Analisa Harga Satuan Pekerjaan

Pekerjaan : Pembangunan Rumah Dinas PUPR

Lokasi : Panajam Paser Utara ( PPU )
Tahun : 2023
SUMBER DANA : APBN

Harga Satuan (Rp)

No Jenis Pekerjaan Sat Indeks
Bahan Upah
I PEKERJAAN PERSIAPAN
6.8 A. Pembersihan Lahan (m²)
SNI 03-2835-2002 Tenaga
Pekerja Oh 0.100 36,000.00
Mandor Oh 0.050 40,000.00
Sub Total
6.1 B. Pemasangan Pagar Sementara dari Kayu tinggi 2 m (m¹)
SNI 03-2835-2002 Bahan
Dolken Kayu Ø 8-10/400 cm Btg 1.250 75,000.00
Semen Portland Kg 2.500 1,875.00
Pasir Beton M³ 0.005 525,000.00
Koral Beton M³ 0.009 635,000.00
Kayu 5/7 M³ 0.072 1,700,000.00
Paku Biasa 2"-5" Kg 0.060 7,500.00
Residu Lt 0.400 85,000.00
Tenaga
Tukang Kayu Oh 0.200 47,500.00
Pekerja Oh 0.400 36,000.00
Kepala Tukang Oh 0.020 45,000.00
Mandor Oh 0.020 40,000.00
Sub Total
6.4 C. Memasang Bouwplank (m¹)
SNI 03-2835-2002 Bahan
Kayu 5/7 M³ 0.012 1,700,000.00
Paku Biasa 2"-5" Kg 0.020 7,500.00
Kayu Papan Bengkirai 3/20 M³ 0.007 2,541,666.00
Tenaga
Tukang Kayu Oh 0.100 47,500.00
Pekerja Oh 0.100 36,000.00
Kepala Tukang Oh 0.010 45,000.00
Mandor Oh 0.005 40,000.00
 Sub Total
ALS D. Memasang Papan Nama Proyek 80x120 cm (Bh)
Bahan
Kayu Meranti Btg 0.035 3,687,000.00
Paku Biasa 2"-5" Kg 0.600 7,500.00
Seng Lembaran 90 cm M¹ 1.400 95,000.00
Cat kayu Kg 1.500 65,000.00
Semen Portland Kg 16.800 1,875.00
Pasir Beton M³ 0.027 525,000.00
Koral Beton M³ 0.041 635,000.00
Tenaga
Tukang Kayu Oh 1.000 47,500.00
Tukang Batu Oh 0.018 42,500.00
Tukang Cat Oh 1.000 42,500.00
Pekerja Oh 2.100 36,000.00
Mandor Oh 1.005 40,000.00
Sub Total
6.5 E. Membuat direksi keet & Gudang Sementara (m²)
SNI 03-2835-2002 Bahan
Dolken Kayu Ø 8-10/400 cm Btg 1.250 75,000.00
Kayu 5/7 M³ 0.180 1,700,000.00
Paku Biasa 2"-5" Kg 0.850 7,500.00
Besi Strip Kg 1.100 24,000.00
Semen Portland Kg 35.000 1,875.00
Pasir Pasang M³ 0.150 325,000.00
Pasir Beton M³ 0.100 525,000.00
Koral Beton M³ 0.150 635,000.00
Bata Merah Bh 30.000 2,200.00
Seng Plat Lbr 0.250 95,000.00
Jendela Nako Bh 2.0000 12,500.00
Kaca Polos 3 mm M² 0.080 75,000.00
Kunci Tanam Bh 0.150 75,000.00
Plywood 4 mm Lbr 0.060 150,000.00
Tenaga
Tukang Kayu Oh 2.000 47,500.00
Tukang Batu Oh 1.000 42,500.00
Pekerja Oh 2.000 36,000.00
Kepala Tukang Oh 0.800 45,000.00
Mandor Oh 0.050 40,000.00
Sub Total

II PEKERJAAN TANAH
6.1 A. Galian Tanah Biasa sedalam 1 m (m³)
SNI 03-2835-2002 Tenaga
 Pekerja Oh 0.400 36,000.00
Mandor Oh 0.040 40,000.00
Sub Total
6.9 B. Urugan Kembali (m³)
SNI 03-2835-2002 Tenaga
Pekerja Oh 0.192 36,000.00
Mandor Oh 0.019 40,000.00
Sub Total
6.11 C. Urugan Pasir Bawah Pondasi (m³)
SNI 03-2835-2002 Bahan
Pasir Urug M³ 1.200 250,000.00
Tenaga
Pekerja Oh 0.300 36,000.00
Mandor Oh 0.010 40,000.00
Sub Total

III PEKERJAAN PONDASI

6.6 D. Pasangan Pondasi Batu Kali 1 Pc: 5 Ps (m³)
SNI 03-2835-2002 Bahan
Batu Belah 15/20 cm M³ 1.100 185,000.00
Semen Portland Kg 136.000 1,875.00
Pasir Pasang M³ 0.544 325,000.00
Tenaga
Pekerja Oh 1.500 36,000.00
Tukang Batu Oh 0.600 42,500.00
Kepala Tukang Oh 0.060 45,000.00
Mandor Oh 0.075 40,000.00
Sub Total

IV PEKERJAAN DINDING
6.11 A. Pasangan Tembok ½ Bata 1Pc:4Ps (Trasraam) (m²)
SNI 03-2835-2002 Bahan
Bata Merah 5 X 11 X 22 cm Bh 70.000 2,200.00
Semen Portland Kg 11.500 1,875.00
Pasir Pasang M³ 0.043 325,000.00
Tenaga
Pekerja Oh 0.320 36,000.00
Tukang Batu Oh 0.100 42,500.00
Kepala Tukang Oh 0.010 45,000.00
Mandor Oh 0.015 40,000.00
Sub Total
6.15 B. Pasangan Tembok ½ Bata 1Pc:3Kp:10Ps (m²)
SNI 03-2835-2002 Bahan
Bata Merah 5 X 11 X 22 cm Bh 70.000 2,200.00
Semen Portland Kg 4.500 1,875.00
Pasir Pasang M³ 0.050 325,000.00
Kapur Padam M³ 0.015 45,000.00
Tenaga
Pekerja Oh 0.320 36,000.00
Tukang Batu Oh 0.100 42,500.00
Kepala Tukang Oh 0.010 45,000.00
Mandor Oh 0.015 40,000.00
Sub Total

V PEKERJAAN PLESTERAN DINDING

6.14 A. Plesteran Dinding 1Pc:3Ps (m²) tebal 20 mm
SNI 03-2835-2002 Bahan
Semen Portland Kg 10.800 1,875.00
Pasir Pasang M³ 0.026 325,000.00
Tenaga
Pekerja Oh 0.250 36,000.00
Tukang Batu Oh 0.200 42,500.00
Kepala Tukang Oh 0.020 45,000.00
Mandor Oh 0.013 40,000.00
Sub Total
6.9 B. Plesteran Dinding 1Pc:3Kp:10Ps (m²) tebal 15 mm
SNI 03-2835-2002 Bahan
Semen Portland Kg 1.840 1,875.00
Kapur Padam M³ 0.006 45,000.00
Pasir Pasang M³ 0.014 325,000.00
Tenaga
Pekerja Oh 0.200 36,000.00
Tukang Batu Oh 0.150 42,500.00
Kepala Tukang Oh 0.015 45,000.00
Mandor Oh 0.010 40,000.00
Sub Total

VI PEKERJAAN KAYU
6.1 A. Pasang Kusen Pintu dan Jendela Kayu Ulin (m³)
SNI 03-2835-2002 Bahan
Kayu ulin, balok M³ 1.100 15,000,000.00
Tenaga
Pekerja Oh 6.000 36,000.00
 Tukang Kayu Oh 20.000 47,500.00
Kepala Tukang Oh 2.000 45,000.00
Mandor Oh 0.300 40,000.00
Sub Total
6.7 B. Pasang Pintu Panel Kayu ulin (m²)
SNI 03-2835-2002 Bahan
Kayu ulin, papan M³ 0.040 18,000,000.00
Tenaga
Pekerja Oh 1.000 36,000.00
Tukang Kayu Oh 2.500 47,500.00
Kepala Tukang Oh 0.250 45,000.00
Mandor Oh 0.050 40,000.00
Sub Total
ALS C. Pasang Nook, Gording, Murplat, Nook Kayu Bengkirai (m³)
Bahan
Kayu Bengkirai, balok M³ 1.100 8,500,000.00
Tenaga
Pekerja Oh 2.000 36,000.00
Tukang Kayu Oh 8.000 47,500.00
Kepala Tukang Oh 1.200 45,000.00
Mandor Oh 0.200 40,000.00
Sub Total
6.35 D. Pasang Kaso+Reng Genteng Beton Kayu Ulin (m²)
SNI 03-2835-2002 Bahan
Kayu Ulin, balok M³ 0.014 8,500,000.00
Paku Biasa 2"-5" Kg 0.150 7,500.00
Tenaga
Pekerja Oh 0.100 36,000.00
Tukang Kayu Oh 0.100 47,500.00
Kepala Tukang Oh 0.010 45,000.00
Mandor Oh 0.005 40,000.00
Sub Total
6.53 E. Pasang Listplank, Reuter 2X (2X20) cm, kayu borneo (m³)
SNI 03-2835-2002 Bahan
Kayu Ulin,Papan M³ 0.009 10,000,000.00
Paku Biasa 2"-5" Kg 0.060 7,500.00
Tenaga
Pekerja Oh 0.100 36,000.00
Tukang Kayu Oh 0.100 47,500.00
Kepala Tukang Oh 0.010 45,000.00
Mandor Oh 0.050 40,000.00
 Sub Total
6.40 F. Pasang Rangka Langit-langit 1X1 m Kayu Ulin (m²)
SNI 03-2835-2002 Bahan
Kayu ulin, balok M³ 0.012 8,500,000.00
Paku biasa 2"-5" Kg 0.100 7,500.00
Tenaga
Pekerja Oh 0.150 36,000.00
Tukang Kayu Oh 0.250 47,500.00
Kepala Tukang Oh 0.025 45,000.00
Mandor Oh 0.075 40,000.00
Sub Total

VII PEKERJAAN BETON

6.39 A. Membuat sloof Beton Bertulang (200Kg besi+bekisting) (m³)
SNI 03-2835-2002 Bahan
Kayu Kapur M³ 0.270 2,500,000.00
Paku Biasa 2"-5" Kg 2.000 7,500.00
Minyak Bekisting Lt 0.600 45,000.00
Besi Beton polos Kg 200.000 32,000.00
Kawat Beton Kg 3.000 350,000.00
Semen Portland Kg 323.000 1,875.00
Pasir Beton M³ 0.520 525,000.00
Koral Beton M³ 0.780 635,000.00
Tenaga
Pekerja Oh 4.850 36,000.00
Tukang Batu Oh 0.350 42,500.00
Tukang Kayu Oh 1.560 47,500.00
Tukang Besi Oh 1.400 45,000.00
Kepala Tukang Oh 0.331 45,000.00
Mandor Oh 0.170 40,000.00
Sub Total
6.40 B. Membuat Kolom Beton Bertulang (300Kg besi+bekisting) (m³)
SNI 03-2835-2002 Bahan
Kayu Kapur M³ 0.400 2,500,000.00
Paku Biasa 2"-5" Kg 4.000 7,500.00
Minyak Bekisting Lt 2.000 45,000.00
Besi Beton polos Kg 300.000 32,000.00
Kawat Beton Kg 4.500 350,000.00
Semen Portland Kg 323.000 1,875.00
Pasir Beton M³ 0.520 525,000.00
Koral Beton M³ 0.780 635,000.00
 Kayu Borneo Balok M³ 0.150 8,500,000.00
Plywood 9 mm Lbr 3.500 115,000.00
Dolken Kayu Ø 8-10/400 cm Btg 20.000 75,000.00
Tenaga
Pekerja Oh 7.300 36,000.00
Tukang Batu Oh 0.350 42,500.00
Tukang Kayu Oh 3.300 47,500.00
Tukang Besi Oh 2.100 45,000.00
Kepala Tukang Oh 0.570 45,000.00
Mandor Oh 0.250 40,000.00
Sub Total
6.46 C. Membuat Ring Balok Beton Bertulang (10X15cm) (m³)
SNI 03-2835-2002 Bahan
Kayu Kapur M³ 0.003 3,000,000.00
Paku Biasa 2"-5" Kg 0.020 7,500.00
Besi Beton polos Kg 3.600 350,000.00
Kawat Beton Kg 0.050 350,000.00
Semen Portland Kg 5.500 1,875.00
Pasir Beton M³ 0.009 525,000.00
Koral Beton M³ 0.015 635,000.00
Tenaga
Pekerja Oh 0.100 36,000.00
Tukang Batu Oh 0.033 42,500.00
Tukang Kayu Oh 0.033 47,500.00
Tukang Besi Oh 0.033 45,000.00
Kepala Tukang Oh 0.010 45,000.00
Mandor Oh 0.005 40,000.00
Sub Total
6.46 D. Membuat Kuda-Kuda Beton Bertulang (10X15cm) (m³)
SNI 03-2835-2002 Bahan
Kayu Kapur M³ 0.003 3,000,000.00
Paku Biasa 2"-5" Kg 0.020 7,500.00
Besi Beton polos Lt 3.600 350,000.00
Kawat Beton Kg 0.050 350,000.00
Semen Portland Kg 5.500 1,875.00
Pasir Beton Kg 0.009 525,000.00
Koral Beton M³ 0.015 635,000.00
Tenaga
Pekerja Oh 0.100 36,000.00
Tukang Batu Oh 0.033 42,500.00
Tukang Kayu Oh 0.033 47,500.00
 Tukang Besi Oh 0.033 45,000.00
Kepala Tukang Oh 0.010 45,000.00
Mandor Oh 0.005 40,000.00
Sub Total
6.5 E. Membuat Plat Beton 1Pc:2Ps:3Kr (m³)
SNI 03-2835-2002 Bahan
Semen Portland Kg 232.000 1,875.00
Pasir Beton M³ 0.520 525,000.00
Koral Beton M³ 0.780 635,000.00
Tenaga
Pekerja Oh 1.650 36,000.00
Tukang Batu Oh 0.250 42,500.00
Kepala Tukang Oh 0.025 45,000.00
Mandor Oh 0.080 40,000.00
Sub Total
6.25 F. Pembesian Besi Polos dan Ulir plat beton(Kg)
SNI 03-2835-2002 Bahan
Besi Beton (Polos/Ulir) Kg 1.050 32,000.00
Kawat Beton Kg 0.015 350,000.00
Tenaga
Pekerja Oh 0.007 36,000.00
Tukang Besi Oh 0.007 45,000.00
Kepala Tukang Oh 0.001 45,000.00
Mandor Oh 0.000 40,000.00
Sub Total
6.32 G. Pasang Bekisting untuk Plat Beton (m²)
SNI 03-2835-2002 Bahan
Kayu Kapur M³ 0.040 2,500,000.00
Paku Biasa 2"-5" Kg 0.400 7,500.00
Minyak Bekisting Lt 0.200 45,000.00
Balok Kayu Ulin M³ 0.015 8,500,000.00
Plywood tebal 9 mm Lbr 0.350 115,000.00
Dolken Kayu galam Ø 8-10/4 m Btg 6.000 75,000.00
Tenaga
Pekerja Oh 0.320 36,000.00
Tukang kayu Oh 0.330 47,500.00
Kepala Tukang Oh 0.033 45,000.00
Mandor Oh 0.006 40,000.00
Sub Total

VIII PEKERJAAN PENUTUP ATAP

 6.4 A. Pasang Genteng Bubung Palentong (m¹)
SNI 03-2835-2002 Bahan
Genteng Bubung Palentong Bh 5.000 9,500.00
Semen Portland Kg 8.000 1,875.00
Pasir Pasang M3 0.032 325,000.00
Tenaga
Pekerja Oh 0.400 36,000.00
Tukang Kayu Oh 0.200 47,500.00
Kepala Tukang Oh 0.020 45,000.00
Mandor Oh 0.002 40,000.00
Sub Total
6.30 B. Pasang Atap Genteng Beton (m²)
SNI 03-2835-2002 Bahan
Genteng Beton Bh 11.000 7,500.00
Paku Biasa 2" - 5" Kg 0.030 7,500.00
Tenaga
Pekerja Oh 0.200 36,000.00
Tukang Kayu Oh 0.100 47,500.00
Kepala Tukang Oh 0.010 45,000.00
Mandor Oh 0.010 40,000.00
Sub Total

IX PEKERJAAN PLAFON
6.19 A. Pasang List Langit-langit Kayu Profil (m¹)
SNI 03-2835-2002 Bahan
Kayu Profil M¹ 1.100 15,000.00
Paku plafon Kg 0.010 65,000.00
Tenaga
Pekerja Oh 0.050 36,000.00
Tukang Kayu Oh 0.050 47,500.00
Kepala Tukang Oh 0.005 45,000.00
Mandor Oh 0.003 40,000.00
Sub Total
6.1 B. Langit-langit Asbes (m²)
SNI 03-2835-2002 Bahan
Pelat Asbes tebal 6mm M² 1.100 55,000.00
Paku plafon Kg 0.010 65,000.00
Tenaga
Pekerja Oh 0.030 36,000.00
Tukang Kayu Oh 0.070 47,500.00
Kepala Tukang Oh 0.007 45,000.00
 Mandor Oh 0.002 40,000.00
Sub Total

X PEKERJAAN PENUTUP LANTAI DAN DINDING

Pek Tanah 6.11 A. Pekerjaan Urug Pasir Bawah Lantai (m³)
SNI 03-2835-2002 Bahan
Pasir Urug M³ 1.200 250,000.00
Tenaga
Pekerja Oh 0.300 36,000.00
Tukang Gali Oh 0.000 42,500.00
Kepala Tukang Oh 0.000 45,000.00
Mandor Oh 0.010 40,000.00
Sub Total
6.47 B. Pasang Lantai Keramik 33X33 cm (m²)
SNI 03-2835-2002 Bahan
Ubin Keramik 33X33 cm Bh 10.000 16,611.11
Semen Portland Kg 11.380 1,875.00
Pasir Pasang M³ 0.042 325,000.00
Semen Warna Kg 1.500 23,000.00
Tenaga
Pekerja Oh 0.620 36,000.00
Tukang Batu Oh 0.350 42,500.00
Kepala Tukang Oh 0.035 45,000.00
Mandor Oh 0.030 40,000.00
Sub Total
6.42 C. Pasang Lantai Keramik 10X20 cm (m²)
SNI 03-2835-2002 Bahan
Ubin Keramik Artistik 10X20 cm Bh 50.000 14,277.78
Semen Portland Kg 11.380 1,875.00
Pasir Pasang M³ 0.042 325,000.00
Semen Warna Kg 1.500 23,000.00
Tenaga
Pekerja Oh 0.620 36,000.00
Tukang Batu Oh 0.350 42,500.00
Kepala Tukang Oh 0.035 45,000.00
Mandor Oh 0.030 40,000.00
Sub Total
6.3 D. Pasang Lantai Ubin Pc Abu-Abu 20X20 cm (m²)
SNI 03-2835-2002 Bahan
Ubin Abu-Abu 20X20 cm Bh 26.500 5,888.89
Semen Portland Kg 10.400 1,875.00
 Pasir Pasang M³ 0.014 325,000.00
Tenaga
Pekerja Oh 0.270 36,000.00
Tukang Batu Oh 0.130 42,500.00
Kepala Tukang Oh 0.013 45,000.00
Mandor Oh 0.014 40,000.00
Sub Total
6.17 E. Pasang plint ubin pc abu-abu ukuran 10x30 cm (m²)
SNI 03-2835-2002 Bahan
Plint Ubin 10x30 cm Bh 3.530 6,900.00
Semen Portland Kg 1.560 1,875.00
Pasir Pasang M³ 0.003 325,000.00
Tenaga
Pekerja Oh 0.060 36,000.00
Tukang Batu Oh 0.030 42,500.00
Kepala Tukang Oh 0.003 45,000.00
Mandor Oh 0.003 40,000.00
Sub Total

XI PEKERJAAN KUNCI DAN KACA

6.2 A. Pasang Kunci Tanam Biasa (Bh)
SNI 03-2835-2002 Bahan
Kunci Tanam Biasa Bh 1.000 75,000.00
Tenaga
Pekerja Oh 0.010 36,000.00
Tukang Kayu Oh 0.500 47,500.00
Kepala Tukang Oh 0.010 45,000.00
Mandor Oh 0.005 40,000.00
Sub Total
6.5 B. Pasang Engsel pintu (Bh)
SNI 03-2835-2002 Bahan
Engsel Pintu Bh 1.000 22,000.00
Tenaga
Pekerja Oh 0.005 36,000.00
Tukang Kayu Oh 0.500 47,500.00
Kepala Tukang Oh 0.005 45,000.00
Mandor Oh 0.000 40,000.00
Sub Total
6.6 C. Pasang Engsel Jendela Kupu-kupu (Bh)
SNI 03-2835-2002 Bahan
Engsel Jendela Bh 1.000 22,000.00
 Tenaga
Pekerja Oh 0.010 36,000.00
Tukang Kayu Oh 0.100 47,500.00
Kepala Tukang Oh 0.010 45,000.00
Mandor Oh 0.001 40,000.00
Sub Total
6.12 D. Pasang Pegangan Pintu/Door holder (Bh)
SNI 03-2835-2002 Bahan
Door holder Bh 1.000 35,000.00
Tenaga
Pekerja Oh 0.050 36,000.00
Tukang Kayu Oh 0.500 47,500.00
Kepala Tukang Oh 0.050 45,000.00
Mandor Oh 0.003 40,000.00
Sub Total
6.16 E. Pasang Kaca tebal 3 mm (m²)
SNI 03-2835-2002 Bahan
Kaca tebal 3 mm M² 1.100 75,000.00
Tenaga
Pekerja Oh 0.015 36,000.00
Tukang Kayu Oh 0.150 47,500.00
Kepala Tukang Oh 0.015 45,000.00
Mandor Oh 0.001 40,000.00
Sub Total
6.23 F. Pasang Kaca wireglass tebal 5 mm (m²)
SNI 03-2835-2002 Bahan
Kaca Wireglass 5 mm M² 1.100 190,000.00
Tenaga
Pekerja Oh 0.015 36,000.00
Tukang Kayu Oh 0.150 47,500.00
Kepala Tukang Oh 0.015 45,000.00
Mandor Oh 0.001 40,000.00
Sub Total

XII PEKERJAAN PENGECATAN

ALS A. Pengecatan Kayu (m²)
Bahan
Cat Meni Kg 0.200 58,000.00
Kertas Gosok Lbr 0.400 23,000.00
Plamir Kg 0.150 38,000.00
Cat dasar Kg 0.170 45,000.00
 Cat penutup 2 kali Kg 0.260 65,000.00
Minyak Cat Ltr 0.150 35,000.00
Kuas 3" Bh 0.050 17,000.00
Tenaga
Pekerja Oh 0.070 36,000.00
Tukang Cat Oh 0.009 42,500.00
Kepala Tukang Oh 0.006 45,000.00
Mandor Oh 0.003 40,000.00
Sub Total
ALS B. Pengecatan Tembok Baru (m²)
Bahan
Plamir Kg 0.100 17,500.00
Kertas gosok LBR 1.000 23,000.00
Cat Dasar Kg 0.100 75,000.00
Cat Penutup 2x Kg 0.260 95,000.00
Tenaga
Pekerja Oh 0.020 36,000.00
Tukang Cat Oh 0.063 42,500.00
Kepala Tukang Oh 0.006 45,000.00
Mandor Oh 0.003 40,000.00
Sub Total

XIII PEKERJAAN INSTALASI LISTRIK

ALS A. Penyambungan Listrik PLN 2400 watt (LS)
Penyambungan PLN LS 1.000 2,000,000.00
ALS B. Pemasangan Lampu SL 25 Watt (Bh)
Lampu SL 25 Watt Bh 1.000 30,000.00
ALS C. Pemasangan Sekering Group (Bh)
Sekering Group Bh 1.000 17,500.00
ALS D. Pemasangan Stop Kontak (Bh)
Stop kontak Bh 1.000 12,500.00
ALS E. Pemasangan Sakelar Tunggal (Bh)
Sakelar Tunggal Bh 1.000 17,500.00
ALS F. Pemasangan Sakelar Ganda (Bh)
Sakelar Ganda Bh 1.000 12,500.00

XIV PEKERJAAN SANITASI

6.2 A. Memasang Kloset Jongkok Porselen (Bh)
SNI 03-2835-2002 Bahan
Kloset Jongkok Porselen Bh 1.000 490,000.00
Semen Portland Kg 6.000 1,875.00
 Pasir Pasang M3 0.010 325,000.00
Tenaga
Pekerja Oh 1.000 36,000.00
Tukang Batu Oh 1.500 42,500.00
Kepala Tukang Oh 1.500 45,000.00
Mandor Oh 0.160 40,000.00
Sub Total
6.8 B. Memasang Bak Mandi Bata Bata, Vol 0.3 M³ (Bh)
SNI 03-2835-2002 Bahan
Batu Bata Bh 250.000 2,200.00
Semen Portland Kg 120.000 1,875.00
Pasir Pasang M3 0.300 325,000.00
Porselen (11x11) Cm Bh 360.000 22,500.00
Semen Nat Kg 6.000 15,500.00
Tenaga
Pekerja Oh 6.000 36,000.00
Tukang Batu Oh 3.000 42,500.00
Kepala Tukang Oh 0.300 45,000.00
Mandor Oh 0.300 40,000.00
Sub Total
6.35 C. Memasang Kran Air Ø ½" atau ¾" (Bh)
SNI 03-2835-2002 Bahan
Kran Air bh 1.000 45,000.00
Sealm Tape Bh 0.500 7,500.00
Tenaga
Pekerja Oh 0.010 36,000.00
Tukang Batu Oh 0.100 42,500.00
Kepala Tukang Oh 0.010 45,000.00
Mandor Oh 0.005 40,000.00
Sub Total
6.27 D. Memasang pipa PVC tipe AW Ø 1" (m¹)
SNI 03-2835-2002 Bahan
Pipa PVC m¹ 1.200 29,062.00
Perlengkapan 35 % harga pipa 0.350 34,874.40
Tenaga
Pekerja Oh 0.081 36,000.00
Tukang Batu Oh 0.135 42,500.00
Kepala Tukang Oh 0.014 45,000.00
Mandor Oh 0.004 40,000.00
Sub Total
6.32 E. Memasang pipa PVC tipe AW Ø 4" (m¹)
SNI 03-2835-2002 Bahan
Pipa PVC m¹ 1.200 46,250.00
Perlengkapan 35 % harga pipa 0.350 55,500.00
Tenaga
Pekerja Oh 0.081 36,000.00
Tukang Batu Oh 0.135 42,500.00
Kepala Tukang Oh 0.014 45,000.00
Mandor Oh 0.004 40,000.00
Sub Total
6.17 F. Memasang Bak kontrol Pas Batu Bata 45X45 cm (Bh)
SNI 03-2835-2002 Bahan
Batu Bata M3 0.250 2,200.00
Semen Portland Kg 77.000 1,875.00
Pasir Pasang M3 0.130 325,000.00
Batu Kerikil M3
0.020 525,000.00
Besi Beton Kg 2.600 320,000.00
Pasir Beton M3 0.090 525,000.00
Tenaga
Pekerja Oh 1.420 36,000.00
Tukang Batu Oh 0.473 42,500.00
Kepala Tukang Oh 0.047 45,000.00
Mandor Oh 0.071 40,000.00
Sub Total
Total Harga Satuan
(Rp)

3,600.00
2,000.00
5,600.00

93,750.00
4,687.50
2,625.00
5,715.00
122,400.00
450.00
34,000.00

9,500.00
14,400.00
900.00
800.00
289,227.50

20,400.00
150.00
17,791.66

4,750.00
3,600.00
450.00
200.00
 47,341.66

129,045.00
4,500.00
133,000.00
97,500.00
31,500.00
14,175.00
26,035.00

47,500.00
765.00
42,500.00
75,600.00
40,200.00
642,320.00

93,750.00
306,000.00
6,375.00
26,400.00
65,625.00
48,750.00
52,500.00
95,250.00
66,000.00
23,750.00
25,000.00
6,000.00
11,250.00
9,000.00

95,000.00
42,500.00
72,000.00
36,000.00
2,000.00
1,083,150.00
 14,400.00
1,600.00
16,000.00

6,912.00
760.00
7,672.00

300,000.00

10,800.00
400.00
311,200.00

203,500.00
255,000.00
176,800.00

54,000.00
25,500.00
2,700.00
3,000.00
720,500.00

154,000.00
21,562.50
13,975.00

11,520.00
4,250.00
450.00
600.00
206,357.50
 154,000.00
8,437.50
16,250.00
675.00

11,520.00
4,250.00
450.00
600.00
196,182.50

20,250.00
8,450.00

9,000.00
8,500.00
900.00
500.00
47,600.00

3,450.00
270.00
4,550.00

7,200.00
6,375.00
675.00
400.00
22,920.00

16,500,000.00

216,000.00
 950,000.00
90,000.00
12,000.00
17,768,000.00

720,000.00

36,000.00
118,750.00
11,250.00
2,000.00
888,000.00

9,350,000.00

72,000.00
380,000.00
54,000.00
8,000.00
9,864,000.00

119,000.00
1,125.00

3,600.00
4,750.00
450.00
200.00
129,125.00

88,000.00
450.00

3,600.00
4,750.00
450.00
2,000.00
 99,250.00

102,000.00
750.00

5,400.00
11,875.00
1,125.00
3,000.00
124,150.00

675,000.00
15,000.00
27,000.00
6,400,000.00
1,050,000.00
605,625.00
273,000.00
495,300.00

174,600.00
14,875.00
74,100.00
63,000.00
14,895.00
6,800.00
9,889,195.00

1,000,000.00
30,000.00
90,000.00
9,600,000.00
1,575,000.00
605,625.00
273,000.00
495,300.00
 1,275,000.00
402,500.00
1,500,000.00

262,800.00
14,875.00
156,750.00
94,500.00
25,650.00
10,000.00
17,411,000.00

9,000.00
150.00
1,260,000.00
17,500.00
10,312.50
4,725.00
9,525.00

3,600.00
1,402.50
1,567.50
1,485.00
450.00
200.00
1,319,917.50

9,000.00
150.00
1,260,000.00
17,500.00
10,312.50
4,725.00
9,525.00

3,600.00
1,402.50
1,567.50
 1,485.00
450.00
200.00
1,319,917.50

435,000.00
273,000.00
495,300.00

59,400.00
10,625.00
1,125.00
3,200.00
1,277,650.00

33,600.00
5,250.00

252.00
315.00
31.50
12.00
39,460.50

100,000.00
3,000.00
9,000.00
127,500.00
40,250.00
450,000.00

11,520.00
15,675.00
1,485.00
240.00
758,670.00
47,500.00
15,000.00
10,400.00

14,400.00
9,500.00
900.00
80.00
97,780.00

82,500.00
225.00

7,200.00
4,750.00
450.00
400.00
95,525.00

16,500.00

1,800.00
2,375.00
225.00
120.00
21,020.00

60,500.00

1,080.00
3,325.00
315.00
 60.00
65,280.00

300,000.00

10,800.00
-
-
400.00
311,200.00

166,111.11
21,337.50
13,650.00
34,500.00

22,320.00
14,875.00
1,575.00
1,200.00
275,568.61

713,888.89
21,337.50
13,650.00
34,500.00

22,320.00
14,875.00
1,575.00
1,200.00
823,346.39

156,055.56
19,500.00
 4,387.50

9,720.00
5,525.00
585.00
540.00
196,313.06

24,357.00
2,925.00
975.00

2,160.00
1,275.00
135.00
120.00
31,947.00

75,000.00

360.00
23,750.00
450.00
200.00
99,760.00

22,000.00

180.00
23,750.00
225.00
10.00
46,165.00

22,000.00
 360.00
4,750.00
450.00
20.00
27,580.00

35,000.00

1,800.00
23,750.00
2,250.00
100.00
62,900.00

82,500.00

-
-
-
-
82,500.00

209,000.00

540.00
7,125.00
675.00
30.00
217,370.00

11,600.00
9,200.00
5,700.00
7,650.00
 16,900.00
5,250.00
850.00

2,520.00
382.50
270.00
100.00
60,422.50

1,750.00
23,000.00
7,500.00
24,700.00

720.00
2,677.50
270.00
100.00
60,717.50

2,000,000.00

30,000.00

17,500.00

12,500.00

17,500.00

12,500.00

490,000.00
11,250.00
 3,250.00

36,000.00
63,750.00
67,500.00
6,400.00
678,150.00

550,000.00
225,000.00
97,500.00
8,100,000.00
93,000.00

216,000.00
127,500.00
13,500.00
12,000.00
9,434,500.00

45,000.00
3,750.00

360.00
4,250.00
450.00
200.00
54,010.00

34,874.40
12,206.04

2,916.00
5,737.50
607.50
164.00
56,505.44
 55,500.00
19,425.00

2,916.00
5,737.50
607.50
164.00
84,350.00

550.00
144,375.00
42,250.00
10,500.00
832,000.00
47,250.00

51,120.00
20,102.50
2,115.00
2,840.00
1,153,102.50
 Rencanana Anggaran Biaya
Pekerjaan : Pembangunan Rumah Dinas PUPR
Lokasi : Panajam Paser Utara ( PPU )
Tahun : 2023
SUMBER DANA : APBN

Harga Satuan Jumlah Harga

No Jenis Pekerjaan Satuan Volume Total Harga (Rp)
(Rp) (Rp)

A PEKERJAAN PERSIAPAN 57,450,783.51

1 Pembersihan Lahan m² 308.120 5,600.00 1,725,472.00
2 Pemasangan Pagar Sementara dari Kayu tinggi 2 m m¹ 72.740 289,227.50 21,038,408.35
3 Memasang Bouwplank m¹ 38.000 47,341.66 1,798,983.16
4 Memasang Papan Nama Proyek 80x120 cm Bh 1.000 642,320.00 642,320.00
5 Membuat direksi keet & Gudang Sementara m² 24.000 1,083,150.00 25,995,600.00
6 Listrik dan Air Kerja Ls 1.000 2,000,000.00 2,000,000.00
7 Mob & Demob Alat Ls 1.000 2,000,000.00 2,000,000.00
8 Tes Material Baja dan Beton Ls 1.000 1,500,000.00 1,500,000.00
9 Rambu - rambu lalu lintas dan keselamatan Kerja Ls 1.000 750,000.00 750,000.00

B PEKERJAAN TANAH 1,984,640.98

1 Galian Tanah Biasa sedalam 1 m m³ 52.788 16,000.00 844,608.00
2 Urugan Kembali m³ 13.197 7,672.00 101,247.38
3 Urugan Pasir Bawah Pondasi m³ 3.338 311,200.00 1,038,785.60

C PEKERJAAN PONDASI 20,439,864.50

1 Pasangan Pondasi Batu Kali 1 Pc: 5 Ps m³ 28.369 720,500.00 20,439,864.50

D PEKERJAAN DINDING 58,654,709.64

1 Pasangan Tembok ½ Bata 1Pc:4Ps (Trasraam) m² 28.947 206,357.50 5,973,430.55
2 Pasangan Tembok ½ Bata 1Pc:3Kp:10Ps m² 268.532 196,182.50 52,681,279.09

E PEKERJAAN PLESTERAN DINDING 10,499,123.12

1 Plesteran Dinding 1Pc:3Ps tebal 20 mm m² 29.782 47,600.00 1,417,623.20
2 Plesteran Dinding 1Pc:3Kp:10Ps tebal 15 mm m² 396.226 22,920.00 9,081,499.92

F PEKERJAAN KAYU 107,925,677.88

1 Pasang Kusen Pintu dan Jendela Kayu Jati m³ 1.123 17,768,000.00 19,953,464.00
2 Pasang Pintu Panel Kayu Jati m² 25.554 888,000.00 22,691,952.00
3 Pasang Nook, Gording, Murplat, Nook Kayu Bengkirai m³ 1.327 9,864,000.00 13,089,528.00
4 Pasang Usuk+Reng Genteng Beton Kayu Bengkirai m² 226.307 129,125.00 29,221,891.38
5 Pasang Listplank, Reuter 2X (2X20) cm, kayu bengkirai m³ 0.355 99,250.00 35,233.75
6 Pasang Rangka Langit-langit 1X1 m Kayu Borneo m² 184.725 124,150.00 22,933,608.75

G PEKERJAAN BETON 100,609,260.68

1 Membuat sloof Beton Bertulang (200Kg besi+bekisting) m³ 3.338 9,889,195.00 33,010,132.91
2 Membuat Kolom Beton Bertulang (300Kg besi+bekisting) m³ 3.229 17,411,000.00 56,220,119.00
3 Membuat Ring Balok (200Kg besi+bekisting) m³ 3.338 1,319,917.50 4,405,884.62
4 Membuat Kuda-Kuda Beton (200Kg besi+bekisting) m³ 5.283 1,319,917.50 6,973,124.15

H PEKERJAAN PENUTUP ATAP 27,465,220.17

1 Pasang Genteng Kerpus m¹ 59.800 97,780.00 5,847,244.00
2 Pasang Genteng Beton m² 226.307 95,525.00 21,617,976.17

I PEKERJAAN PLAFON 15,033,178.00

1 Pasang List Plafon Kayu Profil m¹ 141.500 21,020.00 2,974,330.00
2 Langit-langit Asbes m² 184.725 65,280.00 12,058,848.00

J PEKERJAAN PENUTUP LANTAI DAN DINDING 42,673,591.73

1 Pekerjaan Urug Pasir Bawah Lantai m³ 12.150 311,200.00 3,781,080.00
2 Pasang Lantai Keramik 33X33 cm m² 123.615 275,568.61 34,064,413.86
3 Pasang Lantai Keramik 10X20 cm m² 5.250 823,346.39 4,322,568.54
4 Pasang plint ubin pc abu-abu ukuran 10x30 cm m² 15.824 31,947.00 505,529.33

K PEKERJAAN KUNCI DAN KACA 5,699,043.00

1 Pasang Kunci Tanam Biasa Bh 8.000 99,760.00 798,080.00
2 Pasang Engsel pintu Bh 38.000 46,165.00 1,754,270.00
3 Pasang Engsel Jendela Bh 4.000 27,580.00 110,320.00
4 Pasang Pegangan Pintu/Door holder Bh 17.000 62,900.00 1,069,300.00
5 Pasang Kaca tebal 3 mm m² 21.472 82,500.00 1,771,440.00
6 Pasang Kaca wireglass tebal 5 mm m² 0.900 217,370.00 195,633.00

L PEKERJAAN PENGECATAN 40,288,069.61

1 Pengecatan Kayu m² 254.586 60,422.50 15,382,722.59
2 Pengecatan Tembok Baru m² 410.184 60,717.50 24,905,347.02

M PEKERJAAN INSTALASI LISTRIK 2,970,000.00

1 Penyambungan Listrik PLN 2400 watt LS 1.000 2,000,000.00 2,000,000.00
2 Pemasangan Lampu SL 25 Watt Bh 14.000 30,000.00 420,000.00
3 Pemasangan Sekering Group Bh 1.000 17,500.00 17,500.00
4 Pemasangan Stop Kontak Bh 9.000 12,500.00 112,500.00
5 Pemasangan Sakelar Tunggal Bh 14.000 17,500.00 245,000.00
6 Pemasangan Sakelar Ganda Bh 14.000 12,500.00 175,000.00

N PEKERJAAN SANITASI 30,877,408.90

1 Memasang Kloset Jongkok Porselen Bh 2.000 678,150.00 1,356,300.00
2 Memasang Bak Mandi Bata Bata, Vol 0.3 m³ Bh 2.000 9,434,500.00 18,869,000.00
3 Memasang Kran Air Ø ½" atau ¾" Bh 3.000 54,010.00 162,030.00
4 Memasang pipa PVC tipe AW Ø 1" m¹ 19.650 56,505.44 1,110,331.90
5 Memasang pipa PVC tipe AW Ø 4" m¹ 20.470 84,350.00 1,726,644.50
6 Memasang Bak kontrol Pas Batu Bata 45X45 cm Bh 1.000 1,153,102.50 1,153,102.50
7 Membuat Septictank 1.5x2x2 m + Peresapan Bh 1.000 6,500,000.00 6,500,000.00
 Daftar Rekapitulasi Rencanana Anggaran Biaya
Pekerjaan : Pembangunan Rumah Dinas PUPR
Lokasi : Panajam Paser Utara ( PPU )
Tahun : 2023
SUMBER DANA : APBN

No Jenis Pekerjaan Harga (Rp)

I PEKERJAAN PERSIAPAN Rp 57,450,783.51
II PEKERJAAN TANAH Rp 1,984,640.98
III PEKERJAAN PONDASI Rp 20,439,864.50
IV PEKERJAAN DINDING Rp 58,654,709.64
V PEKERJAAN PLESTERAN DINDING Rp 10,499,123.12
VI PEKERJAAN KAYU Rp 107,925,677.88
VII PEKERJAAN BETON Rp 100,609,260.68
VIII PEKERJAAN PENUTUP ATAP Rp 27,465,220.17
IX PEKERJAAN PLAFON Rp 15,033,178.00
X PEKERJAAN PENUTUP LANTAI DAN DINDING Rp 42,673,591.73
XI PEKERJAAN KUNCI DAN KACA Rp 5,699,043.00
XII PEKERJAAN PENGECATAN Rp 40,288,069.61
XIII PEKERJAAN INSTALASI LISTRIK Rp 2,970,000.00
XIV PEKERJAAN SANITASI Rp 30,877,408.90
SUB JUMLAH Rp 491,693,162.82
Rp 491,693,000.00
Ppn 11% Rp 54,086,230.00
TOTAL JUMLAH Rp 545,779,392.82
 Daftar Harga Bahan
Pekerjaan : Pembangunan Rumah Dinas PUPR
Lokasi : Panajam Paser Utara ( PPU )
Tahun : 2023
SUMBER DANA : APBN

No Bahan Satuan Harga (Rp)

1 Dolken Kayu Ø 8-10/400 cm Btg Rp 75,000.00
2 Semen Portland Kg Rp 1,875.00
3 Pasir Beton M³ Rp 525,000.00
4 Koral Beton M³ Rp 635,000.00
5 Kayu 5/7 M³ Rp 1,700,000.00
6 Paku Biasa 2"-5" Kg Rp 7,500.00
7 Residu Lt Rp 85,000.00
8 Kayu Papan Bengkirai 3/20 M³ Rp 2,541,666.00
9 Besi Strip Kg Rp 24,000.00
10 Pasir Pasang M³ Rp 325,000.00
11 Seng Plat Lbr Rp 95,000.00
12 Jendela Nako 12 kaca/1m Bh Rp 98,500.00
13 Kaca Polos 3 mm M² Rp 75,000.00
14 Kunci Tanam Bh Rp 125,000.00
15 Plywood 4 mm Lbr Rp 150,000.00
16 Pasir Urug M³ Rp 250,000.00
17 Batu Belah 15/20 cm M³ Rp 185,000.00
18 Bata Merah 5 X 11 X 22 cm Bh Rp 2,200.00
19 Kapur Padam M³ Rp 45,000.00
20 Kayu ulin, balok M³ Rp 15,000,000.00
21 Kayu ulin, papan M³ Rp 18,000,000.00
22 Kayu Bengkirai, balok M³ Rp 8,500,000.00
23 Kayu ulin, balok M³ Rp 8,500,000.00
24 Kayu ulin,Papan M³ Rp 10,000,000.00
25 Kayu ulin balok Btg Rp 3,687,000.00
26 Kayu Kapur Papan M³ Rp 2,500,000.00
27 Minyak Bekisting Lt Rp 45,000.00
28 Besi Beton polos Kg Rp 32,000.00
29 Kawat Beton Kg Rp 350,000.00
30 Kayu Kapur Balok M³ Rp 3,000,000.00
31 Plywood tebal 9 mm Lbr Rp 115,000.00
32 Ubin Abu-Abu 20X20 cm Bh Rp 5,888.89
33 Plint Ubin 10x30 cm Bh Rp 6,900.00
34 Kunci Tanam Biasa Bh Rp 75,000.00
35 Engsel Pintu Bh Rp 22,000.00
36 Engsel Jendela Bh Rp 22,000.00
37 Door holder Bh Rp 35,000.00
38 Kaca Wireglass 5 mm M² Rp 190,000.00
39 Cat Meni Kg Rp 58,000.00
40 Kertas Gosok kayu Lbr Rp 23,000.00
41 Plamir Kg Rp 38,000.00
42 Cat dasar kayu Kg Rp 45,000.00
43 Cat penutup 2 kali Kg Rp 65,000.00
44 Minyak Cat Ltr Rp 35,000.00
45 Kuas 3" Bh Rp 17,000.00
46 Plamir Kg Rp 17,500.00
47 Kertas gosok tembok Lbr Rp 23,000.00
48 Cat Dasar tembok Kg Rp 75,000.00
49 Cat Penutup 2x Kg Rp 95,000.00
50 Kloset Jongkok Porselen Bh Rp 490,000.00
51 Porselen (11x11) Cm Bh Rp 22,500.00
52 Semen Nat Kg Rp 15,500.00
53 Kran Air bh Rp 45,000.00
54 Sealm Tape Kg Rp 7,500.00
55 Pipa PVC 1" m¹ Rp 29,062.00
56 Pipa PVC 4" m¹ Rp 46,250.00
57 Batu Kerikil M3 Rp 525,000.00
58 Besi Beton Kg Rp 320,000.00
59 Genteng Bubung Palentong Bh Rp 9,500.00
60 Genteng Beton Bh Rp 7,500.00
61 Kayu Profil M¹ Rp 15,000.00
62 Paku plafon Kg Rp 65,000.00
63 Pelat Asbes tebal 6mm M² Rp 55,000.00
64 Ubin Keramik 33X33 cm Bh Rp 16,611.11
65 Semen Warna Kg Rp 23,000.00
66 Ubin Keramik Artistik 10X20 cm Bh Rp 14,277.78
67 Septic tank + Resapan Bh Rp 6,500,000.00

No Tenaga Sat Harga

1 Pekerja Oh Rp 135,000.00
2 Tukang Batu Oh Rp 175,000.00
3 Tukang Kayu Oh Rp 175,000.00
4 Tukang Besi Oh Rp 150,000.00
5 Tukang Gali Oh Rp 175,000.00
6 Tukang Cat Oh Rp 142,500.00
7 Tukang Politur Oh Rp 145,000.00
8 Kepala Tukang Oh Rp 245,000.00
9 Mandor Oh Rp 240,000.00
10 Masinis/operator Oh Rp 260,000.00
11 Kernet Oh Rp 175,000.00
12 Penyemprot Oh Rp 160,000.00
13 Pekerja malam Oh Rp 185,000.00
n

Stok di pasaran

40kg/holcim 75,000.00

4m 250,000.00 0.024
41.666666666667
10,416,666.67

9bh 53,000.00 5,888.89

bh 7,500.00
4m 116,250.00 29,062.50
4m 185,000.00 46,250.00

3m 45,000.00

9bh 149,500.00 16,611.11

9bh 128,500.00 14,277.78