Rab Bangunan

REKAPITULASI RENCANA ANGGARAN BIAYA
PROGRAM
KEGIATAN
LOKASI
: PEMBANGUNAN GEDUNG PENGGANTI EKS SMP AL-MAGHFIRAH DI SMPN 2 TENGGARONG SEBERANG

: PEMBANGUNAN DAN REHABILITASI GEDUNG SMPN 2 TENGGARONG SEBERANG
SEBAGAI PENGGANTI GEDUNG EKS SMP YAYASAN AL-MAGHFIRAH
: KECAMATAN TENGGARONG SEBERANG
NO
URAIAN PEKERJAAN
JUMLAH HARGA (Rp)
PEMBANGUNAN RKB 4 KELAS
Rp
735,648,000.00
PEMBANGUNAN LAB. KOMPUTER
Rp
217,585,000.00
PEMBANGUNAN AULA SEKOLAH
Rp
968,599,000.00
REHAB MUSHOLA SEKOLAH
Rp
112,431,000.00
JUMLAH A+B+C+D
Rp
2,034,263,000.00
PPN 10%
KONSULTAN PERENCANA
JUMLAH
Rp
Rp
Rp
203,426,300.00
79,336,257.00
2,317,025,557.00
DIBULATKAN
Rp
2,317,025,000.00
Terbilang :
" Dua Milyar Tiga Ratus Tujuh Belas Juta Dua Puluh Lima Ribu Rupiah Rupiah "
Dibuat Oleh,
KONSULTAN PERENCANA
CV. RAIS' 99 Konsultan
BETARTY, SE
Direktur
PROGRAM
KEGIATAN

PEKERJAAN
LOKASI
I
PEKERJAAN PERSIAPAN
Rp
22,174,960.00
II
PEKERJAAN PONDASI
Rp
126,144,693.50
III
PEKERJAAN LANTAI
Rp
108,252,076.80
IV
PEKERJAAN DINDING
Rp
177,517,361.71
PEKERJAAN KUSEN
Rp
57,728,889.59
VI
PEKERJAAN ATAP DAN PLAFOND
Rp
195,663,176.34
VII
PEKERJAAN LISTRIK DAN INSTALASI
Rp
31,024,960.00
Rp
17,142,234.75
Rp
Rp
735,648,352.69
735,648,000.00
VIII PEKERJAAN LAIN-LAIN

JUMLAH
DIBULATKAN
Terbilang :
Tujuh Ratus Tiga Puluh Lima Juta Enam Ratus Empat Puluh Delapan Ribu Rupiah
PROGRAM
KEGIATAN

PEKERJAAN : PEMBANGUNAN LAB. KOMPUTER
LOKASI
I
PEKERJAAN PERSIAPAN
Rp
6,800,982.40
II
PEKERJAAN PONDASI
Rp
38,016,209.00
III
PEKERJAAN LANTAI
Rp
29,558,611.80
IV
PEKERJAAN DINDING
Rp
51,327,181.27
PEKERJAAN KUSEN
Rp
14,432,222.40
VI
Rp
60,934,876.77
VII
Rp
8,112,490.00
Rp
8,403,056.25
Rp
Rp
217,585,629.89
217,585,000.00
VIII PEKERJAAN LAIN-LAIN

JUMLAH
DIBULATKAN
Terbilang :
Dua Ratus Tujuh Belas Juta Lima Ratus Delapan Puluh Lima Ribu Rupiah
PROGRAM
KEGIATAN

PEKERJAAN : PEMBANGUNAN AULA SEKOLAH
LOKASI
: KEC. TENGGARONG SEBERANG
A
PEKERJAAN PERSIAPAN
Rp
15,144,368.00
PEKERJAAN STRUKTUR
Rp
432,069,345.14
PEKERJAAN ARSITEKTUR
Rp
473,205,769.09
PEKERJAAN MEKANIKAL & ELEKTRIKAL
Rp
23,532,950.00
PEKERJAAN LAIN - LAIN
Rp
24,646,634.40
JUMLAH
DIBULATKAN
Rp
Rp
968,599,066.63
968,599,000.00
Terbilang :
Sembilan Ratus Enam Puluh Delapan Juta Lima Ratus Sembilan Puluh Sembilan Ribu Rupiah
PROGRAM
KEGIATAN

PEKERJAAN : REHAB MUSHOLA SEKOLAH
LOKASI
: KEC. TENGGARONG SEBERANG
I
PEKERJAAN PERSIAPAN
Rp
3,000,000.00
II
PEKERJAAN LANTAI
Rp
26,148,821.00
III
PEKERJAAN DINDING
Rp
15,546,069.03
IV
PEKERJAAN ATAP
Rp
43,068,987.50
PEKERJAAN PLAFOND
Rp
13,782,672.00
VI
PEKERJAAN ELEKTRIKAL
Rp
10,885,430.00
JUMLAH
DIBULATKAN
Rp
Rp
112,431,979.53
112,431,000.00
Terbilang :
Seratus Dua Belas Juta Empat Ratus Tiga Puluh Satu Ribu Rupiah
RENCANA ANGGARAN BIAYA

PROGRAM
KEGIATAN
:
:
PEKERJAAN
LOKASI
:
:
No
A
1
2
3
PEMBANGUNAN GEDUNG PENGGANTI EKS SMP AL-MAGHFIRAH DI SMPN 2 TENGGARONG SEBERANG

PEMBANGUNAN DAN REHABILITASI GEDUNG SMPN 2 TENGGARONG SEBERANG
PEMBANGUNAN AULA SEKOLAH
KEC. TENGGARONG SEBERANG
Uraian Pekerjaan
Satuan
PEKERJAAN PERSIAPAN
Pembersihan Lokasi
Pengukuran dan Pemasangan bouwplank
Biaya Pengurusan IMB
m2
m1
ls
Volume
Harga Satuan (Rp)
308.00
80.00
1.00
14,300.00
71,749.60
5,000,000.00
JUMLAH A
B
I
1
4
5
PEKERJAAN STRUKTUR
PEKERJAAN PONDASI
Poer Pelat Tipe PC-1
1
- Galian tanah pondasi
- Urugan tanah kembali
- Urugan pasir bawah pondasi, t = 10 cm
- Lantai kerja, t = 5 cm
- Beton K-225
- Besi
- Bekisting
Poer Pelat Tipe PC-2
0.8
- Lantai kerja, t = 5 cm
- Beton K-225
- Besi
- Bekisting
Pondasi batu gunung
- Pasangan batu kosong, t = 15 cm
- Pasangan pondasi batu gunung 1 : 5
Tiang pancang ulin 10/10, p = 4m
Sloof 20x25
- Beton 1 : 2 : 3
- Besi
- Bekisting
Sloof 15x20
- Beton 1 : 2 : 3
- Besi
- Bekisting
1 0.3
m3
m3
m3
m3
m3
kg
m2
0.8 0.3
m3
m3
m3
m3
m3
kg
m2
m'
m3
m3
m3
m3
m3
titik
m'
m3
kg
m2
m'
m3
kg
m2
26.00
37.44
22.98
3.74
1.87
7.80
745.06
31.20
4.00
4.00
2.46
0.40
0.20
0.77
79.60
3.84
121.50
121.50
40.50
6.08
18.23
53.46
150.00
98.00
4.90
908.95
49.00
23.50
0.71
151.56
9.40
Sub. Jumlah B.I
Jumlah Harga (Rp)
4,404,400.00
5,739,968.00
5,000,000.00
15,144,368.00
31,600.00
15,146.00
147,500.00
1,343,635.00
1,744,900.00
18,909.00
91,335.67
1,183,104.00
348,115.66
552,240.00
2,515,284.72
13,610,220.00
14,088,263.90
2,849,672.80
31,600.00
15,146.00
147,500.00
1,343,635.00
1,744,900.00
18,909.00
91,335.67
126,400.00
37,319.74
59,000.00
268,727.00
1,340,083.20
1,505,156.40
350,728.96
31,600.00
15,146.00
147,500.00
577,830.00
964,630.00
260,500.00
3,839,400.00
613,413.00
896,062.50
10,530,951.75
51,569,119.80
39,075,000.00
1,343,635.00
18,909.00
95,919.00
6,583,811.50
17,187,297.73
4,700,031.00
1,343,635.00
18,909.00
95,919.00
947,262.68
2,865,885.86
901,638.60
178,544,190.81
No
II
1
Uraian Pekerjaan
PEKERJAAN STRUKTUR
Kolom KL-1 ( 20x40 )
- Beton 1 : 2 : 3
- Besi
- Bekisting
Kolom KL-2 (40x40 )
- Beton 1 : 2 : 3
- Besi
- Bekisting
Balok BL-1 ( 20x25 ) elv. +3.50
- Beton 1 : 2 : 3
- Besi
- Bekisting
Balok BL-1 ( 20x25 ) elv. +6.30
- Beton 1 : 2 : 3
- Besi
- Bekisting
Ring Balk RB ( 15x20)
- Beton 1 : 2 : 3
- Besi
- Bekisting
Satuan
m3
kg
m2
m3
kg
m2
m3
kg
m2
m3
kg
m2
m3
kg
m2
Volume
Harga Satuan (Rp)
26.00
15.18
2,985.41
227.76
4.00
2.88
329.77
28.80
84.00
4.20
779.24
58.80
84.00
4.20
779.24
58.80
72.00
2.16
434.02
39.60
1,343,635.00
18,909.00
360,002.00
20,401,753.84
56,451,136.60
81,994,055.52
1,343,635.00
18,909.00
360,002.00
3,869,668.80
6,235,583.11
10,368,057.60
1,343,635.00
18,909.00
142,112.00
5,643,267.00
14,734,649.16
8,356,185.60
1,343,635.00
18,909.00
142,112.00
5,643,267.00
14,734,649.16
8,356,185.60
1,343,635.00
18,909.00
142,112.00
2,902,251.60
8,206,808.54
5,627,635.20
Sub. Jumlah B.II

JUMLAH B
C
I
1
2
3
4
5
6
PEKERJAAN ARSITEKTUR
PEKERJAAN LANTAI
Urugan tanah peninggian lantai
Urugan pasir bawah lantai, t = 5 cm
Cor Lantai
- Beton 1 : 2 : 3
- Besi
Lantai cor Teras
Keramik lantai 40x40
Keramik lantai 20x20 Km/Wc
253,525,154.34
432,069,345.14
m3
m3
323.00
129.20
16.15
123,140.00
147,500.00
15,909,688.00
2,382,125.00
m3
kg
m3
m2
m2
32.30
776.18
0.90
307.25
3.75
1,343,635.00
18,909.00
1,343,635.00
205,770.00
174,660.00
43,399,410.50
14,676,693.08
1,209,271.50
63,222,832.50
654,975.00
Sub. Jumlah C.I

II
1
2
3
4
5
6
7
8
9
PEKERJAAN DINDING
Dinding pasangan bata 1 : 4
Plesteran aci dinding 1 : 4
Cat dinding luar
Cat dinding dalam
Keramik dinding 20x25
Dinding arsitek semen plester motif tali air
Dinding batu alam candi sisir
Kanopi dinding atas jendela finish cat
Profilan kolom
m2
m2
m2
m2
m2
m2
m2
m'
m'
141,454,995.58
484.53
969.06
359.79
609.27
16.50
10.56
20.65
12.55
8.00
112,895.00
40,400.00
31,135.00
23,335.00
174,660.00
45,000.00
295,660.00
203,438.12
80,000.00
Sub. Jumlah C.II

III
1
2
3
4
5
6
7
8
PEKERJAAN PINTU DAN JENDELA

Pintu Double P1
Pintu P2
Pintu P3
Jendela J1
Jendela J2
Jendela J3
Bouven BV
Bouven atas jendela
Jumlah Harga (Rp)
bh
bh
bh
bh
bh
bh
bh
bh
2.00
1.00
2.00
8.00
10.00
15.00
2.00
20.00
54,700,957.90
39,149,983.60
11,202,139.49
14,217,233.78
2,881,890.00
475,312.50
6,105,379.00
2,553,148.43
640,000.00
131,926,044.70
2,846,241.80
1,633,945.50
1,566,857.62
1,115,698.14
310,675.60
297,384.00
159,844.80
69,992.80
Sub. Jumlah C.III
5,692,483.60
1,633,945.50
3,133,715.23
8,925,585.12
3,106,756.00
4,460,760.00
319,689.60
1,399,856.00
28,672,791.05
No
IV
1
2
3
4
5
6
7
8
9
10
Uraian Pekerjaan
Satuan

Rangka atap baja ringan
Atap genteng metal
Bubungan genteng metal
Listplank kayu kapur
Rangka plafond kayu meranti
Plafond gypsum 9 mm
List profil plafond
Pengecatan plafond Gypsum
Pengecatan plafond Expose
Atap dak
- Beton 1 : 2 : 3
- Besi
- Bekisting
Volume
Harga Satuan (Rp)
m2
m2
m'
m'
m2
m2
m'
m2
m2
179.95
179.95
35.40
87.40
308.00
308.00
82.00
308.00
25.36
290,000.00
173,560.00
158,602.00
53,598.80
110,947.00
49,743.00
29,878.00
23,335.00
42,985.00
52,186,428.00
31,232,677.39
5,614,510.80
4,684,535.12
34,171,676.00
15,320,844.00
2,449,996.00
7,187,180.00
1,090,099.60
m3
kg
m2
2.74
353.03
29.06
1,343,635.00
18,909.00
152,028.67
3,684,247.17
6,675,368.63
4,417,953.05
Sub. Jumlah C.IV

V
1
2
3
4
PEKERJAAN SANITAIR
Klosed jongkok setara Toto
Bak mandi
Floor drain
Kran air
bh
bh
bh
bh
2.00
2.00
2.00
2.00
168,715,515.77
485,750.00
600,000.00
76,230.00
56,231.00
Sub. Jumlah C.V

JUMLAH C
D
I
1
2
3
PEKERJAAN MEKANIKAL & ELEKTRIKAL

PEKERJAAN AIR BERSIH DAN KOTOR
Instalasi air bersih
Instalasi air Kotor
Septic tank
Ls
Ls
unit
1.00
1.00
1.00

Lampu TL 2x20 Watt
Lampu SL 18 Watt
Saklar Ganda
Saklar triple
Stop kontak
Instalasi titik lampu
Instalasi titik stop kontak
MCB
Box Kilometer
bh
bh
bh
bh
bh
titik
titik
bh
bh
17.00
5.00
1.00
4.00
5.00
22.00
5.00
1.00
1.00
2,500,000.00
2,500,000.00
3,500,000.00
PEKERJAAN LAIN - LAIN

Saluran keliling bangunan
Cor rabat teritisan, t = 10 cm
Cat lapangan
m'
m3
m'
80.00
8.00
96.30
JUMLAH E
JUMLAH TOTAL
2,500,000.00
2,500,000.00
3,500,000.00
8,500,000.00
367,500.00
60,000.00
36,750.00
42,000.00
30,240.00
283,500.00
283,500.00
210,000.00
265,000.00
Sub. Jumlah D.II

JUMLAH D
E
1
2
3
971,500.00
1,200,000.00
152,460.00
112,462.00
2,436,422.00
473,205,769.09
Sub. Jumlah D.I

II
1
2
3
4
5
6
7
8
9
Jumlah Harga (Rp)
6,247,500.00
300,000.00
36,750.00
168,000.00
151,200.00
6,237,000.00
1,417,500.00
210,000.00
265,000.00
15,032,950.00
23,532,950.00
168,061.13
979,050.00
34,988.00
13,444,890.00
7,832,400.00
3,369,344.40
24,646,634.40
968,599,066.63

PROGRAM
KEGIATAN
:
:
PEKERJAAN
LOKASI
:
:

REHAB MUSHOLA SEKOLAH
No
I
1
Uraian Pekerjaan
Satuan
PEKERJAAN PERSIAPAN
Pembongkaran dan Pembuangan Sisa Bongkaran
Ls
Volume
Harga Satuan
(Rp)
1.00
3,000,000.00
Jumlah I
II
1
2
3
PEKERJAAN LANTAI
Urugan pasir bawah lantai
Cor lantai 1 : 3 : 5, t = 10 cm
Lantai Keramik
m3
m3
m2
1.45
2.32
115.00
PEKERJAAN DINDING
Perbaikan Dinding Yang Rusak
Pasangan dinding bata 1 : 4
Plesteran bata 1 : 4
Ring Balk
Cat Dinding Luar
Cat Dinding Dalam
Cat Kusen
Ls
m2
m2
m3
m2
m2
m2
1.00
8.65
17.30
0.25
101.72
167.32
17.00
147,500.00
979,050.00
205,770.00
PEKERJAAN ATAP
Kuda-Kuda Baja Ringan
Rangka Atap Metal
Listplank
Cat Listplank
Pelat dak beton
m2
m2
m1
m2
m3
74.48
74.48
40.00
14.00
1.20
4,500,000.00
112,895.00
40,400.00
6,337,858.67
31,135.00
23,335.00
42,985.00
PEKERJAAN PLAFOND
Plafond Calsiboard 9 mm
Plafond Calsiboard area teras
Cat plafond
m2
m2
m2
m2
76.00
76.00
31.20
107.20
290,000.00
173,560.00
53,598.80
42,985.00
4,831,080.58
PEKERJAAN ELEKTRIKAL
Lampu down light
Lampu Hias gantung
Saklar Tunggal
Saklar Double
Stop kontak
MCB
bh
bh
bh
bh
bh
titik
titik
bh
14.00
1.00
6.00
1.00
7.00
15.00
7.00
2.00
Jumlah VI
JUMLAH TOTAL
21,599,200.00
12,926,748.80
2,143,952.00
601,790.00
5,797,296.70
43,068,987.50
96,670.00
39,610.00
39,610.00
20,425.00
Jumlah V
VI
1
2
3
4
5
6
7
8
4,500,000.00
976,541.75
698,920.00
1,568,620.02
3,166,974.36
3,904,353.86
730,659.03
15,546,069.03
Jumlah IV
V
1
2
3
4
213,875.00
2,271,396.00
23,663,550.00
26,148,821.00
Jumlah III
IV
1
2
3
4
5
3,000,000.00
3,000,000.00
Jumlah II
III
1
2
3
4
5
6
7
Jumlah Harga (Rp)
7,346,920.00
3,010,360.00
1,235,832.00
2,189,560.00
13,782,672.00
150,000.00
1,500,000.00
50,000.00
36,750.00
30,240.00
283,500.00
283,500.00
250,000.00
2,100,000.00
1,500,000.00
300,000.00
36,750.00
211,680.00
4,252,500.00
1,984,500.00
500,000.00
10,885,430.00
112,431,979.53

PROGRAM
KEGIATAN
:
:
PEKERJAAN
LOKASI
:
:

KECAMATAN TENGGARONG SEBERANG
No
I
1
2
3
Uraian Pekerjaan
PEKERJAAN PERSIAPAN
Pembongkaran bangunan lama
Mengukur dan memasang bouwplank
Biaya pengurusan IMB
Satuan
ls
m'
ls
Volume
Harga Satuan (Rp)
1.00
100.00
1.00
10,000,000.00
71,749.60
5,000,000.00
Jumlah I
II
1
2
PEKERJAAN PONDASI
Tiang pancang ulin pada pondasi batu gunung, p = 2 m
Pondasi batu gunung
- Pasangan pondasi batu gunung
Sloof 15X20
titik
m'
m3
m3
m3
m3
m3
m3
146.00
146.00
105.12
20.44
6.57
19.71
58.40
4.38
178,500.00
31,600.00
15,146.00
147,500.00
577,830.00
964,630.00
6,337,858.67
Jumlah II
III
1
2
3
PEKERJAAN LANTAI
Urugan tanah peninggian dalam bangunan
Urugan pasir di bawah lantai, t = 5 cm
Cor lantai 1 : 3 : 5
- Cor lantai dalam bangunan, t = 5 cm
- Cor lantai rabat luar, t = 10 cm
Lantai keramik
- Keramik lantai 40x40
m3
m3
108.00
20.40
123,140.00
147,500.00
m3
m3
16.00
10.66
979,050.00
979,050.00
m2
320.00
205,770.00
Jumlah III
IV
1
3
4
5
6
7
8
PEKERJAAN DINDING
Kolom 20x20
- Beton
- Besi
- Bekisting
Kolom 30x30
- Beton
- Besi
- Bekisting
Ring balk
Plesteran dinding 1 : 4
Plesteran kolom arsitek dinding 1 : 4
Cat dinding luar
Cat dinding dalam
m3
kg
m2
m3
kg
m2
m3
m2
m2
m2
m2
m2
23.00
3.68
414.00
73.60
9.00
3.24
199.73
43.20
4.38
349.88
699.76
18.00
253.88
445.88
1,343,635.00
18,909.00
360,002.00
1,343,635.00
18,909.00
360,002.00
6,337,858.67
112,895.00
40,400.00
40,400.00
31,135.00
23,335.00
Jumlah IV
V
1
2
PEKERJAAN KUSEN
Pintu Jendela depan
Jendela kwartet
bh
bh
4.00
12.00
Jumlah V
4,920,151.33
3,170,690.36
No
VI
1
2
3
4
5
6
7
8
Uraian Pekerjaan
Satuan

Atap metal
Nok atap metal
Plafond Calsiboard, t = 4 mm
Pengecatan plafond
Cat listplank
m2
m2
m'
m'
m2
m2
m2
m2
Volume
Harga Satuan (Rp)
236.08
236.08
50.69
93.80
412.61
412.61
412.61
32.83
290,000.00
173,560.00
158,602.00
53,598.80
110,947.00
39,610.00
23,335.00
42,985.00
Jumlah VI
VII
1
2
3
4
5
6
7
8

Lampu TL 2x20 Watt
Stop kontak
Saklar Double
Saklar Triple
MCB
Box Kilomenter
bh
bh
bh
bh
titik
titik
bh
bh
44.00
4.00
4.00
12.00
44.00
4.00
1.00
1.00
367,500.00
30,240.00
36,750.00
42,000.00
283,500.00
283,500.00
210,000.00
265,000.00
Jumlah VII
VIII
1
PEKERJAAN LAIN-LAIN
Saluran Keliling bangunan
m'
102.00
Jumlah VIII
JUMLAH TOTAL
168,061.13
SEBERANG
Jumlah Harga (Rp)
10,000,000.00
7,174,960.00
5,000,000.00
22,174,960.00
26,061,000.00
3,321,792.00
309,584.24
969,075.00
11,389,029.30
56,334,392.00
27,759,820.96
126,144,693.50
13,299,120.00
3,009,000.00
15,664,800.00
10,432,756.80
65,846,400.00
108,252,076.80
4,944,576.80
7,828,326.00
26,496,147.20
4,353,377.40
3,776,656.75
15,552,086.40
27,759,820.96
39,499,702.60
28,270,304.00
727,200.00
7,904,553.80
10,404,609.80
177,517,361.71
19,680,605.30
38,048,284.29
57,728,889.59
Jumlah Harga (Rp)
68,461,982.00
40,973,315.85
8,039,535.38
5,027,567.44
45,777,841.67
16,343,482.10
9,628,254.35
1,411,197.55
195,663,176.34
16,170,000.00
120,960.00
147,000.00
504,000.00
12,474,000.00
1,134,000.00
210,000.00
265,000.00
31,024,960.00
17,142,234.75
17,142,234.75
735,648,352.69

PROGRAM
KEGIATAN
:
:
PEKERJAAN
LOKASI
:
:

PEMBANGUNAN LAB. KOMPUTER
No
I
1
2
3
Uraian Pekerjaan
PEKERJAAN PERSIAPAN
Pembersihan lokasi
Mengukur dan memasang bouplank
Biaya pengurusan IMB
Satuan
m2
m'
ls
Volume
Harga Satuan (Rp)
80.00
44.00
1.00
14,300.00
71,749.60
2,500,000.00
Jumlah I
II
1
2
PEKERJAAN PONDASI
Pondasi batu gunung
Sloof 15X20
titik
m'
m3
m3
m3
m3
m3
m3
44.00
44.00
31.68
6.16
1.98
5.94
17.60
1.32
178,500.00
31,600.00
15,146.00
147,500.00
577,830.00
964,630.00
6,337,858.67
Jumlah II
III
1
2
3
PEKERJAAN LANTAI
Lantai keramik
m3
m3
29.70
4.95
123,140.00
147,500.00
m3
m3
4.00
4.90
979,050.00
979,050.00
m2
80.00
205,770.00
Jumlah III
IV
1
3
4
5
6
7
8
PEKERJAAN DINDING
Kolom 20x20
- Beton
- Besi
- Bekisting
Kolom 30x30
- Beton
- Besi
- Bekisting
Ring balk
Cat dinding luar
Cat dinding dalam
m3
kg
m2
m3
kg
m2
m3
m2
m2
m2
m2
m2
9.00
1.44
162.00
28.80
3.00
1.08
66.58
14.40
1.32
78.41
156.82
6.00
78.41
78.41
1,343,635.00
18,909.00
360,002.00
1,343,635.00
18,909.00
360,002.00
6,337,858.67
112,895.00
40,400.00
40,400.00
31,135.00
23,335.00
Jumlah IV
V
1
2
PEKERJAAN KUSEN
Pintu Jendela depan
Jendela kwartet
bh
bh
1.00
3.00
Jumlah V
4,920,151.33
3,170,690.36
No
VI
1
2
3
4
5
6
7
8
Uraian Pekerjaan
Satuan

Atap metal
Nok atap metal
Plafond Calsiboard, t = 4 mm
Pengecatan plafond
Cat listplank
m2
m2
m'
m'
m2
m2
m2
m2
Volume
Harga Satuan (Rp)
69.88
69.88
26.14
45.80
122.21
122.21
122.21
16.03
290,000.00
173,560.00
158,602.00
53,598.80
110,947.00
39,610.00
23,335.00
42,985.00
Jumlah VI
VII
1
2
3
4
5
6
7
8

Lampu TL 2x20 Watt
Stop kontak
Saklar Double
Saklar Triple
MCB
Box Kilomenter
bh
bh
bh
bh
titik
titik
bh
bh
11.00
1.00
1.00
3.00
11.00
1.00
1.00
1.00
367,500.00
30,240.00
36,750.00
42,000.00
283,500.00
283,500.00
210,000.00
265,000.00
Jumlah VII
VIII
1
PEKERJAAN LAIN-LAIN
m'
50.00
Jumlah VIII
JUMLAH TOTAL
168,061.13
SEBERANG
Jumlah Harga (Rp)
1,144,000.00
3,156,982.40
2,500,000.00
6,800,982.40
7,854,000.00
1,001,088.00
93,299.36
292,050.00
3,432,310.20
16,977,488.00
8,365,973.44
38,016,209.00
3,657,258.00
730,125.00
3,916,200.00
4,793,428.80
16,461,600.00
29,558,611.80
1,934,834.40
3,063,258.00
10,368,057.60
1,451,125.80
1,258,885.58
5,184,028.80
8,365,973.44
8,852,096.95
6,335,528.00
242,400.00
2,441,295.35
1,829,697.35
51,327,181.27
4,920,151.33
9,512,071.07
14,432,222.40
Jumlah Harga (Rp)
20,265,345.00
12,128,459.58
4,145,856.28
2,454,825.04
13,558,832.87
4,840,738.10
2,851,770.35
689,049.55
60,934,876.77
4,042,500.00
30,240.00
36,750.00
126,000.00
3,118,500.00
283,500.00
210,000.00
265,000.00
8,112,490.00
8,403,056.25
8,403,056.25
217,585,629.89

PROGRAM
KEGIATAN
PEKERJAAN
LOKASI
:
:
:
:

PEMBANGUNAN KAMAR GANTI & WC SEKOLAH
No
I
1
2
Uraian Pekerjaan
PEKERJAAN PERSIAPAN
Pembersihan lokasi
Satuan
m2
m'
Volume
30.00
26.00
Harga Satuan (Rp)
14,300.00
71,749.60
Jumlah Harga (Rp)
429,000.00
1,865,489.60
2,294,489.60
II
1
PEKERJAAN PONDASI
Pondasi batu gunung
- Tiang pancang ulin 10/10, p = 2 m
Sloof 15X20
m'
titik
m3
m3
m3
m3
m3
m3
37.50
19.00
23.63
5.06
1.69
5.06
11.81
1.13
178,500.00
31,600.00
15,146.00
147,500.00
577,830.00
964,630.00
6,337,858.67
3,391,500.00
746,550.00
76,676.63
248,906.25
2,925,264.38
11,394,691.88
7,130,091.00
25,913,680.13
III
1
3
4
5
6
7
8
PEKERJAAN DINDING
Kolom 20x20
- Beton
- Besi
- Bekisting
Kolom 15x15
- Beton
- Besi
- Bekisting
Ring balk
Cat dinding luar
Cat dinding dalam
m3
kg
m2
m3
kg
m2
m3
m2
m2
m2
m2
m2
6.00
0.84
106.06
4.80
14.00
1.47
181.07
9.80
0.99
77.71
155.42
12.00
8.56
69.15
1,744,900.00
18,909.00
360,002.00
1,465,716.00
2,005,564.18
1,728,009.60
1,744,900.00
18,909.00
360,002.00
6,337,858.67
112,895.00
40,400.00
40,400.00
31,135.00
23,335.00
2,565,003.00
3,423,818.59
3,528,019.60
6,274,480.08
8,773,070.45
6,278,968.00
484,800.00
2,152,985.25
1,613,615.25
40,294,050.00
III
1
1
2
3
PEKERJAAN LANTAI
Lantai keramik
400.00
m3
m3
512.50
9.00
1.50
123,140.00
147,500.00
1,108,260.00
221,250.00
m3
3.00
979,050.00
2,937,150.00
m2
30.00
176,620.00
5,298,600.00
9,565,260.00
V
1
2
PEKERJAAN KUSEN
Pintu P3
Bouven
bh
Unit
8.00
7.00
1,566,857.62
#REF!
12,534,860.92
#REF!
#REF!
VI
1
2
3

Pelat dak beton
Listplank beton
Pengecatan plafond expose
m3
m'
m2
3.00
22.80
30.00
4,831,080.58
312,246.93
23,335.00
14,493,241.75
7,119,230.00
700,050.00
22,312,521.75
No
VII
1
2
3
4
5
6
7
8
Uraian Pekerjaan
Lampu XL18 Watt
Stop kontak
Saklar tuggal
Saklar Double
MCB
Box Kilomenter
Satuan
bh
bh
bh
bh
titik
titik
bh
bh
Volume
8.00
4.00
4.00
2.00
8.00
4.00
1.00
1.00
Harga Satuan (Rp)
55,000.00
30,240.00
30,240.00
36,750.00
283,500.00
283,500.00
210,000.00
265,000.00
Jumlah Harga (Rp)
440,000.00
120,960.00
120,960.00
73,500.00
2,268,000.00
1,134,000.00
210,000.00
265,000.00
4,632,420.00
VIII
1
2
3
4
5
6
7
PEKERJAAN SANITAIR
Closed jongkok
Bak mandi
Kran air
Floor drain
Instalasi air bersih
Instalasi air kotor
Septictank
JUMLAH I
unit
unit
bh
bh
Ls
Ls
unit
3.00
3.00
3.00
3.00
1.00
1.00
1.00
485,750.00
550,000.00
56,231.00
76,230.00
2,500,000.00
2,500,000.00
3,500,000.00
1,457,250.00
1,650,000.00
168,693.00
228,690.00
2,500,000.00
2,500,000.00
3,500,000.00
12,004,633.00
#REF!
REKAPITULASI ANALISA SATUAN PEKERJAAN

PROGRAM
KEGIATAN
:
:
LOKASI
NO

URAIAN PEKERJAAN
KODE
HARGA SATUAN (Rp)
A.
1
2
3
PEKERJAAN PERSIAPAN
1 M2 Pembersihan Lokasi
1 M' Pengukuran dan pemasangan bouplank (SNI 03-2835-2002)
1 M' Pagar Sementara dari Seng Gelombang, h = 1,8 m
A.1
A.2
A.3
Rp
Rp
Rp
14,300.00
71,749.60
178,473.80
B.
1
2
3
4
PEKERJAAN TANAH
1 M3 Galian Tanah Biasa sedalam 1 m - SNI - 2002
1 M3 Urugan Tanah kembali - SNI - 2002
1 M3 Urugan Pasir bawah Lantai - SNI - 2002
1 M3 Urugan tanah dipadatkan dg stemper
B.1
B.2
B.3
B.4
Rp
Rp
Rp
Rp
31,600.00
15,146.00
147,500.00
123,140.00
C.
1
2
3
4
5
6
PEKERJAAN PEMANCANGAN
Memancang tiang manual
Memancang tiang mekanik (Dengan alat)
1 Titik Memancang tiang Ulin 10x10, p = 2 m
1 M' Memancang tiang Ulin 10x10
1 M' memancang tiang Mini Pile Triple 32
C.1
C.2
C.3
C.4
C.5
C.6
Rp
Rp
Rp
Rp
Rp
Rp
65,750.00
22,550.00
178,500.00
260,500.00
63,550.00
202,500.00
D.
1
2
3
4
5
6
7
8
9
10
PEKERJAAN PASANGAN
1 M3 Pasangan batu gunung 1 : 3 - SNI-03-2836-2002
1 M3 Pasangan batu kosong - SNI-03-2836-2002
1 M2 Pasangan batu bata camp 1 : 4
1 M2 Plesteran tebal 15 mm 1 : 2 (SNI 03-2837-2002)
1 M2 Pasangan Lantai Keramik 40/40
1 M2 Pasangan Lantai Keramik 30/30 - SNI-2002
1 M2 Pasangan lantai keramik 20/20 - SNI - 2002
1 M2 Pasangan Keramik dinding 20/25 - SNI - 2002
1 M2 Pasangan batu alam
D.1
D.2
D.3
D.4
D.5
D.6
D.7
D.8
D.9
D.10
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
964,630.00
577,830.00
112,895.00
44,945.00
40,400.00
205,770.00
193,120.00
176,620.00
174,660.00
295,660.00
E.1
E.2
E.3
E.4
E.5
E.6
E.7
E.8
E.9
E.10
E.11
E.12
E.13
E.14
E.15
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,744,900.00
1,343,635.00
979,050.00
18,909.00
91,335.67
95,919.00
360,002.00
142,112.00
152,028.67
11,508,606.20
6,611,428.80
6,337,858.67
312,246.93
4,831,080.58
203,438.12
E. PEKERJAAN BETON
1 1 M3 Beton K - 275
2 1 M3 Cor beton camp. 1 : 2 : 3 (struktur) - SNI 03-3435-2002
3 1 M3 beton tumbuk camp. 1 : 3 : 5
4 1 kg Pekerjaan Tulangan beton polos ( SNI-03-3435-2002 )
5 1 M2 Pekerjaan bekisitng untuk pondasi (3 x pakai), (SNI-03-3435-2002)
6 1 M2 Pekerjaan bekisitng untuk sloof / tie beam (3 x pakai) - SNI-03-3435-2002
7 1 M2 Pekerjaan bekisitng untuk kolom - SNI-03-3435-2002
8 1 M2 Pekerjaan bekisitng untuk balok (3 x pakai) - SNI-03-3435-2002
9 1 M2 Pekerjaan bekisitng untuk lantai (3 x pakai) - SNI-03-3435-2002
10 1 M3 Kolom praktis
11 1 M3 Kolom 20x20
12 1 M3 Ring balk
13 1 M' Lisplank beton
14 1 M3 Pelat atap
1 M' Kanopi
15 beton atas jendela
NO
URAIAN PEKERJAAN
KODE
HARGA SATUAN (Rp)
F.
1
2
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
PEKERJAAN KAYU
1 M3 Pek kusen pintu/jendela kayu bengkirai - SNI 03 - 3432 - 2002
1 M2 Pek daun pintu panil kayu bengkirai - SNI 03 - 3432 - 2002
1 M2 Pek daun pintu double plywood 4 mm - SK - SNI T - 11 1993 - 03
1 M2 Pek daun jendela kaca bening 5 mm kayu bengkirai - SNI 03 - 3432 - 2002
1 M2 Jalusi kayu bengkirai
1 Bh Kusen PJ1 RKB
1 Bh Kusen KM/WC P3
1 Bh Kusen J1 RKB
1 Bh Kusen J1 RKB
1 Bh Kusen J2 RKB
1 Bh Kusen Jalusi Atap RKB
1 Bh Kusen Jendela J6 RKB
1 Bh Kusen Bouven BV1 RKB
1 Bh Pintu Double P1 AULA
1 Bh Pintu Ruang P2 AULA
1 Bh Jendela J1 AULA
1 Bh Bouven BV AULA
1 Bh Bouven atas jendela AULA
1 Bh Jendela atap AULA
F.1
F.2
F.4
F.5
F.6
F.7
F.8
F.9
F.10
F.11
F.12
F.13
F.14
F.15
F.16
F.17
F.18
F.19
F.20
F.21
F.22
F.23
F.24
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
6,951,000.00
487,500.00
428,084.40
518,550.00
210,176.00
4,920,151.33
1,566,857.62
3,170,690.36
2,349,004.89
2,828,571.61
1,195,410.27
1,612,669.00
197,409.00
881,270.11
2,846,241.80
1,633,945.50
1,115,698.14
310,675.60
297,384.00
254,708.00
159,844.80
69,992.80
695,667.90
G.
1
2
3
4
5
6
7
8
9
PEKERJAAN ATAP
1 M2 memasang atap metal - SNI 03-3436-2002
1 M1 bubungan metal roof Kw 1- SNI 03-3436-2002
1 M' papan listplank 2 x 2/20 kayu kapur - SNI 03-3434-2002
1 M2 Pasang rangka plafond (30 x 60) kayu meranti - SNI 03-3434-2002
1 M2 Memasang plafond Calsiboard 3.6 mm - SNI 03-2838-2002
1 M2 Memasang plafond Gypsum 9 mm - SNI 03-2838-2007
1 M' List plafond Gypsum
1 M' List plafond kayu profill 5 x 5
1 M' Drop Celing, h = 25 cm
G.1
G.2
G.3
G.4
G.5
G.6
G.7
G.8
G.9
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
173,560.00
158,602.00
53,598.80
110,947.00
39,610.00
49,743.00
29,878.00
16,228.00
26,856.40
H.
1
2
3
4
PEK. CAT-CATAN/LABURAN
1 M2 Mendempul dan menggosok kayu - BOW - K.30
1 M2 mengecat bidang kayu baru dg cat kilap
1 M2 mengecat dinding dengan cat tembok (eksterior) 2 x sapu
1 M2 mengecat dinding dengan cat tembok (interior)
H.1
H.2
H.3
H.4
Rp
Rp
Rp
Rp
7,200.00
42,985.00
31,135.00
23,335.00
I.
1
2
3
4
PEK. KUNCI DAN PENGGANTUNG

Pasang 1 buah Kunci slot 2 slaag Biasa - SNI
Pasang 1 Buah Engsel Pintu - SNI
Pasang 1 Buah Engsel jendela - SNI
Pasang 1 Buah Hak Angin - SNI
I.1
I.2
I.3
I.4
Rp
Rp
Rp
Rp
222,230.00
56,102.50
46,102.50
31,845.00
J.
1
2
3
PEKERJAAN SANITAIR
Memasang 1 bh klosed jongkok
Memasang 1 bh floor drain
Memasang 1 bh keran air
J.1
J.2
J.3
Rp
Rp
Rp
485,750.00
76,230.00
56,231.00
K
1
PEKERJAAN LAIN-LAIN
1 m' Pekerjaan Saluran Keliling Bangunan
K1
Rp
168,061.13
ANALISA UPAH BAHAN

NO
A.
1
B
1
C
1
URAIAN PEKERJAAN
PEKERJAAN PERSIAPAN
1 M2 Pembersihan Lokasi
0.0100 Oh Mandor
0.1000 Oh Pekerja
0.0600 Oh Tukang
0.0100 Oh Kep Tukang
1 M' Pengukuran dan pemasangan bouplank (SNI 03-2835-2002)

0.012 m Kayu meranti
0.007 m kayu papan meranti
0.020 Kg Paku biasa
0.005 Oh Mandor
0.010 Oh Kep Tukang
0.100 Oh Tukang kayu
0.100 Oh Pekerja
1 M' Pagar Sementara dari Seng Gelombang, h = 1,8 m

0.0225 m Kayu Meranti
0.0600 kg Paku biasa
1.2000 Lbr Seng Gelombang BJLS 20
0.0200 Oh Mandor
0.0200 Oh Kep. Tukang Kayu
0.2000 Oh Tk. Kayu
0.4000 Oh Pekerja
PEKERJAAN TANAH
0.4000 Oh Pekerja
0.0400 Oh Mandor

0.1920 Oh Pekerja
0.0190 Oh Mandor

1.2000 m Pasir urug
0.3000 Oh Pekerja
0.0100 Oh Mandor

1.2000 m Tanah urug
0.0100 Oh mandor
0.0300 Oh pekerja
0.1200 Ls stamper
0.5000 Oh pekerja
0.2900 Oh tukang
0.0290 Oh kep tukang
0.0250 Oh mandor
Memancang tiang mekanik (Dengan alat)

0.1500 Oh pekerja
0.0150 Oh tukang
1.0000 m'
Alat pancang

0.0200 m3 Kayu ulin 10x10
0.0075 m3 Kalang dan sunduk
1.0000 m'
Memancang tiang
HARGA
SATUAN
(RP)
110,000.00
68,000.00
90,000.00
100,000.00
2,750,000.00
3,000,000.00
19,980.00
110,000.00
100,000.00
90,000.00
68,000.00
2,750,000.00
19,980.00
55,000.00
110,000.00
100,000.00
90,000.00
68,000.00
68,000.00
110,000.00
68,000.00
110,000.00
105,000.00
68,000.00
110,000.00
90,000.00
110,000.00
68,000.00
100,000.00
68,000.00
90,000.00
100,000.00
110,000.00
68,000.00
90,000.00
11,000.00
4,100,000.00
4,100,000.00
65,750.00
HARGA
UPAH
(RP)
HARGA
BAHAN
(RP)
JUMLAH HARGA
(Rp)
1,100.00
6,800.00
5,400.00
1,000.00
14,300.00
14,300.00
33,000.00
21,000.00
399.60
550.00
1,000.00
9,000.00
6,800.00
17,350.00
54,399.60
71,749.60
61,875.00
1,198.80
66,000.00
2,200.00
2,000.00
18,000.00
27,200.00
49,400.00
129,073.80
178,473.80
27,200.00
4,400.00
31,600.00
31,600.00
13,056.00
2,090.00
15,146.00
15,146.00
126,000.00
20,400.00
1,100.00
21,500.00
126,000.00
147,500.00
108,000.00
1,100.00
2,040.00
12,000.00
15,140.00
108,000.00
123,140.00
34,000.00
26,100.00
2,900.00
2,750.00
65,750.00
65,750.00
10,200.00
1,350.00
11,000.00
22,550.00
22,550.00
82,000.00
30,750.00
65,750.00
178,500.00
178,500.00
ANALISA UPAH BAHAN

NO
D
1
URAIAN PEKERJAAN

1.0000 m'
Memancang tiang
1 M' Memancang tiang Ulin 10x10

1.0000 m'
Memancang tiang
1 M' memancang tiang Mini Pile Triple 32

1.0000 m'
Tiang pancang
1.0000 Ls
Menyambung
1.0000 m'
Memancang
PEKERJAAN PASANGAN
1.1000 m Batu Gunung
202.0000 Kg Semen portland
0.5440 m Pasir Pasang
0.6000 Oh Tukang batu
0.0600 Oh Kepala Tukang Batu
1.5000 Oh Pekerja
0.0750 Oh Mandor

1.2000 m Batu Belah
0.3000 m Pasir urug
0.0390 Oh Mandor
0.7800 Oh Pekerja
1 M2 Pasangan batu bata camp 1 : 4

70.0000 Bh Bata
0.0430 m pasir
0.3200 Oh pekerja
0.0150 Oh mandor

8.5200 kg Semen PC
0.0170 m3 Pasir Pasang
0.0100 Oh Mandor
0.0150 Oh Kp. Tk. Batu
0.1500 Oh Tk. Batu
0.2000 Oh Pekerja

0.0100 Oh Mandor
0.2000 Oh Pekerja
HARGA
SATUAN
(RP)
4,100,000.00
4,100,000.00
65,750.00
4,100,000.00
22,550.00
100,000.00
25,000.00
77,500.00
375,000.00
1,500.00
145,000.00
90,000.00
100,000.00
68,000.00
110,000.00
375,000.00
105,000.00
110,000.00
100,000.00
90,000.00
68,000.00
800.00
1,500.00
145,000.00
90,000.00
100,000.00
68,000.00
110,000.00
1,500.00
145,000.00
110,000.00
100,000.00
90,000.00
68,000.00
1,500.00
145,000.00
110,000.00
100,000.00
90,000.00
68,000.00
HARGA
UPAH
(RP)
HARGA
BAHAN
(RP)
JUMLAH HARGA
(Rp)
164,000.00
30,750.00
65,750.00
260,500.00
260,500.00
41,000.00
22,550.00
63,550.00
63,550.00
100,000.00
25,000.00
77,500.00
202,500.00
202,500.00
412,500.00
303,000.00
78,880.00
54,000.00
6,000.00
102,000.00
8,250.00
170,250.00
794,380.00
964,630.00
450,000.00
31,500.00
4,290.00
3,900.00
35,100.00
53,040.00
96,330.00
481,500.00
577,830.00
56,000.00
17,250.00
6,235.00
9,000.00
1,000.00
21,760.00
1,650.00
33,410.00
79,485.00
112,895.00
12,780.00
2,465.00
1,100.00
1,500.00
13,500.00
13,600.00
29,700.00
15,245.00
44,945.00
7,800.00
2,900.00
1,100.00
1,500.00
13,500.00
13,600.00
29,700.00
10,700.00
40,400.00
ANALISA UPAH BAHAN

NO
10
E
1
URAIAN PEKERJAAN
1 M2 Pasangan Lantai Keramik 40/40

1.1000 m2 keramik 40 x 40
0.0420 m pasir pasang
1.5000 Kg semen warna
0.6200 Oh pekerja
0.3500 Oh tukang batu
0.0350 Oh kepala tukang
0.0300 Oh mandor
1 M2 Pasangan Lantai Keramik 30/30 - SNI-2002

1.1000 m2 keramik 30 x 30
0.6200 Oh pekerja
0.0300 Oh mandor

1.1000 m2 keramik 20 x 20 cm
11.3800 Kg semen portland
0.6200 Oh pekerja
0.0300 Oh mandor

1.1000 m2 Keramik dinding 20/20
1.5000 Kg
Semen Warna
0.0180 m
Pasir Pasang
0.6000 Oh Pekerja
0.1000 Oh Tukang
0.0450 Oh Kepala Tukang
0.0300 Oh Mandor

1.1000 m2 Batu alam
1.5000 Kg Semen Warna
0.6000 Oh Pekerja
0.1000 Oh Tukang
0.0300 Oh Mandor
PEKERJAAN BETON
1 M3 Beton K - 275
0.4000 m pasir beton
0.8200 m kerikil beton
6.0000 Oh pekerja
0.3000 Oh mandor
HARGA
SATUAN
(RP)
76,500.00
1,500.00
145,000.00
12,000.00
68,000.00
90,000.00
100,000.00
110,000.00
65,000.00
1,500.00
145,000.00
12,000.00
68,000.00
90,000.00
100,000.00
110,000.00
50,000.00
1,500.00
145,000.00
12,000.00
68,000.00
90,000.00
100,000.00
110,000.00
75,000.00
1,500.00
12,000.00
145,000.00
68,000.00
90,000.00
100,000.00
110,000.00
185,000.00
1,500.00
12,000.00
145,000.00
68,000.00
90,000.00
100,000.00
110,000.00
1,500.00
495,000.00
495,000.00
68,000.00
90,000.00
100,000.00
110,000.00
HARGA
UPAH
(RP)
HARGA
BAHAN
(RP)
JUMLAH HARGA
(Rp)
84,150.00
17,070.00
6,090.00
18,000.00
42,160.00
31,500.00
3,500.00
3,300.00
80,460.00
125,310.00
205,770.00
71,500.00
17,070.00
6,090.00
18,000.00
42,160.00
31,500.00
3,500.00
3,300.00
80,460.00
112,660.00
193,120.00
55,000.00
17,070.00
6,090.00
18,000.00
42,160.00
31,500.00
3,500.00
3,300.00
80,460.00
96,160.00
176,620.00
82,500.00
13,950.00
18,000.00
2,610.00
40,800.00
9,000.00
4,500.00
3,300.00
57,600.00
117,060.00
174,660.00
203,500.00
13,950.00
18,000.00
2,610.00
40,800.00
9,000.00
4,500.00
3,300.00
57,600.00
238,060.00
295,660.00
600,000.00
198,000.00
405,900.00
408,000.00
90,000.00
10,000.00
33,000.00
541,000.00
1,203,900.00
1,744,900.00
ANALISA UPAH BAHAN

NO
URAIAN PEKERJAAN
1 M3 Cor beton camp. 1 : 2 : 3 (struktur) - SNI 03-3435-2002

2.0000 Oh pekerja
0.0035 Oh mandor
1 M3 beton tumbuk camp. 1 : 3 : 5

1.6500 Oh pekerja
0.0800 Oh mandor
1 kg Pekerjaan Tulangan beton polos ( SNI-03-3435-2002 )

1.0500 Kg Besi
0.0150 Kg Kawat Bendrat
0.0003 Oh Mandor
0.0007 Oh Kepala Tukang Besi
0.0070 Oh Tukang Besi
0.0070 Oh Pekerja
1 M2 Pekerjaan bekisitng untuk pondasi (3 x pakai), (SNI-03-3435-2002)

0.0133 m kayu meranti
0.3000 Kg kg Paku
0.1000 ltr
Minyak bekisting
0.0050 Oh Mandor
0.0260 Oh Kepala Tukang Kayu
0.2600 Oh Tukang Kayu
0.3000 Oh Pekerja
1 M2 Pekerjaan bekisitng untuk sloof / tie beam (3 x pakai) - SNI-03-3435-2002

0.3000 Kg kg Paku
0.1000 ltr
Minyak bekisting
0.0050 Oh Mandor
0.3000 Oh Pekerja
1 M2 Pekerjaan bekisitng untuk kolom - SNI-03-3435-2002

0.4000 kg kg Paku
0.2000 ltr
Minyak bekisting
0.3500 lbr plywood 9 mm
2.0000 btg kayu galam
0.0060 Oh Mandor
0.3000 Oh Pekerja
1 M2 Pekerjaan bekisitng untuk balok (3 x pakai) - SNI-03-3435-2002

0.4000 kg kg Paku
0.2000 ltr
Minyak bekisting
0.0060 Oh Mandor
0.3200 Oh Pekerja
HARGA
SATUAN
(RP)
1,500.00
495,000.00
495,000.00
68,000.00
90,000.00
100,000.00
110,000.00
1,500.00
145,000.00
495,000.00
68,000.00
90,000.00
100,000.00
110,000.00
16,500.00
25,000.00
110,000.00
100,000.00
90,000.00
68,000.00
2,750,000.00
19,980.00
17,250.00
110,000.00
100,000.00
90,000.00
68,000.00
2,750,000.00
19,980.00
17,250.00
110,000.00
100,000.00
90,000.00
68,000.00
2,750,000.00
19,980.00
17,250.00
135,000.00
9,500.00
110,000.00
100,000.00
90,000.00
68,000.00
2,750,000.00
19,980.00
17,250.00
135,000.00
9,500.00
110,000.00
100,000.00
90,000.00
68,000.00
HARGA
UPAH
(RP)
HARGA
BAHAN
(RP)
JUMLAH HARGA
(Rp)
504,000.00
267,300.00
400,950.00
136,000.00
31,500.00
3,500.00
385.00
171,385.00
1,172,250.00
1,343,635.00
327,000.00
75,400.00
430,650.00
112,200.00
22,500.00
2,500.00
8,800.00
146,000.00
833,050.00
979,050.00
17,325.00
375.00
33.00
70.00
630.00
476.00
1,176.00
17,733.00
18,909.00
36,666.67
5,994.00
1,725.00
550.00
2,600.00
23,400.00
20,400.00
46,950.00
44,385.67
91,335.67
41,250.00
5,994.00
1,725.00
550.00
2,600.00
23,400.00
20,400.00
46,950.00
48,969.00
95,919.00
228,250.00
7,992.00
3,450.00
47,250.00
19,000.00
660.00
3,300.00
29,700.00
20,400.00
54,060.00
305,942.00
53,166.67
7,992.00
3,450.00
15,750.00
6,333.33
660.00
3,300.00
29,700.00
21,760.00
360,002.00
ANALISA UPAH BAHAN

NO
URAIAN PEKERJAAN
HARGA
SATUAN
(RP)
HARGA
UPAH
(RP)
55,420.00
HARGA
BAHAN
(RP)
86,692.00
JUMLAH HARGA
(Rp)
142,112.00
ANALISA UPAH BAHAN

NO
10
11
12
13
14
15
URAIAN PEKERJAAN
1 M2 Pekerjaan bekisitng untuk lantai (3 x pakai) - SNI-03-3435-2002

0.4000 kg kg Paku
0.2000 ltr
Minyak bekisting
0.0060 Oh Mandor
0.3200 Oh Pekerja
1 M3 Kolom praktis
1.00 m3
156.80 kg
20.00 m2
1 M3 Kolom 20x20
1.00 m3
88.20 kg
10.00 m2
1 M3 Ring balk
1.00 m3
126.33 kg
18.33 m2
1 M' Lisplank beton

0.05 m3
3.13 kg
1.10 m2
0.60 m2
1 M3 Pelat atap
1.00 m3
136.66 kg
8.34 m2
Beton
Besi
Beksiting
Beton
Besi
Beksiting
Beton
Besi
Beksiting
Beton
Besi
Beksiting
Cat AEP
Beton
Besi
Beksiting
1 M' Kanopi beton atas jendela

0.05 m3 Beton
2.36 kg
Besi
0.60 m2 Beksiting
0.60 m2 Cat AEP
PEKERJAAN KAYU

1.1000 m kayu bengkirai
6.0000 Oh pekerja
2.0000 Oh kepala Tukang
0.3000 Oh mandor

1.0000 Oh pekerja
0.0500 Oh mandor
HARGA
SATUAN
(RP)
2,750,000.00
19,980.00
17,250.00
135,000.00
9,500.00
110,000.00
100,000.00
90,000.00
68,000.00
1,343,635.00
18,909.00
360,002.00
1,343,635.00
18,909.00
360,002.00
1,343,635.00
18,909.00
142,112.00
1,343,635.00
18,909.00
152,028.67
31,135.00
979,050.00
18,909.00
152,028.67
979,050.00
18,909.00
152,028.67
31,135.00
4,100,000.00
68,000.00
90,000.00
100,000.00
110,000.00
4,100,000.00
68,000.00
90,000.00
100,000.00
110,000.00
HARGA
UPAH
(RP)
HARGA
BAHAN
(RP)
JUMLAH HARGA
(Rp)
50,416.67
7,992.00
3,450.00
15,750.00
19,000.00
660.00
3,300.00
29,700.00
21,760.00
55,420.00
96,608.67
152,028.67
1,343,635.00
2,964,931.20
7,200,040.00
11,508,606.20
11,508,606.20
1,343,635.00
1,667,773.80
3,600,020.00
6,611,428.80
6,611,428.80
1,343,635.00
2,388,837.00
2,605,386.67
6,337,858.67
6,337,858.67
67,181.75
59,152.65
167,231.53
18,681.00
312,246.93
312,246.93
979,050.00
2,584,111.50
1,267,919.08
4,831,080.58
4,831,080.58
48,952.50
44,587.42
91,217.20
18,681.00
203,438.12
203,438.12
4,510,000.00
408,000.00
1,800,000.00
200,000.00
33,000.00
2,441,000.00
4,510,000.00
6,951,000.00
164,000.00
68,000.00
225,000.00
25,000.00
5,500.00
323,500.00
164,000.00
487,500.00
ANALISA UPAH BAHAN

NO
URAIAN PEKERJAAN
1 M2 Pek daun pintu panil kayu ulin - SNI 03 - 3432 - 2002

0.0400 m kayu ulin
1.0000 Oh pekerja
0.0500 Oh mandor
1 M2 Pek daun pintu double plywood 4 mm - SK - SNI T - 11 1993 - 03

0.0400 m kayu Kapur
0.0300 kg paku biasa
0.3000 ltr
lem kayu
0.6000 Oh pekerja
0.0300 Oh mandor
0.7500 m2 Kaca bening 5 mm
0.8000 Oh pekerja
2.0000 Oh tk.Kayu
0.0400 Oh mandor

0.0240 m3 papan bengkirai
0.2000 kg paku
0.8000 oh tk. kayu
0.0800 oh kep. tukang
0.2800 oh pekerja
0.0140 oh mandor
1 Bh Kusen PJ1 RKB

0.1189 m3
3.3600 m2
0.7800 m2
1.3800 m2
6.0000 set
4.0000 set
1.0000 bh
2.0000 bh
4.0000 bh
4.0000 bh
2.0000 bh
3.9625 m2
7.3920 m2
0.5148 m2
3.0360 m2
Kusen ky bengkirai
Daun pintu panel ky bengkirai
Daun jendela
Jalusi
Engsel pintu
Engsel jendela
Kunci tanam
Expanyolet
grendel jendela
Hak angin jendela
Handle jendela
Pengecatan kusen dgn cat minyak
Pengecatan daun pintu dgn cat minyak
Pengecatan daun jendela dgn cat minyak
Pengecatan Jalusi
1 Bh Kusen KM/WC P3
0.0383 m3 Kusen ky bengkirai
1.4700 m2 Daun pintu PVC
3.0000 set Engsel pintu
1.0000 bh
Kunci tanam
1.2750 m2 Pengecatan kusen dgn cat minyak
3.2340 m2 Pengecatan daun pintu dgn cat minyak
HARGA
SATUAN
(RP)
4,400,000.00
68,000.00
90,000.00
100,000.00
110,000.00
3,100,000.00
19,980.00
30,000.00
75,000.00
68,000.00
90,000.00
100,000.00
110,000.00
4,100,000.00
155,000.00
68,000.00
90,000.00
100,000.00
110,000.00
4,400,000.00
19,980.00
90,000.00
100,000.00
68,000.00
110,000.00
6,951,000.00
487,500.00
518,550.00
210,176.00
56,102.50
46,102.50
222,230.00
40,000.00
30,000.00
31,845.00
25,000.00
42,985.00
42,985.00
42,985.00
42,985.00
6,951,000.00
487,500.00
56,102.50
222,230.00
42,985.00
42,985.00
HARGA
UPAH
(RP)
HARGA
BAHAN
(RP)
JUMLAH HARGA
(Rp)
176,000.00
68,000.00
225,000.00
25,000.00
5,500.00
323,500.00
176,000.00
499,500.00
124,000.00
599.40
9,000.00
50,385.00
40,800.00
180,000.00
20,000.00
3,300.00
244,100.00
183,984.40
428,084.40
143,500.00
116,250.00
54,400.00
180,000.00
20,000.00
4,400.00
258,800.00
259,750.00
518,550.00
105,600.00
3,996.00
72,000.00
8,000.00
19,040.00
1,540.00
100,580.00
109,596.00
210,176.00
826,300.13
1,638,000.00
404,469.00
290,042.88
336,615.00
184,410.00
222,230.00
80,000.00
120,000.00
127,380.00
50,000.00
170,328.06
317,745.12
22,128.68
130,502.46
4,920,151.33
4,920,151.33
265,875.75
716,625.00
168,307.50
222,230.00
54,805.88
139,013.49
1,566,857.62
1,566,857.62
ANALISA UPAH BAHAN

NO
10
11
12
13
14
URAIAN PEKERJAAN
1 Bh Kusen J1 RKB
0.1084 m3
1.5600 m2
1.2000 m2
8.0000 bh
8.0000 set
8.0000 bh
4.0000 bh
3.6125 m2
1.0120 m2
2.6400 m2
1 Bh Kusen J1 RKB
0.0728 m3
0.3400 m2
0.9000 m2
0.5100 m2
0.8400 m2
2.0000 bh
4.0000 bh
4.0000 set
2.0000 set
4.0000 bh
2.0000 bh
2.0000 bh
2.4250 m2
1.0120 m2
0.4620 m2
1.8480 m2
1 Bh Kusen J2 RKB
0.0848 m3
0.3400 m2
1.5000 m2
0.8500 m2
0.8400 m2
2.0000 bh
4.0000 bh
4.0000 set
2.0000 set
4.0000 bh
2.0000 bh
2.0000 bh
2.8250 m2
1.3640 m2
0.4620 m2
1.8480 m2
Kusen ky bengkirai
Daun jendela kaca bening
Jalusi
grendel jendela
Engsel jendela
Hak angin jendela
Handle jendela
Pengecatan kusen dg cat minyak
Pengecatan daun jendela dg cat minyak
Pengecatan daun jalusi
Kusen ky bengkirai
Daun bouven
Kaca mati, 5 mm
Jalusi
grendel bouven
grendel jendela
Engsel jendela
Engsel bouven
Hak angin jendela
Hak angin bouven
Handle jendela
Pengecatan daun bouven dengan cat minyak
Kusen ky bengkirai
Daun bouven
Kaca mati, 5 mm
Jalusi
grendel bouven
grendel jendela
Engsel jendela
Engsel bouven
Hak angin jendela
Hak angin bouven
Handle jendela
Pengecatan daun bouven dengan cat minyak
1 Bh Kusen Jalusi Atap RKB

1.3275 m2 Kaca mati 5 mm
1.4400 m2 Lumbersiring
2.1900 m2 Pengecatan kusen dg cat minyak
3.1680 m2 Pengecatan jalusi
1 Bh Kusen Jendela J6 RKB


HARGA
SATUAN
(RP)
6,951,000.00
487,500.00
210,176.00
46,102.50
46,102.50
31,845.00
25,000.00
42,985.00
42,985.00
42,985.00
6,951,000.00
518,550.00
518,550.00
155,000.00
210,176.00
30,000.00
30,000.00
46,102.50
46,102.50
31,845.00
31,845.00
25,000.00
42,985.00
42,985.00
42,985.00
42,985.00
6,951,000.00
518,550.00
518,550.00
155,000.00
210,176.00
30,000.00
30,000.00
46,102.50
46,102.50
31,845.00
31,845.00
25,000.00
42,985.00
42,985.00
42,985.00
42,985.00
6,951,000.00
155,000.00
210,176.00
42,985.00
42,985.00
6,951,000.00
155,000.00
42,985.00
6,951,000.00
155,000.00
42,985.00
HARGA
UPAH
(RP)
HARGA
BAHAN
(RP)
JUMLAH HARGA
(Rp)
753,314.63
760,500.00
252,211.20
368,820.00
368,820.00
254,760.00
100,000.00
155,283.31
43,500.82
113,480.40
3,170,690.36
3,170,690.36
505,685.25
176,307.00
466,695.00
79,050.00
176,547.84
60,000.00
120,000.00
184,410.00
92,205.00
127,380.00
63,690.00
50,000.00
104,238.63
43,500.82
19,859.07
79,436.28
2,349,004.89
2,349,004.89
589,097.25
176,307.00
777,825.00
131,750.00
176,547.84
60,000.00
120,000.00
184,410.00
92,205.00
127,380.00
63,690.00
50,000.00
121,432.63
58,631.54
19,859.07
79,436.28
2,828,571.61
2,828,571.61
456,680.70
205,762.50
302,653.44
94,137.15
136,176.48
1,195,410.27
1,195,410.27
959,238.00
455,700.00
197,731.00
1,612,669.00
1,612,669.00
125,118.00
46,500.00
25,791.00
197,409.00
197,409.00
ANALISA UPAH BAHAN

NO
15
16
17
18
19
20
21
22
23
URAIAN PEKERJAAN

1.4400 m2 Jalusi
3.1680 m2 Pengecatan jalusi
1 Bh Pintu Double P1 AULA

3.5200 m2 Daun pintu panel ky bengkirai
6.0000 bh
Engsel pintu
1.0000 bh
Kunci tanam
1.2400 m2 Pengecatan kusen dgn cat Melamic
7.0400 m2 Pengecatan daun pintu dgn cat Melamic
1 Bh Pintu Ruang P2 AULA

3.0000 bh
Engsel pintu
1.0000 bh
Kunci tanam
1.0800 m2 Pengecatan kusen dgn Melamic
3.5200 m2 Pengecatan daun pintu dgn Melamic
0.5400 m2 Daun jendela
0.0024 m3 Sekat kayu bengkirai
2.0000 bh
Engsel jendela
2.0000 bh
grendel jendela
2.0000 bh
Hak angin jendela
1.0000 bh
Handle jendela
0.3240 m2 Pengecatan daun jendela dgn cat Melamic
0.0024 m3 Sekat kayu bengkirai
0.3200 m2 Jalusi kayu bengkirai
0.5600 m2 Pengecatan kusen dg Melamic
1.6320 m2 Pengecatan Jalusi dg Melamic
1 Bh Bouven BV AULA
1 Bh Bouven atas jendela AULA

HARGA
SATUAN
(RP)
6,951,000.00
155,000.00
42,985.00
42,985.00
6,951,000.00
487,500.00
56,102.50
222,230.00
42,985.00
42,985.00
6,951,000.00
487,500.00
56,102.50
222,230.00
42,985.00
42,985.00
6,951,000.00
518,550.00
155,000.00
6,951,000.00
60,918.25
30,000.00
31,845.00
25,000.00
42,985.00
42,985.00
6,951,000.00
155,000.00
6,951,000.00
42,985.00
6,951,000.00
155,000.00
42,985.00
6,951,000.00
197,409.00
42,985.00
42,985.00
6,951,000.00
155,000.00
42,985.00
6,951,000.00
155,000.00
42,985.00
HARGA
UPAH
(RP)
432,699.75
223,200.00
89,193.88
136,176.48
881,270.11
HARGA
BAHAN
(RP)
JUMLAH HARGA
(Rp)
881,270.11
215,481.00
1,716,000.00
336,615.00
222,230.00
53,301.40
302,614.40
2,846,241.80
2,846,241.80
187,677.00
858,000.00
168,307.50
222,230.00
46,423.80
151,307.20
1,633,945.50
1,633,945.50
316,704.94
280,017.00
139,500.00
16,682.40
121,836.50
60,000.00
63,690.00
25,000.00
78,340.16
13,927.14
1,115,698.14
1,115,698.14
142,495.50
116,250.00
16,682.40
35,247.70
310,675.60
310,675.60
156,397.50
102,300.00
38,686.50
297,384.00
297,384.00
97,314.00
63,170.88
24,071.60
70,151.52
254,708.00
254,708.00
83,412.00
55,800.00
20,632.80
159,844.80
159,844.80
48,657.00
9,300.00
12,035.80
69,992.80
69,992.80
ANALISA UPAH BAHAN

NO
24
G
1
URAIAN PEKERJAAN
1 Bh Jendela atap AULA

1.6006 m2 Jalusi kayu bengkirai
1.6006 m2 Pengecatan Jalusi dg Melamic
PEKERJAAN ATAP
1.6500 lbr
Atap Metal
0.2000 Kg
Paku Atap Metal
0.1000 Oh Tukang
0.2000 Oh Pekerja
0.0010 Oh Mandor
1 M1 bubungan metal roof Kw 1- SNI 03-3436-2002

2.5000 Bh
Bubungan metal
0.0500 kg
Paku metal
0.1250 Oh Tukang
0.0840 Oh Pekerja
0.0040 Oh Mandor
1 M' papan listplank 2 x 2/20 kayu kapur - SNI 03-3434-2002

0.0086 m
Papan Kapur 2/20
0.0600 Kg
Paku Biasa
0.1000 Oh Pekerja
0.1000 Oh Tukang
0.0500 Oh Mandor

0.0230 m
Kayu meranti 5/7
0.1500 kg
paku biasa
0.2000 Oh Pekerja
0.3000 Oh Tukang
0.0100 Oh Mandor
1 M2 Memasang plafond Calsiboard 3.6 mm - SNI 03-2838-2002

0.3600 lbr
Calsiboard
0.0300 kg
paku
0.0700 Oh Pekerja
0.1000 Oh Tukang
0.0035 Oh Mandor

0.3640 lbr
Gypsum
0.1100 kg
paku
0.1000 Oh Pekerja
0.0500 Oh Tukang
0.0050 Oh Mandor
1 M' List plafond Gypsum

1.0500 M'
List Gypsum
0.0210 Oh Pekerja
0.0210 Oh Tukang
0.0010 Oh Mandor
HARGA
SATUAN
(RP)
6,951,000.00
210,176.00
42,985.00
42,985.00
85,000.00
48,000.00
90,000.00
100,000.00
68,000.00
110,000.00
55,000.00
48,000.00
90,000.00
100,000.00
68,000.00
110,000.00
3,500,000.00
19,980.00
68,000.00
90,000.00
100,000.00
110,000.00
2,750,000.00
19,980.00
68,000.00
90,000.00
100,000.00
110,000.00
65,000.00
35,500.00
68,000.00
90,000.00
100,000.00
110,000.00
92,000.00
35,500.00
68,000.00
90,000.00
100,000.00
110,000.00
25,000.00
68,000.00
90,000.00
100,000.00
110,000.00
HARGA
UPAH
(RP)
HARGA
BAHAN
(RP)
232,858.50
336,407.71
57,599.90
68,801.79
695,667.90
JUMLAH HARGA
(Rp)
695,667.90
140,250.00
9,600.00
9,000.00
1,000.00
13,600.00
110.00
23,710.00
149,850.00
173,560.00
137,500.00
2,400.00
11,250.00
1,300.00
5,712.00
440.00
18,702.00
139,900.00
158,602.00
30,100.00
1,198.80
6,800.00
9,000.00
1,000.00
5,500.00
22,300.00
31,298.80
53,598.80
63,250.00
2,997.00
13,600.00
27,000.00
3,000.00
1,100.00
44,700.00
66,247.00
110,947.00
23,400.00
1,065.00
4,760.00
9,000.00
1,000.00
385.00
15,145.00
24,465.00
39,610.00
33,488.00
3,905.00
6,800.00
4,500.00
500.00
550.00
12,350.00
37,393.00
49,743.00
26,250.00
1,428.00
1,890.00
200.00
110.00
3,628.00
26,250.00
29,878.00
ANALISA UPAH BAHAN

NO
H
1
I
1
URAIAN PEKERJAAN
1 M' List plafond kayu profill 5 x 5

1.0500 M'
kayu profil 5 x 5
0.0210 Oh Pekerja
0.0210 Oh Tukang
0.0010 Oh Mandor
1 M' Drop Celing, h = 25 cm

0.2000 M2 Calsiboard
0.2000 M2 Rangka plafond
0.2000 M2 Cat Plafond
1 M2 Mendempul dan menggosok kayu - BOW - K.30
0.8000 kg
Dempul
2.0000 Lbr Amplas
0.0400 Oh kep tukang cat
0.4000 Oh tukang cat
Untuk 10 M2
Untuk 1 M2
1 lapis plamir, 1 lapis cat dasar, 3 lapis penutup - SNI - 2002
0.2000 Kg
Cat meni
0.1500 Kg
Plamir
0.1700 Kg
Cat dasar
0.3500 Kg
Cat penutup
0.0700 Oh Pekerja
0.1050 Oh Tukang cat
0.0025 Oh Mandor

0.1000 kg
Plamir
0.1000 kg
cat dasar
0.2600 Kg
cat tembok (eksterior)
0.0200 Oh pekerja
0.0025 Oh mandor

0.1000 kg
Plamir
0.1000 kg
cat dasar
0.2600 kg
cat tembok (interior)
0.0200 Oh pekerja
0.0025 Oh mandor

Pasang 1 buah Kunci slot 2 slaag Biasa - SNI
1.0000 Bh
Kunci
0.0100 Oh Pekerja
0.5000 Oh Tukang
0.0050 Oh Mandor

1.0000 Bh
Engsel pintu 4" (SES)
0.0150 Oh Pekerja
HARGA
SATUAN
(RP)
12,000.00
68,000.00
90,000.00
100,000.00
110,000.00
65,000.00
110,947.00
23,335.00
25,000.00
6,000.00
100,000.00
90,000.00
30,000.00
20,000.00
30,000.00
40,000.00
68,000.00
90,000.00
100,000.00
110,000.00
20,000.00
30,000.00
70,000.00
68,000.00
90,000.00
100,000.00
110,000.00
20,000.00
30,000.00
40,000.00
68,000.00
90,000.00
100,000.00
110,000.00
175,000.00
68,000.00
90,000.00
100,000.00
110,000.00
40,000.00
68,000.00
90,000.00
100,000.00
HARGA
UPAH
(RP)
HARGA
BAHAN
(RP)
JUMLAH HARGA
(Rp)
12,600.00
1,428.00
1,890.00
200.00
110.00
3,628.00
13,000.00
22,189.40
4,667.00
26,856.40
12,600.00
16,228.00
26,856.40
20,000.00
12,000.00
4,000.00
36,000.00
40,000.00
4,000.00
32,000.00
3,200.00
72,000.00
7,200.00
6,000.00
3,000.00
5,100.00
14,000.00
4,760.00
9,450.00
400.00
275.00
14,885.00
28,100.00
42,985.00
2,000.00
3,000.00
18,200.00
1,360.00
5,670.00
630.00
275.00
6,575.00
24,560.00
31,135.00
2,000.00
3,000.00
10,400.00
1,360.00
5,670.00
630.00
275.00
6,575.00
16,760.00
23,335.00
175,000.00
680.00
45,000.00
1,000.00
550.00
47,230.00
175,000.00
40,000.00
1,020.00
13,500.00
1,500.00
222,230.00
ANALISA UPAH BAHAN

NO
URAIAN PEKERJAAN
0.0008 Oh
Mandor
HARGA
SATUAN
(RP)
110,000.00
HARGA
UPAH
(RP)
82.50
16,102.50
HARGA
BAHAN
(RP)
40,000.00
JUMLAH HARGA
(Rp)
56,102.50
ANALISA UPAH BAHAN

NO
J
1
K
1
URAIAN PEKERJAAN

1.0000 Bh
Engsel jendela 3" (Magnum)
0.0150 Oh Pekerja
0.0008 Oh Mandor

1.0000 Set Hak Angin
0.0150 Oh Pekerja
0.1500 Oh Tukang
0.0075 Oh Mandor
PEKERJAAN SANITAIR
1.0000 bh
Klosed jongkok
14.0000 bh
Bata merah
12.0000 kg
Semen portland
0.0100 m
pasir pasang
1.0000 Oh Pekerja
1.5000 Oh Tukang
0.1100 Oh Mandor

1.0000 bh
floor drain
0.0100 Oh Pekerja
0.1000 Oh Tukang
0.0050 Oh Mandor

1.0000 bh
Keran air tipe BT 1/2"
0.0250 bh
Seal tape
0.0100 Oh Pekerja
0.1000 Oh Tukang
0.0050 Oh Mandor
PEKERJAAN LAIN-LAIN
0.14 m3 Galian tanah
0.03 m3 Urugan pasir bawah lantai
0.03 m3 Cor lantai 1 : 3 : 5
0.80 m2 Pasangan bata
1.05 m2 Plesteran
HARGA
SATUAN
(RP)
30,000.00
68,000.00
90,000.00
100,000.00
110,000.00
15,000.00
68,000.00
90,000.00
100,000.00
110,000.00
210,000.00
800.00
1,500.00
145,000.00
68,000.00
90,000.00
100,000.00
110,000.00
65,000.00
68,000.00
90,000.00
100,000.00
110,000.00
45,000.00
4,000.00
68,000.00
90,000.00
100,000.00
110,000.00
31,600.00
147,500.00
979,050.00
112,895.00
40,400.00
HARGA
UPAH
(RP)
HARGA
BAHAN
(RP)
JUMLAH HARGA
(Rp)
30,000.00
1,020.00
13,500.00
1,500.00
82.50
16,102.50
30,000.00
46,102.50
15,000.00
1,020.00
13,500.00
1,500.00
825.00
16,845.00
15,000.00
31,845.00
210,000.00
11,200.00
18,000.00
1,450.00
68,000.00
135,000.00
30,000.00
12,100.00
245,100.00
240,650.00
485,750.00
65,000.00
680.00
9,000.00
1,000.00
550.00
11,230.00
65,000.00
76,230.00
45,000.00
1.00
680.00
9,000.00
1,000.00
550.00
11,230.00
4,345.00
4,056.25
26,923.88
90,316.00
42,420.00
168,061.13
45,001.00
56,231.00
168,061.13
ANALISA UPAH BAHAN

NO
HARGA
SATUAN
(RP)
URAIAN PEKERJAAN
HARGA
UPAH
(RP)
A
1
PEKERJAAN TANAH
0.4000 Oh Pekerja
0.0400 Oh Mandor
70,000.00
131,000.00
28,000.00
5,240.00
33,240.00

0.1920 Oh Pekerja
0.0190 Oh Mandor
70,000.00
131,000.00
13,440.00
2,489.00
15,929.00

1.2000 m Pasir urug
0.3000 Oh Pekerja
0.0100 Oh Mandor
120,175.00
70,000.00
131,000.00

1.2000 m Tanah urug
0.0100 Oh mandor
0.0300 Oh pekerja
0.1200 Ls stamper
105,000.00
131,000.00
70,000.00
100,000.00
B
1
0.2500 Oh pekerja
0.1000 Oh tukang
0.0250 Oh mandor

1.0000 m'
Memancang tiang
1 M2 Plesteran tebal 15 cm 1 : 4 (SNI 03-2837-2007)

0.0100 Oh Mandor
0.2000 Oh Pekerja
1 M2 Pasangan Lantai Keramik 40/40 - SNI-03-2836-2007

1.1000 m2 Keramik 40 x 40
0.6200 Oh pekerja
0.0300 Oh mandor

1.1000 m2 keramik 20 x 20 cm
0.6200 Oh pekerja
0.0300 Oh mandor

1.1000 m2 Keramik dinding 20/20
0.6000 Oh Pekerja
0.1000 Oh Tukang
0.0300 Oh Mandor
D
1
750.00
1,725.00
160,000.00
101,000.00
108,000.00
70,000.00
131,000.00
1,725.00
160,000.00
131,000.00
108,000.00
101,000.00
70,000.00
98,000.00
1,725.00
160,000.00
7,500.00
70,000.00
101,000.00
108,000.00
131,000.00
82,000.00
1,725.00
160,000.00
7,500.00
70,000.00
101,000.00
108,000.00
131,000.00
82,000.00
1,725.00
7,500.00
160,000.00
70,000.00
101,000.00
108,000.00
131,000.00

1.1000 m2 Batu alam
0.6000 Oh Pekerja
0.1000 Oh Tukang
0.0300 Oh Mandor
185,000.00
1,725.00
7,500.00
160,000.00
70,000.00
101,000.00
108,000.00
131,000.00
PEKERJAAN BETON
1 M3 Beton K-225 (Ready Mix)
1.0000 m3 Beton K-225 (Ready Mix)
1.0000 Ls
Concrete Pump
1.6500 Oh Pekerja
0.2500 Oh Tukang
0.0800 Oh Mandor
1,345,000.00
30,000.00
70,000.00
101,000.00
108,000.00
131,000.00
1 M3 Cor beton camp. 1 : 2 : 3 (struktur) - SNI 03-3435-2007

2.0000 Oh pekerja
0.0035 Oh mandor
1 M3 beton tumbuk camp. 1 : 3 : 5 - SNI-03-2836-2007

0.5200 m pasir
1.6500 Oh pekerja
0.0800 Oh mandor
1 kg Pekerjaan Tulangan beton ( SNI-03-3435-2007 )

1.0500 Kg Besi
0.0150 Kg Kawat Bendrat
0.0003 Oh Mandor
0.0007 Oh Kepala Tukang Besi
0.0070 Oh Tukang Besi
0.0070 Oh Pekerja
1 M2 Pekerjaan bekisitng untuk pondasi (3 x pakai), (SNI-03-3435-2007)

0.3000 Kg kg Paku
0.1000 ltr
Minyak bekisting
0.0050 Oh Mandor
0.3000 Oh Pekerja
1 M2 Pekerjaan
0.0150
0.3000
0.1000
0.0050
0.0260
0.2600
0.1000
1,725.00
517,500.00
517,500.00
70,000.00
101,000.00
108,000.00
131,000.00
1,725.00
160,000.00
517,500.00
70,000.00
101,000.00
108,000.00
131,000.00
20,000.00
25,000.00
131,000.00
108,000.00
101,000.00
70,000.00
bekisitng untuk sloof / tie beam (3 x pakai) - SNI-03-3435-2007

m kayu meranti
Kg kg Paku
ltr
Minyak bekisting
Oh Mandor
Oh Kepala Tukang Kayu
Oh Tukang Kayu
Oh Pekerja
126,000.00
141,410.00
31,955.00
517,500.00
120,175.00
131,000.00
108,000.00
101,000.00
70,000.00
15,929.00
166,520.00
226,705.00
517,500.00
1,725.00
160,000.00
101,000.00
108,000.00
70,000.00
131,000.00
144,210.00
126,000.00
1,310.00
2,100.00
12,000.00
15,410.00
17,500.00
10,100.00
1,080.00
3,275.00
31,955.00

1.2000 m Batu Belah
0.3000 m Pasir urug
0.0390 Oh Mandor
0.7810 Oh Pekerja
bata camp 1 : 4 - SNI-03-2836-2007

Bata
Semen portland
pasir
Tukang batu
Kepala Tukang Batu
pekerja
mandor
33,240.00
164,000.00
30,750.00
31,955.00
226,705.00
batu
Bh
Kg
m
Oh
Oh
Oh
Oh
144,210.00
21,000.00
1,310.00
22,310.00
70,000.00
101,000.00
108,000.00
131,000.00
PEKERJAAN PASANGAN
1.1000 m Batu Gunung
1.5000 Oh Pekerja
0.0750 Oh Mandor
1 M2 Pasangan
70.0000
11.5000
0.0430
0.1000
0.0100
0.3200
0.0150
JUMLAH HARGA
(Rp)
4,100,000.00
4,100,000.00
31,955.00
C
1
HARGA
BAHAN
(RP)
2,300,000.00
20,700.00
17,250.00
131,000.00
108,000.00
101,000.00
70,000.00
2,300,000.00
20,700.00
17,250.00
131,000.00
108,000.00
101,000.00
70,000.00
1 M2 Pekerjaan bekisitng untuk kolom (3 x pakai) - SNI-03-3435-2007

0.4000 kg
kg Paku
0.2000 ltr
Minyak bekisting
0.0060 Oh Mandor
0.3000 Oh Pekerja
2,300,000.00
20,700.00
17,250.00
230,000.00
9,200.00
131,000.00
108,000.00
101,000.00
70,000.00
1 M2 Pekerjaan
0.0193
0.4000
0.2000
0.1167
0.6667
0.0060
0.0330
0.3300
0.3200
bekisitng untuk balok (3 x pakai) - SNI-03-3435-2007

m kayu meranti
kg
kg Paku
ltr
Minyak bekisting
lbr plywood 9 mm
btg kayu galam
Oh Mandor
Oh Tukang Kayu
Oh Pekerja
2,300,000.00
20,700.00
17,250.00
230,000.00
9,200.00
131,000.00
108,000.00
101,000.00
70,000.00
1 M2 Pekerjaan
0.0183
0.4000
0.2000
0.1167
2.0000
0.0060
0.0330
0.3300
0.3200
bekisitng untuk lantai (3 x pakai) - SNI-03-3435-2007

m kayu meranti
kg
kg Paku
ltr
Minyak bekisting
lbr plywood 9 mm
btg kayu galam
Oh Mandor
Oh Tukang Kayu
Oh Pekerja
2,300,000.00
20,700.00
17,250.00
230,000.00
9,200.00
131,000.00
108,000.00
101,000.00
70,000.00
569,250.00
234,600.00
87,040.00
60,600.00
6,480.00
105,000.00
9,825.00
181,905.00
890,890.00
1,072,795.00
621,000.00
36,052.50
5,109.00
4,212.00
39,390.00
54,670.00
103,381.00
657,052.50
760,433.50
52,500.00
19,837.50
6,880.00
10,100.00
1,080.00
22,400.00
1,965.00
35,545.00
79,217.50
1,310.00
1,620.00
15,150.00
14,000.00
32,080.00
12,170.00
114,762.50
8,970.00
3,200.00
44,250.00
107,800.00
19,630.50
6,720.00
11,250.00
43,400.00
35,350.00
3,780.00
3,930.00
86,460.00
145,400.50
43,400.00
35,350.00
3,780.00
3,930.00
86,460.00
127,800.50
42,000.00
10,100.00
4,860.00
3,930.00
60,890.00
120,372.50
231,860.50
90,200.00
19,630.50
6,720.00
11,250.00
214,260.50
90,200.00
16,042.50
11,250.00
2,880.00
181,262.50
203,500.00
16,042.50
11,250.00
2,880.00
42,000.00
10,100.00
4,860.00
3,930.00
60,890.00
233,672.50
294,562.50
1,345,000.00
30,000.00
115,500.00
25,250.00
2,700.00
10,480.00
153,930.00
1,375,000.00
140,000.00
35,350.00
3,780.00
458.50
179,588.50
1,278,225.00
1,528,930.00
579,600.00
279,450.00
419,175.00
1,457,813.50
376,050.00
83,200.00
450,225.00
115,500.00
25,250.00
2,700.00
10,480.00
153,930.00
909,475.00
1,063,405.00
21,000.00
375.00
39.30
75.60
707.00
490.00
1,272.60
21,414.30
22,686.90
30,666.67
6,210.00
1,725.00
655.00
2,808.00
26,260.00
21,000.00
50,723.00
38,601.67
89,324.67
34,500.00
6,210.00
1,725.00
655.00
2,808.00
26,260.00
7,000.00
36,723.00
42,435.00
79,158.00
46,000.00
8,280.00
3,450.00
26,833.33
6,133.33
786.00
3,564.00
33,330.00
21,000.00
58,680.00
90,696.67
149,376.67
44,466.67
8,280.00
3,450.00
26,833.33
6,133.33
786.00
3,564.00
33,330.00
22,400.00
60,080.00
89,163.33
149,243.33
42,166.67
8,280.00
3,450.00
26,833.33
18,400.00
786.00
3,564.00
33,330.00
22,400.00
60,080.00
99,130.00
159,210.00
10
1 M3 Sloof 15x20
1.00 m3
130.70 kg
13.33 m2
Beton
Besi
Beksiting
1,457,813.50
22,686.90
79,158.00
1,457,813.50
2,965,177.83
1,055,440.00
5,478,431.33
5,478,431.33
11
1 M3 Kolom praktis
1.00 m3
156.80 kg
20.00 m2
Beton
Besi
Beksiting
1,457,813.50
22,686.90
149,376.67
1,457,813.50
3,557,305.92
2,987,533.33
8,002,652.75
8,002,652.75
12
1 M3 Ring balk
1.00 m3
156.80 kg
13.33 m2
Beton
Besi
Beksiting
1,457,813.50
22,686.90
149,243.33
1,457,813.50
3,557,305.92
1,989,911.11
7,005,030.53
7,005,030.53
13
1 M' Kanopi beton atas jendela

0.05 m3 Beton
2.36 kg
Besi
0.60 m2 Beksiting
0.60 m2 Cat AEP
1,457,813.50
22,686.90
159,210.00
38,130.90
72,890.68
53,495.71
95,526.00
22,878.54
244,790.93
PEKERJAAN PINTU DAN JENDELA

6.0000 Oh pekerja
0.3000 Oh mandor
4,100,000.00
70,000.00
101,000.00
108,000.00
131,000.00
E
1
1 M3 Pek kusen pintu/jendela kayu ulin - SNI 03 - 3432 - 2007

1.1000 m kayu ulin'
6.0000 Oh pekerja
0.3000 Oh mandor
4,100,000.00
70,000.00
101,000.00
108,000.00
131,000.00

1.0000 Oh pekerja
0.0500 Oh mandor
4,600,000.00
70,000.00
101,000.00
108,000.00
131,000.00
1 M2 Pek daun pintu panil kayu ulin - SNI 03 - 3432 - 2007

0.0400 m kayu ulin
1.0000 Oh pekerja
0.0500 Oh mandor
4,600,000.00
70,000.00
101,000.00
108,000.00
131,000.00
1 M2 Daun Pintu PVC

1.0000 m2 Pintu PVC
1.0500 Oh Pekerja
1.0500 Oh Tukang
0.0050 Oh Mandor
380,000.00
70,000.00
101,000.00
108,000.00
131,000.00
4,600,000.00
380,951.00
70,000.00
0.8000 Oh pekerja
101,000.00
2.0000 Oh tk.Kayu
108,000.00
131,000.00
0.0400 Oh mandor

0.0240 m3 papan bengkirai
0.2000 kg
paku
0.8000 oh tk. kayu
0.0800 oh kep. tukang
0.2800 oh pekerja
0.0140 oh mandor
1 M2 Kaca Bening 5 mm
1.1000 m2 Kaca Bening 5 mm
0.0150 Oh Pekerja
0.1500 Oh Tukang
0.0010 Oh Mandor
1 Bh Pintu Double P1
6.0000 bh
Engsel pintu
1.0000 bh
Kunci tanam
7.0400 m2 Pengecatan daun pintu dgn cat Melamic
4,600,000.00
25,000.00
101,000.00
108,000.00
70,000.00
131,000.00
330,000.00
70,000.00
101,000.00
108,000.00
131,000.00
7,205,300.00
540,050.00
82,918.25
502,935.00
80,000.00
80,000.00
244,790.93
4,510,000.00
420,000.00
2,020,000.00
216,000.00
39,300.00
2,695,300.00
4,510,000.00
7,205,300.00
4,510,000.00
420,000.00
2,020,000.00
216,000.00
39,300.00
2,695,300.00
4,510,000.00
7,205,300.00
184,000.00
70,000.00
252,500.00
27,000.00
6,550.00
356,050.00
184,000.00
540,050.00
184,000.00
70,000.00
252,500.00
27,000.00
6,550.00
356,050.00
184,000.00
540,050.00
380,000.00
73,500.00
106,050.00
16,200.00
655.00
196,405.00
380,000.00
576,405.00
161,000.00
285,713.25
56,000.00
202,000.00
21,600.00
5,240.00
284,840.00
446,713.25
731,553.25
110,400.00
5,000.00
80,800.00
8,640.00
19,600.00
1,834.00
110,874.00
115,400.00
226,274.00
363,000.00
1,050.00
15,150.00
1,620.00
131.00
17,951.00
363,000.00
380,951.00
223,364.30
1,900,976.00
497,509.50
502,935.00
99,200.00
563,200.00
3,787,184.80
3,787,184.80
10
1 Bh Pintu Ruang P2
3.0000 bh
Engsel pintu
1.0000 bh
Kunci tanam
3.5200 m2 Pengecatan daun pintu dgn Melamic
7,205,300.00
540,050.00
82,918.25
502,935.00
80,000.00
80,000.00
194,543.10
950,488.00
248,754.75
502,935.00
86,400.00
281,600.00
2,264,720.85
2,264,720.85
11
1 Bh Pintu km/wc P3
0.0260 m3 Kusen ky ulin
1.5400 m2 Daun pintu PVC
3.0000 bh
Engsel pintu
1.0000 bh
Kunci tanam
7,205,300.00
576,405.00
82,918.25
502,935.00
80,000.00
187,337.80
887,663.70
248,754.75
502,935.00
83,200.00
1,909,891.25
1,909,891.25
1 Bh Jendela J1
0.0456 m3
0.5400 m2
0.9000 m2
0.0024 m3
2.0000 bh
2.0000 bh
2.0000 bh
1.0000 bh
1.8225 m2
0.3240 m2
Kusen ky bengkirai
Daun jendela
Kaca mati 5 mm
Sekat kayu bengkirai
Engsel jendela
grendel jendela
Hak angin jendela
Handle jendela
Pengecatan kusen dgn cat Melamic
Pengecatan daun jendela dgn cat Melamic
7,205,300.00
731,553.25
380,951.00
4,100,000.00
60,918.25
43,000.00
68,802.50
43,000.00
80,000.00
80,000.00
328,291.48
395,038.76
342,855.90
9,840.00
121,836.50
86,000.00
137,605.00
43,000.00
145,800.00
25,920.00
1,636,187.64
1,636,187.64
13
1 Bh Jendela J2
0.0205 m3
0.7500 m2
0.0024 m3
0.8200 m2
Kusen ky bengkirai
Kaca mati 5 mm
Sekat kayu bengkirai
Pengecatan kusen dgn cat Melamic
7,205,300.00
380,951.00
4,100,000.00
80,000.00
147,708.65
285,713.25
9,840.00
65,600.00
508,861.90
508,861.90
14
1 Bh Jendela J3
0.0225 m3
0.6600 m2
0.9000 m2
Kusen ky bengkirai
Kaca mati 5 mm
Pengecatan kusen dgn Melamic
7,205,300.00
380,951.00
80,000.00
162,119.25
251,427.66
72,000.00
485,546.91
485,546.91
1 Bh Jendela J4
0.0140 m3
0.3200 m2
0.5600 m2
1.6320 m2
Kusen ky bengkirai
Jalusi kayu bengkirai
Pengecatan kusen dg Melamic
Pengecatan Jalusi dg Melamic
7,205,300.00
226,274.00
80,000.00
80,000.00
100,874.20
72,407.68
44,800.00
130,560.00
348,641.88
1 Bh Bouven BV
0.0120 m3
0.3600 m2
0.4800 m2
Kusen ky bengkirai
Kaca bening 5 mm
7,205,300.00
380,951.00
80,000.00
86,463.60
137,142.36
38,400.00
262,005.96
1 Bh Bouven atas jendela

7,205,300.00
380,951.00
80,000.00
50,437.10
22,857.06
22,400.00
95,694.16
1 Bh Jendela atap
0.0335 m3
1.6006 m2
1.3400 m2
1.6006 m2
Kusen ky bengkirai
Jalusi kayu bengkirai
Pengecatan Jalusi dg Melamic
7,205,300.00
226,274.00
80,000.00
80,000.00
241,377.55
362,174.16
107,200.00
128,048.00
838,799.71
F
1
PEKERJAAN ATAP
1 M3 kuda-kuda kayu
1.1000 m
2.0000 kg
15.0000 Kg
4.0000 Oh
12.0000 Oh
1.2000 Oh
0.2000 Oh
Bengkirai - SNI-03-2836-2007
Kayu Bengkirai
Baut
Besi strip / begel
pekerja
tukang
kep tukang
mandor
1 M3 Memasang gording kayu Bengkirai - SNI-03-2836-2007

1.1000 m
Kayu Bengkirai
2.2000 kg
paku
1.9400 Oh pekerja
5.8000 Oh tukang
0.0970 Oh mandor
12
15
16
17
18
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

1.6200 lbr
0.2000 Kg
Paku Atap Metal
0.1000 Oh Tukang
0.2000 Oh Pekerja
0.0010 Oh Mandor
1 M1 bubungan metal roof - SNI 03-3436-2007

2.5000 Bh
Bubungan metal
0.0500 kg
Paku Biasa
0.1250 Oh Tukang
0.0840 Oh Pekerja
0.0040 Oh Mandor
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1 M' papan listplank 2 x 2/20 kayu Bengkirai - SNI 03-3434-2007

0.0086 m
Papan Bengkirai 2/20
0.0600 Kg
Paku Biasa
0.1000 Oh Pekerja
0.1000 Oh Tukang
0.0500 Oh Mandor
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
G
1
#REF!

0.0230 m
Kayu meranti 5/7
0.1500 kg
paku biasa
0.2000 Oh Pekerja
0.3000 Oh Tukang
0.0100 Oh Mandor

0.3640 lbr
Gypsum
0.1100 kg
paku
0.1000 Oh Pekerja
0.0500 Oh Tukang
0.0050 Oh Mandor
1 M' List plafond gypsum profill 5 x 5

1.0500 M'
Gypsum profil 5 x 5
0.0210 Oh Pekerja
0.0210 Oh Tukang
0.0010 Oh Mandor
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.2000 Kg
Cat meni
0.1500 Kg
Plamir
0.1700 Kg
Cat dasar
0.3500 Kg
Cat penutup
0.0700 Oh Pekerja
0.1050 Oh Tukang cat
0.0025 Oh Mandor
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

0.1000 ltr
Alkali primer
0.2600 Kg
cat tembok (eksterior)
0.0200 Oh pekerja
0.0025 Oh mandor
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

0.1000 kg
Plamir
0.1000 kg
cat dasar
0.2600 kg
cat tembok (interior)
0.0200 Oh pekerja
0.0025 Oh mandor
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
H
1

Pasang 1 buah Kunci slot 2 slaag - SNI-03-2836-2007
1.0000 Bh
Kunci
0.0100 Oh Pekerja
0.5000 Oh Tukang
0.0050 Oh Mandor
#REF!
#REF!
#REF!
#REF!
#REF!

1.0000 Bh
Engsel pintu 4" (SES)
0.0150 Oh Pekerja
0.0008 Oh Mandor
#REF!
#REF!
#REF!
#REF!
#REF!

1.0000 Bh
Engsel jendela 3" (Magnum)
0.0150 Oh Pekerja
0.0008 Oh Mandor
#REF!
#REF!
#REF!
#REF!
#REF!

1.0000 Set Hak Angin
0.0150 Oh Pekerja
0.1500 Oh Tukang
0.0075 Oh Mandor
#REF!
#REF!
#REF!
#REF!
#REF!
I
1
PEKERJAAN SANITAIR
1.0000 bh
Klosed jongkok
14.0000 bh
Bata merah
12.0000 kg
Semen portland
0.0100 m
pasir pasang
1.0000 Oh Pekerja
1.5000 Oh Tukang
0.1100 Oh Mandor
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

1.0000 bh
floor drain
0.0100 Oh Pekerja
0.1000 Oh Tukang
0.0050 Oh Mandor
#REF!
#REF!
#REF!
#REF!
#REF!

1.0000 bh
Keran
0.0250 bh
Seal tape
0.0100 Oh Pekerja
0.1000 Oh Tukang
0.0050 Oh Mandor
J
1
PEKERJAAN LAIN-LAIN
0.2025 m3 Galian tanah
0.0200 m3 Urugan pasir bawah lantai
1.0500 m2 Pasangan bata
1.1000 m2 Plesteran
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
33,240.00
166,520.00
114,762.50
44,250.00
348,641.88
262,005.96
95,694.16
838,799.71
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
6,731.10
3,330.40
120,500.63
48,675.00
179,237.13
#REF!
#REF!
179,237.13
DAFTAR HARGA UPAH DAN BAHAN

NO
URAIAN
A
1
2
3
4
UPAH
Pekerja
Tukang
Kepala Tukang
Mandor
B
I
1
2
3
4
5
6
7
8
9
10
11
SATUAN
HARGA (Rp)
KETERANGAN
org/hr
org/hr
org/hr
org/hr
68,000.00
90,000.00
100,000.00
110,000.00
BAHAN
BAHAN PASANGAN
Tanah urug
Pasir Urug
Pasir Tenggarong
Pasir beton
Batu Gunung
Koral Batu
Semen Portland
Semen Warna
Bata
Minyak bekisting
kayu galam
m
m
m
m
m
m
kg
kg
bh
ltr
btg
90,000.00
105,000.00
145,000.00
495,000.00
375,000.00
495,000.00
1,500.00
12,000.00
800.00
17,250.00
9,500.00
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
II
1
2
3
4
5
6
7
8
9
10
BAHAN BESI DAN PAKU

Paku Biasa
Paku Ulin
Paku Seng
Paku Playwod
Paku gypsum
Paku Atap Metal
Baut
Besi Tulangan Polos
Kawat Beton Bendrat
Besi Hollow 40mm X 40mm
kg
kg
kg
kg
kg
kg
kg
kg
kg
m'
19,980.00
25,000.00
27,500.00
27,500.00
35,500.00
48,000.00
22,500.00
16,500.00
25,000.00
60,000.00
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
III
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
BAHAN KAYU
Papan Ulin
Balok ulin
Papan Bengkirai
Balok Bengkirai
Papan Kapur
Balok Kapur
Papan Meranti
Balok Meranti
Les Porpil 5 x 5
List Gypsum
Gypsum 9mm
Playwood 9 mm
Plywood 4 mm
Calsiboard
GRC 9mm
Lem Kayu
m
m
m
m
m
m
m
m
m'
m'
lbr
lbr
lbr
lbr
lbr
kg
4,400,000.00
4,100,000.00
4,400,000.00
4,100,000.00
3,500,000.00
3,100,000.00
3,000,000.00
2,750,000.00
12,000.00
25,000.00
92,000.00
135,000.00
75,000.00
65,000.00
300,000.00
30,000.00
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
IV
1
2
3
4
BAHAN ATAP
Atap Metal
Bubungan Metal
Atap Seng BJLS 20
Seng plat L = 60 cm
lbr
bh
lbr
m
85,000.00
55,000.00
55,000.00
30,000.00
Dilokasi
Dilokasi
Dilokasi
Dilokasi
V
1
2
BAHAN LANTAI
Keramik lantai 20/20
m2
m2
50,000.00 Dilokasi
65,000.00 Dilokasi
NO
URAIAN
SATUAN
HARGA (Rp)
KETERANGAN
3
4

Keramik dinding 20/25
m2
m2
76,500.00 Dilokasi
75,000.00 Dilokasi
VI
1
2
3
4
5
6
7
8
BAHAN KUNCI / PENGGANTUNG

Kunci Tanam 2 Slag
Engsel 3 "
Engsel 4 "
Expanyolet
Grandel Jendela
Hak Angin
Handle Jendela
Kaca Bening Tebal 5 mm
bh
bh
bh
bh
bh
bh
bh
m
175,000.00
30,000.00
40,000.00
40,000.00
30,000.00
15,000.00
25,000.00
155,000.00
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
VII
1
2
3
4
5
6
7
8
9
10
11
12
BAHAN CAT
Cat tembok (interior) setara Mowilex
Cat tembok (Eksterior) setara Mowilex
Cat Minyak
Plamir Dinding
Cat meni
Cat Dasar
Minyak Cat
Tineer A
Kuas
Rol
Kertas Gosok
Dempul
ltr
ltr
ltr
kg
kg
kg
ltr
ltr
bh
bh
lbr
Kg
40,000.00
70,000.00
40,000.00
20,000.00
30,000.00
30,000.00
21,000.00
24,000.00
15,000.00
30,000.00
6,000.00
25,000.00
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
VIII
1
2
3
4
BAHAN SANITASI / PIPA

Kran Air
Seal tape
Kloset jongkok Toto
Floor Drain
bh
bh
bh
bh
45,000.00
4,000.00
210,000.00
65,000.00
Dilokasi
Dilokasi
Dilokasi
Dilokasi
DAFTAR HARGA UPAH DAN BAHAN

NO
URAIAN
SATUAN
HARGA (Rp)
KET.
A
1
2
3
4
UPAH
Pekerja
Tukang
Kepala Tukang
Mandor
B
I
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
BAHAN
BAHAN BETON DAN PASANGAN
Tanah urug
Pasir Urug
Pasir Pasang
Pasir beton
Batu Gunung
Koral Batu
Agregat Kasar Jalan
Agregat Halus Jalan
Sirtu
Semen Portland
Semen Warna
Bata
Minyak bekisting
kayu galam
Beton K-225
m
m
m
m
m
m
m
m
m
kg
kg
bh
ltr
btg
m3
105,000.00
120,175.00
160,000.00
517,500.00
517,500.00
517,500.00
575,000.00
590,000.00
165,000.00
1,725.00
7,500.00
750.00
17,250.00
9,200.00
1,345,000.00
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
II
1
2
3
4
5
6
7
8
9
10
11
12
BAHAN BESI DAN PAKU

Paku Biasa
Paku Ulin
Paku Seng
Paku Playwod
Paku Atap Metal
Baut
Besi Tulangan
Kawat Beton Bendrat
Wire Mesh M-8
Roling door
Besi profil
Kusen Alumunium
kg
kg
kg
kg
kg
kg
kg
kg
m2
m2
kg
m'
20,700.00
25,000.00
20,000.00
20,000.00
47,500.00
21,000.00
20,000.00
25,000.00
110,000.00
606,500.00
22,000.00
250,000.00
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
III
1
2
3
4
5
6
7
8
9
10
11
BAHAN KAYU
Papan Ulin
Balok ulin
Papan Bengkirai
Balok Bengkirai
Papan Meranti
Balok Meranti
Les Porpil gypsum 5 x 5
Playwood 9 mm
Plywood 4 mm
Gypsum board 9 mm
Lem Kayu
m
m
m
m
m
m
m'
lbr
lbr
lbr
kg
4,600,000.00
4,100,000.00
4,600,000.00
4,100,000.00
2,875,000.00
2,300,000.00
18,000.00
230,000.00
86,250.00
92,000.00
34,500.00
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
org/hr
org/hr
org/hr
org/hr
70,000.00
101,000.00
108,000.00
131,000.00
NO
URAIAN
SATUAN
HARGA (Rp)
KET.
IV
1
2
3
4
BAHAN ATAP
Atap Metal
Bubungan atap Metal
Atap Seng BJLS 20
Seng plat L = 60 cm
lbr
bh
lbr
m
97,750.00
63,250.00
86,250.00
34,500.00
Dilokasi
Dilokasi
Dilokasi
Dilokasi
V
1
2
3
4
5
6
BAHAN LANTAI
Keramik lantai 20/20 setara Roman
Keramik unpolish 40/40 setara Roman
Keramik dinding 20/25 setara Roman
Border kermaik 5/20
Paving block
Batu alam
m2
m2
m2
bh
m2
m2
82,000.00
98,000.00
82,000.00
19,000.00
2,750.00
185,000.00
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
VI
1
2
3
4
5
6
7
8
9
10
11
BAHAN KUNCI / PENGGANTUNG

Kunci tanam 2 Slag setara SES
Engsel jendela setara SES
Engsel pintu setara SES
Expanyolet
Grandel Jendela
Hak Angin
Handle Jendela
Handle pintu double
Handle pintu tunggal
Kaca Bening Tebal 5 mm
Kaca Ray band Tebal 5 mm
bh
bh
bh
set
bh
bh
bh
Set
Set
m
m
450,000.00
43,000.00
65,000.00
275,000.00
43,000.00
50,000.00
43,000.00
275,000.00
175,000.00
330,000.00
360,000.00
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
VII
1
2
3
4
5
6
7
8
9
BAHAN CAT
Cat tembok (interior) setara Mowilex
Cat tembok (Eksterior) setara Mowilex
Cat Minyak
Plamir Dinding
Cat meni
Cat Dasar
Minyak Cat
Alkali primer
Tineer A
ltr
ltr
ltr
kg
kg
kg
ltr
ltr
ltr
61,500.00
96,000.00
25,600.00
20,000.00
38,500.00
14,000.00
16,000.00
44,000.00
20,000.00
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
VIII
1
2
3
4
5
6
7
BAHAN SANITASI / PIPA

Kran Air
Seal tape
Kloset Duduk setara Toto
Kloset Jongkok setara Toto
Urinoir setara Toto
Washtafel
Floor Drain
bh
bh
bh
bh
bh
bh
bh
45,000.00
8,250.00
1,250,000.00
185,000.00
1,155,000.00
1,200,000.00
65,000.00
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dinding pasangan bata

Item
1 Dinding
Dinding
Dinding
Dinding
Dinding sekat
Dinding teras
2 PJ1
luas pasangan
Panjang Tinggi
Jumlah
Luas
60
4
3
720
14.5
4
2
116
6
4
35
840
3
2.1
29
182.7
1.75
2.1
16
58.8
2.05
1
15
30.75
3 PJ2, PJ3
4
5
6
7
P1
P2
P3
Jendela TUNGGAL
1948.25
Cat Dinding Luar

Item
1 Dinding
Dinding
Dinding
luas pasangan
Panjang Tinggi
60
14.5
1.25
2.05
Jumlah
4
4
4
1
Luas
2
2
30
15
480
116
150
30.75
1 PJ1
2 PJ2, PJ3
3 Jendela TUNGGAL
776.75
KUDA-KUDA KAYU BENGKIRAI LT1

1 Konsol LT1
0.06
0.06
0.06
0.12
0.12
0.12
0.93
1.2
0.7
2
1
1
2 Gording
0.06
0.06
0.06
0.06
0.12
0.12
0.12
0.12
54.5
52
12
10
2
2
2
2
RANGKA ATAP LANTAI 1

P1
1 Rangka atap
P2
21.57
21.57
32.7
27.92
32.7
34.1
4.1
12.4
11
10.25
P rata2
Lebar
24.745
3.54
27.135
3.5
33.4
1.25
7.55
11.325
3.76
1.25

Item
Dim
B
Panjang
Jmlh btng
1 Kuda kuda besar
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
10.65
3.86
1.47
1.49
1.41
2.31
4
3.2
3.6
1
2
4
2
2
2
2
2
1
2 Kuda-kuda 1/2
0.06
0.06
0.06
0.06
0.06
0.06
0.12
0.12
0.12
0.12
0.12
0.12
3.4
3.2
1.3
1.1
1.1
3.6
1
1
2
1
1
1
3 Jurai luar
0.06
0.12
7.475
4 Konsol LT2
0.06
0.06
0.06
0.12
0.12
0.12
0.93
0.7
0.7
2
1
1
GORDING
1 Gording BENTANG PANJANG
Nok
1 Gording BENTANG PENDEK
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
54.3
52.2
50.4
48.5
46.8
47
47.5
47.3
48
48
2
2
2
2
2
2
2
2
2
1
0.06
0.06
0.06
0.06
0.06
0.06
0.12
0.12
0.12
0.12
0.12
0.12
12.3
11
10.2
0.85
0.66
0.47
2
2
2
2
2
2

P1
P2
34.1
12
22.13
P rata2
Lebar
28.115
3.46
6
3.46
opening
Panjang
1.6
1.45
0.9
1.4
0.9
1.7
0.8
0.75
Tinggi
Jumlah
2.7
2.5
2.7
2.05
2.7
2.7
2.15
2.05
Luas
1
2
15
15
47
2
18
15
4.32
7.25
36.45
43.05
114.21
9.18
30.96
23.0625
268.4825 1679.768
opening
Panjang
1.6
1.45
0.9
1.4
0.75
Tinggi
2.7
2.5
2.7
2.05
2.05
Jumlah
Luas
1
2
15
15
15
4.32
7.25
36.45
43.05
23.0625
114.1325 662.6175
44
44
44
0.589248
0.38016
0.22176
1.191168
0.7848
0.7488
0.1728
0.144
1.8504
Jumlah
Luas
2 175.1946
2 189.945
2
83.5
2
2
56.776
28.3125
533.7281
Jmlh kuda
1279.347
Volume
16
16
16
16
16
16
16
16
16
1.22688
0.889344
0.677376
0.343296
0.324864
0.532224
0.9216
0.73728
0.41472
2
2
2
2
2
2
0.04896
0.04608
0.03744
0.01584
0.01584
0.05184
0.43056
44
44
44
0.589248
0.22176
0.22176
7.746912
0.78192
0.75168
0.72576
0.6984
0.67392
0.6768
0.684
0.68112
0.6912
0.3456
0.17712
0.1584
0.14688
0.01224
0.009504
0.006768
7.221312
Jumlah
Luas
2 194.5558
2
41.52
236.0758
Dinding pasangan bata

Item
1 Dinding
Dinding
Dinding
Dinding
Dinding sekat
Dinding teras
2 PJ1
luas pasangan
Panjang Tinggi
Jumlah
Luas
60
4
3
720
14.5
4
2
116
6
4
35
840
3
2.1
29
182.7
1.75
2.1
16
58.8
2.05
1
15
30.75
3 PJ2, PJ3
4
5
6
7
P1
P2
P3
Jendela TUNGGAL
1948.25
Cat Dinding Luar

Item
1 Dinding
Dinding
Dinding
luas pasangan
Panjang Tinggi
60
14.5
1.25
2.05
Jumlah
4
4
4
1
Luas
2
2
30
15
480
116
150
30.75
1 PJ1
2 PJ2, PJ3
3 Jendela TUNGGAL
776.75

1 Konsol LT1
0.06
0.06
0.06
0.12
0.12
0.12
0.93
1.2
0.7
2
1
1
2 Gording
0.06
0.06
0.06
0.06
0.12
0.12
0.12
0.12
54.5
52
12
10
2
2
2
2

P1
1 Rangka atap
P2
1.85
10
12
P rata2
Lebar
6.925
2.93
5
2.93

Item
Dim
B
Panjang
Jmlh btng
1 Kuda kuda besar
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
10.65
3.86
1.47
1.49
1.41
2.31
4
3.2
3.6
1
2
4
2
2
2
2
2
1
2 Kuda-kuda 1/2
0.06
0.06
0.06
0.06
0.06
0.06
0.12
0.12
0.12
0.12
0.12
0.12
3.4
3.2
1.3
1.1
1.1
3.6
1
1
2
1
1
1
3 Jurai luar
0.06
0.12
7.475
4 Konsol LT2
0.06
0.06
0.06
0.12
0.12
0.12
0.93
0.7
0.7
2
1
1
GORDING
1 Gording BENTANG PANJANG
Nok
1 Gording BENTANG PENDEK
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
54.3
52.2
50.4
48.5
46.8
47
47.5
47.3
48
48
2
2
2
2
2
2
2
2
2
1
0.06
0.06
0.06
0.06
0.06
0.06
0.12
0.12
0.12
0.12
0.12
0.12
12.3
11
10.2
0.85
0.66
0.47
2
2
2
2
2
2

P1
1 Konsol
2 Atap samping
3 Atap Depan belakang
P2
33.4
12.4
31.35
10.43
11.4
32.4
26.89
4
25.89
25.89
P rata2
Lebar
32.375
1.15
11.415
1.15
7.7
29.145
26.39
4.1
3.59
3.46
opening
Panjang
1.6
1.45
0.9
1.4
0.9
1.7
0.8
0.75
Tinggi
Jumlah
2.7
2.5
2.7
2.05
2.7
2.7
2.15
2.05
Luas
1
2
15
15
47
2
18
15
4.32
7.25
36.45
43.05
114.21
9.18
30.96
23.0625
268.4825 1679.768
opening
Panjang
1.6
1.45
0.9
1.4
0.75
Tinggi
2.7
2.5
2.7
2.05
2.05
Jumlah
Luas
1
2
15
15
15
4.32
7.25
36.45
43.05
23.0625
114.1325 662.6175
44
44
44
0.589248
0.38016
0.22176
1.191168
0.7848
0.7488
0.1728
0.144
1.8504
Jumlah
2
2
Luas
40.5805
29.3
69.8805
Jmlh kuda
1279.347
Volume
16
16
16
16
16
16
16
16
16
1.22688
0.889344
0.677376
0.343296
0.324864
0.532224
0.9216
0.73728
0.41472
2
2
2
2
2
2
0.04896
0.04608
0.03744
0.01584
0.01584
0.05184
0.43056
44
44
44
0.589248
0.22176
0.22176
7.746912
0.78192
0.75168
0.72576
0.6984
0.67392
0.6768
0.684
0.68112
0.6912
0.3456
0.17712
0.1584
0.14688
0.01224
0.009504
0.006768
7.221312
Jumlah
2
2
Luas
74.4625
26.2545
2
63.14
2 209.2611
2 182.6188
555.7369
Dinding pasangan bata LT 1

Item
1 Dinding hor
2
3
4
5
6
###
###
###
Pintu double depan

PR
PK
Jendela J1
Jendela J2
Jendela J3
Jendela J5]
Bouven BV
luas pasangan
opening
Panjang Tinggi
Jumlah
Luas
Panjang
14
6
1
84
14
6
1
84
22
6
2
264
3
6
3
54
1.25
6
1
7.5
2
4
2
16
3.2
0.75
1
2.4
0.42
2.35
16
15.792
1.7
0.9
0.7
1.35
0.7
0.5
0.5
0.7
0.3
527.692
Cat Dinding Luar LT1

Item
1 Dinding hor
2
5
6
7
8
9
10
luas pasangan
Panjang Tinggi
14
14
22
1
Jumlah
6
6
6
6
Luas
1
1
2
2
opening
Panjang
78.6
65.5
196.5
58.95
Pintu double depan

Jendela J1 (Cartain Wall)
Jendela J2
Jendela J3
Jendela J4
Jendela J5]
Bouven BV
1.7
1.35
0.7
0.4
0.5
0.5
0.7
0.3
399.55
RANGKA ATAP
P1
P2
P rata2
Lebar
Jumlah
Atas
1 Atap bawah
23.33
15.53
7.76
0.5
15.545
7.765
3.86
3.86
2
2
Pembesian Lantai 2
P
Lantai arah 20
Lantai arah 10
OL
20.2
10.2
P tot
1
jmlh
21.2
10.2
atas/bwh
67
134
2
2
Untuk 200 m2
Untuk 1 m2
Besi Tangga
1 Pelat lantai
6.45
1.385
3.05
1.5
3.05
0.9
1.385
0.9
Bordes
Balok tangga
Anak tangga
0.6
7.05
1.385
3.05
1.5
3.05
0.9
1.385
0.9
9
42
8
19
3
19
17
8
2
2
2
2
2
1
1
17
Pelat lantai 1
P
Lantai arah 20
Lantai arah 10
OL
20.2
10.2
P tot
1
jmlh
21.2
10.2
atas/bwh
67
134
1
1
Untuk 200 m2
Untuk 1 m2
Tinggi
Jumlah
2.25
2.25
1.9
1.35
1.35
1.75
0.9
0.5
0.4
Luas
2
1
2
7
1
9
15
2
15
7.65
2.025
2.66
12.7575
0.945
7.875
6.75
0.7
1.8
43.1625 484.5295
Tinggi
Jumlah
2.25
1.35
1.35
0.4
1.75
0.9
0.5
0.4
Luas
2
7
1
8
9
15
2
15
0
7.65
12.7575
0.945
1.28
7.875
6.75
0.7
1.8
39.7575 359.7925
Luas
P1
P2
P rata2
Lebar
Jumlah
Luas
120.0074
59.9458
179.9532
0 179.9532
Berat
0.62 1761.296
0.62 1694.832
Untuk 200 m2
Untuk 1 m2
3456.128
17.28064 m2
1.58
0.62
1.58
0.62
1.58
0.62
0.62
0.62
200.502
72.1308
77.104
35.34
28.914
10.602
14.5979
75.888
515.0787 kg
Berat
0.62
0.62
Untuk 200 m2
Untuk 1 m2
880.648
847.416
1728.064
8.64032 m2

PROGRAM
KEGIATAN
LOKASI
No
A
1
2
3
4
5
6
:
:
:
PESANTREN MUTIARA BANGSA

ASRAMA PUTRA
SEBATIK - NUNUKAN
Uraian Pekerjaan
PEKERJAAN PERSIAPAN
Pembersihan lokasi
Direksi keet
Listrik dan air kerja
Mobilisasi dan demobilasi peralatan
Administrasi dan dokumentasi
Satuan
m2
m'
m2
Ls
Ls
Ls
Volume
1400.00
164.00
24.00
1.00
1.00
1.00
Kode
Analisa
A.1
A.2
-
Harga Satuan (Rp)
14,300.00
71,749.60
250,000.00
5,000,000.00
3,000,000.00
2,000,000.00
Jumlah Harga (Rp)
20,020,000.00
11,766,934.40
6,000,000.00
5,000,000.00
3,000,000.00
2,000,000.00
47,786,934.40
B
I
1
2
3
LANTAI I
PEKERJAAN PONDASI
Pengadaan dan Pemancangan tiang pancang mini pile
- Pada Pile Cap P1
- Pada Pile Cap P2
- Pada Pile Cap P3
Pile Cap type P1 180x180
- Lantai Kerja, t = 5 cm
- Beton K - 275
- Besi
- Bekisting
Pile Cap P2 100x180
- Beton K - 275
- Besi
- Bekisting
Pile Cap P3 100x180
- Beton K - 275
- Besi
- Bekisting
Pondasi batu gunung 40x80x80
Sloof 30X40
- Beton - K - 275
- Besi
- Bekisting
Sloof 20X30
- Beton - K - 275
- Besi
- Bekisting
m'
m'
m'
titik
bh
m3
m3
m3
m3
m3
Kg
m2
bh
m3
m3
m3
m3
m3
Kg
m2
bh
m3
m3
m3
m3
m3
Kg
m2
m'
m3
m3
m3
m3
m3
m'
m3
kg
m2
m'
m3
kg
m2
2016.00
288.00
462.00
125.00
21.00
125.09
84.23
7.58
3.79
27.22
4088.45
60.48
6.00
20.69
14.38
1.25
0.63
3.78
634.61
11.76
11.00
37.93
26.37
2.30
1.15
6.93
1163.45
21.56
137.00
137.00
43.84
6.85
20.55
65.76
102.00
12.24
1905.36
81.60
35.00
2.10
501.20
21.00
C.3
202,500.00
202,500.00
202,500.00
178,500.00
408,240,000.00
58,320,000.00
93,555,000.00
22,312,500.00
B.1
B.2
B.3
E.3
E.1
E.4
E.5
31,600.00
15,146.00
147,500.00
979,050.00
1,744,900.00
18,909.00
91,335.67
3,952,733.40
1,275,762.73
1,118,197.50
3,711,089.03
47,489,198.40
77,308,463.23
5,523,981.12
B.1
B.2
B.3
E.3
E.1
E.4
E.5
31,600.00
15,146.00
147,500.00
979,050.00
1,744,900.00
18,909.00
91,335.67
653,835.60
217,829.77
184,965.00
613,864.35
6,595,722.00
11,999,802.67
1,074,107.44
B.1
B.2
B.3
E.3
E.1
E.4
E.5
31,600.00
15,146.00
147,500.00
979,050.00
1,744,900.00
18,909.00
91,335.67
1,198,698.60
399,354.58
339,102.50
1,125,417.98
12,092,157.00
21,999,638.23
1,969,196.97
B.1
B.2
B.3
D.2
D.1
31,600.00
15,146.00
147,500.00
577,830.00
964,630.00
4,329,200.00
664,000.64
1,010,375.00
11,874,406.50
63,434,068.80
E.1
E.4
E.6
1,744,900.00
18,909.00
95,919.00
21,357,576.00
36,028,452.24
7,826,990.40
E.1
E.4
E.6
1,744,900.00
18,909.00
95,919.00
3,664,290.00
9,477,190.80
2,014,299.00
944,951,467.48
II
1
2
3
PEKERJAAN LANTAI DAN TANGGA

Lantai keramik
- Keramik tangga
- Plint lantai keramik 10x30
m3
m3
93.00
19.22
B.4
B.3
123,140.00
147,500.00
11,452,020.00
2,834,950.00
m3
m3
15.50
6.70
E.3
E.3
979,050.00
979,050.00
15,175,275.00
6,555,718.80
m2
m2
m'
310.00
22.84
97.20
D.7
D.7
-
193,120.00
193,120.00
19,312.00
59,867,200.00
4,410,860.80
1,877,126.40
102,173,151.00
No
III
1
Uraian Pekerjaan
PEKERJAAN STRUKTUR
Kolom Utama 40x40
- Beton K-275
- Besi
- Bekisting
Tangga ke lantai 2
- Beton K - 275
- Besi
- Beksiting
Satuan
Volume
Kode
Analisa
Harga Satuan (Rp)
Jumlah Harga (Rp)
bh
m3
kg
m2
38.00
34.66
5052.35
346.56
E.1
E.4
E.7
1,744,900.00
18,909.00
360,002.00
60,471,254.40
95,534,880.75
124,762,293.12
m3
kg
m2
3.41
511.13
29.67
E.1
E.4
E.9
1,744,900.00
18,909.00
152,028.67
5,945,781.65
9,664,919.35
4,511,116.22
300,890,245.49
IV
1
2
3
4
5
PEKERJAAN DINDING
Cat dinding luar
Cat dinding dalam
Cat Kolom
m2
m2
m2
m2
m2
#REF!
#REF!
#REF!
#REF!
180.94
D.3
D.5
H.3
H.4
H.3
112,895.00
40,400.00
31,135.00
23,335.00
31,135.00
#REF!
#REF!
#REF!
#REF!
5,633,566.90
#REF!
V
1
2
3
PEKERJAAN KUSEN
Kusen pintu jendela PJ1
Kusen jendela J1
Kusen jendela J2
bh
bh
bh
3.00
6.00
9.00
F.7
F.10
F.11
8,404,790.55
2,349,004.89
2,828,571.61
25,214,371.66
14,094,029.31
25,457,144.45
64,765,545.42
VI
1
2
3
4
5
6
7
8

Atap metal Kw 2
Plafond plywood, t = 4 mm
Pengecatan plafond
List plafond
Cat listplank
m2
m2
m'
m2
m2
m2
m'
m2
#REF!
#REF!
91.60
390.14
390.14
390.14
149.00
32.06
G.1
G.3
G.4
G.5
H.4
G.8
H.2
243,750.00
173,560.00
53,598.80
110,947.00
39,610.00
23,335.00
16,228.00
42,985.00
#REF!
#REF!
4,909,650.08
43,284,862.58
15,453,445.40
9,103,916.90
2,417,972.00
1,378,099.10
#REF!
VII
1
2
3
4
5
6
7
8
9
PEKERJAAN ARMATUR
Lampu TL 2x20 Watt
Lampu Pijar 40 Watt
Stop kontak
Saklar tuggal
Saklar Triple
MCB
Box Kilomenter
bh
bh
bh
bh
bh
titik
titik
bh
bh
19.00
6.00
4.00
1.00
8.00
25.00
4.00
2.00
1.00
150,000.00
5,900.00
28,800.00
24,000.00
32,000.00
175,000.00
175,000.00
125,000.00
250,000.00
2,850,000.00
35,400.00
115,200.00
24,000.00
256,000.00
4,375,000.00
700,000.00
250,000.00
250,000.00
8,855,600.00
VIII
1
PEKERJAAN LAIN-LAIN
Railing tangga dan pagar void
- Railing dinding bata 1 : 4
- Plesteran 1 : 4
- Pengecatan railing
- Railing pipa dia 1.5"
JUMLAH LANTAI I
m2
m2
m2
m'
m'
10.21
20.41
20.41
9.60
104.80
D.3
D.5
H.3
K1
112,895.00
40,400.00
31,135.00
100,000.00
168,061.13
1,152,206.37
824,644.80
635,527.62
960,000.00
17,612,805.90
21,185,184.69
#REF!
No
Uraian Pekerjaan
LANTAI II
I
1
PEKERJAAN STRUKTUR
Kolom Utama 20x20
- Beton K-275
- Besi
- Bekisting
Balok lantai 30x60
- Beton K - 275
- Besi
- Beksiting
Balok lantai 25x35
- Beton K - 275
- Besi
- Beksiting
Balok lantai 20x30
- Beton K - 275
- Besi
- Beksiting
Balok lantai 20x25
- Beton K - 275
- Besi
- Beksiting
Pelat lantai, t = 12 cm
- Beton K - 275
- Besi
- Beksiting
Satuan
bh
m3
kg
m2
m'
m3
kg
m2
m'
m3
kg
m2
m'
m3
kg
m2
m'
m3
kg
m2
m2
m3
kg
m2
Volume
38.00
6.08
1593.52
121.60
48.00
8.64
1880.45
60.48
62.00
5.43
1283.77
44.02
31.00
1.86
394.63
17.36
62.00
3.10
515.02
28.52
257.89
30.95
3265.03
257.89
Kode
Analisa
Harga Satuan (Rp)
Jumlah Harga (Rp)
E.1
E.4
E.7
1,744,900.00
18,909.00
360,002.00
10,608,992.00
30,131,956.12
43,776,243.20
E.1
E.4
E.8
1,744,900.00
18,909.00
142,112.00
15,075,936.00
35,557,391.23
8,594,933.76
E.1
E.4
E.8
1,744,900.00
18,909.00
142,112.00
9,466,082.50
24,274,844.75
6,255,770.24
E.1
E.4
E.8
1,744,900.00
18,909.00
142,112.00
3,245,514.00
7,462,058.67
2,467,064.32
E.1
E.4
E.8
1,744,900.00
18,909.00
142,112.00
5,409,190.00
9,738,526.69
4,053,034.24
E.1
E.4
E.9
1,744,900.00
18,909.00
152,028.67
53,999,071.32
61,738,415.54
39,206,672.85
371,061,697.42
II
1
PEKERJAAN LANTAI
Lantai keramik
- Plint lantai keramik 10x30
m2
m'
294.00
97.20
D.7
-
193,120.00
19,312.00
56,777,280.00
1,877,126.40
58,654,406.40
III
1
2
3
4
5
6
PEKERJAAN DINDING
Ring Balk
Cat dinding luar
Cat dinding dalam
Cat kolom
m3
m2
m2
m2
m2
m2
4.29
#REF!
#REF!
#REF!
#REF!
85.88
E.12
D.3
D.5
H.3
H.4
H.3
6,337,858.67
112,895.00
40,400.00
31,135.00
23,335.00
31,135.00
27,189,413.68
#REF!
#REF!
#REF!
#REF!
2,673,873.80
#REF!
IV
1
2
3
4
5
PEKERJAAN KUSEN
Kusen pintu jendela PJ1
Kusen jendela J1
Kusen jendela J2
Kusen jendela J6
Jalusi atap
bh
bh
bh
bh
bh
3.00
6.00
9.00
1.00
2.00
F.7
F.10
F.11
F.13
F.12
8,404,790.55
2,349,004.89
2,828,571.61
1,612,669.00
1,195,410.27
25,214,371.66
14,094,029.31
25,457,144.45
1,612,669.00
2,390,820.54
68,769,034.96
V
1
2
3
4
5
6
7
8
9
10

Rangka atap Baja Ringan
Atap metal Kw 2
Bubungan atap metal Kw 2
Listplank kayu kapur atap bawah
Listplank kayu kapur atap atas
Plafond plywood, t = 4 mm
List plafond
Pengecatan plafond
Cat listplank
m2
m2
m'
m'
m'
m2
m2
m'
m2
m2
#REF!
#REF!
60.32
106.40
87.60
412.82
412.82
149.00
412.82
67.90
G.1
G.2
G.3
G.3
G.4
G.5
G.8
H.4
H.2
243,750.00
173,560.00
158,602.00
53,598.80
53,598.80
110,947.00
39,610.00
16,228.00
23,335.00
42,985.00
#REF!
#REF!
9,566,238.23
5,702,912.32
4,695,254.88
45,801,584.33
16,351,958.64
2,417,972.00
9,633,248.04
2,918,681.50
#REF!
No
VI
1
2
3
4
5
6
7
8
Uraian Pekerjaan
PEKERJAAN ARMATUR
Lampu TL 2x20 Watt
Lampu Pijar 40 Watt
Stop kontak
Saklar ganda
Saklar Triple
MCB
Satuan
bh
bh
bh
bh
bh
titik
titik
bh
Volume
20.00
6.00
4.00
2.00
7.00
26.00
4.00
2.00
Kode
Analisa
Harga Satuan (Rp)
150,000.00
5,900.00
28,800.00
30,000.00
32,000.00
175,000.00
175,000.00
125,000.00
Jumlah Harga (Rp)
3,000,000.00
35,400.00
115,200.00
60,000.00
224,000.00
4,550,000.00
700,000.00
250,000.00
8,934,600.00
VII
1
PEKERJAAN LAIN-LAIN
Pagar lantai 2
- Pagar pasangan bata 1 : 4
- Plesteran 1 : 4
- Profilan
- Pengecatan pagar bata
- Pagar pipa
JUMLAH LANTAI II
m2
m2
m'
m2
m'
27.02
54.05
38.40
54.05
26.40
D.3
D.5
H.3
-
112,895.00
40,400.00
25,000.00
31,135.00
100,000.00
3,050,874.48
2,183,539.20
960,000.00
1,682,784.48
2,640,000.00
10,517,198.16
#REF!

Rab Bangunan

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Rab Bangunan

Uploaded by

Copyright:

Available Formats

REKAPITULASI RENCANA ANGGARAN BIAYA

: PEMBANGUNAN GEDUNG PENGGANTI EKS SMP AL-MAGHFIRAH DI SMPN 2 TENGGARONG SEBERANG

JUMLAH HARGA (Rp)

PEMBANGUNAN RKB 4 KELAS

PEMBANGUNAN LAB. KOMPUTER

PEMBANGUNAN AULA SEKOLAH

REHAB MUSHOLA SEKOLAH

: PEMBANGUNAN GEDUNG PENGGANTI EKS SMP AL-MAGHFIRAH DI SMPN 2 TENGGARONG SEBERANG

PEKERJAAN ATAP DAN PLAFOND

PEKERJAAN LISTRIK DAN INSTALASI

VIII PEKERJAAN LAIN-LAIN

: PEMBANGUNAN GEDUNG PENGGANTI EKS SMP AL-MAGHFIRAH DI SMPN 2 TENGGARONG SEBERANG

PEKERJAAN ATAP DAN PLAFOND

PEKERJAAN LISTRIK DAN INSTALASI

VIII PEKERJAAN LAIN-LAIN

: PEMBANGUNAN GEDUNG PENGGANTI EKS SMP AL-MAGHFIRAH DI SMPN 2 TENGGARONG SEBERANG

PEKERJAAN MEKANIKAL & ELEKTRIKAL

PEKERJAAN LAIN - LAIN

: PEMBANGUNAN GEDUNG PENGGANTI EKS SMP AL-MAGHFIRAH DI SMPN 2 TENGGARONG SEBERANG

RENCANA ANGGARAN BIAYA

PEMBANGUNAN GEDUNG PENGGANTI EKS SMP AL-MAGHFIRAH DI SMPN 2 TENGGARONG SEBERANG

Harga Satuan (Rp)

Jumlah Harga (Rp)

Harga Satuan (Rp)

Sub. Jumlah B.II

Sub. Jumlah C.I

Sub. Jumlah C.II

PEKERJAAN PINTU DAN JENDELA

Jumlah Harga (Rp)

Sub. Jumlah C.III

PEKERJAAN ATAP DAN PLAFOND

Harga Satuan (Rp)

Sub. Jumlah C.IV

Sub. Jumlah C.V

PEKERJAAN MEKANIKAL & ELEKTRIKAL

PEKERJAAN LISTRIK DAN INSTALASI

PEKERJAAN LAIN - LAIN

Sub. Jumlah D.II

Sub. Jumlah D.I

Jumlah Harga (Rp)

RENCANA ANGGARAN BIAYA

PEMBANGUNAN GEDUNG PENGGANTI EKS SMP AL-MAGHFIRAH DI SMPN 2 TENGGARONG SEBERANG

Jumlah Harga (Rp)

RENCANA ANGGARAN BIAYA

PEMBANGUNAN GEDUNG PENGGANTI EKS SMP AL-MAGHFIRAH DI SMPN 2 TENGGARONG SEBERANG

Harga Satuan (Rp)

PEKERJAAN ATAP DAN PLAFOND

Harga Satuan (Rp)

PEKERJAAN LISTRIK DAN INSTALASI

Jumlah Harga (Rp)

Jumlah Harga (Rp)

RENCANA ANGGARAN BIAYA

PEMBANGUNAN GEDUNG PENGGANTI EKS SMP AL-MAGHFIRAH DI SMPN 2 TENGGARONG SEBERANG

Harga Satuan (Rp)

PEKERJAAN ATAP DAN PLAFOND

Harga Satuan (Rp)

PEKERJAAN LISTRIK DAN INSTALASI

Jumlah Harga (Rp)

Jumlah Harga (Rp)

RENCANA ANGGARAN BIAYA

PEMBANGUNAN GEDUNG PENGGANTI EKS SMP AL-MAGHFIRAH DI SMPN 2 TENGGARONG SEBERANG

Harga Satuan (Rp)

Jumlah Harga (Rp)

PEKERJAAN ATAP DAN PLAFOND