JARAK DARI
NO. DISTRIK BATAS WILAYAH TRANSPORTASI KETERANGAN
SERUI
1 2 3 4 5 6
I. YAPEN SELATAN :
V. DISTRIK POOM :
* Harga Prangko Gudang + Transport ke Pelabuhan Laut Serui + Mobilisasi ke Lokasi + Transport ke Site
( Tempat Kerja ).
RENCANA ANGGARAN BIAYA
( RAB )
PROGRAM : PENINGKATAN KINERJA LEMBAGA PERADILAN DAN LEMBAGA PENEGAK HUKUM LAINNYA
PEKERJAAN : PEMASANGAN PAVING BLOK
LOKASI : SERUI, KABUPATEN YAPEN WAROPEN
T. A : 2007
C PEKERJAAN HALAMAN
I PASANGAN PAVING BLOK
1 Pasangan bauplank 10.00 M' 43,033.61 430,336.06
2 Urugan Pasair 17.50 M3 212,857.92 3,725,013.60
3 Pasangan Paving Blok 250.00 M2 228,460.75 57,115,187.00
4 Cor Kreb 1.75 M3 1,125,123.78 1,968,966.62
5 Plesteran Kreb 32.84 M2 54,785.68 1,799,161.60
65,038,664.87
REKAPITULASI
TERBILANG :
Mengetahui :
TERBILANG :
TIGA RATUS ENAM PULUH DUA JUTA DUA RATUS TUJUH PULUH DELAPAN RIBU RUPIAH
Mengetahui :
C PEKERJAAN HALAMAN
I PASANGAN PAVING BLOK
1 Pasangan bauplank 10.00 M'
2 Urugan Pasair 17.50 M3
3 Pasangan Paving Blok 250.00 M2
4 Cor Kreb 1.75 M3
5 Plesteran Kreb 32.84 M2
REKAPITULASI
TERBILANG :
0
0
0
0
REKAPITULASI AKHIR
TERBILANG :
0
0
0
0
DAFTAR ANALISA HARGA SATUAN LOKASI KOTA SERUI / WILAYAH "A"
KODE HARGA UPAH BAHAN BAHAN
ANA- SATUAN ( Rp.) LOKAL NON
NO. URAIAN PEKERJAAN
LISA ( Rp.) ( Rp.) LOKAL
( Rp.)
1 2 3 4 5 6 7
1. 1.000 M1 PASANG BOUWPLANK :
0.009 M3 Kayu matoa 2,185,000.00 19,665.00
0.040 Kg Paku 19,041.00 761.64
0.220 Tukang 70,000.00 15,400.00
0.020 Kepala tukang 78,750.00 1,575.00
0.070 Pekerja 43,750.00 3,062.50
0.004 Mandor 87,500.00 350.00
20,387.50 19,665.00 761.64
2. 1.000 M3 GALIAN TANAH BIASA : A. 1
0.750 Pekerja 43,750.00 32,812.50
0.025 Mandor 87,500.00 2,187.50
35,000.00
3. 1.000 M3 GALIAN TANAH KERAS : A. 2
1.000 Pekerja 43,750.00 43,750.00
0.033 Mandor 87,500.00 2,887.50
46,637.50
4. 1.000 GALIAN TANAH BERBATU : A. 3
1.500 Pekerja 43,750.00 65,625.00
0.050 Mandor 87,500.00 4,375.00
70,000.00
5. 1.000 M3 GALIAN TANAH LUMPUR : A. 4
1.500 Pekerja 43,750.00 65,625.00
0.050 Mandor 87,500.00 4,375.00
70,000.00
6. 1.000 M3 GALIAN TANAH CADAS : A. 5
2.000 Pekerja 43,750.00 87,500.00
0.066 Mandor 87,500.00 5,775.00
93,275.00
7. 1.000 M3 URUGAN TANAH KEMBALI : A. 17
0.250 Biaya galian tanah 35,000.00 8,750.00
8,750.00
8. 1.000 M3 URUG LAPIS PASIR DENGAN A. 18
PENYIRAMAN :
1.200 M3 Pasir urug 138,000.00 165,600.00
0.300 Pekerja 43,750.00 13,125.00
0.010 Mandor 87,500.00 875.00
14,000.00 165,600.00
9. 1.000 M3 URUGAN TANAH DARI LUAR :
1.200 M3 Tanah urug 126,500.00 151,800.00
0.300 Pekerja 43,750.00 13,125.00
0.010 Mandor 87,500.00 875.00
14,000.00 151,800.00
10. 1.000 M3 PASANG BATU KOSONG : G. 2
1.200 Batu kali 138,000.00 165,600.00
1.500 Pekerja 43,750.00 65,625.00
0.075 Mandor 87,500.00 6,562.50
72,187.50 165,600.00
11. 1.000 M3 PASANG BATU KALI 1 : 2 : G.14/
1.200 M3 Batu kali G. 32 138,000.00 165,600.00
5.290 Zak Semen 75,900.00 401,511.00
0.428 M3 Pasir pasang 161,000.00 68,908.00
3.600 Pekerja 43,750.00 157,500.00
1.200 Tukang batu 70,000.00 84,000.00
0.120 Kepala tukang 78,750.00 9,450.00
0.180 Mandor 87,500.00 15,750.00
266,700.00 234,508.00 401,511.00
12. 1.000 M3 PASANG BATU KALI 1 : 3 : G.16 /
1.200 M3 Batu kali G. 26 138,000.00 165,600.00
4.000 Zak Semen 75,900.00 303,600.00
0.456 M3 Pasir pasang 161,000.00 73,416.00
3.600 Pekerja 43,750.00 157,500.00
1.200 Tukang batu 70,000.00 84,000.00
0.120 Kepala tukang 78,750.00 9,450.00
0.180 Mandor 87,500.00 15,750.00
266,700.00 239,016.00 303,600.00
1 2 3 4 5 6 7
14.a 3.000 M3 PEKERJAAN BRONJONG G.5a
KAWAT DIGALVANO DIA. 3 MM :
Menganyam :
25.000 KG kawat digalvano dia.3 mm 30,316.00 757,900.00
2.000 Penganyam 70,000.00 140,000.00
1.600 Pekerja 43,750.00 70,000.00
0.080 Mandor 87,500.00 7,000.00
Mengisi :
3.000 M3 Batu Kali 138,000.00 414,000.00
4.500 Pekerja 43,750.00 196,875.00
0.075 Mandor 87,500.00 6,562.50
420,437.50 414,000.00 757,900.00
1.000 M3 PEKERJAAN BRONJONG
14.b 3.000 M3 PEKERJAAN BRONJONG
KAWAT DIGALVANO DIA. 4 MM :
Menganyam :
45.000 KG kawat digalvano dia.4 mm 30,316.00 1,364,220.00
2.200 Penganyam 70,000.00 154,000.00
1.800 Pekerja 43,750.00 78,750.00
0.080 Mandor 87,500.00 7,000.00
Mengisi :
3.000 M3 Batu 138,000.00 414,000.00
4.500 Pekerja 43,750.00 196,875.00
0.075 Mandor 87,500.00 6,562.50
443,187.50 414,000.00 1,364,220.00
1.000 M3 PEKERJAAN BRONJONG
14.c 3.000 M3 PEKERJAAN BRONJONG
KAWAT DIGALVANO DIA. 5 MM :
Menganyam :
70.000 KG kawat digalvano dia.5 mm 27,500.00 1,925,000.00
2.500 Penganyam 70,000.00 175,000.00
2.000 Pekerja 43,750.00 87,500.00
0.080 Mandor 87,500.00 7,000.00
Mengisi :
3.000 M3 Batu 138,000.00 414,000.00
4.500 Pekerja 43,750.00 196,875.00
0.075 Mandor 87,500.00 6,562.50
472,937.50 414,000.00 1,925,000.00
1.000 M3 PEKERJAAN BRONJONG
15. 1.000 M3 PASANG BATU TELA 1 : 3 :
200.000 Bh Batu tela 2,420.00 484,000.00
2.528 Zak Semen 75,900.00 191,875.20
0.280 M3 Pasir pasang 161,000.00 45,080.00
4.500 Pekerja 43,750.00 196,875.00
1.500 Tukang batu 70,000.00 105,000.00
0.150 Kepala tukang 78,750.00 11,812.50
0.225 Mandor 87,500.00 19,687.50
333,375.00 529,080.00 191,875.20
1.000 M2 Pasang batu tela 1 : 3 . . . . . .
16. 1.000 M3 PASANG BATU TELA 1 : 4 :
200.000 Bh Batu tela 2,420.00 484,000.00
2.120 Zak Semen 75,900.00 160,908.00
0.280 M3 Pasir pasang 161,000.00 45,080.00
4.500 Pekerja 43,750.00 196,875.00
1.500 Tukang batu 70,000.00 105,000.00
0.150 Kepala tukang 78,750.00 11,812.50
0.225 Mandor 87,500.00 19,687.50
333,375.00 529,080.00 160,908.00
1.000 M2 Pasang batu tela 1 : 4 .....
1 2 3 4 5 6 7
1 2 3 4 5 6 7
27 1.000 M3 BETON TANPA TULANG G.43
CAMP. 1 : 2,5 : 5
1.000 M3 Kerikil 138,000.00 138,000.00
0.500 M3 Pasir beton 161,000.00 80,500.00
5.000 Zak Semen 64,900.00 324,500.00
6.000 Pekerja 43,750.00 262,500.00
0.300 Mandor 87,500.00 26,250.00
0.500 Tukang batu 70,000.00 35,000.00
0.050 Kepala tukang 78,750.00 3,937.50
327,687.50 218,500.00 324,500.00
28 1.000 M3 BETON TANPA TULANG
CAMP. 1 : 3 : 5
0.820 M3 Kerikil 138,000.00 113,160.00
0.500 M3 Pasir beton 161,000.00 80,500.00
4.090 Zak Semen 50 Kg 75,900.00 310,431.00
6.000 Pekerja 43,750.00 262,500.00
0.300 Mandor 87,500.00 26,250.00
0.500 Tukang batu 70,000.00 35,000.00
0.050 Kepala tukang 78,750.00 3,937.50
327,687.50 193,660.00 310,431.00
29 1.000 M3 BETON BERTULANG UNTUK Spl. V
KONSTRUKSI 1 ( SATU ) LANTAI
1 2 3 4 5 6 7
31 1.000 M3 BETON BERTULANG UNTUK Spl. V
KONSTRUKSI LEBIH 2 ( DUA )
LANTAI.
G.41
a. 1.000 M3 BETON TANPA TULANG
CAMP. 1 : 2 : 3
0.820 M3 Kerikil 138,000.00 113,160.00
0.540 M3 Pasir beton 161,000.00 86,940.00
6.800 Zak Semen 64,900.00 441,320.00
6.000 Pekerja 43,750.00 262,500.00
0.300 Mandor 87,500.00 26,250.00
1.000 Tukang batu 70,000.00 70,000.00
0.100 Kepala tukang 78,750.00 7,875.00
I.2 366,625.00 200,100.00 441,320.00
b. BESI BETON
160.000 Kg Besi beton 24,733.50 3,957,360.00
2.000 Kg Kawat ikat 10,186.00 20,372.00
6.750 Tukang besi 70,000.00 472,500.00
2.250 Kepala tukang 78,750.00 177,187.50
6.750 Pekerja 43,750.00 295,312.50
F.8 945,000.00 3,977,732.00
c. BEKISTING
0.400 M3 Papan kayu Klas II 2,185,000.00 874,000.00
4.000 Kg Paku 19,041.00 76,164.00
5.000 Tukang 70,000.00 350,000.00
0.500 Kepala tukang 78,750.00 39,375.00
2.000 Pekerja 43,750.00 87,500.00
0.100 Mandor 87,500.00 8,750.00
485,625.00 874,000.00 76,164.00
1.000 M3 Beton bertulang lebih 2 lantai
( a + b + c ).
32 1.000 M2 LANTAI / DINDING PORSELIN
11 X 11 CM.
82.000 BH Ubin porselin 11 X 11 Cm 992.66 81,398.05
0.152 Zak Semen 64,900.00 9,864.80
0.010 M3 Pasir pasang 161,000.00 1,610.00
0.200 Kg Semen putih 9,416.00 1,883.20
0.500 Pekerja 43,750.00 21,875.00
1.000 Tukang batu 70,000.00 70,000.00
0.100 Kepala tukang 78,750.00 7,875.00
0.075 Mandor 87,500.00 6,562.50
106,312.50 1,610.00 93,146.05
1 2 3 4 5 6 7
37 1.000 M2 LANTAI KERAMIK 30 X 30
11.000 Bh Keramik 30 X 30 Cm 7,415.18 81,566.93
0.032 M3 Pasir pasang 161,000.00 5,152.00
0.034 Zak Semen 64,900.00 2,206.60
0.250 Tukang batu 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.500 Pekerja 43,750.00 21,875.00
0.025 Mandor 87,500.00 2,187.50
43,531.25 5,152.00 83,773.53
38 1.000 M2 LANTAI KERAMIK 40 X 40
7.000 Bh Keramik 40 X 40 Cm 14,194.40 99,360.80
0.032 M3 Pasir pasang 161,000.00 5,152.00
0.034 Zak Semen 64,900.00 2,206.60
0.250 Tukang batu 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.500 Pekerja 43,750.00 21,875.00
0.025 Mandor 87,500.00 2,187.50
43,531.25 5,152.00 101,567.40
39 1.000 M2 LANTAI MOZAIK KM / WC
11.000 Bh Ubin Mozaik 9,692.20 106,614.18
0.032 M3 Pasir pasang 161,000.00 5,152.00
0.034 Zak Semen 64,900.00 2,206.60
0.250 Tukang batu 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.500 Pekerja 43,750.00 21,875.00
0.025 Mandor 87,500.00 2,187.50
43,531.25 5,152.00 108,820.78
40 1.000 M2 PAVING BLOK
58.000 Bh Paving blok 3,100.00 179,800.00
0.100 Pasir urug 80,000.00 8,000.00
0.100 Tukang batu 70,000.00 7,000.00
0.010 Kepala tukang 78,750.00 787.50
0.100 Pekerja 43,750.00 4,375.00
0.015 Mandor 87,500.00 1,312.50
13,475.00 187,800.00
1 2 3 4 5 6 7
46 1.000 M3 BALOK KASAU 5/7 K. BESI
1.100 M3 Kayu besi 3,335,000.00 3,668,500.00
6.000 Kg Paku 19,041.00 114,246.00
8.000 Pekerja 43,750.00 350,000.00
10.000 Tukang kayu 70,000.00 700,000.00
0.442 Kepala tukang 78,750.00 34,807.50
0.400 Mandor 87,500.00 35,000.00
1,119,807.50 3,668,500.00 114,246.00
1 2 3 4 5 6 7
55 1.000 M2 DAUN PINTU TRIPLEK LAPIS
SENG PLAT
1.000 Lbr. Tripleks 4 mm 73,130.36 73,130.36
1.000 Lbr. Seng plat 79,732.21 79,732.21
0.044 M3 kayu besi 3,335,000.00 146,740.00
0.050 Kg paku tripleks 31,691.00 1,584.55
3.000 Tukang kayu 70,000.00 210,000.00
0.300 Kepala tukang 78,750.00 23,625.00
2.000 Pekerja 43,750.00 87,500.00
1.000 Mador 87,500.00 87,500.00
410,209.55 146,740.00 152,862.56
1 2 3 4 5 6 7
63 1.000 M2 DINDING TRIPLEK
0.347 Lbr Triplek 3 mm 71,134.64 24,683.72
0.015 M3 Kayu besi 5/10 3,335,000.00 50,025.00
0.020 Kg Paku 19,041.00 380.82
0.025 Kg Paku triplek 31,691.00 792.28
0.080 Tukang kayu 70,000.00 5,600.00
0.008 Kepala tukang 78,750.00 630.00
0.200 Pekerja 43,750.00 8,750.00
0.100 Mandor 87,500.00 8,750.00
23,730.00 50,025.00 25,856.82
1 2 3 4 5 6 7
71 10.000 M2 NOK SENG PLAT BJLS 30
3.800 Lbr Seng plat Bjls 30 79,732.21 302,982.39
0.200 Kg Paku seng 44,341.00 8,868.20
0.040 M3 Kayu matoa 2,185,000.00 87,400.00
0.250 Tukang kayu 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.250 Pekerja 43,750.00 10,937.50
0.003 Mandor 87,500.00 262.50
30,668.75 87,400.00 311,850.59
1 2 3 4 5 6 7
79 1.000 M2 ATAP GENTENG BETON
18.000 Bh Genteng beton 14,866.50 267,597.00
0.200 Pekerja 43,750.00 8,750.00
0.150 Tukang 70,000.00 10,500.00
0.015 Kepala tukang 78,750.00 1,181.25
0.010 Mandor 87,500.00 875.00
21,306.25 267,597.00
80 1.000 M' NOK GENTENG BETON
7.000 Bh Nok genteng beton 14,866.50 104,065.50
0.030 Zak Semen 75,900.00 2,277.00
0.025 Pekerja 43,750.00 1,093.75
0.025 Tukang 70,000.00 1,750.00
0.003 Kepala tukang 78,750.00 236.25
0.001 Mandor 87,500.00 87.50
3,167.50 106,342.50
81 1.000 M2 ATAP UTOMO COLOR TILES
2.150 Bh Utomo color tiles 7 genteng 75,966.00 163,326.90
0.050 Kg Paku color tiles 38,016.00 1,900.80
0.100 Pekerja 43,750.00 4,375.00
0.200 Tukang 70,000.00 14,000.00
0.020 Kepala tukang 78,750.00 1,575.00
0.005 Mandor 87,500.00 437.50
20,387.50 165,227.70
82 1.000 M' NOK ROOF TILES
0.500 Bh Nok utomo color tiles " U " 56,991.00 28,495.50
0.200 Kg Paku color tiles 38,016.00 7,603.20
0.250 Pekerja 43,750.00 10,937.50
0.250 Tukang 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.003 Mandor 87,500.00 262.50
30,668.75 36,098.70
83 1.000 M2 PLAFOND TRIPLEK
0.336 Lbr Triplek 4 mm 73,130.36 24,571.80
0.017 M3 Kayu matoa 2,185,000.00 37,145.00
0.200 Kg Paku 19,041.00 3,808.20
0.020 Kg Paku triplek 31,691.00 633.82
0.800 Tukang kayu 70,000.00 56,000.00
0.080 Kepala tukang 78,750.00 6,300.00
0.280 Pekerja 43,750.00 12,250.00
0.014 Mandor 87,500.00 1,225.00
75,775.00 37,145.00 29,013.82
84 1.000 M2 PLAFOND TRIPLEK
0.336 Lbr Triplek 3 mm 71,134.64 23,901.24
0.017 M3 Kayu matoa 2,185,000.00 37,145.00
0.200 Kg Paku 19,041.00 3,808.20
0.020 Kg Paku triplek 31,691.00 633.82
0.800 Tukang kayu 70,000.00 56,000.00
0.080 Kepala tukang 78,750.00 6,300.00
0.280 Pekerja 43,750.00 12,250.00
0.014 Mandor 87,500.00 1,225.00
75,775.00 37,145.00 28,343.26
85 1.000 M3 RANGKA PLAFON
1.100 M3 Kayu matoa 2,185,000.00 2,403,500.00
0.230 Kg Paku 19,041.00 4,379.43
15.000 Tukang kayu 70,000.00 1,050,000.00
1.500 Kepala tukang 78,750.00 118,125.00
5.000 Pekerja 43,750.00 218,750.00
0.250 Mandor 87,500.00 21,875.00
1,408,750.00 2,403,500.00 4,379.43
86 1.000 M2 PLAFON TRIPLEK TANPA
RANGKA
0.336 Lbr Triplek 4 mm 73,130.36 24,571.80
0.020 Kg Paku triplek 31,691.00 633.82
0.080 Tukang kayu 70,000.00 5,600.00
0.008 Kepala tukang 78,750.00 630.00
6,230.00 25,205.62
87 1.000 M2 PLAFON TRIPLEK TANPA
RANGKA
0.336 Lbr Triplek 3 mm 71,134.64 23,901.24
0.020 Kg Paku triplek 31,691.00 633.82
0.080 Tukang kayu 70,000.00 5,600.00
0.008 Kepala tukang 78,750.00 630.00
6,230.00 24,535.06
88 1.000 M2 PLAFON ETERNIT
1.000 Lbr Eternit 25,000.00 25,000.00
0.020 Kg Paku eternit 21,335.00 426.70
0.012 M3 Kayu matoa 2,185,000.00 26,220.00
0.800 Tukang kayu 70,000.00 56,000.00
0.080 Kepala tukang 78,750.00 6,300.00
0.280 Pekerja 43,750.00 12,250.00
0.014 Mandor 87,500.00 1,225.00
75,775.00 26,220.00 25,426.70
1 2 3 4 5 6 7
89 10.000 M' TALANG SENG BJLS 30
6.664 Lbr Seng plat Bjls 30 79,732.21 531,335.43
0.080 M3 Papan kayu matoa 2,185,000.00 174,800.00
0.200 Kg Paku 19,041.00 3,808.20
0.050 M3 Kayu matoa 5/5 2,185,000.00 109,250.00
2.000 Tukang 70,000.00 140,000.00
0.200 Kepala tukang 78,750.00 15,750.00
1.250 Pekerja 43,750.00 54,687.50
0.063 Mandor 87,500.00 5,512.50
215,950.00 284,050.00 535,143.63
1.000 M' Talang seng Bjls 30 . . . . . . . . .
1 2 3 4 5 6 7
98 1.000 M2 KARBOLIUM / RESIDU KAP 2X
0.350 Kg Karbolium 16,566.00 5,798.10
0.100 Pekerja 43,750.00 4,375.00
0.005 Mandor 87,500.00 437.50
4,812.50 5,798.10
99 1.000 M2 TEAK OIL
0.400 Kg Teak oil 38,566.00 15,426.40
0.200 Pekerja 43,750.00 8,750.00
0.010 Mandor 87,500.00 875.00
9,625.00 15,426.40
100 1.000 M2 PENGECATAN BESI 2X
0.400 Kg Cat besi 45,853.50 18,341.40
0.200 Pekerja 43,750.00 8,750.00
0.010 Mandor 87,500.00 875.00
9,625.00 18,341.40
PEKERJAAN JEMBATAN :
PEKERJAAN PERPIPAAN :
1 2 3 4 5 6 7
117 6.000 M' PAS. PIPA GIP DIA. 2"
6.000 M' Pipa GIP Dia. 2" Medium A 124,643.97 747,863.82
1.300 Set Alat bantu 275,330.00 357,929.00
1.000 Tukang 70,000.00 70,000.00
2.000 Pekerja 43,750.00 87,500.00
0.067 Mandor 87,500.00 5,862.50
163,362.50 1,105,792.82
1 2 3 4 5 6 7
128 6.000 M' PAS. PIPA PVC DIA. 1/2"
6.000 M' Pipa PVC Dia. 1/2" 6,468.36 38,810.15
1.000 Set Alat bantu 275,330.00 275,330.00
0.250 Tukang 70,000.00 17,500.00
0.500 Pekerja 43,750.00 21,875.00
0.050 Mandor 87,500.00 4,375.00
43,750.00 314,140.15
1 2 3 4 5 6 7
PEKERJAAN PERKERASAN /
PENGASPALAN JALAN / HALA-
MAN.
1 2 3 4 5 6 7
143 120.000 TON PRODUKSI SUPLAI LATASIR
4.000 Mandor 87,500.00 350,000.00
5.000 Sopir terampil 70,000.00 350,000.00
5.000 Pembantu sopir 61,250.00 306,250.00
119.000 Pekerja 43,750.00 5,206,250.00
54.000 M3 Pasir Beton 140,000.00 7,560,000.00
12,000.00 Kg Aspal 4,062.50 48,750,000.00
300.000 M3 Kayu Bakar 400,000.00 120,000,000.00
20.000 Set Alat bantu 250,300.00 5,006,000.00
25.000 Jam Dump Truck 5 Ton/145 HP 160,261.65 4,006,541.25
6,212,500.00 127,560,000.00 57,762,541.25
1 2 3 4 5 6 7
8 143 Kunci Pintu Yale 2 Slag BH 82,500.00 4.00 100.00 82,600.00
144 Engsel Pintu Ring Nilon BH 18,500.00 4.00 50.00 18,550.00
145 Engsel Jendela BH 11,500.00 4.00 50.00 11,550.00
146 Engsel Lemari BH 6,900.00 4.00 50.00 6,950.00
147 Grendel Pintu BH 17,250.00 4.00 50.00 17,300.00
148 Grendel Jendela BH 5,750.00 4.00 50.00 5,800.00
149 Gembok BH 11,500.00 4.00 50.00 11,550.00
150 Kait Angin Biasa BH 5,750.00 4.00 50.00 5,800.00
151 Kait Angin Kancing BH 8,625.00 4.00 50.00 8,675.00
29,074.40 152 Tarikan Jendela BH 5,750.00 4.00 50.00 5,800.00
153 Kran Air Aluminium Besar BH 23,000.00 4.00 50.00 23,050.00
154 Kran Air Kuningan Kecil BH 23,000.00 4.00 50.00 23,050.00
155 Kran Air Washtavel BH 40,250.00 4.00 50.00 40,300.00
156 Lampu Sorot 500 Watt BH 201,250.00 4.00 200.00 201,450.00
157 Penyambungan Listrik PLTD LS 1,000,000.00 4.00 - 1,000,000.00
158 Penyambungan Air PDAM LS 600,000.00 4.00 - 600,000.00
159 Washtavel KIA BH 402,500.00 4.00 3,000.00 405,500.00
41,221.45 160 Washtavel KIA + Cermin BH 517,500.00 4.00 3,000.00 520,500.00
161 Washtavel Aluminium BH 345,000.00 4.00 3,000.00 348,000.00
162 Kloset Jongkok INA BH 115,000.00 4.00 1,500.00 116,500.00
163 Kloset Duduk INA BH 264,500.00 4.00 1,500.00 266,000.00
164 Kloset Duduk KIA BH 1,725,000.00 4.00 1,500.00 1,726,500.00
165 Bak Air KM/WC Lapis Porselin BH 805,000.00 4.00 - 805,000.00
Ukuran 80 X 80 X 80 Cm
166 Bak Air KM/WC Batu Tela Biasa BH 575,000.00 4.00 - 575,000.00
50,320.10 Ukuran 80 X 80 X 80 Cm Diplester.
167 Urinoar Porselin BH 287,500.00 4.00 1,200.00 288,700.00
168 Pompa Air Sanyo BH 1,150,000.00 4.00 1,500.00 1,151,500.00
36,008.00 Mengetahui :
Plt. KEPALA DINAS PEKERJAAN UMUM
KABUPATEN YAPEN WAROPEN
89,534.73
979,621.00
982,085.00
870,687.50
831,778.50
1,008,045.00
3,686,057.00
1,435,789.00
6,129,891.00
1,008,045.00
3,686,057.00
1,435,789.00
6,129,891.00
1,008,045.00
4,922,732.00
1,435,789.00
7,366,566.00
201,068.55
139,604.85
121,502.30
126,954.85
133,279.85
132,456.78
150,250.65
157,504.03
201,275.00
957,275.23
95,727.52
6,036,746.00
4,771,746.00
29,685.25
35,435.25
4,902,553.50
4,902,553.50
7,053,308.20
5,788,308.20
6,486,000.00
239,928.20
239,928.20
65,760.74
551,329.91
709,812.11
567,044.19
646,776.40
746,940.00
851,362.00
154,268.20
110,568.20
95,273.20
99,611.82
125,087.81
105,757.19
137,378.55
4,826,510.25
3,561,510.25
51,612.50
77,418.75
95,238.05
429,919.34
42,991.93
78,746.59
376,996.88
37,699.69
76,334.88
136,005.13
431,772.75
43,177.28
81,756.54
70,735.53
8
288,903.25
109,510.00
185,615.20
66,767.45
141,933.82
141,263.26
3,816,629.43
31,435.62
30,765.06
127,421.70
8
1,035,143.63
103,514.36
602,053.00
60,205.30
99,917.65
631,519.42
63,151.94
480,697.21
48,069.72
24,600.95
16,675.48
28,363.45
14,216.73
10,610.60
25,051.40
27,966.40
4,258,750.00
368,587.00
3,121,683.00
329,349.10
810,936.00
858,395.50
883,728.50
8
812,904.50
896,378.50
353,065.50
304,188.30
329,488.30
354,788.30
505,720.19
599,286.22
99,881.04
774,358.03
129,059.67
1,269,155.32
211,525.89
1,889,202.27
314,867.04
2,601,105.76
433,517.63
3,830,098.31
638,349.72
5,893,918.39
982,319.73
532,788.57
1,150,240.00
2,239,210.00
4,120,410.00
5,506,446.00
6,893,080.00
357,890.15
59,648.36
372,146.79
62,024.47
411,488.77
68,581.46
667,325.97
111,221.00
1,023,691.94
170,615.32
1,393,999.68
232,333.28
94,500.00
9,450.00
94,500.00
9,450.00
24,062.50
2,406.25
78,750.00
7,875.00
61,250.00
659,750.00
26,373,474.60
175,823.16
30,113,474.60
200,756.50
93,092,593.05
66,494.71
191,535,041.25
1,596,125.34
103,033,868.18
64,396.17
anuari 2005
SADI
abang
PAH
UPAH
SATUAN TENAGA KERJA
( RP. / HARI )
7 8
UMP 915,000
H/O 78,750.00 38,125 Pekerja Mandor 2
H/O 70,000.00 76250 Kep.Tukang 1.8
H/O 70,000.00 68625 Tukang 1.6
H/O 61,250.00 61000 Penganyam 1.4
H/O 61,250.00 53375
H/O 78,750.00
H/O 70,000.00
JUMLAH HARGA
PAJAK ( TERMASUK
PAJAK )
( Rp.) ( Rp.)
8 9
6,900.00 75,900.00
5,900.00 64,900.00
856.00 9,416.00 ###
18,000.00 138,000.00
21,000.00 161,000.00
21,000.00 161,000.00
18,000.00 138,000.00
18,000.00 138,000.00
18,000.00 138,000.00
16,500.00 126,500.00
70,950.00 543,950.00
73,050.00 560,050.00
81,000.00 621,000.00
220.00 2,420.00
1,520.00 16,720.00
310.00 3,410.00
90.24 992.66
161.30 1,774.30
881.11 9,692.20
142.65 1,569.17
276.60 3,042.60
374.50 4,119.50
674.11 7,415.18
1,290.40 14,194.40
232,500.00 1,782,500.00
435,000.00 3,335,000.00
285,000.00 2,185,000.00
60,000.00 460,000.00
2,756.00 30,316.00
2,756.00 30,316.00
926.00 10,186.00 150
6,466.79 71,134.64
6,648.21 73,130.36
8,651.79 95,169.64
8,076.79 88,844.64
7,248.38 79,732.21
7,248.38 79,732.21
5,982.30 65,805.25
5,982.30 65,805.25
5,177.30 56,950.25
6,329.86 69,628.46
5,763.33 63,396.67
2,248.50 24,733.50
1,731.00 19,041.00
4,031.00 44,341.00
2,881.00 31,691.00
22,740.00 250,140.00 600
2,881.00 31,691.00
6,733.50 74,068.50
2,996.00 32,956.00
5,178.24 56,960.64
1,351.50 14,866.50
1,213.50 13,348.50
6,906.00 75,966.00
3,456.00 38,016.00
5,181.00 56,991.00
2,133.50 23,468.50
3,743.50 41,178.50
1,958.00 21,538.00
1,728.00 19,008.00
1,958.00 21,538.00
8 9
578.00 6,358.00
2,162.25 23,784.75
521.25 5,733.75
4,506.00 49,566.00
4,056.00 44,616.00
4,006.00 44,066.00
551.00 6,061.00
1,081.00 11,891.00
1,506.00 16,566.00
3,506.00 38,566.00
4,168.50 45,853.50
2,306.00 25,366.00
872.50 9,597.50
1,162.00 12,782.00
8,640.00 95,040.00
4,035.00 44,385.00
5,187.00 57,057.00
7,490.00 82,390.00
581.00 6,391.00
8,640.00 95,040.00
2,881.00 31,691.00
5,181.00 56,991.00
7,481.00 82,291.00
9,781.00 107,591.00
518.10 5,699.10
236.00 2,596.00
983.50 10,818.50
523.50 5,758.50
34.75 382.25
4,500.00 49,500.00
2,827.88 31,106.70
3,523.46 38,758.04
5,453.97 59,993.67
11,331.27 124,643.97
19,313.91 212,452.98
28,643.94 315,083.36
44,876.00 493,635.98
73,688.88 810,577.73
2,299.01 25,289.12
2,943.28 32,376.06
4,419.91 48,618.99
10,042.64 110,469.04
15,886.11 174,747.22
23,619.67 259,816.32
36,777.16 404,548.81
51,230.89 563,539.78 2.3079 #DIV/0!
588.03 6,468.36 2.3079 #DIV/0!
804.04 8,844.47
1,400.13 15,401.46
5,276.45 58,041.00
10,675.94 117,435.32
16,286.66 179,153.28
25,030.00 275,330.00
44,017.14 484,188.57
96,020.00 1,056,220.00
192,030.00 2,112,330.00
360,050.00 3,960,550.00
480,100.00 5,281,100.00
600,200.00 6,602,200.00
14,000.00 154,000.00
37,351.54 410,866.98
11,622.55 127,848.05
12,568.96 138,258.54
2,297.26 25,269.86
9,262.93 101,892.26
18,722.02 205,942.17
29,248.11 321,729.23
16,026.17 176,287.82
253.75 2,791.25
406.25 4,468.75
12,761.68 140,378.52
178.50 1,963.50
1,726.20 18,988.20
576.20 6,338.20
1,151.20 12,663.20
2,162.25 23,784.75
17,280.00 190,080.00
1,153.75 12,691.25
1,441.25 15,853.75
7,485.00 82,335.00
8 9
8,260.00 90,860.00
1,855.00 20,405.00
1,155.00 12,705.00
695.00 7,645.00
1,730.00 19,030.00
580.00 6,380.00
1,155.00 12,705.00
580.00 6,380.00
867.50 9,542.50
580.00 6,380.00
2,305.00 25,355.00
2,305.00 25,355.00
4,030.00 44,330.00
20,145.00 221,595.00
100,000.00 1,100,000.00
60,000.00 660,000.00
40,550.00 446,050.00
52,050.00 572,550.00
34,800.00 382,800.00
11,650.00 128,150.00
26,600.00 292,600.00
172,650.00 1,899,150.00
80,500.00 885,500.00
57,500.00 632,500.00
28,870.00 317,570.00
115,150.00 1,266,650.00
KONSULTAN PERENCANA
CV. MADYA CONSULTANT
MUH. SADI
Ka. Cabang
UM
ENGGINEER ESTIMATE
( EE )
PROGRAM : PEMBANGUNAN MINI MARKET
PEKERJAAN : PEMBANGUNAN MINI MARKET
LOKASI : SAUBEBA,DISTRIK YAPEN UTARA-KABUPATEN YAPEN WAROPEN
T/A : 2009
HARGA SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN SAT VOLUME
( Rp ) ( Rp )
1 2 3 4 5 6 = (4 x 5)
I PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi M2 173.25 3,714.48 643,533.66
2 Pas. Bouwplank M' 54.00 43,033.61 2,323,814.72
3 Pembuatan Direksi Keet Ls 1.00 3,000,000.00 3,000,000.00
4 Papan Nama Proyek Ls 1.00 350,000.00 350,000.00
5 Dokumentasi Proyek Ls 1.00 479,000.00 479,000.00
Sub Total 6,796,348.38
II PEKERJAAN TANAH DAN PASIR
1 Pekerjaan Galian Pondasi M3 51.72 37,144.80 1,921,129.06
2 Urugan kembali 1/4 Galian M3 12.93 9,286.20 120,070.57
3 Urugan Pasir Bawah Pondasi M 3
3.16 212,857.92 672,631.03
4 Urugan Tanah Bawah Lantai M3 29.90 212,857.92 6,364,451.81
5 Urugan Pasir Bawah Lantai M3 6.16 212,857.92 1,311,204.79
Sub Total 10,389,487.24
III PEKERJAAN PASANGAN, BATU DAN BETON
1 Pas. Batu Kosongan Bawah Pondasi M3 9.54 287,811.15 2,745,718.37
2 Pasangan Pondasi Camp. 1 : 3 M 3
31.82 927,731.38 29,520,412.38
3 Pekerjaan Sloof 15/20 M3 1.35 6,510,159.48 8,788,715.30
4 Pekerjaan Poer M 3
0.24 6,510,159.48 1,562,438.28
5 Pekerjaan Kolom 20/20 M3 4.52 6,510,159.48 29,425,920.85
6 Pekerjaan Kolom 15/15 M3 0.27 6,510,159.48 1,757,743.06
7 Pekerjaan Ringbalk 15/20 M3 1.53 6,510,159.48 9,960,544.00
8 Pekerjaan Ringbalk 10/20 M3 0.92 6,510,159.48 5,989,346.72
9 Pas. Batu Tela Camp. 1 : 3 M 2
128.77 101,114.66 13,020,535.03
10 Pekerjaan Plesteran dinding Camp. 1 : 3 + Acian M2 257.54 44,667.12 11,503,569.31
11 Pekerjaan Saluran Air Hujan M' 50.00 96,335.28 4,816,764.12
Sub Total 119,091,707.42
XI PEKERJAAN AKHIR
1 Pembersihan Sisa Proyek Ls 1.00 500,000.00 500,000.00
Sub Total 500,000.00
REKAPITULASI
A BIAYA FISIK
I PEKERJAAN PERSIAPAN 6,796,348.38
II PEKERJAAN TANAH DAN PASIR 10,389,487.24
III PEKERJAAN PASANGAN, BATU DAN BETON 119,091,707.42
IV PEKERJAAN RANGKA KAYU, ATAP, DAN PLAFOND 73,613,679.60
V PEKERJAAN LANTAI 22,526,956.45
VI PEKERJAAN KUSEN, DAUN PINTU, JENDELA, DAN KACA 24,264,619.89
VII PEKERJAAN KUNCI DAN PENGGANTUNG 1,794,356.95
VIII PEKERJAAN PENGECATAN 16,746,271.94
IX PEKERJAAN INSTALASI LISTRIK 9,708,765.70
X PEKERJAAN SANITAIR 4,113,423.77
XI PEKERJAAN AKHIR 500,000.00
Real Cost 289,545,617.35
PPN 10 % 28,954,561.73
Total Cost 318,500,179.08
Dibulatkan 318,500,000.00
B BIAYA PERENCANAAN (6.00%) 19,110,000.00
C BIAYA PENGAWASAN (4.00%) 12,740,000.00
GRAND TOTAL 350,350,000.00
TERBILANG :TIGA RATUS LIMA PULUH JUTA TIGA RATUS LIMA PULUH RIBU RUPIAH
MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM DAN PERUMAHAN
KABUPATEN KEPULAUAN YAPEN
1 2 3 4 5 6 7
14.a 3.000 M3 PEKERJAAN BRONJONG G.5a
KAWAT DIGALVANO DIA. 3 MM :
Menganyam :
25.000 KG kawat digalvano dia.3 mm 13,244.00 331,100.00
2.000 Penganyam 74,289.60 148,579.20
1.600 Pekerja 46,431.00 74,289.60
0.080 Mandor 92,862.00 7,428.96
Mengisi :
3.000 M3 Batu Kali 176,000.00 528,000.00
4.500 Pekerja 46,431.00 208,939.50
0.075 Mandor 92,862.00 6,964.65
446,201.91 528,000.00 331,100.00
1.000 M3 PEKERJAAN BRONJONG
14.b 3.000 M3 PEKERJAAN BRONJONG
KAWAT DIGALVANO DIA. 4 MM :
Menganyam :
45.000 KG kawat digalvano dia.4 mm 13,244.00 595,980.00
2.200 Penganyam 74,289.60 163,437.12
1.800 Pekerja 46,431.00 83,575.80
0.080 Mandor 92,862.00 7,428.96
Mengisi :
3.000 M3 Batu 176,000.00 528,000.00
4.500 Pekerja 46,431.00 208,939.50
0.075 Mandor 92,862.00 6,964.65
470,346.03 528,000.00 595,980.00
1.000 M3 PEKERJAAN BRONJONG
14.c 3.000 M3 PEKERJAAN BRONJONG
KAWAT DIGALVANO DIA. 5 MM :
Menganyam :
70.000 KG kawat digalvano dia.5 mm 12,000.00 840,000.00
2.500 Penganyam 74,289.60 185,724.00
2.000 Pekerja 46,431.00 92,862.00
0.080 Mandor 92,862.00 7,428.96
Mengisi :
3.000 M3 Batu 176,000.00 528,000.00
4.500 Pekerja 46,431.00 208,939.50
0.075 Mandor 92,862.00 6,964.65
501,919.11 528,000.00 840,000.00
1.000 M3 PEKERJAAN BRONJONG
15. 1.000 M3 PASANG BATU TELA 1 : 3 :
200.000 Bh Batu tela 1,925.00 385,000.00
2.528 Zak Semen 85,800.00 216,902.40
0.280 M3 Pasir pasang 198,000.00 55,440.00
4.500 Pekerja 46,431.00 208,939.50
1.500 Tukang batu 74,289.60 111,434.40
0.150 Kepala tukang 83,575.80 12,536.37
0.225 Mandor 92,862.00 20,893.95
353,804.22 440,440.00 216,902.40
1.000 M2 Pasang batu tela 1 : 3 . . . . . .
16. 1.000 M3 PASANG BATU TELA 1 : 4 :
200.000 Bh Batu tela 1,925.00 385,000.00
2.120 Zak Semen 85,800.00 181,896.00
0.280 M3 Pasir pasang 198,000.00 55,440.00
4.500 Pekerja 46,431.00 208,939.50
1.500 Tukang batu 74,289.60 111,434.40
0.150 Kepala tukang 83,575.80 12,536.37
0.225 Mandor 92,862.00 20,893.95
353,804.22 440,440.00 181,896.00
1.000 M2 Pasang batu tela 1 : 4 .....
1 2 3 4 5 6 7
1 2 3 4 5 6 7
27 1.000 M3 BETON TANPA TULANG G.43
CAMP. 1 : 2,5 : 5
1.000 M3 Kerikil 198,000.00 198,000.00
0.500 M3 Pasir beton 198,000.00 99,000.00
5.000 Zak Semen 74,800.00 374,000.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
0.500 Tukang batu 74,289.60 37,144.80
0.050 Kepala tukang 83,575.80 4,178.79
347,768.19 297,000.00 374,000.00
28 1.000 M3 BETON TANPA TULANG
CAMP. 1 : 3 : 5
0.820 M3 Kerikil 198,000.00 162,360.00
0.500 M3 Pasir beton 198,000.00 99,000.00
4.090 Zak Semen 50 Kg 85,800.00 350,922.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
0.500 Tukang batu 74,289.60 37,144.80
0.050 Kepala tukang 83,575.80 4,178.79
347,768.19 261,360.00 350,922.00
29 1.000 M3 BETON BERTULANG UNTUK Spl. V
KONSTRUKSI 1 ( SATU ) LANTAI
1 2 3 4 5 6 7
31 1.000 M3 BETON BERTULANG UNTUK Spl. V
KONSTRUKSI LEBIH 2 ( DUA )
LANTAI.
G.41
a. 1.000 M3 BETON TANPA TULANG
CAMP. 1 : 2 : 3
0.820 M3 Kerikil 198,000.00 162,360.00
0.540 M3 Pasir beton 198,000.00 106,920.00
6.800 Zak Semen 74,800.00 508,640.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
I.2 389,091.78 269,280.00 508,640.00
b. BESI BETON
160.000 Kg Besi beton 25,069.00 4,011,040.00
2.000 Kg Kawat ikat 27,544.00 55,088.00
6.750 Tukang besi 74,289.60 501,454.80
2.250 Kepala tukang 83,575.80 188,045.55
6.750 Pekerja 46,431.00 313,409.25
F.8 1,002,909.60 4,066,128.00
c. BEKISTING
0.400 M3 Papan kayu Klas II 2,255,000.00 902,000.00
4.000 Kg Paku 27,544.00 110,176.00
5.000 Tukang 74,289.60 371,448.00
0.500 Kepala tukang 83,575.80 41,787.90
2.000 Pekerja 46,431.00 92,862.00
0.100 Mandor 92,862.00 9,286.20
515,384.10 902,000.00 110,176.00
1.000 M3 Beton bertulang lebih 2 lantai
( a + b + c ).
32 1.000 M2 LANTAI / DINDING PORSELIN
11 X 11 CM.
82.000 BH Ubin porselin 11 X 11 Cm 802.10 65,772.04
0.152 Zak Semen 74,800.00 11,369.60
0.010 M3 Pasir pasang 198,000.00 1,980.00
0.200 Kg Semen putih 16,544.00 3,308.80
0.500 Pekerja 46,431.00 23,215.50
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
0.075 Mandor 92,862.00 6,964.65
112,827.33 1,980.00 80,450.44
1 2 3 4 5 6 7
46 1.000 M3 BALOK KASAU 5/7 K. BESI
1.100 M3 Kayu besi 3,080,000.00 3,388,000.00
6.000 Kg Paku 27,544.00 165,264.00
8.000 Pekerja 46,431.00 371,448.00
10.000 Tukang kayu 74,289.60 742,896.00
0.442 Kepala tukang 83,575.80 36,940.50
0.400 Mandor 92,862.00 37,144.80
1,188,429.30 3,388,000.00 165,264.00
1 2 3 4 5 6 7
55 1.000 M2 DAUN PINTU TRIPLEK LAPIS
SENG PLAT
1.000 Lbr. Tripleks 4 mm 99,440.00 99,440.00
1.000 Lbr. Seng plat 99,044.00 99,044.00
0.044 M3 kayu besi 3,080,000.00 135,520.00
0.050 Kg paku tripleks 27,544.00 1,377.20
3.000 Tukang kayu 74,289.60 222,868.80
0.300 Kepala tukang 83,575.80 25,072.74
2.000 Pekerja 46,431.00 92,862.00
1.000 Mador 92,862.00 92,862.00
435,042.74 135,520.00 198,484.00
1 2 3 4 5 6 7
63 1.000 M2 DINDING TRIPLEK
0.347 Lbr Triplek 3 mm 88,440.00 30,688.68
0.015 M3 Kayu besi 5/10 3,080,000.00 46,200.00
0.020 Kg Paku 27,544.00 550.88
0.025 Kg Paku triplek 27,544.00 688.60
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 46,200.00 31,928.16
1 2 3 4 5 6 7
71 10.000 M2 NOK SENG PLAT BJLS 30
3.800 Lbr Seng plat Bjls 30 99,044.00 376,367.20
0.200 Kg Paku seng 33,044.00 6,608.80
0.040 M3 Kayu matoa 2,255,000.00 90,200.00
0.250 Tukang kayu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.250 Pekerja 46,431.00 11,607.75
0.003 Mandor 92,862.00 278.59
32,548.13 90,200.00 382,976.00
1 2 3 4 5 6 7
79 1.000 M2 ATAP GENTENG BETON
18.000 Bh Genteng beton 16,390.00 295,020.00
0.200 Pekerja 46,431.00 9,286.20
0.150 Tukang 74,289.60 11,143.44
0.015 Kepala tukang 83,575.80 1,253.64
0.010 Mandor 92,862.00 928.62
22,611.90 295,020.00
80 1.000 M' NOK GENTENG BETON
7.000 Bh Nok genteng beton 16,390.00 114,730.00
0.030 Zak Semen 85,800.00 2,574.00
0.025 Pekerja 46,431.00 1,160.78
0.025 Tukang 74,289.60 1,857.24
0.003 Kepala tukang 83,575.80 250.73
0.001 Mandor 92,862.00 92.86
3,361.60 117,304.00
81 1.000 M2 ATAP UTOMO COLOR TILES
2.150 Bh Utomo color tiles 7 genteng 78,540.00 168,861.00
0.050 Kg Paku color tiles 27,544.00 1,377.20
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 170,238.20
82 1.000 M' NOK ROOF TILES
0.500 Bh Nok utomo color tiles " U " 58,190.00 29,095.00
0.200 Kg Paku color tiles 27,544.00 5,508.80
0.250 Pekerja 46,431.00 11,607.75
0.250 Tukang 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.003 Mandor 92,862.00 278.59
32,548.13 34,603.80
83 1.000 M2 PLAFOND TRIPLEK
0.336 Lbr Triplek 4 mm 99,440.00 33,411.84
0.017 M3 Kayu matoa 2,255,000.00 38,335.00
0.200 Kg Paku 27,544.00 5,508.80
0.020 Kg Paku triplek 27,544.00 550.88
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 38,335.00 39,471.52
84 1.000 M2 PLAFOND TRIPLEK
0.336 Lbr Triplek 3 mm 88,440.00 29,715.84
0.017 M3 Kayu matoa 2,255,000.00 38,335.00
0.200 Kg Paku 27,544.00 5,508.80
0.020 Kg Paku triplek 27,544.00 550.88
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 38,335.00 35,775.52
85 1.000 M3 RANGKA PLAFON
1.100 M3 Kayu matoa 2,255,000.00 2,480,500.00
0.230 Kg Paku 27,544.00 6,335.12
15.000 Tukang kayu 74,289.60 1,114,344.00
1.500 Kepala tukang 83,575.80 125,363.70
5.000 Pekerja 46,431.00 232,155.00
0.250 Mandor 92,862.00 23,215.50
1,495,078.20 2,480,500.00 6,335.12
86 1.000 M2 PLAFON TRIPLEK TANPA
RANGKA
0.336 Lbr Triplek 4 mm 99,440.00 33,411.84
0.020 Kg Paku triplek 27,544.00 550.88
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
6,611.77 33,962.72
87 1.000 M2 PLAFON TRIPLEK TANPA
RANGKA
0.336 Lbr Triplek 3 mm 88,440.00 29,715.84
0.020 Kg Paku triplek 27,544.00 550.88
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
6,611.77 30,266.72
88 1.000 M2 PLAFON ETERNIT
1.000 Lbr Eternit 25,000.00 25,000.00
0.020 Kg Paku eternit 25,040.00 500.80
0.012 M3 Kayu matoa 2,255,000.00 27,060.00
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 27,060.00 25,500.80
1 2 3 4 5 6 7
89 10.000 M' TALANG SENG BJLS 30
6.664 Lbr Seng plat Bjls 30 99,044.00 660,029.22
0.080 M3 Papan kayu matoa 2,255,000.00 180,400.00
0.200 Kg Paku 27,544.00 5,508.80
0.050 M3 Kayu matoa 5/5 2,255,000.00 112,750.00
2.000 Tukang 74,289.60 148,579.20
0.200 Kepala tukang 83,575.80 16,715.16
1.250 Pekerja 46,431.00 58,038.75
0.063 Mandor 92,862.00 5,850.31
229,183.42 293,150.00 665,538.02
1.000 M' Talang seng Bjls 30 . . . . . . . . .
1 2 3 4 5 6 7
98 1.000 M2 KARBOLIUM / RESIDU KAP 2X
0.350 Kg Karbolium 27,588.00 9,655.80
0.100 Pekerja 46,431.00 4,643.10
0.005 Mandor 92,862.00 464.31
5,107.41 9,655.80
99 1.000 M2 TEAK OIL
0.400 Kg Teak oil 38,588.00 15,435.20
0.200 Pekerja 46,431.00 9,286.20
0.010 Mandor 92,862.00 928.62
10,214.82 15,435.20
100 1.000 M2 PENGECATAN BESI 2X
0.400 Kg Cat besi 44,088.00 17,635.20
0.200 Pekerja 46,431.00 9,286.20
0.010 Mandor 92,862.00 928.62
10,214.82 17,635.20
PEKERJAAN JEMBATAN :
PEKERJAAN PERPIPAAN :
1 2 3 4 5 6 7
117 6.000 M' PAS. PIPA GIP DIA. 2"
6.000 M' Pipa GIP Dia. 2" Medium A 140,580.90 843,485.41
1.300 Set Alat bantu 165,000.00 214,500.00
1.000 Tukang 74,289.60 74,289.60
2.000 Pekerja 46,431.00 92,862.00
0.067 Mandor 92,862.00 6,221.75
173,373.35 1,057,985.41
1 2 3 4 5 6 7
128 6.000 M' PAS. PIPA PVC DIA. 1/2"
6.000 M' Pipa PVC Dia. 1/2" 6,416.66 38,499.98
1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 203,499.98
1 2 3 4 5 6 7
0
0
A
I
VI
VII
A SATUAN LOKASI KOTA SERUI / WILAYAH "A"
JUMLAH
HARGA
( Rp.)
3,714.48
43,033.61
37,144.80
49,495.45
74,289.60
74,289.60
98,990.89
9,286.20
212,857.92
212,857.92
287,811.15
1,032,869.38
927,731.38
179,982,720.00
877,307.38
1,305,301.91
435,100.64
1,594,326.03
531,442.01
1,869,919.11
623,306.37
1,011,146.62
101,114.66
976,140.22
97,614.02
194,140.15
180,848.32
4,476.29
530,713.29
910,178.05
1,775,488.22
177,548.82
47,095.92
31,467.35
44,667.12
54,785.68
52,251.28
38,996.34
101,733.92
1,125,123.78
1,137,091.78
8
1,018,768.19
960,050.19
1,167,011.78
3,815,587.60
1,527,560.10
6,510,159.48
1,167,011.78
3,815,587.60
1,527,560.10
6,510,159.48
1,167,011.78
5,069,037.60
1,527,560.10
7,763,609.48
195,257.77
121,664.90
55,078.05
132,706.70
138,206.59
8
138,158.82
164,982.76
55,078.05
228,460.75
963,352.82
96,335.28
5,945,389.12
5,037,889.12
33,018.92
37,143.92
4,741,693.30
4,741,693.30
6,981,696.48
6,074,196.48
6,378,156.40
245,992.12
245,992.12
87,398.37
586,426.94
769,046.74
668,926.94
767,970.94
774,797.10
838,426.38
147,732.97
116,382.97
74,582.97
103,312.33
134,689.61
135,756.83
199,578.61
4,618,807.16
3,711,307.16
49,722.26
74,583.39
113,274.33
505,724.13
50,572.41
99,061.23
463,924.13
46,392.41
78,826.73
135,453.85
589,944.75
58,994.48
89,353.73
276,447.23
317,631.90
120,665.60
191,875.05
67,151.93
158,225.01
154,529.01
3,981,913.32
40,574.49
36,878.49
132,979.29
1,187,871.43
118,787.14
455,529.80
45,552.98
140,560.20
608,699.30
60,869.93
479,394.52
47,939.45
27,894.24
18,590.22
31,887.31
15,980.80
8
14,763.21
25,650.02
27,850.02
4,245,078.20
372,416.33
3,230,897.12
330,368.61
926,751.10
968,963.60
983,263.60
8
953,263.60
955,763.60
408,470.57
354,027.17
381,527.17
420,027.17
449,617.67
533,793.28
88,965.55
680,600.45
113,433.41
1,231,358.77
205,226.46
1,941,098.02
323,516.34
2,743,443.98
457,240.66
4,395,612.47
732,602.08
6,603,080.55
1,100,513.43
48,600.00
94,020.00
2,877,760.00
3,461,326.66
4,078,279.34
4,696,746.66
249,930.98
41,655.16
255,431.02
42,571.84
271,931.02
45,321.84
306,030.98
51,005.16
354,431.02
59,071.84
409,431.00
68,238.50
100,290.96
10,029.10
100,290.96
10,029.10
25,537.05
2,553.71
83,575.80
8,357.58
65,003.40
700,179.48
185,297.64
56,552.45
35,222.30
35,222.30
31,651.26
15,972.30
57,222.30
224,400.00
4,290.00
5,940.00
92,862.00
74,289.60
401,781.60
-
-
A
I
VI
VII
DAFTAR HARGA BAHAN DAN UPAH
UPAH
NO. TENAGA KERJA SAT. TENAGA KERJA NO. TENAGA KERJA SAT.
( RP. / HARI )
1 2 3 4 5 6 7
UPAH
TENAGA KERJA
( RP. / HARI )
8
83,575.80
74,289.60
74,289.60
65,003.40
65,003.40
83,575.80
74,289.60
JUMLAH HARGA
( TERMASUK
PAJAK )
( Rp.)
9
85,800.00
74,800.00
16,544.00
165,000.00
198,000.00
198,000.00
176,000.00
198,000.00
165,000.00
165,000.00
305,800.00
437,800.00
503,800.00
1,925.00
6,820.00
3,520.00
802.10
1,331.74
-
-
3,105.15
4,156.43
7,552.80
15,700.67
1,155,000.00
3,080,000.00
2,255,000.00
880,000.00
9,944.00
13,244.00
27,544.00
88,440.00
99,440.00
137,940.00
181,940.00
192,940.00
99,044.00
99,044.00
88,044.00
88,044.00
82,544.00
77,044.00
64,944.00
25,069.00
27,544.00
33,044.00
27,544.00
198,440.00
27,544.00
74,844.00
49,544.00
292,094.00
16,390.00
16,390.00
78,540.00
27,544.00
58,190.00
27,544.00
27,544.00
17,094.00
17,094.00
19,294.00
8,844.00
41,294.00
16,544.00
44,088.00
27,588.00
27,588.00
6,688.00
16,588.00
27,588.00
38,588.00
44,088.00
27,544.00
9,927.50
27,940.00
82,940.00
38,940.00
52,140.00
66,440.00
11,440.00
38,940.00
33,440.00
66,440.00
93,940.00
132,440.00
8,140.00
5,940.00
33,440.00
27,940.00
1,540.00
71,500.00
39,697.78
47,417.34
65,575.49
140,580.90
245,142.87
364,833.33
615,633.33
958,527.78
34,197.78
43,017.34
46,692.15
94,380.90
202,033.34
279,950.00
461,083.34
-
6,416.66
7,333.34
10,083.34
15,766.66
23,833.34
33,000.00
165,000.00
-
-
2,750,880.00
3,301,466.66
3,852,933.34
4,405,866.66
198,000.00
2,794.00
55,044.00
27,544.00
55,044.00
27,588.00
231,440.00
14,344.00
16,544.00
121,440.00
93,940.00
22,293.34
16,793.34
5,793.34
27,793.34
27,793.34
71,793.34
27,793.34
49,793.34
8,543.34
44,502.85
22,352.00
71,852.00
1,650,000.00
-
400,400.00
939,400.00
495,880.00
224,400.00
1,988,800.00
3,418,800.00
825,000.00
660,000.00
334,400.00
-
44,088.00
UMP
76250
68625
61000
53375
JUMLAH HARGA
150
600
OWNER ESTIMATE
( OE )
PROGRAM : PEMBANGUNAN MINI MARKET
PEKERJAAN : PEMBANGUNAN MINI MARKET
LOKASI : SAUBEBA,DISTRIK YAPEN UTARA-KABUPATEN YAPEN WAROPEN
T/A : 2009
HARGA SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN SAT VOLUME
( Rp ) ( Rp )
1 2 3 4 5 6 = (4 x 5)
I PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi M2 173.25 3,714.48 643,533.66
2 Pas. Bouwplank M' 54.00 43,033.61 2,323,814.72
3 Pembuatan Direksi Keet Ls 1.00 3,000,000.00 3,000,000.00
4 Papan Nama Proyek Ls 1.00 350,000.00 350,000.00
5 Dokumentasi Proyek Ls 1.00 479,000.00 479,000.00
Sub Total 6,796,348.38
II PEKERJAAN TANAH DAN PASIR
1 Pekerjaan Galian Pondasi M3 51.72 37,144.80 1,921,129.06
2 Urugan kembali 1/4 Galian M3 12.93 9,286.20 120,070.57
3 Urugan Pasir Bawah Pondasi M3 3.16 212,857.92 672,631.03
4 Urugan Tanah Bawah Lantai M3 29.90 212,857.92 6,364,451.81
5 Urugan Pasir Bawah Lantai M3 6.16 212,857.92 1,311,204.79
Sub Total 10,389,487.24
III PEKERJAAN PASANGAN, BATU DAN BETON
1 Pas. Batu Kosongan Bawah Pondasi M3 9.54 287,811.15 2,745,718.37
2 Pasangan Pondasi Camp. 1 : 3 M3 31.82 927,731.38 29,520,412.38
3 Pekerjaan Sloof 15/20 M3 1.35 6,510,159.48 8,788,715.30
4 Pekerjaan Poer M3 0.24 6,510,159.48 1,562,438.28
5 Pekerjaan Kolom 20/20 M3 4.52 6,510,159.48 29,425,920.85
6 Pekerjaan Kolom 15/15 M3 0.27 6,510,159.48 1,757,743.06
7 Pekerjaan Ringbalk 15/20 M3 1.53 6,510,159.48 9,960,544.00
8 Pekerjaan Ringbalk 10/20 M3 0.92 6,510,159.48 5,989,346.72
9 Pas. Batu Tela Camp. 1 : 3 M2 128.77 101,114.66 13,020,535.03
10 Pekerjaan Plesteran dinding Camp. 1 : 3 + Acian M2 257.54 44,667.12 11,503,569.31
11 Pekerjaan Saluran Air Hujan M' 50.00 96,335.28 4,816,764.12
Sub Total 119,091,707.42
XI PEKERJAAN AKHIR
1 Pembersihan Sisa Proyek Ls 1.00 500,000.00 500,000.00
Sub Total 500,000.00
REKAPITULASI
A BIAYA FISIK
I PEKERJAAN PERSIAPAN 6,796,348.38
II PEKERJAAN TANAH DAN PASIR 10,389,487.24
III PEKERJAAN PASANGAN, BATU DAN BETON 119,091,707.42
IV PEKERJAAN RANGKA KAYU, ATAP, DAN PLAFOND 73,613,679.60
V PEKERJAAN LANTAI 22,526,956.45
VI PEKERJAAN KUSEN, DAUN PINTU, JENDELA, DAN KACA 24,264,619.89
VII PEKERJAAN KUNCI DAN PENGGANTUNG 1,794,356.95
VIII PEKERJAAN PENGECATAN 16,746,271.94
IX PEKERJAAN INSTALASI LISTRIK 9,708,765.70
X PEKERJAAN SANITAIR 4,113,423.77
XI PEKERJAAN AKHIR 500,000.00
Real Cost 289,545,617.35
PPN 10 % 28,954,561.73
Total Cost 318,500,179.08
Dibulatkan 318,500,000.00
TERBILANG :TIGA RATUS DELAPAN BELAS JUTA LIMA RATUS RIBU RUPIAH
MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM DAN PERUMAHAN
KABUPATEN KEPULAUAN YAPEN
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
27 1.000 M3 BETON TANPA TULANG G.43
CAMP. 1 : 2,5 : 5
1.000 M3 Kerikil 198,000.00 198,000.00
0.500 M3 Pasir beton 198,000.00 99,000.00
5.000 Zak Semen 74,800.00 374,000.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
0.500 Tukang batu 74,289.60 37,144.80
0.050 Kepala tukang 83,575.80 4,178.79
347,768.19 297,000.00 374,000.00 1,018,768.19
28 1.000 M3 BETON TANPA TULANG
CAMP. 1 : 3 : 5
0.820 M3 Kerikil 198,000.00 162,360.00
0.500 M3 Pasir beton 198,000.00 99,000.00
4.090 Zak Semen 50 Kg 85,800.00 350,922.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
0.500 Tukang batu 74,289.60 37,144.80
0.050 Kepala tukang 83,575.80 4,178.79
347,768.19 261,360.00 350,922.00 960,050.19
29 1.000 M3 BETON BERTULANG UNTUK Spl. V
KONSTRUKSI 1 ( SATU ) LANTAI
1 2 3 4 5 6 7 8
31 1.000 M3 BETON BERTULANG UNTUK Spl. V
KONSTRUKSI LEBIH 2 ( DUA )
LANTAI.
G.41
a. 1.000 M3 BETON TANPA TULANG
CAMP. 1 : 2 : 3
0.820 M3 Kerikil 198,000.00 162,360.00
0.540 M3 Pasir beton 198,000.00 106,920.00
6.800 Zak Semen 74,800.00 508,640.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
I.2 389,091.78 269,280.00 508,640.00 1,167,011.78
b. BESI BETON
160.000 Kg Besi beton 25,069.00 4,011,040.00
2.000 Kg Kawat ikat 27,544.00 55,088.00
6.750 Tukang besi 74,289.60 501,454.80
2.250 Kepala tukang 83,575.80 188,045.55
6.750 Pekerja 46,431.00 313,409.25
F.8 1,002,909.60 4,066,128.00 5,069,037.60
c. BEKISTING
0.400 M3 Papan kayu Klas II 2,255,000.00 902,000.00
4.000 Kg Paku 27,544.00 110,176.00
5.000 Tukang 74,289.60 371,448.00
0.500 Kepala tukang 83,575.80 41,787.90
2.000 Pekerja 46,431.00 92,862.00
0.100 Mandor 92,862.00 9,286.20
515,384.10 902,000.00 110,176.00 1,527,560.10
1.000 M3 Beton bertulang lebih 2 lantai 7,763,609.48
( a + b + c ).
32 1.000 M2 LANTAI / DINDING PORSELIN
11 X 11 CM.
82.000 BH Ubin porselin 11 X 11 Cm 802.10 65,772.04
0.152 Zak Semen 74,800.00 11,369.60
0.010 M3 Pasir pasang 198,000.00 1,980.00
0.200 Kg Semen putih 16,544.00 3,308.80
0.500 Pekerja 46,431.00 23,215.50
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
0.075 Mandor 92,862.00 6,964.65
112,827.33 1,980.00 80,450.44 195,257.77
1 2 3 4 5 6 7 8
37 1.000 M2 LANTAI KERAMIK 30 X 30
11.000 Bh Keramik 30 X 30 Cm 7,552.80 83,080.78
0.032 M3 Pasir pasang 198,000.00 6,336.00
0.034 Zak Semen 74,800.00 2,543.20
0.250 Tukang batu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
46,198.85 6,336.00 85,623.98 138,158.82
38 1.000 M2 LANTAI KERAMIK 40 X 40
7.000 Bh Keramik 40 X 40 Cm 15,700.67 109,904.72
0.032 M3 Pasir pasang 198,000.00 6,336.00
0.034 Zak Semen 74,800.00 2,543.20
0.250 Tukang batu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
46,198.85 6,336.00 112,447.92 164,982.76
39 1.000 M2 LANTAI MOZAIK KM / WC
11.000 Bh Ubin Mozaik - -
0.032 M3 Pasir pasang 198,000.00 6,336.00
0.034 Zak Semen 74,800.00 2,543.20
0.250 Tukang batu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
46,198.85 6,336.00 2,543.20 55,078.05
40 1.000 M2 PAVING BLOK
58.000 Bh Paving blok 3,520.00 204,160.00
0.100 Pasir urug 100,000.00 10,000.00
0.100 Tukang batu 74,289.60 7,428.96
0.010 Kepala tukang 83,575.80 835.76
0.100 Pekerja 46,431.00 4,643.10
0.015 Mandor 92,862.00 1,392.93
14,300.75 214,160.00 228,460.75
1 2 3 4 5 6 7 8
46 1.000 M3 BALOK KASAU 5/7 K. BESI
1.100 M3 Kayu besi 3,080,000.00 3,388,000.00
6.000 Kg Paku 27,544.00 165,264.00
8.000 Pekerja 46,431.00 371,448.00
10.000 Tukang kayu 74,289.60 742,896.00
0.442 Kepala tukang 83,575.80 36,940.50
0.400 Mandor 92,862.00 37,144.80
1,188,429.30 3,388,000.00 165,264.00 4,741,693.30
1 2 3 4 5 6 7 8
55 1.000 M2 DAUN PINTU TRIPLEK LAPIS
SENG PLAT
1.000 Lbr. Tripleks 4 mm 99,440.00 99,440.00
1.000 Lbr. Seng plat 99,044.00 99,044.00
0.044 M3 kayu besi 3,080,000.00 135,520.00
0.050 Kg paku tripleks 27,544.00 1,377.20
3.000 Tukang kayu 74,289.60 222,868.80
0.300 Kepala tukang 83,575.80 25,072.74
2.000 Pekerja 46,431.00 92,862.00
1.000 Mador 92,862.00 92,862.00
435,042.74 135,520.00 198,484.00 769,046.74
1 2 3 4 5 6 7 8
63 1.000 M2 DINDING TRIPLEK
0.347 Lbr Triplek 3 mm 88,440.00 30,688.68
0.015 M3 Kayu besi 5/10 3,080,000.00 46,200.00
0.020 Kg Paku 27,544.00 550.88
0.025 Kg Paku triplek 27,544.00 688.60
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 46,200.00 31,928.16 103,312.33
1 2 3 4 5 6 7 8
71 10.000 M2 NOK SENG PLAT BJLS 30
3.800 Lbr Seng plat Bjls 30 99,044.00 376,367.20
0.200 Kg Paku seng 33,044.00 6,608.80
0.040 M3 Kayu matoa 2,255,000.00 90,200.00
0.250 Tukang kayu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.250 Pekerja 46,431.00 11,607.75
0.003 Mandor 92,862.00 278.59
32,548.13 90,200.00 382,976.00 505,724.13
1 2 3 4 5 6 7 8
79 1.000 M2 ATAP GENTENG BETON
18.000 Bh Genteng beton 16,390.00 295,020.00
0.200 Pekerja 46,431.00 9,286.20
0.150 Tukang 74,289.60 11,143.44
0.015 Kepala tukang 83,575.80 1,253.64
0.010 Mandor 92,862.00 928.62
22,611.90 295,020.00 317,631.90
80 1.000 M' NOK GENTENG BETON
7.000 Bh Nok genteng beton 16,390.00 114,730.00
0.030 Zak Semen 85,800.00 2,574.00
0.025 Pekerja 46,431.00 1,160.78
0.025 Tukang 74,289.60 1,857.24
0.003 Kepala tukang 83,575.80 250.73
0.001 Mandor 92,862.00 92.86
3,361.60 117,304.00 120,665.60
81 1.000 M2 ATAP UTOMO COLOR TILES
2.150 Bh Utomo color tiles 7 genteng 78,540.00 168,861.00
0.050 Kg Paku color tiles 27,544.00 1,377.20
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 170,238.20 191,875.05
82 1.000 M' NOK ROOF TILES
0.500 Bh Nok utomo color tiles " U " 58,190.00 29,095.00
0.200 Kg Paku color tiles 27,544.00 5,508.80
0.250 Pekerja 46,431.00 11,607.75
0.250 Tukang 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.003 Mandor 92,862.00 278.59
32,548.13 34,603.80 67,151.93
83 1.000 M2 PLAFOND TRIPLEK
0.336 Lbr Triplek 4 mm 99,440.00 33,411.84
0.017 M3 Kayu matoa 2,255,000.00 38,335.00
0.200 Kg Paku 27,544.00 5,508.80
0.020 Kg Paku triplek 27,544.00 550.88
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 38,335.00 39,471.52 158,225.01
84 1.000 M2 PLAFOND TRIPLEK
0.336 Lbr Triplek 3 mm 88,440.00 29,715.84
0.017 M3 Kayu matoa 2,255,000.00 38,335.00
0.200 Kg Paku 27,544.00 5,508.80
0.020 Kg Paku triplek 27,544.00 550.88
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 38,335.00 35,775.52 154,529.01
85 1.000 M3 RANGKA PLAFON
1.100 M3 Kayu matoa 2,255,000.00 2,480,500.00
0.230 Kg Paku 27,544.00 6,335.12
15.000 Tukang kayu 74,289.60 1,114,344.00
1.500 Kepala tukang 83,575.80 125,363.70
5.000 Pekerja 46,431.00 232,155.00
0.250 Mandor 92,862.00 23,215.50
1,495,078.20 2,480,500.00 6,335.12 3,981,913.32
86 1.000 M2 PLAFON TRIPLEK TANPA
RANGKA
0.336 Lbr Triplek 4 mm 99,440.00 33,411.84
0.020 Kg Paku triplek 27,544.00 550.88
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
6,611.77 33,962.72 40,574.49
87 1.000 M2 PLAFON TRIPLEK TANPA
RANGKA
0.336 Lbr Triplek 3 mm 88,440.00 29,715.84
0.020 Kg Paku triplek 27,544.00 550.88
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
6,611.77 30,266.72 36,878.49
88 1.000 M2 PLAFON ETERNIT
1.000 Lbr Eternit 25,000.00 25,000.00
0.020 Kg Paku eternit 25,040.00 500.80
0.012 M3 Kayu matoa 2,255,000.00 27,060.00
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 27,060.00 25,500.80 132,979.29
1 2 3 4 5 6 7 8
89 10.000 M' TALANG SENG BJLS 30
6.664 Lbr Seng plat Bjls 30 99,044.00 660,029.22
0.080 M3 Papan kayu matoa 2,255,000.00 180,400.00
0.200 Kg Paku 27,544.00 5,508.80
0.050 M3 Kayu matoa 5/5 2,255,000.00 112,750.00
2.000 Tukang 74,289.60 148,579.20
0.200 Kepala tukang 83,575.80 16,715.16
1.250 Pekerja 46,431.00 58,038.75
0.063 Mandor 92,862.00 5,850.31
229,183.42 293,150.00 665,538.02 1,187,871.43
1.000 M' Talang seng Bjls 30 . . . . . . . . . 118,787.14
1 2 3 4 5 6 7 8
98 1.000 M2 KARBOLIUM / RESIDU KAP 2X
0.350 Kg Karbolium 27,588.00 9,655.80
0.100 Pekerja 46,431.00 4,643.10
0.005 Mandor 92,862.00 464.31
5,107.41 9,655.80 14,763.21
99 1.000 M2 TEAK OIL
0.400 Kg Teak oil 38,588.00 15,435.20
0.200 Pekerja 46,431.00 9,286.20
0.010 Mandor 92,862.00 928.62
10,214.82 15,435.20 25,650.02
100 1.000 M2 PENGECATAN BESI 2X
0.400 Kg Cat besi 44,088.00 17,635.20
0.200 Pekerja 46,431.00 9,286.20
0.010 Mandor 92,862.00 928.62
10,214.82 17,635.20 27,850.02
PEKERJAAN JEMBATAN :
PEKERJAAN PERPIPAAN :
1 2 3 4 5 6 7 8
117 6.000 M' PAS. PIPA GIP DIA. 2"
6.000 M' Pipa GIP Dia. 2" Medium A 140,580.90 843,485.41
1.300 Set Alat bantu 165,000.00 214,500.00
1.000 Tukang 74,289.60 74,289.60
2.000 Pekerja 46,431.00 92,862.00
0.067 Mandor 92,862.00 6,221.75
173,373.35 1,057,985.41 1,231,358.77
1 2 3 4 5 6 7 8
128 6.000 M' PAS. PIPA PVC DIA. 1/2"
6.000 M' Pipa PVC Dia. 1/2" 6,416.66 38,499.98
1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 203,499.98 249,930.98
1 2 3 4 5 6 7 8
0 -
0 -
A
I
VI
VII
DAFTAR HARGA BAHAN DAN UPAH
UPAH UPAH
NO. TENAGA KERJA SAT. TENAGA KERJA NO. TENAGA KERJA SAT. TENAGA KERJA
( RP. / HARI ) ( RP. / HARI )
1 2 3 4 5 6 7 8
76250
68625
61000
53375
JUMLAH HARGA
150
600
OWNER ESTIMATE
( OE )
PROGRAM : PEMBANGUNAN MINI MARKET
PEKERJAAN : PEMBANGUNAN MINI MARKET
LOKASI : SAUBEBA,DISTRIK YAPEN UTARA-KABUPATEN YAPEN WAROPEN
T/A : 2009
HARGA SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN SAT VOLUME
( Rp ) ( Rp )
1 2 3 4 5 6 = (4 x 5)
I PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi M2 173.25 3,714.48 643,533.66
2 Pas. Bouwplank M' 54.00 43,033.61 2,323,814.72
3 Pembuatan Direksi Keet Ls 1.00 3,000,000.00 3,000,000.00
4 Papan Nama Proyek Ls 1.00 350,000.00 350,000.00
5 Dokumentasi Proyek Ls 1.00 479,000.00 479,000.00
Sub Total 6,796,348.38
II PEKERJAAN TANAH DAN PASIR
1 Pekerjaan Galian Pondasi M3 51.72 37,144.80 1,921,129.06
2 Urugan kembali 1/4 Galian M3 12.93 9,286.20 120,070.57
3 Urugan Pasir Bawah Pondasi M3 3.16 212,857.92 672,631.03
4 Urugan Tanah Bawah Lantai M3 29.90 212,857.92 6,364,451.81
5 Urugan Pasir Bawah Lantai M3 6.16 212,857.92 1,311,204.79
Sub Total 10,389,487.24
III PEKERJAAN PASANGAN, BATU DAN BETON
1 Pas. Batu Kosongan Bawah Pondasi M3 9.54 287,811.15 2,745,718.37
2 Pasangan Pondasi Camp. 1 : 3 M3 31.82 927,731.38 29,520,412.38
3 Pekerjaan Sloof 15/20 M3 1.35 6,510,159.48 8,788,715.30
4 Pekerjaan Poer M3 0.24 6,510,159.48 1,562,438.28
5 Pekerjaan Kolom 20/20 M3 4.52 6,510,159.48 29,425,920.85
6 Pekerjaan Kolom 15/15 M3 0.27 6,510,159.48 1,757,743.06
7 Pekerjaan Ringbalk 15/20 M3 1.53 6,510,159.48 9,960,544.00
8 Pekerjaan Ringbalk 10/20 M3 0.92 6,510,159.48 5,989,346.72
9 Pas. Batu Tela Camp. 1 : 3 M2 128.77 101,114.66 13,020,535.03
10 Pekerjaan Plesteran dinding Camp. 1 : 3 + Acian M2 257.54 44,667.12 11,503,569.31
11 Pekerjaan Saluran Air Hujan M' 50.00 96,335.28 4,816,764.12
Sub Total 119,091,707.42
XI PEKERJAAN AKHIR
1 Pembersihan Sisa Proyek Ls 1.00 500,000.00 500,000.00
Sub Total 500,000.00
REKAPITULASI
A BIAYA FISIK
I PEKERJAAN PERSIAPAN 6,796,348.38
II PEKERJAAN TANAH DAN PASIR 10,389,487.24
III PEKERJAAN PASANGAN, BATU DAN BETON 119,091,707.42
IV PEKERJAAN RANGKA KAYU, ATAP, DAN PLAFOND 73,613,679.60
V PEKERJAAN LANTAI 22,526,956.45
VI PEKERJAAN KUSEN, DAUN PINTU, JENDELA, DAN KACA 24,264,619.89
VII PEKERJAAN KUNCI DAN PENGGANTUNG 1,794,356.95
VIII PEKERJAAN PENGECATAN 16,746,271.94
IX PEKERJAAN INSTALASI LISTRIK 9,708,765.70
X PEKERJAAN SANITAIR 4,113,423.77
XI PEKERJAAN AKHIR 500,000.00
Real Cost 289,545,617.35
PPN 10 % 28,954,561.73
Total Cost 318,500,179.08
Dibulatkan 318,500,000.00
TERBILANG :TIGA RATUS DELAPAN BELAS JUTA LIMA RATUS RIBU RUPIAH
MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM DAN PERUMAHAN
KABUPATEN KEPULAUAN YAPEN
1 2 3 4 5 6 7 8
89 10.000 M' TALANG SENG BJLS 30
6.664 Lbr Seng plat Bjls 30 99,044.00 660,029.22
0.080 M3 Papan kayu matoa 2,255,000.00 180,400.00
0.200 Kg Paku 27,544.00 5,508.80
0.050 M3 Kayu matoa 5/5 2,255,000.00 112,750.00
2.000 Tukang 74,289.60 148,579.20
0.200 Kepala tukang 83,575.80 16,715.16
1.250 Pekerja 46,431.00 58,038.75
0.063 Mandor 92,862.00 5,850.31
229,183.42 293,150.00 665,538.02 1,187,871.43
1.000 M' Talang seng Bjls 30 . . . . . . . . . 118,787.14
PEKERJAAN PERPIPAAN :
MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM DAN PERUMAHAN
KABUPATEN KEPULAUAN YAPEN
FRENGKI AYOMI, SE.
NIP. 050 025 618
DAFTAR HARGA BAHAN DAN UPAH
UPAH UPAH
NO. TENAGA KERJA SAT. TENAGA KERJA NO. TENAGA KERJA SAT. TENAGA KERJA
( RP. / HARI ) ( RP. / HARI )
1 2 3 4 5 6 7 8
MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM DAN PERUMAHAN
KABUPATEN KEPULAUAN YAPEN
76250
68625
61000
53375
JUMLAH HARGA
150
600
BUILDING QUANTITY
( BQ )
PROGRAM : PEMBANGUNAN MINI MARKET
PEKERJAAN : PEMBANGUNAN MINI MARKET
LOKASI : SAUBEBA,DISTRIK YAPEN UTARA-KABUPATEN YAPEN WAROPEN
T/A : 2009
HARGA SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN SAT VOLUME
( Rp ) ( Rp )
1 2 3 4 5 6 = (4 x 5)
I PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi M2 173.25 3,714.48 643,533.66
2 Pas. Bouwplank M' 54.00 43,033.61 2,323,814.72
3 Pembuatan Direksi Keet Ls 1.00 3,000,000.00 3,000,000.00
4 Papan Nama Proyek Ls 1.00 350,000.00 350,000.00
5 Dokumentasi Proyek Ls 1.00 479,000.00 479,000.00
Sub Total 6,796,348.38
II PEKERJAAN TANAH DAN PASIR
1 Pekerjaan Galian Pondasi M3 51.72 37,144.80 1,921,129.06
2 Urugan kembali 1/4 Galian M3 12.93 9,286.20 120,070.57
3 Urugan Pasir Bawah Pondasi M 3
3.16 212,857.92 672,631.03
4 Urugan Tanah Bawah Lantai M3 29.90 212,857.92 6,364,451.81
5 Urugan Pasir Bawah Lantai M3 6.16 212,857.92 1,311,204.79
Sub Total 10,389,487.24
III PEKERJAAN PASANGAN, BATU DAN BETON
1 Pas. Batu Kosongan Bawah Pondasi M3 9.54 287,811.15 2,745,718.37
2 Pasangan Pondasi Camp. 1 : 3 M 3
31.82 927,731.38 29,520,412.38
3 Pekerjaan Sloof 15/20 M3 1.35 6,510,159.48 8,788,715.30
4 Pekerjaan Poer M 3
0.24 6,510,159.48 1,562,438.28
5 Pekerjaan Kolom 20/20 M3 4.52 6,510,159.48 29,425,920.85
6 Pekerjaan Kolom 15/15 M3 0.27 6,510,159.48 1,757,743.06
7 Pekerjaan Ringbalk 15/20 M3 1.53 6,510,159.48 9,960,544.00
8 Pekerjaan Ringbalk 10/20 M3 0.92 6,510,159.48 5,989,346.72
9 Pas. Batu Tela Camp. 1 : 3 M 2
128.77 101,114.66 13,020,535.03
10 Pekerjaan Plesteran dinding Camp. 1 : 3 + Acian M2 257.54 44,667.12 11,503,569.31
11 Pekerjaan Saluran Air Hujan M' 50.00 96,335.28 4,816,764.12
Sub Total 119,091,707.42
XI PEKERJAAN AKHIR
1 Pembersihan Sisa Proyek Ls 1.00 500,000.00 500,000.00
Sub Total 500,000.00
REKAPITULASI
A BIAYA FISIK
I PEKERJAAN PERSIAPAN 6,796,348.38
II PEKERJAAN TANAH DAN PASIR 10,389,487.24
III PEKERJAAN PASANGAN, BATU DAN BETON 119,091,707.42
IV PEKERJAAN RANGKA KAYU, ATAP, DAN PLAFOND 73,613,679.60
V PEKERJAAN LANTAI 22,526,956.45
VI PEKERJAAN KUSEN, DAUN PINTU, JENDELA, DAN KACA 24,264,619.89
VII PEKERJAAN KUNCI DAN PENGGANTUNG 1,794,356.95
VIII PEKERJAAN PENGECATAN 16,746,271.94
IX PEKERJAAN INSTALASI LISTRIK 9,708,765.70
X PEKERJAAN SANITAIR 4,113,423.77
XI PEKERJAAN AKHIR 500,000.00
Real Cost 289,545,617.35
PPN 10 % 28,954,561.73
Total Cost 318,500,179.08
Dibulatkan 318,500,000.00
TERBILANG :TIGA RATUS DELAPAN BELAS JUTA LIMA RATUS RIBU RUPIAH
DIBUAT OLEH :
CV. ……………………….
……………………………….
Direktur/Kuasa Direktur
DAFTAR ANALISA HARGA SATUAN LOKASI KOTA SERUI / WILAYAH "A"
1 2 3 4 5 6 7
14.a 3.000 M3 PEKERJAAN BRONJONG G.5a
KAWAT DIGALVANO DIA. 3 MM :
Menganyam :
25.000 KG kawat digalvano dia.3 mm 13,244.00 331,100.00
2.000 Penganyam 74,289.60 148,579.20
1.600 Pekerja 46,431.00 74,289.60
0.080 Mandor 92,862.00 7,428.96
Mengisi :
3.000 M3 Batu Kali 176,000.00 528,000.00
4.500 Pekerja 46,431.00 208,939.50
0.075 Mandor 92,862.00 6,964.65
446,201.91 528,000.00 331,100.00
1.000 M3 PEKERJAAN BRONJONG
14.b 3.000 M3 PEKERJAAN BRONJONG
KAWAT DIGALVANO DIA. 4 MM :
Menganyam :
45.000 KG kawat digalvano dia.4 mm 13,244.00 595,980.00
2.200 Penganyam 74,289.60 163,437.12
1.800 Pekerja 46,431.00 83,575.80
0.080 Mandor 92,862.00 7,428.96
Mengisi :
3.000 M3 Batu 176,000.00 528,000.00
4.500 Pekerja 46,431.00 208,939.50
0.075 Mandor 92,862.00 6,964.65
470,346.03 528,000.00 595,980.00
1.000 M3 PEKERJAAN BRONJONG
14.c 3.000 M3 PEKERJAAN BRONJONG
KAWAT DIGALVANO DIA. 5 MM :
Menganyam :
70.000 KG kawat digalvano dia.5 mm 12,000.00 840,000.00
2.500 Penganyam 74,289.60 185,724.00
2.000 Pekerja 46,431.00 92,862.00
0.080 Mandor 92,862.00 7,428.96
Mengisi :
3.000 M3 Batu 176,000.00 528,000.00
4.500 Pekerja 46,431.00 208,939.50
0.075 Mandor 92,862.00 6,964.65
501,919.11 528,000.00 840,000.00
1.000 M3 PEKERJAAN BRONJONG
15. 1.000 M3 PASANG BATU TELA 1 : 3 :
200.000 Bh Batu tela 1,925.00 385,000.00
2.528 Zak Semen 85,800.00 216,902.40
0.280 M3 Pasir pasang 198,000.00 55,440.00
4.500 Pekerja 46,431.00 208,939.50
1.500 Tukang batu 74,289.60 111,434.40
0.150 Kepala tukang 83,575.80 12,536.37
0.225 Mandor 92,862.00 20,893.95
353,804.22 440,440.00 216,902.40
1.000 M2 Pasang batu tela 1 : 3 . . . . . .
16. 1.000 M3 PASANG BATU TELA 1 : 4 :
200.000 Bh Batu tela 1,925.00 385,000.00
2.120 Zak Semen 85,800.00 181,896.00
0.280 M3 Pasir pasang 198,000.00 55,440.00
4.500 Pekerja 46,431.00 208,939.50
1.500 Tukang batu 74,289.60 111,434.40
0.150 Kepala tukang 83,575.80 12,536.37
0.225 Mandor 92,862.00 20,893.95
353,804.22 440,440.00 181,896.00
1.000 M2 Pasang batu tela 1 : 4 .....
1 2 3 4 5 6 7
1 2 3 4 5 6 7
27 1.000 M3 BETON TANPA TULANG G.43
CAMP. 1 : 2,5 : 5
1.000 M3 Kerikil 198,000.00 198,000.00
0.500 M3 Pasir beton 198,000.00 99,000.00
5.000 Zak Semen 74,800.00 374,000.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
0.500 Tukang batu 74,289.60 37,144.80
0.050 Kepala tukang 83,575.80 4,178.79
347,768.19 297,000.00 374,000.00
28 1.000 M3 BETON TANPA TULANG
CAMP. 1 : 3 : 5
0.820 M3 Kerikil 198,000.00 162,360.00
0.500 M3 Pasir beton 198,000.00 99,000.00
4.090 Zak Semen 50 Kg 85,800.00 350,922.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
0.500 Tukang batu 74,289.60 37,144.80
0.050 Kepala tukang 83,575.80 4,178.79
347,768.19 261,360.00 350,922.00
29 1.000 M3 BETON BERTULANG UNTUK Spl. V
KONSTRUKSI 1 ( SATU ) LANTAI
1 2 3 4 5 6 7
31 1.000 M3 BETON BERTULANG UNTUK Spl. V
KONSTRUKSI LEBIH 2 ( DUA )
LANTAI.
G.41
a. 1.000 M3 BETON TANPA TULANG
CAMP. 1 : 2 : 3
0.820 M3 Kerikil 198,000.00 162,360.00
0.540 M3 Pasir beton 198,000.00 106,920.00
6.800 Zak Semen 74,800.00 508,640.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
I.2 389,091.78 269,280.00 508,640.00
b. BESI BETON
160.000 Kg Besi beton 25,069.00 4,011,040.00
2.000 Kg Kawat ikat 27,544.00 55,088.00
6.750 Tukang besi 74,289.60 501,454.80
2.250 Kepala tukang 83,575.80 188,045.55
6.750 Pekerja 46,431.00 313,409.25
F.8 1,002,909.60 4,066,128.00
c. BEKISTING
0.400 M3 Papan kayu Klas II 2,255,000.00 902,000.00
4.000 Kg Paku 27,544.00 110,176.00
5.000 Tukang 74,289.60 371,448.00
0.500 Kepala tukang 83,575.80 41,787.90
2.000 Pekerja 46,431.00 92,862.00
0.100 Mandor 92,862.00 9,286.20
515,384.10 902,000.00 110,176.00
1.000 M3 Beton bertulang lebih 2 lantai
( a + b + c ).
32 1.000 M2 LANTAI / DINDING PORSELIN
11 X 11 CM.
82.000 BH Ubin porselin 11 X 11 Cm 802.10 65,772.04
0.152 Zak Semen 74,800.00 11,369.60
0.010 M3 Pasir pasang 198,000.00 1,980.00
0.200 Kg Semen putih 16,544.00 3,308.80
0.500 Pekerja 46,431.00 23,215.50
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
0.075 Mandor 92,862.00 6,964.65
112,827.33 1,980.00 80,450.44
1 2 3 4 5 6 7
46 1.000 M3 BALOK KASAU 5/7 K. BESI
1.100 M3 Kayu besi 3,080,000.00 3,388,000.00
6.000 Kg Paku 27,544.00 165,264.00
8.000 Pekerja 46,431.00 371,448.00
10.000 Tukang kayu 74,289.60 742,896.00
0.442 Kepala tukang 83,575.80 36,940.50
0.400 Mandor 92,862.00 37,144.80
1,188,429.30 3,388,000.00 165,264.00
1 2 3 4 5 6 7
55 1.000 M2 DAUN PINTU TRIPLEK LAPIS
SENG PLAT
1.000 Lbr. Tripleks 4 mm 99,440.00 99,440.00
1.000 Lbr. Seng plat 99,044.00 99,044.00
0.044 M3 kayu besi 3,080,000.00 135,520.00
0.050 Kg paku tripleks 27,544.00 1,377.20
3.000 Tukang kayu 74,289.60 222,868.80
0.300 Kepala tukang 83,575.80 25,072.74
2.000 Pekerja 46,431.00 92,862.00
1.000 Mador 92,862.00 92,862.00
435,042.74 135,520.00 198,484.00
1 2 3 4 5 6 7
63 1.000 M2 DINDING TRIPLEK
0.347 Lbr Triplek 3 mm 88,440.00 30,688.68
0.015 M3 Kayu besi 5/10 3,080,000.00 46,200.00
0.020 Kg Paku 27,544.00 550.88
0.025 Kg Paku triplek 27,544.00 688.60
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 46,200.00 31,928.16
1 2 3 4 5 6 7
71 10.000 M2 NOK SENG PLAT BJLS 30
3.800 Lbr Seng plat Bjls 30 99,044.00 376,367.20
0.200 Kg Paku seng 33,044.00 6,608.80
0.040 M3 Kayu matoa 2,255,000.00 90,200.00
0.250 Tukang kayu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.250 Pekerja 46,431.00 11,607.75
0.003 Mandor 92,862.00 278.59
32,548.13 90,200.00 382,976.00
1 2 3 4 5 6 7
79 1.000 M2 ATAP GENTENG BETON
18.000 Bh Genteng beton 16,390.00 295,020.00
0.200 Pekerja 46,431.00 9,286.20
0.150 Tukang 74,289.60 11,143.44
0.015 Kepala tukang 83,575.80 1,253.64
0.010 Mandor 92,862.00 928.62
22,611.90 295,020.00
80 1.000 M' NOK GENTENG BETON
7.000 Bh Nok genteng beton 16,390.00 114,730.00
0.030 Zak Semen 85,800.00 2,574.00
0.025 Pekerja 46,431.00 1,160.78
0.025 Tukang 74,289.60 1,857.24
0.003 Kepala tukang 83,575.80 250.73
0.001 Mandor 92,862.00 92.86
3,361.60 117,304.00
81 1.000 M2 ATAP UTOMO COLOR TILES
2.150 Bh Utomo color tiles 7 genteng 78,540.00 168,861.00
0.050 Kg Paku color tiles 27,544.00 1,377.20
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 170,238.20
82 1.000 M' NOK ROOF TILES
0.500 Bh Nok utomo color tiles " U " 58,190.00 29,095.00
0.200 Kg Paku color tiles 27,544.00 5,508.80
0.250 Pekerja 46,431.00 11,607.75
0.250 Tukang 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.003 Mandor 92,862.00 278.59
32,548.13 34,603.80
83 1.000 M2 PLAFOND TRIPLEK
0.336 Lbr Triplek 4 mm 99,440.00 33,411.84
0.017 M3 Kayu matoa 2,255,000.00 38,335.00
0.200 Kg Paku 27,544.00 5,508.80
0.020 Kg Paku triplek 27,544.00 550.88
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 38,335.00 39,471.52
84 1.000 M2 PLAFOND TRIPLEK
0.336 Lbr Triplek 3 mm 88,440.00 29,715.84
0.017 M3 Kayu matoa 2,255,000.00 38,335.00
0.200 Kg Paku 27,544.00 5,508.80
0.020 Kg Paku triplek 27,544.00 550.88
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 38,335.00 35,775.52
85 1.000 M3 RANGKA PLAFON
1.100 M3 Kayu matoa 2,255,000.00 2,480,500.00
0.230 Kg Paku 27,544.00 6,335.12
15.000 Tukang kayu 74,289.60 1,114,344.00
1.500 Kepala tukang 83,575.80 125,363.70
5.000 Pekerja 46,431.00 232,155.00
0.250 Mandor 92,862.00 23,215.50
1,495,078.20 2,480,500.00 6,335.12
86 1.000 M2 PLAFON TRIPLEK TANPA
RANGKA
0.336 Lbr Triplek 4 mm 99,440.00 33,411.84
0.020 Kg Paku triplek 27,544.00 550.88
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
6,611.77 33,962.72
87 1.000 M2 PLAFON TRIPLEK TANPA
RANGKA
0.336 Lbr Triplek 3 mm 88,440.00 29,715.84
0.020 Kg Paku triplek 27,544.00 550.88
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
6,611.77 30,266.72
88 1.000 M2 PLAFON ETERNIT
1.000 Lbr Eternit 25,000.00 25,000.00
0.020 Kg Paku eternit 25,040.00 500.80
0.012 M3 Kayu matoa 2,255,000.00 27,060.00
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 27,060.00 25,500.80
1 2 3 4 5 6 7
89 10.000 M' TALANG SENG BJLS 30
6.664 Lbr Seng plat Bjls 30 99,044.00 660,029.22
0.080 M3 Papan kayu matoa 2,255,000.00 180,400.00
0.200 Kg Paku 27,544.00 5,508.80
0.050 M3 Kayu matoa 5/5 2,255,000.00 112,750.00
2.000 Tukang 74,289.60 148,579.20
0.200 Kepala tukang 83,575.80 16,715.16
1.250 Pekerja 46,431.00 58,038.75
0.063 Mandor 92,862.00 5,850.31
229,183.42 293,150.00 665,538.02
1.000 M' Talang seng Bjls 30 . . . . . . . . .
1 2 3 4 5 6 7
98 1.000 M2 KARBOLIUM / RESIDU KAP 2X
0.350 Kg Karbolium 27,588.00 9,655.80
0.100 Pekerja 46,431.00 4,643.10
0.005 Mandor 92,862.00 464.31
5,107.41 9,655.80
99 1.000 M2 TEAK OIL
0.400 Kg Teak oil 38,588.00 15,435.20
0.200 Pekerja 46,431.00 9,286.20
0.010 Mandor 92,862.00 928.62
10,214.82 15,435.20
100 1.000 M2 PENGECATAN BESI 2X
0.400 Kg Cat besi 44,088.00 17,635.20
0.200 Pekerja 46,431.00 9,286.20
0.010 Mandor 92,862.00 928.62
10,214.82 17,635.20
PEKERJAAN JEMBATAN :
PEKERJAAN PERPIPAAN :
1 2 3 4 5 6 7
117 6.000 M' PAS. PIPA GIP DIA. 2"
6.000 M' Pipa GIP Dia. 2" Medium A 140,580.90 843,485.41
1.300 Set Alat bantu 165,000.00 214,500.00
1.000 Tukang 74,289.60 74,289.60
2.000 Pekerja 46,431.00 92,862.00
0.067 Mandor 92,862.00 6,221.75
173,373.35 1,057,985.41
1 2 3 4 5 6 7
128 6.000 M' PAS. PIPA PVC DIA. 1/2"
6.000 M' Pipa PVC Dia. 1/2" 6,416.66 38,499.98
1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 203,499.98
1 2 3 4 5 6 7
0
0
A
I
VI
VII
A SATUAN LOKASI KOTA SERUI / WILAYAH "A"
JUMLAH
HARGA
( Rp.)
3,714.48
43,033.61
37,144.80
49,495.45
74,289.60
74,289.60
98,990.89
9,286.20
212,857.92
212,857.92
287,811.15
1,032,869.38
927,731.38
179,982,720.00
877,307.38
1,305,301.91
435,100.64
1,594,326.03
531,442.01
1,869,919.11
623,306.37
1,011,146.62
101,114.66
976,140.22
97,614.02
194,140.15
180,848.32
4,476.29
530,713.29
910,178.05
1,775,488.22
177,548.82
47,095.92
31,467.35
44,667.12
54,785.68
52,251.28
38,996.34
101,733.92
1,125,123.78
1,137,091.78
8
1,018,768.19
960,050.19
1,167,011.78
3,815,587.60
1,527,560.10
6,510,159.48
1,167,011.78
3,815,587.60
1,527,560.10
6,510,159.48
1,167,011.78
5,069,037.60
1,527,560.10
7,763,609.48
195,257.77
121,664.90
55,078.05
132,706.70
138,206.59
8
138,158.82
164,982.76
55,078.05
228,460.75
963,352.82
96,335.28
5,945,389.12
5,037,889.12
33,018.92
37,143.92
4,741,693.30
4,741,693.30
6,981,696.48
6,074,196.48
6,378,156.40
245,992.12
245,992.12
87,398.37
586,426.94
769,046.74
668,926.94
767,970.94
774,797.10
838,426.38
147,732.97
116,382.97
74,582.97
103,312.33
134,689.61
135,756.83
199,578.61
4,618,807.16
3,711,307.16
49,722.26
74,583.39
113,274.33
505,724.13
50,572.41
99,061.23
463,924.13
46,392.41
78,826.73
135,453.85
589,944.75
58,994.48
89,353.73
276,447.23
317,631.90
120,665.60
191,875.05
67,151.93
158,225.01
154,529.01
3,981,913.32
40,574.49
36,878.49
132,979.29
1,187,871.43
118,787.14
455,529.80
45,552.98
140,560.20
608,699.30
60,869.93
479,394.52
47,939.45
27,894.24
18,590.22
31,887.31
15,980.80
8
14,763.21
25,650.02
27,850.02
4,245,078.20
372,416.33
3,230,897.12
330,368.61
926,751.10
968,963.60
983,263.60
8
953,263.60
955,763.60
408,470.57
354,027.17
381,527.17
420,027.17
449,617.67
533,793.28
88,965.55
680,600.45
113,433.41
1,231,358.77
205,226.46
1,941,098.02
323,516.34
2,743,443.98
457,240.66
4,395,612.47
732,602.08
6,603,080.55
1,100,513.43
48,600.00
94,020.00
2,877,760.00
3,461,326.66
4,078,279.34
4,696,746.66
249,930.98
41,655.16
255,431.02
42,571.84
271,931.02
45,321.84
306,030.98
51,005.16
354,431.02
59,071.84
409,431.00
68,238.50
100,290.96
10,029.10
100,290.96
10,029.10
25,537.05
2,553.71
83,575.80
8,357.58
65,003.40
700,179.48
185,297.64
56,552.45
35,222.30
35,222.30
31,651.26
15,972.30
57,222.30
224,400.00
4,290.00
5,940.00
92,862.00
74,289.60
401,781.60
-
-
A
I
VI
VII
DAFTAR HARGA BAHAN DAN UPAH
UPAH
NO. TENAGA KERJA SAT. TENAGA KERJA NO. TENAGA KERJA SAT.
( RP. / HARI )
1 2 3 4 5 6 7
UPAH
TENAGA KERJA
( RP. / HARI )
8
83,575.80
74,289.60
74,289.60
65,003.40
65,003.40
83,575.80
74,289.60
JUMLAH HARGA
( TERMASUK
PAJAK )
( Rp.)
9
85,800.00
74,800.00
16,544.00
165,000.00
198,000.00
198,000.00
176,000.00
198,000.00
165,000.00
165,000.00
305,800.00
437,800.00
503,800.00
1,925.00
6,820.00
3,520.00
802.10
1,331.74
-
-
3,105.15
4,156.43
7,552.80
15,700.67
1,155,000.00
3,080,000.00
2,255,000.00
880,000.00
9,944.00
13,244.00
27,544.00
88,440.00
99,440.00
137,940.00
181,940.00
192,940.00
99,044.00
99,044.00
88,044.00
88,044.00
82,544.00
77,044.00
64,944.00
25,069.00
27,544.00
33,044.00
27,544.00
198,440.00
27,544.00
74,844.00
49,544.00
292,094.00
16,390.00
16,390.00
78,540.00
27,544.00
58,190.00
27,544.00
27,544.00
17,094.00
17,094.00
19,294.00
8,844.00
41,294.00
16,544.00
44,088.00
27,588.00
27,588.00
6,688.00
16,588.00
27,588.00
38,588.00
44,088.00
27,544.00
9,927.50
27,940.00
82,940.00
38,940.00
52,140.00
66,440.00
11,440.00
38,940.00
33,440.00
66,440.00
93,940.00
132,440.00
8,140.00
5,940.00
33,440.00
27,940.00
1,540.00
71,500.00
39,697.78
47,417.34
65,575.49
140,580.90
245,142.87
364,833.33
615,633.33
958,527.78
34,197.78
43,017.34
46,692.15
94,380.90
202,033.34
279,950.00
461,083.34
-
6,416.66
7,333.34
10,083.34
15,766.66
23,833.34
33,000.00
165,000.00
-
-
2,750,880.00
3,301,466.66
3,852,933.34
4,405,866.66
198,000.00
2,794.00
55,044.00
27,544.00
55,044.00
27,588.00
231,440.00
14,344.00
16,544.00
121,440.00
93,940.00
22,293.34
16,793.34
5,793.34
27,793.34
27,793.34
71,793.34
27,793.34
49,793.34
8,543.34
44,502.85
22,352.00
71,852.00
1,650,000.00
-
400,400.00
939,400.00
495,880.00
224,400.00
1,988,800.00
3,418,800.00
825,000.00
660,000.00
334,400.00
-
44,088.00
UMP
76250
68625
61000
53375
JUMLAH HARGA
150
600
RAB PENAWARAN
PROGRAM : PEMBANGUNAN MINI MARKET
PEKERJAAN : PEMBANGUNAN MINI MARKET
LOKASI : SAUBEBA,DISTRIK YAPEN UTARA-KABUPATEN YAPEN WAROPEN
T/A : 2009
HARGA SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN SAT VOLUME
( Rp ) ( Rp )
1 2 3 4 5 6 = (4 x 5)
I PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi M2 173.25 3,714.48 643,533.66
2 Pas. Bouwplank M' 54.00 43,033.61 2,323,814.72
3 Pembuatan Direksi Keet Ls 1.00 3,000,000.00 3,000,000.00
4 Papan Nama Proyek Ls 1.00 250,000.00 250,000.00
5 Dokumentasi Proyek Ls 1.00 352,000.00 352,000.00
Sub Total 6,569,348.38
II PEKERJAAN TANAH DAN PASIR
1 Pekerjaan Galian Pondasi M3 51.72 37,144.80 1,921,129.06
2 Urugan kembali 1/4 Galian M3 12.93 9,286.20 120,070.57
3 Urugan Pasir Bawah Pondasi M 3
3.16 212,857.92 672,631.03
4 Urugan Tanah Bawah Lantai M3 29.90 212,857.92 6,364,451.81
5 Urugan Pasir Bawah Lantai M3 6.16 212,857.92 1,311,204.79
Sub Total 10,389,487.24
III PEKERJAAN PASANGAN, BATU DAN BETON
1 Pas. Batu Kosongan Bawah Pondasi M3 9.54 287,811.15 2,745,718.37
2 Pasangan Pondasi Camp. 1 : 3 M 3
31.82 927,731.38 29,520,412.38
3 Pekerjaan Sloof 15/20 M3 1.35 6,510,159.48 8,788,715.30
4 Pekerjaan Poer M 3
0.24 6,510,159.48 1,562,438.28
5 Pekerjaan Kolom 20/20 M3 4.52 6,510,159.48 29,425,920.85
6 Pekerjaan Kolom 15/15 M3 0.27 6,510,159.48 1,757,743.06
7 Pekerjaan Ringbalk 15/20 M3 1.53 6,510,159.48 9,960,544.00
8 Pekerjaan Ringbalk 10/20 M3 0.92 6,510,159.48 5,989,346.72
9 Pas. Batu Tela Camp. 1 : 3 M 2
128.77 101,114.66 13,020,535.03
10 Pekerjaan Plesteran dinding Camp. 1 : 3 + Acian M2 257.54 44,667.12 11,503,569.31
11 Pekerjaan Saluran Air Hujan M' 50.00 96,335.28 4,816,764.12
Sub Total 119,091,707.42
XI PEKERJAAN AKHIR
1 Pembersihan Sisa Proyek Ls 1.00 500,000.00 500,000.00
Sub Total 500,000.00
REKAPITULASI
A BIAYA FISIK
I PEKERJAAN PERSIAPAN 6,569,348.38
II PEKERJAAN TANAH DAN PASIR 10,389,487.24
III PEKERJAAN PASANGAN, BATU DAN BETON 119,091,707.42
IV PEKERJAAN RANGKA KAYU, ATAP, DAN PLAFOND 73,613,679.60
V PEKERJAAN LANTAI 22,526,956.45
VI PEKERJAAN KUSEN, DAUN PINTU, JENDELA, DAN KACA 24,264,619.89
VII PEKERJAAN KUNCI DAN PENGGANTUNG 1,794,356.95
VIII PEKERJAAN PENGECATAN 16,746,271.94
IX PEKERJAAN INSTALASI LISTRIK 9,708,765.70
X PEKERJAAN SANITAIR 4,113,423.77
XI PEKERJAAN AKHIR 500,000.00
Real Cost 289,318,617.35
PPN 10 % 28,931,861.73
Total Cost 318,250,479.08
Dibulatkan 318,250,000.00
TERBILANG :TIGA RATUS DELAPAN BELAS JUTA LIMA RATUS RIBU RUPIAH
DIBUAT OLEH :
CV. ONATE SERUI PERKASA
YOHANIS MAMBOAI
Direktur
DAFTAR ANALISA HARGA SATUAN LOKASI KOTA SERUI / WILAYAH "A"
1 2 3 4 5 6 7
14.a 3.000 M3 PEKERJAAN BRONJONG G.5a
KAWAT DIGALVANO DIA. 3 MM :
Menganyam :
25.000 KG kawat digalvano dia.3 mm 13,244.00 331,100.00
2.000 Penganyam 74,289.60 148,579.20
1.600 Pekerja 46,431.00 74,289.60
0.080 Mandor 92,862.00 7,428.96
Mengisi :
3.000 M3 Batu Kali 176,000.00 528,000.00
4.500 Pekerja 46,431.00 208,939.50
0.075 Mandor 92,862.00 6,964.65
446,201.91 528,000.00 331,100.00
1.000 M3 PEKERJAAN BRONJONG
14.b 3.000 M3 PEKERJAAN BRONJONG
KAWAT DIGALVANO DIA. 4 MM :
Menganyam :
45.000 KG kawat digalvano dia.4 mm 13,244.00 595,980.00
2.200 Penganyam 74,289.60 163,437.12
1.800 Pekerja 46,431.00 83,575.80
0.080 Mandor 92,862.00 7,428.96
Mengisi :
3.000 M3 Batu 176,000.00 528,000.00
4.500 Pekerja 46,431.00 208,939.50
0.075 Mandor 92,862.00 6,964.65
470,346.03 528,000.00 595,980.00
1.000 M3 PEKERJAAN BRONJONG
14.c 3.000 M3 PEKERJAAN BRONJONG
KAWAT DIGALVANO DIA. 5 MM :
Menganyam :
70.000 KG kawat digalvano dia.5 mm 12,000.00 840,000.00
2.500 Penganyam 74,289.60 185,724.00
2.000 Pekerja 46,431.00 92,862.00
0.080 Mandor 92,862.00 7,428.96
Mengisi :
3.000 M3 Batu 176,000.00 528,000.00
4.500 Pekerja 46,431.00 208,939.50
0.075 Mandor 92,862.00 6,964.65
501,919.11 528,000.00 840,000.00
1.000 M3 PEKERJAAN BRONJONG
15. 1.000 M3 PASANG BATU TELA 1 : 3 :
200.000 Bh Batu tela 1,925.00 385,000.00
2.528 Zak Semen 85,800.00 216,902.40
0.280 M3 Pasir pasang 198,000.00 55,440.00
4.500 Pekerja 46,431.00 208,939.50
1.500 Tukang batu 74,289.60 111,434.40
0.150 Kepala tukang 83,575.80 12,536.37
0.225 Mandor 92,862.00 20,893.95
353,804.22 440,440.00 216,902.40
1.000 M2 Pasang batu tela 1 : 3 . . . . . .
16. 1.000 M3 PASANG BATU TELA 1 : 4 :
200.000 Bh Batu tela 1,925.00 385,000.00
2.120 Zak Semen 85,800.00 181,896.00
0.280 M3 Pasir pasang 198,000.00 55,440.00
4.500 Pekerja 46,431.00 208,939.50
1.500 Tukang batu 74,289.60 111,434.40
0.150 Kepala tukang 83,575.80 12,536.37
0.225 Mandor 92,862.00 20,893.95
353,804.22 440,440.00 181,896.00
1.000 M2 Pasang batu tela 1 : 4 .....
1 2 3 4 5 6 7
1 2 3 4 5 6 7
27 1.000 M3 BETON TANPA TULANG G.43
CAMP. 1 : 2,5 : 5
1.000 M3 Kerikil 198,000.00 198,000.00
0.500 M3 Pasir beton 198,000.00 99,000.00
5.000 Zak Semen 74,800.00 374,000.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
0.500 Tukang batu 74,289.60 37,144.80
0.050 Kepala tukang 83,575.80 4,178.79
347,768.19 297,000.00 374,000.00
28 1.000 M3 BETON TANPA TULANG
CAMP. 1 : 3 : 5
0.820 M3 Kerikil 198,000.00 162,360.00
0.500 M3 Pasir beton 198,000.00 99,000.00
4.090 Zak Semen 50 Kg 85,800.00 350,922.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
0.500 Tukang batu 74,289.60 37,144.80
0.050 Kepala tukang 83,575.80 4,178.79
347,768.19 261,360.00 350,922.00
29 1.000 M3 BETON BERTULANG UNTUK Spl. V
KONSTRUKSI 1 ( SATU ) LANTAI
1 2 3 4 5 6 7
31 1.000 M3 BETON BERTULANG UNTUK Spl. V
KONSTRUKSI LEBIH 2 ( DUA )
LANTAI.
G.41
a. 1.000 M3 BETON TANPA TULANG
CAMP. 1 : 2 : 3
0.820 M3 Kerikil 198,000.00 162,360.00
0.540 M3 Pasir beton 198,000.00 106,920.00
6.800 Zak Semen 74,800.00 508,640.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
I.2 389,091.78 269,280.00 508,640.00
b. BESI BETON
160.000 Kg Besi beton 25,069.00 4,011,040.00
2.000 Kg Kawat ikat 27,544.00 55,088.00
6.750 Tukang besi 74,289.60 501,454.80
2.250 Kepala tukang 83,575.80 188,045.55
6.750 Pekerja 46,431.00 313,409.25
F.8 1,002,909.60 4,066,128.00
c. BEKISTING
0.400 M3 Papan kayu Klas II 2,255,000.00 902,000.00
4.000 Kg Paku 27,544.00 110,176.00
5.000 Tukang 74,289.60 371,448.00
0.500 Kepala tukang 83,575.80 41,787.90
2.000 Pekerja 46,431.00 92,862.00
0.100 Mandor 92,862.00 9,286.20
515,384.10 902,000.00 110,176.00
1.000 M3 Beton bertulang lebih 2 lantai
( a + b + c ).
32 1.000 M2 LANTAI / DINDING PORSELIN
11 X 11 CM.
82.000 BH Ubin porselin 11 X 11 Cm 802.10 65,772.04
0.152 Zak Semen 74,800.00 11,369.60
0.010 M3 Pasir pasang 198,000.00 1,980.00
0.200 Kg Semen putih 16,544.00 3,308.80
0.500 Pekerja 46,431.00 23,215.50
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
0.075 Mandor 92,862.00 6,964.65
112,827.33 1,980.00 80,450.44
1 2 3 4 5 6 7
46 1.000 M3 BALOK KASAU 5/7 K. BESI
1.100 M3 Kayu besi 3,080,000.00 3,388,000.00
6.000 Kg Paku 27,544.00 165,264.00
8.000 Pekerja 46,431.00 371,448.00
10.000 Tukang kayu 74,289.60 742,896.00
0.442 Kepala tukang 83,575.80 36,940.50
0.400 Mandor 92,862.00 37,144.80
1,188,429.30 3,388,000.00 165,264.00
1 2 3 4 5 6 7
55 1.000 M2 DAUN PINTU TRIPLEK LAPIS
SENG PLAT
1.000 Lbr. Tripleks 4 mm 99,440.00 99,440.00
1.000 Lbr. Seng plat 99,044.00 99,044.00
0.044 M3 kayu besi 3,080,000.00 135,520.00
0.050 Kg paku tripleks 27,544.00 1,377.20
3.000 Tukang kayu 74,289.60 222,868.80
0.300 Kepala tukang 83,575.80 25,072.74
2.000 Pekerja 46,431.00 92,862.00
1.000 Mador 92,862.00 92,862.00
435,042.74 135,520.00 198,484.00
1 2 3 4 5 6 7
63 1.000 M2 DINDING TRIPLEK
0.347 Lbr Triplek 3 mm 88,440.00 30,688.68
0.015 M3 Kayu besi 5/10 3,080,000.00 46,200.00
0.020 Kg Paku 27,544.00 550.88
0.025 Kg Paku triplek 27,544.00 688.60
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 46,200.00 31,928.16
1 2 3 4 5 6 7
71 10.000 M2 NOK SENG PLAT BJLS 30
3.800 Lbr Seng plat Bjls 30 99,044.00 376,367.20
0.200 Kg Paku seng 33,044.00 6,608.80
0.040 M3 Kayu matoa 2,255,000.00 90,200.00
0.250 Tukang kayu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.250 Pekerja 46,431.00 11,607.75
0.003 Mandor 92,862.00 278.59
32,548.13 90,200.00 382,976.00
1 2 3 4 5 6 7
79 1.000 M2 ATAP GENTENG BETON
18.000 Bh Genteng beton 16,390.00 295,020.00
0.200 Pekerja 46,431.00 9,286.20
0.150 Tukang 74,289.60 11,143.44
0.015 Kepala tukang 83,575.80 1,253.64
0.010 Mandor 92,862.00 928.62
22,611.90 295,020.00
80 1.000 M' NOK GENTENG BETON
7.000 Bh Nok genteng beton 16,390.00 114,730.00
0.030 Zak Semen 85,800.00 2,574.00
0.025 Pekerja 46,431.00 1,160.78
0.025 Tukang 74,289.60 1,857.24
0.003 Kepala tukang 83,575.80 250.73
0.001 Mandor 92,862.00 92.86
3,361.60 117,304.00
81 1.000 M2 ATAP UTOMO COLOR TILES
2.150 Bh Utomo color tiles 7 genteng 78,540.00 168,861.00
0.050 Kg Paku color tiles 27,544.00 1,377.20
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 170,238.20
82 1.000 M' NOK ROOF TILES
0.500 Bh Nok utomo color tiles " U " 58,190.00 29,095.00
0.200 Kg Paku color tiles 27,544.00 5,508.80
0.250 Pekerja 46,431.00 11,607.75
0.250 Tukang 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.003 Mandor 92,862.00 278.59
32,548.13 34,603.80
83 1.000 M2 PLAFOND TRIPLEK
0.336 Lbr Triplek 4 mm 99,440.00 33,411.84
0.017 M3 Kayu matoa 2,255,000.00 38,335.00
0.200 Kg Paku 27,544.00 5,508.80
0.020 Kg Paku triplek 27,544.00 550.88
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 38,335.00 39,471.52
84 1.000 M2 PLAFOND TRIPLEK
0.336 Lbr Triplek 3 mm 88,440.00 29,715.84
0.017 M3 Kayu matoa 2,255,000.00 38,335.00
0.200 Kg Paku 27,544.00 5,508.80
0.020 Kg Paku triplek 27,544.00 550.88
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 38,335.00 35,775.52
85 1.000 M3 RANGKA PLAFON
1.100 M3 Kayu matoa 2,255,000.00 2,480,500.00
0.230 Kg Paku 27,544.00 6,335.12
15.000 Tukang kayu 74,289.60 1,114,344.00
1.500 Kepala tukang 83,575.80 125,363.70
5.000 Pekerja 46,431.00 232,155.00
0.250 Mandor 92,862.00 23,215.50
1,495,078.20 2,480,500.00 6,335.12
86 1.000 M2 PLAFON TRIPLEK TANPA
RANGKA
0.336 Lbr Triplek 4 mm 99,440.00 33,411.84
0.020 Kg Paku triplek 27,544.00 550.88
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
6,611.77 33,962.72
87 1.000 M2 PLAFON TRIPLEK TANPA
RANGKA
0.336 Lbr Triplek 3 mm 88,440.00 29,715.84
0.020 Kg Paku triplek 27,544.00 550.88
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
6,611.77 30,266.72
88 1.000 M2 PLAFON ETERNIT
1.000 Lbr Eternit 25,000.00 25,000.00
0.020 Kg Paku eternit 25,040.00 500.80
0.012 M3 Kayu matoa 2,255,000.00 27,060.00
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 27,060.00 25,500.80
1 2 3 4 5 6 7
89 10.000 M' TALANG SENG BJLS 30
6.664 Lbr Seng plat Bjls 30 99,044.00 660,029.22
0.080 M3 Papan kayu matoa 2,255,000.00 180,400.00
0.200 Kg Paku 27,544.00 5,508.80
0.050 M3 Kayu matoa 5/5 2,255,000.00 112,750.00
2.000 Tukang 74,289.60 148,579.20
0.200 Kepala tukang 83,575.80 16,715.16
1.250 Pekerja 46,431.00 58,038.75
0.063 Mandor 92,862.00 5,850.31
229,183.42 293,150.00 665,538.02
1.000 M' Talang seng Bjls 30 . . . . . . . . .
1 2 3 4 5 6 7
98 1.000 M2 KARBOLIUM / RESIDU KAP 2X
0.350 Kg Karbolium 27,588.00 9,655.80
0.100 Pekerja 46,431.00 4,643.10
0.005 Mandor 92,862.00 464.31
5,107.41 9,655.80
99 1.000 M2 TEAK OIL
0.400 Kg Teak oil 38,588.00 15,435.20
0.200 Pekerja 46,431.00 9,286.20
0.010 Mandor 92,862.00 928.62
10,214.82 15,435.20
100 1.000 M2 PENGECATAN BESI 2X
0.400 Kg Cat besi 44,088.00 17,635.20
0.200 Pekerja 46,431.00 9,286.20
0.010 Mandor 92,862.00 928.62
10,214.82 17,635.20
PEKERJAAN JEMBATAN :
PEKERJAAN PERPIPAAN :
1 2 3 4 5 6 7
117 6.000 M' PAS. PIPA GIP DIA. 2"
6.000 M' Pipa GIP Dia. 2" Medium A 140,580.90 843,485.41
1.300 Set Alat bantu 165,000.00 214,500.00
1.000 Tukang 74,289.60 74,289.60
2.000 Pekerja 46,431.00 92,862.00
0.067 Mandor 92,862.00 6,221.75
173,373.35 1,057,985.41
1 2 3 4 5 6 7
128 6.000 M' PAS. PIPA PVC DIA. 1/2"
6.000 M' Pipa PVC Dia. 1/2" 6,416.66 38,499.98
1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 203,499.98
1 2 3 4 5 6 7
0
0
A
I
VI
VII
A SATUAN LOKASI KOTA SERUI / WILAYAH "A"
JUMLAH
HARGA
( Rp.)
3,714.48
43,033.61
37,144.80
49,495.45
74,289.60
74,289.60
98,990.89
9,286.20
212,857.92
212,857.92
287,811.15
1,032,869.38
927,731.38
179,982,720.00
877,307.38
1,305,301.91
435,100.64
1,594,326.03
531,442.01
1,869,919.11
623,306.37
1,011,146.62
101,114.66
976,140.22
97,614.02
194,140.15
180,848.32
4,476.29
530,713.29
910,178.05
1,775,488.22
177,548.82
47,095.92
31,467.35
44,667.12
54,785.68
52,251.28
38,996.34
101,733.92
1,125,123.78
1,137,091.78
8
1,018,768.19
960,050.19
1,167,011.78
3,815,587.60
1,527,560.10
6,510,159.48
1,167,011.78
3,815,587.60
1,527,560.10
6,510,159.48
1,167,011.78
5,069,037.60
1,527,560.10
7,763,609.48
195,257.77
121,664.90
55,078.05
132,706.70
138,206.59
8
138,158.82
164,982.76
55,078.05
228,460.75
963,352.82
96,335.28
5,945,389.12
5,037,889.12
33,018.92
37,143.92
4,741,693.30
4,741,693.30
6,981,696.48
6,074,196.48
6,378,156.40
245,992.12
245,992.12
87,398.37
586,426.94
769,046.74
668,926.94
767,970.94
774,797.10
838,426.38
147,732.97
116,382.97
74,582.97
103,312.33
134,689.61
135,756.83
199,578.61
4,618,807.16
3,711,307.16
49,722.26
74,583.39
113,274.33
505,724.13
50,572.41
99,061.23
463,924.13
46,392.41
78,826.73
135,453.85
589,944.75
58,994.48
89,353.73
276,447.23
317,631.90
120,665.60
191,875.05
67,151.93
158,225.01
154,529.01
3,981,913.32
40,574.49
36,878.49
132,979.29
1,187,871.43
118,787.14
455,529.80
45,552.98
140,560.20
608,699.30
60,869.93
479,394.52
47,939.45
27,894.24
18,590.22
31,887.31
15,980.80
8
14,763.21
25,650.02
27,850.02
4,245,078.20
372,416.33
3,230,897.12
330,368.61
926,751.10
968,963.60
983,263.60
8
953,263.60
955,763.60
408,470.57
354,027.17
381,527.17
420,027.17
449,617.67
533,793.28
88,965.55
680,600.45
113,433.41
1,231,358.77
205,226.46
1,941,098.02
323,516.34
2,743,443.98
457,240.66
4,395,612.47
732,602.08
6,603,080.55
1,100,513.43
48,600.00
94,020.00
2,877,760.00
3,461,326.66
4,078,279.34
4,696,746.66
249,930.98
41,655.16
255,431.02
42,571.84
271,931.02
45,321.84
306,030.98
51,005.16
354,431.02
59,071.84
409,431.00
68,238.50
100,290.96
10,029.10
100,290.96
10,029.10
25,537.05
2,553.71
83,575.80
8,357.58
65,003.40
700,179.48
185,297.64
56,552.45
35,222.30
35,222.30
31,651.26
15,972.30
57,222.30
224,400.00
4,290.00
5,940.00
92,862.00
74,289.60
401,781.60
-
-
A
I
VI
VII
DAFTAR HARGA BAHAN DAN UPAH
UPAH
NO. TENAGA KERJA SAT. TENAGA KERJA NO. TENAGA KERJA SAT.
( RP. / HARI )
1 2 3 4 5 6 7
UPAH
TENAGA KERJA
( RP. / HARI )
8
83,575.80
74,289.60
74,289.60
65,003.40
65,003.40
83,575.80
74,289.60
JUMLAH HARGA
( TERMASUK
PAJAK )
( Rp.)
9
85,800.00
74,800.00
16,544.00
165,000.00
198,000.00
198,000.00
176,000.00
198,000.00
165,000.00
165,000.00
305,800.00
437,800.00
503,800.00
1,925.00
6,820.00
3,520.00
802.10
1,331.74
-
-
3,105.15
4,156.43
7,552.80
15,700.67
1,155,000.00
3,080,000.00
2,255,000.00
880,000.00
9,944.00
13,244.00
27,544.00
88,440.00
99,440.00
137,940.00
181,940.00
192,940.00
99,044.00
99,044.00
88,044.00
88,044.00
82,544.00
77,044.00
64,944.00
25,069.00
27,544.00
33,044.00
27,544.00
198,440.00
27,544.00
74,844.00
49,544.00
292,094.00
16,390.00
16,390.00
78,540.00
27,544.00
58,190.00
27,544.00
27,544.00
17,094.00
17,094.00
19,294.00
8,844.00
41,294.00
16,544.00
44,088.00
27,588.00
27,588.00
6,688.00
16,588.00
27,588.00
38,588.00
44,088.00
27,544.00
9,927.50
27,940.00
82,940.00
38,940.00
52,140.00
66,440.00
11,440.00
38,940.00
33,440.00
66,440.00
93,940.00
132,440.00
8,140.00
5,940.00
33,440.00
27,940.00
1,540.00
71,500.00
39,697.78
47,417.34
65,575.49
140,580.90
245,142.87
364,833.33
615,633.33
958,527.78
34,197.78
43,017.34
46,692.15
94,380.90
202,033.34
279,950.00
461,083.34
-
6,416.66
7,333.34
10,083.34
15,766.66
23,833.34
33,000.00
165,000.00
-
-
2,750,880.00
3,301,466.66
3,852,933.34
4,405,866.66
198,000.00
2,794.00
55,044.00
27,544.00
55,044.00
27,588.00
231,440.00
14,344.00
16,544.00
121,440.00
93,940.00
22,293.34
16,793.34
5,793.34
27,793.34
27,793.34
71,793.34
27,793.34
49,793.34
8,543.34
44,502.85
22,352.00
71,852.00
1,650,000.00
-
400,400.00
939,400.00
495,880.00
224,400.00
1,988,800.00
3,418,800.00
825,000.00
660,000.00
334,400.00
-
44,088.00
UMP
76250
68625
61000
53375
JUMLAH HARGA
150
600
RAB PENAWARAN
PROGRAM : PEMBANGUNAN MINI MARKET
PEKERJAAN : PEMBANGUNAN MINI MARKET
LOKASI : SAUBEBA,DISTRIK YAPEN UTARA-KABUPATEN YAPEN WAROPEN
T/A : 2009
HARGA SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN SAT VOLUME
( Rp ) ( Rp )
1 2 3 4 5 6 = (4 x 5)
I PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi M2 173.25 3,714.48 643,533.66
2 Pas. Bouwplank M' 54.00 43,033.61 2,323,814.72
3 Pembuatan Direksi Keet Ls 1.00 3,000,000.00 3,000,000.00
4 Papan Nama Proyek Ls 1.00 300,000.00 300,000.00
5 Dokumentasi Proyek Ls 1.00 348,000.00 348,000.00
Sub Total 6,615,348.38
II PEKERJAAN TANAH DAN PASIR
1 Pekerjaan Galian Pondasi M3 51.72 37,144.80 1,921,129.06
2 Urugan kembali 1/4 Galian M3 12.93 9,286.20 120,070.57
3 Urugan Pasir Bawah Pondasi M 3
3.16 212,857.92 672,631.03
4 Urugan Tanah Bawah Lantai M3 29.90 212,857.92 6,364,451.81
5 Urugan Pasir Bawah Lantai M3 6.16 212,857.92 1,311,204.79
Sub Total 10,389,487.24
III PEKERJAAN PASANGAN, BATU DAN BETON
1 Pas. Batu Kosongan Bawah Pondasi M3 9.54 287,811.15 2,745,718.37
2 Pasangan Pondasi Camp. 1 : 3 M 3
31.82 927,731.38 29,520,412.38
3 Pekerjaan Sloof 15/20 M3 1.35 6,510,159.48 8,788,715.30
4 Pekerjaan Poer M 3
0.24 6,510,159.48 1,562,438.28
5 Pekerjaan Kolom 20/20 M3 4.52 6,510,159.48 29,425,920.85
6 Pekerjaan Kolom 15/15 M3 0.27 6,510,159.48 1,757,743.06
7 Pekerjaan Ringbalk 15/20 M3 1.53 6,510,159.48 9,960,544.00
8 Pekerjaan Ringbalk 10/20 M3 0.92 6,510,159.48 5,989,346.72
9 Pas. Batu Tela Camp. 1 : 3 M 2
128.77 101,114.66 13,020,535.03
10 Pekerjaan Plesteran dinding Camp. 1 : 3 + Acian M2 257.54 44,667.12 11,503,569.31
11 Pekerjaan Saluran Air Hujan M' 50.00 96,335.28 4,816,764.12
Sub Total 119,091,707.42
XI PEKERJAAN AKHIR
1 Pembersihan Sisa Proyek Ls 1.00 500,000.00 500,000.00
Sub Total 500,000.00
REKAPITULASI
A BIAYA FISIK
I PEKERJAAN PERSIAPAN 6,615,348.38
II PEKERJAAN TANAH DAN PASIR 10,389,487.24
III PEKERJAAN PASANGAN, BATU DAN BETON 119,091,707.42
IV PEKERJAAN RANGKA KAYU, ATAP, DAN PLAFOND 73,613,679.60
V PEKERJAAN LANTAI 22,526,956.45
VI PEKERJAAN KUSEN, DAUN PINTU, JENDELA, DAN KACA 24,264,619.89
VII PEKERJAAN KUNCI DAN PENGGANTUNG 1,794,356.95
VIII PEKERJAAN PENGECATAN 16,746,271.94
IX PEKERJAAN INSTALASI LISTRIK 9,708,765.70
X PEKERJAAN SANITAIR 4,113,423.77
XI PEKERJAAN AKHIR 500,000.00
Real Cost 289,364,617.35
PPN 10 % 28,936,461.73
Total Cost 318,301,079.08
Dibulatkan 318,300,000.00
TERBILANG :TIGA RATUS DELAPAN BELAS JUTA TIGA RATUS RIBU RUPIAH
DIBUAT OLEH :
CV. KARYA BUANA
WAHYUDDIN
Direktur
DAFTAR ANALISA HARGA SATUAN LOKASI KOTA SERUI / WILAYAH "A"
1 2 3 4 5 6 7
14.a 3.000 M3 PEKERJAAN BRONJONG G.5a
KAWAT DIGALVANO DIA. 3 MM :
Menganyam :
25.000 KG kawat digalvano dia.3 mm 13,244.00 331,100.00
2.000 Penganyam 74,289.60 148,579.20
1.600 Pekerja 46,431.00 74,289.60
0.080 Mandor 92,862.00 7,428.96
Mengisi :
3.000 M3 Batu Kali 176,000.00 528,000.00
4.500 Pekerja 46,431.00 208,939.50
0.075 Mandor 92,862.00 6,964.65
446,201.91 528,000.00 331,100.00
1.000 M3 PEKERJAAN BRONJONG
14.b 3.000 M3 PEKERJAAN BRONJONG
KAWAT DIGALVANO DIA. 4 MM :
Menganyam :
45.000 KG kawat digalvano dia.4 mm 13,244.00 595,980.00
2.200 Penganyam 74,289.60 163,437.12
1.800 Pekerja 46,431.00 83,575.80
0.080 Mandor 92,862.00 7,428.96
Mengisi :
3.000 M3 Batu 176,000.00 528,000.00
4.500 Pekerja 46,431.00 208,939.50
0.075 Mandor 92,862.00 6,964.65
470,346.03 528,000.00 595,980.00
1.000 M3 PEKERJAAN BRONJONG
14.c 3.000 M3 PEKERJAAN BRONJONG
KAWAT DIGALVANO DIA. 5 MM :
Menganyam :
70.000 KG kawat digalvano dia.5 mm 12,000.00 840,000.00
2.500 Penganyam 74,289.60 185,724.00
2.000 Pekerja 46,431.00 92,862.00
0.080 Mandor 92,862.00 7,428.96
Mengisi :
3.000 M3 Batu 176,000.00 528,000.00
4.500 Pekerja 46,431.00 208,939.50
0.075 Mandor 92,862.00 6,964.65
501,919.11 528,000.00 840,000.00
1.000 M3 PEKERJAAN BRONJONG
15. 1.000 M3 PASANG BATU TELA 1 : 3 :
200.000 Bh Batu tela 1,925.00 385,000.00
2.528 Zak Semen 85,800.00 216,902.40
0.280 M3 Pasir pasang 198,000.00 55,440.00
4.500 Pekerja 46,431.00 208,939.50
1.500 Tukang batu 74,289.60 111,434.40
0.150 Kepala tukang 83,575.80 12,536.37
0.225 Mandor 92,862.00 20,893.95
353,804.22 440,440.00 216,902.40
1.000 M2 Pasang batu tela 1 : 3 . . . . . .
16. 1.000 M3 PASANG BATU TELA 1 : 4 :
200.000 Bh Batu tela 1,925.00 385,000.00
2.120 Zak Semen 85,800.00 181,896.00
0.280 M3 Pasir pasang 198,000.00 55,440.00
4.500 Pekerja 46,431.00 208,939.50
1.500 Tukang batu 74,289.60 111,434.40
0.150 Kepala tukang 83,575.80 12,536.37
0.225 Mandor 92,862.00 20,893.95
353,804.22 440,440.00 181,896.00
1.000 M2 Pasang batu tela 1 : 4 .....
1 2 3 4 5 6 7
1 2 3 4 5 6 7
27 1.000 M3 BETON TANPA TULANG G.43
CAMP. 1 : 2,5 : 5
1.000 M3 Kerikil 198,000.00 198,000.00
0.500 M3 Pasir beton 198,000.00 99,000.00
5.000 Zak Semen 74,800.00 374,000.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
0.500 Tukang batu 74,289.60 37,144.80
0.050 Kepala tukang 83,575.80 4,178.79
347,768.19 297,000.00 374,000.00
28 1.000 M3 BETON TANPA TULANG
CAMP. 1 : 3 : 5
0.820 M3 Kerikil 198,000.00 162,360.00
0.500 M3 Pasir beton 198,000.00 99,000.00
4.090 Zak Semen 50 Kg 85,800.00 350,922.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
0.500 Tukang batu 74,289.60 37,144.80
0.050 Kepala tukang 83,575.80 4,178.79
347,768.19 261,360.00 350,922.00
29 1.000 M3 BETON BERTULANG UNTUK Spl. V
KONSTRUKSI 1 ( SATU ) LANTAI
1 2 3 4 5 6 7
31 1.000 M3 BETON BERTULANG UNTUK Spl. V
KONSTRUKSI LEBIH 2 ( DUA )
LANTAI.
G.41
a. 1.000 M3 BETON TANPA TULANG
CAMP. 1 : 2 : 3
0.820 M3 Kerikil 198,000.00 162,360.00
0.540 M3 Pasir beton 198,000.00 106,920.00
6.800 Zak Semen 74,800.00 508,640.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
I.2 389,091.78 269,280.00 508,640.00
b. BESI BETON
160.000 Kg Besi beton 25,069.00 4,011,040.00
2.000 Kg Kawat ikat 27,544.00 55,088.00
6.750 Tukang besi 74,289.60 501,454.80
2.250 Kepala tukang 83,575.80 188,045.55
6.750 Pekerja 46,431.00 313,409.25
F.8 1,002,909.60 4,066,128.00
c. BEKISTING
0.400 M3 Papan kayu Klas II 2,255,000.00 902,000.00
4.000 Kg Paku 27,544.00 110,176.00
5.000 Tukang 74,289.60 371,448.00
0.500 Kepala tukang 83,575.80 41,787.90
2.000 Pekerja 46,431.00 92,862.00
0.100 Mandor 92,862.00 9,286.20
515,384.10 902,000.00 110,176.00
1.000 M3 Beton bertulang lebih 2 lantai
( a + b + c ).
32 1.000 M2 LANTAI / DINDING PORSELIN
11 X 11 CM.
82.000 BH Ubin porselin 11 X 11 Cm 802.10 65,772.04
0.152 Zak Semen 74,800.00 11,369.60
0.010 M3 Pasir pasang 198,000.00 1,980.00
0.200 Kg Semen putih 16,544.00 3,308.80
0.500 Pekerja 46,431.00 23,215.50
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
0.075 Mandor 92,862.00 6,964.65
112,827.33 1,980.00 80,450.44
1 2 3 4 5 6 7
46 1.000 M3 BALOK KASAU 5/7 K. BESI
1.100 M3 Kayu besi 3,080,000.00 3,388,000.00
6.000 Kg Paku 27,544.00 165,264.00
8.000 Pekerja 46,431.00 371,448.00
10.000 Tukang kayu 74,289.60 742,896.00
0.442 Kepala tukang 83,575.80 36,940.50
0.400 Mandor 92,862.00 37,144.80
1,188,429.30 3,388,000.00 165,264.00
1 2 3 4 5 6 7
55 1.000 M2 DAUN PINTU TRIPLEK LAPIS
SENG PLAT
1.000 Lbr. Tripleks 4 mm 99,440.00 99,440.00
1.000 Lbr. Seng plat 99,044.00 99,044.00
0.044 M3 kayu besi 3,080,000.00 135,520.00
0.050 Kg paku tripleks 27,544.00 1,377.20
3.000 Tukang kayu 74,289.60 222,868.80
0.300 Kepala tukang 83,575.80 25,072.74
2.000 Pekerja 46,431.00 92,862.00
1.000 Mador 92,862.00 92,862.00
435,042.74 135,520.00 198,484.00
1 2 3 4 5 6 7
63 1.000 M2 DINDING TRIPLEK
0.347 Lbr Triplek 3 mm 88,440.00 30,688.68
0.015 M3 Kayu besi 5/10 3,080,000.00 46,200.00
0.020 Kg Paku 27,544.00 550.88
0.025 Kg Paku triplek 27,544.00 688.60
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 46,200.00 31,928.16
1 2 3 4 5 6 7
71 10.000 M2 NOK SENG PLAT BJLS 30
3.800 Lbr Seng plat Bjls 30 99,044.00 376,367.20
0.200 Kg Paku seng 33,044.00 6,608.80
0.040 M3 Kayu matoa 2,255,000.00 90,200.00
0.250 Tukang kayu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.250 Pekerja 46,431.00 11,607.75
0.003 Mandor 92,862.00 278.59
32,548.13 90,200.00 382,976.00
1 2 3 4 5 6 7
79 1.000 M2 ATAP GENTENG BETON
18.000 Bh Genteng beton 16,390.00 295,020.00
0.200 Pekerja 46,431.00 9,286.20
0.150 Tukang 74,289.60 11,143.44
0.015 Kepala tukang 83,575.80 1,253.64
0.010 Mandor 92,862.00 928.62
22,611.90 295,020.00
80 1.000 M' NOK GENTENG BETON
7.000 Bh Nok genteng beton 16,390.00 114,730.00
0.030 Zak Semen 85,800.00 2,574.00
0.025 Pekerja 46,431.00 1,160.78
0.025 Tukang 74,289.60 1,857.24
0.003 Kepala tukang 83,575.80 250.73
0.001 Mandor 92,862.00 92.86
3,361.60 117,304.00
81 1.000 M2 ATAP UTOMO COLOR TILES
2.150 Bh Utomo color tiles 7 genteng 78,540.00 168,861.00
0.050 Kg Paku color tiles 27,544.00 1,377.20
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 170,238.20
82 1.000 M' NOK ROOF TILES
0.500 Bh Nok utomo color tiles " U " 58,190.00 29,095.00
0.200 Kg Paku color tiles 27,544.00 5,508.80
0.250 Pekerja 46,431.00 11,607.75
0.250 Tukang 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.003 Mandor 92,862.00 278.59
32,548.13 34,603.80
83 1.000 M2 PLAFOND TRIPLEK
0.336 Lbr Triplek 4 mm 99,440.00 33,411.84
0.017 M3 Kayu matoa 2,255,000.00 38,335.00
0.200 Kg Paku 27,544.00 5,508.80
0.020 Kg Paku triplek 27,544.00 550.88
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 38,335.00 39,471.52
84 1.000 M2 PLAFOND TRIPLEK
0.336 Lbr Triplek 3 mm 88,440.00 29,715.84
0.017 M3 Kayu matoa 2,255,000.00 38,335.00
0.200 Kg Paku 27,544.00 5,508.80
0.020 Kg Paku triplek 27,544.00 550.88
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 38,335.00 35,775.52
85 1.000 M3 RANGKA PLAFON
1.100 M3 Kayu matoa 2,255,000.00 2,480,500.00
0.230 Kg Paku 27,544.00 6,335.12
15.000 Tukang kayu 74,289.60 1,114,344.00
1.500 Kepala tukang 83,575.80 125,363.70
5.000 Pekerja 46,431.00 232,155.00
0.250 Mandor 92,862.00 23,215.50
1,495,078.20 2,480,500.00 6,335.12
86 1.000 M2 PLAFON TRIPLEK TANPA
RANGKA
0.336 Lbr Triplek 4 mm 99,440.00 33,411.84
0.020 Kg Paku triplek 27,544.00 550.88
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
6,611.77 33,962.72
87 1.000 M2 PLAFON TRIPLEK TANPA
RANGKA
0.336 Lbr Triplek 3 mm 88,440.00 29,715.84
0.020 Kg Paku triplek 27,544.00 550.88
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
6,611.77 30,266.72
88 1.000 M2 PLAFON ETERNIT
1.000 Lbr Eternit 25,000.00 25,000.00
0.020 Kg Paku eternit 25,040.00 500.80
0.012 M3 Kayu matoa 2,255,000.00 27,060.00
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 27,060.00 25,500.80
1 2 3 4 5 6 7
89 10.000 M' TALANG SENG BJLS 30
6.664 Lbr Seng plat Bjls 30 99,044.00 660,029.22
0.080 M3 Papan kayu matoa 2,255,000.00 180,400.00
0.200 Kg Paku 27,544.00 5,508.80
0.050 M3 Kayu matoa 5/5 2,255,000.00 112,750.00
2.000 Tukang 74,289.60 148,579.20
0.200 Kepala tukang 83,575.80 16,715.16
1.250 Pekerja 46,431.00 58,038.75
0.063 Mandor 92,862.00 5,850.31
229,183.42 293,150.00 665,538.02
1.000 M' Talang seng Bjls 30 . . . . . . . . .
1 2 3 4 5 6 7
98 1.000 M2 KARBOLIUM / RESIDU KAP 2X
0.350 Kg Karbolium 27,588.00 9,655.80
0.100 Pekerja 46,431.00 4,643.10
0.005 Mandor 92,862.00 464.31
5,107.41 9,655.80
99 1.000 M2 TEAK OIL
0.400 Kg Teak oil 38,588.00 15,435.20
0.200 Pekerja 46,431.00 9,286.20
0.010 Mandor 92,862.00 928.62
10,214.82 15,435.20
100 1.000 M2 PENGECATAN BESI 2X
0.400 Kg Cat besi 44,088.00 17,635.20
0.200 Pekerja 46,431.00 9,286.20
0.010 Mandor 92,862.00 928.62
10,214.82 17,635.20
PEKERJAAN JEMBATAN :
PEKERJAAN PERPIPAAN :
1 2 3 4 5 6 7
117 6.000 M' PAS. PIPA GIP DIA. 2"
6.000 M' Pipa GIP Dia. 2" Medium A 140,580.90 843,485.41
1.300 Set Alat bantu 165,000.00 214,500.00
1.000 Tukang 74,289.60 74,289.60
2.000 Pekerja 46,431.00 92,862.00
0.067 Mandor 92,862.00 6,221.75
173,373.35 1,057,985.41
1 2 3 4 5 6 7
128 6.000 M' PAS. PIPA PVC DIA. 1/2"
6.000 M' Pipa PVC Dia. 1/2" 6,416.66 38,499.98
1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 203,499.98
1 2 3 4 5 6 7
0
0
A
I
VI
VII
A SATUAN LOKASI KOTA SERUI / WILAYAH "A"
JUMLAH
HARGA
( Rp.)
3,714.48
43,033.61
37,144.80
49,495.45
74,289.60
74,289.60
98,990.89
9,286.20
212,857.92
212,857.92
287,811.15
1,032,869.38
927,731.38
179,982,720.00
877,307.38
1,305,301.91
435,100.64
1,594,326.03
531,442.01
1,869,919.11
623,306.37
1,011,146.62
101,114.66
976,140.22
97,614.02
194,140.15
180,848.32
4,476.29
530,713.29
910,178.05
1,775,488.22
177,548.82
47,095.92
31,467.35
44,667.12
54,785.68
52,251.28
38,996.34
101,733.92
1,125,123.78
1,137,091.78
8
1,018,768.19
960,050.19
1,167,011.78
3,815,587.60
1,527,560.10
6,510,159.48
1,167,011.78
3,815,587.60
1,527,560.10
6,510,159.48
1,167,011.78
5,069,037.60
1,527,560.10
7,763,609.48
195,257.77
121,664.90
55,078.05
132,706.70
138,206.59
8
138,158.82
164,982.76
55,078.05
228,460.75
963,352.82
96,335.28
5,945,389.12
5,037,889.12
33,018.92
37,143.92
4,741,693.30
4,741,693.30
6,981,696.48
6,074,196.48
6,378,156.40
245,992.12
245,992.12
87,398.37
586,426.94
769,046.74
668,926.94
767,970.94
774,797.10
838,426.38
147,732.97
116,382.97
74,582.97
103,312.33
134,689.61
135,756.83
199,578.61
4,618,807.16
3,711,307.16
49,722.26
74,583.39
113,274.33
505,724.13
50,572.41
99,061.23
463,924.13
46,392.41
78,826.73
135,453.85
589,944.75
58,994.48
89,353.73
276,447.23
317,631.90
120,665.60
191,875.05
67,151.93
158,225.01
154,529.01
3,981,913.32
40,574.49
36,878.49
132,979.29
1,187,871.43
118,787.14
455,529.80
45,552.98
140,560.20
608,699.30
60,869.93
479,394.52
47,939.45
27,894.24
18,590.22
31,887.31
15,980.80
8
14,763.21
25,650.02
27,850.02
4,245,078.20
372,416.33
3,230,897.12
330,368.61
926,751.10
968,963.60
983,263.60
8
953,263.60
955,763.60
408,470.57
354,027.17
381,527.17
420,027.17
449,617.67
533,793.28
88,965.55
680,600.45
113,433.41
1,231,358.77
205,226.46
1,941,098.02
323,516.34
2,743,443.98
457,240.66
4,395,612.47
732,602.08
6,603,080.55
1,100,513.43
48,600.00
94,020.00
2,877,760.00
3,461,326.66
4,078,279.34
4,696,746.66
249,930.98
41,655.16
255,431.02
42,571.84
271,931.02
45,321.84
306,030.98
51,005.16
354,431.02
59,071.84
409,431.00
68,238.50
100,290.96
10,029.10
100,290.96
10,029.10
25,537.05
2,553.71
83,575.80
8,357.58
65,003.40
700,179.48
185,297.64
56,552.45
35,222.30
35,222.30
31,651.26
15,972.30
57,222.30
224,400.00
4,290.00
5,940.00
92,862.00
74,289.60
401,781.60
-
-
A
I
VI
VII
DAFTAR HARGA BAHAN DAN UPAH
UPAH
NO. TENAGA KERJA SAT. TENAGA KERJA NO. TENAGA KERJA SAT.
( RP. / HARI )
1 2 3 4 5 6 7
UPAH
TENAGA KERJA
( RP. / HARI )
8
83,575.80
74,289.60
74,289.60
65,003.40
65,003.40
83,575.80
74,289.60
JUMLAH HARGA
( TERMASUK
PAJAK )
( Rp.)
9
85,800.00
74,800.00
16,544.00
165,000.00
198,000.00
198,000.00
176,000.00
198,000.00
165,000.00
165,000.00
305,800.00
437,800.00
503,800.00
1,925.00
6,820.00
3,520.00
802.10
1,331.74
-
-
3,105.15
4,156.43
7,552.80
15,700.67
1,155,000.00
3,080,000.00
2,255,000.00
880,000.00
9,944.00
13,244.00
27,544.00
88,440.00
99,440.00
137,940.00
181,940.00
192,940.00
99,044.00
99,044.00
88,044.00
88,044.00
82,544.00
77,044.00
64,944.00
25,069.00
27,544.00
33,044.00
27,544.00
198,440.00
27,544.00
74,844.00
49,544.00
292,094.00
16,390.00
16,390.00
78,540.00
27,544.00
58,190.00
27,544.00
27,544.00
17,094.00
17,094.00
19,294.00
8,844.00
41,294.00
16,544.00
44,088.00
27,588.00
27,588.00
6,688.00
16,588.00
27,588.00
38,588.00
44,088.00
27,544.00
9,927.50
27,940.00
82,940.00
38,940.00
52,140.00
66,440.00
11,440.00
38,940.00
33,440.00
66,440.00
93,940.00
132,440.00
8,140.00
5,940.00
33,440.00
27,940.00
1,540.00
71,500.00
39,697.78
47,417.34
65,575.49
140,580.90
245,142.87
364,833.33
615,633.33
958,527.78
34,197.78
43,017.34
46,692.15
94,380.90
202,033.34
279,950.00
461,083.34
-
6,416.66
7,333.34
10,083.34
15,766.66
23,833.34
33,000.00
165,000.00
-
-
2,750,880.00
3,301,466.66
3,852,933.34
4,405,866.66
198,000.00
2,794.00
55,044.00
27,544.00
55,044.00
27,588.00
231,440.00
14,344.00
16,544.00
121,440.00
93,940.00
22,293.34
16,793.34
5,793.34
27,793.34
27,793.34
71,793.34
27,793.34
49,793.34
8,543.34
44,502.85
22,352.00
71,852.00
1,650,000.00
-
400,400.00
939,400.00
495,880.00
224,400.00
1,988,800.00
3,418,800.00
825,000.00
660,000.00
334,400.00
-
44,088.00
UMP
76250
68625
61000
53375
JUMLAH HARGA
150
600
RAB PENAWARAN
PROGRAM : PEMBANGUNAN MINI MARKET
PEKERJAAN : PEMBANGUNAN MINI MARKET
LOKASI : SAUBEBA,DISTRIK YAPEN UTARA-KABUPATEN YAPEN WAROPEN
T/A : 2009
HARGA SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN SAT VOLUME
( Rp ) ( Rp )
1 2 3 4 5 6 = (4 x 5)
I PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi M2 173.25 3,714.48 643,533.66
2 Pas. Bouwplank M' 54.00 43,033.61 2,323,814.72
3 Pembuatan Direksi Keet Ls 1.00 3,000,000.00 3,000,000.00
4 Papan Nama Proyek Ls 1.00 300,000.00 300,000.00
5 Dokumentasi Proyek Ls 1.00 440,000.00 440,000.00
Sub Total 6,707,348.38
II PEKERJAAN TANAH DAN PASIR
1 Pekerjaan Galian Pondasi M3 51.72 37,144.80 1,921,129.06
2 Urugan kembali 1/4 Galian M3 12.93 9,286.20 120,070.57
3 Urugan Pasir Bawah Pondasi M 3
3.16 212,857.92 672,631.03
4 Urugan Tanah Bawah Lantai M3 29.90 212,857.92 6,364,451.81
5 Urugan Pasir Bawah Lantai M3 6.16 212,857.92 1,311,204.79
Sub Total 10,389,487.24
III PEKERJAAN PASANGAN, BATU DAN BETON
1 Pas. Batu Kosongan Bawah Pondasi M3 9.54 287,811.15 2,745,718.37
2 Pasangan Pondasi Camp. 1 : 3 M 3
31.82 927,731.38 29,520,412.38
3 Pekerjaan Sloof 15/20 M3 1.35 6,510,159.48 8,788,715.30
4 Pekerjaan Poer M 3
0.24 6,510,159.48 1,562,438.28
5 Pekerjaan Kolom 20/20 M3 4.52 6,510,159.48 29,425,920.85
6 Pekerjaan Kolom 15/15 M3 0.27 6,510,159.48 1,757,743.06
7 Pekerjaan Ringbalk 15/20 M3 1.53 6,510,159.48 9,960,544.00
8 Pekerjaan Ringbalk 10/20 M3 0.92 6,510,159.48 5,989,346.72
9 Pas. Batu Tela Camp. 1 : 3 M 2
128.77 101,114.66 13,020,535.03
10 Pekerjaan Plesteran dinding Camp. 1 : 3 + Acian M2 257.54 44,667.12 11,503,569.31
11 Pekerjaan Saluran Air Hujan M' 50.00 96,335.28 4,816,764.12
Sub Total 119,091,707.42
XI PEKERJAAN AKHIR
1 Pembersihan Sisa Proyek Ls 1.00 500,000.00 500,000.00
Sub Total 500,000.00
REKAPITULASI
A BIAYA FISIK
I PEKERJAAN PERSIAPAN 6,707,348.38
II PEKERJAAN TANAH DAN PASIR 10,389,487.24
III PEKERJAAN PASANGAN, BATU DAN BETON 119,091,707.42
IV PEKERJAAN RANGKA KAYU, ATAP, DAN PLAFOND 73,613,679.60
V PEKERJAAN LANTAI 22,526,956.45
VI PEKERJAAN KUSEN, DAUN PINTU, JENDELA, DAN KACA 24,264,619.89
VII PEKERJAAN KUNCI DAN PENGGANTUNG 1,794,356.95
VIII PEKERJAAN PENGECATAN 16,746,271.94
IX PEKERJAAN INSTALASI LISTRIK 9,708,765.70
X PEKERJAAN SANITAIR 4,113,423.77
XI PEKERJAAN AKHIR 500,000.00
Real Cost 289,456,617.35
PPN 10 % 28,945,661.73
Total Cost 318,402,279.08
Dibulatkan 318,400,000.00
TERBILANG :TIGA RATUS DELAPAN BELAS JUTA EMPAT RATUS RIBU RUPIAH
DIBUAT OLEH :
CV. PADAIDI
H. TOHA
Direktur
DAFTAR ANALISA HARGA SATUAN LOKASI KOTA SERUI / WILAYAH "A"
1 2 3 4 5 6 7
14.a 3.000 M3 PEKERJAAN BRONJONG G.5a
KAWAT DIGALVANO DIA. 3 MM :
Menganyam :
25.000 KG kawat digalvano dia.3 mm 13,244.00 331,100.00
2.000 Penganyam 74,289.60 148,579.20
1.600 Pekerja 46,431.00 74,289.60
0.080 Mandor 92,862.00 7,428.96
Mengisi :
3.000 M3 Batu Kali 176,000.00 528,000.00
4.500 Pekerja 46,431.00 208,939.50
0.075 Mandor 92,862.00 6,964.65
446,201.91 528,000.00 331,100.00
1.000 M3 PEKERJAAN BRONJONG
14.b 3.000 M3 PEKERJAAN BRONJONG
KAWAT DIGALVANO DIA. 4 MM :
Menganyam :
45.000 KG kawat digalvano dia.4 mm 13,244.00 595,980.00
2.200 Penganyam 74,289.60 163,437.12
1.800 Pekerja 46,431.00 83,575.80
0.080 Mandor 92,862.00 7,428.96
Mengisi :
3.000 M3 Batu 176,000.00 528,000.00
4.500 Pekerja 46,431.00 208,939.50
0.075 Mandor 92,862.00 6,964.65
470,346.03 528,000.00 595,980.00
1.000 M3 PEKERJAAN BRONJONG
14.c 3.000 M3 PEKERJAAN BRONJONG
KAWAT DIGALVANO DIA. 5 MM :
Menganyam :
70.000 KG kawat digalvano dia.5 mm 12,000.00 840,000.00
2.500 Penganyam 74,289.60 185,724.00
2.000 Pekerja 46,431.00 92,862.00
0.080 Mandor 92,862.00 7,428.96
Mengisi :
3.000 M3 Batu 176,000.00 528,000.00
4.500 Pekerja 46,431.00 208,939.50
0.075 Mandor 92,862.00 6,964.65
501,919.11 528,000.00 840,000.00
1.000 M3 PEKERJAAN BRONJONG
15. 1.000 M3 PASANG BATU TELA 1 : 3 :
200.000 Bh Batu tela 1,925.00 385,000.00
2.528 Zak Semen 85,800.00 216,902.40
0.280 M3 Pasir pasang 198,000.00 55,440.00
4.500 Pekerja 46,431.00 208,939.50
1.500 Tukang batu 74,289.60 111,434.40
0.150 Kepala tukang 83,575.80 12,536.37
0.225 Mandor 92,862.00 20,893.95
353,804.22 440,440.00 216,902.40
1.000 M2 Pasang batu tela 1 : 3 . . . . . .
16. 1.000 M3 PASANG BATU TELA 1 : 4 :
200.000 Bh Batu tela 1,925.00 385,000.00
2.120 Zak Semen 85,800.00 181,896.00
0.280 M3 Pasir pasang 198,000.00 55,440.00
4.500 Pekerja 46,431.00 208,939.50
1.500 Tukang batu 74,289.60 111,434.40
0.150 Kepala tukang 83,575.80 12,536.37
0.225 Mandor 92,862.00 20,893.95
353,804.22 440,440.00 181,896.00
1.000 M2 Pasang batu tela 1 : 4 .....
1 2 3 4 5 6 7
1 2 3 4 5 6 7
27 1.000 M3 BETON TANPA TULANG G.43
CAMP. 1 : 2,5 : 5
1.000 M3 Kerikil 198,000.00 198,000.00
0.500 M3 Pasir beton 198,000.00 99,000.00
5.000 Zak Semen 74,800.00 374,000.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
0.500 Tukang batu 74,289.60 37,144.80
0.050 Kepala tukang 83,575.80 4,178.79
347,768.19 297,000.00 374,000.00
28 1.000 M3 BETON TANPA TULANG
CAMP. 1 : 3 : 5
0.820 M3 Kerikil 198,000.00 162,360.00
0.500 M3 Pasir beton 198,000.00 99,000.00
4.090 Zak Semen 50 Kg 85,800.00 350,922.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
0.500 Tukang batu 74,289.60 37,144.80
0.050 Kepala tukang 83,575.80 4,178.79
347,768.19 261,360.00 350,922.00
29 1.000 M3 BETON BERTULANG UNTUK Spl. V
KONSTRUKSI 1 ( SATU ) LANTAI
1 2 3 4 5 6 7
31 1.000 M3 BETON BERTULANG UNTUK Spl. V
KONSTRUKSI LEBIH 2 ( DUA )
LANTAI.
G.41
a. 1.000 M3 BETON TANPA TULANG
CAMP. 1 : 2 : 3
0.820 M3 Kerikil 198,000.00 162,360.00
0.540 M3 Pasir beton 198,000.00 106,920.00
6.800 Zak Semen 74,800.00 508,640.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
I.2 389,091.78 269,280.00 508,640.00
b. BESI BETON
160.000 Kg Besi beton 25,069.00 4,011,040.00
2.000 Kg Kawat ikat 27,544.00 55,088.00
6.750 Tukang besi 74,289.60 501,454.80
2.250 Kepala tukang 83,575.80 188,045.55
6.750 Pekerja 46,431.00 313,409.25
F.8 1,002,909.60 4,066,128.00
c. BEKISTING
0.400 M3 Papan kayu Klas II 2,255,000.00 902,000.00
4.000 Kg Paku 27,544.00 110,176.00
5.000 Tukang 74,289.60 371,448.00
0.500 Kepala tukang 83,575.80 41,787.90
2.000 Pekerja 46,431.00 92,862.00
0.100 Mandor 92,862.00 9,286.20
515,384.10 902,000.00 110,176.00
1.000 M3 Beton bertulang lebih 2 lantai
( a + b + c ).
32 1.000 M2 LANTAI / DINDING PORSELIN
11 X 11 CM.
82.000 BH Ubin porselin 11 X 11 Cm 802.10 65,772.04
0.152 Zak Semen 74,800.00 11,369.60
0.010 M3 Pasir pasang 198,000.00 1,980.00
0.200 Kg Semen putih 16,544.00 3,308.80
0.500 Pekerja 46,431.00 23,215.50
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
0.075 Mandor 92,862.00 6,964.65
112,827.33 1,980.00 80,450.44
1 2 3 4 5 6 7
46 1.000 M3 BALOK KASAU 5/7 K. BESI
1.100 M3 Kayu besi 3,080,000.00 3,388,000.00
6.000 Kg Paku 27,544.00 165,264.00
8.000 Pekerja 46,431.00 371,448.00
10.000 Tukang kayu 74,289.60 742,896.00
0.442 Kepala tukang 83,575.80 36,940.50
0.400 Mandor 92,862.00 37,144.80
1,188,429.30 3,388,000.00 165,264.00
1 2 3 4 5 6 7
55 1.000 M2 DAUN PINTU TRIPLEK LAPIS
SENG PLAT
1.000 Lbr. Tripleks 4 mm 99,440.00 99,440.00
1.000 Lbr. Seng plat 99,044.00 99,044.00
0.044 M3 kayu besi 3,080,000.00 135,520.00
0.050 Kg paku tripleks 27,544.00 1,377.20
3.000 Tukang kayu 74,289.60 222,868.80
0.300 Kepala tukang 83,575.80 25,072.74
2.000 Pekerja 46,431.00 92,862.00
1.000 Mador 92,862.00 92,862.00
435,042.74 135,520.00 198,484.00
1 2 3 4 5 6 7
63 1.000 M2 DINDING TRIPLEK
0.347 Lbr Triplek 3 mm 88,440.00 30,688.68
0.015 M3 Kayu besi 5/10 3,080,000.00 46,200.00
0.020 Kg Paku 27,544.00 550.88
0.025 Kg Paku triplek 27,544.00 688.60
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 46,200.00 31,928.16
1 2 3 4 5 6 7
71 10.000 M2 NOK SENG PLAT BJLS 30
3.800 Lbr Seng plat Bjls 30 99,044.00 376,367.20
0.200 Kg Paku seng 33,044.00 6,608.80
0.040 M3 Kayu matoa 2,255,000.00 90,200.00
0.250 Tukang kayu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.250 Pekerja 46,431.00 11,607.75
0.003 Mandor 92,862.00 278.59
32,548.13 90,200.00 382,976.00
1 2 3 4 5 6 7
79 1.000 M2 ATAP GENTENG BETON
18.000 Bh Genteng beton 16,390.00 295,020.00
0.200 Pekerja 46,431.00 9,286.20
0.150 Tukang 74,289.60 11,143.44
0.015 Kepala tukang 83,575.80 1,253.64
0.010 Mandor 92,862.00 928.62
22,611.90 295,020.00
80 1.000 M' NOK GENTENG BETON
7.000 Bh Nok genteng beton 16,390.00 114,730.00
0.030 Zak Semen 85,800.00 2,574.00
0.025 Pekerja 46,431.00 1,160.78
0.025 Tukang 74,289.60 1,857.24
0.003 Kepala tukang 83,575.80 250.73
0.001 Mandor 92,862.00 92.86
3,361.60 117,304.00
81 1.000 M2 ATAP UTOMO COLOR TILES
2.150 Bh Utomo color tiles 7 genteng 78,540.00 168,861.00
0.050 Kg Paku color tiles 27,544.00 1,377.20
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 170,238.20
82 1.000 M' NOK ROOF TILES
0.500 Bh Nok utomo color tiles " U " 58,190.00 29,095.00
0.200 Kg Paku color tiles 27,544.00 5,508.80
0.250 Pekerja 46,431.00 11,607.75
0.250 Tukang 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.003 Mandor 92,862.00 278.59
32,548.13 34,603.80
83 1.000 M2 PLAFOND TRIPLEK
0.336 Lbr Triplek 4 mm 99,440.00 33,411.84
0.017 M3 Kayu matoa 2,255,000.00 38,335.00
0.200 Kg Paku 27,544.00 5,508.80
0.020 Kg Paku triplek 27,544.00 550.88
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 38,335.00 39,471.52
84 1.000 M2 PLAFOND TRIPLEK
0.336 Lbr Triplek 3 mm 88,440.00 29,715.84
0.017 M3 Kayu matoa 2,255,000.00 38,335.00
0.200 Kg Paku 27,544.00 5,508.80
0.020 Kg Paku triplek 27,544.00 550.88
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 38,335.00 35,775.52
85 1.000 M3 RANGKA PLAFON
1.100 M3 Kayu matoa 2,255,000.00 2,480,500.00
0.230 Kg Paku 27,544.00 6,335.12
15.000 Tukang kayu 74,289.60 1,114,344.00
1.500 Kepala tukang 83,575.80 125,363.70
5.000 Pekerja 46,431.00 232,155.00
0.250 Mandor 92,862.00 23,215.50
1,495,078.20 2,480,500.00 6,335.12
86 1.000 M2 PLAFON TRIPLEK TANPA
RANGKA
0.336 Lbr Triplek 4 mm 99,440.00 33,411.84
0.020 Kg Paku triplek 27,544.00 550.88
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
6,611.77 33,962.72
87 1.000 M2 PLAFON TRIPLEK TANPA
RANGKA
0.336 Lbr Triplek 3 mm 88,440.00 29,715.84
0.020 Kg Paku triplek 27,544.00 550.88
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
6,611.77 30,266.72
88 1.000 M2 PLAFON ETERNIT
1.000 Lbr Eternit 25,000.00 25,000.00
0.020 Kg Paku eternit 25,040.00 500.80
0.012 M3 Kayu matoa 2,255,000.00 27,060.00
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 27,060.00 25,500.80
1 2 3 4 5 6 7
89 10.000 M' TALANG SENG BJLS 30
6.664 Lbr Seng plat Bjls 30 99,044.00 660,029.22
0.080 M3 Papan kayu matoa 2,255,000.00 180,400.00
0.200 Kg Paku 27,544.00 5,508.80
0.050 M3 Kayu matoa 5/5 2,255,000.00 112,750.00
2.000 Tukang 74,289.60 148,579.20
0.200 Kepala tukang 83,575.80 16,715.16
1.250 Pekerja 46,431.00 58,038.75
0.063 Mandor 92,862.00 5,850.31
229,183.42 293,150.00 665,538.02
1.000 M' Talang seng Bjls 30 . . . . . . . . .
1 2 3 4 5 6 7
98 1.000 M2 KARBOLIUM / RESIDU KAP 2X
0.350 Kg Karbolium 27,588.00 9,655.80
0.100 Pekerja 46,431.00 4,643.10
0.005 Mandor 92,862.00 464.31
5,107.41 9,655.80
99 1.000 M2 TEAK OIL
0.400 Kg Teak oil 38,588.00 15,435.20
0.200 Pekerja 46,431.00 9,286.20
0.010 Mandor 92,862.00 928.62
10,214.82 15,435.20
100 1.000 M2 PENGECATAN BESI 2X
0.400 Kg Cat besi 44,088.00 17,635.20
0.200 Pekerja 46,431.00 9,286.20
0.010 Mandor 92,862.00 928.62
10,214.82 17,635.20
PEKERJAAN JEMBATAN :
PEKERJAAN PERPIPAAN :
1 2 3 4 5 6 7
117 6.000 M' PAS. PIPA GIP DIA. 2"
6.000 M' Pipa GIP Dia. 2" Medium A 140,580.90 843,485.41
1.300 Set Alat bantu 165,000.00 214,500.00
1.000 Tukang 74,289.60 74,289.60
2.000 Pekerja 46,431.00 92,862.00
0.067 Mandor 92,862.00 6,221.75
173,373.35 1,057,985.41
1 2 3 4 5 6 7
128 6.000 M' PAS. PIPA PVC DIA. 1/2"
6.000 M' Pipa PVC Dia. 1/2" 6,416.66 38,499.98
1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 203,499.98
1 2 3 4 5 6 7
0
0
A
I
VI
VII
A SATUAN LOKASI KOTA SERUI / WILAYAH "A"
JUMLAH
HARGA
( Rp.)
3,714.48
43,033.61
37,144.80
49,495.45
74,289.60
74,289.60
98,990.89
9,286.20
212,857.92
212,857.92
287,811.15
1,032,869.38
927,731.38
179,982,720.00
877,307.38
1,305,301.91
435,100.64
1,594,326.03
531,442.01
1,869,919.11
623,306.37
1,011,146.62
101,114.66
976,140.22
97,614.02
194,140.15
180,848.32
4,476.29
530,713.29
910,178.05
1,775,488.22
177,548.82
47,095.92
31,467.35
44,667.12
54,785.68
52,251.28
38,996.34
101,733.92
1,125,123.78
1,137,091.78
8
1,018,768.19
960,050.19
1,167,011.78
3,815,587.60
1,527,560.10
6,510,159.48
1,167,011.78
3,815,587.60
1,527,560.10
6,510,159.48
1,167,011.78
5,069,037.60
1,527,560.10
7,763,609.48
195,257.77
121,664.90
55,078.05
132,706.70
138,206.59
8
138,158.82
164,982.76
55,078.05
228,460.75
963,352.82
96,335.28
5,945,389.12
5,037,889.12
33,018.92
37,143.92
4,741,693.30
4,741,693.30
6,981,696.48
6,074,196.48
6,378,156.40
245,992.12
245,992.12
87,398.37
586,426.94
769,046.74
668,926.94
767,970.94
774,797.10
838,426.38
147,732.97
116,382.97
74,582.97
103,312.33
134,689.61
135,756.83
199,578.61
4,618,807.16
3,711,307.16
49,722.26
74,583.39
113,274.33
505,724.13
50,572.41
99,061.23
463,924.13
46,392.41
78,826.73
135,453.85
589,944.75
58,994.48
89,353.73
276,447.23
317,631.90
120,665.60
191,875.05
67,151.93
158,225.01
154,529.01
3,981,913.32
40,574.49
36,878.49
132,979.29
1,187,871.43
118,787.14
455,529.80
45,552.98
140,560.20
608,699.30
60,869.93
479,394.52
47,939.45
27,894.24
18,590.22
31,887.31
15,980.80
8
14,763.21
25,650.02
27,850.02
4,245,078.20
372,416.33
3,230,897.12
330,368.61
926,751.10
968,963.60
983,263.60
8
953,263.60
955,763.60
408,470.57
354,027.17
381,527.17
420,027.17
449,617.67
533,793.28
88,965.55
680,600.45
113,433.41
1,231,358.77
205,226.46
1,941,098.02
323,516.34
2,743,443.98
457,240.66
4,395,612.47
732,602.08
6,603,080.55
1,100,513.43
48,600.00
94,020.00
2,877,760.00
3,461,326.66
4,078,279.34
4,696,746.66
249,930.98
41,655.16
255,431.02
42,571.84
271,931.02
45,321.84
306,030.98
51,005.16
354,431.02
59,071.84
409,431.00
68,238.50
100,290.96
10,029.10
100,290.96
10,029.10
25,537.05
2,553.71
83,575.80
8,357.58
65,003.40
700,179.48
185,297.64
56,552.45
35,222.30
35,222.30
31,651.26
15,972.30
57,222.30
224,400.00
4,290.00
5,940.00
92,862.00
74,289.60
401,781.60
-
-
A
I
VI
VII
DAFTAR HARGA BAHAN DAN UPAH
UPAH
NO. TENAGA KERJA SAT. TENAGA KERJA NO. TENAGA KERJA SAT.
( RP. / HARI )
1 2 3 4 5 6 7
UPAH
TENAGA KERJA
( RP. / HARI )
8
83,575.80
74,289.60
74,289.60
65,003.40
65,003.40
83,575.80
74,289.60
JUMLAH HARGA
( TERMASUK
PAJAK )
( Rp.)
9
85,800.00
74,800.00
16,544.00
165,000.00
198,000.00
198,000.00
176,000.00
198,000.00
165,000.00
165,000.00
305,800.00
437,800.00
503,800.00
1,925.00
6,820.00
3,520.00
802.10
1,331.74
-
-
3,105.15
4,156.43
7,552.80
15,700.67
1,155,000.00
3,080,000.00
2,255,000.00
880,000.00
9,944.00
13,244.00
27,544.00
88,440.00
99,440.00
137,940.00
181,940.00
192,940.00
99,044.00
99,044.00
88,044.00
88,044.00
82,544.00
77,044.00
64,944.00
25,069.00
27,544.00
33,044.00
27,544.00
198,440.00
27,544.00
74,844.00
49,544.00
292,094.00
16,390.00
16,390.00
78,540.00
27,544.00
58,190.00
27,544.00
27,544.00
17,094.00
17,094.00
19,294.00
8,844.00
41,294.00
16,544.00
44,088.00
27,588.00
27,588.00
6,688.00
16,588.00
27,588.00
38,588.00
44,088.00
27,544.00
9,927.50
27,940.00
82,940.00
38,940.00
52,140.00
66,440.00
11,440.00
38,940.00
33,440.00
66,440.00
93,940.00
132,440.00
8,140.00
5,940.00
33,440.00
27,940.00
1,540.00
71,500.00
39,697.78
47,417.34
65,575.49
140,580.90
245,142.87
364,833.33
615,633.33
958,527.78
34,197.78
43,017.34
46,692.15
94,380.90
202,033.34
279,950.00
461,083.34
-
6,416.66
7,333.34
10,083.34
15,766.66
23,833.34
33,000.00
165,000.00
-
-
2,750,880.00
3,301,466.66
3,852,933.34
4,405,866.66
198,000.00
2,794.00
55,044.00
27,544.00
55,044.00
27,588.00
231,440.00
14,344.00
16,544.00
121,440.00
93,940.00
22,293.34
16,793.34
5,793.34
27,793.34
27,793.34
71,793.34
27,793.34
49,793.34
8,543.34
44,502.85
22,352.00
71,852.00
1,650,000.00
-
400,400.00
939,400.00
495,880.00
224,400.00
1,988,800.00
3,418,800.00
825,000.00
660,000.00
334,400.00
-
44,088.00
UMP
76250
68625
61000
53375
JUMLAH HARGA
150
600
OWNER ESTIMATE
( OE )
PROGRAM : PEMBANGUNAN MINI MARKET
PEKERJAAN : PEMBANGUNAN MINI MARKET
LOKASI : SAUBEBA,DISTRIK YAPEN UTARA-KABUPATEN YAPEN WAROPEN
T/A : 2009
HARGA SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN SAT VOLUME
( Rp ) ( Rp )
1 2 3 4 5 6 = (4 x 5)
I PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi M2 173.25 3,714.48 643,533.66
2 Pas. Bouwplank M' 54.00 43,033.61 2,323,814.72
3 Pembuatan Direksi Keet Ls 1.00 4,500,000.00 4,500,000.00
4 Papan Nama Proyek Ls 1.00 400,000.00 400,000.00
5 Dokumentasi Proyek Ls 1.00 456,000.00 456,000.00
Sub Total 8,323,348.38
II PEKERJAAN TANAH DAN PASIR
1 Pekerjaan Galian Pondasi M3 51.72 37,144.80 1,921,129.06
2 Urugan kembali 1/4 Galian M3 12.93 9,286.20 120,070.57
3 Urugan Pasir Bawah Pondasi M 3
3.16 212,857.92 672,631.03
4 Urugan Tanah Bawah Lantai M3 29.90 212,857.92 6,364,451.81
5 Urugan Pasir Bawah Lantai M3 6.16 212,857.92 1,311,204.79
Sub Total 10,389,487.24
III PEKERJAAN PASANGAN, BATU DAN BETON
1 Pas. Batu Kosongan Bawah Pondasi M3 9.54 287,811.15 2,745,718.37
2 Pasangan Pondasi Camp. 1 : 3 M 3
31.82 927,731.38 29,520,412.38
3 Pekerjaan Sloof 15/20 M3 1.35 6,510,159.48 8,788,715.30
4 Pekerjaan Poer M 3
0.24 6,510,159.48 1,562,438.28
5 Pekerjaan Kolom 20/20 M3 4.64 6,510,159.48 30,207,139.99
6 Pekerjaan Kolom 15/15 M3 0.27 6,510,159.48 1,757,743.06
7 Pekerjaan Ringbalk 15/20 M3 1.53 6,510,159.48 9,960,544.00
8 Pekerjaan Ringbalk 10/20 M3 0.92 6,510,159.48 5,989,346.72
9 Pas. Batu Tela Camp. 1 : 3 M 2
130.77 101,114.66 13,222,764.35
10 Pekerjaan Plesteran dinding Camp. 1 : 3 + Acian M2 261.54 44,667.12 11,682,237.78
11 Pekerjaan Saluran Air Hujan M' 50.00 96,335.28 4,816,764.12
Sub Total 120,253,824.35
XI PEKERJAAN AKHIR
1 Pembersihan Sisa Proyek Ls 1.00 500,000.00 500,000.00
Sub Total 500,000.00
REKAPITULASI
A BIAYA FISIK
I PEKERJAAN PERSIAPAN 8,323,348.38
II PEKERJAAN TANAH DAN PASIR 10,389,487.24
III PEKERJAAN PASANGAN, BATU DAN BETON 120,253,824.35
IV PEKERJAAN RANGKA KAYU, ATAP, DAN PLAFOND 73,840,228.25
V PEKERJAAN LANTAI 22,526,956.45
VI PEKERJAAN KUSEN, DAUN PINTU, JENDELA, DAN KACA 24,264,619.89
VII PEKERJAAN KUNCI DAN PENGGANTUNG 1,794,356.95
VIII PEKERJAAN PENGECATAN 16,857,848.90
IX PEKERJAAN INSTALASI LISTRIK 9,708,765.70
X PEKERJAAN SANITAIR 4,113,423.77
XI PEKERJAAN AKHIR 500,000.00
Real Cost 292,572,859.89
PPN 10 % 29,257,285.99
Total Cost 321,830,145.88
Dibulatkan 321,830,000.00
TERBILANG :TIGA RATUS DUA PULUH SATU JUTA DELAPAN RATUS TIGA PULUH RIBU RUPIAH
MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM
KABUPATEN KEPULAUAN YAPEN
1 2 3 4 5 6 7
14.a 3.000 M3 PEKERJAAN BRONJONG G.5a
KAWAT DIGALVANO DIA. 3 MM :
Menganyam :
25.000 KG kawat digalvano dia.3 mm 13,244.00 331,100.00
2.000 Penganyam 74,289.60 148,579.20
1.600 Pekerja 46,431.00 74,289.60
0.080 Mandor 92,862.00 7,428.96
Mengisi :
3.000 M3 Batu Kali 176,000.00 528,000.00
4.500 Pekerja 46,431.00 208,939.50
0.075 Mandor 92,862.00 6,964.65
446,201.91 528,000.00 331,100.00
1.000 M3 PEKERJAAN BRONJONG
14.b 3.000 M3 PEKERJAAN BRONJONG
KAWAT DIGALVANO DIA. 4 MM :
Menganyam :
45.000 KG kawat digalvano dia.4 mm 13,244.00 595,980.00
2.200 Penganyam 74,289.60 163,437.12
1.800 Pekerja 46,431.00 83,575.80
0.080 Mandor 92,862.00 7,428.96
Mengisi :
3.000 M3 Batu 176,000.00 528,000.00
4.500 Pekerja 46,431.00 208,939.50
0.075 Mandor 92,862.00 6,964.65
470,346.03 528,000.00 595,980.00
1.000 M3 PEKERJAAN BRONJONG
14.c 3.000 M3 PEKERJAAN BRONJONG
KAWAT DIGALVANO DIA. 5 MM :
Menganyam :
70.000 KG kawat digalvano dia.5 mm 12,000.00 840,000.00
2.500 Penganyam 74,289.60 185,724.00
2.000 Pekerja 46,431.00 92,862.00
0.080 Mandor 92,862.00 7,428.96
Mengisi :
3.000 M3 Batu 176,000.00 528,000.00
4.500 Pekerja 46,431.00 208,939.50
0.075 Mandor 92,862.00 6,964.65
501,919.11 528,000.00 840,000.00
1.000 M3 PEKERJAAN BRONJONG
15. 1.000 M3 PASANG BATU TELA 1 : 3 :
200.000 Bh Batu tela 1,925.00 385,000.00
2.528 Zak Semen 85,800.00 216,902.40
0.280 M3 Pasir pasang 198,000.00 55,440.00
4.500 Pekerja 46,431.00 208,939.50
1.500 Tukang batu 74,289.60 111,434.40
0.150 Kepala tukang 83,575.80 12,536.37
0.225 Mandor 92,862.00 20,893.95
353,804.22 440,440.00 216,902.40
1.000 M2 Pasang batu tela 1 : 3 . . . . . .
16. 1.000 M3 PASANG BATU TELA 1 : 4 :
200.000 Bh Batu tela 1,925.00 385,000.00
2.120 Zak Semen 85,800.00 181,896.00
0.280 M3 Pasir pasang 198,000.00 55,440.00
4.500 Pekerja 46,431.00 208,939.50
1.500 Tukang batu 74,289.60 111,434.40
0.150 Kepala tukang 83,575.80 12,536.37
0.225 Mandor 92,862.00 20,893.95
353,804.22 440,440.00 181,896.00
1.000 M2 Pasang batu tela 1 : 4 .....
1 2 3 4 5 6 7
1 2 3 4 5 6 7
27 1.000 M3 BETON TANPA TULANG G.43
CAMP. 1 : 2,5 : 5
1.000 M3 Kerikil 198,000.00 198,000.00
0.500 M3 Pasir beton 198,000.00 99,000.00
5.000 Zak Semen 74,800.00 374,000.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
0.500 Tukang batu 74,289.60 37,144.80
0.050 Kepala tukang 83,575.80 4,178.79
347,768.19 297,000.00 374,000.00
28 1.000 M3 BETON TANPA TULANG
CAMP. 1 : 3 : 5
0.820 M3 Kerikil 198,000.00 162,360.00
0.500 M3 Pasir beton 198,000.00 99,000.00
4.090 Zak Semen 50 Kg 85,800.00 350,922.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
0.500 Tukang batu 74,289.60 37,144.80
0.050 Kepala tukang 83,575.80 4,178.79
347,768.19 261,360.00 350,922.00
29 1.000 M3 BETON BERTULANG UNTUK Spl. V
KONSTRUKSI 1 ( SATU ) LANTAI
1 2 3 4 5 6 7
31 1.000 M3 BETON BERTULANG UNTUK Spl. V
KONSTRUKSI LEBIH 2 ( DUA )
LANTAI.
G.41
a. 1.000 M3 BETON TANPA TULANG
CAMP. 1 : 2 : 3
0.820 M3 Kerikil 198,000.00 162,360.00
0.540 M3 Pasir beton 198,000.00 106,920.00
6.800 Zak Semen 74,800.00 508,640.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
I.2 389,091.78 269,280.00 508,640.00
b. BESI BETON
160.000 Kg Besi beton 25,069.00 4,011,040.00
2.000 Kg Kawat ikat 27,544.00 55,088.00
6.750 Tukang besi 74,289.60 501,454.80
2.250 Kepala tukang 83,575.80 188,045.55
6.750 Pekerja 46,431.00 313,409.25
F.8 1,002,909.60 4,066,128.00
c. BEKISTING
0.400 M3 Papan kayu Klas II 2,255,000.00 902,000.00
4.000 Kg Paku 27,544.00 110,176.00
5.000 Tukang 74,289.60 371,448.00
0.500 Kepala tukang 83,575.80 41,787.90
2.000 Pekerja 46,431.00 92,862.00
0.100 Mandor 92,862.00 9,286.20
515,384.10 902,000.00 110,176.00
1.000 M3 Beton bertulang lebih 2 lantai
( a + b + c ).
32 1.000 M2 LANTAI / DINDING PORSELIN
11 X 11 CM.
82.000 BH Ubin porselin 11 X 11 Cm 802.10 65,772.04
0.152 Zak Semen 74,800.00 11,369.60
0.010 M3 Pasir pasang 198,000.00 1,980.00
0.200 Kg Semen putih 16,544.00 3,308.80
0.500 Pekerja 46,431.00 23,215.50
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
0.075 Mandor 92,862.00 6,964.65
112,827.33 1,980.00 80,450.44
1 2 3 4 5 6 7
46 1.000 M3 BALOK KASAU 5/7 K. BESI
1.100 M3 Kayu besi 3,080,000.00 3,388,000.00
6.000 Kg Paku 27,544.00 165,264.00
8.000 Pekerja 46,431.00 371,448.00
10.000 Tukang kayu 74,289.60 742,896.00
0.442 Kepala tukang 83,575.80 36,940.50
0.400 Mandor 92,862.00 37,144.80
1,188,429.30 3,388,000.00 165,264.00
1 2 3 4 5 6 7
55 1.000 M2 DAUN PINTU TRIPLEK LAPIS
SENG PLAT
1.000 Lbr. Tripleks 4 mm 99,440.00 99,440.00
1.000 Lbr. Seng plat 99,044.00 99,044.00
0.044 M3 kayu besi 3,080,000.00 135,520.00
0.050 Kg paku tripleks 27,544.00 1,377.20
3.000 Tukang kayu 74,289.60 222,868.80
0.300 Kepala tukang 83,575.80 25,072.74
2.000 Pekerja 46,431.00 92,862.00
1.000 Mador 92,862.00 92,862.00
435,042.74 135,520.00 198,484.00
1 2 3 4 5 6 7
63 1.000 M2 DINDING TRIPLEK
0.347 Lbr Triplek 3 mm 88,440.00 30,688.68
0.015 M3 Kayu besi 5/10 3,080,000.00 46,200.00
0.020 Kg Paku 27,544.00 550.88
0.025 Kg Paku triplek 27,544.00 688.60
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 46,200.00 31,928.16
1 2 3 4 5 6 7
71 10.000 M2 NOK SENG PLAT BJLS 30
3.800 Lbr Seng plat Bjls 30 99,044.00 376,367.20
0.200 Kg Paku seng 33,044.00 6,608.80
0.040 M3 Kayu matoa 2,255,000.00 90,200.00
0.250 Tukang kayu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.250 Pekerja 46,431.00 11,607.75
0.003 Mandor 92,862.00 278.59
32,548.13 90,200.00 382,976.00
1 2 3 4 5 6 7
79 1.000 M2 ATAP GENTENG BETON
18.000 Bh Genteng beton 16,390.00 295,020.00
0.200 Pekerja 46,431.00 9,286.20
0.150 Tukang 74,289.60 11,143.44
0.015 Kepala tukang 83,575.80 1,253.64
0.010 Mandor 92,862.00 928.62
22,611.90 295,020.00
80 1.000 M' NOK GENTENG BETON
7.000 Bh Nok genteng beton 16,390.00 114,730.00
0.030 Zak Semen 85,800.00 2,574.00
0.025 Pekerja 46,431.00 1,160.78
0.025 Tukang 74,289.60 1,857.24
0.003 Kepala tukang 83,575.80 250.73
0.001 Mandor 92,862.00 92.86
3,361.60 117,304.00
81 1.000 M2 ATAP UTOMO COLOR TILES
2.150 Bh Utomo color tiles 7 genteng 78,540.00 168,861.00
0.050 Kg Paku color tiles 27,544.00 1,377.20
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 170,238.20
82 1.000 M' NOK ROOF TILES
0.500 Bh Nok utomo color tiles " U " 58,190.00 29,095.00
0.200 Kg Paku color tiles 27,544.00 5,508.80
0.250 Pekerja 46,431.00 11,607.75
0.250 Tukang 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.003 Mandor 92,862.00 278.59
32,548.13 34,603.80
83 1.000 M2 PLAFOND TRIPLEK
0.336 Lbr Triplek 4 mm 99,440.00 33,411.84
0.017 M3 Kayu matoa 2,255,000.00 38,335.00
0.200 Kg Paku 27,544.00 5,508.80
0.020 Kg Paku triplek 27,544.00 550.88
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 38,335.00 39,471.52
84 1.000 M2 PLAFOND TRIPLEK
0.336 Lbr Triplek 3 mm 88,440.00 29,715.84
0.017 M3 Kayu matoa 2,255,000.00 38,335.00
0.200 Kg Paku 27,544.00 5,508.80
0.020 Kg Paku triplek 27,544.00 550.88
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 38,335.00 35,775.52
85 1.000 M3 RANGKA PLAFON
1.100 M3 Kayu matoa 2,255,000.00 2,480,500.00
0.230 Kg Paku 27,544.00 6,335.12
15.000 Tukang kayu 74,289.60 1,114,344.00
1.500 Kepala tukang 83,575.80 125,363.70
5.000 Pekerja 46,431.00 232,155.00
0.250 Mandor 92,862.00 23,215.50
1,495,078.20 2,480,500.00 6,335.12
86 1.000 M2 PLAFON TRIPLEK TANPA
RANGKA
0.336 Lbr Triplek 4 mm 99,440.00 33,411.84
0.020 Kg Paku triplek 27,544.00 550.88
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
6,611.77 33,962.72
87 1.000 M2 PLAFON TRIPLEK TANPA
RANGKA
0.336 Lbr Triplek 3 mm 88,440.00 29,715.84
0.020 Kg Paku triplek 27,544.00 550.88
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
6,611.77 30,266.72
88 1.000 M2 PLAFON ETERNIT
1.000 Lbr Eternit 25,000.00 25,000.00
0.020 Kg Paku eternit 25,040.00 500.80
0.012 M3 Kayu matoa 2,255,000.00 27,060.00
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 27,060.00 25,500.80
1 2 3 4 5 6 7
89 10.000 M' TALANG SENG BJLS 30
6.664 Lbr Seng plat Bjls 30 99,044.00 660,029.22
0.080 M3 Papan kayu matoa 2,255,000.00 180,400.00
0.200 Kg Paku 27,544.00 5,508.80
0.050 M3 Kayu matoa 5/5 2,255,000.00 112,750.00
2.000 Tukang 74,289.60 148,579.20
0.200 Kepala tukang 83,575.80 16,715.16
1.250 Pekerja 46,431.00 58,038.75
0.063 Mandor 92,862.00 5,850.31
229,183.42 293,150.00 665,538.02
1.000 M' Talang seng Bjls 30 . . . . . . . . .
1 2 3 4 5 6 7
98 1.000 M2 KARBOLIUM / RESIDU KAP 2X
0.350 Kg Karbolium 27,588.00 9,655.80
0.100 Pekerja 46,431.00 4,643.10
0.005 Mandor 92,862.00 464.31
5,107.41 9,655.80
99 1.000 M2 TEAK OIL
0.400 Kg Teak oil 38,588.00 15,435.20
0.200 Pekerja 46,431.00 9,286.20
0.010 Mandor 92,862.00 928.62
10,214.82 15,435.20
100 1.000 M2 PENGECATAN BESI 2X
0.400 Kg Cat besi 44,088.00 17,635.20
0.200 Pekerja 46,431.00 9,286.20
0.010 Mandor 92,862.00 928.62
10,214.82 17,635.20
PEKERJAAN JEMBATAN :
PEKERJAAN PERPIPAAN :
1 2 3 4 5 6 7
117 6.000 M' PAS. PIPA GIP DIA. 2"
6.000 M' Pipa GIP Dia. 2" Medium A 140,580.90 843,485.41
1.300 Set Alat bantu 165,000.00 214,500.00
1.000 Tukang 74,289.60 74,289.60
2.000 Pekerja 46,431.00 92,862.00
0.067 Mandor 92,862.00 6,221.75
173,373.35 1,057,985.41
1 2 3 4 5 6 7
128 6.000 M' PAS. PIPA PVC DIA. 1/2"
6.000 M' Pipa PVC Dia. 1/2" 6,416.66 38,499.98
1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 203,499.98
1 2 3 4 5 6 7
0
0
A
I
VI
VII
A SATUAN LOKASI KOTA SERUI / WILAYAH "A"
JUMLAH
HARGA
( Rp.)
3,714.48
43,033.61
37,144.80
49,495.45
74,289.60
74,289.60
98,990.89
9,286.20
212,857.92
212,857.92
287,811.15
1,032,869.38
927,731.38
179,982,720.00
877,307.38
1,305,301.91
435,100.64
1,594,326.03
531,442.01
1,869,919.11
623,306.37
1,011,146.62
101,114.66
976,140.22
97,614.02
194,140.15
180,848.32
4,476.29
530,713.29
910,178.05
1,775,488.22
177,548.82
47,095.92
31,467.35
44,667.12
54,785.68
52,251.28
38,996.34
101,733.92
1,125,123.78
1,137,091.78
8
1,018,768.19
960,050.19
1,167,011.78
3,815,587.60
1,527,560.10
6,510,159.48
1,167,011.78
3,815,587.60
1,527,560.10
6,510,159.48
1,167,011.78
5,069,037.60
1,527,560.10
7,763,609.48
195,257.77
121,664.90
55,078.05
132,706.70
138,206.59
8
138,158.82
164,982.76
55,078.05
228,460.75
963,352.82
96,335.28
5,945,389.12
5,037,889.12
33,018.92
37,143.92
4,741,693.30
4,741,693.30
6,981,696.48
6,074,196.48
6,378,156.40
245,992.12
245,992.12
87,398.37
586,426.94
769,046.74
668,926.94
767,970.94
774,797.10
838,426.38
147,732.97
116,382.97
74,582.97
103,312.33
134,689.61
135,756.83
199,578.61
4,618,807.16
3,711,307.16
49,722.26
74,583.39
113,274.33
505,724.13
50,572.41
99,061.23
463,924.13
46,392.41
78,826.73
135,453.85
589,944.75
58,994.48
89,353.73
276,447.23
317,631.90
120,665.60
191,875.05
67,151.93
158,225.01
154,529.01
3,981,913.32
40,574.49
36,878.49
132,979.29
1,187,871.43
118,787.14
455,529.80
45,552.98
140,560.20
608,699.30
60,869.93
479,394.52
47,939.45
27,894.24
18,590.22
31,887.31
15,980.80
8
14,763.21
25,650.02
27,850.02
4,245,078.20
372,416.33
3,230,897.12
330,368.61
926,751.10
968,963.60
983,263.60
8
953,263.60
955,763.60
408,470.57
354,027.17
381,527.17
420,027.17
449,617.67
533,793.28
88,965.55
680,600.45
113,433.41
1,231,358.77
205,226.46
1,941,098.02
323,516.34
2,743,443.98
457,240.66
4,395,612.47
732,602.08
6,603,080.55
1,100,513.43
48,600.00
94,020.00
2,877,760.00
3,461,326.66
4,078,279.34
4,696,746.66
249,930.98
41,655.16
255,431.02
42,571.84
271,931.02
45,321.84
306,030.98
51,005.16
354,431.02
59,071.84
409,431.00
68,238.50
100,290.96
10,029.10
100,290.96
10,029.10
25,537.05
2,553.71
83,575.80
8,357.58
65,003.40
700,179.48
185,297.64
56,552.45
35,222.30
35,222.30
31,651.26
15,972.30
57,222.30
224,400.00
4,290.00
5,940.00
92,862.00
74,289.60
401,781.60
-
-
A
I
VI
VII
DAFTAR HARGA BAHAN DAN UPAH
UPAH
NO. TENAGA KERJA SAT. TENAGA KERJA NO. TENAGA KERJA SAT.
( RP. / HARI )
1 2 3 4 5 6 7
UPAH
TENAGA KERJA
( RP. / HARI )
8
83,575.80
74,289.60
74,289.60
65,003.40
65,003.40
83,575.80
74,289.60
JUMLAH HARGA
( TERMASUK
PAJAK )
( Rp.)
9
85,800.00
74,800.00
16,544.00
165,000.00
198,000.00
198,000.00
176,000.00
198,000.00
165,000.00
165,000.00
305,800.00
437,800.00
503,800.00
1,925.00
6,820.00
3,520.00
802.10
1,331.74
-
-
3,105.15
4,156.43
7,552.80
15,700.67
1,155,000.00
3,080,000.00
2,255,000.00
880,000.00
9,944.00
13,244.00
27,544.00
88,440.00
99,440.00
137,940.00
181,940.00
192,940.00
99,044.00
99,044.00
88,044.00
88,044.00
82,544.00
77,044.00
64,944.00
25,069.00
27,544.00
33,044.00
27,544.00
198,440.00
27,544.00
74,844.00
49,544.00
292,094.00
16,390.00
16,390.00
78,540.00
27,544.00
58,190.00
27,544.00
27,544.00
17,094.00
17,094.00
19,294.00
8,844.00
41,294.00
16,544.00
44,088.00
27,588.00
27,588.00
6,688.00
16,588.00
27,588.00
38,588.00
44,088.00
27,544.00
9,927.50
27,940.00
82,940.00
38,940.00
52,140.00
66,440.00
11,440.00
38,940.00
33,440.00
66,440.00
93,940.00
132,440.00
8,140.00
5,940.00
33,440.00
27,940.00
1,540.00
71,500.00
39,697.78
47,417.34
65,575.49
140,580.90
245,142.87
364,833.33
615,633.33
958,527.78
34,197.78
43,017.34
46,692.15
94,380.90
202,033.34
279,950.00
461,083.34
-
6,416.66
7,333.34
10,083.34
15,766.66
23,833.34
33,000.00
165,000.00
-
-
2,750,880.00
3,301,466.66
3,852,933.34
4,405,866.66
198,000.00
2,794.00
55,044.00
27,544.00
55,044.00
27,588.00
231,440.00
14,344.00
16,544.00
121,440.00
93,940.00
22,293.34
16,793.34
5,793.34
27,793.34
27,793.34
71,793.34
27,793.34
49,793.34
8,543.34
44,502.85
22,352.00
71,852.00
1,650,000.00
-
400,400.00
939,400.00
495,880.00
224,400.00
1,988,800.00
3,418,800.00
825,000.00
660,000.00
334,400.00
-
44,088.00
UMP
76250
68625
61000
53375
JUMLAH HARGA
150
600
OWNER ESTIMATE
( OE )
PROGRAM : PEMBANGUNAN MINI MARKET
PEKERJAAN : PEMBANGUNAN MINI MARKET
LOKASI : SAUBEBA,DISTRIK YAPEN TIMUR-KABUPATEN YAPEN WAROPEN
T/A : 2009
HARGA SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN SAT VOLUME
( Rp ) ( Rp )
1 2 3 4 5 6 = (4 x 5)
I PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi M2 173.25 3,714.48 643,533.66
2 Pas. Bouwplank M' 54.00 43,033.61 2,323,814.72
3 Pembuatan Direksi Keet Ls 1.00 4,500,000.00 4,500,000.00
4 Papan Nama Proyek Ls 1.00 400,000.00 400,000.00
5 Dokumentasi Proyek Ls 1.00 456,000.00 456,000.00
Sub Total 8,323,348.38
II PEKERJAAN TANAH DAN PASIR
1 Pekerjaan Galian Pondasi M3 51.72 37,144.80 1,921,129.06
2 Urugan kembali 1/4 Galian M3 12.93 9,286.20 120,070.57
3 Urugan Pasir Bawah Pondasi M3 3.16 212,857.92 672,631.03
4 Urugan Tanah Bawah Lantai M3 29.90 212,857.92 6,364,451.81
5 Urugan Pasir Bawah Lantai M3 6.16 212,857.92 1,311,204.79
Sub Total 10,389,487.24
III PEKERJAAN PASANGAN, BATU DAN BETON
1 Pas. Batu Kosongan Bawah Pondasi M3 9.54 287,811.15 2,745,718.37
2 Pasangan Pondasi Camp. 1 : 3 M3 31.82 927,731.38 29,520,412.38
3 Pekerjaan Sloof 15/20 M3 1.35 6,510,159.48 8,788,715.30
4 Pekerjaan Poer M3 0.24 6,510,159.48 1,562,438.28
5 Pekerjaan Kolom 20/20 M3 4.64 6,510,159.48 30,207,139.99
6 Pekerjaan Kolom 15/15 M3 0.27 6,510,159.48 1,757,743.06
7 Pekerjaan Ringbalk 15/20 M3 1.53 6,510,159.48 9,960,544.00
8 Pekerjaan Ringbalk 10/20 M3 0.92 6,510,159.48 5,989,346.72
9 Pas. Batu Tela Camp. 1 : 3 M2 130.77 101,114.66 13,222,764.35
10 Pekerjaan Plesteran dinding Camp. 1 : 3 + Acian M2 261.54 44,667.12 11,682,237.78
11 Pekerjaan Saluran Air Hujan M' 50.00 96,335.28 4,816,764.12
Sub Total 120,253,824.35
XI PEKERJAAN AKHIR
1 Pembersihan Sisa Proyek Ls 1.00 500,000.00 500,000.00
Sub Total 500,000.00
REKAPITULASI
A BIAYA FISIK
I PEKERJAAN PERSIAPAN 8,323,348.38
II PEKERJAAN TANAH DAN PASIR 10,389,487.24
III PEKERJAAN PASANGAN, BATU DAN BETON 120,253,824.35
IV PEKERJAAN RANGKA KAYU, ATAP, DAN PLAFOND 73,840,228.25
V PEKERJAAN LANTAI 22,526,956.45
VI PEKERJAAN KUSEN, DAUN PINTU, JENDELA, DAN KACA 24,264,619.89
VII PEKERJAAN KUNCI DAN PENGGANTUNG 1,794,356.95
VIII PEKERJAAN PENGECATAN 16,857,848.90
IX PEKERJAAN INSTALASI LISTRIK 9,708,765.70
X PEKERJAAN SANITAIR 4,113,423.77
XI PEKERJAAN AKHIR 500,000.00
Real Cost 292,572,859.89
PPN 10 % 29,257,285.99
Total Cost 321,830,145.88
Dibulatkan 321,830,000.00
TERBILANG :TIGA RATUS DUA PULUH SATU JUTA DELAPAN RATUS TIGA PULUH RIBU RUPIAH
MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM
KABUPATEN KEPULAUAN YAPEN
320,000,000.00
18,560,000.00
12,800,000.00
4,000,000.00
355,360,000.00
DAFTAR ANALISA HARGA SATUAN PEKERJAAN
KODE HARGA UPAH BAHAN BAHAN JUMLAH
ANA- SATUAN ( Rp.) LOKAL NON HARGA
NO. URAIAN PEKERJAAN
LISA ( Rp.) ( Rp.) LOKAL ( Rp.)
( Rp.)
1 2 3 4 5 6 7 8
10.0000 M2 PEMBERSIHAN LOKASI
0.7500 Pekerja 46,431.00 34,823.25
0.0250 Mandor 92,862.00 2,321.55
37,144.80
1.0000 M2 Pembersihan Lokasi 3,714.48 3,714.48
1. 1.000 M1 PASANG BOUWPLANK :
0.009 M3 Kayu matoa 2,255,000.00 20,295.00
0.040 Kg Paku 27,544.00 1,101.76
0.220 Tukang 74,289.60 16,343.71
0.020 Kepala tukang 83,575.80 1,671.52
0.070 Pekerja 46,431.00 3,250.17
0.004 Mandor 92,862.00 371.45
21,636.85 20,295.00 1,101.76 43,033.61
2. 1.000 M3 GALIAN TANAH BIASA : A. 1
0.750 Pekerja 46,431.00 34,823.25
0.025 Mandor 92,862.00 2,321.55
37,144.80 37,144.80
3. 1.000 M3 GALIAN TANAH KERAS : A. 2
1.000 Pekerja 46,431.00 46,431.00
0.033 Mandor 92,862.00 3,064.45
49,495.45 49,495.45
4. 1.000 GALIAN TANAH BERBATU : A. 3
1.500 Pekerja 46,431.00 69,646.50
0.050 Mandor 92,862.00 4,643.10
74,289.60 74,289.60
5. 1.000 M3 GALIAN TANAH LUMPUR : A. 4
1.500 Pekerja 46,431.00 69,646.50
0.050 Mandor 92,862.00 4,643.10
74,289.60 74,289.60
6. 1.000 M3 GALIAN TANAH CADAS : A. 5
2.000 Pekerja 46,431.00 92,862.00
0.066 Mandor 92,862.00 6,128.89
98,990.89 98,990.89
7. 1.000 M3 URUGAN TANAH KEMBALI : A. 17
0.250 Biaya galian tanah 37,144.80 9,286.20
9,286.20 9,286.20
8. 1.000 M3 URUG LAPIS PASIR DENGAN A. 18
PENYIRAMAN :
1.200 M3 Pasir urug 165,000.00 198,000.00
0.300 Pekerja 46,431.00 13,929.30
0.010 Mandor 92,862.00 928.62
14,857.92 198,000.00 212,857.92
9. 1.000 M3 URUGAN TANAH DARI LUAR :
1.200 M3 Tanah urug 165,000.00 198,000.00
0.300 Pekerja 46,431.00 13,929.30
0.010 Mandor 92,862.00 928.62
14,857.92 198,000.00 212,857.92
1 2 3 4 5 6 7 8
10. 1.000 M3 PASANG BATU KOSONG : G. 2
1.200 Batu kali 176,000.00 211,200.00
1.500 Pekerja 46,431.00 69,646.50
0.075 Mandor 92,862.00 6,964.65
76,611.15 211,200.00 287,811.15
11. 1.000 M3 PASANG BATU KALI 1 : 2 : G.14/
1.200 M3 Batu kali G. 32 176,000.00 211,200.00
5.290 Zak Semen 85,800.00 453,882.00
0.428 M3 Pasir pasang 198,000.00 84,744.00
3.600 Pekerja 46,431.00 167,151.60
1.200 Tukang batu 74,289.60 89,147.52
0.120 Kepala tukang 83,575.80 10,029.10
0.180 Mandor 92,862.00 16,715.16
283,043.38 295,944.00 453,882.00 1,032,869.38
12. 1.000 M3 PASANG BATU KALI 1 : 3 : G.16 /
1.200 M3 Batu kali G. 26 176,000.00 211,200.00
4.000 Zak Semen 85,800.00 343,200.00
0.456 M3 Pasir pasang 198,000.00 90,288.00
3.600 Pekerja 46,431.00 167,151.60
1.200 Tukang batu 74,289.60 89,147.52
0.120 Kepala tukang 83,575.80 10,029.10
0.180 Mandor 92,862.00 16,715.16
283,043.38 301,488.00 343,200.00 927,731.38
PEKERJAAN PERPIPAAN :
KEPALA DINAS KOPERASI, USAHA KECIL MENENGAH, PERINDUSTRIAN, DAN CV. MADYA CONSULTANT
PERDAGANGAN KAB. KEPULAUAN YAPEN
MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM
KABUPATEN KEPULAUAN YAPEN
UPAH UPAH
NO. TENAGA KERJA SAT. TENAGA KERJA NO. TENAGA KERJA SAT. TENAGA KERJA
( RP. / HARI ) ( RP. / HARI )
1 2 3 4 5 6 7 8
76250
68625
61000
53375
JUMLAH HARGA
150
600
RENCANA ANGGARAN BIAYA
( RAB )
PROGRAM :
PEKERJAAN : PEMBANGUNAN RUMAH KOPEL TIPE E
LOKASI : DISTRIK UREI FAISEI-WAROPEN
T/A : 2007
HARGA SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN SAT VOLUME
( Rp ) ( Rp )
1 2 3 4 5 6 = (4 x 5)
PEKERJAAN PERSIAPAN
Pembersihan lokasi M2 162.00 3,500.00 567,000.00
Pas. Bouwplank M' 54.00 42,501.74 2,295,094.15
Pembuatan Direksi Keet Ls 1.00 5,000,000.00 5,000,000.00
Papan Nama Proyek Ls 1.00 500,000.00 500,000.00
Dokumentasi Proyek Ls 1.00 500,000.00 500,000.00
Sub Total 8,862,094.15
PEKERJAAN TANAH DAN PASIR
Pekerjaan Galian Pondasi M3 39.68 35,000.00 1,388,800.00
Urugan kembali 1/4 Galian M3 9.92 8,750.00 86,800.00
Urugan Pasir Bawah Pondasi M3 2.48 269,407.49 668,130.58
Urugan Tanah Bawah Lantai M3 15.80 269,407.49 4,256,638.39
Urugan Pasir Bawah Lantai M3 6.80 269,407.49 1,831,970.95
Sub Total 8,232,339.92
PEKERJAAN PASANGAN, BATU DAN BETON
Pas. Batu Kosongan M3 7.44 341,394.99 2,539,978.75
Pasangan Pondasi Camp. 1 : 3 M3 22.32 997,411.48 22,262,224.16
Pekerjaan Duk Beton camp. 1 : 3 : 5 M3 0.03 1,010,739.01 30,322.17
Pas. Batu Tela Camp. 1 : 3 M2 116.95 100,758.82 11,783,744.27
Pekerjaan Plesteran dinding Camp. 1 : 3 M2 233.90 43,562.03 10,189,158.16
Pekerjaan Saluran Air Hujan M' 50.00 94,938.49 4,746,924.49
Sub Total 51,552,352.00
PEKERJAAN KAYU DAN ATAP
Pekerjaan Tiang Kayu Besi 10/10 M3 0.72 4,676,848.40 3,367,330.85
Pekerjaan Mur Plat Kayu Besi 5/10 M3 0.34 5,936,261.51 2,018,328.91
Pekerjaan Kuda-Kuda Kayu Besi 5/10 M3 0.88 5,936,261.51 5,223,910.13
Pekerjaan Gording Kayu Kls II 5/10 M3 1.19 4,987,511.51 5,935,138.70
Pekerjaan Lesplank Papan Kayu Besi M2 9.91 238,602.72 2,364,552.93
Pekerjaan Pasang Atap Seng BJLS 30 M2 152.81 111,756.61 17,077,527.47
Pas. Nok Seng Plat BJLS 30 M2 13.25 50,702.81 671,812.19
Pekerjaan Plafond Tripleks 3 mm+ Rangka M2 129.06 151,380.85 19,537,211.97
Pekerjaan Dinding lumbersiring Kayu Besi M2 20.40 238,602.72 4,867,495.43
Pekerjaan Kusen Kayu besi M3 6,903,218.72 0.00
Pekerjaan Jalusi kayu Besi M2 238,602.72 0.00
Sub Total 61,063,308.58
PEKERJAAN LANTAI
Cor dan Plesteran Lantai dan Rabat M2 136.00 105,093.10 14,292,661.09
Sub Total 14,292,661.09
PEKERJAAN DAUN PINTU, JENDELA, DAN KACA
Pekerjaan Daun Pintu Tripleks M2 1.47 572,036.79 840,894.09
Pek. Daun Pintu Tripleks Lapis Seng Plat M2 1.47 749,829.06 1,102,248.72
Pek. Daun Pintu Panil M2 5.04 741,558.00 3,737,452.32
Pas. Jendela Kaca Louver 8 Klip Set 6.00 347,903.79 2,087,422.71
Sub Total 7,768,017.84
1 2 3 4 5 6 = (4 x 5)
PEKERJAAN KUNCI DAN PENGGANTUNG
Pas. Engsel Daun Pintu Bh 15.00 33,233.96 498,509.46
Pas. Kunci Tanam 2 Slag Bh 5.00 140,717.93 703,589.64
Pas. Grendel Pintu Bh 5.00 27,458.96 137,294.82
Pas. Engsel Daun Jendela Panil Bh 0.00 0.00
Pas. Handle Jendela Bh 0.00 0.00
Pas. Hak Angin Bh 0.00 0.00
Pas. Grendel Jendela Bh 0.00 0.00
Sub Total 1,339,393.93
PEKERJAAN PENGECATAN
Pengecatan Dinding M2 233.90 26,717.11 6,249,132.86
Pengecatan Kusen M2 58,823.19 0.00
Pengecatan Jalusi M2 58,823.19 0.00
Pengecatan Pintu Tripleks M2 2.94 58,823.19 172,940.19
Pengecatan Pintu Panil M2 10.08 58,823.19 592,937.78
Pengecatan Daun Jendela Panil M2 58,823.19 0.00
Pengecatan Dinding Lumbersering M2 40.80 58,823.19 2,399,986.26
Karbolium/Residu Kayu Kuda-Kuda M2 52.80 14,470.25 764,029.46
Pengecatan Plafond M2 129.06 30,479.61 3,933,698.93
Pengecatan Lesplank M2 9.91 58,823.19 582,937.84
Sub Total 14,695,663.33
PEKERJAAN INSTALASI LISTRIK
Biaya Sambungan PLN 900 Watt Paket 1.00 1,650,000.00 1,650,000.00
Pas. Sekring Khas 2 Group Titik 1.00 235,817.67 235,817.67
Pas. Lampu TL 40 Watt Titik 4.00 358,362.67 1,433,450.68
Pas. Lampu Pijar 60 Watt Titik 10.00 328,081.91 3,280,819.13
Pas. Stop Kontak Titik 4.00 201,590.96 806,363.83
Sub Total 7,406,451.31
PEKERJAAN SANITAIR
Pembuatan Septic Tank Ls 1.00 2,500,000.00 2,500,000.00
Pembuatan Bak Air Bh 1.00 660,000.00 660,000.00
Pas. Pipa 2" Pembuangan KM/WC M' 4.00 74,703.62 298,814.48
Pas. Pipa Closed 4" M' 8.00 68,259.60 546,076.76
Pas. Pipa Air Bersih 1/2" M' 4.00 41,426.70 165,706.79
Pas. Kran Air Titik 1.00 33,233.96 33,233.96
Pas. Closed Jongkok Bh 1.00 337,018.93 337,018.93
Sub Total 4,540,850.91
PEKERJAAN AKHIR
Pembersihan Sisa Proyek Ls 1.00 1,000,000.00 1,000,000.00
Sub Total 1,000,000.00
REKAPITULASI
A BIAYA FISIK
I PEKERJAAN PERSIAPAN 8,862,094.15
II PEKERJAAN TANAH DAN PASIR 8,232,339.92
III PEKERJAAN PASANGAN, BATU DAN BETON 51,552,352.00
IV PEKERJAAN KAYU DAN ATAP 61,063,308.58
V PEKERJAAN LANTAI 14,292,661.09
VI PEKERJAAN DAUN PINTU, JENDELA, DAN KACA 7,768,017.84
VII PEKERJAAN KUNCI DAN PENGGANTUNG 1,339,393.93
VIII PEKERJAAN PENGECATAN 14,695,663.33
IX PEKERJAAN INSTALASI LISTRIK 7,406,451.31
X PEKERJAAN SANITAIR 4,540,850.91
XI PEKERJAAN AKHIR 1,000,000.00
Real Cost 180,753,133.04
PPN 10 % 18,075,313.30
Total Cost 198,828,446.34
Dibulatkan 198,828,000.00
B BIAYA PERENCANAAN #REF!
C BIAYA PENGAWASAN #REF!
GRAND TOTAL #REF!
DIBULATKAN #REF!
Terbilang :
Batu Papan, Mei 2007
BACHTIAR HASYIM, ST
Ka Cabang
MENGETAHUI :
Plt. KEPALA DINAS PEKERJAAN UMUM
KABUPATEN WAROPEN
DAFTAR ANALISA HA
1 2
10.0000
0.7500
0.0250
1.0000
1. 1.000
0.009
0.040
0.220
0.020
0.070
0.004
2. 1.000
0.750
0.025
3. 1.000
1.000
0.033
4. 1.000
1.500
4,676,854.25 0.050
5,936,401.89
5,936,401.89 5. 1.000
4,987,651.89 1.500
238,607.40 0.050
111,766.39
50,707.29 6. 1.000
151,456.18 2.000
238,607.40 0.066
0
0 7. 1.000
0.250
8. 1.000
1.200
0.300
0.010
9. 1.000
1.200
0.300
0.010
10. 1.000
1.200
1.500
0.075
11. 1.000
1.200
5.290
0.428
3.600
1.200
0.120
0.180
12. 1.000
1.200
4.000
0.456
3.600
1.200
0.120
0.180
13. 1.000
1.200
3.260
0.522
3.600
1.200
0.120
0.180
1 2
14.a 3.000
25.000
2.000
1.600
0.080
3.000
4.500
0.075
8,862,144.68
8,232,339.92
51,730,636.07 1.000
61,075,069.34
14,350,571.91 14.b 3.000
7,770,961.36
1,341,148.66
14,701,003.56 45.000
7,419,614.13 2.200
4,544,130.31 1.800
1,000,000.00 0.080
3.000
4.500
0.075
1.000
14.c 3.000
70.000
2.500
2.000
0.080
3.000
4.500
0.075
1.000
15. 1.000
200.000
2.528
0.280
4.500
1.500
0.150
0.225
1.000
16. 1.000
200.000
2.120
0.280
4.500
1.500
0.150
0.225
1.000
17. 10.000
170.000
2.120
0.406
4.500
1.500
0.150
0.225
1.000
18. 1.000
0.140
0.0114
0.150
0.015
0.400
0.020
1 2
19. 1.000
0.072
0.0086
0.100
0.010
0.300
0.015
20 1.000
0.108
0.013
0.150
0.015
0.400
0.020
21. 1.000
0.163
0.0194
0.200
DAFTAR ANALISA HARGA SATUAN LOKASI WILAYAH " B "
NO.
M1 PASANG BOUWPLANK :
M3 Kayu matoa 2,334,500.00 21,010.50
NO.
Kg Paku 27,593.59 1,103.74
Tukang 70,000.00 15,400.00
Kepala tukang 78,750.00 1,575.00 1
Pekerja 43,750.00 3,062.50
Mandor 87,500.00 350.00 1
20,387.50 21,010.50 1,103.74 42,501.74 2
M3 GALIAN TANAH BIASA : A. 1 3
Pekerja 43,750.00 32,812.50 4
Mandor 87,500.00 2,187.50 5
35,000.00 35,000.00 6
M3 GALIAN TANAH KERAS : A. 2 7
Pekerja 43,750.00 43,750.00 8
Mandor 87,500.00 2,887.50 9
46,637.50 46,637.50 10
GALIAN TANAH BERBATU : A. 3 11
Pekerja 43,750.00 65,625.00 12
Mandor 87,500.00 4,375.00 13
70,000.00 70,000.00 14
M3 GALIAN TANAH LUMPUR : A. 4 15
Pekerja 43,750.00 65,625.00 16
Mandor 87,500.00 4,375.00 17
70,000.00 70,000.00 18
M3 GALIAN TANAH CADAS : A. 5 19
Pekerja 43,750.00 87,500.00 20
Mandor 87,500.00 5,775.00 21
93,275.00 93,275.00 22
M3 URUGAN TANAH KEMBALI : A. 17 23
Biaya galian tanah 35,000.00 8,750.00 24
8,750.00 8,750.00 25
M3 URUG LAPIS PASIR DENGAN A. 18 26
PENYIRAMAN : 27
M3 Pasir urug 212,839.58 255,407.49 28
Pekerja 43,750.00 13,125.00 29
Mandor 87,500.00 875.00 30
14,000.00 255,407.49 269,407.49 31
M3 URUGAN TANAH DARI LUAR : 32
M3 Tanah urug 212,839.58 255,407.49 33
Pekerja 43,750.00 13,125.00 34
Mandor 87,500.00 875.00 35
14,000.00 255,407.49 269,407.49 36
M3 PASANG BATU KOSONG : G. 2 37
Batu kali 224,339.58 269,207.49 38
Pekerja 43,750.00 65,625.00 39
Mandor 87,500.00 6,562.50 40
72,187.50 269,207.49 341,394.99 41
M3 PASANG BATU KALI 1 : 2 : G.14/ 42
M3 Batu kali G. 32 224,339.58 269,207.49 43
Zak Semen 87,179.28 461,178.41 44
M3 Pasir pasang 247,339.58 105,861.34 45
Pekerja 43,750.00 157,500.00 46
Tukang batu 70,000.00 84,000.00 47
Kepala tukang 78,750.00 9,450.00 48
Mandor 87,500.00 15,750.00 49
266,700.00 375,068.83 461,178.41 1,102,947.24 50
M3 PASANG BATU KALI 1 : 3 : G.16 / 51
M3 Batu kali G. 26 224,339.58 269,207.49 52
Zak Semen 87,179.28 348,717.14 53
M3 Pasir pasang 247,339.58 112,786.85 54
Pekerja 43,750.00 157,500.00 55
Tukang batu 70,000.00 84,000.00 56
Kepala tukang 78,750.00 9,450.00 57
Mandor 87,500.00 15,750.00 58
266,700.00 381,994.34 348,717.14 997,411.48 59
60
M3 PASANG BATU KALI 1 : 4 : G.19 / 61
M3 Batu kali G. 32 224,339.58 269,207.49 62
Zak Semen 87,179.28 284,204.47 63
M3 Pasir pasang 247,339.58 129,111.26 64
Pekerja 43,750.00 157,500.00 65
Tukang batu 70,000.00 84,000.00 66
Kepala tukang 78,750.00 9,450.00 67
Mandor 87,500.00 15,750.00 68
266,700.00 398,318.75 284,204.47 949,223.22 69
1
70
71
72
73
74
75
2 3 4 5 6 7 8 76
77
M3 PEKERJAAN BRONJONG G.5a 78
KAWAT DIGALVANO DIA. 3 MM : 79
Menganyam : 80
KG kawat digalvano dia.3 mm 13,293.59 332,339.64 81
Penganyam 70,000.00 140,000.00 82
Pekerja 43,750.00 70,000.00 83
Mandor 87,500.00 7,000.00 84
Mengisi : 85
M3 Batu Kali 224,339.58 673,018.73 86
Pekerja 43,750.00 196,875.00 87
Mandor 87,500.00 6,562.50 88
420,437.50 673,018.73 332,339.64 1,425,795.87 89
90
M3 PEKERJAAN BRONJONG 475,265.29 91
92
M3 PEKERJAAN BRONJONG 93
KAWAT DIGALVANO DIA. 4 MM : 94
Menganyam : 95
KG kawat digalvano dia.4 mm 13,293.59 598,211.36 96
Penganyam 70,000.00 154,000.00 97
Pekerja 43,750.00 78,750.00 98
Mandor 87,500.00 7,000.00 99
Mengisi : 100
M3 Batu 224,339.58 673,018.73 101
Pekerja 43,750.00 196,875.00 102
Mandor 87,500.00 6,562.50 103
443,187.50 673,018.73 598,211.36 1,714,417.59 104
105
M3 PEKERJAAN BRONJONG 571,472.53 106
107
M3 PEKERJAAN BRONJONG 108
KAWAT DIGALVANO DIA. 5 MM : 109
Menganyam : 110
KG kawat digalvano dia.5 mm 12,000.00 840,000.00 111
Penganyam 70,000.00 175,000.00 112
Pekerja 43,750.00 87,500.00 113
Mandor 87,500.00 7,000.00 114
Mengisi : 115
M3 Batu 224,339.58 673,018.73 116
Pekerja 43,750.00 196,875.00 117
Mandor 87,500.00 6,562.50 118
472,937.50 673,018.73 840,000.00 1,985,956.23 119
120
M3 PEKERJAAN BRONJONG 661,985.41 121
122
M3 PASANG BATU TELA 1 : 3 : 123
Bh Batu tela 1,922.84 384,568.91 124
Zak Semen 87,179.28 220,389.23 125
M3 Pasir pasang 247,339.58 69,255.08 126
Pekerja 43,750.00 196,875.00 127
Tukang batu 70,000.00 105,000.00 128
Kepala tukang 78,750.00 11,812.50 129
Mandor 87,500.00 19,687.50 130
333,375.00 453,823.99 220,389.23 1,007,588.22 131
132
M2 Pasang batu tela 1 : 3 . . . . . . 100,758.82 133
134
M3 PASANG BATU TELA 1 : 4 : 135
Bh Batu tela 1,922.84 384,568.91 136
Zak Semen 87,179.28 184,820.08 137
M3 Pasir pasang 247,339.58 69,255.08 138
Pekerja 43,750.00 196,875.00 139
Tukang batu 70,000.00 105,000.00 140
Kepala tukang 78,750.00 11,812.50 141
Mandor 87,500.00 19,687.50 142
333,375.00 453,823.99 184,820.08 972,019.08 143
144
M2 Pasang batu tela 1 : 4 ..... 97,201.91 145
146
M2 PASANG CONBLOK 1 : 4 147
Bh Conblok 6,872.84 1,168,383.57 148
Zak Semen 87,179.28 184,820.08 149
M3 Pasir pasang 247,339.58 100,419.87 150
Pekerja 43,750.00 196,875.00 151
Tukang batu 70,000.00 105,000.00 152
Kepala tukang 78,750.00 11,812.50 153
Mandor 87,500.00 19,687.50 154
333,375.00 100,419.87 1,353,203.66 1,786,998.53 155
M2 Pasang Conblok 1 : 4 . . . . . . . 178,699.85 156
157
M2 PLESTERAN 10 MM CAMP. 1 : 2 G.50/ 158
Zak Semen h 87,179.28 12,205.10 159
M3 Pasir pasang 247,339.58 2,819.67
Tukang batu 70,000.00 10,500.00
Kepala tukang 78,750.00 1,181.25
Pekerja 43,750.00 17,500.00
Mandor 87,500.00 1,750.00
30,931.25 2,819.67 12,205.10 45,956.02
1
160
161
162
2 3 4 5 6 7 8 163
164
M2 PLESTERAN 6 MM CAMP. 1 : 3 G.50/ 165
Zak Semen e 87,179.28 6,276.91
M3 Pasir pasang 247,339.58 2,127.12 166
Tukang batu 70,000.00 7,000.00
Kepala tukang 78,750.00 787.50 167
Pekerja 43,750.00 13,125.00 168
Mandor 87,500.00 1,312.50
22,225.00 2,127.12 6,276.91 30,629.03
M2 PLESTERAN 10 MM CAMP. 1 : 3 G.50/
Zak Semen j 87,179.28 9,415.36
M3 Pasir pasang 247,339.58 3,215.41
Tukang batu 70,000.00 10,500.00
Kepala tukang 78,750.00 1,181.25
Pekerja 43,750.00 17,500.00
Mandor 87,500.00 1,750.00
30,931.25 3,215.41 9,415.36 43,562.03
M2 PLESTERAN 15 MM CAMP. 1:3 G.50/
Zak Semen i 87,179.28 14,210.22
M3 Pasir pasang 247,339.58 4,798.39
Tukang batu 70,000.00 14,000.00
DAFTAR UPAH TENAGA KERJA DAN HARGA SATUAN MATERIAL / BAHAN
WILAYAH "B"
UPAH UPAH
TENAGA KERJA SATUAN TENAGA KERJA NO. TENAGA KERJA SATUAN TENAGA KERJA
( RP. / HARI ) ( RP. / HARI )
2 3 4
MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM
KABUPATEN YAPEN WAROPEN
PEKERJAAN PERSIAPAN
Pembersihan lokasi M2 162.00 3,500.00 567,000.00
Pas. Bouwplank M' 54.00 42,498.00 2,294,892.00
Pembuatan Direksi Keet Ls 1.00 5,000,000.00 5,000,000.00
Papan Nama Proyek Ls 1.00 500,000.00 500,000.00
Dokumentasi Proyek Ls 1.00 500,000.00 500,000.00
Sub Total 8,861,892.00
PEKERJAAN TANAH DAN PASIR
Pekerjaan Galian Pondasi M3 39.68 35,000.00 1,388,800.00
Urugan kembali 1/4 Galian M3 9.92 8,750.00 86,800.00
Urugan Pasir Bawah Pondasi M3 2.48 152,000.00 376,960.00
Urugan Tanah Bawah Lantai M3 15.80 152,000.00 2,401,600.00
Urugan Pasir Bawah Lantai M3 6.80 152,000.00 1,033,600.00
Sub Total 5,287,760.00
PEKERJAAN PASANGAN, BATU DAN BETON
Pas. Batu Kosongan M3 7.44 223,987.50 1,666,467.00
Pasangan Pondasi Camp. 1 : 3 M3 22.32 816,672.00 18,228,119.04
Pekerjaan Duk Beton camp. 1 : 3 : 5 M3 0.03 862,452.50 25,873.58
Pas. Batu Tela Camp. 1 : 3 M2 116.95 91,379.50 10,686,832.53
Pekerjaan Plesteran dinding Camp. 1 : 3 M2 233.90 41,784.75 9,773,453.03
Pekerjaan Saluran Air Hujan M' 50.00 88,009.19 4,400,459.38
Sub Total 44,781,204.54
PEKERJAAN KAYU DAN ATAP
Pekerjaan Tiang Kayu Besi 10/10 M3 0.72 4,676,825.00 3,367,314.00
Pekerjaan Mur Plat Kayu Besi 5/10 M3 0.34 5,935,700.00 2,018,138.00
Pekerjaan Kuda-Kuda Kayu Besi 5/10 M3 0.88 5,935,700.00 5,223,416.00
Pekerjaan Gording Kayu Kls II 5/10 M3 1.19 4,986,950.00 5,934,470.50
Pekerjaan Lesplank Papan Kayu Besi M2 9.91 238,584.00 2,364,367.44
Pekerjaan Pasang Atap Seng BJLS 30 M2 152.81 111,717.50 17,071,551.18
Pas. Nok Seng Plat BJLS 30 M2 13.25 50,684.88 671,574.59
Pekerjaan Plafond Tripleks 3 mm+ Rangka M2 129.06 151,079.50 19,498,320.27
Pekerjaan Dinding lumbersiring Kayu Besi M2 20.40 238,584.00 4,867,113.60
Pekerjaan Kusen Kayu besi M3 6,903,200.00 0.00
Pekerjaan Jalusi kayu Besi M2 238,584.00 0.00
Sub Total 61,016,265.58
PEKERJAAN LANTAI
Cor dan Plesteran Lantai dan Rabat M2 136.00 92,236.13 12,544,113.00
Sub Total 12,544,113.00
PEKERJAAN DAUN PINTU, JENDELA, DAN KACA
Pekerjaan Daun Pintu Tripleks M2 1.47 570,918.00 839,249.46
Pek. Daun Pintu Tripleks Lapis Seng Plat M2 1.47 748,668.00 1,100,541.96
Pek. Daun Pintu Panil M2 5.04 741,558.00 3,737,452.32
Pas. Jendela Kaca Louver 8 Klip Set 6.00 347,903.79 2,087,422.71
Sub Total 7,764,666.45
1 2 3 4 5 6 = (4 x 5)
PEKERJAAN KUNCI DAN PENGGANTUNG
Pas. Engsel Daun Pintu Bh 15.00 33,233.96 498,509.46
Pas. Kunci Tanam 2 Slag Bh 5.00 140,717.93 703,589.64
Pas. Grendel Pintu Bh 5.00 27,458.96 137,294.82
Pas. Engsel Daun Jendela Panil Bh 0.00 0.00
Pas. Handle Jendela Bh 0.00 0.00
Pas. Hak Angin Bh 0.00 0.00
Pas. Grendel Jendela Bh 0.00 0.00
Sub Total 1,339,393.93
PEKERJAAN PENGECATAN
Pengecatan Dinding M2 233.90 26,717.11 6,249,132.86
Pengecatan Kusen M2 58,755.00 0.00
Pengecatan Jalusi M2 58,755.00 0.00
Pengecatan Pintu Tripleks M2 2.94 58,755.00 172,739.70
Pengecatan Pintu Panil M2 10.08 58,755.00 592,250.40
Pengecatan Daun Jendela Panil M2 58,755.00 0.00
Pengecatan Dinding Lumbersering M2 40.80 58,755.00 2,397,204.00
Karbolium/Residu Kayu Kuda-Kuda M2 52.80 14,470.25 764,029.46
Pengecatan Plafond M2 129.06 30,479.61 3,933,698.93
Pengecatan Lesplank M2 9.91 58,755.00 582,262.05
Sub Total 14,691,317.40
PEKERJAAN INSTALASI LISTRIK
Biaya Sambungan PLN 900 Watt Paket 1.00 1,650,000.00 1,650,000.00
Pas. Sekring Khas 2 Group Titik 1.00 235,817.67 235,817.67
Pas. Lampu TL 40 Watt Titik 4.00 358,362.67 1,433,450.68
Pas. Lampu Pijar 60 Watt Titik 10.00 328,081.91 3,280,819.13
Pas. Stop Kontak Titik 4.00 201,590.96 806,363.83
Sub Total 7,406,451.31
PEKERJAAN SANITAIR
Pembuatan Septic Tank Ls 1.00 2,500,000.00 2,500,000.00
Pembuatan Bak Air Bh 1.00 660,000.00 660,000.00
Pas. Pipa 2" Pembuangan KM/WC M' 4.00 74,703.62 298,814.48
Pas. Pipa Closed 4" M' 8.00 68,259.60 546,076.76
Pas. Pipa Air Bersih 1/2" M' 4.00 41,426.70 165,706.79
Pas. Kran Air Titik 1.00 33,233.96 33,233.96
Pas. Closed Jongkok Bh 1.00 337,018.93 337,018.93
Sub Total 4,540,850.91
PEKERJAAN AKHIR
Pembersihan Sisa Proyek Ls 1.00 1,000,000.00 1,000,000.00
Sub Total 1,000,000.00
REKAPITULASI
A BIAYA FISIK
I PEKERJAAN PERSIAPAN 8,861,892.00
II PEKERJAAN TANAH DAN PASIR 5,287,760.00
III PEKERJAAN PASANGAN, BATU DAN BETON 44,781,204.54
IV PEKERJAAN KAYU DAN ATAP 61,016,265.58
V PEKERJAAN LANTAI 12,544,113.00
VI PEKERJAAN DAUN PINTU, JENDELA, DAN KACA 7,764,666.45
VII PEKERJAAN KUNCI DAN PENGGANTUNG 1,339,393.93
VIII PEKERJAAN PENGECATAN 14,691,317.40
IX PEKERJAAN INSTALASI LISTRIK 7,406,451.31
X PEKERJAAN SANITAIR 4,540,850.91
XI PEKERJAAN AKHIR 1,000,000.00
Real Cost 169,233,915.11
PPN 10 % 16,923,391.51
Total Cost 186,157,306.62
Dibulatkan 186,157,000.00
B BIAYA PERENCANAAN #REF!
C BIAYA PENGAWASAN #REF!
GRAND TOTAL #REF!
DIBULATKAN #REF!
Terbilang :
BACHTIAR HASYIM, ST
Ka Cabang
MENGETAHUI :
Plt. KEPALA DINAS PEKERJAAN UMUM
KABUPATEN WAROPEN
DAFTAR ANALISA HARGA SATUAN LOKA
KODE HARGA
ANA- SATUAN
NO. URAIAN PEKERJAAN
LISA ( Rp.)
1 2 3 4
10.0000 M2 PEMBERSIHAN LOKASI
0.7500 Pekerja 43,750.00
0.0250 Mandor 87,500.00
HARGA DI
21,010.50 QUARRY / SUMBER
NO. M A T E R I A L SATUAN
1,100.00 ( TANPA PAJAK )
15,400.00 ( Rp.)
1,575.00 1 2 3 4
3,062.50
350.00 1 Semen ( 50 Kg ) ZAK 75,000.00
20,387.50 21,010.50 1,100.00 42,498.00 2 Semen ( 40 Kg ) ZAK 65,000.00
3 Semen merah / putih KG 15,000.00
32,812.50 4 Pasir urug M3 100,000.00
2,187.50 5 Pasir pasang M3 130,000.00
35,000.00 35,000.00 6 Pasir beton M3 130,000.00
7 Batu kali M3 110,000.00
43,750.00 8 Kerikil / tdk tersaring M3 130,000.00
2,887.50 9 Sirtu M3 100,000.00
46,637.50 46,637.50 10 Tanah urug M3 100,000.00
11 Batu pecah 3 - 5 Cm M3 333,333.33
65,625.00 12 Batu pecah 2 - 3 Cm M3 347,333.33
4,375.00 13 Batu pecah 1 - 2 Cm M3 400,000.00
70,000.00 70,000.00 14 Batu tela BH 1,500.00
15 Conblok BH 6,000.00
65,625.00 16 Paving block BH 3,000.00
4,375.00 17 Porselin 11 X 11 BH 722.89
70,000.00 70,000.00 18 Porselin 10 X 20 BH 1,200.00
19 Mozaik 30 X 30 BH -
87,500.00 20 Keramik 15 X 15 BH -
5,775.00 21 Keramik 20 X 20 BH 2,800.00
93,275.00 93,275.00 22 Keramik 20 X 25 BH 3,750.00
23 Keramik 30 X 30 BH 6,818.18
8,750.00 24 Keramik 40 X 40 BH 14,166.67
8,750.00 8,750.00 25 Kayu balok / papan tinang M3 1,000,000.00
26 Kayu balok / papan besi M3 2,750,000.00
27 Kayu balok / papan matoa M3 2,000,000.00
138,000.00 28 Kayu bakar M3 750,000.00
13,125.00 29 Kawat digalvano bronjong 3 mm KG 9,000.00
875.00 30 Kawat digalvano bronjong 4 mm KG 12,000.00
14,000.00 138,000.00 152,000.00 31 Kawat ikat KG 25,000.00
32 Triplek 3 mm LBR 80,000.00
138,000.00 33 Triplek 4 mm LBR 90,000.00
13,125.00 34 Playwood LBR 125,000.00
875.00 35 Teak wood LBR 165,000.00
14,000.00 138,000.00 152,000.00 36 Formika LBR
37 Seng gelombang BJLS 30 LBR 90,000.00
151,800.00 38 Seng plat BJLS 30 LBR 90,000.00
65,625.00 39 Seng gelombang BJLS 20 LBR 80,000.00
6,562.50 40 Seng plat BJLS 20 LBR 80,000.00
72,187.50 151,800.00 223,987.50 41 Seng galvanis LBR 75,000.00
42 Seng aluminium BJLS 30 LBR 70,000.00
151,800.00 43 Ardek gelombang LBR 59,000.00
436,425.00 44 Besi beton KG 22,750.00
63,986.00 45 Paku campur KG 25,000.00
157,500.00 46 Paku seng KG 30,000.00
84,000.00 47 Paku triplek KG 25,000.00
9,450.00 48 Kaca tebal 5 mm M2 171,600.00
15,750.00 49 Paku ardeks KG 25,000.00
266,700.00 215,786.00 436,425.00 918,911.00 50 Atap Harflek 30 X 110 X 0,5 Cm LBR 68,000.00
51 Nok Harflek 30 X 118 X 0,5 Cm LBR 45,000.00
151,800.00 52 Atap Superdek LBR 265,500.00
330,000.00 53 Genteng beton BH 25,000.00
68,172.00 54 Nok Genteng Beton BH 14,500.00
157,500.00 55 Atap Utumo Color Tiles BH 71,000.00
84,000.00 56 Paku color tiles KG 25,000.00
9,450.00 57 Nok Utomo Color Tiles BH 52,500.00
15,750.00 58 Paku Eternit KG 25,000.00
266,700.00 219,972.00 330,000.00 816,672.00 59 Talang Paralon Dia. 4" M' 25,000.00
60 Elbo Paralon BH 15,500.00
61 Sok Paralon BH 15,500.00
151,800.00 62 Te Paralon BH 17,500.00
268,950.00 63 Lem Paralon BH 8,000.00
78,039.00 64 Talang Paralon "U" Dia. 12" M' 37,500.00
157,500.00 65 Plat Besi Penyangga Talang BH 15,000.00
84,000.00 66 Cat Kilat KG 40,000.00
9,450.00 67 Minyak Cat LTR 25,000.00
15,750.00 68 Dempul KG 25,000.00
266,700.00 229,839.00 268,950.00 765,489.00 69 Amplas Kayu LBR 6,000.00
1 2 3 4
8,910.00
1,943.50
10,500.00
1,181.25 KEPAL
17,500.00 KABU
1,750.00
30,931.25 1,943.50 8,910.00 41,784.75
13,447.50
2,900.30 I
14,000.00
AGA KERJA DAN HARGA SATUAN MATERIAL / BAHAN
WILAYAH "B"
UPAH
NO. TENAGA KERJA SATUAN TENAGA KERJA
( RP. / HARI )
MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM
KABUPATEN YAPEN WAROPEN
PEKERJAAN PERSIAPAN
Pembersihan lokasi M2 162.00 3,500.00 567,000.00
Pas. Bouwplank M' 54.00 42,502.68 2,295,144.68
Pembuatan Direksi Keet Ls 1.00 5,000,000.00 5,000,000.00
Papan Nama Proyek Ls 1.00 500,000.00 500,000.00
Dokumentasi Proyek Ls 1.00 500,000.00 500,000.00
Sub Total 8,862,144.68
PEKERJAAN TANAH DAN PASIR
Pekerjaan Galian Pondasi M3 39.68 35,000.00 1,388,800.00
Urugan kembali 1/4 Galian M 3
9.92 8,750.00 86,800.00
Urugan Pasir Bawah Pondasi M3 2.48 269,407.49 668,130.58
Urugan Tanah Bawah Lantai M3 15.80 269,407.49 4,256,638.39
Urugan Pasir Bawah Lantai M3 6.80 269,407.49 1,831,970.95
Sub Total 8,232,339.92
PEKERJAAN PASANGAN, BATU DAN BETON
Pas. Batu Kosongan M3 7.44 341,394.99 2,539,978.75
Pasangan Pondasi Camp. 1 : 3 M3 22.32 1,002,090.76 22,366,665.78
Pekerjaan Duk Beton camp. 1 : 3 : 5 M3 0.03 1,015,523.58 30,465.71
Pas. Batu Tela Camp. 1 : 3 M2 116.95 101,054.55 11,818,329.98
Pekerjaan Plesteran dinding Camp. 1 : 3 M2 233.90 43,688.37 10,218,709.24
Pekerjaan Saluran Air Hujan M' 50.00 95,129.73 4,756,486.61
Sub Total 51,730,636.07
PEKERJAAN KAYU DAN ATAP
Pekerjaan Tiang Kayu Besi 10/10 M3 0.72 4,676,854.25 3,367,335.06
Pekerjaan Mur Plat Kayu Besi 5/10 M3 0.34 5,936,401.89 2,018,376.64
Pekerjaan Kuda-Kuda Kayu Besi 5/10 M3 0.88 5,936,401.89 5,224,033.67
Pekerjaan Gording Kayu Kls II 5/10 M3 1.19 4,987,651.89 5,935,305.75
Pekerjaan Lesplank Papan Kayu Besi M2 9.91 238,607.40 2,364,599.30
Pekerjaan Pasang Atap Seng BJLS 30 M2 152.81 111,766.39 17,079,021.54
Pas. Nok Seng Plat BJLS 30 M2 13.25 50,707.29 671,871.59
Pekerjaan Plafond Tripleks 3 mm+ Rangka M 2
129.06 151,456.18 19,546,934.90
Pekerjaan Dinding lumbersiring Kayu Besi M2 20.40 238,607.40 4,867,590.89
Pekerjaan Kusen Kayu besi M3 0.00 0.00
Pekerjaan Jalusi kayu Besi M2 0.00 0.00
Sub Total 61,075,069.34
PEKERJAAN LANTAI
Cor dan Plesteran Lantai dan Rabat M2 136.00 105,518.91 14,350,571.91
Sub Total 14,350,571.91
PEKERJAAN DAUN PINTU, JENDELA, DAN KACA
Pekerjaan Daun Pintu Tripleks M2 1.47 572,316.49 841,305.24
Pek. Daun Pintu Tripleks Lapis Seng Plat M2 1.47 750,119.32 1,102,675.41
Pek. Daun Pintu Panil M2 5.04 741,558.00 3,737,452.32
Pas. Jendela Kaca Louver 8 Klip Set 6.00 348,254.73 2,089,528.39
Sub Total 7,770,961.36
1 2 3 4 5 6 = (4 x 5)
PEKERJAAN KUNCI DAN PENGGANTUNG
Pas. Engsel Daun Pintu Bh 15.00 33,292.46 499,386.83
Pas. Kunci Tanam 2 Slag Bh 5.00 140,834.91 704,174.55
Pas. Grendel Pintu Bh 5.00 27,517.46 137,587.28
Pas. Engsel Daun Jendela Panil Bh 0.00 0.00
Pas. Handle Jendela Bh 0.00 0.00
Pas. Hak Angin Bh 0.00 0.00
Pas. Grendel Jendela Bh 0.00 0.00
Sub Total 1,341,148.66
PEKERJAAN PENGECATAN
Pengecatan Dinding M2 233.90 26,727.64 6,251,595.45
Pengecatan Kusen M2 58,840.24 0.00
Pengecatan Jalusi M2 58,840.24 0.00
Pengecatan Pintu Tripleks M2 2.94 58,840.24 172,990.31
Pengecatan Pintu Panil M2 10.08 58,840.24 593,109.63
Pengecatan Daun Jendela Panil M2 58,840.24 0.00
Pengecatan Dinding Lumbersering M2 40.80 58,840.24 2,400,681.83
Karbolium/Residu Kayu Kuda-Kuda M2 52.80 14,478.44 764,461.83
Pengecatan Plafond M2 129.06 30,490.14 3,935,057.72
Pengecatan Lesplank M2 9.91 58,840.24 583,106.79
Sub Total 14,701,003.56
PEKERJAAN INSTALASI LISTRIK
Biaya Sambungan PLN 900 Watt Paket 1.00 1,650,000.00 1,650,000.00
Pas. Sekring Khas 2 Group Titik 1.00 235,972.08 235,972.08
Pas. Lampu TL 40 Watt Titik 4.00 359,228.34 1,436,913.35
Pas. Lampu Pijar 60 Watt Titik 10.00 328,877.39 3,288,773.92
Pas. Stop Kontak Titik 4.00 201,988.70 807,954.78
Sub Total 7,419,614.13
PEKERJAAN SANITAIR
Pembuatan Septic Tank Ls 1.00 2,500,000.00 2,500,000.00
Pembuatan Bak Air Bh 1.00 660,000.00 660,000.00
Pas. Pipa 2" Pembuangan KM/WC M' 4.00 74,781.61 299,126.43
Pas. Pipa Closed 4" M' 8.00 68,376.58 547,012.62
Pas. Pipa Air Bersih 1/2" M' 4.00 41,481.29 165,925.15
Pas. Kran Air Titik 1.00 33,292.46 33,292.46
Pas. Closed Jongkok Bh 1.00 338,773.66 338,773.66
Sub Total 4,544,130.31
PEKERJAAN AKHIR
Pembersihan Sisa Proyek Ls 1.00 1,000,000.00 1,000,000.00
Sub Total 1,000,000.00
REKAPITULASI
A BIAYA FISIK
I PEKERJAAN PERSIAPAN 8,862,144.68
II PEKERJAAN TANAH DAN PASIR 8,232,339.92
III PEKERJAAN PASANGAN, BATU DAN BETON 51,730,636.07
IV PEKERJAAN KAYU DAN ATAP 61,075,069.34
V PEKERJAAN LANTAI 14,350,571.91
VI PEKERJAAN DAUN PINTU, JENDELA, DAN KACA 7,770,961.36
VII PEKERJAAN KUNCI DAN PENGGANTUNG 1,341,148.66
VIII PEKERJAAN PENGECATAN 14,701,003.56
IX PEKERJAAN INSTALASI LISTRIK 7,419,614.13
X PEKERJAAN SANITAIR 4,544,130.31
XI PEKERJAAN AKHIR 1,000,000.00
Real Cost 181,027,619.93
PPN 10 % 18,102,761.99
Total Cost 199,130,381.92
Dibulatkan 199,130,000.00
B BIAYA PERENCANAAN #REF!
C BIAYA PENGAWASAN #REF!
GRAND TOTAL #REF!
DIBULATKAN #REF!
Terbilang :
BACHTIAR HASYIM, ST
Ka Cabang
MENGETAHUI :
Plt. KEPALA DINAS PEKERJAAN UMUM
KABUPATEN WAROPEN
DAFTAR ANALISA HARGA SATUAN LOKAS
KODE HARGA
ANA- SATUAN
NO. URAIAN PEKERJAAN
LISA ( Rp.)
1 2 3 4
10.0000 M2 PEMBERSIHAN LOKASI
0.7500 Pekerja 43,750.00
0.0250 Mandor 87,500.00
1 2 3 4
21,010.50
NO. M A T E R I A L SATUAN
1,104.68
15,400.00
1,575.00 1 2 3
3,062.50
350.00 1 Semen ( 50 Kg ) ZAK
20,387.50 21,010.50 1,104.68 42,502.68 2 Semen ( 40 Kg ) ZAK
3 Semen merah / putih KG
32,812.50 4 Pasir urug M3
2,187.50 5 Pasir pasang M3
35,000.00 35,000.00 6 Pasir beton M3
7 Batu kali M3
43,750.00 8 Kerikil / tdk tersaring M3
2,887.50 9 Sirtu M3
46,637.50 46,637.50 10 Tanah urug M3
11 Batu pecah 3 - 5 Cm M3
65,625.00 12 Batu pecah 2 - 3 Cm M3
4,375.00 13 Batu pecah 1 - 2 Cm M3
70,000.00 70,000.00 14 Batu tela BH
15 Conblok BH
65,625.00 16 Paving block BH
4,375.00 17 Porselin 11 X 11 BH
70,000.00 70,000.00 18 Porselin 10 X 20 BH
19 Mozaik 30 X 30 BH
87,500.00 20 Keramik 15 X 15 BH
5,775.00 21 Keramik 20 X 20 BH
93,275.00 93,275.00 22 Keramik 20 X 25 BH
23 Keramik 30 X 30 BH
8,750.00 24 Keramik 40 X 40 BH
8,750.00 8,750.00 25 Kayu balok / papan tinang M3
26 Kayu balok / papan besi M3
27 Kayu balok / papan matoa M3
255,407.49 28 Kayu bakar M3
13,125.00 29 Kawat digalvano bronjong 3 mm KG
875.00 30 Kawat digalvano bronjong 4 mm KG
14,000.00 255,407.49 269,407.49 31 Kawat ikat KG
32 Triplek 3 mm LBR
255,407.49 33 Triplek 4 mm LBR
13,125.00 34 Playwood LBR
875.00 35 Teak wood LBR
14,000.00 255,407.49 269,407.49 36 Formika LBR
37 Seng gelombang BJLS 30 LBR
269,207.49 38 Seng plat BJLS 30 LBR
65,625.00 39 Seng gelombang BJLS 20 LBR
6,562.50 40 Seng plat BJLS 20 LBR
72,187.50 269,207.49 341,394.99 41 Seng galvanis LBR
42 Seng aluminium BJLS 30 LBR
269,207.49 43 Ardek gelombang LBR
467,366.77 44 Besi beton KG
105,861.34 45 Paku campur KG
157,500.00 46 Paku seng KG
84,000.00 47 Paku triplek KG
9,450.00 48 Kaca tebal 5 mm M2
15,750.00 49 Paku ardeks KG
266,700.00 375,068.83 467,366.77 1,109,135.60 50 Atap Harflek 30 X 110 X 0,5 Cm LBR
51 Nok Harflek 30 X 118 X 0,5 Cm LBR
269,207.49 52 Atap Superdek LBR
353,396.42 53 Genteng beton BH
112,786.85 54 Nok Genteng Beton BH
157,500.00 55 Atap Utumo Color Tiles BH
84,000.00 56 Paku color tiles KG
9,450.00 57 Nok Utomo Color Tiles BH
15,750.00 58 Paku Eternit KG
266,700.00 381,994.34 353,396.42 1,002,090.76 59 Talang Paralon Dia. 4" M'
60 Elbo Paralon BH
61 Sok Paralon BH
269,207.49 62 Te Paralon BH
288,018.08 63 Lem Paralon BH
129,111.26 64 Talang Paralon "U" Dia. 12" M'
157,500.00 65 Plat Besi Penyangga Talang BH
84,000.00 66 Cat Kilat KG
9,450.00 67 Minyak Cat LTR
15,750.00 68 Dempul KG
266,700.00 398,318.75 288,018.08 953,036.84 69 Amplas Kayu LBR
1 2 3
1 2 3
6,361.14
2,127.12
7,000.00
787.50
13,125.00
1,312.50
22,225.00 2,127.12 6,361.14 30,713.26
9,541.70
3,215.41
10,500.00
1,181.25
17,500.00
FTAR UPAH TENAGA KERJA DAN HARGA SATUAN MATERIAL / BAHAN
WILAYAH "C"
UPAH UPAH
TENAGA KERJA NO. TENAGA KERJA SATUAN TENAGA KERJA
( RP. / HARI ) ( RP. / HARI )
4
4 5 6 7 8 9
MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM
KABUPATEN YAPEN WAROPEN
XI PEKERJAAN AKHIR
1 Pembersihan Sisa Proyek Ls 1.00 1,000,000.00 1,000,000.00
Sub Total 1,000,000.00
TOTAL ( I + II + III + IV + V + VI + VII + VIII + IX + X + XI ) 196,527,400.96
1 2 3 4 5 6 = (4 x 5)
B. PENGADAAN MEUBELER
1 Meja 1/2 Biro + Kursi Set 2.00 4,500,000.00 9,000,000.00
2 Lemari Arsip Bh 2.00 10,000,000.00 20,000,000.00
3 Lemari Rak Buku Bh 3.00 10,000,000.00 30,000,000.00
4 Meja + Kursi Staff Set 4.00 2,500,000.00 10,000,000.00
5 Meja Rapat/Pertemuan Bh 2.00 2,000,000.00 4,000,000.00
6 Kursi Rapat/Pertemuan Bh 22.00 300,000.00 6,600,000.00
7 Meja Kursi Tamu Set 2.00 3,000,000.00 6,000,000.00
8 Perlengkapan Cleaning Service Ls 1.00 500,000.00 500,000.00
TOTAL 86,100,000.00
REKAPITULASI AKHIR
2
1.0000 BUAH ENGSEL PINTU
1.0000 Bh
1.5000 H/O
4.6000 H/O
0.4600 H/O
0.0750 H/O
Jumlah Upah
Upah 0,075 x An. F.31.a
1 2 3 4 5 6 7
b. BESI BETON
110.000 Kg Besi beton 25,141.98 2,765,618.03
2.000 Kg Kawat ikat 27,616.98 55,233.96
6.750 Tukang besi 70,000.00 472,500.00
2.250 Kepala tukang 78,750.00 177,187.50
6.750 Pekerja 43,750.00 295,312.50
F.8 945,000.00 2,820,852.00
c. BEKISTING
0.400 M3 Papan kayu Klas II 2,030,000.00 812,000.00
4.000 Kg Paku 27,616.98 110,467.93
5.000 Tukang 70,000.00 350,000.00
0.500 Kepala tukang 78,750.00 39,375.00
2.000 Pekerja 43,750.00 87,500.00
0.100 Mandor 87,500.00 8,750.00
485,625.00 812,000.00 110,467.93
c. BEKISTING
0.400 M3 Papan kayu Klas II 2,030,000.00 812,000.00
4.000 Kg Paku 27,616.98 110,467.93
5.000 Tukang 70,000.00 350,000.00
0.500 Kepala tukang 78,750.00 39,375.00
2.000 Pekerja 43,750.00 87,500.00
0.100 Mandor 87,500.00 8,750.00
485,625.00 812,000.00 110,467.93
1.000 M3 Beton bertulang lebih 2 lantai
( a + b + c ).
1 2 3 4 5 6 7
32 1.000 M2 LANTAI / DINDING PORSELIN 11 x 11 CM
82.000 BH Ubin porselin 11 X 11 Cm 729.32 59,804.57
0.152 Zak Semen 76,179.28 11,579.25
0.010 M3 Pasir pasang 247,339.58 2,473.40
0.200 Kg Semen putih 16,616.98 3,323.40
0.500 Pekerja 43,750.00 21,875.00
1.000 Tukang batu 70,000.00 70,000.00
0.100 Kepala tukang 78,750.00 7,875.00
0.075 Mandor 87,500.00 6,562.50
106,312.50 2,473.40 74,707.21
33 1.000 M2 LANTAI KERAMIK 10 X 20
50.000 Bh Keramik 10 X 20 Cm 1,331.70 66,584.91
0.032 M3 Pasir pasang 247,339.58 7,914.87
0.034 Zak Semen 76,179.28 2,590.10
0.250 Tukang batu 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.500 Pekerja 43,750.00 21,875.00
0.025 Mandor 87,500.00 2,187.50
43,531.25 7,914.87 69,175.01
34 1.000 M2 LANTAI KERAMIK 15 X 15
45.000 Bh Keramik 15 X 15 Cm 13.16 592.21
0.032 M3 Pasir pasang 247,339.58 7,914.87
0.034 Zak Semen 76,179.28 2,590.10
0.250 Tukang batu 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.500 Pekerja 43,750.00 21,875.00
0.025 Mandor 87,500.00 2,187.50
43,531.25 7,914.87 3,182.31
35 1.000 M2 LANTAI KERAMIK 20 X 20
25.000 Bh Keramik 20 X 20 Cm 2,821.27 70,531.74
0.032 M3 Pasir pasang 247,339.58 7,914.87
0.034 Zak Semen 76,179.28 2,590.10
0.250 Tukang batu 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.500 Pekerja 43,750.00 21,875.00
0.025 Mandor 87,500.00 2,187.50
43,531.25 7,914.87 73,121.83
36 1.000 M2 LANTAI KERAMIK 20 X 25
20.000 Bh Keramik 20 X 25 Cm 4,154.25 83,084.91
0.032 M3 Pasir pasang 247,339.58 7,914.87
0.034 Zak Semen 76,179.28 2,590.10
0.250 Tukang batu 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.500 Pekerja 43,750.00 21,875.00
0.025 Mandor 87,500.00 2,187.50
43,531.25 7,914.87 85,675.01
1 2 3 4 5 6 7
37 1.000 M2 LANTAI KERAMIK 30 X 30
11.000 Bh Keramik 30 X 30 Cm 7,552.65 83,079.10
0.032 M3 Pasir pasang 247,339.58 7,914.87
0.034 Zak Semen 76,179.28 2,590.10
0.250 Tukang batu 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.500 Pekerja 43,750.00 21,875.00
0.025 Mandor 87,500.00 2,187.50
43,531.25 7,914.87 85,669.19
38 1.000 M2 LANTAI KERAMIK 40 X 40
7.000 Bh Keramik 40 X 40 Cm 15,676.92 109,738.46
0.032 M3 Pasir pasang 247,339.58 7,914.87
0.034 Zak Semen 76,179.28 2,590.10
0.250 Tukang batu 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.500 Pekerja 43,750.00 21,875.00
0.025 Mandor 87,500.00 2,187.50
43,531.25 7,914.87 112,328.55
39 1.000 M2 LANTAI MOZAIK KM / WC
11.000 Bh Ubin Mozaik 52.65 579.12
0.032 M3 Pasir pasang 247,339.58 7,914.87
0.034 Zak Semen 76,179.28 2,590.10
0.250 Tukang batu 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.500 Pekerja 43,750.00 21,875.00
0.025 Mandor 87,500.00 2,187.50
43,531.25 7,914.87 3,169.21
PEKERJAAN JEMBATAN :
ah 0,075 x An. F.31.a 1.000 M' Pasang pipa GIP dia. 1/2" . . . .
JUMLAH
HARGA
( Rp.)
3,500.00
42,502.68
35,000.00
46,637.50
70,000.00
70,000.00
93,275.00
8,750.00
269,407.49
269,407.49
8
341,394.99
1,109,135.60
1,002,090.76
953,036.84
1,426,380.78
475,460.26
8
1,715,470.43
571,823.48
1,985,956.23
661,985.41
1,010,545.53
101,054.55
974,499.10
97,449.91
8
1,801,074.44
180,107.44
46,119.80
30,713.26
43,688.37
54,024.29
51,479.78
8
38,049.04
105,518.91
1,183,625.96
1,190,554.24
1,079,593.29
8
1,015,523.58
1,221,025.96
3,765,852.00
1,408,092.93
6,394,970.88
1,221,025.96
3,765,852.00
1,408,092.93
6,394,970.88
1,221,025.96
5,022,951.10
1,408,092.93
7,652,069.99
8
183,493.11
120,621.12
54,628.43
124,567.95
137,121.12
8
137,115.31
163,774.67
54,615.33
234,656.23
951,297.32
95,129.73
8
5,936,401.89
4,987,651.89
32,576.75
36,889.25
4,802,209.39
4,802,209.39
8
6,903,223.40
5,954,473.40
6,334,200.00
238,607.40
238,607.40
86,146.28
8
572,316.49
750,119.32
654,468.33
753,521.16
741,558.00
800,616.42
8
150,739.40
117,964.40
74,264.40
103,826.20
135,415.06
8
130,512.25
188,787.16
4,676,854.25
3,728,104.25
50,094.50
75,141.75
111,766.39
8
507,072.90
50,707.29
97,806.58
465,208.21
46,520.82
78,049.80
135,540.27
8
592,722.69
59,272.27
88,113.89
275,670.30
517,810.31
198,902.88
189,737.47
8
64,606.80
155,269.16
151,456.18
3,983,051.91
40,514.27
36,701.29
8
#REF!
1,185,046.46
118,504.65
452,281.15
45,228.12
138,213.49
588,402.41
58,840.24
8
459,138.70
45,913.87
26,727.64
17,738.82
30,490.14
15,280.07
14,478.44
25,071.79
8
179,972.44
54,475.91
25,344.97
34,694.97
30,694.97
15,444.97
34,694.97
27,271.79
4,158,750.00
8
363,275.24
3,092,808.49
322,574.20
302,520.87
344,811.36
359,228.34
8
328,877.39
331,728.34
201,988.70
208,472.08
235,972.08
274,472.08
8
448,299.70
74,716.62
531,397.66
88,566.28
677,146.56
112,857.76
1,223,230.93
203,871.82
1,929,656.54
321,609.42
8
2,728,948.65
454,824.77
4,376,460.97
729,410.16
6,579,044.70
1,096,507.45
49,268.47
94,799.88
2,878,049.82
3,461,809.70
4,079,245.40
4,698,678.81
8
248,887.73
41,481.29
254,504.75
42,417.46
271,199.72
45,199.95
448,689.64
74,781.61
341,249.18
56,874.86
410,259.46
68,376.58
8
94,500.00
9,450.00
94,500.00
9,450.00
24,062.50
2,406.25
78,750.00
7,875.00
61,250.00
659,750.00
Err:509
Err:509
8
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
8
Err:509
Err:509
DAFTAR UPAH TENAGA KERJA DAN HARGA SATUAN MATERIAL / BAHAN
WILAYAH "C"
UPAH UPAH
NO. TENAGA KERJA SAT. TENAGA KERJA NO. TENAGA KERJA SATUAN TENAGA KERJA
( RP. / HARI ) ( RP. / HARI )
1 2 3 4
1 3 4
DAFTAR BAHAN :
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
WILAYAH "D"
UPAH UPAH
NO. TENAGA KERJA SATUAN TENAGA KERJA NO. TENAGA KERJA SATUAN TENAGA KERJA
( RP. / HARI ) ( RP. / HARI )
1 2 3 4
160 Washtavel KIA + Cermin BH 850,000.00 39.40 Err:509 Err:509 Err:509 Err:509
161 Washtavel Aluminium BH 450,000.00 39.40 Err:509 Err:509 Err:509 Err:509
162 Kloset Jongkok INA BH 200,000.00 39.40 Err:509 Err:509 Err:509 Err:509
163 Kloset Duduk INA BH 1,800,000.00 39.40 Err:509 Err:509 Err:509 Err:509
164 Kloset Duduk KIA BH 3,100,000.00 39.40 Err:509 Err:509 Err:509 Err:509
165 Bak Air KM/WC Lapis Porselin BH 750,000.00 39.40 - 750,000.00 75,000.00 825,000.00
Ukuran 80 X 80 X 80 Cm
166 Bak Air KM/WC Batu Tela Biasa BH 600,000.00 39.40 - 600,000.00 60,000.00 660,000.00
Ukuran 80 X 80 X 80 Cm Diplester.
167 Urinoar Porselin BH 300,000.00 39.40 Err:509 Err:509 Err:509 Err:509
168 Pompa Air Sanyo BH - 39.40 Err:509 Err:509 Err:509 Err:509
MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM
KABUPATEN YAPEN WAROPEN
160 Washtavel KIA + Cermin BH 850,000.00 47.31 Err:509 Err:509 Err:509 Err:509
161 Washtavel Aluminium BH 450,000.00 47.31 Err:509 Err:509 Err:509 Err:509
162 Kloset Jongkok INA BH 200,000.00 47.31 Err:509 Err:509 Err:509 Err:509
163 Kloset Duduk INA BH 1,800,000.00 47.31 Err:509 Err:509 Err:509 Err:509
164 Kloset Duduk KIA BH 3,100,000.00 47.31 Err:509 Err:509 Err:509 Err:509
165 Bak Air KM/WC Lapis Porselin BH 750,000.00 47.31 - 750,000.00 75,000.00 825,000.00
Ukuran 80 X 80 X 80 Cm
166 Bak Air KM/WC Batu Tela Biasa BH 600,000.00 47.31 - 600,000.00 60,000.00 660,000.00
Ukuran 80 X 80 X 80 Cm Diplester.
167 Urinoar Porselin BH 300,000.00 47.31 Err:509 Err:509 Err:509 Err:509
168 Pompa Air Sanyo BH - 47.31 Err:509 Err:509 Err:509 Err:509
MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM
KABUPATEN YAPEN WAROPEN
160 Washtavel KIA + Cermin BH 850,000.00 62.20 Err:509 Err:509 Err:509 Err:509
161 Washtavel Aluminium BH 450,000.00 62.20 Err:509 Err:509 Err:509 Err:509
162 Kloset Jongkok INA BH 200,000.00 62.20 Err:509 Err:509 Err:509 Err:509
163 Kloset Duduk INA BH 1,800,000.00 62.20 Err:509 Err:509 Err:509 Err:509
164 Kloset Duduk KIA BH 3,100,000.00 62.20 Err:509 Err:509 Err:509 Err:509
165 Bak Air KM/WC Lapis Porselin BH 750,000.00 62.20 - 750,000.00 75,000.00 825,000.00
Ukuran 80 X 80 X 80 Cm
166 Bak Air KM/WC Batu Tela Biasa BH 600,000.00 62.20 - 600,000.00 60,000.00 660,000.00
Ukuran 80 X 80 X 80 Cm Diplester.
167 Urinoar Porselin BH 300,000.00 62.20 Err:509 Err:509 Err:509 Err:509
168 Pompa Air Sanyo BH - 62.20 Err:509 Err:509 Err:509 Err:509
MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM
KABUPATEN YAPEN WAROPEN
160 Washtavel KIA + Cermin BH 850,000.00 69.30 Err:509 Err:509 Err:509 Err:509
161 Washtavel Aluminium BH 450,000.00 69.30 Err:509 Err:509 Err:509 Err:509
162 Kloset Jongkok INA BH 200,000.00 69.30 Err:509 Err:509 Err:509 Err:509
163 Kloset Duduk INA BH 1,800,000.00 69.30 Err:509 Err:509 Err:509 Err:509
164 Kloset Duduk KIA BH 3,100,000.00 69.30 Err:509 Err:509 Err:509 Err:509
165 Bak Air KM/WC Lapis Porselin BH 750,000.00 69.30 - 750,000.00 75,000.00 825,000.00
Ukuran 80 X 80 X 80 Cm
166 Bak Air KM/WC Batu Tela Biasa BH 600,000.00 69.30 - 600,000.00 60,000.00 660,000.00
Ukuran 80 X 80 X 80 Cm Diplester.
167 Urinoar Porselin BH 300,000.00 69.30 Err:509 Err:509 Err:509 Err:509
168 Pompa Air Sanyo BH - 69.30 Err:509 Err:509 Err:509 Err:509
DAFTAR UPAH TENAGA KERJA DAN HARGA SATUAN MATERIAL / BAHAN
WILAYAH "H"
UPAH UPAH
NO. TENAGA KERJA SATUAN TENAGA KERJA NO. TENAGA KERJA SATUAN TENAGA KERJA
( RP. / HARI ) ( RP. / HARI )
1 2 3 4
71 Cat Dinding / Tembok KG 15,000.00 Laut 480.00 48.00 15,528.00 1,552.80 17,080.80
72 Karbolium KG 25,000.00 Laut 480.00 48.00 25,528.00 2,552.80 28,080.80
73 Teak Oil KG 35,000.00 Laut 480.00 48.00 35,528.00 3,552.80 39,080.80
74 Cat Besi KG 40,000.00 Laut 480.00 48.00 40,528.00 4,052.80 44,580.80
75 Paku Jembatan KG 25,000.00 Laut 440.00 44.00 25,484.00 2,548.40 28,032.40
76 Lampu TL 10 Watt BH 8,625.00 Laut 1,733.33 173.33 10,531.67 1,053.17 11,584.83
77 Lampu TL 20 Watt BH 25,000.00 Laut 2,000.00 200.00 27,200.00 2,720.00 29,920.00
78 Lampu TL 40 Watt BH 75,000.00 Laut 2,400.00 240.00 77,640.00 7,764.00 85,404.00
79 Box Lampu TL 10 Watt BH 35,000.00 Laut 1,733.33 173.33 36,906.67 3,690.67 40,597.33
80 Box Lampu TL 20 Watt BH 47,000.00 Laut 2,000.00 200.00 49,200.00 4,920.00 54,120.00
81 Box Lampu TL 40 Watt BH 60,000.00 Laut 2,400.00 240.00 62,640.00 6,264.00 68,904.00
82 Lampu Pijar 60 Watt BH 10,000.00 Laut 1,200.00 120.00 11,320.00 1,132.00 12,452.00
83 Lampu Baret BH 35,000.00 Laut 2,400.00 240.00 37,640.00 3,764.00 41,404.00
84 Stop Kontak BH 30,000.00 Laut 1,200.00 120.00 31,320.00 3,132.00 34,452.00
85 Sekring Kas 1 Group BH 60,000.00 Laut 1,200.00 120.00 61,320.00 6,132.00 67,452.00
86 Sekring Kas 2 Group BH 85,000.00 Laut 1,200.00 120.00 86,320.00 8,632.00 94,952.00
87 Sekring Kas 3 Group BH 120,000.00 Laut 1,200.00 120.00 121,320.00 12,132.00 133,452.00
88 Kabel NGA M' 7,000.00 Laut 480.00 48.00 7,528.00 752.80 8,280.80
89 Pipa Paralon 1/4 " M' 5,000.00 Laut 1,200.00 120.00 6,320.00 632.00 6,952.00
90 Saklar BH 30,000.00 Laut 1,200.00 120.00 31,320.00 3,132.00 34,452.00
91 Vitting BH 25,000.00 Laut 1,200.00 120.00 26,320.00 2,632.00 28,952.00
92 Isolator BH 1,000.00 Laut 1,200.00 120.00 2,320.00 232.00 2,552.00
93 Instalasi TTK 65,000.00 Laut - - 65,000.00 6,500.00 71,500.00
94 Pipa GIP 1/2" Medium A M' 36,000.00 Laut 582.72 58.27 36,640.99 3,664.10 40,305.09
95 Pipa GIP 3/4 Medium A M' 43,000.00 Laut 699.26 69.93 43,769.19 4,376.92 48,146.11
96 Pipa GIP 1" Medium A M' 59,480.75 Laut 874.07 87.41 60,442.23 6,044.22 66,486.45
97 Pipa GIP 2" Medium A M' 127,634.15 Laut 1,092.60 109.26 128,836.01 12,883.60 141,719.61
98 Pipa GIP 3" Medium A M' 222,666.67 Laut 1,248.68 124.87 224,040.22 22,404.02 246,444.24
99 Pipa GIP 4" Medium A M' 331,333.33 Laut 2,185.18 218.52 333,737.03 33,373.70 367,110.73
100 Pipa GIP 6" Medium A M' 558,333.33 Laut 8,740.74 874.07 567,948.14 56,794.81 624,742.96
101 Pipa GIP 8" Medium A M' 869,166.67 Laut 14,567.90 1,456.79 885,191.36 88,519.14 973,710.49
102 Pipa GIP 1/2" Medium B M' 31,000.00 Laut 582.72 58.27 31,640.99 3,164.10 34,805.09
103 Pipa GIP 3/4 Medium B M' 39,000.00 Laut 699.26 69.93 39,769.19 3,976.92 43,746.11
104 Pipa GIP 1" Medium B M' 42,314.08 Laut 874.07 87.41 43,275.56 4,327.56 47,603.11
105 Pipa GIP 2" Medium B M' 85,800.82 Laut 1,092.60 109.26 87,002.68 8,700.27 95,702.94
106 Pipa GIP 3" Medium B M' 183,666.67 Laut 1,058.20 105.82 184,830.69 18,483.07 203,313.76
107 Pipa GIP 4" Medium B M' 254,500.00 Laut 1,851.85 185.19 256,537.04 25,653.70 282,190.74
108 Pipa GIP 6" Medium B M' 419,166.67 Laut 7,407.41 740.74 427,314.82 42,731.48 470,046.30
109 Pipa GIP 8" Medium B M' - Laut 12,345.68 1,234.57 13,580.25 1,358.02 14,938.27
110 Pipa PVC 1/2 M' 5,833.33 Laut 296.30 29.63 6,159.26 615.93 6,775.18
111 Pipa PVC 3/4 M' 6,666.67 Laut 370.37 37.04 7,074.08 707.41 7,781.49
112 Pipa PVC 1" M' 9,166.67 Laut 493.83 49.38 9,709.88 970.99 10,680.87
113 Pipa PVC 2" M' 14,333.33 Laut 740.74 74.07 15,148.14 1,514.81 16,662.96
114 Pipa PVC 3" M' 21,666.67 Laut 925.93 92.59 22,685.19 2,268.52 24,953.71
115 Pipa PVC 4" M' 30,000.00 Laut 1,481.48 148.15 31,629.63 3,162.96 34,792.59
116 Alat Bantu SET 150,000.00 Laut 4,444.44 444.44 154,888.89 15,488.89 170,377.78
117 Valve GIP Diameter 1" BH - Laut 2,285.71 228.57 2,514.29 251.43 2,765.71
118 Valve GIP Diameter 2" BH - Laut 2,666.67 266.67 2,933.33 293.33 3,226.67
119 Valve GIP Diameter 3" BH 2,500,000.00 Laut 4,800.00 480.00 2,505,280.00 250,528.00 2,755,808.00
120 Valve GIP Diameter 4" BH 3,000,000.00 Laut 8,000.00 800.00 3,008,800.00 300,880.00 3,309,680.00
121 Valve GIP Diameter 6" BH 3,500,000.00 Laut 16,000.00 1,600.00 3,517,600.00 351,760.00 3,869,360.00
122 Valve GIP Diameter 8" BH 4,000,000.00 Laut 32,000.00 3,200.00 4,035,200.00 403,520.00 4,438,720.00
123 Kerikil Sungai Tersaring M3 130,000.00 Laut 50,000.00 20,000.00 200,000.00 20,000.00 220,000.00
124 Motor Greder 100 HP JAM Err:509 - - Err:509 Err:509 Err:509
125 Mesin Gilas 3 (Tiga) Roda 6-8 Ton JAM Err:509 - - Err:509 Err:509 Err:509
126 Truk Tangki Air 115 HP JAM Err:509 - - Err:509 Err:509 Err:509
127 Mesin Penyemprot Aspal 400 L/ 6 HP. JAM Err:509 - - Err:509 Err:509 Err:509
128 Mesin Penyemprot Aspal 1000 L/ 25 HP JAM Err:509 - - Err:509 Err:509 Err:509
129 Mesin Gilas Tandem 6-10 Ton JAM Err:509 - - Err:509 Err:509 Err:509
130 Mesin Gilas Roda Karet 8 -15 T / 95 HP JAM Err:509 - - Err:509 Err:509 Err:509
131 Dump Truk 5 Ton / 145 HP JAM Err:509 - - Err:509 Err:509 Err:509
132 Minyak Bakar LTR Err:509 Laut Err:509 Err:509 Err:509 Err:509 Err:509
133 Aspal KG Err:509 Laut Err:509 Err:509 Err:509 Err:509 Err:509
134 Dump Truk 3,5 T / 115 HP JAM Err:509 Laut - - Err:509 Err:509 Err:509
135 Kawat Duri ( Rp. 75.000 / Roll ) M' 2,500.00 Laut 840.00 84.00 3,424.00 342.40 3,766.40
136 Kawat Nyamuk Besi M2 50,000.00 Laut 200.00 20.00 50,220.00 5,022.00 55,242.00
137 Kawat Nyamuk Plastik M2 25,000.00 Laut 200.00 20.00 25,220.00 2,522.00 27,742.00
138 Kawat Nyamuk Aluminium M2 50,000.00 Laut 200.00 20.00 50,220.00 5,022.00 55,242.00
139 Cat Genteng KG 25,000.00 Laut 480.00 48.00 25,528.00 2,552.80 28,080.80
140 Kaca Louvers 8 Klip ( lengkap tralis ) SET 210,000.00 Laut 4,400.00 440.00 214,840.00 21,484.00 236,324.00
141 Kaca Nako Bening LBR 13,000.00 Laut 540.00 54.00 13,594.00 1,359.40 14,953.40
142 Kaca Nako Rayben LBR 15,000.00 Laut 540.00 54.00 15,594.00 1,559.40 17,153.40
143 Stang Louvers 8 Kilp SET 110,000.00 Laut 1,733.33 173.33 111,906.67 11,190.67 123,097.33
144 Kunci Pintu Yale 2 Slag BH 85,000.00 Laut 1,733.33 173.33 86,906.67 8,690.67 95,597.33
145 Engsel Pintu Ring Nilon BH 20,000.00 Laut 933.34 93.33 21,026.67 2,102.67 23,129.34
146 Engsel Jendela BH 15,000.00 Laut 933.34 93.33 16,026.67 1,602.67 17,629.34
147 Engsel Lemari BH 5,000.00 Laut 933.34 93.33 6,026.67 602.67 6,629.34
148 Grendel Pintu BH 25,000.00 Laut 933.34 93.33 26,026.67 2,602.67 28,629.34
149 Grendel Jendela BH 25,000.00 Laut 933.34 93.33 26,026.67 2,602.67 28,629.34
150 Gembok BH 65,000.00 Laut 933.34 93.33 66,026.67 6,602.67 72,629.34
151 Kait Angin Biasa BH 25,000.00 Laut 933.34 93.33 26,026.67 2,602.67 28,629.34
152 Kait Angin Kancing BH 45,000.00 Laut 933.34 93.33 46,026.67 4,602.67 50,629.34
153 Tarikan Jendela BH 7,500.00 Laut 933.34 93.33 8,526.67 852.67 9,379.34
154 Kran Air Aluminium Besar BH 40,000.00 Laut 1,123.81 112.38 41,236.19 4,123.62 45,359.81
155 Kran Air Kuningan Kecil BH 20,000.00 Laut 986.67 98.67 21,085.33 2,108.53 23,193.87
156 Kran Air Washtavel BH 65,000.00 Laut 986.67 98.67 66,085.33 6,608.53 72,693.87
157 Lampu Sorot 500 Watt BH Err:509 Laut Err:509 Err:509 Err:509 Err:509 Err:509
158 Penyambungan Listrik PLTD LS 1,500,000.00 Laut - - 1,500,000.00 150,000.00 1,650,000.00
159 Penyambungan Air PDAM LS - Laut - - - - -
160 Washtavel KIA BH 360,000.00 Laut 24,000.00 2,400.00 386,400.00 38,640.00 425,040.00
1 2 3 4 5 6 7 8 9 10
161 Washtavel KIA + Cermin BH 850,000.00 Laut 24,000.00 2,400.00 876,400.00 87,640.00 964,040.00
162 Washtavel Aluminium BH 450,000.00 Laut 20,800.00 2,080.00 472,880.00 47,288.00 520,168.00
163 Kloset Jongkok INA BH 200,000.00 Laut 14,000.00 1,400.00 215,400.00 21,540.00 236,940.00
164 Kloset Duduk INA BH 1,800,000.00 Laut 18,000.00 1,800.00 1,819,800.00 181,980.00 2,001,780.00
165 Kloset Duduk KIA BH 3,100,000.00 Laut 18,000.00 1,800.00 3,119,800.00 311,980.00 3,431,780.00
166 Bak Air KM/WC Lapis Porselin BH 750,000.00 Laut - - 750,000.00 75,000.00 825,000.00
Ukuran 80 X 80 X 80 Cm - -
167 Bak Air KM/WC Batu Tela Biasa BH 600,000.00 Laut - - 600,000.00 60,000.00 660,000.00
Ukuran 80 X 80 X 80 Cm Diplester. - -
168 Urinoar Porselin BH 300,000.00 Laut 12,000.00 1,200.00 313,200.00 31,320.00 344,520.00
169 Pompa Air Sanyo BH - Laut 10,000.00 1,000.00 11,000.00 1,100.00 12,100.00
DAFTAR UPAH TENAGA KERJA DAN HARGA SATUAN MATERIAL / BAHAN
WILAYAH "I"
UPAH
NO. TENAGA KERJA SATUAN TENAGA KERJA NO. TENAGA KERJA SATUAN
( RP. / HARI )
1 2 3 4
1 2 3 4 5 6 7 8 9
1 2 3 4 5 6 7 8 9
161 Washtavel KIA + Cermin BH 850,000.00 Laut 34,000.00 3,400.00 887,400.00 88,740.00
162 Washtavel Aluminium BH 450,000.00 Laut 30,800.00 3,080.00 483,880.00 48,388.00
163 Kloset Jongkok INA BH 200,000.00 Laut 19,000.00 1,900.00 220,900.00 22,090.00
164 Kloset Duduk INA BH 1,800,000.00 Laut 23,000.00 2,300.00 1,825,300.00 182,530.00
165 Kloset Duduk KIA BH 3,100,000.00 Laut 23,000.00 2,300.00 3,125,300.00 312,530.00
166 Bak Air KM/WC Lapis Porselin BH 750,000.00 Laut - - 750,000.00 75,000.00
Ukuran 80 X 80 X 80 Cm - -
167 Bak Air KM/WC Batu Tela Biasa BH 600,000.00 Laut - - 600,000.00 60,000.00
Ukuran 80 X 80 X 80 Cm Diplester. - -
168 Urinoar Porselin BH 300,000.00 Laut 16,000.00 1,600.00 317,600.00 31,760.00
169 Pompa Air Sanyo BH - Laut 15,000.00 1,500.00 16,500.00 1,650.00
MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM
KABUPATEN YAPEN WAROPEN
68,625.00
61,000.00
61,000.00
53,375.00
53,375.00
68,625.00
61,000.00
JUMLAH HARGA
( TERMASUK
PAJAK )
( Rp.)
10
122,430.00
104,170.00
17,274.40
195,500.00
230,000.00
230,000.00
207,000.00
230,000.00
195,500.00
195,500.00
342,700.00
480,700.00
549,700.00
4,069.12
8,958.62
5,658.62
1,022.40
1,695.91
1,633.66
408.37
3,833.66
5,067.07
9,191.74
18,616.41
1,322,500.00
3,392,500.00
2,530,000.00
920,000.00
9,900.00
13,974.40
28,274.40
94,966.14
108,126.86
144,466.14
188,466.14
99,375.83
99,375.83
88,270.56
88,270.56
82,770.56
77,342.43
68,175.07
25,799.40
28,274.40
33,774.40
28,274.40
246,884.00
28,274.40
76,344.40
51,000.40
292,294.42
17,886.00
17,886.00
59,686.00
28,274.40
59,686.00
28,274.40
29,000.40
17,824.40
17,824.40
20,024.40
9,574.40
42,750.40
17,455.90
44,822.80
28,322.80
28,322.80
6,938.80
10
17,322.80
28,322.80
39,322.80
44,822.80
28,274.40
12,391.50
30,888.00
86,614.00
41,404.00
55,088.00
70,114.00
12,936.00
42,614.00
34,936.00
67,936.00
95,436.00
133,936.00
8,329.20
7,436.00
34,936.00
29,436.00
3,036.00
71,500.00
40,603.85
48,504.63
66,934.60
142,279.79
247,084.45
368,231.10
629,224.44
981,179.63
35,103.85
44,104.63
48,051.26
96,263.13
203,953.97
283,311.11
474,527.78
22,407.41
6,954.44
8,005.56
10,979.63
17,111.11
25,513.89
35,688.89
173,066.67
4,148.57
4,840.00
2,758,228.00
3,313,713.33
3,877,426.67
4,454,853.33
220,000.00
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
4,250.40
55,338.80
27,838.80
55,338.80
28,322.80
238,744.00
15,255.90
17,455.90
123,904.00
96,404.00
23,532.67
18,032.67
7,032.67
29,032.67
29,032.67
73,032.67
29,032.67
51,032.67
9,782.67
45,763.14
23,597.20
73,097.20
Err:509
1,650,000.00
-
437,140.00
10
976,140.00
532,268.00
242,990.00
2,007,830.00
3,437,830.00
825,000.00
660,000.00
349,360.00
18,150.00
DAFTAR UPAH TENAGA KERJA DAN HARGA SATUAN MATERIAL / BAHAN
WILAYAH "J"
UPAH UPAH
NO. TENAGA KERJA SATUAN TENAGA KERJA NO. TENAGA KERJA SATUAN TENAGA KERJA
( RP. / HARI ) ( RP. / HARI )
1 2 3 4
71 Cat Dinding / Tembok KG 15,000.00 Laut 780.00 78.00 15,858.00 1,585.80 17,443.80
72 Karbolium KG 25,000.00 Laut 780.00 78.00 25,858.00 2,585.80 28,443.80
73 Teak Oil KG 35,000.00 Laut 780.00 78.00 35,858.00 3,585.80 39,443.80
74 Cat Besi KG 40,000.00 Laut 780.00 78.00 40,858.00 4,085.80 44,943.80
75 Paku Jembatan KG 25,000.00 Laut 740.00 74.00 25,814.00 2,581.40 28,395.40
76 Lampu TL 10 Watt BH 8,625.00 Laut 2,733.33 273.33 11,631.67 1,163.17 12,794.83
77 Lampu TL 20 Watt BH 25,000.00 Laut 3,200.00 320.00 28,520.00 2,852.00 31,372.00
78 Lampu TL 40 Watt BH 75,000.00 Laut 3,900.00 390.00 79,290.00 7,929.00 87,219.00
79 Box Lampu TL 10 Watt BH 35,000.00 Laut 2,733.33 273.33 38,006.67 3,800.67 41,807.33
80 Box Lampu TL 20 Watt BH 47,000.00 Laut 3,200.00 320.00 50,520.00 5,052.00 55,572.00
81 Box Lampu TL 40 Watt BH 60,000.00 Laut 3,900.00 390.00 64,290.00 6,429.00 70,719.00
82 Lampu Pijar 60 Watt BH 10,000.00 Laut 1,800.00 180.00 11,980.00 1,198.00 13,178.00
83 Lampu Baret BH 35,000.00 Laut 3,900.00 390.00 39,290.00 3,929.00 43,219.00
84 Stop Kontak BH 30,000.00 Laut 1,800.00 180.00 31,980.00 3,198.00 35,178.00
85 Sekring Kas 1 Group BH 60,000.00 Laut 1,800.00 180.00 61,980.00 6,198.00 68,178.00
86 Sekring Kas 2 Group BH 85,000.00 Laut 1,800.00 180.00 86,980.00 8,698.00 95,678.00
87 Sekring Kas 3 Group BH 120,000.00 Laut 1,800.00 180.00 121,980.00 12,198.00 134,178.00
88 Kabel NGA M' 7,000.00 Laut 540.00 54.00 7,594.00 759.40 8,353.40
89 Pipa Paralon 1/4 " M' 5,000.00 Laut 1,800.00 180.00 6,980.00 698.00 7,678.00
90 Saklar BH 30,000.00 Laut 1,800.00 180.00 31,980.00 3,198.00 35,178.00
91 Vitting BH 25,000.00 Laut 1,800.00 180.00 26,980.00 2,698.00 29,678.00
92 Isolator BH 1,000.00 Laut 1,800.00 180.00 2,980.00 298.00 3,278.00
93 Instalasi TTK 65,000.00 Laut - - 65,000.00 6,500.00 71,500.00
94 Pipa GIP 1/2" Medium A M' 36,000.00 Laut 953.09 95.31 37,048.40 3,704.84 40,753.24
95 Pipa GIP 3/4 Medium A M' 43,000.00 Laut 1,143.71 114.37 44,258.08 4,425.81 48,683.89
96 Pipa GIP 1" Medium A M' 59,480.75 Laut 1,429.63 142.96 61,053.34 6,105.33 67,158.67
97 Pipa GIP 2" Medium A M' 127,634.15 Laut 1,787.04 178.70 129,599.89 12,959.99 142,559.88
98 Pipa GIP 3" Medium A M' 222,666.67 Laut 2,042.33 204.23 224,913.24 22,491.32 247,404.56
99 Pipa GIP 4" Medium A M' 331,333.33 Laut 3,574.07 357.41 335,264.81 33,526.48 368,791.29
100 Pipa GIP 6" Medium A M' 558,333.33 Laut 14,296.29 1,429.63 574,059.25 57,405.93 631,465.18
101 Pipa GIP 8" Medium A M' 869,166.67 Laut 23,827.16 2,382.72 895,376.54 89,537.65 984,914.20
102 Pipa GIP 1/2" Medium B M' 31,000.00 Laut 953.09 95.31 32,048.40 3,204.84 35,253.24
103 Pipa GIP 3/4 Medium B M' 39,000.00 Laut 1,143.71 114.37 40,258.08 4,025.81 44,283.89
104 Pipa GIP 1" Medium B M' 42,314.08 Laut 1,429.63 142.96 43,886.67 4,388.67 48,275.34
105 Pipa GIP 2" Medium B M' 85,800.82 Laut 1,787.04 178.70 87,766.56 8,776.66 96,543.22
106 Pipa GIP 3" Medium B M' 183,666.67 Laut 1,851.85 185.19 185,703.71 18,570.37 204,274.08
107 Pipa GIP 4" Medium B M' 254,500.00 Laut 3,240.74 324.07 258,064.81 25,806.48 283,871.30
108 Pipa GIP 6" Medium B M' 419,166.67 Laut 12,962.96 1,296.30 433,425.93 43,342.59 476,768.52
109 Pipa GIP 8" Medium B M' - Laut 21,604.94 2,160.49 23,765.43 2,376.54 26,141.98
110 Pipa PVC 1/2 M' 5,833.33 Laut 518.52 51.85 6,403.70 640.37 7,044.07
111 Pipa PVC 3/4 M' 6,666.67 Laut 648.15 64.81 7,379.63 737.96 8,117.60
112 Pipa PVC 1" M' 9,166.67 Laut 864.20 86.42 10,117.29 1,011.73 11,129.02
113 Pipa PVC 2" M' 14,333.33 Laut 1,296.30 129.63 15,759.26 1,575.93 17,335.18
114 Pipa PVC 3" M' 21,666.67 Laut 1,620.37 162.04 23,449.08 2,344.91 25,793.99
115 Pipa PVC 4" M' 30,000.00 Laut 2,592.59 259.26 32,851.85 3,285.19 36,137.04
116 Alat Bantu SET 150,000.00 Laut 7,777.78 777.78 158,555.56 15,855.56 174,411.11
117 Valve GIP Diameter 1" BH - Laut 4,000.00 400.00 4,400.00 440.00 4,840.00
118 Valve GIP Diameter 2" BH - Laut 4,666.67 466.67 5,133.33 513.33 5,646.67
119 Valve GIP Diameter 3" BH 2,500,000.00 Laut 7,800.00 780.00 2,508,580.00 250,858.00 2,759,438.00
120 Valve GIP Diameter 4" BH 3,000,000.00 Laut 13,000.00 1,300.00 3,014,300.00 301,430.00 3,315,730.00
121 Valve GIP Diameter 6" BH 3,500,000.00 Laut 26,000.00 2,600.00 3,528,600.00 352,860.00 3,881,460.00
122 Valve GIP Diameter 8" BH 4,000,000.00 Laut 52,000.00 5,200.00 4,057,200.00 405,720.00 4,462,920.00
123 Kerikil Sungai Tersaring M3 130,000.00 Laut 50,000.00 20,000.00 200,000.00 20,000.00 220,000.00
124 Motor Greder 100 HP JAM Err:509 - - Err:509 Err:509 Err:509
125 Mesin Gilas 3 (Tiga) Roda 6-8 Ton JAM Err:509 - - Err:509 Err:509 Err:509
126 Truk Tangki Air 115 HP JAM Err:509 - - Err:509 Err:509 Err:509
127 Mesin Penyemprot Aspal 400 L/ 6 HP. JAM Err:509 - - Err:509 Err:509 Err:509
128 Mesin Penyemprot Aspal 1000 L/ 25 HP JAM Err:509 - - Err:509 Err:509 Err:509
129 Mesin Gilas Tandem 6-10 Ton JAM Err:509 - - Err:509 Err:509 Err:509
130 Mesin Gilas Roda Karet 8 -15 T / 95 HP JAM Err:509 - - Err:509 Err:509 Err:509
131 Dump Truk 5 Ton / 145 HP JAM Err:509 - - Err:509 Err:509 Err:509
132 Minyak Bakar LTR Err:509 Laut Err:509 Err:509 Err:509 Err:509 Err:509
133 Aspal KG Err:509 Laut Err:509 Err:509 Err:509 Err:509 Err:509
134 Dump Truk 3,5 T / 115 HP JAM Err:509 Laut - - Err:509 Err:509 Err:509
135 Kawat Duri ( Rp. 75.000 / Roll ) M' 2,500.00 Laut 1,440.00 144.00 4,084.00 408.40 4,492.40
136 Kawat Nyamuk Besi M2 50,000.00 Laut 320.00 32.00 50,352.00 5,035.20 55,387.20
137 Kawat Nyamuk Plastik M2 25,000.00 Laut 320.00 32.00 25,352.00 2,535.20 27,887.20
138 Kawat Nyamuk Aluminium M2 50,000.00 Laut 320.00 32.00 50,352.00 5,035.20 55,387.20
139 Cat Genteng KG 25,000.00 Laut 780.00 78.00 25,858.00 2,585.80 28,443.80
140 Kaca Louvers 8 Klip ( lengkap tralis ) SET 210,000.00 Laut 7,400.00 740.00 218,140.00 21,814.00 239,954.00
141 Kaca Nako Bening LBR 13,000.00 Laut 915.00 91.50 14,006.50 1,400.65 15,407.15
142 Kaca Nako Rayben LBR 15,000.00 Laut 915.00 91.50 16,006.50 1,600.65 17,607.15
143 Stang Louvers 8 Kilp SET 110,000.00 Laut 2,733.33 273.33 113,006.67 11,300.67 124,307.33
144 Kunci Pintu Yale 2 Slag BH 85,000.00 Laut 2,733.33 273.33 88,006.67 8,800.67 96,807.33
145 Engsel Pintu Ring Nilon BH 20,000.00 Laut 1,433.34 143.33 21,576.67 2,157.67 23,734.34
146 Engsel Jendela BH 15,000.00 Laut 1,433.34 143.33 16,576.67 1,657.67 18,234.34
147 Engsel Lemari BH 5,000.00 Laut 1,433.34 143.33 6,576.67 657.67 7,234.34
148 Grendel Pintu BH 25,000.00 Laut 1,433.34 143.33 26,576.67 2,657.67 29,234.34
149 Grendel Jendela BH 25,000.00 Laut 1,433.34 143.33 26,576.67 2,657.67 29,234.34
150 Gembok BH 65,000.00 Laut 1,433.34 143.33 66,576.67 6,657.67 73,234.34
151 Kait Angin Biasa BH 25,000.00 Laut 1,433.34 143.33 26,576.67 2,657.67 29,234.34
152 Kait Angin Kancing BH 45,000.00 Laut 1,433.34 143.33 46,576.67 4,657.67 51,234.34
153 Tarikan Jendela BH 7,500.00 Laut 1,433.34 143.33 9,076.67 907.67 9,984.34
154 Kran Air Aluminium Besar BH 40,000.00 Laut 1,623.81 162.38 41,786.19 4,178.62 45,964.81
155 Kran Air Kuningan Kecil BH 20,000.00 Laut 1,486.67 148.67 21,635.33 2,163.53 23,798.87
156 Kran Air Washtavel BH 65,000.00 Laut 1,486.67 148.67 66,635.33 6,663.53 73,298.87
157 Lampu Sorot 500 Watt BH Err:509 Laut Err:509 Err:509 Err:509 Err:509 Err:509
158 Penyambungan Listrik PLTD LS 1,500,000.00 Laut - - 1,500,000.00 150,000.00 1,650,000.00
159 Penyambungan Air PDAM LS - Laut - - - - -
160 Washtavel KIA BH 360,000.00 Laut 39,000.00 3,900.00 402,900.00 40,290.00 443,190.00
1 2 3 4 5 6 7 8 9 10
161 Washtavel KIA + Cermin BH 850,000.00 Laut 39,000.00 3,900.00 892,900.00 89,290.00 982,190.00
162 Washtavel Aluminium BH 450,000.00 Laut 35,800.00 3,580.00 489,380.00 48,938.00 538,318.00
163 Kloset Jongkok INA BH 200,000.00 Laut 21,500.00 2,150.00 223,650.00 22,365.00 246,015.00
164 Kloset Duduk INA BH 1,800,000.00 Laut 25,500.00 2,550.00 1,828,050.00 182,805.00 2,010,855.00
165 Kloset Duduk KIA BH 3,100,000.00 Laut 25,500.00 2,550.00 3,128,050.00 312,805.00 3,440,855.00
166 Bak Air KM/WC Lapis Porselin BH 750,000.00 Laut - - 750,000.00 75,000.00 825,000.00
Ukuran 80 X 80 X 80 Cm - -
167 Bak Air KM/WC Batu Tela Biasa BH 600,000.00 Laut - - 600,000.00 60,000.00 660,000.00
Ukuran 80 X 80 X 80 Cm Diplester. - -
168 Urinoar Porselin BH 300,000.00 Laut 18,000.00 1,800.00 319,800.00 31,980.00 351,780.00
169 Pompa Air Sanyo BH - Laut 17,500.00 1,750.00 19,250.00 1,925.00 21,175.00
DAFTAR UPAH TENAGA KERJA DAN HARGA SATUAN MATERIAL / BAHAN
WILAYAH "K"
UPAH UPAH
NO. TENAGA KERJA SATUAN TENAGA KERJA NO. TENAGA KERJA SATUAN TENAGA KERJA
( RP. / HARI ) ( RP. / HARI )
1 2 3 4
71 Cat Dinding / Tembok KG 15,000.00 Laut 880.00 88.00 15,968.00 1,596.80 17,564.80
72 Karbolium KG 25,000.00 Laut 880.00 88.00 25,968.00 2,596.80 28,564.80
73 Teak Oil KG 35,000.00 Laut 880.00 88.00 35,968.00 3,596.80 39,564.80
74 Cat Besi KG 40,000.00 Laut 880.00 88.00 40,968.00 4,096.80 45,064.80
75 Paku Jembatan KG 25,000.00 Laut 840.00 84.00 25,924.00 2,592.40 28,516.40
76 Lampu TL 10 Watt BH 8,625.00 Laut 3,066.67 306.67 11,998.33 1,199.83 13,198.17
77 Lampu TL 20 Watt BH 25,000.00 Laut 3,600.00 360.00 28,960.00 2,896.00 31,856.00
78 Lampu TL 40 Watt BH 75,000.00 Laut 4,400.00 440.00 79,840.00 7,984.00 87,824.00
79 Box Lampu TL 10 Watt BH 35,000.00 Laut 3,066.67 306.67 38,373.33 3,837.33 42,210.67
80 Box Lampu TL 20 Watt BH 47,000.00 Laut 3,600.00 360.00 50,960.00 5,096.00 56,056.00
81 Box Lampu TL 40 Watt BH 60,000.00 Laut 4,400.00 440.00 64,840.00 6,484.00 71,324.00
82 Lampu Pijar 60 Watt BH 10,000.00 Laut 2,000.00 200.00 12,200.00 1,220.00 13,420.00
83 Lampu Baret BH 35,000.00 Laut 4,400.00 440.00 39,840.00 3,984.00 43,824.00
84 Stop Kontak BH 30,000.00 Laut 2,000.00 200.00 32,200.00 3,220.00 35,420.00
85 Sekring Kas 1 Group BH 60,000.00 Laut 2,000.00 200.00 62,200.00 6,220.00 68,420.00
86 Sekring Kas 2 Group BH 85,000.00 Laut 2,000.00 200.00 87,200.00 8,720.00 95,920.00
87 Sekring Kas 3 Group BH 120,000.00 Laut 2,000.00 200.00 122,200.00 12,220.00 134,420.00
88 Kabel NGA M' 7,000.00 Laut 560.00 56.00 7,616.00 761.60 8,377.60
89 Pipa Paralon 1/4 " M' 5,000.00 Laut 2,000.00 200.00 7,200.00 720.00 7,920.00
90 Saklar BH 30,000.00 Laut 2,000.00 200.00 32,200.00 3,220.00 35,420.00
91 Vitting BH 25,000.00 Laut 2,000.00 200.00 27,200.00 2,720.00 29,920.00
92 Isolator BH 1,000.00 Laut 2,000.00 200.00 3,200.00 320.00 3,520.00
93 Instalasi TTK 65,000.00 Laut - - 65,000.00 6,500.00 71,500.00
94 Pipa GIP 1/2" Medium A M' 36,000.00 Laut 1,076.54 107.65 37,184.20 3,718.42 40,902.62
95 Pipa GIP 3/4 Medium A M' 43,000.00 Laut 1,291.86 129.19 44,421.04 4,442.10 48,863.14
96 Pipa GIP 1" Medium A M' 59,480.75 Laut 1,614.81 161.48 61,257.04 6,125.70 67,382.75
97 Pipa GIP 2" Medium A M' 127,634.15 Laut 2,018.52 201.85 129,854.52 12,985.45 142,839.98
98 Pipa GIP 3" Medium A M' 222,666.67 Laut 2,306.88 230.69 225,204.24 22,520.42 247,724.66
99 Pipa GIP 4" Medium A M' 331,333.33 Laut 4,037.03 403.70 335,774.07 33,577.41 369,351.47
100 Pipa GIP 6" Medium A M' 558,333.33 Laut 16,148.14 1,614.81 576,096.29 57,609.63 633,705.92
101 Pipa GIP 8" Medium A M' 869,166.67 Laut 26,913.58 2,691.36 898,771.61 89,877.16 988,648.77
102 Pipa GIP 1/2" Medium B M' 31,000.00 Laut 1,076.54 107.65 32,184.20 3,218.42 35,402.62
103 Pipa GIP 3/4 Medium B M' 39,000.00 Laut 1,291.86 129.19 40,421.04 4,042.10 44,463.14
104 Pipa GIP 1" Medium B M' 42,314.08 Laut 1,614.81 161.48 44,090.37 4,409.04 48,499.41
105 Pipa GIP 2" Medium B M' 85,800.82 Laut 2,018.52 201.85 88,021.19 8,802.12 96,823.31
106 Pipa GIP 3" Medium B M' 183,666.67 Laut 2,116.40 211.64 185,994.71 18,599.47 204,594.18
107 Pipa GIP 4" Medium B M' 254,500.00 Laut 3,703.70 370.37 258,574.07 25,857.41 284,431.48
108 Pipa GIP 6" Medium B M' 419,166.67 Laut 14,814.81 1,481.48 435,462.97 43,546.30 479,009.26
109 Pipa GIP 8" Medium B M' - Laut 24,691.36 2,469.14 27,160.49 2,716.05 29,876.54
110 Pipa PVC 1/2 M' 5,833.33 Laut 592.59 59.26 6,485.18 648.52 7,133.70
111 Pipa PVC 3/4 M' 6,666.67 Laut 740.74 74.07 7,481.48 748.15 8,229.63
112 Pipa PVC 1" M' 9,166.67 Laut 987.65 98.77 10,253.09 1,025.31 11,278.40
113 Pipa PVC 2" M' 14,333.33 Laut 1,481.48 148.15 15,962.96 1,596.30 17,559.26
114 Pipa PVC 3" M' 21,666.67 Laut 1,851.85 185.19 23,703.71 2,370.37 26,074.08
115 Pipa PVC 4" M' 30,000.00 Laut 2,962.96 296.30 33,259.26 3,325.93 36,585.19
116 Alat Bantu SET 150,000.00 Laut 8,888.89 888.89 159,777.78 15,977.78 175,755.56
117 Valve GIP Diameter 1" BH - Laut 4,571.43 457.14 5,028.57 502.86 5,531.43
118 Valve GIP Diameter 2" BH - Laut 5,333.33 533.33 5,866.67 586.67 6,453.33
119 Valve GIP Diameter 3" BH 2,500,000.00 Laut 8,800.00 880.00 2,509,680.00 250,968.00 2,760,648.00
120 Valve GIP Diameter 4" BH 3,000,000.00 Laut 14,666.66 1,466.67 3,016,133.33 301,613.33 3,317,746.66
121 Valve GIP Diameter 6" BH 3,500,000.00 Laut 29,333.34 2,933.33 3,532,266.67 353,226.67 3,885,493.34
122 Valve GIP Diameter 8" BH 4,000,000.00 Laut 58,666.66 5,866.67 4,064,533.33 406,453.33 4,470,986.66
123 Kerikil Sungai Tersaring M3 130,000.00 Laut 50,000.00 20,000.00 200,000.00 20,000.00 220,000.00
124 Motor Greder 100 HP JAM Err:509 - - Err:509 Err:509 Err:509
125 Mesin Gilas 3 (Tiga) Roda 6-8 Ton JAM Err:509 - - Err:509 Err:509 Err:509
126 Truk Tangki Air 115 HP JAM Err:509 - - Err:509 Err:509 Err:509
127 Mesin Penyemprot Aspal 400 L/ 6 HP. JAM Err:509 - - Err:509 Err:509 Err:509
128 Mesin Penyemprot Aspal 1000 L/ 25 HP JAM Err:509 - - Err:509 Err:509 Err:509
129 Mesin Gilas Tandem 6-10 Ton JAM Err:509 - - Err:509 Err:509 Err:509
130 Mesin Gilas Roda Karet 8 -15 T / 95 HP JAM Err:509 - - Err:509 Err:509 Err:509
131 Dump Truk 5 Ton / 145 HP JAM Err:509 - - Err:509 Err:509 Err:509
132 Minyak Bakar LTR Err:509 Laut Err:509 Err:509 Err:509 Err:509 Err:509
133 Aspal KG Err:509 Laut Err:509 Err:509 Err:509 Err:509 Err:509
134 Dump Truk 3,5 T / 115 HP JAM Err:509 Laut - - Err:509 Err:509 Err:509
135 Kawat Duri ( Rp. 75.000 / Roll ) M' 2,500.00 Laut 1,640.00 164.00 4,304.00 430.40 4,734.40
136 Kawat Nyamuk Besi M2 50,000.00 Laut 360.00 36.00 50,396.00 5,039.60 55,435.60
137 Kawat Nyamuk Plastik M2 25,000.00 Laut 360.00 36.00 25,396.00 2,539.60 27,935.60
138 Kawat Nyamuk Aluminium M2 50,000.00 Laut 360.00 36.00 50,396.00 5,039.60 55,435.60
139 Cat Genteng KG 25,000.00 Laut 880.00 88.00 25,968.00 2,596.80 28,564.80
140 Kaca Louvers 8 Klip ( lengkap tralis ) SET 210,000.00 Laut 8,400.00 840.00 219,240.00 21,924.00 241,164.00
141 Kaca Nako Bening LBR 13,000.00 Laut 1,040.00 104.00 14,144.00 1,414.40 15,558.40
142 Kaca Nako Rayben LBR 15,000.00 Laut 1,040.00 104.00 16,144.00 1,614.40 17,758.40
143 Stang Louvers 8 Kilp SET 110,000.00 Laut 3,066.67 306.67 113,373.33 11,337.33 124,710.67
144 Kunci Pintu Yale 2 Slag BH 85,000.00 Laut 3,066.67 306.67 88,373.33 8,837.33 97,210.67
145 Engsel Pintu Ring Nilon BH 20,000.00 Laut 1,600.00 160.00 21,760.00 2,176.00 23,936.00
146 Engsel Jendela BH 15,000.00 Laut 1,600.00 160.00 16,760.00 1,676.00 18,436.00
147 Engsel Lemari BH 5,000.00 Laut 1,600.00 160.00 6,760.00 676.00 7,436.00
148 Grendel Pintu BH 25,000.00 Laut 1,600.00 160.00 26,760.00 2,676.00 29,436.00
149 Grendel Jendela BH 25,000.00 Laut 1,600.00 160.00 26,760.00 2,676.00 29,436.00
150 Gembok BH 65,000.00 Laut 1,600.00 160.00 66,760.00 6,676.00 73,436.00
151 Kait Angin Biasa BH 25,000.00 Laut 1,600.00 160.00 26,760.00 2,676.00 29,436.00
152 Kait Angin Kancing BH 45,000.00 Laut 1,600.00 160.00 46,760.00 4,676.00 51,436.00
153 Tarikan Jendela BH 7,500.00 Laut 1,600.00 160.00 9,260.00 926.00 10,186.00
154 Kran Air Aluminium Besar BH 40,000.00 Laut 1,790.47 179.05 41,969.52 4,196.95 46,166.47
155 Kran Air Kuningan Kecil BH 20,000.00 Laut 1,653.33 165.33 21,818.67 2,181.87 24,000.53
156 Kran Air Washtavel BH 65,000.00 Laut 1,653.33 165.33 66,818.67 6,681.87 73,500.53
157 Lampu Sorot 500 Watt BH Err:509 Laut Err:509 Err:509 Err:509 Err:509 Err:509
158 Penyambungan Listrik PLTD LS 1,500,000.00 Laut - - 1,500,000.00 150,000.00 1,650,000.00
159 Penyambungan Air PDAM LS - Laut - - - - -
160 Washtavel KIA BH 360,000.00 Laut 44,000.00 4,400.00 408,400.00 40,840.00 449,240.00
1 2 3 4 5 6 7 8 9 10
161 Washtavel KIA + Cermin BH 850,000.00 Laut 44,000.00 4,400.00 898,400.00 89,840.00 988,240.00
162 Washtavel Aluminium BH 450,000.00 Laut 40,800.00 4,080.00 494,880.00 49,488.00 544,368.00
163 Kloset Jongkok INA BH 200,000.00 Laut 24,000.00 2,400.00 226,400.00 22,640.00 249,040.00
164 Kloset Duduk INA BH 1,800,000.00 Laut 28,000.00 2,800.00 1,830,800.00 183,080.00 2,013,880.00
165 Kloset Duduk KIA BH 3,100,000.00 Laut 28,000.00 2,800.00 3,130,800.00 313,080.00 3,443,880.00
166 Bak Air KM/WC Lapis Porselin BH 750,000.00 Laut - - 750,000.00 75,000.00 825,000.00
Ukuran 80 X 80 X 80 Cm - -
167 Bak Air KM/WC Batu Tela Biasa BH 600,000.00 Laut - - 600,000.00 60,000.00 660,000.00
Ukuran 80 X 80 X 80 Cm Diplester. - -
168 Urinoar Porselin BH 300,000.00 Laut 20,000.00 2,000.00 322,000.00 32,200.00 354,200.00
169 Pompa Air Sanyo BH - Laut 20,000.00 2,000.00 22,000.00 2,200.00 24,200.00
MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM
KABUPATEN YAPEN WAROPEN
71 Cat Dinding / Tembok KG 15,000.00 Laut 1,080.00 108.00 16,188.00 1,618.80 17,806.80
72 Karbolium KG 25,000.00 Laut 1,080.00 108.00 26,188.00 2,618.80 28,806.80
73 Teak Oil KG 35,000.00 Laut 1,080.00 108.00 36,188.00 3,618.80 39,806.80
74 Cat Besi KG 40,000.00 Laut 1,080.00 108.00 41,188.00 4,118.80 45,306.80
75 Paku Jembatan KG 25,000.00 Laut 1,040.00 104.00 26,144.00 2,614.40 28,758.40
76 Lampu TL 10 Watt BH 8,625.00 Laut 3,733.33 373.33 12,731.67 1,273.17 14,004.83
77 Lampu TL 20 Watt BH 25,000.00 Laut 4,400.00 440.00 29,840.00 2,984.00 32,824.00
78 Lampu TL 40 Watt BH 75,000.00 Laut 5,400.00 540.00 80,940.00 8,094.00 89,034.00
79 Box Lampu TL 10 Watt BH 35,000.00 Laut 3,733.33 373.33 39,106.67 3,910.67 43,017.33
80 Box Lampu TL 20 Watt BH 47,000.00 Laut 4,400.00 440.00 51,840.00 5,184.00 57,024.00
81 Box Lampu TL 40 Watt BH 60,000.00 Laut 5,400.00 540.00 65,940.00 6,594.00 72,534.00
82 Lampu Pijar 60 Watt BH 10,000.00 Laut 2,400.00 240.00 12,640.00 1,264.00 13,904.00
83 Lampu Baret BH 35,000.00 Laut 5,400.00 540.00 40,940.00 4,094.00 45,034.00
84 Stop Kontak BH 30,000.00 Laut 2,400.00 240.00 32,640.00 3,264.00 35,904.00
85 Sekring Kas 1 Group BH 60,000.00 Laut 2,400.00 240.00 62,640.00 6,264.00 68,904.00
86 Sekring Kas 2 Group BH 85,000.00 Laut 2,400.00 240.00 87,640.00 8,764.00 96,404.00
87 Sekring Kas 3 Group BH 120,000.00 Laut 2,400.00 240.00 122,640.00 12,264.00 134,904.00
88 Kabel NGA M' 7,000.00 Laut 600.00 60.00 7,660.00 766.00 8,426.00
89 Pipa Paralon 1/4 " M' 5,000.00 Laut 2,400.00 240.00 7,640.00 764.00 8,404.00
90 Saklar BH 30,000.00 Laut 2,400.00 240.00 32,640.00 3,264.00 35,904.00
91 Vitting BH 25,000.00 Laut 2,400.00 240.00 27,640.00 2,764.00 30,404.00
92 Isolator BH 1,000.00 Laut 2,400.00 240.00 3,640.00 364.00 4,004.00
93 Instalasi TTK 65,000.00 Laut - - 65,000.00 6,500.00 71,500.00
94 Pipa GIP 1/2" Medium A M' 36,000.00 Laut 1,323.46 132.35 37,455.80 3,745.58 41,201.38
95 Pipa GIP 3/4 Medium A M' 43,000.00 Laut 1,588.15 158.82 44,746.97 4,474.70 49,221.66
96 Pipa GIP 1" Medium A M' 59,480.75 Laut 1,985.18 198.52 61,664.45 6,166.45 67,830.90
97 Pipa GIP 2" Medium A M' 127,634.15 Laut 2,481.48 248.15 130,363.78 13,036.38 143,400.16
98 Pipa GIP 3" Medium A M' 222,666.67 Laut 2,835.98 283.60 225,786.25 22,578.63 248,364.88
99 Pipa GIP 4" Medium A M' 331,333.33 Laut 4,962.96 496.30 336,792.59 33,679.26 370,471.84
100 Pipa GIP 6" Medium A M' 558,333.33 Laut 19,851.85 1,985.18 580,170.36 58,017.04 638,187.40
101 Pipa GIP 8" Medium A M' 869,166.67 Laut 33,086.42 3,308.64 905,561.73 90,556.17 996,117.90
102 Pipa GIP 1/2" Medium B M' 31,000.00 Laut 1,323.46 132.35 32,455.80 3,245.58 35,701.38
103 Pipa GIP 3/4 Medium B M' 39,000.00 Laut 1,588.15 158.82 40,746.97 4,074.70 44,821.66
104 Pipa GIP 1" Medium B M' 42,314.08 Laut 1,985.18 198.52 44,497.78 4,449.78 48,947.56
105 Pipa GIP 2" Medium B M' 85,800.82 Laut 2,481.48 248.15 88,530.45 8,853.05 97,383.50
106 Pipa GIP 3" Medium B M' 183,666.67 Laut 2,645.50 264.55 186,576.72 18,657.67 205,234.40
107 Pipa GIP 4" Medium B M' 254,500.00 Laut 4,629.63 462.96 259,592.59 25,959.26 285,551.85
108 Pipa GIP 6" Medium B M' 419,166.67 Laut 18,518.52 1,851.85 439,537.04 43,953.70 483,490.74
109 Pipa GIP 8" Medium B M' - Laut 30,864.20 3,086.42 33,950.62 3,395.06 37,345.68
110 Pipa PVC 1/2 M' 5,833.33 Laut 740.74 74.07 6,648.14 664.81 7,312.96
111 Pipa PVC 3/4 M' 6,666.67 Laut 925.93 92.59 7,685.19 768.52 8,453.71
112 Pipa PVC 1" M' 9,166.67 Laut 1,234.57 123.46 10,524.69 1,052.47 11,577.16
113 Pipa PVC 2" M' 14,333.33 Laut 1,851.85 185.19 16,370.37 1,637.04 18,007.40
114 Pipa PVC 3" M' 21,666.67 Laut 2,314.81 231.48 24,212.97 2,421.30 26,634.26
115 Pipa PVC 4" M' 30,000.00 Laut 3,703.70 370.37 34,074.07 3,407.41 37,481.48
116 Alat Bantu SET 150,000.00 Laut 11,111.11 1,111.11 162,222.22 16,222.22 178,444.44
117 Valve GIP Diameter 1" BH - Laut 5,714.29 571.43 6,285.71 628.57 6,914.29
118 Valve GIP Diameter 2" BH - Laut 6,666.67 666.67 7,333.33 733.33 8,066.67
119 Valve GIP Diameter 3" BH 2,500,000.00 Laut 10,800.00 1,080.00 2,511,880.00 251,188.00 2,763,068.00
120 Valve GIP Diameter 4" BH 3,000,000.00 Laut 18,000.00 1,800.00 3,019,800.00 301,980.00 3,321,780.00
121 Valve GIP Diameter 6" BH 3,500,000.00 Laut 36,000.00 3,600.00 3,539,600.00 353,960.00 3,893,560.00
122 Valve GIP Diameter 8" BH 4,000,000.00 Laut 72,000.00 7,200.00 4,079,200.00 407,920.00 4,487,120.00
123 Kerikil Sungai Tersaring M3 130,000.00 Laut 50,000.00 20,000.00 200,000.00 20,000.00 220,000.00
124 Motor Greder 100 HP JAM Err:509 - - Err:509 Err:509 Err:509
125 Mesin Gilas 3 (Tiga) Roda 6-8 Ton JAM Err:509 - - Err:509 Err:509 Err:509
126 Truk Tangki Air 115 HP JAM Err:509 - - Err:509 Err:509 Err:509
127 Mesin Penyemprot Aspal 400 L/ 6 HP. JAM Err:509 - - Err:509 Err:509 Err:509
128 Mesin Penyemprot Aspal 1000 L/ 25 HP JAM Err:509 - - Err:509 Err:509 Err:509
129 Mesin Gilas Tandem 6-10 Ton JAM Err:509 - - Err:509 Err:509 Err:509
130 Mesin Gilas Roda Karet 8 -15 T / 95 HP JAM Err:509 - - Err:509 Err:509 Err:509
131 Dump Truk 5 Ton / 145 HP JAM Err:509 - - Err:509 Err:509 Err:509
132 Minyak Bakar LTR Err:509 Laut Err:509 Err:509 Err:509 Err:509 Err:509
133 Aspal KG Err:509 Laut Err:509 Err:509 Err:509 Err:509 Err:509
134 Dump Truk 3,5 T / 115 HP JAM Err:509 Laut - - Err:509 Err:509 Err:509
135 Kawat Duri ( Rp. 75.000 / Roll ) M' 2,500.00 Laut 2,040.00 204.00 4,744.00 474.40 5,218.40
136 Kawat Nyamuk Besi M2 50,000.00 Laut 440.00 44.00 50,484.00 5,048.40 55,532.40
137 Kawat Nyamuk Plastik M2 25,000.00 Laut 440.00 44.00 25,484.00 2,548.40 28,032.40
138 Kawat Nyamuk Aluminium M2 50,000.00 Laut 440.00 44.00 50,484.00 5,048.40 55,532.40
139 Cat Genteng KG 25,000.00 Laut 1,080.00 108.00 26,188.00 2,618.80 28,806.80
140 Kaca Louvers 8 Klip ( lengkap tralis ) SET 210,000.00 Laut 10,400.00 1,040.00 221,440.00 22,144.00 243,584.00
141 Kaca Nako Bening LBR 13,000.00 Laut 1,290.00 129.00 14,419.00 1,441.90 15,860.90
142 Kaca Nako Rayben LBR 15,000.00 Laut 1,290.00 129.00 16,419.00 1,641.90 18,060.90
143 Stang Louvers 8 Kilp SET 110,000.00 Laut 3,733.33 373.33 114,106.67 11,410.67 125,517.33
144 Kunci Pintu Yale 2 Slag BH 85,000.00 Laut 3,733.33 373.33 89,106.67 8,910.67 98,017.33
145 Engsel Pintu Ring Nilon BH 20,000.00 Laut 1,933.34 193.33 22,126.67 2,212.67 24,339.34
146 Engsel Jendela BH 15,000.00 Laut 1,933.34 193.33 17,126.67 1,712.67 18,839.34
147 Engsel Lemari BH 5,000.00 Laut 1,933.34 193.33 7,126.67 712.67 7,839.34
148 Grendel Pintu BH 25,000.00 Laut 1,933.34 193.33 27,126.67 2,712.67 29,839.34
149 Grendel Jendela BH 25,000.00 Laut 1,933.34 193.33 27,126.67 2,712.67 29,839.34
150 Gembok BH 65,000.00 Laut 1,933.34 193.33 67,126.67 6,712.67 73,839.34
151 Kait Angin Biasa BH 25,000.00 Laut 1,933.34 193.33 27,126.67 2,712.67 29,839.34
152 Kait Angin Kancing BH 45,000.00 Laut 1,933.34 193.33 47,126.67 4,712.67 51,839.34
153 Tarikan Jendela BH 7,500.00 Laut 1,933.34 193.33 9,626.67 962.67 10,589.34
154 Kran Air Aluminium Besar BH 40,000.00 Laut 2,123.81 212.38 42,336.19 4,233.62 46,569.81
155 Kran Air Kuningan Kecil BH 20,000.00 Laut 1,986.67 198.67 22,185.33 2,218.53 24,403.87
156 Kran Air Washtavel BH 65,000.00 Laut 1,986.67 198.67 67,185.33 6,718.53 73,903.87
157 Lampu Sorot 500 Watt BH Err:509 Laut Err:509 Err:509 Err:509 Err:509 Err:509
158 Penyambungan Listrik PLTD LS 1,500,000.00 Laut - - 1,500,000.00 150,000.00 1,650,000.00
159 Penyambungan Air PDAM LS - Laut - - - - -
160 Washtavel KIA BH 360,000.00 Laut 54,000.00 5,400.00 419,400.00 41,940.00 461,340.00
1 2 3 4 5 6 7 8 9 10
161 Washtavel KIA + Cermin BH 850,000.00 Laut 54,000.00 5,400.00 909,400.00 90,940.00 1,000,340.00
162 Washtavel Aluminium BH 450,000.00 Laut 50,800.00 5,080.00 505,880.00 50,588.00 556,468.00
163 Kloset Jongkok INA BH 200,000.00 Laut 29,000.00 2,900.00 231,900.00 23,190.00 255,090.00
164 Kloset Duduk INA BH 1,800,000.00 Laut 33,000.00 3,300.00 1,836,300.00 183,630.00 2,019,930.00
165 Kloset Duduk KIA BH 3,100,000.00 Laut 33,000.00 3,300.00 3,136,300.00 313,630.00 3,449,930.00
166 Bak Air KM/WC Lapis Porselin BH 750,000.00 Laut - - 750,000.00 75,000.00 825,000.00
167 Ukuran 80 X 80 X 80 Cm - -
168 Bak Air KM/WC Batu Tela Biasa BH 600,000.00 Laut - - 600,000.00 60,000.00 660,000.00
169 Ukuran 80 X 80 X 80 Cm Diplester. - -
170 Urinoar Porselin BH 300,000.00 Laut 24,000.00 2,400.00 326,400.00 32,640.00 359,040.00
171 Pompa Air Sanyo BH - Laut 25,000.00 2,500.00 27,500.00 2,750.00 30,250.00
MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM
KABUPATEN YAPEN WAROPEN
71 Cat Dinding / Tembok KG 15,000.00 Laut 1,230.00 123.00 16,353.00 1,635.30 17,988.30
72 Karbolium KG 25,000.00 Laut 1,230.00 123.00 26,353.00 2,635.30 28,988.30
73 Teak Oil KG 35,000.00 Laut 1,230.00 123.00 36,353.00 3,635.30 39,988.30
74 Cat Besi KG 40,000.00 Laut 1,230.00 123.00 41,353.00 4,135.30 45,488.30
75 Paku Jembatan KG 25,000.00 Laut 1,190.00 119.00 26,309.00 2,630.90 28,939.90
76 Lampu TL 10 Watt BH 8,625.00 Laut 4,233.33 423.33 13,281.67 1,328.17 14,609.83
77 Lampu TL 20 Watt BH 25,000.00 Laut 5,000.00 500.00 30,500.00 3,050.00 33,550.00
78 Lampu TL 40 Watt BH 75,000.00 Laut 6,150.00 615.00 81,765.00 8,176.50 89,941.50
79 Box Lampu TL 10 Watt BH 35,000.00 Laut 4,233.33 423.33 39,656.67 3,965.67 43,622.33
80 Box Lampu TL 20 Watt BH 47,000.00 Laut 5,000.00 500.00 52,500.00 5,250.00 57,750.00
81 Box Lampu TL 40 Watt BH 60,000.00 Laut 6,150.00 615.00 66,765.00 6,676.50 73,441.50
82 Lampu Pijar 60 Watt BH 10,000.00 Laut 2,700.00 270.00 12,970.00 1,297.00 14,267.00
83 Lampu Baret BH 35,000.00 Laut 6,150.00 615.00 41,765.00 4,176.50 45,941.50
84 Stop Kontak BH 30,000.00 Laut 2,700.00 270.00 32,970.00 3,297.00 36,267.00
85 Sekring Kas 1 Group BH 60,000.00 Laut 2,700.00 270.00 62,970.00 6,297.00 69,267.00
86 Sekring Kas 2 Group BH 85,000.00 Laut 2,700.00 270.00 87,970.00 8,797.00 96,767.00
87 Sekring Kas 3 Group BH 120,000.00 Laut 2,700.00 270.00 122,970.00 12,297.00 135,267.00
88 Kabel NGA M' 7,000.00 Laut 630.00 63.00 7,693.00 769.30 8,462.30
89 Pipa Paralon 1/4 " M' 5,000.00 Laut 2,700.00 270.00 7,970.00 797.00 8,767.00
90 Saklar BH 30,000.00 Laut 2,700.00 270.00 32,970.00 3,297.00 36,267.00
91 Vitting BH 25,000.00 Laut 2,700.00 270.00 27,970.00 2,797.00 30,767.00
92 Isolator BH 1,000.00 Laut 2,700.00 270.00 3,970.00 397.00 4,367.00
93 Instalasi TTK 65,000.00 Laut - - 65,000.00 6,500.00 71,500.00
94 Pipa GIP 1/2" Medium A M' 36,000.00 Laut 1,508.64 150.86 37,659.51 3,765.95 41,425.46
95 Pipa GIP 3/4 Medium A M' 43,000.00 Laut 1,810.37 181.04 44,991.41 4,499.14 49,490.55
96 Pipa GIP 1" Medium A M' 59,480.75 Laut 2,262.96 226.30 61,970.01 6,197.00 68,167.01
97 Pipa GIP 2" Medium A M' 127,634.15 Laut 2,828.71 282.87 130,745.73 13,074.57 143,820.30
98 Pipa GIP 3" Medium A M' 222,666.67 Laut 3,232.81 323.28 226,222.76 22,622.28 248,845.03
99 Pipa GIP 4" Medium A M' 331,333.33 Laut 5,657.40 565.74 337,556.47 33,755.65 371,312.12
100 Pipa GIP 6" Medium A M' 558,333.33 Laut 22,629.63 2,262.96 583,225.92 58,322.59 641,548.51
101 Pipa GIP 8" Medium A M' 869,166.67 Laut 37,716.05 3,771.60 910,654.32 91,065.43 1,001,719.75
102 Pipa GIP 1/2" Medium B M' 31,000.00 Laut 1,508.64 150.86 32,659.51 3,265.95 35,925.46
103 Pipa GIP 3/4 Medium B M' 39,000.00 Laut 1,810.37 181.04 40,991.41 4,099.14 45,090.55
104 Pipa GIP 1" Medium B M' 42,314.08 Laut 2,262.96 226.30 44,803.34 4,480.33 49,283.67
105 Pipa GIP 2" Medium B M' 85,800.82 Laut 2,828.71 282.87 88,912.40 8,891.24 97,803.64
106 Pipa GIP 3" Medium B M' 183,666.67 Laut 3,042.33 304.23 187,013.23 18,701.32 205,714.55
107 Pipa GIP 4" Medium B M' 254,500.00 Laut 5,324.07 532.41 260,356.48 26,035.65 286,392.13
108 Pipa GIP 6" Medium B M' 419,166.67 Laut 21,296.30 2,129.63 442,592.60 44,259.26 486,851.86
109 Pipa GIP 8" Medium B M' - Laut 35,493.83 3,549.38 39,043.21 3,904.32 42,947.53
110 Pipa PVC 1/2 M' 5,833.33 Laut 851.85 85.19 6,770.37 677.04 7,447.40
111 Pipa PVC 3/4 M' 6,666.67 Laut 1,064.81 106.48 7,837.97 783.80 8,621.76
112 Pipa PVC 1" M' 9,166.67 Laut 1,419.75 141.98 10,728.40 1,072.84 11,801.24
113 Pipa PVC 2" M' 14,333.33 Laut 2,129.63 212.96 16,675.92 1,667.59 18,343.51
114 Pipa PVC 3" M' 21,666.67 Laut 2,662.04 266.20 24,594.91 2,459.49 27,054.40
115 Pipa PVC 4" M' 30,000.00 Laut 4,259.26 425.93 34,685.19 3,468.52 38,153.70
116 Alat Bantu SET 150,000.00 Laut 12,777.78 1,277.78 164,055.56 16,405.56 180,461.11
117 Valve GIP Diameter 1" BH - Laut 6,571.43 657.14 7,228.57 722.86 7,951.43
118 Valve GIP Diameter 2" BH - Laut 7,666.67 766.67 8,433.33 843.33 9,276.67
119 Valve GIP Diameter 3" BH 2,500,000.00 Laut 12,300.00 1,230.00 2,513,530.00 251,353.00 2,764,883.00
120 Valve GIP Diameter 4" BH 3,000,000.00 Laut 20,500.00 2,050.00 3,022,550.00 302,255.00 3,324,805.00
121 Valve GIP Diameter 6" BH 3,500,000.00 Laut 41,000.00 4,100.00 3,545,100.00 354,510.00 3,899,610.00
122 Valve GIP Diameter 8" BH 4,000,000.00 Laut 82,000.00 8,200.00 4,090,200.00 409,020.00 4,499,220.00
123 Kerikil Sungai Tersaring M3 130,000.00 Laut 50,000.00 20,000.00 200,000.00 20,000.00 220,000.00
124 Motor Greder 100 HP JAM Err:509 - - Err:509 Err:509 Err:509
125 Mesin Gilas 3 (Tiga) Roda 6-8 Ton JAM Err:509 - - Err:509 Err:509 Err:509
126 Truk Tangki Air 115 HP JAM Err:509 - - Err:509 Err:509 Err:509
127 Mesin Penyemprot Aspal 400 L/ 6 HP. JAM Err:509 - - Err:509 Err:509 Err:509
128 Mesin Penyemprot Aspal 1000 L/ 25 HP JAM Err:509 - - Err:509 Err:509 Err:509
129 Mesin Gilas Tandem 6-10 Ton JAM Err:509 - - Err:509 Err:509 Err:509
130 Mesin Gilas Roda Karet 8 -15 T / 95 HP JAM Err:509 - - Err:509 Err:509 Err:509
131 Dump Truk 5 Ton / 145 HP JAM Err:509 - - Err:509 Err:509 Err:509
132 Minyak Bakar LTR Err:509 Laut Err:509 Err:509 Err:509 Err:509 Err:509
133 Aspal KG Err:509 Laut Err:509 Err:509 Err:509 Err:509 Err:509
134 Dump Truk 3,5 T / 115 HP JAM Err:509 Laut - - Err:509 Err:509 Err:509
135 Kawat Duri ( Rp. 75.000 / Roll ) M' 2,500.00 Laut 2,340.00 234.00 5,074.00 507.40 5,581.40
136 Kawat Nyamuk Besi M2 50,000.00 Laut 500.00 50.00 50,550.00 5,055.00 55,605.00
137 Kawat Nyamuk Plastik M2 25,000.00 Laut 500.00 50.00 25,550.00 2,555.00 28,105.00
138 Kawat Nyamuk Aluminium M2 50,000.00 Laut 500.00 50.00 50,550.00 5,055.00 55,605.00
139 Cat Genteng KG 25,000.00 Laut 1,230.00 123.00 26,353.00 2,635.30 28,988.30
140 Kaca Louvers 8 Klip ( lengkap tralis ) SET 210,000.00 Laut 11,900.00 1,190.00 223,090.00 22,309.00 245,399.00
141 Kaca Nako Bening LBR 13,000.00 Laut 1,477.50 147.75 14,625.25 1,462.53 16,087.78
142 Kaca Nako Rayben LBR 15,000.00 Laut 1,477.50 147.75 16,625.25 1,662.53 18,287.78
143 Stang Louvers 8 Kilp SET 110,000.00 Laut 4,233.33 423.33 114,656.67 11,465.67 126,122.33
144 Kunci Pintu Yale 2 Slag BH 85,000.00 Laut 4,233.33 423.33 89,656.67 8,965.67 98,622.33
145 Engsel Pintu Ring Nilon BH 20,000.00 Laut 2,183.34 218.33 22,401.67 2,240.17 24,641.84
146 Engsel Jendela BH 15,000.00 Laut 2,183.34 218.33 17,401.67 1,740.17 19,141.84
147 Engsel Lemari BH 5,000.00 Laut 2,183.34 218.33 7,401.67 740.17 8,141.84
148 Grendel Pintu BH 25,000.00 Laut 2,183.34 218.33 27,401.67 2,740.17 30,141.84
149 Grendel Jendela BH 25,000.00 Laut 2,183.34 218.33 27,401.67 2,740.17 30,141.84
150 Gembok BH 65,000.00 Laut 2,183.34 218.33 67,401.67 6,740.17 74,141.84
151 Kait Angin Biasa BH 25,000.00 Laut 2,183.34 218.33 27,401.67 2,740.17 30,141.84
152 Kait Angin Kancing BH 45,000.00 Laut 2,183.34 218.33 47,401.67 4,740.17 52,141.84
153 Tarikan Jendela BH 7,500.00 Laut 2,183.34 218.33 9,901.67 990.17 10,891.84
154 Kran Air Aluminium Besar BH 40,000.00 Laut 2,373.81 237.38 42,611.19 4,261.12 46,872.31
155 Kran Air Kuningan Kecil BH 20,000.00 Laut 2,236.67 223.67 22,460.33 2,246.03 24,706.37
156 Kran Air Washtavel BH 65,000.00 Laut 2,236.67 223.67 67,460.33 6,746.03 74,206.37
157 Lampu Sorot 500 Watt BH Err:509 Laut Err:509 Err:509 Err:509 Err:509 Err:509
158 Penyambungan Listrik PLTD LS 1,500,000.00 Laut - - 1,500,000.00 150,000.00 1,650,000.00
159 Penyambungan Air PDAM LS - Laut - - - - -
160 Washtavel KIA BH 360,000.00 Laut 61,500.00 6,150.00 427,650.00 42,765.00 470,415.00
1 2 3 4 5 6 7 8 9 10
161 Washtavel KIA + Cermin BH 850,000.00 Laut 61,500.00 6,150.00 917,650.00 91,765.00 1,009,415.00
162 Washtavel Aluminium BH 450,000.00 Laut 58,300.00 5,830.00 514,130.00 51,413.00 565,543.00
163 Kloset Jongkok INA BH 200,000.00 Laut 32,750.00 3,275.00 236,025.00 23,602.50 259,627.50
164 Kloset Duduk INA BH 1,800,000.00 Laut 36,750.00 3,675.00 1,840,425.00 184,042.50 2,024,467.50
165 Kloset Duduk KIA BH 3,100,000.00 Laut 36,750.00 3,675.00 3,140,425.00 314,042.50 3,454,467.50
166 Bak Air KM/WC Lapis Porselin BH 750,000.00 Laut - - 750,000.00 75,000.00 825,000.00
Ukuran 80 X 80 X 80 Cm - -
167 Bak Air KM/WC Batu Tela Biasa BH 600,000.00 Laut - - 600,000.00 60,000.00 660,000.00
Ukuran 80 X 80 X 80 Cm Diplester. - -
168 Urinoar Porselin BH 300,000.00 Laut 27,000.00 2,700.00 329,700.00 32,970.00 362,670.00
169 Pompa Air Sanyo BH - Laut 28,750.00 2,875.00 31,625.00 3,162.50 34,787.50
MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM
KABUPATEN YAPEN WAROPEN
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
PEKERJAAN JEMBATAN :
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
PEKERJAAN PERPIPAAN :
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8
PEKERJAAN PERKERASAN /
PENGASPALAN JALAN / HALA-
MAN.
1 2 3 4 5 6 7 8
MENGETAHUI :
BUPATI KABUPATEN YAPEN KEPALA DINAS PEKERJAAN UMUM
WAKIL BUPATI KABUPATEN YAPEN
1 2 3 4
I. DAFTAR UPAH :
1 Mandor H/O 56,250.00
2 Kepala Tukang H/O 50,625.00
3 Tukang H/O 45,000.00
4 Pekerja H/O 28,125.00
5 Penganyam H/O 39,375.00
6 Operator Terampil H/O 56,250.00
7 Pembantu Operator H/O 45,000.00
8 Sopir Terampil H/O 45,000.00
9 Pembantu Sopir H/O 39,375.00
10 Tukang Listrik TITIK 45,000.00
DAFTAR BAHAN :
1 Semen ( 50 Kg ) ZAK 40,000.00
2 Semen ( 40 Kg ) ZAK 32,500.00
3 Semen merah / putih KG 10,000.00
4 Pasir urug M3 70,000.00
5 Pasir pasang M3 90,000.00
6 Pasir beton M3 90,000.00
7 Batu kali M3 80,000.00
8 Kerikil / tdk tersaring M3 70,000.00
9 Sirtu M3 70,000.00
10 Tanah urug M3 60,000.00
11 Batu pecah 3 - 5 Cm M3 200,000.00
12 Batu pecah 2 - 3 Cm M3 240,000.00
13 Batu pecah 1 - 2 Cm M3 280,000.00
14 Batu tela BH 1,300.00
15 Conblok BH 5,200.00
16 Paving block BH 2,500.00
17 Porselin 11 X 11 BH 2,000.00
18 Porselin 10 X 20 BH 2,500.00
19 Mozaik BH 10,400.00
20 Keramik 15/15 BH 3,000.00
21 Keramik 20/20 BH 3,500.00
22 Keramik 20/25 BH 4,000.00
23 Keramik 30/30 BH 7,000.00
24 Keramik 40/40 BH 8,000.00
25 Kayu balok / papan tinang M3 600,000.00
26 Kayu balok / papan besi M3 1,500,000.00
27 Kayu balok / papan matoa M3 1,250,000.00
28 Kayu bakar M3 150,000.00
29 Kawat digalvano bronjong 3 mm KG 20,000.00
30 Kawat digalvano bronjong 4 mm KG 21,500.00
31 Kawat digalvano bronjong 5 mm KG 22,500.00
32 Kawat ikat KG 20,000.00
33 Triplek 3 mm LBR 39,000.00
34 Triplek 4 mm LBR 45,000.00
35 Playwood LBR 93,600.00
36 Teak wood LBR 65,000.00
37 Formika LBR 78,000.00
38 Eternit LBR 32,500.00
39 Seng gelombang BJLS 30 LBR 45,000.00
40 Seng plat BJLS 30 LBR 45,000.00
41 Seng gelombang BJLS 20 LBR 30,000.00
42 Seng plat BJLS 20 LBR 30,000.00
43 Seng galvanis LBR 40,000.00
44 Seng aluminium BJLS 30 LBR 55,000.00
45 Ardek gelombang LBR 50,000.00
46 Conblok BH 5,200.00
47 Besi beton KG 17,500.00
48 Paku campur KG 12,500.00
49 Paku seng KG 25,500.00
50 Paku triplek KG 12,500.00
51 Kaca tebal 5 mm M2 156,000.00
52 Paku ardeks KG 25,000.00
53 Atap Harflek 30 X 110 X 0,5 Cm LBR 58,500.00
54 Nok Harflek 30 X 118 X 0,5 Cm LBR 26,000.00
55 Atap Superdek LBR 60,000.00
56 Genteng beton BH 11,700.00
57 Nok Genteng Beton BH 10,500.00
58 Atap Utumo Color Tiles BH 60,000.00
59 Paku color tiles KG 30,000.00
60 Nok Utomo Color Tiles BH 45,000.00
61 Paku Eternit KG 18,500.00
62 Talang Paralon Dia. 4" M' 39,000.00
63 Elbo Paralon BH 17,000.00
64 Sok Paralon BH 15,600.00
1 2 3 4
65 Te Paralon BH 17,500.00
66 Lem Paralon BH 15,000.00
67 Talang Paralon "U" Dia. 12" M' 56,000.00
68 Plat Besi Penyangga Talang BH 25,000.00
69 Cat Kilat KG 33,000.00
70 Minyak Cat LTR 32,500.00
71 Dempul KG 19,500.00
72 Amplas Kayu LBR 3,250.00
73 Cat Dinding / Tembok KG 9,000.00
74 Karbolium KG 19,500.00
75 Taek Oil KG 30,000.00
76 Cat Besi KG 32,500.00
77 Paku Jembatan KG 32,000.00
78 Lampu TL 10 Watt BH 30,000.00
79 Lampu TL 20 Watt BH 45,000.00
80 Lampu TL 40 Watt BH 55,000.00
81 Lampu Pijar 60 Watt BH 7,000.00
82 Lampu Baret BH 58,500.00
83 Stop Kontak BH 12,000.00
84 Sekring Kas 1 Group BH 32,500.00
85 Sekring Kas 2 Group BH 45,500.00
86 Sekring Kas 3 Group BH 52,000.00
87 Kabel NGA M' 5,000.00
88 Pipa Paralon 1/4 " M' 2,000.00
89 Saklar BH 12,000.00
90 Vitting BH 7,500.00
91 Isolator BH 1,000.00
92 Instalasi TTK 35,000.00
93 Pipa GIP 1/2" Medium A M' 21,000.00
94 Pipa GIP 3/4 Medium A M' 32,000.00
95 Pipa GIP 1" Medium A M' 40,000.00
96 Pipa GIP 2" Medium A M' 90,000.00
97 Pipa GIP 3" Medium A M' 135,000.00
98 Pipa GIP 4" Medium A M' 195,000.00
99 Pipa GIP 6" Medium A M' 270,000.00
100 Pipa GIP 8" Medium A M' 500,000.00
101 Pipa GIP 1/2" Medium B M'
102 Pipa GIP 3/4 Medium B M'
103 Pipa GIP 1" Medium B M'
104 Pipa GIP 2" Medium B M'
105 Pipa GIP 3" Medium B M'
106 Pipa GIP 4" Medium B M'
107 Pipa GIP 6" Medium B M'
108 Pipa GIP 8" Medium B M'
109 Pipa PVC 1/2 M' 3,000.00
110 Pipa PVC 3/4 M' 4,000.00
111 Pipa PVC 1" M' 7,000.00
112 Pipa PVC 2" M' 26,000.00
113 Pipa PVC 3" M' 52,000.00
114 Pipa PVC 4" M' 78,000.00
115 Alat Bantu SET 78,500.00
116 Valve GIP Diameter 1" BH 520,000.00
117 Valve GIP Diameter 2" BH 1,050,000.00
118 Valve GIP Diameter 3" BH 2,100,000.00
119 Valve GIP Diameter 4" BH 4,000,000.00
120 Valve GIP Diameter 6" BH 5,500,000.00
121 Valve GIP Diameter 8" BH 7,000,000.00
122 Kerikil Sungai Tersaring M3 92,000.00
123 Motor Greder 100 HP JAM 368,130.76
124 Mesin Gilas 3 (Tiga) Roda 6-8 Ton JAM 114,233.17
125 Truk Tangki Air 115 HP JAM 119,497.20
126 Mesin Penyemprot Aspal 4000 L/ 68 HP. JAM 305,103.16
127 Mesin Penyemprot Aspal 1000 L/ 25 HP JAM 91,283.16
128 Mesin Gilas Tandem 6-10 Ton JAM 185,066.28
129 Mesin Gilas Roda Karet 9 -15 T / 95 HP JAM 287,365.67
130 Dump Truk 5 Ton / 145 HP JAM 152,453.87
131 Minyak Bakar LTR 2,500.00
132 Aspal KG 4,025.00
133 Dump Truk 3,5 T / 115 HP JAM 121,424.46
134 Mesin Penyemprot Aspal 400 L / 6 HP JAM 22,649.52
135 Kawat Duri M' 2,000.00
136 Kawat Nyamuk Besi M2 17,000.00
137 Kawat Nyamuk Plastik M2 12,500.00
138 Kawat Nyamuk Aluminium M2 20,000.00
139 Cat Genteng KG 35,000.00
140 Kaca Louvers 8 Klip ( lengkap tralis ) SET 156,000.00
141 Kaca Nako Bening LBR 10,000.00
142 Kaca Nako Rayben LBR 12,000.00
143 Stang Louvers 8 Kilp SET 66,000.00
144 Kunci Pintu Yale 2 Slag BH 65,000.00
145 Engsel Pintu Ring Nilon BH 15,000.00
146 Engsel Jendela BH 8,000.00
147 Engsel Lemari BH 5,000.00
148 Grendel Pintu BH 7,500.00
1 2 3 4
MENGETAHUI :
BUPATI KABUPATEN WAROPEN KEPALA DINAS PEKERJAAN UMUM
WAKIL BUPATI KABUPATEN WAROPEN
476,656.25
4,048,375.00
JUMLAH PIPA ( PANJANG 6 M' ) DALAM 1 M3 : 1024440 1331772
( Harga Serui ) 1598126.4 22152
JUMLAH PIPA JUMLAH PIPA BIAYA ANGKUT / M3 HARGA / M' AKSESORIS BIAYA ANGKUT / M' HARGA PIPA +
NO. DIAMETER PEMBULATAN
/ 1 M2 / 1 M3 ( Rp.) ( Rp.) ( Rp.) ( Rp.) ONGKOS ANGKUT ( Rp. )
I. MEDIUM "A"
1 1/2 " 8,152.87 1,358.81 1,359.00 1,820,000.00 24,367.20 3,655.08 223.20 28,245.48
2 3/4 " 3,623.50 603.92 604.00 1,820,000.00 30,167.28 4,525.09 502.21 35,194.58
2 1" 2,038.22 339.70 340.00 1,820,000.00 46,606.56 6,990.98 892.16 54,489.70
3 2" 509.55 84.93 85.00 1,820,000.00 95,375.28 14,306.29 3,568.63 113,250.20
4 3" 226.47 37.74 38.00 1,820,000.00 160,943.64 24,141.55 7,982.46 193,067.64
5 4" 127.39 21.23 22.00 1,820,000.00 236,979.60 35,546.94 13,787.88 286,314.42
6 6" 56.62 9.44 10.00 1,820,000.00 363,414.48 54,512.17 30,333.33 448,259.99
7 8" 31.85 5.31 6.00 1,820,000.00 596,086.92 89,413.04 50,555.56 736,055.51
UKURAN JLH KERAMIK JLH KERAMIK BIAYA ANGKUT / JAM HARGA / BH BIAYA ANGKUT / BH HARGA KRMK +
NO. PEMBULATAN
( CM ) / 1 M2 / 1 M3 ( Rp.) ( Rp.) ( Rp.) ONGKOS ANGKUT ( Rp.)
1 11 X 11 82.64 16,528.93 16,529.00 127,616.84 722.89 5.15 728.04
2 10 X 20 50.00 10,000.00 10,000.00 127,616.84 1,200.00 8.51 1,208.51
2 30 X 30 11.11 2,222.22 2,222.00 127,616.84 - 38.29 38.29
3 15 X 15 44.44 8,888.89 8,889.00 127,616.84 - 9.57 9.57
4 20 X 20 25.00 5,000.00 5,000.00 127,616.84 2,800.00 17.02 2,817.02
5 20 X 25 20.00 4,000.00 4,000.00 127,616.84 3,750.00 21.27 3,771.27
6 30 X 30 11.11 2,222.22 2,222.00 127,616.84 6,818.18 38.29 6,856.47
7 40 X 40 6.25 1,250.00 1,250.00 127,616.84 14,166.67 68.06 14,234.73
UKURAN JLH KERAMIK JLH KERAMIK BIAYA ANGKUT / JAM HARGA / BH BIAYA ANGKUT / BH HARGA KRMK +
NO. PEMBULATAN
( CM ) / 1 M2 / 1 M3 ( Rp.) ( Rp.) ( Rp.) ONGKOS ANGKUT ( Rp.)
1 11 X 11 82.64 16,528.93 16,529.00 127,616.84 80,000.00 6.43 80,006.43
2 10 X 20 50.00 10,000.00 10,000.00 127,616.84 90,000.00 10.63 90,010.63
2 30 X 30 11.11 2,222.22 2,222.00 127,616.84 125,000.00 47.86 125,047.86
3 15 X 15 44.44 8,888.89 8,889.00 127,616.84 165,000.00 11.96 165,011.96
4 20 X 20 25.00 5,000.00 5,000.00 127,616.84 - 21.27 21.27
5 20 X 25 20.00 4,000.00 4,000.00 127,616.84 Err:509 26.59 Err:509
6 30 X 30 11.11 2,222.22 2,222.00 127,616.84 90,000.00 47.86 90,047.86
7 40 X 40 6.25 1,250.00 1,250.00 127,616.84 90,000.00 85.08 90,085.08
664.56 169,472.90 117,600.00 (51,872.90)
3,987.36 211,167.48 177,600.00 (33,567.48)
66,456.00 326,938.21 220,800.00 (106,138.21)
679,501.20 504,000.00 (175,501.20)
49,334.82 1,158,405.85 748,800.00 (409,605.85)
296,008.91 1,717,886.51 1,080,000.00 (637,886.51)
2,689,559.91 1,488,000.00 (1,201,559.91)
4,416,333.08 2,760,000.00 (1,656,333.08)
PEMERINTAH KABUPATEN YAPEN WAROPEN
DINAS PEKERJAAN UMUM
Jln. Timor No. 03 Telp. 31052, 31965 Fax. ( 0983 ) 31707 Serui.
Kepada Yth.
Dengan Hormat,
Demikian disampaikan atas kerja sama yang baik kami ucapkan terima kasih.
HARGA SATUAN
NO. BAHAN / MATERIAL UNIT
( Rp.)
A. BAHAN PIPA :
1 Pipa GIV dia. 1/2" medium A Batang
2 Pipa GIV dia. 3/4" medium A Batang
3 Pipa GIV dia. 1" medium A Batang
4 Pipa GIV dia. 2" medium A Batang
5 Pipa GIV dia. 3" medium A Batang
6 Pipa GIV dia. 4" medium A Batang
7 Pipa GIV dia. 6" medium A Batang
8 Pipa GIV dia. 8" medium A Batang