Kawat Duri

PROGRAM BLOCK GRANT PEMBANGUNAN
UNIT SEKOLAH BARU SMP TAHUN 2007
Rencana Anggaran Biaya (RAB)
Pekerjaan : PEKERJAAN PERSIAPAN

Sekolah : Pembangunan USB SMPN 8 TANDUKKALUA
Desa/ Kel. : Tamalantik
Kecamatan : Tandukkalua
Kabupaten : Mamasa
Propinsi : Sulawesi Barat
HARGA
NO. URAIAN PEKERJAAN SAT. VOL. SATUAN JUMLAH
(Rp.) (Rp.)
I PEKERJAAN PERSIAPAN
1 Pembuatan Gudang dan Keet ls 1.00 6,000,000.00 6,000,000.00
2 Papan nama Proyek dan Informasi ls 1.00 300,000.00 300,000.00
3 Astek ls 1.00 3,500,000.00 3,500,000.00
4 Peralatan kerja ls 1.00 1,100,000.00 1,100,000.00
5 Pembersihan Lahan ls 1.00 - -
6 Air Kerja / konstruksi m³ 0.00 - -
7 Asisten Pelaksana Sipil Bln 6.00 650,000.00 3,900,000.00
8 Pelaksana ME Bln 6.00 650,000.00 3,900,000.00
9 Kepala Logistik Bln 6.00 650,000.00 3,900,000.00
Total 22,600,000.00

Pekerjaan : GEDUNG KANTOR & ADMINISTRASI
Kabupaten : Mamasa
NO. URAIAN PEKERJAAN SAT. VOL.
1 Pemasangan Bowplank ls 16.00
II PEKERJAAN TANAH / PONDASI

1 Galian Tanah Pondasi m³ 69.23
2 Urugan Kembali bekas Galian m³ 23.08
3 Urugan Pasir Bawah Pondasi m³ 14.61
4 Pasangan Batu Kosong m³ 20.60
5 Pas. Pondasi Batu Gunung 1 : 4 m³ 40.10
6 Anti Rayap m² 162.00
III PEKERJAAN BETON / DINDING

1 Beton Sloof 1 : 2 : 3 m³ 3.54
2 Beton Kolom 1: 2 : 3 m³ 3.50
3 Beton Ring Balok,Konsol, Latei m³ 5.90
4 Bekisting Sloof m² 23.53
5 Bekisting Kolom m² 28.23
6 Bekisting Ring Balok,Konsol, Latei m² 41.63
7 Pas. Dinding Batu Bata 1 : 4 m² 234.10
9 Plesteran Dinding 1 : 4 m² 440.55
11 Pek. Acian m² 494.06
12 Rabat Beton 1 : 3 : 6 m³ 4.07
13 Pek. Saluran Keliling Bangunan m' 63.35
IV PEKERJAAN PINTU DAN JENDELA

1 Pek. Kusen Pintu dan Jendela Kayu Klas II m³ 1.40
2 Pek. Pintu Panel Kayu Klas II m² 11.60
3 Pek. Pintu KM/WC m² 5.20
4 Pek. Jendela + Kaca m² 7.48
5 Pek. Jendela Kaca Mati m² 4.32
6 Pek. Jalusi Mati Kusen m² 21.53
V PEKERJAAN KUDA-KUDA DAN ATAP

1 Pek. Kuda-Kuda 8/12 Kayu Klas II m³ 4.15
2 Pek. Rangka atap genteng Kayu Klas II m² 282.00
3 Pek. List Plank Papan Kayu Klas I m' 72.60
4 Pek. Atap Genteng Metal m² 282.00
5 Pek. Nok Genteng Metal m' 23.40
6 Pek. Talang Jurai m' 8.60
VI PEKERJAAN LANTAI
1 Urugan Tanah Bawah Lantai m³ 49.20
2 Urugan Pasir Bawah Lantai m³ 16.40
3 Rabat beton Bawah Lantai t= 5 cm m³ 8.20
4 Pek. Lantai Keramik 30 x 30 cm m² 143.00
5 Pek. Dinding Keramik 20 x 20 cm m² 46.00
VII PEKERJAAN PLAFOND

1 Pek. Plafond Tripleks + Rangka m² 232.12
2 Pek. List Plafond m' 294.00
VIII PEKERJAAN PENGECATAN

1 Pek. Cat Dinding dan Plafond m² 726.18
2 Pek. Cat Pintu, Jendela dan Ventilasi m² 118.60
3 Pek. Cat List Plank papan m² 25.41
IX PEKERJAAN INSTALASI LISTRIK

1 Pas. Instalasi Listrik ttk 31.00
2 Main Panel + MCB bh 1.00
3 Box Sekring MCB bh 1.00
4 Pemasangan Lampu Pijar bh 16.00
5 Pas. Lampu TL 1 x 20 Watt bh 9.00
6 Pas. Saklar Tunggal Inbow bh 5.00
7 Pas. Saklar Ganda Inbow bh 7.00
8 Pas. Stop Kontak bh 6.00
9 Kabel Suplay Main ke Sub Panil m 8.00
10 Pemasansangan Grounding bh 1.00
X PEKERJAAN PENGGANTUNG/PENGUNCI
1 Pas. Kait Angin bh 26.00
2 Pas. Engsel Jendela bh 26.00
3 Pas. Engsel Pintu bh 26.00
4 Pas. Grendel Jendela bh 13.00
5 Pas. Grendel pintu bh
6 Pas. Kunci Tanam Pintu Panil bh 6.00
7 Pas. Kunci Tanam Pintu KM bh 4.00
XI PEKERJAAN SANITAIR
1 Pas. Bak Kamar Mandi Fiberglass m' 4.00
2 Pas. Pipa PVC 3" saluran Air Kotor m' 12.00
3 Pas. Pipa PVC 4" saluran Air Kotor m' 12.00
4 Pas. Pipa PVC Saluran Air Bersih m' 12.00
5 Pas. Kloset Jongkok bh 4.00
6 Pas. Wastafel bh 1.00
7 Pas. Kran Air 1/2" ttk 9.00
8 Pas. Floor Drain bh 4.00
9 Pek. Septictank + Rembesan bh 1.00
XII PEKERJAAN FURNITURE

1 Meja Kerja Pimpinan M 06 bh 1.00
2 Meja Kerja M 07 bh 2.00
3 Meja Guru M 08 bh 11.00
4 Meja Ketik M 12 bh 1.00
5 Meja Tamu M 13 bh 2.00
6 Kursi Kerja Pimpinan K 04 bh 1.00
7 Kursi Kerja/ Guru K 05 bh 13.00
8 Kursi Lipat K 06 bh 4.00
9 Kursi Tamu K 08 bh 8.00
10 Lemari Buku L 01 bh 1.00
11 Lemari Kaca Geser L 02 bh 1.00
12 Lemari Arsip L 03 bh 1.00
13 Lemari Kunci L 15 bh 1.00
14 Lemari Locker L 16 bh 1.00
15 Rak Gudang R 04 bh 2.00
16 Papan Tulis Gantung P 01 bh 1.00
17 White Board Gantung P 04 bh 1.00
18 Papan Statistik P 06 bh 2.00
19 Papan Jadwal P 07 bh 1.00
20 Papan Pameran P 08 bh 2.00
21 Tungku Tiang Bendera U 04 bh 1.00
22 Kotak Sampah KS bh 4.00

Pekerjaan : GEDUNG TEORI / 3 RUANG KELAS TIPE A
Kabupaten : Mamasa
HARGA
(Rp.) (Rp.)
1 Pemasangan Bowplank ls 14.00 25,700.00 359,800.00
Sub Total ( I ) 359,800.00
1 Galian Tanah Pondasi m³ 69.72 10,800.00 752,976.00
2 Urugan Kembali bekas Galian m³ 23.24 5,184.00 120,476.16
3 Urugan Pasir Bawah Pondasi m³ 14.85 86,820.00 1,289,277.00
4 Pasangan Batu Kosong m³ 18.70 238,500.00 4,459,950.00
5 Pas. Pondasi Batu Gunung 1 : 4 m³ 36.40 544,900.00 19,834,360.00
6 Anti Rayap m² 242.00 21,100.00 5,106,200.00
Sub Total ( II ) 31,563,239.16
1 Beton Sloof 1 : 2 : 3 m³ 3.90 2,050,504.00 7,996,965.60
2 Beton Kolom 1: 2 : 3 m³ 3.30 2,289,843.25 7,556,482.73
3 Beton Ring Balok,Konsol, Latei m³ 5.84 2,327,073.80 13,590,110.99
4 Bekisting Sloof m² 26.00 57,540.00 1,496,040.00
5 Bekisting Kolom m² 28.57 66,620.00 1,903,333.40
6 Bekisting Ring Balok,Konsol, Latei m² 41.63 72,160.00 3,004,020.80
7 Pas. Dinding Batu Bata 1 : 4 m² 223.67 96,710.00 21,631,125.70
9 Plesteran Dinding 1 : 4 m² 442.90 22,015.00 9,750,443.50
11 Pek. Acian m² 484.10 1,080.50 523,070.05
12 Rabat Beton 1 : 3 : 6 m³ 5.20 770,599.00 4,007,114.80
13 Pek. Saluran Keliling Bangunan m' 81.20 103,550.00 8,408,260.00
Sub Total ( III ) 83,469,668.87
1 Pek. Kusen Pintu dan Jendela Kayu Klas II m³ 1.72 3,114,000.00 5,356,080.00
2 Pek. Pintu Panel Kayu Klas II m² 10.20 221,000.00 2,254,200.00
3 Pek. Pintu KM/WC m² - 221,000.00 0.00
4 Pek. Jendela + Kaca m² 17.85 166,510.00 2,972,203.50
5 Pek. Jendela Kaca Mati m² 9.00 99,005.00 891,045.00
6 Pek. Jalusi Mati Kusen m² 25.80 107,300.00 2,768,340.00
7 Pek. Pintu lipat Partisi 2,4 x 6.5 m unit 1.00 2,601,710.00 2,601,710.00
Sub Total ( IV ) 16,843,578.50
1 Pek. Kuda-Kuda 8/12 Kayu Klas II m³ 5.12 2,886,500.00 14,778,880.00
2 Pek. Rangka atap genteng Kayu Klas II m² 379.26 28,112.00 10,661,757.12
3 Pek. List Plank Papan Kayu Klas I m' 84.60 42,900.00 3,629,340.00
4 Pek. Atap Genteng Metal m² 379.26 62,275.00 23,618,416.50
5 Pek. Nok Genteng Metal m' 29.40 53,500.00 1,572,900.00
6 Pek. Talang Jurai m' - 66,515.00 0.00
Sub Total ( V ) 54,261,293.62
VI PEKERJAAN LANTAI
1 Urugan Tanah Bawah Lantai m³ 72.60 103,500.00 7,514,100.00
2 Urugan Pasir Bawah Lantai m³ 24.20 86,820.00 2,101,044.00
3 Rabat beton Bawah Lantai t=5 cm m³ 12.10 770,599.00 9,324,247.90
4 Pek. Lantai Keramik 30 x 30 cm m² 242.00 84,588.50 20,470,417.00
5 Pek. Dinding Keramik 20 x 20 cm m² - 98,685.00 0.00
6 Pek. Lantai Keramik 20 x 20 cm m² - 96,802.50 0.00
HARGA
(Rp.) (Rp.)
Sub Total ( VI ) 39,409,808.90
HARGA
(Rp.) (Rp.)
1 Pek. Plafond Tripleks 4mm + Rangka m² 322.10 76,325.00 24,584,282.50
2 Pek. List Plafond m' 313.80 9,891.00 3,103,795.80
Sub Total ( VII ) 27,688,078.30
1 Pek. Cat Dinding dan Plafond m² 806.20 6,360.00 5,127,432.00
2 Pek. Cat Pintu, Jendela dan Ventilasi m² 142.13 19,016.00 2,702,744.08
3 Pek. Cat List Plank papan m² 33.84 19,016.00 643,501.44
Sub Total ( VIII ) 8,473,677.52
1 Pas. Instalasi Listrik ttk 27.00 138,700.00 3,744,900.00
2 Main Panel + MCB set - 379,000.00 0.00
3 Box Sekring MCB set 1.00 210,200.00 210,200.00
4 Pemasangan Lampu Pijar bh 6.00 25,700.00 154,200.00
5 Pas. Lampu TL 1 x 20 Watt bh 18.00 89,800.00 1,616,400.00
6 Pas. Saklar Tunggal Inbow bh - 28,520.00 0.00
7 Pas. Saklar Ganda Inbow bh 5.00 32,340.00 161,700.00
8 Pas. Stop Kontak bh 3.00 32,160.00 96,480.00
9 Kabel Suplay Main ke Sub Panil m 6.00 22,500.00 135,000.00
10 Pemasansangan Grounding bh 1.00 564,000.00 564,000.00
Sub Total ( IX ) 6,682,880.00
1 Pas. Kait Angin bh 60.00 6,065.00 363,900.00
2 Pas. Engsel Jendela bh 60.00 12,170.00 730,200.00
3 Pas. Engsel Pintu bh 18.00 16,005.00 288,090.00
4 Pas. Grendel Jendela bh 30.00 10,000.00 300,000.00
5 Pas. Grendel pintu bh 6.00 10,000.00 60,000.00
6 Pas. Kunci Tanam Pintu Panil bh 3.00 97,270.00 291,810.00
7 Pas. Kunci Tanam Pintu KM bh - 72,135.00 0.00
Sub Total ( X ) 2,034,000.00
Total Jumlah 270,786,024.87
XI PEKERJAAN FURNITURE
1 Meja Siswa Tunggal M 01 bh 120.00 109,587.60 13,150,512.00
2 Meja Guru M 08 bh 3.00 155,951.00 467,853.00
3 Kursi Siswa tunggal K 01 bh 120.00 88,197.76 10,583,731.20
4 Kursi Guru K 05 bh 3.00 130,455.00 391,365.00
5 Lemari Administrasi L 05 bh 3.00 383,290.70 1,149,872.09
6 Papan Tulis P 01 bh 3.00 304,976.00 914,928.00
7 Papan Absen P 10 bh 3.00 100,158.82 300,476.46
8 Kotak Sampah KS bh 3.00 27,180.00 81,540.00
Sub Total ( XI ) 27,040,277.75

Pekerjaan : GEDUNG TEORI / 3 RUANG KELAS TIPE B
Kabupaten : Mamasa
1 Pemasangan Bowplank ls 14.00

1 Galian Tanah Pondasi m³ 69.72
2 Urugan Kembali bekas Galian m³ 23.24
3 Urugan Pasir Bawah Pondasi m³ 14.85
4 Pasangan Batu Kosong m³ 18.70
5 Pas. Pondasi Batu Gunung 1 : 4 m³ 36.40
6 Anti Rayap m² 242.00

1 Beton Sloof 1 : 2 : 3 m³ 3.90
2 Beton Kolom 1: 2 : 3 m³ 3.30
3 Beton Ring Balok,Konsol, Latei m³ 5.84
4 Bekisting Sloof m² 26.00
5 Bekisting Kolom m² 28.57
6 Bekisting Ring Balok,Konsol, Latei m² 41.63
11 Pek. Acian m² 518.26
12 Rabat Beton 1 : 3 : 6 m³ 5.20
13 Pek. Saluran Keliling Bangunan m' 81.20

1 Pek. Kusen Pintu dan Jendela Kayu Klas II m³ 1.64
2 Pek. Pintu Panel Kayu Klas II m² 10.20
3 Pek. Pintu KM/WC m² -
4 Pek. Jendela + Kaca m² 17.85
5 Pek. Jendela Kaca Mati m² 9.00
6 Pek. Jalusi Mati Kusen m² 25.80
7 Pek.Partisi tripleks Rangkap 4mm m² -

1 Pek. Kuda-Kuda 8/12 Kayu Klas II m³ 5.12
2 Pek. Rangka atap genteng Kayu Klas II m² 379.26
3 Pek. List Plank Papan Kayu Klas I m' 84.60
4 Pek. Atap Genteng Metal m² 379.26
5 Pek. Nok Genteng Metal m' 29.40
6 Pek. Talang Jurai m' -
VI PEKERJAAN LANTAI
1 Urugan Tanah Bawah Lantai m³ 72.60
2 Urugan Pasir Bawah Lantai m³ 24.20
3 Rabat beton Bawah Lantai t=5 cm m³ 12.10
5 Pek. Dinding Keramik 20 x 20 cm m² -
6 Pek. Lantai Keramik 20 x 20 cm m² -

1 Pek. Plafond Tripleks 4mm + Rangka m² 322.10
2 Pek. List Plafond m' 313.80
`
1 Pek. Cat Dinding dan Plafond m² 840.36
2 Pek. Cat Pintu, Jendela dan Ventilasi m² 139.41
3 Pek. Cat List Plank papan m² 29.61

1 Pas. Instalasi Listrik ttk 27.00
2 Main Panel + MCB set -
3 Box Sekring MCB set 1.00
4 Pemasangan Lampu Pijar bh 6.00
5 Pas. Lampu TL 1 x 20 Watt bh 18.00
6 Pas. Saklar Tunggal Inbow bh -
7 Pas. Saklar Ganda Inbow bh 5.00
8 Pas. Stop Kontak bh 3.00
9 Kabel Suplay Main ke Sub Panil m 6.00
1 Pas. Kait Angin bh 60.00
2 Pas. Engsel Jendela bh 60.00
3 Pas. Engsel Pintu bh 18.00
4 Pas. Grendel Jendela bh 30.00
5 Pas. Grendel pintu bh 6.00
6 Pas. Kunci Tanam Pintu Panil bh 3.00
7 Pas. Kunci Tanam Pintu KM bh -
1 Meja Siswa Tunggal M 01 bh 120.00
2 Meja Guru M 08 bh 3.00
3 Kursi Siswa tunggal K 01 bh 120.00
4 Kursi Guru K 05 bh 3.00
5 Lemari Administrasi L 05 bh 3.00
6 Papan Tulis P 01 bh 3.00
7 Papan Absen P 10 bh 3.00
8 Kotak Sampah KS bh 3.00

Pekerjaan : GEDUNG PERPUSTAKAAN/ MEDIA
Kabupaten : Mamasa
HARGA
(Rp.) (Rp.)
Sub Total ( I ) 257,000.00
3 Urugan Pasir Bawah Pondasi m³ 10.12 86,820.00 878,618.40
6 Anti Rayap m² 135.00 21,100.00 2,848,500.00
Sub Total ( II ) 21,732,494.84
1 Beton Sloof 1 : 2 : 3 m³ 2.78 2,050,504.00 5,700,401.12
2 Beton Kolom 1: 2 : 3 m³ 2.30 2,289,843.25 5,266,639.48
11 Pek. Acian m² 355.80 1,080.50 384,441.90
12 Rabat Beton 1 : 3 : 6 m³ 3.67 770,599.00 2,828,098.33
Sub Total ( III ) 59,549,223.64
3 Pek. Pintu KM/WC m² 221,000.00 0.00
4 Pek. Jendela + Kaca m² 4.76 166,510.00 792,587.60
7 Pek.Partisi tripleks Rangkap 4mm m² - 2,601,710.00 0.00
Sub Total ( IV ) 7,219,776.60
5 Pek. Nok Genteng Metal m' 17.40 53,500.00 930,900.00
Sub Total ( V ) 33,239,342.60
VI PEKERJAAN LANTAI
Sub Total ( VI ) 19,446,959.40
HARGA
(Rp.) (Rp.)
Sub Total ( VII ) 17,520,460.50
Sub Total ( VIII ) 5,408,245.28
5 Pas. Lampu TL 1 x 20 Watt bh 8.00 89,800.00 718,400.00
6 Pas. Saklar Tunggal Inbow bh 3.00 28,520.00 85,560.00
10 Pemasansangan Grounding m - 564,000.00 0.00
Sub Total ( IX ) 4,196,480.00
1 Pas. Kait Angin bh 16.00 6,065.00 97,040.00
Sub Total ( X ) 962,900.00
1 Meja Baca Individu M 03 bh 6.00 279,405.00 1,676,430.00
2 Meja Baca Kelompok M 04 bh 10.00 175,055.00 1,750,550.00
3 Meja Baca Serba Guna M 05 bh 1.00 167,579.00 167,579.00
4 Meja Kerja M 07 bh 1.00 346,086.00 346,086.00
5 Meja Sirkulasi M 10 bh 1.00 491,961.60 491,961.60
6 Meja Ketik M 12 bh 1.00 126,200.00 126,200.00
7 Kursi Siswa K 01 bh 28.00 88,197.76 2,469,537.28
8 Kursi Putar K 07 bh 1.00 225,000.00 225,000.00
9 Kursi Kerja K 05 bh 1.00 130,455.00 130,455.00
10 Lemari Buku L 01 bh 6.00 795,542.00 4,773,252.00
11 Lemari Katalog L 11 bh 1.00 928,643.52 928,643.52
12 Lemari Kardek L 12 bh 1.00 205,386.01 205,386.01
13 Rak Tas R 01 bh 3.00 570,400.00 1,711,200.00
14 Rak Buku satu muka R 02 bh 3.00 520,571.57 1,561,714.71
15 Rak Buku dua muka R 03 bh 2.00 686,674.00 1,373,348.00
16 Rak Majalah R 06 bh 1.00 227,253.60 227,253.60
17 Rak Atlas R 07 bh 1.00 213,200.00 213,200.00
18 Rak Ensiklopedi R 08 bh 1.00 186,000.00 186,000.00
19 Rak Koran R 09 bh 1.00 325,231.00 325,231.00
20 Rak Dorong R 10 bh 2.00 207,000.00 414,000.00
21 White Board Gantung P 04 bh 1.00 254,976.00 254,976.00
22 Papan Pameran P06 bh 1.00 310,320.00 310,320.00
Sub Total ( XI) 19,895,503.73

Pekerjaan : MUSHOLLAH
Kabupaten : Mamasa
HARGA
(Rp.) (Rp.)
1. Pemasangan Bowplank ls 12.00 25,700.00 308,400.00
Sub Total ( I ) 308,400.00
6 Anti Rayap m² 99.94 21,100.00 2,108,734.00
Sub Total ( II ) 16,647,045.68
1 Beton Sloof 1 : 2 : 3 m³ 2.22 2,050,504.00 4,552,118.88
2 Beton Kolom 1: 2 : 3 m³ 2.92 2,289,843.25 6,686,342.29
4 Bekisting Sloof m² 14.80 57,540.00 851,592.00
11 Pek. Acian m² 127.27 1,080.50 137,515.24
12 Rabat Beton 1 : 3 : 6 m³ 3.10 770,599.00 2,388,856.90
Sub Total ( III ) 42,339,709.20
1 Pek. Kusen Pintu dan Jendela Kayu Klas m³ 1.20 3,114,000.00 3,736,800.00
3 Pek. Pintu KM/WC m² - 221,000.00 0.00
5 Pek. Jendela Kaca Mati m² 15.00 99,005.00 1,485,075.00
6 Pek. Jalusi Mati Kusen m² - 107,300.00 0.00
Sub Total ( IV ) 9,681,776.10
5 Pek. Nok Genteng Metal m' 34.80 53,500.00 1,861,800.00
Sub Total ( V ) 35,557,530.00
VI PEKERJAAN LANTAI
2 Urugan Pasir Bawah Lantai m³ 9.99 86,820.00 867,679.08
5 Pek. Dinding Keramik 20 x 20 cm m² 7.70 98,685.00 759,874.50
6 Pek. Lantai Keramik 20 x 20 cm m² 6.84 96,802.50 662,129.10
Sub Total ( VI ) 15,561,729.54
HARGA
(Rp.) (Rp.)
Sub Total ( VII ) 16,279,838.35
Sub Total ( VIII ) 3,605,301.44
5 Pas. Lampu TL 1 x 20 Watt bh - 89,800.00 0.00
Sub Total ( IX ) 2,310,300.00

1 Pas. Kait Angin bh 16.00 6,065.00 97,040.00
Sub Total ( X ) 1,359,500.00
1 Pas. Bak Kamar Mandi Fiberglass m' - 356,200.00 0.00
2 Pas. Pipa PVC 3" saluran Air Kotor m' 4.00 41,839.50 167,358.00
3 Pas. Pipa PVC 4" saluran Air Kotor m' - 48,814.50 0.00
4 Pas. Pipa PVC Saluran Air Bersih m' 12.00 15,237.00 182,844.00
5 Pas. Kloset Jongkok bh - 278,450.00 0.00
6 Pas. Wastafel bh - 330,650.00 0.00
7 Pas. Kran Air 1/2" ttk 6.00 24,800.00 148,800.00
8 Pas. Floor Drain bh - 19,670.00 0.00
9 Pek. Septictank + Rembesan bh - 5,881,718.65 0.00
Sub Total ( XI ) 499,002.00

Pekerjaan : SEPTIK TANK & PERESAPAN
Kabupaten : Mamasa
HARGA
(Rp.) (Rp.)
1 Pemasangan Bowplank ls - 25,000.00 0.00
Sub Total ( I ) 0.00
II PEKERJAAN TANAH
1 Galian Tanah m³ 4.00 10,800.00 43,200.00
3 Urugan Pasir m³ 0.50 86,820.00 43,410.00
4 Urugan Kerikil m³ 0.50 363,100.00 181,550.00
Sub Total ( II ) 275,072.00
1 Beton Bertulang untuk Plat m³ 0.19 2,327,073.80 439,816.95
2 Bekisting Beton m² 1.90 57,540.00 109,326.00
4 Plesteran Dinding 1 : 2 m² 12.52 27,161.00 340,055.72
Sub Total ( III ) 2,236,306.74
IV PEKERJAAN PEMASANGAN PIPA
1 Pipa PVC 4" m' 4.00 48,814.50 195,258.00
Sub Total ( IV ) 195,258.00

Pekerjaan : SEPTIK TANK & PERESAPAN SISWA ( 2 tahun ) 6 RKB
Kabupaten : Mamasa
HARGA
(Rp.) (Rp.)
II PEKERJAAN TANAH
1 Galian Tanah m³ 33.03 10,800.00 356,724.00
2 Urugan Kembali bekas Galian m³ - 5,184.00 0.00
3 Urugan Pasir m³ 0.55 86,820.00 47,751.00
4 Urugan Kerikil m³ 1.35 363,100.00 490,185.00
Sub Total ( II ) 894,660.00
1 Beton Bertulang untuk Plat m³ 0.77 2,327,073.80 1,791,846.83
2 Bekisting Beton m² - 57,540.00 0.00
5 Rabat Beton Lantai dasar m³ 1.83 770,599.00 1,410,196.17
6 Beton Bertulang Kolom Praktis m³ 0.196 2,327,073.80 456,106.46
Sub Total ( III ) 9,027,475.85
1 Pipa PVC 4" m' 5.60 48,814.50 273,361.20
2 Sambungan Tee PVC 4" buah 4.00 45,000.00 180,000.00
3 Papan 2/20 Klas III m³ 0.022 1,000,000.00 22,160.00
4 Balok Kayu Klas III m³ 0.005 950,000.00 4,750.00
5 Ijuk Ls 1.00 20,000.00 20,000.00
Sub Total ( IV ) 500,271.20

Pekerjaan : SEPTIK TANK & PERESAPAN GURU ( 2 tahun ) 6 RKB
Kabupaten : Mamasa
HARGA
(Rp.) (Rp.)
II PEKERJAAN TANAH
1 Galian Tanah m³ 15.72 10,800.00 169,776.00
2 Urugan Kembali bekas Galian m³ - 5,184.00 0.00
3 Urugan Pasir m³ 0.22 86,820.00 19,100.40
4 Urugan Kerikil m³ 0.54 363,100.00 196,074.00
Sub Total ( II ) 384,950.40
1 Beton Bertulang untuk Plat m³ 0.45 2,327,073.80 1,047,183.21
2 Bekisting Beton m² - 57,540.00 0.00
5 Rabat Beton Lantai dasar m³ 1.13 770,599.00 870,776.87
6 Beton Bertulang Kolom Praktis m³ 0.145 2,327,073.80 337,425.70
Sub Total ( III ) 5,172,444.90
1 Pipa PVC 4" m' 2.30 48,814.50 112,273.35
2 Sambungan Tee PVC 4" buah 4.00 45,000.00 180,000.00
3 Papan 2/20 Klas III m³ 0.009 1,000,000.00 9,200.00
4 Balok Kayu Klas III m³ 0.003 950,000.00 2,850.00
5 Ijuk Ls 1.00 20,000.00 20,000.00
Sub Total ( IV ) 324,323.35

Pekerjaan : KM/WC, SISWA & RUANG GANTI
Kabupaten : Mamasa
HARGA
(Rp.) (Rp.)
Sub Total ( I ) 257,000.00
6 Pek. Anti Rayap m² 38.80 21,100.00 818,680.00
Sub Total ( II ) 13,019,728.24
1 Beton Sloof 1 : 2 : 3 m³ 1.82 2,050,504.00 3,731,917.28
2 Beton Kolom 1: 2 : 3 m³ 2.20 2,289,843.25 5,037,655.15
3 Beton Ring Balok & Konsul 1 : 2 : 3 m³ 2.14 2,327,073.80 4,979,937.93
11 Pek. Acian m² 318.43 1,080.50 344,063.62
12 Rabat Beton 1 : 3 : 6 m³ 2.55 770,599.00 1,965,027.45
Sub Total ( III ) 47,212,954.43
3 Pek. Pintu KM/WC m² 5.88 221,000.00 1,299,480.00
4 Pek. Jendela + Kaca m² - 166,510.00 0.00
6 Pek. Jalusi Mati Kusen m² 3.88 107,300.00 416,324.00
7
Sub Total ( IV ) 5,531,395.55
Sub Total ( V ) 14,391,112.40
VI PEKERJAAN LANTAI
5 Pek. Dinding Keramik 20 x 20 cm m² 53.40 98,685.00 5,269,779.00
Sub Total ( VI ) 11,817,999.66
1 Pek. Plafond Tripleks + Rangka + Penggantung m² 79.00 76,325.00 6,029,675.00
HARGA
(Rp.) (Rp.)
Sub Total ( VII ) 7,233,211.88
HARGA
(Rp.) (Rp.)
2 Pek. Cat Pintu, Jendela dan Ventilasi m² 48.80 19,016.00 927,980.80
Sub Total ( VIII ) 3,715,536.78
1 Pas. Instalasi Listrik ttk 7.00 138,700.00 970,900.00
5 Pas. Lampu TL 1 x 20 Watt bh - 89,800.00 0.00
8 Pas. Stop Kontak bh - 32,160.00 0.00
Sub Total ( IX ) 1,601,240.00

1 Pas. Kait Angin bh - 6,065.00 0.00
2 Pas. Engsel Jendela bh - 12,170.00 0.00
4 Pas. Grendel Jendela bh - 10,000.00 0.00
5 Pas. Grendel pintu bh 10,000.00 0.00
7 Pas. Kunci Tanam Pintu KM bh 4.00 72,135.00 288,540.00
Sub Total ( X ) 933,700.00
1 Pas. Bak Kamar Mandi Fiberglass unit 4.00 356,200.00 1,424,800.00
2 Pas. Pipa PVC3" Saluran Air Kotor m' 18.00 41,839.50 753,111.00
3 Pas. Pipa PVC 4" Saluran Air Kotor m' 24.00 48,814.50 1,171,548.00
5 Pas. Kloset Jongkok bh 4.00 278,450.00 1,113,800.00
6 Pas. Kloset Wastafel bh 2.00 330,650.00 661,300.00
7 Pas. Kran Air 1/2" ttk 9.00 24,800.00 223,200.00
8 Pas. Floor Drain bh 6.00 19,670.00 118,020.00
9 Pek. Septictank + Rembesan bh 1.00 10,422,407.05 10,422,407.05
Sub Total ( XI ) 16,116,741.05

Pekerjaan : BANGSAL SEPEDA
Kabupaten : Mamasa
HARGA
(Rp.) (Rp.)
1. Pemasangan Bowplank ls - 25,700.00 0.00
4 Pas. Pondasi Batu Gunung 1 : 4 m³ - 544,900.00 0.00
Sub Total ( II ) 34,043.76
III PEKERJAAN BETON
1 Beton Sloof 1 : 2 : 3 m³ 0.21 2,050,504.00 430,605.84
2 Beton Kolom 1: 2 : 3 m³ 0.77 2,289,843.25 1,763,179.30
3 Beton Ringbalk 1: 2 : 3 m³ 0.59 2,327,073.80 1,372,973.54
5 Beton Lantai Kerja 1 : 3 : 5 m³ 1.04 770,599.00 801,422.96
Sub Total ( III ) 5,120,243.83
IV PEKERJAAN KUDA-KUDA DAN ATAP
1 Pek. Rangka atap genteng Kayu Klas II m² 28.22 28,112.00 793,433.09
Sub Total ( IV ) 2,989,782.69
V PEKERJAAN LANTAI
1 Urugan Tanah Bawah Lantai m³ 0.06 103,500.00 6,210.00
Sub Total ( V ) 14,023.80
Pekerjaan : POMPA DAN MENARA

Kabupaten : Mamasa
HARGA
(Rp.) (Rp.)
A. PEKERJAAN MENARA
` Sub Total ( I A ) 0.00
4 Pasangan Batu Kosong m³ 0.77 238,500.00 183,168.00
5 Pas. Pondasi Batu Gunung 1 : 4 m³ 0.77 544,900.00 419,573.00
` Sub Total ( II A ) 653,781.32
1 Pek. Beton 1 : 2 : 3 m³ 1.20 2,050,504.00 2,460,604.80
2 Pas. Rangka Baja Tangki Air T= 4 m m' 4.00 542,136.40 2,168,545.60
3 Pas. Plat Lantai Menara 2 mm lbr 1.25 375,000.00 468,750.00
` Sub Total ( III A ) 5,097,900.40
IV PEKERJAAN PENGECATAN
1 Pek. Cat Besi Baja m2 16.00 12,402.00 198,432.00
` Sub Total ( IV A ) 198,432.00
V PEKERJAAN INSTALASI LISTRIK
` Sub Total ( V A ) 170,860.00
VI PEKERJAAN INSTALASI AIR
1 Tangki Air Fiber Glass 1,0 m³ bh 1.00 1,200,000.00 1,200,000.00
2 Kran Air bh 1.00 24,800.00 24,800.00
3 Pas. Pipa PVC 3/4" m' 12.00 15,237.00 182,844.00
` Sub Total ( VI A ) 1,407,644.00
` JUMLAH A 7,528,617.72
B. PEKERJAAN SUMUR DAN POMPA
1 Galian Sumur Bor + Accessories m' - 150,000.00 0.00
2 Sumur Gali/ mata air m' 10.00 50,000.00 500,000.00
3 Pompa Air + Accessories unit 1.00 1,500,000.00 1,500,000.00
4 Gorong-Gorong Ø 100 cm bh 10.00 90,000.00 900,000.00
5 Rabat Beton 1 : 3 : 5 m³ 0.18 770,599.00 138,707.82
6 Pek. Papan Tutup Sumur bh - 0.00
` JUMLAH B 3,038,707.82

Pekerjaan : PINTU GERBANG & PAGAR
Kabupaten : Mamasa
HARGA
(Rp.) (Rp.)
Sub Total ( I ) 51,400.00
A. PINTU GERBANG
I PEKERJAAN TANAH / PONDASI
Sub Total ( I A ) 1,607,686.80
II PEKERJAAN BETON / PINTU BESI
1 Lantai Kerja Beton m³ 0.10 770,599.00 77,059.90
2 Beton Pondasi Tapak dan Sloof 1 : 2 : 3 m³ 0.54 2,050,504.00 1,097,019.64
3 Beton Kolom 1 : 2 : 3 m³ 1.38 2,289,843.25 3,159,983.69
4 Beton Balok 1 : 2 : 3 m² 0.79 2,327,073.80 1,838,388.30
8 Plesteran Kolom 1 : 2 m² 9.02 27,161.00 244,992.22
9 Pek. Acian m² 39.92 1,080.50 43,133.56
10 Pintu Besi Gerbang m² 7.00 474,225.00 3,319,575.00
Sub Total ( II A ) 12,377,056.61
III PEKERJAAN KUDA-KUDA DAN ATAP
1 Kuda-Kuda/ Gording Kayu Klas II m³ 0.18 2,886,500.00 519,570.00
2 Pek. Rangka atap Kayu Klas II m³ 17.90 28,112.00 503,204.80
3 Pek. List Plank Papan Kayu Klas I m' 11.20 42,900.00 480,480.00
4 Pek. AtapGenteng Metal m² 17.90 62,275.00 1,114,722.50
Sub Total ( III A ) 2,992,477.30
IV PEKERJAAN PENGECATAN
1 Pek. Cat Tembok m² 39.92 6,360.00 253,891.20
2 Pek. Cat Besi m² 14.00 12,402.00 173,628.00
3 Pek. Cat List Plank Papan m² 3.64 19,016.00 69,218.24
Sub Total ( IV A ) 496,737.44
JUMLAH A 17,473,958.15
HARGA
(Rp.) (Rp.)
B. PEKERJAAN PAGAR 62.5 M'
I PEKERJAAN TANAH / PONDASI
Sub Total ( I B ) 14,445,450.00
II PEKERJAAN BETON
1 Beton Sloof 1 : 2 : 3 m³ 1.88 2,050,504.00 3,844,695.00
2 Beton Kolom 1 : 2 : 3 m³ 0.40 2,289,843.25 915,937.30
3 Bekisting Beton m² 18.94 57,540.00 1,089,771.64
4 Pas. Dinding Batu Bata 1 : 4 m³ 45.45 96,710.00 4,395,469.50
6 Pek. Acian m² 86.88 1,080.50 93,868.44
7 Pek. Pagar Besi T = 1 m m² 55.00 316,150.00 17,388,250.00
Sub Total ( II B ) 29,640,545.00
III PEKERJAAN PENGECATAN
1 Pek. Cat Tembok m² 86.88 6,360.00 552,525.00
2 Pek. Cat Besi m² 110.00 12,402.00 1,364,220.00
Sub Total ( III B ) 1,916,745.00
IV PEKERJAAN PAGAR KELILING ( M') 0
1 Tiang Plat Siku 50.50.5 T=1,6 m m' 140.53 24,352.00 3,422,267.73
2 Beton Praktis 0,04 m3 bh 87.83 30,823.96 2,707,371.15
3 Pek. Kawat Duri m' 260.50 23,100.00 6,017,550.00
Sub Total ( IV B ) 12,147,188.89
JUMLAH B 58,149,928.89
Total Jumlah (A +B) 75,675,287.03

Pekerjaan : RUMAH KEPALA SEKOLAH
Kabupaten : Mamasa
HARGA
(Rp.) (Rp.)
Sub Total ( I ) 257,000.00
6 Pek. Anti Rayap m² 39.50 21,100.00 833,450.00
Sub Total ( II ) 7,750,475.92
1 Beton Sloof 1 : 2 : 3 m³ 1.22 2,050,504.00 2,501,614.88
2 Beton Kolom 1: 2 : 3 m³ 1.15 2,289,843.25 2,633,319.74
3 Ring Balok,Konsol, Latei & Meja Beto m³ 1.87 2,327,073.80 4,351,628.01
5 Bekisting Kolom m² 7.67 66,620.00 510,975.40
6 Bekisting Ring Balok,Konsol, Latei m² 12.47 72,160.00 899,835.20
11 Pek. Acian m² 200.72 1,080.50 216,877.96
10 Rabat Beton 1 : 3 : 5 m³ 1.90 770,599.00 1,464,138.10
Sub Total ( III ) 31,147,455.27
1 Pek. Kusen Pintu dan Jendela Kayu Kl m³ 0.52 3,114,000.00 1,619,280.00
3 Pek. Pintu KM/WC m² 1.36 221,000.00 300,560.00
Sub Total ( IV ) 5,046,606.60

2 Pek. Rangka atap genteng Kayu Klas I m² 97.46 28,112.00 2,739,795.52
Sub Total ( V ) 13,405,657.02
VI PEKERJAAN LANTAI
Sub Total ( VI ) 7,212,009.68
1 Pek. Plafond Tripleks + Rangka + Pe m² 57.10 76,325.00 4,358,157.50
Sub Total ( VII ) 5,505,513.50
HARGA
(Rp.) (Rp.)
Sub Total ( VIII ) 2,583,080.56
5 Pas. Lampu TL 1 x 20 Watt bh 89,800.00 0.00
Sub Total ( IX ) 2,452,900.00

1 Pas. Kait Angin bh 10.00 6,065.00 60,650.00
Sub Total ( XI ) 917,635.00
1 Pas. Bak Kamar Mandi Fiberglass unit 1.00 356,200.00 356,200.00
3 Pas. Pipa PVC 4" Saluran Air Kotor m' 8.00 48,814.50 390,516.00
5 Pas. Kloset Jongkok bh 1.00 278,450.00 278,450.00
6 Pas. Bak Cuci bh 1.00 193,210.00 193,210.00
7 Pas. Kran Air 1/2" ttk 3.00 24,800.00 74,400.00
Sub Total ( XI ) 4,475,694.74

Pekerjaan : SELASAR PENGHUBUNG m'
Kabupaten : Mamasa
HARGA
(Rp.) (Rp.)
- 6.20
II PEKERJAAN TANAH / PONDASI & LANTAI
1 Galian Tanah Pondasi dan Saluran m³ 9.67 10,800.00 104,457.60
3 Pasir urug Bawah Pondasi dan Lantai m³ 1.98 86,820.00 172,250.88
Sub Total ( II ) 2,181,210.10
III PEKERJAAN BETON
1 Beton Sloof 1 : 2 : 3 m³ 0.28 2,050,504.00 572,090.62
2 Beton Kolom 1 : 2 : 3 m³ 0.35 2,289,843.25 805,795.84
3 Beton Ringbalk 1 : 2 : 3 m³ 0.28 2,327,073.80 649,253.59
4 Bekisting Sloof m³ 1.86 57,540.00 107,024.40
5 Bekisting Kolom m³ 4.69 66,620.00 312,581.04
6 Bekisting Ringbalk m² 2.79 72,160.00 201,326.40
7 Plesteran 1 : 2 m² 9.38 27,161.00 254,878.82
8 Pek.Acian m² 9.38 1,080.50 10,139.41
9 Beton Lantai Rabat 1 : 3 : 5 m³ 1.10 770,599.00 848,044.20
10 Saluran Pinggir Bangunan m' 12.40 103,550.00 1,284,020.00
Sub Total ( III ) 5,045,154.32
1 Pek. Kuda-Kuda Kayu Klas II m³ 0.37 2,886,500.00 1,069,159.60
Sub Total ( IV ) 3,564,713.96
V PEKERJAAN PLAFOND
1 Pek. Plafond Tripleks + Rangka m² 21.60 76,325.00 1,648,620.00
2 Pek. List Plafon m' 20.40 9,891.00 201,776.40
Sub Total ( VI ) 1,850,396.40
VI PEKERJAAN PENGECATAN
1 Pek. Cat Listplank m² 2.68 19,016.00 50,962.88
2 Pek. Cat Kolom dan Plafon m² 40.37 6,360.00 256,740.48
Sub Total ( VII ) 307,703.36


Pekerjaan : POS JAGA
Kabupaten : Mamasa
HARGA
(Rp.) (Rp.)
5 Pas. Pondasi Batu Gunung 1 : 4 m³ 1.76 544,900.00 959,024.00
Sub Total ( II ) 1,285,900.40
1 Beton Sloof 1 : 2 : 3 m³ 0.18 2,050,504.00 369,090.72
2 Beton Kolom 1: 2 : 3 m³ 0.27 2,289,843.25 618,257.68
3 Beton Ring Balok & Konsul 1 : 2 : 3 m³ 0.24 2,327,073.80 558,497.71
7 Beton Lantai Kerja 1 : 3 : 5 m³ 1.05 770,599.00 809,128.95
8 Pek. Saluran Keliling Bangunan m³ 20.00 103,550.00 2,071,000.00
Sub Total ( III ) 6,456,542.70
1 Pek. Kuda-Kuda 8/12 Kayu Klas II m³ 0.18 2,886,500.00 519,570.00
4 Pek. Atap Genteng Metal m² 15.00 62,275.00 934,125.00
Sub Total ( IV ) 3,375,375.00
V PEKERJAAN LANTAI
Sub Total ( V ) 96,828.00
VI PEKERJAAN PLAFOND
2 Pek. List Plafond m' 35.40 9,891.00 350,141.40
Sub Total ( VI ) 1,891,906.40
VII PEKERJAAN PENGECATAN
1 Pek. Cat Dinding dan Plafond m² 49.10 6,360.00 312,276.00
Sub Total ( VII ) 445,388.00
VIII PEKERJAAN INSTALASI LISTRIK
2 Pemasangan Lampu Pijar ttk 2.00 25,700.00 51,400.00
Sub Total ( VIII ) 528,180.00

Pekerjaan : SITE DEVELOPMENT DAN LAP. OLAHRAGA
Kabupaten : Mamasa
HARGA
(Rp.) (Rp.)
I Entance ( Paving Block) M2 76.5

1 Galian Tanah m³ 1.31 10,800.00 14,175.00
2 Urugan Pasir bawah castein m³ 0.53 86,820.00 45,580.50
3 Canstien Pas. Batu Bata 1 : 4 m² 12.25 96,710.00 1,184,697.50
4 Pas. Paving Block m² 76.50 178,422.00 13,649,283.00
Sub Total ( I ) 14,893,736.00
II Pembuatan Lapangan Upacara
1 Gebalan Rumput & Perataan m² 214.00 5,000.00 1,070,000.00
Sub Total ( II ) 1,070,000.00
III Pembuatan Tiang Bendera
1 Pekerjaan Tiang Bendera unit 1.00 1,049,232.00 1,049,232.00
Sub Total ( III ) 1,049,232.00
IV Pembuatan lapangan OlahRaga 0
1 Canstien Pas. Batu Bata m² - 96,710.00 -
2 Rabat Beton 1 : 3 : 6 t= 6 Cm m³ - 770,599.00 -
3 Rangka baja /Tiang Net unit 1.00 0.00 -
4 Plesteran 1 : 4 m² - 22,015.00 -
5 Pengecatan m² - 6,360.00 -
Sub Total ( IV ) -
V Saluran Lingkungan
1 Pas. Saluran Batu Belah uk 40x 60 cm m' 6.20 316,025.00 1,959,355.00
Sub Total ( V ) 1,959,355.00
VI Penyediaan Daya Listrik PLN/Genset ls 1.00 3,000,000.00 3,000,000.00
Sub Total ( VI ) 3,000,000.00
VII Saluran Air Bersih ( Instalasi Luar )
1 Pas. Pipa PVC Ø 3/4" m' 40.00 15,237.00 609,480.00
Sub Total ( VII ) 609,480.00
VIII Landscape
1 Penanaman Pohon Pelindung btg 50.00 25,000.00 1,250,000.00
2 Pembuatan Taman m² 40.00 87,500.00 3,500,000.00
Sub Total ( VIII ) 4,750,000.00
IX Papan Nama Sekolah/ Prasasti ls 1.00 2,500,000.00 2,500,000.00


Pekerjaan : BIAYA ADMINISTRASI KP-USB
Kabupaten : Mamasa
No. Uraian Pekerjaan Sat. Volume Harga Satuan Jumlah Harga

( Rp ) ( Rp )
I. HONOR KP-USB
1 Ketua bln 6.00 1,000,000.00 6,000,000.00
2 Sekretaris bln 6.00 650,000.00 3,900,000.00
3 Bendahara bln 6.00 650,000.00 3,900,000.00
4 Adm./Keuangan bln 6.00 650,000.00 3,900,000.00
5 Kepala Pelaksana bln 6.00 1,000,000.00 6,000,000.00
Jumlah Sub I 23,700,000.00
II. BIAYA TRANSPORT, KOMUNIKASI DAN ATK
1 Transportasi bln 6.00 750,000.00 4,500,000.00
2 Konsumsi rapat bln 6.00 500,000.00 3,000,000.00
3 Komunikasi bln 6.00 350,000.00 2,100,000.00
4 Biaya Workshop Ke-III Ls 1.00 3,000,000.00 3,000,000.00
5 ATK . Penggandaan Dokumen 0.00
Dokumentasi, dll bln 6.00 750,000.00 4,500,000.00
Jumlah Sub II 17,100,000.00
III. BIAYA PELAPORAN
1 Laporan Bulanan 3 rangkap bln 5.00 900,000.00 4,500,000.00
2 Laporan Akhir 3 rangkap ls 1.00 1,800,000.00 1,800,000.00
Jumlah Sub III 6,300,000.00
IV. BIAYA SURVEY HARGA BAHAN
1 Biaya Operasional Survey ls 6.00 150,000.00 900,000.00
Jumlah Sub IV 900,000.00
Jumlah Total 48,000,000.00

Pekerjaan : GUDANG KANTIN & KOPERASI
Kabupaten : Mamasa
HARGA
(Rp.) (Rp.)
Sub Total ( I ) 257,000.00
6 Anti Rayap m² 63.00 21,100.00 1,329,300.00
Sub Total ( II ) 14,533,769.70
1 Beton Sloof 1 : 2 : 3 m³ 1.95 2,050,504.00 3,998,482.80
2 Beton Kolom 1: 2 : 3 m³ 1.60 2,289,843.25 3,663,749.20
11 Pek. Acian m² 219.43 1,080.50 237,094.12
12 Rabat Beton 1 : 3 : 6 m³ 2.03 770,599.00 1,564,315.97
Sub Total ( III ) 39,327,522.22
3 Pek. Pintu KM/WC m² 221,000.00 0.00
Sub Total ( IV ) 5,368,305.00
Sub Total ( V ) 19,608,852.07
VI PEKERJAAN LANTAI
Sub Total ( VI ) 10,259,578.35
HARGA
(Rp.) (Rp.)
Sub Total ( VII ) 9,790,917.45
Sub Total ( VIII ) 3,464,934.00
Sub Total ( IX ) 2,746,660.00

1 Pas. Kait Angin bh 8.00 6,065.00 48,520.00
5 Pas. Grendel pintu bh - 10,000.00 0.00
Sub Total ( X ) 912,305.00
XI PEKERJAAN FURNITURE 0.00

1 Meja baca Serba Guna M 05 bh 3.00 167,579.00 502,737.00
2 Meja Kerja M 07 bh 3.00 346,086.00 1,038,258.00
3 Kursi Siswa K 01 bh 1.00 88,197.76 88,197.76
4 Kursi Kerja/ Guru K 05 bh 3.00 130,455.00 391,365.00
5 Kursi Bulat pendek K 03 bh 12.00 445,126.00 5,341,512.00
6 Lemari Buku L 01 bh 2.00 795,542.00 1,591,084.00
7 Lemari Kaca Geser L 02 bh 1.00 651,114.80 651,114.80
8 Lemari Alat Peraga L 06 bh 1.00 403,726.57 403,726.57
9 Rak Buku Satu Muka R 02 bh 2.00 520,571.57 1,041,143.14
10 Rak Gudang R 04 bh 1.00 739,701.80 739,701.80
11 Rak Piring R 11 bh 1.00 356,731.92 356,731.92
Sub Total ( XI ) 12,172,751.99

Pekerjaan : RUMAH PENJAGA SEKOLAH
Kabupaten : Mamasa
HARGA
(Rp.) (Rp.)
Sub Total ( I ) 205,600.00
6 Pek. Anti Rayap m² 24.00 21,100.00 506,400.00
Sub Total ( II ) 7,315,208.28
1 Beton Sloof 1 : 2 : 3 m³ 1.02 2,050,504.00 2,091,514.08
2 Beton Kolom 1: 2 : 3 m³ 0.94 2,289,843.25 2,152,452.66
3 Beton Ring Balok & Konsul 1 : 2 : 3 m³ 0.48 2,327,073.80 1,116,995.42
6 Bekisting Ring Balok,Konsol, Latei m² 3.20 72,160.00 230,912.00
11 Pek. Acian m² 112.80 1,080.50 121,880.40
12 Rabat Beton 1 : 3 : 5 m³ 1.40 770,599.00 1,078,838.60
Sub Total ( III ) 19,194,295.19
1 Pek. Kusen Pintu dan Jendela Kayu Klas II m³ 0.32 3,114,000.00 996,480.00
3 Pek. Pintu KM/WC m² 1.42 221,000.00 313,820.00
5 Pek. Jendela Kaca Mati m² - 99,005.00 0.00
Sub Total ( IV ) 3,037,130.40

Sub Total ( V ) 9,493,030.10
VI PEKERJAAN LANTAI
3 Rabat beton Bawah Lantai t=5 cm m³ 1.20 770,599.00 924,718.80
Sub Total ( VI ) 4,312,784.90
1 Pek. Plafond Tripleks + Rangka + Penggant m² 50.50 76,325.00 3,854,412.50
HARGA
(Rp.) (Rp.)
2 Pek. List Plafond m' 77.30 9,891.00 764,574.30
Sub Total ( VII ) 4,618,986.80
HARGA
(Rp.) (Rp.)
Sub Total ( VIII ) 1,853,613.76
3 Box Sekring MCB set - 210,200.00 0.00
5 Pas. Lampu TL 1 x 20 Watt bh 89,800.00 0.00
Sub Total ( IX ) 1,517,780.00

1 Pas. Kait Angin bh 6.00 6,065.00 36,390.00
Sub Total ( XI ) 679,410.00
1 Pas. Bak Kamar Mandi Fiberglass unit 1.00 356,200.00 356,200.00
3 Pas. Pipa PVC 4" Saluran Air Kotor m' 4.00 48,814.50 195,258.00
5 Pas. Kloset Jongkok bh 1.00 278,450.00 278,450.00
6 Pas. Kloset Wastafel bh - 330,650.00 0.00
7 Pas. Kran Air 1/2" ttk 2.00 24,800.00 49,600.00
Sub Total ( XI ) 1,188,432.00
Pekerjaan : RUANG BK, OSIS, UKS, PRAMUKA

Kabupaten : Mamasa
HARGA
(Rp.) (Rp.)
Sub Total ( I ) 308,400.00
6 Anti Rayap m² 85.20 21,100.00 1,797,720.00
Sub Total ( II ) 16,543,090.18
1 Beton Sloof 1 : 2 : 3 m³ 1.86 2,050,504.00 3,813,937.44
2 Beton Kolom 1: 2 : 3 m³ 1.60 2,289,843.25 3,663,749.20
11 Pek. Acian m² 321.16 1,080.50 347,013.38
12 Rabat Beton 1 : 3 : 6 m³ 2.99 770,599.00 2,304,091.01
Sub Total ( III ) 48,383,797.15
3 Pek. Pintu KM/WC m² 221,000.00 0.00
Sub Total ( IV ) 4,217,571.40
Sub Total ( V ) 22,302,679.50
VI PEKERJAAN LANTAI
Sub Total ( VI ) 13,874,858.34
HARGA
(Rp.) (Rp.)
Sub Total ( VII ) 13,374,147.50
Sub Total ( VIII ) 4,322,857.36
6 Pas. Saklar Tunggal Inbow bh 28,520.00 0.00
Sub Total ( IX ) 3,528,320.00

1 Pas. Kait Angin bh 6.00 6,065.00 36,390.00
Sub Total ( X ) 575,265.00
XI PEKERJAAN FURNITUE 0.00

1 Meja Baca Serba Guna M 05 bh 6.00 167,579.00 1,005,474.00
2 Meja Kerja M 07 bh 3.00 346,086.00 1,038,258.00
3 Meja Tamu M 13 bh 2.00 125,560.00 251,120.00
4 Kursi Siswa K 01 bh 15.00 88,197.76 1,322,966.40
6 Kursi Tamu K 08 bh 4.00 121,538.46 486,153.84
7 Lemari Buku L 01 bh 1.00 795,542.00 795,542.00
8 Lemari Kaca Geser L 02 bh 1.00 651,114.80 651,114.80
9 Lemari Pembatas L 04 bh 1.00 400,726.57 400,726.57
10 Lemari Obat L 07 bh 1.00 367,173.81 367,173.81
11 White board Gantung P 04 bh 1.00 254,976.00 254,976.00
12 Papan Jadwal P 07 bh 1.00 85,158.82 85,158.82
13 Papan Piket P 09 bh 1.00 115,143.64 115,143.64
14 Filing Cabinet 4 Laci U 01 bh 1.00 750,000.00 750,000.00
15 Tungku Tiang Bendera U 04 bh 1.00 164,910.00 164,910.00
16 Dipan Periksa U 06 bh 1.00 861,117.31 861,117.31
Sub Total ( X ) 9,022,740.19
Pekerjaan : LABORATORIUM SAINS IPA & KOMPUTER

Kabupaten : Mamasa
HARGA
(Rp.) (Rp.)
Sub Total ( I ) 257,000.00
6 Anti Rayap m² 146.00 21,100.00 3,080,600.00
Sub Total ( II ) 20,641,670.72
1 Beton Sloof 1 : 2 : 3 m³ 2.60 2,050,504.00 5,331,310.40
2 Beton Kolom 1: 2 : 3 m³ 1.86 2,289,843.25 4,259,108.45
3 Ring Balok,Konsol, Latei & Meja Beton m³ 4.37 2,327,073.80 10,169,312.51
11 Pek. Acian m² 352.80 1,080.50 381,200.40
12 Rabat Beton 1 : 3 : 6 m³ 3.80 770,599.00 2,928,276.20
Sub Total ( III ) 60,283,700.85
3 Pek. Pintu KM/WC m² 221,000.00 0.00
Sub Total ( IV ) 7,867,407.40
Sub Total ( V ) 36,458,794.00
VI PEKERJAAN LANTAI
5 Pek. Keramik Dinding/ Meja kerja m² 10.80 98,685.00 1,065,798.00
6 Pek.Lantai Keramik 20 x 20 cm m² - 96,802.50 0.00
HARGA
(Rp.) (Rp.)
Sub Total ( VI ) 24,841,963.70
Sub Total ( VII ) 18,349,772.35
Sub Total ( VIII ) 5,405,548.16
10 Pemasansangan Grounding bh - 564,000.00 0.00
Sub Total ( IX ) 5,221,640.00
1 Pas. Kait Angin bh 28.00 6,065.00 169,820.00
Sub Total ( X ) 1,144,450.00
XI PEKERJAAN SANITAIR 0.00
1 Pas. Bak Kamar Mandi Fiberglass m² - 356,200.00 0.00
6 Pas. Bak Cuci Stainless bh 4.00 193,210.00 772,840.00
7 Pas. Kran Air 1/2" ttk 4.00 24,800.00 99,200.00
Sub Total ( XI ) 1,389,600.00
XII PEKERJAAN FURNITUE

1 Meja Baca Serba Guna M 05 bh 20.00 167,579.00 3,351,580.00
2 Meja Kerja M 07 bh 2.00 346,086.00 692,172.00
3 Meja Demonstrasi / Peraga M 11 bh 1.00 655,660.80 655,660.80
4 Kursi Siswa tunggal K 01 bh 2.00 88,197.76 176,395.52
5 Kursi Bundar Tinggi K 02 bh 40.00 364,290.00 14,571,600.00
7 Lemari Kaca Geser L 02 bh 3.00 651,114.80 1,953,344.40
9 Lemari Besi L 08 bh 2.00 750,000.00 1,500,000.00
10 Lemari Kertas Kerja L 10 bh 1.00 897,989.94 897,989.94
11 Lemari Gantung P3K L 14 bh 1.00 223,523.52 223,523.52
12 Lemari Asam L 20 bh 1.00 755,170.40 755,170.40
13 Papan Tulis Gantung P 01 bh 1.00 304,976.00 304,976.00
Sub Total ( IV ) 26,014,703.28

Pekerjaan : MESS GURU 5 RUANG
Kabupaten : Mamasa
HARGA
(Rp.) (Rp.)
Sub Total ( I ) 411,200.00
3 Urugan Pasir Bawah Pondasi m³ 12.30 86,820.00 1,067,886.00
6 Anti Rayap m² 97.60 21,100.00 2,059,360.00
Sub Total ( II ) 26,570,043.83
1 Beton Sloof 1 : 2 : 3 m³ 3.54 2,050,504.00 7,258,784.16
2 Beton Kolom 1: 2 : 3 m³ 3.62 2,289,843.25 8,289,232.57
3 Ring Balok,Konsol, Latei & Meja Beto m³ 4.40 2,327,073.80 10,239,124.72
11 Pek. Acian m² 469.95 1,080.50 507,780.98
12 Rabat Beton 1 : 3 : 5 m³ 4.14 770,599.00 3,190,279.86
Sub Total ( III ) 77,393,822.61
1 Pek. Kusen Pintu dan Jendela Kayu Kla m³ 1.13 3,114,000.00 3,518,820.00
3 Pek. Pintu KM/WC m² 6.50 221,000.00 1,436,500.00
Sub Total ( IV ) 10,888,163.25

2 Pek. Rangka atap genteng Kayu Klas I m² 198.36 28,112.00 5,576,296.32
Sub Total ( V ) 30,452,445.32
HARGA
(Rp.) (Rp.)
VI PEKERJAAN LANTAI
5 Pek. Dinding Keramik 20 x 25 cm m² 23.80 98,685.00 2,348,703.00
Sub Total ( VI ) 18,354,054.32
Sub Total ( VII ) 14,179,486.55
PEKERJAAN PENGECATAN
` 1 Pek. Cat Dinding dan Plafond m² 623.68 6,360.00 3,966,604.80
VIII 2 Pek. Cat Pintu, Jendela dan Ventilasi m² 109.22 19,016.00 2,076,927.52
Sub Total ( VIII ) 6,426,894.88
PEKERJAAN INSTALASI LISTRIK
IX 2 Main Panel + MCB bh - 379,000.00 0.00
3 Box Sekring MCB bh 1.00 210,200.00 210,200.00
6 Pas. Saklar Tunggal Inbow bh - 28,520.00 0.00
9 Kabel Suplay Main ke Sub Panil bh 10.00 22,500.00 225,000.00
10 Pemasansangan Grounding bh - 564,000.00 0.00
Sub Total ( IX ) 6,043,400.00
PEKERJAAN PENGGANTUNG/PENGUNCI
1 Pas. Kait Angin bh 10.00 6,065.00 60,650.00
X 2 Pas. Engsel Jendela bh 10.00 12,170.00 121,700.00
Sub Total ( X ) 2,205,925.00
PEKERJAAN SANITAIR
1 Pas. Bak Kamar Mandi Fiberglass m' 5.00 356,200.00 1,781,000.00
XI 2 Pas. Pipa PVC 3" saluran Air Kotor m' 12.00 41,839.50 502,074.00
5 Pas. Kloset Jongkok bh 5.00 278,450.00 1,392,250.00
6 Pas. Wastafel bh - 330,650.00 0.00
7 Pas. Kran Air 1/2" ttk 5.00 24,800.00 124,000.00
Sub Total ( XI ) 7,372,928.74
PEKERJAAN FURNITUE 0.00
1 Meja Guru M 08 bh 10.00 155,951.00 1,559,510.00
XII 2 Kursi Siswa K 01 bh 10.00 88,197.76 881,977.60
3 Lemari Pakaian Guru L 17 bh 10.00 385,990.78 3,859,907.85
4 Dipan Tidur Tunggal U 07 bh 6.00 289,150.00 1,734,900.00
5 Dipan Tidur ganda U 08 bh 2.00 409,550.00 819,100.00
HARGA
(Rp.) (Rp.)
6 Kotak sampah KS bh 5.00 27,180.00 135,900.00
Sub Total ( XII ) 8,991,295.45

Pekerjaan : LABORATORIUM BAHASA
Kabupaten : Mamasa
HARGA
(Rp.) (Rp.)
Sub Total ( I ) 257,000.00
6 Anti Rayap m² 146.00 21,100.00 3,080,600.00
Sub Total ( II ) 20,712,507.72
1 Beton Sloof 1 : 2 : 3 m³ 2.60 2,050,504.00 5,331,310.40
2 Beton Kolom 1: 2 : 3 m³ 1.86 2,289,843.25 4,259,108.45
11 Pek. Acian m² 353.78 1,080.50 382,259.29
12 Rabat Beton 1 : 3 : 6 m³ 3.80 770,599.00 2,928,276.20
Sub Total ( III ) 58,453,258.09
3 Pek. Pintu KM/WC m² 221,000.00 0.00
7 Pek.Partisi tripleks Rangkap 4mm m² - 0.00 0.00
Sub Total ( IV ) 8,153,438.70
Sub Total ( V ) 36,458,794.00
VI PEKERJAAN LANTAI
5 Pek. Keramik Dinding/ Meja kerja m² - 98,685.00 0.00
HARGA
(Rp.) (Rp.)
Sub Total ( VI ) 21,509,515.70
Sub Total ( VII ) 18,891,103.15
Sub Total ( VIII ) 5,480,379.36
Sub Total ( IX ) 5,221,640.00

1 Pas. Kait Angin bh 28.00 6,065.00 169,820.00
Sub Total ( X ) 1,144,450.00

1 Meja baca kelompok M 04 bh 6.00 175,055.00 1,050,330.00
2 Meja Kerja M 07 bh 3.00 346,086.00 1,038,258.00
3 Kursi Putar K 07 bh 34.00 225,000.00 7,650,000.00
4 Lemari kaca Geser L 02 bh 1.00 651,114.80 651,114.80
5 Lemari Besi L 08 bh 1.00 750,000.00 750,000.00
6 Lemari Kaca Tinggi L 13 bh 5.00 651,494.21 3,257,471.04
7 Whiteboard Gantung P 04 bh 1.00 254,976.00 254,976.00
Sub Total ( IV ) 14,706,509.84

Pekerjaan : RUANG KESENIAN & KETERAMPILAN
Kabupaten : Mamasa
HARGA
(Rp.) (Rp.)
Sub Total ( I ) 257,000.00
6 Anti Rayap m² 146.00 21,100.00 3,080,600.00
Sub Total ( II ) 19,831,766.92
1 Beton Sloof 1 : 2 : 3 m³ 2.40 2,050,504.00 4,921,209.60
2 Beton Kolom 1: 2 : 3 m³ 1.90 2,289,843.25 4,350,702.18
3 Ring Balok,Konsol, Latei & Meja Beton m³ 3.97 2,327,073.80 9,238,482.99
11 Pek. Acian m² 329.80 1,080.50 356,348.90
12 Rabat Beton 1 : 3 : 6 m³ 3.80 770,599.00 2,928,276.20
Sub Total ( III ) 56,451,139.81
3 Pek. Pintu KM/WC m² 221,000.00 0.00
Sub Total ( IV ) 7,971,303.40
Sub Total ( V ) 36,458,794.00
VI PEKERJAAN LANTAI
5 Pek. Keramik Dinding/ Meja kerja m² 4.64 98,685.00 457,898.40
HARGA
(Rp.) (Rp.)
Sub Total ( VI ) 24,234,064.10
Sub Total ( VII ) 19,347,807.90
Sub Total ( VIII ) 5,367,635.76
Sub Total ( IX ) 4,171,780.00

1 Pas. Kait Angin bh 24.00 6,065.00 145,560.00
Sub Total ( X ) 1,109,525.00
1 Pas. Bak Kamar Mandi Fiberglass m² - 356,200.00 0.00
6 Pas. Bak Cuci Stainless bh 2.00 193,210.00 386,420.00
7 Pas. Kran Air 1/2" ttk 2.00 24,800.00 49,600.00
Sub Total ( XI ) 953,580.00

1 Meja baca Serba Guna M 05 bh 1.00 167,579.00 167,579.00
2 Meja Kerja M 07 bh 1.00 346,086.00 346,086.00
3 Meja Demonstrasi / Peraga M 11 bh 1.00 655,660.80 655,660.80
4 Kursi Bundar Tinggi K 02 bh 41.00 364,290.00 14,935,890.00
6 Lemari Arsip L 03 bh 1.00 631,430.57 631,430.57
8 Lemari Besi L 08 bh 1.00 750,000.00 750,000.00
9 Lemari Kertas kerja L 10 bh 1.00 897,989.94 897,989.94
10 Lemari Gantung P3K L 14 bh 1.00 223,523.52 223,523.52
11 Lemari Loker L 16 bh 1.00 746,029.81 746,029.81
12 Papan Tulis Gantung P 01 bh 1.00 304,976.00 304,976.00
Sub Total ( IV ) 20,247,707.21
PROGRAM BLOCK GRANT PEMBANGUNAN School Id. CODE
UNIT SEKOLAH BARU SMP TAHUN 2007 USB 0487
REKAPITULASI ( KESEPAKATAN BIAYA )

Rencana Anggaran Biaya USB SMP
Pekerjaan : Pembangunan USB SMPN 8 TANDUKKALUA
Desa/ Kel : Tamalantik
Kabupaten : Mamasa
No. JENIS PEKERJAAN JUMLAH HARGA
I BIAYA BKONSTRUKSI
1 Pekerjaan Persiapan Rp 22,600,000.00
2 A Gedung Kantor dan Administrasi Rp 253,061,599.03
3 B1 Gedung Teori / 3 Ruang Kelas Tipe A Rp 270,786,024.87
4 B2 Gedung Teori / 3 Ruang Kelas Tipe B Rp 270,778,068.95
5 C Gedung Perpustakaan dan Media Rp 169,532,882.86
6 L Mushollah, Ruang Ibadah Rp -
7 M-N KM/WC, Siswa dan Ruang Ganti Rp 121,830,619.99
8 W Bangsal Sepeda Rp 8,158,094.08
9 R Rumah Penjaga Rp -
10 V Pompa dan Menara Rp 10,567,325.54
11 K Ruang BK, UKS & OSIS, Pramuka Rp -
12 O-P-Q Gudang, Kantin & Koperasi Rp -
13 E-H Gedung Laboratorium Sains, IPA dan Komputer Rp -
14 S Rumah Dinas Kepala Sekolah Rp 80,754,028.29
15 T Mess Guru 5 K Rp -
16 X Pos Jaga Rp 14,080,120.50
17 D Gedung Laboratorium Bahasa Rp -
18 F-G Gedung Kesenian Dan Keterampilan Rp -
Jumlah Sub I Rp 1,222,148,764.10
II BIAYA NON KONSTRUKSI
A MEUBELER
1 A Furniture Gedung Kantor dan Administrasi Rp 14,250,769.46
2 B1 Furniture Gedung Teori / 3 Ruang Kelas Tipe A Rp 27,040,277.75
3 B2 Furniture Gedung Teori / 3 Ruang Kelas Tipe B Rp 27,040,277.75
4 C Furniture Gedung Perpustakaan dan Media Rp 19,895,503.73
5 K Furniture Ruang BK, UKS & OSIS, Pramuka Rp -
7 E-H Furniture Gedung Lab Sains, IPA dan Komputer Rp -
8 T Furniture Mess Guru 5 K Rp -
9 D Gedung laboratorium Bahasa Rp -
B SITE DEVELOPMENT
1 Site Development dan Lapangan Olahraga Rp 29,831,803.00
2 Pintu Gerbang dan Pagar Rp 75,675,287.03
3 Selasar Penghubung Rp 12,949,178.13
Jumlah Sub II Rp 206,683,096.85

C. BIAYA OPERASIONAL KP-USB
Biaya Operasional KP-USB Rp 48,000,000.00
Jumlah Sub III Rp 48,000,000.00
Jumlah Total ( I + II + III ) Rp 1,476,831,860.94

Dibulatkan Rp 1,476,830,000.00
Terbilang
Satu Milyar Empat Ratus Tujuh Puluh Enam Juta Delapan Ratus Tiga Puluh Ribu Rupiah
Konsultan CM Ketua KP- USB
PT. DACREA Design & Eng. Consultants SMPN 8 TANDUKKALUA
Ir. Ilham Syafei, MT Sri Ratna Pasiak, S.Pd

Team Leader NIP. 132 220 201
Penanggung Jawab Kegiatan
Perluasan SMP
Drs. H. Susetyo Widiasmoro, M.Ed.

NIP. 131 113 165
Daftar Harga BAHAN dan UPAH
Kabupaten : Mamasa School Id. CODE
Provinsi : Sulawesi Barat USB 0487
No Nama Bahan Satuan Harga (Rp.)

BAHAN DASAR
1 Batu Kali m³ 150,500.00
2 Batu Gunung m³ 150,500.00
3 Batu Bata / Batu Merah biji 870.00 harga konversi ----------->
4 Batako 10x15x30 biji 2,000.00 18,750.00
5 Bahan Anti Rayap m² 16,200.00 21,100.00
6 Kapur zk 50,000.00
7 Koral Beton m³ 363,100.00
8 Kerikil Alam max 3 cm m³ 363,100.00
9 Pasir Pasang m³ 115,000.00
10 Pasir Timbunan/Urug m³ 65,600.00 REKAP
11 Pasir Beton m³ 145,500.00 1,476,830,000
12 Paving Blok bh 3,100.00
13 Semen PC 40 kg Tonasa kg 1,669.10 66,764.00 810.00
14 Semen PC 50 kg Tonasa kg 1,550.00 77,500.00 40,500.00
15 Semen PC 40 kg Bosowa kg 1,669.10
16 Semen Warna kg 12,400.00
17 Sewa Molen Beton + Operator hr -
18 Split / Kerikil Pecah 1 - 2 m³ -
19 Stelling (Bambu) btg 20,000.00
20 Sirtu m³ 78,950.00
21 Tanah Timbunan m³ 72,500.00
21 Alat bantu pemadatan Ls 3,000.00
BAHAN BESI KOEFISIEN KALI KOEF
1 Besi Beton 6 mm (full zigma) btg 28,500.00 0.22 11,777
2 Besi Beton 8 mm (full zigma) btg -
5 Besi Beton kg 9,486.00 samakan 9,486
6 Besi Siku 50.50.5 m' 13,500.00
7 Bearing (klaker) bh 15,000.00
8 Baut 12 bh 7,500.00
9 Besi Strip bh 7,500.00
10 Kawat Beton kg 12,000.00
11 Kawat Duri m 1,500.00 0.05
12 Upah Kerja dan Bahan Las ttk 1,700.00 22
13 Paku biasa 5 - 10 cm kg 10,000.00 56,000
14 Paku 2.5 cm kg 12,000.00 REKAP
15 Paku Seng kg 19,000.00 1,476,830,000
16 Plat Baja 2 mm 1,2 x 2,4 m lbr 375,000.00
17 Roda Putar bh 15,000.00
18 Sok pipa galvanis medium 2" bh 25,000.00
19 Pintu Besi m² 270,000.00
BAHAN KAYU dan KACA
1 Dolken Kayu Perancah 4 m btg -
2 Jabarwood 4 mm bh 70,000.00
3 Kayu Klas I Balok m³ 3,500,000.00
4 Kayu Klas II Balok m³ 1,800,000.00
5 Kayu Klas III Balok ( Maal ) m³ 950,000.00
6 Kayu Klas I Papan m³ 4,000,000.00
7 Kayu Klas II Papan m³ 2,100,000.00
8 Kayu Klas III Papan ( Mall ) m³ 1,000,000.00
9 Les Profil 5 cm m' 8,000.00
10 Multipleks 9 mm lbr 120,000.00
12 Promika lbr 80,000.00 REKAP
13 Tripleks 4 mm lbr 65,000.00 1,476,830,000
14 Tripleks 3 mm lbr 50,000.00
15 Kaca Bening 3 mm m² 68,000.00 124,000.00
16 Kaca Bening 5 mm m² 92,000.00 1.80 68,889
BAHAN ATAP
1 Genteng Metal tipe 2 X 4 tebal 0,25 mm lbr 29,500.00 47,790.00 M2
2 Nok Genteng metal lbr 28,000.00 39,200.00
3 Nok Seng lbr 45,000.00
4 Seng BJLS 30 6 kaki lbr 47,000.00
5 Seng Plat BJLS 30 lbr 62,000.00
BAHAN LANTAI dan SANITAIR

1 Keramik Polos 10 x 20 m² -
2 Keramik 20/25 putih m² 43,000.00
3 Tegel Keramik 30 x 30 polos putih m² 35,000.00
4 Tegel Keramik 20 x 20 polos warna m² 43,000.00
5 Tegel Keramik 40 x 40 polos putih m² -
6 Bak Fiber 0,25 m³ bh 160,000.00
7 Bak Fiber 1,2 m³ bh 1,200,000.00
8 Bak Cuci Kitchen zink Satu Mata bh 160,000.00
9 Sambungan Tee PVC 4" bh 45,000.00
10 Engsel Besi bh 6,500.00
11 Floor Drain bh 15,000.00
12 Gorong Gorong dia 100 cm bh 90,000.00
13 Kloset Jongkok bh 175,000.00 REKAP
14 Kran Air bh 19,000.00 1,476,830,000
15 Pipa Galvanis 1/2" m' 20,000.00
16 Pipa Galvanis 1" m' 25,000.00
18 Pipa PVC 4" - 4m btg 105,000.00
19 Pipa PVC 3 "-4m btg 87,000.00
20 Pipa PVC 2" - 4m btg -
21 Pipa PVC 1"-4m btg -
22 Pipa PVC 3/4" - 4m btg 30,000.00
23 Wastafel bh 200,000.00
BAHAN KUNCI dan PENGGANTUNG
1 Engsel Pintu psg 18,000.00
1 Engsel Jendela psg 15,000.00
2 Grendel Biasa bh 10,000.00
2 Hak/Kait Angin Biasa psg 10,000.00
3 Kunci Tanam 2 Putar bh 75,000.00
3 Kunci Tanam Kamar Mandi bh 50,000.00
BAHAN CAT
1 Cat Kayu Merk Glotex atau Sejenis kg 32,000.00
2 Cat Besi kg 32,000.00 REKAP
3 Cat Meni Kayu kg 10,000.00 1,476,830,000
4 Cat Meni Besi kg 20,000.00
5 Cat Tembok Merk Metrolite atau Sejenis kg 9,800.00
6 Cart Dasar kg -
7 Dempul Kayu kg 15,000.00
8 Dempul Besi kg 15,000.00
9 Lem kg 7,000.00
10 Plamur Tembok kg 5,000.00
11 Plamur Kayu kg 15,000.00
12 Politur ltr 22,500.00
13 Thinner ltr 3,000.00
14 Vernis ltr 25,000.00
BAHAN FURNITURE
1 Amplas lbr 2,000.00
2 Engsel Pita bh 2,250.00
3 Knop Tarikan bh 3,000.00
4 Kunci Lemari bh 15,000.00
5 Paku Ulir/Paku Tembok bh 100.00
6 Rel Pita dan Roda m' 9,750.00
7 Roda besi bh 7,250.00
8 Sekrup bh 200.00
9 Seal Tape bh 2,000.00
10 Vinyl m² 2,000.00
BAHAN LISTRIK max REKAP

1 Kabel NYY 3 x 4 mm m 18,000.00 18,000.00 1,476,830,000
2 Kabel NYM 3 x 2,5 mm m 12,000.00 12,000.00
3 MCB 1P/6A, 6 KA bh 29,000.00 29,000.00
4 MCB 1P/10A, 6 KA bh 29,000.00 29,000.00
5 Lampu 18 W / 220 V, komplit kapasitor bh 75,000.00 75,000.00
6 Lampu pijar 25 W , Philips + fitting bh 15,000.00 15,000.00
7 Saklar Tunggal bh 17,000.00 17,000.00
8 Saklar Ganda bh 20,000.00 20,000.00
9 Stop Kontak Komplit bh 19,000.00 19,000.00
10 Konduit 20 mm m 2,000.00 2,000.00 2,250.00
11 Box plastic mini pintu transparat, 8 group set 65,000.00 65,000.00
12 Box plastic mini pintu transparat 4 group set 45,000.00 45,000.00
13 Ground Rod 5/8" x 2 m set 400,000.00 400,000.00
14 Kawat BC 16 mm + pipa PVC m 20,000.00 20,000.00
15 Alat Bantu set 2,500.00 2,500.00
TANAMAN DAN UPAH MENANAM

1 Pohon Mangga tinggi 2 m phn - REKAP
2 Pohon Pelindung phn 25,000.00 1,476,830,000
DAFTAR HARGA UPAH

No Uraian Satuan Harga (Rp.)
1 Kepala Tukang Batu/Kayu/Besi/Cat oh - DI LAP KONVERSI
2 Tukang Batu oh 44,000.00 45,000.00 39,375
3 Tukang Kayu oh 44,000.00 50,000.00 43,750
4 Tukang Besi oh 44,000.00 50,000.00 43,750
5 Tukang Cat oh 44,000.00 50,000.00 43,750
6 Buruh Batu/Kayu/Besi/Cat oh 27,000.00 30,000.00 26,250
7 Ahli Listrik / Mesin oh -
8 Tukang Listrik oh 55,000.00 82,000.00
9 Pekerja listrik oh 27,000.00
konversi ke batako
630.00
44,100.00
44,000.00
52500
HARGA RAB
19,000.00
48,000.00
71,000.00
40,000
55/150
Analisa Harga Satuan Pekerjaan

Kabupaten : Mamasa
Harga Satuan
No. Kode Keterangan Sat Indek Alat (Rp) Upah (Rp) Bahan (Rp) Jumlah
(Rp)
a b c d e f = (d x e) g = (d x e) h = (d x e) i = (f + g + h)
PEK. PERSIAPAN
A7 1 M' PENGUKURAN/ PEMASANGAN BOUWPLANK
a Kayu balok 5/7 klas III m³ 0.012 950,000.00 11,400.00 11,400.00
b Paku Biasa 2 "- 5" kg 0.020 10,000.00 200.00 200.00
c Kayu papan 3/20 klas III m³ 0.007 1,000,000.00 7,000.00 7,000.00
d Pekerja oh 0.100 27,000.00 2,700.00 2,700.00
e Tukang batu oh 0.100 44,000.00 4,400.00 4,400.00
f Kepala tukang batu oh 0.010
g Mandor oh 0.005
Rp 0.00 7,100.00 18,600.00 25,700.00
Total harga Rp 25,700.00
PEK. TANAH
2.6.1 1 M³ PEKERJAAN GALIAN TANAH BIASA SEDALAM 1 M
a Pekerja oh 0.400 27,000.00 10,800.00 10,800.00
b Mandor oh 0.040 0.00 0.00
Total Rp 0.00 10,800.00 0.00 10,800.00
2.6.9 1 M³ URUGAN KEMBALI PONDASI DIHITUNG 1/4 DARI GALIAN
a Pekerja oh 0.192 27,000.00 5,184.00 5,184.00
b Mandor oh 0.019 0.00 0.00
Total Rp 0.00 5,184.00 0.00 5,184.00
2.6.10 1 M³ PEKERJAAN PEMADATAN TANAH
a Pekerja oh 0.500 27,000.00 13,500.00 13,500.00
b Mandor oh 0.050 0.00 0.00
c Tanah Timbunan m³ 1.200 72,500.00 87,000.00 87,000.00
d Alat Bantu ls 1.000 3,000.00 3,000.00 3,000.00
Total Rp 3,000.00 13,500.00 87,000.00 103,500.00
2.6.11 1 M³ URUGAN PASIR
a Pasir urug m³ 1.200 65,600.00 78,720.00 78,720.00
b Pekerja oh 0.300 27,000.00 8,100.00 8,100.00
c Mandor oh 0.010 0.00 0.00
Total Rp 0.00 8,100.00 78,720.00 86,820.00

2.6.15 1 M³ URUGAN SIRTU
a Sirtu m³ 1.200 72,500.00 87,000.00 87,000.00
b Pekerja oh 0.250 27,000.00 6,750.00 6,750.00
c Mandor oh 0.025 0.00 0.00
Total Rp 0.00 6,750.00 87,000.00 93,750.00

PEK. PONDASI
3.6.5 1 M³ PAS. PONDASI BATU GUNUNG 1PC : 4PS
a Batu Gunung m³ 1.100 150,500.00 165,550.00 165,550.00
b PC kg 163.000 1,550.00 252,650.00 252,650.00
c Pasir pasang m³ 0.520 115,000.00 59,800.00 59,800.00
d Pekerja oh 1.500 27,000.00 40,500.00 40,500.00
e Tukang batu oh 0.600 44,000.00 26,400.00 26,400.00
f Kepala tukang batu oh 0.060 0.00 0.00 0.00
g Mandor oh 0.075 0.00 0.00
Total Rp 0.00 66,900.00 478,000.00 544,900.00
a Batu Gunung m³ 1.100 150,500.00 165,550.00 165,550.00
b PC kg 136.000 1,550.00 210,800.00 210,800.00
c Pasir pasang m³ 0.544 115,000.00 62,560.00 62,560.00
d Pekerja oh 1.500 27,000.00 40,500.00 40,500.00
e Tukang batu oh 0.600 44,000.00 26,400.00 26,400.00
f Kepala tukang batu oh 0.060 0.00 0.00 0.00 0.00
g Mandor oh 0.075 0.00 0.00 0.00
Total Rp 0.00 66,900.00 438,910.00 505,810.00
56/150
Harga Satuan
(Rp)
3.6.14 1 M³ PASANGAN PONDASI BATU KOSONG
a Batu Gunung m³ 1.200 150,500.00 180,600.00 180,600.00
b Pasir urug m³ 0.300 65,600.00 19,680.00 19,680.00
c Pekerja oh 0.780 27,000.00 21,060.00 21,060.00
d Tukang batu oh 0.390 44,000.00 17,160.00 17,160.00
e Kepala tukang batu oh 0.039 0.00 0.00 0.00
f Mandor oh 0.039 0.00 0.00
Total Rp 0.00 38,220.00 200,280.00 238,500.00
PEK. DINDING
4.6.9 1 M² PASANGAN DINDING 1/2 BATA 1PC : 2PS
a Batu Merah (5 x 11 x 22) cm bh 70.000 870.00 60,900.00 60,900.00
b PC kg 18.950 1,550.00 29,372.50 29,372.50
c Pasir pasang m³ 0.038 115,000.00 4,370.00 4,370.00
d Pekerja oh 0.320 27,000.00 8,640.00 8,640.00
e Tukang oh 0.100 44,000.00 4,400.00 4,400.00
f Kepala tukang oh 0.010 0.00 0.00
g Mandor oh 0.015 0.00 0.00
Total Rp 0.00 17,410.00 90,272.50 107,682.50
a Batu Merah bh 70.000 870.00 60,900.00 60,900.00
b PC kg 11.500 1,550.00 17,825.00 17,825.00
c Pasir Pasang m³ 0.043 115,000.00 4,945.00 4,945.00
d Pekerja oh 0.320 27,000.00 8,640.00 8,640.00
e Tukang oh 0.100 44,000.00 4,400.00 4,400.00
g Mandor oh 0.015 0.00 0.00
Total Rp 0.00 17,985.00 78,725.00 96,710.00
4.6.11.a 1 M² PASANGAN DINDING 1/2 BATAKO 1PC : 4PS
a Batako t =6 cm bh 58.000 2,000.00 116,000.00 116,000.00
b PC kg 9.000 1,550.00 13,950.00 13,950.00
c Pasir Pasang m³ 0.043 115,000.00 4,945.00 4,945.00
d Pekerja oh 0.320 27,000.00 8,640.00 8,640.00
e Tukang oh 0.100 44,000.00 4,400.00 4,400.00
g Mandor oh 0.015 0.00 0.00
Total Rp 0.00 17,985.00 129,950.00 147,935.00
PEK. PLESTERAN
5.6.4 1 M² PLESTERAN DINDING 1PC : 4PS Tebal 15 mm
a PC kg 5.200 1,550.00 8,060.00 8,060.00
b Pasir pasang m³ 0.017 115,000.00 1,955.00 1,955.00
c Pekerja oh 0.200 27,000.00 5,400.00 5,400.00
d Tukang batu oh 0.150 44,000.00 6,600.00 6,600.00
f Mandor oh 0.010 0.00 0.00
Total Rp 0.00 12,000.00 10,015.00 22,015.00
a PC kg 8.520 1,550.00 13,206.00 13,206.00
b Pasir pasang m³ 0.017 115,000.00 1,955.00 1,955.00
c Pekerja oh 0.200 27,000.00 5,400.00 5,400.00
d Tukang batu oh 0.150 44,000.00 6,600.00 6,600.00
f Mandor oh 0.010 0.00 0.00
Total Rp 0.00 12,000.00 15,161.00 27,161.00
SUPL 1 1 m² ACIAN
10 m² ACIAN
a Semen PC kg 3.500 1,550.00 5,425.00 5,425.00
b Kapur zak 0.000 50,000.00 0.00 0.00
c Pekerja oh 0.020 27,000.00 540.00 540.00
d Tukang oh 0.110 44,000.00 4,840.00 4,840.00
e Kepala tukang oh 0.100 0.00 0.00 0.00
f Mandor oh 0.050 0.00 0.00
Total Rp 0.00 5,380.00 5,425.00 10,805.00
Total harga Rp 1 m² acian 1,080.50
57/150
Harga Satuan
(Rp)
PEK. KAYU
6.6.3 1 M³ KUSEN PINTU / JENDELA
a Kayu kls II (balok) m³ 1.200 1,800,000.00 2,160,000.00 2,160,000.00
b Pekerja oh 6.000 27,000.00 162,000.00 162,000.00
c Tukang Kayu oh 18.000 44,000.00 792,000.00 792,000.00
d Kepala tukang oh 2.000 0.00 0.00 0.00
e Mandor oh 0.300 0.00 0.00
Total Rp 0.00 954,000.00 2,160,000.00 3,114,000.00
Total harga Rp 3,114,000.00
6.6.8 1 M² PASANG PINTU PANEL
a Papan Kls II m³ 0.040 2,100,000.00 84,000.00 84,000.00
b Pekerja oh 1.000 27,000.00 27,000.00 27,000.00
c Tukang Kayu oh 2.500 44,000.00 110,000.00 110,000.00
e Mandor oh 0.051 0.00 0.00
Total Rp 0.00 137,000.00 84,000.00 221,000.00
3 1M² PEKERJAAN PINTU PLYWOOD
a Papan Kls II m³ 0.020 2,100,000.00 42,000.00 42,000.00
b Paku 1/2" - 1" kg 0.200 10,000.00 2,000.00 2,000.00
c Plywood 4 mm lbr 0.336 70,000.00 23,520.00 23,520.00
d Seng Plat lbr 0.870 62,000.00 53,940.00 53,940.00
e Pekerja oh 1.000 27,000.00 27,000.00 27,000.00
f Kepala Tukang oh 0.250 0.00 0.00 0.00
g Mandor o0 0.050 0.00 0.00
Total Rp 0.00 27,000.00 77,460.00 148,460.00
6.6.11 1 M² PERKERJAAN DAUN JENDELA KACA
a Kayu, Papan Kls II m³ 0.0095 2,100,000.00 19,950.00 19,950.00
b Kaca 5 mm m² 0.880 92,000.00 80,960.00 80,960.00
c Pekerja oh 0.800 27,000.00 21,600.00 21,600.00
d Tukang kayu oh 1.000 44,000.00 44,000.00 44,000.00
f Mandor oh 0.059 0.00 0.00
Total Rp 0.00 65,600.00 100,910.00 166,510.00
6.6.17 1 M² PASANG JALUSI MATI KUSEN
a Papan Kls II m³ 0.023 2,100,000.00 48,300.00 48,300.00
b Paku biasa 1/2" - 1" kg 0.150 10,000.00 1,500.00 1,500.00
c Pekerja oh 0.500 27,000.00 13,500.00 13,500.00
d Tukang Kayu oh 1.000 44,000.00 44,000.00 44,000.00
f Mandor oh 0.025 0.00 0.00
Total Rp 0.00 57,500.00 49,800.00 107,300.00
12.6.17 PASANG KACA 5 mm
a Kaca Bening 5 mm m² 1.000 92,000.00 92,000.00 92,000.00
b Pekerja oh 0.015 27,000.00 405.00 405.00
c Tukang oh 0.150 44,000.00 6,600.00 6,600.00
d Kepala Tukang oh 0.015 0.00 0.00 0.00
e Mandor oh 0.00075 0.00 0.00
Total Rp 0.00 7,005.00 92,000.00 99,005.00
6.6.29 1 M³ KUDA-KUDA & GORDING KAYU KLS II
a Balok kayu Kls II m³ 1.100 1,800,000.00 1,980,000.00 1,980,000.00
b Paku 2" - 5" kg 0.800 10,000.00 8,000.00 8,000.00
c Baut bh 35.000 7,500.00 262,500.00 262,500.00
d Pekerja oh 4.000 27,000.00 108,000.00 108,000.00
e Tukang Kayu oh 12.000 44,000.00 528,000.00 528,000.00
f Kepala Tukang Kayu oh 1.200 0.00 0.00 0.00
g Mandor oh 0.200 0.00 0.00
Total Rp 0.00 636,000.00 2,250,500.00 2,886,500.00
6.6.32 1 M² PEKERJAAN RANGKA ATAP GENTENG METAL ( KASO RENG )
a Balok kayu Kls II m³ 0.0108 1,800,000.00 19,512.00 19,512.00
b Paku 2" - 5" kg 0.150 10,000.00 1,500.00 1,500.00
c Pekerja oh 0.100 27,000.00 2,700.00 2,700.00
d Tukang kayu oh 0.100 44,000.00 4,400.00 4,400.00
e Kepala tukang kayu oh 0.010 0.00 0.00 0.00
f Mandor oh 0.005 0.00 0.00
Total Rp 0.00 7,100.00 21,012.00 28,112.00
58/150
Harga Satuan
(Rp)
6.6.53 1 M¹ PEKERJAAN LISPLANK KAYU KLS I
a Kayu kls I (papan) 2X2X20 m³ 0.0088 4,000,000.00 35,200.00 35,200.00
b Paku 2" - 5" kg 0.060 10,000.00 0.00 0.00 600.00 600.00
c Pekerja oh 0.100 27,000.00 2,700.00 2,700.00
d Tukang kayu oh 0.100 44,000.00 4,400.00 4,400.00
f Mandor oh 0.050 0.00 0.00
Total Rp 0.00 7,100.00 35,800.00 42,900.00
6.6.57 1 M² PASANG PARTISI TRIPLEKS RANGKAP 4 mm
a Kayu Kls II m³ 0.0195 1,800,000.00 35,100.00 35,100.00
b Papan Kls II m³ 0.007 2,100,000.00 14,700.00 14,700.00
b Paku kg 0.100 10,000.00 1,000.00 1,000.00
c Tripleks 4 mm lbr 1.000 65,000.00 65,000.00 65,000.00
d Pekerja oh 0.200 27,000.00 5,400.00 5,400.00
e Tukang Kayu oh 0.600 44,000.00 26,400.00 26,400.00
f Kepala tukang oh 0.060 0.00 0.00 0.00
g Mandor oh 0.010 0.00 0.00
Total Rp 0.00 31,800.00 115,800.00 147,600.00
6.6.60 1 M' PASANG LIST PLAFOND KAYU PROFIL
a Les Kayu Profil m' 1.050 8,000.00 8,400.00 8,400.00
b Pekerja oh 0.021 27,000.00 567.00 567.00
c Tukang Kayu oh 0.021 44,000.00 924.00 924.00
e Mandor oh 0.001 0.00 0.00
Total Rp 0.00 1,491.00 8,400.00 9,891.00
PEK. BETON
7.6.2 1 M³ MEMBUAT BETON TUMBUK 1PC : 3PS : 6Kr
a PC kg 197.000 1,550.00 305,350.00 305,350.00
b Pasir Beton m³ 0.470 145,500.00 68,385.00 68,385.00
c Koral Beton m³ 0.940 363,100.00 341,314.00 341,314.00
d Pekerja oh 1.650 27,000.00 44,550.00 0.00 44,550.00
e Tukang Batu oh 0.250 44,000.00 11,000.00 11,000.00
g Mandor oh 0.080 0.00 0.00
Total Rp 0.00 55,550.00 715,049.00 770,599.00
7.6.13 1 M³ MEMBUAT BETON BERTULANG 1PC : 2PS : 3Kr (Tulangan 120 kg)
a PC kg 232.000 1,550.00 359,600.00 359,600.00
b Pasir beton m³ 0.520 145,500.00 75,660.00 75,660.00
c Koral Beton m³ 0.780 363,100.00 283,218.00 283,218.00
d Pembesian kg 120.000 10,637.30 1,276,476.00 1,276,476.00
e Pekerja oh 1.650 27,000.00 44,550.00 44,550.00
f Tukang batu oh 0.250 44,000.00 11,000.00 11,000.00
g Kepala tukang oh 0.035 0.00 0.00 0.00
h Mandor oh 0.080 0.00 0.00
Total Rp 0.00 55,550.00 1,994,954.00 2,050,504.00
7.6.13.A 1 M³ MEMBUAT BETON BERTULANG 1PC : 2PS : 3Kr ( Tulangan 142.5 kg)
a PC kg 232.000 1,550.00 359,600.00 359,600.00
b Pasir beton m³ 0.520 145,500.00 75,660.00 75,660.00
c Koral Beton m³ 0.780 363,100.00 283,218.00 283,218.00
d Pembesian kg 142.500 10,637.30 1,515,815.25 1,515,815.25
e Pekerja oh 1.650 27,000.00 44,550.00 44,550.00
f Tukang batu oh 0.250 44,000.00 11,000.00 11,000.00
h Mandor oh 0.080 0.00 0.00 0.00
Total Rp 0.00 55,550.00 2,234,293.25 2,289,843.25
7.6.13.A 1 M³ MEMBUAT BETON BERTULANG 1PC : 2PS : 3Kr ( Tulangan 146kg)
a PC kg 232.000 1,550.00 359,600.00 359,600.00
b Pasir beton m³ 0.520 145,500.00 75,660.00 75,660.00
c Koral Beton m³ 0.780 363,100.00 283,218.00 283,218.00
d Pembesian kg 146.000 10,637.30 1,553,045.80 1,553,045.80
e Pekerja oh 1.650 27,000.00 44,550.00 44,550.00
f Tukang batu oh 0.250 44,000.00 11,000.00 11,000.00
h Mandor oh 0.080 0.00 0.00 0.00
Total Rp 0.00 55,550.00 2,271,523.80 2,327,073.80
59/150
Harga Satuan
(Rp)
7.6.25 1 KG PEMBESIAN DENGAN BESI POLOS
a Besi beton polos kg 1.050 9,486.00 9,960.30 9,960.30
b Kawat beton kg 0.015 12,000.00 180.00 180.00
c Pekerja oh 0.007 27,000.00 189.00 189.00
d Tukang besi oh 0.007 44,000.00 308.00 308.00
e Kepala tukang besi oh 0.0007 0.00 0.00 0.00
f Mandor oh 0.0003 0.00 0.00
Total Rp 0.00 497.00 10,140.30 10,637.30
7.6.29 1 M² PASANG BEKISTING SLOOF
a Papan & balok kayu kelas III m³ 0.035 1,000,000.00 35,000.00 35,000.00
b Minyak bekisting lt 0.100 0.00 0.00 0.00
c Paku kg 0.300 10,000.00 3,000.00 3,000.00
d Pekerja oh 0.300 27,000.00 8,100.00 8,100.00
e Tukang kayu oh 0.260 44,000.00 11,440.00 11,440.00
f Kepala tukang kayu oh 0.026 0.00 0.00 0.00
g Mandor oh 0.005 0.00 0.00
Total Rp 0.00 19,540.00 38,000.00 57,540.00
7.6.29 1 M² PASANG BEKISTING KOLOM
c Paku kg 0.400 10,000.00 4,000.00 4,000.00
d Pekerja oh 0.300 27,000.00 8,100.00 8,100.00
e Tukang kayu oh 0.330 44,000.00 14,520.00 14,520.00
g Mandor oh 0.005 0.00 0.00
Total Rp 0.00 22,620.00 44,000.00 66,620.00
7.6.29 1 M² PASANG BEKISTING RINGBALK
c Paku kg 0.400 10,000.00 4,000.00 4,000.00
d Pekerja oh 0.320 27,000.00 8,640.00 8,640.00
e Tukang kayu oh 0.330 44,000.00 14,520.00 14,520.00
g Mandor oh 0.005 0.00 0.00
Total Rp 0.00 23,160.00 49,000.00 72,160.00
8.6.38 1 M² PERKERJAAN ATAP SENG GELOMBANG BJLS 30
a Seng Gelombang BJLS 30 lbr 0.700 47,000.00 32,900.00 32,900.00
b Paku seng 1/2" - 1" kg 0.020 19,000.00 380.00 380.00
c Pekerja oh 0.120 27,000.00 3,240.00 3,240.00
d Tukang kayu oh 0.060 44,000.00 2,640.00 2,640.00
f Mandor oh 0.006 0.00 0.00
Total Rp 0.00 5,880.00 33,280.00 39,160.00
8.6.32 1 M² PASANG ATAP GENTENG METAL
a Genteng Metal tipe 2 x 4 lbr 1.650 29,500.00 48,675.00 48,675.00
b Paku seng 1" - 2 " kg 0.200 19,000.00 3,800.00 3,800.00
c Pekerja oh 0.200 27,000.00 5,400.00 5,400.00
d Tukang kayu oh 0.100 44,000.00 4,400.00 4,400.00
f Mandor oh 0.001 0.00
Total Rp 0.00 9,800.00 52,475.00 62,275.00
8.6.39 1 M¹ PEKERJAAN ATAP NOK SENG
a Seng plat BJLS 30 lbr 0.300 47,000.00 14,100.00 14,100.00
b Paku seng 1/2" - 1" kg 0.040 19,000.00 760.00 760.00
c Pekerja oh 0.150 27,000.00 4,050.00 4,050.00
d Tukang kayu oh 0.070 44,000.00 3,080.00 3,080.00
Total Rp 0.00 7,130.00 14,860.00 21,990.00
2 1 M¹ MEMASANG TALANG JURAI
a Seng Plat lbr 0.500 47,000.00 23,500.00 23,500.00
b Paku Seng kg 0.015 19,000.00 285.00 285.00
c Kayu Klas III m³ 0.019 950,000.00 18,050.00 18,050.00
d Flincote / Meni Besi kg 0.300 20,000.00 6,000.00 6,000.00
e Pekerja oh 0.0400 27,000.00 1,080.00 1,080.00
f Tukang Kayu oh 0.400 44,000.00 17,600.00 17,600.00
g Kepala Tukang oh 0.025 0.00 0.00 0.00
h Mandor oh 0.00125 0.00
Total Rp 0.00 18,680.00 47,835.00 66,515.00
60/150
Harga Satuan
(Rp)
61/150
Harga Satuan
(Rp)
8.6.36 1 M¹ PEKERJAAN NOK METAL
a Nok Metal lbr 1.400 28,000.00 39,200.00 39,200.00
b Paku kg 0.050 19,000.00 950.00 950.00
c Pekerja oh 0.250 27,000.00 6,750.00 6,750.00
d Tukang Kayu oh 0.150 44,000.00 6,600.00 6,600.00
e Kepala Tukang oh 0.015 0.00 0.00 0.00
f Mandor oh 0.013
Total Rp 0.00 13,350.00 40,150.00 53,500.00
PEK. PLAFOND
9.6.8 1 M² LANGIT-LANGIT TRIPLEX TEBAL 4 mm
a Triplex 4 mm ( 60 cm X 120 cm ) lbr 0.3750 65,000.00 24,375.00 24,375.00
b Paku 2" - 5" kg 0.030 10,000.00 300.00 300.00
c Pekerja oh 0.070 27,000.00 1,890.00 1,890.00
d Tukang kayu oh 0.100 44,000.00 4,400.00 4,400.00
f Mandor oh 0.0035 0.00 0.00
Total Rp 0.00 6,290.00 24,675.00 30,965.00
9.6.21 1 M² PASANGAN PLAFOND TRIPLEX 4 mm + RANGKA KAYU
a Triplex 4 mm ( 60 cm X 120 cm ) lbr 0.3750 65,000.00 24,375.00 24,375.00
b Paku 2" - 5" kg 0.060 10,000.00 600.00 600.00
c Kayu kls II m³ 0.0147 1,800,000.00 26,460.00 26,460.00
d Pekerja oh 0.270 27,000.00 7,290.00 7,290.00
e Tukang kayu oh 0.400 44,000.00 17,600.00 17,600.00
g Mandor oh 0.0135 0.00
Total Rp 0.00 24,890.00 51,435.00 76,325.00
PEK. SANITASI
10.6.2 1 UNIT PASANG KLOSET JONGKOK PORSELEN
a Kloset jongkok bh 1.000 175,000.00 175,000.00 175,000.00
b PC kg 6.000 1,550.00 9,300.00 9,300.00
c Pasir pasang m³ 0.010 115,000.00 1,150.00 1,150.00
d Pekerja oh 1.000 27,000.00 27,000.00 27,000.00
e Tukang batu oh 1.500 44,000.00 66,000.00 66,000.00
g Mandor oh 0.160 0.00
Total Rp 0.00 93,000.00 185,450.00 278,450.00
10.6.5 MEMASANG 1 BUAH WASTAFEL
a Wastafel bh 1.000 200,000.00 200,000.00 200,000.00
b Aksesories 12% harga wastafel ls 0.120 200,000.00 24,000.00 24,000.00
c PC kg 6.000 1,550.00 9,300.00 9,300.00
d Pasir pasang m³ 0.010 115,000.00 1,150.00 1,150.00
e Pekerja oh 1.200 27,000.00 32,400.00 32,400.00
f Tukang batu oh 1.450 44,000.00 63,800.00 63,800.00
g Kepala tukang batu oh 0.150 0.00 0.00 0.00
h Mandor oh 0.100 0.00
Total Rp 0.00 96,200.00 234,450.00 330,650.00
10.6.32 MEMASANG 1 BUAH BAK CUCI SATU MATA
a Kitchen Zinc Satu Mata bh 1.000 160,000.00 160,000.00 160,000.00
b Aksesories 12% harga ls 0.120 160,000.00 19,200.00 19,200.00
c Pekerja oh 0.030 27,000.00 810.00 810.00
d Tukang batu oh 0.300 44,000.00 13,200.00 13,200.00
f Mandor oh 0.0015 0.00
Total Rp 0.00 14,010.00 179,200.00 193,210.00
10.6.7 I UNIT PASANG BAK MANDI FIBER GLASS
a Bak Fiber Glass 0,25 m3 bh 1.000 160,000.00 160,000.00 160,000.00
b Aksesories 18% harga bak ls 0.180 160,000.00 28,800.00 28,800.00
c Pekerja oh 1.800 27,000.00 48,600.00 48,600.00
d Tukang oh 2.700 44,000.00 118,800.00 118,800.00
Total Rp 0.00 167,400.00 188,800.00 356,200.00
62/150
Harga Satuan
(Rp)
10.6.8 1 UNIT PASANG BAK KAMAR MANDI BATU BATA
a PC kg 120.000 1,550.00 186,000.00 186,000.00
b Pasir pasang m³ 0.300 115,000.00 34,500.00 34,500.00
c Semen warna kg 6.000 12,400.00 74,400.00 74,400.00
d Bata merah bh 100.000 870.00 87,000.00 87,000.00
e Keramik polos 10 x 20 cm bh 50.000 0.00 0.00 0.00
f Pekerja oh 6.000 27,000.00 162,000.00 162,000.00
g Tukang batu oh 3.000 44,000.00 132,000.00 132,000.00
h Kepala tukang batu oh 0.300 0.00 0.00 0.00
i Mandor oh 0.300 0.00
Total Rp 0.00 294,000.00 381,900.00 675,900.00
10.6.12 MEMASANG 1 M' PIPA LIMBAH PVC 4 Inci
a Pipa PVC 4" bh 1.200 26,250.00 31,500.00 31,500.00
b Perlengkapan 35 % harga pipa ls 0.350 26,250.00 9,187.50 9,187.50
c Pekerja oh 0.081 27,000.00 2,187.00 2,187.00
d Tukang oh 0.135 44,000.00 5,940.00 5,940.00
f Mandor oh 0.0041 0.00
Total Rp 0.00 8,127.00 40,687.50 48,814.50
10.6.23 MEMASANG 1 M' PIPA PVC 3"
a Pipa PVC 3" m' 1.200 21,750.00 26,100.00 26,100.00
b Aksesories 35% harga pipa ls 0.350 21,750.00 7,612.50 7,612.50
c Pekerja oh 0.081 27,000.00 2,187.00 2,187.00
d Tukang oh 0.135 44,000.00 5,940.00 5,940.00
f Mandor oh 0.0041 0.00
Total Rp 0.00 8,127.00 33,712.50 41,839.50
a Pipa PVC 1" m' 1.200 0.00 0.00 0.00
b Aksesories 35% harga pipa ls 0.350 0.00 0.00 0.00
c Pekerja oh 0.036 27,000.00 972.00 972.00
d Tukang oh 0.060 44,000.00 2,640.00 2,640.00
f Mandor oh 0.0018 0.00
Total Rp 0.00 3,612.00 0.00 3,612.00
10.6.26 MEMASANG 1 M' PIPA PVC 3/4 Inci
a Pipa PVC 3/4" m' 1.200 7,500.00 9,000.00 9,000.00
b Aksesories 35% harga pipa ls 0.350 7,500.00 2,625.00 2,625.00
c Pekerja oh 0.036 27,000.00 972.00 972.00
d Tukang oh 0.060 44,000.00 2,640.00 2,640.00
e oh 0.006 0.00 0.00 0.00
f Mandor oh 0.0018 0.00
Total Rp 0.00 3,612.00 11,625.00 15,237.00
10.6.29 MEMASANG 1 M' PIPA PVC 2 Inci
a Pipa PVC 2" m' 1.200 0.00 0.00 0.00
b Aksesories 35% harga pipa ls 0.350 0.00 0.00 0.00
c Pekerja oh 0.054 27,000.00 1,458.00 1,458.00
d Tukang oh 0.090 44,000.00 3,960.00 3,960.00
f Mandor oh 0.0027 0.00
Total Rp 0.00 5,418.00 0.00 5,418.00
10.6.35 MEMASANG KRAN AIR
a Kran Air bh 1.000 19,000.00 19,000.00 19,000.00
b Seal Tape bh 0.025 2,000.00 50.00 50.00
c Pekerja oh 0.0500 27,000.00 1,350.00 1,350.00
d Tukang Batu oh 0.1000 44,000.00 4,400.00 4,400.00
e Kepala Tukang oh 0.0100 0.00 0.00 0.00
f Mandor oh 0.0050 0.00
Total Rp 0.00 5,750.00 19,050.00 24,800.00
10.6.36 MEMASANG FLOOR DRAIN
a Floor Drain bh 1.000 15,000.00 15,000.00 15,000.00
b Pekerja oh 0.0100 27,000.00 270.00 270.00
c Tukang Batu oh 0.100 44,000.00 4,400.00 4,400.00
e Mandor oh 0.0050 0.00
Total Rp 0.00 4,670.00 15,000.00 19,670.00
63/150
Harga Satuan
(Rp)
PEK. PENGGANTUNG/PENGUNCI
12.6.2 1 BUAH PASANG KUNCI TANAM BIASA
a Kunci Tanam bh 1.000 75,000.00 75,000.00 75,000.00
b Pekerja oh 0.010 27,000.00 270.00 270.00
c Tukang kayu oh 0.500 44,000.00 22,000.00 22,000.00
e Mandor oh 0.005 0.00
Total Rp 0.00 22,270.00 75,000.00 97,270.00
12.6.3 1 BUAH PASANG KUNCI TANAM KAMAR MANDI
a Kunci Tanam Kamar Mandi bh 1.000 50,000.00 50,000.00 50,000.00
b Pekerja oh 0.005 27,000.00 135.00 135.00
c Tukang kayu oh 0.500 44,000.00 22,000.00 22,000.00
e Mandor oh 0.0025 0.00
Total Rp 0.00 22,135.00 50,000.00 72,135.00
12.6.5 1 BUAH PASANG ENGSEL PINTU
a Engsel Pintu bh 1.000 9,000.00 9,000.00 9,000.00
b Pekerja oh 0.015 27,000.00 405.00 405.00
c Tukang kayu oh 0.150 44,000.00 6,600.00 6,600.00
e Mandor oh 0.00075 0.00
Total Rp 0.00 7,005.00 9,000.00 16,005.00
12.6.6 1 BUAH PASANG ENGSEL JENDELA KUPU-KUPU
a Engsel Jendela bh 1.000 7,500.00 7,500.00 7,500.00
b Pekerja oh 0.010 27,000.00 270.00 270.00
c Tukang kayu oh 0.100 44,000.00 4,400.00 4,400.00
e Mandor oh 0.0005 0.00
Total Rp 0.00 4,670.00 7,500.00 12,170.00
12.6.7 1 BUAH PASANG KAIT ANGIN
a Kait Angin / huck angin bh 1.000 5,000.00 5,000.00 5,000.00
b Pekerja oh 0.015 27,000.00 405.00 405.00
c Tukang kayu oh 0.015 44,000.00 660.00 660.00
e Mandor oh 0.00075 0.00
Total Rp 0.00 1,065.00 5,000.00 6,065.00
PEK. BESI
11.6.2 1 m² PASANG PINTU BESI
a Pintu besi m² 1.000 270,000.00 270,000.00 270,000.00
b Pekerja oh 0.650 27,000.00 17,550.00 17,550.00
c Tukang besi oh 0.650 44,000.00 28,600.00 28,600.00
d Kepala tukang besi oh 0.065 0.00 0.00 0.00
Total Rp 0.00 46,150.00 270,000.00 316,150.00
15.6 Total harga Rp 316,150.00
11.6.6 1 UNIT PASANG PINTU LIPAT PARTISI 2,4 x 6.5 m
a Pintu partisi (Anl 6.6.57) m² 15.600 147,600.00 2,302,560.00 2,302,560.00
b Engsel bh 16.000 9,000.00 144,000.00 144,000.00
c Grendel bh 8.000 10,000.00 80,000.00 80,000.00
d Roda Besi bh 4.000 7,250.00 29,000.00 29,000.00
e Pekerja oh 0.650 27,000.00 17,550.00 17,550.00
f Tukang besi oh 0.650 44,000.00 28,600.00 28,600.00
g Kepala tukang besi oh 0.065 0.00 0.00 0.00
Total Rp 0.00 46,150.00 2,555,560.00 2,601,710.00
3 1 M' PASANG RANGKA BESI
a Baja Siku 50.50.5 m' 1.100 13,500.00 14,850.00 14,850.00
b Meni Besi kg 0.080 20,000.00 1,600.00 1,600.00
c Biaya Las ttk 3.000 1,700.00 5,100.00 5,100.00
d Pekerja oh 0.006 27,000.00 162.00 162.00
e Tukang Besi oh 0.060 44,000.00 2,640.00 2,640.00
g Mandor oh 0.0003 0.00
Total Rp 0.00 7,902.00 16,450.00 24,352.00
64/150
Harga Satuan
(Rp)
PEK. PENUTUP LANTAI DAN DINDING
13.6.44 1 M² PASANGAN LANTAI KERAMIK 20/20
a Keramik KW1 DN bh 25.000 1,720.00 43,000.00 43,000.00
b PC kg 11.350 1,550.00 17,592.50 17,592.50
c Pasir pasang m³ 0.030 115,000.00 3,450.00 3,450.00
d Semen warna kg 0.050 12,400.00 620.00 620.00
e Pekerja oh 0.620 27,000.00 16,740.00 16,740.00
f Tukang batu oh 0.350 44,000.00 15,400.00 15,400.00
Total Rp 0.00 32,140.00 64,662.50 96,802.50
13.6.10 1 M² LANTAI KERAMIK 30/30
a Keramik KW1 DN bh 11.000 3,181.82 35,000.00 35,000.00
b PC kg 10.000 1,550.00 15,500.00 15,500.00
c Pasir pasang m³ 0.0215 115,000.00 2,472.50 2,472.50
d Semen warna kg 1.540 12,400.00 19,096.00 19,096.00
e Pekerja oh 0.2600 27,000.00 7,020.00 7,020.00
f Tukang batu oh 0.1250 44,000.00 5,500.00 5,500.00
h Mandor oh 0.0130 0.00
Total Rp 0.00 12,520.00 72,068.50 84,588.50
13.6.68 1 M² DINDING PORSELIN 20 X 25 cm
a Keramik Wafel KW1 DN bh 20.000 2,150.00 43,000.00 43,000.00
b PC kg 9.300 1,550.00 14,415.00 14,415.00
c Pasir pasang m³ 0.018 115,000.00 2,070.00 2,070.00
d Semen warna kg 1.500 12,400.00 18,600.00 18,600.00
e Pekerja oh 0.600 27,000.00 16,200.00 16,200.00
f Tukang batu oh 0.100 44,000.00 4,400.00 4,400.00
Total Rp 0.00 20,600.00 78,085.00 98,685.00
PEK. PENGECATAN
14.6.9 1 M² PENGECATAN KAYU BARU (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup)
a Meni kayu kg 0.200 10,000.00 2,000.00 2,000.00
b Plamour kayu kg 0.150 15,000.00 2,250.00 2,250.00
c Cat dasar kg 0.170 0.00 0.00 0.00
d Cat penutup 2 x kg 0.390 32,000.00 12,480.00 12,480.00
e Pekerja oh 0.070 27,000.00 1,890.00 1,890.00
f Tukang cat oh 0.009 44,000.00 396.00 396.00
g Kepala tukang cat oh 0.004 0.00 0.00 0.00
h Mandor oh 0.0025 0.00
Total Rp 0.00 2,286.00 16,730.00 19,016.00
14.6.11 1 M² PELABURAN BIDANG KAYU DENGAN POLITUR
a Politur ltr 0.150 22,500.00 3,375.00 3,375.00
b Amplas lbr 1.000 2,000.00 2,000.00 2,000.00
c Pekerja oh 0.060 27,000.00 1,620.00 1,620.00
d Tukang cat oh 0.060 44,000.00 2,640.00 2,640.00
e Kepala tukang cat oh 0.016 0.00 0.00 0.00
f Mandor oh 0.0025 0.00
Total Rp 0.00 4,260.00 5,375.00 9,635.00
14.6.13 1 M² PELABURAN BIDANG KAYU DENGAN VERNIS
a Vernis ltr 0.150 25,000.00 3,750.00 3,750.00
b Dempul kg 0.050 15,000.00 750.00 750.00
c Amplas lbr 0.100 2,000.00 200.00 200.00
e Pekerja oh 0.160 27,000.00 4,320.00 4,320.00
f Tukang cat oh 0.160 44,000.00 7,040.00 7,040.00
g Kepala tukang cat oh 0.016 0.00 0.00 0.00
h Mandor oh 0.0025 0.00
Total Rp 0.00 11,360.00 4,700.00 16,060.00
14.6.14 1 M² PENGECATAN DINDING DAN PLAFOND ( 1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup)
a Plamir kg 0.100 5,000.00 500.00 500.00
b Plamour cat dasar kg 0.100 0.00 0.00 0.00
c Cat penutup 2 x kg 0.260 9,800.00 2,548.00 2,548.00
d Pekerja oh 0.020 27,000.00 540.00 540.00
e Tukang cat oh 0.063 44,000.00 2,772.00 2,772.00
f Kepala tukang cat oh 0.0063 0.00 0.00 0.00
g Mandor oh 0.0025 0.00
Total Rp 0.00 3,312.00 3,048.00 6,360.00
65/150
Harga Satuan
(Rp)
14.6.23 1 M² MENGECAT PERMUKAAN BESI
a Cat Besi kg 0.300 32,000.00 9,600.00 9,600.00
b Pekerja oh 0.006 27,000.00 162.00 162.00
c Tukang Cat oh 0.060 44,000.00 2,640.00 2,640.00
e Mandor oh 0.0060 0.00
Total Rp 0.00 2,802.00 9,600.00 12,402.00
2 1M² PEKERJAAN ANTI RAYAP
a Bahan anti rayap dan Alat bantu m² 1.000 16,200.00 16,200.00 16,200.00
b Pekerja oh 0.100 27,000.00 2,700.00 2,700.00
c Tukang kayu oh 0.050 44,000.00 2,200.00 2,200.00
d Kepala tukang kayu oh 0.010 0.00 0.00 0.00
f Alat bantu ls. 1.000 0.00
Total Rp 0.00 4,900.00 16,200.00 21,100.00
PEK. FURNITURE
M. 01 1 UNIT MEJA SISWA TUNGGAL
a Kayu Klas II m³ 0.0324 1,800,000.00 58,287.60 58,287.60
b Paku Ulir bh 12.000 100.00 1,200.00 1,200.00
c Amplas lbr 1.000 2,000.00 2,000.00 2,000.00
d Dempul Kayu kg 0.100 15,000.00 1,500.00 1,500.00
e Lem Kayu kg 0.050 7,000.00 350.00 350.00
f Politur kg 0.500 22,500.00 11,250.00 11,250.00
g Upah ls 1.000 35,000.00 35,000.00 35,000.00
Total Rp 0.00 35,000.00 74,587.60 109,587.60
M. 02 1 UNIT MEJA SISWA GANDA
a Kayu Klas II m³ 0.0481 2,100,000.00 101,077.20 101,077.20
b Paku Ulir bh 24.000 100.00 2,400.00 2,400.00
c Amplas lbr 2.000 2,000.00 4,000.00 4,000.00
d Dempul Kayu kg 0.200 15,000.00 3,000.00 3,000.00
e Lem Kayu kg 0.100 7,000.00 700.00 700.00
f Politur kg 0.750 22,500.00 16,875.00 16,875.00
g Upah ls 1.000 75,000.00 75,000.00 75,000.00
Total Rp 0.00 75,000.00 128,052.20 203,052.20
M. 03 1 UNIT MEJA BACA INDIVIDU
a Kayu Klas II m³ 0.0828 2,100,000.00 173,880.00 173,880.00
b Paku Ulir bh 36.000 100.00 3,600.00 3,600.00
c Amplas lbr 3.000 2,000.00 6,000.00 6,000.00
d Dempul Kayu kg 0.200 15,000.00 3,000.00 3,000.00
e Lem Kayu kg 0.150 7,000.00 1,050.00 1,050.00
f Politur kg 0.750 22,500.00 16,875.00 16,875.00
g Upah ls 1.000 75,000.00 75,000.00 75,000.00
Total Rp 0.00 75,000.00 204,405.00 279,405.00
M. 04 1 UNIT MEJA BACA KELOMPOK
a Kayu Klas II m³ 0.0348 2,100,000.00 73,080.00 73,080.00
b Paku Ulir bh 24.000 100.00 2,400.00 2,400.00
c Amplas lbr 2.000 2,000.00 4,000.00 4,000.00
d Dempul Kayu kg 0.200 15,000.00 3,000.00 3,000.00
e Lem Kayu kg 0.100 7,000.00 700.00 700.00
f Politur kg 0.750 22,500.00 16,875.00 16,875.00
g Upah ls 1.000 75,000.00 75,000.00 75,000.00
Total Rp 0.00 75,000.00 100,055.00 175,055.00
M. 05 1 UNIT MEJA SERBA GUNA
a kayu Kls II m3 0.0312 2,100,000.00 65,604.00 65,604.00
b Paku Ulir bh 24.00 100.00 2,400.00 2,400.00
c Amplas Lbr 2.00 2,000.00 4,000.00 4,000.00
d Dempul kayu kg 0.20 15,000.00 3,000.00 3,000.00
e Lem Kayu kg 0.10 7,000.00 700.00 700.00
f Politur kg 0.75 22,500.00 16,875.00 16,875.00
g Upah ls 1.00 75,000.00 75,000.00 75,000.00
Total Rp 0.00 75,000.00 92,579.00 167,579.00
66/150
Harga Satuan
(Rp)
M. 06 1 UNIT MEJA PIMPINAN
a Kayu Klas II m³ 0.1260 2,100,000.00 264,600.00 264,600.00
b Knop Tarikan bh 1.000 3,000.00 3,000.00 3,000.00
c Paku Ulir bh 48.000 100.00 4,800.00 4,800.00
d Amplas lbr 2.000 2,000.00 4,000.00 4,000.00
e Dempul Kayu kg 0.200 15,000.00 3,000.00 3,000.00
f Lem Kayu kg 0.100 7,000.00 700.00 700.00
g Politur kg 0.750 22,500.00 16,875.00 16,875.00
h Upah ls 1.000 100,000.00 100,000.00 100,000.00
Total Rp 0.00 100,000.00 296,975.00 396,975.00
M. 07 1 UNIT MEJA KERJA
a Kayu Klas II m³ 0.1042 2,100,000.00 218,736.00 218,736.00
b Paku Ulir bh 20.000 100.00 2,000.00 2,000.00
c Amplas lbr 4.000 2,000.00 8,000.00 8,000.00
d Dempul Kayu kg 0.300 15,000.00 4,500.00 4,500.00
e Lem Kayu kg 0.050 7,000.00 350.00 350.00
f Politur kg 1.000 22,500.00 22,500.00 22,500.00
g Upah ls 1.000 90,000.00 90,000.00 90,000.00
Total Rp 0.00 90,000.00 256,086.00 346,086.00
M. 08 1 UNIT MEJA GURU
a Kayu Klas II m³ 0.0391 2,100,000.00 82,026.00 82,026.00
b Paku Ulir bh 12.000 100.00 1,200.00 1,200.00
c Amplas lbr 2.000 2,000.00 4,000.00 4,000.00
d Dempul Kayu kg 0.100 15,000.00 1,500.00 1,500.00
e Lem Kayu kg 0.050 7,000.00 350.00 350.00
f Politur kg 0.750 22,500.00 16,875.00 16,875.00
g Upah ls 1.000 50,000.00 50,000.00 50,000.00
Total Rp 0.00 50,000.00 105,951.00 155,951.00
M. 10 1 UNIT MEJA SIRKULASI
a Kayu Klas II m³ 0.1657 2,100,000.00 347,961.60 347,961.60
b Knop Tarikan bh 3.000 3,000.00 9,000.00 9,000.00
c Paku Ulir bh 48.000 100.00 4,800.00 4,800.00
d Amplas lbr 2.000 2,000.00 4,000.00 4,000.00
e Dempul Kayu kg 0.200 15,000.00 3,000.00 3,000.00
f Lem Kayu kg 0.100 7,000.00 700.00 700.00
g Politur kg 1.000 22,500.00 22,500.00 22,500.00
h Upah ls 1.000 100,000.00 100,000.00 100,000.00
Total Rp 0.00 100,000.00 391,961.60 491,961.60
M. 11 1 UNIT MEJA PERAGA / DEMONSTRASI
a Kayu Klas II m³ 0.2436 2,100,000.00 511,660.80 511,660.80
b Knop Tarikan bh 3.000 3,000.00 9,000.00 9,000.00
c Paku Ulir bh 48.000 100.00 4,800.00 4,800.00
d Amplas lbr 2.000 2,000.00 4,000.00 4,000.00
e Dempul Kayu kg 0.200 15,000.00 3,000.00 3,000.00
f Lem Kayu kg 0.100 7,000.00 700.00 700.00
g Politur kg 1.000 22,500.00 22,500.00 22,500.00
h Upah ls 1.000 100,000.00 100,000.00 100,000.00
Total Rp 0.00 100,000.00 555,660.80 655,660.80
M. 12 1 UNIT MEJA KETIK
a Kayu Klas II m³ 0.0500 2,100,000.00 105,000.00 105,000.00
b Knop Tarikan bh 1.000 3,000.00 3,000.00 3,000.00
c Paku Ulir bh 24.000 100.00 2,400.00 2,400.00
d Amplas lbr 1.000 2,000.00 2,000.00 2,000.00
e Dempul Kayu kg 0.100 15,000.00 1,500.00 1,500.00
f Lem Kayu kg 0.150 7,000.00 1,050.00 1,050.00
g Politur kg 0.500 22,500.00 11,250.00 11,250.00
h Upah ls 1.000 50,000.00 0.00
Total Rp 0.00 0.00 126,200.00 126,200.00
M. 13 1 UNIT MEJA TAMU
a Kayu Klas II m³ 0.0076 2,100,000.00 15,960.00 15,960.00
b Paku Ulir bh 24.000 100.00 2,400.00 2,400.00
c Kaca 5 mm m2 0.450 92,000.00 41,400.00 41,400.00
d Amplas lbr 1.000 2,000.00 2,000.00 2,000.00
e Dempul Kayu kg 0.100 15,000.00 1,500.00 1,500.00
f Lem Kayu kg 0.150 7,000.00 1,050.00 1,050.00
g Politur kg 0.500 22,500.00 11,250.00 11,250.00
h Upah ls 1.000 50,000.00 50,000.00 50,000.00
Total Rp 0.00 50,000.00 75,560.00 125,560.00
67/150
Harga Satuan
(Rp)
K. 01 1 UNIT KURSI SISWA
a Kayu Klas II m³ 0.0161 2,100,000.00 33,737.76 33,737.76
b Paku Ulir bh 25.000 100.00 2,500.00 2,500.00
c Amplas lbr 2.000 2,000.00 4,000.00 4,000.00
d Dempul Kayu kg 0.100 15,000.00 1,500.00 1,500.00
e Lem Kayu kg 0.030 7,000.00 210.00 210.00
f Politur kg 0.500 22,500.00 11,250.00 11,250.00
g Upah ls 1.000 35,000.00 35,000.00 35,000.00
Total Rp 0.00 0.00 88,197.76 88,197.76
K. 02 1 UNIT KURSI BULAT TINGGI
a Kayu Klas II m³ 0.0015 2,100,000.00 3,150.00 3,150.00
b Besi Pipa Galvanis 1/2" m' 4.780 20,000.00 95,600.00 95,600.00
c Baut Ø 10 mm bh 4.000 57,500.00 230,000.00 230,000.00
d Amplas lbr 0.500 2,000.00 1,000.00 1,000.00
e Dempul Besi kg 0.050 15,000.00 750.00 750.00
f Lem Kayu kg 0.020 7,000.00 140.00 140.00
g Politur kg 0.100 22,500.00 2,250.00 2,250.00
h Cat Besi kg 0.200 32,000.00 6,400.00 6,400.00
i Upah + Las ls 1.000 25,000.00 25,000.00 25,000.00
Total Rp 0.00 0.00 332,890.00 364,290.00
K. 03 1 UNIT KURSI BULAT PENDEK
a Kayu Klas II m³ 0.0015 2,100,000.00 3,150.00 3,150.00
b Besi Pipa Galvanis 1/2" m' 4.056 43,500.00 176,436.00 176,436.00
c Baut Ø 10 mm bh 4.000 57,500.00 230,000.00 230,000.00
d Amplas lbr 0.500 2,000.00 1,000.00 1,000.00
e Dempul Besi kg 0.050 15,000.00 750.00 750.00
f Lem Kayu kg 0.020 7,000.00 140.00 140.00
g Politur kg 0.100 22,500.00 2,250.00 2,250.00
h Cat Besi kg 0.200 32,000.00 6,400.00 6,400.00
i Upah + Las ls 1.000 25,000.00 25,000.00 25,000.00
Total Rp 0.00 0.00 413,726.00 445,126.00
K. 04 1 UNIT KURSI PIMPINAN
A Lumpsum bh 1.000 750,000.00 750,000.00 750,000.00
Total Rp 0.00 750,000.00
K. 05 1 UNIT KURSI KERJA/ GURU
a Kayu Klas II m³ 0.0120 2,100,000.00 25,200.00 25,200.00
b Paku Ulir bh 20.00 100.00 2,000.00 2,000.00
c Amplas lbr 2.000 2,000.00 4,000.00 4,000.00
d Dempul Kayu kg 0.100 15,000.00 1,500.00 1,500.00
e Lem Kayu kg 0.030 7,000.00 210.00 210.00
f Politur kg 0.250 22,500.00 5,625.00 5,625.00
g Triplek 4 mm lbr 0.068 65,000.00 4,420.00 4,420.00
h Karet Busa ls 1.000 5,000.00 5,000.00 5,000.00
i Imitatie Lear ls 1.000 7,500.00 7,500.00 7,500.00
j Upah ls 1.000 75,000.00 75,000.00 75,000.00
Total Rp 0.00 0.00 42,955.00 130,455.00
K. 06 1 UNIT KURSI LIPAT
A Lumpsum bh 1.000 115,000.00 115,000.00 115,000.00
Total Rp 0.00 115,000.00
K. 07 1 UNIT KURSI PUTAR
A Lumpsum bh 1.000 225,000.00 225,000.00 225,000.00
Total Rp 0.00 225,000.00
K. 08 1 UNIT KURSI TAMU
a Kayu Klas II m³ 0.0069 2,100,000.00 14,458.50 14,458.50
b Paku Ulir bh 20.00 100.00 2,000.00 2,000.00
c Amplas lbr 2.000 2,000.00 4,000.00 4,000.00
d Dempul Kayu kg 0.100 15,000.00 1,500.00 1,500.00
e Lem Kayu kg 0.030 7,000.00 210.00 210.00
f Politur kg 0.250 22,500.00 5,625.00 5,625.00
g Triplek 4 mm lbr 0.096 65,000.00 6,244.96 6,244.96
h Karet Busa ls 1.000 5,000.00 5,000.00 5,000.00
i Imitatie Lear ls 1.000 7,500.00 7,500.00 7,500.00
j Upah ls 1.000 75,000.00 75,000.00 75,000.00
Total Rp 0.00 0.00 34,038.46 121,538.46
68/150
Harga Satuan
(Rp)
L. 01 1 UNIT LEMARI BUKU
a Kayu Klas II m³ 0.1519 2,100,000.00 319,032.00 319,032.00
b Knop Tarikan bh 4.00 3,000.00 12,000.00 12,000.00
c Paku Ulir bh 24.000 100.00 2,400.00 2,400.00
d Sekrup 5 cm bh 12.000 200.00 2,400.00 2,400.00
e Kunci bh 2.000 15,000.00 30,000.00 30,000.00
f Kaca 3 mm m² 1.320 68,000.00 89,760.00 89,760.00
g Rel Pita m 9.600 9,750.00 93,600.00 93,600.00
h Triplek 3 mm lbr 1.000 50,000.00 50,000.00 50,000.00
i Amplas lbr 3.000 2,000.00 6,000.00 6,000.00
j Dempul Kayu kg 0.300 15,000.00 4,500.00 4,500.00
k Lem Kayu kg 0.300 7,000.00 2,100.00 2,100.00
l Politur kg 1.500 22,500.00 33,750.00 33,750.00
m Upah ls 1.000 150,000.00 150,000.00 150,000.00
Total Rp 0.00 0.00 549,192.00 795,542.00
L. 02 1 UNIT LEMARI KACA GESER
a Kayu Klas II m³ 0.1083 2,100,000.00 227,404.80 227,404.80
b Knop Tarikan bh 2.000 3,000.00 6,000.00 6,000.00
c Paku Ulir bh 24.000 100.00 2,400.00 2,400.00
d Sekrup 5 cm bh 12.000 200.00 2,400.00 2,400.00
e Kunci bh 2.000 15,000.00 30,000.00 30,000.00
f Kaca 3 mm m² 1.320 68,000.00 89,760.00 89,760.00
g Rel Pita m' 4.800 9,750.00 46,800.00 46,800.00
h Triplek 3 mm lbr 1.000 50,000.00 50,000.00 50,000.00
i Amplas lbr 3.000 2,000.00 6,000.00 6,000.00
j Dempul Kayu kg 0.300 15,000.00 4,500.00 4,500.00
k Lem Kayu kg 0.300 7,000.00 2,100.00 2,100.00
l Politur kg 1.500 22,500.00 33,750.00 33,750.00
m Upah ls 1.000 150,000.00 150,000.00 150,000.00
Total Rp 0.00 0.00 404,764.80 651,114.80
L. 03 1 UNIT LEMARI ARSIP
a Kayu Klas II m³ 0.180 2,100,000.00 378,000.00 378,000.00
b Knop Tarikan bh 2.000 3,000.00 6,000.00 6,000.00
c Paku Ulir bh 24.000 100.00 2,400.00 2,400.00
d Sekrup 5 cm bh 12.000 200.00 2,400.00 2,400.00
e Kunci bh 1.000 15,000.00 15,000.00 15,000.00
f Grendel bh 2.000 10,000.00 20,000.00 20,000.00
g Triplek 3 mm lbr 0.726 50,000.00 36,280.57 36,280.57
h Amplas lbr 3.000 2,000.00 6,000.00 6,000.00
i Dempul Kayu kg 0.300 15,000.00 4,500.00 4,500.00
j Lem Kayu kg 0.300 7,000.00 2,100.00 2,100.00
k Politur kg 1.500 22,500.00 33,750.00 33,750.00
l Upah ls 1.000 125,000.00 125,000.00 125,000.00
Total Rp 0.00 0.00 460,080.57 631,430.57
L. 04 1 UNIT LEMARI PEMBATAS
a Kayu Klas II m³ 0.0778 2,100,000.00 163,296.00 163,296.00
b Knop Tarikan bh 2.000 3,000.00 6,000.00 6,000.00
c Paku Ulir bh 24.000 100.00 2,400.00 2,400.00
d Sekrup 5 cm bh 12.000 200.00 2,400.00 2,400.00
e Kunci bh 1.000 15,000.00 15,000.00 15,000.00
f Engsel Pita bh 4.000 2,250.00 9,000.00 9,000.00
g Grendel bh 2.000 10,000.00 20,000.00 20,000.00
h Triplek 3 mm lbr 0.726 50,000.00 36,280.57 36,280.57
i Amplas kg 3.000 2,000.00 6,000.00 6,000.00
j Dempul Kayu kg 0.300 15,000.00 4,500.00 4,500.00
k Lem Kayu kg 0.300 7,000.00 2,100.00 2,100.00
l Politur kg 1.500 22,500.00 33,750.00 33,750.00
m Upah ls 1.000 100,000.00 100,000.00 100,000.00
Total Rp 0.00 0.00 218,096.00 400,726.57
L. 05 1 UNIT LEMARI ADMINISTRASI
a Kayu Klas II m³ 0.073 2,100,000.00 153,216.00 153,216.00
b Knop Tarikan bh 2.000 3,000.00 6,000.00 6,000.00
c Paku Ulir bh 24.000 100.00 2,400.00 2,400.00
d Sekrup 5 cm bh 12.000 200.00 2,400.00 2,400.00
f Rel Pita m 4.800 9,750.00 46,800.00 46,800.00
g Grendel bh 1.000 10,000.00 10,000.00 10,000.00
h Triplek 3 mm lbr 0.322 50,000.00 16,124.70 16,124.70
i Amplas kg 3.000 2,000.00 6,000.00 6,000.00
j Dempul Kayu kg 0.300 15,000.00 4,500.00 4,500.00
k Lem Kayu kg 0.300 7,000.00 2,100.00 2,100.00
l Politur kg 1.500 22,500.00 33,750.00 33,750.00
m Upah ls 1.000 100,000.00 100,000.00 100,000.00
Total Rp 0.00 0.00 220,816.00 383,290.70
69/150
Harga Satuan
(Rp)
70/150
Harga Satuan
(Rp)
L. 06 1 UNIT LEMARI ALAT PERAGA
a Kayu Klas II m³ 0.078 2,100,000.00 163,296.00 163,296.00
b Knop Tarikan bh 3.000 3,000.00 9,000.00 9,000.00
c Paku Ulir bh 24.000 100.00 2,400.00 2,400.00
d Sekrup 5 cm bh 12.000 200.00 2,400.00 2,400.00
e Kunci bh 1.000 15,000.00 15,000.00 15,000.00
f Engsel Pita bh 4.000 2,250.00 9,000.00 9,000.00
g Grendel bh 2.000 10,000.00 20,000.00 20,000.00
h Triplek 3 mm lbr 0.726 50,000.00 36,280.57 36,280.57
i Amplas kg 3.000 2,000.00 6,000.00 6,000.00
j Dempul Kayu kg 0.300 15,000.00 4,500.00 4,500.00
k Lem Kayu kg 0.300 7,000.00 2,100.00 2,100.00
l Politur kg 1.500 22,500.00 33,750.00 33,750.00
m Upah ls 1.000 100,000.00 100,000.00 100,000.00
Total Rp 0.00 0.00 221,096.00 403,726.57
L. 07 1 UNIT LEMARI OBAT
a kayu Kls II m3 0.0147 2,100,000.00 30,870.00 30,870.00
b Knop tarikan bh 2.00 3,000.00 6,000.00 6,000.00
c Paku Ulir bh 24.00 100.00 2,400.00 2,400.00
d sekrup 5 cm bh 12.00 200.00 2,400.00 2,400.00
e Kaca 3mm m2 1.19 68,000.00 80,920.00 80,920.00
f Engsel pita bh 8.00 2,250.00 18,000.00 18,000.00
g Triplek 3mm lbr 0.60 50,000.00 30,233.81 30,233.81
h Amplas lbr 3.00 2,000.00 6,000.00 6,000.00
i Dempul kayu kg 0.30 15,000.00 4,500.00 4,500.00
j Lem Kayu kg 0.30 7,000.00 2,100.00 2,100.00
k Politur kg 1.50 22,500.00 33,750.00 33,750.00
l Upah ls 1.00 150,000.00 150,000.00 0.00 150,000.00
367,173.81
L.08 1 UNIT LEMARI BESI
A Lumpsum bh 1.000 750,000.00 750,000.00 750,000.00
Total Rp 0.00 750,000.00
L. 10 1 UNIT LEMARI KERTAS KERJA
a Kayu Klas II m³ 0.227 2,100,000.00 476,112.00 476,112.00
b Knop Tarikan bh 2.000 3,000.00 6,000.00 6,000.00
Paku biasa kg 0.050 12,000.00 600.00 600.00
c Paku Ulir bh 24.000 100.00 2,400.00 2,400.00
d Sekrup 5 cm bh 12.000 200.00 2,400.00 2,400.00
e Kunci bh 2.000 15,000.00 30,000.00 30,000.00
f Engsel Pita bh 8.000 2,250.00 18,000.00 18,000.00
g Rel Pita m 2.400 9,750.00 23,400.00 23,400.00
h Triplek 3 mm lbr 0.202 50,000.00 10,077.94 10,077.94
i Amplas kg 6.000 2,000.00 12,000.00 12,000.00
j Dempul Kayu kg 1.000 15,000.00 15,000.00 15,000.00
k Lem Kayu kg 1.000 7,000.00 7,000.00 7,000.00
l Politur kg 2.000 22,500.00 45,000.00 45,000.00
m Upah ls 1.000 250,000.00 250,000.00 250,000.00
Total Rp 0.00 0.00 558,912.00 897,989.94
L. 11 1 UNIT LEMARI KATALOG
a Kayu Klas II m³ 0.110 2,100,000.00 231,000.00 231,000.00
b Knop Tarikan bh 30.000 3,000.00 90,000.00 90,000.00
c Paku Ulir bh 100.00 100.00 10,000.00 10,000.00
d Sekrup 5 cm bh 100.00 200.00 20,000.00 20,000.00
e Besi Ø 8 mm m' 15.000 0.00 0.00 0.00
f Promika lbr 0.240 80,000.00 19,200.00 19,200.00
g Triplek 3mm lbr 0.242 50,000.00 12,093.52 12,093.52
h Amplas lbr 3.000 2,000.00 6,000.00 6,000.00
i Dempul Kayu kg 0.300 15,000.00 4,500.00 4,500.00
j Lem Kayu kg 0.300 7,000.00 2,100.00 2,100.00
k Politur kg 1.500 22,500.00 33,750.00 33,750.00
l Upah ls 1.000 250,000.00 250,000.00 250,000.00 500,000.00
Total Rp 0.00 0.00 382,293.52 928,643.52
71/150
Harga Satuan
(Rp)
L. 12 1 UNIT KARDEK
a kayu Kls II m3 0.04 2,100,000.00 78,296.40 78,296.40
b Knop tarikan bh 8.00 3,000.00 24,000.00 24,000.00
c Paku Ulir bh 25.00 100.00 2,500.00 2,500.00
d sekrup 5 cm bh 25.00 200.00 5,000.00 5,000.00
e Triplek 3mm lbr 0.04 50,000.00 1,889.61 1,889.61
f Amplas lbr 3.00 2,000.00 6,000.00 6,000.00
g Dempul kayu kg 0.05 15,000.00 750.00 750.00
h Lem Kayu kg 0.10 7,000.00 700.00 700.00
i Politur kg 0.50 22,500.00 11,250.00 11,250.00
j Upah ls 1.00 75,000.00 75,000.00 75,000.00
Total Rp 0.00 0.00 118,436.01 205,386.01
L. 13 1 UNIT LEMARI KACA TINGGI
a Kayu Klas II m³ 0.118 2,100,000.00 248,270.40 248,270.40
b Knop Tarikan bh 2.000 3,000.00 6,000.00 6,000.00
c Paku Ulir bh 24.000 100.00 2,400.00 2,400.00
d Sekrup 5 cm bh 24.000 200.00 4,800.00 4,800.00
e Kaca 3 mm m² 2.205 68,000.00 149,940.00 149,940.00
f Engsel Pita bh 6.000 2,250.00 13,500.00 13,500.00
g Triplek 3 mm lbr 0.605 50,000.00 30,233.81 30,233.81
h Amplas lbr 3.000 2,000.00 6,000.00 6,000.00
i Dempul Kayu kg 0.300 15,000.00 4,500.00 4,500.00
j Lem Kayu kg 0.300 7,000.00 2,100.00 2,100.00
k Politur kg 1.500 22,500.00 33,750.00 33,750.00
l Upah ls 1.000 150,000.00 150,000.00 150,000.00
Total Rp 0.00 0.00 455,144.21 651,494.21
L. 14 1 UNIT LEMARI GANTUNG/P3K
a kayu Kls II m3 0.02 2,100,000.00 51,030.00 51,030.00
b Knop tarikan bh 2.00 3,000.00 6,000.00 6,000.00
c Paku Ulir bh 25.00 100.00 2,500.00 2,500.00
d sekrup 5 cm bh 12.00 200.00 2,400.00 2,400.00
e Kaca 3 mm m² 0.35 68,000.00 23,800.00 23,800.00
f Triplek 3mm lbr 0.24 50,000.00 12,093.52 12,093.52
g Engsel Pita bh 4.000 2,250.00 9,000.00 9,000.00
h Amplas lbr 2.00 2,000.00 4,000.00 4,000.00
i Dempul kayu kg 0.05 15,000.00 750.00 750.00
j Lem Kayu kg 0.10 7,000.00 700.00 700.00
k Politur kg 0.50 22,500.00 11,250.00 11,250.00
L Upah ls 1.00 50,000.00 50,000.00 50,000.00 100,000.00
Total Rp 0.00 0.00 111,573.52 223,523.52
L. 15 1 UNIT LEMARI KUNCI
a kayu Kls II m3 0.01 2,100,000.00 13,440.00 13,440.00
b Knop tarikan bh 2.00 3,000.00 6,000.00 6,000.00
c Paku Ulir bh 25.00 100.00 2,500.00 2,500.00
d sekrup 5 cm bh 12.00 200.00 2,400.00 2,400.00
e Kaca 3 mm m² 0.35 68,000.00 23,800.00 23,800.00
f Triplek 3mm lbr 0.08 50,000.00 4,031.17 4,031.17
g Engsel Pita bh 4.000 2,250.00 9,000.00 9,000.00
h Amplas lbr 2.00 2,000.00 4,000.00 4,000.00
i Dempul kayu kg 0.05 15,000.00 750.00 750.00
j Lem Kayu kg 0.10 7,000.00 700.00 700.00
k Politur kg 0.50 22,500.00 11,250.00 11,250.00
L Upah ls 1.00 50,000.00 50,000.00 0.00 50,000.00
Total Rp 0.00 0.00 65,921.17 127,871.17
L. 16 1 UNIT LEMARI LOKER
a Kayu Klas II m³ 0.126 2,100,000.00 264,096.00 264,096.00
b Knop Tarikan bh 12.000 3,000.00 36,000.00 36,000.00
c Paku Ulir bh 48.000 100.00 4,800.00 4,800.00
d Sekrup 5 cm bh 24.000 200.00 4,800.00 4,800.00
e Kunci bh 12.000 15,000.00 180,000.00 180,000.00
f Engsel Pita bh 24.000 2,250.00 54,000.00 54,000.00
g Triplek 3 mm lbr 0.605 50,000.00 30,233.81 30,233.81
h Amplas lbr 3.000 2,250.00 6,750.00 6,750.00
i Dempul Kayu kg 0.300 15,000.00 4,500.00 4,500.00
j Lem Kayu kg 0.300 7,000.00 2,100.00 2,100.00
k Politur kg 1.500 22,500.00 33,750.00 33,750.00
l Upah ls 1.000 125,000.00 125,000.00 125,000.00
Total Rp 0.00 0.00 573,929.81 746,029.81
72/150
Harga Satuan
(Rp)
L. 17 1 UNIT LEMARI PAKAIAN GURU 1 PINTU
a kayu Kls II m3 0.089 2,100,000.00 187,488.00 187,488.00
b Knop tarikan bh 1.00 3,000.00 3,000.00 3,000.00
c Paku Ulir bh 20.00 100.00 2,000.00 2,000.00
d sekrup 5 cm bh 8.00 200.00 1,600.00 1,600.00
e Kunci bh 2.000 15,000.00 30,000.00 30,000.00
f Engsel Pita bh 3.000 2,250.00 6,750.00 6,750.00
g Triplek 3mm lbr 0.36 50,000.00 18,140.28 18,140.28
h Amplas lbr 3.00 2,250.00 6,750.00 6,750.00
i Dempul kayu kg 0.23 15,000.00 3,375.00 3,375.00
j Lem Kayu kg 0.23 7,000.00 1,575.00 1,575.00
k Politur kg 1.13 22,500.00 0.00 25,312.50 25,312.50
l Upah ls 1.00 100,000.00 100,000.00 100,000.00
Total Rp 0.00 0.00 248,978.28 385,990.78
L. 18 1 UNIT LEMARI PAKAIAN SISWA
a kayu Kls II m3 0.084 2,100,000.00 175,392.00 175,392.00
b Knop tarikan bh 2.00 3,000.00 6,000.00 6,000.00
c Paku Ulir bh 24.00 100.00 2,400.00 2,400.00
d sekrup 5 cm bh 12.00 200.00 2,400.00 2,400.00
e kunci bh 1.00 15,000.00 15,000.00 15,000.00
f Engsel Pita bh 4.000 2,250.00 9,000.00 9,000.00
g Triplek 3mm lbr 1.00 50,000.00 50,000.00 50,000.00
h Amplas Lbr 3.00 2,250.00 6,750.00 6,750.00
i Dempul kayu kg 0.30 15,000.00 4,500.00 4,500.00
j Lem Kayu kg 0.30 7,000.00 2,100.00 2,100.00
k Politur kg 1.50 22,500.00 0.00 33,750.00 33,750.00
l Upah ls 1.00 100,000.00 100,000.00 100,000.00
Total Rp 0.00 0.00 260,192.00 407,292.00
L. 20 1 UNIT LEMARI ASAM
a kayu Kls II m3 0.118 2,100,000.00 248,270.40 248,270.40
b Knop tarikan bh 4.00 3,000.00 12,000.00 12,000.00
c Paku Ulir bh 24.00 100.00 2,400.00 2,400.00
d sekrup 5 cm bh 12.00 200.00 2,400.00 2,400.00
e Pipa PVC 4" m' 1.00 105,000.00 105,000.00 105,000.00
f Elbow PVC 4" bh 1.00 45,000.00 45,000.00 45,000.00
g Engsel pita bh 8.00 2,250.00 18,000.00 18,000.00
h Aluminium ls 1.00 75,000.00 75,000.00 75,000.00
i Amplas lbr 3.00 2,250.00 6,750.00 6,750.00
j Dempul kayu kg 0.30 15,000.00 4,500.00 4,500.00
k Lem Kayu kg 0.30 7,000.00 2,100.00 2,100.00
l Politur kg 1.50 22,500.00 33,750.00 33,750.00
m Upah ls 1.00 200,000.00 200,000.00 0.00 200,000.00
Total Rp 0.00 0.00 433,070.40 755,170.40
R. 01 1 UNIT RAK TAS
a Kayu Klas II m³ 0.144 2,100,000.00 302,400.00 302,400.00
b Paku Ulir bh 48.00 100.00 4,800.00 4,800.00
c Sekrup 5 cm bh 24.00 200.00 4,800.00 4,800.00
d Triplek 3mm lbr 0.726 50,000.00 36,300.00 36,300.00
e Amplas lbr 3.000 2,250.00 6,750.00 6,750.00
f Dempul Kayu kg 0.300 15,000.00 4,500.00 4,500.00
g Lem Kayu kg 0.300 7,000.00 2,100.00 2,100.00
h Politur kg 1.500 22,500.00 33,750.00 33,750.00
i Upah ls 1.000 175,000.00 175,000.00 175,000.00
Total Rp 0.00 0.00 361,650.00 570,400.00
R. 02 1 UNIT RAK BUKU SATU MUKA
a Kayu Klas II m³ 0.121 2,100,000.00 254,016.00 254,016.00
b Paku Ulir bh 48.000 100.00 4,800.00 4,800.00
c Sekrup 5 cm bh 24.000 200.00 4,800.00 4,800.00
d Triplek 3mm lbr 0.726 50,000.00 36,280.57 36,280.57
e Amplas lbr 3.000 2,250.00 6,750.00 6,750.00
f Dempul Kayu kg 0.300 2,250.00 675.00 675.00
g Lem Kayu kg 0.300 15,000.00 4,500.00 4,500.00
h Politur kg 1.500 22,500.00 33,750.00 33,750.00
i Upah ls 1.000 175,000.00 175,000.00 175,000.00
Total Rp 0.00 0.00 311,821.57 520,571.57
73/150
Harga Satuan
(Rp)
R. 03 1 UNIT RAK BUKU DUA MUKA
a Kayu Klas II m³ 0.181 2,100,000.00 381,024.00 381,024.00
b Paku Ulir bh 48.000 100.00 4,800.00 4,800.00
c Sekrup 5 cm bh 30.000 200.00 6,000.00 6,000.00
d Triplek 3mm lbr 1.000 50,000.00 50,000.00 50,000.00
e Amplas lbr 2.000 2,250.00 4,500.00 4,500.00
f Dempul Kayu kg 0.300 15,000.00 4,500.00 4,500.00
g Lem Kayu kg 0.300 7,000.00 2,100.00 2,100.00
h Politur kg 1.500 22,500.00 33,750.00 33,750.00
i Upah ls 1.000 200,000.00 200,000.00 200,000.00
Total Rp 0.00 0.00 452,924.00 686,674.00
R. 04 1 UNIT RAK GUDANG
a Kayu Klas II m³ 0.090 2,100,000.00 189,000.00 189,000.00
c Mur/baut bh 40.000 1,500.00 60,000.00 60,000.00
d Besi siku serbaguna m 22.830 13,500.00 308,205.00 308,205.00
e Amplas lbr 2.000 2,000.00 4,000.00 4,000.00
Politur kg 1.500 22,500.00 33,750.00 33,750.00
i Pengecetan m² 4.566 9,800.00 44,746.80 44,746.80
j Upah ls 1.000 100,000.00 100,000.00 100,000.00
Total Rp 0.00 0.00 561,205.00 739,701.80
R. 06 1 UNIT RAK MAJALAH
a Kayu Klas II m³ 0.057 2,100,000.00 120,153.60 120,153.60
b Paku Ulir bh 24.000 100.00 2,400.00 2,400.00
c Sekrup 5 cm bh 12.000 200.00 2,400.00 2,400.00
d Amplas lbr 1.000 2,250.00 2,250.00 2,250.00
e Dempul Kayu kg 0.100 15,000.00 1,500.00 1,500.00
f Lem Kayu kg 0.150 7,000.00 1,050.00 1,050.00
g Politur kg 1.000 22,500.00 22,500.00 22,500.00
h Upah ls 1.000 75,000.00 75,000.00 75,000.00
Total Rp 0.00 0.00 129,753.60 227,253.60
R. 07 1 UNIT RAK ATLAS
a Kayu Klas II m³ 0.055 2,100,000.00 115,500.00 115,500.00
b Paku biasa kg 1.500 12,000.00 18,000.00 18,000.00
c Sekrup 5 cm bh 12.000 200.00 2,400.00 2,400.00
d Amplas lbr 1.000 2,250.00 2,250.00 2,250.00
e Dempul Kayu kg 0.100 15,000.00 1,500.00 1,500.00
f Lem Kayu kg 0.150 7,000.00 1,050.00 1,050.00
g Politur kg 1.000 22,500.00 22,500.00 22,500.00
h Upah ls 1.000 50,000.00 50,000.00 50,000.00
Total Rp 0.00 0.00 140,700.00 213,200.00
R. 07 1 UNIT RAK ENSIKLOPEDIA
a Kayu Klas II m³ 0.033 2,100,000.00 69,300.00 69,300.00
b Paku biasa kg 1.000 12,000.00 12,000.00 12,000.00
c Sekrup 5 cm bh 12.000 200.00 2,400.00 2,400.00
d Amplas lbr 1.000 2,250.00 2,250.00 2,250.00
e Dempul Kayu kg 0.100 15,000.00 1,500.00 1,500.00
f Lem Kayu kg 0.150 7,000.00 1,050.00 1,050.00
g Politur kg 1.000 22,500.00 22,500.00 22,500.00
h Upah ls 1.000 75,000.00 75,000.00 75,000.00
Total Rp 0.00 0.00 88,500.00 186,000.00
R. 09 1 UNIT RAK KORAN
a Kayu Klas II m³ 0.063 2,100,000.00 133,056.00 133,056.00
b Besi Ø 10 btg 1.500 57,500.00 86,250.00 86,250.00
c Paku Ulir bh 24.000 100.00 2,400.00 2,400.00
d Sekrup 5 cm bh 12.000 200.00 2,400.00 2,400.00
e Amplas lbr 1.000 2,250.00 2,250.00 2,250.00
f Dempul Kayu kg 0.100 15,000.00 1,500.00 1,500.00
g Lem Kayu kg 0.100 7,000.00 700.00 700.00
h Politur kg 0.750 22,500.00 16,875.00 16,875.00
i Cat Besi kg 0.150 32,000.00 4,800.00 4,800.00
j Upah ls 1.000 75,000.00 75,000.00 75,000.00
Total Rp 0.00 0.00 228,556.00 325,231.00
74/150
Harga Satuan
(Rp)
R. 10 1 UNIT RAK DORONG
a Kayu Klas II m³ 0.018 2,100,000.00 36,750.00 36,750.00
b Paku Ulir bh 20.000 100.00 2,000.00 2,000.00
c Sekrup 5 cm bh 16.000 200.00 3,200.00 3,200.00
d Roda putar bh 4.000 15,000.00 60,000.00 60,000.00
e Triplek 3mm lbr 0.480 50,000.00 24,000.00 24,000.00
f Amplas lbr 3.000 2,000.00 6,000.00 6,000.00
g Dempul Kayu kg 0.100 15,000.00 1,500.00 1,500.00
h Lem Kayu kg 0.150 7,000.00 1,050.00 1,050.00
i Politur kg 1.000 22,500.00 22,500.00 22,500.00
j Upah ls 1.000 50,000.00 50,000.00 50,000.00
Total Rp 0.00 0.00 134,500.00 207,000.00
R. 11 1 UNIT RAK PIRING
a Kayu Klas II m³ 0.087 2,100,000.00 181,681.92 181,681.92
b Besi Ø 10 btg 1.500 57,500.00 86,250.00 86,250.00
c Paku Ulir bh 24.000 100.00 2,400.00 2,400.00
d Sekrup 5 cm bh 12.000 200.00 2,400.00 2,400.00
e Amplas lbr 1.000 2,000.00 2,000.00 2,000.00
f Dempul Kayu kg 0.100 15,000.00 1,500.00 1,500.00
g Lem Kayu kg 0.100 7,000.00 700.00 700.00
h Cat Kayu kg 0.150 32,000.00 4,800.00 4,800.00
i Upah ls 1.000 75,000.00 75,000.00 75,000.00
Total Rp 0.00 0.00 276,931.92 356,731.92
P. 01 1 UNIT PAPAN TULIS GANTUNG
a Kayu Klas II m³ 0.035 2,100,000.00 72,576.00 72,576.00
b Paku Biasa kg 0.250 12,000.00 3,000.00 3,000.00
c Amplas lbr 2.000 2,000.00 4,000.00 4,000.00
d Dempul Kayu kg 0.100 15,000.00 1,500.00 1,500.00
e Lem Kayu kg 0.100 7,000.00 700.00 700.00
f Cat Minyak kg 1.000 10,000.00 10,000.00 10,000.00
g Multiplex 9 mm bh 1.000 120,000.00 120,000.00 120,000.00
h Besi penggantung ls 1.000 5,000.00 5,000.00 5,000.00
i Aluminium m 2.400 5,500.00 13,200.00 13,200.00
j Upah ls 1.000 75,000.00 75,000.00 75,000.00
Total Rp 0.00 0.00 81,776.00 304,976.00
P. 04 1 UNIT WHITE BOARD GANTUNG / STANDAR
a Kayu Klas II m³ 0.035 2,100,000.00 72,576.00 72,576.00
b Paku Biasa kg 0.250 12,000.00 3,000.00 3,000.00
c Amplas lbr 2.000 2,000.00 4,000.00 4,000.00
d Dempul Kayu kg 0.100 15,000.00 1,500.00 1,500.00
e Lem Kayu kg 0.100 7,000.00 700.00 700.00
f Cat Minyak kg 1.000 10,000.00 10,000.00 10,000.00
g Jabarwood 4 mm bh 1.000 70,000.00 70,000.00 70,000.00
i Aluminium m 2.400 5,500.00 13,200.00 13,200.00
j Upah ls 1.000 75,000.00 75,000.00 75,000.00
Total Rp 0.00 0.00 81,776.00 254,976.00
P. 06 1 UNIT PAPAN STATISTIK
a Kayu Klas II m³ 0.025 2,100,000.00 52,920.00 52,920.00
b Paku Biasa kg 0.250 12,000.00 3,000.00 3,000.00
c Amplas lbr 2.000 2,000.00 4,000.00 4,000.00
d Dempul Kayu kg 0.100 15,000.00 1,500.00 1,500.00
e Lem Kayu kg 0.100 7,000.00 700.00 700.00
f Cat Minyak kg 1.000 10,000.00 10,000.00 10,000.00
g Multiplex 9 mm lbr 1.000 120,000.00 120,000.00 120,000.00
i Aluminium m 2.400 5,500.00 13,200.00 13,200.00
j Upah ls 1.000 100,000.00 100,000.00 100,000.00
Total Rp 0.00 0.00 192,120.00 310,320.00
P. 07 1 UNIT PAPAN JADWAL
a Kayu Klas II m³ 0.005 2,100,000.00 10,584.00 10,584.00
b Paku Biasa kg 0.150 12,000.00 1,800.00 1,800.00
c Amplas lbr 1.000 2,000.00 2,000.00 2,000.00
d Dempul Kayu kg 0.050 15,000.00 750.00 750.00
e Lem Kayu kg 0.050 7,000.00 350.00 350.00
f Cat Minyak kg 0.500 10,000.00 5,000.00 5,000.00
g Besi penggantung ls 1.000 5,000.00 5,000.00 5,000.00
h Multiplex 9 mm lbr 0.081 120,000.00 9,674.82 9,674.82
i Upah ls 1.000 50,000.00 50,000.00 50,000.00
Total Rp 0.00 0.00 15,484.00 85,158.82
75/150
Harga Satuan
(Rp)
P. 08 1 UNIT PAPAN PAMERAN
a Kayu Klas II m³ 0.150 2,100,000.00 314,748.00 314,748.00
b Paku Biasa kg 0.300 12,000.00 3,600.00 3,600.00
c Amplas lbr 2.000 2,000.00 4,000.00 4,000.00
d Dempul Kayu kg 0.125 15,000.00 1,875.00 1,875.00
e Lem Kayu kg 0.100 7,000.00 700.00 700.00
f Cat Minyak kg 1.000 10,000.00 10,000.00 10,000.00
i Upah ls 1.000 150,000.00 150,000.00 150,000.00
Total Rp 0.00 0.00 324,923.00 609,923.00
P. 09 1 UNIT PAPAN PIKET
a Kayu Klas II m³ 0.007 2,100,000.00 14,994.00 14,994.00
b Paku Biasa kg 0.300 12,000.00 3,600.00 3,600.00
c Amplas lbr 2.000 2,000.00 4,000.00 4,000.00
d Dempul Kayu kg 0.100 15,000.00 1,500.00 1,500.00
e Lem Kayu kg 0.100 7,000.00 700.00 700.00
f Cat Minyak kg 0.100 10,000.00 1,000.00 1,000.00
i Upah ls 1.000 65,000.00 65,000.00 65,000.00
Total Rp 0.00 0.00 24,794.00 115,143.64
P. 10 1 UNIT PAPAN ABSENSI
a Kayu Klas II m³ 0.005 2,100,000.00 10,584.00 10,584.00
b Paku Biasa kg 0.150 12,000.00 1,800.00 1,800.00
e Amplas lbr 1.000 2,000.00 2,000.00 2,000.00
f Dempul Kayu kg 0.050 15,000.00 750.00 750.00
g Lem Kayu kg 0.050 7,000.00 350.00 350.00
h Cat Minyak kg 0.500 10,000.00 5,000.00 5,000.00
i Besi penggantung ls 1.000 5,000.00 5,000.00 5,000.00
j Multiplex 9 mm lbr 0.081 120,000.00 9,674.82 9,674.82
k Upah ls 1.000 65,000.00 65,000.00 65,000.00
Total Rp 0.00 0.00 15,484.00 100,158.82
U.01 1 UNIT FILING KABINET
A Lumpsum bh 1.000 750,000.00 750,000.00 750,000.00
Total Rp 0.00 750,000.00
U.04 1 UNIT TUNGKU TIANG BENDERA
a Kayu Klas II m³ 0.046 2,100,000.00 95,760.00 95,760.00
b Paku Ulir bh 24.000 100.00 2,400.00 2,400.00
c Sekrup 5 cm bh 12.000 200.00 2,400.00 2,400.00
d Amplas lbr 1.000 2,000.00 2,000.00 2,000.00
e Dempul Kayu kg 0.050 15,000.00 750.00 750.00
f Lem Kayu kg 0.050 7,000.00 350.00 350.00
g Politur kg 0.500 22,500.00 11,250.00 11,250.00
h Upah ls 1.000 50,000.00 50,000.00 50,000.00
Total Rp 0.00 0.00 103,660.00 164,910.00
U.06 1 UNIT DIPAN PERIKSA
a Pipa besi 1" m' 19.400 25,000.00 485,000.00 485,000.00
b Sekrup 5 cm bh 12.000 200.00 2,400.00 2,400.00
c Amplas lbr 1.000 2,000.00 2,000.00 2,000.00
d Dempul Besi kg 0.050 15,000.00 750.00 750.00
e Titik las kg 0.050 2,500.00 125.00 125.00
f Engsel besi plat bh 2.000 6,500.00 13,000.00 13,000.00
g Multiplec 12 mm lbr 0.511 150,000.00 76,592.31 76,592.31
h Karet Busa 15 cm ls 1.000 100,000.00 100,000.00 100,000.00
i Vinyl ls 1.000 45,000.00 45,000.00 45,000.00
j Politur kg 0.500 22,500.00 11,250.00 11,250.00
k Upah ls 1.000 125,000.00 125,000.00 125,000.00
Total Rp 0.00 0.00 490,275.00 861,117.31
76/150
Harga Satuan
(Rp)
U.07 1 UNIT DIPAN TIDUR TUNGGAL
a Kayu Klas II m³ 0.0680 1,800,000.00 122,400.00 122,400.00
b Paku Ulir bh 8.000 100.00 800.00 800.00
c Sekrup 5 cm bh 8.000 200.00 1,600.00 1,600.00
d Amplas lbr 1.000 2,000.00 2,000.00 2,000.00
g Multiplec 4 mm lbr 0.537 65,000.00
h Karet Busa 15 cm ls 1.000 25,000.00 25,000.00 25,000.00
i Kain kasur ls 1.000 25,000.00 25,000.00 25,000.00
e Dempul Kayu kg 0.050 15,000.00 750.00 750.00
f Lem Kayu kg 0.050 7,000.00 350.00 350.00
g Politur kg 0.500 22,500.00 11,250.00 11,250.00
h Upah ls 1.000 100,000.00 100,000.00 100,000.00
Total Rp 0.00 0.00 177,900.00 289,150.00
U.08 1 UNIT DIPAN TIDUR GANDA
a Kayu Klas II m³ 0.121 1,800,000.00 217,800.00 217,800.00
b Paku Ulir bh 8.000 100.00 800.00 800.00
c Sekrup 5 cm bh 8.000 200.00 1,600.00 1,600.00
d Amplas lbr 1.000 2,000.00 2,000.00 2,000.00
g Multiplec 4 mm lbr 1.070 65,000.00
h Karet Busa 15 cm ls 1.000 25,000.00 25,000.00 25,000.00
i Kain kasur ls 1.000 25,000.00 25,000.00 25,000.00
e Dempul Kayu kg 0.050 15,000.00 750.00 750.00
f Lem Kayu kg 0.050 7,000.00 350.00 350.00
g Politur kg 0.500 22,500.00 11,250.00 11,250.00
h Upah ls 1.000 125,000.00 125,000.00 125,000.00
Total Rp 0.00 0.00 273,300.00 409,550.00
KS 1 UNIT KOTAK SAMPAH
a kayu Kls II m3 0.0023 2,100,000.00 4,830.00 4,830.00
b Paku Ulir bh 20.000 100.00 2,000.00 2,000.00
c Amplas Lbr 1.000 2,000.00 2,000.00 2,000.00
d Dempul kayu kg 0.050 15,000.00 750.00 750.00
e Lem Kayu kg 0.050 7,000.00 350.00 350.00
f Politur kg 0.100 22,500.00 2,250.00 2,250.00
H Upah ls 1.000 15,000.00 15,000.00 15,000.00
Total Rp 0.00 15,000.00 12,180.00 27,180.00
PV 1 M² PAS. PAVING BLOCK NATURAL 6 CM
a Paving Block 6 cm bh 50.000 3,100.00 155,000.00 155,000.00
c Pasir Urug m³ 0.120 65,600.00 7,872.00 7,872.00
d Pekerja oh 0.250 27,000.00 6,750.00 6,750.00
e Tukang oh 0.200 44,000.00 8,800.00 8,800.00
f Alat Bantu oh 1.000 0.00
Total Rp 0.00 15,550.00 162,872.00 178,422.00
41 1 M¹ PASANGAN SALURAN PINGGIR BANGUNAN
a Batu bata bj 75.000 870.00 65,250.00 65,250.00
b PC kg 15.000 1,550.00 23,250.00 23,250.00
c Pasir pasang m³ 0.050 115,000.00 5,750.00 5,750.00
d Pekerja oh 0.100 27,000.00 2,700.00 2,700.00
e Tukang batu oh 0.150 44,000.00 6,600.00 6,600.00
Total Rp 0.00 9,300.00 94,250.00 103,550.00
42 1 M¹ PASANGAN PAGAR HALAMAN (tinggi +1,4 m)
a Batu bata bj 105.000 870.00 91,350.00 91,350.00
b Batu kali m³ 0.250 150,500.00 37,625.00 37,625.00
c Beton praktis m¹ 0.052 770,599.00 40,071.15 40,071.15
d PC kg 23.800 1,550.00 36,890.00 36,890.00
e Pasir pasang m³ 0.100 115,000.00 11,500.00 11,500.00
f Pekerja oh 0.250 27,000.00 6,750.00 6,750.00
g Tukang batu oh 0.500 44,000.00 22,000.00 22,000.00
h Kepala tukang batu oh 0.100 0.00 0.00 0.00
i Mandor oh 0.025 0.00
Total Rp 0.00 28,750.00 217,436.15 246,186.15
77/150
Harga Satuan
(Rp)
44 1 M¹ PASANG PAGAR KAWAT BERDURI (tinggi 1.4 m)
a Kawat berduri m¹ 8.300 1,500.00 12,450.00 12,450.00
b Pekerja oh 0.150 27,000.00 4,050.00 4,050.00
c Tukang oh 0.150 44,000.00 6,600.00 6,600.00
d Kepala tukang batu oh 0.030 0.00 0.00 0.00
Total Rp 0.00 10,650.00 12,450.00 23,100.00
48 1 M¹ PASANGAN SALURAN LINGKUNGAN
a Batu belah m³ 0.700 150,500.00 105,350.00 105,350.00
b PC kg 92.500 1,550.00 143,375.00 143,375.00
c Pasir pasang m³ 0.300 115,000.00 34,500.00 34,500.00
d Pekerja oh 0.400 27,000.00 10,800.00 10,800.00
e Tukang batu oh 0.500 44,000.00 22,000.00 22,000.00
Total Rp 0.00 32,800.00 283,225.00 316,025.00
40 1 UNIT TIANG BENDERA
a Pipa galvanis medium 2 " m' 4.000 25,000.00 100,000.00 100,000.00
b Batu bata bh 112.000 870.00 97,440.00 97,440.00
c Pasir pasang m³ 0.150 115,000.00 17,250.00 17,250.00
d PC kg 5.000 1,550.00 7,750.00 7,750.00
e Pasir beton m³ 0.250 145,500.00 36,375.00 36,375.00
f Kerikil Kasar m³ 0.350 363,100.00 127,085.00 127,085.00
g Besi beton rata-rata kg 32.000 9,486.00 303,552.00 303,552.00
h Kawat beton kg 0.450 12,000.00 5,400.00 5,400.00
i Meni besi kg 1.200 20,000.00 24,000.00 24,000.00
j Cat besi kg 1.640 32,000.00 52,480.00 52,480.00
k Amplas kayu lbr 3.200 2,000.00 6,400.00 6,400.00
l Thinner ltr 1.100 3,000.00 3,300.00 3,300.00
m Bearing (klaker) bh 1.000 15,000.00 15,000.00 15,000.00
n Tali bendera ls 1.000 25,000.00 25,000.00 25,000.00
o Sok pipa galvanis medium 2" bh 1.000 25,000.00 25,000.00 25,000.00
p Las besi (listrik) ls 1.000 75,000.00 75,000.00 75,000.00
q Pekerja oh 1.000 27,000.00 27,000.00 27,000.00
r Tukang batu oh 1.500 44,000.00 66,000.00 66,000.00
s Tukang besi oh 0.200 44,000.00 8,800.00 8,800.00
t Tukang cat oh 0.600 44,000.00 26,400.00 26,400.00
u Kepala tukang batu oh 0.150 0.00 0.00 0.00
v Mandor oh 0.050 0.00
Total Rp 0.00 128,200.00 921,032.00 1,049,232.00
78/150
Harga Satuan
(Rp)
ANALISA HARGA KHUSUS PEKERJAAN LISTRIK
No. URAIAN SAT VOLUME HARGA SAT JUMLAH (Rp)
1 Main Panel + MCB

Material
a - Box plastic mini pragma pintu transparat,inbow, 8 group set 1.00 65,000.00 65,000.00
b - MCB 1P/6A, 6 KA Bh 4.00 29,000.00 116,000.00
c - MCB 1P/10A, 6 KA Bh 4.00 29,000.00 116,000.00
d - Pemasangan unit 1.00 82,000.00 82,000.00
Set 379,000.00
2 Box Sekring MCB
Material
a - Box plastic mini pragma pintu transparat,inbow, 4 group set 1.00 45,000.00 45,000.00
b - MCB 1P/6A, 6 KA Bh 3.00 29,000.00 87,000.00
c - MCB 1P/10A, 6 KA Bh 1.00 29,000.00 29,000.00
Set Rp 210,200.00
3 Pas. Instalasi Listrik
Material
a - Kabel NYM 3 x 2,5 m 7.00 12,000.00 84,000.00
b - Konduit 20 mm M 5.60 2,000.00 11,200.00
c - Alat bantu (isolasi, clamp dll) ls 1.00 2,500.00 2,500.00
Titik Rp 138,700.00
4 Pemasangan Lampu Pijar
Material
a - Lampu pijar 25 W , Philips + fitting Bh 1.00 15,000.00 15,000.00
b - Alat bantu (isolasi, clamp dll) ls 1.00 2,500.00 2,500.00
c - Pemasangan unit 1.00 8,200.00 8,200.00
Set Rp 25,700.00
5 Pas. Lampu TL 1 x 20 Watt
Material
a - Lampu Philips 18 W / 220 V, komplit kapasitor Bh 1.00 75,000.00 75,000.00
Set Rp 89,800.00
6 Pas. Stop Kontak
Material
a - Stop kontak komplit Bh 1.00 19,000.00 19,000.00
Set Rp 32,160.00
7 Pas. Saklar Tunggal Inbow
Material
a - Saklar engkel Bh 1.00 17,000.00 17,000.00
Set Rp 28,520.00
8 Pas. Saklar Ganda Inbow
Material
a - Saklar ganda Bh 1.00 20,000.00 20,000.00
Set Rp 32,340.00
9 Kabel Suplay Main ke Sub Panil
Material
a - Kabel NYY 3 x 4 mm2 m 1.00 18,000.00 18,000.00
b - Konduit 20 mm m - 2,000.00 -
M' Rp 22,500.00
10 Pemasangan grounding
Material
a - Ground Rod 5/8 x 2 m set 1.00 400,000.00 400,000.00
b - Kawat BC 16 mm + pipa PVC m 5.00 20,000.00 100,000.00
Unit Rp 564,000.00
JADWAL PELAKSANAAN ( TIME SCHEDULE )
Sekolah : Pembangunan Unit Sekolah Baru SMPN 8 TANDUKKALUA
Desa/ Kel. : Tamalantik Kabupaten MAMASA
Kecamatan : Tandukkalua Propinsi Sulawesi Barat
DATA AWAL BULAN I BULAN II BULAN III BULAN IV BULAN V

NO. URAIAN PEKERJAAN SAT. VOL. JUMLAH BOBOT 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 KET.
(Rp.) (%)
1 Pek. Persiapan ls 1.00 22,600,000.00 1.530 0.191 0.191 0.191 0.191 0.191 0.191 0.191 0.191 100
2 Pemasangan Bowplank ls 74.00 1,901,800.00 0.129 0.064 0.064
1 Galian Tanah Pondasi m³ 296.87 3,206,239.20 0.217 0.072 0.072 0.072
2 Urugan Kembali bekas Galian m³ 98.96 512,998.27 0.035 0.035 0.000
3 Urugan Pasir Bawah Pondasi m³ 63.33 5,498,310.60 0.372 0.124 0.124 0.124
4 Pasangan Batu Kosong m³ 86.36 20,596,860.00 1.395 0.349 0.349 0.349 0.349
5 Pas. Pondasi Batu Gunung 1 : 4 m³ 165.17 90,001,133.00 6.094 1.016 1.016 1.016 1.016 1.016 1.016
6 Anti Rayap m² 859.30 18,131,230.00 1.228 0.614 0.614
1 Beton Sloof 1 : 2 : 3 m³ 17.16 35,186,648.64 2.383 0.397 0.397 0.397 0.397 0.397 0.397
2 Beton Kolom 1: 2 : 3 m³ 15.75 36,065,031.19 2.442 0.488 0.488 0.488 0.488 0.488
3 Beton Ring Balok,Konsol, Latei m³ 25.03 58,246,657.21 3.944 0.563 0.563 0.563 0.563 0.563 0.563 0.563 80
4 Bekisting Sloof m² 15.75 6,577,972.80 0.445 0.089 0.089 0.089 0.089 0.089
5 Bekisting Kolom m² 25.03 8,947,732.20 0.606 0.121 0.121 0.121 0.121 0.121
6 Bekisting Ring Balok,Konsol, Latei m² 114.32 12,899,321.60 0.873 0.125 0.125 0.125 0.125 0.125 0.125 0.125
7 Pas. Dinding Batu Bata 1 : 4 m² 1,085.10 104,940,021.00 7.106 1.776 1.776 1.776 1.776
8 Pas. Dinding Batu Bata 1 : 2 m² 189.15 20,368,144.88 1.379 0.690 0.690
9 Plesteran Dinding 1 : 4 m² 2,062.18 45,398,892.70 3.074 1.025 1.025 1.025
10 Plesteran Dinding 1 : 2 m² 398.30 10,818,226.30 0.733 0.366 0.366
11 Pek. Acian m² 2,371.37 2,562,265.29 0.173 0.173
12 Rabat Beton 1 : 3 : 5 m³ 22.59 17,407,831.41 1.179 0.295 0.295 0.295 0.295
13 Pek. Saluran Keliling Bangunan m' 342.90 35,507,295.00 2.404 0.601 0.601 0.000 0.601 0.601
1. Pek. Kusen Pintu dan Jendela Kayu Klas II m³ 6.84 21,299,760.00 1.442 0.361 0.361 0.361 0.361
2 Pek. Pintu Panel Kayu Klas II m² 55.05 12,166,050.00 0.824 0.275 0.275 0.275
3 Pek. Pintu Tripleks KM/WC m² 12.44 2,749,240.00 0.186 0.093 0.093 60
4 Pek. Jendela + Kaca m² 52.31 8,710,138.10 0.590 0.197 0.197 0.197
5 Pek. Jendela Kaca Mati m² 32.41 3,208,752.05 0.217 0.000 0.109 0.109
6 Pek. Jalusi Mati Kusen m² 92.77 9,954,221.00 0.674 0.337 0.337
7 Pek. Partisi m² 1.00 2,601,710.00 0.176 0.088 0.088
1 Pek. Kuda-Kuda 8/12 Kayu Klas II m³ 19.69 56,835,185.00 3.848 0.550 0.550 0.550 0.550 0.550 0.550 0.550
2 Pek. Rangka atap genteng Kayu Klas II m² 1,457.98 40,986,733.76 2.775 0.463 0.463 0.463 0.463 0.463 0.463
3 Pek. List Plank Papan Kayu Klas I m' 381.25 16,355,625.00 1.107 0.554 0.554
4 Pek. Atap Genteng Metal m² 1,457.98 90,795,704.50 6.148 1.537 1.537 1.537 1.537
5 Pek. Nok Genteng Metal m' 120.00 6,420,000.00 0.435 0.217 0.217
6 Pek. Talang Jurai m' 8.60 572,029.00 0.039 0.039
VI PEKERJAAN LANTAI 40
1 Urugan Tanah Bawah Lantai m³ 237.69 24,600,915.00 1.666 0.833 0.833
2 Urugan Pasir Bawah Lantai m³ 85.83 7,451,760.60 0.505 0.505
3 Bata Datar Bawah Lantai m² 42.92 33,070,256.09 2.239 1.120 1.120
4 Pek. Lantai Keramik 30 x 30 cm m² 816.90 69,100,345.65 4.679 1.170 1.170 1.170 1.170
5 Pek. Dinding Keramik 20 x 20 cm m² 107.10 10,569,163.50 0.716 0.716
6 Pek. Lantai Keramik 20 x 20 cm m² 41.40 4,007,623.50 0.271 0.271
1 Pek. Plafond Tripleks + Rangka m² 1,213.72 92,637,179.00 6.273 1.568 1.568 1.568 1.568
2 Pek. List Plafond m' 1,377.28 13,622,676.48 0.922 0.461 0.461
1 Pek. Cat Dinding dan Plafond m² 3,559.52 22,638,547.20 1.533 0.383 0.383 0.383 0.383
2 Pek. Cat Pintu, Jendela dan Ventilasi m² 570.04 10,839,880.64 0.734 0.367 0.367 20
3 Pek. Cat List Plank papan m² 137.67 2,617,885.18 0.177 0.177
IX PEKERJAAN INSTALASI LISTRIK 28,466,620.00 1.928 0.643 0.643 0.643
X PEKERJAAN PENGGANTUNG/PENGUNCI 8,774,635.00 0.594 0.297 0.297
XI PEKERJAAN SANITAIR 30,915,976.45 2.093 0.698 0.698 0.698
XII.1 PEKERJAAN R.POMPA DAN MENARA 10,567,325.54 0.716 0.239 0.239 0.239
2 PEK. BANGSAL SEPEDA 8,158,094.08 0.552 0.138 0.138 0.138 0.138
3 PEKERJAAN POS JAGA 14,080,120.50 0.953 0.238 0.238 0.238 0.238
4 PEKERJAAN PINTU GERBANG PAGAR 75,675,287.03 5.124 0.641 0.641 0.641 0.641 0.641 0.641 0.641 0.641
5 PEKERJAAN SELASAR PENGHUBUNG 12,949,178.13 0.877 0.175 0.175 0.175 0.175 0.175
6 PEKERJAAN SITE DEVELOPMENT & LAP. OR 29,831,803.00 2.020 0.252 0.252 0.252 0.252 0.252 0.252 0.252 0.252
XIII PEK. FURNITURE 88,226,828.68 5.974 0.000 0.597 0.597 0.597 0.597 0.597 0.597 0.597 0.597 0.597 0.597
XIV BIAYA ADMINISTRASI 48,000,000.00 3.250 0.181 0.181 0.181 0.181 0.181 0.181 0.181 0.181 0.181 0.181 0.181 0.181 0.181 0.181 0.181 0.181 0.181 0.181
O
Jumlah Sebelum Dibulatkan 1,476,831,860.94 100.00
Progres Mingguan Rencana 0 0.372 0.633 1.220 2.568 3.006 3.551 4.257 5.553 7.031 8.802 14.254 13.892 11.246 9.717 6.221 4.089 2.268 1.322 0
PROGRAM BLOCK GRANT Progres Mingguan Rencana Komulatif 0 0.372 1.005 2.224 4.793 7.798 11.349 15.607 21.159 28.190 36.992 51.245 65.137 76.383 86.100 92.321 96.410 98.678 100.00
PEMBANGUNAN UNIT SEKOLAH BARU (USB) SMP Progres Mingguan Realisasi
393 AIBEP 003 South Sulawesi-1 & West Sulawesi 2007 Progres Mingguan Realisasi Komulatif
D E V I A S I
Konsultan Lapangan Ketua KP-USB Kepala Pelaksana
.
PROGRAM BLOCK GRANT PEMBANGUNAN School Id. CODE
UNIT SEKOLAH BARU SMP TAHUN 2007 USB 0487
REKAPITULASI ( NEGOSIASI KP-USB )

Rencana Anggaran Biaya USB SMP
Pekerjaan : Pembangunan USB SMPN 8 TANDUKKALUA
Desa/ Kel : Tamalantik
Kabupaten : Mamasa
No. JENIS PEKERJAAN JUMLAH HARGA
A. BIAYA BANGUNAN
1 Pekerjaan Persiapan Rp 22,600,000.00
2 A Gedung Kantor dan Administrasi Rp 253,061,599.03
3 B1 Gedung Teori / 3 Ruang Kelas Tipe A Rp 270,786,024.87
4 B2 Gedung Teori / 3 Ruang Kelas Tipe B Rp 270,778,068.95
5 C Gedung Perpustakaan dan Media Rp 169,532,882.86
6 D Gedung Laboratorium Bahasa Rp -
7 E-H Gedung Laboratorium Sains, IPA dan Komputer Rp -
9 K Ruang BK, UKS & OSIS, Pramuka Rp -
10 L Mushollah, Ruang Ibadah Rp -
11 M-N KM/WC, Siswa dan Ruang Ganti Rp 121,830,619.99
13 R Rumah Penjaga Rp -
14 S Rumah Dinas Kepala Sekolah Rp 80,754,028.29
15 T Mess Guru 5 K Rp -
16 V Pompa dan Menara Rp 10,567,325.54
17 W Bangsal Sepeda Rp 8,158,094.08
18 X Pos Jaga Rp 14,080,120.50
19 1 Pintu Gerbang dan Pagar Rp 75,675,287.03
20 2 Selasar Penghubung Rp 12,949,178.13
21 3 Site Development dan Lapangan Olahraga Rp 29,831,803.00
Jumlah Sub A Rp 1,340,605,032.26
B. BIAYA FURNITURE
1 A Furniture Gedung Kantor dan Administrasi Rp 14,250,769.46
2 B1 Furniture Gedung Teori / 3 Ruang Kelas Tipe A Rp 27,040,277.75
3 B2 Furniture Gedung Teori / 3 Ruang Kelas Tipe B Rp 27,040,277.75
4 C Furniture Gedung Perpustakaan dan Media Rp 19,895,503.73
5 D Gedung laboratorium Bahasa Rp -
6 E-H Furniture Gedung Lab Sains, IPA dan Komputer Rp -
8 K Furniture Ruang BK, UKS & OSIS, Pramuka Rp -
10 T Furniture Mess Guru 5 K Rp -
Jumlah Sub B Rp 88,226,828.68
C. BIAYA OPERASIONAL KP-USB

Biaya Operasional KP-USB Rp 48,000,000.00
Jumlah Sub C Rp 48,000,000.00
Jumlah Total ( A + B+C ) Rp 1,476,831,860.94

Dibulatkan Rp 1,476,830,000.00
Terbilang
Satu Milyar Empat Ratus Tujuh Puluh Enam Juta Delapan Ratus Tiga Puluh Ribu Rupiah
Konsultan CM Ketua KP- USB

PT. DACREA Design & Eng. Consultants SMPN 8 TANDUKKALUA
Ir. Ilham Syafei, MT Sri Ratna Pasiak, S.Pd

Team Leader NIP. 132 220 901
Penanggung Jawab Kegiatan
Perluasan SMP
Drs. H. Susetyo Widiasmoro, M.Ed.
NIP. 131 113 165
JADWAL PELAKSANAAN ( TIME SCHEDULE )
Desa/ Kel. : Tamalantik Kabupaten Mamasa
Kecamatan : Tandukkalua Propinsi Sulawesi Barat
DATA AWAL NOPEMBER 2007 DESEMBER 2007 JANUARI 2008 FEBRUARI 2008 MARET 2008
NO. URAIAN PEKERJAAN SAT. VOL. JUMLAH BOBOT 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 KET.
(Rp.) (%)
1 Pek. Persiapan ls 1.00 22,600,000.00 1.530 0.219 0.219 0.219 0.219 0.219 0.219 0.219 100
2 Pemasangan Bowplank ls 74.00 1,901,800.00 0.129 0.064 0.064
1 Galian Tanah Pondasi m³ 296.87 3,206,239.20 0.217 0.109 0.109
2 Urugan Kembali bekas Galian m³ 98.96 512,998.27 0.035 0.035 0.000
3 Urugan Pasir Bawah Pondasi m³ 63.33 5,498,310.60 0.372 0.124 0.124 0.124
4 Pasangan Batu Kosong m³ 86.36 20,596,860.00 1.395 0.349 0.349 0.349 0.349
5 Pas. Pondasi Batu Gunung 1 : 4 m³ 165.17 90,001,133.00 6.094 1.016 1.016 1.016 1.016 1.016 1.016
6 Anti Rayap m² 859.30 18,131,230.00 1.228 0.614 0.614
1 Beton Sloof 1 : 2 : 3 m³ 17.16 35,186,648.64 2.383 0.397 0.397 0.397 0.397 0.397 0.397
2 Beton Kolom 1: 2 : 3 m³ 15.75 36,065,031.19 2.442 0.488 0.488 0.488 0.488 0.488
3 Beton Ring Balok,Konsol, Latei m³ 25.03 58,246,657.21 3.944 0.563 0.563 0.563 0.563 0.563 0.563 0.563 80
4 Bekisting Sloof m² 15.75 6,577,972.80 0.445 0.089 0.089 0.089 0.089 0.089
5 Bekisting Kolom m² 25.03 8,947,732.20 0.606 0.121 0.121 0.121 0.121 0.121
6 Bekisting Ring Balok,Konsol, Latei m² 114.32 12,899,321.60 0.873 0.125 0.125 0.125 0.125 0.125 0.125 0.125
7 Pas. Dinding Batu Bata 1 : 4 m² 1,085.10 104,940,021.00 7.106 1.776 1.776 1.776 1.776
8 Pas. Dinding Batu Bata 1 : 2 m² 189.15 20,368,144.88 1.379 0.690 0.690
9 Plesteran Dinding 1 : 4 m² 2,062.18 45,398,892.70 3.074 1.025 1.025 1.025
10 Plesteran Dinding 1 : 2 m² 398.30 10,818,226.30 0.733 0.366 0.366
11 Pek. Acian m² 2,371.37 2,562,265.29 0.173 0.173
12 Rabat Beton 1 : 3 : 5 m³ 22.59 17,407,831.41 1.179 0.295 0.295 0.295 0.295
13 Pek. Saluran Keliling Bangunan m' 342.90 35,507,295.00 2.404 0.601 0.601 0.000 0.601 0.601
1. Pek. Kusen Pintu dan Jendela Kayu Klas II m³ 6.84 21,299,760.00 1.442 0.361 0.361 0.361 0.361
2 Pek. Pintu Panel Kayu Klas II m² 55.05 12,166,050.00 0.824 0.275 0.275 0.275
3 Pek. Pintu Tripleks KM/WC m² 12.44 2,749,240.00 0.186 0.093 0.093 60
4 Pek. Jendela + Kaca m² 52.31 8,710,138.10 0.590 0.197 0.197 0.197
5 Pek. Jendela Kaca Mati m² 32.41 3,208,752.05 0.217 0.000 0.109 0.109
6 Pek. Jalusi Mati Kusen m² 92.77 9,954,221.00 0.674 0.337 0.337
7 Pek. Partisi m² 1.00 2,601,710.00 0.176 0.088 0.088
1 Pek. Kuda-Kuda 8/12 Kayu Klas II m³ 19.69 56,835,185.00 3.848 0.550 0.550 0.550 0.550 0.550 0.550 0.550
2 Pek. Rangka atap genteng Kayu Klas II m² 1,457.98 40,986,733.76 2.775 0.463 0.463 0.463 0.463 0.463 0.463
3 Pek. List Plank Papan Kayu Klas I m' 381.25 16,355,625.00 1.107 0.554 0.554
4 Pek. Atap Genteng Metal m² 1,457.98 90,795,704.50 6.148 1.537 1.537 1.537 1.537
5 Pek. Nok Genteng Metal m' 120.00 6,420,000.00 0.435 0.217 0.217
6 Pek. Talang Jurai m' 8.60 572,029.00 0.039 0.039
VI PEKERJAAN LANTAI 40
1 Urugan Tanah Bawah Lantai m³ 237.69 24,600,915.00 1.666 0.833 0.833
2 Urugan Pasir Bawah Lantai m³ 85.83 7,451,760.60 0.505 0.505
3 Bata Datar Bawah Lantai m² 42.92 33,070,256.09 2.239 1.120 1.120
4 Pek. Lantai Keramik 30 x 30 cm m² 816.90 69,100,345.65 4.679 1.170 1.170 1.170 1.170
5 Pek. Dinding Keramik 20 x 20 cm m² 107.10 10,569,163.50 0.716 0.716
6 Pek. Lantai Keramik 20 x 20 cm m² 41.40 4,007,623.50 0.271 0.271
1 Pek. Plafond Tripleks + Rangka m² 1,213.72 92,637,179.00 6.273 1.568 1.568 1.568 1.568
2 Pek. List Plafond m' 1,377.28 13,622,676.48 0.922 0.461 0.461
1 Pek. Cat Dinding dan Plafond m² 3,559.52 22,638,547.20 1.533 0.383 0.383 0.383 0.383
2 Pek. Cat Pintu, Jendela dan Ventilasi m² 570.04 10,839,880.64 0.734 0.367 0.367 20
3 Pek. Cat List Plank papan m² 137.67 2,617,885.18 0.177 0.177
IX PEKERJAAN INSTALASI LISTRIK 28,466,620.00 1.928 0.643 0.643 0.643
X PEKERJAAN PENGGANTUNG/PENGUNCI 8,774,635.00 0.594 0.297 0.297
XI PEKERJAAN SANITAIR 30,915,976.45 2.093 0.698 0.698 0.698
XII.1 PEKERJAAN R.POMPA DAN MENARA 10,567,325.54 0.716 0.239 0.239 0.239
2 PEK. BANGSAL SEPEDA 8,158,094.08 0.552 0.184 0.184 0.184
3 PEKERJAAN POS JAGA 14,080,120.50 0.953 0.238 0.238 0.238 0.238
4 PEKERJAAN PINTU GERBANG PAGAR 75,675,287.03 5.124 0.641 0.641 0.641 0.641 0.641 0.641 0.641 0.641
5 PEKERJAAN SELASAR PENGHUBUNG 12,949,178.13 0.877 0.175 0.175 0.175 0.175 0.175
6 PEKERJAAN SITE DEVELOPMENT & LAP. OR 29,831,803.00 2.020 0.252 0.252 0.252 0.252 0.252 0.252 0.252 0.252
XIII PEK. FURNITURE 88,226,828.68 5.974 0.000 0.597 0.597 0.597 0.597 0.597 0.597 0.597 0.597 0.597 0.597
XIV BIAYA ADMINISTRASI 48,000,000.00 3.250 0.203 0.203 0.203 0.203 0.203 0.203 0.203 0.203 0.203 0.203 0.203 0.203 0.203 0.203 0.203 0.203
O
Jumlah Sebelum Dibulatkan 1,476,831,860.94 100.00
Progres Mingguan Rencana 0 0.486 2.322 3.104 4.312 4.656 5.603 7.053 9.222 14.165 13.988 11.315 9.785 6.244 4.112 2.290 1.345 0
PROGRAM BLOK GRANT Progres Mingguan Rencana Komulatif 0 0.486 2.808 5.912 10.223 14.879 20.482 27.535 36.756 50.922 64.910 76.224 86.009 92.253 96.365 98.655 100.000
PEMBANGUNAN UNIT SEKOLAH BARU (USB) SMP Progres Mingguan Realisasi
393 AIBEP 003 South Sulawesi-1 & West Sulawesi 2007 Progres Mingguan Realisasi Komulatif
D E V I A S I
Konsultan Lapangan Ketua KP-USB Kepala Pelaksana
Syamsul Bachri, ST Sri Ratna Pasiak, S.Pd 1

VOLUME TOTAL BAN

:
Kabupaten : Mamasa
- BANGUNAN UTAMA
NO. URAIAN PEKERJAAN SAT. KANTR RKB A RKB B PERPUS L.BHS L. IPA R. SENI BK. OSIS MUSHO KM.WC GUDG R.JAGA R.KASEK M.GURU
1 2 3 4 5 6 7 8 9 10 12 11 13 14
1. Pemasangan Bowplank ls 16.00 14.00 14.00 10.00 10.00 10.00
1 Galian Tanah Pondasi m³ 69.23 69.72 69.72 39.48 26.58 22.14
2 Urugan Kembali bekas Galian m³ 23.08 23.24 23.24 13.16 8.86 7.38
3 Urugan Pasir Bawah Pondasi m³ 14.61 14.85 14.85 10.12 5.20 3.70
4 Pasangan Batu Kosong m³ 20.60 18.70 18.70 13.47 8.80 6.09
5 Pas. Pondasi Batu Gunung 1 : 4 m³ 40.10 36.40 36.40 26.24 17.10 8.93
6 Anti Rayap m² 162.00 242.00 242.00 135.00 38.80 39.50

1 Beton Sloof 1 : 2 : 3 m³ 3.54 3.90 3.90 2.78 1.82 1.22
2 Beton Kolom 1: 2 : 3 m³ 3.50 3.30 3.30 2.30 2.20 1.15
3 Beton Ring Balok,Konsol, Latei m³ 5.90 5.84 5.84 3.44 2.14 1.87
4 Bekisting Sloof m² 23.53 26.00 26.00 18.53 12.13 8.13
5 Bekisting Kolom m² 28.23 28.57 28.57 20.23 21.04 7.67
6 Bekisting Ring Balok,Konsol, Latei m² 41.63 41.63 41.63 24.43 16.97 12.47
7 Pas. Dinding Batu Bata 1 : 4 m² 234.10 223.67 247.30 176.50 107.20 96.33
8 Pas. Dinding Batu Bata 1 : 2 m² 53.76 21.40 23.20 17.40 56.30 17.09
9 Plesteran Dinding 1 : 4 m² 440.55 442.90 475.06 325.18 205.83 172.66
10 Plesteran Dinding 1 : 2 m² 116.20 47.80 51.40 42.24 112.60 28.06
11 Pek. Acian m² 494.06 484.10 518.26 355.80 318.43 200.72
12 Rabat Beton 1 : 3 : 5 m³ 4.07 5.20 5.20 3.67 2.55 1.90
13 Pek. Saluran Keliling Bangunan m' 63.35 81.20 81.20 57.35 36.80 23.00

1. Pek. Kusen Pintu dan Jendela Kayu Klas II m³ 1.40 1.72 1.64 0.96 0.60 0.52
2 Pek. Pintu Panel Kayu Klas II m² 11.60 10.20 10.20 9.20 6.88 6.97
3 Pek. Pintu KM/WC m² 5.20 - - - 5.88 1.36
4 Pek. Jendela + Kaca m² 7.48 17.85 17.85 4.76 - 4.37
5 Pek. Jendela Kaca Mati m² 4.32 9.00 9.00 2.20 4.31 3.58
6 Pek. Jalusi Mati Kusen m² 21.53 25.80 25.80 11.06 3.88 4.70
7 Pek. Pintu lipat Partisi 2,4 x 6.5 m 1.00
- BANGUNAN UTAMA
1 2 3 4 5 6 7 8 9 10 12 11 13 14

1 Pek. Kuda-Kuda 8/12 Kayu Klas II m³ 4.15 5.12 5.12 3.25 1.25 0.80
2 Pek. Rangka atap genteng Kayu Klas II m² 282.00 379.26 379.26 224.80 95.20 97.46
3 Pek. List Plank Papan Kayu Klas I m' 72.60 84.60 84.60 60.80 39.05 39.60
4 Pek. Atap Genteng Metal m² 282.00 379.26 379.26 224.80 95.20 97.46
5 Pek. Nok Genteng Metal m' 23.40 29.40 29.40 17.40 9.40 11.00
6 Pek. Talang Jurai m' 8.60 - - - - -
VI PEKERJAAN LANTAI
1 Urugan Tanah Bawah Lantai m³ 49.20 72.60 72.60 19.80 11.64 11.85
2 Urugan Pasir Bawah Lantai m³ 16.40 24.20 24.20 13.20 3.88 3.95
3 Rabat beton Bawah Lantai t=5 cm m² 8.20 12.10 12.10 6.60 1.94 1.98
4 Pek. Lantai Keramik 30 x 30 cm m² 143.00 242.00 242.00 132.00 20.00 37.90
5 Pek. Dinding Keramik 20 x 25 cm m² 46.00 - - - 53.40 7.70
6 Pek. Lantai Keramik 20 x 20 cm m² 21.00 - - - 18.80 1.60
1 Pek. Plafond Tripleks + Rangka m² 232.12 322.10 322.10 201.30 79.00 57.10
2 Pek. List Plafond m' 294.00 313.80 313.80 218.00 121.68 116.00
`
1 Pek. Cat Dinding dan Plafond m² 726.18 806.20 840.36 557.10 397.43 232.25
2 Pek. Cat Pintu, Jendela dan Ventilasi m² 118.60 142.13 139.41 76.80 48.80 44.30
3 Pek. Cat List Plank papan m² 25.41 33.84 29.61 21.28 13.67 13.86
1 Pas. Instalasi Listrik ttk 31.00 27.00 27.00 19.00 7.00 12.00
2 Main Panel + MCB bh 1.00 - - - - -
3 Box Sekring MCB bh 1.00 1.00 1.00 1.00 1.00 1.00
4 Pemasangan Lampu Pijar bh 16.00 6.00 6.00 6.00 7.00 8.00
5 Pas. Lampu TL 1 x 20 Watt bh 9.00 18.00 18.00 8.00 - -
6 Pas. Saklar Tunggal Inbow bh 5.00 - - 3.00 3.00 2.00
7 Pas. Saklar Ganda Inbow bh 7.00 5.00 5.00 3.00 2.00 3.00
8 Pas. Stop Kontak bh 6.00 3.00 3.00 5.00 - 4.00
9 Kabel Suplay Main ke Sub Panil bh 8.00 6.00 6.00 6.00 4.00 4.00
10 Pemasansangan Grounding bh 1.00 1.00 - - - -
1 Pas. Kait Angin bh 26.00 60.00 60.00 16.00 - 10.00
2 Pas. Engsel Jendela bh 26.00 60.00 60.00 16.00 - 10.00
3 Pas. Engsel Pintu bh 26.00 18.00 18.00 12.00 16.00 14.00
4 Pas. Grendel Jendela bh 13.00 30.00 30.00 8.00 - 5.00
5 Pas. Grendel pintu bh - 6.00 6.00 1.00 - -
6 Pas. Kunci Tanam Pintu Panil bh 6.00 3.00 3.00 4.00 4.00 4.00
7 Pas. Kunci Tanam Pintu KM bh 4.00 - - - 4.00 1.00
- BANGUNAN UTAMA
1 2 3 4 5 6 7 8 9 10 12 11 13 14
1 Pas. Bak Kamar Mandi Fiberglass m' 4.00 4.00 1.00
2 Pas. Pipa PVC 3" saluran Air Kotor m' 12.00 18.00 8.00
3 Pas. Pipa PVC 4" saluran Air Kotor m' 12.00 24.00 8.00
4 Pas. Pipa PVC Saluran Air Bersih m' 12.00 15.00 8.00
5 Pas. Kloset Jongkok bh 4.00 4.00 1.00
6 Pas. Wastafel bh 1.00 2.00 -
7 Pas. Kran Air 1/2" ttk 9.00 9.00 3.00
8 Pas. Floor Drain bh 4.00 6.00 1.00
9 Pek. Septictank guru bh 1.00 - -
Pek. Septictank siswa 1.00
10 Pek. Septictank Biasa 1.00
Item Tambahan
1 Pas. Rangka Baja Tangki Air T= 4 m m
2 Pas. Plat Lantai Menara 2 mm m2
3 Pek. Cat Besi Baja m2
4 Tangki Air Fiber Glass 1,0 m³ bh
5 Galian Sumur Bor + Accessories m
6 Sumur Gali m
7 Pompa Air + Accessories m
8 Gorong-Gorong Ø 100 cm m
9 Pek. Papan Tutup Sumur m2
10 Pintu Besi Gerbang m2
11 Tiang Plat Siku 50.50.5 T=1,6 m bh
12 Beton Praktis 0,04 m3 bh
13 Pek. Kawat Duri m
14 Pas. Paving Block m2
15 Gebalan Rumput m2
16 Pas. Saluran Batu Belah uk 40x 60 cm m
17 Penanaman Pohon Pelindung btg
18 Pembuatan Taman m2
19 Pekerjaan Tiang Bendera unit
20 Rangka baja /Tiang Net unit
21 Pembuatan Papan Nama Sekolah Ls
22 Penyambungan Daya Listrik Ls
VOLUME TOTAL BANGUNAN
NILAI BANG. UTAMA 1,166,743,223.97

LUAS LANTAI TOTAL 859.30 171,860,000.00
HARGA PER M2 1,357,783.34 233,348,644.79
255,057,489.81
#REF! #REF!
BANGUNAN PENUNJANG VOLUME BANGUNAN HARGA ( RP)

R.POMP B.SPD P.JAGA PINTU. G PAGAR SELSR SITE BANG BANG VOL HARGA BANGUNAN BANGUNAN JUMLAH TOT
1 2 3 4 5 6 7 UTAMA PENUJG TOTAL SATUAN UTAMA PENUNJANG (Rp.)
- - - 2.00 - - - 74.00 2.00 76.00 25,700.00 1,901,800.00 51,400.00 1,953,200.00

-
2.30 1.47 4.80 8.60 56.25 9.67 1.31 296.87 84.40 381.28 10,800.00 3,206,239.20 911,568.60 4,117,807.80
0.77 0.49 1.60 2.87 18.75 3.22 98.96 27.70 126.66 5,184.00 512,998.27 143,582.98 656,581.25
0.26 0.18 0.60 0.80 6.25 1.98 0.53 63.33 10.60 73.93 86,820.00 5,498,310.60 919,857.90 6,418,168.50
0.77 0.90 1.20 12.50 1.12 86.36 16.48 102.84 238,500.00 20,596,860.00 3,931,434.00 24,528,294.00
0.77 - 1.76 2.10 18.75 2.98 165.17 26.36 191.53 544,900.00 90,001,133.00 14,361,384.40 104,362,517.40
859.30 859.30 21,100.00 18,131,230.00 - 18,131,230.00
-
- 0.00
1.20 0.21 0.18 0.54 1.88 0.28 17.16 4.28 21.44 2,050,504.00 35,186,648.64 8,774,106.62 43,960,755.26
0.77 0.27 1.38 0.40 0.35 15.75 3.17 18.92 2,289,843.25 36,065,031.19 7,263,153.80 43,328,184.99
0.59 0.24 0.79 - 0.28 25.03 1.90 26.93 2,327,073.80 58,246,657.21 4,419,113.15 62,665,770.36
13.07 5.74 10.22 18.94 1.86 114.32 49.83 164.15 57,540.00 6,577,972.80 2,867,441.17 9,445,413.97
- 4.69 134.31 4.69 139.00 66,620.00 8,947,732.20 312,581.04 9,260,313.24
- 2.79 178.76 2.79 181.55 72,160.00 12,899,321.60 201,326.40 13,100,648.00
- 11.00 12.85 45.45 12.25 1,085.10 81.55 1,166.65 96,710.00 104,940,021.00 7,886,700.50 112,826,721.50
- 189.15 - 189.15 107,682.50 20,368,144.88 - 20,368,144.88
28.90 34.80 86.88 - 2,062.18 150.58 2,212.76 22,015.00 45,398,892.70 3,314,908.63 48,713,801.33
9.02 9.38 398.30 18.40 416.70 27,161.00 10,818,226.30 499,871.04 11,318,097.34
39.92 86.88 9.38 2,371.37 136.18 2,507.55 1,080.50 2,562,265.29 147,141.41 2,709,406.69
1.04 1.05 0.10 1.10 - 22.59 3.29 25.88 770,599.00 17,407,831.41 2,535,656.01 19,943,487.42
20.00 12.40 342.90 32.40 375.30 103,550.00 35,507,295.00 3,355,020.00 38,862,315.00
- -
- - - 0.00
6.84 - 6.84 3,114,000.00 21,299,760.00 - 21,299,760.00
55.05 - 55.05 221,000.00 12,166,050.00 - 12,166,050.00
12.44 - 12.44 221,000.00 2,749,240.00 - 2,749,240.00
52.31 - 52.31 166,510.00 8,710,138.10 - 8,710,138.10
32.41 - 32.41 99,005.00 3,208,752.05 - 3,208,752.05
92.77 - 92.77 107,300.00 9,954,221.00 - 9,954,221.00
1.00 - 1.00 2,601,710.00 2,601,710.00 - 2,601,710.00
- - 0.00
- - - 0.00
0.18 0.18 0.37 19.69 0.73 20.42 2,886,500.00 56,835,185.00 2,108,299.60 58,943,484.60
28.22 15.00 17.90 16.99 1,457.98 78.11 1,536.09 28,112.00 40,986,733.76 2,195,884.54 43,182,618.30
20.00 11.20 13.40 381.25 44.60 425.85 42,900.00 16,355,625.00 1,913,340.00 18,268,965.00
28.22 15.00 17.90 16.99 1,457.98 78.11 1,536.09 62,275.00 90,795,704.50 4,864,424.80 95,660,129.30
8.20 12.00 7.00 7.20 120.00 34.40 154.40 53,500.00 6,420,000.00 1,840,400.00 8,260,400.00
8.60 - 8.60 66,515.00 572,029.00 - 572,029.00
-
- - 0.00
0.06 0.60 237.69 0.66 238.35 103,500.00 24,600,915.00 68,310.00 24,669,225.00
0.09 0.40 85.83 0.49 86.32 86,820.00 7,451,760.60 42,541.80 7,494,302.40
42.92 - 42.92 770,599.00 33,070,256.09 - 33,070,256.09
816.90 - 816.90 84,588.50 69,100,345.65 - 69,100,345.65
107.10 - 107.10 98,685.00 10,569,163.50 - 10,569,163.50
41.40 - 41.40 96,802.50 4,007,623.50 - 4,007,623.50
-
- - - 0.00
20.20 21.60 1,213.72 41.80 1,255.52 76,325.00 92,637,179.00 3,190,385.00 95,827,564.00
35.40 20.40 1,377.28 55.80 1,433.08 9,891.00 13,622,676.48 551,917.80 14,174,594.28
- -
- - - 0.00
49.10 39.92 86.88 40.37 - 3,559.52 216.26 3,775.78 6,360.00 22,638,547.20 1,375,432.68 24,013,979.88
- - - 570.04 - 570.04 19,016.00 10,839,880.64 - 10,839,880.64
7.00 3.64 2.68 137.67 13.32 150.99 19,016.00 2,617,885.18 253,293.12 2,871,178.30
-
- 96,480.00 - 0.00
1.00 3.00 123.00 4.00 127.00 138,700.00 17,060,100.00 554,800.00 17,614,900.00
1.00 - 1.00 379,000.00 379,000.00 - 379,000.00
6.00 - 6.00 210,200.00 1,261,200.00 - 1,261,200.00
2.00 49.00 2.00 51.00 25,700.00 1,259,300.00 51,400.00 1,310,700.00
- 53.00 - 53.00 89,800.00 4,759,400.00 - 4,759,400.00
1.00 13.00 1.00 14.00 28,520.00 370,760.00 28,520.00 399,280.00
25.00 - 25.00 32,340.00 808,500.00 - 808,500.00
1.00 1.00 21.00 2.00 23.00 32,160.00 675,360.00 64,320.00 739,680.00
34.00 - 34.00 22,500.00 765,000.00 - 765,000.00
2.00 - 2.00 564,000.00 1,128,000.00 - 1,128,000.00
- 28,466,620.00
- -
172.00 - 172.00 6,065.00 1,043,180.00 - 1,043,180.00
172.00 - 172.00 12,170.00 2,093,240.00 - 2,093,240.00
104.00 - 104.00 16,005.00 1,664,520.00 - 1,664,520.00
86.00 - 86.00 10,000.00 860,000.00 - 860,000.00
13.00 - 13.00 10,000.00 130,000.00 - 130,000.00
24.00 - 24.00 97,270.00 2,334,480.00 - 2,334,480.00
9.00 - 9.00 72,135.00 649,215.00 - 649,215.00
- 8,774,635.00
- - 0.00
9.00 - 9.00 356,200.00 3,205,800.00 - 3,205,800.00
38.00 - 38.00 41,839.50 1,589,901.00 - 1,589,901.00
44.00 - 44.00 48,814.50 2,147,838.00 - 2,147,838.00
12.00 40.00 35.00 52.00 87.00 15,237.00 533,295.00 792,324.00 1,325,619.00
9.00 - 9.00 278,450.00 2,506,050.00 - 2,506,050.00
3.00 - 3.00 330,650.00 991,950.00 - 991,950.00
1.00 21.00 1.00 22.00 24,800.00 520,800.00 24,800.00 545,600.00
11.00 - 11.00 19,670.00 216,370.00 - 216,370.00
1.00 - 1.00 5,881,718.65 5,881,718.65 - 5,881,718.65
1.00 - 1.00 10,422,407.05 10,422,407.05 - 10,422,407.05
1.00 - 1.00 2,706,636.74 2,706,636.74 - 2,706,636.74
30,915,976.45
Nilai Bangunan Utama 1,166,743,223.97
Nilai Bangunan Utama Rekap 1,166,743,223.97
4.00 4.00 4.00 542,136.40 2,168,545.60 2,168,545.60

1.25 1.25 1.25 375,000.00 468,750.00 468,750.00
16.00 14.00 110.00 140.00 140.00 12,402.00 1,736,280.00 1,736,280.00
1.00 1.00 1.00 1,200,000.00 1,200,000.00 1,200,000.00
- - - 150,000.00 - 0.00
10.00 10.00 10.00 50,000.00 500,000.00 500,000.00
1.00 1.00 1.00 1,500,000.00 1,500,000.00 1,500,000.00
10.00 10.00 10.00 90,000.00 900,000.00 900,000.00
0.18 0.18 0.18 770,599.00 138,707.82 138,707.82
10.50 55.00 65.50 65.50 316,150.00 20,707,825.00 20,707,825.00
140.53 140.53 140.53 24,352.00 3,422,267.73 3,422,267.73
87.83 87.83 87.83 30,823.96 2,707,371.15 2,707,371.15
260.50 260.50 260.50 23,100.00 6,017,550.00 6,017,550.00
76.50 76.50 76.50 178,422.00 13,649,283.00 13,649,283.00
214.00 214.00 214.00 5,000.00 1,070,000.00 1,070,000.00
6.20 6.20 6.20 316,025.00 1,959,355.00 1,959,355.00
50.00 50.00 50.00 25,000.00 1,250,000.00 1,250,000.00
40.00 40.00 40.00 87,500.00 3,500,000.00 3,500,000.00
1.00 1.00 1.00 1,049,232.00 1,049,232.00 1,049,232.00
1.00 1.00 1.00 0.00 - 0.00
1.00 1.00 1.00 2,500,000.00 2,500,000.00 2,500,000.00
1.00 1.00 1.00 3,000,000.00 3,000,000.00 3,000,000.00
- - Nilai Bang.Pennjg
Nilai Bangunan Utama 1,166,743,223.97 151,261,808.29 1,317,811,822.26
Nilai Bangunan Utama Rekap 1,166,743,223.97 1,318,005,032.26
OKE 151,261,808.29 1,318,005,032.26
Pek. Persiapan 22,600,000.00
CEK TOTAL 1,340,605,032.26
REKAP BANGUNAN 1,340,605,032.26
SELISIH -
90/150

Kabupaten : Mamasa
Harga Satuan
No. Kode Keterangan Sat Indek
(Rp) BANGUNA
a b c d e KANTR RKB A RKB B PERPUS L.BHS
PEK. PERSIAPAN 1 2 3 4 5
A7 1 M' PENGUKURAN/ PEMASANGAN BOUWPLANK
a Kayu balok 5/7 klas III m³ 0.012 950,000.00 0.19 0.17 0.17 0.12 -
b Paku Biasa 2 "- 5" kg 0.020 10,000.00 0.32 0.28 0.28 0.20 -
c Kayu papan 3/20 klas III m³ 0.007 1,000,000.00 0.11 0.10 0.10 0.07 -
d Pekerja oh 0.100 27,000.00 1.60 1.40 1.40 1.00 -
e Tukang batu oh 0.100 44,000.00 1.60 1.40 1.40 1.00 -
f Kepala tukang batu oh 0.010 -
g Mandor oh 0.005 -
Total harga
PEK. TANAH
2.6.1 1 M³ PEKERJAAN GALIAN TANAH BIASA SEDALAM 1 M
a Pekerja oh 0.400 27,000.00 27.69 27.89 27.89 15.79 -
b Mandor oh 0.040
Total Rp
Total harga
2.6.9 1 M³ URUGAN KEMBALI PONDASI DIHITUNG 1/4 DARI GALIAN
a Pekerja oh 0.192 27,000.00 4.43 4.46 4.46 2.53 -
b Mandor oh 0.019
Total Rp
Total harga Rp
2.6.10 1 M³ PEKERJAAN PEMADATAN TANAH
a Pekerja oh 0.500 27,000.00 24.60 36.30 36.30 9.90 -
b Mandor oh 0.050 0.00
c Tanah Timbunan m³ 1.200 72,500.00 59.04 87.12 87.12 23.76 -
d Alat Bantu ls 1.000 3,000.00 49.20 72.60 72.60 19.80 -
Total Rp
Total harga Rp
2.6.11 1 M³ URUGAN PASIR
a Pasir urug m³ 1.200 65,600.00 37.21 46.86 46.86 27.98 -
b Pekerja oh 0.300 27,000.00 9.30 11.72 11.72 7.00 -
c Mandor oh 0.010
Total Rp
Total harga Rp
91/150
Harga Satuan
(Rp) BANGUNA
PEK. PONDASI
a Batu Gunung m³ 1.10 150,500.00 44.11 40.04 40.04 28.86 -
b PC kg 163.00 1,550.00 6,536.30 5,933.20 5,933.20 4,277.12 -
c Pasir pasang m³ 0.52 115,000.00 20.85 18.93 18.93 13.64 -
d Pekerja oh 1.50 27,000.00 60.15 54.60 54.60 39.36 -
e Tukang batu oh 0.60 44,000.00 24.06 21.84 21.84 15.74 -
f Kepala tukang batu oh 0.060 0.00
g Mandor oh 0.075
Total Rp
Total harga Rp
3.6.14 1 M³ PASANGAN PONDASI BATU KOSONG
a Batu Gunung m³ 1.20 150,500.00 24.72 22.44 22.44 16.16 -
b Pasir urug m³ 0.30 65,600.00 6.18 5.61 5.61 4.04 -
c Pekerja oh 0.78 27,000.00 16.07 14.59 14.59 10.51 -
d Tukang batu oh 0.39 44,000.00 8.03 7.29 7.29 5.25 -
e Kepala tukang batu oh 0.039 0.00
f Mandor oh 0.039
Total Rp
Total harga Rp
PEK. DINDING
a Batu Merah (5 x 11 x 22) cm bh 70.00 870.00 3,763.20 1,498.00 1,624.00 1,218.00 -
b PC kg 18.95 1,550.00 1,018.75 405.53 439.64 329.73 -
c Pasir pasang m³ 0.04 115,000.00 2.04 0.81 0.88 0.66 -
d Pekerja oh 0.32 27,000.00 17.20 6.85 7.42 5.57 -
e Tukang oh 0.10 44,000.00 5.38 2.14 2.32 1.74 -
f Kepala tukang oh 0.010 0.00
g Mandor oh 0.015
Total Rp
Total harga Rp
a Batu Merah bh 70.00 870.00 16,387.00 15,656.90 17,311.00 12,355.00 -
b PC kg 11.50 1,550.00 2,692.15 2,572.21 2,843.95 2,029.75 -
c Pasir Pasang m³ 0.04 115,000.00 10.07 9.62 10.63 7.59 -
d Pekerja oh 0.32 27,000.00 74.91 71.57 79.14 56.48 -
e Tukang oh 0.10 44,000.00 23.41 22.37 24.73 17.65 -
g Mandor oh 0.015
Total Rp
Total harga Rp
4.6.11.a 1 M² PASANGAN DINDING 1/2 BATAKO 1PC : 4PS
a Batako t =6 cm bh 58.00 2,000.00
b PC kg 9.00 1,550.00
c Pasir Pasang m³ 0.04 115,000.00
d Pekerja oh 0.32 27,000.00
e Tukang oh 0.10 44,000.00
g Mandor oh 0.015
Total Rp
Total harga Rp
PEK. PLESTERAN
a PC kg 5.20 1,550.00 2,290.86 2,303.08 2,470.31 1,690.94 -
b Pasir pasang m³ 0.02 115,000.00 7.49 7.53 8.08 5.53 -
c Pekerja oh 0.20 27,000.00 88.11 88.58 95.01 65.04 -
d Tukang batu oh 0.15 44,000.00 66.08 66.44 71.26 48.78 -
f Mandor oh 0.010
Total Rp
Total harga Rp
92/150
Harga Satuan
(Rp) BANGUNA
a PC kg 8.52 1,550.00 990.02 407.26 437.93 359.88 -
b Pasir pasang m³ 0.02 115,000.00 1.98 0.81 0.87 0.72 -
c Pekerja oh 0.20 27,000.00 23.24 9.56 10.28 8.45 -
d Tukang batu oh 0.15 44,000.00 17.43 7.17 7.71 6.34 -
f Mandor oh 0.010
Total Rp
Total harga Rp
SUPL 1 1 m² ACIAN
10 m² ACIAN
a Semen PC kg 3.50 1,550.00 172.92 169.44 181.39 124.53 -
b Kapur zak - 50,000.00 - - - - -
c Pekerja oh 0.02 27,000.00 0.99 0.97 1.04 0.71 -
d Tukang oh 0.11 44,000.00 5.43 5.33 5.70 3.91 -
e Kepala tukang oh 0.100 0.00
f Mandor oh 0.050
Total Rp
Total harga Rp
PEK. KAYU
6.6.3 1 M³ KUSEN PINTU / JENDELA
a Kayu kls II (balok) m³ 1.20 1,800,000.00 1.68 2.06 1.97 1.15 -
b Pekerja oh 6.00 27,000.00 8.40 10.32 9.84 5.76 -
c Tukang Kayu oh 18.00 44,000.00 25.20 30.96 29.52 17.28 -
d Kepala tukang oh 2.000 0.00
e Mandor oh 0.300
Total Rp
Total harga Rp
6.6.8 1 M² PASANG PINTU PANEL
a Papan Kls II m³ 0.04 2,100,000.00 0.67 0.41 0.41 0.37 -
b Pekerja oh 1.00 27,000.00 16.80 10.20 10.20 9.20 -
c Tukang Kayu oh 2.50 44,000.00 42.00 25.50 25.50 23.00 -
e Mandor oh 0.051
Total Rp
Total harga Rp
6.6.11 1 M² PERKERJAAN DAUN JENDELA KACA
a Kayu, Papan Kls II m³ 0.01 2,100,000.00 0.07 0.17 0.17 0.05 -
b Kaca 5 mm m² 0.88 92,000.00 6.58 15.71 15.71 4.19 -
c Pekerja oh 0.80 27,000.00 5.98 14.28 14.28 3.81 -
d Tukang kayu oh 1.00 44,000.00 7.48 17.85 17.85 4.76 -
f Mandor oh 0.059
Total Rp
Total harga Rp
6.6.17 1 M² PASANG JALUSI MATI KUSEN
a Papan Kls II m³ 0.02 2,100,000.00 0.50 0.59 0.59 0.25 -
b Paku biasa 1/2" - 1" kg 0.15 10,000.00 3.23 3.87 3.87 1.66 -
c Pekerja oh 0.50 27,000.00 10.77 12.90 12.90 5.53 -
d Tukang Kayu oh 1.00 44,000.00 21.53 25.80 25.80 11.06 -
f Mandor oh 0.025
Total Rp
Total harga Rp
12.6.17 PASANG KACA 5 mm
a Kaca Bening 5 mm m² 1.00 92,000.00 4.32 9.00 9.00 2.20 -
b Pekerja oh 0.02 27,000.00 0.06 0.14 0.14 0.03 -
c Tukang oh 0.15 44,000.00 0.65 1.35 1.35 0.33 -
d Kepala Tukang oh 0.015 0.00
e Mandor oh 0.00075
Total Rp
Total harga Rp
6.6.29 1 M³ KUDA-KUDA & GORDING KAYU KLS II
a Balok kayu Kls II m³ 1.10 1,800,000.00 4.57 5.63 5.63 3.58 -
b Paku 2" - 5" kg 0.80 10,000.00 3.32 4.10 4.10 2.60 -
c Baut bh 35.00 7,500.00 145.25 179.20 179.20 113.75 -
d Pekerja oh 4.00 27,000.00 16.60 20.48 20.48 13.00 -
e Tukang Kayu oh 12.00 44,000.00 49.80 61.44 61.44 39.00 -
93/150
Harga Satuan
(Rp) BANGUNA
f Kepala Tukang Kayu oh 1.200 0.00
g Mandor oh 0.200
Total Rp
Total harga Rp
6.6.32 1 M² PEKERJAAN RANGKA ATAP GENTENG METAL ( KASO RENG )
a Balok kayu Kls II m³ 0.0108 1,800,000.00 3.06 4.11 4.11 2.44 -
b Paku 2" - 5" kg 0.1500 10,000.00 42.30 56.89 56.89 33.72 -
c Pekerja oh 0.1000 27,000.00 28.20 37.93 37.93 22.48 -
d Tukang kayu oh 0.1000 44,000.00 28.20 37.93 37.93 22.48 -
e Kepala tukang kayu oh 0.010 0.00
f Mandor oh 0.005
Total Rp
Total harga Rp
6.6.53 1 M¹ PEKERJAAN LISPLANK KAYU KLS I
a Kayu kls I (papan) 2X2X20 m³ 0.0088 4,000,000.00 0.64 0.74 0.74 0.54 -
b Paku 2" - 5" kg 0.0600 10,000.00 4.36 5.08 5.08 3.65 -
c Pekerja oh 0.1000 27,000.00 7.26 8.46 8.46 6.08 -
d Tukang kayu oh 0.1000 44,000.00 7.26 8.46 8.46 6.08 -
e Kepala tukang kayu oh 0.010 0.00
f Mandor oh 0.050
Total Rp
Total harga Rp
6.6.57 1 M² PASANG PARTISI TRIPLEKS RANGKAP 4 mm
a Kayu Kls II m³ 0.0195 1,800,000.00 - 0.30
b Papan Kls II m³ 0.007 2,100,000.00 - 0.11
b Paku kg 0.100 10,000.00 - 1.56
c Tripleks 4 mm lbr 1.000 65,000.00 - 15.60
d Pekerja oh 0.200 27,000.00 - 3.12
e Tukang Kayu oh 0.600 44,000.00 - 9.36
f Kepala tukang oh 0.060
g Mandor oh 0.010
Total
Total harga
6.6.60 1 M' PASANG LIST PLAFOND KAYU PROFIL
a Les Kayu Profil m' 1.0500 8,000.00 308.70 329.49 329.49 228.90 -
b Pekerja oh 0.0210 27,000.00 6.17 6.59 6.59 4.58 -
c Tukang Kayu oh 0.0210 44,000.00 6.17 6.59 6.59 4.58 -
e Mandor oh 0.001
Total Rp
Total harga Rp
PEK. BETON
7.6.2 1 M³ MEMBUAT BETON TUMBUK 1PC : 3PS : 6Kr
a PC kg 197.0000 1,550.00 2,417.19 3,408.10 3,408.10 2,023.19 -
b Pasir Beton m³ 0.4700 145,500.00 5.77 8.13 8.13 4.83 -
c Koral Beton m³ 0.9400 363,100.00 11.53 16.26 16.26 9.65 -
d Pekerja oh 1.6500 27,000.00 20.25 28.55 28.55 16.95 -
e Tukang Batu oh 0.2500 44,000.00 3.07 4.33 4.33 2.57 -
f Kepala Tukang oh 0.025 0.00
g Mandor oh 0.080
Total Rp
Total harga Rp
7.6.13 1 M³ MEMBUAT BETON BERTULANG 1PC : 2PS : 3Kr (Tulangan 120 kg)
a PC kg 232.0000 1,550.00 821.28 904.80 904.80 644.96 -
b Pasir beton m³ 0.5200 145,500.00 1.84 2.03 2.03 1.45 -
c Koral Beton m³ 0.7800 363,100.00 2.76 3.04 3.04 2.17 -
d Pembesian kg 120.0000 10,637.30 424.80 468.00 468.00 333.60 -
e Pekerja oh 1.6500 27,000.00 5.84 6.44 6.44 4.59 -
f Tukang batu oh 0.2500 44,000.00 0.89 0.98 0.98 0.70 -
g Kepala tukang oh 0.035 0.00
h Mandor oh 0.080
Total Rp
Total harga Rp
7.6.13.A 1 M³ MEMBUAT BETON BERTULANG 1PC : 2PS : 3Kr ( Tulangan 142.5 kg)
a PC kg 232.00 1,550.00 812.00 765.60 765.60 533.60 -
b Pasir beton m³ 0.52 145,500.00 1.82 1.72 1.72 1.20 -
c Koral Beton m³ 0.78 363,100.00 2.73 2.57 2.57 1.79 -
d Pembesian kg 142.50 10,637.30 498.75 470.25 470.25 327.75 -
e Pekerja oh 1.65 27,000.00 5.78 5.45 5.45 3.80 -
f Tukang batu oh 0.25 44,000.00 0.88 0.83 0.83 0.58 -
Total Rp
Total harga Rp
7.6.13.B 1 M³ MEMBUAT BETON BERTULANG 1PC : 2PS : 3Kr ( Tulangan 146 kg)
a PC kg 232.00 1,550.00 1,368.80 1,354.88 1,354.88 798.08 -
b Pasir beton m³ 0.52 145,500.00 3.07 3.04 3.04 1.79 -
c Koral Beton m³ 0.78 363,100.00 4.60 4.56 4.56 2.68 -
d Pembesian kg 146.00 10,637.30 861.40 852.64 852.64 502.24 -
94/150
Harga Satuan
(Rp) BANGUNA
e Pekerja oh 1.65 27,000.00 9.74 9.64 9.64 5.68 -
f Tukang batu oh 0.25 44,000.00 1.48 1.46 1.46 0.86 -
Total Rp
Total harga Rp
7.6.25 1 KG PEMBESIAN DENGAN BESI POLOS
a Besi beton polos kg 1.0500 9,486.00
b Kawat beton kg 0.0150 12,000.00
c Pekerja oh 0.0070 27,000.00
95/150
Harga Satuan
(Rp) BANGUNA
d Tukang besi oh 0.0070 44,000.00
e Kepala tukang besi oh 0.0007 0.00
f Mandor oh 0.0003
Total Rp
Total harga Rp
7.6.29 1 M² PASANG BEKISTING SLOOF
a Papan &balokkayu kelas III m³ 0.0350 1,000,000.00 0.82 0.91 0.91 0.65 -
b Minyak bekisting lt 0.1000 - 2.35 2.60 2.60 1.85 -
c Paku kg 0.3000 10,000.00 7.06 7.80 7.80 5.56 -
d Pekerja oh 0.3000 27,000.00 7.06 7.80 7.80 5.56 -
e Tukang kayu oh 0.2600 44,000.00 6.12 6.76 6.76 4.82 -
f Kepala tukang kayu oh 0.026 0.00
Total Rp
Total harga Rp
7.6.29 1 M² PASANG BEKISTING KOLOM
c Paku kg 0.4000 10,000.00 11.29 11.43 11.43 8.09 -
d Pekerja oh 0.3000 27,000.00 8.47 8.57 8.57 6.07 -
e Tukang kayu oh 0.3300 44,000.00 9.32 9.43 9.43 6.68 -
Total Rp
Total harga Rp
7.6.29 1 M² PASANG BEKISTING RINGBALK
c Paku kg 0.4000 10,000.00 16.65 16.65 16.65 9.77 -
d Pekerja oh 0.3200 27,000.00 13.32 13.32 13.32 7.82 -
e Tukang kayu oh 0.3300 44,000.00 13.74 13.74 13.74 8.06 -
Total Rp
Total harga Rp
PEK. ATAP
8.6.38 1 M² PERKERJAAN ATAP SENG GELOMBANG BJLS 30
a Seng Gelombang BJLS 30 lbr 0.7000 47,000.00
b Paku seng 1/2" - 1" kg 0.0200 19,000.00
c Pekerja oh 0.1200 27,000.00
d Tukang kayu oh 0.0600 44,000.00
f Mandor oh 0.006
Total Rp
Total harga Rp
8.6.32 1 M² PASANG ATAP GENTENG METAL
a Genteng Metal tipe 2 x 4 lbr 1.6500 29,500.00 465.30 625.78 625.78 370.92 -
b Paku seng 1" - 2 " kg 0.2000 19,000.00 56.40 75.85 75.85 44.96 -
c Pekerja oh 0.2000 27,000.00 56.40 75.85 75.85 44.96 -
d Tukang kayu oh 0.1000 44,000.00 28.20 37.93 37.93 22.48 -
f Mandor oh 0.001
Total Rp
Total harga Rp
8.6.39 1 M¹ PEKERJAAN ATAP NOK SENG
a Seng plat BJLS 30 lbr 0.3000 47,000.00
b Paku seng 1/2" - 1" kg 0.0400 19,000.00
c Pekerja oh 0.1500 27,000.00
d Tukang kayu oh 0.0700 44,000.00
f Mandor oh 0.006
Total Rp
Total harga Rp
2 1 M¹ MEMASANG TALANG JURAI
96/150
Harga Satuan
(Rp) BANGUNA
a Seng Plat lbr 0.5000 47,000.00 4.30 - - - -
b Paku Seng kg 0.0150 19,000.00 0.13 - - - -
c Kayu Klas III m³ 0.0190 950,000.00 0.16 - - - -
d Flincote / Meni Besi kg 0.3000 20,000.00 2.58 - - - -
e Pekerja oh 0.0400 27,000.00 0.34 - - - -
f Tukang Kayu oh 0.4000 44,000.00 3.44 - - - -
g Kepala Tukang oh 0.025 0.00
h Mandor oh 0.00125
Total Rp
Total harga Rp
8.6.36 1 M¹ PEKERJAAN NOK METAL
a Nok Metal lbr 1.4000 28,000.00 32.76 41.16 41.16 24.36 -
b Paku kg 0.0500 19,000.00 1.17 1.47 1.47 0.87 -
c Pekerja oh 0.2500 27,000.00 5.85 7.35 7.35 4.35 -
d Tukang Kayu oh 0.1500 44,000.00 3.51 4.41 4.41 2.61 -
e Kepala Tukang oh 0.015 0.00
f Mandor oh 0.013
Total Rp
Total harga Rp
PEK. PLAFOND
9.6.21 1 M² PASANGAN PLAFOND TRIPLEX 4 mm + RANGKA KAYU
a Triplex 4 mm ( 60 cm X 120 cm ) lbr 0.3750 65,000.00 87.05 120.79 120.79 75.49 -
b Paku 2" - 5" kg 0.0600 10,000.00 13.93 19.33 19.33 12.08 -
c Kayu kls II m³ 0.0147 1,800,000.00 3.41 4.73 4.73 2.96 -
d Pekerja oh 0.2700 27,000.00 62.67 86.97 86.97 54.35 -
e Tukang kayu oh 0.4000 44,000.00 92.85 128.84 128.84 80.52 -
g Mandor oh 0.0135
Total Rp
Total harga Rp
PEK. SANITASI
10.6.2 1 UNIT PASANG KLOSET JONGKOK PORSELEN
a Kloset jongkok bh 1.0000 175,000.00 4.00 - - - -
b PC kg 6.0000 1,550.00 24.00 - - - -
c Pasir pasang m³ 0.0100 115,000.00 0.04 - - - -
d Pekerja oh 1.0000 27,000.00 4.00 - - - -
e Tukang batu oh 1.5000 44,000.00 6.00 - - - -
g Mandor oh 0.160
Total Rp
Total harga Rp
10.6.5 MEMASANG 1 BUAH WASTAFEL
a Wastafel bh 1.0000 200,000.00 1.00 - - - -
b Aksesories 12% harga wastafel ls 0.1200 200,000.00 0.12 - - - -
c PC kg 6.0000 1,550.00 6.00 - - - -
d Pasir pasang m³ 0.0100 115,000.00 0.01 - - - -
e Pekerja oh 1.2000 27,000.00 1.20 - - - -
f Tukang batu oh 1.450 44,000.00 1.45 - - - -
g Kepala tukang batu oh 0.150 0.00
h Mandor oh 0.100
Total Rp
Total harga Rp
10.6.32 MEMASANG 1 BUAH BAK CUCI SATU MATA
a Kitchen Zinc Satu Mata bh 1.0000 160,000.00 - - - - -
b Aksesories 12% harga ls 0.1200 160,000.00 - - - - -
c Pekerja oh 0.0300 27,000.00 - - - - -
d Tukang batu oh 0.3000 44,000.00 - - - - -
f Mandor oh 0.0015
Total Rp
Total harga Rp
10.6.7 I UNIT PASANG BAK MANDI FIBER GLASS
a Bak Fiber Glass 0,25 m3 bh 1.00 160,000.00 4.00 - - - -
b Aksesories 18% harga bak ls 0.18 160,000.00 0.72 - - - -
c Pekerja oh 1.80 27,000.00 7.20 - - - -
d Tukang oh 2.70 44,000.00 10.80 - - - -
f Mandor oh 0.11
97/150
Harga Satuan
(Rp) BANGUNA
Total Rp
Total harga Rp
10.6.12 MEMASANG 1 M' PIPA LIMBAH PVC 4 Inci
a Pipa PVC 4" bh 1.2000 26,250.00 14.40 - - - -
b Perlengkapan 35 % harga pipa ls 0.3500 26,250.00 4.20 - - - -
c Pekerja oh 0.0810 27,000.00 0.97 - - - -
d Tukang oh 0.1350 44,000.00 1.62 - - - -
f Mandor oh 0.0041
Total Rp
Total harga Rp
a Pipa PVC 3" m' 1.2000 21,750.00 14.40 - - - -
b Aksesories 35% harga pipa ls 0.3500 21,750.00 4.20 - - - -
c Pekerja oh 0.0810 27,000.00 0.97 - - - -
d Tukang oh 0.1350 44,000.00 1.62 - - - -
f Mandor oh 0.0041
Total Rp
Total harga Rp
10.6.26 MEMASANG 1 M' PIPA PVC 3/4 Inci
a Pipa PVC 3/4" m' 1.2000 7,500.00 14.40 - - - -
b Aksesories 35% harga pipa ls 0.3500 7,500.00 4.20 - - - -
c Pekerja oh 0.0360 27,000.00 0.43 - - - -
d Tukang oh 0.0600 44,000.00 0.72 - - - -
f Mandor oh 0.0018
Total Rp
Total harga Rp
10.6.35 MEMASANG KRAN AIR
a Kran Air bh 1.0000 19,000.00 9.00 - - - -
b Seal Tape bh 0.0250 2,000.00 0.23 - - - -
c Pekerja oh 0.0500 27,000.00 0.45 - - - -
d Tukang Batu oh 0.1000 44,000.00 0.90 - - - -
e Kepala Tukang oh 0.0100 0.00
f Mandor oh 0.0050
Total Rp
Total harga Rp
10.6.36 MEMASANG FLOOR DRAIN
a Floor Drain bh 1.0000 15,000.00 4.00 - - - -
b Pekerja oh 0.0100 27,000.00 0.04 - - - -
c Tukang Batu oh 0.1000 44,000.00 0.40 - - - -
e Mandor oh 0.0050
Total Rp
Total harga Rp
PEK. PENGGANTUNG/PENGUNCI
98/150
Harga Satuan
(Rp) BANGUNA
12.6.2 1 BUAH PASANG KUNCI TANAM BIASA
a Kunci Tanam bh 1.0000 75,000.00 6.00 3.00 3.00 4.00 -
b Pekerja oh 0.0100 27,000.00 0.06 0.03 0.03 0.04 -
c Tukang kayu oh 0.5000 44,000.00 3.00 1.50 1.50 2.00 -
e Mandor oh 0.005
Total Rp
Total harga Rp
12.6.3 1 BUAH PASANG KUNCI TANAM KAMAR MANDI
a Kunci Tanam Kamar Mandi bh 1.0000 50,000.00 4.00 - - - -
b Pekerja oh 0.0050 27,000.00 0.02 - - - -
c Tukang kayu oh 0.5000 44,000.00 2.00 - - - -
e Mandor oh 0.0025
Total Rp
Total harga Rp
12.6.5 1 BUAH PASANG ENGSEL PINTU
a Engsel Pintu bh 1.0000 9,000.00 26.00 18.00 18.00 12.00 -
b Pekerja oh 0.0150 27,000.00 0.39 0.27 0.27 0.18 -
c Tukang kayu oh 0.1500 44,000.00 3.90 2.70 2.70 1.80 -
e Mandor oh 0.00075
Total Rp
Total harga Rp
12.6.6 1 BUAH PASANG ENGSEL JENDELA KUPU-KUPU
a Engsel Jendela bh 1.0000 7,500.00 26.00 60.00 60.00 16.00 -
b Pekerja oh 0.0100 27,000.00 0.26 0.60 0.60 0.16 -
c Tukang kayu oh 0.1000 44,000.00 2.60 6.00 6.00 1.60 -
e Mandor oh 0.0005
Total Rp
Total harga Rp
12.6.7 1 BUAH PASANG KAIT ANGIN
a Kait Angin / huck angin bh 1.0000 5,000.00 26.00 60.00 60.00 16.00 -
b Pekerja oh 0.0150 27,000.00 0.39 0.90 0.90 0.24 -
c Tukang kayu oh 0.0150 44,000.00 0.39 0.90 0.90 0.24 -
e Mandor oh 0.00075
Total Rp
Total harga Rp
PEK. BESI DAN ALUMINIUM
11.6.2 1 m² PASANG PINTU BESI
a Pintu besi m² 1.0000 270,000.00
b Pekerja oh 0.6500 27,000.00
c Tukang besi oh 0.6500 44,000.00
d Kepala tukang besi oh 0.065 0.00
e Mandor oh 0.032
Total Rp
Total harga Rp
11.6.6 1 UNIT PASANG PINTU LIPAT PARTISI 2,5 x 6.5 m
a Pintu partisi (Anl 6.6.57) m² 15.6000 147,600.00 15.60
b Engsel bh 16.0000 9,000.00 16.00
c Grendel bh 8.0000 10,000.00 8.00
d Roda Besi bh 4.0000 7,250.00 4.00
e Pekerja oh 0.6500 27,000.00 0.65
f Tukang kayu oh 0.6500 44,000.00 0.65
g Kepala tukang besi oh 0.065 0.00
h Mandor oh 0.032
Total Rp
Total harga Rp
3 1 M' PASANG RANGKA BAJA
a Baja Siku 50.50.5 m' 1.100 13,500.00 -
b Meni Besi kg 0.080 20,000.00 -
c Biaya Las ttk 3.000 1,700.00 -
d Pekerja oh 0.006 27,000.00 -
e Tukang Besi oh 0.060 44,000.00 -
f Kepala Tukang oh 0.006 -
g Mandor oh 0.0003 0.00
Total
Total harga
PEK. PENUTUP LANTAI DAN DINDING
13.6.44 1 M² PASANGAN LANTAI KERAMIK 20/20
a Keramik KW1 DN bh 25.0000 1,720.00 525.00 - - - -
b PC kg 11.3500 1,550.00 238.35 - - - -
c Pasir pasang m³ 0.0300 115,000.00 0.63 - - - -
d Semen warna kg 0.0500 12,400.00 1.05 - - - -
e Pekerja oh 0.6200 27,000.00 13.02 - - - -
f Tukang batu oh 0.3500 44,000.00 7.35 - - - -
99/150
Harga Satuan
(Rp) BANGUNA
h Mandor oh 0.030
Total Rp
Total harga Rp
13.6.10 1 M² LANTAI KERAMIK 30/30
a Keramik KW1 DN bh 11.0000 3,181.82 1,573.00 2,662.00 2,662.00 1,452.00 -
b PC kg 10.0000 1,550.00 1,430.00 2,420.00 2,420.00 1,320.00 -
c Pasir pasang m³ 0.0215 115,000.00 3.07 5.20 5.20 2.84 -
d Semen warna kg 1.5400 12,400.00 220.22 372.68 372.68 203.28 -
e Pekerja oh 0.2600 27,000.00 37.18 62.92 62.92 34.32 -
f Tukang batu oh 0.1250 44,000.00 17.88 30.25 30.25 16.50 -
h Mandor oh 0.0130
Total Rp
Total harga Rp
13.6.68 1 M² DINDING PORSELIN 20 X 25 cm
a Keramik Wafel KW1 DN bh 20.0000 2,150.00 920.00 - - - -
b PC kg 9.3000 1,550.00 427.80 - - - -
c Pasir pasang m³ 0.0180 115,000.00 0.83 - - - -
d Semen warna kg 1.5000 12,400.00 69.00 - - - -
e Pekerja oh 0.6000 27,000.00 27.60 - - - -
f Tukang batu oh 0.1000 44,000.00 4.60 - - - -
h Mandor oh 0.030
Total Rp
Total harga Rp
PEK. PENGECATAN
14.6.9 1 M² PENGECATAN KAYU BARU (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup)
a Meni kayu kg 0.2000 10,000.00 28.80 35.19 33.80 19.62 -
b Plamour kayu kg 0.1500 15,000.00 21.60 26.40 25.35 14.71 -
c Cat dasar kg 0.1700 - 24.48 29.91 28.73 16.67 -
d Cat penutup 3 x kg 0.3900 32,000.00 56.16 68.63 65.92 38.25 -
e Pekerja oh 0.0700 27,000.00 10.08 12.32 11.83 6.87 -
f Tukang cat oh 0.0090 44,000.00 1.30 1.58 1.52 0.88 -
g Kepala tukang cat oh 0.004 0.00
h Mandor oh 0.0025
Total Rp
Total harga Rp
14.6.14 1 M² PENGECATAN DINDING DAN PLAFOND ( 1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup)
a Plamir kg 0.1000 5,000.00 72.62 80.62 84.04 55.71 -
b Plamour cat dasar kg 0.1000 - 72.62 80.62 84.04 55.71 -
c Cat penutup 2 x kg 0.2600 9,800.00 188.81 209.61 218.49 144.85 -
d Pekerja oh 0.0200 27,000.00 14.52 16.12 16.81 11.14 -
e Tukang cat oh 0.0630 44,000.00 45.75 50.79 52.94 35.10 -
f Kepala tukang cat oh 0.0063 0.00
g Mandor oh 0.0025
Total Rp
Total harga Rp
14.6.23 1 M² MENGECAT PERMUKAAN BESI
a Cat Besi kg 0.3000 32,000.00
b Pekerja oh 0.0060 27,000.00
c Tukang Cat oh 0.0600 44,000.00
e Mandor oh 0.0060
Total Rp
Total harga Rp
2 1M² PEKERJAAN ANTI RAYAP
a Bahan anti rayap dan Alat bantu m² 1.0000 16,200.00 162.00 242.00 242.00 135.00 -
b Pekerja oh 0.1000 27,000.00 16.20 24.20 24.20 13.50 -
c Tukang kayu oh 0.0500 44,000.00 8.10 12.10 12.10 6.75 -
d Kepala tukang kayu oh 0.010 0.00
e Mandor oh 0.003
f Alat bantu ls. 1.000
Total Rp
Total harga Rp
100/150
Harga Satuan
(Rp) BANGUNA
PV 1 M² PAS. PAVING BLOCK NATURAL 6 CM
a Paving Block 6 cm bh 50.00 3,100.00
c Pasir Urug m³ 0.12 65,600.00
d Pekerja oh 0.25 27,000.00
e Tukang oh 0.20 44,000.00
f Alat Bantu oh 1.000
Total Rp
Total harga Rp
41 1 M¹ PASANGAN SALURAN PINGGIR BANGUNAN
a Batu bata bj 75.00 870.00 4,751.25 6,090.00 6,090.00 4,301.25 -
b PC kg 15.00 1,550.00 950.25 1,218.00 1,218.00 860.25 -
c Pasir pasang m³ 0.05 115,000.00 3.17 4.06 4.06 2.87 -
d Pekerja oh 0.10 27,000.00 6.34 8.12 8.12 5.74 -
e Tukang batu oh 0.15 44,000.00 9.50 12.18 12.18 8.60 -
g Mandor oh 0.012
Total Rp
Total harga Rp
44 1 M¹ PASANG PAGAR KAWAT BERDURI (tinggi 1.4 m)
a Kawat berduri m¹ 8.30 1,500.00
b Pekerja oh 0.15 27,000.00
c Tukang oh 0.15 44,000.00
d Kepala tukang batu oh 0.030 0.00
e Mandor oh 0.010
Total Rp
Total harga Rp
48 1 M¹ PASANGAN SALURAN LINGKUNGAN
a Batu belah m³ 0.70 150,500.00
b PC kg 92.50 1,550.00
c Pasir pasang m³ 0.30 115,000.00
d Pekerja oh 0.40 27,000.00
e Tukang batu oh 0.50 44,000.00
g Mandor oh 0.025
Total Rp
Total harga Rp
40 1 UNIT TIANG BENDERA
a Pipa galvanis medium 2 " m' 4.00 25,000.00
b Batu bata bh 112.00 870.00
c Pasir pasang m³ 0.15 115,000.00
d PC kg 5.00 1,550.00
e Pasir beton m³ 0.25 145,500.00
f Kerikil Kasar m³ 0.35 363,100.00
g Besi beton rata-rata kg 32.00 9,486.00
h Kawat beton kg 0.45 12,000.00
i Meni besi kg 1.20 20,000.00
j Cat besi kg 1.64 32,000.00
k Amplas kayu lbr 3.20 2,000.00
l Thinner ltr 1.10 3,000.00
m Bearing (klaker) bh 1.00 15,000.00
n Tali bendera ls 1.00 25,000.00
o Sok pipa galvanis medium 2" bh 1.00 25,000.00
p Las besi (listrik) ls 1.00 75,000.00
q Pekerja oh 1.00 27,000.00
r Tukang batu oh 1.50 44,000.00
s Tukang besi oh 0.20 44,000.00
t Tukang cat oh 0.60 44,000.00
u Kepala tukang batu oh 0.150 0.00
v Mandor oh 0.050
Total Rp
Total harga Rp
PENYAMBUNGAN DAYA ls 3,000,000.00

PENANAMAN POHON phn 25,000.00
PEMBUATAN TAMAN m2 87,500.00
Gebalan Rumput m2 5,000.00
grendel jendela 10,000.00 13.00 30.00 30.00 8.00 -
grendel pintu 10,000.00 - 6.00 6.00 1.00 -
septik tank 2,706,636.74 1.00 - - - -
Beton Praktis 0,04 m3 30,823.96
tangki air 1,2 m3 1,200,000.00 - - - - -
Pas. Rangka Baja Tangki Air T= 4 m 542,136.40 - - - - -
Pas. Plat Lantai Menara 2 mm 375,000.00 - - - - -
Galian Sumur Bor + Accessories 150,000.00 - - - - -
Sumur Gali 50,000.00 - - - - -
101/150
Harga Satuan
(Rp) BANGUNA
Pompa Air + Accessories 1,500,000.00 - - - - -
Gorong-Gorong Ø 100 cm 90,000.00 - - - - -
Pek. Papan Tutup Sumur 770,599.00 - - - - -
Pembuatan Papan Nama Sekolah 2,500,000.00
Rangka baja /Tiang Net - - - - - -
ANALISA HARGA KHUSUS PEKERJAAN LISTRIK

Harga Satuan
Kode Keterangan Sat Indek
(Rp)
1 Main Panel + MCB

Material
a - Box plastic mini pragma pintu tr set 1.00 65,000.00 1.00 - - - -
b - MCB 1P/6A, 6 KA Bh 4.00 29,000.00 4.00 - - - -
c - MCB 1P/10A, 6 KA Bh 4.00 29,000.00 4.00 - - - -
d - Pemasangan unit 1.00 82,000.00 1.00 - - - -
0 0 0 0 0
2 Box Sekring MCB - - - - -
Material - - - - - -
a - Box plastic mini pragma pintu tr set 1.00 45,000.00 1.00 1.00 1.00 1.00 -
b - MCB 1P/6A, 6 KA Bh 3.00 29,000.00 3.00 3.00 3.00 3.00 -
c - MCB 1P/10A, 6 KA Bh 1.00 29,000.00 1.00 1.00 1.00 1.00 -
d - Pemasangan unit 1.00 49,200.00 1.00 1.00 1.00 1.00 -
0 0 0 0 0
3 Pas. Instalasi Listrik - - - - -
- Kabel NYM 3 x 2,5 m 7.00 12,000.00 217.00 189.00 189.00 133.00 -
- Konduit 20 mm M 5.60 2,000.00 173.60 151.20 151.20 106.40 -
- Alat bantu (isolasi, clamp dll) ls 1.00 2,500.00 31.00 27.00 27.00 19.00 -
- Pemasangan unit 1.00 41,000.00 31.00 27.00 27.00 19.00 -
0 0 0 0 0
4 Pemasangan Lampu Pijar - - - - -
a - Lampu pijar 25 W , Philips + Fitt Bh 1.00 15,000.00 16.00 6.00 6.00 6.00 -
b - Alat bantu (isolasi, clamp dll) ls 1.00 2,500.00 16.00 6.00 6.00 6.00 -
c - Pemasangan 1.00 8,200.00 16.00 6.00 6.00 6.00 -
0 0 0 0 0
5 Pas. Lampu TL 1 x 20 Watt - - - - -
a - Lampu Philips 18 W / 220 V, komBh 1.00 75,000.00 9.00 18.00 18.00 8.00 -
c - Pemasangan 1.00 12,300.00 9.00 18.00 18.00 8.00 -
0 0 0 0 0
6 Pas. Stop Kontak - - - - -
a - Stop kontak komplit Bh 1.00 19,000.00 6.00 3.00 3.00 5.00 -
c - Pemasangan 1.00 10,660.00 6.00 3.00 3.00 5.00 -
102/150
Harga Satuan
(Rp) BANGUNA
0 0 0 0 0
7 Pas. Saklar Tunggal Inbow - - - - -
a - Saklar engkel Bh 1.00 17,000.00 5.00 - - 3.00 -
b - Alat bantu (isolasi, clamp dll) ls 1.00 2,500.00 5.00 - - 3.00 -
c - Pemasangan 1.00 9,020.00 5.00 - - 3.00 -
0 0 0 0 0
8 Pas. Saklar Ganda Inbow - - - - -
a - Saklar ganda Bh 1.00 20,000.00 7.00 5.00 5.00 3.00 -
c - Pemasangan 1.00 9,840.00 7.00 5.00 5.00 3.00 -
0 0 0 0 0
9 Kabel Suplay Main ke Sub Panil - - - - -
a - Kabel NYY 3 x 4 mm2 m 1.00 18,000.00 8.00 6.00 6.00 6.00 -
b - Konduit 20 mm m - 2,000.00 - - - - -
c - Alat bantu (isolasi, clamp dll) ls 1.00 2,500.00 8.00 6.00 6.00 6.00 -
d - Pemasangan 1.00 2,000.00 8.00 6.00 6.00 6.00 -
10 Pemasangan grounding - - - - -
Material - - - - -
a - Ground Rod 5/8 x 2 m set 1.00 400,000.00 1.00 1.00 - - -
b - Kawat BC 16 mm + pipa PVC m 5.00 20,000.00 5.00 5.00 - - -
c - Alat bantu (isolasi, clamp dll) ls 1.00 2,500.00 1.00 1.00 - - -
d - Pemasangan 1.00 61,500.00 1.00 1.00 - - -
103/150
Analisa Harga Satuan Pekerjaan

School Id. CODE
USB 0333
BANGUNAN UTAMA BANGUNAN PENUNJANG

L. IPA R. SENI BK. OSIS MUSHO KM.WC GUDG R.JAGA R.KASEK M.GURU R.POMP B.SPD P.JAGA PINTU. G PAGAR SELSR
6 7 8 9 10 12 11 13 14 1 2 3 4 5 6
- - - - 0.12 - - 0.12 -
- - - - 0.20 - - 0.20 -
- - - - 0.07 - - 0.07 -
- - - - 1.00 - - 1.00 -
- - - - 1.00 - - 1.00 -
- - - - 10.63 - - 8.86 - 0.92 0.59 1.92 3.44 22.50 3.87
- - - - 1.70 - - 1.42 - 0.15 0.09 0.31 0.55 3.60 0.62
- - - - 5.82 - - 5.93 - - 0.03 0.30 - - -
- - - - 13.97 - - 14.22 - - 0.07 0.72 - - -

- - - - 11.64 - - 11.85 - - 0.06 0.60 - - -
-
-
- - - - 10.90 - - 9.18 - 0.31 0.32 1.20 0.96 7.50 2.38

- - - - 2.72 - - 2.30 - 0.08 0.08 0.30 0.24 1.88 0.60
-
104/150

- - - - 18.81 - - 9.82 - 0.85 - 1.94 2.31 20.63 3.27

- - - - 2,787.30 - - 1,455.59 - 125.51 - 286.88 342.30 3,056.25 485.09
- - - - 8.89 - - 4.64 - 0.40 - 0.92 1.09 9.75 1.55
- - - - 25.65 - - 13.40 - 1.16 - 2.64 3.15 28.13 4.46
- - - - 10.26 - - 5.36 - 0.46 - 1.06 1.26 11.25 1.79
- - - - 10.56 - - 7.31 - 0.92 - 1.08 1.44 15.00 1.34

- - - - 2.64 - - 1.83 - 0.23 - 0.27 0.36 3.75 0.33
- - - - 6.86 - - 4.75 - 0.60 - 0.70 0.94 9.75 0.87
- - - - 3.43 - - 2.38 - 0.30 - 0.35 0.47 4.88 0.44
- - - - 3,941.00 - - 1,196.30 - - - - - - -
- - - - 1,066.89 - - 323.86 - - - - - - -
- - - - 2.14 - - 0.65 - - - - - - -
- - - - 18.02 - - 5.47 - - - - - - -
- - - - 5.63 - - 1.71 - - - - - - -
- - - - 7,504.00 - - 6,743.10 - - - 770.00 899.50 3,181.50 -

- - - - 1,232.80 - - 1,107.80 - - - 126.50 147.78 522.68 -
- - - - 4.61 - - 4.14 - - - 0.47 0.55 1.95 -
- - - - 34.30 - - 30.83 - - - 3.52 4.11 14.54 -
- - - - 10.72 - - 9.63 - - - 1.10 1.29 4.55 -
- - - - 1,070.32 - - 897.83 - - - 150.28 180.96 451.75 -

- - - - 3.50 - - 2.94 - - - 0.49 0.59 1.48 -
- - - - 41.17 - - 34.53 - - - 5.78 6.96 17.38 -
- - - - 30.87 - - 25.90 - - - 4.34 5.22 13.03 -
105/150

- - - - 959.35 - - 239.07 - - - - 76.85 - 79.95

- - - - 1.91 - - 0.48 - - - - 0.15 - 0.16
- - - - 22.52 - - 5.61 - - - - 1.80 - 1.88
- - - - 16.89 - - 4.21 - - - - 1.35 - 1.41
- - - - 111.45 - - 70.25 - - - - 13.97 30.41 3.28

- - - - - - - - - - - - - - -
- - - - 0.64 - - 0.40 - - - - 0.08 0.17 0.02
- - - - 3.50 - - 2.21 - - - - 0.44 0.96 0.10
- - - - 0.72 - - 0.62 - - - - - - -
- - - - 3.60 - - 3.12 - - - - - - -
- - - - 10.80 - - 9.36 - - - - - - -
- - - - 0.51 - - 0.33 - - - - - - -
- - - - 12.76 - - 8.33 - - - - - - -
- - - - 31.90 - - 20.83 - - - - - - -
- - - - - - - 0.04 - - - - - - -
- - - - - - - 3.85 - - - - - - -
- - - - - - - 3.50 - - - - - - -
- - - - - - - 4.37 - - - - - - -
- - - - 0.09 - - 0.11 - - - - - - -
- - - - 0.58 - - 0.71 - - - - - - -
- - - - 1.94 - - 2.35 - - - - - - -
- - - - 3.88 - - 4.70 - - - - - - -
- - - - 4.31 - - 3.58 - - - - - - -
- - - - 0.06 - - 0.05 - - - - - - -
- - - - 0.65 - - 0.54 - - - - - - -
-
- - - - 1.38 - - 0.88 - - - 0.20 0.20 - 0.41
- - - - 1.00 - - 0.64 - - - 0.14 0.14 - 0.30
- - - - 43.75 - - 28.00 - - - 6.30 6.30 - 12.96
- - - - 5.00 - - 3.20 - - - 0.72 0.72 - 1.48
- - - - 15.00 - - 9.60 - - - 2.16 2.16 - 4.44
106/150

- - - - 1.03 - - 1.06 - - 0.31 0.16 0.19 - 0.18

- - - - 14.28 - - 14.62 - - 4.23 2.25 2.69 - 2.55
- - - - 9.52 - - 9.75 - - 2.82 1.50 1.79 - 1.70
- - - - 9.52 - - 9.75 - - 2.82 1.50 1.79 - 1.70
- - - - 0.34 - - 0.35 - - - 0.18 0.10 - 0.12

- - - - 2.34 - - 2.38 - - - 1.20 0.67 - 0.80
- - - - 3.91 - - 3.96 - - - 2.00 1.12 - 1.34
- - - - 3.91 - - 3.96 - - - 2.00 1.12 - 1.34
-
- - - - 127.76 - - 121.80 - - - 37.17 - - 21.42
- - - - 2.56 - - 2.44 - - - 0.74 - - 0.43
- - - - 2.56 - - 2.44 - - - 0.74 - - 0.43
- - - - 884.53 - - 763.38 - - 204.88 206.85 19.70 - 216.80

- - - - 2.11 - - 1.82 - - 0.49 0.49 0.05 - 0.52
- - - - 4.22 - - 3.64 - - 0.98 0.99 0.09 - 1.03
- - - - 7.41 - - 6.39 - - 1.72 1.73 0.17 - 1.82
- - - - 1.12 - - 0.97 - - 0.26 0.26 0.03 - 0.28
- - - - 422.24 - - 283.04 - 278.40 48.72 41.76 124.12 435.00 64.73

- - - - 0.95 - - 0.63 - 0.62 0.11 0.09 0.28 0.98 0.15
- - - - 1.42 - - 0.95 - 0.94 0.16 0.14 0.42 1.46 0.22
- - - - 218.40 - - 146.40 - 144.00 25.20 21.60 64.20 225.00 33.48
- - - - 3.00 - - 2.01 - 1.98 0.35 0.30 0.88 3.09 0.46
- - - - 0.46 - - 0.31 - 0.30 0.05 0.05 0.13 0.47 0.07
- - - - 510.40 - - 266.80 - - 178.64 62.64 320.16 92.80 81.64

- - - - 1.14 - - 0.60 - - 0.40 0.14 0.72 0.21 0.18
- - - - 1.72 - - 0.90 - - 0.60 0.21 1.08 0.31 0.27
- - - - 313.50 - - 163.88 - - 109.73 38.48 196.65 57.00 50.15
- - - - 3.63 - - 1.90 - - 1.27 0.45 2.28 0.66 0.58
- - - - 0.55 - - 0.29 - - 0.19 0.07 0.35 0.10 0.09
- - - - 496.48 - - 433.84 - - 136.88 55.68 183.28 - 64.73

- - - - 1.11 - - 0.97 - - 0.31 0.12 0.41 - 0.15
- - - - 1.67 - - 1.46 - - 0.46 0.19 0.62 - 0.22
- - - - 312.44 - - 273.02 - - 86.14 35.04 115.34 - 40.73
107/150

- - - - 3.53 - - 3.09 - - 0.97 0.40 1.30 - 0.46
- - - - 0.54 - - 0.47 - - 0.15 0.06 0.20 - 0.07
108/150

- - - - 0.42 - - 0.28 - - 0.46 0.20 0.36 0.66 0.07

- - - - 1.21 - - 0.81 - - 1.31 0.57 1.02 1.89 0.19
- - - - 3.64 - - 2.44 - - 3.92 1.72 3.07 5.68 0.56
- - - - 3.64 - - 2.44 - - 3.92 1.72 3.07 5.68 0.56
- - - - 3.15 - - 2.11 - - 3.40 1.49 2.66 4.92 0.48
- - - - 0.84 - - 0.31 - - - - - - 0.19

- - - - 4.21 - - 1.53 - - - - - - 0.94
- - - - 8.42 - - 3.07 - - - - - - 1.88
- - - - 6.31 - - 2.30 - - - - - - 1.41
- - - - 6.94 - - 2.53 - - - - - - 1.55
- - - - 0.76 - - 0.56 - - - - - - 0.13

- - - - 3.39 - - 2.49 - - - - - - 0.56
- - - - 6.79 - - 4.99 - - - - - - 1.12
- - - - 5.43 - - 3.99 - - - - - - 0.89
- - - - 5.60 - - 4.12 - - - - - - 0.92
- - - - 157.08 - - 160.81 - - 46.57 24.75 29.54 - 28.03

- - - - 19.04 - - 19.49 - - 5.64 3.00 3.58 - 3.40
- - - - 19.04 - - 19.49 - - 5.64 3.00 3.58 - 3.40
- - - - 9.52 - - 9.75 - - 2.82 1.50 1.79 - 1.70
109/150

- - - - - - - - - - - - - - -
- - - - - - - - - - - - - - -
- - - - - - - - - - - - - - -
- - - - - - - - - - - - - - -
- - - - - - - - - - - - - - -
- - - - - - - - - - - - - - -
- - - - 13.16 - - 15.40 - - 11.48 16.80 9.80 - 10.08

- - - - 0.47 - - 0.55 - - 0.41 0.60 0.35 - 0.36
- - - - 2.35 - - 2.75 - - 2.05 3.00 1.75 - 1.80
- - - - 1.41 - - 1.65 - - 1.23 1.80 1.05 - 1.08
- - - - 29.63 - - 21.41 - - - 7.58 - - 8.10

- - - - 4.74 - - 3.43 - - - 1.21 - - 1.30
- - - - 1.16 - - 0.84 - - - 0.30 - - 0.32
- - - - 21.33 - - 15.42 - - - 5.45 - - 5.83
- - - - 31.60 - - 22.84 - - - 8.08 - - 8.64
- - - - 4.00 - - 1.00 - - - - - - -
- - - - 24.00 - - 6.00 - - - - - - -
- - - - 0.04 - - 0.01 - - - - - - -
- - - - 4.00 - - 1.00 - - - - - - -
- - - - 6.00 - - 1.50 - - - - - - -
- - - - 2.00 - - - - - - - - - -
- - - - 0.24 - - - - - - - - - -
- - - - 12.00 - - - - - - - - - -
- - - - 0.02 - - - - - - - - - -
- - - - 2.40 - - - - - - - - - -
- - - - 2.90 - - - - - - - - - -
- - - - - - - 1.00 - - - - - - -
- - - - - - - 0.12 - - - - - - -
- - - - - - - 0.03 - - - - - - -
- - - - - - - 0.30 - - - - - - -
- - - - 4.00 - - 1.00 - - - - - - -
- - - - 0.72 - - 0.18 - - - - - - -
- - - - 7.20 - - 1.80 - - - - - - -
- - - - 10.80 - - 2.70 - - - - - - -
110/150

- - - - 28.80 - - 9.60 - - - - - - -
- - - - 8.40 - - 2.80 - - - - - - -
- - - - 1.94 - - 0.65 - - - - - - -
- - - - 3.24 - - 1.08 - - - - - - -
- - - - 21.60 - - 9.60 - - - - - - -
- - - - 6.30 - - 2.80 - - - - - - -
- - - - 1.46 - - 0.65 - - - - - - -
- - - - 2.43 - - 1.08 - - - - - - -
- - - - 18.00 - - 9.60 - 14.40 - - - - -

- - - - 5.25 - - 2.80 - 4.20 - - - - -
- - - - 0.54 - - 0.29 - 0.43 - - - - -
- - - - 0.90 - - 0.48 - 0.72 - - - - -
- - - - 9.00 - - 3.00 - 1.00 - - - - -

- - - - 0.23 - - 0.08 - 0.03 - - - - -
- - - - 0.45 - - 0.15 - 0.05 - - - - -
- - - - 0.90 - - 0.30 - 0.10 - - - - -
- - - - 6.00 - - 1.00 - - - - - - -
- - - - 0.06 - - 0.01 - - - - - - -
- - - - 0.60 - - 0.10 - - - - - - -
111/150

- - - - 4.00 - - 4.00 - - - - - - -
- - - - 0.04 - - 0.04 - - - - - - -
- - - - 2.00 - - 2.00 - - - - - - -
- - - - 4.00 - - 1.00 - - - - - - -
- - - - 0.02 - - 0.01 - - - - - - -
- - - - 2.00 - - 0.50 - - - - - - -
- - - - 16.00 - - 14.00 - - - - - - -
- - - - 0.24 - - 0.21 - - - - - - -
- - - - 2.40 - - 2.10 - - - - - - -
- - - - - - - 10.00 - - - - - - -
- - - - - - - 0.10 - - - - - - -
- - - - - - - 1.00 - - - - - - -
- - - - - - - 10.00 - - - - - - -
- - - - - - - 0.15 - - - - - - -
- - - - - - - 0.15 - - - - - - -
10.50 55.00
6.83 35.75
6.83 35.75
154.59
11.24
421.60
0.84
8.43
- - - - 470.00 - - 40.00 - - - - - - -
- - - - 213.38 - - 18.16 - - - - - - -
- - - - 0.56 - - 0.05 - - - - - - -
- - - - 0.94 - - 0.08 - - - - - - -
- - - - 11.66 - - 0.99 - - - - - - -
- - - - 6.58 - - 0.56 - - - - - - -
112/150

- - - - 220.00 - - 416.90 - - - - - - -
- - - - 200.00 - - 379.00 - - - - - - -
- - - - 0.43 - - 0.81 - - - - - - -
- - - - 30.80 - - 58.37 - - - - - - -
- - - - 5.20 - - 9.85 - - - - - - -
- - - - 2.50 - - 4.74 - - - - - - -
- - - - 1,068.00 - - 154.00 - - - - - - -
- - - - 496.62 - - 71.61 - - - - - - -
- - - - 0.96 - - 0.14 - - - - - - -
- - - - 80.10 - - 11.55 - - - - - - -
- - - - 32.04 - - 4.62 - - - - - - -
- - - - 5.34 - - 0.77 - - - - - - -
- - - - 12.49 - - 11.63 - - - 1.40 0.73 - 0.54

- - - - 9.37 - - 8.72 - - - 1.05 0.55 - 0.40
- - - - 10.62 - - 9.89 - - - 1.19 0.62 - 0.46
- - - - 24.36 - - 22.68 - - - 2.73 1.42 - 1.05
- - - - 4.37 - - 4.07 - - - 0.49 0.25 - 0.19
- - - - 0.56 - - 0.52 - - - 0.06 0.03 - 0.02
0.00
- - - - 39.74 - - 23.23 - - - 4.91 3.99 8.69 4.04

- - - - 39.74 - - 23.23 - - - 4.91 3.99 8.69 4.04
- - - - 103.33 - - 60.39 - - - 12.77 10.38 22.59 10.50
- - - - 7.95 - - 4.65 - - - 0.98 0.80 1.74 0.81
- - - - 25.04 - - 14.63 - - - 3.09 2.51 5.47 2.54
4.80 - - 4.20 33.00 -

0.10 - - 0.08 0.66 -
0.96 - - 0.84 6.60 -
- - - - 38.80 - - 39.50 - - - - - - -
- - - - 3.88 - - 3.95 - - - - - - -
- - - - 1.94 - - 1.98 - - - - - - -
113/150

- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - 2,760.00 - - 1,725.00 - - - 1,500.00 - - 930.00

- - - - 552.00 - - 345.00 - - - 300.00 - - 186.00
- - - - 1.84 - - 1.15 - - - 1.00 - - 0.62
- - - - 3.68 - - 2.30 - - - 2.00 - - 1.24
- - - - 5.52 - - 3.45 - - - 3.00 - - 1.86
2,162.15
39.08
39.08
- - - - - - - 5.00 -
- - - - - - - - -
- - - - - - - - - - - - - - -
- - - - 87.83 -
- - - - - - - - - 1.00 - - - - -
- - - - - - - - - 4.00 - - - - -
- - - - - - - - - 1.25 - - - - -
- - - - - - - - - - - - - - -
- - - - - - - - - 10.00 - - - - -
114/150

- - - - - - - - - 1.00 - - - - -
- - - - - - - - - 10.00 - - - - -
- - - - - - - - - 0.18 - - - - -
- - - - - - - - - - - - - - -
- - - - - - - - - - - - - - -
- - - - - - - - - - - - - - -
- - - - - - - - - - - - - - -
- - - - - - - - - - - - - - -
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
- - - - - - - - - - - - - - -
- - - - - - - - - - - - - - -
- - - - 1.00 - - 1.00 - - - - - - -
- - - - 3.00 - - 3.00 - - - - - - -
- - - - 1.00 - - 1.00 - - - - - - -
- - - - 1.00 - - 1.00 - - - - - - -
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
- - - - - - - - - - - - - - -
- - - - - - - - - - - - - - -
- - - - 49.00 - - 84.00 - 7.00 - 21.00 - - -
- - - - 39.20 - - 67.20 - 5.60 - 16.80 - - -
- - - - 7.00 - - 12.00 - 1.00 - 3.00 - - -
- - - - 7.00 - - 12.00 - 1.00 - 3.00 - - -
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
- - - - - - - - - - - - - - -
- - - - - - - - - - - - - - -
- - - - 7.00 - - 8.00 - - - 2.00 - - -
- - - - 7.00 - - 8.00 - - - 2.00 - - -
- - - - 7.00 - - 8.00 - - - 2.00 - - -
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
- - - - - - - - - - - - - - -
- - - - - - - - - - - - - - -
- - - - - - - - - - - - - - -
- - - - - - - - - - - - - - -
- - - - - - - - - - - - - - -
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
- - - - - - - - - - - - - - -
- - - - - - - - - - - - - - -
- - - - - - - 4.00 - 1.00 - 1.00 - - -
- - - - - - - 4.00 - 1.00 - 1.00 - - -
- - - - - - - 4.00 - 1.00 - 1.00 - - -
115/150

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
- - - - - - - - - - - - - - -
- - - - - - - - - - - - - - -
- - - - 3.00 - - 2.00 - - - 1.00 - - -
- - - - 3.00 - - 2.00 - - - 1.00 - - -
- - - - 3.00 - - 2.00 - - - 1.00 - - -
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
- - - - - - - - - - - - - - -
- - - - - - - - - - - - - - -
- - - - 2.00 - - 3.00 - - - - - - -
- - - - 2.00 - - 3.00 - - - - - - -
- - - - 2.00 - - 3.00 - - - - - - -
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
- - - - - - - - - - - - - - -
- - - - - - - - - - - - - - -
- - - - 4.00 - - 4.00 - - - - - - -
- - - - - - - - - - - - - - -
- - - - 4.00 - - 4.00 - - - - - - -
- - - - 4.00 - - 4.00 - - - - - - -
- - - - - - - - - - - - - - -
- - - - - - - - - - - - - - -
- - - - - - - - - - - - - - -
- - - - - - - - - - - - - - -
- - - - - - - - - - - - - - -
- - - - - - - - - - - - - - -
116/150
KEBUTUHAN UPAH HARGA UPAH

NJANG
SITE (ORANG HARI ) UPAH (RUPIAH )
7 T BATU T. KAYU Tukg List T. BESI T. CAT PEKERJA T BATU T. KAYU Tukg List T. BESI
-
-
-
- 7.40
- 7.40 - 0.00 325,600.00 0.00
0.00 0.00 0.00
0.53 152.51
- 24.32 0.00 0.00 0.00
- 119.18 0.00 0.00 0.00
-
-
0.63
0.16 48.07 0.00 0.00 0.00
117/150

NJANG
-
-
-
- 287.29 0.00 0.00 0.00
- 114.92 5,056,286.40 0.00 0.00
-
-
- 80.22 0.00 0.00 0.00
- 40.11 1,764,803.04 0.00 0.00
-
-
-
- 60.53 0.00 0.00 0.00
- 18.92 832,260.00 0.00 0.00
857.50
140.88
0.53
3.92 373.33 0.00 0.00 0.00
1.23 116.67 5,133,260.00 0.00 0.00
- 0.00 0.00 0.00

- 0.00 0.00 0.00
-
-
- 442.55 0.00 0.00 0.00
- 331.91 14,604,183.00 0.00 0.00
118/150

NJANG
-
-
- 83.34 0.00 0.00 0.00
- 62.51 2,750,246.40 0.00 0.00
-
-
- 5.02 0.00 0.00 0.00
- 27.58 1,213,653.72 0.00 0.00
-
- 41.04 0.00 0.00 0.00
- 123.12 0.00 5,417,280.00 0.00
-
- 67.49 0.00 0.00 0.00
- 168.73 0.00 7,423,900.00 0.00
-
-
- 41.85 0.00 0.00 0.00
- 52.31 0.00 2,301,640.00 0.00
-
-
- 46.39 0.00 0.00 0.00
- 92.77 0.00 4,081,880.00 0.00
-
- 0.49 0.00 0.00 0.00
- 4.86 0.00 213,906.00 0.00
-
-
-
- 81.68 0.00 0.00 0.00
- 245.04 0.00 10,781,971.20 0.00
119/150

NJANG
-
-
- 153.61 0.00 0.00 0.00
- 153.61 0.00 6,758,804.80 0.00
-
-
- 42.59 0.00 0.00 0.00
- 42.59 0.00 1,873,740.00 0.00
3.12 0.00 0.00

9.36 411,840.00 0.00
-
- 30.09 0.00 0.00 0.00
- 30.09 0.00 1,324,165.92 0.00
-
-
-
- 113.51 0.00 0.00 0.00
- 17.20 756,750.50 0.00 0.00
-
-
-
-
- 35.37 0.00 0.00 0.00
- 5.36 235,829.00 0.00 0.00
-
-
-
-
- 31.22 0.00 0.00 0.00
- 4.73 208,140.90 0.00 0.00
-
-
-
-
120/150

NJANG
- 44.43 0.00 0.00 0.00
- 6.73 296,219.00 0.00 0.00
- 0.00 0.00 0.00

121/150

NJANG
- 0.00 0.00 0.00
-
-
-
- 49.25 0.00 0.00 0.00
- 42.68 0.00 1,877,920.33 0.00
-
-
-
- 41.70 0.00 0.00
- 45.87 2,018,309.04 0.00
-
-
-
- 58.10 0.00 0.00
- 59.91 2,636,106.00 0.00
- 0.00 0.00 0.00

- 0.00 0.00 0.00
-
-
- 307.22 0.00 0.00 0.00
- 153.61 0.00 6,758,804.80 0.00
- 0.00 0.00 0.00

- 0.00 0.00 0.00
122/150

NJANG
-
-
-
-
- 0.34 0.00 0.00 0.00
- 3.44 0.00 151,360.00 0.00
-
-
- 38.60 0.00 0.00 0.00
- 23.16 0.00 1,019,040.00 0.00
-
-
-
- 338.99 0.00 0.00 0.00
- 502.21 0.00 22,097,152.00 0.00
-
-
-
- 9.00 0.00 0.00 0.00
- 13.50 594,000.00 0.00 0.00
-
-
-
-
- 3.60 0.00 0.00 0.00
- 4.35 191,400.00 0.00 0.00
-
-
- 0.03 0.00 0.00 0.00
- 0.30 13,200.00 0.00 0.00
-
-
- 16.20 0.00 0.00 0.00
- 24.30 1,069,200.00 0.00 0.00
123/150

NJANG
-
-
- 3.56 0.00 0.00 0.00
- 5.94 261,360.00 0.00 0.00
-
-
- 3.08 0.00 0.00 0.00
- 5.13 225,720.00 0.00 0.00
48.00
14.00
1.44 3.13 0.00 0.00 0.00
2.40 5.22 229,680.00 0.00 0.00
-
-
- 1.10 0.00 0.00 0.00
- 2.20 96,800.00 0.00 0.00
-
- 0.11 0.00 0.00 0.00
- 1.10 48,400.00 0.00 0.00
124/150

NJANG
-
- 0.24 0.00 0.00 0.00
- 12.00 0.00 528,000.00 0.00
-
- 0.05 0.00 0.00 0.00
- 4.50 0.00 198,000.00 0.00
-
- 1.56 0.00 0.00 0.00
- 15.60 0.00 686,400.00 0.00
-
- 1.72 0.00 0.00 0.00
- 17.20 0.00 756,800.00 0.00
-
- 2.58 0.00 0.00 0.00
- 2.58 0.00 113,520.00 0.00
42.58 0.00 0.00 0.00

42.58 0.00 0.00 1,873,300.00
0.65 0.00 0.00 0.00

0.65 0.00 28,600.00 0.00
0.84 0.00 0.00 0.00

8.43 0.00 371,008.00
-
-
-
-
- 25.67 0.00 0.00 0.00
- 14.49 637,560.00 0.00 0.00
125/150

NJANG
-
-
-
-
- 212.39 0.00 0.00 0.00
- 102.11 4,492,950.00 0.00 0.00
-
-
-
-
- 64.26 0.00 0.00 0.00
- 10.71 471,240.00 0.00 0.00
-
-
-
-
- 50.47 0.00 0.00 0.00
- 6.49 0.00 0.00 0.00
-
-
-
- 75.52 0.00 0.00 0.00
- 237.87 0.00 0.00 0.00
-
- 0.84 0.00 0.00 0.00
- 8.40 0.00 0.00 0.00
-
- 85.93 0.00 0.00 0.00
- 42.97 0.00 0.00 0.00
126/150

NJANG
3,825.00
9.18
19.13 19.13 0.00 0.00 0.00
15.30 15.30 673,200.00 0.00 0.00
76.50
-
-
-
- 37.53 0.00 0.00 0.00
- 56.30 2,476,980.00 0.00 0.00
39.08 0.00 0.00 0.00

39.08 1,719,300.00 0.00 0.00
4.34
573.50
1.86
2.48 2.48 0.00 0.00 0.00
3.10 3.10 136,400.00 0.00 0.00
4.00
112.00
0.15
5.00
0.25
0.35
32.00
0.45
1.20
1.64
3.20
1.10
1.00
1.00
1.00
1.00
1.00 1.00 0.00 0.00 0.00
1.50 1.50 66,000.00 0.00 0.00
0.20 0.20 0.00 0.00 8,800.00
0.60 0.60 0.00 0.00 0.00
-
-
-
-
-
-
-
127/150

NJANG
-
-
-
1.00
1.00
UPAH (ORANG HARI ) UPAH (RUPIAH )
Ahli List T. KAYU Tukg List T. BESI T. CAT PEKERJA Ahli List T. KAYU Tukg List T. BESI
-
-
-
- 1.00 82,000.00
0
-
-
-
-
-
- 6.00 295,200.00
0
-
-
-
-
-
- 127.00 5,207,000.00
0
-
-
-
-
- 51.00 418,200.00
0
-
-
-
-
- 53.00 651,900.00
0
-
-
-
-
- 23.00 245,180.00
128/150

NJANG
0
-
-
-
-
- 14.00 126,280.00
0
-
-
-
-
- 25.00 246,000.00
0
-
-
-
-
-
- 34.00 68,000.00
- 0.00 0.00 0.00

- 0.00 0.00 0.00
- 0.00 0.00 0.00
- 0.00 0.00 0.00
- 0.00 0.00 0.00
- 2.00 123,000.00 0.00
T BATU T. KAYU Tukg List T. BESI T. CAT PEKERJA T BATU T. KAYU Tukg List T. BESI
1,051.25 1,805.89 336.00 51.21 296.33 3,947.74 46,255,021.96 79,459,140.09 7,462,760.00 2,253,108.00
3,204.68
1,051.25 1,805.89 - 51.21 296.33 3,947.74
-
3,947.74
129/150
27,366,368.96
HARGA UPAH TOTAL KEBUTUHAN BAHAN
UPAH (RUPIAH ) JENIS JUM. TOTAL HARGA TOTAL

T. CAT PEKERJA
Kayu balok 5/7 klas III 0.89 843,600.00

Paku Biasa 2 "- 5" 1.48 14,800.00
Kayu papan 3/20 klas III 0.52 518,000.00
199,800.00
0.00 0.00
0.00 0.00
4,117,807.80
0.00
0.00 656,581.25
0.00 3,217,725.00
Tanah Timbunan 286.02 20,736,450.00

Alat Bantu 238.35 715,050.00
Pasir urug 192.29 12,614,486.40

0.00 1,297,984.50
130/150
Batu Gunung 210.68 31,707,129.30

PC 31,218.74 48,389,043.90
Pasir pasang 99.59 11,453,254.80
0.00 7,756,803.00
0.00 0.00
Batu Gunung 123.41 18,573,626.40

Pasir urug 30.85 2,023,969.92
0.00 2,165,894.64
0.00 0.00
Batu Merah (5 x 11 x 22) cm 13,240.50 11,519,235.00

PC 3,584.39 5,555,808.38
Pasir pasang 7.19 826,585.50
0.00 1,634,256.00
0.00 0.00
Batu Merah 81,665.50 71,048,985.00

PC 13,416.48 20,795,536.25
Pasir Pasang 50.17 5,769,084.25
0.00 10,079,856.00
0.00 0.00
Batako t =6 cm 0.00 0.00

PC 0.00 0.00
Pasir Pasang 0.00 0.00
0.00 0.00
0.00 0.00
PC 11,506.33 17,834,805.30
Pasir pasang 37.62 4,325,936.03
0.00 11,948,877.00
0.00 0.00
131/150
PC 3,550.32 5,502,993.02
Pasir pasang 7.08 814,656.32
0.00 2,250,201.60
0.00 0.00
Semen PC 877.64 1,360,345.33

Kapur 0.00 0.00
0.00 135,407.65
0.00 0.00
Kayu kls II (balok) 8.21 14,774,400.00

0.00 1,108,080.00
0.00 0.00
Papan Kls II 2.70 5,669,160.00

0.00 1,822,230.00
0.00 0.00
Kayu, Papan Kls II 0.50 1,043,584.50

Kaca 5 mm 46.03 4,235,017.60
0.00 1,129,896.00
0.00 0.00
Papan Kls II 2.13 4,480,791.00

Paku biasa 1/2" - 1" 13.92 139,155.00
0.00 1,252,395.00
0.00 0.00
Kaca Bening 5 mm 32.41 2,981,720.00

0.00 13,126.05
0.00 0.00
Balok kayu Kls II 22.46 40,432,392.00

Paku 2" - 5" 16.34 163,363.20
Baut 714.71 5,360,355.00
0.00 2,205,403.20
0.00 0.00
132/150
Balok kayu Kls II 16.65 29,972,227.10

Paku 2" - 5" 230.41 2,304,138.00
0.00 4,147,448.40
0.00 0.00
Kayu kls I (papan) 2X2X20 3.75 14,989,920.00

Paku 2" - 5" 25.55 255,510.00
0.00 1,149,795.00
0.00 0.00
Kayu Kls II 0.30 547,560.00

Papan Kls II 0.11 229,320.00
Paku 1.56 15,600.00
Tripleks 4 mm 15.60 1,014,000.00
0.00 84,240.00
0.00 0.00
Les Kayu Profil 1,504.73 12,037,872.00

0.00 812,556.36
0.00 0.00
PC 13,552.71 21,006,705.93
Pasir Beton 32.33 4,704,580.27
Koral Beton 64.67 23,480,867.29
0.00 3,064,839.53
0.00 0.00
PC 4,973.85 7,709,464.40
Pasir beton 11.15 1,622,074.74
Koral Beton 16.72 6,071,910.70
Pembesian 2,572.68 27,366,368.96
0.00 955,107.45
0.00 0.00
PC 4,389.88 6,804,315.24
Pasir beton 9.84 1,431,630.95
Koral Beton 14.76 5,359,022.67
Pembesian 2,696.37 28,682,104.58
0.00 842,970.65
0.00 0.00
PC 6,247.53 9,683,668.40
Pasir beton 14.00 2,037,448.14
Koral Beton 21.00 7,626,777.52
Pembesian 3,931.63 41,821,970.35
133/150

0.00 1,199,686.95
0.00 0.00
Besi beton polos 0.00 0.00

Kawat beton 0.00 0.00
0.00 0.00
134/150

0.00 0.00
Papan &balokkayu kelas III 5.75 5,745,385.63
Paku 49.25 492,461.63

0.00 1,329,646.39
0.00 0.00
Paku 55.60 556,008.00

0.00 1,125,916.20
0.00 0.00
Paku 72.62 726,200.00

0.00 1,568,592.00
0.00 0.00
Seng Gelombang BJLS 30 0.00 0.00

Paku seng 1/2" - 1" 0.00 0.00
0.00 0.00
0.00 0.00
Genteng Metal tipe 2 x 4 2,534.55 74,769,278.10

Paku seng 1" - 2 " 307.22 5,837,149.60
0.00 8,294,896.80
0.00 0.00
Seng plat BJLS 30 0.00 0.00

Paku seng 1/2" - 1" 0.00 0.00
0.00 0.00
0.00 0.00
135/150

Seng Plat 4.30 202,100.00
Paku Seng 0.13 2,451.00
Kayu Klas III 0.16 155,230.00
Flincote / Meni Besi 2.58 51,600.00
0.00 9,288.00
0.00 0.00
Nok Metal 216.16 6,052,480.00

Paku 7.72 146,680.00
0.00 1,042,200.00 Pekerja
0.00 0.00
Triplex 4 mm ( 60 cm X 120 cm 470.82 30,603,300.00

Paku 2" - 5" 75.33 753,312.00
Kayu kls II 18.46 33,221,059.20
0.00 9,152,740.80
0.00 0.00
Kloset jongkok 9.00 1,575,000.00

PC 54.00 83,700.00
Pasir pasang 0.09 10,350.00
0.00 243,000.00
0.00 0.00
Wastafel 3.00 600,000.00

Aksesories 12% harga wastafe 0.36 72,000.00
PC 18.00 27,900.00
0.00 97,200.00
0.00 0.00
Kitchen Zinc Satu Mata 1.00 160,000.00

Aksesories 12% harga 0.12 19,200.00
0.00 810.00
0.00 0.00
Bak Fiber Glass 0,25 m3 9.00 1,440,000.00

Aksesories 18% harga bak 1.62 259,200.00
0.00 437,400.00
0.00 0.00
136/150
Pipa PVC 4" 52.80 1,386,000.00

Perlengkapan 35 % harga pip 15.40 404,250.00
0.00 96,228.00
0.00 0.00
Pipa PVC 3" 45.60 991,800.00

Aksesories 35% harga pipa 13.30 289,275.00
0.00 83,106.00
0.00 0.00
Pipa PVC 3/4" 104.40 783,000.00

Aksesories 35% harga pipa 30.45 228,375.00
0.00 84,564.00
0.00 0.00
Kran Air 22.00 418,000.00

Seal Tape 0.55 1,100.00
0.00 29,700.00
0.00 0.00
Floor Drain 11.00 165,000.00

0.00 2,970.00
0.00 0.00
137/150
Kunci Tanam 24.00 1,800,000.00

0.00 6,480.00
0.00 0.00
0.00 0.00
Kunci Tanam Kamar Mandi 9.00 450,000.00
0.00 1,215.00
0.00 0.00
Engsel Pintu 104.00 936,000.00

0.00 42,120.00
0.00 0.00
Engsel Jendela 172.00 1,290,000.00

0.00 46,440.00
0.00 0.00
Kait Angin / huck angin 172.00 860,000.00

0.00 69,660.00
0.00 0.00
Pintu besi 65.50 17,685,000.00

0.00 1,149,525.00
0.00 0.00
Pintu partisi (Anl 6.6.57) 0.00 0.00

Engsel 16.00 144,000.00
Grendel 8.00 80,000.00
Roda Besi 4.00 29,000.00
0.00 17,550.00
0.00 0.00
Baja Siku 50.50.5 154.59 2,086,920.00

Meni Besi 11.24 224,853.33
Biaya Las 421.60 716,720.00
0.00 22,766.40
0.00
Keramik KW1 DN 1,035.00 1,780,200.00

PC 469.89 728,329.50
Pasir pasang 1.24 142,830.00
Semen warna 2.07 25,668.00
0.00 693,036.00
0.00 0.00
138/150
Keramik KW1 DN 8,985.90 28,591,500.00

PC 8,169.00 12,661,950.00
Pasir pasang 17.56 2,019,785.25
Semen warna 1,258.03 15,599,522.40
0.00 5,734,638.00
0.00 0.00
Keramik Wafel KW1 DN 2,142.00 4,605,300.00

PC 996.03 1,543,846.50
Pasir pasang 1.93 221,697.00
Semen warna 160.65 1,992,060.00
0.00 1,735,020.00
0.00 0.00
Meni kayu 144.21 1,442,055.00

Plamour kayu 108.15 1,622,311.88
Cat dasar 122.57 0.00
Cat penutup 3 x 281.20 8,998,423.20
0.00 1,362,741.98
285,526.89 0.00
Plamir 377.58 1,887,891.50

Plamour cat dasar 377.58 0.00
Cat penutup 2 x 981.70 9,620,695.08
0.00 2,038,922.82
10,466,470.48 0.00
Cat Besi 42.00 1,344,000.00

0.00 22,680.00
369,600.00 0.00
Bahan anti rayap dan Alat ba 859.30 13,920,660.00

0.00 2,320,110.00
1,890,460.00 0.00
139/150
Paving Block 6 cm 3,825.00 11,857,500.00

Pasir Urug 9.18 602,208.00
0.00 516,375.00
0.00 0.00
Batu bata 28,147.50 24,488,325.00

PC 5,629.50 8,725,725.00
Pasir pasang 18.77 2,157,975.00
0.00 1,013,310.00
0.00 0.00
Kawat berduri 2,162.15 3,243,225.00

0.00 1,055,025.00
0.00 0.00
Batu belah 4.34 653,170.00

PC 573.50 888,925.00
Pasir pasang 1.86 213,900.00
0.00 66,960.00
0.00 0.00
Pipa galvanis medium 2 " 4.00 100,000.00

Batu bata 112.00 97,440.00
PC 5.00 7,750.00
Pasir beton 0.25 36,375.00
Kerikil Kasar 0.35 127,085.00
Besi beton rata-rata 32.00 303,552.00
Kawat beton 0.45 5,400.00
Meni besi 1.20 24,000.00
Cat besi 1.64 52,480.00
Amplas kayu 3.20 6,400.00
Thinner 1.10 3,300.00
Bearing (klaker) 1.00 15,000.00
Tali bendera 1.00 25,000.00
Sok pipa galvanis medium 2" 1.00 25,000.00
Las besi (listrik) 1.00 75,000.00
0.00 27,000.00
0.00 0.00
0.00 0.00
26,400.00 0.00
PENYAMBUNGAN DAYA 1.00 3,000,000.00

PENANAMAN POHON 50.00 1,250,000.00
PEMBUATAN TAMAN 40.00 3,500,000.00
Gebalan Rumput 214.00 1,070,000.00
grendel jendela 86.00 860,000.00
grendel pintu 13.00 130,000.00
septik tank 1.00 2,706,636.74
Beton Praktis 0,04 m3 87.83 2,707,371.15
tangki air 1,2 m3 1.00 1,200,000.00
Pas. Rangka Baja Tangki Air 4.00 2,168,545.60
Pas. Plat Lantai Menara 2 mm 1.25 468,750.00
Galian Sumur Bor + Accessori 0.00 0.00
Sumur Gali 10.00 500,000.00
140/150

Pompa Air + Accessories 1.00 1,500,000.00
Gorong-Gorong Ø 100 cm 10.00 900,000.00
Pek. Papan Tutup Sumur 0.18 138,707.82
Pembuatan Papan Nama Seko 1.00 2,500,000.00
Rangka baja /Tiang Net 1.00 0.00
UPAH (RUPIAH )
T. CAT PEKERJA
Box plastic mini pragma pint 1.00 65,000.00

MCB 1P/6A, 6 KA 4.00 116,000.00
MCB 1P/10A, 6 KA 4.00 116,000.00
Box plastic mini pragma pint 6.00 270,000.00

MCB 1P/6A, 6 KA 18.00 522,000.00
MCB 1P/10A, 6 KA 6.00 174,000.00
Kabel NYM 3 x 2,5 889.00 10,668,000.00

Konduit 20 mm 711.20 1,422,400.00
Alat bantu (isolasi, clamp dll) 127.00 317,500.00
Lampu pijar 25 W , Philips + F 51.00 765,000.00

Lampu Philips 18 W / 220 V, 53.00 3,975,000.00

Stop kontak komplit 23.00 437,000.00

141/150
Saklar engkel 14.00 238,000.00

Saklar ganda 25.00 500,000.00

Kabel NYY 3 x 4 mm2 34.00 612,000.00

0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00 Ground Rod 5/8 x 2 m 2.00 800,000.00
0.00 0.00 Kawat BC 16 mm + pipa PV 10.00 200,000.00
0.00 0.00 Alat bantu (isolasi, clamp dll) 2.00 5,000.00
0.00 0.00
T. CAT PEKERJA
13,038,457.37 106,589,002.40 1,044,690,216.75
148,468,487.41 106,589,002.40 TOTAL BAHAN BOUWPLANK 1,953,200.00
TOTAL UPAH 255,057,489.81 1,044,690,216.75 BAHAN +UPAH 1,299,747,706.56
19.62% 80.38% 1,301,700,906.56
rekap #REF!
SELISIH #REF!
RE
Kabupaten : Mamasa
Provinsi : Sulawesi Barat
BANGUNAN UTAM
No NAMA BAHAN Satuan Harga KANTR RKB A RKB B PERPUS L.BHS L. IPA
( Rp) 1 2 3 4 5 6
BAHAN DASAR
1 Batu Kali m³ -
2 Batu Gunung m³ 150,500.00 68.83 62.48 62.48 45.03 - -
3 Batu Bata / Batu Merah biji 870.00 24,901.45 23,244.90 25,025.00 17,874.25 - -
4 Batako t= 6 cm biji 2,000.00 - - - - - -
5 Bahan Anti Rayap m² 16,200.00 162.00 242.00 242.00 135.00 - -
6 Kapur zk -
7 Koral Beton m³ 363,100.00 21.63 26.43 26.43 16.30 0.00 0.00
8 Kerikil Alam max 3 cm m³ 363,100.00
9 Pasir Pasang m³ 115,000.00 50.18 46.96 48.66 33.85 - -
10 Pasir Timbunan/Urug m³ 65,600.00 43.39 52.47 52.47 32.03 - -
11 Pasir Beton m³ 145,500.00 12.50 14.91 14.91 9.26 0.00 0.00
12 Paving Blok bh 3,100.00
13 Semen PC 40 kg Tonasa kg -
14 Semen PC 50 kg Tonasa kg 1,550.00 22,196.68 21,862.09 22,377.80 14,992.03 0.00 0.00
15 Semen PC 40 kg Bosowa kg -
16 Semen Warna kg 12,400.00 290.27 372.68 372.68 203.28 - -
17 Sewa Molen Beton + Operator hr -
18 Split / Kerikil Pecah 1 - 2 m³ -
19 Stelling (Bambu) btg -
20 Sirtu m³ 78,950.00
21 Tanah Timbunan m³ 72,500.00 59.04 87.12 87.12 23.76 - -
21 Alat bantu pemadatan Ls 3,000.00 49.20 72.60 72.60 19.80 - -
BAHAN BESI -
Untuk SLOOF kg VOLUME--> 424.80 468.00 468.00 333.60 0.00 0.00
1 Besi Beton 6 mm (full zigma) btg 28,500.00 37.19 40.97 40.97 29.21 - -
Besi Beton 12 mm (full zigma) btg 80,500.00 34.33 37.82 37.82 26.96 - -
2 Untuk KOLOM kg VOLUME--> 498.75 470.25 470.25 327.75 0.00 0.00
Besi Beton 6 mm (full zigma) btg 28,500.00 41.25 38.89 38.89 27.10 0.00 0.00
3 Untuk RINGBALK kg VOLUME--> 861.40 852.64 852.64 502.24 0.00 0.00
Besi Beton 6 mm (full zigma) btg 28,500.00 65.55 64.89 64.89 38.22 - -
1 Besi Beton kg 9,486.00
2 Besi Siku 50.50.5 m' 13,500.00
3 Bearing (klaker) bh 15,000.00
4 Baut 12 bh 7,500.00 145.25 179.20 179.20 113.75 - -
5 Besi Strip bh 7,500.00
6 Kawat Beton kg 12,000.00 26.77 26.86 26.86 17.45 0.00 0.00
7 Kawat Duri m 1,500.00
8 Upah Kerja dan Bahan Las ttk 1,700.00
9 Paku biasa 5 - 10 cm kg 10,000.00 102.46 126.98 125.42 77.33 - -
10 Paku 2.5 cm kg 12,000.00
11 Paku Seng kg 19,000.00 57.70 77.32 77.32 45.83 - -
12 Plat Baja 2 mm 1,2 x 2,4 m lbr 375,000.00 - - - - - -
13 Roda Putar bh 15,000.00 - 4.00 - - - -
14 Sok pipa galvanis medium 2" bh 25,000.00 - - - - - -
15 Pintu Besi m² 270,000.00 - - - - - -
BAHAN KAYU dan KACA

1 Dolken Kayu Perancah 4 m btg -
2 Jabarwood 4 mm bh 70,000.00
3 Kayu Klas I Balok m³ -
4 Kayu Klas II Balok m³ 1,800,000.00 12.71 16.85 16.45 10.12 - -
5 Kayu Klas III Balok ( Maal ) m³ 950,000.00 0.19 0.17 0.17 0.12 - -
6 Kayu Klas I Papan m³ 4,000,000.00 0.64 0.74 0.74 0.54 - -
7 Kayu Klas II Papan m³ 2,100,000.00 1.24 1.28 1.17 0.67 - -
8 Kayu Klas III Papan ( Mall ) m³ 1,000,000.00 4.10 4.02 4.02 2.63 0.00 0.00
9 Les Profil 5 cm m' 8,000.00 308.70 329.49 329.49 228.90 - -
12 Promika lbr 80,000.00 - - - - - -
13 Tripleks 4 mm lbr 65,000.00 87.05 136.39 120.79 75.49 - -
14 Tripleks 3 mm lbr -
15 Kaca Bening 3 mm m² 68,000.00 - - - - - -
16 Kaca Bening 5 mm m² 92,000.00 10.90 24.71 24.71 6.39 - -
BAHAN ATAP
1 Genteng Metal tipe 2 X 4 tebal 0,25 mm lbr 29,500.00 465.30 625.78 625.78 370.92 - -
2 Nok Genteng metal lbr 28,000.00 32.76 41.16 41.16 24.36 - -
3 Nok Seng lbr 45,000.00
4 Seng BJLS 30 6 kaki lbr 47,000.00
5 Seng Plat BJLS 30 lbr 62,000.00 4.30 - - - - -
BAHAN LANTAI dan SANITAIR

1 Keramik Polos 10 x 20 m² -
2 Keramik 20/25 putih m² 43,000.00 46.00 - - - - -
3 Tegel Keramik 30 x 30 polos putih m² 35,000.00 143.00 242.00 242.00 132.00 - -
4 Tegel Keramik 20 x 20 polos warna m² 43,000.00 21.00 - - - - -
5 Tegel Keramik 40 x 40 polos putih m² -
6 Bak Fiber 0,25 m³ bh 160,000.00 4.00 - - - - -
7 Bak Fiber 1,2 m³ bh 1,200,000.00 - - - - - -
8 Bak Cuci Kitchen zink Satu Mata bh 160,000.00 - - - - - -
9 Elbow PVC 4" bh -
10 Engsel Besi bh 6,500.00 - 16.00 - - - -
11 Floor Drain bh 15,000.00 4.00 - - - - -
12 Gorong Gorong dia 100 cm bh 90,000.00 - - - - - -
13 Kloset Jongkok bh 175,000.00 4.00 - - - - -
14 Kran Air bh 19,000.00 9.00 - - - - -
15 Pipa Galvanis 1/2" m' 20,000.00
17 Pipa Galvanis 2" m' 43,500.00 - - - - - -
18 Pipa PVC 4" - 4m btg 105,000.00 3.60 - - - - -
19 Pipa PVC 3 "-4m btg 87,000.00 3.60 - - - - -
20 Pipa PVC 2" - 4m btg -
21 Pipa PVC 1"-4m btg -
22 Pipa PVC 3/4" - 4m btg 30,000.00 3.60 - - - - -
23 Wastafel bh 200,000.00 1.00 - - - - -
24 Aksessories sanitasi dll ls -
BAHAN KUNCI dan PENGGANTUNG

1 Engsel Pintu psg 18,000.00 13.00 9.00 9.00 6.00 - -
1 Engsel Jendela psg 15,000.00 13.00 30.00 30.00 8.00 - -
2 Grendel Biasa bh 10,000.00 13.00 36.00 36.00 9.00 - -
2 Hak/Kait Angin Biasa psg 10,000.00 13.00 30.00 30.00 8.00 - -
3 Kunci Tanam 2 Putar bh 75,000.00 6.00 3.00 3.00 4.00 - -
3 Kunci Tanam Kamar Mandi bh 50,000.00 4.00 - - - - -
BAHAN CAT
1 Cat Kayu Merk Glotex atau Sejenis kg 32,000.00 56.16 68.63 65.92 38.25 - -
2 Cat Besi kg 32,000.00 - - - - - -
3 Cat Meni Kayu kg 10,000.00 28.80 35.19 33.80 19.62 - -
4 Cat Meni Besi kg 20,000.00 2.58 - - - - -
5 Cat Tembok Merk Metrolite atau Sejenis kg 9,800.00 188.81 209.61 218.49 144.85 - -
6 Cart Dasar kg - 24.48 29.91 28.73 16.67 - -
7 Dempul Kayu kg 15,000.00
8 Dempul Besi kg 15,000.00
9 Lem kg 7,000.00
10 Plamur Tembok kg 5,000.00 72.62 80.62 84.04 55.71 - -
11 Plamur Kayu kg 15,000.00 21.60 26.40 25.35 14.71 - -
12 Politur ltr 22,500.00
13 Thinner ltr 3,000.00 - - - - - -
14 Vernis ltr 25,000.00
15 Amplas lbr 2,000.00 - - - - - -
BAHAN LISTRIK
1 Kabel NYY 3 x 4 mm2 m 18,000.00 8.00 6.00 6.00 6.00 - -
2 Kabel NYM 3 x 2,5 mm2 m 12,000.00 217.00 189.00 189.00 133.00 - -
3 MCB 1P/6A, 6 KA bh 29,000.00 7.00 3.00 3.00 3.00 - -
4 MCB 1P/10A, 6 KA bh 29,000.00 5.00 1.00 1.00 1.00 - -
5 Lampu 18 W / 220 V, komplit kapasitor bh 75,000.00 9.00 18.00 18.00 8.00 - -
6 Lampu pijar 25 W , Philips + fitting bh 15,000.00 16.00 6.00 6.00 6.00 - -
7 Saklar Tunggal bh 17,000.00 5.00 - - 3.00 - -
8 Saklar Ganda bh 20,000.00 7.00 5.00 5.00 3.00 - -
9 Stop Kontak Komplit bh 19,000.00 6.00 3.00 3.00 5.00 - -
10 Konduit 20 mm m 2,000.00 173.60 151.20 151.20 106.40 - -
11 Box plastic mini pintu transparat, 8 group set 65,000.00 1.00 - - - - -
12 Box plastic mini pintu transparat 4 group set 45,000.00 1.00 1.00 1.00 1.00 - -
13 Ground Rod 5/8" x 2 m set 400,000.00 1.00 1.00 - - - -
14 Kawat BC 16 mm + pipa PVC m 20,000.00 5.00 5.00 - - - -
15 Alat Bantu set 2,500.00 83.00 66.00 65.00 50.00 - -
TANAMAN DAN UPAH MENANAM

1 Pohon Mangga tinggi 2 m phn -
2 Pohon Pelindung phn 25,000.00
DAFTAR HARGA UPAH

No Uraian Satuan Harga (Rp.)
1 Kepala Tukang Batu/Kayu/Besi/Cat oh - - - - - - -
2 Buruh Batu/Kayu/Besi/Cat 27,000.00 785.58 828.95 840.25 519.09 - -
3 Tukang oh 44,000.00 633.06 686.55 685.47 432.32 - -
4 Biaya Pemasangan Listrik unit
HARGA LS
1 Penyambungan Daya unit 3,000,000.00
2 Pembuatan Taman m² 87,500.00
3 Gebalan Rumput m² 5,000.00
4 Pek. Septictank + Rembesan unit 2,706,636.74 1.00 - - - - -
5 Beton Praktis 0,04 m3 bh 30,823.96
6 Pas. Rangka Baja Tangki Air T= 4 m Ls 542,136.40
7 Galian Sumur Bor + Accessories m' 150,000.00
8 Sumur Gali m' 50,000.00
9 Pompa Air + Accessories unit 1,500,000.00
10 Pek. Papan Tutup Sumur bh 770,599.00
11 Rangka baja /Tiang Net unit 0.00
12 Pek. Tiang bendera unit 1,049,232.00
13 Pembuatan Papan Nama Sekolah Ls 2,500,000.00
14 Pem. Bowplank/ Pengukuran
CATATAN : UNTUK MOBILEIR DIBELI LANGSUNG JADI

RENCANA ANGGARAN PELAKSANAAN PEMBANGUNAN

R. SENI BK. OSIS MUSHO KM.WC GUDG R.JAGA R.KASEK M.GURU R.POMP B.SPD P.JAGA PINTU. G
7 8 9 10 12 11 13 14 1 2 3 4
- - - 29.37 - - 17.13 - 1.77 - 3.02 3.75

- - - 14,205.00 - - 9,664.40 - - - 2,270.00 899.50
- - - - - - - - - - - -
- - - 38.80 - - 39.50 - - - - -
0.00 0.00 0.00 9.03 0.00 0.00 6.95 0.00 0.94 2.20 1.53 2.20
- - - 24.91 - - 15.01 - 0.40 - 2.88 2.39

- - - 13.54 - - 11.01 - 0.54 0.32 1.47 1.32
0.00 0.00 0.00 5.31 0.00 0.00 4.03 0.00 0.62 1.31 0.85 1.45
- - - -
0.00 0.00 0.00 11,039.75 0.00 0.00 6,661.22 0.00 403.91 569.12 1,230.59 1,409.12
- - - 111.84 - - 70.00 - - - - -
- - - 13.97 - - 14.22 - - 0.07 0.72 -

- - - 11.64 - - 11.85 - - 0.06 0.60 -
0.00 0.00 0.00 218.40 0.00 0.00 146.40 0.00 144.00 25.20 21.60 64.20
- - - 19.12 - - 12.82 - 12.61 2.21 1.89 5.62
- - - 17.65 - - 11.83 - 11.64 2.04 1.75 5.19
0.00 0.00 0.00 313.50 0.00 0.00 163.88 0.00 0.00 109.73 38.48 196.65
0.00 0.00 0.00 25.93 0.00 0.00 13.55 0.00 0.00 9.07 3.18 16.26
0.00 0.00 0.00 12.53 0.00 0.00 6.55 0.00 0.00 4.39 1.54 7.86
0.00 0.00 0.00 26.67 0.00 0.00 13.94 0.00 0.00 9.33 3.27 16.73
0.00 0.00 0.00 312.44 0.00 0.00 273.02 0.00 0.00 86.14 35.04 115.34
- - - 23.78 - - 20.78 - - 6.56 2.67 8.78
0.00 0.00 0.00 25.94 0.00 0.00 22.67 0.00 0.00 7.15 2.91 9.58
- - - -
- - - 43.75 - - 28.00 - - - 6.30 6.30
0.00 0.00 0.00 12.67 0.00 0.00 8.75 0.00 2.16 3.32 1.43 5.64
- - - 41.99 - - 32.46 - - 8.15 6.53 6.57
- - - 19.51 - - 20.04 - - 6.05 3.60 3.93

- - - - - - - - 1.25 - - -
- - - - - - - - - - - -
- - - - - - - - - - - -
- - - - - - - - - - - 10.50
- - - 4.29 - - 3.40 - - 0.31 0.66 0.39

- - - 0.12 - - 0.12 - - - - -
- - - 0.34 - - 0.35 - - - 0.18 0.10
- - - 0.60 - - 0.48 - - - - -
0.00 0.00 0.00 2.10 0.00 0.00 1.22 0.00 0.00 0.46 0.20 0.36
- - - 127.76 - - 121.80 - - - 37.17 -
- - - - - - - - - - - -
- - - 29.63 - - 21.41 - - - 7.58 -
- - - - - - - - - - - -
- - - 4.31 - - 7.43 - - - - -
- - - 157.08 - - 160.81 - - 46.57 24.75 29.54

- - - 13.16 - - 15.40 - - 11.48 16.80 9.80
- - - - - - - - - - - -
- - - 53.40 - - 7.70 - - - - -
- - - 20.00 - - 37.90 - - - - -
- - - 18.80 - - 1.60 - - - - -
- - - 4.00 - - 1.00 - - - - -
- - - - - - - - 1.00 - - -
- - - - - - 1.00 - - - - -
- - - - - - - - - - - -
- - - 6.00 - - 1.00 - - - - -
- - - - - - - - 10.00 - - -
- - - 4.00 - - 1.00 - - - - -
- - - 9.00 - - 3.00 - 1.00 - - -
- - - - - - - - - - - -
- - - 7.20 - - 2.40 - - - - -
- - - 5.40 - - 2.40 - - - - -
- - - 4.50 - - 2.40 - 3.60 - - -

- - - 2.00 - - - - - - - -
- - - 8.00 - - 7.00 - - - - -
- - - - - - 5.00 - - - - -
- - - - - - 5.00 - - - - -
- - - - - - 5.00 - - - - -
- - - 4.00 - - 4.00 - - - - -
- - - 4.00 - - 1.00 - - - - -
- - - 24.36 - - 22.68 - - - 2.73 1.42

- - - - - - - - 4.80 - - 4.20
- - - 12.49 - - 11.63 - - - 1.40 0.73
- - - - - - - - - - - -
- - - 103.33 - - 60.39 - - - 12.77 10.38
- - - 10.62 - - 9.89 - - - 1.19 0.62
- - - 39.74 - - 23.23 - - - 4.91 3.99

- - - 9.37 - - 8.72 - - - 1.05 0.55
- - - - - - - - - - - -
- - - - - - - - - - - -
- - - 4.00 - - 4.00 - - - - -
- - - 49.00 - - 84.00 - 7.00 - 21.00 -
- - - 3.00 - - 3.00 - - - - -
- - - 1.00 - - 1.00 - - - - -
- - - - - - - - - - - -
- - - 7.00 - - 8.00 - - - 2.00 -
- - - 3.00 - - 2.00 - - - 1.00 -
- - - 2.00 - - 3.00 - - - - -
- - - - - - 4.00 - 1.00 - 1.00 -
- - - 39.20 - - 67.20 - 5.60 - 16.80 -
- - - - - - - - - - - -
- - - 1.00 - - 1.00 - - - - -
- - - - - - - - - - - -
- - - - - - - - - - - -
- - - 23.00 - - 33.00 - 2.00 - 7.00 -
- - - - - - - - - - - -
- - - 373.18 - - 246.46 - 5.46 19.54 39.95 45.89
- - - 303.06 - - 202.89 - 2.84 10.93 32.71 31.51
- - - - - - - - - - - -
School Id. CODE
USB 0487
NAN PENUNJANG VOLUME BANGUNAN Konversi HARGA

PAGAR SELSR SITE BANG BANG VOL ( Rp)
5 6 7 UTAMA PENUJG TOTAL JUMLAH SAT
m³ -
35.63 4.61 4.34 285.32 53.11 338.43 m³ 50,933,925.70
3,181.50 930.00 969.50 114,915.00 8,250.50 123,165.50 biji 107,153,985.00
- - - - - - biji -
- - - 859.30 - 859.30 m² 13,920,660.00
zk -
1.77 1.74 0.00 106.77 10.39 117.15 m³ 42,538,578.19
m³ -
13.18 2.33 2.54 219.56 23.71 243.28 m³ 27,976,754.15
11.25 2.72 9.81 204.90 27.43 232.33 m³ 15,240,664.32
1.18 0.99 0.25 60.92 6.66 67.57 m³ 9,832,109.10
- - 3,825.00 - 3,825.00 3,825.00 bh 11,857,500.00
Zak -
4,588.88 1,182.22 719.38 99,129.57 10,103.21 109,232.78 2,185.00 Zak 169,310,812.15
Zak
- - - 1,420.75 - 1,420.75 - kg 17,617,250.40
- - - hr
- - - m³
- - - btg
m³
- - - 285.23 0.79 286.02 m³ 20,736,450.00
- - - 237.69 0.66 238.35 Ls 715,050.00
- - -
225.00 33.48 32.00 2,059.20 545.48 2,604.68
19.70 2.93 2.80 180.27 47.75 228.03 btg 6,498,794.99
18.18 2.71 2.59 166.41 44.08 210.49 btg 16,944,104.44
57.00 50.15 0.00 2,244.38 452.00 2,696.37
4.71 4.15 0.00 185.61 37.38 222.99 btg 6,355,100.73
2.28 2.00 0.00 89.73 18.07 107.79 btg 6,198,200.77
4.85 4.27 0.00 190.90 38.45 229.35 btg 18,462,725.69
0.00 40.73 0.00 3,654.38 277.25 3,931.63
- 3.10 - 278.11 21.10 299.21 btg 8,527,361.62
0.00 3.38 0.00 303.39 23.02 326.40 btg 26,275,518.85
- - - - - 9,232.68 kg
154.59 - 154.59 154.59 - m' 2,086,920.00
- - - bh -
- 12.96 - 689.15 25.56 714.71 bh 5,360,355.00
- - - bh -
4.23 1.87 0.48 119.37 19.12 138.49 kg 1,661,883.26
2,162.15 - 2,162.15 2,162.15 m 3,243,225.00
421.60 - 421.60 421.60 ttk 716,720.00
5.68 8.50 - 506.63 35.43 542.05 kg 5,420,547.83
kg -
- 3.76 - 297.73 17.34 315.07 kg 5,986,280.60
- - - - 1.25 1.25 lbr 468,750.00
- - - 4.00 - 4.00 bh 60,000.00
- - - - - - bh -
55.00 - - - 65.50 65.50 m² 17,685,000.00
- - -
- - -
- - - btg
- - - bh
- - - m³
- 0.91 - 63.82 2.26 66.08 m³ 118,947,638.30
- - - 0.89 - 0.89 m³ 843,600.00
- 0.12 - 3.36 0.39 3.75 m³ 14,989,920.00
- - - 5.44 - 5.44 m³ 11,422,855.50
0.66 0.38 0.00 18.10 2.06 20.16 m³ 20,156,615.63
- 21.42 - 1,446.14 58.59 1,504.73 m' 12,037,872.00
- - - lbr
- - - lbr
- - - - - - lbr
- 8.10 - 470.75 15.68 486.42 lbr 31,617,300.00
- - - lbr
- - - - - - m²
- - - 78.44 - 78.44 m² 7,216,737.60
- - -
- - -
- 28.03 - 2,405.67 128.88 2,534.55 lbr 74,769,278.10
- 10.08 - 168.00 48.16 216.16 lbr 6,052,480.00
- - - lbr
- - - lbr
- - - 4.30 - 4.30 - - 266,600.00
- - -
- - -
- - - m²
- - - 107.10 - 107.10 dos 4,605,300.00
- - - 816.90 - 816.90 dos 28,591,500.00
- - - 41.40 - 41.40 dos 1,780,200.00
- - - m²
- - - 9.00 - 9.00 bh 1,440,000.00
- - - - 1.00 1.00 bh 1,200,000.00
- - - 1.00 - 1.00 bh 160,000.00
- - - bh
- - - 16.00 - 16.00 bh 104,000.00
- - - 11.00 - 11.00 bh 165,000.00
- - - - 10.00 10.00 bh
- - - 9.00 - 9.00 bh 1,575,000.00
- - - 21.00 1.00 22.00 bh 418,000.00
- - - m'
- - - m'
- - 4.00 - 4.00 4.00 m' 174,000.00
- - - 13.20 - 13.20 btg 1,386,000.00
- - - 11.40 - 11.40 btg 991,800.00
- - - btg
- - - btg
- - 12.00 10.50 15.60 26.10 btg 783,000.00
- - - 3.00 - 3.00 bh 600,000.00
- - - ls 1,272,300.00
- - -
- - -
- - - 52.00 - 52.00 psg 936,000.00
- - - 86.00 - 86.00 psg 1,290,000.00
- - - 99.00 - 99.00 bh 990,000.00
- - - 86.00 - 86.00 psg 860,000.00
- - - 24.00 - 24.00 bh 1,800,000.00
- - - 9.00 - 9.00 bh 450,000.00
- - -
- - -
- 1.05 - 276.01 5.19 281.20 kg 8,998,423.20
33.00 - - - 42.00 42.00 kg 1,344,000.00
- 0.54 - 141.54 2.66 144.21 kg 1,442,055.00
11.24 - 1.20 2.58 12.44 15.02 kg 300,453.33
22.59 10.50 - 925.48 56.23 981.70 kg 9,620,695.08
- 0.46 - 120.31 2.26 122.57 kg -
- - - kg
- - - kg
- - - kg
8.69 4.04 - 355.95 21.63 377.58 kg 1,887,891.50
- 0.40 - 106.16 2.00 108.15 kg 1,622,311.88
- - - ltr
- - 1.10 - 1.10 1.10 ltr 3,300.00
- - - ltr
- - - - - -
- - -
- - -
- - -
- - - 34.00 - 34.00 m 612,000.00
- - - 861.00 28.00 889.00 m 10,668,000.00
- - - 22.00 - 22.00 bh 638,000.00
- - - 10.00 - 10.00 bh 290,000.00
- - - 53.00 - 53.00 bh 3,975,000.00
- - - 49.00 2.00 51.00 bh 765,000.00
- - - 13.00 1.00 14.00 bh 238,000.00
- - - 25.00 - 25.00 bh 500,000.00
- - - 21.00 2.00 23.00 bh 437,000.00
- - - 688.80 22.40 711.20 m 1,422,400.00
- - - 1.00 - 1.00 set 65,000.00
- - - 6.00 - 6.00 set 270,000.00
- - - 2.00 - 2.00 set 800,000.00
- - - 10.00 - 10.00 set 200,000.00
- - - 320.00 9.00 329.00 set 822,500.00
#REF! phn
50.00 - 50.00 50.00 phn 1,250,000.00
TOTAL HARGA KEBUTUHAN BAHAN 1,017,850,254.90
Satuan
- - - oh
185.44 36.70 28.65 3,593.51 361.63 3,955.14 3,955.14 106,788,802.40
135.48 30.95 24.33 2,943.34 268.73 3,212.08 3,212.08 oh 141,331,327.41
oh 7,462,760.00
TOTAL HARGA KEBUTUHAN UPAH 255,582,889.81
1.00 - 1.00 1.00 unit 3,000,000.00

40.00 - 40.00 40.00 m² 3,500,000.00
214.00 - 214.00 214.00 m² 1,070,000.00
- - - 1.00 - 1.00 unit 2,706,636.74
87.83 - 87.83 87.83 bh 2,707,371.15
4.00 - 4.00 4.00 Ls 2,168,545.60
- - - - m' -
10.00 - 10.00 10.00 m' 500,000.00
1.00 - 1.00 1.00 unit 1,500,000.00
10.00 - 10.00 10.00 bh 7,705,990.00
1.00 - 1.00 1.00 unit -
1.00 - 1.00 1.00 unit 1,049,232.00
1.00 - 1.00 1.00 Ls 2,500,000.00
TOTAL HARGA LS 28,407,775.50

Kawat Duri

Diunggah oleh

Informasi Dokumen

Deskripsi Asli:

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Kawat Duri

Diunggah oleh

Hak Cipta:

Format Tersedia

PROGRAM BLOCK GRANT PEMBANGUNAN

UNIT SEKOLAH BARU SMP TAHUN 2007

Rencana Anggaran Biaya (RAB)

Pekerjaan : PEKERJAAN PERSIAPAN

Rencana Anggaran Biaya (RAB)

NO. URAIAN PEKERJAAN SAT. VOL.

II PEKERJAAN TANAH / PONDASI

III PEKERJAAN BETON / DINDING

IV PEKERJAAN PINTU DAN JENDELA

V PEKERJAAN KUDA-KUDA DAN ATAP

VII PEKERJAAN PLAFOND

VIII PEKERJAAN PENGECATAN

IX PEKERJAAN INSTALASI LISTRIK

XII PEKERJAAN FURNITURE

Rencana Anggaran Biaya (RAB)

Rencana Anggaran Biaya (RAB)

NO. URAIAN PEKERJAAN SAT. VOL.

II PEKERJAAN TANAH / PONDASI

III PEKERJAAN BETON / DINDING

IV PEKERJAAN PINTU DAN JENDELA

V PEKERJAAN KUDA-KUDA DAN ATAP

VII PEKERJAAN PLAFOND

IX PEKERJAAN INSTALASI LISTRIK

Rencana Anggaran Biaya (RAB)

Rencana Anggaran Biaya (RAB)

Sub Total ( IX ) 2,310,300.00

Rencana Anggaran Biaya (RAB)

Rencana Anggaran Biaya (RAB)

Rencana Anggaran Biaya (RAB)

Rencana Anggaran Biaya (RAB)

Sub Total ( IX ) 1,601,240.00

Rencana Anggaran Biaya (RAB)

Rencana Anggaran Biaya (RAB)

Pekerjaan : POMPA DAN MENARA

Rencana Anggaran Biaya (RAB)

Rencana Anggaran Biaya (RAB)

Sub Total ( IV ) 5,046,606.60

Sub Total ( IX ) 2,452,900.00

Rencana Anggaran Biaya (RAB)

Total Jumlah 12,949,178.13

Rencana Anggaran Biaya (RAB)

Rencana Anggaran Biaya (RAB)

I Entance ( Paving Block) M2 76.5

IX Papan Nama Sekolah/ Prasasti ls 1.00 2,500,000.00 2,500,000.00

Total Jumlah 29,831,803.00

Rencana Anggaran Biaya (RAB)

No. Uraian Pekerjaan Sat. Volume Harga Satuan Jumlah Harga

Rencana Anggaran Biaya (RAB)

Sub Total ( IX ) 2,746,660.00

XI PEKERJAAN FURNITURE 0.00

Rencana Anggaran Biaya (RAB)

Sub Total ( IV ) 3,037,130.40

Sub Total ( IX ) 1,517,780.00

Rencana Anggaran Biaya (RAB)

Pekerjaan : RUANG BK, OSIS, UKS, PRAMUKA

Sub Total ( IX ) 3,528,320.00

XI PEKERJAAN FURNITUE 0.00

Rencana Anggaran Biaya (RAB)

Pekerjaan : LABORATORIUM SAINS IPA & KOMPUTER

XII PEKERJAAN FURNITUE

Rencana Anggaran Biaya (RAB)

Sub Total ( IV ) 10,888,163.25