Ruang Kelas
Ruang Kelas
I UPAH KERJA
1 Mandor Org/Hr 110,000 110,000 11,000 3,630 1,650 126,280 126,280
2 Kepala Tukang Org/Hr 95,000 95,000 9,500 3,135 1,425 109,060 109,060
3 Tukang Batu Org/Hr 82,000 82,000 8,200 2,706 1,230 94,136 94,130
4 Tukang Besi Org/Hr 82,000 82,000 8,200 2,706 1,230 94,136 94,130
5 Tukang Cat Org/Hr 82,000 82,000 8,200 2,706 1,230 94,136 94,130
6 Tukang Kayu Org/Hr 82,000 82,000 8,200 2,706 1,230 94,136 94,130
7 Pekerja Org/Hr 70,000 70,000 7,000 2,310 1,050 80,360 80,360
II BAHAN BANGUNAN
A BATU KALI
1 Batu Kali Karang M3 150,000 15,000 30,000 195,000 19,500 6,435 2,925 223,860 223,800
2 Batu Kerikil M3 200,000 15,000 40,000 255,000 25,500 8,415 3,825 292,740 292,700
3 Batu Pecah 1/2 cm M3 410,500 15,000 82,100 507,600 50,760 16,751 7,614 582,725 582,700
4 Batu Pecah 2/3 cm M3 410,500 15,000 82,100 507,600 50,760 16,751 7,614 582,725 582,700
5 Batu Pecah 3/5 cm M3 351,900 15,000 70,380 437,280 43,728 14,430 6,559 501,997 501,900
6 Batu Pecah 5/7 cm M3 351,900 15,000 70,380 437,280 43,728 14,430 6,559 501,997 501,900
7 Batu Pecah 10/15 cm M3 150,000 15,000 30,000 195,000 19,500 6,435 2,925 223,860 223,800
8 Batu Pecah 15/20 cm M3 135,000 15,000 27,000 177,000 17,700 5,841 2,655 203,196 203,100
B PASIR/TANAH
1 Pasir Urug M3 115,000 15,000 23,000 153,000 15,300 5,049 2,295 175,644 175,600
2 Pasir Pasangan/Beton M3 150,000 15,000 30,000 195,000 19,500 6,435 2,925 223,860 223,800
3 Tanah Urug M3 72,000 15,000 14,400 101,400 10,140 3,346 1,521 116,407 116,400
C SEMEN
1 Semen Pc 50 kg Zak 84,000 20,000 - 104,000 10,400 3,432 1,560 119,392 119,300
2 Semen Warna/Nat Keramik kg 12,000 1,000 - 13,000 1,300 429 195 14,924 14,900
3 Semen Putih 40 Kg Zak 96,000 20,000 - 116,000 11,600 3,828 1,740 133,168 133,100
D BATAKO CETAK
1 Batu Batako Bh 3,200 500 - 3,700 370 122 56 4,248 4,200
Ongkos Harga
Harga Angkut Galian C dilokasi Jasa Overhead IMB Total Harga
NO NAMA BAHAN SAT. Disesuaikan & Bongkar 20% proyek 10% 3% 1.5% Harga Pembulatan
Dgn Lokasi Muat ( Rp )
( Rp )
E BAHAN ATAP
1 Atap Genteng Metal Lmbr 50,000 5,000 - 55,000 5,500 1,815 825 63,140 63,100
2 Bubungan Atap Genteng Metal M' 48,000 5,000 - 53,000 5,300 1,749 795 60,844 60,800
3 Zink Gelombang 0.25 mm Lbr 45,000 10,000 - 55,000 5,500 1,815 825 63,140 63,100
4 Zink Datar 0.30 mm M' 17,500 5,000 - 22,500 2,250 743 338 25,830 25,800
F BAHAN KAYU
1 Kayu Kls. I M3 5,800,000 20,000 - 5,820,000 582,000 192,060 87,300 6,681,360 6,681,300
2 Kayu Kls. II M3 2,200,000 20,000 - 2,220,000 222,000 73,260 33,300 2,548,560 2,548,500
3 Papan Kayu Kls. I M3 5,800,000 20,000 - 5,820,000 582,000 192,060 87,300 6,681,360 6,681,300
4 Papan Kayu Kls. II M3 2,200,000 20,000 - 2,220,000 222,000 73,260 33,300 2,548,560 2,548,500
5 Kayu Dolken Btg 15,000 3,000 - 18,000 1,800 594 270 20,664 20,600
G KAWAT
1 Kawat Beton / Bendrat Kg 25,000 5,000 - 30,000 3,000 990 450 34,440 34,400
2 Kawat Ayak/Saringan Pasir M2 20,000 5,000 - 25,000 2,500 825 375 28,700 28,700
I TEGEL KERAMIK
1 Motif 30 x 30 M2 66,500 10,000 - 76,500 7,650 2,525 1,148 87,822 87,800
2 Motif 40 x 40 M2 87,900 10,000 - 97,900 9,790 3,231 1,469 112,389 112,300
3 Anti Slipt 20 x 20 M2 105,500 10,000 - 115,500 11,550 3,812 1,733 132,594 132,500
4 Motif 20 x 25 M2 105,500 10,000 - 115,500 11,550 3,812 1,733 132,594 132,500
J BAHAN KACA
1 Polos Tbl. 3 mm (122x152) M2 120,000 15,000 - 135,000 13,500 4,455 2,025 154,980 154,900
2 Polos Tbl. 5 mm (122x152) M2 175,000 15,000 - 190,000 19,000 6,270 2,850 218,120 218,100
K BAHAN LISTRIK
1 Kabel NYM 3 x 11 / 2 mm M' 8,000 500 - 8,500 850 281 128 9,758 9,700
2 Stop Kontak Bh 30,000 500 - 30,500 3,050 1,007 458 35,014 35,000
3 TL Bambu 20 watt (komplit) Bh 145,000 700 - 145,700 14,570 4,808 2,186 167,264 167,200
4 Sakral Ganda Bh 45,000 500 - 45,500 4,550 1,502 683 52,234 52,200
5 Sakral Tunggal Bh 35,000 500 - 35,500 3,550 1,172 533 40,754 40,700
6 Kabel uk. NYM 2 x 2.5 mm M' 7,500 300 - 7,800 780 257 117 8,954 8,900
7 Tdooz bh 3,000 300 - 3,300 330 109 50 3,788 3,700
Ongkos Harga
Harga Angkut Galian C dilokasi Jasa Overhead IMB Total Harga
NO NAMA BAHAN SAT. Disesuaikan & Bongkar 20% proyek 10% 3% 1.5% Harga Pembulatan
Dgn Lokasi Muat ( Rp )
( Rp )
8 Isolasi bh 6,000 100 - 6,100 610 201 92 7,003 7,000
9 Lampu Pijar 20 watt + Viting gantung bh 85,000 500 - 85,500 8,550 2,822 1,283 98,154 98,100
L ALAT PENGGANTUNG/PENGUNCI
1 Engsel Jendela Set 20,000 1,000 - 21,000 2,100 693 315 24,108 24,100
2 Engsel Pintu Set 15,000 1,000 - 16,000 1,600 528 240 18,368 18,300
3 Kunci Tanam Bh 130,000 1,000 - 131,000 13,100 4,323 1,965 150,388 150,300
4 Grendel Pintu / Jendela Bh 10,000 1,000 - 11,000 1,100 363 165 12,628 12,600
5 Kait Angin Bh 8,000 1,000 - 9,000 900 297 135 10,332 10,300
6 Door Holder Bh 150,000 1,000 - 151,000 15,100 4,983 2,265 173,348 173,300
M BAHAN PAKU
1 Paku Seng Kg 28,000 1,000 - 29,000 2,900 957 435 33,292 33,200
2 Paku Campur Kg 25,000 1,000 - 26,000 2,600 858 390 29,848 29,800
3 Paku Beton Kg 35,000 1,000 - 36,000 3,600 1,188 540 41,328 41,300
4 Paku Biasa Kg 20,000 1,000 - 21,000 2,100 693 315 24,108 24,100
5 Paku Tripleks Kg 25,000 1,000 - 26,000 2,600 858 390 29,848 29,800
6 Baut 1/2" Kg 40,000 1,000 - 41,000 4,100 1,353 615 47,068 47,000
O BAHAN FINISHING
1 Amplas Kayu Lbr 5,300 500 - 5,800 580 191 87 6,658 6,600
2 Dumpul Kg 26,300 1,000 - 27,300 2,730 901 410 31,340 31,300
3 Lem Kayu Kg 15,000 1,000 - 16,000 1,600 528 240 18,368 18,300
4 Plamir Kg 20,000 1,000 - 21,000 2,100 693 315 24,108 24,100
5 Kertas Amplas Lbr 3,000 500 - 3,500 350 116 53 4,018 4,000
6 Kuas Bh 5,000 500 - 5,500 550 182 83 6,314 6,300
7 Menie Kayu Kg 18,500 1,000 - 19,500 1,950 644 293 22,386 22,300
8 Cat Kayu Kg 30,000 1,000 - 31,000 3,100 1,023 465 35,588 35,500
9 Cat Menie Kg 17,500 1,000 - 18,500 1,850 611 278 21,238 21,200
10 Cat Dasar Kg 17,500 1,000 - 18,500 1,850 611 278 21,238 21,200
11 Cat Tembok Metrolite Kg 30,000 1,000 - 31,000 3,100 1,023 465 35,588 35,500
12 Cat Tembok Metrolite Goald Kg 50,000 1,000 - 51,000 5,100 1,683 765 58,548 58,500
13 Kloset Jongkok Setara INA Bh 200,000 20,000 - 220,000 22,000 7,260 3,300 252,560 252,500
14 Krant Air 3/4 Atau 1/2 Bh 65,000 5,000 - 70,000 7,000 2,310 1,050 80,360 80,300
Ongkos Harga
Harga Angkut Galian C dilokasi Jasa Overhead IMB Total Harga
NO NAMA BAHAN SAT. Disesuaikan & Bongkar 20% proyek 10% 3% 1.5% Harga Pembulatan
Dgn Lokasi Muat ( Rp )
( Rp )
15 Floor Drain Bh 55,000 5,000 - 60,000 6,000 1,980 900 68,880 68,800
P BAHAN PIPA
1 Pipa Galvanis 1/2" Stad 132,500 1,500 - 134,000 13,400 4,422 2,010 153,832 153,800
2 Pipa Galvanis 3/4" Stad 165,000 1,500 - 166,500 16,650 5,495 2,498 191,142 191,100
3 Pipa Listik - 3 m Stad 7,500 1,500 - 9,000 900 297 135 10,332 10,300
4 Pipa PVC Dia. 1/2 " Stad 15,000 1,500 - 16,500 1,650 545 248 18,942 18,900
5 Pipa PVC Dia. 3/4 " Stad 21,000 1,500 - 22,500 2,250 743 338 25,830 25,800
6 Pipa PVC Dia. 1 " Stad 28,500 1,500 - 30,000 3,000 990 450 34,440 34,400
7 Pipa PVC Dia. 1 1/2 " Stad 42,500 1,500 - 44,000 4,400 1,452 660 50,512 50,500
8 Pipa PVC Dia. 2 " Stad 62,000 1,500 - 63,500 6,350 2,096 953 72,898 72,800
9 Pipa PVC Dia. 2 1/2 " Stad 86,000 1,500 - 87,500 8,750 2,888 1,313 100,450 100,400
10 Pipa PVC Dia. 3 " Stad 122,500 1,501 - 124,001 12,400 4,092 1,860 142,353 142,300
11 Pipa PVC Dia. 4 " Stad 203,000 1,502 - 204,502 20,450 6,749 3,068 234,768 234,700
HARGA UPAH DAN BAHAN
Harga
NO NAMA BAHAN SAT.
Pembulatan
( Rp )
1 2 3 4
I UPAH KERJA
1 Mandor Org/Hr 138,000
2 Kepala Tukang Org/Hr 123,000
3 Tukang Batu Org/Hr 115,000
4 Tukang Besi Org/Hr 115,000
5 Tukang Cat Org/Hr 115,000
6 Tukang Kayu Org/Hr 115,000
7 Pekerja Org/Hr 95,000
II BAHAN BANGUNAN
A BATU
1 Batu Karang M3 366,700
2 Batu Kerikil M3 308,300
3 Batu Pecah 1/2 cm M3 650,000
4 Batu Pecah 2/3 cm M3 650,000
5 Batu Pecah 3/5 cm M3 650,000
6 Batu Pecah 5/7 cm M3 630,000
7 Batu Pecah 10/15 cm M3 625,000
B PASIR/TANAH
1 Pasir Urug M3 293,000
2 Pasir Pasangan/Beton M3 293,000
3 Tanah Urug M3 226,700
C SEMEN
1 Semen Pc 50 kg Zak 79,500
2 Semen Warna/Nat Keramik Kg 20,400
3 Semen Putih 40 Kg Zak 122,500
D BATAKO CETAK
1 Batu Batako Bh 3,500
2 Batu Angin Bh 39,600
E BAHAN ATAP
1 Zink Gelombang 0.25 mm Lbr 75,300
2 Zink Datar 0.30 mm M' 45,000
F BAHAN KAYU
1 Kayu Kls. I M3 4,375,000
2 Kayu Kls. II M3 2,875,000
3 Papan Kayu Kls. I M3 4,375,000
4 Papan Kayu Kls. II M3 2,875,000
G KAWAT
1 Kawat Beton / Bendrat Kg 26,000
2 Kawat Ayak/Saringan Pasir M2 11,000
I TEGEL KERAMIK
1 Motif 40 x 40 M2 93,500
J BAHAN KACA
1 Polos Tbl. 3 mm (122x152) M2 210,000
K BAHAN LISTRIK
1 Kabel NYM 3 x 11 / 2 mm M' 12,000
2 Stop Kontak Bh 25,200
3 Lampu SL 40 watt (Komplit) Bh 75,200
4 Lampu SL 15 watt (Komplit) Bh 60,200
5 Sakral Ganda Bh 25,200
6 Sakral Tunggal Bh 25,200
7 Kabel uk. NYM 2 x 2.5 mm M' 13,000
8 Tdooz Bh 3,700
9 Isolasi Bh 7,500
10 Lampu Pijar 20 watt + Viting gantung Bh 75,200
L ALAT PENGGANTUNG/PENGUNCI
1 Engsel Jendela Bh 52,000
2 Engsel Pintu Bh 57,000
3 Kunci Tanam Bh 220,000
4 Grendel Pintu / Jendela Bh 22,100
5 Kait Angin Bh 20,000
6 Door Holder Bh 263,000
M BAHAN PAKU
1 Paku Seng Kg 42,000
2 Paku Campur Kg 19,000
3 Paku Beton Kg 26,000
4 Paku Biasa Kg 19,000
5 Paku Tripleks Kg 26,000
6 Baut 1/2" Kg 10,200
N BAHAN BESI/ALUMUNIUM
1 Besi Tulangan (polos) Kg 14,157
2 Besi Strip Kg 4,100
O BAHAN FINISHING
1 Amplas Kayu Lbr 10,000
2 Dumpul Kg 36,000
3 Lem Kayu Kg 30,000
4 Plamir Kg 41,000
5 Kertas Amplas Lbr 5,100
6 Kuas Lbr 37,500
7 Menie Kayu Kg 77,500
8 Cat Kayu Kg 66,000
9 Cat Menie Kg 77,500
10 Cat Dasar Kg 36,000
11 Cat Tembok Metrolite Kg 34,300
ANALISA HARGA SATUAN UPAH DAN BAHAN
BERDASARKAN STANDAR NASIONAL INDONESIA
Berdasarkan BSN No. 72 Tahun 2007
A. PEKERJAAN TANAH
1 1 m3 Galian Tanah Biasa Sedalam 1 Meter
b. Tenaga
- Pekerja 0.400 Oh @ Rp. 95,000.00 = Rp. 38,000.00
- Mandor 0.040 Oh @ Rp. 138,000.00 = Rp. 5,520.00
JUMLAH = Rp. 43,520.00
2 1 m3 Urugan Kembali
b. Tenaga
Pekerja 0.192 Oh @ Rp. 95,000.00 = Rp. 18,240.00
Mandor 0.019 Oh @ Rp. 138,000.00 = Rp. 2,622.00
JUMLAH = Rp. 20,862.00
3 1 m3 Pemadatan Tanah
b. Tenaga
Pekerja 0.500 Oh @ Rp. 95,000.00 = Rp. 47,500.00
Mandor 0.050 Oh @ Rp. 138,000.00 = Rp. 6,900.00
JUMLAH = Rp. 54,400.00
4 1 m3 Urugan Pasir
a. Bahan
Pasir Urug 1.200 M3 @ Rp. 293,000.00 = Rp. 351,600.00
JUMLAH = Rp. 351,600.00
b. Tenaga
Pekerja 0.300 Oh @ Rp. 95,000.00 = Rp. 28,500.00
Mandor 0.010 Oh @ Rp. 138,000.00 = Rp. 1,380.00
JUMLAH = Rp. 29,880.00
JUMLAH (a) + (b) = Rp. 381,480.00
5 1 m3 Timbunan Tanah Biasa
a. Bahan
Tanah Urug / Timbunan 1.200 M3 @ Rp. 226,700.00 = Rp. 272,040.00
JUMLAH = Rp. 272,040.00
b. Tenaga
Pekerja 0.250 Oh @ Rp. 95,000.00 = Rp. 23,750.00
Mandor 0.025 Oh @ Rp. 138,000.00 = Rp. 3,450.00
JUMLAH = Rp. 27,200.00
JUMLAH (a) + (b) = Rp. 299,240.00
B. PEKERJAAN PONDASI
1 1 m3 Pasang Pondasi Batu Kali 1 Pc : 1 Ps
a. Bahan
- Batu Belah 15 / 20 cm 1.100 M3 @ Rp. = Rp. -
- Semen Portland 392.000 Kg @ Rp. = Rp. -
- Pasir pasang 0.314 M3 @ Rp. = Rp. -
JUMLAH = Rp. -
b. Tenaga
- Pekerja 1.500 Oh @ Rp. = Rp. -
- Tukang Batu 0.600 Oh @ Rp. = Rp. -
- Kepala Tukang 0.060 Oh @ Rp. = Rp. -
- Mandor 0.075 Oh @ Rp. = Rp. -
JUMLAH = Rp. -
JUMLAH (a) + (b) = Rp. -
1 1 m3 Pasang Pondasi 1 Pc : 3 Ps
a. Bahan
- Batu Belah 15 / 20 cm 1.100 M3 @ Rp. 366,700.00 = Rp. 403,370.00
- Semen Portland 202.000 Kg @ Rp. 1,590.00 = Rp. 321,180.00
- Pasir pasang 0.485 M3 @ Rp. 293,000.00 = Rp. 142,105.00
JUMLAH = Rp. 866,655.00
b. Tenaga
- Pekerja 1.500 Oh @ Rp. 95,000.00 = Rp. 142,500.00
- Tukang Batu 0.600 Oh @ Rp. 115,000.00 = Rp. 69,000.00
- Kepala Tukang 0.060 Oh @ Rp. 123,000.00 = Rp. 7,380.00
- Mandor 0.075 Oh @ Rp. 138,000.00 = Rp. 10,350.00
JUMLAH = Rp. 229,230.00
JUMLAH (a) + (b) = Rp. 1,095,885.00
2 1 m3 Pasang Pondasi1 Pc : 4 Ps
a. Bahan
- Batu Belah 15 / 20 cm 1.100 M3 @ Rp. 366,700.00 = Rp. 403,370.00
- Semen Portland 163.000 Kg @ Rp. 1,590.00 = Rp. 259,170.00
- Pasir pasang 0.520 M3 @ Rp. 293,000.00 = Rp. 152,360.00
JUMLAH = Rp. 814,900.00
b. Tenaga
- Pekerja 1.500 Oh @ Rp. 95,000.00 = Rp. 142,500.00
- Tukang Batu 0.600 Oh @ Rp. 115,000.00 = Rp. 69,000.00
- Kepala Tukang 0.060 Oh @ Rp. 123,000.00 = Rp. 7,380.00
- Mandor 0.075 Oh @ Rp. 138,000.00 = Rp. 10,350.00
JUMLAH = Rp. 229,230.00
JUMLAH (a) + (b) = Rp. 1,044,130.00
C. PEKERJAAN DINDING
1 1 m2 pasang batako semen, 1 Pc : 2 Ps ( Transram & Rollag )
a. Bahan
- Batako (15 cm X 30 cm) 22.000 Bh x Rp. 3,500.00 = Rp. 77,000.00
- Semen Portland 26.550 Kg x Rp. 1,590.00 = Rp. 42,214.50
- Pasir pasang 0.093 M3 x Rp. 293,000.00 = Rp. 27,249.00
JUMLAH = Rp. 146,463.50
b. Tenaga
- Pekerja 0.650 Oh x Rp. 95,000.00 = Rp. 61,750.00
- Tukang Batu 0.200 Oh x Rp. 115,000.00 = Rp. 23,000.00
- Kepala Tukang 0.020 Oh x Rp. 123,000.00 = Rp. 2,460.00
- Mandor 0.030 Oh x Rp. 138,000.00 = Rp. 4,140.00
JUMLAH = Rp. 91,350.00
JUMLAH (a) + (b) = Rp. 237,813.50
JUMLAH UNTUK 1 M3 = 8.33 x = Rp. 1,980,986.46
b. Tenaga
- Pekerja 0.320 Oh x Rp. 95,000.00 = Rp. 30,400.00
- Tukang Batu 0.100 Oh x Rp. 115,000.00 = Rp. 11,500.00
- Kepala Tukang 0.010 Oh x Rp. 123,000.00 = Rp. 1,230.00
- Mandor 0.015 Oh x Rp. 138,000.00 = Rp. 2,070.00
JUMLAH = Rp. 45,200.00
JUMLAH (a) + (b) = Rp. 163,464.50
D. PEKERJAAN PLESTERAN
1 1 m2 Plesteran 1 Pc : 2 Ps, tebal 15 mm.
a. Bahan
- Semen Portland 8.520 Kg x Rp. 1,590.00 = Rp. 13,546.80
- Pasir pasang 0.017 M3 x Rp. 293,000.00 = Rp. 4,981.00
JUMLAH = Rp. 18,527.80
b. Tenaga
- Pekerja 0.200 Oh x Rp. 95,000.00 = Rp. 19,000.00
- Tukang Batu 0.150 Oh x Rp. 115,000.00 = Rp. 17,250.00
- Kepala Tukang 0.015 Oh x Rp. 123,000.00 = Rp. 1,845.00
- Mandor 0.010 Oh x Rp. 138,000.00 = Rp. 1,380.00
JUMLAH = Rp. 39,475.00
JUMLAH (a) + (b) = Rp. 58,002.80
3 1 m2 Acian Dinding
a. Bahan
- Semen Portland 0.020 Bh x Rp. 1,590.00 = Rp. 31.80
- Alat Bantu 1.000 Ls x Rp. 1,500.00 = Rp. 1,500.00
JUMLAH = Rp. 1,531.80
b. Tenaga
- Pekerja 0.150 Oh x Rp. 95,000.00 = Rp. 14,250.00
- Tukang Batu 0.070 Oh x Rp. 115,000.00 = Rp. 8,050.00
- Mandor 0.008 Oh x Rp. 138,000.00 = Rp. 1,104.00
JUMLAH = Rp. 23,404.00
JUMLAH (a) + (b) = Rp. 24,935.80
E. PEKERJAAN KAYU
1 1 m3 pasang kusen pintu dan jendela kayu KLs 1
a. Bahan
- kayu Kls 1 1.100 m3 x Rp. 4,375,000.00 = Rp. 4,812,500.00
JUMLAH = Rp. 4,812,500.00
b. Tenaga
F. PEKERJAAN BETON
1 1 m3 Membuat Beton Tumbuk, 1 Pc : 3 Ps : 5 Kr
a. Bahan
- Semen Portland 215.000 Kg x Rp. 1,590.00 = Rp. 341,850.00
- Pasir Beton 0.510 M3 x Rp. 293,000.00 = Rp. 149,430.00
- Koral Beton 0.850 M3 x Rp. 308,300.00 = Rp. 262,055.00
JUMLAH = Rp. 753,335.00
b. Tenaga
- Pekerja 1.630 Oh x Rp. 95,000.00 = Rp. 154,850.00
- Tukang Batu 0.230 Oh x Rp. 115,000.00 = Rp. 26,450.00
- Kepala Tukang 0.023 Oh x Rp. 123,000.00 = Rp. 2,829.00
- Mandor 0.080 Oh x Rp. 138,000.00 = Rp. 11,040.00
JUMLAH = Rp. 195,169.00
JUMLAH (a) + (b) = Rp. 948,504.00
G. PEKERJAAN PENGECATAN
1 1 m2 Pengecatan Bidang Kayu ( 1 lapis plamir ), 1 lapis cat dasar, 2 lapis cat
a. Bahan
- Cat Meni 0.200 Kg x Rp. 77,500.00 = Rp. 15,500.00
- Plamir 0.150 Kg x Rp. 41,000.00 = Rp. 6,150.00
- Cat dasar 0.170 Kg x Rp. 36,000.00 = Rp. 6,120.00
- Cat penutup 2 kali 0.260 Kg x Rp. 66,000.00 = Rp. 17,160.00
JUMLAH = Rp. 44,930.00
b. Tenaga
- Pekerja 0.070 Oh x Rp. 95,000.00 = Rp. 6,650.00
- Tukang Cat 0.009 Oh x Rp. 115,000.00 = Rp. 1,035.00
- Kepala Tukang 0.006 Oh x Rp. 123,000.00 = Rp. 738.00
- Mandor 0.0025 Oh x Rp. 138,000.00 = Rp. 345.00
JUMLAH = Rp. 8,768.00
JUMLAH (a) + (b) = Rp. 53,698.00
2 1 m2 Pengecatan Tembok ( 1 lapis plamir ), 1 lapis cat dasar, 2 lapis cat penutup
a. Bahan
- Plamir 0.100 Kg x Rp. 41,000.00 = Rp. 4,100.00
- Kertas amplas 1.000 lbr x Rp. 5,100.00 = Rp. 5,100.00
- Cat dasar 0.100 Kg x Rp. 36,000.00 = Rp. 3,600.00
- Cat penutup 2 kali 0.260 Kg x Rp. 34,300.00 = Rp. 8,918.00
JUMLAH = Rp. 21,718.00
b. Tenaga
- Pekerja 0.0200 Oh x Rp. 95,000.00 = Rp. 1,900.00
- Tukang Cat 0.0630 Oh x Rp. 115,000.00 = Rp. 7,245.00
- Kepala Tukang 0.0063 Oh x Rp. 123,000.00 = Rp. 774.90
- Mandor 0.0025 Oh x Rp. 138,000.00 = Rp. 345.00
JUMLAH = Rp. 10,264.90
JUMLAH (a) + (b) = Rp. 31,982.90
H. PEKERJAAN KUNCI DAN KACA
1 1 buah pasang kunci tanam biasa
a. Bahan
- kunci tanam biasa 1.000 Bh x Rp. 220,000.00 = Rp. 220,000.00
JUMLAH = Rp. 220,000.00
b. Tenaga
- Pekerja 0.060 Oh x Rp. 95,000.00 = Rp. 5,700.00
- Tukang Kayu 0.600 Oh x Rp. 115,000.00 = Rp. 69,000.00
- Kepala Tukang 0.060 Oh x Rp. 123,000.00 = Rp. 7,380.00
- Mandor 0.003 Oh x Rp. 138,000.00 = Rp. 414.00
JUMLAH = Rp. 82,494.00
JUMLAH (a) + (b) = Rp. 302,494.00
I. PEKERJAAN ATAP
1 1 m2 Pemasangan Atap Seng Gelombang BJLS 0.25 mm
a. Bahan
- Seng Gelombang 0.69 Lbr x Rp. 75,300.00 = Rp. 52,291.67
- Paku Seng 0.036 Kg x Rp. 24,100.00 = Rp. 867.60
JUMLAH = Rp. 53,159.27
b. Tenaga
- Pekerja 0.200 Oh x Rp. 95,000.00 = Rp. 19,000.00
- Tukang kayu 0.020 Oh x Rp. 115,000.00 = Rp. 2,300.00
- Kepala Tukang 0.150 Oh x Rp. 123,000.00 = Rp. 18,450.00
- Mandor 0.005 Oh x Rp. 138,000.00 = Rp. 690.00
JUMLAH = Rp. 40,440.00
JUMLAH (a) + (b) = Rp. 93,599.27
L. PEKERJAAN LISTRIK
1 Pas. Lampu SL 40 Watt
a. Bahan
- Lampu Sl 40 Watt Lengkap 1.00 Bh x Rp. 75,200.00 = Rp. 75,200.00
- Reflektor 1.00 Bh x Rp. 5,000.00 = Rp. 5,000.00
b. Tenaga = Rp. 80,200.00
- Tukang Listrik 0.50 oh x Rp. 123,000.00 = Rp. 61,500.00
JUMLAH = Rp. 61,500.00
JUMLAH (a) + (b) = Rp. 141,700.00
II PEKERJAAN TANAH
1 Galian Tanah Pondasi -
RUANG KELAS
HORIZONTAL 32.40 1.03 0.90 29.89
VERTIKAL 18.00 1.03 0.90 16.61
SELASAR
HORIZONTAL 16.20 0.73 0.70 8.22
VERTIKAL 4.20 0.73 0.70 2.13
Total Galian Tanah Pondasi 56.85
2 Pek. Pondasi
RUANG KELAS 50.40 0.48 0.70 16.758
SELASAR 20.40 0.38 0.50 3.825
Total Pek. Pondasi 20.583
3 Pek. Pondasi Batako Keliling bangunan 48.60 0.13 0.18 1.00 1.137
4 Pek. Sloof Beton 15/20 70.80 0.15 0.20 1.00 2.124
5 Pek. Kolom Beton k.1 (20 x 20) cm -
6 Pek. Kolom Beton k.2 (15 x 20) cm -
7 Pek. Kolom Beton (15/15) cm -
RUANG KELAS 0.15 0.15 4.13 17.00 1.580
SELASAR 0.15 0.15 2.92 7.00 0.460
PEMBAGI KUDA-KUDA 0.15 0.15 1.96 2.00 0.088
Total Pek. Kolom Beton (15/15) cm 2.128
V PEKERJAAN KERAMIK
1 Pek. Lantai Keramik 40 X 40 -
RUANG KELAS 7.98 5.880 2.000 93.845
SELASAR 16.35 2.100 34.335
Total Pek. Lantai Keramik 40 X 40 128.180
IX PEKERJAAN LISTRIK
1 Pek. Titik Listrik - - - 13.00 - - -
2 Pas. Stop Kontak - - - 2.00 - - -
3 Pas. Saklar Tunggal - - - - - -
4 Pas. Saklar Ganda - - - 5.00 - - -
5 Pas. Lampu Pijar SL 40 watt - - - 13.00 - - -
6 Pas. Lampu TL Bambu 40 watt
HARGA JUMLAH
NO JENIS PEKERJAAN SAT. VOLUME
SATUAN HARGA (Rp)
1 2 3 4 5 6
I PEKERJAAN PERSIAPAN
3 Papan nama Proyek ls 1.00 500,000.00 500,000.00
4 Pek. Pembongkaran ls 1.00 20,000,000.00 20,000,000.00
Jumlah Sub. I 20,500,000.00
II PEKERJAAN PASANGAN BATU & BETON
9 Pek. Lantai Kerja Mutu Beton 1 : 2 : 5 m3 2.01 948,504.00 1,907,376.29
Jumlah Sub. III 1,907,376.29
III PEKERJAAN PLESTERAN DAN ACIAN DINDING
3 Acian Dinding Luar Dalam m2 317.97 24,935.80 7,928,836.33
Jumlah Sub. IV 7,928,836.33
IV PEKERJAAN KERAMIK
1 Pek. Lantai Keramik 40 X 40 m2 9.00 259,933.00 2,339,397.00
Jumlah Sub. V 2,339,397.00
V PEKERJAAN KUSEN DAN DAUN PINTU JENDELA KACA
3 Pas. Ram Jendela m2 27.12 132,000.00 3,579,840.00
4 Pek. Kaca Polos 3 mm m2 11.80 251,623.50 2,969,157.30
Jumlah Sub. VI 6,548,997.30
HARGA JUMLAH
NO JENIS PEKERJAAN SAT. VOLUME
SATUAN HARGA (Rp)
1 2 3 4 5 6
VI PEKERJAAN ATAP DAN PLAFOND
2 Pek. Gording Ky 5/10 kls 2 m3 0.49 4,556,710.00 2,235,066.26
4 Pek. Penutup Atap Zenk Gelombng 0.20 mm m2 144.00 93,599.27 13,478,294.40
5 Pek, Bubungan Atap Zenk Licin m' 27.00 51,440.28 1,388,887.56
8 Pek. Rangka Plafond ky 5/7 kls 2 m2 25.79 92,685.00 2,390,037.20
9 Pek Penutup Plafond Tripleks 3 mm m2 292.29 46,024.50 13,452,501.11
10 Pek. List Kayu Standar m' 191.00 26,319.00 5,026,929.00
Jumlah Sub. VII 37,971,715.52
VII PEKERJAAN PENGECATAN
1 Pek. Cat Dinding Luar Dalam m2 317.97 31,982.90 10,169,602.71
2 Pek. Cat Lisplank Ky m2 21.60 53,698.00 1,159,876.80
3 Pek. Cat Plafond m2 292.29 31,982.90 9,348,281.84
4 Pek. Cat Kusen Pintu Jendela m2 33.34 53,698.00 1,790,269.84
5 Pek. Cat Daun Pintu/Jendela m2 45.20 53,698.00 2,427,042.20
Jumlah Sub. VIII 24,895,073.40
VIII PEKERJAAN KUNCI DAN PENGGANTUNG
1 Kunci tanam bh 3.00 302,494.00 907,482.00
2 Engsel pintu bh 12.00 77,623.50 931,482.00
3 Engsel Jendela bh 42.00 65,749.00 2,761,458.00
4 Grendel pintu tanam bh 3.00 49,598.00 148,794.00
5 Grendel jendela bh 21.00 49,598.00 1,041,558.00
6 Kait angin jendela bh 21.00 40,623.50 853,093.50
Jumlah Sub. X 6,643,867.50
IX PEKERJAAN LAIN-LAIN
1 Pembersihan akhir ls 1.00 3,000,000.00 3,000,000.00
2 Dokumentasi & Pelaporan ls 1.00 5,000,000.00 5,000,000.00
Jumlah Total Sub XI 8,000,000.00
X PEK. MEBELAIR
Meja Siswa Tunggal bh 0 400,000.00 -
Meja Kerja/Guru bh 3 2,700,000.00 8,100,000.00
Kursi Siswa Tunggal bh 0 350,000.00 -
Kursi Kerja/Guru bh 3 1,400,000.00 4,200,000.00
Papan Tulis White Board bh 0 1,300,000.00 -
Jumlah Total Sub XII 12,300,000.00
PEMERINTAH KABUPATEN BURU
SATUAN PENDIDIKAN NON FORMAL,
SANGGAR KEGIATAN BELAJAR
ENGINERS ESTIMATE
REKAPITULASI BIAYA
PEKERJAAN : PEMBANGUNAN RUANG KELAS SPNF SANGGAR KEGIATAN BEAJAR
JUMLAH
NO JENIS PEKERJAAN
HARGA (Rp)
I PEKERJAAN PERSIAPAN 20,500,000.00
A KONSTRUKSI 116,735,263.33
B FURNITURE 12,300,000.00
B ( PPN 10 % ) 12,903,526.33
Catatan : Harga-harga tersebut diatas sdh termasuk jasa, pajak-pajak sesuai ketentuan berlaku
KONSULTAN PERENCANA
CV. KINAMI
SATUAN KERJA :
SATUAN PENDIDIKAN NON FORMAL,
SANGGAR KEGIATAN BELAJAR
KABUPATEN BURU
PEKERJAAN :
PEMBANGUNAN RUANG KELAS SPNF SANGGAR KEGIATAN BEAJAR
LOKASI :
LALA - KABUPATEN BURU
TAHUN ANGGARAN :
2019
ARCHITECTS & C