REKAPITULASI

HARGA PERKIRAAN SENDIRI

PEKERJAAN : Rehabilitasi Stadion 2 Desember
LOKASI : Kecamatan Kandangan

NO URAIAN PEKERJAAN JUMLAH HARGA (Rp)

I PEKERJAAN PERSIAPAN 4,750,000.00

II REHABILITASI TRIBUN UTAMA 237,173,675.77

lll REHABILTASI TRIBUN SAMPING KANAN 72,279,021.29

IV REHABILTASI TRIBUN SAMPING KIRI 72,279,021.29

V REHABILTASI TRIBUN BELAKANG 145,441,679.61

VI REHABILTASI LINTASAN LARI 372,592,053.71

VII REHABILITASI LAPANGAN SEPAK BOLA 163,701,264.29

VIII REHABILITASI LINTASAN LOMPAT JAUH 5,934,451.95

IX PEKERJAAN LAIN-LAINYA 53,892,050.48

JUMLAH 1,128,043,218.40
PPN 10% 112,804,321.84
TOTAL 1,240,847,540.24
DIBULATKAN 1,240,847,000.00

Terbilang :

Kandangan, ... Januari 2022

Dibuat Oleh,
Pejabat Pembuat Komitmen
Dinas Pemuda dan Olahraga Kab. HSS

Drs. Efran, M.AP

NIP. 19700310 199003 1 003
 HARGA PERKIRAAN SENDIRI
PEKERJAAN : Rehabilitasi Stadion 2 Desember
LOKASI : Kecamatan Kandangan

NO HARGA SATUAN
NO. URAIAN PEKERJAAN VOLUME JUMLAH HARGA (Rp)
ANALISA (Rp)

I PEKERJAAN PERSIAPAN
1 Papan Nama Proyek - 1.00 Bh 150,000.00 150,000.00
2 Pembongkaran dan Pembersihan Lokasi - 1.00 Ls 1,850,000.00 1,850,000.00
3 Rencana Keselamatan Konstruksi
Alat Pelindung Diri
- Topi Pelindung (Safety Helmet) - 10.00 bh 75,000.00 750,000.00
- Sepatu Keselamatan (Safety shoes) - 10.00 psg 125,000.00 1,250,000.00
- Sarung Tangan (Safety gloves) - 10.00 psg 25,000.00 250,000.00
- Rompi Keselamatan (Safety vest) - 10.00 bh 50,000.00 500,000.00
SUB JUMLAH 4,750,000.00
II REHABILITASI TRIBUN UTAMA
a. PEKERJAAN CAT-CATAN , LANTAI DAN PLAFOND
1 Pek. Pengecatan Tembok Lama (Bagian Dalam) XIII.3 1,871.67 m2 65,848.31 123,246,306.38
2 Pek.Pasangan Lantai keramik Uk. 40 x 40 cm XII.2 17.60 m2 366,280.41 6,446,535.13
3 Pek.Plafond Kalsiboard Rangka Lama IX.5 210.35 m2 111,739.98 23,504,504.79
4 Pek. List Gypsum - 37.00 m1 35,000.00 1,295,000.00
SUB JUMLAH 154,492,346.30
b. PEKERJAAN PINTU DAN KUNCI-KUNCIAN
1 Daun Pintu duble Kayu Lurus - 6.00 bh 950,000.00 5,700,000.00
2 Daun Pintu Kayu Lurus - 5.00 bh 656,000.00 3,280,000.00
3 Kunci Tanam Biasa XI.1 18.00 bh 318,837.50 5,739,075.00
4 Engsel Pintu 4'' XI.2 12.00 bh 63,534.63 762,415.50
5 Grendel Pintu XI.5 18.00 bh 55,944.63 1,007,003.25
6 Kunci Gembok untuk pintu gerbang tribun utama - 6.00 bh 50,000.00 300,000.00
7 Pek. Pemasangan Teralis Jendela ( Terpasang) - 4.00 m2 625,000.00 2,500,000.00
SUB JUMLAH 19,288,493.75
c. PEKERJAAN INSTALASI LISTRIK
1 Lampu TL Double - 26.00 bh 131,250.00 3,412,500.00
2 Lampu Downlight LED 5-6 watt - 18.00 bh 75,000.00 1,350,000.00
3 Saklar Ganda - 4.00 bh 78,500.00 314,000.00
4 Saklar Tunggal - 2.00 bh 74,800.00 149,600.00
5 Stop Kontak - 10.00 bh 65,600.00 656,000.00
6 Instalasi Listrik - 54.00 titik 150,000.00 8,100,000.00
SUB JUMLAH 13,982,100.00
d. PEKERJAAN SANITASI
1 Instalasi Air Kotor - 1.00 Ls 2,000,000.00 2,000,000.00
2 Instalasi Air Bersih - 1.00 Ls 1,000,000.00 1,000,000.00
SUB JUMLAH 3,000,000.00
e. PEKERJAAN PENUNJANG DISABILITAS
1 Pek. Jalur Disabilitas ( Untuk Kursi Roda)
- Pek. Galian II.1 2.40 m3 51,980.00 124,752.00
- Pek. sloof 13/13
Cor Beton Bertulang k-175 VII.12 0.64 m3 5,989,468.47 3,833,259.82
- Pek. kolom 13/13
Cor Beton Bertulang k-175 VII.13 0.37 m3 6,688,081.97 2,474,590.33
- Pek. ringbalk 13/13
Cor Beton Bertulang k-175 - 0.88 m3 5,989,468.47 5,270,732.25
- Pek. Pas. Batu Bata 1/2 Bata Camp. 1 : 4 IV.2 24.87 m2 168,896.71 4,200,461.05
- Pek. Plesteran Tebal 15 mm Camp. 1 : 4 V.2 20.37 m2 76,875.20 1,565,947.82
- Pek. Acian V.3 20.37 m2 48,633.50 990,664.40
- Pek.Urugan Tanah Dipadatkan II.4 24.60 m3 275,482.50 6,776,869.50
-Pek. Urugan Pasir Dipadatkan II.5 1.20 m3 371,059.00 445,270.80
-Pek. Cor Lantai t=7cm K-175 VII.2 1.82 m3 1,468,185.97 2,672,098.46
2 Pek. Pagar hollow 4x4 (terpasang) - 24.00 M2 400,000.00 9,600,000.00
3 Pek. Pengecatan XIII.2 44.37 m2 67,829.76 3,009,606.45
4 Pek. Pemasangan Paving Block k-175 t=8cm XII.4 21.20 m2 251,315.97 5,327,898.66
5 Pek. Pemasangan Beton Tepi + Bekisting VII.1 0.09 m3 1,317,602.01 118,584.18
SUB JUMLAH 46,410,735.72
lll REHABILTASI TRIBUN SAMPING KANAN
a. PEKERJAAN CAT-CATAN DAN PLAFOND
1 Pek. Pengecatan Tembok Lama (Bagian Dalam) XIII.3 478.90 m2 65,848.31 31,534,755.66
2 Pek.Plafond Kalsiboard Rangka Lama IX.5 18.40 m2 111,739.98 2,056,015.63
3 Pek. List Gypsum - 9.20 m1 35,000.00 322,000.00
SUB JUMLAH 33,912,771.29
b. PEKERJAAN PINTU DAN KUNCI-KUNCIAN
1 Daun Pintu Alumunium (WC) - 10.00 bh 2,185,000.00 21,850,000.00
2 Daun Pintu Alumunium - 2.00 bh 2,185,000.00 4,370,000.00
3 Kunci Gembok untuk pintu gerbang tribun samping kanan - 4.00 bh 50,000.00 200,000.00
4 Pek. Pemasangan Teralis Jendela ( Terpasang) - 5.21 m2 625,000.00 3,256,250.00
SUB JUMLAH 29,676,250.00
c. PEKERJAAN INTALASI LISTRIK
1 Lampu Downlight Philip 5-6 watt - 18.00 bh 75,000.00 1,350,000.00
2 Saklar Ganda - 8.00 bh 78,500.00 628,000.00
3 Saklar Tunggal - 2.00 bh 74,800.00 149,600.00
4 Stop Kontak - 4.00 bh 65,600.00 262,400.00
6 Instalasi Listrik - 22.00 titik 150,000.00 3,300,000.00
SUB JUMLAH 5,690,000.00
d. PEKERJAAN SANITASI
1 Instalasi Air Kotor - 1.00 Ls 2,000,000.00 2,000,000.00
2 Instalasi Air Bersih - 1.00 Ls 1,000,000.00 1,000,000.00
SUB JUMLAH 3,000,000.00
IV REHABILTASI TRIBUN SAMPING KIRI
a. PEKERJAAN CAT-CATAN DAN PLAFOND
1 Pek. Pengecatan Tembok Lama (Bagian Dalam) XIII.3 478.90 m2 65,848.31 31,534,755.66
2 Pek.Plafond Kalsiboard Rangka Lama IX.5 18.40 m2 111,739.98 2,056,015.63
3 Pek. List Gypsum - 9.20 m1 35,000.00 322,000.00
SUB JUMLAH 33,912,771.29

b. PEKERJAAN PINTU DAN KUNCI-KUNCIAN

1 Daun Pintu Alumunium (WC) - 10.00 bh 2,185,000.00 21,850,000.00
2 Daun Pintu Alumunium - 2.00 bh 2,185,000.00 4,370,000.00
6 Kunci Gembok untuk pintu gerbang tribun samping kiri - 4.00 bh 50,000.00 200,000.00
7 Pek. Pemasangan Teralis Jendela ( Terpasang) - 5.21 m2 625,000.00 3,256,250.00
SUB JUMLAH 29,676,250.00
c. PEKERJAAN INTALASI LISTRIK
1 Lampu Downlight Philip 5-6 watt - 18.00 bh 75,000.00 1,350,000.00
2 Saklar Ganda - 8.00 bh 78,500.00 628,000.00
3 Saklar Tunggal - 2.00 bh 74,800.00 149,600.00
4 Stop Kontak - 4.00 bh 65,600.00 262,400.00
6 Instalasi Listrik - 22.00 titik 150,000.00 3,300,000.00
SUB JUMLAH 5,690,000.00
d. PEKERJAAN SANITASI
1 Instalasi Air Kotor - 1.00 Ls 2,000,000.00 2,000,000.00
2 Instalasi Air Bersih - 1.00 Ls 1,000,000.00 1,000,000.00
SUB JUMLAH 3,000,000.00
V REHABILTASI TRIBUN BELAKANG
a. PEKERJAAN CAT-CATAN DAN PLAFOND
1 Pek. Pengecatan Tembok Lama (Bagian Dalam) XIII.3 567.78 m2 65,848.31 37,387,353.45
2 Pek.Plafond Kalsiboard Rangka Lama IX.5 192.00 m2 111,739.98 21,454,076.16
3 Pek. List Gypsum - 32.00 m1 35,000.00 1,120,000.00
SUB JUMLAH 59,961,429.61

b. PEKERJAAN PINTU DAN KUNCI-KUNCIAN

1 Daun Pintu Alumunium (WC) - 21.00 bh 2,185,000.00 45,885,000.00
2 Daun Pintu Alumunium - 3.00 bh 2,185,000.00 6,555,000.00
3 Kusen Alumunium 3" (WC) - 17.01 m1 105,000.00 1,786,050.00
7 Kunci Gembok untuk pintu gerbang tribun belakang - 6.00 bh 50,000.00 300,000.00
8 Pek. Pemasangan Teralis Jendela ( Terpasang) - 15.96 m2 625,000.00 9,975,000.00

SUB JUMLAH 64,501,050.00

c. PEKERJAAN INTALASI LISTRIK
1 Lampu Downlight Philip 5-6 watt - 64.00 bh 75,000.00 4,800,000.00
2 Saklar Ganda - 16.00 bh 78,500.00 1,256,000.00
3 Saklar Tunggal - 8.00 bh 74,800.00 598,400.00
4 Stop Kontak - 8.00 bh 65,600.00 524,800.00
6 Instalasi Listrik - 72.00 titik 150,000.00 10,800,000.00
SUB JUMLAH 17,979,200.00
d. PEKERJAAN SANITASI
1 Instalasi Air Kotor - 1.00 Ls 2,000,000.00 2,000,000.00
2 Instalasi Air Bersih - 1.00 Ls 1,000,000.00 1,000,000.00
SUB JUMLAH 3,000,000.00

VI REHABILTASI LINTASAN LARI

1 Pek. Galian II.1 12.66 m3 51,980.00 658,066.80
2 Pek. Pas Kanstin K-175 XII.7 910.70 m1 95,806.50 87,250,979.55
3 Pek.Urugan Tanah Dipadatkan (Tambal Sulam) II.4 20.00 m3 275,482.50 5,509,650.00
4 Pek. Gravel (t=5cm) II.4a 229.16 m3 1,180,245.00 270,464,944.20
5 Pek. Pembuatan Line (garis ) Lintasan XIII.4 150.66 m2 57,801.76 8,708,413.16
SUB JUMLAH 372,592,053.71
VII REHABILITASI LAPANGAN SEPAK BOLA
1 Pek. Normalisasi rumput Lapangan ( Tambal Sulam) XII.13 1,923.75 m2 80,068.75 154,032,257.81
2 Pek.Urugan Tanah Dipadatkan (Tambal Sulam) II.4 10.20 m3 275,482.50 2,809,921.50
3 Pek. Rehab Dinding Belakang Bangku Cadangan (Terpasang) - 1.00 Ls 3,000,000.00 3,000,000.00
4 Pek. Pembuatan Line (garis ) Sepak Bola XIII.4 61.92 m2 57,801.76 3,579,084.98
5 Patok Pengunci Jaring - 14.00 bh 20,000.00 280,000.00
SUB JUMLAH 163,701,264.29

VIII REHABILITASI LINTASAN LOMPAT JAUH

1 Pek. Galian II.1 2.45 m3 51,980.00 127,351.00
2 Pek. Pas Kanstin K-175 XII.7 24.50 m1 95,806.50 2,347,259.25
3 Pek.Urugan Tanah Dipadatkan (t=10cm) II.4 3.40 m3 275,482.50 936,640.50
4 Pek.Urugan Pasir Dipadatkan (t=20cm) II.5 6.80 m3 371,059.00 2,523,201.20
SUB JUMLAH 5,934,451.95

IX PEKERJAAN LAIN-LAINYA
1 Pek. Pintu Pagar Belakang - 9.60 m2 350,000.00 3,360,000.00
2 Lemari Ganti Lapis HPL - 20.40 m2 1,650,000.00 33,660,000.00
3 Pek. Bendera tinggi 4m (Terpasang) - 3.00 bh 750,000.00 2,250,000.00
4 Pek. Bendera (Terpasang) - 13.00 bh 750,000.00 9,750,000.00
5 Pek. Pemasangan Paving Block k-175 t=8cm ( Parkir) XII.4 18.00 m2 251,315.97 4,523,687.54
6 Pek. Pemasangan Beton Tepi + Bekisting VII.1 0.27 m3 1,290,233.12 348,362.94
SUB JUMLAH 53,892,050.48
 DAFTAR ANALISA

Kabupaten : Hulu Sungai Selatan

Tahun : 2022
NO. HARGA SAT. UPAH BAHAN JUMLAH
SAT. URAIAN PEKERJAAN
SNI ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7

I.1 1 M' Pengukuran dan pemasangan bouwplank

0.0120 M3 Kayu 5/7 2,625,000.00 - 31,500.00
0.0200 Kg Paku biasa 2'' - 5'' 27,500.00 - 550.00
0.0070 M3 Kayu papan 2/20 1,968,000.00 - 13,776.00

0.1000 Oh Tukang kayu 126,000.00 12,600.00 -

0.1000 Oh Pekerja 100,000.00 10,000.00 -
0.0100 Oh Kepala Tukang 130,000.00 1,300.00 -
0.0050 Oh Mandor 130,000.00 650.00 -
24,550.00 45,826.00 70,376.00
Overhead + Profit 3,682.50 6,873.90 10,556.40
Harga Satuan Pekerjaan 28,232.50 52,699.90 80,932.40

NO. HARGA SAT. UPAH BAHAN JUMLAH

SAT. URAIAN PEKERJAAN
SNI ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7
II. PEKERJAAN TANAH

II.1 M3 Galian Tanah Biasa Sedalam 1 meter

0.4000 Oh Pekerja 100,000.00 40,000.00
0.0400 Oh Mandor 130,000.00 5,200.00
45,200.00 - 45,200.00
Overhead + Profit 6,780.00 - 6,780.00
Harga Satuan Pekerjaan 51,980.00 - 51,980.00
II.2 M3 Galian Tanah Biasa Sedalam 2 meter
0.5260 Oh Pekerja 100,000.00 52,600.00
0.0520 Oh Mandor 130,000.00 6,760.00
59,360.00 - 59,360.00
Overhead + Profit 8,904.00 - 8,904.00
Harga Satuan Pekerjaan 68,264.00 - 68,264.00
II.3 M3 Urugan Tanah Kembali
0.1920 Oh Pekerja 100,000.00 19,200.00
0.0190 Oh Mandor 130,000.00 2,470.00
21,670.00 - 21,670.00
Overhead + Profit 3,250.50 - 3,250.50
Harga Satuan Pekerjaan 24,920.50 - 24,920.50
II.4 M3 Urugan Tanah Dipadatkan
1.2500 M3 Tanah urug pilihan 170,600.00 213,250.00
0.2500 Oh Pekerja 100,000.00 25,000.00
0.0100 Oh Mandor 130,000.00 1,300.00
26,300.00 213,250.00 239,550.00
Overhead + Profit 3,945.00 31,987.50 35,932.50
Harga Satuan Pekerjaan 30,245.00 245,237.50 275,482.50
II.4a M3 Pek. Gravel
1.0000 M3 Tanah urug pilihan 1,000,000.00 1,000,000.00
0.2500 Oh Pekerja 100,000.00 25,000.00
0.0100 Oh Mandor 130,000.00 1,300.00
26,300.00 1,000,000.00 1,026,300.00
Overhead + Profit 3,945.00 150,000.00 153,945.00
Harga Satuan Pekerjaan 30,245.00 1,150,000.00 1,180,245.00
II.5 M3 Urugan Pasir Dipadatkan
1.2000 M3 Pasir urug 242,800.00 291,360.00
0.3000 Oh Pekerja 100,000.00 30,000.00
0.0100 Oh Mandor 130,000.00 1,300.00
31,300.00 291,360.00 322,660.00
Overhead + Profit 4,695.00 43,704.00 48,399.00
Harga Satuan Pekerjaan 35,995.00 335,064.00 371,059.00
II.6 M3 Urugan Pasir Batu ( Sirtu )
1.2000 M3 Pasir Batu 200,000.00 240,000.00
0.2500 Oh Pekerja 100,000.00 25,000.00
0.0250 Oh Mandor 130,000.00 3,250.00
28,250.00 240,000.00 268,250.00
Overhead + Profit 4,237.50 36,000.00 40,237.50
Harga Satuan Pekerjaan 32,487.50 276,000.00 308,487.50
NO. HARGA SAT. UPAH BAHAN JUMLAH
SAT. URAIAN PEKERJAAN
SNI ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7
III. KONSTRUKSI PEKERJAAN PONDASI

III.1 M3 Pas. Batu Kali / Belah Camp. 1:4

1.1000 M3 Batu kali / belah 15/20 393,600.00 432,960.00
163.0000 Kg Semen PC 1,600.00 260,800.00
0.5200 M3 Pasir Beton 246,900.00 128,388.00
0.0600 Oh Kepala Tukang 130,000.00 7,800.00
0.6000 Oh Tukang batu 126,000.00 75,600.00
1.5000 Oh Pekerja 100,000.00 150,000.00
0.0750 Oh Mandor 130,000.00 9,750.00
243,150.00 822,148.00 1,065,298.00
Overhead + Profit 36,472.50 123,322.20 159,794.70
Harga Satuan Pekerjaan 279,622.50 945,470.20 1,225,092.70
III.2 M3 Pasangan Batu Kosong
1.2000 M3 Batu kali / belah 15/20 393,600.00 472,320.00
0.3000 M3 Pasir urug 242,800.00 72,840.00
0.0390 Oh Kepala Tukang 130,000.00 5,070.00
0.3900 Oh Tukang batu 126,000.00 49,140.00
0.7800 Oh Pekerja 100,000.00 78,000.00
0.0390 Oh Mandor 130,000.00 5,070.00
137,280.00 545,160.00 682,440.00
Overhead + Profit 20,592.00 81,774.00 102,366.00
Harga Satuan Pekerjaan 157,872.00 626,934.00 784,806.00
III.3 1 M2 Memasag Paving Block
44.0000 bh Paving block segi empat 2,800.00 123,200.00
0.1600 zak Semen Portland ( 40 Kg ) 80,000.00 12,800.00
0.0200 m3 Pasir pasang 246,900.00 4,938.00
0.4000 Oh Pekerja 100,000.00 40,000.00
0.0200 Oh Mandor 130,000.00 2,600.00
0.2000 Oh Tukang batu 126,000.00 25,200.00
0.0200 Oh Kepala tukang 130,000.00 2,600.00
70,400.00 140,938.00 211,338.00
Overhead + Profit 10,560.00 21,140.70 31,700.70
Harga Satuan Pekerjaan 80,960.00 162,078.70 243,038.70

NO. HARGA SAT. UPAH BAHAN JUMLAH

SAT. URAIAN PEKERJAAN
SNI ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7
IV. PEKERJAAN DINDING

IV.1 M2 Pas. Batu Bata 1/2 Bata Camp. 1 : 2

70.000 Bj Batu bata 1,000.00 70,000.00
18.9500 Kg Semen PC 1,600.00 30,320.00
0.0380 M3 Pasir Beton 246,900.00 9,382.20
0.0100 Oh Kepala Tukang 130,000.00 1,300.00
0.1000 Oh Tukang batu 126,000.00 12,600.00
0.3200 Oh Pekerja 100,000.00 32,000.00
0.0150 Oh Mandor 130,000.00 1,950.00
47,850.00 109,702.20 157,552.20
Overhead + Profit 7,177.50 16,455.33 23,632.83
Harga Satuan Pekerjaan 55,027.50 126,157.53 181,185.03
IV.2 M2 Pas. Batu Bata 1/2 Bata Camp. 1 : 4
70.000 Bj Batu bata 1,000.00 70,000.00
11.5000 Kg Semen PC 1,600.00 18,400.00
0.0430 M3 Pasir Beton 246,900.00 10,616.70
0.0100 Oh Kepala Tukang 130,000.00 1,300.00
0.1000 Oh Tukang batu 126,000.00 12,600.00
0.3200 Oh Pekerja 100,000.00 32,000.00
0.0150 Oh Mandor 130,000.00 1,950.00
47,850.00 99,016.70 146,866.70
Overhead + Profit 7,177.50 14,852.51 22,030.01
Harga Satuan Pekerjaan 55,027.50 113,869.21 168,896.71
IV.3 M2 Pas. Batu Bata 1 Bata Camp. 1 : 2
140.00 Bj Batu bata 1,000.00 140,000.00
43.5000 Kg Semen PC 1,600.00 69,600.00
0.0800 M3 Pasir Beton 246,900.00 19,752.00
0.0200 Oh Kepala Tukang 130,000.00 2,600.00
0.2000 Oh Tukang batu 126,000.00 25,200.00
0.6500 Oh Pekerja 100,000.00 65,000.00
0.0300 Oh Mandor 130,000.00 3,900.00
96,700.00 229,352.00 326,052.00
Overhead + Profit 14,505.00 34,402.80 48,907.80
Harga Satuan Pekerjaan 111,205.00 263,754.80 374,959.80
IV.4 M2 Pas. Batu Bata 1 Bata Camp. 1 : 4
140.00 Bj Batu bata 1,000.00 140,000.00
26.5500 Zak Semen PC 1,600.00 42,480.00
0.0930 M3 Pasir Beton 246,900.00 22,961.70
0.0200 Oh Kepala Tukang 130,000.00 2,600.00
0.2000 Oh Tukang batu 126,000.00 25,200.00
0.6400 Oh Pekerja 100,000.00 64,000.00
0.0300 Oh Mandor 130,000.00 3,900.00
95,700.00 205,441.70 301,141.70
Overhead + Profit 14,355.00 30,816.26 45,171.26
Harga Satuan Pekerjaan 110,055.00 236,257.96 346,312.96
IV.5 M2 Pas. Dinding Bata Hibel
8.333 Bj Batako 12,700.00 105,833.33
6.0000 Kg Semen PC 3,800.00 22,800.00
0.0100 Oh Kepala Tukang 130,000.00 1,300.00
0.1000 Oh Tukang batu 126,000.00 12,600.00
0.3200 Oh Pekerja 100,000.00 32,000.00
0.0150 Oh Mandor 130,000.00 1,950.00
47,850.00 128,633.33 176,483.33
Overhead + Profit 7,177.50 19,295.00 26,472.50
Harga Satuan Pekerjaan 55,027.50 147,928.33 202,955.83
IV.6 M2 Dinding Rabat beton / dinding simpai
0.215 zak Zak Semen 1,600.00 344.00
0.017 m3 Pasir 246,900.00 4,197.30
1.000 m2 Kawat Harmonika 30,000.00 30,000.00
1.000 m2 Lampit #REF! #REF!
0.250 kg Paku 27,500.00 6,875.00
0.020 Oh Kepala Tukang 130,000.00 2,600.00
0.200 Oh Tukang Batu 126,000.00 25,200.00
0.400 Oh Pekerja 100,000.00 40,000.00
0.020 Oh Mandor 130,000.00 2,600.00
70,400.00 #REF! #REF!
Overhead + Profit 10,560.00 #REF! #REF!
Harga Satuan Pekerjaan 80,960.00 #REF! #REF!

NO. HARGA SAT. UPAH BAHAN JUMLAH

SAT. URAIAN PEKERJAAN
SNI ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7
V. PEKERJAAN PLESTERAN

V.1 M2 Plesteran Tebal 15 mm Camp. 1 : 2

8.5200 Kg Semen PC 3,800.00 32,376.00
0.0170 M3 Pasir Beton 246,900.00 4,197.30
0.0150 Oh Kepala Tukang 130,000.00 1,950.00
0.1500 Oh Tukang batu 126,000.00 18,900.00
0.2000 Oh Pekerja 100,000.00 20,000.00
0.0100 Oh Mandor 130,000.00 1,300.00
42,150.00 36,573.30 78,723.30
Overhead + Profit 6,322.50 5,486.00 11,808.50
Harga Satuan Pekerjaan 48,472.50 42,059.30 90,531.80
V.2 M2 Plesteran Tebal 15 mm Camp. 1 : 4
5.2000 Kg Semen PC 3,800.00 19,760.00
0.0200 M3 Pasir Beton 246,900.00 4,938.00
0.0150 Oh Kepala Tukang 130,000.00 1,950.00
0.1500 Oh Tukang batu 126,000.00 18,900.00
0.2000 Oh Pekerja 100,000.00 20,000.00
0.0100 Oh Mandor 130,000.00 1,300.00
42,150.00 24,698.00 66,848.00
Overhead + Profit 6,322.50 3,704.70 10,027.20
Harga Satuan Pekerjaan 48,472.50 28,402.70 76,875.20
V.3 M2 Pekerjaan Acian
3.2500 Kg Semen PC 3,800.00 12,350.00
0.0100 Oh Kepala Tukang 130,000.00 1,300.00
0.1000 Oh Tukang batu 126,000.00 12,600.00
0.1500 Oh Pekerja 100,000.00 15,000.00
0.0080 Oh Mandor 130,000.00 1,040.00
29,940.00 12,350.00 42,290.00
Overhead + Profit 4,491.00 1,852.50 6,343.50
Harga Satuan Pekerjaan 34,431.00 14,202.50 48,633.50
NO. HARGA SAT. UPAH BAHAN JUMLAH
SAT. URAIAN PEKERJAAN
SNI ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7
VI. PEKERJAAN KAYU

VI.1 M3 Pasangan Kusen Pintu dan Jendela Ulin

1.1000 m3 Kayu Ulin 9,421,100.00 10,363,210.00
6.0000 Oh Pekerja 100,000.00 600,000.00
0.3000 Oh Mandor 130,000.00 39,000.00
20.0000 Oh Tukang kayu 126,000.00 2,520,000.00
2.0000 Oh Kepala Tukang 130,000.00 260,000.00
3,419,000.00 10,363,210.00 13,782,210.00
Overhead + Profit 512,850.00 1,554,481.50 2,067,331.50
Harga Satuan Pekerjaan 3,931,850.00 11,917,691.50 15,849,541.50
VI.2 M2 Pasangan Pintu Panil Kayu Ulin
0.0400 m3 Kayu Ulin 9,421,100.00 376,844.00
1.0000 Oh Pekerja 100,000.00 100,000.00
0.0500 Oh Mandor 130,000.00 6,500.00
2.5000 Oh Tukang kayu 126,000.00 315,000.00
0.2500 Oh Kepala Tukang 130,000.00 32,500.00
454,000.00 376,844.00 830,844.00
Overhead + Profit 68,100.00 56,526.60 124,626.60
Harga Satuan Pekerjaan 522,100.00 433,370.60 955,470.60
VI.3 M2 Pasangan Pintu Panil Kayu Setara Lanan
0.0400 m3 Kayu Setara Lanan 4,920,000.00 196,800.00
1.0000 Oh Pekerja 100,000.00 100,000.00
0.0500 Oh Mandor 130,000.00 6,500.00
2.5000 Oh Tukang kayu 126,000.00 315,000.00
0.2500 Oh Kepala Tukang 130,000.00 32,500.00
454,000.00 196,800.00 650,800.00
Overhead + Profit 68,100.00 29,520.00 97,620.00
Harga Satuan Pekerjaan 522,100.00 226,320.00 748,420.00
VI.4 M2 Pasangan Pintu dan Jendela Kaca setara Kayu Lanan
0.0350 m3 Kayu Setara Lanan 4,920,000.00 172,200.00
0.0800 Oh Pekerja 100,000.00 8,000.00
0.0400 Oh Mandor 130,000.00 5,200.00
2.0000 Oh Tukang kayu 126,000.00 252,000.00
0.2000 Oh Kepala Tukang 130,000.00 26,000.00
291,200.00 172,200.00 463,400.00
Overhead + Profit 43,680.00 25,830.00 69,510.00
Harga Satuan Pekerjaan 334,880.00 198,030.00 532,910.00
VI.5 M2 Pasangan Jalusi Mati Kusen Kayu Ulin
0.0600 m3 Kayu Ulin 9,421,100.00 565,266.00
0.1500 Kg Paku Ulin 30,000.00 4,500.00
0.0500 Oh Pekerja 100,000.00 5,000.00
0.0250 Oh Mandor 130,000.00 3,250.00
2.0000 Oh Tukang kayu 126,000.00 252,000.00
0.2000 Oh Kepala Tukang 130,000.00 26,000.00
286,250.00 569,766.00 856,016.00
Overhead + Profit 42,937.50 85,464.90 128,402.40
Harga Satuan Pekerjaan 329,187.50 655,230.90 984,418.40
VI.6 M3 Konstruksi Kuda-Kuda kayu ulin
1.100 M3 Balok ulin 9,421,100.00 10,363,210.00
0.800 Kg Paku ulin 30,000.00 24,000.00
15.000 Kg Baut, Beugel, besi Strip 6,000.00 90,000.00
1.200 Oh Kepala Tukang 130,000.00 156,000.00
12.000 Oh Tukang Kayu 126,000.00 1,512,000.00
4.000 Oh Pekerja 100,000.00 400,000.00
0.200 Oh Mandor 130,000.00 26,000.00
2,094,000.00 10,477,210.00 12,571,210.00
Overhead + Profit 314,100.00 1,571,581.50 1,885,681.50
Harga Satuan Pekerjaan 2,408,100.00 12,048,791.50 14,456,891.50
VI.7 M3 Konstruksi Kuda-Kuda kayu setara Lanan
1.100 M3 Balok setara lanan 4,920,000.00 5,412,000.00
0.800 Kg Paku biasa 27,500.00 22,000.00
15.000 Kg Baut, Beugel, besi Strip 6,000.00 90,000.00
1.200 Oh Kepala Tukang 130,000.00 156,000.00
12.000 Oh Tukang Kayu 126,000.00 1,512,000.00
4.000 Oh Pekerja 100,000.00 400,000.00
0.200 Oh Mandor 130,000.00 26,000.00
2,094,000.00 5,524,000.00 7,618,000.00
Overhead + Profit 314,100.00 828,600.00 1,142,700.00
Harga Satuan Pekerjaan 2,408,100.00 6,352,600.00 8,760,700.00
VI.8 M2 Pasangan Kasau / reng atap genteng
0.012 M3 Balok Setara Lanan 4,920,000.00 59,040.00
0.150 Kg Paku Biasa 27,500.00 4,125.00
0.012 Oh Kepala Tukang 130,000.00 1,560.00
0.120 Oh Tukang Kayu 126,000.00 15,120.00
0.120 Oh Pekerja 100,000.00 12,000.00
0.006 Oh Mandor 130,000.00 780.00
29,460.00 63,165.00 92,625.00
Overhead + Profit 4,419.00 9,474.75 13,893.75
Harga Satuan Pekerjaan 33,879.00 72,639.75 106,518.75
VI.9 M' Pekerjaan Listplank calsiplank 2/20
1.0500 M' Calsiplank 24,000.00 25,200.00
4.0000 Bj Baut Screw 500.00 2,000.00
0.0100 Oh Kepala Tukang 130,000.00 1,300.00
0.1000 Oh Tukang kayu 126,000.00 12,600.00
0.1000 Oh Pekerja 100,000.00 10,000.00
0.0500 Oh Mandor 130,000.00 6,500.00
29,100.00 28,500.00 57,600.00
Overhead + Profit 4,365.00 4,275.00 8,640.00
Harga Satuan Pekerjaan 33,465.00 32,775.00 66,240.00
VI.10 M' Pekerjaan List Plafond Gipsum Profil
1.0500 M' List Gipsum #REF! #REF!
0.0020 Oh Kepala Tukang 130,000.00 260.00
0.0210 Oh Tukang kayu 126,000.00 2,646.00
0.0210 Oh Pekerja 100,000.00 2,100.00
0.0010 Oh Mandor 130,000.00 130.00
4,876.00 #REF! #REF!
Overhead + Profit 731.40 #REF! #REF!
Harga Satuan Pekerjaan 5,607.40 #REF! #REF!
VI.11 1 M2 Memasang Dinding Pemisah Kalsiboard rangkap
0.0195 m3 Balok Lanan 4,920,000.00 95,940.00
0.0070 m3 Papan Lanan 4,265,000.00 29,855.00
0.1000 Kg Paku Biasa 2" - 5" 27,500.00 2,750.00
0.1000 Kg Paku Biasa 1/2" - 1 " 27,500.00 2,750.00
0.7000 Lbr Kalsiboard 65,000.00 45,500.00
0.060 Oh Kepala Tukang 130,000.00 7,800.00
0.600 Oh Tukang Kayu 126,000.00 75,600.00
0.200 Oh Pekerja 100,000.00 20,000.00
0.010 Oh Mandor 130,000.00 1,300.00
104,700.00 176,795.00 281,495.00
Overhead + Profit 15,705.00 26,519.25 42,224.25
Harga Satuan Pekerjaan 120,405.00 203,314.25 323,719.25

NO. HARGA SAT. UPAH BAHAN JUMLAH

SAT. URAIAN PEKERJAAN
SNI ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7
VII. PEKERJAAN BETON

VII.1 M3 Pekerjaan Beton K-100

0.7607 M3 Batu pecah 1 - 2 cm 539,100.00 410,093.37
230.0000 Kg Semen PC 1,600.00 368,000.00
0.6379 M3 Pasir Beton 246,900.00 157,497.51
0.0250 Oh Kepala Tukang 130,000.00 3,250.00
0.2500 Oh Tukang batu 126,000.00 31,500.00
1.6500 Oh Pekerja 100,000.00 165,000.00
0.0800 Oh Mandor 130,000.00 10,400.00
210,150.00 935,590.88 1,145,740.88
Overhead + Profit 31,522.50 140,338.63 171,861.13
Harga Satuan Pekerjaan 241,672.50 1,075,929.51 1,317,602.01
VII.2 M3 Pekerjaan Beton K-175
0.7622 M3 Batu pecah 1 - 2 cm 539,100.00 410,902.02
326.0000 Kg Semen PC 1,600.00 521,600.00
0.5429 M3 Pasir Beton 246,900.00 134,031.43
0.0250 Oh Kepala Tukang 130,000.00 3,250.00
0.2500 Oh Tukang batu 126,000.00 31,500.00
1.6500 Oh Pekerja 100,000.00 165,000.00
0.0800 Oh Mandor 130,000.00 10,400.00
210,150.00 1,066,533.45 1,276,683.45
Overhead + Profit 31,522.50 159,980.02 191,502.52
Harga Satuan Pekerjaan 241,672.50 1,226,513.47 1,468,185.97
VII.3 M3 Pekerjaan Beton K-225
0.7756 M3 Batu pecah 1 - 2 cm 539,100.00 418,125.96
371.0000 Kg Semen PC 1,600.00 593,600.00
0.4920 M3 Pasir Beton 246,900.00 121,474.80
0.1000 Oh Kepala Tukang 130,000.00 13,000.00
1.0000 Oh Tukang batu 126,000.00 126,000.00
6.0000 Oh Pekerja 100,000.00 600,000.00
0.3000 Oh Mandor 130,000.00 39,000.00
778,000.00 1,133,200.76 1,911,200.76
Overhead + Profit 116,700.00 169,980.11 286,680.11
Harga Satuan Pekerjaan 894,700.00 1,303,180.87 2,197,880.87
VII.4 Kg Pekerjaan Tulangan Besi
1.0500 Kg Besi Beton 17,000.00 17,850.00
0.0150 Kg Kawat Beton 32,800.00 492.00
0.0007 Oh Kepala Tukang 130,000.00 91.00
0.0070 Oh Tukang Besi 126,000.00 882.00
0.0070 Oh Pekerja 100,000.00 700.00
0.0003 Oh Mandor 130,000.00 39.00
1,712.00 18,342.00 20,054.00
Overhead + Profit 256.80 2,751.30 3,008.10
Harga Satuan Pekerjaan 1,968.80 21,093.30 23,062.10
VII.5 M2 Pek. Bekisting Pondasi
0.0400 M3 Kayu Bekisting 2,625,000.00 105,000.00
0.3000 Kg Paku 25,000.00 7,500.00
0.1000 Ltr Minyak Bekisting 2,000.00 200.00
0.0260 Oh Kepala Tukang 130,000.00 3,380.00
0.2600 Oh Tukang kayu 126,000.00 32,760.00
0.3000 Oh Pekerja 100,000.00 30,000.00
0.0050 Oh Mandor 130,000.00 650.00
66,790.00 112,700.00 179,490.00
Overhead + Profit 10,018.50 16,905.00 26,923.50
Harga Satuan Pekerjaan 76,808.50 129,605.00 206,413.50
VII.6 M2 Pek. Bekisting Sloof / Ring Balk
0.0450 M3 Kayu Bekisting 2,625,000.00 118,125.00
0.3000 Kg Paku 25,000.00 7,500.00
0.1000 Ltr Minyak Bekisting 2,000.00 200.00
0.0260 Oh Kepala Tukang 130,000.00 3,380.00
0.2600 Oh Tukang kayu 126,000.00 32,760.00
0.3000 Oh Pekerja 100,000.00 30,000.00
0.0050 Oh Mandor 130,000.00 650.00
66,790.00 125,825.00 192,615.00
Overhead + Profit 10,018.50 18,873.75 28,892.25
Harga Satuan Pekerjaan 76,808.50 144,698.75 221,507.25
VII.7 M2 Pek. Bekisting Kolom
0.0550 M3 Kayu Bekisting 2,625,000.00 144,375.00
0.4000 Kg Paku 25,000.00 10,000.00
0.2000 Ltr Minyak Bekisting 2,000.00 400.00
0.3500 Lbr Plywood T = 9 mm 196,800.00 68,880.00
2.0000 Btg Kayu galam sedang 8,200.00 16,400.00
0.0330 Oh Kepala Tukang 130,000.00 4,290.00
0.3300 Oh Tukang kayu 126,000.00 41,580.00
0.3000 Oh Pekerja 100,000.00 30,000.00
0.0060 Oh Mandor 130,000.00 780.00
76,650.00 240,055.00 316,705.00
Overhead + Profit 11,497.50 36,008.25 47,505.75
Harga Satuan Pekerjaan 88,147.50 276,063.25 364,210.75
VII.8 M2 Pek. Bekisting Balok / Lantai
0.0550 M3 Kayu Bekisting 2,625,000.00 144,375.00
0.4000 Kg Paku 25,000.00 10,000.00
0.2000 Ltr Minyak Bekisting 2,000.00 400.00
0.3500 Lbr Plywood T = 9 mm 196,800.00 68,880.00
2.0000 Btg Kayu galam sedang 8,200.00 16,400.00
0.0260 Oh Kepala Tukang 130,000.00 3,380.00
0.2600 Oh Tukang kayu 126,000.00 32,760.00
0.3000 Oh Pekerja 100,000.00 30,000.00
0.0050 Oh Mandor 130,000.00 650.00
66,790.00 240,055.00 306,845.00
Overhead + Profit 10,018.50 36,008.25 46,026.75
Harga Satuan Pekerjaan 76,808.50 276,063.25 352,871.75
VII.9 M2 Pek. Bekisting Lantai
0.0580 M3 Kayu Bekisting 2,625,000.00 152,250.00
0.4000 Kg Paku 25,000.00 10,000.00
0.2000 Ltr Minyak Bekisting 2,000.00 400.00
0.3500 Lbr Plywood T = 9 mm 196,800.00 68,880.00
6.0000 Btg Kayu galam sedang 8,200.00 49,200.00
0.0260 Oh Kepala Tukang 130,000.00 3,380.00
0.2600 Oh Tukang kayu 126,000.00 32,760.00
0.3000 Oh Pekerja 100,000.00 30,000.00
0.0050 Oh Mandor 130,000.00 650.00
66,790.00 280,730.00 347,520.00
Overhead + Profit 10,018.50 42,109.50 52,128.00
Harga Satuan Pekerjaan 76,808.50 322,839.50 399,648.00
VII.10 M2 Pek. Bekisting Tangga
0.0450 M3 Kayu Bekisting 2,625,000.00 118,125.00
0.4000 Kg Paku 25,000.00 10,000.00
0.1500 Ltr Minyak Bekisting 2,000.00 300.00
0.3500 Lbr Plywood T = 9 mm 196,800.00 68,880.00
4.0000 Btg Kayu galam sedang 8,200.00 32,800.00
0.0260 Oh Kepala Tukang 130,000.00 3,380.00
0.2600 Oh Tukang kayu 126,000.00 32,760.00
0.3000 Oh Pekerja 100,000.00 30,000.00
0.0050 Oh Mandor 130,000.00 650.00
66,790.00 230,105.00 296,895.00
Overhead + Profit 10,018.50 34,515.75 44,534.25
Harga Satuan Pekerjaan 76,808.50 264,620.75 341,429.25
VII.11 M3 Beton bertulang Pondasi
1.0 M3 Beton 1 : 2 : 3 1,276,683.45 1,276,683.45
130.0 Kg Tulangan Besi 20,054.00 2,607,020.00
2.5 M2 Bekisting 179,490.00 448,725.00
4,332,428.45
Overhead + Profit 649,864.27
Harga Satuan Pekerjaan 4,982,292.72
VII.12 M3 Beton bertulang Sloof / Ring Balk
1.0 M3 Beton 1 : 2 : 3 1,276,683.45 1,276,683.45
100.0 Kg Tulangan Besi 20,054.00 2,005,400.00
10.0 M2 Bekisting 192,615.00 1,926,150.00
5,208,233.45
Overhead + Profit 781,235.02
Harga Satuan Pekerjaan 5,989,468.47
VII.13 M3 Beton bertulang Kolom
1.0 M3 Beton 1 : 2 : 3 1,276,683.45 1,276,683.45
100.0 Kg Tulangan Besi 20,054.00 2,005,400.00
8.0 M2 Bekisting 316,705.00 2,533,640.00
5,815,723.45
Overhead + Profit 872,358.52
Harga Satuan Pekerjaan 6,688,081.97
VII.14 M3 Beton bertulang Plat Lantai / Listplank
1.0 M3 Beton 1 : 2 : 3 1,276,683.45 1,276,683.45
100.0 Kg Tulangan Besi 20,054.00 2,005,400.00
10.0 M2 Bekisting 306,845.00 3,068,450.00
6,350,533.45
Overhead + Profit 952,580.02
Harga Satuan Pekerjaan 7,303,113.47
VII.15 M3 Beton bertulang lantai tulangan 31 kg
1.0 M3 Beton 1 : 3 : 5 1,145,740.88 1,145,740.88
31.0 Kg Tulangan Besi 20,054.00 621,674.00
10.0 M2 Bekisting 306,845.00 3,068,450.00
4,835,864.88
Overhead + Profit 725,379.73
Harga Satuan Pekerjaan 5,561,244.61
VII.16 M3 Pekerjaan Beton Tumbuk Camp. 1: 3 : 5 + Kawat Harmonika
0.8700 M3 Kerikil 539,100.00 469,017.00
218.0000 Kg Semen PC 1,600.00 348,800.00
0.5200 M3 Pasir Beton 246,900.00 128,388.00
1.0000 M2 Kawat Harmonika 30,000.00 30,000.00
0.0250 Oh Kepala Tukang 130,000.00 3,250.00
0.2500 Oh Tukang batu 126,000.00 31,500.00
1.6500 Oh Pekerja 100,000.00 165,000.00
0.0800 Oh Mandor 130,000.00 10,400.00
210,150.00 976,205.00 1,186,355.00
Overhead + Profit 31,522.50 146,430.75 177,953.25
Harga Satuan Pekerjaan 241,672.50 1,122,635.75 1,364,308.25
NO. HARGA SAT. UPAH BAHAN JUMLAH
SAT. URAIAN PEKERJAAN
SNI ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7
VIII. PEKERJAAN ATAP

VIII.1 M2 Pasang Atap Genteng Metal

1.0200 m2 Genteng Metal 62,300.00 63,546.00
9.0000 bj Baut Atap Metal 300.00 2,700.00
0.2000 Oh Pekerja 100,000.00 20,000.00
0.0010 Oh Mandor 130,000.00 130.00
0.1000 Oh Tukang Kayu 126,000.00 12,600.00
0.0100 Oh Kepala Tukang 130,000.00 1,300.00
34,030.00 66,246.00 100,276.00
Overhead + Profit 5,104.50 9,936.90 15,041.40
Harga Satuan Pekerjaan 39,134.50 76,182.90 115,317.40
VIII.2 M' Pasangan Nok Atap Metal
1.100 M' Nok metal C 36,000.00 39,600.00
0.050 Kg Baut Atap Metal 300.00 15.00
0.015 Oh Kepala Tukang 130,000.00 1,950.00
0.150 Oh Tukang Kayu 126,000.00 18,900.00
0.250 Oh Pekerja 100,000.00 25,000.00
0.013 Oh Mandor 130,000.00 1,690.00
47,540.00 39,615.00 87,155.00
Overhead + Profit 7,131.00 5,942.25 13,073.25
Harga Satuan Pekerjaan 54,671.00 45,557.25 100,228.25
VIII.3 M2 Pasang Atap Seng Gelombang
0.7000 Lbr Seng Gelombang #REF! #REF!
0.0200 Kg Paku Seng 300.00 6.00
0.1500 Oh Pekerja 100,000.00 15,000.00
0.0060 Oh Mandor 130,000.00 780.00
0.0700 Oh Tukang Kayu 126,000.00 8,820.00
0.0080 Oh Kepala Tukang 130,000.00 1,040.00
25,640.00 #REF! #REF!
Overhead + Profit 3,846.00 #REF! #REF!
Harga Satuan Pekerjaan 29,486.00 #REF! #REF!
VIII.4 M' Pasang Nok Atap Seng
0.3000 Lbr Seng Plat #REF! #REF!
0.0400 Kg Paku Seng 300.00 12.00
0.1500 Oh Pekerja 100,000.00 15,000.00
0.0060 Oh Mandor 130,000.00 780.00
0.0700 Oh Tukang Kayu 126,000.00 8,820.00
0.0080 Oh Kepala Tukang 130,000.00 1,040.00
25,640.00 #REF! #REF!
Overhead + Profit 3,846.00 #REF! #REF!
Harga Satuan Pekerjaan 29,486.00 #REF! #REF!
VIII.5 M' Pasangan Kuda-kuda Baja Ringan + Reeng Untuk Atap Metal
1.0200 m2 Genteng Metal 62,300.00 63,546.00
1.4880 M' C- 75, 0.8 18,000.00 26,784.00
2.2320 M' C- 75, 0.6 16,000.00 35,712.00
2.8000 Bh Baut (Srew driver) 350.00 980.00
9.0000 bj Baut Atap Metal 300.00 2,700.00
5.4000 M' Reng 7,000.00 37,800.00
0.2000 Oh Pekerja 100,000.00 20,000.00
0.4500 Oh Tukang Besi 126,000.00 56,700.00
0.0500 Oh Mandor 130,000.00 6,500.00
0.0100 Oh Kepala Tukang 130,000.00 1,300.00
84,500.00 167,522.00 252,022.00
Overhead + Profit 12,675.00 25,128.30 37,803.30
Harga Satuan Pekerjaan 97,175.00 192,650.30 289,825.30
VIII.6 M' Pasangan Kuda-kuda Baja Ringan + Reeng Untuk Atap Seng
1.4880 M' C- 75, 0.8 18,000.00 26,784.00
2.2320 M' C- 75, 0.6 16,000.00 35,712.00
2.8000 Bh Baut (Srew driver) 350.00 980.00
3.6000 M' Reng 7,000.00 25,200.00
0.2000 Oh Pekerja 100,000.00 20,000.00
0.4500 Oh Tukang Besi 126,000.00 56,700.00
0.0500 Oh Mandor 130,000.00 6,500.00
0.0100 Oh Kepala Tukang 130,000.00 1,300.00
84,500.00 88,676.00 173,176.00
Overhead + Profit 12,675.00 13,301.40 25,976.40
Harga Satuan Pekerjaan 97,175.00 101,977.40 199,152.40
VIII.7 M' Pasang Atap Spandek Zincalume
1.1000 M2 Atap Spandek Zincalume 55,000.00 60,500.00
6.0000 Bh Screw Cteks 12-4 x 50 1,200.00 7,200.00
2.0000 Bh Screw Cteks 10 x 16-16 750.00 1,500.00
0.0200 Oh Pekerja 100,000.00 2,000.00
0.0800 Oh Tukang Atap 126,000.00 10,080.00
0.0060 Oh Mandor 130,000.00 780.00
0.0100 Oh Kepala Tukang 130,000.00 1,300.00
14,160.00 69,200.00 83,360.00
Overhead + Profit 2,124.00 10,380.00 12,504.00
Harga Satuan Pekerjaan 16,284.00 79,580.00 95,864.00

NO. HARGA SAT. UPAH BAHAN JUMLAH

SAT. URAIAN PEKERJAAN
SNI ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7
IX. PEKERJAAN LANGIT-LANGIT

IX.1 M2 Plafond Kalsiboard 60 x 120 + Rangka

0.0230 M3 Balok Setara Lanan 4,920,000.00 113,160.00
0.3900 Lbr Kalsiboard 65,000.00 25,350.00
0.0600 Kg Paku 1/2" - 1" #REF! #REF!
0.0400 Oh Kepala Tukang 130,000.00 5,200.00
0.4000 Oh Tukang Kayu 126,000.00 50,400.00
0.2700 Oh Pekerja 100,000.00 27,000.00
0.0135 Oh Mandor 130,000.00 1,755.00
84,355.00 #REF! #REF!
Overhead + Profit 12,653.25 #REF! #REF!
Harga Satuan Pekerjaan 97,008.25 #REF! #REF!
IX.2 M2 Plafond Kisi-kisi lanan + Rangka
0.0120 M3 Balok Setara Lanan 4,920,000.00 59,040.00
0.0220 M3 Papan setara lanan 3,850,000.00 84,700.00
0.1800 Kg Paku #REF! #REF!
0.0400 Oh Kepala Tukang 130,000.00 5,200.00
0.4000 Oh Tukang Kayu 126,000.00 50,400.00
0.2700 Oh Pekerja 100,000.00 27,000.00
0.0135 Oh Mandor 130,000.00 1,755.00
84,355.00 #REF! #REF!
Overhead + Profit 12,653.25 #REF! #REF!
Harga Satuan Pekerjaan 97,008.25 #REF! #REF!
IX.3 M2 Plafond Gypsum 120 x 240 + Rangka Hollow 2/4
0.3640 M2 Gypsum 9mm 91,800.00 33,415.20
1.0250 Btg Rangka Hollow 2/4cm 30,000.00 30,750.00
0.1100 Kg Paku Sekrup 40,000.00 4,400.00
0.1250 Zak Compoun 110,000.00 13,750.00
4.0000 Bh Ramzet 7,000.00 28,000.00
0.0050 Oh Kepala Tukang 130,000.00 650.00
0.0500 Oh Tukang Kayu 126,000.00 6,300.00
0.1000 Oh Pekerja 100,000.00 10,000.00
0.0050 Oh Mandor 130,000.00 650.00
17,600.00 110,315.20 127,915.20
Overhead + Profit 2,640.00 16,547.28 19,187.28
Harga Satuan Pekerjaan 20,240.00 126,862.48 147,102.48
IX.4 M2 Plafond Kalsiboard 120 x 240 + Rangka Hollow 2/4
0.3640 M2 Kalsiboard 3,5mm 72,100.00 26,244.40
1.0250 Btg Rangka Hollow 2/4cm 30,000.00 30,750.00
0.1100 Kg Paku Sekrup 40,000.00 4,400.00
0.1250 Zak Compoun 110,000.00 13,750.00
4.0000 Bh Ramzet 7,000.00 28,000.00
0.0050 Oh Kepala Tukang 130,000.00 650.00
0.0500 Oh Tukang Kayu 126,000.00 6,300.00
0.1000 Oh Pekerja 100,000.00 10,000.00
0.0050 Oh Mandor 130,000.00 650.00
17,600.00 103,144.40 120,744.40
Overhead + Profit 2,640.00 15,471.66 18,111.66
Harga Satuan Pekerjaan 20,240.00 118,616.06 138,856.06
IX.5 M2 Rehab Plafond Kalsiboard 120 x 240 + Rangka lama
0.3640 M2 Kalsiboard 3,5mm 91,800.00 33,415.20
0.1100 Kg Paku Sekrup 40,000.00 4,400.00
0.1250 Zak Compoun 110,000.00 13,750.00
4.0000 Bh Ramzet 7,000.00 28,000.00
0.0050 Oh Kepala Tukang 130,000.00 650.00
0.0500 Oh Tukang Kayu 126,000.00 6,300.00
0.1000 Oh Pekerja 100,000.00 10,000.00
0.0050 Oh Mandor 130,000.00 650.00
17,600.00 79,565.20 97,165.20
Overhead + Profit 2,640.00 11,934.78 14,574.78
Harga Satuan Pekerjaan 20,240.00 91,499.98 111,739.98
IX.6 M2 Plafond Seng Plat Lanan + Rangka
0.0230 M3 Balok Setara Lanan 4,920,000.00 113,160.00
0.3900 Lbr Seng Plat 61,200.00 23,868.00
0.0600 Kg Paku 1/2" - 1" #REF! #REF!
0.0400 Oh Kepala Tukang 130,000.00 5,200.00
0.4000 Oh Tukang Kayu 126,000.00 50,400.00
0.2700 Oh Pekerja 100,000.00 27,000.00
0.0135 Oh Mandor 130,000.00 1,755.00
84,355.00 #REF! #REF!
Overhead + Profit 12,653.25 #REF! #REF!
Harga Satuan Pekerjaan 97,008.25 #REF! #REF!
NO. HARGA SAT. UPAH BAHAN JUMLAH
SAT. URAIAN PEKERJAAN
SNI ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7
X. PEKERJAAN PIPA DAN SANITASI

X.1 Memasang Closet Jongkok 1 Buah

1.0000 Bh Closet warna #REF! #REF!
6.0000 Kg Semen PC 1,600.00 9,600.00
0.0100 M3 Pasir Pasang 246,900.00 2,469.00
0.1500 Oh Kepala Tukang 130,000.00 19,500.00
1.5000 Oh Tukang Batu 126,000.00 189,000.00
1.0000 Oh Pekerja 100,000.00 100,000.00
0.1600 Oh Mandor 130,000.00 20,800.00
329,300.00 #REF! #REF!
Overhead + Profit 49,395.00 #REF! #REF!
Harga Satuan Pekerjaan 378,695.00 #REF! #REF!
X.2 Memasang 1 buah bak kontrol pasangan bata ukuran 30x30x50 cm
114.000 bh batu bata 1,000.00 114,000.00
44.000 Kg Semen 1,600.00 70,400.00
0.070 m3 Pasir pasang 246,900.00 17,283.00
0.070 m3 Kerikil 411,900.00 28,833.00
1.600 Kg Besi Beton 17,000.00 27,200.00
0.060 m3 Pasir pasang 246,900.00 14,814.00
3.200 Oh Pekerja 100,000.00 320,000.00
1.015 Oh Tukang batu 126,000.00 127,890.00
0.0015 Oh Kepala Tukang 130,000.00 195.00
0.016 Oh Mandor 130,000.00 2,080.00
450,165.00 272,530.00 722,695.00
Overhead + Profit 67,524.75 40,879.50 108,404.25
Harga Satuan Pekerjaan 517,689.75 313,409.50 831,099.25
X.3 Memasang 1 buah Kran dia. 3/4" atau 1/2"
1.000 bh Kran #REF! #REF!
0.100 Kg Tukang Batu 126,000.00 12,600.00
0.010 m3 Kepala Tukang 130,000.00 1,300.00
13,900.00 #REF! #REF!
Overhead + Profit 2,085.00 #REF! #REF!
Harga Satuan Pekerjaan 15,985.00 #REF! #REF!
X.4 Memasang 1 buah Floor Drain
1.000 bh Floor Drain 25,000.00 25,000.00
0.100 Kg Tukang Batu 126,000.00 12,600.00
0.010 m3 Kepala Tukang 130,000.00 1,300.00
13,900.00 25,000.00 38,900.00
Overhead + Profit 2,085.00 3,750.00 5,835.00
Harga Satuan Pekerjaan 15,985.00 28,750.00 44,735.00

NO. HARGA SAT. UPAH BAHAN JUMLAH

SAT. URAIAN PEKERJAAN
SNI ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7
XI. PEKERJAAN KUNCI DAN KACA
XI.1 Pasang 1 buah kunci Tanam Biasa
1.000 bh Kunci Tanam 2 Slaag 211,300.00 211,300.00
0.010 Oh Pekerja 100,000.00 1,000.00
0.005 Oh Mandor 130,000.00 650.00
0.500 Oh Tukang kayu 126,000.00 63,000.00
0.010 Oh Kepala Tukang 130,000.00 1,300.00
65,950.00 211,300.00 277,250.00
Overhead + Profit 9,892.50 31,695.00 41,587.50
Harga Satuan Pekerjaan 75,842.50 242,995.00 318,837.50
XI.2 Pasang 1 buah Engsel Pintu
1.000 bh Engsel Pintu 4 " 32,800.00 32,800.00
0.015 Oh Pekerja 100,000.00 1,500.00
0.00075 Oh Mandor 130,000.00 97.50
0.150 Oh Tukang kayu 126,000.00 18,900.00
0.015 Oh Kepala Tukang 130,000.00 1,950.00
22,447.50 32,800.00 55,247.50
Overhead + Profit 3,367.13 4,920.00 8,287.13
Harga Satuan Pekerjaan 25,814.63 37,720.00 63,534.63
XI.3 Pasang 1 buah Engsel Jendela
1.000 bh Engsel Jendela 3 " 100,000.00 100,000.00
0.010 Oh Pekerja 100,000.00 1,000.00
0.0005 Oh Mandor 130,000.00 65.00
0.100 Oh Tukang kayu 126,000.00 12,600.00
0.010 Oh Kepala Tukang 130,000.00 1,300.00
14,965.00 100,000.00 114,965.00
Overhead + Profit 2,244.75 15,000.00 17,244.75
Harga Satuan Pekerjaan 17,209.75 115,000.00 132,209.75
XI.4 Pasang 1 buah Kait Angin
1.000 bh Kait Angin 19,600.00 19,600.00
0.015 Oh Pekerja 100,000.00 1,500.00
0.00075 Oh Mandor 130,000.00 97.50
0.150 Oh Tukang kayu 126,000.00 18,900.00
0.015 Oh Kepala Tukang 130,000.00 1,950.00
22,447.50 19,600.00 42,047.50
Overhead + Profit 3,367.13 2,940.00 6,307.13
Harga Satuan Pekerjaan 25,814.63 22,540.00 48,354.63
XI.5 Pasang 1 buah Grendel
1.000 bh Grendel 26,200.00 26,200.00
0.015 Oh Pekerja 100,000.00 1,500.00
0.00075 Oh Mandor 130,000.00 97.50
0.150 Oh Tukang kayu 126,000.00 18,900.00
0.015 Oh Kepala Tukang 130,000.00 1,950.00
22,447.50 26,200.00 48,647.50
Overhead + Profit 3,367.13 3,930.00 7,297.13
Harga Satuan Pekerjaan 25,814.63 30,130.00 55,944.63
XI.6 Pasang 1 buah Pegangan Jendela
1.000 bh Pegangan Jendela #REF! #REF!
0.015 Oh Pekerja 100,000.00 1,500.00
0.00075 Oh Mandor 130,000.00 97.50
0.150 Oh Tukang kayu 126,000.00 18,900.00
0.015 Oh Kepala Tukang 130,000.00 1,950.00
22,447.50 #REF! #REF!
Overhead + Profit 3,367.13 #REF! #REF!
Harga Satuan Pekerjaan 25,814.63 #REF! #REF!
XI.7 Pasang 1 buah Espagnollete Tanam
1.000 bh Espaqnollete tanam #REF! #REF!
0.010 Oh Pekerja 100,000.00 1,000.00
0.005 Oh Mandor 130,000.00 650.00
0.050 Oh Tukang kayu 126,000.00 6,300.00
0.010 Oh Kepala Tukang 130,000.00 1,300.00
9,250.00 #REF! #REF!
Overhead + Profit 1,387.50 #REF! #REF!
Harga Satuan Pekerjaan 10,637.50 #REF! #REF!
XI.8 Pasang 1 m2 Kaca Mati 5 mm
1.100 m2 Kaca Mati 5 mm 131,000.00 144,100.00
0.015 Oh Pekerja 100,000.00 1,500.00
0.00075 Oh Mandor 130,000.00 97.50
0.150 Oh Tukang kayu 126,000.00 18,900.00
0.015 Oh Kepala Tukang 130,000.00 1,950.00
22,447.50 144,100.00 166,547.50
Overhead + Profit 3,367.13 21,615.00 24,982.13
Harga Satuan Pekerjaan 25,814.63 165,715.00 191,529.63

NO. HARGA SAT. UPAH BAHAN JUMLAH

SAT. URAIAN PEKERJAAN
SNI ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7
XII. PEKERJAAN PENUTUP LANTAI

XII.1 M2 Pasangan Lantai Granit Uk. 60 x 60 cm

0.6944 Ktk Granit 60 x 60 cm isi 4 250,000.00 173,611.11
9.8000 Kg Semen Portland 1,600.00 15,680.00
0.0215 M3 Pasir Pasang 246,900.00 5,308.35
0.2500 Oh Pekerja 100,000.00 25,000.00
0.1200 Oh Tukang Batu 126,000.00 15,120.00
0.0120 Oh Kepala Tukang 130,000.00 1,560.00
0.0125 Oh Mandor 130,000.00 1,625.00
43,305.00 194,599.46 237,904.46
Overhead + Profit 6,495.75 29,189.92 35,685.67
Harga Satuan Pekerjaan 49,800.75 223,789.38 273,590.13
XII.13 M2 Pas rumpu manila
1.0000 m2 rumput manila 40,000.00 40,000.00
0.2500 Oh Pekerja 100,000.00 25,000.00
0.0120 Oh Kepala Tukang 250,000.00 3,000.00
0.0125 Oh Mandor 130,000.00 1,625.00
29,625.00 40,000.00 69,625.00
Overhead + Profit 4,443.75 6,000.00 10,443.75
Harga Satuan Pekerjaan 34,068.75 46,000.00 80,068.75
XII.2 M2 Pasangan Lantai keramik Uk. 40 x 40 cm
1.0000 m2 Keramik 30 x 30 cm 237,000.00 237,000.00
8.3600 Kg Semen Portland 1,600.00 13,376.00
0.0230 M3 Pasir Pasang 246,900.00 5,678.70
0.9000 Kg Semen Warna 21,200.00 19,080.00
0.2500 Oh Pekerja 100,000.00 25,000.00
0.1200 Oh Tukang Batu 126,000.00 15,120.00
0.0120 Oh Kepala Tukang 130,000.00 1,560.00
0.0130 Oh Mandor 130,000.00 1,690.00
 43,370.00 275,134.70 318,504.70
Overhead + Profit 6,505.50 41,270.21 47,775.71
Harga Satuan Pekerjaan 49,875.50 316,404.91 366,280.41
XII.3 M2 Pasangan Lantai Ubin Warna Uk. 20 x 20 cm
1.0000 m2 Ubin Warna 20 x 20 cm #REF! #REF!
8.7600 Kg Semen Portland 1,600.00 14,016.00
0.0230 M3 Pasir Pasang 246,900.00 5,678.70
0.9000 M3 Semen Warna 21,200.00 19,080.00
0.2700 Oh Pekerja 100,000.00 27,000.00
0.1300 Oh Tukang Batu 126,000.00 16,380.00
0.0130 Oh Kepala Tukang 130,000.00 1,690.00
0.0140 Oh Mandor 130,000.00 1,820.00
46,890.00 #REF! #REF!
Overhead + Profit 7,033.50 #REF! #REF!
Harga Satuan Pekerjaan 53,923.50 #REF! #REF!
XII.4 M2 Pasangan Paving Block K-175
44.0000 bh Ubin Warna 20 x 25 cm 2,800.00 123,200.00
0.0027 M3 Pasir Pasang 246,900.00 666.63
0.2500 Oh Pekerja 100,000.00 25,000.00
0.5000 Oh Tukang Batu 126,000.00 63,000.00
0.0500 Oh Kepala Tukang 130,000.00 6,500.00
0.0013 Oh Mandor 130,000.00 169.00
94,669.00 123,866.63 218,535.63
Overhead + Profit 14,200.35 18,579.99 32,780.34
Harga Satuan Pekerjaan 108,869.35 142,446.62 251,315.97
XII.7 M2 Pasangan Paving Block K-175
44.0000 bh Ubin Warna 20 x 25 cm 32,800.00 1,443,200.00
0.0027 M3 Pasir Pasang 2,800.00 7.56
0.2500 Oh Pekerja 100,000.00 25,000.00
0.5000 Oh Tukang Batu 126,000.00 63,000.00
0.0500 Oh Kepala Tukang 130,000.00 6,500.00
0.0013 Oh Mandor 130,000.00 169.00
94,669.00 1,443,207.56 1,537,876.56
Overhead + Profit 14,200.35 216,481.13 230,681.48
Harga Satuan Pekerjaan 108,869.35 1,659,688.69 1,768,558.04
XII.7 M' Pasangan Kanstin
2.5000 Bh kanstin k-175 29,100.00 72,750.00
0.0030 Oh Kepala Tukang 130,000.00 390.00
0.0300 Oh Tukang Batu 126,000.00 3,780.00
0.0600 Oh Pekerja 100,000.00 6,000.00
0.0030 Oh Mandor 130,000.00 390.00
10,560.00 72,750.00 83,310.00
Overhead + Profit 1,584.00 10,912.50 12,496.50
Harga Satuan Pekerjaan 12,144.00 83,662.50 95,806.50
XII.6 M' Pasangan rope Keramik 10 x 2 cm
10.0000 Bh Rope Keramis 10 x 2 cm 2,500.00 25,000.00
1.6500 Kg Semen PC #REF! #REF!
0.0032 M3 Pasir beton #REF! #REF!
0.1000 Kg Semen warna #REF! #REF!
0.0250 Oh Kepala Tukang 130,000.00 3,250.00
0.0500 Oh Tukang Batu 126,000.00 6,300.00
0.1500 Oh Pekerja 100,000.00 15,000.00
0.0250 Oh Mandor 130,000.00 3,250.00
27,800.00 #REF! #REF!
Overhead + Profit 4,170.00 #REF! #REF!
Harga Satuan Pekerjaan 31,970.00 #REF! #REF!

NO. HARGA SAT. UPAH BAHAN JUMLAH

SAT. URAIAN PEKERJAAN
SNI ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7
XIII. PEKERJAAN PENGECATAN

XIII.1 M2 Mencat Kilap

( 1x plamir + 1x dasar + 2x cat warna )
0.1500 Kg Plamir 14,400.00 2,160.00
0.1700 Kg Cat dasar 45,900.00 7,803.00
0.2600 Kg Cat Warna setara avian 72,000.00 18,720.00
0.0200 Kg Minyak cat 26,200.00 524.00
0.8000 Lbr Ampelas 9,100.00 7,280.00
0.0060 Oh Kepala tukang 130,000.00 780.00
0.0900 Oh Tukang cat 126,000.00 11,340.00
0.0700 Oh Pekerja 100,000.00 7,000.00
0.0025 Oh Mandor 130,000.00 325.00
19,445.00 36,487.00 55,932.00
Overhead + Profit 2,916.75 5,473.05 8,389.80
Harga Satuan Pekerjaan 22,361.75 41,960.05 64,321.80
XIII.2 M2 Mencat Tembok Baru
( 1x plamir + 1x dasar + 2x cat warna )
0.1000 Kg Plamir 14,400.00 1,440.00
0.1000 Kg Cat dasar 45,900.00 4,590.00
0.2600 Ltr Cat Penutup, setara jotun 133,040.00 34,590.40
0.8000 Lbr Ampelas 9,100.00 7,280.00
0.0063 Oh Kepala tukang 130,000.00 819.00
0.0630 Oh Tukang cat 126,000.00 7,938.00
0.0200 Oh Pekerja 100,000.00 2,000.00
0.0025 Oh Mandor 130,000.00 325.00
11,082.00 47,900.40 58,982.40
Overhead + Profit 1,662.30 7,185.06 8,847.36
Harga Satuan Pekerjaan 12,744.30 55,085.46 67,829.76
XIII.4 M2 Mencat Tembok Baru
( 1x plamir + 1x dasar + 2x cat warna )

0.1000 Kg Cat dasar 45,900.00 4,590.00

0.2600 Ltr Cat Penutup, setara jotun 133,040.00 34,590.40

0.0063 Oh Kepala tukang 130,000.00 819.00

0.0630 Oh Tukang cat 126,000.00 7,938.00
0.0200 Oh Pekerja 100,000.00 2,000.00
0.0025 Oh Mandor 130,000.00 325.00
11,082.00 39,180.40 50,262.40
Overhead + Profit 1,662.30 5,877.06 7,539.36
Harga Satuan Pekerjaan 12,744.30 45,057.46 57,801.76
XIII.3 M2 Mencat Tembok Lama
( 1 x dasar + 2 x cat warna )
0.1400 Kg Cat dasar 45,900.00 6,426.00
0.2600 Kg Cat Penutup, setara jotun 133,040.00 34,590.40
0.8000 Lbr Ampelas 9,100.00 7,280.00
0.0042 Oh Kepala tukang 130,000.00 546.00
0.0420 Oh Tukang cat 126,000.00 5,292.00
0.0280 Oh Pekerja 100,000.00 2,800.00
0.0025 Oh Mandor 130,000.00 325.00
8,963.00 48,296.40 57,259.40
Overhead + Profit 1,344.45 7,244.46 8,588.91
Harga Satuan Pekerjaan 10,307.45 55,540.86 65,848.31

NO. HARGA SAT. UPAH BAHAN JUMLAH

SAT. URAIAN PEKERJAAN
SNI ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7
XIV. PEKERJAAN KAYU ULIN

XIV.8 M3 Rangka Bawah Kayu Ulin

1.100 m3 Kayu Ulin 9,421,100.00 10,363,210.00
3.000 kg Paku Ulin 22,700.00 68,100.00
36.000 Tukang kayu 126,000.00 4,536,000.00
3.600 Tukang kepala 130,000.00 468,000.00
12.000 Pekerja 100,000.00 1,200,000.00
6.000 Mandor 130,000.00 780,000.00
6,984,000.00 10,431,310.00 17,415,310.00
Overhead + Profit 1,047,600.00 1,564,696.50 2,612,296.50
Harga Satuan Pekerjaan 8,031,600.00 11,996,006.50 20,027,606.50
XIV.9 M3 Rangka Badan Kayu Ulin
1.100 m3 Kayu Ulin 9,421,100.00 10,363,210.00
15.000 Tukang kayu 126,000.00 1,890,000.00
1.500 Tukang kepala 130,000.00 195,000.00
5.000 Pekerja 100,000.00 500,000.00
0.250 Mandor 130,000.00 32,500.00
2,617,500.00 10,363,210.00 12,980,710.00
Overhead + Profit 392,625.00 1,554,481.50 1,947,106.50
Harga Satuan Pekerjaan 3,010,125.00 11,917,691.50 14,927,816.50
XIV.3 M2 Memasang Papan Lantai Ulin klas II
0.014 m3 Papan Ulin klas II 4,265,000.00 59,710.00
0.200 kg Paku Ulin 30,000.00 6,000.00
0.800 Tukang kayu 126,000.00 100,800.00
0.080 Tukang kepala 130,000.00 10,400.00
0.280 Pekerja 100,000.00 28,000.00
0.010 Mandor 130,000.00 1,300.00
140,500.00 65,710.00 206,210.00
Overhead + Profit 21,075.00 9,856.50 30,931.50
Harga Satuan Pekerjaan 161,575.00 75,566.50 237,141.50
NO. HARGA SAT. UPAH BAHAN JUMLAH
SAT. URAIAN PEKERJAAN
SNI ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7
XV. PEKERJAAN PIPA BETON

XV.1 M' Memasang Pipa Beton dimeter 80 cm.

1.100 buah Pipa Beton 375,000.00 412,500.00
0.206 zak Semen Portland 1,600.00 329.60
0.061 m3 Pasir Pasang 246,900.00 15,060.90
0.069 m3 Pasir Beton 246,900.00 17,036.10
385.000 buah Batu Bata 1,000.00 385,000.00
0.140 Oh Pekerja 100,000.00 14,000.00
0.007 Oh Mandor 130,000.00 910.00
0.070 Oh Tukang Batu 126,000.00 8,820.00
0.007 Oh Kepala Tukang 130,000.00 910.00
24,640.00 829,926.60 854,566.60
Overhead + Profit 3,696.00 124,488.99 128,184.99
Harga Satuan Pekerjaan 28,336.00 954,415.59 982,751.59
XIII.a M2 Lemari
1.0000 m2 lemari 1,500,000.00 1,500,000.00
0.2500 Oh Pekerja 100,000.00 25,000.00
0.0120 Oh Kepala Tukang 246,900.00 2,962.80
0.0125 Oh Mandor 130,000.00 1,625.00
29,587.80 1,500,000.00 1,529,587.80
Overhead + Profit 4,438.17 225,000.00 229,438.17
Harga Satuan Pekerjaan 34,025.97 1,725,000.00 1,759,025.97
 HARGA SATUAN

Kabupaten : HULU SUNGAI SELATAN

Tahun : 2022

A. UPAH

No Uraian Satuan Harga Satuan

1 Mandor Hari Rp. 130,000.00
2 Kepala Tukang Hari Rp. 130,000.00
3 Tukang Hari Rp. 126,000.00
4 Pekerja Hari Rp. 100,000.00

B. BAHAN / MATERIAL

No Uraian Satuan Harga Satuan

0 ALAT PELINDUNG DIRI
1 Topi Pelindung (Safety Helmet) Bh Rp. 75,000.00
2 Sepatu Keselamatan (Safety shoes) Psg Rp. 125,000.00
3 Sarung Tangan (Safety gloves) Psg Rp. 25,000.00
4 Rompi Keselamatan (Safety vest) Bh Rp. 50,000.00

I BAHAN BANGUNAN
1 Tanah merah/Laterit M3 Rp. 170,600.00
2 Tanah urug pilihan M3 Rp. 170,600.00
3 Pasir urug M3 Rp. 242,800.00
4 Pasir Pasang M3 Rp. 284,400.00
5 Pasir beton M3 Rp. 246,900.00
6 Sirtu M3 Rp. 200,000.00
7 Kerikil/koral beton M3 Rp. 411,900.00
8 Batu pecah 1 - 2 cm M3 Rp. 539,100.00
9 Batu pecah 2 - 3cm M3 Rp. 384,000.00
10 Gravel m3 Rp. 1,000,000.00
11 Batu gunung/kali M3 Rp. 393,600.00

II BATA/BETON
1 Bata merah bh Rp. 1,000.00
2 Bata rooster beton (abu-abu) bh Rp. 13,500.00
3 Kanstin k-175 kotak 20 x 40 bh Rp. 29,100.00
4 Bata ringan tebal 7,5 cm bh Rp. 12,700.00
5 Bataco bh Rp. 3,400.00
6 Paving blok tebal 6cm bh Rp. 2,800.00
7 Paving blok tebal 8cm bh Rp. 3,400.00
8 Semen PC kg Rp. 1,600.00
9 Semen Mortar kg Rp. 3,800.00
10 Semen warna kg Rp. 21,200.00
11 Compoun kg Rp. 80,000.00
12 Glassblock (biasa) bh Rp. 29,500.00

III BESI DAN ALUMINIUM

1 Besi Polos U24 kg Rp. 17,000.00
2 Kawat beton kg ### Rp. 32,800.00
3 Baja ringan canai C.65.75 btg Rp. 96,000.00
4 Baja ringan canai C.75.75 btg Rp. 108,000.00
5 Baja ringan reng btg Rp. 60,000.00
 6 Rangka hollow 2x4 btg Rp. 30,000.00
7 Rangka hollow 4x4 btg Rp. 42,000.00
8 Paku Rupa-rupa kg Rp. 27,500.00
9 Paku Ulin kg Rp. 30,000.00
10 Baut Atap bj Rp. 300.00
11 Baut Baja ringan/Taso bj Rp. 500.00
12 Baut sekerup bj Rp. 300.00
13 Teralis Biasa M² Rp. 328,100.00
14 Kawat Cor M² Rp. 30,000.00
15 Plat Bondek 0,7 M² Rp. 105,000.00

IV KACA
1 Kaca Polos 5 mm M² Rp. 131,000.00

V KAYU
1 Daun Pintu uk (70 x 210)cm
Lurus bh Rp. 525,000.00
2 Daun Pintu Alumunium bh Rp. 2,185,000.00
2 Kayu Profil M Rp. 13,100.00
3 Jalusi papan klas II 2/10 bh Rp. 8,100.00
4 Dolken kayu galam Ø 6-8 m Rp. 3,300.00
5 Dolken kayu galam Ø 8-10 m Rp. 8,200.00
6 Kayu kelas I M³ Rp. 9,421,100.00
7 Kayu kelas II M³ Rp. 4,920,000.00
8 Kayu kelas III M³ Rp. 2,625,000.00
9 Papan kayu kelas I M³ Rp. 16,406,000.00
10 Papan kayu kelas II M³ Rp. 4,265,000.00
11 Papan kayu kelas III M³ Rp. 1,968,000.00

VI BAHAN KERAMIK
1 Granit Lantai 60x60 cm M² Rp. 250,000.00
2 Keramik lantai ukuran 40x40 cm M² Rp. 237,000.00

VII LANGIT-LANGIT/PLAFOND
1 Triplek/Plywood tebal 3 mm lbr Rp. 78,700.00
2 Triplek/Plywood tebal 9 mm lbr Rp. 196,800.00
3 Kalsiboard tebal 3,50 mm lbr Rp. 72,100.00
4 Gypsum board 9mm lbr Rp. 91,800.00

VIII PENUTUP ATAP

1 Genteng metal
Sakura elang tebal 0,30 mm M² Rp. 62,300.00
2 Nok genteng metal
Nok raja M Rp. 36,000.00
3 Kalsiplank 200×3000 tebal 8mm M Rp. 24,000.00

IX KUNCI-KUNCIAN
1 Kunci tanam biasa bh Rp. 211,300.00
2 Engsel pintu 4" psg Rp. 32,800.00
3 Engsel jendela 3" bh Rp. 33,100.00
4 Kait angin bh Rp. 19,600.00
5 Grendel jendela bh Rp. 13,100.00
6 Grendel pintu bh Rp. 26,200.00
X ELEKTRIKAL
1 Lampu Downlight Philip 5-6 watt bh Rp. 75,000.00
2 Lampu Baret Philip 16-20 watt bh Rp. 295,000.00
3 Pipa listrik 5/8” btg 4m Rp. 5,800.00
4 Kabel NYA 2 x 1,5 mm m Rp. 5,800.00
5 Saklar Tunggal bh Rp. 74,800.00
6 Saklar Ganda Broco bh Rp. 78,500.00
7 Stop kontak Broco bh Rp. 65,600.00
8 MCB 6A bh Rp. 75,400.00
9 T Dus bh Rp. 11,300.00
10 Klem biasa bh Rp. 650.00
11 Fitting bh Rp. 39,300.00
12 Lampu hemat energi 18 watt bh Rp. 72,000.00
XI CAT-CATAN
1 Ampelas lbr Rp. 9,100.00
2 Plamir tembok kg Rp. 14,400.00
3 Thinner ltr Rp. 26,200.00
4 Cat dasar kayu/besi kg Rp. 45,900.00
5 Cat penutup kayu/besi (Danalac) kg Rp. 72,000.00
6 Alkali kg Rp. 45,000.00
7 Cat penutup tembok (Jotun Magestic Glowing) Ltr Rp. 133,040.00