RENCANA ANGGARAN BIAYA

PEKERJAAN RUMAH TINGGAL

MUTIARA KEDOYA BLOK E-2 NO. 7
KEDOYA SELATAN, KEBON JERUK
JAKARTA BARAT

No Uraian Pekerjaan Vol Sat. Upah

I PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi 241.50 m2 1,800.00
2 Mobilisasi Proyek 1.00 Ls
3 Air Kerja 3.00 bln
4 Listrik Kerja 3.00 bln
5 Gudang dan Los Kerja 20.00 m2 70,000.00
6 Koordinasi keamanan proyek 3.00 bln 1,000,000.00
7 Pembersihan selama proyek 3.00 bln 500,000.00
8 Direksi Keet 1.00 Ls
9 Pekerjaan Uitzet & bouwplank 49.00 ml 7,500.00

Sub Total :

II PEKERJAAN GALIAN TANAH DAN URUGAN

1 Galian tanah pondasi batu kali 38.51 m3 36,000.00

2 Urugan pasir t. 10 cm di bawah pondasi batu kali 5.93 m3 29,300.00
3 Urugan pasir t. 10 cm di bawah plat lantai. 10.20 m3 29,300.00
4 Lantai kerja t. 5 cm di bawah plat lantai 102.00 m2 5,000.00
5 Lantai kerja t. 5 cm di bawah pondasi batu kali 43.45 m2 5,000.00
6 Urugan kembali pondasi batu kali 11.85 m2 10,000.00
7 Urugan pasir di bawah lantai keramik t. 10 cm 107.63 m2 29,300.00

Sub Total :

III PEKERJAAN PONDASI DAN BETON

1 Pekerjaan Pondasi batu kali dinding 17.38 m3 135,000.00
2 Beton sloof 15/25. 2.96 m3 131,100.00
3 Beton Plat Lantai Carport t. 10 cm 4.00 m3 131,100.00
4 Beton kolom praktis uk. 15/15. 1.55 m3 131,100.00
5 Beton ring balk pasangan dinding batu uk. 15/25. 2.96 m3 131,100.00
6 Pekerjaan beton dak talang. 4.70 m3 131,100.00
7 Pekerjaan beton listplank. 1.96 m3 131,100.00
8 Pekerjaan Screeding dak talang beton 47.00 m2 16,800.00
9 Pekerjaan Plesteran Beton Listplak 19.60 m2 16,800.00

Sub Total :

IV PEKERJAAN ANTI RAYAP

1 Anti rayap lantai bangunan 102.00 m2 1,000.00

Sub total :
 V PEKERJAAN ATAP
1 Pekerjaan Kuda - kuda baja ringan 136.84 m2 34,000.00
2 Alluminium Foil 136.84 m2
3 Penutup atap dengan genteng Kanmuri Milenio 136.84 m2
4 Nok Genteng Kanmuri Milenia Warna Natural 29.65 ml
5 Lisplank kayu 49.00 ml

Sub total :

VI PEKERJAAN DINDING :
1 Pekerjaan Pasangan Dinding Bata 157.74 m2 17,750.00
2 Plesteran + acian dinding bata 315.48 m2 25,500.00

Sub total :

VII PEKERJAAN PINTU DAN JENDELA

1 Kusen Kayu 5/15 0.88 m3
2 Daun Pintu Panil Kayu Pintu Utama 4.32 m2
3 Daun Pintu Panil Teakwood Pintu - pintu kamar 5.76 m2
4 Daun Jendela Kaca 5 mm Rk. Kayu 18.95 m2
5 BV kaca es 3.00 bh

Sub total :

VIII PEKERJAAN KERAMIK :

1 Lantai Keramik ex. Roman teras depan & belakang 10.63 m2 26,000.00
2 Plint Keramik teras, ex. Roman 11.00 m' 19,050.00
3 Keramik Ruang dalam ex. Roman 30 x 30 92.00 m2 26,000.00
4 Plint keramik Ruang dalam ex Roman tinggi 10 cm. 69.90 m' 19,050.00
5 Keramik KM/WC Lantai uk. 20 x 20 ex Roman 5.00 m2 26,000.00
6 Keramik Km/WC Dinding uk. 20 x 20 ex. Roman 14.40 m2 26,000.00
7 Toping meja wastafel. 1.00 bh 350,000.00

Sub Total :

IX PEKERJAAN PLAFOND :
1 Pekerjaan Plafond Gypsum 9 mm, rk Hollow 142.00 m2 25,000.00
2 Pekerjaan tali air plafond gypsum 165.00 m' 7,500.00

Sub total :

X PEKERJAAN CAT :
1 Pekerjaan cat dinding dalam vinilex 198.87 m2 6,750.00
2 Pekerjaan cat dinding luar wheatersield 159.25 m2 6,750.00
3 Pekerjaan cat plafond vinilex 142.00 m2 6,750.00
4 Pekerjaan cat list plafond Vinilex 165.00 m' 3,200.00

Sub total :
XI PEKERJAAN ME :

1 Instalasi titik lampu dalam 10.00 ttk 55,000.00

2 Instalasi titk lampu taman 2.00 ttk 55,000.00
3 Instalasi sakalar & Stop kontak 4.00 ttk 55,000.00
4 Instalasi telephone 2.00 ttk 45,000.00
5 Instalasi antena 3.00 ttk 50,000.00
6 Saklar Serie 5.00 bh 55,000.00
7 Saklar engke 2.00 bh 55,000.00
8 Saklar Double 4.00 bh 55,000.00
9 Frame Telephone 2.00 bh 75,000.00
10 Frame anthena 3.00 bh 75,000.00
11 Pemasangan Listrik baru 1300 Kwh 1.00 ls
12 Panel Listrik 3 Phase 1.00 unit 500,000.00
13 Pemasangan Box Telephone 1.00 unit 55,000.00

Sub total :

XII PEKERJAAN PLUMBING

1 Septic tank & resapan 1.00 unit 900,000.00

2 Bak Kontrol 6.00 bh 45,000.00
3 Instalasi Air Hujan
Pipa Wavin D3" 36.00 m' 11,250.00
4 Instalasi Air Kotor & air bekas :
Pipa Wavin D 5" 46.00 m' 18,750.00
Pipa Wavin D 4" 32.00 m' 15,000.00
Pipa Wavin D 3" 40.60 m' 11,250.00
5 Instalasi Air Bersih :
Pipa Rucika 1" 26.00 m' 7,800.00
Pipa Rucika 1/2" 10.00 m' 5,600.00
Floor Drain ex. Toto TX 1b 3.00 bh 7,000.00
WC Jongkok 1.00 bh 240,000.00
Bath tube FB1700 - 70 9005 ex. Toto 1.00 unit
Kran Bath tube 1.00 unit 9,000.00
Jet Washer 1.00 bh 10,000.00
Wastafel + kran 1.00 unit
Kitchen Zink + Kran 1.00 unit
Kran Taman 1.00 bh 7,800.00
Pompa Air Jet Pump 250 W ex. Sanyo 1.00 unit
Pantek Jet Pump 1.00 unit

Sub total :

Sub total :
Fee Kontraktor 10 %
Total :
Total Upah Harga Satuan Total Harga

434,700.00 2,000.00 483,000.00

- 2,000,000.00 2,000,000.00
- 250,000.00 750,000.00
- 500,000.00 1,500,000.00
1,400,000.00 200,000.00 4,000,000.00
3,000,000.00 1,000,000.00 3,000,000.00
1,500,000.00 500,000.00 1,500,000.00
- 1,000,000.00 1,000,000.00
367,500.00 29,000.00 1,421,000.00

15,654,000.00

1,386,450.00 36,000.00 1,386,450.00

173,602.50 296,000.00 1,753,800.00
298,860.00 296,000.00 3,019,200.00
510,000.00 40,170.00 4,097,340.00
217,250.00 40,170.00 1,745,386.50
118,500.00 10,000.00 118,500.00
3,153,559.00 29,600.00 3,185,848.00

15,306,524.50

2,346,300.00 650,000.00 11,297,000.00

388,383.75 4,326,200.00 12,816,367.50
524,400.00 2,996,900.00 11,987,600.00
203,532.75 4,107,400.00 6,376,738.50
388,383.75 4,326,200.00 12,816,367.50
616,170.00 4,326,200.00 20,333,140.00
256,956.00 4,326,200.00 8,479,352.00
789,600.00 27,150.00 1,276,050.00
329,280.00 27,150.00 532,140.00

85,914,755.50
102,000.00 35,000.00 3,570,000.00

3,570,000.00
4,652,441.00 140,000.00 19,157,110.00
- 55,000.00 7,526,007.50
- 135,000.00 18,472,927.50
- 72,000.00 2,134,800.00
- 85,000.00 4,165,000.00

51,455,845.00

2,799,885.00 89,000.00 14,038,860.00

8,044,740.00 43,500.00 13,723,380.00

27,762,240.00

- 5,500,000.00 4,840,000.00
- 1,150,000.00 4,968,000.00
- 875,000.00 5,040,000.00
- 550,000.00 10,422,500.00
- 400,000.00 1,200,000.00

26,470,500.00

276,380.00 118,500.00 1,259,655.00

209,550.00 36,830.00 405,130.00
2,392,000.00 118,500.00 10,902,000.00
1,331,595.00 36,830.00 2,574,417.00
130,000.00 121,000.00 605,000.00
374,400.00 121,000.00 1,742,400.00
350,000.00 2,000,000.00 2,000,000.00

19,488,602.00

3,550,000.00 98,490.00 13,985,580.00

1,237,500.00 25,000.00 4,125,000.00

18,110,580.00

1,342,338.75 18,500.00 3,679,002.50

1,074,937.50 21,000.00 3,344,250.00
958,500.00 18,500.00 2,627,000.00
528,000.00 8,000.00 1,320,000.00

10,970,252.50
550,000.00 175,000.00 1,750,000.00
110,000.00 200,000.00 400,000.00
220,000.00 175,000.00 700,000.00
90,000.00 125,000.00 250,000.00
150,000.00 125,000.00 375,000.00
 275,000.00 36,000.00 180,000.00
110,000.00 40,000.00 80,000.00
220,000.00 40,000.00 160,000.00
150,000.00 150,000.00 300,000.00
225,000.00 125,000.00 375,000.00
- 2,500,000.00 2,500,000.00
500,000.00 3,000,000.00 3,000,000.00
55,000.00 300,000.00 300,000.00

10,370,000.00

900,000.00 5,000,000.00 5,000,000.00

270,000.00 150,000.00 900,000.00

405,000.00 25,000.00 900,000.00

862,500.00 57,600.00 2,649,600.00

480,000.00 35,600.00 1,139,200.00
456,750.00 25,000.00 1,015,000.00
-
202,800.00 16,500.00 429,000.00
56,000.00 9,400.00 94,000.00
21,000.00 260,000.00 780,000.00
240,000.00 650,000.00 650,000.00
- 4,500,000.00 4,500,000.00
9,000.00 325,000.00 325,000.00
10,000.00 250,000.00 250,000.00
- 2,250,000.00 2,250,000.00
- 1,350,000.00 1,350,000.00
7,800.00 200,000.00 200,000.00
- 2,500,000.00 2,500,000.00
- 1,500,000.00 1,500,000.00

26,431,800.00

311,505,099.50
31,150,509.95
54,333,545.00 342,655,609.45
 Project : Rumah Tinggal Kedoya
Page 11 of 40

UNIT PRICE ANALYSIS

Project : Rumah Tinggal Kedoya
Scope of work : Sand Fill
Unit : cum
Unit Price : 296,000
No. Description Unit Quantity Price (Rp.)
1 Sand River cum 1.20 230,000
2 Labour cum 1.00 20,000

Total
Rounded

UNIT PRICE ANALYSIS

Project : Rumah Tinggal Kedoya
Scope of work : Excavation < 1m
Unit : cum
Unit Price : 36,000
No. Description Unit Quantity Price (Rp.)
1 Labour cum 1.00 36,000

Total
Rounded

UNIT PRICE ANALYSIS

Project : Rumah Tinggal Kedoya
Scope of work : Compaction
Unit : sqm
Unit Price : 3,140
No. Description Unit Quantity Price (Rp.)
1 Stemper day 0.008 80,000
2 Labour M2 1.00 2,500

Total
Rounded

UNIT PRICE ANALYSIS

Project : Rumah Tinggal Kedoya
Scope of work : Concrete K - 225 ( Hand mix )
Unit : cum
Unit Price : 864,000
No. Description Unit Quantity Price (Rp.)
1 PC zak 7.20 65,000
2 Sand Concrete cum 0.52 230,000
3 Aggregate ( Split ) cum 0.84 210,000
4 Labour Pouring cum 1.00 100,000 Page 12 of 40

Total
Rounded
UNIT PRICE ANALYSIS Page 13 of 40
Project : Rumah Tinggal Kedoya
Scope of work : Lean Concrete
Unit : cum
Unit Price : 803,400
No. Description Unit Quantity Price (Rp.)
1 PC zak 6.700 65,000
2 Sand Concrete cum 0.48 230,000
3 Aggregate ( Split ) cum 0.75 210,000
4 Labour Pouring cum 1.00 100,000

Total
Rounded

UNIT PRICE ANALYSIS

Project : Rumah Tinggal Kedoya
Scope of work : Beton Tumbuk
Unit : cum
Unit Price : 685,700
No. Description Unit Quantity Price (Rp.)
1 PC zak 4.360 65,000
2 Sand Concrete cum 0.52 230,000
3 Aggregate ( Split ) cum 0.87 210,000
4 Labour Pouring cum 1.00 100,000

Total
Rounded

UNIT PRICE ANALYSIS

Project : Rumah Tinggal Kedoya
Scope of work : Readymix concrete K - 225
Unit : cum
Unit Price : 808,750
No. Description Unit Quantity Price (Rp.)
1 Readymix concrete cum 1.05 675,000
2 Labour Pouring cum 1.00 100,000

Total
Rounded
UNIT PRICE ANALYSIS Page 14 of 40
Project : Rumah Tinggal Kedoya
Scope of work : Rebar
Unit : kg
Unit Price : 10,940
No. Description Unit Quantity Price (Rp.)
1 Round Bar kg 1.05 8,800
2 Tie Wire kg 0.02 15,000
3 Labour kg 1.00 1,400

Total
Rounded

UNIT PRICE ANALYSIS

Project : Rumah Tinggal Kedoya
Scope of work : Brick wall 1 : 4
Unit : sqm
Unit Price : 89,000
No. Description Unit Quantity Price (Rp.)
1 PC zak 0.30 65,000
2 Sand River cum 0.047 230,000
3 Brick Wall nos 93.0 475
4 Labour sqm 1.00 15,000

Total
Rounded

UNIT PRICE ANALYSIS

Project : Rumah Tinggal Kedoya
Scope of work : Plaster 1 : 4
Unit : sqm
Unit Price : 27,150
No. Description Unit Quantity Price (Rp.)
1 PC zak 0.096 65,000
2 Sand River cum 0.017 230,000
3 Labour sqm 1.00 17,000

Total
Rounded
UNIT PRICE ANALYSIS Page 15 of 40
Project : Rumah Tinggal Kedoya
Scope of work : Smoother ( 2 mm thk )
Unit : sqm
Unit Price : 19,500
No. Description Unit Quantity Price (Rp.)
1 PC zak 0.10 65,000
2 Labour sqm 1.00 13,000

Total
Rounded

UNIT PRICE ANALYSIS

Project : Rumah Tinggal Kedoya
Scope of work : Form Work 9 mm ( 1x used )
Unit : sqm
Unit Price : 191,910
No. Description Unit Quantity Price (Rp.)
1 Timber cum 0.036 3,100,000
2 Plywood 9 mm sheet 0.371 110,000
3 Nail kg 0.3 15,000
4 Labour sqm 1.00 35,000

Total
Rounded

UNIT PRICE ANALYSIS

Project : Rumah Tinggal Kedoya
Scope of work : Form Work 9 mm ( 2x used )
Unit : sqm
Unit Price : 145,600
No. Description Unit Quantity Price (Rp.)
1 Timber cum 0.025 3,100,000
2 Plywood 9 mm sheet 0.260 110,000
3 Nail kg 0.3 15,000
4 Labour sqm 1.00 35,000

Total
Rounded
UNIT PRICE ANALYSIS Page 16 of 40
Project : Rumah Tinggal Kedoya
Scope of work : Form Work 9 mm ( 4x used )
Unit : sqm
Unit Price : 107,470
No. Description Unit Quantity Price (Rp.)
1 Timber cum 0.016 3,100,000
2 Plywood 9 mm sheet 0.167 110,000
3 Nail kg 0.3 15,000
4 Labour sqm 1.00 35,000

Total
Rounded

UNIT PRICE ANALYSIS

Project : Rumah Tinggal Kedoya
Scope of work : Concrete Beam K-225 ( 1 : 2 : 3 ) handmix for sloof
Unit : cum
Unit Price : 4,326,200
No. Description Unit Quantity Price (Rp.)
1 Concrete cum 1.00 864,000
2 Rebar kg 210.00 10,940
3 Formwork ( 2 x used ) m2 8.0 145,600

Total
Rounded

UNIT PRICE ANALYSIS

Project : Rumah Tinggal Kedoya
Scope of work : Concrete Beam K-225 ( 1 : 2 : 3 ) handmix for KP/RB
Unit : cum
Unit Price : 4,107,400
No. Description Unit Quantity Price (Rp.)
1 Concrete cum 1.00 864,000
2 Rebar kg 190.00 10,940
3 Formwork ( 2 x used ) m2 8.0 145,600

Total
Rounded

UNIT PRICE ANALYSIS

Project : Rumah Tinggal Kedoya
Scope of work : Concrete Beam K-225 ( 1 : 2 : 3 ) for plat lantai
Unit : cum
Unit Price : 2,996,900
No. Description Unit Quantity Price (Rp.)
1 Concrete cum 1.00 864,000
 2 Rebar kg 175.00 10,940
3 Formwork ( 2 x used ) m2 1.5 145,600 Page 17 of 40

Total
Rounded

UNIT PRICE ANALYSIS

Project : Rumah Tinggal Kedoya
Scope of work : Ceramic Floor Tile 30 x 30
Unit : sqm
Unit Price : 118,500
No. Description Unit Quantity Price (Rp.)
1 PC zak 0.188 65,000
2 Sand River cum 0.022 230,000
3 Cement Grouting kg 0.162 22,500
4 Ceramic Cutting Tools day 0.027 50,000
5 Labour sqm 1.00 17,500
6 Floor Tile Ceramic 40 x 40 sqm 1.05 75,000

Total
Rounded
UNIT PRICE ANALYSIS
Project : Rumah Tinggal Kedoya Page 18 of 40
Scope of work : Ceramic Wall Tile 20 x 20
Unit : sqm
Unit Price : 121,000
No. Description Unit Quantity Price (Rp.)
1 PC zak 0.188 65,000
2 Sand River cum 0.022 230,000
3 Cement Grouting kg 0.162 22,500
4 Ceramic Cutting Tools day 0.027 50,000
5 Labour sqm 1.00 20,000
6 Wall Tile Ceramic 20 x 20 sqm 1.05 75,000

Total
Rounded

UNIT PRICE ANALYSIS

Project : Rumah Tinggal Kedoya
Scope of work : Masonry 1 : 5
Unit : cum
Unit Price : 650,000
No. Description Unit Quantity Price (Rp.)
1 PC zak 3.23 65,000
2 Sand River cum 0.47 230,000
3 River Stone cum 1.20 210,000
4 Labour cum 1.00 80,000

Total
Rounded

UNIT PRICE ANALYSIS

Project : Rumah Tinggal Kedoya
Scope of work : Wire Mesh M-6 Single Layer
Unit : sqm
Unit Price : 33,510
No. Description Unit Quantity Price (Rp.)
1 Wire Mesh / sqm kg 3.570 8,250
2 Rebar 8 mm diameter kg 0.280 10,940
3 Labour sqm 1.0 1,000

Total
Rounded
UNIT PRICE ANALYSIS Page 19 of 40
Project : Rumah Tinggal Kedoya
Scope of work : Hollow Steel frame for Partition 40 x 40 mm
Unit : sqm
Unit Price : 56,600
No. Description Unit Quantity Price (Rp.)
1 Hollow frame m1 1.250 35,000
2 Sekrup dus 0.057 15,000
3 Labour sqm 1.00 12,000

Total
Rounded

UNIT PRICE ANALYSIS

Project : Rumah Tinggal Kedoya
Scope of work : Wooden frame for Partition 50 x 70 mm
Unit : sqm
Unit Price : 65,250
No. Description Unit Quantity Price (Rp.)
1 Wooden Frame 50 x 70 cum 0.016 3,000,000
2 Timber Nail kg 0.150 15,000
3 Labour sqm 1.00 15,000

Total
Rounded

UNIT PRICE ANALYSIS

Project : Rumah Tinggal Kedoya
Scope of work : Gypsum Sheet 9 mm ex
Unit : sqm
Unit Price : 34,640
No. Description Unit Quantity Price (Rp.)
1 Gypsum Sheet 9 mm sheet 0.357 55,000
2 Gypsum Nail ( Sekrup ) dus 0.043 15,000
3 Compound kg 0.246 3,000
4 Textile Compound roll 0.350 7,500
5 Labour sqm 1.00 11,000

Total
Rounded
UNIT PRICE ANALYSIS
Project : Rumah Tinggal Kedoya Page 20 of 40
Scope of work : GRC Sheet 9mm
Unit : sqm
Unit Price : 37,990
No. Description Unit Quantity Price (Rp.)
1 Kalsiboard Sheet sheet 0.357 70,000
2 Nail ( Sekrup ) dus 0.043 15,000
3 Compound kg 0.246 3,000
4 Textile Compound roll 0.350 7,500
5 Labour sqm 1.00 9,000

Total
Rounded

UNIT PRICE ANALYSIS

Project : Rumah Tinggal Kedoya
Scope of work : Ceiling Wooden Frame 40 x 60 mm
Unit : sqm
Unit Price : 58,250
No. Description Unit Quantity Price (Rp.)
1 Wooden Frame 40 x 60 cum 0.012 3,000,000
2 Timber Nail kg 0.150 15,000
3 Labour sqm 1.00 20,000

Total
Rounded

UNIT PRICE ANALYSIS

Project : Rumah Tinggal Kedoya
Scope of work : Ceiling Hollow Steel Frame 40 x 40 mm
Unit : sqm
Unit Price : 63,850
No. Description Unit Quantity Price (Rp.)
1 Hollow frame m1 1.400 35,000
2 Sekrup dus 0.057 15,000
3 Labour sqm 1.00 14,000

Total
Rounded
UNIT PRICE ANALYSIS Page 21 of 40
Project : Rumah Tinggal Kedoya
Scope of work : Ceiling Plywood 3,8 mm thk
Unit : sqm
Unit Price : 32,650
No. Description Unit Quantity Price (Rp.)
1 Plywood 3,8 mm thk sheet 0.37 55,000
2 Plywood nail kg 0.015 20,000
3 Labour sqm 1.00 12,000

Total
Rounded

UNIT PRICE ANALYSIS

Project : Rumah Tinggal Kedoya
Scope of work : Flush Door D1 Size 900 x 2100
Unit : nos
Unit Price : 1,527,220
No. Description Unit Quantity Price (Rp.)
1 Timber Frame Meranti m 5.10 45,000
2 Plywood Door nos 1.00 700,000
3 Hinges nos 3.00 15,000
4 Keys nos 1.00 150,000
5 Timber Frame Painting m 5.10 16,200
6 Door Painting sqm 3.78 45,000
7 Labour nos 1.00 150,000

Total
Rounded

UNIT PRICE ANALYSIS

Project : Rumah Tinggal Kedoya
Scope of work : Flush Door D2 Size 2 x 900 x 2100
Unit : nos
Unit Price : 2,620,840
No. Description Unit Quantity Price (Rp.)
1 Timber Frame Meranti m 7.20 45,000
2 Plywood Door nos 2.00 700,000
3 Hinges nos 6.00 15,000
4 Keys nos 1.00 150,000
5 Timber Frame Painting m 7.20 16,200
6 Door Painting sqm 7.56 45,000
7 Labour nos 1.00 200,000

Total
Rounded
UNIT PRICE ANALYSIS
Project : Rumah Tinggal Kedoya Page 22 of 40
Scope of work : Window Glass Openable + Tralis 2400 x 1200 ( 4 hole )
Unit : nos
Unit Price : 4,732,530
No. Description Unit Quantity Price (Rp.)
1 Timber Frame Meranti m 11.88 45,000
2 Window Glass sqm 2.88 180,000
3 Glass t = 5 mm thk sqm 2.88 110,000
4 Timber List m 28.80 15,000
5 Hinges nos 8.00 15,000
6 Ironmongeries lot 4.00 15,000
7 Timber Frame Painting m 11.88 16,200
8 Window Painting m 14.40 16,200
9 Tralis nos 1.00 2,000,000
10 Labour nos 1.00 325,000

Total
Rounded

UNIT PRICE ANALYSIS

Project : Rumah Tinggal Kedoya
Scope of work : Window Glass Openable + Tralis 600 x 1200
Unit : nos
Unit Price : 1,312,470
No. Description Unit Quantity Price (Rp.)
1 Timber Frame Meranti m 3.96 45,000
2 Window Glass sqm 0.72 180,000
3 Glass t = 5 mm thk sqm 0.72 110,000
4 Timber List m 7.20 15,000
5 Hinges nos 2.00 15,000
6 Ironmongeries lot 1.00 15,000
7 Timber Frame Painting m 3.96 16,200
8 Window Painting m 3.60 16,200
9 Tralis nos 1.00 500,000
10 Labour nos 1.00 150,000

Total
Rounded
UNIT PRICE ANALYSIS
Project : Rumah Tinggal Kedoya Page 23 of 40
Scope of work : Window Fix Glass 400 x 800
Unit : nos
Unit Price : 342,200
No. Description Unit Quantity Price (Rp.)
1 Timber Frame Meranti m 2.84 45,000
2 Glass t = 5 mm thk sqm 0.64 110,000
3 Timber List m 3.20 15,000
4 Timber Frame Painting m 2.84 16,200
5 Labour nos 1.00 50,000

Total
Rounded

UNIT PRICE ANALYSIS

Project : Rumah Tinggal Kedoya
Scope of work : Timber Work
Unit : sqm
Unit Price : 7,395,000
No. Description Unit Quantity Price (Rp.)
1 Timber cum 1.05 6,150,000
2 Nail kg 5.00 17,500
3 Labour cum 1.00 850,000

Total
Rounded

UNIT PRICE ANALYSIS

Project : Rumah Tinggal Kedoya
Scope of work : Corrugated Asbestos Roof
Unit : sqm
Unit Price : 53,550
No. Description Unit Quantity Price (Rp.)
1 Corrugated Asbestos Roof sqm 1.15 37,000
2 Roof Nail nos 2.00 1,500
3 Labour sqm 1.00 8,000

Total
Rounded

UNIT PRICE ANALYSIS

Project : Rumah Tinggal Kedoya
Scope of work : Atap Zinc Alum 0.45 + Tailon 8mm
Unit : sqm
Harga Satuan : 156,800
No. Uraian Pekerjaan Satuan Volume Harga Satuan (Rp.)
1 Atap Zinc Alum 0.45 + Tailon 8mm sqm 1.10 133,350
2 Roof Nail nos 4.00 800
3 Labour sqm 1.00 7,000 Page 24 of 40

Total
Dibulatkan
 Page 25 of 40

Total price (Rp.)

276,000
20,000

296,000
296,000

Total price (Rp.)

36,000

36,000
36,000

Total price (Rp.)

640
2,500

3,140
3,140

Total price (Rp.)

468,000
119,600
176,400
100,000 Page 26 of 40

864,000
864,000
 Page 27 of 40

Total price (Rp.)

435,500
110,400
157,500
100,000

803,400
803,400

Total price (Rp.)

283,400
119,600
182,700
100,000

685,700
685,700

Total price (Rp.)

708,750
100,000

808,750
808,750
 Page 28 of 40

Total price (Rp.)

9,240
300
1,400

10,940
10,940

Total price (Rp.)

19,500
10,810
44,175
15,000

89,485
89,000

Total price (Rp.)

6,240
3,910
17,000

27,150
27,150
 Page 29 of 40

Total price (Rp.)

6,500
13,000

19,500
19,500

Total price (Rp.)

111,600
40,810
4,500
35,000

191,910
191,910

Total price (Rp.)

77,500
28,600
4,500
35,000

145,600
145,600
 Page 30 of 40

Total price (Rp.)

49,600
18,370
4,500
35,000

107,470
107,470

Total price (Rp.)

864,000
2,297,400
1,164,800

4,326,200
4,326,200

Total price (Rp.)

864,000
2,078,600
1,164,800

4,107,400
4,107,400

Total price (Rp.)

864,000
 1,914,500
218,400 Page 31 of 40

2,996,900
2,996,900

Total price (Rp.)

12,220
5,060
3,654
1,350
17,500
78,750

118,534
118,500
 Page 32 of 40

Total price (Rp.)

12,220
5,060
3,654
1,350
20,000
78,750

121,034
121,000

Total price (Rp.)

209,950
108,100
252,000
80,000

650,050
650,000

Total price (Rp.)

29,453
3,063
1,000

33,516
33,510
 Page 33 of 40

Total price (Rp.)

43,750
855
12,000

56,605
56,600

Total price (Rp.)

48,000
2,250
15,000

65,250
65,250

Total price (Rp.)

19,635
645
738
2,625
11,000

34,643
34,640
 Page 34 of 40

Total price (Rp.)

24,990
645
738
2,625
9,000

37,998
37,990

Total price (Rp.)

36,000
2,250
20,000

58,250
58,250

Total price (Rp.)

49,000
855
14,000

63,855
63,850
 Page 35 of 40

Total price (Rp.)

20,350
300
12,000

32,650
32,650

Total price (Rp.)

229,500
700,000
45,000
150,000
82,620
170,100
150,000

1,527,220
1,527,220

Total price (Rp.)

324,000
1,400,000
90,000
150,000
116,640
340,200
200,000

2,620,840
2,620,840
 Page 36 of 40

Total price (Rp.)

534,600
518,400
316,800
432,000
120,000
60,000
192,456
233,280
2,000,000
325,000

4,732,536
4,732,530

Total price (Rp.)

178,200
129,600
79,200
108,000
30,000
15,000
64,152
58,320
500,000
150,000

1,312,472
1,312,470
 Page 37 of 40

Total price (Rp.)

127,800
70,400
48,000
46,008
50,000

342,208
342,200

Total price (Rp.)

6,457,500
87,500
850,000

7,395,000
7,395,000

Total price (Rp.)

42,550
3,000
8,000

53,550
53,550

Jumlah Harga (Rp.)

146,685
 3,200
7,000 Page 38 of 40

156,885
156,800
Urugan Pasir
org Tukang 0.35 80,000 28,000
org Pembantu Tukang 0.02 65,000 1,300
29,300
a
Urugan kembali
org Tukang 0.23 80,000 18,400
org Pembantu Tukang 0.02 65,000 1,300
19,700

Pondasi Batu kali

org Tukang 1.2 80000 96000
org Pembantu Tukang 0.6 65000 39000
135,000

Beton Sloof 15/25

m3 Beton 95,000
kg Besi 1,100
m2 Bekisting 35,000
131,100

Pasangan batu bata

org Tukang 0.1 80,000 8,000
org Pembantu Tukang 0.15 65,000 9,750
17,750

Plesteran
org Tukang 0.08 80,000 6,400
org Pembantu Tukang 0.16 65,000 10,400
16,800

Keramik
org Tukang 0.13 80,000 10,400
org Pembantu Tukang 0.24 65,000 15,600
26,000

Plint Keramik
org Tukang 0.1 80,000 8,000
org Pembantu Tukang 0.17 65,000 11,050
19,050
Plafond Gypsum
org Tukang 0.05 80,000 4,000
org Pembantu Tukang 0.1 65,000 6,500
10,500

Cat
Org Tukang 0.06 80,000 4,800
Org Pembantu Tukang 0.03 65,000 1,950
6,750