You are on page 1of 20

DAFTAR UPAH DAN BAHAN

NO.

URAIAN UPAH DAN BAHAN

SATUAN UPAH

1.
2.
3.
4.

Pekerja
Tukang Batu, Kayu, Besi dan Cat.
Kepala Tukang
Mandor

II

SATUAN BAHAN

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35

Tanah Urug
Pasir Beton / Pasang
Pasir Urug
Batu Kali
Batu Kerikil
Batu Bata Merah
Kayu, Klas I
Papan Kayu, Klas I
Kayu, Klas II
Papan Kayu, Klas II
Semen PC 50 kg
Semen Putih
Semen Warna
Besi Beton
Besi Beton, 6 mm
Besi Beton, 8 mm
Besi Beton, 10 mm
Besi Beton, 12 mm
Besi Beton, 16 mm
Kawat Bendrat
Zink Gelombang, BJLS. 0,25
Zink Licin, BJLS. 0,25
Karet Talang tebal 3 mm
Keramik 30/30 cm (Anti Slip)
Keramik 30/30 cm (Polos)
Keramik 20/20 cm (Polos)
Keramik 20/20 cm (Anti Slip)
Teakwood
Tripleks lapis Alumunium
Tripleks tebal 4 mm
Lies Profil 4 cm, Kayu Klas I
Paku Tripleks Biasa
Paku Campur
Paku Zink
Lem Heabort / Weber

SATUAN

JUMLAH HARGA

OH
OH
OH
OH

Rp.
Rp.
Rp.
Rp.

45,000.00
50,000.00
60,000.00
65,000.00

M3
M3
M3
M3
M3
BH
M3
M3
M3
M3
SAK
SAK
KG
KG
M'
M'
M'
M'
M'
KG
LBR
LBR
M'
BH
BH
BH
BH
M2
M2
M2
M'
KG
KG
KG
KG

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

95,000.00
175,000.00
135,000.00
215,000.00
215,000.00
1,100.00
4,900,000.00
5,200,000.00
1,720,000.00
2,200,000.00
68,500.00
111,000.00
18,500.00
8,700.00
2,166.67
3,583.33
5,416.67
7,833.33
13,500.00
22,000.00
60,000.00
64,000.00
17,500.00
5,000.00
4,090.91
1,680.00
2,120.00
29,296.88
31,901.04
17,903.65
27,000.00
20,000.00
15,000.00
32,500.00
25,000.00

36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70

Kaca Buram tebal 3 mm


Kaca Bening tebal 5 mm
Kunci Pintu Utama Tanam 2 slaag
Kunci Pintu Tanam 2 slaag
Kunci Pintu KM/WC
Engsel Pintu Nilon 4"
Engsel Jendela Nilon 3"
Kait Angin Jendela / Ventilasi
Grendel Jendela / Ventilasi
Grendel Pintu KM/WC
Kertas Amplas, semua ukuran
Plamir Tembok Boyo
Plamir Kayu / Dumpul Kayu Nippon
Cat Tembok Metrolite
Cat Fresh (Anti Lumut)
Cat Kayu Glotex
Politur Jadi
Cat Mennie Nippon Paint
Minyak Cat (Thineer)
Cat Besi Susuka
Kuas
Titik Cahaya Lampu + Stop Kontak
Lampu Philips SL 18 watt (tanpa capsul) + Vitting Hias
Lampu Philips SL 5 watt (tanpa capsul) + Vitting Hias
Saklar Ganda Broco Inbow
Saklar Tunggal Broco Inbow
Stop Kontak Broco Inbow
Panel MCB 2 Group, Lengkap
Titik Air Bersih
Kloset Duduk Porselin, Lengkap
Kitchen Set 1 Lobang, Lengkap
Bak Air lapis Keramik
Kran Air Leher Angsa
Kran Air Vernekel
Floor Drain

M2
M2
BH
BH
BH
PSG
PSG
PSG
BH
BH
LBR
KG
KG
KG
KG
KG
KG
KG
LTR
LTR
BH
TTK
BH
BH
BH
BH
BH
BH
TTK
BH
BH
BH
BH
BH
BH

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

105,000.00
90,000.00
85,000.00
50,000.00
34,000.00
10,000.00
9,000.00
25,000.00
12,500.00
6,500.00
4,000.00
19,500.00
19,500.00
31,000.00
15,000.00
41,500.00
38,000.00
33,000.00
16,000.00
41,000.00
6,000.00
200,000.00
61,000.00
34,000.00
24,000.00
18,000.00
17,000.00
100,000.00
200,000.00
1,000,000.00
336,000.00
1,500,000.00
70,000.00
24,000.00
10,000.00

DAFTAR HARGA UPAH DAN BAHAN TAHUN 2011


LOKASI : KOTA AMBON

NO.

JENIS URAIAN

STN

JUMLAH
HARGA

HARGA
DASAR

ONGKOS
ANGKUT

(1)

(2)

ONGKOS
BONGKAR
MUAT
(3)

HARGA
DILOKASI

(Rp.)

SATUAN UPAH

1.
2.
3.
4.

Pekerja
Tukang
Kepala Tukang
Mandor

II.

SATUAN BAHAN

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35

Tanah Urug
Pasir Beton / Pasang
Pasir Urug
Batu Kali
Batu Kerikil
Batu Bata Merah
Kayu, Klas I
Papan Kayu, Klas I
Kayu, Klas II
Papan Kayu, Klas II
Semen PC 50 kg
Semen Putih
Semen Warna
Besi Beton
Besi Beton, 6 mm
Besi Beton, 8 mm
Besi Beton, 10 mm
Besi Beton, 12 mm
Besi Beton, 16 mm
Kawat Bendrat
Zink Gelombang, BJLS. 0,25
Zink Licin, BJLS. 0,25
Karet Talang tebal 3 mm
Keramik 30/30 cm (Anti Slip)
Keramik 30/30 cm (Polos)
Keramik 20/20 cm (Polos)
Keramik 20/20 cm (Anti Slip)
Teakwood
Tripleks lapis Alumunium
Tripleks tebal 4 mm
Lies Profil 4 cm, Kayu Klas I
Paku Tripleks Biasa
Paku Campur
Paku Zink
Lem Heabort / Weber

JASA + OVERHEAD
10%

(4)

(5)

(1)+(2)+(3)

10% X ( 4 )

BERAT JENIS
MATERIAL
GALIAN C
(6)

RETRIBUSI
GALIAN C 20%

JUMLAH

(7)

(8)

20% X ( 1 ) X ( 6 ) ( 4 ) + ( 5 ) + ( 7 )

PPN
10%

PPh
2%

TOTAL
JUMLAH

DIBULATKAN

(9)

( 10 )

( 11 )

( 12 )

10% X ( 8 ) 2% X [ ( 8 ) - ( 9 )( 8 ) + ( 9 ) + ( 10 )

OH
OH
OH
OH

54,000.00
61,000.00
73,000.00
79,000.00

45,000.00
50,000.00
60,000.00
65,000.00

45,000.00
50,000.00
60,000.00
65,000.00

4,500.00
5,000.00
6,000.00
6,500.00

49,500.00
55,000.00
66,000.00
71,500.00

4,950.00
5,500.00
6,600.00
7,150.00

54,450.00
60,500.00
72,600.00
78,650.00

54,000.00
61,000.00
73,000.00
79,000.00

M3
M3
M3
M3
M3
BH
M3
M3
M3
M3
SAK
SAK
KG
KG
M'
KG

178,000.00
303,000.00
241,000.00
366,000.00
366,000.00
1,450.00
5,959,000.00
6,322,000.00
2,111,000.00
2,692,000.00
86,000.00
137,000.00
22,600.00
10,700.00
2,800.00
4,500.00

120,000.00
200,000.00
160,000.00
240,000.00
240,000.00
1,200.00
4,925,000.00
5,225,000.00
1,745,000.00
2,225,000.00
71,500.00
114,000.00
18,650.00
8,850.00
2,316.67
3,733.33

12,000.00
20,000.00
16,000.00
24,000.00
24,000.00
120.00
492,500.00
522,500.00
174,500.00
222,500.00
7,150.00
11,400.00
1,865.00
885.00
231.67
373.33

1.60
1.60
1.60
1.60
1.60
-

30,400.00
56,000.00
43,200.00
68,800.00
68,800.00
-

162,400.00
276,000.00
219,200.00
332,800.00
332,800.00
1,320.00
5,417,500.00
5,747,500.00
1,919,500.00
2,447,500.00
78,650.00
125,400.00
20,515.00
9,735.00
2,548.33
4,106.67

16,240.00
27,600.00
21,920.00
33,280.00
33,280.00
132.00
541,750.00
574,750.00
191,950.00
244,750.00
7,865.00
12,540.00
2,051.50
973.50
254.83
410.67

6,700.00
9,700.00
16,500.00
27,000.00
73,000.00
78,000.00
21,400.00
6,200.00
5,100.00
2,200.00
2,750.00

5,566.67
7,983.33
13,650.00
22,150.00
60,500.00
64,500.00
17,650.00
5,150.00
4,240.91
1,830.00
2,270.00

556.67
798.33
1,365.00
2,215.00
6,050.00
6,450.00
1,765.00
515.00
424.09
183.00
227.00

6,123.33
8,781.67
15,015.00
24,365.00
66,550.00
70,950.00
19,415.00
5,665.00
4,665.00
2,013.00
2,497.00

612.33
878.17
1,501.50
2,436.50
6,655.00
7,095.00
1,941.50
566.50
466.50
201.30
249.70

M'
M'
M'
M'
BH
BH
BH
KG

36,000.00
39,200.00
22,200.00
33,000.00
24,400.00
18,300.00
39,500.00
30,400.00

25,000.00
25,000.00
25,000.00
25,000.00
25,000.00
100.00
25,000.00
25,000.00
25,000.00
25,000.00
3,000.00
3,000.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
500.00
500.00
150.00
150.00
150.00
150.00
150.00
500.00
500.00
500.00
150.00
150.00
150.00
150.00
150.00

LBR
M'
M'
M'
LBR
LBR
M'
KG
M2
M'
M'

95,000.00
175,000.00
135,000.00
215,000.00
215,000.00
1,100.00
4,900,000.00
5,200,000.00
1,720,000.00
2,200,000.00
68,500.00
111,000.00
18,500.00
8,700.00
2,166.67
3,583.33
5,416.67
7,833.33
13,500.00
22,000.00
60,000.00
64,000.00
17,500.00
5,000.00
4,090.91
1,680.00
2,120.00
29,296.88
31,901.04
17,903.65
27,000.00
20,000.00
15,000.00
32,500.00
25,000.00

29,796.88
32,401.04
18,403.65
27,150.00
20,150.00
15,150.00
32,650.00
25,150.00

2,979.69
3,240.10
1,840.36
2,715.00
2,015.00
1,515.00
3,265.00
2,515.00

32,776.56
35,641.15
20,244.01
29,865.00
22,165.00
16,665.00
35,915.00
27,665.00

3,277.66
3,564.11
2,024.40
2,986.50
2,216.50
1,666.50
3,591.50
2,766.50

178,640.00
303,600.00
241,120.00
366,080.00
366,080.00
1,452.00
5,959,250.00
6,322,250.00
2,111,450.00
2,692,250.00
86,515.00
137,940.00
22,566.50
10,708.50
2,803.17
4,517.33
6,735.67
9,659.83
16,516.50
26,801.50
73,205.00
78,045.00
21,356.50
6,231.50
5,131.50
2,214.30
2,746.70
36,054.22
39,205.26
22,268.41
32,851.50
24,381.50
18,331.50
39,506.50
30,431.50

178,000.00
303,000.00
241,000.00
366,000.00
366,000.00
1,450.00
5,959,000.00
6,322,000.00
2,111,000.00
2,692,000.00
86,000.00
137,000.00
22,600.00
10,700.00
2,800.00
4,500.00
6,700.00
9,700.00
16,500.00
27,000.00
73,000.00
78,000.00
21,400.00
6,200.00
5,100.00
2,200.00
2,750.00
36,000.00
39,200.00
22,200.00
33,000.00
24,400.00
18,300.00
39,500.00
30,400.00

36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70

Kaca Buram tebal 3 mm


Kaca Bening tebal 5 mm
Kunci Pintu Utama Tanam 2 slaag
Kunci Pintu Tanam 2 slaag
Kunci Pintu KM/WC
Engsel Pintu Nilon 4"
Engsel Jendela Nilon 3"
Kait Angin Jendela / Ventilasi
Grendel Jendela / Ventilasi
Grendel Pintu KM/WC
Kertas Amplas, semua ukuran
Plamir Tembok Boyo
Plamir Kayu / Dumpul Kayu Nippon
Cat Tembok Metrolite
Cat Fresh (Anti Lumut)
Cat Kayu Glotex
Politur Jadi
Cat Mennie Nippon Paint
Minyak Cat (Thineer)
Cat Besi Susuka
Kuas
Titik Cahaya Lampu + Stop Kontak
Lampu Philips SL 18 watt (tanpa capsul) + Vitting Hias
Lampu Philips SL 5 watt (tanpa capsul) + Vitting Hias
Saklar Ganda Broco Inbow
Saklar Tunggal Broco Inbow
Stop Kontak Broco Inbow
Panel MCB 2 Group, Lengkap
Titik Air Bersih
Kloset Duduk Porselin, Lengkap
Kitchen Set 1 Lobang, Lengkap
Bak Air lapis Keramik
Kran Air Leher Angsa
Kran Air Vernekel
Floor Drain

Unit
Unit
M'
BH
BH
BH
BH
M2
M2
M2
M'
KG
KG
KG
KG

M2
M2
BH
BH
BH
PSG
PSG
PSG
BH
BH
LBR
KG
KG
KG
KG
KG
KG
KG
LTR
LTR

128,300.00
110,000.00
103,000.00
60,700.00
41,300.00
12,300.00
11,000.00
30,400.00
15,300.00
8,000.00
5,000.00
23,800.00
23,800.00
37,700.00
18,300.00

50,400.00
46,000.00
40,000.00
19,500.00
49,800.00
7,400.00
242,000.00
74,000.00
41,300.00
29,200.00
22,000.00
20,700.00
121,000.00
242,000.00
1,216,000.00
407,000.00
1,815,000.00
84,900.00
29,200.00
12,300.00

105,000.00
90,000.00
85,000.00
50,000.00
34,000.00
10,000.00
9,000.00
25,000.00
12,500.00
6,500.00
4,000.00
19,500.00
19,500.00
31,000.00
15,000.00
41,500.00
38,000.00
33,000.00
16,000.00
41,000.00
6,000.00
200,000.00
61,000.00
34,000.00
24,000.00
18,000.00
17,000.00
100,000.00
200,000.00
1,000,000.00
336,000.00
1,500,000.00
70,000.00
24,000.00
10,000.00

1,000.00
1,000.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
5,000.00
500.00
150.00
150.00
150.00

106,000.00
91,000.00
85,150.00
50,150.00
34,150.00
10,150.00
9,150.00
25,150.00
12,650.00
6,650.00
4,150.00
19,650.00
19,650.00

10,600.00
9,100.00
8,515.00
5,015.00
3,415.00
1,015.00
915.00
2,515.00
1,265.00
665.00
415.00
1,965.00
1,965.00

116,600.00
100,100.00
93,665.00
55,165.00
37,565.00
11,165.00
10,065.00
27,665.00
13,915.00
7,315.00
4,565.00
21,615.00
21,615.00

11,660.00
10,010.00
9,366.50
5,516.50
3,756.50
1,116.50
1,006.50
2,766.50
1,391.50
731.50
456.50
2,161.50
2,161.50

128,260.00
110,110.00
103,031.50
60,681.50
41,321.50
12,281.50
11,071.50
30,431.50
15,306.50
8,046.50
5,021.50
23,776.50
23,776.50

31,150.00
15,150.00

3,115.00
1,515.00

34,265.00
16,665.00

3,426.50
1,666.50

37,691.50
18,331.50

41,650.00
38,150.00
33,150.00
16,150.00
41,150.00
6,150.00
200,000.00
61,150.00
34,150.00
24,150.00
18,150.00
17,150.00
100,150.00
200,000.00
1,005,000.00
336,500.00
1,500,000.00
70,150.00
24,150.00
10,150.00

4,165.00
3,815.00
3,315.00
1,615.00
4,115.00
615.00
20,000.00
6,115.00
3,415.00
2,415.00
1,815.00
1,715.00
10,015.00
20,000.00
100,500.00
33,650.00
150,000.00
7,015.00
2,415.00
1,015.00

45,815.00
41,965.00
36,465.00
17,765.00
45,265.00
6,765.00
220,000.00
67,265.00
37,565.00
26,565.00
19,965.00
18,865.00
110,165.00
220,000.00
1,105,500.00
370,150.00
1,650,000.00
77,165.00
26,565.00
11,165.00

4,581.50
4,196.50
3,646.50
1,776.50
4,526.50
676.50
22,000.00
6,726.50
3,756.50
2,656.50
1,996.50
1,886.50
11,016.50
22,000.00
110,550.00
37,015.00
165,000.00
7,716.50
2,656.50
1,116.50

50,396.50
46,161.50
40,111.50
19,541.50
49,791.50
7,441.50
242,000.00
73,991.50
41,321.50
29,221.50
21,961.50
20,751.50
121,181.50
242,000.00
1,216,050.00
407,165.00
1,815,000.00
84,881.50
29,221.50
12,281.50

128,300.00
110,000.00
103,000.00
60,700.00
41,300.00
12,300.00
11,000.00
30,400.00
15,300.00
8,000.00
5,000.00
23,800.00
23,800.00
37,700.00
18,300.00
50,400.00
46,000.00
40,000.00
19,500.00
49,800.00
7,400.00
242,000.00
74,000.00
41,300.00
29,200.00
22,000.00
20,700.00
121,000.00
242,000.00
1,216,000.00
407,000.00
1,815,000.00
84,900.00
29,200.00
12,300.00

DAFTAR UPAH DAN BAHAN

NO.

URAIAN UPAH DAN BAHAN

SATUAN UPAH

1.
2.
3.
4.

Pekerja
Tukang Batu, Kayu, Besi dan Cat.
Kepala Tukang
Mandor

II

SATUAN BAHAN

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25

Tanah Urug
Pasir Beton / Pasang
Pasir Urug
Batu Kali
Batu Kerikil
Batu Bata Merah
Kayu, Klas I
Papan Kayu, Klas I
Kayu, Klas II
Papan Kayu, Klas II
Semen PC 50 kg
Semen Putih
Semen Warna
Besi Beton
Besi Beton, 6 mm
Besi Beton, 8 mm
Besi Beton, 10 mm
Besi Beton, 12 mm
Besi Beton, 16 mm
Kawat Bendrat
Zink Gelombang, BJLS. 0,25
Zink Licin, BJLS. 0,25
Karet Talang tebal 3 mm
Keramik 30/30 cm (Anti Slip)
Keramik 30/30 cm (Polos)
Keramik 20/20 cm (Polos)
Keramik 20/20 cm (Anti Slip)
Teakwood
Tripleks lapis Alumunium
Tripleks tebal 4 mm

26
27
28
29
30

SATUAN

JUMLAH HARGA

OH
OH
OH
OH

Rp.
Rp.
Rp.
Rp.

54,000.00
61,000.00
73,000.00
79,000.00

M3
M3
M3
M3
M3
BH
M3
M3
M3
M3
SAK
KG
KG
KG
M'
KG
LBR
LBR
M'
KG
M2
BH
BH
BH
BH
M2
M2
M2
M'
KG

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

178,000.00
303,000.00
241,000.00
366,000.00
366,000.00
1,450.00
5,959,000.00
6,322,000.00
2,111,000.00
2,692,000.00
86,000.00
137,000.00
22,600.00
10,700.00
2,800.00
4,500.00
6,700.00
9,700.00
16,500.00
27,000.00
73,000.00
78,000.00
21,400.00
6,200.00
5,100.00
2,200.00
2,750.00
36,000.00
39,200.00
22,200.00

31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70

Lies Profil 4 cm, Kayu Klas I


Paku Tripleks Biasa
Paku Campur
Paku Zink
Lem Heabort / Weber
Kaca Buram tebal 3 mm
Kaca Bening tebal 5 mm
Kunci Pintu Utama Tanam 2 slaag
Kunci Pintu Tanam 2 slaag
Kunci Pintu KM/WC
Engsel Pintu Nilon 4"
Engsel Jendela Nilon 3"
Kait Angin Jendela / Ventilasi
Grendel Jendela / Ventilasi
Grendel Pintu KM/WC
Kertas Amplas, semua ukuran
Plamir Tembok Boyo
Plamir Kayu / Dumpul Kayu Nippon
Cat Tembok Metrolite
Cat Fresh (Anti Lumut)
Cat Kayu Glotex
Politur Jadi
Cat Mennie Nippon Paint
Minyak Cat (Thineer)
Cat Besi Susuka
Kuas
Titik Cahaya Lampu + Stop Kontak
Lampu Philips SL 18 watt (tanpa capsul) + Vitting Hias
Lampu Philips SL 5 watt (tanpa capsul) + Vitting Hias
Saklar Ganda Broco Inbow
Saklar Tunggal Broco Inbow
Stop Kontak Broco Inbow
Panel MCB 2 Group, Lengkap
Titik Air Bersih
Kloset Duduk Porselin, Lengkap
Kitchen Set 1 Lobang, Lengkap
Bak Air lapis Keramik
Kran Air Leher Angsa
Kran Air Vernekel
Floor Drain

KG
KG
KG
M2
M2
BH
BH
BH
PSG
PSG
PSG
BH
BH
LBR
KG
KG
KG
KG
KG
KG
KG
LTR
LTR
LTR
TTK
BH
BH
BH
BH
BH
BH
TTK
BH
BH
BH
BH
BH
BH
BH
BH

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

33,000.00
24,400.00
18,300.00
39,500.00
30,400.00
128,300.00
110,000.00
103,000.00
60,700.00
41,300.00
12,300.00
11,000.00
30,400.00
15,300.00
8,000.00
5,000.00
23,800.00
23,800.00
37,700.00
18,300.00
50,400.00
46,000.00
40,000.00
19,500.00
49,800.00
7,400.00
242,000.00
74,000.00
41,300.00
29,200.00
22,000.00
20,700.00
121,000.00
242,000.00
1,216,000.00
407,000.00
1,815,000.00
84,900.00
29,200.00
12,300.00

ANALISA HARGA SATUAN


I.
1.

PEKERJAAN PERSIAPAN DAN TANAH


An. SKSNI T 01 1991 03 Tabel 1.6. 1M' Pemasangan Bouwplank :
Upah :
0.1000 Tukang
@Rp.
0.0100 Kepala Tukang
@Rp.
0.1000 Pekerja
@Rp.
0.0050 Mandor
@Rp.

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

6,100.00
730.00
5,400.00
395.00
12,625.00

2,111,000.00
2,692,000.00
18,300.00
Total Jumlah

=
=
=
=

Rp.
Rp.
Rp.
Rp.

23,221.00
18,844.00
366.00
55,056.00

61,000.00
79,000.00
Total Jumlah

=
=
=

Rp.
Rp.
Rp.

24,400.00
3,160.00
27,560.00

61,000.00
79,000.00
Total Jumlah

=
=
=

Rp.
Rp.
Rp.

11,712.00
1,501.00
13,213.00

54,000.00
79,000.00

=
=

Rp.
Rp.
Rp.

13,500.00
1,975.00
15,475.00

178,000.00
Total Jumlah

=
=

Rp.
Rp.

213,600.00
229,075.00

54,000.00
79,000.00

=
=

Rp.
Rp.
Rp.

16,200.00
790.00
16,990.00

241,000.00
Total Jumlah

=
=

Rp.
Rp.

289,200.00
306,190.00

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

23,790.00
2,847.00
42,120.00
3,081.00
71,838.00

366,000.00
Total Jumlah

=
=

Rp.
Rp.

439,200.00
511,038.00

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

36,600.00
4,380.00
81,000.00
5,925.00
127,905.00

366,000.00
86,000.00

=
=

Rp.
Rp.

402,600.00
233,920.00

Bahan :
0.0110 M3. Kayu Klas II
0.0070 M3. Papan Kayu Klas II
0.0200 Kg. Paku Campur

2.

3.

4.

@Rp.
@Rp.
@Rp.

An. SNI 03-2835-2002 b Tabel 6.1 1M3. Galian Tanah Sedalam 1 Meter :
Upah :
0.4000 Tukang
@Rp.
0.0400 Mandor
@Rp.

An. SNI 03-2835-2002 b Tabel 6.9 1M3. Urugan Kembali :


Upah :
0.1920 Tukang
0.0190 Mandor

@Rp.
@Rp.

An. SNI 03-2835-2002 b Tabel 6.16 1M3. Urugan / Timbunan Tanah :


Upah :
0.2500 Pekerja
@Rp.
0.0250 Mandor
@Rp.
Bahan :
1.2000 M3. Tanah Urug

5.

@Rp.

An. SNI 03-2835-2002 b Tabel 6.11 1M3. Urugan Pasir/ Sirtu :


Upah :
0.3000 Pekerja
@Rp.
0.0100 Mandor
@Rp.
Bahan :
1.2000 M3. Pasir Urug

@Rp.

III. PEKERJAAN PASANGAN DAN BETON


1.
An. SNI 03-2836-2002 Tabel 6.14 1M3. Pasang Pondasi Batu Kosong :
Upah :
0.3900 Tukang Batu
@Rp.
0.0390 Kepala Tukang
@Rp.
0.7800 Pekerja
@Rp.
0.0390 Mandor
@Rp.
Bahan :
1.2000 M3. Batu Kali

2.

@Rp.

An. SNI 03-2836-2002 Tabel 6.6 1M3. Pasang Pondasi Batu Kali ad. 1:5 :
Upah :
0.6000 Tukang Batu
@Rp.
0.0600 Kepala Tukang
@Rp.
1.5000 Pekerja
@Rp.
0.0750 Mandor
@Rp.
Bahan :
1.1000 M3. Batu Kali
2.7200 Sak Semen (PC)

@Rp.
@Rp.

0.5440 M3. Pasir Pasang

3.

@Rp.

An. SNI 03-2837-2002 a Tabel 6.5 1M2. Pasangan Bata Merah ad. 1:5 :
Upah :
0.1000 Tukang Batu
@Rp.
0.0100 Kepala Tukang
@Rp.
0.3200 Pekerja
@Rp.
0.0160 Mandor
@Rp.
Bahan :
70.0000 Buah Batu Bata
0.1936 Sak Semen (PC)
0.0450 M3 Pasir Pasang

4.

@Rp.
@Rp.
@Rp.

An. SNI 03-2837-2002 a Tabel 6.2 1M2. Pasangan Bata Merah ad. 1:2 :
Upah :
0.1000 Tukang Batu
@Rp.
0.0100 Kepala Tukang
@Rp.
0.3200 Pekerja
@Rp.
0.0160 Mandor
@Rp.
Bahan :
70.0000 Buah Batu Bata
0.3790 Sak Semen (PC)
0.0380 M3. Pasir Pasang

5.

@Rp.
@Rp.
@Rp.

An. SNI 03-3435-2002 Tabel 6.1 1M3. Beton Tumbuk ad. 1 : 3 : 5 :


Upah :
0.2500 Tukang Batu
@Rp.
0.0250 Kepala Tukang
@Rp.
1.6500 Pekerja
@Rp.
0.0800 Mandor
@Rp.

303,000.00
Total Jumlah

=
=

Rp.
Rp.

164,832.00
929,257.00

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

6,100.00
730.00
17,280.00
1,264.00
25,374.00

1,450.00
86,000.00
303,000.00
Total Jumlah

=
=
=
=

Rp.
Rp.
Rp.
Rp.

101,500.00
16,649.60
13,635.00
157,158.60

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

6,100.00
730.00
17,280.00
1,264.00
25,374.00

1,450.00
86,000.00
303,000.00
Total Jumlah

=
=
=
=

Rp.
Rp.
Rp.
Rp.

101,500.00
32,594.00
11,514.00
170,982.00

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

15,250.00
1,825.00
89,100.00
6,320.00
112,495.00

86,000.00
366,000.00
303,000.00
Total Jumlah

=
=
=
=

Rp.
Rp.
Rp.
Rp.

374,960.00
318,420.00
157,560.00
963,435.00

963,435.00
963,435.00
963,435.00
963,435.00
963,435.00
963,435.00

=
=
=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

28,903.05
38,537.40
48,171.75
57,806.10
67,440.45
77,074.80

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

9,150.00
1,095.00
10,800.00
790.00
21,835.00

303,000.00
86,000.00
Total Jumlah

=
=
=

Rp.
Rp.
Rp.

5,151.00
14,620.00
41,606.00

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

9,150.00
1,095.00
10,800.00
790.00
21,835.00

303,000.00
86,000.00

=
=

Rp.
Rp.

5,757.00
11,180.00

Bahan :
4.3600 Sak Semen (PC)
0.8700 M3. Kerikil
0.5200 M3. Pasir Pasang

Untuk
Untuk
Untuk
Untuk
Untuk
Untuk
6.

1
1
1
1
1
1

M2
M2
M2
M2
M2
M2

tebal
tebal
tebal
tebal
tebal
tebal

3
4
5
6
7
8

cm
cm
cm
cm
cm
cm

=
=
=
=
=
=

@Rp.
@Rp.
@Rp.

0,03
0,04
0,05
0,06
0,07
0,08

x
x
x
x
x
x

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

An. SNI 03-2837-2002 b Tabel 6.2 1M2. Plesteran 15 mm ad. 1 : 2 (Trasraam)


Upah :
0.1500 Tukang Batu
@Rp.
0.0150 Kepala Tukang
@Rp.
0.2000 Pekerja
@Rp.
0.0100 Mandor
@Rp.

Bahan :
0.0170 M3. Pasir Pasang
0.1700 Sak Semen (PC)
7

@Rp.
@Rp.

An. SNI 03-2837-2002 b Tabel 6.3 1M2. Plesteran 15mm ad. 1 : 3 :


Upah :
0.1500 Tukang Batu
@Rp.
0.0150 Kepala Tukang
@Rp.
0.2000 Pekerja
@Rp.
0.0100 Mandor
@Rp.
Bahan :
0.0190 M3. Pasir Pasang
0.1300 Sak Semen (PC)

@Rp.
@Rp.

Total Jumlah

Rp.

38,772.00

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

9,150.00
1,095.00
10,800.00
790.00
21,835.00

303,000.00
86,000.00
Total Jumlah

=
=
=

Rp.
Rp.
Rp.

6,666.00
7,396.00
35,897.00

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

15,250.00
1,825.00
27,000.00
1,975.00
46,050.00

2,750.00
86,000.00
22,600.00
303,000.00
Total Jumlah
Suppl.IV : 1M2 Memasang Meja Beton + Dinding dilapisi Keramik 20 x 20 cm, ad. 1 : 2 :
Upah :
0.5000 Tukang Batu
@ Rp.
61,000.00
0.0500 Kepala Tukang
@ Rp.
73,000.00
1.0000 Pekerja
@ Rp.
54,000.00
0.0500 Mandor
@ Rp.
79,000.00

=
=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

72,187.50
15,566.00
4,520.00
8,787.00
147,110.50

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

30,500.00
3,650.00
54,000.00
3,950.00
92,100.00

=
=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

46,200.00
10,148.00
4,520.00
3,030.00
155,998.00

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

15,250.00
1,825.00
27,000.00
1,975.00
46,050.00

6,200.00
86,000.00
22,600.00
303,000.00
Total Jumlah

=
=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

72,335.40
15,566.00
4,520.00
8,787.00
147,258.40

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

15,250.00
1,825.00
27,000.00
1,975.00
46,050.00

5,100.00
86,000.00
22,600.00
303,000.00
Total Jumlah

=
=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

59,501.70
15,566.00
4,520.00
8,787.00
134,424.70

An. SNI 03-2837-2002 b Tabel 6.3 1M2. Plesteran 15mm ad. 1 : 5 :


Upah :
0.1500 Tukang Batu
@Rp.
0.0150 Kepala Tukang
@Rp.
0.2000 Pekerja
@Rp.
0.0100 Mandor
@Rp.
Bahan :
0.0220 M3. Pasir Pasang
0.0860 Sak Semen (PC)

Suppl.III + G69 a : 1M2 Memasang Lantai Tegel Keramik 20 x 20 cm (Anti Slip), ad. 1 : 4
Upah :
0.2500 Tukang Batu
@ Rp.
0.0250 Kepala Tukang
@ Rp.
0.5000 Pekerja
@ Rp.
0.0250 Mandor
@ Rp.
Bahan :
26.2500
0.1810
0.2000
0.0290

10

Bahan :
21.0000
0.1180
0.2000
0.0100

11

Bh Tegel Keramik 20 x 20 cm
Sak Semen (PC)
Kg Semen Warna
M3 Pasir Pasang

Bh Tegel Keramik 20 x 20 cm
Sak Semen (PC)
Kg Semen Warna
M3 Pasir Pasang

Bh Tegel Keramik 30 x 30 cm
Sak Semen (PC)
Kg Semen Warna
M3 Pasir Pasang

@ Rp.
@ Rp.
@ Rp.
@ Rp.

2,200.00
86,000.00
22,600.00
303,000.00
Total Jumlah

Bh Tegel Keramik 30 x 30 cm
Sak Semen (PC)
Kg Semen warna
M3 Pasir Pasang

@ Rp.
@ Rp.
@ Rp.
@ Rp.

Suppl.III+G69 a : 1M2 Memasang Lantai Tegel Keramik 30 x 30 cm (Polos) ,ad.1 : 4


Upah :
0.2500 Tukang Batu
@ Rp.
0.0250 Kepala Tukang
@ Rp.
0.5000 Pekerja
@ Rp.
0.0250 Mandor
@ Rp.
Bahan :
11.6670
0.1810
0.2000
0.0290

@ Rp.
@ Rp.
@ Rp.
@ Rp.

Suppl.III+G69 a : 1M2 Memasang Lantai Tegel Keramik 30 x 30 cm (Anti Slip) ,ad.1 : 4


Upah :
0.2500 Tukang Batu
@ Rp.
0.0250 Kepala Tukang
@ Rp.
0.5000 Pekerja
@ Rp.
0.0250 Mandor
@ Rp.
Bahan :
11.6670
0.1810
0.2000
0.0290

12

@Rp.
@Rp.

@ Rp.
@ Rp.
@ Rp.
@ Rp.

13

Beton Bertulang ad. 1:2:3


a. An. SNI 03-3435-2002 Tabel 6.13 1M3. Beton Bertulang ad. 1 : 2 : 3 :
Upah :
0.3500 Tukang Batu
@Rp.
0.0350 Kepala Tukang
@Rp.
2.0000 Pekerja
@Rp.
1.0000 Mandor
@Rp.

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

21,350.00
2,555.00
108,000.00
79,000.00
210,905.00

@Rp.
@Rp.
@Rp.

303,000.00
86,000.00
366,000.00
Total Jumlah

=
=
=
=

Rp.
Rp.
Rp.
Rp.

163,620.00
577,920.00
296,460.00
1,248,905.00

@Rp.
@Rp.
@Rp.
@Rp.

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

427.00
51.10
378.00
23.70
879.80

@Rp.
@Rp.

10,700.00
27,000.00
Total Jumlah

=
=
=

Rp.
Rp.
Rp.

11,235.00
405.00
12,519.80

@Rp.

12,519.80

Rp.

1,251,980.00

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

15,860.00
1,898.00
16,200.00
395.00
34,353.00

2,692,000.00
18,300.00
Total Jumlah
160,983.00

=
=

Rp.
Rp.
Rp.
Rp.

121,140.00
5,490.00
160,983.00
1,609,830.00

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

20,130.00
2,409.00
17,280.00
474.00
40,293.00

2,692,000.00
2,111,000.00
18,300.00
Total Jumlah
186,958.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

107,680.00
31,665.00
7,320.00
186,958.00
1,869,580.00

54,000.00

Rp.

216,000.00

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

20,130.00
2,409.00
17,280.00
474.00
40,293.00

18,300.00
2,692,000.00
2,111,000.00

=
=
=

Rp.
Rp.
Rp.

7,320.00
148,060.00
31,665.00

Bahan :
0.5400 M3. Pasir Pasang
6.7200 Sak Semen (PC)
0.8100 M3. Kerikil
b. An. SNI 03-3435-2002 Tabel 6.25 1 Kg Pembesian :
Upah :
0.0070 Tukang Besi
0.0007 Kepala Tukang
0.0070 Pekerja
0.0003 Mandor
Bahan :
1.0500 Kg. Besi Beton
0.0150 Kg. Kawat Ikat

100.000 Untuk Besi 100 Kg.

c.1. An. SNI 03-3435-2002 Tabel 6.29 1m2 Pasang Bakesting Untuk Sloof :
Upah :
0.2600 Tukang Kayu
@Rp.
0.0260 Kepala Tukang
@Rp.
0.3000 Pekerja
@Rp.
0.0050 Mandor
@Rp.
Bahan :
0.0450 M3 Papan Kayu Klas II
0.3000 Kg. Paku Campuran

@Rp.
@Rp.

10.000 M2 Untuk 1 M3 Beton

c.2. An. SNI 03-3435-2002 Tabel 6.30 1m2 Pasang Bakesting Untuk Kolom/Balok :
Upah :
0.3300 Tukang Kayu
@Rp.
0.0330 Kepala Tukang
@Rp.
0.3200 Pekerja
@Rp.
0.0060 Mandor
@Rp.

Bahan :
0.0400 M3 Papan Kayu Klas II
0.0150 M3 Kayu Klas II
0.4000 Kg. Paku Campuran
10.0000 M2 Untuk 1 M3 Beton
d. Untuk Siram dan Bongkar :
Upah :
4.000 Pekerja

@Rp.
@Rp.
@Rp.
x

@Rp.

e.2. An. SNI 03-3435-2002 Tabel 6.30 1m2 Pasang Bakesting Untuk Plat :
Upah :
0.3300 Tukang Kayu
@Rp.
0.0330 Kepala Tukang
@Rp.
0.3200 Pekerja
@Rp.
0.0060 Mandor
@Rp.
Bahan :
0.400 Kg. Paku Campuran
0.055 M3 Papan Kayu Klas II
0.0150 M3 Kayu Klas II

@Rp.
@Rp.
@Rp.

10.000 M2 Untuk 1 M3 Beton

Total Jumlah
227,338.00

Rp.
Rp.

227,338.00
2,273,380.00

Total Jumlah

=
=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

1,248,905.00
1,251,980.00
1,609,830.00
216,000.00
4,326,715.00

Total Jumlah

=
=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

1,248,905.00
1,251,980.00
1,869,580.00
216,000.00
4,586,465.00

Total Jumlah

=
=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

1,248,905.00
1,251,980.00
2,273,380.00
216,000.00
4,990,265.00

PENGUMPULAN UNTUK PEMBESIAN 100 Kg/M3 BETON SLOOF :


a.
Beton 1 : 2 : 3
b.
Pembesian
c.
Cetakan/Bekesting
d.
Siram dan Bongkar

PENGUMPULAN UNTUK PEMBESIAN 100 Kg/M3 BETON KOLOM/BALOK :


a.
Beton 1 : 2 : 3
b.
Pembesian
c.
Cetakan/Bekesting
d.
Siram dan Bongkar

PENGUMPULAN UNTUK PEMBESIAN 100 Kg/M3 PLAT BETON


a.
Beton 1 : 2 : 3
b.
Pembesian
c.
Cetakan/Bekesting
d.
Siram dan Bongkar

PENGUMPULAN BETON BERTULANG :


A. UNTUK SLOOF :
Besi Notto 100 Kg
Beton, ad. 1:2:3
Cetakan
Siram & Bongkar Cetakan

@ Rp.
@ Rp.
@ Rp.

Uraian

Harga Besi
( Rp. )

Harga Beton +
Cetakan + Bongkar
dan Siram
( Rp. )

Netto 50 Kg
Netto 100 Kg
Netto 165 Kg

625,990.00
1,251,980.00
2,065,767.00

3,074,735.00
3,074,735.00
3,074,735.00

B. UNTUK KOLOM / BALOK :


Besi Notto 100 Kg
Beton, ad. 1:2:3
Cetakan
Siram & Bongkar Cetakan

1,251,980.00

@ Rp.
@ Rp.

3,074,735.00
4,326,715.00

@ Rp.
@ Rp.
@ Rp.

Jumlah Harga
( Rp. )

########
########

Uraian

Harga Beton +
Cetakan + Bongkar
dan Siram
( Rp. )

Netto 105 Kg
Netto 165 Kg
Netto 245 Kg

1,314,579.00
2,065,767.00
3,067,351.00

3,334,485.00
3,334,485.00
3,334,485.00

@ Rp.

1,251,980.00

@ Rp.
@ Rp.

3,334,485.00
4,586,465.00

Jumlah Harga
( Rp. )

4,649,064.00
5,400,252.00
6,401,836.00

@ Rp.
@ Rp.
@ Rp.

3,700,725.00
4,326,715.00
5,140,502.00

1,248,905.00
1,869,580.00
216,000.00

Harga Besi
( Rp. )

C. UNTUK PLAT :
Besi Notto 100 Kg
Beton, ad. 1:2:3
Cetakan

@ Rp.
1,248,905.00
1,609,830.00
216,000.00

1,248,905.00
2,273,380.00

1,251,980.00

Siram & Bongkar Cetakan

@ Rp.

216,000.00
@ Rp.
@ Rp.

IV.
1.

Uraian

Harga Besi
( Rp. )

Harga Beton +
Cetakan + Bongkar
dan Siram
( Rp. )

Netto 50 Kg
Netto 100 Kg
Netto 130 Kg

625,990.00
1,251,980.00
1,627,574.00

3,738,285.00
3,738,285.00
3,738,285.00

3,738,285.00
4,990,265.00

Jumlah Harga
( Rp. )

4,364,275.00
4,990,265.00
5,365,859.00

PEKERJAAN KAYU DAN ATAP


An. SNI 03-3434-2002 Tabel 6.32 : 1M3 Mengerjakan Balok Gording Kayu Klas II :
Upah :
18.0000 Tukang Kayu
@ Rp.
1.8000 Kepala Tukang
@ Rp.
6.0000 Pekerja
@ Rp.
0.3000 Mandor
@ Rp.

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

1,098,000.00
131,400.00
324,000.00
23,700.00
1,577,100.00

2,111,000.00
18,300.00
Total Jumlah

=
=
=

Rp.
Rp.
Rp.

2,322,100.00
82,350.00
3,981,550.00

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

732,000.00
87,600.00
216,000.00
15,800.00
1,051,400.00

18,300.00
5,959,000.00
Total Jumlah

=
=
=

Rp.
Rp.
Rp.

14,640.00
6,554,900.00
7,620,940.00

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

6,100.00
730.00
1,080.00
79.00
7,989.00

2,111,000.00
18,300.00
Total Jumlah

=
=
=

Rp.
Rp.
Rp.

21,110.00
4,575.00
33,674.00

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

12,200.00
1,460.00
5,400.00
395.00
19,455.00

2,692,000.00
18,300.00
Total Jumlah

=
=
=

Rp.
Rp.
Rp.

88,836.00
3,660.00
111,951.00

111,951.00
111,951.00
111,951.00
111,951.00

=
=
=
=

Bahan :
1.1000 M3 Kayu Klas II
4.5000 Kg Paku Campur

2.

@ Rp.
@ Rp.

An. SNI 03-3434-2002 Tabel 6.27 1M3 Pasang Kuda-kuda, Kayu Klas I :
Upah :
12.0000 Tukang Kayu
@Rp.
1.2000 Kepala Tukang
@Rp.
4.0000 Pekerja
@Rp.
0.2000 Mandor
@Rp.
Bahan :
0.8000 Kg. Paku Campur
1.1000 M3 Kayu Klas I

3.

@Rp.
@Rp.

An. 1M2 Mengerjakan Rangka Atap (Usuk dan Reng), Kayu Klas II :
Upah :
0.1000 Tukang Kayu
@Rp.
0.0100 Kepala Tukang
@Rp.
0.0200 Pekerja
@Rp.
0.0010 Mandor
@Rp.
Bahan :
0.0100 M3 Kayu Klas II
0.2500 Kg. Paku Campur

4.

@Rp.
@Rp.

An. SNI 03-3434-2002 Tabel 6.42 1M2 Papan-Papan Rambu (Listplank, Bubungan, Talang),
Upah :
0.2000 Tukang Kayu
@Rp.
0.0200 Kepala Tukang
@Rp.
0.1000 Pekerja
@Rp.
0.0050 Mandor
@Rp.

Kayu Klas II :

Bahan :
0.0330 M3 Papan Kayu Klas II
0.2000 Kg. Paku Campuran
Untuk
Papan
Papan
Papan
Papan

1 M' :
Listplank
Listplank Double
Bubungan
Talang

= 0.20
= 2.00
= 0.67
= 2.00

@Rp.
@Rp.

x
x
x
x

Rp.
Rp.
Rp.
Rp.

Rp.
Rp.
Rp.
Rp.

22,390.20
223,902.00
75,007.17
223,902.00

5.

An. SNI 03-3434-2002 Tabel 6.4 1M3 Kosen Pintu Jendela, Kayu Klas I :
Upah :
20.0000 Tukang Kayu
@Rp.
2.0000 Kepala Tukang
@Rp.
6.0000 Pekerja
@Rp.
0.3000 Mandor
@Rp.

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

1,220,000.00
146,000.00
324,000.00
23,700.00
1,713,700.00

5,959,000.00
Total Jumlah

=
=

Rp.
Rp.

6,554,900.00
8,268,600.00

Bahan :
1.1000 M3 Kayu Klas I

An. SNI 03-2838-2002 Tabel 6.51 1M2 Pasang Plafond Tripleks


Upah :
0.2000 Tukang Kayu
0.0200 Kepala Tukang
0.1400 Pekerja
0.0070 Mandor

@Rp.

tebal 4 mm, Rangka Kayu Klas II :


@Rp.
@Rp.
@Rp.
@Rp.

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

12,200.00
1,460.00
7,560.00
553.00
21,773.00

@Rp.
@Rp.
@Rp.
@Rp.

22,200.00
2,111,000.00
18,300.00
24,400.00
Total Jumlah

=
=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

24,420.00
23,221.00
366.00
732.00
70,512.00

@Rp.
@Rp.
@Rp.
@Rp.

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

1,281.00
146.00
1,134.00
79.00
2,640.00

@Rp.
@Rp.

33,000.00
24,400.00
Total Jumlah

=
=
=

Rp.
Rp.
Rp.

36,300.00
244.00
39,184.00

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

152,500.00
18,250.00
54,000.00
3,950.00
228,700.00

6,322,000.00
Total Jumlah

=
=

Rp.
Rp.

252,880.00
481,580.00

Rp.
Rp.
Rp.
Rp.
Rp.

152,500.00
18,250.00
43,200.00
3,160.00
217,110.00

Bahan :
1.1000
0.0110
0.0200
0.0300

M2 Tripleks tebal 4 mm
M3 Kayu Klas II
Kg. Paku Campuran
Kg. Paku Tripleks

An. SNI 03-3434-2002 Tabel 6.52 1M' List Profil Plafond :


Upah :
0.0210 Tukang Kayu
0.0020 Kepala Tukang
0.0210 Pekerja
0.0010 Mandor
Bahan :
1.1000 M' Profil Kayu 4 cm
0.0100 Kg. Paku Tripleks

An. SNI 03-3434-2002 Tabel 6.4 1M2 Pintu Panel, Kayu Kls I :
Upah :
2.5000 Tukang Kayu
@Rp.
0.2500 Kepala Tukang
@Rp.
1.0000 Pekerja
@Rp.
0.0500 Mandor
@Rp.
Bahan :
0.0400 M3 Papan Kayu Klas I

@Rp.

An. SNI 03-3434-2002 Tabel 6.11 1M2 Daun Pintu Teakwood + Tripleks lapis Aluminium, Rangka Kayu Klas I :
Upah :
2.5000 Tukang Kayu
@Rp.
61,000.00
=
0.2500 Kepala Tukang
@Rp.
73,000.00
=
0.8000 Pekerja
@Rp.
54,000.00
=
0.0400 Mandor
@Rp.
79,000.00
=
Bahan :
0.0196
1.1000
1.1000
0.3000

10

M3. Papan Kayu Klas I


M2. Teakwood
M2. Tripleks lapis Aluminium
Kg. Paku Tripleks

@Rp.
@Rp.
@Rp.
@Rp.

6,322,000.00
36,000.00
39,200.00
24,400.00
Total Jumlah

=
=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

123,911.20
39,600.00
43,120.00
7,320.00
431,061.20

An. SNI 03-3434-2002 Tabel 6.11 1M2 Daun Pintu Lapis Teakwood, Rangka Kayu Klas I :
Upah :
2.5000 Tukang Kayu
@Rp.
61,000.00
0.2500 Kepala Tukang
@Rp.
73,000.00
0.8000 Pekerja
@Rp.
54,000.00
0.0400 Mandor
@Rp.
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.

152,500.00
18,250.00
43,200.00
3,160.00

Rp.

217,110.00

Bahan :
0.0196 M3. Papan Kayu Klas I
1.1000 M2. Teakwood
0.3000 Kg. Paku Tripleks

11

@Rp.
@Rp.
@Rp.

An. SNI 03-3434-2002 Tabel 6.6 1M2 Pasang Daun Jendela Kaca, Kayu Klas I :
Upah :
2.0000 Tukang Kayu
@Rp.
0.2000 Kepala Tukang
@Rp.
0.8000 Pekerja
@Rp.
0.0400 Mandor
@Rp.

6,322,000.00
36,000.00
24,400.00
Total Jumlah

=
=
=
=

Rp.
Rp.
Rp.
Rp.

123,911.20
39,600.00
7,320.00
387,941.20

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

122,000.00
14,600.00
43,200.00
3,160.00
182,960.00

6,322,000.00
24,400.00
110,000.00
Total Jumlah

=
=
=
=

Rp.
Rp.
Rp.
Rp.

221,270.00
488.00
121,000.00
525,718.00

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

122,000.00
14,600.00
27,000.00
1,975.00
165,575.00

6,322,000.00
18,300.00
Total Jumlah

=
=
=

Rp.
Rp.
Rp.

379,320.00
2,745.00
547,640.00

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

122,000.00
14,600.00
27,000.00
1,975.00
165,575.00

128,300.00
Total Jumlah

=
=

Rp.
Rp.

141,130.00
306,705.00

=
=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

36,600.00
4,380.00
18,900.00
1,382.50
61,262.50

78,000.00
21,400.00
39,500.00
30,400.00
Total Jumlah

=
=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

91,002.60
24,967.38
46,084.65
45.60
223,362.73

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

15,250.00
1,825.00
6,750.00
474.00
24,299.00

78,000.00
39,500.00

=
=

Rp.
Rp.

23,400.00
790.00

Bahan :
0.0350 M3. Papan Kayu Klas I
0.0200 Kg. Paku Tripleks
1.1000 M2. Kaca Bening 5 mm

12

@Rp.
@Rp.
@Rp.

An. SNI 03-3434-2002 Tabel 6.13 1M2 Jalusi Pintu Jendela/Ventilasi Kayu Klas II :
Upah :
2.0000 Tukang Kayu
@Rp.
0.2000 Kepala Tukang
@Rp.
0.5000 Pekerja
@Rp.
0.0250 Mandor
@Rp.
Bahan :
0.0600 M3. Papan Kayu Klas I
0.1500 Kg. Paku Campur

13

@Rp.
@Rp.

An. SNI 03-3434-2002 Tabel 6.16 1M2 Ventilasi Kaca Mati ( Kaca Buram ) :
Upah :
2.0000 Tukang Kayu
@Rp.
0.2000 Kepala Tukang
@Rp.
0.5000 Pekerja
@Rp.
0.0250 Mandor
@Rp.
Bahan :
1.1000 M2. Kaca buram 3 mm

@Rp.

IV.

PEKERJAAN PENUTUP ATAP

An. 1 M' Mengerjakan Pelapis Talang Patahan Zink Licin BJLS. 0,25 + Karet Talang tebal 3 mm :
Upah :
0.6000 Tukang Kayu
@ Rp.
61,000.00
0.0600 Kepala Tukang
@ Rp.
73,000.00
0.3500 Pekerja
@ Rp.
54,000.00
0.0175 Mandor
@ Rp.
79,000.00
Bahan :
1.1667
1.1667
1.1667
0.0015

Lbr Zink Licin BJLS. 0,25


M' Karet Talang tebal 3 mm
Kg Paku Zink
Kg Lem Heabort

@ Rp.
@ Rp.
@ Rp.
@ Rp.

PEKERJAAN ZINK
VI. An. SNI 03-3436-2002 Tabel 6.41 1M' Pasang Bubungan Zink Licin, BJLS 0.25 mm :
1.
Upah :
0.2500 Tukang Kayu
@Rp.
0.0250 Kepala Tukang
@Rp.
0.1250 Pekerja
@Rp.
0.0060 Mandor
@Rp.
Bahan :
0.3000 Lbr Zink Licin, BJLS 0.25 mm
0.0200 Kg. Paku Zink

@Rp.
@Rp.

2.

Total Jumlah
An. SNI 03-3436-2002 Tabel 6.40 1M2 Pemasangan Atap Zink Gelombang, BJLS 0.25 mm :
Upah :
0.0700 Tukang Kayu
@Rp.
61,000.00
0.0080 Kepala Tukang
@Rp.
73,000.00
0.1500 Pekerja
@Rp.
54,000.00
0.0060 Mandor
@Rp.
79,000.00

Rp.

48,489.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

4,270.00
584.00
8,100.00
474.00
13,428.00

73,000.00
39,500.00
Total Jumlah

=
=
=

Rp.
Rp.
Rp.

71,686.00
790.00
85,904.00

An. SNI 03-3436-2002 Tabel 6.42 10M' Mengerjakan Talang Patahan Zink Licin, BJLS 0,25 mm :
Upah :
6.0000 Tukang Kayu
@Rp.
61,000.00
0.6000 Kepala Tukang
@Rp.
73,000.00
3.5000 Pekerja
@Rp.
54,000.00
0.1750 Mandor
@Rp.
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

366,000.00
43,800.00
189,000.00
13,825.00
612,625.00

Bahan :
0.9820 Lbr Zink Gelombang BJLS 0.25 mm
0.0200 Kg. Paku Zink

3.

@Rp.
@Rp.

Bahan :
3.5000 Lbr Zink Licin BJLS 0.25 mm
3.5000 Kg. Paku Zink

@Rp.
@Rp.

78,000.00
39,500.00
Total Jumlah

=
=
=

Rp.
Rp.
Rp.

273,000.00
138,250.00
1,023,875.00

@Rp.

1,023,875.00

Rp.

102,387.50

An. K23 + K9 + K30 10M2 Mengecat 3x serta Menggosok dan Mendempul :


Upah :
3.0000 Tukang Cat
@Rp.
0.3000 Kepala Tukang
@Rp.
0.5000 Pekerja
@Rp.
0.0245 Mandor
@Rp.

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

183,000.00
21,900.00
27,000.00
1,935.50
233,835.50

- Menggosok dan Mendempul :


0.4000 Tukang Cat
0.0400 Kepala Tukang

@Rp.
@Rp.

61,000.00
73,000.00

=
=

Rp.
Rp.
Rp.

24,400.00
2,920.00
27,320.00

@Rp.
@Rp.
@Rp.
@Rp.

50,400.00
19,500.00
23,800.00
5,000.00
Total Jumlah

=
=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

214,200.00
11,115.00
19,040.00
10,000.00
515,510.50

515,510.50

Rp.

51,551.05

@ Rp.
@ Rp.
@ Rp.

61,000.00
73,000.00
54,000.00

=
=
=

Rp.
Rp.
Rp.
Rp.

61,000.00
7,300.00
324,000.00
392,300.00

@ Rp.
@ Rp.
@ Rp.

137,000.00
23,800.00
5,000.00
Total Jumlah

=
=
=
=

Rp.
Rp.
Rp.
Rp.

137,000.00
238,000.00
125,000.00
892,300.00

Rp.

892,300.00

Rp.

8,923.00

=
=
=

Rp.
Rp.
Rp.
Rp.

61,000.00
7,300.00
324,000.00
392,300.00

Untuk 1 M' Talang Patahan Atap

0,10 x

PEKERJAAN CAT
VI.
1.

Bahan :
4.2500
0.5700
0.8000
2.0000

Kg. Cat Kayu


Ltr. Minyak Cat
Kg. Dempul
Lbr. Amplas

Untuk 1 M2 Pengecatan = 0,10

2.

An.G53 : 100M2 Mengaci dan Plamir Dinding Yang Baru :


Upah :
1.0000 Tukang
0.1000 Kepala Tukang
6.0000 Pekerja

Rp.

Bahan :
1.0000 Sak Semen Putih
10.0000 Kg Plamir Tembok
25.0000 Lbr Kertas Amplas

Untuk 1 M2, Mengaci/plamir dinding =

0,01

An.G53 : 100M2 Mengaci Dinding Yang Baru :


Upah :
1.0000 Tukang
0.1000 Kepala Tukang
6.0000 Pekerja

@ Rp.
@ Rp.
@ Rp.

61,000.00
73,000.00
54,000.00

Bahan :
1.0000 Sak Semen (PC)
25.0000 Lbr Kertas Amplas

Untuk 1 M2, Mengaci/plamir dinding = 0,01 x

@ Rp.
@ Rp.

86,000.00
5,000.00
Total Jumlah

=
=
=

Rp.
Rp.
Rp.

86,000.00
125,000.00
603,300.00

Rp.

603,300.00

Rp.

6,033.00

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

45,750.00
5,475.00
27,000.00
1,975.00
80,200.00

37,700.00
Total Jumlah

=
=

Rp.
Rp.

80,640.30
160,840.30

160,840.30
160,840.30

=
=

Rp.
Rp.

48,252.09
32,168.06

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

45,750.00
5,475.00
27,000.00
1,975.00
80,200.00

18,300.00
Total Jumlah

=
=

Rp.
Rp.

39,143.70
119,343.70

119,343.70
119,343.70

=
=

Rp.
Rp.

35,803.11
23,868.74

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

45,750.00
5,475.00
27,000.00
1,975.00
80,200.00

@ Rp.
@ Rp.

46,000.00
5,000.00
Total Jumlah

=
=
=

Rp.
Rp.
Rp.

220,800.00
10,000.00
311,000.00

Rp.

311,000.00

Rp.

31,100.00

61,000.00
73,000.00
54,000.00
79,000.00

=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

12,200.00
1,460.00
1,080.00
790.00
15,530.00

7,400.00
49,800.00
Total Jumlah

=
=
=

Rp.
Rp.
Rp.

74.00
4,980.00
20,584.00

20,584.00
20,584.00

=
=

Rp.
Rp.

20,584.00
41,168.00

An. K23 + K7 10M2 Mengecat Dinding & Plafond Dengan Cat Tembok
Upah :
0.7500 Tukang Cat
@Rp.
0.0750 Kepala Tukang
@Rp.
0.5000 Pekerja
@Rp.
0.0250 Mandor
@Rp.
Bahan :
2.1390 Kg. Cat Tembok

@Rp.

Untuk 1 M2, 3 x Pengecatan = 0.1


x
@ Rp.
Untuk 1 M2, 2 x Pengecatan = 2/3
x
@ Rp.
An. K23 + K7 10M2 Mengecat Dinding Dengan Cat Fresh (Anti Lumut) :
Upah :
0.7500 Tukang Cat
@Rp.
0.0750 Kepala Tukang
@Rp.
0.5000 Pekerja
@Rp.
0.0250 Mandor
@Rp.
Bahan :
2.1390 Kg. Cat Fresh (anti lumut)

Untuk 1 M2, 3 x Pengecatan = 0.1


Untuk 1 M2, 2 x Pengecatan = 2/3

@Rp.

x
x

@ Rp.
@ Rp.

An.I.8 : 10M2 Politur Daun Pintu Panel, Teakwood dengan Politur Jadi
Upah :
0.7500 Tukang
@ Rp.
0.0750 Kepala Tukang
@ Rp.
0.5000 Pekerja
@ Rp.
0.0250 Mandor
@ Rp.

Bahan :
4.8000 Kg Politur Jadi
2.0000 Lbr Kertas Amplas

Untuk 1 M2 Politur

0,1

An. SNI 03-2838-2002 Tabel 6.20 1M2 Pengecatan Permukaan Baja dengan Mennie Besi
Upah :
0.2000 Tukang Cat
@Rp.
0.0200 Kepala Tukang
@Rp.
0.0200 Pekerja
@Rp.
0.0100 Mandor
@Rp.

Bahan :
0.0100 Bh Kuas
0.1000 Kg. Cat Menie Besi

Untuk 1 M2, 1 x Pengecatan = 1.00


Untuk 1 M2, 2 x Pengecatan = 2.00

@Rp.
@Rp.

x
x

@ Rp.
@ Rp.

RENCANA ANGGARAN BIAYA ( R A B )


KEGIATAN
PEKERJAAN
LOKASI
KEGIATAN

NO.

: FAKULTAS TEKNIK JURUSAN TEKNIK SIPIL


: PEMBANGUNAN RUMAH DINAS TYPE 70 M2
: KOTA AMBON
: 2011

HARGA
SATUAN (Rp)

JUMLAH
HARGA (Rp)

URAIAN PEKERJAAN

SAT

VOLUME

I
1
2
3
4
5

PEKERJAAN PERSIAPAN/ UMUM


Pembersihan awal
Pemasangan papan nama proyek
Pengukuran dan pemasangan bowplank gedung
Dokumentasi dan Pelaporan
Pembersihan Akhir

Ls
Bh
M1
Ls
Ls

1.00
1.00
69.65
1.00
1.00

1,500,000.00
750,000.00
55,056.00
2,250,000.00
1,500,000.00

1,500,000.00
750,000.00
3,834,650.40
2,250,000.00
1,500,000.00
9,834,650.40

II
1
2
3
4
5

PEKERJAAN TANAH
Galian tanah pondasi
Urugan tanah bekas galian
Urugan pasir dibawah pondasi
Urugan pasir dibawah lantai
Timbunan tanah bawah lantai

M3
M3
M3
M3
M3

34.13
11.32
2.44
3.68
12.50

27,560.00
13,213.00
306,190.00
306,190.00
229,075.00

940,581.46
149,546.39
746,414.67
1,126,013.73
2,864,239.26
5,826,795.51

III
1
2
3
4
5
6

PEKERJAAN PASANGAN DAN BETON


Timbrisan batu kali
Pas pondasi batu kali , ad 1 : 5
Pas dinding batu bata , ad 1 : 2
Pas dinding batu bata , ad 1 : 5
Beton bawah lantai ad 1 : 3 : 5 tebal 5 cm
Pekerjaan beton bertulang , ad 1 : 2 : 3
Sloof beton 12/12 cm
( 165 Kg/m3)
Kolom praktis 12/12 cm
( 245 Kg/m3)
Ring balok & balok geuvel 12/12 cm ( 165 Kg/m3)
Kolom Entance 12/50 cm
( 105 Kg/m3)
Balok latei 12/20 cm
( 165 Kg/m3)
Plat meja dapur
(100 Kg/m3)

M3
M3
M2
M2
M3

7.31
13.06
29.71
134.10
73.55

511,038.00
929,257.00
170,982.00
157,158.60
48,171.75

3,737,348.65
12,135,515.63
5,079,362.27
21,074,763.95
3,543,032.21

M3
M3
M3
M3
M3
M3

1.00
1.06
1.15
0.40
0.19
0.20

5,140,502.00
6,401,836.00
5,400,252.00
4,649,064.00
5,400,252.00
4,990,265.00

5,155,717.89
6,814,421.53
6,192,317.76
1,874,502.60
1,004,446.87
1,010,858.02
67,622,287.40

M2
M2
M2
M2
M2
M2
M2

34.51
12.10
280.49
54.70
13.35
2.42
18.25

41,606.00
38,772.00
35,897.00
134,424.70
147,258.40
147,110.50
155,998.00

1,435,797.43
469,234.25
10,068,925.43
7,353,031.09
1,966,194.16
356,007.41
2,847,275.50
24,496,465.26

Jumlah

Jumlah

IV
1
2
3
4
5
6
7

Jumlah
PEKERJAAN PLESTERAN DAN LANTAI
Plesteran dinding Trasraam 1 : 2
Plesteran beton 1 : 3
Plesteran dinding 1 : 5
Lantai keramik 30/30 cm. polos
Lantai keramik Entrance dan dapur 30/30 cm , anti slip
Lantai keramik Km/Wc 20/20 cm, anti slip
Dinding lapis keramik Km/Wc + meja beton 20/20 cm, Polos
Jumlah

NO.
V
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
VI
1
2
3
4
5
6
7
8
VII
1
2
3
4
5

SATUAN

URAIAN PEKERJAAN
PEKERJAAN KAYU DAN ATAP
Kuda-kuda kayu klas I
Gording kayu klas II
Papan Bumbungan, Kayu Kls II
Papan Lisplank Double kayu klas II
Papan Talang Patahan, Kayu Kls II
Atap zink gelombang BjLs 0,25
Bubungan zink licin BjLs 0,25
Talang patahan zink licin BJLS 0,25
Plafond tripleks tebal 4 mm, Rangka kayu kls II
List Plafon 4 mm , kayu kls I
Kusen pintu jendela kayu kls I
Daun pintu panel kayu kls I
Daun pintu teakwood kayu kls I
Daun pintu teakwood + triplek lapis allumanium kayu kls I
Daun jendela kaca, kayu kls I + kaca Bening tebal 5 mm
Ventilasi kaca buram tebal 3 mm ( silang )
Jalusi Ventilasi manumata , kayu kls II
Ventilasi kayu hias ( silang ) , kayu kls II
Jumlah
PEKERJAAN INSTALASI LISTRIK
Titik cahaya lampu
Titik cahaya stop kontak
Lampu Philips SL 18 watt ( tanpa capsul ) + Fiting hias
Lampu Philips SL 5 watt ( tanpa capsul ) + Fiting hias
Stop kontak
Saklar ganda
Saklar tunggal
Panel MCB 1 Group
Jumlah
PEKERJAAN BESI KACA DAN PENGGANTUNG
Kunci pintu depan tanam 2 slaag
Kunci pintu tanam 2 slaag
Kunci pintu Km/Wc
Engsel pintu 4 "
Engsel jendela 3 "

VOLUME

HARGA
SATUAN (Rp)

JUMLAH
HARGA (Rp)

M3
M3
M1
M1
M1
M2
M1
M1
M2
M1
M3
M2
M2
M2
M2
M2
M2
M2

2.42
0.95
30.73
54.50
13.02
141.74
30.73
13.02
120.90
134.00
0.92
8.82
1.51
1.51
9.72
0.54
1.28
0.96

7,620,940.00
3,981,550.00
75,007.17
223,902.00
223,902.00
85,904.00
48,489.00
102,387.50
70,512.00
39,184.00
8,268,600.00
481,580.00
387,941.20
431,061.20
525,718.00
306,705.00
306,705.00
547,640.00

18,455,151.80
3,796,407.93
2,304,970.33
12,202,659.00
2,915,204.04
12,175,689.34
1,490,066.97
1,333,085.25
8,525,112.34
5,250,656.00
7,613,197.69
4,247,535.60
586,567.09
651,764.53
5,110,820.11
165,866.06
392,889.11
525,734.40
87,743,377.60

Ttk
Ttk
Bh
Bh
Bh
Bh
Bh
Unit

12.00
6.00
7.00
5.00
6.00
3.00
4.00
1.00

242,000.00
242,000.00
74,000.00
41,300.00
20,700.00
29,200.00
22,000.00
121,000.00

2,904,000.00
1,452,000.00
518,000.00
206,500.00
124,200.00
87,600.00
88,000.00
121,000.00
5,501,300.00

Bh
Bh
Bh
Bh
Bh

1.00
5.00
1.00
11.00
14.00

103,000.00
60,700.00
41,300.00
12,300.00
11,000.00

103,000.00
303,500.00
41,300.00
135,300.00
154,000.00
214,200.00

Grendel jendela

Bh

14.00

15,300.00

Grendel pintu Km/Wc

Bh

1.00

8,000.00

8,000.00

8
9

Kait angin jendela


Baut, Mur dan Angkur

Psg
Ls

14.00
1.00

30,400.00
2,000,000.00

425,600.00
2,000,000.00

Jumlah
VIII
1
2
3
4
5
6
7
8

3,384,900.00

PEKERJAAN PENGECATAN
Acian dan Plamir dinding
Cat dinding dengan Metrolite , 2 x pengecatan
Cat plafon dengan Metrolite , 3 x pengecatan
Cat kosen , jalusi dan lisplank dengan glotex
Cat daun pintu panel dengan glotex
Cat daun jendela dengan glotex
Politur daun pintu teakwood
Menie atap zink , 2x

M2
M2
M2
M2
M2
M2
M2
M2
Jumlah

308.85
308.85
120.90
51.21
17.64
10.00
4.54
141.74

8,923.00
32,168.06
48,252.09
51,551.05
51,551.05
51,551.05
31,100.00
41,168.00

2,755,910.35
9,935,256.01
5,833,822.44
2,640,011.75
909,360.52
515,304.30
141,069.60
5,834,987.65
28,565,722.61

NO.

SATUAN

URAIAN PEKERJAAN

IX
1
2
3
4
5
6
7
8
9

PEKERJAAN SANITAIR
Titik instalasi air bersih
Kloset duduk porselin lengkap
Kitchen set 1 Lobang lengkap
Bak air lapis keramik
Kran air leher angsa untuk kitchen set
Kran air vernekel
Floor drain
Instalasi pembuangan air kotor
Septictank dan Peresapan, lengkap

X
1
2
3
4
5
6
7
8
9
10

PEKERJAAN RABAT DAN SALURAN


Galian tanah pondasi saluran
Urugan pasir bawah lantai saluran
Pas pondasi batu bata pondasi saluran rabat ad 1 : 5
Lantai saluran ad 1 : 3 : 5 , tebal 5 cm
Plat beton penutup saluran ad 1 : 2 : 3 ( 130 Kg/m3 )
Plesteran dinding dan lantai saluran ad 1 : 5
Rabat beton keliling gedung ad 1 : 3 : 5 tebal 5 cm
Urug pasir bawah rabat
Timbunan tanah bawah rabat
Plesteran lantai Atas rabat, ad 1 : 5

VOLUME

HARGA
SATUAN (Rp)

JUMLAH
HARGA (Rp)

Ttk
Bh
Bh
Bh
Bh
Bh
Bh
Ls
Unit

4.00
1.00
1.00
1.00
1.00
2.00
1.00
1.00
1.00

242,000.00
1,216,000.00
407,000.00
1,815,000.00
84,900.00
29,200.00
12,300.00
500,000.00
4,000,000.00

968,000.00
1,216,000.00
407,000.00
1,815,000.00
84,900.00
58,400.00
12,300.00
500,000.00
4,000,000.00
9,061,600.00

M3
M3
M2
M2
M3
M2
M2
M3
M3
M2

5.42
0.39
34.85
9.68
0.07
45.98
37.80
1.34
2.65
37.80

27,560.00
306,190.00
157,158.60
48,171.75
5,365,859.00
35,897.00
48,171.75
306,190.00
229,075.00
35,897.00

149,397.25
118,556.77
5,476,662.89
466,302.54
354,951.57
1,650,544.06
1,820,892.15
411,519.36
606,132.45
1,356,906.60
12,411,865.64

Jumlah

Jumlah
Othis Watngarniny
Mahasiswa

ENGINEERING ESTYMATE ( E E )
REKAPITULASI BIAYA
KEGIATAN
PEKERJAAN
LOKASI
KEGIATAN

: PEMULIHAN PASCA KONFLIK


: PEMBANGUNAN RUMAH DINAS TYPE 70 M2 BPKP PERWAKILAN MALUKU
: PASSO - KOTA AMBON
: 2010

No.
I
II
III
IV
V
VI
VII
VIII
IX
X

JUMLAH
HARGA (Rp)

URAIAN PEKERJAAN
PEKERJAAN PERSIAPAN/ UMUM
PEKERJAAN TANAH
PEKERJAAN PASANGAN DAN BETON
PEKERJAAN PLESTERAN DAN LANTAI
PEKERJAAN KAYU DAN ATAP
PEKERJAAN INSTALASI LISTRIK
PEKERJAAN BESI KACA DAN PENGGANTUNG
PEKERJAAN PENGECATAN
PEKERJAAN SANITAIR
PEKERJAAN RABAT DAN SALURAN

Terbilang :

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

9,834,650.40
5,826,795.51
67,622,287.40
24,496,465.26
87,743,377.60
5,501,300.00
3,384,900.00
28,565,722.61
9,061,600.00
12,411,865.64

= Rp.

254,448,964.41

= Rp.

254,448,000.00

Empat Ratus Tiga Puluh Sembilan Juta Lima Ratus Enam Puluh Tiga Ribu Rupiah

Catatan :
Biaya tersebut diatas sudah termasuk jasa Kontraktor , Pajak - pajak serta
Pengeluaran lainnya sesuai ketentuan yang berlaku

Ambon, 03 November 2011


Dibuat Oleh :

Othis Watngarniny
Mahasiswa

You might also like