Arief Cashflow

PERHITUNGAN VOLUME PEKERJAAN
PEKERJAAN : PEMBANGUNAN RUMAH TINGGAL

LOKASI : SURURI ESTATE
TYPE/LUAS : 36/84
I PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi 75.25 m2
Sektor Rumus Kuantum (n) Panjang (l) Lebar rt.(b) Dalam (d) Volume (V)
V=n(lxb) 1.00 10.75 7.00 - 75.25
total 75.25
2 Pengukuran dan pas. Bouwplank 41.50 M'

V=n(lxb) 1.00 41.50 - - 41.50
total 41.50
II PEKERJAAN TANAH
1 Galian tanah pondasi Batu kali 20.32 m3

Sektor Rumus Kuantum (n) Panjang (l) lebar (b) Dalam (d) Volume (V)
Pond.batu kali
Ver V=n(lxb) 1.00 32.65 0.70 0.50 11.43
Hor V=n(lxb) 1.00 29.65 0.60 0.50 8.90
Rollag V=n(lxb) 1.00 10.05 0.30 0.50 -
total 20.32
2 Urugan tanah kembali 1/3 GALIAN 6.77 m3
3 Perataan tanah sisa galian pondasi 13.55 m3
4 Urugan Sirtu peninggian elevasi 16.80 m3

Sektor Rumus Kuantum (n) Luas (l) Lebar rt.(b) Dalam (d) Volume (V)
Ruang
+ 0,45 V=n(lxb) 1.00 42.00 - 0.40 16.80
Halaman
+0,30 V=n(lxb) 1.00 33.25 - 0.30 -
total 16.80
5 Urugan pasir bawah pondasi 4.22 m3
Pond. Batu kali
Ver V=n(lxb) 1.00 32.65 0.70 0.10 2.29
Hor V=n(lxb) 1.00 29.65 0.60 0.10 1.78
ROLLAG
hor V=n(lxb) 1.00 10.05 0.30 0.05 0.15
total 4.22
6 Urugan pasir bawah lantai 2.74 m3
Ruang
R. Tidur 1 V=n(lxb) 1.00 2.80 2.60 0.05 0.36
R. Tidur 2 V=n(lxb) 1.00 3.10 2.70 0.05 0.42
R. Tamu V=n(lxb) 1.00 2.63 2.47 0.05 0.32
V=n(lxb) 1.00 4.00 2.08 0.05 0.42
KM/WC V=n(lxb) 1.00 1.75 1.60 0.05 0.14
teras blkng V=n(lxb) 1.00 3.16 1.30 0.05 0.21

Teras depan V=n(lxb) 1.00 2.63 1.25 0.05 0.16
Carport V=n(lxb) 1.00 5.05 2.80 0.05 0.71
total 2.74
III PEKERJAAN PASANGAN

1 Aanstamping 6.10 m3
Ver V=n(lxb) 1.00 32.65 0.70 0.15 3.43
Hor V=n(lxb) 1.00 29.65 0.60 0.15 2.67
total 6.10
2 Pondasi batukali 19.62 m3

Sektor Rumus Kuantum (n) Panjang (l) luas (b) Dalam (d) Volume (V)
Ver V=n(lxb) 1.00 32.65 0.45 0.70 10.28
Hor V=n(lxb) 1.00 29.65 0.45 0.70 9.34
total 19.62
3 Rollag bata merah 1.51 m3

V=n(lxb) 1.00 10.05 0.30 0.50 1.51
total 1.51
4 Pasangan bata merah 1 : 3 28.23 m2

Sektor Rumus Kuantum (n) Panjang (l) tinggi (h) Dalam (d) Volume (V)
dinding trasram
Ver V=n(lxb) 1.00 32.65 0.30 - 9.80
Hor V=n(lxb) 1.00 26.45 0.30 - 7.94
dinding km/wc V=n(lxb) 1.00 6.00 1.75 - 10.50

Bak KM V=n(lxb) 1.00 1.35 - - -
total 28.23
5 PASANGAN BATA MERAH 1PC : 6 PSR 151.43 m2
Sektor Rumus Kuantum (n) Panjang (l) tinggi (h) Dalam (d) Volume (V)
Dinding
V=n(lxb) 1.00 32.07 3.70 - 118.66
Atas dinding km/wc V=n(lxb) 1.00 6.70 2.75 - 18.43
Dinding pagar blkng V=n(lxb) 1.00 7.35 2.00 - 14.70

Dinding pagar samping V=n(lxb) 1.00 4.00 1.65 - 6.60
V=n(lxb) 1.00 2.75 1.00 - 2.75
V=n(lxb) 1.00 1.25 1.00 - 1.25
gewel V=n(lxb) 2.00 3.97 1.60 0.50 6.35

V=n(lxb) 1.00 4.95 1.73 0.50 4.28
V=n(lxb) 1.00 3.00 1.60 0.50 2.40
total 175.42
lobang kusen jml luas total
PJ1 1.00 5.48 5.48
P1 3.00 2.16 6.49
J1 2.00 3.08 6.16
BV1 1.00 1.88 1.88
BV2 3.00 1.20 3.60
BV3 1.00 0.38 0.38
total 23.99 m2
6 PASANGAN BATU HIAS
Pasangan batu hias 11.25 m2
Sektor Rumus Kuantum (n) Panjang (l) lebar Dalam (d) Volume (V)
bt alur pilar V=n(lxb) 1.00 3.50 1.00 - 3.50
batu sisir dinding V=n(lxb) 1.00 3.10 2.50 7.75
total 11.25
IV PEKERJAAN PLESTERAN DAN LANTAI

1 Plesteran 1: 3 (LANTAI I) 56.46 m2
2 Plesteran 1:6 (LANTAI I) 302.86 m2 94

160.39 21.27
3 Benangan Sudut/tali air 296.70 m'

Sektor Rumus Kuantum (n) Panjang (l) sisi Dalam (d) Volume (V)
Lantai 1
Plat leuvel V=n(lxbxd) 1.00 7.36 2.00 14.72
Plat konsol
depan V=n(lxbxd) 1.00 9.95 2.00 19.90
blkng V=n(lxbxd) 1.00 4.75 2.00 9.50
sudut pasangan V=n(lxb) 8.00 4.50 1.00 36.00

sudut dinding pagar V=n(lxb) 1.00 17.95 2.00 35.90
sudut gewel
samping V=n(lxb) 1.00 15.27 2.00 30.54
blkng V=n(lxb) 1.00 5.36 2.00 10.72
tali air kusen jml Panjang sisi Total

PJ1 1.00 10.73 2.00 21.46
P1 3.00 5.62 2.00 33.72
P2 (KM/WC) 1.00 5.02 2.00 10.04
J1 2.00 7.06 2.00 28.24
BV1 1.00 6.48 2.00 12.96
BV2 3.00 4.68 2.00 28.08
BV3 1.00 2.46 2.00 4.92
4 Plintkol 7 cm 3.47 m'

Plinkol 7 cm
ver V=n(lxb) 1.00 24.50 0.07 - 1.72
Hor V=n(lxb) 1.00 25.10 0.07 - 1.76
total 3.47
5 Lantai Keramik 40X40 37.64 m2
Ruang
R. Tidur 1 V=n(lxb) 1.00 2.80 2.60 7.28
R. Tidur 2 V=n(lxb) 1.00 3.10 2.70 8.37
R. Tamu V=n(lxb) 1.00 2.63 2.47 6.50
V=n(lxb) 1.00 4.00 2.08 8.32
teras blkng V=n(lxb) 1.00 3.16 1.30 4.11

Teras depan V=n(lxb) 1.00 2.63 1.25 3.29
meja beton +dinding V=n(lxb) 1.00 2.75 1.20

Zink V=n(lxb) 1.00 0.50 0.45 0.23
total 37.64
6 Lantai Keramik KM/WC 20x20 2.80 M2

KM/WC V=n(lxb) 1.00 1.75 1.60 2.80
total 2.80
7 Lantai Dinding KM/WC 20X25 11.30 m2
Sektor Rumus Kuantum (n) Panjang (l) Tinggi.(b) Sisi (d) Volume (V)
KM 1 V=n(lxb) 1.00 5.65 2.00 11.30
BAK KM/WC V=n(lxb) 1.00 1.45 0.80 2.00
total 11.30
8 List keramik KM/WC 7 cm 5.65 m'
Sektor Rumus Kuantum (n) Panjang (l) Tinggi.(b) Sisi (d) Volume (V)
KM 1 V=n(lxb) 1.00 5.65 5.65
total 5.65
V PEKERJAAN BETON
1 Beton sloof 15/20 1.33 m3
ver V=n(lxb) 1.00 32.65 0.12 0.20 0.78

hor V=n(lxb) 1.00 22.65 0.12 0.20 0.54
total 1.33
2 Kolom praktis 15/15 64.00 m'
Gedung V=n(lxb) 16.00 4.00 64.00
total 64.00
3 Beton Balok Konsol 15/30 0.40 m3
balok Plat Konsol 15/30

Plat Konsol 1 V=n(lxb) 1.00 6.20 0.12 0.20 0.15
Plat Konsol 2 atas V=n(lxb) - 2.80 0.12 0.20 -
Blk Gantung atas V=n(lxb) - 4.20 0.12 0.20 -
0.12 0.20
Plat konsol blkng V=n(lxb) 1.00 4.38 0.12 0.20 0.11
0.12 0.20
Blk Gantung Talang V=n(lxb) - 3.20 0.12 0.20 -
0.12 0.20
balok Plat leuvel 15/30 0.12 0.20
Plat Level depan V=n(lxb) 1.00 2.87 0.12 0.20 0.07
Plat level blkng V=n(lxb) 1.00 3.15 0.12 0.20 0.08
total 0.40
4 Beton ring Balk 15/15 57.35 m'

Ring Gewel
gwl 1 V=n(lxb) 2.00 7.95 15.90
V=n(lxb) 1.00 7.75 7.75
blkg V=n(lxb) 1.00 7.10
Ring Dinding
Dinding V=n(lxb) 1.00 30.00 30.00
Ring Dinding Pagar

Dinding pagar blkng V=n(lxb) 1.00 3.70 3.70
Dinding pagar samping
kiri V=n(lxb) - 9.80 -
kanan V=n(lxb) - 10.17 -
total 57.35
5 Plat Konsol t= 10 cm 0.98 m3
Plat Konsol
1 (depan) V=n(lxb) 1.00 3.35 1.27 0.10 0.43
V=n(lxb) 1.00 1.95 0.75 0.10 0.15
KM/Wc V=n(lxb) 1.00 1.50 0.75 0.10 0.11
2 (atas) V=n(lxb) - 3.50 1.25 0.10 -

3 (blkng) V=n(lxb) - 4.38 1.15 0.10 -
Plat Leuvel
depan V=n(lxb) 1.00 2.00 0.75 0.10 0.15
blkng V=n(lxb) 1.00 1.90 0.75 0.10 0.14
Talang beton
depan V=n(lxb) - 3.10 0.30 0.10 -
total 0.98
6 Beton plat wastafel t = 7 cm 0.26 m3
Lantai 1 V=n(lxb) 1.00 3.50 0.75 0.10 0.26
total 0.26
7 Beton Lantai Rabat bawah keramik t= 5cm 1.89 m3

Sektor Rumus Kuantum (n) Luas (l) lebar (b) Dalam (d) Volume (V)
Ruang V=n(lxb) 1.00 37.86 0.05 1.89
total 1.89
8 Beton Lantai Carport t= 10cm 1.80 m3
Carport V=n(lxb) 1.00 6.00 3.00 0.10 1.80
total 1.80
VI PEKERJAAN KAYU & PLAFOND

1 Pekerjaan Kusen Pintu & Jendela kayu Alumunium 77.92 m'
Lantai 1
Pintu (Pj1) V=n(lxb) 1.00 14.48 14.48
P1 V=n(lxb) 3.00 5.30 15.90
P2 (KM/WC) V=n(lxb) 1.00 5.02 5.02
J1 V=n(lxb) 2.00 9.01 18.02
BV1 V=n(lxb) 1.00 8.00 8.00
BV2 V=n(lxb) 3.00 4.68 14.04
BV3 V=n(lxb) 1.00 2.46 2.46
total 77.92
2 Pasang Daun pintu & Jendela m2
Lantai 1
A Pintu (Pj1) (KACA) V=n(lxb) 1.00 2.35 0.90 2.12
Jendela
Jendela V=n(lxb) 1.00 1.95 0.72 1.40
kaca
Pintu V=n(lxb) 1.00 2.01 0.61 1.23
J1 V=n(lxb) 1.00 1.66 0.51 0.85
Kaca sudut V=n(lxb) 1.00 1.85 1.70
B P1 (teakwood) V=n(lxb) 3.00 2.20 0.90 5.94
C P2 (KM) V=n(lxb) 1.00 2.05 0.80 1.64
D J1 V=n(lxb) 2.00 1.85 0.70 2.59

kaca j1 V=n(lxb) 2.00 1.65 0.50 1.65
Kc.mati V=n(lxb) 2.00 1.85 0.70 2.59
E BV1
kaca j1 V=n(lxb) 1.00 2.19 0.64 1.40
F BV2
kaca j1 V=n(lxb) 3.00 1.40 0.64 2.69
G BV3 bv V=n(lxb) 1.00 0.57 0.55 0.31
3 Rangka plafond kayu 54.82 m2

Sektor Rumus Kuantum (n) Panjang (l) berat (g) Dalam (d) Volume (V)
Ruang
R. Tidur 1 V=n(lxb) 1.00 2.80 2.60 7.28
R. Tidur 2 V=n(lxb) 1.00 3.10 2.70 8.37
R. Tamu V=n(lxb) 1.00 2.63 2.47 6.50
V=n(lxb) 1.00 4.00 2.08 8.32
KM/WC V=n(lxb) 1.00 1.75 1.60 2.80
Luar
Tepi depan V=n(lxb) 1.00 7.60 1.00 7.60
Tepi blkng V=n(lxb) 1.00 6.95 1.00 6.95
Tepi samping V=n(lxb) 2.00 3.50 1.00 7.00
54.82
4 Penutup Plafond Eternit 100X100 cm 54.82 m2
5 List plafond kayu kamper 1/5 cm 64.14 m'
6 Pekerjaan Penutup atap Rangka Galvalum 41.15 m2

Atap Rumus Kuantum (n) Panjang (l) lebar Dalam (d) Volume (V)
Atap V=n(lxb) 1.00 5.85 4.96 29.02
V=n(lxb) 1.00 3.77 1.85
V=n(lxb) 1.00 4.72 2.57 12.13
41.15
7 Pekerjaan Penutup atap genteng 61.66 m2

Genteng Rumus Kuantum (n) Panjang (l) lebar (g) Dalam (d) Volume (V)
Utama depan V=n(lxb) 1.00 4.95 3.70 18.32
blkang V=n(lxb) 1.00 4.95 3.70 18.32
V=n(lxb) 0.50 3.00 2.20 3.30
V=n(lxb) 1.00 2.37 1.43 3.39
Utama blkg V=n(lxb) 1.00 2.88 3.10 8.91

V=n(lxb) 1.00 3.24 2.20 7.13
bawah V=n(lxb) 2.00 2.57 3.05 15.68
61.66
8 PekerjaanBubung genteng 12.32 m'

Atap Rumus Kuantum (n) Panjang (l) lebar (g) Dalam (d) Volume (V)
Bubung genteng V=n(lxb) 1.00 12.32 12.32
12.32
PekerjaanBubung genteng Kompres/Tepi 7.30 m'
Atap Rumus Kuantum (n) Panjang (l) lebar (g) Dalam (d) Volume (V)
Bubung kompres V=n(lxb) 2.00 3.65 7.30
7.30
9 PekerjaanTalang Miring seng BJLS 5.70 m'

Talang Rumus Kuantum (n) Panjang (l) lebar (g) Dalam (d) Volume (V)
V=n(lxb) 1.00 5.70 5.70
5.70
10 PekerjaanTalang Tegak PVC 4" D 9.00 m'
Talang Rumus Kuantum (n) Panjang (l) lebar (g) Dalam (d) Volume (V)
V=n(lxb) 1.00 9.00 9.00
9.00
11 Pekerjaan Calsiplank 20.33 m'
Listplank Rumus Kuantum (n) Panjang (l) lebar (g) Dalam (d) Volume (V)
Tepi depan V=n(lxb) 1.00 7.60 1.00 7.60
Tepi blkng V=n(lxb) 1.00 5.73 1.00 5.73
Tepi samping V=n(lxb) 2.00 3.50 1.00 7.00
20.33
VII PEKERJAAN BESI DAN KACA
1 Pasang Kunci Tanam 2x putar

Sektor Rumus Kuantum (n)
Pintu (Pj1) V=n(lxb) 1.00
P1 V=n(lxb) 3.00
4.00
4.00
2 Pasang Kunci Tanam KM/WC

Sektor Rumus Kuantum (n)
P2 (KM/WC) V=n(lxb) 1.00
#REF!
3 Pasang Engsel Pintu 4"
15.00 BH 8.00 Pasang
4 Pasang Engsel Jendela 3" 3.00 Ps

Sektor Rumus Kuantum (n) isi lebar (b) Dalam (d) Volume (V)
Pintu (Pj1) V=n(lxb) 1.00 1.00 1.00

J1 V=n(lxb) 2.00 1.00 2.00
total 3.00
5 Pasang Grendel Jendela 3.00 bh
6 Hak angin 3.00 ps
IX PEKERJAAN CAT
1 Pengecatan Plafond LT 1 72.07 m2
Plafond Eternit
Luas Plafond V=n(lxb) 54.82
Plat Konsol
1 (depan) V=n(lxb) 1.00 3.35 1.27 4.25
V=n(lxb) 1.00 1.95 0.75 1.46
KM/Wc V=n(lxb) 1.00 1.50 0.75 1.13
2 (atas) V=n(lxb) 1.00 3.50 0.70 2.45

3 (blkng) V=n(lxb) 1.00 4.38 1.15 5.04
Plat Leuvel
depan V=n(lxb) 1.00 2.00 0.75 1.50
blkng V=n(lxb) 1.00 1.90 0.75 1.43
total 72.07
2 Pengecatan Dinding 145.39 m2
3 Politur daun pintu 16.24 m2

Sektor Rumus Kuantum (n) Panjang (l) LEBAR (g) SISI (d) Volume (V)
P2 (teakwood) V=n(lxb) 4.00 2.20 0.82 2.00 14.43
KM/WC V=n(lxb) 1.00 2.20 0.82 1.00 1.80
total 16.24
4 Cat kayu LISTPlank 10.17 m2

Sektor Rumus Kuantum (n) Panjang (l) lebar Dalam (d) Volume (V)
Atap V=n(lxb) 1.00 20.33 0.50 10.17
10.17
5 Cat meni rangka plafond 54.82 m2
6 COATING BATU HIAS

Pasangan batu hias 11.25 m2
X PEKERJAAN LISTRIK
1 Pas. Instalasi titik lampu 8.00 ttk 3.2
Sektor Rumus Kuantum (n) Dalam (d) Volume (V)
V=n(lxb) 8.00 8.00
8.00
2 Pas. Instalasi Stop Kontak 4.00 ttk
V=n(lxb) 4.00 4.00
4.00
3 Pas. lampu SL 24 watt Down light 7.00 bh
V=n(lxb) 7.00 7.00
7.00
4 Pas. Lampu SL 8 watt Out bow 1.00 bh
V=n(lxb) 1.00 1.00
1.00
5 Pasang Panel listrik 1.00 unit
6 Pas. MCB+INSTALASI 1.00 unit
XI PEKERJAAN SANITASI
1 Pasang Closet Duduk 1.00 bh
V=n(lxb) 1.00 1.00
1.00
2 Tempat sabun keramik 1.00 bh
V=n(lxb) 1.00 1.00
1.00
3 Kran Dia 1/2", ex. SAN EI 3.00 bh
V=n(lxb) 3.00 3.00
3.00
4 Afooor 1.00 bh
V=n(lxb) 1.00 1.00
1.00
5 Floor Drain 2.00 bh
V=n(lxb) 2.00 2.00
2.00
6 Pasang shower 1.00 bh
V=n(lxb) 1.00 1.00
1.00
7 PasangKitchen Zink 1.00 bh
V=n(lxb) -
8 Pas. Instalasi pipa PVC AW 1/2",3/4" 21.40 m'

9 Pas. Instalasi pipa PVC D 4" 22.00 m'
10 Pas. Instalasi pipa PVC D 3" 15.00 m'
N
4.06
296.70
77.92
2.12
1.40
2.07
5.94
1.64
2.59
4.24
0.31
3.00
m2
ttk
ttk
ttk
ttk
bh
bh
bh
bh
bh
bh
RENCANA ANGGARAN BIAYA ( RAB )
PEKERJAAN : PEMBANGUNAN RUMAH TINGGAL
LOKASI : SURURI ESTATE
TYPE/LUAS : 36/84
HARGA SATUAN JUMLAH HARGA

NO. JENIS PEKERJAAN VOLUME SAT.
(Rp) (Rp)
1 Pembersihan Lokasi dan Pasang Boplank 1.00 ls 585,000.00 585,000.00
Jumlah I 585,000.00
PEKERJAAN TANAH
1 Galian tanah 20.32 m3 32,500.00 660,481.25
2 Urugan tanah kembali 6.77 m3 7,800.00 52,838.50
3 Urugan Tanah peninggian elevasi t=45cm 16.80 m3 45,500.00 764,400.00
4 Urugan pasir bawah lantai 2.74 m3 93,990.00 257,540.12
Jumlah II 1,735,259.87
1 Pasang Pondasi batukali 1Pc : 4Ps 19.62 m3 520,000.00 10,204,740.00
2 Pasangan bata merah biasa 1Pc : 6Ps 151.43 m2 91,000.00 13,780,161.85
3 Pasangan batu alam (paras segi enam acak) 6.00 m2 195,000.00 1,170,000.00
4 Pasang Tempat Meteran (listrik,PDAM) 1.00 ls 650,000.00 650,000.00
5 Pasang Paving Carport 50x50x6 cm 18.00 m2 78,000.00 1,404,000.00
Jumlah III 27,208,901.85
1 Plesteran + acian 1Pc : 6Ps 160.39 m2 39,000.00 6,255,334.80
2 Benangan/tali air 137.00 m1 11,700.00 1,602,900.00
3 Plesteran kamprot motif 7.50 162,500.00 1,218,750.00
4 Plinkol tinggi 7 cm Granite 3.47 m1 234,000.00 812,448.00
5 Granite Lantai 60X60 37.64 m2 234,000.00 8,806,964.40
6 Keramik Lantai KM/WC 20x20 warna motif 2.80 m2 123,500.00 345,800.00
7 Keramik Dinding KM/WC 20X240warna motif 11.30 m2 156,000.00 1,762,800.00
Jumlah IV 20,804,997.20
V PEKERJAAN BETON
1 Beton sloof 15/20 cm 1.33 m3 2,990,000.00 3,968,328.00
2 Kolom Praktis 15/15 64.00 m' 58,500.00 3,744,000.00
3 Beton balok 15/30 cm 0.40 m3 2,990,000.00 1,191,216.00
4 Beton Ring balk 15/15 cm 57.35 m' 58,500.00 3,354,975.00
5 Beton Plat Konsol t = 10 cm 0.98 m3 2,990,000.00 2,920,333.00
6 Plat Meja beton t = 10 cm 0.26 m3 2,990,000.00 784,875.00
7 Beton lantai rabat bawah keramik t = 5 cm 1.89 m3 455,000.00 861,351.40
Jumlah V 16,825,078.40
VI PEKERJAAN ATAP & PLAFOND
1 Rangka plafond galvalum+gypsum 54.82 m2 91,000.00 4,988,265.10
4 Pasang rangka atap galvalum ex. Kencana 41.15 m2 162,500.00 6,686,290.00
5 Pasang penutup atap genteng 61.66 m2 65,000.00 4,007,796.00
6 Pasang bubungan 12.32 m' 71,500.00 880,880.00
8 Pasang Talang miring seng 5.70 m' 149,500.00 852,150.00
10 Pasang Kalsiplank l=20 20.33 m' 58,500.00 1,189,305.00
Jumlah VI 18,604,686.10
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
1 Pasang Kusen Pintu & Jendela Alumunium 62.00 m' 123,500.00 7,657,000.00
2 Pasang daun pintu Kaca rangka alumunium 3.00 unit 1,755,000.00 5,265,000.00
3 Pasang daun jendela kaca rangka alumunium 3.00 unit 520,000.00 1,560,000.00
4 Pasang daun pintu anzdoor 3.00 unit 585,000.00 1,755,000.00
5 Pasang daun pintu KM/WC 1.00 unit 455,000.00 455,000.00
6 Pasang Kunci Tanam 2x putar 4.00 bh 195,000.00 780,000.00
7 Engsel pintu 4" 8.00 ps 91,000.00 728,000.00
8 Engsel jendela 3" 3.00 ps 52,000.00 156,000.00
9 Grendel jendela 3.00 bh 39,000.00 117,000.00
10 Hak angin sikutan 3.00 ps 35,100.00 105,300.00
11 Kaca bening t=5mm 6.31 m2 110,500.00 697,553.35
12 Kaca mati es t=5mm 0.31 m2 123,500.00 38,717.25
13 Roster beton dekoratif 1.50 m2 325,000.00 487,500.00
Jumlah VII 19,802,070.60
VIII PEKERJAAN CAT
1 Cat plafond ex. Catylax 72.07 m2 15,600.00 1,124,293.56
2 Cat dinding baru ex.Nipon WB (exterior) 43.62 m2 39,000.00 1,701,100.44
3 Cat dinding baru ex.vinilex (interior) 136.02 m2 19,500.00 2,652,336.18
4 Cat kayu Listplank ex. Emco 10.17 m2 32,500.00 330,362.50
5 Politur Daun pintu Teakwood ex. Mowilex 10.08 m2 32,500.00 327,600.00
6 Cat Coating Batu Alam 6.00 m2 19,500.00 117,000.00
7 Cat Genteng nipon paint 61.66 m2 19,500.00 1,202,338.80
Jumlah VIII 7,455,031.48
IX PEKERJAAN LISTRIK
1 Pas. Instalasi titik lampu 8.00 ttk 162,500.00 1,300,000.00
2 Pas. Instalasi Stop Kontak 4.00 ttk 162,500.00 650,000.00
3 Pas. MCB+INSTALASI 1.00 Unit 162,500.00 162,500.00
Jumlah IX 2,112,500.00
X PEKERJAAN SANITASI
1 Pasang Closet Duduk ex.TOTO 1.00 bh 1,885,000.00 1,885,000.00
2 Pasang Tempat sabun keramik 1.00 bh 23,400.00 23,400.00
3 Pasang Kran Dia 1/2", 3.00 bh 32,500.00 97,500.00
4 Pasang Shower, ex. Dupon 1.00 bh 325,000.00 325,000.00
5 Pasang Afoor 2.00 bh 23,400.00 46,800.00
6 Pasang Floor Drain 2.00 bh 25,740.00 51,480.00
7 Pasang Kitchen zink 1.00 bh 487,500.00 487,500.00
8 Pas. Instalasi pipa PVC AW 1/2",3/4" 21.40 m' 28,600.00 612,040.00
9 Pas. Instalasi pipa PVC D 4" 18.00 m' 71,500.00 1,287,000.00
10 Pas. Instalasi pipa PVC D 3" 8.00 m' 54,600.00 436,800.00
11 Bak kontrol 1.00 bh 325,000.00 325,000.00
12 septiktank + Peresap 1.00 Ls 1,235,000.00 1,235,000.00
Jumlah X 6,812,520.00
121,946,045.50
JUMLAH
SURURI ESTATE
No. ITEM PEKERJAAN
1 Pondasi & Struktur

2 Dinding
3 Rangka Atap
4 Penutup Atap
5 Rangka Plafon
6 Penutup Plafon
7 Kusen Pintu & Jendela
8 Cat Tembok (Luar)
9 Cat Tembok (Dalam)
10 Pagar Tembok Belakang
11 Kaca
12 Daun Pintu
13 Kunci - Engsel - Grendel
14 Keramik Lantai
15 Keramik KM/Dapur
16 Sanitari
17 Listrik
Stop kontak, Saklar,

Fasilitas
18 Air Bersih
19 Lantai Carport
SURURI ESTATE
SPESIFIKASI BANGUNAN DATA RUMAH TYPE 95
Batu Gunung & Beton Bertulang LUAS TANAH 105.6

Bata Ringan (pabrikan) Diplester Aci LUAS BANGUNAN 95
Baja Ringan setara kencana t=0.75 mm JUMLAH R.TIDUR 3
Atap Genteng beton Flat di Cat Propan JUMLAH TOILET 2
Alumunium Holow Galvanis KAPASITAS CARPORT 2
GYPSUM Board t=10mm ex.knauf
Alumunium Powder Coating 4" ex. alexindo
NIPPON PAINT WeatherBond+Alkali Primer
NIPPON PAINT Vinilex
Tembok Tinggi 2.5 meter Diplester Aci+no drop
Polos 5 mm
Panil Double ex.Excelent (Finishing Mowilex)
Hampton/Solid
GRANITE 60x60 ex. China
Keramik Motif ex. Platinum
Closed Duduk ex. INA
Kran, shower, bak cuci ex. Dupon
Washtafel komplit INA
Jaringan Kabel Tanah, 2200 Watt
PVC 3/4" AW, 3"-4" D. ex. Maspion
Setara Nero, Fiting lampu Downlight (inbouw 4" & outbow 3")
Jaringan Kabel Indiehome, CCTV
Seteker Antena
PDAM,
Paving 50x50x6 K300
AH TYPE 95 DATA RUMAH TYPE 112
M2 LUAS TANAH 105.6 M2

M2 LUAS BANGUNAN 112 M2
JUMLAH R.TIDUR 3
JUMLAH TOILET 2
MOBIL KAPASITAS CARPORT 2 MOBIL
Real Type 36 + 45 Standard
PLANNING
NO BARANG
T.45 T.36 Perhit. SAT HARGA
1 Benang nylon 4 4 rol 5,000
2 Paku 1.5" (reng) 8 8 kg 13,000
3 Paku 2" (usuk) 2 2 kg 13,000
4 Paku 2.5" 2 2 kg 13,000
5 Paku beton 1" 5 5 dos 13,000
6 Paku beton 1,25" 5 5 dos 14,000
7 Kayu usuk 30 30 btg 20,000
8 cat phylox - - tube -
9 Batu Gebal/Kali 6 2 rit 800,000
10 Pasir Pasang 16 12 rit 330,000
11 Bata Ringan 26 20 m3 580,000
12 Bata Merah kw.1 1,300 1,000 bj 500
13 batu paras 8 6 m2 95,000
14 Koral 1 1 engkel 680,000
15 tanah urug 5 3 rit 180,000
16 Semen PC 130 90 sak 40,000
17 Semen Mortar 26 20 sak 70,000
18 Besi 8 128 114 btg 46,000
19 Begel dia. 6 uk. 8x10. kolom praktis 10 461 42 2 dus 437,500
20 Begel dia. 6 uk. 8x12. balok latei 142 35 2 dus 400,000
21 Begel dia. 6 uk. 8x15. Sloof 300 16 1 dus 350,000
22 Begel dia. 6 uk. 8x10. Ring balk 391 35 1 dus 437,500
23 Kawat bendrat 19 15 kg 15,000
24 Papan cor 2x20x200 90 50 lmbr 6,000
25 Triplek t= 15mm 6 5 lmbr 180,000
26 Bambu 15 12 btg 20,000
27 Genteng 900 590 bj 4,500
28 Genteng bubung 23 57 bj 6,000
29 Genteng tepian 64 5 bj 6,000
30 Canal usuk 0.75 Galvalum 50 33 btg 72,000
31 Canal reng 0.45 86 57 btg 30,500
32 dynabolt 10x75 25 20 bj 1,400
33 drilling 12x20 800 500 bj 174
34 drilling 8x13 cm 1,700 1,000 bj 77
35 talang seng 19 7 m' 35,000
36 Holow 4x4 #DIV/0! 12 btg 26,000
37 Holow 2x4 #DIV/0! 24 btg 22,000
38 Siku alumunium #DIV/0! 23 btg 9,000
39 Paku beton 3 2 dos 13,000
40 Gypsum board #DIV/0! 17 lmbr 70,000
41 casting/compount 1 1 sak 70,000
42 perban gypsum 3 2 rol 11,000
43 Woodplank l=20cm 12 8 lmbr 50,000
44 Sekrup plafond 1,500 500 bj 60
45 Alumunium 1 1 ls ###
46 pintu Utama 2 2 unit 1,900,000
47 pintu Kamar 2 2 unit 500,000
48 pintu KM 1 1 unit 300,000
49 kunci pintu utama 1 1 set 400,000
50 kunci pintu 3 1 set 205,000
51 engsel 5' 3 3 ps 52,000
52 engsel 4' 2 2 ps 45,000
53 Plat ornamen 1 1 set 1,500,000
54 kabel NYM 3x2,5 48 48 m' 9,600
55 NYY 3x4 kabel MCB 10 10 m' 17,500
56 kawat arde 3 3 m' 4,500
57 arde 12 1 1 btg 16,000
58 pvc 5/8 - 10 btg 4,000
59 NYA 1,5 kitani (50m) - 1 rol 132,500
60 Tdos 15 15 bj 500
61 mbdos 13 13 bj 2,500
62 kenie msp 20 20 bh
63 box masco 1 1 unit 17,500
64 mcb meet (10A) 2 2 unit 43,000
65 isolasi nasional 2 2 bj 4,500
66 Saklar engkel 4 2 bj 19,000
67 saklar seri 3 2 bj 28,000
68 stopkontak 6 6 bj 26,000
69 downligt inbouw 5 5 bj 48,000
70 downlight outbow 4 4 bj 47,500
71 fitting lampu 1 1 bj 20,000
72 CAT
73 semen putih 1 1 sak 90,000
74 kalsium 39 20 sak 20,000
75 lem rajawali 2 2 doz 150,000
76 alkali siller 2 1 gal 120,000
77 kertas gosok 3 2 m 8,000
78 kuas 5 4 bj 20,000
79 kapi 4 3 bj 10,000
80 sliper 4 3 bj 5,000
81 cat eksterior 3 3 gal 230,000
82 cat eksterior 1 1 kg 75,000
83 cat interior 2 1 peil 650,000
84 cat plafond 1 3 gal 650,000
85 cat mowilek 8 6 kg 75,000
86 clear pembersih - - kg 75,000
87 dempul 1 kg 45,000
88 cat kayu listplank 1 1 kg 50,000
89 thinner 1 1 ltr 20,000
90 cat genteng 5 3 gal 160,000
91 coating batu 1 1 kg 60,000
92 No Drop 1 - kg 47,000
93 cat tekstrur (kamprot) 6 6 m2 135,000
94 SANITASI
95 Pipa PVC D4" 2 1 btg 130,000
96 Pipa PVC D3" 8 5 btg 90,000
97 Pipa PVC AW 1" 4 - btg 35,000
98 Pipa PVC AW 3/4" 6 6 btg 29,000
99 Pipa PVC 1/2" - - btg 38,500
100 kenie drat kddk 4 4 bj 12,000
101 sddk 12,500
102 kenie 3/4 6 6 bj 2,000
103 shock 3/4 6 6 bj 2,000
104 kenie 4' 2 2 bj 12,000
105 kenie 3' 5 5 bj 7,000
106 kenie 1' 4 4 bj 3,000
107 tutup 3" 1 1 bj 12,000
108 closed INA 1 1 set 1,350,000
109 Buis beton (septictank)+tutup 5 5 bj 85,000
110 Kran + shower 1 1 set 360,000
111 Kran Dapur 1 1 bj 170,000
112 Kran jet shower 1 1 bj 130,000
113 T kran 1 1 bj 25,000
114 Bak cuci piring 1 1 set 300,000
115 lem pvc 1 1 kaleng 35,000
116 TBA 3 3 bj 3,000
117 Granite 60x60 krem 28 26 doz 120,000
118 Plinkool 4 4 doz 120,000
119 Granite 60x60 hitam meja dapur 6 4 doz 200,000
120 keramik dinding KM 11 12 doz 80,000
121 keramik lantai KM 3 3 doz 60,000
122 keramik dinding dapur 4 4 doz 80,000
123 paving 50x50 74 31 bh 35,000
124 paving 20x20 2 - bh 25,000
125 Air kerja 3 3 bln 125,000
Jumlah Total
ndard
G
KETERANGAN
JUMLAH PLAN
20,000
104,000
26,000
26,000
65,000
70,000
600,000
-
1,600,000
3,960,000 1 rit = 3 m3 - Engkel
11,600,000
500,000
570,000
340,000
540,000
3,600,000
1,400,000
5,244,000
734,300 1 dus = 25 kg
705,400
278,250 1 dus = 20 kg
616,000
225,000
300,000
900,000
240,000
2,655,000
342,000
30,000
2,376,000
1,738,500
28,000
87,000
77,000
245,000
312,000
528,000
207,000
26,000
1,190,000
70,000
22,000
400,000 1 lbr = 3 m
30,000
11,000,000
3,800,000
1,000,000
300,000
400,000
205,000
156,000
90,000
1,500,000
460,800
175,000
13,500
16,000
40,000
132,500
7,500
32,500
-
17,500
86,000
9,000
38,000
56,000
156,000
240,000
190,000
20,000
-
90,000
400,000
300,000
120,000
16,000
80,000
30,000
15,000
690,000
75,000
650,000
1,950,000 1 gal = 5 kg
450,000
-
45,000
50,000
10,000
480,000
60,000
-
810,000
-
130,000
450,000
-
174,000
-
48,000
-
12,000
12,000
24,000
35,000
12,000
12,000
1,350,000
425,000
360,000
170,000
130,000
25,000
300,000
35,000
9,000
3,120,000
480,000
800,000
960,000
180,000
320,000
1,085,000
-
375,000
82,122,750
PT. Sekar Pamenang
Divisi Kontraktor
RENCANA ANGGARAN BIAYA / Unit Type 36 Standard
Pembangunan Cluster
Kel. Ngasem, Kab. Kediri
RAB T.36 Standard

No. JENIS PEKERJAAN VOLUME SAT. HARGA SATUAN JUMLAH HARGA
1 Pembersihan Lokasi dan Pasang Boplank 1.00 ls 418,965.52 418,965.52
Jumlah I 418,965.52
II PEKERJAAN TANAH
1 Galian tanah 20.32 m3 23,275.86 473,023.71
2 Urugan tanah kembali 6.77 m3 5,586.21 37,841.90
3 Urugan Tanah peninggian elevasi t=45cm 16.80 m3 32,586.21 547,448.28
4 Urugan pasir bawah lantai 2.74 m3 67,313.79 184,445.18
Jumlah II 1,242,759.06
1 Pasang Pondasi batukali 1Pc : 4Ps 19.62 m3 465,517.24 9,135,543.10
2 Pasangan bata ringan 151.43 m2 100,000.00 12,688,818.98
3 Pasangan batu alam (paras segi enam acak) 6.00 m2 139,655.17 837,931.03
4 Pasang Tempat Meteran (listrik,PDAM) 1.00 ls 465,517.24 465,517.24
5 Pasang Paving Carport 50x50x6 cm 18.00 m2 55,862.07 1,005,517.24
Jumlah III 24,133,327.60
1 Plesteran + acian 1Pc : 6Ps 160.39 m2 27,931.03 4,479,948.00
2 Benangan/tali air 137.00 m1 8,379.31 1,147,965.52
3 Plesteran kamprot motif 7.50 116,379.31 872,844.83
4 Plinkol tinggi 7 cm Granite 3.47 m1 167,586.21 581,859.31
5 Granite Lantai 60X60 37.64 m2 167,586.21 6,307,375.03
6 Keramik Lantai KM/WC 20x20 warna motif 2.80 m2 88,448.28 247,655.17
7 Keramik Dinding KM/WC 20X240warna motif 11.30 m2 111,724.14 1,262,482.76
Jumlah IV 14,900,130.62
V PEKERJAAN BETON
1 Beton sloof 15/20 cm 1.33 m3 2,141,379.31 2,842,038.62
2 Kolom Praktis 15/15 64.00 m' 41,896.55 2,681,379.31
3 Beton balok 15/30 cm 0.40 m3 2,141,379.31 853,125.52
4 Beton Ring balk 15/15 cm 57.35 m' 41,896.55 2,402,767.24
5 Beton Plat Konsol t = 10 cm 0.98 m3 2,141,379.31 2,091,485.17
6 Plat Meja beton t = 10 cm 0.26 m3 2,141,379.31 562,112.07
7 Beton lantai rabat bawah keramik t = 5 cm 1.89 m3 325,862.07 616,882.97
Jumlah V 12,049,790.90
1 Rangka plafond galvalum+gypsum 54.82 m2 65,172.41 3,572,497.55
4 Pasang rangka atap galvalum ex. Kencana 41.15 m2 116,379.31 4,788,589.66
5 Pasang penutup atap genteng 61.66 m2 46,551.72 2,870,304.83
6 Pasang bubungan 12.32 m' 51,206.90 630,868.97
8 Pasang Talang miring seng 5.70 m' 107,068.97 610,293.10
10 Pasang Kalsiplank l=20 20.33 m' 41,896.55 851,756.90
Jumlah VI 13,324,311.00
1 Pasang Kusen Pintu & Jendela Alumunium 62.00 m' 88,448.28 5,483,793.10
2 Pasang daun pintu Kaca rangka alumunium 3.00 unit 1,256,896.55 3,770,689.66
3 Pasang daun jendela kaca rangka alumunium 3.00 unit 372,413.79 1,117,241.38
4 Pasang daun pintu utama excelent 2.00 unit 1,396,551.72 2,793,103.45
5 Pasang daun pintu kamar tidur excelent 2.00 unit 558,620.69 1,117,241.38
6 Pasang daun pintu KM/WC 1.00 unit 325,862.07 325,862.07
7 Pasang Kunci Tanam 2x putar 4.00 bh 186,206.90 744,827.59
8 Engsel pintu 4" 8.00 ps 65,172.41 521,379.31
9 Engsel jendela 3" 3.00 ps 37,241.38 111,724.14
10 Grendel jendela 3.00 bh 27,931.03 83,793.10
11 Hak angin sikutan 3.00 ps 25,137.93 75,413.79
12 Kaca bening t=5mm 6.31 m2 79,137.93 499,574.02
13 Kaca mati es t=5mm 0.31 m2 88,448.28 27,728.53
14 Roster beton dekoratif 5.76 m2 232,758.62 1,340,689.66
Jumlah VII 18,013,061.17
VIII PEKERJAAN CAT
1 Cat plafond ex. Catylax 72.07 m2 11,172.41 805,196.98
2 Cat dinding baru ex.Nipon WB (exterior) 43.62 m2 27,931.03 1,218,294.74
3 Cat dinding baru ex.vinilex (interior) 136.02 m2 13,965.52 1,899,551.11
4 Cat kayu Listplank ex. Emco 10.17 m2 23,275.86 236,599.14
5 Politur Daun pintu Teakwood ex. Mowilex 10.08 m2 23,275.86 234,620.69
6 Cat Coating Batu Alam 6.00 m2 13,965.52 83,793.10
7 Cat Genteng nipon paint 61.66 m2 13,965.52 861,091.45
Jumlah VIII 5,339,147.21
1 Pas. Instalasi titik lampu 8.00 ttk 172,241.38 1,377,931.03
2 Pas. Instalasi Stop Kontak 4.00 ttk 172,241.38 688,965.52
3 Pas. MCB+INSTALASI 1.00 Unit 172,241.38 172,241.38
Jumlah IX 2,239,137.93
1 Pasang Closet Duduk ex.INA 1.00 bh 1,350,000.00 1,350,000.00
2 Pasang Tempat sabun keramik 1.00 bh 16,758.62 16,758.62
3 Pasang Kran Dia 1/2", 3.00 bh 23,275.86 69,827.59
4 Pasang Shower, ex. Dupon 1.00 bh 232,758.62 232,758.62
5 Pasang Afoor 2.00 bh 16,758.62 33,517.24
6 Pasang Floor Drain 2.00 bh 18,434.48 36,868.97
7 Pasang Kitchen zink 1.00 bh 349,137.93 349,137.93
8 Pas. Instalasi pipa PVC AW 1/2",3/4" 21.40 m' 20,482.76 438,331.03
11 Bak kontrol 1.00 bh 232,758.62 232,758.62
12 septiktank + Peresap 1.00 Ls 884,482.76 884,482.76
Jumlah X 4,878,993.10
TOTAL HARGA PEKERJAAN 96,539,624.12
Harga / m2 2,681,656.23
Harga Kontrak / m2 2,681,656.23

Harga Borongan Tenaga / m2 697,230.62
Total Borongan Tenaga 25,100,302.27
Harga Borongan Material / m2 1,984,425.61
Total Borongan Material 71,439,321.85
Rekapitulasi
No. JENIS PEKERJAAN JUMLAH HARGA
I PEKERJAAN PERSIAPAN 418,966

II PEKERJAAN TANAH 1,242,759
III PEKERJAAN PASANGAN 24,133,328
IV PEKERJAAN PLESTERAN DAN LANTAI 14,900,131
V PEKERJAAN BETON 12,049,791
VI PEKERJAAN ATAP & PLAFOND 13,324,311
VII PEKERJAAN BESI DAN KACA 18,013,061
VIII PEKERJAAN CAT 5,339,147
IX PEKERJAAN LISTRIK 2,239,138
X PEKERJAAN SANITASI 4,878,993
JUMLAH 96,539,624
JUMLAH TOTAL 96,539,624

PEMBULATAN 96,539,000
Terbilang :
PT. Sekar Pamenang
Divisi Kontraktor
RENCANA ANGGARAN PELAKSANAAN / Unit Type 36 Standard
Pembangunan Cluster
HARGA SATUAN
(Rp)
1 Pembersihan Lokasi dan Pasang Bouwplank 1.00 ls 377,068.97
Jumlah I
II PEKERJAAN TANAH
1 Galian tanah 20.32 m3 20,948.28
2 Urugan tanah kembali 6.77 m3 5,027.59
3 Urugan Tanah peninggian elevasi t=45cm 16.80 m3 29,327.59
4 Urugan pasir bawah lantai 2.74 m3 60,582.41
Jumlah II
1 Pasang Pondasi batukali 1Pc : 4Ps 19.62 m3 418,965.52
2 Pasangan bata merah 24.21 m2 65,000.00
3 Pasangan bata ringan 196.00 m2 75,413.79
4 Pasangan batu alam (paras segi enam acak) 6.00 m2 125,689.66
5 Pasang Tempat Meteran (listrik,PDAM) 1.00 ls 418,965.52
6 Pasang Paving Carport 50x50x6 cm 18.00 m2 50,275.86
Jumlah III
1 Plesteran + acian 1Pc : 6Ps 160.39 m2 25,137.93
2 Benangan/tali air 137.00 m1 7,541.38
3 Plesteran kamprot motif 7.50 104,741.38
4 Plinkote tinggi 7 cm Granite 3.47 m1 150,827.59
5 Granite Lantai 60X60 35.79 m2 150,827.59
6 Keramik Lantai KM/WC 20x20 warna motif 2.80 m2 79,603.45
7 Keramik Dinding KM/WC 20X240warna motif 11.30 m2 100,551.72
Jumlah IV
V PEKERJAAN BETON
1 Beton sloof 15/20 cm 1.33 m3 1,927,241.38
2 Kolom Praktis 15/15 64.00 m' 37,706.90
3 Beton balok 15/30 cm 0.40 m3 1,927,241.38
4 Beton Ring balk 15/15 cm 57.35 m' 37,706.90
5 Beton Plat Konsol t = 10 cm 0.98 m3 1,927,241.38
6 Plat Meja beton t = 10 cm 0.26 m3 1,927,241.38
7 Beton lantai rabat bawah keramik t = 5 cm 1.89 m3 293,275.86
Jumlah V
1 Rangka plafond galvalum+gypsum 54.82 m2 58,655.17
2 Pasang rangka atap galvalum ex. Kencana 41.15 m2 104,741.38
3 Pasang penutup atap genteng 61.66 m2 41,896.55
4 Pasang bubungan 12.32 m' 46,086.21
5 Pasang Talang miring seng 5.70 m' 96,362.07
6 Pasang Kalsiplank l=20 20.33 m' 37,706.90
Jumlah VI
1 Pasang Kusen Pintu & Jendela Alumunium 62.00 m' 79,603.45
2 Pasang daun pintu Kaca rangka alumunium 3.00 unit 1,131,206.90
3 Pasang daun jendela kaca rangka alumunium 3.00 unit 335,172.41
4 Pasang daun pintu utama excelent 2.00 unit 1,256,896.55
5 Pasang daun pintu kamar tidur excelent 2.00 unit 502,758.62
6 Pasang daun pintu KM/WC 1.00 unit 293,275.86
7 Pasang Kunci Tanam 2x putar 4.00 bh 167,586.21
8 Engsel pintu 4" 8.00 ps 58,655.17
9 Engsel jendela 3" 3.00 ps 33,517.24
10 Grendel jendela 3.00 bh 25,137.93
11 Hak angin sikutan 3.00 ps 22,624.14
12 Kaca bening t=5mm 6.31 m2 71,224.14
13 Kaca mati es t=5mm 0.31 m2 79,603.45
14 Roster beton dekoratif 5.76 m2 209,482.76
Jumlah VII
VIII PEKERJAAN CAT
1 Cat plafond ex. Catylax 72.07 m2 10,055.17
2 Cat dinding baru ex.Nipon WB (exterior) 43.62 m2 25,137.93
3 Cat dinding baru ex.vinilex (interior) 136.02 m2 12,568.97
4 Cat kayu Listplank ex. Emco 10.17 m2 20,948.28
5 Politur Daun pintu Teakwood ex. Mowilex 10.08 m2 20,948.28
6 Cat Coating Batu Alam 6.00 m2 12,568.97
7 Cat Genteng nipon paint 61.66 m2 12,568.97
Jumlah VIII
1 Pas. Instalasi titik lampu 8.00 ttk 155,017.24
2 Pas. Instalasi Stop Kontak 4.00 ttk 155,017.24
3 Pas. MCB+INSTALASI 1.00 Unit 155,017.24
Jumlah IX
1 Pasang Closet Duduk ex.INA 1.00 bh 1,215,000.00
2 Pasang Tempat sabun keramik 1.00 bh 15,082.76
3 Pasang Kran Dia 1/2", 3.00 bh 20,948.28
4 Pasang Shower, ex. Dupon 1.00 bh 209,482.76
5 Pasang Afoor 2.00 bh 15,082.76
6 Pasang Floor Drain 2.00 bh 16,591.03
7 Pasang Kitchen zink 1.00 bh 314,224.14
8 Pas. Instalasi pipa PVC AW 1/2",3/4" 21.40 m' 18,434.48
9 Pas. Instalasi pipa PVC D 4" 18.00 m' 46,086.21
11 Bak kontrol 1.00 bh 209,482.76
12 Septiktank + Peresapan 1.00 Ls 796,034.48
Jumlah X
Jumlah Total Rp. %

Rp. %
Harga Kontrak per m2 2,542,832

Harga Borongan Tenaga / m2 661,136 26.00
Total Borongan Tenaga 23,800,910
Harga Borongan Material / m2 1,881,696 74.00
Total Borongan Material 67,741,050
36 Standard
JUMLAH HARGA
(Rp)
377,068.97
377,068.97
425,721.34
34,057.71
492,703.45
166,000.66
1,118,483.15
8,221,988.79
1,573,650.00
14,781,103.45
754,137.93
418,965.52
904,965.52
26,654,811.21
4,031,953.20
1,033,168.97
785,560.34
523,673.38
5,398,119.31
222,889.66
1,136,234.48
13,131,599.34
2,557,834.76
2,413,241.38
767,812.97
2,162,490.52
1,882,336.66
505,900.86
555,194.67
10,844,811.81
3,215,247.80
4,309,730.69
2,583,274.34
567,782.07
549,263.79
766,581.21
11,991,879.90
4,935,413.79
3,393,620.69
1,005,517.24
2,513,793.10
1,005,517.24
293,275.86
670,344.83
469,241.38
100,551.72
75,413.79
67,872.41
449,616.62
24,955.68
1,206,620.69
16,211,755.06
724,677.28
1,096,465.27
1,709,596.00
212,939.22
211,158.62
75,413.79
774,982.30
4,805,232.49
1,240,137.93
620,068.97
155,017.24
2,015,224.14
1,215,000.00
15,082.76
62,844.83
209,482.76
30,165.52
33,182.07
314,224.14
394,497.93
829,551.72
281,544.83
209,482.76
796,034.48
4,391,093.79
91,541,959.85
91,541,959.85
PT. Sekar Pamenang
Divisi Kontraktor
RENCANA ANGGARAN PELAKSANAAN / Unit Type 36 Standard
Pembangunan Cluster
REKAPITULASI
JUMLAH HARGA BOBOT
NO JENIS PEKERJAAN
(Rp) %
I Pekerjaan Persiapan 377,068.97 0.412 100
II Pekerjaan Tanah 1,118,483.15 1.222
III Pekerjaan Pasangan 26,654,811.21 29.118
IV Pekerjaan Plesteran dan Lantai 13,131,599.34 14.345
V Pekerjaan Beton 10,844,811.81 11.847
VI Pekerjaan Atap dan Plafond 11,991,879.90 13.100
VII Pekerjaan Besi dan Kaca 16,211,755.06 17.710
VIII Pekerjaan Cat 4,805,232.49 5.249
IX Pekerjaan Listrik 2,015,224.14 2.201
X Pekerjaan Saniasi 4,391,093.79 4.797
JUMLAH TOTAL 91,541,959.85 ###
Terbilang :
Harga Kontrak per m2 2,542,832.22

Harga Borongan Tenaga / m2 661,136.38
Total Borongan Tenaga 23,800,909.56
Harga Borongan Material / m2 1,881,695.84
Total Borongan Material 67,741,050.29
PT. Sek
Di
RENCANA ANGGARAN PEL
Pem
Kel. N
HARGA SATUAN
(Rp)
1 Pembersihan Lokasi dan Pasang Bouwplank 1.00 ls 377,068.97
Jumlah I
II PEKERJAAN TANAH
1 Galian tanah 20.32 m3 20,948.28
2 Urugan tanah kembali 6.77 m3 5,027.59
3 Urugan Tanah peninggian elevasi t=45cm 16.80 m3 29,327.59
4 Urugan pasir bawah lantai 2.74 m3 60,582.41
Jumlah II
III PEKERJAAN PONDASI dan PASANGAN
1 Pasang Pondasi batukali 1Pc : 4Ps 19.62 m3 418,965.52
2 Pasangan bata merah 24.21 m2 65,000.00
3 Pasangan bata ringan 196.00 m2 75,413.79
4 Pasangan batu alam (paras segi enam acak) 6.00 m2 125,689.66
5 Pasang Tempat Meteran (listrik,PDAM) 1.00 ls 418,965.52
6 Pasang Paving Carport 50x50x6 cm 18.00 m2 50,275.86
Jumlah III
1 Plesteran + acian 1Pc : 6Ps 160.39 m2 25,137.93
2 Benangan/tali air 137.00 m1 7,541.38
3 Plesteran kamprot motif 7.50 104,741.38
4 Plinkote tinggi 7 cm Granite 3.47 m1 150,827.59
5 Granite Lantai 60X60 35.79 m2 150,827.59
6 Keramik Lantai KM/WC 20x20 warna motif 2.80 m2 79,603.45
7 Keramik Dinding KM/WC 20X240warna motif 11.30 m2 100,551.72
Jumlah IV
V PEKERJAAN BETON
1 Beton sloof 15/20 cm 1.33 m3 1,927,241.38
2 Kolom Praktis 15/15 64.00 m' 37,706.90
3 Beton balok 15/30 cm 0.40 m3 1,927,241.38
4 Beton Ring balk 15/15 cm 57.35 m' 37,706.90
5 Beton Plat Konsol t = 10 cm 0.98 m3 1,927,241.38
6 Plat Meja beton t = 10 cm 0.26 m3 1,927,241.38
7 Beton lantai rabat bawah keramik t = 5 cm 1.89 m3 293,275.86
Jumlah V
1 Rangka plafond galvalum+gypsum 54.82 m2 58,655.17
2 Pasang rangka atap galvalum ex. Kencana 41.15 m2 104,741.38
3 Pasang penutup atap genteng 61.66 m2 41,896.55
4 Pasang bubungan 12.32 m' 46,086.21
5 Pasang Talang miring seng 5.70 m' 96,362.07
6 Pasang Kalsiplank l=20 20.33 m' 37,706.90
Jumlah VI
1 Pasang Kusen Pintu & Jendela Alumunium 62.00 m' 79,603.45
2 Pasang daun pintu Kaca rangka alumunium 3.00 unit 1,131,206.90
3 Pasang daun jendela kaca rangka alumunium 3.00 unit 335,172.41
4 Pasang daun pintu utama excelent 2.00 unit 1,256,896.55
5 Pasang daun pintu kamar tidur excelent 2.00 unit 502,758.62
6 Pasang daun pintu KM/WC 1.00 unit 293,275.86
7 Pasang Kunci Tanam 2x putar 4.00 bh 167,586.21
8 Engsel pintu 4" 8.00 ps 58,655.17
9 Engsel jendela 3" 3.00 ps 33,517.24
10 Grendel jendela 3.00 bh 25,137.93
11 Hak angin sikutan 3.00 ps 22,624.14
12 Kaca bening t=5mm 6.31 m2 71,224.14
13 Kaca mati es t=5mm 0.31 m2 79,603.45
14 Roster beton dekoratif 5.76 m2 209,482.76
Jumlah VII
VIII PEKERJAAN CAT
1 Cat plafond ex. Catylax 72.07 m2 10,055.17
2 Cat dinding baru ex.Nipon WB (exterior) 43.62 m2 25,137.93
3 Cat dinding baru ex.vinilex (interior) 136.02 m2 12,568.97
4 Cat kayu Listplank ex. Emco 10.17 m2 20,948.28
5 Politur Daun pintu Teakwood ex. Mowilex 10.08 m2 20,948.28
6 Cat Coating Batu Alam 6.00 m2 12,568.97
7 Cat Genteng nipon paint 61.66 m2 12,568.97
Jumlah VIII
1 Pas. Instalasi titik lampu 8.00 ttk 155,017.24
2 Pas. Instalasi Stop Kontak 4.00 ttk 155,017.24
3 Pas. MCB+INSTALASI 1.00 Unit 155,017.24
Jumlah IX
1 Pasang Closet Duduk ex.INA 1.00 bh 1,215,000.00
2 Pasang Tempat sabun keramik 1.00 bh 15,082.76
3 Pasang Kran Dia 1/2", 3.00 bh 20,948.28
4 Pasang Shower, ex. Dupon 1.00 bh 209,482.76
5 Pasang Afoor 2.00 bh 15,082.76
6 Pasang Floor Drain 2.00 bh 16,591.03
7 Pasang Kitchen zink 1.00 bh 314,224.14
8 Pas. Instalasi pipa PVC AW 1/2",3/4" 21.40 m' 18,434.48
11 Bak kontrol 1.00 bh 209,482.76
12 Septiktank + Peresapan 1.00 Ls 796,034.48
Jumlah X
Jumlah Total
PT. Sekar Pamenang
Divisi Kontraktor
CANA ANGGARAN PELAKSANAAN / Unit Type 36 Standard
Pembangunan Cluster
JUMLAH HARGA BOBOT MINGGU (Starting : 20 Agustus 2018)
(Rp) (%) 1 2 3 4 5 6 7 8
377,068.97
377,068.97 0.412 0.206 0.206
425,721.34
34,057.71
492,703.45
166,000.66
1,118,483.15 1.222 0.305 0.305 0.305 0.305
8,221,988.79
1,573,650.00
14,781,103.45
754,137.93
418,965.52
904,965.52
26,654,811.21 29.118 8.735 5.824 5.824 2.912 2.912 2.912
4,031,953.20
1,033,168.97
785,560.34
523,673.38
5,398,119.31
222,889.66
1,136,234.48
13,131,599.34 14.345 1.434 1.434 1.434 1.434
2,557,834.76
2,413,241.38
767,812.97
2,162,490.52
1,882,336.66
505,900.86
555,194.67
10,844,811.81 11.847 1.185 1.185 2.369
3,215,247.80
4,309,730.69
2,583,274.34
567,782.07
549,263.79
766,581.21
11,991,879.90 13.100 3.275
4,935,413.79
3,393,620.69
1,005,517.24
2,513,793.10
1,005,517.24
293,275.86
670,344.83
469,241.38
100,551.72
75,413.79
67,872.41
449,616.62
24,955.68
1,206,620.69
16,211,755.06 17.710
724,677.28
1,096,465.27
1,709,596.00
212,939.22
211,158.62
75,413.79
774,982.30
4,805,232.49 5.249 1.050 1.050
1,240,137.93
620,068.97
155,017.24
2,015,224.14 2.201
1,215,000.00
15,082.76
62,844.83
209,482.76
30,165.52
33,182.07
314,224.14
394,497.93
829,551.72
281,544.83
209,482.76
796,034.48
4,391,093.79 4.797
91,541,959.85 100.000
ng : 20 Agustus 2018)
9 10 11 12 13 Jumlah
0.412
1.222
29.118
1.434 1.434 2.869 2.869 14.345
2.369 2.369 2.369 11.847

3.275 3.275 3.275 13.100
4.427 4.427 4.427 4.427 17.710
1.050 1.050 1.050 5.249
1.101 1.101 2.201
1.679 1.679 1.439 4.797

PT. Sekar Pamenang
Divisi Kontraktor
RENCANA ANGGARAN PELAKSANAAN / Unit Type 36 Standard. Kav. D 17 dan 18
Pembangunan Cluster
TIME SCHEDULE
M-1 M-2 M-3 M-4 M-5 M-6 M-7 M-8 M-9 M-10
NO URAIAN PEKERJAAN BOBOT %
20/8-27/8 27/8-3/9 3/9-10/9 10/9-17/9 17/9-24/9 24/9-1/10 1/10-8/10 8/10-15/1015/10-22/1022/10-29/10
I PEKERJAAN PERSIAPAN 0.412 0.206 0.206

II PEKERJAAN TANAH 1.222 0.305 0.305 0.305 0.305
III PEKERJAAN PASANGAN 29.118 8.735 5.824 5.824 2.912 2.912 2.912
IV PEKERJAAN PLESTERAN DAN LANTAI 14.345 1.434 1.434 1.434 1.434 1.434 1.434
V PEKERJAAN BETON 11.847 1.185 1.185 2.369 2.369 2.369
VI PEKERJAAN ATAP & PLAFOND 13.100 3.275 3.275 3.275
VII PEKERJAAN BESI DAN KACA 17.710 4.427 4.427
VIII PEKERJAAN CAT 5.249 1.050 1.050 1.050 1.050
IX PEKERJAAN LISTRIK 2.201 1.101 1.101
X PEKERJAAN SANITASI 4.797 1.679
JUMLAH ###
RENCANA KEMAJUAN FISIK PER MINGGU 0.206 9.247 6.129 6.129 4.652 5.531 6.581 8.129 13.657 15.336
KUMULATIF FISIK PER MINGGU 0% 0.206 9.453 15.582 21.711 26.362 31.893 38.474 46.603 60.259 75.595
REALISASI FISIK PER MINGGU 0% ###

KUMULATIF REALISAI PER MINGGU 0% 10.060
CEPAT/LAMBAT 9.854
CEPAT
KEDIRI, ....
DISETUJUI OLEH, DIPERIKSA OLEH, DIBUAT OLEH, DIKETAHUI OLEH,
DEVELOPER DEVELOPER Div. KONTRAKTOR DEVELOPER
PT. SEKAR PAMENANG PT. SEKAR PAMENANG PT. SEKAR PAMENANG PT. SEKAR PAMENANG
BAYU MARTA R UBAIDILLAH Arief Judiantoro

SITE MANAGER MANAGER OPERASIONAL Pelaksana
an 18
M-11 M-12 M-13

JUMLAH
29/10-5/11 5/11-12/1112/11-19/11
0.412
1.222
29.118
2.869 2.869 14.345
2.369 11.847
3.275 13.100
4.427 4.427 17.710
1.050 5.249
2.201
1.679 1.439 4.797
100.000
15.669 8.735 -
91.265 ###
ENANG
Materi
NO TGL
1 ( start 20 - 27 Agustus )
Material Satuan Vol Harga Jumlah harga
1 8/21/2018 Bendrat kg 1 18,000 18,000
2 8/21/2018 Benang nilon (kenur) ikat 2 4,000 8,000
3 8/21/2018 paku 5" kg 1.5 16,500 24,750
4 8/21/2018 paku 7" kg 1.5 16,500 24,750
5 8/21/2018 kaso usuk speck glugu btg 50 20,000 1,000,000
6 8/26/2018 pvc wafin 4" biji 2 147,000 294,000
7 8/26/2018 pvc wafin 3" biji 2 105,000 210,000
8 8/26/2018 Begel 8 x 15 (20kg) duz 1 350,000 350,000
9 8/26/2018 Begel 8 x 10 (25kg) duz 1 437,500 437,500
10 8/26/2018 Besi uk 8" biji 54 46,000 2,484,000
11 8/26/2018 Pasir (engkel) rit 1 325,000 325,000
12 8/26/2018 Semen holcim sak 10 42,000 420,000
13 8/27/2018 Benang nilon (kenur) ikat 2 4,000 8,000
14 8/27/2018 Paku 7" kg 2 16,500 33,000
15 8/27/2018 Batu belah(kali) dump rit 1 800,000 800,000
TOTAL 6,437,000
Material Schedule and Report
Type 36 Standard
2 ( 27/agust - 03/Sept)
Material Satuan Vol Harga Jumlah harga
batu kali rit 1 750,000 750,000
pasir rit 4 325,000 1,300,000
semen zak 30 42,000 1,260,000
Tang catut bh 1
Gergaji besi bh 1
Bendrat kg 10 18,000
Pacul bh 1
Tang tekuk besi di.8 bh 2
Pentangan gergaji bh 1
Batu koral engkel 1
Papan cor lbr 10
Hebel m3 10
TOTAL #REF!
3 ( 03 - 10 September)
Material Satuan Vol Harga Jumlah Harga
TOTAL
Minggu
4 ( 10 - 17 September) 5 ( 17 - 24
Material Satuan Vol Harga Jumlah Harga Material
TOTAL TOTAL
5 ( 17 - 24 September) 6 ( 24/sept - 01/okt)
Satuan Vol Harga Jumlah Harga Material Satuan Vol
TOTAL TOTAL
6 ( 24/sept - 01/okt) 7 ( 01 - 08 oktober )
Harga Jumlah Harga Material Satuan Vol Harga
TAL TOTAL
er ) 8 ( 08 - 15 Oktober)
Jumlah Harga Material Satuan Vol Harga Jumlah Harga
TOTAL
PT. Sekar
Divisi K
RENCANA ANGGARAN PELAKSA
Pembangu
Kel. Ngasem
NO URAIAN PEKERJAAN Vol Sat Harga Jumlah
A
1 Pasang Bouplank 1.00 ls 260,000 260,000
2 Galian Tanah + urugan 23.00 m3 30,000 690,000
3 Pasangan Pondasi Batu Kali 16.00 m3 80,000 1,280,000
4 Pekerjaan Sloof 80.00 m' 10,000 800,000
5 Pasangan Bata Ringan 277.00 m2 15,000 4,155,000
6 Pekerjaan Kolom, Balok, Plat dan Ring 330.00 m' 10,000 3,300,000
7 Pekerjaan Plesteran Acian + rabat lantai 280.00 m2 15,000 4,200,000
8 Pekerjaan Benangan 200.00 m' 12,000 2,400,000
9 Pasang Genteng + Bubungan 87.00 m2 15,000 1,305,000
10 Pekerjaan Instalasi Air + Resapan 1.00 ls 500,000 500,000
11 Pasang Paving Carport + T. Nomer 15.00 m2 25,000 375,000
B Pekerjaan Rangka Atap 45 m2

C Pekerjaan Plafond 47 m2
D PEKERJAAN LISTRIK 14 ttk
E PEKERJAAN CAT 200 m2
F PEKERJAAN KERAMIK dan BATU PARAS 58 m2
PT. Sekar Pamenang
Divisi Kontraktor
A ANGGARAN PELAKSANAAN / Unit Type 36 Standard
Pembangunan Cluster
BOBOT BOBOT PENGAMBILAN PENGAMBILAN TOTAL

RENCANA PRESTASI % SEKARANG YANG LALU PENGAMBILAN
NILAI KETERANGAN
KONTRAK
#REF!
PT. Sekar Pamenan
Divisi Kontraktor
RENCANA ANGGARAN PELAKSANAAN / Un
Pembangunan Cluster
Petty Cash
Pemasukan P
No Tanggal Uang Jumlah Kumulatif Tukang
(Rp.) (Rp.) (Rp.)
1. Transfer dr b. Nana 1,950,000 1,950,000 Kasbon untuk :
1. Transport
1 8/24/2018
2. Kontrakan
3. Uang Makan
1. Transfer dr b. Nana 2,800,000 4,750,000 1. Pemb. Volume D.17
2. Pemb. Volume D.18
2 9/6/2018
3 9/12/2018 1. Transfer dr b. Nana 3,400,000 8,150,000 1. Pemb. Volume D.17

2. Pemb. Volume D.18
Sekar Pamenang
Divisi Kontraktor
PELAKSANAAN / Unit Type 36 Standard
Pembangunan Cluster
Petty Cash
Pengeluaran Sisa Uang

Jumlah Material Jumlah Lain2 Jumlah
(Rp.) (Rp.) (Rp.) (Rp.)
1,950,000 -
1,100,000 -
1,700,000
1,200,000
2,200,000
###
PT. Sekar Pamenang
Divisi Kontraktor
Pembangunan Cluster
Pengajuan Dana
Harga Jumlah Harga
No. TGL Uraian Volume Sat.
(Rp.) (Rp.)
1 8/24/2018 Pengajuan Kasbon untuk :
1.1 Bayar Kontrakan rumah utk 1 bln 500,000 500,000

Tenaga Kerja
1.2 Transport mendatangkan tambahan 5 org 150,000 750,000
Tukang dari Kudus
1.3 Uang Makan Seminggu 1 ls 700,000 700,000
Jumlah 1,950,000
Kediri, 24 Agustus 2018

Pemohon, Menyetujui,
Arief Judiantoro Ibu Anturina

Div. Kontraktor
enang
or
uster
Kediri
na
Keterangan
1. Tempat kontrakan dekat area proyek Sururi

1 unit rumah.
2. Kasbonan akan dipotongkan di pembayaran
opname volume Tenaga kerja.
ANALISA PEKERJAAN KONSTRUKSI (SNI)
1 1 m² Membersihkan lapangan dan perataan
Tenaga
0.100 Org Pekerja @ 32,000.00 = 3,200.00
0.050 Org Mandor @ 60,000.00 = 3,000.00
Jumlah = 6,200.00
2 1 m' Pengukuran & pasang bouwplank
Bahan
0.012 m3 Kayu 5/7 terentang bekisting @ 2,362,500.00 = 28,350.00
0.02 Kg Paku biasa 2" - 5'' @ 16,875.00 = 337.50
0.007 m3 Kayu papan 3/20 Meranti - begisting @ 2,362,500.00 = 16,537.50
Jumlah (1) = 45,225.00
Tenaga
0.100 Org Tukang kayu @ 50,000.00 = 5,000.00
0.100 Org Pekerja @ 32,000.00 = 3,200.00
0.010 Org Kepala tukang @ 55,000.00 = 550.00
0.005 Org Mandor @ 60,000.00 = 300.00
Jumlah (2) = 9,050.00
Jumlah (1) + (2) = 54,275.00
II PEKERJAAN TANAH
1 1 m³ Galian tanah biasa
Tenaga
0.750 Org Pekerja @ 32,000.00 = 24,000.00
0.000 Org Tukang gali @ 40,000.00 = -
0.000 Org Kepala tukang @ 50,000.00 = -
0.025 Org Mandor @ 60,000.00 = 1,500.00
Jumlah = 25,500.00
2 1 m³ Urugan kembali
Tenaga
0.192 Org Pekerja @ 32,000.00 = 6,144.00
0.000 Org Tukang gali @ 40,000.00 = -
0.019 Org Mandor @ 60,000.00 = 1,140.00
Jumlah = 7,284.00
3 1 m³ Urugan Sirtu dan pemadatan
Bahan
1.200 M³ Sirtu @ 48,750.00 = 58,500.00
Jumlah (1) = 58,500.00
Tenaga
0.25 Org Pekerja @ 32,000.00 = 8,000.00
0.025 Org Mandor @ 60,000.00 = 1,500.00
1.00 alat bantu @ 15,000.00 = 15,000.00
Jumlah (2) = 24,500.00
Jumlah (1) + (2) = 83,000.00
4 1 m³ Urugan pasir
Bahan
1.200 M³ Pasir urug @ 51,750.00 = 62,100.00
Jumlah (1) = 62,100.00
Tenaga
0.300 Org Pekerja @ 32,000.00 = 9,600.00
0.000 Org Tukang gali @ 40,000.00 = -
0.010 Org Mandor @ 60,000.00 = 600.00
Jumlah (2) = 10,200.00
Jumlah (1) + (2) = 72,300.00
5 1 m³ Perataan tanah
Tenaga
0.516 Org Pekerja @ 32,000.00 = 16,512.00
0.000 Org Tukang gali @ 40,000.00 = -
0.05 Org Mandor @ 60,000.00 = 3,000.00
Jumlah = 19,512.00
1 1 m3 Pasang batu kosong Aanstamping
Bahan
1.200 Batu belah 15/20 cm m3 91,500.00 = 109,800.00
0.432 Pasir urug m3 51,750.00 = 22,356.00
Jumlah (1) = 132,156.00
Tenaga
0.780 Pekerja Oh 32,000.00 = 24,960.00
0.390 Tukang batu Oh 45,000.00 = 17,550.00
0.039 Kepala tukang Oh 55,000.00 = 2,145.00
0.039 Mandor Oh 60,000.00 = 2,340.00
Jumlah (2) = 46,995.00
Jumlah (1) + (2) = 179,151.00
2 1 m3 Pasangan batu kali, 1 Pc : 4 Ps
Bahan
1.10 m3 Batu kali @ 91,500.00 = 100,650.00
162.85 Kg Semen portland @ 1,035.00 = 168,549.75
0.52 M³ Pasir pasang @ 76,500.00 = 39,780.00
Jumlah (1) = 308,979.75
Tenaga
1.500 Org Pekerja @ 32,000.00 = 48,000.00
0.750 Org Tukang batu @ 45,000.00 = 33,750.00
0.075 Org Kepala tukang @ 55,000.00 = 4,125.00
0.075 Org Mandor @ 60,000.00 = 4,500.00
Jumlah (2) = 90,375.00
Jumlah (1) + (2) = 399,354.75
3 1 m² Pasangan bata merah tebal 1/2 bata, 1 Pc : 3 Ps
Bahan
70.000 Bh Bata merah 5 x 11 x 22 cm @ 345.00 = 24,150.00
0.040 M³ Pasir pasang @ 76,500.00 = 3,060.00
Jumlah (1) = 42,082.95
Tenaga
0.300 Org Pekerja @ 32,000.00 = 9,600.00
0.100 Org Tukang batu @ 45,000.00 = 4,500.00
0.015 Org Mandor @ 60,000.00 = 900.00
Jumlah (2) = 15,550.00
Jumlah (1) + (2) = 57,632.95
1m3 = 384,219.67
4 1 m² Pasangan bata merah tebal 1/2 bata, 1 Pc : 6 Ps
Bahan
70.000 Bh Bata merah 5 x 11 x 22 cm @ 345.00 = 24,150.00
0.049 M³ Pasir pasang @ 76,500.00 = 3,748.50
Jumlah (1) = 36,509.70
Tenaga
0.300 Org Pekerja @ 32,000.00 = 9,600.00
0.100 Org Tukang batu @ 45,000.00 = 4,500.00
0.015 Org Mandor @ 60,000.00 = 900.00
Jumlah (2) = 15,550.00
Jumlah (1) + (2) = 52,059.70
5 1 m2 Pasang batu hias Alur
Bahan
1.05 m2 Batu Alur @ 31,875.00 = 33,468.75
9.3 kg Semen portland @ 1,035.00 = 9,625.50
0.018 m3 Pasir pasang @ 76,500.00 = 1,377.00
Jumlah (1) = 44,471.25
Tenaga
0.6 Oh Pekerja @ 32,000.00 = 19,200.00
0.125 Oh Tukang batu @ 45,000.00 = 5,625.00
0.0125 Oh Kepala tukang @ 55,000.00 = 687.50
0.03 Oh Mandor @ 60,000.00 = 1,800.00
Jumlah (2) = 27,312.50
Jumlah (1) + (2) = 71,783.75
6 1 m2 Pasang batu hias sisir
Bahan
1.05 m2 Batu Sisir @ 39,375.00 = 41,343.75
0.018 m3 Pasir pasang @ 76,500.00 = 1,377.00
Jumlah (1) = 52,346.25
Tenaga
0.6 Oh Pekerja @ 32,000.00 = 19,200.00
0.125 Oh Tukang batu @ 45,000.00 = 5,625.00
0.0125 Oh Kepala tukang @ 55,000.00 = 687.50
0.03 Oh Mandor @ 60,000.00 = 1,800.00
Jumlah (2) = 27,312.50
Jumlah (1) + (2) = 79,658.75
7 1 m2 Pasang batu hias Paras
Bahan
1.05 m2 Batu Paras @ 28,125.00 = 29,531.25
0.018 m3 Pasir pasang @ 76,500.00 = 1,377.00
Jumlah (1) = 40,533.75
Tenaga
0.6 Oh Pekerja @ 32,000.00 = 19,200.00
0.125 Oh Tukang batu @ 45,000.00 = 5,625.00
0.0125 Oh Kepala tukang @ 55,000.00 = 687.50
0.03 Oh Mandor @ 60,000.00 = 1,800.00
Jumlah (2) = 27,312.50
Jumlah (1) + (2) = 67,846.25
8 1 m2 Pasang batu Andesit bakar
Bahan
1.05 m2 Batu andesit bakar @ 48,750.00 = 51,187.50
0.018 m3 Pasir pasang @ 76,500.00 = 1,377.00
Jumlah (1) = 62,190.00
Tenaga
0.6 Oh Pekerja @ 32,000.00 = 19,200.00
0.125 Oh Tukang batu @ 45,000.00 = 5,625.00
0.0125 Oh Kepala tukang @ 55,000.00 = 687.50
0.03 Oh Mandor @ 60,000.00 = 1,800.00
Jumlah (2) = 27,312.50
Jumlah (1) + (2) = 89,502.50
IV PEKERJAAN PLESTER & LANTAI
1 1 m² Plesteran 1 Pc : 3 Ps, tebal 15 mm
Bahan
0.023 M³ Pasir pasang @ 76,500.00 = 1,759.50
Jumlah (1) = 9,729.00
Tenaga
0.300 Org Pekerja @ 32,000.00 = 9,600.00
0.150 Org Tukang batu @ 45,000.00 = 6,750.00
0.015 Org Mandor @ 60,000.00 = 900.00
Jumlah (2) = 18,075.00
Jumlah (1) + (2) = 27,804.00
2 1 m² Plesteran 1 Pc : 6 Ps, tebal 15 mm
Bahan
0.027 M³ Pasir pasang @ 76,500.00 = 2,065.50
Jumlah (1) = 6,636.06
Tenaga
0.300 Org Pekerja @ 32,000.00 = 9,600.00
0.150 Org Tukang batu @ 45,000.00 = 6,750.00
0.015 Org Mandor @ 60,000.00 = 900.00
Jumlah (2) = 18,075.00
Jumlah (1) + (2) = 24,711.06
3 1 m' Benangan
Bahan
0.021 M³ Pasir pasang @ 76,500.00 = 1,606.50
Jumlah (1) = 4,970.25
Tenaga
0.000 Org Pekerja @ 32,000.00 = -
0.120 Org Tukang batu @ 45,000.00 = 5,400.00
0.000 Org Mandor @ 60,000.00 = -
Jumlah (2) = 5,400.00
Jumlah (1) + (2) = 10,370.25
4 1 m² Pasang lantai keramik putih polos 40 x 40 cm
Bahan
6.930 Bh Keramik 40x40 cm @ 8,333.33 = 57,750.00
0.022 M³ Pasir pasang @ 76,500.00 = 1,644.75
1.300 Kg Semen warna @ 3,750.00 = 4,875.00
Jumlah (1) 74,412.75
Tenaga
0.600 Org Pekerja @ 32,000.00 = 19,200.00
0.300 Org Tukang batu @ 45,000.00 = 13,500.00
0.030 Org Mandor @ 60,000.00 = 1,800.00
Jumlah (2) = 36,150.00
Jumlah (1) + (2) = 110,562.75
5 1 m² Pasang lantai keramik putih polos 30 x 30 cm
Bahan
11.870 Bh Keramik 30x30 cm @ 3,633.11 = 43,125.00
0.042 M³ Pasir pasang @ 76,500.00 = 3,213.00
1.500 Kg Semen warna @ 3,750.00 = 5,625.00
Jumlah (1) 63,741.30
Tenaga
0.620 Org Pekerja @ 32,000.00 = 19,840.00
0.350 Org Tukang batu @ 45,000.00 = 15,750.00
0.030 Org Mandor @ 60,000.00 = 1,800.00
Jumlah (2) = 39,315.00
Jumlah (1) + (2) = 103,056.30
6 1 m² Pasang lantai keramik motif 20 x 20 cm
Bahan
26.500 Bh Keramik 20 x 20 cm @ 1,641.51 = 43,500.00
0.045 M³ Pasir pasang @ 76,500.00 = 3,442.50
1.620 Kg Semen warna @ 3,750.00 = 6,075.00
Jumlah (1) 63,781.50
Tenaga
0.270 Org Pekerja @ 32,000.00 = 8,640.00
0.135 Org Tukang batu @ 45,000.00 = 6,075.00
0.014 Org Mandor @ 60,000.00 = 840.00
Jumlah (2) = 16,325.00
Jumlah (1) + (2) = 80,106.50
7 1 m² Pasang dinding keramik motif 20 x 25 cm
Bahan
20.000 Bh Keramik 20 x 25 cm @ 2,662.50 = 53,250.00
9.300 Kg Semen abu - abu @ 1,035.00 = 9,625.50
0.018 M³ Pasir pasang @ 76,500.00 = 1,377.00
1.500 Kg Semen warna @ 3,750.00 = 5,625.00
Jumlah (1) 69,877.50
Tenaga
0.600 Org Pekerja @ 32,000.00 = 19,200.00
0.100 Org Tukang batu @ 45,000.00 = 4,500.00
0.030 Org Mandor @ 60,000.00 = 1,800.00
Jumlah (2) = 27,975.00
Jumlah (1) + (2) = 97,852.50
8 1 m' Pasang Keramik list 10x20 cm
Bahan
5.50 Bh Keramik list 10 x 20 cm @ 6,818.18 = 37,500.00
0.850 Kg Semen portland @ 1,035.00 = 879.75
0.002 M³ Pasir pasang @ 76,500.00 = 168.30
0.080 Kg Semen warna @ 3,750.00 = 300.00
Jumlah (1) 38,848.05
Tenaga
0.090 Org Pekerja @ 32,000.00 = 2,880.00
0.090 Org Tukang batu @ 45,000.00 = 4,050.00
0.005 Org Mandor @ 60,000.00 = 270.00
Jumlah (2) = 7,695.00
Jumlah (1) + (2) = 46,543.05
V PEKERJAAN BETON
1 1 m³ Membuat beton tumbuk, 1 Pc : 3 Ps : 5 Kr
Bahan
0.52 M³ Pasir beton @ 90,000.00 = 46,800.00
0.87 M³ Koral beton 2/3 cm @ 129,375.00 = 112,556.25
Jumlah (1) 377,223.75
Tenaga
1.20 Org Pekerja @ 32,000.00 = 38,400.00
0.20 Org Tukang batu @ 45,000.00 = 9,000.00
0.06 Org Mandor @ 60,000.00 = 3,600.00
Jumlah (2) = 52,100.00
Jumlah (1) + (2) = 429,323.75
2 1 m³ Membuat beton, 1 Pc : 2 Ps :3 Kr
Bahan
0.540 M³ Pasir beton @ 90,000.00 = 48,600.00
0.810 M³ Koral beton 2/3 cm @ 129,375.00 = 104,793.75
Jumlah (1) 501,153.75
Tenaga
2.000 Org Pekerja @ 32,000.00 = 64,000.00
0.350 Org Tukang batu @ 45,000.00 = 15,750.00
1.000 Org Mandor @ 60,000.00 = 60,000.00
Jumlah (2) = 141,675.00
Jumlah (1) + (2) = 642,828.75
3 1 m³ Membuat pondasi beton bertulang (150 kg besi + bekisting)
Bahan
0.100 M³ Kayu Papan (2 x20) cm (bekisting) @ 1,875,000.00 = 187,500.00
1.500 Kg Paku biasa 2" - 5" @ 16,875.00 = 25,312.50
0.400 Lt Minyak bekisting @ 11,250.00 = 4,500.00
150.0 Kg Besi beton polos @ 7,650.00 = 1,147,500.00
2.250 Kg Kawat beton @ 14,175.00 = 31,893.75
0.520 M³ Pasir beton @ 90,000.00 = 46,800.00
0.780 M³ Koral beton @ 129,375.00 = 100,912.50
Jumlah (1) 1,878,723.75
Tenaga
3.900 Org Pekerja @ 32,000.00 = 124,800.00
0.350 Org Tukang batu @ 45,000.00 = 15,750.00
1.040 Org Tukang kayu @ 50,000.00 = 52,000.00
1.050 Org Tukang besi @ 50,000.00 = 52,500.00
0.165 Org Mandor @ 60,000.00 = 9,900.00
Jumlah (2) = 268,425.00
Jumlah (1) + (2) = 2,147,148.75
4 1 m³ Membuat sloof beton bertulang 15/20 (200 kg besi + bekisting) 2x pakai
Bahan
0.27 M³ Kayu Papan (2 x20) cm (bekisting) @ 1,875,000.00 = 506,250.00
2.00 Kg Paku biasa 2" - 5" @ 16,875.00 = 33,750.00
0.60 Lt Minyak bekisting @ 11,250.00 = 6,750.00
200.00 Kg Besi beton polos @ 7,650.00 = 1,530,000.00
3.00 Kg Kawat beton @ 14,175.00 = 42,525.00
0.52 M³ Pasir beton @ 90,000.00 = 46,800.00
0.78 M³ Koral beton @ 129,375.00 = 100,912.50
Jumlah (1) 2,601,292.50
Tenaga
4.85 Org Pekerja @ 32,000.00 = 155,200.00
0.35 Org Tukang batu @ 45,000.00 = 15,750.00
1.56 Org Tukang kayu @ 50,000.00 = 78,000.00
1.40 Org Tukang besi @ 50,000.00 = 70,000.00
0.17 Org Mandor @ 60,000.00 = 10,200.00
Jumlah (2) = 347,355.00
Jumlah (1) + (2) = 2,948,647.50
5 1 m³ KOLOM BETON BERTULANG 15/30 ( 190 kg besi + bekisting )

Bahan
0.400 m³ Kayu Papan (2 x20) cm (bekisting) @ 1,875,000.00 = 750,000.00
4.000 kg Paku segala ukuran @ 16,875.00 = 67,500.00
2.000 ltr Minyak bekisting @ 11,250.00 = 22,500.00
0.150 m³ Kayu Terentang (bekisting) @ 1,875,000.00 = 281,250.00
3.500 lbr Multiplex t = 9 mm @ 101,250.00 = 354,375.00
20.000 btg Dolken Ø 8 - 10 / 4m @ 13,125.00 = 262,500.00
150.000 kg Besi beton @ 7,650.00 = 1,147,500.00
4.500 kg Kawat beton @ 14,175.00 = 63,787.50
323.000 kg Semen PC @ 1,035.00 = 334,305.00
0.520 m³ Pasir beton @ 90,000.00 = 46,800.00
0.780 m³ Koral beton @ 129,375.00 = 100,912.50
Jumlah (1) 3,431,430.00
Tenaga
7.300 Oh Pekerja @ 32,000.00 = 233,600.00
0.350 Oh Tukang batu @ 45,000.00 = 15,750.00
3.300 Oh Tukang kayu @ 50,000.00 = 165,000.00
2.100 Oh Tukang besi @ 50,000.00 = 105,000.00
0.570 Oh Kepala tukang @ 55,000.00 = 31,350.00
0.250 Oh Mandor @ 60,000.00 = 15,000.00
Jumlah (2) = 565,700.00
Jumlah (1) + (2) = 3,997,130.00
6 1 m' Membuat Kolom praktis beton bertulang 15/15 cm
Bahan
0.002 M³ Papan Bekisting ( 2 x 20 ) cm @ 1,875,000.00 = 3,750.00
0.02 Kg Paku biasa 2" - 5" @ 16,875.00 = 337.50
5.000 Kg Besi beton polos @ 7,650.00 = 38,250.00
0.050 Kg Kawat beton @ 14,175.00 = 708.75
0.009 M³ Pasir beton @ 90,000.00 = 810.00
0.015 M³ Koral beton @ 129,375.00 = 1,940.63
Jumlah (1) 50,454.38
Tenaga
0.100 Org Pekerja @ 32,000.00 = 3,200.00
0.033 Org Tukang batu @ 45,000.00 = 1,485.00
0.033 Org Tukang kayu @ 50,000.00 = 1,650.00
0.033 Org Tukang besi @ 50,000.00 = 1,650.00
0.005 Org Mandor @ 60,000.00 = 300.00
Jumlah (2) = 8,835.00
Jumlah (1) + (2) = 59,289.38
7 1 m³ BALOK BETON BERTULANG 15/30 ( 190 kg besi + bekisting )
Bahan
0.250 m³ Kayu Papan( 2 x 20 ) cm @ 1,875,000.00 = 468,750.00
32.000 btg Dolken Ø 8 - 10 / 4m @ 13,125.00 = 420,000.00
190.000 kg Besi beton @ 7,650.00 = 1,453,500.00
2.250 kg Kawat beton @ 14,175.00 = 31,893.75
323.000 kg Semen PC @ 1,035.00 = 334,305.00
0.520 m³ Pasir beton @ 90,000.00 = 46,800.00
0.780 m³ Koral 2/3 @ 129,375.00 = 100,912.50
Jumlah (1) 3,294,911.25
Tenaga
5.800 Oh Pekerja @ 32,000.00 = 185,600.00
0.350 Oh Tukang batu @ 45,000.00 = 15,750.00
2.800 Oh Tukang kayu @ 50,000.00 = 140,000.00
1.050 Oh Tukang besi @ 50,000.00 = 52,500.00
0.420 Oh Kepala tukang @ 55,000.00 = 23,100.00
0.185 Oh Mandor @ 60,000.00 = 11,100.00
Jumlah (2) = 428,050.00
Jumlah (1) + (2) = 3,722,961.25
8 1 m³ BALOK BETON BERTULANG 15/40 ( 250 kg besi + bekisting )

Bahan
0.250 m³ Kayu Papan( 2 x 20 ) cm @ 1,875,000.00 = 468,750.00
32.000 btg Dolken Ø 8 - 10 / 4m @ 13,125.00 = 420,000.00
250.000 kg Besi beton @ 7,650.00 = 1,912,500.00
2.250 kg Kawat beton @ 14,175.00 = 31,893.75
323.000 kg Semen PC @ 1,035.00 = 334,305.00
0.520 m³ Pasir beton @ 90,000.00 = 46,800.00
0.780 m³ Koral 2/3 @ 129,375.00 = 100,912.50
Jumlah (1) 3,753,911.25
Tenaga
5.800 Oh Pekerja @ 32,000.00 = 185,600.00
0.350 Oh Tukang batu @ 45,000.00 = 15,750.00
2.800 Oh Tukang kayu @ 50,000.00 = 140,000.00
1.050 Oh Tukang besi @ 50,000.00 = 52,500.00
0.420 Oh Kepala tukang @ 55,000.00 = 23,100.00
0.185 Oh Mandor @ 60,000.00 = 11,100.00
Jumlah (2) = 428,050.00
Jumlah (1) + (2) = 4,181,961.25
9 1 m' RING BALK BETON BERTULANG ( 10 x 15 ) cm
Bahan
0.003 m³ Papan Bekisting ( 2 x 20 ) cm @ 1,875,000.00 = 5,625.00
0.020 kg Paku biasa 2" - 5" @ 16,875.00 = 337.50
5.000 kg Besi beton @ 7,650.00 = 38,250.00
0.050 kg Kawat beton @ 14,175.00 = 708.75
5.500 kg Semen PC @ 1,035.00 = 5,692.50
0.009 m³ Pasir beton @ 90,000.00 = 810.00
0.015 m³ Koral beton 2/3 @ 129,375.00 = 1,940.63
Jumlah (1) = 53,364.38
Tenaga
0.100 Org Pekerja @ 32,000.00 = 3,200.00
0.033 Org Tukang batu @ 45,000.00 = 1,485.00
0.033 Org Tukang kayu @ 50,000.00 = 1,650.00
0.033 Org Tukang besi @ 50,000.00 = 1,650.00
0.005 Org Mandor @ 60,000.00 = 300.00
Jumlah (2) = 8,835.00
Jumlah (1) + (2) = 62,199.38
10 1 m³ PLAT BETON BERTULANG ( 80 kg besi + bekisting )
Bahan
0.000 m³ Papan Bekisting ( 2 x 20 ) cm @ 1,875,000.00 = 0.00
32.000 btg Dolken Ø 8 - 10 / 4m @ 13,125.00 = 420,000.00
80.000 kg Besi beton @ 7,650.00 = 612,000.00
2.250 kg Kawat beton @ 14,175.00 = 31,893.75
323.000 kg Semen PC @ 1,035.00 = 334,305.00
0.520 m³ Pasir beton @ 90,000.00 = 46,800.00
0.780 m³ Steinslag pecah mesin 2/3 @ 129,375.00 = 100,912.50
Jumlah (1) = 2,126,411.25
Tenaga
5.800 Oh Pekerja @ 32,000.00 = 185,600.00
0.350 Oh Tukang batu @ 45,000.00 = 15,750.00
2.800 Oh Tukang kayu @ 50,000.00 = 140,000.00
1.050 Oh Tukang besi @ 50,000.00 = 52,500.00
0.420 Oh Kepala tukang batu @ 55,000.00 = 23,100.00
0.185 Oh Mandor @ 60,000.00 = 11,100.00
Jumlah (2) 428,050.00
Jumlah (1) + (2) 2,554,461.25
VI PEKERJAAN ATAP DAN PLAFOND

1 1 m² Pasang rangka langit-langit (1.00 x 1.00) m, kayu Meranti
Bahan
0.012 M³ Kayu Meranti, balok @ 3,708,750.00 = 44,505.00
0.100 Kg Paku biasa 2" - 5" @ 16,875.00 = 1,687.50
Jumlah (1) = 46,192.50
Tenaga
0.150 Org Pekerja @ 32,000.00 = 4,800.00
0.250 Org Tukang kayu @ 50,000.00 = 12,500.00
0.075 Org Mandor @ 60,000.00 = 4,500.00
Jumlah (2) = 23,175.00
Jumlah (1) + (2) = 69,367.50
2 1 m² Langit - langit asbes (1,00 x 1,00) m, tebal 4 mm

Bahan
1.10 Lbr Pelat asbes tebal 4 mm @ 5,625.00 = 6,187.50
0.01 Kg Paku @ 16,875.00 = 168.75
Jumlah (1) = 6,356.25
Tenaga
0.030 Org Pekerja @ 32,000.00 = 960.00
0.070 Org Tukang kayu @ 50,000.00 = 3,500.00
0.004 Org Mandor @ 60,000.00 = 240.00
Jumlah (2) = 5,085.00
Jumlah (1) + (2) = 11,441.25
3 1 m' pasang list plafont - Gypsum 12 mm
Bahan
1.050 Lbr List gypsum @ 8,625.00 = 9,056.25
Jumlah (1) = 9,056.25
Tenaga
0.021 Org Pekerja @ 32,000.00 = 672.00
0.021 Org Tukang kayu @ 50,000.00 = 1,050.00
0.001 Org Mandor @ 60,000.00 = 60.00
Jumlah (2) = 1,892.00
Jumlah (1) + (2) = 10,948.25
4 1 m² Pasang genteng Beton ex. Good year
Bahan
15.00 bh Genteng Beton @ 3,600.00 54,000.00
Jumlah (1) = 54,000.00
Tenaga
0.150 Org Pekerja @ 32,000.00 = 4,800.00
0.060 Org Tukang kayu @ 50,000.00 = 3,000.00
0.008 Org Mandor @ 60,000.00 = 480.00
Jumlah (2) = 8,610.00
Jumlah (1) + (2) = 62,610.00
5 1 m' Pasang Bubungan genteng
Bahan
5.00 bh Bubungan genteng @ 6,750.00 = 33,750.00
8.000 Kg Semen Abu - abu @ 1,035.00 = 8,280.00
0.032 m3 Pasir pasang @ 76,500.00 = 2,448.00
Jumlah (1) = 44,478.00
Tenaga
0.400 Org Pekerja @ 32,000.00 = 12,800.00
0.200 Org Tukang batu @ 50,000.00 = 10,000.00
0.002 Org Mandor @ 60,000.00 = 120.00
Jumlah (2) = 24,020.00
Jumlah (1) + (2) = 68,498.00
6 1 m' Pasang Kompresan Bubungan genteng
Bahan
5.00 bh Bubungan kompres @ 9,375.00 = 46,875.00
8.000 Kg Semen Abu - abu @ 1,035.00 = 8,280.00
0.032 m3 Pasir pasang @ 76,500.00 = 2,448.00
Jumlah (1) = 57,603.00
Tenaga
0.400 Org Pekerja @ 32,000.00 = 12,800.00
0.200 Org Tukang batu @ 50,000.00 = 10,000.00
0.020 Org Mandor @ 55,000.00 = 1,100.00
0.002 Org Mandor @ 60,000.00 = 120.00
Jumlah (2) = 24,020.00
Jumlah (1) + (2) = 81,623.00
7 1 m'. Pasang Talang Miring, SENG BJLS 30 L = 0.90 m
Bahan
1.000 lbr Seng plat BJLS 30 L = 0.90 m @ 33,750.00 = 33,750.00
0.019 m³ Kayu Meranti papan 2 x 20 @ 4,087,500.00 = 77,662.50
0.015 kg Paku segala ukuran @ 16,875.00 = 253.13
0.300 kg Flincote / meni besi @ 16,500.00 = 4,950.00
Jumlah (1) = 116,615.63
Upah
0.040 Oh Pekerja @ 32,000.00 = 1,280.00
0.400 Oh Tukang kayu @ 50,000.00 = 20,000.00
0.025 Oh Kepala tukang kayu @ 55,000.00 = 1,375.00
0.001 Oh Mandor @ 60,000.00 = 75.00
Jumlah (2) = 22,730.00
Jumlah (1) + (2) = 139,345.63
8 1 m'. Pasang Talang Tegak PVC Ø 4"
Bahan
0.250 ljr Pipa PVC tipe D Ø 4" @ 72,000.00 = 18,000.00
0.100 kg Lem pipa PVC @ 16,875.00 = 1,687.50
10% Perlengkapan @ 8,887.50 = 8,887.50
Jumlah (1) = 28,575.00
Upah
0.120 Oh Pekerja @ 32,000.00 = 3,840.00
0.200 Oh Tukang kayu @ 50,000.00 = 10,000.00
0.020 Oh Kepala tukang kayu @ 55,000.00 = 1,100.00
0.001 Oh Mandor @ 60,000.00 = 60.00
Jumlah (2) = 15,000.00
Jumlah (1) + (2) = 43,575.00
9 1 m1 Pasang kalsiplank ukuran 2/30
Bahan
1.000 m' Kalsiplank @ 31,125.00 = 31,125.00
0.050 Kg Paku biasa 2" - 5" @ 16,875.00 = 843.75
Jumlah (1) = 31,968.75
Tenaga
0.100 Org Pekerja @ 32,000.00 = 3,200.00
0.200 Org Tukang kayu @ 50,000.00 = 10,000.00
0.005 Org Mandor @ 60,000.00 = 300.00
Jumlah (2) = 14,600.00
Jumlah (1) + (2) = 46,568.75

1 1 m' Pasang kusen Alumunium 4"x1"
Bahan
1.050 m' Kusen Alumunium Brown @ 63,000.00 66,150.00
2.000 bh Skrup fixer @ 600.00 1,200.00
0.060 Tube Sealant @ 20,625.00 1,237.50
10% Alat bantu @ 8,422.50 8,422.50
Jumlah (1) 77,010.00
Tenaga
1.050 Org Pekerja @ 32,000.00 33,600.00
1.050 Org Tukang Alumunium @ 45,000.00 47,250.00
0.105 Org Kepala tukang @ 55,000.00 5,775.00
0.005 Org Mandor @ 60,000.00 300.00
Jumlah (2) 86,925.00
Jumlah (1) + (2) 163,935.00
2 1 unit pasang pintu kaca rangka alumunium (2.35x0.8)

Bahan
6.300 m' Alumunium frame 4" x 1" @ 51,750.00 326,025.00
12.000 bh Skrup fixer @ 600.00 7,200.00
0.378 Tube Sealant @ 20,625.00 7,796.25
10% Alat bantu @ 7,297.50 7,297.50
Jumlah (1) 348,318.75
Tenaga
1.05 Org Pekerja @ 32,000.00 33,600.00
0.005 Org Mandor @ 60,000.00 300.00
Jumlah (2) 86,925.00
Jumlah (1) + (2) 435,243.75
3 1 Unit pasang Daun jendela kaca rangka alumunium Type 1 (1,95 x 0,72)
Bahan
5.340 m' Alumunium Frame 2" x 1" @ 35,625.00 190,237.50
16.000 bh Skrup fixer @ 600.00 9,600.00
0.320 Tube Sealant @ 20,625.00 6,608.25
10% Alat bantu @ 5,685.00 5,685.00
Jumlah (1) 212,130.75
Tenaga
1.05 Org Pekerja @ 32,000.00 33,600.00
0.005 Org Mandor @ 60,000.00 300.00
Jumlah (2) 86,925.00
Jumlah (1) + (2) 299,055.75
Bahan
16.000 bh Skrup fixer @ 600.00 9,600.00
0.306 Tube Sealant @ 20,625.00 6,311.25
10% Alat bantu @ 5,685.00 5,685.00
Jumlah (1) 203,283.75
Tenaga
1.05 Org Pekerja @ 32,000.00 33,600.00
0.005 Org Mandor @ 60,000.00 300.00
Jumlah (2) 86,925.00
Jumlah (1) + (2) 290,208.75
Bahan
16.000 bh Skrup fixer @ 600.00 9,600.00
0.246 Tube Sealant @ 20,625.00 5,073.75
10% Alat bantu @ 5,685.00 5,685.00
Jumlah (1) 166,421.25
Tenaga
1.05 Org Pekerja @ 32,000.00 33,600.00
0.005 Org Mandor @ 60,000.00 300.00
Jumlah (2) 86,925.00
Jumlah (1) + (2) 253,346.25
Bahan
16.000 bh Skrup fixer @ 600.00 9,600.00
0.260 Tube Sealant @ 20,625.00 5,370.75
10% Alat bantu @ 5,685.00 5,685.00
Jumlah (1) 175,268.25
Tenaga
1.05 Org Pekerja @ 32,000.00 33,600.00
0.005 Org Mandor @ 60,000.00 300.00
Jumlah (2) 86,925.00
Jumlah (1) + (2) 262,193.25
7 1 m² Pasang daun pintu double teakwood kayu Kamper
Bahan
0.020 M³ Kayu kamper, papan @ 8,325,000.00 = 166,500.00
0.030 Kg Paku @ 16,875.00 = 506.25
0.300 Ltr Lem kayu @ 11,250.00 = 3,375.00
0.700 lbr Teakwood (120x240x6) mm @ 82,500.00 = 57,750.00
Jumlah (1) = 228,131.25
Tenaga
1.000 Org Pekerja @ 32,000.00 = 32,000.00
2.500 Org Tukang kayu @ 50,000.00 = 125,000.00
0.050 Org Mandor @ 60,000.00 = 3,000.00
Jumlah (2) = 173,750.00
Jumlah (1) + (2) = 401,881.25
8 1 m² Pasang daun pintu teakwood lapis alumunium

Bahan
0.020 M³ Kayu kamper, papan @ 8,325,000.00 = 166,500.00
0.030 Kg Paku @ 16,875.00 = 506.25
0.300 Ltr Lem kayu @ 11,250.00 = 3,375.00
0.350 lbr Teakwood (120x240x6) mm @ 82,500.00 = 28,875.00
0.350 lbr Triplek lapis alumunium (120x240x6) mm @ 60,000.00 = 21,000.00
Jumlah (1) = 220,256.25
Tenaga
1.000 Org Pekerja @ 32,000.00 = 32,000.00
2.500 Org Tukang kayu @ 50,000.00 = 125,000.00
0.050 Org Mandor @ 60,000.00 = 3,000.00
Jumlah (2) = 173,750.00
Jumlah (1) + (2) = 394,006.25
9 1 m² Pasang kaca bening, tebal 5 mm
Bahan
1.050 M² Kaca bening @ 67,275.00 = 70,638.75
Jumlah (1) = 70,638.75
Tenaga
0.0150 Org Pekerja @ 32,000.00 = 480.00
0.1500 Org Tukang kayu @ 50,000.00 = 7,500.00
0.0008 Org Mandor @ 60,000.00 = 45.00
Jumlah (2) = 8,850.00
Jumlah (1) + (2) = 79,488.75
10 1 m² Pasang kaca Es, tebal 5 mm
Bahan
1.0500 M² Kaca Es @ 80,175.00 = 84,183.75
Jumlah (1) = 84,183.75
Tenaga
0.0150 Org Pekerja @ 32,000.00 = 480.00
0.1500 Org Tukang kayu @ 50,000.00 = 7,500.00
0.0008 Org Mandor @ 60,000.00 = 45.00
Jumlah (2) = 8,850.00
Jumlah (1) + (2) = 93,033.75
11 1 bh Pasang kunci tanam antik
Bahan
1.00 Bh Kunci tanam 2x putar (kuningan) @ 300,000.00 = 300,000.00
Jumlah (1) = 300,000.00
Tenaga
0.01 Org Pekerja @ 32,000.00 = 320.00
0.50 Org Tukang kayu @ 50,000.00 = 25,000.00
0.01 Org Mandor @ 60,000.00 = 300.00
Jumlah (2) = 26,170.00
Jumlah (1) + (2) = 326,170.00
12 1 bh Pasang kunci tanam KM/WC
Bahan
1.00 Bh Kunci tanam 2x putar KM/WC @ 243,750.00 = 243,750.00
Jumlah (1) = 243,750.00
Tenaga
0.01 Org Pekerja @ 32,000.00 = 320.00
0.50 Org Tukang kayu @ 50,000.00 = 25,000.00
0.01 Org Mandor @ 60,000.00 = 300.00
Jumlah (2) = 26,170.00
Jumlah (1) + (2) = 269,920.00
13 1 bh Pasang engsel pintu
Bahan
1.00 Ps Engsel pintu @ 62,250.00 = 62,250.00
Jumlah (1) = 62,250.00
Tenaga
0.02 Org Pekerja @ 32,000.00 = 480.00
0.15 Org Tukang kayu @ 50,000.00 = 7,500.00
0.00 Org Mandor @ 60,000.00 = 45.00
Jumlah (2) = 8,850.00
Jumlah (1) + (2) = 71,100.00
14 1 bh Pasang engsel jendela
Bahan
1.00 Ps Engsel jendela @ 33,750.00 = 33,750.00
Jumlah (1) = 33,750.00
Tenaga
0.01 Org Pekerja @ 32,000.00 = 320.00
0.10 Org Tukang kayu @ 50,000.00 = 5,000.00
0.00 Org Mandor @ 60,000.00 = 30.00
Jumlah (2) = 5,900.00
Jumlah (1) + (2) = 39,650.00
15 1 bh Pasang Grendel jendela
Bahan
1.00 bh Grendel jendela @ 26,250.00 = 26,250.00
Jumlah (1) = 26,250.00
Tenaga
0.01 Org Pekerja @ 32,000.00 = 320.00
0.10 Org Tukang kayu @ 50,000.00 = 5,000.00
0.00 Org Mandor @ 60,000.00 = 30.00
Jumlah (2) = 5,900.00
Jumlah (1) + (2) = 32,150.00
16 1 bh Pasang hak angin
Bahan
1.00 ps hak angin @ 21,525.00 = 21,525.00
Jumlah (1) = 21,525.00
Tenaga
0.01 Org Pekerja @ 32,000.00 = 320.00
0.10 Org Tukang kayu @ 50,000.00 = 5,000.00
0.00 Org Mandor @ 60,000.00 = 30.00
Jumlah (2) = 5,900.00
Jumlah (1) + (2) = 27,425.00
17 1m2 Memasang Railing tangga Besi hollow
Bahan
1.050 m2 Besi Hollow @ 312,000.00 = 327,600.00
10% Perlengkapan @ 31,200.00 = 31,200.00
Jumlah (1) 358,800.00
Tenaga
0.150 Org Pekerja @ 32,000.00 = 4,800.00
1.200 Org Tukang besi @ 50,000.00 = 60,000.00
0.006 Org Mandor @ 60,000.00 = 360.00
Jumlah (2) = 71,760.00
Jumlah (1) + (2) = 430,560.00
VIII PEKERJAAN CAT
1 1 m² Pengecatan tembok baru (interior) 'Catylax'
Bahan
0.100 Kg Plamir tembok @ 9,000.00 = 900.00
0.100 Kg Cat dasar Catylak @ 14,250.00 = 1,425.00
0.260 Kg Cat penutup 2x Catylak @ 14,250.00 = 3,705.00
Jumlah (1) = 6,030.00
Tenaga
0.020 Org Pekerja @ 32,000.00 = 640.00
0.063 Org Tukang cat @ 42,000.00 = 2,646.00
0.003 Org Mandor @ 60,000.00 = 150.00
Jumlah (2) 3,782.50
Jumlah (1) + (2) = 9,812.50
2 1 m² Pengecatan bidang kayu baru ( 1 plamir ), 1 lapis cat dasar, 3 lapis cat penutup
Bahan
0.200 Kg Cat meni @ 16,500.00 = 3,300.00
0.150 Kg Plamir kayu pedang @ 16,500.00 = 2,475.00
0.170 Kg Cat dasar @ 36,600.00 = 6,222.00
0.350 Kg Cat penutup 3 kali @ 36,600.00 = 12,810.00
Jumlah (1) = 24,807.00
Tenaga
0.070 Org Pekerja @ 32,000.00 = 2,240.00
0.105 Org Tukang cat @ 42,000.00 = 4,410.00
0.003 Org Mandor @ 60,000.00 = 150.00
Jumlah (2) = 7,020.00
Jumlah (1) + (2) = 31,827.00
3 1 m² Pelaburan bidang kayu dengan meni kayu

Bahan
0.300 Kg meni kayu @ 16,500.00 = 4,950.00
Jumlah (1) = 4,950.00
Tenaga
0.070 Org Pekerja @ 32,000.00 = 2,240.00
- Org Tukang cat @ 42,000.00 = -
- Org Kepala tukang @ 55,000.00 = -
0.003 Org Mandor @ 60,000.00 = 180.00
Jumlah (2) = 2,420.00
Jumlah (1) + (2) = 7,370.00
4 1 m² Pelaburan bidang kayu dengan politur
Bahan
0.6000 Ltr Politur @ 63,750.00 = 38,250.00
2.0000 Lbr Amplas @ 3,000.00 = 6,000.00
Jumlah (1) = 44,250.00
Tenaga
0.0400 Org Pekerja @ 32,000.00 = 1,280.00
0.0600 Org Tukang cat @ 35,000.00 = 2,100.00
0.0025 Org Mandor @ 60,000.00 = 150.00
Jumlah (2) = 4,170.00
Jumlah (1) + (2) = 48,420.00
5 1 m² Cat Coating Batu alam
Bahan
0.600 Ltr Propan @ 38,775.00 = 23,265.00
0.300 ltr Thinner A @ 19,200.00 = 5,760.00
1.000 bh Kertas Gosok @ 3,600.00 = 3,600.00
Jumlah (1) = 32,625.00
Tenaga
0.0400 org Pekerja @ 32,000.00 = 1,280.00
0.0600 org Tukang Cat @ 42,000.00 = 2,520.00
0.0160 org Kepala Tukang @ 55,000.00 = 880.00
0.0025 org Mandor @ 60,000.00 = 150.00
Jumlah (2) = 4,830.00
Jumlah (1) + (2) = 37,455.00
6 1 m² PEKERJAAN WATER PROOFING
Bahan
0.360 kg Water Proofing @ 72,000.00 = 25,920.00
Jumlah (1) = 25,920.00
Upah
0.020 Oh Pekerja @ 32,000.00 = 640.00
0.063 Oh Tukang cat @ 42,000.00 = 2,646.00
0.006 Oh Kepala tukang cat @ 55,000.00 = 346.50
0.003 Oh Mandor @ 60,000.00 = 150.00
Jumlah (2) = 3,782.50
Jumlah (1) + (2) = 29,702.50
IX PEKERJAAN INSTALASI LISTRIK

1 1 Titik Pasang Stop Kontak
Bahan
1.00 Bh Stop Kontak @ 13,875.00 = 13,875.00
15.00 m' Kabel NYA 2.5 mm @ 6,375.00 = 95,625.00
1.00 bh T dos PVC @ 750.00 = 750.00
0.65 ljr Pipa listrik maspion 5/8" @ 21,000.00 = 13,650.00
Jumlah (1) 123,900.00
Tenaga
0.50 Org Pekerja @ 32,000.00 = 16,000.00
0.50 Org Tukang Listrik @ 42,000.00 = 21,000.00
0.05 Org Mandor @ 60,000.00 = 3,000.00
Jumlah (2) = 42,500.00
Jumlah (1) + (2) = 166,400.00
2 1 Titik Pasang Instalasi listrik
Bahan
10.00 m' Kabel NYA 2.5 mm @ 6,375.00 = 63,750.00
1.00 bh Saklar @ 17,250.00 = 17,250.00
15.00 m' Isolator @ 500.00 = 7,500.00
2.00 bh T dos PVC @ 750.00 = 1,500.00
1.00 ljr Pipa listrik maspion 5/8" @ 21,000.00 = 21,000.00
6.00 bh Las dof @ 750.00 = 4,500.00
Jumlah (1) = 115,500.00
Tenaga
0.50 Org Pekerja @ 32,000.00 = 16,000.00
0.05 Org Mandor @ 60,000.00 = 3,000.00
Jumlah (2) = 42,500.00
Jumlah (1) + (2) = 158,000.00
3 Memasang lampu XL 24watt
Bahan
1.000 bh Lampu downlight 24 w @ 34,500.00 = 34,500.00
Jumlah (1) 34,500.00
Tenaga
- Org Pekerja @ 32,000.00 = -
Org Kepala tukang listrik @ 50,000.00 = -
0.01 Org Mandor @ 60,000.00 = 570.00
Jumlah (2) = 2,670.00
Jumlah (1) + (2) = 37,170.00
4 Memasang lampu SL 8 watt
Bahan
1.000 bh Lampu SL 8 w @ 29,250.00 = 29,250.00
Jumlah (1) = 29,250.00
Tenaga
- Org Pekerja @ 32,000.00 -
0.050 Org Tukang Listrik @ 42,000.00 2,100.00
- Org Kepala tukang listrik 0 50,000.00 -
0.01 Org Mandor @ 60,000.00 = 570.00
Jumlah (2) 2,670.00
Jumlah (1) + (2) 31,920.00
X PEKERJAAN INSTALASI AIR
1 Memasang 1 bh kran diameter 3/4" atau 1/2"
Bahan
1.000 Bh Kran air @ 33,750.00 = 33,750.00
0.025 Bh Seal tape @ 1,500.00 = 37.50
Jumlah (1) 33,787.50
Tenaga
0.010 Org Pekerja @ 32,000.00 = 320.00
0.100 Org Tukang Pipa @ 42,000.00 = 4,200.00
0.005 Org Mandor @ 60,000.00 = 300.00
Jumlah (2) = 5,320.00
Jumlah (1) + (2) = 39,107.50
2 Memasang 1 m' pipa PVC diameter 3/4", 1/2"
Bahan
1.000 M' Pipa PVC @ 4,687.50 = 4,687.50
35,0% Harga piPerlengkapan @ 1,640.63 = 1,640.63
Jumlah (1) 6,328.13
Tenaga
0.054 Org Pekerja @ 32,000.00 = 1,728.00
0.090 Org Tukang ledeng @ 42,000.00 = 3,780.00
0.027 Org Mandor @ 60,000.00 = 1,620.00
Jumlah (2) = 7,578.00
Jumlah (1) + (2) = 13,906.13
3 Memasang 1 m' pipa PVC diameter 4" Maspion
Bahan
1.000 M' Pipa PVC maspion @ 18,000.00 = 18,000.00
35% Perlengkapan @ 6,300.00 = 6,300.00
Jumlah (1) = 24,300.00
Tenaga
0.081 Org Pekerja @ 32,000.00 = 2,592.00
0.0041 Org Mandor @ 60,000.00 = 246.00
Jumlah (2) = 9,183.00
Jumlah (1) + (2) = 33,483.00
4 Memasang 1 m' pipa PVC diameter 3" Maspion
Bahan
1.000 M' Pipa PVC maspion @ 16,312.50 = 16,312.50
35% Perlengkapan @ 5,709.38 = 5,709.38
Jumlah (1) = 22,021.88
Tenaga
0.081 Org Pekerja @ 32,000.00 = 2,592.00
0.0041 Org Mandor @ 60,000.00 = 246.00
Jumlah (2) = 9,183.00
Jumlah (1) + (2) = 31,204.88
5 1 bh PASANG KLOSET JONGKOK Ex. INA
Bahan
1.000 bh Kloset jongkok Ex. INA @ 145,125.00 = 145,125.00
6.000 kg Semen PC ( 50 Kg ) @ 1,035.00 = 6,210.00
0.010 m³ Pasir pasang @ 76,500.00 = 765.00
Jumlah (1) = 152,100.00
Upah
1.000 Oh Pekerja @ 32,000.00 = 32,000.00
1.500 Oh Tukang batu @ 45,000.00 = 67,500.00
1.500 Oh Kepala tukang batu @ 55,000.00 = 82,500.00
0.160 Oh Mandor @ 60,000.00 = 9,600.00
Jumlah (2) = 191,600.00
Jumlah (1) + (2) = 343,700.00
6 1 bh PASANG KLOSET DUDUK Ex. TOTO

Bahan
1.000 bh Kloset duduk Ex. TOTO @ 1,509,375.00 = 1,509,375.00
0.060 unit Perlengkapan @ 1,509,375.00 = 90,562.50
Jumlah (1) = 1,599,937.50
Upah
3.300 Oh Pekerja @ 32,000.00 = 105,600.00
1.100 Oh Tukang batu @ 45,000.00 = 49,500.00
0.001 Oh Kepala tukang batu @ 55,000.00 = 55.00
0.160 Oh Mandor @ 60,000.00 = 9,600.00
Jumlah (2) = 164,755.00
Jumlah (1) + (2) = 1,764,692.50
DAFTAR HARGA SATUAN BAHAN DAN UPAH MALANG
HARGA
No URAIAN SAT
(RP)
A BAHAN BANGUNAN
1 Alumunium frame pintu 1" x 4" brown ex. Indall M' 51,750.00
2 Alumunium frame 1" x 2" brown ex. Indall M' 35,625.00
3 Afoor Bak mandi Kuningan bh 15,000.00
4 Batu Belah M³ 91,500.00
5 Batu bata merah bh 345.00
6 Batu Alur M² 31,875.00
7 Batu sisir M² 39,375.00
8 Batu Paras M² 28,125.00
9 Batu andesit bakar M² 48,750.00
10 Bendrat Kg 14,175.00
11 Besi beton polos Kg 7,650.00
12 Besi beton ulir Kg 8,025.00
13 Besi plat Kg 8,250.00
14 Coating batu alam ex propan Kg 38,775.00
15 Cat besi emco Kg 36,600.00
16 Cat dasar Alkali / Undercoat Kg 34,725.00
17 Cat kayu emco Kg 36,600.00
18 Cat exterior Weathercoat "Mowilex" Ltr 63,750.00
19 Cat exterior Weathershield "DULUX" Ltr 67,500.00
20 Cat Interior "Catylac" Kg 14,250.00
21 Cat meni besi / Zincromate ex. Pedang Kg 16,500.00
22 Cat meni kayu ex. Pedang Kg 16,500.00
23 Engsel pintu uk. 12 cm DEKSON Psng 62,250.00
24 Engsel jendela uk. 6 cm DEKSON Psng 33,750.00
25 Eternit t= 4 mm lbr 5,625.00
26 Floor Drain bh 18,750.00
27 Grendel jendela bh 26,250.00
28 Genteng ex goodyear type maridional/portugese bh 3,600.00
29 Genteng nok ex goodyear bh 6,750.00
30 Genteng Kompres ex goodyear bh 9,375.00
31 Hak angin (Sikutan), ex. SOLID Psg 21,525.00
32 Kansteen uk. 15 x 40 x 50 cm M' 16,500.00
33 Kalsiplank 2/30 Ljr 62,250.00
34 Kaca bening 5 mm Asahi mas M2 67,275.00
35 Kaca es 5 mm M2 80,175.00
36 Kayu Terentang bekisting M3 1,875,000.00
37 Kayu meranti balok M3 3,708,750.00
38 Kayu meranti papan M3 4,087,500.00
39 Kayu meranti Campur M3 2,362,500.00
40 Kayu Dolken D-7 cm Btg 13,125.00
41 Kayu Kruing Balok M3 5,625,000.00
42 Kayu Kruing Papan M3 6,000,000.00
43 Kayu Kamfer Balok M3 7,687,500.00
44 Kayu Kamfer Papan M3 8,325,000.00
45 Kuas 4" Bh 17,250.00
46 Kertas gosok Lbr 2,250.00
HARGA
No URAIAN SAT
(RP)
47 Keramik list roman 10 x 20 M' 37,500.00
48 Keramik roman 20 x 20 M2 43,500.00
49 Keramik roman 20 x 25 M2 53,250.00
50 Keramik roman 30 x 30 M2 43,125.00
51 Keramik roman 40 x 40 polos M2 57,750.00
52 Keramik roman 40 x 40 anti selip M2 63,000.00
53 Kran air 1/2" - 3/4" ex. Alinco Bh 33,750.00
54 Kunci pintu 2 x putar, Dexon Bh 300,000.00
55 Kunci pintu KM, Stainless steel ex. SOLID Bh 243,750.00
56 Kusen Alumunium 4"x 1,00mm ex. Indall Silver M' 57,750.00
57 Kusen Alumunium 4"x 1,00mm ex. Indall Brown M' 63,000.00
58 Kloset duduk ex Toto warna gelap Bh 1,509,375.00
59 Kloset jongkok ex INA warna gelap Bh 145,125.00
60 Kabel NYM 2 X 2,5 mm ex. Supreme M' 6,375.00
61 Koral / split uk. 1 - 2 cm M3 168,750.00
62 Koral / split uk. 2 - 3 cm M3 129,375.00
63 List plafond gypsum 12 cm M' 8,625.00
64 Lampu downligh (Armateur) 4" Phillips Bh 34,500.00
65 Lampu Esential SL 8 - 23 watt Phillips Bh 29,250.00
66 Lem kayu ex. Rajawali Kg 11,250.00
67 Lem Pipa PVC ex. Isarplas Kg 16,875.00
68 Minyak Bekisting Ltr 11,250.00
69 Minyak cat/Thinner B Ltr 8,250.00
70 Minyak cat/Thinner A Ltr 9,000.00
71 Multiplek 12 mm Lbr 109,500.00
72 Multiplek 9 mm Lbr 101,250.00
73 Paving stone t=6 cm, K-300 M2 33,750.00
74 Paving stone t=8 cm, K-400 M2 43,125.00
75 Pasir cor M3 90,000.00
76 Pasir pasang M3 76,500.00
77 Pasir urug M3 51,750.00
78 Portland Cement (PC) gresik Kg 1,035.00
79 Portland Cement (PC) putih tiga roda Kg 1,500.00
80 Plamir kayu ex. PEDANG Kg 16,500.00
81 Plamir tembok Kg 9,000.00
82 Plitur Jadi Ltr 48,750.00
83 Paku Kg 16,875.00
84 Pipa air bersih PVC 1/2" AW ex. Maspion Ljr 17,400.00
87 Pipa air bersih PVC 1" AW ex. Maspion Ljr 22,500.00
88 Pipa air kotor PVC 4 " D ex. Maspion Ljr 72,000.00
91 Rangka Atap Baja ringan Ex. Bluescoop M2 168,750.00
HARGA
No URAIAN SAT
(RP)
92 Seng TBL 0,3 mm, l = 90 cm M' 33,750.00
93 Srew Bj 150.00
94 Srew drill Bj 2,400.00
95 Seal tape Roll 4,275.00
96 Sealent Tube 21,525.00
97 Saklar Tunggal ex. BROCO Type Gracio Bh 17,250.00
98 Saklar Ganda ex. BROCO Type Gracio Bh 19,350.00
99 Stop kontak ex. Broco Bh 13,875.00
100 Semen Warna Kg 3,750.00
101 Shower Jet ex. DUPON Bh 157,500.00
102 Sirtu M3 67,500.00
103 Sekrup Fixer Bh 600.00
104 Sealent Tube 20,625.00
105 Teakwood (120x240x6) cm lbr 82,500.00
106 Tempat sabun keramik Bh 15,000.00
107 Tanah urug M3 48,750.00
108 Thiner Ltr 18,000.00
109 Teer/Residu Kg 5,625.00
110 Wastafel ex Toto LW 587 J Bh 435,000.00
111 Water profing sika rainted M2 72,000.00
112 Tripleks Lapis Aluminium Lbr 60,000.00
HARGA
No URAIAN SAT
(RP)
B TENAGA KERJA
1 Mandor Org / Hr 60,000.00

2 Kepala tukang kayu Org / Hr 55,000.00
3 Kepala tukang batu Org / Hr 55,000.00
4 Kepala tukang besi Org / Hr 55,000.00
5 Kepala tukang cat / plitur Org / Hr 55,000.00
6 Kepala tukang baja Org / Hr 60,000.00
7 Kepala tukang gali Org / Hr 50,000.00
8 Kepala tukang listrik Org / Hr 50,000.00
9 Kepala tukang pipa Org / Hr 50,000.00
10 Kepala tukang aluminium Org / Hr 50,000.00
11 Tukang kayu Org / Hr 50,000.00
12 Tukang batu Org / Hr 45,000.00
13 Tukang besi Org / Hr 50,000.00
14 Tukang Aluminium Org / Hr 45,000.00
15 Tukang baja Org / Hr 55,000.00
16 Tukang cat / plitur Org / Hr 42,000.00
17 Tukang gali Org / Hr 40,000.00
18 Tukang listrik Org / Hr 42,000.00
19 Tukang pipa Org / Hr 42,000.00
20 Pekerja Org / Hr 32,000.00

Arief Cashflow

Enviado por

Dados do documento

Título original

Direitos autorais

Formatos disponíveis

Compartilhar este documento

Compartilhar ou incorporar documento

Opções de compartilhamento

Você considera este documento útil?

Este conteúdo é inapropriado?

Direitos autorais:

Formatos disponíveis

Arief Cashflow

Enviado por

Direitos autorais:

Formatos disponíveis

PERHITUNGAN VOLUME PEKERJAAN

PEKERJAAN : PEMBANGUNAN RUMAH TINGGAL

2 Pengukuran dan pas. Bouwplank 41.50 M'

1 Galian tanah pondasi Batu kali 20.32 m3

2 Urugan tanah kembali 1/3 GALIAN 6.77 m3

3 Perataan tanah sisa galian pondasi 13.55 m3

4 Urugan Sirtu peninggian elevasi 16.80 m3

KM/WC V=n(lxb) 1.00 1.75 1.60 0.05 0.14

teras blkng V=n(lxb) 1.00 3.16 1.30 0.05 0.21

Carport V=n(lxb) 1.00 5.05 2.80 0.05 0.71

III PEKERJAAN PASANGAN

2 Pondasi batukali 19.62 m3

3 Rollag bata merah 1.51 m3

4 Pasangan bata merah 1 : 3 28.23 m2

dinding km/wc V=n(lxb) 1.00 6.00 1.75 - 10.50

Dinding pagar blkng V=n(lxb) 1.00 7.35 2.00 - 14.70

gewel V=n(lxb) 2.00 3.97 1.60 0.50 6.35

bt alur pilar V=n(lxb) 1.00 3.50 1.00 - 3.50

batu sisir dinding V=n(lxb) 1.00 3.10 2.50 7.75

IV PEKERJAAN PLESTERAN DAN LANTAI

2 Plesteran 1:6 (LANTAI I) 302.86 m2 94

3 Benangan Sudut/tali air 296.70 m'

sudut pasangan V=n(lxb) 8.00 4.50 1.00 36.00

tali air kusen jml Panjang sisi Total

4 Plintkol 7 cm 3.47 m'

teras blkng V=n(lxb) 1.00 3.16 1.30 4.11

meja beton +dinding V=n(lxb) 1.00 2.75 1.20

6 Lantai Keramik KM/WC 20x20 2.80 M2

ver V=n(lxb) 1.00 32.65 0.12 0.20 0.78

balok Plat Konsol 15/30

4 Beton ring Balk 15/15 57.35 m'

Ring Dinding Pagar

2 (atas) V=n(lxb) - 3.50 1.25 0.10 -

7 Beton Lantai Rabat bawah keramik t= 5cm 1.89 m3

VI PEKERJAAN KAYU & PLAFOND

B P1 (teakwood) V=n(lxb) 3.00 2.20 0.90 5.94

C P2 (KM) V=n(lxb) 1.00 2.05 0.80 1.64

D J1 V=n(lxb) 2.00 1.85 0.70 2.59

G BV3 bv V=n(lxb) 1.00 0.57 0.55 0.31

3 Rangka plafond kayu 54.82 m2

4 Penutup Plafond Eternit 100X100 cm 54.82 m2

5 List plafond kayu kamper 1/5 cm 64.14 m'

6 Pekerjaan Penutup atap Rangka Galvalum 41.15 m2

7 Pekerjaan Penutup atap genteng 61.66 m2

Utama blkg V=n(lxb) 1.00 2.88 3.10 8.91

bawah V=n(lxb) 2.00 2.57 3.05 15.68

8 PekerjaanBubung genteng 12.32 m'

9 PekerjaanTalang Miring seng BJLS 5.70 m'

1 Pasang Kunci Tanam 2x putar

2 Pasang Kunci Tanam KM/WC

4 Pasang Engsel Jendela 3" 3.00 Ps

Pintu (Pj1) V=n(lxb) 1.00 1.00 1.00

5 Pasang Grendel Jendela 3.00 bh

6 Hak angin 3.00 ps

2 (atas) V=n(lxb) 1.00 3.50 0.70 2.45

2 Pengecatan Dinding 145.39 m2

3 Politur daun pintu 16.24 m2

4 Cat kayu LISTPlank 10.17 m2

6 COATING BATU HIAS

8 Pas. Instalasi pipa PVC AW 1/2",3/4" 21.40 m'

HARGA SATUAN JUMLAH HARGA

No. ITEM PEKERJAAN

1 Pondasi & Struktur