Professional Documents
Culture Documents
NO.
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
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
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
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
NO.
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
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
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.
@Rp.
@Rp.
5.
@Rp.
@Rp.
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.
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.
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.
Bahan :
0.0170 M3. Pasir Pasang
0.1700 Sak Semen (PC)
7
@Rp.
@Rp.
@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
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.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
12
@Rp.
@Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
13
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
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.
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.
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
@ 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
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
@ 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
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
@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 6.4 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
@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.
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
@ 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
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
@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
0,10 x
PEKERJAAN CAT
VI.
1.
Bahan :
4.2500
0.5700
0.8000
2.0000
2.
Rp.
Bahan :
1.0000 Sak Semen Putih
10.0000 Kg Plamir Tembok
25.0000 Lbr Kertas Amplas
0,01
@ Rp.
@ Rp.
@ Rp.
61,000.00
73,000.00
54,000.00
Bahan :
1.0000 Sak Semen (PC)
25.0000 Lbr Kertas Amplas
@ 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.
@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
@Rp.
@Rp.
x
x
@ Rp.
@ Rp.
NO.
HARGA
SATUAN (Rp)
JUMLAH
HARGA (Rp)
URAIAN PEKERJAAN
SAT
VOLUME
I
1
2
3
4
5
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
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
Bh
1.00
8,000.00
8,000.00
8
9
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
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
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
Othis Watngarniny
Mahasiswa