KELAS : M4
A. DAFTAR UPAH
1 Pekerja Rp. 75,000.00 oh
2 Tukang kayu Rp. 90,000.00 oh
3 Tukang batu Rp. 90,000.00 oh
4 Tukang cat Rp. 90,000.00 oh
5 Tukang Besi/Las Rp. 90,000.00 oh
6 Kepala tukang Rp. 110,000.00 oh
7 Mandor Rp. 120,000.00 oh
8 Operator / Sopir Rp. 80,000.00 oh
9 Pembantu Operator / Pmb.Sopir Rp. 50,000.00 oh
B. BAHAN
1. Bahan Dasar
1 Pasir urug Rp. 100,000.00 m3
2 Pasir pasang Rp. 100,000.00 m3
3 Pasir beton Rp. 100,000.00 m3
4 Batu belah/Gunung Rp. 95,000.00 m3
5 Batu pecah / krikil 2-3 cm Rp. 165,000.00 m3
6 Batu split/koral 1/2 Rp. 135,000.00 m3
7 Bata merah Rp. 550.00 bh
8 Paving Blok Rp. 65,000.00 M2
9 Semen Rp. 1,340.00 kg
2. Bahan Lantai
10 Keramik Lantai Platinium (60 x 60) Cm Rp. 93,000.00 Biji
11 Keramik Lantai Asia Tile/ Anti Slip (20 x 20 ) Cm Rp. 3,000.00 Biji
12 Keramik Dinding Asia Tile (20 x 25 ) Cm Rp. 2,536.00 Biji
13 Plint Keramik Lantai Platinium (10 x 60) Cm Rp. 7,736.00 Biji
3. Bahan Kayu
14 Dolken kayu dia.8-10/400 cm Rp. 8,000.00 btg
15 Kayu papan begisting kelas III Rp. 3,500,000.00 m3
16 Kayu 5/7 kelas III Rp. 1,650,000.00 m3
17 Papan kayu kelas II Rp. 5,000,000.00 m3
18 Balok kayu kelas II Rp. 5,800,000.00 m3
19 Kayu kelas Iv Rp. 1,300,000.00 m3
20 Plywood 4 mm Rp. 61,000.00 lbr
21 Plywood 9 mm Rp. 110,000.00 Lbr
22 Pintu Plywood 6 mm + Rangka Kayu 3 Cm Rp. 700,000.00 m2
4. Bahan Besi/Alminium
23 Besi Beton U-24 Rp. 9,175.00 kg
24 Besi Jaringan kawat baja ( wiremessh) Rp. 20,000.00 kg
25 Kawat Beton Rp. 18,000.00 kg
26 Besi Baja Kontruksi/IWF Rp. 25,000.00 kg
27 Besi Canal C 125. 50.20. 3,2 Rp. kg
28 Canal C Metal Furing 2 x 3 x 2 mm Rp. M'
29 Siku Metal Furing Rp. 22,000.00 M'
30 Baja Ringan Untuk Rangka Atap 75. 35 . 2,2 Rp. 90,350.00 kg
5. Bahan Atap
47 Atap Ouduvilla ( 200 x 95 x 0,3) Cm Rp. M2
48 Bubungan Ouduvilla Rp. 50,000.00 M'
49 Genteng Metal (Multy Roof) Rp. 35,000.00 Lbr
50 Bubungan Genteng Metal Rp. Bh
51 Atap sirap asphal 3 mm Rp. 160,000.00 m2
52 Atap Seng Gelombang Rp. 43,400.00 Lbr
53 Atap Agrilik Rp. m2
54 Lapisan Sisalation/Alluminium Foil Rp. m2
6. Bahan Langit-Langit/Plafon
55 Gybsum (122 x 244 x 0,9) Cm Rp. 75,000.00 Lbr
56 Calsibortd (122 x 244 x 0,6) Cm Rp. - Lbr
57 Lambresering/Profil Alminium Rp. 60,000.00 M2
58 Kalsiplank L = 25 Cm Rp. M'
59 Lyst Plafon Kayu kls I Rp. M'
60 Lyst Gybsum 15 Cm Rp. 20,000.00 M'
61 Joint Tape Rp. Rol
62 Jointing Coumpond Rp. Kg
7. Bahan Kaca
63 Kaca temperet 12 mm clear/polos Rp. 340,000.00 m2
64 Kaca stopsol 6 mm silver green ex Asaimas Rp. 600,000.00 m2
65 Kaca anti radiasi Rp. m2
66 Kaca polos/bening 5 mm Rp. 140,000.00 m2
67 Kaca Reyben 5 mm Rp. 100,000.00 m2
68 Kaca Reyben 8 mm Rp. 150,000.00 m2
69 Glass Blok (30 x 30) Cm Rp. Bh
70 Kaca Patri 5 mm Rp. m2
71 Profil kaca Rp. m
8. Bahan Finishing/Cat
72 Cat Tembol St Mowilex Rp. 45,000.00 Kg
73 Cat Kayu Mowilex Rp. 50,000.00 Kg
74 Cat No Drop Rp. Kg
75 Plamur Kayu Rp. 55,000.00 Kg
76 Plamur Tembok/Cat Dasar Rp. 50,000.00 Kg
77 Dempul Kayu Rp. 20,000.00 Kg
78 Tenner Super Rp. 20,000.00 Lt
79 Minya Bekisting/Residu Rp. 5,000.00 Lt
80 Kuas Rp. 7,000.00 Bh
81 Amplas Rp. Lbr
82 Plester Nat Plafond Rp. Rool
9. Bahan Penggantung
83 Kunci Tanam Pintu SES Rp. 120,000.00 Bh
84 Kunci Tanam Pintu Yale Rp. 80,000.00 Bh
85 Kunci Pintu KacaTemperet Rp. 60,000.00 Bh
86 Kunci Pintu KM/WC Rp. 25,000.00 Bh
87 Engsel Pintu KacaTemperet Rp. 15,000.00 Bh
88 Engsel Pintu SES Rp. 9,000.00 Bh
89 Engsel Jendela SES Rp. 8,000.00 Bh
90 Expanyolet/Grendel Tanam Rp. 5,000.00 Bh
91 Hak Angin Rp. Bh
92 Handle/Tarikan Pintu Double Rp. 35,000.00 Psg
93 Grendel Jendela Rp. 8,000.00 Bh
2 A.4.1.1.12. Membuat 1 M3 beton mutu ‽c = 24 MPa (K-275) , slump (12 ± 2) Cm, w/c = 0,53
Bahan :
1 Semen PC kg 406.000 1,340.00
2 Pasir beton m3 0.489 100,000.00
3 Batu pecah / krikil 20-30 mm m3 0.916 120,000.00
4 Air bersih ltr 215.000 6,660.00
Tenaga Kerja :
1 Pekerja oh 1.650 750,000.00
2 Tukang batu oh 0.275 90,000.00
3 Kepala Tukang oh 0.280 110,000.00
4 Mandor oh 0.275 120,000.00
Jumlah harga satuan pekerjaan
Keuntungan + Over head
Total = jumlah + (Keuntungan + Over Head)
12 MEMBUAT 1 M3 LYSPLANG
Beton K 275 M3 1.00 3,806,785.19
Besi Beton m3 175.00 12,533.90
Bekisting M2 1.00 375,199.00
Jumlah harga satuan pekerjaan
Keuntungan + Over head
Total = jumlah + (Keuntungan + Over Head)
2 A.4.4.1.10, Memasang 1m2 dinding bata merah (5X11X 22) tebal 1/2 batu camp 1 SP : 5 PP
Bahan :
1 Bata merah bh 80.000 550.00
2 Semen Porlan Kg 9.860 1,340.00
3 Pasir pasang m3 0.045 100,000.00
4 Alat Bantu Ls - 5,000.00
Tenaga Kerja :
1 Pekerja oh 0.300 75,000.00
2 Tukang batu oh 0.100 90,000.00
3 Kepala Tukang oh 0.010 110,000.00
4 Mandor oh 0.015 120,000.00
Jumlah harga satuan pekerjaan
Keuntungan + Over head
Total = jumlah + (Keuntungan + Over Head)
A.4.4.3. HARGA SATUAN PEK. PENUTUP LANTAI DAN PENUTUP DINDING (PERMEN PU 11/PRT/M/2013)
1 A.4.4.3.35 Memasang 1 M2 Lantai Keramik (60 x 60)
Bahan :
1 Keramik (60 x 60) Biji 3.500 930,000.00
2 Semen kg 11.375 1,340.00
3 Pasir pasang m3 0.042 100,000.00
4 Bahan Pengisi Nat Keramik Kg 0.150 -
Tenaga Kerja :
1 Pekerja oh 0.700 75,000.00
2 Tukang batu oh 0.350 90,000.00
3 Kepala Tukang oh 0.035 110,000.00
4 Mandor oh 0.0035 120,000.00
Jumlah harga satuan pekerjaan
Keuntungan + Over head
Total = jumlah + (Keuntungan + Over Head) = A .
Untuk Pekerjaan Pasangan Plint (10 x 60) = 0,15x A
Rp 10,000.00
Rp 112,500.00
Rp 52,080.00
Rp 500.00
Rp 990.00
Rp 115,200.00
Rp 1,080.00
Rp 16,000.00
Rp 15,000.00
Rp 36,000.00
Rp 2,200.00
Rp 2,400.00
Rp 363,950.00
Rp 36,395.00
Rp 400,345.00
Rp 19,200.00
Rp 360.00
Rp 9,100.00
Rp 7,500.00
Rp 9,000.00
Rp 1,100.00
Rp 600.00
Rp 46,860.00
Rp 4,686.00
Rp 51,546.00
Rp 5,000.00
Rp 144,000.00
Rp 720.00
Rp 5,350.00
Rp 787,500.00
Rp 7,500.00
Rp 5,000.00
Rp 32,625.00
Rp 13,750.00
Rp 1,750.00
Rp 17,500.00
Rp 13,300.00
Rp 9,975.00
Rp 3,660.00
bersambung .... 1
JUMLAH
HARGA SATUAN
Rp 75,000.00
Rp 45,000.00
Rp 16,500.00
Rp 3,000.00
Rp 1,187,130.00
Rp 118,713.00
Rp 1,305,843.00
75,000.00
7,500.00
6,000.00
13,500.00
1,350.00
14,850.00
56,250.00
3,000.00
59,250.00
5,925.00
65,175.00
78,750.00
8,040.00
86,790.00
8,679.00
95,469.00
37,500.00
6,000.00
43,500.00
4,350.00
47,850.00
96,000.00
22,500.00
1,200.00
119,700.00
11,970.00
131,670.00
2
JUMLAH
HARGA SATUAN
10,350,000.00
63,790.00
26,765.23
90,000.00
18,000.00
220.00
7,200.00
10,555,975.23
1,055,597.52
11,611,572.75
8,708,679.56
104,500.00
7,335,000.00
52,000.00
112,500.00
67,500.00
8,250.00
9,000.00
7,688,750.00
768,875.00
8,457,625.00
109,250.00
-
43,200.00
58,500.00
35,100.00
4,290.00
4,680.00
255,020.00
25,502.00
280,522.00
464,980.00
49,785.71
93,066.67
1,431,900.00
123,750.00
24,750.00
bersambung .... 3
JUMLAH
HARGA SATUAN
3,080.00
9,960.00
2,201,272.38
220,127.24
2,421,399.62
544,040.00
48,857.14
109,866.67
1,431,900.00
1,237,500.00
24,750.00
30,800.00
33,000.00
3,460,713.81
346,071.38
3,806,785.19
60,348.75
45,000.00
2,700.00
330.00
360.00
108,738.75
10,873.88
119,612.63
98,794.50
2,700.00
4,900.00
6,300.00
770.00
480.00
113,944.50
11,394.45
1,139.45
12,533.90
204,000.00
900.00
bersambung .... 4
JUMLAH
HARGA SATUAN
4,900.00
6,300.00
770.00
480.00
217,350.00
21,735.00
2,173.50
23,908.50
140,000.00
4,500.00
500.00
36,400.00
23,400.00
2,860.00
3,120.00
210,780.00
21,078.00
231,858.00
157,500.00
4,500.00
500.00
39,000.00
23,400.00
2,860.00
3,120.00
230,880.00
23,088.00
253,968.00
140,000.00
6,000.00
2,400.00
87,000.00
38,500.00
16,000.00
49,500.00
29,700.00
3,630.00
3,960.00
376,690.00
37,669.00
414,359.00
5
JUMLAH
HARGA SATUAN
140,000.00
6,000.00
2,400.00
104,400.00
38,500.00
16,000.00
49,500.00
29,700.00
3,630.00
3,960.00
394,090.00
39,409.00
433,499.00
140,000.00
6,000.00
2,400.00
87,000.00
38,500.00
48,000.00
49,500.00
29,700.00
3,630.00
3,960.00
408,690.00
40,869.00
449,559.00
105,000.00
6,000.00
1,800.00
87,000.00
38,500.00
16,000.00
49,500.00
29,700.00
3,630.00
3,960.00
341,090.00
34,109.00
375,199.00
6
N BETON
JUMLAH
HARGA SATUAN
2,421,399.62
1,880,084.25
231,858.00
4,533,341.87
453,334.19
4,986,676.06
2,421,399.62
2,193,431.63
253,968.00
4,868,799.24
486,879.92
5,355,679.17
3,806,785.19
2,506,779.00
253,968.00
6,567,532.19
656,753.22
7,224,285.41
3,806,785.19
2,193,431.63
253,968.00
6,254,184.82
625,418.48
6,879,603.30
3,806,785.19
3,133,473.75
414,359.00
7,354,617.94
735,461.79
8,090,079.73
3,806,785.19
2,820,126.38
414,359.00
7,041,270.57
704,127.06
7,745,397.62
7
JUMLAH
HARGA SATUAN
2,421,399.62
1,817,414.78
414,359.00
4,653,173.39
465,317.34
5,118,490.73
3,806,785.19
2,506,779.00
433,499.00
6,747,063.19
674,706.32
7,421,769.51
3,806,785.19
2,506,779.00
433,499.00
6,747,063.19
674,706.32
7,421,769.51
3,806,785.19
2,193,431.63
433,499.00
6,433,715.82
643,371.58
7,077,087.40
3,806,785.19
2,193,431.63
375,199.00
6,375,415.82
637,541.58
7,012,957.40
3,806,785.19
2,193,431.63
375,199.00
6,375,415.82
637,541.58
7,012,957.40
8
JUMLAH
HARGA SATUAN
2,421,399.62
2,005,423.20
449,559.00
4,876,381.82
487,638.18
5,364,020.00
2,421,399.62
1,880,084.25
449,559.00
4,751,042.87
475,104.29
5,226,147.16
RT/M/2013)
T/M/2013)
mp 1 SP : 3 PP
38,500.00
19,255.80
4,000.00
22,500.00
9,000.00
1,100.00
1,800.00
96,155.80
9,615.58
105,771.38
atu camp 1 SP : 5 PP
44,000.00
13,212.40
4,500.00
22,500.00
9,000.00
1,100.00
1,800.00
96,112.40
9,611.24
105,723.64
9
JUMLAH
HARGA SATUAN
6,500.00
-
15,000.00
9,000.00
1,100.00
1,200.00
32,800.00
3,280.00
36,080.00
3)
10,419.84
2,300.00
22,500.00
9,000.00
1,100.00
1,800.00
47,119.84
4,711.98
51,831.82
6,946.56
2,600.00
22,500.00
9,000.00
1,100.00
1,800.00
43,946.56
4,394.66
48,341.22
15,000.00
4,500.00
1,650.00
1,800.00
22,950.00
2,295.00
25,245.00
10
JUMLAH
HARGA SATUAN
2,177.50
1,500.00
900.00
110.00
120.00
4,807.50
480.75
5,288.25
15,000.00
4,500.00
550.00
600.00
20,650.00
2,065.00
22,715.00
PU 11/PRT/M/2013)
3,255,000.00
15,242.50
4,200.00
-
52,500.00
31,500.00
3,850.00
420.00
3,362,712.50
336,271.25
3,698,983.75
554,847.56
36,000.00
13,400.00
4,500.00
-
52,500.00
31,500.00
bersambung .... 11
JUMLAH
HARGA SATUAN
3,850.00
4,200.00
145,950.00
14,595.00
160,545.00
65,936.00
12,462.00
1,800.00
-
67,500.00
40,500.00
4,950.00
5,400.00
198,548.00
19,854.80
218,402.80
14,698.40
1,527.60
300.00
-
6,750.00
8,100.00
3,850.00
600.00
35,826.00
3,582.60
39,408.60
1,650.00
15,745.00
3,500.00
52,500.00
31,500.00
3,850.00
4,200.00
112,945.00
11,294.50
124,239.50
12
JUMLAH
HARGA SATUAN
2,500,000.00
7,504.00
9,000.00
10,800.00
1,320.00
1,440.00
2,530,064.00
253,006.40
2,783,070.40
28,750.00
2,500.00
4,500.00
5,400.00
660.00
360.00
42,170.00
4,217.00
46,387.00
-
2,500.00
4,500.00
5,400.00
660.00
360.00
13,420.00
1,342.00
14,762.00
8,250.00
40,000.00
7,500.00
9,000.00
1,100.00
600.00
66,450.00
6,645.00
73,095.00
730.95
13
JUMLAH
HARGA SATUAN
270,845.00
2,000.00
7,500.00
9,000.00
1,100.00
600.00
291,045.00
29,104.50
320,149.50
NIUM
4" ex YYK/Setara
22,000.00
99,000.00
1,680.00
3,225.00
3,870.00
473.00
252.00
130,500.00
13,050.00
143,550.00
YK/Setara
85,000.00
225,000.00
7,560.00
6,375.00
7,650.00
990.00
600.00
333,175.00
33,317.50
366,492.50
YYK/Setara
94,000.00
225,000.00
7,560.00
6,375.00
7,650.00
990.00
600.00
342,175.00
34,217.50
376,392.50
14
JUMLAH
HARGA SATUAN
aimas
374,000.00
1,125.00
13,500.00
1,650.00
852.00
391,127.00
39,112.70
430,239.70
165,000.00
1,125.00
13,500.00
1,650.00
852.00
182,127.00
18,212.70
200,339.70
33,840.91
11,250.00
90,000.00
11,000.00
1,200.00
147,290.91
14,729.09
162,020.00
LA
5,024,250.00
30,000.00
35,000.00
60,000.00
1,720,958.80
3,105,265.35
324,040.00
10,299,514.15
2,153,250.00
1,374,346.88
bersambung .... 15
JUMLAH
HARGA SATUAN
27,000.00
5,000.00
120,000.00
1,352,292.98
243,030.00
5,274,919.85
3,158,100.00
1,374,346.88
27,000.00
5,000.00
120,000.00
1,682,853.48
243,030.00
6,610,330.36
1,363,725.00
1,374,346.88
27,000.00
5,000.00
120,000.00
871,477.70
162,020.00
3,923,569.57
1,004,850.00
1,374,346.88
27,000.00
5,000.00
120,000.00
871,477.70
162,020.00
3,564,694.57
16
JUMLAH
HARGA SATUAN
789,525.00
645,026.80
13,500.00
80,000.00
310,526.54
162,020.00
2,000,598.34
789,525.00
387,200.00
24,000.00
25,000.00
162,020.00
1,387,745.00
789,525.00
1,232,000.00
13,500.00
25,000.00
22,000.00
162,020.00
2,244,045.00
3,588,750.00
658,686.88
32,000.00
32,000.00
1,642,785.54
162,020.00
6,116,242.42
5,024,250.00
2,153,651.78
162,020.00
7,339,921.78
17
JUMLAH
HARGA SATUAN
3,014,550.00
846,883.13
16,000.00
16,000.00
1,101,868.35
162,020.00
5,157,321.48
1,004,850.00
451,671.00
8,000.00
8,000.00
320,543.52
162,020.00
1,955,084.52
1,004,850.00
-
312,529.93
162,020.00
1,479,399.93
2,583,900.00
-
661,121.01
162,020.00
3,407,041.01
789,525.00
233,363.35
8,000.00
8,000.00
200,339.70
162,020.00
1,401,248.05
18
JUMLAH
HARGA SATUAN
660,330.00
263,500.00
8,000.00
80,000.00
162,020.00
1,173,850.00
717,750.00
361,250.00
8,000.00
80,000.00
162,020.00
1,329,020.00
861,300.00
1,487,500.00
18,000.00
80,000.00
162,020.00
2,608,820.00
/PRT/M/2013)
-
88,000.00
88,000.00
26,250.00
31,500.00
3,850.00
2,160.00
239,760.00
23,976.00
263,736.00
66,000.00
4,500.00
bersambung .... 19
JUMLAH
HARGA SATUAN
3,750.00
4,500.00
550.00
6,000.00
85,300.00
8,530.00
93,830.00
22,000.00
750.00
3,750.00
4,500.00
550.00
360.00
31,910.00
3,191.00
35,101.00
-
750.00
4,125.00
4,950.00
605.00
660.00
11,090.00
1,109.00
12,199.00
2013)
-
200,000.00
15,000.00
9,000.00
1,100.00
1,200.00
226,300.00
22,630.00
248,930.00
20
JUMLAH
HARGA SATUAN
-
400,000.00
18,750.00
13,500.00
1,650.00
1,560.00
435,460.00
43,546.00
479,006.00
-
-
11,250.00
4,500.00
5,500.00
960.00
22,210.00
2,221.00
24,431.00
013)
750.00
45,000.00
5,500.00
600.00
51,850.00
5,185.00
57,035.00
1,125.00
-
1,650.00
600.00
3,375.00
337.50
3,712.50
21
JUMLAH
HARGA SATUAN
1,125.00
13,500.00
1,650.00
120.00
16,395.00
1,639.50
18,034.50
3,000.00
9,000.00
4,400.00
240.00
16,640.00
1,664.00
18,304.00
/PRT/M/2013)
1,600.00
400.00
-
3,000.00
3,600.00
440.00
360.00
9,400.00
940.00
10,340.00
16,200.00
5,000.00
-
1,500.00
5,670.00
693.00
300.00
29,363.00
2,936.30
32,299.30
22
JUMLAH
HARGA SATUAN
16,200.00
7,500.00
1,875.00
2,250.00
8,505.00
693.00
450.00
37,473.00
3,747.30
41,220.30
1,500.00
18,000.00
2,200.00
300.00
22,000.00
2,200.00
24,200.00
2,000.00
-
1,500.00
5,670.00
693.00
300.00
10,163.00
1,016.30
11,179.30
1,750.00
7,500.00
-
-
720.00
9,970.00
997.00
10,967.00
23
JUMLAH
HARGA SATUAN
2,000,000.000
200,000.00
75,000.00
135,000.00
16,500.00
19,200.00
2,445,700.00
244,570.00
2,690,270.00
400,000.00
48,000.00
8,040.00
1,000.00
90,000.00
130,500.00
16,500.00
7,200.00
701,240.00
70,124.00
771,364.00
250,000.00
65,000.00
30,000.00
90,000.00
117,000.00
16,500.00
7,200.00
575,700.00
57,570.00
633,270.00
95,000.00
11,400.00
7,500.00
9,000.00
1,100.00
600.00
124,600.00
12,460.00
137,060.00
24
JUMLAH
HARGA SATUAN
25,000.00
100.00
750.00
27,000.00
4,400.00
600.00
57,850.00
5,785.00
63,635.00
6,207.60
100.00
4,331.25
100.00
2,700.00
5,400.00
660.00
240.00
15,307.60
1,530.76
16,838.36
13,431.25
1,343.13
14,774.38
60,500.00
100.00
63,222.50
100.00
6,075.00
12,150.00
1,485.00
492.00
80,802.00
8,080.20
88,882.20
83,524.50
8,352.45
91,876.95
25
JUMLAH
HARGA SATUAN
210,000.00
22,500.00
900.00
233,400.00
23,340.00
256,740.00
68,250.00
4,000.00
1,250.00
3,000.00
3,600.00
880.00
480.00
81,460.00
8,146.00
89,606.00
REKAPITULASI
PERKIRAAN HARGA PEKERJAAN
INSTANSI :
:
NAMA KEGIATAN :
NAMA PAKET
KABUPATEN
LOKASI
JUMLAH HARGA
No URAIAN PEKERJAAN
PEKERJAAN
( Rp )
KEGIATAN :
PEKERJAAN :
Harga Satuan
No URAIAN PEKERJAAN Bobot Volume
Satuan Jumlah
1 2 3 4 5 6
Harga Satuan
No URAIAN PEKERJAAN Bobot Volume
Satuan Jumlah
1 2 3 4 5 6
Harga Satuan
No URAIAN PEKERJAAN Bobot Volume
Satuan Jumlah
1 2 3 4 5 6
Harga Satuan
No URAIAN PEKERJAAN Bobot Volume
Satuan Jumlah
1 2 3 4 5 6
Harga Satuan
No URAIAN PEKERJAAN Bobot Volume
Satuan Jumlah
1 2 3 4 5 6
b. Lantai 2
1 Paniel Boks Listrik/MCB - Bh Rp 78,000.00 Rp
2 Titik Listrik/Instalasi Kabel Peneran Ttk Rp 135,000.00 Rp
3 Titik Listrik/Instalasi Kabel Stop Ko Ttk Rp 65,000.00 Rp
4 Pas. Lampu Baretta Ttk Rp 35,000.00 Rp
5 Pas. Lampu TL ( 2 x 40 Watt) Ttk Rp 180,000.00 Rp
6 Pas.Saklar Ganda Ttk Rp 35,000.00 Rp
7 Pas.Saklar Tunggal Bh Rp 12,700.00 Rp
8 Pas.Stop Kontak Clipsal utk AC Bh Rp 40,000.00 Rp
9 Pas.Stop Kontak Biasa Bh Rp 145,000.00 Rp
10 Pas. Detector Kebakaran Unit Rp 36,000.00 Rp
11 Pas.Telepon outlet Bh Rp 75,000.00 Rp
12 Pas.TV outlet Bh Rp 65,000.00 Rp
3. Pekerjaan Peangkal Petir (Electro Statis)
1 Air Terminal Radius - 765 m Umit Rp Rp
2 Obstuction Lamp Bh Rp 415,000.00 Rp
3 Cable XLPE 1 x 70 mm² M' Rp 200,000.00 Rp
4 Grounding Sistem Ttk Rp 160,000.00 Rp
5 Alat Bantu & Testing Commsioning Ls Rp Rp
Rp
a Satuan
Jumlah
6
- 30 25
-
- 8 4
- 25 20
-
-
14 6 84
18 4 72
- 1000 3
- 170 1 1
- 2 2 2.5 24 240 26
- 304.3 0.25
- 170 1 0.15
- 16 14 0.3
-
14 6
- 170 1 0.2
- 170 0.6 0.8
- 1.75 1.75 0.2 26
-
- 0.4 0.3 4 5
- 3.5 1.75 0.25
- 4 1.5 0.15
a Satuan 2
Jumlah
6
- 0.4 0.2 16 6
- 0.3 0.2 18 4
- 18 10 0.12
- 3 0.6 0.07
- 0 0.2 18
-
- 80 3 18 x2
- 20 3
- 0.5 0.5 12 2
- 0.12 0.12 4 10
- 0.5 0.25 16 6
- 0.4 0.2 18 4
- 18 16 0.13
- 0.4 0.4 4 12
- 0.5 0.5 12 2
- 0.12 0.12 4 10
- 0.5 0.25 16 6
- 0.4 0.2 18 4
- 18 16 0.13
- 0.6 0.2 3 2
- 0.8 0.1 6 1
-
-
-
- 7 35 25.7
- 14 36 4.51
-
-
-
- 16 24 1
- 2 2 2
- 2 2 2
- 2 2 2
-
-
- 2 2 2
- 14 15
-
- 18 14
- 36 1.5 2 108
- 36
- 3 3 3
-
a Satuan 3
Jumlah
6
- 17 14 0.05
- 17 14
-
- 12.5 2.5 5.55
- 14+8+ 8+14 5x14 4.05
44 70 114 9.6
- 16 16 0.05
- 18 14
- 4 4 4
- 4 4 4
- 4 4 4
20 10 200
-
-
4x15 6x14
60 84
- 5 5 5
-
- 5 5 5
- 5 5 5
- 5 5 5
-
-
- 5 5 5
- 5 5 5
-
-
-
-
-
-
- 5 5 5
- 5 5 5
-
-
-
- 5 5 5
-
- 5 5 5
- 5 5 5
- 5 5 5
- 5 5 5
- 5 5 5
-
-
-
-
-
-
-
a Satuan 4
Jumlah
6
-
-
-
-
-
-
- 5 5 5
5 5 5
- 5 5 5
-
-
5 5 5
5 5 5
5 5 5
-
-
-
- 2 2 2
- 2 2 2
- 2 2 2
2 2 2
- 2 2 2
- 2 2 2
- 2 2 2
-
- 2 2 2
- 2 2 2
2 2 2
-
-
-
-
- 16 8
-
-
- 2 2 2
- 2 2 2
- 2 2 2 PEK. INSTALASI LISTRIK
- Pas. Instalasi Kabel Listrik Penerangan NYY ø2,5 mm
- Pas. Instalasi Kabel Listrik Stop Kontak NYY ø2,5 m
- Pas. Lampu TL. 2 x 40 Watt Philips (Tanam)
- Pas. Lampu SL Down Light 24 Watt Philips
- 2 2 2 Pas. Lampu SL 18 Watt Philips
- 2 2 2 Pas. Stop Kontak Panasonic
- 2 2 2 Pas. Stop Kontak Panasonic Untuk WiFi
- 2 2 2 Pas. Stop Kontak Panasonic Persiapan Jaringan AC
- 2 2 2 Pas. Saklar Tunggal Panasonic
- 2 2 2 Pas. Saklar Ganda Panasonic
-
a Satuan 5
Jumlah
6
-
-
-
-
- 150 0.5
-
-
-
-
- 0.4 0.15 75
-
-
-
-
-
-
-
-
2,400,000.00
-
-
-
2,400,000.00
0
0
84
20
6x2 + 4x3
8 x2 14x5
ALASI LISTRIK
istrik Penerangan NYY ø2,5 mm
istrik Stop Kontak NYY ø2,5 mm
0 Watt Philips (Tanam)
Light 24 Watt Philips
URAIAN PERHITUNG
NO URAIAN PEKERJAAN
PANJANG LEBAR
I. PEKERJAAN AWAL
1 Pembersihan Lokasi 22 m x 10
2 Pekerjaan Pengukuran Bowplank 48 m + 24
URAIAN PERHITUNGAN
VOLUME
LEBAR TINGGI
m 220 m3
m 72 m1
INSTANSI
NAMA PAKET
PROV/KAB
LOKASI
TAHUN ANGGARAN
ITEM PEK. NO Perkiraan Volume Pekerjaan
JENIS PEKERJAAN GALIAN TANAH BIASA / /DIRATAKAN Total Harga
SATUAN M3 % Terhadap Biaya Proyek
HARGA SATUAN
NO. KOMPONEN SATUAN PERKIRAAN KUANTITAS (Rp.)
A. TENAGA
B. BAHAN
1.
C. PERALATAN
Note
1. Satuan dapat berdasarkan atas jam operasi untuk Tenaga Kerja dan Peralatan, volume dan
atau ukuranberat untuk bahan-bahan.
2. Kuantitas satuan adalah kuantitas setiap komponen untuk menyelesaikan satu satuan
pekerjaan dari nomor mata pembayaran.
3 Biaya satuan untuk peralatan sudah termasuk bahan bakar, bahan habis dipakai dan operator.
4 Biaya satuan sudah termasuk pengeluaran untuk seluruh pajak yang berkaitan (tetapi tidak
termasuk PPN yang dibayar dari kontrak) dan biaya-biaya lainnya.
N
JUMLAH HARGA
(Rp.)
555.00
555.00
1,110.00
0.00
0.00
14,441.80
27,161.43
1,000.00
42,603.23
43,713.23
4,371.32
48,084.55
1. URAIAN ANALISA ALAT : BULLDOZER 100-150 HP
A. URAIAN PERALATAN
1. Jenis Peralatan BULLDOZER 100-150 HP
2. Tenaga Pw 155.0
3. Kapasitas Cp -
4. Alat Baru a. Umur Ekonomis A 5.0
b. Jam Kerja Dalam 1 Tahun W 2,000.0
c. Harga Alat B 1,000,000,000.00
E. LAIN - LAIN
1. Tingkat Suku Bunga i 10.00
2. Upah Operator / Sopir U1 14,285.71
3. Upah Pembantu Operator / Pmb.Sopir U2 11,428.57
4. Bahan Bakar Bensin Mb 8,000.00
5. Bahan Bakar Solar Ms 7,000.00
6. Minyak Pelumas Mp 27,500.00
7. PPN diperhitungkan pada lembar Rekapitulasi
Biaya Pekerjaan
A. URAIAN PERALATAN
1. Jenis Peralatan DUMP TRUCK 3.5 TON
2. Tenaga Pw 100.0
3. Kapasitas Cp 3.5
4. Alat Baru a. Umur Ekonomis A 5.0
b. Jam Kerja Dalam 1 Tahun W 2,000.0
c. Harga Alat B 400,000,000.00
E. LAIN - LAIN
1. Tingkat Suku Bunga i 10.00
2. Upah Operator / Sopir U1 10.00
3. Upah Pembantu Operator / Pmb.Sopir U2 14,285.71
4. Bahan Bakar Bensin Mb 8,000.00
5. Bahan Bakar Solar Ms 7,000.00
6. Minyak Pelumas Mp 27,500.00
7. PPN diperhitungkan pada lembar Rekapitulasi
Biaya Pekerjaan
A. URAIAN PERALATAN
1. Jenis Peralatan EXCAVATOR 80-140 HP
2. Tenaga Pw 133.0
3. Kapasitas Cp 0.93
4. Alat Baru a. Umur Ekonomis A 5.0
b. Jam Kerja Dalam 1 Tahun W 2,000.0
c. Harga Alat B 1,250,000,000.00
E. LAIN - LAIN
1. Tingkat Suku Bunga i 10.00
2. Upah Operator / Sopir U1 17,142.86
3. Upah Pembantu Operator / Pmb.Sopir U2 12,857.14
4. Bahan Bakar Bensin Mb 8,000.00
5. Bahan Bakar Solar Ms 7,000.00
6. Minyak Pelumas Mp 27,500.00
7. PPN diperhitungkan pada lembar Rekapitulasi
Biaya Pekerjaan
P 1
SATUAN KET.
R 100-150 HP E.04
HP
-
Tahun
Jam
Rupiah
Rupiah
Rupiah
Rupiah
Rupiah
Rupiah
Rupiah
Rupiah
Rupiah
Rupiah
Rupiah
Rupiah
% / Tahun
Rp./Jam
Rp./Jam
Liter
Liter
Liter
SATUAN KET.
Rupiah
Rupiah
Rupiah
Rupiah
Rupiah
Rupiah
Rupiah
Rupiah
Rupiah
Rupiah
Rupiah
% / Tahun
Rp./Jam
Rp./Jam
Liter
Liter
Liter
3
P
SATUAN KET.
R 80-140 HP E.10
HP 133.0
M3 0.93
Tahun 5.0
Jam 2,000.0
Rupiah 0.00
Rupiah 0.00
- 0.26380
Rupiah 0.00
Rupiah 0.00
43,750 0
Rupiah ### 0.00
% / Tahun 10.00
Rp./Jam 0.00
Rp./Jam 0.00
Liter 0.00
Liter 0.00
Liter 0.00