Anda di halaman 1dari 7

# ANALISA HARGA SATUAN DAN UPAH

NO

VOL

KOEF.

A.

B.

PEK. BETON

0.90

SAT.

URAIAN

HARGA SAT.
(Rp)

VOL x KOEF

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

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

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

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

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

24.00

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

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

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

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

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

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

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

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

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

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

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

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

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

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)

1

B.

0.00

PEK. BETON
1

0.90

1,309,230.00

288,067.50

1,597,297.50

0.97

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.

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

1

41.63

9.54

39.00

G.

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

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

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

kg

5,000.00

kg

5,000.00

10

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

m3

1,400,000.00

15

Kayu Kamper

m3

2,500,000.00

16

Kaso Kamper

m3

2,500,000.00

17

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

m1

65,000.00

22

bh

85,000.00

23

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

m2

28

m2

29

m2

30

m2

37,000.00

31

bh

230,000.00

32

Menie kayu

kg

22,000.00

33

kg

15,000.00

34

kg

15,000.00

35

ltr

24,000.00

36

ltr

24,000.00

37

m'

48,000.00

38

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

NO

ITEM

SAT.

HARGA

Mandor

hari

50,000.00

hari

50,000.00

hari

50,000.00

hari

50,000.00

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

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

m3

16

m3

17

18

Cat tembok

m3
40.50

kg