Anda di halaman 1dari 72

PROGRAM BLOCK GRAND PEMBANGUNAN

UNIT SEKOLAH BARU SMA NEGERI

RENCANA ANGGARAN BIAYA ( HASIL KESEPAKATAN )

PEKERJAAN : PEMBANGUNAN RUANG PERAKTEK SISIWA ( RPS ) SMKN 4 KALABAHI


LOKASI : KALABAHI
KECAMATAN : TELUK MUTIARA
KABUPATEN : ALOR
PROPINSI : NUSA TENGGARA TIMUR

HARGA
SAT VOLUME
NO JENIS PEKERJAAN SATUAN
PEK. PEK ( Rp )
I PEK. PERSIAPAN
1 Pembersihan Lokasi ls 1.00 500,000.00
1 Pengukuran dan Pemasangan papan bowplank ls 1.00 500,000.00
2 Penyediaan air kerja ls 1.00 1,500,000.00
3 Administrasi dan dokumentasi ls 1.00 500,000.00
JUMLAH I
II PEKERJAAN TANAH DAN URUGAN
1 Galian tanah pondasi m3 106.20 34,970.00
2 Urugan kembali tanah pondasi m3 35.40 10,740.00
3 Urugan pasir dibawah pondasi m3 2.95 522,600.00
4 Urugan Pasir di bawah lantai t = 5 cm m3 6.00 522,600.00
5 Urugan Tanah Sirtu Peninggian Lantai m3 31.20 521,000.00
JUMLAH II
III PEK. PASANGAN, PLEST. & LANTAI
1 Pas. Batu kosong/Aanstamping m3 8.85 690,285.00
2 Pas. Pondasi batu kali 1 pc : 5 psr m3 32.45 1,055,265.00
3 Pas. Tembok biasa + Gewel 1 pc : 5 psr m2 231.82 135,762.50
4 Plesteran tembok + Gewel + Pondasi 1pc : 5 psr m2 463.64 35,570.00
6 Acian tembok + pondasi + Gewel m2 463.64 6,125.00
7 Pas.Lantai Keramik 30 x 30 m2 216.00 178,557.50
JUMLAH III
IV PEKERJAAN BETON
1 Coor Kolom Struktur (0.20x0.20) m3 3.36 8,568,415.00
1 Coor Kolom Praktis (0.15x0.15) m3 0.27 8,302,570.00
2 Coor Sloof (0.15x0.20) m3 1.77 6,798,170.00
3 Coor Ring Balk (0.15x0.2) m3 1.77 6,798,170.00
4 Coor Balok Latai (0.15x0.2) m3 1.77 6,798,170.00
5 Coor Balok Gewel (0.15x.2) m3 0.48 7,954,765.00
6 Coor Kolom Gewel(0.15x0.15) m3 0.18 8,302,570.00
JUMLAH IV
V PEKERJAAN KAYU DAN KACA
1 Pas. Kusen Pintu dan Jendela kayu klas I 5/11 m3 0.49 7,928,000.00
2 Pas. Kuda - kuda kayu klas II 6/12 m3 0.88 5,018,000.00
3 Pas. Pengapit Kuda - kuda kayu klas II 2 X 4/12 m3 0.22 344,900.00
4 Pas. Gording kayu klas II 6/12 m3 1.47 4,730,500.00
5 Pas. Listplank kayu klas II 2 x 3/20 m1 68.20 80,500.00
6 Pas. Daun pintu panil kayu klas I 3 cm m2 6.80 399,250.00
7 Pas. Daun jendela panil kaca 5 mm m2 17.06 455,900.00
8 Pas. Boven m2 8.44 255,250.00
JUMLAH V
VI PEKERJAAN ATAP DAN PLAFOND
1 Pas. atap seng gelombang BJLS 0.20 m2 167.96 45,790.00
2 Pas. Bubungan seng plat BJLS 0.20 m1 2.04 30,250.00
3 Pas. Rangka Plafond (0.6 x 1.20 m) m2 120.00 69,125.00
4 Pas. Plafond tripleks 3 mm (0.6 x 1.20 m) m2 120.00 33,885.00
5 Pas. List plafond tripleks 3 mm m1 72.00 5,665.00
JUMLAH VI
HARGA
SAT VOLUME
NO JENIS PEKERJAAN SATUAN
PEK. PEK ( Rp )

VII PEK. ALAT - ALAT PENGGANTUNG


1
Pas. Engsel Pintu dan Jendela bh 58.00 20,870.00
2
Pas. Grendel Pintu & Jendela bh 29.00 18,370.00
3
Pas. Kunci tanam pintu 3 x putar kualitas baik unit 4.00 143,850.00
4
Pas. Kait angin bh 25.00 13,370.00
5
Pas. Beugel U, plat ǿ 12, baut & mur ls 88.00 358,838.39
JUMLAH VII
VIII PEKERJAAN INSTALASI LISTRIK

1 Pek. Titik sambungan instalasi ttk 11.00 131,350.00


2 Pas. Box Sekring bh 1.00 74,750.00
3 Pas. Saklar Ganda (Warna Putih) bh 2.00 19,000.00
4 Pas. Saklar Tunggal (Warna Putih) bh 2.00 19,000.00
5 Pas. Stop kontak 10A bh 2.00 19,000.00
6 Pas. Lampu Philips 23 watt bh 6.00 64,000.00
7 Pas. Lampu Philips 18 watt bh 5.00 49,000.00

JUMLAH VIII
IX PEKERJAAN CAT DAN LABURAN
1 Menie Kayu Kusen m2 1.94 14,280.00
2 Menie Lisplan m2 123.08 14,280.00
3 Cat Kayu m2 0.44 30,545.00
4 Cat Lisplan m2 34.12 30,545.00
5 Menie atap seng m2 167.96 14,280.00
6 Cat atap seng seluruh dengan cat seng m2 167.96 14,520.00
7 Cat tembok seluruh m2 414.36 14,520.00
8 Cat plafond m2 120.00 30,545.00
9 Plitur daun pintu, Jedela dan Boven m2 37.30 15,650.00
10 Residu kayu kap & gording ls 1.00 200,000.00
JUMLAH VIII
X PENGADAAN PERLENGKAPAN KESENIAN
I Pengadaan Alat-alat Kesenian
1 Drum set set 1 4,100,000
- Bass Drum 22"
- Floor tom 16"
- Tom 8"
- Tom 10"
- Tom 12"
- Tom 13"
- Snare Drum 14"
-Tom Holder With RACK SYSTEM 7 Pcs
- Cymball Boom Arm Stand
- Snare Stand
- Hi-hat Stand
- Single Pedal Drum
- Bangku Drum
2 Gitar unit 2 1,800,000
3 Bass unit 1 1,600,000
4 Ampli gitar unit 2 1,500,000
5 Ampli Bass unit 1 1,700,000
6 Ampli keyboard unit 1 3,700,000
7 Effect zoom unit 1 300,000
8 Kabel gitar 6 m unit 3 61,000
N

AN )

MKN 4 KALABAHI

p 40

JUMLAH
HARGA
( Rp )
0.64
500,000.00 81 Panjang 57
500,000.00 36 Panjang tembok =57-6
1,500,000.00 117 51
500,000.00 74.88

3,000,000.00

3,713,814.00
380,196.00
1,541,670.00 2.1
3,135,600.00 4.2
16,255,200.00
25,026,480.00 -

6,109,022.25 6.30
34,243,349.25 1.10 0.55 0.55 23.10
31,472,462.75 463.64
16,491,674.80
2,839,795.00
38,568,420.00
110
129,724,724.05 55
23100
28,789,874.40
2,241,693.90
12,032,760.90
12,032,760.90
12,032,760.90
3,818,287.20
1,534,314.94
72,482,453.14

3,845,872.80
4,435,269.70
75,491.71
6,968,594.16
5,490,100.00
2,714,900.00
7,777,654.00
2,154,310.00
33,462,192.37

7,690,888.40
61,710.00
8,295,000.00
4,066,200.00
407,880.00
20,521,678.40
JUMLAH
HARGA
( Rp )

1,210,460.00
532,730.00
575,400.00
334,250.00
31,577,778.28
34,230,618.28

1,444,850.00
74,750.00
38,000.00
38,000.00
38,000.00
384,000.00
245,000.00

2,262,600.00

27,708.91
1,757,582.40
13,371.38
1,042,195.40
2,398,468.80
2,438,779.20
6,016,507.20
3,665,400.00
583,745.00
200,000.00
18,143,758.29

4,100,000.00
3,600,000.00
1,600,000.00
3,000,000.00
1,700,000.00
3,700,000.00
300,000.00
183,000.00
= 2.55 3.5125
= 0.85 1.090625
= 0.3 0.475

= 0.6 0.6
= 0.99 1.515
0.28
0.84
4.2
PROGRAM BLOCK GRAND PEMBANGUNAN
UNIT SEKOLAH BARU SMA NEGERI

REKAPITULASI
RENCANA ANGGARAN BIAYA ( HASIL KESEPAKATAN )

PEKERJAAN : PEMBANGUNAN RUANG PERAKTEK SISIWA ( RPS ) SMKN 4 KALABAHI


LOKASI : KALABAHI
KECAMATAN : ALOR BARAT DAYA
KABUPATEN : ALOR
PROPINSI : NUSA TENGGARA TIMUR

NO URAIAN PEKERJAAN JUMLAH

I PEK. PERSIAPAN Rp
II PEKERJAAN TANAH DAN URUGAN Rp
III PEK. PASANGAN, PLEST. & LANTAI Rp
IV PEKERJAAN BETON Rp
V PEKERJAAN KAYU DAN KACA Rp
VI PEKERJAAN ATAP DAN PLAFOND Rp
VII PEK. ALAT - ALAT PENGGANTUNG Rp
VIII PEKERJAAN INSTALASI LISTRIK Rp
IX PEKERJAAN CAT DAN LABURAN Rp
TOTAL Rp
PPN 10 % Rp
JUMLAH TOTAL Rp
DIBULATKAN Rp

Terbilang : Tiga Ratus Tujuh Puluh Dua Juta Tujuh Ratus Tiga Puluh Sembilan Ribu

D
Di Setujui Oleh :
Kepala SMAN Maiwal

66550

k
NIP .1961 1130 1992SMKN
03 1 001
3 KALABAHI
K GRAND PEMBANGUNAN
AH BARU SMA NEGERI

KAPITULASI
AN BIAYA ( HASIL KESEPAKATAN )

AKTEK SISIWA ( RPS ) SMKN 4 KALABAHI

JUMLAH

3,000,000.00
25,026,480.00
129,724,724.05
72,482,453.14
33,462,192.37
20,521,678.40
34,230,618.28
2,262,600.00
18,143,758.29
338,854,504.52
33,885,450.45
372,739,954.97
372,739,000.00

luh Dua Juta Tujuh Ratus Tiga Puluh Sembilan Ribu Rupiah ###

###
Di Buat Oleh ;
Tim Teknis
PT. LOKA PRATAMA

Halim Bapang
GUSTAF O.M WAANG SIR,A.Md
Kepala Perwakilan
JADWAL PELAKSANAAN PEKERJAAN ("TIME SCHEDULLE")

LOKASI MALIANG
KECAMATAN PANTAR TENGAH
KABUPATEN ALOR
PROPINSI NUSA TENGGARA TIMUR

Minggu
No Uraian Pekerjaan Bobot
(%) 1 2 3 4 5 6 7 8 9 10 11 12 13

I PEK. PERSIAPAN 0.89 0.30 0.30


II PEKERJAAN TANAH DAN URUGAN 7.39 0.92 0.92 0.92 0.92 0.92 0.92 0.92 0.92
III PEK. PASANGAN, PLEST. & LANTAI 38.28 3.48 3.48 3.48 3.48 3.48 3.48 3.48 3.48 3.48 3.48 3.48
IV PEKERJAAN BETON 21.39 2.38 2.38 2.38 2.38 2.38 2.38 2.38 2.38 2.38
V PEKERJAAN KAYU DAN KACA 9.88 1.23 1.23 1.23 1.23 1.23 1.23 1.23 1.23
VI PEKERJAAN ATAP DAN PLAFOND 6.06 0.67 0.67 0.67 0.67 0.67 0.67 0.67 0.67 0.67
VII PEK. ALAT - ALAT PENGGANTUNG 10.10 1.44 1.44 1.44 1.44 1.44 1.44
VIII PEKERJAAN INSTALASI LISTRIK 0.67 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08

IX PEKERJAAN CAT DAN LABURAN 5.35 0.67 0.67 0.67 0.67 0.67
100.00
Rencana Kemajuan Tiap Minggu - 0.30 1.22 4.40 6.78 8.69 8.77 8.77 10.21 10.88 9.96 9.96 9.96 6.35
Rencana Kemajuan s/d Minggu - 0.30 1.51 5.92 12.70 21.38 30.16 38.93 49.14 60.02 69.98 79.94 89.90 96.25
Realisasi Kemajuan Tiap Minggu
Realisasi Kemajuan s/d Minggu
Deviasi

Kalabahi, .............
Di Setujui Oleh : Tim Teknis
Komite Sekolah
Halim Bapang
14 15 16 17

0.30

1.44

0.67 0.67 0.67

2.11 0.67 0.67 0.30


98.37 99.04 99.70 100.00

Kalabahi, ..............Januari 2016


Tim Teknis
Halim Bapang
DAFTAR HARGA BAHAN BANGUNAN

Halaman 1
HARGA SATUAN
NO NAMA BAHAN SAT
(Rp)
1 2 3 4
I MATERIAL DASAR
1 Tanah Urug M3 415,000.00
2 Pasir Urug M 3
422,500.00
3 Pasir Pasang M3 422,500.00
4 Pasir Beton M3 422,500.00
5 Sirtu Urug M 3
422,500.00
6 Batu Kali/Gunung 15/20 cm M3 418,750.00
7 Batu Karang 15/20 cm M3 418,750.00
8 Batu Pecah 2/3 M 3
420,500.00
9 Kerikil bulat/Koral M3 415,000.00
II BAHAN UTAMA -
1 Semen Portland (PC) Kg 1,875.00
2 Bata merah 5 x 11 x 22 cm Bh 1,095.00
3 Besi Beton Kg 24,000.00
4 Kawat Beton Kg 25,000.00
5 Seng Gelombang BJLS 30 Lbr 60,000.00
6 Genteng Sakura Roof (Metal) Lbr 45,000.00
7 Seng Plat BJLS 30 Lbr 65,000.00
8 Seng Gelombang BJLS 20 Lbr 45,000.00
9 Seng Plat BJLS 20 Lbr 20,000.00
10 Keramik 30/30 Bh 7,272.73
11 Keramik 20/25 Bh 3,500.00
12 Keramik 10/10 Bh 600.00
13 Mozaik 20/20 Bh 2,600.00
14 Porselin 11/11 Bh 722.89
15 Semen Warna Kg 6,000.00
III BAHAN KAYU DAN KACA
1 Papan Kayu Klas I M3 6,000,000.00
2 Balok Kayu Klas I Lokal M 3
5,500,000.00
3 Papan Kayu Klas II M3 3,750,000.00
4 Balok Kayu Klas II M3 3,500,000.00
5 Kayu Bekisting M 3
3,500,000.00
6 Kayu Dolken Ø 8 - 10 / 4m Btg 20,000.00
7 Formtie/penjaga jarak bekisting/spacer Bh 25,000.00
8 Tripleks 3 mm Lbr 65,000.00
9 Tripleks 6 mm Lbr 90,000.00
10 Tripleks 9 mm Lbr 130,000.00
11 Teakwood 3 mm Lbr 150,000.00
12 Kaca Bening 5 mm M2 120,000.00
Halaman 2
1 2 3 4

IV BAHAN SEKUNDER
1 Engsel Pintu Kupu - kupu Bh 12,500.00
2 Engsel Jendela Kupu - kupu Bh 12,500.00
3 Grendel Jendela Bh 5,000.00
4 Grendel Pintu Bh 10,000.00
5 Hak/Kait Angin Bh 5,000.00
6 Kunci Tanam 2 Slaag Ex Yalle ( Kuning ) Bh 120,000.00
7 Paku biasa 2" - 5" Kg 25,000.00
8 Paku biasa 1/2" - 1" Kg 25,000.00
9 Paku Seng Kg 20,000.00
10 Lem Kayu/Weber Ltr 12,500.00
11 Lem Aica Aibon Kg 35,000.00
12 Besi Strip Bh 22,000.00
V BAHAN FINISHING
1 Cat Tembok/Dinding Kg 5,500.00
2 Dempul Tembok/Dinding Kg 8,000.00
3 Cat Kayu Kg 35,000.00
4 Cat Menie Kg 25,000.00
5 Minyak Cat Ltr 25,000.00
6 Minyak bekisting Ltr 5,000.00
7 Teak oil Ltr 20,000.00
8 Amplas/Kertas Gosok Lbr 3,500.00
9 Dempul kayu Kg 25,000.00
10 Kuas Bh 8,000.00
VI BAHAN SANITAIR
1 Pipa GIP 1/2" Medium B M1 22,500.00
2 Pipa PVC 2" M1 18,750.00
3 Pipa PVC 3" M1 20,000.00
4 Pipa PVC 4" M 1
30,000.00
5 Kloset Jongkok Merk INA Bh 250,000.00
6 Kran air ½ atau ¾" Bh 30,000.00
7 Seal Tape Bh 3,000.00
8 Floor Drain Bh 8,000.00
9 Penguras Bak Dari Kuningan Bh 20,000.00
10 Pipa Hawa GIP 2" Bh 150,000.00
Halaman 3
1 2 3 4

VII BAHAN LISTRIK


1 Kabel NYM 1.5 mm M1 7,000.00
2 Pipa PVC 0.5" M1 20,000.00
3 T Dos Bh 3,500.00
4 Isolasi Bh 7,500.00
5 Benang Isolasi Rol 2,500.00
6 Isolator Cap Bh 2,000.00
7 Isolator Kecil Bh 2,000.00
8 Grounding dari Kuningan/Tembaga Bh 50,000.00
9 Kabel Ground 2x5 mm M1 22,000.00
10 Saklar Tunggal Bh 10,000.00
11 Saklar Ganda Bh 10,000.00
12 Stop Kontak Bh 10,000.00
13 Box Sekering 1 Fase Unit 50,000.00
14 Box Sekering 2 Fase Unit 50,000.00
15 Viting/Cap Lampu Pijar Bh 5,000.00
16 Lampu Philips 23 watt Bh 50,000.00
17 Lampu Philips 18 watt Bh 35,000.00
DAFTAR HARGA UPAH

Halaman 4
HARGA SATUAN
NO NAMA PROFESI SAT
(Rp)

1 Tukang Batu Org/Hari 45,000.00


2 Tukang Kayu Org/Hari 45,000.00
3 Tukang Besi Org/Hari 45,000.00
4 Kepala Tukang Org/Hari 55,000.00
5 Pekerja Org/Hari 50,000.00
6 Mandor Org/Hari 60,000.00
ANALISA HARGA SATUAN PEKERJAAN

HARGA SATUAN
NO URAIAN PEKERJAAN SAT VOL
(Rp)
1 2 3 4 5
A PEKERJAAN TANAH
1 Galian Tanah Keras dalam 1 m /M 3
Pekerja Org/Hari 0.62500 50,000.00
Mandor Org/Hari 0.06200 60,000.00

2 Urugan Tanah Kembali /M 3


Pekerja Org/Hari 0.19200 50,000.00
Mandor Org/Hari 0.01900 60,000.00

3 Urugan Pasir Dibawah Pondasi/Lantai /M 3


Pasir Urug M3 1.20000 422,500.00
Pekerja Org/Hari 0.30000 50,000.00
Mandor Org/Hari 0.01000 60,000.00

4 Urugan Sirtu/Kerikil /M 3
Kerikil M3 1.20000 415,000.00
Sirtu M3 1.20000 422,500.00
Pekerja Org/Hari 0.25000 50,000.00
Mandor Org/Hari 0.02500 60,000.00
Sirtu
Kerikil
5 Urugan Batu Karang /M 3
Batu Karang M3 1.20000 418,750.00
Pekerja Org/Hari 0.25000 50,000.00
Mandor Org/Hari 0.25000 60,000.00

B PEKERJAAN PONDASI
1 Pas. Batu Kosong/Aanstamping /M 3
Batu kali/gunung 15/20 cm M3 1.20000 418,750.00
Batu karang 15/20 cm M3 1.20000 418,750.00
Pasir urug M3 0.30000 422,500.00
Pekerja Org/Hari 0.78000 50,000.00
Tukang batu Org/Hari 0.39000 45,000.00
Kepala tukang Org/Hari 0.03900 55,000.00
Mandor Org/Hari 0.03900 60,000.00
Batu kali
Batu karang
2 Pas. Pondasi Batu Karang/Kali/Gunung ad.1pc : 4ps /M 3
Batu kali/gunung 15/20 cm M3 1.10000 418,750.00
Batu karang 15/20 cm M3 1.10000 418,750.00
Pasir pasang M3 0.52000 422,500.00
Semen Portland Kg 163.00000 1,875.00
Pekerja Org/Hari 1.50000 50,000.00
Tukang batu Org/Hari 0.60000 45,000.00
Kepala tukang Org/Hari 0.06000 55,000.00
Mandor Org/Hari 0.07500 60,000.00
Batu kali
Batu karang
3 Pas. Pondasi Batu Karang/Kali/Gunung ad.1pc : 5ps /M 3
Batu kali/gunung 15/20 cm M3 1.10000 418,750.00
Batu karang 15/20 cm M3 1.10000 418,750.00
Pasir pasang M3 0.54400 422,500.00
Semen Portland Kg 136.00000 1,875.00
Pekerja Org/Hari 1.50000 50,000.00
Tukang batu Org/Hari 0.60000 45,000.00
Kepala tukang Org/Hari 0.06000 55,000.00
Mandor Org/Hari 0.07500 60,000.00
Batu kali
Batu karang
ANALISA HARGA SATUAN PEKERJAAN

HARGA SATUAN
NO URAIAN PEKERJAAN SAT VOL
(Rp)
1 2 3 4 5
C PEKERJAAN DINDING
1 Pasangan bata merah tebal ½ bata adukan 1 : 3 /M 2
Bata merah 5 x 11 x 22 cm bh 70.00000 1,095.00
Semen Portland Kg 14.37000 1,875.00
Pasir pasang M3 0.04000 422,500.00
Pekerja Org/Hari 0.32000 50,000.00
Tukang batu Org/Hari 0.10000 45,000.00
Kepala tukang Org/Hari 0.01000 55,000.00
Mandor Org/Hari 0.01500 60,000.00

2 Pasangan bata merah tebal ½ bata adukan 1 : 4 /M 2


Bata merah 5 x 11 x 22 cm bh 70.00000 1,095.00
Semen Portland Kg 11.50000 1,875.00
Pasir pasang M3 0.04300 422,500.00
Pekerja Org/Hari 0.32000 50,000.00
Tukang batu Org/Hari 0.10000 45,000.00
Kepala tukang Org/Hari 0.01000 55,000.00
Mandor Org/Hari 0.01500 60,000.00

3 Pasangan bata merah tebal ½ bata adukan 1 : 5 /M 2


Bata merah 5 x 11 x 22 cm bh 70.00000 1,095.00
Semen Portland Kg 9.68000 1,875.00
Pasir pasang M3 0.04500 422,500.00
Pekerja Org/Hari 0.32000 50,000.00
Tukang batu Org/Hari 0.10000 45,000.00
Kepala tukang Org/Hari 0.01000 55,000.00
Mandor Org/Hari 0.01500 60,000.00

D PEKERJAAN PLESTERAN
1 Plesteran campuran 1pc : 3ps tebal 1.5 cm /M 2
Semen Portland Kg 6.48000 1,875.00
Pasir pasang M3 0.01900 422,500.00
Pekerja Org/Hari 0.20000 50,000.00
Tukang batu Org/Hari 0.15000 45,000.00
Kepala tukang Org/Hari 0.01500 55,000.00
Mandor Org/Hari 0.01000 60,000.00

2 Plesteran campuran 1pc : 4ps tebal 1.5 cm /M 2


Semen Portland Kg 5.20000 1,875.00
Pasir pasang M3 0.02000 422,500.00
Pekerja Org/Hari 0.20000 50,000.00
Tukang batu Org/Hari 0.15000 45,000.00
Kepala tukang Org/Hari 0.01500 55,000.00
Mandor Org/Hari 0.01000 60,000.00
3 Plesteran campuran 1pc : 5ps tebal 1.5 cm /M 2
Semen Portland Kg 4.32000 1,875.00
Pasir pasang M3 0.02200 422,500.00
Pekerja Org/Hari 0.20000 50,000.00
Tukang batu Org/Hari 0.15000 45,000.00
Kepala tukang Org/Hari 0.01500 55,000.00
Mandor Org/Hari 0.01000 60,000.00

4 Pekerjaan acian /M 2
Semen Portland Kg 1.40000 1,875.00
Tukang batu Org/Hari 0.05000 45,000.00
Pekerja Org/Hari 0.02500 50,000.00
ANALISA HARGA SATUAN PEKERJAAN

HARGA SATUAN
NO URAIAN PEKERJAAN SAT VOL
(Rp)
1 2 3 4 5
E PEKERJAAN PENUTUP LANTAI & DINDING
1 Pas. Lantai keramik 30 X 30 /M 2
Keramik 30 X 30 bh 11.00000 7,272.73
Semen Portland Kg 11.38000 1,875.00
Pasir pasang M3 0.04200 422,500.00
Semen warna Kg 1.50000 6,000.00
Pekerja Org/Hari 0.62000 50,000.00
Tukang batu Org/Hari 0.35000 45,000.00
Kepala tukang Org/Hari 0.03500 55,000.00
Mandor Org/Hari 0.03000 60,000.00

2 Pas. Plint keramik 10 X 30 /M 1


Keramik 10 X 30 bh 3.33333 2,424.24
Semen Portland Kg 1.65000 1,875.00
Pasir pasang M3 0.00320 422,500.00
Semen warna Kg 0.10000 6,000.00
Pekerja Org/Hari 0.09000 50,000.00
Tukang batu Org/Hari 0.09000 45,000.00
Kepala tukang Org/Hari 0.00900 55,000.00
Mandor Org/Hari 0.00450 60,000.00

3 Pas. Lantai mozaik 20/20 /M 2


Mozaik 20/20 bh 25.00000 2,600.00
Semen Portland Kg 11.38000 1,875.00
Pasir pasang M3 0.04200 422,500.00
Semen warna Kg 1.50000 6,000.00
Pekerja Org/Hari 0.62000 50,000.00
Tukang batu Org/Hari 0.35000 45,000.00
Kepala tukang Org/Hari 0.03500 55,000.00
Mandor Org/Hari 0.03000 60,000.00

4 Pas. Dinding porselin 11 X 11 /M 2


Porselin 11 X 11 bh 83.00000 722.89
Semen Portland Kg 9.30000 1,875.00
Pasir pasang M3 0.01800 422,500.00
Semen warna Kg 1.50000 6,000.00
Pekerja Org/Hari 0.62000 50,000.00
Tukang batu Org/Hari 0.50000 45,000.00
Kepala tukang Org/Hari 0.05000 55,000.00
Mandor Org/Hari 0.03000 60,000.00

5 Pas. Dinding Keramik 20 X 25 /M 2


Keramik 20 X 25 bh 20.00000 3,500.00
Semen Portland Kg 9.30000 1,875.00
Pasir pasang M3 0.01800 422,500.00
Semen warna Kg 1.50000 6,000.00
Pekerja Org/Hari 0.62000 50,000.00
Tukang batu Org/Hari 0.50000 45,000.00
Kepala tukang Org/Hari 0.05000 55,000.00
Mandor Org/Hari 0.03000 60,000.00

6 Pas. Lantai Keramik 10 X 10 /M 2


Keramik 10 X 10 bh 100.00000 600.00
Semen Portland Kg 9.30000 1,875.00
Pasir pasang M3 0.01800 422,500.00
Semen warna Kg 1.50000 6,000.00
Pekerja Org/Hari 0.62000 50,000.00
Tukang batu Org/Hari 0.50000 45,000.00
Kepala tukang Org/Hari 0.05000 55,000.00
Mandor Org/Hari 0.03000 60,000.00

7 Pas. Lantai spesi t = 5 cm + acian /M 2

Semen Portland Kg 15.04000 1,875.00


Pasir pasang M3 0.04500 422,500.00
Pekerja Org/Hari 0.62000 50,000.00
Tukang batu Org/Hari 0.35000 45,000.00
Kepala tukang Org/Hari 0.03500 55,000.00
Mandor Org/Hari 0.03000 60,000.00
ANALISA HARGA SATUAN PEKERJAAN

HARGA SATUAN
NO URAIAN PEKERJAAN SAT VOL
(Rp)
1 2 3 4 5
F PEKERJAAN BETON
1 Pek. Beton rabat camp. 1 : 3 : 5 /M 3
Semen Portland Kg 218.00000 1,875.00
Pasir beton M3 0.52000 422,500.00
Batu pecah 2/3 M3 0.87000 420,500.00
Pekerja Org/Hari 1.65000 50,000.00
Tukang batu Org/Hari 0.25000 45,000.00
Kepala tukang Org/Hari 0.02500 55,000.00
Mandor Org/Hari 0.08000 60,000.00

2 Pek. Beton camp. 1 : 2 : 3 /M 3


Semen Portland Kg 336.00000 1,875.00
Pasir beton M3 0.54000 422,500.00
Batu pecah 2/3 M3 0.81000 420,500.00
Pekerja Org/Hari 2.00000 50,000.00
Tukang batu Org/Hari 0.35000 45,000.00
Kepala tukang Org/Hari 0.03500 55,000.00
Mandor Org/Hari 1.00000 60,000.00

3 Pek. Sloof beton bertulang (173Kg besi + bekisting) /M 3


Kayu bekisting M3 0.27000 3,500,000.00
Paku biasa 2" - 5" Kg 2.00000 25,000.00
Minyak bekisting Ltr 0.60000 5,000.00
Besi beton Kg 173.00000 24,000.00
Kawat beton Kg 3.00000 25,000.00
Semen Portland Kg 323.00000 1,875.00
Pasir beton M3 0.52000 422,500.00
Batu pecah 2/3 M3 0.78000 420,500.00
Pekerja Org/Hari 4.85000 50,000.00
Tukang batu Org/Hari 0.35000 45,000.00
Tukang kayu Org/Hari 1.56000 45,000.00
Tukang besi Org/Hari 1.40000 45,000.00
Kepala tukang Org/Hari 0.33100 55,000.00
Mandor Org/Hari 0.17000 60,000.00

4 Pek. Kolom beton bertulang (173Kg besi + bekisting) /M3


Kayu bekisting M3 0.40000 3,500,000.00
Paku biasa 2" - 5" Kg 4.00000 25,000.00
Minyak bekisting Ltr 2.00000 5,000.00
Balok Kayu M3 0.15000 3,500,000.00
Tripleks 9 mm Lbr 0.35000 130,000.00
Kayu Dolken Ø 8 - 10 / 4 m Btg 20.00000 20,000.00
Besi beton Kg 173.00000 24,000.00
Kawat beton Kg 4.50000 25,000.00
Semen Portland Kg 323.00000 1,875.00
Pasir beton M3 0.52000 422,500.00
Batu pecah 2/3 M3 0.78000 420,500.00
Pekerja Org/Hari 7.30000 50,000.00
Tukang batu Org/Hari 0.35000 45,000.00
Tukang kayu Org/Hari 3.30000 45,000.00
Tukang besi Org/Hari 2.10000 45,000.00
Kepala tukang Org/Hari 0.57000 55,000.00
Mandor Org/Hari 0.25000 60,000.00
ANALISA HARGA SATUAN PEKERJAAN

HARGA SATUAN
NO URAIAN PEKERJAAN SAT VOL
(Rp)
1 2 3 4 5
5 Pek. Balok beton bertulang (173Kg besi + bekisting) /M 3

Kayu bekisting M3 0.32000 3,500,000.00


Paku biasa 2" - 5" Kg 3.20000 25,000.00
Minyak bekisting Ltr 1.60000 5,000.00
Balok Kayu M3 0.14000 3,500,000.00
Tripleks 9 mm Lbr 2.80000 130,000.00
Kayu Dolken Ø 8 - 10 / 4 m Btg 16.00000 20,000.00
Besi beton Kg 173.00000 24,000.00
Kawat beton Kg 3.00000 25,000.00
Semen Portland Kg 323.00000 1,875.00
Pasir beton M3 0.52000 422,500.00
Batu pecah 2/3 M3 0.78000 420,500.00
Pekerja Org/Hari 5.96000 50,000.00
Tukang batu Org/Hari 0.35000 45,000.00
Tukang kayu Org/Hari 2.80000 45,000.00
Tukang besi Org/Hari 1.40000 45,000.00
Kepala tukang Org/Hari 0.45500 55,000.00
Mandor Org/Hari 0.20800 60,000.00

6 Pek. Balok beton bertulang (150Kg besi + bekisting) /M 3


Kayu bekisting M3 0.32000 3,500,000.00
Paku biasa 2" - 5" Kg 3.20000 25,000.00
Minyak bekisting Ltr 1.60000 5,000.00
Balok Kayu M3 0.12000 3,500,000.00
Tripleks 9 mm Lbr 2.80000 130,000.00
Kayu Dolken Ø 8 - 10 / 4 m Btg 32.00000 20,000.00
Besi beton Kg 150.00000 24,000.00
Kawat beton Kg 2.25000 25,000.00
Semen Portland Kg 323.00000 1,875.00
Pasir beton M3 0.52000 422,500.00
Batu pecah 2/3 M3 0.78000 420,500.00
Pekerja Org/Hari 5.80000 50,000.00
Tukang batu Org/Hari 0.35000 45,000.00
Tukang kayu Org/Hari 2.80000 45,000.00
Tukang besi Org/Hari 1.05000 45,000.00
Kepala tukang Org/Hari 0.42000 55,000.00
Mandor Org/Hari 0.18500 60,000.00

7 Pek. Dinding beton bertulang (150kg besi+bekisting) /M 3


Kayu bekisting M3 0.24000 3,500,000.00
Paku biasa 2" - 5" Kg 3.20000 25,000.00
Minyak bekisting Ltr 1.60000 5,000.00
Balok Kayu M3 0.16000 3,500,000.00
Tripleks 9 mm Lbr 2.80000 130,000.00
Kayu Dolken Ø 8 - 10 / 4 m Btg 24.00000 20,000.00
Besi beton Kg 150.00000 24,000.00
Kawat beton Kg 0.78000 25,000.00
Semen Portland Kg 323.00000 1,875.00
Pasir beton M3 0.52000 422,500.00
Batu pecah 2/3 M3 0.78000 420,500.00
Pekerja Org/Hari 5.60000 50,000.00
Tukang batu Org/Hari 0.35000 45,000.00
Tukang kayu Org/Hari 2.64000 45,000.00
Tukang besi Org/Hari 1.05000 45,000.00
Kepala tukang Org/Hari 0.40000 55,000.00
Mandor Org/Hari 0.19300 60,000.00
ANALISA HARGA SATUAN PEKERJAAN

HARGA SATUAN
NO URAIAN PEKERJAAN SAT VOL
(Rp)
1 2 3 4 5
G PEKERJAAN KAYU
1 Pekerjaan kusen kayu /M 3
Kayu klas I M3 1.20000 5,500,000.00
Kayu klas II M3 1.20000 3,500,000.00
Pekerja Org/Hari 6.00000 50,000.00
Tukang kayu Org/Hari 20.00000 45,000.00
Kepala tukang Org/Hari 2.00000 55,000.00
Mandor Org/Hari 0.30000 60,000.00
Klas I
Klas II
2 Pas. Daun pintu panil kayu jati /M 2
Kayu Jati, Papan M3 0.04000 5,500,000.00
Pekerja Org/Hari 1.00000 50,000.00
Tukang Org/Hari 2.50000 45,000.00
Kepala tukang Org/Hari 0.25000 55,000.00
Mandor Org/Hari 0.05000 60,000.00

3 Pas. Daun jendela panil kaca /M 2


Kayu Jati, Papan M3 0.03500 5,500,000.00
Kaca bening 5 mm M2 1.00000 120,000.00
Pekerja Org/Hari 0.80000 50,000.00
Tukang Org/Hari 2.00000 45,000.00
Kepala tukang Org/Hari 0.20000 55,000.00
Mandor Org/Hari 0.04000 60,000.00

4 Pas. Daun pintu double teakwood /M 2


Kayu Jati, Papan M3 0.01960 5,500,000.00
Paku biasa 1/2" - 1" Kg 0.30000 25,000.00
Lem kayu Ltr 0.30000 12,500.00
Teakwood 3 mm Lbr 1.00000 150,000.00
Pekerja Org/Hari 0.80000 50,000.00
Tukang Org/Hari 2.50000 45,000.00
Kepala tukang Org/Hari 0.25000 55,000.00
Mandor Org/Hari 0.04000 60,000.00

5 Pas. Daun pintu double teakwood lapis seng /M 2


Kayu Jati, Papan M3 0.01700 5,500,000.00
Paku biasa 1/2" - 1" Kg 0.30000 25,000.00
Lem aibon Kg 0.25000 35,000.00
Teakwood 3 mm Lbr 0.35000 150,000.00
Seng licin BJLS 0.20 Lbr 0.70000 20,000.00
Pekerja Org/Hari 0.80000 50,000.00
Tukang Org/Hari 2.50000 45,000.00
Kepala tukang Org/Hari 0.25000 55,000.00
Mandor Org/Hari 0.04000 60,000.00

6 Pekerjaan Kuda - kuda /M 3


Kayu klas I M3 1.10000 5,500,000.00
Kayu klas II M3 1.10000 3,500,000.00
Besi strip Kg 15.00000 22,000.00
Paku biasa 2" - 5" Kg 0.80000 25,000.00
Pekerja Org/Hari 4.00000 50,000.00
Tukang kayu Org/Hari 12.00000 45,000.00
Kepala tukang Org/Hari 1.20000 55,000.00
Mandor Org/Hari 0.20000 60,000.00
Klas I
Klas II
ANALISA HARGA SATUAN PEKERJAAN

HARGA SATUAN
NO URAIAN PEKERJAAN SAT VOL
(Rp)
1 2 3 4 5

7 Pekerjaan Gording /M 3
Kayu klas I M3 1.10000 5,500,000.00
Kayu klas II M3 1.10000 3,500,000.00
Paku biasa 2" - 5" Kg 2.50000 25,000.00
Pekerja Org/Hari 4.00000 50,000.00
Tukang kayu Org/Hari 12.00000 45,000.00
Kepala tukang Org/Hari 1.20000 55,000.00
Mandor Org/Hari 0.20000 60,000.00
Klas I
Klas II
8 Pas. Rangka plafond (0.6 m x 1.20 m) /M 2
Kayu rangka plafond M3 0.01200 3,500,000.00
Paku biasa 2" - 5" Kg 0.10000 25,000.00
Pekerja Org/Hari 0.15000 50,000.00
Tukang Org/Hari 0.25000 45,000.00
Kepala tukang Org/Hari 0.02500 55,000.00
Mandor Org/Hari 0.07500 60,000.00

9 Pas. Listplank kayu 2 x (3 x 20) /M 1


Papan kayu klas I M3 0.01450 6,000,000.00
Papan kayu klas II M3 0.01450 3,750,000.00
Paku biasa 2" - 5" Kg 0.06000 25,000.00
Pekerja Org/Hari 0.15000 50,000.00
Tukang Org/Hari 0.25000 45,000.00
Kepala tukang Org/Hari 0.02500 55,000.00
Mandor Org/Hari 0.07500 60,000.00
Klas I
Klas II
10 Pas. Jelusi/sopi - sopi /M 2

Paku biasa 1/2" - 1" Kg 0.15000 25,000.00


Papan Kayu Klas II M3 0.06000 3,750,000.00
Pekerja Org/Hari 0.50000 50,000.00
Mandor Org/Hari 0.02500 60,000.00

H PEKERJAAN LANGIT - LANGIT


1 Pas. Plafond Tripleks 3.0 mm (0.6 x 1.20 m) /M 2
Tripleks 3 mm Lbr 0.37500 65,000.00
Paku biasa 1/2" - 1" Kg 0.03000 25,000.00
Pekerja Org/Hari 0.07000 50,000.00
Tukang kayu Org/Hari 0.10000 45,000.00
Kepala tukang Org/Hari 0.01000 55,000.00
Mandor Org/Hari 0.00350 60,000.00
2 Pas. List plafond tripleks /M 1
Tripleks 3 mm lbr 0.05000 65,000.00
Paku biasa 1/2" - 1" Kg 0.01000 25,000.00
Pekerja Org/Hari 0.02100 50,000.00
Tukang kayu Org/Hari 0.02100 45,000.00
Kepala tukang Org/Hari 0.00200 55,000.00
Mandor Org/Hari 0.00100 60,000.00
ANALISA HARGA SATUAN PEKERJAAN

HARGA SATUAN
NO URAIAN PEKERJAAN SAT VOL
(Rp)
1 2 3 4 5

I PEKERJAAN ATAP
1 Pas. atap seng gelombang /M 2
Seng gelombang BJLS 0.30 lbr 0.80000 60,000.00
Seng gelombang BJLS 0.20 lbr 0.80000 45,000.00
Paku seng kg 0.02000 20,000.00
Pekerja Org/Hari 0.12000 50,000.00
Tukang kayu Org/Hari 0.06000 45,000.00
Kepala tukang Org/Hari 0.00600 55,000.00
Mandor Org/Hari 0.00600 60,000.00
Seng BJLS 30
Seng BJLS 20
2 Pas. Bubungan atap seng gelombang /M 1
Seng plat BJLS 0.30 lbr 0.40000 60,000.00
Seng plat BJLS 0.20 lbr 0.40000 45,000.00
Paku seng kg 0.04000 20,000.00
Pekerja Org/Hari 0.15000 50,000.00
Tukang kayu Org/Hari 0.07000 45,000.00
Kepala tukang Org/Hari 0.00800 55,000.00
Mandor Org/Hari 0.00600 60,000.00
Seng BJLS 30
Seng BJLS 20

3 Pas. Talang datar seng plat BJLS 0.20 /M1


Seng plat BJLS 20 lbr 0.50000 45,000.00
Paku kecil kg 0.01500 25,000.00
Kayu klas II M3 0.00960 3,500,000.00
Cat meni Kg 0.25000 25,000.00
Tukang kayu Org/Hari 0.40000 45,000.00
Kepala tukang Org/Hari 0.02500 55,000.00
Pekerja Org/Hari 0.15000 50,000.00
Mandor Org/Hari 0.00125 60,000.00

4 Pasangan Atap Genteng Sakura Roof (Metal) /M 2


Genteng Metal lbr 1.02000 45,000.00
Paku Biasa 2" - 5" Kg 0.20000 45,000.00
Pekerja Org/Hari 0.20000 50,000.00
Tukang kayu Org/Hari 0.10000 45,000.00
Kepala tukang Org/Hari 0.01000 55,000.00
Mandor Org/Hari 0.00100 60,000.00

J PEKERJAAN KUNCI DAN KACA


1 Pasang engsel pintu kupu - kupu /Bh
Ensel pintu kupu - kupu Bh 1.00000 12,500.00
Pekerja Org/Hari 0.01500 50,000.00
Tukang kayu Org/Hari 0.15000 45,000.00
Kepala tukang Org/Hari 0.01500 55,000.00
Mandor Org/Hari 0.00075 60,000.00
2 Pasang engsel jendela kupu - kupu /Bh
Ensel jendela kupu - kupu Bh 1.00000 12,500.00
Pekerja Org/Hari 0.01000 50,000.00
Tukang kayu Org/Hari 0.10000 45,000.00
Kepala tukang Org/Hari 0.01000 55,000.00
Mandor Org/Hari 0.00050 60,000.00

3 Pas. Kunci tanam 2 slag ( 3 anak kunci ) /Bh


Kunci 2 slag ex yale Bh 1.00000 120,000.00
Pekerja Org/Hari 0.01000 50,000.00
Tukang kayu Org/Hari 0.50000 45,000.00
Kepala tukang Org/Hari 0.01000 55,000.00
Mandor Org/Hari 0.00500 60,000.00
ANALISA HARGA SATUAN PEKERJAAN

HARGA SATUAN
NO URAIAN PEKERJAAN SAT VOL
(Rp)
1 2 3 4 5
4 Pas. Grendel pintu /Bh
Grendel pintu Bh 1.00000 10,000.00
Pekerja Org/Hari 0.01500 50,000.00
Tukang kayu Org/Hari 0.15000 45,000.00
Kepala tukang Org/Hari 0.01500 55,000.00
Mandor Org/Hari 0.00075 60,000.00

5 Pas. Grendel jendela /Bh


Grendel jendela Bh 1.00000 5,000.00
Pekerja Org/Hari 0.01500 50,000.00
Tukang kayu Org/Hari 0.15000 45,000.00
Kepala tukang Org/Hari 0.01500 55,000.00
Mandor Org/Hari 0.00075 60,000.00

6 Pas. Hak/kait angin /Bh


Hak/kait angin Bh 1.00000 5,000.00
Pekerja Org/Hari 0.01500 50,000.00
Tukang kayu Org/Hari 0.15000 45,000.00
Kepala tukang Org/Hari 0.01500 55,000.00
Mandor Org/Hari 0.00075 60,000.00

K PEKERJAAN SANITAIR
1 Pasangan kran air ½ atau ¾ /Bh
Kran air Bh 1.00000 30,000.00
Seal Tape Bh 0.02500 3,000.00
Pekerja Org/Hari 0.01000 50,000.00
Tukang batu Org/Hari 0.10000 45,000.00
Kepala tukang Org/Hari 0.01000 55,000.00
Mandor Org/Hari 0.00500 60,000.00

2 Pasangan pipa GIP ½" /M 1


Pipa GIP ½" M1 1.20000 22,500.00
Perlengkapan 0.35000 22,500.00
Pekerja Org/Hari 0.05400 50,000.00
Tukang batu Org/Hari 0.09000 45,000.00
Kepala tukang Org/Hari 0.00900 55,000.00
Mandor Org/Hari 0.02700 60,000.00

3 Pasangan pipa PVC 2" /M 1


Pipa PVC 2" M1 1.20000 18,750.00
Perlengkapan 0.35000 18,750.00
Pekerja Org/Hari 0.05400 50,000.00
Tukang batu Org/Hari 0.09000 45,000.00
Kepala tukang Org/Hari 0.00900 55,000.00
Mandor Org/Hari 0.00270 60,000.00

4 Pasangan pipa PVC 3" /M 1


Pipa PVC 3" M1 1.20000 20,000.00
Perlengkapan 0.35000 20,000.00
Pekerja Org/Hari 0.08100 50,000.00
Tukang batu Org/Hari 0.13500 45,000.00
Kepala tukang Org/Hari 0.01350 55,000.00
Mandor Org/Hari 0.00410 60,000.00
ANALISA HARGA SATUAN PEKERJAAN

HARGA SATUAN
NO URAIAN PEKERJAAN SAT VOL
(Rp)
1 2 3 4 5
5 Pasangan kloset jongkok /Bh
Kloset jongkok Bh 1.00000 250,000.00
Semen Portland Kg 6.00000 1,875.00
Pasir pasang M3 0.01000 422,500.00
Pekerja Org/Hari 1.00000 50,000.00
Tukang Org/Hari 1.50000 45,000.00
Kepala tukang Org/Hari 1.50000 55,000.00
Mandor Org/Hari 0.16000 60,000.00

6 Pas bak mandi volume 0.30 m 3 /Bh


Bata merah 5 x 11 x 22 cm Bh 317.00000 1,095.00
Semen Portland Kg 120.00000 1,875.00
Pasir pasang M3 0.30000 422,500.00
Porselin 11 x 11 Bh 360.00000 722.89
Pekerja Org/Hari 6.00000 50,000.00
Tukang Org/Hari 3.00000 45,000.00
Kepala tukang Org/Hari 0.30000 55,000.00
Mandor Org/Hari 0.30000 60,000.00

7 Pasangan floor drain /Bh


Floor drain Bh 1.00000 8,000.00
Pekerja Org/Hari 0.01000 50,000.00
Tukang Org/Hari 0.10000 45,000.00
Kepala tukang Org/Hari 0.01000 55,000.00
Mandor Org/Hari 0.00500 60,000.00

8 Pasangan penguras bak dari kuningan /Bh


Penguras bak dari kuningan Bh 1.00000 20,000.00
Pekerja Org/Hari 0.01000 50,000.00
Tukang Org/Hari 0.10000 45,000.00
Kepala tukang Org/Hari 0.01000 55,000.00
Mandor Org/Hari 0.00500 60,000.00

9 Pekerjaan Septictank dan peresapan /Unit


Galian tanah M3 6.76000 34,970.00
Urugan tanah kembali M3 2.25333 10,740.00
Urugan pasir M3 0.20000 522,600.00
Urugan kerikil pada bak peresapan M3 0.30000 512,000.00
Urugan batu karang M3 0.40000 530,000.00
Pas. Tembok trasram 1pc : 3psr M2 14.25000 142,443.75
Plesteran trasram 1pc : 3psr M2 16.00000 38,352.50
Cor lantai rabat septictank 1pc : 3psr : 5krl M3 0.15000 1,094,210.00
Cor plat penutup beton septictank 1pc : 2psr : 3krl M3 0.35000 7,600,195.00
Pipa hawa GIP 2" bh 1.00000 150,000.00
Pas. Pipa PVC 2" M1 2.00000 36,469.50
Pas. Pipa PVC 3" M1 4.00000 42,113.50
Untuk 1 unit
10 Pekerjaan Saluran Air Hujan m'
Galian tanah M3 0.36000 34,970.00
Cor Beton Rabat 1pc : 3psr : 5krl M3
0.33500 1,094,210.00
m'
ANALISA HARGA SATUAN PEKERJAAN

HARGA SATUAN
NO URAIAN PEKERJAAN SAT VOL
(Rp)
1 2 3 4 5
L PEKERJAAN INSTALASI LISTRIK
1 Pekerjaan titik sambungan instalasi /ttk
Kabel NYM 1.5 mm M1 7.50000 7,000.00
PVC 0.5" M1 1.50000 20,000.00
T dos bh 1.00000 3,500.00
Isolasi bh 0.30000 7,500.00
Benang isolasi M1 0.80000 2,500.00
Isolator cap bh 6.00000 2,000.00
Isolator kecil bh 5.00000 2,000.00
Pekerja Org/Hari 0.10000 50,000.00
Tukang listrik Org/Hari 0.30000 45,000.00
Senior instalatur Org/Hari 0.01000 60,000.00

2 Pas. Box sekering /bh


Box sekering bh 1.00000 50,000.00
Pekerja Org/Hari 0.15000 50,000.00
Tukang listrik Org/Hari 0.25000 45,000.00
Senior instalatur Org/Hari 0.10000 60,000.00

3 Pas. Saklar/stop kontak /bh


Saklar tunggal bh 1.00000 10,000.00
Saklar ganda bh 1.00000 10,000.00
Stop kontak bh 1.00000 10,000.00
Tukang listrik Org/Hari 0.20000 45,000.00
S. tunggal
S. ganda
S. kontak
4 Pas. Lampu Philips /bh
Viting cap bh 1.00000 5,000.00
Lampu Philips 23 watt bh 1.00000 50,000.00
Lampu Philips 18 watt bh 1.00000 35,000.00
Tukang listrik Org/Hari 0.20000 45,000.00
Philips 18 watt
Philips 23 watt
M PEKERJAAN PENGECATAN
1 Pengecatan Tembok Baru (1 lapis plamir, 1 lapis cat /M 2
dasar 2 lapis cat penutup)
Plamir Kg 0.10000 8,000.00
Cat dasar Kg 0.10000 5,500.00
Cat penutup 2 x Kg 0.26000 5,500.00
Pekerja Org/Hari 0.02000 50,000.00
Tukang cat Org/Hari 0.06300 45,000.00
Kepala tukang Org/Hari 0.00630 55,000.00
Mandor Org/Hari 0.00250 60,000.00
ANALISA HARGA SATUAN PEKERJAAN

HARGA SATUAN
NO URAIAN PEKERJAAN SAT VOL
(Rp)
1 2 3 4 5

2 Pengecatan bidang kayu baru (1 lapis cat dasar, /M 2


3 lapis cat penutup
Dempul kayu Kg 0.15000 25,000.00
Cat dasar Kg 0.17000 35,000.00
Cat penutup 3 x Kg 0.35000 35,000.00
Pekerja Org/Hari 0.07000 50,000.00
Tukang cat Org/Hari 0.10500 45,000.00
Kepala tukang Org/Hari 0.00400 55,000.00
Mandor Org/Hari 0.00250 60,000.00

3 Meni besi/kayu /M 2
Meni besi / kayu Kg 0.10000 25,000.00
Kuas Bh 0.01000 8,000.00
Tukang cat Org/Hari 0.20000 45,000.00
Kepala tukang Org/Hari 0.02000 55,000.00
Pekerja Org/Hari 0.02000 50,000.00
Mandor Org/Hari 0.01000 60,000.00

4 Pengecatan permukaan atap seng baja lapis seng /M 2


(Baja Lapis seng)
Cat upox/resin (MOWILEX) kg 0.30000 35,000.00
Pekerja Org/Hari 0.00600 50,000.00
Tukang cat Org/Hari 0.06000 45,000.00
Kepala tukang Org/Hari 0.01200 55,000.00
Mandor Org/Hari 0.00600 60,000.00

5 Teak oil bidang kayu /M 2


Teak oil Ltr 0.36000 20,000.00
Pekerja Org/Hari 0.04000 50,000.00
Tukang cat Org/Hari 0.06300 45,000.00
Kepala tukang Org/Hari 0.06300 55,000.00
Mandor Org/Hari 0.00250 60,000.00
Halaman 1
JUMLAH HARGA
(Rp)
6

31,250.00
3,720.00
34,970.00

9,600.00
1,140.00
10,740.00

507,000.00
15,000.00
600.00
522,600.00

498,000.00
507,000.00
12,500.00
1,500.00
521,000.00
512,000.00

502,500.00
12,500.00
15,000.00
530,000.00

502,500.00
502,500.00
126,750.00
39,000.00
17,550.00
2,145.00
2,340.00
690,285.00
690,285.00

460,625.00
460,625.00
219,700.00
305,625.00
75,000.00
27,000.00
3,300.00
4,500.00
1,095,750.00
1,095,750.00

460,625.00
460,625.00
229,840.00
255,000.00
75,000.00
27,000.00
3,300.00
4,500.00
1,055,265.00
1,055,265.00
Halaman 2
JUMLAH HARGA
(Rp)
6

76,650.00
26,943.75
16,900.00
16,000.00
4,500.00
550.00
900.00
142,443.75

76,650.00
21,562.50
18,167.50
16,000.00
4,500.00
550.00
900.00
138,330.00

76,650.00
18,150.00
19,012.50
16,000.00
4,500.00
550.00
900.00
135,762.50

12,150.00
8,027.50
10,000.00
6,750.00
825.00
600.00
38,352.50

9,750.00
8,450.00
10,000.00
6,750.00
825.00
600.00
36,375.00

8,100.00
9,295.00
10,000.00
6,750.00
825.00
600.00
35,570.00

2,625.00
2,250.00
1,250.00
6,125.00
Halaman 3
JUMLAH HARGA
(Rp)
6

80,000.00
21,337.50
17,745.00
9,000.00
31,000.00
15,750.00
1,925.00
1,800.00
178,557.50

8,080.80
3,093.75
1,352.00
600.00
4,500.00
4,050.00
495.00
270.00
22,441.55

65,000.00
21,337.50
17,745.00
9,000.00
31,000.00
15,750.00
1,925.00
1,800.00
163,557.50

60,000.00
17,437.50
7,605.00
9,000.00
31,000.00
22,500.00
2,750.00
1,800.00
152,092.50

70,000.00
17,437.50
7,605.00
9,000.00
31,000.00
22,500.00
2,750.00
1,800.00
162,092.50

60,000.00
17,437.50
7,605.00
9,000.00
31,000.00
22,500.00
2,750.00
1,800.00
152,092.50

28,200.00
19,012.50
31,000.00
15,750.00
1,925.00
1,800.00
97,687.50
Halaman 4
JUMLAH HARGA
(Rp)
6

408,750.00
219,700.00
365,835.00
82,500.00
11,250.00
1,375.00
4,800.00
1,094,210.00

630,000.00
228,150.00
340,605.00
100,000.00
15,750.00
1,925.00
60,000.00
1,376,430.00

945,000.00
50,000.00
3,000.00
4,152,000.00
75,000.00
605,625.00
219,700.00
327,990.00
242,500.00
15,750.00
70,200.00
63,000.00
18,205.00
10,200.00
6,798,170.00

1,400,000.00
100,000.00
10,000.00
525,000.00
45,500.00
400,000.00
4,152,000.00
112,500.00
605,625.00
219,700.00
327,990.00
365,000.00
15,750.00
148,500.00
94,500.00
31,350.00
15,000.00
8,568,415.00
Halaman 5
JUMLAH HARGA
(Rp)
6

1,120,000.00
80,000.00
8,000.00
490,000.00
364,000.00
320,000.00
4,152,000.00
75,000.00
605,625.00
219,700.00
327,990.00
298,000.00
15,750.00
126,000.00
63,000.00
25,025.00
12,480.00
8,302,570.00

1,120,000.00
80,000.00
8,000.00
420,000.00
364,000.00
640,000.00
3,600,000.00
56,250.00
605,625.00
219,700.00
327,990.00
290,000.00
15,750.00
126,000.00
47,250.00
23,100.00
11,100.00
7,954,765.00

840,000.00
80,000.00
8,000.00
560,000.00
364,000.00
480,000.00
3,600,000.00
19,500.00
605,625.00
219,700.00
327,990.00
280,000.00
15,750.00
118,800.00
47,250.00
22,000.00
11,580.00
7,600,195.00
Halaman 6
JUMLAH HARGA
(Rp)
6

6,600,000.00
4,200,000.00
300,000.00
900,000.00
110,000.00
18,000.00
7,928,000.00
5,528,000.00

220,000.00
50,000.00
112,500.00
13,750.00
3,000.00
399,250.00

192,500.00
120,000.00
40,000.00
90,000.00
11,000.00
2,400.00
455,900.00

107,800.00
7,500.00
3,750.00
150,000.00
40,000.00
112,500.00
13,750.00
2,400.00
437,700.00

93,500.00
7,500.00
8,750.00
52,500.00
14,000.00
40,000.00
112,500.00
13,750.00
2,400.00
344,900.00

6,050,000.00
3,850,000.00
330,000.00
20,000.00
200,000.00
540,000.00
66,000.00
12,000.00
7,218,000.00
5,018,000.00
Halaman 7
JUMLAH HARGA
(Rp)
6

6,050,000.00
3,850,000.00
62,500.00
200,000.00
540,000.00
66,000.00
12,000.00
6,930,500.00
4,730,500.00

42,000.00
2,500.00
7,500.00
11,250.00
1,375.00
4,500.00
69,125.00

87,000.00
54,375.00
1,500.00
7,500.00
11,250.00
1,375.00
4,500.00
113,125.00
80,500.00

3,750.00
225,000.00
25,000.00
1,500.00

255,250.00

24,375.00
750.00
3,500.00
4,500.00
550.00
210.00
33,885.00

3,250.00
250.00
1,050.00
945.00
110.00
60.00
5,665.00
Halaman 8
JUMLAH HARGA
(Rp)
6

48,000.00
36,000.00
400.00
6,000.00
2,700.00
330.00
360.00
57,790.00
45,790.00

24,000.00
18,000.00
800.00
7,500.00
3,150.00
440.00
360.00
36,250.00
30,250.00

22,500.00
375.00
33,600.00
6,250.00
18,000.00
1,375.00
7,500.00
75.00
89,675.00

45,900.00
9,000.00
10,000.00
4,500.00
550.00
60.00
70,010.00

12,500.00
750.00
6,750.00
825.00
45.00
20,870.00

12,500.00
500.00
4,500.00
550.00
30.00
18,080.00

120,000.00
500.00
22,500.00
550.00
300.00
143,850.00
Halaman 9
JUMLAH HARGA
(Rp)
6

10,000.00
750.00
6,750.00
825.00
45.00
18,370.00

5,000.00
750.00
6,750.00
825.00
45.00
13,370.00

5,000.00
750.00
6,750.00
825.00
45.00
13,370.00

30,000.00
75.00
500.00
4,500.00
550.00
300.00
35,925.00

27,000.00
7,875.00
2,700.00
4,050.00
495.00
1,620.00
43,740.00

22,500.00
6,562.50
2,700.00
4,050.00
495.00
162.00
36,469.50

24,000.00
7,000.00
4,050.00
6,075.00
742.50
246.00
42,113.50
Halaman 10
JUMLAH HARGA
(Rp)
6

250,000.00
11,250.00
4,225.00
50,000.00
67,500.00
82,500.00
9,600.00
475,075.00

347,115.00
225,000.00
126,750.00
260,240.96
300,000.00
135,000.00
16,500.00
18,000.00
1,428,605.96

8,000.00
500.00
4,500.00
550.00
300.00
13,850.00

20,000.00
500.00
4,500.00
550.00
300.00
25,850.00

236,397.20
24,200.80
104,520.00
153,600.00
212,000.00
2,029,823.44
613,640.00
164,131.50
2,660,068.25
150,000.00
72,939.00
168,454.00
6,589,774.19

12,589.20
366,560.35
379,149.55
Halaman 11
JUMLAH HARGA
(Rp)
6

52,500.00
30,000.00
3,500.00
2,250.00
2,000.00
12,000.00
10,000.00
5,000.00
13,500.00
600.00
131,350.00

50,000.00
7,500.00
11,250.00
6,000.00
74,750.00

10,000.00
10,000.00
10,000.00
9,000.00
19,000.00
19,000.00
19,000.00

5,000.00
50,000.00
35,000.00
9,000.00
49,000.00
64,000.00

800.00
550.00
1,430.00
1,000.00
2,835.00
346.50
150.00
7,111.50
Halaman 12
JUMLAH HARGA
(Rp)
6

3,750.00
5,950.00
12,250.00
3,500.00
4,725.00
220.00
150.00
30,545.00

2,500.00
80.00
9,000.00
1,100.00
1,000.00
600.00
14,280.00

10,500.00
300.00
2,700.00
660.00
360.00
14,520.00

7,200.00
2,000.00
2,835.00
3,465.00
150.00
15,650.00
volume
JENIS PEKERJAAN
panjang lebar tinggi jml
PEK. PERSIAPAN
Pembersihan Lokasi 0
Pengukuran dan Pemasangan papan bowplank 16 9 144
Penyediaan air kerja
Administrasi dan dokumentasi

PEKERJAAN TANAH DAN URUGAN


Galian tanah pondasi 59 2 1.2 106.2
Urugan kembali tanah pondasi 35.4
Urugan pasir dibawah pondasi 59 1 0.05 2.95
Urugan Pasir di bawah lantai t = 5 cm 15 8 0.05 6
Urugan Tanah Sirtu Peninggian Lantai 15 8 0.2 24
Urugan Tanah Sirtu Peninggian panggung 8 3 0.3 7.2

PEK. PASANGAN, PLEST. & LANTAI


Pas. Batu kosong/Aanstamping 59 1 0.15 8.85
Pas. Pondasi batu kali 1 pc : 5 psr 59 0.55 1 32.45
Pas. Tembok biasa + Gewel 1 pc : 5 psr 59 4 207.18 231.82
Plesteran tembok + Gewel + Pondasi 1pc : 5 psr 463.64
Acian tembok + pondasi + Gewel 463.64
Pas.Lantai Keramik 30 x 30 15 8 120
pas keramik tinggi panggung 16 6 96

PEKERJAAN BETON
Coor Kolom Struktur (0.20x0.20) 0.2 0.2 4 21 3.36
Coor Kolom Praktis (0.15x0.15) 0.15 0.15 4 3 0.27
Coor Sloof (0.15x0.20) 59 0.15 0.2 1.77
Coor Ring Balk (0.15x0.2) 59 0.15 0.2 1.77
Coor Balok Latai (0.15x0.2) 59 0.15 0.2 1.77
Coor Balok Gewel (0.15x.2) 16 0.15 0.2 0.48
Coor Kolom Gewel(0.15x0.15) 6.16 0.15 0.2 0.1848

PEKERJAAN KAYU DAN KACA


Pas. Kusen Pintu dan Jendela kayu klas I 5/11 88.2 0.05 0.11 0.4851
Pas. Kuda - kuda kayu klas II 6/12 33.48 0.06 0.11 4 0.883872
Pas. Pengapit Kuda - kuda kayu klas II 2 X 4/12 22.8 0.04 0.12 2 0.21888
Pas. Gording kayu klas II 6/12 102.3 0.06 0.12 2 1.47312
Pas. Listplank kayu klas II 2 x 3/20 61.54 2 68.2
Pas. Daun pintu panil kayu klas I 3 cm 6.8 6.8
Pas. Daun jendela panil kaca 5 mm 17.06 17.06
Pas. Boven 8.44 8.44

PEKERJAAN ATAP DAN PLAFOND


Pas. atap seng gelombang BJLS 0.20 83.98 2 167.96
Pas. Bubungan seng plat BJLS 0.20 2.04 2.04
Pas. Rangka Plafond (0.6 x 1.20 m) 15 8 120
Pas. Plafond tripleks 3 mm (0.6 x 1.20 m) 15 8 120
Pas. List plafond tripleks 3 mm 72 72

JENIS PEKERJAAN

PEK. ALAT - ALAT PENGGANTUNG


Pas. Engsel Pintu dan Jendela 58
Pas. Grendel Pintu & Jendela 29
Pas. Kunci tanam pintu 3 x putar kualitas baik 4
Pas. Kait angin 25
Pas. Beugel U, plat ǿ 12, baut & mur 88

PEKERJAAN INSTALASI LISTRIK

Pek. Titik sambungan instalasi


Pas. Box Sekring
Pas. Saklar Ganda (Warna Putih)
Pas. Saklar Tunggal (Warna Putih)
Pas. Stop kontak 10A
Pas. Lampu Philips 23 watt
Pas. Lampu Philips 18 watt

PEKERJAAN CAT DAN LABURAN


Menie Kayu Kusen 88.2 0.1 0.22 1.9404
Menie Lisplan 61.54 2 123.08
Cat Kayu 22.8 0.08 0.24 0.43776
Cat Lisplan 17.06 2 34.12
Menie atap seng 83.98 0 0 2 167.96
Cat atap seng seluruh dengan cat seng 83.98 0 0 2 167.96
Cat tembok seluruh 207.18 2 414.36
Cat plafond 120 120
Plitur daun pintu, Jedela dan Boven 32.3 5 37.3
Residu kayu kap & gording 2.575872 2.575872

PENGADAAN PERLENGKAPAN KESENIAN


31.2

kusen 28.82 gewel 24.64

216

1 2 3 4

7.2 10.8 2.8 3.4 4.08 3.2 2 33.48

0.220968
0.883872 34.1 11.2 16.24
3.2 3.6
14.7 1.4 0.96
5.88 0.56 1.36 0.64

30 16 6 4 16

42 4 8 4
21 2 4 2

4 16 68