DAFTAR HARGA
UPAH KERJA DAN BAHAN / MATERIAL
NO.
SATUAN
HARGA
Tukang
O/H
Rp37,000.00
Pekerja
O/H
Rp30,000.00
Rp720.00
Bh
kaki
Rp6,600.00
M1
Rp46,000.00
M3
Rp148,000.00
Batu gunung
M3
Rp118,000.00
Batu Bata
Bh
Rp400.00
Kg
Rp11,200.00
M3
Rp3,500,000.00
M3
Rp1,890,000.00
10
M3
Rp1,650,000.00
11
Bh
Rp110,000.00
12
Ltr
Rp3,500.00
13
Cat Tembok
Kg
Rp9,000.00
14
Kg
Rp11,000.00
15
Cat Minyak
Kg
Rp7,000.00
16
Kg
Rp15,000.00
17
Kg
Rp15,000.00
18
Bh
Rp12,000.00
19
Bh
Rp8,000.00
20
Bh
Rp8,500.00
21
Bh
Rp25,000.00
22
Bh
Rp6,500.00
23
Bh
Rp3,500.00
24
Titik
Rp100,000.00
25
Kaca Bening 5 mm
M2
Rp101,000.00
26
Kawat Beton
Kg
Rp18,900.00
27
Bh
Rp17,500.00
28
Set
Rp68,000.00
29
Kait Angin
Bh
Rp3,000.00
30
M'
Rp3,500.00
31
Lampu SL 40 Watt
Bh
Rp23,500.00
32
Bh
Rp15,000.00
33
Minyak Bekisting
Ltr
Rp7,000.00
34
Set
Rp65,000.00
35
Kg
Rp1,260.00
36
M3
Rp110,250.00
37
Pasir Pasang
M3
Rp125,000.00
38
Pasir Beton
M3
Rp125,000.00
39
M3
Rp2,700,000.00
KET.
DAFTAR HARGA
UPAH KERJA DAN BAHAN / MATERIAL
NO.
SATUAN
HARGA
40
M3
Rp1,650,000.00
41
M3
Rp1,650,000.00
42
Paku Campur
Kg
Rp18,000.00
43
Paku Tripleks
Kg
Rp22,500.00
44
Paku Seng
Kg
Rp23,000.00
45
Semen Warna
Kg
Rp10,500.00
46
Bh
Rp13,650.00
47
Bh
Rp12,960.00
48
Bh
Rp9,900.00
49
Seal Tape
Bh
Rp5,000.00
50
Unit
Rp1,500,000.00
51
Bh
Rp3,090.91
52
Bh
Rp1,640.00
53
Bh
Rp1,640.00
54
Tripleks 3 mm
Lbr
Rp42,500.00
55
M3
Rp50,000.00
56
Tube
Rp2,500.00
57
Set
Rp280,000.00
KET.
DAFTAR ANALISA
HARGA SATUAN PEKERJAAN
NO
URAIAN
KOEF.
SATUAN
HARGA SATUAN
JUMLAH HARGA
6=3x5
ANALISA PEMASANGAN :
1
0.100
0.100
0.025
0.020
Org/Hari
Org/Hari
m3
kg
Rp37,000.00
Rp30,000.00
Rp1,650,000.00
Rp18,000.00
Rp3,700.00
Rp3,000.00
Rp41,250.00
Rp360.00
Rp48,310.00
0.040
Org/Hari
Rp30,000.00
Rp1,200.00
Rp1,200.00
Org/Hari
Rp30,000.00
Rp12,000.00
Rp12,000.00
0.192
Org/Hari
Rp30,000.00
Rp5,760.00
Rp5,760.00
0.300
1.200
Org/Hari
m3
Rp30,000.00
Rp50,000.00
Rp9,000.00
Rp60,000.00
Rp69,000.00
0.300
1.200
Org/Hari
m3
Rp30,000.00
Rp110,250.00
Rp9,000.00
Rp132,300.00
Rp141,300.00
0.390
0.780
1.100
0.300
Org/Hari
Org/Hari
m3
m3
Rp37,000.00
Rp30,000.00
Rp118,000.00
Rp110,250.00
Rp14,430.00
Rp23,400.00
Rp129,800.00
Rp33,075.00
Rp200,705.00
Org/Hari
Org/Hari
m3
kg
m3
Rp37,000.00
Rp30,000.00
Rp118,000.00
Rp1,260.00
Rp125,000.00
Rp22,200.00
Rp45,000.00
Rp129,800.00
Rp171,360.00
Rp68,000.00
Rp436,360.00
Org/Hari
Org/Hari
m3
kg
m3
Rp37,000.00
Rp30,000.00
Rp400.00
Rp1,260.00
Rp125,000.00
Rp3,700.00
Rp9,600.00
Rp28,000.00
Rp18,106.20
Rp5,000.00
Rp64,406.20
Org/Hari
Org/Hari
m3
kg
m3
Rp37,000.00
Rp30,000.00
Rp400.00
Rp1,260.00
Rp125,000.00
Rp3,700.00
Rp9,600.00
Rp28,000.00
Rp12,196.80
Rp5,625.00
Rp59,121.80
KET.
DAFTAR ANALISA
HARGA SATUAN PEKERJAAN
NO
URAIAN
KOEF.
SATUAN
HARGA SATUAN
JUMLAH HARGA
6=3x5
10
11
12
13
14
Rp37,000.00
Rp30,000.00
Rp1,260.00
Rp125,000.00
Rp148,000.00
Rp9,250.00
Rp49,500.00
Rp274,680.00
Rp65,000.00
Rp128,760.00
Rp527,190.00
0.350
1.560
1.400
4.850
0.270
2.000
2.000
200.000
3.000
323.000
0.520
0.780
Org/Hari
Org/Hari
Org/Hari
Org/Hari
m3
kg
ltr
kg
kg
kg
m3
m3
Rp37,000.00
Rp37,000.00
Rp37,000.00
Rp30,000.00
Rp1,650,000.00
Rp18,000.00
Rp7,000.00
Rp11,200.00
Rp18,900.00
Rp1,260.00
Rp125,000.00
Rp148,000.00
Rp12,950.00
Rp57,720.00
Rp51,800.00
Rp145,500.00
Rp445,500.00
Rp36,000.00
Rp14,000.00
Rp2,240,000.00
Rp56,700.00
Rp406,980.00
Rp65,000.00
Rp115,440.00
Rp3,647,590.00
0.350
1.040
1.050
3.900
0.200
1.500
0.600
150.000
2.250
323.000
0.520
0.780
Org/Hari
Org/Hari
Org/Hari
Org/Hari
m3
kg
ltr
kg
kg
kg
m3
m3
Rp37,000.00
Rp37,000.00
Rp37,000.00
Rp30,000.00
Rp1,650,000.00
Rp18,000.00
Rp7,000.00
Rp11,200.00
Rp18,900.00
Rp1,260.00
Rp125,000.00
Rp148,000.00
Rp12,950.00
Rp38,480.00
Rp38,850.00
Rp117,000.00
Rp330,000.00
Rp27,000.00
Rp4,200.00
Rp1,680,000.00
Rp42,525.00
Rp406,980.00
Rp65,000.00
Rp115,440.00
Rp2,878,425.00
0.020
0.020
0.020
0.060
0.002
0.010
3.000
0.450
4.000
0.006
0.009
Org/Hari
Org/Hari
Org/Hari
Org/Hari
m3
kg
kg
kg
kg
m3
m3
Rp37,000.00
Rp37,000.00
Rp37,000.00
Rp30,000.00
Rp1,650,000.00
Rp18,000.00
Rp11,200.00
Rp18,900.00
Rp1,260.00
Rp125,000.00
Rp148,000.00
Rp740.00
Rp740.00
Rp740.00
Rp1,800.00
Rp3,300.00
Rp180.00
Rp33,600.00
Rp8,505.00
Rp5,040.00
Rp750.00
Rp1,332.00
Rp56,727.00
Org/Hari
Org/Hari
Org/Hari
Org/Hari
m3
Rp37,000.00
Rp37,000.00
Rp37,000.00
Rp30,000.00
Rp1,650,000.00
Rp1,221.00
Rp1,221.00
Rp1,221.00
Rp3,000.00
Rp4,950.00
KET.
DAFTAR ANALISA
HARGA SATUAN PEKERJAAN
NO
URAIAN
KOEF.
SATUAN
HARGA SATUAN
JUMLAH HARGA
6=3x5
Paku campur
Besi Beton
Kawat Beton
Semen
Pasir Beton
Koral/Batu Pecah
15
16
17
18
19
20
kg
kg
kg
kg
m3
m3
Rp18,000.00
Rp11,200.00
Rp18,900.00
Rp1,260.00
Rp125,000.00
Rp148,000.00
Rp360.00
Rp40,320.00
Rp945.00
Rp6,930.00
Rp1,125.00
Rp2,220.00
Rp63,513.00
Org/Hari
Org/Hari
kg
m3
Rp37,000.00
Rp30,000.00
Rp1,260.00
Rp125,000.00
Rp5,550.00
Rp6,000.00
Rp8,164.80
Rp2,375.00
Rp22,089.80
Org/Hari
Org/Hari
kg
m3
Rp37,000.00
Rp30,000.00
Rp1,260.00
Rp125,000.00
Rp5,550.00
Rp6,000.00
Rp5,443.20
Rp2,750.00
Rp19,743.20
0.228
0.403
11.000
25.000
1.500
11.380
0.042
Org/Hari
Org/Hari
bh
bh
kg
kg
m3
Rp37,000.00
Rp30,000.00
Rp3,090.91
Rp1,640.00
Rp10,500.00
Rp1,260.00
Rp125,000.00
Tegel 40/40 cm
Tegel 20/20 cm
Rp8,417.50
Rp12,090.00
Rp34,000.00
Rp41,000.00
Rp15,750.00
Rp14,338.80
Rp5,250.00
Rp89,846.30
Rp96,846.30
0.032
0.315
3.330
0.100
1.650
0.003
Org/Hari
Org/Hari
m'
kg
kg
m3
Rp37,000.00
Rp30,000.00
#REF!
Rp10,500.00
Rp1,260.00
Rp125,000.00
Rp1,165.50
Rp9,450.00
#REF!
Rp1,050.00
Rp2,079.00
Rp400.00
#REF!
Org/Hari
Org/Hari
bh
kg
kg
m3
Rp37,000.00
Rp30,000.00
Rp1,640.00
Rp10,500.00
Rp1,260.00
Rp125,000.00
Rp8,417.50
Rp12,090.00
Rp41,000.00
Rp15,750.00
Rp11,718.00
Rp5,250.00
Rp94,225.50
Org/Hari
Org/Hari
bh
kg
kg
m3
Rp37,000.00
Rp30,000.00
Rp1,640.00
Rp10,500.00
Rp1,260.00
Rp125,000.00
Rp9,712.50
Rp13,500.00
Rp41,000.00
Rp15,750.00
Rp14,338.80
Rp2,250.00
0.020
3.600
0.050
5.500
0.009
0.015
KET.
DAFTAR ANALISA
HARGA SATUAN PEKERJAAN
NO
URAIAN
KOEF.
SATUAN
HARGA SATUAN
JUMLAH HARGA
6=3x5
Rp96,551.30
21
22
23
24
25
26
27
28
29
Org/Hari
Org/Hari
M3
Rp37,000.00
Rp30,000.00
Rp3,500,000.00
Rp666,000.00
Rp180,000.00
Rp4,200,000.00
Rp5,046,000.00
Org/Hari
Org/Hari
M3
Rp37,000.00
Rp30,000.00
Rp3,500,000.00
Rp92,500.00
Rp30,000.00
Rp140,000.00
Rp262,500.00
Rp37,000.00
Rp30,000.00
Rp3,500,000.00
Rp74,000.00
Rp24,000.00
Rp122,500.00
Rp220,500.00
Org/Hari
Org/Hari
M3
Kg
Rp37,000.00
Rp30,000.00
Rp3,500,000.00
Rp18,000.00
Rp74,000.00
Rp15,000.00
Rp210,000.00
Rp2,700.00
Rp301,700.00
Org/Hari
Org/Hari
M2
Rp37,000.00
Rp30,000.00
Rp101,000.00
Rp5,550.00
Rp450.00
Rp111,100.00
Rp117,100.00
Rp37,000.00
Rp30,000.00
Rp1,890,000.00
Rp11,200.00
Rp18,000.00
Rp444,000.00
Rp120,000.00
Rp2,079,000.00
Rp168,000.00
Rp14,400.00
Rp2,825,400.00
Rp37,000.00
Rp30,000.00
Rp1,890,000.00
Rp18,000.00
Rp222,000.00
Rp60,000.00
Rp2,079,000.00
Rp14,400.00
Rp2,375,400.00
Org/Hari
Org/Hari
m3
kg
Rp37,000.00
Rp30,000.00
Rp3,500,000.00
Rp18,000.00
Rp3,700.00
Rp3,000.00
Rp42,000.00
Rp1,080.00
Rp49,780.00
Org/Hari
Rp37,000.00
Rp2,220.00
2.500
1.000
0.040
0.060
KET.
DAFTAR ANALISA
HARGA SATUAN PEKERJAAN
NO
URAIAN
KOEF.
SATUAN
HARGA SATUAN
JUMLAH HARGA
6=3x5
30
31
32
33
34
35
36
37
Pekerja
Multi roof
Paku seng
0.120
5.700
0.020
Org/Hari
Lbr
kg
Rp30,000.00
Rp6,600.00
Rp23,000.00
Rp3,600.00
Rp37,620.00
Rp460.00
Rp43,900.00
0.070
0.150
0.300
0.040
Org/Hari
Org/Hari
lbr
kg
Rp37,000.00
Rp30,000.00
Rp46,000.00
Rp23,000.00
Rp2,590.00
Rp4,500.00
Rp13,800.00
Rp920.00
Rp21,810.00
0.400
0.040
0.500
0.015
0.019
0.300
Org/Hari
Org/Hari
lbr
kg
lbr
kg
Rp37,000.00
Rp30,000.00
Rp46,000.00
Rp18,000.00
Rp1,650,000.00
Rp7,000.00
Rp14,800.00
Rp1,200.00
Rp23,000.00
Rp270.00
Rp31,350.00
Rp2,100.00
Rp72,720.00
Rp37,000.00
Rp30,000.00
Rp1,650,000.00
Rp18,000.00
Rp9,250.00
Rp4,500.00
Rp19,800.00
Rp1,800.00
Rp35,350.00
Rp37,000.00
Rp30,000.00
Rp42,500.00
Rp22,500.00
Rp3,700.00
Rp1,800.00
Rp14,152.50
Rp675.00
Rp20,327.50
0.021
0.021
1.050
0.010
Org/Hari
Org/Hari
m'
kg
Rp37,000.00
Rp30,000.00
Rp3,500.00
Rp18,000.00
Rp777.00
Rp630.00
Rp3,675.00
Rp180.00
Rp5,262.00
0.100
0.050
0.050
Org/Hari
Org/Hari
kg
Rp37,000.00
Rp30,000.00
Rp1,260.00
Rp3,700.00
Rp1,500.00
Rp63.00
Rp5,263.00
0.105
0.070
0.200
0.150
0.170
0.350
Org/Hari
Org/Hari
kg
kg
kg
kg
Rp37,000.00
Rp30,000.00
Rp11,000.00
Rp15,000.00
Rp11,000.00
Rp7,000.00
Rp3,885.00
Rp2,100.00
Rp2,200.00
Rp2,250.00
Rp1,870.00
Rp2,450.00
Rp14,755.00
KET.
DAFTAR ANALISA
HARGA SATUAN PEKERJAAN
NO
URAIAN
KOEF.
SATUAN
HARGA SATUAN
JUMLAH HARGA
6=3x5
Tukang
Pekerja
Plamir
Cat dasar
Cat tembok/penutup 2 x
38
39
0.063
0.020
0.100
0.100
0.260
Org/Hari
Org/Hari
kg
kg
kg
Rp37,000.00
Rp30,000.00
Rp15,000.00
Rp11,000.00
Rp9,000.00
Rp2,331.00
Rp600.00
Rp1,500.00
Rp1,100.00
Rp2,340.00
Rp7,871.00
Org/Hari
Org/Hari
kg
Rp37,000.00
Rp30,000.00
Rp15,000.00
Rp2,220.00
Rp180.00
Rp4,500.00
Rp6,900.00
Org/Hari
kg
Rp30,000.00
Rp3,500.00
Rp3,000.00
Rp1,225.00
Rp4,225.00
0.100
0.350
KET.
PEKERJAAN :
PEMBANGUNAN RUMAH TINGGAL PERMANEN
NO
URAIAN PEKERJAAN
VOL.
SAT.
HARGA SAT
JML. HARGA
6=3x5
A. PEKERJAAN PENDAHULUAN
1
57.30
M1
Rp48,310.00
Rp2,768,163.00
184.00
LS
Rp1,200.00
Rp220,800.00
JUMLAH = A
Rp2,988,963.00
61.92
M3
Rp12,000.00
Rp743,040.00
15.48
M3
Rp5,760.00
Rp89,164.80
7.74
M3
Rp141,300.00
Rp1,093,662.00
9.93
M3
Rp69,000.00
Rp685,239.00
1.42
M3
Rp141,300.00
Rp200,137.32
JUMLAH = B
Rp2,811,243.12
15.48
M3
Rp200,705.00
Rp3,106,913.40
33.11
M3
Rp436,360.00
Rp14,447,879.60
232.79
M2
Rp59,121.80
Rp13,762,963.82
21.69
M2
Rp64,406.20
Rp1,396,970.48
465.58
M2
Rp19,743.20
Rp9,192,039.06
48.23
M2
Rp22,089.80
Rp1,065,391.05
JUMLAH = C
Rp42,972,157.41
D. PEKERJAAN BETON
1
2.83
M3
Rp527,190.00
Rp1,493,423.83
6.95
M3
Rp527,190.00
Rp3,664,866.72
1.75
M3
Rp2,878,425.00
Rp5,049,908.82
100.05
M1
Rp56,727.00
Rp5,675,536.35
84.50
M'
Rp63,513.00
Rp5,366,848.50
JUMLAH = D
Rp21,250,584.23
465.58
M2
Rp19,743.20
Rp9,192,039.06
118.15
M2
Rp22,089.80
Rp2,609,909.87
96.46
M2
Rp22,089.80
Rp2,130,782.11
680.19
M2
Rp5,263.00
Rp3,579,839.97
JUMLAH = E
Rp17,512,571.00
93.55
M2
Rp89,846.30
Rp8,405,121.37
10.92
M2
Rp96,846.30
Rp1,057,561.60
22.60
M2
Rp94,225.50
Rp2,129,496.30
JUMLAH = D
Rp11,592,179.26
KET.
10
PEKERJAAN :
PEMBANGUNAN RUMAH TINGGAL PERMANEN
NO
URAIAN PEKERJAAN
VOL.
SAT.
HARGA SAT
JML. HARGA
6=3x5
M3
Rp5,046,000.00
0.66
Rp3,330,360.00
34.00
Bh
Rp870.00
Rp29,580.00
12.44
M2
Rp262,500.00
Rp3,265,500.00
2.00
Bh
Rp280,000.00
Rp560,000.00
8.22
M2
Rp220,500.00
Rp1,812,510.00
12.81
M2
Rp117,100.00
Rp1,500,051.00
JUMLAH = G
Rp10,498,001.00
I.
1.89
M3
Rp2,825,400.00
Rp5,340,006.00
1.60
M3
Rp2,375,400.00
Rp3,800,640.00
50.00
M1
Rp49,780.00
Rp2,489,000.00
157.34
M2
Rp43,900.00
Rp6,907,226.00
7.46
M1
Rp72,720.00
Rp542,491.20
43.39
M1
Rp21,810.00
Rp946,335.90
JUMLAH = H
Rp20,025,699.10
134.72
M2
Rp35,350.00
Rp4,762,352.00
134.72
M2
Rp20,327.50
Rp2,738,520.80
217.46
M2
Rp5,262.00
Rp1,144,274.52
JUMLAH = I
Rp8,645,147.32
7.00
Set
Rp35,327.50
Rp247,292.50
21.00
Psg
Rp19,500.00
Rp409,500.00
74.00
Psg
Rp13,000.00
Rp962,000.00
7.00
Psg
Rp10,000.00
Rp70,000.00
37.00
Psg
Rp5,500.00
Rp203,500.00
37.00
Set
Rp3,150.00
Rp116,550.00
JUMLAH = J
Rp2,008,842.50
20.00
Titik
Rp100,000.00
Rp2,000,000.00
8.00
Bh
Rp23,500.00
Rp188,000.00
4.00
Bh
Rp15,000.00
Rp60,000.00
12.00
Bh
Rp8,500.00
Rp102,000.00
7.00
Bh
Rp9,900.00
Rp69,300.00
4.00
Bh
Rp13,650.00
Rp54,600.00
3.00
Bh
Rp12,960.00
Rp38,880.00
1.00
Set
Rp65,000.00
Rp65,000.00
1.00
Ls
Rp2,500,000.00
Rp2,500,000.00
KET.
11
PEKERJAAN :
PEMBANGUNAN RUMAH TINGGAL PERMANEN
NO
URAIAN PEKERJAAN
VOL.
SAT.
HARGA SAT
JML. HARGA
6=3x5
JUMLAH = K
Rp5,077,780.00
L. PEKERJAAN PENGECATAN
1
680.19
M2
Rp7,871.00
Rp5,353,775.49
134.72
M2
Rp7,871.00
Rp1,060,381.12
355.20
M2
Rp14,755.00
Rp5,240,976.00
17.50
M2
Rp14,755.00
Rp258,212.50
157.34
M2
Rp6,900.00
Rp1,085,646.00
97.35
M2
Rp4,225.00
Rp411,317.83
JUMLAH = L
Rp13,410,308.94
Rp555,000.00
3.00
Set
Rp185,000.00
3.00
Set
Rp32,500.00
Rp97,500.00
4.00
Set
Rp30,000.00
Rp120,000.00
1.00
Ls
Rp200,000.00
Rp200,000.00
1.00
Ls
Rp200,000.00
Rp200,000.00
1.00
Ls
Rp100,000.00
Rp100,000.00
1.00
Unit
Rp1,500,000.00
Rp1,500,000.00
JUMLAH =M
Rp2,772,500.00
N. PEKERJAAN LAIN-LAIN
1
1.00
Ls
Rp200,000.00
Rp200,000.00
JUMLAH = N
Rp200,000.00
KET.
REKAPITULASI ANGGARAN
PEMBANGUNAN RUMAH TINGGAL PERMANEN
KAB.MUNA PROV. SULAWESI TENGGARA
PEKERJAAN :
PEMBANGUNAN RUMAH TINGGAL PERMANEN
NO
URAIAN PEKERJAAN
JUMLAH HARGA
A.
PEKERJAAN PENDAHULUAN
Rp2,988,963.00
Rp2,811,243.12
Rp42,972,157.41
D.
PEKERJAAN BETON
Rp21,250,584.23
E.
Rp17,512,571.00
F.
Rp11,592,179.26
G.
Rp10,498,001.00
H.
Rp20,025,699.10
I.
Rp8,645,147.32
J.
Rp2,008,842.50
K.
Rp5,077,780.00
L.
PEKERJAAN PENGECATAN
M.
N.
PEKERJAAN LAIN-LAIN
Rp13,410,308.94
Rp2,772,500.00
Rp200,000.00
REAL-COST = I :
JUMLAH HARGA
Rp161,765,976.88
Rp3,235,319.54
Rp165,001,296.42
DIBULATKAN :
Rp165,000,000.00
IMB 2%
Terbilang :
Maret 2009
Di Buat Oleh
Nura Hendrika
Cost Estimator
REKAPITULASI ANGGARAN
PEMBANGUNAN RUMAH TINGGAL PERMANEN
KAB.MUNA PROV. SULAWESI TENGGARA
PEKERJAAN :
PEMBANGUNAN RUMAH TINGGAL PERMANEN
NO
URAIAN PEKERJAAN
JUMLAH HARGA
REKAPITULASI ANGGARAN
PEKERJAAN :
NGUNAN RUMAH TINGGAL PERMANEN
KET.
REKAPITULASI ANGGARAN
PEKERJAAN :
NGUNAN RUMAH TINGGAL PERMANEN
KET.