Kolam Desain
Kolam Desain
UPAH
Pekerja Org 0.1000 30,000.00 3,000.00
Mandor Org 0.0500 50,000.00 2,500.00
TOTAL UPAH 5,500.00 5,500.00
UPAH
Pekerja Org 0.0300 30,000.00 900.00
Tukang Org 0.0900 40,000.00 3,600.00
Kepala Tukang Org 0.0090 50,000.00 450.00
Mandor Org 0.0020 50,000.00 100.00
TOTAL UPAH 5,050.00 5,050.00
BAHAN
Kayu papan borneo m3 0.0100 30,000.00 300.00
Paku 2" - 5" kg 0.0100 50,000.00 500.00
TOTAL BAHAN 800.00 800.00
UPAH
Pekerja Org 0.7500 30,000.00 22,500.00
Mandor Org 0.0250 50,000.00 1,250.00
TOTAL UPAH 23,750.00 23,750.00
UPAH
Pekerja Org 0.3000 30,000.00 9,000.00
Mandor Org 0.0100 50,000.00 500.00
TOTAL UPAH 9,500.00 9,500.00
BAHAN
Tanah urug m3 1.2000 55,000.00 66,000.00
TOTAL BAHAN 66,000.00 66,000.00
UPAH
Pekerja Org 0.3000 30,000.00 9,000.00
Mandor Org 0.0100 50,000.00 500.00
TOTAL UPAH 9,500.00 9,500.00
BAHAN
Pasir urug m3 1.2000 65,000.00 78,000.00
TOTAL BAHAN 78,000.00 78,000.00
UPAH
Pekerja Org 3.6000 30,000.00 108,000.00
Tukang Org 1.2000 40,000.00 48,000.00
Kepala Tukang Org 0.1200 50,000.00 6,000.00
Mandor Org 0.1800 50,000.00 9,000.00
TOTAL UPAH 171,000.00 171,000.00
BAHAN
Batu belah m3 1.2000 #REF! #REF!
Semen 50 kg sak 3.2240 42,000.00 135,408.00
Pasir pasang m3 0.5220 75,000.00 39,150.00
TOTAL BAHAN #REF! #REF!
UPAH
Pekerja Org 4.5000 30,000.00 135,000.00
Tukang Org 1.5000 40,000.00 60,000.00
Kepala Tukang Org 0.1500 50,000.00 7,500.00
Mandor Org 0.2250 50,000.00 11,250.00
TOTAL UPAH 213,750.00 213,750.00
BAHAN
Batu bata bh 450.0000 300.00 135,000.00
Pasir pasang m3 0.4220 75,000.00 31,650.00
Semen 50 kg Zak 2.1040 42,000.00 88,368.00
TOTAL BAHAN 255,018.00 255,018.00
UPAH
Pekerja Org 7.5000 30,000.00 225,000.00
Tukang Org 2.5000 40,000.00 100,000.00
Kepala Tukang Org 0.2500 50,000.00 12,500.00
Mandor Org 0.3750 50,000.00 18,750.00
TOTAL UPAH 356,250.00 356,250.00
BAHAN
Batu bata bh 450.0000 300.00 135,000.00
Pasir pasang m3 0.4220 75,000.00 31,650.00
Semen 50 kg Zak 2.1040 42,000.00 88,368.00
TOTAL BAHAN 255,018.00 255,018.00
UPAH
Pekerja Org 0.4000 30,000.00 12,000.00
Tukang Org 0.2000 40,000.00 8,000.00
Kepala Tukang Org 0.0200 50,000.00 1,000.00
Mandor Org 0.0200 50,000.00 1,000.00
TOTAL UPAH 22,000.00 22,000.00
BAHAN
Pasir pasang m3 0.0209 75,000.00 1,567.50
Semen 50 kg Zak 0.1296 42,000.00 5,443.20
TOTAL BAHAN 7,010.70 7,010.70
UPAH
Pekerja Org 0.6660 30,000.00 19,980.00
Tukang Org 0.3330 40,000.00 13,320.00
Kepala Tukang Org 0.0330 50,000.00 1,650.00
Mandor Org 0.0330 50,000.00 1,650.00
TOTAL UPAH 36,600.00 36,600.00
BAHAN
Pasir pasang m3 0.0209 75,000.00 1,567.50
Semen 50 kg Zak 0.1296 42,000.00 5,443.20
TOTAL BAHAN 7,010.70 7,010.70
UPAH
Pekerja Org 0.5000 30,000.00 15,000.00
Tukang Org 0.2500 40,000.00 10,000.00
Kepala Tukang Org 0.0250 50,000.00 1,250.00
Mandor Org 0.0250 50,000.00 1,250.00
TOTAL UPAH 27,500.00 27,500.00
BAHAN
Roster 20 x 20 cm bh 25.0000 #REF! #REF!
Pasir pasang m3 0.0210 75,000.00 1,575.00
Semen 50 kg Zak 0.1620 42,000.00 6,804.00
TOTAL BAHAN #REF! #REF!
UPAH
Pekerja Org 0.2000 30,000.00 6,000.00
Tukang Org 0.5000 40,000.00 20,000.00
Kepala Tukang Org 0.0500 50,000.00 2,500.00
Mandor Org 0.0100 50,000.00 500.00
TOTAL UPAH 29,000.00 29,000.00
BAHAN
Kayu papan borneo m3 0.0400 3,000,000.00 120,000.00
Paku 2" - 5" kg 0.4000 10,000.00 4,000.00
TOTAL BAHAN 124,000.00 124,000.00
UPAH
Tukang besi Org 0.0660 40,000.00 2,640.00
TOTAL UPAH 2,640.00 2,640.00
BAHAN
Besi beton kg 1.1000 7,000.00 7,700.00
Kawat beton kg 0.0200 10,000.00 200.00
TOTAL BAHAN 7,900.00 7,900.00
UPAH
Pekerja Org 6.0000 30,000.00 180,000.00
Tukang Org 0.5000 40,000.00 20,000.00
Kepala Tukang Org 0.0500 50,000.00 2,500.00
Mandor Org 0.3000 50,000.00 15,000.00
TOTAL UPAH 217,500.00 217,500.00
BAHAN
Semen 50 kg sak 4.5400 42,000.00 190,680.00
Pasir beton m3 0.5400 75,000.00
Split 2/3 cm m3 0.9100 160,000.00 145,600.00
TOTAL BAHAN 336,280.00 336,280.00
BAHAN
Semen 50 kg sak 6.8000 42,000.00 285,600.00
Pasir beton m3 0.5400 75,000.00
Split 2/3 cm m3 0.8100 160,000.00 129,600.00
TOTAL BAHAN 415,200.00 415,200.00
UPAH
Pekerja Org 0.4000 30,000.00 12,000.00
TOTAL UPAH 12,000.00 12,000.00
UPAH
Pekerja Org 8.0000 30,000.00 240,000.00
Tukang Org 24.0000 40,000.00 960,000.00
Kepala Tukang Org 2.4000 50,000.00 120,000.00
Mandor Org 0.4000 50,000.00 20,000.00
TOTAL UPAH 1,340,000.00 1,340,000.00
BAHAN
Kayu dolken 10 cm @ 4 m m3 1.1000 #REF! #REF!
Paku 2" - 5" kg 2.5000 10,000.00
TOTAL BAHAN #REF! #REF!
UPAH
Pekerja Org 5.0000 30,000.00 150,000.00
Tukang Org 15.0000 40,000.00 600,000.00
Kepala Tukang Org 1.5000 50,000.00 75,000.00
Mandor Org 0.2500 50,000.00 12,500.00
TOTAL UPAH 837,500.00 837,500.00
BAHAN
Kayu dolken 10 cm @ 4 m m3 1.1000 #REF! #REF!
Paku 2" - 5" kg 2.5000 10,000.00
TOTAL BAHAN #REF! #REF!
UPAH
Pekerja Org 12.0000 30,000.00 360,000.00
Tukang Org 36.0000 40,000.00 1,440,000.00
Kepala Tukang Org 3.6000 50,000.00 180,000.00
Mandor Org 0.6000 50,000.00 30,000.00
TOTAL UPAH 2,010,000.00 2,010,000.00
BAHAN
Kayu balok jati Jabar m3 1.1000 #REF! #REF!
Paku 2" - 5" kg 0.2000 10,000.00
TOTAL BAHAN #REF! #REF!
20
PEKERJAAN MEMBUAT DAN PASANG DAUN PINTU RANGKA KAYU BALAU LAPIS TEAKWOOD DOUBLE / M2
PEKERJAAN MEMBUAT DAN PASANG DAUN PINTU RANGKA KAYU BALAU LAPIS TEAKWOOD DOUBLE / M2
UPAH
Pekerja Org 0.7800 30,000.00 23,400.00
Tukang Org 2.4000 40,000.00 96,000.00
Kepala Tukang Org 0.2400 50,000.00 12,000.00
Mandor Org 0.0390 50,000.00 1,950.00
TOTAL UPAH 133,350.00 133,350.00
BAHAN
Kayu papan balau m3 0.0135 -
Lem Fox Kg 0.2500
Teakwood lebar 90 cm Lb 1.2500
TOTAL BAHAN - -
21 PEKERJAAN MEMBUAT DAN PASANG DAUN PINTU PANEL KAYU JATI JAWA BARAT / M2
UPAH
Pekerja Org 2.0000 30,000.00 60,000.00
Tukang Org 6.0000 40,000.00 240,000.00
Kepala Tukang Org 0.6000 50,000.00 30,000.00
Mandor Org 0.1000 50,000.00 5,000.00
TOTAL UPAH 335,000.00 335,000.00
BAHAN
Kayu papan jati Jabar m3 0.0440 -
TOTAL BAHAN - -
UPAH
Pekerja Org 0.6667 30,000.00 20,000.00
Tukang Org 2.0000 40,000.00 80,000.00
Kepala Tukang Org 0.2000 50,000.00 10,000.00
Mandor Org 0.0333 50,000.00 1,666.67
TOTAL UPAH 111,666.67 111,666.67
BAHAN
Kayu papan balau m3 0.0330 -
Lem Fox Kg 0.1000
TOTAL BAHAN - -
UPAH
Pekerja Org 0.2800 30,000.00 8,400.00
Tukang Org 0.8000 40,000.00 32,000.00
Kepala Tukang Org 0.0800 50,000.00 4,000.00
Mandor Org 0.0140 50,000.00 700.00
TOTAL UPAH 45,100.00 45,100.00
BAHAN
Kayu papan balau m3 0.0360 -
Paku 2" - 5" kg 0.1000
TOTAL BAHAN - -
UPAH
Pekerja Org 0.1000 30,000.00 3,000.00
Tukang Org 0.3000 40,000.00 12,000.00
Kepala Tukang Org 0.0300 50,000.00 1,500.00
Mandor Org 0.0050 50,000.00 250.00
TOTAL UPAH 16,750.00 16,750.00
BAHAN
Kayu borneo balok m3 0.0130 -
Paku 2" - 5" kg 0.2500
TOTAL BAHAN - -
UPAH
Pekerja Org 0.0420 30,000.00 1,260.00
Tukang Org 0.1200 40,000.00 4,800.00
Kepala Tukang Org 0.0120 50,000.00 600.00
Mandor Org 0.0021 50,000.00 105.00
TOTAL UPAH 6,765.00 6,765.00
BAHAN
GRC t. 4 mm m2 1.0000 -
Paku 2" - 5" kg 0.0200
TOTAL BAHAN - -
UPAH
Pekerja Org 0.0420 30,000.00 1,260.00
Tukang Org 0.1200 40,000.00 4,800.00
Kepala Tukang Org 0.0120 50,000.00 600.00
Mandor Org 0.0021 50,000.00 105.00
TOTAL UPAH 6,765.00 6,765.00
BAHAN
GRC t. 4 mm m2 1.0000 -
Paku 2" - 5" kg 0.0200
TOTAL BAHAN - -
BONGKAR TAMAN
Samping tangga
Dekat stopkran
Jumlah 37.52 m2
BONGKAR SHOWER
Batas keliling
Tiang
Jumlah 3.30 m2
Kecil
Besar
Bongkar keramik
BONGKAR TANGGA
BONGKAR KERAMIK
URUGAN TANAH
= 4.4 m3
= 2.75 m3
Jumlah 7.15 m3
URUGAN PASIR
= 1100 x 0.1 (seluruh lantai) = 110 m3
= 50 x 0.1 (luas kolam anak + parit) = 5 m3
= 465 x 0.1 (luas kolam dewasa + parit) = 46.5 m3
Jumlah 161.50 m3
UPAH
Pekerja Org 0.4800 30,000.00 14,400.00
Mandor Org 0.0480 50,000.00 2,400.00
TOTAL UPAH 16,800.00 16,800.00
UPAH
Pekerja Org 0.0300 30,000.00 900.00
Mandor Org 0.0500 50,000.00 2,500.00
TOTAL UPAH 3,400.00 3,400.00
UPAH
Pekerja Org 0.1000 30,000.00 3,000.00
Mandor Org 0.0100 50,000.00 500.00
TOTAL UPAH 3,500.00 3,500.00
UPAH
Pekerja Org 0.2000 30,000.00 6,000.00
Mandor Org 0.0200 50,000.00 1,000.00
TOTAL UPAH 7,000.00 7,000.00
UPAH
Pekerja Org 2.0000 30,000.00 60,000.00
Mandor Org 0.2000 50,000.00 10,000.00
TOTAL UPAH 70,000.00 70,000.00
UPAH
Pekerja Org 4.2000 30,000.00 126,000.00
Tukang I Org 3.0000 40,000.00 120,000.00
Tukang besi I Org 2.4750 40,000.00 99,000.00
Kepala Tukang Org 0.3000 50,000.00 15,000.00
Mandor Org 0.2000 50,000.00 10,000.00
TOTAL UPAH 370,000.00 370,000.00
UPAH
Pekerja Org 0.1500 30,000.00 4,500.00
Mandor Org 0.0075 50,000.00 375.00
TOTAL UPAH 4,875.00 4,875.00
UPAH
Pekerja Org 0.0200 30,000.00 600.00
Tukang Org 0.0050 40,000.00 200.00
TOTAL UPAH 800.00 800.00
BAHAN
Besi siku kg 1.1000 7,000.00 7,700.00
TOTAL BAHAN 7,700.00 7,700.00
BAHAN
Besi pelat kg 1.1000 7,600.00 8,360.00
TOTAL BAHAN 8,360.00 8,360.00
UPAH
Pekerja Org 0.2500 30,000.00 7,500.00
Tukang Org 0.1250 40,000.00 5,000.00
Sewa las potong Org 0.1250 30,000.00 3,750.00
TOTAL UPAH 16,250.00 16,250.00
BAHAN
O2 m3 0.4760 10,000.00 4,760.00
1 m3 0.1600 35,000.00 5,600.00
TOTAL BAHAN 10,360.00 10,360.00
UPAH
Pekerja Org 0.2500 30,000.00 7,500.00
Tukang Org 0.1250 40,000.00 5,000.00
Sewa las sambung Org 0.1250 30,000.00 3,750.00
TOTAL UPAH 16,250.00 16,250.00
BAHAN
Kawat Las RB kg 0.3000 21,000.00 6,300.00
TOTAL BAHAN 6,300.00 6,300.00
UPAH
Pekerja Org 0.3000 30,000.00 9,000.00
Mandor Org 0.0100 50,000.00 500.00
TOTAL UPAH 9,500.00 9,500.00
BAHAN
Tanah urug m3 1.2000 55,000.00 66,000.00
TOTAL BAHAN 66,000.00 66,000.00
UPAH
Pekerja Org 0.3000 30,000.00 9,000.00
Mandor Org 0.0100 50,000.00 500.00
TOTAL UPAH 9,500.00 9,500.00
BAHAN
Pasir urug m3 1.2000 65,000.00 78,000.00
TOTAL BAHAN 78,000.00 78,000.00
UPAH
Pekerja Org 4.5000 30,000.00 135,000.00
Tukang Org 1.5000 40,000.00 60,000.00
Kepala Tukang Org 0.1500 50,000.00 7,500.00
Mandor Org 0.2250 50,000.00 11,250.00
TOTAL UPAH 213,750.00 213,750.00
BAHAN
Batu bata bh 450.0000 300.00 135,000.00
Pasir pasang m3 0.4060 75,000.00 30,450.00
Semen 50 kg Zak 2.5120 42,000.00 105,504.00
TOTAL BAHAN 270,954.00 270,954.00
UPAH
Pekerja Org 1.8500 30,000.00 55,500.00
Tukang Org 0.7710 40,000.00 30,840.00
Kepala Tukang Org 0.1055 50,000.00 5,277.00
Mandor Org 0.0810 50,000.00 4,050.00
TOTAL UPAH 95,667.00 95,667.00
BAHAN
Pasir pasang m3 0.1110 75,000.00 8,325.00
Bata merah bh 105.0000 300.00 31,500.00
Semen zak 1.1900 42,000.00 49,980.00
split 2/3 cm. m3 0.1110 160,000.00 17,760.00
Besi beton kg 2.0000 7,000.00 14,000.00
Kawat beton kg 0.0360 10,000.00 360.00
Kayu terentang m3 0.0072 3,000,000.00 21,600.00
Paku kg 0.0720 10,000.00 720.00
TOTAL BAHAN 144,245.00 144,245.00
UPAH
Pekerja Org 0.0375 30,000.00 1,125.00
Tukang Org 0.0625 40,000.00 2,500.00
Kepala Tukang Org 0.0063 50,000.00 315.00
Mandor Org 0.0017 50,000.00 85.00
TOTAL UPAH 4,025.00 4,025.00
BAHAN
Pipa pvc 4" m' 1.0000 45000.0000 45,000.00
Lem bh 0.2500 7000.0000 1,750.00
Sambungan pvc 4" bh 0.2500 6000.0000 1,500.00
TOTAL BAHAN 48,250.00 48,250.00
BAHAN
Pipa pvc 6" m' 1.0000 95000.0000 95,000.00
Lem bh 0.2500 7000.0000 1,750.00
Sambungan pvc 6" bh 0.2500 15000.0000 3,750.00
TOTAL BAHAN 100,500.00 100,500.00
16 PEKERJAAN SANITARY / BH
UPAH
Pekerja Org 0.1000 30,000.00 3,000.00
Tukang Org 0.1000 40,000.00 4,000.00
TOTAL UPAH 7,000.00 7,000.00
BAHAN
Shower S361C san'ei bh 1.0000 240,000.00 240,000.00
Siltip bh 0.1000 2,000.00 200.00
Sambungan bh 1.0000 15,000.00 15,000.00
TOTAL BAHAN 255,200.00 255,200.00
BAHAN
Saringan H-51 bh 1.0000 140,000.00 140,000.00
Siltip bh 0.1000 2,000.00
Sambungan bh 1.0000 15,000.00 15,000.00
TOTAL BAHAN 155,000.00 155,000.00
UPAH
Pekerja Org 0.1500 30,000.00 4,500.00
Tukang Org 0.2500 40,000.00 10,000.00
Kepala Tukang Org 0.0250 50,000.00 1,250.00
Mandor Org 0.0066 50,000.00 330.00
TOTAL UPAH 16,080.00 16,080.00
BAHAN
Pip.galv. 1/2" m' 1.0000 14,000.00 14,000.00
Siltip bh 0.1000 2,000.00 200.00
Sambungan 1/2" bh 1.0000 5,000.00 5,000.00
TOTAL BAHAN 19,200.00 19,200.00
UPAH
Pekerja Org 0.1000 30,000.00 3,000.00
Tukang Org 0.1500 40,000.00 6,000.00
Kepala Tukang Org 0.0150 50,000.00 750.00
Mandor Org 0.0050 50,000.00 250.00
TOTAL UPAH 10,000.00 10,000.00
BAHAN
Cat F-Talit kg 0.0625 34,000.00 2,125.00
Thinner ltr 0.0060 12,000.00 72.00
TOTAL BAHAN 2,197.00 2,197.00
UPAH
Tukang Org 0.0625 40,000.00 2,500.00
TOTAL UPAH 2,500.00 2,500.00
BAHAN
Gembok Globe bh 1.0000 30,000.00 30,000.00
TOTAL BAHAN 30,000.00 30,000.00
BAHAN
Engsel bh 1.0000 15,000.00 15,000.00
TOTAL BAHAN 15,000.00 15,000.00
UPAH
Pekerja Org 0.5000 30,000.00 15,000.00
Tukang Org 0.2500 40,000.00 10,000.00
Kepala Tukang Org 0.0250 50,000.00 1,250.00
Mandor Org 0.0250 50,000.00 1,250.00
TOTAL UPAH 27,500.00 27,500.00
BAHAN
Keramik 20x20 roman bh 25.0000 2,500.00 62,500.00
Semen 50 kg Zak 0.2000 42,000.00 8,400.00
Pasir pasang m3 0.0330 75,000.00 2,475.00
Semen putih Zak 0.0200 65,000.00 1,300.00
TOTAL BAHAN 74,675.00 74,675.00
UPAH
Pekerja Org 0.6250 30,000.00 18,750.00
Tukang Org 0.3125 40,000.00 12,500.00
Kepala Tukang Org 0.0313 50,000.00 1,562.50
Mandor Org 0.0313 50,000.00 1,562.50
TOTAL UPAH 34,375.00 34,375.00
BAHAN
Keramik 20x20 roman bh 25.0000 2,500.00 62,500.00
Semen 50 kg Zak 0.2000 42,000.00 8,400.00
Pasir pasang m3 0.0330 75,000.00 2,475.00
Semen putih Zak 0.0200 65,000.00 1,300.00
TOTAL BAHAN 74,675.00 74,675.00
UPAH
Pekerja Org 6.0000 30,000.00 180,000.00
Tukang Org 0.5000 40,000.00 20,000.00
Kepala Tukang Org 0.0500 50,000.00 2,500.00
Mandor Org 0.3000 50,000.00 15,000.00
TOTAL UPAH 217,500.00 217,500.00
BAHAN
Semen 50 kg sak 4.5400 42,000.00 190,680.00
Pasir beton m3 0.5400 75,000.00
Split 2/3 cm m3 0.9100 160,000.00 145,600.00
TOTAL BAHAN 336,280.00 336,280.00
RENCANA ANGGARAN BIAYA
JUMLAH
HARGA
NO URAIAN PEKERJAAN VOLUME SAT HARGA
SATUAN
SATUAN
A PEKERJAAN BONGKARAN
B PEKERJAAN RENOVASI
JUMLAH
HARGA
NO URAIAN PEKERJAAN VOLUME SAT HARGA
SATUAN
SATUAN
C PEKERJAAN SANITARY
D PEKERJAAN LAIN-LAIN
Dibulatkan 226,621,000.00
Terbilang :
Dua ratus dua puluh enam juta enam ratus dua puluh satu ribu 0 0 0 rupiah.