Analisa Harga Satuan Pekerjaan

Pekerjaan :
Lokasi :
Tahun :

Harga Satuan (Rp)

No

Jenis Pekerjaan

Sat

Indeks
Bahan

I
6.8
SNI 03-2835-2002

6.1
SNI 03-2835-2002

6.4
SNI 03-2835-2002

Upah

PEKERJAAN PERSIAPAN
A. Pembersihan Lahan (m)
Tenaga
Pekerja
Mandor
Sub Total
B. Pemasangan Pagar Sementara dari Kayu tinggi 2 m (m)
Bahan
Dolken Kayu 8-10/400 cm
Semen Portland
Pasir Beton
Koral Beton
Kayu 5/7
Paku Biasa 2"-5"
Residu
Tenaga
Tukang Kayu
Pekerja
Kepala Tukang
Mandor
Sub Total
C. Memasang Bouwplank (m)
Bahan
Kayu 5/7
Paku Biasa 2"-5"
Kayu Papan Bengkirai 3/20
Tenaga
Tukang Kayu
Pekerja
Kepala Tukang
Mandor

Oh
Oh

0.100
0.050

Btg
Kg
M
M
M
Kg
Lt

1.250
2.500
0.005
0.009
0.072
0.060
0.400

Oh
Oh
Oh
Oh

0.200
0.400
0.020
0.020

M
Kg
M

0.012
0.020
0.007

Oh
Oh
Oh
Oh

0.100
0.100
0.010
0.005

36,000.00
40,000.00

25,000.00
1,050.00
125,000.00
135,000.00
1,700,000.00
10,000.00
11,000.00
47,500.00
36,000.00
45,000.00
40,000.00

1,700,000.00
10,000.00
3,541,666.00
47,500.00
36,000.00
45,000.00
40,000.00

ALS

6.5
SNI 03-2835-2002

II
6.1

Sub Total
D. Memasang Papan Nama Proyek 80x120 cm (Bh)
Bahan
Kayu Meranti
Paku Biasa 2"-5"
Seng Lembaran 90 cm
Cat kayu
Semen Portland
Pasir Beton
Koral Beton
Tenaga
Tukang Kayu
Tukang Batu
Tukang Cat
Pekerja
Mandor
Sub Total
E. Membuat direksi keet & Gudang Sementara (m)
Bahan
Dolken Kayu 8-10/400 cm
Kayu 5/7
Paku Biasa 2"-5"
Besi Strip
Semen Portland
Pasir Pasang
Pasir Beton
Koral Beton
Bata Merah
Seng Plat
Jendela Nako
Kaca Polos 3 mm
Kunci Tanam
Plywood 4 mm
Tenaga
Tukang Kayu
Tukang Batu
Pekerja
Kepala Tukang
Mandor
Sub Total

PEKERJAAN TANAH
A. Galian Tanah Biasa sedalam 1 m (m)

Btg
Kg
M
Kg
Kg
M
M

0.035
0.600
1.400
1.500
16.800
0.027
0.041

Oh
Oh
Oh
Oh
Oh

1.000
0.018
1.000
2.100
1.005

Btg
M
Kg
Kg
Kg
M
M
M
Bh
Lbr
Bh
M
Bh
Lbr

1.250
0.180
0.850
1.100
35.000
0.150
0.100
0.150
30.000
0.250
2.0000
0.080
0.150
0.060

Oh
Oh
Oh
Oh
Oh

2.000
1.000
2.000
0.800
0.050

1,687,000.00
10,000.00
27,000.00
38,000.00
1,050.00
125,000.00
135,000.00
47,500.00
42,500.00
42,500.00
36,000.00
40,000.00

25,000.00
1,700,000.00
10,000.00
11,000.00
1,050.00
125,000.00
125,000.00
135,000.00
500.00
27,000.00
12,500.00
50,000.00
25,000.00
50,000.00
47,500.00
42,500.00
36,000.00
45,000.00
40,000.00

SNI 03-2835-2002

Tenaga
Pekerja
Mandor

Oh
Oh

0.400
0.040

36,000.00
40,000.00

Oh
Oh

0.192
0.019

36,000.00
40,000.00

1.200

Oh
Oh

0.300
0.010

M
Kg
M

1.100
136.000
0.544

Oh
Oh
Oh
Oh

1.500
0.600
0.060
0.075

Bh
Kg
M

70.000
11.500
0.043

Oh
Oh
Oh
Oh

0.320
0.100
0.010
0.015

Sub Total
6.9
SNI 03-2835-2002

6.11
SNI 03-2835-2002

III
6.6
SNI 03-2835-2002

IV
6.11
SNI 03-2835-2002

B. Urugan Kembali (m)

Tenaga
Pekerja
Mandor
Sub Total
C. Urugan Pasir Bawah Pondasi (m)
Bahan
Pasir Urug
Tenaga
Pekerja
Mandor
Sub Total

100,000.00
36,000.00
40,000.00

PEKERJAAN PONDASI
D. Pasangan Pondasi Batu Kali 1 Pc: 5 Ps (m)
Bahan
Batu Belah 15/20 cm
Semen Portland
Pasir Pasang
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total

85,000.00
1,050.00
125,000.00
36,000.00
42,500.00
45,000.00
40,000.00

PEKERJAAN DINDING
A. Pasangan Tembok Bata 1Pc:4Ps (Trasraam) (m)
Bahan
Bata Merah 5 X 11 X 22 cm
Semen Portland
Pasir Pasang
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor

500.00
1,050.00
125,000.00
36,000.00
42,500.00
45,000.00
40,000.00

6.15
SNI 03-2835-2002

V
6.14
SNI 03-2835-2002

6.9
SNI 03-2835-2002

VI
6.1
SNI 03-2835-2002

Sub Total
B. Pasangan Tembok Bata 1Pc:3Kp:10Ps (m)
Bahan
Bata Merah 5 X 11 X 22 cm
Semen Portland
Pasir Pasang
Kapur Padam
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total

Bh
Kg
M
M

70.000
4.500
0.050
0.015

Oh
Oh
Oh
Oh

0.320
0.100
0.010
0.015

Kg
M

10.800
0.026

Oh
Oh
Oh
Oh

0.250
0.200
0.020
0.013

Kg
M
M

1.840
0.006
0.014

Oh
Oh
Oh
Oh

0.200
0.150
0.015
0.010

1.100

500.00
1,050.00
125,000.00
45,000.00
36,000.00
42,500.00
45,000.00
40,000.00

PEKERJAAN PLESTERAN DINDING

A. Plesteran Dinding 1Pc:3Ps (m) tebal 20 mm
Bahan
Semen Portland
Pasir Pasang
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
B. Plesteran Dinding 1Pc:3Kp:10Ps (m) tebal 15 mm
Bahan
Semen Portland
Kapur Padam
Pasir Pasang
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total

1,050.00
125,000.00
36,000.00
42,500.00
45,000.00
40,000.00

1,050.00
45,000.00
125,000.00
36,000.00
42,500.00
45,000.00
40,000.00

PEKERJAAN KAYU
A. Pasang Kusen Pintu dan Jendela Kayu Jati (m)
Bahan
Kayu jati, balok

15,000,000.00

Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
6.7
SNI 03-2835-2002

ALS

6.35
SNI 03-2835-2002

6.53
SNI 03-2835-2002

Sub Total
B. Pasang Pintu Panel Kayu Jati (m)
Bahan
Kayu Jati, papan
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
C. Pasang Nook, Gording, Murplat, Nook Kayu Bengkirai (m)
Bahan
Kayu Bengkirai, balok
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
D. Pasang Kaso+Reng Genteng Beton Kayu Borneo (m)
Bahan
Kayu Borneo, balok
Paku Biasa 2"-5"
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
E. Pasang Listplank, Reuter 2X (2X20) cm, kayu borneo (m)
Bahan
Kayu Borneo,Papan
Paku Biasa 2"-5"
Tenaga
Pekerja
Tukang Kayu

Oh
Oh
Oh
Oh

6.000
20.000
2.000
0.300

0.040

Oh
Oh
Oh
Oh

1.000
2.500
0.250
0.050

1.100

Oh
Oh
Oh
Oh

2.000
8.000
1.200
0.200

M
Kg

0.014
0.150

Oh
Oh
Oh
Oh

0.100
0.100
0.010
0.005

M
Kg

0.009
0.060

Oh
Oh

0.100
0.100

36,000.00
47,500.00
45,000.00
40,000.00

18,000,000.00
36,000.00
47,500.00
45,000.00
40,000.00

8,500,000.00
36,000.00
47,500.00
45,000.00
40,000.00

8,500,000.00
10,000.00
36,000.00
47,500.00
45,000.00
40,000.00

10,000,000.00
10,000.00
36,000.00
47,500.00

Kepala Tukang
Mandor
6.40
SNI 03-2835-2002

VII
6.39
SNI 03-2835-2002

6.40
SNI 03-2835-2002

Sub Total
F. Pasang Rangka Langit-langit 1X1 m Kayu Borneo (m)
Bahan
Kayu borneo, balok
Paku biasa 2"-5"
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total

Oh
Oh

0.010
0.050

M
Kg

0.012
0.100

Oh
Oh
Oh
Oh

0.150
0.250
0.025
0.075

M
Kg
Lt
Kg
Kg
Kg
M
M

0.270
2.000
0.600
200.000
3.000
323.000
0.520
0.780

Oh
Oh
Oh
Oh
Oh
Oh

4.850
0.350
1.560
1.400
0.331
0.170

M
Kg
Lt
Kg
Kg
Kg

0.400
4.000
2.000
300.000
4.500
323.000

45,000.00
40,000.00

8,500,000.00
10,000.00
36,000.00
47,500.00
45,000.00
40,000.00

PEKERJAAN BETON
A. Membuat sloof Beton Bertulang (200Kg besi+bekisting) (m)
Bahan
Kayu Terentang
Paku Biasa 2"-5"
Minyak Bekisting
Besi Beton polos
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton
Tenaga
Pekerja
Tukang Batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
Sub Total
B. Membuat Kolom Beton Bertulang (300Kg besi+bekisting) (m)
Bahan
Kayu Terentang
Paku Biasa 2"-5"
Minyak Bekisting
Besi Beton polos
Kawat Beton
Semen Portland

2,000,000.00
10,000.00
10,000.00
12,000.00
13,000.00
1,050.00
125,000.00
135,000.00
36,000.00
42,500.00
47,500.00
45,000.00
45,000.00
40,000.00

2,000,000.00
10,000.00
10,000.00
12,000.00
13,000.00
1,050.00

Pasir Beton
Koral Beton
Kayu Borneo Balok
Plywood 9 mm
Dolken Kayu 8-10/400 cm
Tenaga
Pekerja
Tukang Batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
6.46
SNI 03-2835-2002

6.46
SNI 03-2835-2002

Sub Total
C. Membuat Ring Balok Beton Bertulang (10X15cm) (m)
Bahan
Kayu Albasiah
Paku Biasa 2"-5"
Besi Beton polos
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton
Tenaga
Pekerja
Tukang Batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
Sub Total
D. Membuat Kuda-Kuda Beton Bertulang (10X15cm) (m)
Bahan
Kayu Albasiah
Paku Biasa 2"-5"
Besi Beton polos
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton
Tenaga
Pekerja

M
M
M
Lbr
Btg

0.520
0.780
0.150
3.500
20.000

Oh
Oh
Oh
Oh
Oh
Oh

7.300
0.350
3.300
2.100
0.570
0.250

M
Kg
Kg
Kg
Kg
M
M

0.003
0.020
3.600
0.050
5.500
0.009
0.015

Oh
Oh
Oh
Oh
Oh
Oh

0.100
0.033
0.033
0.033
0.010
0.005

M
Kg
Lt
Kg
Kg
Kg
M

0.003
0.020
3.600
0.050
5.500
0.009
0.015

Oh

0.100

125,000.00
135,000.00
8,500,000.00
95,000.00
25,000.00
36,000.00
42,500.00
47,500.00
45,000.00
45,000.00
40,000.00

3,000,000.00
10,000.00
13,000.00
13,000.00
1,050.00
125,000.00
135,000.00
36,000.00
42,500.00
47,500.00
45,000.00
45,000.00
40,000.00

3,000,000.00
10,000.00
13,000.00
13,000.00
1,050.00
125,000.00
135,000.00
36,000.00

Tukang Batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
6.5
SNI 03-2835-2002

6.25
SNI 03-2835-2002

6.32
SNI 03-2835-2002

Sub Total
E. Membuat Plat Beton 1Pc:2Ps:3Kr (m)
Bahan
Semen Portland
Pasir Beton
Koral Beton
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
F. Pembesian Besi Polos dan Ulir plat beton(Kg)
Bahan
Besi Beton (Polos/Ulir)
Kawat Beton
Tenaga
Pekerja
Tukang Besi
Kepala Tukang
Mandor
Sub Total
G. Pasang Bekisting untuk Plat Beton (m)
Bahan
Kayu Terentang
Paku Biasa 2"-5"
Minyak Bekisting
Balok Kayu borneo
Plywood tebal 9 mm
Dolken Kayu galam 8-10/4 m
Tenaga
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Sub Total

Oh
Oh
Oh
Oh
Oh

0.033
0.033
0.033
0.010
0.005

Kg
M
M

232.000
0.520
0.780

Oh
Oh
Oh
Oh

1.650
0.250
0.025
0.080

Kg
Kg

1.050
0.015

Oh
Oh
Oh
Oh

0.007
0.007
0.001
0.000

M
Kg
Lt
M
Lbr
Btg

0.040
0.400
0.200
0.015
0.350
6.000

Oh
Oh
Oh
Oh

0.320
0.330
0.033
0.006

42,500.00
47,500.00
45,000.00
45,000.00
40,000.00

1,050.00
125,000.00
135,000.00
36,000.00
42,500.00
45,000.00
40,000.00

12,000.00
13,000.00
36,000.00
45,000.00
45,000.00
40,000.00

2,000,000.00
10,000.00
10,000.00
8,500,000.00
95,000.00
25,000.00
36,000.00
47,500.00
45,000.00
40,000.00

VIII
6.4
SNI 03-2835-2002

6.30
SNI 03-2835-2002

IX
6.19
SNI 03-2835-2002

6.1
SNI 03-2835-2002

PEKERJAAN PENUTUP ATAP

A. Pasang Genteng Bubung Palentong (m)
Bahan
Genteng Bubung Palentong
Semen Portland
Pasir Pasang
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
B. Pasang Atap Genteng Beton (m)
Bahan
Genteng Beton
Paku Biasa 2" - 5"
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total

Bh
Kg
M3

5.000
8.000
0.032

Oh
Oh
Oh
Oh

0.400
0.200
0.020
0.002

Bh
Kg

11.000
0.030

Oh
Oh
Oh
Oh

0.200
0.100
0.010
0.010

M
Kg

1.100
0.010

Oh
Oh
Oh
Oh

0.050
0.050
0.005
0.003

M
Kg

1.100
0.010

Oh

0.030

7,500.00
1,050.00
125,000.00
36,000.00
47,500.00
45,000.00
40,000.00

5,500.00
10,000.00
36,000.00
47,500.00
45,000.00
40,000.00

PEKERJAAN PLAFON
A. Pasang List Langit-langit Kayu Profil (m)
Bahan
Kayu Profil
Paku plafon
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
B. Langit-langit Asbes (m)
Bahan
Pelat Asbes tebal 6mm
Paku plafon
Tenaga
Pekerja

3,333.33
10,000.00
36,000.00
47,500.00
45,000.00
40,000.00

32,000.00
10,000.00
36,000.00

Tukang Kayu
Kepala Tukang
Mandor

Oh
Oh
Oh

0.070
0.007
0.002

1.200

Oh
Oh
Oh
Oh

0.300
0.000
0.000
0.010

Bh
Kg
M
Kg

10.000
11.380
0.042
1.500

Oh
Oh
Oh
Oh

0.620
0.350
0.035
0.030

Bh
Kg
M
Kg

50.000
11.380
0.042
1.500

Oh
Oh
Oh
Oh

0.620
0.350
0.035
0.030

47,500.00
45,000.00
40,000.00

Sub Total

X
Pek Tanah 6.11
SNI 03-2835-2002

6.47
SNI 03-2835-2002

6.42
SNI 03-2835-2002

6.3
SNI 03-2835-2002

PEKERJAAN PENUTUP LANTAI DAN DINDING

A. Pekerjaan Urug Pasir Bawah Lantai (m)
Bahan
Pasir Urug
Tenaga
Pekerja
Tukang Gali
Kepala Tukang
Mandor
Sub Total
B. Pasang Lantai Keramik 33X33 cm (m)
Bahan
Ubin Keramik 33X33 cm
Semen Portland
Pasir Pasang
Semen Warna
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
C. Pasang Lantai Keramik 10X20 cm (m)
Bahan
Ubin Keramik Artistik 10X20 cm
Semen Portland
Pasir Pasang
Semen Warna
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
D. Pasang Lantai Ubin Pc Abu-Abu 20X20 cm (m)
Bahan

100,000.00
36,000.00
42,500.00
45,000.00
40,000.00

4,000.00
1,050.00
125,000.00
13,000.00
36,000.00
42,500.00
45,000.00
40,000.00

4,444.44
1,050.00
125,000.00
13,000.00
36,000.00
42,500.00
45,000.00
40,000.00

Ubin Abu-Abu 20X20 cm

Semen Portland
Pasir Pasang
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
6.17
SNI 03-2835-2002

XI
6.2
SNI 03-2835-2002

6.5
SNI 03-2835-2002

6.6

Sub Total
E. Pasang plint ubin pc abu-abu ukuran 10x30 cm (m)
Bahan
Plint Ubin 10x30 cm
Semen Portland
Pasir Pasang
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total

Bh
Kg
M

26.500
10.400
0.014

Oh
Oh
Oh
Oh

0.270
0.130
0.013
0.014

Bh
Kg
M

3.530
1.560
0.003

Oh
Oh
Oh
Oh

0.060
0.030
0.003
0.003

Bh

1.000

Oh
Oh
Oh
Oh

0.010
0.500
0.010
0.005

Bh

1.000

Oh
Oh
Oh
Oh

0.005
0.500
0.005
0.000

3,888.89
1,050.00
125,000.00
36,000.00
42,500.00
45,000.00
40,000.00

2,700.00
1,050.00
125,000.00
36,000.00
42,500.00
45,000.00
40,000.00

PEKERJAAN KUNCI DAN KACA

A. Pasang Kunci Tanam Biasa (Bh)
Bahan
Kunci Tanam Biasa
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
B. Pasang Engsel pintu (Bh)
Bahan
Engsel Pintu
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
C. Pasang Engsel Jendela Kupu-kupu (Bh)

25,000.00
36,000.00
47,500.00
45,000.00
40,000.00

8,000.00
36,000.00
47,500.00
45,000.00
40,000.00

SNI 03-2835-2002

6.12
SNI 03-2835-2002

6.16
SNI 03-2835-2002

6.23
SNI 03-2835-2002

Bahan
Engsel Jendela
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
D. Pasang Pegangan Pintu/Door holder (Bh)
Bahan
Door holder
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
E. Pasang Kaca tebal 3 mm (m)
Bahan
Kaca tebal 3 mm
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
F. Pasang Kaca wireglass tebal 5 mm (m)
Bahan
Kaca Wireglass 5 mm
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total

XII

PEKERJAAN PENGECATAN

ALS

A. Pengecatan Kayu (m)

Bahan
Cat Meni
Kertas Gosok

Bh

1.000

Oh
Oh
Oh
Oh

0.010
0.100
0.010
0.001

Bh

1.000

Oh
Oh
Oh
Oh

0.050
0.500
0.050
0.003

1.100

Oh
Oh
Oh
Oh

0.015
0.150
0.015
0.001

1.100

Oh
Oh
Oh
Oh

0.015
0.150
0.015
0.001

Kg
Lbr

0.200
0.400

7,000.00
36,000.00
47,500.00
45,000.00
40,000.00

5,000.00
36,000.00
47,500.00
45,000.00
40,000.00

50,000.00
36,000.00
47,500.00
45,000.00
40,000.00

90,000.00
36,000.00
47,500.00
45,000.00
40,000.00

18,000.00
3,000.00

Plamir
Cat dasar
Cat penutup 2 kali
Minyak Cat
Kuas 3"
Tenaga
Pekerja
Tukang Cat
Kepala Tukang
Mandor
ALS

Sub Total
B. Pengecatan Tembok Baru (m)
Bahan
Plamir
Kertas gosok
Cat Dasar
Cat Penutup 2x
Tenaga
Pekerja
Tukang Cat
Kepala Tukang
Mandor
Sub Total

XIII

PEKERJAAN INSTALASI LISTRIK

ALS

A. Penyambungan Listrik PLN 2400 watt (LS)

Penyambungan PLN
B. Pemasangan Lampu SL 25 Watt (Bh)
Lampu SL 25 Watt
C. Pemasangan Sekering Group (Bh)
Sekering Group
D. Pemasangan Stop Kontak (Bh)
Stop kontak
E. Pemasangan Sakelar Tunggal (Bh)
Sakelar Tunggal
F. Pemasangan Sakelar Ganda (Bh)
Sakelar Ganda

ALS
ALS
ALS
ALS
ALS

XIV
6.2
SNI 03-2835-2002

PEKERJAAN SANITASI
A. Memasang Kloset Jongkok Porselen (Bh)
Bahan

Kg
Kg
Kg
Ltr
Bh

0.150
0.170
0.260
0.150
0.050

18,000.00
20,000.00
38,000.00
12,000.00
10,000.00

Oh
Oh
Oh
Oh

0.070
0.009
0.006
0.003

Kg
LBR
Kg
Kg

0.100
1.000
0.100
0.260

Oh
Oh
Oh
Oh

0.020
0.063
0.006
0.003

LS

1.000

2,000,000.00

Bh

1.000

30,000.00

Bh

1.000

17,500.00

Bh

1.000

12,500.00

Bh

1.000

17,500.00

Bh

1.000

12,500.00

36,000.00
42,500.00
45,000.00
40,000.00

12,000.00
3,000.00
35,000.00
60,000.00
36,000.00
42,500.00
45,000.00
40,000.00

Kloset Jongkok Porselen

Semen Portland
Pasir Pasang
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
6.8
SNI 03-2835-2002

6.35
SNI 03-2835-2002

6.27
SNI 03-2835-2002

Sub Total
B. Memasang Bak Mandi Bata Bata, Vol 0.3 M (Bh)
Bahan
Batu Bata
Semen Portland
Pasir Pasang
Porselen (11x11) Cm
Semen Nat
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
C. Memasang Kran Air " atau " (Bh)
Bahan
Kran Air
Sealm Tape
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
D. Memasang pipa PVC tipe AW 1" (m)
Bahan
Pipa PVC
Perlengkapan 35 % harga pipa
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor

Bh
Kg
M3
Oh
Oh
Oh
Oh

Bh
Kg
M3
Bh
Kg
Oh
Oh
Oh
Oh

bh
Bh
Oh
Oh
Oh
Oh

Oh
Oh
Oh
Oh

1.000
6.000
0.010

90,000.00
1,050.00
125,000.00
36,000.00
42,500.00
45,000.00
40,000.00

1.000
1.500
1.500
0.160

250.000
120.000
0.300
360.000
6.000

500.00
1,050.00
125,000.00
2,500.00
13,000.00
36,000.00
42,500.00
45,000.00
40,000.00

6.000
3.000
0.300
0.300

1.000
0.500

15,000.00
1,000.00
36,000.00
42,500.00
45,000.00
40,000.00

0.010
0.100
0.010
0.005

1.200
0.350
0.081
0.135
0.014
0.004

6,250.00
7,500.00
36,000.00
42,500.00
45,000.00
40,000.00

6.32
SNI 03-2835-2002

6.17
SNI 03-2835-2002

Sub Total
E. Memasang pipa PVC tipe AW 4" (m)
Bahan
Pipa PVC
Perlengkapan 35 % harga pipa
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
F. Memasang Bak kontrol Pas Batu Bata 45X45 cm (Bh)
Bahan
Batu Bata
Semen Portland
Pasir Pasang
Batu Kerikil
Besi Beton
Pasir Beton
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor

Oh
Oh
Oh
Oh

M3
Kg
M3
M3
Kg
M3
Oh
Oh
Oh
Oh
Sub Total

1.200
0.350

21,250.00
25,500.00
36,000.00
42,500.00
45,000.00
40,000.00

0.081
0.135
0.014
0.004

0.250
77.000
0.130
0.020
2.600
0.090
1.420
0.473
0.047
0.071

500.00
1,050.00
125,000.00
125,000.00
10,000.00
125,000.00
36,000.00
42,500.00
45,000.00
40,000.00

Total Harga Satuan

(Rp)

3,600.00
2,000.00
5,600.00

31,250.00
2,625.00
625.00
1,215.00
122,400.00
600.00
4,400.00
9,500.00
14,400.00
900.00
800.00
188,715.00

20,400.00
200.00
24,791.66
4,750.00
3,600.00
450.00
200.00

54,391.66

59,045.00
6,000.00
37,800.00
57,000.00
17,640.00
3,375.00
5,535.00
47,500.00
765.00
42,500.00
75,600.00
40,200.00
392,960.00

31,250.00
306,000.00
8,500.00
12,100.00
36,750.00
18,750.00
12,500.00
20,250.00
15,000.00
6,750.00
25,000.00
4,000.00
3,750.00
3,000.00
95,000.00
42,500.00
72,000.00
36,000.00
2,000.00
751,100.00

14,400.00
1,600.00
16,000.00

6,912.00
760.00
7,672.00

120,000.00
10,800.00
400.00
131,200.00

93,500.00
142,800.00
68,000.00
54,000.00
25,500.00
2,700.00
3,000.00
389,500.00

35,000.00
12,075.00
5,375.00
11,520.00
4,250.00
450.00
600.00

69,270.00

35,000.00
4,725.00
6,250.00
675.00
11,520.00
4,250.00
450.00
600.00
63,470.00

11,340.00
3,250.00
9,000.00
8,500.00
900.00
500.00
33,490.00

1,932.00
270.00
1,750.00
7,200.00
6,375.00
675.00
400.00
18,602.00

16,500,000.00

216,000.00
950,000.00
90,000.00
12,000.00
17,768,000.00

720,000.00
36,000.00
118,750.00
11,250.00
2,000.00
888,000.00

9,350,000.00
72,000.00
380,000.00
54,000.00
8,000.00
9,864,000.00

119,000.00
1,500.00
3,600.00
4,750.00
450.00
200.00
129,500.00

88,000.00
600.00
3,600.00
4,750.00

450.00
2,000.00
99,400.00

102,000.00
1,000.00
5,400.00
11,875.00
1,125.00
3,000.00
124,400.00

540,000.00
20,000.00
6,000.00
2,400,000.00
39,000.00
339,150.00
65,000.00
105,300.00
174,600.00
14,875.00
74,100.00
63,000.00
14,895.00
6,800.00
3,862,720.00

800,000.00
40,000.00
20,000.00
3,600,000.00
58,500.00
339,150.00

65,000.00
105,300.00
1,275,000.00
332,500.00
500,000.00
262,800.00
14,875.00
156,750.00
94,500.00
25,650.00
10,000.00
7,700,025.00

9,000.00
200.00
46,800.00
650.00
5,775.00
1,125.00
2,025.00
3,600.00
1,402.50
1,567.50
1,485.00
450.00
200.00
74,280.00

9,000.00
200.00
46,800.00
650.00
5,775.00
1,125.00
2,025.00
3,600.00

1,402.50
1,567.50
1,485.00
450.00
200.00
74,280.00

243,600.00
65,000.00
105,300.00
59,400.00
10,625.00
1,125.00
3,200.00
488,250.00

12,600.00
195.00
252.00
315.00
31.50
12.00
13,405.50

80,000.00
4,000.00
2,000.00
127,500.00
33,250.00
150,000.00
11,520.00
15,675.00
1,485.00
240.00
425,670.00

37,500.00
8,400.00
4,000.00
14,400.00
9,500.00
900.00
80.00
74,780.00

60,500.00
300.00
7,200.00
4,750.00
450.00
400.00
73,600.00

3,666.67

1,800.00
2,375.00
225.00
120.00
8,186.67

35,200.00

1,080.00

3,325.00
315.00
60.00
39,980.00

120,000.00
10,800.00
400.00
131,200.00

40,000.00
11,949.00
5,250.00
19,500.00
22,320.00
14,875.00
1,575.00
1,200.00
116,669.00

222,222.22
11,949.00
5,250.00
19,500.00
22,320.00
14,875.00
1,575.00
1,200.00
298,891.22

103,055.56
10,920.00
1,687.50
9,720.00
5,525.00
585.00
540.00
132,033.06

9,531.00
1,638.00
375.00
2,160.00
1,275.00
135.00
120.00
15,234.00

25,000.00
360.00
23,750.00
450.00
200.00
49,760.00

8,000.00
180.00
23,750.00
225.00
10.00
32,165.00

7,000.00
360.00
4,750.00
450.00
20.00
12,580.00

5,000.00
1,800.00
23,750.00
2,250.00
100.00
32,900.00

55,000.00
55,000.00

99,000.00
540.00
7,125.00
675.00
30.00
107,370.00

3,600.00
1,200.00

2,700.00
3,400.00
9,880.00
1,800.00
500.00
2,520.00
382.50
270.00
100.00
26,352.50

1,200.00
3,000.00
3,500.00
15,600.00
720.00
2,677.50
270.00
100.00
27,067.50

2,000,000.00
30,000.00
17,500.00
12,500.00
17,500.00
12,500.00

90,000.00
6,300.00
1,250.00
36,000.00
63,750.00
67,500.00
6,400.00
271,200.00

125,000.00
126,000.00
37,500.00
900,000.00
78,000.00
216,000.00
127,500.00
13,500.00
12,000.00
1,635,500.00

15,000.00
500.00
360.00
4,250.00
450.00
200.00
20,760.00

7,500.00
2,625.00
2,916.00
5,737.50
607.50
164.00

19,550.00

25,500.00
8,925.00
2,916.00
5,737.50
607.50
164.00
43,850.00

125.00
80,850.00
16,250.00
2,500.00
26,000.00
11,250.00
51,120.00
20,102.50
2,115.00
2,840.00
213,152.50

Rencanana Anggaran Biaya

Pekerjaan :
Lokasi :
Tahun :

No

Jenis Pekerjaan

Satuan

Volume

Harga Satuan
(Rp)

Jumlah Harga
Total Harga (Rp)
(Rp)

A
1
2
3
4
5
6
7
8
9

PEKERJAAN PERSIAPAN
Pembersihan Lahan
Pemasangan Pagar Sementara dari Kayu tinggi 2 m
Memasang Bouwplank
Memasang Papan Nama Proyek 80x120 cm
Membuat direksi keet & Gudang Sementara
Listrik dan Air Kerja
Mob & Demob Alat
Tes Material Baja dan Beton
Rambu - rambu lalu lintas dan keselamatan Kerja

m
m
m
Bh
m
Ls
Ls
Ls
Ls

308.120
72.740
38.000
1.000
24.000
1.000
1.000
1.000
1.000

5,600.00
188,715.00
54,391.66
392,960.00
751,100.00
2,000,000.00
2,000,000.00
1,500,000.00
750,000.00

1,725,472.00
13,727,129.10
2,066,883.16
392,960.00
18,026,400.00
2,000,000.00
2,000,000.00
1,500,000.00
750,000.00

42,188,844.26

B
1
2
3

PEKERJAAN TANAH
Galian Tanah Biasa sedalam 1 m
Urugan Kembali
Urugan Pasir Bawah Pondasi

m
m
m

52.788
13.197
3.338

16,000.00
7,672.00
131,200.00

844,608.00
101,247.38
437,945.60

C
1

PEKERJAAN PONDASI
Pasangan Pondasi Batu Kali 1 Pc: 5 Ps

28.369

389,500.00

11,049,725.50

D
1
2

PEKERJAAN DINDING
Pasangan Tembok Bata 1Pc:4Ps (Trasraam)
Pasangan Tembok Bata 1Pc:3Kp:10Ps

m
m

28.947
268.532

69,270.00
63,470.00

2,005,158.69
17,043,726.04

E
1
2

PEKERJAAN PLESTERAN DINDING

Plesteran Dinding 1Pc:3Ps tebal 20 mm
Plesteran Dinding 1Pc:3Kp:10Ps tebal 15 mm

m
m

29.782
396.226

33,490.00
18,602.00

997,399.18
7,370,596.05

F
1
2

PEKERJAAN KAYU
Pasang Kusen Pintu dan Jendela Kayu Jati
Pasang Pintu Panel Kayu Jati

m
m

1.123
25.554

17,768,000.00
888,000.00

19,953,464.00
22,691,952.00

1,383,800.98

11,049,725.50

19,048,884.73

8,367,995.23

108,056,777.50

3
4
5
6

Pasang Nook, Gording, Murplat, Nook Kayu Bengkirai

Pasang Usuk+Reng Genteng Beton Kayu Bengkirai
Pasang Listplank, Reuter 2X (2X20) cm, kayu bengkirai
Pasang Rangka Langit-langit 1X1 m Kayu Borneo

m
m
m
m

1.327
226.307
0.355
184.725

9,864,000.00
129,500.00
99,400.00
124,400.00

13,089,528.00
29,306,756.50
35,287.00
22,979,790.00

G
1
2
3
4

PEKERJAAN BETON
Membuat sloof Beton Bertulang (200Kg besi+bekisting)
Membuat Kolom Beton Bertulang (300Kg besi+bekisting)
Membuat Ring Balok (200Kg besi+bekisting)
Membuat Kuda-Kuda Beton (200Kg besi+bekisting)

m
m
m
m

3.338
3.229
3.338
5.283

3,862,720.00
7,700,025.00
74,280.00
74,280.00

12,893,759.36
24,863,380.73
247,946.64
392,421.24

H
1
2

PEKERJAAN PENUTUP ATAP

Pasang Genteng Kerpus
Pasang Genteng Beton

m
m

59.800
226.307

74,780.00
73,600.00

4,471,844.00
16,656,195.20

I
1
2

PEKERJAAN PLAFON
Pasang List Plafon Kayu Profil
Langit-langit Asbes

m
m

141.500
184.725

8,186.67
39,980.00

1,158,413.33
7,385,305.50

J
1
2
3
4

PEKERJAAN PENUTUP LANTAI DAN DINDING

Pekerjaan Urug Pasir Bawah Lantai
Pasang Lantai Keramik 33X33 cm
Pasang Lantai Keramik 10X20 cm
Pasang plint ubin pc abu-abu ukuran 10x30 cm

m
m
m
m

12.150
123.615
5.250
15.824

131,200.00
116,669.00
298,891.22
15,234.00

1,594,080.00
14,422,038.44
1,569,178.92
241,062.82

K
1
2
3
4
5
6

PEKERJAAN KUNCI DAN KACA

Pasang Kunci Tanam Biasa
Pasang Engsel pintu
Pasang Engsel Jendela
Pasang Pegangan Pintu/Door holder
Pasang Kaca tebal 3 mm
Pasang Kaca wireglass tebal 5 mm

Bh
Bh
Bh
Bh
m
m

8.000
38.000
4.000
17.000
21.472
0.900

49,760.00
32,165.00
12,580.00
32,900.00
55,000.00
107,370.00

398,080.00
1,222,270.00
50,320.00
559,300.00
1,180,960.00
96,633.00

L
1
2

PEKERJAAN PENGECATAN
Pengecatan Kayu
Pengecatan Tembok Baru

m
m

254.586
410.184

26,352.50
27,067.50

6,708,977.57
11,102,655.42

M
1
2
3

PEKERJAAN INSTALASI LISTRIK

Penyambungan Listrik PLN 2400 watt
Pemasangan Lampu SL 25 Watt
Pemasangan Sekering Group

38,397,507.97

21,128,039.20

8,543,718.83

17,826,360.17

3,507,563.00

17,811,632.99

2,970,000.00
LS
Bh
Bh

1.000
14.000
1.000

2,000,000.00
30,000.00
17,500.00

2,000,000.00
420,000.00
17,500.00

4
5
6

Pemasangan Stop Kontak

Pemasangan Sakelar Tunggal
Pemasangan Sakelar Ganda

N
1
2
3
4
5
6
7

PEKERJAAN SANITASI
Memasang Kloset Jongkok Porselen
Memasang Bak Mandi Bata Bata, Vol 0.3 m
Memasang Kran Air " atau "
Memasang pipa PVC tipe AW 1"
Memasang pipa PVC tipe AW 4"
Memasang Bak kontrol Pas Batu Bata 45X45 cm
Membuat Septictank 1.5x2x2 m + Peresapan

Bh
Bh
Bh

9.000
14.000
14.000

12,500.00
17,500.00
12,500.00

112,500.00
245,000.00
175,000.00
7,870,599.50

Bh
Bh
Bh
m
m
Bh
Bh

2.000
2.000
3.000
19.650
20.470
1.000
1.000

271,200.00
1,635,500.00
20,760.00
19,550.00
43,850.00
213,152.50
2,500,000.00

542,400.00
3,271,000.00
62,280.00
384,157.50
897,609.50
213,152.50
2,500,000.00

Daftar Rekapitulasi Rencanana Anggaran Biaya

Pekerjaan :
Lokasi :
Tahun :

No
I
II
III
IV
V
VI
VII
VIII
IX
X
XI
XII
XIII
XIV

Jenis Pekerjaan
PEKERJAAN PERSIAPAN
PEKERJAAN TANAH
PEKERJAAN PONDASI
PEKERJAAN DINDING
PEKERJAAN PLESTERAN DINDING
PEKERJAAN KAYU
PEKERJAAN BETON
PEKERJAAN PENUTUP ATAP
PEKERJAAN PLAFON
PEKERJAAN PENUTUP LANTAI DAN DINDING
PEKERJAAN KUNCI DAN KACA
PEKERJAAN PENGECATAN
PEKERJAAN INSTALASI LISTRIK
PEKERJAAN SANITASI
TOTAL JUMLAH
dibulatkan

Harga (Rp)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

42,188,844.26
1,383,800.98
11,049,725.50
19,048,884.73
8,367,995.23
108,056,777.50
38,397,507.97
21,128,039.20
8,543,718.83
17,826,360.17
3,507,563.00
17,811,632.99
2,970,000.00
7,870,599.50
300,280,850.35
300,280,000.00

Daftar Harga Bahan

Pekerjaan :
Lokasi :
Tahun :
No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49

Bahan
Dolken Kayu 8-10/400 cm
Semen Portland
Pasir Beton
Koral Beton
Kayu 5/7
Paku Biasa 2"-5"
Residu
Kayu Papan Bengkirai 3/20
Besi Strip
Pasir Pasang
Seng Plat
Jendela Nako 12 kaca/1m
Kaca Polos 3 mm
Kunci Tanam
Plywood 4 mm
Pasir Urug
Batu Belah 15/20 cm
Bata Merah 5 X 11 X 22 cm
Kapur Padam
Kayu jati, balok
Kayu Jati, papan
Kayu Bengkirai, balok
Kayu Borneo, balok
Kayu Borneo,Papan
Kayu Meranti
Kayu Terentang
Minyak Bekisting
Besi Beton polos
Kawat Beton
Kayu Albasiah
Plywood tebal 9 mm
Ubin Abu-Abu 20X20 cm
Plint Ubin 10x30 cm
Kunci Tanam Biasa
Engsel Pintu
Engsel Jendela
Door holder
Kaca Wireglass 5 mm
Cat Meni
Kertas Gosok kayu
Plamir
Cat dasar kayu
Cat penutup 2 kali
Minyak Cat
Kuas 3"
Plamir
Kertas gosok tembok
Cat Dasar tembok
Cat Penutup 2x

Satuan
Btg
Kg
M
M
M
Kg
Lt
M
Kg
M
Lbr
Bh
M
Bh
Lbr
M
M
Bh
M
M
M
M
M
M
Btg
M
Lt
Kg
Kg
M
Lbr
Bh
Bh
Bh
Bh
Bh
Bh
M
Kg
Lbr
Kg
Kg
Kg
Ltr
Bh
Kg
Lbr
Kg
Kg

Harga (Rp)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

25,000.00
1,050.00
125,000.00
135,000.00
1,700,000.00
10,000.00
11,000.00
3,541,666.00
11,000.00
125,000.00
27,000.00
12,500.00
50,000.00
25,000.00
50,000.00
100,000.00
85,000.00
500.00
45,000.00
15,000,000.00
18,000,000.00
8,500,000.00
8,500,000.00
10,000,000.00
1,687,000.00
2,000,000.00
10,000.00
12,000.00
13,000.00
3,000,000.00
95,000.00
3,888.89
2,700.00
25,000.00
8,000.00
7,000.00
5,000.00
90,000.00
18,000.00
3,000.00
18,000.00
20,000.00
38,000.00
12,000.00
10,000.00
12,000.00
3,000.00
35,000.00
60,000.00

50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67

Kloset Jongkok Porselen

Porselen (11x11) Cm
Semen Nat
Kran Air
Sealm Tape
Pipa PVC 1"
Pipa PVC 4"
Batu Kerikil
Besi Beton
Genteng Bubung Palentong
Genteng Beton
Kayu Profil
Paku plafon
Pelat Asbes tebal 6mm
Ubin Keramik 33X33 cm
Semen Warna
Ubin Keramik Artistik 10X20 cm
Septic tank + Resapan

Bh
Bh
Kg
bh
Kg
m
m
M3
Kg
Bh
Bh
M
Kg
M
Bh
Kg
Bh
Bh

No

Tenaga

Sat

1
2
3
4
5
6
7
8
9
10
11
12
13

Pekerja

Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh

Tukang Batu
Tukang Kayu
Tukang Besi
Tukang Gali
Tukang Cat
Tukang Politur
Kepala Tukang
Mandor
Masinis/operator
Kernet
Penyemprot
Pekerja malam

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

90,000.00
2,500.00
13,000.00
15,000.00
6,250.00
21,250.00
125,000.00
10,000.00
7,500.00
5,500.00
3,333.33
10,000.00
32,000.00
4,000.00
13,000.00
4,444.44
2,500,000.00

Harga
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

36,000.00
42,500.00
47,500.00
45,000.00
42,500.00
42,500.00
45,000.00
45,000.00
40,000.00
60,000.00
40,000.00
40,000.00
40,000.00

Stok di pasaran
40kg/holcim

42,000.00

4m

85,000.00

9bh

35,000.00

0.024
41.666666667
3,541,666.67

3,888.89

bh
4m
4m

1,000.00
25,000.00
85,000.00

3m

10,000.00

9bh

36,000.00

4,000.00

9bh

40,000.00

4,444.44

6,250.00
21,250.00