Rumah Tipe 45 BTN-PKT

PT.
KALTIM CIPTAYASA
BONTANG - KALIMANTAN TIMUR
INDONESIA
RENCANA ANGGARAN BIAYA
PROYEK
BTN - PKT JL.GAJAH
PEKERJAAN
RUMAH TIPE 45
LOKASI
BTN-PKT
ANGGARAN PELAKSANAAN PEKERJAAN

Proyek
Pekerjaan
Lokasi
Tahun
:
:
:
:
BTN-PKT JL.Gajah
Rumah Tipe 45
BTN-PKT JL.Gajah
2011
NO.
URAIAN
JUMLAH (Rp.)
I.
PEKERJAAN PERSIAPAN
II
PEKERJAAN TANAH
III
PEKERJAAN PONDASI DAN BETON
27,650,722.51
IV
PEKERJAAN PASANGAN
23,936,094.21
PEKERJAAN KUSEN PINTU DAN JENDELA
6,834,240.00
VI
PEKERJAAN LANTAI DAN DINDING KERAMIK
3,905,258.37
VII
PEKERJAAN ATAP
VIII
PEKERJAAN PLAFOND
7,372,214.96
IX
PEKERJAAN ALAT GANTUNG
2,865,240.00
PEKERJAAN PENGECATAN
8,928,139.22
XI
PEKERJAAN SANITAIR DAN SALURAN
3,634,000.00
XII
PEKERJAAN CARPORT & FINISHING
XIII
PEKERJAAN INSTALASI LISTRIK
XIV
PEKERJAAN PEMBERSIH
2,797,661.25
430,773.23
15,193,786.09
903,273.32
2,117,500.00
288,000.00
Jumlah harga per unit rumah

Harga per M2
106,856,903.16
2,968,247.31
Terbilang :
seratus enam juta delapan ratus lima puluh enam ribu sembilan
ratus tiga rupiah.
Site Manager
Project Control
Menyetujui,
Project Director
RENCANA ANGGARAN BIAYA

Proyek
Pekerjaan
Lokasi
Tahun
NO
I.
1.1
1.2
1.3
:
:
:
:
BTN-PKT JL.Gajah
Rumah Tipe 45
BTN-PKT JL.Gajah
2011
URAIAN PEKERJAAN
SATUAN
KOEFISIEN
PERKIRAAN
KUANTITAS
HARGA
HARGA
HARGA
JUMLAH
BAHAN
( Rp )
UPAH
( Rp )
SATUAN
( Rp )
HARGA
( Rp )
PEKERJAAN PERSIAPAN
Pembersihan Lokasi
M2
90.000
23,085.13
2,077,661.25
Balok Meranti
M3
0.008
0.675
2,900,000.00
21,750.00
1,957,500.00
Paku biasa
Kg
0.025
2.250
16,340.00
408.50
36,765.00
Pekerja
HO
0.010
0.900
56,875.00
568.75
51,187.50
Tukang
HO
0.005
0.450
70,000.00
350.00
31,500.00
Kepala Tukang
HO
0.001
0.090
Mandor
HO
0.000
0.009
Uitzet / Pasang Bowplank
Ls
Pasang Bouwplank
Ls
Fasilitas Air Kerja dan Listrik Kerja
Ls
Air Kerja dan Listrik Kerja
Ls
78,750.00
1.000
1.000
1.000
320,000.00
400,000.00
1.000
1.000
1.000
7.88
708.75
320,000.00
320,000.00
320,000.00
320,000.00
400,000.00
400,000.00
400,000.00
400,000.00
Sub Jumlah I
II.
2.1
2.2
2.3
2.4
2,797,661.25
PEKERJAAN TANAH
Galian tanah
M3
2.205
42,735.00
94,230.68
Pekerja
HO
0.660
1.455
56,875.00
37,537.50
82,770.19
Mandor
HO
0.066
0.146
78,750.00
5,197.50
11,460.49
14,245.00
15,705.11
Urugan Tanah kembali dipadatkan
M3
1.103
Pekerja
HO
0.220
0.243
56,875.00
12,512.50
13,795.03
Mandor
HO
0.022
0.024
78,750.00
1,732.50
1,910.08
100,130.00
227,154.92
82,280.00
186,660.41
17,062.50
38,707.99
Urugan Pasir bawah lantai t : 10 cm, dipadatkan
M3
2.269
Pasir urug
M3
1.100
2.495
Pekerja
HO
0.300
0.681
56,875.00
Mandor
HO
0.010
0.023
78,750.00
Perataan dan Pemadatan
M3
74,800.00
6.577
787.50
1,786.52
14,245.00
93,682.53
Pekerja
HO
0.220
1.447
56,875.00
12,512.50
82,288.71
Mandor
HO
0.022
0.145
78,750.00
1,732.50
11,393.82
NO
URAIAN PEKERJAAN
SATUAN
KOEFISIEN
PERKIRAAN
KUANTITAS
HARGA
HARGA
HARGA
JUMLAH
BAHAN
( Rp )
UPAH
( Rp )
SATUAN
( Rp )
HARGA
( Rp )
Sub Jumlah II
III.
3.1
Lantai Kerja Beton K-100 tebal 5 cm
3.2
3.4
M3
0.368
853,943.75
313,824.33
Batu Split 1 - 2 (Koral Ex. Palu)
M3
0.870
0.320
321,200.00
279,444.00
102,695.67
Semen PC per kg
Kg
218.000
80.115
1,340.00
292,120.00
107,354.10
Pasir Beton Ex Palu
M3
0.520
0.191
316,800.00
164,736.00
60,540.48
Pekerja
HO
1.650
0.606
56,875.00
93,843.75
34,487.58
Tukang
HO
0.250
0.092
70,000.00
17,500.00
6,431.25
Kepala Tukang
HO
0.025
0.009
Mandor
HO
0.080
0.029
Pondasi beton K-125 + Tulangan + Begisting
M3
78,750.00
1.350
889,900.00
6,300.00
2,315.25
1,916,486.40
2,587,256.65
978,890.00
1,321,501.50
10,000.00
13,500.00
M3
1.100
1.485
Upah Pengecoran (Concrete Ready Mix)
M3
1.000
1.350
Besi beton (3.7)
Kg
110.140
Besi Tulangan
Kg
0.617
91.667
8,600.00
583,952.66
788,336.10
Kawat Beton/Bendrat
Kg
0.015
2.230
15,910.00
26,284.97
35,484.71
Pekerja
HO
0.009
1.338
56,875.00
56,378.05
76,110.36
Tukang
HO
0.001
0.119
70,000.00
6,167.85
8,326.60
Kepala Tukang
HO
0.001
0.104
Mandor
HO
0.001
0.074
M2
4.444
Balok Meranti
M3
0.007
0.040
3,770,000.00
111,703.70
150,800.00
Paku biasa
23,529.60
Concrete ready mix K125
Pekerjaan Begisting (3.3)
3.3
430,773.23
10,000.00
78,750.00
4,336.77
-
5,854.64
-
Kg
0.240
1.440
16,340.00
17,429.33
Minyak Begisting
Lt
0.080
0.480
7,000.00
2,488.89
3,360.00
Pekerja
HO
0.225
1.350
56,875.00
56,875.00
76,781.25
Tukang
HO
0.195
1.170
70,000.00
60,666.67
81,900.00
Kepala Tukang
HO
0.020
0.117
Mandor
HO
0.004
0.023
Pancang Ulin 10 x 10 - 4 m
78,750.00
Titik
1.000
60.000
Alat bantu
jam
1.000
30.000
M3
140,000.00
1,312.50
1,771.88
210,000.00
11,250,000.00
25,000.00
165,000.00
9,900,000.00
45,000.00
45,000.00
1,350,000.00
1,256,904.92
973,849.93
60.000
Kayu Ulin 10x10 - 4 m
Pelat kanopi & meja dapur beton K-125 + Tul. + Begisti
0.775
M3
0.905
0.701
321,200.00
290,782.36
225,298.17
Semen PC per kg
Kg
311.000
240.963
1,340.00
416,740.00
322,890.15
Pasir Beton Ex Palu
M3
0.511
0.396
316,800.00
161,979.84
125,501.98
NO
URAIAN PEKERJAAN
KOEFISIEN
PERKIRAAN
KUANTITAS
HARGA
HARGA
HARGA
JUMLAH
BAHAN
( Rp )
UPAH
( Rp )
SATUAN
( Rp )
HARGA
( Rp )
Pekerja
HO
1.366
1.058
56,875.00
Tukang
HO
0.112
0.087
70,000.00
7,840.00
6,074.43
Mandor
HO
0.680
0.527
78,750.00
53,550.00
41,490.54
77,662.81
60,173.15
0.775
10,000.00
10,000.00
7,748.00
M3
1.000
Besi beton (3.7)
Kg
20.820
Besi Tulangan
Kg
0.617
9.945
8,600.00
Kawat Beton/Bendrat
Kg
0.015
0.242
15,910.00
Pekerja
HO
0.009
0.145
56,875.00
Tukang
HO
0.001
0.013
70,000.00
1,165.92
903.35
Kepala Tukang
HO
0.001
0.011
Mandor
HO
0.001
0.008
3.5
SATUAN
78,750.00
110,385.56
85,526.73
4,968.69
3,849.74
10,657.24
8,257.23
819.79
-
635.17
M2
1.117
Balok Meranti
M3
0.002
0.002
2,900,000.00
7,772.00
6,021.75
Paku biasa
Kg
0.360
0.311
16,340.00
6,568.68
5,089.41
Minyak Begisting
Lt
0.180
0.156
7,000.00
1,407.00
1,090.14
Balok Meranti
M3
0.002
0.002
2,900,000.00
7,772.00
6,021.75
Plywood 6 mm
Lbr
0.611
0.528
75,000.00
51,153.16
39,633.47
Dolken Kayu Gelam
Btg
0.600
0.519
8,000.00
5,360.00
4,152.93
Pekerja
HO
0.208
0.180
56,875.00
13,210.17
10,235.24
Tukang
HO
0.215
0.186
70,000.00
16,766.75
12,990.88
Kepala Tukang
HO
0.021
0.019
Mandor
HO
0.004
0.003
Kolom beton K-125+ Tulangan + Begisting
M3
78,750.00
0.853
265.72
2,573,985.15
2,194,592.61
978,890.00
834,606.51
10,000.00
8,526.05
M3
1.100
0.938
M3
1.000
0.853
Besi beton (3.7)
Kg
169.880
Besi Tulangan
Kg
0.617
89.294
8,600.00
Kawat Beton/Bendrat
Kg
0.015
2.173
15,910.00
Pekerja
HO
0.009
1.304
56,875.00
Tukang
HO
0.001
0.116
70,000.00
Kepala Tukang
HO
0.001
0.101
Mandor
HO
0.001
0.072
M2
8.889
Balok Meranti
M3
0.001
0.007
2,900,000.00
23,200.00
19,780.44
Paku biasa
Kg
0.360
2.728
16,340.00
52,288.00
44,581.01
Lt
0.180
1.364
7,000.00
11,200.00
9,549.18
Minyak Begisting
342.96
889,900.00
10,000.00
900,686.77
767,930.05
40,541.86
34,566.19
86,957.33
74,140.25
9,513.28
8,111.07
78,750.00
6,689.03
-
5,703.10
-
NO
3.6
URAIAN PEKERJAAN
KOEFISIEN
PERKIRAAN
KUANTITAS
HARGA
HARGA
HARGA
JUMLAH
BAHAN
( Rp )
UPAH
( Rp )
SATUAN
( Rp )
HARGA
( Rp )
Balok Meranti
M3
0.003
0.023
2,900,000.00
77,333.33
65,934.79
Plywood 6 mm
Lbr
0.075
0.568
75,000.00
50,000.00
42,630.25
Dolken Kayu Gelam
Btg
1.200
9.094
8,000.00
85,333.33
72,755.63
Pekerja
HO
0.208
1.576
56,875.00
105,155.56
89,656.15
Tukang
HO
0.215
1.626
70,000.00
133,466.67
113,794.35
Kepala Tukang
HO
0.021
0.163
Mandor
HO
0.004
0.030
Balok & Ringbalk beton K.125+ Tulangan + Begisting
M3
M3
78,750.00
2.964
1.100
3.260
2.964
889,900.00
-
10,000.00
2,730.00
2,327.61
2,724,321.26
8,074,888.23
978,890.00
2,901,429.96
10,000.00
29,640.00
M3
1.000
Besi beton (3.7)
Kg
120.735
Besi Tulangan
Kg
0.617
220.620
8,600.00
640,126.81
Kawat Beton/Bendrat
Kg
0.015
5.368
15,910.00
28,813.49
85,403.20
Pekerja
HO
0.009
3.221
56,875.00
61,801.41
183,179.39
Tukang
HO
0.001
0.286
70,000.00
6,761.18
20,040.14
Kepala Tukang
HO
0.001
0.251
Mandor
HO
0.001
0.179
3.7
SATUAN
78,750.00
4,753.95
-
1,897,335.85
14,090.72
M2
10.050
Balok Meranti
M3
0.002
0.071
2,900,000.00
69,948.00
207,325.87
Paku biasa
175,226.11
Kg
0.360
10.724
16,340.00
59,118.12
Minyak Begisting
Lt
0.180
5.362
7,000.00
12,663.00
37,533.13
Balok Meranti
M3
0.002
0.071
2,900,000.00
69,948.00
207,325.87
Plywood 6 mm
Lbr
0.611
18.194
75,000.00
460,378.44
1,364,561.70
Dolken Kayu Gelam
Btg
0.600
17.873
8,000.00
48,240.00
142,983.36
Pekerja
HO
0.208
6.196
56,875.00
118,891.50
352,394.41
Tukang
HO
0.215
6.390
70,000.00
150,900.75
447,269.82
Kepala Tukang
HO
0.021
0.639
Mandor
HO
0.004
0.116
Floor Area Dalam
M3
78,750.00
1.644
M3
0.870
1.430
Semen PC per kg
Kg
218.000
Pasir Beton Ex Palu
M3
0.520
Pekerja
HO
1.650
2.713
Tukang
HO
0.250
0.411
Kepala Tukang
HO
0.025
0.041
Mandor
HO
0.080
0.132
3,086.61
9,148.70
1,180,078.85
1,940,049.63
321,200.00
279,444.00
459,405.94
358.392
1,340.00
292,120.00
480,245.28
0.855
316,800.00
164,736.00
270,825.98
56,875.00
93,843.75
154,279.13
70,000.00
17,500.00
28,770.00
78,750.00
6,300.00
10,357.20
NO
URAIAN PEKERJAAN
KOEFISIEN
PERKIRAAN
KUANTITAS
HARGA
HARGA
JUMLAH
BAHAN
( Rp )
UPAH
( Rp )
SATUAN
( Rp )
HARGA
( Rp )
M3
1.000
Besi beton (3.7)
Kg
7.454
Besi Tulangan
Kg
0.617
7.555
8,600.00
Kawat Beton/Bendrat
Kg
0.015
0.184
15,910.00
Pekerja
HO
0.009
0.110
56,875.00
Tukang
HO
0.001
0.010
70,000.00
Kepala Tukang
HO
0.001
0.009
Mandor
HO
0.001
0.006
M2
4.067
Balok Meranti
M3
0.001
0.008
2,900,000.00
14,152.00
23,265.89
Paku biasa
Kg
0.360
2.407
16,340.00
23,921.76
39,327.37
Minyak Begisting
Lt
0.180
1.203
7,000.00
5,124.00
8,423.86
Balok Meranti
M3
0.006
0.042
2,900,000.00
74,298.00
122,145.91
Plywood 6 mm
Lbr
0.075
0.501
75,000.00
22,875.00
37,606.50
Dolken Kayu Gelam
Btg
0.600
4.011
8,000.00
19,520.00
32,090.88
Pekerja
HO
0.208
1.391
56,875.00
48,108.67
79,090.65
Tukang
HO
0.215
1.434
70,000.00
61,061.00
100,384.28
Kepala Tukang
HO
0.021
0.143
Mandor
HO
0.004
0.026
Rabat Teras (Concrete K-100)
10,000.00
10,000.00
-
16,440.00
-
39,520.36
64,971.48
1,778.90
2,924.51
3,815.52
6,272.71
417.42
686.25
78,750.00
293.50
-
78,750.00
0.268
482.52
-
1,248.98
2,053.31
1,180,078.85
316,261.13
M3
0.870
0.233
321,200.00
279,444.00
74,890.99
Semen PC per kg
Kg
218.000
58.424
1,340.00
292,120.00
78,288.16
Pasir Beton Ex Palu
M3
0.520
0.139
316,800.00
164,736.00
44,149.25
Pekerja
HO
1.650
0.442
56,875.00
93,843.75
25,150.13
Tukang
HO
0.250
0.067
70,000.00
17,500.00
4,690.00
Kepala Tukang
HO
0.025
0.007
Mandor
HO
0.080
0.021
78,750.00
6,300.00
1,688.40
M3
1.000
0.268
10,000.00
10,000.00
2,680.00
Besi beton (3.7)
Kg
7.454
Besi Tulangan
Kg
0.617
1.232
8,600.00
Kawat Beton/Bendrat
Kg
0.015
0.030
15,910.00
Pekerja
HO
0.009
0.018
56,875.00
Tukang
HO
0.001
0.002
70,000.00
Kepala Tukang
HO
0.001
0.001
Mandor
HO
0.001
0.001
M2
4.067
M3
1.644
HARGA
3.8
SATUAN
39,520.36
1,778.90
476.74
3,815.52
1,022.56
417.42
111.87
78,750.00
293.50
-
10,591.46
78.66
-
NO
URAIAN PEKERJAAN
SATUAN
KOEFISIEN
PERKIRAAN
KUANTITAS
HARGA
HARGA
HARGA
JUMLAH
BAHAN
( Rp )
UPAH
( Rp )
SATUAN
( Rp )
HARGA
( Rp )
Balok Meranti
M3
0.001
0.001
2,900,000.00
14,152.00
3,792.74
Paku biasa
Kg
0.360
0.392
16,340.00
23,921.76
6,411.03
Lt
0.180
0.196
7,000.00
5,124.00
1,373.23
Balok Meranti
M3
0.006
0.007
2,900,000.00
74,298.00
19,911.86
Plywood 6 mm
Lbr
0.075
0.082
75,000.00
22,875.00
6,130.50
Dolken Kayu Gelam
Btg
0.600
0.654
8,000.00
19,520.00
5,231.36
Pekerja
HO
0.208
0.227
56,875.00
48,108.67
12,893.12
Tukang
HO
0.215
0.234
70,000.00
61,061.00
16,364.35
Kepala Tukang
HO
0.021
0.023
Mandor
HO
0.004
0.004
Minyak Begisting
78,750.00
1,248.98
Sub Jumlah III

IV.
PEKERJAAN PASANGAN
Pasangan Dinding batako. 1 PC : 4 PS
M2
Batako 8x13x23 Pasir Lokal
Bh
33.000
4,444.836
Semen PC per kg
Kg
11.500
Pasir pasang lokal
M3
0.043
Pekerja
HO
0.301
40.515
Tukang
HO
0.094
12.661
Kepala Tukang
HO
0.009
1.266
Mandor
HO
0.014
1.899
Plesteran dan acian dinding Batako 1 : 4
M2
Semen PC per kg
Kg
15.000
Pasir pasang lokal
M3
Pekerja
HO
Tukang
4.3
334.73
27,650,722.51
4.1
4.2
134.69
95,100.58
12,809,286.65
1,500.00
49,500.00
6,667,254.00
1,548.958
1,340.00
15,410.00
2,075,603.72
5.792
125,400.00
5,392.20
726,286.20
56,875.00
17,108.00
2,304,310.74
70,000.00
6,580.00
886,273.36
78,750.00
1,110.38
149,558.63
40,180.75
10,824,051.16
20,100.00
5,414,618.40
269.384
4,040.760
1,340.00
0.030
8.082
125,400.00
3,762.00
1,013,422.61
0.150
40.408
56,875.00
8,531.25
2,298,182.25
HO
0.100
26.938
70,000.00
7,000.00
1,885,688.00
Kepala Tukang
HO
0.015
4.041
Mandor
HO
0.010
2.694
Sponengan
M1
Sponengan
M1
78,750.00
39.015
1.000
39.015
6,208.00
1,552.00
212,139.90
7,760.00
302,756.40
7,760.00
Sub Jumlah IV
V.
PEKERJAAN KUSEN PINTU DAN JENDELA
5.1
Kusen kayu ulin
787.50
302,756.40
23,936,094.21
Ls
1.000
6,834,240.00
6,834,240.00
721,560.00
144,312.00
865,872.00
865,872.00
2.000
714,000.00
142,800.00
1,713,600.00
1,713,600.00
1.000
1,228,500.00
245,700.00
1,474,200.00
1,474,200.00
2.000
881,370.00
176,274.00
2,115,288.00
2,115,288.00
P1 kaca 5 mm rangka kayu ( 90 x 2100 )
bh
1.000
1.000
P2 double plywood 6 mm ( 80 x 2100 )
bh
2.000
PJ1 jendela gendong kaca 5 mm ( 60 x 1750 )
bh
1.000
J2 jendela gendong kaca 5 mm ( 60 x 1250 )
bh
2.000
NO
URAIAN PEKERJAAN
J3 jendela kaca mati 5 mm ( 0,75 x 0,78 )
SATUAN
bh
KOEFISIEN
1.000
PERKIRAAN
KUANTITAS
1.000
HARGA
HARGA
HARGA
JUMLAH
BAHAN
( Rp )
UPAH
( Rp )
SATUAN
( Rp )
HARGA
( Rp )
554,400.00
110,880.00
665,280.00
Sub Jumlah V
665,280.00
6,834,240.00
VI.
6.1
Lantai keramik 40x40
M2
101,693.25
3,152,490.75
Keramik 40 / 40 Glazed
M2
1.100
34.100
52,535.00
57,788.50
1,791,443.50
Semen PC per kg
Kg
11.380
352.780
1,340.00
15,249.20
472,725.20
Pasir pasang lokal
M3
0.042
1.302
125,400.00
5,266.80
163,270.80
Pekerja
HO
0.062
1.922
56,875.00
3,526.25
109,313.75
Tukang
HO
0.250
7.750
70,000.00
17,500.00
542,500.00
Kepala Tukang
HO
0.035
1.085
Mandor
HO
0.030
0.930
Lantai keramik teras 30x30
M2
Keramik 30 / 30 Unglazed
M2
1.100
3.300
44,650.00
Semen PC per kg
Kg
10.440
31.320
1,340.00
Pasir pasang lokal
M3
0.042
0.126
125,400.00
Pekerja
HO
0.062
0.186
56,875.00
Tukang
HO
0.250
0.750
70,000.00
Kepala Tukang
HO
0.035
0.105
Mandor
HO
0.030
0.090
Lantai keramik KM 20x20
M2
M2
1.100
2.475
46,360.00
Semen PC per kg
Kg
11.380
25.605
1,340.00
Pasir pasang lokal
M3
0.042
0.095
125,400.00
Pekerja
HO
0.062
0.140
56,875.00
3,526.25
7,934.06
Tukang
HO
0.250
0.563
70,000.00
17,500.00
39,375.00
Kepala Tukang
HO
0.035
0.079
Mandor
HO
0.030
0.068
List keramik 5x20
M1
List Keramik 5/20 Glazed
Ea
5.100
26.520
4,500.00
Semen PC per kg
Kg
0.465
2.418
1,340.00
Pasir pasang lokal
Kg
0.001
0.005
125,400.00
Pekerja
HO
0.003
0.016
56,875.00
176.31
916.83
Tukang
HO
0.018
0.091
70,000.00
1,225.00
6,370.00
Kepala Tukang
HO
0.002
0.012
Mandor
HO
0.002
0.008
Keramik meja dapur 20x25
M2
6.2
6.3
6.4
6.5
31.000
78,750.00
73,237.50
91,760.15
275,280.45
49,115.00
147,345.00
13,989.60
41,968.80
5,266.80
15,800.40
3,526.25
10,578.75
17,500.00
52,500.00
3.000
78,750.00
2,362.50
7,087.50
94,900.75
213,526.69
50,996.00
114,741.00
15,249.20
34,310.70
5,266.80
11,850.30
2.250
78,750.00
2,362.50
5,315.63
25,205.40
131,068.07
22,950.00
119,340.00
623.10
3,240.12
112.86
586.87
5.200
1.140
2,362.50
78,750.00
118.13
614.25
96,835.45
110,392.41
NO
6.6
URAIAN PEKERJAAN
SATUAN
KOEFISIEN
PERKIRAAN
KUANTITAS
HARGA
HARGA
HARGA
JUMLAH
BAHAN
( Rp )
UPAH
( Rp )
SATUAN
( Rp )
HARGA
( Rp )
M2
1.100
1.254
Semen PC per kg
Kg
9.300
Pasir pasang lokal
M3
0.018
Pekerja
HO
0.062
0.071
56,875.00
3,526.25
4,019.93
Tukang
HO
0.350
0.399
70,000.00
24,500.00
27,930.00
Kepala Tukang
HO
0.045
0.051
Mandor
HO
0.030
0.034
Water Proofing Kamar Mandi
M2
Waterproofing
M2
1.000
47,025.00
51,727.50
58,969.35
10.602
1,340.00
12,462.00
14,206.68
0.021
125,400.00
2,257.20
2,573.21
78,750.00
2,362.50
2,693.25
4.500
5,000.00
5,000.00
22,500.00
4.500
5,000.00
5,000.00
22,500.00
Sub Jumlah VI
VII
7.1
7.2
3,905,258.37
PEKERJAAN ATAP
Atap Baja Ringan dengan Bahan Zincalum
57.010
119,680.00
158,528.75
9,037,724.04
Rangka atap baja ringan
M2
1.000
57.010
136,000.00
136,000.00
7,753,360.00
Rivert / Sekrup
Kg
0.300
17.103
17,200.00
5,160.00
294,171.60
Tukang
HO
0.150
8.552
10,500.00
598,605.00
Kepala Tukang
HO
0.015
0.855
Pekerja
HO
0.100
5.701
56,875.00
Mandor
HO
0.015
0.855
78,750.00
Atap Sakura Roof

Atap Surya Roof / Sakura Roof / metal roof
M2
M2
29,920.00
70,000.00
-
57.010
324,244.38
1,181.25
67,343.06
72,379.50
4,126,355.30
67,392.00
3,842,017.92
2,240.00
127,702.40
Buah
1.620
92.356
HO
0.032
1.824
Kepala Tukang
HO
0.003
0.182
Pekerja
HO
0.040
2.280
56,875.00
2,275.00
Mandor
HO
0.006
0.342
78,750.00
472.50
26,937.23
41,777.78
271,555.56
Bubungan Atap Metal
7.4
Listplank Calsiboard
M1
Listplank Calsiboard T.9 mm x 30
M1
Bubungan Surya Roof / Sakura Roof / metal roof
Sub Jumlah VII
M
M
5,687.50
Tukang
7.3
41,600.00
70,000.00
-
6.500
1.111
1.000
129,697.75
7.222
30,080.00
7,520.00
41,777.78
271,555.56
30.460
46,176.00
11,544.00
57,720.00
1,758,151.20
30.460
46,176.00
11,544.00
57,720.00
1,758,151.20
15,193,786.09
NO
VIII.
8.1
URAIAN PEKERJAAN
8.3
8.4
8.5
KOEFISIEN
PERKIRAAN
KUANTITAS
HARGA
HARGA
HARGA
JUMLAH
BAHAN
( Rp )
UPAH
( Rp )
SATUAN
( Rp )
HARGA
( Rp )
PEKERJAAN PLAFOND
Rangka plafond gipsum
Rangka Plafond
8.2
SATUAN
M2
31.000
49,800.00
62,984.50
1,952,519.50
49,800.00
1,543,800.00
5,950.00
184,450.00
M2
1.000
31.000
Tukang
HO
0.085
2.635
Kepala Tukang
HO
0.012
0.372
Pekerja
HO
0.120
3.720
56,875.00
Mandor
HO
0.005
0.161
78,750.00
Plafond gipsum
M2
Plafond kalsi board
Lbr
0.375
11.625
138,000.00
Rivert / Sekrup
kg
0.200
6.200
17,200.00
Tukang
HO
0.200
6.200
Kepala Tukang
HO
0.010
0.310
Pekerja
HO
0.100
3.100
56,875.00
5,687.50
176,312.50
Mandor
HO
0.010
0.310
78,750.00
787.50
24,412.50
Rangka plafond kalsiboard
M2
82,484.44
1,359,343.53
Balok Meranti
M3
0.022
0.363
2,900,000.00
63,800.00
1,051,424.00
Paku biasa
Kg
0.150
2.472
16,340.00
2,451.00
40,392.48
Tukang
HO
0.102
1.686
7,161.00
118,013.28
Kepala Tukang
HO
0.016
0.270
Pekerja
HO
0.147
2.414
56,875.00
8,332.19
Mandor
HO
0.009
0.155
78,750.00
740.25
12,199.32
Plafond kalsiboard
M2
81,897.17
1,349,665.31
Plafond kalsi board
Lbr
0.347
5.722
138,000.00
47,916.67
789,666.67
Paku biasa
Kg
0.200
3.296
16,340.00
3,268.00
53,856.64
Tukang
HO
0.300
4.944
21,000.00
346,080.00
Kepala Tukang
HO
0.015
0.247
Pekerja
HO
0.150
2.472
56,875.00
8,531.25
Mandor
HO
0.015
0.247
78,750.00
1,181.25
19,467.00
7,527.25
365,071.63
3,960.00
192,060.00
70,000.00
-
31.000
70,000.00
-
16.480
70,000.00
-
16.480
70,000.00
-
6,825.00
211,575.00
409.50
12,694.50
75,665.00
2,345,615.00
51,750.00
1,604,250.00
3,440.00
106,640.00
14,000.00
434,000.00
137,314.45
140,595.00
List tepi plafond
List Profil Plafond
M1
1.100
53.350
3,600.00
Paku biasa
Kg
0.025
1.213
16,340.00
408.50
19,812.25
Pekerja
HO
0.040
1.940
56,875.00
2,275.00
110,337.50
Tukang
HO
0.007
0.340
70,000.00
490.00
23,765.00
Pekerja
HO
0.020
0.970
HO
0.005
0.243
Mandor
Sub Jumlah VIII
48.500
78,750.00
393.75
19,096.88
7,372,214.96
NO
URAIAN PEKERJAAN
SATUAN
IX.
PEKERJAAN ALAT GANTUNG
9.1
Kunci pintu 2 kali putar (PAORI 893LX3) Setara
Buah
Kunci Pintu SES
Buah
Engsel pintu 5" (SES)
Buah
Engsel 4" SES Pintu
Buah
Hak angin (SES)
Buah
Hak angin
Buah
Engsel jendela 3" (SES)
Buah
Engsel Jendela Almunium
Buah
Grendel jendela (SES)
Buah
Grendel Jendela
Buah
9.2
9.3
9.4
9.5
KOEFISIEN
1.000
1.000
1.000
1.000
1.000
HARGA
HARGA
HARGA
JUMLAH
BAHAN
( Rp )
UPAH
( Rp )
SATUAN
( Rp )
HARGA
( Rp )
5.000
159,600.00
39,900.00
199,500.00
997,500.00
5.000
159,600.00
39,900.00
199,500.00
997,500.00
15.000
52,080.00
13,020.00
65,100.00
976,500.00
15.000
52,080.00
13,020.00
65,100.00
976,500.00
8.000
29,820.00
7,455.00
37,275.00
298,200.00
8.000
29,820.00
7,455.00
37,275.00
298,200.00
8.000
40,824.00
10,206.00
51,030.00
408,240.00
8.000
40,824.00
10,206.00
51,030.00
408,240.00
8.000
18,480.00
4,620.00
23,100.00
184,800.00
8.000
18,480.00
4,620.00
23,100.00
184,800.00
PERKIRAAN
KUANTITAS
Sub Jumlah IX
X.
10.1
Pengecatan dinding
Cat Catylac
10.2
M2
269.384
13,698.41
3,690,133.15
ltr
0.400
107.754
12,000.00
4,800.00
1,293,043.20
Plamir Dinding
Kg
0.200
53.877
7,000.00
1,400.00
377,137.60
Kertas Gosok
Lbr
1.000
269.384
2,000.00
2,000.00
538,768.00
Tukang
HO
0.071
18.992
4,935.00
1,329,410.04
Kepala Tukang
HO
0.009
2.532
Pekerja
HO
0.005
1.266
56,875.00
267.31
Mandor
HO
0.004
1.013
78,750.00
296.10
79,764.60
Pengecatan plafond
M2
8,132.38
386,125.17
Cat Catylac
10.3
2,865,240.00
70,000.00
-
47.480
72,009.71
Kg
0.185
8.784
12,000.00
2,220.00
105,405.60
Plamir Dinding
Kg
0.150
7.122
7,000.00
1,050.00
49,854.00
Kertas Gosok
Lbr
2,000.00
Tukang
HO
0.054
2.569
Kepala Tukang
HO
0.020
0.926
Pekerja
HO
0.011
0.503
56,875.00
602.88
Mandor
HO
0.006
0.285
78,750.00
472.50
22,434.30
Pengecatan kusen & pintu
M2
42,997.50
4,851,880.90
Pengecatan kusen & pintu (duco)
M2
70,000.00
-
112.841
1.000
112.841
34,398.00
8,599.50
3,787.00
-
42,997.50
Sub Jumlah X
XI.
179,806.76
28,624.51
4,851,880.90
8,928,139.22
PEKERJAAN SANITAIR DAN SALURAN
3,634,000.00
3,634,000.00
Kitchen Zink+Foucet
buah
1.000
1.000
245,000.00
30,000.00
275,000.00
275,000.00
Klosed Duduk Amstad
buah
1.000
1.000
1,350,000.00
80,000.00
1,430,000.00
1,430,000.00
Cermin Kamarmandi
buah
1.000
1.000
85,000.00
1,000.00
86,000.00
86,000.00
NO
URAIAN PEKERJAAN
SATUAN
KOEFISIEN
PERKIRAAN
KUANTITAS
HARGA
HARGA
HARGA
JUMLAH
BAHAN
( Rp )
UPAH
( Rp )
SATUAN
( Rp )
HARGA
( Rp )
Bak Fiber
buah
1.000
1.000
650,000.00
67,000.00
717,000.00
717,000.00
Pipa 4" Class D
buah
2.000
2.000
100,000.00
1,500.00
203,000.00
203,000.00
Pipa 1 1/2" Class D
buah
3.000
3.000
70,000.00
1,000.00
213,000.00
213,000.00
Pipa 1/2 " Class D
buah
6.000
6.000
50,000.00
1,000.00
306,000.00
306,000.00
Tee 1/2"
buah
3.000
3.000
15,000.00
500.00
46,500.00
46,500.00
Elbo 4"
buah
2.000
2.000
30,000.00
500.00
61,000.00
61,000.00
Elbo 1 1/2"
buah
3.000
3.000
15,000.00
500.00
46,500.00
46,500.00
Elbo 1/2"
buah
12.000
12.000
10,000.00
500.00
126,000.00
126,000.00
Kran 1/2"
buah
4.000
4.000
15,000.00
500.00
62,000.00
62,000.00
Reducer drat 1/2"
buah
4.000
4.000
15,000.00
500.00
62,000.00
Sub Jumlah XI
XII.
PEKERJAAN CARPORT & FINISHING
12.1
Concrete carport
1 M3 Beton 1: 3 : 5 Pek. Lt. Kerja K-100
M2
M3
10.800
83,636.42
0.077
903,273.32
-
M3
0.870
0.723
321,200.00
21,517.19
232,385.63
Semen PC per kg
Kg
218.000
181.289
1,340.00
22,493.24
242,926.99
Pasir Beton Ex Palu
M3
0.520
0.432
316,800.00
12,684.67
136,994.46
Pekerja
HO
1.650
1.372
56,875.00
7,225.97
78,040.46
Tukang
HO
0.250
0.208
70,000.00
1,347.50
14,553.00
Kepala Tukang
HO
0.025
0.021
Mandor
HO
0.080
0.067
Pasir pasang lokal
m3
0.100
1.080
Tukang
HO
0.040
0.432
Kepala Tukang
HO
0.009
0.092
Pekerja
HO
0.040
0.432
56,875.00
2,275.00
Mandor
HO
0.003
0.037
78,750.00
267.75
125,400.00
78,750.00
70,000.00
-
5,239.08
12,540.00
135,432.00
2,800.00
30,240.00
24,570.00
2,891.70
903,273.32
PEKERJAAN INSTALASI LISTRIK

Lampu / Lamp Ternado Merk Philip 24 Watt
485.10
Sub Jumlah XII

XIII.
62,000.00
3,634,000.00
1
unit
2,117,500.00
1.000
11.000
35,000.00
2,117,500.00
35,000.00
35,000.00
Fitting Lampu / Lamp Fitting
ea
10.000
11.000
10,000.00
800.00
108,000.00
108,000.00
Box Breaker
Set
1.000
1.000
45,000.00
5,000.00
50,000.00
50,000.00
Breaker 4 ampere x 2
ea
1.000
1.000
60,000.00
5,000.00
65,000.00
65,000.00
ea
1.000
1.000
40,000.00
5,000.00
45,000.00
45,000.00
Cable type Interna NYM 1C x 1.5 mm Blue Light
mtr
60.000
60.000
2,500.00
1,000.00
210,000.00
210,000.00
Cable type Interna NYM 1C x 1.5 mm Black Light
mtr
60.000
60.000
2,500.00
1,000.00
210,000.00
210,000.00
Cable type Interna NYM 1C x 1.5 mm Yellow Light
mtr
60.000
60.000
2,500.00
1,000.00
210,000.00
210,000.00
NO
URAIAN PEKERJAAN
Pvc Listrik Merk Egga 3/4"
T Doss 3/4"
SATUAN
KOEFISIEN
PERKIRAAN
KUANTITAS
mtr
45.000
45.000
ea
17.000
2.000
HARGA
HARGA
HARGA
JUMLAH
BAHAN
( Rp )
UPAH
( Rp )
SATUAN
( Rp )
HARGA
( Rp )
1,500.00
1,200.00
121,500.00
121,500.00
17.000
1,000.00
500.00
25,500.00
25,500.00
2.000
10,000.00
20,000.00
20,000.00
Clamp Pipa 3/4"
ktng
Box Metal in wall
ea
10.000
10.000
4,000.00
500.00
45,000.00
45,000.00
Stop kontak 10 / 16 A 1 Phase Merk Legrand
ea
5.000
5.000
15,000.00
500.00
77,500.00
77,500.00
Stop kontak AC 3 Hole 10 / 16 A 1 Phase Merk Legran
ea
2.000
2.000
20,000.00
500.00
41,000.00
41,000.00
Outlet Telepon
ea
1.000
1.000
25,000.00
1,500.00
26,500.00
26,500.00
Outlet Tv Cable
ea
1.000
1.000
25,000.00
1,500.00
26,500.00
26,500.00
Box Metal in wall telp
ea
1.000
1.000
8,000.00
500.00
8,500.00
8,500.00
Box Metal in wall TV
ea
1.000
1.000
8,000.00
500.00
8,500.00
8,500.00
Cable type Interna NYM 1C x 2.5 mm Blue Stop Kontak
mtr
55.000
55.000
3,000.00
1,000.00
220,000.00
220,000.00
Cable type Interna NYM 1C x 2.5 mm Black Stop Kontak
mtr
55.000
55.000
3,000.00
1,000.00
220,000.00
220,000.00
Cable type Interna NYM 1C x 2.5 mm Yellow Stop Konta
mtr
55.000
55.000
3,000.00
1,000.00
220,000.00
220,000.00
Sakral Tunggal 10 / 16 A Merk legrand
ea
5.000
2.000
15,000.00
500.00
77,500.00
77,500.00
Sakral Ganda 10 / 16 A Merk legrand
ea
3.000
4.000
15,000.00
500.00
46,500.00
Sub Jumlah XIII

XIV
46,500.00
2,117,500.00
PEKERJAAN PEMBERSIHAN
14.1 Pekerjaan Pembersihan Lahan

Pembersihan Lahan
M2
M2
90.000
1.000
90.000
3,200.00
3,200.00
Sub Jumlah XIV
3,200.00
288,000.00
3,200.00
288,000.00
288,000.00
Jumlah (I + II + III + IV + V + VI + VII + VIII + IX + X + XI + XII + XIII + XIV)
106,856,903.16
DAFTAR ANALISA HARGA BAHAN DAN UPAH

Proyek
Pekerjaan
Lokasi
Tahun
KODE
ANALISA
1
I.
1.1
:
:
:
:
BTN-PKT JL.Gajah
Rumah Tipe 45
BTN-PKT JL.Gajah
2011
INDEX
SAT.
URAIAN PEKERJAAN
SAT. UPAH
BIAYA UPAH
SAT. BAHAN
BIAYA BAHAN
JUMLAH HARGA
(Rp.)
(Rp)
(Rp)
(Rp)
(Rp)
PEKERJAAN PERSIAPAN
1 M2 PEMBERSIHAN LOKASI
0.0260
HO
Pekerja
45,500.00
0.0016
HO
Mandor
70,000.00
Jumlah
1,183.00
112.00
1,295.00
Jumlah
Jumlah Pembulatan
1.2
1,295.00
1 M1 PENGUKURAN / BOUWPLANK
0.0075
M3
Balok Meranti
0.0250
Kg
Paku biasa
0.0100
HO
Pekerja
45,500.00
455.00
0.0050
HO
Tukang
56,000.00
280.00
0.0010
HO
0.0001
HO
Kepala Tukang Kayu

Mandor
70,000.00
Jumlah
2,900,000.00
21,750.00
19,000.00
475.00
7.00
742.00
Jumlah
22,225.00
Jumlah Pembulatan
II.
PEKERJAAN TANAH
2.1
1 M3 URUGAN PASIR DIPADATKAN

1.1000
M3
Pasir urug
0.3000
HO
Pekerja
45,500.00
0.0100
HO
Mandor
70,000.00
82,280.00
13,650.00
700.00
14,350.00
Jumlah
82,280.00
Jumlah Pembulatan
0.2200
HO
Pekerja
45,500.00
10,010.00
0.0220
HO
Mandor
70,000.00
1,540.00
11,550.00
Jumlah
Jumlah Pembulatan
11,550.00
11,550.00
1 M3 URUGAN TANAH DIPADATKAN

1.2000
M3
Tanah Urug
0.4000
HO
Pekerja
45,500.00
18,200.00
32,685.71
0.0300
HO
Mandor
70,000.00
2,100.00
Jumlah
20,300.00
Jumlah
39,222.86
39,222.86
Jumlah Pembulatan
2.4
96,630.00
96,630.00
1 M3 URUGAN TANAH KEMBALI
Jumlah
2.3
22,967.00
22,967.00
74,800.00
Jumlah
2.2
1,295.00
59,522.86
59,522.86
1 M3 GALIAN TANAH BIASA

0.6600
HO
Pekerja
45,500.00
0.0660
HO
Mandor
70,000.00
Jumlah
Jumlah Pembulatan
30,030.00
4,620.00
34,650.00
Jumlah
34,650.00
34,650.00
KODE
ANALISA
1
INDEX
SAT.
URAIAN PEKERJAAN
SAT. UPAH
BIAYA UPAH
SAT. BAHAN
BIAYA BAHAN
JUMLAH HARGA
(Rp.)
(Rp)
(Rp)
(Rp)
(Rp)
III.
3.1
1 M3 Beton 1: 3 : 5 Pek. Lt. Kerja K-100

0.8700
M3
218.0000 Kg
Semen PC per kg
0.5200
M3
Pasir Beton Ex Palu
1.6500 HO Pekerja
45,500.00
75,075.00
0.2500 HO Tukang
56,000.00
14,000.00
0.0250 HO Kepala Tukang batu
0.0800 HO Mandor
70,000.00
5,600.00
Jumlah
94,675.00
Jumlah Pembulatan
1 M3 Beton Campuran 1 : 2 : 3 K.125
0.9053
M3
311.0000 Kg
Semen PC per kg
0.5113
Pasir Beton Ex Palu
M3
1.3655 HO Pekerja
45,500.00
62,130.25
0.1120 HO Tukang
56,000.00
6,272.00
0.0221 HO Kepala Tukang batu
0.6800 HO Mandor
70,000.00
47,600.00
Jumlah
116,002.25
Jumlah Pembulatan
1 M2 Pasang Bekisting Untuk Pondasi dan Sloof
0.0067 M3 Kayu kapur /
0.2400 Kg
Paku biasa
0.0800
Lt Minyak Begisting
0.2250 HO Pekerja
45,500.00
10,237.50
0.1950 HO Tukang
56,000.00
10,920.00
0.0195 HO Kepala Tukang Kayu
0.0038 HO Mandor
70,000.00
262.50
Jumlah
21,420.00
Jumlah Pembulatan
1 M2 Pasangan Bekisting Balok
0.3600 Kg
Paku biasa
0.1800
Lt Minyak Begisting
0.0024 M3 Balok Meranti
0.0600 Lbr
Plywood 6 mm
0.6000 Btg Dolken Kayu Gelam
0.2080 HO Pekerja
45,500.00
9,464.00
0.2145 HO Tukang
56,000.00
12,012.00
0.0039 HO Mandor
70,000.00
273.00
Jumlah
21,749.00
Jumlah Pembulatan
1 M2 Pasangan Bekisting Untuk Kolom
0.3600 Kg
Paku biasa
0.1800
Lt Minyak Begisting
0.0750 Lbr
Plywood 6 mm
0.2080 HO Pekerja
45,500.00
9,464.00
0.2145 HO Tukang
56,000.00
12,012.00
0.0039 HO Mandor
70,000.00
273.00
Jumlah
21,749.00
Jumlah Pembulatan
1 M2 Pasangan Bekisting untuk lantai
0.3600 Kg
Paku biasa
0.1800
Lt Minyak Begisting
0.0750 Lbr
Plywood 6 mm
0.2080 HO Pekerja
45,500.00
9,464.00
0.2145 HO Tukang
56,000.00
12,012.00
0.0039 HO Mandor
70,000.00
273.00
Jumlah
21,749.00
Jumlah Pembulatan
3.2
3.3
3.4
3.5
3.6
321,200.00
1,340.00
316,800.00
Jumlah
321,200.00
1,340.00
316,800.00
Jumlah
4,300,000.00
19,000.00
7,000.00
Jumlah
4,300,000.00
19,000.00
7,000.00
2,900,000.00
75,000.00
8,000.00
Jumlah
4,300,000.00
19,000.00
7,000.00
2,900,000.00
75,000.00
8,000.00
Jumlah
4,300,000.00
19,000.00
7,000.00
2,900,000.00
75,000.00
8,000.00
Jumlah
279,444.00
292,120.00
164,736.00
736,300.00
830,975.00
830,975.00
290,782.36
416,740.00
161,979.84
869,502.20
985,504.45
985,504.45
28,666.67
4,560.00
560.00
33,786.67
55,206.67
55,206.67
10,320.00
6,840.00
1,260.00
6,960.00
4,500.00
4,800.00
34,680.00
56,429.00
56,429.00
3,870.00
6,840.00
1,260.00
8,700.00
5,625.00
9,600.00
35,895.00
57,644.00
57,644.00
5,160.00
6,840.00
1,260.00
18,270.00
5,625.00
4,800.00
41,955.00
63,704.00
63,704.00
KODE
ANALISA
1
3.7
3.8
INDEX
SAT.
URAIAN PEKERJAAN
1 KG Pekerjaan Besi Beton

1.0500
Kg
Besi Tulangan
0.0150
Kg
Kawat Beton/Bendrat
0.0090 HO Pekerja
0.0008 HO Tukang
0.0005 HO Mandor
SAT. UPAH
BIAYA UPAH
SAT. BAHAN
BIAYA BAHAN
JUMLAH HARGA
(Rp.)
(Rp)
(Rp)
(Rp)
(Rp)
10,000.00
18,500.00
45,500.00
56,000.00
70,000.00
Jumlah
Jumlah Pembulatan
409.50
44.80
35.00
489.30
1 M3 Beton Pondasi
1.0000 M3 Beton K-125
1.0000 M3 Upah Pengecoran (Concrete 15,000.00
110.14 Kg Besi beton (3.9)
489.30
4.4444 M2 Pekerjaan Begisting (3.5)
21,420.00
Jumlah
1 M3 Beton Bertulang Pekerjaan Canopy

1.0000 M3 Beton K-125
489.30
21,420.00
10,777.50
889,900.00
889,900.00
10,777.50
33,786.67
1,187,036.69
150,162.96
2,227,099.65
15,000.00
53,891.63
95,200.00
164,091.63
Jumlah Pembulatan
3.9
10,500.00
277.50
985,504.45
985,504.45
10,777.50
34,680.00
224,387.55
38,726.00
1,248,618.00
15,000.00
10,187.23
23,919.00
49,106.23
Jumlah Pembulatan
3.10
1 M3 Beton Bertulang Pek.Kolom

1.0000 M3 Beton K-125
169.8800 Kg Besi beton (3.9)
489.30
21,749.00
15,000.00
83,122.28
193,324.44
291,446.73
Jumlah Pembulatan
3.11
1 M3 Beton Bertulang RingBalk

1.0000 M3 Beton K-125
126.0400 Kg Besi beton (3.9)
489.30
21,749.00
15,000.00
61,671.37
193,324.44
37,238.30
889,900.00
10,777.50
35,895.00
889,900.00
10,777.50
34,680.00
889,900.00
1,830,881.70
319,066.67
3,039,848.37
889,900.00
1,358,396.10
308,266.67
2,556,562.77
Jumlah Pembulatan
3.12
1 M3 Beton Pek. Pelat Lantai

1.0000 M3 Beton K-125
489.30
21,749.00
3,647.24
88,445.93
15,000.00
107,093.18
Jumlah Pembulatan
IV.
4.1
4.2
4.3
PEKERJAAN PASANGAN
1 M3 PASANGAN BATU GUNUNG 1 : 4
1.2000
M3
Batu Gunung
163.0000 Kg
Semen PC per kg
0.5200 M3 Pasir pasang lokal
0.6000 HO Pekerja
0.2900 HO Tukang
0.0300 HO Mandor
830,975.00
10,777.50
41,955.00
-
127,600.00
1,340.00
61,600.00
45,500.00
56,000.00
70,000.00
Jumlah
Jumlah Pembulatan
1 M2 Pas. Dinding bata. 1 PC : 4 PS

33.0000
Bh
11.5000 Kg
Semen PC per kg
0.0430
M3
Pasir pasang lokal
0.3008 HO Pekerja
45,500.00
0.0940 HO Tukang
56,000.00
0.0094 HO Kepala Tukang
0.0141 HO Mandor
70,000.00
Jumlah
Jumlah Pembulatan
1 M2 Plesteran + Acian dinding 1 PC : 4 PS
15.0000 Kg
Semen PC per kg
0.0300
Pasir pasang lokal
M3
0.1500 HO Pekerja
45,500.00
0.1000 HO Tukang
56,000.00
0.0100 HO Mandor
70,000.00
Jumlah
Jumlah Pembulatan
27,300.00
16,240.00
2,100.00
45,640.00
Jumlah
Jumlah
6,825.00
5,600.00
700.00
13,125.00
Jumlah
1,297,724.23
1,297,724.23
3,331,295.10
3,331,295.10
2,593,801.07
2,593,801.07
1,189,020.66
1,189,020.66
449,212.00
449,212.00
49,500.00
15,410.00
2,648.80
67,558.80
1,340.00
61,600.00
2,391,191.28
2,391,191.28
153,120.00
218,420.00
32,032.00
403,572.00
1,500.00
1,340.00
61,600.00
13,686.40
5,264.00
987.00
19,937.40
830,975.00
80,335.49
170,617.00
1,081,927.49
11,266.80
11,266.80
87,496.20
87,496.20
20,100.00
1,848.00
21,948.00
35,073.00
35,073.00
KODE
ANALISA
1
V.
5.1
5.2
5.3
5.4
5.5
5.6
INDEX
SAT.
URAIAN PEKERJAAN
PEKERJAAN PINTU DAN JENDELA

1 M1 Kusen kayu kamper / bengkirai
1.2000 m3
Kayu bengkirai
0.2000 Kg
Paku biasa
14.4000 OH
Pekerja
43.2000 OH
Tukang
0.4200 OH Kepala Tukang
1.4400 OH
Mandor
1 M2 Daun jendela
0.0500
M3
0.4000 Lmb
0.0500 M2
0.1200
Kg
1.5000 OH
0.7000 OH
0.0300 OH
0.0010 OH
1 BUAH Daun pintu

0.1500
M3
0.8000 Lmb
0.4000
Kg
4.5000 OH
2.0000 OH
0.1000 OH
0.0020 OH
kayu
Kayu bengkirai
Plywood 4 mm
Kaca Bening 5 mm
Paku biasa
Pekerja
Tukang
Kepala Tukang
Mandor
panel solid
Kayu bengkirai
Plywood 4 mm
Paku biasa
Pekerja
Tukang
Kepala Tukang
Mandor
1 BUAH Daun pintu panel kaca

0.0800
Kayu bengkirai
M3
0.5000 Lmb Plywood 4 mm
2.5000 M2 Kaca Bening 5 mm
0.4000
Kg
Paku biasa
4.5000 OH
Pekerja
2.0000 OH
Tukang
0.0020 OH
Mandor
1 BUAH Daun pintu

0.0800
M3
2.5000 Lmb
0.4000
Kg
4.5000 OH
2.0000 OH
0.1000 OH
0.0020 OH
double teakwood
Kayu bengkirai
Plywood 4 mm
Paku biasa
Pekerja
Tukang
Kepala Tukang
Mandor
SAT. UPAH
BIAYA UPAH
SAT. BAHAN
BIAYA BAHAN
JUMLAH HARGA
(Rp.)
(Rp)
(Rp)
(Rp)
(Rp)
6,000,000.00
19,000.00
45,500.00
655,200.00
56,000.00
2,419,200.00
70,000.00
100,800.00
Jumlah
3,175,200.00 Jumlah
1 M1 Pekerjaan Kusen = 0.0072 10,379,000.00
Jumlah Pembulatan
6,000,000.00
60,000.00
60,000.00
19,000.00
45,500.00
68,250.00
56,000.00
39,200.00
70,000.00
70.00
Jumlah
107,520.00
Jumlah Pembulatan
Jumlah
6,000,000.00
60,000.00
19,000.00
45,500.00
204,750.00
56,000.00
112,000.00
70,000.00
140.00
Jumlah
316,890.00
Jumlah Pembulatan
Jumlah
6,000,000.00
60,000.00
60,000.00
19,000.00
45,500.00
204,750.00
56,000.00
112,000.00
70,000.00
140.00
Jumlah
316,890.00
Jumlah Pembulatan
45,500.00
204,750.00
56,000.00
112,000.00
70,000.00
140.00
Jumlah
316,890.00
Jumlah Pembulatan
1 BUAH Daun pintu sorong teakwood melaminto
0.0800
M3
Kayu bengkirai
1.0000 Lmb Formika
0.4000
Kg
Paku biasa
4.5000 OH
Pekerja
45,500.00
204,750.00
2.0000 OH
Tukang
56,000.00
112,000.00
0.0020 OH
Mandor
70,000.00
140.00
Jumlah
316,890.00
Jumlah Pembulatan
Jumlah
6,000,000.00
60,000.00
19,000.00
Jumlah
6,000,000.00
60,000.00
85,000.00
19,000.00
Jumlah
7,200,000.00
3,800.00
7,203,800.00
10,379,000.00
74,728.80
74,728.80
300,000.00
24,000.00
3,000.00
2,280.00
329,280.00
436,800.00
480,480.00
900,000.00
48,000.00
7,600.00
955,600.00
1,272,490.00
1,399,739.00
480,000.00
30,000.00
150,000.00
7,600.00
667,600.00
984,490.00
1,082,939.00
480,000.00
150,000.00
7,600.00
637,600.00
954,490.00
1,049,939.00
480,000.00
150,000.00
85,000.00
7,600.00
722,600.00
1,039,490.00
1,143,439.00
KODE
ANALISA
1
5.7
5.8
5.9
5.10
VI.
6.1
6.2
6.3
INDEX
SAT.
URAIAN PEKERJAAN
1 BUAH Daun pintu

0.0450
M3
2.0000 Lmb
1.0000 Lmb
0.4000
Kg
4.5000 OH
2.0000 OH
0.1000 OH
0.0020 OH
1 M1 Railling
1.0000
1.6000
0.8000
0.0300
0.0010
toilet PVC
Kayu bengkirai
Plywood 4 mm
Formika
Paku biasa
Pekerja
Tukang
Kepala Tukang
Mandor
tangga
m1 Railling tangga
OH
Pekerja
OH
Tukang
OH Kepala Tukang
OH
Mandor
1 BUAH Daun
19.4500
4.5000
2.0000
0.1000
0.0020
Besi
Kg
Besi Strip
OH
Pekerja
OH
Tukang
OH Kepala Tukang
OH
Mandor
1 M2 Pasang kaca bening 5 mm

1.1000
M2 Kaca Bening 5 mm
0.2000 tube Sealant
0.1012 HO Tukang
0.1647 HO Pekerja
0.0105 HO Mandor
SAT. UPAH
BIAYA UPAH
SAT. BAHAN
BIAYA BAHAN
JUMLAH HARGA
(Rp.)
(Rp)
(Rp)
(Rp)
(Rp)
6,000,000.00
60,000.00
85,000.00
19,000.00
45,500.00
204,750.00
56,000.00
112,000.00
70,000.00
140.00
Jumlah
316,890.00
Jumlah Pembulatan
Jumlah
482,600.00
450,000.00
45,500.00
72,800.00
56,000.00
44,800.00
70,000.00
70.00
Jumlah
117,670.00
Jumlah Pembulatan
Jumlah
56,000.00
45,500.00
70,000.00
Jumlah
Jumlah Pembulatan
1 M2 Pasangan Keramik Lantai 40/40 cm
1.0000 M2 Keramik 40 / 40
11.3800 Kg
Semen PC per kg
0.0420
Pasir pasang lokal
M3
0.0620 HO Pekerja
45,500.00
0.2500 HO Tukang
56,000.00
0.0300 HO Mandor
70,000.00
Jumlah
Jumlah Pembulatan
1 M2 Pasangan Lantai Keramik Toilet 20/20
1.0000 M2 Keramik 20 / 20
11.3800 Kg
Semen PC per kg
0.0420
Pasir pasang lokal
M3
0.0620 HO Pekerja
45,500.00
0.2500 HO Tukang
56,000.00
0.0300 HO Mandor
70,000.00
Jumlah
Jumlah Pembulatan
1 M2 Pas. Dinding Keramik Toilet 20/25 CM
1.0000 M2 Keramik 20 / 25
9.3000 Kg
Semen PC per kg
0.0180
Pasir pasang lokal
M3
0.0620 HO Pekerja
45,500.00
0.3500 HO Tukang
56,000.00
0.0300 HO Mandor
70,000.00
Jumlah
Jumlah Pembulatan
Jumlah
5,667.20
7,493.85
735.00
13,896.05
Jumlah
2,821.00
14,000.00
2,100.00
18,921.00
Jumlah
2,821.00
14,000.00
2,100.00
18,921.00
Jumlah
2,821.00
19,600.00
2,100.00
24,521.00
Jumlah
95,257.40
95,257.40
46,150.00
15,249.20
2,587.20
63,986.40
49,400.00
1,340.00
61,600.00
84,896.05
84,896.05
58,500.00
15,249.20
2,587.20
76,336.40
46,150.00
1,340.00
61,600.00
550,290.00
550,290.00
66,000.00
5,000.00
71,000.00
58,500.00
1,340.00
61,600.00
567,670.00
567,670.00
233,400.00
233,400.00
60,000.00
25,000.00
799,490.00
879,439.00
450,000.00
450,000.00
12,000.00
45,500.00
204,750.00
56,000.00
112,000.00
70,000.00
140.00
Jumlah
316,890.00
Jumlah Pembulatan
270,000.00
120,000.00
85,000.00
7,600.00
82,907.40
82,907.40
49,400.00
12,462.00
1,108.80
62,970.80
87,491.80
87,491.80
KODE
ANALISA
1
6.4
6.5
6.6
VII.
7.1
7.2
7.3
7.4
INDEX
SAT.
URAIAN PEKERJAAN
1 M2 Pasangan Lantai Keramik Teras 30/30

1.0000 M2 Keramik 30 / 30
10.4400 Kg
Semen PC per kg
0.0420
Pasir pasang lokal
M3
0.0620 HO Pekerja
0.2500 HO Tukang
0.0300 HO Mandor
1 M1 Pasangan List Keramik

5.0000
Ea
List Keramik 5/20
0.4650 Kg
Semen PC per kg
0.0009 Kg
Pasir pasang lokal
0.0031 HO Pekerja
0.0175 HO Tukang
0.0015 HO Mandor
1 M2 Pasangan Plint Keramik 10x50

1.0000 M2 Plint Keramik 10x50
11.3800 Kg
Semen PC per kg
0.0420
M3
Pasir pasang lokal
0.0620 HO Pekerja
0.2500 HO Tukang
0.0300 HO Mandor
PEKERJAAN
1 M2 Rangka
0.0220
0.1500
0.1023
0.0164
0.1465
0.0094
1 M2 Plafond
0.3472
0.2000
0.3000
0.0150
0.1500
0.0150
1 M2 Rangka
1.0000
0.0850
0.0120
0.1200
0.0052
1 M2 Plafond
0.3750
0.2000
0.2000
0.0100
0.1000
0.0100
PLAFOND
plafond kalsi board
M3 Balok Meranti
Kg
Paku biasa
HO Tukang
HO Kepala Tukang
HO Pekerja
HO Mandor
Kalsi Board
Lbr
Plafond kalsi board
Kg
Paku biasa
HO Tukang
HO Kepala Tukang
HO Pekerja
HO Mandor
plafond gipsum
M2 Rangka plafond
HO Tukang
HO Kepala Tukang
HO Pekerja
HO Mandor
Gipsum
Lbr Plafond gipsum
kg
Rivert / Sekrup
HO Tukang
HO Kepala Tukang
HO Pekerja
HO Mandor
SAT. UPAH
BIAYA UPAH
SAT. BAHAN
BIAYA BAHAN
JUMLAH HARGA
(Rp.)
(Rp)
(Rp)
(Rp)
(Rp)
53,300.00
1,340.00
61,600.00
45,500.00
56,000.00
70,000.00
Jumlah
Jumlah Pembulatan
2,821.00
14,000.00
2,100.00
18,921.00
Jumlah
69,876.80
7,150.00
1,340.00
61,600.00
45,500.00
56,000.00
70,000.00
Jumlah
Jumlah Pembulatan
141.05
980.00
105.00
1,226.05
Jumlah
2,821.00
14,000.00
2,100.00
18,921.00
Jumlah
56,000.00
45,500.00
70,000.00
Jumlah
Jumlah Pembulatan
5,728.80
6,665.75
658.00
13,052.55
Jumlah
56,000.00
45,500.00
70,000.00
Jumlah
Jumlah Pembulatan
16,800.00
6,825.00
1,050.00
24,675.00
56,000.00
45,500.00
70,000.00
Jumlah
Jumlah Pembulatan
4,760.00
5,460.00
364.00
10,584.00
Jumlah
Jumlah
56,000.00
45,500.00
70,000.00
Jumlah
Jumlah Pembulatan
11,200.00
4,550.00
700.00
16,450.00
Jumlah
76,391.67
76,391.67
49,800.00
49,800.00
82,500.00
20,000.00
79,702.55
79,702.55
47,916.67
3,800.00
51,716.67
49,800.00
39,422.40
39,422.40
63,800.00
2,850.00
66,650.00
138,000.00
19,000.00
37,654.59
37,654.59
2,665.00
15,249.20
2,587.20
20,501.40
2,900,000.00
19,000.00
88,797.80
88,797.80
35,750.00
623.10
55.44
36,428.54
2,665.00
1,340.00
61,600.00
45,500.00
60,000.00
75,000.00
85,000.00
Jumlah
Jumlah Pembulatan
53,300.00
13,989.60
2,587.20
60,384.00
60,384.00
30,937.50
4,000.00
34,937.50
51,387.50
51,387.50
KODE
ANALISA
1
7.5
VIII.
8.1
8.2
8.3
IX.
9.1
9.2
X.
10.1
INDEX
SAT.
URAIAN PEKERJAAN
1 M1 List plafond
1.1000 M1
0.0250
Kg
0.0400 HO
0.0070 HO
0.0200 HO
0.0050 HO
List Profil Plafond

Paku biasa
Pekerja
Tukang
Pekerja
Mandor
1 M2 mengecat dinding
0.1667
Kg Cat Dinding Catylac
0.2000
Kg Plamir
1.0000 Lbr Kertas Gosok
0.0705 HO Tukang
0.0094 HO Kepala Tukang Cat
0.0047 HO Pekerja
0.0038 HO Mandor
1 M2 Mengecat kayu
0.2850
Kg Cat Kayu Danalax
0.2500
Kg Plamir
0.1800 Liter Tiner
0.0520 HO Tukang
0.0520 HO Pekerja
0.0026 HO Mandor
1 M2 Mengecat plafond kalsi board

0.1850
Kg Cat Catylac
0.1500
Kg Plamir
Lbr Kertas Gosok
0.0541 HO Tukang
0.0106 HO Pekerja
0.0060 HO Mandor
SAT. UPAH
BIAYA UPAH
SAT. BAHAN
BIAYA BAHAN
JUMLAH HARGA
(Rp.)
(Rp)
(Rp)
(Rp)
(Rp)
3,600.00
19,000.00
45,500.00
56,000.00
70,000.00
Jumlah
Jumlah Pembulatan
1,820.00
392.00
350.00
2,562.00
Jumlah
4,435.00
42,300.00
7,000.00
2,000.00
56,000.00
45,500.00
70,000.00
Jumlah
Jumlah Pembulatan
3,948.00
213.85
263.20
4,425.05
Jumlah
2,912.00
2,366.00
182.00
5,460.00
Jumlah
56,000.00
45,500.00
70,000.00
Jumlah
Jumlah Pembulatan
PEKERJAAN RANGKA ATAP DAN ATAP

1 M2 Atap genteng sakura roof
1.4300 Buah Atap Surya Roof / Sakura Roof / metal roof
0.0320 HO Tukang
56,000.00
0.0400 HO Pekerja
45,500.00
0.0060 HO Mandor
70,000.00
Jumlah
Jumlah Pembulatan
1 M2 Rangka atap baja ringan
1.0000 M2 Rangka atap
0.3000
Kg
Rivert / Sekrup
0.1500 HO Tukang
56,000.00
0.1000 HO Pekerja
45,500.00
0.0150 HO Mandor
70,000.00
Jumlah
Jumlah Pembulatan
PEKERJAAN CARPORT
1 M2 Rabat beton
0.0770 M3 Concrete K.175
0.1000
Pasir pasang lokal
m3
3,029.60
482.30
420.00
3,931.90
Jumlah
Jumlah
149,600.00
20,000.00
8,400.00
4,550.00
1,050.00
14,000.00
Jumlah
906,000.00
61,600.00
23,328.75
23,328.75
7,825.50
1,050.00
-
8,875.50
73,600.00
1,792.00
1,820.00
420.00
4,032.00
14,875.05
14,875.05
9,618.75
1,750.00
4,500.00
2,000.00
17,868.75
42,300.00
7,000.00
2,000.00
6,997.00
6,997.00
7,050.00
1,400.00
2,000.00
10,450.00
33,750.00
7,000.00
25,000.00
2,000.00
56,000.00
45,500.00
70,000.00
Jumlah
Jumlah Pembulatan
3,960.00
475.00
12,807.40
12,807.40
105,248.00
105,248.00
109,280.00
109,280.00
149,600.00
6,000.00
155,600.00
69,762.00
6,160.00
169,600.00
169,600.00
DAFTAR HARGA UPAH, BAHAN & ALAT

Proyek
Pekerjaan
Lokasi
Tahun
NO.
:
:
:
:
BTN-PKT JL.Gajah
Rumah Tipe 45
BTN-PKT JL.Gajah
2011
URAIAN
A. UPAH
1 Pekerja
2 Tukang
3 Kepala Tukang
4 Mandor
5 Upah Pengecoran (Concrete Ready Mix)
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
BAHAN
Tanah Urug
Pasir urug
Pasir pasang lokal
Pasir Beton Ex Palu
Batu Gunung
Semen PC per kg
Semen Warna
Paku biasa
Paku Plywood
Paku Ulin
Paku Genteng Metal
Rivert / Sekrup
Besi Strip
Besi Tulangan
Kawat Beton/Bendrat
Kawat ayam
Balok ulin ukuran 10/10 cm
Kayu bengkirai
Balok Meranti
Kayu kapur /
Dolken Kayu Gelam
List Profil Plafond
Plywood 4 mm
Plywood 6 mm
HARGA SATUAN (Rp.)
45,500.00
56,000.00
70,000.00
15,000.00
/
/
/
/
/
Hari
Hari
Hari
Hari
m3
32,685.71
74,800.00
61,600.00
316,800.00
321,200.00
127,600.00
1,500.00
1,340.00
7,800.00
19,000.00
16,000.00
22,000.00
26,000.00
20,000.00
12,000.00
10,000.00
18,500.00
31,000.00
6,000,000.00
6,000,000.00
2,900,000.00
4,300,000.00
8,000.00
3,600.00
60,000.00
75,000.00
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
m3
m3
m3
m3
m3
m3
buah
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
m2
m3
m3
m3
m3
buah
m
lembar
lembar
NO.
URAIAN
HARGA SATUAN (Rp.)
27
28
29
30
31
32
33
34
35
36
37
38
39
40
Formika
Plafond kalsi board
Keramik 40 / 40
Keramik 30 / 30
Keramik 20 / 25
Keramik 20 / 20
List Keramik 5/20
Kloset Jongkok KIA standar
Floor Drain
Kran air KIA
Klosed Duduk KIA standar
85,000.00
138,000.00
136,000.00
73,600.00
25,600.00
58,500.00
53,300.00
49,400.00
46,150.00
7,150.00
135,000.00
18,750.00
48,750.00
1,350,000.00
/
/
/
/
/
/
/
/
/
/
/
/
/
/
lember
lembar
m2
lembar
lembar
m2
m2
m2
m2
buah
buah
buah
buah
buah
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
Seal tape
Pembuatan septitank
Pembuatan Peresapan
Tangki air
Pompa air
Kaca Bening Tebal 5 mm
Plamir Dinding
Minyak Tinner
Minyak Begisting
Pelat alumunium (2 m x 1 m) tebal 2 mm
Kusen Alumunium
Pipa PVC 1/2" AW
Pipa PVC 3/4" AW
Pipa PVC 2" AW
Pipa PVC 3" AW (talang vertikal + klem)
Pipa PVC 4" AW
Fiting-fiting PVC
Klem talang 4"
Kusen Alumunium
Rangka Smart Truss
Besi siku
Profil Alumunium
Profil holo
Sekrup fixer
Sealant
Kaca Bening 5 mm
Instalasi Listrik ( Suprime / NYA 3 X 2,5 mm )
Lampu PL + Plafond Fiting
15,000.00
3,500,000.00
2,500,000.00
890,000.00
2,340,000.00
68,000.00
7,000.00
25,000.00
7,000.00
150,000.00
125,000.00
7,200.00
10,800.00
44,000.00
68,480.00
136,000.00
8,000.00
5,200.00
125,000.00
149,600.00
18,000.00
110,000.00
35,000.00
250.00
25,000.00
60,000.00
112,000.00
72,000.00
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
buah
unit
unit
unit
unit
m2
kg
liter
liter
lembar
m1
m1
m1
m1
m1
m1
buah
buah
m1
m2
kg
m1
m1
buah
tube
m2
titik
buah
NO.
69
70
71
72
73
74
75
76
77
78
79
80
81
82
URAIAN
Lampu dan armature inbow XL 18 W
Lampu TL 2 x 40 Watt Philips + Accessories
Stop Kontak Broco
Saklar Single Broco
Saklar Double Broco
Saklar Triple Broco
MCCB 16 A
Box Panel + Accessories
Penangkal Petir
MCB 4 A
Grounding panel
Kunci Pintu SES
Kunci Pintu KM/WC
Kunci Pintu Partisi
83 Handle pintu
84 Grendel Jendela Almunium
85 Grendel Pintu
86 Engsel Jendela Almunium
87 Engsel 4" SES Pintu
88 Engsel Pintu Partisi
89 Grendel Jendela
90 Hak angin
91 Cat Kayu Avian tex 1 Kg
92 Cat Tembok Dulux
93 Kertas Gosok
94 Concrete ready mix K125
HARGA SATUAN (Rp.)

108,000.00
176,000.00
28,000.00
28,000.00
36,000.00
44,000.00
52,000.00
280,000.00
1,600,000.00
44,000.00
96,000.00
152,000.00
128,000.00
120,000.00
/
/
/
/
/
/
/
/
/
/
/
/
/
/
buah
buah
buah
buah
buah
buah
buah
unit
unit
buah
unit
buah
buah
buah
96,000.00
17,600.00
18,000.00
38,880.00
49,600.00
38,400.00
17,600.00
28,400.00
33,750.00
42,300.00
2,000.00
889,900.00
990,600.00
1,025,500.00
/
/
/
/
/
/
/
/
/
/
/
/
/
/
buah
buah
buah
buah
buah
buah
buah
buah
kg
kg
lembar
M3
M3
M3
RESUME JOBSHEET
Proyek
Pekerjaan
Lokasi
Tahun
NO.
:
:
:
:
URAIAN
A. UPAH
1 Pekerja
2 Tukang
3 Kepala Tukang
4 Mandor
B.
1
2
3
4
5
6
7
8
BAHAN
Tanah Urug
Pasir urug
Pasir pasang lokal
Pasir Beton Ex Palu
Batu Gunung
Semen PC per kg
BTN-PKT JL.Gajah
Rumah Tipe 45
BTN-PKT JL.Gajah
2011
HARGA
56,875
70,000
78,750
10,000
32,686
74,800
125,400
316,800
321,200
127,600
1,500
1,340
SATUAN
/
/
/
/
/
Hari
Hari
Hari
Hari
m3
VOLUME
135.058
110.22
14.17
11.03
7.85
- 1,265,608.03
/ m3
/ m3
2.50
/ m3
16.50
/ m3
2.01
/ m3
3.41
/ m3
/ buah
4,444.84
/ kg
6,931.63
TOTAL
7,681,450
7,715,610
868,985
78,534
186,660
2,069,222
638,012
1,094,676
6,667,254
9,288,378
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
Semen Warna
Paku biasa
Paku Plywood
Paku Ulin
Paku Genteng Metal
Rivert / Sekrup
Besi Strip
Besi Tulangan
Kawat Beton/Bendrat
Kawat ayam
Kayu bengkirai 6/15
Balok Meranti
Kayu kapur 6/15
Dolken Kayu Gelam
List Profil Plafond
Plywood 4 mm
Plywood 6 mm
Formika
Plafond kalsi board
Bubungan Surya Roof / Sakura Roof / metal
7,800
16,340
13,760
18,920
22,360
17,200
10,320
8,600
15,910
26,660
5,500,000
6,000,000
2,900,000
4,300,000
8,000
3,600
60,000
75,000
85,000
138,000
136,000
41,600
37,600
52,535
44,650
47,025
46,360
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
kg
kg
kg
kg
kg
kg
kg
kg
kg
m2
m3
m3
m3
m3
buah
m
lembar
lembar
lember
lembar
m2
lembar
lembar
m2
m2
m2
m2
27.23
23.30
420.31
10.23
1.31
32.15
53.35
19.87
17.35
57.01
92.36
7.22
34.10
3.30
1.25
2.48
444,991
400,812
3,614,692
162,705
3,806,451
257,214
192,060
1,490,562
2,393,917
7,753,360
3,842,018
271,556
1,791,444
147,345
58,969
114,741
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62

Floor Drain
Kran air KIA
Seal tape
Pembuatan septitank
Pembuatan Peresapan
Tangki air
Pompa air
Kaca Bening Tebal 5 mm
Plamir Dinding
Minyak Tinner
Minyak Begisting
Pelat alumunium (2 m x 1 m) tebal 2 mm
Kusen Alumunium
Pipa PVC 1/2" AW
Pipa PVC 3/4" AW
Pipa PVC 2" AW
Pipa PVC 3" AW (talang vertikal + klem)
Pipa PVC 4" AW
Fiting-fiting PVC
Klem talang 4"
Kusen Alumunium
Rangka Smart Truss
Besi siku
Profil Alumunium
4,500
180,000
25,000
65,000
1,800,000
15,000
3,500,000
2,500,000
890,000
2,340,000
89,250
7,000
25,000
7,000
150,000
125,000
9,000
13,500
55,000
85,600
170,000
10,000
6,500
125,000
149,600
18,000
110,000
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
buah
buah
buah
buah
buah
buah
unit
unit
unit
unit
m2
kg
liter
liter
lembar
m1
m1
m1
m1
m1
m1
buah
buah
m1
m2
kg
m1
26.52
61.00
8.76
-
119,340
426,992
61,330
-
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
Profil holo
35,000
Sekrup fixer
250
Sealant
25,000
Kaca Bening 5 mm
78,750
Kitchen Zink+Foucet
245,000
Klosed Duduk Amstad
1,350,000
Cermin Kamarmandi
85,000
Bak Fiber
650,000
Pipa 4" Class D
100,000
Pipa 1 1/2" Class D
70,000
Pipa 1/2 " Class D
50,000
Tee 1/2"
15,000
Elbo 4"
30,000
Elbo 1 1/2"
15,000
Elbo 1/2"
10,000
Kran 1/2"
15,000
Reducer drat 1/2"
15,000
Instalasi Listrik ( Suprime / NYA 3 X 2,5 mm
140,000
90,000
135,000
Lampu TL 2 x 40 Watt Philips + Accessorie
220,000
Stop Kontak Broco
35,000
Saklar Single Broco
35,000
Saklar Double Broco
45,000
Saklar Triple Broco
55,000
MCCB 16 A
65,000
350,000
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
m1
buah
tube
m2
buah
buah
buah
buah
btg
btg
btg
buah
buah
buah
buah
buah
buah
titik
buah
buah
buah
buah
buah
buah
buah
buah
unit
1.00
1.00
1.00
1.00
2.00
3.00
6.00
3.00
2.00
3.00
12.00
4.00
4.00
-
245,000
1,350,000
85,000
650,000
200,000
210,000
300,000
45,000
60,000
45,000
120,000
60,000
60,000
-
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
Penangkal Petir
2,000,000 / unit
MCB 4 A
55,000 / buah
Grounding panel
120,000 / unit
Grendel Pintu
23,625 / buah
Engsel Jendela Alumunium
51,030 / buah
Engsel 4" Pintu
65,100 / buah
Engsel Pintu Partisi
50,400 / buah
Grendel Jendela Almunium
23,100 / buah
Hak angin alumunium
37,275 / buah
Cat Kayu Avian tex 1 Kg
33,750 / kg
Cat Catylac
12,000 / ltr
721,560 / Buah
714,000 / Buah
PJ2 double plywood 6 mm kaca tengah ( 80 1,014,300 / Buah
PJ1 jendela gendong kaca 5 mm ( 60 x 1750 1,228,500 / Buah
- / Buah
J1 jendela kaca mati 5 mm ( 30 x 2520 )
406,350 / Buah
881,370 / Buah
554,400 / Buah
J4 jendela kaca mati 5 mm ( 1,295 m2 )
614,250 / Buah
35,000 unit
10,000 ea
Box Breaker
45,000 Set
60,000 ea
40,000 ea
Cable type Interna NYM 1C x 1.5 mm Blue Li
2,500 mtr
Cable type Interna NYM 1C x 1.5 mm Black L
2,500 mtr
Cable type Interna NYM 1C x 1.5 mm Yellow
2,500 mtr
116.54
1.00
2.00
1.00
2.00
1.00
11.00
11.00
1.00
1.00
1.00
60.00
60.00
60.00
1,398,449
721,560
1,428,000
1,228,500
1,762,740
554,400
385,000
110,000
45,000
60,000
40,000
150,000
150,000
150,000
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
130
131
132
133
134

1,500
T Doss 3/4"
1,000
Clamp Pipa 3/4"
10,000
Box Metal in wall
4,000
Stop kontak 10 / 16 A 1 Phase Merk Legran
15,000
Stop kontak AC 3 Hole 10 / 16 A 1 Phase
20,000
Outlet Telepon
25,000
Outlet Tv Cable
25,000
8,000
8,000
Cable type Interna NYM 1C x 2.5 mm Blue
3,000
Cable type Interna NYM 1C x 2.5 mm Black
3,000
3,000
15,000
15,000
Kertas Gosok
2,000
Rangka Plafond
49,800
889,900
990,600
1,025,500
C. SUBKONT (MATERIAL & PASANG)
1 Pasang Bouwplank
320,000
2 Air Kerja dan Listrik Kerja
400,000
3 Waterproofing
5,000
4 Kunci Pintu SES
199,500
5 Kunci Pintu KM/WC
168,000
6 Kunci Pintu Partisi
157,500
mtr
45.00
ea
17.00
ktng
2.00
ea
10.00
ea
5.00
ea
2.00
ea
1.00
ea
1.00
ea
1.00
ea
1.00
mtr
55.00
mtr
55.00
mtr
55.00
ea
2.00
ea
4.00
/ lembar
269.38
/ M2
31.00
/ M3
5.68
/ M3
/ M3
- 1,265,608.03
0
/ Ls
1.00
/ Hari
1.00
/ M2
4.50
/ buah
5.00
/ buah
/ buah
-
67,500
17,000
20,000
40,000
75,000
40,000
25,000
25,000
8,000
8,000
165,000
165,000
165,000
30,000
60,000
538,768
1,543,800
5,057,538
320,000
400,000
22,500
997,500
-
7
8
9
10
11
12
13
14
15
16
17
18
19
20
0
1
2
3
4
5
6
7
8
9
10
11
Handle pintu
Atap Baja Ringan Bahan Zincalum
Bubungan Atap
Grendel Pintu
Engsel 4" SES Pintu
Grendel Jendela
Hak angin
Pengecatan kusen & pintu (duco)
Pembersihan Lahan
Sponengan
UPAH (PASANG)
Kitchen Zink+Foucet
Klosed Duduk Amstad
Cermin Kamarmandi
Bak Fiber
Pipa 4" Class D
Pipa 1 1/2" Class D
Pipa 1/2 " Class D
Tee 1/2"
Elbo 4"
Elbo 1 1/2"
Elbo 1/2"
126,000
23,100
149,600
38,400
57,720
23,625
51,030
65,100
50,400
23,100
37,275
42,998
3,200
7,760
30,000
80,000
1,000
67,000
1,500
1,000
1,000
500
500
500
500
/
/
/
/
/
/
/
/
/
/
/
/
/
/
buah
buah
M2
M1
M1
buah
buah
buah
buah
buah
buah
M2
M2
M1
30.46
8.00
15.00
8.00
8.00
112.84
90.00
39.02
- 1,265,608.03
/ buah
1.00
/ buah
1.00
/ buah
1.00
/ buah
1.00
/ btg
2.00
/ btg
3.00
/ btg
6.00
/ buah
3.00
/ buah
2.00
/ buah
3.00
/ buah
12.00
1,758,151
408,240
976,500
184,800
298,200
4,851,881
288,000
302,756
30,000
80,000
1,000
67,000
3,000
3,000
6,000
1,500
1,000
1,500
6,000
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
Kran 1/2"
Reducer drat 1/2"
Box Breaker
Cable type Interna NYM 1C x 1.5 mm Blue Li
Cable type Interna NYM 1C x 1.5 mm Black L
T Doss 3/4"
Clamp Pipa 3/4"
Box Metal in wall
Stop kontak 10 / 16 A 1 Phase Merk Legran
Stop kontak AC 3 Hole 10 / 16 A 1 Phase
Outlet Telepon
Outlet Tv Cable
Cable type Interna NYM 1C x 2.5 mm Blue
Cable type Interna NYM 1C x 2.5 mm Black
500
500
800
5,000
5,000
5,000
1,000
1,000
1,000
1,200
500
500
500
500
1,500
1,500
500
500
1,000
1,000
1,000
500
500
144,312
142,800
/ buah
/ buah
unit
ea
Set
ea
ea
mtr
mtr
mtr
mtr
ea
ktng
ea
ea
ea
ea
ea
ea
ea
mtr
mtr
mtr
ea
ea
/ Buah
/ Buah
4.00
4.00
11.00
11.00
1.00
1.00
1.00
60.00
60.00
60.00
45.00
17.00
2.00
10.00
5.00
2.00
1.00
1.00
1.00
1.00
55.00
55.00
55.00
2.00
4.00
1.00
2.00
2,000
2,000
8,800
5,000
5,000
5,000
60,000
60,000
60,000
54,000
8,500
5,000
2,500
1,000
1,500
1,500
500
500
55,000
55,000
55,000
1,000
2,000
144,312
285,600
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
PJ2 double plywood 6 mm kaca tengah ( 80

PJ1 jendela gendong kaca 5 mm ( 60 x 1750
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
202,860
245,700
81,270
176,274
110,880
122,850
-
/
/
/
/
/
/
/
Buah
Buah
Buah
Buah
Buah
Buah
Buah
-
1.00
2.00
1.00
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
245,700
352,548
110,880
-
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
91
92
93
94
95
96
97
98
99
100
101
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
102
103
104
105
106
107
108
109
110
111
112
113
114
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
DAFTAR ANALISA HARGA BAHAN DAN UPAH

Proyek
Pekerjaan
Lokasi
Tahun
KODE
ANALISA
1
I.
1.1
:
:
:
:
BTN-PKT JL.Gajah
Rumah Tipe 45
BTN-PKT JL.Gajah
2011
INDEX
SAT.
URAIAN PEKERJAAN
SAT. UPAH
BIAYA UPAH
SAT. BAHAN
BIAYA BAHAN
JUMLAH HARGA
(Rp.)
(Rp)
(Rp)
(Rp)
(Rp)
PEKERJAAN PERSIAPAN
1 M2 PEMBERSIHAN LOKASI
0.0260
HO
Pekerja
56,875.00
0.0016
HO
Mandor
78,750.00
Jumlah
1,478.75
126.00
1,604.75
Jumlah
Jumlah Pembulatan
1.2
1,604.75
1 M1 PENGUKURAN / BOUWPLANK
0.0075
M3
Balok Meranti
0.0250
Kg
Paku biasa
0.0100
HO
Pekerja
56,875.00
568.75
0.0050
HO
Tukang
70,000.00
350.00
0.0010
HO
Kepala Tukang
0.0001
HO
Mandor
78,750.00
Jumlah
2,900,000.00
21,750.00
16,340.00
408.50
7.88
926.63
Jumlah
22,158.50
Jumlah Pembulatan
II.
PEKERJAAN TANAH
2.1
1 M3 URUGAN PASIR DIPADATKAN

1.1000
M3
Pasir urug
0.3000
HO
Pekerja
56,875.00
0.0100
HO
Mandor
78,750.00
82,280.00
17,062.50
787.50
17,850.00
Jumlah
82,280.00
Jumlah Pembulatan
0.2200
HO
Pekerja
56,875.00
12,512.50
0.0220
HO
Mandor
78,750.00
1,732.50
14,245.00
Jumlah
Jumlah Pembulatan
14,245.00
14,245.00
1 M3 URUGAN TANAH DIPADATKAN

1.1000
M3
Tanah Urug
0.4000
HO
Pekerja
56,875.00
22,750.00
32,685.71
0.0300
HO
Mandor
78,750.00
2,362.50
Jumlah
25,112.50
Jumlah
35,954.29
35,954.29
Jumlah Pembulatan
2.4
100,130.00
100,130.00
1 M3 URUGAN TANAH KEMBALI
Jumlah
2.3
23,085.13
23,085.13
74,800.00
Jumlah
2.2
1,604.75
61,066.79
61,066.79
1 M3 GALIAN TANAH BIASA

0.6600
HO
Pekerja
56,875.00
0.0660
HO
Mandor
78,750.00
Jumlah
Jumlah Pembulatan
37,537.50
5,197.50
42,735.00
Jumlah
42,735.00
42,735.00
KODE
ANALISA
1
INDEX
SAT.
URAIAN PEKERJAAN
III.
3.1
1 M3 Beton 1: 3 : 5
0.8700
M3
218.0000 Kg
0.5200
M3
1.6500 HO
0.2500 HO
0.0250 HO
0.0800 HO
3.2
3.3
3.4
3.5
3.6
SAT. UPAH
BIAYA UPAH
SAT. BAHAN
BIAYA BAHAN
JUMLAH HARGA
(Rp.)
(Rp)
(Rp)
(Rp)
(Rp)
Pek. Lt. Kerja K-100

Semen PC per kg
Pasir Beton Ex Palu
Pekerja
56,875.00
93,843.75
Tukang
70,000.00
17,500.00
Kepala Tukang
Mandor
78,750.00
6,300.00
Jumlah
117,643.75
Jumlah Pembulatan
M3 Beton Campuran 1 : 2 : 3 K.125
0.9053
M3
311.0000 Kg
Semen PC per kg
0.5113
Pasir Beton Ex Palu
M3
1.3655 HO Pekerja
56,875.00
77,662.81
0.1120 HO Tukang
70,000.00
7,840.00
0.6800 HO Mandor
78,750.00
53,550.00
Jumlah
139,052.81
Jumlah Pembulatan
M2 Pasang Bekisting Untuk Pondasi dan Sloof
0.2400 Kg
Paku biasa
0.0800
Lt
Minyak Begisting
0.2250 HO Pekerja
56,875.00
12,796.88
0.1950 HO Tukang
70,000.00
13,650.00
0.0038 HO Mandor
78,750.00
295.31
Jumlah
26,742.19
Jumlah Pembulatan
M2 Pasangan Bekisting Balok
0.3600 Kg
Paku biasa
0.1800
Lt
Minyak Begisting
0.6108 Lbr
Plywood 6 mm
0.2080 HO Pekerja
56,875.00
11,830.00
0.2145 HO Tukang
70,000.00
15,015.00
0.0039 HO Mandor
78,750.00
307.13
Jumlah
27,152.13
Jumlah Pembulatan
M2 Pasangan Bekisting Untuk Kolom
0.3600 Kg
Paku biasa
0.1800
Lt
Minyak Begisting
0.0750 Lbr
Plywood 6 mm
0.2080 HO Pekerja
56,875.00
11,830.00
0.2145 HO Tukang
70,000.00
15,015.00
0.0039 HO Mandor
78,750.00
307.13
Jumlah
27,152.13
Jumlah Pembulatan
M2 Pasangan Bekisting untuk lantai
0.3600 Kg
Paku biasa
0.1800
Lt
Minyak Begisting
0.0750 Lbr
Plywood 6 mm
0.2080 HO Pekerja
56,875.00
11,830.00
0.2145 HO Tukang
70,000.00
15,015.00
0.0039 HO Mandor
78,750.00
307.13
Jumlah
27,152.13
Jumlah Pembulatan
321,200.00
1,340.00
316,800.00
Jumlah
321,200.00
1,340.00
316,800.00
Jumlah
2,900,000.00
16,340.00
7,000.00
Jumlah
2,900,000.00
16,340.00
7,000.00
2,900,000.00
75,000.00
8,000.00
Jumlah
2,900,000.00
16,340.00
7,000.00
2,900,000.00
75,000.00
8,000.00
Jumlah
2,900,000.00
16,340.00
7,000.00
2,900,000.00
75,000.00
8,000.00
Jumlah
279,444.00
292,120.00
164,736.00
736,300.00
853,943.75
853,943.75
290,782.36
416,740.00
161,979.84
869,502.20
1,008,555.01
1,008,555.01
19,333.33
3,921.60
560.00
23,814.93
50,557.12
50,557.12
6,960.00
5,882.40
1,260.00
6,960.00
45,808.80
4,800.00
71,671.20
98,823.33
98,823.33
2,610.00
5,882.40
1,260.00
8,700.00
5,625.00
9,600.00
33,677.40
60,829.53
60,829.53
3,480.00
5,882.40
1,260.00
18,270.00
5,625.00
4,800.00
39,317.40
66,469.53
66,469.53
KODE
ANALISA
1
3.7
3.8
INDEX
SAT.
URAIAN PEKERJAAN
1 KG Pekerjaan Besi Beton

0.6165
Kg
Besi Tulangan
0.0150
Kg
Kawat Beton/Bendrat
0.0090 HO Pekerja
0.0008 HO Tukang
0.0005 HO Mandor
SAT. UPAH
BIAYA UPAH
SAT. BAHAN
BIAYA BAHAN
JUMLAH HARGA
(Rp.)
(Rp)
(Rp)
(Rp)
(Rp)
8,600.00
15,910.00
56,875.00
70,000.00
78,750.00
Jumlah
Jumlah Pembulatan
511.88
56.00
39.38
607.25
1 M3 Beton Pondasi
1.1000 M3 Concrete ready mix K125
607.25
26,742.19
Jumlah
1 M3 Beton Bertulang Pekerjaan Canopy

1.0000 M3 Beton Side Mix K-125 (3.2)
607.25
27,152.13
5,540.55
889,900.00
978,890.00
5,540.55
23,814.93
610,237.64
105,844.15
1,694,971.79
10,000.00
66,882.68
118,854.17
195,736.84
Jumlah Pembulatan
3.9
5,301.90
238.65
1,008,555.01
1,008,555.01
5,540.55
71,671.20
115,354.25
80,032.84
1,203,942.10
10,000.00
12,642.95
30,319.87
52,962.82
Jumlah Pembulatan
3.10
1 M3 Beton Bertulang Pek.Kolom

169.8800 Kg Besi beton (3.7)
607.25
27,152.13
10,000.00
103,159.63
241,352.22
354,511.85
Jumlah Pembulatan
3.11
118.368
45.000
3.12
1 M3 Beton Bertulang RingBalk

120.7354 Kg Besi beton (3.7)
607.25
27,152.13
10,000.00
73,316.55
272,878.86
356,195.40
Jumlah Pembulatan
1 M3 Beton Pek. Pelat Lantai

1.0000 M3 Beton K-100 (3.1)
607.25
27,152.13
4,526.44
110,418.64
10,000.00
124,945.08
Jumlah Pembulatan
IV.
4.1
4.2
4.3
PEKERJAAN PASANGAN
1 M3 PASANGAN BATU GUNUNG 1 : 4
1.1000
Batu Gunung
M3
163.0000 Kg
Semen PC per kg
0.5200 M3 Pasir pasang lokal
0.6000 HO Pekerja
0.2900 HO Tukang
0.0300 HO Mandor
889,900.00
5,540.55
33,677.40
889,900.00
5,540.55
71,671.20
853,943.75
5,540.55
39,317.40
-
127,600.00
1,340.00
125,400.00
56,875.00
70,000.00
78,750.00
Jumlah
Jumlah Pembulatan
1 M2 Pas. Dinding batako. 1 PC : 4 PS

33.0000
Bh
11.5000 Kg
Semen PC per kg
0.0430
Pasir pasang lokal
M3
0.3008 HO Pekerja
56,875.00
0.0940 HO Tukang
70,000.00
0.0141 HO Mandor
78,750.00
Jumlah
Jumlah Pembulatan
1 M2 Plesteran + Acian dinding 1 PC : 4 PS
15.0000 Kg
Semen PC per kg
0.0300
M3
Pasir pasang lokal
0.1500 HO Pekerja
56,875.00
0.1000 HO Tukang
70,000.00
0.0100 HO Mandor
78,750.00
Jumlah
Jumlah Pembulatan
34,125.00
20,300.00
2,362.50
56,787.50
Jumlah
1,500.00
1,340.00
125,400.00
17,108.00
6,580.00
1,110.38
24,798.38
Jumlah
1,340.00
125,400.00
8,531.25
7,000.00
787.50
16,318.75
Jumlah
889,900.00
941,228.63
299,354.67
2,130,483.30
889,900.00
668,940.30
720,295.56
2,279,135.86
853,943.75
41,299.26
159,890.76
1,055,133.77
6,147.80
6,147.80
1,890,708.63
1,890,708.63
1,256,904.92
1,256,904.92
2,484,995.15
2,484,995.15
2,635,331.26
2,635,331.26
1,180,078.85
1,180,078.85
140,360.00
218,420.00
65,208.00
423,988.00
480,775.50
480,775.50
49,500.00
15,410.00
5,392.20
70,302.20
95,100.58
95,100.58
20,100.00
3,762.00
23,862.00
40,180.75
40,180.75
KODE
ANALISA
1
V.
5.1
5.2
5.3
5.4
5.5
5.6
INDEX
SAT.
URAIAN PEKERJAAN
PEKERJAAN PINTU DAN JENDELA

1 M1 Kusen kayu kamper / bengkirai
1.2000 m3
Kayu bengkirai 6/15
0.2000 Kg
Paku biasa
14.4000 OH
Pekerja
43.2000 OH
Tukang
0.4200 OH
Kepala Tukang
1.4400 OH
Mandor
1 M2 Daun jendela
0.0500
M3
0.4000 Lmb
0.0500 M2
0.1200
Kg
1.5000 OH
0.7000 OH
0.0300 OH
0.0010 OH
1 BUAH Daun pintu

0.1500
M3
0.8000 Lmb
0.4000
Kg
4.5000 OH
2.0000 OH
0.1000 OH
0.0020 OH
1 BUAH Daun pintu

0.0800
M3
0.5000 Lmb
2.5000 M2
0.4000
Kg
4.5000 OH
2.0000 OH
0.1000 OH
0.0020 OH
1 BUAH Daun pintu

0.0800
M3
2.5000 Lmb
0.4000
Kg
4.5000 OH
2.0000 OH
0.1000 OH
0.0020 OH
kayu
Kayu bengkirai 6/15
Plywood 4 mm
Kaca Bening 5 mm
Paku biasa
Pekerja
Tukang
Kepala Tukang
Mandor
panel solid
Kayu bengkirai 6/15
Plywood 4 mm
Paku biasa
Pekerja
Tukang
Kepala Tukang
Mandor
panel kaca
Kayu bengkirai 6/15
Plywood 4 mm
Kaca Bening 5 mm
Paku biasa
Pekerja
Tukang
Kepala Tukang
Mandor
double teakwood
Kayu bengkirai 6/15
Plywood 4 mm
Paku biasa
Pekerja
Tukang
Kepala Tukang
Mandor
SAT. UPAH
BIAYA UPAH
SAT. BAHAN
BIAYA BAHAN
JUMLAH HARGA
(Rp.)
(Rp)
(Rp)
(Rp)
(Rp)
6,000,000.00
16,340.00
56,875.00
819,000.00
70,000.00
3,024,000.00
78,750.00
113,400.00
Jumlah
3,956,400.00 Jumlah
1 M1 Pekerjaan Kusen = 0.0072 11,159,668.00
Jumlah Pembulatan
6,000,000.00
60,000.00
78,750.00
16,340.00
56,875.00
85,312.50
70,000.00
49,000.00
78,750.00
78.75
Jumlah
134,391.25
Jumlah Pembulatan
Jumlah
6,000,000.00
60,000.00
16,340.00
56,875.00
255,937.50
70,000.00
140,000.00
78,750.00
157.50
Jumlah
396,095.00
Jumlah Pembulatan
Jumlah
6,000,000.00
60,000.00
78,750.00
16,340.00
56,875.00
255,937.50
70,000.00
140,000.00
78,750.00
157.50
Jumlah
396,095.00
Jumlah Pembulatan
56,875.00
70,000.00
78,750.00
Jumlah
Jumlah Pembulatan
1 BUAH Daun pintu sorong teakwood melaminto
0.0800
M3
Kayu bengkirai 6/15
1.0000 Lmb Formika
0.4000
Kg
Paku biasa
4.5000 OH
Pekerja
56,875.00
2.0000 OH
Tukang
70,000.00
0.1000 OH
Kepala Tukang
0.0020 OH
Mandor
78,750.00
Jumlah
Jumlah Pembulatan
Jumlah
6,000,000.00
60,000.00
16,340.00
255,937.50
140,000.00
157.50
396,095.00
Jumlah
6,000,000.00
60,000.00
85,000.00
16,340.00
255,937.50
140,000.00
157.50
396,095.00
Jumlah
7,200,000.00
3,268.00
7,203,268.00
11,159,668.00
80,349.61
80,349.61
300,000.00
24,000.00
3,937.50
1,960.80
329,898.30
464,289.55
510,718.51
900,000.00
48,000.00
6,536.00
954,536.00
1,350,631.00
1,485,694.10
480,000.00
30,000.00
196,875.00
6,536.00
713,411.00
1,109,506.00
1,220,456.60
480,000.00
150,000.00
6,536.00
636,536.00
1,032,631.00
1,135,894.10
480,000.00
150,000.00
85,000.00
6,536.00
721,536.00
1,117,631.00
1,229,394.10
KODE
ANALISA
1
5.7
5.8
5.9
5.10
VI.
6.1
6.2
6.3
INDEX
SAT.
URAIAN PEKERJAAN
1 BUAH Daun pintu

0.0450
M3
2.0000 Lmb
1.0000 Lmb
0.4000
Kg
4.5000 OH
2.0000 OH
0.1000 OH
0.0020 OH
1 M1 Railling
1.0000
1.6000
0.8000
0.0300
0.0010
toilet PVC
Kayu bengkirai 6/15
Plywood 4 mm
Formika
Paku biasa
Pekerja
Tukang
Kepala Tukang
Mandor
tangga
m1 Railling tangga
OH
Pekerja
OH
Tukang
OH
Kepala Tukang
OH
Mandor
1 BUAH Daun
19.4500
4.5000
2.0000
0.1000
0.0020
Besi
Kg
OH
OH
OH
OH
Besi Strip
Pekerja
Tukang
Kepala Tukang
Mandor
1 M2 Pasang kaca bening 5 mm

1.1000
M2 Kaca Bening 5 mm
0.2000 tube Sealant
0.1012 HO Tukang
0.1647 HO Pekerja
0.0105 HO Mandor
SAT. UPAH
BIAYA UPAH
SAT. BAHAN
BIAYA BAHAN
JUMLAH HARGA
(Rp.)
(Rp)
(Rp)
(Rp)
(Rp)
6,000,000.00
60,000.00
85,000.00
16,340.00
56,875.00
255,937.50
70,000.00
140,000.00
78,750.00
157.50
Jumlah
396,095.00
Jumlah Pembulatan
Jumlah
481,536.00
450,000.00
56,875.00
91,000.00
70,000.00
56,000.00
78,750.00
78.75
Jumlah
147,078.75
Jumlah Pembulatan
Jumlah
70,000.00
56,875.00
78,750.00
Jumlah
Jumlah Pembulatan
1 M2 Pasangan Keramik Lantai 40/40 cm
1.1000 M2 Keramik 40 / 40 Glazed
11.3800 Kg
Semen PC per kg
0.0420
Pasir pasang lokal
M3
0.0620 HO Pekerja
56,875.00
0.2500 HO Tukang
70,000.00
0.0300 HO Mandor
78,750.00
Jumlah
Jumlah Pembulatan
1 M2 Pasangan Lantai Keramik Toilet 20/20
1.1000 M2 Keramik 20 / 20 Unglazed
11.3800 Kg
Semen PC per kg
0.0420
Pasir pasang lokal
M3
0.0620 HO Pekerja
56,875.00
0.2500 HO Tukang
70,000.00
0.0300 HO Mandor
78,750.00
Jumlah
Jumlah Pembulatan
1 M2 Pas. Dinding Keramik Toilet 20/25 CM
1.1000 M2 Keramik 20 / 20 Glazed
9.3000 Kg
Semen PC per kg
0.0180
Pasir pasang lokal
M3
0.0620 HO Pekerja
56,875.00
0.3500 HO Tukang
70,000.00
0.0300 HO Mandor
78,750.00
Jumlah
Jumlah Pembulatan
Jumlah
7,084.00
9,367.31
826.88
17,278.19
Jumlah
52,535.00
1,340.00
125,400.00
3,526.25
17,500.00
2,362.50
23,388.75
Jumlah
46,360.00
1,340.00
125,400.00
3,526.25
17,500.00
2,362.50
23,388.75
Jumlah
47,025.00
1,340.00
125,400.00
3,526.25
24,500.00
2,362.50
30,388.75
Jumlah
597,078.75
597,078.75
200,724.00
200,724.00
78,750.00
25,000.00
877,631.00
965,394.10
450,000.00
450,000.00
10,320.00
56,875.00
255,937.50
70,000.00
140,000.00
78,750.00
157.50
Jumlah
396,095.00
Jumlah Pembulatan
270,000.00
120,000.00
85,000.00
6,536.00
596,819.00
596,819.00
86,625.00
5,000.00
91,625.00
108,903.19
108,903.19
57,788.50
15,249.20
5,266.80
78,304.50
101,693.25
101,693.25
50,996.00
15,249.20
5,266.80
71,512.00
94,900.75
94,900.75
51,727.50
12,462.00
2,257.20
66,446.70
96,835.45
96,835.45
KODE
ANALISA
1
6.4
6.5
6.6
VII.
7.1
7.2
7.3
7.4
INDEX
SAT.
URAIAN PEKERJAAN
1 M2 Pasangan Lantai Keramik Teras 30/30

1.1000 M2 Keramik 30 / 30 Unglazed
10.4400 Kg
Semen PC per kg
0.0420
Pasir pasang lokal
M3
0.0620 HO Pekerja
0.2500 HO Tukang
0.0300 HO Mandor
1 M1 Pasangan List Keramik 5/20

5.1000
Ea
0.4650 Kg
Semen PC per kg
0.0009 Kg
Pasir pasang lokal
0.0031 HO Pekerja
0.0175 HO Tukang
0.0015 HO Mandor
1 M2 Pasangan Plint Keramik 10x50

1.1000 M2 Plint Keramik 10x50
11.3800 Kg
Semen PC per kg
0.0420
M3
Pasir pasang lokal
0.0620 HO Pekerja
0.2500 HO Tukang
0.0300 HO Mandor
PEKERJAAN
1 M2 Rangka
0.0220
0.1500
0.1023
0.0164
0.1465
0.0094
1 M2 Plafond
0.3472
0.2000
0.3000
0.0150
0.1500
0.0150
1 M2 Rangka
1.0000
0.0850
0.0120
0.1200
0.0052
1 M2 Plafond
0.3750
0.2000
0.2000
0.0100
0.1000
0.0100
PLAFOND
plafond kalsi board
M3 Balok Meranti
Kg
Paku biasa
HO Tukang
HO Kepala Tukang
HO Pekerja
HO Mandor
Kalsi Board
Lbr
Plafond kalsi board
Kg
Paku biasa
HO Tukang
HO Kepala Tukang
HO Pekerja
HO Mandor
plafond gipsum
M2 Rangka Plafond
HO Tukang
HO Kepala Tukang
HO Pekerja
HO Mandor
Gipsum
Lbr
Plafond kalsi board
kg
Rivert / Sekrup
HO Tukang
HO Kepala Tukang
HO Pekerja
HO Mandor
SAT. UPAH
BIAYA UPAH
SAT. BAHAN
BIAYA BAHAN
JUMLAH HARGA
(Rp.)
(Rp)
(Rp)
(Rp)
(Rp)
44,650.00
1,340.00
125,400.00
56,875.00
70,000.00
78,750.00
Jumlah
Jumlah Pembulatan
3,526.25
17,500.00
2,362.50
23,388.75
Jumlah
68,371.40
4,500.00
1,340.00
125,400.00
56,875.00
70,000.00
78,750.00
Jumlah
Jumlah Pembulatan
176.31
1,225.00
118.13
1,519.44
Jumlah
3,526.25
17,500.00
2,362.50
23,388.75
Jumlah
70,000.00
56,875.00
78,750.00
Jumlah
Jumlah Pembulatan
7,161.00
8,332.19
740.25
16,233.44
Jumlah
70,000.00
56,875.00
78,750.00
Jumlah
Jumlah Pembulatan
21,000.00
8,531.25
1,181.25
30,712.50
70,000.00
56,875.00
78,750.00
Jumlah
Jumlah Pembulatan
5,950.00
6,825.00
409.50
13,184.50
Jumlah
Jumlah
138,000.00
17,200.00
70,000.00
56,875.00
78,750.00
Jumlah
Jumlah Pembulatan
14,000.00
5,687.50
787.50
20,475.00
Jumlah
82,484.44
82,484.44
47,916.67
3,268.00
51,184.67
49,800.00
46,360.50
46,360.50
63,800.00
2,451.00
66,251.00
138,000.00
16,340.00
25,205.40
25,205.40
2,455.75
15,249.20
5,266.80
22,971.75
2,900,000.00
16,340.00
91,760.15
91,760.15
22,950.00
623.10
112.86
23,685.96
2,232.50
1,340.00
125,400.00
56,875.00
60,000.00
85,000.00
Jumlah
Jumlah Pembulatan
49,115.00
13,989.60
5,266.80
81,897.17
81,897.17
49,800.00
49,800.00
62,984.50
62,984.50
51,750.00
3,440.00
55,190.00
75,665.00
75,665.00
KODE
ANALISA
1
7.5
VIII.
8.1
8.2
8.3
IX.
9.1
9.2
X.
10.1
INDEX
SAT.
URAIAN PEKERJAAN
1 M1 List plafond
1.1000 M1
0.0250
Kg
0.0400 HO
0.0070 HO
0.0200 HO
0.0050 HO
List Profil Plafond

Paku biasa
Pekerja
Tukang
Pekerja
Mandor
1 M2 mengecat dinding
0.4000
ltr Cat Catylac
0.2000
Kg
Plamir Dinding
0.0705 HO Tukang
0.0047 HO Pekerja
0.0038 HO Mandor
1 M2 Mengecat kayu
0.2850
Kg
0.2500
Kg
Plamir Dinding
0.1800 Liter Minyak Tinner
0.0520 HO Tukang
0.0520 HO Pekerja
0.0026 HO Mandor
1 M2 Mengecat plafond kalsi board

0.1850
Kg Cat Catylac
0.1500
Kg
Plamir Dinding
Lbr Kertas Gosok
0.0541 HO Tukang
0.0106 HO Pekerja
0.0060 HO Mandor
SAT. UPAH
BIAYA UPAH
SAT. BAHAN
BIAYA BAHAN
JUMLAH HARGA
(Rp.)
(Rp)
(Rp)
(Rp)
(Rp)
3,600.00
16,340.00
56,875.00
70,000.00
78,750.00
Jumlah
Jumlah Pembulatan
2,275.00
490.00
393.75
3,158.75
Jumlah
4,368.50
12,000.00
7,000.00
2,000.00
70,000.00
56,875.00
78,750.00
Jumlah
Jumlah Pembulatan
4,935.00
267.31
296.10
5,498.41
Jumlah
3,640.00
2,957.50
204.75
6,802.25
Jumlah
70,000.00
56,875.00
78,750.00
Jumlah
Jumlah Pembulatan
PEKERJAAN RANGKA ATAP DAN ATAP

1 M2 Atap genteng sakura roof
1.6200 Buah Atap Surya Roof / Sakura Roof / metal roof
0.0320 HO Tukang
70,000.00
0.0400 HO Pekerja
56,875.00
0.0060 HO Mandor
78,750.00
Jumlah
Jumlah Pembulatan
1 M2 Rangka atap baja ringan
1.0000 M2 Rangka atap baja ringan
0.3000
Kg
Rivert / Sekrup
0.1500 HO Tukang
70,000.00
0.1000 HO Pekerja
56,875.00
0.0150 HO Mandor
78,750.00
Jumlah
Jumlah Pembulatan
PEKERJAAN CARPORT
1 M2 Rabat beton
0.0770 M3 Concrete K.100 (3.1)
0.1000
Pasir pasang lokal
m3
0.0400 HO Tukang
70,000.00
0.0400 HO Pekerja
56,875.00
0.0034 HO Mandor
78,750.00
Jumlah
Jumlah Pembulatan
3,787.00
602.88
472.50
4,862.38
Jumlah
Jumlah
136,000.00
17,200.00
10,500.00
5,687.50
1,181.25
17,368.75
Jumlah
853,943.75
125,400.00
2,800.00
2,275.00
267.75
5,342.75
Jumlah
24,671.00
24,671.00
2,220.00
1,050.00
-
3,270.00
41,600.00
2,240.00
2,275.00
472.50
4,987.50
13,698.41
13,698.41
9,618.75
1,750.00
4,500.00
2,000.00
17,868.75
12,000.00
7,000.00
2,000.00
7,527.25
7,527.25
4,800.00
1,400.00
2,000.00
8,200.00
33,750.00
7,000.00
25,000.00
2,000.00
70,000.00
56,875.00
78,750.00
Jumlah
Jumlah Pembulatan
3,960.00
408.50
8,132.38
8,132.38
67,392.00
67,392.00
72,379.50
72,379.50
136,000.00
5,160.00
141,160.00
158,528.75
158,528.75
65,753.67
12,540.00
78,293.67
83,636.42
83,636.42
DAFTAR HARGA UPAH, BAHAN & ALAT

Proyek
Pekerjaan
Lokasi
Tahun
NO.
:
:
:
:
BTN-PKT JL.Gajah
Rumah Tipe 45
BTN-PKT JL.Gajah
2011
URAIAN
A. UPAH
1 Pekerja
2 Tukang
3 Kepala Tukang
4 Mandor
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
BAHAN
Tanah Urug
Pasir urug
Pasir pasang lokal
Pasir Beton Ex Palu
Batu Gunung
Semen PC per kg
Semen Warna
Paku biasa
Paku Plywood
Paku Ulin
Paku Genteng Metal
Rivert / Sekrup
Besi Strip
Besi Tulangan
Kawat Beton/Bendrat
Kawat ayam
Kayu bengkirai 6/15
Balok Meranti
Kayu kapur 6/15
Dolken Kayu Gelam
List Profil Plafond
Plywood 4 mm
Plywood 6 mm
HARGA SATUAN (Rp.)
56,875.00
70,000.00
78,750.00
10,000.00
/
/
/
/
/
Hari
Hari
Hari
Hari
m3
32,685.71
74,800.00
125,400.00
316,800.00
321,200.00
127,600.00
1,500.00
1,340.00
7,800.00
16,340.00
13,760.00
18,920.00
22,360.00
17,200.00
10,320.00
8,600.00
15,910.00
26,660.00
5,500,000.00
6,000,000.00
2,900,000.00
4,300,000.00
8,000.00
3,600.00
60,000.00
75,000.00
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
m3
m3
m3
m3
m3
m3
buah
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
m2
m3
m3
m3
m3
buah
m
lembar
lembar
NO.
27
28
29
30
31
32
33
34
35
36
37
38
39
40
URAIAN
Formika
Plafond kalsi board
Floor Drain
Kran air KIA
41 Seal tape
42 Pembuatan septitank
43 Pembuatan Peresapan
44 Tangki air
45 Pompa air
46 Kaca Bening Tebal 5 mm
47 Plamir Dinding
48 Minyak Tinner
49 Minyak Begisting
50 Pelat alumunium (2 m x 1 m) tebal 2 mm
51 Kusen Alumunium
52 Pipa PVC 1/2" AW
53 Pipa PVC 3/4" AW
54 Pipa PVC 2" AW
55 Pipa PVC 3" AW (talang vertikal + klem)
56 Pipa PVC 4" AW
57 Fiting-fiting PVC
58 Klem talang 4"
59 Kusen Alumunium
60 Rangka Smart Truss
61 Besi siku
62 Profil Alumunium
63 Profil holo
64 Sekrup fixer
65 Sealant
66 Kaca Bening 5 mm
67 Kitchen Zink+Foucet
68 Klosed Duduk Amstad
HARGA SATUAN (Rp.)

85,000.00
138,000.00
136,000.00
41,600.00
37,600.00
52,535.00
44,650.00
47,025.00
46,360.00
4,500.00
180,000.00
25,000.00
65,000.00
1,800,000.00
/
/
/
/
/
/
/
/
/
/
/
/
/
/
lember
lembar
m2
lembar
lembar
m2
m2
m2
m2
buah
buah
buah
buah
buah
15,000.00
3,500,000.00
2,500,000.00
890,000.00
2,340,000.00
89,250.00
7,000.00
25,000.00
7,000.00
150,000.00
125,000.00
9,000.00
13,500.00
55,000.00
85,600.00
170,000.00
10,000.00
6,500.00
125,000.00
149,600.00
18,000.00
110,000.00
35,000.00
250.00
25,000.00
78,750.00
245,000.00
1,350,000.00
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
buah
unit
unit
unit
unit
m2
kg
liter
liter
lembar
m1
m1
m1
m1
m1
m1
buah
buah
m1
m2
kg
m1
m1
buah
tube
m2
buah
buah
NO.
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
URAIAN
Cermin Kamarmandi
Bak Fiber
Pipa 4" Class D
Pipa 1 1/2" Class D
Pipa 1/2 " Class D
Tee 1/2"
Elbo 4"
Elbo 1 1/2"
Elbo 1/2"
Kran 1/2"
Reducer drat 1/2"
Instalasi Listrik ( Suprime / NYA 3 X 2,5 mm )
Lampu TL 2 x 40 Watt Philips + Accessories
Stop Kontak Broco
Saklar Single Broco
Saklar Double Broco
Saklar Triple Broco
MCCB 16 A
Penangkal Petir
MCB 4 A
Grounding panel
Grendel Pintu
Engsel Jendela Alumunium
Engsel 4" Pintu
Hak angin alumunium
Cat Catylac
PJ2 double plywood 6 mm kaca tengah ( 80 x 2100 )
HARGA SATUAN (Rp.)

85,000.00
650,000.00
100,000.00
70,000.00
50,000.00
15,000.00
30,000.00
15,000.00
10,000.00
15,000.00
15,000.00
140,000.00
90,000.00
135,000.00
/
/
/
/
/
/
/
/
/
/
/
/
/
/
buah
buah
btg
btg
btg
buah
buah
buah
buah
buah
buah
titik
buah
buah
220,000.00 / buah
35,000.00 / buah
35,000.00 / buah
45,000.00 / buah
55,000.00 / buah
65,000.00 / buah
350,000.00 / unit
2,000,000.00 / unit
55,000.00 / buah
120,000.00 / unit
23,625.00 / buah
51,030.00 / buah
65,100.00 / buah
50,400.00 / buah
23,100.00 / buah
37,275.00 / buah
33,750.00 / kg
12,000.00 / ltr
721,560.00 / Buah
714,000.00 / Buah
1,014,300.00 / Buah
1,228,500.00 / Buah
/ Buah
406,350.00 / Buah
881,370.00 / Buah
554,400.00 / Buah
614,250.00 / Buah
35,000.00 unit
10,000.00 ea
NO.
URAIAN
112
113
114
115
116
117
118
119
120
121
122
123
124
125
Box Breaker
T Doss 3/4"
Clamp Pipa 3/4"
Box Metal in wall
Stop kontak AC 3 Hole 10 / 16 A 1 Phase Merk Legra
Outlet Telepon
Outlet Tv Cable
126
127
128
129
130
131
132
133
134
135
136
137

8,000.00
8,000.00
Cable type Interna NYM 1C x 2.5 mm Blue Stop Konta
3,000.00
Cable type Interna NYM 1C x 2.5 mm Black Stop Konta
3,000.00
3,000.00
15,000.00
15,000.00
Kertas Gosok
2,000.00
Rangka Plafond
49,800.00
889,900.00
990,600.00
1,025,500.00
C.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
SUBKONT (MATERIAL & PASANG)

Pasang Bouwplank
Air Kerja dan Listrik Kerja
Waterproofing
Kunci Pintu SES
Kunci Pintu KM/WC
Kunci Pintu Partisi
Handle pintu
Atap Baja Ringan Bahan Zincalum
Bubungan Atap
Grendel Pintu
Engsel 4" SES Pintu
HARGA SATUAN (Rp.)

45,000.00
60,000.00
40,000.00
2,500.00
2,500.00
2,500.00
1,500.00
1,000.00
10,000.00
4,000.00
15,000.00
20,000.00
25,000.00
25,000.00
320,000.00
400,000.00
5,000.00
199,500.00
168,000.00
157,500.00
126,000.00
23,100.00
149,600.00
38,400.00
57,720.00
23,625.00
51,030.00
65,100.00
50,400.00
Set
ea
ea
mtr
mtr
mtr
mtr
ea
ktng
ea
ea
ea
ea
ea
ea
ea
mtr
mtr
mtr
ea
ea
/ lembar
/ M2
/ M3
/ M3
/ M3
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
Ls
Hari
M2
buah
buah
buah
buah
buah
M2
M1
M1
buah
buah
buah
buah
NO.
URAIAN
16 Grendel Jendela
17 Hak angin
18 Pengecatan kusen & pintu (duco)
19 Pembersihan Lahan
20 Sponengan
0
UPAH (PASANG)
3 Cermin Kamarmandi
4 Bak Fiber
5 Pipa 4" Class D
6 Pipa 1 1/2" Class D
7 Pipa 1/2 " Class D
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
Tee 1/2"
Elbo 4"
Elbo 1 1/2"
Elbo 1/2"
Kran 1/2"
Reducer drat 1/2"
Box Breaker
T Doss 3/4"
Clamp Pipa 3/4"
Box Metal in wall
Stop kontak AC 3 Hole 10 / 16 A 1 Phase Merk Legra
Outlet Telepon
Outlet Tv Cable
Cable type Interna NYM 1C x 2.5 mm Blue Stop Konta
Cable type Interna NYM 1C x 2.5 mm Black Stop Konta
HARGA SATUAN (Rp.)

23,100.00
37,275.00
42,997.50
3,200.00
7,760.00
/
/
/
/
/
buah
buah
M2
M2
M1
30,000.00
80,000.00
1,000.00
67,000.00
1,500.00
1,000.00
1,000.00
/
/
/
/
/
/
/
buah
buah
buah
buah
btg
btg
btg
500.00
500.00
500.00
500.00
500.00
500.00
800.00
5,000.00
5,000.00
5,000.00
1,000.00
1,000.00
1,000.00
1,200.00
500.00
500.00
500.00
500.00
1,500.00
1,500.00
500.00
500.00
1,000.00
1,000.00
1,000.00
500.00
/ buah
/ buah
/ buah
/ buah
/ buah
/ buah
unit
ea
Set
ea
ea
mtr
mtr
mtr
mtr
ea
ktng
ea
ea
ea
ea
ea
ea
ea
mtr
mtr
mtr
ea
NO.
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
URAIAN
PJ2 double plywood 6 mm kaca tengah ( 80 x 2100 )
0
0
0
0
0
0
0
HARGA SATUAN (Rp.)

500.00 ea
144,312.00 / Buah
142,800.00 / Buah
202,860.00 / Buah
245,700.00 / Buah
/ Buah
81,270.00 / Buah
176,274.00 / Buah
110,880.00 / Buah
122,850.00 / Buah
NO.
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
URAIAN
HARGA SATUAN (Rp.)
NO.
URAIAN
HARGA SATUAN (Rp.)
NO.
URAIAN
HARGA SATUAN (Rp.)
NO.
URAIAN
HARGA SATUAN (Rp.)
NO.
URAIAN
HARGA SATUAN (Rp.)
NO.
URAIAN
HARGA SATUAN (Rp.)
NO.
URAIAN
HARGA SATUAN (Rp.)
PLUMBING FOR MATERIAL REQUEST

No
Uraian ( Item )
Harga Satuan Upah Satuan Total Harga
Type 45
1 unit
Line Aksesoris Kamar Mandi

3 Cermin Kamarmandi
4 Bak Fiber
Rp
245,000
Rp
30,000.0
Rp
Rp
Rp
1,350,000
85,000
Rp
650,000
Rp
Rp
Rp
80,000.0
1,000.0
67,000.0
Rp 1,430,000
Rp
86,000
Rp
717,000
275,000
Rp
1,500.0
Rp
101,500
Rp
Rp
1,000.0
1,000.0
Rp
Rp
71,000
51,000
Rp
Rp
500.0
500.0
Rp
Rp
15,500
30,500
Rp
Rp
500.0
500.0
Rp
Rp
15,500
10,500
Rp
Rp
500.0
500.0
Rp
Rp
15,500
15,500
1.00
1.00
1.00
1.00
Line Air Bersih

1 Pipa 4" Class D
2 Pipa 1 1/2" Class D
3 Pipa 1/2 " Class D
4 Tee 1/2"
5 Elbo 4"
6 Elbo 1 1/2"
7 Elbo 1/2"
8 Kran 1/2"
9 Reducer drat 1/2"
Total Harga
Rp 100,000
Rp
70,000
Rp
50,000
Rp
15,000
Rp
30,000
Rp
15,000
Rp
10,000
Rp
15,000
Rp
15,000
Line Air Kotor
2.00
3.00
6.00
3.00
2.00
3.00
###
4.00
4.00
ING FOR MATERIAL REQUEST

Type 45
Harga Perunit
Line Aksesoris Kamar Mandi

Rp275,000
###
Rp 86,000
Rp717,000
Line Air Bersih
Rp203,000
Rp213,000
Rp306,000
Rp 46,500
Rp 61,000
Rp 46,500
Rp126,000
Rp 62,000
Rp 62,000
Line Air Kotor
### 50,876,000
DETAIL SPESIFIKASI DAN HARGA ELECTRICAL

Proyek
Pekerjaan
Lokasi
Tahun
No
1
A
I
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
:
:
:
:
BTN-PKT JL.Gajah
Rumah Tipe 45
BTN-PKT JL.Gajah
2011
Uraian Pekerjaan
Volume
2
3
PEKERJAAN ELEKTRIKAL
PENERANGAN / LINGTHING FIXTURE / TELPON / TV CABEL
0
10
Box Breaker
1
1
1
60
60
60
45
T Doss 3/4"
17
Clamp Pipa 3/4"
2
Box Metal in wall
10
5
Stop kontak AC 3 Hole 10 / 16 A 1 Phase Merk Legrand
2
Outlet Telepon
1
Outlet Tv Cable
1
1
1
Cable type Interna NYM 1C x 2.5 mm Blue Stop Kontak
55
Cable type Interna NYM 1C x 2.5 mm Black Stop Kontak
55
Cable type Interna NYM 1C x 2.5 mm Yellow Stop Kontak
55
5
3
Satuan
4
unit
ea
Set
ea
ea
mtr
mtr
mtr
mtr
ea
ktng
ea
ea
ea
ea
ea
ea
ea
mtr
mtr
mtr
ea
ea
Biaya Upah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
800
5,000
5,000
5,000
1,000
1,000
1,000
1,200
500
500
500
500
1,500
1,500
500
500
1,000
1,000
1,000
500
500
Biaya Matrial
5
Jumlah Harga
9
Rp
35,000
Rp
10,000
Rp
45,000
Rp
60,000
Rp
40,000
Rp
2,500
Rp
2,500
Rp
2,500
Rp
1,500
Rp
1,000
Rp
10,000
Rp
4,000
Rp
15,000
Rp
20,000
Rp
25,000
Rp
25,000
Rp
8,000
Rp
8,000
Rp
3,000
Rp
3,000
Rp
3,000
Rp
15,000
Rp
15,000
Total Amount
Roundown
Rp
Rp 108,000
Rp
50,000
Rp
65,000
Rp
45,000
Rp 210,000
Rp 210,000
Rp 210,000
Rp 121,500
Rp
25,500
Rp
20,000
Rp
45,000
Rp
77,500
Rp
41,000
Rp
26,500
Rp
26,500
Rp
8,500
Rp
8,500
Rp 220,000
Rp 220,000
Rp 220,000
Rp
77,500
Rp
46,500
Rp 2,082,500
Rp 2,082,000
d
s
j
j
j
1
2
3
5
6
d
s
j
1
2
14

Rumah Tipe 45 BTN-PKT

Diunggah oleh

Informasi Dokumen

Deskripsi Asli:

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Rumah Tipe 45 BTN-PKT

Diunggah oleh

Hak Cipta:

Format Tersedia

PT.

RENCANA ANGGARAN BIAYA

ANGGARAN PELAKSANAAN PEKERJAAN

PEKERJAAN PONDASI DAN BETON

PEKERJAAN KUSEN PINTU DAN JENDELA

PEKERJAAN LANTAI DAN DINDING KERAMIK

PEKERJAAN ALAT GANTUNG

PEKERJAAN SANITAIR DAN SALURAN

PEKERJAAN CARPORT & FINISHING

PEKERJAAN INSTALASI LISTRIK

Jumlah harga per unit rumah

RENCANA ANGGARAN BIAYA

Uitzet / Pasang Bowplank

Fasilitas Air Kerja dan Listrik Kerja

Air Kerja dan Listrik Kerja

Urugan Tanah kembali dipadatkan

Urugan Pasir bawah lantai t : 10 cm, dipadatkan

Perataan dan Pemadatan

PEKERJAAN PONDASI DAN BETON

Lantai Kerja Beton K-100 tebal 5 cm

Batu Split 1 - 2 (Koral Ex. Palu)

Pasir Beton Ex Palu

Pondasi beton K-125 + Tulangan + Begisting

Upah Pengecoran (Concrete Ready Mix)

Besi beton (3.7)

Concrete ready mix K125

Pekerjaan Begisting (3.3)

Kayu Ulin 10x10 - 4 m

Pelat kanopi & meja dapur beton K-125 + Tul. + Begisti

Batu Split 1 - 2 (Koral Ex. Palu)

Pasir Beton Ex Palu

Upah Pengecoran (Concrete Ready Mix)

Besi beton (3.7)

Pekerjaan Begisting (3.4)

Dolken Kayu Gelam

Kolom beton K-125+ Tulangan + Begisting

Upah Pengecoran (Concrete Ready Mix)

Besi beton (3.7)

Concrete ready mix K125

Pekerjaan Begisting (3.5)

Dolken Kayu Gelam

Balok & Ringbalk beton K.125+ Tulangan + Begisting

Concrete ready mix K125

Upah Pengecoran (Concrete Ready Mix)

Besi beton (3.7)

Pekerjaan Begisting (3.4)

Dolken Kayu Gelam

Floor Area Dalam

Batu Split 1 - 2 (Koral Ex. Palu)

Pasir Beton Ex Palu

Besi beton (3.7)

Dolken Kayu Gelam

Rabat Teras (Concrete K-100)

Batu Split 1 - 2 (Koral Ex. Palu)

Pasir Beton Ex Palu

Upah Pengecoran (Concrete Ready Mix)

Besi beton (3.7)

Pekerjaan Begisting (3.6)

Upah Pengecoran (Concrete Ready Mix)

Pekerjaan Begisting (3.6)

Dolken Kayu Gelam

Sub Jumlah III