Professional Documents
Culture Documents
JUMLAH
NO JENIS PEKERJAAN
HARGA (RP.)
Rumah
LANTAI 1
I PEKERJAAN PERSIAPAN 2,950,000.00
II PEKERJAAN TANAH DAN URUGAN 2,664,792.70
III PEKERJAAN PASANGAN DAN PLESTERAN 65,576,444.68
IV PEKERJAAN BETON BERTULANG 58,527,817.18
V PEKERJAAN KAYU 23,460,342.65
VI PEKERJAAN BESI & KACA 414,687.00
VII PEKERJAAN PENGGANTUNG & PENGUNCI 3,344,055.00
VIII PEKERJAAN SANITAIR 7,798,951.25
IX PEKERJAAN CAT-CATAN 4,782,352.00
X INSTALASI LISTRIK 2,700,000.00
LANTAI 2
I PEKERJAAN PASANGAN DAN PLESTERAN 57,651,541.69
II PEKERJAAN BETON BERTULANG 62,252,786.28
III PEKERJAAN KAYU 22,663,343.40
IV PEKERJAAN ATAP 30,489,841.26
V PEKERJAAN LANTAI 5,814,382.50
VI PEKERJAAN BESI & KACA 856,287.69
VII PEKERJAAN PENGGANTUNG & PENGUNCI 3,346,625.00
VIII PEKERJAAN SANITAIR 3,838,733.70
IX PEKERJAAN CAT-CATAN 8,780,675.25
X INSTALASI LISTRIK 1,660,000.00
PEKERJAAN PERSIAPAN
SNI 1.0000 m1 Pengukuran dan pemasangan bouwplank untuk gedung dan saluran
6.4 0.0120 m3 Kayu glugu 5/7 @ Rp. 8,000.00 96.00
03-2835-2002 0.0200 kg Paku reng @ Rp. 13,000.00 260.00
0.0070 m3 Papan begesting @ Rp. 2,750,000.00 19,250.00
0.1000 org Tukang kayu @ Rp. 70,000.00 7,000.00
0.0100 org Kepala tukang kayu @ Rp. 75,000.00 750.00
0.1000 org Pekerja @ Rp. 50,000.00 5,000.00
0.0050 org Mandor @ Rp. 80,000.00 400.00
JUMLAH ( BELUM PPN ) 13,150.00 19,606.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
Page 7
PEKERJAAN TANAH
SNI 1.0000 m3 Galian tanah biasa sedalam sampai 1 meter
6.1 0.4000 org Pekerja @ Rp. 50,000.00 20,000.00
0.0400 org Mandor @ Rp. 80,000.00 3,200.00
JUMLAH ( BELUM PPN ) 23,200.00 -
PPN BAHAN 10%
JUMLAH
DIBULATKAN
PEKERJAAN PASANGAN
SNI 1.0000 m3 Pasangan pondasi batu kosong
6.14 1.2000 m3 Batu belah @ Rp. 90,000.00 108,000.00
03-2836-2002 0.3000 m3 Pasir urug @ Rp. 110,000.00 33,000.00
0.3900 org Tukang batu @ Rp. 70,000.00 27,300.00
0.0390 org Kepala tukang batu @ Rp. 75,000.00 2,925.00
0.7800 org Pekerja @ Rp. 50,000.00 39,000.00
0.0390 org Mandor @ Rp. 80,000.00 3,120.00
JUMLAH ( BELUM PPN ) 72,345.00 141,000.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
Page 9
SNI 1.0000 m2 Pasangan bata merah tebal 1/2 bata, 1 Pc : 3 Ps
6.10 70.0000 bh Bata merah 5 x 11 x 22 cm @ Rp. 445.00 31,150.00
03-2837-2002 14.3700 kg PC @ Rp. 1,200.00 17,244.00
0.0400 m3 Pasir pasang @ Rp. 200,000.00 8,000.00
0.1000 org Tukang batu @ Rp. 70,000.00 7,000.00
0.0100 org Kepala tukang batu @ Rp. 75,000.00 750.00
0.3200 org Pekerja @ Rp. 50,000.00 16,000.00
0.0150 org Mandor @ Rp. 80,000.00 1,200.00
JUMLAH ( BELUM PPN ) 24,950.00 56,394.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
PEKERJAAN BETON
SNI 1.0000 m3 Membuat beton bertulang, 1 Pc : 2 Ps : 3 Kr
6.13 336.0000 kg PC @ Rp. 1,200.00 403,200.00
0.5400 m3 Pasir beton @ Rp. 200,000.00 108,000.00
0.8100 m3 Kerikil beton @ Rp. 250,000.00 202,500.00
0.3500 org Tukang batu @ Rp. 70,000.00 24,500.00
0.0350 org Kepala tukang batu @ Rp. 75,000.00 2,625.00
2.0000 org Pekerja @ Rp. 50,000.00 100,000.00
0.1000 org Mandor @ Rp. 80,000.00 8,000.00
JUMLAH ( BELUM PPN ) 135,125.00 713,700.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
Page 10
SNI 1.0000 m3 Membuat beton tumbuk, 1 Pc : 3 Ps : 5 Kr
6.1 218.0000 kg PC @ Rp. 1,200.00 261,600.00
0.5200 m3 Pasir beton @ Rp. 200,000.00 104,000.00
0.8700 m 3
Kerikil beton @ Rp. 250,000.00 217,500.00
0.2500 org Tukang batu @ Rp. 70,000.00 17,500.00
0.0250 org Kepala tukang batu @ Rp. 75,000.00 1,875.00
1.6500 org Pekerja @ Rp. 50,000.00 82,500.00
0.0800 org Mandor @ Rp. 80,000.00 6,400.00
JUMLAH ( BELUM PPN ) 108,275.00 583,100.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
Page 12
REKAPITULASI (CONTOH UNTUK 100 KG BESI)
Pekerjaan beton bertulang 1:2:3 tanpa dolken, 100 kg besi
A. Beton cor 1pc:2ps:3kr 920,195.00 920,195.00
B. Tulangan 100 kg 20,782.50 2,078,250.00
C. Cetakan memakai papan ( 10 m2 ) 128,019.60 1,280,196.00
D. Membongkar cetakan 200,000.00
JUMLAH
DIBULATKAN
Page 13
REKAPITULASI (CONTOH UNTUK 150 KG BESI)
PEKERJAAN PELESTERAN
Page 14
Analisa ZAZ 1.0000 m2 Acian dinding bata
3.5000 kg PC @ Rp. 1,200.00 4,200.00
0.0330 org Tukang batu @ Rp. 70,000.00 2,310.00
0.0033 org Kep. Tk. Batu @ Rp. 75,000.00 247.50
0.0700 org Pekerja @ Rp. 50,000.00 3,500.00
0.0035 org Mandor @ Rp. 80,000.00 280.00
JUMLAH ( BELUM PPN ) 6,337.50 4,200.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu kruing, reng 2/3 kayu kamper
2.2000 m1 Usuk kayu kruing 5/7 @ Rp. 15,000.00 33,000.00
4.0000 m 1
Reng kayu kamper 2/3 @ Rp. 2,900.00 11,600.00
0.1500 kg Paku usuk @ Rp. 13,000.00 1,950.00
0.1000 kg Paku reng @ Rp. 13,000.00 1,300.00
0.1000 org Tukang kayu @ Rp. 70,000.00 7,000.00
0.0100 org Kep. Tk. Kayu @ Rp. 75,000.00 750.00
0.1000 org Pekerja @ Rp. 50,000.00 5,000.00
0.0025 org Mandor @ Rp. 80,000.00 200.00
JUMLAH ( BELUM PPN ) 12,950.00 47,850.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
Page 16
JUMLAH
DIBULATKAN
SNI 1.0000 m2 Langit-langit asbes (1,00 x 1,00) m, rangka kayu kruing tanpa plepet
0.0120 m3 Kayu kruing balok @ Rp. 5,425,000.00 65,100.00
03-2838-2002 0.0600 kg Paku biasa @ Rp. 13,000.00 780.00
1.1000 lbr Asbes 1,00 x 1,00 m @ Rp. 11,000.00 12,100.00
0.3200 org Tukang kayu @ Rp. 70,000.00 22,400.00
0.0320 org Kepala tukang kayu @ Rp. 75,000.00 2,400.00
0.1800 org Pekerja @ Rp. 50,000.00 9,000.00
0.0090 org Mandor @ Rp. 80,000.00 720.00
JUMLAH ( BELUM PPN ) 34,520.00 77,980.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
SNI 1.0000 m2 Langit-langit asbes (1,00 x 1,00) m, rangka kayu kruing memakai plepet
0.0120 m3 Kayu kruing balok @ Rp. 5,425,000.00 65,100.00
03-2838-2002 0.0600 kg Paku biasa @ Rp. 13,000.00 780.00
1.1000 lbr Asbes 1,00 x 1,00 m @ Rp. 11,000.00 12,100.00
2.6000 m1 Plepet kayu @ Rp. 5,500.00 14,300.00
0.0100 kg Paku eternit @ Rp. 18,000.00 180.00
0.0100 kg Paku plepet @ Rp. 18,000.00 180.00
0.3200 org Tukang kayu @ Rp. 70,000.00 22,400.00
0.0320 org Kepala tukang kayu @ Rp. 75,000.00 2,400.00
0.1800 org Pekerja @ Rp. 50,000.00 9,000.00
0.0090 org Mandor @ Rp. 80,000.00 720.00
JUMLAH ( BELUM PPN ) 34,520.00 92,640.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
6.13 1.0000 m2 Langit-langit gypsum board tebal 9 mm, rangka 60 x 120 kayu kruing
Page 17
0.0130 m3 Kayu kruing @ Rp. 5,425,000.00 70,525.00
0.3600 lbr Gypsum board 9 mm @ Rp. 59,000.00 21,240.00
0.0500 roll Kasa gypsum @ Rp. 195,000.00 9,750.00
0.4500 kg Tepung gypsum @ Rp. 5,000.00 2,250.00
0.0030 kg Alkasit @ Rp. 17,000.00 51.00
0.0500 kg Paku gypsum @ Rp. 18,000.00 900.00
0.1200 kg Paku usuk @ Rp. 13,000.00 1,560.00
0.3700 org Tukang kayu @ Rp. 70,000.00 25,900.00
0.0370 org Kepala tukang kayu @ Rp. 75,000.00 2,775.00
0.2400 org Pekerja @ Rp. 50,000.00 12,000.00
0.0120 org Mandor @ Rp. 80,000.00 960.00
JUMLAH ( BELUM PPN ) 41,635.00 106,276.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
6.13 1.0000 m2 Langit-langit kalsiboard tebal 3.5 mm, rangka 60 x 120 kayu kruing
0.0130 m3 Kayu kruing @ Rp. 5,425,000.00 70,525.00
0.3600 lbr Kalsiboard 3.5 mm @ Rp. 56,000.00 20,160.00
0.0500 roll Kasa gypsum @ Rp. 195,000.00 9,750.00
0.4500 kg Tepung gypsum @ Rp. 5,000.00 2,250.00
0.0030 kg Alkasit @ Rp. 17,000.00 51.00
0.0500 kg Paku gypsum @ Rp. 18,000.00 900.00
0.1200 kg Paku usuk @ Rp. 13,000.00 1,560.00
0.3700 org Tukang kayu @ Rp. 70,000.00 25,900.00
0.0370 org Kepala tukang kayu @ Rp. 75,000.00 2,775.00
0.2400 org Pekerja @ Rp. 50,000.00 12,000.00
0.0120 org Mandor @ Rp. 80,000.00 960.00
JUMLAH ( BELUM PPN ) 41,635.00 105,196.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
SNI 1.0000 m1 Pasang talang miring, seng BJLS, papan kayu kruing
6.18 0.5000 lbr Seng plat BJLS @ Rp. 35,000.00 17,500.00
0.0150 kg Paku biasa @ Rp. 18,000.00 270.00
0.0190 m3 Kayu kruing papan @ Rp. 5,750,000.00 109,250.00
0.3000 kg Flincoat @ Rp. 13,600.00 4,080.00
0.4000 org Tukang kayu @ Rp. 70,000.00 28,000.00
0.0250 org Kepala tukang kayu @ Rp. 75,000.00 1,875.00
0.0400 org Pekerja @ Rp. 50,000.00 2,000.00
0.0013 org Mandor @ Rp. 80,000.00 100.00
JUMLAH ( BELUM PPN ) 31,975.00 131,100.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
SNI 1.0000 m1 Pasang talang miring, seng BJLS 28, papan kayu kruing
6.19 0.5000 lbr Seng plat BJLS 20 @ Rp. 35,000.00 17,500.00
0.0150 kg Paku biasa 1/2" - 1" @ Rp. 18,000.00 270.00
0.0190 m3 Kayu kruing papan @ Rp. 5,750,000.00 109,250.00
0.2500 kg Flincoat @ Rp. 13,600.00 3,400.00
0.4000 org Tukang kayu @ Rp. 70,000.00 28,000.00
0.0250 org Kepala tukang kayu @ Rp. 75,000.00 1,875.00
0.0400 org Pekerja @ Rp. 50,000.00 2,000.00
0.0013 org Mandor @ Rp. 80,000.00 100.00
JUMLAH ( BELUM PPN ) 31,975.00 130,420.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
PEKERJAAN ATAP
H.2 1.0000 m2 Pasang genteng plentong
25.0000 bh Genteng plentong @ Rp. 850.00 21,250.00
0.1000 org Tukang batu @ Rp. 70,000.00 7,000.00
0.0100 org Kep. Tk. Batu @ Rp. 75,000.00 750.00
0.2000 org Pekerja @ Rp. 50,000.00 10,000.00
0.0100 org Mandor @ Rp. 80,000.00 800.00
JUMLAH ( BELUM PPN ) 18,550.00 21,250.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
PEKERJAAN CAT-CATAN
SNI 1.0000 m2 Pengecatan bidang kayu baru (1 lapis plamir), 1 lapis cat dasar, 3 lapis cat penutup
6.9 0.2000 kg Cat meni @ Rp. 15,000.00 3,000.00
0.1500 kg Plamir @ Rp. 16,000.00 2,400.00
0.1700 kg Cat dasar @ Rp. 42,000.00 7,140.00
0.3500 kg Cat penutup @ Rp. 42,000.00 14,700.00
0.1050 org Tukang cat @ Rp. 70,000.00 7,350.00
0.0040 org Kepala tukang cat @ Rp. 75,000.00 300.00
0.0700 org Pekerja @ Rp. 50,000.00 3,500.00
0.0025 org Mandor @ Rp. 80,000.00 200.00
JUMLAH ( BELUM PPN ) 11,350.00 27,240.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
SNI 1.0000 m2 Pengecatan tembok baru (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup)
6.14 0.1000 kg Plamir tembok @ Rp. 16,000.00 1,600.00
0.1000 kg Cat dasar @ Rp. 16,500.00 1,650.00
0.2600 kg Cat penutup 2 x @ Rp. 16,500.00 4,290.00
0.0630 org Tukang cat @ Rp. 70,000.00 4,410.00
0.0063 org Kepala tukang cat @ Rp. 75,000.00 472.50
0.0200 org Pekerja @ Rp. 50,000.00 1,000.00
0.0025 org Mandor @ Rp. 80,000.00 200.00
JUMLAH ( BELUM PPN ) 6,082.50 7,540.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
Page 20
0.1 org Kepala tukang cat @ Rp. 75,000.00 7,500.00
0.67 org Pekerja @ Rp. 50,000.00 33,500.00
0.34 org Mandor @ Rp. 80,000.00 27,200.00
JUMLAH ( BELUM PPN ) 138,200.00 67,800.00
PPN BAHAN 10%
JUMLAH
Jadi 1 m2 Cat lama
SNI 1.0000 m2 Pengecatan tembok lama (1 lapis cat dasar, 2 lapis cat penutup)
6.15 0.1200 kg Cat dasar @ Rp. 16,500.00 1,980.00
0.1800 kg Cat penutup 2 x @ Rp. 16,500.00 2,970.00
0.0420 org Tukang cat @ Rp. 70,000.00 2,940.00
0.0042 org Kepala tukang cat @ Rp. 75,000.00 315.00
0.0280 org Pekerja @ Rp. 50,000.00 1,400.00
0.0025 org Mandor @ Rp. 80,000.00 200.00
JUMLAH ( BELUM PPN ) 4,855.00 4,950.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
Page 22
6.8 1.0000 bh Pasang handle jendela
1.0000 bh Handle jendela @ Rp. 4,500.00 4,500.00
0.1500 org Tukang kayu @ Rp. 70,000.00 10,500.00
0.0150 org Kepala tukang kayu @ Rp. 75,000.00 1,125.00
0.0150 org Pekerja @ Rp. 50,000.00 750.00
0.0008 org Mandor @ Rp. 80,000.00 60.00
JUMLAH ( BELUM PPN ) 12,435.00 4,500.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
Page 23
FTAR ANALISA PEKERJAAN
TAHUN 2009
32,756.00
3,275.60
36,031.60
36,031.00
760,360.00
43,373.50
803,733.50
803,733.00
Page 24
23,200.00
23,200.00
23,200.00
30,508.00
30,508.00
30,508.00
11,120.00
11,120.00
11,120.00
147,800.00
13,200.00
161,000.00
161,000.00
122,500.00
10,800.00
133,300.00
133,300.00
213,345.00
14,100.00
227,445.00
227,445.00
Page 25
423,825.00
29,632.50
453,457.50
453,457.00
74,125.00
4,917.50
79,042.50
79,042.00
Page 26
81,344.00
5,639.40
86,983.40
86,983.00
848,825.00
71,370.00
920,195.00
920,195.00
Page 27
691,375.00
58,310.00
749,685.00
749,685.00
822,500.00
42,100.00
864,600.00
864,600.00
18,976.50
1,806.00
20,782.50
20,782.00
120,886.00
7,133.60
128,019.60
128,019.00
200,000.00
200,000.00
Page 28
200,000.00
Page 29
920,195.00
2,078,250.00
1,280,196.00
200,000.00
4,478,641.00
4,478,641.00
Page 30
920,195.00
3,117,375.00
1,280,196.00
200,000.00
6,586,763.10
6,586,763.00
28,483.00
605.80
29,088.80
29,088.00
32,665.00
1,024.00
33,689.00
33,689.00
42,224.00
1,268.40
43,492.40
43,492.00
9,520.00
100.00
9,620.00
9,620.00
Page 31
10,537.50
420.00
10,957.50
10,957.00
98,596.00
4,634.60
103,230.60
103,230.00
7,321,900.00
617,590.00
7,939,490.00
7,939,490.00
9,879,400.00
873,340.00
10,752,740.00
10,752,740.00
7,321,900.00
617,590.00
Page 32
7,939,490.00
7,939,490.00
60,800.00
4,785.00
65,585.00
65,585.00
11,034,000.00
930,000.00
11,964,000.00
11,964,000.00
513,200.00
31,500.00
544,700.00
544,700.00
862,500.00
57,600.00
920,100.00
920,100.00
93,875.00
6,640.00
Page 33
100,515.00
100,515.00
19,325.00
1,228.00
20,553.00
20,553.00
33,805.00
2,676.00
36,481.00
36,481.00
112,500.00
7,798.00
120,298.00
120,298.00
127,160.00
9,264.00
136,424.00
136,424.00
Page 34
147,911.00
10,627.60
158,538.60
158,538.00
146,831.00
10,519.60
157,350.60
157,350.00
57,130.00
4,398.00
61,528.00
61,528.00
43,972.00
3,626.00
47,598.00
47,598.00
Page 35
31,660.00
1,851.00
33,511.00
33,511.00
43,972.00
3,626.00
47,598.00
47,598.00
163,075.00
13,110.00
176,185.00
176,185.00
162,395.00
13,042.00
175,437.00
175,437.00
39,800.00
2,125.00
41,925.00
41,925.00
Page 36
57,128.80
2,002.88
59,131.68
59,131.00
6,841.00
154.10
6,995.10
6,995.00
38,590.00
2,724.00
41,314.00
41,314.00
13,622.50
754.00
14,376.50
14,376.00
Page 37
206,000.00
6,780.00
212,780.00
21,278.00
9,805.00
495.00
10,300.00
10,300.00
134,550.00
9,790.00
144,340.00
144,340.00
30,435.00
1,800.00
32,235.00
32,235.00
20,650.00
1,200.00
21,850.00
21,850.00
Page 38
26,800.00
950.00
27,750.00
27,750.00
Page 39
16,935.00
450.00
17,385.00
17,385.00
17,935.00
550.00
18,485.00
18,485.00
114,480.00
9,790.00
124,270.00
124,270.00
56,435.00
4,400.00
60,835.00
60,835.00
61,935.00
4,950.00
66,885.00
66,885.00
Page 40
DAFTAR HARGA BAHAN DAN UPAH
A. UPAH
NO TENAGA KERJA SATUAN HARGA
B. BAHAN / MATERIAL
NO BAHAN/MATERIAL SATUAN HARGA
I BAHAN PEREKAT
1 PC (40 kg) zak Rp 60,000.00
2 PC kg Rp 1,200.00
3 PC putih kg Rp 2,750.00
4 Kapur pasang m3 Rp 175,000.00
IV BAHAN KAYU
56 Papan begesteng m3 Rp 2,750,000.00
57 Kayu tahun steger m3 Rp 2,250,000.00
NO BAHAN/MATERIAL SATUAN HARGA
VIII TAMAN
241 Gebalan Rumput m2 Rp 60,000.00
IX BAHAN SANITASI
242 Klosed jangkok porselin bh Rp 225,000.00
243 Klosed jangkok teraso bh Rp 125,000.00
244 Urinoir bh Rp 500,000.00
245 Wastafel bh Rp 300,000.00
246 Floor drain bh Rp 8,500.00
247 Kran air 1/2" bh Rp 23,000.00
248 Pipa galvanis dia. 1/2" m' Rp 4,600.00
249 Pipa galvanis dia. 3/4" m' Rp 9,500.00
250 Pipa galvanis dia. 1" m' Rp 16,000.00
251 Pipa galvanis dia. 1 1/2" m' Rp 35,000.00
252 Pipa galvanis dia. 3" m' Rp 235,000.00
253 Pipa galvanis dia. 4" m' Rp 150,000.00
254 Pipa PVC dia. 1/2" m' Rp 3,000.00
255 Pipa PVC dia. 3/4" m' Rp 5,000.00
256 Pipa PVC dia. 1" m' Rp 7,000.00
257 Pipa PVC dia. 1 1/2" m' Rp 9,000.00
258 Pipa PVC dia. 2" m' Rp 11,000.00
259 Pipa PVC dia. 2 1/2" m' Rp 15,000.00
NO BAHAN/MATERIAL SATUAN HARGA
Wonosari, 2009