HARGA SATUAN BAHAN MATERIAL ALAMI

LOKASI : KECAMATAM TALIABU BARAT

INFLASI HPS BLM

NO JENIS BAHAN SATUAN HARGA (Rp.) HPS KETERANGAN
10% BULAT
1 2 3 4 5 6 7 8
I BATU
1 Batu Kali / Batu Gunung M3 375,000 37,500 412,500 0
2 Batu Karang M3 375,000 37,500 412,500 0
3 Batu Bulat 15 cm M3 375,000 37,500 412,500 0
4 Kerikil Beton Pecah/BT Pecah 2/3 Kaleng 15,000 1,500 16,500 0
5 Batu Pecah M3 780,000 78,000 858,000 0
6 Kerikil Beton Pecah/BT Pecah M3 780,000 78,000 858,000 0
7 Kerikil Beton Pecah/BT Pecah 2/3 M3 780,000 78,000 858,000 0
8 Kerikil Beton Pecah/BT Pecah 1/2 M3 780,000 78,000 858,000 0
9 Kerikil Halus M3 780,000 78,000 858,000 0
10 Kerikil Kasar M3 780,000 78,000 858,000 0
10 0
II SIRTU/PASIR/TANAH
10 Sirtu M3 150,000 15,000 165,000 0
11 Timbunan Pilihan / Pasir Urug M3 150,000 15,000 165,000 0
12 Timbunan Biasa / Tanah Urug M3 150,000 15,000 165,000 0
13 Pasir Kasar / Pasir Beton Kaleng 5,000 500 5,500 0
13 Pasir Kasar / Pasir Beton M3 260,000 26,000 286,000 0
14 Pasir Halus / Pasir Pasangan M3 260,000 26,000 286,000 0
0
III KAYU
15 Balok Kayu Klas I M3 4,000,000 400,000 4,400,000 0
16 Balok kayu Klas II M3 2,500,000 250,000 2,750,000 0
17 Papan Klas I M3 4,000,000 400,000 4,400,000 0
18 Papan Klas II M3 2,500,000 250,000 2,750,000 0
19 Dolken Kayu Galam Ø 8-10 / 4 meter Btg 10,000 1,000 11,000 0

13
 DAFTAR HARGA UPAH BAHAN DAN ALAT

Satuan Kerja 0 : Dinas Perhubungan Kabupaten Pulau Taliabu

Pekerjaan 0 : Pengadaan Lampu Penerangan Pelabuhan Penu
Lokasi Pekerjaan 0 : Desa Bapenu
Tahun Anggaran 0 : 2024

HARGA TRANPORTASI / TOTAL HARGA

NO URAIAN UPAH BAHAN DAN ALAT SATUAN KET.
BOBONG ( Rp ) BURUH ( Rp ) LOKASI ( Rp )

A UPAH
Pekerja Oh 150,000.00
Tukang kayu, Batu , Besi Oh 150,000.00
Kepala tukang kayu, Batu , Besi Oh 150,000.00
Mandor/ pengawas Oh 150,000.00
A BAHAN LOKAL / ALAM
Batu
Batu Kali / Batu Gunung M3 285,000.00 100,000.00 313,000.00
Batu Karang M3 250,000.00 100,000.00 275,000.00
Kerikil Beton Pecah/BT Pecah 2/3 Kaleng 10,000.00 2,000.00 12,000.00
Kerikil Beton Pecah/BT Pecah 2/3 M3 520,000.00 104,000.00 624,000.00
Kerikil Halus M3 520,000.00 104,000.00 624,000.00
Kerikil Kasar M3 520,000.00 104,000.00 624,000.00
Sirtu, Pasir , Tanah
Sirtu M3
Timbunan Pilihan / Pasir Urug M3 130,000.00 13,000.00 143,000.00
Timbunan Biasa / Tanah Urug M3 125,000.00 12,500.00 137,500.00
Pasir Pasng / Pasir Beton Kaleng 4,000.00 1,000.00 5,000.00
Pasir Pasng / Pasir Beton M3 208,000.00 52,000.00 260,000.00
Kayu
Balok Kayu Klas I M3 3,500,000.00 350,000.00 3,850,000.00
Balok kayu Klas II M3 1,500,000.00 700,000.00 2,700,000.00
Papan Klas I M3 3,500,000.00 350,000.00 3,850,000.00
Papan Klas II M3 1,500,000.00 150,000.00 1,650,000.00
Dolken Kayu Galam Ø 8-10 / 4 meter Btg 7,000.00 700.00 7,700.00

B BAHAN TOKO
Alkali Ltr 125,000.00
Ampelas Lbr 5,500.00
Bathup Bh 4,500,000.00
Bak cuci Stainless steel Bh 750,000.00
Bak cuci Teraso Bh 500,000.00
Bak Fiberglass Bh 375,000.00
Batako Bh 3,500.00
Baut 14 mm Set 12,000.00
Besi Beton Dia. 6 mm Batang 75,000.00
Besi Beton Dia. 8 mm Kg 91,000.00
Besi Beton Dia. 10 mm Kg 115,000.00
Besi Beton Dia. 12 mm Kg 158,000.00
Besi Beton Dia. 14 mm Kg 200,000.00
Besi Beton Dia. 6 mm Kg 28,195.49
Besi Beton Dia. 8 mm Kg 19,198.31
Besi Beton Dia. 10 mm Kg 15,540.54
Besi Beton Dia. 12 mm Kg 14,821.76
Besi Beton Dia. 14 mm Kg 13,783.60
Besi Hollow Almenium M' 8,000.00
Cat Tembok Kw 1 Kg 24,400.00
Cat Antara Kg 10,000.00
Cat Dasar Kg 26,000.00
Cat Meni Kg 24,400.00
Cat Penutup Kg 10,000.00
Cat Kayu Glotex Kg 58,500.00
Cat Tembok Dulux Kg 58,501.00
Dempul Kg 20,000.00
Dempul Jadi Kg 30,000.00
Door Holder Bh 150,000.00
Engsel Jendela 3" Bh 27,500.00
Engsel Pintu 4" Bh 35,000.00
Espagnolet Bh 85,000.00
Flincote / Meni Besi Kg 15,000.00
Floor Drain Bh 35,000.00
Genteng Metal Spandek Lbr 195,000.00
Grendel Jendela Bh 15,000.00
Gypsum Board 9mm Lbr 60,000.00
Ijuk M3 35,000.00
Kaca Bening 5 mm M2 150,000.00
Kaca Bening 8 mm M2 220,000.00
 Kaca Buram M2 275,000.00
Kait Angin Bh 40,000.00
Kawat Beton Kg 35,000.00
Kayu Kaso 5/7 (klas III) M3 1,600,000.00
Kayu Kaso 5/7 (klas III) Btg 22,400.00
Kloset Duduk / Monoblok Bh 1,850,000.00
Kloset Jongkok Porselen Bh 450,000.00
Kompon Kg 5,000.00
Kran Air Bh 45,000.00
Kuas Bh 12,000.00
Kunci Silinder Bh 115,000.00
Kunci Tanam Biasa Bh 45,000.00
Kunci Tanam 2 Slagg Bh 95,000.00
Lem Kayu Ltr 36,500.00
Llist Gypsum 10 cm M1 12,500.00
Minyak Bekisting Ltr 17,000.00
Minyak Cat Kg 17,000.00
Nok Genteng Metal Lbr 40,000.00
Nok Bubungan Zincalume T=0,25 mm Mtr 35,000.00
Paku Biasa ½" - 1" Kg 30,000.00
Paku Biasa ½" - 1" atau Sekrup Kg 30,000.00
Paku Biasa 2" - 5" Kg 30,000.00
Papan Woodplank. L.30 cm M1 43,000.00
Pintu Allumunium (WC) Bh 375,000.00
Pipa PVC tipe AW Ø ½" M1 3,000.00
Pipa PVC tipe AW Ø ¾" M1 4,500.00
Pipa PVC tipe AW Ø 2" M1 22,500.00
Pipa PVC tipe AW Ø 4" M1 62,500.00
Plamir Kg 22,500.00
Plint Keramik 10 x 20 cm Bh 2,000.00
Semen Portland Zak 100,000.00 33,000.00 133,000.00
Semen Portland Kg 2,000.00 660.00 2,660.00
Semen Warna Kg 3,000.00
Seng Gelombang BJLS 32 Lbr 88,500.00
Seng Spandek Lbr 98,500.00
Seng Plat Lbr 75,300.00
Sisalation / Alluminium Foil M2 5,000.00
Tanah Urug M3 190,000.00
Tarikan Jendela Bh 20,000.00
Tegel Keramik 20 x 20 cm M2 60,000.00
Tegel Keramik 20 x 20 cm Bh 2,400.00
Tegel Keramik 25 x 25 cm M2 70,000.00
Tegel Keramik 25 x 25 cm Bh 3,500.00
Tegel Keramik 30 x 30 cm M2 80,000.00
Tegel Keramik 30 x 30 cm Bh 7,200.00
Tegel Keramik 40 x 40 cm M2 120,000.00
Tegel Keramik 40 x 40 cm Bh 19,200.00
Tripleks 3 mm Uk. 122 x 244 cm Lbr 96,000.00
Tripleks 5 mm Uk. 122 x 244 cm Lbr 169,000.00
Tripleks 9 mm Uk. 122 x 244 cm Lbr 236,000.00
Tripleks 10 mm Uk. 122 x 244 cm Lbr 360,000.00
Tripleks 20 mm Uk. 122 x 244 cm Lbr 500,000.00
BAHAN ATAP ALMENIUM

MainTruss m' 26,250.00

- C-75-0,75 (BMT); 0,80 (TCT), Az-100 G550 Mpa
- Mill Certificate
Roof Bottom/Reng m' 8,400.00
- TS-40.0,45 (BMT); 0,5 (TCT)
- Mill Certificate
Self Drilling Screw 12-14x20 mm (Truss Screw) bj 367.50
Self Drilling Screw 10-16x16 mm (Roof Bottom Screw) bj 357.00
Dynabolt 12x120 mm ex. HILTI, RAMSET bj 4,200.00
Sekrup Galvanis 12-14x 500HGS bj 1,102.50
Sekrup Galvanis 12-14x 20HWF bj 992.25
Genteng Bithumen Onduvilla lbr 54,600.00
Nok Genteng Bithumen Onduvilla (Slim Cap) lbr 81,900.00
Nok Genteng Bithumen Onduvilla (Closure Cap) lbr 81,900.00
Lisplank Woodplank L. 30 cm lbr 7,875.00
 PEMERINTAH KABUPATEN PULAU TALIABU
DINAS PERHUBUNGAN
Jl. Kebun Janda Dusun Salenga, Kode Pos 97794

BOBONG

REKAPITULASI
Satuan Kerja : Dinas Perhubungan Kabupaten Pulau Taliabu
Pekerjaan : Pengadaan Lampu Penerangan Pelabuhan Penu
Lokasi : Desa Bapenu
Tahun Anggaran : 2024

NO URAIAN PEKERJAAN JUMLAH HARGA

1 2 3

I PEKERJAAN PERSIAPAN Rp. 12,185,000.00

II PEKERJAAN REHABILITASI KELENGKAPAN DERMAGA Rp. 168,000,000.00

I TOTAL Rp. 180,185,000.00

II PPN ( A X 11% ) Rp. 19,820,350.00
III TOTAL B + C Rp. 200,005,350.00
IV DIBULATKAN Rp. 200,000,000.00

TERBILANG : DUA RATUS JUTA RUPIAH

Bobong, 10 Juli 2023

Kepala Dinas Perhubungan
Kabupaten Pulau Taliabu

IRWAN MANSUR, SH
Pembina Utama Muda IV/c
NIP. 19711217 199403 1 006
 RENCANA ANGGARAN BIAYA ( RAB )
Satuan Kerja : Dinas Perhubungan Kabupaten Pulau Taliabu
Pekerjaan : Pengadaan Lampu Penerangan Pelabuhan Penu
Lokasi Pekerjaan : Desa Bapenu
Tahun Anggaran : 2024

Harga Satuan Jumlah Harga

No. Uraian Pekerjaan Satuan Volume
( Rp ) ( Rp )

1 PEKERJAAN PERSIAPAN
- Papan Nama Proyek Ls 1.00 685,000.00 685,000.00
- Mobilisasi Peralatan dan Bahan Ls 1.00 7,000,000.00 7,000,000.00
- Biaya Pembuatan Kontrak Ls 1.00 2,500,000.00 2,500,000.00
- Perlengkapan K3 Ls 1.00 2,000,000.00 2,000,000.00
Total 12,185,000.00
II PEKERJAAN REHABILITASI KELENGKAPAN DERMAGA
Penerangan Jembatan Bertenaga Surya Set 6 28,000,000.00 168,000,000.00

Total 168,000,000.00
Gren Total Pekerjaan Rehab Kelengkapan Dermaga 168,000,000.00
PEKERJAAN PEMBESIAN
1 Kg PEMBESIAN DENGAN BESI POLOS (SLOF-RING BALOK)
a. Bahan
1.0500 Kg Besi Beton Polos @ Rp. 13,783.60 = Rp. 14,472.78
0.0150 Kg Kawat Beton @ Rp. 35,000.00 = Rp. 525.00
Sub Jumlah (a) = Rp. 14,997.78
b. Tenaga
0.0098 Oh Pekerja @ Rp. 150,000.00 = Rp. 1,470.00
0.0098 Oh Tukang Besi @ Rp. 150,000.00 = Rp. 1,470.00
0.0010 Oh Kepala Tukang @ Rp. 150,000.00 = Rp. 150.00
0.0060 Oh Mandor @ Rp. 150,000.00 = Rp. 900.00
Sub Jumlah (b) = Rp. 3,990.00
c. Jumlah (a + b + c) 10 kg = Rp. 18,987.78
d. Jumlah (a + b + c) 1 kg Jumlah 1 kg = Rp. 18,987.78
e. Overhead dan Profit 15.0% x c = Rp. 2,848.17
f, Total Harga Satuan Pekerjaan Rp. 21,835.94

1 M² PASANG BEKISTING UNTUK BALOK

a. Bahan
0.0400 M3 Papan Kayu Kls. II @ Rp. 1,650,000.00 = Rp. 66,000.00
0.4000 Kg Paku Biasa 5" - 7" @ Rp. 30,000.00 = Rp. 12,000.00
0.2000 Ltr Minyak Bekisting @ Rp. 17,000.00 = Rp. 3,400.00
0.0180 M3 Balok Kayu Kl. II @ Rp. 1,650,000.00 = Rp. 29,700.00
0.1500 Lbr Plywood tebal 9 mm @ Rp. 236,000.00 = Rp. 35,400.00
1.0000 ls Support @ Rp. 25,000.00 = Rp. 25,000.00
Sub Jumlah (a) = Rp. 171,500.00
b. Tenaga
0.6600 Oh Pekerja @ Rp. 150,000.00 = Rp. 99,000.00
0.3300 Oh Tukang Kayu @ Rp. 150,000.00 = Rp. 49,500.00
0.0330 Oh Kepala Tukang @ Rp. 150,000.00 = Rp. 4,950.00
0.0330 Oh Mandor @ Rp. 150,000.00 = Rp. 4,950.00
Sub Jumlah (b) = Rp. 158,400.00
c. Jumlah (a + b) = Rp. 329,900.00
d. Overhead dan Profit 15.0% x c = Rp. 49,485.00
e. Total Harga Satuan Pekerjaan Rp. 379,385.00
PEKERJAAN BETON

1 M³ LANTAI KERJA BETON K 100

a. Bahan
150.000 Kg Semen Portland @ Rp. 2,660.00 = Rp. 399,000.00
0.740 M3 Pasir Beton @ Rp. 260,000.00 = Rp. 192,400.00
0.651 M3 Batu Pecah 2 - 3 cm @ Rp. 624,000.00 = Rp. 406,224.00
Sub Jumlah (a) = Rp. 997,624.00
b. Tenaga
1.200 Oh Pekerja @ Rp. 150,000.00 = Rp. 180,000.00
0.200 Oh Tukang Batu @ Rp. 150,000.00 = Rp. 30,000.00
0.020 Oh Kepala Tukang @ Rp. 150,000.00 = Rp. 3,000.00
0.060 Oh Mandor @ Rp. 150,000.00 = Rp. 9,000.00
Sub Jumlah (b) = Rp. 222,000.00
c. Jumlah (a + b) = Rp. 1,219,624.00
d. Overhead dan Profit 15.0% x c = Rp. 182,943.60
e. Total Harga Satuan Pekerjaan Rp. 1,402,567.60

1 M³ MEMBUAT BETON K - 175

a. Bahan
250.000 Kg Semen Portland @ Rp. 2,200.00 = Rp. 550,000.00
0.750 M3 Pasir Beton 0.4942857 @ Rp. 260,000.00 = Rp. 195,000.00
0.650 M3 Batu Pecah 1 - 2 cm 0.5772222 @ Rp. 624,000.00 = Rp. 405,600.00
Sub Jumlah (a) = Rp. 1,150,600.00
b. Tenaga
1.250 Oh Pekerja @ Rp. 150,000.00 = Rp. 187,500.00
0.275 Oh Tukang Batu @ Rp. 150,000.00 = Rp. 41,250.00
0.028 Oh Kepala Tukang @ Rp. 150,000.00 = Rp. 4,200.00
0.083 Oh Mandor @ Rp. 150,000.00 = Rp. 12,450.00
Sub Jumlah (b) = Rp. 245,400.00
c. Jumlah (a + b) = Rp. 1,396,000.00
d. Overhead dan Profit 15.0% x c = Rp. 209,400.00
e. Total Harga Satuan Pekerjaan Rp. 1,605,400.00

1 M³ MEMBUAT BETON K - 225

a. Bahan
371.000 Kg Semen Portland @ Rp. 2,200.00 = Rp. 816,200.00
0.499 M3 Pasir Beton 0.4942857 @ Rp. 260,000.00 = Rp. 129,628.57
0.776 M3 Batu Pecah 1 - 2 cm 0.5772222 @ Rp. 624,000.00 = Rp. 483,946.67
Sub Jumlah (a) = Rp. 1,429,775.24
b. Tenaga
1.650 Oh Pekerja @ Rp. 150,000.00 = Rp. 247,500.00
0.275 Oh Tukang Batu @ Rp. 150,000.00 = Rp. 41,250.00
0.028 Oh Kepala Tukang @ Rp. 150,000.00 = Rp. 4,200.00
0.083 Oh Mandor @ Rp. 150,000.00 = Rp. 12,450.00
Sub Jumlah (b) = Rp. 305,400.00
c. Jumlah (a + b) = Rp. 1,735,175.24
d. Overhead dan Profit 15.0% x c = Rp. 260,276.29
e. Total Harga Satuan Pekerjaan Rp. 1,995,451.52
PEKERJAAN PEMASANGAN KAYU
1 M2 PEMASANGAN LANTAI PAPAN KAYU TAMBATAN
a. Bahan
0.044 m3 Kayu Papan 20 X 5 Cm Kls 1 @ Rp. 3,850,000.00 = Rp. 167,475.00
0.100 m3 Balok 10 X 10 Cm Kelas I @ Rp. 3,850,000.00 = Rp. 385,000.00
0.150 kg Paku 10- 13 Cm @ Rp. 30,000.00 = Rp. 4,500.00
Sub Jumlah (a) = Rp. 556,975.00
b. Tenaga
0.750 OH Pekerja @ Rp. 150,000.00 = Rp. 112,500.00
0.500 OH Tukang Kayu @ Rp. 150,000.00 = Rp. 75,000.00
0.250 OH Kepala tukang @ Rp. 150,000.00 = Rp. 37,500.00
0.120 OH Mandor @ Rp. 150,000.00 = Rp. 18,000.00
Jumlah (b) = Rp. 243,000.00
c. Jumlah (a + b) = Rp. 799,975.00
d. Overhead dan Profit 15.0% x c = Rp. 119,996.25
e. Total Harga Satuan Pekerjaan Rp. 919,971.25
PEKERJAAN TANAH

1 M³ GALIAN TANAH BIASA PONDASI LAJUR

a. Bahan
- M3 @ Rp. - = Rp. -
Sub Jumlah (a) = Rp. -
b. Tenaga
0.7500 Oh Pekerja @ Rp. 150,000.00 = Rp. 112,500.00
0.0200 Oh Mandor @ Rp. 150,000.00 = Rp. 3,000.00
Jumlah (a) = Rp. 115,500.00
c. Jumlah (a + b) = Rp. 115,500.00
d. Overhead dan Profit 15.0% x c = Rp. 17,325.00
e. Total Harga Satuan Pekerjaan Rp. 132,825.00

1 M³ URUGAN KEMBALI
a. Bahan
- M3 @ Rp. - = Rp. -
Sub Jumlah (a) = Rp. -
b. Tenaga
0.4500 Oh Pekerja @ Rp. 150,000.00 = Rp. 67,500.00
0.0400 Oh Mandor @ Rp. 150,000.00 = Rp. 6,000.00
Jumlah (a) = Rp. 73,500.00
c. Jumlah (a + b) = Rp. 73,500.00
d. Overhead dan Profit 15.0% x c = Rp. 11,025.00
e. Total Harga Satuan Pekerjaan Rp. 84,525.00

1 M³ URUGAN PASIR
a. Bahan
1.1000 M3 Pasir Urug @ Rp. 143,000.00 = Rp. 157,300.00
Sub Jumlah (a) = Rp. 157,300.00
b. Tenaga
0.2000 Oh Pekerja @ Rp. 150,000.00 = Rp. 30,000.00
0.0150 Oh Mandor @ Rp. 150,000.00 = Rp. 2,250.00
Sub Jumlah (b) = Rp. 32,250.00
c. Jumlah (a + b) = Rp. 189,550.00
d. Overhead dan Profit 15.0% x c = Rp. 28,432.50
e. Total Harga Satuan Pekerjaan Rp. 217,982.50

1 M³ URUGAN TANAH
a. Bahan
1.2000 M3 Tanah Timbunan @ Rp. 137,500.00 = Rp. 165,000.00
Sub Jumlah (a) = Rp. 165,000.00
b. Tenaga
0.2000 Oh Pekerja @ Rp. 150,000.00 = Rp. 30,000.00
0.0250 Oh Mandor @ Rp. 150,000.00 = Rp. 3,750.00
Sub Jumlah (b) = Rp. 33,750.00
c. Jumlah (a + b) = Rp. 198,750.00
d. Overhead dan Profit 15.0% x c = Rp. 29,812.50
e. Total Harga Satuan Pekerjaan Rp. 228,562.50

1 M3 Penggalian Tanah Lumpur Sedalam 1 meter

Tenaga kerja
1.200 OH Pekerja @ Rp. 150,000.00 = Rp. 180,000.00
0.045 OH Mandor @ Rp. 150,000.00 = Rp. 6,750.00
Sub Jumlah (b) = Rp. 186,750.00
c. Jumlah (a + b) = Rp. 186,750.00
d. Overhead dan Profit 15.0% x c = Rp. 28,012.50
e. Total Harga Satuan Pekerjaan Rp. 214,762.50
PEKERJAAN PONDASI
1 M3 Pondasi Batu Belah Campuran 1Pc : 4PP
a. Bahan
1.200 M3 Batu Belah @ Rp. 313,000.00 = Rp. 375,600.00
100.00 Kg Semen Pc @ Rp. 2,660.00 = Rp. 266,000.00
0.520 M3 Pasir Pasangan @ Rp. 260,000.00 = Rp. 135,200.00
b. Tenaga Sub Jumlah (a) = Rp. 776,800.00
1.2000 Hr Pekerja @ Rp. 150,000.00 = Rp. 180,000.00
0.5000 Hr Tukang Batu @ Rp. 150,000.00 = Rp. 75,000.00
0.0500 Hr Kepala Tukang @ Rp. 150,000.00 = Rp. 7,500.00
0.0050 Hr Mandor @ Rp. 150,000.00 = Rp. 750.00
Sub Jumlah (b) = Rp. 263,250.00
c. Jumlah (a + b) = Rp. 1,040,050.00
d. Overhead dan Profit 15.0% x c = Rp. 156,007.50
e. Total Harga Satuan Pekerjaan Rp. 1,196,057.50

1 M3 Pas. Batu Kosong

a. Bahan
1.100 M3 Batu Belah @ 313,000.00 Rp 344,300.00
0.150 M3 Pasir Pasangan @ 260,000.00 Rp 39,000.00
b. Tenaga Sub Jumlah (a) = Rp. 383,300.00
0.1000 Hr Pekerja @ 150,000.00 Rp 15,000.00
0.0500 Hr Tukang Batu @ 150,000.00 Rp 7,500.00
0.0050 Hr Kepala Tukang @ 150,000.00 Rp 750.00
0.0050 Hr Mandor @ 150,000.00 Rp 750.00
@ Sub Jumlah (b) = Rp. 24,000.00
c. Jumlah (a + b) = Rp. 407,300.00
d. Overhead dan Profit 15.0% x c = Rp. 61,095.00
e. Total Harga Satuan Pekerjaan Rp. 468,395.00
PEKERJAAN PASANGAN DINDING
1 M2 PEMASANGAN BATU BATAKO 25x15x12
a. Bahan
25.00 Buah Batu Batako 35x15x12 @ Rp. 3,500.00 = Rp. 87,500.00
7.68 kg Semen Pc @ Rp. 2,660.00 = Rp. 20,428.80
0.080 m3 Pasir Pasangan @ Rp. 260,000.00 = Rp. 20,800.00
Sub Jumlah (a) = Rp. 128,728.80
b. Tenaga
0.150 OH Pekerja @ Rp. 150,000.00 = Rp. 22,500.00
0.200 OH Tukang batu @ Rp. 150,000.00 = Rp. 30,000.00
0.010 OH Kepala tukang @ Rp. 150,000.00 = Rp. 1,500.00
0.005 OH Mandor @ Rp. 150,000.00 = Rp. 750.00
Jumlah (b) = Rp. 54,750.00
c. Jumlah (a + b) = Rp. 183,478.80
d. Overhead dan Profit 15.0% x c = Rp. 27,521.82
e. Total Harga Satuan Pekerjaan Rp. 211,000.62

1 M2 Memasang plesteran 1 PC : 5 PP, tebal 15 mm

a. Bahan
6.000 Kg Semen Pc @ Rp. 2,660.00 = Rp. 15,960.00
0.100 M3 Pasir Pasangan @ Rp. 260,000.00 = Rp. 26,000.00
Sub Jumlah (a) = Rp. 41,960.00
a. Tenaga
0.100 OH Pekerja @ Rp. 150,000.00 = Rp. 15,000.00
0.150 OH Tukang batu @ Rp. 150,000.00 = Rp. 22,500.00
0.010 OH Kepala tukang @ Rp. 150,000.00 = Rp. 1,500.00
0.005 OH Mandor @ Rp. 150,000.00 = Rp. 750.00
Jumlah (a) = Rp. 39,750.00
c. Jumlah (a + b) = Rp. 81,710.00
d. Overhead dan Profit 15.0% x c = Rp. 12,256.50
e. Total Harga Satuan Pekerjaan Rp. 93,966.50

1 M2 Acian
a. Bahan
7.850 Kg Semen Pc @ Rp. 2,660.00 = Rp. 20,881.00
Sub Jumlah (a) = Rp. 20,881.00
a. Tenaga
0.050 OH Pekerja @ Rp. 150,000.00 = Rp. 7,500.00
0.100 OH Tukang batu @ Rp. 150,000.00 = Rp. 15,000.00
0.010 OH Kepala tukang @ Rp. 150,000.00 = Rp. 1,500.00
0.010 OH Mandor @ Rp. 150,000.00 = Rp. 1,500.00
Jumlah (a) = Rp. 22,500.00
c. Jumlah (a + b) = Rp. 43,381.00
d. Overhead dan Profit 15.0% x c = Rp. 6,507.15
e. Total Harga Satuan Pekerjaan Rp. 49,888.15
PEKERJAAN PEMASANGAN RANGAK ATAP ALMENIUM
1 M2 PEMASANGAN RANGAK ATAP ALMENIUM
a. Bahan
1.20 m' Main Truss: @ Rp. 26,250.00 = Rp. 31,500.00
- C-75-0,75 (BMT); 0,80 (TCT), Az-100 G550 Mpa
- Mill Certificate
4.10 m' Roof Bottom/Reng @ Rp. 8,400.00 = Rp. 34,440.00
- TS-40.0,45 (BMT); 0,50 (TCT)
- Mill Certificate
25.00 bj Self Drilling Screw 12-14x20 mm (Tru @ Rp. 367.50 = Rp. 9,187.50
35.00 bj Self Drilling Screw 10-16x16 mm (Ro @ Rp. 357.00 = Rp. 12,495.00
1.00 bj Dynabolt 12x120 mm ex. HILTI, RA @ Rp. 4,200.00 = Rp. 4,200.00
1.00 ls Alat Bantu @ Rp. 12,000.00 = Rp. 12,000.00
Sub Jumlah (a) = Rp. 103,822.50
b. Tenaga
0.150 OH Pekerja @ Rp. 150,000.00 = Rp. 22,500.00
0.250 OH Tukang Besi @ Rp. 150,000.00 = Rp. 37,500.00
0.120 OH Kepala Tukang @ Rp. 150,000.00 = Rp. 18,000.00
0.090 OH Mandor @ Rp. 150,000.00 = Rp. 13,500.00
Jumlah (b) = Rp. 91,500.00
c. Jumlah (a + b) = Rp. 195,322.50
d. Overhead dan Profit 15.0% x c = Rp. 29,298.38
e. Total Harga Satuan Pekerjaan Rp. 224,620.88

1 M2 PEMASANGAN ATAP SPANDEK

a. Bahan
0.650 m2 Zink Alum Kr 7 0.4 Spandek @ Rp. 98,500.00 = Rp. 64,025.00
8.000 bh Self Drilling Screw 10-16x16 mm (Ro @ Rp. 357.00 = Rp. 2,856.00
Sub Jumlah (a) = Rp. 66,881.00
b. Tenaga
0.120 OH Pekerja @ Rp. 150,000.00 = Rp. 18,000.00
0.250 OH Tukang @ Rp. 150,000.00 = Rp. 37,500.00
0.080 OH Kepala tukang @ Rp. 150,000.00 = Rp. 12,000.00
0.006 OH Mandor @ Rp. 150,000.00 = Rp. 900.00
Jumlah (b) = Rp. 68,400.00
c. Jumlah (a + b) = Rp. 135,281.00
d. Overhead dan Profit 15.0% x c = Rp. 20,292.15
e. Total Harga Satuan Pekerjaan KRS. AT Rp.
2 155,573.15

1 M1 PEMASANGAN LESPLANG
a. Bahan
1.100 m' Papan Woodplank. L.30 cm @ Rp. 43,000.00 = Rp. 47,300.00
8.000 bj Paku sekrup Kalsiboard @ Rp. 357.00 = Rp. 2,856.00
Sub Jumlah (a) = Rp. 50,156.00
b. Tenaga
0.050 OH Pekerja @ Rp. 150,000.00 = Rp. 7,500.00
0.100 OH Tukang Kayu @ Rp. 150,000.00 = Rp. 15,000.00
0.020 OH Kepala tukang @ Rp. 150,000.00 = Rp. 3,000.00
0.005 OH Mandor @ Rp. 150,000.00 = Rp. 750.00
Jumlah (b) = Rp. 26,250.00
c. Jumlah (a + b) = Rp. 76,406.00
d. Overhead dan Profit 15.0% x c = Rp. 11,460.90
e. Total Harga Satuan Pekerjaan KRS. AT Rp.
3 87,866.90

1 M1 PEMASANGAN Nok BUMBUNGAN Zincalume T=0,25 mm

a. Bahan
1.100 m' Nok Bubungan Zincalume T=0,25 mm @ Rp. 35,000.00 = Rp. 38,500.00
8.000 bj Paku sekrup Kalsiboard @ Rp. 357.00 = Rp. 2,856.00
Sub Jumlah (a) = Rp. 41,356.00
b. Tenaga
0.200 OH Pekerja @ Rp. 150,000.00 = Rp. 30,000.00
0.100 OH Tukang Kayu @ Rp. 150,000.00 = Rp. 15,000.00
0.020 OH Kepala tukang @ Rp. 150,000.00 = Rp. 3,000.00
0.005 OH Mandor @ Rp. 150,000.00 = Rp. 750.00
Jumlah (b) = Rp. 48,750.00
c. Jumlah (a + b) = Rp. 90,106.00
d. Overhead dan Profit 15.0% x c = Rp. 13,515.90
e. Total Harga Satuan Pekerjaan KRS. AT Rp.
4 103,621.90
1 M2 PEMASANGAN RANGKA BESI HOLLOW ALMENIUM PALAFON
a. Bahan
4.000 m' Rangka Plafon Besi Hollow Almenium@ Rp. 8,000.00 = Rp. 32,000.00
8.000 bj Paku sekrup Kalsiboard @ Rp. 357.00 = Rp. 2,856.00
Sub Jumlah (a) = Rp. 34,856.00
b. Tenaga
0.150 OH Pekerja @ Rp. 150,000.00 = Rp. 22,500.00
0.050 OH Tukang Kayu @ Rp. 150,000.00 = Rp. 7,500.00
0.020 OH Kepala tukang @ Rp. 150,000.00 = Rp. 3,000.00
0.005 OH Mandor @ Rp. 150,000.00 = Rp. 750.00
Jumlah (b) = Rp. 33,750.00
c. Jumlah (a + b) = Rp. 68,606.00
d. Overhead dan Profit 15.0% x c = Rp. 10,290.90
e. Total Harga Satuan Pekerjaan KRS. AT Rp.
4 78,896.90

1 M2 PEMASANGAN PLAFOND GIPSUM T: 9-11mm

a. Bahan
0.365 m' Plafoon Gibsum T: 9-11 mm @ Rp. 60,000.00 = Rp. 21,900.00
0.110 Kg Paku Biasa ½" - 1" atau Sekrup @ Rp. 30,000.00 = Rp. 3,300.00
Sub Jumlah (a) = Rp. 25,200.00
b. Tenaga
0.200 OH Pekerja @ Rp. 150,000.00 = Rp. 30,000.00
0.100 OH Tukang Kayu @ Rp. 150,000.00 = Rp. 15,000.00
0.020 OH Kepala tukang @ Rp. 150,000.00 = Rp. 3,000.00
0.005 OH Mandor @ Rp. 150,000.00 = Rp. 750.00
Jumlah (b) = Rp. 48,750.00
c. Jumlah (a + b) = Rp. 73,950.00
d. Overhead dan Profit 15.0% x c = Rp. 11,092.50
e. Total Harga Satuan Pekerjaan KRS. AT Rp.
4 85,042.50
PEKERJAAN PASANGAN KRAMIK
1 M2 PEMASANGAN KRAMIK LANTAI GRANITO 40 X 40
a. Bahan
6.00 Buah Kramik Granito 40 X 40 @ Rp. 19,200.00 = Rp. 115,200.00
30.68 kg Semen Pc @ Rp. 2,660.00 = Rp. 81,608.80
0.095 m3 Pasir Pasangan @ Rp. 260,000.00 = Rp. 24,700.00
Sub Jumlah (a) = Rp. 221,508.80
b. Tenaga
0.300 OH Pekerja @ Rp. 150,000.00 = Rp. 45,000.00
0.300 OH Tukang batu @ Rp. 150,000.00 = Rp. 45,000.00
0.010 OH Kepala tukang @ Rp. 150,000.00 = Rp. 1,500.00
0.010 OH Mandor @ Rp. 150,000.00 = Rp. 1,500.00
Jumlah (b) = Rp. 93,000.00
c. Jumlah (a + b) = Rp. 314,508.80
d. Overhead dan Profit 15.0% x c = Rp. 47,176.32
e. Total Harga Satuan Pekerjaan Rp. 361,685.12

1 M2 PEMASANGAN KRAMIK LANTAI KAMAR MANDI/WC 25 X 25

a. Bahan
16.00 Buah Kramik Lantai 25 X 25 @ Rp. 3,500.00 = Rp. 56,000.00
10.68 kg Semen Pc @ Rp. 2,660.00 = Rp. 28,408.80
0.085 m3 Pasir Pasangan @ Rp. 260,000.00 = Rp. 22,100.00
Sub Jumlah (a) = Rp. 106,508.80
b. Tenaga
0.250 OH Pekerja @ Rp. 150,000.00 = Rp. 37,500.00
0.200 OH Tukang batu @ Rp. 150,000.00 = Rp. 30,000.00
0.010 OH Kepala tukang @ Rp. 150,000.00 = Rp. 1,500.00
0.001 OH Mandor @ Rp. 150,000.00 = Rp. 150.00
Jumlah (b) = Rp. 69,150.00
c. Jumlah (a + b) = Rp. 175,658.80
d. Overhead dan Profit 15.0% x c = Rp. 26,348.82
e. Total Harga Satuan Pekerjaan Rp. 202,007.62

1 M2 PEMASANGAN KRAMIK DINDING KAMAR MANDI/WC 25 X 25

a. Bahan
16.00 Buah Kramik Lantai 25 X 25 @ Rp. 3,500.00 = Rp. 56,000.00
10.68 kg Semen Pc @ Rp. 2,660.00 = Rp. 28,408.80
0.085 m3 Pasir Pasangan @ Rp. 260,000.00 = Rp. 22,100.00
Sub Jumlah (a) = Rp. 106,508.80
b. Tenaga
0.300 OH Pekerja @ Rp. 150,000.00 = Rp. 45,000.00
0.200 OH Tukang batu @ Rp. 150,000.00 = Rp. 30,000.00
0.010 OH Kepala tukang @ Rp. 150,000.00 = Rp. 1,500.00
0.001 OH Mandor @ Rp. 150,000.00 = Rp. 150.00
Jumlah (b) = Rp. 76,650.00
c. Jumlah (a + b) = Rp. 183,158.80
d. Overhead dan Profit 15.0% x c = Rp. 27,473.82
e. Total Harga Satuan Pekerjaan Rp. 210,632.62
PEKERJAAN PENGECETAN
1 M2 PEKERJAAN PENGECETAN DINDING 1 LAPIS PLAMIR, 1 LAPIS CAT DASAR, 2 CAT PENUTUP
a. Bahan
0.100 Kg Plamir @ Rp. 22,500.00 = Rp. 2,250.00
0.100 Kg Cat Dasar @ Rp. 26,000.00 = Rp. 2,600.00
0.260 Kg Cat Tembok Dulux @ Rp. 58,501.00 = Rp. 15,210.26
Sub Jumlah (a) = Rp. 20,060.26
b. Tenaga
0.050 OH Pekerja @ Rp. 150,000.00 = Rp. 7,500.00
0.006 OH Tukang cat @ Rp. 150,000.00 = Rp. 900.00
0.001 OH Kepala Tukang @ Rp. 150,000.00 = Rp. 150.00
0.001 OH Mandor @ Rp. 150,000.00 = Rp. 150.00
Jumlah (b) = Rp. 8,700.00
c. Jumlah (a + b) = Rp. 28,760.26
d. Overhead dan Profit 15.0% x c = Rp. 4,314.04
e. Total Harga Satuan Pekerjaan ARS. PC R
1 p. 33,074.30

1 M2 PEKERJAAN PENGECETAN DINDING PLAFON TRIPELX

a. Bahan
0.120 Kg Cat dasar @ Rp. 26,000.00 = Rp. 3,120.00
0.180 Kg Cat penutup 2x ex. Metrolite @ Rp. 58,501.00 = Rp. 10,530.18
Sub Jumlah (a) = Rp. 13,650.18
b. Tenaga
0.028 OH Pekerja @ Rp. 150,000.00 = Rp. 4,200.00
0.042 OH Tukang Cat @ Rp. 150,000.00 = Rp. 6,300.00
0.004 OH Kepala tukang @ Rp. 150,000.00 = Rp. 630.00
0.003 OH Mandor @ Rp. 150,000.00 = Rp. 375.00
Jumlah (b) = Rp. 11,505.00
c. Jumlah (a + b) = Rp. 25,155.18
d. Overhead dan Profit 15.0% x c = Rp. 3,773.28
e. Total Harga Satuan Pekerjaan ARS. PC R
2 p. 28,928.46

1 M1 PENGECETAN KAYU LIS PORFIL

a. Bahan
0.012 Kg Cat dasar @ Rp. 26,000.00 = Rp. 312.00
0.025 bj Cat Kayu Glotex @ Rp. 58,500.00 = Rp. 1,462.50
Sub Jumlah (a) = Rp. 1,774.50
b. Tenaga
0.030 OH Pekerja @ Rp. 150,000.00 = Rp. 4,500.00
0.042 OH Tukang Cat @ Rp. 150,000.00 = Rp. 6,300.00
0.004 OH Kepala tukang @ Rp. 150,000.00 = Rp. 630.00
0.003 OH Mandor @ Rp. 150,000.00 = Rp. 375.00
Jumlah (b) = Rp. 11,805.00
c. Jumlah (a + b) = Rp. 13,579.50
d. Overhead dan Profit 15.0% x c = Rp. 2,036.93
e. Total Harga Satuan Pekerjaan ARS. PC R
3 p. 15,616.43
 DAFTAR ANALISA HARGA SATUAN PEKERJAAN
(PERMEN PU 11/PRT/M/2013)
DEVISI PEKERJAAN PEMASANGAN KUSEN KAYU
ANALISA BIAYA KONSTRUKSI PEKERJAAN PASANGAN KUSEN KAYU PINTU DAN JENDELA
HKS. 1 1 M3 PEMASANGAN KUSEN PINTU KAYU Kls 1
a. Bahan
1.100 m3 Kayu Balok 12/7 Cm @ Rp. 3,850,000.00 = Rp. 4,235,000.00
1.150 kg Paku 10 Cm @ Rp. 30,000.00 = Rp. 34,500.00
1.000 Ltr Lem Kayu @ Rp. 36,500.00 = Rp. 36,500.00
Sub Jumlah (a) = Rp. 4,306,000.00
b. Tenaga
0.700 OH Pekerja @ Rp. 150,000.00 = Rp. 105,000.00
2.500 OH Tukang Kayu @ Rp. 150,000.00 = Rp. 375,000.00
0.210 OH Kepala tukang @ Rp. 150,000.00 = Rp. 31,500.00
0.035 OH Mandor @ Rp. 150,000.00 = Rp. 5,250.00
Jumlah (b) = Rp. 516,750.00
c. Jumlah (a + b) = Rp. 4,822,750.00
d. Overhead dan Profit 15.0% x c = Rp. 723,412.50
e. Total Harga Satuan Pekerjaan Rp. 5,546,162.50

HKS. 2 1 M2 PEMASANGAN DAUN PINTU PANIL KAYU

a. Bahan
0.070 m3 Papan Kayu 25 x 3 cm @ Rp. 3,850,000.00 = Rp. 269,500.00
0.100 kg Paku 10 Cm @ Rp. 30,000.00 = Rp. 3,000.00
0.200 Ltr Lem Kayu @ Rp. 36,500.00 = Rp. 7,300.00
Sub Jumlah (a) = Rp. 279,800.00
b. Tenaga
0.700 OH Pekerja @ Rp. 150,000.00 = Rp. 105,000.00
2.100 OH Tukang Kayu @ Rp. 150,000.00 = Rp. 315,000.00
0.210 OH Kepala tukang @ Rp. 150,000.00 = Rp. 31,500.00
0.035 OH Mandor @ Rp. 150,000.00 = Rp. 5,250.00
Jumlah (b) = Rp. 456,750.00
c. Jumlah (a + b) = Rp. 736,550.00
d. Overhead dan Profit 15.0% x c = Rp. 110,482.50
e. Total Harga Satuan Pekerjaan Rp. 847,032.50

HKS. 3 1 M2 PEMASANGAN BINGKAI JENDELA KACA

a. Bahan
0.024 m3 Papan Kayu 25 x 3 cm @ Rp. 3,850,000.00 = Rp. 92,400.00
0.010 kg Paku 10 Cm @ Rp. 30,000.00 = Rp. 300.00
0.010 Ltr Lem Kayu @ Rp. 36,500.00 = Rp. 365.00
Sub Jumlah (a) = Rp. 93,065.00
b. Tenaga
0.700 OH Pekerja @ Rp. 150,000.00 = Rp. 105,000.00
1.100 OH Tukang Kayu @ Rp. 150,000.00 = Rp. 165,000.00
0.110 OH Kepala tukang @ Rp. 150,000.00 = Rp. 16,500.00
0.025 OH Mandor @ Rp. 150,000.00 = Rp. 3,750.00
Jumlah (b) = Rp. 290,250.00
c. Jumlah (a + b) = Rp. 383,315.00
d. Overhead dan Profit 15.0% x c = Rp. 57,497.25
e. Total Harga Satuan Pekerjaan Rp. 440,812.25
HKS. 4 1 M2 PEMASANGAN RANGKA PLAFON KAYU 5/7
a. Bahan
0.016 m3 Kayu Kaso 5/7 @ Rp. 2,700,000.00 = Rp. 44,010.00
0.250 kg Paku 7-10 Cm @ Rp. 30,000.00 = Rp. 7,500.00
Sub Jumlah (a) = Rp. 51,510.00
b. Tenaga
0.150 OH Pekerja @ Rp. 150,000.00 = Rp. 22,500.00
0.100 OH Tukang Kayu @ Rp. 150,000.00 = Rp. 15,000.00
0.030 OH Kepala tukang @ Rp. 150,000.00 = Rp. 4,500.00
0.010 OH Mandor @ Rp. 150,000.00 = Rp. 1,500.00
Jumlah (b) = Rp. 43,500.00
c. Jumlah (a + b) = Rp. 95,010.00
d. Overhead dan Profit 15.0% x c = Rp. 14,251.50
e. Total Harga Satuan Pekerjaan Rp. 109,261.50

HKS. 5 1 M2 PEMASANGAN PLAFON TRIPLEX

a. Bahan
0.450 m3 Triplex @ Rp. 96,000.00 = Rp. 43,200.00
0.250 kg Paku 3-5 Cm @ Rp. 30,000.00 = Rp. 7,500.00
Sub Jumlah (a) = Rp. 50,700.00
b. Tenaga
0.050 OH Pekerja @ Rp. 150,000.00 = Rp. 7,500.00
0.030 OH Tukang Kayu @ Rp. 150,000.00 = Rp. 4,500.00
0.003 OH Kepala tukang @ Rp. 150,000.00 = Rp. 450.00
0.003 OH Mandor @ Rp. 150,000.00 = Rp. 450.00
Jumlah (b) = Rp. 12,900.00
c. Jumlah (a + b) = Rp. 63,600.00
d. Overhead dan Profit 15.0% x c = Rp. 9,540.00
e. Total Harga Satuan Pekerjaan Rp. 73,140.00