Professional Documents
Culture Documents
ATERIAL
HARGA
Rp 6,850.00
Rp 500.00
Rp 160,000.00
Rp 298,000.00
Rp 2,417,772.00
Rp 165,000.00
Rp 8,800.00
Rp 31,500.00
Rp 75,800.00
Rp 5,300.00
Rp 3,800.00
Rp 8,000.00
Rp 15,750.00
Rp 22,500.00
Rp 7,500.00
Rp 115,600.00
Rp 9,000.00
Rp 4,000.00
Rp 34,000.00
Rp 10,069.00
Rp 13,090.00
Rp 6,200.00
Rp 9,393.94
Rp 14,080.00
Rp 10,000.00
Rp 2,000,000.00
Rp 210,600.00
Rp 10,000.00
Rp 9,000.00
Rp 17,345.00
Rp 150,600.00
Rp 2,808,750.00
Rp 15,000.00
Rp 30,000.00
Rp 10,000.00
Rp 15,000.00
Rp 15,000.00
Rp 2,100.00
Rp 15,600.00
Rp 1,870.00
Rp 15,000.00
Rp 5,000.00
Rp 12,000.00
Rp 18,000.00
Rp 6,450.00
Rp 30,000.00
Rp 1,200,000.00
Rp 2,584,050.00
Rp 225,000.00
Rp 151,200.00
Rp 1,625.00
Rp 5,000.00
Rp 5,000.00
Rp 25,000.00
Rp 7,425.00
Rp 6,500.00
Rp 3,145.00
Rp 8,500.00
Rp 25,000.00
Rp 230,523.00
Rp 26,220.00
Rp 26,500.00
Rp 2,500.00
Rp 18,900.00
Rp 12,500.00
Rp 1,060.00
Rp 70,000.00
Rp 100,000.00
Rp 28,525.00
Rp 38,000.00
Rp 11,000.00
Rp 746,592.00
Rp 58,000.00
Rp 45,000.00
Rp 19,000.00
Rp 15,000.00
Rp 30,000.00
Rp 8,000.00
Rp 20,000.00
Rp 2,500.00
Rp 36,000.00
Rp 15,000.00
Rp 55,000.00
Rp 850,000.00
Rp 15,000.00
Rp 5,000.00
Rp 250,000.00
Rp 204,612.00
Rp 2,200,000.00
ANALISA HARGA SATUAN ( AHS )
NO URAIAN PEKERJAAN SAT ANALISA UPAH MATERIAL SAT ANALISA MATERIAL
PEKERJA SAT KOEF UPAH UPAH / SAT KOEF HARGA
(Rp) (Rp) (Rp)
A PEKERJAAN PENDAHULUAN
1 Pekerjaan Pembersihan Lahan m2 Pekerja OH 0.1 Rp 81,175.00 Rp 8,117.50
Rp 8,117.50
3 Pemasangan Bouwplank m1 Tk. Kayu OH 0.8 Rp 95,617.00 Rp 76,493.60 Kayu terentang basah m2 0.0012 Rp 2,417,772.00
Pekerja OH 0.28 Rp 81,175.00 Rp 22,729.00 Paku Biasa kg 0.07 Rp 6,450.00
Mandor OH 0.005 Rp 124,540.00 Rp 622.70 papan kayu terentang m3 0.007 Rp 2,200,000.00
Rp 99,845.30
4 Pekerjaan Pembuatan Bedeng m2 Tk. Kayu OH 0.75 Rp 95,617.00 Rp 71,712.75 Kayu terentang basah m2 0.01 Rp 2,417,772.00
Pekerja OH 0.9 Rp 81,175.00 Rp 73,057.50 Triplek 3mm lbr 0.347 Rp 38,000.00
Mandor OH 0.005 Rp 124,540.00 Rp 622.70 Seng gelombang bh 1.2 Rp 36,000.00
Paku 3 cm kg 0.3 Rp 18,000.00
Rp 145,392.95
B PEKERJAAN TANAH
1) Galian Tanah Pondasi Induk m3 Tk. Gali OH 0.6 Rp 95,617.00 Rp 57,370.20
Rp 57,370.20
C PEKERJAAN STRUKTUR
1 Pekerjaan Pondasi
a) Urugan Pasir di Bawah Pondasi m3 Tk. Gali OH 0.3 Rp 95,617.00 Rp 28,685.10 Pasir Urug m3 1.2 Rp 151,200.00
Rp 28,685.10
b) Anstamping Batu Kali m3 Tk. Batu OH 0.39 Rp 95,617.00 Rp 37,290.63 Batu Belah m3 1.2 Rp 165,000.00
Rp 37,290.63 Pasir Urug m3 0.432 Rp 151,200.00
Rp 74,581.26
c) Pondasi Batu Kali m3 Tk. Batu OH 0.75 Rp 95,617.00 Rp 71,712.75 Batu Belah m3 1.2 Rp 165,000.00
Pekerja OH 1.5 Rp 81,175.00 Rp 121,762.50 Semen Gresik kg 247 Rp 1,060.00
Mandor OH 0.075 Rp 124,540.00 Rp 9,340.50 Pasir Pasang m3 0.544 Rp 225,000.00
Rp 202,815.75
Pembesian m3 Tk. Besi OH 0.007 Rp 95,604.00 Rp 669.23 Besi Beton kg 1.05 Rp 8,800.00
pekerja OH 0.007 Rp 81,175.00 Rp 568.23 Kawat Beton kg 0.015 Rp 11,000.00
Rp 1,237.45
Pengecoran m3 Tk. Batu OH 0.275 Rp 95,617.00 Rp 26,294.68 Semen Gresik kg 247 Rp 1,060.00
pekerja OH 1.65 Rp 81,175.00 Rp 133,938.75 pasir beton m3 0.869 Rp 204,612.00
Mandor OH 0.083 Rp 124,540.00 Rp 10,336.82 Koral Beton m3 0.999 Rp 210,600.00
Rp 170,570.25
Pembesian m3 Tk. Besi OH 0.007 Rp 95,604.00 Rp 669.23 Besi Beton kg 1.05 Rp 8,800.00
pekerja OH 0.007 Rp 81,175.00 Rp 568.23 Kawat Beton kg 0.015 Rp 11,000.00
Rp 1,237.45
Pengecoran m3 Tk. Batu OH 0.275 Rp 95,617.00 Rp 26,294.68 Semen Gresik kg 247 Rp 1,060.00
pekerja OH 1.65 Rp 81,175.00 Rp 133,938.75 pasir beton m3 0.869 Rp 204,612.00
Mandor OH 0.083 Rp 124,540.00 Rp 10,336.82 Koral Beton m3 0.999 Rp 210,600.00
Rp 170,570.25
Pengecoran m3 Tk. Batu OH 0.275 Rp 95,617.00 Rp 26,294.68 Semen Gresik kg 247 Rp 1,060.00
pekerja OH 1.65 Rp 81,175.00 Rp 133,938.75 pasir beton m3 0.869 Rp 204,612.00
Mandor OH 0.083 Rp 124,540.00 Rp 10,336.82 Koral Beton m3 0.999 Rp 210,600.00
Rp 170,570.25
Bekisting m3 Tk. Kayu OH 0.26 Rp 95,617.00 Rp 24,860.42 papan cor m3 0.35 Rp 1,200,000.00
pekerja OH 0.3 Rp 81,175.00 Rp 24,352.50 Paku 10-15 cm kg 0.3 Rp 12,000.00
Minyak Bekisting ltr 0.1 Rp 5,000.00
Rp 49,212.92
Pembesian m3 Tk. Besi OH 0.25 Rp 95,604.00 Rp 23,901.00 Besi Beton kg 1.05 Rp 8,800.00
pekerja OH 1.65 Rp 81,175.00 Rp 133,938.75 Kawat Beton kg 0.015 Rp 11,000.00
Rp 157,839.75
D PEKERJAAN DINDING
1 pasang bata merah 1: 2 m2 tk.batu OH 0.1 Rp 95,617.00 Rp 9,561.70 Bata Merah bh 70 Rp 500.00
tebal 1/2 bata pekerja OH 0.3 Rp 81,175.00 Rp 24,352.50 Semen Gresik kg 18.95 Rp 1,060.00
Mandor OH 0.015 Rp 124,540.00 Rp 1,868.10 Pasir pasang m3 0.038 Rp 225,000.00
Rp 35,782.30
2 pasang bata merah 1: 4 m2 tk.batu OH 0.1 Rp 95,617.00 Rp 9,561.70 Bata Merah bh 70 Rp 500.00
tebal 1/2 bata pekerja OH 0.3 Rp 81,175.00 Rp 24,352.50 Semen Gresik kg 11.5 Rp 1,060.00
mandor OH 0.015 Rp 124,540.00 Rp 1,868.10 Pasir pasang m3 0.043 Rp 225,000.00
Rp 35,782.30
2 Plesteran dan acian Tmbok 1:4 m2 tk.batu OH 0.15 Rp 95,617.00 Rp 14,342.55 Semen Gresik kg 6.24 Rp 1,060.00
tebal 15mm + acian pekerja OH 0.3 Rp 81,175.00 Rp 24,352.50 Pasir pasang m3 0.024 Rp 225,000.00
Rp 38,695.05
F PEKERJAAN KUSEN
1. Pekerjaan Kusen Pintu m3 tk.kayu OH 18 Rp 95,617.00 Rp 1,721,106.00 kayu meranti m3 1.2 Rp 746,592.00
dan Jendela pekerja OH 6 Rp 81,175.00 Rp 487,050.00 paku 10-15 cm Kg 1.25 Rp 12,000.00
Mandor OH 0.3 Rp 124,540.00 Rp 37,362.00 lem kayu fox Kg 1 Rp 10,000.00
Rp 2,208,156.00
2. Meni Kayu yg Mnyentuh m2 tk.cat OH 0.75 Rp 95,617.00 Rp 71,712.75 meni kayu nipon kg 1.2 Rp 15,000.00
Pasangan pekerja OH 0.08 Rp 81,175.00 Rp 6,494.00 memeni 1/10 1 Rp 1,870.00
Amplas kayu NIKEN lbr 0.02 Rp 6,850.00
Kuas No.2 bh 0.05 Rp 9,000.00
Rp 78,206.75
2. Pemasangan Kaca Jendela m2 tk.kayu OH 2.4 Rp 95,617.00 Rp 229,480.80 kaca polos 5 mm m2 1 Rp 58,000.00
(Kaca Polos 5 mm) pekerja OH 0.8 Rp 81,175.00 Rp 64,940.00 list kaca m2 4 Rp 2,100.00
mandor OH 0.04 Rp 124,540.00 Rp 4,981.60 paku 10-15 cm kg 0.3 Rp 18,000.00
Rp 299,402.40
H PEKERJAAN ATAP
1. Rangka Atap Baja Ringan LS Rp 160,000.00 Rp 160,000.00
Rp 160,000.00
2. Pemasangan Genteng Beton Flat m2 tk. Batu OH 0.12 Rp 95,617.00 Rp 11,474.04 genteng beton natural m2 1.05 Rp 34,000.00
pekerja OH 0.32 Rp 81,175.00 Rp 25,976.00
Rp 37,450.04
3.Pekerjaan sopi-sopi
a. Pekerjaan Kolom
Beton m3 Tk. Batu OH 0.25 Rp 95,617.00 Rp 23,904.25 Semen Gresik kg 247 Rp 1,060.00
pekerja OH 1.65 Rp 81,175.00 Rp 133,938.75 pasir pasang m3 0.52 Rp 225,000.00
Koral Beton m3 0.78 Rp 210,600.00
Rp 157,843.00
Pembesian m3 Tk. Besi OH 0.25 Rp 12,500.00 Rp 95,604.00 Besi Beton kg 1.05 Rp 8,800.00
pekerja OH 1.65 Rp 8,500.00 Rp 81,175.00 Kawat Beton kg 0.015 Rp 11,000.00
Rp 176,779.00
Bekisting m3 Tk. Kayu OH 0.33 Rp 95,617.00 Rp 31,553.61 papan cor m3 0.35 Rp 1,200,000.00
pekerja OH 0.3 Rp 81,175.00 Rp 24,352.50 Paku 10-15 cm kg 0.3 Rp 12,000.00
Minyak Bekisting Liter 0.2 Rp 5,000.00
blk ky terentang bsah m2 0.018 Rp 2,417,772.00
Plywood uk.4 x 8 x18 lbr 0.35 Rp 230,523.00
Dolken Kayu Galam btg 2 Rp 15,750.00
Rp 55,906.11
b. Pasangan Bata Merah m2 tk.batu OH 0.12 Rp 95,617.00 Rp 11,474.04 Bata Merah bh 70 Rp 500.00
pekerja OH 0.32 Rp 81,175.00 Rp 25,976.00 Semen Gresik kg 18.2 Rp 1,060.00
Pasir Pasang m3 0.582 Rp 225,000.00
Rp 37,450.04
I PEKERJAAN PLAFOND
1 Rangka Plafond Dalam dan luar m3 tk.besi OH 0.3 Rp 95,604.00 Rp 28,681.20 rangka plafond hollow m3 1.25 Rp 26,220.00
pekerja OH 0.09 Rp 81,175.00 Rp 7,305.75 sekrup kg 0.057 Rp 12,500.00
root penggantung bh 0.75 Rp 2,500.00
Rp 35,986.95
2 Pekerjaan Penutup Plafond m2 tk kayu OH 0.1 Rp 95,617.00 Rp 9,561.70 Papan Gypsum lbr 0.364 Rp 55,000.00
Gypsum 4mm pekerja OH 0.05 Rp 81,175.00 Rp 4,058.75 Paku Sekrup Gypsum kg 0.110 Rp 15,000.00
Rp 13,620.45
3 pemasangan list pinggir dalam m1 tk.kayu OH 0.06 Rp 95,617.00 Rp 5,737.02 list Gypsum Plafond m1 1.05 Rp 15,000.00
pekerja OH 0.06 Rp 81,175.00 Rp 4,870.50 kiki A
mandor OH 0.003 Rp 124,540.00 Rp 373.62 kompon lbr 0.3 Rp 5,000.00
Rp 10,981.14
4 PEKERJAAN LIST PLANK 3/20 m2 pekerja 0H 0.15 Rp 81,175.00 Rp 12,176.25 Papan uk.3x20x400 cm bh 0.0108 Rp 2,584,050.00
tk.kayu OH 0.2 Rp 95,617.00 Rp 19,123.40 Paku 10-15 cm kg 0.3 Rp 12,000.00
Mandor OH 0.005 124540 Rp 622.70 Dempul bh 0.1 Rp 8,000.00
Rp 31,922.35
J PEKERJAAN LANTAI DAN KERAMIK
1 Pekerjaan Urugan dibawah lantai Rp 23,904.25 Tanah urug m3 0.1 Rp 100,000.00
a) Urugan Tanah di Bawah Lantai m3 tk. Gali OH 0.25 Rp 95,617.00 Rp 23,904.25
Rp 8,117.50
Rp 26,798.50
Rp 2,901.33
Rp 451.50
Rp 15,400.00
Rp 18,752.83 Rp 118,598.13
Rp 24,177.72
Rp 13,186.00
Rp 43,200.00
Rp 5,400.00
Rp 85,963.72 Rp 231,356.67
Rp 2,000,000.00
Rp 200,000.00
Rp 2,200,000.00
Rp 57,370.20
Rp 57,370.20
Rp 28,685.10
Rp 181,440.00
Rp 181,440.00 Rp 210,125.10
Rp 198,000.00
Rp 65,318.40
Rp 263,318.40 Rp 337,899.66
Rp 198,000.00
Rp 261,820.00
Rp 122,400.00
Rp 582,220.00 Rp 785,035.75
Rp 420,000.00
Rp 3,600.00
Rp 1,000.00
Rp 424,600.00 Rp 473,812.92
Rp 9,240.00
Rp 165.00
Rp 9,405.00 Rp 10,642.45
Rp 261,820.00
Rp 177,807.83
Rp 210,389.40
Rp 650,017.23 Rp 820,587.47
Rp 54,000.00
Rp 3,600.00
Rp 1,000.00
Rp 36,266.58
Rp 80,683.05
Rp 31,500.00
Rp 207,049.63 Rp 262,955.74
Rp 9,240.00
Rp 165.00
Rp 9,405.00 Rp 10,642.45
Rp 261,820.00
Rp 177,807.83
Rp 210,389.40
Rp 650,017.23 Rp 820,587.47
Rp 420,000.00
Rp 3,600.00
Rp 1,000.00
Rp 43,519.90
Rp 80,683.05
Rp 31,500.00
Rp 580,302.95 Rp 637,832.56
Rp 9,240.00
Rp 165.00
Rp 9,405.00 Rp 10,642.45
Rp 261,820.00
Rp 177,807.83
Rp 210,389.40
Rp 650,017.23 Rp 820,587.47
Rp 261,820.00
Rp 106,398.24
Rp 164,268.00
Rp 532,486.24 Rp 533,723.78
Rp 420,000.00
Rp 3,600.00
Rp 500.00
Rp 424,100.00 Rp 473,312.92
Rp 9,240.00
Rp 165.00
Rp 9,405.00 Rp 167,244.75
Rp 3,800.00
Rp 35,000.00
Rp 20,087.00
Rp 8,550.00
Rp 63,637.00 Rp 99,419.30
Rp 35,000.00
Rp 12,190.00
Rp 9,675.00
Rp 56,865.00 Rp 92,647.30
Rp 10,837.44
Rp 4,500.00
Rp 15,337.44 Rp 54,032.49
Rp 6,614.40
Rp 5,400.00
Rp 12,014.40 Rp 50,709.45
Rp 895,910.40
Rp 15,000.00
Rp 10,000.00
Rp 920,910.40 Rp 3,129,066.40
Rp 18,000.00
Rp 1,870.00
Rp 137.00
Rp 450.00
Rp 20,457.00 Rp 98,663.75
Rp 8,800.00
Rp 8,800.00 Rp 63,728.10
Rp 29,863.68
Rp 5,000.00
Rp 34,863.68 Rp 334,266.08
Rp 58,000.00
Rp 8,400.00
Rp 5,400.00
Rp 71,800.00 Rp 371,202.40
Rp 250,000.00
Rp 250,000.00 Rp 298,214.38
Rp 22,500.00
Rp 22,500.00 Rp 46,404.25
Rp 7,500.00
Rp 7,500.00 Rp 31,404.25
Rp 150,600.00
Rp 150,600.00 Rp 169,723.40
Rp 19,000.00
Rp 19,000.00 Rp 38,123.40
Rp 160,000.00
Rp 35,700.00
Rp 35,700.00 Rp 73,150.04
Rp 261,820.00
Rp 117,000.00
Rp 164,268.00
Rp 543,088.00 Rp 700,931.00
Rp 9,240.00
Rp 165.00
Rp 9,405.00 Rp 186,184.00
Rp 420,000.00
Rp 3,600.00
Rp 1,000.00
Rp 43,519.90
Rp 80,683.05
Rp 31,500.00
Rp 580,302.95 Rp 636,209.06
Rp 35,000.00
Rp 19,292.00
Rp 130,950.00
Rp 185,242.00 Rp 222,692.04
Rp 32,775.00
Rp 712.50
Rp 1,875.00
Rp 35,362.50 Rp 71,349.45
Rp 20,020.00
Rp 1,650.00
Rp 21,670.00 Rp 35,290.45
Rp 15,750.00
Rp 1,500.00
Rp 17,250.00 Rp 28,231.14
Rp 27,907.74
Rp 3,600.00
Rp 800.00
Rp 32,307.74 Rp 64,230.09
Rp 10,000.00
Rp 10,000.00 Rp 33,904.25
Rp 181,440.00
Rp 181,440.00 Rp 241,678.71
Rp 37,340.16
Rp 10,388.00
Rp 10,125.00
Rp 2,112.50
Rp 59,965.66 Rp 93,830.56
Rp 111,506.06
Rp 10,600.00
Rp 10,125.00
Rp 2,437.50
Rp 134,668.56 Rp 229,315.91
Rp 164,300.00
Rp 11,024.00
Rp 10,125.00
Rp 2,632.50
Rp 188,081.50 Rp 282,728.85
Rp 6,510.00
Rp 150.52
Rp 6,750.00
Rp 37.38
Rp 13,447.90 Rp 96,412.46
Rp 75,517.50
Rp 3,300.00
Rp 9,000.00
Rp 42,500.00
Rp 5,000.00
Rp 30,000.00
Rp 165,317.50 Rp 278,041.82
Rp 75,517.50
Rp 3,300.00
Rp 9,000.00
Rp 42,500.00
Rp 5,000.00
Rp 8,000.00
Rp 143,317.50 Rp 256,041.82
Rp 115,600.00
Rp 20,000.00
Rp 135,600.00 Rp 186,288.75
Rp 98,175.00
Rp 3,300.00
Rp 9,000.00
Rp 42,500.00
Rp 5,000.00
Rp 70,000.00
Rp 227,975.00 Rp 300,111.82
Rp 18,900.00
Rp 18,900.00 Rp 131,624.32
Rp 75,517.50
Rp 3,300.00
Rp 9,000.00
Rp 42,500.00
Rp -
Rp 15,000.00
Rp 145,317.50 Rp 258,041.82
Rp 98,175.00
Rp 3,300.00
Rp 9,000.00
Rp 42,500.00
Rp 5,000.00
Rp 70,000.00
Rp 227,975.00 Rp 300,111.82
Rp 18,900.00
Rp 18,900.00 Rp 131,624.32
Rp 2,000,000.00
Rp2,000,000.00 Rp 2,139,188.50
Rp 10,000.00
Rp 10,000.00 Rp 38,609.75
Rp 10,000.00
Rp 10,000.00 Rp 45,955.20
Rp 298,000.00
Rp 6,510.00
Rp 150.52
Rp 37.38
Rp 304,697.90 Rp 421,779.00
Rp 1,950.00
Rp 7,500.00
Rp 5,000.00
Rp 14,450.00 Rp 59,294.75
Rp 943.50
Rp 7,500.00
Rp 5,000.00
Rp 13,443.50 Rp 58,288.25
Rp 1,950.00
Rp 7,500.00
Rp 5,000.00
Rp 14,450.00 Rp 59,294.75
Rp 2,550.00
Rp 7,500.00
Rp 5,000.00
Rp 15,050.00 Rp 52,549.30
Rp 6,250.00
Rp 150.52
Rp 6,750.00
Rp 13,150.52 Rp 69,524.77
Rp2,000,000.00 Rp 2,000,000.00
Rp 189,500.00
Rp 1,325.00
Rp 2,500.00
Rp 137.00
Rp 193,462.00 Rp 267,963.70
Rp 44,730.00
Rp 370.83
Rp 137.00
Rp 450.00
Rp 45,687.83 Rp 66,614.03
Rp 44,730.00
Rp 370.83
Rp 50.00
Rp 450.00
Rp 45,600.83 Rp 66,527.03
Rp 44,730.00
Rp 370.83
Rp 137.00
Rp 450.00
Rp 45,687.83 Rp 61,743.53
BILL OF QUANTITY ( BOQ )
B PEKERJAAN TANAH
1) Galian Tanah Pondasi Induk 34.7128 m3 Rp 57,370.20 Rp 1,991,480.28
2) Galian Tanah Pondasi Teras 2.7 m3 Rp 57,370.20 Rp 154,899.54
3) Urugan Kembali 1/4 Galian 9.3546 m3 Rp 28,685.10 Rp 268,337.64
C PEKERJAAN STRUKTUR
1 Pekerjaan Pondasi
a) Urugan Pasir di Bawah Pondasi 0.99195 m3 Rp 210,125.10 Rp 208,433.59
b) Anstamping Batu Kali 5.53 m3 Rp 337,899.66 Rp 1,868,585.12
c) Pondasi Batu Kali 18.7825 m3 Rp 785,035.75 Rp 14,744,933.97
D PEKERJAAN DINDING
1 pasang bata merah 1: 2 1.067 m2 Rp 99,419.30 Rp 106,080.39
2 pasang bata merah 1:4 16.953 m2 Rp 92,647.30 Rp 1,570,649.68
F PEKERJAAN KUSEN
1. Pekerjaan Kusen Pintu dan Jendela 0.756 m3 Rp 3,129,066.40 Rp 2,365,574.20
2. Meni Kayu yg Menyentuh Pasangan 38.7431 m2 Rp 98,663.75 Rp 3,822,539.53
3.Baut-Buat Angkur 16.037 Kg Rp 63,728.10 Rp 1,022,007.54
H PEKERJAAN ATAP
1. Rangka Atap Baja Ringan 40.2 LS Rp 160,000.00 Rp 6,432,000.00
2. Pemasangan Genteng Beton Flat 27.615 m2 Rp 73,150.04 Rp 2,020,038.35
3.Pekerjaan sopi-sopi
a. Pekerjaan Kolom
Beton 0.062 m3 Rp 700,931.00 Rp 43,457.72
Pembesian 6.124 m3 Rp 186,184.00 Rp 1,140,190.82
Bekisting 1.147 m3 Rp 636,209.06 Rp 729,731.79
b. Pasangan Bata Merah 4.195 m2 Rp 222,692.04 Rp 934,193.11
I PEKERJAAN PLAFOND
1 Rangka Plafond Dalam dan luar 2.3425 m3 Rp 71,349.45 Rp 167,136.09
2 Pekerjaan Penutup Plafond 40.2 m2 Rp 35,290.45 Rp 1,418,676.09
Gypsum 9mm
3 pemasangan list pinggir dalam 3.6247 m1 Rp 28,231.14 Rp 102,329.41
4 Pekerjaan List Plank 3/20 1.887 m1 Rp 64,230.09 Rp 121,202.18
J PEKERJAAN LANTAI DAN KERAMIK
1 Pekerjaan Urugan dibawah lantai
a) Urugan Tanah di Bawah Lantai 3.87 m3 Rp 33,904.25 Rp 131,209.45
b) Urugan Pasir di Bawah Lantai 5.73 m3 Rp 241,678.71 Rp 1,384,819.01
2 Pekerjaan Pemasangan Lantai
a) Pasangan Keramik lantai 40x40 13.8 m2 Rp 93,830.56 Rp 1,294,861.66
b) Pasang Keramik Lantai 30x30 14.4 m2 Rp 229,315.91 Rp 3,302,149.11
c) Keramik Lantai Teras dan dapur 20x20 3.75 m2 Rp 282,728.85 Rp 1,060,233.19
d) Keramik Dinding WC 20x20 5.2325 m2 Rp 96,412.46 Rp 504,478.20
K PEKERJAAN ELEKTRIKAL DAN PLUMBING
1 PEKERJAAN LISTRIK
a.pemasangan instalasi dalam
lampu TL 20 watt 2 ttk Rp 278,041.82 Rp 556,083.64
lampu pijar 10 watt 3 ttk Rp 256,041.82 Rp 768,125.46
pemasangan fasebox 1 set Rp 186,288.75 Rp 186,288.75
stop kontak 4 ttk Rp 300,111.82 Rp 1,200,447.28
pemasangan saklar seri &tunggal 4 ttk Rp 131,624.32 Rp 526,497.28
b.Pemasangan Instalasi Luar
lampu pijar 60 watt 3 ttk Rp 258,041.82 Rp 774,125.46
stop kontak 2 ttk Rp 300,111.82 Rp 600,223.64
pemasangan saklar seri & tunggal 2 ttk Rp 131,624.32 Rp 263,248.64
2 PEKERJAAN SANITASI DAN
INSTALASI AIR
1. Pekerjaan Sanitasi Air
a. Pemasangan Kloset Duduk 1 set Rp 2,139,188.50 Rp 2,139,188.50
b. Pemasangan Keran Air 4 bh Rp 38,609.75 Rp 154,439.00
c. Pemasangan Floor Draine 3 bh Rp 45,955.20 Rp 137,865.60
d. Pemasangan Bak Mandi fiberglass 1 bh Rp 421,779.00 Rp 421,779.00
2. Pekerjaan insatalasi air
a. pemasangan instalasi air bersih
1.pasang pipa PVC 3" 17.8 m1 Rp 59,294.75 Rp 1,055,446.55
1. pasang pipa PVC 3/4" 4 m1 Rp 58,288.25 Rp 233,153.00
b. pemasangan instalasi air kotor
1.pasang pipa PVC 3" 29.73 m1 Rp 59,294.75 Rp 1,762,832.92
2. pasang pipa PVC 4" 6 m1 Rp 52,549.30 Rp 315,295.80
3 PEKERJAAN PERLENGKAPAN LUAR
Bak kontrol 1 bh Rp 69,524.77 Rp 69,524.77
Septic tank 1 bh Rp 2,000,000.00 Rp 2,000,000.00
L PEKERJAAN PENGECETAN
1. Pengecatan Dinding
Plesteran dinding 1:2 dan 1:4 31.178 m2 Rp 267,963.70 Rp 8,354,572.24
2. Mengecat Kusen dan Pintu 18.198 m2 Rp 66,614.03 Rp 1,212,242.03
3.Mengecat Daun Pintu dan Jendela 41.23 m2 Rp 66,527.03 Rp 2,742,909.24
3.Mengecat Listplank 1.887 m1 Rp 61,743.53 Rp 116,510.03
TOTAL
(Rp)
Rp 5,582,111.56
Rp 2,414,717.46
Rp 33,162,139.04
Rp 1,676,730.07
Rp 1,628,289.48
Rp 7,210,121.27
Rp 3,558,006.52
Rp 11,299,611.79
Rp 1,809,343.77
Rp 7,677,750.61
Rp 13,164,565.28
Rp 12,426,233.54
REKAPITULASI ANGGARAN BIAYA
NO URAIAN PEKERJAAN
A PEKERJAAN PENDAHULUAN
B PEKERJAAN TANAH
C PEKERJAAN STRUKTUR
D PEKERJAAN DINDING
E PEKERJAAN PLESTERAN DAN ACIAN
F PEKERJAAN KUSEN
G PEKERJAAN PINTU DAN JENDELA
H PEKERJAAN ATAP
I PEKERJAAN PLAFOND
J PEKERJAAN KERAMIK LANTAI
K PEKERJAAN ELEKTRIKAL DAN PLUMBING
L PEKERJAAN PENGECATAN
TOTAL HARGA
HARGA DEVELOPER
GARAN BIAYA
JUMLAH ( Rp )
Rp 5,582,111.56
Rp 2,414,717.46
Rp 33,162,139.04
Rp 1,676,730.07
Rp 1,628,289.48
Rp 7,210,121.27
Rp 3,558,006.52
Rp 11,299,611.79
Rp 1,809,343.77
Rp 7,677,750.61
Rp 13,164,565.28
Rp 12,426,233.54
Rp 101,609,620.39
Rp 351,000,000.00