rab. tpi
TRANSCRIPT
1
G Analisa G-01
PEKERJAAN LANGIT-LANGIT / PLAFOND Pek. Langit-langit Gypsum Board tebal 9 mm + rangka Tenaga : 0.1800 or/hr Tukang Kayu 0.0320 or/hr Kepala Tukang 0.0800 or/hr Pekerja / Kenek 0.0090 or/hr Mandor / Pengawas Material : 1.3889 Gypsum Board T.9mm lbr 0.2400 Besi Hollow 20x40 mm btg 0.2400 Besi Hollow 30x40 mm btg 7.0000 Suspension Rop Clip 3 mm m1 14.0000 Mur + Ring bh 1.0000 Paku Gypsum dus
m
2
Analisa G-02
Pek. List Profil Gypsum 3mm Tenaga : 0.0500 or/hr Tukang Kayu 0.0050 or/hr Kepala Tukang 0.0500 or/hr Pekerja / Kenek 0.0030 or/hr Mandor / Pengawas Material : 1.0500 List Profil Gypsum, Besar m' 0.0100 Paku Triplex kg
m
1
H Analisa H-01
PEKERJAAN PENUTUP LANTAI DAN DINDING Pek. Pasang Granit Lantai 60 x 60 cm Tenaga : 0.1200 or/hr Tukang Batu 0.0120 or/hr Kepala Tukang 0.2500 or/hr Pekerja / Kenek 0.0130 or/hr Mandor / Pengawas Material : 1.0500 Granito Lantai 60x60 m2 9.6000 Semen PC @ 40kg kg 1.5000 Semen Grout kg 0.0450 Pasir Pasang m3
m
2
Analisa H-02
Pek. Pasang Keramik Lantai 20 x 20 cm Tenaga : 0.1300 or/hr Tukang Batu 0.0130 or/hr Kepala Tukang 0.2700 or/hr Pekerja / Kenek 0.0140 or/hr Mandor / Pengawas
m
1.0500 10.4000 1.6200 0.0450
m2 kg kg m3
Material : Keramik Lantai 20x20 Ex. Roman / Setara Semen PC @ 40kg Semen Grout Pasir Pasang
3
SNI PLL 6.24. 1m Langit - Langit gypsum board, tebal 9 mm 6.24.1. Bahan Gypsum board ( 120/240/9 ) mm Paku sekrup 6.24.2. Tenaga Pekerja Tukang plafond Kepala tukang Mandor
4 -
5
6
6.7 SNI DT-91-0013-2007
115,000.00 130,000.00 75,000.00 130,000.00 88,700.00 25,000.00 35,000.00 4,000.00 1,000.00 17,000.00
20,700.00 4,160.00 6,000.00 1,170.00 123,195.43 6,000.00 8,400.00 28,000.00 14,000.00 17,000.00 196,595.43 TOTAL :
20,700.00 4,160.00 6,000.00 1,170.00 123,195.43 6,000.00 8,400.00 28,000.00 14,000.00 17,000.00 228,625.43 228,625.00
32,030.00
6.9 SNI DT-91-0013-2007 115,000.00 130,000.00 75,000.00 130,000.00 24,000.00 20,000.00 10,540.00 5,750.00 650.00 3,750.00 390.00 25,200.00 200.00 25,400.00 TOTAL : 5,750.00 650.00 3,750.00 390.00 25,200.00 200.00 35,940.00 35,940.00
6.13 SNI DT-91-0012-2007 115,000.00 130,000.00 75,000.00 130,000.00 250,000.00 1,462.50 875.00 121,900.00 35,800.00 13,800.00 1,560.00 18,750.00 1,690.00 262,500.00 14,040.00 1,312.50 5,485.50 283,338.00 TOTAL : 13,800.00 1,560.00 18,750.00 1,690.00 262,500.00 14,040.00 1,312.50 5,485.50 319,138.00 319,138.00
6.6 SNI DT-91-0012-2007 115,000.00 130,000.00 75,000.00 130,000.00 14,950.00 1,690.00 20,250.00 1,820.00 14,950.00 1,690.00 20,250.00 1,820.00
95,000.00 1,462.50 875.00 121,900.00 38,710.00
99,750.00 15,210.00 1,417.50 5,485.50 121,863.00 TOTAL :
99,750.00 15,210.00 1,417.50 5,485.50 160,573.00 160,573.00
0
-
0.3640 Lbr 0.1100 Kg
#REF! #REF! Jumlah ( 1 ) #REF! #REF! #REF! #REF! Jumlah ( 2 ) Jumlah ( 1 ) + ( 2 ) Dibulatkan 0
= = = = = = = = = =
Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! -
0.1000 0.0500 0.0050 0.0050
Oh Oh Oh Oh
Analisa A-02 Membersihkan Lapangan dan Perataan Pekerja / Kenek Mandor / Pengawas
0.075 or/hr 0.0025 or/hr
x x
55,500.00 74,250.00 Jumlah ( 1 )
= = =
Rp. Rp. Rp.
SNI PBA 6.9e. 1 m2 DINDING GYPSUM 6.9e.1. Bahan Gypsum Board T.9mm Besi Holow 30 x 40 Wall Angel Conector Besi Angel Bracket Paku Beton 6.9e.2. Tenaga Pekerja Tukang Plafond Kepala tukang Mandor
0.3359 0.2400 0.1900 1.3000 0.6200 0.6200
lbr m' m' Bh Bh Bh
x x x x x x
97,750.00 Rp 31,640.00 Rp 3,500.00 Rp 1,050.00 Rp 4,500.00 Rp 250.00 Jumlah ( 1 ) Rp 55,500.00 Rp 95,000.00 Rp 89,150.00 Rp 74,250.00 Jumlah ( 2 ) Jumlah ( 1 ) + ( 2 ) Dibulatkan
= = = = = = = = = = = = = =
Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.
0.0800 0.1800 0.0320 0.0090
Oh Oh Oh Oh
x x x x
PEKERJAAN LANGIT-LANGIT / PLAFONDPek. Langit-langit Gypsum Board tebal 9 mm + rangka
Tukang Plafond Kepala Tukang Pekerja / Kenek Mandor / Pengawas
0.1800 0.0320 0.0800 0.0090
Oh Oh Oh Oh
x x x x
95,000.00 89,150.00 55,500.00 74,250.00 Jumlah ( 1 ) 132,720.00 14,500.00 1,510.00 520.00 21,735.00 Jumlah ( 2 ) Jumlah ( 1 ) + ( 2 ) Dibulatkan
= = = = = = = = = = = = =
Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.
Gypsum Board T.9mm Furing Chanel Suspension Rop Clip 3 mm Mur + Ring Paku Gypsum
0.3359 1.8400 7.0000 14.0000 1.0000
lbr btg m bh dus
x x x x x
Analisa G-02
-
Pek. List Profil Gypsum 3mm List Profil Gypsum, Besar Paku Triplex
1.05 m' 0.01 kg
x x
12,500.00 21,735.00 Jumlah ( 1 ) 95,000.00 89,150.00 55,500.00 74,250.00 Jumlah ( 2 ) Jumlah ( 1 ) + ( 2 ) Dibulatkan
= = = = = = = = = =
Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.
-
Tukang Plafond Kepala Tukang Pekerja / Kenek Mandor / Pengawas
0.05 0.005 0.05 0.003
or/hr or/hr or/hr or/hr
x x x x
SNI PPL 6.49a. pasang keramik ukuran 40 x 40 cm 6.48.1. Bahan Keramik 40 x 40 cm anti selip Semen Portland Pasir pasang Semen warna
6.2500 Bh 11.3800 Kg 0.0420 m 1.5000 Kg3
x x x x
Rp Rp
8,012.00 1,380.00
= = = = = = = = = = = =
Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.
Rp 98,440.00 Rp 2,070.00 Jumlah ( 1 ) Rp 55,500.00 Rp 95,000.00 Rp 89,150.00 Rp 74,250.00 Jumlah ( 2 ) Jumlah ( 1 ) + ( 2 ) Dibulatkan
6.48.2. Tenaga Pekerja Tukang Keramik Kepala tukang Mandor
0.3000 0.1500 0.0150 0.0125
Oh Oh Oh Oh
x x x x
SNI PB 6.4. M2 Membuat Lantai kerja beton tumbuk; 1 Pc : 3 Ps : 5 Kr, tebal = 5 cm 6.25.1. Bahan Semen Portland 15.0000 Kg x Rp 3 Pasir beton 0.0260 M x Rp Koral beton 0.0440 M3
1,380.00 100,050.00
= = = = = = = = = = =
Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.
x
Rp 266,122.00 Jumlah ( 1 ) Rp 55,500.00 Rp 95,000.00 Rp 89,150.00 Rp 74,250.00 Jumlah ( 2 ) Jumlah ( 1 ) + ( 2 ) Dibulatkan
6.25.2. Tenaga Pekerja Tukang Kepala tukang Mandor
0.1650 0.0250 0.0020 0.0060
Oh Oh Oh Oh
x x x x
Pengecatan tembok baru (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup) (Interior)
Tukang Kepala Tukang Pekerja / Kenek Mandor / Pengawas Plamur Tembok Cat Tembok Super Vinilex / Setara Cat Tembok, Dulux Interior / Setara
0.0630 0.0069 0.0220 0.0028
Oh Oh Oh Oh
x x x x x x x
0.1200 kg 0.1200 kg 0.2600 kg
Rp 95,000.00 Rp 89,150.00 Rp 55,500.00 Rp 74,250.00 Jumlah ( 1 ) 12,305.00 40,940.00 24,725.00 Jumlah ( 2 ) Jumlah ( 1 ) + ( 2 ) Dibulatkan
= = = = = = = = = = =
Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.
1 M Urugan Pasir di bawah lantai Pekerja Mandor m Pasir Urug 1.2000 0.0250 1.2000
x x x
55,500.00 74,250.00 90,850.00 Jumlah
= = =
Rp. Rp. Rp.
4,162.50 185.63 4,348.13
32,837.26 7,593.60 665.00 1,365.00 2,790.00 155.00 45,405.86 4,440.00 17,100.00 2,852.80 668.25 21,540.00 66,945.86 66,945.00
17,100.00 2,852.80 4,440.00 668.25 25,061.05 44,580.65 26,680.00 10,570.00 7,280.00 21,735.00 110,845.65 135,906.70 135,906.00
13,125.00 217.35 13,342.35 4,750.00 445.75 2,775.00 222.75 8,193.50 21,535.85 21,535.00
50,075.00 15,704.40 4,134.48 3,105.00 73,018.88 16,650.00 14,250.00 1,337.25 928.13 33,165.38 106,184.26 106,184.00
20,700.00 2,601.30 11,709.37 35,010.67 9,157.50 2,375.00 178.30 445.50 12,156.30 47,166.97 47,166.00
5,985.0 615.1 1,221.0 207.9 8,029.04 1,476.6 4,912.8 6,428.5 12,817.90 20,846.94 20,846.00
66,600.00 1,856.25 109,020.00 177,476.25
DAFTAR HARGA UPAH DAN BAHANNO URAIAN SATUAN HARGA SATUAN
I. UPAH PEKERJAAN1 2 3 6 7 8 Pekerja Kepala Tukang Mandor Tukang Besi Tukang Keramik Tukang Plafond 1.00 Oh 1.00 Oh 1.00 Oh 1.00 Oh 1.00 Oh 1.00 Oh Rp. Rp. Rp. Rp. Rp. Rp.
II.HARGA BAHANA.Timbunan / Galian1 2 3 4 5 1 2 3 4 5 6 C 1 2 3 4 5 6 Pasir Pasangan Pasir BetonPasir Timbun Tanah Timbun Sirtu
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
M M M M M Kg zak Kg zak m2 m2
Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.
B. Bahan Perekat Portland Cement (PC) Portland Cement (PC) @ 40 kg Cement Putih Cement Putih Waterfroof lantai kamar mandi Waterfroof lantai atap C. Batu / Batu Cetakan Batu Kerikil/Koral 5-7 cm Batu Pecah 1-2 cm Batu Pecah 2-3 cm Batu Bata Mesin 5 x 10 x 20 cm Batu Kali/Belah Batu Grass block D. Kayu / Langit-Langit dan pintu Kayu Sembarang/Bekisting Kayu Dolken / Kayu Laut f 7,5 - 10 / 400 cm Plywood 120 x 240 tbl. 09 mm Gypsum 120 x 240 tbl. 9 mm
1.00 1.00 1.00 1.00 1.00 1.00
M M M Bh M bh
Rp. Rp. Rp. Rp. Rp. Rp.
1 2 3 4
1.00 1.00 1.00 1.00
M Btg Lbr Lbr
Rp. Rp. Rp. Rp.
5 6 7 8 9 10 11 12 13 14
Pintu Calsiboard 0.6m x 1.2m (komplit) Pintu Calsiboard 0.3m x 1.2m (komplit) Pintu teralis besi 0.8m x 2.1m (komplit) Triplek 6 mm Pintu Fiber 70 x 200 Kosen Gendong + Pintu dan Jendela Nako Kosen + Daun Jendela Kaca (komplit) Kosen + Ventilasi Kaca List Profil Daun Pintu Panel E. Penutup Atap Atap Baja Ringan T = 0.3 mm Paku Sekrup Paku Biasa 2" - 5" Paku Biasa 1/2" - 1" F. Penutup Lantai Dan Dinding Ubin Keramik 20 x 20 cm anti selip setara Roman Ubin Keramik 20 x 25 cm setara Roman Ubin Keramik 30 x 30 cm setara Roman Ubin Keramik 40 x 40 cm anti selip setara Roman Ubin Keramik 40 x 40 cm setara Roman G. Besi dan Alumunium Besi Beton Besi Ulir Profil baja Besi CNP Besi Plat Strip Besi Square bar Kawat Besi Beton Top Cross Besi Hollow tebal 1,5 mm Pipa Galvanis F 2" Frame Alluminium Furing Channel Wall Angel Conector Suspension rod 100 cm 5 mm Besi Angel Bracket Baut Ramset Paku Beton Suspension spring clip 5 mm H. Cat / Minyak Cat Dasar
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
unit unit unit lbr unit unit unit unit m1 unit
Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.
1 2 3
1.00 1.00 1.00 1.00
m Kg Kg Kg
Rp. Rp. Rp. Rp.
1 2 3 4 5
1.00 1.00 1.00 1.00 1.00
Bh Bh Bh Bh Bh
Rp. Rp. Rp. Rp. Rp.
1 2 3 3 4 4 5 6 7 8 9 10 11 12 13 14 15 16 17
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
Kg Kg Kg Kg Kg Kg Kg M' M' M' M' M' M' 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.
1
1.00 Kg
Rp.
2 3 3 4 5 6 8 9
Cat Tembok Cat Minyak Untuk Kayu Cat Minyak Untuk Besi Minyak Menie besi Tinner Plamir Minyak Bekisting Ampelas/kertas pasir I. Sanitasi / Pipa Closed Duduk Shower spray (kran cebok) Stop Kran Floor Drain Keran Air Diameter 1/2" lokal unilon AW Diameter 3/4" lokal unilon AW Diameter 1" lokal unilon AW Diameter 3" lokal unilon AW Septic Tank ( Bahan + Upah ) Diameter 4" lokal unilon AW
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
Kg Kg Kg Ltr Kg Kg Ltr Lbr
Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.
1
5 6 7 8 9 10 11 12 13 14 15 16 16
Tangki air fibreglass Kap. 2M3 Stop Kran Pompa distribusi Seal Tape ShowerJ. Listrik / Acsesories Lampu TL 2 x 20 W Inbow Lampu XL 11 W Lampu XL 20 W Stop Kontak Tanam Saklar Tunggal Saklar Ganda Saklar Triple Titik Api MCB
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
Bh Bh Bh Bh Bh m m m m unit m unit unit unit bh
Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.
1 2 3 4 5 6 7 8 9
1.00 1.00 1.00 1.00 1.00 1.00 2.00 1.00 1.00
Set Set Set Bh Bh Bh Bh Ttk Unit
Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.
UPAH BAHAN PERSIAPAN
0.947 0.95 0.75 (34,860.53)
ANHARGA SATUAN
55,500.00 89,150.00 74,250.00 95,000.00 95,000.00 95,000.00
98,440.00 100,050.0090,850.00 89,125.00 101,660.00
1,380.00 55,200.00 2,070.00 109,250.00 83,600.00 134,520.00
113206 115057.5 104477.5 102493.75 116909 0 1587 63480 2380.5 125637.5 96140 154698 0 0 306040.3 304750 276000 690 194695 9372.5 0 0 4429800 25116 152628 112412.5
266,122.00 265,000.00 240,000.00 600.00 169,300.00 8,150.00
3,852,000.00 21,840.00 132,720.00 97,750.00
760,000.00 380,000.00 1,900,000.00 122,500.00 320,000.00 925,600.00 735,000.00 215,000.00 12,500.00 425,000.00
161,500.00 21,735.00 17,200.00 19,480.00
1,650.00 2,050.00 3,050.00 8,012.00 7,570.00
13,500.00 13,500.00 18,050.00 18,050.00 18,050.00 18,050.00 18,050.00 3,750.00 31,640.00 85,690.00 137,090.00 14,500.00 3,500.00 1,050.00 1,510.00 4,500.00 520.00 250.00 2,250.00
40,940.00
874000 437000 2185000 140875 368000 1064440 845250 247250 14375 488750 0 0 185725 24995.25 19780 22402 0 0 1897.5 2357.5 3507.5 9213.8 8705.5 0 0 15525 15525 20757.5 20757.5 20757.5 20757.5 20757.5 4312.5 36386 98543.5 157653.5 39500 16675 6583.3333 4025 1207.5 1736.5 5175 598 287.5 2587.5 0 0 47081
24,725.00 26,220.00 26,220.00 14,500.00 12,500.00 12,305.00 6,500.00 2,000.00
1,750,000.00 317,060.00 162,740.00 28,500.00 35,000.008,000.00 9,683.00 12,666.00 60,600.00 3,250,000.00
93,666.00 4,850,000.00 322,500.00 2,850,000.00 85,620.00 285,000.00
28433.75 30153 30153 16675 14375 14150.75 7475 2300 0 0 2012500 364619 187151 32775 40250 9200 11135.45 14565.9 69690 3737500 107715.9 5577500 370875 3277500 98463 327750 0 0 429812.5 59305.5 85962.5 52635.5 31290.35 48998.05 73002 155537.5 167900 0 0 0 0 0 0 0 0 0
373,750.00 51,570.00 74,750.00 45,770.00 27,209.00 42,607.00 63,480.00 135,250.00 146,000.00
12167
0 0
RENOVASI GEDUNG AULA TAMAN PENDIDIKAN ISLAM JALAN SISINGAMANGARAJA MEDAN - SUMATERA UTARANO URAIAN PEKERJAAN VOLUME HARGA SATUAN (Rp.) JUMLAH HARGA (Rp.)
I 1 2 3 II 1 2 3 4 5 6 7 8 9 10 11 12 13
PEKERJAAN PENDAHULUANPembersihan Lapangan Pengadaan Air Kerja Pengadaan Listrik Kerja 120.00 m 1.00 ls 1.00 ls 4,348.13 500,000.00 750,000.00 521,775.00 500,000.00 750,000.00
PEKERJAAN PASANGANUrugan Pasir Bawah Lantai Pek. Cor Rabat Beton + Aci Pek. Plafond Gypsum Pek. Dinding Gypsum Pek. List Profil Gypsum Pek. Pas. Keramik Lantai Pek. Pengecatan Plafond dan Dinding Pek. Instalasi Listrik Stop Kontak Tanam Saklar Tunggal Saklar Triple Daun Pintu (Komplit) + Pengecatan Daun Pintu Fiber u/ KMWC 6.00 26.92 120.00 37.76 109.00 120.00 374.76 30.00 6.00 7.00 1.00 2.00 1.00 m m m m m m m ttk bh bh bh unit unit 177,476.25 47,166.00 135,906.00 66,945.00 21,535.00 106,184.00 20,846.00 135,250.00 45,770.00 27,209.00 63,480.00 661,040.00 320,000.00 1,064,857.50 1,269,708.72 16,308,720.00 2,527,843.20 2,347,315.00 12,742,080.00 7,812,246.96 4,057,500.00 274,620.00 190,463.00 63,480.00 1,322,080.00 320,000.00
III PEKERJAAN FINISHING & KEBERSIHAN 1.00 1 Pekerjaan Finishing & Kebersihan
ls
1,250,000.00
GRAND TOTAL DIBULATKAN
IDIKAN ISLAM A ASUB TOTAL (Rp.)
1,771,775.00
50,300,914.38 1,250,000.00
53,322,689.38 53,322,000.00