Anda di halaman 1dari 73

DAFTAR KUANTITAS

PEKERJAAN : PEMBANGUNAN BAK INTAKE DAN PIPANISASI INDUK AIR BERSIH KAMP. KABUENA
LOKASI : KABUENA DISTRIK ANGKAISERA KABUPATEN KEPULAUAN YAPEN
TAHUN ANGGARAN : 2016

JUMLAH TOTAL
NO URAIAN PEKERJAAN VOL SAT SATUAN HARGA
( Rp ) ( Rp )
1 2 3 4 5 ( 6=3x5 )

I PEKERJAAN PERSIAPAN
1 Pembersihan Dan Pengukuran Jalur Pipa 1,500.00 M' 2,142.80 3,214,200.00
2 Pembersihan Lokasi Intake 35.76 M2 21,428.00 766,265.28
3 Pemasangan Bowplank 15.11 M' 80,858.24 1,221,768.05
4 Foto Dokumentasi 3.00 Set 500,000.00 1,500,000.00
6,702,233.33
II PEKERJAAN TANAH DAN PONDASI
5 Pasangan Batu Kali 1Pc : 3Psr 4.83 M3 2,107,248.20 10,178,008.81
10,178,008.81
III PEKERJAAN LANTAI DAN DINDING DAN BETON
1 Cor Beton Bertulang 1 Pc ; 3 Ps ; 5 Kr 0.41 M3 8,481,103.84 3,477,252.57
2 Plesteran Dinding batu Kali 1:3 21.32 M2 108,124.14 2,305,206.67
3 Acian Dinding 21.32 M2 57,826.51 1,232,861.25
7,015,320.49
IV PENGADAAN/PEMASANGAN PIPA &ACC. PADA INTAKE
1 Gate Valve Flange 100 mm 2.00 Bh 4,313,450.00 8,626,900.00
2 Pipa GIP 100 mm 7.00 M' 1,246,224.26 8,723,569.82
3 Strainer Flange 100 mm 1.00 Bh 2,552,475.00 2,552,475.00
4 Flang GIP 100 mm, Termasuk Baut 4.00 Bh 273,025.00 1,092,100.00
5 Pekerjan Pemasangan Pintu Saringan Bak 1.00 Ls 2,500,000.00 2,500,000.00
6 Pemasangan Pipa Intake dan Aksesoris 1.00 Ls 1,500,000.00 1,500,000.00
24,995,044.82

V PENGADAAN/PEMASANGAN Acc. PIPA GALVANIS BAK PENAMPUNG DAN INSTALASI


1 Gate Valve Falange 62.5 mnm 2.00 Bh 3,293,025.00 6,586,050.00
2 Pipa GIP 62.5 mm 6.00 M' 717,801.77 4,306,810.61
3 Flange GIP 62.5 mm 4.00 Bh 187,643.75 750,575.00
4 Tee GIP 62.5 mm 2.00 Bh 135,725.00 271,450.00
6 Bend 90 50 mm 4.00 Bh 306,200.00 1,224,800.00
9 Pipa GIP 12.5 mm 90.00 M' 120,994.96 10,889,546.27
11 Pipa GIP 50 mm 270.00 M' 440,077.20 118,820,845.06
142,850,076.94
VI PEKERJAAN PEMASANGAN PIPA
1 Galian Tanah/Urugan Tanah Pipa 50 mm 220.00 M' 17,882.64 3,934,180.80
3 Pembuatan Trush Blok ( Beton 1 : 3 : 5 ) 0.36 M3 8,481,103.84 3,042,596.00
6,976,776.80
VII PENGADAAN Acc PIPA GALVANIS
1 Clam Saddle 50 mm x 1/2" 30.00 Bh 228,260.00 6,847,800.00
2 Double Niple 1/2" 60.00 Bh 16,200.00 972,000.00
3 Elbow 1/2" 90.00 Bh 15,700.00 1,413,000.00
4 Coupling 1/2" 30.00 Bh 42,725.00 1,281,750.00
5 Sokket 1/2" 30.00 Bh 11,400.00 342,000.00
6 Kran 1/2" 30.00 Bh 42,725.00 1,281,750.00
12,138,300.00
VIII PEMASANGAN Acc PIPA GALVANIS
1 Pemasangan Acsesoris Pipa 1.00 Ls 5,000,000.00 5,000,000.00
5,000,000.00
IX PEKERJAAN LAIN-LAIN
1 Pembuatan/Pasang Plat Mainhole 1.00 Unit 3,000,000.00 3,000,000.00
Lengkap Dengan Kunci Pengaman -
2 Pembuatan/Pasang Plat Penutup Bak Penampung 1.00 Ls 3,000,000.00 3,000,000.00
Lengkap Dengan Kunci Pengaman
6,000,000.00
X PEKERJAAN AKHIR
1 Pengembalian & Perapihan Bekas Galian 200.00 Ls 3,600.00 720,000.00
720,000.00

Real cost 222,575,761.19


PPn 10 % 22,257,576.12
Jumlah 244,833,337.31
Dibulatkan 244,833,337
REKAPITULASI AKHIR

PEKERJAAN : PEMBANGUNAN BAK INTAKE DAN PIPANISASI INDUK AIR BERSIH KAMP. KABUENA
LOKASI : KABUENA DISTRIK ANGKAISERA KABUPATEN KEPULAUAN YAPEN
TAHUN ANGGARAN : 2016

I PEKERJAAN PERSIAPAN .... 6,702,233.33


II PEKERJAAN TANAH DAN PONDASI .... 10,178,008.81
III PEKERJAAN LANTAI DAN DINDING DAN BETON .... 7,015,320.49
IV PENGADAAN/PEMASANGAN PIPA &ACC. PADA INTAKE .... 24,995,044.82
V PENGADAAN/PEMASANGAN Acc. PIPA GALVANIS BAK PENAMPUNG DAN INSTALASI 142,850,076.94
VI PEKERJAAN PEMASANGAN PIPA .... 6,976,776.80
VII PENGADAAN Acc PIPA GALVANIS .... 12,138,300.00
VIII PEMASANGAN Acc PIPA GALVANIS .... 5,000,000.00
IX PEKERJAAN LAIN-LAIN .... 6,000,000.00
X PEKERJAAN AKHIR .... 720,000.00

JUMLAH 222,575,761.19
P P N 10 % 22,257,576.12
BIAYA FISIK 244,833,337.31
BIAYA PERENCANAAN 12,241,666.87
BIAYA PENGAWASAN 9,793,333.49
JUMLAH TOTAL 244,833,337.31
DIBULATKAN 244,833,000.00

TERBILANG : DUA RATUS EMPAT PULUH EMPAT JUTA DELAPAN RATUS TIGA PULUH TIGA RIBUH
RUPIAH

Serui, 15 September 2016

Disusun Oleh :
KEPALA BIDANG CIPTA KARYA
DINAS PEKERJAAN UMUM DAN PERUMAHAN KONSULTAN PERENCANA
KABUPATEN KEPULAUAN YAPEN CV. TRIZAJI ENGINEERING CONSULTANT

YOSEF HORTEN, SST ARMINA MOINTI,ST


NIP : 19650207 198903 1 014 DIREKTRIS

MENGETAHUI
KEPALA DINAS PEKERJAAN UMUM
DAN PERUMAHAN
KABUPATEN KEPULAUAN YAPEN

Ir. NURHADI ALHURI. Msi


Pembina Tk. I
NIP : 19640825 199403 1 009
saluran galian pipa

0.04

0.0625
0.05125
0.35875
1,820,000,000.00

1,575,167,000.00
1,574,167,000.00

1,819,000,000.00
ANALISA HARGA SATUAN
KEGIATAN PENINGKATAN UPAYA KESEHATAN KABUPATEN KEPULAUAN YAPEN
PEKERJAAN : PENGADAAN INCENERATOR
LOKASI : SERUI KEC. YAPEN SELATAN KABUPATEN KEPULAUAN YAPEN
THN. ANGG. : 2014

HARGA BAHAN BAHAN JUMLAH


SATUAN LOKAL NON LOKAL
NO URAIAN PEKERJAAN UPAH
Rp Rp Rp Rp

1 2 3 4 5 6 7

1 1.000 M2 MEMBERSIHKAN LOKASI


0.100 O/H Pekerja 68,400.00 6,840.00
0.050 O/H Mandor 136,800.00 6,840.00
13,680.00 13,680.00
2 10.000 M2 BONGKAR ATAP DAN MEMBERSIHKAN
0.500 O/H Tukang 109,440.00 54,720.00
2.000 O/H Pekerja 68,400.00 136,800.00
191,520.00 191,520.00
1.000 M2 Bongkar atap .. 19,152.00

3 10.000 M2 BONGKAR LANTAI KERAMIK


2.000 DAN MEMBERSIHKAN
4.000 O/H Pekerja 68,400.00 273,600.00
0.200 O/H Kepala Tukang 123,120.00 24,624.00
2.000 O/H Tukang Batu 109,440.00 218,880.00
0.020 O/H Mandor 136,800.00 2,736.00
519,840.00 519,840.00
1.000 M2 Bongkar lantai Keramik 51,984.00

4 10.000 M2 BONGKAR PLAFON TRIPLEKS DAN MEMBERSIHKAN


0.500 O/H Tukang 109,440.00 54,720.00
1.000 O/H Pekerja 68,400.00 68,400.00
123,120.00 123,120.00
1.000 M2 Bongkar Plafon .. 12,312.00

5 1.000 BH BONGKAR ENGSEL/KUNCI PINTU


0.075 O/H Tukang 109,440.00 8,208.00
0.250 O/H Pekerja 68,400.00 17,100.00
25,308.00 25,308.00
6 1.000 M2 BONGKAR PINTU/JENDELA PANIL KACA
0.150 O/H Tukang 109,440.00 16,416.00
0.250 O/H Pekerja 68,400.00 17,100.00
33,516.00 33,516.00
7 1.000 M2 TERALI BESI
6.177 Kg Besi 17,841.94 110,209.66
27.080 Cm Pengelasan 35,000.00 947,800.00
1.670 O/H Pekerja 68,400.00 114,228.00
1.670 O/H Tukang Las 109,440.00 182,764.80
0.167 O/H Kepala Tukang 123,120.00 20,561.04
0.083 O/H Mandor 136,800.00 11,354.40
328,908.24 1,058,009.66 1,386,917.90
8 1.000 M1 PASANG BOUWPLANK DAN PENGUKURAN
0.009 M3 Kayu matoa 2,630,000.00 23,670.00
0.040 Kg Paku 22,100.00 884.00
0.220 O/H Tukang Batu 109,440.00 24,076.80
0.020 O/H Kepala Tukang 123,120.00 2,462.40
0.070 O/H Pekerja 68,400.00 4,788.00
0.004 O/H Mandor 136,800.00 547.20
31,874.40 23,670.00 884.00 56,428.40

9 1.000 M3 GALIAN TANAH PONDASI


0.750 O/H Pekerja 68,400.00 51,300.00
0.025 O/H Mandor 136,800.00 3,420.00
54,720.00 54,720.00
1 2 3 4 5 6 7
10 1.000 M3 URUGAN KEMBALI BEKAS GALIAN
0.500 O/H Pekerja 68,400.00 34,200.00
0.050 O/H Mandor 136,800.00 6,840.00
41,040.00 41,040.00

11 1.000 M3 URUGAN PILIHAN DARI LUAR


1.200 M3 Urugan Pilihan 311,200.00 373,440.00
0.300 O/H Pekerja 68,400.00 20,520.00
0.010 O/H Mandor 136,800.00 1,368.00
21,888.00 373,440.00 395,328.00

12 1.000 M3 URUGAN PASIR BAWAH LANTAI


1.200 M3 Pasir urug 311,200.00 373,440.00
0.250 O/H Pekerja 68,400.00 17,100.00
0.010 O/H Mandor 136,800.00 1,368.00
18,468.00 373,440.00 391,908.00

13 1.000 M3 AANSTAMPING/ BATU KOSONG


1.200 M3 Batu kali / Batu Karang 311,200.00 373,440.00
0.780 O/H Pekerja 68,400.00 53,352.00
0.039 O/H Mandor 136,800.00 5,335.20
58,687.20 373,440.00 432,127.20

14 1.000 M3 PASANG PONDASI BATU KALI 1 : 3


1.200 M3 Batu kali / Batu Karang 311,200.00 373,440.00
4.040 Zak semen @ 50 Kg 108,125.00 436,825.00
0.486 M3 Pasir pasang 383,800.00 186,526.80
1.500 O/H Pekerja 68,400.00 102,600.00
0.750 O/H Tukang Batu 109,440.00 82,080.00
0.075 O/H Kepala tukang 123,120.00 9,234.00
0.075 O/H Mandor 136,800.00 10,260.00
204,174.00 559,966.80 436,825.00 1,200,965.80
15 1.000 M3 PASANG BATU TELA 1 : 3
200.000 Bh batu tela 2,925.71 585,142.00
2.528 Zak semen @ 50 Kg 108,125.00 273,340.00
0.289 M3 Pasir pasang 383,800.00 110,918.20
4.500 O/H Pekerja 68,400.00 307,800.00
1.500 O/H Tukang Batu 109,440.00 164,160.00
0.150 O/H Kepala tukang 123,120.00 18,468.00
0.225 O/H Mandor 136,800.00 30,780.00
521,208.00 696,060.20 273,340.00 1,490,608.20
1.000 M2 Pasang batu tela 1 : 3 149,060.82

16 1.000 M2 PLESTERAN 10 MM CAMP 1 : 3


0.108 Zak semen @ 50 Kg 108,125.00 11,677.50
0.013 M3 Pasir pasang 383,800.00 4,989.40
0.150 O/H Tukang Batu 109,440.00 16,416.00
0.015 O/H Kepala tukang 123,120.00 1,846.80
0.400 O/H Pekerja 68,400.00 27,360.00
0.020 O/H Mandor 136,800.00 2,736.00
48,358.80 4,989.40 11,677.50 65,025.70
17 1.000 M1 PROFILAN KOLOM/TIANG BETON
0.200 Zak semen @ 50 Kg 108,125.00 21,625.00
0.010 M3 Pasir pasang 383,800.00 3,838.00
0.100 O/H Tukang Batu 109,440.00 10,944.00
0.010 O/H Kepala tukang 123,120.00 1,231.20
0.100 O/H Pekerja 68,400.00 6,840.00
0.010 O/H Mandor 136,800.00 1,368.00
20,383.20 3,838.00 21,625.00 45,846.20
18 1.000 M2 PROFILAN DINDING
0.650 Zak semen @ 50 Kg 108,125.00 70,281.25
0.010 M3 Pasir pasang 383,800.00 3,838.00
0.250 O/H Tukang Batu 109,440.00 27,360.00
0.025 O/H Kepala tukang 123,120.00 3,078.00
0.250 O/H Pekerja 68,400.00 17,100.00
0.025 O/H Mandor 136,800.00 3,420.00
50,958.00 3,838.00 70,281.25 125,077.25

1 2 3 4 5 6 7

19 1.000 M3 LANTAI COR BETON TUMBUK


CAMP 1 Pc :3 Ps : 5 Kr
0.870 M3 Kerikil 311,200.00 270,744.00
4.360 Zak semen @ 50 Kg 108,125.00 471,425.00
0.520 M3 Pasir pasang 383,800.00 199,576.00
0.250 O/H Tukang Batu 109,440.00 27,360.00
0.025 O/H Kepala tukang 123,120.00 3,078.00
1.650 O/H Pekerja 68,400.00 112,860.00
0.080 O/H Mandor 136,800.00 10,944.00
154,242.00 470,320.00 471,425.00 1,095,987.00
20 1.000 M3 COR LANTAI KERJA BETON TANPA TULANGAN 1 :2 :3
0.820 M3 Kerikil 311,200.00 255,184.00
6.500 Zak semen @ 50 Kg 108,125.00 702,812.50
0.540 M3 Pasir pasang 383,800.00 207,252.00
1.000 O/H Tukang Batu 109,440.00 109,440.00
0.100 O/H Kepala tukang 123,120.00 12,312.00
6.000 O/H Pekerja 68,400.00 410,400.00
0.300 O/H Mandor 136,800.00 41,040.00
573,192.00 462,436.00 702,812.50 1,738,440.50
21 1.000 M2 COR LANTAI BETON TANPA TULANGAN 1 : 3 : 5
TEBAL 7 CM DIPLESTER
0.820 M3 Kerikil 311,200.00 255,184.00
4.090 Zak semen @ 50 Kg 108,125.00 442,231.25
0.500 M3 Pasir beton 311,200.00 155,600.00
0.500 O/H Tukang Batu 109,440.00 54,720.00
0.050 O/H Kepala tukang 123,120.00 6,156.00
6.000 O/H Pekerja 68,400.00 410,400.00
0.300 O/H Mandor 136,800.00 41,040.00
512,316.00 410,784.00 442,231.25 1,365,331.25
22 1.000 M3 PONDASI BETON BERTULANG (150 KG BESI + BEKESTING)
0.200 M3 Kayu Klas III 4,225,000.00 845,000.00
1.500 Kg Paku Campur 5-12 cm 22,100.00 33,150.00
0.400 Ltr Minyak Bekesting 27,600.00 11,040.00
157.500 Kg Besi Beton Polos 16,221.15 2,554,831.13
2.250 Kg Kawat Beton 33,052.50 74,368.13
0.820 M3 Batu Pecah 2 - 3 cm 826,000.00 677,320.00
6.800 Zak Semen PC (@ 50 Kg) 108,125.00 735,250.00
0.540 M3 Pasir Beton 311,200.00 168,048.000
5.300 O/H Pekerja 68,400.00 362,520.00
0.275 O/H Tukang Batu 109,440.00 30,096.00
1.300 O/H Tukang Kayu 109,440.00 142,272.00
1.050 O/H Tukang Besi 109,440.00 114,912.00
0.262 O/H Kepala tukang 123,120.00 32,257.44
0.265 O/H Mandor 136,800.00 36,252.00
718,309.44 1,690,368.00 3,408,639.25 5,817,316.69
23 1.000 M3 KOLOM BETON BERTULANG (250 KG BESI + BEKESTING)
0.400 M3 Kayu Klas III 4,225,000.00 1,690,000.00
4.000 Kg Paku Campur 5-12 cm 22,100.00 88,400.00
2.000 Ltr Minyak Bekesting 27,600.00 55,200.00
250.000 Kg Besi Beton Polos 16,221.15 4,055,287.50
4.500 Kg Kawat Beton 33,052.50 148,736.25
0.820 M3 Batu Pecah 2 - 3 cm 826,000.00 677,320.00
6.800 Zak Semen PC (@ 50 Kg) 108,125.00 735,250.00
0.540 M3 Pasir Beton 311,200.00 168,048.00
8.000 Btg Dolken DIA 8 cm P= 4 m 61,166.67 489,333.36
4.350 O/H Pekerja 68,400.00 297,540.00
0.275 O/H Tukang Batu 109,440.00 30,096.00
1.650 O/H Tukang Kayu 109,440.00 180,576.00
2.100 O/H Tukang Besi 109,440.00 229,824.00
0.403 O/H Kepala tukang 123,120.00 49,617.36
0.355 O/H Mandor 136,800.00 48,564.00
836,217.36 3,024,701.36 5,082,873.75 8,943,792.47
1 2 3 4 5 6 7

24 1.000 M3 BALOK BETON BERTULANG (200 KG BESI + BEKESTING)


0.320 M3 Kayu Klas III 4,225,000.00 1,352,000.00
3.200 Kg Paku Campur 5-12 cm 22,100.00 70,720.00
1.600 Ltr Minyak Bekesting 27,600.00 44,160.00
210.000 Kg Besi Beton Polos 16,221.15 3,406,441.50
3.000 Kg Kawat Beton 33,052.50 99,157.50
0.820 M3 Batu Pecah 2 - 3 cm 826,000.00 677,320.00
6.800 Zak Semen PC (@ 50 Kg) 108,125.00 735,250.00
0.540 M3 Pasir Beton 311,200.00 168,048.00
16.000 Btg Dolken DIA 8 cm P= 4 m 61,166.67 978,666.72
6.350 O/H Pekerja 68,400.00 434,340.00
0.275 O/H Tukang Batu 109,440.00 30,096.00
1.650 O/H Tukang Kayu 109,440.00 180,576.00
1.400 O/H Tukang Besi 109,440.00 153,216.00
0.333 O/H Kepala tukang 123,120.00 40,998.96
0.318 O/H Mandor 136,800.00 43,502.40
882,729.36 3,911,284.72 3,620,479.00 8,414,493.08
25 1.000 M3 PLAT BETON BERTULANG (150 KG BESI + BEKESTING)
0.320 M3 Kayu Klas III 4,225,000.00 1,352,000.00
3.200 Kg Paku Campur 5-12 cm 22,100.00 70,720.00
1.600 Ltr Minyak Bekesting 27,600.00 44,160.00
157.500 Kg Besi Beton Polos 16,221.15 2,554,831.13
2.250 Kg Kawat Beton 33,052.50 74,368.13
0.820 M3 Batu Pecah 2 - 3 cm 826,000.00 677,320.00
6.800 Zak Semen PC (@ 50 Kg) 108,125.00 735,250.00
0.540 M3 Pasir Beton 311,200.00 168,048.00
12.000 Btg Dolken DIA 8 cm P= 4 m 61,166.67 734,000.04
5.300 O/H Pekerja 68,400.00 362,520.00
0.275 O/H Tukang Batu 109,440.00 30,096.00
1.300 O/H Tukang Kayu 109,440.00 142,272.00
1.050 O/H Tukang Besi 109,440.00 114,912.00
0.265 O/H Kepala tukang 123,120.00 32,626.80
0.265 O/H Mandor 136,800.00 36,252.00
718,678.80 2,931,368.04 3,479,329.25 7,129,376.09
26 1.000 M1 KOLOM PRAKTIS BETON BERTULANG
0.002 M3 Kayu Klas III 2,080,000.00 4,160.00
0.010 Kg Paku Campur 5-12 cm 22,100.00 221.00
3.000 Kg Besi Beton Polos 16,221.15 48,663.45
0.045 Kg Kawat Beton 33,052.50 1,487.36
0.009 M3 Batu Pecah 2 - 3 cm 826,000.00 7,434.00
0.080 Zak Semen PC (@ 50 Kg) 108,125.00 8,650.00
0.006 M3 Pasir Beton 311,200.00 1,867.20
0.180 O/H Pekerja 68,400.00 12,312.00
0.020 O/H Tukang Batu 109,440.00 2,188.80
0.020 O/H Tukang Kayu 109,440.00 2,188.80
0.020 O/H Tukang Besi 109,440.00 2,188.80
0.006 O/H Kepala tukang 123,120.00 738.72
0.009 O/H Mandor 136,800.00 1,231.20
20,848.32 13,461.20 59,021.81 93,331.33
27 1.000 M1 RING BALOK BETON BERTULANG (10 X 15 ) CM
0.003 M3 Kayu Klas III 2,080,000.00 6,240.00
0.020 Kg Paku Campur 5-12 cm 22,100.00 442.00
3.600 Kg Besi Beton Polos 16,221.15 58,396.14
0.050 Kg Kawat Beton 33,052.50 1,652.63
0.015 M3 Batu Pecah 2 - 3 cm 826,000.00 12,390.00
0.110 Zak Semen PC (@ 50 Kg) 108,125.00 11,893.75
0.009 M3 Pasir Beton 311,200.00 2,800.80
0.297 O/H Pekerja 68,400.00 20,314.80
0.033 O/H Tukang Batu 109,440.00 3,611.52
0.033 O/H Tukang Kayu 109,440.00 3,611.52
0.033 O/H Tukang Besi 109,440.00 3,611.52
0.010 O/H Kepala tukang 123,120.00 1,231.20
0.015 O/H Mandor 136,800.00 2,052.00
34,432.56 21,430.80 72,384.52 128,247.88

1 2 3 4 5 6 7

28 1.000 M3 SLOOF BETON BERTULANG (200 KG BESI + BEKESTING)


0.270 M3 Kayu Klas III 2,080,000.00 561,600.00
2.000 Kg Paku Campur 5-12 cm 22,100.00 44,200.00
0.600 Ltr Minyak Bekesting 27,600.00 16,560.00
210.000 Kg Besi Beton Polos 16,221.15 3,406,441.50
3.000 Kg Kawat Beton 33,052.50 99,157.50
0.810 M3 Batu Pecah 2 - 3 cm 826,000.00 669,060.00
6.720 Zak Semen PC (@ 50 Kg) 108,125.00 726,600.00
0.540 M3 Pasir Beton 311,200.00 168,048.00
5.650 O/H Pekerja 68,400.00 386,460.00
0.275 O/H Tukang Batu 109,440.00 30,096.00
1.560 O/H Tukang Kayu 109,440.00 170,726.40
1.400 O/H Tukang Besi 109,440.00 153,216.00
0.323 O/H Kepala tukang 123,120.00 39,767.76
0.283 O/H Mandor 136,800.00 38,714.40
818,980.56 2,125,308.00 3,566,359.00 6,510,647.56
29 1.000 M2 LANTAI KERAMIK 20X20
25.000 Bh Keramik 20x20 2,664.00 66,600.00
0.152 Zak Semen PC (@ 50 Kg) 108,125.00 16,435.00
0.010 M3 Pasir pasang 383,800.00 3,838.00
0.200 Kg semen putih 22,100.00 4,420.00
0.500 O/H Pekerja 68,400.00 34,200.00
0.125 O/H Tukang Batu 109,440.00 13,680.00
0.013 O/H Kepala tukang 123,120.00 1,600.56
0.013 O/H Mandor 136,800.00 1,778.40
51,258.96 8,258.00 83,035.00 142,551.96
30 1.000 M2 LANTAI KERAMIK 40X40
6.000 Bh keramik 40x40 13,296.00 79,776.00
0.032 M3 Pasir pasang 383,800.00 12,281.60
0.034 Zak Semen PC (@ 50 Kg) 108,125.00 3,676.25
1.300 Kg Semen Warna 22,100.00 28,730.00
0.250 O/H Pekerja 68,400.00 17,100.00
0.125 O/H Tukang Batu 109,440.00 13,680.00
0.013 O/H Kepala tukang 123,120.00 1,600.56
0.013 O/H Mandor 136,800.00 1,778.40
34,158.96 12,281.60 112,182.25 158,622.81
31 1.000 M2 LANTAI KERAMIK 30X30
11.000 Bh keramik 30x30 6,489.00 71,379.00
0.032 M3 Pasir pasang 383,800.00 12,281.60
0.034 Zak Semen PC (@ 50 Kg) 108,125.00 3,676.25
1.500 Kg Semen Warna 22,100.00 33,150.00
0.025 O/H Pekerja 68,400.00 1,710.00
0.125 O/H Tukang Batu 109,440.00 13,680.00
0.010 O/H Kepala tukang 123,120.00 1,231.20
0.010 O/H Mandor 136,800.00 1,368.00
17,989.20 12,281.60 108,205.25 138,476.05
32 10.000 M1 SALURAN KELILING PAS. BATU TELA
CAMP 1Pc : 2Ps UKURAN 25X25CM
DIPLESTER 10 MM CAMP.1Pc : 2Ps
111.000 Bh Batu tela 2,925.71 324,753.81
0.350 M3 Pasir pasang 383,800.00 134,330.00
1.750 Zak Semen PC (@ 50 Kg) 108,125.00 189,218.75
1.125 O/H Tukang Batu 109,440.00 123,120.00
0.190 O/H Kepala tukang 123,120.00 23,392.80
3.150 O/H Pekerja 68,400.00 215,460.00
0.169 O/H Mandor 136,800.00 23,119.20
8.500 M3 Plesteran 10 mm 1 : 3 65,025.70 552,718.45
937,810.45 459,083.81 189,218.75 1,586,113.01
1.000 M1 selokan batu tela 25x25 cm 158,611.30
1 2 3 4 5 6 7

33 1.000 M3 KUDA-KUDA /GORDING KY.KLAS I


1.100 M3 kayu Klas I 4,225,000.00 4,647,500.00
5.600 Kg paku 22,100.00 24,310.00
12.000 O/H Tukang Kayu 109,440.00 1,313,280.00
1.200 O/H Kepala tukang 123,120.00 147,744.00
4.000 O/H Pekerja 68,400.00 273,600.00
0.200 O/H Mandor 136,800.00 27,360.00
1,761,984.00 4,647,500.00 24,310.00 6,433,794.00
34 1.000 M3 KUDA-KUDA /GORDING KY. Klas II
1.100 M3 Kayu Klas II 2,630,000.00 2,893,000.00
5.600 Kg paku 22,100.00 123,760.00
12.000 O/H Tukang Kayu 109,440.00 1,313,280.00
1.200 O/H Kepala tukang 123,120.00 147,744.00
4.000 O/H Pekerja 68,400.00 273,600.00
0.200 O/H Mandor 136,800.00 27,360.00
1,761,984.00 2,893,000.00 123,760.00 4,778,744.00
35 1.000 M3 TIANG 10/10 CM KAYU KLAS I
1.100 M3 Kayu Klas I 4,225,000.00 4,647,500.00
0.250 Kg paku 22,100.00 5,525.00
12.000 O/H Tukang Kayu 109,440.00 1,313,280.00
1.200 O/H Kepala tukang 123,120.00 147,744.00
4.000 O/H Pekerja 68,400.00 273,600.00
0.500 O/H Mandor 136,800.00 68,400.00
1,803,024.00 4,647,500.00 5,525.00 6,456,049.00
36 1.000 M2 PINTU KM/WC PANIL KAYU KLAS I LAPIS ALUMINIUM PLAT
0.039 M3 kayu Klas I 4,225,000.00 164,775.00
0.500 Lbr Seng Plat Bjls 30 72,000.00 36,000.00
0.250 Kg paku 22,100.00
3.000 O/H Tukang Kayu 109,440.00 328,320.00
0.300 O/H Kepala tukang 123,120.00 36,936.00
1.000 O/H Pekerja 68,400.00 68,400.00
0.050 O/H Mandor 136,800.00 6,840.00
440,496.00 164,775.00 36,000.00 641,271.00
37 1.000 M3 RENG / KASO KAYU KLAS II
1.100 M3 kayu Klas II 2,630,000.00 2,893,000.00
6.000 Kg paku 22,100.00 132,600.00
8.000 O/H Tukang Kayu 109,440.00 875,520.00
10.000 O/H Kepala tukang 123,120.00 1,231,200.00
0.442 O/H Pekerja 68,400.00 30,232.80
0.400 O/H Mandor 136,800.00 54,720.00
2,191,672.80 2,893,000.00 132,600.00 5,217,272.80
38 1.000 M3 KOSEN PINTU/JENDELA KY. KLAS I
1.100 M3 kayu Klas I 4,225,000.00 4,647,500.00
1.250 Kg paku 22,100.00 27,625.00
7.000 O/H Tukang Kayu 109,440.00 766,080.00
21.000 O/H Kepala tukang 123,120.00 2,585,520.00
2.100 O/H Pekerja 68,400.00 143,640.00
0.350 O/H Mandor 136,800.00 47,880.00
3,543,120.00 4,647,500.00 27,625.00 8,218,245.00
39 1.000 M2 JALUSI KAYU KLAS I
0.022 M3 Papan kayu Klas I 4,225,000.00 92,950.00
0.200 Kg paku 22,100.00 4,420.00
0.600 O/H Tukang Kayu 109,440.00 65,664.00
1.800 O/H Kepala tukang 123,120.00 221,616.00
0.100 O/H Pekerja 68,400.00 6,840.00
0.030 O/H Mandor 136,800.00 4,104.00
298,224.00 92,950.00 4,420.00 395,594.00
40 1.000 M2 TERALI BESI
6.177 Kg Besi 17,841.94 110,209.66
20.000 Cm Pengelasan 35,000.00 700,000.00
0.650 O/H Pekerja 68,400.00 44,460.00
0.650 O/H Tukang Las 109,440.00 71,136.00
0.065 O/H Kepala tukang 123,120.00 8,002.80
0.032 O/H Mandor 136,800.00 4,377.60
127,976.40 810,209.66 938,186.06

1 2 3 4 5 6 7

41 1.000 M2 LISPLANK KY. KLAS I


0.022 M3 kayu Klas I 4,225,000.00 92,950.00
0.200 Kg paku 22,100.00 4,420.00
0.800 O/H Kepala tukang 123,120.00 98,496.00
0.080 O/H Pekerja 68,400.00 5,472.00
0.600 O/H Tukang Kayu 109,440.00 65,664.00
0.030 O/H Mandor 136,800.00 4,104.00
173,736.00 92,950.00 4,420.00 271,106.00
42 1.000 M2 DAUN PINTU/JENDELA PANIL KY KLAS I
0.039 M3 kayu Klas I 4,225,000.00 164,775.00
0.200 Kg paku 22,100.00
3.000 O/H Kepala tukang 123,120.00 369,360.00
0.300 O/H Pekerja 68,400.00 20,520.00
1.000 O/H Tukang Kayu 109,440.00 109,440.00
0.050 O/H Mandor 136,800.00 6,840.00
506,160.00 164,775.00 670,935.00
43 1.000 M2 PINTU / JENDELA PANIL KACA 5 MM
0.024 M3 kayu Klas I 4,225,000.00 101,400.00
0.800 M2 kaca 5 mm 238,500.00 190,800.00
2.400 O/H Kepala tukang 123,120.00 295,488.00
0.240 O/H Pekerja 68,400.00 16,416.00
0.800 O/H Tukang Kayu 109,440.00 87,552.00
0.040 O/H Mandor 136,800.00 5,472.00
404,928.00 101,400.00 190,800.00 697,128.00
44 1.000 M2 PINTU PANIL LAPIS KAWAT NYAMUK
0.024 M3 kayu Klas I 4,225,000.00 101,400.00
1.100 M2 Kawat Nyamuk 33,100.00 36,410.00
0.010 O/H Kepala tukang 123,120.00 1,231.20
0.100 O/H Pekerja 68,400.00 6,840.00
0.100 O/H Tukang Kayu 109,440.00 10,944.00
0.005 O/H Mandor 136,800.00 684.00
19,699.20 101,400.00 36,410.00 157,509.20
45 1.000 M2 VENTILASI KACA 5 MM
0.800 M2 kaca 5 mm 238,500.00 190,800.00
0.240 O/H Kepala tukang 123,120.00 29,548.80
0.024 O/H Pekerja 68,400.00 1,641.60
0.080 O/H Tukang Kayu 109,440.00 8,755.20
0.040 O/H Mandor 136,800.00 5,472.00
45,417.60 0.00 190,800.00 236,217.60
46 1.000 M2 ATAP SAKURA ROOF
2.150 Bh Sakura roof 50,000.00 107,500.00
0.025 Kg Paku color tiles 22,100.00 552.50
0.100 O/H Tukang Kayu 109,440.00 10,944.00
0.012 O/H Kepala tukang 123,120.00 1,477.44
0.020 O/H Pekerja 68,400.00 1,368.00
0.005 O/H Mandor 136,800.00 684.00
14,473.44 0.00 108,052.50 122,525.94
47 1.000 M1 NOK SAKURA ROOF BENTUK U
0.500 Nok Sakura Roof bentuk U 38,750.00 19,375.00
0.200 Kg Paku color tiles 22,100.00 4,420.00
0.250 O/H Tukang Kayu 109,440.00 27,360.00
0.250 O/H Kepala tukang 123,120.00 30,780.00
0.025 O/H Pekerja 68,400.00 1,710.00
0.003 O/H Mandor 136,800.00 410.40
60,260.40 23,795.00 84,055.40
48 1.000 M2 PLAFOND GYPSUM BOARD
0.364 Lbr Gypsum Board 113,500.00 41,314.00
0.110 Kg paku Skrup 22,100.00 2,431.00
0.100 O/H Pekerja 68,400.00 6,840.00
0.050 O/H Tukang Kayu 109,440.00 5,472.00
0.005 O/H Kepala tukang 123,120.00 615.60
0.005 O/H Mandor 136,800.00 684.00
13,611.60 43,745.00 57,356.60
1.000 M2 Pasang Plafon Gypsum + Rangka 167,994.60

1 2 3 4 5 6 7
49 1.000 M2 PLAFOND TRIPLEKS 4 MM
0.375 Lbr Tripleks 4 mm 88,500.00 33,187.50
0.030 Kg paku triplek 27,600.00 828.00
0.100 O/H Kepala tukang 123,120.00 12,312.00
0.010 O/H Pekerja 68,400.00 684.00
0.100 O/H Tukang Kayu 109,440.00 10,944.00
0.005 O/H Mandor 136,800.00 684.00
24,624.00 34,015.50 58,639.50
50 1.000 M2 RANGKA PLAFOND
0.016 M3 Kayu Klas II 2,630,000.00 42,869.00
0.250 Kg paku 22,100.00 5,525.00
0.300 O/H Kepala tukang 123,120.00 36,936.00
0.030 O/H Pekerja 68,400.00 2,052.00
0.200 O/H Tukang Kayu 109,440.00 21,888.00
0.010 O/H Mandor 136,800.00 1,368.00
62,244.00 42,869.00 5,525.00 110,638.00
1.000 M2 Pasang Plafon Tripleks + Rangka 169,277.50
51 1.000 M2 DINDING KERAMIK 20 X 25 CM
20.000 Bh Ubin porselin 2,664.00 53,280.00
0.152 Zak semen @ 50 Kg 108,125.00 16,435.00
0.010 M3 Pasir pasang 383,800.00 3,838.00
0.200 Kg semen putih 22,100.00 4,420.00
0.500 O/H Pekerja 68,400.00 34,200.00
1.000 O/H Tukang Batu 109,440.00 109,440.00
0.100 O/H Kepala tukang 123,120.00 12,312.00
0.075 O/H Mandor 136,800.00 10,260.00
166,212.00 8,258.00 69,715.00 244,185.00
52 1.000 M1 PASANG LIST PLAFOND KAYU PROFIL KLAS II
0.250 Btg List Profil Kayu Klas II 31,300.00 7,825.00
0.010 Kg Paku 22,100.00 221.00
0.050 O/H Kepala tukang 123,120.00 6,156.00
0.050 O/H Pekerja 68,400.00 3,420.00
0.050 O/H Tukang Kayu 109,440.00 5,472.00
0.003 O/H Mandor 136,800.00 410.40
15,458.40 7,825.00 221.00 23,504.40
53 1.000 M1 PASANG LIST PLAFOND GYPSUM PROFIL
0.250 Btg List Profil Gypsum 29,500.00 7,375.00
0.150 Kg Tepung Gypsum 108,125.00 16,218.75
0.060 O/H Pekerja 383,800.00 23,028.00
0.060 O/H Tukang 22,100.00 1,326.00
0.006 O/H Kepala tukang 109,440.00 656.64
0.003 O/H Mandor 68,400.00 205.20
41,434.59 7,375.00 0.00 48,809.59

54 10.000 M1 JURAI DALAM SENG PLAT BJLS 30


6.664 Lbr Seng plat bjls 30 72,000.00 479,808.00
0.080 M3 Papan kayu Klas II 2,630,000.00 210,400.00
0.200 Kg paku 22,100.00 4,420.00
0.050 M3 kayu Klas II 5/5 2,630,000.00 131,500.00
2.000 O/H Kepala tukang 123,120.00 246,240.00
0.200 O/H Pekerja 68,400.00 13,680.00
1.250 O/H Tukang Kayu 109,440.00 136,800.00
0.063 O/H Mandor 136,800.00 8,618.40
405,338.40 341,900.00 484,228.00 1,231,466.40
1.000 M1 Talang seng bjls 30 .. 123,146.64

55 10.000 M2 PENGECATAN KILAT 3X


4.250 Kg Cat kilat 38,600.00 164,050.00
0.570 Ltr Minyak cat 38,600.00 22,002.00
0.800 Kg Dempul 35,300.00 28,240.00
5.000 Lbr Amplas kayu 35,300.00 176,500.00
0.040 O/H Kepala tukang 123,120.00 4,924.80
0.070 O/H Pekerja 68,400.00 4,788.00
1.050 O/H Tukang Cat 109,440.00 114,912.00
0.025 O/H Mandor 136,800.00 3,420.00
128,044.80 390,792.00 518,836.80
1.000 M2 Pengecatan kilat 3X .. 51,883.68

1 2 3 4 5 6 7

56 10.000 M2 PENGECATAN BESI


4.250 Kg Cat kilat besi 38,600.00 164,050.00
0.570 Ltr Minyak cat 38,600.00 22,002.00
0.040 O/H Kepala tukang 123,120.00 4,924.80
0.070 O/H Pekerja 68,400.00 4,788.00
1.050 O/H Tukang Cat 109,440.00 114,912.00
0.025 O/H Mandor 136,800.00 3,420.00
128,044.80 186,052.00 314,096.80
1.000 M2 Pengecatan kilat 3X .. 31,409.68
57 1.000 M2 PENGECATAN DINDING
0.100 Kg Plamir 27,600.00 2,760.00
0.038 Kg Cat Dasar 16,600.00 624.00
0.260 Kg Cat Penutup 2x 16,600.00 4,316.00
0.020 O/H Pekerja 68,400.00 1,368.00
0.006 O/H Kepala tukang 123,120.00 775.66
0.063 O/H Tukang Cat 109,440.00 6,894.72
0.003 O/H Mandor 136,800.00 342.00
9,380.38 7,700.00 17,080.38
58 1.000 M2 PENGECATAN PLAFOND
0.360 Kg Cat dinding 16,600.00 5,976.00
0.006 O/H Kepala tukang 123,120.00 738.72
0.150 O/H Tukang Cat 109,440.00 16,416.00
0.008 O/H Mandor 136,800.00 1,094.40
18,249.12 5,976.00 24,225.12
59 1.000 M2 KARBOLIUM /RESIDU ATAP 2X
0.350 Kg karbolium 49,600.00 17,360.00
0.100 O/H Tukang Cat 109,440.00 10,944.00
0.005 O/H Mandor 136,800.00 684.00
11,628.00 17,360.00 28,988.00
60 1.000 M2 TEACK OIL
0.400 Kg Teakoil 75,000.00 30,000.00
0.200 O/H Tukang Cat 109,440.00 21,888.00
0.010 O/H Mandor 136,800.00 1,368.00
23,256.00 30,000.00 53,256.00
61 1.000 TITIK PASANG LAMPU XL 23 WATT
1.000 Bh Lampu XL 18 watt 49,600.00 49,600.00
2.000 M1 kabel NGA 5,600.00 11,200.00
2.000 M1 Pipa 1/4" 2,850.00 5,700.00
1.000 Bh Vitting Tempel 22,100.00 22,100.00
2.000 Bh Isolator 1,200.00 2,400.00
0.250 O/H Tukang listrik 109,440.00 27,360.00
1.000 Ttk Instalasi 82,180.00 82,180.00
109,540.00 91,000.00 200,540.00
62 1.000 TITIK PASANG LAMPU XL 8 WATT
1.000 Bh Lampu XL 8 watt 33,100.00 33,100.00
2.000 M1 kabel NGA 5,600.00 11,200.00
2.000 M1 Pipa 1/4" 2,850.00 5,700.00
1.000 Bh Vitting Tempel 22,100.00 22,100.00
2.000 Bh Isolator 1,200.00 2,400.00
0.250 O/H Tukang listrik 109,440.00 27,360.00
1.000 Ttk Instalasi 82,180.00 82,180.00
109,540.00 74,500.00 184,040.00
63 1.000 TITIK PASANG STOP KONTAK / SAKLAR
1.000 Bh Stop kontak/Saklar 22,100.00 22,100.00
3.000 M1 kabel NGA 5,600.00 16,800.00
2.000 M1 Pipa 1/4" 2,850.00 5,700.00
2.000 Bh Isolator 1,200.00 2,400.00
0.250 O/H Tukang listrik 109,440.00 27,360.00
1.000 Ttk Instalasi 82,180.00 82,180.00
109,540.00 47,000.00 156,540.00
64 1.000 TITIK PASANG SEKRING KAS 1 GRUP
1.000 Bh Sekring kas 1 grup 33,100.00 33,100.00
3.000 M1 kabel NGA 5,600.00 16,800.00
2.000 M1 Pipa 1/4" 2,850.00 5,700.00
0.830 O/H Tukang listrik 109,440.00 90,835.20
1.000 Ttk Instalasi 82,180.00 82,180.00
173,015.20 55,600.00 228,615.20

1 2 3 4 5 6 7

65 6.000 M1 PIPA GIP DIAMETER 1/2"


6.000 M1 Pipa GIP 1/2" 56,217.79 337,306.74
1.000 Ls Alat bantu 160,000.00 160,000.00
0.222 O/H Kepala tukang 123,120.00 27,360.00
0.500 O/H Tukang 109,440.00 54,720.00
0.050 O/H Mandor 136,800.00 6,840.00
88,920.00 497,306.74 586,226.74
1 M1 PERPIPAAN GIP 1/2" 97,704.46
66 1.000 M2 WATER PROFING
0.500 Kg Aqua proof 75,000.00 37,500.00
0.006 O/H Kepala tukang 123,120.00 775.66
0.063 O/H Tukang Cat 109,440.00 6,894.72
0.003 O/H Mandor 136,800.00 342.00
8,012.38 37,500.00 45,512.38
67 6.000 M11 PIPA PVC DIAMETER 4"
6.000 M1 Pipa PVC 4" 35,791.74 214,750.44
1.000 Ls Alat bantu 160,000.00 160,000.00
0.222 O/H Kepala tukang 123,120.00 27,360.00
0.500 O/H Tukang 109,440.00 54,720.00
0.050 O/H Mandor 136,800.00 6,840.00
88,920.00 374,750.44 463,670.44
1 M1 PERPIPAAN PVC 4" 77,278.41

68 6.000 M1 PIPA PVC DIAMETER 3"


6.000 M1 Pipa PVC 3" 29,416.81 176,500.86
1.000 Ls Alat bantu 160,000.00 160,000.00
0.222 O/H Kepala tukang 123,120.00 27,360.00
0.500 O/H Tukang 109,440.00 54,720.00
0.050 O/H Mandor 136,800.00 6,840.00
88,920.00 336,500.86 425,420.86
1 M1 PERPIPAAN PVC 3" 70,903.48

69 1.000 BH PASANG KUNCI PINTU


1.000 Bh Kunci Pintu 423,600.00 423,600.00
0.400 O/H Pekerja 68,400.00 27,360.00
0.200 O/H Tukang 109,440.00 21,888.00
0.010 O/H Mandor 136,800.00 1,368.00
23,256.00 450,960.00 474,216.00
70 1.000 BH PASANG EGSEL PINTU
1.000 Bh Engsel Pintu / Jendela 27,566.67 27,566.67
0.400 O/H Pekerja 68,400.00 27,360.00
0.200 O/H Tukang 109,440.00 21,888.00
0.010 O/H Mandor 136,800.00 1,368.00
23,256.00 54,926.67 78,182.67
71 1.000 BH PASANG ENGSEL JENDELA
1.000 Bh Engsel Pintu / Jendela 27,566.67 27,566.67
0.400 O/H Pekerja 68,400.00 27,360.00
0.200 O/H Tukang 109,440.00 21,888.00
0.010 O/H Mandor 136,800.00 1,368.00
23,256.00 54,926.67 78,182.67
72 1.000 BH PASANG GRENDEL PINTU/JENDELA
1.000 Bh Grendel Pintu / Jendela 16,566.67 16,566.67
0.400 O/H Pekerja 68,400.00 27,360.00
0.200 O/H Tukang 109,440.00 21,888.00
0.010 O/H Mandor 136,800.00 1,368.00
23,256.00 43,926.67 67,182.67
73 1.000 BH PASANG KAIT ANGIN
1.000 Bh Kait Angin 27,566.67 27,566.67
0.400 O/H Pekerja 68,400.00 27,360.00
0.200 O/H Tukang 109,440.00 21,888.00
0.010 O/H Mandor 136,800.00 1,368.00
23,256.00 54,926.67 78,182.67

1 2 3 4 5 6 7

74 1.000 BH PASANG TARIKAN PINTU/JENDELA


1.000 Bh Tarikan Pintu/Jendela 8,316.67 8,316.67
0.400 O/H Pekerja 68,400.00 27,360.00
0.200 O/H Tukang 109,440.00 21,888.00
0.010 O/H Mandor 136,800.00 1,368.00
50,616.00 8,316.67 58,932.67
75 6.000 M' PEMASANGAN PIPA HDPE 75 mm DAN 50 mm
0.800 O/H Pekerja 68,400.00 54,720.00
0.080 O/H Tukang 109,440.00 8,755.20
0.250 O/H Mandor 136,800.00 34,200.00
1.000 Ls Peralatan 25,000.00 25,000.00
122,675.20 122,675.20
1.000 M' PEMASANGAN PIPA HDPE 75 MM DAN 50 MM 20,445.87

76 1.000 M2 ROLLING DOOR ALUMINIUM


1.000 M2 Rolling Door Aluminium 75,000.00 75,000.00
1.000 O/H Pekerja 68,400.00 68,400.00
1.000 O/H Tukang Aluminium 109,440.00 109,440.00
0.100 O/H Kepala tukang 123,120.00 12,312.00
0.050 O/H Mandor 136,800.00 6,840.00
128,592.00 68,400.00 75,000.00 271,992.00
77 1.000 M2 PINTU BESI LIPAT
1.000 M2 Pintu Besi Lipat 95,000.00 95,000.00
1.200 O/H Pekerja 68,400.00 82,080.00
1.200 O/H Tukang Las Biasa 109,440.00 131,328.00
0.120 O/H Kepala tukang 123,120.00 14,774.40
0.006 O/H Mandor 136,800.00 820.80
146,923.20 82,080.00 95,000.00 324,003.20
78 1.000 M1 KUSEN BESI
1.000 M1 Besi Holo ( 4x4)cm 35,000.00 35,000.00
0.500 O/H Pekerja 68,400.00 34,200.00
0.250 O/H Tukang Las Biasa 109,440.00 27,360.00
0.025 O/H Kepala tukang 123,120.00 3,078.00
0.025 O/H Mandor 136,800.00 3,420.00
33,858.00 34,200.00 35,000.00 103,058.00
79 1.000 M2 PAGAR KAWAT BESI
2.000 M1 Pipa Galvanis 2" 231,855.00 463,710.00
0.800 M2 Kawat Burung/ Ayam 44,500.00 35,600.00
4.000 Cm Pengelasan 35,000.00 140,000.00
0.065 O/H Tukang Las Biasa 109,440.00 7,113.60
0.032 O/H Mandor 136,800.00 4,377.60
11,491.20 639,310.00 650,801.20
#REF!
Disusun Oleh :
KONSULTAN PERENCANA
CV. NUANSA TEKNIK ENGINEERING

ARMINA MOINTI, ST
Ka. PERWAKILAN

26 1.000 M2 PAVING BLOK


30.000 Bh Paving blok 3,544.97 106,349.10
0.100 M3 Pasir Pasang 383,800.00 38,380.00
0.100 Tukang batu 109,440.00 10,944.00
0.010 Kepala tukang 123,120.00 1,231.20
0.100 Pekerja 68,400.00 6,840.00
0.015 Mandor 136,800.00 2,052.00
21,067.20 38,380.00 106,349.10 165,796.30
###
4.04
4.36
0.196

0.2
2.08333333 0.48
27360
123120
2.9768 0.222222
0.3359312
Kg Plamir

Kg Cat Penutup 2x
0
0
0
0
3,544.97
198,518.32
PENAWARAN HARGA BAHAN BANGUNAN LOKAL

HARGA SATUAN
NO URAIAN SATUAN
( Rp )
1 2 3 4

I DAFTAR BAHAN

1 Pasir urug Ret/Truck 250,000.00


2 Pasir pasang M3 250,000.00
3 Pasir Cor beton M3 250,000.00
4 Batu Pondasi M3 250,000.00
5 Kerikil M3 250,000.00
6 Sirtu/ Timbunan Kali Ret/Truck 250,000.00
7 Karang Urug M3 275,000.00
8 Batu pecah 2 - 3 cm M3 650,000.00
9 Batu tela Bh 1,500.00
10 Kayu / Papan Ketapang, Tinang M3 1,800,000.00
11 Kayu / papan Matoa M3 2,500,000.00
12 Kayu / papan Besi, Sineri, Labani, Linggua M3 4,000,000.00

Serui, 07 Agustus 2015


Penawar
CV. TERATAI INDAH

AGUS PIDJIANTOPO
DIREKTUR
ANALISA HARGA SATUAN
KEGIATAN : PEMBANGUNAN SARANA DAN PRASARANA AIR BERSIH KAMPUNG KABUENA
PEKERJAAN : PERBAIKAN SARANA DAN PRASARANA AIR BERRSIH KAMPUNG KABUENA
LOKASI KABUENA DISTRIK ANGKAISERA
THN. ANGG. : 2016
HARGA BAHAN BAHAN JUMLAH
SATUAN LOKAL NON LOKAL
NO URAIAN PEKERJAAN UPAH
Rp Rp Rp Rp

1 2 3 4 5 6 7

1 1.000 M2 PEMBERSIHAN LOKASI


0.100 O/H Pekerja 116,880.00 11,688.00
0.050 O/H Mandor 194,800.00 9,740.00
21,428.00 21,428.00
1.000 M1 MEMBERSIHKAN DAN PENGUKURAN JALUR PIPA 2,142.80

2 1.000 M1 GALIAN TANAH UNTUK PEMASANGAN PIPA


PIPA 150 MM
0.285 M3 Galian Tanah 92,530.00 26,371.05
0.140 M3 Urugan Tanah 68,180.00 9,545.20
0.270 M3 Urugan Pasir 480,576.33 129,755.61
165,671.86 165,671.86

PIPA 100 MM
0.240 M Galian Tanah 92,530.00 22,207.20
0.090 M Urugan Tanah 68,180.00 6,136.20
0.150 M Urugan Pasir 480,576.33 72,086.45
100,429.85 100,429.85
PIPA 75 MM
0.158 M Galian Tanah 92,530.00 14,619.74
0.083 M Urugan Tanah 68,180.00 5,658.94
0.076 M Urugan Pasir 480,576.33 36,523.80
56,802.48 56,802.48
PIPA 50 MM
0.138 M Galian Tanah 92,530.00 12,769.14
0.075 M Urugan Tanah 68,180.00 5,113.50
0.063 M Urugan Pasir 480,576.33
17,882.64 17,882.64

3 1.000 M1 PASANG BOUWPLANK DAN PENGUKURAN


0.009 M3 Kayu Klas II 3,648,571.43 32,837.14
0.040 Kg Paku 31,727.50 1,269.10
0.220 O/H Tukang Batu 155,840.00 34,284.80
0.020 O/H Kepala Tukang 175,320.00 3,506.40
0.070 O/H Pekerja 116,880.00 8,181.60
0.004 O/H Mandor 194,800.00 779.20
46,752.00 32,837.14 1,269.10 80,858.24

4 1.000 M3 GALIAN TANAH PONDASI


0.750 O/H Pekerja 116,880.00 87,660.00
0.025 O/H Mandor 194,800.00 4,870.00
92,530.00 92,530.00
5 1.000 M3 URUGAN KEMBALI BEKAS GALIAN
0.500 O/H Pekerja 116,880.00 58,440.00
0.050 O/H Mandor 194,800.00 9,740.00
68,180.00 68,180.00

6 1.000 M3 URUGAN PILIHAN DARI LUAR


1.200 M3 Urugan Pilihan 324,506.94 389,408.33
0.300 O/H Pekerja 116,880.00 35,064.00
0.010 O/H Mandor 194,800.00 1,948.00
37,012.00 389,408.33 426,420.33

7 1.000 M3 URUGAN PASIR BAWAH LANTAI


1.200 M3 Pasir urug 374,506.94 449,408.33
0.250 O/H Pekerja 116,880.00 29,220.00
0.010 O/H Mandor 194,800.00 1,948.00
31,168.00 449,408.33 480,576.33
1 2 3 4 5 6 7
8 1.000 M3 AANSTAMPING/ BATU KOSONG
1.200 M3 Batu kali / Batu Karang 508,506.94 610,208.33
0.780 O/H Pekerja 116,880.00 91,166.40
0.039 O/H Mandor 194,800.00 7,597.20
98,763.60 610,208.33 708,971.93

9 1.000 M3 PASANG PONDASI BATU KALI 1 : 3


1.200 M3 Batu kali / Batu Karang 508,506.94 610,208.33
4.040 Zak semen @ 50 Kg 233,312.50 942,582.50
0.486 M3 Pasir Beton 482,506.94 234,498.37
1.500 O/H Pekerja 116,880.00 175,320.00
0.750 O/H Tukang Batu 155,840.00 116,880.00
0.075 O/H Kepala tukang 175,320.00 13,149.00
0.075 O/H Mandor 194,800.00 14,610.00
319,959.00 844,706.70 942,582.50 2,107,248.20

11 1.000 M2 PLESTERAN 10 MM CAMP 1 : 3


0.108 Zak semen @ 50 Kg 233,312.50 25,197.75
0.013 M3 Pasir Beton 482,506.94 6,272.59
0.150 O/H Tukang Batu 155,840.00 23,376.00
0.015 O/H Kepala tukang 175,320.00 2,629.80
0.400 O/H Pekerja 116,880.00 46,752.00
0.020 O/H Mandor 194,800.00 3,896.00
76,653.80 6,272.59 25,197.75 108,124.14
12 1.000 M2 PEKERJAAN ACIAN
3.250 Kg Portland Cement 4,666.25 15,165.31

0.200 Pekerja 116,880.00 23,376.00


0.100 Tukang Batu 155,840.00 15,584.00
0.010 Kepala Tukang 175,320.00 1,753.20
0.010 Mandor 194,800.00 1,948.00
42,661.20 15,165.31 57,826.51
13 1.000 M3 LANTAI COR BETON TUMBUK
CAMP 1 Pc :3 Ps : 5 Kr
0.870 M3 Kerikil 482,506.94 419,781.04
4.360 Zak semen @ 50 Kg 233,312.50 1,017,242.50
0.520 M3 Pasir Beton 482,506.94 250,903.61
0.250 O/H Tukang Batu 155,840.00 38,960.00
0.025 O/H Kepala tukang 175,320.00 4,383.00
1.650 O/H Pekerja 116,880.00 192,852.00
0.080 O/H Mandor 194,800.00 15,584.00
251,779.00 670,684.65 1,017,242.50 1,939,706.15
14 1.000 M3 COR LANTAI KERJA BETON TANPA TULANGAN 1 :2 :3
0.820 M3 Kerikil 482,506.94 395,655.69
6.500 Zak semen @ 50 Kg 233,312.50 1,516,531.25
0.540 M3 Pasir Beton 482,506.94 260,553.75
1.000 O/H Tukang Batu 155,840.00 155,840.00
0.100 O/H Kepala tukang 175,320.00 17,532.00
6.000 O/H Pekerja 116,880.00 701,280.00
0.300 O/H Mandor 194,800.00 58,440.00
933,092.00 656,209.44 1,516,531.25 3,105,832.69
15 1.000 M2 COR LANTAI BETON TANPA TULANGAN 1 : 3 : 5
TEBAL 7 CM DIPLESTER
0.820 M3 Kerikil 482,506.94 395,655.69
4.090 Zak semen @ 50 Kg 233,312.50 954,248.13
0.500 M3 Pasir beton 482,506.94 241,253.47
0.500 O/H Tukang Batu 155,840.00 77,920.00
0.050 O/H Kepala tukang 175,320.00 8,766.00
6.000 O/H Pekerja 116,880.00 701,280.00
0.300 O/H Mandor 194,800.00 58,440.00
846,406.00 636,909.16 954,248.13 2,437,563.29
1 2 3 4 5 6 7
16 1.000 M' PIPA GALVANIS DIA. 2"
1.200 M' Pipa Gip Dia. 2" Medium A 298,883.33 358,660.00
0.350 Perlengkapan 35% Harga Pipa 104,609.17 36,613.21

0.108 OH Pekerja 116,880.00 12,623.04


0.180 OH Tukang 155,840.00 28,051.20
0.018 OH Kepala Tukang 175,320.00 3,155.76
0.005 OH Mandor 194,800.00 974.00
44,804.00 395,273.20 440,077.20

17 1.000 M' PIPA GALVANIS DIA. 2 1/2"


1.200 M' Pipa Gip Dia. 3" Medium A 508,883.00 610,659.60
0.350 Perlenkapan 35% Harga Pipa 178,109.05 62,338.17

0.108 OH Pekerja 116,880.00 12,623.04


0.180 OH Tukang 155,840.00 28,051.20
0.018 OH Kepala Tukang 175,320.00 3,155.76
0.005 OH Mandor 194,800.00 974.00
44,804.00 672,997.77 717,801.77
18 1.000 M' PIPA GALVANIS DIA. 4"
1.200 M' Pipa Gip Dia.4" Medium A 899,800.00 1,079,760.00
0.350 Perlenkapan 35% Harga Pipa 314,930.00 110,225.50

0.135 OH Pekerja 116,880.00 15,778.80


0.225 OH Tukang 155,840.00 35,064.00
0.023 OH Kepala Tukang 175,320.00 4,032.36
0.007 OH Mandor 194,800.00 1,363.60
56,238.76 1,189,985.50 1,246,224.26
19 1.000 M' PIPA GALVANIS DIA. 1/2"
1.200 M' Pipa Gip Dia.1/2" Medium A 70,941.67 85,130.00
0.350 Perlenkapan 35% Harga Pipa 24,829.58 8,690.35

0.054 OH Pekerja 116,880.00 6,311.52


0.090 OH Tukang 155,840.00 14,025.60
0.009 OH Kepala Tukang 175,320.00 1,577.88
0.027 OH Mandor 194,800.00 5,259.60
27,174.60 93,820.36 120,994.96
20 1.000 M3 PONDASI BETON BERTULANG (150 KG BESI + BEKESTING)
0.200 M3 Kayu Klas I 4,225,000.00 845,000.00
1.500 Kg Paku Campur 5-12 cm 22,100.00 33,150.00
0.400 Ltr Minyak Bekesting 27,600.00 11,040.00
157.500 Kg Besi Beton Polos 16,221.15 2,554,831.13
2.250 Kg Kawat Beton 33,052.50 74,368.13
0.820 M3 Batu Pecah 2 - 3 cm 826,000.00 677,320.00
6.800 Zak Semen PC (@ 50 Kg) 233,312.50 1,586,525.00
0.540 M3 Pasir Beton 482,506.94 260,553.748
5.300 O/H Pekerja 116,880.00 619,464.00
0.275 O/H Tukang Batu 155,840.00 42,856.00
1.300 O/H Tukang Kayu 155,840.00 202,592.00
1.050 O/H Tukang Besi 155,840.00 163,632.00
0.262 O/H Kepala tukang 175,320.00 45,933.84
0.265 O/H Mandor 194,800.00 51,622.00
1,126,099.84 1,782,873.75 4,259,914.25 7,168,887.84
21 1.000 M3 KOLOM BETON BERTULANG (250 KG BESI + BEKESTING)
0.400 M3 Kayu Klas I 4,225,000.00 1,690,000.00
4.000 Kg Paku Campur 5-12 cm 22,100.00 88,400.00
2.000 Ltr Minyak Bekesting 27,600.00 55,200.00
250.000 Kg Besi Beton Polos 16,221.15 4,055,287.50
4.500 Kg Kawat Beton 33,052.50 148,736.25
0.820 M3 Batu Pecah 2 - 3 cm 826,000.00 677,320.00
6.800 Zak Semen PC (@ 50 Kg) 233,312.50 1,586,525.00
0.540 M3 Pasir Beton 482,506.94 260,553.75
8.000 Btg Dolken DIA 8 cm P= 4 m 61,166.67 489,333.36
4.350 O/H Pekerja 116,880.00 508,428.00
0.275 O/H Tukang Batu 155,840.00 42,856.00
1.650 O/H Tukang Kayu 155,840.00 257,136.00
2.100 O/H Tukang Besi 155,840.00 327,264.00
0.403 O/H Kepala tukang 175,320.00 70,653.96
0.355 O/H Mandor 194,800.00 69,154.00
1,275,491.96 3,117,207.11 5,934,148.75 10,326,847.82
1 2 3 4 5 6 7
22 1.000 M3 BALOK BETON BERTULANG (200 KG BESI + BEKESTING)
0.320 M3 Kayu Klas I 4,225,000.00 1,352,000.00
3.200 Kg Paku Campur 5-12 cm 22,100.00 70,720.00
1.600 Ltr Minyak Bekesting 27,600.00 44,160.00
210.000 Kg Besi Beton Polos 16,221.15 3,406,441.50
3.000 Kg Kawat Beton 33,052.50 99,157.50
0.820 M3 Batu Pecah 2 - 3 cm 826,000.00 677,320.00
6.800 Zak Semen PC (@ 50 Kg) 233,312.50 1,586,525.00
0.540 M3 Pasir Beton 482,506.94 260,553.75
16.000 Btg Dolken DIA 8 cm P= 4 m 61,166.67 978,666.72
6.350 O/H Pekerja 116,880.00 742,188.00
0.275 O/H Tukang Batu 155,840.00 42,856.00
1.650 O/H Tukang Kayu 155,840.00 257,136.00
1.400 O/H Tukang Besi 155,840.00 218,176.00
0.333 O/H Kepala tukang 175,320.00 58,381.56
0.318 O/H Mandor 194,800.00 61,946.40
1,380,683.96 4,855,065.47 3,620,479.00 9,856,228.43
23 1.000 M3 PLAT BETON BERTULANG (150 KG BESI + BEKESTING)
0.320 M3 Kayu Klas I 4,225,000.00 1,352,000.00
3.200 Kg Paku Campur 5-12 cm 22,100.00 70,720.00
1.600 Ltr Minyak Bekesting 27,600.00 44,160.00
157.500 Kg Besi Beton Polos 16,221.15 2,554,831.13
2.250 Kg Kawat Beton 33,052.50 74,368.13
0.820 M3 Batu Pecah 2 - 3 cm 826,000.00 677,320.00
6.800 Zak Semen PC (@ 50 Kg) 233,312.50 1,586,525.00
0.540 M3 Pasir Beton 482,506.94 260,553.75
12.000 Btg Dolken DIA 8 cm P= 4 m 61,166.67 734,000.04
5.300 O/H Pekerja 116,880.00 619,464.00
0.275 O/H Tukang Batu 155,840.00 42,856.00
1.300 O/H Tukang Kayu 155,840.00 202,592.00
1.050 O/H Tukang Besi 155,840.00 163,632.00
0.265 O/H Kepala tukang 175,320.00 46,459.80
0.265 O/H Mandor 194,800.00 51,622.00
1,126,625.80 3,023,873.79 4,330,604.25 8,481,103.84
24 1.000 M1 KOLOM PRAKTIS BETON BERTULANG
0.002 M3 Kayu Klas I 2,080,000.00 4,160.00
0.010 Kg Paku Campur 5-12 cm 22,100.00 221.00
3.000 Kg Besi Beton Polos 16,221.15 48,663.45
0.045 Kg Kawat Beton 33,052.50 1,487.36
0.009 M3 Batu Pecah 2 - 3 cm 826,000.00 7,434.00
0.080 Zak Semen PC (@ 50 Kg) 233,312.50 18,665.00
0.006 M3 Pasir Beton 482,506.94 2,895.04
0.180 O/H Pekerja 116,880.00 21,038.40
0.020 O/H Tukang Batu 155,840.00 3,116.80
0.020 O/H Tukang Kayu 155,840.00 3,116.80
0.020 O/H Tukang Besi 155,840.00 3,116.80
0.006 O/H Kepala tukang 175,320.00 1,051.92
0.009 O/H Mandor 194,800.00 1,753.20
33,193.92 14,489.04 69,036.81 116,719.77
25 1.000 M1 RING BALOK BETON BERTULANG (10 X 15 ) CM
0.003 M3 Kayu Klas III 2,080,000.00 6,240.00
0.020 Kg Paku Campur 5-12 cm 22,100.00 442.00
3.600 Kg Besi Beton Polos 16,221.15 58,396.14
0.050 Kg Kawat Beton 33,052.50 1,652.63
0.015 M3 Batu Pecah 2 - 3 cm 826,000.00 12,390.00
0.110 Zak Semen PC (@ 50 Kg) 233,312.50 25,664.38
0.009 M3 Pasir Beton 482,506.94 4,342.56
0.297 O/H Pekerja 116,880.00 34,713.36
0.033 O/H Tukang Batu 155,840.00 5,142.72
0.033 O/H Tukang Kayu 155,840.00 5,142.72
0.033 O/H Tukang Besi 155,840.00 5,142.72
0.010 O/H Kepala tukang 175,320.00 1,753.20
0.015 O/H Mandor 194,800.00 2,922.00
54,816.72 22,972.56 86,155.14 163,944.42
1 2 3 4 5 6 7

26 1.000 M3 SLOOF BETON BERTULANG (200 KG BESI + BEKESTING)


0.270 M3 Kayu Klas III 2,080,000.00 561,600.00
2.000 Kg Paku Campur 5-12 cm 22,100.00 44,200.00
0.600 Ltr Minyak Bekesting 27,600.00 16,560.00
210.000 Kg Besi Beton Polos 16,221.15 3,406,441.50
3.000 Kg Kawat Beton 33,052.50 99,157.50
0.810 M3 Batu Pecah 2 - 3 cm 826,000.00 669,060.00
6.720 Zak Semen PC (@ 50 Kg) 233,312.50 1,567,860.00
0.540 M3 Pasir Beton 482,506.94 260,553.75
5.650 O/H Pekerja 116,880.00 660,372.00
0.275 O/H Tukang Batu 155,840.00 42,856.00
1.560 O/H Tukang Kayu 155,840.00 243,110.40
1.400 O/H Tukang Besi 155,840.00 218,176.00
0.323 O/H Kepala tukang 175,320.00 56,628.36
0.283 O/H Mandor 194,800.00 55,128.40
1,276,271.16 3,059,073.75 3,566,359.00 7,901,703.91
27 10.000 M1 SALURAN KELILING PAS. BATU TELA
CAMP 1Pc : 2Ps UKURAN 25X25CM
DIPLESTER 10 MM CAMP.1Pc : 2Ps
111.000 Bh Batu tela 2,925.71 324,753.81
0.350 M3 Pasir pasang 532,506.94 186,377.43
1.750 Zak Semen PC (@ 50 Kg) 233,312.50 408,296.88
1.125 O/H Tukang Batu 155,840.00 175,320.00
0.190 O/H Kepala tukang 175,320.00 33,310.80
3.150 O/H Pekerja 116,880.00 368,172.00
0.169 O/H Mandor 194,800.00 32,921.20
8.500 M3 Plesteran 10 mm 1 : 3 108,124.14 919,055.19
1,528,779.19 511,131.24 408,296.88 2,448,207.31
1.000 M1 selokan batu tela 25x25 cm 244,820.73
28 6.000 M1 PIPA GIP DIAMETER 1/2"
6.000 M1 Pipa GIP 1/2" 56,217.79 337,306.74
1.000 Ls Alat bantu 160,000.00 160,000.00
0.222 O/H Kepala tukang 123,120.00 27,360.00
0.500 O/H Tukang 155,840.00 77,920.00
0.050 O/H Mandor 194,800.00 9,740.00
115,020.00 497,306.74 612,326.74
1 M1 PERPIPAAN GIP 1/2" 102,054.46
29 6.000 M11 PIPA PVC DIAMETER 4"
6.000 M1 Pipa PVC 4" 102,720.00 616,320.00
1.000 Ls Alat bantu 160,000.00 160,000.00
0.222 O/H Kepala tukang 123,120.00 27,360.00
0.500 O/H Tukang 155,840.00 77,920.00
0.050 O/H Mandor 194,800.00 9,740.00
115,020.00 776,320.00 891,340.00
1 M1 PERPIPAAN PVC 4" 148,556.67

30 6.000 M1 PIPA PVC DIAMETER 3"


6.000 M1 Pipa PVC 3" 29,416.81 176,500.86
1.000 Ls Alat bantu 160,000.00 160,000.00
0.222 O/H Kepala tukang 123,120.00 27,360.00
0.500 O/H Tukang 155,840.00 77,920.00
0.050 O/H Mandor 194,800.00 9,740.00
115,020.00 336,500.86 451,520.86
1 M1 PERPIPAAN PVC 3" 75,253.48
PEMASANGAN PIPA
1 2 3 4 5 6 7

26 6.000 M' PEMASANGAN PIPA HDPE mm


1.100 O/H Pekerja 116,880.00 128,568.00
0.600 O/H Tukang 155,840.00 93,504.00
0.180 O/H Mandor 194,800.00 35,064.00
1.000 Ls Peralatan 10,000.00 10,000.00
267,136.00 267,136.00
27 1.000 M' PEMASANGAN PIPA HDPE 150 MM 44,522.67

6.000 M' PEMASANGAN PIPA HDPE mm


0.800 O/H Pekerja 116,880.00 93,504.00
0.400 O/H Tukang 155,840.00 62,336.00
0.175 O/H Mandor 194,800.00 34,090.00
1.000 Ls Peralatan 10,000.00 10,000.00
199,930.00 199,930.00
1.000 M' PEMASANGAN PIPA HDPE 150 MM 33,321.67

29 1.000 M' PENGETESAN DAN PENCUCIAN PIPA


0.018 M3 Air 50,000.00 900.00
0.017 O/H Pekerja 116,880.00 1,986.96
0.010 O/H Tukang pipa 155,840.00 1,558.40
0.001 O/H Kepala Tukang 175,320.00 175.32
0.001 O/H Mandor 194,800.00 194.80
0.010 Jam Mesin Pompa Kompresor 150,000.00 1,500.00
1.000 Ls Alat Bantu 10,000.00 10,000.00
15,415.48 900.00 16,315.48
29 1.000 M2 DINDING KERAMIK 20 X 25 CM
20.000 Bh Keramik Dinding 2,664.00 53,280.00
0.152 Zak semen @ 50 Kg 108,125.00 16,435.00
0.010 M3 Pasir pasang 383,800.00 3,838.00
0.200 Kg semen putih 22,100.00 4,420.00
0.500 O/H Pekerja 68,400.00 34,200.00
1.000 O/H Tukang Batu 109,440.00 109,440.00
0.100 O/H Kepala tukang 123,120.00 12,312.00
0.075 O/H Mandor 136,800.00 10,260.00
166,212.00 3,838.00 74,135.00 244,185.00
30 1.000 M2 LANTAI KERAMIK 30X30
11.000 Bh keramik 30x30 6,489.00 71,379.00
0.032 M3 Pasir pasang 383,800.00 12,281.60
0.034 M3 Pasir pasang 108,125.00 3,676.25
1.500 Kg semen putih 22,100.00 33,150.00
0.025 O/H Pekerja 68,400.00 1,710.00
0.125 O/H Tukang Batu 109,440.00 13,680.00
0.010 O/H Kepala tukang 123,120.00 1,231.20
0.010 O/H Mandor 136,800.00 1,368.00
17,989.20 3,676.25 116,810.60 138,476.05
31 10.000 M2 PENGECATAN BESI
4.250 Kg Cat kilat besi 38,600.00 164,050.00
0.570 Ltr Minyak cat 38,600.00 22,002.00
0.040 O/H Kepala tukang 123,120.00 4,924.80
0.070 O/H Pekerja 68,400.00 4,788.00
1.050 O/H Tukang Cat 109,440.00 114,912.00
0.025 O/H Mandor 136,800.00 3,420.00

128,044.80 186,052.00 314,096.80

KONSULTAN PERENCANA
CV. TRIZAJI ENGINEERING CONSULTANT

ARMINA MOINTI,ST
DIREKTRIS
26 1.000 M2 PAVING BLOK
30.000 Bh Paving blok 3,544.97 106,349.10
0.100 M3 Pasir Pasang 383,800.00 38,380.00
0.100 Tukang batu #REF! #REF!
0.010 Kepala tukang #REF! #REF!
0.100 Pekerja #REF! #REF!
0.015 Mandor #REF! #REF!
#REF! 38,380.00 106,349.10 #REF!
###
4.04

4.36
ONSULTANT
3,544.97
198,518.32
DAFTAR HARGA UPAH & BAHAN

PEKERJAAN : PEMBANGUNAN BAK INTAKE DAN PIPANISASI INDUK AIR BERSIH KAMP. SARUMAN
LOKASI : SARUMAN DISTRIK WINDESI KABUPATEN KEP. YAPEN
THN. ANGGARAN : 2015

NO URAIAN SATUAN HARGA SATUAN


( Rp )
1 2 3 4

I DAFTAR UPAH
1 Mandor H/o 194,800.00
2 Kepala tukang H/o 175,320.00
3 Tukang Batu H/o 155,840.00
4 Pekerja H/o 116,880.00
5 Tukang Air Ttk 155,840.00

II DAFTAR BAHAN

1 Semen @ 50 Kg + Biaya Angkut Ke Lokasi Pekerjaan Zak 233,312.50


2 Semen putih Kg 8,250.00
3 Pasir urug M3 374,506.94
4 Pasir pasang M 3
532,506.94
5 Pasir beton M3 482,506.94
6 Batu Pondasi M3 508,506.94
7 Kerikil M3 482,506.94
8 Sirtu M3 374,506.94
9 Urugan Pilihan M3 324,506.94
10 Batu pecah 2 - 3 cm M3 1,094,770.00
11 Batu tela Bh 7,800.00
12 Kayu / Papan Klas III M3 2,843,571.43
13 Kayu / papan Klas II M3 3,648,571.43
14 Kayu / papan Klas I M3 5,891,071.43
15 Dolken Kayu DIA 8-10 cm/ 400 cm Btg 138,220.00
16 Paku campur Kg 31,727.50
17 Paku Tripleks Kg 37,765.00
18 Paku seng Kg 37,765.00
19 Besi beton DIA 12 mm Polos Kg 24,616.91
20 Besi beton Dia 8 mm Polos Kg 24,616.91
21 Besi Beton DIA 10 mm Kg 24,616.91
22 Kawat Las RB (3,2) Kg 65,000.00
23 Pengelasan Cm 35,000.00
24 Kawat ikat Kg 33,052.50
25 Cat kilat Kg 38,600.00
26 Cat dinding /plafond Kg 16,600.00
27 Cat besi Kg 38,600.00
28 Residu/karbolium Ltr 49,600.00
29 Minyak Bekesting Ltr 27,600.00
30 Mesin Pompa Kompresor Jam 150,000.00
1 2 3 4

IV DAFTAR BAHAN AIR

1 Paralon (PVC) dia 4" M1 102,720.00


2 Paralon (PVC) dia 3" M1 73,000.00
3 Pipa galvanis (GIP) dia 1/2"(medium A) M1 70,941.67
4 Pipa galvanis (GIP) dia 2"(medium A) M1 298,883.33
5 Pipa galvanis (GIP) dia 2 1/2"(medium A) 508,883.00
6 Pipa galvanis (GIP) dia 3"(medium A) 633,154.17
7 Pipa galvanis (GIP) dia 4"(medium A) 899,800.00
8 Kran air aluminium 1/2 " Bh 42,450.00
9 Alat Bantu Ls 10,000.00
10 Pipa HDPE 150 mm M1 645,048.75
11 Pipa HDPE 100 mm M1 325,966.25
12 Pipa HDPE 75 mm M1 204,662.50
13 Pipa HDPE 50 mm M1 97,617.50
14 Gate Valve Falange 100 mm M1 4,313,450.00
15 Gate Valve Falange 62,5 mm Bh 3,293,025.00
16 Gate Valve Falange 50 mm Bh 2,272,600.00
Tee Gip 2" 76,975.00
Tee Gip 2 1/2" 135,725.00
Tee Gip 3" 194,475.00
17 Tee All Flange 62,5 mm x 62,5 mm Bh 3,550,000.00
18 Tee All Flange 62,5 mm x 50 mm Bh 0.00
19 Tee All Flange 50 mm x 50 mm Bh 467,625.00
20 Tee All Flange 75 mm x 62.5 mm Bh 957,800.00
21 Tee All Flange 75 mm x 75 mm Bh 966,562.50
22 Pasang Bend 90 100 mm Bh 582,225.00
23 Pasang Bend 90 62,5 mm Bh 469,500.00
24 Pasang Bend 90 50 mm Bh 306,200.00
25 Pasang Bend 45 50 mm Bh 273,700.00
26 Pasang Bend 45 62.5 mm Bh 388,912.50
27 Pasang Bend 45 75 mm Bh 504,125.00
28 Elbow 450 50 mm Bh 95,737.50
29 Elbow 450 75 mm Bh 157,637.50
30 Elbow 450 100 mm Bh 223,037.50
31 Elbow 900 50 mm Bh 103,137.50
32 Elbow 900 75 mm Bh 182,337.50
33 Elbow 900 100 mm Bh 260,137.50
34 Strainer Flange GIP 150 mm Bh 3,478,300.00
35 Strainer Flange GIP 100 mm Bh 2,627,475.00
36 Flange GIP 100 mm Bh 273,025.00
37 Flange GIP 75 mm Bh 220,437.50
38 Flange GIP 62.5 mm Bh 187,643.75
39 Flange GIP 50 mm Bh 154,850.00
40 Clamp Saddle 2x1" Bh 228,260.00
41 Clamp Saddle 1x1/2" Bh 178,260.00
42 Double Nepple GIV 1//2" Bh 16,200.00
43 Sock Drat GIV 1" Bh 19,450.00
44 Sock Drat GIV 1/2" Bh 11,400.00
45 Coupling 1/2" Bh 42,725.00
46 Elbow 1/2" Bh 15,700.00
47 Kran 1/2" Bh 42,725.00
Harga Asli Tambahan
Biaya Pikul
194,800.00 -
175,320.00 -
155,840.00 -
116,880.00 -
155,840.00 -
-
-
-
133,312.50 100,000.00
6,250.00 2,000.00
324,506.94 50,000.00 INTAKE
432,506.94 100,000.00
432,506.94 50,000.00
408,506.94 100,000.00
INTAKE
432,506.94 50,000.00
324,506.94 50,000.00
324,506.94 -
894,770.00 200,000.00
7,800.00 -
2,843,571.43 -
3,648,571.43 -
5,891,071.43 -
138,220.00 -
31,727.50 -
37,765.00 -
37,765.00 -
22,616.91 2,000.00
22,616.91 2,000.00
22,616.91 2,000.00
92,720.00 10,000.00
63,000.00 10,000.00
70,941.67
298,883.33

633,154.17
884,800.00 15,000.00
42,450.00
INTAKE
10,000.00
630,048.75 15,000.00
315,966.25 10,000.00
204,662.50
97,617.50
4,113,450.00 200,000.00

2,272,600.00
76,975.00 INTAKE

194,475.00
3,550,000.00

467,625.00
957,800.00
966,562.50
582,225.00
469,500.00
306,200.00
273,700.00

504,125.00
95,737.50
157,637.50
223,037.50
103,137.50
182,337.50
260,137.50
3,403,300.00 75,000.00
2,552,475.00 75,000.00
263,025.00 10,000.00
215,437.50 5,000.00

154,850.00
228,260.00
178,260.00
16,200.00
19,450.00
11,400.00
198400

101440 114120 126800


63,400.00 63,400.00 63,400.00
1.6 1.8 2
101440 114120 126800
KAHAR SERMIADI
90,000.00 91,000.00
### 23,000.00 22,000.00
225,000.00 224,000.00
300,000.00 300,000.00
225,000.00 224,000.00
225,000.00 224,000.00
225,000.00 224,000.00
225,000.00 224,000.00
225,000.00 224,000.00
650,000.00 650,000.00
2,500.00 2,600.00
### ### ###
### 107,300.00 ###
### 83,350.00 ###
### 65,500.00 ###
19,163.47 19,000.00 20,000.00
22,110.68 22,000.00 23,000.00
117,292.50 117,300.00 120,000.00
65,000.00 65,000.00 65,500.00
35,000.00 35,000.00 35,000.00
33,052.50 33,050.00 33,000.00
41,242.50 41,225.00 41,300.00
17,842.50 17,825.00 18,000.00
41,242.50 41,225.00 41,300.00
23,692.50 23,500.00 23,700.00
41,242.50 41,200.00 41,300.00
58,792.50 58,800.00 58,750.00
41,242.50 41,250.00 41,200.00
37,732.50 37,700.00 36,000.00
DAFTAR HARGA UPAH & BAHAN

KEGIATAN : PENINGKATAN UPAYA KESEHATAN KABUPATEN KEPULAUAN YAPEN


PEKERJAAN : PEMASANGAN INSTALASI AIR DAN PEMBUATAN MENARA AIR
LOKASI : SERUI DISTRIK YAPEN SELATAN KABUPATEN KEP. YAPEN
THN. ANGGARAN : 2014

NO URAIAN SATUAN

1 2 3

I DAFTAR UPAH
1 Mandor H/o
2 Kepala tukang H/o
3 Tukang H/o
4 Pekerja H/o
5 Tukang listrik Ttk

II DAFTAR BAHAN

1 Semen @ 50 Kg Zak
2 Semen putih Kg
3 Pasir urug M3
4 Pasir pasang M3
5 Pasir beton M3
6 Batu Pondasi M3
7 Kerikil M3
8 Sirtu M3
9 Urugan Pilihan M3
10 Batu pecah 2 - 3 cm M3
11 Batu tela Bh
12 Keramik Lantai 40 x 40 cm Bh
13 Keramik Lantai 30 x 30 cm Bh
14 Keramik Lantai KM/WC 20 x 20 cm Bh
15 Keramik Dinding 20 x 25 cm Bh
16 Kayu / Papan Klas III M3
17 Kayu / papan Klas II M3
18 Kayu / papan Klas I M3
19 Dolken Kayu DIA 8-10 cm/ 400 cm Btg
20 Paku campur Kg
21 Besi beton DIA 12 mm Polos Kg
22 Besi beton Dia 8 mm Polos Kg
23 Besi Beton DIA 10 mm Kg
24 Kawat ikat Kg
25 Cat kilat Kg
26 Cat besi Kg
27 Minyak Bekesting Ltr
28 Meni Kg
29 Aqua Proof Kg
30 Minyak cat Ltr
31 Kunci Gembok Bh

III DAFTAR BAHAN AIR

1 Paralon (PVC) dia 4" M1


2 Paralon (PVC) dia 3" M1
3 Pipa galvanis (GIP) dia 1/2"(medium A) M1
4 Pipa galvanis (GIP) dia 2"(medium A) M1
5 Kran air aluminium 1/2 " Bh
6 Lem paralon Tube
7 Alat Bantu Ls
8 Instalasi Air Bersih Ttk
1 2 3

9 Pipa HDPE 75 mm M1
10 Pipa HDPE 62,5 mm M1
11 Pipa HDPE 50 mm M1
12 Gate Valve Falange 62,5 mm Bh
13 Gate Valve Falange 50 mm Bh
14 Gate Valve Falange 100 mm Bh
15 Tee All Flange 62,5 mm x 62,5 mm Bh
16 Tee All Flange 62,5 mm x 50 mm Bh
17 Tee All Flange 50 mm x 50 mm Bh
18 Tee All Flange 75 mm x 62,5 mm Bh
19 Tee All Flange 75 mm x 75 mm Bh
20 Tee All Flange 100 mm x 50 mm Bh
21 Pasang Bend 90 75 mm Bh
22 Pasang Bend 90 62,5 mm Bh
23 Pasang Bend 90 50 mm Bh
24 Pipa HDPE 150 mm M1
25 Pipa HDPE 100 mm M1
26 Reducer 150 mm x 100 mm Bh

KONTRAKTOR PELAKSANA
CV. NAIN INDAH

DINA M. SEMBOARI, SH
DIRETRIS
& BAHAN

BUPATEN KEPULAUAN YAPEN


EMBUATAN MENARA AIR
PATEN KEP. YAPEN

HARGA SATUAN
( Rp )
4

136,800.00
123,120.00
109,440.00
68,400.00 101440 114120 126800
109,440.00 63,400.00 63,400.00 63,400.00
1.6 1.8 2
101440 114120 126800
KAHAR SERMIADI
108,125.00 90,000.00 91,000.00
22,100.00 23,112.50 23,000.00 22,000.00
311,200.00 225,000.00 224,000.00
383,800.00 300,000.00 300,000.00
311,200.00 225,000.00 224,000.00
311,200.00 225,000.00 224,000.00
311,200.00 225,000.00 224,000.00
311,200.00 225,000.00 224,000.00
311,200.00 225,000.00 224,000.00
826,000.00 650,000.00 650,000.00
2,925.71 2,500.00 2,600.00
13,296.00 14,096.16 14,050.00 14,096.16
6,489.00 2,822.04 2,800.00 2,500.00
2,664.00 3,527.55 3,500.00 3,300.00
3,330.00 2,398,500.00 2,300,000.00 2,200,000.00
2,080,000.00 4,153,500.00 4,200,000.00 4,150,000.00
2,630,000.00 107,250.00 107,300.00 107,000.00
4,225,000.00 83,362.50 83,350.00 85,000.00
61,166.67 65,520.00 65,500.00 66,000.00
22,100.00 19,163.47 19,000.00 20,000.00
16,221.15 65,000.00 65,000.00 65,500.00
20,612.82 35,000.00 35,000.00 35,000.00
17,841.94 33,052.50 33,050.00 33,000.00
33,052.50 #REF! #REF! #REF!
38,600.00 23,692.50 23,500.00 23,700.00
38,600.00 58,792.50 58,800.00 58,750.00
27,600.00 37,732.50 37,700.00 36,000.00
38,600.00 5,908.50 6,000.00 6,000.00
75,000.00 217,035.00 216,000.00 217,000.00
38,600.00 450,742.50 450,000.00 455,000.00
55,066.67

49,368.29 49,500.00 49,200.00


35,589.44 35,600.00 35,000.00
35,791.74 52,998.50 53,000.00 53,000.00
29,416.81 23,634.00 23,600.00 23,500.00
56,217.79 9,652.50 9,600.00 10,000.00
231,855.00
22,029.17 1,446,500.00 1,450,000.00 1,450,000.00
8,900.00 1,650,000.00 1,650,000.00 1,650,000.00
160,000.00 2,500,000.00 2,500,000.00 2,500,000.00
75,000.00
4

245,400.00 6.25 111,900.00


189,450.00 55950
133,500.00
2,768,695.50 2927691 317991
2,609,700.00 2609700 158995.5
3,250,000.00
944,900.00 1023200
892,400.00 957800 65400
879,500.00
957,800.00
1,023,200.00
1,084,000.00
560,000.00 181,000.00
469,500.00 90500
379,000.00 469,500.00
285,000.00
250,000.00
650,000.00

KTOR PELAKSANA
NAIN INDAH

M. SEMBOARI, SH