1 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
2
I PEKERJAAN PERSIAPAN 0.94 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06
II PEKERJAAN JALAN BETON 83.50 10.44 10.44 10.44 10.44 10.44 10.44 10.44 10.44
III PEKERJAAN CANSTING 10.48 1.31 1.31 1.31 1.31 1.31 1.31 1.31 1.31
Jumlah 100.00
A RENCANA PERMINGGU 0.06 1.37 1.37 1.37 1.37 1.37 11.81 11.81 11.81 10.50 10.50 10.50 12.01 12.01 1.84 0.33
B KOMULATIF RENCANA 0.06 1.43 2.80 4.16 5.53 6.90 18.71 30.51 42.32 52.82 63.31 73.81 85.82 97.82 99.67 100.00
Jumlah Rp 1,004,560,598.56
NO URAIAN PEKERJAAN SAT VOLUME KODE HARGA SAT. JML.HARGA TOTAL HARGA
1 Pekerjaan Pasir Di bawah Lantai Kerja (Tebal =5 cm) m3 155.400 A.1 220,076.37 34,199,867.34
2 Pekerjaan Beton Lantai Kerja K 100 (Tebal =5 cm) m3 155.400 D. 3 929,506.00 144,445,231.95
3 Pekerjaan Jalan Beton K 300 (Tebal = 15 cm) m3 466.200 D.2 1,255,151.12 585,151,449.99
4 Pekerjaan Pembesian Jalan Beton kg 3302.849 D. 4 14,827.78 48,973,908.01
5 Pek. Pasangan Plastik Cor T = 0.4 mm m2 3108.000 - 1,750.00 5,439,000.00
818,209,457.29
III PEKERJAAN CANSTING
B. PEKERJAAN PONDASI
B.1 MEMASANG 1 M3 PONDASI BATU BELAH, CAMPURAN 1 PC : 5 PP
Bahan
1.200 M3 Batu Belah 15 cm / 20 cm @ Rp. 142,474.19 Rp. 170,969.03
136.000 Kg Semen Portland @ Rp. 1,170.68 Rp. 159,212.42
0.544 M3 Pasir Pasang @ Rp. 166,884.10 Rp. 90,784.95
Rp. 420,966.39
Tenaga
1.500 org/hr Pekerja @ Rp. 75,000.00 Rp. 112,500.00
0.750 org/hr Tukang Batu @ Rp. 100,000.00 Rp. 75,000.00
0.075 org/hr Kepala Tukang Batu @ Rp. 125,000.00 Rp. 9,375.00
0.075 org/hr Mandor @ Rp. 150,000.00 Rp. 11,250.00
Rp. 208,125.00
Total Jumlah Rp. 629,091.39
C. PEKERJAAN PLESTERAN
C.1 MEMASANG 1 M2 PLESTERAN 1 PC : 3 PP, TEBAL 15 MM
Bahan
7.776 Kg Semen Portland @ Rp. 1,170.68 Rp. 9,103.20
0.023 m3 Pasir Pasang @ Rp. 166,884.10 Rp. 3,838.33
Rp. 12,941.54
Tenaga
0.300 org/hr Pekerja @ Rp. 75,000.00 Rp. 22,500.00
0.150 org/hr Tukang Batu @ Rp. 100,000.00 Rp. 15,000.00
0.015 org/hr Kepala Tukang Batu @ Rp. 125,000.00 Rp. 1,875.00
0.015 org/hr Mandor @ Rp. 150,000.00 Rp. 2,250.00
Rp. 41,625.00
Total Jumlah Rp. 54,566.54
Tenaga
0.200 org/hr Pekerja @ Rp. 75,000.00 Rp. 15,000.00
0.100 org/hr Tukang Batu @ Rp. 100,000.00 Rp. 10,000.00
0.010 org/hr Kepala Tukang Batu @ Rp. 125,000.00 Rp. 1,250.00
0.010 org/hr Mandor @ Rp. 150,000.00 Rp. 1,500.00
Rp. 27,750.00
Total Jumlah Rp. 31,554.71
D. PEKERJAAN BETON
D. 1 MEMBUAT 1 M3 BETON MUTU F'c =19,3 Mpa (K 225), SLUMP (12 ± 2) CM, W/C = 0,58
Bahan
371.000 Kg PC (Semen Portland) @ Rp. 1,170.68 Rp. 434,322.10
698.000 Kg PB (Pasir Beton) @ Rp. 186.31 Rp. 130,046.06
1047.000 Kg KR (Maksimum 30 mm) @ Rp. 359.67 Rp. 376,577.22
215.000 Liter Air @ Rp. 14.94 Rp. 3,213.14
Rp. 944,158.52
Tenaga
1.650 org/hr Pekerja @ Rp. 75,000.00 Rp. 123,750.00
0.275 org/hr Tukang Batu @ Rp. 100,000.00 Rp. 27,500.00
0.028 org/hr Kepala Tukang Batu @ Rp. 125,000.00 Rp. 3,500.00
0.083 org/hr Mandor @ Rp. 150,000.00 Rp. 12,450.00
Rp. 167,200.00
Total Jumlah Rp. 1,111,358.52
D.2 MEMBUAT 1 M3 BETON MUTU F'c = 26,4 MPa (K 300), SLUMP (12 ± 2) CM, W/c = 0,52
Bahan
413.00 Kg PC (Semen Portland) @ Rp. 1,170.68 Rp. 483,490.64
681.00 Kg PB (Pasir Beton) @ Rp. 186.31 Rp. 126,878.75
1,021.00 Kg KR (Maksimum 30 mm) @ Rp. 359.67 Rp. 367,225.73
215.00 Liter Air @ Rp. 14.94 Rp. 3,213.14
0.14 Ls Alat Bantu Peralatan/mobiler @ Rp. 750,000.00 Rp. 107,142.86
Rp. 1,087,951.12
Tenaga
1.650 org/hr Pekerja @ Rp. 75,000.00 Rp. 123,750.00
0.275 org/hr Tukang Batu @ Rp. 100,000.00 Rp. 27,500.00
0.028 org/hr Kepala Tukang Batu @ Rp. 125,000.00 Rp. 3,500.00
0.083 org/hr Mandor @ Rp. 150,000.00 Rp. 12,450.00
Rp. 167,200.00
Total Jumlah Rp. 1,255,151.12
D. 3 MEMBUAT 1 M3 LANTAI KERJA BETON MUTU F'c = 7,4 MPa (K 100), SLUMP (3 - 6) CM, W/C = 0,87
Bahan
230.000 Kg PC (Semen Portland) @ Rp. 1,170.68 Rp. 269,256.29
893.000 Kg PB (Pasir Beton) @ Rp. 186.31 Rp. 166,376.97
1027.000 Kg KR (Maksimum 30 mm) @ Rp. 359.67 Rp. 369,383.76
200.000 Liter Air @ Rp. 14.94 Rp. 2,988.97
Rp. 808,006.00
Tenaga
1.200 org/hr Pekerja @ Rp. 75,000.00 Rp. 90,000.00
0.200 org/hr Tukang Batu @ Rp. 100,000.00 Rp. 20,000.00
0.020 org/hr Kepala Tukang Batu @ Rp. 125,000.00 Rp. 2,500.00
0.060 org/hr Mandor @ Rp. 150,000.00 Rp. 9,000.00
Rp. 121,500.00
Total Jumlah Rp. 929,506.00
D. 4 PEMBESIAN 10 Kg DENGAN BESI POLOS ATAU BESI ULIR
Bahan
10.500 Kg Besi Beton (Polos Ulir) @ Rp. 12,503.85 Rp. 131,290.46
0.150 Kg Kawat Ikat Beton @ Rp. 22,915.43 Rp. 3,437.31
Rp. 134,727.78
Upah
0.070 org/hr Pekerja @ Rp. 75,000.00 Rp. 5,250.00
0.070 org/hr Tukang Besi @ Rp. 100,000.00 Rp. 7,000.00
0.007 org/hr Kepala Tukang Besi @ Rp. 100,000.00 Rp. 700.00
0.004 org/hr Mandor @ Rp. 150,000.00 Rp. 600.00
Rp. 13,550.00
Total Jumlah 10 Kg Rp. 148,277.78
Total Jumlah 1 Kg Rp. 14,827.78
E. PEKERJAAN SANITASI
E.1 MEMASANG 1 M' PIPA PVC TIPE AW DIAMETER 2''
Bahan
1.200 m' Pipa PVC @ Rp. 18,225.00 Rp. 21,870.00
0.350 35% HBPerlengkapan @ Rp. 18,225.00 Rp. 6,378.75
Rp. 28,248.75
Upah
0.054 org/hr Pekerja @ Rp. 75,000.00 Rp. 4,050.00
0.090 org/hr Tukang Batu @ Rp. 100,000.00 Rp. 9,000.00
0.009 org/hr Kepala Tukang Batu @ Rp. 125,000.00 Rp. 1,125.00
0.0027 org/hr Mandor @ Rp. 150,000.00 Rp. 405.00
Rp. 14,580.00
Rp. 42,828.75
A. DAFTAR HARGA BAHAN BANGUNAN
1 2 3 4
A BAHAN DASAR
1 Batu
- Batu belah 15 /20 cm m3 @ Rp 142,474.19
- Krikil 0.5 - 2 cm m3 @ Rp 359,672.60
- Krikil 0.5 - 2 cm kg @ Rp 359.67
2 Pasir dan Tanah
- Pasir Beton m3 @ Rp 186,312.40
- Pasir Beton kg @ Rp 186.31
- Pasir Pasangan m3 @ Rp 166,884.10
- Pasir Urug m3 @ Rp 163,396.97
-Air Liter @ Rp 14.94
3 Semen Portland
Semen 50 Kg (Tonasa) P.C Zak @ Rp 58,533.98
Semen 50 Kg (Tonasa) P.C Kg @ Rp 1,170.68
B BAHAN BESI
1 Besi Beton Biasa U.24 Dia. 08 - 19 mm Kg @ Rp 12,503.85
2 Paku biasa 5 - 12 cm Kg @ Rp 19,428.30
4 Kawat Ikat Beton Kg @ Rp 22,915.43
C BAHAN KAYU
3 Kayu Kls.II (Balok) M3 @ Rp 4,126,271.70
4 Kayu Kls.III (Papan) M3 @ Rp 2,864,428.63
5 Dolken Kayu M' @ Rp 18,631.24
D BAHAN FINISHING
7 minyak bekesting Ltr @ Rp 10,262.13
16 Plastik Cor m2 @ Rp 1,750.00
E BAHAN PERPIPAAN
3 Pipa PVC dia. 2 Inch - 4 m Maspion m' @ Rp 18,225.00
F BAHAN LANGIT-LANGIT/ ATAP
2 Pliwood 9 mm Lbr @ Rp 130,020.15
B. DAFTAR HARGA UPAH KERJA
NO U R A I A N SATUAN HARGA