Analisa Harga Satuan Gedung Kantor Sub Divre: A. Pekerjaan Persiapan

ANALISA HARGA SATUAN
GEDUNG KANTOR SUB DIVRE
A. PEKERJAAN PERSIAPAN
1 1 m' Pengukuran dan Pasang Papan Bowplank

Bahan
0.012 m3 Kayu meranti 5/7 @ Rp. 1,668,000.00 =
0.02 kg Paku biasa 2" - 5 " @ Rp. 16,000.00 =
0.007 m3 Kayu Papan meranti 3/20 @ Rp. 1,668,000.00 =
Sub total : =
Upah
0.1 Oh Tukang Kayu @ Rp. 60,000.00 =
0.1 Oh Pekerja @ Rp. 45,000.00 =
0.01 Oh Kepala Tukang @ Rp. 65,000.00 =
0.005 Oh Mandor @ Rp. 50,000.00 =
Sub total : =
Total Upah dan Bahan =
2 1 m2 Pembuatan kantor sementara, dengan lantai plesteran (Direksi keet)

Bahan
0.042 m3 Kayu meranti 5/7 @ Rp. 1,668,000.00 =
0.85 kg Paku biasa 2" - 5 " @ Rp. 16,000.00 =
35 kg Semen Portland @ Rp. 1,280.00 =
0.15 m3 Pasir pasang @ Rp. 101,750.00 =
0.1 m3 Pasir beton @ Rp. 137,500.00 =
0.15 m3 Koral beton @ Rp. 147,200.00 =
30 Bh Bata merah @ Rp. 530.00 =
0.25 Lbr Seng plat @ Rp. 27,500.00 =
2 m2 Jendela nako @ Rp. 25,000.00 =
0.08 m2 Kaca polos @ Rp. 82,500.00 =
0.05 Bh Kunci tanam @ Rp. 149,100.00 =
0.06 Lbr Playwood 4mm @ Rp. 50,000.00 =
Sub total : =
Upah
0.36 Oh Tukang Kayu @ Rp. 60,000.00 =
0.36 Oh Tukang batu @ Rp. 60,000.00 =
0.03 Oh Pekerja @ Rp. 45,000.00 =
0.01 Oh Mandor @ Rp. 50,000.00 =
Sub total : =
3 1 m2 Pembuatan gudang semen dan alat-alat

Bahan
0.042 m3 Kayu meranti 5/7 @ Rp. 1,668,000.00 =
0.85 kg Paku biasa 2" - 5 " @ Rp. 16,000.00 =
0.15 m3 Pasir pasang @ Rp. 101,750.00 =
0.1 m3 Pasir beton @ Rp. 137,500.00 =
0.15 m3 Koral beton @ Rp. 147,200.00 =
0.25 Lbr Seng plat @ Rp. 27,500.00 =
0.08 m2 Kaca polos @ Rp. 82,500.00 =
0.05 Bh Kunci tanam @ Rp. 149,100.00 =
Sub total : =
Upah
0.36 Oh Tukang Kayu @ Rp. 60,000.00 =
0.36 Oh Tukang batu @ Rp. 60,000.00 =
0.03 Oh Pekerja @ Rp. 45,000.00 =
0.01 Oh Mandor @ Rp. 50,000.00 =
Sub total : =
4 1 m2 Pembuatan rumah jaga/konstruksi kayu

Bahan
0.042 m3 Kayu meranti 5/7 @ Rp. 1,668,000.00 =
0.85 kg Paku biasa 2" - 5 " @ Rp. 16,000.00 =
0.15 m3 Pasir pasang @ Rp. 101,750.00 =
0.1 m3 Pasir beton @ Rp. 137,500.00 =
0.15 m3 Koral beton @ Rp. 147,200.00 =
0.25 Lbr Seng plat @ Rp. 27,500.00 =
0.08 m2 Kaca polos @ Rp. 82,500.00 =
0.05 Bh Kunci tanam @ Rp. 149,100.00 =
Sub total : =
Upah
0.36 Oh Tukang Kayu @ Rp. 60,000.00 =
0.36 Oh Tukang batu @ Rp. 60,000.00 =
0.03 Oh Pekerja @ Rp. 45,000.00 =
0.01 Oh Mandor @ Rp. 50,000.00 =
Sub total : =
5 1 m2 Pembuatan bedeng buruh

Bahan
0.042 m3 Kayu meranti 5/7 @ Rp. 1,668,000.00 =
0.85 kg Paku biasa 2" - 5 " @ Rp. 16,000.00 =
0.15 m3 Pasir pasang @ Rp. 101,750.00 =
0.1 m3 Pasir beton @ Rp. 137,500.00 =
0.15 m3 Koral beton @ Rp. 147,200.00 =
0.25 Lbr Seng plat @ Rp. 27,500.00 =
0.08 m2 Kaca polos @ Rp. 82,500.00 =
0.05 Bh Kunci tanam @ Rp. 149,100.00 =
Sub total : =
Upah
0.36 Oh Tukang Kayu @ Rp. 60,000.00 =
0.36 Oh Tukang batu @ Rp. 60,000.00 =
0.03 Oh Pekerja @ Rp. 45,000.00 =
0.01 Oh Mandor @ Rp. 50,000.00 =
Sub total : =
6 Pek. Mobilisasi dan Demobilisasi (Peraturan Menteri No.75/2013)

1 ls Mobilisasi dan Demobilisasi @ Rp. 124,540.00 =
B. PEKERJAAN TANAH
1 1 m3 Galian Untuk Tanah Biasa sedalam 1 m
Upah
0.5 Oh Pekerja @ Rp. 45,000.00 =
0.05 Oh Mandor @ Rp. 50,000.00 =
Total Upah =

Upah
0.9 Oh Pekerja @ Rp. 45,000.00 =
0.09 Oh Mandor @ Rp. 50,000.00 =
Total Upah =
3 1 m3 Urugan kembali
Upah
0.45 Oh Pekerja @ Rp. 45,000.00 =
0.045 Oh Mandor @ Rp. 50,000.00 =
Total Upah =
C. PEKERJAAN PONDASI
1 1 m3 Pasang pondasi batu kali 1 Pc : 3 Ps

Bahan
1 m3 Batu belah ( 15/20 ) @ Rp. 135,680.00 =
180 Kg Semen porland @ Rp. 1,280.00 =
0.38 m3 Pasir pasang @ Rp. 101,750.00 =
Sub total : =
Upah
1.15 Oh Pekerja @ Rp. 45,000.00 =
0.4 Oh Tukang batu @ Rp. 60,000.00 =
0.04 Oh Kepala tukang @ Rp. 65,000.00 =
0.055 Oh Mandor @ Rp. 50,000.00 =
Sub total : =
Total upah+bahan : =
2 1 m3 Urugan pasir dengan pasir urug.

Bahan
1.2 m3 Pasir urug @ Rp. 95,000.00 =
Sub total : =
Upah
0.25 Oh Pekerja @ Rp. 45,000.00 =
0.001 Oh Mandor @ Rp. 50,000.00 =
Sub total : =
Total Upah + bahan =
D. PEKERJAAN BETON
1 1 m3 Membuat beton dengan mutu K 250 + bekisting

Bahan
384 Kg Semen portland @ Rp. 1,280.00 =
0.5 m3 Pasir beton @ Rp. 137,500.00 =
0.7 m3 Koral beton @ Rp. 147,200.00 =
0.24 m3 Kayu terentang/Meranti (MC) @ Rp. 1,668,000.00 =
3.2 Kg Paku biasa 2" - 5" @ Rp. 16,000.00 =
1.3 Ltr Minyak bekisting @ Rp. 11,000.00 =
1.73 Lbr Plywood tebal 9 mm @ Rp. 100,000.00 =
Sub total : =
Upah
5.8 Oh Pekerja @ Rp. 45,000.00 =
0.35 Oh Tukang batu @ Rp. 60,000.00 =
2.8 Oh Tukang kayu @ Rp. 60,000.00 =
0.185 Oh Mandor @ Rp. 50,000.00 =
Sub total : =
2 1 Kg Pembesian dengan besi ulir

Bahan
1.04 Kg Besi beton ( polos/ulir ) @ Rp. 10,850.00 =
0.015 Kg Kawat beton @ Rp. 19,800.00 =
Sub total : =
Upah
0.007 Oh Pekerja @ Rp. 45,000.00 =
0.007 Oh Tukang besi @ Rp. 60,000.00 =
0.0003 Oh Mandor @ Rp. 50,000.00 =
Sub total : =
3 1 m3 Membuat Kolom Praktis Beton Bertulang 1 pc : 2 ps : 3 kr

Bahan
232.00 Kg Sement portland @ Rp. 1,280.00 =
0.52 m3 Pasir beton @ Rp. 137,500.00 =
0.78 m3 Koral beton @ Rp. 147,200.00 =
Sub total : =
Upah
1.65 Oh Pekerja @ Rp. 45,000.00 =
0.25 Oh Tukang batu @ Rp. 60,000.00 =
0.08 Oh Mandor @ Rp. 50,000.00 =
Sub total : =
E. PEKERJAAN LANTAI
1 1 m2 Pasang lantai ubin warna akuran 40 x 40 cm
Bahan
6.25 Bh Ubin warna 40 x 40 cm @ Rp. 11,166.67 =
8.16 Kg Semen portland @ Rp. 1,280.00 =
0.023 m3 Pasir pasang @ Rp. 101,750.00 =
0.3 Kg Semen warna @ Rp. 2,500.00 =
Sub total : =
Upah
0.19 Oh Pekerja @ Rp. 45,000.00 =
0.12 Oh Tukang batu @ Rp. 60,000.00 =
0.0125 Oh Mandor @ Rp. 50,000.00 =
Sub total : =

Bahan An. SNI ( Revisi ) 6.5.1
0.023 m3 Pasir pasang @ Rp. 101,750.00 =
Sub total : =
Upah An. SNI ( Revisi ) 6.5.2
0.19 Oh Pekerja @ Rp. 45,000.00 =
0.12 Oh Tukang batu @ Rp. 60,000.00 =
0.0125 Oh Mandor @ Rp. 50,000.00 =
Sub total : =
3 1 m2 Acian dengan aditif waterproofing

Bahan 3.25 Kg Semen portland @ Rp. 1,280.00 =
0.44 Ltr Cairan aditif semen waterproofing @ Rp. 60,000.00 =
Sub total : =
Upah 0.1 Oh Pekerja @ Rp. 45,000.00 =

0.007 Oh Tukang @ Rp. 60,000.00 =
0.001 Oh Mandor @ Rp. 50,000.00 =
Sub total : =
4 m2 Mengaspal Muka Jalan dengan Aspal Hotmix, Tebal 3cm

Bahan
0.036 m3 Abu Batu @ Rp. 220,000.00 =
10 Kg Aspal (ESO) 1 Drum 150 Kg @ Rp. 7,590.00 =
2 liter Bahan Bakar Residu @ Rp. 1,210.00 =
0.04 m3 Kayu Bakar @ Rp. 190,000.00 =
Sub total : =
Upah
0.25 Oh Pekerja @ Rp. 45,000.00 =
0.37 Oh Tukang Masak Aspal @ Rp. 60,000.00 =
0.03 Oh Mandor @ Rp. 50,000.00 =
Sub total : =
F. PEKERJAAN DINDING
1 1 m2 Pasangan bata merah tebal 1/2 bata, 1 Pc : 4 Ps

70 Bh Bata merah 5 x 11 x 22 cm @ Rp. 450.00 =
0.05 m3 Pasir pasang @ Rp. 101,750.00 =
Sub total : =
0.24 Oh Pekerja @ Rp. 45,000.00 =
0.1 Oh Tukang batu @ Rp. 60,000.00 =
0.015 Oh Mandor @ Rp. 50,000.00 =
Sub total : =
2 1 m2 Plesteran, 1 Pc : 5 Ps, tebal 25 mm

0.06 m3 Pasir pasang @ Rp. 101,750.00 =
Sub total : =
0.42 Oh Pekerja @ Rp. 45,000.00 =
0.28 Oh Tukang batu @ Rp. 60,000.00 =
0.015 Oh Mandor @ Rp. 50,000.00 =
Sub total : =
3 1 m2 Acian
Sub total : =
Upah 0.18 Oh Tukang batu @ Rp. 60,000.00 =
0.015 Oh Mandor @ Rp. 50,000.00 =
Sub total : =
4 1 m2 Pengecatan tembok baru ( 1x plamir , 1x cat dasar, 2x cat penutup )

Bahan
0.1 Kg Plamir @ Rp. 15,000.00 =
0.25 Lbr Ampelas @ Rp. 2,750.00 =
0.02 Bh Kuwas / roll @ Rp. 64,688.00 =
0.1 Kg Cat dasar @ Rp. 20,000.00 =
0.26 Kg Cat penutup 2x @ Rp. 60,000.00 =
Sub total : =
Upah
0.02 Oh Pekerja @ Rp. 45,000.00 =
0.063 Oh Tukang cat @ Rp. 60,000.00 =
0.0025 Oh Mandor @ Rp. 50,000.00 =
. Sub total : =
G. PEKERJAAN TANGGA
1 Railing Tangga
1 ls Railing Tangga @ Rp. 20,000,000.00 =
H. PEKERJAAN KUSEN
1 Pekerjaan PU 2,7 x 3 meter + Kanopi
Bahan Terpasang
0.43 m3 Beton Bertulang (Kanopi)
20.5 m' Kusen Alumunium
3.8 m2 Kaca Polos
Total @ Rp. 10,011,000.00 =
2 Pekerjaan P1 2,2 x 2,2 meter + Kanopi

Bahan Terpasang
10 m' Kusen Alumunium
0.84 m2 Kaca Polos
Total @ Rp. 5,600,000.00 =
3 Pekerjaan Pintu KM PVC

Bahan Terpasang
0.2 m3 Beton Bertulang
1 unit Pintu PVC
Total @ Rp. 500,000.00 =
4 Pekerjaan J1 2,45 x 1,2 meter + Kanopi

Bahan Terpasang
1.32 m2 Kaca Polos
Total @ Rp. 4,500,000.00 =

Bahan Terpasang
1 m2 Kaca Polos
Total @ Rp. 2,000,000.00 =
6 Pekerjaan BV1 2,45 x 0,6 meter + Kanopi
Bahan Terpasang
1 m2 Kaca Polos
Total @ Rp. 2,000,000.00 =

Bahan Terpasang
0.81 m2 Kaca Polos
Total @ Rp. 1,500,000.00 =

Bahan Terpasang
0.9 m2 Kaca Polos
Total @ Rp. 2,100,000.00 =
J. PEKERJAAN PLAFOND
1 1 m2 Pasang langit-langit akustik ( 60 x 120 ) cm
6.2 m' Besi Hollow 4x4
0.25 kg Paku Skrup
1.5 Lbr Akustik arm strong 60 x 120 cm
Total @ Rp. 125,000.00 =
2 1 m2 Pasang langit-langit gypsum

0.25 kg Paku Skrup
0.35 Lbr gypsum tebal 9 mm
Total @ Rp. 125,000.00 =
K. PEKERJAAN ATAP
1 1 m2 Rangka Atap Baja Ringan (Peraturan Menteri Perhubungan No.75/2013)
1 m2 Rangka Atap @ Rp. 165,000.00 =
2 1 m2 Atap Onduvilla
1 m2 Atap Onduvilla @ Rp. 175,000.00 =
L. PEKERJAAN SANITAIR
1 1 unit (ls) Memasang 1 buah kloset duduk
Bahan
1 bh Kloset duduk Porselen @ Rp. 2,460,000 =
6 kg Semen Portland @ Rp. 1,280 =
0.01 m3 Pasir Pasang @ Rp. 101,750 =
Sub total =
Upah
1 oh Pekerja @ Rp. 45,000 =
1.5 oh Tukang Batu @ Rp. 60,000 =
0.15 oh Kepala Tukang @ Rp. 65,000 =
0.16 oh Mandor @ Rp. 50,000 =
Sub total =
Total Upah+Bahan =
1 buah Kloset Duduk @ Rp. 3,000,000.00 =
2 1 unit (ls) Memasang 1 buah wastafel

Bahan An.SNI (Revisi) 6.5.1
1 bh Wastafel @ Rp. 308,000.00 =
12 % Perlengkapan urinoir @ Rp. 36,960.00 =
6 kg Sement portland @ Rp. 1,280.00 =
0.01 m3 Pasir pasang @ Rp. 101,750.00 =
Sub total =
Upah An. SNI (Revisi) 6.5.2

0.2 oh Pekerja @ Rp. 45,000.00 =
1.45 oh tukang batu @ Rp. 60,000.00 =
0.15 oh Kepala tukang @ Rp. 65,000.00 =
0.1 oh Mandor @ Rp. 50,000.00 =
Sub total =
Total Upah+Bahan =
1 buah Wastafel @ Rp. 1,500,000.00 =

3 1 unit (ls) Memasang 1 buah urinoir
1 buah Urinoir @ Rp. 2,500,000.00 =
4 1 unit (ls) Memasang 1 buah sekat urinoir
1 buah Sekat Urinoir @ Rp. 1,200,000.00 =
5 1 unit (ls) Memasang 1 buah jet shower
1 buah Jet Shower @ Rp. 250,000.00 =
6 1 unit (ls) Memasang 1 buah tissue holder
1 buah Tissue Holder @ Rp. 300,000.00 =
7 1 unit (ls) Memasang Kaca Cermin 5mm + Bevel diatas wastafel
1 buah Kaca Cermin Bevel 5mm @ Rp. 400,000.00 =
8 1 unit (ls) Memasang Floor Drain Stainless
1 buah Floor Drain @ Rp. 350,000.00 =
PEKERJAAN SANITAIR
1 unit (ls) Memasang 1 buah urinoir
Bahan An. SNI (Revisi) 6.4.1
1 bh Urinoir @ Rp. 154,000 =
30 % Perlengkapan urinoir @ Rp. =
6 kg Semen portland @ Rp. 1,280 =
0.01 m3 Pasir pasang @ Rp. 101,750 =
Sub total =

1 0h Pekerja @ Rp. 45,000.00 =
1 0h Tukang batu @ Rp. 60,000.00 =
0.1 0h Kepala tukang @ Rp. 65,000.00 =
0.1 0h Mandor @ Rp. 50,000.00 =
Sub total =
Total Upah+Bahan =
Rp 20,016.00
Rp 320.00
Rp 11,676.00
Rp 32,012.00
Rp 6,000.00
Rp 4,500.00
Rp 650.00
Rp 250.00
Rp 11,400.00
Rp 43,412.00
Rp 70,056.00
Rp 13,600.00
Rp 44,800.00
Rp 15,262.50
Rp 13,750.00
Rp 22,080.00
Rp 15,900.00
Rp 6,875.00
Rp 50,000.00
Rp 6,600.00
Rp 7,455.00
Rp 3,000.00
Rp 269,378.50
Rp 21,600.00
Rp 21,600.00
Rp 1,350.00
Rp 3,900.00
Rp 500.00
Rp 48,950.00
Rp 318,328.50
Rp 70,056.00
Rp 13,600.00
Rp 44,800.00
Rp 15,262.50
Rp 13,750.00
Rp 22,080.00
Rp 15,900.00
Rp 6,875.00
Rp 50,000.00
Rp 6,600.00
Rp 7,455.00
Rp 3,000.00
Rp 269,378.50
Rp 21,600.00
Rp 21,600.00
Rp 1,350.00
Rp 3,900.00
Rp 500.00
Rp 48,950.00
Rp 318,328.50
Rp 70,056.00
Rp 13,600.00
Rp 44,800.00
Rp 15,262.50
Rp 13,750.00
Rp 22,080.00
Rp 15,900.00
Rp 6,875.00
Rp 50,000.00
Rp 6,600.00
Rp 7,455.00
Rp 3,000.00
Rp 269,378.50
Rp 21,600.00
Rp 21,600.00
Rp 1,350.00
Rp 3,900.00
Rp 500.00
Rp 48,950.00
Rp 318,328.50
Rp 70,056.00
Rp 13,600.00
Rp 44,800.00
Rp 15,262.50
Rp 13,750.00
Rp 22,080.00
Rp 15,900.00
Rp 6,875.00
Rp 50,000.00
Rp 6,600.00
Rp 7,455.00
Rp 3,000.00
Rp 269,378.50
Rp 21,600.00
Rp 21,600.00
Rp 1,350.00
Rp 3,900.00
Rp 500.00
Rp 48,950.00
Rp 318,328.50
Rp 124,540.00
Rp 22,500.00
Rp 2,500.00
Rp 25,000.00
Rp 40,500.00
Rp 4,500.00
Rp 45,000.00
Rp 20,250.00
Rp 2,250.00
Rp 22,500.00
Rp 135,680.00
Rp 230,400.00
Rp 38,665.00
Rp 404,745.00
Rp 51,750.00
Rp 24,000.00
Rp 2,600.00
Rp 2,750.00
Rp 81,100.00
Rp 485,845.00
Rp 114,000.00
Rp 114,000.00
Rp 11,250.00
Rp 50.00
Rp 11,300.00
Rp 125,300.00
Rp 491,520.00
Rp 68,750.00
Rp 103,040.00
Rp 400,320.00
Rp 51,200.00
Rp 14,014.00
Rp 173,000.00
Rp 1,301,844.00
Rp 261,000.00
Rp 21,000.00
Rp 168,000.00
Rp 27,300.00
Rp 9,250.00
Rp 486,550.00
Rp 1,361,162.64
Rp 11,234.57
Rp 297.00
Rp 12,570.00
Rp 315.00
Rp 420.00
Rp 45.50
Rp 15.00
Rp 795.50
Rp 13,921.97
Rp 296,960.00
Rp 71,500.00
Rp 114,816.00
Rp 483,276.00
Rp 74,250.00
Rp 15,000.00
Rp 1,625.00
Rp 4,000.00
Rp 94,875.00
Rp 578,151.00
Rp 69,791.67
Rp 10,444.80
Rp 2,340.25
Rp 750.00
Rp 83,326.72
Rp 8,593.12
Rp 7,200.00
Rp 780.00
Rp 625.00
Rp 17,198.12
Rp 235,036.56
Rp 53,222.40
Rp 10,700.80
Rp 2,340.25
Rp 1,500.00
Rp 67,763.45
Rp 8,593.12
Rp 7,200.00
Rp 780.00
Rp 625.00
Rp 17,198.12
Rp 87,176.56
Rp 4,160.00
Rp 26,564.53
Rp 30,724.53
Rp 4,500.00
Rp 420.00
Rp 50.00
Rp 4,970.00
Rp 14,863.47
Rp 7,920.00
Rp 75,900.00
Rp 2,420.00
Rp 7,600.00
Rp 93,840.00
Rp 11,250.00
Rp 22,060.86
Rp 1,500.00
Rp 34,810.86
Rp 128,650.86
Rp 31,500.00
Rp 14,720.00
Rp 5,087.50
Rp 51,307.50
Rp 10,776.34
Rp 6,000.00
Rp 650.00
Rp 750.00
Rp 18,176.34
Rp 69,483.84
Rp 9,728.00
Rp 5,758.50
Rp 15,486.50
Rp 18,900.00
Rp 16,800.00
Rp 1,950.00
Rp 750.00
Rp 38,400.00
Rp 53,886.50
Rp 4,088.23
Rp 4,088.23
Rp 10,682.73
Rp 1,950.00
Rp 750.00
Rp 13,382.73
Rp 17,470.96
Rp 1,500.00
Rp 687.50
Rp 1,293.76
Rp 2,000.00
Rp 15,600.00
Rp 21,081.26
Rp 900.00
Rp 3,780.00
Rp 1,088.08
Rp 125.00
Rp 5,893.08
Rp 26,974.34
Rp 20,000,000.00
Rp 10,011,000.00
Rp 5,600,000.00
Rp 500,000.00
Rp 4,500,000.00
Rp 2,000,000.00
Rp 2,000,000.00
Rp 1,500,000.00
Rp 2,100,000.00
Rp 125,000.00
Rp 125,000.00
Rp 165,000.00
Rp 175,000.00
Rp 2,460,000
Rp 7,680
Rp 1,018
Rp 2,468,698
Rp 45,000
Rp 90,000
Rp 9,750
Rp 8,000
Rp 152,750
Rp 2,621,448
Rp 3,000,000.00
Rp 308,000.00
Rp 36,960.00
Rp 7,680.00
Rp 1,017.50
Rp 353,657.50
Rp 9,000.00
Rp 87,000.00
Rp 9,750.00
Rp 5,000.00
Rp 110,750.00
Rp 464,407.50
Rp 1,500,000.00
Rp 2,500,000.00
Rp 1,200,000.00
Rp 250,000.00
Rp 300,000.00
Rp 400,000.00
Rp 350,000.00
Rp 154,000.00
Rp 46,200.00
Rp 7,680.00
Rp 1,017.50
Rp 208,897.50
Rp 45,000.00
Rp 60,000.00
Rp 6,500.00
Rp 5,000.00
Rp 116,500.00
Rp 325,398
GEDUNG KANTOR SUB DIVRE

Bahan
0.012 m3 Kayu meranti 5/7 @ Rp. 1,668,000.00 =
0.02 kg Paku biasa 2" - 5 " @ Rp. 16,000.00 =
0.007 m3 Kayu Papan meranti 3/20 @ Rp. 1,668,000.00 =
Sub total : =
Upah
0.1 Oh Tukang Kayu @ Rp. 60,000.00 =
0.1 Oh Pekerja @ Rp. 45,000.00 =
0.005 Oh Mandor @ Rp. 50,000.00 =
Sub total : =

Bahan
0.042 m3 Kayu meranti 5/7 @ Rp. 1,668,000.00 =
0.85 kg Paku biasa 2" - 5 " @ Rp. 16,000.00 =
0.15 m3 Pasir pasang @ Rp. 101,750.00 =
0.1 m3 Pasir beton @ Rp. 137,500.00 =
0.15 m3 Koral beton @ Rp. 147,200.00 =
0.25 Lbr Seng plat @ Rp. 27,500.00 =
0.08 m2 Kaca polos @ Rp. 82,500.00 =
0.05 Bh Kunci tanam @ Rp. 149,100.00 =
Sub total : =
Upah
0.36 Oh Tukang Kayu @ Rp. 60,000.00 =
0.36 Oh Tukang batu @ Rp. 60,000.00 =
0.03 Oh Pekerja @ Rp. 45,000.00 =
0.01 Oh Mandor @ Rp. 50,000.00 =
Sub total : =

Bahan
0.042 m3 Kayu meranti 5/7 @ Rp. 1,668,000.00 =
0.85 kg Paku biasa 2" - 5 " @ Rp. 16,000.00 =
0.15 m3 Pasir pasang @ Rp. 101,750.00 =
0.1 m3 Pasir beton @ Rp. 137,500.00 =
0.15 m3 Koral beton @ Rp. 147,200.00 =
0.25 Lbr Seng plat @ Rp. 27,500.00 =
0.08 m2 Kaca polos @ Rp. 82,500.00 =
0.05 Bh Kunci tanam @ Rp. 149,100.00 =
Sub total : =
Upah
0.36 Oh Tukang Kayu @ Rp. 60,000.00 =
0.36 Oh Tukang batu @ Rp. 60,000.00 =
0.03 Oh Pekerja @ Rp. 45,000.00 =
0.01 Oh Mandor @ Rp. 50,000.00 =
Sub total : =

Bahan
0.042 m3 Kayu meranti 5/7 @ Rp. 1,668,000.00 =
0.85 kg Paku biasa 2" - 5 " @ Rp. 16,000.00 =
0.15 m3 Pasir pasang @ Rp. 101,750.00 =
0.1 m3 Pasir beton @ Rp. 137,500.00 =
0.15 m3 Koral beton @ Rp. 147,200.00 =
0.25 Lbr Seng plat @ Rp. 27,500.00 =
0.08 m2 Kaca polos @ Rp. 82,500.00 =
0.05 Bh Kunci tanam @ Rp. 149,100.00 =
Sub total : =
Upah
0.36 Oh Tukang Kayu @ Rp. 60,000.00 =
0.36 Oh Tukang batu @ Rp. 60,000.00 =
0.03 Oh Pekerja @ Rp. 45,000.00 =
0.01 Oh Mandor @ Rp. 50,000.00 =
Sub total : =

Bahan
0.042 m3 Kayu meranti 5/7 @ Rp. 1,668,000.00 =
0.85 kg Paku biasa 2" - 5 " @ Rp. 16,000.00 =
0.15 m3 Pasir pasang @ Rp. 101,750.00 =
0.1 m3 Pasir beton @ Rp. 137,500.00 =
0.15 m3 Koral beton @ Rp. 147,200.00 =
0.25 Lbr Seng plat @ Rp. 27,500.00 =
0.08 m2 Kaca polos @ Rp. 82,500.00 =
0.05 Bh Kunci tanam @ Rp. 149,100.00 =
Sub total : =
Upah
0.36 Oh Tukang Kayu @ Rp. 60,000.00 =
0.36 Oh Tukang batu @ Rp. 60,000.00 =
0.03 Oh Pekerja @ Rp. 45,000.00 =
0.01 Oh Mandor @ Rp. 50,000.00 =
Sub total : =

1 ls Mobilisasi dan Demobilisasi @ Rp. 124,540.00 =
B. PEKERJAAN TANAH
Upah
0.5 Oh Pekerja @ Rp. 45,000.00 =
0.05 Oh Mandor @ Rp. 50,000.00 =
Total Upah =

Upah
0.9 Oh Pekerja @ Rp. 45,000.00 =
0.09 Oh Mandor @ Rp. 50,000.00 =
Total Upah =
Upah
0.45 Oh Pekerja @ Rp. 45,000.00 =
0.045 Oh Mandor @ Rp. 50,000.00 =
Total Upah =

Bahan
1 m3 Batu belah ( 15/20 ) @ Rp. 135,680.00 =
180 Kg Semen porland @ Rp. 1,280.00 =
0.38 m3 Pasir pasang @ Rp. 101,750.00 =
Sub total : =
Upah
1.15 Oh Pekerja @ Rp. 45,000.00 =
0.4 Oh Tukang batu @ Rp. 60,000.00 =
0.055 Oh Mandor @ Rp. 50,000.00 =
Sub total : =

Bahan
1.2 m3 Pasir urug @ Rp. 95,000.00 =
Sub total : =
Upah
0.25 Oh Pekerja @ Rp. 45,000.00 =
0.001 Oh Mandor @ Rp. 50,000.00 =
Sub total : =
Total Upah + bahan =
D. PEKERJAAN BETON

Bahan
384 Kg Semen portland @ Rp. 1,280.00 =
0.5 m3 Pasir beton @ Rp. 137,500.00 =
0.7 m3 Koral beton @ Rp. 147,200.00 =
0.24 m3 Kayu terentang/Meranti (MC) @ Rp. 1,668,000.00 =
3.2 Kg Paku biasa 2" - 5" @ Rp. 16,000.00 =
1.3 Ltr Minyak bekisting @ Rp. 11,000.00 =
1.73 Lbr Plywood tebal 9 mm @ Rp. 100,000.00 =
Sub total : =
Upah
5.8 Oh Pekerja @ Rp. 45,000.00 =
0.35 Oh Tukang batu @ Rp. 60,000.00 =
2.8 Oh Tukang kayu @ Rp. 60,000.00 =
0.185 Oh Mandor @ Rp. 50,000.00 =
Sub total : =

Bahan
1.04 Kg Besi beton ( polos/ulir ) @ Rp. 10,850.00 =
0.015 Kg Kawat beton @ Rp. 19,800.00 =
Sub total : =
Upah
0.007 Oh Pekerja @ Rp. 45,000.00 =
0.007 Oh Tukang besi @ Rp. 60,000.00 =
0.0003 Oh Mandor @ Rp. 50,000.00 =
Sub total : =
E. PEKERJAAN LANTAI
Bahan
0.023 m3 Pasir pasang @ Rp. 101,750.00 =
Sub total : =
Upah
0.19 Oh Pekerja @ Rp. 45,000.00 =
0.12 Oh Tukang batu @ Rp. 60,000.00 =
0.0125 Oh Mandor @ Rp. 50,000.00 =
Sub total : =

0.023 m3 Pasir pasang @ Rp. 101,750.00 =
Sub total : =
0.19 Oh Pekerja @ Rp. 45,000.00 =
0.12 Oh Tukang batu @ Rp. 60,000.00 =
0.0125 Oh Mandor @ Rp. 50,000.00 =
Sub total : =

0.44 Ltr Cairan aditif semen waterproofing @ Rp. 60,000.00 =
Sub total : =
Upah 0.1 Oh Pekerja @ Rp. 45,000.00 =

0.007 Oh Tukang @ Rp. 60,000.00 =
0.001 Oh Mandor @ Rp. 50,000.00 =
Sub total : =

Bahan
0.036 m3 Abu Batu @ Rp. 220,000.00 =
10 Kg Aspal (ESO) 1 Drum 150 Kg @ Rp. 7,590.00 =
2 liter Bahan Bakar Residu @ Rp. 1,210.00 =
0.04 m3 Kayu Bakar @ Rp. 190,000.00 =
Sub total : =
Upah
0.25 Oh Pekerja @ Rp. 45,000.00 =
0.37 Oh Tukang Masak Aspal @ Rp. 60,000.00 =
0.03 Oh Mandor @ Rp. 50,000.00 =
Sub total : =

70 Bh Bata merah 5 x 11 x 22 cm @ Rp. 450.00 =
0.05 m3 Pasir pasang @ Rp. 101,750.00 =
Sub total : =
0.24 Oh Pekerja @ Rp. 45,000.00 =
0.1 Oh Tukang batu @ Rp. 60,000.00 =
0.015 Oh Mandor @ Rp. 50,000.00 =
Sub total : =

0.06 m3 Pasir pasang @ Rp. 101,750.00 =
Sub total : =
0.42 Oh Pekerja @ Rp. 45,000.00 =
0.28 Oh Tukang batu @ Rp. 60,000.00 =
0.015 Oh Mandor @ Rp. 50,000.00 =
Sub total : =
3 1 m2 Acian
Sub total : =
Upah 0.18 Oh Tukang batu @ Rp. 60,000.00 =

0.015 Oh Mandor @ Rp. 50,000.00 =
Sub total : =

Bahan
0.1 Kg Plamir @ Rp. 15,000.00 =
0.25 Lbr Ampelas @ Rp. 2,750.00 =
0.02 Bh Kuwas / roll @ Rp. 64,688.00 =
0.1 Kg Cat dasar @ Rp. 20,000.00 =
0.26 Kg Cat penutup 2x @ Rp. 60,000.00 =
Sub total : =
Upah
0.02 Oh Pekerja @ Rp. 45,000.00 =
0.063 Oh Tukang cat @ Rp. 60,000.00 =
0.0025 Oh Mandor @ Rp. 50,000.00 =
. Sub total : =
G. PEKERJAAN TANGGA
1 Railing Tangga
1 ls Railing Tangga @ Rp. 20,000,000.00 =
H. PEKERJAAN KUSEN
1 Pekerjaan PU 2,7 x 3 meter + Kanopi
PEKERJAAN CAMPURAN BETON 1 pc : 2 ps : 3 kr
Satuan : m3
a. Beton
Bahan :
4.64 zak Semen Portland @ Rp. 65,000.00 =
0.52 m3 Pasir Beton @ Rp. 137,500.00 =
0.78 m3 batu split 2/3 @ Rp. 211,840.00 =
Sub total =
Upah :
1.65 oh Pekerja @ Rp. 45,000.00 =
0.25 oh Tukang @ Rp. 60,000.00 =
0.025 oh kepala tukang @ Rp. 65,000.00 =
0.08 oh Mandor @ Rp. 50,000.00 =
Sub total =
Total bahan+upah =
b. Bekesting
Bahan :
1.7 lbr Multiplex 12 mm @ Rp. 162500.00 =
0.004 m3 kayu kls 3 @ Rp. 1668000.00 =
2 kg paku @ Rp. 16000.00 =
=
Upah :
2.149 oh Pekerja @ Rp. 45,000.00 =
1.0745 oh Tukang kayu @ Rp. 60,000.00 =
1.4857 oh kepala tukang @ Rp. 65,000.00 =
0.5372 oh Mandor @ Rp. 50,000.00 =
Sub total =
Total bahan+upah =
TULANGAN BETON
Satuan : Kg
Besi Beton UK.24

Untuk tiap 100 kg
Bahan
105 kg Besi beton U.24 @ Rp. 10,741.00 =
1.5 kg Kawat beton @ Rp. 12,143.00 =
Sub total =
Upah
0.7 oh Pekerja @ Rp. 45,000.00 =
0.7 oh Tukang besi @ Rp. 60,000.00 =
0.04 oh Mandor @ Rp. 50,000.00 =
=
=
Bahan Terpasang
3.8 m2 Kaca Polos
Total @ Rp. 10,011,000.00 =

Bahan Terpasang
0.84 m2 Kaca Polos
Total @ Rp. 5,600,000.00 =

Bahan Terpasang
1 unit Pintu PVC
Total @ Rp. 500,000.00 =

Bahan Terpasang
1.32 m2 Kaca Polos
Total @ Rp. 4,500,000.00 =

Bahan Terpasang
1 m2 Kaca Polos
Total @ Rp. 2,000,000.00 =

Bahan Terpasang
1 m2 Kaca Polos
Total @ Rp. 2,000,000.00 =

Bahan Terpasang
0.81 m2 Kaca Polos
Total @ Rp. 1,500,000.00 =
Bahan Terpasang
0.9 m2 Kaca Polos
Total @ Rp. 2,100,000.00 =
Bahan
6.2 m' Besi Hollow 4x4 @ Rp. 176,000.00 =
0.25 kg Paku Skrup @ Rp. 49,500.00 =
1.5 Lbr Akustik arm strong 60 x 120 cm @ Rp. 31,000.00 =
Sub total =

0.06 oh Pekerja @ Rp. 45,000.00 =
0.1 oh Tukang kayu @ Rp. 60,000.00 =
0.003 oh Mandor @ Rp. 50,000.00 =
Sub total =
Total bahan+upah =
125,000.00

Bahan
6.2 m' Besi Hollow 4x4 @ Rp. 176,000.00 =
0.25 kg Paku Skrup @ Rp. 49,500.00 =
0.35 Lbr gypsum tebal 9 mm @ Rp. 74,800.00 =
Sub total =
Upah
0.1 oh Pekerja @ Rp. 45,000.00 =
0.05 oh Tukang kayu @ Rp. 60,000.00 =
0.005 oh Mandor @ Rp. 50,000.00 =
Sub total =
Total bahan+upah =
Total @ Rp. 125,000.00 =
K. PEKERJAAN ATAP
1 m2 Rangka Atap @ Rp. 165,000.00 =
1 m2 Atap Onduvilla @ Rp. 175,000.00 =
Bahan
1 bh Kloset duduk Porselen @ Rp. 2,460,000 =
6 kg Semen Portland @ Rp. 1,280 =
0.01 m3 Pasir Pasang @ Rp. 101,750 =
Sub total =
Upah
1 oh Pekerja @ Rp. 45,000 =
1.5 oh Tukang Batu @ Rp. 60,000 =
0.15 oh Kepala Tukang @ Rp. 65,000 =
0.16 oh Mandor @ Rp. 50,000 =
Sub total =
Total Upah+Bahan =

Bahan An.SNI (Revisi) 6.5.1
1 bh Wastafel @ Rp. 308,000.00 =
12 % Perlengkapan urinoir =
6 kg Sement portland @ Rp. 1,280.00 =
0.01 m3 Pasir pasang @ Rp. 101,750.00 =
Sub total =

0.2 oh Pekerja @ Rp. 45,000.00 =
1.45 oh tukang batu @ Rp. 60,000.00 =
0.1 oh Mandor @ Rp. 50,000.00 =
Sub total =
Total Upah+Bahan =
dari investasi 1 buah Wastafel @ Rp. 1,500,000.00 =

Bahan An. SNI (Revisi) 6.4.1
1 bh Urinoir @ Rp. 154,000.00 =
30 % Perlengkapan urinoir @ Rp. =
6 kg Semen portland @ Rp. 1,280.00 =
0.01 m3 Pasir pasang @ Rp. 101,750.00 =
Sub total =

1 0h Pekerja @ Rp. 45,000.00 =
1 0h Tukang batu @ Rp. 60,000.00 =
0.1 0h Kepala tukang @ Rp. 65,000.00 =
0.1 0h Mandor @ Rp. 50,000.00 =
Sub total =
Total Upah+Bahan =
1 buah Urinoir @ Rp. 2,500,000.00 =

1 buah Sekat Urinoir @ Rp. 1,200,000.00 =
1 buah Jet Shower @ Rp. 250,000.00 =
1 buah Tissue Holder @ Rp. 300,000.00 =
1 buah Kaca Cermin Bevel 5mm @ Rp. 400,000.00 =
1 buah Floor Drain @ Rp. 350,000.00 =
Rp 20,016.00
Rp 320.00
Rp 11,676.00
Rp 32,012.00
Rp 6,000.00
Rp 4,500.00
Rp 650.00
Rp 250.00
Rp 11,400.00
Rp 43,412.00
Rp 70,056.00
Rp 13,600.00
Rp 44,800.00
Rp 15,262.50
Rp 13,750.00
Rp 22,080.00
Rp 15,900.00
Rp 6,875.00
Rp 50,000.00
Rp 6,600.00
Rp 7,455.00
Rp 3,000.00
Rp 269,378.50
Rp 21,600.00
Rp 21,600.00
Rp 1,350.00
Rp 3,900.00
Rp 500.00
Rp 48,950.00
Rp 318,328.50
Rp 70,056.00
Rp 13,600.00
Rp 44,800.00
Rp 15,262.50
Rp 13,750.00
Rp 22,080.00
Rp 15,900.00
Rp 6,875.00
Rp 50,000.00
Rp 6,600.00
Rp 7,455.00
Rp 3,000.00
Rp 269,378.50
Rp 21,600.00
Rp 21,600.00
Rp 1,350.00
Rp 3,900.00
Rp 500.00
Rp 48,950.00
Rp 318,328.50
Rp 70,056.00
Rp 13,600.00
Rp 44,800.00
Rp 15,262.50
Rp 13,750.00
Rp 22,080.00
Rp 15,900.00
Rp 6,875.00
Rp 50,000.00
Rp 6,600.00
Rp 7,455.00
Rp 3,000.00
Rp 269,378.50
Rp 21,600.00
Rp 21,600.00
Rp 1,350.00
Rp 3,900.00
Rp 500.00
Rp 48,950.00
Rp 318,328.50
Rp 70,056.00
Rp 13,600.00
Rp 44,800.00
Rp 15,262.50
Rp 13,750.00
Rp 22,080.00
Rp 15,900.00
Rp 6,875.00
Rp 50,000.00
Rp 6,600.00
Rp 7,455.00
Rp 3,000.00
Rp 269,378.50
Rp 21,600.00
Rp 21,600.00
Rp 1,350.00
Rp 3,900.00
Rp 500.00
Rp 48,950.00
Rp 318,328.50
Rp 124,540.00
Rp 22,500.00
Rp 2,500.00
Rp 25,000.00
Rp 40,500.00
Rp 4,500.00
Rp 45,000.00
Rp 20,250.00
Rp 2,250.00
Rp 22,500.00
Rp 135,680.00
Rp 230,400.00
Rp 38,665.00
Rp 404,745.00
Rp 51,750.00
Rp 24,000.00
Rp 2,600.00
Rp 2,750.00
Rp 81,100.00
Rp 485,845.00
Rp 114,000.00
Rp 114,000.00
Rp 11,250.00
Rp 50.00
Rp 11,300.00
Rp 125,300.00
Rp 491,520.00
Rp 68,750.00
Rp 103,040.00
Rp 400,320.00
Rp 51,200.00
Rp 14,014.00
Rp 173,000.00
Rp 1,301,844.00
Rp 261,000.00
Rp 21,000.00
Rp 168,000.00
Rp 27,300.00
Rp 9,250.00
Rp 486,550.00
Rp 1,361,162.64
Rp 11,234.57
Rp 297.00
Rp 12,570.00
Rp 315.00
Rp 420.00
Rp 45.50
Rp 15.00
Rp 795.50
Rp 13,921.97
Rp 69,791.67
Rp 10,444.80
Rp 2,340.25
Rp 750.00
Rp 83,326.72
Rp 8,593.12
Rp 7,200.00
Rp 780.00
Rp 625.00
Rp 17,198.12
Rp 235,036.56
Rp 53,222.40
Rp 10,700.80
Rp 2,340.25
Rp 1,500.00
Rp 67,763.45
Rp 8,593.12
Rp 7,200.00
Rp 780.00
Rp 625.00
Rp 17,198.12
Rp 87,176.56
Rp 4,160.00
Rp 26,564.53
Rp 30,724.53
Rp 4,500.00
Rp 420.00
Rp 50.00
Rp 4,970.00
Rp 14,863.47
Rp 7,920.00
Rp 75,900.00
Rp 2,420.00
Rp 7,600.00
Rp 93,840.00
Rp 11,250.00
Rp 22,060.86
Rp 1,500.00
Rp 34,810.86
Rp 128,650.86
Rp 31,500.00
Rp 14,720.00
Rp 5,087.50
Rp 51,307.50
Rp 10,776.34
Rp 6,000.00
Rp 650.00
Rp 750.00
Rp 18,176.34
Rp 69,483.84
Rp 9,728.00
Rp 5,758.50
Rp 15,486.50
Rp 18,900.00
Rp 16,800.00
Rp 1,950.00
Rp 750.00
Rp 38,400.00
Rp 53,886.50
Rp 4,088.23
Rp 4,088.23
Rp 10,682.73
Rp 1,950.00
Rp 750.00
Rp 13,382.73
Rp 17,470.96
Rp 1,500.00
Rp 687.50
Rp 1,293.76
Rp 2,000.00
Rp 15,600.00
Rp 21,081.26
Rp 900.00
Rp 3,780.00
Rp 1,088.08
Rp 125.00
Rp 5,893.08
Rp 26,974.34
Rp 20,000,000.00
Rp 301,600.00
Rp 71,500.00
Rp 165,235.20
Rp 538,335.20
Rp 74,250.00
Rp 15,000.00
Rp 1,625.00
Rp 4,000.00
Rp 94,875.00
Rp 633,210.20
Rp 276,250.00
Rp 6,672.00
Rp 32,000.00
Rp 314,922.00
Rp 96,705.00
Rp 64,470.00
Rp 96,570.50
Rp 26,860.00
Rp 284,605.50
Rp 599,527.50
Rp 1,127,805.00
Rp 18,214.50
Rp 1,146,019.50
Rp 31,500.00
Rp 42,000.00
Rp 4,550.00
Rp 2,000.00
Rp 80,050.00
Rp 1,226,069.50
Rp 10,011,000.00
Rp 5,600,000.00
Rp 500,000.00
Rp 4,500,000.00
Rp 2,000,000.00
Rp 2,000,000.00
Rp 1,500,000.00
Rp 2,100,000.00
Rp 1,091,200.00
Rp 12,375.00
Rp 46,500.00
Rp 1,150,075.00
Rp 2,700.00
Rp 6,000.00
Rp 650.00
Rp 150.00
Rp 9,500.00
Rp 1,159,575.00
Rp 1,091,200.00
Rp 12,375.00
Rp 26,180.00
Rp 1,129,755.00
Rp 4,500.00
Rp 3,000.00
Rp 325.00
Rp 250.00
Rp 8,075.00
Rp 1,137,830.00
Rp 125,000.00
Rp 165,000.00
Rp 175,000.00
Rp 2,460,000
Rp 7,680
Rp 1,018
Rp 2,468,698
Rp 45,000
Rp 90,000
Rp 9,750
Rp 8,000
Rp 152,750
Rp 2,621,448
Rp 308,000.00
Rp 37,620.00 61600
Rp 7,680.00
Rp 1,017.50
Rp 354,317.50
Rp 9,000.00
Rp 87,000.00
Rp 9,750.00
Rp 5,000.00
Rp 110,750.00
Rp 465,067.50
Rp 1,500,000.00
Rp 154,000.00
Rp 46,200.00
Rp 7,680.00
Rp 1,017.50
Rp 208,897.50
Rp 45,000.00
Rp 60,000.00
Rp 6,500.00
Rp 5,000.00
Rp 116,500.00
Rp 325,397.50
Rp 2,500,000.00
Rp 1,200,000.00
Rp 250,000.00
Rp 300,000.00
Rp 400,000.00
Rp 350,000.00
GEDUNG MESS SUB DIVRE

Bahan
0.012 m3 Kayu meranti 5/7 @ Rp. 1,668,000.00 = Rp
0.02 kg Paku biasa 2" - 5 " @ Rp. 16,000.00 = Rp
0.007 m3 Kayu Papan meranti 3/20 @ Rp. 1,668,000.00 = Rp
Sub total : = Rp
Upah
0.1 Oh Tukang Kayu @ Rp. 60,000.00 = Rp
0.1 Oh Pekerja @ Rp. 45,000.00 = Rp
0.01 Oh Kepala Tukang @ Rp. 65,000.00 = Rp
0.005 Oh Mandor @ Rp. 50,000.00 = Rp
Sub total : = Rp
Total Upah dan Bahan = Rp

Bahan
35 kg Semen Portland @ Rp. 1,280.00 = Rp
0.15 m3 Pasir pasang @ Rp. 101,750.00 = Rp
0.1 m3 Pasir beton @ Rp. 137,500.00 = Rp
0.15 m3 Koral beton @ Rp. 147,200.00 = Rp
30 Bh Bata merah @ Rp. 530.00 = Rp
0.25 Lbr Seng plat @ Rp. 27,500.00 = Rp
2 m2 Jendela nako @ Rp. 25,000.00 = Rp
0.08 m2 Kaca polos @ Rp. 82,500.00 = Rp
0.05 Bh Kunci tanam @ Rp. 149,100.00 = Rp
0.06 Lbr Playwood 4mm @ Rp. 50,000.00 = Rp
Sub total : = Rp
Upah
0.36 Oh Tukang batu @ Rp. 60,000.00 = Rp
0.03 Oh Pekerja @ Rp. 45,000.00 = Rp
0.01 Oh Mandor @ Rp. 50,000.00 = Rp
Sub total : = Rp

Bahan
0.08 m2 Kaca polos @ Rp. 82,500.00 = Rp
Sub total : = Rp
Upah
0.03 Oh Pekerja @ Rp. 45,000.00 = Rp
0.01 Oh Mandor @ Rp. 50,000.00 = Rp
Sub total : = Rp
Bahan
0.08 m2 Kaca polos @ Rp. 82,500.00 = Rp
Sub total : = Rp
Upah
0.03 Oh Pekerja @ Rp. 45,000.00 = Rp
0.01 Oh Mandor @ Rp. 50,000.00 = Rp
Sub total : = Rp

Bahan
0.08 m2 Kaca polos @ Rp. 82,500.00 = Rp
Sub total : = Rp
Upah
0.03 Oh Pekerja @ Rp. 45,000.00 = Rp
0.01 Oh Mandor @ Rp. 50,000.00 = Rp
Sub total : = Rp

1 ls Mobilisasi dan Demobilisasi @ Rp. 124,540.00 = Rp
B. PEKERJAAN TANAH
Upah
0.5 Oh Pekerja @ Rp. 45,000.00 = Rp
0.05 Oh Mandor @ Rp. 50,000.00 = Rp
Total Upah = Rp

Upah
0.9 Oh Pekerja @ Rp. 45,000.00 = Rp
0.09 Oh Mandor @ Rp. 50,000.00 = Rp
Total Upah = Rp
Upah
0.45 Oh Pekerja @ Rp. 45,000.00 = Rp
0.045 Oh Mandor @ Rp. 50,000.00 = Rp
Total Upah = Rp

Bahan
1 m3 Batu belah ( 15/20 ) @ Rp. 135,680.00 = Rp
180 Kg Semen porland @ Rp. 1,280.00 = Rp
Sub total : = Rp
Upah
1.15 Oh Pekerja @ Rp. 45,000.00 = Rp
0.04 Oh Kepala tukang @ Rp. 65,000.00 = Rp
0.055 Oh Mandor @ Rp. 50,000.00 = Rp
Sub total : = Rp
Total upah+bahan : = Rp
2 1 m3 Pasang pondasi batu kosong (Aanstamping)

Bahan
1.2 m3 Batu belah ( 15/20 ) @ Rp. 135,680 = Rp
0.3 m3 Pasir urug @ Rp. 95,000 = Rp
Sub total : = Rp
Upah
0.78 Oh Pekerja @ Rp. 45,000.00 = Rp
0.039 Oh Mandor @ Rp. 50,000.00 = Rp
Sub total : = Rp

Bahan
1.2 m3 Pasir urug @ Rp. 95,000.00 = Rp
Sub total : = Rp
Upah
0.25 Oh Pekerja @ Rp. 45,000.00 = Rp
0.001 Oh Mandor @ Rp. 50,000.00 = Rp
Sub total : = Rp
Total Upah + bahan = Rp
D. PEKERJAAN BETON

Bahan
384 Kg Semen portland @ Rp. 1,280.00 = Rp
0.24 m3 Kayu terentang/Meranti (MC) @ Rp. 1,668,000.00 = Rp
3.2 Kg Paku biasa 2" - 5" @ Rp. 16,000.00 = Rp
1.3 Ltr Minyak bekisting @ Rp. 11,000.00 = Rp
1.73 Lbr Plywood tebal 9 mm @ Rp. 100,000.00 = Rp
Sub total : = Rp
Upah
5.8 Oh Pekerja @ Rp. 45,000.00 = Rp
2.8 Oh Tukang kayu @ Rp. 60,000.00 = Rp
0.185 Oh Mandor @ Rp. 50,000.00 = Rp
Sub total : = Rp

Bahan
1.04 Kg Besi beton ( polos/ulir ) @ Rp. 10,850.00 = Rp
0.015 Kg Kawat beton @ Rp. 19,800.00 = Rp
Sub total : = Rp
Upah
0.007 Oh Pekerja @ Rp. 45,000.00 = Rp
0.007 Oh Tukang besi @ Rp. 60,000.00 = Rp
0.0003 Oh Mandor @ Rp. 50,000.00 = Rp
Sub total : = Rp
E. PEKERJAAN LANTAI
Bahan
6.25 Bh Ubin warna 40 x 40 cm @ Rp. 11,166.67 = Rp
8.16 Kg Semen portland @ Rp. 1,280.00 = Rp
0.3 Kg Semen warna @ Rp. 2,500.00 = Rp
Sub total : = Rp
Upah
0.19 Oh Pekerja @ Rp. 45,000.00 = Rp
0.0125 Oh Mandor @ Rp. 50,000.00 = Rp
Sub total : = Rp
11.2 Bh Ubin warna 30 x 30 cm @ Rp. 4,752.00 = Rp
0.6 Kg Semen warna @ Rp. 2,500.00 = Rp
Sub total : = Rp
0.19 Oh Pekerja @ Rp. 45,000.00 = Rp
0.0125 Oh Mandor @ Rp. 50,000.00 = Rp
Sub total : = Rp

Bahan 3.25 Kg Semen portland @ Rp. 1,280.00 = Rp
0.44 Ltr Cairan aditif semen waterproofing @ Rp. 60,000.00 = Rp
Sub total : = Rp
Upah 0.1 Oh Pekerja @ Rp. 45,000.00 = Rp

0.007 Oh Tukang @ Rp. 60,000.00 = Rp
0.001 Oh Mandor @ Rp. 50,000.00 = Rp
Sub total : = Rp

Bahan
0.036 m3 Abu Batu @ Rp. 220,000.00 = Rp
10 Kg Aspal (ESO) 1 Drum 150 Kg @ Rp. 7,590.00 = Rp
2 liter Bahan Bakar Residu @ Rp. 1,210.00 = Rp
0.04 m3 Kayu Bakar @ Rp. 190,000.00 = Rp
Sub total : = Rp
Upah
0.25 Oh Pekerja @ Rp. 45,000.00 = Rp
0.37 Oh Tukang Masak Aspal @ Rp. 45,000.00 = Rp
0.03 Oh Mandor @ Rp. 50,000.00 = Rp
Sub total : = Rp

70 Bh Bata merah 5 x 11 x 22 cm @ Rp. 450.00 = Rp
Sub total : = Rp
0.24 Oh Pekerja @ Rp. 45,000.00 = Rp
0.015 Oh Mandor @ Rp. 50,000.00 = Rp
Sub total : = Rp

Sub total : = Rp
0.42 Oh Pekerja @ Rp. 45,000.00 = Rp
0.015 Oh Mandor @ Rp. 50,000.00 = Rp
Sub total : = Rp
3 1 m2 Acian
Bahan 3.19 Kg Semen portland @ Rp. 1,280.00 = Rp
Sub total : = Rp
Upah 0.18 Oh Tukang batu @ Rp. 60,000.00 = Rp

0.015 Oh Mandor @ Rp. 50,000.00 = Rp
Sub total : = Rp

Bahan
0.1 Kg Plamir @ Rp. 15,000.00 = Rp
0.25 Lbr Ampelas @ Rp. 2,750.00 = Rp
0.02 Bh Kuwas / roll @ Rp. 64,688.00 = Rp
0.1 Kg Cat dasar @ Rp. 20,000.00 = Rp
0.26 Kg Cat penutup 2x @ Rp. 60,000.00 = Rp
Sub total : = Rp
Upah
0.02 Oh Pekerja @ Rp. 45,000.00 = Rp
0.063 Oh Tukang cat @ Rp. 60,000.00 = Rp
0.0025 Oh Mandor @ Rp. 50,000.00 = Rp
. Sub total : = Rp
G. PEKERJAAN TANGGA
1 Railing Tangga
1 ls Railing Tangga @ Rp. 20,000,000.00 = Rp
H. PEKERJAAN KUSEN
1 Pekerjaan PU 1.45 x 3 meter + Kanopi
Bahan Terpasang
2 m2 Kaca Polos
Total @ Rp. 10,011,000.00 = Rp

Bahan Terpasang
0.35 m2 Kaca Polos
Total @ Rp. 5,600,000.00 = Rp

Bahan Terpasang
1 unit Pintu PVC
Total @ Rp. 500,000.00 = Rp

Bahan Terpasang
1 m2 Kaca Polos
Total @ Rp. 4,500,000.00 = Rp

Bahan Terpasang
1 m2 Kaca Polos
Total @ Rp. 2,000,000.00 = Rp
6 Pekerjaan BV 1,2 x 0,6 meter + Kanopi

Bahan Terpasang
0.4 m2 Kaca Polos
Total @ Rp. 2,000,000.00 = Rp

0.25 kg Paku Skrup
1.5 Lbr Akustik arm strong 60 x 120 cm
Total @ Rp. 125,000.00 = Rp

0.25 kg Paku Skrup
0.35 Lbr gypsum tebal 9 mm
Total @ Rp. 125,000.00 = Rp
K. PEKERJAAN ATAP
1 m2 Rangka Atap @ Rp. 165,000.00 = Rp
1 m2 Atap Onduvilla @ Rp. 175,000.00 = Rp
1 buah Kloset Duduk @ Rp. 3,000,000.00 = Rp
1 buah Wastafel @ Rp. 1,500,000.00 = Rp
1 buah Urinoir @ Rp. 2,500,000.00 = Rp
1 buah Sekat Urinoir @ Rp. 1,200,000.00 = Rp
1 buah Jet Shower @ Rp. 250,000.00 = Rp
1 buah Tissue Holder @ Rp. 300,000.00 = Rp
1 buah Kaca Cermin Bevel 5mm @ Rp. 400,000.00 = Rp
1 buah Floor Drain @ Rp. 350,000.00 = Rp
20,016.00
320.00
11,676.00
32,012.00
6,000.00
4,500.00
650.00
250.00
11,400.00
43,412.00
70,056.00
13,600.00
44,800.00
15,262.50
13,750.00
22,080.00
15,900.00
6,875.00
50,000.00
6,600.00
7,455.00
3,000.00
269,378.50
21,600.00
21,600.00
1,350.00
3,900.00
500.00
48,950.00
318,328.50
70,056.00
13,600.00
44,800.00
15,262.50
13,750.00
22,080.00
15,900.00
6,875.00
50,000.00
6,600.00
7,455.00
3,000.00
269,378.50
21,600.00
21,600.00
1,350.00
3,900.00
500.00
48,950.00
318,328.50
70,056.00
13,600.00
44,800.00
15,262.50
13,750.00
22,080.00
15,900.00
6,875.00
50,000.00
6,600.00
7,455.00
3,000.00
269,378.50
21,600.00
21,600.00
1,350.00
3,900.00
500.00
48,950.00
318,328.50
70,056.00
13,600.00
44,800.00
15,262.50
13,750.00
22,080.00
15,900.00
6,875.00
50,000.00
6,600.00
7,455.00
3,000.00
269,378.50
21,600.00
21,600.00
1,350.00
3,900.00
500.00
48,950.00
318,328.50
124,540.00
22,500.00
2,500.00
25,000.00
40,500.00
4,500.00
45,000.00
20,250.00
2,250.00
22,500.00
135,680.00
230,400.00
38,665.00
404,745.00
51,750.00
24,000.00
2,600.00
2,750.00
81,100.00
485,845.00
162,816.00
28,500.00
191,316.00
35,100.00
23,400.00
2,535.00
1,950.00
62,985.00
254,301.00
114,000.00
114,000.00
11,250.00
50.00
11,300.00
125,300.00
491,520.00
68,750.00
103,040.00
400,320.00
51,200.00
14,014.00
173,000.00
1,301,844.00
261,000.00
21,000.00
168,000.00
27,300.00
9,250.00
486,550.00
1,361,162.64
11,234.57
297.00
12,570.00
315.00
420.00
45.50
15.00
795.50
13,921.97
69,791.67
10,444.80
2,340.25
750.00
83,326.72
8,593.12
7,200.00
780.00
625.00
17,198.12
235,036.56
53,222.40
10,700.80
2,340.25
1,500.00
67,763.45
8,593.12
7,200.00
780.00
625.00
17,198.12
87,176.56
4,160.00
26,564.53
30,724.53
4,500.00
420.00
50.00
4,970.00
14,863.47
7,920.00
75,900.00
2,420.00
7,600.00
93,840.00
11,250.00
16,545.64
1,500.00
29,295.64
123,135.64
31,500.00
14,720.00
5,087.50
51,307.50
10,776.34
6,000.00
650.00
750.00
18,176.34
69,483.84
9,728.00
5,758.50
15,486.50
18,900.00
16,800.00
1,950.00
750.00
38,400.00
53,886.50
4,088.23
4,088.23
10,682.73
1,950.00
750.00
13,382.73
17,470.96
1,500.00
687.50
1,293.76
2,000.00
15,600.00
21,081.26
900.00
3,780.00
1,088.08
125.00
5,893.08
26,974.34
20,000,000.00
10,011,000.00
5,600,000.00
500,000.00
4,500,000.00
2,000,000.00
2,000,000.00
125,000.00
125,000.00
165,000.00
175,000.00
3,000,000.00
1,500,000.00
2,500,000.00
1,200,000.00
250,000.00
300,000.00
400,000.00
350,000.00
MEKANIKAL DAN ELEKTRIKAL
RELOKASI KANTOR SUBDIVRE III.1 KPT DI PBM
SATUAN HARGA
Harga Jumlah Jumlah
NO. U R A I A N PEKERJAAN
Satuan Bahan Upah
(Rp) (Rp) (Rp)
1 1 Titik Pemasangan Instalasi Cahaya

a. Bahan
3.00000 btg Pipa listrik 5/8 ' 6,600.00 19,800.00
24.00000 m' Kabel NYA 2,5 mm 5,720.00 137,280.00
1.00000 bh T Dus 1,320.00 1,320.00
1.00000 bh L Bow 2,750.00 2,750.00
2.00000 bh Las Dop 550.00 1,100.00
1.00000 bh Saklar Ganda 33,000.00 33,000.00
24.00000 bh Klem Biasa 154.00 3,696.00
1.00000 bh Mangkok 1,980.00 1,980.00
1.00000 bh Down Light 46,750.00 46,750.00
247,676.00
b. Upah
1.00000 Ls Tukang Instalasi Listrik 93,000.00 93,000.00
93,000.00
Jumlah
2 1 Titik Pemasangan Stop Kontak

a. Bahan
2.00000 btg Pipa listrik 5/8 ' 6,600.00 13,200.00
15.00000 m' Kabel NYA 2,5 mm 5,720.00 85,800.00
1.00000 bh T Dus 1,320.00 1,320.00
1.00000 bh L Bow 2,750.00 2,750.00
2.00000 bh Las Dop 550.00 1,100.00
1.00000 bh Stop Kontak 30,000.00 30,000.00
24.00000 bh Klem Biasa 154.00 3,696.00
1.00000 bh Mankok 1,980.00 1,980.00
139,846.00
b. Upah
93,000.00
Jumlah
3 1 Titik Pemasangan Stop Kontak AC

a. Bahan
SATUAN HARGA
Harga Jumlah Jumlah
Satuan Bahan Upah
(Rp) (Rp) (Rp)
25.00000 m' Kabel NYM 2 x 2,5 mm 14,300.00 357,500.00
1.00000 bh Stop Kontak AC 92,500.00 92,500.00
50.00000 bh Klem Biasa 154.00 7,700.00
457,700.00
SATUAN HARGA
Harga Jumlah Jumlah
Satuan Bahan Upah
(Rp) (Rp) (Rp)
b. Upah
93,000.00
Jumlah
4 1 Titik Pemasangan MCB

a. Bahan
3.00000 btg Pipa listrik 5/8 ' 6,600.00 19,800.00
15.00000 m' Kabel NYy 2,5 mm 5,720.00 85,800.00
1.00000 bh T Dus 1,320.00 1,320.00
2.00000 bh L Bow 2,750.00 5,500.00
24.00000 bh Klem Biasa 154.00 3,696.00
1.00000 bh MCB 60,500.00 60,500.00
176,616.00
b. Upah
93,000.00
Jumlah
5 Memasang 1 m' pipa PVC Type AW Ø 3'

a Bahan
1.20000 m' Pipa PVC 35,337.50 42,405.00

Perlengkapan 12,368.13
54,773.13
b Tenaga
0.08100 oh Pekerja 45,000.00 3,645.00

0.13500 oh Tukang 60,000.00 8,100.00
0.01350 oh Kepala Tukang 65,000.00 877.50
0.00410 oh Mandor 50,000.00 205.00
12,827.50
6 Memasang 1 m' pipa PVC Type AW Ø 1/2'

a Bahan
1.20000 m' Pipa PVC 4,400.00 5,280.00

6,820.00
SATUAN HARGA
Harga Jumlah Jumlah
Satuan Bahan Upah
(Rp) (Rp) (Rp)
SATUAN HARGA
Harga Jumlah Jumlah
Satuan Bahan Upah
(Rp) (Rp) (Rp)
b Tenaga
0.03600 oh Pekerja 45,000.00 1,620.00

0.06000 oh Tukang 93,000.00 5,580.00
0.00600 oh Kepala Tukang 65,000.00 390.00
0.00180 oh Mandor 50,000.00 90.00
7,680.00

a Bahan
1.20000 m' Pipa PVC 6,050.00 7,260.00

9,377.50
b Tenaga
0.03600 oh Pekerja 45,000.00 1,620.00

0.06000 oh Tukang 60,000.00 3,600.00
0.00600 oh Kepala Tukang 65,000.00 390.00
0.00180 oh Mandor 50,000.00 90.00
5,700.00

a Bahan
1.20000 m' Pipa PVC 57,200.00 68,640.00

Pindahan Perlengkapan 20,020.00
88,660.00
b Tenaga
0.08100 oh Pekerja 45,000.00 3,645.00

0.13500 oh Tukang 60,000.00 8,100.00
0.01350 oh Kepala Tukang 65,000.00 877.50
0.00410 oh Mandor 50,000.00 205.00
12,827.50
SATUAN HARGA
Harga Jumlah Jumlah
Satuan Bahan Upah
(Rp) (Rp) (Rp)
SATUAN HARGA
Harga Jumlah Jumlah
Satuan Bahan Upah
(Rp) (Rp) (Rp)
9 1 m³ Galian Tanah Biasa

a. Tenaga
0.40000 oh Pekerja 45,000.00 18,000.00
- oh Tukang 0.00 -
- oh Kepala Tukang 0.00 -
0.04000 oh Mandor 50,000.00 2,000.00
10 1 M² Pasangan Bata Merah Tebal 1/2 Bata 1 PC ; 2 PS

a Bahan
58.50 bh Bata Lobang 9 x 9 x 19 797.50 46,653.75
18.950 kg semen Portland 1,280.00 24,256.00
0.03800 m³ Pasir Pasang 101,750.00 3,866.50
74,776.25
b Tenaga
0.32000 oh Pekerja 45,000.00 14,400.00

0.10000 oh Tukang Batu 0.00 -
0.01000 oh Kepala Tukang 0.00 -
0.01500 oh Mandor 50,000.00 750.00
15,150.00
11 1 m³ Plesteran 1pc : 4 ps Tebal 15 mm

a Bahan
5.20000 kg Semen Portland 1,280.00 6,656.00
0.02000 m³ Pasir Pasang 101,750.00 2,035.00
8,691.00
b Tenaga
0.20000 oh Pekerja 45,000.00 9,000.00
0.15000 oh Tukang Batu 0.00 -
0.01500 oh Kepala Tukang 0.00 -
0.01000 oh Mandor 50,000.00 500.00
9,500.00
SATUAN HARGA
Harga Jumlah Jumlah
Satuan Bahan Upah
(Rp) (Rp) (Rp)
12 1 Bh septcktank 1,3 m x 7.15 m x 1.5 m dan Resapan
a Bahan
10.50000 m³ Galian Tanah 45,000.00 - 472,500
2.62500 m³ Urugan Kembali 22,500.00 - 59,063
8.40000 m² Pas Batu Bata 1 : 3 82,513.60 693,114.24
0.30000 m³ Beton Tumbuk 1 : 3 : 5 483,103.56 144,931.07
13.50000 m² Plesteran 1 : 2 45,793.65 618,214.28
0.20000 m³ Plat Beton Bertulang 2,351,804.75 470,360.95
1.00000 bh Pipa Hawa 2' 18,012.50 18,012.50
1,944,633.03 531,563
b Resapan
0.75000 m³ koral Beton 147,200.00 110,400.00
1.00000 m³ Pasir Pasang 101,750.00 101,750.00
4.00000 m' Pipa Diameter 6' 57,200.00 228,800.00
2.00000 kg Buis Beton 10,741.00 21,482.00
10.00000 kg Ijuk 9,000.00 90,000.00
552,432.00
1 Titik Pemasangan Saklar lampu Taman

a. Bahan
3.00000 btg Pipa listrik 5/8 ' 6,600.00 19,800.00
24.00000 m' Kabel NYY 4 mm 6,600.00 158,400.00
1.00000 bh T Dus 1,320.00 1,320.00
1.00000 bh L Bow 2,750.00 2,750.00
2.00000 bh Las Dop 550.00 1,100.00
1.00000 bh Saklar Ganda 33,000.00 33,000.00
24.00000 bh Klem Biasa 154.00 3,696.00
1.00000 bh Mangkok 1,980.00 1,980.00
1.00000 bh Down Light 46,750.00 46,750.00
268,796.00
b. Upah
93,000.00
Jumlah
HARGA
Jumlah
Bahan + Upah
(Rp)
340,676.00
232,846.00
HARGA
Jumlah
Bahan + Upah
(Rp)
HARGA
Jumlah
Bahan + Upah
(Rp)
550,700.00
269,616.00
67,600.63
HARGA
Jumlah
Bahan + Upah
(Rp)
HARGA
Jumlah
Bahan + Upah
(Rp)
14,500.00
15,077.50
HARGA
Jumlah
Bahan + Upah
(Rp)
101,487.50
HARGA
Jumlah
Bahan + Upah
(Rp)
20,000.00
89,926.25
18,191.00
HARGA
Jumlah
Bahan + Upah
(Rp)
2,476,195.53
3,028,627.53
361,796.00
DAFTAR ANALISA PEKERJAAN
KEGIATAN : PEMBANGUNAN MES DAN KANTOR PJKA

PEKERJAAN : PEMBANGUNAN MES DAN KANTOR PJKA
JALAN RAYA PRABUMULIH
INSTANSI : PJKA
LOKASI : JALAN RAYA PRABUMULIH
THN ANGGARAN : 2014
SATUAN HARGA
Harga Jumlah Jumlah
Satuan Bahan Upah
(Rp) (Rp) (Rp)
1 1 Titik Pemasangan Saklar lampu

a. Bahan
3.00000 btg Pipa listrik 5/8 ' 6,600.00 19,800.00
24.00000 m' Kabel NYA 2,5 mm 5,720.00 137,280.00
1.00000 bh T Dus 1,320.00 1,320.00
1.00000 bh L Bow 2,750.00 2,750.00
2.00000 bh Las Dop 550.00 1,100.00
1.00000 bh Saklar Ganda 33,000.00 33,000.00
24.00000 bh Klem Biasa 154.00 3,696.00
1.00000 bh Mangkok 1,980.00 1,980.00
1.00000 bh Fithing 9,900.00 9,900.00
210,826.00
b. Upah
93,000.00
Jumlah
2 1 Titik Pemasangan Stop Kontak

a. Bahan
2.00000 btg Pipa listrik 5/8 ' 6,600.00 13,200.00
15.00000 m' Kabel NYA 2,5 mm 5,720.00 85,800.00
1.00000 bh T Dus 1,320.00 1,320.00
1.00000 bh L Bow 2,750.00 2,750.00
2.00000 bh Las Dop 550.00 1,100.00
1.00000 bh Stop Kontak 30,000.00 30,000.00
24.00000 bh Klem Biasa 154.00 3,696.00
1.00000 bh Mankok 1,980.00 1,980.00
139,846.00
b. Upah
SATUAN HARGA
Harga Jumlah Jumlah
Satuan Bahan Upah
(Rp) (Rp) (Rp)
93,000.00
Jumlah
3 1 Titik Pemasangan Stop Kontak AC

a. Bahan
25.00000 m' Kabel NYM 2 x 2,5 mm 14,300.00 357,500.00
1.00000 bh Stop Kontak AC 82,500.00 82,500.00
50.00000 bh Klem Biasa 154.00 7,700.00
447,700.00
b. Upah
93,000.00
Jumlah
SATUAN HARGA
Harga Jumlah Jumlah
Satuan Bahan Upah
(Rp) (Rp) (Rp)
4 1 Titik Pemasangan MCB

a. Bahan
3.00000 btg Pipa listrik 5/8 ' 6,600.00 19,800.00
15.00000 m' Kabel NYA 2,5 mm 5,720.00 85,800.00
1.00000 bh T Dus 1,320.00 1,320.00
2.00000 bh L Bow 2,750.00 5,500.00
24.00000 bh Klem Biasa 154.00 3,696.00
1.00000 bh MCB 60,500.00 60,500.00
176,616.00
b. Upah
93,000.00
Jumlah

a Bahan
1.20000 m' Pipa PVC 35,337.50 42,405.00

54,773.13
b Tenaga
0.08100 oh Pekerja 45,000.00 3,645.00

0.13500 oh Tukang 60,000.00 8,100.00
0.01350 oh Kepala Tukang 65,000.00 877.50
0.00410 oh Mandor 50,000.00 205.00
12,827.50

a Bahan
1.20000 m' Pipa PVC 4,400.00 5,280.00

6,820.00
b Tenaga
0.03600 oh Pekerja 45,000.00 1,620.00

SATUAN HARGA
Harga Jumlah Jumlah
Satuan Bahan Upah
(Rp) (Rp) (Rp)
0.06000 oh Tukang 60,000.00 3,600.00
0.00600 oh Kepala Tukang 65,000.00 390.00
0.00180 oh Mandor 50,000.00 90.00
5,700.00
SATUAN HARGA
Harga Jumlah Jumlah
Satuan Bahan Upah
(Rp) (Rp) (Rp)

a Bahan
1.20000 m' Pipa PVC 6,050.00 7,260.00

9,377.50
b Tenaga
0.03600 oh Pekerja 45,000.00 1,620.00

0.06000 oh Tukang 60,000.00 3,600.00
0.00600 oh Kepala Tukang 65,000.00 390.00
0.00180 oh Mandor 50,000.00 90.00
5,700.00
HARGA
Jumlah
Bahan + Upah
(Rp)
303,826.00
HARGA
Jumlah
Bahan + Upah
(Rp)
232,846.00
540,700.00
HARGA
Jumlah
Bahan + Upah
(Rp)
269,616.00
67,600.63
HARGA
Jumlah
Bahan + Upah
(Rp)
12,520.00
HARGA
Jumlah
Bahan + Upah
(Rp)
15,077.50
DAFTAR : HARGA SATUAN UPAH/BAHAN PEKERJAAN RELOKASI KANTOR SUBDIVRE III.1 KPT DI PRABUMULIH
HARGA SATUAN HARGA SATUAN
HARGA SATUAN UPAH/BAHAN UPAH/BAHAN
NO UPAH DAN BAHAN SATUAN HARGA SATUAN HARGA SATUAN UPAH/BAHAN
KONTRAK KAPM BROWSING
UPAH/BAHAN UPAH/BAHAN PANDUAN INTERNET
OE PEMDA PLG SUBDIV KPT
JASA
1 Kep. Tukang oh 65,000 121,000 70,000
2 Mandor oh 50,000 121,000 75,000
3 Pekerja oh 45,000 71,500 45,000
4 Tukang Batu oh 60,000 88,000
5 Tukang besi oh 60,000 88,000
6 Tukang Masak Aspal oh 45,000 45,000
7 Tukang kayu oh 60,000 99,000 60,000
8 Tukang cat oh 60,000 88,000
9 Tukang instalasi listrik oh 93,000 93,500
10 Penjaga Keamanan oh 45,000
11 Penjaga malam oh 32,000
12
13
14
15
16
17
18
BAHAN
1 Abu Batu m3 220,000 402,875
2 Amplas lbr 2,750 3,850 2,750 -
3 Aspal (ESO) 1 Drum 150 Kg kg 7,590 13,200 -
4 Atap Onduvilla m2 175,000
5 Akustik arm strong 60 x 120 cm lbr 31,000 31,000
6 Bahan Bakar Residu ltr 1,210
7 Batu bata bh 530 797 530
8 Bata merah 5 x 11 x 22 cm bh 450 450
9 Bata lobang 9x9x19 bh 797.50 797.50
10 Batu split uk 2/3 m3 211,840
11 Batu belah (15/20) m3 135,680 385,000
12 Besi beton ( polos/ulir ) U.24 kg 10,741
13 Besi beton ( polos/ulir ) U.32 kg 10,850 20,900
14 Besi hollow 4x4 m' 176,000 176,000
15 Cairan aditif semen waterproofing Ltr 60,000
16 Cat dasar kg 20,000 27,500 21,714
17 Cat penutup 2x kg 60,000 85,800
18 Down light bh 46,750 46,750
19 Fithing bh 9,900 9,900
20 gypsum tebal 9 mm lbr 74,800 74,800
21 Ijuk kg 9,000 9,000
22 Jendela Nako m2 25,000 104,500
23 Kabel NYA 2,5 mm m' 5,720 5,720
24 Kabel NYA 2 x 2,5 mm m' 14,300 14,300
25 Kabel NYA 4 mm m' 6,600 6,600
26 Kaca polos m2 82,500
27 Kawat beton kg 19,800 19,800 17,000
28 Kayu bakar m3 190,000
29 Kayu klas III m3 1,668,000 1,668,000.00 2,000,000
30 Kayu klas IV m3 1,650,000 1,650,000
31 Kayu Papan meranti 3/20 m3 1,668,000 3,500,000
32 Kawat beton kg 12,143
33 Keramik warna 30x30 bh 4,752 4,752 5,556
34 Keramik warna 40x40 bh 11,167 11,440 11,167
35 Kloset duduk standard bh 2,460,000 2,475,000 2,460,000
36 Koral beton m3 147,200 407,000
37 Kuwas/roll bh 64,688 64,688
38 Kunci tanam bh 149,100
39 Klem biasa bh 154 154
40 L Bow bh 2,750 2,750
41 Las dop bh 550 550
42 Mangkok bh 1,980 1,980
43 MCB bh 60,500 60,500
44 Minyak bekisting ltr 11,000 11,000
45 Multiplex tebal 12 mm lbr 162,500
46 Paku kg 16,000 16,500 15,000 16,000
47 Paku skrup 3,5" kg 49,500 49,500
48 Pasir beton m3 137,500 101,750 82,500
49 Pasir pasang m3 101,750 101,750
50 Pasir urug m3 95,000 71,500 62,500
51 PC 50 kg kg 1,280 1,540 1,300 1,300
52 Pipa Listrik 5/8' btg 6,600 6,600
53 Pipa PVC AW ø 1/2 m' 4,400 4,400
54 Pipa PVC AW ø 3/4 m' 6,050 6,050
55 Pipa PVC AW ø 3' m' 35,337.50 35,337.50
56 Pipa PVC AW ø 4' m' 57,200 57,200
57 Pipa PVC 2" mutu A m' 18,012.50 18,012.50
58 Pipa PVC 6" m' 57,200 136,125
59 Plamir cat tembok kg 15,000 8,800 15,000
60 Rangka Atap m2 165,000
61 Saklar ganda bh 33,000 33,000
62 Semen warna Kg 2,500 13,200 9,000
63 Semen Porland (PC) zak 65,000 65,000
64 Seng plat Lbr 27,500 30,800
65 Stop kontak bh 30,000 30,000
66 Stop kontak AC bh 82,500 82,500
67 T dus bh 1,320 1,320
68 Urinoir bh 154,000 154,000
69 Plywood 4 mm lbr 50,000 74,800 63,000
70 Plywood 9mm lbr 100,000 137,500 125,000
71 Wastafel unit 308,000 308,000
Yang masih belum sepakat
Sirtu 115,000 PALEMBANG, 15 MEI 2014
termit
kayu bantala
pasir urug
I.1 KPT DI PRABUMULIH
HARGA SATUAN
UPAH/BAHAN EE
88,525 95,391
112,745 124,540 118,300 112,435
65,335 62,965 78,252 75,184 81,435 67,260 83,635 75,558 67,260 63,691 76,694
65,335 69,186 67,260 83,635 78,525 82,573
78,525
78,525
79,565 69,186 83,635
82,573
93,000
220,000
6,850
13,579
175,000
1,210
600
525
797.50
161,400
18,000
60,000
60,000
60,000
103,500
30,000
9,000
25,000
5,720
14,300
36,300
82,500
20,000
190,000
1,668,000
1,650,000
1,668,000
6,552
14,802
255,000 250,000
149,100
154
2,750
550
1,980
68,500
35,000
18,000 260,000
265,000 260,000
268,000 235,000 260,000 237,100 275,000
257,603
1,280 1,200
6,600
4,400
6,050
35,337.50
57,200
20,000
57,200
11,269
165,000
38,700
2,500
70,000
27,500
32,500
92,500
1,320
50,000
100,000
MBANG, 15 MEI 2014
OWNER'S ESTIMATE (OE
RELOKASI KANTOR SUBDIVRE 3.1 KERTAP
No Uraian Satuan Volume
1 2 3 4
A PEKERJAAN KANTOR SUB DIVRE III.1 KPT
I Pekerjaan Arsitektur
I.1 Persiapan
1 Pengukuran dan pasang papan bouwplank m' 483
2 Pembuatan kantor sementara dgn lantai plesteran (direksi keet) m2 18
3 Pembuatan gudang kerja m2 27
4 Pembuatan rumah jaga konstruksi kayu m2 4
5 Pembuatan bedeng buruh m2 18
6 Pek. Mobilisasi dan Demobilisasi ls 1
7 Laporan Administrasi, Rapat & Foto-foto Proyek ls 1
8 As-Built Drawing dan Shop Drawing ls 1
9 Keamanan, Keselamatan Kerja & Alat Bantu ls 1
Jumlah I.1 Persiapan
I.2 Pekerjaan Lantai
1 Lantai Dasar
a Pek. Galian Tanah Biasa sedalam 1 m m3 291.5
b Pek. Urugan Pasir dibawah Lantai m3 58.3
c Pekerjaan Keramik Lantai uk 40x40 warna/motif m2 563.75
d Pekerjaan Waterproofing Lantai Kamar Mandi m2 19.25
e Pekerjaan Keramik Lantai Kamar Mandi uk 30x30 ,tipe sladestone/kasar m2 19.25
2 Lantai 1
a Pekerjaan Keramik Lantai uk 40x40 warna/motif m2 563.75
b Pekerjaan Waterproofing Lantai Kamar Mandi m2 19.25
c Pekerjaan Keramik Lantai Kamar Mandi uk 30x30 ,tipe sladestone/kasar m2 19.25
3 Lantai Atap
a Pekerjaan Waterproofing Lantai Atap m2 75.25
b Pekerjaan Aspal Finishing Lantai Atap t=3 cm m2 21.25
Jumlah I.2 Pekerjaan Lantai
I.3 Pekerjaan Dinding
1 Lantai Dasar
a Pek. Pasangan bata merah 1/2 bata 1PC : 4PS m2 341.4
b Pek. Plesteran & Acian ( dinding ) 1PC : 5PS tebal 25mm m2 682.8
c Pek. Acian ( beton ) 1PC : 3PS tebal 25mm m2 138.775
d Pekerjaan Keramik Dinding Kamar Mandi uk 30x30, tipe polos motif/warna m2 55.2
e Pek. Pengecatan dinding tembok baru m2 821.575
2 Lantai 1
Jumlah I.3 Pekerjaan Dinding
I.4 Pekerjaan Tangga
1 Pekerjaan Keramik Tangga uk 30x30, Anti slip m2 12.10
2 Pekerjaan Railing Tangga; Handle Kayu; Pipa Stainless, Besi Plat t=3mm ls 1
Jumlah I.4 Pekerjaan Tangga
I.5 Kusen Pintu dan Jendela
1 Lantai Dasar
a Pekerjaan PU 2,7 x 3 meter + Kanopi unit 1
b Pekerjaan P1 2,2 x 2,2 meter + Kanopi unit 1
c Pekerjaan Pintu KM PVC unit 7
d Pekerjaan J1 2,45 x 1,2 meter + Kanopi unit 9
e Pekerjaan J2 1,7 x 1,2 meter + Kanopi unit 1
f Pekerjaan BV1 2,45 x 0,6 meter + Kanopi unit 13
g Pekerjaan BV2 1,35 x 0,6 meter + Kanopi unit 2
h Pekerjaan BV3 1,85 x 0,6 meter + Kanopi unit 1
2 Lantai 1
a Pekerjaan P1 2,2 x 2,2 meter + Kanopi unit 1
b Pekerjaan Pintu KM PVC unit 6
c Pekerjaan JU 2,45 x 2,4 meter + Kanopi unit 1
f Pekerjaan BV1 2,45 x 0,6 meter + Kanopi unit 5
g Pekerjaan BV2 1,35 x 0,6 meter + Kanopi unit 2
h Pekerjaan BV3 1,85 x 0,6 meter + Kanopi unit 1
Jumlah I.5 Pekerjaan Kusen Pintu dan Jendela
I.6 Pekerjaan Plafond
1 Lantai Dasar
a Pekerjaan Plafond Akustik + Rangka m2 583
2 Lantai 1
a Pekerjaan Plafond Gypsum + Rangka m2 421
Jumlah I.6 Pekerjaan Plafond
I.7 Pekerjaan Atap
1 Rangka Atap Baja Ringan m2 287.775
2 Atap Bitumen Onduvilla m2 287.775
Jumlah I.7 Pekerjaan Atap
I.8 Pekerjaan Sanitair
1 Lantai Dasar
a Pek. Closet Duduk unit 4
b Pek. Wastafel Lengkap Kran + Accesoris unit 4
c Pek. Urinoir unit 3
d Pek. Sekat Urinoir unit 2
e Pek. Jet Shower spray unit 4
f Pek. Tissue Holder unit 4
g Pek. Kaca Cermin 5mm + Bevel diatas wastafel unit 4
h Pek. Floor Drain Stainless unit 2
2 Lantai 1
c Pek. Urinoir unit 3
d Pek. Sekat Urinoir unit 2
e Pek. Jet Shower spray unit 4
f Pek. Tissue Holder unit 4
g Pek. Kaca Cermin 5mm + Bevel diatas wastafel unit 4
h Pek. Floor Drain Stainless unit 2
Jumlah I.8 Pekerjaan Sanitair
Jumlah I Pekerjaan Arsitektur
2 Pekerjaan Struktur
II.1 Pekerjaan Pondasi
1 Galian Tanah Pondasi m3 514.50
2 Urugan Kembali m3 332.18
3 Beton Pondasi Tapak m3 41.18
4 Tulangan Pondasi Tapak kg 8,235.00
5 Pondasi Batu Kali m3 129.81
6 Beton Kolom m3 11.34
7 Tulangan Kolom kg 1,701.00
Jumlah II.I Pekerjaan Pondasi
II.2 Pekerjaan Lantai Dasar
1 Beton Kolom Utama m3 19.85
2 Tulangan Kolom Utama kg 2,976.75
3 Beton Kolom Praktis m3 0.81
4 Tulangan Kolom Praktis kg 120.96
5 Beton Sloof m3 16.91
6 Tulangan Sloof kg 3,381.00
Jumlah II.2 Pekerjaan Lantai Dasar
II.3 Pekerjaan Struktur Lantai 1
1 Beton Kolom m3 19.85
3 Beton Kolom Praktis m3 0.81
4 Tulangan Kolom Praktis kg 120.96
5 Beton Balok m3 39.63
6 Tulangan Balok kg 7,925.00
7 Beton Pelat Lantai m3 81.62
8 Tulangan Pelat Lantai kg 12,243.00
Jumlah II.3 Pekerjaan Struktur Lantai 1
II.4 Pekerjaan Struktur Lantai Atap
1 Beton Balok K250 m3 0.99
2 Tulangan Balok kg 198.00
3 Beton Pelat Lantai K250 m3 2.55
4 Tulangan Pelat Lantai kg 382.50
Jumlah II.4 Pekerjaan Struktur Lantai Atap
II.5 Pekerjaan Struktur Tangga Beton
1 Beton Tangga K250 m3 1.12
2 Tulangan Tangga kg 224.00
Jumlah II.5 Pekerjaan Struktur Tangga Beton
Jumlah II Pekerjaan Struktur
B PEKERJAAN MESS
I.1 Persiapan
1 Pengukuran dan pasang papan bouwplank m' 386
2 Pembuatan kantor sementara dgn lantai plesteran (direksi keet) m2 18
3 Pembuatan gudang kerja m2 27
4 Pembuatan rumah jaga konstruksi kayu m2 4
5 Pembuatan bedeng buruh m2 18
6 Pek. Mobilisasi dan Demobilisasi ls 1
7 Laporan Administrasi, Rapat & Foto-foto Proyek ls 1
8 As-Built Drawing dan Shop Drawing ls 1
9 Keamanan, Keselamatan Kerja & Alat Bantu ls 1
Jumlah I.1 Pekerjaan Persiapan
1 Lantai Dasar
a Pek. Galian Tanah Biasa sedalam 1 m m3 329.57
b Pek. Urugan Pasir dibawah Lantai m3 65.91
c Pekerjaan Keramik Lantai uk 40x40 warna/motif m2 555.19
d Pekerjaan Waterproofing Lantai Kamar Mandi m2 103.95
e Pekerjaan Keramik Lantai Kamar Mandi uk 30x30 ,tipe sladestone/kasar m2 103.95
2 Lantai 1
a Pekerjaan Keramik Lantai uk 40x40 warna/motif m2 309.50
b Pekerjaan Waterproofing Lantai Kamar Mandi m2 56.70
c Pekerjaan Keramik Lantai Kamar Mandi uk 30x30 ,tipe sladestone/kasar m2 56.70
3 Lantai Atap
a Pekerjaan Waterproofing Lantai Atap m2 44.88
b Pekerjaan Aspal Finishing Lantai Atap t=3 cm m2 44.88
1 Lantai Dasar
c Pek. Acian ( beton ) 1PC : 3PS tebal 25mm 2 sisi m2 622.668
2 Lantai 1
1 Pekerjaan Keramik Tangga uk 30x30, Anti slip m2 13.90
2 Pekerjaan Railing Tangga; Handle Kayu; Pipa Stainless, Besi Plat t=3mm ls 1
1 Lantai Dasar
a Pekerjaan PU 1.45 x 3 meter + Kanopi unit 1
b Pekerjaan P1 0.9 x 2.2 meter + Kanopi unit 33
c Pekerjaan P2 1.7 x 2.2 meter + Kanopi unit 2
d Pekerjaan Pintu KM PVC unit 33
e Pekerjaan JU 1,7 x 3 meter + Kanopi unit 2
f Pekerjaan J1 2,00 x 1,2 meter + Kanopi unit 17
g Pekerjaan J2 2,00 x 1,2 meter + Kanopi unit 16
h Pekerjaan BV 1,2 x 0,6 meter + Kanopi unit 31
2 Lantai 1
a Pekerjaan P1 0.9 x 2.2 meter + Kanopi unit 19
b Pekerjaan P2 1.7 x 2.2 meter + Kanopi unit 1
c Pekerjaan Pintu KM PVC unit 18
f Pekerjaan J3 1,7 x 1,2 meter + Kanopi unit 1
g Pekerjaan BV 1,2 x 0,6 meter + Kanopi unit 18
1 Lantai Dasar
a Pekerjaan Plafond Akustik + Rangka m2 659.40
2 Lantai 1
a Pekerjaan Plafond Gypsum + Rangka m2 366.20
I.7 Pekerjaan Atap
1 Lantai Dasar
c Pek. Jet Shower spray unit 33
d Pek. Tissue Holder unit 33
e Pek. Kaca Cermin 5mm + Bevel diatas wastafel unit 33
f Pek. Floor Drain Stainless unit 33
g Pek. R. Pantry (Sink, Beton Pantry, Keramik) unit 1
2 Lantai 1
c Pek. Jet Shower spray unit 18
d Pek. Tissue Holder unit 18
e Pek. Kaca Cermin 5mm + Bevel diatas wastafel unit 18
f Pek. Floor Drain Stainless unit 18
g Pek. R. Pantry (Sink, Beton Pantry, Keramik) unit 1
a Galian Tanah Pondasi m3 279.00
b Urugan Kembali m3 224.07
c Beton Pondasi Tapak m3 41.85
d Tulangan Pondasi Tapak kg 8,370.00
e Beton Kolom m3 13.08
f Tulangan Kolom kg 1,962.00
g Pondasi Batu Kali m3 207.34
II.2 Pekerjaan Struktur Lantai Dasar
a Beton Kolom K250 m3 22.89
b Tulangan Kolom kg 3,433.50
c Beton Sloof K250 m3 27.00
d Tulangan Sloof kg 5,400.00
Jumlah II.2 Pekerjaan Struktur Lantai Dasar
1 Beton Kolom K250 m3 22.32
3 Beton Balok K250 m3 34.78
5 Beton Pelat Lantai K250 m3 50.44
6 Tulangan Pelat Lantai kg 7,566.00
1 Beton Ring Balok m3 17.87
1 Beton Tangga K250 m3 1.12
2 Tulangan Tangga kg 224.00
C BANGUNAN PENDUKUNG
I Pos Jaga Keamanan
1 Pondasi Tapak m3 0.42
2 Sloof Beton m3 0.50
3 Balok beton m3 0.45
4 Kolom Beton m3 0.65
5 Dak Beton m3 1.44
6 Dinding Bata m2 41.30
7 Plester Dinding + Acian m2 41.30
8 Lantai Keramik 30x30; Pasir Urug m2 6.00
9 Kusen jendela aluminium m' 11.00
10 Daun jendela aluminium m2 3.10
11 Pintu PVC unit 1.00
12 Cat ICI eksterior m2 82.60
13 Instalasi Listrik unit 1.00
14 Instalasi Air bersih unit 1.00
Jumlah I Pos Jaga Keamanan
II Ruang Panel, Genset
1 Pondasi Batu kali m3 13.20
2 Pasangan Aanstamping batu kali m3 4.05
3 Sloof Beton m3 0.90
4 Kolom Beton m3 1.08
5 Ring Balok Beton m3 0.81
6 Dinding Bata m2 21.48
7 Plester Dinding + Acian m2 42.96
8 Lantai beton bertulang m3 5.40
11 Pintu Besi m2 5.00
12 Jendela besi m2 2.64
13 Cat ICI eksterior m2 111.48
14 Instalasi Listrik unit 1.00
Jumlah II Ruang Panel, Genset
D PEKERJAAN LANDSCAPE
I Hardscape
1 Penghamparan dan pemadatan sirtu t = 40 cm (jalan masuk sementara) m3 300.00
2 Aspal Hotmix + Lapis Pondasi ( Subgrade + Subbase ) m2 350.00
Jumlah I Hardscape
E PEKERJAAN MEKANIKAL
I Instl. Air Bersih & Kotor untuk Mes
1 Pekerjaan saluran air terbuka keliling bangunan m' 166.90
2 Pasangan pipa PVC 1/2" 332.10
3 Pasangan pipa PVC 3/4" m' 303.00
4 Pasangan pipa PVC 3" m' 267.20
6 Penyambungan Air bersih ls 1.00
7 Pek. Septiktank lengkap dengan peresapan ls 2.00
8 Pemasangan Pompa Pendorong CH2 -30 PT ls 1.00
Jumlah I Instl. Air Bersih & Kotor untuk Mes
II Instl. Air Bersih & Kotor untuk kantor

1 Pekerjaan saluran air terbuka keliling bangunan m' 127.00
6 Penyambungan Air bersih ls 1.00
7 Pek. Septiktank lengkap dengan peresapan ls 1.00
8 Pemasangan Pompa Pendorong WTP 150 GP ls 1.00
Jumlah II Instl. Air Bersih & Kotor untuk Kantor
F PEKERJAAN ELEKTRIKAL
I Instalasi listrik untuk kantor Lantai I Dan Lantai II
1 Pasangan Instalasi titik cahaya ttk 231.00
2 Pasang Inst. Titik stop kontak ttk 50.00
3 Pasangan Instalasi Stop Kontak AC bh 20.00
4 Pas. Box Panel 50 x 70 + 13 bh MCB unit 2.00
Jumlah I Instalasi listrik untuk kantor Lantai I Dan Lantai II
II Instalasi listrik untuk MES Lantai I Dan Lantai II

1 Pasangan Instalasi titik cahaya ttk 358.00
2 Pasang Inst. Titik stop kontak ttk 108.00
3 Pas. Box Panel 50 x 70 + 13 bh MCB unit 2.00
4 Pemasangan Genset Type 1104 C - 44 TAG2 unit 1.00
Jumlah II Instalasi listrik untuk MES Lantai I Dan Lantai II
III Pekerjaan Lampu Taman
1 Pas. Instalasi Titik Cahaya bh 18.00
2 Pasangan Saklar Ganda bh 9.00
3 Pemasangan lampu PLC 2 x 23 watt (RL 120 S D 5038 C ) bh 18.00
Jumlah III Pekerjaan Lampu Taman
JUMLAH A PEKERJAAN KANTOR SUB DIVRE III.1 KPT

JUMLAH B PEKERJAAN MESS
JUMLAH C BANGUNAN PENDUKUNG
JUMLAH D PEKERJAAN LANDSCAPE
JUMLAH E PEKERJAAN MEKANIKAL
JUMLAH F PEKERJAAN ELEKTRIKAL
JUMLAH A + B + C + D + E + F
PPN 10%
JUMLAH A + B + C + D + E + F + PPN 10%
TOTAL
DIBULATKAN
TERBILANG ENAM MILYAR SERATUS EMPAT PULUH DUA JUTA
OWNER'S ESTIMATE (OE)
NTOR SUBDIVRE 3.1 KERTAPATI DI PRABUMULIH
Harga Satuan (Rp) Nilai Pekerjaan (Rp.)

Jasa / Upah Bahan / Alat
PPN DTP PPN Non DTP PPN DTP
5 6 7 8 9
11,400.00 32,012.00 Rp - Rp 5,506,200 Rp -

48,950.00 269,378.50 Rp - Rp 881,100 Rp -
48,950.00 269,378.50 Rp - Rp 1,321,650 Rp -
48,950.00 269,378.50 Rp - Rp 195,800 Rp -
48,950.00 269,378.50 Rp - Rp 881,100 Rp -
124,540.00 - Rp - Rp 124,540 Rp -
5,000,000.00 - Rp - Rp 5,000,000 Rp -
10,000,000.00 - Rp - Rp 10,000,000 Rp -
10,000,000.00 - Rp - Rp 10,000,000 Rp -
Rp - Rp 33,910,390 Rp -
25,000.00 - Rp - Rp 7,287,500 Rp -
22,500.00 - Rp - Rp 1,311,750 Rp -
17,198.12 83,326.72 Rp - Rp 9,695,438 Rp -
4,970.00 30,724.53 Rp - Rp 95,673 Rp -
17,198.12 67,763.45 Rp - Rp 331,064 Rp -
17,198.12 83,326.72 Rp - Rp 9,695,438 Rp -

4,970.00 30,724.53 Rp - Rp 95,673 Rp -
17,198.12 67,763.45 Rp - Rp 331,064 Rp -
4,970.00 30,724.53 Rp - Rp 373,993 Rp -

34,810.86 93,840.00 Rp - Rp 739,731 Rp -
Rp - Rp 29,957,322 Rp -
18,176.34 51,307.50 Rp - Rp 6,205,401 Rp -

38,400.00 15,486.50 Rp - Rp 26,219,520 Rp -
13,382.73 4,088.23 Rp - Rp 1,857,189 Rp -
17,198.12 67,763.45 Rp - Rp 949,336 Rp -
5,893.08 21,081.26 Rp - Rp 4,841,603 Rp -
18,176.34 51,307.50 Rp - Rp 5,445,994 Rp -

38,400.00 15,486.50 Rp - Rp 23,010,816 Rp -
13,382.73 4,088.23 Rp - Rp 243,566 Rp -
17,198.12 67,763.45 Rp - Rp 949,336 Rp -
5,893.08 21,081.26 Rp - Rp 3,638,620 Rp -
Rp - Rp 73,361,381 Rp -
17,198.12 67,763.45 Rp - Rp 208,097 Rp -

- 20,000,000.00 Rp - Rp - Rp -
Rp - Rp 208,097 Rp -
- 10,011,000.00 Rp - Rp - Rp -
- 5,600,000.00 Rp - Rp - Rp -
- 500,000.00 Rp - Rp - Rp -
- 4,500,000.00 Rp - Rp - Rp -
- 2,000,000.00 Rp - Rp - Rp -
- 2,000,000.00 Rp - Rp - Rp -
- 1,500,000.00 Rp - Rp - Rp -
- 2,100,000.00 Rp - Rp - Rp -
- 5,600,000.00 Rp - Rp - Rp -
- 500,000.00 Rp - Rp - Rp -
- 3,100,000.00 Rp - Rp - Rp -
- 4,500,000.00 Rp - Rp - Rp -
- 2,000,000.00 Rp - Rp - Rp -
- 2,000,000.00 Rp - Rp - Rp -
- 1,500,000.00 Rp - Rp - Rp -
- 2,100,000.00 Rp - Rp - Rp -
Rp - Rp - Rp -
- 125,000.00 Rp - Rp - Rp -
- 125,000.00 Rp - Rp - Rp -
Rp - Rp - Rp -
- 165,000.00 Rp - Rp - Rp -
- 175,000.00 Rp - Rp - Rp -
Rp - Rp - Rp -
152,750.00 2,468,697.50 Rp - Rp 611,000 Rp -

110,750.00 353,657.50 Rp - Rp 443,000 Rp -
116,500.00 208,897.50 Rp - Rp 349,500 Rp -
- 1,200,000.00 Rp - Rp - Rp -
- 250,000.00 Rp - Rp - Rp -
- 300,000.00 Rp - Rp - Rp -
- 400,000.00 Rp - Rp - Rp -
- 350,000.00 Rp - Rp - Rp -
152,750.00 2,468,697.50 Rp - Rp 611,000 Rp -

110,750.00 353,657.50 Rp - Rp 443,000 Rp -
116,500.00 208,897.50 Rp - Rp 349,500 Rp -
- 1,200,000.00 Rp - Rp - Rp -
- 250,000.00 Rp - Rp - Rp -
- 300,000.00 Rp - Rp - Rp -
- 400,000.00 Rp - Rp - Rp -
- 350,000.00 Rp - Rp - Rp -
Rp - Rp 2,807,000 Rp -
Rp - Rp 140,244,190 Rp -
25,000.00 - Rp - Rp 12,862,500 Rp -
22,500.00 - Rp - Rp 7,474,021 Rp -
486,550.00 1,301,844.00 Rp - Rp 20,033,696 Rp -
795.50 12,570.00 Rp - Rp 6,550,943 Rp -
81,100.00 404,745.00 Rp - Rp 10,527,291 Rp -
486,550.00 1,301,844.00 Rp - Rp 5,517,477 Rp -
795.50 12,570.00 Rp - Rp 1,353,146 Rp -
Rp - Rp 64,319,073 Rp -
486,550.00 1,301,844.00 Rp - Rp 9,655,585 Rp -

795.50 12,570.00 Rp - Rp 2,368,005 Rp -
94,875.00 483,276.00 Rp - Rp 76,507 Rp -
795.50 12,570.00 Rp - Rp 96,224 Rp -
486,550.00 1,301,844.00 Rp - Rp 8,225,128 Rp -
795.50 12,570.00 Rp - Rp 2,689,586 Rp -
Rp - Rp 23,111,034 Rp -
486,550.00 1,301,844.00 Rp - Rp 9,655,585 Rp -

795.50 12,570.00 Rp - Rp 2,368,005 Rp -
94,875.00 483,276.00 Rp - Rp 76,507 Rp -
795.50 12,570.00 Rp - Rp 96,224 Rp -
486,550.00 1,301,844.00 Rp - Rp 19,279,544 Rp -
795.50 12,570.00 Rp - Rp 6,304,338 Rp -
486,550.00 1,301,844.00 Rp - Rp 39,712,211 Rp -
795.50 12,570.00 Rp - Rp 9,739,307 Rp -
Rp - Rp 87,231,719 Rp -
486,550.00 1,301,844.00 Rp - Rp 481,685 Rp -

795.50 12,570.00 Rp - Rp 157,509 Rp -
486,550.00 1,301,844.00 Rp - Rp 1,240,703 Rp -
795.50 12,570.00 Rp - Rp 304,279 Rp -
Rp - Rp 2,184,175 Rp -
486,550.00 1,301,844.00 Rp - Rp 544,936 Rp -

795.50 12,570.00 Rp - Rp 178,192 Rp -
Rp - Rp 723,128 Rp -
Rp - Rp 177,569,128 Rp -
11,400.00 32,012.00 Rp - Rp 4,397,550 Rp -
48,950.00 269,378.50 Rp - Rp 881,100 Rp -
48,950.00 269,378.50 Rp - Rp 1,321,650 Rp -
48,950.00 269,378.50 Rp - Rp 195,800 Rp -
48,950.00 269,378.50 Rp - Rp 881,100 Rp -
124,540.00 - Rp - Rp 124,540 Rp -
5,000,000.00 - Rp - Rp 5,000,000 Rp -
10,000,000.00 - Rp - Rp 10,000,000 Rp -
10,000,000.00 - Rp - Rp 10,000,000 Rp -
Rp - Rp 32,801,740 Rp -
25,000.00 - Rp - Rp 8,239,250 Rp -
11,300.00 114,000.00 Rp - Rp 744,828 Rp -
17,198.12 83,326.72 Rp - Rp 9,548,222 Rp -
4,970.00 30,724.53 Rp - Rp 516,632 Rp -
17,198.12 67,763.45 Rp - Rp 1,787,744 Rp -
17,198.12 83,326.72 Rp - Rp 5,322,817 Rp -

4,970.00 30,724.53 Rp - Rp 281,799 Rp -
17,198.12 67,763.45 Rp - Rp 975,133 Rp -
4,970.00 30,724.53 Rp - Rp 223,029 Rp -

29,295.64 93,840.00 Rp - Rp 1,314,642 Rp -
Rp - Rp 28,954,096 Rp -
18,176.34 51,307.50 Rp - Rp 22,635,645 Rp -

38,400.00 15,486.50 Rp - Rp 95,641,805 Rp -
13,382.73 4,088.23 Rp - Rp 8,333,000 Rp -
17,198.12 67,763.45 Rp - Rp 6,765,051 Rp -
5,893.08 21,081.26 Rp - Rp 18,347,147 Rp -
18,176.34 51,307.50 Rp - Rp 12,807,447 Rp -

38,400.00 15,486.50 Rp - Rp 54,114,976 Rp -
13,382.73 4,088.23 Rp - Rp 4,714,885 Rp -
17,198.12 67,763.45 Rp - Rp 3,690,028 Rp -
5,893.08 21,081.26 Rp - Rp 10,380,977 Rp -
Rp - Rp 237,430,961 Rp -
17,198.12 67,763.45 Rp - Rp 239,054 Rp -

- 20,000,000.00 Rp - Rp - Rp -
Rp - Rp 239,054 Rp -
- 10,011,000.00 Rp - Rp - Rp -
- 5,600,000.00 Rp - Rp - Rp -
- 5,300,000.00 Rp - Rp - Rp -
- 500,000.00 Rp - Rp - Rp -
- 3,100,000.00 Rp - Rp - Rp -
- 4,500,000.00 Rp - Rp - Rp -
- 2,000,000.00 Rp - Rp - Rp -
- 2,000,000.00 Rp - Rp - Rp -
- 5,600,000.00 Rp - Rp - Rp -
- 5,300,000.00 Rp - Rp - Rp -
- 500,000.00 Rp - Rp - Rp -
- 4,500,000.00 Rp - Rp - Rp -
- 2,000,000.00 Rp - Rp - Rp -
- 2,000,000.00 Rp - Rp - Rp -
- 2,000,000.00 Rp - Rp - Rp -
Rp - Rp - Rp -
125,000.00 Rp - Rp - Rp -
125,000.00 Rp - Rp - Rp -
Rp - Rp - Rp -
- 165,000.00 Rp - Rp - Rp -
- 175,000.00 Rp - Rp - Rp -
Rp - Rp - Rp -
152,750.00 2,468,697.50 Rp - Rp 5,040,750 Rp -
110,750.00 353,657.50 Rp - Rp 3,654,750 Rp -
- 250,000.00 Rp - Rp - Rp -
- 300,000.00 Rp - Rp - Rp -
- 400,000.00 Rp - Rp - Rp -
- 350,000.00 Rp - Rp - Rp -
- 5,000,000.00 Rp - Rp - Rp -
152,750.00 2,468,697.50 Rp - Rp 2,749,500 Rp -

110,750.00 353,657.50 Rp - Rp 1,993,500 Rp -
- 250,000.00 Rp - Rp - Rp -
- 300,000.00 Rp - Rp - Rp -
- 400,000.00 Rp - Rp - Rp -
- 350,000.00 Rp - Rp - Rp -
- 5,000,000.00 Rp - Rp - Rp -
Rp - Rp 13,438,500 Rp -
Rp - Rp 312,864,351 Rp -
25,000.00 - Rp - Rp 6,975,000 Rp -
22,500.00 - Rp - Rp 5,041,575 Rp -
486,550.00 1,301,844.00 Rp - Rp 20,362,118 Rp -
795.50 12,570.00 Rp - Rp 6,658,335 Rp -
486,550.00 1,301,844.00 Rp - Rp 6,364,074 Rp -
795.50 12,570.00 Rp - Rp 1,560,771 Rp -
81,100.00 404,745.00 Rp - Rp 16,815,323 Rp -
Rp - Rp 63,777,195 Rp -
486,550.00 1,301,844.00 Rp - Rp 11,137,130 Rp -

795.50 12,570.00 Rp - Rp 2,731,349 Rp -
486,550.00 1,301,844.00 Rp - Rp 13,136,850 Rp -
795.50 12,570.00 Rp - Rp 4,295,700 Rp -
Rp - Rp 31,301,029 Rp -
486,550.00 1,301,844.00 Rp - Rp 10,859,796 Rp -

795.50 12,570.00 Rp - Rp 2,663,334 Rp -
486,550.00 1,301,844.00 Rp - Rp 16,921,966 Rp -
795.50 12,570.00 Rp - Rp 5,533,418 Rp -
486,550.00 1,301,844.00 Rp - Rp 24,541,582 Rp -
795.50 12,570.00 Rp - Rp 6,018,753 Rp -
Rp - Rp 66,538,849 Rp -
486,550.00 1,301,844.00 Rp - Rp 8,693,675 Rp -

795.50 12,570.00 Rp - Rp 2,842,799 Rp -
Rp - Rp 11,536,474 Rp -
486,550.00 1,301,844.00 Rp - Rp 544,936 Rp -

795.50 12,570.00 Rp - Rp 178,192 Rp -
Rp - Rp 723,128 Rp -
Rp - Rp 173,876,675 Rp -
519,410.50 1,291,394.00 Rp - Rp 220,022 Rp -
486,550.00 1,301,844.00 Rp - Rp 243,275 Rp -
486,550.00 1,301,844.00 Rp - Rp 218,948 Rp -
486,550.00 1,301,844.00 Rp - Rp 315,284 Rp -
486,550.00 1,301,844.00 Rp - Rp 700,632 Rp -
18,176.34 51,307.50 Rp - Rp 750,683 Rp -
38,400.00 15,486.50 Rp - Rp 1,585,920 Rp -
17,198.12 67,763.45 Rp - Rp 103,189 Rp -
84,002.50 Rp - Rp - Rp -
118,515.00 579,350.00 Rp - Rp 367,397 Rp -
500,000.00 Rp - Rp - Rp -
8,613.86 24,439.44 Rp - Rp 711,505 Rp -
1,500,000.00 Rp - Rp - Rp -
1,500,000.00 Rp - Rp - Rp -
Rp - Rp 5,216,854 Rp -
81,100.00 404,745.00 Rp - Rp 1,070,520 Rp -

62,985.00 191,316.00 Rp - Rp 255,089 Rp -
486,550.00 1,301,844.00 Rp - Rp 437,895 Rp -
486,550.00 1,301,844.00 Rp - Rp 525,474 Rp -
486,550.00 1,301,844.00 Rp - Rp 394,106 Rp -
18,176.34 51,307.50 Rp - Rp 390,428 Rp -
38,400.00 15,486.50 Rp - Rp 1,649,664 Rp -
486,550.00 1,301,844.00 Rp - Rp 2,627,370 Rp -
165,000.00 Rp - Rp - Rp -
175,000.00 Rp - Rp - Rp -
1,929,342.50 Rp - Rp - Rp -
268,153.50 Rp - Rp - Rp -
8,613.86 24,439.44 Rp - Rp 960,273 Rp -
5,000,000.00 Rp - Rp - Rp -
Rp - Rp 8,310,819 Rp -
71,500.00 Rp - Rp -
29,295.64 93,840.00 Rp - Rp 10,253,475
Rp - Rp 10,253,475 Rp -
44,650.00 83,467.25 Rp 7,452,085
7,680.00 6,820.00 Rp 2,550,528
5,700.00 9,377.50 Rp 1,727,100
12,827.50 54,773.13 Rp 3,427,508
12,827.50 88,660.00 Rp 3,427,508
2,500,000.00 Rp -
3,028,627.53 Rp -
5,265,000.00 Rp -
Rp - Rp 18,584,729 Rp -
44,650.00 83,467.25 Rp 5,670,550

7,680.00 6,820.00 Rp 168,960
5,700.00 9,377.50 Rp 105,450
12,827.50 54,773.13 Rp 250,136
12,827.50 88,660.00 Rp 339,929
2,500,000.00 Rp -
3,028,627.53 Rp -
3,588,000.00 Rp -
Rp - Rp 6,535,025 Rp -
93,000.00 247,676.00 Rp 21,483,000
93,000.00 139,846.00 Rp 4,650,000
93,000.00 457,700.00 Rp 1,860,000
93,000.00 176,616.00 Rp 186,000
Rp - Rp 28,179,000 Rp -
93,000.00 247,676.00 Rp 33,294,000

93,000.00 139,846.00 Rp 10,044,000
93,000.00 176,616.00 Rp 186,000
257,600,000.00 Rp -
Rp - Rp 43,524,000 Rp -
93,000.00 247,676.00 Rp 1,674,000

93,000.00 268,796.00 Rp 837,000
479,160.00 Rp -
Rp - Rp 2,511,000 Rp -
Rp - Rp 317,813,318 Rp -
Rp - Rp 486,741,026 Rp -
Rp - Rp 13,527,672 Rp -
Rp - Rp 10,253,475 Rp -
Rp - Rp 25,119,754 Rp -
Rp - Rp 74,214,000 Rp -
Rp - Rp 927,669,246 Rp -
Rp - Rp 92,766,925 Rp -
Rp - Rp 1,020,436,171 Rp -
R SERATUS EMPAT PULUH DUA JUTA TIGA PULUH TIGA RIBU RUPIAH
(Rp.)
Bahan / Alat
PPN Non DTP
10
Rp 15,461,796
Rp 4,848,813
Rp 7,273,220
Rp 1,077,514
Rp 4,848,813
Rp -
Rp -
Rp -
Rp -
Rp 33,510,156
Rp -
Rp -
Rp 46,975,437
Rp 591,447
Rp 1,304,446
Rp 46,975,437
Rp 591,447
Rp 1,304,446
Rp 2,312,021
Rp 1,994,100
Rp 102,048,781
Rp 17,516,381
Rp 10,574,179
Rp 567,344
Rp 3,740,542
Rp 17,319,836
Rp 15,372,753
Rp 9,280,127
Rp 74,406
Rp 3,740,542
Rp 13,016,413
Rp 91,202,524
Rp 819,938
Rp 20,000,000
Rp 20,819,938
Rp 10,011,000
Rp 5,600,000
Rp 3,500,000
Rp 40,500,000
Rp 2,000,000
Rp 26,000,000
Rp 3,000,000
Rp 2,100,000
Rp 5,600,000
Rp 3,000,000
Rp 3,100,000
Rp 49,500,000
Rp 4,000,000
Rp 10,000,000
Rp 3,000,000
Rp 2,100,000
Rp 173,011,000
Rp 72,875,000
Rp 52,625,000
Rp 125,500,000
Rp 47,482,875
Rp 50,360,625
Rp 97,843,500
Rp 9,874,790
Rp 1,414,630
Rp 626,693
Rp 2,400,000
Rp 1,000,000
Rp 1,200,000
Rp 1,600,000
Rp 700,000
Rp 9,874,790
Rp 1,414,630
Rp 626,693
Rp 2,400,000
Rp 1,000,000
Rp 1,200,000
Rp 1,600,000
Rp 700,000
Rp 37,632,225
Rp 681,568,123
Rp -
Rp -
Rp 53,603,427
Rp 103,513,950
Rp 52,538,451
Rp 14,762,911
Rp 21,381,570
Rp 245,800,309
Rp 25,835,094
Rp 37,417,748
Rp 389,714
Rp 1,520,467
Rp 22,007,673
Rp 42,499,170
Rp 129,669,865
Rp 25,835,094
Rp 37,417,748
Rp 389,714
Rp 1,520,467
Rp 51,585,569
Rp 99,617,250
Rp 106,256,507
Rp 153,894,510
Rp 476,516,858
Rp 1,288,826
Rp 2,488,860
Rp 3,319,702
Rp 4,808,025
Rp 11,905,413
Rp 1,458,065
Rp 2,815,680
Rp 4,273,745
Rp 868,166,190
Rp 12,348,629
Rp 4,848,813
Rp 7,273,220
Rp 1,077,514
Rp 4,848,813
Rp -
Rp -
Rp -
Rp -
Rp 30,396,989
Rp -
Rp 7,514,196
Rp 46,262,160
Rp 3,193,815
Rp 7,044,011
Rp 25,789,619
Rp 1,742,081
Rp 3,842,188
Rp 1,378,763
Rp 4,211,070
Rp 100,977,902
Rp 63,895,077
Rp 38,571,779
Rp 2,545,609
Rp 26,655,431
Rp 65,633,130
Rp 36,152,397
Rp 21,824,253
Rp 1,440,328
Rp 14,539,326
Rp 37,135,803
Rp 308,393,133
Rp 941,912
Rp 20,000,000
Rp 20,941,912
Rp 10,011,000
Rp 184,800,000
Rp 10,600,000
Rp 16,500,000
Rp 6,200,000
Rp 76,500,000
Rp 32,000,000
Rp 62,000,000
Rp 106,400,000
Rp 5,300,000
Rp 9,000,000
Rp 45,000,000
Rp 20,000,000
Rp 2,000,000
Rp 36,000,000
Rp 622,311,000
Rp 82,425,000
Rp 45,775,000
Rp 128,200,000
Rp 47,482,875
Rp 50,360,625
Rp 97,843,500
Rp 81,467,018
Rp 11,670,698
Rp 8,250,000
Rp 9,900,000
Rp 13,200,000
Rp 11,550,000
Rp 5,000,000
Rp 44,436,555
Rp 6,365,835
Rp 4,500,000
Rp 5,400,000
Rp 7,200,000
Rp 6,300,000
Rp 5,000,000
Rp 220,240,105
Rp 1,529,304,541
Rp -
Rp -
Rp 54,482,171
Rp 105,210,900
Rp 17,028,120
Rp 24,662,340
Rp 83,920,071
Rp 285,303,602
Rp 29,799,209
Rp 43,159,095
Rp 35,149,788
Rp 67,878,000
Rp 175,986,092
Rp 29,057,158
Rp 42,084,360
Rp 45,277,483
Rp 87,435,663
Rp 65,665,011
Rp 95,104,620
Rp 364,624,296
Rp 23,261,349
Rp 44,920,152
Rp 68,181,501
Rp 1,458,065
Rp 2,815,680
Rp 4,273,745
Rp 898,369,236
Rp 547,034
Rp 650,922
Rp 585,830
Rp 843,595
Rp 1,874,655
Rp 2,119,000
Rp 639,592
Rp 406,581
Rp 924,028
Rp 1,795,985
Rp 500,000
Rp 2,018,698
Rp 1,500,000
Rp 1,500,000
Rp 15,905,920
Rp 5,342,634
Rp 774,830
Rp 1,171,660
Rp 1,405,992
Rp 1,054,494
Rp 1,102,085
Rp 665,300
Rp 7,029,958
Rp 12,705,000
Rp 13,475,000
Rp 9,646,713
Rp 707,925
Rp 2,724,509
Rp 5,000,000
Rp 62,806,098
Rp 21,450,000
Rp 32,844,000
Rp 54,294,000
Rp 13,930,684
Rp 2,264,922
Rp 2,841,383
Rp 14,635,379
Rp 23,689,952
Rp 2,500,000
Rp 6,057,255
Rp 5,265,000
Rp 71,184,575
Rp 10,600,341
Rp 150,040
Rp 173,484
Rp 1,068,076
Rp 2,349,490
Rp 2,500,000
Rp 3,028,628
Rp 3,588,000
Rp 23,458,058
Rp 57,213,156
Rp 6,992,300
Rp 9,154,000
Rp 353,232
Rp 73,712,688
Rp 88,668,008
Rp 15,103,368
Rp 353,232
Rp 257,600,000
Rp 361,724,608
Rp 4,458,168
Rp 2,419,164
Rp 8,624,880
Rp 15,502,212
Rp 1,549,734,314
Rp 2,427,673,776
Rp 78,712,017
Rp 54,294,000
Rp 94,642,633
Rp 450,939,508
Rp 4,655,996,248
Rp 465,599,625
Rp 5,121,595,872
Rp 6,142,032,043
Rp 6,142,033,000
Rp 67,420,546
Rp 132,006,103
Rp 164,563,905
Rp 21,028,035
- - - - - -
Rp 173,011,000
Rp 125,500,000
Rp 97,843,500
Rp 40,439,225 Rp 821,812,313
Rp 821,812,313
Rp 310,119,381
Rp 152,780,899
Rp 563,748,577
Rp 14,089,588
Rp 4,996,873 ###
###
Rp 63,198,729
129,931,998
Rp 545,824,094
Rp 21,180,966
Rp 622,311,000
Rp 128,200,000
Rp 97,843,500
Rp 233,678,605
89769303.591
29993082.9705
101891688
405248608
18013212
Rp 6,266,260,000
Rp 6,142,033,000
Rp 124,227,000
RENCANA ANGGARAN BIAYA
RELOKASI KANTOR SUBDIVRE 3.1 KERTAPATI DI PRABUMU
Harga Satuan (Rp)

No Uraian Satuan Volume
1 2 3 4 5 6
A PEKERJAAN KANTOR SUB DIVRE III.1 KPT
I.1 Persiapan
1 Pengukuran dan pasang papan bouwplank m' 483 11,975.00 31,992.00
2 Pembuatan kantor sementara dgn lantai plesteran (direksi keet) m2 18 49,450.00 263,728.50
3 Pembuatan gudang kerja m2 27 49,450.00 263,728.50
4 Pembuatan rumah jaga konstruksi kayu m2 4 49,450.00 263,728.50
5 Pembuatan bedeng buruh m2 18 49,450.00 263,728.50
6 Pek. Mobilisasi dan Demobilisasi ls 1 124,540.00 -
7 Laporan Administrasi, Rapat & Foto-foto Proyek ls 1 5,000,000.00 -
8 As-Built Drawing dan Shop Drawing ls 1 10,000,000.00 -
9 Keamanan, Keselamatan Kerja & Alat Bantu ls 1 10,000,000.00 -
Jumlah I.1 Persiapan
1 Lantai Dasar
a Pek. Galian Tanah Biasa sedalam 1 m m3 291.5 27,750.00 -
b Pek. Urugan Pasir dibawah Lantai m3 58.3 12,555.00 85,800.00
c Pekerjaan Keramik Lantai uk 40x40 warna/motif m2 563.75 18,275.41 83,489.92
d Pekerjaan Waterproofing Lantai Kamar Mandi m2 19.25 5,475.00 30,789.53
e Pekerjaan Keramik Lantai Kamar Mandi uk 30x30 ,tipe sladestone/kasar m2 19.25 18,275.41 67,930.65
2 Lantai 1
a Pekerjaan Keramik Lantai uk 40x40 warna/motif m2 563.75 18,275.41 83,489.92
b Pekerjaan Waterproofing Lantai Kamar Mandi m2 19.25 5,475.00 30,789.53
c Pekerjaan Keramik Lantai Kamar Mandi uk 30x30 ,tipe sladestone/kasar m2 19.25 18,275.41 67,930.65
3 Lantai Atap
a Pekerjaan Waterproofing Lantai Atap m2 75.25 5,475.00 30,789.53
b Pekerjaan Aspal Finishing Lantai Atap t=3 cm m2 21.25 36,210.86 93,840.00
1 Lantai Dasar
a Pek. Pasangan bata merah 1/2 bata 1PC : 4PS m2 341.4 19,498.71 51,537.50
b Pek. Plesteran & Acian ( dinding ) 1PC : 5PS tebal 25mm m2 682.8 40,725.00 15,638.50
c Pek. Acian ( beton ) 1PC : 3PS tebal 25mm m2 138.775 13,607.73 4,152.11
d Pekerjaan Keramik Dinding Kamar Mandi uk 30x30, tipe polos motif/warna m2 55.2 18,275.41 67,930.65
e Pek. Pengecatan dinding tembok baru m2 821.575 6,089.27 6,757.50
2 Lantai 1
1 Pekerjaan Keramik Tangga uk 30x30, Anti slip m2 12.10 18,275.41 67,930.65
2 Pekerjaan Railing Tangga; Handle Kayu; Pipa Stainless, Besi Plat t=3mm ls 1 - 20,000,000.00
1 Lantai Dasar
a Pekerjaan PU 2,7 x 3 meter + Kanopi unit 1 - 10,011,000.00
b Pekerjaan P1 2,2 x 2,2 meter + Kanopi unit 1 - 5,600,000.00
c Pekerjaan Pintu KM PVC unit 7 - 500,000.00
d Pekerjaan J1 2,45 x 1,2 meter + Kanopi unit 9 - 4,500,000.00
e Pekerjaan J2 1,7 x 1,2 meter + Kanopi unit 1 - 2,000,000.00
f Pekerjaan BV1 2,45 x 0,6 meter + Kanopi unit 13 - 2,000,000.00
g Pekerjaan BV2 1,35 x 0,6 meter + Kanopi unit 2 - 1,500,000.00
h Pekerjaan BV3 1,85 x 0,6 meter + Kanopi unit 1 2,100,000.00
2 Lantai 1
a Pekerjaan P1 2,2 x 2,2 meter + Kanopi unit 1 - 5,600,000.00
b Pekerjaan Pintu KM PVC unit 6 - 500,000.00
c Pekerjaan JU 2,45 x 2,4 meter + Kanopi unit 1 - 3,100,000.00
f Pekerjaan BV1 2,45 x 0,6 meter + Kanopi unit 5 - 2,000,000.00
g Pekerjaan BV2 1,35 x 0,6 meter + Kanopi unit 2 - 1,500,000.00
h Pekerjaan BV3 1,85 x 0,6 meter + Kanopi unit 1 2,100,000.00
1 Lantai Dasar
a Pekerjaan Plafond Akustik + Rangka m2 583 - 125,000.00
2 Lantai 1
a Pekerjaan Plafond Gypsum + Rangka m2 421 - 125,000.00
I.7 Pekerjaan Atap
1 Rangka Atap Baja Ringan m2 287.775 - 181,500.00
2 Atap Bitumen Onduvilla m2 287.775 - 175,000.00
1 Lantai Dasar
a Pek. Closet Duduk unit 4 - 3,000,000.00
b Pek. Wastafel Lengkap Kran + Accesoris unit 4 - 1,500,000.00
c Pek. Urinoir unit 3 - 2,500,000.00
d Pek. Sekat Urinoir unit 2 - 1,200,000.00
e Pek. Jet Shower spray unit 4 - 250,000.00
f Pek. Tissue Holder unit 4 - 300,000.00
g Pek. Kaca Cermin 5mm + Bevel diatas wastafel unit 4 - 400,000.00
h Pek. Floor Drain Stainless unit 2 - 350,000.00
2 Lantai 1
c Pek. Urinoir unit 3 - 2,500,000.00
d Pek. Sekat Urinoir unit 2 - 1,200,000.00
e Pek. Jet Shower spray unit 4 - 250,000.00
f Pek. Tissue Holder unit 4 - 300,000.00
g Pek. Kaca Cermin 5mm + Bevel diatas wastafel unit 4 - 400,000.00
h Pek. Floor Drain Stainless unit 2 - 350,000.00
1 Galian Tanah Pondasi m3 514.50 49,950.00 -
2 Urugan Kembali m3 332.18 24,975.00 -
3 Beton Pondasi Tapak m3 41.18 518,575.00 1,278,824.00
4 Tulangan Pondasi Tapak kg 8,235.00 835.50 12,570.00
5 Pondasi Batu Kali m3 129.81 87,325.00 408,345.00
6 Beton Kolom m3 11.34 518,575.00 1,278,824.00
7 Tulangan Kolom kg 1,701.00 835.50 12,570.00
II.2 Pekerjaan Lantai Dasar
1 Beton Kolom Utama m3 19.85 518,575.00 1,278,824.00
2 Tulangan Kolom Utama kg 2,976.75 835.50 12,570.00
3 Beton Kolom Praktis m3 0.81 103,650.00 459,316.00
4 Tulangan Kolom Praktis kg 120.96 835.50 12,570.00
5 Beton Sloof m3 16.91 518,575.00 1,278,824.00
6 Tulangan Sloof kg 3,381.00 835.50 12,570.00
Jumlah II.2 Pekerjaan Lantai Dasar
1 Beton Kolom m3 19.85 518,575.00 1,278,824.00
3 Beton Kolom Praktis m3 0.81 103,650.00 459,316.00
4 Tulangan Kolom Praktis kg 120.96 835.50 12,570.00
5 Beton Balok m3 39.63 518,575.00 1,278,824.00
6 Tulangan Balok kg 7,925.00 835.50 12,570.00
7 Beton Pelat Lantai m3 81.62 518,575.00 1,278,824.00
8 Tulangan Pelat Lantai kg 12,243.00 835.50 12,570.00
1 Beton Balok K250 m3 0.99 518,575.00 1,278,824.00
2 Tulangan Balok kg 198.00 835.50 12,570.00
3 Beton Pelat Lantai K250 m3 2.55 518,575.00 1,278,824.00
4 Tulangan Pelat Lantai kg 382.50 835.50 12,570.00
1 Beton Tangga K250 m3 1.12 518,575.00 1,278,824.00
2 Tulangan Tangga kg 224.00 835.50 12,570.00
B PEKERJAAN MESS
I.1 Persiapan
1 Pengukuran dan pasang papan bouwplank m' 386 11,975.00 31,992.00
2 Pembuatan kantor sementara dgn lantai plesteran (direksi keet) m2 18 49,450.00 263,728.50
3 Pembuatan gudang kerja m2 27 49,450.00 263,728.50
4 Pembuatan rumah jaga konstruksi kayu m2 4 49,450.00 263,728.50
5 Pembuatan bedeng buruh m2 18 49,450.00 263,728.50
6 Pek. Mobilisasi dan Demobilisasi ls 1 124,540.00 -
7 Laporan Administrasi, Rapat & Foto-foto Proyek ls 1 5,000,000.00 -
8 As-Built Drawing dan Shop Drawing ls 1 10,000,000.00 -
9 Keamanan, Keselamatan Kerja & Alat Bantu ls 1 10,000,000.00 -
Jumlah I.1 Pekerjaan Persiapan
1 Lantai Dasar
a Pek. Galian Tanah Biasa sedalam 1 m m3 329.57 27,750.00 -
b Pek. Urugan Pasir dibawah Lantai m3 65.91 12,555.00 85,800.00
c Pekerjaan Keramik Lantai uk 40x40 warna/motif m2 555.19 18,275.41 83,489.92
d Pekerjaan Waterproofing Lantai Kamar Mandi m2 103.95 5,475.00 30,789.53
e Pekerjaan Keramik Lantai Kamar Mandi uk 30x30 ,tipe sladestone/kasar m2 103.95 18,275.41 67,930.65
2 Lantai 1
a Pekerjaan Keramik Lantai uk 40x40 warna/motif m2 309.50 18,275.41 83,489.92
b Pekerjaan Waterproofing Lantai Kamar Mandi m2 56.70 5,475.00 83,489.92
c Pekerjaan Keramik Lantai Kamar Mandi uk 30x30 ,tipe sladestone/kasar m2 56.70 18,275.41 67,930.65
3 Lantai Atap
a Pekerjaan Waterproofing Lantai Atap m2 44.88 5,475.00 30,789.53
b Pekerjaan Aspal Finishing Lantai Atap t=3 cm m2 44.88 30,695.64 93,840.00
1 Lantai Dasar
c Pek. Acian ( beton ) 1PC : 3PS tebal 25mm 2 sisi m2 622.668 13,607.73 4,152.11
2 Lantai 1
1 Pekerjaan Keramik Tangga uk 30x30, Anti slip m2 13.90 18,275.41 67,930.65
2 Pekerjaan Railing Tangga; Handle Kayu; Pipa Stainless, Besi Plat t=3mm ls 1 - 20,000,000.00
1 Lantai Dasar
a Pekerjaan PU 1.45 x 3 meter + Kanopi unit 1 - 10,011,000.00
b Pekerjaan P1 0.9 x 2.2 meter + Kanopi unit 33 5,600,000.00
c Pekerjaan P2 1.7 x 2.2 meter + Kanopi unit 2 - 5,300,000.00
d Pekerjaan Pintu KM PVC unit 33 - 500,000.00
e Pekerjaan JU 1,7 x 3 meter + Kanopi unit 2 3,100,000.00
f Pekerjaan J1 2,00 x 1,2 meter + Kanopi unit 17 - 4,500,000.00
g Pekerjaan J2 2,00 x 1,2 meter + Kanopi unit 16 2,000,000.00
h Pekerjaan BV 1,2 x 0,6 meter + Kanopi unit 31 - 2,000,000.00
2 Lantai 1
a Pekerjaan P1 0.9 x 2.2 meter + Kanopi unit 19 5,600,000.00
b Pekerjaan P2 1.7 x 2.2 meter + Kanopi unit 1 - 5,300,000.00
c Pekerjaan Pintu KM PVC unit 18 - 500,000.00
f Pekerjaan J3 1,7 x 1,2 meter + Kanopi unit 1 - 2,000,000.00
g Pekerjaan BV 1,2 x 0,6 meter + Kanopi unit 18 - 2,000,000.00
1 Lantai Dasar
a Pekerjaan Plafond Akustik + Rangka m2 659.40 - 125,000.00
2 Lantai 1
a Pekerjaan Plafond Gypsum + Rangka m2 366.20 - 125,000.00
I.7 Pekerjaan Atap
1 Lantai Dasar
c Pek. Jet Shower spray unit 33 - 250,000.00
d Pek. Tissue Holder unit 33 - 300,000.00
e Pek. Kaca Cermin 5mm + Bevel diatas wastafel unit 33 - 400,000.00
f Pek. Floor Drain Stainless unit 33 - 350,000.00
g Pek. R. Pantry (Sink, Beton Pantry, Keramik) unit 1 - 5,000,000.00
2 Lantai 1
c Pek. Jet Shower spray unit 18 - 250,000.00
d Pek. Tissue Holder unit 18 - 300,000.00
e Pek. Kaca Cermin 5mm + Bevel diatas wastafel unit 18 - 400,000.00
f Pek. Floor Drain Stainless unit 18 - 350,000.00
g Pek. R. Pantry (Sink, Beton Pantry, Keramik) unit 1 - 5,000,000.00
a Galian Tanah Pondasi m3 279.00 49,950.00 -
b Urugan Kembali m3 224.07 24,975.00 -
c Beton Pondasi Tapak m3 41.85 518,575.00 1,278,824.00
d Tulangan Pondasi Tapak kg 8,370.00 835.50 12,570.00
e Beton Kolom m3 13.08 518,575.00 1,278,824.00
f Tulangan Kolom kg 1,962.00 835.50 12,570.00
g Pondasi Batu Kali m3 207.34 87,325.00 408,345.00
II.2 Pekerjaan Struktur Lantai Dasar
a Beton Kolom K250 m3 22.89 518,575.00 1,278,824.00
b Tulangan Kolom kg 3,433.50 835.50 12,570.00
c Beton Sloof K250 m3 27.00 518,575.00 1,278,824.00
d Tulangan Sloof kg 5,400.00 835.50 12,570.00
Jumlah II.2 Pekerjaan Struktur Lantai Dasar
1 Beton Kolom K250 m3 22.32 518,575.00 1,278,824.00
3 Beton Balok K250 m3 34.78 518,575.00 1,278,824.00
5 Beton Pelat Lantai K250 m3 50.44 518,575.00 1,278,824.00
6 Tulangan Pelat Lantai kg 7,566.00 835.50 12,570.00
1 Beton Ring Balok m3 17.87 518,575.00 1,278,824.00
1 Beton Tangga K250 m3 1.12 518,575.00 1,278,824.00
2 Tulangan Tangga kg 224.00 835.50 12,570.00
C BANGUNAN PENDUKUNG
I Pos Jaga Keamanan
1 Pondasi Tapak m3 0.42 519,410.50 1,291,394.00
2 Sloof Beton m3 0.50 519,410.50 1,291,394.00
3 Balok beton m3 0.45 519,410.50 1,291,394.00
4 Kolom Beton m3 0.65 519,410.50 1,291,394.00
5 Dak Beton m3 1.44 519,410.50 1,291,394.00
6 Dinding Bata m2 41.30 19,498.71 51,537.50
7 Plester Dinding + Acian m2 41.30 40,725.00 15,638.50
8 Lantai Keramik 30x30; Pasir Urug m2 6.00 18,275.41 67,930.65
9 Kusen jendela aluminium m' 11.00 84,002.50
10 Daun jendela aluminium m2 3.10 118,515.00 579,350.00
11 Pintu PVC unit 1.00 500,000.00
12 Cat ICI eksterior m2 82.60 8,613.86 24,439.44
13 Instalasi Listrik unit 1.00 1,500,000.00
14 Instalasi Air bersih unit 1.00 1,500,000.00
Jumlah I Pos Jaga Keamanan
II Ruang Panel, Genset
1 Pondasi Batu kali m3 13.20 87,325.00 408,345.00
2 Pasangan Aanstamping batu kali m3 4.05 67,275.00 184,266.00
3 Sloof Beton m3 0.90 519,410.50 1,291,394.00
4 Kolom Beton m3 1.08 519,410.50 1,291,394.00
5 Ring Balok Beton m3 0.81 519,410.50 1,291,394.00
6 Dinding Bata m2 21.48 19,498.71 51,537.50
7 Plester Dinding + Acian m2 42.96 40,725.00 15,638.50
8 Lantai beton bertulang m3 5.40 519,410.50 1,291,394.00
11 Pintu Besi m2 5.00 - 1,929,342.50
12 Jendela besi m2 2.64 - 268,153.50
13 Cat ICI eksterior m2 111.48 6,089.27 6,757.50
14 Instalasi Listrik unit 1.00 5,000,000.00
Jumlah II Ruang Panel, Genset
D PEKERJAAN LANDSCAPE
I Hardscape
1 Penghamparan dan pemadatan sirtu t = 40 cm (jalan masuk sementara) m3 300.00 - 71,500.00
2 Aspal Hotmix + Lapis Pondasi ( Subgrade + Subbase ) m2 350.00 30,695.64 93,840.00
Jumlah I Hardscape
E PEKERJAAN MEKANIKAL
I Instl. Air Bersih & Kotor untuk Mes
1 Pekerjaan saluran air terbuka keliling bangunan m' 166.90 66,325.00 85,761.50
2 Pasangan pipa PVC 1/2" 332.10 5,919.00 6,820.00
3 Pasangan pipa PVC 3/4" m' 303.00 5,919.00 9,377.50
4 Pasangan pipa PVC 3" m' 267.20 13,320.50 54,773.13
6 Penyambungan Air bersih ls 1.00 2,500,000.00
7 Pek. Septiktank lengkap dengan peresapan ls 2.00 5,740,495.37
8 Pemasangan Pompa Pendorong CH2 -30 PT ls 1.00 5,265,000.00
Jumlah I Instl. Air Bersih & Kotor untuk Mes
II Instl. Air Bersih & Kotor untuk kantor

1 Pekerjaan saluran air terbuka keliling bangunan m' 127.00 66,325.00 85,761.50
6 Penyambungan Air bersih ls 1.00 2,500,000.00
7 Pek. Septiktank lengkap dengan peresapan ls 1.00 5,740,495.37
8 Pemasangan Pompa Pendorong WTP 150 GP ls 1.00 3,588,000.00
Jumlah II Instl. Air Bersih & Kotor untuk Kantor
F PEKERJAAN ELEKTRIKAL
I Instalasi listrik untuk kantor Lantai I Dan Lantai II
1 Pasangan Instalasi titik cahaya ttk 231.00 60,000.00 310,126.00
2 Pasang Inst. Titik stop kontak ttk 50.00 60,000.00 142,346.00
3 Pasangan Instalasi Stop Kontak AC bh 20.00 60,000.00 457,700.00
4 Pas. Box Panel 50 x 70 + 13 bh MCB unit 2.00 1,798,000.00
Jumlah I Instalasi listrik untuk kantor Lantai I Dan Lantai II
II Instalasi listrik untuk MES Lantai I Dan Lantai II

1 Pasangan Instalasi titik cahaya ttk 358.00 60,000.00 310,126.00
2 Pasang Inst. Titik stop kontak ttk 108.00 60,000.00 142,346.00
3 Pas. Box Panel 50 x 70 + 13 bh MCB unit 2.00 1,798,000.00
4 Pemasangan Genset Type 1104 C - 44 TAG2 unit 1.00 257,600,000.00
Jumlah II Instalasi listrik untuk MES Lantai I Dan Lantai II
III Pekerjaan Lampu Taman
1 Pas. Instalasi Titik Cahaya bh 18.00 60,000.00 938,566.00
2 Pasangan Saklar Ganda bh 9.00 38,750.00
3 Pemasangan lampu PLC 2 x 23 watt (RL 120 S D 5038 C ) bh 18.00 479,160.00
Jumlah III Pekerjaan Lampu Taman
JUMLAH A PEKERJAAN KANTOR SUB DIVRE III.1 KPT

JUMLAH B PEKERJAAN MESS
JUMLAH C BANGUNAN PENDUKUNG
JUMLAH D PEKERJAAN LANDSCAPE
JUMLAH E PEKERJAAN MEKANIKAL
JUMLAH F PEKERJAAN ELEKTRIKAL
JUMLAH A + B + C + D + E + F
PPN 10%
JUMLAH A + B + C + D + E + F + PPN 10%
TOTAL
DIBULATKAN
TERBILANG ENAM MILYAR DUA RATUS ENAM PULUH ENAM JUTA DUA R
Ref : - RAB dari ELD sesuai surat nomor:KU.107/V/1/KA-2014 tanggal 7 Mei 2014
- Hasil lelang pekerjaan pembangunan Loading Track Stasiun Merapi
Staf Madya Ahli

Staf Madya Ahli Logistik Staf Madya Ahli Sintelis Staf Madya Ahli Je
Geotektik
ENDIYANTO SONI NOPRIANSYAH JATNIKA P. MIH

PUPUNG A. GUMILAR
NIPP. 50547 NIPP. 40990 NIPP. 3986
NIPP. 45512
DEPUTY EVP DIVRE III SS

Wakil Ketua Tim Pelaksanaan
Pengembangan Angkutan Batubara di
Sumbagsel
ROCHSJID BUDIANTORO
NIPP. 40921
YA
ATI DI PRABUMULIH
Nilai Pekerjaan (Rp.)

PPN DTP PPN Non DTP PPN DTP PPN Non DTP
7 8 9 10
Rp - Rp 5,783,925 Rp - Rp 15,452,136
Rp - Rp 890,100 Rp - Rp 4,747,113
Rp - Rp 1,335,150 Rp - Rp 7,120,670
Rp - Rp 197,800 Rp - Rp 1,054,914
Rp - Rp 890,100 Rp - Rp 4,747,113
Rp - Rp 124,540 Rp - Rp -
Rp - Rp 5,000,000 Rp - Rp -
Rp - Rp 10,000,000 Rp - Rp -
Rp - Rp 10,000,000 Rp - Rp -
Rp - Rp 34,221,615 Rp - Rp 33,121,946
Rp - Rp 8,089,125 Rp - Rp -
Rp - Rp 731,957 Rp - Rp 5,002,140
Rp - Rp 10,302,761 Rp - Rp 47,067,441
Rp - Rp 105,394 Rp - Rp 592,698
Rp - Rp 351,802 Rp - Rp 1,307,665
Rp - Rp 10,302,761 Rp - Rp 47,067,441
Rp - Rp 105,394 Rp - Rp 592,698
Rp - Rp 351,802 Rp - Rp 1,307,665
Rp - Rp 411,994 Rp - Rp 2,316,912
Rp - Rp 769,481 Rp - Rp 1,994,100
Rp - Rp 31,522,468 Rp - Rp 107,248,760
Rp - Rp 6,656,858 Rp - Rp 17,594,903
Rp - Rp 27,807,030 Rp - Rp 10,677,964
Rp - Rp 1,888,413 Rp - Rp 576,209
Rp - Rp 1,008,802 Rp - Rp 3,749,772
Rp - Rp 5,002,795 Rp - Rp 5,551,793
Rp - Rp 5,842,202 Rp - Rp 15,441,666
Rp - Rp 24,404,049 Rp - Rp 9,371,212
Rp - Rp 247,661 Rp - Rp 75,568
Rp - Rp 1,008,802 Rp - Rp 3,749,772
Rp - Rp 3,759,761 Rp - Rp 4,172,351
Rp - Rp 77,626,374 Rp - Rp 70,961,209
Rp - Rp 221,132 Rp - Rp 821,961
Rp - Rp - Rp - Rp 20,000,000
Rp - Rp 221,132 Rp - Rp 20,821,961
Rp - Rp - Rp - Rp 10,011,000
Rp - Rp - Rp - Rp 5,600,000 -
Rp - Rp - Rp - Rp 3,500,000
Rp - Rp - Rp - Rp 40,500,000
Rp - Rp - Rp - Rp 2,000,000
Rp - Rp - Rp - Rp 26,000,000
Rp - Rp - Rp - Rp 3,000,000
Rp - Rp - Rp - Rp 2,100,000
Rp - Rp - Rp - Rp 5,600,000
Rp - Rp - Rp - Rp 3,000,000
Rp - Rp - Rp - Rp 3,100,000
Rp - Rp - Rp - Rp 49,500,000
Rp - Rp - Rp - Rp 4,000,000
Rp - Rp - Rp - Rp 10,000,000
Rp - Rp - Rp - Rp 3,000,000
Rp - Rp - Rp - Rp 2,100,000
Rp - Rp - Rp - Rp 173,011,000
Rp - Rp - Rp - Rp 72,875,000
Rp - Rp - Rp - Rp 52,625,000
Rp - Rp - Rp - Rp 125,500,000
Rp - Rp - Rp - Rp 52,231,163
Rp - Rp - Rp - Rp 50,360,625
Rp - Rp - Rp - Rp 102,591,788
Rp - Rp - Rp - Rp 12,000,000
Rp - Rp - Rp - Rp 6,000,000
Rp - Rp - Rp - Rp 7,500,000
Rp - Rp - Rp - Rp 2,400,000
Rp - Rp - Rp - Rp 1,000,000
Rp - Rp - Rp - Rp 1,200,000
Rp - Rp - Rp - Rp 1,600,000
Rp - Rp - Rp - Rp 700,000
Rp - Rp - Rp - Rp 12,000,000
Rp - Rp - Rp - Rp 6,000,000
Rp - Rp - Rp - Rp 7,500,000
Rp - Rp - Rp - Rp 2,400,000
Rp - Rp - Rp - Rp 1,000,000
Rp - Rp - Rp - Rp 1,200,000
Rp - Rp - Rp - Rp 1,600,000
Rp - Rp - Rp - Rp 700,000
Rp - Rp - Rp - Rp 64,800,000
Rp - Rp 143,591,590 Rp - Rp 698,056,663
Rp - Rp 25,699,275 Rp - Rp -
Rp - Rp 8,296,163 Rp - Rp -
Rp - Rp 21,352,326 Rp - Rp 52,655,578
Rp - Rp 6,880,343 Rp - Rp 103,513,950
Rp - Rp 11,335,335 Rp - Rp 53,005,754
Rp - Rp 5,880,641 Rp - Rp 14,501,864
Rp - Rp 1,421,186 Rp - Rp 21,381,570
Rp - Rp 80,865,267 Rp - Rp 245,058,716
Rp - Rp 10,291,121 Rp - Rp 25,378,262
Rp - Rp 2,487,075 Rp - Rp 37,417,748
Rp - Rp 83,583 Rp - Rp 370,392
Rp - Rp 101,062 Rp - Rp 1,520,467
Rp - Rp 8,766,510 Rp - Rp 21,618,520
Rp - Rp 2,824,826 Rp - Rp 42,499,170
Rp - Rp 24,554,177 Rp - Rp 128,804,559
Rp - Rp 10,291,121 Rp - Rp 25,378,262
Rp - Rp 2,487,075 Rp - Rp 37,417,748
Rp - Rp 83,583 Rp - Rp 370,392
Rp - Rp 101,062 Rp - Rp 1,520,467
Rp - Rp 20,548,534 Rp - Rp 50,673,401
Rp - Rp 6,621,338 Rp - Rp 99,617,250
Rp - Rp 42,326,092 Rp - Rp 104,377,615
Rp - Rp 10,229,027 Rp - Rp 153,894,510
Rp - Rp 92,687,831 Rp - Rp 473,249,645
Rp - Rp 513,389 Rp - Rp 1,266,036
Rp - Rp 165,429 Rp - Rp 2,488,860
Rp - Rp 1,322,366 Rp - Rp 3,261,001
Rp - Rp 319,579 Rp - Rp 4,808,025
Rp - Rp 2,320,763 Rp - Rp 11,823,922
Rp - Rp 580,804 Rp - Rp 1,432,283
Rp - Rp 187,152 Rp - Rp 2,815,680
Rp - Rp 767,956 Rp - Rp 4,247,963
Rp - Rp 201,195,994 Rp - Rp 863,184,805
Rp - Rp 4,619,356 Rp - Rp 12,340,914
Rp - Rp 890,100 Rp - Rp 4,747,113
Rp - Rp 1,335,150 Rp - Rp 7,120,670
Rp - Rp 197,800 Rp - Rp 1,054,914
Rp - Rp 890,100 Rp - Rp 4,747,113
Rp - Rp 124,540 Rp - Rp -
Rp - Rp 5,000,000 Rp - Rp -
Rp - Rp 10,000,000 Rp - Rp -
Rp - Rp 10,000,000 Rp - Rp -
Rp - Rp 33,057,046 Rp - Rp 30,010,724
Rp - Rp 9,145,568 Rp - Rp -
Rp - Rp 827,550 Rp - Rp 5,655,421
Rp - Rp 10,146,323 Rp - Rp 46,352,767
Rp - Rp 569,126 Rp - Rp 3,200,572 Rp 695,086
Rp - Rp 1,899,729 Rp - Rp 7,061,391
Rp - Rp 5,656,238 Rp - Rp 25,840,129
Rp - Rp 310,433 Rp - Rp 4,733,878
Rp - Rp 1,036,216 Rp - Rp 3,851,668
Rp 10,964,224 ###
Rp - Rp 245,691 Rp - Rp 1,381,680 ### 1,013,408
Rp - Rp 1,377,467 Rp - Rp 4,211,070 180,589,316 1,114,749
Rp - Rp 31,214,340 Rp - Rp 102,288,576
Rp - Rp 24,282,441 Rp - Rp 64,181,504
Rp - Rp 101,432,617 Rp - Rp 38,950,362
Rp - Rp 8,473,100 Rp - Rp 2,585,384
Rp - Rp 7,188,814 Rp - Rp 26,721,200
Rp - Rp 18,957,978 Rp - Rp 21,038,395
Rp - Rp 13,739,219 Rp - Rp 36,314,460
Rp - Rp 57,391,468 Rp - Rp 22,038,458
Rp - Rp 4,794,155 Rp - Rp 1,462,833
Rp - Rp 3,921,171 Rp - Rp 14,575,200
Rp - Rp 10,726,591 Rp - Rp 11,903,709
Rp - Rp 250,907,555 Rp - Rp 239,771,506
Rp - Rp 254,028 Rp - Rp 944,236
Rp - Rp - Rp - Rp 20,000,000
Rp - Rp 254,028 Rp - Rp 20,944,236
Rp - Rp - Rp - Rp 10,011,000
Rp - Rp - Rp - Rp 184,800,000
Rp - Rp - Rp - Rp 10,600,000
Rp - Rp - Rp - Rp 16,500,000
Rp - Rp - Rp - Rp 6,200,000
Rp - Rp - Rp - Rp 76,500,000
Rp - Rp - Rp - Rp 32,000,000
Rp - Rp - Rp - Rp 62,000,000
Rp - Rp - Rp - Rp 106,400,000
Rp - Rp - Rp - Rp 5,300,000
Rp - Rp - Rp - Rp 9,000,000
Rp - Rp - Rp - Rp 45,000,000
Rp - Rp - Rp - Rp 20,000,000
Rp - Rp - Rp - Rp 2,000,000
Rp - Rp - Rp - Rp 36,000,000
Rp - Rp - Rp - Rp 622,311,000
Rp - Rp - Rp - Rp 82,425,000
Rp - Rp - Rp - Rp 45,775,000
Rp - Rp - Rp - Rp 128,200,000
Rp - Rp - Rp - Rp 47,482,875
Rp - Rp - Rp - Rp 50,360,625
Rp - Rp - Rp - Rp 97,843,500
Rp - Rp - Rp - Rp 99,000,000
Rp - Rp - Rp - Rp 49,500,000
Rp - Rp - Rp - Rp 8,250,000
Rp - Rp - Rp - Rp 9,900,000
Rp - Rp - Rp - Rp 13,200,000
Rp - Rp - Rp - Rp 11,550,000
Rp - Rp - Rp - Rp 5,000,000
Rp - Rp - Rp - Rp 54,000,000
Rp - Rp - Rp - Rp 27,000,000
Rp - Rp - Rp - Rp 4,500,000
Rp - Rp - Rp - Rp 5,400,000
Rp - Rp - Rp - Rp 7,200,000
Rp - Rp - Rp - Rp 6,300,000
Rp - Rp - Rp - Rp 5,000,000
Rp - Rp - Rp - Rp 305,800,000
Rp - Rp 315,432,970 Rp - Rp 1,547,169,542
Rp - Rp 13,936,050 Rp - Rp -
Rp - Rp 5,596,148 Rp - Rp -
Rp - Rp 21,702,364 Rp - Rp 53,518,784
Rp - Rp 6,993,135 Rp - Rp 105,210,900
Rp - Rp 6,782,961 Rp - Rp 16,727,018
Rp - Rp 1,639,251 Rp - Rp 24,662,340
Rp - Rp 18,106,018 Rp - Rp 84,666,497
Rp - Rp 74,755,927 Rp - Rp 284,785,540
Rp - Rp 11,870,182 Rp - Rp 29,272,281
Rp - Rp 2,868,689 Rp - Rp 43,159,095
Rp - Rp 14,001,525 Rp - Rp 34,528,248
Rp - Rp 4,511,700 Rp - Rp 67,878,000
Rp - Rp 33,252,096 Rp - Rp 174,837,624
Rp - Rp 11,574,594 Rp - Rp 28,543,352
Rp - Rp 2,797,254 Rp - Rp 42,084,360
Rp - Rp 18,035,779 Rp - Rp 44,476,859
Rp - Rp 5,811,654 Rp - Rp 87,435,663
Rp - Rp 26,156,923 Rp - Rp 64,503,883
Rp - Rp 6,321,393 Rp - Rp 95,104,620
Rp - Rp 70,697,598 Rp - Rp 362,148,737
Rp - Rp 9,265,898 Rp - Rp 22,850,027
Rp - Rp 2,985,743 Rp - Rp 44,920,152
Rp - Rp 12,251,641 Rp - Rp 67,770,179
Rp - Rp 580,804 Rp - Rp 1,432,283
Rp - Rp 187,152 Rp - Rp 2,815,680
Rp - Rp 767,956 Rp - Rp 4,247,963
Rp - Rp 191,725,217 Rp - Rp 893,790,043
Rp - Rp 220,022 Rp - Rp 547,034
Rp - Rp 259,705 Rp - Rp 645,697
Rp - Rp 233,735 Rp - Rp 581,127
Rp - Rp 336,578 Rp - Rp 836,823
Rp - Rp 747,951 Rp - Rp 1,859,607
Rp - Rp 805,297 Rp - Rp 2,128,499
Rp - Rp 1,681,943 Rp - Rp 645,870
Rp - Rp 109,652 Rp - Rp 407,584
Rp - Rp - Rp - Rp 924,028
Rp - Rp 367,397 Rp - Rp 1,795,985
Rp - Rp - Rp - Rp 500,000
Rp - Rp 711,505 Rp - Rp 2,018,698
Rp - Rp - Rp - Rp 1,500,000
Rp - Rp - Rp - Rp 1,500,000
Rp - Rp 5,473,784 Rp - Rp 15,890,952
Rp - Rp 1,152,690 Rp - Rp 5,390,154
Rp - Rp 272,464 Rp - Rp 746,277
Rp - Rp 467,469 Rp - Rp 1,162,255
Rp - Rp 560,963 Rp - Rp 1,394,706
Rp - Rp 420,723 Rp - Rp 1,046,029
Rp - Rp 418,832 Rp - Rp 1,107,026
Rp - Rp 1,749,546 Rp - Rp 671,830
Rp - Rp 2,804,817 Rp - Rp 6,973,528
Rp - Rp - Rp - Rp 12,705,000
Rp - Rp - Rp - Rp 13,475,000
Rp - Rp - Rp - Rp 9,646,713
Rp - Rp - Rp - Rp 707,925
Rp - Rp 678,832 Rp - Rp 753,326
Rp - Rp - Rp - Rp 5,000,000
Rp - Rp 8,526,336 Rp - Rp 60,779,767
Rp - Rp - Rp 21,450,000
Rp - Rp 10,743,475 Rp 32,844,000
Rp - Rp 10,743,475 Rp - Rp 54,294,000
Rp 11,069,643 Rp 14,313,594
Rp 1,965,700 Rp 2,264,922
Rp 1,793,457 Rp 2,841,383
Rp 3,559,238 Rp 14,635,380
Rp 3,559,238 Rp 23,689,952
Rp - Rp 2,500,000
Rp - Rp 11,480,991
Rp - Rp 5,265,000
Rp - Rp 21,947,275 Rp - Rp 76,991,222 98938496.532
Rp 8,423,275 Rp 10,891,711
Rp 130,218 Rp 150,040
Rp 109,502 Rp 173,484
Rp 259,750 Rp 1,068,076
Rp 352,993 Rp 2,349,490
Rp - Rp 2,500,000
Rp - Rp 5,740,495
Rp - Rp 3,588,000
Rp - Rp 9,275,738 Rp - Rp 26,461,296 35737033.158
Rp 13,860,000 Rp 71,639,106
Rp 3,000,000 Rp 7,117,300
Rp 1,200,000 Rp 9,154,000
Rp - Rp 3,596,000
Rp - Rp 18,060,000 Rp - Rp 91,506,406 109566406
Rp 21,480,000 Rp 111,025,108
Rp 6,480,000 Rp 15,373,368
Rp - Rp 3,596,000
Rp - Rp 257,600,000
Rp - Rp 27,960,000 Rp - Rp 387,594,476 415554476
Rp 1,080,000 Rp 16,894,188
Rp - Rp 348,750
Rp - Rp 8,624,880
Rp - Rp 1,080,000 Rp - Rp 25,867,818 26947818
Rp - Rp 344,787,584 Rp - Rp 1,561,241,468
Rp - Rp 507,158,187 Rp - Rp 2,440,959,585
Rp - Rp 14,000,120 Rp - Rp 76,670,719
Rp - Rp 10,743,475 Rp - Rp 54,294,000
Rp - Rp 31,223,012 Rp - Rp 103,452,518
Rp - Rp 47,100,000 Rp - Rp 504,968,700
Rp - Rp 955,012,379 Rp - Rp 4,741,586,990
Rp - Rp 95,501,238 Rp - Rp 474,158,699
Rp - Rp 1,050,513,617 Rp - Rp 5,215,745,689
Rp 6,266,259,306
Rp 6,266,260,000
H ENAM JUTA DUA RATUS ENAMPULUH RIBU RUPIAH
Palembang, Juli 2014

Staf Madya Ahli Jembatan Sekretaris 1
JATNIKA P. MIHARJA JOKO WAHYUDI

NIPP. 39863 NIPP. 48613
- - - - -

Analisa Harga Satuan Gedung Kantor Sub Divre: A. Pekerjaan Persiapan

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Analisa Harga Satuan Gedung Kantor Sub Divre: A. Pekerjaan Persiapan

Uploaded by

Copyright:

Available Formats

ANALISA HARGA SATUAN

GEDUNG KANTOR SUB DIVRE

1 1 m' Pengukuran dan Pasang Papan Bowplank

2 1 m2 Pembuatan kantor sementara, dengan lantai plesteran (Direksi keet)

3 1 m2 Pembuatan gudang semen dan alat-alat

4 1 m2 Pembuatan rumah jaga/konstruksi kayu

5 1 m2 Pembuatan bedeng buruh

6 Pek. Mobilisasi dan Demobilisasi (Peraturan Menteri No.75/2013)

2 1 m3 Galian Untuk Tanah Biasa sedalam 2 m

1 1 m3 Pasang pondasi batu kali 1 Pc : 3 Ps

2 1 m3 Urugan pasir dengan pasir urug.

1 1 m3 Membuat beton dengan mutu K 250 + bekisting

2 1 Kg Pembesian dengan besi ulir

3 1 m3 Membuat Kolom Praktis Beton Bertulang 1 pc : 2 ps : 3 kr

2 1 m2 Pasang lantai ubin warna akuran 30 x 30 cm

3 1 m2 Acian dengan aditif waterproofing

Upah 0.1 Oh Pekerja @ Rp. 45,000.00 =

4 m2 Mengaspal Muka Jalan dengan Aspal Hotmix, Tebal 3cm

1 1 m2 Pasangan bata merah tebal 1/2 bata, 1 Pc : 4 Ps

2 1 m2 Plesteran, 1 Pc : 5 Ps, tebal 25 mm

4 1 m2 Pengecatan tembok baru ( 1x plamir , 1x cat dasar, 2x cat penutup )

2 Pekerjaan P1 2,2 x 2,2 meter + Kanopi

3 Pekerjaan Pintu KM PVC

4 Pekerjaan J1 2,45 x 1,2 meter + Kanopi

5 Pekerjaan J2 1,7 x 1,2 meter + Kanopi

7 Pekerjaan BV2 1,35 x 0,6 meter + Kanopi

8 Pekerjaan BV3 1,85 x 0,6 meter + Kanopi

2 1 m2 Pasang langit-langit gypsum

1 buah Kloset Duduk @ Rp. 3,000,000.00 =

2 1 unit (ls) Memasang 1 buah wastafel

Upah An. SNI (Revisi) 6.5.2

1 buah Wastafel @ Rp. 1,500,000.00 =

Upah An. SNI (Revisi) 6.4.2

1 1 m' Pengukuran dan Pasang Papan Bowplank

2 1 m2 Pembuatan kantor sementara, dengan lantai plesteran (Direksi keet)

3 1 m2 Pembuatan gudang semen dan alat-alat

4 1 m2 Pembuatan rumah jaga/konstruksi kayu

5 1 m2 Pembuatan bedeng buruh

6 Pek. Mobilisasi dan Demobilisasi (Peraturan Menteri No.75/2013)

2 1 m3 Galian Untuk Tanah Biasa sedalam 2 m

1 1 m3 Pasang pondasi batu kali 1 Pc : 3 Ps

2 1 m3 Urugan pasir dengan pasir urug.

1 1 m3 Membuat beton dengan mutu K 250 + bekisting

2 1 Kg Pembesian dengan besi ulir

2 1 m2 Pasang lantai ubin warna akuran 30 x 30 cm

3 1 m2 Acian dengan aditif waterproofing

Upah 0.1 Oh Pekerja @ Rp. 45,000.00 =

4 m2 Mengaspal Muka Jalan dengan Aspal Hotmix, Tebal 3cm

1 1 m2 Pasangan bata merah tebal 1/2 bata, 1 Pc : 4 Ps

2 1 m2 Plesteran, 1 Pc : 5 Ps, tebal 25 mm

Upah 0.18 Oh Tukang batu @ Rp. 60,000.00 =

4 1 m2 Pengecatan tembok baru ( 1x plamir , 1x cat dasar, 2x cat penutup )

Besi Beton UK.24

2 Pekerjaan P1 2,2 x 2,2 meter + Kanopi

3 Pekerjaan Pintu KM PVC

4 Pekerjaan J1 2,45 x 1,2 meter + Kanopi

5 Pekerjaan J2 1,7 x 1,2 meter + Kanopi

6 Pekerjaan BV1 2,45 x 0,6 meter + Kanopi

7 Pekerjaan BV2 1,35 x 0,6 meter + Kanopi

Upah An. SNI (Revisi) 6.7.2

2 1 m2 Pasang langit-langit gypsum

Total @ Rp. 125,000.00 =

2 1 unit (ls) Memasang 1 buah wastafel