REKAPITULASI RENCANA ANGGARAN BIAYA

Perumahan
Developer

:
:

Arfia Abadi Permai

CV. Anugerah Arfia Abadi

No

Jenis Pekerjaan

A
B
C
D
E
F
G
H
I

PEKERJAAN PERSIAPAN
PEKERJAAN TANAH
PEKERJAAN BETON DAN PASANGAN
PEKERJAAN SANITAIR
PEKERJAAN PLAFOND
PEKERJAAN LISTRIK
PEKERJAAN KUSEN, PINTU & JENDELA
PEKERJAAN ATAP
PEKERJAAN FINISHING
TOTAL
Dibulatkan

Terbilang :
### Seratus enam puluh juta rupiah ###
Catatan :
- Harga sudah termasuk Pajak, Keuntungan dan Pungutan Resmi lainnya.

Jumlah Harga
(Rp)
c
4,440,940.52
1,178,327.50
75,500,974.75
2,375,000.00
8,707,732.90
8,722,000.00
10,091,801.14
44,175,514.05
4,808,160.05
160,000,450.91
160,000,000.00

RENCANA ANGGARAN BIAYA

Perumahan
Developer

:
:

Arfia Abadi Permai

CV. Anugerah Arfia Abadi

No

Jenis Pekerjaan

Satuan

Volume

Harga Satuan
(Rp)
e

PEKERJAAN PERSIAPAN
1 Pembersihan lokasi
2 Pemasangan Bouwplank
3 IMB (1%)

m2
m'
Ls

50.00
55.50
1.00

7,750.00
47,847.80
1,397,887.62
sub total

387,500.00
2,655,552.90
1,397,887.62
4,440,940.52

PEKERJAAN TANAH
1 Galian tanah pondasi
2 Urugan kembali
3 Urugan pasir di bawah lantai

m3
m3
m3

18.04
6.94
4.98

35,375.00
11,791.67
92,150.00

638,076.56
81,804.69
458,446.25
1,178,327.50

sub total
C

PEKERJAAN BETON DAN PASANGAN

Pondasi Pas. Batu Gunung
Pekerjaan Beton
- Sloof Beton 15 x 15
- Kolom beton 15 x 15
- Ringbalk dan Balok Beton 15 x 15
- Plat beton t = 15 cm
- Plat beton t = 10 cm
- Rabat Beton
Dinding Pas. Bata
Plesteran + Acian
Pas. Keramik lantai 30 x 30
Pas. Keramik lantai 20 x 20
Pas. Keramik dinding 20 x 20
Ornamen Kolom teras
Ornamen Dinding Entrance
Banbanan Entrance Depan
Ornamen Angin-angin

m3

10.41

386,495.00

4,021,963.59

m3
m3
m3
m3
m3
m3
m2
m2
m2
m2
m2
m2
m2
m'
Unit

0.79
1.25
0.86
1.10
0.13
0.05
208.96
417.91
47.50
2.25
7.05
3.56
13.49
11.50
16.00

2,696,158.35
7,228,491.68
2,696,158.35
12,518,427.03
12,600,970.22
519,748.21
57,724.54
50,876.20
119,886.11
117,361.00
121,072.00
121,228.60
121,228.60
10,662.15
10,662.15
sub total

2,135,357.41
9,037,555.30
2,327,539.58
13,792,176.98
1,663,328.07
27,286.78
12,061,903.42
21,261,799.93
5,694,590.28
264,062.25
853,557.60
431,573.82
1,635,070.74
122,614.67
170,594.32
75,500,974.75

PEKERJAAN SANITAIR
Bak mandi lapis keramik
Kloset Jongkok
Soap holder
Floor Drain
Septictank
Sumur Gali

Unit
Unit
Unit
Unit
Unit
Unit

1.00
1.00
1.00
1.00
1.00
1.00

600,000.00
245,000.00
15,000.00
35,000.00
950,000.00
500,000.00
sub total

600,000.00
245,000.00
15,000.00
35,000.00
980,000.00
500,000.00
2,375,000.00

PEKERJAAN PLAFOND
1 Pekerjaan Rangka Plafond
2 Pekerjaan Penutup Plafond

m2
m2

76.07
76.07

78,400.00
36,070.00

5,963,888.00
2,743,844.90
8,707,732.90

1
2

3
4
5
6
7
8
9
10
11
D
1
2
3
4
5
6
E

Jumlah Harga
(Rp)
f

sub total

No

Jenis Pekerjaan

Satuan

Volume

a
F

1
2
3
4
5
6
7
8
G
1
2
3
4
5
6
7
8
9
10
11
12
H
1
2
3
4
5
I

Harga Satuan
(Rp)
e

Jumlah Harga
(Rp)
f

PEKERJAAN LISTRIK
Ijin Penyambungan Daya
Pemasangan Zakering Case
Instalasi Titik Lampu
Instalasi Stop Kontak
Sakelar Tunggal
Sakelar Ganda
Lampu Pijar
Lampu TL

Ls
Unit
Titik
Titik
Bh
Bh
Bh
Bh

1.00
1.00
9.00
4.00
5.00
2.00
1.00
8.00

4,500,000.00
63,000.00
250,000.00
275,000.00
72,000.00
90,000.00
7,000.00
32,750.00
sub total

4,500,000.00
63,000.00
2,250,000.00
1,100,000.00
360,000.00
180,000.00
7,000.00
262,000.00
8,722,000.00

PEKERJAAN KUSEN, PINTU & JENDELA

Pekerjaan Kusen Kayu Ulin
Daun Pintu Panel
Daun Jendela Kaca
Pasang Kaca Jendela 5 mm
Pasang Kunci Pintu
Engsel Pintu
Engsel Jendela
Kait Angin
Grendel
Handle Jendela
Espanyolet
Sunshiding hollow 3 x 3

m3
m2
m2
m2
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Unit

0.36
8.00
6.38
3.57
5.00
18.00
18.00
18.00
18.00
9.00
2.00
1.00

6,958,250.00
397,900.00
280,940.00
91,773.75
125,000.00
15,000.00
7,500.00
15,000.00
10,000.00
15,000.00
32,000.00
600,000.00
sub total

2,511,928.25
3,181,210.50
1,792,397.20
327,265.19
625,000.00
270,000.00
135,000.00
270,000.00
180,000.00
135,000.00
64,000.00
600,000.00
10,091,801.14

PEKERJAAN ATAP
Pekerjaan Rangka Kuda-Kuda
Pekerjaan Gording
Pekerjaan Kasau Reng
Pemasangan Listplank 2/20
Pemasangan Atap Genteng Metal

m3
m3
m2
m'
m2

6.10
0.72
94.75
38.80
94.75

4,381,100.00
4,001,700.00
69,280.00
73,403.00
54,515.00
sub total

26,727,752.43
2,869,994.23
6,564,366.60
2,848,036.40
5,165,364.39
44,175,514.05

m2
m2
m2

128.15
307.10
76.07

9,481.50
9,377.50
9,377.50

1,215,006.82
2,879,806.81
713,346.43
4,808,160.05
160,000,450.91

PEKERJAAN FINISHING
1 Cat tembok luar
2 Cat tembok dalam
3 Cat Plafond

sub total
TOTAL

DAFTAR UPAH DAN BAHAN

Perumahan
Developer

:
:

Arfia Abadi Permai

CV. Anugerah Arfia Abadi

No

Satuan

Uraian

I
1
2
3
4
5
6
7

OH
OH
OH
OH
OH
OH
OH

UPAH
Kepala Tukang
Mandor
Pekerja
Tukang Batu
Tukang Besi
Tukang Cat
Tukang Kayu

Harga Satuan
(Rp)
d

70,000.00
65,000.00
45,000.00
50,000.00
50,000.00
50,000.00
50,000.00

DAFTAR UPAH DAN BAHAN

Perumahan
Developer

:
:

No

Satuan

a
II

b
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

ltr
m3
Buah
m3
Kg
Kg
Kg
Kg
Kg
Btg
m2
Kg
m3
m3
m3
m3
m3
Kg
kg
Ltr
Kg
kg
Kg
Kg
m3
m3
Kg
Lbr
Kg
Lbr
Kg
Lbr
Dos
Dos

Arfia Abadi Permai

CV. Anugerah Arfia Abadi
Uraian
c
BAHAN
Air
Kayu Meranti (Balok)
Batako
Batu Belah 15/20
Besi Beton (polos/ulir)
Besi Strip
Cat Dasar
Cat Penutup 2 kali (Exterior)
Cat Penutup 2 kali (Interior)
Dolken Kayu Galam diameter 8 - 10 cm / 4 m
Kaca tebal 5mm
Kawat Beton
Kayu 5/7x 4m Kayu Kruing
Kayu Klas I (Ulin) , Balok
Kayu klas I (Kruing), papan
Kayu Lanan (Papan)
Kayu Papan 3/20 Kruing
Kerikil (maksimum 30 mm)
Lem Kayu
Minyak Bekisting
Paku
Paku Biasa 2" - 5 "
Paku Sekrup
Pasir Beton
Pasir Pasang
Pasir Urug
Plamir
Plywood tebal 9mm
Portland Semen
Sakura Roof
Semen Warna
Kalsi Board
Ubin Keramik 20 x 20 cm
Ubin Keramik 30 x 30 cm

Harga Satuan
(Rp)
d
8.50
3,000,000.00
1,500.00
95,000.00
9,750.00
9,500.00
6,000.00
12,800.00
12,400.00
14,000.00
75,000.00
12,000.00
81,900.00
5,000,000.00
5,160,000.00
775,000.00
5,160,000.00
140.74
15,000.00
18,000.00
15,000.00
11,000.00
30,000.00
85.71
95,000.00
65,000.00
9,000.00
135,000.00
840.00
26,000.00
7,500.00
65,000.00
40,000.00
35,000.00

DAFTAR ANALISA
Perumahan
Developer

:
:

Arfia Abadi Permai

CV. Anugerah Arfia Abadi

NO

KOEFISIEN

SATUAN

URAIAN

1.0000 m2
0.1000 OH
0.0500 OH

MEMBERSIHKAN LAPANGAN & PERATAAN

Pekerja
Mandor

1.0000
0.0120
0.0200
0.0070
0.1000
0.1000
0.0100
0.0050

PENGUKURAN & PEMASANGAN BOUWPLANK

Kayu 5/7x 4m Kayu Kruing
Paku Biasa 2" - 5 "
Kayu Papan 3/20 Kruing
Tukang Kayu
Pekerja
Kepala Tukang
Mandor

m'
m3
Kg
m3
OH
OH
OH
OH

HARGA SATUAN
(Rp)
e

JUMLAH
(Rp)
f

45,000.00
65,000.00

7,750.00
4,500.00
3,250.00

81,900.00
11,000.00
5,160,000.00
50,000.00
45,000.00
70,000.00
65,000.00

47,847.80
982.80
220.00
36,120.00
5,000.00
4,500.00
700.00
325.00

1.0000 m3
0.7500 OH
0.0250 OH

GALIAN TANAH BIASA

Pekerja
Mandor

45,000.00
65,000.00

35,375.00
33,750.00
1,625.00

1.0000 m3
0.2500 OH
0.0083 OH

URUGAN TANAH KEMBALI

Pekerja
Mandor

45,000.00
65,000.00

11,791.67
11,250.00
541.67

1.0000
1.2000
0.3000
0.0100

m3
m3
OH
OH

URUGAN PASIR
Pasir Urug
Pekerja
Mandor

65,000.00
45,000.00
65,000.00

92,150.00
78,000.00
13,500.00
650.00

1.0000
1.2000
136.0000
0.5440
1.5000
0.6000
0.0600
0.0750

m3
m3
Kg
m3
OH
OH
OH
OH

PONDASI BATU GUNUNG 1 PC : 5 PSR

Batu Belah 15/20
Portland Semen
Pasir Pasang
Pekerja
Tukang Batu
Kepala Tukang
Mandor

95,000.00
840.00
95,000.00
45,000.00
50,000.00
70,000.00
65,000.00

386,495.00
114,000.00
114,240.00
51,680.00
67,500.00
30,000.00
4,200.00
4,875.00

1.0000
247.0000
869.0000
999.0000
215.0000
1.6500
0.2750
0.0280
0.0830

m3
Kg
Kg
Kg
ltr
OH
OH
OH
OH

BETON K 100
Portland Semen
Pasir Beton
Kerikil (maksimum 30 mm)
Air
Pekerja
Tukang Batu
Kepala Tukang
Mandor

840.00
85.71
140.74
8.50
45,000.00
50,000.00
70,000.00
65,000.00

519,748.21
207,480.00
74,485.71
140,600.00
1,827.50
74,250.00
13,750.00
1,960.00
5,395.00

DAFTAR ANALISA
Perumahan
Developer
NO
a
8

10

10

11

:
:

KOEFISIEN

Arfia Abadi Permai

CV. Anugerah Arfia Abadi

9,750.00
12,000.00
45,000.00
50,000.00
70,000.00
65,000.00

JUMLAH
(Rp)
f
111,575.00
102,375.00
1,800.00
3,150.00
3,500.00
490.00
260.00

775,000.00
11,000.00
18,000.00
45,000.00
50,000.00
70,000.00
65,000.00

79,885.00
34,875.00
3,300.00
1,800.00
23,400.00
13,000.00
1,820.00
1,690.00

BEKISTING KOLOM
Kayu Lanan (Papan)
Paku Biasa 2" - 5 "
Minyak Bekisting
Kayu Meranti (Balok)
Plywood tebal 9mm
Dolken Kayu Galam diameter 8 - 10 cm / 4 m
Pekerja
Tukang Kayu
Kepala Tukang
Mandor

775,000.00
11,000.00
18,000.00
3,000,000.00
135,000.00
14,000.00
45,000.00
50,000.00
70,000.00
65,000.00

209,905.00
31,000.00
4,400.00
3,600.00
45,000.00
47,250.00
28,000.00
29,700.00
16,500.00
2,310.00
2,145.00

m2
m3
Kg
Ltr
m3
Lbr
Btg
OH
OH
OH
OH

BEKISTING PLAT
Kayu Lanan (Papan)
Paku Biasa 2" - 5 "
Minyak Bekisting
Kayu Meranti (Balok)
Plywood tebal 9mm
Dolken Kayu Galam diameter 8 - 10 cm / 4 m
Pekerja
Tukang Kayu
Kepala Tukang
Mandor

775,000.00
11,000.00
18,000.00
3,000,000.00
135,000.00
14,000.00
45,000.00
50,000.00
70,000.00
65,000.00

265,905.00
31,000.00
4,400.00
3,600.00
45,000.00
47,250.00
84,000.00
29,700.00
16,500.00
2,310.00
2,145.00

m3
m3
Kg
m2

Sloof
Beton K 100
Pembesian
Bekisting

519,748.21
11,157.50
79,885.00

2,696,158.35
535,340.66
1,095,684.35
1,065,133.33

SATUAN

URAIAN

b
10.0000
10.5000
0.1500
0.0700
0.0700
0.0070
0.0040

kg
Kg
Kg
OH
OH
OH
OH

c
PEMBESIAN
Besi Beton (polos/ulir)
Kawat Beton
Pekerja
Tukang Besi
Kepala Tukang
Mandor

1.0000
0.0450
0.3000
0.1000
0.5200
0.2600
0.0260
0.0260

m2
m3
Kg
Ltr
OH
OH
OH
OH

BEKISTING SLOOF & RINGBALK

Kayu Lanan (Papan)
Paku Biasa 2" - 5 "
Minyak Bekisting
Pekerja
Tukang Kayu
Kepala Tukang
Mandor

1.0000
0.0400
0.4000
0.2000
0.0150
0.3500
2.0000
0.6600
0.3300
0.0330
0.0330

m2
m3
Kg
Ltr
m3
Lbr
Btg
OH
OH
OH
OH

1.0000
0.0400
0.4000
0.2000
0.0150
0.3500
6.0000
0.6600
0.3300
0.0330
0.0330
1.0000
1.0300
98.2016
13.3333

HARGA SATUAN
(Rp)
e

DAFTAR ANALISA
Perumahan
Developer
NO
a
12

13

14

15

16

17

18

19

:
:

Arfia Abadi Permai

CV. Anugerah Arfia Abadi

b
1.0000
1.0300
98.2016
26.6667

m3
m3
Kg
m2

Kolom
Beton K 100
Pembesian
Bekisting

519,748.21
11,157.50
209,905.00

JUMLAH
(Rp)
f
7,228,491.68
535,340.66
1,095,684.35
5,597,466.67

1.0000
1.0300
98.2016
13.3333

m3
m3
Kg
m2

Balok
Beton K 100
Pembesian
Bekisting

519,748.21
11,157.50
79,885.00

2,696,158.35
535,340.66
1,095,684.35
1,065,133.33

1.0000
1.0300
14.7960
44.4444

m3
m3
Kg
m2

Plat 12 cm
Beton K 100
Pembesian
Bekisting

519,748.21
11,157.50
265,905.00

12,518,427.03
535,340.66
165,086.37
11,818,000.00

1.0000
1.0300
22.1940
44.4444

m3
m3
Kg
m2

Plat 8 cm
Beton K 100
Pembesian
Bekisting

519,748.21
11,157.50
265,905.00

12,600,970.22
535,340.66
247,629.56
11,818,000.00

1.0000
12.6566
13.0000
0.0793
0.2500
0.1250
0.0250
0.0125

m2
Kg
Buah
m3
OH
OH
OH
OH

PASANGAN DINDING BATAKO 1PC : 6PSR

Portland Semen
Batako
Pasir Pasang
Pekerja
Tukang Batu
Kepala Tukang
Mandor

840.00
1,500.00
95,000.00
45,000.00
50,000.00
70,000.00
65,000.00

57,724.54
10,631.52
19,500.00
7,530.52
11,250.00
6,250.00
1,750.00
812.50

1.0000
3.6800
0.0230
0.4400
0.1550
0.0150
0.0200

m2
Kg
m3
OH
OH
OH
OH

PLESTERAN 1 : 3 TEBAl 15 mm
Portland Semen
Pasir Pasang
Pekerja
Tukang Batu
Kepala Tukang
Mandor

840.00
95,000.00
45,000.00
50,000.00
70,000.00
65,000.00

35,176.20
3,091.20
2,185.00
19,800.00
7,750.00
1,050.00
1,300.00

1.0000
3.2500
0.1500
0.1000
0.0100
0.0080

m2
Kg
OH
OH
OH
OH

ACIAN
Portland Semen
Pekerja
Tukang Batu
Kepala Tukang
Mandor

840.00
45,000.00
50,000.00
70,000.00
65,000.00

15,700.00
2,730.00
6,750.00
5,000.00
700.00
520.00

PLESTERAN + ACIAN
Plesteran
Acian

35,176.20
15,700.00

50,876.20
35,176.20
15,700.00

KOEFISIEN

SATUAN

URAIAN

1.0000 m2
1.0000 m2
1.0000 m2

HARGA SATUAN
(Rp)
e

DAFTAR ANALISA
Perumahan
Developer
NO
a
20

21

22

23

24

25

:
:

KOEFISIEN

Arfia Abadi Permai

CV. Anugerah Arfia Abadi

35,176.20
15,700.00

JUMLAH
(Rp)
f
121,228.60
105,528.60
15,700.00

BANBANAN
Plesteran
Acian

35,176.20
15,700.00

10,662.15
7,914.65
2,747.50

ORNAMEN ANGIN-ANGIN
Plesteran
Acian

35,176.20
15,700.00

10,662.15
7,914.65
2,747.50

SATUAN

URAIAN

b
c
1.0000 m2
3.0000 m2
1.0000 m2

d
ORNAMEN KOLOM & ENTRANCE
Plesteran
Acian

1.0000 m'
0.2250 m2
0.1750 m2
1.0000 Unit
0.2250 m2
0.1750 m2

HARGA SATUAN
(Rp)
e

1.0000
11.8700
10.0000
0.0450
1.5000
0.6200
0.3500
0.0350
0.0300

m2
Buah
Kg
m3
Kg
OH
OH
OH
OH

KERAMIK LANTAI 30 x 30
Ubin Keramik 30 x 30 cm
Portland Semen
Pasir Pasang
Semen Warna
Pekerja
Tukang Batu
Kepala Tukang
Mandor

3,888.89
840.00
95,000.00
7,500.00
45,000.00
50,000.00
70,000.00
65,000.00

119,886.11
46,161.11
8,400.00
4,275.00
11,250.00
27,900.00
17,500.00
2,450.00
1,950.00

1.0000
26.5000
10.4000
0.0450
1.6200
0.6200
0.3500
0.0350
0.0300

m2
Buah
Kg
m3
Kg
OH
OH
OH
OH

KERAMIK LANTAI 20 x 20
Ubin Keramik 20 x 20 cm
Portland Semen
Pasir Pasang
Semen Warna
Pekerja
Tukang Batu
Kepala Tukang
Mandor

1,600.00
840.00
95,000.00
7,500.00
45,000.00
50,000.00
70,000.00
65,000.00

117,361.00
42,400.00
8,736.00
4,275.00
12,150.00
27,900.00
17,500.00
2,450.00
1,950.00

1.0000
26.5000
9.3000
0.0180
1.9400
0.6000
0.4500
0.0450
0.0300

m2
Buah
Kg
m3
Kg
OH
OH
OH
OH

KERAMIK DINDING 20 x 20
Ubin Keramik 20 x 20 cm
Portland Semen
Pasir Pasang
Semen Warna
Pekerja
Tukang Batu
Kepala Tukang
Mandor

1,600.00
840.00
95,000.00
7,500.00
45,000.00
50,000.00
70,000.00
65,000.00

121,072.00
42,400.00
7,812.00
1,710.00
14,550.00
27,000.00
22,500.00
3,150.00
1,950.00

DAFTAR ANALISA
Perumahan
Developer
NO
a
27

28

29

30

31

32

:
:

Arfia Abadi Permai

CV. Anugerah Arfia Abadi

3,000,000.00
11,000.00
45,000.00
50,000.00
70,000.00
65,000.00

JUMLAH
(Rp)
f
78,400.00
48,900.00
2,750.00
9,000.00
15,000.00
2,100.00
650.00

65,000.00
30,000.00
45,000.00
50,000.00
70,000.00
65,000.00

36,070.00
23,660.00
3,300.00
3,150.00
5,000.00
700.00
260.00

PEKERJAAN KUSEN
Kayu Klas I (Ulin) , Balok
Paku Biasa 2" - 5 "
Lem Kayu
Pekerja
Tukang Kayu
Kepala Tukang
Mandor

5,000,000.00
11,000.00
15,000.00
45,000.00
50,000.00
70,000.00
65,000.00

6,958,250.00
5,500,000.00
13,750.00
15,000.00
270,000.00
1,000,000.00
140,000.00
19,500.00

m2
m3
kg
OH
OH
OH
OH

PEKERJAAN DAUN PINTU

Kayu klas I (Kruing), papan
Lem Kayu
Pekerja
Tukang Kayu
Kepala Tukang
Mandor

5,160,000.00
15,000.00
45,000.00
50,000.00
70,000.00
65,000.00

397,900.00
206,400.00
750.00
45,000.00
125,000.00
17,500.00
3,250.00

1.0000
0.0240
0.3000
0.8000
2.0000
0.2000
0.0400

m2
m3
kg
OH
OH
OH
OH

PEKERJAAN DAUN JENDELA KACA

Kayu klas I (Kruing), papan
Lem Kayu
Pekerja
Tukang Kayu
Kepala Tukang
Mandor

5,160,000.00
15,000.00
45,000.00
50,000.00
70,000.00
65,000.00

280,940.00
123,840.00
4,500.00
36,000.00
100,000.00
14,000.00
2,600.00

1.0000
1.1000
0.0150
0.1500
0.0150
0.0008

m2
m2
OH
OH
OH
OH

MEMASANG KACA JENDELA 5 mm

Kaca tebal 5mm
Pekerja
Tukang Kayu
Kepala Tukang
Mandor

75,000.00
45,000.00
50,000.00
70,000.00
65,000.00

91,773.75
82,500.00
675.00
7,500.00
1,050.00
48.75

KOEFISIEN

SATUAN

URAIAN

b
1.0000
0.0163
0.2500
0.2000
0.3000
0.0300
0.0100

m2
m3
Kg
OH
OH
OH
OH

c
RANGKA PLAFOND
Kayu Meranti (Balok)
Paku Biasa 2" - 5 "
Pekerja
Tukang Kayu
Kepala Tukang
Mandor

1.0000
0.3640
0.1100
0.0700
0.1000
0.0100
0.0040

m2
Lbr
Kg
OH
OH
OH
OH

PENUTUP PLAFOND KALSI BOARD

Kalsi Board
Paku Sekrup
Pekerja
Tukang Kayu
Kepala Tukang
Mandor

1.0000
1.1000
1.2500
1.0000
6.0000
20.0000
2.0000
0.3000

m3
m3
kg
kg
OH
OH
OH
OH

1.0000
0.0400
0.0500
1.0000
2.5000
0.2500
0.0500

HARGA SATUAN
(Rp)
e

DAFTAR ANALISA
Perumahan
Developer
NO
a
33

34

35

36

37

:
:

Arfia Abadi Permai

CV. Anugerah Arfia Abadi

b
1.0000
1.1000
15.0000
5.6000
4.0000
12.0000
1.2000
0.2000

m3
m3
Kg
Kg
OH
OH
OH
OH

KUDA-KUDA KAYU
Kayu Meranti (Balok)
Besi Strip
Paku Biasa 2" - 5 "
Pekerja
Tukang Kayu
Kepala Tukang
Mandor

3,000,000.00
9,500.00
11,000.00
45,000.00
50,000.00
70,000.00
65,000.00

JUMLAH
(Rp)
f
4,381,100.00
3,300,000.00
142,500.00
61,600.00
180,000.00
600,000.00
84,000.00
13,000.00

1.0000
1.1000
15.0000
3.0000
2.4000
7.2000
0.7200
0.1200

m3
m3
Kg
Kg
OH
OH
OH
OH

PEKERJAAN GORDING
Kayu Meranti (Balok)
Besi Strip
Paku Biasa 2" - 5 "
Pekerja
Tukang Kayu
Kepala Tukang
Mandor

3,000,000.00
9,500.00
11,000.00
45,000.00
50,000.00
70,000.00
65,000.00

4,001,700.00
3,300,000.00
142,500.00
33,000.00
108,000.00
360,000.00
50,400.00
7,800.00

1.0000
0.0182
0.2000
0.1200
0.1200
0.0120
0.0060

m2
m3
Kg
OH
OH
OH
OH

RANGKA KASAU RENG

Kayu Meranti (Balok)
Paku Biasa 2" - 5 "
Pekerja
Tukang Kayu
Kepala Tukang
Mandor

3,000,000.00
11,000.00
45,000.00
50,000.00
70,000.00
65,000.00

69,280.00
54,450.00
2,200.00
5,400.00
6,000.00
840.00
390.00

1.0000
0.0108
0.1000
0.1000
0.2000
0.0250
0.0050

m'
m3
Kg
OH
OH
OH
OH

PEKERJAAN LISTPLANK
Kayu klas I (Kruing), papan
Paku Biasa 2" - 5 "
Pekerja
Tukang Kayu
Kepala Tukang
Mandor

5,160,000.00
11,000.00
45,000.00
50,000.00
70,000.00
65,000.00

73,403.00
55,728.00
1,100.00
4,500.00
10,000.00
1,750.00
325.00

1.0000
1.6200
0.1200
0.1400
0.0670
0.0070
0.0070

m2
Lbr
Kg
OH
OH
OH
OH

ATAP GENTENG METAL

Sakura Roof
Paku
Pekerja
Tukang Kayu
Kepala Tukang
Mandor

26,000.00
15,000.00
45,000.00
50,000.00
70,000.00
65,000.00

54,515.00
42,120.00
1,800.00
6,300.00
3,350.00
490.00
455.00

KOEFISIEN

SATUAN

URAIAN

HARGA SATUAN
(Rp)
e

DAFTAR ANALISA
Perumahan
Developer
NO
a
38

39

:
:

KOEFISIEN

SATUAN
c

Arfia Abadi Permai

CV. Anugerah Arfia Abadi
URAIAN

b
1.0000
0.1000
0.1000
0.2600
0.0200
0.0630
0.0063
0.0025

m2
Kg
Kg
Kg
OH
OH
OH
OH

d
CAT TEMBOK LUAR
Plamir
Cat Dasar
Cat Penutup 2 kali (Exterior)
Pekerja
Tukang Cat
Kepala Tukang
Mandor

1.0000
0.1000
0.1000
0.2600
0.0200
0.0630
0.0063
0.0025

m2
Kg
Kg
Kg
OH
OH
OH
OH

CAT TEMBOK DALAM

Plamir
Cat Dasar
Cat Penutup 2 kali (Interior)
Pekerja
Tukang Cat
Kepala Tukang
Mandor

HARGA SATUAN
(Rp)
e
9,000.00
6,000.00
12,800.00
45,000.00
50,000.00
70,000.00
65,000.00

JUMLAH
(Rp)
f
9,481.50
900.00
600.00
3,328.00
900.00
3,150.00
441.00
162.50

9,000.00
6,000.00
12,400.00
45,000.00
50,000.00
70,000.00
65,000.00

9,377.50
900.00
600.00
3,224.00
900.00
3,150.00
441.00
162.50