DAFTAR HARGA SATUAN UPAH DAN BAHAN

I. Upah Kerja :
* Pekerja OH Rp. 100,000.00
* Tukang batu OH Rp. 125,000.00
* Kep. Tukang OH Rp. 150,000.00
* Mandor OH Rp. 150,000.00

+ Pasir m3 Rp. 115,000.00

+ Batu belah m3 Rp. 125,000.00
+ Batu Bata merah bh Rp. 750.00
+ Hollow Brick bh Rp. 2,750.00
+ Krikil ( Tensla ) m3 Rp. 300,000.00
+ Semen PC zak Rp. 60,000.00
+ Besi kg Rp. 15,000.00
+ Kawat bendrat kg Rp. 15,000.00
+ Paku macam ukuran kg Rp. 15,000.00
+ Paku Triplex kg Rp. 25,000.00
+ Paku Genteng Metal kg Rp. 17,500.00
+ Gypsum board lbr Rp. 90,000.00
+ Kalsibord lbr Rp. 90,000.00
+ Triplex 3 mm lbr Rp. 70,000.00
+ Keramik 30x30 Dos Rp. 200,000.00
+ Keramik 20x25 Dos Rp. 150,000.00
+ Kayu kelas I m3 Rp. 7,500,000.00
+ Kayu kelas II m3 Rp. 2,350,000.00
+ Kayu kelas II m3 Rp. 1,950,000.00
+ Kayu kelas III m3 Rp. 950,000.00
+ Kayu kelas I papan Linggua m3 Rp. 4,000,000.00
+ Profil Sp 3 btg Rp. 20,000.00
+ Genteng metal sakura lbr Rp. 55,000.00
+ Nok Genteng metal sakura lbr Rp. 55,000.00
+ Cat Kayu kg Rp. 28,000.00
+ Cat tembok catylac kg Rp. 11,400.00
+ Cat tembok weathershild kg Rp. 57,400.00
+ Dumpul kg Rp. 22,500.00
+ Amplas kg Rp. 5,000.00
+ Minyak cat kg Rp. 25,000.00
+ Pipa pvc 1/2" btg Rp. 20,000.00
+ Pipa pvc 3/4" btg Rp. 20,000.00
+ Pipa pvc 1 1/4" btg Rp. 26,000.00
+ Pipa pvc 4" btg Rp. 150,000.00
+ Mata kran 1/2" btg Rp. 20,000.00
+ Lampu Down ligth bh Rp. 32,500.00
+ Lampu tempel bh Rp. 20,000.00
+ Stop kontak bh Rp. 10,000.00
+ Saklar Seri bh Rp. 8,500.00
+ Saklar tunggal bh Rp. 8,000.00
+ Box MCB bh Rp. 75,000.00
+ Mata kran bh Rp. 27,500.00
+ Klose jongkok bh Rp. 145,000.00
+ Bak air Fiber bh Rp. 115,000.00
+ Stop kran bh Rp. 35,000.00
+ Flour drain bh Rp. 15,000.00
+ Klose duduk bh Rp. 520,000.00
+ Engsel pintu bh Rp. 8,250.00
+ Engsel jendela bh Rp. 7,500.00
+ Kunci pintu Royal bh Rp. 45,000.00
+ Lamskar bh Rp. 8,500.00
+ Sping knif bh Rp. 7,500.00
+ Kaca bening 4mm m3 Rp. 65,000.00
+ Kitchen zink bh Rp. 150,000.00
 DAFTAR ANALISA
No. PEKERJAAN/KOMPONEN KOEFISIEN SATUAN HARGA

1 GALIAN TANAH BIASA / M3

Upah Kerja :
* Pekerja 0.750 OH 100,000.00
* Mandor 0.025 OH 150,000.00

2 URUGAN TANAH BAWAH LANTAI / M3

Upah Kerja :
* Pekerja 0.190 OH 100,000.00
* Mandor 0.005 OH 150,000.00
Bahan :
+ Tanah urug 1.200 m3

3 URUGAN PASIR BAWAH LANTAI / M3

Upah Kerja :
* Pekerja 0.150 OH 100,000.00
* Mandor 0.007 OH 150,000.00
Bahan :
+ Pasir 1.200 m3 115,000.00

4 PASANG BATU KOSONG ( AANSTAMPING ) / M3

Upah Kerja :
* Pekerja 0.500 OH 100,000.00
* Mandor 0.013 OH 150,000.00
Bahan :
+ Batu belah 1.200 m3 125,000.00

5 PASANG BATU BELAH 1:4 / M3

Upah Kerja :
* Pekerja 3.600 OH 100,000.00
* Tukang batu 1.200 OH 125,000.00
* Kep. Tukang 0.120 OH 150,000.00
* Mandor 0.180 OH 150,000.00
Bahan :
+ Batu belah 1.200 m3 125,000.00
+ Pasir 0.522 m3 115,000.00
+ Semen PC 3.257 Zak 60,000.00

6 PASANG BATU BELAH 1:5 / M3

 Upah Kerja :
* Pekerja 0.500 OH 100,000.00
* Tukang batu 0.360 OH 125,000.00
* Kep. Tukang 0.036 OH 150,000.00
* Mandor 0.135 OH 150,000.00
Bahan :
+ Batu belah 1.200 m3 125,000.00
+ Pasir 0.567 m3 115,000.00
+ Semen PC 2.516 Zak 60,000.00

7 PASANG BATU BATA 1:3/ M2

Upah Kerja :
* Pekerja 0.220 OH 100,000.00
* Tukang batu 0.100 OH 125,000.00
* Kep. Tukang 0.015 OH 150,000.00
* Mandor 0.010 OH 150,000.00
Bahan :
+ Batu Bata merah 70.000 bh 750.00
+ Pasir 0.038 m3 115,000.00
+ Semen PC 0.314 Zak 60,000.00

8 PASANG BATU BATA 1:4/ M2

Upah Kerja :
* Pekerja 0.450 OH 100,000.00
* Tukang batu 0.150 OH 125,000.00
* Kep. Tukang 0.015 OH 150,000.00
* Mandor 0.022 OH 150,000.00
Bahan :
+ Batu Bata merah 70.000 bh 750.00
+ Pasir 0.040 m3 115,000.00
+ Semen PC 0.253 Zak 60,000.00

9 PASANG BATU BATA 1:5/ M2

Upah Kerja :
* Pekerja 0.220 OH 100,000.00
* Tukang batu 0.100 OH 125,000.00
* Kep. Tukang 0.015 OH 150,000.00
* Mandor 0.010 OH 150,000.00
Bahan :
+ Batu Bata merah 70.000 bh 750.00
+ Pasir 0.044 m3 115,000.00
+ Semen PC 0.195 Zak 60,000.00

10 PASANG BATU HOLLOW BRICK 1:5 / M3

Upah Kerja :
* Pekerja 0.220 OH 100,000.00
 * Tukang batu 0.100 OH 125,000.00
* Kep. Tukang 0.015 OH 150,000.00
* Mandor 0.010 OH 150,000.00
Bahan :
+ Hollow Brick 13.000 bh 2,750.00
+ Pasir 0.017 m3 115,000.00
+ Semen PC 0.152 Zak 60,000.00

11 BETON TUMBUK 1:3:5 / M3

Upah Kerja :
* Pekerja 0.410 OH 100,000.00
* Tukang batu 0.700 OH 125,000.00
* Kep. Tukang 0.070 OH 150,000.00
* Mandor 0.020 OH 150,000.00
Bahan :
+ Krikil ( Tensla ) 1.040 m3 300,000.00
+ Pasir 0.680 m3 115,000.00
+ Semen PC 3.800 Zak 60,000.00

12 PLESTERAN DINDING 1:4 / M2

Upah Kerja :
* Pekerja 0.100 OH 100,000.00
* Tukang batu 0.200 OH 125,000.00
* Kep. Tukang 0.020 OH 150,000.00
* Mandor 0.001 OH 150,000.00
Bahan :
+ Pasir 0.019 m3 115,000.00
+ Semen PC 0.163 Zak 60,000.00

13 PLESTERAN DINDING 1:6 / M2

Upah Kerja :
* Pekerja 0.100 OH 100,000.00
* Tukang batu 0.200 OH 125,000.00
* Kep. Tukang 0.020 OH 150,000.00
* Mandor 0.001 OH 150,000.00
Bahan :
+ Pasir 0.021 m3 115,000.00
+ Semen PC 0.130 Zak 100,000.00

14 Acian dinding
Upah Kerja :
* Pekerja 0.050 OH 100,000.00
* Tukang batu 0.060 OH 125,000.00
* Kep. Tukang 0.010 OH 150,000.00
* Mandor 0.005 OH 150,000.00
 Bahan :
+ Pasir m3 150,000.00
+ Semen PC 0.230 Zak 60,000.00

15 PASANG KERAMIK LANTAI / M2

Upah Kerja :
* Pekerja 0.274 OH 100,000.00
* Tukang batu 0.276 OH 125,000.00
* Kep. Tukang 0.027 OH 150,000.00
* Mandor 0.014 OH 150,000.00
Bahan :
+ Keramik 30x30 1.100 Dos 200,000.00
+ Pasir 0.018 m3 115,000.00
+ Semen PC 0.130 Zak 60,000.00

16 PASANG KERAMIK DINDING

Upah Kerja :
* Pekerja 0.500 100,000.00
* Tukang batu 0.310 125,000.00
* Kep. Tukang 0.025 150,000.00
* Mandor 0.031 150,000.00
Bahan :
+ Keramik 20x25 1.100 Dos 150,000.00
+ Pasir 0.018 m3 115,000.00
+ Semen PC 0.130 Zak 60,000.00

17 BETON BERTULANG 1:2:3 / M3

a. Beton :
Upah Kerja :
* Pekerja 0.410 OH 100,000.00
* Tukang batu 0.700 OH 125,000.00
* Kep. Tukang 0.100 OH 150,000.00
* Mandor 0.300 OH 150,000.00
Bahan :
+ Krikil ( Tensla ) 0.820 m3 300,000.00
+ Pasir 0.540 m3 115,000.00
+ Semen PC 6.800 Zak 60,000.00
A.=
b. Pembesian = 100 kg
Upah Kerja :
* Pekerja 1.620 OH 100,000.00
* Tukang batu 1.620 OH 125,000.00
* Kep. Tukang 0.540 OH 150,000.00
* Mandor 0.080 OH 150,000.00
Bahan :
+ Besi beton 110.000 kg 15,000.00
 + Kawat bendrat 2.000 kg 15,000.00
B=
BIAYA UNTUK SATU KG PEMBESIAN (Total B dibagi 100) =

c. Bekesting / m3 beton :
Upah Kerja :
* Pekerja 0.220 OH 100,000.00
* Tukang kayu 0.500 OH 125,000.00
* Kep. Tukang 0.050 OH 150,000.00
* Mandor 0.011 OH 150,000.00
Bahan :
+ Kayu kelas III 0.400 m3 950,000.00
+ Paku 4.000 kg 15,000.00

d. Membongkar bekesting dan menyiram

Upah Kerja :
* Pekerja 1.000 OH 100,000.00
+ Alat bantu 0.100 Set 2,000.00

Beton bertuang 1:2:3 = (a+b+c+d )

Beton 175 Kg 21,375.00 3,740,625.00

Beton 200 Kg 21,375.00 4,275,000.00
Beton 215 Kg 21,375.00 4,595,625.00
Beton 250 Kg 21,375.00 5,343,750.00

18 KOSEN KAYU BESI 5/14 UKURAN JADI / M3

Upah Kerja :
* Pekerja 16.000 OH 100,000.00
* Tukang kayu 45.000 OH 125,000.00
* Kep. Tukang 4.500 OH 150,000.00
* Mandor 1.000 OH 150,000.00
Bahan :
+ Kayu kelas I 1.200 m3 7,500,000.00
+ Paku 0.200 kg 15,000.00

1 M' KOSEN KAYU KLS I = Harga total x 0.0096 0.0096

Upah
Bahan

19 KOSEN KAYU KLS II = 5/14 UKURAN JADI / M3

Upah Kerja :
* Pekerja 16.000 OH 100,000.00
* Tukang kayu 45.000 OH 125,000.00
* Kep. Tukang 4.500 OH 150,000.00
* Mandor 1.000 OH 150,000.00
 Bahan :
+ Kayu kelas II 1.200 m3 2,350,000.00
+ Paku 0.200 kg 15,000.00

1 M' KOSEN KAYU KLS II = Harga total x 0.0096 0.0096

Upah
Bahan

20 BINGKAI DAUN JENDELA / PINTU POLOS / M'

Upah Kerja :
* Pekerja 30.000 OH 100,000.00
* Tukang kayu 45.000 OH 125,000.00
* Kep. Tukang 7.500 OH 150,000.00
* Mandor 0.500 OH 150,000.00
Bahan :
+ Kayu kelas II 1.200 m3 2,350,000.00
+ Paku 0.200 kg 15,000.00

1 M' DAUN JENDELA / PINTU ( Harga total x 0.003 ) 0.0035

BINGKAI DAUN JENDELA / PINTU POLOS / M'

Upah Kerja :
* Pekerja 25.000 OH 100,000.00
* Tukang kayu 40.000 OH 125,000.00
* Kep. Tukang 4.000 OH 150,000.00
* Mandor 0.400 OH 150,000.00
Bahan :
+ Kayu kelas II 1.200 m3 4,000,000.00
+ Paku 0.200 kg 15,000.00

1 M' DAUN JENDELA / PINTU ( Harga total x 0.003 ) 0.004

21 PASANG KACA / M2
Upah Kerja :
* Pekerja 0.050 OH 100,000.00
* Tukang kayu 0.050 OH 125,000.00
* Kep. Tukang - OH
* Mandor - OH
Bahan :
+ Kaca 5 mm 1.000 m2 65,000.00
+ Paku 0.002 kg 15,000.00

22 Pembuatan pintu panel Kayu Kls II

Upah Kerja :
* Pekerja 1.750 OH 100,000.00
 * Tukang kayu 1.500 OH 125,000.00
* Kep. Tukang 0.750 OH 150,000.00
* Mandor 0.500 OH 150,000.00
Bahan :
+ Kayu kelas III 0.160 m3 1,950,000.00
+ Paku 0.200 kg 15,000.00

23 Pembuatan pintu panel Kayu Kls I

Upah Kerja :
* Pekerja 1.750 OH 60,000.00
* Tukang kayu 1.500 OH 125,000.00
* Kep. Tukang 0.750 OH 150,000.00
* Mandor 0.500 OH 150,000.00
Bahan :
+ Kayu kelas I 0.160 m3 4,000,000.00
+ Paku 0.200 kg 15,000.00

24 Rangka atap
Upah Kerja :
* Pekerja 0.100 OH 100,000.00
* Tukang kayu 0.100 OH 125,000.00
* Kep. Tukang 0.010 OH 150,000.00
* Mandor 0.005 OH 150,000.00
Bahan :
+ Kayu kelas III 0.012 m3 950,000.00
+ Paku 0.400 kg 15,000.00

25 Pasang Atap Genteng metal

Upah Kerja :
* Pekerja 0.075 OH 100,000.00
* Tukang kayu 0.075 OH 125,000.00
* Kep. Tukang 0.010 OH 150,000.00
* Mandor 0.004 OH 150,000.00
Bahan :
+ Genteng Metal 1.400 lbr 25,000.00
+ Paku 0.400 kg 15,000.00

26 Pengecatan Kayu
Upah Kerja :
* Pekerja 0.100 OH 100,000.00
* Tukang cat 0.250 OH 125,000.00
* Kep. Tukang 0.025 OH 150,000.00
* Mandor 0.010 OH 150,000.00
Bahan :
+ Cat kayu 0.300 kg 28,000.00
+ Dempul 0.100 kg 22,500.00
 + Amplas 1.500 lbr 5,000.00
+ Minyak cat 0.100 kg 25,000.00

27 Pengecatan Beton
Upah Kerja :
* Pekerja 0.150 OH 100,000.00
* Tukang cat 0.120 OH 125,000.00
* Kep. Tukang 0.012 OH 150,000.00
* Mandor 0.009 OH 150,000.00
Bahan :
+ Cat Beton 0.430 kg 11,400.00
+ Dempul 0.100 kg 24,500.00
+ Amplas 1.500 lbr 1,750.00

28 Pengecatan Beton
Upah Kerja :
* Pekerja 0.150 OH 100,000.00
* Tukang cat 0.120 OH 125,000.00
* Kep. Tukang 0.012 OH 150,000.00
* Mandor 0.009 OH 150,000.00
Bahan :
+ Cat Beton 0.430 kg 57,400.00
+ Dempul 0.100 kg 24,500.00
+ Amplas 1.500 lbr 1,750.00

29 Pipa air bersih

Upah Kerja :
* Pekerja 0.100 OH 100,000.00
* Tukang pipa 0.025 OH 125,000.00
* Kep. Tukang 0.010 OH 150,000.00
* Mandor 0.005 OH 150,000.00
Bahan :
+ Pipa pvc 1/2" 0.250 btg 20,000.00
+ Lem pvc+knee+tee 0.250 kg 5,000.00

30 Pipa air bekas

Upah Kerja :
* Pekerja 0.100 OH 100,000.00
* Tukang pipa 0.025 OH 125,000.00
* Kep. Tukang 0.010 OH 150,000.00
* Mandor 0.005 OH 150,000.00
Bahan :
+ Pipa pvc 1 1/4" 0.250 btg 26,000.00
+ Lem pvc+knee+tee 0.250 kg 5,000.00
31 Pipa air kotor
Upah Kerja :
* Pekerja 0.100 OH 100,000.00
* Tukang pipa 0.025 OH 125,000.00
* Kep. Tukang 0.010 OH 150,000.00
* Mandor 0.005 OH 150,000.00
Bahan :
+ Pipa pvc 4" 0.250 btg 150,000.00
+ Lem pvc+knee+tee 0.250 kg 5,000.00

32 Pasang Profil kayu Sp.3 /m'

Upah Kerja :
* Pekerja 0.015 OH 100,000.00
* Tukang kayu 0.025 OH 125,000.00
* Kep. Tukang 0.010 OH 150,000.00
* Mandor 0.005 OH 150,000.00
Bahan :
+ Kayu profil sp 3 agatis 0.250 btg 8,000.00
+ Paku 0.020 kg 15,000.00

33 Pasang List plank kayu Kls. II /m'

Upah Kerja :
* Pekerja 0.250 OH 100,000.00
* Tukang kayu 0.050 OH 125,000.00
* Kep. Tukang 0.010 OH 150,000.00
* Mandor 0.005 OH 150,000.00
Bahan :
+ Papan kayu Kls. II 0.009 m3 1,950,000.00
+ Paku 0.020 kg 15,000.00

34 Pasang Atap Genteng Beton

Upah Kerja :
* Pekerja 0.200 OH 100,000.00
* Tukang kayu 0.075 OH 125,000.00
* Kep. Tukang 0.010 OH 150,000.00
* Mandor 0.004 OH 150,000.00
Bahan :
+ Genteng Metal 1.200 lbr 55,000.00
+ Paku 0.400 kg 17,500.00

35 Pasang Nok Bubungan /m'

Upah Kerja :
* Pekerja 0.200 OH 100,000.00
* Tukang kayu 0.075 OH 125,000.00
* Kep. Tukang 0.010 OH 150,000.00
* Mandor 0.004 OH 150,000.00
 Bahan :
+ Genteng Metal 1.200 lbr 55,000.00
+ Paku 0.400 kg 15,000.00

36 Pembuatan Kuda-kuda / m3
Upah Kerja :
* Pekerja 2.500 OH 100,000.00
* Tukang kayu 8.500 OH 125,000.00
* Kep. Tukang 1.300 OH 150,000.00
* Mandor 0.250 OH 150,000.00
Bahan :
+ Kayu Kls III 1.100 m3 1,950,000.00
+ Paku 0.400 kg 15,000.00

37 Pasang Talang /m'

Upah Kerja :
* Pekerja 0.150 OH 100,000.00
* Tukang kayu 0.075 OH 125,000.00
* Kep. Tukang 0.010 OH 150,000.00
* Mandor 0.004 OH 150,000.00
Bahan :
+ Seng plat BJLS 30 1.000 lbr 18,000.00
+ Papan mal 2/20 1.100 m 5,000.00

38 Rangka Plafond/m'
Upah Kerja :
* Pekerja 0.125 OH 100,000.00
* Tukang kayu 0.250 OH 125,000.00
* Kep. Tukang 0.012 OH 150,000.00
* Mandor 0.003 OH 150,000.00
Bahan :
+ Kayu Kls II 0.017 m3 1,950,000.00
+ Paku 0.050 m 15,000.00
ISA
BIAYA KERJA

75,000.00
3,750.00 78,750.00
78,750.00

19,000.00
750.00 19,750.00

-
19,750.00

15,000.00
1,050.00 16,050.00

138,000.00 138,000.00
154,050.00

50,000.00
1,950.00 51,950.00

150,000.00 150,000.00
201,950.00

360,000.00
150,000.00
18,000.00
27,000.00 555,000.00

150,000.00
60,030.00
195,420.00 405,450.00
960,450.00
 50,000.00
45,000.00
5,400.00
20,250.00 120,650.00

150,000.00
65,205.00
150,960.00 366,165.00
486,815.00

22,000.00
12,500.00
2,250.00
1,500.00 38,250.00

52,500.00
4,370.00
18,840.00 75,710.00
113,960.00

45,000.00
18,750.00
2,250.00
3,300.00 69,300.00

52,500.00
4,600.00
15,180.00 72,280.00
141,580.00

22,000.00
12,500.00
2,250.00
1,500.00 38,250.00

52,500.00
5,060.00
11,700.00 69,260.00
107,510.00

22,000.00
 12,500.00
2,250.00
1,500.00 38,250.00

35,750.00
1,955.00
9,120.00 46,825.00

85,075.00

41,000.00
87,500.00
10,500.00
3,000.00 142,000.00

312,000.00
78,200.00
228,000.00 618,200.00
760,200.00

10,000.00
25,000.00
3,000.00
150.00 38,150.00

2,185.00
9,780.00 11,965.00
50,115.00

10,000.00
25,000.00
3,000.00
150.00 38,150.00

2,415.00
13,000.00 15,415.00
53,565.00

5,000.00
7,500.00
1,500.00
750.00 14,750.00
 -
13,800.00 13,800.00
28,550.00

27,400.00
34,500.00
4,050.00
2,055.00 68,005.00

220,000.00
2,070.00
7,800.00 229,870.00
297,875.00

50,000.00
38,750.00
3,750.00
4,650.00 97,150.00

165,000.00
2,070.00
7,800.00 174,870.00
272,020.00

41,000.00
87,500.00
15,000.00
45,000.00 188,500.00
-
246,000.00
62,100.00
408,000.00 716,100.00
904,600.00

162,000.00
202,500.00
81,000.00
12,000.00 457,500.00

1,650,000.00
 30,000.00 1,680,000.00
2,137,500.00
21,375.00

22,000.00
62,500.00
7,500.00
1,650.00 93,650.00

380,000.00
60,000.00 440,000.00
533,650.00

100,000.00
200.00 100,200.00
100,200.00

3,675,950.00 839,850.00

5,279,075.00 2,836,100.00
5,813,450.00
6,134,075.00
6,882,200.00

1,600,000.00
5,625,000.00
675,000.00
150,000.00 8,050,000.00
-
9,000,000.00
3,000.00 9,003,000.00
17,053,000.00

163,708.80
0.0096 77,280.00
0.0096 86,428.80

1,600,000.00
5,625,000.00
675,000.00
150,000.00 8,050,000.00
 2,820,000.00
3,000.00 2,823,000.00
10,873,000.00

104,380.80
0.0096 77,280.0000
0.0096 27,100.8000

3,000,000.00
5,625,000.00
1,125,000.00
75,000.00 9,825,000.00
-
2,820,000.00
3,000.00 2,823,000.00
12,648,000.00
44,268.00 34,387.50
9,880.50

2,500,000.00
5,000,000.00
600,000.00
60,000.00 8,160,000.00
-
4,800,000.00
3,000.00 4,803,000.00
12,963,000.00
51,852.00 32,640.00
19,212.00

5,000.00
6,250.00 11,250.00
-
-
-
65,000.00
30.00 65,030.00

76,280.00

175,000.00
 187,500.00
112,500.00
75,000.00 550,000.00
-
312,000.00
3,000.00 315,000.00
865,000.00

105,000.00
187,500.00
112,500.00
75,000.00 480,000.00
-
640,000.00
3,000.00 643,000.00
1,123,000.00

10,000.00
12,500.00
1,500.00
750.00 24,750.00
-
11,400.00
6,000.00 17,400.00
42,150.00

7,500.00
9,375.00
1,500.00
600.00 18,975.00
-
35,000.00
6,000.00 41,000.00

10,000.00
31,250.00
3,750.00
1,500.00 46,500.00
-
8,400.00
2,250.00
 7,500.00
2,500.00 20,650.00

15,000.00
15,000.00
1,800.00
1,350.00 33,150.00
-
4,902.00
2,450.00
2,625.00
9,977.00

15,000.00
15,000.00
1,800.00
1,350.00 33,150.00
-
24,682.00
2,450.00
2,625.00
29,757.00

10,000.00
3,125.00
1,500.00
750.00 15,375.00
-
5,000.00
1,250.00 1,250.00

10,000.00
3,125.00
1,500.00
750.00 15,375.00
-
6,500.00
1,250.00 7,750.00
10,000.00
3,125.00
1,500.00
750.00 15,375.00
-
37,500.00
1,250.00 38,750.00

1,500.00
3,125.00
1,500.00
750.00 6,875.00
-
2,000.00
300.00 2,300.00

25,000.00
6,250.00
1,500.00
750.00 33,500.00
-
17,550.00
300.00 17,850.00

20,000.00
9,375.00
1,500.00
600.00 31,475.00
-
66,000.00
7,000.00 73,000.00

20,000.00
9,375.00
1,500.00
600.00 31,475.00
 -
66,000.00
6,000.00 72,000.00

250,000.00
1,062,500.00
195,000.00
37,500.00 1,545,000.00
-
2,145,000.00
6,000.00 2,151,000.00

15,000.00
9,375.00
1,500.00
600.00 26,475.00
-
18,000.00
5,500.00 23,500.00

12,500.00
31,250.00
1,800.00
375.00 45,925.00
-
33,150.00
750.00 33,900.00
 RENCANA ANGGARAN BIAYA RUMAH TINGGAL
PASTORI JEMAAT EBEN HAEZER II

No. JENIS PEKERJAAN Satuan VolumeHarga sat.BahanHarga sat.Upah

Jlh. Harga Bahan Total Harga
Rp. Rp. Rp. ( 4 x 5 ) Rp.( 7 + 8 )
1 2 3 4 5 6 7 9
I. Pekerjaan Persiapan
1 Pembersihan lahan ls
2 Pengunaan air kerja ls
3 Pengunaan Listrik ls
4 Direksi Keet Ls

II. Pekerjaan Tanah & Urugan

1 Galian tanah jalur pondasi m3
2 Urugan pasir bawah pondasi m3
3 Urugan 1/4 gal. tanah pondasi m3
4 Urugan tanah bawah lantai m3
5 Urugan pasir bawah lantai m3

III. Pekerjaan Pasangan

1 Pasang papan bowplank m'
2 Pasang batu Anstamping m2
3 Pasang batu Pondasi 1:5 m3
5 Pasang dinding batu bata 1:5 m2
7 Plesteran dinding 1:5 m2
8 Benangan sudut dinding m'
9 Acian dinding m2
10 Umpak kolom teras depan bh
11 Tali air m'
12 Banbanan m'

IV. Pekerjaan beton

1 Sloof beton 13/15 1:2:3 m3
2 Kolom beton 13/15 1:2:3 m3
3 Ring balok 13/15 1:2:3 m3
4 Dack/Conopy m3
5 Coor lantai 1:3:5 m3
6 Coor lantai carport 1:3:5 m3

V. Kosen pintu & jendela

1 Kosen pintu dan jendela m'
2 Kosen pvc lengkap dan pintu m'

VI. Pembuatan daun pintu & jendela

1 Daun pintu panel bh 4 850,000 70,000 3,400,000 920,000 3,470,000
2 Daun pintu Kebaya bh 2 1,350,000 70,000 2,700,000 1,420,000 2,770,000
3 Daun jendela kaca bingkai J-1 bh 14 400,000 40,000 5,600,000 440,000 5,640,000
11,880,000
VII Pengantung dan kaca
 1 Engsel pintu bh 24 6,500 3,000 78,500
2 Engsel jendela bh 28 4,500 3,000 88,500
3 Kunci pintu bh 5 175,000 40,000 375,000
4 Lamskar bh 14 35,000 12,000 203,000
5 Sping knif bh 14 25,000 12,000 193,000
938,000
VII. Pekerjaan Plafond
2 Pasang rangka + plafond Kalsi m2 90 80,000 30,000 7,200,000 7,230,000
4 Pasang profil Sp 3 m' 45 15,000 8,000 675,000 683,000
7,913,000

VIII Pekerjaan kuda-kuda & atap

1 Pembuatan Kuda kuda / atap ba m3
3 Pasang atap genteng metal m2
6 Pasang papan listplank m'

IX. Pekerjaan Listrik

1 Titik mata lampu ttk 11 70,000 50,000 770,000 820,000
4 Stop kontak bh 14 20,000 15,000 280,000 295,000
6 Saklar tunggal bh 3 25,000 15,000 75,000 90,000
7 Box MCB bh 1 350,000 50,000 350,000 400,000
1,605,000
X. Installasi Air dan sanitasi
1 Titik mata kran ttk 3 75,000 3,500 225,000 228,500
2 Instalasi air bersih m' 22 65,000 15,375 1,430,000 1,445,375
3 Instalasi air kotor m' 8 55,000 15,375 440,000 455,375
5 Pembuatan Septicktank/rembe unit 1 650,000 450,000 650,000 1,100,000
7 Kloset Jongkok bh 2 350,000 50,000 700,000 750,000
10 Kitchen zink bh 1 350,000 75,000 350,000 425,000
12 Meja beton bh 1 1,000,000 450,000 1,000,000 1,450,000
5,854,250
XI. Pekerjaan Keramik
1 Pasang keramik lantai m2 82 85,000 35,000 6,970,000 9,840,000
2 Pasang keramik lantai wc, km m2 18 80,000 35,000 1,440,000 2,070,000
3 Pasang keramik teras m2 18 85,000 35,000 1,530,000 2,160,000
14,070,000

XII. Pekerjaan Finishing Cat

1 Pengecatan beton Interior/Exter m2 88 15,000 15,000 1,320,000 2,640,000
2 Pengecatan Kosen, pintu & Jen m2 34 24,000 15,000 816,000 1,326,000
3 Pengecatan plafond m2 98 18,000 15,000 1,764,000 3,234,000
4 Pengecatan list plank m2 16 45,000 15,000 700,200 933,600
8,133,600

50,393,850

Dibulatkan Lima Puluh Juta Rupiah RP. 50,000,000

RUMAH TYPE TULIP 70/150
TYPE TULIP = C- 9
RENCANA ANGGARAN BIAYA
MOUNTAIN VIEW RESIDENCE
PENGEMBANG : PT. BUDIJAYA SEJATI
LOKASI : PANIKI BAWAH
No. JENIS PEKERJAAN Satuan Volume Harga sat.Bahan Harga sat.Upah
Rp. Rp.
1 2 3 4 5 6
I. Pekerjaan Tambah
Penambahan luasan m2 23.00 2,175,000.00 #REF!

V. Kosen pintu & jendela

1 Jumlah Kosen setelah RD m' 131.12
2 Pembuatan Kosen Type Standard m' 78.90
3 Kelebihan Kosen m' 52.22 #REF! #REF!
4 Selisi Harga Kosen ky besi m' 78.90 13,339.00 #REF!

VI. Pembuatan daun pintu & jendela

1 Jumlah pintu bh 12.00
2 Daun pintu standard ky merah bh 6.00 275,000.00
3 Kelebihan pintu RD ky Linggua bh 6.00 #REF! #REF!
4 Selisi Harga pintu m' 6.00 367,000.00
5 Jumlah bingkai jendela m' 92.21
6 Bingkai pintu Standard ky merah m' 53.20 9,368.00
7 Kelebihan bingkai jendela ky Linggua m' 39.01 #REF! #REF!
8 Selisi harga bingkai jendela m' 53.02 7,448.00

Grand Total
Dibulatkan

Provit

PPN

Dibulatkan
Jlh. Harga Bahan Jlh. Harga Upah Total Harga
Rp. ( 4 x 5 ) Rp.( 4 x 6 ) Rp.( 7 + 8 )
7 8 9

50,025,000.00 #REF! #REF!

- - -
#REF! #REF! #REF!
1,052,447.10 #REF! #REF!

#REF! #REF! #REF!

2,202,000.00 - 2,202,000.00
- - -
- -
#REF! #REF! #REF!
394,892.96 - 394,892.96

#REF! #REF! #REF!

10% #REF!
#REF!
10% #REF!
#REF!

77,000,000.00
RUMAH TYPE TULIP 70/150
TYPE TULIP = C- 9
RENCANA ANGGARAN BIAYA
MOUNTAIN VIEW RESIDENCE
PENGEMBANG : PT. BUDIJAYA SEJATI
LOKASI : PANIKI BAWAH
No. JENIS PEKERJAAN Satuan Volume Harga sat.Bahan Harga sat.Upah
Rp. Rp.
1 2 3 4 5 6
I. Pekerjaan Tambah
Penambahan luasan m2 23.00 1,850,000.00 #REF!

V. Kosen pintu & jendela

1 Jumlah Kosen setelah RD m' 131.12
2 Pembuatan Kosen Type Standard m' 78.90
3 Kelebihan Kosen m' 52.22 #REF! #REF!
4 Selisi Harga Kosen ky besi m' 78.90 13,339.00 #REF!

VI. Pembuatan daun pintu & jendela

1 Jumlah pintu bh 12.00
2 Daun pintu standard ky merah bh 6.00 275,000.00
3 Kelebihan pintu RD ky Linggua bh 6.00 #REF! #REF!
4 Selisi Harga pintu m' 6.00 367,000.00
5 Jumlah bingkai jendela m' 92.21
6 Bingkai pintu Standard ky merah m' 53.20 9,368.00
7 Kelebihan bingkai jendela ky Linggua m' 39.01 #REF!
8 Selisi harga bingkai jendela m' 53.02 7,448.00 #REF!
9 Selisi cat m2 7.80 #REF!

Grand Total
Dibulatkan

Provit

PPN

Dibulatkan
Jlh. Harga Bahan Jlh. Harga Upah Total Harga
Rp. ( 4 x 5 ) Rp.( 4 x 6 ) Rp.( 7 + 8 )
7 8 9

42,550,000.00 #REF! #REF!

- - -
#REF! #REF! #REF!
1,052,447.10 #REF! #REF!

#REF! #REF! #REF!

2,202,000.00 - 2,202,000.00
- - -
- -
#REF! - #REF!
394,892.96 #REF! #REF!
#REF! - #REF!

#REF! #REF! #REF!

10% #REF!
#REF!
10% #REF!
#REF!

68,000,000.00
RUMAH TYPE TULIP 70+23 M2
BLOK C1 - 9
RENCANA ANGGARAN BIAYA PENGEMBANGAN

No. JENIS PEKERJAAN Satuan Volume Harga sat Total Harga

Rp. Rp.( 7 + 8 )
1 2 3 4 5 9
I. Pekerjaan Tambah
Penambahan luasan, termasuk tambahan m2 23.00 1,850,000.00 42,550,000.00
WC/KM bh 1.00
Kloset duduk bh 1.00
Kosen PVC lengkap dan pintu bh 1.00
Daun pintu panel kayu merah bh 6.00
Bingkai jendela kayu merah m' 39.00
Kosen kayu cempaka m' 52.22

V. Kosen pintu & jendela

1 Jumlah Kosen setelah Pengembangan m' 131.12
2 Upgrade Harga Kosen Kayu Besi m' 131.12 28,000.00 3,671,360.00

VI. Pembuatan daun pintu & jendela

1 Jumlah pintu setelah Pengembangan bh 12.00
2 Upgrade Harga Pintu Kayu Linggua bh 12.00 450,000.00 5,400,000.00
3 Bingkai jendela setelah Pengembangan m' 92.21
4 Upgrade Harga Jendela Kayu Linggua m' 92.21 10,000.00 922,100.00

Sub Total 52,543,460.00

PPN 5,254,346.00
Total 57,797,806.00
Pembulatan 57,800,000.00