II PEKERJAAN PASANGAN
I Lantai Dasar
1 Penggantian Lampu SL 14 Watt 15.00 Bh 121,450.00 1,821,750
2 Penggantian Stop Kran 1,5 Inch 1.00 Bh 623,980 623,980
3 Penggantian Tusen Klep 2 Inch 1.00 Bh 788,710 788,710
4 Bongkar Almari Tanam 19.62 M2 12,475 244,760
5 Pasang Almari Tanam 19.62 M2 724,315 14,211,060
6 Penggantian Kran Wudhu 2.00 Bh 303,505.00 607,010
7 Pasang Kunci Pintu 2.00 Bh 324,418.00 648,836
Pantry
1 Cat Dinding 33.60 M2 34,167.00 1,148,011
2 Cat Plafon 8.64 M2 34,167.00 295,203
3 Penggantian Exhaust Fan 1.00 Bh 374,939.00 374,939
4 Perbaikan Almari Kitchen 5.04 M2 724,315 3,650,548
5 Bongkar Keramik 20x20 Meja Pantry 2.16 M2 6,582.00 14,217
6 Pasang Keramik 20x20 Meja Pantry 2.16 M2 259,101.00 559,658
Toilet Pria
1 Pasang Exhaust Fan 1.00 Bh 374,939.00 374,939
2 Ganti Lampu Rm (2x18 Watt) 2.00 Bh 234,606.00 469,212
3 Ganti Kran Dinding 1.00 Bh 303,505.00 303,505
4 Ganti Kran Urinoir 1.00 Bh 379,955.00 379,955
Toilet Wanita
1 Ganti Lampu Rm (2x18 Watt) 1.00 Bh 234,606.00 234,606
2 Ganti Kran Wastafel 1.00 Bh 425,605.00 425,605
II LANTAI 1
1 Penggantian Stop Kran 1,5 Inch 1.00 Bh 623,980 623,980
2 Penggantian Lampu SL 14 Watt 8.00 Bh 121,450.00 971,600
3 Bongkar Almari Tanam 19.62 M2 12,475 244,760
4 Pasang Almari Tanam 19.62 M2 724,315 14,211,060
5 Pasang Kran Wudhu 1.00 Bh 303,505.00 303,505
6 Perbaikan Bocoran Tempat Wudhu 1.00 Lot 364,405 364,405
7 Pasang Roller Blind 3.78 M2 445,392 1,683,582
2
1 2 3 4 5
3
Pantry
1 Cat Dinding 33.60 M2 34,167.00 1,148,011
2 Cat Plafon 8.64 M2 34,167.00 295,203
3 Bongkar Keramik 20x20 Meja Pantry 2.16 M2 6,582.00 14,217
4 Pasang Keramik 20x20 Meja Pantry 2.16 M2 259,101.00 559,658
5 Perbaikan Almari Kitchen 5.04 M2 724,315 3,650,548
6 Pasang Kunci Pintu 1.00 Bh 324,418.00 324,418
7 Pasang Exhaust Fan 1.00 Bh 374,939.00 374,939
8 Perbaikan Keramik Lantai 30x30 1.00 M2 338,187 338,187
Ruang Tu
1 Kupas Wallpaper 47.38 M2 2,495 118,213
2 Cat Dinding 47.38 M2 34,167.00 1,618,832
3 Cat Plafon 16.20 M2 34,167.00 553,505
4 Ganti Engsel Jendela Aluminium 2.00 Set 64,912 129,824
5 Pasang Roller Blind 3.78 M2 445,392 1,683,582
6 Pasang Lampu Rm (2x36 Watt) 2.00 Bh 278,935 557,870
Toilet Pria
1 Ganti Kran Urinoir 2.00 Bh 379,955.00 759,910
2 Ganti Lampu Wastafel Tl 1x18 Watt 2.00 Bh 193,388 386,776
3 Ganti Kran Wastafel 1.00 Bh 425,605.00 425,605
Toilet Wanita
1 Ganti Lampu Rm (2x18 Watt) 1.00 Bh 234,606.00 234,606
2 Ganti Sifon Wastafel 1.00 Bh 244,600 244,600
3 Ganti Cermin Wastafel (40x60) 1.00 Bh 187,190 187,190
III Lantai 2
1 Penggantian Lampu SL 14 Watt 8.00 Bh 121,450.00 971,600
2 Penggantian Lampu SL 14 Watt Ruang Rapat 8.00 Bh 121,450.00 971,600
Pantry
1 Kupas Wallpaper 33.65 M2 2,495 83,957
2 Cat Dinding 33.60 M2 34,167.00 1,148,011
3 Cat Plafon 8.64 M2 34,167.00 295,203
4 Bongkar Keramik 20x20 Meja Pantry 2.16 M2 6,582.00 14,217
5 Pasang Keramik 20x20 Meja Pantry 2.16 M2 259,101.00 559,658
6 Perbaikan Almari Kitchen 5.04 M2 724,315.00 3,650,548
Toilet Pria
1 Pasang Kran Urinoir 2.00 Bh 379,955.00 759,910
2 Ganti Kran Dinding 1.00 Bh 303,505.00 303,505
3 Ganti Sifon Wastafel 1.00 Bh 244,600 244,600
5 Pasang Exhaust Fan 1.00 Bh 374,939.00 374,939
3
1 2 3 4 5
3
Toilet Wanita
1 Ganti Lampu Wastafel TL 1x18 Watt Mushola 1.00 Bh 193,388 193,388
2 Bongkar Karpet Mushola 12.00 M2 7,485 89,820
3 Pasang Karpet Mushola 12.00 M2 445,317 5,343,804
Ruang Tu
1 Kupas Wallpaper 48.00 M2 2,495 119,760
2 Cat Dinding 48.00 M2 34,167.00 1,640,016
3 Cat Plafon 16.20 M2 34,167.00 553,505
4 Ganti Lampu Rm (2x36 Watt) 1.00 Bh 278,935 278,935
5 Ganti Roller Blind 3.00 M2 445,392 1,336,176
6 Pasang Kunci Pintu 1.00 Bh 324,418.00 324,418
IV Lantai 3
1 Penggantian Lampu SL 14 Watt 12.00 Bh 121,450.00 1,457,400
2 Penggantian Lampu Sl 14 Watt Ruang Rapat 7.00 Bh 121,450.00 850,150
3 Penggantian Lampu Rm (2x36 Watt) 5.00 Bh 278,935 1,394,675
4 Pasang Kunci Pintu 2.00 Bh 324,418.00 648,836
5 Bongkar Almari Tanam 19.62 M2 12,475 244,760
6 Pasang Almari Tanam 19.62 M2 724,315.00 14,211,060
Ruang Tu
1 Kupas Wallpaper 47.38 M2 2,495 118,213
2 Cat Dinding 47.38 M2 34,167.00 1,618,832
3 Cat Plafon 16.20 M2 34,167.00 553,505
4 Ganti Lampu Rm (2x36 Watt) 1.00 Bh 278,935 278,935
5 Ganti Roller Blind 1.26 M2 445,392 561,194
Pantry
1 Kupas Wallpaper 33.60 M2 2,495 83,832
2 Cat Dinding 33.60 M2 34,167.00 1,148,011
3 Cat Plafon 8.64 M2 34,167.00 295,203
4 Perbaikan Almari Kitchen 5.04 M2 774,235 3,902,144
5 Ganti Kran Leher Angsa 1.00 Bh
6 Bongkar Keramik 20x20 Meja Pantry 2.16 M2 6,582.00 14,217
7 Pasang Keramik 20x20 Meja Pantry 2.16 M2 259,101.00 559,658
8 Perbaikan Keramik Lantai 30x30 2.00 M2 338,187 676,374
9 Pasang Kunci Pintu 1.00 Bh 324,418.00 324,418
Ruang Peneliti
1 Kupas Wallpaper 43.68 M2 2,495 108,982
2 Cat Dinding 43.68 M2 34,167.00 1,492,415
3 Cat Plafon 17.55 M2 34,167.00 599,631
Toilet Pria
1 Ganti Kran Dinding 1.00 Bh 303,505.00 303,505
2 Ganti Cermin 40x60 1.00 Bh 186,695 186,695
3 Ganti Lampu Wastafel TL (1x18 Watt) 1.00 Bh 193,388 193,388
4 Ganti Exhaut Fan 1.00 Bh 374,939.00 374,939
5 Ganti Lampu Rm (2x18 Watt) 2.00 Bh 234,606.00 469,212
6 Ganti Kran Urinoir 3.00 Bh 379,955.00 1,139,865
Toilet Wanita
1 Ganti Lampu Rm (2x18 Watt) 1.00 Bh 234,606.00 234,606
4
1 2 3 4 5
3
2 Ganti Exhaust Fan 1.00 Bh 374,939.00 374,939
V Lantai 4
1 Ganti Lampu SL Kendor 10.00 Bh 121,450.00 1,214,500
2 Bongkar Almari Tanam 19.62 M2 12,475 244,760
3 Pasang Almari Tanam 19.62 M2 724,315 14,211,060
4 Bongkar Karpet Mushola 12.00 M2 7,485 89,820
5 Pasang Karpet Mushola 12.00 M2 445,317.00 5,343,804
6 Pasang Stop Kran 1,5 Inch 1.00 Bh 623,980 623,980
Ruang Tu
1 Kupas Wallpaper 47.38 M2 2,495 118,213
2 Cat Dinding 47.38 M2 34,167.00 1,618,832
3 Cat Plafon 16.20 M2 34,167.00 553,505
4 Ganti Lampu Rm (3x26 Watt) 2.00 Bh 278,935 557,870
5 Ganti Roller Blind 3.78 M2 445,392 1,683,582
Pantry
1 Kupas Wallpaper 33.60 M2 2,495 83,832
2 Cat Dinding 33.60 M2 34,167.00 1,148,011
3 Cat Plafon 8.64 M2 34,167.00 295,203
4 Ganti Exhaust Fan 1.00 Bh 374,939.00 374,939
5 Bongkar Keramik 20x20 Meja Pantry 2.16 M2 6,582.00 14,217
6 Pasang Keramik 20x20 Meja Pantry 2.16 M2 259,101.00 559,658
7 Ganti Keramik Lantai 30x30 1.00 M2 338,187 338,187
8 Perbaikan Almari Kitchen 5.04 M2 724,315 3,650,548
Toilet Pria
1 Ganti Lampu Rm (2x18 Watt) 2.00 Bh 234,606.00 469,212
2 Ganti Kran Dinding 1.00 Bh 303,505.00 303,505
3 Ganti Kran Wastafel 1.00 Bh 425,605.00 425,605
Toilet Wanita
1 Ganti Kran Dinding 1.00 Bh 303,505.00 303,505
2 Ganti Lampu Wastafel TL 1x18 Watt 1.00 Bh 193,388 193,388
VI Lantai 5
1 Ganti Lampu SL 14 Watt 9.00 Bh 121,450.00 1,093,050
2 Ganti Kran Leher Angsa 1.00 Bh 314,485 314,485
3 Ganti Saklar Ganda 1.00 Bh 110,315 110,315
4 Ganti Kunci Pintu 1.00 Bh 324,418.00 324,418
5 Pasang Lampu TL (1x36 Watt) 1.00 Bh 156,440 156,440
6 Pasang Roller Blind 5.04 M2 445,392 2,244,776
7 Bongkar Blower Dacting 1.00 Lot 648,940 648,940
8 Bongkar Meja Pantry 1.00 Lot 349,425 349,425
9 Perbaikan Kursi Sofa 1.00 Lot 9,983,700 9,983,700
1 2 3 4 5
3
I Lantai 1
1 Bongkar Vertikal Blind 8.50 M2 6,485 55,123
2 Pasang Vertikal Blind 8.50 M2 327,912 2,787,252
3 Bongkar Lantai Granit 2.00 M2 12,475 24,950
4 Pasang Lantai Granit 2.00 M2 485,365 970,730
5 Pasang Saklar Double 2.00 Bh 110,315 220,630
6 Pasang Kunci Pintu Almari Kaca 3.00 Bh 114,810 344,430
7 Ganti Lampu Baret 20 Watt 2.00 Bh 258,100 516,200
8 Cat Dinding 5 17.00 M2 34,167.00 580,839
9 Ganti Pintu Almari Kaca 8 Mm 1.00 Lot 2,296,250 2,296,250
10 Ganti Lampu SL 62 Watt 3.00 Bh 196,530 589,590
11 Pasang Lampu Rm (2x36 Watt) 3.00 Bh 278,935 836,805
12 Pembutan Stiker 1.00 Lot 4,991,850 4,991,850
II Lantai 2
1 Bongkar Vertikal Blind 17.00 M2 6,485 110,245
2 Pasang Vertikal Blind 17.00 M2 327,912 5,574,504
3 Ganti Hand Shower 1.00 Bh 452,450 452,450
4 Pasang Kran Cabang 1.00 Bh 512,740 512,740
5 Ganti Jet Shower 1.00 Bh 409,105 409,105
6 Ganti Exhaust Fan 1.00 Bh 374,939.00 374,939
7 Cat Dinding 26.00 M2 34,167.00 888,342
III Lantai 3
1 Bongkar Vertikal Blind 34.00 M2 6,485 220,490
2 Pasang Vertikal Blind 34.00 M2 327,912 11,149,008
3 Pasang Hand Shower 1.00 Bh 452,450 452,450
4 Pasang Jet Shower 2.00 Bh 409,105 818,210
5 Pasang Kran kombinasi 1.00 Bh 504,745 504,745
6 Pasang List Gypsum 15.00 M2 45,425 681,375
7 Perbaikan Plafon 5.00 M2 225,887.00 1,129,435
8 Cat Plafon 10.00 M2 34,167.00 341,670
9 Cat Dinding 75.60 M2 34,167.00 2,583,025
10 Ganti Engsel Jendela Aluminium 5.00 Bh 64,912 324,560
11 Pasang Lampu Rm ( 2x36 Watt) 3.00 Bh 278,935 836,805
IV Lantai 4
1 Bongkar Vertikal Blind 34.00 M2 6,485 220,490
2 Pasang Vertikal Blind 34.00 M2 327,912 11,149,008
3 Pasang Lampu Baret 20 Watt 2.00 Bh 258,100 516,200
4 Pasang Lampu TL Rm (2x36 Watt) 12.00 Bh 278,935 3,347,220
5 Bongkar Keramik Lantai 40x40 15.00 M2 6,485 97,275
6 Pasang Keramik Lantai 40x40 15.00 M2 387,865 5,817,975
V Lantai 5
1 Bongkar Vertikal Blind 34.00 M2 6,485 220,490
2 Pasang Vertikal Blind 34.00 M2 327,912 11,149,008
3 Perbaikan Bocoran 3.00 Bh 364,405 1,093,215
4 Pasang List Plafon 18.00 M2 45,425 817,650
5 Pasang Lampu Rm (2x18 Watt) 14.00 Bh 234,606.00 3,284,484
6 Pengecattan Dinding dan plapon 25.00 M2 34,167.00 854,175
SUB TOTAL B 80,145,937
C MESS PAMEN
6
1 2 3 4 5
3
Lantai 1
1 Cat dinding exterior 244.00 M2 53,910 13,154,040
2 Cat plapon 99.00 M2 34,167.00 3,382,533
3 Perbaikan bocoran 9.00 Ttk 364,405 3,279,645
5 Pasang daung pintu kamar mandi 1.00 Unit 2,745,515 2,745,515
8 Pasang rambuncis 9.00 Bh 75,875 682,875
9 Pasang engsel jendela 5.00 Set 64,912 324,560
Lantai 2
1 Cat dinding exterior 189.00 M2 54,910 10,377,990
2 Bongkar keramik kamar mandi 20x20 15.00 M2 6,582.00 98,730
3 Pasang lantai keramik 20x20 18.00 M2 259,101.00 4,663,818
D MESS CINERE
Lantai 1
1 Bongkar atap policarbonat 53.00 M2 26,955 1,428,615
2 Pasang atap policarbonat 53.00 M2 424,305 22,488,165
4 Pengecatan dinding tembok 158.00 M2 34,167.00 5,398,386
5 Perbaikan plapon 26.00 M2 219,640 5,710,640
Lantai 2
1 Pengecatan dinding exterior 67.00 M2 53,910 3,611,970
2 Pengecatan plapon 31.00 M2 34,167.00 1,059,177
4 Screding lantai 4.00 M2 86,855 347,420
5 Waterprofing dak lantai 4.00 M2 102,330 409,320
6 Pasang kran wastafel 1.00 Bh 425,605.00 483,000
E MESS PATI
F KEDIAMAN SES
7
1 2 3 4 5
3
1 Pengecatan pintu besi 11.02 M2 72,380 797,628
2 Pengecatan pagar besi 47.15 M2 72,380 3,412,717
3 Pengecatan dinding tembok luar 147.08 M2 55,235 8,123,964
4 Pengecatan kusen pintu dan daun jendela 77.40 M2 72,380 5,602,212
5 Pengecatan dinding tembok bag. Depan 89.84 M2 55,235 4,962,312
6 Pengecatan dinding tembok bag. Dalam 113.50 M2 34,167.00 3,877,955
7 Pengecatan plapon 45.50 M2 34,167.00 1,554,599
8 Bongkar pasang plapon 6.00 M2 225,130 1,350,780
9 Bongkar lantai kamar mandi 2.52 M2 6,582 16,587
10 Pasang keramik Kamar mandi 20x20 2.52 M2 259,101.00 652,935
11 Bongkar kusen jendela BV uk. 115x50 2.00 unit 74,875 149,750
12 Bongkar kusen jendela jendela uk. 168x90 1.00 unit 74,875 74,875
13 Bongkar daun jendela kaca uk. 156x78 1.00 unit 74,875 74,875
14 Pasang kusen jendela BV Uk. 115x50 fins cat 2.00 unit 1,023,825 2,047,650
15 Pasang kusen jendela jendela uk. 168x90 fins cat 1.00 unit 1,946,820 1,946,820
16 Pasang daun jendela kaca uk. 156x78 fins cat 1.00 unit 2,035,030 2,035,030
17 Perbaikan rabat beton 35.00 m2 61,875 2,165,625
18 Pasang lampu essential 14 Watt 6.00 Bh 121,300 727,800
SUB TOTAL F 39,574,112
G MESS SINGGAH
H GEDUNG SUPOMO
8
1 2 3 4 5
3
I Lantai 1
1 Bongkar Karpet Mushola 9.00 M2 6,485 58,365
2 Pasang Karpet Mushola 9.00 M2 445,317.00 4,007,853
3 Cat Dinding Mushola 28.00 M2 34,167.00 956,676
4 Cat Plafon Mushola 9.00 M2 34,167.00 307,503
5 Perbaikan Parapet Dinding tangga Finishing 9.03 M2 923,490 8,339,115
Melamik
6 Penggantian Lampu Led Plafon 19.00 Bh 174,710 3,319,490
7 Bongkar Kusen Pintu Pvc 2.00 Bh 27,455 54,910
8 Pasang Kusen + Pintu Pvc 2.00 Bh 2,745,515 5,491,030
9 Penggantian Kran Dinding 2.00 Bh 303,505.00 607,010
10 Penggantian Kran Urinoir 1.00 Bh 379,955.00 379,955
11 Bongkar Roller Blind 28.98 M2 6,485 187,935
12 Pasang Roller Blind 28.98 M2 445,392 12,907,460
13 Penggantian Kunci Pintu 3.00 Bh 324,418.00 973,254
14 Penggantian Exhaust Fan 2.00 Bh 374,939.00 749,878
15 Pasang Acitrap Kusen Pintu 5.00 M2 314,485 1,572,425
II Lantai 2
1 Penggantian Lampu Led Plafon 13.00 Bh 174,710 2,271,230
2 Penggantian Lampu Rm 2x18 Watt 4.00 Bh 234,606.00 938,424
3 Penggantian Lampu Rm 2x36 Watt 5.00 Bh 278,935 1,394,675
4 Penggantian Roller Blind 25.20 M2 445,392 11,223,878
5 Bongkar Roller Blind 25.20 M2 6,485 163,422
6 Penggantian Kran Dinding 2.00 Bh 303,505.00 607,010
7 Penggantian Exhaust Fan 1.00 Bh 374,939.00 374,939
8 Pasang Acitrap Kusen Pintu 5.00 M2 314,485 1,572,425
9 Bongkar Keramik Lantai 20x20 4.50 M2 6,582.00 29,619
10 Pasang Keramik Lantai 20x20 4.50 M2 259,101.00 1,165,955
III Lantai 3
1 Bongkar Roller Blind 25.20 M2 6,485 163,422
2 Pasang Roller Blind 25.20 M2 445,392 11,223,878
3 Penggantian Lampu Led Plafon 9.00 Bh 174,710 1,572,390
4 Penggantian Lampu Rm 2x36 Watt 7.00 Bh 278,935 1,952,545
5 Bongkar Karpet Mushola 9.00 M2 6,485 58,365
6 Pasang Karpet Mushola 9.00 M2 445,317.00 4,007,853
7 Pengecetan Dinding Mushola 28.00 M2 34,167.00 956,676
8 Pengecetan Plafon Mushola 9.00 M2 34,167.00 307,503
9 Penggantian Kran Urinoir 3.00 Bh 379,955.00 1,139,865
10 Penggantian Kunci Pintu 4.00 Bh 324,418.00 1,297,672
11 Bongkar Keramik Lantai 20x20 Pantry 4.50 M2 6,582.00 29,619
12 Pasang Keramik Lantai 20x20 Pantry 4.50 M2 259,101.00 1,165,955
IV Lantai 4
1 Bongkar Plafon 24.00 M2 17,470 419,280
2 Pasang Plafon Gypsum Rangka Hollo 24.00 M2 225,887.00 5,421,288
3 Penggantian Lampu Led Plafon 3.00 Bh 174,710 524,130
4 Penggantian Lampu Rm 2x18 Watt 2.00 Bh 234,606.00 469,212
5 Pasang Kunci Pintu 1.00 Bh 324,418.00 324,418
6 Penggantian Kusen Alumunium Dan Pintu Kaca 1.00 Unit 2,096,575 2,096,575
1 2 3 4 5
3
8 Screding Dak Lantai 5.00 M2 87,355 436,775
9 Water Proofing Dak Lantai 5.00 M2 102,330 511,650
10 Bongkar Keramik Lantai 1 Toilet 30x30 5.40 M2 12,475 67,365
11 Roller Proofing Lantai Toilet 5.40 M2 102,100 551,340
12 Pasang Keramik Lantai 30x30 Toilet 5.40 M2 338,187 1,826,210
13 Penggantian Jet Shower 2.00 Bh 409,105 818,210
SUB TOTAL H 99,367,757
I Bengkel
590,031,341
564,842,000
25,189,341
27,604,000
32,147,000
35,821,000
34,558,000
49,870,000
180,000,000
-
- 564,842,000 180,000,000
564,842,000
564,842,000
11
0.9984
-
REKAPITULASI RENCANA ANGGARAN BIAYA PEKERJAAN
PROYEK : PEKERJAAN PERBAIKAN AREA
LOKASI : JL. JATI NO.1 PONDOK LABU JAKARTA
II PEKERJAAN PASANGAN
A GEDUNG IR. JUANDA 178,939,838.52
B GEDUNG ABDUL RAHMAN SALEH 80,145,936.70
C MESS PAMEN 38,709,706.00
D MESS CINERE 40,936,693.00
E MESS PATI 29,724,398.00
F KEDIAMAN SES 39,574,111.96
G MESS SINGGAH 29,826,524.45
H GEDUNG SUPOMO 99,367,756.76
I Bengkel 24,958,700.00
JUMLAH 562,500,165.39
DIBULATKAN 562,500,000.00
#NAME?
Jakarta, - 2021
14
Foto Dokumentasi
A. TENAGA
Jumlah Upah Tenaga (A) -
B. BAHAN
- Cetak foto pada kertas lbr 20.000 2,200.00 44,000.00
- CD bh 1.000 21,800.00 21,800.00
- Jilid bh 2.000 37,900.00 75,800.00
Jumlah Harga Bahan (B) 141,600.00
C. PERALATAN
Jumlah Harga Alat (C) -
D. Jumlah (A + B + C) 141,600.00
E. Overhead dan Profit 10% (0.1 x D) 14,160.00
F. Harga Satuan Pekerjaan (D + E) 155,760.00
G. Dibulatkan 155,760.00
Pembongkaran 1 m² lantai/paving block (BOW An L.5 x ¼)
A. TENAGA
- Pekerja L.01 OH 0.05 103,760.00 5,188.00
- Mandor L.04 OH 0.005 159,170.00 795.85
Jumlah Upah Tenaga (A) 5,983.85
B. BAHAN
1 2 3 4 5 6 7
Pemasangan 1 m² rangka besi hollow 40x40x2 mm modul 60x120 cm dan partisi 1 muka gypsumboard
A. TENAGA
- Pekerja L.01 OH 0.120 103,760.00 12,451.20
- Tukang besi L.02 OH 0.180 138,145.00 24,866.10
- Kepala tukang L.03 OH 0.120 159,150.00 19,098.00
- Mandor L.04 OH 0.009 159,170.00 1,432.53
Jumlah Upah Tenaga (A) 57,847.83
B. BAHAN
- Besi hollow 40x40x2 mm m' 3.5 32,405.00 113,417.50
- Asesoris (perkuatan, las, dll) (10% x rang Ls 10% 113,417.50 11,341.75
- Gypsumboard (1200x2400x9) mm lbr 0.205 77,875.00 15,964.38
- Textile tape roll 0.060 31,730.00 1,903.80
- Compound gypsum zak 0.030 74,830.00 2,244.90
- Sekrup gypsum bh 6.000 355.00 2,130.00
- Amplas lbr 0.125 4,015.00 501.88
Jumlah Harga Bahan (B) 147,504.20
C. PERALATAN
1 2 3 4 5 6 7
Pemasangan 1 m² lantai granite (PU28/2016 Bag.4-A.4.4.3.35 & 7)
Catatan: PU28/2016 Bag.4-A.4.4.3.35 untuk upah tenaga, Bag.4-A.4.4.3.7 untuk bahan
A. TENAGA
- Pekerja L.01 OH 0.7 103,760.00 72,632.00
- Tukang batu L.02 OH 0.35 141,020.00 49,357.00
- Kepala tukang L.03 OH 0.035 159,150.00 5,570.25
- Mandor L.04 OH 0.035 159,170.00 5,570.95
Jumlah Upah Tenaga (A) 133,130.20
B. BAHAN
- Lantai granite buah 6.63 41,000.00 271,830.00
- Semen portland kg 9.8 1,615.00 15,827.00
- Pasir Pasang m3 0.045 246,240.00 11,080.80
- Semen warna kg 1.3 7,210.00 9,373.00
Jumlah Harga Bahan (B) 308,110.80
C. PERALATAN
1 2 3 4 5 6 7
Pemasangan 1 m² dinding keramik Roman 30x60 cm (PU28/2016 Bag.4-A.4.4.3.54 modifikasi)
A. TENAGA
- Pekerja L.01 OH 0.9 103,760.00 93,384.00
- Tukang batu L.02 OH 0.45 141,020.00 63,459.00
- Kepala tukang L.03 OH 0.045 159,150.00 7,161.75
- Mandor L.04 OH 0.045 159,170.00 7,162.65
Jumlah Upah Tenaga (A) 171,167.40
B. BAHAN
- Ubin keramik 30 x 60 cm Roman buah 5.830 30,610.00 178,456.30
- Semen portland kg 9.3 1,615.00 15,019.50
- Pasir pasang m3 0.018 246,240.00 4,432.32
- Semen warna kg 1.3 7,210.00 9,373.00
Jumlah Harga Bahan (B) 207,281.12
C. PERALATAN
Jumlah Harga Alat (C) -
D. Jumlah (A + B + C) 378,448.52
E. Overhead dan Profit 0% ( x D) 37,844.85
F. Harga Satuan Pekerjaan (D + E) 416,293.37
G. Dibulatkan 416,293.00
Pembuatan 1 m² daun pintu teakwood rangkap, rangka expose Kayu Kamper Samarinda (PU28/2016 Ba
A. TENAGA
- Pekerja L.01 OH 0.8 103,760.00 83,008.00
- Tukang kayu L.02 OH 2.4 138,270.00 331,848.00
- Kepala tukang L.03 OH 0.24 159,150.00 38,196.00
- Mandor L.04 OH 0.04 159,170.00 6,366.80
Jumlah Upah Tenaga (A) 459,418.80
B. BAHAN
- Kayu Kamper Samarinda papan m3 0.025 6,361,280.00 159,032.00
- Paku biasa 1/2"-1" kg 0.03 27,825.00 834.75
- Lem kayu kg 0.3 45,180.00 13,554.00
- Teakwood 3x7 ft 3 mm Lembar 1 86,380.00 86,380.00
Jumlah Harga Bahan (B) 259,800.75
C. PERALATAN
1 2 3 4 5 6 7
1 2 3 4 5 6 7
B. BAHAN
- Wood filler ultra kg 0.250 24,765.00 6,191.25
- Wood sanding sealer Impra Liter 0.350 54,060.00 18,921.00
- Cat warna ultran kg 0.250 48,880.00 12,220.00
- Melamine lack Impra Liter 0.300 55,785.00 16,735.50
- Minyak cat/tiner Liter 0.500 22,300.00 11,150.00
- Amplas Lembar 0.600 4,015.00 2,409.00
- Sprayer m2 1.000 34,000.00 34,000.00
Jumlah Harga Bahan (B) 101,626.75
C. PERALATAN
1 2 3 4 5 6 7
B. BAHAN
- Kran washtafel Buah 1 370,000.00 370,000.00
- Seal tape Buah 0.025 11,535.00 288.38
Jumlah Harga Bahan (B) 370,288.38
C. PERALATAN
1 2 3 4 5 6 7
C. PERALATAN
1 2 3 4 5 6 7
Pengecatan 1 m² tembok lama (1 lapis cat dasar, 2 lapis cat penutup) Cat Dulux (PU28/2016 Bag.4-A.4.7
A. TENAGA
- Pekerja L.01 OH 0.028 103,760.00 2,905.28
- Tukang cat L.02 OH 0.042 128,645.00 5,403.09
- Kepala tukang L.03 OH 0.0042 159,150.00 668.43
- Mandor L.04 OH 0.003 159,170.00 477.51
Jumlah Upah Tenaga (A) 9,454.31
B. BAHAN
- Wall sealer Dulux kg 0.12 65,170.00 7,820.40
- Cat tembok Dulux kg 0.18 76,595.00 13,787.10
Jumlah Harga Bahan (B) 21,607.50
C. PERALATAN
C. PERALATAN
1 2 3 4 5 6 7
Pemasangan 1 buah lampu RM 1 x 18 watt LED
A. TENAGA
- Pekerja L.01 OH 0.060 103,760.00 6,225.60
- Instalator L.03 OH 0.120 142,270.00 17,072.40
Jumlah Upah Tenaga (A) 23,298.00
B. BAHAN
- Lampu RM 1 x 18 watt LED bh 1.000 151,000.00 151,000.00
- Accecories ( 1 % alat ) % 1.000 151,000.00 1,510.00
Jumlah Harga Bahan (B) 152,510.00
C. PERALATAN
1 2 3 4 5 6 7
C. PERALATAN
1 2 3 4 5 6 7
Pemasangan 1 m² vertical blinds
A. TENAGA
- Pekerja L.01 OH 0.350 103,760.00 36,316.00
- Tukang besi L.02 OH 0.350 138,145.00 48,350.75
- Kepala tukang L.03 OH 0.035 159,150.00 5,570.25
- Mandor L.04 OH 0.018 159,170.00 2,865.06
Jumlah Upah Tenaga (A) 93,102.06
B. BAHAN
- Vertical blinds m² 1.00 205,000.00 205,000.00
Jumlah Harga Bahan (B) 205,000.00
C. PERALATAN
Jakarta, - 2021
0
0
26
da (PU28/2016 Bag.4-A.4.6.1.11)
29
2016 Bag.4-A.4.7.1.11)
Harga Satuan
No. Uraian Kode Satuan Keterangan
(Rp)
1 2 3 4 5 6
A. BAHAN
1 2 3 4 5 6
B UPAH
Jakarta, - 2021
-
-
33
1.00
4,018.00
32,405.00
76,597.00
48,880.00
21,800.00
2,200.00
74,833.00
- 288.00 34,200.00
- 192.00 270,200.00
95,860.00
77,875.00
37,900.00
- 183.00 327,000.00
6,361,280.00
- 280.00 259,000.00
- 445.00 328,500.00
- 170.00 370,000.00
- 582.00 216,000.00
- 512.00 151,000.00
- 394.00 188,100.00
- 65.00 228,000.00
- 50.00 92,000.00
- 135.00 41,000.00
45,180.00
26,520.00
55,786.00
22,301.00
27,825.00
246,240.00
- 108.00 311,800.00
11,536.00
34
356.00
1,617.00
7,212.00
- 895.00 355,000.00
34,000.00
86,384.00
31,733.00
2,286.00
11,480.00
30,610.00
- 1,668.00 205,000.00
47,611.00
65,173.00
24,766.00
54,060.00
103,762.00
142,270.00
141,020.00
138,145.00
128,645.00
138,270.00
141,020.00
132,012.00
159,151.00
159,174.00
PROYEK : PEKERJAAN PERBAIKAN AREA
LOKASI : JL. JATI NO.1 PONDOK LABU JAKARTA
WAKTU PELAKSANAAN
NO. URAIAN PEKERJAAN BULAN KE, Ket.
1 2 3 4 5 6 7 8 9 10
II PEKERJAAN PASANGAN
A GEDUNG IR. JUANDA \< \< \< \< \<
B GEDUNG ABDUL RAHMAN SALEH \< \< \< \< \< Jangka
C MESS PAMEN \< \< \< Waktu
Pelaksanaa
D MESS CINERE \< \< \< \<
n 284 (dua
E MESS PATI \< \< \< \< \< ratus
F KEDIAMAN SES \< \< \< \< delapan
puluh
G MESS SINGGAH \< \< \<
empat )
H GEDUNG SUPOMO \< \< \< Hari
I Bengkel \< \< \< Kalender
Jakarta, - 2021
0.00
0.00
0.00
2.5
9.4666667
RENCANA ANGGARAN BIAYA
I. Belanja Bahan
Belanja Bahan
- Snack 44 OB
II. Belanja Honor Output Kegiatan
572,250,000
968,000
968,000
22,000 968,000
6,440,000
6,440,000
920,000 2,760,000
920,000 1,840,000
920,000 1,840,000
564,842,000
564,842,000
180,000,000 180,000,000
80,000,000 80,000,000
100,000,000 100,000,000
79,842,000 79,842,000
30,000,000 30,000,000
30,000,000 30,000,000
40,000,000 40,000,000
25,000,000 25,000,000
FORMULIR REKAPITULASI TINGKAT KOMPONEN DALAM NEGERI (TKDN)
Formulasi Perhitungan :
Nilai Barang Total (3C)-Nilai Barang Luar Negeri (3B)
% TKDN Barang =
Nilai Gabungan Barang dan Jasa (6C)
104,062,500.00 - -
= x 100
562,500,000.00
= 18.50
Jakarta, - 2021
0.00
0.00
0.00
TKDN
GABUNGAN
(%)
(7)
15.00
3.50
18.50
2.00
2.00
2.50
75.00
81.50
100.00
-
562,500,000