Anda di halaman 1dari 20

REKAPITULASI

Pekerjaan : PEMBANGUNAN PAGAR KELILING


Lokasi : TIFFU - KAB. BURU SELATAN
Tahun Anggaran : 2016

Jumlah Harga
No. Uraian Pekerjaan
(Rp.)
1 2 3

A PEKERJAAN PERSIAPAN 4,000,000.00


B PEKERJAAN TANAH 12,110,719.73
C PEKERJAAN PASANGAN DAN BETON 862,693,987.95
D PEKERJAAN PLESTERAN 31,209,942.30
1 PEKERJAAN BESI PAGAR BRC 149,586,250.00
F PEKERJAAN PENGECATAN 28,618,264.98
G PEKERJAAN AKHIR 4,511,000.00
FISIK 1,092,730,164.96
PPN 109,273,016.50
JUMLAH TOTAL 1,202,003,181.45
DIBULATKAN 1,202,003,000.00
TERBILANG : Satu Milyar Dua Ratus Dua Juta Tiga Ribu Rupiah
RENCANA ANGGARAN BIAYA
( RAB )

Pekerjaan : PEMBANGUNAN PAGAR KELILING


Lokasi : TIFFU - KAB. BURU SELATAN
Tahun Anggaran : 2016

Harga Satuan Jumlah Harga


No. Uraian Pekerjaan Satuan Volume
(Rp.) (Rp.)
1 2 3 4 5 6

A PEKERJAAN PERSIAPAN
1 Pekerjaan Pembersihan Awal Ls. 1.00 2,000,000.00 2,000,000.00
2 Pemasangan Bouwplank Ls. 1.00 1,500,000.00 1,500,000.00
3 Papan Nama Proyek Ls. 1.00 500,000.00 500,000.00
Jumlah 4,000,000.00
B PEKERJAAN TANAH
1 Galian Tanah Untuk Pondasi 1,230.87 M3 156.21 40,120.00 6,267,028.85
2 Urug Tanah Bekas Galian 14 M3 39.05 19,231.00 751,004.69
3 Urug Pasir Bawah Pondasi 28.9 M3 11.16 456,430.00 5,092,686.19
Jumlah 12,110,719.73
C PEKERJAAN PASANGAN DAN BETON
1 Pasangan Batu Kosong Untuk Pondasi M3 33.47 729,456.00 24,417,044.22
2 Pasangan Batu ad. 1:5 Untuk Pondasi M3 59.77 1,312,815.00 78,471,055.10
3 Pasangan Batu Batako Untuk Dinding ad. 1:5 M2 676.98 154,549.20 104,626,485.59
4 Pekerjaan Beton :
3
- Pondasi Beton ad. 1:2:3 (198 Kg/M ) M3 29.65 8,154,746.25 241,788,226.31
3
- Sloof Beton 12/20 cm ad. 1:2:3 (210 Kg/M ) M3 7.65 10,070,355.00 77,047,883.29
- Kolom Beton 32/32 cm ad. 1:2:3 (285 Kg/M 492.348 M3 22.53 14,930,011.25 336,343,293.44
Jumlah 862,693,987.95
D PEKERJAAN PLESTERAN
1 Plesteran Kolom dan Dinding ad. 1:5 M2 570.67 54,690.00 31,209,942.30
Jumlah 31,209,942.30
1 PEKERJAAN BESI PAGAR BRC
1 Pagar BRC 1,10 x 2,5 dan pemasangan Bh 302.50 494,500.00 149,586,250.00
Jumlah 149,586,250.00
F PEKERJAAN PENGECATAN
1 Cat Dinding Dengan Cat Tembok M2 1,261.67 22,682.80 28,618,264.98
Jumlah 28,618,264.98
G PEKERJAAN AKHIR
1 Dokumentasi Dan Pelaporan Ls. 1.00 1,511,000.00 1,511,000.00
2 Pembersihan Akhir Ls. 1.00 3,000,000.00 3,000,000.00
Jumlah 4,511,000.00
ANALISA HARGA SATUAN UPAH DAN BAHAN

I. PEKERJAAN PERSIAPAN
1. An. SNI 2002, 1 M' Pengukuran dan Pemasangan Bouwplank
Upah :
0.100 Tukang Kayu @Rp. 75,000.00 = Rp. 7,500.00
0.010 Kepala Tukang @Rp. 101,000.00 = Rp. 1,010.00
0.100 Pekerja @Rp. 87,000.00 = Rp. 8,700.00
0.005 Mandor @Rp. 133,000.00 = Rp. 665.00
Rp. 17,875.00
Bahan :
3
0.012 M Kayu Klas II @Rp. 2,208,250.00 = Rp. 26,499.00
3
0.007 M Papan Klas II @Rp. 2,208,250.00 = Rp. 15,457.75
0.020 Kg Paku Campur @Rp. 24,500.00 = Rp. 490.00
Jumlah Rp. 60,321.75
2. An. SNI 2002, 1 M2 Pembuatan Gudang/Kantor Sementara
Upah :
2.000 Tukang Kayu @Rp. 75,000.00 = Rp. 150,000.00
0.200 Kepala Tukang @Rp. 101,000.00 = Rp. 20,200.00
1.000 Pekerja @Rp. 87,000.00 = Rp. 87,000.00
0.050 Mandor @Rp. 133,000.00 = Rp. 6,650.00
Rp. 263,850.00
Bahan :
3
0.210 M Kayu Klas II @Rp. 2,208,250.00 = Rp. 463,732.50
10.500 Kg Semen Portland @Rp. 2,750.00 = Rp. 28,875.00
3
0.030 M Pasir Pasang @Rp. 357,500.00 = Rp. 10,725.00
3
0.050 M Batu Kerikil @Rp. 422,500.00 = Rp. 21,125.00
1.500 Lbr Seng Gelombang @Rp. 78,500.00 = Rp. 117,750.00
0.300 Kg Paku Campur @Rp. 24,500.00 = Rp. 7,350.00
Jumlah Rp. 913,407.50
3 An. SNI 2002, 1 M2 Membersihkan Lapangan dan Perataan
Upah :
0.100 Pekerja @Rp. 87,000.00 = Rp. 8,700.00
0.050 Mandor @Rp. 133,000.00 = Rp. 6,650.00
Jumlah Rp. 15,350.00
II. PEKERJAAN TANAH

1. An. SNI 2002, 1 M3 Galian Tanah Biasa,


Upah :
0.400 Pekerja @Rp. 87,000.00 = Rp. 34,800.00
0.040 Mandor @Rp. 133,000.00 = Rp. 5,320.00
Jumlah Rp. 40,120.00
2. An. SNI 2002, 1 M3 Mengurug kembali bekas galian
Upah :
0.192 Pekerja @Rp. 87,000.00 = Rp. 16,704.00
0.019 Mandor @Rp. 133,000.00 = Rp. 2,527.00
Jumlah Rp. 19,231.00
3. An. SNI 2002 1 M3 Timbunan Tanah
Upah :
0.500 Pekerja @Rp. 87,000.00 = Rp. 43,500.00
0.050 Mandor @Rp. 133,000.00 = Rp. 6,650.00
Rp. 50,150.00
Bahan :
3
1.200 M Tanah Timbunan @Rp. 292,500.00 = Rp. 351,000.00
Jumlah Rp. 401,150.00
4. An. SNI 2002, 1 M3 Urugan pasir
Upah :
0.300 Pekerja @Rp. 87,000.00 = Rp. 26,100.00
0.010 Mandor @Rp. 133,000.00 = Rp. 1,330.00
Rp. 27,430.00
Bahan :
3
1.200 M Pasir Urug @Rp. 357,500.00 = Rp. 429,000.00
Jumlah Rp. 456,430.00
II. PEKERJAAN PASANGAN DAN BETON
1. An. SNI 2002, 1M3 Pasangan Batu Kosong
Upah :
0.390 Tukang Batu @Rp. 98,000.00 = Rp. 38,220.00
0.039 Kepala Tukang @Rp. 101,000.00 = Rp. 3,939.00
0.780 Pekerja @Rp. 87,000.00 = Rp. 67,860.00
0.039 Mandor @Rp. 133,000.00 = Rp. 5,187.00
Rp. 115,206.00
Bahan :
3
0.300 M Pasir Urug @Rp. 357,500.00 = Rp. 107,250.00
3
1.200 M Batu Kali @Rp. 422,500.00 = Rp. 507,000.00
Jumlah Rp. 729,456.00
2. An. SNI 2002, 1 M3 Pasang Pondasi Batu Kali ad. 1:5
Upah :
0.600 Tukang Batu @Rp. 98,000.00 = Rp. 58,800.00
0.060 Kepala Tukang @Rp. 101,000.00 = Rp. 6,060.00
1.500 Pekerja @Rp. 87,000.00 = Rp. 130,500.00
0.075 Mandor @Rp. 133,000.00 = Rp. 9,975.00
Rp. 205,335.00
Bahan :
3
1.100 M Batu Kali @Rp. 422,500.00 = Rp. 464,750.00
163.000 Kg Semen Portland @Rp. 2,750.00 = Rp. 448,250.00
3
0.544 M Pasir Pasang @Rp. 357,500.00 = Rp. 194,480.00
Jumlah Rp. 1,312,815.00
3. An. SNI 2002, 1 M2 Pasangan Batu Batako ad. 1:4
Upah :
0.200 Tukang Batu @Rp. 98,000.00 = Rp. 19,600.00
0.020 Kepala Tukang @Rp. 101,000.00 = Rp. 2,020.00
0.650 Pekerja @Rp. 87,000.00 = Rp. 56,550.00
0.030 Mandor @Rp. 133,000.00 = Rp. 3,990.00
Rp. 82,160.00
Bahan :
18.500 Bh Batu Bata @Rp. 3,600.00 = Rp. 66,600.00
22.200 Kg Semen Portland @Rp. 2,750.00 = Rp. 61,050.00
3
0.102 M Pasir Pasang @Rp. 357,500.00 = Rp. 36,465.00
Jumlah Rp. 246,275.00
4. An. SNI 2002, 1 M2 Pasangan Dinding Batako ad. 1:5
Upah :
0.130 Tukang Batu @Rp. 98,000.00 = Rp. 12,740.00
0.007 Tukang Besi @Rp. 101,000.00 = Rp. 707.00
0.0137 Kepala Tukang @Rp. 101,000.00 = Rp. 1,383.70
0.340 Pekerja @Rp. 87,000.00 = Rp. 29,580.00
0.017 Mandor @Rp. 133,000.00 = Rp. 2,261.00
Rp. 46,671.70
Bahan :
18.500 Bh Dinding Batako @Rp. 3,600.00 = Rp. 66,600.00
10.460 Kg Semen Portland @Rp. 2,750.00 = Rp. 28,765.00
3
0.035 M Pasir Pasang @Rp. 357,500.00 = Rp. 12,512.50
Jumlah Rp. 154,549.20
6. An. SNI 2002, 1M3 Beton Tumbuk ad. 1:3:5
Upah :
0.250 Tukang Batu @Rp. 98,000.00 = Rp. 24,500.00
0.025 Kepala Tukang @Rp. 101,000.00 = Rp. 2,525.00
1.650 Pekerja @Rp. 87,000.00 = Rp. 143,550.00
0.080 Mandor @Rp. 133,000.00 = Rp. 10,640.00
Rp. 181,215.00
Bahan :
218.000 Kg Semen Portland @Rp. 2,750.00 = Rp. 599,500.00
3
0.870 M Batu Kerikil @Rp. 422,500.00 = Rp. 367,575.00
3
0.520 M Pasir Pasang @Rp. 357,500.00 = Rp. 185,900.00
Jumlah Rp. 1,334,190.00
0.050 Untuk Tebal 5 Cm. x 1,334,190.00 = Rp. 66,709.50
7. 1 M3 Pekerjaan Beton Bertulang
a. An. SNI 2002, 1M3 Beton Bertulang ad. 1:2:3
Upah :
0.250 Tukang Batu @Rp. 98,000.00 = Rp. 24,500.00
0.025 Kepala Tukang @Rp. 101,000.00 = Rp. 2,525.00
1.650 Pekerja @Rp. 87,000.00 = Rp. 143,550.00
0.080 Mandor @Rp. 133,000.00 = Rp. 10,640.00
Rp. 181,215.00
Bahan :
3
0.520 M Pasir Pasang @Rp. 357,500.00 = Rp. 185,900.00
232.000 Kg Semen Portland @Rp. 2,750.00 = Rp. 638,000.00
3
0.780 M Batu Kerikil @Rp. 422,500.00 = Rp. 329,550.00
Jumlah Rp. 1,334,665.00
b. An. SNI 2002, 1 Kg Pembesian Dengan Besi Polos atau Besi Ulir
Upah :
0.007 Tukang Besi @Rp. 98,000.00 = Rp. 686.00
0.0007 Kepala Tukang @Rp. 101,000.00 = Rp. 70.70
0.007 Pekerja @Rp. 87,000.00 = Rp. 609.00
0.0003 Mandor @Rp. 133,000.00 = Rp. 39.90
Rp. 1,405.60
Bahan :
1.050 Kg Besi Beton ( Ulir/ Polos ) @Rp. 29,400.00 = Rp. 30,870.00
0.015 Kg Kawat Ikat @Rp. 36,410.00 = Rp. 546.15
Jumlah Rp. 32,821.75
c. An. SNI 2002, 1 M2 Pasang Bekisting :
- Untuk Pondasi
Upah :
0.260 Tukang Kayu @Rp. 98,000.00 = Rp. 25,480.00
0.026 Kepala Tukang @Rp. 101,000.00 = Rp. 2,626.00
0.300 Pekerja @Rp. 87,000.00 = Rp. 26,100.00
0.005 Mandor @Rp. 133,000.00 = Rp. 665.00
Rp. 54,871.00
Bahan :
0.300 Kg Paku Campur @Rp. 24,500.00 = Rp. 7,350.00
0.100 Ltr Minyak Bekesting @Rp. 18,400.00 = Rp. 1,840.00
3
0.040 M Papan Klas II @Rp. 2,208,250.00 = Rp. 88,330.00
Jumlah Rp. 152,391.00
3 2
10.000 Untuk 1 M , Diperlukan 4 M Bekesting x 152,391.00 = Rp. 1,523,910.00
- Untuk Sloof
Upah :
0.260 Tukang Kayu @Rp. 98,000.00 = Rp. 25,480.00
0.026 Kepala Tukang @Rp. 101,000.00 = Rp. 2,626.00
0.300 Pekerja @Rp. 87,000.00 = Rp. 26,100.00
0.005 Mandor @Rp. 133,000.00 = Rp. 665.00
Rp. 54,871.00
Bahan :
0.300 Kg Paku Campur @Rp. 24,500.00 = Rp. 7,350.00
0.100 Ltr Minyak Bekesting @Rp. 18,400.00 = Rp. 1,840.00
3
0.045 M Papan Klas II @Rp. 2,208,250.00 = Rp. 99,371.25
Jumlah Rp. 163,432.25
3 2
10.000 Untuk 1 M , Diperlukan 6 M Bekesting x 163,432.25 = Rp. 1,634,322.50
- Untuk Kolom
Upah :
0.330 Tukang Kayu @Rp. 98,000.00 = Rp. 32,340.00
0.033 Kepala Tukang @Rp. 101,000.00 = Rp. 3,333.00
0.300 Pekerja @Rp. 87,000.00 = Rp. 26,100.00
0.006 Mandor @Rp. 133,000.00 = Rp. 798.00
Rp. 62,571.00
Bahan :
0.400 Kg Paku Campuran @Rp. 24,500.00 = Rp. 9,800.00
0.200 Lt Minyak Bekesting @Rp. 18,400.00 = Rp. 3,680.00
3
0.055 M Papan Klas II @Rp. 2,208,250.00 = Rp. 121,453.75
0.350 Lbr Plywood 9 mm @Rp. 325,800.00 = Rp. 114,030.00
2.000 Btg Dolken Kayu Galam @Rp. 45,850.00 = Rp. 91,700.00
Jumlah Rp. 403,234.75
3 2
10.000 Untuk 1 M , Diperlukan 8 M Bekesting x 403,234.75 = Rp. 4,032,347.50
- Untuk Balok
Upah :
0.330 Tukang Kayu @Rp. 98,000.00 = Rp. 32,340.00
0.033 Kepala Tukang @Rp. 101,000.00 = Rp. 3,333.00
0.320 Pekerja @Rp. 87,000.00 = Rp. 27,840.00
0.006 Mandor @Rp. 133,000.00 = Rp. 798.00
Rp. 64,311.00
Bahan :
0.400 Kg Paku Campuran @Rp. 24,500.00 = Rp. 9,800.00
0.200 Lt Minyak Bekesting @Rp. 18,400.00 = Rp. 3,680.00
3
0.058 M Papan Klas II @Rp. 2,208,250.00 = Rp. 128,078.50
0.350 Lbr Plywood 9 mm @Rp. 325,800.00 = Rp. 114,030.00
6.000 Btg Dolken Kayu Galam @Rp. 45,850.00 = Rp. 275,100.00
Jumlah Rp. 594,999.50
3 2
10.000 Untuk 1 M , Diperlukan 8 M Bekesting x 594,999.50 = Rp. 5,949,995.00
- Untuk Plat Lantai
Upah :
0.330 Tukang Kayu @Rp. 98,000.00 = Rp. 32,340.00
0.033 Kepala Tukang @Rp. 101,000.00 = Rp. 3,333.00
0.320 Pekerja @Rp. 87,000.00 = Rp. 27,840.00
0.006 Mandor @Rp. 133,000.00 = Rp. 798.00
Rp. 64,311.00
Bahan :
0.400 Kg Paku Campuran @Rp. 24,500.00 = Rp. 9,800.00
0.200 Lt Minyak Bekesting @Rp. 18,400.00 = Rp. 3,680.00
3
0.055 M Papan Klas II @Rp. 2,208,250.00 = Rp. 121,453.75
0.350 Lbr Plywood 9 mm @Rp. 325,800.00 = Rp. 114,030.00
6.000 Btg Dolken Kayu Galam @Rp. 45,850.00 = Rp. 275,100.00
Jumlah Rp. 588,374.75
3 2
10.000 Untuk 1 M , Diperlukan 8 M Bekesting x 588,374.75 = Rp. 5,883,747.50

d. 1 M2 Siram dan Bongkar


Upah :
0.400 Pekerja @Rp. 87,000.00 = Rp. 34,800.00
3 2
6.000 Untuk 1 M , Diperlukan 6 M Siram/Bgr x 34,800.00 = Rp. 208,800.00

Untuk 1 M 3 Pekerjaan Pondasi :


Kg/M3 Beton Siram dan
Pembesian Bekesting Jumlah
Beton ad. 1:2:3 Bongkar
75 2,461,631.25 1,334,665.00 1,523,910.00 208,800.00 5,529,006.25
155 5,087,371.25 1,334,665.00 1,523,910.00 208,800.00 8,154,746.25
300 9,846,525.00 1,334,665.00 1,523,910.00 208,800.00 12,913,900.00
Untuk 1 M 3 Pekerjaan Sloof :
Kg/M3 Beton Siram dan
Pembesian Bekesting Jumlah
Beton ad. 1:2:3 Bongkar
100 3,282,175.00 1,334,665.00 1,634,322.50 208,800.00 6,459,962.50
170 5,579,697.50 1,334,665.00 1,634,322.50 208,800.00 8,757,485.00
198 6,498,706.50 1,334,665.00 1,634,322.50 208,800.00 9,676,494.00
210 6,892,567.50 1,334,665.00 1,634,322.50 208,800.00 10,070,355.00
Untuk 1 M 3 Pekerjaan Kolom :
Kg/M3 Beton Siram dan
Pembesian Bekesting Jumlah
Beton ad. 1:2:3 Bongkar
100 3,282,175.00 1,334,665.00 4,032,347.50 208,800.00 8,857,987.50
131 4,299,649.25 1,334,665.00 4,032,347.50 208,800.00 9,875,461.75
205 6,728,458.75 1,334,665.00 4,032,347.50 208,800.00 12,304,271.25
215 7,056,676.25 1,334,665.00 4,032,347.50 208,800.00 12,632,488.75
217 7,122,319.75 1,334,665.00 4,032,347.50 208,800.00 12,698,132.25
258 8,468,011.50 1,334,665.00 4,032,347.50 208,800.00 14,043,824.00
285 9,354,198.75 1,334,665.00 4,032,347.50 208,800.00 14,930,011.25
Untuk 1 M 3 Pekerjaan Balok :
Kg/M3 Beton Siram dan
Pembesian Bekesting Jumlah
Beton ad. 1:2:3 Bongkar
115 3,774,501.25 1,334,665.00 5,949,995.00 208,800.00 11,267,961.25
170 5,579,697.50 1,334,665.00 5,949,995.00 208,800.00 13,073,157.50
205 6,728,458.75 1,334,665.00 5,949,995.00 208,800.00 14,221,918.75
210 6,892,567.50 1,334,665.00 5,949,995.00 208,800.00 14,386,027.50
237 7,778,754.75 1,334,665.00 5,949,995.00 208,800.00 15,272,214.75
255 8,369,546.25 1,334,665.00 5,949,995.00 208,800.00 15,863,006.25
285 9,354,198.75 1,334,665.00 5,949,995.00 208,800.00 16,847,658.75
317 10,404,494.75 1,334,665.00 5,949,995.00 208,800.00 17,897,954.75
368 12,078,404.00 1,334,665.00 5,949,995.00 208,800.00 19,571,864.00
400 13,128,700.00 1,334,665.00 5,949,995.00 208,800.00 20,622,160.00
Untuk 1 M 3 Pekerjaan Plat :
Kg/M3 Beton Siram dan
Pembesian Bekesting Jumlah
Beton ad. 1:2:3 Bongkar
100 3,282,175.00 1,334,665.00 5,883,747.50 208,800.00 10,709,387.50
118 3,872,966.50 1,334,665.00 5,883,747.50 208,800.00 11,300,179.00
125 4,102,718.75 1,334,665.00 5,883,747.50 208,800.00 11,529,931.25
300 9,846,525.00 1,334,665.00 5,883,747.50 208,800.00 17,273,737.50

III. PEKERJAAN LANTAI DAN PLESTRAN


1. An. SNI 2002, 1M2 Pasang Lantai Keramik 30 x 30 cm
Upah :
0.350 Tukang Batu @Rp. 98,000.00 = Rp. 34,300.00
0.035 Kepala Tukang @Rp. 101,000.00 = Rp. 3,535.00
0.620 Pekerja @Rp. 87,000.00 = Rp. 53,940.00
0.030 Mandor @Rp. 133,000.00 = Rp. 3,990.00
Rp. 95,765.00
Bahan :
11.111 Bh Tegel Keramik @Rp. 14,230.77 = Rp. 158,119.66
11.380 Kg Semen Portland @Rp. 2,750.00 = Rp. 31,295.00
3
0.042 M Pasir Pasang @Rp. 357,500.00 = Rp. 15,015.00
1.500 Kg Semen Warna @Rp. 7,500.00 = Rp. 11,250.00
Jumlah Rp. 311,444.66
2. An. SNI 2002, 1M2 Pasang Lantai Keramik 30 x 30 cm (esenssa)
Upah :
0.350 Tukang Batu @Rp. 98,000.00 = Rp. 34,300.00
0.035 Kepala Tukang @Rp. 101,000.00 = Rp. 3,535.00
0.620 Pekerja @Rp. 87,000.00 = Rp. 53,940.00
0.030 Mandor @Rp. 133,000.00 = Rp. 3,990.00
Rp. 95,765.00
Bahan :
11.111 Bh Tegel Keramik @Rp. 14,230.77 = Rp. 158,119.66
11.380 Kg Semen Portland @Rp. 2,750.00 = Rp. 31,295.00
3
0.042 M Pasir Pasang @Rp. 357,500.00 = Rp. 15,015.00
1.500 Kg Semen Warna @Rp. 7,500.00 = Rp. 11,250.00
Jumlah Rp. 311,444.66
2. An. SNI 2002, 1M2 Pasang Lantai Keramik 20 x 20 cm
Upah :
0.350 Tukang Batu @Rp. 98,000.00 = Rp. 34,300.00
0.035 Kepala Tukang @Rp. 101,000.00 = Rp. 3,535.00
0.620 Pekerja @Rp. 87,000.00 = Rp. 53,940.00
0.030 Mandor @Rp. 133,000.00 = Rp. 3,990.00
Rp. 95,765.00
Bahan :
4.167 Bh Tegel Keramik @Rp. 14,230.77 = Rp. 59,294.87
11.380 Kg Semen Portland @Rp. 2,750.00 = Rp. 31,295.00
3
0.042 M Pasir Pasang @Rp. 357,500.00 = Rp. 15,015.00
1.500 Kg Semen Warna @Rp. 7,500.00 = Rp. 11,250.00
Jumlah Rp. 212,619.87
3. An. SNI 2002, 1M2 Pasang Lantai Keramik 10 x 20 cm
Upah :
0.350 Tukang Batu @Rp. 98,000.00 = Rp. 34,300.00
0.035 Kepala Tukang @Rp. 101,000.00 = Rp. 3,535.00
0.620 Pekerja @Rp. 87,000.00 = Rp. 53,940.00
0.030 Mandor @Rp. 133,000.00 = Rp. 3,990.00
Rp. 95,765.00
Bahan :
50.000 Bh Tegel Keramik @Rp. 7,800.00 = Rp. 390,000.00
11.380 Kg Semen Portland @Rp. 2,750.00 = Rp. 31,295.00
3
0.042 M Pasir Pasang @Rp. 357,500.00 = Rp. 15,015.00
1.500 Kg Semen Warna @Rp. 7,500.00 = Rp. 11,250.00
Jumlah Rp. 543,325.00
4. An. SNI 2002, 1M2 Pasang Lantai Keramik 20 x 25 cm
Upah :
0.350 Tukang Batu @Rp. 98,000.00 = Rp. 34,300.00
0.035 Kepala Tukang @Rp. 101,000.00 = Rp. 3,535.00
0.620 Pekerja @Rp. 87,000.00 = Rp. 53,940.00
0.030 Mandor @Rp. 133,000.00 = Rp. 3,990.00
Rp. 95,765.00
Bahan :
20.000 Bh Tegel Keramik @Rp. 3,900.00 = Rp. 78,000.00
11.380 Kg Semen Portland @Rp. 2,750.00 = Rp. 31,295.00
3
0.042 M Pasir Pasang @Rp. 357,500.00 = Rp. 15,015.00
1.500 Kg Semen Warna @Rp. 7,500.00 = Rp. 11,250.00
Jumlah Rp. 231,325.00
5. An. SNI 2002, 1M2 Pasang Lantai Keramik 20 x 20 cm
Upah :
0.350 Tukang Batu @Rp. 98,000.00 = Rp. 34,300.00
0.035 Kepala Tukang @Rp. 101,000.00 = Rp. 3,535.00
0.620 Pekerja @Rp. 87,000.00 = Rp. 53,940.00
0.030 Mandor @Rp. 133,000.00 = Rp. 3,990.00
Rp. 95,765.00
Bahan :
25.000 Bh Tegel Keramik @Rp. 7,800.00 = Rp. 195,000.00
11.380 Kg Semen Portland @Rp. 2,750.00 = Rp. 31,295.00
3
0.042 M Pasir Pasang @Rp. 357,500.00 = Rp. 15,015.00
1.500 Kg Semen Warna @Rp. 7,500.00 = Rp. 11,250.00
Jumlah Rp. 348,325.00
5. An. SNI 2002, 1M2 Pasang Wafel Keramik 40 x 40 cm
Upah :
0.350 Tukang Batu @Rp. 98,000.00 = Rp. 34,300.00
0.035 Kepala Tukang @Rp. 101,000.00 = Rp. 3,535.00
0.620 Pekerja @Rp. 87,000.00 = Rp. 53,940.00
0.030 Mandor @Rp. 133,000.00 = Rp. 3,990.00
Rp. 95,765.00
Bahan :
6.250 Bh Tegel Keramik @Rp. = Rp. 0.00
11.380 Kg Semen Portland @Rp. 2,750.00 = Rp. 31,295.00
3
0.042 M Pasir Pasang @Rp. 357,500.00 = Rp. 15,015.00
1.500 Kg Semen Warna @Rp. 7,500.00 = Rp. 11,250.00
Jumlah Rp. 153,325.00
6. An. SNI 2002, 1M' Pasang Plint Keramik 20 x 30 cm
Upah :
0.090 Tukang Batu @Rp. 98,000.00 = Rp. 8,820.00
0.009 Kepala Tukang @Rp. 101,000.00 = Rp. 909.00
0.090 Pekerja @Rp. 87,000.00 = Rp. 7,830.00
0.0045 Mandor @Rp. 133,000.00 = Rp. 598.50
Rp. 18,157.50
Bahan :
16.667 Bh Tegel Keramik @Rp. = Rp. 0.00
1.650 Kg Semen Portland @Rp. 2,750.00 = Rp. 4,537.50
3
0.0032 M Pasir Pasang @Rp. 357,500.00 = Rp. 1,144.00
0.120 Kg Semen Warna @Rp. 7,500.00 = Rp. 900.00
Jumlah Rp. 24,739.00
7. An. SNI 2002, 1M2 Pasang Dinding Keramik 20 x 20 cm
Upah :
0.450 Tukang Batu @Rp. 98,000.00 = Rp. 44,100.00
0.045 Kepala Tukang @Rp. 101,000.00 = Rp. 4,545.00
0.600 Pekerja @Rp. 87,000.00 = Rp. 52,200.00
0.030 Mandor @Rp. 133,000.00 = Rp. 3,990.00
Rp. 104,835.00
Bahan :
25.000 Bh Tegel Keramik @Rp. 7,800.00 = Rp. 195,000.00
9.300 Kg Semen Portland @Rp. 2,750.00 = Rp. 25,575.00
3
0.016 M Pasir Pasang @Rp. 357,500.00 = Rp. 5,720.00
1.500 Kg Semen Warna @Rp. 7,500.00 = Rp. 11,250.00
Jumlah Rp. 342,380.00
8. An. SNI 2002, 1M2 Pasang Pavin Blok 10 x 20
Upah :
0.130 Tukang Batu @Rp. 98,000.00 = Rp. 12,740.00
0.013 Kepala Tukang @Rp. 101,000.00 = Rp. 1,313.00
0.270 Pekerja @Rp. 87,000.00 = Rp. 23,490.00
0.0135 Mandor @Rp. 133,000.00 = Rp. 1,795.50
Rp. 39,338.50
Bahan :
50.000 Bh Pavin Blok @Rp. 2,450.00 = Rp. 122,500.00
3
0.023 M Pasir Pasang @Rp. 357,500.00 = Rp. 8,222.50
Jumlah Rp. 170,061.00
9. An. SNI 2002, 1M2 Plesteran ad. 1:5, tebal 15 mm
Upah :
0.150 Tukang Batu @Rp. 98,000.00 = Rp. 14,700.00
0.015 Kepala Tukang @Rp. 101,000.00 = Rp. 1,515.00
0.200 Pekerja @Rp. 87,000.00 = Rp. 17,400.00
0.010 Mandor @Rp. 133,000.00 = Rp. 1,330.00
Rp. 34,945.00

Bahan :
3
0.022 M Pasir Pasang @Rp. 357,500.00 = Rp. 7,865.00
4.320 Kg Semen Portland @Rp. 2,750.00 = Rp. 11,880.00
Jumlah Rp. 54,690.00
10. An. SNI 2002, 1M2 Plesteran ad. 1:2, tebal 15 mm
Upah :
0.150 Tukang Batu @Rp. 98,000.00 = Rp. 14,700.00
0.015 Kepala Tukang @Rp. 101,000.00 = Rp. 1,515.00
0.200 Pekerja @Rp. 87,000.00 = Rp. 17,400.00
0.010 Mandor @Rp. 133,000.00 = Rp. 1,330.00
Rp. 34,945.00
Bahan :
3
0.017 M Pasir Pasang @Rp. 357,500.00 = Rp. 6,077.50
8.520 Kg Semen Portland @Rp. 2,750.00 = Rp. 23,430.00
Jumlah Rp. 64,452.50
IV. PEKERJAAN KAYU, PLAFOND DAN ATAP
1. An. SNI 2002, 1M3 Pasang Kusen Pintu Dan Jendela Kayu
Upah :
18.000 Tukang Kayu @Rp. 98,000.00 = Rp. 1,764,000.00
2.000 Kepala Tukang @Rp. 101,000.00 = Rp. 202,000.00
6.000 Pekerja @Rp. 87,000.00 = Rp. 522,000.00
0.300 Mandor @Rp. 133,000.00 = Rp. 39,900.00
Rp. 2,527,900.00
Bahan :
3
1.200 M Kayu Klas I @Rp. 4,166,250.00 = Rp. 4,999,500.00
Jumlah Rp. 7,527,400.00
2. An. SNI 2002, 1M2 Pasang Pintu Panel Kayu
Upah :
2.500 Tukang Kayu @Rp. 98,000.00 = Rp. 245,000.00
0.250 Kepala Tukang @Rp. 101,000.00 = Rp. 25,250.00
1.000 Pekerja @Rp. 87,000.00 = Rp. 87,000.00
0.050 Mandor @Rp. 133,000.00 = Rp. 6,650.00
Rp. 363,900.00
Bahan :
3
0.040 M Papan Klas I @Rp. 4,166,250.00 = Rp. 166,650.00
Jumlah Rp. 530,550.00
3. An. SNI 2002, 1M2 Pasang Pintu Tripleks Rangkap, Rangaka Kayu
Upah :
2.000 Tukang Kayu @Rp. 98,000.00 = Rp. 196,000.00
0.200 Kepala Tukang @Rp. 101,000.00 = Rp. 20,200.00
0.600 Pekerja @Rp. 87,000.00 = Rp. 52,200.00
0.030 Mandor @Rp. 133,000.00 = Rp. 3,990.00
Rp. 272,390.00
Bahan :
3
0.020 M Papan Klas I @Rp. 4,166,250.00 = Rp. 81,658.50
0.030 Kg Paku Tripleks @Rp. 28,500.00 = Rp. 855.00
0.300 Ltr Lem Kayu @Rp. 26,000.00 = Rp. 7,800.00
1.000 Lbr Tripleks @Rp. 85,000.00 = Rp. 85,000.00
Jumlah Rp. 447,703.50
4. An. SNI 2002, 1M2 Pasang Pintu dan Jendela Jalusi Kayu
Upah :
3.000 Tukang Kayu @Rp. 98,000.00 = Rp. 294,000.00
0.300 Kepala Tukang @Rp. 101,000.00 = Rp. 30,300.00
1.000 Pekerja @Rp. 87,000.00 = Rp. 87,000.00
0.300 Mandor @Rp. 133,000.00 = Rp. 39,900.00
Rp. 451,200.00
Bahan :
3
0.064 M Papan Klas I @Rp. 4,166,250.00 = Rp. 266,640.00
Jumlah Rp. 717,840.00
5. An. SNI 2002, 1M2 Pasang Pintu dan Jendela Kaca
Upah :
2.000 Tukang Kayu @Rp. 98,000.00 = Rp. 196,000.00
0.200 Kepala Tukang @Rp. 101,000.00 = Rp. 20,200.00
0.800 Pekerja @Rp. 87,000.00 = Rp. 69,600.00
0.040 Mandor @Rp. 133,000.00 = Rp. 5,320.00
Rp. 291,120.00
Bahan :
3
0.035 M Papan Klas I @Rp. 4,166,250.00 = Rp. 145,818.75
2
1.000 M Kaca 5 mm @Rp. 258,000.00 = Rp. 258,000.00
Jumlah Rp. 694,938.75
6. An. SNI 2002, 1M2 Pasang Pintu Almanium
Upah :
1.050 Tukang Besi @Rp. 98,000.00 = Rp. 102,900.00
0.105 Kepala Tukang @Rp. 101,000.00 = Rp. 10,605.00
1.050 Pekerja @Rp. 87,000.00 = Rp. 91,350.00
0.0052 Mandor @Rp. 133,000.00 = Rp. 691.60
Rp. 205,546.60
Bahan :
2
1.000 M Almanium @Rp. = Rp. 0.00
2
1.000 M Kaca 3 mm @Rp. 258,000.00 = Rp. 258,000.00
Jumlah Rp. 463,546.60
7. An. SNI 2002, 1M2 Pasang Jalusi Mati Kusen Kayu
Upah :
0.220 Tukang Kayu @Rp. 98,000.00 = Rp. 21,560.00
0.022 Kepala Tukang @Rp. 101,000.00 = Rp. 2,222.00
0.110 Pekerja @Rp. 87,000.00 = Rp. 9,570.00
0.005 Mandor @Rp. 133,000.00 = Rp. 665.00
Rp. 34,017.00
Bahan :
3
0.006 M Papan Klas I @Rp. 4,166,250.00 = Rp. 24,997.50
0.150 Kg Paku Campur @Rp. 24,500.00 = Rp. 3,675.00
Jumlah Rp. 62,689.50
8. An. SNI 2002, 1M2 Pasang Konstruksi Kuda- kuda Kayu
Upah :
12.000 Tukang Kayu @Rp. 98,000.00 = Rp. 1,176,000.00
1.200 Kepala Tukang @Rp. 101,000.00 = Rp. 121,200.00
4.000 Pekerja @Rp. 87,000.00 = Rp. 348,000.00
0.200 Mandor @Rp. 133,000.00 = Rp. 26,600.00
Rp. 1,671,800.00
Bahan :
3
1.100 M Kayu Klas I @Rp. 4,166,250.00 = Rp. 4,582,875.00
15.000 Kg Besi Strip @Rp. 29,400.00 = Rp. 441,000.00
0.800 Kg Paku Campur @Rp. 24,500.00 = Rp. 19,600.00
Jumlah Rp. 6,715,275.00
9. An. SNI 2002, 1M2 Pasang Rangka Gording Kayu
Upah :
0.250 Tukang Kayu @Rp. 98,000.00 = Rp. 24,500.00
0.025 Kepala Tukang @Rp. 101,000.00 = Rp. 2,525.00
0.150 Pekerja @Rp. 87,000.00 = Rp. 13,050.00
0.075 Mandor @Rp. 133,000.00 = Rp. 9,975.00
Rp. 50,050.00
Bahan :
3
0.016 M Kayu Klas II @Rp. 2,208,250.00 = Rp. 35,332.00
0.200 Kg Paku Campur @Rp. 24,500.00 = Rp. 4,900.00
Jumlah Rp. 90,282.00
10 An. SNI 2002, 1M2 Pasang Kaso + Reng Kayu
Upah :
0.100 Tukang Kayu @Rp. 98,000.00 = Rp. 9,800.00
0.010 Kepala Tukang @Rp. 101,000.00 = Rp. 1,010.00
0.100 Pekerja @Rp. 87,000.00 = Rp. 8,700.00
0.005 Mandor @Rp. 133,000.00 = Rp. 665.00
Rp. 20,175.00
Bahan :
3
0.014 M Kayu Klas II @Rp. 2,208,250.00 = Rp. 30,915.50
0.150 Kg Paku Campur @Rp. 24,500.00 = Rp. 3,675.00
Jumlah Rp. 54,765.50
11. An. SNI 2002, 1M2 Pasang Rangka Langit-langit/Plafond Kayu
Upah :
0.300 Tukang Kayu @Rp. 98,000.00 = Rp. 29,400.00
0.030 Kepala Tukang @Rp. 101,000.00 = Rp. 3,030.00
0.200 Pekerja @Rp. 87,000.00 = Rp. 17,400.00
0.010 Mandor @Rp. 133,000.00 = Rp. 1,330.00
Rp. 51,160.00
Bahan :
3
0.023 M Kayu Klas II @Rp. 2,208,250.00 = Rp. 50,789.75
0.150 Kg Paku Campur @Rp. 24,500.00 = Rp. 3,675.00
Jumlah Rp. 105,624.75
12. An. SNI 2002, 1M2 Pasang Dinding Pemisah/Partisi Gipsum Rangkap, Rangka Kayu
Upah :
0.600 Tukang Kayu @Rp. 98,000.00 = Rp. 58,800.00
0.060 Kepala Tukang @Rp. 101,000.00 = Rp. 6,060.00
0.200 Pekerja @Rp. 87,000.00 = Rp. 17,400.00
0.010 Mandor @Rp. 133,000.00 = Rp. 1,330.00
Rp. 83,590.00
Bahan :
3
0.090 M Kayu Klas II @Rp. 2,208,250.00 = Rp. 197,638.38
0.820 Gipsum @Rp. = Rp. 0.00
0.150 Kg Paku Campur @Rp. 24,500.00 = Rp. 3,675.00
Jumlah Rp. 284,903.38
13. An. SNI 2002, 1M' Pasang Listplank Papan
Upah :
0.220 Tukang Kayu @Rp. 98,000.00 = Rp. 21,560.00
0.022 Kepala Tukang @Rp. 101,000.00 = Rp. 2,222.00
0.110 Pekerja @Rp. 87,000.00 = Rp. 9,570.00
0.005 Mandor @Rp. 133,000.00 = Rp. 665.00
Rp. 34,017.00
Bahan :
3
0.011 M Papan Klas I @Rp. 4,166,250.00 = Rp. 45,828.75
0.050 Kg Paku Campur @Rp. 24,500.00 = Rp. 1,225.00
Jumlah Rp. 81,070.75
14. An. SNI 2002, 1M2 Pasang Langit-langit Tripleks 4 mm
Upah :
0.050 Tukang Kayu @Rp. 98,000.00 = Rp. 4,900.00
0.005 Kepala Tukang @Rp. 101,000.00 = Rp. 505.00
0.100 Pekerja @Rp. 87,000.00 = Rp. 8,700.00
0.005 Mandor @Rp. 133,000.00 = Rp. 665.00
Rp. 14,770.00
Bahan :
0.364 Lbr Tripleks 4 mm @Rp. 85,000.00 = Rp. 30,940.00
0.110 Kg Paku Tripleks @Rp. 28,500.00 = Rp. 3,135.00
Jumlah Rp. 48,845.00
15. An. SNI 2002, 1M' Pasang List Langit-langit Profil Gipsum
Upah :
0.050 Tukang Kayu @Rp. 98,000.00 = Rp. 4,900.00
0.005 Kepala Tukang @Rp. 101,000.00 = Rp. 505.00
0.050 Pekerja @Rp. 87,000.00 = Rp. 4,350.00
0.003 Mandor @Rp. 133,000.00 = Rp. 399.00
Rp. 10,154.00
Bahan :
1.000 M' Profil List Gipsum @Rp. 35,000.00 = Rp. 35,000.00
0.010 Kg Paku Sekrup @Rp. 28,500.00 = Rp. 285.00
Jumlah Rp. 45,439.00
16. An. SNI 2002, 1M2 Pasang Atap Seng Gelombang
Upah :
0.060 Tukang Kayu @Rp. 98,000.00 = Rp. 5,880.00
0.006 Kepala Tukang @Rp. 101,000.00 = Rp. 606.00
0.120 Pekerja @Rp. 87,000.00 = Rp. 10,440.00
0.006 Mandor @Rp. 133,000.00 = Rp. 798.00
Rp. 17,724.00
Bahan :
0.700 Lbr Seng Bjls 0,20 @Rp. 78,500.00 = Rp. 54,950.00
0.020 Kg Paku Seng @Rp. 31,000.00 = Rp. 620.00
Jumlah Rp. 73,294.00
17. An. SNI 2002, 1M2 Pasang Atap Genteng Metal
Upah :
0.100 Tukang Kayu @Rp. 98,000.00 = Rp. 9,800.00
0.010 Kepala Tukang @Rp. 101,000.00 = Rp. 1,010.00
0.200 Pekerja @Rp. 87,000.00 = Rp. 17,400.00
0.001 Mandor @Rp. 133,000.00 = Rp. 133.00
Rp. 28,343.00
Bahan :
1.020 Lbr Genteng Metal @Rp. 125,000.00 = Rp. 127,500.00
0.200 Kg Paku Genteng @Rp. 32,000.00 = Rp. 6,400.00
Jumlah Rp. 162,243.00
18. An. SNI 2002, 1M' Pasang Nok/Bubungan Seng
Upah :
0.070 Tukang Kayu @Rp. 98,000.00 = Rp. 6,860.00
0.008 Kepala Tukang @Rp. 101,000.00 = Rp. 808.00
0.150 Pekerja @Rp. 87,000.00 = Rp. 13,050.00
0.006 Mandor @Rp. 133,000.00 = Rp. 798.00
Rp. 21,516.00
Bahan :
0.300 Lbr Seng Plat Bjls 0,20 @Rp. 82,100.00 = Rp. 24,630.00
0.020 Kg Paku Campur @Rp. 24,500.00 = Rp. 490.00
Jumlah Rp. 46,636.00
19. An. SNI 2002, 1M' Pasang Nok/Bubungan Gentang Metal
Upah :
0.150 Tukang Kayu @Rp. 98,000.00 = Rp. 14,700.00
0.015 Kepala Tukang @Rp. 101,000.00 = Rp. 1,515.00
0.250 Pekerja @Rp. 87,000.00 = Rp. 21,750.00
0.013 Mandor @Rp. 133,000.00 = Rp. 1,729.00
Rp. 39,694.00
Bahan :
1.100 Bh Genteng Bubungan @Rp. 142,000.00 = Rp. 156,200.00
0.050 Kg Paku Genteng @Rp. 32,000.00 = Rp. 1,600.00
Jumlah Rp. 197,494.00
V. PEKERJAAN PENGECATAN
1. An. SNI 2002, 1M2 Pengecatan Bidang Kayu Baru, 1 Lapis Plamir, 1 Lapis Cat Dasar
Upah :
0.009 Tukang Cat @Rp. 98,000.00 = Rp. 882.00
0.006 Kepala Tukang @Rp. 101,000.00 = Rp. 606.00
0.070 Pekerja @Rp. 87,000.00 = Rp. 6,090.00
0.0025 Mandor @Rp. 133,000.00 = Rp. 332.50
Rp. 7,910.50
Bahan :
0.200 Kg Cat Meni @Rp. 35,600.00 = Rp. 7,120.00
0.150 Kg Plamir @Rp. 18,500.00 = Rp. 2,775.00
0.170 Kg Cat Dasar @Rp. 45,400.00 = Rp. 7,718.00
0.260 Kg Cat Kayu (2x) @Rp. 95,800.00 = Rp. 24,908.00
Jumlah Rp. 50,431.50
2. An. SNI 2002, 1M2 Pelaburan Bidang Kayu Dengan Politur
Upah :
0.060 Tukang Cat @Rp. 98,000.00 = Rp. 5,880.00
0.016 Kepala Tukang @Rp. 101,000.00 = Rp. 1,616.00
0.0025 Mandor @Rp. 133,000.00 = Rp. 332.50
Rp. 7,828.50
Bahan :
0.522 Ltr Politur @Rp. 68,520.00 = Rp. 35,767.44
2.000 Lbr Kertas Ampelas @Rp. 6,500.00 = Rp. 13,000.00
Jumlah Rp. 56,595.94
3. An. SNI 2002, 1M2 Mendempul dan Menggosok Kayu
Upah :
0.040 Tukang Cat @Rp. 98,000.00 = Rp. 3,920.00
0.004 Kepala Tukang @Rp. 101,000.00 = Rp. 404.00
0.040 Pekerja @Rp. 87,000.00 = Rp. 3,480.00
0.0025 Mandor @Rp. 133,000.00 = Rp. 332.50
Rp. 8,136.50
Bahan :
0.080 Kg Dempul @Rp. 28,500.00 = Rp. 2,280.00
0.020 Ltr Minyak Cat @Rp. 45,800.00 = Rp. 916.00
0.010 Kg Batu Apung @Rp. 12,000.00 = Rp. 120.00
Jumlah Rp. 11,452.50
4. An. SNI 2002, 1M2 Pengecatan Tembok Baru, 1 Lapis Plamir, 1 Lapis Cat Dasar (Dinding Luar)
Upah :
0.063 Tukang Cat @Rp. 98,000.00 = Rp. 6,174.00
0.0063 Kepala Tukang @Rp. 101,000.00 = Rp. 636.30
0.020 Pekerja @Rp. 87,000.00 = Rp. 1,740.00
0.0025 Mandor @Rp. 133,000.00 = Rp. 332.50
Rp. 8,882.80
Bahan :
0.100 Kg Plamir @Rp. 18,500.00 = Rp. 1,850.00
0.100 Kg Cat Dasar @Rp. 45,400.00 = Rp. 4,540.00
0.260 Kg Cat Tembok (2x) @Rp. 28,500.00 = Rp. 7,410.00
Jumlah Rp. 22,682.80
5. An. SNI 2002, 1M2 Pengecatan Tembok Baru, 1 Lapis Plamir, 1 Lapis Cat Dasar
Upah :
0.063 Tukang Cat @Rp. 98,000.00 = Rp. 6,174.00
0.0063 Kepala Tukang @Rp. 101,000.00 = Rp. 636.30
0.020 Pekerja @Rp. 87,000.00 = Rp. 1,740.00
0.0025 Mandor @Rp. 133,000.00 = Rp. 332.50
Rp. 8,882.80
Bahan :
0.100 Kg Plamir @Rp. 18,500.00 = Rp. 1,850.00
0.100 Kg Cat Dasar @Rp. 45,400.00 = Rp. 4,540.00
0.260 Kg Cat Tembok (2x) @Rp. 28,500.00 = Rp. 7,410.00
Jumlah Rp. 22,682.80
6. An. SNI 2002, 1M2 Pengecatan dengan Cat Menie Besi
Upah :
0.200 Tukang Cat @Rp. 98,000.00 = Rp. 19,600.00
0.0200 Kepala Tukang @Rp. 101,000.00 = Rp. 2,020.00
0.020 Pekerja @Rp. 87,000.00 = Rp. 1,740.00
0.0100 Mandor @Rp. 133,000.00 = Rp. 1,330.00
Rp. 24,690.00
Bahan :
0.100 Kg Menie Besi @Rp. 45,800.00 = Rp. 4,580.00
0.010 Bh Kuas @Rp. 16,500.00 = Rp. 165.00
Jumlah Rp. 29,435.00
VI. PEKERJAAN PENGGANTUNG DAN PENGUNCI
1. An. SNI 2002, 1 Bh Pasang Kunci Tanam
Upah :
0.600 Tukang Kayu @Rp. 98,000.00 = Rp. 58,800.00
0.060 Kepala Tukang @Rp. 101,000.00 = Rp. 6,060.00
0.060 Pekerja @Rp. 87,000.00 = Rp. 5,220.00
0.030 Mandor @Rp. 133,000.00 = Rp. 3,990.00
Rp. 74,070.00
Bahan :
1.000 Bh Kunci Tanam @Rp. 245,000.00 = Rp. 245,000.00
Jumlah Rp. 319,070.00
2. An. SNI 2002, 1 Bh Pasang Engsel Pintu
Upah :
0.150 Tukang Kayu @Rp. 98,000.00 = Rp. 14,700.00
0.015 Kepala Tukang @Rp. 101,000.00 = Rp. 1,515.00
0.015 Pekerja @Rp. 87,000.00 = Rp. 1,305.00
0.00075 Mandor @Rp. 133,000.00 = Rp. 99.75
Rp. 17,619.75
Bahan :
1.000 Bh Engsel @Rp. 45,000.00 = Rp. 45,000.00
Jumlah Rp. 62,619.75
3. An. SNI 2002, 1 Bh Pasang Engsel Jendela
Upah :
0.150 Tukang Kayu @Rp. 98,000.00 = Rp. 14,700.00
0.015 Kepala Tukang @Rp. 101,000.00 = Rp. 1,515.00
0.015 Pekerja @Rp. 87,000.00 = Rp. 1,305.00
0.00075 Mandor @Rp. 133,000.00 = Rp. 99.75
Rp. 17,619.75
Bahan :
1.000 Bh Engsel @Rp. 42,000.00 = Rp. 42,000.00
Jumlah Rp. 59,619.75
4. An. SNI 2002, 1 Bh Pasang Kait Angin
Upah :
0.150 Tukang Kayu @Rp. 98,000.00 = Rp. 14,700.00
0.015 Kepala Tukang @Rp. 101,000.00 = Rp. 1,515.00
0.015 Pekerja @Rp. 87,000.00 = Rp. 1,305.00
0.00075 Mandor @Rp. 133,000.00 = Rp. 99.75
Rp. 17,619.75
Bahan :
1.000 Bh Kait Angin @Rp. 35,200.00 = Rp. 35,200.00
Jumlah Rp. 52,819.75
5. An. SNI 2002, 1 Bh Pasang Gerendel Pintu
Upah :
0.150 Tukang Kayu @Rp. 98,000.00 = Rp. 14,700.00
0.015 Kepala Tukang @Rp. 101,000.00 = Rp. 1,515.00
0.015 Pekerja @Rp. 87,000.00 = Rp. 1,305.00
0.00075 Mandor @Rp. 133,000.00 = Rp. 99.75
Rp. 17,619.75
Bahan :
1.000 Bh Gerendel @Rp. 35,800.00 = Rp. 35,800.00
Jumlah Rp. 53,419.75
6. An. SNI 2002, 1 Bh Pasang Gerendel Jendela
Upah :
0.150 Tukang Kayu @Rp. 98,000.00 = Rp. 14,700.00
0.015 Kepala Tukang @Rp. 101,000.00 = Rp. 1,515.00
0.015 Pekerja @Rp. 87,000.00 = Rp. 1,305.00
0.00075 Mandor @Rp. 133,000.00 = Rp. 99.75
Rp. 17,619.75
Bahan :
1.000 Bh Gerendel @Rp. 35,000.00 = Rp. 35,000.00
Jumlah Rp. 52,619.75
VII. PEKERJAAN SANITASI
1. An. SNI 2002, 1 Bh Memasang Bak Mandi Batu Bata, V = 0,3 M3
Upah :
3.000 Tukang Batu @Rp. 98,000.00 = Rp. 294,000.00
0.3000 Kepala Tukang @Rp. 101,000.00 = Rp. 30,300.00
6.000 Pekerja @Rp. 87,000.00 = Rp. 522,000.00
0.3000 Mandor @Rp. 133,000.00 = Rp. 39,900.00
Rp. 886,200.00
Bahan :
200.000 Bh Batu Bata @Rp. 3,600.00 = Rp. 720,000.00
3
0.300 M Pasir Pasang @Rp. 357,500.00 = Rp. 107,250.00
120.000 Kg Semen Portland @Rp. 2,750.00 = Rp. 330,000.00
360.000 Bh Poreselin 11 x 11 @Rp. 950.00 = Rp. 342,000.00
6.000 Kg Semen Warna @Rp. 7,500.00 = Rp. 45,000.00
Jumlah Rp. 2,430,450.00
1 Bh Memasang Bak Mandi Batu Bata, V = 1 M3 3.3333333 x 2,430,450.00 = Rp. 8,101,500.00
1 Bh Memasang Bak Mandi Batu Bata, V = 0,32 M3 0.32 x 8,101,500.00 = Rp. 2,592,480.00
1 Bh Memasang Bak Mandi Batu Bata, V = 0,5 M3 0.5 x 8,101,500.00 = Rp. 4,050,750.00
1 Bh Memasang Bak Mandi Batu Bata, V = 1,2 M3 1.2 x 8,101,500.00 = Rp. 9,721,800.00
2. An. SNI 2002, 1 Bh Memasang Klosed Duduk
Upah :
1.500 Tukang Batu @Rp. 98,000.00 = Rp. 147,000.00
0.150 Kepala Tukang @Rp. 101,000.00 = Rp. 15,150.00
1.000 Pekerja @Rp. 87,000.00 = Rp. 87,000.00
0.160 Mandor @Rp. 133,000.00 = Rp. 21,280.00
Rp. 270,430.00
Bahan :
1.000 Bh Klosed Duduk @Rp. 2,850,000.00 = Rp. 2,850,000.00
3
0.010 M Pasir Pasang @Rp. 357,500.00 = Rp. 3,575.00
6.000 Kg Semen Portland @Rp. 2,750.00 = Rp. 16,500.00
Jumlah Rp. 3,140,505.00
3. An. SNI 2002, 1 Bh Memasang Urinoir
Upah :
1.000 Tukang Batu @Rp. 98,000.00 = Rp. 98,000.00
0.100 Kepala Tukang @Rp. 101,000.00 = Rp. 10,100.00
1.000 Pekerja @Rp. 87,000.00 = Rp. 87,000.00
0.100 Mandor @Rp. 133,000.00 = Rp. 13,300.00
Rp. 208,400.00
Bahan :
1.000 Bh Urinoir @Rp. 875,000.00 = Rp. 875,000.00
1.000 Perlengkapan (30% Harga Urinoir) @Rp. 262,500.00 = Rp. 262,500.00
3
0.010 M Pasir Pasang @Rp. 357,500.00 = Rp. 3,575.00
6.000 Kg Semen Portland @Rp. 2,750.00 = Rp. 16,500.00
Jumlah Rp. 1,365,975.00
4. An. SNI 2002, 1 Bh Memasang Wastafel
Upah :
1.450 Tukang Batu @Rp. 98,000.00 = Rp. 142,100.00
0.150 Kepala Tukang @Rp. 101,000.00 = Rp. 15,150.00
1.200 Pekerja @Rp. 87,000.00 = Rp. 104,400.00
0.100 Mandor @Rp. 133,000.00 = Rp. 13,300.00
Rp. 274,950.00
Bahan :
1.000 Bh Wastafel @Rp. 2,150,000.00 = Rp. 2,150,000.00
1.000 Perlengkapan (12% Harga Urinoir) @Rp. 258,000.00 = Rp. 258,000.00
3
0.010 M Pasir Pasang @Rp. 357,500.00 = Rp. 3,575.00
6.000 Kg Semen Portland @Rp. 2,750.00 = Rp. 16,500.00
Jumlah Rp. 2,703,025.00
5. An. SNI 2002, 1 M' Memasang Pipa PVC AW dia. 4"
Upah :
0.135 Tukang Batu @Rp. 98,000.00 = Rp. 13,230.00
0.0135 Kepala Tukang @Rp. 101,000.00 = Rp. 1,363.50
0.081 Pekerja @Rp. 87,000.00 = Rp. 7,047.00
0.0041 Mandor @Rp. 133,000.00 = Rp. 545.30
Rp. 22,185.80
Bahan :
1.200 M' Pipa PVC @Rp. 48,500.00 = Rp. 58,200.00
1.000 Perlengkapan, 35 % Harga Pipa @Rp. 16,975.00 = Rp. 16,975.00
Jumlah Rp. 97,360.80
DAFTAR HARGA UPAH DAN BAHAN
Harga Upah
1 Kepala Tukang Org./Hr. Rp. 101,000.00
2 Mandor Org./Hr. Rp. 133,000.00
3 Pekerja Org./Hr. Rp. 87,000.00
4 Tukang Batu Org./Hr. Rp. 98,000.00
5 Tukang Besi Org./Hr. Rp. 98,000.00
6 Tukang Cat Org./Hr. Rp. 98,000.00
7 Tukang Kayu Org./Hr. Rp. 98,000.00
Harga Bahan
1 Batu Batako /Bh Rp. 3,600.00
3
2 Batu Kali /M Rp. 422,500.00
3 Batu Kerikil /M3 Rp. 422,500.00
4 Besi Strip /Kg Rp. 29,400.00
5 Besi Beton /Kg Rp. 29,400.00
6 Baja profil /Kg Rp. 32,500.00
7 Cat Tembok/Metrolite /Kg Rp. 28,500.00
8 Cat Kayu/Glotex /Kg Rp. 95,800.00
9 Cat Dasar /Kg Rp. 45,400.00
10 Cat Politur /Ltr Rp. 68,520.00
11 Dumpul Kayu /Kg Rp. 28,500.00
12 Dop Kuningan /Bh Rp. 24,000.00
13 Engsel Pintu /Bh Rp. 45,000.00
14 Engsel Jendela /Bh Rp. 42,000.00
15 Floor Drain /Bh Rp. 40,000.00
16 Genteng Metal /Lbr Rp. 125,000.00
17 Genteng Bubungan Metal /Bh Rp. 142,000.00
18 Genteng Nok Pinggir /Lbr Rp. 135,000.00
19 Grendel Pintu /Bh Rp. 35,800.00
20 Grendel Jendela /Bh Rp. 35,000.00
21 Atap Asbes /Lbr Rp. 115,000.00
22 Nok/ Bubungan Asbes /Bh Rp. 125,000.00
23 Kaca 5 mm /M2 Rp. 258,000.00
24 Kait Angin /Bh Rp. 35,200.00
25 Kuas /Bh Rp. 16,500.00
26 Kawat Ikat /Kg Rp. 36,410.00
27 Kayu Klas I /M3 Rp. 4,166,250.00
3
28 Kayu Klas II /M Rp. 2,208,250.00
29 Kayu Bulat dia. 8 -10 cm/ 3 m /Btg Rp. 45,850.00
30 Kertas Amplas /Lbr Rp. 6,500.00
31 Klosed Duduk /Bh Rp. 2,850,000.00
32 Kran Air 1/2' /Bh Rp. 65,000.00
33 Kunci Tanam Utama /Bh Rp. 358,000.00
34 Kunci Tanam /Bh Rp. 245,000.00
35 Lampu Pijar 25 Watt /Bh Rp. 15,800.00
36 Lampu Pijar 40 Watt /Bh Rp. 35,800.00
37 Lampu Philips XL Lengkap /Bh Rp. 285,000.00
38 Lem Kayu /Ltr Rp. 26,000.00
39 Minyak Cat /Ltr Rp. 45,800.00
40 Minyak Bekesting /Ltr Rp. 18,400.00
41 Menie Kayu /Kg Rp. 35,600.00
42 Menie Besi /Kg Rp. 45,800.00
DAFTAR HARGA BAHAN
Harga Bahan
43 Plamir /Kg Rp. 18,500.00
44 Paku Campur /Kg Rp. 24,500.00
45 Paku Tripleks /Kg Rp. 28,500.00
46 Paku Zink /Kg Rp. 31,000.00
47 Paku Genteng Anti Karat /Kg Rp. 32,000.00
48 Paku Asbes /Kg Rp. 23,210.00
49 Papan Kayu Klas I /M3 Rp. 4,166,250.00
50 Papan Kayu Klas II /M3 Rp. 2,208,250.00
51 Plywood tebal 9 mm /Lbr Rp. 325,800.00
52 Profil List /M' Rp. 18,540.00
3
53 Pasir Pasang /M Rp. 357,500.00
3
54 Pasir Urug /M Rp. 357,500.00
55 Portland Cement (PC) 50 Kg /Kg Rp. 2,750.00
56 Pasang Instalasi Listrik /Ttk Rp. 352,000.00
57 Pipa PVC 4" /M' Rp. 48,500.00
58 Saklar Tunggal /Bh Rp. 45,600.00
59 Saklar Ganda /Bh Rp. 65,800.00
60 Stop Kontak /Bh Rp. 65,200.00
61 Semen Warna /Kg Rp. 7,500.00
62 Sink Gelombang Bjls 0.25 /Lbr Rp. 78,500.00
63 Sink Datar Bjls 0.25 /Lbr Rp. 82,100.00
64 Sink Alumunium /Lbr Rp. 125,000.00
65 Tanah Timbunan /M3 Rp. 292,500.00
66 Tegel Keramik 30x30 cm /Bh Rp. 14,230.77
67 Tegel Keramik 20x20 cm /Bh Rp. 7,800.00
68 Tegel Porselin 10 x 20 cm /Bh Rp. 1,540.00
69 Wastafel Lengkap Cermin /Bh Rp. 2,150,000.00
70 Tripleks 4 mm /Lmb Rp. 85,000.00
71 Tekwood 3 mm /M2 Rp. 115,000.00
72 Urinoir Keramik Lengkap /Bh Rp. 875,000.00
73 MCB /Unit Rp. 385,110.00
74 Arde /Unit Rp. 110,110.00