REKAPITULASI

KUANTITAS DAN HARGA

Kegiatan : PROGRAM PENDIDIKAN TINGGI UNIVERSITAS MULAWARMAN
Paket Pekerjaan : RENOVASI GEDUNG WC DAN KORIDOR FAKULTAS PERTANIAN
UNIVERSITAS MULAWARMAN
Lokasi : KAMPUS UNMUL GUNUNG KELUA SAMARINDA
Sumber Dana : PNBP
Tahun Anggaran : 2021

NO JENIS PEKERJAAN JUMLAH HARGA ( Rp )

A A.PEKERJAAAN MESS L2
1. KAMAR MANDI 1(1,4 X 1,5M T.3 M) 15,925,337.86
2. KAMAR MANDI 1(1,4 X 1,6M T.3M) 13,078,378.33
3. BONGKAR PASANG KERAMIK LUAR KAMAR MANDI DAN LUAR DAPUR 16,745,406.38
4. KERAMIK LUAR 12,980,088.00

B. PEKERJAAN GREEN HOUSE 30,040,131.00

A Jumlah 88,769,341.58
B Pajak Pertambahan Nilai (PPN) = 10 % x A 8,876,934.16
C Total ( A + B ) 97,646,275.73
D Dibulatkan 97,646,275.00

Terbilang : SEMBILAN PULUH TUJUH JUTA ENAM RATUS EMPAT PULUH ENAM RIBU
DUA RATUS TUJUH PULUH LIMA RUPIAH

Samarinda, 03 Desember 2021

Penawar ,
CV. KRIDA CIPTA MANDIRI

MARIYO
Direktur
 DAFTAR KUANTITAS DAN HARGA
Kegiatan : PROGRAM PENDIDIKAN TINGGI UNIVERSITAS MULAWARMAN
Paket Kegiatan : RENOVASI GEDUNG WC DAN KORIDOR FAKULTAS PERTANIAN
UNIVERSITAS MULAWARMAN
Lokasi : KAMPUS UNMUL GUNUNG KELUA SAMARINDA
Sumber Dana : PNBP
Tahun Anggaran : 2021

HARGA SATUAN JUMLAH HARGA

NO URAIAN KEGIATAN SATUAN VOLUME UPAH+BAHAN UPAH+BAHAN
(Rp) (Rp)
1 2 3 4 5 6
A A.PEKERJAAAN MESS L2
1. KAMAR MANDI 1(1,4 X 1,5M T.3 M)
1 Bongkaran keramik lantai dan dinding m2 17.70 70,058.00 1,240,026.60
2 Bongkaran bak mandi m2 1.69 70,058.00 118,222.88
3 Bongkar closet jongkok bh 1.00 250,000.00 250,000.00
4 Plesteran dinding tbl 15 mm m2 15.60 81,292.40 1,268,161.44
5 Cor rabat lantai 1pc:2ps:3kr m3 0.32 1,372,653.00 432,385.70
6 Pasangan keramik dinding 30x60 m2 15.60 246,260.00 3,841,656.00
7 Pasangan granite tile lantai 60x60 m2 2.10 337,410.00 708,561.00
8 Pasang pipa PVC Ø 1/2" m' 6.00 27,095.25 162,571.50
9 Pasang pipa PVC Ø 2,5" m' 2.00 92,389.00 184,778.00
10 Pasang pipa PVC Ø 2" m' 4.00 68,833.50 275,334.00
11 Pasang kloset duduk bh 1.00 3,832,810.00 3,832,810.00
12 Pasang kran shower bh 1.00 411,865.00 411,865.00
13 Pasang shower mandi bh 1.00 411,865.00 411,865.00
14 Pasang floor drain bh 1.00 219,465.00 219,465.00
15 - Daun pintu panil ulin Daun 1.00 1,000,000.00 1,000,000.00
- Engsel H4 Bh 3.00 96,962.25 290,886.75
- Handle pintu Bh 1.00 326,299.00 326,299.00
- Kunci tanam Bh 1.00 538,585.00 538,585.00
16 Pasang kran belakang closet dan jet sower bh 1.00 411,865.00 411,865.00
SUBTOTAL 15,925,337.86
2. KAMAR MANDI 1(1,4 X 1,6M T.3M)
1 Bongkaran keramik lantai dan dinding m2 18.44 70,058.00 1,291,869.52
2 Bongkaran bak mandi m2 1.69 70,058.00 118,222.88
3 Bongkar closet jongkok bh 1.00 250,000.00 250,000.00
4 Plesteran dinding tbl 15 mm m2 16.20 81,292.40 1,316,936.88
5 Cor rabat lantai 1pc:2ps:3kr m3 0.34 1,372,653.00 461,211.41
6 Pasangan keramik dinding 30x60 m2 16.20 246,260.00 3,989,412.00
7 Pasangan granite tile lantai 60x60 m2 2.24 337,410.00 755,798.40
8 Pasang pipa PVC Ø 1/2" m' 6.00 27,095.25 162,571.50
9 Pasang pipa PVC Ø 2,5" m' 2.00 92,389.00 184,778.00
10 Pasang pipa PVC Ø 2" m' 2.00 68,833.50 137,667.00
11 Pasang kran shower bh 1.00 411,865.00 411,865.00
12 Pasang shower mandi bh 1.00 411,865.00 411,865.00
13 Pasang floor drain bh 1.00 219,465.00 219,465.00
14 Pasang kloset jongkok Bh 1.00 799,080.00 799,080.00
14 - Daun pintu panil ulin Daun 1.00 1,000,000.00 1,000,000.00
- Engsel H4 Bh 3.00 96,962.25 290,886.75
- Handle pintu Bh 1.00 326,299.00 326,299.00
- Kunci tanam Bh 1.00 538,585.00 538,585.00
15 Pasang kran belakang closet dan jet sower bh 1.00 411,865.00 411,865.00
SUBTOTAL 13,078,378.33
 HARGA SATUAN JUMLAH HARGA
NO URAIAN KEGIATAN SATUAN VOLUME UPAH+BAHAN UPAH+BAHAN
(Rp) (Rp)
1 2 3 4 5 6
3. BONGKAR PASANG KERAMIK LUAR KAMAR MANDI DAN LUAR DAPUR
1 Bongkaran Keramik m2 38.30 70,058.00 2,683,221.40
2 Pasangan granit 60x60 m2 38.30 337,410.00 12,922,803.00
3 pasangan bata tbl 1/2 batu camp.1pc:4pp m2 4.16 146,550.00 609,648.00
4 Plesteran 1pc:2pp m2 4.16 81,292.40 338,176.38
5 Acian m2 4.16 46,047.50 191,557.60
SUBTOTAL 16,745,406.38
4. KERAMIK LUAR
1 Pasangan keramik 50x50 M2 44.00 295,002.00 12,980,088.00
SUBTOTAL 12,980,088.00
B. PEKERJAAN GREEN HOUSE
1. Pekerjaan dinding bangunan M2 121.37 93,300.00 11,323,821.00
2. Pekerjaan atap bangunan M2 202.00 92,655.00 18,716,310.00
SUBTOTAL 30,040,131.00
 ANALISA HARGA SATUAN SNI (AHSP 2016)
Kegiatan : PROGRAM PENDIDIKAN TINGGI UNIVERSITAS MULAWARMAN
Paket Pekerjaan : RENOVASI GEDUNG WC DAN KORIDOR FAKULTAS PERTANIAN
UNIVERSITAS MULAWARMAN
Lokasi : KAMPUS UNMUL GUNUNG KELUA SAMARINDA
Sumber Dana : PNBP
Tahun Anggaran : 2021

HARGA BIAYA BIAYA JUMLAH

KODE URAIAN PEKERJAAN SATUAN UPAH BAHAN HARGA
( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6
1 m2 Bongkaran lantai dan spesi keramik
0.2300 OH Pekerja 112,000.00 25,760.00
0.2300 OH Tukang batu 157,000.00 36,110.00
0.0230 OH Kepala tukang 173,000.00 3,979.00
0.0230 OH Mandor 183,000.00 4,209.00
Total 70,058.00 70,058.00
A.4.1.1.5 1 m3 beton campuran 1pc:2ps:3kr
326.0000 kg Portland Cement 1,350.00 440,100.00
760.0000 kg Pasir beton ( kg ) 266.00 202,160.00
1,029.0000 kg koral beton kg 455.00 468,195.00
215.0000 Liter Air 66.00 14,190.00
1.6500 OH Pekerja 112,000.00 184,800.00
0.2750 OH Tukang batu 157,000.00 43,175.00
0.0280 OH Kepala tukang 173,000.00 4,844.00
0.0830 OH Mandor 183,000.00 15,189.00
Total 248,008.00 1,124,645.00 1,372,653.00
A.4.4.1.9 1 m2 dinding bata merah tebal 1/2 bata, campuran spesi 1 PC : 4 PP
70.0000 Bh Bata merah 950.00 66,500.00
11.5000 kg Portland Cement 1,350.00 15,525.00
0.0430 m3 Pasir Pasang 250,000.00 10,750.00
0.3000 OH Pekerja 112,000.00 33,600.00
0.1000 OH Tukang batu 157,000.00 15,700.00
0.0100 OH Kepala tukang 173,000.00 1,730.00
0.0150 OH Mandor 183,000.00 2,745.00
Total 53,775.00 92,775.00 146,550.00
Divisi 4 4.4.2 Pekerjaan Plesteran
A.4.4.2.13 1 m2 Plesteran 1pc;2ps,tebal 15 mm
0.1500 oh Tukang batu 157,000.00 23,550.00
0.0150 oh Kepala tukang batu 173,000.00 2,595.00
0.3000 oh Pekerja 112,000.00 33,600.00
0.0150 oh Mandor 183,000.00 2,745.00
10.2240 kg Semen 1,350.00 13,802.40
0.0200 m3 Pasir pasang 250,000.00 5,000.00
Total 62,490.00 18,802.40 81,292.40
A.4.4.2.27 1 m2 acian
3.2500 kg Portland Cement 1,350.00 4,387.50
0.2000 OH Pekerja 112,000.00 22,400.00
0.1000 OH Tukang batu 157,000.00 15,700.00
0.0100 OH Kepala tukang 173,000.00 1,730.00
0.0100 OH Mandor 183,000.00 1,830.00
Total 41,660.00 4,387.50 46,047.50
A.4.4.3.13 1 m2 Pas. Lantai Granite tile 60 x 60 cm (unpolished)
1.1160 m2 Granite tile 60 x 60 cm 213,000.00 237,708.00
9.6000 Kg Semen portland 1,350.00 12,960.00
1.5000 Kg Semen warna 17,000.00 25,500.00
0.0450 m3 Pasir pasang 250,000.00 11,250.00
0.2400 OH Pekerja 112,000.00 26,880.00
0.0120 OH Mandor 183,000.00 2,196.00
0.1200 OH Tukang batu 157,000.00 18,840.00
0.0120 OH Kepala tukang batu 173,000.00 2,076.00
Total 49,992.00 287,418.00 337,410.00
 HARGA BIAYA BIAYA JUMLAH
KODE URAIAN PEKERJAAN SATUAN UPAH BAHAN HARGA
( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6
A.4.4.3.13 1 m2 Pas. Dinding Keramik tile 30 x 60 cm (polished)
1.1000 m2 Keramik 30 x 60 cm 155,000.00 170,500.00
8.0000 Kg Semen portland 1,350.00 10,800.00
0.1300 Kg Semen warna 17,000.00 2,210.00
0.0180 m3 Pasir pasang 250,000.00 4,500.00
0.2000 OH Pekerja 112,000.00 22,400.00
0.0125 OH Mandor 183,000.00 2,287.50
0.2000 OH Tukang batu 157,000.00 31,400.00
0.0125 OH Kepala tukang batu 173,000.00 2,162.50
Total 58,250.00 188,010.00 246,260.00
A.4.4.3.13 1 m2 Pas. Lantai Keramik tile 50 x 50 cm (polished)
1.1160 m2 Keramik tile 50 x 50 cm 175,000.00 195,300.00
9.6000 Kg Semen portland 1,350.00 12,960.00
1.5000 Kg Semen warna 17,000.00 25,500.00
0.0450 m3 Pasir pasang 250,000.00 11,250.00
0.2400 OH Pekerja 112,000.00 26,880.00
0.0120 OH Mandor 183,000.00 2,196.00
0.1200 OH Tukang batu 157,000.00 18,840.00
0.0120 OH Kepala tukang batu 173,000.00 2,076.00
Total 49,992.00 245,010.00 295,002.00
A.4.6.2.2 1 Buah Pasang kunci Tanam Biasa
1.0000 Bh kunci Tanam Biasa 449,400.00 449,400.00
0.0100 Oh Pekerja 112,000.00 1,120.00
0.5000 Oh Tukang kayu 157,000.00 78,500.00
0.0500 Oh Kepala tukang 173,000.00 8,650.00
0.0050 Oh Mandor 183,000.00 915.00
Total 89,185.00 449,400.00 538,585.00
A.4.6.2.5 1 Buah Pasang Engsel Pintu
1.0000 Bh Engsel Pintu 69,000.00 69,000.00
0.0150 Oh Pekerja 112,000.00 1,680.00
0.1500 Oh Tukang kayu 157,000.00 23,550.00
0.0150 Oh Kepala tukang 173,000.00 2,595.00
0.0008 Oh Mandor 183,000.00 137.25
Total 27,962.25 69,000.00 96,962.25
A.4.6.2.12 1 Ps Pasang Door handle (handle pintu)
1.0000 Ps Door handle 233,000.00 233,000.00
0.0500 Oh Pekerja 112,000.00 5,600.00
0.5000 Oh Tukang kayu 157,000.00 78,500.00
0.0500 Oh Kepala tukang 173,000.00 8,650.00
0.0030 Oh Mandor 183,000.00 549.00
Total 93,299.00 233,000.00 326,299.00
A.5.1.1.1 1 buah Kloset Duduk
1.0000 bh Kloset Duduk 3,075,000.00 3,075,000.00
6 % x kloset Perlengkapan 184,500.00 184,500.00
3.3000 Oh Pekerja 112,000.00 369,600.00
1.1000 Oh Tukang batu 157,000.00 172,700.00
0.0100 Oh Kepala tukang 173,000.00 1,730.00
0.1600 Oh Mandor 183,000.00 29,280.00
Total 573,310.00 3,259,500.00 3,832,810.00
A.5.1.1.2 Memasang 1 buah Kloset Jongkok porselen
1.0000 bh Kloset jongkok 395,000.00 395,000.00
6.0000 Kg Semen portland 1,350.00 1,350.00
0.0100 M3 Pasir pasang 250,000.00
1.0000 Oh Pekerja 112,000.00 112,000.00
1.5000 Oh Tukang batu 157,000.00 235,500.00
0.1500 Oh Kepala tukang 173,000.00 25,950.00
0.1600 Oh Mandor 183,000.00 29,280.00
Total 402,730.00 396,350.00 799,080.00
 HARGA BIAYA BIAYA JUMLAH
KODE URAIAN PEKERJAAN SATUAN UPAH BAHAN HARGA
( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6
A.5.1.1.19 1 bh Jet shower
1.0000 bh Jet Shower 340,000.00 340,000.00
0.0250 bh Seal tape 4,400.00 110.00
0.0100 Oh Pekerja 112,000.00 1,120.00
0.4000 Oh Tukang batu 157,000.00 62,800.00
0.0400 Oh Kepala tukang 173,000.00 6,920.00
0.0050 Oh Mandor 183,000.00 915.00
Total 71,755.00 340,110.00 411,865.00
A.5.1.1.14 Memasang 1 bh floor drain
1.0000 m' Floor drain 200,000.00 200,000.00
0.0100 Oh Pekerja 112,000.00 1,120.00
0.1000 Oh Tukang batu 157,000.00 15,700.00
0.0100 Oh Kepala tukang 173,000.00 1,730.00
0.0050 Oh Mandor 183,000.00 915.00
Total 19,465.00 200,000.00 219,465.00
A.5.1.1.25 Memasang pipa PVC type AW diameter 1/2"
1.2000 m1 Pipa PVC diameter 1/2" 7,875.00 9,450.00
0.3500 % dari harga bahan (perlengkapan) 2,756.25 2,756.25
0.0360 Oh Pekerja 112,000.00 4,032.00
0.0600 Oh Tukang batu 157,500.00 9,450.00
0.0060 Oh Kepala tukang 173,250.00 1,039.50
0.0020 Oh Mandor 183,750.00 367.50
Total 14,889.00 12,206.25 27,095.25
A.5.1.1.29 Memasang pipa PVC type AW diameter 2"
1.2000 m1 Pipa PVC diameter 2" 30,000.00 36,000.00
0.3500 % dari harga bahan (perlengkapan) 10,500.00 10,500.00
0.0540 Oh Pekerja 112,000.00 6,048.00
0.0900 Oh Tukang batu 157,500.00 14,175.00
0.0090 Oh Kepala tukang 173,250.00 1,559.25
0.0030 Oh Mandor 183,750.00 551.25
Total 22,333.50 46,500.00 68,833.50
A.5.1.1.29 Memasang pipa PVC type AW diameter 2,5"
1.2000 m1 Pipa PVC diameter 2,5" 50,000.00 60,000.00
0.3500 % dari harga bahan (perlengkapan) 17,500.00 17,500.00
0.0360 Oh Pekerja 112,000.00 4,032.00
0.0600 Oh Tukang batu 157,500.00 9,450.00
0.0060 Oh Kepala tukang 173,250.00 1,039.50
0.0020 Oh Mandor 183,750.00 367.50
Total 14,889.00 77,500.00 92,389.00
ANALISA PEKERJAAN DINDING
0.6200 btg Kayu Kasau 30,000.00 18,600.00
0.2500 kg paku 20,000.00 5,000.00
0.5800 btg angel v 38,000.00 22,040.00
0.0500 kg baut 75,000.00 3,750.00
0.1434 Lbr Kawat harmonika 200,000.00 28,680.00
0.0500 OH Pekerja 112,000.00 5,600.00
0.0500 OH Tukang kayu 157,000.00 7,850.00
0.0050 OH Kepala tukang kayu 173,000.00 865.00
0.0050 OH Mandor 183,000.00 915.00
Total 15,230.00 78,070.00 93,300.00
ANALISA PEKERJAAN ATAP
0.9000 btg Kayu Kasau 30,000.00 27,000.00
0.3500 kg paku 20,000.00 7,000.00
0.6000 btg angel v 38,000.00 22,800.00
0.0500 kg baut 75,000.00 3,750.00
1.3500 m2 plastik uv 12,500.00 16,875.00
0.0500 OH Pekerja 112,000.00 5,600.00
0.0500 OH Tukang kayu 157,000.00 7,850.00
0.0050 OH Kepala tukang kayu 173,000.00 865.00
0.0050 OH Mandor 183,000.00 915.00
Total 15,230.00 77,425.00 92,655.00
 DAFTAR HARGA
UPAH, BAHAN DAN PERALATAN
Kegiatan : PROGRAM PENDIDIKAN TINGGI UNIVERSITAS MULAWARMAN
Paket Pekerjaan : RENOVASI GEDUNG WC DAN KORIDOR FAKULTAS PERTANIAN
UNIVERSITAS MULAWARMAN
Lokasi : KAMPUS UNMUL GUNUNG KELUA SAMARINDA
Sumber Dana : PNBP
Tahun Anggaran : 2021

NO URAIAN SATUAN HARGA SATUAN (Rp)

1 2 3 4

I TENAGA
1 Pekerja/Buruh Hari 112,000.00
2 Tukang Hari 157,000.00
3 Kepala Tukang Hari 173,000.00
4 Mandor Hari 183,000.00

II BAHAN
1 Bata merah Bh 950.00
2 Pasir pasang M3 250,000.00
3 Semen portland @50 kg/zak Kg 1,350.00
4 Semen warna Kg 17,000.00
5 Pasir beton ( kg ) kg 266.00
6 koral beton kg kg 455.00
7 Air Liter 66.00
8 Kayu Kasau btg 30,000.00
9 paku kg 20,000.00
10 angel v btg 38,000.00
11 baut kg 75,000.00
12 plastik uv M2 12,500.00
13 Kawat harmonika Lbr 200,000.00
14 Granit uk. 60x60 cm M2 213,000.00
15 Keramik uk.30x60 cm M2 155,000.00
16 Keramik uk. 50x50 cm M2 175,000.00
17 Kloset jongkok porselen Bh 395,000.00
18 Kloset duduk ex. Toto Bh 3,075,000.00
19 Kran tembok Bh 170,000.00
20 Jet shower Bh 340,000.00
21 Floor drain Bh 200,000.00
22 Seal tape Bh 4,400.00
23 Pipa PVC AW diameter 1/2" M' 7,875.00
24 Pipa PVC AW diameter 2" M' 30,000.00
25 Pipa PVC AW diameter 2,5" M' 50,000.00
26 Kunci tanam ex SES Bh 449,400.00
27 Engsel pintu Bh 69,000.00
28 Door handle Ps 233,000.00
 SPESIFIKASI BAHAN BANGUNAN

Kegiatan : PROGRAM PENDIDIKAN TINGGI UNIVERSITAS MULAWARMAN

Paket Pekerjaan : RENOVASI GEDUNG WC DAN KORIDOR FAKULTAS PERTANIAN
UNIVERSITAS MULAWARMAN
Lokasi : KAMPUS UNMUL GUNUNG KELUA SAMARINDA
Sumber Dana : PNBP
Tahun Anggaran : 2021

NO URAIAN SPESIFIKASI / MERK

1 2 4

1 Bata merah Bata lokal

2 Pasir pasang Pasir mahakam
3 Semen portland @50 kg/zak Tonasa
4 Pasir beton Pasir palu
5 koral beton Koral palu
6 Air Lokal
7 Kayu Kasau Lokal
8 Kawat harmonika Lubang besar
9 plastik uv Uv 6 %
10 Granit uk. 60x60 cm Ex. Garuda
11 Keramik uk.30x60 cm Ex. Platinum
12 Keramik uk. 50x50 cm E. KIA
13 Kloset jongkok porselen Ex.Toto
14 Kloset duduk Ex. Toto
15 Kran tembok Ex. Toto
16 Jet shower Ex. Toto
17 Floor drain Ex. Toto
18 Seal tape Lokal
19 Pipa PVC AW diameter 1/2" tipe AW Rucika
20 Pipa PVC AW diameter 2" tipe AW Rucika
21 Pipa PVC AW diameter 2,5" tipe AW Rucika
22 Kunci tanam ex. SES
23 Engsel pintu ex. SES
24 Door handle ex. SES