PEKERJAAN
LOKASI
NO
URAIAN PEKERJAAN
I
1
2
3
4
PEK. PENDAHULUAN
Papan Nama Proyek
Administrasi & Dokumentasi
Pek. Pembersihan Lokasi
Pek. Pengukuran / Bouwplank
HARGA
SATUAN (Rp)
5
Ls
Ls
M2
M'
1.00
1.00
224.00
72.00
Rp 250,000.00
###
Rp
4,725.00
Rp 88,221.00
STN VOLUME
JUMLAH HARGA
(Rp)
6
Rp
Rp
Rp
Rp
250,000.00
1,000,000.00
1,058,400.00
6,351,912.00
Rp8,660,312.00
II
1
2
3
4
5
6
PEK. PONDASI
Pek. Galian Pondasi
Pek. Pasir Urug
Pek. Lantai Kerja 1 : 3 : 5
Cor Pondasi Beton 1 : 3 : 5
Pek. Pond. Setempat 1 : 2 : 3
Pek. Urugan Bekas Galian
M3
M3
M3
M3
M3
M3
35.95
4.12
4.12
13.44
3.02
14.62
Rp 47,700.00
Rp 98,700.00
Rp 979,344.00
###
###
Rp 15,900.00
Rp
Rp
Rp
Rp
Rp
Rp
1,714,910.40
406,249.20
4,030,979.90
35,768,463.36
20,424,213.94
232,394.40
###
III
1
2
3
4
5
6
7
M3
M3
M3
M3
M3
M3
Lbg
5.04
9.70
0.39
3.28
3.60
33.24
64.00
###
###
###
###
###
###
Rp 125,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
34,040,356.56
65,527,686.38
2,634,075.21
22,126,231.76
4,116,479.40
35,660,370.60
8,000,000.00
###
IV
1
2
3
4
5
M3
Bh
M3
M'
M2
627.20
627.20
13.10
20.50
20.50
Rp 223,115.65
Rp 81,340.68
Rp 55,000.48
Rp
7,375.00
Rp 103,023.70
Rp 139,938,135.68
Rp 51,016,874.50
Rp
720,506.29
Rp
151,187.50
Rp
2,111,985.85
###
V
PEK. PLESTERAN
1 Plesteran dinding Cam 1 : 2
2 Plesteran dinding Cam 1 : 4
3 Afwerking beton Cam 1 : 3
M2
M2
M2
58.24
515.52
49.22
Rp
Rp
Rp
55,535.00
53,890.00
53,685.00
Rp
Rp
Rp
3,234,358.40
27,781,372.80
2,642,375.70
###
VI
1
2
3
M2
M'
M'
60.4
60.4
48.00
Rp 129,846.52
Rp 38,647.38
Rp 14,762.33
Rp
Rp
Rp
7,842,729.81
2,334,301.99
708,591.67
###
VII
1
2
3
4
5
6
7
8
9
10
4.00
408.00
60.00
4.00
24.00
120.00
8.00
120.00
120.00
60.00
###
Rp
2,000.00
Rp 450,420.50
Rp 115,000.00
Rp 10,525.00
Rp 10,525.00
Rp
8,500.00
Rp
7,500.00
Rp
7,000.00
Rp
7,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
7,343,720.00
816,000.00
27,025,230.00
460,000.00
252,600.00
1,263,000.00
68,000.00
900,000.00
840,000.00
420,000.00
###
VIII
1
2
3
4
PEK. LANTAI
Pek. Tanah Urug Lantai
Pek. Pasir Urug Lantai
Pek. Cor Lantai 1 : 3 : 5
Pek. Cor Lantai Selasar 1 : 3 : 5
M3
M3
M3
M3
39.60
18.00
14.40
3.60
Rp 99,300.00
Rp 98,700.00
Rp 979,344.00
Rp 979,344.00
Rp
Rp
Rp
Rp
3,932,280.00
1,776,600.00
14,102,553.60
3,525,638.40
###
IX
1
2
3
4
5
6
7
8
9
10
11
12
PEK. PENGECATAN
Cat Menie Kozen ( Merk Yoko )
M2
Plamir dinding tembok ( Merk RJ )
M2
Cat Dinding dengan cat emulsi ( Nippon )
M2
Cat Plafond dengan cat emulsi ( Nippon )
M2
Cat piri - piri dengan cat enamel ( Platon )
M2
Cat list plafond dengan cat enamel Platon ) M'
Pengecatan kayu kosen dgn cat enamel ( Plat M2
Pengecatan pintu panil dgn cat enamel ( Plat M2
Pengecatan rangka jendela dgn cat enamel ( M2
Pengecatan Ventilasi / jalusi dgn cat enamel M2
Pengecatan listplank dgn cat enamel ( Platon M2
Pengecatan singap papan dgn cat enamel (Pl Ls
134.92
622.98
622.98
390.00
172.00
26.10
134.92
16.80
23.00
58.94
46.76
2.00
Rp 16,901.45
Rp
8,765.00
Rp 32,885.00
Rp 32,885.00
Rp 56,988.15
Rp
3,000.00
Rp 56,988.15
Rp 56,988.15
Rp 56,988.15
Rp 56,988.15
Rp 56,988.15
Rp 250,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,280,343.23
5,460,419.70
20,486,697.30
12,825,150.00
9,801,961.80
78,300.00
7,688,841.20
957,400.92
1,310,727.45
3,358,881.56
2,664,765.89
500,000.00
###
X
1
2
3
4
6
7
20.00
16.00
4.00
4.00
4.00
2.00
Rp 220,000.00
Rp 85,000.00
Rp 90,000.00
Rp 24,825.00
Rp 19,860.00
Rp 90,000.00
Rp
Rp
Rp
Rp
Rp
Rp
4,400,000.00
1,360,000.00
360,000.00
99,300.00
79,440.00
180,000.00
Rp6,478,740.00
XI
1
2
3
PEK. MOBILIER
Meja Siswa Ganda
Meja Guru
Kursi Siswa
4 Kursi Guru
Unit
Unit
Unit
Unit
80.00
4.00
160.00
350,000.00
450,000.00
200,000.00
28,000,000.00
1,800,000.00
32,000,000.00
4.00
250,000.00
1,000,000.00
###
XI PEK. LUAR BANGUNAN
1 Pekerjaan Paving Block
2 Pembersihan akhir
M2
Ls
270.00
1.00
Rp
90,000.00 Rp
### Rp
24,300,000.00
1,500,000.00###
###
###
Langkat,
2015
Dibuat Oleh
......
.............
REKAPPITULASI ( RAB )
PEKERJAAN
LOKASI
NO
URAIAN PEKERJAAN
I
II
III
IV
V
VI
VII
VIII
IX
X
XI
XII
PEK.
PEK.
PEK.
PEK.
PEK.
PEK.
PEK.
PEK.
PEK.
PEK.
PEK.
PEK.
PENDAHULUAN
PONDASI
STRUKTUR BETON & DINDING
KAP / ATAP
PLESTERAN
PLAFOND GYPSUM
PINTU / JENDELA
LANTAI
PENGECATAN
INSTALASI LISTRIK
MOBILIER
LUAR BANGUNAN
Rp
8,660,312.00
Rp 62,577,211.20
Rp 172,105,199.91
Rp 193,938,689.81
Rp 33,658,106.90
Rp 10,885,623.47
Rp 39,388,550.00
Rp 23,337,072.00
Rp 67,413,489.05
Rp
6,478,740.00
Rp 62,800,000.00
Rp 25,800,000.00
JUMLAH
DIBULATKAN
Rp 707,042,994.35
###
TERBILANGTujuh Ratus Tujuh Juta Empat Puluh Dua Ribu Sembilan Ratus Sembilan Puluh
Rupiah
Langkat,
Disetujui Oleh
Ditelitih Oleh
2015
Dibuat Oleh
.........
......
.............
Direktur
A.
1
2
3
4
5
6
II
1
2
3
4
5
6
7
8
9
10
11
12
13
1
2
3
4
5
VII
1
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
80,000.00
80,000.00
80,000.00
80,000.00
90,000.00
90,000.00
BAHAN BATUAN
Tanah Urug biasa
Pasir urug
Pasir pasang
Pasir cor
Kerikil cor
Batu bata
M3
M3
M3
M3
M3
Bh
Rp
Rp
Rp
Rp
Rp
Rp
62,000.00
65,000.00
85,000.00
152,000.00
116,000.00
675.00
BAHAN KAYU
Kayu kelas I
Kayu kelas II
Kayu kelas III
Papan kelas II
Papan kelas III
Papan / Kayu Begisting Kelas III
Les Kaca
Triplek 3 mm
Triplek 4 mm
Triplek 6 mm
Teakwood
List Profil
List Kayu
M3
M3
M3
M3
M3
M3
M'
Lbr
Lbr
Lbr
Lbr
M'
M'
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
7,560,000.00
5,400,000.00
4,200,000.00
7,560,000.00
6,600,000.00
4,200,000.00
5,000.00
30,000.00
45,000.00
60,000.00
80,000.00
3,000.00
3,000.00
Zak
Zak
Bgks
Rp
Rp
Rp
64,500.00
119,600.00
7,500.00
BAHAN ATAP
Seng Gelombang BJLS 22 K
seng plat 3' x 6' BJLS 35
Atap genteng metal 0.30 mm
Perabung Atap Genteng Metal
Bola-bola Atap
Lbr
Lbr
Lbr
M'
M'
Rp
Rp
Rp
Rp
Rp
40,000.00
38,000.00
63,500.00
65,000.00
20,000.00
BAHAN BESI
Besi beton polos
Kg
Rp
12,909.00
Kg
Kg
Bh
Rp
Rp
Rp
15,500.00
21,050.00
4,500.00
Kg
Rp
19,500.00
M2
M2
Rp
Rp
30,000.00
35,000.00
BAHAN SEMEN
1 Semen Type I
2 Semen Putih
3 Tepung groud
IV
VI
Hr
Hr
Hr
Hr
Hr
Hr
Hr
Pekerja
Tukang kayu
Tukang batu
Tukang besi
Tukang cat
Kepala Tukang
Mandor
JENIS BAHAN
HARGA
4
TENAGA KERJA
1
2
3
4
5
6
7
III
STN
3
IX
1
2
3
4
5
6
BAHAN KERAMIK
Keramik Ikad 30 x 30 cm
Keramik Ikad 20 x 25 cm
Keramik Ikad 20 x 20 cm
Keramik Ikad 10 x 30 cm
Keramik Ikad 40 x 40 cm
Keramik Ikad 10 x 40 cm
M2
M2
M2
M2
M2
M2
Rp
Rp
Rp
Rp
Rp
Rp
66,531.00
58,587.00
52,728.00
44,500.00
82,400.00
55,000.00
1
2
3
4
5
6
7
8
ALAT PENGGANTUNG
Kunci 2 slag
Engsel pintu
Engsel jendela
Gerendel jendela
Gerendel pintu
Hak angin jendela
Handel Jendela
Angker Kozen
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
115,000.00
10,525.00
10,525.00
7,500.00
8,500.00
7,000.00
7,000.00
4,000.00
1
2
3
4
5
6
7
8
9
10
11
12
13
BAHAN CAT
Cat minyak
Cat menie Kuda Terbang
Cat Tembok
Cat vernis / teak oil
Cat plitur
Minyak cat
Residu kayu
Plamir
Dempul kayu
Amplas
Kuas cat biasa 1 - 2"
Kuas cat biasa 3 - 4"
Kuas cat gulung
Kg
Kg
Kg
Ltr
Ltr
Ltr
Ltr
Ltr
Kl
Lbr
Bh
Bh
Bh
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
35,000.00
45,678.00
20,500.00
22,000.00
38,500.00
12,909.00
6,000.00
7,000.00
9,000.00
4,000.00
7,000.00
8,500.00
16,500.00
M'
M'
M'
M'
M'
Bh
Bh
Unit
Unit
Bh
Bh
Bh
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
54,284.00
9,102.50
34,870.00
65,450.00
7,282.00
292,935.00
205,050.00
1,550,000.00
636,200.00
23,430.00
20,350.00
275,000.00
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Ttk
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
90,000.00
90,000.00
64,545.00
64,545.00
64,545.00
19,860.00
24,825.00
24,825.00
90,000.00
220,000.00
XI
XII
1
2
3
4
5
6
7
8
9
10
11
12
DAFTAR ANALISA
NO
1
JENIS PEKERJAAN
10 M2 PEMBERSIHAN LAPANGAN / LOKASI
Upah
0.7500
Pekerja
0.0250
Mandor
Jumlah upah
Untuk 1 M2 = 1/10 x
@ Rp
@ Rp
60,000.00
90,000.00
= Rp
= Rp
= Rp
45,000.00
2,250.00
47,250.00
@ Rp
47,250.000
= Rp
4,725.00
6,600,000.00
4,200,000.00
15,500.00
=
=
=
=
Rp
Rp
Rp
Rp
594,000.00
197,400.00
1,550.00
792,950.00
60,000.00
80,000.00
90,000.00
90,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
16,800.00
64,000.00
7,200.00
1,260.00
89,260.00
= Rp
882,210.00
@ Rp
882,210.000
= Rp
88,221.00
@ Rp
@ Rp
60,000.00
90,000.00
= Rp
= Rp
= Rp
45,000.00
2,700.00
47,700.00
@ Rp
@ Rp
60,000.00
90,000.00
= Rp
= Rp
120,000.00
5,940.00
= Rp
125,940.00
Jumlah upah
5
1 M3 URUGAN TANAH
Bahan
1.2000 M3 Tanah Urug (timbun)
Jumlah bahan
Upah
0.4000
Pekerja
0.0100
Mandor
Jumlah upah
Jumlah bahan dan upah
@ Rp
62,000.00
= Rp
= Rp
74,400.00
74,400.00
@ Rp
@ Rp
60,000.00
90,000.00
= Rp
= Rp
= Rp
24,000.00
900.00
24,900.00
= Rp
99,300.00
NO
6
JENIS PEKERJAAN
1 M3 URUGAN TANAH BEKAS GALIAN
Upah
0.2500
Pekerja
0.0100
Mandor
Jumlah upah
1 M3 URUGAN PASIR BAWAH PONDASI
Bahan
1.2000 M3 Pasir Urug
Jumlah bahan
Upah
0.3300
Pekerja
0.0100
Mandor
Jumlah upah
@ Rp
@ Rp
60,000.00
90,000.00
= Rp
= Rp
= Rp
15,000.00
900.00
15,900.00
@ Rp
65,000.00
= Rp
= Rp
78,000.00
78,000.00
@ Rp
@ Rp
60,000.00
90,000.00
= Rp
= Rp
= Rp
19,800.00
900.00
20,700.00
= Rp
98,700.00
@ Rp
@ Rp
@ Rp
675.00
64,500.00
85,000.00
=
=
=
=
Rp
Rp
Rp
Rp
472,500.00
134,805.00
41,310.00
648,615.00
@
@
@
@
60,000.00
80,000.00
90,000.00
90,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
270,000.00
120,000.00
13,500.00
20,700.00
424,200.00
= Rp
1,072,815.00
Rp
Rp
Rp
Rp
@ Rp
@ Rp
@ Rp
675.00
64,500.00
85,000.00
=
=
=
=
Rp
Rp
Rp
Rp
472,500.00
203,304.00
32,130.00
707,934.00
@
@
@
@
60,000.00
80,000.00
90,000.00
90,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
270,000.00
120,000.00
13,500.00
20,700.00
424,200.00
= Rp
1,132,134.00
Rp
Rp
Rp
Rp
NO
JENIS PEKERJAAN
@ Rp
@ Rp
@ Rp
675.00
64,500.00
85,000.00
=
=
=
=
Rp
Rp
Rp
Rp
472,500.00
218,461.50
28,305.00
719,266.50
@
@
@
@
60,000.00
80,000.00
90,000.00
90,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
270,000.00
120,000.00
13,500.00
20,700.00
424,200.00
= Rp
1,143,466.50
Rp
Rp
Rp
Rp
@ Rp
@ Rp
64,500.00
85,000.00
= Rp
= Rp
= Rp
10,320.00
1,615.00
11,935.00
@
@
@
@
60,000.00
80,000.00
90,000.00
90,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
24,000.00
16,000.00
1,800.00
1,800.00
43,600.00
= Rp
55,535.00
Rp
Rp
Rp
Rp
@ Rp
@ Rp
64,500.00
85,000.00
= Rp
= Rp
= Rp
8,385.00
1,700.00
10,085.00
@
@
@
@
60,000.00
80,000.00
90,000.00
90,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
24,000.00
16,000.00
1,800.00
1,800.00
43,600.00
= Rp
53,685.00
Rp
Rp
Rp
Rp
NO
JENIS PEKERJAAN
@ Rp
@ Rp
64,500.00
85,000.00
= Rp
= Rp
= Rp
7,740.00
2,550.00
10,290.00
@
@
@
@
60,000.00
80,000.00
90,000.00
90,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
24,000.00
16,000.00
1,800.00
1,800.00
43,600.00
= Rp
53,890.00
Rp
Rp
Rp
Rp
@ Rp
@ Rp
@ Rp
@
@
@
@
Rp
Rp
Rp
Rp
116,000.00
152,000.00
64,500.00
=
=
=
=
Rp
Rp
Rp
Rp
110,200.00
86,640.00
306,504.00
503,344.00
60,000.00
80,000.00
90,000.00
90,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
360,000.00
80,000.00
9,000.00
27,000.00
476,000.00
= Rp
979,344.00
Pekerja
Tukang batu
Kepala tukang
Mandor
Jumlah upah
@ Rp
979,344.00
= Rp
979,344.00
@ Rp
@ Rp
7,560,000.00
15,500.00
= Rp
= Rp
= Rp
1,512,000.00
6,200.00
1,518,200.00
@
@
@
@
Rp
Rp
Rp
Rp
60,000.00
80,000.00
90,000.00
90,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
48,000.00
96,000.00
18,000.00
1,800.00
163,800.00
= Rp
1,682,000.00
Untuk 1 M3 Beton ( A + B )
= Rp
2,661,344.00
NO
JENIS PEKERJAAN
@ Rp
@ Rp
@ Rp
@
@
@
@
Rp
Rp
Rp
Rp
116,000.00
152,000.00
64,500.00
=
=
=
=
Rp
Rp
Rp
Rp
95,120.00
82,080.00
438,600.00
615,800.00
60,000.00
80,000.00
90,000.00
90,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
360,000.00
80,000.00
900.00
27,000.00
467,900.00
= Rp
1,083,700.00
6,600,000.00
15,500.00
60,000.00
=
=
=
=
Rp
Rp
Rp
Rp
2,640,000.00
62,000.00
60,000.00
2,762,000.00
60,000.00
80,000.00
90,000.00
90,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
120,000.00
400,000.00
45,000.00
27,000.00
592,000.00
= Rp
3,354,000.00
@ Rp
@ Rp
@ Rp
@
@
@
@
Rp
Rp
Rp
Rp
@ Rp
3,354,000.000
= Rp
335,400.00
@ Rp
@ Rp
12,909.00
19,500.00
= Rp
= Rp
= Rp
1,419,990.00
39,000.00
1,458,990.00
@ Rp
@ Rp
@ Rp
60,000.00
80,000.00
90,000.00
=
=
=
=
Rp
Rp
Rp
Rp
405,000.00
540,000.00
202,500.00
1,147,500.00
= Rp
2,606,490.00
= Rp
26,064.90
@ Rp
2,606,490.000
NO
JENIS PEKERJAAN
@ Rp
@ Rp
@ Rp
26,064.90
335,400.00
1,083,700.00
@ Rp
60,000.00
@ Rp
@ Rp
@ Rp
26,064.90
335,400.00
1,083,700.00
@ Rp
60,000.00
=
=
=
=
Rp
Rp
Rp
Rp
1,720,283.40
2,012,400.00
1,083,700.00
4,816,383.40
= Rp
= Rp
120,000.00
120,000.00
= Rp
4,936,383.40
=
=
=
=
Rp
Rp
Rp
Rp
3,258,112.50
3,354,000.00
1,083,700.00
7,695,812.50
= Rp
= Rp
120,000.00
120,000.00
= Rp
7,815,812.50
= Rp
= Rp
= Rp
2,012,400.00
1,083,700.00
3,096,100.00
= Rp
= Rp
120,000.00
120,000.00
= Rp
3,216,100.00
=
=
=
=
Rp
Rp
Rp
Rp
2,867,139.00
2,683,200.00
1,083,700.00
6,634,039.00
= Rp
= Rp
120,000.00
120,000.00
= Rp
6,754,039.00
NO
JENIS PEKERJAAN
@ Rp
@ Rp
@ Rp
26,064.90
335,400.00
1,083,700.00
@ Rp
60,000.00
=
=
=
=
Rp
Rp
Rp
Rp
2,867,139.00
2,683,200.00
1,083,700.00
6,634,039.00
= Rp
= Rp
120,000.00
120,000.00
= Rp
6,754,039.00
NO
JENIS PEKERJAAN
@ Rp
@ Rp
63,500.00
25,000.00
= Rp
= Rp
= Rp
@
@
@
@
60,000.00
80,000.00
90,000.00
90,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
12,000.00
32,000.00
3,600.00
360.00
47,960.00
= Rp
165,425.00
65,000.00
25,000.00
= Rp
= Rp
= Rp
78,000.00
250.00
78,250.00
@ Rp
@ Rp
@ Rp
80,000.00
90,000.00
90,000.00
=
=
=
=
Rp
Rp
Rp
Rp
20,000.00
2,250.00
1,800.00
24,050.00
= Rp
102,300.00
@ Rp
@ Rp
20,000.00
25,000.00
= Rp
= Rp
= Rp
20,000.00
250.00
20,250.00
@ Rp
@ Rp
@ Rp
80,000.00
90,000.00
90,000.00
=
=
=
=
Rp
Rp
Rp
Rp
20,000.00
2,250.00
1,800.00
24,050.00
= Rp
44,300.00
= Rp
= Rp
= Rp
33,200.00
2,500.00
35,700.00
116,840.00
625.00
117,465.00
@ Rp
@ Rp
@ Rp
@ Rp
40,000.00
25,000.00
0.1000
0.2000
0.0200
0.0050
Pekerja
Tukang
Kepala Tukang
Mandor
Jumlah upah
@
@
@
@
Rp
Rp
Rp
Rp
60,000.00
80,000.00
90,000.00
90,000.00
NO
JENIS PEKERJAAN
@ Rp
@ Rp
@ Rp
6,000.00
16,000.00
1,800.00
450.00
24,250.00
= Rp
59,950.00
@
@
@
@
Rp
Rp
Rp
Rp
@ Rp
@ Rp
@ Rp
@
@
@
@
Rp
Rp
Rp
Rp
@ Rp
@ Rp
@
@
@
@
Rp
Rp
Rp
Rp
5,400,000.00
38,000.00
25,000.00
=
=
=
=
Rp
Rp
Rp
Rp
324,000.00
76,000.00
2,500.00
402,500.00
60,000.00
80,000.00
90,000.00
90,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
15,000.00
20,000.00
2,250.00
450.00
37,700.00
= Rp
440,200.00
5,400,000.00
38,000.00
25,000.00
=
=
=
=
Rp
Rp
Rp
Rp
81,000.00
11,400.00
7,500.00
99,900.00
60,000.00
80,000.00
90,000.00
90,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
15,000.00
20,000.00
2,250.00
450.00
37,700.00
= Rp
137,600.00
= Rp
= Rp
= Rp
226,800.00
1,550.00
228,350.00
=
=
=
=
=
=
16,800.00
64,000.00
7,200.00
1,260.00
89,260.00
317,610.00
Rp
Rp
Rp
Rp
Rp
=
=
=
=
=
7,560,000.00
15,500.00
60,000.00
80,000.00
90,000.00
90,000.00
Rp
Rp
Rp
Rp
Rp
Rp
JENIS PEKERJAAN
Rp
= Rp
31,761.00
@ Rp
@ Rp
3,000.00
21,050.00
= Rp
= Rp
= Rp
30,000.00
2,105.00
32,105.00
@
@
@
@
Rp
Rp
Rp
Rp
60,000.00
80,000.00
90,000.00
90,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
6,000.00
24,000.00
4,500.00
4,500.00
39,000.00
71,105.00
Rp
71,105.00
= Rp
7,110.50
@ Rp
@ Rp
5,400,000.00
15,500.00
= Rp
= Rp
= Rp
108,000.00
3,100.00
111,100.00
317,610.00
Rp
Rp
Rp
Rp
Rp
16,800.00
64,000.00
7,200.00
1,260.00
89,260.00
= Rp
200,360.00
= Rp
311,460.00
@
@
@
@
Rp
Rp
Rp
Rp
60,000.00
80,000.00
90,000.00
90,000.00
=
=
=
=
=
@
@
@
@
Rp
Rp
Rp
Rp
82,400.00
64,500.00
119,600.00
85,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
82,400.00
8,836.50
2,392.00
1,955.00
95,583.50
@
@
@
@
Rp
Rp
Rp
Rp
60,000.00
80,000.00
90,000.00
90,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
30,000.00
20,000.00
2,250.00
2,250.00
54,500.00
= Rp
150,083.50
NO
JENIS PEKERJAAN
@
@
@
@
Rp
Rp
Rp
Rp
55,000.00
64,500.00
119,600.00
85,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
55,000.00
8,836.50
2,392.00
1,955.00
68,183.50
@
@
@
@
Rp
Rp
Rp
Rp
60,000.00
80,000.00
90,000.00
90,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
30,000.00
20,000.00
2,250.00
2,250.00
54,500.00
= Rp
122,683.50
122,683.50
= Rp
12,268.35
@
@
@
@
Rp
Rp
Rp
Rp
66,531.00
64,500.00
119,600.00
85,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
66,531.00
8,836.50
2,392.00
1,955.00
79,714.50
@
@
@
@
Rp
Rp
Rp
Rp
60,000.00
80,000.00
90,000.00
90,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
30,000.00
20,000.00
2,250.00
2,250.00
54,500.00
= Rp
134,214.50
= Rp
= Rp
= Rp
58,587.00
8,836.50
2,392.00
@ Rp
@ Rp
@ Rp
58,587.00
64,500.00
119,600.00
0.0230
Upah
0.5000
0.2500
0.0250
0.0250
M3
Pasir Pasang
Jumlah bahan
@ Rp
85,000.00
= Rp
= Rp
1,955.00
71,770.50
Rp
Rp
Rp
Rp
60,000.00
80,000.00
90,000.00
90,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
30,000.00
20,000.00
2,250.00
2,250.00
54,500.00
= Rp
126,270.50
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Jumlah upah
Jumlah bahan dan upah
NO
JENIS PEKERJAAN
@
@
@
@
Rp
Rp
Rp
Rp
52,728.00
64,500.00
119,600.00
85,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
52,728.00
8,836.50
2,392.00
1,955.00
65,911.50
@
@
@
@
Rp
Rp
Rp
Rp
60,000.00
80,000.00
90,000.00
90,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
30,000.00
20,000.00
2,250.00
2,250.00
54,500.00
= Rp
120,411.50
@
@
@
@
Rp
Rp
Rp
Rp
44,500.00
64,500.00
119,600.00
85,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
44,500.00
8,836.50
2,392.00
1,955.00
57,683.50
@
@
@
@
Rp
Rp
Rp
Rp
60,000.00
80,000.00
90,000.00
90,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
30,000.00
20,000.00
2,250.00
2,250.00
54,500.00
= Rp
112,183.50
Rp
112,183.50
= Rp
11,218.35
@ Rp
7,560,000.00
= Rp
756,000.00
0.0600
Upah
3.0000
10.0000
1.0000
0.1000
Kg
Paku biasa
Jumlah bahan
@ Rp
15,500.00
= Rp
= Rp
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Jumlah upah
@
@
@
@
60,000.00
80,000.00
90,000.00
90,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
NO
JENIS PEKERJAAN
Rp
Rp
Rp
Rp
Rp
180,000.00
800,000.00
90,000.00
9,000.00
1,079,000.00
= Rp
1,835,930.00
@ Rp
35,000.00
930.00
756,930.00
= Rp
= Rp
35,700.000
35,700.000
= Rp
1,871,630.000
= Rp
= Rp
= Rp
453,600.000
930.000
454,530.000
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
144,000.000
640,000.000
54,000.000
9,000.000
847,000.000
= Rp
1,301,530.000
= Rp
23,660.000
= Rp
23,660.000
= Rp
1,325,190.000
@ Rp
@ Rp
@
@
@
@
Rp
Rp
Rp
Rp
7,560,000.00
15,500.00
60,000.00
80,000.00
90,000.00
90,000.00
@ Rp
35,000.00
@ Rp
@ Rp
@ Rp
7,560,000.00
15,500.00
35,000.00
@ Rp
60,000.00
=
=
=
=
Rp
Rp
Rp
Rp
453,600.000
3,100.000
38,500.000
495,200.000
= Rp
18,000.000
0.8000
0.0400
0.0100
Tukang Kayu
Kepala Tukang
Mandor
Jumlah upah
@ Rp
@ Rp
@ Rp
80,000.00
90,000.00
90,000.00
NO
JENIS PEKERJAAN
64,000.000
3,600.000
900.000
86,500.000
= Rp
581,700.000
@
@
@
@
Rp
Rp
Rp
Rp
5,400,000.00
30,000.00
15,500.00
21,050.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
189,000.000
60,000.000
775.000
1,052.500
250,827.500
@
@
@
@
Rp
Rp
Rp
Rp
60,000.00
80,000.00
90,000.00
90,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
51,000.000
240,000.000
23,400.000
1,800.000
316,200.000
= Rp
567,027.500
= Rp
= Rp
= Rp
302,400.00
310.00
302,710.00
@ Rp
@ Rp
@
@
@
@
Rp
Rp
Rp
Rp
7,560,000.00
15,500.00
60,000.00
80,000.00
90,000.00
90,000.00
Rp
Rp
Rp
Rp
=
=
=
=
@ Rp
@ Rp
35,000.00
21,050.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
24,000.00
32,000.00
3,600.00
900.00
60,500.00
= Rp
363,210.00
= Rp
= Rp
= Rp
38,500.00
210.50
38,710.50
Upah
0.2000
0.4000
0.0400
0.0100
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Jumlah upah
@
@
@
@
Rp
Rp
Rp
Rp
60,000.00
80,000.00
90,000.00
90,000.00
NO
JENIS PEKERJAAN
53 1 M2 JALUSI/VENTILASI KAYU
Bahan
0.0300 M3 Kayu kelas II
0.0500 Kg Paku Kayu Biasa
Jumlah bahan
Upah
0.3000
Pekerja
0.5000
Tukang kayu
0.0200
Kepala Tukang
0.0100
Mandor
Jumlah upah
@ Rp
@ Rp
@
@
@
@
Rp
Rp
Rp
Rp
5,400,000.00
15,500.00
60,000.00
80,000.00
90,000.00
90,000.00
@ Rp
@ Rp
@
@
@
@
Rp
Rp
Rp
Rp
7,560,000.00
15,500.00
60,000.00
80,000.00
90,000.00
90,000.00
Rp
Rp
Rp
Rp
Rp
12,000.00
32,000.00
3,600.00
900.00
48,500.00
= Rp
87,210.50
= Rp
450,420.50
=
=
=
=
=
= Rp
= Rp
= Rp
=
=
=
=
=
162,000.00
775.00
162,775.00
Rp
Rp
Rp
Rp
Rp
18,000.00
40,000.00
1,800.00
900.00
60,700.00
= Rp
223,475.00
= Rp
= Rp
= Rp
226,800.00
310.00
227,110.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
18,000.00
32,000.00
3,600.00
900.00
54,500.00
= Rp
281,610.00
Rp
281,610.00
= Rp
368,820.50
@ Rp
5,400,000.00
= Rp
594,000.00
0.6000
1.0000
0.1000
0.0100
Upah
0.2000
0.4000
0.0100
0.0100
Lb
M'
Kg
Kg
Teakwood
List profil
Paku
Paku triplek
Jumlah bahan
@
@
@
@
Rp
Rp
Rp
Rp
80,000.00
3,000.00
15,500.00
21,050.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
48,000.00
3,000.00
1,550.00
210.50
646,760.50
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Jumlah upah
@
@
@
@
Rp
Rp
Rp
Rp
60,000.00
80,000.00
90,000.00
90,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
12,000.00
32,000.00
900.00
900.00
45,800.00
= Rp
692,560.50
NO
JENIS PEKERJAAN
5,400,000.00
45,000.00
15,500.00
21,050.00
60,000.00
80,000.00
@ Rp
@ Rp
@
@
@
@
Rp
Rp
Rp
Rp
7,000.00
4,000.00
60,000.00
80,000.00
90,000.00
90,000.00
Rp
87,650.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
540,000.00
31,500.00
1,550.00
210.50
573,260.50
= Rp
= Rp
= Rp
6,000.00
16,000.00
22,000.00
= Rp
595,260.50
= Rp
= Rp
= Rp
5,250.00
4,000.00
9,250.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
48,000.00
16,000.00
10,800.00
3,600.00
78,400.00
= Rp
87,650.00
= Rp
8,765.00
Bahan
0.0830
0.1000
Upah
0.0830
0.1250
Kg
Bh
Minyak Cat/Tiner
Kuas 3 "
Jumlah bahan
@ Rp
@ Rp
12,909.00
8,500.00
=
=
=
Rp
Rp
Rp
1,071.45
850.00
1,921.45
Pekerja
Tukang Cat
Jumlah upah
@ Rp
@ Rp
60,000.00
80,000.00
=
=
=
Rp
Rp
Rp
4,980.00
10,000.00
14,980.00
Rp
16,901.45
NO
JENIS PEKERJAAN
59 10 M2 PEKERJAAN RESIDU
Bahan
2.5000 Kg Residu
0.5000 M3 Kuas
Jumlah bahan
Upah
0.5000
Pekerja
0.2500
Tukang Cat
0.0400
Kepala Tukang
0.0100
Mandor
Jumlah upah
@ Rp
@ Rp
@
@
@
@
Rp
Rp
Rp
Rp
6,000.00
8,500.00
=
=
=
Rp
Rp
Rp
15,000.00
4,250.00
19,250.00
60,000.00
80,000.00
90,000.00
90,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
30,000.00
20,000.00
3,600.00
900.00
54,500.00
Rp
73,750.00
73,750.00
Rp
7,375.00
35,000.00
8,500.00
12,909.00
7,000.00
4,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
122,500.00
850.00
45,181.50
5,600.00
8,000.00
182,131.50
60,000.00
80,000.00
90,000.00
90,000.00
=
=
=
=
Rp
Rp
Rp
Rp
120,000.00
180,000.00
20,250.00
67,500.00
Rp
Jumlah upah
Rp
387,750.00
Rp
569,881.50
Rp
569,881.50
Rp
56,988.15
Rp
Rp
20,500.00
16,500.00
=
=
=
Rp
Rp
Rp
69,700.00
1,650.00
71,350.00
Rp
Rp
Rp
Rp
60,000.00
80,000.00
90,000.00
90,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
75,000.00
160,000.00
18,000.00
4,500.00
257,500.00
Rp
328,850.00
Rp
32,885.00
NO
JENIS PEKERJAAN
Rp
328,850.00
@ Rp
38,500.00
=
=
Rp
Rp
69,300.00
69,300.00
@
@
@
@
60,000.00
80,000.00
90,000.00
90,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
36,000.00
360,000.00
18,000.00
9,000.00
423,000.00
Rp
492,300.00
Rp
Rp
Rp
Rp
Rp
492,300.00
Rp
49,230.00
@ Rp
116,000.00
=
=
Rp
Rp
139,200.00
139,200.00
@ Rp
@ Rp
60,000.00
90,000.00
=
=
=
Rp
Rp
Rp
12,000.00
900.00
12,900.00
Rp
152,100.00
10.000
2.920
0.730
0.360
0.500
0.360
M'
M3
M3
M3
M3
M3
Pengukuran/Bowplank
Galian parit
Urugan kembali
Pasir urug
Cor dinding parit 1 : 3 : 5
Cor lantai parit 1 : 3 : 5
Jumlah bahan dan upah
@
@
@
@
@
@
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
88,221.00
47,700.000
15,900.000
98,700.000
979,344.000
979,344.000
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
882,210.00
139,284.00
11,607.00
35,532.00
489,672.00
352,563.84
1,910,868.84
Rp
1,910,868.84
Rp
191,086.88
Rp
Rp
Rp
Rp
Rp
Rp
7,560,000.00
15,500.000
60,000.000
80,000.000
90,000.000
90,000.000
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
226,800.00
3,100.00
18,000.00
80,000.00
7,200.00
1,800.00
= Rp
336,900.00
NO
JENIS PEKERJAAN
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
88,221.00
47,700.000
15,900.000
98,700.000
979,344.000
979,344.000
@
@
@
@
@
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
88,221.00
47,700.00
15,900.000
98,700.000
1,072,815.00
53,685.00
979,344.00
6,754,039.00
25,000.00
202,659.84
85,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
88,221.00
5,247.00
477.00
987.00
97,934.40
9,793.44
Rp
202,659.84
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
88,221.00
186,030.00
39,750.00
33,558.00
1,180,096.50
1,073,700.00
332,976.96
2,026,211.70
25,000.00
202,659.84
85,000.00
5,273,204.00
Bahan
10.000
0.100
Upah
0.050
0.300
0.100
0.050
M'
Kg
List kayu
Paku triplek
Jumlah bahan
@ Rp
@ Rp
3,000.00
21,050.00
= Rp
= Rp
= Rp
30,000.00
2,105.00
32,105.00
Pekerja
Tukang kayu
Kepala tukang
Mandor
Jumlah upah
@
@
@
@
60,000.00
80,000.00
90,000.00
90,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
3,000.00
24,000.00
9,000.00
4,500.00
40,500.00
= Rp
72,605.00
= Rp
7,260.50
Rp
Rp
Rp
Rp
Rp
72,605.00
### Lbr
### BH
x Rp.### Rp.
x Rp.### Rp.
54,570.00
4,000.00
###
###
###
###
x Rp.###
x Rp.###
x Rp.###
x Rp.###
Jumlah
Rp.
Rp.
Rp.
Rp.
Rp.
10,525.80
8,440.50
993.00
655.38
79,184.68
### Lbr
### BH
x Rp.### Rp.
x Rp.### Rp.
30,385.80
3,000.00
###
###
###
###
x Rp.###
x Rp.###
x Rp.###
x Rp.###
Jumlah
Rp.
Rp.
Rp.
Rp.
Rp.
10,525.80
8,440.50
993.00
655.38
54,000.48
IX
PEKERJAAN LANGIT - LANGIT
SNI 3434-6,19
1 M2 rangka langit-langit (50 x 100) cm, kayu kelas II atau III
Bahan :
Rangka furing
### M3
x Rp.### Rp.
Scrub
### Kg
x Rp.### Rp.
85,636.32
3,100.00
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Tenaga :
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
SNI 2839-6,8
1 m1 List plafond gypsum Profil
Bahan
List gypsum Profil
tepung gipsum
Tenaga
Perkerja
Tukang Kayu
Kepala Tukang
Mandor
###
###
###
###
OH
OH
OH
OH
Rp.
Rp.
Rp.
Rp.
Rp.
7,894.35
25,321.50
2,979.00
4,915.35
129,846.52
### m'
### Kg
x Rp.### Rp.
x Rp.### Rp.
6,510.00
707.51
###
###
###
###
x Rp.###
x Rp.###
x Rp.###
x Rp.###
Jumlah
Oh
Oh
Oh
Oh
x Rp.###
x Rp.###
x Rp.###
x Rp.###
Jumlah
Rp.
Rp.
Rp.
Rp.
Rp.
SNI 2839-6,7
1 M2 Langit - langit Gypsum Board ukuran (120x240x9) mm, tbl. 9 mm
Bahan :
Gypsum board
### Lbr
x Rp.### Rp.
Paku skrup
### Kg
x Rp.### Rp.
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
###
###
###
###
OH
OH
OH
OH
X
PEKERJAAN SANITASI
PS 6, Memasang 1 buah Kloset Jongkok Porselen
6.1.1 Bahan
Kloset Jongkok Porselen
### bh
Semen Portland
### Kg
Pasir Pasang
### m3
6.1.2 Tenaga
Perkerja
### Oh
Tukang Batu
### Oh
Kepala Tukang
### Oh
Mandor
### Oh
x Rp.###
x Rp.###
x Rp.###
x Rp.###
Jumlah
2,631.45
4,220.25
496.50
196.61
14,762.33
26,024.54
2,315.50
Rp.
Rp.
Rp.
Rp.
Rp.
5,262.90
4,220.25
496.50
327.69
38,647.38
x Rp.### Rp.
x Rp.### Rp.
x Rp.### Rp.
205,050.00
7,875.00
852.50
x Rp.###
x Rp.###
x Rp.###
x Rp.###
Jumlah
5,262.90
12,660.75
1,489.50
131.08
233,321.73
Rp.
Rp.
Rp.
Rp.
Rp.