RENCANA ANGGARAN BIAYA

PEMBANGUNAN BALAI RT PERUM. AURI

KEWADENGAN - SIDOARJO
NO. URAIAN PEKERJAAN VOL SAT

A. PEKERJAAN PERSIAPAN
1 Pembersihan lahan 40.00 M2
2 Uitzet dan pasangan bowplank 32.00 M'
3 Gudang material/direksi keet dan air kerja 1.00 Ls
B. PEKERJAAN TANAH
1 Galian pondasi 4.80 M3
2 Urugan tanah kembali 3.93 M3
3 Pemadatan tanah 40.00 M2
C. PEKERJAAN BETON
1 Pondasi plat setempat 60x60 (P1) 0.87 M3
2 Sloof 14/20 (S1) 0.90 M3
3 Kolom praktis 13/13 (K1) 0.76 M3
4 Plat beton kantilever t=8cm 0.69 M3
5 Lisplank beton t=8cm 0.68 M3
6 Ring balk 14/14 (B1) 0.74 M3
D. PEKERJAAN PASANGAN
1 Pas. dinding 1/2 bata 1:7 106.02 M2
2 Pas. Rollag 1: 7 11.20 M
3 Plesteran 1:7 dan acian 212.03 M2
4 Benangan 144.76 M'
5 Tali air 88.80 M'
6 Ban - banan 6.04 M'
7 Pas. Panel blok tali air 1 cm 8.43 M2
8 Pas. Batu gilang 15.63 M2
E. PEKERJAAN KERAMIK
1 Keramik lantai 30x30 Asia tile Murano KW1 40.00 M2
2 Keramik teras20x20 Asia tile Rocktile KW1 6.00 M2
F. PEKERJAAN KAYU
1 Pas. Kusen dan d pintu+Cat emco+handle+engsel P1 3.00 M3
2 Pas. Kusen dan d jendela+Cat emco+handle+engsel J1 2.00 Bh
3 Pas. Kusen dan d jendela+Cat emco+handle+engsel J2 0.10 M3
G. PEKERJAAN ATAP DAN PLAFON
1 Rangka atap + penutup atap asbes gelombang 56.35 M2
2 Rangka plafon metal furing + gypsum 9 mm ex.knauff 56.35 M2
3 Lis plafon gypsum 5/5 77.30 M
4 Talang seng bjls 30 11.50 M

H. PEKERJAAN LISTRIK
1 Instalasi titik lampu 4.00 Titik
2 Instalasi stop kontak 2.00 Titik
3 Saklar ganda broco gracio 2.00 Bh
4 Stop kontak broco gracio 1.00 Bh
5 Lampu TL 20 Watt 4.00 Bh
6 Panel box (MCB) Presto 1.00 Bh
7 MCB 6 A 5KA C45 MG 1 Pole 1.00 Bh
8 Telepon outlet 1.00 Titik
8 Grounding 1.00 Bh

I. PEKERJAAN FINISHING
1 Cat dinding catylac 107.60 M2
2 Cat panel blok tali air catylac 8.43 M2
3 Coating batu gilang 15.63 M2
4 Cat plafon putih paragon 56.35 Bh

J. PEKERJAAN LAIN-LAIN
1 Instalasi PVC 2.5" D ex. Pralon 4.13 M'
2 Bak kontrol 2.00 Bh
3 Pembersihan puing bekas bangunan (angkut keluar lokasi) 1.00 Ls

JUMLAH
DIBULATKAN

Surabaya, 31 Desember 2007

HARGA SAT JML HARGA
(Rp) (Rp)

2,500 100,000
49,830 1,594,560
1,000,000 1,000,000

12,000 57,600
5,750 22,604
5,000 200,000

1,810,900 1,573,310
1,810,900 1,622,566
1,810,900 1,377,153
1,925,000 1,330,560
1,925,000 1,312,080
1,925,000 1,422,421

38,500 4,081,578
75,000 840,000
26,155 5,545,645
5,000 723,800
4,000 355,200
17,600 106,304
145,000 1,222,350
65,000 1,015,950

60,000 2,400,000
65,000 390,000

1,401,600 4,204,800
659,200 1,318,400
624,800 62,980

125,000 7,043,750
55,000 3,099,250
9,500 734,350
62,500 718,750
TOTAL G 11,596,100

90,000 360,000
90,000 180,000
20,000 40,000
27,500 27,500
 75,000 300,000
80,000 80,000
55,000 55,000
75000 75,000
100000 100,000
TOTAL H 1,217,500

13,500 1,452,600
13,500 113,805
15,000 234,450
12,500 704,375
TOTAL I 2,505,230

24,500 101,185
100,000 200,000
350,000 350,000
TOTAL J 651,185

Rp. 32,909,945
Rp. 32,910,000
RENCANA ANGGARAN BIAYA
PEMBANGUNAN BALAI RT PERUM. AURI
KEWADENGAN - SIDOARJO
NO. URAIAN PEKERJAAN VOL SAT HARGA SAT JML HARGA
(Rp) (Rp)

A. PEKERJAAN PERSIAPAN
1 Pembersihan lahan 40.00 M2 2,500 100,000
2 Uitzet dan pasangan bowplank 32.00 M' 49,830 1,594,560
3 Gudang material/direksi keet dan air kerja 1.00 Ls 1,000,000 1,000,000
TOTAL A 2,694,560
B. PEKERJAAN TANAH
1 Galian pondasi 4.80 M3 12,000 57,600
2 Urugan tanah kembali 3.93 M3 5,750 22,604
3 Pemadatan tanah 40.00 M2 5,000 200,000
TOTAL B 280,204
C. PEKERJAAN BETON
1 Pondasi plat setempat 60x60 (P1) 0.87 M3 1,810,900 1,573,310
2 Sloof 14/20 (S1) 0.90 M3 1,810,900 1,622,566
3 Kolom praktis 13/13 (K1) 0.76 M3 1,810,900 1,377,153
4 Plat beton kantilever t=8cm 0.69 M3 1,925,000 1,330,560
5 Lisplank beton t=8cm 0.68 M3 1,925,000 1,312,080
6 Ring balk 14/14 (B1) 0.74 M3 1,925,000 1,422,421
TOTAL C 8,638,091
D. PEKERJAAN PASANGAN
1 Pas. dinding 1/2 bata 1:7 106.02 M2 38,500 4,081,578
2 Pas. Rollag 1: 7 11.20 M 75,000 840,000
3 Plesteran 1:7 dan acian 212.03 M2 26,155 5,545,645
4 Benangan 144.76 M' 5,000 723,800
5 Tali air 88.80 M' 4,000 355,200
6 Ban - banan 6.04 M' 17,600 106,304
7 Pas. Panel blok tali air 1 cm 8.43 M2 145,000 1,222,350
8 Pas. Batu gilang 15.63 M2 65,000 1,015,950
TOTAL D 13,890,826
E. PEKERJAAN KERAMIK
1 Keramik lantai 30x30 Asia tile Murano KW1 40.00 M2 60,000 2,400,000
2 Keramik teras20x20 Asia tile Rocktile KW1 6.00 M2 65,000 390,000
TOTAL E 2,790,000
F. PEKERJAAN KAYU
1 Pas. Kusen dan d pintu+Cat emco+handle+engsel P1 3.00 M3 1,401,600 4,204,800
2 Pas. Kusen dan d jendela+Cat emco+handle+engsel J1 2.00 Bh 659,200 1,318,400
3 Pas. Kusen dan d jendela+Cat emco+handle+engsel J2 0.10 M3 624,800 62,980
TOTAL F 5,586,180
G. PEKERJAAN ATAP DAN PLAFON
1 Rangka atap + penutup atap asbes gelombang 56.35 M2 125,000 7,043,750
2 Rangka plafon metal furing + gypsum 9 mm ex.knauff 56.35 M2 55,000 3,099,250
3 Lis plafon gypsum 5/5 77.30 M 9,500 734,350
4 Talang seng bjls 30 11.50 M 62,500 718,750
TOTAL G 11,596,100
H. PEKERJAAN LISTRIK
1 Instalasi titik lampu 4.00 Titik 90,000 360,000
2 Instalasi stop kontak 2.00 Titik 90,000 180,000
3 Saklar ganda broco gracio 2.00 Bh 20,000 40,000
4 Stop kontak broco gracio 1.00 Bh 27,500 27,500
5 Lampu TL 20 Watt 4.00 Bh 75,000 300,000
6 Panel box (MCB) Presto 1.00 Bh 80,000 80,000
7 MCB 6 A 5KA C45 MG 1 Pole 1.00 Bh 55,000 55,000
8 Telepon outlet 1.00 Titik 75000 75,000
8 Grounding 1.00 Bh 100000 100,000
TOTAL H 1,217,500
I. PEKERJAAN FINISHING
1 Cat dinding catylac 107.60 M2 13,500 1,452,600
2 Cat panel blok tali air catylac 8.43 M2 13,500 113,805
3 Coating batu gilang 15.63 M2 15,000 234,450
4 Cat plafon putih paragon 56.35 Bh 12,500 704,375
TOTAL I 2,505,230
J. PEKERJAAN LAIN-LAIN
1 Instalasi PVC 2.5" D ex. Pralon 4.13 M' 24,500 101,185
2 Bak kontrol 2.00 Bh 100,000 200,000
3 Pembersihan puing bekas bangunan (angkut keluar lokasi) 1.00 Ls 350,000 350,000
TOTAL J 651,185

JUMLAH Rp. 49,849,876

DIBULATKAN Rp. 49,850,000

Surabaya, 31 Desember 2007

GARDU POS
PERUM. WISMA DELTA
SEKARDANGAN - SIDOARJO
No. Jenis Pekerjaan Volume Satuan Harga Satuan Total Harga
A. Pekerjaan Tanah
1 Galian pondasi 2.880 M3 12,000 34,560
2 Pasangan batu kali 1:5 2.880 M3 285,750 822,960
3 Pemadatan tanah 2.000 M3 15,000 30,000

B. Pekerjaan Beton
1 Sloof 14/20 (S1) 0.896 M3 1,810,900 1,622,566
2 Kolom praktis 13/13 (K1) 0.355 M3 1,810,900 642,688

C. Pekerjaan Pasangan & plesteran

1 Pas. dinding 1/2 bata 1:7 75.7 M2 38,500 2,914,450
2 Plesteran 1:7 dan acian 168.200 M2 26,155 4,399,271
3 Benangan 70.000 M2 10,140 709,800
4 Tali air 78.000 M' 4,303 335,595
5 Ban - banan 25.560 M' 17,543 448,386

D. Pekerjaan Keramik
1 Keramik lantai 30x30 Asia tile Murano KW1 40.000 M2 57,925 2,317,000
2 Pavingstone persegi 10/20 6.000 M2 45,300 271,800
E. Pekerjaan Kusen, pintu & jendela
1 Pemasangan kusen pintu kayu 3.000 Bh 2,500,000 7,500,000
2 Pemasangan daun jendela panil kaca 8.000 Bh 500,000 4,000,000

F. Pekerjaan Atap & plafon

1 Pemasangan Atap asbes Gelombang besar 46.000 M2 137,700 6,334,200
2 Rangka plafon metal furing + gypsum 9 mm ex.knauff 46.000 M2 55,000 2,530,000

G. Pekerjaan Lain - lain

1 Pemasangan panel blok tali air 4.280 M2 145,000 620,600
4 Cat tembok baru 168.200 M2 12,500 2,102,500
5 Sanitasi air bersih 1.000 Ls 1,000,000 1,000,000
7 Instalasi Listrik 1.000 Ls 500,000 500,000

JUMLAH Rp. 39,136,377

PROFIT 10% Rp. 3,913,638
JUMLAH TOTAL Rp. 43,050,015
DIBULATKAN Rp. 43,050,000
BALAI RT
PERUM. AURI
KEWADENGAN - SIDOARJO

NO. URAIAN PEKERJAAN KOEFISIEN

A. Pekerjaan Tanah

1 Galian pondasi
Tukang Gali 0.400
Mandor 0.040

1 Urugan tanah kembali

Tukang Gali 0.192
Mandor 0.019

2 Pasangan batu kali 1:5

Batu Kali 1.100
Semen Gresik 136.000
Pasir Pasang 0.544
Pekerja 1.500
Tukang Batu 0.600
Kepala Tukang Batu 0.060
Mandor 0.075

3 Pemadatan tanah
Pekerja 0.500
Mandor 0.050

B. Pekerjaan Beton

1 Sloof 14/20 (S1)

Semen Gresik 250.000
Koral Beton 1/2 0.780
Pasir cor 0.520
Besi Beton 110.000
Kawat bendrat 2.250
Kayu Begisting meranti 0.100
Paku usuk 4.000
Pekerja 5.800
Tukang Batu 0.350
Tukang Besi 1.050
Tukang Kayu 2.800
Tukang Bongkar Begisting 1.400
Kepala Tukang Batu 0.035
 Kepala Tukang Besi 0.105
Kepala Tukang Kayu 0.280
Mandor 0.185

2 Kolom praktis 13/13 (K1)

Semen Gresik 250.000
Koral Beton 1/2 0.780
Pasir cor 0.520
Besi Beton 110.000
Kawat bendrat 2.250
Kayu Begisting meranti 0.100
Paku usuk 4.000
Pekerja 5.800
Tukang Batu 0.350
Tukang Besi 1.050
Tukang Kayu 2.800
Tukang Bongkar Begisting 1.400
Kepala Tukang Batu 0.035
Kepala Tukang Besi 0.105
Kepala Tukang Kayu 0.280
Mandor 0.185

3 Pondasi plat setempat 60x60 (P1)

Semen Gresik 250.000
Koral Beton 1/2 0.780
Pasir cor 0.520
Besi Beton 110.000
Kawat bendrat 2.250
Kayu Begisting meranti 0.100
Paku usuk 4.000
Pekerja 5.800
Tukang Batu 0.350
Tukang Besi 1.050
Tukang Kayu 2.800
Tukang Bongkar Begisting 1.400
Kepala Tukang Batu 0.035
Kepala Tukang Besi 0.105
Kepala Tukang Kayu 0.280
Mandor 0.185

4 Plat beton kantilever t=8cm

Semen Gresik 250.000
Koral Beton 1/2 0.780
Pasir cor 0.520
Besi Beton 110.000
Kawat bendrat 2.250
Kayu Begisting meranti 0.100
Paku usuk 4.000
Pekerja 5.800
Tukang Batu 0.350
Tukang Besi 1.050
 Tukang Kayu 2.800
Tukang Bongkar Begisting 1.400
Kepala Tukang Batu 0.035
Kepala Tukang Besi 0.105
Kepala Tukang Kayu 0.280
Mandor 0.185

5 Plat Lisplank
Semen Gresik 250.000
Koral Beton 1/2 0.780
Pasir cor 0.520
Besi Beton 125.000
Kawat bendrat 2.250
Kayu Begisting meranti 0.100
Paku usuk 4.000
Pekerja 5.800
Tukang Batu 0.350
Tukang Besi 1.050
Tukang Kayu 2.800
Tukang Bongkar Begisting 1.400
Kepala Tukang Batu 0.035
Kepala Tukang Besi 0.105
Kepala Tukang Kayu 0.280
Mandor 0.185

C. Pekerjaan Pasangan & plesteran

1 Pas. dinding 1/2 bata 1:7

Batu bata merah (kelas 1) 70.000
Semen Gresik 9.680
Pasir pasang 0.045
Pekerja 0.320
Tukang Batu 0.100
Kepala Tukang Batu 0.010
Mandor 0.015

2 Plesteran 1:7 dan acian

Semen Gresik 6.500
Pasir pasang 0.028
Pekerja 0.320
Tukang Batu 0.245
Kepala Tukang Batu 0.025
Mandor 0.025

3 Benangan
Semen Gresik 2.300
Pasir pasang 0.007
Pekerja 0.120
Tukang Batu 0.045
Kepala Tukang Batu 0.005
 Mandor 0.060

4 Tali air
Semen Gresik 1.500
Pasir pasang 0.030
Pekerja 0.020
Tukang Batu 0.008
Kepala Tukang Batu 0.001
Mandor 0.001

5 Ban - banan
Semen Gresik 3.450
Pasir pasang 0.042
Pekerja 0.180
Tukang Batu 0.068
Kepala Tukang Batu 0.007
Mandor 0.090

D. Pekerjaan Keramik

1 Keramik lantai 30x30 Asia tile Murano KW1

Keramik lantai teras 30x30 Rocktile Roman 33704 1.000
Semen Gresik 7.500
Pasir pasang 0.015
Pekerja 0.400
Tukang Batu 0.200
Kepala Tukang Batu 0.020
Mandor 0.020

2 Keramik lantai km/wc 20x20 putih polos Roman

Keramik lantai km/wc 20x20 putih polos Roman 1.000
Semen Gresik 7.500
Pasir pasang 0.015
Pekerja 0.400
Tukang Batu 0.200
Kepala Tukang Batu 0.020
Mandor 0.020

3 Keramik dinding km/wc 20x20 putih polos Roman

Keramik dinding km/wc 20x20 putih polos Roman 1.000
Semen Gresik 7.500
Pasir pasang 0.015
Pekerja 0.400
Tukang Batu 0.200
 Kepala Tukang Batu 0.020
Mandor 0.020

4 Pavingstone persegi 10/20

Pavingstone persegi 10/20 1.000
Pasir pasang 0.200
Pekerja 0.010
Mandor 0.001

E. Pekerjaan Kusen, pintu & jendela

1 Pemasangan kusen pintu kayu 1.000

2 Pemasangan daun pintu panil kaca 1.000

3 Pemasangan kusen jendela 1.000

3 Pemasangan daun jendela panil kaca 1.000

E. Pekerjaan Atap & plafon

1 Pemasangan Atap asbes Gelombang besar

Asbes gelombang besar 0.500
Paku payung 0.350
Pekerja 0.560
Tukang kayu 0.267
Kepala tukang kayu 0.028
Mandor 0.028

2 Rangka plafon metal furing + gypsum 9 mm ex.knauff 1.000

E. Pekerjaan Lain - lain

1 Pemasangan panel blok tali air

Bahan 1.000
Ongkos pasang 1.000

2 Pemasangan batu gilang 1.000

3 Tanaman hiasan 1.000

1 Pembersihan lahan
Pekerja 0.100
Mandor 0.050
2 Gudang material/direksi keet dan air kerja
3 Uitzet dan pasangan bowplank
Kayu Meranti Balok 0.012
Kayu Meranti Papan 0.007
Paku Usuk 0.020
Pekerja 0.100
Tukang kayu 0.100
Kepala tukang kayu 0.010
Mandor 0.005

Pintu P1
Kusen kayu Meranti 0.0459
Daun pintu panil kaca 1
Engsel nilon Arch 4" 1.5
Handle pintu Paloma 1
Upah pasang kusen 1
Upah pasang daun pintu 1
Cat kusen emco 5.2
Cat daun pintu emco 3.36

Jendela J1
Kusen kayu Meranti 0.0387
Daun Jendela 1
Kaca bening 5 mm 0.4494
Engsel nilon Arch 3" 1
Hak angin 2
Upah pasang kusen 1
Upah pasang daun jendela 1
Cat kusen emco 4.3
Cat daun jendela emco 3.7

Jendela J2
Kusen kayu Meranti 0.0351
Daun Jendela 1
Kaca bening 5 mm 0.2354
Engsel nilon Arch 3" 1
Hak angin 2
Upah pasang kusen 1
Upah pasang daun jendela 1
Cat kusen emco 3.9
Cat daun jendela emco 3.3

Panel box (MCB) "Presto/Aviva"

MCB 6 A 5KA C45 MG 1 Pole
Instalasi titik lampu
Instalasi titik lampu taman
Instalasi stop kontak
Stop Kontak Broco Gracio
Saklar Tunggal Broco Gracio
Saklar Ganda Broco Gracio
Saklar Hotel Broco Gracio
Sparing Telephone 3/4 AW + Pancinganl + doraldos
Kabel Federal Key 2x2x0.6
Telephone outlet
Antena Outlet
Grounding
Sparing listrik 1 1/4 AW + pancingan
Kabel power pada meter PLN NYY 4x6mm
Tes Merger, Pentanahan, Nyala dan fungsi
Biaya gambar & Surat pernyataan jaminan instalasi
 JUMLAH HARGA
SAT. HARGA SATUAN (Rp)
(Rp)

M3 12,000
Org/hr 25,000 10,000
Org/hr 50,000 2,000

M3 5,750
Org/hr 25,000 4,800
Org/hr 50,000 950

M3 285,750
m3 65,000 71,500
kg 800 108,800
m3 75,000 40,800
Org/hr 25,000 37,500
Org/hr 35,000 21,000
Org/hr 40,000 2,400
Org/hr 50,000 3,750

M3 15,000
Org/hr 25,000 12,500
Org/hr 50,000 2,500

M3 1,810,900
kg 800 200,000
m3 120,000 93,600
m3 75,000 39,000
kg 7,500 825,000
kg 9,000 20,250
m3 2,300,000 230,000
kg 9,000 36,000
Org/hr 25,000 145,000
Org/hr 35,000 12,250
Org/hr 35,000 36,750
Org/hr 40,000 112,000
Org/hr 25,000 35,000
Org/hr 40,000 1,400
Org/hr 40,000 4,200
Org/hr 40,000 11,200
Org/hr 50,000 9,250

M3 1,810,900
kg 800 200,000
m3 120,000 93,600
m3 75,000 39,000
kg 7,500 825,000
kg 9,000 20,250
m3 2,300,000 230,000
kg 9,000 36,000
Org/hr 25,000 145,000
Org/hr 35,000 12,250
Org/hr 35,000 36,750
Org/hr 40,000 112,000
Org/hr 25,000 35,000
Org/hr 40,000 1,400
Org/hr 40,000 4,200
Org/hr 40,000 11,200
Org/hr 50,000 9,250

M3 1,810,900
kg 800 200,000
m3 120,000 93,600
m3 75,000 39,000
kg 7,500 825,000
kg 9,000 20,250
m3 2,300,000 230,000
kg 9,000 36,000
Org/hr 25,000 145,000
Org/hr 35,000 12,250
Org/hr 35,000 36,750
Org/hr 40,000 112,000
Org/hr 25,000 35,000
Org/hr 40,000 1,400
Org/hr 40,000 4,200
Org/hr 40,000 11,200
Org/hr 50,000 9,250

M3 1,810,900
kg 800 200,000
m3 120,000 93,600
m3 75,000 39,000
kg 7,500 825,000
kg 9,000 20,250
m3 2,300,000 230,000
kg 9,000 36,000
Org/hr 25,000 145,000
Org/hr 35,000 12,250
Org/hr 35,000 36,750
Org/hr 40,000 112,000
Org/hr 25,000 35,000
Org/hr 40,000 1,400
Org/hr 40,000 4,200
Org/hr 40,000 11,200
Org/hr 50,000 9,250

M3 1,923,400
kg 800 200,000
m3 120,000 93,600
m3 75,000 39,000
kg 7,500 937,500
kg 9,000 20,250
m3 2,300,000 230,000
kg 9,000 36,000
Org/hr 25,000 145,000
Org/hr 35,000 12,250
Org/hr 35,000 36,750
Org/hr 40,000 112,000
Org/hr 25,000 35,000
Org/hr 40,000 1,400
Org/hr 40,000 4,200
Org/hr 40,000 11,200
Org/hr 50,000 9,250

M2 38,500
biji 210 14,700
kg 800 7,744
m3 75,000 3,375
Org/hr 25,000 8,000
Org/hr 35,000 3,500
Org/hr 40,000 400
Org/hr 50,000 750

M2 26,155
kg 800 5,200
m3 75,000 2,130
Org/hr 25,000 8,000
Org/hr 35,000 8,575
Org/hr 40,000 1,000
Org/hr 50,000 1,250

M' 10,140
kg 800 1,840
m3 75,000 525
Org/hr 25,000 3,000
Org/hr 35,000 1,575
Org/hr 40,000 200
Org/hr 50,000 3,000

M' 4,303
kg 800 1,200
m3 75,000 2,250
Org/hr 25,000 500
Org/hr 35,000 263
Org/hr 40,000 40
Org/hr 50,000 50

M' 17,543
kg 800 2,760
m3 75,000 3,150
Org/hr 25,000 4,500
Org/hr 35,000 2,363
Org/hr 40,000 270
Org/hr 50,000 4,500

M2 57,925
m2 32,000 32,000
kg 800 6,000
m3 75,000 1,125
Org/hr 25,000 10,000
Org/hr 35,000 7,000
Org/hr 40,000 800
Org/hr 50,000 1,000

M2 75,925
m2 50,000 50,000
kg 800 6,000
m3 75,000 1,125
Org/hr 25,000 10,000
Org/hr 35,000 7,000
Org/hr 40,000 800
Org/hr 50,000 1,000

M2 75,925
m2 50,000 50,000
kg 800 6,000
m3 75,000 1,125
Org/hr 25,000 10,000
Org/hr 35,000 7,000
Org/hr 40,000 800
Org/hr 50,000 1,000

M2 45,300
M2 30,000 30,000
m3 75,000 15,000
Org/hr 25,000 250
Org/hr 50,000 50

M3 2,500,000 2,500,000

Bh 900,000 900,000

M3 2,500,000 2,500,000

Bh 500,000 500,000

M2 137,700
Lbr 200,000 100,000
Kg 30,000 10,500
Org/hr 25,000 14,000
Org/hr 40,000 10,680
Org/hr 40,000 1,120
Org/hr 50,000 1,400

M2 55000 55,000

M2 145,000
m2 95,000 95,000
m2 50,000 50,000

m2 65,000 65,000

Ls 3,500,000 3,500,000

M2 2,500
Org/hr 25,000 2,500
Org/hr 50,000
Ls 1,000,000 1,000,000
 M' 49,830
m3 2,200,000 26,400
m3 2,300,000 16,100
kg 9,000 180
Org/hr 25,000 2,500
Org/hr 40,000 4,000
Org/hr 40,000 400
Org/hr 50,000 250

m3 3,500,000.00 160,650.00
bh 800,000.00 800,000.00
Bh 12,500.00 18,750.00
Bh 150,000.00 150,000.00
bh 65,000.00 65,000.00
bh 75,000.00 75,000.00
m 12,500.00 65,000.00
m² 20,000.00 67,200.00
1,401,600.00

m3 3,500,000.00 135,450.00
bh 225,000.00 225,000.00
M2 55,000.00 24,717.00
Bh 10,000.00 10,000.00
Bh 24,500.00 49,000.00
bh 50,000.00 50,000.00
bh 65,000.00 65,000.00
m 12,500.00 53,750.00
M 12,500.00 46,250.00
659,200.00

m3 3,500,000.00 122,850.00
bh 225,000.00 225,000.00
M2 55,000.00 12,947.00
Bh 10,000.00 10,000.00
Bh 24,500.00 49,000.00
bh 50,000.00 50,000.00
bh 65,000.00 65,000.00
m 12,500.00 48,750.00
M 12,500.00 41,250.00
624,800.00

bh 0.00 0.00
bh 0.00 0.00
titik 0.00 0.00
titik 0.00 0.00
titik 0.00 0.00
bh 0.00 0.00
bh 0.00 0.00
bh 0.00 0.00
bh 0.00 0.00
m 0.00 0.00
m 0.00 0.00
bh 0.00 0.00
bh 0.00 0.00
bh 0.00 0.00
m 0.00 0.00
m 0.00 0.00
ls 0.00 0.00
ls 0.00 0.00

Rp. 0.00
 HARGA MATERIAL DAN UPAH TENAGA KERJA
1 2 3 4
No. Jenis pekerjaan Satuan upah
1 Mandor Org/hr 50,000
2 Kepala tukang batu Org/hr 40,000
3 Kepala tukang besi Org/hr 40,000
4 Kepala tukang kayu Org/hr 40,000
5 Tukang kayu Org/hr 40,000
6 Tukang batu Org/hr 35,000
7 Tukang besi Org/hr 35,000
8 Tukang Gali Org/hr 25,000
9 Tukang bongkar begisting Org/hr 25,000
10 Pekerja Org/hr 25,000

1 2 3 4
No. Jenis Meterial Satuan Upah
1 Ampelas lbr 3,000
2 Ankur kusen bh 500
3 Bak kontrol bh 150,000
4 Bak mandi Fiberglass 60x60cm bh 260,000
5 Batu bata merah (kelas 1) biji 210
6 Batu Kali m3 65,000
7 Besi beton kg 7,500
8 Cat Tembok Decolith kg 12,500
9 Cat Tembok Paragon kg 12,500
10 Closed duduk America Standart Granada 3000 bh 950,000
11 Fitting pipa PVC derat kuningan bh 17,500
12 Floor drain Alinco stainlesstell bh 37,500
13 Kaca bening 5 mm m2 55,000
14 Kaca raybend 5 mm m2 75,000
15 Kapur gamping m3 250,000
16 Kawat Bendrat kg 9,000
17 Kayu Begisting meranti m3 2,300,000
18 Kayu Meranti Balok m3 2,300,000
19 Kayu meranti Papan m3 2,300,000
20 Keramik dinding 20/20 m2 50,000
21 Keramik dinding km/wc 20x20 putih polos Roman m2 50,000
22 Keramik lantai km/wc 20x20 putih polos Roman m2 50,000
23 Keramik lantai teras 30x30 Rocktile Roman 33704 m2 50,000
24 Khicenk Zink Royal type SB1-econ bh 240,000
25 Koral Beton 1/2 m3 120,000
26 Koral Beton 2/3 m3 120,000
27 Kran Alinco bh 57,000
28 Kuas bh 5,000
29 Lem paralon bh 5,000
30 Paku Eternit kg 9,000
31 Paku Reng kg 9,000
32 Paku Usuk kg 9,000
33 Pasir cor m3 75,000
34 Pasir Pasang m3 75,000
35 Pasir Urug m3 75,000
36 Pipa PVC 3" D m' 14,398
37 Pipa PVC 3/4" AW m' 7,000
38 Pipa PVC 4" D m' 22,653
39 Plamur Tembok kg 5,000
40 Pompa air Shimitzu 250 watt bh 850,000
41 Semen Gresik kg 800
42 Semen Putih kg 1,200
43 Septictank Ls 750,000
44 Sirtu m3 30,000
45 Teakwood 4 mm (122x244) lbr 65,000
46 Tempat sabun 11x22 Amstaad bh 44,250
47 Besi teralis Kg 7,500
48 Asbes gelombang besar Lbr 120,000
49 Paku payung Kg 20,000
50 Lis gypsum Lnjr 250,000
51 Seng plat 3'x6' bjls 28 Lbr 45,000
52 Kayu papan m3 2,100,000
53 Meni besi Kg 10,000
54 Pavingstone persegi 10/20 M2 30,000
55