Professional Documents
Culture Documents
Aplk 01
Aplk 01
1 2 3 4 5 6
No.
No. Item Pekerjaan Qty Unit Harga Satuan (Rp.)
Analisa
Upah
Pekerja 0.750 OH 110,000.00
Mandor 0.025 OH 135,000.00
Jumlah =
5 1 m3 Sirtu Dipadatkan
Anl. 18-c
Bahan
Sirtu 1.200 m3 152,000.00
Jumlah =
Upah
Pekerja 0.300 OH 110,000.00
Mandor 0.010 OH 135,000.00
Jumlah =
Bahan
Asbes 1.000 Lembar 19,800.00
Kayu Lat Asbes Ketam 0.750 btg 20,000.00
Kayu Meranti 0.010 m3 7,900,000.00
Paku 0.200 Kg 24,000.00
Jumlah =
Upah
Tukang 0.800 OH 135,000.00
Kepala Tukang 0.080 OH 150,000.00
Pekerja 0.280 OH 110,000.00
Mandor 0.014 OH 135,000.00
Jumlah =
Bahan
Kayu Meranti 0.009 m3 7,900,000.00
Penggantung Besi
0.500 Kg 17,500.00
Bulat
Paku 0.250 Kg 24,000.00
Jumlah =
Upah
Tukang 0.800 OH 135,000.00
Kepala Tukang 0.080 OH 150,000.00
Pekerja 0.280 OH 110,000.00
Mandor 0.014 OH 135,000.00
Jumlah =
Bahan
Pipa Galvanis Diam.
1.000 m' 21,000.00
1"
Las ls 90,000.00
Jumlah =
Upah
Tukang 0.900 OH 135,000.00
Kepala Tukang 0.090 OH 150,000.00
Pekerja 0.300 OH 110,000.00
Jumlah =
1 m3 Lantai
16 Kerja/Pasangan Batu Anl.G.2
Kosong
Bahan
Kerikil 1.100 m3 215,000.00
Jumlah =
Upah
Pekerja 1.500 OH 110,000.00
Mandor 0.075 OH 135,000.00
Jumlah =
17 1 m3 Perekat 1 : 2 Anl.G.14
Bahan
Semen Portland (40
11.75 Zak 55,000.00
kg)
Pasir Pasang 0.95 m3 159,000.00
Jumlah =
Pekerjaan Pondasi
20 Anl.G.44
setempat
Bahan
Kerikil 0.918 m3 215,000.00
Semen Portland (40
5.675 Zak 55,000.00
kg)
Pasir Pasang 0.547 m3 159,000.00
Jumlah =
Upah
Pekerja 6.000 OH 110,000.00
Mandor 0.300 OH 135,000.00
Tukang 1.000 OH 135,000.00
Kepala Tukang 0.100 OH 150,000.00
Jumlah =
Pekerjaan Pondasi
22
Menerus Anl. G.46
Bahan
Kerikil 0.918 m3 215,000.00
Semen Portland 5.675 Zak 60,000.00
Pasir Pasang 0.547 m3 159,000.00
jumlah=
Upah
Pekerja 6.000 OH 110,000.00
Mandor 0.300 OH 135,000.00
Tukang 1.000 OH 135,000.00
Kepala Tukang 0.100 OH 150,000.00
1 M2 LANTAI BETON
23 Anl.G.67
1:3:6, tebal 7 Cm
Bahan
Kerikil 0.070 m3 215,000.00
Semen Portland (40
0.455 Zak 55,000.00
kg)
Pasir Pasang 0.044 m3 159,000.00
Jumlah =
Upah
Pekerja 0.720 OH 110,000.00
Mandor 0.036 OH 135,000.00
Tukang 0.135 OH 135,000.00
Kepala Tukang 0.014 OH 150,000.00
Jumlah =
Lantai Keramik 40 Cm x
24 Anl.G.72-a
40 Cm
Bahan
Keramik Lantai 40 Cm
6.500 Bh 74,500.00
x 40 cm
Semen Portland (40
0.264 Zak 55,000.00
kg)
Kapur Batu 0.010 m3 195,800.00
Pasir Pasang 0.023 m3 159,000.00
Jumlah =
Upah
Tukang 0.250 OH 135,000.00
Kepala Tukang 0.025 OH 150,000.00
Pekerja 0.500 OH 110,000.00
Mandor 0.025 OH 135,000.00
Jumlah =
Bahan
Keramik Lantai 20 Cm 25.000 Bh 2,640.00
x 20 cm
Semen Portland (40
0.264 Zak 55,000.00
kg)
Semen Putih 0.010 Zak 150,000.00
Pasir Pasang 0.023 m3 159,000.00
Jumlah =
Upah
Tukang 0.250 OH 135,000.00
Kepala Tukang 0.025 OH 150,000.00
Pekerja 0.500 OH 110,000.00
Mandor 0.023 OH 135,000.00
Jumlah =
Upah
Tukang 0.500 OH 135,000.00
Kepala Tukang 0.050 OH 150,000.00
Pekerja 1.000 OH 110,000.00
Mandor 0.050 OH 135,000.00
Jumlah =
Upah
Tukang 0.225 OH 135,000.00
Kepala Tukang 0.023 OH 150,000.00
Pekerja 0.150 OH 110,000.00
Mandor 0.008 OH 135,000.00
Jumlah =
Untuk 1 M2 Jumlah =
Anl.K.23 +
31 Cat Kilat
Anl.K.9 A
Bahan
Cat Kilat 0.425 Kg 75,000.00
Jumlah =
Upah
Upah 1 M2
Jumlah =
Anl.K.23 +
32 Cat Emulsion
Anl.K.9 B
Bahan
Cat Tembok 0.425 Kg 30,000.00
Kertas Pasir 0.750 lbr 3,000.00
tepung Dempul 0.008 kg 12,500.00
Jumlah =
Upah
Upah 1 M2
Jumlah =
1 M2. PENGECATAN
MENI KAYU/ BESI
33 Anl.K.23-c
DENGAN CAT MENI 1 X
CAT
Bahan
Cat Menie 0.120 Kg 44,000.00
Jumlah =
Upah
Pekerja 0.050 OH 110,000.00
Mandor 0.003 OH 135,000.00
Tukang 0.075 OH 135,000.00
Kepala Tukang 0.025 OH 150,000.00
Jumlah =
Untuk 2 x Cat
Upah
Upah 1 M2 (2 x cat)
39,425.00
2x
Jumlah =
1 M3 BETON COR
35 Supl.V
BERTULANG 1 : 2 : 3
(Anl. G.41.F8.I2)
1 M3 BETON COR 1 : 2 :
36 Anl.G.41
3
Bahan
Semen Portland (40
8.500 Zak 55,000.00
kg)
Pasir Pasang 0.540 m3 159,000.00
Kerikil 0.820 m3 215,000.00
Jumlah =
Upah
Tukang 1.000 OH 135,000.00
Kepala Tukang 0.100 OH 150,000.00
Pekerja 6.000 OH 110,000.00
Mandor 0.300 OH 135,000.00
Jumlah =
Upah diambil 0.75
Jumlah =
Mengerjakan 100 Kg Besi
37 Anl.I.2
Memotong/Memasang
Upah
Tukang 9.000 OH 135,000.00
Kepala Tukang 3.000 OH 150,000.00
Pekerja 9.000 OH 110,000.00
Jumlah =
Upah 1/2 x
1 M3 Beton Berrtulang
38 Diperlukan 10 M2 Papan Anl.F.8
Bekisting
1 M2 Upah Cetakan Beton
Bahan
Paku 0.400 Kg 24,000.00
Kayu Sembarang 0.040 m3 3,850,000.00
Pekerja 4.000 OH 110,000.00
Jumlah =
Upah
Tukang 0.500 OH 135,000.00
Kepala Tukang 0.050 OH 150,000.00
Mandor 0.010 OH 135,000.00
Pekerja 0.200 OH 110,000.00
Jumlah =
Kesimpulan
Beton dengan 190 kg Him. Supl.
1
besi/m3 V.1
Anl. G.41
Anl. I.2
Anl. F.8
Beton dengan 145 kg Him. Supl.
2
besi/m3 V.2
Anl. G.41
Anl. I.2
Anl. F.8
Anl. G.41
Anl. I.2
Anl. F.8
Anl. G.41
Anl. I.2
Anl. F.8
Anl. G.41
Anl. I.2
Anl. F.8
Pekerjaan
7 8
85,875.00
82,500.00
3,375.00
85,875.00
2,146.88
2,146.88
2,146.88
208,350.00
174,000.00
174,000.00
33,000.00
1,350.00
34,350.00
184,350.00
150,000.00
150,000.00
33,000.00
1,350.00
34,350.00
216,750.00
182,400.00
182,400.00
33,000.00
1,350.00
34,350.00
271,290.00
19,800.00
15,000.00
79,000.00
4,800.00
118,600.00
108,000.00
12,000.00
30,800.00
1,890.00
152,690.00
238,540.00
71,100.00
8,750.00
6,000.00
85,850.00
108,000.00
12,000.00
30,800.00
1,890.00
152,690.00
3,130,090.00
2,975,000.00
2,400.00
2,977,400.00
108,000.00
12,000.00
30,800.00
1,890.00
152,690.00
1,141,350.00
309,400.00
1,200.00
310,600.00
540,000.00
60,000.00
143,000.00
87,750.00
830,750.00
183,445.00
107,100.00
107,100.00
54,000.00
6,000.00
15,400.00
945.00
76,345.00
347,025.00
189,600.00
2,400.00
192,000.00
108,000.00
12,000.00
33,000.00
2,025.00
155,025.00
1,033,375.00
750,000.00
750,000.00
202,500.00
22,500.00
55,000.00
3,375.00
283,375.00
1,531,220.00
300,000.00
97,720.00
397,720.00
810,000.00
90,000.00
220,000.00
13,500.00
1,133,500.00
114,700.00
21,000.00
-
21,000.00
67,500.00
7,500.00
18,700.00
93,700.00
189,000.00
21,000.00
-
21,000.00
121,500.00
13,500.00
33,000.00
168,000.00
411,625.00
236,500.00
236,500.00
165,000.00
10,125.00
175,125.00
797,300.00
646,250.00
151,050.00
797,300.00
1,439,059.00
450,000.00
174,130.00
64,554.00
688,684.00
202,500.00
22,500.00
495,000.00
30,375.00
750,375.00
1,536,407.00
450,000.00
283,085.00
52,947.00
786,032.00
202,500.00
22,500.00
495,000.00
30,375.00
750,375.00
1,446,968.00
197,370.00
312,125.00
86,973.00
596,468.00
660,000.00
40,500.00
135,000.00
15,000.00
850,500.00
1,475,343.00
197,370.00
340,500.00
86,973.00
624,843.00
660,000.00
40,500.00
135,000.00
15,000.00
850,500.00
77,329.90
5,967.50
2,162.40
8,129.90
20,250.00
2,250.00
44,000.00
2,700.00
69,200.00
77,329.90
5,967.50
2,162.40
8,129.90
20,250.00
2,250.00
44,000.00
2,700.00
69,200.00
151,381.00
15,050.00
25,025.00
6,996.00
47,071.00
79,200.00
4,860.00
18,225.00
2,025.00
104,310.00
600,260.00
484,250.00
14,520.00
1,958.00
3,657.00
504,385.00
33,750.00
3,750.00
55,000.00
3,375.00
95,875.00
181,282.00
66,000.00
14,520.00
1,500.00
3,657.00
85,677.00
33,750.00
3,750.00
55,000.00
3,105.00
95,605.00
276,750.00
82,500.00
2,500.00
85,000.00
67,500.00
7,500.00
110,000.00
6,750.00
191,750.00
17,418.75
12,500.00
125.00
12,625.00
1,687.50
187.50
2,750.00
168.75
4,793.75
144,850.00
99,000.00
99,000.00
20,250.00
2,250.00
22,000.00
1,350.00
45,850.00
148,047.00
53,317.00
14,850.00
3,180.00
71,347.00
27,000.00
3,000.00
44,000.00
2,700.00
76,700.00
51,262.50
30,375.00
3,375.00
16,500.00
1,012.50
51,262.50
51,262.50
83,137.50
31,875.00
31,875.00
51,262.50
51,262.50
66,362.50
12,750.00
2,250.00
100.00
15,100.00
51,262.50
51,262.50
44,705.00
5,280.00
5,280.00
5,500.00
337.50
10,125.00
3,750.00
19,712.50
39,425.00
81,770.50
2,920.50
2,920.50
78,850.00
78,850.00
3,191,685.00
467,500.00
85,860.00
176,300.00
729,660.00
135,000.00
15,000.00
660,000.00
40,500.00
2,309,820.00
1,732,365.00
2,462,025.00
3,304,500.00
1,925,000.00
52,000.00
1,977,000.00
1,215,000.00
450,000.00
990,000.00
2,655,000.00
1,327,500.00
701,950.00
9,600.00
154,000.00
440,000.00
603,600.00
67,500.00
7,500.00
1,350.00
22,000.00
98,350.00
9,732,660.00
3,191,685.00
5,839,025.00
701,950.00
8,945,160.00
3,191,685.00
5,051,525.00
701,950.00
8,682,660.00
3,191,685.00
4,789,025.00
701,950.00
8,595,160.00
3,191,685.00
4,701,525.00
701,950.00
8,332,660.00
3,191,685.00
4,439,025.00
701,950.00
Rencana Anggaran Biaya
I Pekerjaan Pendahuluan
A Pekerjaan Persiapan
1 Pengukuran / bowplank + Pembersihan -
Pembuatan direksi keet dan pengamanan
2 -
daerah kerja
3 Pembuatan Papan Nama Proyek -
Jumlah
II Pek.Lantai Dasar
A Pekerjaan Tanah
1 Galian Tanah Pondasi Anl. A1
2 Urugan Tanah Pondasi Kembali Anl. A17
Timbunan Tanah Lantai dan Selasar Lt, dasar
3 Anl.18-a
tinggi 10 cm
4 Lantai Kerja 1:3:5 Anl. 18-b
Jumlah
B Pekerjaan Pondasi
1 Pekerjaan Pondasi setempat Anl.G.44
2 Pekerjaan Pondasi Menerus Anl. G.46
Jumlah
C Pekerjaan Struktur
1 Beton dengan 130 kg besi/m3 Pengecoran Sloof Him. Supl. V.3
2 Beton dengan 145 kg besi/m3 Pengecoran plat l Him. Supl. V.2
3 Beton dengan 110 kg besi/m3 Pengecoran KolomHim. Supl. V.5
Jumlah
D Pekerjaan Dinding
1 Pasangan Batu Bata 1:2 Anl.G.33.L
2 Plesteran Batu Bata 1:2 Anl.G.50-h
3 Pasangan Batu Bata 1:4 Anl.G.33
4 Plesteran Batu Bata 1:4 Anl.G.50.p
Jumlah
E Pekerjaan Kusen, Kaca
1 Kusen Aluminium + Upah Pasang Anl.F.36-a
2 Daun Jendela Kaca + Frame Aluminium Anl.F.36.b
3 Daun Pintu Double Teakwood Anl.F.33-a
4 Daun Pintu Fiber Dihitung
Jumlah
F Pekerjaan Tangga
1 Pipa Hand Rail Stainless Steel Diam. 1.5" Anl. Tamb.B.1
2 Beton dengan 130 kg besi/m3 Him. Supl. V.3
3 Lantai Keramik 40 Cm x 40 Cm Anl.G.72-a
Jumlah
G Pekerjaan Kunci & Penggantung
1 Engsel Pintu Kayu dan Teakwood ukuran 5" Dihitung
2 Engsel Jendela ukuran 3" Dihitung
3 Handel Dihitung
4 Gerendel Pintu Dihitung
5 Kunci Tanam Dihitung
6 Hang Angin Dihitung
Jumlah
H Pekerjaan Pelapis dinding /lantai
1 Lantai Kamar Mandi 20X20 Anl.G.72-b
2 Dinding Kamar Mandi 20x25 Anl.G.72-h
Jumlah
I Pekerjaan Cat
Anl.K.23 +
1 Cat Emulsion
Anl.K.9 B
Anl.K.23 +
2 Cat Kilat
Anl.K.9 A
Jumlah
J Pekerjaan Plafon /Rangka Plafon
1 Plafond Asbes Anl. F. 1c
2 Rangka plafon Asbes Anl.F.1.b
Jumlah
K Pekerjaan Plumbing (Pengadaan + Upah Pasang)
a. Air Bersih
1 Pipa PVC Diam. 0,50" dihitung
2 Pipa PVC Diam. 1,5" dihitung
3 Kran air dia. 1/2 " dihitung
4 Pengadaan Dan Pemasangan Pompa 1 PK dihitung
Jumlah
b. Air Kotor
1 Pipa PVC 3" dihitung
2 Pipa PVC 2" dihitung
3 Pipa PVC 4" dihitung
Jumlah
c. Buangan Tinja
1 Pipa PVC 4" dihitung
2 Tee 4" x 4" x 4" dihitung
3 Elbow Dia 4" dihitung
4 Klosed Jongkok dihitung
5 Pipa Vent Dia 1" dihitung
6 Elbow Vent Dia 1" dihitung
7 Pembuatan Septictank dihitung
Jumlah
L Pekerjaan Elektrical
1 Panel Induk dihitung
2 Kabel NYY 3x1.5mm dihitung
3 Stop Kontak 1 Pase dihitung
4 Lampu TL Bambu 2 x 40 W Komplit dihitung
5 Lampu Pijar 40 W Komplit dihitung
6 Saklar Seri dihitung
Pemasangan Instalasi (Penerangan + Stop
7 dihitung
Kontak)
8 Saklar Tunggal dihitung
Jumlah
TOTAL PEKERJAAN LANTAI DASAR
III Pek. Lantai Satu
A Pekerjaan Struktur/Beton Bertulang
1 Beton dengan 130 kg besi/m3 Pengecoran Balok Him. Supl. V.3
2 Beton dengan 145 kg besi/m3 Pengecoran Kolo Him. Supl. V.2
3 Beton dengan 110 kg besi/m3 Pengecoran KolomHim. Supl. V.5
Jumlah
B Pekerjaan Batu Dan Plesteran
1 Pasangan Batu Bata 1:4 Anl.G.33
2 Plesteran Batu Bata 1:4 Anl.G.50.p
Jumlah
C Pekerjaan Kusen, Kaca, dan pintu
1 Kusen Aluminium + Upah Pasang Anl.F.36-a
129,405,145.78
80,924,181.21
38 Paku Kg
No. ITEM UNIT
IV DAFTAR UPAH
1 Pekerja Hari
2 Mandor Hari
3 Tukang Hari
4 Kepala Tukang Hari
5 Operator Hari
6 Mekanik Hari
7 Surveyor Hari
8 Pembantu Operator Hari
9 Ass. Surveyor Hari
AN UPAH
A NEGERI
HARGA
(Rp.)
750,000.00
75,000.00
175,000.00
900.00
160,000.00
260,000.00
6,500.00
17,500.00
75,000.00
30,000.00
9,900.00
44,000.00
75,000.00
78,500.00
80,000.00
60,000.00
9,900.00
29,700.00
24,200.00
215,000.00
122,150.00
3,850,000.00
7,900,000.00
195,800.00
11,900,000.00
3,850,000.00
26,000.00
175,000.00
20,000.00
2,640.00
4,125.00
74,500.00
115,000.00
98,000.00
40,500.00
2,500.00
2,000.00
HARGA
(Rp.)
24,000.00
HARGA
(Rp.)
Rp 42,400.00
3,800.00
159,000.00
125,000.00
3,000.00
21,000.00
43,050.00
25,000.00
92,000.00
55,000.00
150,000.00
152,000.00
78,500.00
145,000.00
19,800.00
22,000.00
85,000.00
15,500.00
90,000.00
48,470.00
3,000.00
12,500.00
122,000.00
140,000.00
136,000.00
4,900.00
11,000.00
14,000.00
18,000.00
25,000.00
30,000.00
12,650.00
25,600.00
33,450.00
4,000.00
20,000.00
17,500.00
250,000.00
90,000.00
15,000.00
15,000.00
15,000.00
20,000.00
15,000.00
200,000.00
HARGA
(Rp.)
1,500,000
80,000.00
15,000.00
11,800.00
150,000.00
45,000.00
25,000.00
210,000.00
170,000.00
161,000.00
129,000.00
4,900.00
8,750.00
14,000.00
18,000.00
50,000.00
30,000.00
820,000.00
1,560,000.00
HARGA
(Rp.)
23,000.00
7,150.00
12,100.00
30,250.00
43,350.00
143,000.00
286,000.00
14,300.00
18,700.00
22,000.00
60,500.00
66,000.00
110,000.00
135,000.00
135,000.00
150,000.00
150,000.00
145,000.00
110,000.00