ANALISA HARGA SATUAN PEKERJAAN

NO KETERANGAN SAT INDEK HARGA SATUAN(Rp) ALAT(Rp) UPAH(Rp) BAHAN(Rp)

a b c d e f=(d x e) g=(d x e) h=(d x e)
I.PEKERJAAN PERSIAPAN
1 1 M' PENGUKURAN DAN PEMASANGAN BOUPLANK
Bahan Kayu Kls II m 0.02 5,000,000 100,000
Papan Kayu Kls II m 0.004 6,000,000 24,000
Paku Biasa kg 0.02 20,000 400
Upah Tukang Kayu oh 0.1 120,000 12,000
Pekerja oh 0.1 75,000 7,500
Total - 19,500 124,400
Total Harga
II.PEKERJAAN TANAH,PASIR DAN PONDASI
2.1 1 M3 PEKERJAAN GALIAN TANAH
Upah Pekerja oh 0.75 75,000 56,250
Mandor oh 0.025 130,000 3,250
Total 59,500
Total Harga
2.2 1 M3 PEKERJAAN GALIAN TANAH SADALAM 1M
Upah Pekerja oh 0.75 75,000 56,250
Mandor oh 0.025 130,000 3,250
Total 59,500
Total Harga
2.3 PEKERJAAN PASIR URUG BAWAH PONDASI
Bahan Pasir Urug M3 1.2 160,000 192,000
Upah Pekerja oh 0.3 75,000 22,500
Mandor oh 0.01 130,000 1,300
Total 23,800 192,000
Total Harga
2.4 1 M3 PEKERJAAN PASANGAN BATU KOSONG
 Bahan Batu Kali/Gunung M3 1.2 300,000 360,000
Pasir Urug M3 0.03 160,000 4,800
Upah Pekerja oh 0.78 75,000 58,500
Tukang Batu oh 0.39 120,000 46,800
Kepela Tukang Batu oh 0.039 125,000 4,875
Mandor oh 0.039 130,000 5,070
Total 115,245 364,800
Total Harga
2.5 1 M3 PAS. PONDASI BATU KALI/GUNUNG 1PC : 4PS
Bahan Batu Kali/Gunung M3 1.2 300,000 360,000
Semen PC zak 4.075 50,000 203,750
Pasir Pasang M3 0.52 200,000 104,000
Upah Pekerja oh 1.5 75,000 112,500
Tukang batu oh 0.6 120,000 72,000
Kepala Tukang Batu oh 0.06 125,000 7,500
Mandor oh 0.075 130,000 9,750
Total 201,750 667,750
Total Harga
2.6 1 M3 PAS. PONDANSI BATU BATA 1PC:4PS
Bahan Batu bata M3 140 700 98,000
Semen PC zak 0.55 50,000 27,500
Pasir pasang M3 0.09 200,000 18,000
Upah Pekerja oh 0.3 75,000 22,500
Tukang batu oh 0.1 120,000 12,000
Kepala tukang batu oh 0.01 125,000 1,250
Mandor oh 0.015 130,000 1,950
Total 37,700 143,500
Total Harga
2.7 1 M3 PEKERJAAN URUGAN TANAH KEMBALI
Upah Pekerja oh 0.25 125,000 31,250
Mandor oh 0.008 130,000 1,040
Total 32,290
 Total Harga
III.PEKERJAAN PASANGAN DINDING DAN PLASTERAN
3.1 1 M2 PEKERJAAN PAS.BATU BATA 1/2 BATA
Bahan Batu Bata M3 70 700 49,000
Semen PC zak 0.474 50,000 23,700
Pasir Pasang M3 0.05 200,000 10,000
Upah Pekerja oh 0.3 75,000 22,500
Tukang Batu oh 0.1 120,000 12,000
Kepela Tukang Batu oh 0.01 125,000 1,250
Mandor oh 0.015 130,000 1,950
Total 37,700 82,700
Total Harga
3.2 1 M2 PEKERJAAN PLESTERAN DINDING 1PC:4PS Tebal 20 mm
Bahan Semen PC zak 0.280 50,000 14,000
Pasir Pasang M3 0.270 200,000 54,000
Upah Pekerja oh 0.260 75,000 19,500
Tukang Batu oh 0.200 120,000 24,000
Kepela Tukang Batu oh 0.020 125,000 2,500
Mandor oh 0.013 130,000 1,690
Total
Total Harga
3.3 1M PEKERJAAN ACIAN
Bahan Semen PC zak 0.081 50,000 4,050
Upah Pekerja oh 0.15 75,000 11,250
Tukang oh 0.1 120,000 12,000
Kepala Tukang oh 0.01 125,000 1,250
Mandor oh 0.008 130,000 1,040
Total 4,050
Total Harga
IV.PEKERJAAN BETON DAN BEKESTING
1 Kg Pekerjaan Besi
Bahan Besi 6 mm kg 1.05 12,500 13,125
 Besi 8 mm kg 1.05 12,500 13,125
Besi 10 mm kg 1.05 12,500 13,125
Besi 12 mm kg 1.05 12,500 13,125
Besi 16 mm kg 1.05 12,500 13,125
Kawat beton kg 0.015 30,000 450
Upah Pekerja oh 0.007 75,000 525
Tukang oh 0.007 120,000 840
Kepala Tukang oh 0.001 125,000 125
Mandor oh 0.003 130,000 390
Total 1,880 65,625
Total Harga
Total upah kerja + besi 6 mm + kawat beton
Total upah kerja + besi 8 mm + kawat beton
Total upah kerja + besi 10 mm + kawat beton
Total upah kerja + besi 12 mm + kawat beton
Total upah kerja + besi 16 mm + kawat beton
1 M2 Pekerjaan Pasangan Bekisting
Bahan Papan Kayu Kls III M3 0.025 3,500,000 87,500
Paku Biasa kg 0.3 20,000 6,000
Upah Pekerja oh 0.3 75,000 22,500
Tukang oh 0.26 120,000 31,200
Kepala Tukang oh 0.026 125,000 3,250
Mandor oh 0.005 130,000 650
Total 57,600 93,500
Total Harga
1 M3 Pekerjaan Beton 1 : 2 : 4
Bahan Semen PC zak 5.6 50,000 280,000
Pasir Beton M3 0.52 225,000 117,000
Kerikil M3 0.78 250,000 195,000
Upah Pekerja oh 2 75,000 150,000
Tukang oh 0.35 120,000 42,000
Kepala Tukang oh 0.035 125,000 4,375
 Mandor oh 0.1 130,000 13,000
Total 209,375 592,000
Total Harga
4.1 1 M3 Pekerjaan Sloof Beton 15/20 (1:2:4)
Bahan Besi Tulangan 12 mm kg 150 15,455 2,318,250
Bekisting 2x pakai 8.89 151,100 1,343,279
Beton 1:2:4 1 801,375 801,375
Total
Total Harga
4.2 1 M3 Pekerjaan Kolom Beton 15/15 (1:2:4)
Bahan Besi Tulangan 12 mm kg 150 15,455 2,318,250
Bekisting 2x pakai 8.89 151,100 1,343,279
Beton 1:2:4 1 801,375 801,375
Total
Total Harga
4.3 1 M3 Pekerjaan Kolom Beton 25/25 (1:2:4)
Bahan Besi Tulangan 12 mm kg 200 15,455 3,091,000
Bekisting 2x pakai 8.89 151,100 1,343,279
Beton 1:2:4 1 801,375 801,375
Total
Total Harga
4.4 1 M3 Pekerjaan Ringbalk 15/20 (1:2:4)
Bahan Besi Tulangan 12 mm kg 150 15,455 2,318,250
Bekisting 2x pakai 8.89 151,100 1,343,279
Beton 1:2:4 1 801,375 801,375
Total
Total Harga
4.5 1 M3 Pekerjaan Plat Beton dan Leuifel 12 cm (1:2:4)
Bahan Besi Tulangan 10 mm 200 15,455 3,091,000
Bekisting 2x pakai 8.89 151,100 1,343,279
Beton 1:2:4 1 801,375 801,375
Total
 Total Harga
4.6 1 M3 Pekerjaan Rabat Beton (1:2:5)
Bahan Semen PC zak 4.37 50,000 218,500
Pasir Beton M3 0.372 225,000 83,700
Kerikil M3 0.487 250,000 121,750
Upah Pekerja oh 1.65 75,000 123,750
Tukang oh 0.25 120,000 30,000
Kepala Tukang oh 0.025 125,000 3,125
Mandor oh 0.08 130,000 10,400
Total
Total Harga
V.PEKERJAAN KERAMIK
5.1 1 M2 LANTAI KERAMIK BANGUNAN 30/30
Bahan Keramik 30/30 M2 1.1 70,000 77,000
Semen PC Zak 0.25 50,000 12,500
Pasir Pasang M3 0.045 200,000 9,000
Semen Warna kg 1.5 12,500 18,750
Upah Pekerja oh 0.62 75,000 46,500
Tukang Batu oh 0.35 120,000 42,000
Kepala Tukang Batu oh 0.035 125,000 4,375
Mandor oh 0.03 130,000 3,900
Total 96,775 117,250
Total Harga
5.2 1 M2 LANTAI KERAMIK TERAS 30/30
Bahan Keramik 30/30 M2 1.1 70,000 77,000
Semen PC Zak 0.25 50,000 12,500
Pasir Pasang M3 0.045 200,000 9,000
Semen Warna kg 1.5 12,500 18,750
Upah Pekerja oh 0.62 75,000 46,500
Tukang Batu oh 0.35 120,000 42,000
Kepala Tukang Batu oh 0.035 125,000 4,375
Mandor oh 0.03 130,000 3,900
 Total 96,775 117,250
Total Harga
5.3 1 M2 LANTAI KERAMIK KM/WC 20/20
Bahan Keramik 20/20 M2 1.1 60,000 66,000
Semen PC Zak 0.25 50,000 12,500
Pasir Pasang M3 0.045 200,000 9,000
Semen Warna kg 1.62 12,500 20,250
Upah Pekerja oh 0.62 75,000 46,500
Tukang Batu oh 0.35 120,000 42,000
Kepala Tukang Batu oh 0.035 125,000 4,375
Mandor oh 0.03 130,000 3,900
Total 96,775 107,750
Total Harga
5.4 1 M2 DINDING KERAMIK KM/WC 20/25
Bahan Keramik 20/25 M2 1.1 65,000 71,500
Semen PC Zak 0.25 50,000 12,500
Pasir Pasang M3 0.045 200,000 9,000
Semen Warna kg 1.94 12,500 24,250
Upah Pekerja oh 0.62 75,000 46,500
Tukang Batu oh 0.35 120,000 42,000
Kepala Tukang Batu oh 0.035 125,000 4,375
Mandor oh 0.03 130,000 3,900
Total 96,775 117,250
Total Harga
VI.PEKERJAAN ATAP
6.1 1 M3 PEKERJAAN PAS. KUDA-KUDA KAYU KELAS I
Bahan Kayu kls I M3 1.1 12,000,000 13,200,000
Besi strip tebal 5 mm kg 15 30,000 450,000
Paku Biasa kg 5.6 20,000 112,000
Upah Pekerja oh 4 75,000 300,000
Tukang Kayu oh 12 120,000 1,440,000
Kepala Tukang oh 1.2 125,000 150,000
 Mandor oh 0.2 130,000 26,000
Total 1,916,000 13,762,000
Total Harga
6.2 1 M3 PEKERJAAN PASANGAN GORDING 6/12 KELAS I
Bahan Kayu kls I M3 1.1 12,000,000 13,200,000
Paku Biasa kg 3 20,000 60,000
Upah Pekerja oh 2.4 75,000 180,000
Tukang Kayu oh 7.2 120,000 864,000
Kepala Tukang oh 0.72 125,000 90,000
Mandor oh 0.12 130,000 15,600
Total 1,149,600
Total Harga
6.3 1 M3 PEKERJAAN PAS. RANGKA ATAP (KASAU + RENG) KAYU KELAS II
Bahan Kayu kls II m3 0.05 6,000,000 300,000
Paku Biasa kg 0.25 20,000 5,000
Pekerja oh 0.1 75,000 7,500
Tukang Kayu oh 0.1 120,000 12,000
Kepala Tukang oh 0.01 125,000 1,250
Mandor oh 0.005 130,000 650
Total 21,400
Total Harga
6.4 1 M3 PEKERJAAN PASANG JURAI LUAR KAYU KELAS 1
Bahan Kayu Kelas I m3 1.1 12,000,000 13,200,000
Paku Biasa kg 3 20,000 60,000
Upah Pekerja oh 2.4 75,000 180,000
Tukang Kayu oh 7.2 120,000 864,000
Kepala Tukang oh 0.72 125,000 90,000
Mandor oh 0.12 130,000 15,600
Total 1,149,600
Total Harga
6.5 1 M1 PEKERJAAN PASANG JURAI DALAM
Bahan Papan Kayu Kelas I m3 0.02 15,000,000 300,000
 Seng Plat BJLS m1 0.02 12,500 250
Meni Besi kg 0.25 35,000 8,750
Paku Biasa kg 0.02 20,000 400
Upah Pekerja oh 0.04 75,000 3,000
Tukang Kayu oh 0.04 120,000 4,800
Kepala Tukang oh 0.4 125,000 50,000
Mandor oh 0.035 130,000 4,550
Total 71,500
Total Harga
6.6 1 M1 PEKERJAAN PAS. LISTPLANK 2/20 KAYU KLS I
Bahan Papan Kayu Kls I M3 0.009 15,000,000 135,000
Paku Biasa kg 0.05 20,000 1,000
Upah Pekerja oh 0.11 75,000 8,250
Tukang Kayu oh 0.22 120,000 26,400
Kepala Tukang oh 0.022 125,000 2,750
Mandor oh 0.02 130,000 2,600
Total 40,000
Total Harga
6.7 1 M2 PEKERJAAN PAS. ATAP GENTENG MULTIROOF
Bahan Genteng Multiroof Lbr 1.632 40,000 65,280
Paku Biasa kg 0.2 20,000 4,000
Upah Pekerja oh 0.1 75,000 7,500
Tukang Kayu oh 0.1 120,000 12,000
Kepala Tukang oh 0.01 125,000 1,250
Mandor oh 0.05 130,000 6,500
Total 27,250
Total Harga
6.8 1 M PEKERJAAN PAS. NOK GENTENG MULTIROOF
Bahan Nok Genteng Multiroof Bh 0.3 50,000 15,000
Paku Biasa kg 0.04 20,000 800
Upah Pekerja oh 0.15 75,000 11,250
Tukang Kayu oh 0.07 120,000 8,400
 Kepala Tukang oh 0.007 125,000 875
Mandor oh 0.007 130,000 910
Total 21,435
Total Harga
VII.PEK.PLAFOND / LANGIT-LANGIT
7.1 1 M2 PEKERJAAN PEMASANGAN RANGKA PLAFOND 60x60 KAYU KLS I
Bahan Kayu kls I M2 0.016 12,000,000 192,000
Paku Biasa kg 0.25 20,000 5,000
Upah Pekerja oh 0.2 75,000 15,000
Tukang Kayu oh 0.3 120,000 36,000
Kepala Tukang Kayu oh 0.03 120,000 3,600
Mandor oh 0.01 130,000 1,300
Total 55,900
Total Harga
7.2 1 M2 PEKERJAAN PAS.PLAFOND KALSIBOARD
Bahan Kalsiboard 4 mm Lbr 0.364 55,000 20,020
Paku gymsum kg 0.11 25,000 2,750
Upah Pekerja oh 0.1 75,000 7,500
Tukang Kayu oh 0.05 120,000 6,000
Kepala Tukang Kayu oh 0.005 120,000 600
Mandor oh 0.005 130,000 650
Total 14,750
Total Harga
7.3 1 M PEKERJAAN PAS. LIST PLAFOND
Bahan List Kayu Profil M 1.05 10,000 10,500
Paku Biasa kg 0.01 20,000 200
Upah Pekerja oh 0.05 75,000 3,750
Tukang Kayu oh 0.05 120,000 6,000
Kepala Tukang Kayu oh 0.005 120,000 600
Mandor oh 0.03 130,000 3,900
Total 14,250
Total Harga
VIII.PEKERJAAN KUSEN PINTU DAN JENDELA
8.1 1 M3 PEKERJAAN PAS. KUSEN KAYU KELAS I
Bahan Kayu kls I (balok) M3 1.1 12,000,000 13,200,000
Lem Kayu kg 1 20,000 20,000
Paku Biasa kg 1.25 20,000 25,000
Upah Pekerja oh 6 75,000 450,000
Tukang Kayu oh 20 120,000 2,400,000
Kepala Tukang Kayu oh 2 120,000 240,000
Mandor oh 0.3 130,000 39,000
Total 3,154,000
Total Harga
 JUMLAH
I=(f + g + h)

Rp 100,000
Rp 24,000
Rp 400
Rp 12,000
Rp 7,500
Rp 143,900
Rp 143,900

Rp 56,250
Rp 3,250
Rp 59,500
Rp 59,500

Rp 56,250
Rp 3,250
Rp 59,500
Rp 59,500

Rp 192,000
Rp 22,500
Rp 1,300
Rp 215,800
Rp 215,800
Rp 360,000
Rp 4,800
Rp 58,500
Rp 46,800
Rp 4,875
Rp 5,070
Rp 480,045
Rp 480,045

Rp 360,000
Rp 203,750
Rp 104,000
Rp 112,500
Rp 72,000
Rp 7,500
Rp 9,750
Rp 869,500
Rp 869,500

Rp 98,000
Rp 27,500
Rp 18,000
Rp 22,500
Rp 12,000
Rp 1,250
Rp 1,950
Rp 181,200
Rp 181,200

Rp 31,250
Rp 1,040
Rp 32,290
Rp 32,290

Rp 49,000
Rp 23,700
Rp 10,000
Rp 22,500
Rp 12,000
Rp 1,250
Rp 1,950
Rp 120,400
Rp 120,400

Rp 14,000
Rp 54,000
Rp 19,500
Rp 24,000
Rp 2,500
Rp 1,690
Rp 115,690
Rp 115,690

Rp 4,050
Rp 11,250
Rp 12,000
Rp 1,250
Rp 1,040
Rp 29,590

Rp 13,125
Rp 13,125
Rp 13,125
Rp 13,125
Rp 13,125
Rp 450
Rp 525
Rp 840
Rp 125
Rp 390
Rp 67,955
Rp 67,955
Rp 15,455
Rp 15,455
Rp 15,455
Rp 15,455
Rp 15,455

Rp 87,500
Rp 6,000
Rp 22,500
Rp 31,200
Rp 3,250
Rp 650
Rp 151,100
Rp 151,100

Rp 280,000
Rp 117,000
Rp 195,000
Rp 150,000
Rp 42,000
Rp 4,375
Rp 13,000
Rp 801,375
Rp 801,375

Rp 2,318,250
Rp 1,343,279
Rp 801,375
Rp 4,462,904
Rp 4,462,904

Rp 2,318,250
Rp 1,343,279
Rp 801,375
Rp 4,462,904
Rp 4,462,904

Rp 3,091,000
Rp 1,343,279
Rp 801,375
Rp 5,235,654
Rp 5,235,654

Rp 2,318,250
Rp 1,343,279
Rp 801,375
Rp 4,462,904
Rp 4,462,904

Rp 3,091,000
Rp 1,343,279
Rp 801,375
Rp 5,235,654
Rp 5,235,654

Rp 218,500
Rp 83,700
Rp 121,750
Rp 123,750
Rp 30,000
Rp 3,125
Rp 10,400
Rp 591,225
Rp 591,225

Rp 77,000
Rp 12,500
Rp 9,000
Rp 18,750
Rp 46,500
Rp 42,000
Rp 4,375
Rp 3,900
Rp 214,025
Rp 214,025

Rp 77,000
Rp 12,500
Rp 9,000
Rp 18,750
Rp 46,500
Rp 42,000
Rp 4,375
Rp 3,900
Rp 214,025
Rp 214,025

Rp 66,000
Rp 12,500
Rp 9,000
Rp 20,250
Rp 46,500
Rp 42,000
Rp 4,375
Rp 3,900
Rp 204,525
Rp 204,525

Rp 71,500
Rp 12,500
Rp 9,000
Rp 24,250
Rp 46,500
Rp 42,000
Rp 4,375
Rp 3,900
Rp 214,025
Rp 214,025 0

Rp 13,200,000
Rp 450,000
Rp 112,000
Rp 300,000
Rp 1,440,000
Rp 150,000
Rp 26,000
Rp 15,678,000
Rp 15,678,000

Rp 13,200,000
Rp 60,000
Rp 180,000
Rp 864,000
Rp 90,000
Rp 15,600
Rp 14,409,600
Rp 14,409,600

Rp 300,000
Rp 5,000
Rp 7,500
Rp 12,000
Rp 1,250
Rp 650
Rp 326,400
Rp 326,400

Rp 13,200,000
Rp 60,000
Rp 180,000
Rp 864,000
Rp 90,000
Rp 15,600
Rp 14,409,600
Rp 14,409,600

Rp 300,000
Rp 250
Rp 8,750
Rp 400
Rp 3,000
Rp 4,800
Rp 50,000
Rp 4,550
Rp 371,750
Rp 371,750

Rp 135,000
Rp 1,000
Rp 8,250
Rp 26,400
Rp 2,750
Rp 2,600
Rp 176,000
Rp 176,000

Rp 65,280
Rp 4,000
Rp 7,500
Rp 12,000
Rp 1,250
Rp 6,500
Rp 96,530
Rp 96,530

Rp 15,000
Rp 800
Rp 11,250
Rp 8,400
Rp 875
Rp 910
Rp 37,235
Rp 37,235

Rp 192,000
Rp 5,000
Rp 15,000
Rp 36,000
Rp 3,600
Rp 1,300
Rp 252,900
Rp 252,900

Rp 20,020
Rp 2,750
Rp 7,500
Rp 6,000
Rp 600
Rp 650
Rp 37,520
Rp 37,520

Rp 10,500
Rp 200
Rp 3,750
Rp 6,000
Rp 600
Rp 3,900
Rp 24,950
Rp 24,950
Rp 13,200,000
Rp 20,000
Rp 25,000
Rp 450,000
Rp 2,400,000
Rp 240,000
Rp 39,000
Rp 16,374,000
Rp 16,374,000
 DAFTAR UPAH KERJA
No Uraian Pekerjaan Satuan Upah
1 Tukang Batu OH Rp 120,000
2 Tukang Cat OH Rp 120,000
3 Tukang Kayu OH Rp 120,000
4 Tukang Listrik OH Rp 120,000
5 Kepala Tukang OH Rp 125,000
6 Mandor OH Rp 130,000
7 Pekerja OH Rp 75,000

DAFTAR HARGA BAHAN

No Uraian Bahan Satuan Harga
1 Batu Bata Buah Rp 700
2 Batu kali/Gunung M3 Rp 300,000
3 Batu Tempel Hitam M2 Rp 400,000
4 Kerikil M3 Rp 250,000
5 Pasir Beton M3 Rp 225,000
6 Pasir Pasangan M3 Rp 200,000
7 Pasir Urug M3 Rp 160,000
8 Semen PC Zak Rp 50,000
9 Semen Warna Kg Rp 12,500
10 Tanah Urung M3 Rp 150,000
11 Genteng Multiroof Lbr Rp 40,000
12 Nok Genteng Multiroof Buah Rp 50,000
13 Seng Plat BJLS Kg Rp 12,500
14 Besi 10 mm kg Rp 12,500
15 Besi 12 mm Kg Rp 12,500
16 Besi 16 mm kg Rp 12,500
17 Besi 6 mm Kg Rp 12,500
18 Besi 8 mm kg Rp 12,500
19 Besi Strip tebal 5 mm Kg Rp 30,000
20 Kawat Beton kg Rp 30,000
21 Amplas Lbr Rp 8,000
22 Cat Kayu Kg Rp 50,000
23 Cat Meni Kg Rp 40,000
24 Cat Tembok Kg Rp 75,000
25 Lem Kayu Kg Rp 20,000
26 Meni Besi Kg Rp 35,000
27 Plamur Kg Rp 35,000
28 Residu/Ter Liter Rp 15,000
29 Rol Cat Buah Rp 20,000
30 Kayu Kls I M3 Rp 12,000,000
31 Kayu kls II M3 Rp 5,000,000
32 Papan Kayu Kls I M3 Rp 15,000,000
33 Papan Kayu Kls II M3 Rp 6,000,000
34 Papan Kayu Kls III M3 Rp 3,500,000
35 Triplek Kayu Kls II tebal 4 mm Lbr Rp 80,000
36 Kabel Listrik NYM Roll Rp 750,000
37 Lampu SL 10 Watt Buah Rp 40,000
38 Lampu SL 18 Waat Buah Rp 45,000
39 Panel Listrik Buah Rp 400,000
40 Saklar Ganda Buah Rp 40,000
41 Saklar Tunggal Buah Rp 35,000
42 Stop Kontak Buah Rp 45,000
43 Paku Biasa Kg Rp 20,000
44 Paku Gypsum Kg Rp 25,000
45 Engsel Jendela Buah Rp 25,000
46 Engsel Pintu Buah Rp 25,000
47 Grendel Jendela Buah Rp 20,000
48 Kaca 5 mm Polos M2 Rp 125,000
49 Kait Angin Jendela Buah Rp 20,000
50 Kunci Pintu 2 Slag Buah Rp 150,000
51 Kunci Pintu KM/WC Buah Rp 75,000
52 Pintu PVC Buah Rp 350,000
53 Tarikan Jendela Buah Rp 20,000
54 Kalsiboard 4 mm Lbr Rp 55,000
55 List Kayu Profil M Rp 10,000
56 Floor Drain Buah Rp 40,000
57 Kitchen Set Buah Rp 500,000
58 Kloset Duduk Buah Rp 1,000,000
59 Kran Air 1/2 Buah Rp 75,000
60 Ijuk Ikat Rp 20,000
61 Pipa Galvanis 1/2 M Rp 20,000
62 Pipa PVC 3 M Rp 25,000
63 Pipa PVC 4 M Rp 30,000
64 Shower Dinding Buah Rp 250,000
65 Tempat Sabun Buah Rp 60,000
66 Washtafel Buah Rp 400,000
67 Water Drain + Asessories Buah Rp 100,000
68 Keramik 20/20 M2 Rp 60,000
69 Keramik 20/25 M3 Rp 65,000
70 Keramik 30/30 M4 Rp 70,000
71 Plint Keramik 10/30 M5 Rp 15,000
 RENCANA ANGGARAN BIAYA (RAB)

NO. URAIAN PEKERJAAN SAT VOL.

1 PEKERJAAN PERSIAPAN
a Pek. Persiapan /P3K/ Pembersihan M2 91.2
b Pek. Pengukuran dan Pasangan Bowplank M 53.4
c Pek. Pembuatan kantor/gudang Ls 1

2 PEKERJAAN TANAH,PASIR DAN PONDASI

a Pek. Galian Tanah Sedalam 1 m M3 57.533
b Pek. Pasir Urug Bawah Pondasi M3 3.414
c Pek. Pas. Batu Kosong M3 13.463
d Pek.Pas. Pondasi Batu Kali/Gunung 1:4 M3 22.676
e Pek. Pas. Pondai Batu Bata 1:4 M3 6.435
f Pek. Urugan Tanah Kembali M3 11.158

3 PEKERJAAN PASANGAN DINDING DAN PLESTERAN

a Pek. Pas. Batu Bata 1/2 Bata M2 211.52
b Pek.Plesteran dinding 1PC:4PS tebal M2 423.03
c Pek.Acian M2 423.03

4 PEKERJAAN BETON DAN BEKISTING

a Pek. Sloof Beton 15/20 (1:2:4) M3 2.046
b Pek. Kolom Beton 15/15(1:2:4) M3 2.138
c Pek. Kolom Beton 25/25(1:2:4) M3 0.475
d Pek. Ringbalk 15/20(1:2:4) M3 2.283
e Pek.Plat Beton dan Leufel12 cm(1:2:4) M3 1.774
f Pek.Rabat Beton (1:3:5) M3 4.56
 HARGA
JUMLAH
SATUAN
(Rp.) (Rp.)

50,000 4,560,000
143,900 7,684,260
5,000,000 5,000,000
Sub Total (I) 17,244,260

59,500 3,423,214
215,800 736,741
480,045 6,462,846
869,500 19,716,782
180,375 1,160,713
19,790 220,817
Sub Total (II) 31,721,112

120,400 25,467,008
63,490 26,858,175
29,590 12,517,458
Sub Total (III) 64,842,640

4,462,904 9,131,102
4,462,904 9,541,689
5,235,654 2,486,936
4,462,904 10,188,810
5,235,654 9,288,050
591,225 2,695,986
Sub Total(IV) 43,332,572
 REKAPITULASI ANGGARAN BIAYA

NO JENIS PEKERJAAN JUMLAH HARGA

1 PEKERJAAN PERSIAPAN Rp 17,244,260
2 PEKERJAAN TANAH,PASIR DAN PONDASI Rp 31,721,112
3 PEKERJAAN PASANGAN DINDIN DAN PLESTERAN Rp 64,842,640
4 PEKERJAAN BETON DAN BEKISTING Rp 43,332,572
Jumlah Biaya Konstruksi (A) Rp 157,140,585
Keuntungan 20% (B) Rp 31,428,117
Jumlah A+B (C) Rp 188,568,702
Pajak PPN 15% (C x 15%) (D) Rp 28,285,305
JUMLAH (C+D) Rp 216,854,007
Pembulatan Rp 216,854,000
Terbilang :
Dua Ratus Enam Belas Juta Delapan Ratus Lima Puluh Empat ribu