REKAPITULASI
Kegiatan
Pekerjaan
Lokasi
Tahun Anggaran
: 2014
NO
URAIAN PEKERJAAN
JUMLAH HARGA
PEKERJAAN PERSIAPAN
Rp
11,500,000.00
II
Rp
38,421,088.00
III
Rp
33,555,168.11
IV
Rp
35,182,660.00
PEKERJAAN AKHIR
Rp
1,000,000.00
REAL COST
119,658,916.11
PPN 10 %
11,965,891.61
JUMLAH
131,624,807.72
DIBULATKAN
131,624,000.00
Terbilang : # SERATUS TIGA PULUH SATU JUTA ENAM RATUS DUA PULUH EMPAT RIBU RUPIAH #
Menyetujui,
PEJABAT PELAKSANA TEKNIS
KEGIATAN
NOVIANTY, S. Hut.
NIP. 19811115 200604 2 018
Mengetahui,
KEPALA DINAS KEHUTANAN
PROVINSI SULAWESI TENGAH
SELAKU PENGGUNA ANGGRAN
ENGINEER ESTIMATE ( EE )
RENCANA ANGGRAN BIAYA ( RAB)
Kegiatan
Pekerjaan
Lokasi
Tahun Anggaran
: 2014
No.
I
Uraian Pekerjaan
III
Pekerjaan Pengukuran
1.000
ls
Rp
500,000.00
Rp
500,000.00
1.000
ls
Rp
4,000,000.00
Rp
4,000,000.00
1.000
ls
Rp
2,500,000.00
Rp
2,500,000.00
1.000
ls
Rp
3,500,000.00
Rp
3,500,000.00
1.000
ls
Rp
1,000,000.00
Rp
1,000,000.00
Jumlah
Rp
11,500,000.00
1,421,088.00
2.620
Rp
542,400.00
Rp
1.000
Bh
Rp
1,500,000.00
Rp
1,500,000.00
Rp
35,500,000.00
Jumlah
Rp
38,421,088.00
616.320
Kg
Rp
18,173.85
Rp
11,200,907.23
234.220
Kg
Rp
18,173.85
Rp
4,256,679.15
3 Pek. Perakitan Besi Pipa Gip 1/2 " Rangkap Atas (T.I)
189.760
Kg
Rp
18,173.85
Rp
3,448,669.78
541.000
Kg
Rp
18,173.85
Rp
9,832,052.85
166.000
Kg
Rp
18,173.85
Rp
3,016,859.10
1.000
Ls
Rp
1,800,000.00
Rp
1,800,000.00
Jumlah
Rp
33,555,168.11
1.000
Ls
Rp
4,800,000.00
Rp
4,800,000.00
1.000
Ls
Rp
2,200,000.00
Rp
2,200,000.00
1.000
Ls
Rp
4,800,000.00
Rp
4,800,000.00
165.000
m1
Rp
50,804.00
Rp
8,382,660.00
1.000
Ls
Rp
1,500,000.00
Rp
1,500,000.00
6.000
Bh
Rp
2,250,000.00
Rp
13,500,000.00
Jumlah
Rp
35,182,660.00
1,000,000.00
Rp
1,000,000.00
Jumlah
Rp
1,000,000.00
Jumlah
IV
Harga Satuan
PEKERJAAN PERSIAPAN
1
II
Volume
PEKERJAAN AKHIR
1 Pembersihan Akhir
1.000
ls
Rp
Pekerjaan
Lokasi
Tahun Anggaran
: 2014
HARGA BAHAN
UPAH KERJA
JUMLAH
I. PEKERJAAN PENDAHULUAN
1 An. SNI 6.4 1 M1 Pengukuran dan Pemasangan Bowplank
M3
Kg
0.0120 Rp.
1,500,000.00
Rp.
0.0200 Rp.
14,000.00
Rp.
280.00
0.0070 Rp.
1,500,000.00
Rp.
10,500.00
Tukang Kayu
M3
Org/Hari
0.1000
Rp.
50,000.00 Rp.
5,000.00
Pekerja
Org/Hari
0.1000
Rp.
45,000.00 Rp.
4,500.00
Kepala Tukang
Org/Hari
0.0100
Rp.
60,000.00 Rp.
600.00
Mandor
Org/Hari
0.0050
Rp.
55,000.00 Rp.
Kayu 5/7
Paku Biasa 2" - 5"
Kayu Papan 3/20
Jumlah
Rp.
18,000.00
275.00
39,155.00
Org/Hari
0.0000
Rp.
50,000.00 Rp.
Pekerja
Org/Hari
0.4000
Rp.
45,000.00 Rp.
Kepala Tukang
Org/Hari
0.0000
Rp.
60,000.00 Rp.
Mandor
Org/Hari
0.0050
Rp.
55,000.00 Rp.
275.00
Jumlah
18,000.00
Rp.
18,275.00
II PEKERJAAN PASANGAN
1 1 M3 Pasangan Pondasi Batu Kali Camp. 1 Pc : 4 Ps
Batu Kali
M3
1.1000 Rp.
125,000.00
Rp.
137,500.00
Portland Cement
Kg
163.0000 Rp.
1,250.00
Rp.
203,750.00
Pasir Pasang
M3
0.5200 Rp.
115,000.00
Rp.
59,800.00
Pekerja
Org/Hari
1.5000
Rp.
45,000.00 Rp.
67,500.00
Tukang Batu
Org/Hari
0.6000
Rp.
50,000.00 Rp.
30,000.00
Kepala Tukang
Org/Hari
0.0600
Rp.
60,000.00 Rp.
3,600.00
Mandor
Org/Hari
0.0750
Rp.
55,000.00 Rp.
Jumlah
4,125.00
Rp.
506,275.00
2 An. SNI 6.10 1 M2 Pasangan Bata Merah (5x11x22) Tebal 1/2 Bata Camp. 1 Pc : 5 Ps
Bata merah
Bh
70.0000 Rp.
900.00
Rp.
63,000.00
Portland Cement
Kg
9.6800 Rp.
1,250.00
Rp.
12,100.00
Pasir Pasang
M3
0.0450 Rp.
115,000.00
Rp.
5,175.00
Pekerja
Org/Hari
0.3000
Rp.
45,000.00 Rp.
13,500.00
Tukang Batu
Org/Hari
0.1000
Rp.
50,000.00 Rp.
5,000.00
Kepala Tukang
Org/Hari
0.0100
Rp.
60,000.00 Rp.
600.00
Mandor
Org/Hari
0.0150
Rp.
55,000.00 Rp.
Jumlah
825.00
Rp.
100,200.00
115,000.00
Rp.
2,645.00
1,250.00
Rp.
9,720.00
Kg
7.7760 Rp.
Pekerja
Org/Hari
0.3000
Rp.
45,000.00 Rp.
13,500.00
Tukang Batu
Org/Hari
0.1500
Rp.
50,000.00 Rp.
7,500.00
Kepala Tukang
Org/Hari
0.0150
Rp.
60,000.00 Rp.
900.00
Mandor
Org/Hari
0.0150
Rp.
55,000.00 Rp.
Jumlah
Rp.
825.00
35,090.00
Kg
5.1840 Rp.
UPAH KERJA
JUMLAH
115,000.00
Rp.
1,250.00
Rp.
2,990.00
6,480.00
Pekerja
Org/Hari
0.3000
Rp.
45,000.00 Rp.
13,500.00
Tukang Batu
Org/Hari
0.1500
Rp.
50,000.00 Rp.
7,500.00
Kepala Tukang
Org/Hari
0.0150
Rp.
60,000.00 Rp.
900.00
Mandor
Org/Hari
0.0150
Rp.
55,000.00 Rp.
Jumlah
825.00
Rp.
32,195.00
Rp.
4,062.50
Pekerja
Org/Hari
Kg
3.2500 Rp.
0.2000
1,250.00
Rp.
45,000.00 Rp.
9,000.00
Tukang Batu
Org/Hari
0.1000
Rp.
50,000.00 Rp.
5,000.00
Kepala Tukang
Org/Hari
0.0100
Rp.
60,000.00 Rp.
600.00
Mandor
Org/Hari
0.0100
Rp.
55,000.00 Rp.
Jumlah
Kg
0.7000 Rp.
Rp.
550.00
19,212.50
1,250.00
Rp.
125.00
10,000.00
Rp.
7,000.00
Pekerja
Org/Hari
0.0400
Rp.
45,000.00 Rp.
1,800.00
Tukang Batu
Org/Hari
0.0800
Rp.
50,000.00 Rp.
4,000.00
Kepala Tukang
Org/Hari
0.0080
Rp.
60,000.00 Rp.
480.00
Mandor
Org/Hari
0.0020
Rp.
55,000.00 Rp.
Jumlah
110.00
Rp.
13,515.00
117,450.00
IV PEKERJAAN BETON
1 An. SNI 6.1 1 M3 Beton Tumbuk 1 Pc : 3 Ps : 5 Kr
Kerikil Beton
M3
0.8700 Rp.
135,000.00
Rp.
Pasir Pasangan
M3
0.5200 Rp.
115,000.00
Rp.
59,800.00
Portland Cement
Kg
218.0000 Rp.
1,250.00
Rp.
272,500.00
Pekerja
Org/Hari
1.6500
Rp.
45,000.00 Rp.
74,250.00
Tukang Batu
Org/Hari
0.2500
Rp.
50,000.00 Rp.
12,500.00
Kepala Tukang
Org/Hari
0.0250
Rp.
60,000.00 Rp.
1,500.00
Mandor
Org/Hari
0.0800
Rp.
55,000.00 Rp.
Jumlah
4,400.00
Rp.
542,400.00
480,000.00
Kg
384.0000 Rp.
1,250.00
Rp.
Pasir Beton
kg
692.0000 Rp.
85.71
Rp.
59,314.29
Koral Beton
Kg
1,039.0000 Rp.
100.00
Rp.
103,900.00
Ltr
215.0000 Rp.
3,500.00
Air
Rp.
752,500.00
Pekerja
Org/Hari
1.6500
Rp.
45,000.00 Rp.
74,250.00
Tukang Batu
Org/Hari
0.2750
Rp.
50,000.00 Rp.
13,750.00
Kepala Tukang
Org/Hari
0.0280
Rp.
60,000.00 Rp.
1,680.00
Mandor
Org/Hari
0.0830
Rp.
55,000.00 Rp.
4,565.00
4,935.71 Rp.
210,000.00 Rp.
1,489,959.29
Jumlah Rp.
UPAH KERJA
JUMLAH
Kg
10.5000 Rp.
16,700.00
Rp.
Kawat Beton
kg
0.1000 Rp.
8,000.00
Rp.
175,350.00
800.00
Pekerja
Org/Hari
0.0500
Rp.
45,000.00 Rp.
2,250.00
Tukang Batu
Org/Hari
0.0500
Rp.
50,000.00 Rp.
2,500.00
Kepala Tukang
Org/Hari
0.0050
Rp.
60,000.00 Rp.
300.00
Mandor
Org/Hari
0.0030
Rp.
55,000.00 Rp.
Jumlah
1 Kg Pembesian
165.00
Rp.
181,365.00
Rp.
18,136.50
M3
0.0400 Rp.
1,500,000.00
Rp.
60,000.00
Paku 5 cm - 10 cm
kg
0.3000 Rp.
22,000.00
Rp.
6,600.00
Minyak Bekisting
Ltr
0.1000 Rp.
6,000.00
Rp.
600.00
Pekerja
Org/Hari
0.5200
Rp.
45,000.00 Rp.
23,400.00
Tukang Batu
Org/Hari
0.2600
Rp.
50,000.00 Rp.
13,000.00
Kepala Tukang
Org/Hari
0.0260
Rp.
60,000.00 Rp.
1,560.00
Mandor
Org/Hari
0.0260
Rp.
55,000.00 Rp.
Jumlah
1,430.00
Rp.
106,590.00
M3
0.0450 Rp.
1,500,000.00
Rp.
67,500.00
Paku 5 cm - 10 cm
kg
0.3000 Rp.
20,000.00
Rp.
6,000.00
Minyak Bekisting
Ltr
0.1000 Rp.
6,000.00
Rp.
600.00
Pekerja
Org/Hari
0.5200
Rp.
45,000.00 Rp.
23,400.00
Tukang Batu
Org/Hari
0.2600
Rp.
50,000.00 Rp.
13,000.00
Kepala Tukang
Org/Hari
0.0260
Rp.
60,000.00 Rp.
1,560.00
Mandor
Org/Hari
0.0260
Rp.
55,000.00 Rp.
Jumlah
1,430.00
Rp.
113,490.00
M3
0.0400 Rp.
1,500,000.00
Rp.
60,000.00
Paku 5 cm - 12 cm
kg
0.4000 Rp.
20,000.00
Rp.
8,000.00
Minyak Bekisting
Ltr
0.2000 Rp.
6,000.00
Rp.
1,200.00
M3
0.0150 Rp.
2,750,000.00
Rp.
41,250.00
Plywood tebal 9 mm
Lbr
0.3500 Rp.
160,000.00
Rp.
56,000.00
Btg
2.0000 Rp.
15,000.00
Rp.
30,000.00
Pekerja
Org/Hari
0.6600
Rp.
45,000.00 Rp.
29,700.00
Tukang Batu
Org/Hari
0.3300
Rp.
50,000.00 Rp.
16,500.00
Kepala Tukang
Org/Hari
0.0330
Rp.
60,000.00 Rp.
1,980.00
Mandor
Org/Hari
0.0330
Rp.
55,000.00 Rp.
Jumlah
1,815.00
Rp.
246,445.00
M3
0.0400 Rp.
1,500,000.00
Rp.
60,000.00
Paku 5 cm - 12 cm
kg
0.4000 Rp.
20,000.00
Rp.
8,000.00
Minyak Bekisting
Ltr
0.2000 Rp.
6,000.00
Rp.
1,200.00
M3
0.0180 Rp.
2,750,000.00
Rp.
49,500.00
Plywood tebal 9 mm
Lbr
0.3500 Rp.
160,000.00
Rp.
56,000.00
Btg
2.0000 Rp.
15,000.00
Rp.
30,000.00
Pekerja
Org/Hari
0.6600
Rp.
45,000.00 Rp.
29,700.00
Tukang Batu
Org/Hari
0.3300
Rp.
50,000.00 Rp.
16,500.00
Kepala Tukang
Org/Hari
0.0330
Rp.
60,000.00 Rp.
1,980.00
Mandor
Org/Hari
0.0330
Rp.
55,000.00 Rp.
Jumlah
Rp.
1,815.00
254,695.00
UPAH KERJA
JUMLAH
M3
0.0400 Rp.
1,500,000.00
Rp.
60,000.00
Paku 5 cm - 12 cm
kg
0.4000 Rp.
20,000.00
Rp.
8,000.00
Minyak Bekisting
Ltr
0.2000 Rp.
6,000.00
Rp.
1,200.00
M3
0.0150 Rp.
2,750,000.00
Rp.
41,250.00
Plywood tebal 9 mm
Dolkem Kayu Galam
Pekerja
Lbr
Btg
Org/Hari
0.3500 Rp.
6.0000 Rp.
0.6600
160,000.00
15,000.00
Rp.
Rp.
Rp.
45,000.00 Rp.
56,000.00
90,000.00
29,700.00
Tukang Batu
Org/Hari
0.3300
Rp.
50,000.00 Rp.
16,500.00
Kepala Tukang
Org/Hari
0.0330
Rp.
60,000.00 Rp.
1,980.00
Mandor
Org/Hari
0.0330
Rp.
55,000.00 Rp.
Jumlah
1,815.00
Rp.
306,445.00
M3
0.2000 Rp.
1,500,000.00
Rp.
300,000.00
Paku 5 cm - 12 cm
Minyak Bekisting
Besi Beton Polos
kg
Ltr
kg
1.5000 Rp.
0.4000 Rp.
125.0000 Rp.
20,000.00
6,000.00
16,700.00
Rp.
Rp.
Rp.
30,000.00
2,400.00
2,087,500.00
Kawat Beton
kg
2.2500 Rp.
8,000.00
Rp.
18,000.00
Semen Porland
kg
336.0000 Rp.
1,250.00
Rp.
420,000.00
Pasir Beton
M3
0.5400 Rp.
120,000.00
Rp.
64,800.00
Kerikil
M3
0.8100 Rp.
135,000.00
Rp.
109,350.00
Pekerja
Org/Hari
5.3000
Rp.
45,000.00 Rp.
238,500.00
Tukang Batu
Org/Hari
0.2750
Rp.
50,000.00 Rp.
13,750.00
Tukang Kayu
Org/Hari
1.3000
Rp.
50,000.00 Rp.
65,000.00
Tukang Besi
Kepala Tukang
Mandor
Org/Hari
Org/Hari
Org/Hari
1.0500
0.2620
0.2650
Rp.
Rp.
Rp.
55,000.00 Rp.
60,000.00 Rp.
55,000.00 Rp.
57,750.00
15,720.00
Jumlah
14,575.00
Rp.
3,437,345.00
3,000.00
10 An. SNI 6.35 1 M' Kolom Praktis Beton Bertulang (11 x 11) cm
Kayu Kelas III
M3
0.0020 Rp.
1,500,000.00
Rp.
Paku 5 cm - 12 cm
kg
0.0100 Rp.
20,000.00
Rp.
200.00
kg
3.0000 Rp.
16,700.00
Rp.
50,100.00
Kawat Beton
kg
0.4500 Rp.
8,000.00
Rp.
3,600.00
Semen Porland
kg
4.0000 Rp.
1,250.00
Rp.
5,000.00
Pasir Beton
M3
0.0060 Rp.
120,000.00
Rp.
720.00
Kerikil
M3
0.0090 Rp.
135,000.00
Rp.
1,215.00
Pekerja
Tukang Batu
Tukang Kayu
Org/Hari
Org/Hari
Org/Hari
0.1800
0.0200
0.0200
Rp.
Rp.
Rp.
45,000.00 Rp.
50,000.00 Rp.
50,000.00 Rp.
8,100.00
1,000.00
Tukang Besi
Org/Hari
0.0200
Rp.
55,000.00 Rp.
1,100.00
Kepala Tukang
Org/Hari
0.0060
Rp.
60,000.00 Rp.
360.00
Mandor
Org/Hari
0.0090
Rp.
55,000.00 Rp.
Jumlah
1,000.00
495.00
Rp.
75,890.00
Rp.
6,268,514.00
UPAH KERJA
JUMLAH
11 An. SNI 6.36 1 M' Ring Balok Beton Bertulang (14 x 20) cm
Kayu Kelas III
M3
0.0030 Rp.
1,500,000.00
Rp.
Paku 5 cm - 12 cm
kg
0.0200 Rp.
20,000.00
Rp.
400.00
kg
3.6000 Rp.
16,700.00
Rp.
60,120.00
Kawat Beton
Semen Portland
Pasir Beton
kg
kg
M3
0.0500 Rp.
5.5000 Rp.
0.0090 Rp.
8,000.00
1,250.00
120,000.00
Rp.
Rp.
Rp.
400.00
6,875.00
1,080.00
Kerikil
M3
0.0150 Rp.
135,000.00
Rp.
2,025.00
Pekerja
Org/Hari
0.2970
Rp.
45,000.00 Rp.
13,365.00
Tukang Batu
Org/Hari
0.0330
Rp.
50,000.00 Rp.
1,650.00
Tukang Kayu
Org/Hari
0.0330
Rp.
50,000.00 Rp.
1,650.00
Tukang Besi
Org/Hari
0.0330
Rp.
55,000.00 Rp.
1,815.00
Kepala Tukang
Org/Hari
0.0100
Rp.
60,000.00 Rp.
600.00
Mandor
Org/Hari
0.0150
Rp.
55,000.00 Rp.
Jumlah
M2
M3
8.320 Rp.
1.000 Rp.
1,489,959.29
113,490.00
Kg
170.000 Rp.
18,136.50
Jumlah
4,500.00
825.00
Rp.
95,305.00
Rp.
3,402,388.50
Rp.
Rp.
1,489,959.29
944,236.80
Rp.
3,083,205.00
Rp.
5,517,401.09
M2
8.320 Rp.
246,445.00
Rp.
2,050,422.40
M3
1.000 Rp.
1,489,959.29
Rp.
1,489,959.29
Kg
115.000 Rp.
18,136.50
Rp.
2,085,697.50
Rp.
5,626,079.19
Jumlah
14 1 m3 Kolom Beton 30 x 30 (Besi 175 Kg)
an. SNI 6.22 Bekisting Kolom
M2
8.320 Rp.
246,445.00
Rp.
2,050,422.40
M3
1.000 Rp.
1,489,959.29
Rp.
1,489,959.29
Kg
175.000 Rp.
18,136.50
Rp.
3,173,887.50
Rp.
6,714,269.19
2,050,422.40
Jumlah
15 1 m3 Kolom Beton 20 x 25 (Besi 145 Kg)
an. SNI 6.22 Bekisting Kolom
an. SNI 6.8 Beton K 250
an. SNI 6.17 Besi
M2
M3
8.320 Rp.
1.000 Rp.
1,489,959.29
246,445.00
Rp.
Rp.
Kg
145.000 Rp.
18,136.50
Rp.
2,629,792.50
Rp.
6,170,174.19
Jumlah
1,489,959.29
M2
8.320 Rp.
254,695.00
Rp.
2,119,062.40
M3
1.000 Rp.
1,489,959.29
Rp.
1,489,959.29
Kg
170.000 Rp.
18,136.50
Rp.
3,083,205.00
Rp.
6,692,226.69
M2
8.320 Rp.
254,695.00
Rp.
2,119,062.40
M3
1.000 Rp.
1,489,959.29
Rp.
1,489,959.29
Kg
160.000 Rp.
18,136.50
Rp.
2,901,840.00
Rp.
6,510,861.69
Jumlah
18 An. SNI 6.13 1 m3 Membuat Beton, 1 Pc : 2 Ps : 3 Kr
Semen Portland
Kg
Pasir Beton
M3
Koral Beton
M3
336.0000 Rp.
0.5400 Rp.
1,250.00
120,000.00
0.8100 Rp.
135,000.00
Rp.
Rp.
420,000.00
64,800.00
Rp.
109,350.00
Pekerja
Org/Hari
2.0000
Rp.
45,000.00 Rp.
90,000.00
Tukang Batu
Org/Hari
0.3500
Rp.
50,000.00 Rp.
17,500.00
Kepala Tukang
Org/Hari
0.0350
Rp.
60,000.00 Rp.
2,100.00
Mandor
Org/Hari
1.0000
Rp.
55,000.00 Rp.
55,000.00
Jumlah
Rp.
758,750.00
UPAH KERJA
JUMLAH
V PEKERJAAN PENGECATAN
1 An. SNI 6.14 1 M2 Pekerjaan Pengecatan Dinding/Plafon
Plamir
Kg
0.1000 Rp.
30,700.00
Rp.
3,070.00
Cat Dasar
Kg
0.1000 Rp.
14,000.00
Rp.
1,400.00
Cat penutup
Kg
0.2600 Rp.
14,000.00
Rp.
3,640.00
Pekerja
Org/Hari
0.0200
Rp.
45,000.00 Rp.
900.00
Tukang Cat
Org/Hari
0.0630
Rp.
50,000.00 Rp.
3,150.00
Org/Hari
Org/Hari
0.0063
0.0025
Rp.
Rp.
60,000.00 Rp.
55,000.00 Rp.
Jumlah
Rp.
378.00
137.50
12,675.50
Kg
0.1500 Rp.
30,700.00
Rp.
4,605.00
Kg
0.2000 Rp.
15,000.00
Rp.
3,000.00
Cat Dasar
Kg
0.1700 Rp.
40,000.00
Rp.
6,800.00
Cat Penutup
Kg
0.2600 Rp.
40,000.00
Rp.
10,400.00
Pekerja
Org/Hari
0.0700
Rp.
45,000.00 Rp.
3,150.00
Tukang Cat
Org/Hari
0.0090
Rp.
50,000.00 Rp.
450.00
Org/Hari
0.0060
Rp.
60,000.00 Rp.
360.00
Mandor
Org/Hari
0.0025
Rp.
55,000.00 Rp.
Jumlah
137.50
Rp.
28,902.50
Ltr
0.3720 Rp.
41,200.00
Rp.
15,326.40
Ampelas
Lbr
2.0000 Rp.
3,600.00
Rp.
7,200.00
Tukang Cat
Org/Hari
0.0600
Rp.
45,000.00 Rp.
2,700.00
Kepala Tukang
Org/Hari
0.0160
Rp.
38,600.00 Rp.
617.60
Mandor
Org/Hari
0.0025
Rp.
42,500.00 Rp.
Jumlah
Rp.
106.25
25,950.25
Kg
0.2500 Rp.
15,000.00
Minyak cat
Ltr
0.0190 Rp.
25,000.00
Tukang Cat
Org/Hari
0.0750
Rp.
50,000.00
Kepala Tukang
Org/Hari
0.0075
Rp.
60,000.00
450.00
Pekerja
Org/Hari
0.0500
Rp.
45,000.00
2,250.00
Mandor
Org/Hari
0.0025
Rp.
3,750.00
475.00
3,750.00
55,000.00
Jumlah
137.50
Rp.
10,812.50
1,500.00
5 An. SNI 6.21 1 M2 Pengecatan Permukaan Baja Dengan Meni Besi dan Perancah
Meni Besi
Kg
0.1000 Rp.
15,000.00
Rp.
Kuas
Bh
0.0100 Rp.
3,500.00
Rp.
35.00
Perancah Kayu
M3
0.0020 Rp.
1,500,000.00
Rp.
3,000.00
Pekerja
Org/Hari
0.2500
Rp.
50,000.00 Rp.
12,500.00
Tukang Cat
Org/Hari
0.2250
Rp.
60,000.00 Rp.
13,500.00
Kepala Tukang
Org/Hari
0.0225
Rp.
45,000.00 Rp.
1,012.50
Mandor
Org/Hari
0.0075
Rp.
55,000.00 Rp.
Jumlah
412.50
Rp.
31,960.00
3,500.00
5 An. SNI 6.21 1 M2 Pengecatan Permukaan Baja Dengan Cat dan Perancah
Cat Besi
Kg
0.1000 Rp.
35,000.00
Rp.
Kuas
Bh
0.0100 Rp.
3,500.00
Rp.
35.00
Perancah Kayu
M3
0.0020 Rp.
1,500,000.00
Rp.
3,000.00
50,000.00 Rp.
60,000.00 Rp.
45,000.00 Rp.
12,500.00
13,500.00
55,000.00 Rp.
Pekerja
Tukang Cat
0.2500
0.2250
Kepala Tukang
Org/Hari
Org/Hari
Org/Hari
0.0225
Rp.
Rp.
Rp.
Mandor
Org/Hari
0.0075
Rp.
Jumlah
Rp.
1,012.50
412.50
33,960.00
UPAH KERJA
JUMLAH
6 An. SNI 6.20 1 M2 Pengecatan Permukaan Baja Dengan Meni Besi ( Atap Seng )
Cat Atap
Kg
0.1000 Rp.
17,000.00
Rp.
Kuas
Bh
0.0100 Rp.
3,500.00
Rp.
1,700.00
35.00
Pekerja
Org/Hari
0.0200
Rp.
50,000.00 Rp.
1,000.00
Tukang Cat
Org/Hari
0.2000
Rp.
60,000.00 Rp.
12,000.00
Kepala Tukang
Org/Hari
0.0200
Rp.
45,000.00 Rp.
900.00
Mandor
Org/Hari
0.0100
Rp.
55,000.00 Rp.
Jumlah
550.00
Rp.
16,185.00
Kg
7.5000 Rp.
16,700.00
Rp.
125,250.00
Pengelasan
Cm
27.0800 Rp.
1,000.00
Rp.
27,080.00
Pekerja
Org/Hari
1.6700
Rp.
45,000.00 Rp.
75,150.00
Tukang Besi
Org/Hari
1.6700
Rp.
55,000.00 Rp.
91,850.00
Kepala Tukang
Org/Hari
0.1670
Rp.
60,000.00 Rp.
10,020.00
Mandor
Org/Hari
0.0830
Rp.
55,000.00 Rp.
Jumlah
4,565.00
Rp.
333,915.00
Kg
1.0000 Rp.
8,500.00
Rp.
8,500.00
Kawat Las
Kg
0.0500 Rp.
85,000.00
Rp.
4,250.00
Pekerja
Org/Hari
0.0230
Rp.
45,000.00 Rp.
1,035.00
Tukang Besi
Org/Hari
0.0670
Rp.
55,000.00 Rp.
3,685.00
Kepala Tukang
Org/Hari
0.0067
Rp.
60,000.00 Rp.
402.00
Mandor
Org/Hari
0.0010
Rp.
55,000.00 Rp.
Jumlah
55.00
Rp.
17,927.00
7,500.00
Rp.
7,500.00
24,500.00
Rp.
2,450.00
Liter
1.0000 Rp.
Minyak Pelumas
Liter
0.1000
Pekerja
Org/Hari
0.1000
Rp.
45,000.00 Rp.
4,500.00
Tukang Besi
Org/Hari
0.1000
Rp.
55,000.00 Rp.
5,500.00
Kepala Tukang
Org/Hari
0.0010
Rp.
60,000.00 Rp.
60.00
Mandor
Org/Hari
0.0050
Rp.
55,000.00 Rp.
275.00
Jam
0.0800
Rp.
Alat Bantu
55,000.00 Rp.
Jumlah
Mengerjakan 1 Kg perakitan =
4,400.00
Rp.
24,685.00
Rp.
246.85
17,927.00
Kg
1.0000
17,927.00
Rp.
Kg
1.0000
246.85
Rp.
246.85
Rp.
18,173.85
Jumlah
VI PEKERJAAN SANITASI
I
Memasang 1 buah bak kontrol pasangan batu bata ukuran (45 x 45) Tinggi 50 cm
Batu bata
Semen portland
Pasir pasang
Batu kerikil
Besi beton
Pasir beton
Pekerja
Tukang batu
Kepala tukang
Mandor
Bh
Kg
M
M
Kg
M
Oh
Oh
Oh
Oh
250.000
77.000
0.130
0.020
2.600
0.090
1.420
0.473
0.047
0.071
Rp
900.00
Rp
225,000.00
Rp
1,250.00
Rp
96,250.00
Rp 115,000.00
Rp
14,950.00
Rp 135,000.00
Rp
2,700.00
Rp
Rp
43,420.00
16,700.00
Rp 120,000.00
Rp
10,800.00
Rp
45,000.00
Rp
63,900.00
Rp
50,000.00
Rp
23,650.00
Rp
50,000.00
Rp
2,350.00
Rp
55,000.00
Rp
3,905.00
Rp 486,925.00
II
Pipa PVC
M1
1.2
Rp
24,000.00
Rp
28,800.00
Perlengkapan
Pekerja
Tukang batu
Kepala tukang
Mandor
II
Oh
Oh
Oh
Oh
UPAH KERJA
3,180.00
0.135
0.225
0.0225
0.0068
JUMLAH
Rp
3,180.00
Rp
45,000.00
Rp
6,075.00
Rp
50,000.00
Rp
11,250.00
Rp
50,000.00
Rp
1,125.00
Rp
55,000.00
Rp
374.00
Rp
50,804.00
Pipa galvanis
Perlengkapan
Pekerja
Tukang batu
Kepala tukang
Mandor
II
M1
Rp
96,500.00
Rp
115,800.00
12,786.25
Rp
12,786.25
Oh
Oh
Oh
Oh
1.2
0.108
0.180
0.018
0.0054
Rp
45,000.00
Rp
4,860.00
Rp
45,000.00
Rp
8,100.00
Rp
50,000.00
Rp
900.00
Rp
50,000.00
Rp
270.00
Rp
142,716.25
Lokasi
Tahun Anggaran
: 2014
Uraian
No
A
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
27
28
29
30
31
32
33
34
35
30
31
32
Satuan
Harga (Rp)
BAHAN
Tanah Urug
Pasir Urug
Pasir Pasangan
Pasir Beton
Kerikil Beton
Portland Cement
Semen Warna
Batu Kali / Belah
Batu Bata
Besi
Besi Strip
Kawat las
Kawat Beton
Besi Siku
Paku Biasa 1" - 2"
Paku Biasa 2,5" - 3,5"
Paku Biasa 4" - 6"
Paku Payung
Paku Tripleks
Paku Sekrup
Kayu Kelas I
Kayu Kelas II
Kayu Kelas III, (campuran)
Pipa Galvanis 1 "
Pipa Galvanis 2"
Pipa Galvanis 3 "
Pipa PVC 3 "
Pipa PVC 2 "
Pipa PCV 3/4 "
Dolken kayu galam
Kapur Acian
Atap Seng Gelombang
Tripleks Tebal 3 mm
Plywood 9 mm
Seng Plat (0,2)
Lem Kayu
Cat Kayu
Cat Tembok
Cat Besi
Cat Atap
Minyak Cat (Afdunner)
Solar
Meni Kayu
Meni Besi
M3
M3
M3
M3
M3
Kg
Kg
M3
Bh
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
kg
Kg
Kg
m3
M3
M3
M'
M'
M'
M'
M'
M'
Btg
Kg
Lbr
Lbr
Lbr
M'
Kg
Kg
Kg
Kg
Kg
Liter
Liter
Kg
Kg
80,000.00
95,000.00
115,000.00
120,000.00
135,000.00
1,250.00
14,000.00
125,000.00
900.00
16,700.00
15,500.00
85,000.00
8,000.00
8,500.00
14,000.00
20,000.00
22,000.00
26,000.00
19,000.00
35,000.00
3,500,000.00
2,750,000.00
1,500,000.00
47,500.00
96,500.00
237,500.00
35,000.00
24,000.00
24,000.00
15,000.00
10,000.00
50,000.00
45,000.00
160,000.00
15,000.00
15,200.00
40,000.00
14,000.00
35,000.00
17,000.00
25,000.00
7,500.00
15,000.00
15,000.00
Keterangan/Merek
Uraian
No
33
Minyak Bekisting
34
35
36
37
44
45
Teer Residu
Politur
Dempul Tembok (Plamir)
Kertas Pasir
Grendel Tanam Pintu
Kuas
B
1
2
3
4
5
6
UPAH
Mandor
Kepala Tukang
Tukang Batu
Tukang Kayu
Tukang Besi
Pekerja
C
1
2
3
4
5
6
7
8
PERALATAN
Dump Truck
Alat Bantu
Concrete Mixer
Concrete Vibrator
Jack Hammer
Pompa Air
Generator Set
Stamper
Satuan
Harga (Rp)
Ltr
6,000.00
Liter
Liter
Kg
Lembar
Bh
bh
18,800.00
41,200.00
30,700.00
3,600.00
25,000.00
3,500.00
Org/hari
Org/hari
Org/hari
Org/hari
Org/hari
Org/hari
Jam
Jam
Hari
Hari
Hari
Hari
Hari
Hari
Keterangan/Merek
55,000.00
60,000.00
50,000.00
50,000.00
55,000.00
45,000.00
30,000.00
55,000.00
36,000.00
36,000.00
30,000.00
30,000.00
36,000.00
21,500.00
27.408420
90.055300
37.623180
25.500000
2.627400
21.785000
43.440000
44.681770
293.121070