a b c
II PEMBANGUNAN PSU
SUB TOTAL
PPn 10%
TOTAL
DIBULATKAN
Terbilang :
AS DAN HARGA
ELAYAN
d e=cxd
1 2 3 4
I Pekerjaan Persiapan
1 Pek. Pembersihan Lokasi M² 81.00
2 Pek. Pemasangan Bouwplank M' 42.05
3 Listrik Kerja Ls 1.00
Khusus
MAH NELAYAN
5 (4x5)
Rp 17,225.55 Rp 1,395,269.66
Rp 77,883.10 Rp 3,274,984.19
Rp 457,579.14 Rp 457,579.14
Rp 5,127,833.00
REKAPITULASI
RENCANA ANGGARAN BIAYA RUMAH KONVENSIONAL TIPE 36 TUNGG
a b
I Pekerjaan Struktur
II Pekerjaan Arsitektur
II Pekerjaan MEP
SUB TOTAL
Terbilang :
ENSIONAL TIPE 36 TUNGGAL
Biaya ( Rp )
Rp 47,650,527.64
Rp 57,020,820.71
Rp 14,692,715.31
119,364,063.66
No Uraian Pekerjaan Sat Vol Biaya Satuan ( Rp. ) Jumlah Biaya ( Rp. )
1 2 3 4 5 (4x5)
I Pekerjaan Struktur
A Pekerjaan Tanah dan Pondasi
1 Pek. Galian Tanah M³ 19.1250 Rp 69,797.93 Rp 1,334,885.41
2 Pek. Pemadatan Tanah M³ 27.9230 Rp 52,188.50 Rp 1,457,259.39
3 Pek. Urugan Pasir Bawah Pondasi M³ 0.5250 Rp 183,919.17 Rp 96,557.57
4 Pek. Pondasi Batu Kali, Spesi 1 Pc : 4 Ps M³ 2.60 Rp 780,750.31 Rp 2,029,950.79
5 Pek. Urugan Tanah Kembali Pondasi M³ 13.965 Rp 23,265.98 Rp 324,909.36
II Pekerjaan Arsitektur
A Pekerjaan Dinding
1 Pek. Pasangan Dinding 1/2 Bata Plester M² 82.26 Rp 108,637.51 Rp 8,936,629.94
2 Pek.Pasang Keramik Dinding dapur 20/20 M² 1.98 Rp 242,884.30 Rp 480,425.15
3 Pek.Pasang Roster Tanah Liat M² 2.56 Rp 12,644.60 Rp 32,370.18
A Pekerjaan Lantai
1 Pek. Rabat Beton Lantai 8 cm M³ 2.659 Rp 931,637.49 Rp 2,477,037.76
2 Pek. Lantai Keramik 30 x 30 M² 42.920 Rp 229,136.23 Rp 9,834,526.93
3 Pek. Lantai Keramik 20 x 20(kamar mandi) M² 2.15 Rp 230,674.02 Rp 497,044.84
E Pekerjaan Pengecatan
1 Pek. Cat Tembok Luar dan Dalam (Plamir + Cat dasar + Cat Tembok) M² 214.84 Rp 20,454.53 Rp 4,394,554.03
2 Pek. Cat Kayu (Pintu + Lisplank + Jendela) M² 27.477 Rp 38,923.47 Rp 1,069,500.09
3 Pek. Cat Plafond M² 64.730 Rp 44,460.85 Rp 2,877,950.96
B Pekerjaan Plumbing
1 Instalasi Air Bersih Pipa PVC dia 1/2" AW + Assesories M' 10.00 Rp 50,542.84 Rp 505,428.42
2 Instalasi Air Bersih Pipa PVC dia 3/4" AW + Assesories M' 11.84 Rp 67,201.36 Rp 795,731.33
3 Kran Air Bh 2.00 Rp 32,359.55 Rp 64,719.09
4 Floor Drain Bh 1.00 Rp 80,697.06 Rp 80,697.06
5 Pas. Cor Lantai + Dudukan Closet ad. 1 PC : 3 Psr : 5 Split + Acian ( KM/WC ) M³ 0.105 Rp 931,637.49 Rp 97,821.94
6 Pas. Closet Jongkok Bh 1.00 Rp 881,883 Rp 881,882.71
7 Instalasi Air Kotor Pipa PVC dia 3" D + Assesories M' 6.850 Rp 248,516 Rp 1,702,335.99
8 Instalasi Air Kotor Pipa PVC dia 4" D + Assesories M' 2.600 Rp 712,500 Rp 1,852,499.55
9 Pek. Pembuatan Septik Tank & Resapan Unit 1.00 Rp 5,362,231.08 Rp 5,362,231.08
10 Sumur Bor (h=4-6 m) dan Pompa Air Unit 1.00 Rp 1,656,455.00 Rp 1,656,455.00
11 Pek. Pemasangan Bak Cuci Piring Stainless Steel Unit 1.00 Rp 229,548.43 Rp 229,548.43
TOTAL Rp 119,364,064
ANALISA RENCANA ANGGARAN BIAYA PEMBANGUNAN / REHABILITAS
PERUMAHAN NELAYAN KOTA LAMPUNG
TAHUN ANGGARAN 2015
Harga Upah
No Uraian Pekerjaan Analisa Satuan
Satuan Bahan Pekerjaan
Harga Satuan
Kebutuhan Satuan Indeks Harga Satuan Bahan
upah
IV Pekerjaan Arsitektural
Pekerjaan Rangka Atas /m2
Harga Satuan
Harga Satuan Bahan
Kebutuhan Satuan Indeks upah
Kayu klas II balok
Bahan 2/20 m3 0.014 Rp 3,709,004
Paku kg 0.220 Rp 18,700
Pekerja OH 0.047 Rp 87,407
Tukang kayu OH 0.113 Rp 113,131
Kepala tukang OH 0.001 Rp 141,414
Tenaga kerja Mandor OH 0.003 Rp 169,696
Pekerjaan 1 m3 Kaso
Harga Satuan
Harga Satuan Bahan
Kebutuhan Satuan Indeks upah
Bahan
Genteng Palentong bh 25.000 Rp 2,400
Pekerja OH 0.150 Rp 87,407
Tukang kayu OH 0.075 Rp 113,131
Kepala tukang OH 0.0075 Rp 141,414
Tenaga kerja Mandor OH 0.008 Rp 169,696
MEMBUAT DAN MEMASANG 1 M2 PINTU DAN JENDELA JALUSI, KAYU KELAS I ATAU KELAS II
Harga Satuan
Harga Satuan Bahan
Kebutuhan Satuan Indeks upah
Kayu Kelas I atau kelas I M3 0.064 Rp 3,709,004
Bahan
Lem Kayu Kg 0.500 Rp 12,067
Pekerja OH 1.000 Rp 87,407
Tukang Kayu OH 3.000 Rp 113,131
Tenaga Kerja
Kepala Tukang OH 0.300 Rp 141,414
Mandor OH 0.050 Rp 169,696
Bahan
Plywood tebal 9 mm
Bahan ukuran (90x220) cm lbr 1.000 Rp 147,556
Pekerja OH 0.800 Rp 87,407
Tukang kayu OH 2.400 Rp 113,131
Kepala tukang OH 0.240 Rp 141,414
Tenaga kerja Mandor OH 0.040 Rp 169,696
MEMBUAT DAN MEMASANG 1 M2 PINTU DAN JENDELA JALUSI, KAYU KELAS I ATAU KELAS II
Harga Satuan
Harga Satuan Bahan
Kebutuhan Satuan Indeks upah
Kayu Kelas I atau kelas I M3 0.064 Rp 3,709,004
Bahan
Lem Kayu Kg 0.500 Rp 12,067
Pekerja OH 1.000 Rp 87,407
Tukang Kayu OH 3.000 Rp 113,131
Tenaga Kerja
Kepala Tukang OH 0.300 Rp 141,414
Mandor OH 0.050 Rp 169,696
Tenaga Kerja
Tukang Kayu OH 2.000 Rp 113,131
Tenaga Kerja
Kepala Tukang OH 0.200 Rp 141,414
Mandor OH 0.025 Rp 169,696
Plywood tebal 9 mm
Bahan ukuran (90x220) cm lbr 1.000 Rp 63,107
Pekerja OH 0.800 Rp 87,407
Tukang kayu OH 2.400 Rp 113,131
Kepala tukang OH 0.240 Rp 141,414
Tenaga kerja Mandor OH 0.040 Rp 169,696
1 m² Pengecatan Tembok Baru ( 1 Plamir, 1 Lapis Cat Dasar, 2 Lapis Cat Penutup )
Harga Satuan
Harga Satuan Bahan
Kebutuhan Satuan Indeks upah
Plamir Kg 0.150 Rp 17,859
Bahan Cat Dasar Kg 0.100 Rp 21,070
Cat Penutup Kg 0.260 Rp 21,070
Pekerja Oh 0.020 Rp 87,407
Tukang Cat Oh 0.063 Rp 113,131
Tenaga
Kepala tukang Oh 0.006 Rp 141,414
Mandor Oh 0.003 Rp 169,696
1 m² Mengecatan Bidang Kayu Baru (Plafon) ( 1 Lapis Plamir ), 1 Lapis Cat Dasar, 3 Lapis Cat Penutup
Harga Satuan
Harga Satuan Bahan
Kebutuhan Satuan Indeks upah
Cat Meni Kg 0.200 Rp 49,222
Plamir Kg 0.150 Rp 17,859
Cat Dasar Kg 0.170 Rp 21,070
Cat Penutup Kg 0.350 Rp 21,070
Kuas bh 0.010 Rp 25,000
Pengencer kg 0.030 Rp 11,470
Bahan Ampelas lbr 0.200 Rp 7,000
Pekerja Oh 0.070 Rp 87,407
Tukang Cat Oh 0.105 Rp 113,131
Kepala tukang Oh 0.004 Rp 141,414
Tenaga Mandor Oh 0.003 Rp 169,696
V. Pekerjaan MEP
Pemasangan 1 bh Stop kontak
Harga Satuan
Harga Satuan Bahan
Kebutuhan Satuan Indeks upah
Stop Kontak Bh 1.000 Rp 20,000
Bahan Kabel NYM 3x2,5 m' 1.000 Rp 11,696
Pipa conduit 1/2 " btg 1.500 Rp 25,918
Pekerja Oh 0.060 Rp 87,407
Mandor Oh 0.010 Rp 169,696
Kepala Tukang Oh 0.010 Rp 141,414
Tenaga Tukang listrik Oh 0.150 Rp 113,131
Memasang 1 m2 acian
Harga Satuan
Harga Satuan Bahan
Kebutuhan Satuan Indeks upah
Bahan Portland Cement kg 3.250 Rp 1,692
Pekerja OH 0.200 Rp 87,407
Tenaga Tukang batu OH 0.100 Rp 113,131
kerja Kepala tukang OH 0.100 Rp 141,414
Mandor OH 0.010 Rp 169,696
Membuat dan memasang 1 m2 daun pintu panel P5, kayu kelas I atau II
Harga Satuan
Harga Satuan Bahan
Kebutuhan Satuan Indeks upah
Papan kayu m3 0.040 Rp 1,809,815
Bahan Lem kayu kg 0.500 Rp 12,067
Pekerja OH 1.000 Rp 87,407
Tukang kayu OH 3.000 Rp 113,131
Kepala tukang OH 0.300 Rp 141,414
Tenaga kerja Mandor OH 0.050 Rp 169,696
Pekerjaan Sumur Bor dan Pompa 200 Watt
Harga Satuan
Harga Satuan Bahan
Kebutuhan Satuan Indeks upah
Material instalasi
Bahan (pipa, socket, dll) ls 1.000 Rp 135,221
Alat Pompa air unit 1.000 Rp 676,104
Tenaga kerja Upah pembuatan ls 1.000 Rp 845,130
Rp 8,741
Rp 8,485
Rp - Rp 17,226
TOTAL Rp 17,225.55
Rp 42,524
Rp 374
Rp 12,669
Rp 11,313
Rp 8,741
Rp 1,414
Rp 848
Rp 55,567 Rp 22,316
TOTAL Rp 77,883.10
Rp 137,948
Rp 15,895
Rp 51,800
Rp 22,909
Rp 18,400
Rp 26,752
Rp 18,667
Rp 21,212
Rp 375,548
Rp 6,960
Rp 9,786
Rp 4,116
Rp 2,622
Rp 40,727
Rp 40,727
Rp 8,485
Rp 1,697
Rp 709,992 Rp 94,258
TOTAL Rp 804,249.79
Rp 63,344
Rp 118,787
Rp 11,220
Rp 73,833
Rp 24,864
Rp 3,680
Rp 12,535
Rp 174,815
Rp 1,980
Rp 113,131
Rp 113,131
Rp 169,696
Rp 308,263 Rp 572,753
TOTAL Rp 881,015.39
Rp 140,354
Rp 3,556
Rp 87,407
Rp 113,131
Rp 113,131
Rp 143,910 Rp 313,669
TOTAL Rp 457,579.14
Rp 21,852
Rp 1,414
Rp 23,266
TOTAL Rp 23,265.98
Rp 156,000
Rp 26,222
Rp 1,697
Rp 156,000 Rp 27,919
TOTAL Rp 183,919.17
Rp 220,800
Rp 241,240
Rp 79,418
Rp 131,111
Rp 84,848
Rp 10,606
Rp 12,727
Rp 541,458 Rp 239,292
TOTAL Rp 780,750.31
Rp 81,442
Rp 5,610
Rp 3,168
Rp 45,452
Rp 29,414
Rp 3,677
Rp 4,412
Rp 90,219 Rp 82,955
TOTAL Rp 173,174.05
Rp 72,393
Rp 7,480
Rp 6,335
Rp 55,635
Rp 51,645
Rp 35,749
Rp 57,689
Rp 37,333
Rp 4,667
Rp 5,600
Rp 229,237 Rp 105,289
TOTAL Rp 334,525.61
Rp 72,393
Rp 7,480
Rp 6,335
Rp 55,635
Rp 51,645
Rp 107,248
Rp 57,689
Rp 37,333
Rp 4,667
Rp 5,600
Rp 300,736 Rp 105,289
TOTAL Rp 406,024.48
Jml Harga Bahan Jml Harga upah
Rp 43,555
Rp 17,020
Rp 6,567
Rp 26,222
Rp 11,313
Rp 1,414
Rp 2,545
Rp 67,143 Rp 41,495
TOTAL Rp 108,637.51
Rp 181,380
Rp 20,720
Rp 4,887
Rp 26,222
Rp 16,970
Rp 2,121
Rp 2,545
Rp 206,988 Rp 47,858
TOTAL Rp 254,846.07
Rp 242,649
Rp 20,720
Rp 4,887
Rp 26,222
Rp 16,970
Rp 2,121
Rp 2,545
Rp 268,257 Rp 47,858
TOTAL Rp 12,644.60
Rp 322,640
Rp 162,954
Rp 160,080
Rp 144,222
Rp 28,283
Rp 3,535
Rp 13,576
Rp 645,674 Rp 189,616
TOTAL Rp 835,289.61
Rp 44,562
Rp 16,842
Rp 6,415
Rp 35,742
Rp 70,141.14
Rp 49,494.75
Rp 5,939.37
Rp 103,561 Rp 125,575
TOTAL Rp 229,136.23
Rp 46,100
Rp 16,842
Rp 6,415
Rp 35,742
Rp 70,141.14
Rp 49,494.75
Rp 5,939.37
Rp 105,099 Rp 125,575
TOTAL Rp 230,674.02
Rp 51,926
Rp 4,114
Rp 4,108
Rp 12,784
Rp 141
Rp 509
Rp 56,040 Rp 17,542
TOTAL Rp 73,582.49
Rp 81,301
Rp 561
Rp 6,119
Rp 11,313
Rp 1,414
Rp 679
Rp 81,862 Rp 19,525
TOTAL Rp 101,386.44
TOTAL Rp 174,968.92
Rp 44,508
Rp 2,805
Rp 8,741
Rp 11,313
Rp 1,414
Rp 848
Rp 47,313 Rp 22,316
TOTAL Rp 69,629.48
Rp 1,339
Rp 1,870
Rp 8,741
Rp 22,626
Rp 2,828
Rp 848
Rp 3,209 Rp 35,044
TOTAL Rp 38,252.66
Rp 60,000
Rp 13,111
Rp 8,485
Rp 1,061
Rp 1,358
Rp 60,000 Rp 24,014
TOTAL Rp 84,014.09
Rp 3,612,927
Rp 2,206,052
Rp 56,100
Rp 585,629
Rp 2,273,930
Rp 284,241
Rp 56,848
Rp 5,875,079 Rp 3,200,649
TOTAL Rp 9,075,728.29
Rp 27,097
Rp 935
Rp 15,984
Rp 4,887
Rp 23,828
Rp 34,963
Rp 22,626
Rp 2,828
Rp 3,394
Rp 72,731 Rp 63,811
TOTAL Rp 136,542.46
Jml Harga Bahan Jml Harga upah
Rp 3,941,375
Rp 23,375
Rp 12,067
Rp 524,444
Rp 2,036,356
Rp 254,544
Rp 50,909
Rp 3,976,817 Rp 2,866,253
TOTAL Rp 6,843,070.33
Rp 3,360
Rp 95,700
Rp 1,311
Rp 16,970
Rp 2,121
Rp 136
Rp 99,060 Rp 20,538
TOTAL Rp 119,597.70
TOTAL 1 Bh Rp 105,245.98
Rp 3,360
Rp 95,700
Rp 1,311
Rp 16,970
Rp 2,121
Rp 136
Rp 99,060 Rp 20,538
TOTAL Rp 119,597.70
TOTAL 1 Bh Rp 100,462.07
Jml Harga Bahan Jml Harga upah
Rp 4,400
Rp 6,034
Rp 87,407
Rp 282,827
Rp 35,353
Rp 8,485
Rp 10,434 Rp 414,073
TOTAL Rp 424,506.35
TOTAL 1 Bh Rp 205,461.07
Rp 237,376
Rp 6,034
Rp 87,407
Rp 339,393
Rp 42,424
Rp 8,485
Rp 243,410 Rp 477,709
TOTAL Rp 721,118.70
TOTAL 1 Bh Rp 771,597.01 `
Rp 222,540
Rp 1,810
Rp 43,704
Rp 226,262
Rp 28,283
Rp 4,242
Rp 224,350 Rp 302,491
TOTAL Rp 526,840.84
TOTAL 1 Bh Rp 484,693.58
Rp 46,331
Rp 561
Rp 6,034
Rp 147,556
Rp 69,926
Rp 271,514
Rp 33,939
Rp 6,788
Rp 200,482 Rp 382,167
TOTAL Rp 582,648.74
TOTAL 1 Bh Rp 1,072,073.69
Rp 2,634,287
Rp 4,400
Rp 6,034
Rp 87,407
Rp 282,827
Rp 35,353
Rp 8,485
Rp 10,434 Rp 414,073
TOTAL Rp 424,506.35
TOTAL 1 Bh Rp 1,027,305.37
Rp 237,376
Rp 6,034
Rp 87,407
Rp 339,393
Rp 42,424
Rp 8,485
Rp 243,410 Rp 477,709
TOTAL Rp 721,118.70
TOTAL 1 Bh Rp 1,132,156.36 `
Rp 222,540
Rp 1,810
Rp 43,704
Rp 226,262
Rp 28,283
Rp 4,242
Rp 224,350 Rp 302,491
TOTAL Rp 526,840.84
TOTAL 1 Bh Rp 811,334.90
Rp 2,970,797
Rp 46,331
Rp 561
Rp 6,034
Rp 63,107
Rp 69,926
Rp 271,514
Rp 33,939
Rp 6,788
Rp 116,033 Rp 382,167
TOTAL Rp 498,199.65
TOTAL 1 Bh Rp 916,687.35
Rp 157,228
Rp 38,459
Rp 49,778
Rp 6,222
Rp 3,733
Rp 157,228 Rp 98,192
TOTAL Rp 255,420.60
TOTAL 1 Bh Rp 377,000.80
Rp 9,235
Rp 3,665
Rp 26,222
Rp 16,970
Rp 2,121
Rp 2,545
Rp 12,901 Rp 47,858
TOTAL Rp 60,759.13
Rp 2,679
Rp 2,107
Rp 5,478
Rp 1,748
Rp 7,127
Rp 891
Rp 424
Rp 10,264 Rp 10,191
TOTAL Rp 20,454.53
Rp 9,844
Rp 2,679
Rp 3,582
Rp 7,375
Rp 250
Rp 344
Rp 1,400
Rp 6,119
Rp 11,879
Rp 566
Rp 424
Rp 25,474 Rp 18,987
TOTAL Rp 44,460.85
Rp 1,697
Rp 1,754
Rp 700
Rp 13,985
Rp 18,101
Rp 2,263
Rp 424
Rp 4,150 Rp 34,773
TOTAL Rp 38,923.47
Rp 20,000
Rp 11,696
Rp 38,878
Rp 5,244
Rp 1,697
Rp 1,414
Rp 16,970
Rp 70,574 Rp 25,325
TOTAL Rp 95,898.88
Rp 24,000
Rp 5,244
Rp 1,697
Rp 1,414
Rp 16,970
Rp 24,000 Rp 25,325
TOTAL Rp 49,325.17
Rp 18,000
Rp 5,244
Rp 1,697
Rp 1,414
Rp 16,970
Rp 18,000 Rp 25,325
TOTAL Rp 43,325.17
Rp 3,556
Rp 5,244
Rp 1,697
Rp 1,414
Rp 16,970
Rp 3,556 Rp 25,325
TOTAL Rp 28,880.82
Rp 23,486
Rp 5,244
Rp 1,697
Rp 1,414
Rp 16,970
Rp 23,486 Rp 25,325
TOTAL Rp 48,811.14
Rp 3,098
Rp 27,605
Rp 5,583
Rp 17,535
Rp 26,222
Rp 1,697
Rp 7,071
Rp 22,626
Rp 53,821 Rp 57,616
TOTAL Rp 111,436.62
TOTAL Rp 160,247.76
Rp 30,545
Rp 8,909
Rp 3,147
Rp 6,788
Rp 848
Rp 305
Rp 39,454 Rp 11,088
TOTAL Rp 50,542.84
Rp 43,442
Rp 12,671
Rp 3,147
Rp 6,788
Rp 848
Rp 305
Rp 56,113 Rp 11,088
TOTAL Rp 67,201.36
Rp 183,815
Rp 53,613
Rp 3,147
Rp 6,788
Rp 848
Rp 305
Rp 237,428 Rp 11,088
TOTAL Rp 248,516.20
Rp 543,028
Rp 158,383
Rp 3,147
Rp 6,788
Rp 848
Rp 305
Rp 701,411 Rp 11,088
TOTAL Rp 712,499.83
Rp 17,600
Rp 310
Rp 874
Rp 11,313
Rp 1,414
Rp 848
Rp 17,910 Rp 14,450
TOTAL Rp 32,359.55
Rp 66,247
Rp 874
Rp 11,313
Rp 1,414
Rp 848
Rp 66,247 Rp 14,450
TOTAL Rp 80,697.06
Rp 952,024
Rp 38,252
Rp 707,256
Rp 140,354
Rp 992,723
Rp 636,364
Rp 17,875
Rp 133,758
Rp 152,727
Rp 479,042
Rp 873,370
Rp 94,513
Rp 87,407
Rp 14,141
Rp 42,424
Rp 5,218,258 Rp 143,973
TOTAL Rp 5,362,231.08
Rp 40,980
Rp 16,842
Rp 6,415
Rp 35,742
Rp 105,211.71
Rp 49,494.75
Rp 5,939.37
Rp 99,979 Rp 160,646
TOTAL Rp 260,624.59
Rp 40,775
Rp 16,842
Rp 6,415
Rp 35,742
Rp 87,676.42
Rp 49,494.75
Rp 5,939.37
Rp 99,774 Rp 143,111
TOTAL Rp 242,884.30
Rp 21,053
Rp 1,311.11
Rp 16,969.63
Rp 2,121.20
Rp 127.27
Rp 21,053 Rp 20,529
TOTAL Rp 41,582.38
Rp 51,500
Rp 4,370.37
Rp 56,565.43
Rp 7,070.68
Rp 424.24
Rp 51,500 Rp 68,431
TOTAL Rp 119,930.72
Rp 17,123
874.07363461874
Rp 11,313.09
Rp 1,414.14
Rp 84.85
Rp 17,123 Rp 13,686
TOTAL Rp 30,809.38
Jml Harga Bahan Jml Harga
Rp 75,000
Rp 874.07
Rp 56,565.43
Rp 1,414.14
Rp 848.48
Rp 75,000 Rp 59,702
TOTAL Rp 134,702.12
Rp 11,495
Rp 212
Rp 611.85
Rp 791.92
Rp 98.99
Rp 67.88
Rp 11,707 Rp 1,571
TOTAL Rp 13,277.60
Rp 551,592
Rp 127,680
Rp 166,698
Rp 430
Rp 144,222.15
Rp 31,110.99
Rp 3,959.58
Rp 14,084.79
Rp 846,400 Rp 193,378
TOTAL Rp 1,039,777.51
Rp 368,856
Rp 162,954
Rp 160,080
Rp 144,222
Rp 28,283
Rp 3,535
Rp 13,576
Rp 691,890 Rp 189,616
TOTAL Rp 881,505.61
Rp 5,499
Rp 17,481
Rp 11,313
Rp 14,141
Rp 1,697
Rp 5,499 Rp 44,633
TOTAL Rp 50,131.88
TOTAL Rp 931,637.49
Rp 72,393
Rp 6,034
Rp 87,407
Rp 339,393
Rp 42,424
Rp 8,485
Rp 78,426 Rp 477,709
TOTAL Rp 556,135.07
TOTAL 1 Bh Rp 2,647,202.92
Rp 135,221
Rp 676,104
Rp 845,130
Rp 811,325 Rp 845,130
TOTAL Rp 1,656,455.00
Rp 43,704
Rp 8,485
Rp - Rp 52,188
TOTAL Rp 52,188.50
Rp 15,700
Rp 1,311
Rp 16,970
Rp 2,121
Rp 127
Rp 15,700 Rp 20,529
TOTAL Rp 36,229.22
Rp 25,723
Rp 561
Rp 6,119
Rp 11,313
Rp 1,414
Rp 679
Rp 26,284 Rp 19,525
TOTAL Rp 45,808.36
Rp 12,000
Rp 6,750
Rp 2,467
Rp 7,185
Rp 200
Rp 1,197
Rp 18,750 Rp 11,049
TOTAL Rp 29,798.90
Rp 5,650
Rp 10,500
Rp 2,590
Rp 7,542
Rp 210
Rp 1,257
Rp 16,150 Rp 11,598
TOTAL Rp 27,748.42
Rp 3,723,500
Rp 425,000
Rp 3,723,500 Rp 425,000
TOTAL Rp 4,148,500.00
Rp 3,297,500
Rp 425,000
Rp 3,297,500 Rp 425,000
TOTAL Rp 3,722,500.00
DAFTAR HARGA SATUAN UPAH KERJA DAN BAHAN BANGUNAN
TEMBOK TUNGGAL
URAIAN UPAH KERJA / BAHAN BANGUNAN /
No. SATUAN
MATERIAL / ALAT
I. UPAH KERJA
Pekerja oh
Tukang batu oh
Tukang kayu oh
Tukang cat oh
Tukang listrik oh
Kepala tukang oh
Mandor oh
II. BAHAN / MATERIAL
Ampelas lbr
Balok kayu m3
Bata merah bh
Batu belah 15/20 m3
Besi beton polos kg
Besi strip tebal 5 mm kg
Beton Tumbuk 1:3:5 m³
Bilik bambu lbr
Box Sekring Bh
Buis Beton dia 50 cm bh
Cat Penutup Vinilex Kg
Cat Dasar Vinilex Kg
Cat kayu Ftalit kg
Cat Meni Ftalit Kg
Dempul kg
Dolken kayu galam, ö(8-10) cm, panjang 4 m batang
Fitting Plafond bh
Floor Drain bh
Galian Tanah (m3) m'
Genteng Palentong buah
Ijuk kg
Instalasi listrik m
Isolator bh
Jendela nako m2
Kabel NYM 2 x 2,5 m
Kabel NYM 3x2,5 m'
Kaca polos m2
Kawat beton kg
Kayu Kaso 5 / 7 m3
Kayu kelas II balok m3
Kayu kelas III m3
Kayu kelas III (meranti) m3
Kayu klas II balok 2/20 m3
Kayu klas II balok 5/7 m3
Kayu meranti 5/7 m3
Kayu Papan 3 / 20 m3
Keramik dinding mulia 20x20 pastel color bh
Keramik lantai mulia 20x20 rustic bh
Keramik dinding mulia 25x20 pastel blue bh
Keramik lantai mulia 30x30 special white bh
Kerikil m3
Kloset Jongkok bh
Koral beton m3
Kran Air bh
Kuas bh
Kunci tanam bh
Lampu SL 9 watt Bh
Lem kayu kg
Minyak bekisting Liter
Nok atap bh
Paku kg
Paku 1 cm - 2,5 cm kg
Paku 10 cm kg
Paku 12 cm kg
Paku 5 cm – 12 cm kg
Paku 5 cm dan 7 cm kg
Paku 5 cm-12cm kg
Paku biasa 1/2"-1" Kg
Paku biasa 2"-5" kg
Paku skrup 1 cm - 2,5 cm bh
Papan kayu m3
Paralon 5/8 ljr
Pasangan batu bata 1:3 m2
Pasir beton m3
Pasir pasang m3
Pasir urug m3
Pengadaan box sekering unit
Pengencer kg
Pintu PVC m2
Pipa conduit 1/2 " btg
Pipa Dia 4 m'
Pipa Hawa 2 bh
Pipa PVC D 1/2" m'
Pipa PVC D 3" m'
Pipa PVC D 3/4" m'
Pipa PVC D 4" m'
Plamir Kg
Plat Beton Betulang m³
Plat seng m3
Plesteran 1:2 m2
Plywood 4 mm lbr
Plywood 9 mm lbr
Plywood tebal 4 mm ukuran (90x220) cm lbr
Roster kaca bh
Roster tanah liat bh
Saklar Ganda Bh
Saklar tunggal Bh
Seal tape bh
Semen portland kg
Semen Warna kg
Seng plat lbr
Stop Kontak Bh
Tanah urug m3
Urugan Kembali m'
Vernis liter
Engsel pintu psg
Door Holder set
Engsel Jendela psg
Kunci tanam biasa buah
Kitchen sink merk Royal buah
Spring Knip bh
BANGUNAN
an Perumahan Nelayan
HARGA DASAR
(Rp.)
Rp 87,407 81656.43
Rp 113,131 105687.5 Rp 100,000 113,130.87 97100
Rp 113,131 105687.5 Rp 100,000 113,130.87 80500
Rp 113,131 105687.5 Rp 100,000 113,130.87 80500
Rp 113,131 105687.5 Rp 100,000 113,130.87 97100
Rp 141,414 132109.3 Rp 125,000 141,413.58 108500
Rp 169,696 158531.2 Rp 150,000 169,696.30 67200
-
Rp 7,000 7000 Rp 12,000 13,575.70
Rp 3,284,479 2750000 Rp 4,550,000 5,147,454.45
Rp 622 581.2811 Rp 550 622.22 700
Rp 184,000 184000 - 16800
Rp 10,948 10227.35 - 11700
Rp 147,070 137393.7 Rp 130,000 147,070.13 14900
Rp 467,848 437066.1 - 500000
Rp 54,201 50634.5 -
Rp 3,556 3321.703 - 3800
Rp 436,685 407953.6 Rp 386,000 436,685.15
Rp 21,070 59703.23 -
Rp 21,070 12682.5 Rp 12,000 13,575.70 56300
Rp 49,222 21137.49 Rp 20,000 22,626.17 68300
Rp 49,222 17306.32 Rp 16,375 18,525.18 68100
Rp 35,071 32763.11 Rp 31,000 35,070.57 56900
Rp 17,875 89598.56 - 102500
Rp 17,535 16381.56 Rp 15,500 17,535.28 16900
Rp 66,247 61888.56 - 70800
Rp 90,669 84703.42 - 96900
Rp 2,400 16909.99 Rp 16,000 18,100.94
Rp 9,451 8829.415 -
Rp 140,354 131119.8 - 150000
Rp 12,391 11575.51 -
Rp 187,774 175419.4 -
Rp 9,202 8596.217 - 9834
Rp 11,696 10926.65 - 12500
Rp 87,000 13210.93 Rp 12,500 14,141.36 81300
Rp 14,129 13199.4 - 15100
Rp 3,543,663 2200000 - 1987500
Rp 3,709,004 2750000 Rp 4,550,000 5,147,454.45 5687500
Rp 1,809,815 2200000 Rp 3,275,000 3,705,035.89 4218500
Rp 1,809,815 2200000 Rp 3,275,000 3,705,035.89 4218500
Rp 3,709,004 2750000 Rp 4,550,000 5,147,454.45 4218800
Rp 3,709,004 2750000 Rp 4,550,000 5,147,454.45 4218800
Rp 3,284,479 2750000 Rp 3,275,000 3,705,035.89 4875000
Rp 1,809,815 3461264 Rp 3,275,000 3,705,035.89 4875000
Rp 1,631 3000 Rp 2,600 2,941.40 3252
Rp 1,844 4687.5 Rp 4,063 4,595.94 4950
Rp 2,049 7500 Rp 6,500 7,353.51 7920
Rp 4,011 6750 Rp 5,400 6,109.07 7128
Rp 313,373 292754.3 Rp 277,000 313,372.50 179900
Rp 375,100 375100 Rp 23,000 26,020.10 252100
Rp 178,344 166609.6 - 190600
Rp 17,600 17600 Rp 20,000 22,626.17
Rp 25,000 25000 -
Rp 195,716 182839.3 Rp 173,000 195,716.40 40000
Rp 23,486 21940.72 - 25100
Rp 12,067 11273.26 -
Rp 31,677 29592.49 Rp 28,000 31,676.64 23100
Rp 7,742 37519.05 Rp 35,500 40,161.46
Rp 18,700 23100 Rp 17,500 19,797.90 18300
Rp 18,700 23100 Rp 17,500 19,797.90 18300
Rp 18,700 18700 Rp 17,500 19,797.90 18300
Rp 18,700 18700 Rp 17,500 19,797.90 18300
Rp 18,700 18700 Rp 17,500 19,797.90 18300
Rp 18,700 18700 Rp 17,500 19,797.90 18300
Rp 18,700 18700 Rp 17,500 19,797.90 18300
Rp 18,700 18700 Rp 17,500 19,797.90 18300
Rp 18,700 18700 Rp 17,500 19,797.90 18300
Rp 19,305 18034.55 Rp 15,000 16,969.63 20600
Rp 1,809,815 3461264 Rp 3,275,000 3,705,035.89
Rp 11,165 10430.82 -
Rp 84,197 78657.43 -
Rp 184,000 184000 Rp 148,000 167,433.68 172900
Rp 152,727 142678.1 Rp 135,000 152,726.67 179200
Rp 130,000 130000 Rp 100,000 113,130.87 147900
Rp 3,556 3321.703 - 3800
Rp 11,470 10715.53 -
Rp 157,228 157228.3 -
Rp 25,918 24213.05 -
Rp 119,761 111881 -
Rp 17,875 16698.66 -
Rp 25,454 23779.68 Rp 22,500 25,454.45
Rp 153,179 143100.8 Rp 135,400 153,179.19
Rp 36,202 33819.99 Rp 32,000 36,201.88
Rp 452,523 422749.9 Rp 400,000 452,523.47
Rp 17,859 16683.63 -
Rp 3,181,818 2972472 -
Rp 84,848 79265.6 Rp 75,000 84,848.15 112900
Rp 73,535 68696.85 Rp 65,000 73,535.06
Rp 68,594 64081.09 -
Rp 147,556 137847.4 -
Rp 63,107 58954.61 -
Rp 9,706 9067.37 -
Rp 7,255 6777.859 -
Rp 18,000 18000 Rp 26,000 29,414.03 11900
Rp 24,000 24000 Rp 23,000 26,020.10 4100
Rp 12,391 11575.51 -
Rp 1,480 1480 Rp 1,275 1,442.42
Rp 23,828 22260.14 -
Rp 84,848 79265.6 Rp 75,000 84,848.15 67500
Rp 20,000 20000 Rp 28,000 31,676.64 150000
Rp 113,131 105687.5 Rp 100,000 113,130.87 52100
Rp 14,572 13613.58 -
Rp 11,313 10568.75 Rp 10,000 11,313.09 67500
Rp 21,053
Rp 51,500
Rp 17,123
Rp 75,000
Rp 188,490
Rp 15,700
Aceh Makasar Lampung Kendari
harga kayu banj
90856.08
75323.53
75323.53
90856.08
101523
62878.77
0
0
0 3675000 3510198.91816 2903256 3284479 3382911
654.9872 0 0 0 0
15719.69 0 0 0 0
10947.64 0 0 0 0
13941.87 0 0 0 0
467848 0 0 0 0
0 0 0 0 0
3555.645 0 0 0 0
0 0 0 0 0
0 0 0 0 0
52679.69 0 0 0 0
63908.04 0 0 0 0
63720.9 0 0 0 0
53241.1 0 0 0 0
95908.84 20000 19103.1233642 15800.03 17874.72 18410.4
15813.26 0 0 0 0
66247.28 0 0 0 0
90668.94 0 0 0 0
0 0 0 0 0
0 0 0 0 0
140354.4 0 0 0 0
0 0 0 0 0
0 0 0 0 0
9201.635 0 0 0 0
11696.2 0 0 0 0
76072.09 0 0 0 0
14129.01 0 0 0 0
1859696 3965000 3787194.20694 3132357 3543663 3649862
5321771 4150000 3963898.09806 3278507 3709004 3820158
3947234 2025000 1934191.24062 1599754 1809815 1864053
3947234 2025000 1934191.24062 1599754 1809815 1864053
3947514 4150000 3963898.09806 3278507 3709004 3820158
3947514 4150000 3963898.09806 3278507 3709004 3820158
4561518 3675000 3510198.91816 2903256 3284479 3382911
4561518 2025000 1934191.24062 1599754 1809815 1864053
3042.883 0 0 0 0
4631.695 0 0 0 0
7410.712 0 0 0 0
6669.641 0 0 0 0
168331.7 0 0 0 0
235889 0 0 0 0
178343.7 0 0 0 0
0 0 0 0 0
0 0 0 0 0
37427.84 0 0 0 0
23485.97 0 0 0 0
0 0 0 0 0
21614.58 0 0 0 0
0 0 0 0 0
17123.24 0 0 0 0
17123.24 0 0 0 0
17123.24 0 0 0 0
17123.24 0 0 0 0
17123.24 0 0 0 0
17123.24 0 0 0 0
17123.24 0 0 0 0
17123.24 0 0 0 0
17123.24 0 0 0 0
19275.34 0 0 0 0
0 2025000 1934191.24062 1599754 1809815 1864053
0 0 0 0 0
0 0 0 0 0
161781.8 0 0 0 0
167676.7 0 0 0 0
138389.4 0 0 0 0
3555.645 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
105640.1 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
11134.78 0 0 0 0
3836.354 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
63159.48 0 0 0 0
140354.4 0 0 0 0
48749.76 0 0 0 0
0 0 0 0 0
63159.48 0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
1 PLAT BETON 10 cm
Faktor pengali 10
Berat Besi Total 165.33 KG 13,277.60 2,195,229.27
Bekisting 0.1 1.00 M2 406,024.48 406,024.48
Beton K175 1.00 M3 1,039,777.51 1,039,777.51
HARGA PER M3 SLOOF TB1 3,641,031.26
2 BALOK 15X25 CM
Faktor pengali 26.666666667
Berat Besi Total 118.83 KG 13,277.60 1,577,732.52
Bekisting 0.65 17.33 M2 173,174.05 3,001,683.58
Beton K175 1.00 M3 1,039,777.51 1,039,777.51
HARGA PER M3 SLOOF TB1 5,619,193.61
3 KOLOM 20X20 CM
Faktor pengali 25
Berat Besi Total 111.40 KG 13,277.60 1,479,124.24
Bekisting 0.8 20.00 M2 334,525.61 6,690,512.29
Beton K175 1.00 M3 1,039,777.51 1,039,777.51
HARGA PER M3 KOLOM K1 9,209,414.04
3 KOLOM 15X15 CM
Faktor pengali 44.444444444
Berat Besi Total 185.60 KG 13,277.60 2,464,321.89
Bekisting 0.6 26.67 M2 334,525.61 8,920,683.06
Beton K175 1.00 M3 1,039,777.51 1,039,777.51
HARGA PER M3 KOLOM K1 12,424,782.46
Rasio besi
3 KOLOM 20X20 CM
Tul.Utama Dia 12 mm 0.89 3 4 10.68
Begel Dia 6 mm 0.2 0.64 21 2.69 70
Total Berat Besi Kolom 13.37
Volume beton per titik 20x20x300 0.12
Rasio besi per M3 Kolom 111.40 149.34
3 KOLOM 15X15 CM
Tul.Utama Dia 12 mm 0.89 3 4 10.68
Begel Dia 6 mm 0.2 0.44 21 1.85 70
Total Berat Besi Kolom 12.53
Volume beton per titik 20x20x300 0.07
Rasio besi per M3 Kolom 185.60 149.34
2 BALOK 15X25 CM
Tul.Utama Dia 12 mm 0.89 3 4 10.68
Begel Dia 6 mm 0.2 0.64 21 2.69 70
Total Berat Besi Kolom 13.37
Volume beton per titik 15x25x300 0.11
Rasio besi per M3 Kolom K1 118.83 149.34
1 PLAT BETON 10 cm
Tul atas Dia 10 mm 0.62 1 13.33333333333 8.27
Tul bawah Dia 10 mm 0.62 1 13.33333333333 8.27
Total Berat Besi Kolom 16.53
Total vol beton per m2 0.10
Rasio besi per m3 165.33
15 20 15
15 20 15
15 20 15
15 19 15
No Uraian Pekerjaan Sat Vol Sat Biaya Satuan ( Rp. )
1 2 3 4 4 5
1 P1 bh 112 Rp 100,000
2 P2 bh 36 Rp 90,000
3 Simpul bh 38 Rp 80,000
total
Jumlah Biaya ( Rp. )
(4x5) harga (rp) jumlah total biaya
Rp 11,200,000 harga besi beton 10 mm/btg (12m) 60000 4 240000
Rp 3,240,000 upah angkur 15000 76 1140000
Rp 3,040,000 total angkur 1380000
Rp 17,480,000 baut 18 mm 7500 516 3870000
Rp 22,730,000 total 5250000
total biaya