NO URAIAN PEKERJAAN
I PEKERJAAN PERSIAPAN
TOTAL
DIBULAKAN
Ppn 10%
EN PAMEKASAN
JUMLAH
(Rp)
20,000,000.00
12,173,625,948.27
1,068,882,554.83
4,009,643,041.94
17,272,151,545.04
17,272,151,000.00
1,727,215,100.00
18,999,366,100.00 19,000,000,000.00
(633,900.00)
EMBILAN PULUH SEMBILAN
RIBU SERATUS RUPIAH
I PEKERJAAN PERSIAPAN
1. Pengukuran lokasi ls 500,000.00 500,000.00
2. Pembersihan lokasi /jalan ls 500,000.00 500,000.00
selama pelakanaan
3. Pengadaan air kerja selama 6 bl 1,500,000.00 9,000,000.00
pekerjaan sampai akhir
4. Pengadaan listrik kerja 6 bl 1,500,000.00 9,000,000.00
selama pelakanaan
5. Papan nama proyek 1 unit 1,000,000.00 1,000,000.00
Sub Jumlah 20,000,000.00
68 KM/WC 4 UNIT
- Galian tanah 12.96 m3 49,000.00 635,040.00
- Urugan tanah kembali 3.24 m3 16,333.33 52,920.00
- Urugan pasir 2.16 m3 282,850.00 610,956.00
- Rolag bata 30x30 6.48 m3 751,420.42 4,869,204.35
- Beton sloop 15/30 3.24 m3 4,232,176.00 13,712,250.24
- Kolom praktis 11/11 118.96 m' 72,167.25 8,585,016.06
- Ring balk 10/15 30.00 m' 100,465.00 3,013,950.00
- Dinding trasram 1:2 284.40 m2 112,712.50 32,055,435.00
- Dinding 1:5 45.84 m2 100,741.50 4,617,990.36
- Plesteran trasram 1:2 568.80 m2 55,172.20 31,381,947.36
- Plesteran 1:5 91.68 m2 49,415.20 4,530,385.54
- Benangan 112.80 m' 9,255.50 1,044,020.40
- Beton rabat 7.20 m3 937,585.00 6,750,612.00
- Keramik lantai 30x30 144.00 m2 223,665.00 32,207,760.00
- Keramik dinding 30x60 262.80 m2 317,665.00 83,482,362.00
- Bak mandi 60x60 24.00 bh 200,000.00 4,800,000.00
- Closed jongkok toto CE 7 24.00 bh 307,142.86 7,371,428.57
- Kran air Ø 3/4" ONDA 48.00 bh 52,142.86 2,502,857.14
- Kusen+Daun pintu spandrel 24.00 bh 1,612,465.11 38,699,162.67
- Engsel pintu 72.00 bh 43,026.25 3,097,890.00
- Grendel pintu 24.00 bh 43,026.25 1,032,630.00
- Cat tembok 397.68 m2 23,837.25 9,479,597.58
- Flor drain 24.00 bh 50,000.00 1,200,000.00
-
13.75
3,759,509
95.0625
ANALISA HARGA SATUAN PEKERJAAN
PEKERJAAN : DETAIL ENGINEERING DESIGN (DED) PEMBANGUNAN STADION TAHAP II
LOKASI : DIKAWASAN SPORT CENTRE KABUPATEN PAMEKASAN
TAHUN ANGGARAN : 2015
3 1 m3 Urugan kembali
0.2500 Oh Pekerja Rp. 62,500.00 Rp. 15,625.00
0.0083 Oh Mandor Rp. 85,000.00 Rp. 708.33
Rp. 16,333.33
4 1 m3 Urugan Pasir
1.2000 m3 Pasir urug Rp. 219,375.00 Rp. 263,250.00
0.3000 Oh Pekerja Rp. 62,500.00 Rp. 18,750.00
0.0100 Oh Mandor Rp. 85,000.00 Rp. 850.00
Rp. 282,850.00
16 An. 6.29. 1 M3 Membuat Sloof Beton bertulang ( 105,39 kg besi + bekisting ) 15/30
0.2700 m3 Papan meranti Rp. 5,000,000.00 Rp. 1,350,000.00
2.0000 Kg Paku usuk / reng Rp. 20,000.00 Rp. 40,000.00
0.6000 Lt Minyak bekisting Rp. 3,500.00 Rp. 2,100.00
105.3900 Kg Besi beton polos Rp. 10,900.00 Rp. 1,148,751.00
3.0000 Kg Kawat beton Rp. 19,450.00 Rp. 58,350.00
336.0000 Kg Semen Portland / PC Rp. 1,550.00 Rp. 520,800.00
0.5400 m3 Pasir beton Rp. 395,000.00 Rp. 213,300.00
0.8100 m3 Koral beton Rp. 303,000.00 Rp. 245,430.00
5.6500 Oh Pekerja Rp. 62,500.00 Rp. 353,125.00
0.2750 Oh Tukang batu Rp. 75,000.00 Rp. 20,625.00
1.5600 Oh Tukang kayu Rp. 80,000.00 Rp. 124,800.00
1.4000 Oh Tukang besi Rp. 75,000.00 Rp. 105,000.00
0.3230 Oh Kepala Tukang Rp. 80,000.00 Rp. 25,840.00
0.2830 Oh Mandor Rp. 85,000.00 Rp. 24,055.00
Rp. 4,232,176.00
18 An. 6.31. 1 m3 Membuat Balok Beton bertulang ( 138 kg besi + bekisting ) 20/35
0.3200 m3 Papan meranti Rp. 5,000,000.00 Rp. 1,600,000.00
3.2000 Kg Paku usuk / reng Rp. 20,000.00 Rp. 64,000.00
1.6000 Lt Minyak bekisting Rp. 3,500.00 Rp. 5,600.00
112.7314 Kg Besi beton ulir Rp. 11,850.00 Rp. 1,335,867.09
26.1660 Kg Besi beton polos Rp. 10,900.00 Rp. 285,209.40
3.0000 Kg Kawat beton Rp. 19,450.00 Rp. 58,350.00
336.0000 Kg Semen Portland / PC Rp. 1,550.00 Rp. 520,800.00
0.5400 m3 Pasir beton Rp. 395,000.00 Rp. 213,300.00
0.8100 m3 Koral beton Rp. 303,000.00 Rp. 245,430.00
0.1400 m3 Balok kayu meranti Rp. 4,500,000.00 Rp. 630,000.00
2.8000 lbr Triplek tebal 9 mm Rp. 110,000.00 Rp. 308,000.00
16.0000 Btg Dolken kayu gelam Ø (8-10) cm, P = 4 m Rp. 12,560.00 Rp. 200,960.00
6.3500 Oh Pekerja Rp. 62,500.00 Rp. 396,875.00
0.2750 Oh Tukang batu Rp. 75,000.00 Rp. 20,625.00
1.6500 Oh Tukang kayu Rp. 80,000.00 Rp. 132,000.00
1.4000 Oh Tukang besi Rp. 75,000.00 Rp. 105,000.00
0.3330 Oh Kepala Tukang Rp. 80,000.00 Rp. 26,640.00
0.3180 Oh Mandor Rp. 85,000.00 Rp. 27,030.00
Rp. 6,175,686.49
19 An. 6.32. 1 m3 Membuat Plat Beton bertulang ( 140,973 kg besi + bekisting ) septictank bagian atas
0.3200 m3 Papan meranti Rp. 5,000,000.00 Rp. 1,600,000.00
3.2000 Kg Paku usuk / reng Rp. 20,000.00 Rp. 64,000.00
1.6000 Lt Minyak bekisting Rp. 3,500.00 Rp. 5,600.00
140.9730 Kg Besi beton ulir Rp. 11,850.00 Rp. 1,670,530.05
2.2500 Kg Kawat beton Rp. 19,450.00 Rp. 43,762.50
336.0000 Kg Semen Portlan (PC) Rp. 1,550.00 Rp. 520,800.00
0.5400 m3 Pasir beton Rp. 395,000.00 Rp. 213,300.00
0.8100 m3 Koral beton Rp. 303,000.00 Rp. 245,430.00
0.1200 m3 Balok kayu meranti Rp. 4,500,000.00 Rp. 540,000.00
2.8000 lbr Triplek 9mm Rp. 110,000.00 Rp. 308,000.00
32.0000 Btg Dolken kayu gelam ø(8-10)m,P=4m Rp. 12,560.00 Rp. 401,920.00
5.3000 Oh Pekerja Rp. 62,500.00 Rp. 331,250.00
0.2750 Oh Tukang batu Rp. 75,000.00 Rp. 20,625.00
1.3000 Oh Tukang kayu Rp. 80,000.00 Rp. 104,000.00
1.0500 Oh Tukang besi Rp. 75,000.00 Rp. 78,750.00
0.2650 Oh Kepala tukang Rp. 80,000.00 Rp. 21,200.00
0.2650 Oh Mandor Rp. 85,000.00 Rp. 22,525.00
Rp. 6,191,692.55
20 An. 6.32. 1 m3 Membuat Plat Beton bertulang ( 351 kg besi + bekisting ) dan anak tangga
0.3200 m3 Papan meranti Rp. 5,000,000.00 Rp. 1,600,000.00
3.2000 Kg Paku usuk / reng Rp. 20,000.00 Rp. 64,000.00
1.6000 Lt Minyak bekisting Rp. 3,500.00 Rp. 5,600.00
231.4752 Kg Besi beton ulir Rp. 11,850.00 Rp. 2,742,981.12
120.1435 Kg Besi beton polos Rp. 10,900.00 Rp. 1,309,564.15
2.2500 Kg Kawat beton Rp. 19,450.00 Rp. 43,762.50
336.0000 kg Semen Portland / PC Rp. 1,550.00 Rp. 520,800.00
0.5400 m3 Pasir beton Rp. 395,000.00 Rp. 213,300.00
0.8100 m3 Koral beton Rp. 303,000.00 Rp. 245,430.00
0.1200 m3 Balok kayu meranti Rp. 4,500,000.00 Rp. 540,000.00
2.8000 lbr Triplek tebal 9 mm Rp. 110,000.00 Rp. 308,000.00
32.0000 btg Dolken kayu gelam Ø (8-10) cm, P = 4 m Rp. 12,560.00 Rp. 401,920.00
5.3000 Oh Pekerja Rp. 62,500.00 Rp. 331,250.00
0.2750 Oh Tukang batu Rp. 75,000.00 Rp. 20,625.00
1.3000 Oh Tukang kayu Rp. 80,000.00 Rp. 104,000.00
1.0500 Oh Tukang besi Rp. 75,000.00 Rp. 78,750.00
0.2650 Oh Kepala Tukang Rp. 80,000.00 Rp. 21,200.00
0.2650 Oh Mandor Rp. 85,000.00 Rp. 22,525.00
Rp. 8,573,707.77
21 An. 6.32. 1 m3 Membuat Plat Beton bertulang ( 140,973 kg besi + bekisting ) septictank bagian bawah
0.0258 m3 Papan meranti Rp. 5,000,000.00 Rp. 129,000.00
0.3000 Kg Paku usuk / reng Rp. 20,000.00 Rp. 6,000.00
0.1600 Lt Minyak bekisting Rp. 3,500.00 Rp. 560.00
140.9730 Kg Besi beton polos Rp. 10,900.00 Rp. 1,536,605.70
2.2500 Kg Kawat beton Rp. 19,450.00 Rp. 43,762.50
336.0000 m3 Semen Portland / PC Rp. 1,550.00 Rp. 520,800.00
0.5400 m3 Pasir beton Rp. 395,000.00 Rp. 213,300.00
0.8100 m3 Koral beton Rp. 303,000.00 Rp. 245,430.00
5.3000 Oh Pekerja Rp. 62,500.00 Rp. 331,250.00
0.2750 Oh Tukang batu Rp. 75,000.00 Rp. 20,625.00
1.3000 Oh Tukang kayu Rp. 80,000.00 Rp. 104,000.00
1.0500 Oh Tukang besi Rp. 75,000.00 Rp. 78,750.00
0.2650 Oh Kepala Tukang Rp. 80,000.00 Rp. 21,200.00
0.2650 Oh Mandor Rp. 85,000.00 Rp. 22,525.00
Rp. 3,273,808.20
22 An. 6.32. 1 m3 Membuat Plat Beton bertulang ( 140,973 kg besi + bekisting ) septioctank bagian samping & dalam
0.3200 m3 Papan meranti Rp. 5,000,000.00 Rp. 1,600,000.00
3.2000 Kg Paku usuk / reng Rp. 20,000.00 Rp. 64,000.00
1.6000 Lt Minyak bekisting Rp. 3,500.00 Rp. 5,600.00
140.9730 Kg Besi beton polos Rp. 10,900.00 Rp. 1,536,605.70
2.2500 Kg Kawat beton Rp. 19,450.00 Rp. 43,762.50
336.0000 Kg Semen Portland / PC Rp. 1,550.00 Rp. 520,800.00
0.5400 m3 Pasir beton Rp. 395,000.00 Rp. 213,300.00
0.8100 m3 Koral beton Rp. 303,000.00 Rp. 245,430.00
0.1200 m3 Balok kayu meranti Rp. 4,500,000.00 Rp. 540,000.00
5.6000 lbr Triplek tebal 9 mm Rp. 110,000.00 Rp. 616,000.00
5.3000 Oh Pekerja Rp. 62,500.00 Rp. 331,250.00
0.2750 Oh Tukang batu Rp. 75,000.00 Rp. 20,625.00
1.3000 Oh Tukang kayu Rp. 80,000.00 Rp. 104,000.00
1.0500 Oh Tukang besi Rp. 75,000.00 Rp. 78,750.00
0.2650 Oh Kepala Tukang Rp. 80,000.00 Rp. 21,200.00
0.2650 Oh Mandor Rp. 85,000.00 Rp. 22,525.00
Rp. 5,963,848.20
23 An. 6.35. 1 m' Membuat Kolom Praktis Beton bertulang ( 11 x 11 ) cm
0.0020 m3 Papan meranti Rp. 5,000,000.00 Rp. 10,000.00
0.0100 Kg Paku usuk / reng Rp. 20,000.00 Rp. 200.00
3.0000 Kg Besi beton polos Rp. 10,900.00 Rp. 32,700.00
0.0450 Kg Kawat beton Rp. 19,450.00 Rp. 875.25
4.0000 Kg Semen Portland / PC Rp. 1,550.00 Rp. 6,200.00
0.0060 m3 Pasir beton Rp. 395,000.00 Rp. 2,370.00
0.0090 m3 Koral beton Rp. 303,000.00 Rp. 2,727.00
0.1800 Oh Pekerja Rp. 62,500.00 Rp. 11,250.00
0.0200 Oh Tukang batu Rp. 75,000.00 Rp. 1,500.00
0.0200 Oh Tukang kayu Rp. 80,000.00 Rp. 1,600.00
0.0200 Oh Tukang besi Rp. 75,000.00 Rp. 1,500.00
0.0060 Oh Kepala Tukang Rp. 80,000.00 Rp. 480.00
0.0090 Oh Mandor Rp. 85,000.00 Rp. 765.00
Rp. 72,167.25
24 An. 6.36. 1 m' Membuat Ring Balok Beton bertulang ( 10 x 15 ) cm
0.0030 m3 Papan meranti Rp. 5,000,000.00 Rp. 15,000.00
0.0200 Kg Paku usuk / reng Rp. 20,000.00 Rp. 400.00
3.6000 Kg Besi beton polos Rp. 10,900.00 Rp. 39,240.00
0.0500 Kg Kawat beton Rp. 19,450.00 Rp. 972.50
5.5000 Kg Semen Portland / PC Rp. 1,550.00 Rp. 8,525.00
0.0090 m3 Pasir beton Rp. 395,000.00 Rp. 3,555.00
0.0150 m3 Koral beton Rp. 303,000.00 Rp. 4,545.00
0.2970 Oh Pekerja Rp. 62,500.00 Rp. 18,562.50
0.0330 Oh Tukang batu Rp. 75,000.00 Rp. 2,475.00
0.0330 Oh Tukang kayu Rp. 80,000.00 Rp. 2,640.00
0.0330 Oh Tukang besi Rp. 75,000.00 Rp. 2,475.00
0.0100 Oh Kepala Tukang Rp. 80,000.00 Rp. 800.00
0.0150 Oh Mandor Rp. 85,000.00 Rp. 1,275.00
Rp. 100,465.00
26 1 Unit Memasang daun pintu Triplek rangkap lapis HPL, rangka kayu Kempas 205x75
0.0355 m3 Kayu Kempas ( papan ) Rp. 7,000,000.00 Rp. 248,360.00
7.6000 m' LIS Kayu 1/1 Rp. 9,000.00 Rp. 68,400.00
1.1455 m2 HPL Rp. 200,000.00 Rp. 229,097.22
0.0600 m2 Kaca bening 5mm Rp. 71,500.00 Rp. 4,290.00
0.6000 Kg Paku triplek Rp. 25,000.00 Rp. 15,000.00
2.0000 Lt Lem kayu Rp. 12,500.00 Rp. 25,000.00
2.0000 Lbr Triplek 4mm Rp. 55,000.00 Rp. 110,000.00
1.6000 Oh Pekerja Rp. 62,500.00 Rp. 100,000.00
4.8000 Oh Tukang kayu Rp. 80,000.00 Rp. 384,000.00
0.4800 Oh Kepala Tukang Rp. 85,000.00 Rp. 40,800.00
0.1600 Oh Mandor Rp. 85,000.00 Rp. 13,600.00
Rp. 1,238,547.22
27 1 Unit Memasang daun pintu Triplek rangkap lapis HPL, rangka kayu Kempas 205x82
0.0385 m3 Kayu Kempas ( papan ) Rp. 7,000,000.00 Rp. 269,360.00
9.7000 m' LIS Kayu 1/1 Rp. 9,000.00 Rp. 87,300.00
1.2471 m2 HPL Rp. 200,000.00 Rp. 249,416.67
0.1600 m2 Kaca bening 5mm Rp. 71,500.00 Rp. 11,440.00
0.6000 Kg Paku triplek Rp. 25,000.00 Rp. 15,000.00
2.0000 Lt Lem kayu Rp. 12,500.00 Rp. 25,000.00
2.0000 Lbr Triplek 4mm Rp. 55,000.00 Rp. 110,000.00
1.6000 Oh Pekerja Rp. 62,500.00 Rp. 100,000.00
4.8000 Oh Tukang kayu Rp. 80,000.00 Rp. 384,000.00
0.4800 Oh Kepala Tukang Rp. 85,000.00 Rp. 40,800.00
0.1600 Oh Mandor Rp. 85,000.00 Rp. 13,600.00
Rp. 1,305,916.67
28 1 Unit Memasang daun pintu Triplek rangkap lapis HPL, rangka kayu Kempas 205x70
0.0370 m3 Kayu Kempas ( papan ) Rp. 7,000,000.00 Rp. 259,280.00
9.1000 m' LIS Kayu 1/1 Rp. 9,000.00 Rp. 81,900.00
1.0729 m2 HPL Rp. 200,000.00 Rp. 214,583.33
0.1600 m2 Kaca bening 5mm Rp. 71,500.00 Rp. 11,440.00
0.6000 Kg Paku triplek Rp. 25,000.00 Rp. 15,000.00
2.0000 Lt Lem kayu Rp. 12,500.00 Rp. 25,000.00
2.0000 Lbr Triplek 4mm Rp. 55,000.00 Rp. 110,000.00
1.6000 Oh Pekerja Rp. 62,500.00 Rp. 100,000.00
4.8000 Oh Tukang kayu Rp. 80,000.00 Rp. 384,000.00
0.4800 Oh Kepala Tukang Rp. 85,000.00 Rp. 40,800.00
0.1600 Oh Mandor Rp. 85,000.00 Rp. 13,600.00
Rp. 1,255,603.33
29 1 Unit Memasang daun pintu Triplek rangkap lapis HPL, rangka kayu Kempas 205x68
0.0268 m3 Kayu Kempas ( papan ) Rp. 7,000,000.00 Rp. 187,880.00
4.8500 m' LIS Kayu 1/1 Rp. 9,000.00 Rp. 43,650.00
1.0439 m2 HPL Rp. 200,000.00 Rp. 208,777.78
0.1600 m2 Kaca bening 5mm Rp. 71,500.00 Rp. 11,440.00
0.6000 Kg Paku triplek Rp. 25,000.00 Rp. 15,000.00
2.0000 Lt Lem kayu Rp. 12,500.00 Rp. 25,000.00
2.0000 Lbr Triplek 4mm Rp. 55,000.00 Rp. 110,000.00
1.6000 Oh Pekerja Rp. 62,500.00 Rp. 100,000.00
4.8000 Oh Tukang kayu Rp. 80,000.00 Rp. 384,000.00
0.4800 Oh Kepala Tukang Rp. 85,000.00 Rp. 40,800.00
0.1600 Oh Mandor Rp. 85,000.00 Rp. 13,600.00
Rp. 1,140,147.78
30 1 Unit Memasang daun pintu Triplek rangkap lapis HPL, rangka kayu Kempas 205x64
0.0271 m3 Kayu Kempas ( papan ) Rp. 7,000,000.00 Rp. 189,392.00
7.1000 m' LIS Kayu 1/1 Rp. 9,000.00 Rp. 63,900.00
0.9858 m2 HPL Rp. 200,000.00 Rp. 197,166.67
0.0800 m2 Kaca bening 5mm Rp. 71,500.00 Rp. 5,720.00
0.6000 Kg Paku triplek Rp. 25,000.00 Rp. 15,000.00
2.0000 Lt Lem kayu Rp. 12,500.00 Rp. 25,000.00
2.0000 Lbr Triplek 4mm Rp. 55,000.00 Rp. 110,000.00
1.6000 Oh Pekerja Rp. 62,500.00 Rp. 100,000.00
4.8000 Oh Tukang kayu Rp. 80,000.00 Rp. 384,000.00
0.4800 Oh Kepala Tukang Rp. 85,000.00 Rp. 40,800.00
0.1600 Oh Mandor Rp. 85,000.00 Rp. 13,600.00
Rp. 1,144,578.67
31 1 Unit Memasang daun pintu Triplek rangkap lapis HPL, rangka kayu Kempas 205x66
0.0303 m3 Kayu Kempas ( papan ) Rp. 7,000,000.00 Rp. 212,240.00
7.5000 m' LIS Kayu 1/1 Rp. 9,000.00 Rp. 67,500.00
1.0149 m2 HPL Rp. 200,000.00 Rp. 202,972.22
0.0600 m2 Kaca bening 5mm Rp. 71,500.00 Rp. 4,290.00
0.6000 Kg Paku triplek Rp. 25,000.00 Rp. 15,000.00
2.0000 Lt Lem kayu Rp. 12,500.00 Rp. 25,000.00
2.0000 Lbr Triplek 4mm Rp. 55,000.00 Rp. 110,000.00
1.6000 Oh Pekerja Rp. 62,500.00 Rp. 100,000.00
4.8000 Oh Tukang kayu Rp. 80,000.00 Rp. 384,000.00
0.4800 Oh Kepala Tukang Rp. 85,000.00 Rp. 40,800.00
0.1600 Oh Mandor Rp. 85,000.00 Rp. 13,600.00
Rp. 1,175,402.22
32 1 Unit Memasang daun pintu Triplek rangkap lapis HPL, rangka kayu Kempas 205x72
0.0301 m3 Kayu Kempas ( papan ) Rp. 7,000,000.00 Rp. 210,560.00
7.6000 m' LIS Kayu 1/1 Rp. 9,000.00 Rp. 68,400.00
1.1019 m2 HPL Rp. 200,000.00 Rp. 220,388.89
0.0800 m2 Kaca bening 5mm Rp. 71,500.00 Rp. 5,720.00
0.6000 Kg Paku triplek Rp. 25,000.00 Rp. 15,000.00
2.0000 Lt Lem kayu Rp. 12,500.00 Rp. 25,000.00
2.0000 Lbr Triplek 4mm Rp. 55,000.00 Rp. 110,000.00
1.6000 Oh Pekerja Rp. 62,500.00 Rp. 100,000.00
4.8000 Oh Tukang kayu Rp. 80,000.00 Rp. 384,000.00
0.4800 Oh Kepala Tukang Rp. 85,000.00 Rp. 40,800.00
0.1600 Oh Mandor Rp. 85,000.00 Rp. 13,600.00
Rp. 1,193,468.89
33 1 m2 Memasang Partisi kalsibort 9mm rangkap finis cat, rangka holo 60.40.0.6
3.0000 m' Holo 60.40.0.6 Rp. 30,833.33 Rp. 92,500.00
0.6944 Lbr Kalsipart 8mm Rp. 141,550.00 Rp. 98,298.61
0.1500 Kg Paku ulir Rp. 25,000.00 Rp. 3,750.00
0.1500 Oh Pekerja Rp. 62,500.00 Rp. 9,375.00
0.4500 Oh Tukang Rp. 75,000.00 Rp. 33,750.00
0.0450 Oh Kepala Tukang Rp. 80,000.00 Rp. 3,600.00
0.0080 Oh Mandor Rp. 85,000.00 Rp. 680.00
2.000 m2 Cat tembok Rp. 23,837.25 Rp. 47,674.50
Rp. 289,628.11
34 1 Unit masang daun pintu besi 550x250
838.0680 Kg Besi holo 60.60.4 Rp. 31,985.00 Rp. 26,805,604.98
550.2564 Kg Besi holo 30.30.4 Rp. 31,985.00 Rp. 17,599,950.95
57.3125 Kg Besi plat 3mm Rp. 15,000.00 Rp. 859,687.50
6.0000 bh Roda atas Rp. 355,000.00 Rp. 2,130,000.00
6.0000 bh Roda bawah Rp. 160,000.00 Rp. 960,000.00
12.0000 bh Engsel Rp. 130,000.00 Rp. 1,560,000.00
4.0000 bh Pegangan Rp. 100,000.00 Rp. 400,000.00
1.0000 Oh Konci DEKKSON+ rantai Rp. 500,000.00 Rp. 500,000.00
27.500 Cat besi Rp. 31,927.50 Rp. 878,006.25
51,693,249.68
41 1 M2 Pengecatan bidang kayu baru ( 1 lapis plamir, 1 lapis cat dasar & 2 lapis cat penutup )
0.2000 Kg Cat mini Rp. 23,000.00 Rp. 4,600.00
0.1500 Kg Plamir Rp. 22,500.00 Rp. 3,375.00
0.1700 Kg Cat dasar Rp. 23,000.00 Rp. 3,910.00
0.2600 Kg Cat penutup 2 kali Rp. 55,000.00 Rp. 14,300.00
0.0700 Oh Pekerja Rp. 62,500.00 Rp. 4,375.00
0.0090 Oh Tukang cat Rp. 75,000.00 Rp. 675.00
0.0060 Oh Kepala Tukang Rp. 80,000.00 Rp. 480.00
0.0025 Oh Mandor Rp. 85,000.00 Rp. 212.50
Rp. 31,927.50
42 1 M2 Pengecatan tembok baru ( 1 lapis plamir, 1 lapis cat dasar & 2 lapis cat penutup )
0.1000 Kg Plamir tembok Rp. 20,000.00Rp. 2,000.00
0.1000 Kg Cat dasar Rp. 20,000.00Rp. 2,000.00
0.2600 Kg Cat penutup 2 x Rp. 20,000.00Rp. 5,200.00
0.0200 Oh Pekerja Rp. 62,500.00Rp. 1,250.00
0.0630 Oh Tukang cat Rp. 75,000.00Rp. 4,725.00
0.0063 Oh Kepala Tukang Rp. 80,000.00Rp. 504.00
0.0025 Oh Mandor Rp. 85,000.00Rp. 212.50
Rp. 15,891.50
Untuk Pengecatan plafon baru : 1,50 x 15,891.50 = 23,837.25
47 1 Unit BV1(5,25)
57.2500 1 m' Kusen alluminium 4" coklat Rp. 154,482.50 Rp. 8,844,123.13
13.1250 m2 Polycarbonate Rp. 77,000.00 Rp. 1,010,625.00
Rp. 9,854,748.13
1 m2 Polycarbonate
1.0000 Lbr Polycarbonate Rp. 165,904.40 Rp. 165,904.40
0.1200 Kg Paku ulir Rp. 25,000.00 Rp. 3,000.00
0.1400 Oh Pekerja Rp. 62,500.00 Rp. 8,750.00
0.0700 Oh Tukang Rp. 75,000.00 Rp. 5,250.00
0.0070 Oh Kepala Tukang Rp. 80,000.00 Rp. 560.00
0.0070 Oh Mandor Rp. 85,000.00 Rp. 595.00
Rp. 184,059.40
72 1 m2 Atap Polycarbonate
36.280 kg Holo 60.60.4 Rp. 31,985.00 Rp. 1,160,415.80
9.681 kg Holo 40.40.3,2 Rp. 31,985.00 Rp. 309,646.79
1.000 m2 Polycarbonate Rp. 184,059.40 Rp. 184,059.40
Rp. 1,654,121.99
77 1 m2 ACP
Tenaga
0.1350 oh Pekerja 62,500.00 8,437.50
0.2250 oh Tukang 75,000.00 16,875.00
0.0230 oh Kepala tukang 80,000.00 1,840.00
0.0070 oh Mandor 85,000.00 595.00
Bahan
1.000 m2 ACP Rp. 400,000.00 Rp. 400,000.00
Perlengkapan 35% 400,000.00 Rp. 140,000.00
567,747.50
78 An. 6.5. 1 m3 Membuat beton mutu f'c = 14,5 Mpa (K 175), slum (12 ±2) cm, w/c = 0,66
326.0000 kg Semen PC Rp. 1,550.00 Rp. 505,300.00
0.7600 m3 Pasir beton Rp. 395,000.00 Rp. 300,200.00
1.0290 m3 Koral beton Rp. 303,000.00 Rp. 311,787.00
215.0000 ltr Air Rp. 50.00 Rp. 10,750.00
1.6500 Oh Pekerja Rp. 62,500.00 Rp. 103,125.00
0.2750 Oh Tukang batu Rp. 75,000.00 Rp. 20,625.00
0.0280 Oh Kepala tukang batu Rp. 80,000.00 Rp. 2,240.00
0.0830 Oh Mandor Rp. 85,000.00 Rp. 7,055.00
Rp. 1,261,082.00
79 An. 6.5. 1 m3 Membuat beton mutu f'c = 14,5 Mpa (K 175), slum (12 ±2) cm, w/c = 0,66 + kawat ayam
1.0000 m3 Beton K 175 ( 1pc:2p:3kr) Rp. 1,261,082.00 Rp. 1,261,082.00
4.5000 m2 Kwat ayam Rp. 40,000.00 Rp. 180,000.00
0.3000 Ongkos pasang kawat ayam Rp. 180,000.00 Rp. 54,000.00
Rp. 1,495,082.00
80 Lapisan batu krikil 1/2
1.2000 M³ batu krikil 1/2 Rp. 316,000.00 Rp. 379,200.00
0.0500 Oh Mandor Rp. 85,000.00 Rp. 4,250.00
0.5000 Oh Pekerja Rp. 62,500.00 Rp. 31,250.00
Rp. 414,700.00
80 1m3 Bongkar beton bertulang
6.667 Oh Pekerja Rp. 62,500.00 Rp. 416,687.50
0.333 Oh Mandor Rp. 85,000.00 Rp. 28,305.00
Rp. 444,992.50
ø16
ø16
ø16
ø10
ø16
ø12
ø10
ø10
ø10
ø16
ø12
ø10
ø10
ø10
ø10
12
4
DAFTAR HARGA SATUAN BAHAN DAN UPAH
- Generator
Listrik
408 Spesifikasi : Unit 14,437,500.00
15KVA, 380 V,
1500 rpm, 50
Hz
409 - Dudukan (Bantalan) Mesin unit 550,000.00
410 - Panel Kontrol Unit 4,235,000.00
411 - WLC (Water Level Control) Unit 907,500.00
412 - Pompa Centrifugal Unit 16,335,000.00
413 - Kabel WLC m' 27,225.00
414 - Kabel Nyy 4 mm m' 15,400.00
1 2 3 4
415 - Tutup Sumur o 6 (Plat) bh 42,350.00
416 - Check Valve o 2" bh 540,931.71
417 - Tali Seling o 10 mm m' 22,000.00
418 - Single Air Valve o 25 mm bh 800,000.00
419 - Water Meter o 2" bh 1,760,000.00
420 - Flange Las bh 81,675.00
421` - Handel bh 816,750.00
422 - Panil Listrik bh 2,420,000.00
423 - Kabel NyGBy m' 16,335.00
424 - Bend PVC o 3" bh 128,193.45
425 - Tee All Socket PVC 3" bh 164,844.35
426 - Double Niple Gl 3/4 bh 7,865.00
427 - Tee All Flane Gl bh 302,500.00
428 - Bend PVC 2" bh 113,437.50
1 2 2 4
2. PEKERJAAN LAPANGAN
1 GALIAN TANAH 77.7 110.25 0.2 1 1,713
GALIAN TANAH 3.14 1406.25 0.2 1 883
2,596
Ø 2" 23.94 1 1 1 24
4. PEKERJAAN KIOS
1 GALIAN TANAH 58 0.3 0.6 1 10
58 0.3 0.6 1 10
32 0.3 0.6 1 6
32 0.3 0.6 1 6
32
PJ1
SLIMAR 4/10 6.35 0.04 0.1 1 0.03
SLIMAR 4/6 4.2 0.04 0.06 1 0.01
0.04
TAMBAH
2.06 2 0.45 19 35.23
896.17
2,993.67
P1 pintu 2,05x0,70
SLIMAR 4/10 6.2 0.04 0.1 1 0.02
SLIMAR 4/6 5.1 0.04 0.06 1 0.01
0.04
P2 pintu 2,05x0,68
SLIMAR 4/10 6.14 0.04 0.1 1 0.02
SLIMAR 4/6 0.95 0.04 0.06 1 0.00
0.03
P2 pintu 2,05x0,64
SLIMAR 4/10 6.02 0.04 0.1 1 0.02
SLIMAR 4/6 1.24 0.04 0.06 1 0.00
0.03
P2 pintu 2,05x0,66
SLIMAR 4/10 6.08 0.04 0.1 1 0.02
SLIMAR 4/6 2.5 0.04 0.06 1 0.01
0.03
P2 pintu 2,05x0,72
SLIMAR 4/10 6.2 0.04 0.1 1 0.02
SLIMAR 4/6 2.2 0.04 0.06 1 0.01
0.03
P2 pintu 2,5x5,5
HOLO 3X3 10.59 8.66 1 6 550.26
HOLO 6X6 7.7 18.14 1 6 838.07
PLAT STRIP 4MM 0.393 24.30556 1 6 57.31
1,445.64
P2 pintu 2,5x5,5
HOLO 3X3 10.59 8.66 1 6 550.26
HOLO 6X6 7.7 18.14 1 6 838.07
PLAT STRIP 4MM 0.393 24.30556 1 6 57.31
1,445.64
LANTAI 2
PLESTERAN TRASRAM 1:2 6 10 0.3 2 36.00
6 6 0.3 2 21.60
6 11 0.3 2 39.60
1.5 4 0.3 2 3.60
4 2 0.3 2 4.80
105.60
PINTU 0.74 4 0.3 2 1.78
0.9 2 0.3 2 1.08
2.86
102.74
PLESTERAN 1:5 6 10 3.6 2 432.00
6 6 2.075 2 149.40
1.5 2 1.98 2 11.88
1.5 2 2.73 2 16.38
609.66
PENGURANGAN PINTU 0.74 4 1.86 2 11.01
0.9 2 1.86 2 6.70
JENDELA 5 16 0.48 2 76.80
1.2 1 0.2 2 0.48
94.99
514.67
LANTAI 3
PLESTERAN TRASRAM 1:2 6 13 0.3 2 46.80
200.04
78 1 0.35 3 81.90
72 1 0.35 2 50.40
66 1 0.35 1 23.10
155.40
78 1 0.35 2 54.60
66 1 0.35 4 92.40
147.00
48 1 0.35 4 67.20
1,632.01
2,111.84
22,893.07
2,384.00
KM/WC 4UNIT
1 GALIAN TANAH 18 0.3 0.6 4 12.96
2 URUGAN PASIR 18 0.3 0.1 4 2.16
3 rolag bata 18 0.3 0.3 4 6.48
4 beton sloop 15/30 18 0.15 0.3 4 3.24
Peresapan
1 Galian tanah 2.8417 1.7 1 1 4.83
2 Urugan pasir 2.5434 0.1 1 1 0.25
3 Urugan krikil 0.38465 0.1 1 1 0.04
Urugan krikil 4.396 0.1 1.05 1 0.46
0.50
Septictank 10 m3
1 Galian tanah 2.2 4.1 2.25 1 20.30
2 Urugan pasir 4.1 2.2 0.1 1 0.90
3 Lantai kerja 4.1 2.2 0.05 1 0.45
4 Beton bawah 4.1 2.2 0.15 1 1.35
5 Beton samping 12.6 1.75 0.15 1 3.31
TAMBAHAN PIPA
3/4" 203 2 1 1 406.00
48 2 1 1 96.00
24 2 1 1 48.00
550.00
kusen 5 1 1 2 10.00
4.7 1 1 4 18.80
28.80
PEKERJAAN SIRKUIT
1 GALIAN TANAH HUMUS 1206.92 0.2 1 2 482.77
2 LAPISAN PONDASI BAWAH 1206.92 0.5 1 2 1,206.92
3 ATB 1206.92 0.04 1 2 96.55
4 ATB 1206.92 1 1 2 2,413.84
PEKERJAAN PARKIR
1 PAVING 40.29 18.09 1 1 728.85
62.14 18.09 1 1 1,124.11
83.33 15 1 1 1,249.95
4 7 1 2 56.00
3,158.91
PEKERJAAN TAMAN
1 URUGAN TANAH 3653.586 1 1 2 7,307.17
1380.723 1 1 2 2,761.45
7719.14 1 1 1 7,719.14
17,787.76
6940.471 1 1 1 6,940.47
SIRTU 2751.766 1 1 1 2,751.77
4,188.71
21,976.46
Kanstin 492.73
Rumput
layar digital
L. 50.50.5 15 12 1 1 180.00
6 22 1 1 132.00
2 10 1 1 20.00
2 60 1 1 120.00
0.5 12 1 1 6.00
0.5 20 1 1 10.00
468.00
acp 6 15 2 1 180.00
6 0.5 2 1 6.00
15 0.5 2 1 15.00
201.00
layar digital
L. 50.50.5 13 6 1 2 156.00
6 11 1 2 132.00
1.5 11 1 2 33.00
1.5 6 1 2 18.00
1.7 10 3 2 102.00
1.85 5 1 2 18.50
2.12 10 1 2 42.40
4 7 1 2 56.00
1.5 3 4 2 36.00
6 4 1 2 48.00
641.90
acp 13 6 1 1 78.00
13 2 1 1 26.00
4 2 1 1 8.00
1.5 13 1 2 39.00
1.5 6 1 2 18.00
4 6.6 1 2 52.80
221.80
L 60.60.5 6 6 2 1 72.00
acp 6 6 3 1 108.00
0.7 6 6 1 25.20
3 6 1 1 18.00
151.20
TYPE B 26.5
TYPE C 34.2
60.7
TYPE 1 39.6
SAMPING 78.4
SAMPING 23.54
101.94
TANGGA VIP/UT
TYPE 1 4.12 4 4 1 65.92
3.3 2 1 1 6.60
2.24 2 2 1 8.96
1.65 2 1 1 3.30
84.78
169.56
279.06
RAILING STENLIS
LANTAI 2 8.53 2 1 1 17.06
LANTAI 3 10.12 2 1 1 20.24
37.30
5.105 2,692.99
3.77 999.80
2.42 271.04
38 211.11
38 190.00
2.27 219.18
3.77 1,764.36
3.77 2,419.96
7.32 409.92
68.40278 73.33
8.645833 505.78
21.3 1,278.00
4.55 327.60
75 937.50
75 131.25
1,068.75
8.71 33.87