ENGINEER'S ESTIMATE (E.

E)
Err:509 : PROGRAM WAJIB BELAJAR PENDIDIKAN DASAR SEMBILAN TAHUN
PEKERJAAN : REHABILITASI BERAT BANGUNAN SEKOLAH SD
LOKASI : SD INPRES POMBEWE KEC. SIGI BIROMARU
TAHUN ANGGARAN : 2011

DAFTAR HARGA SATUAN UPAH DAN BAHAN

HARGA
No NAMA UPAH DAN BAHAN SATUAN KETERANGAN
( Rp )
1 2 3 4 5

A. UPAH

1 Pekerja Org/Hari 40,000.00

2 Tukang Org/Hari 40,000.00
3 Kepala Tukang Org/Hari 45,000.00
4 Mandor Org/Hari 5,037,000.00
5 Operator Alat berat Org/Hari 121,000.00
6 Pembantu Operator Org/Hari 39,500.00
7 Sopir Org/Hari 30,250.00

B. BAHAN

1 Batu Kali M³ 90,000.00

2 Kerikil Split 2 - 3 Cm M³ 90,000.00
3 Kerikil 2 - 3 Cm M³ 90,000.00
4 Pasir Pasang M³ 85,000.00
5 Pasir Urug M³ 85,000.00
6 Tanah Urug ( Tanah Timbunan ) M³ 90,000.00
7 Pasir Beton M³ 85,000.00
8 Batu Karang M³ 80,000.00
9 Batu Bata Bh 550.00
10 Bataco Bh 1,650.00
11 Paving Block Bh 770.00
12 Kapur / Mill Kg 28,000.00
13 Semen ( PC ) Kg 1,300.00
14 Semen Warna Kg 15,950.00
15 Kayu Klas I M³ 1,450,000.00
16 Kayu Klas II M³ 1,100,000.00
17 Kayu Klas III M³ 935,000.00
18 Kayu Dolken Ø 8 Cm Btg 8,625.00
19 Tripleks 3 mm Lbr 39,800.00 40,005
20 Tripleks 9 mm Lbr 71,013.00
21 Tripleks Lapis Aluminium Lbr 155,000.00
22 Teakwood 4 mm Lbr 71,013.00
23 Papan Gipsum 9 mm M² 60,950.00
24 Papan Lambisering Panjang 4 M Lbr 105,000.00
25 Aluminium Rangka Kusen 4" Panjang 6 M¹ M¹ 275,000.00
26 Aluminium Rangka Daun Jendela 2" Panjang 6 M¹ M¹ 175,000.00
27 Alumimium Panel M² 250,000.00
28 Plester Gipsum Rool 20,000.00
29 Lem Wallpaper Kg 32,500.00
30 Les Plafond Profil Gipsum + Pasang M¹ 50,000.00
31 Les Plafond Profil 7 / 7 M¹ 25,000.00
32 Les Kaca Panjang 4 M¹ Btg 3,000.00
33 Kaca Rayband 5 mm M² 110,000.00
34 Kaca Bening 3 mm M² 121,000.00
35 Besi Beton Kg 6,500.00
36 Besi Strip Kg 14,000.00
37 Kawat Beton Kg 18,000.00
38 Paku Tripleks Kg 16,500.00
39 Paku Biasa Uk. 2" s/d 5" Kg 11,000.00
40 Paku Genteng Metal Kg 24,500.00
41 Paku Gypsum Bh 16,500.00

1 2 3 4 5

42 Paku Seng Kg 14,300.00

43 Baut Mur Set 4,000.00
44 Kunci Tanam 2 Slaag Bh 83,375.00
45 Engsel Pintu Bh 12,500.00
46 Grendel Pintu Bh 2,200.00
47 Grendel Jendela Bh 1,650.00
48 Door Closer Bh 175,000.00
49 Engsel Jendela Bh 5,500.00
50 Tarikan Jendela Bh 16,500.00
51 Hak Angin Bh 7,150.00
52 Titik Mata Lampu Titik 80,000.00
53 Lampu TL 40 Watt Bh 12,075.00
54 Lampu TL 20 Watt Bh 10,350.00
55 Lampu Philips 8 Watt Bh 46,000.00
56 Lampu Philips 18 Watt Bh 66,000.00
57 Lampu Pijar 40 Watt Bh 4,400.00
58 Lampu Pijar 20 Watt Bh 4,400.00
59 Fitting Lampu Bh 5,000.00
60 Down Lihgt Philips Komplit Bh 155,000.00
61 Saklar Tunggal Kualitas Broco Bh 4,600.00
62 Saklar Ganda Kualitas Broco Bh 7,590.00
63 Stop Kontak Kualitas Broco Bh 22,000.00
64 Panel Box Distribusi Komplit Unit 3,500,000.00
65 Stop Kontak AC Bh 200,000.00
66 Kabel BC 50 mm² Kg 12,000.00
 67 Kepala Penangkal Petir Bh 125,000.00
68 Kabel NYA 1 x 1,5 mm ( 50 m ) Rool 161,000.00
69 Kabel NYA 1 x 2,5 mm ( 50 m ) Rool 264,500.00
70 Kabel NYM 2 x 2,5 mm ( 50 m ) Rool 49,450.00
71 Tegel Keramik Uk. 30 x 30 Bh 2,979.17
72 Tegel Keramik Uk. 40 x 40 ( Bermotif ) Bh 6,678.57
73 Tegel Keramik Uk. 20 x 20 Bh 1,600.00
74 Tegel Keramik Uk. 20 x 25 Bh 2,000.00
75 Tegel Keramik Uk. 10 x 30 Bh 1,125.00
76 Tegel Keramik Uk. 10 x 20 Bh 5,000.00
77 Politur Jadi Kg 30,250.00
78 Kertas Pasir Lbr 2,750.00
79 Dempul Kayu Kg 8,250.00
80 Plamur Tembok Kg 27,500.00
81 Cat menie Kg 8,250.00
82 Cat Seng Kg 8,250.00
83 Cat Tembok Klas I Kg 22,500.00
84 Cat Tembok Klas II Kg 17,000.00
85 Plamir Kayu Kg 27,500.00
86 Cat Kayu Kg 31,500.00
87 Minyak Cat Ltr 6,600.00
88 Minyak Begesting Ltr 19,500.00
89 Teer Residu Ltr 18,250.00
90 Kuas Biasa Bh 5,000.00
91 Kran Air Ø ¾ Bh 36,000.00
92 Stop Kran Brons Ø ¾ Bh 25,000.00
93 Kran Leher Angsa Bh 50,000.00
94 Westafel Ex Ina Set 250,000.00
95 Floor Drain Bh 17,000.00
96 Closed Jongkok Ex Ina Bh 88,000.00
97 Urinoir Ex Ina Bh 450,000.00
98 Closed Duduk Biasa Bh 155,000.00
99 Closed Duduk / Monoblock Bh 404,800.00
100 Roster 30 x 30 Bh 7,500.00
101 Kitchen Aluminium Stenlis Steel Bh 225,000.00
102 Seng Plat BJLS 20 Lbr 8,000.00
103 Genteng Metal 2 Susun Lbr 70,000.00
104 Bumbungan Genteng Metal Bh 40,000.00
105 Seng Gelombang BJLS 20 Lbr 38,000.00

1 2 3 4 5

106 Pipa Listrik / Paralon Btg 10,000.00

107 Pipa Galvanis 1/2" Btg 80,000.00
108 Pipa Galvanis 3/4" Btg 101,775.00
109 Pipa Galvanis 1" Btg 134,550.00
110 Pipa Galvanis 2" Btg 327,750.00
111 Pipa PVC 1/2" Panjang 4 m¹ Btg 13,750.00
112 Pipa PVC 3/4" Panjang 4 m¹ Btg 18,150.00
113 Pipa PVC 2" Panjang 4 m¹ Btg 43,000.00
114 Pipa PVC 3" Btg 75,000.00
115 Pipa PVC 4" Btg 55,000.00
116 Pipa PVC 6" Btg 610,000.00
117 Pipa Stenlis 2" M¹ 100,000.00
118 Talang PVC Ø 8" M¹ 55,000.00
119 Water Drain + Aksesoris Bh 195,000.00
120 Seal Tape Bh 5,000.00
121 Blower (Penghisap Udara) Unit 250,000.00

Ampana, April 2007

KONSULTAN PERENCANA
CV. CIPTA PERSADA
Engginering Consultant

SUDIRMAN L. SIMBAYU
DIREKTUR
 ENGINEER'S ESTIMATE (EE)
PROGRAM : PROGRAM WAJIB BELAJAR PENDIDIKAN DASAR SEMBILAN TAHUN
KEGIATAN : REHABILITASI SEDANG/BERAT BANGUNAN SEKOLAH SD
PEKERJAAN : REHABILITASI BERAT BANGUNAN SEKOLAH SD
LOKASI : SD INPRES POMBEWE KEC. SIGI BIROMARU
TAHUN ANGGARAN : 2011

DAFTAR HARGA SATUAN UPAH DAN BAHAN

HARGA
No NAMA UPAH DAN BAHAN SATUAN KETERANGAN
( Rp )
1 2 3 4 5
A. UPAH

1 Pekerja Org/Hari 35,000.00

2 Tukang Org/Hari 42,500.00
3 Kepala Tukang Org/Hari 50,000.00
4 Mandor Org/Hari 45,000.00

B. BAHAN

1 Batu Kali M³ 135,000.00

2 Kerikil M³ 115,000.00
3 Pasir Pasang M³ 105,000.00
4 Pasir Urug M³ 70,000.00
5 Tasirtu M³ 85,000.00
6 Pasir Beton M³ 100,000.00
7 Batu Bata Bh 900.00
8 Kapur / Mill Kg 3,500.00
9 Semen Portland Kg 1,278.00
10 Semen Warna Kg 2,500.00
11 Kayu Klas II M³ 2,100,000.00
12 Kayu Klas III M³ 1,600,000.00
13 Kayu Dolken Ø 8 Cm Btg 10,000.00
14 Tripleks 3 mm Lbr 53,000.00 40,005
15 Kaca Bening 5 mm M² 110,000.00
16 Besi Beton Kg 15,000.00
17 Besi Strip Kg 17,000.00
18 Kawat Beton Kg 22,000.00
19 Paku Tripleks Kg 24,000.00
20 Paku Biasa Uk. 2" s/d 5" Kg 20,000.00
21 Paku Seng Kg 27,000.00
22 Kunci Tanam 2 Slaag Bh 95,000.00
23 Engsel Pintu Psg 11,000.00
24 Engsel Jendela Psg 6,500.00
25 Grendel Jendela Bh 4,000.00
26 Grendel Pintu Bh 10,000.00
27 Tarikan Jendela Bh 5,000.00
28 Hak Angin Bh 16,000.00
29 Kertas Pasir Lbr 10,000.00
30 Dempul Kayu Kg 18,000.00
31 Plamur Tembok Kg 19,000.00
32 Cat menie kayu Kg 25,000.00
 1 2 3 4 5
33 Cat menie besi Kg 20,000.00
34 Cat Tembok Kg 30,000.00
35 Cat Seng Kg 26,000.00
36 Plamir Kayu Kg 10,300.00
37 Cat Kayu Kg 39,000.00
38 Minyak Cat Kg 18,000.00
39 Minyak Begesting Ltr 34,500.00
40 Teer Residu Ltr 12,000.00
41 Kuas Biasa Bh 7,500.00
42 Atap Seng Gelombang BJLS 20 Lbr 47,000.00
43 Seng Plat BJLS 20 m' 28,500.00

Sigi, Agustus 2011

CV. ..........................................

...........................................
Direktur
 ENGINEER'S ESTIMATE (EE)
PROGRAM : PROGRAM WAJIB BELAJAR PENDIDIKAN DASAR SEMBILAN TAHUN
KEGIATAN : REHABILITASI SEDANG/BERAT BANGUNAN SEKOLAH SD
PEKERJAAN : REHABILITASI BERAT BANGUNAN SEKOLAH SD
LOKASI : SD INPRES POMBEWE KEC. SIGI BIROMARU
TAHUN ANGGARAN : 2011

ANALISA HARGA SATUAN PEKERJAAN

HARGA
HARGA HARGA
AN. URAIAN PEKERJAAN SATUAN UPAH BAHAN
(Rp) (Rp) (Rp)
1 2 3 4 5

1 1 m³ Urugan Tanah Pilihan Bawah Lantai

1.200 M³ Tanah Urug 85,000.00 - 102,000.00
0.300 Oh Pekerja 35,000.00 10,500.00 -
0.010 Oh Mandor 45,000.00 450.00 -
10,950.00 102,000.00
2 1 m³ Urugan Pasir Bawah Lantai

1.200 M³ Pasir Urug 70,000.00 84,000.00

0.300 Oh Pekerja 35,000.00 10,500.00 -
0.010 Oh Mandor 45,000.00 450.00 -
10,950.00 84,000.00
3 1 m³ Pasang Batu Kali 1 : 5

1.100 M³ Batu Kali 135,000.00 148,500.00

136.00 Kg Semen Portland 1,278.00 173,808.00
0.544 M³ Pasir Pasang 105,000.00 57,120.00
1.500 Oh Pekerja 35,000.00 52,500.00
0.600 Oh Tukang 42,500.00 25,500.00
0.060 Oh Kepala Tukang 50,000.00 3,000.00
0.075 Oh Mandor 45,000.00 3,375.00
84,375.00 379,428.00
4 1 m² Pasang Batu Bata 1/2 Batu 1 : 5
70.000 Bh Batu Bata 900.00 - 63,000.00
9.680 Kg Semen Portland 1,278.00 - 12,371.04
0.045 M³ Pasir Pasang 105,000.00 - 4,725.00
0.320 Oh Pekerja 35,000.00 11,200.00 -
0.100 Oh Tukang 42,500.00 4,250.00 -
0.010 Oh Kepala Tukang 50,000.00 500.00 -
0.015 Oh Mandor 45,000.00 675.00 -
16,625.00 80,096.04
5 1 m² Acian Plesteran 1 Pc : 7 Kpr
0.100 Kg Semen Portland 1,278.00 - 127.80
0.700 Kg Kapur 3,500.00 - 2,450.00
0.200 Oh Pekerja 35,000.00 7,000.00 -
0.150 Oh Tukang 42,500.00 6,375.00 -
0.015 Oh Kepala Tukang 50,000.00 750.00 -
0.010 Oh Mandor 45,000.00 450.00 -
14,575.00 2,577.80
6 1 m² Plesteran 1 : 5 Tebal 1,5 Cm
4.3200 Kg Semen Portland 1,278.00 - 5,520.96
0.0220 M³ Pasir Plesteran 105,000.00 - 2,310.00
0.200 Oh Pekerja 35,000.00 7,000.00 -
0.150 Oh Tukang 42,500.00 6,375.00 -
0.015 Oh Kepala Tukang 50,000.00 750.00 -
0.010 Oh Mandor 45,000.00 450.00 -
1 2 3 4 5
14,575.00 7,830.96
7 1 m³ Membuat Beton Bertulang 1: 2 : 3
0.52 M³ Pasir Beton 100,000.00 - 52,000.00
0.78 M³ Kerikil 115,000.00 - 89,700.00
232.00 Kg Semen Portland 1,278.00 - 296,496.00
1.65 Oh Pekerja 35,000.00 57,750.00 -
0.25 Oh Tukang 42,500.00 10,625.00 -
0.03 Oh Kepala Tukang 50,000.00 1,250.00 -
0.08 Oh Mandor 45,000.00 3,600.00 -
73,225.00 438,196.00
8 1 m³ Membuat Beton dengan Mutu K-175
326.00 Kg Semen Portland 1,278.00 - 416,628.00
0.54 M³ Pasir Beton 100,000.00 - 54,000.00
0.91 M³ Kerikil 115,000.00 - 104,650.00
1.65 Oh Pekerja 35,000.00 57,750.00 -
0.25 Oh Tukang 42,500.00 10,625.00 -
0.03 Oh Kepala Tukang 50,000.00 1,250.00 -
0.08 Oh Mandor 45,000.00 3,600.00 -
73,225.00 575,278.00
9 1 m³ Membuat Beton dengan Mutu K-225
388.00 Kg Semen Portland 1,278.00 - 495,864.00
0.40 M³ Pasir Beton 100,000.00 - 40,000.00
0.82 M³ Kerikil 115,000.00 - 94,300.00
1.65 Oh Pekerja 35,000.00 57,750.00 -
0.25 Oh Tukang 42,500.00 10,625.00 -
0.03 Oh Kepala Tukang 50,000.00 1,250.00 -
0.08 Oh Mandor 45,000.00 3,600.00 -
73,225.00 630,164.00
10 1 Kg Pembesian dengan Besi Polos atau Besi Ulir
1.050 Kg Besi Beton ( Polos / Ulir ) 15,000.00 - 15,750.00
0.015 Kg Kawat Beton 22,000.00 - 330.00
0.007 Oh Pekerja 35,000.00 245.00 -
0.007 Oh Tukang 42,500.00 297.50 -
0.0007 Oh Kepala Tukang 50,000.00 35.00 -
0.0003 Oh Mandor 45,000.00 13.50 -
591.00 16,080.00
11 1 M² Pasang Bekisting Untuk Pondasi
0.040 M³ Kayu terentang (Kayu Kelas III) 1,600,000.00 - 64,000.00
0.300 Kg Paku Biasa 2" - 5" 20,000.00 - 6,000.00
0.100 Lt Minyak Bekisting 34,500.00 - 3,450.00
0.300 Oh Pekerja 35,000.00 10,500.00 -
0.260 Oh Tukang 42,500.00 11,050.00 -
0.026 Oh Kepala Tukang 50,000.00 1,300.00 -
0.005 Oh Mandor 45,000.00 225.00 -
23,075.00 73,450.00
12 1 m² Pasang Bekisting Untuk Sloof
0.045 M³ Kayu terentang ( Kayu Kelas III ) 1,600,000.00 - 72,000.00
0.300 Kg Paku Biasa 2" - 5" 20,000.00 - 6,000.00
0.100 Lt Minyak Bekisting 34,500.00 - 3,450.00
0.520 Oh Pekerja 35,000.00 18,200.00 -
0.260 Oh Tukang 42,500.00 11,050.00 -
0.026 Oh Kepala Tukang 50,000.00 1,300.00 -
0.005 Oh Mandor 45,000.00 225.00 -
30,775.00 81,450.00
13 1 m² Pasang Bekisting Untuk Kolom
0.040 Bh Kayu terentang ( Kayu Kelas III ) 1,600,000.00 - 64,000.00
0.400 Kg Paku Biasa 2" - 5" 20,000.00 - 8,000.00
0.200 Lt Minyak Bekisting 34,500.00 - 6,900.00
0.015 M³ Balok Kayu Kelas III 1,600,000.00 - 24,000.00
0.020 M³ Papan Kayu Kelas III 1,600,000.00 - 32,000.00
2.000 Btg Dolken Kayu Galam ø 8 -10/4 M¹ 10,000.00 - 20,000.00
0.660 Oh Pekerja 35,000.00 23,100.00 -
1 2 3 4 5
0.330 Oh Tukang 42,500.00 14,025.00 -
0.033 Oh Kepala Tukang 50,000.00 1,650.00 -
0.033 Oh Mandor 45,000.00 1,485.00 -
40,260.00 154,900.00
14 1 m³ Beton Untuk Kolom 15 x 15 dengan mutu K-175 ( BB 160 Kg )
13.33 M² Bekisting 195,160.00 2,602,133.33 -
160.00 Kg Pembesian denga Besi Polos 16,671.00 2,667,360.00 -
1.00 M³ Beton 648,503.00 648,503.00 -
5,917,996.33 -
15 1 m³ Beton Untuk Sloof 15 x 20 dengan mutu K-175 ( BB 130Kg )
13.33 M² Bekisting 112,225.00 1,496,333.33 -
130.00 Kg Pembesian dengan Besi Polos 16,671.00 2,167,230.00 -
1.00 M³ Beton 648,503.00 648,503.00 -
4,312,066.33
16 1 m³ Beton Untuk Ring Balok 15 x 20 dengan mutu K-175 ( BB 130 Kg )
13.33 M² Bekisting 112,225.00 1,496,333.33 -
130.00 Kg Pembesian dengan Besi Polos 16,671.00 2,167,230.00 -
1.00 M³ Beton 648,503.00 648,503.00 -
4,312,066.33
17 1 m³ Membuat Beton Tumbuk 1 : 3 : 5
0.52 M³ Pasir Beton 100,000.00 - 52,000.00
0.87 M³ Kerikil 115,000.00 - 100,050.00
218.00 Kg Semen Portland 1,278.00 - 278,604.00
4.65 Oh Pekerja 35,000.00 162,750.00 -
0.25 Oh Tukang 42,500.00 10,625.00 -
0.03 Oh Kepala Tukang 50,000.00 1,250.00 -
0.08 Oh Mandor 45,000.00 3,600.00 -
178,225.00 430,654.00

19 1 m³ Mengerjakan Kusen Kayu Kelas II

1.200 M³ Kayu ( Kelas II ) 2,100,000.00 - 2,520,000.00
0.050 Kg Paku Biasa 20,000.00 - 1,000.00
6.000 Oh Pekerja 35,000.00 210,000.00 -
18.000 Oh Tukang 42,500.00 765,000.00 -
2.000 Oh Kepala Tukang 50,000.00 100,000.00 -
0.300 Oh Mandor 45,000.00 13,500.00 -
1,088,500.00 2,521,000.00
20 1 m² Mengerjakan Daun Pintu / Jendela Kaca
0.035 M³ Kayu ( Kelas II ) 2,100,000.00 - 73,500.00
0.800 Oh Pekerja 35,000.00 28000 -
2.000 Oh Tukang 42,500.00 85000 -
0.200 Oh Kepala Tukang 50,000.00 10000 -
0.040 Oh Mandor 45,000.00 1800 -
124,800.00 73,500.00
21 1 m² Mengerjakan Daun Pintu / Panel
0.040 M³ Kayu ( Kelas II ) 2,100,000.00 - 84,000.00
1.000 Oh Pekerja 35,000.00 35,000.00 -
2.500 Oh Tukang 42,500.00 106,250.00 -
0.250 Oh Kepala Tukang 50,000.00 12,500.00 -
0.050 Oh Mandor 45,000.00 2,250.00 -
156,000.00 84,000.00
22 1 m² Mengerjakan Ventilasi Jalusi Kayu
0.060 M³ Kayu Kelas II ) 2,100,000.00 - 126,000.00
0.500 Oh Pekerja 35,000.00 17,500.00 -
2.000 Oh Tukang 42,500.00 85,000.00 -
0.200 Oh Kepala Tukang 50,000.00 10,000.00 -
0.025 Oh Mandor 45,000.00 1,125.00 -
113,625.00 126,000.00
23 1 m² Pekerjaan Pasang Kaca Bening tebal 5 mm
1.100 M² Kaca Bening 5 mm 110,000.00 - 121,000.00
1 2 3 4 5
0.015 Oh Pekerja 35,000.00 525.00 -
0.150 Oh Tukang 42,500.00 6,375.00 -
0.015 Oh Kepala Tukang 50,000.00 750.00 -
0.001 Oh Mandor 45,000.00 45.00 -
7,695.00 121,000.00
25 1 m³ Mengerjakan Kuda-kuda Kayu / Gording / Nok
1.100 M³ Kayu ( Kelas II ) 2,100,000.00 - 2,310,000.00
15.000 Kg Besi Strip 5,3 mm 17,000.00 - 255,000.00
0.800 Kg Paku Biasa 2" - 5 " 20,000.00 - 16,000.00
4.000 Oh Pekerja 35,000.00 140,000.00 -
12.000 Oh Tukang 42,500.00 510,000.00 -
1.200 Oh Kepala Tukang 50,000.00 60,000.00 -
0.200 Oh Mandor 45,000.00 9,000.00 -
719,000.00 2,581,000.00
29 1 M² Memasang Atap Seng Gelombang
0.700 Lbr Seng Gelombang 47,000.00 - 32,900.000
0.020 Kg Paku Seng 27,000.00 - 540.000
0.120 Oh Pekerja 35,000.00 4,200.000 -
0.060 Oh Tukang 42,500.00 2,550.000 -
0.006 Oh Kepala Tukang 50,000.00 300.000 -
0.006 Oh Mandor 45,000.00 270.000 -
7,320.00 33,440.000
30 1 M' Memasang Bumbungan Seng
0.300 Lbr Seng Plat 28,500.00 - 8,550.000
0.040 Kg Paku Seng 27,000.00 - 1,080.000
0.070 Oh Tukang 42,500.00 2,975.00 -
0.008 Oh Kepala Tukang 50,000.00 400.00 -
3,375.00 9,630.00
31 10 m¹ Pasang Lisplank Papan Kayu 2 x ( 3 x 20 )
0.015 M³ Kayu Papan Kelas II 2,100,000.00 - 31,500.00
0.060 Kg Paku Biasa 2" - 5" 20,000.00 - 1,200.00
0.150 Oh Pekerja 35,000.00 5,250.00 -
0.025 Oh Tukang 42,500.00 1,062.50 -
0.025 Oh KepalaTukang 50,000.00 1,250.00 -
0.075 Oh Mandor 45,000.00 3,375.00 -
10,937.50 32,700.00
41 1 m² Pekerjaan plafond Tripleks 3 mm Rangka Kayu
0.023 M³ Kayu Kelas II 2,100,000.00 - 48,300.00
0.060 Kg Paku Biasa 2" - 5" 20,000.00 - 1,200.00
0.030 Kg Paku Tripleks 24,000.00 - 720.00
0.364 Lbr Tripleks 3 mm ( 120 x 240 x 3 mm ) 53,000.00 - 19,292.00
0.070 Oh Pekerja 35,000.00 2,450.00 -
0.100 Oh Tukang 42,500.00 4,250.00 -
0.010 Oh Kepala Tukang 50,000.00 500.00 -
0.004 Oh Mandor 45,000.00 180.00 -

42 1 Buah Pasang Kunci Tanam

1.000 Bh Kunci Tanam 95,000.00 - 95,000.000
0.500 Oh Pekerja 35,000.00 17,500.00 -
0.100 Oh Tukang 42,500.00 4,250.00 -
0.010 Oh Kepala Tukang 50,000.00 500.00 -
0.005 Oh Mandor 45,000.00 225.00 -
22,475.00 95,000.000
43 1 Buah Pasang Engsel Pintu
1.000 Bh Engsel Pintu 11,000.00 - 11,000.000
0.015 Oh Pekerja 35,000.00 525.00 -
0.150 Oh Tukang 42,500.00 6,375.00 -
0.015 Oh Kepala Tukang 50,000.00 750.00 -
0.001 Oh Mandor 45,000.00 45.00 -
7,695.00 11,000.000
44 1 Buah Pasang Engsel Jendela
1.000 Bh Engsel Jendela 6,500.00 - 6,500.000
0.015 Oh Pekerja 35,000.00 525.00 -
1 2 3 4 5
0.150 Oh Tukang 42,500.00 6,375.00 -
0.015 Oh Kepala Tukang 50,000.00 750.00 -
0.001 Oh Mandor 45,000.00 45.00 -
7,695.00 6,500.000
45 1 Buah Pasang Kait Angin
1.000 Bh Kait Angin 16,000.00 - 16,000.000
0.015 Oh Pekerja 35,000.00 525.00 -
0.150 Oh Tukang 42,500.00 6,375.00 -
0.015 Oh Kepala Tukang 50,000.00 750.00 -
0.001 Oh Mandor 45,000.00 45.00 -
7,695.00 16,000.000
46 1 Buah Pasang Grendel Pintu
1.000 Bh Grendel Pintu 10,000.00 - 10,000.000
0.010 Oh Pekerja 35,000.00 350.00 -
0.500 Oh Tukang 42,500.00 21,250.00 -
0.010 Oh Kepala Tukang 50,000.00 500.00 -
0.005 Oh Mandor 45,000.00 225.00 -
22,325.00 10,000.000
47 1 Buah Pasang Tarikan Jendela
1.000 Bh Tarikan Jendela 5,000.00 - 5,000.000
0.015 Oh Pekerja 35,000.00 525.00 -
0.150 Oh Tukang 42,500.00 6,375.00 -
0.015 Oh Kepala Tukang 50,000.00 750.00 -
0.001 Oh Mandor 45,000.00 45.00 -
7,695.00 5,000.000
48 1 Buah Pasang Grendel Jendela
1.000 Bh Grendel Jendela 4,000.00 - 4,000.000
0.015 Oh Pekerja 35,000.00 525.00 -
0.150 Oh Tukang 42,500.00 6,375.00 -
0.015 Oh Kepala Tukang 50,000.00 750.00 -
0.001 Oh Mandor 45,000.00 45.00 -
7,695.00 4,000.000
49 1 m² Pengecatan Dinding Tembok / Plafond Lama
( 1 Lapis Cat Dasar, 2 Lapis Cat Penutup )
0.1200 Kg Cat Dasar 30,000.00 - 3,600.000
0.1800 Kg Cat Penutup 2 Kali 30,000.00 - 5,400.000
0.0280 Oh Pekerja 35,000.00 980.00 -
0.0420 Oh Tukang 42,500.00 1,785.00 -
0.0040 Oh Kepala Tukang 50,000.00 200.00 -
0.0030 Oh Mandor 45,000.00 135.00 -
3,100.00 9,000.000
50 1 m² Pengecatan Dinding Tembok / Plafond Baru
( 1 Lapis Plamir,1 Lapis Cat Dasar 2 Lapis Cat Penutup )
0.100 Kg Palmir Tembok 19,000.00 - 1,900.000
0.100 Kg Cat Dasar 30,000.00 - 3,000.000
0.260 Kg Cat Penutup 2 x 30,000.00 - 7,800.000
0.500 Lbr Kertas Pasir 10,000.00 - 5,000.000
0.020 Oh Pekerja 35,000.00 700.00 -
0.063 Oh Tukang 42,500.00 2,677.50 -
0.006 Oh Kepala Tukang 50,000.00 300.00 -
0.003 Oh Mandor 45,000.00 135.00 -
3,812.50 17,700.000
51 1 m² Pengecatan dengan Cat Minyak
Permukaan Kayu Lama ( 2 x Lapis )
0.150 Kg Plamir 10,300.00 - 1,545.000
0.170 Kg Cat Dasar 39,000.00 - 6,630.000
0.170 Kg Cat Penutup 39,000.00 - 6,630.000
0.070 Oh Pekerja 35,000.00 2,450.00 -
0.075 Oh Tukang 42,500.00 3,187.50 -
0.008 Oh Kepala Tukang 50,000.00 400.00 -
0.003 Oh Mandor 45,000.00 135.00 -
6,172.50 14,805.000
1 2 3 4 5
52 1 m² Pengecatan dengan Cat Minyak Permukaan Kayu Baru
( 1 Lpis Plamir ) 1 Lapis Cat Dasar 2 Lapis Cat Penutup
0.150 Kg Cat Menie 20,000.00 - 3,000.000
0.170 Kg Plamir 10,300.00 - 1,751.000
0.170 Kg Cat Dasar 39,000.00 - 6,630.000
0.075 Kg Cat Penutup 2 Kali 39,000.00 - 2,925.000
0.070 Oh Pekerja 35,000.00 2,450.00 -
0.075 Oh Tukang 42,500.00 3,187.50 -
0.008 Oh Kepala Tukang 50,000.00 400.00 -
0.003 Oh Mandor 45,000.00 135.00 -
6,172.50 14,306.000
53 1 m² Pengecatan Permukaan Baja Lapis Seng ( Galbani )
secara Manual Sistem 3 Lapis Cat Konvensional, tebal 200 um
0.0190 Kg Cat Dasar 20,000.00 - 380.000
0.2500 Kg Cat Penutup 2 Kali 26,000.00 - 6,500.000
0.1500 Oh Pekerja 35,000.00 5,250.00 -
0.1500 Oh Tukang 42,500.00 6,375.00 -
0.0150 Oh Kepala Tukang 50,000.00 750.00 -
0.0080 Oh Mandor 45,000.00 360.00 -
12,735.00 6,880.000
54 1 m² Pekerjaan Residu

0.150 Kg Residu / Teer 12,000.00 - 1,800.000

0.070 Oh Pekerja 35,000.00 2,450.00 -
0.003 Oh Mandor 45,000.00 135.00 -
2,585.00 1,800.000

Sigi, Agustus 2011

CV. ..........................................

...........................................
Direktur
ENGINEER'S ESTIMATE (EE)

LISA HARGA SATUAN PEKERJAAN

JUMLAH
HARGA
(Rp)
6

102,000.00
10,500.00
450.00
112,950.00

84,000.00
10,500.00
450.00
94,950.00

148,500.00
173,808.00
57,120.00
52,500.00
25,500.00
3,000.00
3,375.00
463,803.00

63,000.00
12,371.04
4,725.00
11,200.00
4,250.00
500.00
675.00
96,721.04

127.80
2,450.00
7,000.00
6,375.00
750.00
450.00
17,152.80

5,520.96
2,310.00
7,000.00
6,375.00
750.00
450.00
 6
22,405.96

52,000.00
89,700.00
296,496.00
57,750.00
10,625.00
1,250.00
3,600.00
511,421.00

416,628.00
54,000.00
104,650.00
57,750.00
10,625.00
1,250.00
3,600.00
648,503.00

495,864.00
40,000.00
94,300.00
57,750.00
10,625.00
1,250.00
3,600.00
703,389.00

15,750.00
330.00
245.00
297.50
35.00
13.50
16,671.00

64,000.00
6,000.00
3,450.00
10,500.00
11,050.00
1,300.00
225.00
96,525.00

72,000.00
6,000.00
3,450.00
18,200.00
11,050.00
1,300.00
225.00
112,225.00

64,000.00
8,000.00
6,900.00
24,000.00
32,000.00
20,000.00
23,100.00
 6
14,025.00
1,650.00
1,485.00
195,160.00

2,602,133.33
2,667,360.00
648,503.00
5,917,996.33

1,496,333.33
2,167,230.00
648,503.00
4,312,066.33

1,496,333.33
2,167,230.00
648,503.00
4,312,066.33

52,000.00
100,050.00
278,604.00
162,750.00
10,625.00
1,250.00
3,600.00
608,879.00

2,520,000.00
1,000.00
210,000.00
765,000.00
100,000.00
13,500.00
3,609,500.00

73,500.00
28,000.00
85,000.00
10,000.00
1,800.00
198,300.00

84,000.00
35,000.00
106,250.00
12,500.00
2,250.00
240,000.00

126,000.00
17,500.00
85,000.00
10,000.00
1,125.00
239,625.00

121,000.00
 6
525.00
6,375.00
750.00
45.00
128,695.00

2,310,000.00
255,000.00
16,000.00
140,000.00
510,000.00
60,000.00
9,000.00
3,300,000.00

32,900.000
540.000
4,200.000
2,550.000
300.000
270.000
40,760.000

8,550.000
1,080.000
2,975.000
400.000
13,005.000

31,500.00
1,200.00
5,250.00
1,062.50
1,250.00
3,375.00
43,637.50

48,300.00
1,200.00
720.00
19,292.00
2,450.00
4,250.00
500.00
180.00
76,892.00

95,000.000
17,500.000
4,250.000
500.000
225.000
117,475.000

11,000.000
525.000
6,375.000
750.000
45.000
18,695.000

6,500.000
525.000
 6
6,375.000
750.000
45.000
14,195.000

16,000.000
525.000
6,375.000
750.000
45.000
23,695.000

10,000.000
350.000
21,250.000
500.000
225.000
32,325.000

5,000.000
525.000
6,375.000
750.000
45.000
12,695.000

4,000.000
525.000
6,375.000
750.000
45.000
11,695.000

3,600.000
5,400.000
980.000
1,785.000
200.000
135.000
12,100.000

1,900.000
3,000.000
7,800.000
5,000.000
700.000
2,677.500
300.000
135.000
21,512.500

1,545.000
6,630.000
6,630.000
2,450.000
3,187.500
400.000
135.000
20,977.500
 6

3,000.000
1,751.000
6,630.000
2,925.000
2,450.000
3,187.500
400.000
135.000
20,478.500

380.000
6,500.000
5,250.000
6,375.000
750.000
360.000
19,615.000

1,800.000
2,450.000
135.000
4,385.000

Sigi, Agustus 2011

CV. ..........................................

...........................................
Direktur
 ENGINEER'S ESTIMATE (EE)
PROGRAM : PROGRAM WAJIB BELAJAR PENDIDIKAN DASAR SEMBILAN TAHUN
KEGIATAN : REHABILITASI SEDANG/BERAT BANGUNAN SEKOLAH SD
PEKERJAAN : REHABILITASI BERAT BANGUNAN SEKOLAH SD
LOKASI : SD INPRES POMBEWE KEC. SIGI BIROMARU
TAHUN ANGGARAN : 2011

RENCANA ANGGARAN BIAYA

HARGA SATUAN JUMLAH HARGA
NO. URAIAN PEKERJAAN SATUAN VOLUME
Rp Rp
1 2 3 4 5 6
I PEKERJAAN PERSIAPAN / PEMBONGKARAN
1 Pembongkaran Ls 1.00 3,000,000.00 3,000,000.00
2 Pekerjaan Papan Nama Kegiatan Ls 1.00 300,000.00 300,000.00
3,300,000.00
II PEKERJAAN TANAH / PASIR
1 Urugan Tanah Bawah Lantai M³ 25.16 112,950.00 2,841,822.00
2 Urugan Pasir Bawah Lantai M³ 12.58 94,950.00 1,194,471.00
4,036,293.00
III PEKERJAAN PASANGAN DAN PLESTERAN
1 Pas. Pondasi Batu Kali 1 : 5 M³ 6.30 463,803.00 2,921,958.90
2 Pas. Dinding Batu Bata 1:5 M² 268.30 96,721.04 25,950,255.03
3 Pek. Plesteran Dinding dan Beton, Camp 1: 5 M² 536.60 22,405.96 12,023,038.14
4 Pek. Plesteran Kaki Pondasi, Camp 1: 5 M² 64.20 22,405.96 1,438,462.63
5 Pek. Acian Dinding 1 Pc : 7 Kpr M² 600.80 17,152.80 10,305,402.24
52,639,116.94
IV PEKERJAAN BETON
1 Pek. Sloof 15 x 20, K-175 (BB=130 Kg) M³ 1.90 4,312,066.33 8,192,926.03
2 Pek. Ring Balk 15 x 20, K-175 ( BB=130 Kg) M³ 2.30 4,312,066.33 9,917,752.57
3 Pek. Kolom Praktis 15 x 15, K-175 (BB=160 Kg) M³ 0.96 5,917,996.33 5,681,276.48
4 Pek. Kolom Teras 15 x 20, K-175 (BB=130 Kg) M³ 1.10 4,312,066.33 4,743,272.97
5 Pek. Cor Lantai Beton dan dilicinkan air semen M³ 13.10 608,879.00 7,976,314.90
36,511,542.95
V PEKERJAAN KAP, ATAP DAN PLAFOND
1 Pek. Kuda-Kuda, Kap Dan Gording M³ 5.75 3,300,000.00 18,975,000.00
2 Pek. Pas. Atap Seng M² 273.92 40,760.00 11,164,979.20
3 Pek. Bumbungan M¹ 25.60 13,005.00 332,928.00
4 Pek. Pas. Lisplank Papan 2 x (2/20) M¹ 68.40 43,637.50 2,984,805.00
5 Pek. Pemasangan Plafond Tripleks + Rangka M² 248.32 76,892.00 19,093,821.44
6 Pek. Baut Mur Ls 1.00 430,000.00 430,000.00
52,981,533.64
 1 2 3 4 5 6
VI PEKERJAAN KUSEN PINTU DAN JENDELA
1 Pek. Rangka Kusen Pintu dan Jendela M³ 2.160 3,609,500.00 7,796,520.00
2 Pek. Jendela Bingkai Kaca Bening 5 mm M² 20.880 198,300.00 4,140,504.00
3 Pek. Pintu Panel M² 6.300 240,000.00 1,512,000.00
4 Pek. Papan Jalusi M² 16.700 239,625.00 4,001,737.50
4 Pek. Pasang Kaca Bening 5 mm M² 10.600 128,695.00 1,364,167.00
18,814,928.50
VII PEKERJAAN PENGECATAN
1 Pengecatan Dinding M² 600.80 21,512.50 12,924,710.00
2 Pengecatan Plafond M² 248.32 21,512.50 5,341,984.00
3 Pengecetan Kayu M² 86.840 20,478.50 1,778,352.94
4 Pengecetan Atap M² 273.920 19,615.00 5,372,940.80
5 Pek. Residu M² 84.40 4,385.00 370,094.00
25,788,081.74
VIII PEKERJAAN KUNCI DAN ALAT PENGGANTUNG
1 Kunci Tanam 2 Slaag Psg 3.00 117,475.00 352,425.00
2 Engsel Pintu 4" ( 3 Bh Per daun Pintu ) Psg 9.00 18,695.00 168,255.00
3 Grendel Jendela Bh 72.00 32,325.00 2,327,400.00
4 Engsel Jendela Psg 72.00 14,195.00 1,022,040.00
5 Tarikan Jendela Bh 36.00 12,695.00 457,020.00
6 Hak Angin Bh 72.00 23,695.00 1,706,040.00
6,033,180.00
IX PEKERJAAN LAIN-LAIN
1 Pembersihan Akhir Ls 1.00 350,000.00 350,000.00
350,000.00
 ENGINEER'S ESTIMATE (EE)
PROGRAM : PROGRAM WAJIB BELAJAR PENDIDIKAN DASAR SEMBILAN TAHUN
KEGIATAN : REHABILITASI SEDANG/BERAT BANGUNAN SEKOLAH SD
PEKERJAAN : REHABILITASI BERAT BANGUNAN SEKOLAH SD
LOKASI : SD INPRES POMBEWE KEC. SIGI BIROMARU
TAHUN ANGGARAN : 2011

REKAPITULASI
NO. URAIAN PEKERJAAN JUMLAH HARGA
I PEKERJAAN PERSIAPAN / PEMBONGKARAN Rp 3,300,000.00
II PEKERJAAN TANAH / PASIR Rp 4,036,293.00
III PEKERJAAN PASANGAN DAN PLESTERAN Rp 52,639,116.94
IV PEKERJAAN BETON Rp 36,511,542.95
V PEKERJAAN KAP, ATAP DAN PLAFOND Rp 52,981,533.64
VI PEKERJAAN KUSEN PINTU DAN JENDELA Rp 18,814,928.50
VII PEKERJAAN PENGECATAN Rp 25,788,081.74
VIII PEKERJAAN KUNCI DAN ALAT PENGGANTUNG Rp 6,033,180.00
IX PEKERJAAN LAIN-LAIN Rp 350,000.00
JUMLAH Rp 200,454,676.77
PPN 10% Rp 20,045,467.68
JUMLAH TERMASUK PPN 10% Rp 220,500,144.44
DIBULATKAN Rp 220,500,000.00

TERBILANG : DUA RATUS DUA PULUH JUTA LIMA RATUS RIBU RUPIAH

Sigi, Agustus 2011

CV. ..........................................

...........................................
Direktur