ANALISA HARGA SATUAN DAN UPAH

NO

VOL

KOEF.

A.

PEK. GALIAN & PONDASI

B.

PEK. BETON

0.90

SAT.

URAIAN

HARGA SAT.
(Rp)

VOL x KOEF

m3 Cor Beton Plat Lantai (1:2:3)

0.90

8.750

sak

Semen

0.90

0.680

m3

Pasir

0.90

0.940

m3

Kerikil

0.90

90.000

kg

0.90

2.000

0.90
0.90

26,000.00

7.88

204,750.00
59,670.00

97,500.00

0.61

110,000.00

0.85

93,060.00

Besi dia 10 mm

5,000.00

81.00

405,000.00

kg

Kawat

8,000.00

1.80

14,400.00

20.000

bt

Papan 2/20

22,400.00

18.00

403,200.00

7.000

bt

Kasau 5/7

15,400.00

6.30

97,020.00

0.90

5.000

bt

Reng 2/3

2,640.00

4.50

11,880.00

0.90

3.000

kg

Paku 5 cm

7,500.00

2.70

20,250.00

0.90

0.700

Tk. Kayu

35,000.00

0.63

22,050.00

0.90

0.070

Kep. Tk. kayu

50,000.00

0.06

3,150.00

0.90

0.410

Pekerja

27,500.00

0.37

10,147.50

0.90

0.021

Mandor

50,000.00

0.02

945.00

0.90

1.860

Tk. Besi

35,000.00

1.67

58,590.00

0.90

1.620

Kep. Tk. Besi

50,000.00

1.46

72,900.00

0.90

4.860

Pekerja

27,500.00

4.37

120,285.00

Total
2

0.97

1,597,297.50

m3 Beton Lantai Screed (1:4:6)

0.97

4.680

sak

Semen

0.97

0.740

m3

Pasir

0.97

1.040

m3

Kerikil

0.97

0.275

0.97

0.028

0.97
0.97

26,000.00

4.53

97,500.00

0.72

69,805.13

1.01

110,682.00

Tk. Batu

35,000.00

0.27

9,312.19

Kep. Tk. Batu

50,000.00

0.03

1,330.31

3.300

Pekerja

27,500.00

3.19

87,800.63

0.165

Mandor

50,000.00

0.16

7.50

m2 Waterprofing

7.50

1.100

m2

7.50

1.000

ls

Waterprofing
Upah

45,000.00

8.25

8,500.00

7.50

371,250.00
63,750.00
435,000.00

PEK. PASANGAN BATA & PLESTERAN

24.00

m2 Pas. 1/2 Bata Dinding (1:6)

24.00

0.210

sak

Semen

24.00

0.048

m3

Pasir

26,000.00

5.04

131,040.00

110,000.00

1.15

126,720.00

24.00

70.000

bh

Bata merah

24.00

0.180

Tk. Batu

215.00

1,680.00

361,200.00

35,000.00

4.32

24.00

0.018

Kep. Tk. Batu

50,000.00

0.43

151,200.00
21,600.00

24.00

0.520

Pekerja

27,500.00

12.48

343,200.00

24.00

0.026

Mandor

50,000.00

0.62

Total
3

7,981.88
404,637.53

Total
C.

117,725.40

110,000.00

Total
3

JUMLAH (Rp)

135.00

31,200.00
1,166,160.00

m2 Plesteran dan Acian Tebal 1.5 cm (1:6)

1/7

NO

VOL

KOEF.

SAT.

URAIAN

135.00

0.103

sak

Semen

135.00

0.023

m3

Pasir

135.00

0.165

135.00

0.017

135.00
135.00

HARGA SAT.
(Rp)

VOL x KOEF

26,000.00

13.91

361,530.00

110,000.00

3.11

341,550.00

Tk. Batu

35,000.00

22.28

779,625.00

Kep. Tk. Batu

50,000.00

2.23

111,375.00

0.330

Pekerja

27,500.00

44.55

1,225,125.00

0.017

Mandor

50,000.00

2.23

Total
D.
1

PEK. PELAPIS LANTAI & DINDING

41.63

m2 Pasang Keramik Lantai 30 x 30 cm (1:3)

41.63

1.050

m2

Keramik 30 x30 cm

35,000.00

43.71

1,529,718.75

41.63

0.223

sak

Semen

26,000.00

9.28

241,341.75

41.63

0.015

sak

Semen putih / bwr

50,000.00

0.62

31,218.75

41.63

0.018

m3

Pasir

110,000.00

0.75

82,417.50

41.63

0.250

Tk. Batu

35,000.00

10.41

364,218.75

41.63

0.025

Kep. Tk. Batu

50,000.00

1.04

52,031.25

41.63

0.200

Pekerja

27,500.00

8.33

228,937.50

41.63

0.010

Mandor

50,000.00

0.42

9.54

m2 Pasang Dinding Keramik 20 x 20 cm (1:3)

9.54

1.050

m2

Keramik 20 x20 cm

37,000.00

10.02

370,629.00

9.54

0.223

sak

Semen

26,000.00

2.13

55,312.92

9.54

0.015

sak

Semen putih / bwr

50,000.00

0.14

7,155.00

9.54

0.018

m3

Pasir

110,000.00

0.17

18,889.20

9.54

0.260

Tk. Batu

35,000.00

2.48

86,814.00

9.54

0.026

Kep. Tk. Batu

50,000.00

0.25

12,402.00

9.54

0.220

Pekerja

27,500.00

2.10

57,717.00

9.54

0.010

Mandor

50,000.00

0.10

4,770.00

39.00

613,689.12

m1 Plint Keramik 15 x 30 cm (1:3)

39.00

1.050

m1

Keramik 15/30

26,250.00

40.95

1,074,937.50

39.00

0.223

sak

Semen

26,000.00

8.70

226,122.00

39.00

0.015

sak

Semen putih / bwr

29,250.00

39.00

0.018

m3

Pasir

39.00

0.276

39.00

50,000.00

0.59

110,000.00

0.70

77,220.00

Tk. Batu

35,000.00

10.76

376,740.00

0.028

Kep. Tk. Batu

50,000.00

1.08

53,820.00

39.00

0.274

Pekerja

27,500.00

10.69

293,865.00

39.00

0.014

Mandor

50,000.00

0.53

Total
E.
1

20,812.50
2,550,696.75

Total
3

111,375.00
2,930,580.00

Total
2

JUMLAH (Rp)

26,715.00
2,158,669.50

PEKERJAAN CAT
135.00

m2 Plamur dan Cat Tembok Dinding luar-dalam & Flafond

135.00

0.300

kg

Cat Tembok

15,000.00

40.50

607,500.00

135.00

0.110

kg

Plamur Tembok

10,000.00

14.85

148,500.00

135.00

0.025

lbr

Amplas

2,500.00

3.38

8,437.50

135.00

0.075

Tk. Cat

35,000.00

10.13

354,375.00

135.00

0.008

Kep. Tk

50,000.00

1.01

50,625.00

135.00

0.075

Pekerja

27,500.00

10.13

278,437.50

135.00

0.010

Mandor

50,000.00

1.35

67,500.00

2/7

NO

VOL

KOEF.

SAT.

URAIAN

HARGA SAT.
(Rp)

VOL x KOEF

Total
2

JUMLAH (Rp)

1,515,375.00

m2 Cat Kayu Melamik pintu / jendela (3 lapis)

0.300

kg

Sanding sealer

50,000.00

0.300

kg

Wood stain solvent

45,000.00

0.200

Wood Filler

20,000.00

0.150

lbr

Amplas

2,500.00

0.100

kg

Hardener

55,000.00

0.204

Tk. Cat

35,000.00

0.020

Kep. Tk

50,000.00

0.226

Pekerja

27,500.00

0.013

Mandor

50,000.00

Total

Grand total

13,372,105.40

3/7

REKAPITULASI BIAYA

NO

VOLUME

A.

URAIAN

BAHAN Rp)

UPAH (Rp)

JUMLAH (Rp)

PEK. GALIAN & PONDASI

1

B.

0.00

m3 Pasang Bata rollag

PEK. BETON
1

0.90

m3 Cor Beton Plat Lantai (1:2:3)

1,309,230.00

288,067.50

1,597,297.50

0.97

m3 Beton Lantai Screed (1:4:6)

298,212.53

106,425.00

404,637.53

7.50

m2 Waterprofing

371,250.00

63,750.00

435,000.00

1,978,692.53

458,242.50

2,436,935.03

C.

PEK. PASANGAN BATA & PLESTERAN

1

24.00

135.00

D.

m2 Pas. 1/2 Bata Dinding (1:6)

m2 Plesteran dan Acian Tebal 1.5 cm (1:6)

618,960.00

547,200.00

1,166,160.00

1,482,705.00

1,447,875.00

2,930,580.00

2,101,665.00

1,995,075.00

4,096,740.00

1,884,696.75

666,000.00

2,550,696.75

451,986.12

161,703.00

613,689.12

1,407,529.50

751,140.00

2,158,669.50

3,744,212.37

1,578,843.00

5,323,055.37

764,437.50

750,937.50

1,515,375.00

PEK. PELAPIS LANTAI & DINDING

1

41.63

m2 Pasang Keramik Lantai 30 x 30 cm (1:3)

9.54

m2 Pasang Dinding Keramik 20 x 20 cm (1:3)

39.00

G.

m1 Plint Keramik 15 x 30 cm (1:3)

PEKERJAAN CAT
1

135.00

0.00

m2 Plamur dan Cat Tembok Dinding luar-dalam & Flafond (3 lapis)

m2 Cat Kayu Melamik pintu / jendela (3 lapis)

Total

764,437.50

750,937.50

1,515,375.00

8,589,007.40

4,783,098.00

13,372,105.40

TOTAL BIAYA KESELURUHAN

1 Bahan bangunan

8,589,007.40

Pembulatan

8,589,000.00

2 Upah

4,783,098.00

Pembulatan

4,783,000.00

TOTAL BIAYA

13,372,105.40

13,372,000.00

DAFTAR HARGA BAHAN

NO

ITEM

SAT.

HARGA

Pasir Urug

m3

70,000.00

Pasir Pasang

m3

97,500.00

Pasir Beton

m3

110,000.00

Semen

zak

26,000.00

Semen Putih

zak

50,000.00

Batu kerikil

m3

110,000.00

Batu kali

m3

100,000.00

Besi beton polos

kg

5,000.00

Besi beton ulir

kg

5,000.00

10

Kawat ikat / bendrat

kg

8,000.00

11

Bata merah

bh

215.00

12

Kayu Meranti

m3

1,100,000.00

13

Kaso Meranti

m3

1,100,000.00

14

Papan 3x30 cm ( Meranti )

m3

1,400,000.00

15

Kayu Kamper

m3

2,500,000.00

16

Kaso Kamper

m3

2,500,000.00

17

Papan 3x30 cm ( Kamper )

m3

1,900,000.00

18

Tripleks 4 mm

lbr

41,000.00

19

Multiplex 9 mm

m2

95,000.00

20

Paku

kg

7,500.00

21

Bahan kusen aluminium

m1

65,000.00

22

Kunci tanam double slag (Lokal)

bh

85,000.00

23

Engsel 4" jenis nilon ex lokal

bh

14,000.00

24

Engsel Jendela

bh

12,000.00

25

Hak angin ex lokal

bh

8,000.00

26

Gerendel ex lokal

bh

7,500.00

27

Keramik lantai 40x40 cm (Ex. Roman)

m2

28

Keramik lantai 30x30 cm motif (Ex. Roman)

m2

29

Keramik lantai 20x25 cm (Ex. Roman)

m2

30

Keramik dinding 20x20 cm (Ex. Roman)

m2

37,000.00

31

kloset Jongkok Toto

bh

230,000.00

32

Menie kayu

kg

22,000.00

33

Cat tembok luar matex

kg

15,000.00

34

Cat tembok dalam matex

kg

15,000.00

35

Cat kayu lokal

ltr

24,000.00

36

Cat Minyak lokal

ltr

24,000.00

37

Pipa GIP Steel dia 2"

m'

48,000.00

38

Pipa GIP Steel dia 1.5"

m'

38,000.00

39

Genteng

bh

1,500.00

40

Nok Genteng

bh

5,000.00

41

Batako

lbr

1,100.00

35,000.00

DAFTAR HARGA UPAH

NO

ITEM

SAT.

HARGA

Mandor

hari

50,000.00

Kepala tukang besi

hari

50,000.00

Kepala tukang batu

hari

50,000.00

Kepala tukang kayu

hari

50,000.00

Kepala tukang gali

hari

50,000.00

Kepala tukang cat

hari

50,000.00

Tukang besi

hari

35,000.00

Tukang batu

hari

35,000.00

Tukang kayu

hari

35,000.00

10

Tukang gali

hari

35,000.00

11

Tukang Cat

hari

35,000.00

12

Pekerja

hari

27,500.00

REKAPITULASI
KEBUTUHAN BAHAN BANGUNAN

NO.

NAMA BAHAN

VOLUME

51.45

KET.

Semen

sak

Bata merah

1,680.00

bh

Pasir

7.21

m3

Kerikil

1.85

m3

Genteng

Besi beton dia 8 mm

Besi beton dia 10 mm

Besi beton dia 12 mm

bh
btg
81.00

btg
btg

Keramik 30/30

43.71

m2

10

Keramik 20/20

10.02

m2

11

Keramik 15/30

40.95

m2

12

Papan 2/20

18.00

m3

13

Reng 2/3

4.50

m3

14

Kaso 5/7

6.30

m3

15

Kayu kusen 5/10

m3

16

Kayu Kamper 8/12

m3

17

Kayu Kamper 8/15

18

Cat tembok

m3
40.50

kg