Rencana Anggaran Biaya

Rencana Anggaran Biaya
Kegiatan : Pembangunan Prasarana Belajar SMK
Pekerjaan : Pembangunan Ruang Kelas Baru (RKB) SMKN 4 Kota

Tarakan
Lokasi Kegiata: Kampung Satu Skip, Kota Tarakan

Prov. Kalimantan Utara
T.A. : 2022
ANALISA HARGA SATUAN PEKERJAAN
BIDANG CIPTA KARYA

TARAKAN- KOTA TARAKAN - PROVINSI KALIMANTAN UTARA
TAHUN ANGGARAN 2022
HARGA SATUAN JUMLAH

NO KOEF. SAT. URAIAN PEKERJAAN
( Rp. ) ( Rp. )
a b c d e f=bxe
A. PEKERJAAN PERSIAPAN
1 m' Pagar sementara dari Seng Gelombang BJLS 20 KI tinggi 2 meter 414,385.50
0.080 m3 Kayu Meranti Ukuran 5 cm x 7 cm x 4 m 2,861,500.00 228,920.00
5.000 kg Semen 1,500.00 7,500.00
1.200 lembar Seng Gelombang Besar BJLS 30 63,000.00 75,600.00
0.005 m3 Pasir Beton 180,000.00 900.00
0.009 m3 Kerikil 175,000.00 1,575.00
0.060 kg Paku biasa 21,300.00 1,278.00
0.450 kg Cat Meni Besi 33,900.00 15,255.00
0.200 oh Tukang 145,274.49 29,054.90
0.400 oh Pekerja 120,227.16 48,090.86
0.020 oh Kepala tukang 150,283.95 3,005.68
0.020 oh Mandor 160,302.88 3,206.06
- Overhead dan profit 414,385.50 -
1 m' Pengukuran dan pemasangan bouwplank 83,649.02

0.020 kg Paku biasa 21,300.00 426.00
0.007 m3 Kayu Meranti Ukuran 2,5 cm x 20 cm x 4 m 2,861,500.00 20,030.50
0.100 oh Tukang 145,274.49 14,527.45
0.100 oh Pekerja 120,227.16 12,022.72
0.010 oh Kepala tukang 150,283.95 1,502.84
0.005 oh Mandor 160,302.88 801.51
1 m2 Pembuatan gudang semen dan peralatan 1,064,662.31

0.300 kg Paku biasa 21,300.00 6,390.00
10.500 kg Semen 1,500.00 15,750.00
0.030 m3 Pasir Beton 180,000.00 5,400.00
0.050 m3 Kerikil 175,000.00 8,750.00
2.000 oh Tukang 145,274.49 290,548.97
1.000 oh Pekerja 120,227.16 120,227.16
0.200 oh Kepala tukang 150,283.95 30,056.79
0.050 oh Mandor 160,302.88 8,015.14
- Overhead dan profit 1,064,662.31 -
1 m2 Membersihkan lapangan dan perataan 20,037.86

0.100 oh Pekerja 120,227.16 12,022.72
0.050 oh Mandor 160,302.88 8,015.14
1 m3 Pembongkaran beton bertulang 1,714,870.67

13.334 oh Pekerja 120,227.16 1,603,108.95
0.666 oh Mandor 160,302.88 106,761.72
1.000 ls Alat bantu 5,000.00 5,000.00
1 m2 Pengukuran kembali (site) 10,861.07

0.020 oh Pekerja 120,227.16 2,404.54
0.010 oh Tukang Kayu 145,274.49 1,452.74
0.010 oh Surveyor 200,378.60 2,003.79
0.050 Peralatan 100,000.00 5,000.00
1 m' Pembuatan 1 m2 Pagar Sementara dari Kayu Tinggi 2 m 351,173.50

0.400 oh Pekerja 120,227.16 48,090.86
0.200 oh Tukang Kayu 145,274.49 29,054.90
0.020 oh Kepala Tukang 150,283.95 3,005.68
0.020 oh Mandor 160,302.88 3,206.06
651656267.xlsx Analisa / 2 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe
1.250 batang Dolken Kayu Galam Diameter 8-10 cm panjang 400 cm 36,300.00 45,375.00
5.000 kg Semen 1,500.00 7,500.00
0.005 m3 Pasir Beton 180,000.00 900.00
0.009 m3 Kerikil 175,000.00 1,575.00
0.060 kg Paku Biasa 21,300.00 1,278.00
0.400 kg Residu 12,900.00 5,160.00
- Overhead & Profit 351,173.50 -
1 m2 Pembuatan 1 m2 Jalan Sementara 226,991.67

1.000 oh Pekerja 120,227.16 120,227.16
0.005 oh Mandor 160,302.88 801.51
0.150 m3 Batu Gunung belah 15/20 420,000.00 63,000.00
0.090 m3 Batu Pecah 2 - 3 cm 460,700.00 41,463.00
0.010 m3 Pasir Pasang 150,000.00 1,500.00
B. PEKERJAAN TANAH
1 m3 Galian tanah biasa sedalam 1 Meter 94,177.94

0.750 oh Pekerja 120,227.16 90,170.37
0.025 oh Mandor 160,302.88 4,007.57
1 m3 Galian tanah biasa sedalam 2 Meter 115,418.07

0.900 oh Pekerja 120,227.16 108,204.44
0.045 oh Mandor 160,302.88 7,213.63
1 m3 Galian tanah keras sedalam 1 Meter 125,356.85

1.000 oh Pekerja 120,227.16 120,227.16
0.032 oh Mandor 160,302.88 5,129.69
1 m3 Galian tanah cadas sedalam 1 Meter 189,958.91

1.500 oh Pekerja 120,227.16 180,340.74
0.060 oh Mandor 160,302.88 9,618.17
1 m3 Galian tanah lumpur sedalam 1 Meter 151,486.22

1.200 oh Pekerja 120,227.16 144,272.59
0.045 oh Mandor 160,302.88 7,213.63
1 m3 Urugan kembali 31,392.65

0.250 oh Pekerja 120,227.16 30,056.79
0.008 oh Mandor 160,302.88 1,335.86
1 m3 Pemadatan tanah 68,128.72

0.500 oh Pekerja 120,227.16 60,113.58
0.050 oh Mandor 160,302.88 8,015.14
1 m3 Urugan tanah tanah dari luar lokasi pekerjaan (manual) 115,544.36

1.200 oh Tanah urug 67,900.00 81,480.00
0.250 oh Pekerja 120,227.16 30,056.79
0.025 oh Mandor 160,302.88 4,007.57
1 m3 Urugan pasir 188,991.18

1.200 oh Pasir urug 126,100.00 151,320.00
0.300 oh Pekerja 120,227.16 36,068.15
0.010 oh Mandor 160,302.88 1,603.03
1 m3 Urugan S i r t u 220,304.36
1.200 oh Sirtu 155,200.00 186,240.00
0.250 oh Pekerja 120,227.16 30,056.79
0.025 oh Mandor 160,302.88 4,007.57
651656267.xlsx Analisa / 3 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe
C. PEKERJAAN PONDASI
1 m3 Pemasangan pondasi batu belah campuran 1 Semen : 4 PP 1,097,090.62

163.000 kg Semen 1,500.00 244,500.00
0.520 m3 Pasir pasang 150,000.00 78,000.00
1.500 oh Pekerja 120,227.16 180,340.74
0.750 oh Tukang 145,274.49 108,955.86
0.075 oh Kepala tukang 150,283.95 11,271.30
0.075 oh Mandor 160,302.88 12,022.72
1 m3 Pemasangan 1 m3 Pondasi Batu Belah Camp 1 SP : 6 PP 1,076,240.62

1.500 oh Pekerja 120,227.16 180,340.74
0.750 oh Tukang Batu 145,274.49 108,955.86
0.075 oh Kepala Tukang 150,283.95 11,271.30
0.075 oh Mandor 160,302.88 12,022.72
1.200 m3 Batu Gunung Belah 15/20 420,000.00 504,000.00
117.000 kg Semen 1,500.00 175,500.00
0.561 m3 Pasir Pasang 150,000.00 84,150.00
- Overhead & Profit 1,076,240.62 -
1 m3 Pemasangan batu kosong ( aanstamping ) 721,022.32

0.432 m3 Pasir Urug 126,100.00 54,475.20
0.780 oh Pekerja 120,227.16 93,777.18
0.390 oh Tukang 145,274.49 56,657.05
0.039 oh Kepala tukang 150,283.95 5,861.07
0.039 oh Mandor 160,302.88 6,251.81
1 m' Pengadaan Tiang Pancang square pile 25 x 25 cm 580,137.81

1.000 m´ Tiang pancang square pile 25 x 25 cm 492,200.00 492,200.00
0.300 oh Pekerja 120,227.16 36,068.15
0.080 oh Mandor 160,302.88 12,824.23
0.093 oh Surveyor 200,378.60 18,635.21
0.020 oh Pembantu Operator 120,227.16 2,404.54
0.020 oh Operator 150,283.95 3,005.68
1.000 Ls Alat Bantu 15,000.00 15,000.00
1 m' Pengadaan Tiang Pancang square pile 20 x 20 cm 437,137.81

1.000 m´ Tiang pancang square pile 20 x 20 cm 349,200.00 349,200.00
0.300 oh Pekerja 120,227.16 36,068.15
0.080 oh Mandor 160,302.88 12,824.23
0.093 oh Surveyor 200,378.60 18,635.21
0.020 oh Pembantu Operator 120,227.16 2,404.54
0.020 oh Operator 150,283.95 3,005.68
1.000 Ls Alat Bantu 15,000.00 15,000.00
1 Bh Upah Potong dan buang tiang pancang 192,325.60

0.500 hari Pekerja 120,227.16 60,113.58
0.250 hari Tukang Batu 145,274.49 36,318.62
0.250 hari Kepala Tukang 150,283.95 37,570.99
0.013 hari Mandor 160,302.88 2,003.79
0.250 hari Tukang 145,274.49 36,318.62
1.000 LS Alat bantu 20,000.00 20,000.00
1 Bh Pemancangan Dolken Kayu Galam 3 m 88,401.84

1.000 btg Dolken Kayu Galam Diameter 8-10 cm panjang 300 cm 32,500.00 32,500.00
0.040 hari Tukang 145,274.49 5,810.98
0.400 hari Pekerja 120,227.16 48,090.86
1.000 LS Alat bantu 2,000.00 2,000.00
1 m' Pemancangan tiang pancang dengan pile driver dan hammer 171,546.80
651656267.xlsx Analisa / 4 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe
0.120 Jam Pile Driver + Hammer 494,772.00 59,372.64

0.050 hari Mandor 160,302.88 8,015.14
0.500 hari Pekerja 120,227.16 60,113.58
0.120 oh Surveyor 200,378.60 24,045.43
1.000 LS Alat bantu 20,000.00 20,000.00
1 m' Pemancangan tiang pancang dengan jack-in hydraulic (kap 380 ton) 344,974.16
0.120 Jam Jack-in hydraulics kap 380 ton 1,940,000.00 232,800.00
0.050 hari Mandor 160,302.88 8,015.14
0.500 hari Pekerja 120,227.16 60,113.58
0.120 oh Surveyor 200,378.60 24,045.43
1.000 LS Alat bantu 20,000.00 20,000.00
D. PEKERJAAN BETON
1 m3 Beton Mutu f'c = 7,4 Mpa (K-100) 1,092,581.39

1.650 oh Pekerja 120,227.16 198,374.81
0.275 oh Tukang Batu 145,274.49 39,950.48
0.028 oh Kepala Tukang 150,283.95 4,207.95
0.083 oh Mandor 160,302.88 13,305.14
247.000 kg Semen 1,500.00 370,500.00
0.621 m3 Pasir Beton 180,000.00 111,780.00
0.740 m3 Batu Pecah 2 - 3 cm 460,700.00 340,918.00
215.000 lt Air 63.00 13,545.00

1.650 oh Pekerja 120,227.16 198,374.81
0.275 oh Tukang Batu 145,274.49 39,950.48
0.028 oh Kepala Tukang 150,283.95 4,207.95
0.083 oh Mandor 160,302.88 13,305.14
276.000 kg Semen 1,500.00 414,000.00
0.591 m3 Pasir Beton 180,000.00 106,380.00
0.749 m3 Batu Pecah 2 - 3 cm 460,700.00 345,064.30
215.000 lt Air 63.00 13,545.00

1.650 oh Pekerja 120,227.16 198,374.81
0.275 oh Tukang Batu 145,274.49 39,950.48
0.028 oh Kepala Tukang 150,283.95 4,207.95
0.083 oh Mandor 160,302.88 13,305.14
299.000 kg Semen 1,500.00 448,500.00
0.571 m3 Pasir Beton 180,000.00 102,780.00
0.753 m3 Batu Pecah 2 - 3 cm 460,700.00 346,907.10
215.000 lt Air 63.00 13,545.00
1 m3 Beton Mutu f'c = 7,4 Mpa (K-100), Slump (3-6) cm, w/c = 0,87 1,008,984.04
1.200 oh Pekerja 120,227.16 144,272.59
0.200 oh Tukang Batu 145,274.49 29,054.90
0.020 oh Kepala Tukang 150,283.95 3,005.68
0.060 oh Mandor 160,302.88 9,618.17
230.000 kg Semen 1,500.00 345,000.00
0.638 m3 Pasir Beton 180,000.00 114,840.00
0.761 m3 Batu Pecah 2 - 3 cm 460,700.00 350,592.70
200.000 lt Air 63.00 12,600.00
1 m3 Beton Mutu f'c = 14,5 Mpa (K-175), Slump (120 ± 20) mm 1,207,176.79
1.650 oh Pekerja 120,227.16 198,374.81
0.275 oh Tukang Batu 145,274.49 39,950.48
0.028 oh Kepala Tukang 150,283.95 4,207.95
0.083 oh Mandor 160,302.88 13,305.14
326.000 kg Semen 1,500.00 489,000.00
0.543 m3 Pasir Beton 180,000.00 97,740.00
0.762 m3 Batu Pecah 2 - 3 cm 460,700.00 351,053.40
215.000 lt Air 63.00 13,545.00
651656267.xlsx Analisa / 5 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe

1.650 oh Pekerja 120,227.16 198,374.81
0.275 oh Tukang Batu 145,274.49 39,950.48
0.028 oh Kepala Tukang 150,283.95 4,207.95
0.083 oh Mandor 160,302.88 13,305.14
352.000 kg Semen 1,500.00 528,000.00
0.522 m3 Pasir Beton 180,000.00 93,960.00
0.764 m3 Batu Pecah 2 - 3 cm 460,700.00 351,974.80
215.000 lt Air 63.00 13,545.00

1.650 oh Pekerja 120,227.16 198,374.81
0.275 oh Tukang Batu 145,274.49 39,950.48
0.028 oh Kepala Tukang 150,283.95 4,207.95
0.083 oh Mandor 160,302.88 13,305.14
371.000 kg Semen 1,500.00 556,500.00
0.498 m3 Pasir Beton 180,000.00 89,640.00
0.775 m3 Batu Pecah 2 - 3 cm 460,700.00 357,042.50
215.000 lt Air 63.00 13,545.00

1.650 oh Pekerja 120,227.16 198,374.81
0.275 oh Tukang Batu 145,274.49 39,950.48
0.028 oh Kepala Tukang 150,283.95 4,207.95
0.083 oh Mandor 160,302.88 13,305.14
384.000 kg Semen 1,500.00 576,000.00
0.494 m3 Pasir Beton 180,000.00 88,920.00
0.769 m3 Batu Pecah 2 - 3 cm 460,700.00 354,278.30
215.000 lt Air 63.00 13,545.00

1.650 oh Pekerja 120,227.16 198,374.81
0.275 oh Tukang Batu 145,274.49 39,950.48
0.028 oh Kepala Tukang 150,283.95 4,207.95
0.083 oh Mandor 160,302.88 13,305.14
406.000 kg Semen 1,500.00 609,000.00
0.488 m3 Pasir Beton 180,000.00 87,840.00
0.760 m3 Batu Pecah 2 - 3 cm 460,700.00 350,132.00
215.000 lt Air 63.00 13,545.00

1.650 oh Pekerja 120,227.16 198,374.81
0.275 oh Tukang Batu 145,274.49 39,950.48
0.028 oh Kepala Tukang 150,283.95 4,207.95
0.083 oh Mandor 160,302.88 13,305.14
413.000 kg Semen 1,500.00 619,500.00
0.486 m3 Pasir Beton 180,000.00 87,480.00
0.756 m3 Batu Pecah 2 - 3 cm 460,700.00 348,289.20
215.000 lt Air 63.00 13,545.00

2.100 oh Pekerja 120,227.16 252,477.04
0.350 oh Tukang Batu 145,274.49 50,846.07
0.035 oh Kepala Tukang 150,283.95 5,259.94
0.105 oh Mandor 160,302.88 16,831.80
439.000 kg Semen 1,500.00 658,500.00
0.478 m3 Pasir Beton 180,000.00 86,040.00
0.745 m3 Batu Pecah 2 - 3 cm 460,700.00 343,221.50
215.000 lt Air 63.00 13,545.00
1 m3 Beton Mutu f'c = 31,2 Mpa (K-350), Slump (120 ± 20) mm 1,438,018.55
2.100 oh Pekerja 120,227.16 252,477.04
0.350 oh Tukang Batu 145,274.49 50,846.07
651656267.xlsx Analisa / 6 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe
0.035 oh Kepala Tukang 150,283.95 5,259.94

0.105 oh Mandor 160,302.88 16,831.80
448.000 kg Semen 1,500.00 672,000.00
0.476 m3 Pasir Beton 180,000.00 85,680.00
0.741 m3 Batu Pecah 2 - 3 cm 460,700.00 341,378.70
215.000 lt Air 63.00 13,545.00
1 Kg Pembesian dengan besi polos 19,243.20

1.050 kg Besi beton polos 16,000.00 16,800.00
0.010 kg Kawat Bendrat 25,200.00 252.00
0.007 oh Pekerja 120,227.16 841.59
0.005 oh Tukang besi 145,274.49 726.37
0.001 oh Kepala tukang 150,283.95 75.14
0.000 oh Mandor 160,302.88 48.09
1.000 ls Alat bantu 500.00 500.00
1 Kg Pembesian dengan besi ulir 20,688.20

1.050 kg Besi beton ulir 16,900.00 17,745.00
0.010 kg Kawat Bendrat 25,200.00 252.00
0.007 oh Pekerja 120,227.16 841.59
0.005 oh Tukang besi 145,274.49 726.37
0.001 oh Kepala tukang 150,283.95 75.14
0.000 oh Mandor 160,302.88 48.09
1.000 ls Alat bantu 1,000.00 1,000.00
1 m2 Jaring kawat baja/wire mesh 87,510.41

1.020 m2 Kawat Wiremesh Ukuran 8 mm x 2,25 m 50 m 77,600.00 79,152.00
0.050 kg Kawat Bendrat 25,200.00 1,260.00
0.025 oh Pekerja 120,227.16 3,005.68
0.025 oh Tukang besi 145,274.49 3,631.86
0.002 oh Kepala tukang 150,283.95 300.57
0.001 oh Mandor 160,302.88 160.30
1 m2 Bekisting untuk pondasi 222,640.81

0.043 m3 Kayu Bekisting 2,500,000.00 106,756.06
0.300 kg Paku biasa 21,300.00 6,390.00
0.100 Liter Minyak bekisting 11,300.00 1,130.00
0.520 oh Pekerja 120,227.16 62,518.12
0.260 oh Tukang kayu 145,274.49 37,771.37
0.026 oh Kepala tukang 150,283.95 3,907.38
0.026 oh Mandor 160,302.88 4,167.87
1 m2 Bekisting batako untuk pondasi 119,152.98

13.000 buah Bataco ukuran 8 x 15 x 30 3,300.00 42,900.00
11.000 kg Semen 1,500.00 16,500.00
0.035 m3 Pasir pasang 150,000.00 5,250.00
0.300 oh Pekerja 120,227.16 36,068.15
0.100 oh Tukang 145,274.49 14,527.45
0.010 oh Kepala tukang 150,283.95 1,502.84
0.015 oh Mandor 160,302.88 2,404.54
1 m2 Bekisting untuk sloof 215,884.75

0.040 m3 Kayu Bekisting 2,500,000.00 100,000.00
0.300 kg Paku biasa 21,300.00 6,390.00
0.520 oh Pekerja 120,227.16 62,518.12
0.260 oh Tukang kayu 145,274.49 37,771.37
0.026 oh Kepala tukang 150,283.95 3,907.38
0.026 oh Mandor 160,302.88 4,167.87
1 m2 Bekisting untuk kolom (pemakaian 1 x) 519,770.85

0.040 m3 Kayu Bekisting 2,500,000.00 100,000.00
0.400 kg Paku biasa 21,300.00 8,520.00
651656267.xlsx Analisa / 7 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe

0.350 Lbr Multipleks 9 mm 198,000.00 69,300.00
2.000 Batang Dolken Kayu Galam Diameter 8-10 cm panjang 400 cm 36,300.00 72,600.00
0.660 oh Pekerja 120,227.16 79,349.93
0.330 oh Tukang kayu 145,274.49 47,940.58
0.033 oh Kepala tukang 150,283.95 4,959.37
0.033 oh Mandor 160,302.88 5,290.00
0.200 Biaya bongkar bekisting 433,142.37 86,628.47
1 m2 Bekisting untuk kolom (pemakaian 2 x) 259,885.42
1 m2 Bekisting untuk balok/dinding (pemakaian 1x) 530,072.25

0.040 m3 Kayu Bekisting 2,500,000.00 100,000.00
0.400 kg Paku biasa 21,300.00 8,520.00
0.660 oh Pekerja 120,227.16 79,349.93
0.330 oh Tukang kayu 145,274.49 47,940.58
0.033 oh Kepala tukang 150,283.95 4,959.37
0.033 oh Mandor 160,302.88 5,290.00
1 m2 Bekisting untuk balok/dinding (pemakaian 2x) 265,036.12
1 m2 Bekisting untuk plat lantai (pemakaian 1x) 694,010.85

0.040 m3 Kayu Bekisting 2,500,000.00 100,000.00
0.400 kg Paku biasa 21,300.00 8,520.00
0.660 oh Pekerja 120,227.16 79,349.93
0.330 oh Tukang kayu 145,274.49 47,940.58
0.033 oh Kepala tukang 150,283.95 4,959.37
0.033 oh Mandor 160,302.88 5,290.00
1 m2 Bekisting untuk plat lantai (pemakaian 2x) 347,005.42
1 m2 Bekisting untuk tangga (pemakaian 1x) 532,652.85

0.030 m3 Kayu Bekisting 2,500,000.00 75,000.00
0.400 kg Paku biasa 21,300.00 8,520.00
0.660 oh Pekerja 120,227.16 79,349.93
0.330 oh Tukang kayu 145,274.49 47,940.58
0.033 oh Kepala tukang 150,283.95 4,959.37
0.033 oh Mandor 160,302.88 5,290.00
1 m2 Bekisting untuk tangga (pemakaian 2x) 266,326.42
1 m' Kolom praktis beton bertulang (11 x 11) cm 95,703.79

0.002 m3 Kayu Bekisting 2,500,000.00 5,000.00
0.010 kg Paku biasa 21,300.00 213.00
0.045 kg Kawat Bendrat 25,200.00 1,134.00
4.000 kg Semen 1,500.00 6,000.00
0.006 m3 Pasir Beton 180,000.00 1,080.00
0.009 m3 Kerikil 175,000.00 1,575.00
0.180 oh Pekerja 120,227.16 21,640.89
0.020 oh Tukang 145,274.49 2,905.49
0.020 oh Tukang kayu 145,274.49 2,905.49
651656267.xlsx Analisa / 8 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe
0.020 oh Tukang besi 145,274.49 2,905.49

0.006 oh Kepala tukang 150,283.95 901.70
0.009 oh Mandor 160,302.88 1,442.73
1 m' Kolom Praktis Beton Bertulang (11x11) cm 108,892.79

0.180 oh Pekerja 120,227.16 21,640.89
0.020 oh Tukang Kayu 145,274.49 2,905.49
0.020 oh Tukang Batu 145,274.49 2,905.49
0.020 oh Tukang Besi 145,274.49 2,905.49
0.006 oh Kepala Tukang 150,283.95 901.70
0.009 oh Mandor 160,302.88 1,442.73
0.010 kg Paku Biasa 21,300.00 213.00
0.200 lt Minyak Bekisting 11,300.00 2,260.00
3.000 kg Besi Beton Polos 16,000.00 48,000.00
0.450 kg Kawat Bendrat 25,200.00 11,340.00
4.000 kg Semen 1,500.00 6,000.00
0.006 m3 Pasir Beton 180,000.00 1,080.00
0.009 m3 Kerikil 175,000.00 1,575.00
1 m' Ring Balok Beton Bertulang (10x15) cm 136,622.52

0.297 oh Pekerja 120,227.16 35,707.47
0.033 oh Tukang Kayu 145,274.49 4,794.06
0.033 oh Tukang Batu 145,274.49 4,794.06
0.033 oh Tukang Besi 145,274.49 4,794.06
0.010 oh Kepala Tukang 150,283.95 1,502.84
0.015 oh Mandor 160,302.88 2,404.54
0.020 kg Paku Biasa 21,300.00 426.00
0.200 lt Minyak Bekisting 11,300.00 2,260.00
3.600 kg Besi Beton Polos 16,000.00 57,600.00
0.050 kg Kawat Bendrat 25,200.00 1,260.00
5.500 kg Semen 1,500.00 8,250.00
0.009 m3 Pasir Beton 180,000.00 1,620.00
0.015 m3 Kerikil 175,000.00 2,625.00
1 m3 Beton Ready-mix K175 1,559,172.20

1.050 m3 Beton K 175 Ready-mix (slump 10 + 2 cm) 1,275,000.00 1,338,750.00
0.050 jam Concrete pump 601,344.39 30,067.22
0.200 jam Concrete Vibrator 57,585.38 11,517.08
1.250 oh Pekerja 120,227.16 150,283.95
0.125 oh Tukang 145,274.49 18,159.31
0.063 oh Kepala Tukang 150,283.95 9,392.75
0.006 oh Mandor 160,302.88 1,001.89

1.250 oh Pekerja 120,227.16 150,283.95
0.125 oh Tukang 145,274.49 18,159.31
0.063 oh Kepala Tukang 150,283.95 9,392.75
0.006 oh Mandor 160,302.88 1,001.89

1.250 oh Pekerja 120,227.16 150,283.95
0.125 oh Tukang 145,274.49 18,159.31
0.063 oh Kepala Tukang 150,283.95 9,392.75
0.006 oh Mandor 160,302.88 1,001.89

651656267.xlsx Analisa / 9 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe

1.250 oh Pekerja 120,227.16 150,283.95
0.125 oh Tukang 145,274.49 18,159.31
0.063 oh Kepala Tukang 150,283.95 9,392.75
0.006 oh Mandor 160,302.88 1,001.89

1.250 oh Pekerja 120,227.16 150,283.95
0.125 oh Tukang 145,274.49 18,159.31
0.063 oh Kepala Tukang 150,283.95 9,392.75
0.006 oh Mandor 160,302.88 1,001.89
E. PEKERJAAN BESI DAN ALUMUNIUM
1 Kg Pemasangan besi profil 47,327.71

1.150 kg Besi profil 26,100.00 30,015.00
0.060 oh Pekerja 120,227.16 7,213.63
0.060 oh Tukang 145,274.49 8,716.47
0.006 oh Kepala tukang 150,283.95 901.70
0.003 oh Mandor 160,302.88 480.91
1 Kg Pemasangan rangka baja WF 46,292.71

1.150 kg Baja Profil WF 25,200.00 28,980.00
0.060 oh Pekerja 120,227.16 7,213.63
0.060 oh Tukang 145,274.49 8,716.47
0.006 oh Kepala tukang 150,283.95 901.70
0.003 oh Mandor 160,302.88 480.91
1 Kg Pekerjaan perakitan (erection) 19,897.26

0.100 liter Solar industri 11,600.00 1,160.00
0.100 liter Minyak pelumas 43,100.00 4,310.00
0.100 oh Pekerja 120,227.16 12,022.72
0.010 oh Tukang 145,274.49 1,452.74
0.001 oh Kepala tukang 150,283.95 150.28
0.005 oh Mandor 160,302.88 801.51
1 m2 Pemasangan pintu rolling door besi 604,697.87

1.000 m2 Pintu gulung besi 267,100.00 267,100.00
1.200 oh Pekerja 120,227.16 144,272.59
1.200 oh Tukang 145,274.49 174,329.38
0.120 oh Kepala tukang 150,283.95 18,034.07
0.006 oh Mandor 160,302.88 961.82
1 m2 Pemasangan pintu rolling door alumunium 1,713,545.18

1.000 m2 Rolling door alumunium 1,425,000.00 1,425,000.00
1.000 oh Pekerja 120,227.16 120,227.16
1.000 oh Tukang 145,274.49 145,274.49
0.100 oh Kepala tukang 150,283.95 15,028.40
0.050 oh Mandor 160,302.88 8,015.14
1 m' Pemasangan kusen pintu alumunium 128,235.43

1.100 m Profil alumunium 102,700.00 112,970.00
2.000 bh Skrup fixer 500.00 1,000.00
0.060 tube Sealent 31,100.00 1,866.00
0.043 oh Pekerja 120,227.16 5,169.77
0.043 oh Tukang 145,274.49 6,246.80
0.004 oh Kepala tukang 150,283.95 646.22
0.002 oh Mandor 160,302.88 336.64
651656267.xlsx Analisa / 10 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe
1 m2 Pemasangan pintu kaca rangka alumunium 548,245.33

4.400 m Profil alumunium 102,700.00 451,880.00
4.500 m Profil kaca 14,100.00 63,450.00
0.270 tube Sealent 31,100.00 8,397.00
0.085 oh Pekerja 120,227.16 10,219.31
0.085 oh Tukang 145,274.49 12,348.33
0.009 oh Kepala tukang 150,283.95 1,277.41
0.004 oh Mandor 160,302.88 673.27
1 m' Pemasangan talang datar/jurai seng BJLS 20 lebar 90 cm 132,374.31

1.050 m Seng Plat BJLS 20 Kl 20,400.00 21,420.00
0.015 kg Paku biasa 21,300.00 319.50
0.019 bh Kayu Meranti Ukuran 2,5 cm x 20 cm x 4 m 2,861,500.00 54,368.50
0.200 oh Pekerja 120,227.16 24,045.43
0.200 oh Tukang 145,274.49 29,054.90
0.020 oh Kepala tukang 150,283.95 3,005.68
0.001 oh Mandor 160,302.88 160.30
1 m' Pemasangan talang 1/2 lingkaran seng BJLS 30 lebar 45 cm 126,175.36

1.050 m Seng Plat BJLS 30 Lebar 50 43,100.00 45,255.00
0.010 kg Paku biasa 21,300.00 213.00
0.500 kg Besi strip 26,600.00 13,300.00
0.150 oh Pekerja 120,227.16 18,034.07
0.300 oh Tukang 145,274.49 43,582.35
0.030 oh Kepala tukang 150,283.95 4,508.52
0.008 oh Mandor 160,302.88 1,282.42
1 m2 Pemasangan rangka besi hollow 1 x 40.40.2, modul 60 x 120 cm dinding partisi 154,912.70
3.500 m Besi hollow 40.40.2 18,175.00 63,612.50
0.250 oh Pekerja 120,227.16 30,056.79
0.250 oh Tukang 145,274.49 36,318.62
0.025 oh Kepala tukang 150,283.95 3,757.10
0.013 oh Mandor 160,302.88 2,083.94
1.000 ls Perlengkapan 19,083.75 19,083.75
1 m2 Pemasangan rangka besi hollow 1 x 40.40.2, modul 60 x 60 cm plafond 183,767.22

3.500 m Besi hollow 40.40.2 18,175.00 63,612.50
0.350 oh Pekerja 120,227.16 42,079.51
0.350 oh Tukang 145,274.49 50,846.07
0.035 oh Kepala tukang 150,283.95 5,259.94
0.018 oh Mandor 160,302.88 2,885.45
1.000 ls Perlengkapan 19,083.75 19,083.75
1 m2 Dinding Alumunium Composite Panel + Rangka 1,177,420.93

1.050 m2 Panel ACP 582,000.00 611,100.00
2.000 m' Besi hollow 40.40.2 72,700.00 145,400.00
6.000 Buah Bracket Siku Panel ACP 14,500.00 87,000.00
2.000 Buah Bracket Besi Hollow 19,400.00 38,800.00
3.000 Buah Dinabolt 12 mm 15,000.00 45,000.00
12.000 Buah Paku Sekrup 400.00 4,800.00
2.000 Buah Baut & Mur 14,500.00 29,000.00
2.000 m' Backrod 33,900.00 67,800.00
0.250 Tube Sealent 31,100.00 7,775.00
0.500 Org Pekerja 120,227.16 60,113.58
0.500 Org Tukang 145,274.49 72,637.24
0.050 Org Kepala tukang 150,283.95 7,514.20
0.003 Org Mandor 160,302.88 480.91
1 Bh Pagar BRC 1,20 x 2,40 m 803,639.96

1.000 bh Pagar BRC 1,20 x 2,40 m 339,500.00 339,500.00
2.000 bh Tiang Pagar BRC d=1,5 in t=1,20 m 194,000.00 388,000.00
2.000 kg Semen 1,500.00 3,000.00
0.005 M3 Pasir Beton 180,000.00 900.00
0.009 M3 Batu Pecah 2 - 3 cm 460,700.00 4,146.30
0.375 OH Pekerja 120,227.16 45,085.19
651656267.xlsx Analisa / 11 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe
0.125 OH Tukang 145,274.49 18,159.31

0.012 OH Kepala Tukang 150,283.95 1,803.41
0.019 OH Mandor 160,302.88 3,045.75
1 Bh Pagar BRC 0,90 x 2,40 m 658,039.96

1.000 bh Pagar BRC 0,90 x 2,40 m 242,500.00 242,500.00
2.000 bh Tiang Pagar BRC d=1,5 in t=0,90 m 169,700.00 339,400.00
2.000 kg Semen 1,500.00 3,000.00
0.005 M3 Pasir Beton 180,000.00 900.00
0.009 M3 Batu Pecah 2 - 3 cm 460,700.00 4,146.30
0.375 OH Pekerja 120,227.16 45,085.19
0.125 OH Tukang 145,274.49 18,159.31
0.012 OH Kepala Tukang 150,283.95 1,803.41
0.019 OH Mandor 160,302.88 3,045.75
1 m2 Pemasangan atap spandek zincalume 120,401.16

1.100 m2 Atap spandek zincalume 0,4 mm 92,100.00 101,310.00
6.000 bh Screw Cteks 12-4x50 300.00 1,800.00
2.000 bh Screw Cteks 10x16-16 400.00 800.00
0.020 OH Pekerja 120,227.16 2,404.54
0.080 OH Tukang 145,274.49 11,621.96
0.010 OH Kepala Tukang 150,283.95 1,502.84
0.006 OH Mandor 160,302.88 961.82
1 m' Pemasangan nok zincalume 50,901.16

1.100 m2 Nok spandek zincalume 29,100.00 32,010.00
6.000 bh Screw Cteks 10x16-16 400.00 2,400.00
0.020 OH Pekerja 120,227.16 2,404.54
0.080 OH Tukang 145,274.49 11,621.96
0.010 OH Kepala Tukang 150,283.95 1,502.84
0.006 OH Mandor 160,302.88 961.82
1 m2 Pemasangan kuda-kuda baja ringan dan reng utk atap spandek 238,317.54
1.488 m Canal C-75 tebal 0,8 mm 18,000.00 26,784.00
2.320 m Canal C-75 tebal 0,6 mm 15,000.00 34,800.00
28.000 bh Screw Cteks 10x16-16 400.00 11,200.00
2.000 bh Dinabolt 12 mm 15,000.00 30,000.00
3.600 m Canal C-75 tebal 0,6 mm 15,000.00 54,000.00
0.125 m Talang jurai atap spandek 33,900.00 4,237.50
0.020 OH Pekerja 120,227.16 2,404.54
0.450 OH Tukang 145,274.49 65,373.52
0.010 OH Kepala Tukang 150,283.95 1,502.84
0.050 OH Mandor 160,302.88 8,015.14
F. PEKERJAAN DINDING
1 m2 Ps.dinding Bata merah (8x8x16), tebal 1 bata, camp. spesi 1 Semen : 2 PP 324,267.32
120.000 buah Batu Bata 8 x 8 x 16 1,100.00 132,000.00
43.500 kg Semen 1,500.00 65,250.00
0.080 m3 Pasir pasang 150,000.00 12,000.00
0.650 oh Pekerja 120,227.16 78,147.65
0.200 oh Tukang 145,274.49 29,054.90
0.020 oh Kepala tukang 150,283.95 3,005.68
0.030 oh Mandor 160,302.88 4,809.09
120.000 buah Batu Bata 8 x 8 x 16 1,100.00 132,000.00
26.550 kg Semen 1,500.00 39,825.00
0.093 m3 Pasir pasang 150,000.00 13,950.00
0.600 oh Pekerja 120,227.16 72,136.30
0.200 oh Tukang 145,274.49 29,054.90
0.020 oh Kepala tukang 150,283.95 3,005.68
0.030 oh Mandor 160,302.88 4,809.09
651656267.xlsx Analisa / 12 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe
120.000 buah Batu Bata 8 x 8 x 16 1,100.00 132,000.00
18.500 kg Semen 1,500.00 27,750.00
0.122 m3 Pasir pasang 150,000.00 18,300.00
0.600 oh Pekerja 120,227.16 72,136.30
0.200 oh Tukang 145,274.49 29,054.90
0.020 oh Kepala tukang 150,283.95 3,005.68
0.030 oh Mandor 160,302.88 4,809.09
1 m2 Ps. dinding Bata merah (8x8x16) tebal ½ bata, spesi 1 Semen : 2 PP 154,672.98
60.000 buah Batu Bata 8 x 8 x 16 1,100.00 66,000.00
18.980 kg Semen 1,500.00 28,470.00
0.038 m3 Pasir pasang 150,000.00 5,700.00
0.300 oh Pekerja 120,227.16 36,068.15
0.100 oh Tukang 145,274.49 14,527.45
0.010 oh Kepala tukang 150,283.95 1,502.84
0.015 oh Mandor 160,302.88 2,404.54
60.000 buah Batu Bata 8 x 8 x 16 1,100.00 66,000.00
11.500 kg Semen 1,500.00 17,250.00
0.043 m3 Pasir pasang 150,000.00 6,450.00
0.300 oh Pekerja 120,227.16 36,068.15
0.100 oh Tukang 145,274.49 14,527.45
0.010 oh Kepala tukang 150,283.95 1,502.84
0.015 oh Mandor 160,302.88 2,404.54
60.000 buah Batu Bata 8 x 8 x 16 1,100.00 66,000.00
8.320 kg Semen 1,500.00 12,480.00
0.049 m3 Pasir pasang 150,000.00 7,350.00
0.300 oh Pekerja 120,227.16 36,068.15
0.100 oh Tukang 145,274.49 14,527.45
0.010 oh Kepala tukang 150,283.95 1,502.84
0.015 oh Mandor 160,302.88 2,404.54
1 m2 Ps.dinding Batako, tebal 1 bata, camp. spesi 1 Semen : 4 PP 220,405.96

25.000 buah Batako 2,200.00 55,000.00
30.320 kg Semen 1,500.00 45,480.00
0.073 m3 Pasir pasang 150,000.00 10,920.00
0.600 oh Pekerja 120,227.16 72,136.30
0.200 oh Tukang 145,274.49 29,054.90
0.020 oh Kepala tukang 150,283.95 3,005.68
0.030 oh Mandor 160,302.88 4,809.09
1 m2 Ps. dinding terawang ( roster), spesi 1 Semen : 4 PP 235,252.98

30.000 buah Roster Ukuran 10 x 20 x 25 5,300.00 159,000.00
11.000 kg Semen 1,500.00 16,500.00
0.035 m3 Pasir pasang 150,000.00 5,250.00
0.300 oh Pekerja 120,227.16 36,068.15
0.100 oh Tukang 145,274.49 14,527.45
0.010 oh Kepala tukang 150,283.95 1,502.84
0.015 oh Mandor 160,302.88 2,404.54
1 m2 Paving block 254,248.34

48.000 bh Paving Block Bata Abu-abu (8 cm) isi 48/m2 4,600.00 220,800.00
0.050 m3 Pasir urug 126,100.00 6,305.00
0.134 oh Pekerja 120,227.16 16,074.37
0.060 oh Tukang 145,274.49 8,745.52
0.010 oh Kepala tukang 150,283.95 1,502.84
0.002 oh Mandor 160,302.88 320.61
1.000 oh Alat bantu 500.00 500.00
651656267.xlsx Analisa / 13 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe
1 m' Kanstein 139,081.89

2.000 bh Kansteen Type 15/20 x 40 x 50 cm 57,400.00 114,800.00
0.020 m3 Pasir urug 126,100.00 2,522.00
0.100 kg Semen 1,500.00 150.00
0.100 oh Pekerja 120,227.16 12,022.72
0.050 oh Tukang 145,274.49 7,263.72
0.010 oh Kepala tukang 150,283.95 1,502.84
0.002 oh Mandor 160,302.88 320.61
1.000 oh Alat bantu 500.00 500.00
1 m2 Dinding Bata Ringan Tebal 7,5 cm (instant mortar) 473,190.15

0.670 oh Pekerja 120,227.16 80,552.20
1.300 oh Tukang Batu 145,274.49 188,856.83
0.130 oh Kepala Tukang 150,283.95 19,536.91
0.003 oh Mandor 160,302.88 480.91
8.400 bh Bata Ringan 7,5 x 20 x 60 15,500.00 130,200.00
0.473 zak Mortar Instant (40 kg) 92,100.00 43,563.30
1.000 ls Peralatan 10,000.00 10,000.00
1 m2 Dinding Bata Ringan Tebal 10 cm (instant mortar) 487,770.08

0.671 oh Pekerja 120,227.16 80,672.42
1.300 oh Tukang Batu 145,274.49 188,856.83
0.130 oh Kepala Tukang 150,283.95 19,536.91
0.003 oh Mandor 160,302.88 480.91
8.400 bh Bata Ringan 7,5 x 20 x 60 15,500.00 130,200.00
0.630 zak Mortar Instant (40 kg) 92,100.00 58,023.00
1.000 ls Peralatan 10,000.00 10,000.00
1 m2 Pasang kaca glass block 1,596,469.07

45.000 bh Kaca glass block 34,900.00 1,570,500.00
0.015 Org Pekerja 120,227.16 1,803.41
0.150 Org Tukang 145,274.49 21,791.17
0.015 Org Kepala tukang 150,283.95 2,254.26
0.001 Org Mandor 160,302.88 120.23
G. PEKERJAAN PLESTERAN
1 m2 Plesteran 1 PC : 2 PP, tebal 20 mm 108,894.19

12.368 kg Semen 1,500.00 18,552.00
0.030 m3 Pasir pasang 150,000.00 4,500.00
0.430 oh Pekerja 120,227.16 51,697.68
0.200 oh Tukang batu 145,274.49 29,054.90
0.020 oh Kepala tukang 150,283.95 3,005.68
0.013 oh Mandor 160,302.88 2,083.94

8.320 kg Semen 1,500.00 12,480.00
0.032 m3 Pasir pasang 150,000.00 4,800.00
0.400 oh Pekerja 120,227.16 48,090.86
0.200 oh Tukang batu 145,274.49 29,054.90
0.020 oh Kepala tukang 150,283.95 3,005.68
0.022 oh Mandor 160,302.88 3,526.66
1 m2 Plesteran 1 PC : 2PP, tebal 15 mm 80,854.12

10.224 kg Semen 1,500.00 15,336.00
0.020 m3 Pasir pasang 150,000.00 3,000.00
0.300 oh Pekerja 120,227.16 36,068.15
0.150 oh Tukang batu 145,274.49 21,791.17
0.015 oh Kepala tukang 150,283.95 2,254.26
0.015 oh Mandor 160,302.88 2,404.54

6.240 kg Semen 1,500.00 9,360.00
0.024 m3 Pasir pasang 150,000.00 3,600.00
651656267.xlsx Analisa / 14 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe
0.300 oh Pekerja 120,227.16 36,068.15

0.150 oh Tukang batu 145,274.49 21,791.17
0.015 oh Kepala tukang 150,283.95 2,254.26
0.015 oh Mandor 160,302.88 2,404.54
1 m2 Plesteran Ciprat ,1 PC : 2 PP 61,852.98

4.300 kg Semen 1,500.00 6,450.00
0.006 m3 Pasir Pasang 150,000.00 900.00
0.300 oh Pekerja 120,227.16 36,068.15
0.100 oh Tukang batu 145,274.49 14,527.45
0.010 oh Kepala tukang 150,283.95 1,502.84
0.015 oh Mandor 160,302.88 2,404.54
1 m2 Plesteran Acian 46,553.75

3.250 kg Semen 1,500.00 4,875.00
0.200 oh Pekerja 120,227.16 24,045.43
0.100 oh Tukang batu 145,274.49 14,527.45
0.010 oh Kepala tukang 150,283.95 1,502.84
0.010 oh Mandor 160,302.88 1,603.03
1 m' Benangan sudut 18,360.44

0.200 kg Semen 1,500.00 300.00
0.013 m3 Pasir pasang 150,000.00 1,950.00
0.070 oh Tukang 145,274.49 10,169.21
0.030 oh Pekerja 120,227.16 3,606.81
0.007 oh Kepala tukang 150,283.95 1,051.99
0.008 oh Mandor 160,302.88 1,282.42
H. PEKERJAAN PELAPIS LANTAI DAN DINDING (SNI 7395-2008)
1 m2 Pemasangan Lantai ubin warna ukuran ( 40 x40 ) cm 184,957.73

6.630 buah Ubin warna 40 x 40 14,800.00 98,124.00
9.800 kg Semen 1,500.00 14,700.00
0.045 m3 Pasir pasang 150,000.00 6,750.00
1.300 kg Semen warna 10,100.00 13,130.00
0.250 oh Pekerja 120,227.16 30,056.79
0.125 oh Tukang Batu 145,274.49 18,159.31
0.013 oh Kepala Tukang 150,283.95 1,953.69
0.013 oh Mandor 160,302.88 2,083.94
1 m2 Keramik 40 x 40 cm 259,110.62
1.050 m2 Keramik Polos 40 x 40 cm 70,000.00 73,500.00
8.190 kg Semen 1,500.00 12,285.00
0.045 m3 Pasir pasang 150,000.00 6,750.00
1.380 kg Nat Pengisi AM-50 15,000.00 20,700.00
0.700 oh Pekerja 120,227.16 84,159.01
0.350 oh Tukang Batu 145,274.49 50,846.07
0.035 oh Kepala Tukang 150,283.95 5,259.94
0.035 oh Mandor 160,302.88 5,610.60
1 m2 Keramik 30 x 30 cm 263,625.62
10.000 kg Semen 1,500.00 15,000.00
0.045 m3 Pasir pasang 150,000.00 6,750.00
1.500 kg Nat Pengisi AM-50 15,000.00 22,500.00
0.700 oh Pekerja 120,227.16 84,159.01
0.350 oh Tukang Batu 145,274.49 50,846.07
0.035 oh Kepala Tukang 150,283.95 5,259.94
0.035 oh Mandor 160,302.88 5,610.60
1 m2 Keramik 20 x 20 cm 260,775.62
10.400 kg Semen 1,500.00 15,600.00
651656267.xlsx Analisa / 15 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe
0.045 m3 Pasir pasang 150,000.00 6,750.00

1.620 kg Nat Pengisi AM-50 15,000.00 24,300.00
0.700 oh Pekerja 120,227.16 84,159.01
0.350 oh Tukang Batu 145,274.49 50,846.07
0.035 oh Kepala Tukang 150,283.95 5,259.94
0.035 oh Mandor 160,302.88 5,610.60
1 m' Plin Keramik 10 x 40 cm 58,104.22

2.650 buah Plint Keramik 10 x 40 cm 10,900.00 28,885.00
1.140 kg Semen 1,500.00 1,710.00
0.003 m3 Pasir pasang 150,000.00 450.00
0.100 kg Semen Warna 10,100.00 1,010.00
0.090 oh Pekerja 120,227.16 10,820.44
0.090 oh Tukang Batu 145,274.49 13,074.70
0.009 oh Kepala Tukang 150,283.95 1,352.56
0.005 oh Mandor 160,302.88 801.51
1 m2 Lantai Marmer 1 x 1 m 2,689,081.62

1.060 buah Marmer 1 x 1 m 2,375,100.00 2,517,606.00
8.190 kg Semen 1,500.00 12,285.00
0.045 m3 Pasir pasang 150,000.00 6,750.00
0.650 kg Semen Warna 10,100.00 6,565.00
0.700 oh Pekerja 120,227.16 84,159.01
0.350 oh Tukang Batu 145,274.49 50,846.07
0.035 oh Kepala Tukang 150,283.95 5,259.94
0.035 oh Mandor 160,302.88 5,610.60
1 m2 Homogenous tile 30 x 60 cm 288,919.22

1.050 m2 Homogenous tile 30 x 60 cm 195,300.00 205,065.00
11.380 kg Semen 1,500.00 17,070.00
0.042 m3 Pasir Pasang 150,000.00 6,300.00
0.200 kg Nat Pengisi AM-50 15,000.00 3,000.00
0.367 oh Pekerja 120,227.16 44,159.44
0.067 oh Tukang 145,274.49 9,689.81
0.015 oh Kepala tukang 150,283.95 2,314.37
0.002 oh Mandor 160,302.88 320.61
1.000 ls Alat bantu 1,000.00 1,000.00
1 m2 Homogenous tile 60 x 60 cm 372,124.22

1.050 m2 Homogenous tile 60 x 60 cm 272,400.00 286,020.00
11.380 kg Semen 1,500.00 17,070.00
0.042 m3 Pasir Pasang 150,000.00 6,300.00
0.350 kg Nat Pengisi AM-50 15,000.00 5,250.00
0.367 oh Pekerja 120,227.16 44,159.44
0.067 oh Tukang 145,274.49 9,689.81
0.015 oh Kepala tukang 150,283.95 2,314.37
0.002 oh Mandor 160,302.88 320.61
1.000 ls Alat bantu 1,000.00 1,000.00
1 m2 Granit Alam 2,098,515.62

1.050 m2 Granit alam 1,840,600.00 1,932,630.00
8.190 kg Semen 1,500.00 12,285.00
0.045 m3 Pasir pasang 150,000.00 6,750.00
0.065 kg Nat Pengisi AM-50 15,000.00 975.00
0.700 oh Pekerja 120,227.16 84,159.01
0.350 oh Tukang Batu 145,274.49 50,846.07
0.035 oh Kepala Tukang 150,283.95 5,259.94
0.035 oh Mandor 160,302.88 5,610.60
1 m' Steptread tangga 10 x 30 cm 47,169.22

1.050 m Steptread Bullnose 10 x 30 cm 17,700.00 18,585.00
1.140 kg Semen 1,500.00 1,710.00
0.003 m3 Pasir pasang 150,000.00 450.00
0.025 kg Nat Pengisi AM-50 15,000.00 375.00
0.090 oh Pekerja 120,227.16 10,820.44
651656267.xlsx Analisa / 16 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe
0.090 oh Tukang Batu 145,274.49 13,074.70

0.009 oh Kepala Tukang 150,283.95 1,352.56
0.005 oh Mandor 160,302.88 801.51
1 m2 Lantai parquet kayu 483,225.62

1.050 m2 Parquet 291,400.00 305,970.00
0.600 kg Lem 52,300.00 31,380.00
0.700 oh Pekerja 120,227.16 84,159.01
0.350 oh Tukang Batu 145,274.49 50,846.07
0.035 oh Kepala Tukang 150,283.95 5,259.94
0.035 oh Mandor 160,302.88 5,610.60
1 m2 Lantai kayu gymfloor 483,225.62

1.050 m2 Parquet 291,400.00 305,970.00
0.600 kg Lem 52,300.00 31,380.00
0.700 oh Pekerja 120,227.16 84,159.01
0.350 oh Tukang Batu 145,274.49 50,846.07
0.035 oh Kepala Tukang 150,283.95 5,259.94
0.035 oh Mandor 160,302.88 5,610.60
1 m2 Dinding keramik 10 x 20 cm 513,004.59

53.000 bh Keramik dinding 10 x 20 cm 5,500.00 291,500.00
9.300 kg Semen 1,500.00 13,950.00
0.018 m3 Pasir Pasang 150,000.00 2,700.00
2.750 kg Semen warna 10,100.00 27,775.00
0.900 oh Pekerja 113,512.56 102,161.30
0.450 oh Tukang 137,161.01 61,722.45
0.045 oh Kepala tukang 141,890.70 6,385.08
0.045 oh Mandor 151,350.08 6,810.75
1 m2 Dinding Keramik 30 x 30 cm 264,025.62

1.050 m2 Keramik Warna 30 x 30 cm 73,000.00 76,650.00
9.000 kg Semen 1,500.00 13,500.00
0.018 m3 Pasir Pasang 150,000.00 2,700.00
1.620 kg Nat Pengisi AM-50 15,000.00 24,300.00
0.700 oh Pekerja 120,227.16 84,159.01
0.350 oh Tukang 145,274.49 50,846.07
0.035 oh Kepala tukang 150,283.95 5,259.94
0.035 oh Mandor 160,302.88 5,610.60
1.000 ls Alat bantu 1,000.00 1,000.00
1 m2 Dinding marmer 1 x 1 m 2,817,662.37

1.060 bh Marmer 1 x 1 m 2,375,100.00 2,517,606.00
12.440 kg Semen 1,500.00 18,660.00
0.025 m3 Pasir Pasang 150,000.00 3,750.00
0.650 kg Semen warna 10,100.00 6,565.00
0.005 kg Paku beton 33,900.00 169.50
1.300 oh Pekerja 120,227.16 156,295.31
0.650 oh Tukang 145,274.49 94,428.42
0.065 oh Kepala tukang 150,283.95 9,768.46
0.065 oh Mandor 160,302.88 10,419.69
1 m2 Dinding batu tempel hitam 355,310.62

1.100 m2 Batu tempel hitam 169,600.00 186,560.00
11.750 kg Semen 1,500.00 17,625.00
0.035 m3 Pasir Pasang 150,000.00 5,250.00
0.700 oh Pekerja 120,227.16 84,159.01
0.350 oh Tukang 145,274.49 50,846.07
0.035 oh Kepala tukang 150,283.95 5,259.94
0.035 oh Mandor 160,302.88 5,610.60
1 m2 Lantai vynil 30 x 30 cm 229,033.93

11.870 buah Vynil 14,100.00 167,367.00
0.350 kg Lem 52,300.00 18,305.00
651656267.xlsx Analisa / 17 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe
0.150 oh Pekerja 120,227.16 18,034.07

0.150 oh Tukang Batu 145,274.49 21,791.17
0.015 oh Kepala Tukang 150,283.95 2,254.26
0.008 oh Mandor 160,302.88 1,282.42
1 m2 Plint vynil 15 x 30 cm 52,083.61

1.760 buah Vynil 14,100.00 24,816.00
0.080 kg Lem 52,300.00 4,184.00
0.080 oh Pekerja 120,227.16 9,618.17
0.080 oh Tukang Batu 145,274.49 11,621.96
0.008 oh Kepala Tukang 150,283.95 1,202.27
0.004 oh Mandor 160,302.88 641.21
1 m2 Plint kayu tebal 2 cm lebar 10 cm 44,274.92

0.050 kg Paku biasa 21,300.00 1,065.00
0.120 oh Pekerja 120,227.16 14,427.26
0.120 oh Tukang Batu 145,274.49 17,432.94
0.012 oh Kepala Tukang 150,283.95 1,803.41
0.006 oh Mandor 160,302.88 961.82
1 m2 Wallpaper lebar 50 cm 128,332.24

2.200 m Wallpaper 30,800.00 67,760.00
0.250 kg Lem 52,300.00 13,075.00
0.350 oh Pekerja 120,227.16 42,079.51
0.018 oh Tukang 145,274.49 2,542.30
0.017 oh Kepala Tukang 150,283.95 2,554.83
0.002 oh Mandor 160,302.88 320.61
1 m2 Floor hardener 152,625.42

5.000 kg Floor hardener 23,600.00 118,000.00
0.120 oh Pekerja 120,227.16 14,427.26
0.120 oh Tukang Batu 145,274.49 17,432.94
0.012 oh Kepala Tukang 150,283.95 1,803.41
0.006 oh Mandor 160,302.88 961.82
1 m2 Pemasangan Paving Block Natural Tebal 6 cm 126,443.62

0.250 oh Pekerja 120,227.16 30,056.79
0.500 oh Tukang Batu 145,274.49 72,637.24
0.050 oh Kepala Tukang 150,283.95 7,514.20
0.001 oh Mandor 160,302.88 208.39
1.010 m2 Paving Block Benteng Abu-abu (6 cm) isi 35/m2 3,500.00 3,535.00
0.050 m3 Pasir Beton 180,000.00 9,000.00
0.024 jam Stamper Kodok 145,500.00 3,492.00
1 m2 Pemasangan Paving Block Natural Tebal 8 cm 520,908.41

0.500 oh Pekerja 120,227.16 60,113.58
0.500 oh Tukang Batu 145,274.49 72,637.24
0.050 oh Kepala Tukang 150,283.95 7,514.20
0.001 oh Mandor 160,302.88 208.39
2.070 m3 Pasir Beton 180,000.00 372,600.00
1 m2 Pemasangan Paving Block Berwarna Tebal 6 cm 126,443.62

0.250 oh Pekerja 120,227.16 30,056.79
0.500 oh Tukang Batu 145,274.49 72,637.24
0.050 oh Kepala Tukang 150,283.95 7,514.20
0.001 oh Mandor 160,302.88 208.39
0.050 m3 Pasir Beton 180,000.00 9,000.00
651656267.xlsx Analisa / 18 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe
1 m2 Pemasangan Paving Block Berwarna Tebal 8 cm 520,908.41

0.500 oh Pekerja 120,227.16 60,113.58
0.500 oh Tukang Batu 145,274.49 72,637.24
0.050 oh Kepala Tukang 150,283.95 7,514.20
0.001 oh Mandor 160,302.88 208.39
2.070 m3 Pasir Beton 180,000.00 372,600.00
I. PEKERJAAN LANGIT-LANGIT DAN LIS
1 m2 Plafond Gypsumboard 120x240 cm, tebal 9 mm 49,529.46

0.364 lembar Gypsumboard 1200 x 2400 x 9 mm 80,900.00 29,447.60
0.110 kg Paku sekrup 400.00 44.00
0.100 oh Pekerja 120,227.16 12,022.72
0.050 oh Tukang 145,274.49 7,263.72
0.005 oh Kepala tukang 150,283.95 751.42
1 m2 Plafond Kalsiboard 120x240 cm, tebal 4,5 cm 46,581.77

0.364 lembar Kalsi Board Ukuran 1200 x 2400 x 4,5 70,600.00 25,698.40
0.110 kg Paku sekrup 400.00 44.00
0.100 oh Pekerja 120,227.16 12,022.72
0.050 oh Tukang 145,274.49 7,263.72
0.005 oh Kepala tukang 150,283.95 751.42
0.005 oh Mandor 160,302.88 801.51
1 m' Lis profil gypsum 50,033.71

1.050 m Lis profil gypsum 31,100.00 32,655.00
0.010 kg Tepung gypsum 6,600.00 66.00
0.060 oh Pekerja 120,227.16 7,213.63
0.060 oh Tukang 145,274.49 8,716.47
0.006 oh Kepala tukang 150,283.95 901.70
0.003 oh Mandor 160,302.88 480.91
1 m2 Langit-langit tripleks 120 x 240, 4 mm 64,367.02

0.375 lembar Triplek 4 mm 92,100.00 34,537.50
0.030 kg Paku tripleks 32,500.00 975.00
0.100 oh Pekerja 120,227.16 12,022.72
0.100 oh Tukang 145,274.49 14,527.45
0.010 oh Kepala tukang 150,283.95 1,502.84
0.005 oh Mandor 160,302.88 801.51
1 m2 Langit-langit tripleks 120 x 240, 5 mm 67,942.02

0.050 kg Paku tripleks 32,500.00 1,625.00
0.100 oh Pekerja 120,227.16 12,022.72
0.100 oh Tukang 145,274.49 14,527.45
0.010 oh Kepala tukang 150,283.95 1,502.84
0.005 oh Mandor 160,302.88 801.51
1 m' Lis profil kayu 36,826.43

1.050 m Kayu List Profil Panjang 400 cm 21,825.00 22,916.25
0.010 kg Paku biasa 21,300.00 213.00
0.050 oh Pekerja 113,512.56 5,675.63
0.050 oh Tukang 137,161.01 6,858.05
0.005 oh Kepala tukang 141,890.70 709.45
0.003 oh Mandor 151,350.08 454.05
1 m2 Pemasangan Langit - Langit Besi Hollow 40x40 358,112.71

0.060 oh Pekerja 120,227.16 7,213.63
0.060 oh Tukang Kayu 145,274.49 8,716.47
0.006 oh Kepala Tukang 150,283.95 901.70
0.003 oh Mandor 160,302.88 480.91
4.000 btg Besi hollow 40.40.2 72,700.00 290,800.00
651656267.xlsx Analisa / 19 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe
1.000 ls Aksesoris (Perkuatan & Las) 50,000.00 50,000.00

1 m2 Pemasangan Plavon PVC 204,187.50

1.250 Lbr Plavon PVC 88,550.00 110,687.50
0.250 Btg Lis Sambung PVC 77,000.00 19,250.00
0.250 Btg Lis Siku PVC 77,000.00 19,250.00
1.000 Ls Aksesoris 5,000.00 5,000.00
1.000 Ls Jasa Pemasangan 50,000.00 50,000.00
J. PEKERJAAN PENUTUP ATAP
1 m2 Atap genteng beton 144,845.20

11.000 bh Genteng beton 8,000.00 88,000.00
0.030 kg Paku biasa 21,300.00 639.00
0.200 oh Pekerja 120,227.16 24,045.43
0.200 oh Tukang 145,274.49 29,054.90
0.010 oh Kepala tukang 150,283.95 1,502.84
0.010 oh Mandor 160,302.88 1,603.03
1 m2 Atap genteng aspal 183,417.93

6.900 bh Genteng aspal 8,600.00 59,340.00
0.030 kg Paku biasa 21,300.00 639.00
0.500 bh Plastic aerator 19,400.00 9,700.00
0.200 oh Pekerja 120,227.16 24,045.43
0.300 oh Tukang 145,274.49 43,582.35
0.003 oh Kepala tukang 150,283.95 450.85
0.001 oh Mandor 160,302.88 160.30
1 m2 Atap genteng metal 68,568.02

1.020 bh Genteng metal 23,600.00 24,072.00
0.200 kg Paku biasa 21,300.00 4,260.00
0.200 oh Pekerja 120,227.16 24,045.43
0.100 oh Tukang 145,274.49 14,527.45
0.010 oh Kepala tukang 150,283.95 1,502.84
0.001 oh Mandor 160,302.88 160.30
1 m2 Atap sirap kayu 170,575.85

30.000 bh Sirap kayu 3,500.00 105,000.00
0.200 kg Paku biasa 21,300.00 4,260.00
0.166 oh Pekerja 120,227.16 19,957.71
0.250 oh Tukang 145,274.49 36,318.62
0.025 oh Kepala tukang 150,283.95 3,757.10
0.008 oh Mandor 160,302.88 1,282.42
1 m2 Atap seng gelombang 90 x 180 cm 69,651.25

0.020 kg Paku seng 27,200.00 544.00
0.120 oh Pekerja 120,227.16 14,427.26
0.060 oh Tukang 145,274.49 8,716.47
0.006 oh Kepala tukang 150,283.95 901.70
0.006 oh Mandor 160,302.88 961.82
1 m2 Atap alumunium 179,098.47

1.050 lembar Alumunium gelombang 0.55 mm 36,800.00 38,640.00
0.020 kg Paku hak 24,200.00 484.00
0.150 oh Pekerja 120,227.16 18,034.07
0.750 oh Tukang 145,274.49 108,955.86
0.080 oh Kepala tukang 150,283.95 12,022.72
0.006 oh Mandor 160,302.88 961.82
1 m' Nok paten 108 cm 47,293.29
651656267.xlsx Analisa / 20 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe
1.200 lembar Nok paten 108 cm 11,700.00 14,040.00

6.000 bh Paku sekrup 400.00 2,400.00
0.084 oh Pekerja 120,227.16 10,099.08
0.125 oh Tukang 145,274.49 18,159.31
0.013 oh Kepala tukang 150,283.95 1,953.69
0.004 oh Mandor 160,302.88 641.21
1 m' Nok stel rata 92 cm 49,698.79

1.100 bh Nok paten 92 cm 9,900.00 10,890.00
6.000 bh Paku sekrup 400.00 2,400.00
0.100 oh Pekerja 120,227.16 12,022.72
0.150 oh Tukang 145,274.49 21,791.17
0.013 oh Kepala tukang 150,283.95 1,953.69
0.004 oh Mandor 160,302.88 641.21
1 m' Nok stel rata 105 cm 45,793.29

1.100 bh Nok paten 105 cm 11,400.00 12,540.00
6.000 bh Paku sekrup 400.00 2,400.00
0.084 oh Pekerja 120,227.16 10,099.08
0.125 oh Tukang 145,274.49 18,159.31
0.013 oh Kepala tukang 150,283.95 1,953.69
0.004 oh Mandor 160,302.88 641.21
1 m' Nok genteng beton 189,022.50

3.500 bh Nok genteng beton 21,000.00 73,500.00
0.050 kg Paku biasa 21,300.00 1,065.00
10.800 kg Semen 1,500.00 16,200.00
0.032 m3 Pasir pasang 150,000.00 4,800.00
1.000 kg Semen warna 10,100.00 10,100.00
0.400 oh Pekerja 120,227.16 48,090.86
0.200 oh Tukang 145,274.49 29,054.90
0.020 oh Kepala tukang 150,283.95 3,005.68
0.020 oh Mandor 160,302.88 3,206.06
1 m' Nok genteng aspal 84,346.18

2.000 bh Nok genteng aspal 8,600.00 17,200.00
0.050 kg Paku biasa 21,300.00 1,065.00
0.125 oh Pekerja 120,227.16 15,028.40
0.250 oh Tukang 145,274.49 36,318.62
0.025 oh Kepala tukang 150,283.95 3,757.10
0.006 oh Mandor 160,302.88 961.82
1 m' Nok genteng metal 69,021.16

1.100 bh Nok genteng metal 10,700.00 11,770.00
0.050 kg Paku biasa 21,300.00 1,065.00
0.250 oh Pekerja 120,227.16 30,056.79
0.150 oh Tukang 145,274.49 21,791.17
0.015 oh Kepala tukang 150,283.95 2,254.26
0.013 oh Mandor 160,302.88 2,083.94
1 m' Nok sirap 71,115.93

0.400 lembar Seng Plat BJLS 20 Lebar 50 32,300.00 12,920.00
0.100 kg Paku biasa 21,300.00 2,130.00
0.125 oh Pekerja 120,227.16 15,028.40
0.250 oh Tukang 145,274.49 36,318.62
0.025 oh Kepala tukang 150,283.95 3,757.10
0.006 oh Mandor 160,302.88 961.82
1 m' Nok atap seng 40,759.09

0.300 lembar Seng Plat BJLS 20 Lebar 50 32,300.00 9,690.00
0.040 kg Paku biasa 21,300.00 852.00
0.150 oh Pekerja 120,227.16 18,034.07
0.070 oh Tukang 145,274.49 10,169.21
651656267.xlsx Analisa / 21 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe
0.007 oh Kepala tukang 150,283.95 1,051.99

0.006 oh Mandor 160,302.88 961.82
1 m' Nok atap alumunium 194,032.74

1.200 bh Nok standar 18 x 40 cm 10,700.00 12,840.00
0.040 kg Paku biasa 21,300.00 852.00
0.100 oh Pekerja 120,227.16 12,022.72
1.000 oh Tukang 145,274.49 145,274.49
0.100 oh Kepala tukang 150,283.95 15,028.40
0.050 oh Mandor 160,302.88 8,015.14
1 m' Alumunium foil/sisalation 815,224.29

1.050 m2 Alumunium foil 756,600.00 794,430.00
0.150 oh Pekerja 120,227.16 18,034.07
0.005 oh Tukang 145,274.49 726.37
0.005 oh Kepala tukang 150,283.95 751.42
0.008 oh Mandor 160,302.88 1,282.42
K. PEKERJAAN KAYU
1 m3 Membuat dan Pemasangan kusen pintu dan kusen jendela, kayu bengkirai 8,325,831.61
1.100 m³ Kayu bengkirai Ukuran 5 cm x 10 cm x 4 m 3,637,500.00 4,001,250.00
1.250 kg Paku biasa 21,300.00 26,625.00
1.000 kg Lem kayu 33,900.00 33,900.00
7.000 oh Pekerja 120,227.16 841,590.12
21.000 oh Tukang Kayu 145,274.49 3,050,764.19
2.100 oh Kepala tukang 150,283.95 315,596.30
0.350 oh Mandor 160,302.88 56,106.01
1 m2 Miembuat dan Pemasangan Pintu klamp standar, kayu bengkirai 354,082.43

0.040 m³ Kayu Bengkirai Papan 2,5 cm x 20 cm x 4 m 3,831,500.00 153,260.00
0.050 kg Paku biasa 21,300.00 1,065.00
0.350 oh Pekerja 120,227.16 42,079.51
1.050 oh Tukang Kayu 145,274.49 152,538.21
0.015 oh Kepala tukang 150,283.95 2,254.26
0.018 oh Mandor 160,302.88 2,885.45
1 m2 Membuat dan Pemasangan daun pintu panel , kayu meranti 1,140,027.61

0.040 m³ Kayu Meranti Ukuran 2,5 cm x 20 cm x 4 m 2,861,500.00 114,460.00
0.500 kg Paku biasa 21,300.00 10,650.00
1.000 oh Pekerja 120,227.16 120,227.16
3.000 oh Tukang Kayu 145,274.49 435,823.46
3.000 oh Kepala tukang 150,283.95 450,851.85
0.050 oh Mandor 160,302.88 8,015.14
1 m2 Membuat dan Pemasangan 1 m2 Pintu dan jendela kaca , kayu meranti 566,166.76
0.300 kg Lem Kayu 33,900.00 10,170.00
0.800 oh Pekerja 120,227.16 96,181.73
2.400 oh Tukang Kayu 145,274.49 348,658.76
0.240 oh Kepala tukang 150,283.95 36,068.15
0.040 oh Mandor 160,302.88 6,412.12
1 m2 Membuat daun Pintu kayu plywood rangkap , rangka tertutup meranti ( lebar sampai 90 cm ) #N/A
0.030 kg Paku biasa 21,300.00 639.00
0.300 kg Lem Kayu 33,900.00 10,170.00
2.000 Lembar Teakwood 4 mm 179,400.00 358,800.00
0.800 oh Pekerja 120,227.16 96,181.73
2.400 oh Tukang Kayu 145,274.49 348,658.76
0.240 oh Kepala tukang 150,283.95 36,068.15
0.040 oh Mandor 160,302.88 6,412.12
1.000 m2 Pekerjaan Cat Melamine (N.22) #N/A #N/A
651656267.xlsx Analisa / 22 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe
- Overhead dan profit #N/A #N/A
1 m2 Membuat Merja kerja dari HPL 3,063,914.28

0.500 lbr Multiplek Sengon 18 mm 310,000.00 155,000.00
3.000 lbr HPL 330,000.00 990,000.00
0.500 lbr Melamine 75,600.00 37,800.00
0.100 kg Paku Sekrup 400.00 40.00
0.100 kg Lem kayu 33,900.00 3,390.00
0.200 kg Lem 52,300.00 10,460.00
2.000 set Engsel Laci 25,000.00 50,000.00
2.000 bh Handle Laci 20,000.00 40,000.00
1.000 set Rel Laci 30,000.00 30,000.00
3.000 hari Pekerja 120,227.16 360,681.48
3.000 hari Tukang kayu 145,274.49 435,823.46
2.000 hari Kepala Tukang 150,283.95 300,567.90
0.500 hari Mandor 160,302.88 80,151.44
1 m2 Pemasangan plywood rangkap , rangka ekspose kayu meranti 928,467.26

0.030 kg Paku biasa 21,300.00 639.00
0.300 kg Lem Kayu 33,900.00 10,170.00
0.800 oh Pekerja 120,227.16 96,181.73
2.400 oh Tukang Kayu 145,274.49 348,658.76
0.240 oh Kepala tukang 150,283.95 36,068.15
0.040 oh Mandor 160,302.88 6,412.12
1 m2 Pemasangan rangka plafon 50 x 100 cm, kayu meranti 126,474.75

0.200 kg Paku biasa 21,300.00 4,260.00
0.150 oh Pekerja 120,227.16 18,034.07
0.300 oh Tukang Kayu 145,274.49 43,582.35
0.030 oh Kepala tukang 150,283.95 4,508.52
0.075 oh Mandor 160,302.88 12,022.72
1 m2 Pemasangan rangka plafon 60 x 60 cm, kayu meranti 125,706.77

0.250 kg Paku biasa 21,300.00 5,325.00
0.200 oh Pekerja 120,227.16 24,045.43
0.300 oh Tukang Kayu 145,274.49 43,582.35
0.030 oh Kepala tukang 150,283.95 4,508.52
0.010 oh Mandor 160,302.88 1,603.03
1 m' Pemasangan lisplank ukuran ( 3 x 20 ) cm , kayu bengkirai 88,395.01

0.011 m³ Kayu Bengkirai Papan 2,5 cm x 20 cm x 4 m 3,831,500.00 41,380.20
0.100 kg Paku biasa 21,300.00 2,130.00
0.100 oh Pekerja 120,227.16 12,022.72
0.200 oh Tukang Kayu 145,274.49 29,054.90
0.020 oh Kepala tukang 150,283.95 3,005.68
0.005 oh Mandor 160,302.88 801.51
1 m2 Pemasangan rangka dinding pemisah ( 60 x 120 ) cm , kayu meranti 174,769.79

0.150 kg Paku biasa 21,300.00 3,195.00
0.150 oh Pekerja 120,227.16 18,034.07
0.450 oh Tukang Kayu 145,274.49 65,373.52
0.045 oh Kepala tukang 150,283.95 6,762.78
0.008 oh Mandor 160,302.88 1,282.42
1 m2 Pemasangan dinding pemisah Taekwood rangkap, rangka kayu meranti 267,915.79

0.028 m³ Kayu Meranti Ukuran 6 cm x 12 cm x 4 m 2,861,500.00 80,122.00
0.150 kg Paku biasa 21,300.00 3,195.00
651656267.xlsx Analisa / 23 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe
0.560 kg Lem Kayu 33,900.00 18,984.00

0.150 oh Pekerja 120,227.16 18,034.07
0.450 oh Tukang Kayu 145,274.49 65,373.52
0.045 oh Kepala tukang 150,283.95 6,762.78
0.008 oh Mandor 160,302.88 1,282.42
1 m' Kusen Pintu/Jendela Alumunium 242,525.43

1.100 m Kusen Allumunium SF 4" 206,600.00 227,260.00
2.000 bh Skrup Fixer 500.00 1,000.00
0.060 tube Sealent 31,100.00 1,866.00
0.043 oh Pekerja 120,227.16 5,169.77
0.043 oh Tukang 145,274.49 6,246.80
0.004 oh Kepala Tukang 150,283.95 646.22
0.002 oh Mandor 160,302.88 336.64
1 m2 Pintu/jendela kaca rangka alumunium 1,005,608.71

4.400 m Kusen Allumunium SF 4" 206,600.00 909,040.00
4.500 m Profil kaca 14,100.00 63,450.00
0.270 tube Sealent 31,100.00 8,397.00
0.085 oh Pekerja 120,227.16 10,219.31
0.085 oh Tukang 145,274.49 12,348.33
0.009 oh Kepala Tukang 150,283.95 1,352.56
0.005 oh Mandor 160,302.88 801.51
1 Bh Pemancangan Tiang Pancang Ulin 10/10 4 m (dg sunduk dan kalang) 612,688.87
0.040 M3 Kayu Ulin Ukuran 10 cm x 10 cm x 4 m 4,801,500.00 192,060.00
0.010 M³ Kayu Ulin Ukuran 5 cm x 10 cm x 4 m 4,801,500.00 48,015.00
0.020 kg Paku Ulin 29,100.00 582.00
1.500 Org Pekerja 120,227.16 180,340.74
0.750 Org Tukang 145,274.49 108,955.86
0.075 Org Kepala Tukang 150,283.95 11,271.30
0.075 Org Mandor 160,302.88 12,022.72
0.125 hari Alat pancang hammer 0,5 ton 339,500.00 42,437.50
1.000 Ls Alat Bantu 5,000.00 5,000.00
1 Bh Pemancangan Tiang Pancang Ulin 10/10 4 m 447,891.24

1.000 Org Pekerja 120,227.16 120,227.16
0.500 Org Tukang 145,274.49 72,637.24
0.050 Org Kepala Tukang 150,283.95 7,514.20
0.050 Org Mandor 160,302.88 8,015.14
0.125 hari Alat pancang hammer 0,5 ton 339,500.00 42,437.50
1.000 Ls Alat Bantu 5,000.00 5,000.00
L. PEKERJAAN KUNCI DAN KACA
1 Bh Pemasangan kunci tanam biasa 133,955.23

1.000 bh Kunci tanam 51,800.00 51,800.00
0.010 oh Pekerja 120,227.16 1,202.27
0.500 oh Tukang 145,274.49 72,637.24
0.050 oh Kepala Tukang 150,283.95 7,514.20
0.005 oh Mandor 160,302.88 801.51
1 Bh Pemasangan kunci kamar mandi 159,033.48

1.000 bh Kunci tanam kamar mandi 77,800.00 77,800.00
0.005 oh Pekerja 120,227.16 601.14
0.500 oh Tukang 145,274.49 72,637.24
0.050 oh Kepala Tukang 150,283.95 7,514.20
0.003 oh Mandor 160,302.88 480.91
1 Bh Pemasangan engsel pintu 59,909.14

1.000 bh Engsel pintu 33,900.00 33,900.00
0.015 oh Pekerja 120,227.16 1,803.41
651656267.xlsx Analisa / 24 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe
0.150 oh Tukang 145,274.49 21,791.17

0.015 oh Kepala Tukang 150,283.95 2,254.26
0.001 oh Mandor 160,302.88 160.30
1 Bh Pemasangan engsel jendela kupu-kupu 40,992.86

1.000 bh Engsel kupu kupu 23,600.00 23,600.00
0.010 oh Pekerja 120,227.16 1,202.27
0.100 oh Tukang 145,274.49 14,527.45
0.010 oh Kepala Tukang 150,283.95 1,502.84
0.001 oh Mandor 160,302.88 160.30
1 Bh Pemasangan engsel angin 83,143.59

1.000 bh Engsel angin 38,900.00 38,900.00
0.100 oh Pekerja 120,227.16 12,022.72
0.200 oh Tukang 145,274.49 29,054.90
0.020 oh Kepala Tukang 150,283.95 3,005.68
0.001 oh Mandor 160,302.88 160.30
1 Bh Pemasangan spring knip (Grendel) 83,109.14

1.000 bh Spring knip 57,100.00 57,100.00
0.015 oh Pekerja 120,227.16 1,803.41
0.150 oh Tukang 145,274.49 21,791.17
0.015 oh Kepala Tukang 150,283.95 2,254.26
0.001 oh Mandor 160,302.88 160.30
1 Bh Pemasangan kait angin 37,309.14

1.000 bh Kait angin 11,300.00 11,300.00
0.015 oh Pekerja 120,227.16 1,803.41
0.150 oh Tukang 145,274.49 21,791.17
0.015 oh Kepala Tukang 150,283.95 2,254.26
0.001 oh Mandor 160,302.88 160.30
1 Bh Pemasangan door closer 181,543.71

1.000 bh Door closer 94,900.00 94,900.00
0.050 oh Pekerja 120,227.16 6,011.36
0.500 oh Tukang 145,274.49 72,637.24
0.050 oh Kepala Tukang 150,283.95 7,514.20
0.003 oh Mandor 160,302.88 480.91
1 Bh Pemasangan rel pintu sorong 246,576.27

1.000 bh Rel pintu sorong 142,700.00 142,700.00
0.060 oh Pekerja 120,227.16 7,213.63
0.600 oh Tukang 145,274.49 87,164.69
0.060 oh Kepala Tukang 150,283.95 9,017.04
0.003 oh Mandor 160,302.88 480.91
1 m2 Pemasangan kaca tebal 5 mm 210,792.08

1.100 m2 Kaca Bening 5 mm 166,600.00 183,260.00
0.050 kg Sealent 31,100.00 1,555.00
0.015 oh Pekerja 120,227.16 1,803.41
0.150 oh Tukang 145,274.49 21,791.17
0.015 oh Kepala Tukang 150,283.95 2,254.26
0.001 oh Mandor 160,302.88 128.24
1 m2 Pemasangan kaca tebal 8 mm 263,040.59

1.100 m2 Kaca Bening 8 mm 210,400.00 231,440.00
0.070 kg Sealent 31,100.00 2,177.00
0.017 oh Pekerja 120,227.16 2,043.86
0.170 oh Tukang 145,274.49 24,696.66
0.017 oh Kepala Tukang 150,283.95 2,554.83
0.001 oh Mandor 160,302.88 128.24
651656267.xlsx Analisa / 25 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe
1 m2 Pemasangan pasang kaca tempered 10 mm 571,702.08

1.100 M² Kaca Tempered 10 mm 494,700.00 544,170.00
0.050 Kg Sealent 31,100.00 1,555.00
0.015 Oh Pekerja 120,227.16 1,803.41
0.150 Oh Tukang kayu 145,274.49 21,791.17
0.015 Oh Kepala Tukang 150,283.95 2,254.26
0.001 Oh Mandor 160,302.88 128.24
M. PEKERJAAN PENGECATAN
1 m2 Pengecatan Bidang Kayu Baru (1 Lps Plamir, 1 Lps Cat Dasr, 2 Lps Cat Penutup) 46,047.98
0.070 oh Pekerja 120,227.16 8,415.90
0.009 oh Tukang Cat 145,274.49 1,307.47
0.006 oh Kepala Tukang 150,283.95 901.70
0.003 oh Mandor 160,302.88 480.91
0.200 kg Cat Meni Kayu 31,000.00 6,200.00
0.150 kg Plamir 29,100.00 4,365.00
0.170 kg Cat Kilap Untuk kayu 51,400.00 8,738.00
0.010 bh Kuas 24,200.00 242.00
0.030 lt Thinner 29,100.00 873.00
0.200 bh Ampelas 5,800.00 1,160.00
1 m2 Pengecatan Bidang Kayu Baru (1 Lps Plamir, 1 Lps Cat Dasar, 3 Lps Cat Penutup) 64,319.77
0.070 oh Pekerja 120,227.16 8,415.90
0.105 oh Tukang Cat 145,274.49 15,253.82
0.004 oh Kepala Tukang 150,283.95 601.14
0.003 oh Mandor 160,302.88 480.91
0.200 kg Cat Meni Kayu 31,000.00 6,200.00
0.150 kg Plamir 29,100.00 4,365.00
0.010 bh Kuas 24,200.00 242.00
0.030 lt Thinner 29,100.00 873.00
0.200 bh Ampelas 5,800.00 1,160.00
1 m2 Pengecatan Bidang Kayu Dengan Vernis 54,130.72

0.160 oh Pekerja 120,227.16 19,236.35
0.160 oh Tukang Cat 145,274.49 23,243.92
0.016 oh Kepala Tukang 150,283.95 2,404.54
0.003 oh Mandor 160,302.88 480.91
0.150 lt Vernis 45,200.00 6,780.00
0.050 kg Dempul Kayu 28,100.00 1,405.00
0.100 bh Ampelas 5,800.00 580.00
1 m2 Pengecatan Tembok Baru (1 Lps Plamir, 1 Lps Cat Dasar, 2 Cat Lapis Cat Penutup) 47,748.53
0.020 oh Pekerja 120,227.16 2,404.54
0.063 oh Tukang Cat 145,274.49 9,152.29
0.006 oh Kepala Tukang 150,283.95 946.79
0.003 oh Mandor 160,302.88 480.91
0.200 kg Plamir 29,100.00 5,820.00
0.100 kg Cat Tembok Interior Mutu A 80,400.00 8,040.00
1 m2 Pengecatan 1 m2 Tembok Lama (1 Lps Plamir, 2 Lps Cat Penutup) 40,519.99

0.028 oh Pekerja 120,227.16 3,366.36
0.042 oh Tukang Cat 145,274.49 6,101.53
0.004 oh Kepala Tukang 150,283.95 631.19
0.003 oh Mandor 160,302.88 480.91
0.200 kg Plamir 29,100.00 5,820.00
1 m2 Pemasangan Wallpaper 82,285.88

0.020 oh Pekerja 120,227.16 2,404.54
651656267.xlsx Analisa / 26 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe
0.200 oh Tukang Cat 145,274.49 29,054.90

0.020 oh Kepala Tukang 150,283.95 3,005.68
0.003 oh Mandor 160,302.88 400.76
1.200 m2 Wallpaper 30,800.00 36,960.00
0.200 kg Lem 52,300.00 10,460.00
1 m2 Pengecatan Permukaan Baja Dengan Menie Besi 38,497.88

0.020 oh Pekerja 120,227.16 2,404.54
0.200 oh Tukang Cat 145,274.49 29,054.90
0.020 oh Kepala Tukang 150,283.95 3,005.68
0.003 oh Mandor 160,302.88 400.76
0.100 kg Cat Meni Besi 33,900.00 3,390.00
0.010 bh Kuas 24,200.00 242.00
1 m2 Pengecatan Permukaan Baja Dengan Menie Besi Dengan Perancah 71,318.01

0.250 oh Pekerja 120,227.16 30,056.79
0.225 oh Tukang Cat 145,274.49 32,686.76
0.023 oh Kepala Tukang 150,283.95 3,381.39
0.008 oh Mandor 160,302.88 1,202.27
0.100 kg Cat Meni Besi 33,900.00 3,390.00
0.010 lt Thinner 29,100.00 291.00
0.010 bh Kuas 24,200.00 242.00
0.002 set Scaffolding 33,900.00 67.80
1 m2 Pengecatan Permukaan Baja Galvanis Secara Manual 4 Lapis 79,258.90

0.250 oh Pekerja 120,227.16 30,056.79
0.250 oh Tukang Cat 145,274.49 36,318.62
0.025 oh Kepala Tukang 150,283.95 3,757.10
0.001 oh Mandor 160,302.88 208.39
0.100 kg Cat Meni Besi 33,900.00 3,390.00
0.010 kg Cat Meni Besi 33,900.00 339.00
0.080 kg Cat Besi 58,200.00 4,656.00
0.010 bh Kuas 24,200.00 242.00
0.010 lt Thinner 29,100.00 291.00
1 m2 Pengecatan Dinding Dalam 339,704.38

0.020 oh Pekerja 120,227.16 2,404.54
0.063 oh Tukang Cat 145,274.49 9,152.29
0.006 oh Kepala Tukang 150,283.95 946.79
0.003 oh Mandor 160,302.88 400.76
1.500 kg Cat Dasar Alkali Sealer 50,400.00 75,600.00
1.000 ls Alat Bantu 10,000.00 10,000.00
1 m2 Pengecatan Dinding Luar 97,784.38

0.020 oh Pekerja 120,227.16 2,404.54
0.063 oh Tukang Cat 145,274.49 9,152.29
0.006 oh Kepala Tukang 150,283.95 946.79
0.003 oh Mandor 160,302.88 400.76
0.200 kg Cat Tembok Eksterior Mutu A 116,400.00 23,280.00
0.400 kg Cat Tembok Eksterior Mutu A 116,400.00 46,560.00
1.000 ls Alat Bantu 10,000.00 10,000.00
1 m2 Pengecatan 1 m2 Plafond 76,184.38

0.020 oh Pekerja 120,227.16 2,404.54
0.063 oh Tukang Cat 145,274.49 9,152.29
0.006 oh Kepala Tukang 150,283.95 946.79
0.003 oh Mandor 160,302.88 400.76
1.000 ls Alat Bantu 10,000.00 10,000.00
651656267.xlsx Analisa / 27 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe
1 m2 Pengecatan Lapisan Waterproofing Membrane Sheet + Screed 168,230.42

0.026 oh Pekerja 120,227.16 3,125.91
0.200 oh Tukang 145,274.49 29,054.90
0.020 oh Kepala Tukang 150,283.95 3,005.68
0.013 oh Mandor 160,302.88 2,083.94
1.050 m2 WaterProofing Membrane sheet 89,000.00 93,450.00
14.140 kg Semen 1,500.00 21,210.00
0.042 m3 Pasir pasang 150,000.00 6,300.00
1.000 ls Alat Bantu 10,000.00 10,000.00
1 m2 Pengecatan Cat Meni 49,458.15

0.020 oh Pekerja 120,227.16 2,404.54
0.200 oh Tukang 145,274.49 29,054.90
0.020 oh Kepala Tukang 150,283.95 3,005.68
0.010 oh Mandor 160,302.88 1,603.03
0.100 kg Cat Meni Besi 33,900.00 3,390.00
1.000 ls Alat Bantu 10,000.00 10,000.00
1 m2 Pengecatan Cat Besi 136,665.07

0.400 oh Pekerja 120,227.16 48,090.86
0.400 oh Tukang 145,274.49 58,109.79
0.040 oh Kepala Tukang 150,283.95 6,011.36
0.020 oh Mandor 160,302.88 3,206.06
0.100 kg Cat Meni Besi 33,900.00 3,390.00
0.100 kg Cat Besi 58,200.00 5,820.00
0.070 lt Thinner 29,100.00 2,037.00
1.000 ls Alat Bantu 10,000.00 10,000.00
N. PEKERJAAN SANITASI DALAM GEDUNG
1 Bh Pemasangan Closet Duduk / Monoblock 3,252,102.86

3.300 oh Pekerja 120,227.16 396,749.63
1.100 oh Tukang Batu 145,274.49 159,801.93
0.010 oh Kepala Tukang 150,283.95 1,502.84
0.160 oh Mandor 160,302.88 25,648.46
1.000 bh Closet Duduk Standar 2,667,500.00 2,667,500.00
0.060 ls Perlengkapan 15,000.00 900.00
1 Bh Pemasangan Closet Jongkok Porselen 655,829.94

1.000 oh Pekerja 120,227.16 120,227.16
1.500 oh Tukang Batu 145,274.49 217,911.73
0.150 oh Kepala Tukang 150,283.95 22,542.59
0.160 oh Mandor 160,302.88 25,648.46
1.000 bh CloSet Jongkok Porselen 259,000.00 259,000.00
6.000 kg Semen 1,500.00 9,000.00
0.010 m3 Pasir Pasang 150,000.00 1,500.00
1 Bh Pemasangan Urinoir 3,023,045.18

1.000 oh Pekerja 120,227.16 120,227.16
1.000 oh Tukang Batu 145,274.49 145,274.49
0.100 oh Kepala Tukang 150,283.95 15,028.40
0.050 oh Mandor 160,302.88 8,015.14
1.000 bh Urinoir 2,699,000.00 2,699,000.00
6.000 kg Semen 1,500.00 9,000.00
0.010 m3 Pasir Pasang 150,000.00 1,500.00
1.000 ls Perlengkapan 25,000.00 25,000.00
1 Bh Pemasangan Wastafel 2,203,741.36

1.200 oh Pekerja 120,227.16 144,272.59
1.450 oh Tukang Batu 145,274.49 210,648.00
0.150 oh Kepala Tukang 150,283.95 22,542.59
0.060 oh Mandor 160,302.88 9,618.17
1.200 bh Wastafel Under Counter Type L 546 1,484,300.00 1,781,160.00
651656267.xlsx Analisa / 28 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe
6.000 kg Semen 1,500.00 9,000.00

0.010 m3 Pasir Pasang 150,000.00 1,500.00
1.000 ls Perlengkapan 25,000.00 25,000.00
1 Bh Pemasangan Bathcuip Porselen 3,544,725.11

0.075 oh Pekerja 120,227.16 9,017.04
0.750 oh Tukang Batu 145,274.49 108,955.86
0.075 oh Kepala Tukang 150,283.95 11,271.30
0.003 oh Mandor 160,302.88 480.91
1.000 bh Bathcuip porselen 3,395,000.00 3,395,000.00
1.000 ls Perlengkapan 20,000.00 20,000.00
1 Bh Pemasangan Bak Fiberglass Volume 1 m3 2,957,503.45

3.000 oh Pekerja 120,227.16 360,681.48
4.500 oh Tukang Batu 145,274.49 653,735.18
0.050 oh Kepala Tukang 150,283.95 7,514.20
0.900 oh Mandor 160,302.88 144,272.59
1.000 bh Fiberglass 1 m3 1,781,300.00 1,781,300.00
1.000 ls Perlengkapan 10,000.00 10,000.00
1 Bh Pemasangan Bak Mandi Batu Bata Volume 0,30 m3 3,781,680.69

6.000 oh Pekerja 120,227.16 721,362.96
3.000 oh Tukang Batu 145,274.49 435,823.46
0.300 oh Kepala Tukang 150,283.95 45,085.19
0.030 oh Mandor 160,302.88 4,809.09
150.000 bh Batu Bata 8 x 8 x 16 1,100.00 165,000.00
120.000 kg Semen 1,500.00 180,000.00
0.300 m3 Pasir Pasang 150,000.00 45,000.00
360.000 bh Porselen 11 x 11 cm 5,900.00 2,124,000.00
6.000 kg Semen Warna 10,100.00 60,600.00
1 Bh Pemasangan Bak Mandi Teraso Volume 0,30 m3 2,962,503.45

3.000 oh Pekerja 120,227.16 360,681.48
4.500 oh Tukang Batu 145,274.49 653,735.18
0.050 oh Kepala Tukang 150,283.95 7,514.20
0.900 oh Mandor 160,302.88 144,272.59
1.000 bh Fiberglass 1 m3 1,781,300.00 1,781,300.00
1.000 ls Perlengkapan 15,000.00 15,000.00
1 Bh Pemasangan Bak Air Fiberglass Volume 1 m3 2,962,503.45

3.000 oh Pekerja 120,227.16 360,681.48
4.500 oh Tukang Batu 145,274.49 653,735.18
0.050 oh Kepala Tukang 150,283.95 7,514.20
0.900 oh Mandor 160,302.88 144,272.59
1.000 bh Bak Air Fiberglass 1,781,300.00 1,781,300.00
1.000 ls Perlengkapan 15,000.00 15,000.00
1 Bh Pemasangan Bak Beton Volume 1 m3 10,720,453.15

3.500 oh Pekerja 120,227.16 420,795.06
4.500 oh Tukang Batu 145,274.49 653,735.18
0.050 oh Kepala Tukang 150,283.95 7,514.20
0.018 oh Mandor 160,302.88 2,885.45
0.900 m3 Beton Mutu K 175 1,207,176.79 1,086,459.11
180.000 kg Pembesian dengan besi polos 19,243.20 3,463,775.17
8.000 m2 Bekisting untuk balok/dinding (pemakaian 2x) 265,036.12 2,120,288.98
500.000 bh Porselen 11 x 11 cm 5,900.00 2,950,000.00
1.000 ls Perlengkapan 15,000.00 15,000.00
1 Bh Pemasangan Bak Cuci Piring Stainlessteel 1,082,302.22

0.030 oh Pekerja 120,227.16 3,606.81
0.300 oh Tukang Batu 145,274.49 43,582.35
0.030 oh Kepala Tukang 150,283.95 4,508.52
0.015 oh Mandor 160,302.88 2,404.54
1.000 bh Bak Cuci Piring Stainless Steel 970,000.00 970,000.00
651656267.xlsx Analisa / 29 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe
1.000 bh Waterdrain 58,200.00 58,200.00

1 Bh Pemasangan Bak Cuci Piring Teraso 423,270.37

0.050 oh Pekerja 120,227.16 6,011.36
0.500 oh Tukang Batu 145,274.49 72,637.24
0.050 oh Kepala Tukang 150,283.95 7,514.20
0.025 oh Mandor 160,302.88 4,007.57
1.000 bh Bak Cuci Piring Teraso 237,400.00 237,400.00
1.000 bh Waterdrain 58,200.00 58,200.00
20.000 kg Semen 1,500.00 30,000.00
0.050 m3 Pasir Pasang 150,000.00 7,500.00
1 Bh Pemasangan Floor Drain 77,334.07

0.010 oh Pekerja 120,227.16 1,202.27
0.100 oh Tukang Batu 145,274.49 14,527.45
0.010 oh Kepala Tukang 150,283.95 1,502.84
0.005 oh Mandor 160,302.88 801.51
1.000 bh Floor Drain 59,300.00 59,300.00
1 Bh Pemasangan Bak Kontrol Pasangan Bata 30x30x35 cm 546,022.07

2.160 oh Pekerja 120,227.16 259,690.67
0.720 oh Tukang Batu 145,274.49 104,597.63
0.072 oh Kepala Tukang 150,283.95 10,820.44
0.011 oh Mandor 160,302.88 1,763.33
40.000 bh Batu Bata 8 x 8 x 16 1,100.00 44,000.00
44.000 kg Semen 1,500.00 66,000.00
0.070 m3 Pasir Pasang 150,000.00 10,500.00
0.060 m3 Pasir Beton 180,000.00 10,800.00
0.070 m3 Kerikil 175,000.00 12,250.00
3.200 oh Pekerja 120,227.16 384,726.91

1.150 oh Tukang Batu 145,274.49 167,065.66
0.011 oh Kepala Tukang 150,283.95 1,653.12
0.016 oh Mandor 160,302.88 2,564.85
70.000 bh Batu Bata 8 x 8 x 16 1,100.00 77,000.00
77.000 kg Semen 1,500.00 115,500.00
0.130 m3 Pasir Pasang 150,000.00 19,500.00
0.090 m3 Pasir Beton 180,000.00 16,200.00
0.020 m3 Kerikil 175,000.00 3,500.00

3.200 oh Pekerja 120,227.16 384,726.91
1.150 oh Tukang Batu 145,274.49 167,065.66
0.011 oh Kepala Tukang 150,283.95 1,653.12
0.016 oh Mandor 160,302.88 2,564.85
125.000 bh Batu Bata 8 x 8 x 16 1,100.00 137,500.00
114.000 kg Semen 1,500.00 171,000.00
0.184 m3 Pasir Pasang 150,000.00 27,600.00
0.120 m3 Pasir Beton 180,000.00 21,600.00
0.033 m3 Kerikil 175,000.00 5,775.00
1 m' Pemasangan Pipa Galvanis Ø 1/2" 252,707.70

0.054 oh Pekerja 120,227.16 6,492.27
0.090 oh Tukang Batu 145,274.49 13,074.70
0.009 oh Kepala Tukang 150,283.95 1,352.56
0.027 oh Mandor 160,302.88 4,328.18
1.200 m Pipa Galvanis Diameter 1/2" 184,300.00 221,160.00
0.420 ls Perlengkapan 15,000.00 6,300.00
651656267.xlsx Analisa / 30 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe
1 m' Pemasangan Kran Ø 1/2" 119,667.44

0.010 oh Pekerja 120,227.16 1,202.27
0.400 oh Tukang Batu 145,274.49 58,109.79
0.040 oh Kepala Tukang 150,283.95 6,011.36
0.005 oh Mandor 160,302.88 801.51
1.000 bh Kran Air Steinliss Ukuran 1/2 " 53,300.00 53,300.00
0.025 bh Isolatif TBA 9,700.00 242.50
1 m' Pemasangan Pipa Galvanis Ø 3/4" 331,247.70

0.054 oh Pekerja 120,227.16 6,492.27
0.090 oh Tukang Batu 145,274.49 13,074.70
0.009 oh Kepala Tukang 150,283.95 1,352.56
0.027 oh Mandor 160,302.88 4,328.18
1.200 m Pipa Galvanis Diameter 3/4" 242,500.00 291,000.00
1.000 ls Perlengkapan 15,000.00 15,000.00
1 m' Pemasangan Pipa Galvanis Ø 1" 412,727.70

0.054 oh Pekerja 120,227.16 6,492.27
0.090 oh Tukang Batu 145,274.49 13,074.70
0.009 oh Kepala Tukang 150,283.95 1,352.56
0.027 oh Mandor 160,302.88 4,328.18
1.200 m Pipa Galvanis Diameter 1" 310,400.00 372,480.00
1.000 ls Perlengkapan 15,000.00 15,000.00
1 m' Pemasangan Pipa Galvanis Ø 1 1/2" 668,680.57

0.108 oh Pekerja 120,227.16 12,984.53
0.180 oh Tukang Batu 145,274.49 26,149.41
0.018 oh Kepala Tukang 150,283.95 2,705.11
0.005 oh Mandor 160,302.88 801.51
1.200 m Pipa Galvanis Diameter 1 1/2" 509,200.00 611,040.00
1.000 ls Perlengkapan 15,000.00 15,000.00
1 m' Pemasangan Pipa Galvanis Ø 3" 1,649,896.08

0.135 oh Pekerja 120,227.16 16,230.67
0.225 oh Tukang Batu 145,274.49 32,686.76
0.023 oh Kepala Tukang 150,283.95 3,456.53
0.007 oh Mandor 160,302.88 1,122.12
1.200 m Pipa Galvanis Diameter 3" 1,309,500.00 1,571,400.00
1.000 ls Perlengkapan 25,000.00 25,000.00
1 m' Pemasangan Pipa Galvanis Ø 4" 2,373,296.08

0.135 oh Pekerja 120,227.16 16,230.67
0.225 oh Tukang Batu 145,274.49 32,686.76
0.023 oh Kepala Tukang 150,283.95 3,456.53
0.007 oh Mandor 160,302.88 1,122.12
1.200 m Pipa Galvanis Diameter 4" 1,891,500.00 2,269,800.00
1.000 ls Perlengkapan 50,000.00 50,000.00
1 m' Pemasangan Pipa PVC type AW Ø 1/2" 46,026.96

0.036 oh Pekerja 120,227.16 4,328.18
0.060 oh Tukang Batu 145,274.49 8,716.47
0.006 oh Kepala Tukang 150,283.95 901.70
0.002 oh Mandor 160,302.88 320.61
1.200 m Pipa PVC AW Diameter 1/2" 22,300.00 26,760.00
1.000 ls Perlengkapan 5,000.00 5,000.00
1 m' Pemasangan Pipa PVC type AW Ø 3/4" 51,786.96

0.036 oh Pekerja 120,227.16 4,328.18
0.060 oh Tukang Batu 145,274.49 8,716.47
0.006 oh Kepala Tukang 150,283.95 901.70
0.002 oh Mandor 160,302.88 320.61
1.200 m Pipa PVC AW Diameter 3/4" 27,100.00 32,520.00
1.000 ls Perlengkapan 5,000.00 5,000.00
651656267.xlsx Analisa / 31 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe
1 m' Pemasangan Pipa PVC type AW Ø 1" 70,606.96

0.036 oh Pekerja 120,227.16 4,328.18
0.060 oh Tukang Batu 145,274.49 8,716.47
0.006 oh Kepala Tukang 150,283.95 901.70
0.002 oh Mandor 160,302.88 320.61
1.200 m Pipa PVC AW Diameter 1" 40,700.00 48,840.00
1.000 ls Perlengkapan 7,500.00 7,500.00
1 m' Pemasangan Pipa PVC type AW Ø 1 1/2" 115,160.43

0.054 oh Pekerja 120,227.16 6,492.27
0.090 oh Tukang Batu 145,274.49 13,074.70
0.009 oh Kepala Tukang 150,283.95 1,352.56
0.003 oh Mandor 160,302.88 480.91
1.200 m Pipa PVC AW Diameter 1 1/2" 69,800.00 83,760.00
1.000 ls Perlengkapan 10,000.00 10,000.00

0.054 oh Pekerja 120,227.16 6,492.27
0.090 oh Tukang Batu 145,274.49 13,074.70
0.009 oh Kepala Tukang 150,283.95 1,352.56
0.003 oh Mandor 160,302.88 480.91
1.000 ls Perlengkapan 15,000.00 15,000.00
1 m' Pemasangan Pipa PVC type AW Ø 2 1/2" 186,700.50

0.081 oh Pekerja 120,227.16 9,738.40
0.135 oh Tukang Batu 145,274.49 19,612.06
0.014 oh Kepala Tukang 150,283.95 2,028.83
0.004 oh Mandor 160,302.88 641.21
1.200 m Pipa PVC AW Diameter 2 1/2" 116,400.00 139,680.00
1.000 ls Perlengkapan 15,000.00 15,000.00

0.081 oh Pekerja 120,227.16 9,738.40
0.135 oh Tukang Batu 145,274.49 19,612.06
0.014 oh Kepala Tukang 150,283.95 2,028.83
0.004 oh Mandor 160,302.88 641.21
1.000 ls Perlengkapan 25,000.00 25,000.00

0.081 oh Pekerja 120,227.16 9,738.40
0.135 oh Tukang Batu 145,274.49 19,612.06
0.014 oh Kepala Tukang 150,283.95 2,028.83
0.004 oh Mandor 160,302.88 641.21
1.000 ls Perlengkapan 40,000.00 40,000.00
1 m' Pemasangan Pipa Air Limbah Jenis Pipa PVC AW diameter 200 mm Ø 20 cm 1,731,425.90
0.081 oh Pekerja 120,227.16 9,738.40
0.135 oh Tukang Batu 145,274.49 19,612.06
0.014 oh Kepala Tukang 150,283.95 2,028.83
0.004 oh Mandor 160,302.88 641.21
1.600 m Pipa PVC AW diameter 200 mm 1,026,900.00 1,643,040.00
35.000 kg Semen 1,500.00 52,500.00
0.014 m3 Pasir Pasang 150,000.00 2,100.00
0.014 m3 Pasir Urug 126,100.00 1,765.40
1 m' Pemasangan Pipa Air Limbah Jenis Pipa PVC AW diameter 200 mm Ø 15 cm 1,659,900.72
0.060 oh Pekerja 120,227.16 7,213.63
0.030 oh Tukang Batu 145,274.49 4,358.23
0.003 oh Kepala Tukang 150,283.95 450.85
0.003 oh Mandor 160,302.88 480.91
651656267.xlsx Analisa / 32 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe

0.680 kg Semen 1,500.00 1,020.00
0.013 m3 Pasir Pasang 150,000.00 1,950.00
0.011 m3 Pasir Urug 126,100.00 1,387.10
1 m' Pemasangan Pipa Beton Ø 15 - 20 cm 1,176,101.22

0.140 oh Pekerja 120,227.16 16,831.80
0.070 oh Tukang Batu 145,274.49 10,169.21
0.007 oh Kepala Tukang 150,283.95 1,051.99
0.007 oh Mandor 160,302.88 1,122.12
0.027 bh Batu Bata 8 x 8 x 16 1,100.00 29.70
3.920 kg Semen 1,500.00 5,880.00
0.056 m3 Pasir Pasang 150,000.00 8,400.00
0.024 m3 Pasir Urug 126,100.00 3,026.40
1 m' Pemasangan Pipa Beton Ø 30 - 100 cm 1,242,685.52

0.380 oh Pekerja 120,227.16 45,686.32
0.190 oh Tukang Batu 145,274.49 27,602.15
0.019 oh Kepala Tukang 150,283.95 2,855.40
0.019 oh Mandor 160,302.88 3,045.75
0.550 bh Batu Bata 8 x 8 x 16 1,100.00 605.00
10.300 kg Semen 1,500.00 15,450.00
0.061 m3 Pasir Pasang 150,000.00 9,150.00
0.069 m3 Pasir Urug 126,100.00 8,700.90
O. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL
1 Bh Pemasangan instalasi titik Lampu 477,321.79

12.000 m Kabel NYM 3x2,5 mm2 14,500.00 174,000.00
10.000 m Conduit pipa dia. 20 19,400.00 194,000.00
0.050 % Perlengkapan instalasi 368,000.00 18,400.00
0.150 Oh Pekerja 120,227.16 18,034.07
0.150 Oh Tukang 145,274.49 21,791.17
0.180 Oh Kepala Tukang 150,283.95 27,051.11
0.150 Oh Mandor 160,302.88 24,045.43
1 Bh Pemasangan instalasi titik Lampu Luar 555,831.51

20.000 m Kabel NYFGBY 3x2,5 mm2 25,800.00 516,000.00
0.050 Perlengkapan instalasi 516,000.00 25,800.00
0.035 Oh Pekerja 120,227.16 4,207.95
0.035 Oh Tukang 145,274.49 5,084.61
0.017 Oh Kepala Tukang 150,283.95 2,494.71
0.014 Oh Mandor 160,302.88 2,244.24
1 Bh Pemasangan Instalasi titik Stop Kontak 563,736.79

15.000 m Kabel NYM 3x2,5 mm2 14,500.00 217,500.00
12.000 m Conduit pipa dia. 20 19,400.00 232,800.00
0.150 Oh Pekerja 120,227.16 18,034.07
0.150 Oh Tukang 145,274.49 21,791.17
0.180 Oh Kepala Tukang 150,283.95 27,051.11
0.150 Oh Mandor 160,302.88 24,045.43
1 Bh Pemasangan Stop Kontak daya 46,971.50

1.000 bh Stop kontak 13 A 33,900.00 33,900.00
0.025 Oh Pekerja 120,227.16 3,005.68
0.025 Oh Tukang 145,274.49 3,631.86
0.017 Oh Kepala Tukang 150,283.95 2,494.71
0.014 Oh Mandor 160,302.88 2,244.24
651656267.xlsx Analisa / 33 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe
1 Bh Pemasangan Saklar tunggal 38,361.50

1.000 bh skalar tunggal 25,700.00 25,700.00
0.025 Oh Pekerja 120,227.16 3,005.68
0.025 Oh Tukang 145,274.49 3,631.86
0.017 Oh Kepala Tukang 150,283.95 2,494.71
0.014 Oh Mandor 160,302.88 2,244.24
1 Bh Pemasangan Sakalr Ganda 65,451.50

1.000 bh Saklar ganda 51,500.00 51,500.00
0.025 Oh Pekerja 120,227.16 3,005.68
0.025 Oh Tukang 145,274.49 3,631.86
0.017 Oh Kepala Tukang 150,283.95 2,494.71
0.014 Oh Mandor 160,302.88 2,244.24
1 Bh Pemasangan Manual push button 178,641.50

1.000 bh manual push button 159,300.00 159,300.00
0.025 Oh Pekerja 120,227.16 3,005.68
0.025 Oh Tukang 145,274.49 3,631.86
0.017 Oh Kepala Tukang 150,283.95 2,494.71
0.014 Oh Mandor 160,302.88 2,244.24
1 Bh Pemasangan Lampu Taman (t=1,5 m) 576,798.67

1.000 bh Lampu Taman-SL26W 335,600.00 335,600.00
1.000 lt Tiang Lampu 1.5 m 164,500.00 164,500.00
0.166 Oh Pekerja 120,227.16 19,957.71
0.166 Oh Tukang 145,274.49 24,115.56
0.033 Oh Kepala Tukang 150,283.95 4,959.37
0.017 Oh Mandor 160,302.88 2,661.03
1 Bh Pemasangan Lampu Taman (t=2,5 m) 684,738.67

1.000 bh Lampu Taman-SL26W 335,600.00 335,600.00
1.000 lt Tiang Lampu 2.5 m 267,300.00 267,300.00
0.166 Oh Pekerja 120,227.16 19,957.71
0.166 Oh Tukang 145,274.49 24,115.56
0.033 Oh Kepala Tukang 150,283.95 4,959.37
0.017 Oh Mandor 160,302.88 2,661.03
1 Bh Pemasangan Lampu SL-13 watt 21,760.60

1.000 bh Lampu Pijar SL 13w 17,900.00 17,900.00
0.050 Perlengkapan instalasi 17,900.00 895.00
0.010 Oh Pekerja 120,227.16 1,202.27
0.010 Oh Tukang 145,274.49 1,452.74
0.001 Oh Kepala Tukang 150,283.95 150.28
0.001 Oh Mandor 160,302.88 160.30
1 Bh Pemasangan Lampu Pijar-40 watt 59,673.67

1.000 bh Lampu -Pijar 40W 7,600.00 7,600.00
0.050 Perlengkapan instalasi 7,600.00 380.00
0.166 Oh Pekerja 120,227.16 19,957.71
0.166 Oh Tukang 145,274.49 24,115.56
0.033 Oh Kepala Tukang 150,283.95 4,959.37
0.017 Oh Mandor 160,302.88 2,661.03
1 Bh Pemasangan Lampu T-Bulk-18 watt 167,253.11

1.000 bh Lampu TL Bulk-36W 155,200.00 155,200.00
0.015 Oh Pekerja 120,227.16 1,803.41
0.015 Oh Tukang 145,274.49 2,179.12
0.001 Oh Kepala Tukang 150,283.95 150.28
651656267.xlsx Analisa / 34 - 76
HARGA SATUAN JUMLAH
( Rp. ) ( Rp. )
a b c d e f=bxe
0.001 Oh Mandor 160,302.88 160.30

1 Bh Pemasangan Lampu T-Bulk-36 watt 167,253.11

1.000 bh Lampu TL Bulk-36W 155,200.00 155,200.00
0.015 Oh Pekerja 120,227.16 1,803.41
0.015 Oh Tukang 145,274.49 2,179.12
0.001 Oh Kepala Tukang 150,283.95 150.28
0.001 Oh Mandor 160,302.88 160.30
1 Bh Pemasangan Panel Unit 217,806.50

1.000 bh Box hager 93,200.00 93,200.00
2.000 bh MCB,1p, 6A 51,700.00 103,400.00
0.025 Oh Pekerja 120,227.16 3,005.68
0.025 Oh Tukang 145,274.49 3,631.86
0.017 Oh Kepala Tukang 150,283.95 2,494.71
0.014 Oh Mandor 160,302.88 2,244.24
1 Bh Pemasangan GENSET 25 kVA 116,518,953.67

1.000 bh Genset-25 kVA 110,921,200.00 110,921,200.00
0.050 Perlengkapan instalasi 110,921,200.00 5,546,060.00
0.166 Oh Pekerja 120,227.16 19,957.71
0.166 Oh Tukang 145,274.49 24,115.56
0.033 Oh Kepala Tukang 150,283.95 4,959.37
0.017 Oh Mandor 160,302.88 2,661.03
1 Bh Pemasangan Grounding box 537,423.67

1.000 bh Box 40x40x40cm 462,600.00 462,600.00
0.166 Oh Pekerja 120,227.16 19,957.71
0.166 Oh Tukang 145,274.49 24,115.56
0.033 Oh Kepala Tukang 150,283.95 4,959.37
0.017 Oh Mandor 160,302.88 2,661.03
1 Bh Pemasangan P-PLN 5,980,098.67

1.000 bh Box Panel 1,046,900.00 1,046,900.00
1.000 bh Cu Bar 534,700.00 534,700.00
1.000 bh MCCB,3p 300 A 4,064,500.00 4,064,500.00
0.050 Perlengkapan instalasi 5,646,100.00 282,305.00
0.166 Oh Pekerja 120,227.16 19,957.71
0.166 Oh Tukang 145,274.49 24,115.56
0.033 Oh Kepala Tukang 150,283.95 4,959.37
0.017 Oh Mandor 160,302.88 2,661.03
651656267.xlsx Analisa / 35 - 76
DAFTAR HARGA SATUAN DASAR ( BASIC PRICE)
UPAH, BAHAN DAN SEWA PERALATAN
BIDANG CIPTA KARYA

TAHUN ANGGARAN 2022
URAIAN HARGA BAHAN

HARGA SATUAN
NO URAIAN SATUAN HARGA SATUAN BIAYA ANGKUT, DASAR YANG
PAJAK & BIAYA DIGUNAKAN (Rp)
(Rp) LAINNYA (Rp)
a b c d e f=d+e
A UPAH
1 Pekerja OH 120,227.16 120,227.16
2 Tukang OH 145,274.49 145,274.49
3 Tukang Kayu OH 145,274.49 145,274.49
4 Tukang Batu OH 145,274.49 145,274.49
5 Tukang Besi OH 145,274.49 145,274.49
6 Tukang Cat OH 145,274.49 145,274.49
7 Tukang Las OH 145,274.49 145,274.49
8 Kepala Tukang OH 150,283.95 150,283.95
9 Mandor OH 160,302.88 160,302.88
10 Mekanik OH 150,283.95 150,283.95
11 Pembantu Mekanik OH 120,227.16 120,227.16
12 Operator OH 150,283.95 150,283.95
13 Pembantu Operator OH 120,227.16 120,227.16
14 Sopir / Driver OH 140,265.02 140,265.02
15 Pembantu Sopir / Driver OH 120,227.16 120,227.16
16 Surveyor OH 200,378.60 200,378.60
17 Pembantu juru ukur OH 120,227.16 120,227.16
18 Juru ukur OH 200,378.60 200,378.60
19 Drafter CAD OH 155,293.42 155,293.42
20 Desain engineer OH 350,662.55 350,662.55
21 Operator komputer OH 120,227.16 120,227.16
B SEWA PERALATAN
1 AGGREGAT (CHIP) SPREADER Jam 410,827.61 410,827.61
2 Alat pancang hammer 2 ton hari 485,000.00 485,000.00
3 Alat pancang hammer 0,5 ton hari 339,500.00 339,500.00
4 Alat pancang dengan tripod tinggi 5 - 7m beban tumbuk 1-2 ton hari 485,000.00 485,000.00
5 Asphalt Tanker Jam 406,806.17 406,806.17
6 ASPHALT DISTRIBUTOR Jam 366,631.02 366,631.02
7 Asphalt Finisher Jam 776,624.34 776,624.34
8 Asphalt Liquid Mixer Jam 119,472.92 119,472.92
9 Asphalt Mixing Plant Jam 7,751,192.54 7,751,192.54
10 BAR BENDER Jam 77,032.99 77,032.99
11 BLENDING EQUIPMENT Jam 209,731.23 209,731.23
12 Bor Listrik hari 97,000.00 97,000.00
13 Bore Pile Machine Jam 585,485.27 585,485.27
14 Bore Pile Machine portable Jam 242,500.00 242,500.00
15 BREAKER Jam 543,007.04 543,007.04
16 Bulldozer 100-150 Hp Jam 671,724.70 671,724.70
17 BULLDOZER 100-150 HP Jam 671,724.70 671,724.70
18 CEMENT TANKER Jam 360,406.17 360,406.17
19 Chain Saw Jam 19,400.00 19,400.00
20 COLD RECYCLER Jam 4,659,894.76 4,659,894.76
21 COMPRESSOR 4000-6500 L\M Jam 178,827.48 178,827.48
22 CONCRETE BREAKER Jam 621,096.34 621,096.34
651656267.xlsx Harga / 36 - 76
BIDANG CIPTA KARYA

TAHUN ANGGARAN 2022
URAIAN HARGA BAHAN

HARGA SATUAN
(Rp) LAINNYA (Rp)
a b c d e f=d+e
23 CONCRETE MIXER 0.3-0.6 M3 Jam 85,374.43 85,374.43

24 CONCRETE PAN MIXER Jam 283,378.40 283,378.40
25 Concrete Pump Jam 601,344.39 601,344.39
26 Concrete Vibrator Jam 57,585.38 57,585.38
27 Concrete Mixer (350) Jam 75,397.43 75,397.43
28 Crane 10-15 Ton Jam 554,632.62 554,632.62
29 Crane On Track 35 Ton Jam 1,140,685.67 1,140,685.67
30 CRANE ON TRACK 75-100 TON Jam 2,128,171.45 2,128,171.45
31 DUMP TRUCK 3 - 4 M3 Jam 244,346.02 244,346.02
32 DUMP TRUCK 6-8 M3 Jam 365,973.09 365,973.09
33 Excavator 80-140 Hp Jam 485,345.74 485,345.74
34 EXCAVATOR Long Arm 155 HP Jam 546,680.79 546,680.79
35 FLAT BED TRUCK 3-4 TON Jam 282,417.64 282,417.64
36 Fulvi Mixer Jam 952,084.85 952,084.85
37 Generator Set Jam 304,718.25 304,718.25
38 Generator Set 1500 watt Jam 48,500.00 48,500.00
39 GROUTING PUMP Jam 170,597.29 170,597.29
40 HOT RECYCLER Jam 3,368,166.10 3,368,166.10
41 Jack Hammer Jam 46,194.04 46,194.04
42 JACK HIDROLIC Jam 118,965.65 118,965.65
43 Jack Tension hari 2,425,000.00 2,425,000.00
44 Jack-in hydraulics kap 380 ton Jam 1,940,000.00 1,940,000.00
45 Mesin las Jam 69,090.98 69,090.98
46 Mesin potong besi hari 97,000.00 97,000.00
47 MINI EXCAVATOR 40-60 HP Jam 274,969.22 274,969.22
48 Molen/Beton Mixer hari 106,700.00 106,700.00
49 Motor 2 Kw 1350 rpm + pengkabelan set 194,000.00 194,000.00
50 Motor Grader >100 Hp Jam 638,697.80 638,697.80
51 Pedestrian Roller Jam 209,559.26 209,559.26
52 Peralatan potong pipa T1/manual (gergaji) / saw hari 72,700.00 72,700.00
53 Peralatan potong pipa T2/mekanik / cilinder saw hari 145,500.00 145,500.00
54 Pile Driver + Hammer Jam 140,131.65 140,131.65
55 PILE DRIVER LEADER, 75 kw Jam 149,271.99 149,271.99
56 PILE HAMMER Jam 404,352.26 404,352.26
57 PILE HAMMER, 2,5 Ton Jam 57,249.36 57,249.36
58 Pompa Submersible 3m³/h hari 116,400.00 116,400.00
59 Rock Drill Breaker Jam 533,880.31 533,880.31
60 Scaffolding hari 33,900.00 33,900.00
61 Sewa Komputer hari 48,500.00 48,500.00
62 Sewa scanner ukuran A4 hari 14,500.00 14,500.00
63 SLIP FORM PAVER Jam 2,468,624.73 2,468,624.73
64 Stamper hari 194,000.00 194,000.00
65 Stamper Kodok hari 145,500.00 145,500.00
66 Stone Crusher Jam 945,964.37 945,964.37
67 Support pipa hari 77,600.00 77,600.00
68 Tamper Jam 33,900.00 33,900.00
651656267.xlsx Harga / 37 - 76
BIDANG CIPTA KARYA

TAHUN ANGGARAN 2022
URAIAN HARGA BAHAN

HARGA SATUAN
(Rp) LAINNYA (Rp)
a b c d e f=d+e
69 TANDEM ROLLER 6-8 T. Jam 429,124.03 429,124.03

70 Theodolith hari 339,500.00 339,500.00
71 Three Wheel Roller 6-8 T Jam 230,684.95 230,684.95
72 TIRE ROLLER 8-10 T. Jam 459,110.82 459,110.82
73 Track Loader 75-100 Hp Jam 319,460.17 319,460.17
74 TRONTON 15 TON Jam 455,765.82 455,765.82
75 TRAILER 20 TON Jam 396,472.49 396,472.49
76 Tripod tinggi 5 m hari 121,200.00 121,200.00
77 Tripot/tackel dan handle crane 2 T hari 242,500.00 242,500.00
78 VIBRATORY ROLLER 5-8 T. Jam 255,512.96 255,512.96
79 WATER PUMP 70-100 mm Jam 48,029.65 48,029.65
80 WATER TANKER 3000-4500 L. Jam 326,005.17 326,005.17
81 Waterpass hari 291,000.00 291,000.00
82 Welding Set Jam 60,920.37 60,920.37
83 Wheel Loader 1.0-1.6 M3 Jam 501,010.60 501,010.60
C ALAT PERTUKANGAN DAN PERLENGKAPAN K3

C.1 ALAT PERTUKANGAN
1 Batu Asahan Buah 38,800.00 38,800.00
2 Benang Nylon Roll 14,500.00 14,500.00
3 Bethel Buah 38,800.00 38,800.00
4 Bodem Buah 116,400.00 116,400.00
5 Cangkul Buah 92,100.00 92,100.00
6 Cangkul (lengkap) Buah 106,700.00 106,700.00
7 Cetakan armor Buah 1,455,000.00 1,455,000.00
8 Cetakan armor 0,5 ton Buah 2,425,000.00 2,425,000.00
10 Cetakan armor 1 ton Buah 3,880,000.00 3,880,000.00
12 Cetakan armor 2 ton Buah 5,820,000.00 5,820,000.00
13 Ember Cor Buah 17,400.00 17,400.00
14 Gergaji besi Buah 19,400.00 19,400.00
15 Gergaji Kayu Buah 121,200.00 121,200.00
16 Gerobak Pasir Buah 572,300.00 572,300.00
17 Gunting Pemotong Buah 436,500.00 436,500.00
18 Hammer Cabut Buah 92,100.00 92,100.00
19 Hammer konde Buah 82,400.00 82,400.00
20 Kain Majun Kg 21,300.00 21,300.00
21 Kasut Kayu Buah 19,400.00 19,400.00
22 Keranjang Buah 19,400.00 19,400.00
23 Kereta Dorong Buah 606,200.00 606,200.00
24 Kotak Adukan Jam 29,100.00 29,100.00
25 Kuas Buah 24,200.00 24,200.00
26 Kuas 2" - 4" Buah 18,200.00 18,200.00
27 Kunci Pembengkok Buah 19,400.00 19,400.00
651656267.xlsx Harga / 38 - 76
BIDANG CIPTA KARYA

TAHUN ANGGARAN 2022
URAIAN HARGA BAHAN

HARGA SATUAN
(Rp) LAINNYA (Rp)
a b c d e f=d+e
28 Linggis Buah 82,400.00 82,400.00

29 Roll meter 50 m Buah 97,000.00 97,000.00
30 Pahat beton Buah 72,700.00 72,700.00
31 Palu Buah 63,000.00 63,000.00
32 Tang Pemotong Kawat Buah 35,800.00 35,800.00
#N/A
C.2 PERALATAN K3 #N/A
C.2.1 ALAT PELINDUNG DIRI (APD ) 0.00
1 Topi pelindung (Safety helmet) Buah 97,000.00 97,000.00
2 Pelindung mata (Goggles, Spectacles) Psg 29,100.00 29,100.00
3 Tameng muka (Face shield) Buah 388,000.00 388,000.00
4 Pelindung pernafasan dan mulut (Masker) Box 48,500.00 48,500.00
5 Sarung tangan (Safety gloves) Psg 19,400.00 19,400.00
6 Sepatu keselamatan (Safety shoes) Psg 436,500.00 436,500.00
7 Penunjang seluruh tubuh (Full bodu harness) Buah 776,000.00 776,000.00
8 Rompi keselamatan (Safety vest) Buah 97,000.00 97,000.00
9 Celemek (A[ron/coveralls) Buah 242,500.00 242,500.00
10 Pelindung jatuh (Fall arrester) Buah 291,000.00 291,000.00
#N/A
C.2.2 ALAT PELINDUNG KERJA ( APK ) 0.00
1 Jaring Pengaman (Safety Net) Ls 19,400,000.00 19,400,000.00
2 Tali Keselamatan (Life Line) Ls 4,850,000.00 4,850,000.00
3 Penahan Jatuh Ls 9,700,000.00 9,700,000.00
4 Pagar Pengaman (Guard Railling) Ls 9,700,000.00 9,700,000.00
5 Pembatas Area (Restricted Area) Ls 2,910,000.00 2,910,000.00
#N/A
C.2.3 FASILITAS SARANA DAN PRASARANA KESEHATAN 0.00
1 Peralatan P3K (Kotak P3K, Tandu,Obat Luka,Perban dll) Ls 1,940,000.00 1,940,000.00
2 Ruang P3K (Tempat Tidur Pasien,Stetoskop,timbangan berat Badan) Ls 14,550,000.00 14,550,000.00
3 Peralatan Pengasapan (Fogging) Ls 970,000.00 970,000.00
#N/A
D BAHAN 0.00
D.1 BAHAN BERBUTIR 0.00
1 Abu Batu Filler M3 669,300.00 669,300.00
2 Abu Batu Filler (kg) Kg 368.00 368.00
3 Agr.Base Kelas A M3 720,274.30 720,274.30
4 Agr.Base Kelas B M3 720,274.30 720,274.30
5 Agr.Base Kelas S M3 545,962.46 545,962.46
6 Agregat Pecah Kasar M3 460,700.00 460,700.00
7 Agregat Pecah Mesin 0-5 mm M3 650,000.00 650,000.00
10 Agregat Pecah Mesin 5-10 & 10-20 mm M3 650,000.00 650,000.00
12 Arbocell Kg. 31,000.00 31,000.00
13 Asbuton B 5/20 KG 2,500.00 2,500.00
651656267.xlsx Harga / 39 - 76
BIDANG CIPTA KARYA

TAHUN ANGGARAN 2022
URAIAN HARGA BAHAN

HARGA SATUAN
(Rp) LAINNYA (Rp)
a b c d e f=d+e
14 Asbuton B 50/20 KG 2,600.00 2,600.00

15 Aspal KG 18,400.00 18,400.00
16 Aspal Emulsi Kg 18,400.00 18,400.00
17 Aspal Emulsi CRS-1 atau RS-1 Liter 18,900.00 18,900.00
18 Aspal Emulsi CSS-1 atau SS-1 Liter 18,900.00 18,900.00
19 Aspal Emulsi Modifikasi Polimer 1h Liter 18,900.00 18,900.00
20 Aspal Emulsi Modifikasi Polimer 2h Liter 18,900.00 18,900.00
21 Aspal modifikasi Kg 14,500.00 14,500.00
22 Asphaltic plug Kg 39,700.00 39,700.00
23 Asphaltic plug Moveable Kg 43,600.00 43,600.00
24 Bahan Pengisi (Filler) Tambahan Kg 700.00 700.00
25 Bahan Pilihan M3 142,500.00 142,500.00
26 Bahan Tanah Timbunan M3 84,000.00 84,000.00
27 Batu Belah / Kerakal M3 439,100.00 439,100.00
28 Batu Gunung belah 15/20 M3 420,000.00 420,000.00
29 Batu Kali M3 420,000.00 420,000.00
30 Batu Pecah 1 - 2 cm M3 460,700.00 460,700.00
31 Batu Pecah 10 -15 cm M3 362,300.00 362,300.00
32 Batu Pecah 2 - 3 cm M3 460,700.00 460,700.00
33 Batu Pecah 3 - 5 cm M3 460,700.00 460,700.00
34 Batu Pecah 5 - 7 cm M3 460,700.00 460,700.00
35 Batubara Kg 500.00 500.00
36 Chipping M3 650,000.00 650,000.00
37 Chipping (kg) Kg 400.00 400.00
38 Filler Kg 368.00 368.00
39 Gravel M3 900,000.00 900,000.00
40 Ijuk Kg 38,800.00 38,800.00
41 Kapur M3 291,000.00 291,000.00
42 Kerikil M3 175,000.00 175,000.00
43 Pasir Beton M3 180,000.00 180,000.00
44 Pasir Beton (Kasar) M3 180,000.00 180,000.00
45 Pasir Beton ex Palu M3 504,400.00 504,400.00
46 Pasir Halus (untuk HRS) M3 184,300.00 184,300.00
47 Pasir Kasar M3 189,100.00 189,100.00
48 Pasir Pasang M3 150,000.00 150,000.00
49 Pasir Pasang (Sedang) M3 184,300.00 184,300.00
50 Pasir Tailing M3 155,200.00 155,200.00
51 Pasir untuk sand blasting M3 22,300.00 22,300.00
52 Pasir Urug M3 126,100.00 126,100.00
53 Pasir Urug (ada unsur lempung) M3 116,400.00 116,400.00
54 Sirtu M3 155,200.00 155,200.00
55 Semen merah M3 145,500.00 145,500.00
56 Tanah liat M3 169,700.00 169,700.00
57 Tanah Urug M3 67,900.00 67,900.00
58 Tanah Urug Pilihan M3 97,000.00 97,000.00
#N/A
651656267.xlsx Harga / 40 - 76
BIDANG CIPTA KARYA

TAHUN ANGGARAN 2022
URAIAN HARGA BAHAN

HARGA SATUAN
(Rp) LAINNYA (Rp)
a b c d e f=d+e
#N/A
D.2 BAHAN PASANGAN Buah 0.00
1 Bata berongga ekspose Buah 3,300.00 3,300.00
2 Bata Pelapis Buah 5,900.00 5,900.00
3 Bata Ringan 7,5 x 20 x 60 Buah 15,500.00 15,500.00
4 Bataco ukuran 8 x 15 x 30 Buah 3,300.00 3,300.00
5 Batu Bata 8 x 8 x 16 Buah 1,100.00 1,100.00
6 Batako Buah 2,200.00 2,200.00
7 Batu candi kg 12,100.00 12,100.00
8 Batu granit Buah 26,600.00 26,600.00
9 Batu muka m2 12,600.00 12,600.00
10 Batu paras m2 164,500.00 164,500.00
11 Batu tempel hitam kg 169,600.00 169,600.00
12 Batu teraso Buah 17,900.00 17,900.00
13 Concrete Block Bh 11,200.00 11,200.00
14 Grass Block Abu-abu (6 cm) isi 9/m2 Buah 33,900.00 33,900.00
15 Hollow Block 20 Buah 5,800.00 5,800.00
16 Kaca glass block Bh 34,900.00 34,900.00
17 Kansteen Type 15/20 x 40 x 50 cm Bh 57,400.00 57,400.00
18 Kansteen Type K.225 15/20 x 20 x 50 cm Bh 30,400.00 30,400.00
20 Kansteen Type K.225 15/20 x 30 x 50 cm L Bh 45,600.00 45,600.00
25 Kansteen Type K.300 15/20 x 30 x 50 cm L Bh 47,700.00 47,700.00
26 Kansteen Type K.300 20/20 x 30 x 50 cm Buah 63,600.00 63,600.00
27 Paving Block Bata Merah (8 cm) isi 48/m2 Bh 3,400.00 3,400.00
28 Paving Block Benteng Merah (8 cm) isi 35/m2 Bh 3,700.00 3,700.00
29 Paving Block Bata Abu-abu (6 cm) isi 48/m2 Bh 2,800.00 2,800.00
30 Paving Block Bata Abu-abu (8 cm) isi 48/m2 Bh 4,600.00 4,600.00
31 Paving Block Bata Merah (6 cm) isi 48/m2 Bh 2,900.00 2,900.00
32 Paving Block Benteng Abu-abu (6 cm) isi 35/m2 Bh 3,500.00 3,500.00
33 Paving Block Benteng Abu-abu (8 cm) isi 35/m2 Bh 4,300.00 4,300.00
34 Paving Block Benteng Merah (6 cm) isi 35/m2 Bh 3,700.00 3,700.00
35 Paving Block Diagonal Abu-abu (6 cm) isi 40/m2 Bh 3,100.00 3,100.00
36 Paving Block Diagonal Abu-abu (8 cm) isi 40/m2 Bh 3,900.00 3,900.00
37 Paving Block Diagonal Jumbo Abu-abu (6 cm) isi 30/m2 Bh 4,000.00 4,000.00
38 Paving Block Diagonal Jumbo Abu-abu (8 cm) isi 30/m2 Bh 5,200.00 5,200.00
39 Paving Block Diagonal Jumbo Merah (6 cm) isi Bh 4,000.00 4,000.00
40 Paving Block Diagonal Jumbo Merah (8 cm) isi 30/m2 Bh 5,300.00 5,300.00
41 Paving Block Diagonal Merah (6 cm) isi 40/m2 Bh 3,200.00 3,200.00
42 Paving Block Diagonal Merah (8 cm) isi 40/m2 Bh 4,000.00 4,000.00
43 Paving Block Serasi Abu-abu (6 cm) isi 44/m2 Bh 3,200.00 3,200.00
44 Paving Block Serasi Abu-abu (6 cm) isi 44/m2 Bh 3,200.00 3,200.00
651656267.xlsx Harga / 41 - 76
BIDANG CIPTA KARYA

TAHUN ANGGARAN 2022
URAIAN HARGA BAHAN

HARGA SATUAN
(Rp) LAINNYA (Rp)
a b c d e f=d+e
45 Paving Block Serasi Merah (6 cm) isi 44/m2 Bh 3,500.00 3,500.00

46 Paving Block Serasi Merah (8 cm) isi 44/m2 Bh 3,900.00 3,900.00
47 Paving Block Tiga Berlian Abu-abu (6 cm) isi Bh 2,800.00 2,800.00
48 Paving Block Tiga Berlian Abu-abu (8 cm) isi 35/m2 Bh 3,200.00 3,200.00
49 Paving Block Tiga Berlian Merah (6 cm) isi 35/m2 Bh 2,900.00 2,900.00
50 Paving Block Tiga Berlian Merah (8 cm) isi 35/m2 Bh 3,700.00 3,700.00
51 Paving Blok Abu-abu Besar Ukuran Tbl 6 cm Buah 2,900.00 2,900.00
52 Paving Blok Abu-abu Kecil Ukuran Tbl 6 cm Buah 2,700.00 2,700.00
53 Roster Ukuran 10 x 20 x 20 Buah 4,200.00 4,200.00
54 Roster Ukuran 10 x 20 x 25 Buah 5,300.00 5,300.00
C BAHAN SEMEN 0.00

1 Bahan Grouting Kg 33,900.00 33,900.00
2 Bahan grouting tersedia jenis preformed Kg 23,200.00 23,200.00
3 Beton K 175 Ready-mix (slump 10 + 2 cm) m3 1,275,000.00 1,275,000.00
9 Beton K-125 M3 1,324,000.00 1,324,000.00
10 Beton K-175 M3 1,401,600.00 1,401,600.00
11 Beton K-250 M3 1,547,100.00 1,547,100.00
12 Beton K-300 M3 1,605,300.00 1,605,300.00
13 Beton K-350 M3 1,731,400.00 1,731,400.00
14 Beton K-400 M3 1,750,000.00 1,750,000.00
15 Beton K-475 M3 1,750,001.00 1,750,001.00
16 Beton K-550 M3 2,200,000.00 2,200,000.00
17 Casing M2 8,700.00 8,700.00
18 Grouting berbahan dasar Cellular Plastic Kg 388,000.00 388,000.00
19 Grouting berbahan dasar semen Kg 339,500.00 339,500.00
20 Grouting M2 72,700.00 72,700.00
21 Grouting Semen kg 7,200.00 7,200.00
22 Joint Sealent Kg 72,700.00 72,700.00
23 Kerb jenis 1 Bh 43,600.00 43,600.00
24 Kerb jenis 2 Bh 48,500.00 48,500.00
25 Kerb jenis 3 Bh 53,300.00 53,300.00
26 Kerb Type A Bh 43,600.00 43,600.00
27 Mata Kucing Bh 72,700.00 72,700.00
28 Matras Concrete Buah 295,800.00 295,800.00
29 Mikro Pile 16x16x16 M1 58,900.00 58,900.00
30 Mortar m3 776,000.00 776,000.00
31 Mortar Instant (40 kg) Zak 92,100.00 92,100.00
32 PCI Girder L=17m Bh 83,420,000.00 83,420,000.00
33 PCI Girder L=21m Bh 94,090,000.00 94,090,000.00
34 PCI Girder L=26m Bh 120,280,000.00 120,280,000.00
651656267.xlsx Harga / 42 - 76
BIDANG CIPTA KARYA

TAHUN ANGGARAN 2022
URAIAN HARGA BAHAN

HARGA SATUAN
(Rp) LAINNYA (Rp)
a b c d e f=d+e
35 PCI Girder L=32m Bh 152,290,000.00 152,290,000.00

36 PCI Girder L=36m Bh 162,960,000.00 162,960,000.00
37 PCI Girder L=41m Bh 186,240,000.00 186,240,000.00
38 Perkerasan beton fast track <8 jam Kg 2,813,000.00 2,813,000.00
39 Polyfelt TS 50 129,700.00 129,700.00
40 Screening untuk grouting Kg 2,400.00 2,400.00
41 Semen Kg 1,500.00 1,500.00
42 Semen / PC (kg) Kg 1,500.00 1,500.00
43 Semen 50 kg Zak 75,000.00 75,000.00
44 Semen grout Kg 4,400.00 4,400.00
45 Semen Patching Kg 9,200.00 9,200.00
46 Semen Putih 40 Kg Zak 155,200.00 155,200.00
47 Semen Warna Kg 10,100.00 10,100.00
48 Tiang pancang spun pile d = 30 cm m 604,300.00 604,300.00
49 Tiang pancang spun pile d = 35 cm m 800,700.00 800,700.00
50 Tiang pancang spun pile d = 40 cm m 1,025,200.00 1,025,200.00
54 Tiang pancang square pile 20 x 20 cm m 349,200.00 349,200.00
58 Tiang pancang square pile 40 x 40 cm m 1,078,600.00 1,078,600.00
59 Tiang pancang square pile 45 x 45 cm m 1,349,700.00 1,349,700.00
60 Turap beton tulang precast 30x12 cm m 331,700.00 331,700.00
61 Turap beton tulang precast 40 x 15 cm m 515,700.00 515,700.00
62 Water stop PVC lebar 150 mm m2 161,800.00 161,800.00
64 Water stop PVC lebar 230 - 320 mm m2 271,700.00 271,700.00
65 Water stop rubber lebar 150 - 200 mm m2 218,800.00 218,800.00
#N/A
D BAHAN KAYU 0.00
1 Ajir tinggi 2 m Batang 24,200.00 24,200.00
2 Bahan Turap Kayu dengan pengawetan M3 2,425,000.00 2,425,000.00
3 Bahan turap kayu tanpa pengawetan M3 2,231,000.00 2,231,000.00
4 Bambu Batang 21,500.00 21,500.00
5 Bekisting m2 121,200.00 121,200.00
6 Bibit Mangrove bh 11,600.00 11,600.00
7 Bilik bambu m2 21,300.00 21,300.00
8 Cerucuk M 7,200.00 7,200.00
9 Dolken Kayu Galam Diameter 8-10 cm panjang 300 cm Batang 32,500.00 32,500.00
10 Dolken Kayu Galam Diameter 8-10 cm panjang 400 cm Btg 36,300.00 36,300.00
11 Floordeck m2 242,500.00 242,500.00
12 Formite/penjaga jarak bekisting/spacer Buah 32,500.00 32,500.00
13 Gebalan Rumput M2 58,200.00 58,200.00
651656267.xlsx Harga / 43 - 76
BIDANG CIPTA KARYA

TAHUN ANGGARAN 2022
URAIAN HARGA BAHAN

HARGA SATUAN
(Rp) LAINNYA (Rp)
a b c d e f=d+e
14 Karung goni m2 37,700.00 37,700.00

15 Karung plastik / bagor bh 5,300.00 5,300.00
16 Kayu Acuan M3 1,455,000.00 1,455,000.00
17 Kayu Bekisting M3 2,500,000.00 2,500,000.00
18 Kayu Bengkirai Papan 2 cm x 20 cm x 4 m M3 3,831,500.00 3,831,500.00
19 Kayu Bengkirai Papan 2,5 cm x 20 cm x 4 m M3 3,831,500.00 3,831,500.00
20 Kayu Bengkirai Ukuran 10 cm x 10 cm x 4 m M3 3,540,500.00 3,540,500.00
26 Kayu Kelas 1 M3 4,607,500.00 4,607,500.00
27 Kayu List Profil Panjang 400 cm Btg 87,300.00 87,300.00
28 Kayu Meranti Ukuran 2,5 cm x 20 cm x 4 m M3 2,861,500.00 2,861,500.00
29 Kayu Meranti Ukuran 10 cm x 10 cm x 4 m M3 2,764,500.00 2,764,500.00
35 Kayu Perancah M3 1,455,000.00 1,455,000.00
36 Kayu Ulin Papan 2.5 x 20 x 400 cm M3 5,044,000.00 5,044,000.00
37 Kayu Ulin Ukuran 10 cm x 10 cm x 4 m M3 4,801,500.00 4,801,500.00
41 Kayu Ulin Ukuran 2,5 cm x 20 cm x 4 m M3 5,044,000.00 5,044,000.00
48 Lem kayu Kg 33,900.00 33,900.00
49 Lumbercoll 16 mm Lembar 197,800.00 197,800.00
50 Melamine Lembar 75,600.00 75,600.00
51 Mini Timber Pile Buah 63,000.00 63,000.00
52 Multipleks Mega Sungkai Lembar 106,700.00 106,700.00
53 Multipleks 12 mm Lembar 250,000.00 250,000.00
56 Multiplek Sengon 12 mm Lembar 230,000.00 230,000.00
59 Multiplek Mega Sungkai Lembar 116,400.00 116,400.00
651656267.xlsx Harga / 44 - 76
BIDANG CIPTA KARYA

TAHUN ANGGARAN 2022
URAIAN HARGA BAHAN

HARGA SATUAN
(Rp) LAINNYA (Rp)
a b c d e f=d+e
60 Papan Sungkai Btg 29,100.00 29,100.00

61 Phenol film 12 mm Lembar 150,300.00 150,300.00
62 Plastic aerator Lembar 19,400.00 19,400.00
63 Plastic sheet m2 17,400.00 17,400.00
64 Plastik Filter M2 48,500.00 48,500.00
65 Tali rapia / plastik m 48.00 48.00
66 Teakwood 3 mm Lembar 155,200.00 155,200.00
67 Teakwood 4 mm Lembar 179,400.00 179,400.00
68 Tiang Pancang Kayu M3 3,395,000.00 3,395,000.00
69 Tiang pancang kayu dia 20 cm m 164,900.00 164,900.00
70 Triplek 3 mm Lembar 70,000.00 70,000.00
71 Triplek 3,6 mm Lembar 104,000.00 104,000.00
75 Triplek Lapisan Aluminium Lembar 121,200.00 121,200.00
76 HPL Lembar 330,000.00 330,000.00
#N/A
E BAHAN BESI DAN ALUMUNIUM 0.00
1 Alat penyambung tiang pancang baja bh 60,100.00 60,100.00
2 Alat penyambung tiang pancang beton bh 82,400.00 82,400.00
3 Alat penyambung tiang pancang kayu bh 33,900.00 33,900.00
4 Alat Penyuntik Anti Gravitasi Kg 130,900.00 130,900.00
5 Aluminium Foil Ds 820 1,25 x 60 m Roll 227,900.00 227,900.00
6 Aluminium Foil SS 810 1,25 x 60 m Roll 218,200.00 218,200.00
7 Alumunium gelombang 0.55 mm Lembar 36,800.00 36,800.00
8 Alumunium strip m 8,700.00 8,700.00
9 Ampelas Lembar 5,800.00 5,800.00
10 Anchorage buah 630,500.00 630,500.00
11 Angkur M2 242,500.00 242,500.00
12 Anti Korosif Baja Kg 77,600.00 77,600.00
13 Anyaman Kawat Baja Dilas Kg 31,000.00 31,000.00
14 Atap spandek zincalume 0,4 mm m2 92,100.00 92,100.00
15 Backer rod 1 1/6 inci M1 16,400.00 16,400.00
16 Backer rod 3/8 inci Kg 11,600.00 11,600.00
17 Backrod m' 33,900.00 33,900.00
18 Baja Bergelombang Kg 33,900.00 33,900.00
19 Baja Grade 250 Kg 24,200.00 24,200.00
20 Baja Grade 345 Kg 29,100.00 29,100.00
21 Baja Grade 485 Kg 38,800.00 38,800.00
22 Baja pelat tebal 3 mm kg 27,100.00 27,100.00
23 Baja Prategang Kg 42,700.00 42,700.00
24 Baja profil 40.40.4 kg 26,100.00 26,100.00
25 Baja profil 50.50.5 kg 27,100.00 27,100.00
26 Baja Profil WF Kg 25,200.00 25,200.00
27 Baja Ringan Canal Dingin C75 ; 4 m Batang 128,000.00 128,000.00
651656267.xlsx Harga / 45 - 76
BIDANG CIPTA KARYA

TAHUN ANGGARAN 2022
URAIAN HARGA BAHAN

HARGA SATUAN
(Rp) LAINNYA (Rp)
a b c d e f=d+e
28 Baja Struktur Kg 24,200.00 24,200.00

29 Baja Tulangan Angkur Kg 19,400.00 19,400.00
30 Baja Tulangan (Polos) U24 Kg 16,000.00 16,000.00
31 Baja Tulangan (Polos) U32 Kg 16,000.00 16,000.00
32 Baja Tulangan (Ulir) D32 Kg 16,400.00 16,400.00
35 Baja untuk pelat buhul dan pelat ganjal Buah 10,100.00 10,100.00
36 Batang Skoor L.40.40.4 (* Kg 29,100.00 29,100.00
37 Baut & Mur Buah 14,500.00 14,500.00
38 Baut Angkur Kg 48,500.00 48,500.00
39 Baut Biasa Grade A diameter M25 Buah 72,700.00 72,700.00
40 Baut Biasa Grade B diameter M25 Buah 58,200.00 58,200.00
41 Baut Biasa Grade C untuk anchor bolts diameter M25 Buah 48,500.00 48,500.00
42 Baut dan Mur Buah 12,600.00 12,600.00
43 Baut diameter 12 mm panjang 20 mm kg 4,800.00 4,800.00
44 Baut mutu tinggi A325 Tipe 1 diameter M25 Buah 72,700.00 72,700.00
45 Baut Mutu Tinggi A490 Tipe 1 diameter M25 Buah 121,200.00 121,200.00
46 Besi Beton Kg 16,000.00 16,000.00
47 Besi beton polos kg 16,000.00 16,000.00
48 Besi beton ulir kg 16,900.00 16,900.00
49 Besi hollow 20.20.2 m' 19,400.00 19,400.00
50 Besi hollow 40.40.2 kg 72,700.00 72,700.00
51 Besi hollow 40.40.2 m' 18,175.00 18,175.00
52 Besi hollow 50.50.3 kg 72,700.00 72,700.00
53 Besi plat kg 24,200.00 24,200.00
54 Besi profil kg 26,100.00 26,100.00
55 Besi siku 30.30.3 kg 26,100.00 26,100.00
56 Besi strip kg 26,600.00 26,600.00
57 Bonding Agent Ltr 38,800.00 38,800.00
58 Bracket Besi Hollow Buah 19,400.00 19,400.00
59 Bracket Besi Rangka Hollow Buah 19,400.00 19,400.00
60 Bracket Siku Panel ACP Buah 14,500.00 14,500.00
61 Bridging Plate PL 125 x 6 Kg 15,500.00 15,500.00
62 Canal C-75 tebal 0,6 mm m 15,000.00 15,000.00
63 Canal C-75 tebal 0,8 mm m 18,000.00 18,000.00
64 CPHMA Ton 873,000.00 873,000.00
65 Curing membrane Kg 194,000.00 194,000.00
66 Deck Drain Buah 97,000.00 97,000.00
67 Dinabolt 12 mm bh 15,000.00 15,000.00
68 Ducting (Kabel prestress) M' 85,300.00 85,300.00
69 Ducting (Strand prestress) M' 85,300.00 85,300.00
70 Dynabolt / raamset Ø 8 mm panjang 4 - 5 cm buah 24,200.00 24,200.00
71 Elastomer buah 320,100.00 320,100.00
72 Elastomer bearing pad; (450x400x45) mm3 Buah 1,042,700.00 1,042,700.00
73 Elastomer Alam Kg 329,800.00 329,800.00
651656267.xlsx Harga / 46 - 76
BIDANG CIPTA KARYA

TAHUN ANGGARAN 2022
URAIAN HARGA BAHAN

HARGA SATUAN
(Rp) LAINNYA (Rp)
a b c d e f=d+e
74 Elastomer jenis 1 buah 300,700.00 300,700.00

77 Elastomer Sintesis Kg 368,600.00 368,600.00
78 Elektroda Las FCAW Kg 29,100.00 29,100.00
79 Elektroda Las GMAW Kg 38,800.00 38,800.00
80 Elektroda Las SAW Kg 24,200.00 24,200.00
81 Elektroda Las SMAW Kg 33,900.00 33,900.00
82 Epoxy Bahan Penutup (sealant) Kg 33,000.00 33,000.00
83 Expansion Cap M2 6,000.00 6,000.00
84 Expansion Join Baja Siku M 266,700.00 266,700.00
85 Expansion Join Tipe Rubber M 1,164,000.00 1,164,000.00
86 Expansion Joint Tipe Torma M1 1,455,000.00 1,455,000.00
87 Expansion Tipe Joint Asphaltic Plug M 970,000.00 970,000.00
88 Fibre jenis e-glass M2 1,697,500.00 1,697,500.00
89 Formwork plate m2 116,400.00 116,400.00
90 FRP jenis carbon untuk daerah basah M2 145,500.00 145,500.00
91 FRP jenis carbon untuk daerah kering M2 135,800.00 135,800.00
92 FRP jenis E-glass untuk daerah basah M2 194,000.00 194,000.00
93 FRP jenis E-glass untuk daerah kering M2 145,500.00 145,500.00
94 FRP jenis glass untuk daerah kering M2 116,400.00 116,400.00
95 Insulasi m2 291,000.00 291,000.00
96 Jendela nako M2 67,900.00 67,900.00
97 Joint Socket Pile 16x16x16 Set 65,400.00 65,400.00
98 Joint Socket Pile 35x35 Set 72,700.00 72,700.00
99 Kabel Prategang Kg 63,000.00 63,000.00
100 Kabel pre-stressed kg 63,000.00 63,000.00
101 Karet Pengisi Sambungan Compression Seal M' 1,164,000.00 1,164,000.00
102 Karet Pengisi Sambungan Strip Seal M' 1,164,000.00 1,164,000.00
103 Kawat Bendrat Kg 25,200.00 25,200.00
104 Kawat Beton Kg 25,200.00 25,200.00
105 Kawat Bronjong (bm) Kg 20,300.00 20,300.00
106 Kawat bronjong dia 10 mm kg 20,300.00 20,300.00
109 Kawat Duri Roll 101,800.00 101,800.00
110 Kawat Kasa Lebar 90 cm M 18,400.00 18,400.00
111 Kawat Las Kg 35,800.00 35,800.00
112 Kawat Las Dos 35,800.00 35,800.00
113 Kawat Las Ukuran 2,6 mm RB 26 Dos 179,900.00 179,900.00
114 Kawat Las Ukuran 3,2 mm RB 26 Dos 186,200.00 186,200.00
115 Kawat Las Ukuran 4 mm RB 26 Dos 237,600.00 237,600.00
116 Kawat Nyamuk Lebar 90 cm M 34,900.00 34,900.00
117 Kawat penggantung Kg 89,200.00 89,200.00
118 Kawat seng Kg 72,700.00 72,700.00
119 Kawat Wiremesh Ukuran 8 mm x 2,25 m 50 m m 77,600.00 77,600.00
651656267.xlsx Harga / 47 - 76
BIDANG CIPTA KARYA

TAHUN ANGGARAN 2022
URAIAN HARGA BAHAN

HARGA SATUAN
(Rp) LAINNYA (Rp)
a b c d e f=d+e
120 Kusen Allumunium SF 4" m' 206,600.00 206,600.00

121 Kusen Allumunium SF 6" m' 226,000.00 226,000.00
122 Lampu LED 100 watt Buah 2,328,000.00 2,328,000.00
123 Lampu penerangan Jalan Tipe Merkuri 250 Watt Buah 679,000.00 679,000.00
124 Lampu penerangan Jalan Tipe Merkuri 400 Watt Buah 921,500.00 921,500.00
125 Landasan logam berongga (Pot Bearing) Buah 3,395,000.00 3,395,000.00
126 Landasan logam jenis Spherical Buah 4,365,000.00 4,365,000.00
127 Marmer M2 485,000.00 485,000.00
128 Mistar ukur besi/allumunium pelat m' 121,200.00 121,200.00
129 Nok spandek zincalume m 29,100.00 29,100.00
130 Paku Kg 22,300.00 22,300.00
131 Pagar BRC 0,90 x 2,40 m bh 242,500.00 242,500.00
132 Pagar BRC 1,20 x 2,40 m bh 339,500.00 339,500.00
133 Paku asbes kg 43,600.00 43,600.00
134 Paku beton kg 33,900.00 33,900.00
135 Paku Biasa Kg 21,300.00 21,300.00
136 Paku hak kg 24,200.00 24,200.00
137 Paku Jalan Memantul Bujur Sangkar Buah 71,700.00 71,700.00
138 Paku Jalan Memantul Persegi Panjang Buah 83,400.00 83,400.00
139 Paku jalan Tidak Memantul Buah 65,900.00 65,900.00
140 Paku pancing kg 24,200.00 24,200.00
141 Paku Payung Kg 31,000.00 31,000.00
142 Paku Sekrup bh 400.00 400.00
143 Paku seng kg 27,200.00 27,200.00
144 Paku Seng 1 3/4 " Kecil Kg 32,500.00 32,500.00
145 Paku Seng 2" Besar Kg 32,500.00 32,500.00
146 Paku Sumbat Kg 32,500.00 32,500.00
147 Paku Tripleks Kg 32,500.00 32,500.00
148 Paku Ulin Kg 29,100.00 29,100.00
149 Panel ACP m2 582,000.00 582,000.00
150 Pelat Baja Kg 24,200.00 24,200.00
151 Pelat Rambu (Eng. Grade) Bh 266,700.00 266,700.00
152 Pelat Rambu (High I. Grade) Bh 296,800.00 296,800.00
153 Pelat Strip / 3 x 30 x 300 mm Kg 29,100.00 29,100.00
154 Pemantul Cahaya (Reflector) Bh 19,400.00 19,400.00
155 Penutup karet neoprene M' 48,500.00 48,500.00
156 Perancah/ formwoks M2 43,600.00 43,600.00
157 Perletakan logam tipe fixed 150 Ton Buah 1,455,000.00 1,455,000.00
158 Perletakan logam tipe movable 150 Ton Buah 1,940,000.00 1,940,000.00
159 Pintu Besi M2 1,164,000.00 1,164,000.00
160 Pintu gulung besi M2 267,100.00 267,100.00
161 Pintu Klep Fiber ukuran 100 x 100 bh 18,624,000.00 18,624,000.00
165 Pintu lipat M2 213,600.00 213,600.00
651656267.xlsx Harga / 48 - 76
BIDANG CIPTA KARYA

TAHUN ANGGARAN 2022
URAIAN HARGA BAHAN

HARGA SATUAN
(Rp) LAINNYA (Rp)
a b c d e f=d+e
166 Pipa Galvanis Dia 8" M 82,400.00 82,400.00

167 Pipa Galvanise Dia 6" M 485,000.00 485,000.00
168 Pipa Porus diameter 5" M' 74,600.00 74,600.00
171 Profil alumunim T m 48,500.00 48,500.00
172 Profil Alumunium kg 102,700.00 102,700.00
173 Profil holow kg 72,700.00 72,700.00
174 Profil kaca m 14,100.00 14,100.00
175 Ramset bh 41,500.00 41,500.00
176 Rel Pengaman M' 417,100.00 417,100.00
177 Rolling Door M2 1,469,500.00 1,469,500.00
178 Rolling door alumunium M2 1,425,000.00 1,425,000.00
179 Sambungan Pipa Baja Buah 63,000.00 63,000.00
180 Sambungan Pipa PVC Buah 24,200.00 24,200.00
181 Sambungan siar muai tipe dobel siku M' 145,500.00 145,500.00
182 Sambungan siar muai tipe finger plate M' 3,395,000.00 3,395,000.00
183 Sambungan siar muai tipe Karet (Preformed T-shape) Kg 48,500.00 48,500.00
184 Sambungan siar muai tipe modular M' 38,800.00 38,800.00
185 Screw Cteks 10x16-16 bh 400.00 400.00
186 Screw Cteks 12-4x50 bh 300.00 300.00
187 Selongsong Kabel prategang M' 97,000.00 97,000.00
188 Seng Aluminium Plat Tebal 0.35 mm Lembar 32,300.00 32,300.00
189 Seng Gelombang Besar BJLS 20 Kl Lembar 53,300.00 53,300.00
190 Seng Gelombang Besar BJLS 30 Lembar 63,000.00 63,000.00
191 Seng Gelombang Kecil BJLS 20 Kl Lembar 53,300.00 53,300.00
192 Seng Gelombang Kecil BJLS 30 Lembar 63,000.00 63,000.00
193 Seng Plat BJLS 20 Kl Lembar 20,400.00 20,400.00
194 Seng Plat BJLS 20 Lebar 30 M 20,400.00 20,400.00
200 Serat Selulosa KG 21,800.00 21,800.00
201 Silicon Seal Kg 29,100.00 29,100.00
202 Skrup Fixer bh 500.00 500.00
203 Spandrel Aluminium m2 436,500.00 436,500.00
204 Stang ulir diameter 16 mm bh 485,700.00 485,700.00
205 Stang ulir diameter 20 mm + gear bh 863,600.00 863,600.00
206 Stopper Lateral dan Horizontal Buah 485,000.00 485,000.00
207 Strand 1/2 inci 0.00 19,400.00 19,400.00
208 Strip Bearing Buah 283,700.00 283,700.00
209 Sunscreen alumunium M2 215,900.00 215,900.00
210 Super plastiziser, maks 0,3 % Sm Kg 38,800.00 38,800.00
211 Talang jurai atap spandek m 33,900.00 33,900.00
651656267.xlsx Harga / 49 - 76
BIDANG CIPTA KARYA

TAHUN ANGGARAN 2022
URAIAN HARGA BAHAN

HARGA SATUAN
(Rp) LAINNYA (Rp)
a b c d e f=d+e
212 Termoplastik (sealant tuang panas) Kg 29,100.00 29,100.00

213 Termoseting (sealant tuang dingin) Kg 67,900.00 67,900.00
214 Tiang Pagar BRC d=1,5 in t=0,90 m bh 169,700.00 169,700.00
215 Tiang Pagar BRC d=1,5 in t=1,20 m bh 194,000.00 194,000.00
216 Tiang pancang baja dia 30 cm m 377,800.00 377,800.00
217 Tiang pancang baja kotak 30x30 cm m 410,200.00 410,200.00
218 Tiang sandaran baja M' 145,500.00 145,500.00
219 Turap baja profi larsen lebar 350 mm m 431,800.00 431,800.00
220 Ulir halus diameter 20 mm kg 134,900.00 134,900.00
221 Ulir kasar diameter 16 mm kg 80,800.00 80,800.00
222 Venetions blinds dan vertical blinds M2 161,800.00 161,800.00
#N/A
F BAHAN PLAFOND 0.00
1 Accoustic Ceiling Ukuran 15 x 600 x 1200 mm Lbr 297,800.00 297,800.00
2 Akustik 30 x 30 cm Lembar 22,700.00 22,700.00
5 Asbes semen M2 22,700.00 22,700.00
6 Gypsum Denseshield Ukuran 12 x 1200 M2 71,300.00 71,300.00
7 Gypsum Denseshield Ukuran 15 x 1200 M2 74,700.00 74,700.00
8 Gypsum Fireshield Ukuran 12 x 1200 M2 76,400.00 76,400.00
9 Gypsum Fireshield Ukuran 15 x 1200 M2 75,300.00 75,300.00
10 Gypsum Moistureshield Ukuran 12 x 1200 M2 71,300.00 71,300.00
13 Gypsum Standard Board Ukuran 12 x 1200 M2 31,800.00 31,800.00
14 Gypsum Standard Board Ukuran 9 x 1200 M2 30,500.00 30,500.00
15 Gypsumboard 1200 x 2400 x 9 mm M2 80,900.00 80,900.00
16 Kalsi Board Ukuran 1200 x 2400 x 3,5 Lembar 102,800.00 102,800.00
17 Kalsi Board Ukuran 1200 x 2400 x 4,5 Lembar 70,600.00 70,600.00
18 Lis profil gypsum m 31,100.00 31,100.00
19 Plafon plywood 4 mm M2 83,000.00 83,000.00
20 Tepung gypsum kg 6,600.00 6,600.00
21 Plavon PVC (Uk. 20x400) Lbr 88,550.00 88,550.00
22 Lis Sambung PVC Btg 77,000.00 77,000.00
22 Lis Siku PVC Btg 77,000.00 77,000.00
#N/A
G BAHAN PELAPIS LANTAI DAN DINDING 0.00
1 Floor hardener kg 23,600.00 23,600.00
2 Granit alam m2 1,840,600.00 1,840,600.00
3 Homogenous tile 30 x 30 cm Box 133,600.00 133,600.00
4 Homogenous tile 30 x 60 cm m2 195,300.00 195,300.00
651656267.xlsx Harga / 50 - 76
BIDANG CIPTA KARYA

TAHUN ANGGARAN 2022
URAIAN HARGA BAHAN

HARGA SATUAN
(Rp) LAINNYA (Rp)
a b c d e f=d+e
8 Internal cove 5x5x20 Bh 29,600.00 29,600.00

9 Karpet M2 356,100.00 356,100.00
10 Keramik dinding 10 x 20 cm bh 55,000.00 55,000.00
11 Keramik Polos 20 x 20 cm Kotak 65,000.00 65,000.00
14 Keramik polos 40 x 40 cm Kotak 70,000.00 70,000.00
15 Keramik Warna 10 x 20 cm Kotak 70,000.00 70,000.00
24 Lem kg 52,300.00 52,300.00
25 Lem Perekat Khusus kg 89,200.00 89,200.00
26 Marmer 1 x 1 m bh 2,375,100.00 2,375,100.00
27 Nat Pengisi AM-50 kg 15,000.00 15,000.00
28 Parquet m2 291,400.00 291,400.00
29 Plin Lantai MDF 4 cm x Pj Btg 219,300.00 219,300.00
30 Plin Lantai MDF 6 cm x Pj Btg 240,200.00 240,200.00
31 Plin Ubin abu-abu 10 x 20 bh 3,400.00 3,400.00
35 Plin Ubin granit 10 x 30 bh 10,700.00 10,700.00
36 Plin Ubin granit 10 x 40 bh 12,900.00 12,900.00
37 Plin Ubin teralux 10 x 30 bh 16,100.00 16,100.00
38 Plin Ubin teralux 10 x 40 bh 21,500.00 21,500.00
39 Plin Ubin teralux marmer 10 x 30 bh 10,700.00 10,700.00
42 Plin Ubin teraso 10 x 30 bh 4,300.00 4,300.00
43 Plin Ubin teraso 10 x 40 bh 5,300.00 5,300.00
44 Plin Ubin warna 10 x 20 bh 3,800.00 3,800.00
47 Plint Keramik 10 x 10 cm bh 5,900.00 5,900.00
48 Plint Keramik 10 x 20 cm Buah 9,100.00 9,100.00
51 Plint Keramik 5 x 20 cm bh 23,600.00 23,600.00
52 Porselen 10 x 20 cm bh 8,500.00 8,500.00
53 Porselen 11 x 11 cm bh 5,900.00 5,900.00
651656267.xlsx Harga / 51 - 76
BIDANG CIPTA KARYA

TAHUN ANGGARAN 2022
URAIAN HARGA BAHAN

HARGA SATUAN
(Rp) LAINNYA (Rp)
a b c d e f=d+e
54 Porselen 20 x 20 cm bh 19,000.00 19,000.00

55 Step Nosing Kayu 1,2 m Btg 42,100.00 42,100.00
56 Step Nosing Kayu 2,4 m Btg 72,000.00 72,000.00
57 Step Nosing Tangga Aluminium Panjang 2,7 m Btg 118,700.00 118,700.00
58 Steptread Bullnose 10 x 30 cm boks 17,700.00 17,700.00
59 Ubin abu-abu 20 x 20 bh 5,300.00 5,300.00
60 Ubin abu-abu 30 x 30 bh 9,400.00 9,400.00
61 Ubin abu-abu 40 x 40 bh 14,800.00 14,800.00
62 Ubin granit 20 x 20 bh 14,800.00 14,800.00
63 Ubin granit 30 x 30 bh 17,100.00 17,100.00
64 Ubin granit 40 x 40 bh 19,500.00 19,500.00
65 Ubin teralux 20 x 20 bh 14,100.00 14,100.00
66 Ubin teralux 30 x 30 bh 16,500.00 16,500.00
67 Ubin teralux 40 x 40 bh 18,900.00 18,900.00
68 Ubin teralux marmer 30 x 30 bh 23,600.00 23,600.00
71 Ubin teraso 20 x 20 bh 9,400.00 9,400.00
72 Ubin teraso 30 x 30 bh 14,800.00 14,800.00
73 Ubin teraso 40 x 40 bh 17,700.00 17,700.00
74 Ubin warna 20 x 20 bh 5,300.00 5,300.00
75 Ubin warna 30 x 30 bh 9,400.00 9,400.00
76 Ubin warna 40 x 40 bh 14,800.00 14,800.00
77 Under-layer M2 17,700.00 17,700.00
78 Vynil bh 14,100.00 14,100.00
79 Wallpaper m2 30,800.00 30,800.00
#N/A
H BAHAN PENUTUP ATAP 0.00
1 Aluminium Tape Roll 310,400.00 310,400.00
2 Alumunium foil Roll 756,600.00 756,600.00
3 Asbes gelombang Lembar 53,400.00 53,400.00
4 Asbes gelombang 105 x 150 x 4 mm Lembar 39,200.00 39,200.00
18 Asbes Gelombang Plat Lbr 37,800.00 37,800.00
651656267.xlsx Harga / 52 - 76
BIDANG CIPTA KARYA

TAHUN ANGGARAN 2022
URAIAN HARGA BAHAN

HARGA SATUAN
(Rp) LAINNYA (Rp)
a b c d e f=d+e
19 Atap Metal Multy Roop 0,4 mm Lembar 94,600.00 94,600.00

20 Atap Metal Nok C M 45,100.00 45,100.00
21 Atap Metal Nok C M 45,100.00 45,100.00
22 Atap Metal Nok Pinggir L M 39,100.00 39,100.00
23 Atap Metal Nok Pinggir L M 39,100.00 39,100.00
24 Atap Metal Nok U M 41,200.00 41,200.00
25 Atap Metal Nok U M 41,200.00 41,200.00
26 Atap Metal Spyro roop 0.3 mm Lembar 54,800.00 54,800.00
27 SENG SPANDEX 0,30 SILVER /MERAH M 46,000.00 46,000.00
28 SENG SPANDEX 0,35 SILVER /MERAH M 55,700.00 55,700.00
29 SPANDEX GEL.9 M 67,900.00 67,900.00
30 Bubungan Spandek M 33,900.00 33,900.00
31 Bubung stel gelombang 105 cm bh 23,600.00 23,600.00
34 Bumbungan Asbes Gelombang Buah 36,500.00 36,500.00
35 Genteng aspal bh 8,600.00 8,600.00
36 Genteng beton bh 8,000.00 8,000.00
37 Genteng bubung kodok glazur bh 8,000.00 8,000.00
38 Genteng bubung palentong besar bh 5,300.00 5,300.00
39 Genteng kodok glazuur bh 8,000.00 8,000.00
40 Genteng metal bh 23,600.00 23,600.00
41 Genteng palentong besar bh 5,900.00 5,900.00
42 Genteng palentong kecil bh 2,300.00 2,300.00
43 Glasswoll D. 16 Kg/M3 Tebal 25 mm x 1,2 m x 30 m Roll 227,900.00 227,900.00
46 Nok genteng aspal bh 8,600.00 8,600.00
47 Nok genteng beton bh 21,000.00 21,000.00
48 Nok genteng metal bh 10,700.00 10,700.00
49 Nok paten 105 cm bh 11,400.00 11,400.00
50 Nok paten 108 cm bh 11,700.00 11,700.00
51 Nok paten 92 cm bh 9,900.00 9,900.00
52 Nok standar 18 x 40 cm bh 10,700.00 10,700.00
53 Rockwoll Blanket D. 40 Kg/M3 Tebal 50 mm x 0,6 m x 5 m Roll 96,600.00 96,600.00
54 Rooflight 90 x 180 Lembar 23,600.00 23,600.00
55 Roofmesh 3315 : 1.8 x 30 m Roll 263,100.00 263,100.00
56 Sirap kayu bh 3,500.00 3,500.00
#N/A
I BAHAN CAT DAN CAIRAN LAINNYA 0.00

1 Additive Ltr 44,800.00 44,800.00
2 Aditif anti pengelupasan Kg 29,100.00 29,100.00
3 Aditif pelunak liter 16,100.00 16,100.00
4 Air liter 63.00 63.00
5 Alang - Alang bh 3,000.00 3,000.00
651656267.xlsx Harga / 53 - 76
BIDANG CIPTA KARYA

TAHUN ANGGARAN 2022
URAIAN HARGA BAHAN

HARGA SATUAN
(Rp) LAINNYA (Rp)
a b c d e f=d+e
6 Anti strpping agent liter 38,800.00 38,800.00

7 Assetilline Botol 222,600.00 222,600.00
8 Bensin LITER 11,800.00 11,800.00
9 Bahan pengawet: kreosot liter 4,800.00 4,800.00
10 Bensin Industri lt 12,300.00 12,300.00
11 Bunker Oil Liter 14,500.00 14,500.00
12 Cairan Perekat (Epoxy Resin) Kg 29,100.00 29,100.00
13 Cairan Perekat (Epoxy Resin) 2 komponen Ltr 339,500.00 339,500.00
14 Cat Kg 55,200.00 55,200.00
15 Cat akhir dekoratif beton Kg 38,800.00 38,800.00
16 Cat akhir protektif baja M2 58,200.00 58,200.00
17 Cat akhir protektif beton Kg 38,800.00 38,800.00
18 Cat akhir protektif kayu Kg 51,400.00 51,400.00
19 Cat Anti Karat Kg 53,300.00 53,300.00
20 Cat Besi kg 58,200.00 58,200.00
21 Cat Dasar Alkali Sealer liter 50,400.00 50,400.00
22 Cat dasar baja Kg 48,500.00 48,500.00
23 Cat dasar beton Kg 29,100.00 29,100.00
24 Cat dasar kayu Kg 51,400.00 51,400.00
25 Cat Kayu Transparan Melamine liter 63,600.00 63,600.00
26 Cat Kilap untuk kayu kg 51,400.00 51,400.00
27 Cat Lap. Tennis TNK - 1000 WA 5 Kg Klg 210,400.00 210,400.00
28 Cat Marka (Non Thermoplas) Kg 72,700.00 72,700.00
29 Cat Marka (Thermoplastic) Kg 77,600.00 77,600.00
30 Cat Meni Besi Kg 33,900.00 33,900.00
31 Cat Meni Kayu Kg 31,000.00 31,000.00
32 Cat Tembok Eksterior Mutu A Kg 116,400.00 116,400.00
33 Cat Tembok Interior Mutu A kg 80,400.00 80,400.00
34 Cat Tembok Eksterior Mutu B kg 53,300.00 53,300.00
35 Cat Tembok Interior Mutu B kg 43,600.00 43,600.00
36 Cat Zincromate Kg 32,900.00 32,900.00
37 Curing Compound Ltr 44,800.00 44,800.00
38 Dempul 1 Kg KG 31,000.00 31,000.00
39 Dempul kayu Kg 28,100.00 28,100.00
40 Kalkarium Kg 38,900.00 38,900.00
41 Kerosen / Minyak Tanah LITER 11,600.00 11,600.00
42 Kerosin Liter 11,800.00 11,800.00
43 Kreosol Kg 11,600.00 11,600.00
44 Melamine Lack liter 101,600.00 101,600.00
45 Minyak Bekisting Liter 11,300.00 11,300.00
46 Minyak Cat 1 Kg Kaleng 19,500.00 19,500.00
47 Minyak Fluks (bm) Liter 11,900.00 11,900.00
48 Minyak pelumas liter 43,100.00 43,100.00
49 Minyak Pelumas / Olie LITER 41,500.00 41,500.00
50 Oli SAE 20 liter 38,800.00 38,800.00
51 Oli SAE 90 liter 58,200.00 58,200.00
651656267.xlsx Harga / 54 - 76
BIDANG CIPTA KARYA

TAHUN ANGGARAN 2022
URAIAN HARGA BAHAN

HARGA SATUAN
(Rp) LAINNYA (Rp)
a b c d e f=d+e
52 Olie liter 47,400.00 47,400.00

53 Oxygen Botol 135,800.00 135,800.00
54 Petroleum jelly Kg 18,400.00 18,400.00
55 Plamir Kg 29,100.00 29,100.00
56 Plamir kayu kg 31,000.00 31,000.00
57 Polimer kg 43,600.00 43,600.00
58 Politur liter 56,200.00 56,200.00
59 Politur Transparan liter 51,700.00 51,700.00
60 Polytene 125 mikron Kg 22,400.00 22,400.00
61 Residu Kg 12,900.00 12,900.00
62 Solar LITER 11,600.00 11,600.00
63 Sabun kg 21,500.00 21,500.00
64 Sending Sealer liter 23,600.00 23,600.00
65 Soda api liter 16,100.00 16,100.00
66 Solar industri liter 11,600.00 11,600.00
67 Stempet kg 29,100.00 29,100.00
68 Teak oil liter 36,600.00 36,600.00
69 Ter liter 16,100.00 16,100.00
70 Thinner Liter 29,100.00 29,100.00
71 Tyfo Epoxy S Kg 630,500.00 630,500.00
72 Tyfo Epoxy SW Kg 1,212,500.00 1,212,500.00
73 Tyfo SCH41 m2 2,425,000.00 2,425,000.00
74 Tyfo SEH51A m2 776,000.00 776,000.00
75 Vernis liter 45,200.00 45,200.00
76 Wall Filler Decor DWF - 200 4 Kg Kg 124,000.00 124,000.00
77 Water Proofing 1 Kg Kaleng 52,800.00 52,800.00
78 WaterProofing Membrane sheet m2 89,000.00 89,000.00
79 WaterProofing Sika 120 Kg 36,700.00 36,700.00
80 WaterProofing Sika Rain Tite Compound (Red & Grey) Kg 41,500.00 41,500.00
81 WaterProofing Sikaproof 400 SBS Kg 127,000.00 127,000.00
82 WaterProofing Sikaproof Primer Kg 47,400.00 47,400.00
83 WaterProofing Sikaset Accelerator Per Kg Kg 17,700.00 17,700.00
84 Wood filler Kg 15,400.00 15,400.00
#N/A
J BAHAN KACA PENGGANTUNG DAN PENGUNCI 0.00
1 Card Lock ( Card Issuer, Handset Program/Software, Key Card ) unit 1,473,700.00 1,473,700.00
2 Cylinder - BK - 60 mm - SN bh 126,600.00 126,600.00
3 Door closer bh 94,900.00 94,900.00
4 Door holder bh 53,300.00 53,300.00
5 Door stop bh 35,500.00 35,500.00
6 Door Viewer 200 C-PB bh 84,800.00 84,800.00
7 Engsel angin bh 38,900.00 38,900.00
8 Engsel kupu kupu bh 23,600.00 23,600.00
9 Engsel Kupu -Kupu 4" Pasang 20,500.00 20,500.00
10 Engsel pintu bh 33,900.00 33,900.00
11 Engsel Standart Mutu A 3" Pasang 26,000.00 26,000.00
651656267.xlsx Harga / 55 - 76
BIDANG CIPTA KARYA

TAHUN ANGGARAN 2022
URAIAN HARGA BAHAN

HARGA SATUAN
(Rp) LAINNYA (Rp)
a b c d e f=d+e
12 Engsel Standart utu A 4" Pasang 36,500.00 36,500.00

13 Engsel Laci Set 25,000.00 25,000.00
14 Handle Laci Bh 20,000.00 20,000.00
15 Rel Laci Set 30,000.00 30,000.00
16 Escutheon - ESCN - DKS - SQ01 - SS bh 80,800.00 80,800.00
17 Flush Bolt - FB - Mico - 508 - NA bh 19,400.00 19,400.00
18 Grendel Buah 32,000.00 32,000.00
19 Grendel Tanam Buah 82,400.00 82,400.00
20 Hak Angin Kuningan 20 cm Buah 29,100.00 29,100.00
21 Handle 4" Buah 20,800.00 20,800.00
22 Hinges - ES - S/S - EL - 4" x 3" x 2" mm - 2BB psg 78,300.00 78,300.00
23 Kaca Bening 3 mm M2 122,400.00 122,400.00
24 Kaca Bening 5 mm M2 166,600.00 166,600.00
25 Kaca Bening 8 mm M2 210,400.00 210,400.00
26 Kaca Buram 12 mm M2 221,200.00 221,200.00
27 Kaca patri tebal 5 mm M2 1,133,500.00 1,133,500.00
28 Kaca Penasap Grey 10 mm M2 415,600.00 415,600.00
31 Kaca Rayband 3 mm M2 160,000.00 160,000.00
32 Kaca Rayband 5 mm M2 184,300.00 184,300.00
33 Kaca Tempered 10 mm M2 494,700.00 494,700.00
34 Kaca wireglassed tebal 5 mm M2 232,200.00 232,200.00
35 Kait angin bh 11,300.00 11,300.00
36 Kunci lemari bh 34,200.00 34,200.00
37 Kunci Pintu Besar Standart 1 x slag Set 171,300.00 171,300.00
38 Kunci Pintu Besar Standart 2 x slag Set 163,300.00 163,300.00
39 Kunci Pintu Kecil Standart 1 x slag Set 97,000.00 97,000.00
40 Kunci Pintu Kecil Standart 2 x slag Set 125,600.00 125,600.00
41 Kunci silinder bh 57,100.00 57,100.00
42 Kunci slot bh 17,000.00 17,000.00
43 Kunci tanam bh 51,800.00 51,800.00
44 Kunci tanam kamar mandi bh 77,800.00 77,800.00
45 Profil kaca m 14,100.00 14,100.00
46 Rel pintu sorong bh 142,700.00 142,700.00
47 Sealent tube 31,100.00 31,100.00
48 Spring knip bh 57,100.00 57,100.00
#N/A
K BAHAN SANITAIR 0.00
1 Bak air fiberglass Buah 1,781,300.00 1,781,300.00
2 Bak Cuci Piring Almunium, Lubang 1 Buah 242,500.00 242,500.00
3 Bak Cuci Piring Almunium, Lubang 2 Buah 756,600.00 756,600.00
4 Bak cuci piring stainless steel Buah 970,000.00 970,000.00
5 Bak cuci piring teraso Buah 237,400.00 237,400.00
6 Bak Mandi Viber 9.3.13.2. Closet Ukuran 80 x 60 x 60 Buah 415,600.00 415,600.00
7 Bathcuip porselen Buah 3,395,000.00 3,395,000.00
8 Bathup W / Apported Anti Selip ( 1700 x 800 x 410 ) bh 5,180,800.00 5,180,800.00
9 Bathup w / Apported Anti Selip 9 1700 x 700 x 390 ) + 4 bh 3,089,400.00 3,089,400.00
10 Closet Duduk Standar Set 2,667,500.00 2,667,500.00
11 Closet Jongkok Keramik Buah 218,200.00 218,200.00
12 Closet Jongkok Porselen Buah 259,000.00 259,000.00
13 Closet jongkok teraso Buah 154,200.00 154,200.00
14 Fiberglass 1 m3 Buah 1,781,300.00 1,781,300.00
15 Floor drain Buah 59,300.00 59,300.00
651656267.xlsx Harga / 56 - 76
BIDANG CIPTA KARYA

TAHUN ANGGARAN 2022
URAIAN HARGA BAHAN

HARGA SATUAN
(Rp) LAINNYA (Rp)
a b c d e f=d+e
16 Floordrain Type TX 1 BN bh 313,500.00 313,500.00

17 Grab Bar TX 3 A1 bh 194,000.00 194,000.00
18 Head Shower Type TX 436 S bh 388,000.00 388,000.00
19 Jet Washer ex - Toto type TB 19 CSN CR bh 145,500.00 145,500.00
20 Kaca Cermin Wastafel t = 5 mm m² 315,200.00 315,200.00
21 Kaca Cermin Wastafel t = 5 mm bh 315,200.00 315,200.00
22 Klosed duduk Type CW 420 J / SW 420 JP bh 2,570,500.00 2,570,500.00
23 Kran Air Galvanis Ukuran 3/4 " Buah 48,500.00 48,500.00
24 Kran Air Steinliss Ukuran 1/2 " Buah 53,300.00 53,300.00
25 Kran Air Steinliss Ukuran 3/4 " Buah 63,000.00 63,000.00
26 Kran Bebek Steinliss Buah 242,500.00 242,500.00
27 Kran Shoower Steinliss Buah 485,000.00 485,000.00
28 Kran Washtafel Steinliss Buah 242,500.00 242,500.00
29 Paper Holder Type TX 703 AC bh 407,400.00 407,400.00
30 Shower curtain bh 214,100.00 214,100.00
31 Shower Tray (komplit) bh 3,880,000.00 3,880,000.00
32 Singel Lever Shower Mixer Type TX 405 SJ bh 873,000.00 873,000.00
33 Soap Holder bh 145,500.00 145,500.00
34 Tandon Air 1.000 Ltr Buah 1,212,500.00 1,212,500.00
38 Tandon Air 450 Ltr Buah 1,062,800.00 1,062,800.00
40 Urinoir Set 2,699,000.00 2,699,000.00
41 Wastafel Under Counter Type L 546 bh 1,484,300.00 1,484,300.00
42 Waterdrain Buah 58,200.00 58,200.00
#N/A
L BAHAN PIPA 0.00
Pipa PVC Type AW 0.00
1 PIPA PVC AW diameter 1 1/2" Batang 69,800.00 69,800.00
3 PIPA PVC AW diameter 1" Batang 40,700.00 40,700.00
4 PIPA PVC AW diameter 1/2" Batang 22,300.00 22,300.00
8 PIPA PVC AW diameter 3/4" Batang 27,100.00 27,100.00
#N/A
Pipa Galvanis 0.00
1 Pipa galvanis diameter 1/2" Batang 184,300.00 184,300.00
2 Pipa galvanis diameter 3/4" Batang 242,500.00 242,500.00
3 Pipa galvanis diameter 1" Batang 310,400.00 310,400.00
4 Pipa galvanis diameter 1 1/2" Batang 509,200.00 509,200.00
5 Pipa galvanis diameter 2" Batang 722,600.00 722,600.00
6 Pipa galvanis diameter 3" Batang 1,309,500.00 1,309,500.00
7 Pipa galvanis diameter 4" Batang 1,891,500.00 1,891,500.00
8 Pipa Baja Kg 25,400.00 25,400.00
9 Pipa Galvanis Dia 1,5" M 54,500.00 54,500.00
10 Pipa Galvanis Dia 3" M 109,100.00 109,100.00
11 Pipa Galvanis Dia. 1.6" Batang 218,200.00 218,200.00
651656267.xlsx Harga / 57 - 76
BIDANG CIPTA KARYA

TAHUN ANGGARAN 2022
URAIAN HARGA BAHAN

HARGA SATUAN
(Rp) LAINNYA (Rp)
a b c d e f=d+e
12 Pipa Porus M' 92,100.00 92,100.00

#N/A
Pipa GIP medium 0.00
1 Pipa GIP diameter 63 mm Batang 978,600.00 978,600.00
2 Pipa GIP diameter 100 mm Batang 1,794,500.00 1,794,500.00
#N/A
Pipa HDPE 0.00
1 Pipa HDPE diameter 63 mm m 51,400.00 51,400.00
7 Pipa HDPE diameter 300 mm m 1,263,200.00 1,263,200.00
#N/A
Pipa PP R-PN 10 0.00
1 Pipa PP R PN-10 diameter 1/2" Batang 45,000.00 45,000.00
2 Pipa PP R PN-10 diameter 3/4" Batang 58,800.00 58,800.00
3 Pipa PP R PN-10 diameter 1" Batang 94,700.00 94,700.00
4 Pipa PP R PN-10 diameter 1 1/2" Batang 232,800.00 232,800.00
7 Pipa PP R PN-10 diameter 4" Batang 1,106,100.00 1,106,100.00
8 Pipa PP R PN-10 diameter 6" Batang 3,770,000.00 3,770,000.00
#N/A
Pipa PVC AW 0.00
1 Pipa PVC AW diameter 63 mm Batang 116,400.00 116,400.00
5 Pipa PVC AW diameter 200 mm Batang 1,026,900.00 1,026,900.00
#N/A
Valve Pipa HDPE 0.00
1 Valve HDPE Ø 50 mm bh 1,969,300.00 1,969,300.00
2 Valve HDPE Ø 75 mm bh 2,878,300.00 2,878,300.00
3 Valve HDPE Ø 100 mm bh 5,302,400.00 5,302,400.00
4 Valve HDPE Ø 150 mm bh 6,968,800.00 6,968,800.00
5 Valve HDPE Ø 200 mm bh 8,786,800.00 8,786,800.00
6 Valve HDPE Ø 250 mm bh 10,453,300.00 10,453,300.00
7 Valve HDPE Ø 300 mm bh 12,271,300.00 12,271,300.00
#N/A
Tee Pipa HDPE 0.00
1 Tee HDPE Ø 63 mm bh 215,900.00 215,900.00
651656267.xlsx Harga / 58 - 76
BIDANG CIPTA KARYA

TAHUN ANGGARAN 2022
URAIAN HARGA BAHAN

HARGA SATUAN
(Rp) LAINNYA (Rp)
a b c d e f=d+e
2 Tee HDPE Ø 90 mm bh 431,800.00 431,800.00

3 Tee HDPE Ø 110 mm bh 976,700.00 976,700.00
4 Tee HDPE Ø 160 mm bh 1,545,200.00 1,545,200.00
5 Tee HDPE Ø 200 mm bh 1,666,400.00 1,666,400.00
6 Tee HDPE Ø 250 mm bh 2,726,900.00 2,726,900.00
#N/A
Lain-lain 0.00
1 Lem PVC Kecil 1/2 Kg Klg 58,200.00 58,200.00
2 Lem PVC Kecil (2 ons) Klg 19,400.00 19,400.00
3 Lem PVC Tube 9,700.00 9,700.00
4 Lem PVC Tube 9,700.00 9,700.00
5 Isolatif TBA Buah 9,700.00 9,700.00
6 Selotif Bh 3,500.00 3,500.00
9 Water stop PVC lebar 230 - 320 mm m2 271,700.00 271,700.00
10 Water stop rubber lebar 150 - 200 mm m2 218,800.00 218,800.00
#N/A
M BAHAN MEKANIKAL ELEKTRIKAL 0.00
1 MCFA-5 Zone bh 5,829,800.00 5,829,800.00
2 Antena UHF bh 697,800.00 697,800.00
3 AC Split 1/2 PK Flash Inventer Setara Daikin Unit 5,208,900.00 5,208,900.00
4 AC Split 1 PK Flash Inventer Setara Daikin Unit 4,743,300.00 4,743,300.00
5 BC-50 mm m 106,600.00 106,600.00
6 Bell Alarm bh 155,200.00 155,200.00
7 Box 40x40x40cm bh 462,600.00 462,600.00
8 Box hager bh 93,200.00 93,200.00
9 Coaxial 7c-2v m 16,200.00 16,200.00
10 Conduit pipa 2 x dia. 32 m 17,300.00 17,300.00
11 Conduit pipa dia. 20 m 19,400.00 19,400.00
12 Conduit pipa dia. 32 m 29,100.00 29,100.00
13 Elbow w=400 mm bh 248,100.00 248,100.00
14 fittings bh 29,100.00 29,100.00
15 FITTING GANTUNG 216 L Pcs 11,600.00 11,600.00
16 FITTING KOMBINASI 226 Pcs 17,400.00 17,400.00
17 FITTING PLAFON 1210 Pcs 20,300.00 20,300.00
20 FITTING PLAFON 327 (210L) Pcs 12,600.00 12,600.00
21 FRC 3x 2.5 mm m 87,200.00 87,200.00
22 FRC 4x4 mm m 154,900.00 154,900.00
23 FRC 4x6 mm m 206,000.00 206,000.00
24 Genset-25 kVA unit 110,921,200.00 110,921,200.00
25 gronding rod Gip 1" m 345,100.00 345,100.00
26 Heat detector bh 69,300.00 69,300.00
27 Indikator Lamp bh 71,700.00 71,700.00
28 Jelly armoured 10x2x0,6 mm m 20,000.00 20,000.00
29 Kabel Coaxial 5V-2C m 10,800.00 10,800.00
30 Kabel ITC 4x0,6 mm m 3,700.00 3,700.00
31 Kabel NYA 2x1,5 mm2 m 5,800.00 5,800.00
32 Kabel NYA 2x2,5 mm2 m 6,700.00 6,700.00
33 Kabel NYFGBY 3x2,5 mm2 m 25,800.00 25,800.00
34 Kabel NYM 3x2,5 mm2 m 14,500.00 14,500.00
35 Lampu armatur HPI-T 250 W bh 1,131,000.00 1,131,000.00
651656267.xlsx Harga / 59 - 76
BIDANG CIPTA KARYA

TAHUN ANGGARAN 2022
URAIAN HARGA BAHAN

HARGA SATUAN
(Rp) LAINNYA (Rp)
a b c d e f=d+e
36 Lampu Baret-32w bh 233,800.00 233,800.00

37 Lampu -Pijar 40W bh 7,600.00 7,600.00
38 Lampu Pijar SL 13w bh 17,900.00 17,900.00
39 Lampu Pl-7w bh 28,700.00 28,700.00
40 Lampu Taman-SL26W bh 335,600.00 335,600.00
41 Lampu LED 3 Watt bh 25,200.00 25,200.00
42 Lampu LED 5 Watt bh 33,900.00 33,900.00
43 Lampu LED 10 Watt bh 44,600.00 44,600.00
44 Lampu LED 12 Watt bh 56,200.00 56,200.00
45 Lampu LED 19 Watt bh 96,000.00 96,000.00
46 Lampu TL-D 10 Watt bh 14,500.00 14,500.00
47 Lampu TL-D 18 Watt bh 17,400.00 17,400.00
48 Lampu TL-D BRIGHT BOOST 18 W bh 17,400.00 17,400.00
49 Lampu TL-E 22 W LIFEMAX (RING) bh 21,300.00 21,300.00
50 Lampu TL-E 32 W LIFEMAX (RING) bh 53,300.00 53,300.00
51 Lampu SIMBAT TMS012 1XTL-D18W SINGLE LAMP bh 121,200.00 121,200.00
52 Lampu SIMBAT TMS012 1XTL-D36W SINGLE LAMP bh 145,500.00 145,500.00
53 Lampu SIMBAT TMS012 2XTL-D18W TWIN LAMP bh 145,500.00 145,500.00
54 Lampu SIMBAT TMS012 2XTL-D36W TWIN LAMP bh 232,800.00 232,800.00
55 Lampu TL Bulk-36W bh 155,200.00 155,200.00
56 manual push button bh 159,300.00 159,300.00
57 Master Amplifier unit 481,800.00 481,800.00
58 MCB,1p, 6A bh 51,700.00 51,700.00
59 MDF-FA bh 381,500.00 381,500.00
60 NYA 16 mm m 28,300.00 28,300.00
61 NYA 2,5 mm m 4,800.00 4,800.00
62 NYA 20x1,5 mm m 58,200.00 58,200.00
63 NYA 3x2x2,5 mm m 17,400.00 17,400.00
64 NYA 4 mm m 7,200.00 7,200.00
65 NYA 5x2x2,5 mm m 29,100.00 29,100.00
66 NYA 6 mm m 10,900.00 10,900.00
67 NYA 95 mm m 159,100.00 159,100.00
68 NYFGBY 4x240 mm m 1,319,600.00 1,319,600.00
69 NYM 3x2,5 mm m 14,600.00 14,600.00
70 NYM 3x4 mm m 19,700.00 19,700.00
71 NYY 3x2,5 mm m 18,400.00 18,400.00
72 NYY 4x16 mm m 110,500.00 110,500.00
73 NYY 4x185 mm m 717,100.00 717,100.00
74 NYY 4x2,5 mm m 24,200.00 24,200.00
75 NYY 4x240 mm m 981,300.00 981,300.00
76 NYY 4x4 mm m 35,800.00 35,800.00
77 NYY 4x6 mm m 49,600.00 49,600.00
78 NYY 70 mm m 103,800.00 103,800.00
79 Reducer w=400 mm bh 174,300.00 174,300.00
80 Saklar ganda bh 51,500.00 51,500.00
81 skalar tunggal bh 25,700.00 25,700.00
82 Smoke detector bh 354,700.00 354,700.00
83 Splitter 6 port bh 128,300.00 128,300.00
84 splitzle bh 12,338,400.00 12,338,400.00
85 Stop kontak 13 A bh 33,900.00 33,900.00
86 Stop kontak-TELEPON bh 53,300.00 53,300.00
87 Stop kontak-TV bh 54,500.00 54,500.00
88 TEE w=200 mm bh 163,500.00 163,500.00
89 TEE w=400 mm bh 270,500.00 270,500.00
651656267.xlsx Harga / 60 - 76
BIDANG CIPTA KARYA

TAHUN ANGGARAN 2022
URAIAN HARGA BAHAN

HARGA SATUAN
(Rp) LAINNYA (Rp)
a b c d e f=d+e
90 Terminal bh 24,200.00 24,200.00

91 Terminal Fire Alarm bh 245,300.00 245,300.00
92 Terminal TV bh 257,300.00 257,300.00
93 Tiang Lampu 1.5 m bh 164,500.00 164,500.00
94 Tiang Lampu 2.5 m bh 267,300.00 267,300.00
95 Tray w=200 mm m 126,300.00 126,300.00
96 Tray w=400 mm m 194,000.00 194,000.00
97 Tray w=600 mm m 254,500.00 254,500.00
98 Tray w=900 mm m 418,100.00 418,100.00
99 Panel MDP unit 60,903,400.00 60,903,400.00
100 Panel DB Pengelola unit 10,330,800.00 10,330,800.00
101 Panel DB Unit lt 1 unit 14,252,000.00 14,252,000.00
102 Panel DB Unit lt 2,3,4,5 unit 12,794,800.00 12,794,800.00
103 Panel Kebakaran unit 5,918,600.00 5,918,600.00
104 pipa Gip ø 100" m 232,500.00 232,500.00
105 Panel Pompa Air Bersih unit 10,655,300.00 10,655,300.00
106 Panel Unit unit 513,800.00 513,800.00
107 Box Panel unit 1,046,900.00 1,046,900.00
108 Cu Bar unit 534,700.00 534,700.00
109 MCCB,3p 300 A unit 4,064,500.00 4,064,500.00
110 Kabel NYY 3x2,5 mm2 M 14,600.00 14,600.00
#N/A
N BAHAN LANSEKAP 0.00
1 Ara Rea Polyback 43,100.00 43,100.00
2 Asoka Polyback 29,500.00 29,500.00
3 Bakung Polyback 9,700.00 9,700.00
4 Brokoli Polyback 46,800.00 46,800.00
5 Brokoli Kuning Polyback 46,800.00 46,800.00
6 Bugenvil Parigata t = 0,75 m pohon 370,100.00 370,100.00
7 Bunga Krisan Polyback 98,600.00 98,600.00
8 Dolar t= 1 m Pohon 3,084,600.00 3,084,600.00
9 Kalatea kodok Polyback 98,600.00 98,600.00
10 Kalatea Merah Polyback 86,300.00 86,300.00
11 Kucai Polyback 24,600.00 24,600.00
12 Lili Brasil Polyback 18,400.00 18,400.00
13 Lili Paris Polyback 18,400.00 18,400.00
14 Nanas nanasan Polyback 92,500.00 92,500.00
15 Palem Putri t = 2 m pohon 555,200.00 555,200.00
16 Palem Kuning Rumpun 308,400.00 308,400.00
17 Palem Phonik t= 1 m Pohon 431,800.00 431,800.00
18 Palem Regu Rumpun 246,700.00 246,700.00
19 Pucuk Merah t = 0,75 m pohon 185,000.00 185,000.00
20 Pupuk Kompos kg 1,900.00 1,900.00
21 Rembusa Hijau Polyback 44,300.00 44,300.00
22 Rembusa Putih Polyback 44,300.00 44,300.00
23 Rumput Jepang m2 98,600.00 98,600.00
24 Sambang dara Polyback 44,300.00 44,300.00
25 Tabib Buya t = 3-4 m pohon 616,900.00 616,900.00
26 Taiwan Beuty Polyback 18,400.00 18,400.00
27 Terang Bulan Polyback 18,400.00 18,400.00
28 Top soil m3 246,700.00 246,700.00
29 Rumput Gajah Mini m2 80,100.00 80,100.00
30 Melati putih Polyback 27,000.00 27,000.00
31 Bulu domba Polyback 32,000.00 32,000.00
651656267.xlsx Harga / 61 - 76
BIDANG CIPTA KARYA

TAHUN ANGGARAN 2022
URAIAN HARGA BAHAN

HARGA SATUAN
(Rp) LAINNYA (Rp)
a b c d e f=d+e
32 Adam hawa Polyback 29,500.00 29,500.00

33 Trembesi Polyback 33,900.00 33,900.00
34 Palm Ekor Tupai Polyback 38,800.00 38,800.00
35 Asam jawa Polyback 48,500.00 48,500.00
#N/A
O BAHAN GEOTEKSTIL DAN LAINNYA 0.00
1 Accelerator Kg 16,900.00 16,900.00
2 Bahan Geosynthetic M2 95,000.00 95,000.00
3 Bahan Modifikasi Kg 9,700.00 9,700.00
4 Geogrid Biaxial M2 135,800.00 135,800.00
5 Geotekstil Filter M2 135,800.00 135,800.00
6 Geotekstil Separator kelas 1 m2 106,700.00 106,700.00
9 Geotekstil Stabilisator kelas 1 m2 106,700.00 106,700.00
10 Geotextile m2 116,400.00 116,400.00
11 Geotextile Non Woven M2 116,400.00 116,400.00
12 Geotextile Woven M2 106,700.00 106,700.00
13 Glass Bead m2 126,100.00 126,100.00
14 Glass Bead Kg 126,100.00 126,100.00
15 Plastizier Kg 38,800.00 38,800.00
16 Pupuk Kg 29,100.00 29,100.00
17 Tanah humus M3 135,800.00 135,800.00
18 Wax KG 33,900.00 33,900.00
19 Zeolit KG 5,800.00 5,800.00
651656267.xlsx Harga / 62 - 76
BACK UP KUANTITAS
PEKERJAAN KONSTRUKSI
PEKERJAAN : PEMBANGUNAN RUANG KELAS BARU (RKB) SMK N 4 TARAKAN

LOKASI : KOTA TARAKAN
T. A. : 2022
NO. URAIAN PEKERJAAN PERHITUNGAN KUANTITAS VOLUME/ SAT.
I. PEKERJAAN PERSIAPAN
1 Membersihkan Lapangan dan Perataan Vol./ Luasan = Panjang x Lebar
= 27.00 x 10.00 270.00 m2
2 Pengukuran dan pemasangan bouwplank Vol./ Panjang = Panjang x Jumlah

= 27.00 x 2.00 = 54.00
= 10.00 x 2.00 = 20.00 74.00 m2
3 Perlengkapan K3 1.00 Ls
II. PEKERJAAN TANAH & PONDASI

1 Galian Tanah Pondasi Volume = Panjang x Lebar x Tebal x Jumlah
= 0.80 x 0.60 x 0.30 x 34.00 4.90 m3
2 Urugan Tanah Pilihan

(Tanah dari Luar, Peninggi Badan Bangunan +1.80 m dari Eksisting) Volume = ( Panjang x Lebar x Tinggi ( A + B )/2 - Gal. Pond. ) + Pemadatan 10%
= 27.00 x 10.00 x 0.72 1.70 - 4.90 353.30 m3
3 Urugan Pasir dibawah Lantai Volume = Panjang x Lebar x Tebal

- Bangunan = 26.85 x 7.85 x 0.05 x 1.00 = 10.54
- Teras = 26.85 x 1.85 x 0.05 x 1.00 = 2.48 13.02 m3
4 Pengadaan & Pemancangan Cerucuk Dia. 10 cm, P. 4 m Vol./ Jumlah = Jml.Ttk/PC x Jml. PC
= 5.00 x 34.00 170.00 Ttk
III. PEKERJAAN BETON

1 Poerplat (Dim.50/70/25)
Beton K.255
Volume = Panjang x Lebar x Tebal x Jumlah
= 0.70 x 0.50 x 0.25 x 28.00 2.45 m3
Pembesian
Vol./ Berat = Pjg. (V) x Jumlah x Berat Besi
= 1.80 x 3.00 x 0.62 = 3.35
= Pjg. (H) x Jumlah x Berat Besi
= 1.40 x 4.00 x 0.62 = 3.47
Berat/ PC = 6.82 Kg
Berat Total = Brt/ PC x Jml. PC
= 6.82 x 28.00 190.96 Kg
Bekisting
Vol./ Luas = Panjang x Tinggi x Jumlah
= 0.70 x 0.25 x 2.00 = 0.35
= 0.50 x 0.25 x 2.00 = 0.25
Luas/ PC = 0.60 m2
Luas Total = Luas/ PC x Jumlah PC
= 0.60 x 28.00 16.80 m2
2 Poerplat (Dim.50/50/25)
Beton K.255
Volume = Panjang x Lebar x Tebal x Jumlah
= 0.50 x 0.50 x 0.25 x 6.00 0.38 m3
Pembesian
Vol./ Berat = Pjg. (V) x Jumlah x Berat Besi
= 1.40 x 3.00 x 0.62 = 2.60
= Pjg. (H) x Jumlah x Berat Besi
= 1.40 x 3.00 x 0.62 = 2.60
Berat/ PC = 5.21 Kg
Berat Total = Brt/ PC x Jml. PC
= 5.21 x 6.00 31.25 Kg
Bekisting
= 0.50 x 0.25 x 2.00 = 0.25
= 0.50 x 0.25 x 2.00 = 0.25
Luas/ PC = 0.50 m2
= 0.50 x 6.00 3.00 m2
3 Pedestal (Dim.20/20)
Beton K.255
Volume = Sisi (X) x Sisi (Y) x Tinggi x Jumlah
= 0.20 x 0.20 x 0.60 x 10.00 = 0.24
= 0.20 x 0.20 x 0.85 x 10.00 = 0.34
= 0.20 x 0.20 x 1.20 x 4.00 = 0.19
= 0.20 x 0.20 x 1.55 x 10.00 = 0.62 1.39 m3
Pembesian
Tul. Utama = Panjang x Jumlah/ K x Berat Besi
= 0.90 x 4.00 x 0.62 x 10.00 = 22.32
= 1.15 x 4.00 x 0.62 x 10.00 = 28.52
= 1.50 x 4.00 x 0.62 x 4.00 = 14.88
= 1.85 x 4.00 x 0.62 x 10.00 = 45.88
Tul. Beugel = Panjang x Jumlah/ K x Berat Besi
= 0.74 x 8.00 x 0.39 x 10.00 = 23.27
= 0.74 x 9.00 x 0.39 x 10.00 = 26.17
= 0.74 x 11.00 x 0.39 x 4.00 = 12.80
= 0.74 x 12.00 x 0.39 x 10.00 = 34.90
Berat Total = 208.73 208.73 Kg
Bekisting
Vol./ Luas = Sisi (X/Y) x Tinggi x Jumlah
= 0.20 x 0.60 x 4.00 x 10.00 = 4.80
= 0.20 x 0.85 x 4.00 x 10.00 = 6.80
= 0.20 x 1.20 x 4.00 x 4.00 = 3.84
= 0.20 x 1.55 x 4.00 x 10.00 = 12.40
Luas Total = 27.84 27.84 m2
4 Kolom (Dim.15/20)
Beton K.255
Volume = Sisi (X) x Sisi (Y) x Tinggi x Jumlah
= 0.15 x 0.20 x 3.45 x 34.00 3.52 m3
Pembesian
Tul. Utama = Panjang x Jumlah/ K x Berat Besi
= 3.75 x 4.00 x 0.62 = 9.30
Tul. Beugel = Panjang x Jumlah/ K x Berat Besi
= 0.74 x 24.00 x 0.39 = 6.98
Berat/ Kolom = 16.28 Kg
Berat Total = Berat/ Kolom x Jml. Kolom
16.28 x 34.00 553.51 Kg
Bekisting
= 0.15 x 3.45 x 2.00 = 1.04
= 0.20 x 3.45 x 2.00 = 1.38
Luas/ PC = 2.42 m2
= 2.42 x 34.00 82.11 m2
5 Sloof (Dim.20/30)
Beton K.255
Volume = Pjg. (V) x Lebar x Tinggi x Jumlah
= 2.85 x 0.20 x 0.30 x 27.00 = 4.62
= Pjg. (H) x Lebar x Tinggi x Jumlah
= 3.85 x 0.20 x 0.30 x 8.00 = 1.85
= 1.85 x 0.20 x 0.30 x 4.00 = 0.44 6.91 m3
Pembesian
Tul. Utama (V) = Panjang x Jumlah/ S x Berat Besi
= 3.05 x 4.00 x 0.62 = 7.56
= 3.05 x 2.00 x 0.39 = 2.40
Tul. Beugel (V) = Panjang x Jumlah/ S x Berat Besi
= 0.94 24.00 x 0.39 = 8.87
Berat/ Sloof (V) = 18.83 Kg
Berat Total (V) = Brt/ Sloof x Jml. Sloof
= 18.83 x 27.00
= 508.34 Kg
Tul. Utama (H) = Panjang x Jumlah/ S x Berat Besi
01 = 4.05 x 4.00 x 0.62 = 10.04
= 4.05 x 2.00 x 0.39 = 3.16
02 = 2.05 x 4.00 x 0.62 = 5.08
= 2.05 x 2.00 x 0.39 = 1.60
Tul. Beugel (H) = Panjang x Jumlah/ S x Berat Besi
01 = 0.94 x 30.00 x 0.39 = 11.08
02 = 0.94 x 17.00 x 0.39 = 6.28
Berat/ Sloof (H)
01 = 24.29 Kg
02 = 12.96 Kg
Berat Total (H) = Brt/ Sloof x Jml. Sloof
01 = 24.29 x 8.00 = 194.28 Kg
02 = 12.96 x 4.00 = 51.85 Kg
Berat Tot. Sloof = Total V + Total H1 + Total H2

= 508.34 + 194.28 + 51.85 754.48 Kg
Bekisting
Vol./ Luas = Panjang x Tinggi x Jml./ S x Jml.Tot.
Sisi (V) = 2.85 x 0.30 x 2.00 x 27.00 = 46.17
Sisi (H1) = 3.85 x 0.30 x 2.00 x 8.00 = 18.48
Sisi (H2) = 1.85 x 0.30 x 2.00 x 4.00 = 4.44 69.09 m2
6 Ringbalk (Dim.15/20)
Beton K.255
= 2.85 x 0.15 x 0.20 x 27.00 = 2.31
= 3.85 x 0.15 x 0.20 x 8.00 = 0.92
1.80 x 0.15 x 0.20 x 4.00 = 0.22 3.45 m3
Pembesian
= 3.05 x 4.00 x 0.62 = 7.56
= 0.64 24.00 x 0.39 = 6.04
= 13.60 x 27.00
= 367.21 Kg
01 = 4.05 x 4.00 x 0.62 = 10.04
02 = 2.00 x 4.00 x 0.62 = 4.96
01 = 0.64 x 30.00 x 0.39 = 7.55
02 = 0.64 x 17.00 x 0.39 = 4.28
Berat/ Sloof (H)
01 = 17.59 Kg
02 = 9.24 Kg
01 = 17.59 x 8.00 = 140.72 Kg
02 = 9.24 x 4.00 = 36.94 Kg
Berat Tot. Sloof = Total V + Total H1 + Total H2

= 367.21 + 140.72 + 36.94 544.87 Kg
Bekisting
Vol./ Luas = Panjang x Tinggi x Jml./ RB x Jml.Tot.
Sisi (V) = 2.85 x 0.20 x 2.00 x 27.00 = 30.78
Sisi (H1) = 3.85 x 0.20 x 2.00 x 8.00 = 12.32
Sisi (H2) = 1.80 x 0.20 x 2.00 x 4.00 = 2.88 45.98 m2
7 Balok Latei (Dim.10/15)

Beton K.175
= 2.80 x 0.10 x 0.15 x 4.00 = 0.17
= 1.80 x 0.10 x 0.15 x 2.00 = 0.05 0.22 m3
Pembesian
= 3.00 x 6.00 x 0.62 = 11.16
= 0.44 23.00 x 0.39 = 3.98
= 15.14 x 4.00
= 60.55 Kg
= 2.00 x 4.00 x 0.62 = 4.96
= 0.44 x 17.00 x 0.39 = 2.94
Berat/ Sloof (H) = 7.90 Kg
= 7.90 x 2.00 = 15.80 Kg
Berat Tot. Sloof = Total V + Total H

= 60.55 + 15.80 76.35 Kg
Bekisting
Vol./ Luas = Panjang x Tinggi x Jml./ RB x Jml.Tot.
Sisi (V) = 2.80 x 0.15 x 2.00 x 4.00 = 3.36
= 2.80 x 0.10 x 1.00 x 4.00 = 1.12
Sisi (H) = 1.80 x 0.15 x 2.00 x 2.00 = 1.08
= 1.80 x 0.10 x 1.00 x 2.00 = 0.36 5.92 m2
8 Urugan Pasir dibawah Lantai Volume = Panjang x Lebar x Tebal

- Bangunan = 26.85 x 7.85 x 0.07 x 1.00 = 14.75
- Teras = 26.85 x 1.85 x 0.07 x 1.00 = 3.48 18.23 m3
IV. PEKERJAAN PASANGAN DINDING, PLESTERAN & LANTAI

Luas = Lebar x Tinggi x Jumlah
Pintu (P1) = 1.26 x 2.35 x 3.00 = 8.88
Jendela (J4) = 1.98 x 1.85 x 6.00 = 21.98
Ventilasi (A4) = 2.20 x 0.29 x 9.00 = 5.74
Luas Total = 36.60 m2
1 Pasangan Dinding Bata Merah, Tebal 1/2 Bata (Camp. 1 : 4) Luas = Lebar x Tinggi x Jumlah
= 2.85 x 3.30 x 18.00 = 169.29
= 3.85 x 3.30 x 8.00 = 101.64
Luas Dind. = 270.93 m2
Luas Total = L. Dinding - L. Kusen

= 270.93 36.60 234.33 m2
2 Pasangan Dinding Batako (Camp. 1 : 4) Luas = Lebar x Tinggi x Jumlah

= 2.85 x 0.60 x 9.00 = 15.39
= 2.85 x 1.55 x 9.00 = 39.76
= 3.85 x 0.93 x 2.00 = 7.12
= 3.85 x 1.23 x 2.00 = 9.43
= 3.85 x 1.58 x 2.00 = 12.13 83.83 m2
3 Plesteran Dinding Luar & Dalam (Camp. 1 : 4) L. Plasteran = L. P. Bata x 2.00

= 234.33 x 2.00 468.65 m2
4 Pasangan Keramik 40/40 Vol./ Luas = Panjang x Lebar x Jumlah

= 8.95 x 7.85 x 3.00 = 210.77
= 26.85 x 1.85 x 1.00 = 49.67 260.45 m2
V. PEKERJAAN KUSEN (PINTU/ JENDELA), KUNCI & KACA

1 Kunci Tanam 2 x Putar 3.00 Bh
2 Engsel pintu 4", tiap daun pintu 3 bh 18.00 Bh
4 Pasang Kaca Tebal 5mm Luas = Lebar x Tinggi x Jml/ Ksn x Jumlah
(J4) = 19.81
= 0.47 x 0.50 x 8.00 x 6.00 = 11.16
= 0.47 x 1.05 x 2.00 x 6.00 = 5.86
= 0.47 x 0.25 x 4.00 x 6.00 = 2.79
(A4) = 0.52 x 0.13 x 8.00 x 9.00 = 4.68
Luas Total = 24.49 m2 24.49 m2
VI. PEKERJAAN PLAFOND & ATAP

1 Rangka Plafond Hollow Luas = Panjang x Lebar x Jumlah
Dalam = 8.95 x 7.85 x 3.00 = 210.77
Teras = 26.85 x 1.85 x 1.00 = 49.67
Luas Total = 260.45 m2 260.45 m2
2 Plafond PVC 260.45 m2
3 Rangka Atap Baja Ringan Luas Panjang x Lebar / Cos 25

= 28.40 x 11.40 / 0.90
Luas Total = 359.73 m2 359.73 m2
4 Penutup Atap Metalroof 359.73 m2
5 Pemasangan nok zincalume 49.03 m1
6 Kasliplank (GRC) Panjang x Jumlah

= 28.40 x 2.00 = 56.80
= 11.40 x 2.00 = 22.80 79.60 m2
VII. PEKERJAAN PENGECATAN

1 Pengecatan Dinding Luar & Dalam 468.65 m2
VIII. PEKERJAAN INSTALASI LISTRIK

1 Lampu Downlight 12 Watt 24.00 Bh
2 Lampu Downlight 5 Watt 9.00 Bh
3 Saklar Tunggal 3.00 Bh
4 Saklar Ganda 6.00 Bh
5 Stop Kontak 12.00 Bh
6 Titik Lampu + Instalasi 33.00 Ttk
7 Titik Saklar,Stop Kontak + Instalasi 21.00 Ttk
8 MCB 1.00 Bh
Disetujui, Dibuat oleh,

Kepala Sekolah Pengawas SMK N 4 TARAKAN
SMK N 4 TARAKAN
ALIYAS IMRAN, S.Pd JAINUDDIN, S.T.
NIP. 19801218 200502 1 002 Fasilitator
RENCANA ANGGARAN BIAYA
Kegiatan : Pembangunan Prasarana Belajar SMK

Pekerjaan : Pembangunan Ruang Kelas Baru (RKB) SMKN 4 Kota Tarakan
Tahun Anggaran : 2022 ###
###
Harga Satuan Jumlah Harga

No. Uraian Pekerjaan Sat. Volume
(Rp.) (Rp.)
a b c d e f=dxe
Pekerja
I. PEKERJAAN PERSIAPAN
1 Pengukuran dan pemasangan bouwplank m' 74.00 83,649.02 6,190,027.36
2 Plank Nama Proyek Ls 1.00 250,000.00 250,000.00
3 Listrik dan Air Kerja Ls 1.00 3,000,000.00 3,000,000.00
4 Perlengkapan K3 Ls 1.00 750,000.00 750,000.00
PPn
Sub Total Item I 10,190,027.36
II. PEKERJAAN TANAH & PONDASI
1 Urugan Tanah Pilihan m3 353.30 115,544.36 40,822,059.09
2 Urugan Pasir dibawah Lantai m3 13.02 188,991.18 2,461,090.35
3 Pengadaan & Pemancangan Cerucuk Dia. 10 cm, P. 4 m Titik 170.00 88,401.84 15,028,313.38
Semen
Sub Total Item II 58,311,462.82
III. PEKERJAAN BETON Batu Pecah 2
1 Poerplat (Dim.50/70/25) (P1) ###
- Beton K.225 m3 2.45 1,272,565.89 3,117,786.42
- Pembesian Kg 121.66 19,243.20 2,341,063.49
- Bekisting m2 13.20 222,640.81 2,938,858.68
2 Poerplat (Dim.50/50/25) (P2) Besi ø 10
- Beton K.225 m3 0.38 1,272,565.89 477,212.21
- Pembesian Kg 31.25 19,243.20 601,311.37
- Bekisting m2 3.00 222,640.81 667,922.43
3 Pedestal (Dim. 20/20) Batako
- Beton K.225 m3 1.39 1,272,565.89 1,763,267.29
- Pembesian Kg 188.80 19,243.20 3,633,140.60
- Bekisting m2 27.71 222,640.81 6,169,822.11
4 Kolom (Dim.15/20) Keramik 40/4
- Beton K.225 m3 3.57 1,272,565.89 4,543,060.22
- Pembesian Kg 550.77 19,243.20 10,598,636.69
- Bekisting m2 35.70 222,640.81 7,948,276.89
5 Sloof (Dim.20/30) Profil Alumini
- Beton K.225 m3 6.87 1,272,565.89 8,746,345.34
- Pembesian Kg 618.60 19,243.20 11,903,851.16
- Bekisting m2 68.73 222,640.81 15,302,102.83
6 Ringbalk (Dim.15/20) Daun Pintu P
- Beton K.225 m3 3.44 1,272,565.89 4,373,172.67
- Pembesian Kg 447.09 19,243.20 8,603,458.47
- Bekisting m2 22.91 222,640.81 5,100,700.94
7 Balok Latei (Dim. 10/15) m1 70.10 136,622.52 9,577,238.88
8 Urugan Pasir dibawah Lantai m3 18.23 1,008,984.04 18,394,939.40
Sub Total Item III 128,654,971.05

IV. PEKERJAAN PASANGAN DINDING, PLESTERAN & LANTAI
1 Pasangan Dinding Bata Merah, Tebal 1/2 Bata (Camp. 1 : 4) m2 201.48 144,202.98 29,053,439.44
2 Pasangan Batako, Tebal 1 Bata (Camp. 1 : 4) m2 83.83 220,405.96 18,476,631.49
3 Plesteran Dinding Luar & Dalam (Camp. 1 : 4) m2 468.65 75,478.12 35,373,124.35
4 Pasangan Keramik 40/40 m2 259.80 184,957.73 48,051,463.23
Hollow 4x4
Sub Total Item IV 130,954,658.51
V. PEKERJAAN KUSEN (PINTU/ JENDELA), KUNCI & KACA Kalsiboard 4m
1 Kusen Pintu (P2) Aluminium m1 21.18 128,235.43 2,716,026.36
2 Pintu Aluminium 2 Daun (P2) Bh 3.00 3,500,000.00 10,500,000.00
3 Jendela (J4) m2 12.87 548,245.33 7,055,917.34
4 Ventilasi (A4) m2 5.74 548,245.33 3,148,024.66
5 Kunci Tanam 2 x Putar Unit 3.00 133,955.23 401,865.68
6 Engsel pintu 4", tiap daun pintu 3 bh Bh 18.00 59,909.14 1,078,364.56
7 Pasang Kaca Tebal 5mm m2 23.84 210,792.08 5,024,735.17
Cat Dinding @
Sub Total Item V 29,924,933.77
VI. PEKERJAAN PLAFOND & ATAP Cat Plafond @
1 Rangka Plafond Hollow m2 260.45 154,912.70 40,346,237.48
2 Plafond PVC m2 260.45 204,187.50 53,179,613.44
3 Rangka Atap Baja Ringan m2 353.53 238,317.54 84,251,210.08
4 Penutup Atap Metalroof m2 353.53 68,568.02 24,240,510.29
5 Pemasangan nok zincalume m' 49.03 50,901.16 2,495,683.81
6 Kasliplank (GRC) m' 77.40 70,500.00 5,456,700.00
MCB
Sub Total Item VI 209,969,955.10
VII. PEKERJAAN PENGECATAN
1 Pengecatan Dinding Luar & Dalam m2 468.65 47,748.53 22,377,541.12
###
Sub Total Item VII 22,377,541.12
VIII. PEKERJAAN INSTALASI LISTRIK Plank Nama
1 Lampu Downlight 12 Watt Bh 24.00 205,000.00 4,920,000.00
2 Lampu Downlight 5 Watt Bh 9.00 185,000.00 1,665,000.00
3 Saklar Tunggal Bh 3.00 38,361.50 115,084.49
4 Saklar Ganda Bh 6.00 65,451.50 392,708.97
5 Stop Kontak Bh 12.00 46,971.50 563,657.94
6 Titik Lampu + Instalasi Titik 33.00 335,000.00 11,055,000.00
7 Titik Saklar,Stop Kontak + Instalasi Titik 21.00 335,000.00 7,035,000.00
8 MCB Bh 1.00 450,000.00 450,000.00
Sub Total Item VIII 26,196,451.40
###
###
###
###
REKAPITULASI
RENCANA ANGGARAN BIAYA
Kegiatan : Pengelolaan Pendidikan Sekolah Menengah Kejuruan

Pekerjaan : Pembangunan Laboratorium Biologi SMKS Kesehatan Kaltara Kota Tarakan
Tahun Anggaran : 2022
JUMLAH HARGA
NO. URAIAN PEKERJAAN
(Rp.)
I. PEKERJAAN PERSIAPAN 10,190,027.36

II. PEKERJAAN TANAH & PONDASI 58,311,462.82
III. PEKERJAAN BETON 128,654,971.05
IV. PEKERJAAN PASANGAN DINDING, PLESTERAN & LANTAI 130,954,658.51
V. PEKERJAAN KUSEN (PINTU/ JENDELA), KUNCI & KACA 29,924,933.77
VI. PEKERJAAN PLAFOND & ATAP 209,969,955.10
VII. PEKERJAAN PENGECATAN 22,377,541.12
VIII. PEKERJAAN INSTALASI LISTRIK 26,196,451.40
A. TOTAL 616,580,001.13
B. P p n ( 11% ) 35,587,805.00
C. JASA KONSULTANSI 31,986,095.00
D. GRAND TOTAL (A+B+C) 684,153,901.13
E. DIBULATKAN 684,153,900.00
Terbilang :
" Enam Ratus Delapan Puluh Empat Juta Seratus Lima Puluh Tiga Ribu Sembilan Ratus Rupiah "
Tarakan, ….......................... 2022 ###
Diperiksa/ Disetujui, Dibuat oleh,

KEPALA SEKOLAH TIM PERENCANAAN
SEKOLAH MENENGAH KEJURUAN NEGERI 4 SEKOLAH MENENGAH KEJURUAN NEGERI 4
KOTA TARAKAN KOTA TARAKAN
ALIYAS IMRAN, S.Pd MAHMUD, S.T.

NIP. 19801218 200502 1 002 Tim Perencana
Menyetujui, Mengetahui,
PEJABAT PELAKSANA TEKNIS KEGIATAN KUASA PENGGUNA ANGGARAN
KEPALA BIDANG PSMK DINAS PENDIDIKAN DAN KEBUDAYAAN DINAS PENDIDIKAN DAN KEBUDAYAAN
PROVINSI KALIMANTAN UTARA PROVINSI KALIMANTAN UTARA
HAIRUL ANWAR, S.Hut., m.A.AP H. SUDARSONO, SE., M.Pd
NIP. 19711218 200604 1 010 Pembina IV/a

NIP. 196612311986031054
REKAPITULASI
SERTIFIKAT BULANAN
Kegiatan : Pengelolaan Pendidikan Sekolah Menengah Kejuruan Tanggal :

Pekerjaan : Bulan Ke :
No. & Kontrak SK : sd. Minggu ke :
Nilai Kontrak : Rp. Err:509 Progress :
KONTRAK KEMAJUAN FISIK
NO. URAIAN PEKERJAAN NILAI PEKERJAAN

JUMLAH HARGA BOBOT BOBOT
FISIK sd. BULAN INI
(Rp.) (%) (Rp.) (%)
I. PEKERJAAN PERSIAPAN 14,864,940.93 Err:509

II. PEKERJAAN TANAH & PONDASI 68,279,734.29 Err:509
III. PEKERJAAN BETON 146,361,028.42 Err:509
IV. PEKERJAAN PASANGAN DINDING, PLESTERAN & LANTAI 148,913,681.50 Err:509
V. PEKERJAAN KUSEN (PINTU/ JENDELA), KUNCI & KACA 36,770,687.04 Err:509
VI. PEKERJAAN PLAFOND & ATAP 236,620,660.72 Err:509
VII. PEKERJAAN PENGECATAN 28,393,081.19 Err:509
VIII. PEKERJAAN INSTALASI LISTRIK 32,632,071.60 Err:509
IX. PEKERJAAN SANITASI DALAM GEDUNG Err:509 Err:509
TOTAL ( I sd. IX ) Err:509 Err:509

DIBULATKAN Err:509
A. Nilai Sertifikat sampai Bulan ini + PPn 11%
B. Nilai Sertifikat sampai Bulan Lalu
C. Nilai Sertifikat Bulan Ini
D. Potongan:
1. Pengembalian Uang Muka
2. Lain-lain/ Termin
E. Total Nilai Potongan ( 1 + 2 )
F. Total Bersih Sertifikat Bulan Ini ( C - E )
G. Nilai Pembayaran Bulan Ini (Dibulatkan)
sd. Bulan Lalu
Prosentase Kemajuan Fisik Pekerjaan Bulan Ini
sd. Bulan Ini
UAN FISIK
BOBOT
(%)

Rencana Anggaran Biaya

Diunggah oleh

Hak Cipta:

Format Tersedia

Rencana Anggaran Biaya

Diunggah oleh

Informasi Dokumen

Deskripsi Asli:

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Rencana Anggaran Biaya

Diunggah oleh

Hak Cipta:

Format Tersedia

Rencana Anggaran Biaya

Kegiatan : Pembangunan Prasarana Belajar SMK

Pekerjaan : Pembangunan Ruang Kelas Baru (RKB) SMKN 4 Kota

Lokasi Kegiata: Kampung Satu Skip, Kota Tarakan

BIDANG CIPTA KARYA

HARGA SATUAN JUMLAH

1 m' Pengukuran dan pemasangan bouwplank 83,649.02

1 m2 Pembuatan gudang semen dan peralatan 1,064,662.31

1 m2 Membersihkan lapangan dan perataan 20,037.86

1 m3 Pembongkaran beton bertulang 1,714,870.67

1 m2 Pengukuran kembali (site) 10,861.07

1 m' Pembuatan 1 m2 Pagar Sementara dari Kayu Tinggi 2 m 351,173.50

1 m2 Pembuatan 1 m2 Jalan Sementara 226,991.67

1 m3 Galian tanah biasa sedalam 1 Meter 94,177.94

1 m3 Galian tanah biasa sedalam 2 Meter 115,418.07

1 m3 Galian tanah keras sedalam 1 Meter 125,356.85

1 m3 Galian tanah cadas sedalam 1 Meter 189,958.91

1 m3 Galian tanah lumpur sedalam 1 Meter 151,486.22

1 m3 Urugan kembali 31,392.65

1 m3 Pemadatan tanah 68,128.72

1 m3 Urugan tanah tanah dari luar lokasi pekerjaan (manual) 115,544.36

1 m3 Urugan pasir 188,991.18

- Overhead dan profit 220,304.36 -

1 m3 Pemasangan pondasi batu belah campuran 1 Semen : 4 PP 1,097,090.62

1 m3 Pemasangan 1 m3 Pondasi Batu Belah Camp 1 SP : 6 PP 1,076,240.62

1 m3 Pemasangan batu kosong ( aanstamping ) 721,022.32

1 m' Pengadaan Tiang Pancang square pile 25 x 25 cm 580,137.81

1 m' Pengadaan Tiang Pancang square pile 20 x 20 cm 437,137.81

1 Bh Upah Potong dan buang tiang pancang 192,325.60

1 Bh Pemancangan Dolken Kayu Galam 3 m 88,401.84

0.120 Jam Pile Driver + Hammer 494,772.00 59,372.64

1 m3 Beton Mutu f'c = 7,4 Mpa (K-100) 1,092,581.39

1 m3 Beton Mutu f'c = 9,8 Mpa (K-125) 1,134,827.69

1 m3 Beton Mutu f'c = 12,2 Mpa (K-150) 1,167,570.49

- Overhead & Profit 1,207,176.79 -

1 m3 Beton Mutu f'c = 16,9 Mpa (K-200) 1,243,318.19

1 m3 Beton Mutu f'c = 19,3 Mpa (K-225) 1,272,565.89

1 m3 Beton Mutu f'c = 21,7 Mpa (K-250) 1,288,581.69

1 m3 Beton Mutu f'c = 24,0 Mpa (K-275) 1,316,355.39

1 m3 Beton Mutu f'c = 26,4 Mpa (K-300) 1,324,652.59

1 m3 Beton Mutu f'c = 28,8 Mpa (K-325) 1,426,721.35

0.035 oh Kepala Tukang 150,283.95 5,259.94

1 Kg Pembesian dengan besi polos 19,243.20

1 Kg Pembesian dengan besi ulir 20,688.20

1 m2 Jaring kawat baja/wire mesh 87,510.41

1 m2 Bekisting untuk pondasi 222,640.81

1 m2 Bekisting batako untuk pondasi 119,152.98

1 m2 Bekisting untuk sloof 215,884.75

1 m2 Bekisting untuk kolom (pemakaian 1 x) 519,770.85

0.015 m3 Kayu Meranti Ukuran 5 cm x 5 cm x 4 m 2,861,500.00 42,922.50

1 m2 Bekisting untuk kolom (pemakaian 2 x) 259,885.42

1 m2 Bekisting untuk balok/dinding (pemakaian 1x) 530,072.25

1 m2 Bekisting untuk balok/dinding (pemakaian 2x) 265,036.12

1 m2 Bekisting untuk plat lantai (pemakaian 1x) 694,010.85

1 m2 Bekisting untuk plat lantai (pemakaian 2x) 347,005.42

1 m2 Bekisting untuk tangga (pemakaian 1x) 532,652.85

1 m2 Bekisting untuk tangga (pemakaian 2x) 266,326.42

1 m' Kolom praktis beton bertulang (11 x 11) cm 95,703.79