PEMERINTAH KABUPATEN BREBES

KECAMATAN LOSARI
DESA RANDUSARI

DAFTAR HARGA SATUAN UPAH DAN BAHAN

KEGIATAN FISIK DD TAHUN 2018

I HARGA SATUAN UPAH

HARGA HARGA
NO URAIAN SATUAN PPn PPh 11,5% KETERANGAN
DASAR (Rp) SATUAN(Rp) *)
1 2 3 4 5=11,5/100x(4) 6 7
1 Pekerja oh 65,000 7,475 72,475.00
2 Tukang oh 81,000 9,315 90,315.00
3 Kepala Tukang oh 89,000 10,235 99,235.00
4 Mandor oh 94,000 10,810 104,810.00
powered by suryagembira@gmail.com
II HARGA SATUAN BAHAN
HARGA DASAR HARGA
NO JENIS BAHAN SATUAN PPn PPh 11,5% KETERANGAN
(Rp) SATUAN(Rp) *)
1 2 3 4 5=11,5/100x(4) 6 7

1 Batu belah 15/20 m³ 234,000.00 26,910.00 260,910.00

2 Batu pecah 2/3 m³ 412,000.00 47,380.00 459,380.00
3 Pasir pasang / beton m³ 174,100.00 20,021.50 194,121.50
4 Besi beton polos kg 9,800.00 1,127.00 10,927.00
5 Kawat bendrat kg 17,200.00 1,978.00 19,178.00
6 Portland Cement kg 1,340.00 154.10 1,494.10
7 Bata merah lokal bh 1,000.00 115.00 1,115.00
8 Paku biasa 2"-5" kg 13,600.00 1,564.00 15,164.00
9 Kaso btg 21,000.00 2,415.00 23,415.00
10 Multiplek 9 mm lbr 124,000.00 14,260.00 138,260.00
11 Bambu btg 18,000.00 2,070.00 20,070.00
12 Keramik 60x60 m² 95,000.00 10,925.00 105,925.00
13 etrnit m² 18,800.00 2,162.00 20,962.00
14 Holow btg 23,000.00 2,645.00 25,645.00
15 Calsiboard lbr 65,000.00 7,475.00 72,475.00
16 Cat tembok kg 51,000.00 5,865.00 56,865.00
17 Kaca plos m² 95,000.00 10,925.00 105,925.00

Keterangan :
*) Harga satuan bahan sudah termasuk PPn PPh 11,5%

........................, 2018
Mengetahui : Dibuat oleh :
Kepala Desa ................ Ketua Panitia Pelaksana Kegiatan Fisik

........................... ...................................

Telah diperiksa Oleh :

Petugas Asistensi
Dinas Pekerjaan Umum Kab. Brebes
 .........................................
NIP. ..............................................
 KECAMATAN : Losari Kab. Brebes Paud

No Gambar Sketsa Uraian Perhitungan

 KECAMATAN : Losari Kab. Brebes Paud

No Gambar Sketsa Uraian Perhitungan

1 PONDASI PASANGAN BATU 1 Pc : 4 Psr
A. Galian Tanah
H= 0.50 m' V = 0.60 x 0.50 x 21.00
Panjang : 21 m' = 6.30
25
B. Pasangan Batu 1:4
V = 0.25 + 0.60 x 0.50 x 21
2
H = 4.46

60

A. Galian Tanah
H= 0.20 m' V = 0.60 x 0.20 x 11.00
Panjang : 11 m' = 1.32

B. Pasangan Batu 1:4

V = 0.25 + 0.60 x 0.20 x 11
2
= 0.94

2 SLOOF 15/15
Panjang Sloof 32.00 m A Beton 1 : 2 : 3
V.1 = 0.15 x 0.15 x 32.00 = 0.720
4Ф8

Ф 6 - 20 B Penulangan
15

Potongan Ф Panjang Juml Total Panjang Berat kg/m' Total Berat (kg)
15
8 32.00 4 128.00 0.39 50.13

15 6 0.6 161 96.60 0.22 21.41

0 15
Jumlah berat 71.55

C Bekisting
V.1 = 0.15 x 2 x 32 = 9.6

Dipakai 2 kali 9.60 : 2 = 4.80

3 KOLOM 15 X 15
Tinggi kolom 3.5 m
Jumlah kolom 11 bh
A Beton 1 : 2 : 3
V.1 = 0.15 x 0.15 x 3.50 x 11
= 0.87
4Ф8
B Penulangan
Ф 6 - 20 400
Potongan Ф Panjang Juml Total Panjg Berat kg/m' Total Berat (kg)

8 3.50 4 14.00 0.39 5.48

15 6 0.8 18.5 14.80 0.22 3.28

15 15
4Ф8 Jumlah berat per titik 8.76
Jumlah berat 11.00 x 8.76 = 96.40
Ф 6 - 20 15 C Bekisting
V.1 = 0.15 x 4 x 3.50 x 11
15 = 23.10 m2
 KECAMATAN : Losari Kab. Brebes Paud

No Gambar Sketsa Uraian Perhitungan

Dipakai 2 kali 23.10 : 2 = 11.55
4 DINDING BATU BATA a. Luas dinding
No. Tinggi Panjang Jumlah Luas
1 3.50 x 28.00 x 1 = 98.00
2 3.50 x 7.00 x 1 = 24.50
3 x x = -
4 x x = -
5 x x = -
total 122.50

b Pengurangan lubang pintu/jendela

No. Tinggi Panjang Jumlah Luas
1 1.40 x 1.40 x 1 = 1.96
2 2.50 x 1.00 x 1 = 2.50
3 2.10 x 1.50 x 1 = 3.15
4 x x = -
total 7.61

Luas dinding netto = 114.89

5 RINGBALK 15/15
Panjang Ringbalk 32.00 m A Beton 1 : 2 : 3
V.1 = 0.15 x 0.15 x 32.00 = 0.720
4Ф8

Ф 6 - 20 B Penulangan
15

Potongan Ф Panjang Juml Total Panjang Berat kg/m' Total Berat (kg)
15
8 32.00 4 128.00 0.39 50.13

15 6 0.6 161 96.60 0.22 21.41

0 15
Jumlah berat 71.55

C Bekisting
V.1 = 0.15 x 2 x 32 = 9.6

Dipakai 2 kali 9.60 : 2 = 4.80

6 PAS. LANTAI KERAMIK uk. 60x60 cm
1 Ruang 7.00 x 7.00 = 49.00
2 Teras 2.00 x 7.00 = 14.00
JUMLAH = 63.00

7 PASANG PLAFON ETERNIT 1 Ruang 7.00 x 7.00 = 49.00

2 Teras 2.00 x 7.00 = 14.00
JUMLAH = 63.00

Plafon Dalam :
Balok Induk 5/7
5 x 10 50.00 m'
5x7 35.00 m'

Balok Anak 4/6

4x7 28.00 m'

Plafon Luar :
Balok Induk 5/7
2 x 42 84.00 m'

Kayu Kalimantan 4/6 1.000

 KECAMATAN : Losari Kab. Brebes Paud

No Gambar Sketsa Uraian Perhitungan

Kayu Kalimantan 5/7 1.000
Paku 0.060
Pekerja 0.210
Tukang 0.600
Mandor 0.010
Triplek 120/240 (3 mm) 0.300

8 PEKERJAAN KUSEN PINTU DAN JENDELA

0,70
V = ( ( 2 x 2.34 ) + ( 2.62 x 2 ) + ( 1.68 x 2 ) + ( 1.56 ) )
x 1 x 0.06 x 0.12
0,50
P = ( ( 2 x 2.34 ) + ( 2.62 x 2 ) + ( 1.68 x 2 ) + ( 1.5 6 ) ) x 1

1,00 Kusen Pintu = ( ( 2.62 x 2 ) + ( 1 x 2 ) ) x 2 x 0,06 x 0,12

V = ( ( 1.68 x 4 ) + ( 3 x 2.4 ) ) x 2 x 0.06 x 0.12

P = ( ( 1.68 x 4 ) + ( 3 x 2.4 ) ) x 2
0,50

V = ( ( 2 x 2.4 ) + ( 4 x 0.62 ) ) x 6 x 0.06 x 0.12

2,00 P = ( ( 2 x 2.4 ) + ( 4 x 0.62 ) ) x 6

Jalusi 2/10 cm V = 9.36 x 4 x 0.02 x 0.10

Kayu Kalimantan 6/12 1.000

0,90 Papan Kayu 2/10 1.000
Paku 10 cm 1.250
0,70
Lem Kayu 1.500
Pekerja 6.000
0,50 Tukang 18.000
Mandor 0.300

1,00

0,70

0,50

V = ( ( 0.90 x 4 ) + ( 2.00 x 2 ) ) x 3 x 0.04 x 0.12

P = ( ( 0.90 x 4 ) + ( 2.00 x 2 ) ) x 3

Triplek 2mm

2,00 V = ( ( 0.70 x 2 ) + ( 1.00 x 2 ) ) x 4 x 0.04 x 0.12

P = ( ( 0.70 x 2 ) + ( 1.00 x 2 ) ) x 4

0,90 Kaca Jendela 4mm L = ( 0.50 x 0.8 ) x 4

( 0.70 x 1.0 ) x 2
Kaca 4mm 1.200
1,00 Kayu Kalimantan 4/12 1.000
Paku 1.250
Lem Kayu 1.500
Pekerja 6.000
 KECAMATAN : Losari Kab. Brebes Paud

No Gambar Sketsa Uraian Perhitungan

Tukang 18.000
0,70
Mandor 0.300
Triplek 2mm

9 PEKERJAAN ATAP KUDA KUDA

Kayu 8/12
( 4,10 x 2 ) + ( 2,10 x 3 ) + ( 7 ) + ( 3,7 ) x 2

Kayu Kalimantan 8/12 1.000

Paku 3.000
4.00 Pekerja 6.000
4.00 Tukang 20.000
2.10
Mandor 0.300
2.00
7.00
Besi Strip 5 mm 15.000

10 PEKERJAAN ATAP
Memasang Konstruksi Gording/Nok (m3) V = 0.08 x 0.12 x 9 x 7
Panjang Atap = 9 m
Kayu Kalimantan 8/12 1
Paku 3
Pekerja 1.94
Tukang 5.8
Mandor 0.094

Memasang Rangka Atap (m2) L = ((4 x 2)*9)+(2) x 7)

Kaso 5/7 0.014

Reng 2/3 0.0036
Paku 0.025
Pekerja 0.1
Tukang 0.1
Mandor 0.005

Memasang Atap genteng (m2) L = ((4 x 2)+(2)) x 11

Genteng Press Jatiwangi 25

Pekerja 0.15
Tukang 0.08
Mandor 0.08

Memasang Atap Genteng Bubungan(m2) p = 10,5

Genteng Bubung Jatiwangi 4

Semen (PC) 0.05
Pasir Pasang 0.032
Pekerja 0.4
Tukang 0.02
Mandor 0.002

Memasang List Plank 3/20 (m') (10 x 2) + (5 x 2) + 2 x 2

Kayu Kalimantan 3/20 0.01

Paku 0.1
Pekerja 0.1
Tukang 0.175
Mandor 0.005

1 GALIAN 6.30 + 1.32

 KECAMATAN : Losari Kab. Brebes Paud

No Gambar Sketsa Uraian Perhitungan

2 BETON 1 : 2 : 3 0.72 + 0.87 + 0.72 + +

3 PEMBESIAN 71.55 + 96.40 + 71.55 + +

4 BEKISTING SLOOF 4.80

5 BEKISTING KOLOM 11.55
6 BEKISTING BALOK 4.80
BEKISTING LANTAI 3.00
7 PASANGAN BATU 1:4 4.46 + 0.94
8 PAS. BATU BATA 1/2 BATU 114.89
9 PLESTERAN 229.78
10 PAS. LANTAI KERAMIK uk. 40x40 cm 63.00
11 PASANG PLAFON ETERNIT 63.00
Paud

Volume
Paud

Volume

6.3 m3

4.46 m3

1.32 m3

0.94 m3

0.72 m3

71.55 kg

4.8 m2

0.87 m3

96.40 kg

11.55 m2
Paud

Volume

114.89 m2

0.72 m3

71.55 kg

4.8 m2

63 m2

63 m2

0.30 m3

0.07 m3

0.29 m3

0.07 m3
Paud

Volume
0.59 m3
3.78 kg
13.23 HOK
37.8 HOK
0.63 HOK
18.9 bh

0.11 m3

14.84 m'

0.11 m3

0.20 m3

27.84 m'

0.31 m3

43.73 m'

0.07 m3

0.73 m3
0.07 m3
0.87 kg
1.05 kg
4.18 HOK
12.55 HOK
0.21 HOK

0.11 m3

22.8 m'
5 lembar

0.07 m3

13.6 m'

1.6 m2
1.4 m2
3.28 m2
0.11 m3
0.22 kg
0.26 kg
1.05 HOK
Paud

Volume
3.14 HOK
0.05 HOK
3 lembar

50.4 m'
0.48 m3
14 batang
0.48 m3
1.45 kg
2.90 HOK
9.68 HOK
0.15 HOK
7.26 kg

0.60 m3
17.5 batang
0.60 m3
1.81 kg
1.17 HOK
3.51 HOK
0.06 HOK

106 m2

1.48 m3
0.38 m3
2.65 kg
10.60 HOK
10.60 HOK
0.53 HOK

110.00 m2

2750.00 buah
16.50 HOK
8.25 HOK
8.80 HOK

10.5 m'

42 buah
0.53 zak
0.34 m3
4.2 HOK
0.21 HOK
0.02 HOK

34 m'
9.84 batang
0.34 m3
3.4 kg
3.4 HOK
5.95 HOK
0.17 HOK
Paud

Volume
7.62 m3

2.31 m3

239 Kg
4.8 m2
11.55 m2
4.8 m2
3 m2
5.40 m3
114.89 m2
229.78 m2
63 m2
63 m2
 PEMERINTAH KABUPATEN KENDAL
KECAMATAN LOSARI
DESA RANDUSARI

ANALISA HARGA SATUAN PEKERJAAN 3.2

KEGIATAN FISIK DD TAHUN 2016

No Analis Kuantitas Uraian Koefisien Sat Harga Satuan (Rp) Harga (Rp)
1 SNI B.6.2 1 M3 GALIAN TANAH BIASA SEDALAM 2 M
Pekerja 0.526 OH x Rp 72,475 = Rp 38,122
Mandor 0.052 OH x Rp 104,810 = Rp 5,450
JUMLAH = Rp 43,572

7.62 M3 GALIAN TANAH BIASA SEDALAM 2 M

Pekerja 4.01 OH x Rp 72,475 = Rp 290,488
Mandor 0.40 OH x Rp 104,810 = Rp 41,530
JUMLAH = Rp 332,018

2 SNI C.6.5 1 M3 PAS. PONDASI BATU KALI 1PC : 4Psr

Batu belah 15/20 1.1 M3 x Rp 260,910 = Rp 287,001
Portland cement 163 Kg x Rp 1,494 = Rp 243,538
Pasir Pasang 0.52 M3 x Rp 194,122 = Rp 100,943
Pekerja 1.5 OH x Rp 72,475 = Rp 108,713
Tukang batu 0.6 OH x Rp 90,315 = Rp 54,189
Kepala Tukang 0.06 OH x Rp 99,235 = Rp 5,954
Mandor 0.075 OH x Rp 104,810 = Rp 7,861
JUMLAH = Rp 808,199
5.40 M3 PAS. PONDASI BATU KALI 1PC : 4Psr
Batu belah 15/20 5.93725 M3 x Rp 260,910 = Rp 1,549,088
Portland cement 879.7925 Kg x Rp 1,494 = Rp 1,314,498
Pasir Pasang 2.8067 M3 x Rp 194,122 = Rp 544,841
Pekerja 8.09625 OH x Rp 72,475 = Rp 586,776
Tukang batu 3.2385 OH x Rp 90,315 = Rp 292,485
Kepala Tukang 0.32385 OH x Rp 99,235 = Rp 32,137
Mandor 0.4048125 OH x Rp 104,810 = Rp 42,428
JUMLAH = Rp 4,362,253

3 SNI G.6.13 1 M3 MEMBUAT BETON COR 1PC : 2Ps : 3Kr

Portland cement 336.0000 Kg x Rp 1,494 = Rp 502,018
Pasir Beton 0.5400 M3 x Rp 194,122 = Rp 104,826
Batu Pecah 2/3 cm 0.8100 M3 x Rp 459,380 = Rp 372,098
Pekerja 2.0000 OH x Rp 72,475 = Rp 144,950
Tukang batu 0.3500 OH x Rp 90,315 = Rp 31,610
Kepala Tukang 0.0350 OH x Rp 99,235 = Rp 3,473
Mandor 1.0000 OH x Rp 104,810 = Rp 104,810
JUMLAH = Rp 1,263,784

2.31 M3 MEMBUAT BETON COR 1PC : 2Ps : 3Kr

Portland cement 774.9000 Kg x Rp 1,494 = Rp 1,157,778
Pasir Beton 1.2454 M3 x Rp 194,122 = Rp 241,754
Batu Pecah 2/3 cm 1.8681 M3 x Rp 459,380 = Rp 858,151
Pekerja 4.6125 OH x Rp 72,475 = Rp 334,291
Tukang batu 0.8072 OH x Rp 90,315 = Rp 72,901
Kepala Tukang 0.0807 OH x Rp 99,235 = Rp 8,010
Mandor 2.3063 OH x Rp 104,810 = Rp 241,718
JUMLAH = Rp 2,914,603

4 SNI G.6.25 1 KG PEMBESIAN DG BESI BETON POLOS

Besi beton polos 1.0500 Kg x Rp 10,927 = Rp 11,473
Kawat beton (bendrat) 0.0150 Kg x Rp 19,178 = Rp 288
Pekerja 0.0070 OH x Rp 72,475 = Rp 507
Tukang besi 0.0070 OH x Rp 90,315 = Rp 632
Kepala Tukang 0.0007 OH x Rp 99,235 = Rp 69
Mandor 0.0003 OH x Rp 104,810 = Rp 31
JUMLAH = Rp 13,001

239.50 KG PEMBESIAN DG BESI BETON POLOS

Besi beton polos 251.4715 Kg x Rp 10,927 = Rp 2,747,829
Kawat beton (bendrat) 3.5925 Kg x Rp 19,178 = Rp 68,896
Pekerja 1.6765 OH x Rp 72,475 = Rp 121,503
Tukang besi 1.6765 OH x Rp 90,315 = Rp 151,411
Kepala Tukang 0.1676 OH x Rp 99,235 = Rp 16,637
Mandor 0.0718 OH x Rp 104,810 = Rp 7,530
JUMLAH = Rp 3,113,806

5 SNI D.6.12 1 M2 PAS. BATU MERAH TB. 1/2 BATA 1 PC : 5 Psr

M.001j Batu Merah (5x11x22cm) 70.0000 Bh x Rp 1115.00 = Rp 78,050.00
M.002a Portland Cement 9.6800 Kg x Rp 1,494.10 = Rp 14,462.89
M.001a Pasir Pasang 0.0450 M3 x Rp 194,121.50 = Rp 8,735.47
L.008 Pekerja 0.3200 OH x Rp 72,475.00 = Rp 23,192.00
L.001 Tukang Batu 0.1000 OH x Rp 90,315.00 = Rp 9,031.50
L.007 Kepala Tukang 0.0100 OH x Rp 99,235.00 = Rp 992.35
L.010 Mandor 0.0150 OH x Rp 104,810.00 = Rp 1,572.15
136,036.36

114.89 M2 PAS. BATU MERAH TB. 1/2 BATA 1 PC : 5 Psr

Batu Merah (5x11x22cm) 8,042.3000 Bh x Rp 1115.00 = Rp 8,967,164.50
Portland Cement 1,112.1352 Kg x Rp 1,494.10 = Rp 1,661,641.20
Pasir Pasang 5.1701 M3 x Rp 194,121.50 = Rp 1,003,617.86
Pekerja 36.7648 OH x Rp 72,475.00 = Rp 2,664,528.88
Tukang Batu 11.4890 OH x Rp 90,315.00 = Rp 1,037,629.04
Kepala Tukang 1.1489 OH x Rp 99,235.00 = Rp 114,011.09
Mandor 1.7234 OH x Rp 104,810.00 = Rp 180,624.31
15,629,216.88

6 SNI G.6.31 1 M2 PAS. BEKISTING

M.006 Paku Biasa (2" - 5") 0.4000 Kg x Rp 15,164 = Rp 6,066
M.005g Kaso 1.3000 btg x Rp 23,415 = Rp 30,440
M.009c Multiplex 9 mm 0.3500 Lbr x Rp 138,260 = Rp 48,391
M.005s Bambu 4m 2.0000 Btg x Rp 20,070 = Rp 40,140
L.008 Pekerja 0.3200 OH x Rp 72,475 = Rp 23,192
L.002 Tukang Kayu 0.3300 OH x Rp 90,315 = Rp 29,804
L.007 Kepala Tukang 0.0330 OH x Rp 99,235 = Rp 3,275
L.010 Mandor 0.0060 OH x Rp 104,810 = Rp 629
JUMLAH = Rp 181,936
 24.15 M2 PAS. BEKISTING
Paku Biasa (2" - 5") 9.6600 Kg x Rp 15,164 = Rp 146,484
Kaso 31.3950 btg x Rp 23,415 = Rp 735,114
Multiplex 9 mm 8.4525 Lbr x Rp 138,260 = Rp 1,168,643
Bambu 4m 48.3000 Btg x Rp 20,070 = Rp 969,381
Pekerja 7.7280 OH x Rp 72,475 = Rp 560,087
Tukang Kayu 7.9695 OH x Rp 90,315 = Rp 719,765
Kepala Tukang 0.7970 OH x Rp 99,235 = Rp 79,085
Mandor 0.1449 OH x Rp 104,810 = Rp 15,187
JUMLAH = Rp 4,393,746

7 SNI E.6.5 1 M2 PLESTERAN 1PC : 5Psr TB. 1,5 CM

Portland cement 4.3200 Kg x Rp 1,494.10 = Rp 6,454.51
Pasir Pasang 0.0220 M3 x Rp 194,121.50 = Rp 4,270.67
Pekerja 0.2000 OH x Rp 72,475.00 = Rp 14,495.00
Tukang batu 0.1500 OH x Rp 90,315.00 = Rp 13,547.25
Kepala Tukang 0.0150 OH x Rp 99,235.00 = Rp 1,488.53
Mandor 0.0100 OH x Rp 104,810.00 = Rp 1,048.10
JUMLAH = Rp 41,304.06

230 M2 PLESTERAN 1PC : 5Psr TB. 1,5 CM

Portland cement 992.6496 Kg x Rp 1,494.10 = Rp 1,483,117.77
Pasir Pasang 5.0552 M3 x Rp 194,121.50 = Rp 981,315.24
Pekerja 45.9560 OH x Rp 72,475.00 = Rp 3,330,661.10
Tukang batu 34.4670 OH x Rp 90,315.00 = Rp 3,112,887.11
Kepala Tukang 3.4467 OH x Rp 99,235.00 = Rp 342,033.27
Mandor 2.2978 OH x Rp 104,810.00 = Rp 240,832.42
JUMLAH = Rp 9,490,846.91

8 1 M3 PEKERJAAN ATAP KUDA KUDA

Kayu Kalimantan 8/12 1.0000 m3 x Rp 6,100,000.00 = Rp 6,100,000.00
Paku 3.0000 kg x Rp 15,164.00 = Rp 45,492.00
Pekerja 6.0000 HOK x Rp 72,475.00 = Rp 434,850.00
Tukang 20.0000 HOK x Rp 90,315.00 = Rp 1,806,300.00
Mandor 0.3000 HOK x Rp 104,810.00 = Rp 31,443.00
Besi Strip 5 mm 15.0000 kg x Rp 20,000.00 = Rp 300,000.00
JUMLAH = Rp 8,718,085.00

0.48 M3 PEKERJAAN ATAP KUDA KUDA

Kayu Kalimantan 8/12 0.4838 m3 x Rp 6,100,000.00 = Rp 2,951,424.00
Paku 1.4515 kg x Rp 15,164.00 = Rp 22,010.85
Pekerja 2.9030 HOK x Rp 72,475.00 = Rp 210,397.82
Tukang 9.6768 HOK x Rp 90,315.00 = Rp 873,960.19
Mandor 0.1452 HOK x Rp 104,810.00 = Rp 15,213.38
Besi Strip 5 mm 7.2576 kg x Rp 20,000.00 = Rp 145,152.00
JUMLAH = Rp 4,218,158.25

9 1.00 M3 Memasang Konstruksi Gording/Nok (m3)

Kayu Kalimantan 8/12 1.0000 m3 x Rp 6,100,000.00 = Rp 6,100,000.00
Paku 3.0000 kg x Rp 15,164.00 = Rp 45,492.00
Pekerja 1.9400 HOK x Rp 72,475.00 = Rp 140,601.50
Tukang 5.8000 HOK x Rp 90,315.00 = Rp 523,827.00
Mandor 0.0940 HOK x Rp 104,810.00 = Rp 9,852.14
JUMLAH = Rp 6,819,772.64

0.60 M3 Memasang Konstruksi Gording/Nok (m3)

Kayu Kalimantan 8/12 0.6048 m3 x Rp 6,100,000.00 = Rp 3,689,280.00
Paku 1.8144 kg x Rp 15,164.00 = Rp 27,513.56
Pekerja 1.1733 HOK x Rp 72,475.00 = Rp 85,035.79
Tukang 3.5078 HOK x Rp 90,315.00 = Rp 316,810.57
Mandor 0.0569 HOK x Rp 104,810.00 = Rp 5,958.57
JUMLAH = Rp 4,124,598.49

10 1.00 M2 Memasang Rangka Atap (m2)

Kaso 5/7 0.0140 m3 x Rp 6,100,000.00 = Rp 85,400.00
Reng 2/3 0.0036 m3 x Rp 6,100,000.00 = Rp 21,960.00
Paku 0.0250 kg x Rp 15,164.00 = Rp 379.10
Pekerja 0.1000 HOK x Rp 72,475.00 = Rp 7,247.50
Tukang 0.1000 HOK x Rp 90,315.00 = Rp 9,031.50
Mandor 0.0050 HOK x Rp 104,810.00 = Rp 524.05
JUMLAH = Rp 124,542.15

106.00 M3 Memasang Rangka Atap (m2)

Kaso 5/7 1.4840 m3 x Rp 6,100,000.00 = Rp 9,052,400.00
Reng 2/3 0.3816 m3 x Rp 6,100,000.00 = Rp 2,327,760.00
Paku 2.6500 kg x Rp 15,164.00 = Rp 40,184.60
Pekerja 10.6000 HOK x Rp 72,475.00 = Rp 768,235.00
Tukang 10.6000 HOK x Rp 90,315.00 = Rp 957,339.00
Mandor 0.5300 HOK x Rp 104,810.00 = Rp 55,549.30
JUMLAH = Rp 13,201,467.90

11 1 M2 Memasang Atap genteng (m2)

Genteng Press Jatiwangi 25.0000 buah x Rp 1,500.00 = Rp 37,500.00
Pekerja 0.1500 HOK x Rp 72,475.00 = Rp 10,871.25
Tukang 0.0750 HOK x Rp 90,315.00 = Rp 6,773.63
Mandor 0.0800 HOK x Rp 104,810.00 = Rp 8,384.80
JUMLAH = Rp 63,529.68

110.00 M2 Memasang Atap genteng (m2)

Genteng Press Jatiwangi 2750.0000 buah x Rp 1,500.00 = Rp 4,125,000.00
Pekerja 16.5000 HOK x Rp 72,475.00 = Rp 1,195,837.50
Tukang 8.2500 HOK x Rp 90,315.00 = Rp 745,098.75
Mandor 8.8000 HOK x Rp 104,810.00 = Rp 922,328.00
JUMLAH = Rp 6,988,264.25

12 1 M Memasang Atap Genteng Bubungan(m')

Genteng Bubung Jatiwan 4.0000 buah x Rp 3,500.00 = Rp 14,000.00
Semen (PC) 0.0500 zak x Rp 53,000.00 = Rp 2,650.00
Pasir Pasang 0.0320 m3 x Rp 194,121.50 = Rp 6,211.89
Pekerja 0.4000 HOK x Rp 72,475.00 = Rp 28,990.00
Tukang 0.0200 HOK x Rp 90,315.00 = Rp 1,806.30
Mandor 0.0020 HOK x Rp 104,810.00 = Rp 209.62
JUMLAH = Rp 53,867.81

10.50 M Memasang Atap Genteng Bubungan(m')

Genteng Bubung Jatiwan 42.0000 buah x Rp 3,500.00 = Rp 147,000.00
Semen (PC) 0.5250 zak x Rp 53,000.00 = Rp 27,825.00
Pasir Pasang 0.3360 m3 x Rp 194,121.50 = Rp 65,224.82
Pekerja 4.2000 HOK x Rp 72,475.00 = Rp 304,395.00
Tukang 0.2100 HOK x Rp 90,315.00 = Rp 18,966.15
 Mandor 0.0210 HOK x Rp 104,810.00 = Rp 2,201.01
JUMLAH = Rp 565,611.98
13 SNI - L.6.47a 1 M2 PAS. LANTAI KERAMIK uk. 60x60 cm
Ubin Keramik 60 x 60 c 1.0000 m2 x Rp 105,925.00 = Rp 105,925.00
Portland Cement 11.3800 Kg x Rp 1,494.10 = Rp 17,002.86
Pasir Pasang 0.0420 M3 x Rp 194,121.50 = Rp 8,153.10
Semen Warna 1.5000 Kg x Rp 1,494.10 = Rp 2,241.15
Pekerja 0.6200 OH x Rp 72,475.00 = Rp 44,934.50
Tukang Batu 0.3500 OH x Rp 90,315.00 = Rp 31,610.25
Kepala Tukang 0.0350 OH x Rp 99,235.00 = Rp 3,473.23
Mandor 0.0300 OH x Rp 104,810.00 = Rp 3,144.30
JUMLAH 216,484.39

63.00 M2 PAS. LANTAI KERAMIK uk. 60x60 cm

Ubin Keramik 60 x 60 c 63.0000 m2 x Rp 105,925.00 = Rp 6,673,275.00
Portland Cement 716.9400 Kg x Rp 1,494.10 = Rp 1,071,180.05
Pasir Pasang 2.6460 M3 x Rp 194,121.50 = Rp 513,645.49
Semen Warna 94.5000 Kg x Rp 1,494.10 = Rp 141,192.45
Pekerja 39.0600 OH x Rp 72,475.00 = Rp 2,830,873.50
Tukang Batu 22.0500 OH x Rp 90,315.00 = Rp 1,991,445.75
Kepala Tukang 2.2050 OH x Rp 99,235.00 = Rp 218,813.18
Mandor 1.8900 OH x Rp 104,810.00 = Rp 198,090.90
JUMLAH 13,638,516.32

14 Dihit. 1 m3 PEKERJAAN KUSEN PINTU DAN JENDELA

Kayu Kalimantan 6/12 1.0000 m3 x Rp 6,100,000.00 = Rp 6,100,000.00
Papan Kayu 2/10 1.0000 m3 x Rp 7,200,000.00 = Rp 7,200,000.00
Paku 10 cm 1.2500 kg x Rp 15,164.00 = Rp 18,955.00
Lem Kayu 1.5000 kg x Rp 15,000.00 = Rp 22,500.00
Pekerja 6.0000 HOK x Rp 72,475.00 = Rp 434,850.00
Tukang 18.0000 HOK x Rp 99,235.00 = Rp 1,786,230.00
Mandor 0.3000 HOK x Rp 104,810.00 = Rp 31,443.00
JUMLAH = Rp 15,593,978.00

0.73 m3 PEKERJAAN KUSEN PINTU DAN JENDELA

Kayu Kalimantan 6/12 0.7281 m3 x Rp 6,100,000.00 = Rp 4,441,541.76
Papan Kayu 2/10 0.7281 m3 x Rp 7,200,000.00 = Rp 5,242,475.52
Paku 10 cm 0.9102 kg x Rp 15,164.00 = Rp 13,801.54
Lem Kayu 1.0922 kg x Rp 15,000.00 = Rp 16,382.74
Pekerja 4.3687 HOK x Rp 72,475.00 = Rp 316,623.68
Tukang 13.1062 HOK x Rp 99,235.00 = Rp 1,300,592.65
Mandor 0.2184 HOK x Rp 104,810.00 = Rp 22,894.33
JUMLAH = Rp 11,354,312.21

15 A.4.6.2.17 P5 1 m² Pemasangan Kaca Bening Polos tebal 8 mm

Kaca Bening Polos tebal 1.1000 m² x Rp 105,925.00 = Rp 116,517.50
Pekerja 0.0300 OH x Rp 72,475.00 = Rp 2,174.25
Tukang 0.0700 OH x Rp 90,315.00 = Rp 6,322.05
Kepala Tukang 0.0070 OH x Rp 99,235.00 = Rp 694.65
Mandor 0.0040 OH x Rp 104,810.00 = Rp 419.24
JUMLAH 126,127.69

3.28 m² Pemasangan Kaca Bening Polos tebal 8 mm

Kaca Bening Polos tebal 3.6080 m² x Rp 105,925.00 = Rp 382,177.40
Pekerja 0.0984 OH x Rp 72,475.00 = Rp 7,131.54
Tukang 0.2296 OH x Rp 90,315.00 = Rp 20,736.32
Kepala Tukang 0.0230 OH x Rp 99,235.00 = Rp 2,278.44
Mandor 0.0131 OH x Rp 104,810.00 = Rp 1,375.11
JUMLAH 413,698.81

16 Dihit. 1 m² PASANG PLAFON ETERNIT

Kayu Kalimantan 4/6 1.0000 m3 x Rp 6,100,000.00 = Rp 6,100,000.00
Kayu Kalimantan 5/7 1.0000 m3 x Rp 6,100,000.00 = Rp 6,100,000.00
Paku 0.0600 kg x Rp 15,164.00 = Rp 909.84
Pekerja 0.2100 HOK x Rp 72,475.00 = Rp 15,219.75
Tukang 0.6000 HOK x Rp 99,235.00 = Rp 59,541.00
Mandor 0.0100 HOK x Rp 104,810.00 = Rp 1,048.10
JUMLAH 12,276,718.69

63.00 m² PASANG PLAFON ETERNIT

Kayu Kalimantan 4/6 0.0700 m3 x Rp 6,100,000.00 = Rp 427,000.00
Kayu Kalimantan 5/7 0.5900 m3 x Rp 6,100,000.00 = Rp 3,599,000.00
Paku 3.7800 kg x Rp 15,164.00 = Rp 57,319.92
Pekerja 13.2300 HOK x Rp 72,475.00 = Rp 958,844.25
Tukang 37.8000 HOK x Rp 99,235.00 = Rp 3,751,083.00
Mandor 0.6300 HOK x Rp 104,810.00 = Rp 66,030.30
JUMLAH 8,859,277.47

17 Dihit.A.4.5.1.Calsi 1 m² Memasang Langit-langit Calsiboard, 120x240 cm tebal 3,5 mm

Calsiboard 120x240 cm t 0.3640 Lbr x Rp 65,000.00 = Rp 23,660.00
Paku Plafon 0.1100 Kg x Rp 17,000.00 = Rp 1,870.00
Pekerja 0.0300 OH x Rp 72,475.00 = Rp 2,174.25
Tukang 0.0700 OH x Rp 90,315.00 = Rp 6,322.05
Kepala Tukang 0.0070 OH x Rp 99,235.00 = Rp 694.65
Mandor 0.0040 OH x Rp 104,810.00 = Rp 419.24
JUMLAH 35,140.19

63.00 m² Memasang Langit-langit Calsiboard, 120x240 cm tebal 3,5 mm

Calsiboard 120x240 cm t 22.9320 Lbr x Rp 65,000.00 = Rp 1,490,580.00
Paku Plafon 6.9300 Kg x Rp 17,000.00 = Rp 117,810.00
Pekerja 1.8900 OH x Rp 72,475.00 = Rp 136,977.75
Tukang 4.4100 OH x Rp 90,315.00 = Rp 398,289.15
Kepala Tukang 0.4410 OH x Rp 99,235.00 = Rp 43,762.64
Mandor 0.2520 OH x Rp 104,810.00 = Rp 26,412.12
JUMLAH 2,213,831.66

18 A.4.7.1.10 - I.1 1 m² Pengecatan

Cat Dasar 0.1000 Kg x Rp 20,000.00 = Rp 2,000.00
Cat Penutup Interior Klas 0.3900 Kg x Rp 70,000.00 = Rp 27,300.00
Pekerja 0.0200 OH x Rp 72,475.00 = Rp 1,449.50
Tukang 0.0630 OH x Rp 90,315.00 = Rp 5,689.85
Kepala Tukang 0.0063 OH x Rp 99,235.00 = Rp 625.18
Mandor 0.0030 OH x Rp 104,810.00 = Rp 314.43
JUMLAH 37,378.96

292.78 m² Pengecatan
Cat Dasar 29.2780 Kg x Rp 20,000.00 = Rp 585,560.00
Cat Penutup Interior Klas 114.1842 Kg x Rp 50,000.00 = Rp 5,709,210.00
Pekerja 5.8556 OH x Rp 72,475.00 = Rp 424,384.61
Tukang 18.4451 OH x Rp 90,315.00 = Rp 1,665,872.82
Kepala Tukang 1.8445 OH x Rp 99,235.00 = Rp 183,040.35
Mandor 0.8783 OH x Rp 104,810.00 = Rp 92,058.82
JUMLAH 8,660,126.59
 PEMERINTAH KABUPATEN BREBES
KECAMATAN LOSARI
DESA RANDUSARI

RENCANA KEBUTUHAN BAHAN DAN TENAGA

KEGIATAN FISIK DD TAHUN 2018

Pekerjaan : Gedung Polindes 6 x 6 m SEKRETARIAT LT. BAWAH

Volume : 1 unit
Harga Satuan Harga
NO Uraian Pekerjaan Satuan Volume
Rp. Rp.
1 2 3 4 5 6
A BAHAN
1 Semen kg 1,494.10 4,476.42 6,688,215
2 Pasir pasang / beton m³ 194,121.50 16.92 3,285,173
3 Besi beton polos kg 10,927.00 251.47 2,747,829
4 Split m³ 459,380.00 1.87 858,151
5 Bendrat kg 19,178.00 3.59 68,896
6 Kaso bt 23,415.00 31.40 735,114
7 Paku Biasa (2" - 5") kg 15,164.00 9.66 146,484
8 Multiplek 9mm lb 138,260.00 8.45 1,168,643
9 Bambu bt 20,070.00 48.30 969,381
10 Batu Belah m³ 260,910.00 5.94 1,549,088
11 Ubin Keramik 40 x 40 cm m² 105,925.00 63.00 6,673,275
12 Calsiboard lbr 65,000.00 22.93 1,490,580
13 cat dasar kg 20,000.00 29.28 585,560
14 Cat kg 50,000.00 114.18 5,709,210
15 batu bata bh 1,115.00 8,042.30 8,967,165
16 Rangka Atap Baja Ringan m² 6,100,000.00 0.48 2,951,424
17 Genteng metal bh 3,500.00 42.00 147,000
18 Kusen Alumunium 3" m¹ 6,100,000.00 0.73 4,441,542
19 Skrup Fixer buah 7,200,000.00 0.73 5,242,476
20 Sealant Tube 15,164.00 0.91 13,802
21 Profil Rangka Jendela m¹ #REF! #REF! #REF!
22 Profil Siku untuk Tatapan m¹ #REF! #REF! #REF!
23 Karet Kaca m¹ #REF! #REF! #REF!
24 Kaca Bening Polos tebal 5 mm m² 105,925.00 3.61 382,177
25 Holo Meni 20x40 tebal ± 1 mm btg 6,100,000.00 0.07 427,000
26 Paku Sekrup bh 6,100,000.00 0.59 3,599,000
27 Paku Plafon kg 17,000.00 6.93 117,810
28
powered by suryagembira@gmail.com Kg 15,164.00
JUMLAH A #REF!

B UPAH
1 Pekerja OH 72,475.00 #REF! #REF!
2 Tukang OH 90,315.00 #REF! #REF!
3 Kepala Tukang OH 99,235.00 #REF! #REF!
4 Mandor OH 104,810.00 #REF! #REF!

JUMLAH B #REF!
JUMLAH A + B #REF!
JUMLAH Dibulatkan #REF!

Jatisawit, 2018
Mengetahui : Dibuat oleh :
Kepala Desa Randusari Ketua Panitia Pelaksana Kegiatan Fisik
........................................ ..........................................

Telah diperiksa Oleh :

Petugas Asistensi
Dinas pekerjaan Umum Kab. Brebes

..........................................
NIP. ............................................
 PEMERINTAH KABUPATEN BREBES
KECAMATAN LOSARI
DESA RANDUSARI

RENCANA ANGGARAN BIAYA

KEGIATAN FISIK DD TAHUN 2018

Kegiatan : Pagu Dana :

Harga Satuan DANA DD PAD (Swadaya)

No Uraian Pekerjaan Volume Sat Analisa
(Rp) (Rp) (Rp)
1 2 3 4 5 6 7 8
I JEMBATAN
1 Galian 7.62 m³ SNI B.6.2 Rp 43,572 Rp 332,018
2 Pas Batu Belah 1 : 4 5.40 m³ SNI C.6.5 Rp 808,199 Rp 4,362,253
3 Beton 1 : 2 : 3 2.31 m³ SNI G.6.13 Rp 1,263,784 Rp 2,914,603
4 Pembesian 239.50 kg SNI G.6.25 Rp 13,001 Rp 3,113,806
5 Begisting 24.15 m² SNI G.6.31 Rp 181,936 Rp 4,393,746
6 Pas batu bata 1 : 5 114.89 m² SNI D.6.12 Rp 136,036 Rp 15,629,217
7 Plesteran 229.78 m² SNI E.6.5 Rp 41,304 Rp 9,490,847
8 Pekerjaan Atap kuda2 0.48 m³ Dihitung Rp 8,718,085 Rp 4,218,158
9 Memasang Konstruksi Gording/Nok 0.60 m³ Dihitung Rp 6,819,773 Rp 4,124,598
10 Memasang Rangka Atap 106.00 m³ Dihitung Rp 124,542 Rp 13,201,468
11 Memasang Atap Genteng Bubungan 10.50 m' Dihitung Rp 53,868 Rp 565,612
12 Memasang Atap genteng 110.00 m² Dihitung Rp 63,530 Rp 6,988,264
13 Pemasangan Kusen 0.73 m' Dihit. Rp 15,593,978 Rp 11,354,312
14 Pemasangan Kaca Bening Polos tebal 8 mm 3.28 m² A.4.6.2.17 P5 Rp 126,128 Rp 413,699

JUMLAH Rp 81,102,602 Rp -
JUMLAH DIBULATKAN Rp 81,102,000 Rp -
powered by suryagembira@gmail.com
Terbilang :
52,848,400.00
Perincian Porsi Dana :
1. ADD Rp. 81,102,000.00 67,029,500.00
2. PAD / Swadaya Rp. 0.00 (14,072,500.00)
Jumlah Rp. 81,102,000.00

Randusari, 2018
Mengetahui : Dibuat Oleh :
Kepala Desa Randusari Ketua Panitia Pelaksana Kegiatan Fisik

................................................. ................................................
NIP. ............................................

Telah diperiksa Oleh :

Petugas Asistensi
Dinas pekerjaan Umum Kab. Brebes

...................................................
.............................................
TAH KABUPATEN BREBES
ECAMATAN LOSARI
DESA RANDUSARI

ANA ANGGARAN BIAYA

AN FISIK DD TAHUN 2018

81,102,000.00

JUMLAH
(Rp)
9

Rp 332,018
Rp 4,362,253
Rp 2,914,603
Rp 3,113,806
Rp 4,393,746
Rp 15,629,217
Rp 9,490,847
Rp 4,218,158
Rp 4,124,598
Rp 13,201,468
Rp 565,612
Rp 6,988,264
Rp 11,354,312
Rp 413,699

Rp 81,102,602
Rp 81,102,000

Randusari, 2018
Dibuat Oleh :
Ketua Panitia Pelaksana Kegiatan Fisik

................................................
 PEMERINTAH KABUPATEN BREBES
KECAMATAN BREBES
DESA LOSARI

RAB DAN DESAIN

PEMBANGUNAN
DESA LOSARI

BREBES
2016