Rab MCK

DAFTAR UPAH DAN HARGA BAHAN
KECAMATAN : BAGUALA
DESA : WAEHERU
TAHUN ANGGARAN : 2018
HARGA SATUAN
NO. URAIAN SATUAN (Rp.)
A UPAH
1 Mandor OH 196,000.00
2 Kepala Tukang OH 171,000.00
3 Tukang Batu OH 145,000.00
4 Tukang Kayu OH 145,000.00
5 Tukang Besi OH 145,000.00
6 Tukang Cat OH 145,000.00
7 Tukang Listrik OH 145,000.00
7 Tukang Las OH 145,000.00
8 Pekerja OH 75,000.00
B BAHAN
1 Kayu Klas I M3 7,255,000.00
2 Kayu 15 x 15-4M M' 106,537.51
3 Alat Bantu Pancang Set 100,000.00
4 Kayu 15 x 15-750 M M3 106,537.50
5 Kayu 20 x 20-1000 cm M3 290,200.00
6 Kayu Klas II M3 2,917,000.00
7 Papan Kayu Kls I M3 7,180,000.00
8 Papan Kayu Kls III M3 1,851,250.00
9 Batu Kerikil Pecah ( 3 / 2 cm ) M3 313,525.00
10 Pasir Pasang M3 278,000.00
11 Pasir Urug M3 217,100.00
12 Pasir Beton Kg 198.57
13 Batu Krikil (Kg) Kg 232.24
14 Tanah Timbunan M3 196,800.00
15 Batu Karang M3 278,000.00
16 Batu Kali M3 278,000.00
17 Batu Bata Bh 2,230.00
18 Batako Bh 2,230.00
19 Beugel Kuda-kuda Bh 12,180.00
20 Besi Strip Kg 6,597.50
21 Semen PC (Zak) Sak 75,475.00
22 Semen PC (Kg) Kg 1,509.50
23 Sement Warna Kg 17,840.00
24 Air Liter 507.50
25 Besi Dia 16 mm Standart 18.96Kg/Staff kg 10,977.50
29 C - 75, 0.8 M' 24,251.25
30 C - 75, 0.6 M' 20,906.25
31 Baut Bh 5,575.00
32 Dynabolt Bh 7,805.00
33 Talang jurai M' 64,670.00
29 Cat Meni Besi Kg 33,450.00
30 Cat Kayu Kg 63,555.00
31 Plamir Kg 17,840.00
32 Politur Liter 27,875.00
33 Menie Kayu Kg 33,450.00
34 Dumpul Kayu Kg 16,725.00
29 Dolken Kayu Galam Batang 22,300.00
30 Kuas Tangan 4 " Bh 24,530.00
31 Engsel Jendela 3" Pasang 39,025.00
32 Engsel Pintu 4" Pasang 61,325.00
33 Engsel Pintu Gembok Pasang 25,087.50
34 Gerendel Pintu Bh 16,725.00
35 Gerendel Jendela Bh 13,380.00
36 Kaca 3 mm M2 133,800.00
37 Kaca 5 mm M2 167,250.00
38 Lis plafon Profil 6 x 6 cm M' 39,025.00
39 Tripleks 4 mm Lbr 75,820.00
40 Kawat Ikat Kg 25,087.50
41 Kunci Tanam 2 Slaag Bh 200,700.00
42 Kunci Tanam KM/WC Bh 117,075.00
43 Kunci Teralis Penjara (Gembok Besar ) Bh 250,875.00
44 Kertas Amplas Lbr 6,690.00
45 Kait Angin Kls B Bh 19,512.50
46 Tegel Keramik 40/40 Bh 13,937.50
47 Tegel Keramik 20 / 25 Bh 3,801.14
48 Tegel Keramik 20 / 20 Bh 3,345.00
49 Lampu Philips 23 Watt Bh 50,175.00
31 Minyak Bakesting Liter 5,575.00
32 Paku / Skrup Genteng Kg 33,450.00
33 Paku Campuran Kg 24,530.00
34 Play Wood 3 mm uk. 120 x 240 cm Lbr 140,490.00
35 Cat meni Staff 33,450.00
36 Plamir Btg 51,290.00
37 Kawat Las Kg 5,575.00
38 Besi Hollow 4 x 4mm x 4 mm M2 669,000.00
39 Besi Hollow 4 x 4mm x 4 mm-M Staff 111,500.00
40 Zink Gelombang BJLS 0.25 Lbr 66,900.00
41 Zink Datar BJLS 0.25 Lbr 72,475.00
42 Listplank GRC 6 mm (1220x2440 mm) Lbr 278,750.00
43 Tripleks 3 mm uk. 120 x 240 Lbr 139,375.00
63 Paku Tripleks Kg 30,662.50
71 Taekwood 90 x 210 cm Lbr 105,925.00
41 Politur Kg 66,900.00
42 Cat Dasar Tembok Kg 167,250.00
43 Cat Tembok Kg 43,485.00
44 Gloteks Kg 11,150.00
45 MCB 60 AMP Bh 234,150.00
46 Kabel NYM 3 x 2.5 mm M 16,725.00
47 Pipa PVC dia. 3" M' 46,830.00
48 Pipa PVC dia. 1/2" M' 7,805.00
49 Socket PVC dia 1 " Bh 5,575.00
50 Kloset Duduk Bh 1,672,500.00
51 Perlengkapan Kloset Duduk Bh 100,350.00
49 Kran Air 3/4 Bh 25,087.50
50 Kran Air 1/2 Bh 25,087.50
51 Seal Tape Set 8,920.00
52 Floordrain (metal) Set 41,255.00
53 Wastafel lengkap Bh 606,560.00
54 Paving Block Bh 16,725.00
55 Sekring Bh 78,050.00
56 Kabel NYY 3x2,5 M' 16,725.00
57 Benang Roll 5,575.00
58 Titik Lampu Titik 83,625.00
59 Lem Kayu Kg 8,362.50
60 Pipa PVC Conduit M' 4,181.25
61 Lampu TL 20 Watt Bh 86,970.00
62 Lampu pijar philips putih 18 watt Bh 52,962.50
64 Lampu PL 11 Watt Bh 86,970.00
65 Saklar tunggal Bh 20,070.00
66 Saklar ganda Bh 27,875.00
67 Stop kontak Bh 25,645.00
68 Kabel NYY 3 Phase M' 16,725.00
69 Fiting Tempel Bh 16,725.00
70 T Dooz Bh 7,247.50
71 Isolator Bh 16,725.00
72 Lasdop Bh 5,575.00
73 Gypsum Board 9 mm Lbr 127,000.00
74 Besi Hollo Galvalum 4 x 4 M' 18,000.00
76 Penggantung + Plat Pengikat Bh 18,000.00
77 Meteran Air Bh 150,000.00
78 Pipa Gip Medium A 2 Inci M' 97,000.00
79 Perlengkapan Pipa Galvanis 2 Inci Bh 34,800.00
80 Pipa Galvanis Medium A 1 1/2 Inci M' 78,000.00
81 Perlengkapan Pipa Galvanis 1 1/2 Inci Bh 27,900.00
82 Pipa Galvanis Medium A 1/2 Inci Staff 130,000.00
83 Perlengkapan Pipa Galvanis 1/2 Inci Bh 10,200.00
84 Pipa Galvanis Medium A 1 Inci M' 62,500.00
85 Perlengkapan Pipa Galvanis 1 Inci Bh 100,000.00
84 ELBOW Galvanis 2 Inci Bh 40,000.00
85 TEE Galvanis 2 Inci Bh 45,000.00
86 Socket Galvanis 2 Inci Bh 20,000.00
87 ELBOW Galvanis 1 1/2 Inci Bh 23,000.00
88 TEE Galvanis 1 1/2 Inci Bh 32,000.00
89 Socket Galvanis 1 1/2 Inci Bh 15,000.00
90 ELBOW Galvanis 1/2 Inci Bh 6,000.00
91 TEE Galvanis 1/2 Inci Bh 7,000.00
92 Socket Galvanis 1/2 Inci Bh 5,000.00
93 ELBOW Galvanis 1 Inci Bh 11,000.00
94 TEE Galvanis 1 Inci Bh 15,000.00
95 Socket 1/2 Inci Bh 10,000.00
96 Seal Tape Onda Bh 11,000.00
97 Knee 1/2 Onda Bh 15,000.00
73 Mangkok Listrik Bh 55,750.00
74 L.Bow Bh 2,787.50
75 Klem Pipa Bh 1,115.00
C ALAT -
1 Gergaji Bh 100,350.00
2 Martil Bh 94,775.00
3 Mesin Bor Bh 1,115,000.00
4 Kunci Pas Bh 27,875.00
5 Kuas Bh 16,725.00
6 Sewa Tripot Alat Pancang + Hammer Hari 500,000.00
D OPERASIONAL DAN BIAYA LAIN-LAIN -
1 Papan Nama Proyek Bh 150,000.00
2 Prasasti Bh 500,000.00
3 Insentif Pekerja Ls 650,000.00
4 Administrasi + Dokumentasi Ls 1,000,000.00
5 Biaya Penyambungan istrik Ls 1,500,000.00
6 As Buildrawing Ls 2,500,000.00
ALUR BA
No. KEBUTUHAN UPAH/BAHAN SAT

1 2 3
A UPAH
1 Mandor HOK
2 Kepala Tukang HOK
3 Tukang Batu HOK
4 Tukang Kayu HOK
5 Tukang Besi HOK
6 Tukang Cat HOK
7 Tukang Listrik HOK
8 Tukang Las HOK
9 Pekerja HOK
B BAHAN
1 Kayu Klas I M3
2 Kayu 15 x 15-4M M'
3 Alat Bantu Pancang Set
4 Kayu 15 x 15-750 M M3
5 Kayu 20 x 20-1000 cm M3
6 Kayu Klas II M3
7 Papan Kayu Kls I M3
8 Papan Kayu Kls III M3
9 Batu Kerikil Pecah ( 3 / 2 cm ) M3
9 Pasir Pasang M3
10 Pasir Urug M3
11 Pasir Beton Kg
12 Batu Krikil (Kg) Kg
13 Tanah Timbunan M3
14 Batu Karang M3
15 Batu Kali M3
16 Batu Bata Bh
17 Batako Bh
18 Beugel Kuda-kuda Bh
19 Besi Strip Kg
20 Semen PC (Zak) Sak
21 Semen PC (50 Kg/ZAK) Kg
22 Sement Warna Kg
23 Air Liter
24 Besi Dia 16 mm Standart kg
28 C - 75, 0.8 M'
29 C - 75, 0.6 M'
30 Baut Bh
31 Dynabolt Bh
32 Talang jurai M'
33 Cat Meni Besi Kg
34 Cat Kayu Kg
35 Plamir Kg
36 Politur Liter
37 Menie Kayu Kg
38 Dumpul Kayu Kg
39 Dolken Kayu Galam Batang
40 Kuas Tangan 4 " Bh
41 Engsel Jendela 3" Pasang
42 Engsel Pintu 4" Pasang
43 Engsel Pintu Gembok Pasang
44 Gerendel Pintu Bh
45 Gerendel Jendela Bh
46 Kaca 3 mm M2
47 Kaca 5 mm M2
48 Lis plafon Profil 6 x 6 cm M'
49 Tripleks 4 mm Lbr
50 Kawat Ikat Kg
51 Kunci Tanam 2 Slaag Bh
52 Kunci Tanam KM/WC Bh
53 Kunci Teralis Penjara (Gembok Besar ) Bh
54 Kertas Amplas Lbr
55 Kait Angin Kls B Bh
56 Tegel Keramik 40/40 Bh
57 Tegel Keramik 20 / 25 Bh
58 Tegel Keramik 20 / 20 Bh
59 Lampu Philips 23 Watt Bh
60 Lampu Philips 18 Watt Bh
61 Besi Strip Kg
62 Minyak Bakesting Liter
63 Paku / Skrup Genteng Kg
64 Paku Campuran Kg
65 Play Wood 3 mm uk. 120 x 240 cm Lbr
66 Cat meni Staff
67 Plamir Btg
68 Kawat Las Kg
69 Besi Hollow 4 x 4mm x 4 mm M2
70 Besi Hollow 4 x 4mm x 4 mm-M Staff
71 Zink Gelombang BJLS 0.25 Lbr
72 Zink Datar BJLS 0.25 Lbr
73 Listplank GRC 6 mm (1220x2440 mm) Lbr
74 Tripleks 3 mm uk. 120 x 240 Lbr
75 Paku Tripleks Kg
76 Taekwood 90 x 210 cm Lbr
75 Politur Kg
76 Cat Dasar Tembok Kg
77 Cat Tembok Kg
78 Gloteks Kg
79 MCB 60 AMP Bh
80 Kabel NYM 3 x 2.5 mm M
81 Pipa PVC dia. 3" M'
82 Pipa PVC dia. 1/2" M'
83 Socket PVC dia 1 " Bh
84 Kloset Duduk Bh
85 Perlengkapan Kloset Duduk Bh
86 Kran Air 3/4 Bh
87 Kran Air 1/2 Bh
88 Seal Tape Set
89 Floordrain (metal) Set
90 Wastafel lengkap Bh
91 Paving Block Bh
92 Sekring Bh
93 Kabel NYY 3x2,5 M'
94 Benang Roll
95 Titik Lampu Titik
96 Lem Kayu Kg
97 Pipa PVC Conduit M'
98 Lampu TL 20 Watt Bh
99 Lampu pijar philips putih 18 watt Bh
100 Lampu pijar philips putih 23 watt Bh
101 Lampu PL 11 Watt Bh
102 Saklar tunggal Bh
103 Saklar ganda Bh
104 Stop kontak Bh
105 Kabel NYY 3 Phase M'
106 Fiting Tempel Bh
107 T Dooz Bh
108 Isolator Bh
108 Lasdop Bh
109 Gypsum Board 9 mm Lbr
109 Besi Hollo Galvalum 4 x 4 M'
110 Besi Hollo Galvalum 2 x 4 M'
110 Penggantung + Plat Pengikat Bh
111 Meteran Air Bh
111 Pipa Gip Medium A 2 Inci M'
112 Perlengkapan Pipa Galvanis 2 Inci Bh
112 Pipa Galvanis Medium A 1 1/2 Inci M'
113 Perlengkapan Pipa Galvanis 1 1/2 Inci Bh
113 Pipa Galvanis Medium A 1/2 Inci Staff
114 Perlengkapan Pipa Galvanis 1/2 Inci Bh
114 Pipa Galvanis Medium A 1 Inci M'
115 Perlengkapan Pipa Galvanis 1 Inci Bh
115 ELBOW Galvanis 2 Inci Bh
116 TEE Galvanis 2 Inci Bh
116 Socket Galvanis 2 Inci Bh
117 ELBOW Galvanis 1 1/2 Inci Bh
117 TEE Galvanis 1 1/2 Inci Bh
118 Socket Galvanis 1 1/2 Inci Bh
118 ELBOW Galvanis 1/2 Inci Bh
119 TEE Galvanis 1/2 Inci Bh
119 Socket Galvanis 1/2 Inci Bh
120 ELBOW Galvanis 1 Inci Bh
120 TEE Galvanis 1 Inci Bh
121 Socket 1/2 Inci Bh
121 Seal Tape Onda Bh
122 Knee 1/2 Onda Bh
108 Mangkok Listrik Bh
108 L.Bow Bh
109 Klem Pipa Bh
C ALAT
1 Gergaji Bh
2 Martil Bh
3 Mesin Bor Bh
4 Kunci Pas Bh
5 Kuas Bh
6 Sewa Tripot Alat Pancang + Hammer Hari
D OPERASIONAL DAN BIAYA LAIN-LAIN
1 Papan Nama Proyek Bh
2 Prasasti Bh
3 Insentif Pekerja Ls
4 Administrasi + Dokumentasi Ls
5 Biaya Penyambungan istrik Ls
6 As Buildrawing Ls
ALUR BAHAN DAN UPAH
HARGA PPN PPh 22 PPh 21 ONGKOS ANGKUT

DASAR 10% 1.50% 2.50%
4 5 6 7 8
191,100.00 4,900.00 -
166,725.00 4,275.00 -
141,375.00 3,625.00 -
141,375.00 3,625.00 -
141,375.00 3,625.00 -
141,375.00 3,625.00 -
141,375.00 3,625.00 -
141,375.00 3,625.00 -
73,125.00 1,875.00 -
7,000,000.00 105,000.00 75,000.00

100,800.00 2,362.50 1,687.50
100,000.00
100,800.00 2,362.50 1,687.50
280,000.00 4,200.00 3,000.00
2,800,000.00 42,000.00 75,000.00
7,000,000.00 105,000.00 75,000.00
1,750,000.00 26,250.00 75,000.00
235,000.00 3,525.00 75,000.00
200,000.00 3,000.00 75,000.00
140,000.00 2,100.00 75,000.00
142.86 2.14 53.57
174.07 2.61 55.56
120,000.00 1,800.00 75,000.00
200,000.00 3,000.00 75,000.00
200,000.00 3,000.00 75,000.00
2,000.00 30.00 200.00
2,000.00 30.00 200.00
12,000.00 180.00
6,500.00 97.50
65,000.00 6,500.00 975.00 1,500.00
1,300.00 130.00 19.50 30.00
16,000.00 1,600.00 240.00
500.00 7.50
8,500.00 850.00 127.50 1,000.00
8,500.00 850.00 127.50 1,000.00
8,500.00 850.00 127.50 1,000.00
8,500.00 850.00 127.50 1,000.00
21,750.00 2,175.00 326.25
18,750.00 1,875.00 281.25
5,000.00 500.00 75.00
7,000.00 700.00 105.00
58,000.00 5,800.00 870.00
30,000.00 3,000.00 450.00
57,000.00 5,700.00 855.00
16,000.00 1,600.00 240.00
25,000.00 2,500.00 375.00
30,000.00 3,000.00 450.00
15,000.00 1,500.00 225.00
20,000.00 2,000.00 300.00
22,000.00 2,200.00 330.00
35,000.00 3,500.00 525.00
55,000.00 5,500.00 825.00
22,500.00 2,250.00 337.50
15,000.00 1,500.00 225.00
12,000.00 1,200.00 180.00
120,000.00 12,000.00 1,800.00
150,000.00 15,000.00 2,250.00
35,000.00 3,500.00 525.00
68,000.00 6,800.00 1,020.00
22,500.00 2,250.00 337.50
180,000.00 18,000.00 2,700.00
105,000.00 10,500.00 1,575.00
225,000.00 22,500.00 3,375.00
6,000.00 600.00 90.00
17,500.00 1,750.00 262.50
12,500.00 1,250.00 187.50
3,409.09 340.91 51.14
3,000.00 300.00 45.00
45,000.00 4,500.00 675.00
35,000.00 3,500.00 525.00
5,000.00 500.00 75.00
5,000.00 500.00 75.00
30,000.00 3,000.00 450.00
22,000.00 2,200.00 330.00
126,000.00 12,600.00 1,890.00
30,000.00 3,000.00 450.00
46,000.00 4,600.00 690.00
5,000.00 500.00 75.00
600,000.00 60,000.00 9,000.00
100,000.00 10,000.00 1,500.00
60,000.00 6,000.00 900.00
65,000.00 6,500.00 975.00
250,000.00 25,000.00 3,750.00
125,000.00 12,500.00 1,875.00
27,500.00 2,750.00 412.50
95,000.00 9,500.00 1,425.00
60,000.00 6,000.00 900.00
150,000.00 15,000.00 2,250.00
39,000.00 3,900.00 585.00
10,000.00 1,000.00 150.00
210,000.00 21,000.00 3,150.00
15,000.00 1,500.00 225.00
42,000.00 4,200.00 630.00
7,000.00 700.00 105.00
5,000.00 500.00 75.00
1,500,000.00 150,000.00 22,500.00
90,000.00 9,000.00 1,350.00
22,500.00 2,250.00 337.50
22,500.00 2,250.00 337.50
8,000.00 800.00 120.00
37,000.00 3,700.00 555.00
544,000.00 54,400.00 8,160.00
15,000.00 1,500.00 225.00
70,000.00 7,000.00 1,050.00
15,000.00 1,500.00 225.00
5,000.00 500.00 75.00
75,000.00 7,500.00 1,125.00
7,500.00 750.00 112.50
3,750.00 375.00 56.25
78,000.00 7,800.00 1,170.00
47,500.00 4,750.00 712.50
60,000.00 6,000.00 900.00
78,000.00 7,800.00 1,170.00
18,000.00 1,800.00 270.00
25,000.00 2,500.00 375.00
23,000.00 2,300.00 345.00
15,000.00 1,500.00 225.00
15,000.00 1,500.00 225.00
6,500.00 650.00 97.50
15,000.00 1,500.00 225.00
5,000.00 500.00 75.00
127,000.00 12,700.00 1,905.00
18,000.00 1,800.00 270.00
18,000.00 1,800.00 270.00
18,000.00 1,800.00 270.00
150,000.00 15,000.00 2,250.00
97,000.00 9,700.00 1,455.00
34,800.00 3,480.00 522.00
78,000.00 7,800.00 1,170.00
27,900.00 2,790.00 418.50
130,000.00 13,000.00 1,950.00
10,200.00 1,020.00 153.00
62,500.00 6,250.00 937.50
100,000.00 10,000.00 1,500.00
40,000.00 4,000.00 600.00
45,000.00 4,500.00 675.00
20,000.00 2,000.00 300.00
23,000.00 2,300.00 345.00
32,000.00 3,200.00 480.00
15,000.00 1,500.00 225.00
6,000.00 600.00 90.00
7,000.00 700.00 105.00
5,000.00 500.00 75.00
11,000.00 1,100.00 165.00
15,000.00 1,500.00 225.00
10,000.00 1,000.00 150.00
11,000.00 1,100.00 165.00
15,000.00 1,500.00 225.00
50,000.00 5,000.00 750.00
2,500.00 250.00 37.50
1,000.00 100.00 15.00
90,000.00 9,000.00 1,350.00
85,000.00 8,500.00 1,275.00
1,000,000.00 100,000.00 15,000.00
25,000.00 2,500.00 375.00
15,000.00 1,500.00 225.00
500,000.00
150,000.00
500,000.00
650,000.00
1,000,000.00
1,500,000.00
2,500,000.00
ONGKOS PIKUL
HARGA SATUAN
9 10
- 196,000.00
- 171,000.00
- 145,000.00
- 145,000.00
- 145,000.00
- 145,000.00
- 145,000.00
- 145,000.00
- 75,000.00
75,000.00 7,255,000.00
1,687.50 106,537.51
100,000.00
1,687.50 106,537.50
3,000.00 290,200.00
2,917,000.00
7,180,000.00
1,851,250.00
313,525.00
278,000.00
217,100.00
- 198.57
- 232.24
- 196,800.00
- 278,000.00
- 278,000.00
2,230.00
2,230.00
12,180.00
6,597.50
1,500.00 75,475.00
30.00 1,509.50
17,840.00
507.50
500.00 10,977.50
500.00 10,977.50
500.00 10,977.50
500.00 10,977.50
24,251.25
20,906.25
5,575.00
7,805.00
64,670.00
33,450.00
63,555.00
17,840.00
27,875.00
33,450.00
16,725.00
22,300.00
24,530.00
39,025.00
61,325.00
25,087.50
16,725.00
13,380.00
133,800.00
167,250.00
39,025.00
75,820.00
25,087.50
200,700.00
117,075.00
250,875.00
6,690.00
19,512.50
13,937.50
3,801.14
3,345.00
50,175.00
39,025.00
5,575.00
5,575.00
33,450.00
24,530.00
140,490.00
33,450.00
51,290.00
5,575.00
669,000.00
111,500.00
66,900.00
72,475.00
278,750.00
139,375.00
30,662.50
105,925.00
66,900.00
167,250.00
43,485.00
11,150.00
234,150.00
16,725.00
46,830.00
7,805.00
5,575.00
1,672,500.00
100,350.00
25,087.50
25,087.50
8,920.00
41,255.00
606,560.00
16,725.00
78,050.00
16,725.00
5,575.00
83,625.00
8,362.50
4,181.25
86,970.00
52,962.50
66,900.00
86,970.00
20,070.00
27,875.00
25,645.00
16,725.00
16,725.00
7,247.50
16,725.00
5,575.00
141,605.00
20,070.00
20,070.00
20,070.00
167,250.00
108,155.00
38,802.00
86,970.00
31,108.50
144,950.00
11,373.00
69,687.50
111,500.00
44,600.00
50,175.00
22,300.00
25,645.00
35,680.00
16,725.00
6,690.00
7,805.00
5,575.00
12,265.00
16,725.00
11,150.00
12,265.00
16,725.00
55,750.00
2,787.50
1,115.00
100,350.00
94,775.00
1,115,000.00
27,875.00
16,725.00
500,000.00
150,000.00
500,000.00
650,000.00
1,000,000.00
1,500,000.00
2,500,000.00
LEMBAR ISIAN
1 KEGIATAN
PEKERJAAN : PEMBANGUNAN GEDUNG PAUD
LOKASI : RT 008
DESA : WAIHERU
2 PELAKSANA
DIBUAT : HADI AFANDI
JABATAN : TIM PELAKSANA KEGIATAN
DISETUJUI : USMAN ELY, SP
JABATAN : KEPALA DESA
NIP :
DIVERIFIKASI : RAHMAT
JABATAN : SEKERTARIS DESA
J BIDANG PEKERJAAN UMUM
I UPAH KERJA
- Mandor Org/Hari
- Kepala Tukang Org/Hari
- Tukang Batu Org/Hari
- Tukang Kayu Org/Hari
- Tukang Besi Org/Hari
- Tukang Cat Org/Hari
- Pekerja Org/Hari
- Operator Org/Hari
- Supir Org/Hari
- Mekanik Org/Hari
- Pembantu (Mekanik, Operator, Supir) Org/Hari
- Buruh Lapangan Terlatih Org/Hari
- Buruh Lapangan Tidak Terlatih Org/Hari
II BAHAN BANGUNAN
1 BATU
- Batu Kali/Batu Belah M3
- Batu Bulat/Utuh M3
- Batu Pecah 5/7 cm M3
- Batu Pecah 3/5 cm M3
- Batu Pecah 2/3 cm (Stone Crusher) M3
- Batu Pecah 1/2 cm (Stone Crusher) M3
- Batu Karang M3
2 KERIKIL
- Kerikil Sungai/Pantai (Kerikil Cor) M3
- Kerikil Sungai/Pantai (Kerikil Kacang) M3
- Coral Sikat Kg
3 PASIR/TANAH
- Pasir Urug M3
- Pasir Pasangan M3
- Pasir Beton M3
- Sirtu M3
- Tanah Urug M3
- Tanah Hitam (Top Soil) Kg
4 BATU BATA
- Batu Bata Merah tebal 3 Cm Bh
- Batu Bata Merah tebal 5 Cm Bh
- Bata Ringan Bh
5 BATU KAPUR
- Kapur Api Kg
6 SEMEN
- Semen PC 50 Kg Zak
- Semen Putih 40 Kg Zak
- Semen Warna Kg
7 BATAKO CETAK
- Batako Bh
- Batako Cetak Kualitas I (Pres) 27x14x8 Bh
- Batako Cetak Kualitas I (Pres)25x12x6 Bh
- Konblock Bh
- Paving Block Bh
- Segi Enam Besar Warna (30 Bh/M2) Bh
- Segi Enam Besar Polos Bh
- Segi Empat Warna (50 Bh/M2) Bh
- Segi Empat Polos Bh
- Batu Angin Cetak 20 x 20 Bh
- Batu Angin Cetak 30 x 30 Bh
- Batu Angin Keramik 30 x 30 Bh
8 BAHAN ATAP
- Genteng Asbes Bh
- Bubungan Asbes M'
- Genteng Metal (ukuran 80x80) Bh
- Bubungan Genteng Metal M'
- Zink Gelombang BJLS 0.20 Lbr
- Zink Datar BJLS 0.20 Lbr
- Atap Transparan (Poli Carbonat) Lbr
- Atap Super duck Lbr
9 BAHAN KAYU
- Kayu Kls. I M³
- Kayu Kls. II M³
- Papan Kayu Kls. I M³
- Papan Kayu Kls. II M³
- Dolken Kayu Btg
10 BAHAN BETON
- Kanstein Beton 50 x40 x 15 Bh
- Buis Beton Dia. 0,50 m Bh
- Buis Beton Dia. 1 m Bh
- Pilar Pagar Beton Bh
11 BAHAN LANTAI
- Tegel Keramik
- Tegel Anti Slip 20/20 Dos
- Tegel Anti Slip 30/30 Dos
- Tegel Putih 20/20 Dos
- Tegel Warna 20/20 Dos
- Tegel Warna 60/60 Setara Granito Tile Dos
12 BAHAN BESI
- Besi Beton Polos Kg
- Besi Beton Ulir Kg
- Baja WF Kg
- Bondeks m2
- Besi Siku 3 x 3 x 0.30 cm Staf
- Besi Plat (3" x 6") tbl. 1.2 mm Staf
- Besi Hollow 2 x 4 cm Staf
- Besi Hollow 4 x 4 cm Staf
13 PLAT ALUMUNIUM
- Ukuran 0.3 mm Lbr
- Ukuran 0.4 mm Lbr
- Ukuran 0.5 mm Lbr
- Ukuran 0.6 mm Lbr
14 KAWAT
- Ikat Beton (Bendrat) Kg
- Kawat Nyamuk Plastik (Kasa) M²
- Kawat Nyamuk M²
- Harmonika Jos M²
- Saringan Pasir (Ayakan) M²
- Kawat Duri Kg
- Kawat Bronjong 4 mm Kg
- Kawat Bronjong 3 mm Kg
- Kawat Angin/Ram M²
- Kawat Las Kg
15 BAHAN LANGIT-LANGIT
- Tripleks 4 mm uk. 120 x 240 cm Lbr
- Tripleks 6 mm uk. 120 x 240 cm Lbr
- Multipleks 9 mm Lbr
- List Plafond Kayu Berprofil 6 x 6 M'
- Play Wood 3 mm uk. 120 x 240 cm Lbr
- Teak Wood 120 x 240 mm Lbr
- Teak Wood 0.90 x 2.10 m Lbr
- Papan Lambersering 10 cm M'
- Plafond Plastik (25X600cm) lembar
- Kalsiboard M²
- Kalsiplank M²
16 BAHAN KACA
- Bening tbl. 3 mm M²
- Es/Kembang tbl. 3 mm M²
- Ray Band tbl. 3 mm M²
- Ray Band tbl. 5 mm M²
- Kaca Jendela Nako 4 Mata 5 mm Set
- Rangka Nako 7 Mata Bh
- Rangka Nako 5 Mata Bh
17 BAHAN LISTRIK
- Kabel NYM 2 x 11/2 mm M'
- Kabel NYM 3 x 11/2 mm M'
- Kabel NYM 3 x 2,5 mm M'
- Sekering 1 phase Bh
- Sekering 2 phase Bh
- Stop Kontak Bh
- Lampu Neon (Komplit) TL 10 watt Bh
- Lampu Neon (Komplit) TL 20 watt Bh
- Lampu Pijar 25 watt Bh
- Lampu TL Bulat 7 watt Bh
- Saklar Ganda Bh
- Saklar Tunggal Bh
- Vitting tempel Bh
- Vitting Down Light Kecil Bh
- Vitting Down Light Sedang Bh
- Vitting Down Light Besar Bh
- MCB 30 Amp Bh
- MCB 60 Amp Bh
- Pipa Conduit M'
18 BAHAN PENGGANTUNG/PENGUNCI
Kunci
- Kunci Tanam 2 Slaag Bh
- Kunci Tanam 2 Slaag Klas A Bh
Penggantung
- Kait Angin Kls A Psg
- Kait Angin Kls B Psg
- Engsel Pintu Kls A - 4'' Psg
- Engsel Pintu Kls B - 4'' Psg
- Engsel Jendela Kls A - 3" Psg
- Engsel Jendela Kls B - 3" Psg
- Grendel Pintu Kls A -3" Psg
- Grendel Pintu Kls B -3" Psg
- Grendel Jendela Kls A - 2" Psg
- Grendel Jendela Kls B - 2" Psg
- Kunci Gembok Besar Bh
- Kunci Gembok Sedang Bh
- Kunci Gembok Kecil Bh
- Baut 6 cm x 1/2" Kg
19 BAHAN SANITAIR
- Kloset Jongkok Unit
- Kloset Duduk Unit
- Wastafel Warna/Keramik Unit
- Tempat Cuci 1 Lubang Bh
- Tempat Cuci 2 Lubang Bh
- Urinoir KW 1 Unit
- Urinoir KW 2 Unit
- Shower Kls. A Unit
- Shower Kls. B Unit
- Shower Kloset Bh
- Floor Drain Besi Bh
- Floor Drain Plastik Bh
- Pompa Air (Biasa) Bh
- Pompa Air 100 -125 Watt Bh
- Pompa Air Bh
- Pompa Air 400 Watt Bh
20 BAHAN PAKU
- Ukuran 1 - 4 cm Kg
- Ukuran 5 - 12 cm Kg
- Paku Zink Kg
- Paku Campur Kg
- Paku Beton Kg
- Paku Tripleks Kg
- Paku Jembatan Kg
- Baut 1/2" Kg
- Paku Genteng Kg
21 BAHAN FINISHING
- Amplas Kayu/Besi Lbr
- Dumpul Kg
- Spitus Btl
- Minyak Cat Kg
- Politur Ltr
- Teak Oil Ltr
- Okir Kg
- Menie Kayu Kg
- Menie Besi Kg
- Cat Besi Kg
- Cat Dasar Tembok Kg
- Cat Dasar Kayu Kg
- Cat Kayu Kg
- Plamir Tembok Kg
- Cat Tembok Kls. A Kg
- Cat Tembok Kls. B Kg
- Adition Kg
- Cat Aquaproof Kg
- Lem Kayu Klg
- ACP M2
- HPL Lembar
- Cairan Damdex Liter
Selang
- Nipon 1/2" M'
- Nipon 1/4" M'
- Biasa 1/2" M'
Palu
- Besar 6 Kg Bh
- Sedang Bh
- Kecil Bh
22 BAHAN GYPSUM
- Jayaboard Standard RE 8 mm Lbr
- Jayaboard Wet Area RE 09 mm Lbr
- Jayaboard Wet Area Fire Stop RE 13 mm Lbr
- Jayaboard Wet Area Fire Stop RE 16 mm Lbr
- Jayaboard Fire Stop RE 13 mm Lbr
- Jayaboard Fire Stop RE 16 mm Lbr
- Jayabell Acoustic RE 12 mm Lbr
- Conice Compound @ 20 Kg Zak
- Joint Compound UB 20 @ 20 Kg Zak
- Joint Profil CA 15 @ 20 Kg Zak
- List Cast @ 20 Kg Zak
- Cotton Tape Roll
- Paper Tape 75 M' Roll
- Drywhell Skrew 1" 1000 pc Pack
- Drywhell Skrew 1,5" 1000 pc Pack
- Furring Chanel 45 mm Btg
- Top Cross Rail 45 mm Btg
- Angle 25 x 25 x 75 Btg
- Suspension Rod/Kawat Penggantung 4mm Btg
- Suspension Clips Rod Btg
- Primary to Secondary Conectors FC to TCR Type 210 Bh
- Paku Penggantung/Boustead Fastener Pack
- C'clamps Pack
- List Profil 7 cm Btg
- List Profil 12 cm Btg
- Hollow 2 cm x 4 cm x 0.30 mm (galvalium) Btg
23 BAHAN JALAN
- Aspal Minyak (Aspal Penetrasi 60/70) Kg
- Aspal Emulsi Kg
- Aspal Cair Kg
- Filler Kg
- Gravel M³
- Minyak Tanah Ltr
- Bensin Ltr
- Solar Ltr
- Tinner Ltr
- Minyak Pelumas (Olie) Ltr
- Cat Marka (Non Thermoplas) Kg
- Cat Marka (Thermoplastic) Kg
- Plastik Filler M²
- Pipa Galvanis dia. 3" Batang
- Pipa Porus M'
- Geotextile M²
- Bahan Agregat Base Kelas A M³
- Bahan Agregat Base Kelas B M³
- Bahan Agregat Base Kelas C M³
- Gebalan Rumput M²
- Chipping M³
- Glass Bead Kg
- Pelat Rambu (Eng. Grade) Bh
- Pelat Rambu (High I. Grade) Bh
- Rel Pengaman M'
- Pemantul Cahaya (Reflector) Bh
- Arbocell Kg
- Minyak Fluks Ltr
- Bunker Oil Ltr
- PCI Girder L = 17 m Bh
24 BAHAN PIPA
- Pipa GIP Medium A dia. 6" Staf
- Pipa GIP Medium A dia. 2,5" Staf
- Pipa GIP Medium A dia. 1,5" Staf
- Pipa GIP Medium A dia. 1 1/4" Staf
- Pipa GIP Medium A dia. 1/2" Staf
- Pipa GIP Medium A dia. 3/4" Staf
- Pipa PVC dia. 6" Staf
- Pipa PVC dia. 2,5" Staf
- Pipa PVC dia. 1,5" Staf
- Pipa PVC dia. 1 1/4" Staf
- Pipa PVC dia. 1/2" Staf
- Pipa PVC dia. 3/4" Staf
- Knee GIP dia. 6" Bh
- Knee GIP dia. 2,5" Bh
- Knee GIP dia. 1,5" Bh
- Knee GIP dia. 3/4" Bh
- Knee GIP dia. 1/2" Bh
- Elbow/Bend GIP dia. 4" Bh
- Elbow/Bend GIP dia. 2,5" Bh
- Elbow/Bend GIP dia. 1,5" Bh
- Elbow/Bend GIP dia. 3/4" Bh
- Elbow/Bend GIP dia. 1/2" Bh
- Reducer GIP dia. 4" x 3" Bh
- Reducer GIP dia. 2 1/2" x2" Bh
- Reducer GIP dia. 2" x 1/2" Bh
- Reducer GIP dia. 2" x 1 1/4" Bh
- Reducer GIP dia. 1" x 3/4" Bh
- Reducer GIP dia. 3/4" x1/2" Bh
- Tee GIP dia. 4" x 4" Bh
- Tee GIP dia. 2" x 1 1/2" Bh
- Tee GIP dia. 2" x 1 1/4" Bh
- Tee GIP dia. 2" x 3/4" Bh
- Tee GIP dia. 1 1/2" x 1 1/2" Bh
- Tee GIP dia. 1 1/2" x 1 1/4" Bh
- Tee GIP dia. 1 1/2" x 1" Bh
- Tee GIP dia. 1 1/2" x 3/4" Bh
- Tee GIP dia. 1 1/2" x 1/2" Bh
- Tee GIP dia. 1 1/4" x 1 1/4" Bh
- Tee GIP dia. 1 1/4" x 1 1/2" Bh
- Tee GIP dia. 1 1/4" Bh
- Tee GIP dia. 3/4" x 3/4" Bh
- Tee GIP dia. 1/2" Bh
- Socket GIP dia. 6" Bh
- Socket GIP dia. 2 1/2" Bh
- Socket GIP dia. 3/4" Bh
- Socket GIP dia. 1/2" Bh
- Stop Kran (Draft) dia. 4" (Kite) Bh
- Stop Kran (Draft) dia. 3" Bh
- Stop Kran (Draft) dia. 2 1/2" Bh
- Stop Kran (Draft) dia. 3/4" Bh
- Stop Kran (Draft) dia. 1/2" Bh
- Kran Biasa dia. 3/4" Bh
- Kran Biasa dia. 1/2" Bh
- Kran Handle dia. 3/4" Bh
- Kran Handle dia. 1/2" Bh
- Water Mur dia. 4" Bh
- Water Mur dia. 2 1/2" Bh
- Water Mur dia. 3/4" Bh
- Water Mur dia. 1/2" Bh
- Clamp Sadle GIP dia. 6" x 1/2" Bh
- Clamp Sadle GIP dia. 6" x 1" Bh
- Boch GIP dia. 100 mm x 90 derjt Bh
- Boch GIP dia. 12.5 mm Bh
- Nepel dia. 100 mm Bh
- Nepel dia. 12,5 mm Bh
- Doop dia. 150 mm Bh
- Doop dia. 12,5 mm Bh
- Gilbaut Joint GIP dia. 150 mm Bh
- Gilbaut Joint GIP dia. 12,5 mm Bh
- Gate Valve Flange dia. 150 mm Bh
- Gate Valve Flange dia. 12,5 mm Bh
- Over Sock GIP dia. 4" x 3" Bh
- Over Sock GIP dia. 3" x 2" Bh
- Over Sock GIP dia. 2" x 1,5" Bh
- Over Sock GIP dia. 1,5" x 3/4" Bh
- Over Sock GIP dia. 1" x 3/4" Bh
- Flange dia. 6" Bh
- Flange dia. 4" Bh
- Flange dia. 3" Bh
- Flange dia. 2,5" Bh
- Flange dia. 2" Bh
- Flange dia. 1,5" Bh
- Flange dia. 1" Bh
- Stop Kran Kitz dia. 6" (Putar) Bh
- Stop Kran Kitz dia. 2,5" (Putar) Bh
- Stop Kran Kitz dia. 3/4" (Putar) Bh
- Stop Kran Kitz dia. 1/2" (Putar) Bh
- Stop Kran Kitz dia. 6" (Handle) Bh
- Stop Kran Kitz dia. 2,5" (Handle) Bh
- Stop Kran Kitz dia. 3/4" (Handle) Bh
- Stop Kran Kitz dia. 1/2" (Handle) Bh
- Atao Kran dia. 3/4" (Onda) Bh
- Atao Kran dia. 1/2" (Onda) Bh
- Pipa Hawa GIP dia. 2 Bh
25 BAHAN LAMPU JALAN DAN ARMATURE

- Kap Lampu Jalan Oziwa Buah
- Kap Lampu Jalan Zetalux Buah
- Stang Lampu Æ 1,5" (1.5 m) Buah
- Balon Mercury Son 250 Watt Buah
- Balon Mercury Son T 250 Watt Buah
- Balon Mercury Son 220 Watt (Non Ignitor) Buah
- Balon Mercury HPL-N 250 Watt Buah
- Balon Mercury ML 250 Watt Buah
- Balon Visicom 75 Watt Buah
- Lampu Solar Cell 80 Watt Buah
- Solar Panel 240 Wp Buah
- Controler Tenaga Surya 24V 10 A Buah
- Baterai Solar Cell 12V 120 Ah Buah
- Kabel MCA Konektor Buah
- LED CL RL-2 100 Watt (Bridgelux Chip) Buah
- Travo BSN 250 Watt Buah
- Travo BHL 250 Watt Buah
- Travo BHL 400 Watt Buah
- Lampu Selang Meter
- Lampu Meteor Buah
- Ignitor Buah
- Capasitor Buah
a. MATERIAL/BAHAN PANEL
- Box Panel uk. 40 x 60 (Indoor) Buah
- Box Panel uk. 30 x 40 (Indoor) Buah
- Magnetic Contactor 80 A Buah
- Timer Switch Panasonic Buah
- Timer Switch Theben Buah
- MCB 2 Ampere Buah
- MCB 4 Ampere Buah
- MCB 35 Ampere (3 Phase) Buah
- MCB 35 Ampere Buah
b. KABEL JARINGAN
- NYM 2 x 2.5 mm (Eterna) Meter
- NYM 2 x 4 mm (Eterna) Meter
- NYM 2 x 2.5 mm Meter
- NYM 2 x 4 mm Meter
- NGA 1.5 mm Meter
- NGA 2.5 mm Meter
- NGA 4 mm Meter
- NGA 6 mm Meter
- NGA 10 mm Meter
- NYY 2 x 4 mm Meter
- Tuistek 2 x 10 mm Meter
c. TIANG LAMPU
- Tiang PJU Type ISP Lengan Tunggal Oct. 9 M Buah
- Tiang PJU Type ISP Lengan Ganda Oct. 9 M Buah
- Tiang Galvanis 12 M Buah
- Tiang PJU Solar Cell Type ISA 9 M Oct Buah
- Tiang Listrik Besi 9 M Buah
d. KLEM BEUGEL
- Klem Beugel 3 x 1.5 " Pasang
- Beugel 3 " Pasang
- Beugel 4 " Pasang
- Beugel 5 " Pasang
- Beugel 6 " Pasang
e. PIPA JARINGAN
- Pipa GIP Medium A Ø1 " Staf
- Pipa GIP Medium A Ø1.5 " Staf
- Pipa PVC Ø1 " Staf
- Pipa PVC Ø1.5 " Staf
- Pipa Listrik PVC 5/8" x 4 m M'
f. LAIN-LAIN
- Fotocell Buah
- Isolasi Listrik Roll
- Klem Kabel No. 9 Dos
- Afta Klem 10 mm Buah
- Afta Klem 16 mm Buah
- SCW Strick Kabel 10 mm Buah
- SCW Strick Kabel 16 mm Buah
- Socket Automat Lampu Selang Buah
- T Dos Buah
- Dora Dos 3/4 Buah
- Dora Dos 5/8 Buah
- Automatic Timer Solenoid 1 " Buah
- Automatic Timer Solenoid 1 1/2" Buah
- Automatic Timer Solenoid 2 " Buah
- Automatic Timer Hunter 9 Sim Buah
- Penangkal Petir (Terpasang) Set
26 RANGKA BAJA RINGAN
- Kap 0,65 mm Btg
- Kap 0,75 mm Btg
- Reng 32 (Kecil) Btg
- Reng 34 (Besar) Btg
- Skrup Reng Bh
- Skrup Baja Bh
- Pemasangan Rangka Atap Lengkap M²
27 PINTU DAN PAGAR

- Rangka Pintu Almunium +Asesoris M2
- Rangka Jendela Almunium + Asesoris M2
- Pagar BRC Dia. 8 mm T=1.75 M', P=2.4 M' Bh
196,000
171,000
145,000
145,000
145,000
145,000
75,000
150,000
150,000
150,000
85,000
75,000
65,000
178,000
178,000
235,000
275,000
660,000
660,000
178,000
235,000
250,000
9,000
140,000
200,000
200,000
150,000
120,000
1,200
1,200
1,800
13,000
9,000
67,000
135,000
16,000
2,500
2,500
2,000
3,000
3,200
3,100
4,000
3,000
10,000
20,000
65,000
42,500
37,000
55,000
77,500
47,500
60,000
70,000
50,000
65,000
72,500
1,850,000
50,000
7,000,000
2,800,000
7,000,000
2,800,000
20,000
85,000
150,000
300,000
75,000
75,000
85,000
70,000
75,000
70,000
82,500
75,000
110,000
290,000
385,000
13,000
14,000
17,500
132,250
125,000
175,000
275,000
375,000
375,000
125,000
150,000
100,000
125,000
145,000
165,000
25,000
38,000
30,000
38,000
38,000
85,000
30,000
30,000
30,000
45,000
80,000
105,000
165,000
35,000
105,000
125,000
95,000
30,000
240,000
72,000
75,000
160,000
210,000
650,000
230,000
190,000
200,000
120,000
150,000
100,000
105,000
100,000
80,000
9,000
15,000
15,000
45,000
70,000
23,000
55,000
92,500
10,500
11,000
11,750
38,500
29,000
45,000
47,500
60,000
25,000
18,000
15,000
47,500
55,000
95,000
57,500
155,000
3,750
250,000
450,000
100,000
30,000
180,000
45,000
125,000
30,000
75,000
43,000
27,500
10,000
160,000
75,000
60,000
30,000
30,000
30,000
275,000
1,475,000
1,125,000
400,000
950,000
1,850,000
1,750,000
375,000
295,000
215,000
150,000
25,000
650,000
1,350,000
1,950,000
3,200,000
25,000
20,000
35,000
22,000
60,000
27,500
25,000
30,000
30,000
6,000
38,000
37,000
33,000
60,000
47,500
45,000
30,000
60,000
95,000
150,000
39,000
79,000
46,500
265,000
155,000
50,000
65,000
160,000
350,000
250,000
53,000
6,500
8,000
5,000
375,000
150,000
50,000
78,000
87,000
125,000
144,000
148,200
155,400
208,200
314,400
364,200
202,800
214,800
349,200
110,000
100,000
100,000
63,000
20,000
31,500
53,000
85,000
61,950
43,575
7,875
17,850
2,100
2,100
163,800
306,600
40,000
55,000
67,500
85,000
104,000
145,000
12,500
13,500
13,500
2,000
280,000
8,934
8,313
10,420
23,000
36,000
100,000
175,000
75,000
925,000
24,000
25,000
350,000
325,000
300,000
30,000
325,500
245,500
345,500
385,500
475,500
56,500
33,000
133,000
48,000
87,500
97,500
125,500
158,000
169,500
193,500
2,305,000
1,360,000
925,000
575,000
825,000
465,000
375,000
375,000
170,000
225,000
901,000
475,000
250,000
142,000
130,000
79,000
44,000
61,000
44,000
58,000
490,000
140,000
95,000
75,000
37,500
27,500
17,000
11,000
10,500
352,500
180,000
115,000
80,000
37,500
25,000
20,000
15,000
225,000
107,500
78,000
39,500
45,000
29,250
18,500
16,500
225,500
112,500
45,000
61,500
60,000
52,500
48,000
46,000
30,500
46,500
39,000
38,000
36,000
23,500
46,500
22,500
16,500
25,500
23,500
16,000
18,000
12,000
9,000
265,000
112,500
70,000
50,000
35,000
22,500
18,500
15,000
12,000
10,000
2,450,000
1,350,000
1,125,000
450,000
285,000
235,000
150,000
95,000
65,500
40,000
22,500
35,000
25,000
300,000
150,000
120,500
65,000
55,000
35,000
28,000
25,000
27,250
75,500
65,500
55,500
45,000
85,500
65,000
55,000
45,000
76,000
60,000
50,000
36,000
345,000
170,000
95,000
86,000
89,000
65,000
46,000
36,000
14,000
13,000
11,000
250,000
85,000
53,000
28,000
17,500
13,500
8,000
8,000
325,000
180,000
135,000
95,000
85,000
70,000
70,000
50,000
2,200,000
1,800,000
1,050,000
855,000
1,500,000
495,000
405,000
315,000
15,000
99,000
46,500
23,500
18,000
140,000
80,000
65,000
60,000
45,000
42,500
42,500
1,500,000
1,850,000
1,500,000
1,000,000
340,000
260,000
200,000
169,000
112,500
100,000
-
2,900,000
1,600,000
1,200,000
480,000
300,000
220,000
135,000
90,000
80,000
35,000
25,000
47,500
600,000
950,000
125,000
375,000
275,000
365,000
300,000
95,000
375,000
4,387,500
6,187,500
1,350,000
4,275,000
1,000,000
5,760,000
285,000
265,000
320,000
20,000
85,000
95,000
95,000
660,000
570,000
825,000
800,000
750,000
550,000
450,000
65,000
65,000
375,000
325,000
580,000
200,000
675,000
210,000
795,000
197,500
13,000
17,500
35,000
37,000
15,000
25,000
38,500
45,000
17,500
37,500
46,500
80,000
11,000
25,000
30,000
35,500
25,000
28,000
40,000
46,500
17,500
28,000
46,500
80,000
3,000
5,000
6,500
13,000
18,500
35,500
32,000
35,500
34,500
40,000
46,500
53,000
61,000
80,000
53,000
15,000
25,000
4,880,000
5,100,000
6,400,000
5,400,000
4,200,000
4,250,000
4,450,000
60,000
75,000
85,000
95,000
50,000
60,000
70,000
80,000
300,000
425,000
420,000
75,000
10,000
150,000
15,000
17,500
20,000
25,000
30,000
25,000
25,000
25,000
12,500
55,000
6,500
57,500
55,000
540,000
1,200,000
2,150,000
3,750,000
85,000
109,825
125,500
55,000
5,500
2,000
2,500
345,000
862,500
190,900
1,485,000
REKAPITULASI

LOKASI : RT 008
DESA : WAIHERU
Jumlah Harga
No. Jenis Pekerjaan
(Rp.)
A PEKERJAAN PERSIAPAN 1,90
B PEMBANGUNAN GEDUNG PAUD 123,12
C ALAT 2,09
D HONOR 65
E PEKERJAAN AKHIR 2,25
NILAI KONSTRUKSI 130,01

JUMLAH NILAI KONSTRUKSI 130,01
DIBULATKAN 130,01
TERBILANG : #NAME?
DISETUJUI OLEH DIVERIFIKASI OLEH DIBUAT OLEH

KEPALA DESA TIM PELAKSANA KEGIAT
USMAN ELY, SP RAHMAT HADI AFANDI
DIPERIKSA OLEH
TA INFRASTRUKTUR DESA
KOTA AMBON
JOHANIS D S PATTIAPON, ST
KAPITULASI
Jumlah Harga
(Rp.)
1,900,000.00
123,120,055.20
2,090,000.00
650,000.00
2,250,000.00
130,010,055.20
130,010,055.20
130,010,000.00
DIBUAT OLEH
TIM PELAKSANA KEGIATAN
HADI AFANDI
RENCANA ANGGARAN BIAYA (RAB)

LOKASI : RT 008
DESA : WAIHERU
NO. JENIS PEKERJAAN TEM SATUAN
A PEKERJAAN PERSIAPAN
1 Papan Nama Proyek BR-9 Ls
2 Pembersihan Awal BR-20 HOK
3 Asbuilt drawing BR-13 Ls
B PEMBANGUNAN GEDUNG PAUD

I PEKERJAAN TANAH
1 Galian Tanah A.2.3.1.1. M3
2 Urugan Tanah Kembali A.2.3.1.9. M3
3 Urugan Pasir A.2.3.1.11 M3
3 Urugan Tanah A.2.3.1.14 M3
II PASANGAN DAN PLESTERAN

1 Dinding Batako Uk. 8 x 15 x 25 cm, ad. 1 pc : 4 psr (tbl. 1/2 ba A.4.4.1.9. M2
2 Plesteran Dinding ad. 1 pc : 4 psr A.4.4.2.4. M2
3 Rabat Beton Lantai dan Selasar A.A.4.1.4 M2
4 Acian Dinding & Beton A.4.4.2.27 M2
III PEKERJAAN BETON BERTULANG

1 Kolom 15 x 30 A.4.1.1.5 M3
Bekesting A.4.1.1.22 M2
Besi Tulangan 12 Mod. 2007 6.17.1 Kg
Besi Begel 8 Mod. 2007 6.17.3 Kg
2 Sloof 15 x 25 A.4.1.1.5 M3
Besi Tulangan 12 Mod. 2007 6.17.1 Staff
Besi Begel 8 Mod. 2007 6.17.3 Staff
3 Ring Balk 15 x 25 A.4.1.1.5 M3
Besi Tulangan 12 Mod. 2007 6.17.1 Staff
Besi Begel 8 Mod. 2007 6.17.3 Staff
IV PEKERJAAN KAYU DAN ATAP

3 Kuda-Kuda Kayu Kelas II A.4.6.1.14. M3
4 Gording Kayu Kelas II A.4.6.1.14.1 M'
5 Atap Zeng Gelombang A.4.5.2.38 M2
6 Nok/Bubungan Zeng Gelombang A.4.5.2.39 M'
7 List Plang Kayu 2/20 A.4.6.1.22 M'
IV PEKERJAAN PLAFOND
1 Rangka Langit - Langit (60 x 60) cm, Kayu Kls II A.4.6.1.20 M2
2 Plafond Tripleks ukuran (60x120) tbl 4 mm A.4.5.1.5. M2
3 List Langit - Langit Kayu Profil 5 cm A.4.5.1.9. M'
V PEKERJAAN PENGGANTUNG
1 Kusen Pintu & Jendela 6/12, Kayu Kls I A.4.6.1.1. M3
2 Daun Jendela/Ventilasi Kaca Panel, Kayu Kls I A.4.6.1.6. M3
3 Kunci Tanam Pintu Besar (Kualitas Baik) A.4.6.2.2. Bh
4 Engsel 4" (Pintu) A.4.6.2.5 Psg
5 Engsel 3" (Jendela) A.4.6.2.6 Psg
6 Grendel Pintu A.4.6.2.7 Bh
7 Grendel Jendela A.4.6.2.8 Bh
8 Kait Angin A.4.6.2.9 Psg
VI PEKERJAAN INSTALASI LISTRIK
1 Titik Cahaya Stop Kontak LTR.1 Ttk
2 Lampu SL 23 Watt (Philips + Komplit) LTR.2 Bh
4 Stop Kontak LTR.4 Bh
5 Saklar Ganda LTR.6 Bh
6 Saklar Tunggal LTR.5 Bh
7 Panel MCB dan sekering khas 2 group lengkap LTR.9 Bh
VII PEKERJAAN LANTAI KERAMIK & PENGECATAN

1 Lantai Tegel Keramik Warna 40/40 cm A.4.4.3.4. M2
2 Cat Dinding & Beton dengan (2x + Cat Dasar 1x) A.4.7.1.10 M2
3 Cat Plafond dengan (2x + Cat Dasar 1x) A.4.7.1.10 M2
4 Cat Bidang Kayu Baru (Kusen & Daun Pintu) A.4.7.1.4. M2
C ALAT
1 Pakuel BR-1 Bh
2 Skop BR-2 Bh
3 Benang Tukang BR-3 Tukal
4 Gerobak Dorong BR-4 Bh
5 Martil BR-5 Bh
6 Selang BR-6 M'
7 Ember Cor BR-7 Bh
8 Gergaji BR-8 M'
D HONOR
1 Insentif TPK BR-11 Ls
E PEKERJAAN AKHIR
1 Pembersihan Akhir BR-21 HOK
2 Prasasti BR-10 Ls
3 Administrasi + Dokumentasi selama proyek berjalan BR-12 Ls
ANGGARAN BIAYA (RAB)
HARGA JUMLAH HARGA

VOLUME SATUAN
(Rp.) (Rp.)
1.00 150,000.00 150,000.00

10.00 75,000.00 750,000.00
1.00 1,000,000.00 1,000,000.00
Jumlah 1,900,000.00
1.60 61,150.00 97,840.00

0.40 47,300.00 18,920.00
3.76 284,980.00 1,072,664.72
12.02 259,810.00 3,123,539.74
Jumlah 4,312,964.46
94.87 124,483.25 11,810,074.48

189.75 65,846.28 12,494,041.91
3.11 998,700.53 3,105,958.64
189.75 38,075.88 7,224,729.75
Jumlah 34,634,804.77
1.94 1,175,780.51 2,285,717.31

10.00 330,863.50 3,308,635.00
17.48 136,407.88 2,384,899.33
9.27 136,407.88 1,264,556.36
1.05 1,175,780.51 1,234,569.53
10.00 339,614.50 3,396,145.00
14.56 136,407.88 1,986,094.69
7.41 136,407.88 1,011,005.57
1.35 1,175,780.51 1,587,303.69
10.00 339,614.50 3,396,145.00
19.40 136,407.88 2,646,804.84
7.41 136,407.88 1,011,005.57
Jumlah 25,512,881.88
0.54 5,611,686.50 3,015,806.28

0.55 5,611,686.50 3,093,442.18
69.60 67,222.60 4,678,692.96
10.10 42,625.70 430,519.57
28.20 78,205.50 2,205,395.10
Jumlah 13,423,856.09
28.20 119,269.60 3,363,402.72

63.16 51,792.38 3,271,206.41
50.00 46,134.25 2,306,712.50
Jumlah 8,941,321.63
0.56 7,245,425.00 4,046,703.18

0.38 529,396.75 199,608.83
3.00 283,480.00 850,440.00
3.00 86,921.80 260,765.40
30.00 56,083.00 1,682,490.00
1.00 56,743.00 56,743.00
10.00 53,398.00 533,980.00
30.00 46,520.50 1,395,615.00
Jumlah 9,026,345.41
6.00 231,802.75 1,390,816.50
2.00 228,625.00 457,250.00
4.00 215,962.50 863,850.00
2.00 170,645.00 341,290.00
2.00 172,875.00 345,750.00
1.00 165,070.00 165,070.00
1.00 457,200.00 457,200.00
Jumlah 4,021,226.50
64.32 184,546.73 11,870,045.35

189.75 42,969.60 8,153,292.53
56.56 42,969.60 2,430,360.58
20.00 39,647.80 792,956.00
Jumlah 23,246,654.46
Total Jumlah II ###
3.00 90,000.00 270,000.00

3.00 85,000.00 255,000.00
5.00 10,000.00 50,000.00
1.00 500,000.00 500,000.00
2.00 50,000.00 100,000.00
10.00 15,000.00 150,000.00
11.00 15,000.00 165,000.00
12.00 50,000.00 600,000.00
Total Jumlah I 2,090,000.00
1.00 650,000.00 650,000.00

Total Jumlah I 650,000.00
10.00 75,000.00 750,000.00

1.00 500,000.00 500,000.00
1.00 1,000,000.00 1,000,000.00
RINCIAN ANGGARAN BIAYA

LOKASI : RT 008
DESA : WAIHERU
HARGA
NO. URAIAN SATUAN
(Rp.)
A UPAH
1 Mandor OH 196,000.00
B BAHAN
1 Batako Bh 2,230.00
6 Pasir Urug M3 217,100.00
13 Semen PC (Kg) Kg 1,509.50
15 Air Liter 507.50
16 Besi Dia 16 mm Standart KG 10,977.50
23 Cat Kayu Kg 63,555.00
24 Plamir Kg 17,840.00
29 Kuas Tangan 4 " Bh 24,530.00
37 Kayu Klas I M3 7,255,000.00
38 Kayu Klas II M3 2,917,000.00
50 Tegel Keramik 20 / 25 Bh 3,801.14
51 Tegel Keramik 20 / 20 Bh 3,345.00
58 MCB 6A Bh 234,150.00
59 Kabel NYM 3 x 2.5 mm M 16,725.00
60 Seng Gelombang Bjls Lbr 66,900.00
61 Bubungan Seng Licin Bjls M 72,475.00
65 Sekring Bh 78,050.00
66 Kabel NYY 3x2,5 M' 16,725.00
69 Lem Kayu Kg 8,362.50
70 Pipa PVC 1/2" M' 4,181.25
80 T Dooz Bh 7,247.50
82 Lasdop Bh 5,575.00
C ALAT
1 Pakuel Bh 90,000.00
2 Skop Bh 85,000.00
3 Benang Tukang Tukal 10,000.00
4 Gerobak Dorong Bh 500,000.00
5 Martil Bh 50,000.00
6 Selang M' 15,000.00
7 Ember Cor Bh 15,000.00
8 Gergaji Bh 50,000.00

N ANGGARAN BIAYA
JUMLAH
VOLUME
(Rp.)
11.79 2,310,716.10
16.15 2,761,642.89
135.33 19,623,349.10
26.49 3,841,302.19
18.00 2,610,000.00
241.53 18,114,835.58
TOTAL II 49,261,845.86
- -
2,276.95 5,077,592.26
- -
7,663.95 1,779,880.50
11.53 3,204,735.29
6,078.67 1,207,050.19
4.52 980,597.28
14.43 2,839,209.98
5,653.50 8,533,962.69
83.62 1,491,709.44
1,555.96 789,649.70
- -
540.20 5,929,993.51
- -
252.98 2,777,127.74
64.04 2,784,755.74
24.63 4,119,461.16
- -
5.20 330,486.00
3.00 53,520.00
24.63 686,576.86
7.40 247,530.00
- -
60.00 1,338,000.00
- -
30.00 1,170,750.00
3.00 183,975.00
1.00 16,725.00
10.00 133,800.00
- -
3.10 9,045,066.50
- -
52.50 2,048,812.50
23.69 1,795,796.70
3.00 602,100.00
- -
- -
30.00 585,375.00
426.44 5,943,529.80
- -
- -
25.63 628,583.22
1.89 58,099.31
1.00 234,150.00
- -
48.72 3,259,368.00
3.03 219,599.25
- -
- -
10.50 1,475,145.00
1.00 78,050.00
- -
1.20 6,690.00
- -
0.67 5,616.53
6.00 25,087.50
- -
4.00 211,850.00
2.00 133,800.00
- -
1.00 20,070.00
2.00 55,750.00
2.00 51,290.00
- -
2.00 33,450.00
6.00 43,485.00
12.00 200,700.00
36.00 200,700.00
- -
- -
- -
4.00 72,000.00
TOTAL II 75,358,209.34
- -
3.00 270,000.00
3.00 255,000.00
5.00 50,000.00
1.00 500,000.00
2.00 100,000.00
10.00 150,000.00
11.00 165,000.00
12.00 600,000.00
TOTAL III 2,090,000.00
- -
1.00 150,000.00
1.00 500,000.00
1.00 650,000.00
1.00 1,000,000.00
1.00 1,000,000.00
TOTAL IV 3,300,000.00
GRAND TOTAL 130,010,055.20
ANALISA
HARGA SATUAN
No. Uraian Kegiatan
(Rp.)
A.2.2.1.9 Pembersihan 1 m² lapangan & perataan

0.100 OH Pekerja 75,000.00
0.050 OH Mandor 196,000.00
A.2.2.1.4 Pengukuran 1 m' & pemasangan 1 m’ bouwplank
0.100 OH Pekerja 75,000.00
0.100 OH Tukang Kayu 145,000.00
0.010 OH Kepala Tukang 171,000.00
0.005 OH Mandor 196,000.00
0.012 M3 Kayu Klas II 2,917,000.00
0.020 Kg Paku Campuran 24,530.00
0.007 M3 Kayu Klas II 2,917,000.00
A.2.2.1.7 Pembuatan 1 m² gudang semen & peralatan
0.100 OH Pekerja 75,000.00
0.100 OH Tukang Kayu 145,000.00
0.005 OH Mandor 196,000.00
1.700 Batang Dolken Kayu Galam 22,300.00
0.210 M3 Kayu Klas II 2,917,000.00
10.500 Kg Semen PC (Kg) 1,509.50
0.030 M3 Pasir Pasang 278,000.00
0.050 M3 Batu Kerikil Pecah ( 3 / 2 cm ) 313,525.00
1.500 Lbr Seng Gelombang Bjls 66,900.00
0.250 Lbr Bubungan Seng Licin Bjls 72,475.00
A.2.3.1.1. Penggalian 1M³ Tanah biasa sedalam 1 m
0.750 OH Pekerja 75,000.00
0.025 OH Mandor 196,000.00
A.2.3.1.9. Pengurungan kembali 1 M³ galian tanah
0.500 OH Pekerja 75,000.00
0.050 OH Mandor 196,000.00
A.2.3.1.14 Pengurugan 1 m3 Tanah Timbunan
0.250 OH Pekerja 75,000.00
0.025 OH Mandor 196,000.00
1.200 M3 Tanah Timbunan 196,800.00
A.2.3.1.11. Pengurungan 1M³ dengan pasir urug
0.300 OH Pekerja 75,000.00
0.010 OH Mandor 196,000.00
1.200 M3 Pasir Urug 217,100.00
A.3.2.1.9. Pemasangan 1M³ batu kosong ( anstamping )
0.780 OH Pekerja 75,000.00
0.390 OH Tukang Kayu 145,000.00
0.039 OH Mandor 196,000.00
1.200 M3 Batu Kali 278,000.00
0.432 M3 Pasir Urug 217,100.00
A.3.2.1.2 Pemasangan 1 m3 pondasi batu belah campuran 1 SP : 4 PP
1.500 OH Pekerja 75,000.00
0.750 OH Tukang Kayu 145,000.00
0.075 OH Mandor 196,000.00
1.200 M3 Batu Kali 278,000.00
163.000 Kg Semen PC (Kg) 1,509.50
0.520 M3 Pasir Pasang 278,000.00
A.A.4.1.4 Pembuatan 1 m3 lantai kerja beton mutu f’c = 7,4 MPa (K 100), sl
1.200 OH Pekerja 75,000.00
0.200 OH Tukang Kayu 145,000.00
0.060 OH Mandor 196,000.00
230.000 Kg Semen PC (Kg) 1,509.50
893.000 Kg Pasir Beton 198.57
1,027.00 Kg Batu Krikil (Kg) 232.24
200.000 Liter Air 507.50
A.4.1.1.5 Pembuatan 1 m3 beton mutu f’c = 14,5 MPa (K 175), slump (12 ± 2
1.650 OH Pekerja 75,000.00
0.275 OH Tukang Kayu 145,000.00
0.083 OH Mandor 196,000.00
326.000 Kg Semen PC (Kg) 1,509.50
215.000 Liter Air 507.50
A.4.1.1.20 Pemasangan 1 M² Bekisting Untuk Pondasi
0.520 OH Pekerja 75,000.00
0.260 OH Tukang Kayu 145,000.00
0.026 OH Mandor 196,000.00
0.040 M3 Papan Kayu Kls III 1,851,250.00
0.100 Liter Minyak Bakesting 5,575.00
A.4.1.1.21 Pemasangan 1 M² Bekisting Untuk Sloof
0.520 OH Pekerja 75,000.00
0.260 OH Tukang Kayu 145,000.00
0.026 OH Mandor 196,000.00
A.4.1.1.22 Pemasangan 1 M² Bekisting Untuk Kolom
0.660 OH Pekerja 75,000.00
0.330 OH Tukang Kayu 145,000.00
0.030 OH Mandor 196,000.00
0.015 M3 Kayu Klas II 2,917,000.00
0.350 Lbr Play Wood 3 mm uk. 120 x 240 cm 140,490.00
2.000 Btg Dolken Kayu Galam 22,300.00
A.4.1.1.23 Pemasangan 1 M² Bekisting Untuk Balok
0.660 OH Pekerja 75,000.00
0.330 OH Tukang Kayu 145,000.00
0.030 OH Mandor 196,000.00
0.018 M3 Kayu Klas II 2,917,000.00
A.4.1.1.23 Pemasangan 1 M² Bekisting Untuk Lantai
0.660 OH Pekerja 75,000.00
0.330 OH Tukang Kayu 145,000.00
0.030 OH Mandor 196,000.00
0.015 M3 Kayu Klas II 2,917,000.00
A.4.1.1.25 Pemasangan 1 m2 bekisting untuk dinding
0.660 OH Pekerja 75,000.00
0.330 OH Tukang Kayu 145,000.00
0.033 OH Mandor 196,000.00
0.020 M3 Kayu Klas II 2,917,000.00
Pembesian 10 Staff dengan besi 16
0.070 OH Pekerja 75,000.00
0.070 OH Tukang Kayu 145,000.00
0.0040 OH Mandor 196,000.00
10.500 Kg Besi Dia 16 mm Standart 10,977.50
0.150 Kg Kawat Ikat 25,087.50
Pembesian 1 Staff dengan besi 12, 0.888 Kg
0.070 OH Pekerja 75,000.00
0.070 OH Tukang Kayu 145,000.00
0.0040 OH Mandor 196,000.00
0.150 Kg Kawat Ikat 25,087.50
0.070 OH Pekerja 75,000.00
0.070 OH Tukang Kayu 145,000.00
0.0040 OH Mandor 196,000.00
0.150 Kg Kawat Ikat 25,087.50
0.070 OH Pekerja 75,000.00
0.070 OH Tukang Kayu 145,000.00
0.0040 OH Mandor 196,000.00
0.150 Kg Kawat Ikat 25,087.50
An. 2007 6.27. Mengerjakan 1 m2 Siram & Bongkar
0.100 OH Pekerja 75,000.00
0.050 OH Mandor 196,000.00
A.4.4.1.9. Pemasangan 1 m2 dinding bata merah ukuran (25 x 15 x 8) cm teba
0.300 OH Pekerja 75,000.00
0.100 OH Tukang Kayu 145,000.00
0.015 OH Mandor 196,000.00
24.000 Bh Batako 2,230.00
11.500 Kg Semen PC (Kg) 1,509.50
0.043 M3 Pasir Pasang 278,000.00
A.4.4.2.4. Pemasangan 1 m2 plesteran 1 SP : 4 PP, tebal 15 mm
0.300 OH Pekerja 75,000.00
0.150 OH Tukang Batu 145,000.00
0.015 OH Mandor 196,000.00
6.240 Kg Semen PC (Kg) 1,509.50
0.024 M3 Pasir Pasang 278,000.00
0.300 OH Pekerja 75,000.00
0.150 OH Tukang Batu 145,000.00
0.015 OH Mandor 196,000.00
7.776 Kg Semen PC (Kg) 1,509.50
0.023 M3 Pasir Pasang 278,000.00
A.4.4.2.27. Pemasangan 1 m2 acian
0.200 OH Pekerja 75,000.00
0.100 OH Tukang Batu 145,000.00
0.010 OH Mandor 196,000.00
3.250 Kg Semen PC (Kg) 1,509.50
A.4.4.3.4. Pemasangan 1 m2 lantai ubin warna ukuran (40 x 40) cm
0.250 OH Pekerja 75,000.00
0.125 OH Tukang Batu 145,000.00
0.013 OH Mandor 196,000.00
6.630 Bh Tegel Keramik 40/40 13,937.50
9.800 Kg Semen PC (Kg) 1,509.50
0.045 M3 Pasir Pasang 278,000.00
1.300 Kg Sement Warna 17,840.00
Pemasangan 1 m2 dinding keramik warna uk. (20 x 25) cm
0.900 OH Pekerja 75,000.00
0.450 OH Tukang Batu 145,000.00
0.045 OH Mandor 196,000.00
21.200 Bh Tegel Keramik 20 / 25 3,801.14
9.300 Kg Semen PC (Kg) 1,509.50
0.018 M3 Pasir Pasang 278,000.00
Pemasangan 1 m2 lantai ubin warna (Anti Slip) ukuran (20 x 20) cm
0.270 OH Pekerja 75,000.00
0.135 OH Tukang Batu 145,000.00
0.014 OH Mandor 196,000.00
26.500 Bh Tegel Keramik 20 / 20 3,345.00
10.400 Kg Semen PC (Kg) 1,509.50
0.045 M3 Pasir Pasang 278,000.00
A.4.6.1.1. Pembuatan dan pemasangan 1 m3 kusen pintu dan kusen jendela,
7.000 OH Pekerja 75,000.00
21.000 OH Tukang Batu 145,000.00
0.350 OH Mandor 196,000.00
1.100 M3 Kayu Klas II 2,917,000.00
1.000 Kg Lem Kayu 8,362.50
A.4.6.1.5. Pembuatan dan pemasangan 1 m2 daun pintu panel, kayu kelas I
1.000 OH Pekerja 75,000.00
3.000 OH Tukang Batu 145,000.00
0.050 OH Mandor 196,000.00
0.040 M3 Kayu Klas II 2,917,000.00
0.500 M3 Lem Kayu 8,362.50
A.4.6.1.6. Pembuatan dan pemasangan 1M² Pintu dan Jendela Kaca, Kayu Kla
0.800 OH Pekerja 75,000.00
2.400 OH Tukang Batu 145,000.00
0.040 OH Mandor 196,000.00
0.024 M3 Kayu Klas II 2,917,000.00
0.300 M3 Lem Kayu 8,362.50
A.4.6.1.14. Kuda-Kuda Kayu Kelas II
4.000 OH Pekerja 75,000.00
12.000 OH Tukang kayu 145,000.00
1.200 OH Kepala tukang 171,000.00
0.200 OH Mandor 196,000.00
1.100 M3 Kayu Kelas II 2,917,000.00
15.000 M' Besi Strip 6,597.50
0.800 Bh Paku 12 cm 24,530.00
A.4.6.1.14.1 Gording Kayu Kelas II
4.000 OH Pekerja 75,000.00
12.000 OH Tukang kayu 145,000.00
0.200 OH Mandor 196,000.00
1.100 M3 Kayu Kelas II 2,917,000.00
15.000 M' Besi Strip 6,597.50
0.800 Bh Paku 12 cm 24,530.00
Pemasangan 1M2 Kuda - Kuda Baja Ringan + Reng
0.200 OH Pekerja 75,000.00
0.450 OH Tukang Batu 145,000.00
0.050 OH Mandor 196,000.00
1.488 M' C - 75, 0.8 24,251.25
2.232 M' C - 75, 0.6 20,906.25
28.000 Bh Baut 5,575.00
1.600 Bh Dynabolt 7,805.00
5.400 M' Talang jurai 64,670.00
A.4.5.2.38. Pemasangan 1 m² Atap Seng Bjls
0.120 OH Pekerja 75,000.00
0.060 OH Tukang Batu 145,000.00
0.006 OH Mandor 196,000.00
A.4.5.2.36. Pemasangan 1m' Nok Seng Licin Bjls
0.120 OH Pekerja 75,000.00
0.060 OH Tukang Batu 145,000.00
0.006 OH Mandor 196,000.00
A.4.6.1.22. Pemasangan 1 m1 lisplank Kayu Kls II
0.110 OH Pekerja 75,000.00
0.220 OH Tukang Batu 145,000.00
0.005 OH Mandor 196,000.00
0.011 M3 Kayu Klas II 2,917,000.00
A.4.6.1.20.Pemasangan 1M² Rangka langit langit Kayu Klas II
0.200 OH Pekerja 75,000.00
0.300 OH Tukang Batu 145,000.00
0.010 OH Mandor 196,000.00
0.016 M3 Kayu Klas II 2,917,000.00
A.4.5.1.5.Pemasangan 1M² Langit - Langit Triplex 4 mm Kayu Klas II
0.070 OH Pekerja 75,000.00
0.100 OH Tukang Batu 145,000.00
0.005 OH Mandor 196,000.00
0.375 Lbr Tripleks 4 mm 75,820.00
0.030 Kg Paku Tripleks 30,662.50
A.4.5.1.9. Pemasangan 1M' List Langit-Langit Kayu Profil
0.021 OH Pekerja 75,000.00
0.021 OH Tukang Batu 145,000.00
0.001 OH Mandor 196,000.00
1.050 M' Lis plafon Profil 6 x 6 cm 39,025.00
A.5.5.1.1. Memasang 1 buah Kloset Duduk / Monoblok
3.300 OH Pekerja 75,000.00
1.100 OH Tukang Batu 145,000.00
0.160 OH Mandor 196,000.00
1.000 Bh Kloset Duduk 1,672,500.00
6.000 % Perlengkapan Kloset Duduk 100,350.00
A.5.1.1.19. Pemasangan 1 buah kran dia. 1/2" atau 3/4"
0.010 OH Pekerja 75,000.00
0.100 OH Tukang Batu 145,000.00
0.005 OH Mandor 196,000.00
1.000 Bh Kran Air 3/4 25,087.50
0.025 Bh Seal Tape 8,920.00
A.5.1.1.14. Pemasangan 1 buah Floor drain
0.010 OH Pekerja 75,000.00
0.100 OH Tukang Batu 145,000.00
0.005 OH Mandor 196,000.00
1.000 Bh Floordrain (metal) 41,255.00
A.5.1.1.27. Pemasangan 1 M' pipa PVC tipe AW dia. 1/2"
0.081 OH Pekerja 75,000.00
0.135 OH Tukang Batu 145,000.00
0.004 OH Mandor 196,000.00
1.200 M' Pipa PVC dia. 1/2" 7,805.00
A.4.6.2.2. Pemasangan 1 Buah Tanam Biasa
0.010 OH Pekerja 75,000.00
0.500 OH Tukang Batu 145,000.00
0.005 OH Mandor 196,000.00
1.000 Bh Kunci Tanam 2 Slaag 200,700.00
A.4.6.2.3. Pemasangan 1 Buah kunci Tanam Kamar Mandi
0.010 OH Pekerja 75,000.00
0.500 OH Tukang Batu 145,000.00
0.005 OH Mandor 196,000.00
1.000 Bh Kunci Tanam KM/WC 117,075.00
A.4.6.2.5 PASANG 1 BH ENGSEL PINTU
0.015 OH Pekerja 75,000.00
0.150 OH Tukang Batu 145,000.00
0.001 OH Mandor 196,000.00
1.000 Bh Engsel Pintu 4" 61,325.00
A.4.6.2.6 PASANG 1 BH ENGSEL JENDELA
0.010 OH Pekerja 75,000.00
0.100 OH Tukang Batu 145,000.00
0.001 OH Mandor 196,000.00
1.000 Bh Engsel Jendela 3" 39,025.00
A.4.6.2.7 PASANG GRENDEL PINTU
0.100 OH Pekerja 75,000.00
0.200 OH Tukang Batu 145,000.00
0.001 OH Mandor 196,000.00
1.000 Bh Gerendel Pintu 16,725.00
A.4.6.2.7 PASANG GRENDEL JENDELA
0.100 OH Pekerja 75,000.00
0.200 OH Tukang Batu 145,000.00
0.001 OH Mandor 196,000.00
1.000 Bh Gerendel Jendela 13,380.00
A.4.6.2.9 PASANG 1 BH KAIT ANGIN
0.015 OH Pekerja 75,000.00
0.150 OH Tukang Batu 145,000.00
0.008 OH Mandor 196,000.00
1.000 Bh Kait Angin Kls B 19,512.50
1 TITIK INSTALASI PENERANGAN DAN STOP KONTAK
1.000 Ls Tukang Listrik 145,000.00
1.000 Ljr Pipa PVC 1/2" 4,181.25
6.000 Bh Lasdop 5,575.00
0.200 Roll Benang 5,575.00
1.000 Bh T Dooz 7,247.50
2.000 Bh Isolator 16,725.00
PASANG LAMPU PIJAR PHILIPS 23 WATT
1.000 Bh Fiting Tempel 16,725.00
1.000 Bh Lampu pijar philips putih 23 watt 66,900.00
1.000 Bh Penggantung + Plat Pengikat 18,000.00
PASANG STOP KONTAK
1.000 Bh Stop kontak 25,645.00
PASANG SAKLAR TUNGGAL
1.000 Bh Saklar tunggal 20,070.00
PASANG SAKLAR GANDA
1.000 Bh Saklar ganda 27,875.00
PASANG VITTING
PASANG KABEL NYY
1.000 M Kabel NYY 3x2,5 16,725.00
Pemasangan 1 UNIT MCB & Sekring Khast
1.0000 Unit MCB 6A 234,150.00
1.0000 Unit Sekring 78,050.00
A.4.7.1.10. Pengecatan 1 m² Tembok Baru ( 1 Plamir, 1 Lapis Cat Dasar, 2 La
0.020 OH Pekerja 75,000.00
0.063 OH Tukang Batu 145,000.00
0.003 OH Mandor 196,000.00
0.100 Kg Politur 27,875.00
0.100 Kg Cat Dasar Tembok 167,250.00
0.260 Kg Cat Tembok 43,485.00
A.4.7.1.4. 1M2 Pengecetan bidang kayu baru (1 lapisan plamuur, 1 lapisan ca
0.070 OH Pekerja 75,000.00
0.009 OH Tukang Batu 145,000.00
0.003 OH Mandor 196,000.00
0.200 Kg Menie Kayu 33,450.00
0.150 Kg Plamir 17,840.00
0.170 Kg Menie Kayu 33,450.00
0.260 Kg Cat Kayu 63,555.00
PAVING BLOCK PERSEGI 6 K 300
0.320 OH Pekerja 75,000.00
0.200 OH Tukang Batu 145,000.00
0.060 OH Mandor 196,000.00
1.000 M2 Paving Block 16,725.00
1.000 Bh Pakuel 90,000.00
1.000 Bh Skop 85,000.00
1.000 Tukal Benang Tukang 10,000.00
1.000 Bh Gerobak Dorong 500,000.00
1.000 Bh Martil 50,000.00
1.000 M' Selang 15,000.00
1.000 Bh Ember Cor 15,000.00
1.000 M' Gergaji 50,000.00
1.000 Ls Biaya Pmbersihan Awal 75,000.00
1.000 Ls Biaya Pembersihan Akhir 75,000.00

1.000 Bh Papan Nama Proyek 150,000.00
1.000 Bh Prasasti 500,000.00
1.000 Ls Insentif Pekerja 650,000.00
1.000 Ls Administrasi + Dokumentasi 1,000,000.00
1.000 Ls As Buildrawing 1,000,000.00
ANALISA
JUMLAH
(Rp.)
17,300.00
7,500.00
9,800.00
80,603.60
7,500.00
14,500.00
1,710.00
980.00
35,004.00
490.60
20,419.00
840,863.75
7,500.00
14,500.00
1,710.00
980.00
37,910.00
612,570.00
7,359.00
15,849.75
8,340.00
15,676.25
100,350.00
18,118.75
61,150.00
56,250.00
4,900.00
47,300.00
37,500.00
9,800.00
259,810.00
18,750.00
4,900.00
236,160.00
284,980.00
22,500.00
1,960.00
260,520.00
556,750.20
58,500.00
56,550.00
6,669.00
7,644.00
333,600.00
93,787.20
972,983.50
112,500.00
108,750.00
12,825.00
14,700.00
333,600.00
246,048.50
144,560.00
998,700.53
90,000.00
29,000.00
3,420.00
11,760.00
347,185.00
177,324.29
238,511.24
101,500.00
1,175,780.51
123,750.00
39,875.00
4,788.00
16,268.00
492,097.00
150,914.29
238,975.72
109,112.50
168,208.50
39,000.00
37,700.00
4,446.00
5,096.00
74,050.00
7,359.00
557.50
177,464.75
39,000.00
37,700.00
4,446.00
5,096.00
83,306.25
7,359.00
557.50
330,863.50
49,500.00
47,850.00
5,130.00
5,880.00
74,050.00
9,812.00
1,115.00
43,755.00
49,171.50
44,600.00
339,614.50
49,500.00
47,850.00
5,130.00
5,880.00
74,050.00
9,812.00
1,115.00
52,506.00
49,171.50
44,600.00
420,063.50
49,500.00
47,850.00
5,130.00
5,880.00
74,050.00
9,812.00
1,115.00
43,755.00
49,171.50
133,800.00
439,537.00
49,500.00
47,850.00
5,643.00
6,468.00
55,537.50
9,812.00
1,115.00
58,340.00
49,171.50
156,100.00
136,407.88
5,250.00
10,150.00
1,197.00
784.00
115,263.75
3,763.13
136,407.88
5,250.00
10,150.00
1,197.00
784.00
115,263.75
3,763.13
136,407.88
5,250.00
10,150.00
1,197.00
784.00
115,263.75
3,763.13
136,407.88
5,250.00
10,150.00
1,197.00
784.00
115,263.75
3,763.13
17,300.00
7,500.00
9,800.00
124,483.25
22,500.00
14,500.00
1,710.00
2,940.00
53,520.00
17,359.25
11,954.00
65,846.28
22,500.00
21,750.00
2,565.00
2,940.00
9,419.28
6,672.00
67,886.87
22,500.00
21,750.00
2,565.00
2,940.00
11,737.87
6,394.00
38,075.88
15,000.00
14,500.00
1,710.00
1,960.00
4,905.88
184,546.73
18,750.00
18,125.00
2,223.00
2,548.00
92,405.63
14,793.10
12,510.00
23,192.00
283,501.04
67,500.00
65,250.00
7,695.00
8,820.00
80,584.09
14,038.35
5,004.00
34,609.60
190,715.10
20,250.00
19,575.00
2,394.00
2,744.00
88,642.50
15,698.80
12,510.00
28,900.80
7,245,425.00
525,000.00
3,045,000.00
359,100.00
68,600.00
3,208,700.00
30,662.50
8,362.50
691,961.25
75,000.00
435,000.00
51,300.00
9,800.00
116,680.00
4,181.25
529,396.75
60,000.00
348,000.00
41,040.00
7,840.00
70,008.00
2,508.75
5,611,686.50
300,000.00
1,740,000.00
205,200.00
39,200.00
3,208,700.00
98,962.50
19,624.00
5,611,686.50
300,000.00
1,740,000.00
205,200.00
39,200.00
3,208,700.00
98,962.50
19,624.00
692,314.61
15,000.00
65,250.00
1,710.00
9,800.00
36,085.86
46,662.75
156,100.00
12,488.00
349,218.00
67,222.60
9,000.00
8,700.00
1,026.00
1,176.00
46,830.00
490.60
42,625.70
9,000.00
8,700.00
1,026.00
1,176.00
21,742.50
981.20
78,205.50
8,250.00
31,900.00
3,762.00
980.00
32,087.00
1,226.50
119,269.60
15,000.00
43,500.00
5,130.00
1,960.00
47,547.10
6,132.50
51,792.38
5,250.00
14,500.00
1,710.00
980.00
28,432.50
919.88
46,134.25
1,575.00
3,045.00
342.00
196.00
40,976.25
2,714,670.00
247,500.00
159,500.00
1,710.00
31,360.00
1,672,500.00
602,100.00
43,250.50
750.00
14,500.00
1,710.00
980.00
25,087.50
223.00
59,195.00
750.00
14,500.00
1,710.00
980.00
41,255.00
38,194.00
6,075.00
19,575.00
2,394.00
784.00
9,366.00
283,480.00
750.00
72,500.00
8,550.00
980.00
200,700.00
199,855.00
750.00
72,500.00
8,550.00
980.00
117,075.00
86,921.80
1,125.00
21,750.00
2,565.00
156.80
61,325.00
56,083.00
750.00
14,500.00
1,710.00
98.00
39,025.00
56,743.00
7,500.00
29,000.00
3,420.00
98.00
16,725.00
53,398.00
7,500.00
29,000.00
3,420.00
98.00
13,380.00
46,520.50
1,125.00
21,750.00
2,565.00
1,568.00
19,512.50
231,802.75
145,000.00
4,181.25
33,450.00
1,115.00
7,247.50
33,450.00
7,359.00
228,625.00
145,000.00
16,725.00
66,900.00
215,962.50
145,000.00
18,000.00
52,962.50
170,645.00
145,000.00
25,645.00
165,070.00
145,000.00
20,070.00
172,875.00
145,000.00
27,875.00
161,725.00
145,000.00
16,725.00
161,725.00
145,000.00
16,725.00
457,200.00
145,000.00
234,150.00
78,050.00
42,969.60
1,500.00
9,135.00
1,026.00
490.00
2,787.50
16,725.00
11,306.10
39,647.80
5,250.00
1,305.00
1,026.00
490.00
6,690.00
2,676.00
5,686.50
16,524.30
81,485.00
24,000.00
29,000.00
11,760.00
16,725.00
90,000.00
85,000.00
10,000.00
500,000.00
50,000.00
15,000.00
15,000.00
50,000.00
75,000.00
75,000.00
150,000.00
500,000.00
650,000.00
1,000,000.00
1,000,000.00

LOKASI : RT 008
DESA : WAIHERU
HARGA SATUAN
NO. URAIAN SATUAN
(Rp.)
A UPAH
1 Mandor OH 196,000.00
B BAHAN
1 Kayu Klas I M3 7,255,000.00
2 Kayu Klas II M3 2,917,000.00
7 Pasir Urug M3 217,100.00
9 Batu Karang M3 278,000.00
10 Batu Kali M3 278,000.00
14 Batako Bh 2,230.00
18 Semen PC (Kg) Kg 1,509.50
20 Air Liter 507.50
25 C - 75, 0.8 M' 24,251.25
26 C - 75, 0.6 M' 20,906.25
27 Baut Bh 5,575.00
33 Cat Kayu Kg 63,555.00
34 Plamir Kg 17,840.00
39 Kuas Tangan 4 " Bh 24,530.00
45 Kaca 3 mm M2 133,800.00
46 Kaca 5 mm M2 167,250.00
56 Tegel Keramik 20 / 25 Bh 3,801.14
57 Tegel Keramik 20 / 20 Bh 3,345.00
64 MCB 6A Bh 234,150.00
65 Kabel NYM 3 x 2.5 mm M 16,725.00
71 Taekwood 90 x 210 cm Lbr 105,925.00
72 Pipa PVC dia. 3" M' 46,830.00
73 Pipa PVC dia. 1/2" M' 7,805.00
77 Kran Air 3/4 Bh 25,087.50
78 Kran Air 1/2 Bh 25,087.50
83 Sekring Bh 78,050.00
84 Kabel NYY 3x2,5 M' 16,725.00
87 Lem Kayu Kg 8,362.50
88 Pipa PVC 1/2" M' 4,181.25
98 T Dooz Bh 7,247.50
100 Lasdop Bh 5,575.00
C ALAT
1 Pakuel Bh 90,000.00
2 Skop Bh 85,000.00
5 Martil Bh 50,000.00
6 Selang M' 15,000.00
Ember Cor Bh 15,000.00
Gergaji Bh 50,000.00
PERHITUNGAN VOLUME PEKERJAAN
PEKERJAAN : PEMBANGUNAN GEDUNG
LOKASI : DESA WAIHERU
DESA : WAIHERU
No. Lokasi / Lebar Perhitun

Sketsa / Gambar Tinggi Panjang
Urut STA Atas Bawah (
RUMAH Panjang Sumbu Tegak

= 10 + 10 + + +
+ + + + +
= 20 M
Panjang Sumbu Datar

= 5 + 5 + 5 +
+ + +
= 15 M
Total Panjang sumbu ( Tegak + Datar )
= 20 + 15
= 35 M
PEKERJAAN TANAH
01. Galian Tanah
Galian Tanah Untuk Pondasi
0.8 0.2 10.00 0.20 x
0.20
0.80
02. Urugan Tanah 1/4
03. Urugan Pasir Bawa Pondasi
0.05
0.8
04. Urugan Pasir Bawa Lantai 5.00 0.05 10.00
0.05
5
Urugan Pasir Lantai Selasar 0.80 0.05 31.60
0.05
0.8
05. Urugan Tanah dibawah Lantai

Urugan Tanah di bawa Lantai
0.20 5.00 0.20 10.00
Urugan Tanah di bawa Selasar
0.08 0.80 0.08 31.60
0.8
PEKERJAAN PASANGAN & BETON
01. Timbrisan Batu Kali

0.80 0.15 10.00
0.15
0.80
02. Pas. Pondasi Batu Kali ad. 1:5

0.25
0.25 0.60 0.50 10.00 (
0.50
0.60
03. Pasangan Batu Bata ad. 1:5
Sumbu Tegak
Pasangan Batu Bata 1
10.0 3.32 10.0 x
Kosen Ventilasi
3.32 0.30 x
Kosen Pintu
1.32 x
Kosen Jendelah
10 0.58 x
0.1
10.0 3.32 10.0 x
Kosen Ventilasi
3.32 0.30 x
Kosen Pintu
1.32 x
Kosen Jendelah
10.0 0.58 x
0.1
5.0 3.32 5.0 x
Kosen Ventilasi
3.32 0.30 x
Kosen Pintu
0.72 x
Kosen Jendelah
5 0.58 x
0.1
5.0 3.32 5.0 x
Kosen Ventilasi
3.32 0.30 x
Kosen Pintu
1.32 x
Kosen Jendelah
5 0.58 x
0.1
5.0 3.32 5.0 x
Kosen Ventilasi
3.32 0.30 x
Kosen Pintu
0.72 x
Kosen Jendelah
5 0.58 x
0.1
0.0 3.32 0.0 x
Kosen Ventilasi
3.32 0.30 x
Kosen Pintu Kab
1.32 x
Kosen Jendelah
0 0.58 x
0.1
0.0 3.32 0.0 x
Kosen Ventilasi
3.32 0.30 x
Kosen Pintu Kab
1.32 x
Kosen Jendelah
0 0.58 x
0.1
Sumbu Datar
0.0 3.32 0.0 x
Kosen Ventilasi
3.32 0.30 x
Kosen Pintu
1.00 x
Kosen Jendelah
0 0.58 x
0.1
0.0 3.32 0.0 x
Kosen Ventilasi
3.32 0.30 x
Kosen Pintu Kab
0.72 x
Kosen Jendelah
0 0.58 x
0.1
0.0 3.32 0.0 x
Kosen Ventilasi
3.32 0.30 x
Kosen Pintu Kab
1.86 x
Kosen Jendelah
0 0.58 x
0.1

0.0 3.32 0.0 x
Kosen Ventilasi
3.32 0.30 x
Kosen Pintu Kab
1.32 x
Kosen Jendelah
0 0.58 x
0.1
0.0 3.32 0.0 x
Kosen Ventilasi
3.32 0.30 x
Kosen Pintu Kab
1.32 x
Kosen Jendelah
0 0.58 x
0.1
0.0 3.32 0.0 x
Kosen Ventilasi
3.32 0.30 x
Kosen Pintu Kab
1.32 x
Kosen Jendelah
0 0.58 x
0.1
0.0 3.32 0.0 x
Kosen Ventilasi
3.32 0.30 x
Kosen Pintu Kab
1.32 x
Kosen Jendelah
0 0.58 x
0.1
Bak Kecil
0.00 0.5 0 x
0.5
0.1
0.00
Dinding Kloset
0.9 0.2 0.9 x

0.2
0.1
0.90
04. Beton Bertulang
Beton Bertulang Utk Kolom
8O 12
0.30 0.15 0.30 3.60 0.15 x
` 10 - 15
Kolom 15/15
0.15
Beton Bertulang Utk Sloof
4O 12
0.15 0.20 35.00 0.15 x
0.20 O 8 - 20
0.15 Sloof 15/20
Beton Bertulang Utk Balok
5O 12
0.20 0.15 0.20 45.00 0.15 x
O 8 - 10
Balok 15/20
0.15 `
05. RABAT BETON TUMBUK
Rabat Beton Tumbuk Utk Entrans
0.05 0.00 0.05

VOLUME PEKERJAAN
Perhitungan Dimensi Luas Volume

(M) ( M2 ) ( M3 )
0.8 0.16 1.60
Total Galian Tanah 1.600
Total Urugan Tanah 1/4 0.4
5.00 x 0.05 0.25 2.50
0.80 x 0.05 0.04 1.26

Total Urugan Pasir 3.764
5.00 x 0.20 1 10.00
0.80 x 0.08 0.064 2.02
Total Urugan Tanah/Sirtu 12.022
0.80 x 0.15 0.12 1.20
0.25 + 0.60 ) 0.50 0.2125 2.13

x
2
3.3 33.20
Kosen Ventilasi
0.3 x 6 0.54
Kosen Pintu
2.16 x 0 0.00
Kosen Jendelah
1.52 x 8 7.05
Total Pasangan 25.61 2.56072
3.3 33.20
Kosen Ventilasi
0.3 x 6 0.54
Kosen Pintu
2.16 x 1 2.85
Kosen Jendelah
1.52 x 6 5.29
3.3 16.60
Kosen Ventilasi
0.3 x 2 0.18
Kosen Pintu
2.16 x 2 3.11
Kosen Jendelah
1.52 x 1 0.88
3.3 16.60
Kosen Ventilasi
0.3 x 0 0.00
Kosen Pintu
2.16 x 0 0.00
Kosen Jendelah
1.52 x 0 0.00
3.3 16.60
Kosen Ventilasi
0.3 x 0 0.00
Kosen Pintu
2.16 x 0 0.00
Kosen Jendelah
1.52 x 1 0.88
3.3 0.00
Kosen Ventilasi
0.3 x 0 0.00
Kosen Pintu Kabaya
2.16 x 0 0.00
Kosen Jendelah
1.52 x 0 0.00
Total Pasangan 0.00 0
3.3 0.00
Kosen Ventilasi
0.3 x 0 0.00
Kosen Pintu Kabaya
2.16 x 0 0.00
Kosen Jendelah
1.52 x 0 0.00
3.3 0.00
Kosen Ventilasi
0.3 x 0.00
Kosen Pintu
2.16 x 0.00
Kosen Jendelah
1.52 x 0.00
3.3 0.00
Kosen Ventilasi
0.3 x 0.00
Kosen Pintu Kabaya
2.16 x 0.00
Kosen Jendelah
1.52 x 0.00
3.3 0.00
Kosen Ventilasi
0.3 x 0 0.00
Kosen Pintu Kabaya
2.16 x 0 0.00
Kosen Jendelah
1.52 x 0 0.00

3.3 0.00
Kosen Ventilasi
0.3 x 0.00
Kosen Pintu Kabaya
2.16 x 0.00
Kosen Jendelah
1.9 x 0.00
3.3 0.00
Kosen Ventilasi
0.3 x 0 0.00
Kosen Pintu Kabaya
2.16 x 0 0.00
Kosen Jendelah
1.52 x 0 0.00
3.3 0.00
Kosen Ventilasi
0.3 x 0 0.00
Kosen Pintu Kabaya
2.16 x 0 0.00
Kosen Jendelah
1.52 x 0 0.00
3.3 0.00
Kosen Ventilasi
0.3 x 0 0.00
Kosen Pintu Kabaya
2.16 x 0 0.00
Kosen Jendelah
1.52 x 0 0.00

0.5 x 1.0 0.00
Total Pasangan 1 0.00 0.000
0.2 0.18
0.30 0.05 0.16
Jumlah Tiang 12 0.54 1.94
Total Beton Kolom 1.944
0.20 0.03 1.05
Total Beton Sloof 1.050
0.20 0.03 1.35
Total Beton Balok 1.350
0.00 x 0.05 0 -
PERHITUNGAN VOLUME PE
DESA : WAIHERU
Pembesiaan
No. Lokasi /
Sketsa / Gambar Bengkokan Panjang
Urut STA
Atas Bawah Besi
01 Pembesian Kolom
0.03 0.03 0.03 0.03 3.70

3.70
4 O 12 0.03 0.03 0.48

0.12 O 8 - 10
0.12
Pembesian Sloof
0.03 0.03 0.03 0.03 30.00

30.00
5 O 16 0.03 0.03 0.80

0.23
O 8 - 15
0.17
Pembesian Balok
0.03 0.03 0.03 0.03 40.00

40.00
4 O 12 0.03 0.03 0.80

0.23
O 8 - 15
0.17
02.
Pembesiaan
No. Lokasi /
Urut STA
Atas Bawah Besi
03.
03 Pembesian Pondasi Telapak 100 x 100
0.03 0.03 0.03 0.03 1.00

1
4 O 16 0.03 0.03 0.68

0.17 O 10 - 15
0.17
Plat Lantai
0.03 0.03 0.03 0.03 1.00

1.00
0.03 0.03 0.03 0.03 1.00

1.00
N VOLUME PEKERJAAN
Pembesiaan Panjang Jumlah Total

Jarak Panjang Bangunan Total
Total Total Stap Jumlah Volume
Panjang Besi Lebar Panjang Batang (M) ( Staf )
3.76 4.00 15.04 1.4 12.00 16
0.54 0.10 3.32 33 17.928 1.6 12.00 20
30.06 5.00 150.30 14 1.00 14
0.86 0.15 30.00 200 172.000 16 1.00 16
40.06 5.00 200.30 18 1.00 18
0.86 0.15 30.00 200 172.000 16 1.00 16

1.06 8.00 8.48 0.8 8.00 6
0.74 0.15 1.00 7 4.933 0.4 8.00 4
1.06 0.2 1.00 5 5.30 0 8.00 4
1.06 0.2 1.00 5 5.30 0 8.00 4

LOKASI : RT 008
DESA : WAIHERU

Urut STA Atas Bawah
01. GALIAN TANAH
Galian Tanah Untuk Pondasi Saluran
0.4
0.30 0.40 358.00 0.30 x
0.30
02. URUGAN TANAH

02. INSTALASI PIPA
1 PIPA Ø 2 " 131.00 21.83

2 PIPA Ø 1 1/2 " 42.00 7.00
3 PIPA Ø 1 " 185.00 30.83
4 PIPA Ø 1/2 " 157.00 26.17
03. PEMASANGAN METERAN
1 Jumlah KK pengguna Air 25 25

VOLUME PEKERJAAN

(M) ( M2 ) ( M3 )
0.4 0.12 42.96
Total Urugan Tanah 1/4 Galian 10.7400
Staff
Staff
Staff
Staff
Buah
LOKASI : RT 008
DESA : WAIHERU

SALURAN Panjang Sumbu Tegak

= 3.5 + 3.5 + 3.5 + 1 + 3.5 + 3.5 +
3.5 + + + + + +
= 22 M
Panjang Sumbu Datar

= 16 + 3.5 + 3 + 3.5 + 3 + 0 +
0 + + + + + +
= 29 M
= 22 + 29
= 51 M
01. GALIAN TANAH
Galian Tanah Untuk Pondasi Saluran
0.32
0.50 0.32 51.00 0.50 x
0.50
02. URUGAN TANAH 1/4
03. URUGAN PASIR
Urugan Pasir Bawa Lantai 0.20 0.05 51.00
0.05
0.20
06. PASANGAN BATU
Pasangan Batu Kali Utk Saluran
0.15 0.32 51.00

0.32
0.15
08. PASANGAN BATU BATA
Sumbu Tegak
Pasangan Batu Bata
51.0 0.32 51.0 x
0.32
51
0.1
Rabat Beton Tumbuk Utk Saluran
0.07 0.20 0.07 51.00

0.20
10. PLESTERAN
Plesteran Saluran
0.15 0.15 0.9 51.00 0.9 x
0.2 0.2
0.2
JAAN

(M) ( M2 ) ( M3 )
0.3 0.16 8.16
0.20 x 0.05 0.01 0.51
0.15 x 0.32 0.048 2.45
Total Pasangan 2 4.896

Ukuran Batu Gomblo
0.14 x 0.40 = 0.056
0.3 16.32
32.64
583
0.20 x 0.07 0.014 0.71
Total Beton Tumbuk 0.714
51.0 45.90
Total 45.90
TAKE OF SHEET
Pekerjaan :
: Pembesian Pagar
PERHITUNGAN VOLUME PEKERJA
LOKASI : RT 008
DESA : WAIHERU
No. Lebar
Lokasi / STA Sketsa / Gambar Tinggi Panjang
Urut Atas Bawah
PAGAR Panjang Sumbu Tegak

= 5 + 1.5 + 7 + 2 + 5 + 7 +
1.5 + 2 + 0 + 0 + 0 + +
= 31 M
Panjang Sumbu Datar

= 2 + 12 + 2 + 2 + 3.8 + 4.2 +
4 + 2 + 0 + 0 + + +
= 32 M
= 31 + 32
= 63 M / 3 = 21
01. GALIAN TANAH
0.6 0.55 63.00
0.55
0.60
03. URUGAN PASIR
Urugan Pasir Bawa Pondasi 0.60 0.05 63.00
0.05
0.60
04. TRIMBIRISAN BATU KALI
0.60 0.10 63.00

0.10
0.60
05. PASANGAN BATU
Pasangan Batu Kali Utk Pondasi Pagar
0.25 0.25 0.40 0.55 63.00
0.55
0.4
06. BETON BERTULANG
4O 12
0.15 0.15 0.15 1.70
` 8 - 15
Kolom 15/15
0.15
4O 12
0.15 0.20 61.00
0.20 O 8 - 20
0.15 Sloof 15/20
4O 12
0.20 0.15 0.20 61.00
O 8 - 20
Balok 15/20
0.15 `
Pasangan Batu Bata
61.0 1.7
1.7
61
0.1
8. PLESTERAN
Plesteran Sumbu Tegak/Datar
1.7 61.00
1.70
61
VOLUME PEKERJAAN

(M) ( M2 ) ( M3 )
0.55 x 0.6 0.33 20.79
0.60 x 0.05 0.03 1.89
0.60 x 0.10 0.06 3.78

( 0.25 + 0.40 ) 0.55 0.17875 11.26
x
2
Total Pasangan 11.261
0.15 x 0.15 0.02 0.04
0.15 x 0.20 0.03 1.83

Pintu 2.00
0.15 x 0.20 0.03 1.83
61.0 x 1.7 103.70
Kolom Beton
0.15 x 0.15 x 21 0.47

1.7 x 61.0 103.70
Total 103.70
Total Muka Belakang 2 207.40
TAKE OF SHEET
LOKASI : RT 008
DESA : WAIHERU
Pembesiaan
No. Lokasi /
Urut STA
Atas Bawah Besi
01. Pembesian Kolom
0.03 0.03 0.03 0.03 1.70

1.70
4 O 12 0.03 0.03 0.48

0.12 O 8 - 10
0.12
02. Pembesian Sloof
0.03 0.03 0.03 0.03 61.00

61.00
4 O 12 0.03 0.03 0.58

0.17
O 8 - 15
0.12
03. Pembesian Balok
0.03 0.03 0.03 0.03 61.00

61.00
4 O 12 0.03 0.03 0.58

0.17
O 8 - 15
0.12
04. Pintu Pagar 1 Set

E OF SHEET
Pekerjaan :: Pembesian Pagar

1.76 4.00 7.04 0.6 21.00 13
0.54 0.10 1.70 17 9.180 0.8 21.00 18
61.06 4.00 244.24 22 1.00 22
0.64 0.15 61.00 407 260.267 24 1.00 24
61.06 4.00 244.24 22 1.00 22
0.64 0.15 61.00 407 260.267 24 1.00 24
Besi dia. 10 58
Besi dia. 8 65
LOKASI : RT 008
DESA : WAIHERU

01. GALIAN TANAH
0.15
0.15 0.15 5.00 0.15 x
0.15
03. URUGAN PASIR
0.05
1.70
06. PASANGAN BATU
Pasangan Batu Kali Pondasi
0.15 0.3 5.00

0.3
0.15
Rabat Beton Tumbuk Lantai
0.07 1.70 0.07 5.00

1.70
10. PLESTERAN
Plesteran Pondasi
0.15 0.15 0.15 5.00 0.15 +
0.15
VOLUME PEKERJAAN

(M) ( M2 ) ( M3 )
0.2 0.02 0.11
Total Galian Tanah 2 0.23
1.70 x 0.05 0.085 0.43
0.15 x 0.30 0.045 0.23
Total Pasangan 2 0.450
1.70 x 0.07 0.119 0.60

0.15 = 0.30 1.5
Total 1.50
PERHITUNGAN VOLUME

LOKASI : RT 008
DESA : WAIHERU
No. URAIAN PEKERJAAN SATUAN
I. PEKERJAAN PENGGANTUNG, PENGUNCI & KACA
01. Kunci tanam 2x mengunci BH

02. Kunci BH
03. Engsel pintu nilon kuningan 4" PSG
04. Engsel jendela, ventilasi nilon kuningan 3" PSG
05. Grendel jendela, ventilasi kuningan kodok BH
06. Kait angin PSG
07. Baut, mur, beugel, angker dll. BH
II. PEKERJAAN INSTALASI LISTRIK
01. Titik cahaya lampu dan stop kontak TTK

02. Lampu hias ruang tamu BH
03. Lampu hias ruang keluarga BH
04. Lampu Philips SL 13 Watt BH
05. Lampu Philips TL 18 Watt BH
06. AC 1/2 PK merk mitsubishi komplit Unit
07. Stop kontak merk Broco BH
08. Saklar tunggal merk Broco BH
09. Saklar ganda merk Broco BH
10. Panel MCB 2 group Unit
III. PEKERJAAN INSTALASI AIR
01. Titik air bersih/ Instalasi air TTK

02. Kloset duduk poselin tipe concord BH
02. Kloset jongkok poselin tipe concord BH
03. Kran air vernekel BH
04. Kran air leher angsa BH
05. Wastafel porselin BH
06. Tempat cuci alluminium 2 bak BH
07. Floor dryn stanless steel BH
08. Saluran pembuangan kotoran, pipa PVC dia. 4" Staf
09. Saluran air kotor pipa PVC dia. 2" Staf
IV. PEKERJAAN PENGECATAN
01. Cat kayu dengan cat glotex M2

02. Menie teakoil M2
03. Cat plafon tripleks dengan Metrolite M2
04. Cat dinding luar dan dalam dengan Metrolite M2
05. Acian & Plamir dinding M2
VOLUME
2.00
3.00
7.00
15.00
15.00
30.00
25.00
14.00
0.00
0.00
6.00
8.00
0.00
2.00
2.00
4.00
1.00
3.00
0.00
2.00
3.00
0.00
1.00
0.00
0.00
3.00
3.00
9.84
69.60
63.16
189.75
189.75
LEMBAR ISIAN
1 KEGIATAN
LOKASI : RT 024
DESA : WAIHERU
2 PELAKSANA
DIBUAT : HADI AFANDI
JABATAN : TIM PELAKSANA KEGIATAN
DISETUJUI : USMAN ELY, SP
JABATAN : KEPALA DESA
NIP :
DIVERIFIKASI : RAHMAT
JABATAN : SEKERTARIS DESA
REKAPITULASI

LOKASI : RT 024
DESA : WAIHERU
Jumlah Harga
No. Jenis Pekerjaan
(Rp.)
B PEMBANGUNAN GEDUNG PAUD 125,18
C ALAT 2,09
D HONOR 65

DIBULATKAN 132,07
TERBILANG : #NAME?

USMAN ELY, SP RAHMAT HADI AFANDI
DIPERIKSA OLEH
KOTA AMBON
KAPITULASI
Jumlah Harga
(Rp.)
1,900,000.00
125,187,645.14
2,090,000.00
650,000.00
2,250,000.00
132,077,645.14
132,077,645.14
132,077,000.00
DIBUAT OLEH
HADI AFANDI

LOKASI : RT 024
DESA : WAIHERU
B PEMBANGUNAN GEDUNG PAUD

I PEKERJAAN TANAH

1 Pondasi Batu Kali A.3.2.1.2 M3

1 Kolom 15 x 30 A.4.1.1.5 M3
2 Sloof 15 x 25 A.4.1.1.5 M3
3 Ring Balk 15 x 25 A.4.1.1.5 M3

5 Engsel 3" (Jendela) A.4.6.2.6 Psg
7 Grendel Jendela A.4.6.2.8 Bh
8 Kait Angin A.4.6.2.9 Psg
5 Saklar Ganda LTR.6 Bh
6 Saklar Tunggal LTR.5 Bh
7 Panel MCB dan sekering khas 2 group lengkap LTR.9 Bh

C ALAT
1 Pakuel BR-1 Bh
2 Skop BR-2 Bh
4 Gerobak Dorong BR-4 Bh
5 Martil BR-5 Bh
6 Selang BR-6 M'
7 Insentif Pekerja BR-7 Ls
8 Administrasi + Dokumentasi BR-8 M'
D HONOR
E PEKERJAAN AKHIR
2 Prasasti BR-10 Ls
HARGA JUMLAH HARGA

VOLUME SATUAN
(Rp.) (Rp.)
1.00 150,000.00 150,000.00

10.00 75,000.00 750,000.00
1.00 1,000,000.00 1,000,000.00
Jumlah 1,900,000.00
1.60 61,150.00 97,840.00

0.40 47,300.00 18,920.00
3.76 284,980.00 1,072,664.72
12.02 259,810.00 3,123,539.74
Jumlah 4,312,964.46
2.13 972,983.50 2,067,589.94

94.87 124,483.25 11,810,074.48
189.75 65,846.28 12,494,041.91
3.11 998,700.53 3,105,958.64
189.75 38,075.88 7,224,729.75
Jumlah 36,702,394.71
1.94 1,175,780.51 2,285,717.31

10.00 330,863.50 3,308,635.00
17.48 136,407.88 2,384,899.33
9.27 136,407.88 1,264,556.36
1.05 1,175,780.51 1,234,569.53
10.00 339,614.50 3,396,145.00
14.56 136,407.88 1,986,094.69
7.41 136,407.88 1,011,005.57
1.35 1,175,780.51 1,587,303.69
10.00 339,614.50 3,396,145.00
19.40 136,407.88 2,646,804.84
7.41 136,407.88 1,011,005.57
Jumlah 25,512,881.88
0.54 5,611,686.50 3,015,806.28

0.55 5,611,686.50 3,093,442.18
69.60 67,222.60 4,678,692.96
10.10 42,625.70 430,519.57
28.20 78,205.50 2,205,395.10
Jumlah 13,423,856.09
28.20 119,269.60 3,363,402.72

63.16 51,792.38 3,271,206.41
50.00 46,134.25 2,306,712.50
Jumlah 8,941,321.63
0.56 7,245,425.00 4,046,703.18

0.38 529,396.75 199,608.83
3.00 283,480.00 850,440.00
3.00 86,921.80 260,765.40
30.00 56,083.00 1,682,490.00
1.00 56,743.00 56,743.00
10.00 53,398.00 533,980.00
30.00 46,520.50 1,395,615.00
Jumlah 9,026,345.41
6.00 231,802.75 1,390,816.50
2.00 228,625.00 457,250.00
4.00 215,962.50 863,850.00
2.00 170,645.00 341,290.00
2.00 172,875.00 345,750.00
1.00 165,070.00 165,070.00
1.00 457,200.00 457,200.00
Jumlah 4,021,226.50
64.32 184,546.73 11,870,045.35

189.75 42,969.60 8,153,292.53
56.56 42,969.60 2,430,360.58
20.00 39,647.80 792,956.00
Jumlah 23,246,654.46
Total Jumlah II ###
3.00 90,000.00 270,000.00

3.00 85,000.00 255,000.00
5.00 10,000.00 50,000.00
1.00 500,000.00 500,000.00
2.00 50,000.00 100,000.00
10.00 15,000.00 150,000.00
11.00 15,000.00 165,000.00
12.00 50,000.00 600,000.00
1.00 650,000.00 650,000.00

10.00 75,000.00 750,000.00

1.00 500,000.00 500,000.00
1.00 1,000,000.00 1,000,000.00

LOKASI : RT 024
DESA : WAIHERU
HARGA
NO. URAIAN SATUAN
(Rp.)
A UPAH
1 Mandor OH 196,000.00
B BAHAN
6 Pasir Urug M3 217,100.00
13 Semen PC (Kg) Kg 1,509.50
15 Air Liter 507.50
23 Cat Kayu Kg 63,555.00
24 Plamir Kg 17,840.00
29 Kuas Tangan 4 " Bh 24,530.00
37 Kayu Klas I M3 7,255,000.00
38 Kayu Klas II M3 2,917,000.00
50 Tegel Keramik 20 / 25 Bh 3,801.14
51 Tegel Keramik 20 / 20 Bh 3,345.00
58 MCB 6A Bh 234,150.00
59 Kabel NYM 3 x 2.5 mm M 16,725.00
65 Sekring Bh 78,050.00
66 Kabel NYY 3x2,5 M' 16,725.00
69 Lem Kayu Kg 8,362.50
70 Pipa PVC 1/2" M' 4,181.25
80 T Dooz Bh 7,247.50
82 Lasdop Bh 5,575.00
C ALAT
1 Pakuel Bh 90,000.00
2 Skop Bh 85,000.00
5 Martil Bh 50,000.00
6 Selang M' 15,000.00

N ANGGARAN BIAYA
JUMLAH
VOLUME
(Rp.)
11.95 2,341,953.60
16.31 2,788,896.02
135.33 19,623,349.10
28.09 4,072,395.94
18.00 2,610,000.00
244.72 18,353,898.08
TOTAL II 49,790,492.74
- -
2,276.95 5,077,592.26
- -
7,663.95 1,779,880.50
12.63 3,511,925.29
6,078.67 1,207,050.19
4.52 980,597.28
14.43 2,839,209.98
5,999.88 9,056,815.76
83.62 1,491,709.44
1,555.96 789,649.70
- -
540.20 5,929,993.51
- -
252.98 2,777,127.74
64.04 2,784,755.74
24.63 4,119,461.16
- -
5.20 330,486.00
3.00 53,520.00
24.63 686,576.86
7.40 247,530.00
- -
60.00 1,338,000.00
- -
30.00 1,170,750.00
3.00 183,975.00
1.00 16,725.00
10.00 133,800.00
- -
3.10 9,045,066.50
- -
52.50 2,048,812.50
23.69 1,795,796.70
3.00 602,100.00
- -
- -
30.00 585,375.00
426.44 5,943,529.80
- -
- -
25.63 628,583.22
1.89 58,099.31
1.00 234,150.00
- -
48.72 3,259,368.00
3.03 219,599.25
- -
- -
10.50 1,475,145.00
1.00 78,050.00
- -
1.20 6,690.00
- -
0.67 5,616.53
6.00 25,087.50
- -
4.00 211,850.00
2.00 133,800.00
- -
1.00 20,070.00
2.00 55,750.00
2.00 51,290.00
- -
2.00 33,450.00
6.00 43,485.00
12.00 200,700.00
36.00 200,700.00
- -
- -
- -
4.00 72,000.00
TOTAL II 76,897,152.40
- -
3.00 270,000.00
3.00 255,000.00
5.00 50,000.00
1.00 500,000.00
2.00 100,000.00
10.00 150,000.00
11.00 165,000.00
12.00 600,000.00
TOTAL III 2,090,000.00
- -
1.00 150,000.00
1.00 500,000.00
1.00 650,000.00
1.00 1,000,000.00
1.00 1,000,000.00
TOTAL IV 3,300,000.00
GRAND TOTAL 132,077,645.14
ANALISA
HARGA SATUAN
No. Uraian Kegiatan
(Rp.)

0.100 OH Pekerja 75,000.00
0.050 OH Mandor 196,000.00
0.100 OH Pekerja 75,000.00
0.100 OH Tukang Kayu 145,000.00
0.005 OH Mandor 196,000.00
0.012 M3 Kayu Klas II 2,917,000.00
0.007 M3 Kayu Klas II 2,917,000.00
0.100 OH Pekerja 75,000.00
0.100 OH Tukang Kayu 145,000.00
0.005 OH Mandor 196,000.00
0.210 M3 Kayu Klas II 2,917,000.00
10.500 Kg Semen PC (Kg) 1,509.50
0.030 M3 Pasir Pasang 278,000.00
0.750 OH Pekerja 75,000.00
0.025 OH Mandor 196,000.00
0.500 OH Pekerja 75,000.00
0.050 OH Mandor 196,000.00
0.250 OH Pekerja 75,000.00
0.025 OH Mandor 196,000.00
0.300 OH Pekerja 75,000.00
0.010 OH Mandor 196,000.00
1.200 M3 Pasir Urug 217,100.00
0.780 OH Pekerja 75,000.00
0.390 OH Tukang Kayu 145,000.00
0.039 OH Mandor 196,000.00
1.200 M3 Batu Kali 278,000.00
0.432 M3 Pasir Urug 217,100.00
1.500 OH Pekerja 75,000.00
0.750 OH Tukang Kayu 145,000.00
0.075 OH Mandor 196,000.00
1.200 M3 Batu Kali 278,000.00
163.000 Kg Semen PC (Kg) 1,509.50
0.520 M3 Pasir Pasang 278,000.00
1.200 OH Pekerja 75,000.00
0.200 OH Tukang Kayu 145,000.00
0.060 OH Mandor 196,000.00
230.000 Kg Semen PC (Kg) 1,509.50
200.000 Liter Air 507.50
1.650 OH Pekerja 75,000.00
0.275 OH Tukang Kayu 145,000.00
0.083 OH Mandor 196,000.00
326.000 Kg Semen PC (Kg) 1,509.50
215.000 Liter Air 507.50
0.520 OH Pekerja 75,000.00
0.260 OH Tukang Kayu 145,000.00
0.026 OH Mandor 196,000.00
0.520 OH Pekerja 75,000.00
0.260 OH Tukang Kayu 145,000.00
0.026 OH Mandor 196,000.00
0.660 OH Pekerja 75,000.00
0.330 OH Tukang Kayu 145,000.00
0.030 OH Mandor 196,000.00
0.015 M3 Kayu Klas II 2,917,000.00
0.660 OH Pekerja 75,000.00
0.330 OH Tukang Kayu 145,000.00
0.030 OH Mandor 196,000.00
0.018 M3 Kayu Klas II 2,917,000.00
0.660 OH Pekerja 75,000.00
0.330 OH Tukang Kayu 145,000.00
0.030 OH Mandor 196,000.00
0.015 M3 Kayu Klas II 2,917,000.00
0.660 OH Pekerja 75,000.00
0.330 OH Tukang Kayu 145,000.00
0.033 OH Mandor 196,000.00
0.020 M3 Kayu Klas II 2,917,000.00
An. 2007 6.17. Pembesian 1 kg dengan besi polos atau besi ulir
0.007 OH Pekerja 75,000.00
0.007 OH Tukang Kayu 145,000.00
0.0004 OH Mandor 196,000.00
1.050 Kg #N/A #N/A
0.015 Kg Kawat Ikat 25,087.50
Pembesian 10 Staff dengan besi 16
0.070 OH Pekerja 75,000.00
0.070 OH Tukang Kayu 145,000.00
0.0040 OH Mandor 196,000.00
0.150 Kg Kawat Ikat 25,087.50
0.070 OH Pekerja 75,000.00
0.070 OH Tukang Kayu 145,000.00
0.0040 OH Mandor 196,000.00
0.150 Kg Kawat Ikat 25,087.50
0.070 OH Pekerja 75,000.00
0.070 OH Tukang Kayu 145,000.00
0.0040 OH Mandor 196,000.00
0.150 Kg Kawat Ikat 25,087.50
0.070 OH Pekerja 75,000.00
0.070 OH Tukang Kayu 145,000.00
0.0040 OH Mandor 196,000.00
0.150 Kg Kawat Ikat 25,087.50
0.100 OH Pekerja 75,000.00
0.050 OH Mandor 196,000.00
0.300 OH Pekerja 75,000.00
0.100 OH Tukang Kayu 145,000.00
0.015 OH Mandor 196,000.00
24.000 Bh Batako 2,230.00
11.500 Kg Semen PC (Kg) 1,509.50
0.043 M3 Pasir Pasang 278,000.00
0.300 OH Pekerja 75,000.00
0.150 OH Tukang Batu 145,000.00
0.015 OH Mandor 196,000.00
6.240 Kg Semen PC (Kg) 1,509.50
0.024 M3 Pasir Pasang 278,000.00
0.300 OH Pekerja 75,000.00
0.150 OH Tukang Batu 145,000.00
0.015 OH Mandor 196,000.00
7.776 Kg Semen PC (Kg) 1,509.50
0.023 M3 Pasir Pasang 278,000.00
0.200 OH Pekerja 75,000.00
0.100 OH Tukang Batu 145,000.00
0.010 OH Mandor 196,000.00
3.250 Kg Semen PC (Kg) 1,509.50
0.250 OH Pekerja 75,000.00
0.125 OH Tukang Batu 145,000.00
0.013 OH Mandor 196,000.00
6.630 Bh Tegel Keramik 40/40 13,937.50
9.800 Kg Semen PC (Kg) 1,509.50
0.045 M3 Pasir Pasang 278,000.00
0.900 OH Pekerja 75,000.00
0.450 OH Tukang Batu 145,000.00
0.045 OH Mandor 196,000.00
21.200 Bh Tegel Keramik 20 / 25 3,801.14
9.300 Kg Semen PC (Kg) 1,509.50
0.018 M3 Pasir Pasang 278,000.00
0.270 OH Pekerja 75,000.00
0.135 OH Tukang Batu 145,000.00
0.014 OH Mandor 196,000.00
26.500 Bh Tegel Keramik 20 / 20 3,345.00
10.400 Kg Semen PC (Kg) 1,509.50
0.045 M3 Pasir Pasang 278,000.00
7.000 OH Pekerja 75,000.00
21.000 OH Tukang Batu 145,000.00
0.350 OH Mandor 196,000.00
1.100 M3 Kayu Klas II 2,917,000.00
1.000 Kg Lem Kayu 8,362.50
1.000 OH Pekerja 75,000.00
3.000 OH Tukang Batu 145,000.00
0.050 OH Mandor 196,000.00
0.040 M3 Kayu Klas II 2,917,000.00
0.500 M3 Lem Kayu 8,362.50
0.800 OH Pekerja 75,000.00
2.400 OH Tukang Batu 145,000.00
0.040 OH Mandor 196,000.00
0.024 M3 Kayu Klas II 2,917,000.00
0.300 M3 Lem Kayu 8,362.50
4.000 OH Pekerja 75,000.00
12.000 OH Tukang kayu 145,000.00
0.200 OH Mandor 196,000.00
1.100 M3 Kayu Kelas II 2,917,000.00
15.000 M' Besi Strip 6,597.50
0.800 Bh Paku 12 cm 24,530.00
4.000 OH Pekerja 75,000.00
12.000 OH Tukang kayu 145,000.00
0.200 OH Mandor 196,000.00
1.100 M3 Kayu Kelas II 2,917,000.00
15.000 M' Besi Strip 6,597.50
0.800 Bh Paku 12 cm 24,530.00
0.200 OH Pekerja 75,000.00
0.450 OH Tukang Batu 145,000.00
0.050 OH Mandor 196,000.00
1.488 M' C - 75, 0.8 24,251.25
2.232 M' C - 75, 0.6 20,906.25
28.000 Bh Baut 5,575.00
1.600 Bh Dynabolt 7,805.00
5.400 M' Talang jurai 64,670.00
0.120 OH Pekerja 75,000.00
0.060 OH Tukang Batu 145,000.00
0.006 OH Mandor 196,000.00
0.120 OH Pekerja 75,000.00
0.060 OH Tukang Batu 145,000.00
0.006 OH Mandor 196,000.00
0.110 OH Pekerja 75,000.00
0.220 OH Tukang Batu 145,000.00
0.005 OH Mandor 196,000.00
0.011 M3 Kayu Klas II 2,917,000.00
0.200 OH Pekerja 75,000.00
0.300 OH Tukang Batu 145,000.00
0.010 OH Mandor 196,000.00
0.016 M3 Kayu Klas II 2,917,000.00
0.070 OH Pekerja 75,000.00
0.100 OH Tukang Batu 145,000.00
0.005 OH Mandor 196,000.00
0.375 Lbr Tripleks 4 mm 75,820.00
0.021 OH Pekerja 75,000.00
0.021 OH Tukang Batu 145,000.00
0.001 OH Mandor 196,000.00
3.300 OH Pekerja 75,000.00
1.100 OH Tukang Batu 145,000.00
0.160 OH Mandor 196,000.00
1.000 Bh Kloset Duduk 1,672,500.00
0.010 OH Pekerja 75,000.00
0.100 OH Tukang Batu 145,000.00
0.005 OH Mandor 196,000.00
1.000 Bh Kran Air 3/4 25,087.50
0.025 Bh Seal Tape 8,920.00
0.010 OH Pekerja 75,000.00
0.100 OH Tukang Batu 145,000.00
0.005 OH Mandor 196,000.00
0.081 OH Pekerja 75,000.00
0.135 OH Tukang Batu 145,000.00
0.004 OH Mandor 196,000.00
1.200 M' Pipa PVC dia. 1/2" 7,805.00
0.010 OH Pekerja 75,000.00
0.500 OH Tukang Batu 145,000.00
0.005 OH Mandor 196,000.00
0.010 OH Pekerja 75,000.00
0.500 OH Tukang Batu 145,000.00
0.005 OH Mandor 196,000.00
0.015 OH Pekerja 75,000.00
0.150 OH Tukang Batu 145,000.00
0.001 OH Mandor 196,000.00
1.000 Bh Engsel Pintu 4" 61,325.00
0.010 OH Pekerja 75,000.00
0.100 OH Tukang Batu 145,000.00
0.001 OH Mandor 196,000.00
0.100 OH Pekerja 75,000.00
0.200 OH Tukang Batu 145,000.00
0.001 OH Mandor 196,000.00
0.100 OH Pekerja 75,000.00
0.200 OH Tukang Batu 145,000.00
0.001 OH Mandor 196,000.00
0.015 OH Pekerja 75,000.00
0.150 OH Tukang Batu 145,000.00
0.008 OH Mandor 196,000.00
1.000 Ljr Pipa PVC 1/2" 4,181.25
6.000 Bh Lasdop 5,575.00
0.200 Roll Benang 5,575.00
1.000 Bh T Dooz 7,247.50
2.000 Bh Isolator 16,725.00
PASANG STOP KONTAK
PASANG SAKLAR GANDA
PASANG VITTING
PASANG KABEL NYY
1.000 M Kabel NYY 3x2,5 16,725.00
1.0000 Unit MCB 6A 234,150.00
1.0000 Unit Sekring 78,050.00
0.020 OH Pekerja 75,000.00
0.063 OH Tukang Batu 145,000.00
0.003 OH Mandor 196,000.00
0.100 Kg Politur 27,875.00
0.260 Kg Cat Tembok 43,485.00
0.070 OH Pekerja 75,000.00
0.009 OH Tukang Batu 145,000.00
0.003 OH Mandor 196,000.00
0.200 Kg Menie Kayu 33,450.00
0.150 Kg Plamir 17,840.00
0.170 Kg Menie Kayu 33,450.00
0.260 Kg Cat Kayu 63,555.00
0.320 OH Pekerja 75,000.00
0.200 OH Tukang Batu 145,000.00
0.060 OH Mandor 196,000.00
1.000 M2 Paving Block 16,725.00
1.000 Bh Pakuel 90,000.00
1.000 Bh Skop 85,000.00
1.000 Bh Gerobak Dorong 500,000.00
1.000 Bh Martil 50,000.00
1.000 M' Selang 15,000.00
1.000 M' Administrasi + Dokumentasi 50,000.00

1.000 Bh Prasasti 500,000.00
ANALISA
JUMLAH
(Rp.)
17,300.00
7,500.00
9,800.00
80,603.60
7,500.00
14,500.00
1,710.00
980.00
35,004.00
490.60
20,419.00
840,863.75
7,500.00
14,500.00
1,710.00
980.00
37,910.00
612,570.00
7,359.00
15,849.75
8,340.00
15,676.25
100,350.00
18,118.75
61,150.00
56,250.00
4,900.00
47,300.00
37,500.00
9,800.00
259,810.00
18,750.00
4,900.00
236,160.00
284,980.00
22,500.00
1,960.00
260,520.00
556,750.20
58,500.00
56,550.00
6,669.00
7,644.00
333,600.00
93,787.20
972,983.50
112,500.00
108,750.00
12,825.00
14,700.00
333,600.00
246,048.50
144,560.00
998,700.53
90,000.00
29,000.00
3,420.00
11,760.00
347,185.00
177,324.29
238,511.24
101,500.00
1,175,780.51
123,750.00
39,875.00
4,788.00
16,268.00
492,097.00
150,914.29
238,975.72
109,112.50
168,208.50
39,000.00
37,700.00
4,446.00
5,096.00
74,050.00
7,359.00
557.50
177,464.75
39,000.00
37,700.00
4,446.00
5,096.00
83,306.25
7,359.00
557.50
330,863.50
49,500.00
47,850.00
5,130.00
5,880.00
74,050.00
9,812.00
1,115.00
43,755.00
49,171.50
44,600.00
339,614.50
49,500.00
47,850.00
5,130.00
5,880.00
74,050.00
9,812.00
1,115.00
52,506.00
49,171.50
44,600.00
420,063.50
49,500.00
47,850.00
5,130.00
5,880.00
74,050.00
9,812.00
1,115.00
43,755.00
49,171.50
133,800.00
439,537.00
49,500.00
47,850.00
5,643.00
6,468.00
55,537.50
9,812.00
1,115.00
58,340.00
49,171.50
156,100.00
#N/A
525.00
1,015.00
119.70
78.40
#N/A
376.31
136,407.88
5,250.00
10,150.00
1,197.00
784.00
115,263.75
3,763.13
136,407.88
5,250.00
10,150.00
1,197.00
784.00
115,263.75
3,763.13
136,407.88
5,250.00
10,150.00
1,197.00
784.00
115,263.75
3,763.13
136,407.88
5,250.00
10,150.00
1,197.00
784.00
115,263.75
3,763.13
17,300.00
7,500.00
9,800.00
124,483.25
22,500.00
14,500.00
1,710.00
2,940.00
53,520.00
17,359.25
11,954.00
65,846.28
22,500.00
21,750.00
2,565.00
2,940.00
9,419.28
6,672.00
67,886.87
22,500.00
21,750.00
2,565.00
2,940.00
11,737.87
6,394.00
38,075.88
15,000.00
14,500.00
1,710.00
1,960.00
4,905.88
184,546.73
18,750.00
18,125.00
2,223.00
2,548.00
92,405.63
14,793.10
12,510.00
23,192.00
283,501.04
67,500.00
65,250.00
7,695.00
8,820.00
80,584.09
14,038.35
5,004.00
34,609.60
190,715.10
20,250.00
19,575.00
2,394.00
2,744.00
88,642.50
15,698.80
12,510.00
28,900.80
7,245,425.00
525,000.00
3,045,000.00
359,100.00
68,600.00
3,208,700.00
30,662.50
8,362.50
691,961.25
75,000.00
435,000.00
51,300.00
9,800.00
116,680.00
4,181.25
529,396.75
60,000.00
348,000.00
41,040.00
7,840.00
70,008.00
2,508.75
5,611,686.50
300,000.00
1,740,000.00
205,200.00
39,200.00
3,208,700.00
98,962.50
19,624.00
5,611,686.50
300,000.00
1,740,000.00
205,200.00
39,200.00
3,208,700.00
98,962.50
19,624.00
692,314.61
15,000.00
65,250.00
1,710.00
9,800.00
36,085.86
46,662.75
156,100.00
12,488.00
349,218.00
67,222.60
9,000.00
8,700.00
1,026.00
1,176.00
46,830.00
490.60
42,625.70
9,000.00
8,700.00
1,026.00
1,176.00
21,742.50
981.20
78,205.50
8,250.00
31,900.00
3,762.00
980.00
32,087.00
1,226.50
119,269.60
15,000.00
43,500.00
5,130.00
1,960.00
47,547.10
6,132.50
51,792.38
5,250.00
14,500.00
1,710.00
980.00
28,432.50
919.88
46,134.25
1,575.00
3,045.00
342.00
196.00
40,976.25
2,714,670.00
247,500.00
159,500.00
1,710.00
31,360.00
1,672,500.00
602,100.00
43,250.50
750.00
14,500.00
1,710.00
980.00
25,087.50
223.00
59,195.00
750.00
14,500.00
1,710.00
980.00
41,255.00
38,194.00
6,075.00
19,575.00
2,394.00
784.00
9,366.00
283,480.00
750.00
72,500.00
8,550.00
980.00
200,700.00
86,581.14
750.00
72,500.00
8,550.00
980.00
3,801.14
86,921.80
1,125.00
21,750.00
2,565.00
156.80
61,325.00
56,083.00
750.00
14,500.00
1,710.00
98.00
39,025.00
56,743.00
7,500.00
29,000.00
3,420.00
98.00
16,725.00
53,398.00
7,500.00
29,000.00
3,420.00
98.00
13,380.00
46,520.50
1,125.00
21,750.00
2,565.00
1,568.00
19,512.50
231,802.75
145,000.00
4,181.25
33,450.00
1,115.00
7,247.50
33,450.00
7,359.00
228,625.00
145,000.00
16,725.00
66,900.00
215,962.50
145,000.00
18,000.00
52,962.50
170,645.00
145,000.00
25,645.00
165,070.00
145,000.00
20,070.00
172,875.00
145,000.00
27,875.00
161,725.00
145,000.00
16,725.00
161,725.00
145,000.00
16,725.00
457,200.00
145,000.00
234,150.00
78,050.00
42,969.60
1,500.00
9,135.00
1,026.00
490.00
2,787.50
16,725.00
11,306.10
39,647.80
5,250.00
1,305.00
1,026.00
490.00
6,690.00
2,676.00
5,686.50
16,524.30
81,485.00
24,000.00
29,000.00
11,760.00
16,725.00
90,000.00
85,000.00
10,000.00
500,000.00
50,000.00
15,000.00
15,000.00
50,000.00
75,000.00
75,000.00
150,000.00
500,000.00
650,000.00
1,000,000.00
1,000,000.00

LOKASI : RT 008
DESA : WAIHERU
HARGA SATUAN
NO. URAIAN SATUAN
(Rp.)
A UPAH
1 Mandor OH 196,000.00
B BAHAN
1 Kayu Klas I M3 7,255,000.00
2 Kayu Klas II M3 2,917,000.00
7 Pasir Urug M3 217,100.00
10 Batu Kali M3 278,000.00
14 Batako Bh 2,230.00
18 Semen PC (Kg) Kg 1,509.50
20 Air Liter 507.50
25 C - 75, 0.8 M' 24,251.25
26 C - 75, 0.6 M' 20,906.25
27 Baut Bh 5,575.00
33 Cat Kayu Kg 63,555.00
34 Plamir Kg 17,840.00
39 Kuas Tangan 4 " Bh 24,530.00
45 Kaca 3 mm M2 133,800.00
46 Kaca 5 mm M2 167,250.00
56 Tegel Keramik 20 / 25 Bh 3,801.14
57 Tegel Keramik 20 / 20 Bh 3,345.00
64 MCB 6A Bh 234,150.00
65 Kabel NYM 3 x 2.5 mm M 16,725.00
71 Taekwood 90 x 210 cm Lbr 105,925.00
72 Pipa PVC dia. 3" M' 46,830.00
73 Pipa PVC dia. 1/2" M' 7,805.00
77 Kran Air 3/4 Bh 25,087.50
78 Kran Air 1/2 Bh 25,087.50
83 Sekring Bh 78,050.00
84 Kabel NYY 3x2,5 M' 16,725.00
87 Lem Kayu Kg 8,362.50
88 Pipa PVC 1/2" M' 4,181.25
98 T Dooz Bh 7,247.50
100 Lasdop Bh 5,575.00
C ALAT
1 Pakuel Bh 90,000.00
2 Skop Bh 85,000.00
5 Martil Bh 50,000.00
6 Selang M' 15,000.00
DESA : WAIHERU


= 10 + 10 + + +
+ + + + +
= 20 M
Panjang Sumbu Datar

= 5 + 5 + 5 +
+ + +
= 15 M
= 20 + 15
= 35 M
PEKERJAAN TANAH
01. Galian Tanah
0.8 0.2 10.00 0.20 x
0.20
0.80
03. Urugan Pasir Bawa Pondasi 0.80 0.05 10.00
0.05
0.8
0.05
5
0.05
0.8

0.20 5.00 0.20 10.00
0.08 0.80 0.08 31.60
0.8

0.80 0.15 10.00
0.15
0.80

0.25
0.25 0.60 0.50 10.00 (
0.50
0.60
Sumbu Tegak
10.0 3.32 10.0 x
Kosen Ventilasi
3.32 0.30 x
Kosen Pintu
1.32 x
Kosen Jendelah
10 0.58 x
0.1
10.0 3.32 10.0 x
Kosen Ventilasi
3.32 0.30 x
Kosen Pintu
1.32 x
Kosen Jendelah
10.0 0.58 x
0.1
5.0 3.32 5.0 x
Kosen Ventilasi
3.32 0.30 x
Kosen Pintu
0.72 x
Kosen Jendelah
5 0.58 x
0.1
5.0 3.32 5.0 x
Kosen Ventilasi
3.32 0.30 x
Kosen Pintu
1.32 x
Kosen Jendelah
5 0.58 x
0.1
5.0 3.32 5.0 x
Kosen Ventilasi
3.32 0.30 x
Kosen Pintu
0.72 x
Kosen Jendelah
5 0.58 x
0.1
0.0 3.32 0.0 x
Kosen Ventilasi
3.32 0.30 x
Kosen Pintu Kab
1.32 x
Kosen Jendelah
0 0.58 x
0.1
0.0 3.32 0.0 x
Kosen Ventilasi
3.32 0.30 x
Kosen Pintu Kab
1.32 x
Kosen Jendelah
0 0.58 x
0.1
Sumbu Datar
0.0 3.32 0.0 x
Kosen Ventilasi
3.32 0.30 x
Kosen Pintu
1.00 x
Kosen Jendelah
0 0.58 x
0.1
0.0 3.32 0.0 x
Kosen Ventilasi
3.32 0.30 x
Kosen Pintu Kab
0.72 x
Kosen Jendelah
0 0.58 x
0.1
0.0 3.32 0.0 x
Kosen Ventilasi
3.32 0.30 x
Kosen Pintu Kab
1.86 x
Kosen Jendelah
0 0.58 x
0.1

0.0 3.32 0.0 x
Kosen Ventilasi
3.32 0.30 x
Kosen Pintu Kab
1.32 x
Kosen Jendelah
0 0.58 x
0.1
0.0 3.32 0.0 x
Kosen Ventilasi
3.32 0.30 x
Kosen Pintu Kab
1.32 x
Kosen Jendelah
0 0.58 x
0.1
0.0 3.32 0.0 x
Kosen Ventilasi
3.32 0.30 x
Kosen Pintu Kab
1.32 x
Kosen Jendelah
0 0.58 x
0.1
0.0 3.32 0.0 x
Kosen Ventilasi
3.32 0.30 x
Kosen Pintu Kab
1.32 x
Kosen Jendelah
0 0.58 x
0.1
Bak Kecil
0.00 0.5 0 x
0.5
0.1
0.00
Dinding Kloset
0.9 0.2 0.9 x

0.2
0.1
0.90
04. Beton Bertulang
8O 12
0.30 0.15 0.30 3.60 0.15 x
` 10 - 15
Kolom 15/15
0.15
4O 12
0.15 0.20 35.00 0.15 x
0.20 O 8 - 20
0.15 Sloof 15/20
5O 12
0.20 0.15 0.20 45.00 0.15 x
O 8 - 10
Balok 15/20
0.15 `
0.05 0.00 0.05

VOLUME PEKERJAAN

(M) ( M2 ) ( M3 )
0.8 0.16 1.60
0.80 x 0.05 0.04 0.40
5.00 x 0.05 0.25 2.50
0.80 x 0.05 0.04 1.26

5.00 x 0.20 1 10.00
0.80 x 0.08 0.064 2.02
0.80 x 0.15 0.12 1.20
0.25 + 0.60 ) 0.50 0.2125 2.13

x
2
3.3 33.20
Kosen Ventilasi
0.3 x 6 0.54
Kosen Pintu
2.16 x 0 0.00
Kosen Jendelah
1.52 x 8 7.05
3.3 33.20
Kosen Ventilasi
0.3 x 6 0.54
Kosen Pintu
2.16 x 1 2.85
Kosen Jendelah
1.52 x 6 5.29
3.3 16.60
Kosen Ventilasi
0.3 x 2 0.18
Kosen Pintu
2.16 x 2 3.11
Kosen Jendelah
1.52 x 1 0.88
3.3 16.60
Kosen Ventilasi
0.3 x 0 0.00
Kosen Pintu
2.16 x 0 0.00
Kosen Jendelah
1.52 x 0 0.00
3.3 16.60
Kosen Ventilasi
0.3 x 0 0.00
Kosen Pintu
2.16 x 0 0.00
Kosen Jendelah
1.52 x 1 0.88
3.3 0.00
Kosen Ventilasi
0.3 x 0 0.00
Kosen Pintu Kabaya
2.16 x 0 0.00
Kosen Jendelah
1.52 x 0 0.00
3.3 0.00
Kosen Ventilasi
0.3 x 0 0.00
Kosen Pintu Kabaya
2.16 x 0 0.00
Kosen Jendelah
1.52 x 0 0.00
3.3 0.00
Kosen Ventilasi
0.3 x 0.00
Kosen Pintu
2.16 x 0.00
Kosen Jendelah
1.52 x 0.00
3.3 0.00
Kosen Ventilasi
0.3 x 0.00
Kosen Pintu Kabaya
2.16 x 0.00
Kosen Jendelah
1.52 x 0.00
3.3 0.00
Kosen Ventilasi
0.3 x 0 0.00
Kosen Pintu Kabaya
2.16 x 0 0.00
Kosen Jendelah
1.52 x 0 0.00

3.3 0.00
Kosen Ventilasi
0.3 x 0.00
Kosen Pintu Kabaya
2.16 x 0.00
Kosen Jendelah
1.9 x 0.00
3.3 0.00
Kosen Ventilasi
0.3 x 0 0.00
Kosen Pintu Kabaya
2.16 x 0 0.00
Kosen Jendelah
1.52 x 0 0.00
3.3 0.00
Kosen Ventilasi
0.3 x 0 0.00
Kosen Pintu Kabaya
2.16 x 0 0.00
Kosen Jendelah
1.52 x 0 0.00
3.3 0.00
Kosen Ventilasi
0.3 x 0 0.00
Kosen Pintu Kabaya
2.16 x 0 0.00
Kosen Jendelah
1.52 x 0 0.00

0.5 x 1.0 0.00
0.2 0.18
0.30 0.05 0.16
0.20 0.03 1.05
0.20 0.03 1.35
0.00 x 0.05 0 -
DESA : WAIHERU
Pembesiaan
No. Lokasi /
Urut STA
Atas Bawah Besi
01 Pembesian Kolom
0.03 0.03 0.03 0.03 3.70

3.70
4 O 12 0.03 0.03 0.48

0.12 O 8 - 10
0.12
Pembesian Sloof
0.03 0.03 0.03 0.03 30.00

30.00
5 O 16 0.03 0.03 0.80

0.23
O 8 - 15
0.17
Pembesian Balok
0.03 0.03 0.03 0.03 40.00

40.00
4 O 12 0.03 0.03 0.80

0.23
O 8 - 15
0.17
02.
Pembesiaan
No. Lokasi /
Urut STA
Atas Bawah Besi
03.
0.03 0.03 0.03 0.03 1.00

1
4 O 16 0.03 0.03 0.68

0.17 O 10 - 15
0.17
Plat Lantai
0.03 0.03 0.03 0.03 1.00

1.00
0.03 0.03 0.03 0.03 1.00

1.00
N VOLUME PEKERJAAN

3.76 4.00 15.04 1.4 12.00 16
0.54 0.10 3.32 33 17.928 1.6 12.00 20
30.06 5.00 150.30 14 1.00 14
0.86 0.15 30.00 200 172.000 16 1.00 16
40.06 5.00 200.30 18 1.00 18
0.86 0.15 30.00 200 172.000 16 1.00 16

1.06 8.00 8.48 0.8 8.00 6
0.74 0.15 1.00 7 4.933 0.4 8.00 4
1.06 0.2 1.00 5 5.30 0 8.00 4
1.06 0.2 1.00 5 5.30 0 8.00 4

REKAPITULASI
PEKERJAAN : PEMBANGUNAN MCK STADION

LOKASI :
DESA : BATUMERAH
Jumlah Harga
No. Jenis Pekerjaan
(Rp.)
B PEMBANGUNAN MCK STADION 69,75
C ALAT 1,59
D HONOR 65

DIBULATKAN 76,14
TERBILANG : #NAME?

DIPERIKSA OLEH
KOTA AMBON
KAPITULASI
Jumlah Harga
(Rp.)
1,900,000.00
69,750,791.95
1,590,000.00
650,000.00
2,250,000.00
76,140,791.95
76,140,791.95
76,140,000.00
DIBUAT OLEH

LOKASI :
DESA : BATUMERAH
B PEMBANGUNAN MCK STADION

I PEKERJAAN TANAH


1 Kolom 15 x 30 A.4.1.1.5 M3
Besi Tulangan 12 Mod. A.4.1.1.17 .1 Kg
Besi Begel 8 Mod. A.4.1.1.17 .3 Kg
2 Sloof 15 x 25 A.4.1.1.5 M3
3 Ring Balk 15 x 25 A.4.1.1.5 M3


VIII SEPTITANK
1 PEKERJAAN TANAH
2 PASANGAN DAN PLESTERAN

3 PEKERJAAN BETON BERTULANG

1 Plat Beton Septitank A.4.1.1.5 M3
C ALAT
1 Pakuel BR-1 Bh
2 Skop BR-2 Bh
5 Martil BR-5 Bh
6 Selang BR-6 M'
7 Insentif Pekerja BR-7 Ls
8 Administrasi + Dokumentasi BR-8 M'
D HONOR
E PEKERJAAN AKHIR
2 Prasasti BR-10 Ls
HARGA JUMLAH HARGA

VOLUME SATUAN
(Rp.) (Rp.)
1.00 150,000.00 150,000.00

10.00 75,000.00 750,000.00
1.00 1,000,000.00 1,000,000.00
Jumlah 1,900,000.00
2.62 61,150.00 160,457.60

0.87 47,300.00 41,371.73
0.89 284,980.00 253,062.24
2.76 259,810.00 718,322.69
Jumlah 1,173,214.26
3.44 972,983.50 3,350,955.17

20.10 124,483.25 2,502,511.67
40.21 65,846.28 2,647,441.87
0.62 998,700.53 623,189.13
40.21 38,075.88 1,530,893.86
Jumlah 10,654,991.71
0.38 1,175,780.51 452,381.55

10.00 330,863.50 3,308,635.00
8.74 136,407.88 1,192,449.67
4.64 136,407.88 632,278.18
0.42 1,175,780.51 493,827.81
10.00 339,614.50 3,396,145.00
14.56 136,407.88 1,986,094.69
7.41 136,407.88 1,011,005.57
0.42 1,175,780.51 493,827.81
10.00 339,614.50 3,396,145.00
19.40 136,407.88 2,646,804.84
7.41 136,407.88 1,011,005.57
Jumlah 20,020,600.68
0.47 5,611,686.50 2,652,168.99

0.55 5,611,686.50 3,093,442.18
69.60 67,222.60 4,678,692.96
10.10 42,625.70 430,519.57
4.00 78,205.50 312,822.00
Jumlah 11,167,645.70
24.16 119,269.60 2,881,553.54

24.16 51,792.38 1,251,303.78
14.80 46,134.25 682,786.90
Jumlah 4,815,644.22
0.51 7,245,425.00 3,662,753.62

0.38 529,396.75 199,608.83
2.00 283,480.00 566,960.00
6.00 86,921.80 521,530.80
2.00 56,743.00 113,486.00
Jumlah 5,064,339.25
2.00 231,802.75 463,605.50
2.00 228,625.00 457,250.00
4.00 215,962.50 863,850.00
2.00 170,645.00 341,290.00
Jumlah 2,125,995.50
11.20 184,546.73 2,066,923.32

40.21 42,969.60 1,727,652.93
24.16 42,969.60 1,038,145.54
20.00 39,647.80 792,956.00
Jumlah 5,625,677.78
4.00 61,150.00 244,600.00

1.33 47,300.00 63,066.67
0.20 284,980.00 56,996.00
Jumlah 364,662.67
2.40 972,983.50 2,335,160.40

12.00 65,846.28 790,155.36
0.60 998,700.53 599,220.32
Jumlah 3,724,536.08
0.40 1,175,780.51 470,312.20

10.00 330,863.50 3,308,635.00
9.05 136,407.88 1,234,536.90
Jumlah 5,013,484.11
Total Jumlah II 69,750,791.95
3.00 15,000.00 45,000.00

3.00 15,000.00 45,000.00
5.00 50,000.00 250,000.00
2.00 150,000.00 300,000.00
10.00 500,000.00 5,000,000.00
11.00 650,000.00 7,150,000.00
12.00 1,000,000.00 12,000,000.00
1.00 650,000.00 650,000.00

10.00 75,000.00 750,000.00

1.00 500,000.00 500,000.00
1.00 1,000,000.00 1,000,000.00

LOKASI : 0
DESA : BATUMERAH
HARGA
NO. URAIAN SATUAN
(Rp.)
A UPAH
1 Mandor OH 196,000.00
B BAHAN
6 Pasir Urug M3 217,100.00
13 Semen PC (Kg) Kg 1,509.50
15 Air Liter 507.50
23 Cat Kayu Kg 63,555.00
24 Plamir Kg 17,840.00
29 Kuas Tangan 4 " Bh 24,530.00
37 Kayu Klas I M3 7,255,000.00
38 Kayu Klas II M3 2,917,000.00
50 Tegel Keramik 20 / 25 Bh 3,801.14
51 Tegel Keramik 20 / 20 Bh 3,345.00
58 MCB 6A Bh 234,150.00
59 Kabel NYM 3 x 2.5 mm M 16,725.00
65 Sekring Bh 78,050.00
66 Kabel NYY 3x2,5 M' 16,725.00
69 Lem Kayu Kg 8,362.50
70 Pipa PVC 1/2" M' 4,181.25
80 T Dooz Bh 7,247.50
82 Lasdop Bh 5,575.00
C ALAT
1 Pakuel Bh 90,000.00
2 Skop Bh 85,000.00
5 Martil Bh 50,000.00
6 Selang M' 15,000.00

N ANGGARAN BIAYA
JUMLAH
VOLUME
(Rp.)
5.62 1,101,258.20
8.42 1,439,426.43
59.23 8,588,471.86
25.27 3,664,138.27
10.00 1,450,000.00
131.70 9,877,162.81
TOTAL II 26,120,457.56
- -
482.48 1,075,923.26
- -
2,928.92 680,213.56
5.66 1,573,555.39
2,327.84 462,242.91
1.31 283,445.76
3.32 652,935.17
2,561.15 3,866,049.94
14.56 259,750.40
594.12 301,516.53
- -
448.41 4,922,381.45
95.03 1,043,175.50
204.31 2,242,856.87
16.74 727,732.96
6.44 1,076,528.04
- -
5.20 330,486.00
3.00 53,520.00
6.44 179,421.34
7.40 247,530.00
- -
80.00 1,784,000.00
- -
- -
6.00 367,950.00
2.00 33,450.00
- -
- -
2.79 8,136,061.62
- -
15.54 606,448.50
9.06 686,929.20
2.00 401,400.00
- -
- -
- -
74.26 1,034,943.00
- -
- -
26.09 639,914.12
0.72 22,224.18
- -
- -
48.72 3,259,368.00
3.03 219,599.25
- -
- -
14.00 1,966,860.00
- -
- -
0.40 2,230.00
- -
0.62 5,173.39
2.00 8,362.50
- -
4.00 211,850.00
2.00 133,800.00
- -
- -
- -
2.00 51,290.00
- -
2.00 33,450.00
2.00 14,495.00
4.00 66,900.00
12.00 66,900.00
- -
- -
- -
4.00 72,000.00
TOTAL II 45,130,334.39
- -
3.00 270,000.00
3.00 255,000.00
5.00 50,000.00
- -
2.00 100,000.00
10.00 150,000.00
11.00 165,000.00
12.00 600,000.00
TOTAL III 1,590,000.00
- -
1.00 150,000.00
1.00 500,000.00
1.00 650,000.00
1.00 1,000,000.00
1.00 1,000,000.00
TOTAL IV 3,300,000.00
GRAND TOTAL 76,140,791.95
ANALISA
HARGA SATUAN
No. Uraian Kegiatan
(Rp.)

0.100 OH Pekerja 75,000.00
0.050 OH Mandor 196,000.00
0.100 OH Pekerja 75,000.00
0.100 OH Tukang Kayu 145,000.00
0.005 OH Mandor 196,000.00
0.012 M3 Kayu Klas II 2,917,000.00
0.007 M3 Kayu Klas II 2,917,000.00
0.100 OH Pekerja 75,000.00
0.100 OH Tukang Kayu 145,000.00
0.005 OH Mandor 196,000.00
0.210 M3 Kayu Klas II 2,917,000.00
10.500 Kg Semen PC (Kg) 1,509.50
0.030 M3 Pasir Pasang 278,000.00
0.750 OH Pekerja 75,000.00
0.025 OH Mandor 196,000.00
0.500 OH Pekerja 75,000.00
0.050 OH Mandor 196,000.00
0.250 OH Pekerja 75,000.00
0.025 OH Mandor 196,000.00
0.300 OH Pekerja 75,000.00
0.010 OH Mandor 196,000.00
1.200 M3 Pasir Urug 217,100.00
0.780 OH Pekerja 75,000.00
0.390 OH Tukang Kayu 145,000.00
0.039 OH Mandor 196,000.00
1.200 M3 Batu Kali 278,000.00
0.432 M3 Pasir Urug 217,100.00
1.500 OH Pekerja 75,000.00
0.750 OH Tukang Kayu 145,000.00
0.075 OH Mandor 196,000.00
1.200 M3 Batu Kali 278,000.00
163.000 Kg Semen PC (Kg) 1,509.50
0.520 M3 Pasir Pasang 278,000.00
1.200 OH Pekerja 75,000.00
0.200 OH Tukang Kayu 145,000.00
0.060 OH Mandor 196,000.00
230.000 Kg Semen PC (Kg) 1,509.50
200.000 Liter Air 507.50
1.650 OH Pekerja 75,000.00
0.275 OH Tukang Kayu 145,000.00
0.083 OH Mandor 196,000.00
326.000 Kg Semen PC (Kg) 1,509.50
215.000 Liter Air 507.50
0.520 OH Pekerja 75,000.00
0.260 OH Tukang Kayu 145,000.00
0.026 OH Mandor 196,000.00
0.520 OH Pekerja 75,000.00
0.260 OH Tukang Kayu 145,000.00
0.026 OH Mandor 196,000.00
0.660 OH Pekerja 75,000.00
0.330 OH Tukang Kayu 145,000.00
0.030 OH Mandor 196,000.00
0.015 M3 Kayu Klas II 2,917,000.00
0.660 OH Pekerja 75,000.00
0.330 OH Tukang Kayu 145,000.00
0.030 OH Mandor 196,000.00
0.018 M3 Kayu Klas II 2,917,000.00
0.660 OH Pekerja 75,000.00
0.330 OH Tukang Kayu 145,000.00
0.030 OH Mandor 196,000.00
0.015 M3 Kayu Klas II 2,917,000.00
0.660 OH Pekerja 75,000.00
0.330 OH Tukang Kayu 145,000.00
0.033 OH Mandor 196,000.00
0.020 M3 Kayu Klas II 2,917,000.00
An. 2007 6.17. Pembesian 1 kg dengan besi polos atau besi ulir
0.007 OH Pekerja 75,000.00
0.007 OH Tukang Kayu 145,000.00
0.0004 OH Mandor 196,000.00
1.050 Kg #N/A #N/A
0.015 Kg Kawat Ikat 25,087.50
.4.1.1.17 .0 Pembesian 10 Kg dengan besi 16
0.070 OH Pekerja 75,000.00
0.070 OH Tukang Kayu 145,000.00
0.0040 OH Mandor 196,000.00
0.150 Kg Kawat Ikat 25,087.50
.4.1.1.17 .1 Pembesian 10 Kg dengan besi 12, 10.656 Kg
0.070 OH Pekerja 75,000.00
0.070 OH Tukang Kayu 145,000.00
0.0040 OH Mandor 196,000.00
0.150 Kg Kawat Ikat 25,087.50
0.070 OH Pekerja 75,000.00
0.070 OH Tukang Kayu 145,000.00
0.0040 OH Mandor 196,000.00
0.150 Kg Kawat Ikat 25,087.50
0.070 OH Pekerja 75,000.00
0.070 OH Tukang Kayu 145,000.00
0.0040 OH Mandor 196,000.00
0.150 Kg Kawat Ikat 25,087.50
0.100 OH Pekerja 75,000.00
0.050 OH Mandor 196,000.00
0.300 OH Pekerja 75,000.00
0.100 OH Tukang Kayu 145,000.00
0.015 OH Mandor 196,000.00
24.000 Bh Batako 2,230.00
11.500 Kg Semen PC (Kg) 1,509.50
0.043 M3 Pasir Pasang 278,000.00
0.300 OH Pekerja 75,000.00
0.150 OH Tukang Batu 145,000.00
0.015 OH Mandor 196,000.00
6.240 Kg Semen PC (Kg) 1,509.50
0.024 M3 Pasir Pasang 278,000.00
0.300 OH Pekerja 75,000.00
0.150 OH Tukang Batu 145,000.00
0.015 OH Mandor 196,000.00
7.776 Kg Semen PC (Kg) 1,509.50
0.023 M3 Pasir Pasang 278,000.00
0.200 OH Pekerja 75,000.00
0.100 OH Tukang Batu 145,000.00
0.010 OH Mandor 196,000.00
3.250 Kg Semen PC (Kg) 1,509.50
0.250 OH Pekerja 75,000.00
0.125 OH Tukang Batu 145,000.00
0.013 OH Mandor 196,000.00
6.630 Bh Tegel Keramik 40/40 13,937.50
9.800 Kg Semen PC (Kg) 1,509.50
0.045 M3 Pasir Pasang 278,000.00
0.900 OH Pekerja 75,000.00
0.450 OH Tukang Batu 145,000.00
0.045 OH Mandor 196,000.00
21.200 Bh Tegel Keramik 20 / 25 3,801.14
9.300 Kg Semen PC (Kg) 1,509.50
0.018 M3 Pasir Pasang 278,000.00
0.270 OH Pekerja 75,000.00
0.135 OH Tukang Batu 145,000.00
0.014 OH Mandor 196,000.00
26.500 Bh Tegel Keramik 20 / 20 3,345.00
10.400 Kg Semen PC (Kg) 1,509.50
0.045 M3 Pasir Pasang 278,000.00
7.000 OH Pekerja 75,000.00
21.000 OH Tukang Batu 145,000.00
0.350 OH Mandor 196,000.00
1.100 M3 Kayu Klas II 2,917,000.00
1.000 Kg Lem Kayu 8,362.50
1.000 OH Pekerja 75,000.00
3.000 OH Tukang Batu 145,000.00
0.050 OH Mandor 196,000.00
0.040 M3 Kayu Klas II 2,917,000.00
0.500 M3 Lem Kayu 8,362.50
0.800 OH Pekerja 75,000.00
2.400 OH Tukang Batu 145,000.00
0.040 OH Mandor 196,000.00
0.024 M3 Kayu Klas II 2,917,000.00
0.300 M3 Lem Kayu 8,362.50
4.000 OH Pekerja 75,000.00
12.000 OH Tukang kayu 145,000.00
0.200 OH Mandor 196,000.00
1.100 M3 Kayu Kelas II 2,917,000.00
15.000 M' Besi Strip 6,597.50
0.800 Bh Paku 12 cm 24,530.00
4.000 OH Pekerja 75,000.00
12.000 OH Tukang kayu 145,000.00
0.200 OH Mandor 196,000.00
1.100 M3 Kayu Kelas II 2,917,000.00
15.000 M' Besi Strip 6,597.50
0.800 Bh Paku 12 cm 24,530.00
0.200 OH Pekerja 75,000.00
0.450 OH Tukang Batu 145,000.00
0.050 OH Mandor 196,000.00
1.488 M' C - 75, 0.8 24,251.25
2.232 M' C - 75, 0.6 20,906.25
28.000 Bh Baut 5,575.00
1.600 Bh Dynabolt 7,805.00
5.400 M' Talang jurai 64,670.00
0.120 OH Pekerja 75,000.00
0.060 OH Tukang Batu 145,000.00
0.006 OH Mandor 196,000.00
0.120 OH Pekerja 75,000.00
0.060 OH Tukang Batu 145,000.00
0.006 OH Mandor 196,000.00
0.110 OH Pekerja 75,000.00
0.220 OH Tukang Batu 145,000.00
0.005 OH Mandor 196,000.00
0.011 M3 Kayu Klas II 2,917,000.00
0.200 OH Pekerja 75,000.00
0.300 OH Tukang Batu 145,000.00
0.010 OH Mandor 196,000.00
0.016 M3 Kayu Klas II 2,917,000.00
0.070 OH Pekerja 75,000.00
0.100 OH Tukang Batu 145,000.00
0.005 OH Mandor 196,000.00
0.375 Lbr Tripleks 4 mm 75,820.00
0.021 OH Pekerja 75,000.00
0.021 OH Tukang Batu 145,000.00
0.001 OH Mandor 196,000.00
3.300 OH Pekerja 75,000.00
1.100 OH Tukang Batu 145,000.00
0.160 OH Mandor 196,000.00
1.000 Bh Kloset Duduk 1,672,500.00
0.010 OH Pekerja 75,000.00
0.100 OH Tukang Batu 145,000.00
0.005 OH Mandor 196,000.00
1.000 Bh Kran Air 3/4 25,087.50
0.025 Bh Seal Tape 8,920.00
0.010 OH Pekerja 75,000.00
0.100 OH Tukang Batu 145,000.00
0.005 OH Mandor 196,000.00
0.081 OH Pekerja 75,000.00
0.135 OH Tukang Batu 145,000.00
0.004 OH Mandor 196,000.00
1.200 M' Pipa PVC dia. 1/2" 7,805.00
0.010 OH Pekerja 75,000.00
0.500 OH Tukang Batu 145,000.00
0.005 OH Mandor 196,000.00
0.010 OH Pekerja 75,000.00
0.500 OH Tukang Batu 145,000.00
0.005 OH Mandor 196,000.00
0.015 OH Pekerja 75,000.00
0.150 OH Tukang Batu 145,000.00
0.001 OH Mandor 196,000.00
1.000 Bh Engsel Pintu 4" 61,325.00
0.010 OH Pekerja 75,000.00
0.100 OH Tukang Batu 145,000.00
0.001 OH Mandor 196,000.00
0.100 OH Pekerja 75,000.00
0.200 OH Tukang Batu 145,000.00
0.001 OH Mandor 196,000.00
0.100 OH Pekerja 75,000.00
0.200 OH Tukang Batu 145,000.00
0.001 OH Mandor 196,000.00
0.015 OH Pekerja 75,000.00
0.150 OH Tukang Batu 145,000.00
0.008 OH Mandor 196,000.00
1.000 Ljr Pipa PVC 1/2" 4,181.25
6.000 Bh Lasdop 5,575.00
0.200 Roll Benang 5,575.00
1.000 Bh T Dooz 7,247.50
2.000 Bh Isolator 16,725.00
PASANG STOP KONTAK
PASANG SAKLAR GANDA
PASANG VITTING
PASANG KABEL NYY
1.000 M Kabel NYY 3x2,5 16,725.00
1.0000 Unit MCB 6A 234,150.00
1.0000 Unit Sekring 78,050.00
0.020 OH Pekerja 75,000.00
0.063 OH Tukang Batu 145,000.00
0.003 OH Mandor 196,000.00
0.100 Kg Politur 27,875.00
0.260 Kg Cat Tembok 43,485.00
0.070 OH Pekerja 75,000.00
0.009 OH Tukang Batu 145,000.00
0.003 OH Mandor 196,000.00
0.200 Kg Menie Kayu 33,450.00
0.150 Kg Plamir 17,840.00
0.170 Kg Menie Kayu 33,450.00
0.260 Kg Cat Kayu 63,555.00
0.320 OH Pekerja 75,000.00
0.200 OH Tukang Batu 145,000.00
0.060 OH Mandor 196,000.00
1.000 M2 Paving Block 16,725.00
1.000 Bh Pakuel 15,000.00
1.000 Bh Skop 15,000.00
1.000 Bh Gerobak Dorong -
1.000 Bh Martil 150,000.00
1.000 M' Selang 500,000.00
1.000 M' Administrasi + Dokumentasi 1,000,000.00

1.000 Bh Prasasti 500,000.00
ANALISA
JUMLAH
(Rp.)
17,300.00
7,500.00
9,800.00
80,603.60
7,500.00
14,500.00
1,710.00
980.00
35,004.00
490.60
20,419.00
840,863.75
7,500.00
14,500.00
1,710.00
980.00
37,910.00
612,570.00
7,359.00
15,849.75
8,340.00
15,676.25
100,350.00
18,118.75
61,150.00
56,250.00
4,900.00
47,300.00
37,500.00
9,800.00
259,810.00
18,750.00
4,900.00
236,160.00
284,980.00
22,500.00
1,960.00
260,520.00
556,750.20
58,500.00
56,550.00
6,669.00
7,644.00
333,600.00
93,787.20
972,983.50
112,500.00
108,750.00
12,825.00
14,700.00
333,600.00
246,048.50
144,560.00
998,700.53
90,000.00
29,000.00
3,420.00
11,760.00
347,185.00
177,324.29
238,511.24
101,500.00
1,175,780.51
123,750.00
39,875.00
4,788.00
16,268.00
492,097.00
150,914.29
238,975.72
109,112.50
168,208.50
39,000.00
37,700.00
4,446.00
5,096.00
74,050.00
7,359.00
557.50
177,464.75
39,000.00
37,700.00
4,446.00
5,096.00
83,306.25
7,359.00
557.50
330,863.50
49,500.00
47,850.00
5,130.00
5,880.00
74,050.00
9,812.00
1,115.00
43,755.00
49,171.50
44,600.00
339,614.50
49,500.00
47,850.00
5,130.00
5,880.00
74,050.00
9,812.00
1,115.00
52,506.00
49,171.50
44,600.00
420,063.50
49,500.00
47,850.00
5,130.00
5,880.00
74,050.00
9,812.00
1,115.00
43,755.00
49,171.50
133,800.00
439,537.00
49,500.00
47,850.00
5,643.00
6,468.00
55,537.50
9,812.00
1,115.00
58,340.00
49,171.50
156,100.00
#N/A
525.00
1,015.00
119.70
78.40
#N/A
376.31
136,407.88
5,250.00
10,150.00
1,197.00
784.00
115,263.75
3,763.13
136,407.88
5,250.00
10,150.00
1,197.00
784.00
115,263.75
3,763.13
136,407.88
5,250.00
10,150.00
1,197.00
784.00
115,263.75
3,763.13
136,407.88
5,250.00
10,150.00
1,197.00
784.00
115,263.75
3,763.13
17,300.00
7,500.00
9,800.00
124,483.25
22,500.00
14,500.00
1,710.00
2,940.00
53,520.00
17,359.25
11,954.00
65,846.28
22,500.00
21,750.00
2,565.00
2,940.00
9,419.28
6,672.00
67,886.87
22,500.00
21,750.00
2,565.00
2,940.00
11,737.87
6,394.00
38,075.88
15,000.00
14,500.00
1,710.00
1,960.00
4,905.88
184,546.73
18,750.00
18,125.00
2,223.00
2,548.00
92,405.63
14,793.10
12,510.00
23,192.00
283,501.04
67,500.00
65,250.00
7,695.00
8,820.00
80,584.09
14,038.35
5,004.00
34,609.60
190,715.10
20,250.00
19,575.00
2,394.00
2,744.00
88,642.50
15,698.80
12,510.00
28,900.80
7,245,425.00
525,000.00
3,045,000.00
359,100.00
68,600.00
3,208,700.00
30,662.50
8,362.50
691,961.25
75,000.00
435,000.00
51,300.00
9,800.00
116,680.00
4,181.25
529,396.75
60,000.00
348,000.00
41,040.00
7,840.00
70,008.00
2,508.75
5,611,686.50
300,000.00
1,740,000.00
205,200.00
39,200.00
3,208,700.00
98,962.50
19,624.00
5,611,686.50
300,000.00
1,740,000.00
205,200.00
39,200.00
3,208,700.00
98,962.50
19,624.00
692,314.61
15,000.00
65,250.00
1,710.00
9,800.00
36,085.86
46,662.75
156,100.00
12,488.00
349,218.00
67,222.60
9,000.00
8,700.00
1,026.00
1,176.00
46,830.00
490.60
42,625.70
9,000.00
8,700.00
1,026.00
1,176.00
21,742.50
981.20
78,205.50
8,250.00
31,900.00
3,762.00
980.00
32,087.00
1,226.50
119,269.60
15,000.00
43,500.00
5,130.00
1,960.00
47,547.10
6,132.50
51,792.38
5,250.00
14,500.00
1,710.00
980.00
28,432.50
919.88
46,134.25
1,575.00
3,045.00
342.00
196.00
40,976.25
2,714,670.00
247,500.00
159,500.00
1,710.00
31,360.00
1,672,500.00
602,100.00
43,250.50
750.00
14,500.00
1,710.00
980.00
25,087.50
223.00
59,195.00
750.00
14,500.00
1,710.00
980.00
41,255.00
38,194.00
6,075.00
19,575.00
2,394.00
784.00
9,366.00
283,480.00
750.00
72,500.00
8,550.00
980.00
200,700.00
86,581.14
750.00
72,500.00
8,550.00
980.00
3,801.14
86,921.80
1,125.00
21,750.00
2,565.00
156.80
61,325.00
56,083.00
750.00
14,500.00
1,710.00
98.00
39,025.00
56,743.00
7,500.00
29,000.00
3,420.00
98.00
16,725.00
53,398.00
7,500.00
29,000.00
3,420.00
98.00
13,380.00
46,520.50
1,125.00
21,750.00
2,565.00
1,568.00
19,512.50
231,802.75
145,000.00
4,181.25
33,450.00
1,115.00
7,247.50
33,450.00
7,359.00
228,625.00
145,000.00
16,725.00
66,900.00
215,962.50
145,000.00
18,000.00
52,962.50
170,645.00
145,000.00
25,645.00
165,070.00
145,000.00
20,070.00
172,875.00
145,000.00
27,875.00
161,725.00
145,000.00
16,725.00
161,725.00
145,000.00
16,725.00
457,200.00
145,000.00
234,150.00
78,050.00
42,969.60
1,500.00
9,135.00
1,026.00
490.00
2,787.50
16,725.00
11,306.10
39,647.80
5,250.00
1,305.00
1,026.00
490.00
6,690.00
2,676.00
5,686.50
16,524.30
81,485.00
24,000.00
29,000.00
11,760.00
16,725.00
15,000.00
15,000.00
50,000.00
-
150,000.00
500,000.00
650,000.00
1,000,000.00
75,000.00
75,000.00
150,000.00
500,000.00
650,000.00
1,000,000.00
1,000,000.00

LOKASI : 0
DESA : BATUMERAH
HARGA SATUAN
NO. URAIAN SATUAN
(Rp.)
A UPAH
1 Mandor OH 196,000.00
B BAHAN
1 Kayu Klas I M3 7,255,000.00
2 Kayu Klas II M3 2,917,000.00
7 Pasir Urug M3 217,100.00
10 Batu Kali M3 278,000.00
14 Batako Bh 2,230.00
18 Semen PC (Kg) Kg 1,509.50
20 Air Liter 507.50
25 C - 75, 0.8 M' 24,251.25
26 C - 75, 0.6 M' 20,906.25
27 Baut Bh 5,575.00
33 Cat Kayu Kg 63,555.00
34 Plamir Kg 17,840.00
39 Kuas Tangan 4 " Bh 24,530.00
45 Kaca 3 mm M2 133,800.00
46 Kaca 5 mm M2 167,250.00
56 Tegel Keramik 20 / 25 Bh 3,801.14
57 Tegel Keramik 20 / 20 Bh 3,345.00
64 MCB 6A Bh 234,150.00
65 Kabel NYM 3 x 2.5 mm M 16,725.00
71 Taekwood 90 x 210 cm Lbr 105,925.00
72 Pipa PVC dia. 3" M' 46,830.00
73 Pipa PVC dia. 1/2" M' 7,805.00
77 Kran Air 3/4 Bh 25,087.50
78 Kran Air 1/2 Bh 25,087.50
83 Sekring Bh 78,050.00
84 Kabel NYY 3x2,5 M' 16,725.00
87 Lem Kayu Kg 8,362.50
88 Pipa PVC 1/2" M' 4,181.25
98 T Dooz Bh 7,247.50
100 Lasdop Bh 5,575.00
C ALAT
1 Pakuel Bh 90,000.00
2 Skop Bh 85,000.00
5 Martil Bh 50,000.00
6 Selang M' 15,000.00
LOKASI : RT 008
DESA : WAIHERU

01. GALIAN TANAH
Galian Tanah Untuk Septik
2.3 1.65 1.80 1.65 x
1.65
2.30
03. URUGAN PASIR
0.05
2.30
04. BETON BERTULANG
Beton Bertulang Utk Plat Penutup
0.60 0.11 0.60 0.60 x

0.11
0.6
Beton Bertulang Utk Plat Septik
0.1 2.30 0.10 1.80 2.30 x
2.30
Pasangan Batu Bata

2.0 1.5 4 2.0 x
1.5
2
0.2
06. BETON
Beton Bertulang ad. 1:2:3
0.10 2.30 0.10 1.80
2.30
07. PLESTERAN
Plesteran Sumbu Tegak/Datar
1.5 2.00 1.5 x

1.50
2.0
VOLUME PEKERJAAN

(M) ( M2 ) ( M3 )
2.3 3.80 6.83
2.30 x 0.05 0.115 0.207
0.11 0.07 0.04
Jumlah Conopi 1 0.04
0.10 Plat Septik 0.23 0.41

1.5 3.00

2.30 x 0.10 0.23 0.41
2.0 3.00
PERHITUNGAN VO
LOKASI : RT 008
DESA : WAIHERU
Pembesiaan
No. Lokasi /
Urut STA
Atas Bawah Besi
01. Pembesian Plat Septik
0.03 0.03 0.03 0.03 2.40

2.40
0.03 0.03 0.03 0.03 1.80

1.80
02. Pembesian Plat Penutup Septik
0.03 0.03 0.64

0.07 0.5 0.07
0.03 0.03
0.03 0.03 0.64

0.07 0.5 0.07
0.03 0.03
ITUNGAN VOLUME PEKERJAAN

2.46 0.1 1.80 18 44.28 4 2.00 8
1.86 0.1 2.40 24 44.64 4 1.00 4
0.70 0.1 0.60 6 4.20 0 1.00 0.4
0.70 0.1 0.60 6 4.20 0 1.00 0.4
Besi dia. 10 13
DESA : BATUMERAH


= 4 + 4 + + +
+ + + + +
= 8 M
Panjang Sumbu Datar

= 2+ 2 + 2 + 0.8 + 0.8 + 0.8 +
+ + +
= 8.4 M
= 8 + 8.4
= 16.4 M
PEKERJAAN TANAH
01. Galian Tanah
0.4 0.4 16.40 0.40 x
0.40
0.40
03. Urugan Pasir Bawa Pondasi 0.40 0.05 (8.60)
0.05
0.40
0.05
4
0.05
0.40

0.20 4.00 0.20 2.80
0.08 0.40 0.08 16.40
0.4

0.40 0.15 16.40
0.15
0.40

0.20
0.20 0.40 0.70 16.40 (
0.70
0.40
Sumbu Tegak
4.0 2.85 4.0 x
Kosen Ventilasi
2.85 0.30 x
Kosen Pintu
1.32 x
Kosen Jendelah
4
0.1
4.0 2.85 4.0 x
Kosen Ventilasi
2.85 0.30 x
Kosen Pintu
1.32 x
Kosen Jendelah
4.0 0.58 x
0.1
2.0 2.85 2.0 x
Kosen Ventilasi
2.85 0.30 x
Kosen Pintu
0.72 x
Kosen Jendelah
2 0.58 x
0.1
2.0 2.85 2.0 x
Kosen Ventilasi
2.85 0.30 x
Kosen Pintu
1.32 x
Kosen Jendelah
2 0.58 x
0.1
2.0 2.85 2.0 x
Kosen Ventilasi
2.85 0.30 x
Kosen Pintu
0.72 x
Kosen Jendelah
2 0.58 x
0.1
Bak Kecil
1.40 0.7 1.4 x

0.7
0.1
1.40
TOTAL PASANGAN
04. Beton Bertulang
8O 12
0.15 0.15 0.15 2.85 0.15 x
` 10 - 15
Kolom 15/15
0.15
4O 12
0.15 0.20 14.00 0.15 x
0.20 O 8 - 20
0.15 Sloof 15/20
5O 12
0.20 0.15 0.20 14.00 0.15 x
O 8 - 10
Balok 15/20
0.15 `
0.05 0.00 0.05
Rabat Beton Tumbuk Utk Lantai
0.05 4.00 0.05 2.00
4.00
Rabat Beton Tumbuk Selasar

VOLUME PEKERJAAN

(M) ( M2 ) ( M3 )
0.4 0.16 2.62
0.40 x 0.05 0.02 (0.17)
4.00 x 0.05 0.2 0.56
0.40 x 0.05 0.02 0.33

4.00 x 0.20 0.8 2.24
0.40 x 0.08 0.032 0.52
0.40 x 0.15 0.06 0.98
0.20 + 0.40 ) 0.70 0.21 3.44

x
2
2.9 11.40
Kosen Ventilasi
0.15 x 8 0.36
Kosen Pintu
2.16 x 2 5.70
Kosen Jendelah
0.00
2.9 11.40
Kosen Ventilasi
0.3 x 6 0.54
Kosen Pintu
2.16 x 1 2.85
Kosen Jendelah
1.52 x 6 5.29
2.9 5.70
Kosen Ventilasi
0.3 x 2 0.18
Kosen Pintu
2.16 x 2 3.11
Kosen Jendelah
1.52 x 1 0.88
2.9 5.70
Kosen Ventilasi
0.3 x 0 0.00
Kosen Pintu
2.16 x 0 0.00
Kosen Jendelah
1.52 x 0 0.00
2.9 5.70
Kosen Ventilasi
0.3 x 0 0.00
Kosen Pintu
2.16 x 0 0.00
Kosen Jendelah
1.52 x 1 0.88

0.7 x 1.0 0.98
21.08
0.15 0.02 0.06
0.20 0.03 0.42
0.20 0.03 0.42
0.00 x 0.05 0 -
4.00 x 0.05 0.2 0.40

DESA : BATUMERAH
Pembesiaan
No. Lokasi /
Urut STA
Atas Bawah Besi
01 Pembesian Kolom
0.03 0.03 0.03 0.03 3.70

3.70
4 O 12 0.03 0.03 0.48

0.12 O 8 - 10
0.12
Pembesian Sloof
0.03 0.03 0.03 0.03 30.00

30.00
5 O 16 0.03 0.03 0.80

0.23
O 8 - 15
0.17
Pembesian Balok
0.03 0.03 0.03 0.03 40.00

40.00
4 O 12 0.03 0.03 0.80

0.23
O 8 - 15
0.17
02.
Pembesiaan
No. Lokasi /
Urut STA
Atas Bawah Besi
03.
0.03 0.03 0.03 0.03 1.00

1
4 O 16 0.03 0.03 0.68

0.17 O 10 - 15
0.17
Plat Lantai
0.03 0.03 0.03 0.03 1.00

1.00
0.03 0.03 0.03 0.03 1.00

1.00
N VOLUME PEKERJAAN

3.76 4.00 15.04 1.4 6.00 8
0.54 0.10 3.32 33 17.928 1.6 6.00 10
30.06 5.00 150.30 14 1.00 14
0.86 0.15 30.00 200 172.000 16 1.00 16
40.06 5.00 200.30 18 1.00 18
0.86 0.15 30.00 200 172.000 16 1.00 16

1.06 8.00 8.48 0.8 8.00 6
0.74 0.15 1.00 7 4.933 0.4 8.00 4
1.06 0.2 1.00 5 5.30 0 8.00 4
1.06 0.2 1.00 5 5.30 0 8.00 4

Rab MCK

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Rab MCK

Diunggah oleh

Hak Cipta:

Format Tersedia

DAFTAR UPAH DAN HARGA BAHAN

No. KEBUTUHAN UPAH/BAHAN SAT

HARGA PPN PPh 22 PPh 21 ONGKOS ANGKUT

7,000,000.00 105,000.00 75,000.00

25 BAHAN LAMPU JALAN DAN ARMATURE

27 PINTU DAN PAGAR

PEKERJAAN : PEMBANGUNAN GEDUNG PAUD

A PEKERJAAN PERSIAPAN 1,90

B PEMBANGUNAN GEDUNG PAUD 123,12

E PEKERJAAN AKHIR 2,25

NILAI KONSTRUKSI 130,01

DISETUJUI OLEH DIVERIFIKASI OLEH DIBUAT OLEH

USMAN ELY, SP RAHMAT HADI AFANDI

PEKERJAAN : PEMBANGUNAN GEDUNG PAUD

NO. JENIS PEKERJAAN TEM SATUAN

B PEMBANGUNAN GEDUNG PAUD

II PASANGAN DAN PLESTERAN

III PEKERJAAN BETON BERTULANG

IV PEKERJAAN KAYU DAN ATAP

VII PEKERJAAN LANTAI KERAMIK & PENGECATAN

HARGA JUMLAH HARGA

1.00 150,000.00 150,000.00

1.60 61,150.00 97,840.00

94.87 124,483.25 11,810,074.48

1.94 1,175,780.51 2,285,717.31

0.54 5,611,686.50 3,015,806.28

28.20 119,269.60 3,363,402.72

0.56 7,245,425.00 4,046,703.18

64.32 184,546.73 11,870,045.35

3.00 90,000.00 270,000.00

1.00 650,000.00 650,000.00

10.00 75,000.00 750,000.00

PEKERJAAN : PEMBANGUNAN GEDUNG PAUD

D OPERASIONAL DAN BIAYA LAIN-LAIN

A.2.2.1.9 Pembersihan 1 m² lapangan & perataan

1.000 Ls Biaya Pmbersihan Awal 75,000.00

1.000 Ls Biaya Pembersihan Akhir 75,000.00

PEKERJAAN : PEMBANGUNAN GEDUNG PAUD

No. Lokasi / Lebar Perhitun

RUMAH Panjang Sumbu Tegak

Panjang Sumbu Datar

Total Panjang sumbu ( Tegak + Datar )

01. Galian Tanah

Galian Tanah Untuk Pondasi

0.8 0.2 10.00 0.20 x

02. Urugan Tanah 1/4

03. Urugan Pasir Bawa Pondasi

04. Urugan Pasir Bawa Lantai 5.00 0.05 10.00

Urugan Pasir Lantai Selasar 0.80 0.05 31.60

05. Urugan Tanah dibawah Lantai

0.20 5.00 0.20 10.00

Urugan Tanah di bawa Selasar

0.08 0.80 0.08 31.60

PEKERJAAN PASANGAN & BETON

01. Timbrisan Batu Kali

02. Pas. Pondasi Batu Kali ad. 1:5

03. Pasangan Batu Bata ad. 1:5

10.0 3.32 10.0 x

Pasangan Batu Bata 2

10.0 3.32 10.0 x

Pasangan Batu Bata 3

5.0 3.32 5.0 x

Pasangan Batu Bata 4