STANDAR HARGA SATUAN UPAH DAN BAHAN

#REF!
KABUPATEN : KOTABARU
PROPINSI : KALIMANTAN SELATAN

No URAIAN SATUAN HARGA SAT. (Rp) KETERANGAN

1 2 3 4 5
A. HARGA UPAH
1 Kepala Tukang Hari 119,000.00
2 Mandor Hari 119,000.00
3 Pekerja Hari 88,000.00
4 Tukang Kayu Hari 100,000.00
5 Tukang Batu Hari 100,000.00
6 Tukang Besi Hari 100,000.00
7 Tukang Cat Hari 100,000.00

B. HARGA BAHAN
1 Tanah Urug M3 129,700.00
2 Pasir urug M3 171,800.00
3 Batu Gunung/Batu Kali M3 216,200.00
4 Pasir Cor/Pasang M3 171,800.00
5 Kerikil M3 218,800.00
6 Semen Indocement Zak 85,800.00
7 Semen Warna Kg 17,500.00
8 Batu Bata Bj 1,400.00
9 Keramik Lantai 40x40 M2 70,000.00
10 Besi Beton Kg 14,500.00
11 Kawat Bindrat Kg 31,900.00
12 Balok Meranti M3 2,750,000.00
13 Balok Ulin M3 7,000,000.00
14 Papan Meranti Panjang 4 m M3 2,750,000.00
15 Paku Rupa-rupa Kg 20,000.00
16 Kayu Bekisting M3 2,200,000.00
17 Minyak Bekisting Ltr 15,000.00
18 Lem kayu Kg 20,000.00
19 Paku Sumbat Bj 100.00
20 Engsel Merk Nylon Jendela 3" Psg 15,000.00
21 Engsel Merk Metasa Pintu 5" Psg 25,000.00
22 Grendel Jendela Bh 10,000.00
23 Grendel Pintu Bh 35,000.00
24 Kait Angin Bj 22,100.00
25 Kunci Tanam 2 Slaag Bh 115,000.00
26 Pegangan Jendela Bh 8,500.00
27 Cat Dasar Kg 27,500.00
28 Cat Menie Kg 27,500.00
29 Plamir Kg 27,500.00
30 Cat Kilap Kg 62,000.00
31 Minyak Cat (tinner B) Ltr 25,000.00
32 Kuas Bh 27,000.00
33 Amplas Lbr 3,500.00
34 Teer Ltr 15,000.00
35 Cat Tembok Kg 36,000.00
36 Atap Genteng Metal 0,25 M2 70,000.00
37 Pemuung Genteng Metal U M' 26,000.00
38 Closet Jongkok Bh 318,500.00
39 Zakering 3 A Bh 50,000.00
40 Shaklar Tunggal Bh 26,300.00
41 Shaklar Ganda Bh 35,000.00
42 Stop Kontak Melamine Bh 25,000.00
43 Lampu XL 9 Watt Bh 55,000.00
44 Lampu TL 40 Watt Bh 150,000.00
45 Floor Drain Bh 30,000.00
46 Kayu siku profil 5 cm M' 7,500.00
47 Calsiboard 3,5 mm Lbr 108,200.00
48 Keran air Bh 25,000.00
 ANALISA HARGA SATUAN

KABUPATEN : KOTABARU
PROPINSI : KALIMANTAN SELATAN

No. Analisa URAIAN PEKERJAAN HARGA SATUAN UPAH KERJA HARGA BAHAN JUMLAH
(Rp) (Rp) (Rp) (Rp)
1 2 3 4 5 6
A.2.2.1.4. 1 M' Pengukuran dan Pemasangan Bouplank
0.1000 Pekerja 88,000.00 8,800.00 8,800.00
0.0050 Mandor 119,000.00 595.00 595.00
0.1000 Tukang Kayu 100,000.00 10,000.00 10,000.00
0.0100 Kepala Tukang 119,000.00 1,190.00 1,190.00
0.0120 M3 Balok Meranti 5/7 2,750,000.00 33,000.00 33,000.00
0.0070 M3 Papan Meranti 3/20 2,750,000.00 19,250.00 19,250.00
0.0200 Kg Paku 20,000.00 400.00 400.00
11,190.00 52,650.00 73,235.00
Overhead 5% 559.50 2,632.50 3,661.75
Total 11,749.50 55,282.50 76,896.75
PEK. TANAH/PASIR

A.2.3.1.1 1 M3 Galian Tanah

0.7500 Pekerja 88,000.00 66,000.00 66,000.00
0.0250 Mandor 119,000.00 2,975.00 2,975.00
68,975.00 0.00 68,975.00
Overhead 15% 10,346.25 0.00 10,346.25
Total 79,321.25 0.00 79,321.25
A.2.3.1.9 Urugan Kembali
0.5000 Pekerja 88,000.00 44,000.00 44,000.00
0.0500 Mandor 100,000.00 5,000.00 5,000.00
49,000.00 0.00 49,000.00
Overhead 15% 7,350.00 0.00 7,350.00
Total 56,350.00 0.00 56,350.00
A.2.3.1.14 1 M3 Urugan Tanah
1.2000 M3 Tanah 129,700.00 155,640.00 155,640.00
0.2500 Pekerja 88,000.00 22,000.00 22,000.00
0.0250 Mandor 119,000.00 2,975.00 2,975.00
24,975.00 155,640.00 180,615.00
Overhead 15% 3,746.25 23,346.00 27,092.25
Total 28,721.25 178,986.00 207,707.25
A.2.3.1.11 1 M3 Urug Pasir
1.2000 M3 Pasir 171,800.00 206,160.00 206,160.00
0.3000 Pekerja 88,000.00 26,400.00 26,400.00
0.0100 Mandor 119,000.00 1,190.00 1,190.00
27,590.00 206,160.00 233,750.00
Overhead 15% 4,138.50 30,924.00 35,062.50
Total 31,728.50 237,084.00 268,812.50
PEK. PASANGAN BATU

A.3.2.1.2.3 1 M3 Pasangan Batu Belah/Kali

Campuran 1 : 5
1.2000 M3 Batu Gunung 216,200.00 259,440.00 259,440.00
2.7200 Zak Semen 85,800.00 233,376.00 233,376.00
0.5440 M3 Pasir 171,800.00 93,459.20 93,459.20
1.5000 Pekerja 88,000.00 132,000.00 132,000.00
0.0750 Mandor 119,000.00 8,925.00 8,925.00
0.7500 Tukang Batu 100,000.00 75,000.00 75,000.00
0.0750 Kepala Tukang 119,000.00 8,925.00 8,925.00
224,850.00 586,275.20 811,125.20
Overhead 15% 33,727.50 87,941.28 121,668.78
Total 258,577.50 674,216.48 932,793.98
A.4.4.1.10. 1 M2 Pasangan Batu Bata
Campuran 1 : 5
70.0000 Bh Batu Bata 1,400.00 98,000.00 98,000.00
0.1936 Zak Semen 85,800.00 16,610.88 16,610.88
0.0450 M3 Pasir 171,800.00 7,731.00 7,731.00
0.3000 Pekerja 88,000.00 26,400.00 26,400.00
0.0150 Mandor 119,000.00 1,785.00 1,785.00
0.1000 Tukang Batu 100,000.00 10,000.00 10,000.00
0.0100 Kepala Tukang 119,000.00 1,190.00 1,190.00
39,375.00 122,341.88 161,716.88
Overhead 15% 15,739.50 #REF! #REF!
Total 120,669.50 #REF! #REF!
 PEK. BETON

A.4.4.3.35 1 M2 Pas. Keramik 40x40

1.0683 M2 Tegel Ker. 40x40 70,000.00 74,781.00 74,781.00
0.2000 Zak Semen 85,800.00 17,160.00 17,160.00
0.0450 M3 Pasir 171,800.00 7,731.00 7,731.00
1.5000 Semen Warna 17,500.00 26,250.00 26,250.00
0.0350 Kepala Tukang 119,000.00 4,165.00 4,165.00
0.3500 Tukang Batu 100,000.00 35,000.00 35,000.00
0.7000 Pekerja 88,000.00 61,600.00 61,600.00
0.0350 Mandor 119,000.00 4,165.00 4,165.00
104,930.00 125,922.00 230,852.00
Overhead 15% 15,739.50 18,888.30 34,627.80
Total 120,669.50 144,810.30 265,479.80
A.4.1.1.4. 1 M³ Membuat beton mutu f'c =7,4 Mpa (K100),
0.7607 M3 Kerikil 218,800.00 166,450.07 166,450.07
4.6000 Zak Semen 85,800.00 394,680.00 394,680.00
0.6379 M3 Pasir 171,800.00 109,583.86 109,583.86
0.0200 Kepala Tukang 119,000.00 2,380.00 2,380.00
0.2000 Tukang Batu 100,000.00 20,000.00 20,000.00
1.2000 Pekerja 88,000.00 105,600.00 105,600.00
0.0600 Mandor 119,000.00 7,140.00 7,140.00
135,120.00 670,713.93 805,833.93
Overhead 15% 20,268.00 100,607.09 120,875.09
Total 155,388.00 771,321.02 926,709.02
A.4.1.1.29. 1 M³ membuat sloff beton bertulang (200 kg besi+bekisting)
0.2830 Mandor 119,000.00 33,677.00 33,677.00
0.3230 Kepala tukang 119,000.00 38,437.00 38,437.00
1.4000 Tukang besi 100,000.00 140,000.00 140,000.00
1.5600 Tukang kayu 100,000.00 156,000.00 156,000.00
0.2750 Tukang batu 100,000.00 27,500.00 27,500.00
5.6500 Pekerja 88,000.00 497,200.00 497,200.00
0.2700 Kayu kelas III 2,200,000.00 594,000.00 594,000.00
2.0000 Paku 5 cm-12 cm 20,000.00 40,000.00 40,000.00
0.6000 Minyak bekisting 15,000.00 9,000.00 9,000.00
210.0000 Besi beton polos 14,500.00 3,045,000.00 3,045,000.00
3.0000 Kawat beton 31,900.00 95,700.00 95,700.00
6.7200 Zak Semen 85,800.00 576,576.00 576,576.00
0.5400 M3 Pasir 171,800.00 92,772.00 92,772.00
0.8100 M3 Kerikil/Koral 218,800.00 177,228.00 177,228.00
892,814.00 4,630,276.00 5,523,090.00
Overhead 15% 133,922.10 694,541.40 828,463.50
Total 1,026,736.10 5,324,817.40 6,351,553.50
A.4.1.1.35. 1 M' membuat kolom praktis beton bertulang (11x11)cm
0.0090 Mandor 119,000.00 1,071.00 1,071.00
0.0060 Kepala tukang 119,000.00 714.00 714.00
0.0200 Tukang besi 100,000.00 2,000.00 2,000.00
0.0200 Tukang kayu 100,000.00 2,000.00 2,000.00
0.0200 Tukang batu 100,000.00 2,000.00 2,000.00
0.1800 Pembantu tukang 88,000.00 15,840.00 15,840.00
0.0020 Kayu kelas III 2,200,000.00 4,400.00 4,400.00
0.0100 Paku 5 cm-12 cm 20,000.00 200.00 200.00
3.0000 Besi beton polos 14,500.00 43,500.00 43,500.00
0.0450 Kawat beton 31,900.00 1,435.50 1,435.50
0.0800 Zak Semen 85,800.00 6,864.00 6,864.00
0.0060 M3 Pasir 171,800.00 1,030.80 1,030.80
0.0090 M3 Kerikil/Koral 218,800.00 1,969.20 1,969.20
23,625.00 59,399.50 83,024.50
Overhead 15% 3,543.75 8,909.93 12,453.68
Total 27,168.75 68,309.43 95,478.18
A.4.1.1.36. 1 M' membuat ring balok beton bertulang (10x15)cm
0.0150 Mandor 119,000.00 1,785.00 1,785.00
0.0100 Kepala tukang 119,000.00 1,190.00 1,190.00
0.0330 Tukang besi 100,000.00 3,300.00 3,300.00
0.0330 Tukang kayu 100,000.00 3,300.00 3,300.00
0.0330 Tukang batu 100,000.00 3,300.00 3,300.00
0.2970 Pembantu tukang 88,000.00 26,136.00 26,136.00
0.0030 Kayu kelas III 2,200,000.00 6,600.00 6,600.00
0.0200 Paku 5 cm-12 cm 20,000.00 400.00 400.00
3.6000 Besi beton polos 14,500.00 52,200.00 52,200.00
0.0500 Kawat beton 31,900.00 1,595.00 1,595.00
0.1100 Zak Semen 85,800.00 9,438.00 9,438.00
0.0090 M3 Pasir 171,800.00 1,546.20 1,546.20
0.0150 M3 Kerikil/Koral 218,800.00 3,282.00 3,282.00
39,011.00 75,061.20 114,072.20
Overhead 15% 5,851.65 11,259.18 17,110.83
Total 44,862.65 86,320.38 131,183.03
A.4.4.2.4 1 M2 Pek PlesteranT.1.5 cm C.1:4
0.1248 Zak Semen 85,800.00 10,707.84 10,707.84
0.0240 M3 Pasir 171,800.00 4,123.20 4,123.20
0.0150 Kepala Tukang 119,000.00 1,785.00 1,785.00
0.1500 Tukang Batu 100,000.00 15,000.00 15,000.00
0.3000 Pekerja 88,000.00 26,400.00 26,400.00
0.0150 Mandor 119,000.00 1,785.00 1,785.00
44,970.00 14,831.04 59,801.04
Overhead 15% 6,745.50 2,224.66 8,970.16
Total 51,715.50 17,055.70 68,771.20
A.4.4.2.27 1 M2 Pek Acian
0.0650 Zak Semen 85,800.00 5,577.00 5,577.00
0.0100 Kepala Tukang 119,000.00 1,190.00 1,190.00
0.1000 Tukang Batu 100,000.00 10,000.00 10,000.00
0.2000 Pekerja 88,000.00 17,600.00 17,600.00
0.0100 Mandor 119,000.00 1,190.00 1,190.00
29,980.00 5,577.00 35,557.00
Overhead 15% 4,497.00 836.55 5,333.55
Total 34,477.00 6,413.55 40,890.55
 PEK. KAYU

A.4.6.1.1 Pek.Kusen Pintu/Jendela Ulin

21.0000 Tukang Kayu 100,000.00 2,100,000.00 2,100,000.00
2.1000 Kepala Tukang 119,000.00 249,900.00 249,900.00
7.0000 Pekerja 88,000.00 616,000.00 616,000.00
0.3500 Mandor 119,000.00 41,650.00 41,650.00
1.1000 M3 Kayu Ulin 7,000,000.00 7,700,000.00 7,700,000.00
3,007,550.00 7,700,000.00 10,707,550.00
Overhead 15% 451,132.50 1,155,000.00 1,606,132.50
Total 3,458,682.50 8,855,000.00 12,313,682.50
A.4.5.1.5 M2 Pek. Plafond Calsiboard t 0.35 cm
0.1000 Tukang Kayu 100,000.00 10,000.00 10,000.00
0.0100 Kepala Tukang 119,000.00 1,190.00 1,190.00
0.1000 Pekerja 88,000.00 8,800.00 8,800.00
0.0050 Mandor 119,000.00 595.00 595.00
0.3750 Lbr Calsiboard 108,200.00 40,575.00 40,575.00
0.0300 Kg Paku 20,000.00 600.00 600.00
20,585.00 41,175.00 61,760.00
Overhead 15% 3,087.75 6,176.25 9,264.00
Total 23,672.75 47,351.25 71,024.00
A.4.6.1.7 M² pintu dan jendela jalusi, papan meranti
3.0000 Tukang Kayu 100,000.00 300,000.00 300,000.00
0.3000 Kepala Tukang 119,000.00 35,700.00 35,700.00
1.0000 Pekerja 88,000.00 88,000.00 88,000.00
0.0050 Mandor 119,000.00 595.00 595.00
0.0640 M3 Papan MC 2,750,000.00 176,000.00 176,000.00
0.5000 Kg Lem kayu 20,000.00 10,000.00 10,000.00
424,295.00 186,000.00 610,295.00
Overhead 15% 63,644.25 27,900.00 91,544.25
Total 487,939.25 213,900.00 701,839.25
A.4.6.1.20 M2 Pek. rangka langit-langit (60x60) cm, kayu kelas II atau III
0.3000 Tukang Kayu 100,000.00 30,000.00 30,000.00
0.0300 Kepala Tukang 119,000.00 3,570.00 3,570.00
0.2000 Pekerja 88,000.00 17,600.00 17,600.00
0.0100 Mandor 119,000.00 1,190.00 1,190.00
0.0163 M3 Kayu Meranti 2,750,000.00 44,825.00 44,825.00
0.2500 Kg Paku 20,000.00 5,000.00 5,000.00
52,360.00 49,825.00 102,185.00
Overhead 15% 7,854.00 7,473.75 15,327.75
Total 60,214.00 57,298.75 117,512.75
A.4.5.2.36 Pek. Pemuung Genteng Metal
0.1500 Tukang Besi 100,000.00 15,000.00 15,000.00
0.0150 Kepala Tukang 119,000.00 1,785.00 1,785.00
0.2500 Pekerja 88,000.00 22,000.00 22,000.00
0.0130 Mandor 119,000.00 1,547.00 1,547.00
1.1000 M' Pemuung Gtg Mtl 26,000.00 28,600.00 28,600.00
0.0500 Bh. Paku Skrup/Reng 100.00 5.00 5.00
40,332.00 28,605.00 68,937.00
Overhead 15% 6,049.80 4,290.75 10,340.55
Total 46,381.80 32,895.75 79,277.55
PEK. CAT-CATAN

A.4.7.1.4 Mencat Kilap plamir,cat dasar 2x cat

0.0090 Tukang Cat 100,000.00 900.00 900.00
0.0060 Kepala Tukang 119,000.00 714.00 714.00
0.0700 Pekerja 88,000.00 6,160.00 6,160.00
0.0030 Mandor 119,000.00 357.00 357.00
0.2000 Cat Meni 27,500.00 5,500.00 5,500.00
0.1500 Plamir 27,500.00 4,125.00 4,125.00
0.1700 Cat Dasar 27,500.00 4,675.00 4,675.00
0.2600 Cat Penutup 2 Kali 62,000.00 16,120.00 16,120.00
0.0100 Kuas 27,000.00 270.00 270.00
0.0300 Pengencer 25,000.00 750.00 750.00
0.2000 Ampelas 3,500.00 700.00
8,131.00 32,140.00 40,271.00
Overhead 15% 1,219.65 4,821.00 6,040.65
Total 9,350.65 36,961.00 46,311.65
A.4.7.1.10 Pengecatan tembok Baru
0.0063 Kepala Tukang 119,000.00 749.70 749.70
0.0630 Tukang Cat 100,000.00 6,300.00 6,300.00
0.0200 Pekerja 88,000.00 1,760.00 1,760.00
0.0030 Mandor 119,000.00 357.00 357.00
0.1000 Plamir 27,500.00 2,750.00 2,750.00
0.1000 Cat Dasar 27,500.00 2,750.00 2,750.00
0.2600 Cat Penutup 2 Kali 36,000.00 9,360.00 9,360.00
9,166.70 14,860.00 24,026.70
Overhead 15% 1,375.01 2,229.00 3,604.01
Total 10,541.71 17,089.00 27,630.71
 RENCANA ANGGARAN BIAYA
PROGRAM : PENDIDIKAN MENENGAH
KEGIATAN : PEMBANGUNAN PRASARANA PENINGKATAN AKSES MUTU PENDIDIKAN ( DAK DAN PENDAMPING )
PEKERJAAN : PEMBANGUNAN RUANG KELAS SMAN 1 KELUMPANG UTARA
LOKASI : KEC. KELUMPANG UTARA
TAHUN ANGGARAN : 2015

NO URAIAN PEKERJAAN ANALISA VOLUME SATUAN HARGA SATUAN JUMLAH

1 2 3 4 5 6 7

I PEKERJAAN PERSIAPAN
1 Media Informasi - 1.00 Bh 350,000.00 350,000.00
2 Pembersihan Lokasi - 1.00 Bh 500,000.00 500,000.00
3 Pasangan Bowplank A.2.2.1.4. 46.00 M 76,896.75 3,537,250.50
4,387,250.50
II PEKERJAAN TANAH/PONDASI
1 Galian tanah pondasi A.2.3.1.1 8.23 M3 79,321.25 652,417.28
2 Menguruk kembali dipadatkan A.2.3.1.9 2.74 M3 56,350.00 154,492.92
3 Urugan Tanah A.2.3.1.14 36.16 M3 207,707.25 7,510,694.16
4 Pasir Bawah lantai A.2.3.1.11 4.40 M3 268,812.50 1,182,775.00
5 Cor Bawah Lantai beton mutu f'c =7,4 Mpa (K100), A.4.1.1.4. 4.40 M3 926,709.02 4,077,519.69
6 Pasangan batu pondasi camp. 1:4 A.3.2.1.2.3 9.99 M3 932,793.98 9,316,279.88
22,894,178.93
III PEKERJAAN BETON
1 Sloof 15/20 A.4.1.1.29. 1.02 M3 6,351,553.50 6,478,584.57
2 Kolom Praktis 11/11 A.4.1.1.35. 53.08 M 95,478.18 5,067,981.53
3 Ringbalk 10/15 A.4.1.1.36. 51.00 M 131,183.03 6,690,334.53
4 Pasangan bata 1:4 A.4.4.1.10. 126.85 M2 74,781.00 9,486,194.19
5 Plesteran Camp. 1:4 t. 1,5 cm A.4.4.2.4 233.23 M2 68,771.20 16,039,230.96
6 Pekerjaan Acian A.4.4.2.27 233.23 M2 40,890.55 9,536,739.41
7 Pasangan lantai keramik 40 x 40 A.4.4.3.35 22.80 M2 265,479.80 6,052,939.44
59,352,004.63
IV PEKERJAAN ATAP
1 Atap Genteng Metal 0,25 + rangka atap baja ringan - 155.21 M2 255,000.00 39,578,040.00
2 Pemuung Genteng Metal U A.4.5.2.36 11.15 M' 79,277.55 883,944.68
3 Calsiplank - 50.14 M' 25,000.00 1,253,500.00
4 Rangka plafond A.4.6.1.20 133.97 M2 117,512.75 15,742,948.09
5 Plafond Calsiboard (dalam) A.4.5.1.5 72.00 M2 71,024.00 5,113,728.00
6 Plafond Kisi-kisi Calsiboard A.4.5.1.5 61.97 M2 71,024.00 4,401,215.23
66,973,376.01
V PEKERJAAN KAYU
1 Kusen ulin A.4.6.1.1 0.38 M3 12,313,682.50 4,687,203.24
2 Jalusi Pintu dan jendela A.4.6.1.7 2.52 M2 701,839.25 1,770,740.43
3 Pintu Type P1 - 1.00 Psg 1,800,000.00 1,800,000.00
4 Daun jendela + Kaca - 15.00 Bh 500,000.00 7,500,000.00
5 Kaca mati terpasang - 15.00 Bh 200,850.00 3,012,750.00
18,770,693.67
VI PEKERJAAN KUNCI/PENGGANTUNG
1 Engsel pintu - 2.00 Psg 45,000.00 90,000.00
2 Grendel pintu - 2.00 Bh 50,000.00 100,000.00
3 Engsel jendela - 15.00 Psg 20,000.00 300,000.00
4 Grendel jendela - 15.00 Bh 15,000.00 225,000.00
5 Pegangan jendela - 15.00 Bh 13,500.00 202,500.00
6 Kait angin kuningan - 15.00 Psg 10,000.00 150,000.00
7 Kunci tanam 2 slaag - 2.00 Bh 130,000.00 260,000.00
1,327,500.00
VII PEKERJAAN LISTRIK
1 Instalasi - 7.00 Ttk 250,000.00 1,750,000.00
2 Lampu XL 9 Watt - 6.00 Bh 55,000.00 330,000.00
3 Zakering 3 A - 1.00 Bh 150,000.00 150,000.00
4 Shaklar Ganda - 1.00 Bh 35,000.00 35,000.00
5 Stop Kontak Melamine - 1.00 Bh 25,000.00 25,000.00
2,290,000.00
VIII PEKERJAAN CAT-CATAN
1 Cat tembok A.4.7.1.10 295.19 M2 27,630.71 8,156,418.33
2 Cat kilap A.4.7.1.4 33.45 M2 46,311.65 1,549,008.91
9,705,427.25

JUMLAH 185,700,430.98

Mengetahui : Dihitung Oleh :

PEJABAT PELAKSANA TEKNIS KEGIATAN CV.ALVABET MEDIAKONS
SARANA DAN PRASARANA BIDANG SMA DAN KEJURUAN

HERIYANTO IMBERAN ROBIANTY NIRMALA,ST

NIP. 19611123 198203 1 005 Staff
 REKAPITULASI RENCANA ANGGARAN BIAYA
PROGRAM : PENDIDIKAN MENENGAH
KEGIATAN : PEMBANGUNAN PRASARANA PENINGKATAN AKSES MUTU PENDIDIKAN ( DAK DAN PENDAMPING )
PEKERJAAN : PEMBANGUNAN RUANG KELAS SMAN 1 KELUMPANG UTARA
LOKASI : KEC. KELUMPANG UTARA
TAHUN ANGGARAN : 2015

NO URAIAN JUMLAH

1 PEKERJAAN PERSIAPAN 4,387,250.50

2 PEKERJAAN TANAH/PONDASI 22,894,178.93
3 PEKERJAAN BETON 59,352,004.63
4 PEKERJAAN ATAP 66,973,376.01
5 PEKERJAAN KAYU 18,770,693.67
6 PEKERJAAN KUNCI/PENGGANTUNG 1,327,500.00
7 PEKERJAAN LISTRIK 2,290,000.00
8 PEKERJAAN CAT-CATAN 9,705,427.25

JUMLAH 185,700,430.98
PPN 10 % 18,570,043.10
TOTAL 204,270,474.08
DIBULATKAN 204,270,000.00

T E R B I LA N G : Dua Ratus Empat Juta Dua Ratus Tujuh Puluh Ribu Rupiah

Diperiksa Oleh Disiapkan Oleh

PEJABAT PELAKSANA TEKNIS KEGIATAN KONSULTAN PERENCANA
SARANA DAN PRASARANA BIDANG SMA DAN KEJURUAN CV.ALVABET MEDIAKONS

HERIYANTO IMBERAN ANDI PRASETYO, ST.

NIP. 19611123 198203 1 005 Direktur

Disetujui,
KUASA PENGGUNA ANGGARAN
BIDANG SMA DAN KEJURUAN DISDIKBUD KAB. KOTABARU

Drs. H. JOHANSYAH, MM
NIP. 19580404 198603 1 021
 BECK UP VOLUME
LUAS BANGUNAN
88 M2

Pasangan Bowplank
Panjang lebar jlh Total
11 12 2 46

Pondasi Pasangan Batu

Mamanjang Melintang Tinggi L Atas L Bawah Luas Volume
27 20 0.500 0.25 0.6 0.213 9.988
9.988
Galian Tanah Pondasi
Type L Atas L Bawah T Pjg/ Jmlh Vol
A 0.8 0.6 0.25 47 8.225
8.225
Urugan Kembali Dipadatkan
Urugan Kembali= Galian Pondasi / 3 = 2.7416667

Urugan Tanah
Urugan Tanah = (Luas Bangunan penambahan x tinggi rata2 urugan)+(luas panggung x 0,1)
=180x0,4 +(1,2x4*0,1)= 36.16

Urugan Pasir
Urugan Pasir = Luas Cor lantai x 0.05
= 88 x 0.05 = 4.4

BETON
Beton Sloof
Lebar Tinggi Panjang Volume
0.15 0.2 34 1.02

Beton Ringbalk
Type - - Panjang Tot
R1 0 0 51 51
51

Kolom Praktis
Type - - Tinggi Jumlah Panjang
K1 0 0 3.65 12 43.8 5.3
K2 0 0 2.32 4 9.28 5.3
53.08
Beton Plat Lantai
Lantai Luas Tebal Volume
Utama 72 0.05 3.6
Teras 18 0.05 0.9
4.5

KERAMIK
Pasangan Kramik
Posisi Panjang Lebar Jumlah Luas
Utama 9 8 1 72
Teras 9 2 1 18
90

KUSEN KAYU ULIN + ROSTER

Tipe Tinggi Jlh meng Melbr Jlh Melbr Panjang Jumlah Tot Pjg Luas @ L Tot Jlh Daun Tot Daun
P1 2.41 2 1.5 2 8.13 1 8.13 3.615 3.615 2 2
J1 1.44 4 1.96 4 13.6 5 68 2.8224 14.112 3 15
Kaca mati 5 3 15
0.38065 76.13 17.727

JALUSI
Tipe Tinggi Melbr Jumlah L Tot
P1 0.31 1.5 1 0.465
J1 0.21 1.96 5 2.058
2.523
PASANGAN BATA
Posisi Panjang Tinggi L Kotor
Utama 34 3.65 124.1
Panggung 6.4 0.2 1.28
Layar 8 2.4 19.2
Jumlah 144.58
Pengurang Kusen 17.727
Bersih 126.853

PLESTER
Plester = 2 x luas bersih Pasangan Bata utama + dindng layar+panngung
= 233.226