Sdi Bilal

DAFTAR HARGA SATUAN UPAH DAN BAHAN
PROGRAM : PENGELOLAAN PENDIDIKAN

KEGIATAN : PENGELOLAAN PENDIDIKAN SEKOLAH DASAR (SD)
PEKERJAAN : REHABILITASI TOILET (JAMBAN) DENGAN TINGKAT KERUSAKAN MINIMAL SEDANG BESERTA SANITASINYA
LOKASI : SD INPRES BILAL - DESA IPI EBANG - KECAMATAN ADONARA TIMUR - KABUPATEN FLORES TIMUR
TAHUN ANGGARAN : 2022
HARGA SATUAN
NO. JENIS UPAH / MATERIAL SATUAN KETERANGAN
(Rp)
1 2 3 6 7
A. UPAH
1 Pekerja Org/Hr 73,700.00
2 Mandor Org/Hr 112,200.00
3 Tukang Batu Org/Hr 92,400.00
4 Tukang Kayu Org/Hr 92,400.00
5 Tukang Besi Org/Hr 92,400.00
6 Tukang Cat Org/Hr 92,400.00
7 Kepala Tukang Org/Hr 102,300.00
8 Operator / Sopir Org/Jam 16,698.00
9 Pembatu Operator / Sopir Org/Jam 13,321.86
B BAHAN
1 Batu Kali M3 255,000.00
2 Batu Belah 15/10 cm M3 215,000.00
3 Batu Pecah 2/3 M3 700,000.00
4 Batu Pecah 3/5 M3 500,000.00
5 Pasir Urug M3 150,000.00
6 Pasir Pasangan / Cor M3 226,000.00
7 Tanah Urug M3 100,000.00
8 Sirtu Urug (Tidak Ayak) M3 150,000.00
9 Batu Bata Buah 1,000.00
10 Keramik 40 x 40 cm KW 1 Buah 75,000.00 12,000.00
11 Plint Keramik 10 x 40 Buah 3,000.00
12 Semen (Portland Cement 40 Kg) Kg 60,000.00 1,500.00
13 Semen Warna Kg 25,000.00
14 Besi Beton Selektif
Ø 12 mm Btg 135,000.00 12,668.92
Ø 10 mm Btg 78,000.00 10,534.85
Ø 8 mm Btg 58,000.00 12,298.56
Rata - rata Besi Beton Selektif Kg 11,834.11
15 Kawat Ikat Beton Kg 30,000.00
16 Paku Biasa Kg 27,000.00
17 Paku Halus 2"-3" Kg 30,000.00
18 Paku Seng Kg 40,000.00
19 Papan Kayu Jati Kelas Awet I M3 11,000,000.00
20 Balok Kayu Klas I M3 13,700,000.00
21 Papan Kayu Klas I M3 12,000,000.00
22 Balok Kayu Klas II M3 4,000,000.00
23 Papan Kayu Klas II M 3
4,000,000.00
24 Kayu Usuk Klas I M3 13,700,000.00
25 Kayu Usuk Klas II M3 3,850,000.00
26 Kayu Begisting M3 1,250,000.00
27 Kayu Dolken Btg 10,000.00
28 Kayu List Plafon ky Kelas II 7/3 (Diprofil) M1 15,000.00
29 Tripleks 4 mm (Semi Meranti) Lbr 70,000.00
30 Kaca Polos 5 mm M2 150,000.00
31 Kaca Polos 3 mm M2 100,000.00
32 Seng Gelombang BJLS 0,20 mm (Fumira) Lbr 65,000.00
33 Seng Plat BJLS 0,30 mm M2 65,000.00
34 Seng Plat BJLS 0,30 Lebar 45 cm M1 35,000.00
35 Minyak Cat Kg 60,000.00
36 Cat Meni Kayu Kg 35,000.00
37 Cat Dasar Kayu Kg 46,000.00
38 Cat Dasar Besi Kg 45,000.00
39 Cat Kilap Kayu (miha tex avian) (Tergantung Warna) Kg 75,000.00
40 Minyak Begisting Ltr 5,000.00
41 Plamur (boyo) Kg 14,000.00
42 Kertas Amplas Lbr 7,000.00
43 Dempul Kg 45,000.00
44 Meni Besi Kg 45,000.00
45 Teak Oil Ltr 80,000.00
46 Cat Dasar Tembok Kg 15,500.00
47 Cat Tembok Matex Kg 28,000.00
48 Kwas Cat 4 cm Buah 12,500.00
49 Kwas Roll Buah 27,000.00
50 Kunci Tanam Double Slag (Paori) Buah 230,000.00
51 Engsel Pintu Merk HPP Buah 15,000.00
52 Engsel Jendela Merk HPP Buah 12,000.00
53 Grendel Pintu Ukuran Besar Hitam No.5 Buah 12,000.00
54 Grendel Jendela Ukuran Sedang Buah 10,000.00
55 Kait Angin/Hak Angin Merk Tip Top Buah 9,000.00
56 Besi Siku L.50.50.3 M1 45,000.00
57 Mur Bout Diameter 12 mm, p = 15 cm Buah 7,500.00
60 Angker Bout Diameter 12 mm, p = 40 cm Buah 12,500.00
61 Ring Bout Diameter 12 mm Buah 1,000.00
62 Besi Strip 3 lubang 3 mm x 4 cm Buah 17,500.00
63 Besi Strip 2 lubang Diameter 12 mm Buah 15,000.00
64 Beugel U Besi Plat tebal 3 mm x 4 cm = 3 Lubang Buah 16,000.00
65 Beugel U Besi Bulat Diameter 12 mm Buah 17,000.00
66 Angker Kusen Buah 1,500.00
67 Neut Beton Buah 2,000.00
68 Lampu TL Neon Philips 40 Watt (Komplit) Buah 90,000.00
69 Lampu TL 40 Watt Buah 30,000.00
70 Lampu Energi Saver Philips 40 Watt Buah 100,000.00
71 Colter/Residu Liter 25,000.00
72 Lampu Energy 20 Watt Buah 45,000.00
73 Lampu LHE 18 Watt (philips) Buah 46,750.00
74 Lampu LHE 8 Watt (philips) Buah 33,000.00
75 Seal Tape Buah 20,000.00
76 Box Sekring 1 Group Buah 41,250.00
77 Saklar Tunggal (Broco) Buah 25,000.00
78 Saklar Ganda (Broco) Buah 30,000.00
79 Saklar Triple (tiga) (broco) Buah 40,000.00
80 Stop Kontak (broco) Buah 20,000.00
81 Daak Standart Buah 55,000.00
82 Arde Tanam Buah 500,000.00
83 Titik Lampu Titik 250,000.00
84 Fitting Tempel Broco/hinoki Buah 15,000.00
85 T - Dos Buah 7,500.00
86 Elbouw Buah 2,500.00
87 Klem Pipa Buah 2,000.00
88 Isolasi Buah 16,000.00
89 Lampu Baret 100 Watt Buah 250,000.00
90 Kabel NYY 2 x 2,5 mm M1 18,000.00
91 Pipa PVC 2" M1 150,000.00 37,500.00
92 Lem kayu Ltr 95,000.00
93 Teakwood 3 mm Lbr 122,000.00
94 Aliminium Foil Lbr 120,000.00
95 Pipa PVC 1/2" M1 70,000.00 17,500.00
96 Kunci Tanam Biasa Buah 160,000.00
97 Bahan Bakar Solar Ltr 10,000.00
98 Bahan Bakar Bensin / Premium Ltr 10,000.00
99 Minyak Pelumas / Oil Ltr 45,000.00
100 Wastafel Komplit Bh 600,000.00
101 Bambu Æ 15 cm Btg 25,000.00
102 Tripleks 6 mm Lbr 85,000.00
103 Ijuk M3 250,000.00
104 Batu Koral M3 390,000.00
105 Keramik 20 x 20 cm KW 1 Permukaan Kasar Buah 75,000.00 3,000.00
106 Klosed Jongkok Merk INA Bh 225,000.00
107 Floor Drain Bh 30,000.00
108 Pipa PVC 4" M1 250,000.00 62,500.00
109 Socket PVC 4" Bh 20,000.00
110 Socket PVC 1/2" Bh 7,500.00
Lis Kaca Kayu Kelas II M 5,000.00
111 Tee PVC 1/2" Bh 7,500.00

112 Kran Air PVC 1/2" Bh 30,000.00
113 Jet Pump Exit (Full Otomatis, Komplit Pelampung Otomatis) Bh 2,000,000.00
114 Keramik 20 x 20 cm KW 1 Permukaan Licin Bh 75,000.00 3,000.00
115 Kaca Cermin (50 x 70 cm) 3 mm Bh 100,000.00
116 Sgoening Kuku Keramik Dos 250,000.00 2,500.00
117 Glass Box Bh 35,000.00
118 Kabel NYY 2 x 3,5 mm M1 20,000.00
119 Kabel NYY 3 x 2,5 mm M1
22,000.00
120 Panel Distribusi Utama Listrik Unit 1,000,000.00
121 Pipa GI Æ 1/2" Btg 250,000.00 41,666.67
122 Socket GI Æ 1/2" Bh 25,000.00
123 Ember Besar Bh 75,000.00
124 Tee Stok GI Æ 1/2" Bh 25,000.00
125 Meteran Listrik 4400 w/220 v Unit 2,500,000.00
126 Lampu LHE 18 Watt + Fitting 10 A Bh 40,000.00
127 Lampu LHE 5 Watt + Fitting 10 A Bh 20,000.00
128 Keramik 10 x 10 cm KW 1 Permukaan Kasar Buah 70,500.00 705.00
129 Keramik 10 x 10 cm KW 1 Permukaan Licin Buah 70,500.00 705.00
130 Pipa GI Stainlees Æ 2" Btg 650,000.00 108,333.33
131 Socket GI Æ 2" Bh 40,000.00
132 Elbow PVC Ø 50 mm AW Bh 17,500.00
133 Elbow GI Ø 50 mm Bh 65,000.00
134 Socket PVC Ø 50 mm AW Bh 18,500.00
135 Dop GI Ø 1/2 mm Bh 17,500.00
136 Angker Bout Diameter 17 mm, p = 20 cm Buah 22,000.00
137 Keramik 20 x 25cm KW 1 Buah 75,000.00 3,750.00
138 Pipa PVC 3/4" M 1
50,000.00 12,500.00
139 Tee Stuk PVC 3/4" Bh 7,500.00
140 Elbouw PVC 3/4" Bh 10,000.00
141 Socket PVC Ø 3/4 mm AW Bh 10,000.00
142 Pipa PVC 2,5" M1 130,000.00 32,500.00
143 Socket PVC Ø 2,5 mm AW Bh 40,000.00
144 Elbow PVC Ø 4" mm AW Bh 45,000.00
145 Kran Air 3/4" Bh 50,000.00
146 Multipleks 6 mm Lbr 250,000.00
147 Atap Spandeck Zincalume 0,3 mm M2 82,559.74
148 Air Kerja Ltr 66.67
149 Screw Cteks 12-4 x 50 Bh 2,000.00
150 Screw Cteks 10 x 16-16 Bh 1,500.00
151 Urinoir Bh 2,000,000.00
152 Klosed Duduk Bh 1,800,000.00
153 Profil Tank 250 Liter dan Dudukannya Bh 1,000,000.00
154 Tee Stook PVC Dia. 2" Bh 25,000.00
155 Pipa PVC Dia. 1 " M1 70,000.00 17,500.00
156 Elbouw PVC Dia. 1" Bh 10,000.00
157 Socket PVC Dia. 1" Bh 7,500.00
158 Reduser PVC Dia. 1" x 3/4" Bh 20,000.00
159 Elbouw PVC Dia. 1/2" Bh 5,000.00
160 Reduser PVC Dia. 1/2" x 3/4" Bh 10,000.00
161 Tee Stook PVC Dia. 4" Bh 30,000.00
162
DAFTAR ANALISA HARGA SATUAN PEKERJAAN

NO. URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA KET.

1 2 3 4 5
1 1 M2 Pembersihan dan Meratakan Lokasi

0.1000 Oh Pekerja @ Rp 73,700.00 @ Rp 7,370.00
0.0500 Oh Mandor @ Rp 112,200.00 @ Rp 5,610.00
JUMLAH @ Rp 12,980.00
2 1 M1 Pengukuran dan Pemasangan Bouwplank
0.0070 M3 Kayu Papan Kelas II (3 x 20) cm @ Rp 4,000,000.00 = Rp 28,000.00
0.0120 M3 Kayu Balok Kelas II (5 x 7) cm @ Rp 4,000,000.00 = Rp 48,000.00
0.0200 Kg Paku Biasa (2 - 5 cm) @ Rp 27,000.00 = Rp 540.00
0.1000 Oh Pekerja @ Rp 73,700.00 = Rp 7,370.00
0.0050 Oh Mandor @ Rp 112,200.00 = Rp 561.00
0.0100 Oh Kepala Tukang @ Rp 102,300.00 = Rp 1,023.00
0.1000 Oh Tukang Kayu @ Rp 92,400.00 = Rp 9,240.00
JUMLAH = Rp 94,734.00
FEE OVER HEAD 10 % 9,473.40
TOTAL = Rp 104,207.40
3 1 M3 Pekerjaan Galian Tanah Biasa sedalam 1 meter
0.9000 Oh Pekerja @ Rp 73,700.00 = Rp 66,330.00
0.0250 Oh Mandor @ Rp 112,200.00 = Rp 2,805.00
JUMLAH 69,135.00
TOTAL = Rp 76,048.50
4 1 M3 Pekerjaan Galian Tanah Biasa sedalam 2 meter
1.2000 Oh Pekerja @ Rp 73,700.00 = Rp 88,440.00
0.0450 Oh Mandor @ Rp 112,200.00 = Rp 5,049.00
JUMLAH 93,489.00
TOTAL = Rp 102,837.90
5 1 M3 Pekerjaan Galian Tanah Keras sedalam 1 meter
1.7000 Oh Pekerja @ Rp 73,700.00 = Rp 125,290.00
0.0320 Oh Mandor @ Rp 112,200.00 = Rp 3,590.40
JUMLAH = Rp 128,880.40
FEE OVER HEAD 10 % 12,888.04
TOTAL = Rp 141,768.44
6 1 M3 Urugan Kembali Tanah Bekas Galian
0.1920 Oh Pekerja @ Rp 73,700.00 = Rp 14,150.40
0.0190 Oh Mandor @ Rp 112,200.00 = Rp 2,131.80
JUMLAH = Rp 16,282.20
TOTAL = Rp 17,910.42
7 1 M3 Urugan Pasir
1.1000 M3 Pasir Urug @ Rp 150,000.00 = Rp 165,000.00
0.3000 Oh Pekerja @ Rp 73,700.00 = Rp 22,110.00
0.0100 Oh Mandor @ Rp 112,200.00 = Rp 1,122.00
JUMLAH = Rp 188,232.00
FEE OVER HEAD 10 % 18,823.20
TOTAL = Rp 207,055.20
8 1 M3 Urugan Tanah
1.1000 M3 Tanah Urug @ Rp 100,000.00 = Rp 110,000.00
0.2500 Oh Pekerja @ Rp 73,700.00 = Rp 18,425.00
0.0250 Oh Mandor @ Rp 112,200.00 = Rp 2,805.00
JUMLAH = Rp 131,230.00
FEE OVER HEAD 10 % 13,123.00
TOTAL = Rp 144,353.00
9 1 M3 Pasangan Pondasi Batu Kosong (Aanstamping)
1.0000 M3 Batu Bela 15/10 cm @ Rp 215,000.00 = Rp 215,000.00
0.7800 Oh Pekerja @ Rp 73,700.00 = Rp 57,486.00

0.3900 Oh Tukang Batu @ Rp 92,400.00 = Rp 36,036.00
0.0390 Oh Mandor @ Rp 112,200.00 = Rp 4,375.80
JUMLAH = Rp 316,887.50
FEE OVER HEAD 10 % 31,688.75
TOTAL = Rp 348,576.25

1 2 3 4 5
10 1 M3 Pasangan Pondasi Batu Kali Camp. 1 pc : 5 psr

1.0000 M3 Batu Bela 15/10 cm @ Rp 215,000.00 = Rp 215,000.00
0.5440 M3 Pasir Pasang @ Rp 226,000.00 = Rp 122,944.00
136.0000 Kg Porland Cement @ Rp 1,500.00 = Rp 204,000.00
1.5000 Oh Pekerja @ Rp 73,700.00 = Rp 110,550.00
0.0750 Oh Mandor @ Rp 112,200.00 = Rp 8,415.00
JUMLAH = Rp 737,881.50
FEE OVER HEAD 10 % 73,788.15
TOTAL = Rp 811,669.65
11 1 M2 Pas. Bata Merah Tebal 1/2 Bata, Camp. 1 pc : 3 psr
85.0000 Bh Batu Bata @ Rp 1,000.00 = Rp 85,000.00
0.0400 Kg Pasir Pasang @ Rp 226,000.00 = Rp 9,040.00
14.3700 M3 Porland Cement @ Rp 1,500.00 = Rp 21,555.00
0.3000 O.h. Pekerja @ Rp 73,700.00 = Rp 22,110.00
0.0150 O.h. Mandor @ Rp 112,200.00 = Rp 1,683.00
0.1000 O.h. Tukang Batu @ Rp 92,400.00 = Rp 9,240.00
0.0100 O.h. Kepala Tukang @ Rp 102,300.00 = Rp 1,023.00
JUMLAH = Rp 149,651.00
FEE OVER HEAD 10 % 14,965.10
TOTAL = Rp 164,616.10
12 1 M2 Pas. Bata Merah Tebal 1/2 Bata, Camp. 1 pc : 5 psr
85.0000 Bh Batu Bata @ Rp 1,000.00 = Rp 85,000.00
0.3000 Oh Pekerja @ Rp 73,700.00 = Rp 22,110.00
0.0150 Oh Mandor @ Rp 112,200.00 = Rp 1,683.00
JUMLAH = Rp 143,746.00
FEE OVER HEAD 10 % 14,374.60
TOTAL = Rp 158,120.60
13 1 M2 Plesteran Traasram Camp. 1 Pc : 3 Psr tbl. 15 mm
0.3000 Oh Pekerja @ Rp 73,700.00 = Rp 22,110.00
0.0150 Oh Mandor @ Rp 112,200.00 = Rp 1,683.00
JUMLAH = Rp 56,025.50
TOTAL = Rp 61,628.05
14 1 M2 Plesteran Camp. 1 Pc : 5 Psr tbl. 15 mm
0.3000 Oh Pekerja @ Rp 73,700.00 = Rp 22,110.00
0.0150 Oh Mandor @ Rp 112,200.00 = Rp 1,683.00
JUMLAH = Rp 52,839.50
TOTAL = Rp 58,123.45
15 1 M2 Acian PC
0.2000 Oh Pekerja @ Rp 73,700.00 = Rp 14,740.00
0.0100 Oh Mandor @ Rp 112,200.00 = Rp 1,122.00
JUMLAH = Rp 31,000.00
TOTAL = Rp 34,100.00
16 1 M3 Membuat Beton 1 Pc : 2 Psr : 3 Bpc
336.0000 Kg Semen Porland @ Rp 1,500.00 = Rp 504,000.00
0.5400 Oh Pasir Beton @ Rp 226,000.00 = Rp 122,040.00
0.8100 Oh Batu Pecah 2/3 cm @ Rp 700,000.00 = Rp 567,000.00
150.0000 Lte Air Kerja @ Rp 66.67 = Rp 10,000.00
2.0000 Oh Pekerja @ Rp 73,700.00 = Rp 147,400.00
1.0000 Oh Mandor @ Rp 112,200.00 = Rp 112,200.00
@ Rp JUMLAH = Rp 1,498,560.50

1 2 3 4 5
17 1 Kg Pembesian dengan Besi Polos atau Besi Berulir

1.0500 Kg Besi Beton (Polos/berulir) @ Rp 11,834.11 = Rp 12,425.81
0.0150 Kg Kawat Beton @ Rp 30,000.00 = Rp 450.00
0.0070 Oh Pekerja @ Rp 73,700.00 = Rp 515.90
0.0004 Oh Mandor @ Rp 112,200.00 = Rp 44.88
0.0070 Oh Tukang Besi @ Rp 92,400.00 = Rp 646.80
0.0007 Oh Kepala Tukang @ Rp 102,300.00 = Rp 71.61
JUMLAH = Rp 14,155.00
18 1 M3 Pasang Bekisting untuk Sloof
0.2100 M3 Kayu Papan Bekisting @ Rp 1,250,000.00 = Rp 262,500.00
0.4000 Kg Paku Biasa (5 - 10 cm) @ Rp 27,000.00 = Rp 10,800.00
0.1000 Ltr Minyak Bekisting @ Rp 5,000.00 = Rp 500.00
0.7800 Oh Pekerja @ Rp 73,700.00 = Rp 57,486.00
0.0390 Oh Mandor @ Rp 112,200.00 = Rp 4,375.80
JUMLAH = Rp 375,687.50
19 1 M3 Pasang Perancah dan Bekisting untuk Kolom
0.2300 M3 Balok Kayu Bekisting @ Rp 1,250,000.00 = Rp 287,500.00
0.1760 M3 Usuk Kayu Bekisting @ Rp 1,250,000.00 = Rp 220,000.00
0.8000 Ltr Minyak Bekisting @ Rp 5,000.00 = Rp 4,000.00
5.0000 Btg Kayu dolken @ Rp 10,000.00 = Rp 50,000.00
4.0700 Lbr Tripleks 4 mm @ Rp 70,000.00 = Rp 284,900.00
0.4500 Oh Pekerja @ Rp 73,700.00 = Rp 33,165.00
0.0100 Oh Mandor @ Rp 112,200.00 = Rp 1,122.00
JUMLAH = Rp 965,752.00
20 1 M3 Pasang Bekisting untuk Balok
0.2110 M3 Balok Kayu Bekisting @ Rp 1,250,000.00 = Rp 263,750.00
0.0900 M3 Usuk Kayu Bekisting 5/7 @ Rp 1,250,000.00 = Rp 112,500.00
5.0000 Btg Kayu Dolken @ Rp 10,000.00 = Rp 50,000.00
0.9900 Oh Pekerja @ Rp 73,700.00 = Rp 72,963.00
0.0500 Oh Mandor @ Rp 112,200.00 = Rp 5,610.00
JUMLAH = Rp 757,228.00
21 1 M3 Beton Rabat Camp. 1 Pc : 3 Psr : 5 Bpc
0.5200 M3 Pasir Beton @ Rp 226,000.00 = Rp 117,520.00
0.8700 M3 Batu Pecah 3/5 cm @ Rp 500,000.00 = Rp 435,000.00
150.0000 Lte Air Kerja @ Rp 66.67 = Rp 10,000.00
1.6500 Oh Pekerja @ Rp 73,700.00 = Rp 121,605.00
0.0800 Oh Mandor @ Rp 112,200.00 = Rp 8,976.00
JUMLAH = Rp 1,045,758.50
FEE OVER HEAD 10 % 104,575.85
TOTAL = Rp 1,150,334.35
22 1 M3 Beton Bertulang Lantai Kerja K-275, Æ 16 - 10, Selimut 5 cm
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Bpc @ Rp 1,498,560.50 = Rp 1,498,560.50
207.4390 Kg Pembesian (Besi Polos/Berulir) @ Rp 14,155.00 = Rp 2,936,299.68
1.0000 M3 Pasang Bekisting @ Rp 458,012.50 = Rp 458,012.50
JUMLAH = Rp 4,892,872.68
FEE OVER HEAD 10 % 489,287.27
TOTAL = Rp 5,382,159.95
23 1 M2 Daun Jendela Rangka Kayu Jati Panil Kaca Polos 5 mm
0.0400 M3 Papan Kayu Jati Kelas Awet I @ Rp 11,000,000.00 = Rp 440,000.00
1.1000 M2 Kaca Polos Tbl. 5 mm @ Rp 150,000.00 = Rp 165,000.00
0.0150 Oh Pekerja @ Rp 73,700.00 = Rp 1,105.50
0.0008 Oh Mandor @ Rp 112,200.00 = Rp 89.76
JUMLAH = Rp 621,589.76
FEE OVER HEAD 10 % 62,158.98
TOTAL = Rp 683,748.74

1 2 3 4 5
24 1 M2 Pasangan Kaca Mati tbl. 5 mm

1.1000 M2 Kaca Polos tbl 5 mm @ Rp 150,000.00 = Rp 165,000.00
4.4000 M1 List Kaca Kayu Kelas II @ Rp 5,000.00 = Rp 22,000.00
0.0050 Kg Paku Halus @ Rp 30,000.00 = Rp 150.00
0.0150 Oh Pekerja @ Rp 73,700.00 = Rp 1,105.50
0.0008 Oh Mandor @ Rp 112,200.00 = Rp 84.15
JUMLAH = Rp 203,734.15
FEE OVER HEAD 10 % 20,373.42
TOTAL = Rp 224,107.57
25 1 M2 Daun Pintu Panil Papan Kayu Jati
0.0400 M3 Papan Kayu Jati Kelas Awet I @ Rp 11,000,000.00 = Rp 440,000.00
0.2500 Kg Paku Halus 3 cm @ Rp 30,000.00 = Rp 7,500.00
1.0000 Oh Pekerja @ Rp 73,700.00 = Rp 73,700.00
0.0500 Oh Mandor @ Rp 112,200.00 = Rp 5,610.00
JUMLAH = Rp 783,385.00
FEE OVER HEAD 10 % 78,338.50
TOTAL = Rp 861,723.50
26 1 M1 Pasangan Listplafond diprofil
1.0500 M1 List Plafond ky kls I @ Rp 5,000.00 = Rp 5,250.00
0.0050 Kg Paku Halus 3 cm @ Rp 30,000.00 = Rp 150.00
0.0210 Oh Pekerja @ Rp 73,700.00 = Rp 1,547.70
0.0010 Oh Mandor @ Rp 112,200.00 = Rp 112.20
JUMLAH = Rp 9,204.90
FEE OVER HEAD 10 % 920.49
TOTAL = Rp 10,125.39
27 1 M2 Plafond Tripleks tbl. 4 mm + Rangka
0.0210 M3 Usuk Kayu Kelas II Uk. (5/7 + 5/10) @ Rp 3,850,000.00 = Rp 80,850.00
0.3470 Lbr Tripleks tbl. 4 mm @ Rp 70,000.00 = Rp 24,290.00
0.0600 Kg Paku Tripleks @ Rp 30,000.00 = Rp 1,800.00
0.0600 Kg Paku Reng @ Rp 27,000.00 = Rp 1,620.00
0.2700 Oh Pekerja @ Rp 73,700.00 = Rp 19,899.00
0.0135 Oh Mandor @ Rp 112,200.00 = Rp 1,514.70
JUMLAH 171,025.70
FEE OVER HEAD 10 % 17,102.57
TOTAL = Rp 188,128.27
28 1 M2 Cat Kilap Kayu (1 lapis Plamir, 1 lapis Cat Dasar, 2 lapis Cat Penutup)
0.2000 Kg Cat Meni @ Rp 35,000.00 = Rp 7,000.00
0.1500 Kg Plamur/Dempul Kayu @ Rp 45,000.00 = Rp 6,750.00
0.1700 Kg Cat Dasar @ Rp 46,000.00 = Rp 7,820.00
0.2600 Kg Cat Penutup 2x @ Rp 75,000.00 = Rp 19,500.00
0.0440 Bh Kuas Biasa 4" @ Rp 12,500.00 = Rp 550.00
0.0700 Oh Pekerja @ Rp 73,700.00 = Rp 5,159.00
0.0025 Oh Mandor @ Rp 112,200.00 = Rp 280.50
0.0090 Oh Tukang Cat @ Rp 92,400.00 = Rp 831.60
JUMLAH = Rp 48,504.90
TOTAL = Rp 53,355.39
29 1 M2 Cat Dinding/Plafond Baru (1 lapis Cat Dasar, 2 lapis Cat Penutup)
0.1000 Kg Cat Dasar @ Rp 15,500.00 = Rp 1,550.00
0.2600 Kg Cat Penutup 2x @ Rp 28,000.00 = Rp 7,280.00
0.0440 Bh Kuas Roll @ Rp 27,000.00 = Rp 1,188.00
0.0200 Oh Pekerja @ Rp 73,700.00 = Rp 1,474.00
0.0025 Oh Mandor @ Rp 112,200.00 = Rp 280.50
0.0630 Oh Tukang Cat @ Rp 92,400.00 = Rp 5,821.20
JUMLAH = Rp 18,238.19
TOTAL = Rp 20,062.01
30 1 M2 Cat Atap Seng
0.3000 Kg Cat Besi/Seng @ Rp 45,000.00 = Rp 13,500.00
0.0440 Bh Kwas Biasa 4" @ Rp 12,500.00 = Rp 550.00
0.0060 Oh Pekerja @ Rp 73,700.00 = Rp 442.20
0.0060 Oh Mandor @ Rp 112,200.00 = Rp 673.20
JUMLAH = Rp 32,985.40
TOTAL = Rp 36,283.94

1 2 3 4 5
31 1 M2 Vernis
0.1500 Ltr Politur @ Rp 80,000.00 = Rp 12,000.00
0.1000 Lbr Ampelas @ Rp 7,000.00 = Rp 700.00
0.0500 Kg Dempul @ Rp 45,000.00 = Rp 2,250.00
0.0100 Bh Kwas Biasa 4" @ Rp 12,500.00 = Rp 125.00
0.1600 Oh Pekerja @ Rp 73,700.00 = Rp 11,792.00
0.0025 Oh Mandor @ Rp 112,200.00 = Rp 280.50
JUMLAH = Rp 43,568.30
TOTAL = Rp 47,925.13
32 1 M1 Plint Lantai Keramik 10/40
4.0000 Bh Keramik 10/40 @ Rp 3,000.00 = Rp 12,000.00
0.0030 M3 Pasir Pasang @ Rp 226,000.00 = Rp 678.00
0.1900 Kg Semen Warna @ Rp 25,000.00 = Rp 4,750.00
0.0800 Oh Pekerja @ Rp 73,700.00 = Rp 5,896.00
0.0300 Oh Mandor @ Rp 112,200.00 = Rp 3,366.00
0.0040 Oh Tukang Batu @ Rp 92,400.00 = Rp 369.60
JUMLAH = Rp 29,808.80
TOTAL = Rp 32,789.68
33 1 M2 Lantai Tegel Keramik 40/40
6.250 Bh Tegel Keramik 40/40 KW 1 @ Rp 12,000.00 = Rp 75,000.00
0.6200 Oh Pekerja @ Rp 73,700.00 = Rp 45,694.00
0.0300 Oh Mandor @ Rp 112,200.00 = Rp 3,366.00
JUMLAH = Rp 240,019.50
FEE OVER HEAD 10 % 24,001.95
TOTAL = Rp 264,021.45
34 1 Bh Pasang Kunci Tanam Double Slag
1.0000 Bh Kunci Tanam Double Slag (Merk Paori) @ Rp 230,000.00 = Rp 230,000.00
0.0100 Oh Pekerja @ Rp 73,700.00 = Rp 737.00
0.0050 Oh Mandor @ Rp 112,200.00 = Rp 561.00
JUMLAH = Rp 246,181.00
FEE OVER HEAD 10 % 24,618.10
TOTAL = Rp 270,799.10
35 1 BH Titik Mata Lampu
1.000 Bh Fiting tempel broco @ Rp 15,000.00 = Rp 15,000.00
1.0000 Bh T.Dos @ Rp 7,500.00 = Rp 7,500.00
1.0000 Bh Elbow @ Rp 2,500.00 = Rp 2,500.00
0.5000 Btng Pipa Instalasi @ Rp 70,000.00 = Rp 35,000.00
4.0000 Bh Klem Pipa @ Rp 2,000.00 = Rp 8,000.00
2.0000 Bh Isolator @ Rp 16,000.00 = Rp 32,000.00
5.0000 M1 Kabel NYY 2 x 2,5 mm @ Rp 18,000.00 = Rp 90,000.00
0.6000 Oh Pekerja @ Rp 73,700.00 = Rp 44,220.00
0.0300 Oh Mandor @ Rp 112,200.00 = Rp 3,366.00
0.8000 Oh Tukang Listrik @ Rp 92,400.00 = Rp 73,920.00
JUMLAH = Rp 547,690.00
FEE OVER HEAD 10 % 54,769.00
TOTAL = Rp 602,459.00
36 1 BH Box Sekring Group
1.0000 Bh Box sekring group @ Rp 41,250.00 = Rp 41,250.00
0.2000 Oh Pekerja @ Rp 73,700.00 = Rp 14,740.00
0.0100 Oh Mandor @ Rp 112,200.00 = Rp 1,122.00
0.4000 Oh Tukang Listrik @ Rp 92,400.00 = Rp 36,960.00
JUMLAH = Rp 96,118.00
TOTAL = Rp 105,729.80

1 2 3 4 5
37 1 M2 Pasang Jalusi/Kisi - kisi

0.0124 M3 Papan Kayu Kelas II 2/11 cm @ Rp 4,000,000.00 = Rp 49,680.00
0.0150 Kg Paku @ Rp 27,000.00 = Rp 405.00
0.5000 Oh Pekerja @ Rp 73,700.00 = Rp 36,850.00
0.0250 Oh Mandor @ Rp 112,200.00 = Rp 2,805.00
JUMLAH = Rp 295,000.00
FEE OVER HEAD 10 % 29,500.00
TOTAL = Rp 324,500.00
38 1 M1 Pasangan Listplank 3 /20 diprofil Kayu Kelas II
0.0060 M3 Papan Kayu Kelas II @ Rp 4,000,000.00 = Rp 24,000.00
0.0600 Kg Paku Halus 2 - 5 cm @ Rp 27,000.00 = Rp 1,620.00
0.1500 Oh Pekerja @ Rp 73,700.00 = Rp 11,055.00
0.0750 Oh Mandor @ Rp 112,200.00 = Rp 8,415.00
JUMLAH = Rp 70,747.50
TOTAL = Rp 77,822.25
39 1 M3 Kuda-kuda Kayu Kelas II
1.0000 M3 Balok Kayu Kelas II @ Rp 4,000,000.00 = Rp 4,000,000.00
0.8000 Kg Paku > 10 cm @ Rp 27,000.00 = Rp 21,600.00
2.0000 Oh Pekerja @ Rp 73,700.00 = Rp 147,400.00

1.0000 Oh Mandor @ Rp 112,200.00 = Rp 112,200.00
JUMLAH = Rp 4,896,980.00
FEE OVER HEAD 10 % 489,698.00
TOTAL = Rp 5,386,678.00
40 1 M3 Gording Kayu Kelas II
1.0000 M3 Balok Kayu Kelas II @ Rp 4,000,000.00 = Rp 4,000,000.00
0.8000 Kg Paku > 10 cm @ Rp 27,000.00 = Rp 21,600.00
1.3000 Oh Pekerja @ Rp 73,700.00 = Rp 95,810.00

0.0670 Oh Mandor @ Rp 112,200.00 = Rp 7,517.40
JUMLAH = Rp 4,181,052.81
FEE OVER HEAD 10 % 418,105.28
TOTAL = Rp 4,599,158.09
41 1 M2 Pasang Atap Gelombang BJLS 0,20 mm
0.8300 Lbr Seng Gelombang BJLS 0,20 mm @ Rp 65,000.00 = Rp 53,950.00
0.0200 Kg Paku Seng @ Rp 40,000.00 = Rp 800.00
0.1200 Oh Pekerja @ Rp 73,700.00 = Rp 8,844.00
0.0060 Oh Mandor @ Rp 112,200.00 = Rp 673.20
0.0600 Oh Tukang Seng @ Rp 92,400.00 = Rp 5,544.00
JUMLAH = Rp 70,425.00
TOTAL = Rp 77,467.50
42 1 M1 Pasang Bubungan Atap Seng BJLS 0,30
1.1000 M1 Seng Plat BJLS 0,30 ( lebar 45 cm ) @ Rp 35,000.00 = Rp 38,500.00
0.0400 Kg Paku Seng @ Rp 40,000.00 = Rp 1,600.00
0.1200 Oh Pekerja @ Rp 73,700.00 = Rp 8,844.00
0.0060 Oh Mandor @ Rp 112,200.00 = Rp 673.20
0.0600 Oh Tukang Seng @ Rp 92,400.00 = Rp 5,544.00
JUMLAH = Rp 55,775.00
TOTAL = Rp 61,352.50
43 1 M3 Pasang Kusen Pintu Dan Jendela Kayu Kelas I
1.0000 M3 Balok Kayu Kelas I Uk. 6/12 cm @ Rp 13,700,000.00 = Rp 13,700,000.00
3.0000 Oh Pekerja @ Rp 73,700.00 = Rp 221,100.00
0.1500 Oh Mandor @ Rp 112,200.00 = Rp 16,830.00
JUMLAH = Rp 14,964,230.00
FEE OVER HEAD 10 % 1,496,423.00
TOTAL = Rp 16,460,653.00

1 2 3 4 5
44 1 M2 Pek. Plamir
3.2500 Kg Plamir @ Rp 14,000.00 = Rp 45,500.00
0.2000 Oh Pekerja @ Rp 73,700.00 = Rp 14,740.00
0.0100 Oh Mandor @ Rp 112,200.00 = Rp 1,122.00
JUMLAH = Rp 71,625.00
TOTAL = Rp 78,787.50
45 1 Bh Pasang Engsel Pintu
1.0000 Bh Engsel Pintu @ Rp 15,000.00 = Rp 15,000.00
0.0100 Oh Pekerja @ Rp 73,700.00 = Rp 737.00
0.0050 Oh Mandor @ Rp 112,200.00 = Rp 561.00
JUMLAH = Rp 18,707.00
TOTAL = Rp 20,577.70
46 1 Bh Pasang Grendel Pintu
1.0000 Bh Grendel Pintu @ Rp 12,000.00 = Rp 12,000.00
0.0100 Oh Pekerja @ Rp 73,700.00 = Rp 737.00
0.0050 Oh Mandor @ Rp 112,200.00 = Rp 561.00
JUMLAH = Rp 15,707.00
TOTAL = Rp 17,277.70
47 1 Bh Pasang Engsel Jendela
1.0000 Bh Engsel Jendela @ Rp 12,000.00 = Rp 12,000.00
0.0100 Oh Pekerja @ Rp 73,700.00 = Rp 737.00
0.0050 Oh Mandor @ Rp 112,200.00 = Rp 561.00
JUMLAH = Rp 15,707.00
TOTAL = Rp 17,277.70
48 1 Bh Pasang Grendel Jendela
1.0000 Bh Grendel Jendela @ Rp 10,000.00 = Rp 10,000.00
0.0100 Oh Pekerja @ Rp 73,700.00 = Rp 737.00
0.0050 Oh Mandor @ Rp 112,200.00 = Rp 561.00
JUMLAH = Rp 13,707.00
TOTAL = Rp 15,077.70
49 1 Bh Pasang Kait Angin/Hak Angin
1.0000 Bh Kait Angin/Hak Angin @ Rp 9,000.00 = Rp 9,000.00
0.0100 Oh Pekerja @ Rp 73,700.00 = Rp 737.00
0.0050 Oh Mandor @ Rp 112,200.00 = Rp 561.00
JUMLAH = Rp 12,707.00
TOTAL = Rp 13,977.70
50 1 M2 Pek. Daun Pintu Lapis Alumunium Foil
0.5500 Lbr Alumunium Foil @ Rp 120,000.00 = Rp 66,000.00
0.5500 Lbr Teakwood 3 mm @ Rp 122,000.00 = Rp 67,100.00
0.1500 Kg Paku Halus @ Rp 30,000.00 = Rp 4,500.00
0.0190 M3 Papan Kayu Klas II @ Rp 4,000,000.00 = Rp 76,000.00
0.1500 O.h Tukang @ Rp 92,400.00 = Rp 13,860.00
0.5000 O.h Kepala Tukang @ Rp 102,300.00 = Rp 51,150.00
0.0150 O.h Pekerja @ Rp 73,700.00 = Rp 1,105.50
0.0150 O.h Mandor @ Rp 112,200.00 = Rp 1,683.00
JUMLAH = Rp 281,398.50
FEE OVER HEAD 10 % 28,139.85
TOTAL = Rp 309,538.35

1 2 3 4 5
51 1 M2 Lantai Tegel Keramik 20/20 Permukaan Kasar

25.000 Bh Tegel Keramik 20/20 KW 1 Permukaan Kasar @ Rp 3,000.00 = Rp 75,000.00
0.6200 Oh Pekerja @ Rp 73,700.00 = Rp 45,694.00
0.0300 Oh Mandor @ Rp 112,200.00 = Rp 3,366.00
JUMLAH = Rp 240,019.50
FEE OVER HEAD 10 % 24,001.95
TOTAL = Rp 264,021.45
52 1 M2 Lantai Tegel Keramik 20/20 Permukaan Licin
25.000 Bh Tegel Keramik 20/20 KW 1 Permukaan Licin @ Rp 3,000.00 = Rp 75,000.00
0.6200 Oh Pekerja @ Rp 73,700.00 = Rp 45,694.00
0.0300 Oh Mandor @ Rp 112,200.00 = Rp 3,366.00
JUMLAH = Rp 240,019.50
FEE OVER HEAD 10 % 24,001.95
TOTAL = Rp 264,021.45
53 1 M3 Pasang Perancah dan Bekisting untuk Cor Plat
0.1200 M3 Balok Kayu Kelas II 6/12 @ Rp 4,000,000.00 = Rp 480,000.00
0.3520 M3 Usuk Kayu Kelas II 5/7 @ Rp 3,850,000.00 = Rp 1,355,200.00
58.0000 Btg Bambu Æ 15 cm @ Rp 25,000.00 = Rp 1,450,000.00
0.9900 Oh Pekerja @ Rp 73,700.00 = Rp 72,963.00
0.0500 Oh Mandor @ Rp 112,200.00 = Rp 5,610.00
JUMLAH = Rp 3,730,263.00
54 1 M3 Pekerjaan Beton Bertulang Plat Lantai, Æ 10 - 15
1.0000 M3 Pasang Bekisting untuk Plat @ Rp 3,730,263.00 = Rp 3,730,263.00
JUMLAH = Rp 6,510,743.04
FEE OVER HEAD 10 % 651,074.30
TOTAL = Rp 7,161,817.35
55 1 M2 Pas. Bata Merah tampa spesi
85.0000 Bh Batu Bata @ Rp 1,000.00 = Rp 85,000.00
0.3000 Oh Pekerja @ Rp 73,700.00 = Rp 22,110.00
0.0150 Oh Mandor @ Rp 112,200.00 = Rp 1,683.00
JUMLAH = Rp 119,056.00
FEE OVER HEAD 10 % 11,905.60
TOTAL = Rp 130,961.60
56 1 M2 Pasang Bekisting untuk Footplat
0.0720 M3 Kayu Papan Kelas II @ Rp 4,000,000.00 = Rp 288,000.00
0.0180 M3 Balok Kayu Kelas II @ Rp 4,000,000.00 = Rp 72,000.00
0.6600 Oh Pekerja @ Rp 73,700.00 = Rp 48,642.00
0.0330 Oh Mandor @ Rp 112,200.00 = Rp 3,702.60
JUMLAH = Rp 458,012.50
FEE OVER HEAD 10 % 45,801.25
TOTAL = Rp 503,813.75

1 2 3 4 5
57 1 M3 Pekerjaan Beton Bertulang Footplat Æ 16

2.5000 M2 Pasang Bekisting untuk Footplat @ Rp 458,012.50 = Rp 1,145,031.25
JUMLAH = Rp 6,974,145.08
FEE OVER HEAD 10 % 697,414.51
TOTAL = Rp 7,671,559.59
58 1 M3 Pekerjaan Beton Bertulang Kolom, Uk. 10/10, Tul. 4 Æ 10 Beugel Æ 6 - 20, Selimut 4 cm
1.0000 M3 Pasang Bekisting untuk Kolom @ Rp 965,752.00 = Rp 965,752.00
JUMLAH = Rp 6,379,586.35
FEE OVER HEAD 10 % 637,958.63
TOTAL = Rp 7,017,544.98
59 1 M3 Pekerjaan Beton Bertulang Sloof, Uk. 20/30, Tul. 6 Æ 12 Beugel Æ 8 - 15, Selimut 3 cm,
1.0000 M3 Pasang Bekisting untuk Sloof @ Rp 375,687.50 = Rp 375,687.50
JUMLAH = Rp 3,667,559.49
FEE OVER HEAD 10 % 366,755.95
TOTAL = Rp 4,034,315.44
60 1 M3 Pasangan Pondasi Batu Kali Camp. 1 pc : 4 psr
1.2000 M3 Batu Kali @ Rp 215,000.00 = Rp 258,000.00
1.5000 Oh Pekerja @ Rp 73,700.00 = Rp 110,550.00
0.0750 Oh Mandor @ Rp 112,200.00 = Rp 8,415.00
JUMLAH = Rp 788,381.50
FEE OVER HEAD 10 % 78,838.15
TOTAL = Rp 867,219.65
61 1 M3 Pekerjaan Beton Bertulang Ringbalk, Uk. 20/13, Tul. 4 Æ 12 Beugel Æ 6 - 15, Selimut 3 cm
1.0000 M3 Pasang Bekisting untuk Balok @ Rp 757,228.00 = Rp 757,228.00
JUMLAH = Rp 4,606,410.77
FEE OVER HEAD 10 % 460,641.08
TOTAL = Rp 5,067,051.85
62 1 M3 Pekerjaan Beton Bertulang Balok Latei, Uk. 15/12, Tul. 4 Æ 10 Beugel Æ 8 - 15, Selimut 3 cm
JUMLAH = Rp 4,459,906.49
FEE OVER HEAD 10 % 445,990.65
TOTAL = Rp 4,905,897.14
63 1 Unit Pemasangan Kloset Jongkok
1.0000 Bh Kloset Jongkok @ Rp 225,000.00 = Rp 225,000.00
6.0000 Kg Semen Portland @ Rp 1,500.00 = Rp 9,000.00
1.5000 O.h. Tukang @ Rp 92,400.00 = Rp 138,600.00
1.5000 O.h. Kepala Tukang @ Rp 102,300.00 = Rp 153,450.00
1.0000 O.h. Pekerja @ Rp 73,700.00 = Rp 73,700.00
0.1600 O.h. Mandor @ Rp 112,200.00 = Rp 17,952.00
JUMLAH = Rp 619,962.00
FEE OVER HEAD 10 % 61,996.20
TOTAL = Rp 681,958.20
64 1 Bh Pasangan Floor Drain
1.0000 Bh Floor Drain @ Rp 30,000.00 = Rp 30,000.00
0.0100 Oh Pekerja @ Rp 73,700.00 = Rp 737.00
0.0050 Oh Mandor @ Rp 112,200.00 = Rp 561.00
0.1000 Oh Tukang @ Rp 92,400.00 = Rp 9,240.00
JUMLAH = Rp 41,561.00
TOTAL = Rp 45,717.10

1 2 3 4 5
65 1 bh Pek. Memasang 1 Buah Wastafel

1.0000 Bh Wastafel @ Rp 600,000.00 = Rp 600,000.00
1.0000 Bh Perlengkapan 12 % x Harga = Rp 72,000.00
1.5000 Kg Semen @ Rp 1,500.00 = Rp 2,250.00
0.0900 Oh Tukang @ Rp 92,400.00 = Rp 8,316.00
0.0540 Oh Pekerja @ Rp 73,700.00 = Rp 3,979.80
0.0270 Oh Mandor @ Rp 112,200.00 = Rp 3,029.40
JUMLAH = Rp 692,755.90
FEE OVER HEAD 10 % 69,275.59
TOTAL = Rp 762,031.49
76 1 M3 Pekerjaan Beton Bertulang Gewel, Uk. 12/15, Tul. 4 Æ 12 Beugel Æ 8 - 15, Selimut 3 cm
JUMLAH = Rp 4,659,194.78
FEE OVER HEAD 10 % 465,919.48
TOTAL = Rp 5,125,114.26
77 1 M2 Lantai Tegel Keramik 10/10 Permukaan Kasar
100.000 Bh Tegel Keramik 10/10 KW 1 Permukaan Kasar @ Rp 705.00 = Rp 70,500.00
0.6200 Oh Pekerja @ Rp 73,700.00 = Rp 45,694.00
0.0300 Oh Mandor @ Rp 112,200.00 = Rp 3,366.00
JUMLAH = Rp 235,519.50
FEE OVER HEAD 10 % 23,551.95
TOTAL = Rp 259,071.45
79 1 M2 Lantai Tegel Keramik 10/10 Permukaan Licin
100.000 Bh Tegel Keramik 10/10 KW 1 Permukaan Licin @ Rp 705.00 = Rp 70,500.00
0.6200 Oh Pekerja @ Rp 73,700.00 = Rp 45,694.00
0.0300 Oh Mandor @ Rp 112,200.00 = Rp 3,366.00
JUMLAH = Rp 235,519.50
FEE OVER HEAD 10 % 23,551.95
TOTAL = Rp 259,071.45
80 1 M3 Pekerjaan Beton Bertulang Kolom, Uk. 20/20, Tul. 4 Æ 12 Beugel Æ 8 - 15
JUMLAH = Rp 4,264,998.75
FEE OVER HEAD 10 % 426,499.88
TOTAL = Rp 4,691,498.63
81 1 M3 Pekerjaan Beton Bertulang Kolom, Uk. 20/30, Tul. 6 Æ 12 Beugel Æ 8 - 15
JUMLAH = Rp 4,257,623.99
FEE OVER HEAD 10 % 425,762.40
TOTAL = Rp 4,683,386.39
82 1 M3 Pekerjaan Beton Bertulang Kolom, Uk. 12/15, Tul. 4 Æ 12 Beugel Æ 8 - 15, Selimut 3 cm
JUMLAH = Rp 6,083,930.80
FEE OVER HEAD 10 % 608,393.08
TOTAL = Rp 6,692,323.88
83 1 M3 Pekerjaan Beton Bertulang Balok Uk. 15/20, Tul. 4 Æ 12 Beugel Æ 8 - 15, Selimut 3 cm, Camp. 1 Pc : 2 Psr : 3 Bpc
1.0000 M3 Membuat Beton Camp. 1 Pc : 2 Ps : 3 Bpc @ Rp 1,498,560.50 = Rp 1,498,560.50
JUMLAH = Rp 4,627,133.70
FEE OVER HEAD 10 % 462,713.37
TOTAL = Rp 5,089,847.07

1 2 3 4 5
JUMLAH = Rp 4,659,194.78
FEE OVER HEAD 10 % 465,919.48
TOTAL = Rp 5,125,114.26
85 1 M2 Dinding Keramik 20/25
20.000 Bh Tegel Keramik 20/25 KW 1 @ Rp 3,750.00 = Rp 75,000.00
0.6200 Oh Pekerja @ Rp 73,700.00 = Rp 45,694.00
0.0300 Oh Mandor @ Rp 112,200.00 = Rp 3,366.00
JUMLAH = Rp 240,019.50
FEE OVER HEAD 10 % 24,001.95
TOTAL = Rp 264,021.45
86 1 M3 Pekerjaan Beton Bertulang Sloof, Uk. 20/25, Tul. 4 Æ 12 Beugel Æ 8 - 15, Selimut 3 cm,
JUMLAH = Rp 3,446,628.21
FEE OVER HEAD 10 % 344,662.82
TOTAL = Rp 3,791,291.03
87 1 M3 Pekerjaan Beton Bertulang Balok Latei, Uk. 15/15, Tul. 4 Æ 12 Beugel Æ 8 - 15, Selimut 3 cm
JUMLAH = Rp 5,247,349.31
FEE OVER HEAD 10 % 524,734.93
TOTAL = Rp 5,772,084.24
JUMLAH = Rp 4,625,236.93
FEE OVER HEAD 10 % 462,523.69
TOTAL = Rp 5,087,760.62
89 1 M3 Pekerjaan Beton Bertulang Balok Gewel, Uk. 15/20, Tul. 4 Æ 12 Beugel Æ 8 - 15, Selimut 3 cm
JUMLAH = Rp 4,625,236.93
FEE OVER HEAD 10 % 462,523.69
TOTAL = Rp 5,087,760.62
89 1 M3 Pekerjaan Beton Bertulang Balok Gewel, Uk. 10/20, Tul. 4 Æ 12 Beugel Æ 8 - 20, Selimut 4 cm
JUMLAH = Rp 5,300,303.18
FEE OVER HEAD 10 % 530,030.32
TOTAL = Rp 5,830,333.50
90 1 M3 Pekerjaan Beton Bertulang Sloof, Uk. 15/20, Tul. 4 Æ 12 Beugel Æ 8 - 20, Selimut 4 cm
JUMLAH = Rp 3,997,908.96
FEE OVER HEAD 10 % 399,790.90
TOTAL = Rp 4,397,699.85
91 1 M2 Daun Pintu Panil Papan Kelas I Lapis Alumunium Foil
0.0400 M3 Papan Kayu Klas I @ Rp 12,000,000.00 = Rp 480,000.00
0.5500 Lbr Alumunium Foil @ Rp 120,000.00 = Rp 66,000.00
0.2500 Kg Paku Halus 3 cm @ Rp 30,000.00 = Rp 7,500.00
1.0000 Oh Pekerja @ Rp 73,700.00 = Rp 73,700.00
0.0500 Oh Mandor @ Rp 112,200.00 = Rp 5,610.00
JUMLAH = Rp 889,385.00
FEE OVER HEAD 10 % 88,938.50
TOTAL = Rp 978,323.50
1 2 3 4 5
92 1 M3 Pekerjaan Beton Bertulang Balok, Uk. 15/25, Tul. 6 Æ 12 Beugel Æ 8 - 15, Selimut 3 cm
JUMLAH = Rp 4,923,312.98
FEE OVER HEAD 10 % 492,331.30
TOTAL = Rp 5,415,644.28
93 1 Paket Dinding Sekat Papan Kayu Kelas II
- Kayu Atas pada Latei
0.0602 M3 Balok Kayu 6/12 @ Rp 4,000,000.00 = Rp 240,768.00
- Kayu Berdiri 2 sisi
0.0459 M Balok Kayu 6/12
3
@ Rp 4,000,000.00 = Rp 183,744.00
0.6699 M3 Papan Sekat Tebal 2,5 cm @ Rp 4,000,000.00 = Rp 2,679,600.00
0.0610 M3 List Pengapit Papan Sekat 4/6 @ Rp 4,000,000.00 = Rp 243,936.00
12.0000 Bh Baut Sponing Atas + Samping Æ 12,P = 15 cm @ Rp 7,500.00 = Rp 90,000.00
42.0000 Bh Gredel Pintu Ukuran Besar @ Rp 12,000.00 = Rp 504,000.00
0.4500 Kg Paku Biasa @ Rp 27,000.00 = Rp 12,150.00
JUMLAH = Rp 3,954,198.00
UPAH 15 % 593,129.70
JUMLAH = Rp 4,547,327.70
FEE OVER HEAD 10 % 454,732.77
TOTAL = Rp 5,002,060.47
JUMLAH = Rp 4,839,826.77
FEE OVER HEAD 10 % 483,982.68
TOTAL = Rp 5,323,809.45
95 1 M3 Pekerjaan Beton Bertulang Kolom, Uk. 20/25, Tul. 4 Æ 12 Beugel Æ 8 - 15, Selimut 3 cm,
JUMLAH = Rp 4,036,692.71
FEE OVER HEAD 10 % 403,669.27
TOTAL = Rp 4,440,361.98
96 1 M3 Pekerjaan Beton Bertulang Ring balk, Uk. 10/20, Tul. 4 Æ 12 Beugel Æ 8 - 20, Selimut 4 cm,
JUMLAH = Rp 5,300,303.18
FEE OVER HEAD 10 % 530,030.32
TOTAL = Rp 5,830,333.50
97 1 M2 Pasang Atap Spandeck Zincalume
1.1000 M2 Atap Spandeck Zincalume @ Rp 82,559.74 = Rp 90,815.71
6.0000 Bh Screw Cteks 12-4 x 50 @ Rp 2,000.00 = Rp 12,000.00
2.0000 Bh Screw Cteks 10 x 16-16 @ Rp 1,500.00 = Rp 3,000.00
0.0200 Oh Pekerja @ Rp 73,700.00 = Rp 1,474.00
0.0060 Oh Mandor @ Rp 112,200.00 = Rp 673.20
0.0800 Oh Tukang Atap @ Rp 92,400.00 = Rp 7,392.00
JUMLAH = Rp 116,377.91
FEE OVER HEAD 10 % 11,637.79
TOTAL = Rp 128,015.70
9 1 M3 Pasang Lapisan Batu Koral
RENCANA ANGGARAN BIAYA

HARGA SATUAN JUMLAH HARGA
NO JENIS KEGIATAN VOL SAT
(RP) (RP)
1 2 3 4 5 6 = 3*5
I. PEKERJAAN PERSIAPAN
1 Pek. Pembongkaran 1.000 Ls 100,000.00 100,000.00
2 Pengukuran dan Pemasangan Bouwplank 2.000 M1 104,207.40 208,414.80
3 Administrasi, Dokumentasi dan Pelaporan 1.000 Ls 100,000.00 100,000.00
4 Penyediaan Air Kerja 1.000 Ls 383,000.00 383,000.00
5 Papan Nama Proyek 1.000 Ls 100,000.00 100,000.00
SUB JUMLAH I 891,414.80
II. PEKERJAAN PONDASI
1 Galian Tanah Pondasi 8.281 M3 76,048.50 629,757.63
2 Pek. Urugan Kembali Tanah Bekas Galian 2.070 M3 17,910.42 37,079.05
3 Pek. Urugan Pasir dibawah Pondasi 0.630 M3 207,055.20 130,444.78
4 Pek. Pas. Batu Kosong (Aanstamping) 1.911 M3 348,576.25 666,129.21
5 Pasangan Pondasi Batu Kali 1 pc : 5 psr 10.154 M3 811,669.650 8,241,693.63
S U B J U M L A H II 9,705,104.29
III. PEKERJAAN BETON
1 Pek. Beton Bertulang Sloof 15/20, 1 Pc : 2 Psr : 3 Bpc 0.690 M3 4,397,699.85 3,034,412.90
2 Pek. Beton Bertulang Kolom Praktis 15/15 cm, 1 Pc : 2 Psr : 3 Bpc 0.441 M3 5,687,964.13 2,508,392.18
3 Pek. Beton Bertulang Ringbalk 10/20 cm), 1 Pc : 2 Psr : 3 Bpc 1.092 M3 5,830,333.50 6,366,724.18
4 Pek. Beton Bertulang Gewel 10/20 cm, 1 Pc : 2 Psr : 3 Bpc 0.105 M3 5,830,333.50 612,185.02
5 Pek. Beton Bertulang Kolom Praktis Gewel 10/10 cm, 1 Pc : 2 Psr : 3 Bpc 0.022 M3 7,017,544.98 154,385.99
S U B J U M L A H III 12,676,100.26
IV. PEKERJAAN DINDING DAN PLESTERAN
1 Pek. Dinding Tembok Bata Merah Gewel camp. 1 pc : 5 psr 25.490 M2 158,120.60 4,030,494.09
2 Pek. Plesteran Dinding Tembok, camp. 1 pc : 5 psr 50.980 M2 58,123.45 2,963,133.48
3 Pek. Acian Tembok 65.000 M2 34,100.00 2,216,500.00
S U B J U M L A H IV 9,210,127.58
V. PEK. KUSEN, DAUN PINTU DAN JENDELA
1 Kusen Pintu + Jendela + Bouven Kayu Klas I (5/12 cm) diprofil 0.277 M3 16,460,653.00 4,559,600.88
2 Pek. Daun Pintu Teakwood Lapis Alumunium Foil 6.100 M2 309,538.35 1,888,183.94
3 Pek. Kaca Zig - Zag (Polos 5 mm) Bouven dan Pintu 1.393 M2 224,107.57 312,181.84
4 Angker Kosen 8.000 Bh 1,500.00 12,000.00
SUB JUMLAH V 6,771,966.65
VI. PEK. KUNCI DAN GANTUNGAN
1 Pas. Kunci Tanam Double Slaag (2x putar Uk. Besar) 4.000 Bh 270,799.10 1,083,196.40
2 Pas. Engsel Daun Pintu kupu-kupu merk ARCH 12.000 Bh 20,577.70 246,932.40
3 Pas. Grendel Daun Pintu 4.000 Bh 17,277.70 69,110.80
SUB J U M L A H VI 1,399,239.60
VII. PEKERJAAN ATAP
1 Kuda - kuda + ikatan Angin + Balok Gewel Kayu Kelas II ( 6/12+ 3/12) 0.236 M3 5,386,678.00 1,271,256.01
2 Gording Kayu Klas II (5/10 + Klos) 0.528 M3 4,599,158.09 2,428,355.47
3 List plank Kayu Kelas II (diprofil) 28.600 M1 77,822.25 2,225,716.35
4 Pek. Atap Seng Gelombang BJLS 0,20 mm 54.560 M2 77,467.50 4,226,626.80
5 Bubungan Seng Plat BJLS 0,30 mm 8.800 M1 61,352.50 539,902.00
6 Mur Bout Diameter 12 mm, p = 15 cm 8.000 Bh 7,500.00 60,000.00
7 Mur Bout Diameter 12 mm, p = 25 cm 2.000 Bh 10,000.00 20,000.00
8 Angker Bout Diameter 12 mm, p = 40 cm 2.000 Bh 12,500.00 25,000.00
9 Ring Bout Diameter 12 mm 24.000 Bh 1,000.00 24,000.00
10 Beugel U Besi Plat 4 mm x 4 cm 1.000 Bh 16,000.00 16,000.00
11 Besi Strip 3 mm x 4 Cm = 3 Lubang 4.000 Bh 17,500.00 70,000.00
12 Residu Rangka Atap (kuda-kuda dan gording) 1.000 Ls 100,000.00 100,000.00
SUB J U M L A H VII 11,006,856.63
VIII. PEKERJAAN LANTAI
1 Urugan Tanah Peninggian Lantai 1.500 M3 144,353.00 216,529.50
2 Urugan Pasir dibawah Lantai 0.802 M3 207,055.20 166,058.27
3 Rabat Beton, 1 Pc : 3 Psr : 5 Bpc 0.681 M3 1,150,334.35 783,377.69
SUB J U M L A H VIII 1,165,965.46
IX. PEKERJAAN PENGECATAN/FINISHING
1 Pengecatan Kayu Kusen 10.220 M2 53,355.39 545,292.09
2 Cat List Plank 9.152 M2 53,355.39 488,308.53
SUB J U M L A H IX 1,033,600.62
X PEKERJAAN SANITASI
1 Klosed Jongkok 2.000 Bh 681,958.20 1,363,916.40
2 Floor Drain 2.000 Bh 45,717.10 91,434.20
3 Pipa PVC Dia. 4 " 8.000 M1 62,500.00 500,000.00
4 Elbouw PVC Dia. 4" 3.000 Bh 45,000.00 135,000.00
5 Socket PVC Dia. 4" 1.000 Bh 20,000.00 20,000.00
6 Pipa PVC Dia. 2 " 9.000 M1 37,500.00 337,500.00
7 Elbouw PVC Dia. 2" 4.000 Bh 17,500.00 70,000.00
8 Socket PVC Dia. 2" 1.000 Bh 18,500.00 18,500.00
9 Tee Stook PVC Dia. 2" 1.000 Bh 25,000.00 25,000.00
10 Pipa PVC Dia. 1/2 " 2.750 M1 17,500.00 48,125.00
11 Elbouw PVC Dia. 1/2" 2.000 Bh 5,000.00 10,000.00
12 Tee Stook PVC Dia. 1/2" 1.000 Bh 7,500.00 7,500.00
13 Kran Air PVC Dia. 1/2" 2.000 Bh 30,000.00 60,000.00
14 Pipa PVC Dia. 4 " Untuk Septiktank dan Peresapan 2.000 M1 62,500.00 125,000.00
15 Tee Stook PVC Dia. 4" 1.000 Bh 30,000.00 30,000.00
16 Pipa PVC Dia. 2 " Untuk Septiktank dan Peresapan 2.000 M1 37,500.00 75,000.00
17 Ember Besar 2.000 Bh 75,000.00 150,000.00
SUB JUMLAH X 3,066,975.60
XI PEKERJAAN LAIN - LAIN
REKAPITULASI

NO URAIAN PEKERJAAN
1 2
I PEKERJAAN PERSIAPAN
II PEKERJAAN PONDASI
III PEKERJAAN BETON
IV PEKERJAAN DINDING DAN PLESTERAN
V PEK. KUSEN, DAUN PINTU DAN JENDELA
VI PEK. KUNCI DAN GANTUNGAN
VII PEKERJAAN ATAP
VIII PEKERJAAN LANTAI
IX PEKERJAAN PENGECATAN/FINISHING
X PEKERJAAN SANITASI
XI PEKERJAAN LAIN - LAIN
A. TOTAL
B. PPN (11 % x C)
C. JUMLAH (D + C)
D. DIBULATKAN
Terbilang : Enam Puluh Tiga Juta Empat Ratus Enam Puluh Enam Ribu Rupiah
Disetujui Oleh Diperiksa Oleh

Pejabat Pembut Komitmen Kepala Bidang Penataan
Dinas Pendidikan Kepemudaan dan Olah Raga Ruang dan Cipta Karya
Kabupaten Flores Timur Kabupaten Flores Timur
Francy Antony Moton Langkamau, Amd Ade Maryani Afen Pah, ST

NIP. 19790809 2009011 0 11 NIP. 198110911 200803 1 002
Mengetahui/Menyetujui Mengetahui
PJ. Kepala Dinas Pendidikan Kepemudaan dan Kepala Dinas Pekerjaan Umum dan Penataan
Olahraga Kabupaten Flores Timur Ruang Kabupaten Flores Timur
Felix Suban Hoda, SS. M. Ed Johanes Brecmans S. Tukan, ST. MT

Pembina Pembina TK. I (IV/b)
NIP. 196903291 99903 1 003 NIP. 19720413 199903 1 005
REKAPITULASI
DENGAN TINGKAT KERUSAKAN MINIMAL SEDANG BESERTA SANITASINYA

G - KECAMATAN ADONARA TIMUR - KABUPATEN FLORES TIMUR
TOTAL BIAYA
( RP)
3
891,414.80
9,705,104.29
12,676,100.26
9,210,127.58
6,771,966.65
1,399,239.60
11,006,856.63
1,165,965.46
1,033,600.62
3,066,975.60
250,000.00
57,177,351.49
6,289,508.66
63,466,860.16
63,466,000.00
h Enam Ribu Rupiah
Larantuka, 14 Mei 2022
Diperiksa Oleh Dibuat Oleh

Kepala Bidang Penataan Konsultan Perencana
Ruang dan Cipta Karya PT. Citra Ngada Plan
Kabupaten Flores Timur Perwakilan Flores Timur
Ade Maryani Afen Pah, ST Ir. Yosep Watowuan

NIP. 198110911 200803 1 002 Kepala Perwakilan
Mengetahui
Kepala Dinas Pekerjaan Umum dan Penataan
Ruang Kabupaten Flores Timur
Johanes Brecmans S. Tukan, ST. MT

Pembina TK. I (IV/b)
NIP. 19720413 199903 1 005
JANGKA WAKTU PELAKSANAAN ( TIME SCHEDULLE )

BULAN I BULAN II BULAN III

NO URAIAN PEKERJAAN BOBOT (%) KET.
MINGGU KE MINGGU KE MINGGU KE
1 2 3 4 5 6 7 8 9 10 11 12
PEKERJAAN PERSIAPAN 100
I 1.559 1.6
II PEKERJAAN PONDASI 16.974 17.0
III PEKERJAAN BETON 22.170 5.5 5.5 5.5 5.5

75
IV PEKERJAAN DINDING DAN PLESTERAN 16.108 3.2 3.2 3.2 3.2 3.2
V PEK. KUSEN, DAUN PINTU DAN JENDELA 11.844 3.9 3.9 3.9
VI PEK. KUNCI DAN GANTUNGAN 2.447 2.4 50

VII PEKERJAAN ATAP 19.250 6.4 6.4 6.4
VIII PEKERJAAN LANTAI 2.039 2.0
IX PEKERJAAN PENGECATAN/FINISHING 1.808 0.9 0.9

25
X PEKERJAAN SANITASI 5.364 2.7 2.7
XI PEKERJAAN LAIN - LAIN 0.437 0.4

0,00
JUMLAH 100.00
RENCANA 1.6 17.0 5.5 8.8 15.4 3.2 12.7 9.6 6.4 8.5 7.5 3.8
KUMULATIF 1.6 18.5 24.1 32.8 48.2 51.5 64.2 73.8 80.2 88.7 96.2 100.0
Larantuka, 14 Mei 2022
Disetujui Oleh Diperiksa Oleh Dibuat Oleh

Pejabat Pembut Komitmen Kepala Bidang Penataan Ruang dan Konsultan Perencana
Dinas Pendidikan Kepemudaan dan Olah Raga Cipta Karya PT. Citra Ngada Plan
Kabupaten Flores Timur Kabupaten Flores Timur Perwakilan Flores Timur
Francy Antony Moton Langkamau, Amd Ade Maryani Afen Pah, ST Ir. Yosep Watowuan
NIP. 19790809 2009011 0 11 NIP. 198110911 200803 1 002 Kepala Perwakilan

Sdi Bilal

Hochgeladen von

Dokumentinformationen

Originaltitel

Copyright

Verfügbare Formate

Dieses Dokument teilen

Dokument teilen oder einbetten

Freigabeoptionen

Stufen Sie dieses Dokument als nützlich ein?

Sind diese Inhalte unangemessen?

Copyright:

Verfügbare Formate

Sdi Bilal

Hochgeladen von

Copyright:

Verfügbare Formate

DAFTAR HARGA SATUAN UPAH DAN BAHAN

PROGRAM : PENGELOLAAN PENDIDIKAN

111 Tee PVC 1/2" Bh 7,500.00

PROGRAM : PENGELOLAAN PENDIDIKAN

NO. URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA KET.

1 1 M2 Pembersihan dan Meratakan Lokasi

0.7800 Oh Pekerja @ Rp 73,700.00 = Rp 57,486.00

NO. URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA KET.

10 1 M3 Pasangan Pondasi Batu Kali Camp. 1 pc : 5 psr

NO. URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA KET.

17 1 Kg Pembesian dengan Besi Polos atau Besi Berulir

NO. URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA KET.

24 1 M2 Pasangan Kaca Mati tbl. 5 mm

NO. URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA KET.

NO. URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA KET.

37 1 M2 Pasang Jalusi/Kisi - kisi

2.0000 Oh Pekerja @ Rp 73,700.00 = Rp 147,400.00

1.3000 Oh Pekerja @ Rp 73,700.00 = Rp 95,810.00

NO. URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA KET.

NO. URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA KET.

51 1 M2 Lantai Tegel Keramik 20/20 Permukaan Kasar

NO. URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA KET.

57 1 M3 Pekerjaan Beton Bertulang Footplat Æ 16

NO. URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA KET.

65 1 bh Pek. Memasang 1 Buah Wastafel

NO. URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA KET.

NO. URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA KET.

PROGRAM : PENGELOLAAN PENDIDIKAN

PROGRAM : PENGELOLAAN PENDIDIKAN

Disetujui Oleh Diperiksa Oleh

Francy Antony Moton Langkamau, Amd Ade Maryani Afen Pah, ST

Felix Suban Hoda, SS. M. Ed Johanes Brecmans S. Tukan, ST. MT

DENGAN TINGKAT KERUSAKAN MINIMAL SEDANG BESERTA SANITASINYA

Larantuka, 14 Mei 2022

Diperiksa Oleh Dibuat Oleh

Ade Maryani Afen Pah, ST Ir. Yosep Watowuan

Johanes Brecmans S. Tukan, ST. MT

PROGRAM : PENGELOLAAN PENDIDIKAN

BULAN I BULAN II BULAN III

II PEKERJAAN PONDASI 16.974 17.0

III PEKERJAAN BETON 22.170 5.5 5.5 5.5 5.5

VI PEK. KUNCI DAN GANTUNGAN 2.447 2.4 50

VIII PEKERJAAN LANTAI 2.039 2.0

IX PEKERJAAN PENGECATAN/FINISHING 1.808 0.9 0.9

XI PEKERJAAN LAIN - LAIN 0.437 0.4

Larantuka, 14 Mei 2022

Disetujui Oleh Diperiksa Oleh Dibuat Oleh

Das könnte Ihnen auch gefallen