…………………
Direktur
RENCANA ANGGARAN BIAYA
STREET FURNITURE
1 kursi taman heavy duty uk.93x50x70 8.00 unit 2,800,000.00 22,400,000.00
2 Pas.bollard besi tempa T=1m 101.00 unit 1,100,000.00 111,100,000.00
3 Pas.bola beton dia.40cm 50.00 unit 1,875,000.00 93,750,000.00
4 Pas.reiling 3'' stainlessteel 54.00 m1 180,800.00 9,763,200.00
PEKERJAAN TANAH
1 Galian tanah Sloff 1.18 M3 77,700.00 91,880.25
2 Galian tanah pondasi 3.75 M3 77,700.00 291,375.00
3 Urugan kembali 2.55 M3 55,600.00 141,536.75
PEKERJAAN PONDASI
1 Pas beton pondasi tapak 100 x 100 cm
- Pas. Beton K 250 1.02 m³ 931,000.00 949,620.00
- Pas. Besi ulir 103.52 kg 14,600.00 1,511,390.80
- Pas. Bekisting pondasi 6.00 m² 177,900.00 1,067,400.00
2 Lantai kerja pondasi tapak 0.15 M3 678,100.00 101,715.00
PEKERJAAN STRUKTUR
1 Pas. Sloof 20/30 cm
- Pas. Beton K 250 0.52 m³ 931,000.00 480,396.00
- Pas. Besi polos 115.41 kg 14,600.00 1,684,968.48
- Pas. Bekisting sloof 5.16 m² 197,000.00 1,016,520.00
2 Lantai kerja sloof S t.5 cm 0.09 M3 678,100.00 58,316.60
3 Pekerjaan Ukiran besi plat 3.60 m2 1,300,000.00 4,680,000.00
PEKERJAAN LANTAI
1 Coran K-100 lantai kerja T = 5 Cm Bawah Lantai 0.49 M3 678,100.00 334,981.40
2 Pas. Granit 60 x 60 tex kasar 9.88 M2 304,700.00 3,010,436.00
3 Pas. Granit 60 x 60 tex kasar untuk penutup sloff 4.30 M2 304,700.00 1,310,210.00
PEKERJAAN TANAH
1 Galian tanah Sloff 1.18 M3 77,700.00 91,880.25
2 Galian tanah pondasi 3.75 M3 77,700.00 291,375.00
3 Urugan kembali 2.55 M3 55,600.00 141,536.75
PEKERJAAN PONDASI
1 Pas beton pondasi tapak 100 x 100 cm
- Pas. Beton K 250 1.02 m³ 931,000.00 949,620.00
- Pas. Besi ulir 103.52 kg 14,600.00 1,511,390.80
- Pas. Bekisting pondasi 6.00 m² 177,900.00 1,067,400.00
2 Lantai kerja pondasi tapak 0.15 M3 678,100.00 101,715.00
PEKERJAAN STRUKTUR
1 Pas. Sloof 20/30 cm
- Pas. Beton K 250 0.52 m³ 931,000.00 480,396.00
- Pas. Besi polos 115.41 kg 14,600.00 1,684,968.48
- Pas. Bekisting sloof 5.16 m² 197,000.00 1,016,520.00
2 Lantai kerja sloof S t.5 cm 0.09 M3 678,100.00 58,316.60
3 Pekerjaan Ukiran besi plat 3.60 m2 1,300,000.00 4,680,000.00
PEKERJAAN LANTAI
1 Coran K-100 lantai kerja T = 5 Cm Bawah Lantai 0.49 M3 678,100.00 334,981.40
2 Pas. Granit 60 x 60 tex kasar 9.88 M2 304,700.00 3,010,436.00
3 Pas. Granit 60 x 60 tex kasar untuk penutup sloff 4.30 M2 304,700.00 1,310,210.00
PEKERJAAN TANAH
1 Galian tanah Sloff 1.18 M3 77,700.00 91,880.25
2 Galian tanah pondasi 3.75 M3 77,700.00 291,375.00
3 Urugan kembali 2.55 M3 55,600.00 141,536.75
PEKERJAAN PONDASI
1 Pas beton pondasi tapak 100 x 100 cm
- Pas. Beton K 250 1.02 m³ 931,000.00 949,620.00
- Pas. Besi ulir 103.52 kg 14,600.00 1,511,390.80
- Pas. Bekisting pondasi 6.00 m² 177,900.00 1,067,400.00
2 Lantai kerja pondasi tapak 0.15 M3 678,100.00 101,715.00
PEKERJAAN STRUKTUR
1 Pas. Sloof 20/30 cm
- Pas. Beton K 250 0.52 m³ 931,000.00 480,396.00
- Pas. Besi polos 115.41 kg 14,600.00 1,684,968.48
- Pas. Bekisting sloof 5.16 m² 197,000.00 1,016,520.00
2 Lantai kerja sloof S t.5 cm 0.09 M3 678,100.00 58,316.60
3 Pekerjaan Ukiran besi plat 3.60 m2 1,300,000.00 4,680,000.00
PEKERJAAN LANTAI
1 Coran K-100 lantai kerja T = 5 Cm Bawah Lantai 0.49 M3 678,100.00 334,981.40
2 Pas. Granit 60 x 60 tex kasar 9.88 M2 304,700.00 3,010,436.00
3 Pas. Granit 60 x 60 tex kasar untuk penutup sloff 4.30 M2 304,700.00 1,310,210.00
PEKERJAAN TENDA MEMBRANE
1 Pemasangan Tenda Membrane Coverage Area (P) 5,7 m x 1,9 m 10.83 M2 1,750,000.00 18,952,500.00
= 10,83 m2 dengan rangka besi pia GIP 6'' Tbl 3,2mm, besi pia
GIP 3'' Tbl 3,2mm, besi pia GIP 2,5'' Tbl 2,7mm, Bending pipa
GIP 3'', Baseplat 10 mm, plat steffner 8 mm dan 6 mm, Catenary
cable 8'', tensioner catenary(tumbuckle), Clamp plate SS 4
mm,About clamp plate bolt dan nut, finshing cat duco putih,
Tenda ta tunru 702-S2 White 750g/sqm, Sudah termasuk biaya
transportasi+pemasangan.
PEKERJAAN TANAH
1 Galian tanah Sloff 1.18 M3 77,700.00 91,880.25
2 Galian tanah pondasi 3.75 M3 77,700.00 291,375.00
3 Urugan kembali 2.55 M3 55,600.00 141,536.75
PEKERJAAN PONDASI
1 Pas beton pondasi tapak 100 x 100 cm
- Pas. Beton K 250 1.02 m³ 931,000.00 949,620.00
- Pas. Besi ulir 103.52 kg 14,600.00 1,511,390.80
- Pas. Bekisting pondasi 6.00 m² 177,900.00 1,067,400.00
2 Lantai kerja pondasi tapak 0.15 M3 678,100.00 101,715.00
PEKERJAAN STRUKTUR
1 Pas. Sloof 20/30 cm
- Pas. Beton K 250 0.52 m³ 931,000.00 480,396.00
- Pas. Besi polos 115.41 kg 14,600.00 1,684,968.48
- Pas. Bekisting sloof 5.16 m² 197,000.00 1,016,520.00
2 Lantai kerja sloof S t.5 cm 0.09 M3 678,100.00 58,316.60
3 Pekerjaan Ukiran besi plat 3.60 m2 1,300,000.00 4,680,000.00
PEKERJAAN LANTAI
1 Coran K-100 lantai kerja T = 5 Cm Bawah Lantai 0.49 M3 678,100.00 334,981.40
2 Pas. Granit 60 x 60 tex kasar 9.88 M2 304,700.00 3,010,436.00
3 Pas. Granit 60 x 60 tex kasar untuk penutup sloff 4.30 M2 304,700.00 1,310,210.00
PEKERJAAN TANAH
1 Galian tanah Sloff 1.18 M3 77,700.00 91,880.25
2 Galian tanah pondasi 3.75 M3 77,700.00 291,375.00
3 Urugan kembali 2.55 M3 55,600.00 141,536.75
PEKERJAAN PONDASI
1 Pas beton pondasi tapak 100 x 100 cm
- Pas. Beton K 250 1.02 m³ 931,000.00 949,620.00
- Pas. Besi ulir 103.52 kg 14,600.00 1,511,390.80
- Pas. Bekisting pondasi 6.00 m² 177,900.00 1,067,400.00
2 Lantai kerja pondasi tapak 0.15 M3 678,100.00 101,715.00
PEKERJAAN STRUKTUR
1 Pas. Sloof 20/30 cm
- Pas. Beton K 250 0.52 m³ 931,000.00 480,396.00
- Pas. Besi polos 115.41 kg 14,600.00 1,684,968.48
- Pas. Bekisting sloof 5.16 m² 197,000.00 1,016,520.00
2 Lantai kerja sloof S t.5 cm 0.09 M3 678,100.00 58,316.60
3 Pekerjaan Ukiran besi plat 3.60 m2 1,300,000.00 4,680,000.00
PEKERJAAN TEMPAT DUDUK BETON
1 Pas pondasi batu kali 0.23 m³ 748,000.00 168,300.00
2 Pas aanstampang batu kali 0.08 m³ 358,600.00 28,688.00
3 Pekerjaan pasir urug t. 5 cm 0.04 m³ 138,100.00 5,524.00
4 Pekerjaan dinding beton bertulang t.8 cm 0.06 m³ 5,680,600.00 336,291.52
5 Pekerjaan Plat beton bertulang t.8 cm 0.16 m³ 4,251,100.00 680,176.00
6 Pekerjaan Lapis granit 60 x 60 3.83 m2 304,700.00 1,166,391.60
7 Pekerjaan vas bunga 1.00 unit 642,700.00 642,700.00
PEKERJAAN LANTAI
1 Coran K-100 lantai kerja T = 5 Cm Bawah Lantai 0.49 M3 678,100.00 334,981.40
2 Pas. Granit 60 x 60 tex kasar 9.88 M2 304,700.00 3,010,436.00
3 Pas. Granit 60 x 60 tex kasar untuk penutup sloff 4.30 M2 304,700.00 1,310,210.00
PEKERJAAN TANAH
1 Galian tanah Sloff 1.18 M3 77,700.00 91,880.25
2 Galian tanah pondasi 3.75 M3 77,700.00 291,375.00
3 Urugan kembali 2.55 M3 55,600.00 141,536.75
PEKERJAAN PONDASI
1 Pas beton pondasi tapak 100 x 100 cm
- Pas. Beton K 250 1.02 m³ 931,000.00 949,620.00
- Pas. Besi ulir 103.52 kg 14,600.00 1,511,390.80
- Pas. Bekisting pondasi 6.00 m² 177,900.00 1,067,400.00
2 Lantai kerja pondasi tapak 0.15 M3 678,100.00 101,715.00
PEKERJAAN STRUKTUR
1 Pas. Sloof 20/30 cm
- Pas. Beton K 250 0.52 m³ 931,000.00 480,396.00
- Pas. Besi polos 115.41 kg 14,600.00 1,684,968.48
- Pas. Bekisting sloof 5.16 m² 197,000.00 1,016,520.00
2 Lantai kerja sloof S t.5 cm 0.09 M3 678,100.00 58,316.60
3 Pekerjaan Ukiran besi plat 3.60 m2 1,300,000.00 4,680,000.00
PEKERJAAN LANTAI
1 Coran K-100 lantai kerja T = 5 Cm Bawah Lantai 0.49 M3 678,100.00 334,981.40
2 Pas. Granit 60 x 60 tex kasar 9.88 M2 304,700.00 3,010,436.00
3 Pas. Granit 60 x 60 tex kasar untuk penutup sloff 4.30 M2 304,700.00 1,310,210.00
PEKERJAAN TANAH
1 Galian tanah Sloff 1.18 M3 77,700.00 91,880.25
2 Galian tanah pondasi 3.75 M3 77,700.00 291,375.00
3 Urugan kembali 2.55 M3 55,600.00 141,536.75
PEKERJAAN PONDASI
1 Pas beton pondasi tapak 100 x 100 cm
- Pas. Beton K 250 1.02 m³ 931,000.00 949,620.00
- Pas. Besi ulir 103.52 kg 14,600.00 1,511,390.80
- Pas. Bekisting pondasi 6.00 m² 177,900.00 1,067,400.00
2 Lantai kerja pondasi tapak 0.15 M3 678,100.00 101,715.00
PEKERJAAN STRUKTUR
1 Pas. Sloof 20/30 cm
- Pas. Beton K 250 0.52 m³ 931,000.00 480,396.00
- Pas. Besi polos 115.41 kg 14,600.00 1,684,968.48
- Pas. Bekisting sloof 5.16 m² 197,000.00 1,016,520.00
2 Lantai kerja sloof S t.5 cm 0.09 M3 678,100.00 58,316.60
3 Pekerjaan Ukiran besi plat 3.60 m2 1,300,000.00 4,680,000.00
PEKERJAAN LANTAI
1 Coran K-100 lantai kerja T = 5 Cm Bawah Lantai 0.49 M3 678,100.00 334,981.40
2 Pas. Granit 60 x 60 tex kasar 9.88 M2 304,700.00 3,010,436.00
3 Pas. Granit 60 x 60 tex kasar untuk penutup sloff 4.30 M2 304,700.00 1,310,210.00
V SMK3
A Penyiapan RK3K 2,000,000.00
1 a. Pembuatan manual prosedur, instruksi kerja, ijin kerja dll. 3.00 set 500,000.00 1,500,000.00
2 b. Pembuatan kartu identitas kerja (KIP). 50.00 org 10,000.00 500,000.00
F Personil K3 15,000,000.00
a. Petugas K3 2.00 OB 2,500,000.00 5,000,000.00
b. Petugas P3K 2.00 OB 2,500,000.00 5,000,000.00
c. Petugas Pengatus Lalu Lintas 2.00 OB 2,500,000.00 5,000,000.00
Sat-
No. Koofisien Upah/ Bahan Harga Upah Harga Bahan Jumlah Harga Jumlah Harga
uan
1 2 3 4 5 6 7 8
I PEKERJAAN PERSIAPAN
1.1 1 M' PENGUKURAN DAN PEMASANGAN BOUWPLANK Dibulatkan 61,700.00
Upah :
0.100 OH Pekerja 95,000.00 9,500.00
0.100 OH Tukang Kayu 105,000.00 10,500.00
0.010 OH Kepala Tukang 107,000.00 1,070.00
0.005 OH Mandor 110,000.00 550.00
Bahan :
0.012 M3 Kayu 5/7 Klas IV 1,800,000.00 21,600.00
0.020 Kg Paku 5 cm - 7 cm 15,000.00 300.00
0.007 M3 Kayu 2/3 Klas IV 1,800,000.00 12,600.00
21,620.00 34,500.00 56,120.00
Overhead + Fee ( Max. 10%) 10% 5,612.00
Jumlah 61,732.00
Dibulatkan 61,700.00
4.2 1 M³ MEMBUAT BETON MUTU F'C = 9,8 MPa (K 125), SLUMP (12 ± 2) CM, W/C = 0,78 Dibulatkan 792,900.00
Upah :
1.650 OH Pekerja 95,000.00 156,750.00
0.275 OH Tukang Batu 105,000.00 28,875.00
0.028 OH Kepala Tukang 107,000.00 2,996.00
0.083 OH Mandor 110,000.00 9,130.00
Bahan :
276.00 kg Semen Portland 1,260.00 347,760.00
828.00 kg Pasir Beton (kg) 96.43 79,842.86
1,012.00 kg Kerikil Beton (kg) 93.33 94,453.33
215.00 Liter Air 5.00 1,075.00
197,751.00 523,131.19 720,882.19
Overhead + Fee ( Max. 10%) 10% 72,088.22
Jumlah 792,970.41
Dibulatkan 792,900.00
4.3 1 M³ MEMBUAT BETON MUTU F'C = 12,2 MPa (K 150), SLUMP (12 ± 2) CM, W/C = 0,72 Dibulatkan 822,200.00
Upah :
1.650 OH Pekerja 95,000.00 156,750.00
0.275 OH Tukang Batu 105,000.00 28,875.00
0.028 OH Kepala Tukang 107,000.00 2,996.00
0.083 OH Mandor 110,000.00 9,130.00
Bahan :
299.000 kg Semen Portland 1,260.00 376,740.00
799.000 kg Pasir Beton (kg) 96.43 77,046.43
1,017.000 kg Kerikil Beton (kg) 93.33 94,920.00
215.000 Liter Air 5.00 1,075.00
197,751.00 549,781.43 747,532.43
Overhead + Fee ( Max. 10%) 10% 74,753.24
Jumlah 822,285.67
CATT: Bobot isi pasir = 1.400 kg/m3, Bobot isi kerikil = 1.800 kg/m3
4.4 1 M³ MEMBUAT LANTAI KERJA BETON MUTU F'C = 7,4 MPa (K 100), SLUMP (3-6) CM, W/C = 0,87 Dibulatkan 678,100.00
Upah :
1.200 OH Pekerja 95,000.00 114,000.00
0.200 OH Tukang Batu 105,000.00 21,000.00
0.020 OH Kepala Tukang 107,000.00 2,140.00
0.060 OH Mandor 110,000.00 6,600.00
Bahan :
230.00 kg Semen Portland 1,260.00 289,800.00
893.00 kg Pasir Beton (kg) 96.43 86,110.71
1,027.00 kg Kerikil Beton (kg) 93.33 95,853.33
200.00 Liter Air 5.00 1,000.00
143,740.00 472,764.05 616,504.05
Overhead + Fee ( Max. 10%) 10% 61,650.40
Jumlah 678,154.45
Dibulatkan 678,100.00
4.4 1 M³ MEMBUAT BETON STRUKTUR MUTU F'C = 14,5 MPa (K 175), SLUMP (12 ± 2) CM, W/C = 0,66 Dibulatkan 856,800.00
Upah :
1.650 OH Pekerja 95,000.00 156,750.00
0.275 OH Tukang Batu 105,000.00 28,875.00
0.028 OH Kepala Tukang 107,000.00 2,996.00
0.083 OH Mandor 110,000.00 9,130.00
Bahan :
326.00 kg Semen Portland 1,260.00 410,760.00
760.00 kg Pasir Beton (kg) 96.43 73,285.71
1,029.00 kg Split 2/3 93.33 96,040.00
215.00 Liter Air 5.00 1,075.00
197,751.00 581,160.71 778,911.71
Overhead + Fee ( Max. 10%) 10% 77,891.17
Jumlah 856,802.89
Dibulatkan 856,800.00
4.5 1 M³ MEMBUAT BETON STRUKTUR MUTU F'C = 16,9 MPa (K 200), SLUMP (12 ± 2) CM, W/C = 0,61 Dibulatkan 889,900.00
Upah :
1.650 OH Pekerja 95,000.00 156,750.00
0.275 OH Tukang Batu 105,000.00 28,875.00
0.028 OH Kepala Tukang 107,000.00 2,996.00
0.083 OH Mandor 110,000.00 9,130.00
Bahan : -
352.000 kg Semen Portland 1,260.00 443,520.00
731.000 kg Pasir Beton (kg) 96.43 70,489.29
1,031.000 kg Split 2/3 93.33 96,226.67
215.000 Liter Air 5.00 1,075.00
197,751.00 611,310.95 809,061.95
Overhead + Fee ( Max. 10%) 10% 80,906.20
Jumlah 889,968.15
Dibulatkan 889,900.00
4.6 1 M³ MEMBUAT BETON STRUKTUR MUTU F'C = 19,3 MPa (K 225), SLUMP (12 ± 2) CM, W/C = 0,58 Dibulatkan 914,400.00
Upah :
1.650 OH Pekerja 95,000.00 156,750.00
0.275 OH Tukang Batu 105,000.00 28,875.00
0.028 OH Kepala Tukang 107,000.00 2,996.00
0.083 OH Mandor 110,000.00 9,130.00
Bahan :
371.000 kg Semen Portland 1,260.00 467,460.00
698.000 kg Pasir Beton (kg) 96.43 67,307.14
1,047.000 kg Split 2/3 93.33 97,720.00
215.000 Liter Air 5.00 1,075.00
197,751.00 633,562.14 831,313.14
Overhead + Fee ( Max. 10%) 10% 83,131.31
Jumlah 914,444.46
4.7 1 M³ MEMBUAT BETON STRUKTUR MUTU F'C = 21,7 MPa (K 250), SLUMP (12 ± 2) CM, W/C = 0,56 Dibulatkan 931,000.00
Upah :
1.650 OH Pekerja 95,000.00 156,750.00
0.275 OH Tukang Batu 105,000.00 28,875.00
0.028 OH Kepala Tukang 107,000.00 2,996.00
0.083 OH Mandor 110,000.00 9,130.00
Bahan :
384.00 kg Semen Portland 1,260.00 483,840.00
692.00 kg Pasir Beton (kg) 96.43 66,728.57
1,039.00 kg Split 2/3 93.33 96,973.33
215.00 Liter Air 5.00 1,075.00
197,751.00 648,616.90 846,367.90
Overhead + Fee ( Max. 10%) 10% 84,636.79
Jumlah 931,004.70
Dibulatkan 931,000.00
4.10 1 M³ MEMBUAT BETON STRUKTUR MUTU F'C = 26,4 MPa (K 300), SLUMP (12 ± 2) CM, W/C = 0,52 Dibulatkan 968,100.00
Upah :
1.650 OH Pekerja 95,000.00 156,750.00
0.275 OH Tukang Batu 105,000.00 28,875.00
0.028 OH Kepala Tukang 107,000.00 2,996.00
0.083 OH Mandor 110,000.00 9,130.00
Bahan :
413.00 kg Semen Portland 1,260.00 520,380.00
681.00 m3 Pasir Beton (kg) 96.43 65,667.86
1,021.00 m3 Split 2/3 93.33 95,293.33
215.00 Liter Air 5.00 1,075.00
197,751.00 682,416.19 880,167.19
Overhead + Fee ( Max. 10%) 10% 88,016.72
Jumlah 968,183.91
Dibulatkan 968,100.00
4.11 1 M³ MEMBUAT BETON STRUKTUR MUTU F'C = 28,8 MPa (K 325), SLUMP (12 ± 2) CM, W/C = 0,49 Dibulatkan 1,060,600.00
Upah :
2.100 OH Pekerja 95,000.00 199,500.00
0.350 OH Tukang Batu 105,000.00 36,750.00
0.035 OH Kepala Tukang 107,000.00 3,745.00
0.105 OH Mandor 110,000.00 11,550.00
Bahan :
439.000 kg Semen Portland 1,260.00 553,140.00
670.000 kg Pasir Beton (kg) 96.43 64,607.14
1,006.000 kg Split 2/3 93.33 93,893.33
215.000 Liter Air 5.00 1,075.00
251,545.00 712,715.48 964,260.48
Overhead + Fee ( Max. 10%) 10% 96,426.05
Jumlah 1,060,686.52
Dibulatkan 1,060,600.00
4.12 1 M³ MEMBUAT BETON STRUKTUR MUTU F'C = 31,2 MPa (K 350), SLUMP (12 ± 2) CM, W/C = 0,48 Dibulatkan 1,072,200.00
Upah :
2.100 OH Pekerja 95,000.00 199,500.00
0.350 OH Tukang Batu 105,000.00 36,750.00
0.035 OH Kepala Tukang 107,000.00 3,745.00
0.105 OH Mandor 110,000.00 11,550.00
Bahan :
448.000 kg Semen Portland 1,260.00 564,480.00
667.000 kg Pasir Beton (kg) 96.43 64,317.86
1,000.000 kg Split 2/3 93.33 93,333.33
215.000 Liter Air 5.00 1,075.00
251,545.00 723,206.19 974,751.19
Overhead + Fee ( Max. 10%) 10% 97,475.12
Jumlah 1,072,226.31
Dibulatkan 1,072,200.00
6.1 1 M² PAS. DINDING BATA UK. (5 X 11 X 22) CM TEBAL 1/2 BATA, CAMPURAN SPESI 1 SP : 2 PP Dibulatkan 131,600.00
Upah :
0.300 OH Pekerja 95,000.00 28,500.00
0.100 OH Tukang batu 105,000.00 10,500.00
0.010 OH Kepala Tukang 107,000.00 1,070.00
0.015 OH Mandor 110,000.00 1,650.00
Bahan :
70.000 bh Batu Bata 700.00 49,000.00
18.950 kg Semen Portland 1,260.00 23,877.00
0.038 m3 Pasir Pasang 133,000.00 5,054.00
41,720.00 77,931.00 119,651.00
Overhead + Fee ( Max. 10%) 10% 11,965.10
Jumlah 131,616.10
Dibulatkan 131,600.00
6.2 1 M² PAS. DINDING BATA UK. (5 X 11 X 22) CM TEBAL 1/2 BATA, CAMPURAN SPESI 1 SP : 4 PP Dibulatkan 122,021.90
Upah :
0.300 OH Pekerja 95,000.00 28,500.00
0.100 OH Tukang batu 105,000.00 10,500.00
0.010 OH Kepala Tukang 107,000.00 1,070.00
0.015 OH Mandor 110,000.00 1,650.00
Bahan :
70.000 bh Batu Bata 700.00 49,000.00
11.500 kg Semen Portland 1,260.00 14,490.00
0.043 m3 Pasir Pasang 133,000.00 5,719.00
41,720.00 69,209.00 110,929.00
Overhead + Fee ( Max. 10%) 10% 11,092.90
Jumlah 122,021.90
Dibulatkan 122,000.00
7.1 1 M2 Pasang lantai batu alam andesit bintik bakar 30 x 60 x 3 cm. Dibulatkan 382,000.00
Bahan :
1.100 m2 Batu Andesit bintik bakar 30x60x3 190,000.00 209,000.00
13.400 kg Semen portland 1,260.00 16,884.00
0.035 M3 Pasir pasang 133,000.00 4,655.00
1.500 Kg Semen warna 15,000.00 22,500.00
Upah :
0.700 Oh Pekerja 95,000.00 66,500.00
0.350 Oh Tukang batu 105,000.00 36,750.00
0.035 Oh Kepala tukang 107,000.00 3,745.00
0.035 Oh Mandor 110,000.00 3,850.00
Jumlah 253,039.00 110,845.00 363,884.00
Overhead + Fee ( Max. 10%) 5% 18,194.20
Jumlah 382,078.20
Dibulatkan 382,000.00
7.2 1 M2 Pasang lantai batu alam andesit bintik bakar 30 x 30 x 3 cm. Dibulatkan 363,900.00
Bahan :
1.100 m2 Batu Andesit bintik bakar 30x30x3 160,000.00 176,000.00
13.400 kg Semen portland 1,260.00 16,884.00
0.035 M3 Pasir pasang 133,000.00 4,655.00
1.500 Kg Semen warna 15,000.00 22,500.00
Upah :
0.700 Oh Pekerja 95,000.00 66,500.00
0.350 Oh Tukang batu 105,000.00 36,750.00
0.035 Oh Kepala tukang 107,000.00 3,745.00
0.035 Oh Mandor 110,000.00 3,850.00
Jumlah 220,039.00 110,845.00 330,884.00
Overhead + Fee ( Max. 10%) 10% 33,088.40
Jumlah 363,972.40
Dibulatkan 363,900.00
7.4 1 M2 Pasang lantai batu alam andesit bintik bakar 30 x 30 x 2 cm. Dibulatkan 330,800.00
Bahan :
1.100 Bh Batu Andesit bintik bakar 30x30x2 140,000.00 154,000.00
13.400 kg Semen portland 1,260.00 16,884.00
0.035 M3 Pasir pasang 133,000.00 4,655.00
1.500 Kg Semen warna 15,000.00 22,500.00
Upah :
0.620 Oh Pekerja 95,000.00 58,900.00
0.350 Oh Tukang batu 105,000.00 36,750.00
0.035 Oh Kepala tukang 107,000.00 3,745.00
0.030 Oh Mandor 110,000.00 3,300.00
Jumlah 198,039.00 102,695.00 300,734.00
Overhead + Fee ( Max. 10%) 10% 30,073.40
Jumlah 330,807.40
Dibulatkan 330,800.00
14.10 1 M2 PENGECATAN TEMBOK BARU (1 LAPIS PLAMIR, 1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP) Dibulatkan 25,400.00
Upah :
0.020 OH pekerja 95,000.00 1,900.00
0.063 OH tukang cat 105,000.00 6,615.00
0.006 OH kepala tukang 107,000.00 674.10
0.003 OH mandor 110,000.00 330.00
Bahan :
0.100 kg Plamur Tembok 25,000.00 2,500.00
0.100 kg Cat Dasar 23,000.00 2,300.00
0.260 kg Cat Penutup (Cat Air) 34,000.00 8,840.00
9,519.10 13,640.00 23,159.10
Overhead + Fee ( Max. 10%) 10% 2,315.91
Jumlah 25,475.01
Dibulatkan 25,400.00
8.3 1 M2 PENGECATAN PERMUKAAN BAJA SECARA MANUAL SISTEM 1 LAPIS CAT MUTAKHIR Dibulatkan 28,400.00
Upah :
0.060 OH pekerja 95,000.00 5,700.00
0.060 OH tukang cat 105,000.00 6,300.00
0.012 OH kepala tukang 107,000.00 1,284.00
0.003 OH mandor 110,000.00 330.00
Bahan :
0.300 kg Cat Penutup (Cat Minyak) 40,000.00 12,000.00
0.010 Bh Kuas 15,000.00 150.00
0.010 Ltr Pengencer 10,000.00 100.00
13,614.00 12,250.00 25,864.00
Overhead + Fee ( Max. 10%) 10% 2,586.40
Jumlah 28,450.40
Dibulatkan 28,400.00
X. PEKERJAAN LAINNYA
10.1 1 M2 MEMASANG 1 M3 BETON (Bertulang) Dibulatkan 4,138,700.00
Upah :
3.000 OH pekerja 95,000.00 285,000.00
1.500 OH tukang Batu 105,000.00 157,500.00
0.150 OH kepala tukang 107,000.00 16,050.00
0.015 OH mandor 110,000.00 1,650.00
Bahan :
1.050 M3 Beton K200 889,900.00 934,395.00
150.000 Kg Pembesian 14,600.00 2,190,000.00
1.000 M2 Bekisting 177,900.00 177,900.00
460,200.00 3,302,295.00 3,762,495.00
Overhead + Fee ( Max. 10%) 10% 376,249.50
Jumlah 4,138,744.50
Dibulatkan 4,138,700.00
10.2 1 Unit PEKERJAAN STRUKTUR VERTIKAL GARDEN Dibulatkan 2,444,700.00
Upah :
1.810 OH Pekerja 95,000.00 171,950.00
2.580 OH Tukang Besi 105,000.00 270,900.00
0.080 OH Kepala Tukang 107,000.00 8,560.00
0.050 OH Mandor 110,000.00 5,500.00
Bahan :
26.500 m Besi Hollow Galvanis 40x40x1,6mm 30,000.00 795,000.00
0.200 m Besi Hollow 100x100x1,8mm 120,000.00 24,000.00
170.000 cm Pengelasan 3,200.00 544,000.00
2.800 m2 Pengecatan 25,864.00 72,419.20
0.248 m2 Besi Plat Hitam T=5mm 445,000.00 110,137.50
22.000 bh Dynabolt + Fisher 10,000.00 220,000.00
456,910.00 1,765,556.70 2,222,466.70
Overhead + Fee ( Max. 10%) 10% 222,246.67
Jumlah 2,444,713.37
Dibulatkan 2,444,700.00
Upah :
3.400 OH Pekerja 95,000.00 323,000.00
4.500 OH Tukang Besi 105,000.00 472,500.00
1.500 OH Kepala Tukang 107,000.00 160,500.00
1.000 OH Mandor 110,000.00 110,000.00
Bahan :
7.200 m2 GeoTextile t=4mm 350,000.00 2,520,000.00
0.360 bal Media Tanam (Rockwool) 1,400,000.00 504,000.00
20.000 bh Dynabolt + Fisher 10,000.00 200,000.00
1,066,000.00 3,224,000.00 4,290,000.00
Overhead + Fee ( Max. 10%) 10% 429,000.00
Jumlah 4,719,000.00
Dibulatkan 4,719,000.00
Upah :
1.848 OH Pekerja 95,000.00 175,560.00
2.500 OH Tukang Besi 105,000.00 262,500.00
0.200 OH Kepala Tukang 107,000.00 21,400.00
0.050 OH Mandor 110,000.00 5,500.00
Bahan :
1.440 m2 ACP 4 mm PVDF 188,000.00 270,720.00
1.440 m2 Cutting Laser 100,000.00 144,000.00
1.000 btg Rangka Hollow 40 x 40 x 2 30,000.00 30,000.00
464,960.00 444,720.00 909,680.00
Overhead + Fee ( Max. 10%) 10% 90,968.00
Jumlah 1,000,648.00
Dibulatkan 1,000,600.00
10.5 1 Set IRIGASI TETES Dibulatkan 19,358,900.00
Upah :
15.000 OH Pekerja 95,000.00 1,425,000.00
11.000 OH Tukang Pipa 105,000.00 1,155,000.00
2.000 OH Kepala Tukang 107,000.00 214,000.00
1.000 OH Mandor 110,000.00 110,000.00
Bahan :
1.000 Bh Tangki Air 1000 Liter 1,550,000.00 1,550,000.00
1.000 Bh Timer Digital 100,000.00 100,000.00
1.000 Unit Mesin Pompa 250w 800,000.00 800,000.00
52.000 M Pipa HDPE 3/4" 45,000.00 2,340,000.00
11.000 Bh Stop Kran Dia. 3/4" (putar) 45,000.00 495,000.00
50.000 Bh Klem 3/4 3,000.00 150,000.00
204.000 M Selang HDPE 7mm 40,000.00 8,160,000.00
11.000 Set Aksesoris Irigasi Tetes (Dripper,Dll) 100,000.00 1,100,000.00
2,904,000.00 14,695,000.00 17,599,000.00
Overhead + Fee ( Max. 10%) 10% 1,759,900.00
Jumlah 19,358,900.00
Dibulatkan 19,358,900.00
10.6 1 M3 Membuat dinding beton bertulang (150 kg besi + bekisting) Dibulatkan 5,680,600.00
Upah :
5.300 OH Pekerja 95,000.00 503,500.00
0.275 OH Tukang batu 105,000.00 28,875.00
1.300 OH Tukang kayu 105,000.00 136,500.00
1.050 OH Tukang besi 105,000.00 110,250.00
0.263 OH Kepala tukang 107,000.00 28,087.50
0.265 OH Mandor 110,000.00 29,150.00
Bahan :
0.240 m³ Kayu Terentang balok 2,300,000.00 552,000.00
3.200 kg Paku 2 - 5" 15,000.00 48,000.00
1.600 Ltr Residu 10,000.00 16,000.00
157.500 kg Besi beton polos U24 11,000.00 1,732,500.00
2.250 kg Kawat beton 15,000.00 33,750.00
336.000 kg Semen portland 1,260.00 423,360.00
0.540 m³ Pasir beton 135,000.00 72,900.00
0.810 m³ Kerikil Beton 140,000.00 113,400.00
0.160 m³ Kayu Klas II Balok 2,500,000.00 400,000.00
2.800 lbr Triplek 9 mm 120,000.00 336,000.00
24.000 btg Kayu Dolken ø 8-10 Panjang 400 cm 25,000.00 600,000.00
836,362.50 4,327,910.00 5,164,272.50
Overhead + Fee ( Max. 10%) 10% 516,427.25
Jumlah 5,680,699.75
Dibulatkan 5,680,600.00
Upah :
0.490 OH Pekerja 95,000.00 46,512.00
0.165 OH Tukang kayu 105,000.00 17,325.00
0.028 OH Tukang besi 105,000.00 2,898.00
0.022 OH Tukang batu 105,000.00 2,310.00
0.021 OH Kepala tukang 107,000.00 2,296.22
0.024 OH Mandor 110,000.00 2,692.80
Bahan :
0.040 m³ Kayu Terentang balok 2,300,000.00 92,000.00
0.400 kg Paku 2 - 5" 15,000.00 6,000.00
0.350 lbr Triplek 9 mm 120,000.00 42,000.00
4.143 kg Besi beton polos U24 11,000.00 45,576.30
0.060 kg Kawat beton 15,000.00 900.00
28.000 kg Semen portland 1,260.00 35,280.00
0.039 m³ Pasir beton 135,000.00 5,265.00
0.058 m³ Kerikil Beton 140,000.00 8,120.00
74,034.02 235,141.30 309,175.32
Bahan :
1.000 m² Pas Bata 1 : 4 110,929.00 110,929.00
1.000 m² Plesteran 1 : 4 58,895.40 58,895.40
1.000 m² Pas acian dinding 35,765.00 35,765.00
1.000 m² Pas Lapis batu Palimanan 278,805.00 278,805.00
0.500 m1 Pas Profil beton 180,000.00 90,000.00
0.014 m³ Beton K-100 lantai kerja t.5 cm 687,082.43 9,893.99
584,288.39 584,288.39
Overhead + Fee ( Max. 10%) 10% 58,428.84
Jumlah 642,717.23
Dibulatkan 642,700.00
10.10 1 M2 Memasang lantai granit (60 x 60) cm Dibulatkan 304,700.00
Upah :
0.700 OH Pekerja 95,000.00 66,500.00
0.350 OH Tukang batu 105,000.00 36,750.00
0.035 OH Kepala tukang 107,000.00 3,745.00
0.035 OH Mandor 110,000.00 3,850.00
Bahan :
2.780 bh Granit 60 x 60 cm kasar 45,000.00 125,100.00
10.000 kg Semen portland 1,260.00 12,600.00
0.045 m³ Pasir pasang 133,000.00 5,985.00
1.500 kg Semen Warna 15,000.00 22,500.00
110,845.00 166,185.00 277,030.00
Overhead + Fee ( Max. 10%) 10% 27,703.00
Jumlah 304,733.00
Dibulatkan 304,700.00
…………………
Direktur
DAFTAR HARGA UPAH, BAHAN DAN PERALATAN
A UPAH
1 Kepala Tukang OH Rp. 107,000.00
2 Mandor OH Rp. 110,000.00
3 Pekerja OH Rp. 95,000.00
4 Tukang Batu OH Rp. 105,000.00
5 Tukang Besi OH Rp. 105,000.00
6 Tukang Cat OH Rp. 105,000.00
7 Tukang Kayu OH Rp. 105,000.00
8 Tukang Pipa OH Rp. 105,000.00
9 Tukang OH Rp. 105,000.00
B BAHAN
I. Semen
1 Semen (50 kg) zak 63,000.00
2 Semen Portland Kg 1,260.00 50 kg/zak
3 Semen Warna Kg 15,000.00
VI Bahan Sanitasi
1 Tangki Air 1000 Liter Bh 1,550,000.00
2 Mesin Pompa 250w Unit 800,000.00
3 Pipa HDPE 3/4" M1 45,000.00
4 Stop Kran Dia. 3/4" (putar) Bh 45,000.00
5 Selang HDPE 7mm M 40,000.00
6 Aksesoris Irigasi Tetes (Dripper,Dll) Set 100,000.00
IX Bahan Pipa
1 Pipa PVC Dia. 3" M1 25,000.00
2 Pipa PVC Dia. 6" M1 187,500.00
3 Pipa Galvanis Stainless 4" M1 100,000.00
X Bahan Lain
1 Penjaga Jarak Bekisting / Spacer Bh 5,000.00
2 Air Ltr 5.00
3 Solar Ltr 11,000.00
4 GeoTextile t=4mm M2 350,000.00
5 Media Tanam (Rockwool) Bal 1,400,000.00
6 ACP 4 mm PVDF M2 188,000.00
7 Cutting Laser M2 100,000.00
8 Timer Digital Bh 100,000.00
9 ACP lbr 548,960.00
10 Dynabolt + Fisher Bh 10,000.00
B PERALATAN
1 Dumptruck Sewa-hari 500,000.00
2 Pick up Sewa-hari 400,000.00
3 Molen Sewa-hari 250,000.00
4 genset Sewa-hari 200,000.00
5 Pompa Air Sewa-hari 200,000.00
6 Mesin Las Jam 50,000.00
7 Tripot/ Tackel & handle crane 2 T Sewa-hari 100,000.00
…………………
Direktur
DAFTAR HARGA UPAH DAN BAHAN PEKERJAAN SIPIL BANGUNAN
DINAS PEKERJAAN UMUM DAN PENATAAN RUANG
KOTA PADANG PANJANG
TAHUN ANGGARAN 2020
UPAH
1 Kepala Tukang OH Rp. 147,000.00
2 Mandor OH Rp. 147,000.00
3 Pekerja OH Rp. 100,000.00
4 Tukang Batu OH Rp. 135,000.00
5 Tukang Besi OH Rp. 135,000.00
6 Tukang Besi Konstruksi OH Rp. 135,000.00
7 Tukang Cat OH Rp. 135,000.00
8 Tukang Kayu OH Rp. 135,000.00
10 Tukang Las OH Rp. 135,000.00
9 Tukang Khusus Alumunium OH Rp. 135,000.00
11 Tukang Pipa OH Rp. 135,000.00
12 Tukang OH Rp. 135,000.00
BAHAN
I. Semen
1 Semen (50 kg) zak Rp. 64,000.00
2 Semen Portland Kg Rp. 1,280.00 50 kg/zak
3 Semen Putih Kg Rp. 6,000.00 40 kg/zak
4 Semen Putih (40 kg) zak Rp. 240,000.00
5 Semen Warna Kg Rp. 15,000.00
25
20 Batu endesit Alur Kancing (10x20) M2 Rp. 190,000.00
26
21 Beton Guiding Block (30 x 30 x 3) cm Bh Rp. 21,000.00
22 Beton Guiding Block (30 x 30 x 4) cm Bh Rp. 23,000.00
23 Batu Andesit (30 x 30 x 1,3) Bintik Bakar M2 Rp. 157,500.00
24 Batu Andesit (30 x 30 x 3) Bintik Polos M2 Rp. 250,000.00
25 Batu Andesit (40 x 40 x 3) cm Bintik Bakar M2 Rp. 260,000.00
26 Batu Andesit (30 x 60 x 3) Bintik Bakar M2 Rp. 265,000.00
27 Batu relief Pintu Angin roster (20 x 20) Bh Rp. 60,000.00
28 Batu relief Pintu Angin roster (30 x 30) Bh Rp. 72,500.00
29 Tutup Main Hole 60 x 60 cm unit Rp. 1,350,000.00 by desain
30 Koral Beton M3 Rp. 150,000.00 BJ (kg/m3) = 1,500
31 Koral Beton (kg) Kg Rp. 100.00
32 Kerikil Beton M3 Rp. 150,000.00 BJ (kg/m3) = 1,500
33 Kerikil Beton (kg) Kg Rp. 100.00
34 Kerikil Saring M3 Rp. 250,000.00
35 Kerikil Timbunan/Sirtu M3 Rp. 150,000.00
36 Pasir Beton M3 Rp. 152,000.00 BJ (kg/m3) = 1,400
37 Pasir Beton (kg) Kg Rp. 108.57
38 Pasir Pasang M3 Rp. 152,000.00
39 Pasir Urug M3 Rp. 85,000.00
40 Split 2/3 M3 Rp. 355,000.00 BJ (kg/m3) = 1,500
41 Split 2/3 Kg Rp. 236.67
42 Tanah Timbunan M3 Rp. 78,750.00
43 Paving Block M2 Rp. 130,500.00
44 Pengadaan Cincin Sumuran φ 80 cm Bh Rp. 280,000.00
45 Pengadaan Cincin Sumuran φ 100 cm Bh Rp. 345,000.00
27
8 Besi Plat Baja Kg Rp. 12,000.00
9 Besi Baja IWF Kg Rp. 13,700.00
10 Besi Profil IWF Kg Rp. 13,500.00
11 Besi Siku L.30.30.3 Kg Rp. 11,250.00
12 Besi Strip (0,2x2) cm kg Rp. 11,250.00
13 Besi Strip Tebal 5 mm Kg Rp. 11,250.00
14 Besi Strip Kg Rp. 11,250.00
15 Kawat Beton Kg Rp. 19,500.00
16 Kawat Duri M Rp. 2,500.00 BJ = 0.167
17 Kawat Harmonika M2 Rp. 25,000.00
18 Kawat Las Kg Rp. 37,500.00
19 Kawat Las Listrik Kg Rp. 30,000.00
20 Paku 1 cm - 2,5 cm Kg Rp. 19,300.00
21 Paku 1,5" Kg Rp. 19,300.00
22 Paku 10 cm Kg Rp. 17,800.00
23 Paku 12 cm Kg Rp. 17,800.00
24 Paku 2 - 5" Kg Rp. 17,800.00
25 Paku 2 - 6" Kg Rp. 17,800.00
26 Paku 5 cm - 10 cm Kg Rp. 17,800.00
27 Paku 5 cm - 12 cm Kg Rp. 17,800.00
28 Paku 5 cm - 7 cm Kg Rp. 17,800.00
29 Paku Sekrup 1 cm - 2,5 cm Bh Rp. 300.00
30 Paku Sekrup Kg Rp. 20,000.00
31 Paku Skrup 5 cm Kg Rp. 20,000.00
32 Paku Triplek Kg Rp. 19,400.00
33 Besi Squaretube 25 x25 x 1,6 P = 6 M M Rp. 13,300.00
34 Besi Lis Kaca (1 x 1) cm M Rp. 4,200.00
35 Baut/Paku + Wasser Kg Rp. 1,300.00
36 Alumunium Composit Panel PE Interior Lbr Rp. 587,000.00
37 Alumunium Composit Panel PUDF Eksterior Lbr Rp. 800,000.00
38 Acrilic t = 2 mm Lbr Rp. 550,000.00
39 Acrilic t = 3 mm Lbr Rp. 755,000.00
40 Acrilic t = 5 mm Lbr Rp. 1,225,000.00
41 Acrilic t = 8 mm Lbr Rp. 1,985,000.00
42 Acrilic t = 10 mm Lbr Rp. 2,485,000.00
28
VI Bahan Pelapis Plafond
1 Formica T = 4 mm Lbr Rp. 120,000.00
2 Formica T = 3 mm Lbr Rp. 90,000.00
3 Gypsum Board (120 x 240 x 9) mm Lbr Rp. 74,000.00
4 GRC tebal 4 mm Lbr Rp. 74,100.00
5 GRC tebal 6 mm Lbr Rp. 139,000.00
6 Lambersering Lbr Rp. 16,000.00
7 Plywood Tebal 4 mm Lbr Rp. 72,500.00
8 Plywood Tebal 9 mm Lbr Rp. 125,000.00
9 Palfond PVC putih t. 8 mm M Rp. 62,500.00
10 Plafond PVC berwarna M Rp. 37,000.00
11 List Profil PVC M Rp. 20,000.00
12 List Siku PVC M Rp. 17,000.00
13 Ramset / Dina Boft Bh Rp. 4,000.00
14 Teakwood Ukuran 120 x 240 x 4 mm Lbr Rp. 103,350.00
15 Triplek Tebal 4 mm M2 Rp. 23,500.00
16 Triplek Tebal 6 mm M2 Rp. 30,700.00
17 Triplek 9 mm M2 Rp. 41,000.00
18 Triplek 12 mm M2 Rp. 59,000.00
19 Triplek 15 mm M2 Rp. 77,000.00
20 Triplek 18 mm M2 Rp. 84,200.00
21 Policarbonate twinlite Roll Rp. 3,116,600.00
22 Cornice coumpound Zak Rp. 75,000.00
23 Skrup gypsum Ktk Rp. 68,400.00
24 Joint tape pcs Rp. 20,000.00
25 Hollo galvalum 20 x 40 Btg Rp. 21,300.00
26 Hollo galvalum 40 x 40 Btg Rp. 27,800.00
27 Furing Btg Rp. 11,000.00
28 Karpet M2 Rp. 15,000.00
29 Akustik Plafond 30 x 60 Lbr Rp. 38,650.00
30 Akustik Plafond 60x 120 Lbr Rp. 77,300.00
31 List Gypsum t = 8 cm btg Rp. 13,000.00
32 List Gypsum t = 10 cm btg Rp. 15,500.00
33 List Gypsum t = 12 cm btg Rp. 18,500.00
29
14 Sunblast M2 Rp. 125,600.00
15 Kait Angin Bh Rp. 22,000.00 Belluci
16 Kunci Lemari Bh Rp. 25,000.00 Ferza
17 Kunci Selot Bh Rp. 225,000.00 Muller
18 Kunci Silinder Bh Rp. 150,000.00 Classic
19 Kunci Tanam Antik Bh Rp. 375,000.00
20 Kunci Tanam Biasa Bh Rp. 324,000.00
30
21 Kunci Tanam Kamar Mandi Bh Rp. 116,250.00
22 Kunci Pintu Sorong / Sliding set Rp. 115,000.00
23 Handle pintu + kunci alumunium set Rp. 86,700.00
24 handle pintu psg Rp. 185,000.00
25 Profil Kaca M Rp. 51,250.00
26 Skrup Fixer Bh Rp. 3,200.00
27 Sealant Tube Rp. 40,400.00
28 Spring Knip Bh Rp. 30,000.00
29 Kusen PVC Putih & Pintu M2 Rp. 1,325,000.00
30 Kusen PVC Putih & Jendela M2 Rp. 1,650,000.00
31 Selinder Rp. 150,000.00
32 Pintu Geser / Sleding M2 Rp. 1,850,000.00
33 Karet Kaca M Rp. 1,375.00
34 Cubicle kaca tempered t. 12 mm M2 Rp. 1,000,000.00
35 Cubicle PVC t.12 mm M2 Rp. 2,300,000.00
36 Cubicle Penolic Polos t. 12 mm M2 Rp. 2,700,000.00
37 Cubicle ACP t. 12 mm M2 Rp. 1,400,000.00
38 Cubicle Penolic Motif t. 12 mm M2 Rp. 2,600,000.00
Acssesories Cubicle
1 Gc. 018.(GW) pss unit Rp. 56,500.00
2 Gc. 018.(GG) pss unit Rp. 68,000.00
3 SH 5503 (GG) 180 SS unit Rp. 328,000.00
4 Kt. 001 (8-10 mm) SS unit Rp. 132,000.00
5 GL. 8601 ccp keeper unit Rp. 578,000.00
6 GH. 25 - 01 cp unit Rp. 63,000.00
7 GH. 25 - 02 cp unit Rp. 94,000.00
8 GH. 25 - 05 cp unit Rp. 184,000.00
9 GK. 82803 unit Rp. 37,000.00
31
21 Seng Plat 3" x 6" BJLS 30 M Rp. 52,000.00
22 Dynabolt Pcs Rp. 1,500.00
23 Baja Ringan Profil C. 75. 60 M1 Rp. 13,300.00
24 Baja Ringan Profil C. 75. 100 M1 Rp. 17,000.00
25 Baja Ringan Profil C. 75. 0.75 M1 Rp. 15,000.00
26 Reng/Topspan M1 Rp. 8,200.00
27 Baut/Screw 12/20 Pcs Rp. 250.00
28 Baut/Screw 14/20 Pcs Rp. 433.33
29 Baut/Screw 16/16 Pcs Rp. 390.00
30 Talang M1 Rp. 14,000.00
31 Spandek 0,25 x 6 m Lbr Rp. 232,500.00
32 Spandek 0,30 x 6 m Lbr Rp. 259,000.00
33 Atap Bitumen Gelombang Lbr Rp. 178,500.00
34 Nok Bitumen Gelombang Lbr Rp. 98,000.00
IX Bahan Sanitasi
1 Bak Cuci Stainles Steel Bh Rp. 500,000.00 American Standar
2 Bathup Marbel Unit Rp. 3,200,000.00
3 Bathup Porselen Unit Rp. 5,500,000.00
4 Bak Fiberglass Bh Rp. 282,000.00
5 Floor Drain Plastik Bh Rp. 16,000.00
6 Floor Drain Stainless Steel Bh Rp. 136,000.00
7 Kloset Duduk / Monoblok Bh Rp. 750,000.00 American Standar
8 Kloset Duduk / Otomatis Bh Rp. 2,150,000.00 American Standar
9 Kloset Jongkok Bh Rp. 310,000.00 American Standar
10 Kran Air (Plastik) Bh Rp. 13,600.00
11 Kran Air (Stainless Steel) Bh Rp. 68,000.00
32
12 Seal Tape Bh Rp. 4,500.00
13 Urinoir Bh Rp. 2,633,300.00
14 Washtafel Bh Rp. 801,000.00
15 Water Drain + Asesories Set Rp. 100,000.00
16 Waterstop Lebar 150 mm M1 Rp. 78,000.00
17 Waterstop Lebar 200 mm M1 Rp. 83,000.00
18 Stop Kran Dia. 1" (putar) bh Rp. 190,000.00
19 Klep Dia 3/4" bh Rp. 75,000.00
20 Mesin Jet Pump Kap. 250 Watt Unit Rp. 2,300,000.00
21 Mesin Pompa Tekan Kap. 150 Watt Unit Rp. 6,500,000.00
22 Kran Zink Unit Rp. 175,000.00
23 Kran Dinding Bh Rp. 55,000.00
24 Tangki Air 1000 Liter Bh Rp. 1,200,000.00
25 Tangki Air 500 Liter Bh Rp. 800,000.00
26 Pelampung Otomatis Bh Rp. 150,000.00
X Bahan Pengecatan
1 Ampelas Lbr Rp. 11,700.00
2 Cat Dasar Kg Rp. 31,000.00
3 Cat Antara Kg Rp. 42,000.00
4 Cat Menie Kg Rp. 31,000.00
5 Cat Penutup (Cat Air) Kg Rp. 37,200.00
6 Cat Penutup (Cat Air) Kg Rp. 129,400.00
7 Cat Penutup (Cat Minyak) Kg Rp. 60,800.00
8 Dempul Kg Rp. 17,500.00
9 Dempul Kayu Kg Rp. 31,400.00
10 Kuas Bh Rp. 27,250.00
11 Meni (Read Lead) A Kg Rp. 35,000.00
12 Meni (Read Lead) B Kg Rp. 29,000.00
13 Meni Besi Kg Rp. 35,000.00
14 Minyak Bekisting Ltr Rp. 52,500.00
15 Minyak Pelumas Ltr Rp. 30,000.00
16 Pengencer Ltr Rp. 20,000.00
17 Plamur Tembok Kg Rp. 22,700.00
18 Politur Ltr Rp. 67,700.00
19 Politur Jadi Ltr Rp. 72,500.00
20 Residu Kg Rp. 95,000.00
21 Residu Ltr Rp. 20,000.00
22 Residu Atau Ter Ltr Rp. 18,100.00
23 Sabun Kg Rp. 11,000.00
24 Soda Api Kg Rp. 50,000.00
25 Solar ltr Rp. 10,500.00
26 Teak Oil Ltr Rp. 35,000.00
27 Vernis Ltr Rp. 71,000.00
28 Wood Filler kg Rp. 72,500.00
29 Woodstain Kg Rp. 77,500.00
30 Sanding Kg Rp. 80,000.00
31 Melamic Kg Rp. 82,500.00
32 Thinner Ltr Rp. 23,400.00
33 Vernis Batu Alam M2 Rp. 73,000.00
33
XI Bahan Listrik
1 Bola SON-T 400 Watt Bh Rp. 203,300.00
2 Bola SON-T 250 Watt Bh Rp. 185,000.00
3 Bola SON-T 150 Watt Bh Rp. 145,800.00
4 Ballast BSN 400 L 300 I Bh Rp. 476,600.00
5 Ballast BSN 250 L 300 I Bh Rp. 293,300.00
6 Ballast BSN 150 L 300 I Bh Rp. 173,300.00
7 Capasitor Bh Rp. 46,000.00
8 Ignitor SN 58 Bh Rp. 46,000.00
9 Bola lampu XL Spiral 18 watt Bh Rp. 41,000.00
10 Man City S501 LED Bh Rp. 373,300.00
11 Man City S503 LED Bh Rp. 515,000.00
12 Driver Convertor LED 60 Watt Bh Rp. 790,000.00
13 Street Light S501 Bh Rp. 250,000.00
14 Kap Type S-501 Bh Rp. 240,000.00
15 Kap Type S-504 Bh Rp. 408,300.00
16 Lampu selang LED M' Rp. 53,300.00
17 Lampu Sorot 10 W LED Bh Rp. 131,700.00
18 Lampu Sorot 20 W LED Bh Rp. 156,700.00
19 Lampu Sorot 30 W LED Bh Rp. 256,700.00
20 Lampu Sorot 50 W LED Bh Rp. 388,300.00
21 Lampu Sorot 500 Watt LED Bh Rp. 1,900,000.00
22 Lampu Kepala LED Bh Rp. 230,000.00
23 Lampu Ecofit LED Tube 16 watt Bh Rp. 78,300.00
24 Lampu T8 LED 16 Watt Bh Rp. 83,300.00
25 Lampu TL 2 x 18 Watt Grille Bh Rp. 30,000.00
26 Lampu TL 2 x 36 Watt Grille Bh Rp. 51,700.00
27 Pipa Listrik 5/6" btg Rp. 15,000.00
28 Pipa Listrik 5/8" Btg Rp. 11,800.00
29 Kabel NYM 2 x 1,5 Roll Rp. 320,000.00
30 Kabel NYM 2 x 2,5 Roll Rp. 307,250.00
31 Kabel NYM 3 x 2,5 Roll Rp. 328,600.00
32 Kabel NYM 3 x 4 Roll Rp. 841,700.00
33 Kabel NYM 4 x 2,5 Roll Rp. 1,391,700.00
34 Kabel NYA 1 x1,5 Roll Rp. 225,000.00
35 Kabel NYA 1 x 2,5 Roll Rp. 260,000.00
36 Kabel NYY 2 x 2,5 Roll Rp. 456,700.00
37 Kabel NYY 3 x 2,5 Roll Rp. 720,000.00
38 Kabel Twistik 2 x 10 mm Roll Rp. 3,241,700.00
39 Kabel Twistik 2 x 16 mm Roll Rp. 4,591,600.00
40 Box Panel Bh Rp. 1,241,600.00
41 Stang Bh Rp. 74,500.00
42 Klem (tiang biasa) Set Rp. 70,000.00
43 Klem (tiang beton) Set Rp. 90,000.00
44 Baut Bh Rp. 2,500.00
45 MCB 1 Phase 6A Bh Rp. 60,000.00
46 MCB 1 Phase 10A Bh Rp. 60,000.00
47 MCB 1 Phase 16A Bh Rp. 75,000.00
48 MCB 1 Phase 25A Bh Rp. 75,000.00
49 MCB 1 Phase 32A Bh Rp. 85,000.00
50 MCB 1 Phase 40A Bh Rp. 113,300.00
34
51 Magnetic contraktor 60A Bh Rp. 563,300.00
52 Magnetic contraktor 32A Bh Rp. 440,000.00
53 Pearching surf Bh Rp. 33,500.00
54 Isolasi Bh Rp. 8,000.00
55 Fitting lampu Bh Rp. 27,600.00
56 Kerucut / Cone rambu lalu lintas Bh Rp. 181,600.00
57 Starter Bh Rp. 8,100.00
58 Steker T Arde Bh Rp. 15,800.00
59 Paku beton Kotak Rp. 24,300.00
60 Joint Slavee 30 cm Bh Rp. 10,000.00
61 Paku Klem bungkus Rp. 15,000.00
62 Mata Gerinda Bh Rp. 12,500.00
63 Gerinda Listrik Bh Rp. 2,033,300.00
64 Timer Panel Bh Rp. 675,000.00
65 Baterai Timer Bh Rp. 88,300.00
66 Bor Beton Listrik Bh Rp. 4,525,000.00
67 Tangga Alumunium Tinggi 7 meter Bh Rp. 4,100,000.00
68 T dus Bh Rp. 1,000.00
69 MCB Bh Rp. 55,000.00
70 Mongkok Bh Rp. 18,000.00
71 Saklar Tunggal Bh Rp. 23,100.00
72 Saklar Ganda Bh Rp. 30,750.00
73 Stop Kontak Bh Rp. 30,250.00
74 Saklar TV Bh Rp. 53,300.00
75 Outlet Telepon Bh Rp. 47,500.00
76 Outlet TV Rp. 39,800.00
77 Down light / PLC 13 W - 18 W (4") Bh Rp. 30,000.00
78 Fiting Bh Rp. 50,000.00
79 Box Panel PVC isi 4 MCB Bh Rp. 32,500.00
80 MCB 6 A Bh Rp. 55,000.00
81 MCB 4 A Bh Rp. 57,500.00
35
19 Pipa PVC Dia. 3" M1 Rp. 42,400.00
20 Pipa PVC Dia. 4" M1 Rp. 66,700.00
21 Pipa PVC Ø 63 mm M1 Rp. 44,500.00
22 Pipa PVC Ø 90 mm M1 Rp. 78,600.00
23 Pipa PVC Ø 110 mm M1 Rp. 115,500.00
24 Pipa PVC Ø 150 mm M1 Rp. 243,700.00
25 Pipa PVC Ø 200 mm M1 Rp. 387,500.00
26 Pipa PVC Ø 250 mm M1 Rp. 615,800.00
27 Pipa PVC Ø 300 mm M1 Rp. 959,100.00
28 Pipa PVC Ø 400 mm M1 Rp. 1,575,300.00
29 Pipa PVC Ø 450 mm M1 Rp. 1,989,500.00
30 Pipa PVC Ø 500 mm M1 Rp. 2,496,400.00
31 Pipa HDPE Ø 63 mm M1 Rp. 84,300.00
32 Pipa HDPE Ø 100 mm M1 Rp. 117,900.00
33 Pipa HDPE Ø 125 mm M1 Rp. 187,300.00
34 Pipa HDPE Ø 150 mm M1 Rp. 244,000.00
35 Pipa HDPE Ø 200 mm M1 Rp. 478,000.00
36 Pipa HDPE Ø 250 mm M1 Rp. 738,700.00
37 Pipa HDPE Ø 300 mm M1 Rp. 942,200.00
38 Pipa HDPE Ø 400 mm M1 Rp. 1,906,900.00
39 Pipa HDPE Ø 450 mm M1 Rp. 2,352,100.00
40 Pipa HDPE Ø 500 mm M1 Rp. 2,948,400.00
36
DELFIANTO, S.ST, MT
NIP. 19730828 199903 1 001
37
1 1 Unit PEKERJAAN STRUKTUR VERTIKAL GARDEN
Upah :
1.8100 OH Pekerja Rp 100,000.00
2.5800 OH Tukang Besi Rp 135,000.00
0.0800 OH Kepala Tukang Rp 147,000.00
0.0500 OH Mandor Rp 147,000.00
Bahan :
26.5000 m Besi Hollow Galvanis 40x40x1,6mm Rp 23,333.33
0.2000 m Besi Hollow 100x100x1,8mm Rp 85,000.00
170.0000 cm Pengelasan Rp 3,310.78
2.8000 m2 Pengecatan Rp 38,500.00
0.2475 m2 Besi plat hitam Rp 500,000.00
22.0000 bh dinabolt Rp 5,000.00
Overhead + F 10%
Jumlah
Overhead + F 10%
Jumlah
Overhead + F 10%
Jumlah
Overhead + F 10%
Jumlah
Overhead + F 0%
Jumlah
Overhead + F 0%
Jumlah
2.3 1 Unit BOX PANEL LISTRIK
Upah :
6.5000 OH Pekerja Rp 100,000.00
7.0000 OH Tukang Lampu Rp 135,000.00
2.0000 OH Kepala Tukang Rp 147,000.00
1.0000 OH Mandor Rp 147,000.00
Bahan :
3.0000 bh MCB 10A Rp -
1.0000 bh Contactor 20A Rp -
1.0000 bh Box Panel LVMDP 40x60x20cm Rp -
1.0000 bh Timer Digital Rp -
1.0000 bh ELCB Rp -
1.0000 Set Kabel wiring dan Aksesoris lain Rp -
1.0000 Set Grounding Set Rp -
1.0000 Unit Pondasi Box Panel Rp -
50.0000 m Kabel Twisted 2X10mm Rp 6,500.00
Overhead + F 0%
Jumlah
Overhead + F 0%
Jumlah
Overhead + F 0%
Jumlah
V. PEKERJAAN PLESTERAN
Overhead + F 0%
Jumlah
5.2 1 M² MEMASANG PLESTERAN 1 SP : 4 PP, TEBAL 15 MM
Upah :
0.3000 OH Pekerja Rp 92,000.00
0.1500 OH Tukang batu Rp 120,000.00
0.0150 OH Kepala Tukang Rp 130,000.00
0.0150 OH Mandor Rp 120,000.00
Bahan :
6.2400 kg Semen Portland Rp 1,260.00
0.0240 m3 Pasir Pasang Rp 147,000.00
Overhead + F 0%
Jumlah
Overhead + F 0%
Jumlah
IV PEKERJAAN PENGECATAN
4.1 1 M2 PENGECATAN PERMUKAAN BAJA SECARA MANUAL SISTEM 1 LAPIS CAT MUTAKHIR
Upah :
0.0600 OH pekerja Rp 100,000.00
0.0600 OH tukang cat Rp 135,000.00
0.0120 OH kepala tukang Rp 147,000.00
0.0030 OH mandor Rp 147,000.00
Bahan :
0.3000 kg Cat Penutup (Cat Minyak) Rp 60,800.00
0.0100 Bh Kuas Rp 27,250.00
0.0100 Ltr Pengencer Rp 20,000.00
Overhead + F 10%
Jumlah
VIII. PEKERJAAN PENUTUP LANTAI DAN PENUTUP DINDING
8.1 1 M2 MEMASANG DINDING BATU TEMPEL HITAM
Upah :
0.7000 OH Pekerja Rp 100,000.00
0.3500 OH Tukang Batu Rp 135,000.00
0.0350 OH Kepala Tukang Rp 147,000.00
0.0350 OH Mandor Rp 147,000.00
Bahan :
1.1000 M2 Batu Tempel Hitam Rp 110,000.00
11.7500 kg Semen Portland Rp 1,280.00
0.0350 m3 Pasir Pasang Rp 152,000.00
Overhead + F #REF!
Jumlah
Dibulatkan 2,296,900.00
Rp 181,000.00
Rp 348,300.00
Rp 11,760.00
Rp 7,350.00
Rp 618,333.33
Rp 17,000.00
Rp 562,832.60
Rp 107,800.00
Rp 123,750.00
Rp 110,000.00
Rp 548,410.00 Rp 1,539,715.93 Rp 2,088,125.93
Rp 208,812.59
Rp 2,296,938.53
Dibulatkan #NAME?
Rp 140,000.00
Rp 283,500.00
Rp 11,760.00
Rp 2,940.00
Rp 632,333.33
#NAME?
Rp 67,500.00
Rp 413,847.50
Rp 60,000.00
Rp 438,200.00 #NAME? #NAME?
#NAME?
#NAME?
Dibulatkan 2,193,100.00
Rp 340,000.00
Rp 607,500.00
Rp 220,500.00
Rp 147,000.00
Rp 2,736.00
Rp 576,000.00
Rp 100,000.00
Rp 1,315,000.00 Rp 678,736.00 Rp 1,993,736.00
Rp 199,373.60
Rp 2,193,109.60
Dibulatkan 1,620,700.00
Rp 184,800.00
Rp 337,500.00
Rp 29,400.00
Rp 7,350.00
Rp 386,992.74
Rp 504,000.00
Rp 23,333.33
Rp 559,050.00 Rp 914,326.08 Rp 1,473,376.08
Rp 147,337.61
Rp 1,620,713.68
Dibulatkan
Rp 184,800.00
Rp 337,500.00
Rp 29,400.00
Rp 7,350.00
Rp 400,000.00
Rp 520,940.00
Rp -
Rp -
Rp -
Rp 559,050.00 Rp 920,940.00 Rp 1,479,990.00
Rp -
Rp 1,479,990.00
Dibulatkan 76,100.00
Rp 20,000.00
Rp 43,200.00
Rp 11,760.00
Rp 1,176.00
Rp -
Rp -
Rp -
Rp 76,136.00 Rp - Rp 76,136.00
Rp -
Rp 76,136.00
Dibulatkan 74,700.00
Rp 20,000.00
Rp 41,850.00
Rp 11,760.00
Rp 1,176.00
Rp -
Rp -
Rp -
Rp 74,786.00 Rp - Rp 74,786.00
Rp -
Rp 74,786.00
Dibulatkan 2,361,000.00
Rp 650,000.00
Rp 945,000.00
Rp 294,000.00
Rp 147,000.00
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 325,000.00
Rp 2,036,000.00 Rp 325,000.00 Rp 2,361,000.00
Rp -
Rp 2,361,000.00
Dibulatkan 10,400.00
Rp 7,000.00
Rp 2,700.00
Rp 588.00
Rp 147.00
Rp -
Rp -
Rp -
Rp 10,435.00 Rp - Rp 10,435.00
Rp -
Rp 10,435.00
Dibulatkan 3,426,000.00
Rp 1,500,000.00
Rp 1,485,000.00
Rp 294,000.00
Rp 147,000.00
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 3,426,000.00 Rp - Rp 3,426,000.00
Rp -
Rp 3,426,000.00
Dibulatkan 78,300.00
Rp 27,600.00
Rp 18,000.00
Rp 1,950.00
Rp 1,800.00
Rp 19,535.04
Rp 2,352.00
Rp 49,350.00 Rp 21,887.04 Rp 71,237.04
Rp 7,123.70
Rp 78,360.74
Dibulatkan 66,800.00
Rp 27,600.00
Rp 18,000.00
Rp 1,950.00
Rp 1,800.00
Rp 7,862.40
Rp 3,528.00
Rp 49,350.00 Rp 11,390.40 Rp 60,740.40
Rp -
Rp 66,814.44
Dibulatkan 36,900.00
Rp 18,400.00
Rp 12,000.00
Rp 1,300.00
Rp 1,200.00
Rp 4,095.00
Rp 32,900.00 Rp 4,095.00 Rp 36,995.00
Rp -
Rp 36,995.00
Rp 6,000.00
Rp 8,100.00
Rp 1,764.00
Rp 441.00
Rp 18,240.00
Rp 272.50
Rp 200.00
Rp 16,305.00 Rp 18,712.50 Rp 35,017.50
Rp 3,501.75
Rp 38,519.25
Dibulatkan #REF!
Rp 70,000.00
Rp 47,250.00
Rp 5,145.00
Rp 5,145.00
Rp 121,000.00
Rp 15,040.00
Rp 5,320.00
Rp 127,540.00 Rp 141,360.00 Rp 268,900.00
#REF!
#REF!
TIME SCHEDULE
SUB KEGIATAN : PEMBANGUNAN JALAN
PEKERJAAN : PEMBANGUNAN PEDESTRIAN KAWASAN PASAR
LOKASI : PADANG PANJANG
V SMK3 1.338 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061
0.00
BOBOT PER MINGGU 100.00 0.803 3.796 3.356 3.782 3.975 3.975 4.887 5.064 5.633 5.633 5.456 5.569 4.657 4.657 4.657 5.745 5.745 5.745 4.881 4.881 3.969 3.133
RENCANA
KOMULATIF BOBOT PER MINGGU - 0.803 4.599 7.955 11.737 15.712 19.687 24.574 29.639 35.271 40.904 46.360 51.929 56.586 61.242 65.899 71.644 77.390 83.135 88.016 92.898 96.867 100.00
BOBOT PER MINGGU
REALISASI
KOMULATIF BOBOT PER MINGGU
TERCEPAT
DEVIASI
TERLAMBAT
Jangka Waktu Pelaksanaan Pekerjaan selama : 5 (Lima) Bulan atau 150 (Seratus Lima Puluh) Hari Kalender Pekanbaru, 02 Februari 2021
PENAWAR
PT. KARYA MUDA BELIA
…………………
Direktur