Anda di halaman 1dari 18

REKAPITULASI RENCANA ANGGARAN BIAYA ( EE )

KEGIATAN : PEMBANGUNAN GEDUNG SEKOLAH


PEKERJAAN : PEMBANGUNAN TK.TUNAS HARAPAN DESA PAGARUYUNG
LOKASI : KEC. KUSAN HILIR
TAHUN ANGGARAN : 2012

NO. U R A I A N P E K E R J A A N TOTAL JUMLAH

I PEKERJAAN PERSIAPAN Rp.


II PEKERJAAN PONDASI Rp.
III PEKERJAAN STRUKTUR/BETON BERTULANG Rp.
IV PEKERJAAN DINDING DAN PLESTERAN Rp.
V PEKERJAAN RANGKA DAN PENUTUP ATAP Rp.
VI PEKERJAAN LANTAI Rp.
VII PEKERJAAN PINTU DAN JENDELA Rp.
VIII PEKERJAAN PENGGANTUNG Rp.
IX PEKERJAAN INSTALASI LISTRIK Rp.
X PEKERJAAN PENGECATAN Rp.

TOTAL Rp.
PPN 10% Rp.
JUMLAH HARGA Rp.
DIBULATKAN Rp.

Terbilang : Seratus Tiga Puluh Dua Juta Delapan Ratus Tiga Puluh Satu Ribu Rupiah

Batulicin, 15 oktober 2012


Diperiksa/Disetujui : Konsultan Perencana :
PEJABAT PELAKSANA TEKNIS KEGIATAN (PPTK) CV.MASJAYA GRAHA MARGA

ARPAN,S.Pd,MM YUNITA.SP
NIP. 19671010 199103 1 015 Direktur

Mengetahui/Menyetujui :
PENGGUNA ANGGARAN
DINAS PENDIDIKAN PEMUDA DAN OLAHRAGA KAB. TANAH BUMBU

Drs. H. M. IDJRA'I M.Pd


NIP. 19590904 198803 1 010
ARAN BIAYA ( EE )

PAGARUYUNG

TOTAL JUMLAH

3,246,184.00
15,296,498.73
14,327,864.08
16,788,758.87
37,248,876.03
16,235,094.96
9,668,458.88
1,422,848.00
977,500.00
5,543,408.90

120,755,492.46
12,075,549.25
132,831,041.70
132,831,000.00

iga Puluh Satu Ribu Rupiah

Batulicin, 15 oktober 2012


Konsultan Perencana :
CV.MASJAYA GRAHA MARGA

YUNITA.SP
Direktur

KAB. TANAH BUMBU


RENCANA ANGGARAN BIAYA ( EE )
KEGIATAN : PEMBANGUNAN GEDUNG SEKOLAH
PEKERJAAN : PEMBANGUNAN TK.TUNAS HARAPAN DESA PAGARUYUNG
LOKASI : KEC. KUSAN HILIR
TAHUN ANGGARAN : 2012

KODE HARGA SATUAN


URAIAN PEKERJAAN ANALISA VOLUME
NO (Rp)
1 2 3 4 5

I. PEKERJAAN PERSIAPAN
1 Ijin Mendirikan Bangunan (IMB) - 1.00 Pkt 550,000.00
2 Pembersihan lokasi I.1 140.00 M2 5,800.00
3 Papan nama proyek - 1.00 Bh 350,000.00
4 Pengukuran / Pasang Bouwplank I.2 40.00 M' 38,354.60
Sub Total I
II. PEKERJAAN PONDASI
1 Galian Tanah pondasi II.1 12.00 M3 24,720.00
2 Urugan Tanah kembali II.2 4.08 M3 11,852.00
3 Urugan pasir bawah pondasi II.3 1.54 M3 218,330.00
4 Pasangan pondasi batu kali/gunung camp. 1 : 4 III.1 22.30 M3 655,391.88
Sub Total II
III. PEKERJAAN STRUKTUR/BETON BERTULANG
1 Pek. Beton sloof bangunan 15/20 VII.4 0.84 M3 3,846,718.38
2 Pek. Beton sloof selasar 15/15 VII.4 0.27 M3 3,846,718.38
3 Pek. Beton kolom teras 20/20 VII.6 0.48 M3 4,633,394.38
4 Pek. Beton kolom praktis 15/15 VII.5 0.18 M3 3,963,718.38
5 Pek. Ringbalk 15/15 VII.8 0.27 M3 4,206,718.38
6 Pek. Beton kolom bangunan 15/20 VII.6 0.96 M3 4,633,394.38
7 Pek.balok guevel beton bertulang 15/15 VII.8 0.27 M3 4,206,718.38
8 Pek. Kolom beton praktis pada kuda-kuda 15/15 VII.5 0.10 M3 3,963,718.38
Sub Total III
IV. PEKERJAAN DINDING DAN PLESTERAN
1 Pas. Dinding 1/2 bata Camp. 1 : 4 IV.2 98.70 M2 82,756.72
2 Plesteran Dinding,kolom dan sloof Camp. 1 : 4 V.2 243.70 M2 31,506.13
3 Plek.Trap tangga pasangan 1/2 bata cam.1:2 IV.1 0.48 M2 91,143.94
4 Plesteran pondasi &samping trap tangga cam.1:2 V.1 25.60 M2 35,112.46
Sub Total IV
V. PEKERJAAN PFAPON DAN PENUTUP ATAP
1 Pek. Konstruksi Kuda-kuda baja ringan 99.75 M2 210,000.00
2 Pas. Atap Genteng Metal 0,25 mm VIII.1 99.75 M2 64,428.00
3 Pas. Pamuung Genteng Metal 0,25 mm VIII.2 10.00 M' 55,659.00
4 Pas. Listplank Ulin 2 x 2/20 (tampuk kiri/kanan) VI.5 17.00 M' 61,618.75
5 Pas. Listplank Meranti 2 x 2/20 (Depan/balakang) VI.4 20.00 M' 29,945.05
6 Pas.Plafon kalsibord VI.6 89.60 M2 71,006.80
7 Pas.List Flafon kayu lanan VI.7 78.00 M1 16,788.00
Sub Total V
VI. PEKERJAAN LANTAI
1 Pek. Urugan tanah bawah lantai II.4 24.60 M3 148,050.00
2 Pek. Urugan pasir urug bawah lantai t = 5 cm II.3 3.20 M3 218,330.00
3 Pek. Cor lantai beton t = 7 cm camp. 1 : 3 : 5 VII.1 4.48 M3 668,100.31
4 Pek.pasangan kramik trap tangga 40 X 40 X.1 0.48 M2 138,047.76
5 Pek.pasangan kramik R.dalam & teras 40 X 40 X.1 64.00 M2 138,047.76
Sub Total VI
1 2 3 4 5

VII. PEKERJAAN KUSEN, PINTU DAN JENDELA


1 Pek. Kusen pintu, jendela & pentelasi ulin (pabrikasi - 100.30 M' 48,000.00
2 Pek. Pintu meranti P1 (pabrikasi) - 2.00 Bh 400,000.00
3 Pek. Jendela rangka meranti J1 (pabrikasi) - 10.00 Bh 120,000.00
4 Pek. Pasangan kaca mati 5 mm IX.7 4.48 M2 141,531.00
5 Pek. Lubang angin LA Kayu ulin - 4.00 Bh 300,000.00
6 Pek. Pasangan jalusi di atas kusen jendela 7 pintu - 17.00 Ls 60,000.00
Sub Total VII
VIII. PEKERJAAN PENGGANTUNG
1 Pasang Kunci tanam biasa (1 bh/pintu) IX.1 1.00 Bh 194,740.00
2 Pasang Engsel Pintu (3 bh/pintu) IX.2 3.00 Ps 41,226.00
3 Pasang Engsel Jendela (2 bh/jendela) IX.3 10.00 Bh 24,514.00
4 Pasang Kait Angin (2 bh per jendela) IX.4 20.00 Bh 21,651.00
5 Pasang Pegangan Jendela (1 bh/jendela) IX.6 10.00 Bh 18,034.00
6 Pasang Grendel Jendela (1 bh/jendela) IX.5 10.00 Bh 24,593.00
Sub Total VIII
IX PEKERJAAN INSTALASI LISTRIK
1 Pas. Titik Lampu + Salkar + stop kontak - 4.00 Ttk 140,000.00
2 Pas. Lampu TL 20 watt - 4.00 Bh 50,625.00
3 Pas. Lampu SL 8 watt - 2.00 Bh 35,000.00
4 Pas. Stop Kontak - 1.00 Bh 20,000.00
5 Saklar tunggal - 1.00 Bh 20,000.00
6 Saklar ganda - 2.00 Bh 25,000.00
7 MCB - 1.00 Set 55,000.00
Sub Total IX
X PEKERJAAN PENGECATAN
1 Pek Pengecatan dinding&plafon XI.1 326.50 m2 14,157.55
2 Pek Pengecatan Kusen,Pintu,Jendela&listfplang XI.2 27.80 m2 33,128.38
Sub Total X
E)

JUMLAH HARGA
(Rp)
6=4x5

550,000.00
812,000.00
350,000.00
1,534,184.00
3,246,184.00

296,640.00
48,391.72
336,228.20
14,615,238.81
15,296,498.73

3,231,243.44
1,038,613.96
2,224,029.30
713,469.31
1,135,813.96
4,448,058.60
1,144,227.40
392,408.12
14,327,864.08 14,327,864.08

8,168,088.14
7,678,042.66
43,749.09
898,878.98
16,788,758.87

20,947,500.00
6,426,693.00
556,590.00
1,047,518.75
598,901.00
6,362,209.28
1,309,464.00
37,248,876.03

3,642,030.00
698,656.00
2,993,089.40
66,262.92
8,835,056.64
16,235,094.96
6=4x5

4,814,400.00
800,000.00
1,200,000.00
634,058.88
1,200,000.00
1,020,000.00
9,668,458.88

194,740.00
123,678.00
245,140.00
433,020.00
180,340.00
245,930.00
1,422,848.00

560,000.00
202,500.00
70,000.00
20,000.00
20,000.00
50,000.00
55,000.00
977,500.00

4,622,440.08
920,968.83
5,543,408.90 120,755,492.46
ANALISA HARGA SATUAN
KEGIATAN : PEMBANGUNAN GEDUNG SEKOLAH
PEKERJAAN : PEMBANGUNAN TK.TUNAS HARAPAN DESA PAGARUYUNG
LOKASI : KEC. KUSAN HILIR
TAHUN ANGGARAN : 2012

I. DAFTAR ANALIS HARGA SATUAN PEKERJAAN PEMBERSIHAN LOKASI & BOUPLANG


Satuan Upah Bahan Jumlah
No Uraian Pekerjaan Analis / Satuan
( Rp ) ( Rp ) ( Rp ) ( Rp )

I.1 Pembersihan lapangan dan peratSNI BAB I- 1M2


0.1000 Oh Pekerja 55,000.00 5,500.00 - 5,500.00
0.0050 Oh Tukang Batu 60,000.00 300.00 - 300.00
5,800.00 - 5,800.00

II.2 Mengukur dan memasang bouplaSNI BAB I-2 1M1


0.0120 M3 Balok 5/7 1,518,750.00 18,225.00 18,225.00
0.0200 KG Paku Papan 2/20 22,230.00 444.60 444.60
0.0070 M3 Pekerja 55,000.00 385.00 385.00
0.1000 Oh Tukang Kayu 60,000.00 6,000.00 6,000.00
0.1000 Oh Kepala Tukang 65,000.00 6,500.00 - 6,500.00
0.1000 Oh Mandor 68,000.00 6,800.00 - 6,800.00
13,300.00 25,054.60 38,354.60

II. DAFTAR ANALIS HARGA SATUAN PEKERJAAN TANAH


Satuan Upah Bahan Jumlah
No Uraian Pekerjaan Analis / Satuan
( Rp ) ( Rp ) ( Rp ) ( Rp )

II.1 Galian tanah biasa sedalam 1 meSNI BAB II-4 1M3


0.4000 Oh Pekerja 55,000.00 22,000.00 - 22,000.00
0.0400 Oh Mandor 68,000.00 2,720.00 - 2,720.00
24,720.00 - 24,720.00

II.2 Urugan kembali SNI BAB II-6 1M3


0.1920 Oh Pekerja 55,000.00 10,560.00 - 10,560.00
0.0190 Oh Mandor 68,000.00 1,292.00 - 1,292.00
11,852.00 - 11,852.00

II.3 Urugan pasir SNI BAB II-7 1M3


1.2000 M3 Pasir urug 167,625.00 - 201,150.00 201,150.00
0.3000 Oh Pekerja 55,000.00 16,500.00 - 16,500.00
0.0100 Oh Mandor 68,000.00 680.00 - 680.00
17,180.00 201,150.00 218,330.00

II.4 Urugan tanah SNI BAB II-8 1M3


1.2000 M3 Tanah urug 110,500.00 - 132,600.00 132,600.00
0.2500 Oh Pekerja 55,000.00 13,750.00 - 13,750.00
0.0250 Oh Mandor 68,000.00 1,700.00 - 1,700.00
15,450.00 132,600.00 148,050.00

III. DAFTAR ANALIS HARGA SATUAN PEKERJAAN PONDASI


Satuan Upah Bahan Jumlah
No Uraian Pekerjaan Analis / Satuan
( Rp ) ( Rp ) ( Rp ) ( Rp )

III.1 Pasang pondasi batu kali, 1Pc : 4 SNI BAB III-6 1M3
1.1000 M3 Batu belah 15/20 cm 215,718.75 - 237,290.63 237,290.63
163.0000 Kg Semen 1,240.00 - 202,120.00 202,120.00
0.5200 M3 Pasir pasang 170,156.25 - 88,481.25 88,481.25
1.5000 Oh Pekerja 55,000.00 82,500.00 - 82,500.00
0.6000 Oh Tukang batu 60,000.00 36,000.00 - 36,000.00
0.0600 Oh Kepala Tukang 65,000.00 3,900.00 - 3,900.00
0.0750 Oh Mandor 68,000.00 5,100.00 - 5,100.00
127,500.00 527,891.88 655,391.88
III.2 Pasang pondasi batu kosong SNI BAB III-10 1M3
1.2000 M3 Batu belah 15/20 cm 215,718.75 - 258,862.50 258,862.50
0.3000 M3 Pasir urug 167,625.00 - 50,287.50 50,287.50
0.7800 Oh Pekerja 55,000.00 42,900.00 - 42,900.00
0.3900 Oh Tukang batu 60,000.00 23,400.00 - 23,400.00
0.0390 Oh Kepala Tukang 65,000.00 2,535.00 - 2,535.00
0.0390 Oh Mandor 68,000.00 2,652.00 - 2,652.00
71,487.00 309,150.00 380,637.00
IV. DAFTAR ANALIS HARGA SATUAN PEKERJAAN DINDING
Satuan Upah Bahan Jumlah
No Uraian Pekerjaan Analis / Satuan
( Rp ) ( Rp ) ( Rp ) ( Rp )
IV.1 Pasangan bata merah tebal 1/2 ba
SNI BAB IV-8 1M2
1 Pc : 2 Ps 70.0000 Bh Bata merah 5x11x22 513.00 - 35,910.00 35,910.00
18.9500 Kg Semen 1,240.00 - 23,498.00 23,498.00
0.0380 M3 Pasir Pasang 170,156.25 - 6,465.94 6,465.94
0.3200 Oh Pekerja 55,000.00 17,600.00 - 17,600.00
0.1000 Oh Tukang batu 60,000.00 6,000.00 - 6,000.00
0.0100 Oh Kepala Tukang 65,000.00 650.00 - 650.00
0.0150 Oh Mandor 68,000.00 1,020.00 - 1,020.00
25,270.00 65,873.94 91,143.94
IV.2 Pasangan bata merah tebal 1/2 ba
SNI BAB IV-9 1M2
1 Pc : 4 Ps 70.0000 Bh Bata merah 5x11x22 513.00 - 35,910.00 35,910.00
11.5000 Kg Semen 1,240.00 - 14,260.00 14,260.00
0.0430 M3 Pasir Pasang 170,156.25 - 7,316.72 7,316.72
0.3200 Oh Pekerja 55,000.00 17,600.00 - 17,600.00
0.1000 Oh Tukang batu 60,000.00 6,000.00 - 6,000.00
0.0100 Oh Kepala Tukang 65,000.00 650.00 - 650.00
0.0150 Oh Mandor 68,000.00 1,020.00 - 1,020.00
25,270.00 57,486.72 82,756.72

V. DAFTAR ANALIS HARGA SATUAN PEKERJAAN PLESTERAN


Satuan Upah Bahan Jumlah
No Uraian Pekerjaan Analis / Satuan
( Rp ) ( Rp ) ( Rp ) ( Rp )
V.1 Plesteran 1 Pc : 2 Ps, tebal 15 m SNI BAB V-5 1M2
8.5200 Kg Semen 1,240.00 - 10,564.80 10,564.80
0.0170 M3 Pasir Pasang 170,156.25 - 2,892.66 2,892.66
0.2000 Oh Pekerja 55,000.00 11,000.00 - 11,000.00
0.1500 Oh Tukang batu 60,000.00 9,000.00 - 9,000.00
0.0150 Oh Kepala Tukang 65,000.00 975.00 - 975.00
0.0100 Oh Mandor 68,000.00 680.00 - 680.00
21,655.00 13,457.46 35,112.46

V.2 Plesteran 1 Pc : 4 Ps, tebal 15 m SNI BAB V-5 1M2


5.2000 Kg Semen 1,240.00 - 6,448.00 6,448.00
0.0200 M3 Pasir Pasang 170,156.25 - 3,403.13 3,403.13
0.2000 Oh Pekerja 55,000.00 11,000.00 - 11,000.00
0.1500 Oh Tukang batu 60,000.00 9,000.00 - 9,000.00
0.0150 Oh Kepala Tukang 65,000.00 975.00 - 975.00
0.0100 Oh Mandor 68,000.00 680.00 - 680.00
21,655.00 9,851.13 31,506.13

VI. DAFTAR ANALIS HARGA SATUAN PEKERJAAN KAYU & PLAFON


Satuan Upah Bahan Jumlah
No Uraian Pekerjaan Analis / Satuan
( Rp ) ( Rp ) ( Rp ) ( Rp )

VI.1 Pasang konstruksi kuda-kuda kay SNI BAB VI-16 1M3


meranti 1.1000 M3 Kayu meranti, balok 1,518,750.00 - 1,670,625.00 1,670,625.00
15.0000 Kg Besi Strip 22,815.00 - 342,225.00 342,225.00
0.8000 Kg Paku biasa 2" - 5" 22,230.00 - 17,784.00 17,784.00
4.0000 Oh Pekerja 55,000.00 220,000.00 - 220,000.00
12.0000 Oh Tukang kayu 60,000.00 720,000.00 - 720,000.00
1.2000 Oh Kepala Tukang 65,000.00 78,000.00 - 78,000.00
0.2000 Oh Mandor 68,000.00 13,600.00 - 13,600.00
1,031,600.00 2,030,634.00 3,062,234.00
VI.2 Pasang gording, nok dan suai SNI BAB VI-17 1M3
kayu meranti 1.4000 M3 Kayu meranti, balok 1,518,750.00 - 2,126,250.00 2,126,250.00
0.1500 Kg Paku biasa 2" - 5" 22,230.00 - 3,334.50 3,334.50
0.1000 Oh Pekerja 55,000.00 5,500.00 - 5,500.00
0.1000 Oh Tukang kayu 60,000.00 6,000.00 - 6,000.00
0.0100 Oh Kepala Tukang 65,000.00 650.00 - 650.00
0.0050 Oh Mandor 68,000.00 340.00 - 340.00
12,490.00 2,129,584.50 2,142,074.50
VI.3 Pasang kaso + reng genteng metSNI BAB VI-18 1M2
kayu meranti 0.0120 M3 Kayu meranti, balok 1,518,750.00 - 18,225.00 18,225.00
0.1500 Kg Paku biasa 2" - 5" 22,230.00 - 3,334.50 3,334.50
0.1000 Oh Pekerja 55,000.00 5,500.00 - 5,500.00
0.1000 Oh Tukang kayu 60,000.00 6,000.00 - 6,000.00
0.0100 Oh Kepala Tukang 65,000.00 650.00 - 650.00
0.0050 Oh Mandor 68,000.00 340.00 - 340.00
12,490.00 21,559.50 34,049.50

VI.4 Pasang lisplang ukuran 2x(2x20) SNI BAB VI-26 1M'


kayu meranti 0.0086 M3 Kayu meranti, papan 1,518,750.00 - 13,061.25 13,061.25
0.0600 Kg Paku biasa 2" - 5" 22,230.00 - 1,333.80 1,333.80
0.1000 Oh Pekerja 55,000.00 5,500.00 - 5,500.00
0.1000 Oh Tukang kayu 60,000.00 6,000.00 - 6,000.00
0.0100 Oh Kepala Tukang 65,000.00 650.00 - 650.00
0.0500 Oh Mandor 68,000.00 3,400.00 - 3,400.00
15,550.00 14,395.05 29,945.05
VI.5 Pasang lisplang ukuran 2x(2x20) SNI BAB VI-26 1M'
kayu ulin 0.0088 M3 Kayu ulin, papan 5,062,500.00 - 44,550.00 44,550.00
0.0600 Kg Paku ulin 2" - 5" 25,312.50 - 1,518.75 1,518.75
0.1000 Oh Pekerja 55,000.00 5,500.00 - 5,500.00
0.1000 Oh Tukang kayu 60,000.00 6,000.00 - 6,000.00
0.0100 Oh Kepala Tukang 65,000.00 650.00 - 650.00
0.0500 Oh Mandor 68,000.00 3,400.00 - 3,400.00
15,550.00 46,068.75 61,618.75
VI.6 Pasang plafond kalsibord + SNI BAB VI-29 1M'
rangka kayu 0.0120 M3 Kayu 5/7 1,518,750.00 - 18,225.00 18,225.00
0.3640 Kalsibord 3mm 54,000.00 19,656.00 19,656.00
0.0600 Paku 22,230.00 1,333.80 1,333.80
0.1800 Oh Pekerja 55,000.00 9,900.00 - 9,900.00
0.3200 Oh Tukang kayu 60,000.00 19,200.00 - 19,200.00
0.0320 Oh Kepala Tukang 65,000.00 2,080.00 - 2,080.00
0.0090 Oh Mandor 68,000.00 612.00 - 612.00
31,792.00 39,214.80 71,006.80
VI.7 Pasang frofil list plafond-kayu la SNI BAB VI-29 1M'
1.0500 M' Kayu profil 13,500.00 - 14,175.00 14,175.00
0.0210 Oh Pekerja 55,000.00 1,155.00 - 1,155.00
0.0210 Oh Tukang kayu 60,000.00 1,260.00 - 1,260.00
0.0020 Oh Kepala Tukang 65,000.00 130.00 - 130.00
0.0010 Oh Mandor 68,000.00 68.00 - 68.00
2,613.00 14,175.00 16,788.00

VII. DAFTAR ANALIS HARGA SATUAN PEKERJAAN BETON


Satuan Upah Bahan Jumlah
No Uraian Pekerjaan Analis / Satuan
( Rp ) ( Rp ) ( Rp ) ( Rp )

VII.1 Membuat beton tumbuk, SNI BAB VII-4 1M3


1Pc:3Ps:5Kr 218.0000 Kg Semen 1,240.00 - 270,320.00 270,320.00
0.5200 M3 Pasir beton 170,156.25 - 88,481.25 88,481.25
0.8700 M3 Koral Beton 225,843.75 - 196,484.06 196,484.06
1.6500 Oh Pekerja 55,000.00 90,750.00 - 90,750.00
0.2500 Oh Tukang Batu 60,000.00 15,000.00 - 15,000.00
0.0250 Oh Kepala Tukang 65,000.00 1,625.00 - 1,625.00
0.0800 Oh Mandor 68,000.00 5,440.00 - 5,440.00
112,815.00 555,285.31 668,100.31

VII.2 Membuat beton bertulang SNI BAB VII-6 1M3


1Pc:2Ps:3Kr 232.0000 Kg Semen 1,240.00 - 287,680.00 287,680.00
0.5200 M3 Pasir beton 225,843.75 - 117,438.75 117,438.75
0.7800 M3 Koral Beton 225,843.75 - 176,158.13 176,158.13
1.6500 Oh Pekerja 55,000.00 90,750.00 - 90,750.00
0.2500 Oh Tukang Batu 60,000.00 15,000.00 - 15,000.00
0.0250 Oh Kepala Tukang 65,000.00 1,625.00 - 1,625.00
0.0800 Oh Mandor 68,000.00 5,440.00 - 5,440.00
112,815.00 581,276.88 694,091.88

VII.3 Pembesian dengan besi polos ataSNI BAB VII-15 1Kg


besi ulir 1.0500 Kg Besi beton (polos/ulir) 18,000.00 - 18,900.00 18,900.00
0.0150 Kg Kawat beton 21,060.00 - 315.90 315.90
0.0070 Oh Pekerja 55,000.00 385.00 - 385.00
0.0070 Oh Tukang Besi 60,000.00 420.00 - 420.00
0.0007 Oh Kepala tukang 65,000.00 45.50 - 45.50
0.0003 Oh Mandor 68,000.00 20.40 - 20.40
870.90 19,215.90 20,086.80
VII.4 Membuat sloof beton bertulang SNI BAB VII-22 1 M3
(130 Kg besi + bekisting) 0.2700 M3 Kayu terentang 900,000.00 - 243,000.00 243,000.00
2.0000 Kg Paku biasa 2" - 5" 22,230.00 - 44,460.00 44,460.00
0.6000 Btg Minyak bekisting 5,040.00 - 3,024.00 3,024.00
130.0000 Kg Besi beton polos 18,000.00 - 2,340,000.00 2,340,000.00
2.5000 Kg Kawat beton 21,060.00 - 52,650.00 52,650.00
323.0000 Kg Semen 1,240.00 - 400,520.00 400,520.00
0.5200 M3 Pasir beton 170,156.25 - 88,481.25 88,481.25
0.7800 M3 Koral beton 225,843.75 - 176,158.13 176,158.13
4.8500 Oh Pekerja 55,000.00 266,750.00 - 266,750.00
0.3500 Oh Tukang Batu 60,000.00 21,000.00 - 21,000.00
1.5600 Oh Tukang kayu 60,000.00 93,600.00 - 93,600.00
1.4000 Oh Tukang besi 60,000.00 84,000.00 - 84,000.00
0.3310 Oh Kepala tukang 65,000.00 21,515.00 - 21,515.00
0.1700 Oh Mandor 68,000.00 11,560.00 - 11,560.00
498,425.00 3,348,293.38 3,846,718.38
VII.5 Membuat Kolom praktis beton SNI BAB VII-23 1 M3
bertulang (140 Kg besi + bekisting) 0.2000 M3 Kayu bekesting 900,000.00 - 180,000.00 180,000.00
2.0000 Kg Paku biasa 2" - 5" 22,230.00 - 44,460.00 44,460.00
0.6000 Btg Minyak bekisting 5,040.00 - 3,024.00 3,024.00
140.0000 Kg Besi beton polos 18,000.00 - 2,520,000.00 2,520,000.00
2.5000 Kg Kawat beton 21,060.00 - 52,650.00 52,650.00
323.0000 Kg Semen 1,240.00 - 400,520.00 400,520.00
0.5200 M3 Pasir beton 170,156.25 - 88,481.25 88,481.25
0.7800 M3 Koral beton 225,843.75 - 176,158.13 176,158.13
4.8500 Oh Pekerja 55,000.00 266,750.00 - 266,750.00
0.3500 Oh Tukang Batu 60,000.00 21,000.00 - 21,000.00
1.5600 Oh Tukang kayu 60,000.00 93,600.00 - 93,600.00
1.4000 Oh Tukang besi 60,000.00 84,000.00 - 84,000.00
0.3310 Oh Kepala tukang 65,000.00 21,515.00 - 21,515.00
0.1700 Oh Mandor 68,000.00 11,560.00 - 11,560.00
498,425.00 3,465,293.38 3,963,718.38
VII.6 Membuat Kolom beton bertulang SNI BAB VII-23 1 M3
(100 Kg besi + bekisting) 0.4000 M3 Kayu terentang 900,000.00 - 360,000.00 360,000.00
4.0000 Kg Paku biasa 2" - 5" 22,230.00 - 88,920.00 88,920.00
2.0000 Btg Minyak bekisting 5,040.00 - 10,080.00 10,080.00
100.0000 Kg Besi beton polos 18,000.00 - 1,800,000.00 1,800,000.00
2.2500 Kg Kawat beton 21,060.00 - 47,385.00 47,385.00
323.0000 Kg Semen 1,240.00 - 400,520.00 400,520.00
0.5200 M3 Pasir beton 170,156.25 - 88,481.25 88,481.25
0.7800 M3 Koral beton 225,843.75 - 176,158.13 176,158.13
0.1500 M3 Kayu borneo balok 900,000.00 - 135,000.00 135,000.00
3.5000 Lbr Plywood 9 mm 145,800.00 - 510,300.00 510,300.00
20.0000 Btg Dolken kayu galam Ø 8 10,800.00 - 216,000.00 216,000.00
7.3000 Oh Pekerja 55,000.00 401,500.00 - 401,500.00
0.3500 Oh Tukang Batu 60,000.00 21,000.00 - 21,000.00
3.3000 Oh Tukang kayu 60,000.00 198,000.00 - 198,000.00
2.1000 Oh Tukang besi 60,000.00 126,000.00 - 126,000.00
0.5700 Oh Kepala tukang 65,000.00 37,050.00 - 37,050.00
0.2500 Oh Mandor 68,000.00 17,000.00 - 17,000.00
800,550.00 3,832,844.38 4,633,394.38

VII.7 Membuat balok beton bertulang SNI BAB VII-25 1 M3


(115 Kg besi + bekisting) 0.3200 M3 Kayu terentang 900,000.00 - 288,000.00 288,000.00
3.2000 Kg Paku biasa 2" - 5" 22,230.00 - 71,136.00 71,136.00
1.6000 Btg Minyak bekisting 5,040.00 - 8,064.00 8,064.00
115.0000 Kg Besi beton polos 18,000.00 - 2,070,000.00 2,070,000.00
2.2500 Kg Kawat beton 21,060.00 - 47,385.00 47,385.00
323.0000 Kg Semen 1,240.00 - 400,520.00 400,520.00
0.5200 M3 Pasir beton 170,156.25 - 88,481.25 88,481.25
0.7800 M3 Koral beton 225,843.75 - 176,158.13 176,158.13
0.1200 M3 Kayu borneo balok 900,000.00 - 108,000.00 108,000.00
2.8000 Lbr Plywood 9 mm 145,800.00 - 408,240.00 408,240.00
32.0000 Btg Dolken kayu galam Ø 8 10,800.00 - 345,600.00 345,600.00
5.8000 Oh Pekerja 55,000.00 319,000.00 - 319,000.00
0.3500 Oh Tukang Batu 60,000.00 21,000.00 - 21,000.00
2.8000 Oh Tukang kayu 60,000.00 168,000.00 - 168,000.00
1.0500 Oh Tukang besi 60,000.00 63,000.00 - 63,000.00
0.4200 Oh Kepala tukang 65,000.00 27,300.00 - 27,300.00
0.1850 Oh Mandor 68,000.00 12,580.00 - 12,580.00
610,880.00 4,011,584.38 4,622,464.38

VII.8 Membuat ringbalk beton bertulanSNI BAB VII-28 1 M3


(150 Kg besi + bekisting) 0.2700 M3 Kayu bekesting 900,000.00 - 243,000.00 243,000.00
2.0000 Kg Paku biasa 2" - 5" 22,230.00 - 44,460.00 44,460.00
0.6000 Btg Minyak bekisting 5,040.00 - 3,024.00 3,024.00
150.0000 Kg Besi beton polos 18,000.00 - 2,700,000.00 2,700,000.00
2.5000 Kg Kawat beton 21,060.00 - 52,650.00 52,650.00
323.0000 Kg Semen 1,240.00 - 400,520.00 400,520.00
0.5200 M3 Pasir beton 170,156.25 - 88,481.25 88,481.25
0.7800 M3 Koral beton 225,843.75 - 176,158.13 176,158.13
4.8500 Oh Pekerja 55,000.00 266,750.00 - 266,750.00
0.3500 Oh Tukang Batu 60,000.00 21,000.00 - 21,000.00
1.5600 Oh Tukang kayu 60,000.00 93,600.00 - 93,600.00
1.4000 Oh Tukang besi 60,000.00 84,000.00 - 84,000.00
0.3310 Oh Kepala tukang 65,000.00 21,515.00 - 21,515.00
0.1700 Oh Mandor 68,000.00 11,560.00 - 11,560.00
498,425.00 3,708,293.38 4,206,718.38

VIII. DAFTAR ANALIS HARGA SATUAN PEKERJAAN PENUTUP ATAP


Satuan Upah Bahan Jumlah
No Uraian Pekerjaan Analis / Satuan
( Rp ) ( Rp ) ( Rp ) ( Rp )

VIII.1 Pasang atap genteng metal SNI BAB VIII-17 1M2


1.0200 Lbr Genteng metal 40,500.00 - 41,310.00 41,310.00
0.2000 Kg Paku biasa 2" - 5" 27,000.00 - 5,400.00 5,400.00
0.2000 Oh Pekerja 55,000.00 11,000.00 - 11,000.00
0.1000 Oh Tukang kayu 60,000.00 6,000.00 - 6,000.00
0.0100 Oh Kepala Tukang 65,000.00 650.00 - 650.00
0.0010 Oh Mandor 68,000.00 68.00 - 68.00
17,718.00 46,710.00 64,428.00

VIII.2 Pasang nok genteng metal SNI BAB VIII-18 1M'


1.1000 Bh Genteng decra bond 27,000.00 - 29,700.00 29,700.00
0.0500 Kg Paku biasa 1/2" - 1" 27,000.00 - 1,350.00 1,350.00
0.2500 Oh Pekerja 55,000.00 13,750.00 - 13,750.00
0.1500 Oh Tukang kayu 60,000.00 9,000.00 - 9,000.00
0.0150 Oh Kepala Tukang 65,000.00 975.00 - 975.00
0.0130 Oh Mandor 68,000.00 884.00 - 884.00
24,609.00 31,050.00 55,659.00

IX. DAFTAR ANALIS HARGA SATUAN PEKERJAAN KUNCI DAN KACA


Satuan Upah Bahan Jumlah
No Uraian Pekerjaan Analis / Satuan
( Rp ) ( Rp ) ( Rp ) ( Rp )

IX.1 Pasang kunci tanam biasa SNI BAB XII-4 1 Bh


1.0000 Bh Kunci tanam biasa 163,200.00 - 163,200.00 163,200.00
0.0100 Oh Pekerja 55,000.00 550.00 - 550.00
0.5000 Oh Tukang kayu 60,000.00 30,000.00 - 30,000.00
0.0100 Oh Kepala Tukang 65,000.00 650.00 - 650.00
0.0050 Oh Mandor 68,000.00 340.00 - 340.00
31,540.00 163,200.00 194,740.00

IX.2 Pasang engsel pintu SNI BAB XII-5 1 Bh


1.0000 Bh Engsel pintu 30,375.00 - 30,375.00 30,375.00
0.0150 Oh Pekerja 55,000.00 825.00 - 825.00
0.1500 Oh Tukang kayu 60,000.00 9,000.00 - 9,000.00
0.0150 Oh Kepala Tukang 65,000.00 975.00 - 975.00
0.00075 Oh Mandor 68,000.00 51.00 - 51.00
10,851.00 30,375.00 41,226.00

IX.3 Pasang engsel jendela SNI BAB XII-6 1 Bh


1.0000 Bh Engsel jendela 17,280.00 - 17,280.00 17,280.00
0.0100 Oh Pekerja 55,000.00 550.00 - 550.00
0.1000 Oh Tukang kayu 60,000.00 6,000.00 - 6,000.00
0.0100 Oh Kepala Tukang 65,000.00 650.00 - 650.00
0.0005 Oh Mandor 68,000.00 34.00 - 34.00
7,234.00 17,280.00 24,514.00
IX.4 Pasang kait angin SNI BAB XII-7 1 Bh
1.0000 Bh Kait angin 10,800.00 - 10,800.00 10,800.00
0.0150 Oh Pekerja 55,000.00 825.00 - 825.00
0.1500 Oh Tukang kayu 60,000.00 9,000.00 - 9,000.00
0.0150 Oh Kepala Tukang 65,000.00 975.00 - 975.00
0.00075 Oh Mandor 68,000.00 51.00 - 51.00
10,851.00 10,800.00 21,651.00

IX.5 Pasang kunci selot SNI BAB XII-8 1 Bh


1.0000 Bh Kunci selot 10,125.00 - 10,125.00 10,125.00
0.0200 Oh Pekerja 55,000.00 1,100.00 - 1,100.00
0.2000 Oh Tukang kayu 60,000.00 12,000.00 - 12,000.00
0.0200 Oh Kepala Tukang 65,000.00 1,300.00 - 1,300.00
0.0010 Oh Mandor 68,000.00 68.00 - 68.00
14,468.00 10,125.00 24,593.00

IX.6 Pasang pegangan jendela SNI BAB XII-8 1 Bh


1.0000 Bh pegangan jendela 10,800.00 - 10,800.00 10,800.00
0.0100 Oh Pekerja 55,000.00 550.00 - 550.00
0.1000 Oh Tukang kayu 60,000.00 6,000.00 - 6,000.00
0.0100 Oh Kepala Tukang 65,000.00 650.00 - 650.00
0.0005 Oh Mandor 68,000.00 34.00 - 34.00
7,234.00 10,800.00 18,034.00

IX.7 Pasang kaca, tebal 5 mm SNI BAB XII-10 1 M2


1.1000 M2 Kaca 118,800.00 - 130,680.00 130,680.00
0.0150 Oh Pekerja 55,000.00 825.00 - 825.00
0.1500 Oh Tukang kayu 60,000.00 9,000.00 - 9,000.00
0.0150 Oh Kepala Tukang 65,000.00 975.00 - 975.00
0.00075 Oh Mandor 68,000.00 51.00 - 51.00
10,851.00 130,680.00 141,531.00

X. DAFTAR ANALIS HARGA SATUAN PEKERJAAN PENUTUP LANTAI DAN DINDING


Satuan Upah Bahan Jumlah
No Uraian Pekerjaan Analis / Satuan
( Rp ) ( Rp ) ( Rp ) ( Rp )

X.1 Pasang lantai keramik 40x40 cm SNI BAB XIII-25 1 M2


1.0000 M2 keramik 40 x 40 cm 54,000.00 - 54,000.00 54,000.00
11.3800 Kg Semen 1,240.00 - 14,111.20 14,111.20
0.0420 M3 Pasir pasang 170,156.25 - 7,146.56 7,146.56
1.5000 Kg Semen warna 2,250.00 - 3,375.00 3,375.00
0.6200 Oh Pekerja 55,000.00 34,100.00 - 34,100.00
0.3500 Oh Tukang batu 60,000.00 21,000.00 - 21,000.00
0.0350 Oh Kepala Tukang 65,000.00 2,275.00 - 2,275.00
0.0300 Oh Mandor 68,000.00 2,040.00 - 2,040.00
59,415.00 78,632.76 138,047.76

XI.. DAFTAR ANALIS HARGA SATUAN PEKERJAAN PENGECATAN


Satuan Upah Bahan Jumlah
No Uraian Pekerjaan Analis / Satuan
( Rp ) ( Rp ) ( Rp ) ( Rp )

XI.1 Pengecatan bidang kayu baru SNI BAB XIV-7 1 M2


(1 lapis plamir), 1 lapis cat dasar, 0.2000 Kg Cat meni 25,312.50 - 5,062.50 5,062.50
2 lapis cat penutup 0.1500 Kg Plamir 23,760.00 - 3,564.00 3,564.00
0.1700 Kg Cat dasar 25,312.50 - 4,303.13 4,303.13
0.2500 Kg Cat penutup 2 kali 38,475.00 - 9,618.75 9,618.75
0.0700 Oh Pekerja 55,000.00 3,850.00 - 3,850.00
0.1050 Oh Tukang cat 60,000.00 6,300.00 - 6,300.00
0.0040 Oh Kepala Tukang 65,000.00 260.00 - 260.00
0.0025 Oh Mandor 68,000.00 170.00 - 170.00
10,580.00 22,548.38 33,128.38

XI.2 Pengecatan tembok baru (1 lapis SNI BAB XIV-9 1 M2


plamir, 1 lapis cat dasar, 2 lapis 0.1000 Kg Plamir 23,760.00 - 2,376.00 2,376.00
cat penutup) 0.1000 Kg Cat dasar 25,312.50 - 2,531.25 2,531.25
0.2600 Kg Cat penutup 2 x 14,580.00 - 3,790.80 3,790.80
0.0200 Oh Pekerja 55,000.00 1,100.00 - 1,100.00
0.0630 Oh Tukang cat 60,000.00 3,780.00 - 3,780.00
0.0063 Oh Kepala Tukang 65,000.00 409.50 - 409.50
0.0025 Oh Mandor 68,000.00 170.00 - 170.00
5,459.50 8,698.05 14,157.55
DAFTAR HARGA SATUAN UPAH DAN BAHAN
KEGIATAN : PEMBANGUNAN GEDUNG SEKOLAH
PEKERJAAN : PEMBANGUNAN TK.TUNAS HARAPAN DESA PAGARUYUNG
LOKASI : KEC. KUSAN HILIR
TAHUN ANGGARAN : 2012

DAFTAR UPAH

1 Mandor Rp. 68,000.00 per hari


2 Kepala Tukang Rp. 65,000.00 per hari
3 Tukang Kayu Rp. 60,000.00 per hari
4 Tukang Batu Rp. 60,000.00 per hari
5 Tukang Besi Rp. 60,000.00 per hari
6 Tukang Cat Rp. 60,000.00 per hari
7 Pembantu tukang Rp. 55,000.00 per hari
8 Pekerja Rp. 55,000.00 per hari
9 Buruh Lepas Rp. 55,000.00 per hari

DAFTAR BAHAN

BAHAN GALIAN
1 Tanah Urug Rp. 110,500.00 per m3
2 Tanah urug pilihan (Laterit) Rp. 135,000.00 per m3
3 Pasir urug Rp. 167,625.00 per m3
4 Pasir pasang Rp. 170,156.25 per m3
5 Kerikil/split Rp. 225,843.75 per m3
6 Semen PC Rp. 1,240.00 per kg
7 Semen PC 50 Kg Rp. 62,000.00 per zak
8 Semen warna Rp. 2,250.00 Per Kg
9 Batu gunung / kali Rp. 215,718.75 per m3
10 Batu bata Rp. 513.00 per bj
11 Roster 20 x 20 beton Rp. 6,075.00 per bj

BAHAN KAYU
1 Kayu balok Meranti Rp. 1,518,750.00 per m3
2 Kayu papan Meranti Rp. 1,720,800.00 per m3
3 Kayu balok karuing Rp. 1,518,750.00 per m3
4 Kayu papan karuing Rp. 2,025,000.00 per m3
5 Kayu balok ulin Rp. 4,050,000.00 per m3
6 Kayu papan ulin Rp. 5,062,500.00 per m3
7 Kayu papan bikisting Rp. 900,000.00 per m3
8 Kayu balok bikisting Rp. 900,000.00 per m3
9 Kusen Lanan 6/12 cm (pabrikasi) Rp. 43,200.00 per m'
10 Kusen Ulin 6/12 cm (pabrikasi) Rp. 51,300.00 per m'
11 Pintu Lanan uk. 80 x 200 cm (pabrikasi) Rp. 400,000.00 per Bh
12 Pintu ulin uk. 80 x 200 cm (pabrikasi) Rp. 600,000.00 per Bh
13 Jendela rangka lanan J1 (pabrikasi) Rp. 120,000.00 per Bh
14 Jendela rangka ulin J1 (pabrikasi) Rp. 202,500.00 per Bh
15 List datar plafond (meranti) Rp. 13,500.00 per m`
16 Kayu galam panjang 4 m Rp. 10,800.00 per btg

BAHAN BESI
1 Besi beton Rp. 18,000.00 per Kg
2 Kawat beton (bendrat) Rp. 21,060.00 per Kg
BAHAN FLYWOOD
1 Kalsiboard tebal 3 mm Rp. 54,000.00 per lbr
2 Plywood tebal 4 mm Rp. 63,180.00 per lbr
3 Playwood tebal 9 cm Rp. 145,800.00 per lbr

BAHAN PAKU
1 Rupa-rupa paku Rp. 22,230.00 per kg
2 Besi strip / begel Rp. 22,815.00 per kg
3 Paku atap Rp. 27,000.00 per kg
4 Paku ulin Rp. 25,312.50 per kg

BAHAN ATAP
1 Atap genteng mental Rp. 40,500.00 per Lbr
2 Nok/Pamu'ung atap genteng metal Rp. 27,000.00 per m`
3 Baja Ringan (Rangka atap) Rp. 210,000.00 per m2

BAHAN LANTAI
1 Keramik 40 x 40 cm Rp. 54,000.00 per m2
2 Keramik 20 x 20 cm (Anti slip) Rp. 45,562.50 per m2

BAHAN KACA
1 Kaca bening 5 mm Rp. 118,800.00 per m2
2 Kaca rayban 5 mm Rp. 108,000.00 per m2
3 List kaca Rp. 6,750.00 per m'

BAHAN KUNCIAN DAN PENGGANTUNG


1 Engsel pintu kuningan 5" Rp. 30,375.00 per Bh
2 Engsel jendela kuningan 3" Rp. 17,280.00 per Bh
3 Gerendel jendela Rp. 10,125.00 per Bh
4 Kail Angin Jendela Rp. 10,800.00 per Bh
5 Pegangan jendela Rp. 10,800.00 per Bh
6 Kunci tanam 2 slaag Rp. 163,200.00 per Bh

BAHAN PENYELESAIAN
1 Cat air/tembok Rp. 14,580.00 per Kg
2 Cat minyak/kilap Rp. 38,475.00 per Kg
3 Cat Manie Rp. 25,312.50 per Kg
4 Cat air/tembuk dasar Rp. 25,312.50 per Kg
5 Cat minyak/kilap dasar Rp. 25,312.50 per Kg
6 Plamir tembuk Rp. 23,760.00 per Kg
7 Dempul kayu Rp. 22,275.00 per Kg
8 Lem kayu Rp. 20,250.00 per Kg
9 Ampalas Rp. 5,062.50 per Lb
10 Minyak cat Rp. 25,312.50 per Ltr
11 Minyak bikisting Rp. 5,040.00 per Ltr
12 Kuas 4" Rp. 20,250.00 per Bh
13 Kuas gulung Rp. 20,250.00 per Bh

BAHAN LISTRIK
1 Instalasi titik lampu Rp. 140,000.00 per Bh
2 Saklar ganda Rp. 25,000.00 per Bh
3 Saklar tunggal Rp. 20,000.00 per Bh
4 Stop kontak Rp. 20,000.00 per Bh
5 Fitting lampu Rp. 6,000.00 per Bh
6 Lampu TL 20 watt komplit Rp. 50,625.00 per Bh
7 Lampu SL 8 watt Rp. 35,000.00 per Bh
8 MCB Rp. 55,000.00 per Bh
68,000.00
65,000.00
60,000.00
60,000.00
60,000.00
60,000.00
55,000.00
55,000.00
55,000.00

130,000.00
150,000.00
186,250.00
189,062.50
250,937.50
1,340.00
67,000.00
2,500.00
239,687.50
570.00
6,750.00

1,687,500.00
1,912,000.00
1,687,500.00
2,250,000.00
4,500,000.00
5,625,000.00
1,000,000.00
1,000,000.00
48,000.00
57,000.00
337,500.00
450,000.00
86,000.00
202,500.00
15,000.00
12,000.00

20,000.00
23,400.00
59,625.00
70,200.00
162,000.00

24,700.00
25,350.00
30,000.00
28,125.00

45,000.00
30,000.00
337,000.00

60,000.00
50,625.00

132,000.00
120,000.00
7,500.00

33,750.00
19,200.00
11,250.00
12,000.00
12,000.00
192,000.00

16,200.00
42,750.00
28,125.00
28,125.00
28,125.00
26,400.00
24,750.00
22,500.00
5,625.00
28,125.00
5,600.00
22,500.00
22,500.00

120,000.00
18,000.00
15,000.00
16,875.00
6,000.00
50,625.00
25,875.00
55,000.00