Program :
Kegiatan :
Pekerjaan : Pembangunan Rumah 2 Lantai
Lokasi : Kulon Progo
Th : 2016
Rumah
LANTAI 1
I PEKERJAAN PERSIAPAN
1 Uitzet dan pengukuran ls 1.00 450,000.00 450,000.00 0.00
2 Bongkaran ls 1.00 1,250,000.00 1,250,000.00 0.00
3 Pembersihan lokasi ls 1.00 1,250,000.00 1,250,000.00 0.00
2,950,000.00 -
-
II PEKERJAAN TANAH DAN URUGAN -
1 Galian tanah pondasi m3 71.42 48,200.00 3,442,444.00 0.01
2 Urugan tanah kembali m3 35.71 23,105.00 825,079.55 0.00
3 Urugan pasir bawah pondasi m3 3.79 178,250.00 676,191.38 0.00
4,943,714.93 -
III PEKERJAAN PASANGAN DAN PLESTERAN -
1 Pas. Bata Trasram 1:3 m2 21.45 111,908.00 2,400,426.60 0.00
2 Pas. Bata Merah 1:3:10 m2 189.49 103,967.00 19,700,706.83 0.04
3 Plesteran Trasram 1 : 3 m2 42.90 71,167.40 3,053,081.46 0.01
4 Plesteran Beton 1 : 3 m2 568.47 71,167.00 40,456,304.49 0.08
5 Plesteran 1 : 3 : 10 m2 378.98 50,138.80 19,001,602.42 0.04
6 Acian Plesteran m2 990.35 17,116.00 16,950,830.60 0.03
7 Sponengan 1 : 2 m' 27.80 17,655.00 490,809.00 0.00
### -
IV PEKERJAAN BETON BERTULANG -
1 Sloof 15/20 camp. 1pc:2ps:3split m3 2.07 5,349,491.00 11,073,446.37 0.02
2 Kolom utama 20/20 camp. 1pc:2ps:3split m3 2.28 7,682,479.60 17,516,053.49 0.04
3 Balok 15/20 camp. 1pc:2ps:3split m3 2.15 5,349,491.00 11,474,658.20 0.02
4 Foot plat 120x120 cm tbl 15 cm camp. 1pc:2ps:3spli m3 5.50 5,349,491.00 29,422,200.50 0.06
### -
V PEKERJAAN KAYU -
1 Kusen pintu jendela kayu bangkirai m3 0.67 13,446,500.00 9,009,585.29 0.02
2 Jalusi pintu jendela kayu bangkirai m2 5.49 1,107,250.00 6,080,131.20 0.01
3 Daun pintu kayu bangkirai m2 10.08 1,164,850.00 11,744,017.70 0.02
4 Daun jendela kaca ram kayu bangkirai m2 2.63 715,700.00 1,880,859.60 0.00
### -
VI PEKERJAAN BESI & KACA -
1 Kaca bening 5 mm m2 6.20 77,066.25 477,810.75 0.00
477,810.75 -
VII PEKERJAAN PENGGANTUNG & PENGUNCI -
1 Kunci tanam pintu bh 6.00 137,845.00 827,070.00 0.00
2 Engsel pintu bh 21.00 42,416.25 890,741.25 0.00
3 Engsel jendela bh 24.00 42,416.25 1,017,990.00 0.00
4 Grendel jendela bh 24.00 27,775.00 666,600.00 0.00
5 Hak angin jendela bh 24.00 28,666.25 687,990.00 0.00
6 Handel jendela bh 12.00 27,566.25 330,795.00 0.00
4,421,186.25 -
VIII PEKERJAAN SANITAIR -
1 Saluran air kotor Ø 4" m 23.50 68,567.50 1,611,336.25 0.00
2 Kran air Ø1/2" bh 4.00 38,887.50 155,550.00 0.00
3 Saluran air bersih m 25.00 17,079.00 426,975.00 0.00
4 Klosen duduk bh 1.00 2,098,945.00 2,098,945.00 0.00
5 Floor drain bh 1.00 8,500.00 8,500.00 0.00
6 Bak cuci piring stainless steel bh 2.00 545,232.50 1,090,465.00 0.00
7 Septick tank ls 1.00 3,250,000.00 3,250,000.00 0.01
8,641,771.25 -
IX PEKERJAAN CAT-CATAN -
1 Cat kayu m2 41.30 33,713.00 1,392,468.27 0.00
2 Cat tembok m2 378.98 14,631.00 5,544,856.38 0.01
6,937,324.65 -
X INSTALASI LISTRIK -
1 Titik lampu (siap nyala lampu SL) ttk 14.00 115,000.00 1,610,000.00 0.00
2 Stop kontak ttk 4.00 85,000.00 340,000.00 0.00
3 Kotak MCB bh 1.00 750,000.00 750,000.00 0.00
2,700,000.00 -
LANTAI 2 -
I PEKERJAAN PASANGAN DAN PLESTERAN -
1 Pas. Bata Trasram 1:3 m2 18.90 111,908.00 2,115,061.20 0.00
2 Pas. Bata Merah 1:3:10 m2 165.28 103,967.00 17,183,665.76 0.03
3 Plesteran Trasram 1 : 3 m2 37.80 71,167.40 2,690,127.72 0.01
4 Plesteran Beton 1 : 3 m2 495.84 71,167.00 35,287,445.28 0.07
5 Plesteran 1 : 3 : 10 m2 330.56 50,138.80 16,573,881.73 0.03
6 Acian Plesteran m2 864.20 17,116.00 14,791,647.20 0.03
7 Sponengan 1 : 2 m' 67.50 17,655.00 1,191,712.50 0.00
### -
II PEKERJAAN BETON BERTULANG -
1 Kolom utama 20/20 camp. 1pc:2ps:3split m3 2.16 7,682,479.60 16,594,155.94 0.03
2 Balok 15/20 camp. 1pc:2ps:3split m3 1.89 5,349,491.00 10,110,537.99 0.02
3 Plat lantai tebal 12 cm camp. 1pc:2ps:3split m3 8.11 5,349,491.00 43,382,232.21 0.09
4 Plat tangga tebal 15 cm camp. 1pc:2ps:3split m3 0.49 7,682,479.60 3,779,779.96 0.01
5 Beton duk m3 0.01 10,000.00 72.00 0.00
### -
III PEKERJAAN KAYU -
1 Kusen pintu jendela kayu bangkirai m3 0.69 13,446,500.00 9,316,004.13 0.02
2 Jalusi pintu jendela kayu bangkirai m2 6.60 1,107,250.00 7,302,535.20 0.01
3 Daun pintu kayu bangkirai m2 7.72 1,164,850.00 8,994,039.82 0.02
4 Daun jendela kaca ram kayu bangkirai m2 2.90 715,700.00 2,078,392.80 0.00
### -
IV PEKERJAAN ATAP -
1 Kuda-kuda kayu kruing tambal sulam m3 0.65 8,918,490.00 5,797,018.50 0.01
2 Gording kayu kruing m3 0.16 8,918,490.00 1,410,976.47 0.00
3 Nok kayu Bangkirai m3 0.01 11,731,740.00 168,937.06 0.00
4 Pas reng kamper m2 115.54 41,172.50 4,757,070.65 0.01
5 Usuk kruing reng kamper tambal sulam m2 115.54 77,472.00 8,951,114.88 0.02
6 Genteng Kodok lama m2 115.54 38,625.00 4,462,732.50 0.01
7 Genteng Pres Godean m2 115.54 59,875.00 6,917,957.50 0.01
8 Lisplank kayu Bangkirai m' 47.96 73,603.00 3,529,999.88 0.01
9 Bubungan pres plentong godean m' 46.90 95,031.68 4,456,985.79 0.01
### -
V PEKERJAAN LANTAI -
1 Pasang keramik polos 30/30 cm m2 76.50 76,005.00 5,814,382.50 0.01
5,814,382.50 -
VI PEKERJAAN BESI & KACA -
1 Angkur mur baut beugel kuda-kuda kg 32.59 13,200.00 430,230.24 0.00
2 Kaca bening 5 mm m2 6.37 77,066.25 490,912.01 0.00
921,142.25 -
VII PEKERJAAN PENGGANTUNG & PENGUNCI -
1 Kunci tanam pintu bh 5.00 137,845.00 689,225.00 0.00
2 Engsel pintu bh 15.00 42,416.25 636,243.75 0.00
3 Engsel jendela bh 28.00 42,416.25 1,187,655.00 0.00
4 Grendel jendela bh 28.00 27,775.00 777,700.00 0.00
5 Hak angin jendela bh 28.00 28,666.25 802,655.00 0.00
6 Handel jendela bh 14.00 27,566.25 385,927.50 0.00
4,479,406.25 -
VIII PEKERJAAN SANITAIR -
1 Saluran air kotor Ø 4" m 15.00 68,567.50 1,028,512.50 0.00
2 Kran air Ø1/2" bh 2.00 38,887.50 77,775.00 0.00
3 Saluran air bersih m 7.30 17,079.00 124,676.70 0.00
4 Klosen duduk bh 1.00 2,098,945.00 2,098,945.00 0.00
5 Floor drain bh 1.00 8,500.00 8,500.00 0.00
6 Bak cuci piring stainless steel bh 2.00 545,232.50 1,090,465.00 0.00
4,428,874.20 -
IX PEKERJAAN CAT-CATAN -
1 Cat kayu m2 97.51 51,406.50 5,012,462.75 0.01
2 Cat tembok m2 330.56 19,570.00 6,469,059.20 0.01
### -
X INSTALASI LISTRIK -
1 Titik lampu (siap nyala lampu SL) ttk 10.00 115,000.00 1,150,000.00 0.00
2 Stop kontak ttk 6.00 85,000.00 510,000.00 0.00
1,660,000.00
REKAPITULASI ANGGARAN BIAYA
Program :
Kegiatan :
Pekerjaan : Pembangunan Rumah 2 Lantai
Lokasi : Kulon Progo
Th : 2016
JUMLAH
NO JENIS PEKERJAAN
HARGA (RP.)
Rumah
LANTAI 1
I PEKERJAAN PERSIAPAN 2,950,000.00
II PEKERJAAN TANAH DAN URUGAN 4,943,714.93
III PEKERJAAN PASANGAN DAN PLESTERAN ###
IV PEKERJAAN BETON BERTULANG 69,486,358.55
V PEKERJAAN KAYU 28,714,593.79
VI PEKERJAAN BESI & KACA 477,810.75
VII PEKERJAAN PENGGANTUNG & PENGUNCI 4,421,186.25
VIII PEKERJAAN SANITAIR 8,641,771.25
IX PEKERJAAN CAT-CATAN 6,937,324.65
X INSTALASI LISTRIK 2,700,000.00
LANTAI 2
I PEKERJAAN PASANGAN DAN PLESTERAN 89,833,541.39
II PEKERJAAN BETON BERTULANG 73,866,778.10
III PEKERJAAN KAYU 27,690,971.95
IV PEKERJAAN ATAP 40,452,793.22
V PEKERJAAN LANTAI 5,814,382.50
VI PEKERJAAN BESI & KACA 921,142.25
VII PEKERJAAN PENGGANTUNG & PENGUNCI 4,479,406.25
VIII PEKERJAAN SANITAIR 4,428,874.20
IX PEKERJAAN CAT-CATAN 11,481,521.95
X INSTALASI LISTRIK 1,660,000.00
PEKERJAAN PERSIAPAN
1.0000 m1 Pengukuran dan pemasangan bouwplank untuk gedung dan saluran
0.0120 m3 Kayu glugu 5/7 @ Rp. 8,000.00 96.00
0.0200 kg Paku reng @ Rp. 13,000.00 260.00
0.0070 m3 Papan begesting @ Rp. 2,750,000.00 19,250.00
0.1000 org Tukang kayu @ Rp. 125,000.00 12,500.00
0.0100 org Kepala tukang kayu @ Rp. 145,000.00 1,450.00
0.1000 org Pekerja @ Rp. 105,000.00 10,500.00
0.0050 org Mandor @ Rp. 155,000.00 775.00
JUMLAH ( BELUM PPN ) 25,225.00 19,606.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
Page 8
PEKERJAAN TANAH
1.0000 m3 Galian tanah biasa sedalam sampai 1 meter
0.4000 org Pekerja @ Rp. 105,000.00 42,000.00
0.0400 org Mandor @ Rp. 155,000.00 6,200.00
JUMLAH ( BELUM PPN ) 48,200.00 -
PPN BAHAN 10%
JUMLAH
DIBULATKAN
PEKERJAAN PASANGAN
1.0000 m3 Pasangan pondasi batu kosong
1.2000 m3 Batu belah @ Rp. 90,000.00 108,000.00
0.3000 m 3
Pasir urug @ Rp. 110,000.00 33,000.00
0.3900 org Tukang batu @ Rp. 125,000.00 48,750.00
0.0390 org Kepala tukang batu @ Rp. 145,000.00 5,655.00
0.7800 org Pekerja @ Rp. 105,000.00 81,900.00
0.0390 org Mandor @ Rp. 155,000.00 6,045.00
JUMLAH ( BELUM PPN ) 142,350.00 141,000.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
Page 10
1.0000 m2 Pasangan bata merah tebal 1/2 bata, 1 Pc : 3 Ps
70.0000 bh Bata merah 5 x 11 x 22 c @ Rp. 445.00 31,150.00
14.3700 kg PC @ Rp. 1,200.00 17,244.00
0.0400 m3 Pasir pasang @ Rp. 200,000.00 8,000.00
0.1000 org Tukang batu @ Rp. 125,000.00 12,500.00
0.0100 org Kepala tukang batu @ Rp. 145,000.00 1,450.00
0.3200 org Pekerja @ Rp. 105,000.00 33,600.00
0.0150 org Mandor @ Rp. 155,000.00 2,325.00
JUMLAH ( BELUM PPN ) 49,875.00 56,394.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
PEKERJAAN BETON
1.0000 m3 Membuat beton bertulang, 1 Pc : 2 Ps : 3 Kr
336.0000 kg PC @ Rp. 1,200.00 403,200.00
0.5400 m 3
Pasir beton @ Rp. 200,000.00 108,000.00
0.8100 m3 Kerikil beton @ Rp. 250,000.00 202,500.00
0.3500 org Tukang batu @ Rp. 125,000.00 43,750.00
0.0350 org Kepala tukang batu @ Rp. 145,000.00 5,075.00
2.0000 org Pekerja @ Rp. 105,000.00 210,000.00
0.1000 org Mandor @ Rp. 155,000.00 15,500.00
JUMLAH ( BELUM PPN ) 274,325.00 713,700.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
Page 11
1.0000 m3 Membuat beton tumbuk, 1 Pc : 3 Ps : 5 Kr
218.0000 kg PC @ Rp. 1,200.00 261,600.00
0.5200 m 3
Pasir beton @ Rp. 200,000.00 104,000.00
0.8700 m3 Kerikil beton @ Rp. 250,000.00 217,500.00
0.2500 org Tukang batu @ Rp. 125,000.00 31,250.00
0.0250 org Kepala tukang batu @ Rp. 145,000.00 3,625.00
1.6500 org Pekerja @ Rp. 105,000.00 173,250.00
0.0800 org Mandor @ Rp. 155,000.00 12,400.00
JUMLAH ( BELUM PPN ) 220,525.00 583,100.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
Page 13
REKAPITULASI (CONTOH UNTUK 100 KG BESI)
Pekerjaan beton bertulang 1:2:3 tanpa dolken, 100 kg besi
A. Beton cor 1pc:2ps:3kr 1,059,395.00 1,059,395.00
B. Tulangan 100 kg 21,624.00 2,162,400.00
C. Cetakan memakai papan ( 10 m2 ) 170,769.60 1,707,696.00
D. Membongkar cetakan 420,000.00
JUMLAH
DIBULATKAN
Page 14
REKAPITULASI (CONTOH UNTUK 150 KG BESI)
PEKERJAAN PELESTERAN
Page 15
1.0000 m2 Acian dinding bata
3.5000 kg PC @ Rp. 1,200.00 4,200.00
0.0330 org Tukang batu @ Rp. 125,000.00 4,125.00
0.0033 org Kep. Tk. Batu @ Rp. 145,000.00 478.50
0.0700 org Pekerja @ Rp. 105,000.00 7,350.00
0.0035 org Mandor @ Rp. 155,000.00 542.50
JUMLAH ( BELUM PPN ) 12,496.00 4,200.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
1.0000 m2 Pasang usuk 5/7 kayu kruing, reng 2/3 kayu kamper
2.2000 m1 Usuk kayu kruing 5/7 @ Rp. 15,000.00 33,000.00
4.0000 m1 Reng kayu kamper 2/3 @ Rp. 2,900.00 11,600.00
0.1500 kg Paku usuk @ Rp. 13,000.00 1,950.00
0.1000 kg Paku reng @ Rp. 13,000.00 1,300.00
0.1000 org Tukang kayu @ Rp. 125,000.00 12,500.00
0.0100 org Kep. Tk. Kayu @ Rp. 145,000.00 1,450.00
0.1000 org Pekerja @ Rp. 105,000.00 10,500.00
0.0025 org Mandor @ Rp. 155,000.00 387.50
JUMLAH ( BELUM PPN ) 24,837.50 47,850.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
Page 17
JUMLAH
DIBULATKAN
1.0000 m2 Langit-langit asbes (1,00 x 1,00) m, rangka kayu kruing tanpa plepet
0.0120 m3 Kayu kruing balok @ Rp. 5,425,000.00 65,100.00
0.0600 kg Paku biasa @ Rp. 13,000.00 780.00
1.1000 lbr Asbes 1,00 x 1,00 m @ Rp. 11,000.00 12,100.00
0.3200 org Tukang kayu @ Rp. 125,000.00 40,000.00
0.0320 org Kepala tukang kayu @ Rp. 145,000.00 4,640.00
0.1800 org Pekerja @ Rp. 105,000.00 18,900.00
0.0090 org Mandor @ Rp. 155,000.00 1,395.00
JUMLAH ( BELUM PPN ) 64,935.00 77,980.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
1.0000 m2 Langit-langit asbes (1,00 x 1,00) m, rangka kayu kruing memakai plepet
0.0120 m3 Kayu kruing balok @ Rp. 5,425,000.00 65,100.00
0.0600 kg Paku biasa @ Rp. 13,000.00 780.00
1.1000 lbr Asbes 1,00 x 1,00 m @ Rp. 11,000.00 12,100.00
2.6000 m1 Plepet kayu @ Rp. 5,500.00 14,300.00
0.0100 kg Paku eternit @ Rp. 18,000.00 180.00
0.0100 kg Paku plepet @ Rp. 18,000.00 180.00
0.3200 org Tukang kayu @ Rp. 125,000.00 40,000.00
0.0320 org Kepala tukang kayu @ Rp. 145,000.00 4,640.00
0.1800 org Pekerja @ Rp. 105,000.00 18,900.00
0.0090 org Mandor @ Rp. 155,000.00 1,395.00
JUMLAH ( BELUM PPN ) 64,935.00 92,640.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
1.0000 m2 Langit-langit gypsum board tebal 9 mm, rangka 60 x 120 kayu kruing
Page 18
0.0130 m3 Kayu kruing @ Rp. 5,425,000.00 70,525.00
0.3600 lbr Gypsum board 9 mm @ Rp. 59,000.00 21,240.00
0.0500 roll Kasa gypsum @ Rp. 195,000.00 9,750.00
0.4500 kg Tepung gypsum @ Rp. 5,000.00 2,250.00
0.0030 kg Alkasit @ Rp. 17,000.00 51.00
0.0500 kg Paku gypsum @ Rp. 18,000.00 900.00
0.1200 kg Paku usuk @ Rp. 13,000.00 1,560.00
0.3700 org Tukang kayu @ Rp. 125,000.00 46,250.00
0.0370 org Kepala tukang kayu @ Rp. 145,000.00 5,365.00
0.2400 org Pekerja @ Rp. 105,000.00 25,200.00
0.0120 org Mandor @ Rp. 155,000.00 1,860.00
JUMLAH ( BELUM PPN ) 78,675.00 106,276.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
1.0000 m2 Langit-langit kalsiboard tebal 3.5 mm, rangka 60 x 120 kayu kruing
0.0130 m3 Kayu kruing @ Rp. 5,425,000.00 70,525.00
0.3600 lbr Kalsiboard 3.5 mm @ Rp. Err:509 Err:509
0.0500 roll Kasa gypsum @ Rp. 195,000.00 9,750.00
0.4500 kg Tepung gypsum @ Rp. 5,000.00 2,250.00
0.0030 kg Alkasit @ Rp. 17,000.00 51.00
0.0500 kg Paku gypsum @ Rp. 18,000.00 900.00
0.1200 kg Paku usuk @ Rp. 13,000.00 1,560.00
0.3700 org Tukang kayu @ Rp. 125,000.00 46,250.00
0.0370 org Kepala tukang kayu @ Rp. 145,000.00 5,365.00
0.2400 org Pekerja @ Rp. 105,000.00 25,200.00
0.0120 org Mandor @ Rp. 155,000.00 1,860.00
JUMLAH ( BELUM PPN ) 78,675.00 105,196.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
1.0000 m1 Pasang talang miring, seng BJLS 28, papan kayu kruing
0.5000 lbr Seng plat BJLS 20 @ Rp. 35,000.00 17,500.00
0.0150 kg Paku biasa 1/2" - 1" @ Rp. 18,000.00 270.00
0.0190 m3 Kayu kruing papan @ Rp. 5,750,000.00 109,250.00
0.2500 kg Flincoat @ Rp. 13,600.00 3,400.00
0.4000 org Tukang kayu @ Rp. 125,000.00 50,000.00
0.0250 org Kepala tukang kayu @ Rp. 145,000.00 3,625.00
0.0400 org Pekerja @ Rp. 105,000.00 4,200.00
0.0013 org Mandor @ Rp. 155,000.00 193.75
JUMLAH ( BELUM PPN ) 58,018.75 130,420.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
PEKERJAAN ATAP
1.0000 m2 Pasang genteng plentong
25.0000 bh Genteng plentong @ Rp. 850.00 21,250.00
0.1000 org Tukang batu @ Rp. 125,000.00 12,500.00
0.0100 org Kep. Tk. Batu @ Rp. 145,000.00 1,450.00
0.2000 org Pekerja @ Rp. 105,000.00 21,000.00
0.0100 org Mandor @ Rp. 155,000.00 1,550.00
JUMLAH ( BELUM PPN ) 36,500.00 21,250.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
PEKERJAAN CAT-CATAN
1.0000 m2 Pengecatan bidang kayu baru (1 lapis plamir), 1 lapis cat dasar, 3 lapis cat penutup
0.2000 kg Cat meni @ Rp. 15,000.00 3,000.00
0.1500 kg Plamir @ Rp. 16,000.00 2,400.00
0.1700 kg Cat dasar @ Rp. 42,000.00 7,140.00
0.3500 kg Cat penutup @ Rp. 42,000.00 14,700.00
0.1050 org Tukang cat @ Rp. 125,000.00 13,125.00
0.0040 org Kepala tukang cat @ Rp. 145,000.00 580.00
0.0700 org Pekerja @ Rp. 105,000.00 7,350.00
0.0025 org Mandor @ Rp. 155,000.00 387.50
JUMLAH ( BELUM PPN ) 21,442.50 27,240.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
1.0000 m2 Pengecatan tembok baru (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup)
0.1000 kg Plamir tembok @ Rp. 16,000.00 1,600.00
0.1000 kg Cat dasar @ Rp. 16,500.00 1,650.00
0.2600 kg Cat penutup 2 x @ Rp. 16,500.00 4,290.00
0.0630 org Tukang cat @ Rp. 125,000.00 7,875.00
0.0063 org Kepala tukang cat @ Rp. 145,000.00 913.50
0.0200 org Pekerja @ Rp. 105,000.00 2,100.00
0.0025 org Mandor @ Rp. 155,000.00 387.50
JUMLAH ( BELUM PPN ) 11,276.00 7,540.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
Page 21
0.1 org Kepala tukang cat @ Rp. 145,000.00 14,500.00
0.67 org Pekerja @ Rp. 105,000.00 70,350.00
0.34 org Mandor @ Rp. 155,000.00 52,700.00
JUMLAH ( BELUM PPN ) 262,550.00 67,800.00
PPN BAHAN 10%
JUMLAH
Jadi 1 m2 Cat lama
1.0000 m2 Pengecatan tembok lama (1 lapis cat dasar, 2 lapis cat penutup)
0.1200 kg Cat dasar @ Rp. 16,500.00 1,980.00
0.1800 kg Cat penutup 2 x @ Rp. 16,500.00 2,970.00
0.0420 org Tukang cat @ Rp. 125,000.00 5,250.00
0.0042 org Kepala tukang cat @ Rp. 145,000.00 609.00
0.0280 org Pekerja @ Rp. 105,000.00 2,940.00
0.0025 org Mandor @ Rp. 155,000.00 387.50
JUMLAH ( BELUM PPN ) 9,186.50 4,950.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
Page 23
1.0000 bh Pasang handle jendela
1.0000 bh Handle jendela @ Rp. 4,500.00 4,500.00
0.1500 org Tukang kayu @ Rp. 125,000.00 18,750.00
0.0150 org Kepala tukang kayu @ Rp. 145,000.00 2,175.00
0.0150 org Pekerja @ Rp. 105,000.00 1,575.00
0.0008 org Mandor @ Rp. 155,000.00 116.25
JUMLAH ( BELUM PPN ) 22,616.25 4,500.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
Page 24
FTAR ANALISA PEKERJAAN
TAHUN 2016
44,831.00
4,483.10
49,314.10
49,314.00
1,062,197.50
43,373.50
1,105,571.00
1,105,571.00
Page 25
48,200.00
48,200.00
48,200.00
63,383.00
63,383.00
63,383.00
23,105.00
23,105.00
23,105.00
165,050.00
13,200.00
178,250.00
178,250.00
138,125.00
10,800.00
148,925.00
148,925.00
283,350.00
14,100.00
297,450.00
297,450.00
Page 26
549,150.00
29,632.50
578,782.50
578,782.00
99,050.00
4,917.50
103,967.50
103,967.00
Page 27
106,269.00
5,639.40
111,908.40
111,908.00
988,025.00
71,370.00
1,059,395.00
1,059,395.00
Page 28
803,625.00
58,310.00
861,935.00
861,935.00
1,237,000.00
42,100.00
1,279,100.00
1,279,100.00
19,818.00
1,806.00
21,624.00
21,624.00
163,636.00
7,133.60
170,769.60
170,769.00
420,000.00
420,000.00
Page 29
420,000.00
Page 30
1,059,395.00
2,162,400.00
1,707,696.00
420,000.00
5,349,491.00
5,349,491.00
Page 31
1,059,395.00
3,243,600.00
1,707,696.00
420,000.00
7,682,479.60
7,682,479.00
49,533.00
605.80
50,138.80
50,138.00
53,715.00
1,024.00
54,739.00
54,739.00
69,899.00
1,268.40
71,167.40
71,167.00
17,555.00
100.00
17,655.00
17,655.00
Page 32
16,696.00
420.00
17,116.00
17,116.00
144,283.50
4,634.60
148,918.10
148,918.00
8,300,900.00
617,590.00
8,918,490.00
8,918,490.00
10,858,400.00
873,340.00
11,731,740.00
###
8,300,900.00
617,590.00
Page 33
8,918,490.00
8,918,490.00
72,687.50
4,785.00
77,472.50
77,472.00
12,516,500.00
930,000.00
13,446,500.00
###
684,200.00
31,500.00
715,700.00
715,700.00
1,107,250.00
57,600.00
1,164,850.00
1,164,850.00
118,187.50
6,640.00
Page 34
124,827.50
124,827.00
25,427.50
1,228.00
26,655.50
26,655.00
39,907.50
2,676.00
42,583.50
42,583.00
142,915.00
7,798.00
150,713.00
150,713.00
157,575.00
9,264.00
166,839.00
166,839.00
Page 35
184,951.00
10,627.60
195,578.60
195,578.00
183,871.00
10,519.60
194,390.60
194,390.00
69,205.00
4,398.00
73,603.00
73,603.00
50,577.00
3,626.00
54,203.00
54,203.00
Page 36
43,735.00
1,851.00
45,586.00
45,586.00
50,577.00
3,626.00
54,203.00
54,203.00
189,118.75
13,110.00
202,228.75
202,228.00
188,438.75
13,042.00
201,480.75
201,480.00
57,750.00
2,125.00
59,875.00
59,875.00
Page 37
93,028.80
2,002.88
95,031.68
95,031.00
11,708.50
154.10
11,862.60
11,862.00
dang kayu baru (1 lapis plamir), 1 lapis cat dasar, 3 lapis cat penutup
48,682.50
2,724.00
51,406.50
51,406.00
mbok baru (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup)
18,816.00
754.00
19,570.00
19,570.00
Page 38
330,350.00
6,780.00
337,130.00
33,713.00
14,136.50
495.00
14,631.50
14,631.00
163,675.00
9,790.00
173,465.00
173,465.00
40,616.25
1,800.00
42,416.25
42,416.00
27,775.00
1,200.00
28,975.00
28,975.00
Page 39
41,050.00
950.00
42,000.00
42,000.00
Page 40
27,116.25
450.00
27,566.25
27,566.00
28,116.25
550.00
28,666.25
28,666.00
128,055.00
9,790.00
137,845.00
137,845.00
66,616.25
4,400.00
71,016.25
71,016.00
72,116.25
4,950.00
77,066.25
77,066.00
Page 41
DAFTAR HARGA BAHAN DAN UPAH
A. UPAH
NO TENAGA KERJA SATUAN HARGA
B. BAHAN / MATERIAL
NO BAHAN/MATERIAL SATUAN HARGA
I BAHAN PEREKAT
1 PC (40 kg) zak Rp 60,000.00
2 PC kg Rp 1,200.00
3 PC putih kg Rp 2,750.00
4 Kapur pasang m3 Rp 175,000.00
IV BAHAN KAYU
56 Papan begesteng m3 Rp 2,750,000.00
57 Kayu tahun steger m3 Rp 2,250,000.00
NO BAHAN/MATERIAL SATUAN HARGA
VIII TAMAN
241 Gebalan Rumput m2 Rp 60,000.00
IX BAHAN SANITASI
242 Klosed jangkok porselin bh Rp 225,000.00
243 Klosed jangkok teraso bh Rp 125,000.00
244 Urinoir bh Rp 500,000.00
245 Wastafel bh Rp 300,000.00
246 Floor drain bh Rp 8,500.00
247 Kran air 1/2" bh Rp 23,000.00
248 Pipa galvanis dia. 1/2" m' Rp 4,600.00
249 Pipa galvanis dia. 3/4" m' Rp 9,500.00
250 Pipa galvanis dia. 1" m' Rp 16,000.00
251 Pipa galvanis dia. 1 1/2" m' Rp 35,000.00
252 Pipa galvanis dia. 3" m' Rp 235,000.00
253 Pipa galvanis dia. 4" m' Rp 150,000.00
254 Pipa PVC dia. 1/2" m' Rp 3,000.00
255 Pipa PVC dia. 3/4" m' Rp 5,000.00
256 Pipa PVC dia. 1" m' Rp 7,000.00
257 Pipa PVC dia. 1 1/2" m' Rp 9,000.00
258 Pipa PVC dia. 2" m' Rp 11,000.00
259 Pipa PVC dia. 2 1/2" m' Rp 15,000.00
NO BAHAN/MATERIAL SATUAN HARGA
Wonosari, 2009