rab smp 2 pdmr

DAFTAR HARGA SATUAN BAHAN DAN UPAH PEKERJA

NO URAIANHARGA

SATUANRp.

I. BAHANA. Bahan Agregat Kasar, Bahan Pelekat dan Bahan Jadi

1 Pasir Urug / Tanah Timbun 55,580.00

2 Pasir Pasang 63,250.00

3 Pasir Beton 69,500.00

4 Batu Koral 50,000.00

5 Batu Kali Belah 73,000.00

6 Batu Split 2/3 101,550.00 7 Batu Merah Bakar Kelas 1 250.00 bh

8 Paving Block Natural 6 cm 23,000.00 9 Semen / PC @ 50 kg 63,000.00 zak

10 Semen Warna 3,500.00 kg11 Lem Kayu Putih Rachol 20,000.00 kg12 Buis Beton 1/2 diameter 20 cm panjang 1 m 40,000.00 bh

B. Bahan Finishing Laburan Pengisi dan Alatnya1 Plamur Tembok setara matek/mitrolite 11,650.00 kg2 Plamir Kayu 7,500.00 kg3 Cat Tembok setara mitrolith/vinilek 11,850.00 kg4 Roll cat tembok 9,000.00 bh5 Soliginium 1 blik 5 ltr6 Plinkcut 12,000.00 kg7 Kuas 3" 4,000.00 bh8 Thinner B 9,000.00 ltr9 Ampelas 2,500.00 lbr

10 Meni Kayu/besi 10,000.00 kg11 Cat kayu setara Glotek 27,500.00 kg12 Cat dasar kg13 Residu kg14 Cat seng kg

C. Bahan Kayu Berikut Bahan Jadinya

1 Kayu Kruing 2,750,000.00

2 Kayu Balok Kelas I 4,377,000.00

3 Kayu Papan Kelas I 4,752,000.00

4 Kayu Papan Kelas II 3,751,000.00

5 Kayu Balok Kelas II 3,563,500.00

6 Kayu Cetak 842,000.00

7 Lis Profil Kamper 10 cm

8 Kayu Jati Untuk Furniture

D. Bahan Penutup Rangka Plafond1 Bahan Plafond Asbes Semen/eternit 4,750.00 lbr

E. Bahan Kayu Lapis1 Triplek 4 mm 120 x 240 39,150.00 lbr2 Triplek 6 mm 120 x 240 65,000.00 lbr

m3

m3

m3

m3

m3

m3

m2

m3

m3

m3

m3

m3

m3

m3

m3

NO URAIANHARGA

SATUANRp.

F. Bahan Lantai dan Pelapis Dinding

1 Keramik 10 x 20 29,000.00

2 Keramik 20 x 20 DN Putih Kw I 30,000.00

3 Keramik 20 x 20 Warna 30,000.00

4 Keramik 30 x 30 Corak 25,000.00 5 Closet Jongkok 66,000.00 bh6 Bak Air Mandi Fibre 115,000.00 bh

G. Bahan Saluran Air Kotor (Riolering)1 Grafel 20 cm m'

H. Bahan logam dan Bahan Jadinya1 Besi Beton U 24 Rata - rata 7,500.00 kg2 IWF Ex DN SII kg3 Kawat Beton 8,000.00 kg4 Kawat Las Listrik kg5 Besi Beugel 10,500.00 kg6 Kawat Berduri 9,500.00 m7 Pipa Galvanis Medium 2 " 205,500.00 btg

I. Bahan Kaca

1 Kaca Polos 5 mm 52,000.00

J. Bahan Paku dan Mur Baut1 Paku 1 cm s/d 3 cm 8,000.00 kg2 Paku 4 cm s/d 7 cm 7,000.00 kg3 Paku 8 cm s/d 12 cm 7,000.00 kg4 Paku Seng 11,500.00 kg5 Paku Sekrup 420.00 bh

K. Bahan Perpipaan (Riolering dan Asineering)1 PVC dia 1/2 " 10,250.00 bt2 PVC dia 11/2 " 20,500.00 bt3 PVC dia 4" 70,500.00 bt

L. Bahan Sanitair dan Perpipaan1 Closet jongkok Standar 55,000.00 bh2 Bahan Kimia Anti Rayap 15,000.00 bh

M. Bahan Penutup Atap1 Atap Asbes Gelombang Kecil 3,3 mm 17,500.00 lbr2 Genteng Plentong ex Kebumen 725.00 bh3 Genteng Bubungan Ex Kebumen Segi Tiga 1,750.00 bh4 Seng Gelombang BJLS 25 60 x 180 35,000.00 lbr5 Seng Gelombang BJLS 30 80 x 180 45,000.00 lbr6 Rabung Seng lbr7 Papan Bubungan 6,000.00 m8 Nok Steel lbr9 Seng plat 18,500.00 m'

m2

m2

m2

m2

m2

NO URAIANHARGA

SATUANRp.

N. Bahan Alat Penggantung dan Kunci1 Kunci Pintu 50,000.00 bh2 Grendel 5,000.00 bh3 Kait Angin Jendela 6,250.00 bh4 Engsel Jendela/ pintu 7,000.00 bh5 Kunci Laci 5,000.00 bh

O. Bahan Jadi Penampung Tinja1 Tali Ijuk 2,250.00 kg

P. Bahan Bakar dan Pelumas1 Minyak Solar 4,300.00 ltr2 Oli Mesran 40 SAE 18,000.00 ltr

Q. Bahan Listrik 1 TL 1X20 Watt 45,000.00 bh2 Lampu Pijar 5,000.00 bh3 Stop Kontak 15,000.00 bh4 Sakelar Tunggal 15,000.00 bh5 Sakelar Double 17,500.00 bh6 Kabel NYY 8,000.00 m'7 Panel Induk 45,000.00 bh8 MCB Box 22,500.00 bh9 MCB 4 Ampere 55,000.00 bh

R. Furniture1 Meja Serbaguna 275,000.00 bh2 Kursi Guru/Laboran 100,000.00 bh3 Meja guru 300,000.00 bh4 Bangku Bundar 95,000.00 bh5 Lemari Kaca 600,000.00 bh6 Lemari Alat Peraga 825,000.00 bh7 Lemari Besi 3,500,000.00 bh8 Papan absen 82,500.00 bh9 Papan Tulis/ white board 250,000.00 bh

10 Kotak Sampah 25,000.00 bh11 Lemari Asam 750,000.00 bh12 Lemari Kelas 625,000.00 bh13 Meja Murid 250,000.00 bh14 Kursi Murid 110,000.00 bh

II UPAH PEKERJA1 Kepala Tukang batu 52,500.00 HOK2 Kepala Tukang besi 52,500.00 HOK3 Kepala Tukang cat 52,500.00 HOK4 Kepala Tukang kayu 52,500.00 HOK5 Mandor 50,000.00 HOK6 Pekerja 45,000.00 HOK7 Tukang batu 50,000.00 HOK8 Tukang besi 50,000.00 HOK9 Tukang cat 50,000.00 HOK

10 Tukang kayu 50,000.00 HOK

ANALISA HARGA SATUAN PEKERJAAN

NO KETERANGAN SAT INDEKS HARGA (Rp.) ALAT (Rp.) UPAH (Rp.) BAHAN (Rp.) JUMLAH

1 2 3 4 5 6 = (4x5) 7 = (4x5) 8 = (4x5) 9 = (6+7+8)1 1M3 MENGANGKUT DAN PEMBUANGAN TANAH

1 Pekerja org 0.6000 45,000.00 27,000.00 27,000.00 2 Alat bantu ls 1.0000 1,000.00 1,000.00 1,000.00

Total Rp. 1,000.00 27,000.00 - 28,000.00 Total Harga Rp. 28,000.00

2 1M3 PEKERJAAN ANTI RAYAP - - - - 1 Bahan Anti Rayap ls 0.3300 40,000.00 13,200.00 13,200.00 2 Pekerja org 0.0300 45,000.00 1,350.00 1,350.00 3 Tukang batu org 0.0500 50,000.00 2,500.00 2,500.00 4 Alat bantu ls 1.0000 1,000.00 1,000.00 1,000.00

Total Rp. 1,000.00 2,500.00 13,200.00 3,500.00 Total Harga Rp. 16,700.00

3 1 m' PENGUKURAN DAN PASANG BOUWPLANK - - - - 1 Kayu Meranti (Klas III) m3 0.0087 2,750,000.00 23,925.00 23,925.00 2 Paku kg 0.0200 7,000.00 140.00 140.00 3 Pekerja org 0.0800 45,000.00 3,600.00 3,600.00 4 Tukang Kayu org 0.1443 50,000.00 7,215.00 7,215.00 5 Alat bantu ls 1.0000 1,000.00 1,000.00 1,000.00


4 1 M3 GALIAN TANAH BIASA - - - - 1 Pekerja org 0.2750 45,000.00 12,375.00 12,375.00 2 Alat bantu org 1.0000 1,000.00 1,000.00 1,000.00

Total 1,000.00 12,375.00 13,375.00 Total Harga 13,375.00

5 1 M3 URUGAN PONDASI DIHITUNG 1/4 DARI GALIAN - - - - 1 Pekerja org 0.2500 45,000.00 11,250.00 11,250.00

Total Rp. - 11,250.00 - 11,250.00 Total Harga Rp. 11,250.00

6 1 M3 URUGAN PASIR URUG - - - - 1 Pasir Urug m3 1.2000 55,580.00 66,696.00 66,696.00 2 Pekerja org 0.2500 45,000.00 11,250.00 11,250.00

Total Rp. - 11,250.00 66,696.00 77,946.00 Total Harga Rp. 77,946.00

7 1 M3 PASANGAN BATU KALI - - - - 1 Batu Belah m3 1.1000 73,000.00 80,300.00 80,300.00 2 PC zak 2.5000 63,000.00 157,500.00 157,500.00 3 Pasir Pasang m3 0.4000 63,250.00 25,300.00 25,300.00 4 Pekerja org 0.5000 45,000.00 22,500.00 22,500.00 5 Tukang batu org 0.5000 50,000.00 25,000.00 25,000.00


8 1 M3 PASANGAN BATU KOSONG - - - - 1 Batu Belah m3 1.1500 73,000.00 83,950.00 83,950.00 2 Pasir Urug m3 0.3650 55,580.00 20,286.70 20,286.70 3 Pekerja org 0.4250 45,000.00 19,125.00 19,125.00 4 Tukang batu org 0.4000 50,000.00 20,000.00 20,000.00


9 1 M3 COR BETON SITE MIX K-1175 - - - - 1 PC zak 6.4000 63,000.00 403,200.00 403,200.00 2 Pasir Beton m3 0.5400 69,500.00 37,530.00 37,530.00 3 Batu Split m3 0.8300 101,550.00 84,286.50 84,286.50 4 Peralatan ls 1.0000 1,000.00 1,000.00 1,000.00 5 Pekerja org 2.2000 45,000.00 99,000.00 99,000.00 6 Tukang Batu org 0.9000 50,000.00 45,000.00 45,000.00


10 1 Kg BESI BETON TERPASANG U 24 - - - - 1 Besi Beton Rata-rata kg 1.0500 7,500.00 7,875.00 7,875.00 2 Kawat Beton kg 0.0100 8,000.00 80.00 80.00 3 Peralatan Spencer ls 1.0000 100.00 100.00 100.00 4 Pekerja org 0.0100 45,000.00 450.00 450.00 5 Tukang Besi org 0.0100 50,000.00 500.00 500.00

Total Rp. 100.00 950.00 7,955.00 9,005.00 Total Harga Rp. 9,005.00

11 1 m2 BEKESTING DENGAN KAYU TAHUN - - - - 1 Papan Bekesting ( dihitung 2x Pakai ) m3 0.0180 842,000.00 15,156.00 15,156.00 2 Kayu 5/7 ( dihitung 2x pakai ) m3 0.0020 842,000.00 1,684.00 1,684.00 3 Paku kg 0.4000 7,000.00 2,800.00 2,800.00 4 Pekerja org 0.0800 45,000.00 3,600.00 3,600.00 5 Tukang kayu org 0.1000 50,000.00 5,000.00 5,000.00

Total Rp. - 8,600.00 19,640.00 28,240.00

Total Harga Rp. 28,240.00


1 2 3 4 5 6 = (4x5) 7 = (4x5) 8 = (4x5) 9 = (6+7+8)12 1 M2 PASANGAN BATA MERAH - - - -

1 Bata merah kw I bh 70.0000 250.00 17,500.00 17,500.00 2 PC zak 0.2400 63,000.00 15,120.00 15,120.00 3 Pasir pasang m3 0.0400 63,250.00 2,530.00 2,530.00 4 Pekerja org 0.0800 45,000.00 3,600.00 3,600.00 5 Tukang batu org 0.1000 50,000.00 5,000.00 5,000.00


13 1 M2 PLESTERAN DINDING 1:5 - - - - 1 PC zak 0.1400 63,000.00 8,820.00 8,820.00 2 Pasir pasang m3 0.0190 63,250.00 1,201.75 1,201.75 3 Pekerja org 0.1603 45,000.00 7,213.50 7,213.50 4 Tukang batu org 0.2000 50,000.00 10,000.00 10,000.00


14 1 M2 PAS Ornamen Tiang dg Bata 1 : 5 diplester - - - - 1 Bata Merah kw I bh 70.0000 250.00 17,500.00 17,500.00 2 PC zak 0.3000 63,000.00 18,900.00 18,900.00 3 Pasir pasang m3 0.0600 63,250.00 3,795.00 3,795.00 4 Pekerja org 0.1000 45,000.00 4,500.00 4,500.00 5 Tukang batu org 0.1500 50,000.00 7,500.00 7,500.00


15 1 M2 PENGECATAN DINDING DAN PLAFOND ( 3X ) - - - - 1 Cat tembok kg 0.2000 11,850.00 2,370.00 2,370.00 2 Plamur tembok kg 0.1000 11,650.00 1,165.00 1,165.00 3 Roll cat bh 0.0100 9,000.00 90.00 90.00 4 Steger werk ls 1.0000 150.00 150.00 150.00 5 Ampelas lbr 0.5000 2,500.00 1,250.00 1,250.00 6 Pekerja org 0.0450 45,000.00 2,025.00 2,025.00 7 Tukang cat org 0.1100 50,000.00 5,500.00 5,500.00


16 1M2 PASANGAN LANTAI KERAMIK 30 x 30 DN PUTIH - - - - 1 Keramik 30x30 m2 1.0000 25,000.00 25,000.00 25,000.00 2 PC zak 0.1400 63,000.00 8,820.00 8,820.00 3 Pasir Pasang m3 0.0250 63,250.00 1,581.25 1,581.25 4 Semen Warna kg 0.0130 3,500.00 45.50 45.50 5 Pekerja org 0.1000 45,000.00 4,500.00 4,500.00 6 Tukang batu org 0.1500 50,000.00 7,500.00 7,500.00 7 Alat bantu (pemotong keramik) ls 0.5000 1,000.00 500.00 500.00

Total Rp. 500.00 12,000.00 35,446.75 47,946.75 Total Harga Rp. 47,946.75

17 1M2 PASANGAN LANTAI KERAMIK 20x20 DN PUTIH - - - - 1 Keramik 20x20 m2 1.0000 30,000.00 30,000.00 30,000.00 2 PC zak 0.1400 63,000.00 8,820.00 8,820.00 3 Pasir Pasang m3 0.0250 63,250.00 1,581.25 1,581.25 4 Semen Warna kg 0.0130 3,500.00 45.50 45.50 5 Pekerja org 0.1000 45,000.00 4,500.00 4,500.00 6 Tukang batu org 0.1500 50,000.00 7,500.00 7,500.00 7 Alat bantu (pemotong keramik) ls 1.0000 1,000.00 1,000.00 1,000.00


18 1 M2 RABAT BETON 6 CM - - - - 1 PC zak 0.2700 63,000.00 - 17,010.00 17,010.00 2 Pasir beton m3 0.0350 69,500.00 - 2,432.50 2,432.50 3 Batu Koral m3 0.0400 50,000.00 - 2,000.00 2,000.00 4 Pekerja org 0.0800 45,000.00 - 3,600.00 3,600.00 5 Tukang batu org 0.1500 50,000.00 - 7,500.00 7,500.00


19 1 bh PONDASI UMPAK KOLOM - - - 1 Batu belah m3 0.3200 73,000.00 - - 23,360.00 23,360.00 2 PC zak 1.1000 63,000.00 - - 69,300.00 69,300.00 3 Pasir pasang m3 0.1450 63,250.00 - - 9,171.25 9,171.25 4 Pekerja org 0.4500 45,000.00 - 20,250.00 - 20,250.00 5 Tukang batu org 0.4500 50,000.00 - 22,500.00 - 22,500.00


20 1 M3 KUDA-KUDA KAYU KRUING - - - - 1 Kayu Kruing m3 1.1000 2,750,000.00 3,025,000.00 3,025,000.00 2 Paku 8 s/d 12 cm kg 4.5000 7,000.00 31,500.00 31,500.00 3 Besi Beugel + baut kg 10.0000 10,500.00 105,000.00 105,000.00

4 Residu anti rayap kg 8.0000 15,000.00 120,000.00 120,000.00 5 Pekerja org 2.0000 45,000.00 90,000.00 90,000.00 6 Tukang kayu org 3.5000 50,000.00 175,000.00 175,000.00

Total Rp. - 265,000.00 3,281,500.00 3,546,500.00 Total Harga Rp. 3,546,500.00


1 2 3 4 5 6 = (4x5) 7 = (4x5) 8 = (4x5) 9 = (6+7+8)21 1 M3 GORDING KAYU KRUING - - - -

1 Kayu Kruing 5/10 m3 0.0125 2,750,000.00 34,375.00 34,375.00 2 Paku kg 0.2500 7,000.00 1,750.00 1,750.00 3 Residu anti rayap kg 0.5000 15,000.00 7,500.00 7,500.00 4 Pekerja org 0.0500 45,000.00 2,250.00 2,250.00 5 Tukang kayu org 0.1500 50,000.00 7,500.00 7,500.00


22 1 M2 PENUTUP ATAP - - - - 1 Atap genteng soka bh 25.0000 725.00 18,125.00 18,125.00 2 Pekerja org 0.0800 45,000.00 3,600.00 3,600.00 3 Tukang kayu org 0.0500 50,000.00 2,500.00 2,500.00


23 1 M' PEKERJAAN NOK / BUBUNGAN - - - - 1 Genteng bubungan bh 0.6900 1,750.00 1,207.50 1,207.50 2 Papan bubungan m' 1.0000 6,000.00 6,000.00 6,000.00 3 Pekerja org 0.1000 45,000.00 4,500.00 4,500.00 4 Tukang kayu org 0.0100 50,000.00 500.00 500.00


24 1 M' PEKERJAAN LISPLANK KAYU KRUING - - - - 1 Papan Ky. Kruing 3/30 m3 0.0100 2,750,000.00 27,500.00 27,500.00 2 Paku kg 0.0100 7,000.00 70.00 70.00 3 Pekerja org 0.6880 45,000.00 30,960.00 30,960.00 4 Tukang kayu org 0.1250 50,000.00 6,250.00 6,250.00


25 1 M3 PEK. KONSOL KAYU KRUING - - - - 1 Balok Ky. Kruing m3 1.1000 2,750,000.00 3,025,000.00 3,025,000.00 2 Paku 8 s/d 12 cm kg 4.5000 7,000.00 31,500.00 31,500.00 3 Besi beugel + baut kg 10.0000 10,500.00 105,000.00 105,000.00 4 Residu anti rayap kg 8.0000 15,000.00 120,000.00 120,000.00 5 Pekerja org 3.0000 45,000.00 135,000.00 135,000.00 6 Tukang kayu org 5.0000 50,000.00 250,000.00 250,000.00

Total Rp. - 385,000.00 3,281,500.00 3,666,500.00 Total Harga Rp. 3,666,500.00

26 1 M2 PENGECATAN KAYU 3X BERIKUT MENI - - - - 1 Meni kayu kg 0.1700 10,000.00 1,700.00 1,700.00 2 Plamur kayu kg 0.0900 7,500.00 675.00 675.00 3 Cat kayu kg 0.2200 27,500.00 6,050.00 6,050.00 4 Ampelas kayu lbr 0.4000 2,500.00 1,000.00 1,000.00 5 Thiner ltr 0.1500 9,000.00 1,350.00 1,350.00 6 Kuas 3" bh 0.0500 4,000.00 200.00 200.00 7 Pekerja org 0.0750 45,000.00 3,375.00 3,375.00 8 Tukang cat org 0.1500 50,000.00 7,500.00 7,500.00


27 1 M2 PASANG RANGKA PLAFOND KY. KRUING - - - - 1 Kayu kaso 5/7 m3 0.0102 2,750,000.00 28,050.00 28,050.00 2 Kaso 5/10 m3 - 2,750,000.00 - - 3 Kayu 4/6 m3 - 2,750,000.00 - - 4 Paku kg 0.0200 7,000.00 140.00 140.00 5 Pekerja org 0.0800 45,000.00 3,600.00 3,600.00 6 Tukang kayu org 0.1000 50,000.00 5,000.00 5,000.00


28 1 M2 PASANG PLAFOND ETERNIT 1X1M - - - - 1 Eternit 1x1 m lbr 1.0000 4,750.00 4,750.00 4,750.00 2 Paku kg 0.0100 7,000.00 70.00 70.00 3 Pekerja org 0.0500 45,000.00 2,250.00 2,250.00 4 Tukang kayu org 0.0800 50,000.00 4,000.00 4,000.00


29 1 UNIT KUSEN TYPE J2 KAYU KKRUING - - - - 1 Balok Ky. Kruing 6/12 m3 0.1420 2,750,000.00 390,500.00 390,500.00 2 Kayu papan 2/10 m3 0.0230 2,750,000.00 63,250.00 63,250.00 3 Engsel bh 4.0000 7,000.00 28,000.00 28,000.00 4 Pengkait angin bh 4.0000 6,250.00 25,000.00 25,000.00 5 Kaca 5 mm m2 2.4150 52,000.00 125,580.00 125,580.00

6 Paku kg 0.1000 7,000.00 700.00 700.00 7 Angkur kg 6.0000 10,500.00 63,000.00 63,000.00 8 Grendel bh 2.0000 5,000.00 10,000.00 10,000.00 9 Alat bantu ls 1.0000 1,000.00 1,000.00 1,000.00

10 Pekerja org 2.5000 45,000.00 112,500.00 112,500.00 11 Tukang kayu org 3.5000 50,000.00 175,000.00 175,000.00



1 2 3 4 5 6 = (4x5) 7 = (4x5) 8 = (4x5) 9 = (6+7+8)30 1 UNIT KUSEN TYPE J1 KAYU KRUING - - - -

1 Balok 6/12 m3 0.1300 2,750,000.00 357,500.00 357,500.00 2 Kayu papan 2/10 m3 0.0045 2,750,000.00 12,375.00 12,375.00 3 Engsel bh 4.0000 7,000.00 28,000.00 28,000.00 4 Pengait angin bh 4.0000 6,250.00 25,000.00 25,000.00 5 Kaca 5 mm m2 0.8400 52,000.00 43,680.00 43,680.00 6 Paku kg 0.8000 7,000.00 5,600.00 5,600.00 7 Angkur kg 4.0000 10,500.00 42,000.00 42,000.00 8 Grendel bh 8.0000 5,000.00 40,000.00 40,000.00 9 Alat bantu ls 0.9000 1,000.00 900.00 900.00

10 Pekerja org 2.2500 45,000.00 101,250.00 101,250.00 11 Tukang kayu org 3.0000 50,000.00 150,000.00 150,000.00


31 1 UNIT KUSEN TYPE P2 KAYU KRUING - - - - 1 Balok 6/12 m3 0.0900 2,750,000.00 247,500.00 247,500.00 2 Pintu panil m2 3.3600 525,000.00 1,764,000.00 1,764,000.00 3 Engsel bh 6.0000 7,000.00 42,000.00 42,000.00 4 Kunci pintu bh 1.0000 50,000.00 50,000.00 50,000.00 5 Paku kg 0.1250 7,000.00 875.00 875.00 6 Angkur kg 6.0000 10,500.00 63,000.00 63,000.00 7 Grendel bh 2.0000 5,000.00 10,000.00 10,000.00 8 Alat bantu ls 1.0000 1,000.00 1,000.00 1,000.00 9 Pekerja org 3.2500 45,000.00 146,250.00 146,250.00

10 Tukang kayu org 4.5000 50,000.00 225,000.00 225,000.00 Total Rp. 1,000.00 371,250.00 2,177,375.00 2,549,625.00

Total Harga Rp. 2,549,625.00 32 1 UNIT KUSEN TYPE P1 KAYU KRUING - - - -

1 Balok 6/12 m3 0.0650 2,750,000.00 178,750.00 178,750.00 2 Pintu panil m2 1.6800 525,000.00 882,000.00 882,000.00 3 Engsel bh 3.0000 7,000.00 21,000.00 21,000.00 4 Kunci pintu bh 1.0000 50,000.00 50,000.00 50,000.00 5 Paku kg 0.1000 7,000.00 700.00 700.00 6 Angkur kg 6.0000 10,500.00 63,000.00 63,000.00 7 Grendel bh 2.0000 5,000.00 10,000.00 10,000.00 8 Alat bantu ls 0.6500 1,000.00 650.00 650.00 9 Pekerja org 1.2500 45,000.00 56,250.00 56,250.00

10 Tukang kayu org 2.2500 50,000.00 112,500.00 112,500.00 Total Rp. 650.00 168,750.00 1,205,450.00 1,374,850.00

Total Harga Rp. 1,374,850.00 33 1 UNIT KUSEN BV KAYU KRUING - - - -

1 Balok 6/15 m3 0.0360 2,750,000.00 99,000.00 99,000.00 2 Kayu 2/10 m3 0.0096 2,750,000.00 26,400.00 26,400.00 3 Paku kg 0.1000 7,000.00 700.00 700.00 4 Angkur kg 4.0000 10,500.00 42,000.00 42,000.00 5 Alat Bantu ls 0.7500 1,000.00 750.00 750.00 6 Pekerja org 1.7500 45,000.00 78,750.00 78,750.00 7 Tukang kayu org 2.7500 50,000.00 137,500.00 137,500.00


34 1 UNIT KUSEN VA KAYU KRUING - - - - 1 Balok 6/15 m3 0.2400 2,750,000.00 660,000.00 660,000.00 2 Rangka jendela 2/10 m2 0.0056 2,750,000.00 15,400.00 15,400.00 3 Kaca m2 0.1600 52,000.00 8,320.00 8,320.00 4 Paku kg 0.1000 7,000.00 700.00 700.00 5 Angkur kg 4.0000 10,500.00 42,000.00 42,000.00 6 Alat bantu ls 0.7500 1,000.00 750.00 750.00 7 Pekerja org 1.7500 45,000.00 78,750.00 78,750.00 8 Tukang kayu org 2.7500 50,000.00 137,500.00 137,500.00

Total 750.00 216,250.00 726,420.00 943,420.00 Total Harga 943,420.00

35 1 M' PAS. SALURAN PINGGIR BANGUNAN - - - - 1 Buis beton 1/2 dia 20 bh 1.0500 40,000.00 42,000.00 42,000.00 2 PC zak 0.2000 63,000.00 12,600.00 12,600.00 3 Pasir pasang m3 0.0500 63,250.00 3,162.50 3,162.50 4 Pekerja org 0.1200 45,000.00 5,400.00 5,400.00 5 Tukang batu org 0.2500 50,000.00 12,500.00 12,500.00


36 1 M2 PERATAAN TANAH - - - - 1 Pekerja org 0.0715 45,000.00 3,217.50 3,217.50 2 Tukang batu org 0.0116 50,000.00 580.00 580.00



1 2 3 4 5 6 = (4x5) 7 = (4x5) 8 = (4x5) 9 = (6+7+8)37 1 UNIT PASANG KLOSET JONGKOK - - - -

1 Kloset jongkok bh 1.0000 66,000.00 66,000.00 66,000.00 2 PC zak 0.4000 63,000.00 25,200.00 25,200.00 3 Pasir pasang m3 0.0500 63,250.00 3,162.50 3,162.50 4 Semen warna kg 0.3000 3,500.00 1,050.00 1,050.00 5 Pekerja org 0.3000 45,000.00 13,500.00 13,500.00 6 Tukang batu org 0.6118 50,000.00 30,590.00 30,590.00 7 Alat bantu (pemotong keramik) ls 1.0000 80,000.00 80,000.00 80,000.00


38 1 UNIT PASANG BAK KAMAR MANDI ( AIR ) - - - - 1 Bak air mandi bh 1.0000 115,000.00 115,000.00 115,000.00 2 PC zak 1.5000 63,000.00 94,500.00 94,500.00 3 Pasir pasang m3 0.2500 63,250.00 15,812.50 15,812.50 4 Semen warna kg 1.0000 3,500.00 3,500.00 3,500.00 5 Bata merah kw 1 bh 70.0000 250.00 17,500.00 17,500.00 6 Pekerja org 0.7000 45,000.00 31,500.00 31,500.00 7 Tukang batu org 1.5000 50,000.00 75,000.00 75,000.00 8 Alat bantu (pemotong keramik) ls 1.0000 80,000.00 80,000.00 80,000.00


39 1 M2 PERKERASAN TANAH - - - - 1 PC zak 0.0010 63,000.00 63.00 63.00 2 Alat bantu ls 1.0000 25,000.00 25,000.00 25,000.00 3 Pasir pasang m3 0.1300 63,250.00 8,222.50 8,222.50 4 Pekerja org 0.2000 45,000.00 9,000.00 9,000.00 5 Tukang batu org 0.2000 50,000.00 10,000.00 10,000.00


40 1 BOUVENLIGHT TYPE 2 - - - - 1 Kayu kruing m3 0.0308 2,750,000.00 84,700.00 84,700.00 2 Paku seng kg 0.0300 11,500.00 345.00 345.00 3 Pekerja org 0.7500 45,000.00 33,750.00 33,750.00 4 Tukang kayu org 0.5000 50,000.00 25,000.00 25,000.00


41 1 M PASANG PIPA 1/2" - - - - 1 Pipa paralon 1/2" m' 1.2000 10,250.00 12,300.00 12,300.00 2 Perlengkapan (35%) kg 1.0000 10,000.00 10,000.00 10,000.00 3 Pekerja org 0.0360 45,000.00 1,620.00 1,620.00 4 Tukang batu org 0.0600 50,000.00 3,000.00 3,000.00


42 1 M PASANG PIPA 4" - - - - 1 Pipa paralon 4" m' 1.2000 70,500.00 84,600.00 84,600.00 2 Perlengkapan (35%) kg 1.0000 35,000.00 35,000.00 35,000.00 3 Pekerja org 0.0360 45,000.00 1,620.00 1,620.00 4 Tukang batu org 0.0600 50,000.00 3,000.00 3,000.00


43 1 UNIT ANGIN-ANGIN KAYU KRUING - - - - 1 Kayu Kruing m3 0.0736 2,750,000.00 202,400.00 202,400.00 2 Paku kg 0.0500 7,000.00 350.00 350.00 3 Angkur kg 6.0000 10,500.00 63,000.00 63,000.00 4 Alat Bantu ls 0.7000 50,000.00 35,000.00 35,000.00 5 Pekerja org 0.7500 45,000.00 33,750.00 33,750.00 6 Tukang kayu org 0.5000 50,000.00 25,000.00 25,000.00


44 1 M2 PEMBERSIHAN LOKASI - - - - 1 Pekerja org 0.0800 45,000.00 3,600.00 3,600.00


45 1 M' LIST PLAFOND KAYU KRUING - - - -

1 Kayu kRUING m3 0.0022 2,750,000.00 6,050.00 6,050.00 2 Paku seng kg 0.0200 11,500.00 230.00 230.00 3 Pekerja org 0.0200 45,000.00 900.00 900.00 4 Tukang kayu org 0.0050 50,000.00 250.00 250.00 5 Kepala Tukang kayu org 0.2500 52,500.00 13,125.00 13,125.00


DAFTAR HARGA SATUAN PEKERJAAN

NO URAIAN HARGA SATUAN

1 MENGANGKUT DAN MEMBUANG TANAH Rp. 28,000.00

2 PEKERJAAN ANTI RAYAP Rp. 16,700.00 3 1 m' PENGUKURAN DAN PASANG BUOWPLANK Rp. 32,280.00

4 GALIAN TANAH BIASA Rp. 13,375.00

5 URUGAN KEMBALI PONDASI Rp. 11,250.00

6 URUGAN PASIR URUG Rp. 77,946.00

7 PASANGAN BATU KALI 1:5 Rp. 310,600.00

8 PASANGAN BATU KOSONG Rp. 143,361.70

9 COR BETON SITE MAX K-175 Rp. 670,016.50 10 1kg BESI BETON TERPASANG U 24 Rp. 9,005.00

11 BEKESTING DENGAN KAYU MERANTI Rp. 28,240.00

12 PASANGAN BATA MERAH Rp. 43,750.00

13 PLESTERAN DINDING Rp. 27,235.25

14 PASANGAN ORNAMEN TIANG Rp. 52,195.00

15 PENGECATAN DINDING DAN PLAFOND Rp. 12,550.00

16 PAS. LANTAI KERAMIK 30/30 Rp. 47,946.75

17 PAS. LANTAI KERAMIK 20/20 Rp. 53,446.75

18 RABAT BETON 6 CM Rp. 32,542.50 19 buah PONDASI UMPAK KOLOM Rp. 144,581.25

20 KUDA-KUDA KAYU KRUING Rp. 3,546,500.00

21 GORDING KAYU KRUING Rp. 53,375.00

22 PENUTUP ATAP Rp. 24,225.00 23 1 m' PEK. NOK/BUBUNGAN Rp. 12,207.50

24 LISPLANK KAYU KRUING Rp. 64,780.00

25 PEK. KONSOL KAYU KRUING Rp. 3,666,500.00

26 PENGECATAN KAYU 3X BERIKUT MENI Rp. 21,850.00

27 PAS. RANGKA PLAFOND Rp. 36,790.00

28 PAS. PLAFOND ETERNIT 1x1 M Rp. 11,070.00 29 1 unit KUSEN TYPE J2 KAYU KRUING Rp. 994,530.00 30 1 unit KUSEN TYPE J1 KAYU KRUING Rp. 806,305.00 31 1 unit KUSEN TYPE P2 KAYU KRUING Rp. 2,549,625.00 32 1 unit KUSEN TYPE P1 KAYU KRUING Rp. 1,374,850.00 33 1 unit KUSEN KAYU TYPE BV KAYU KRUING Rp. 385,100.00 34 1 unit KUSEN KAYU TYPE VA KAYU KRUINGI Rp. 943,420.00 35 1 m' PAS. SALURAN PINGGIR BANGUNAN Rp. 75,662.50

36 PERATAAN TANAH Rp. 3,797.50 37 1 unit PAS. KLOSET JONGKOK Rp. 219,502.50 38 1 unit PAS. BAK KAMAR MANDI (AIR) Rp. 432,812.50

39 PERKERASAN TANAH Rp. 52,285.50 40 1 unit BOUVEN LIGHT TYPE 2 Rp. 143,795.00 41 1 m' PAS. PIPA 1/2 " Rp. 26,920.00 42 1 m' PAS. PIPA 4" Rp. 124,220.00 43 1 unit ANGIN - ANGIN KAYU KRUING Rp. 359,500.00

44 PEMBERSIHAN LOKASI Rp. 3,600.00 45 1 m' LIST PLAFOND KAYU KRUING Rp. 20,555.00

1 m3

1 m2

1 m3

1 m3

1 m3

1 m3

1 m3

1 m3

1 m2

1 m2

1 m2

1 m2

1 m2

1 m2

1 m2

1 m3

1 m3

1 m3

1 m2

1 m2

1 m3

1 m2

1 m3

1 m2

1 m2

1 m2

1 m2

RENCANA ANGGARAN DAN BIAYAPEMBANGUNAN RUANG KELAS BARU ( RKB )

SMP NEGERI 2 PADAMARA

NO ITEM PEKERJAAN SAT VOLHARGA SAT Alat Upah Bahan JUMLAH

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )

I PEK. PERSIAPAN1 Mobilisasi dan Demobilisasi Alat Kerja Ls. 1.00 50,000.00 125,000.00 25,000.00 - 150,000.00

2 Pembersihan Lokasi 242.00 3,600.00 - 871,200.00 - 871,200.00 3 Penyediaan Air Kerja Ls. 1.00 50,000.00 50,000.00 25,000.00 - 75,000.00 4 Pengukuran dan Pemasangan Bouplank Ls. 1.00 32,280.00 1,000.00 7,215.00 24,065.00 32,280.00

SUB TOTAL I 1,128,480.00

II PEK. GALIAN & URUGAN TANAH

1 Galian Tanah 94.95 13,375.00 94,946.67 12,375.00 - 107,321.67

2 Urugan Tanah Kembali Dipadatkan 23.73 11,250.00 - 267,000.00 - 267,000.00

3 Urugan Pasir dipadatkan 6.35 77,946.00 - 71,475.00 423,741.92 495,216.92

4 Perataan Tanah 9.97 3,797.50 - 37,848.42 - 37,848.42

SUB TOTAL II 907,387.00 -

III PEKERJAAN PONDASI & BETON -

1 Pasangan Batu kosong 13.32 143,361.70 - 521,145.00 1,388,432.84 1,909,577.84

2 Pasangan batu kali 31.59 310,600.00 - 1,500,683.33 8,312,206.00 9,812,889.33

3 Pekerjaan anti rayap 144.00 16,700.00 144,000.00 360,000.00 1,900,800.00 2,404,800.00

Beton Praktis 10.49

a. Kolom praktis 15/15 0.48 670,016.50 480.00 69,120.00 252,007.92 321,607.92

b. Kolom utama 20/20 3.21 670,016.50 3,213.33 462,720.00 1,687,053.02 2,152,986.35

c. Kolom selasar 15/15 0.73 670,016.50 733.33 105,600.00 385,012.10 491,345.43

d. Sloof 15/20 2.57 670,016.50 2,566.67 369,600.00 1,347,542.35 1,719,709.02

e. Ring balk 15/15 1.80 670,016.50 1,800.00 259,200.00 945,029.70 1,206,029.70

f. Konsol depan 15/15 0.57 670,016.50 566.67 81,600.00 297,509.35 379,676.02

g. Konsol belakang 15/15 0.40 670,016.50 400.00 57,600.00 210,006.60 268,006.60

h. Sopi - sopi 0.73 670,016.50 726.67 104,640.00 381,511.99 486,878.66 4 Besi Beton kg 1,468.53 9,005.00 146,853.33 1,395,106.67 11,682,182.67 13,224,142.67 5 Bekesting beton kg 92.83 28,240.00 - 798,366.67 1,823,246.67 2,621,613.33

6 Rabat Beton 42.93 32,542.50 - 476,560.00 920,598.00 1,397,158.00

SUB TOTAL III 38,396,420.87

IV PEKERJAAN DINDING

1 Dinding 1/2 bata 1:5 182.13 43,750.00 - 1,566,346.67 6,401,986.67 7,968,333.33

2 Plesteran 1:5 dan acian 364.26 27,235.25 - 6,270,189.51 3,650,522.66 9,920,712.17

3 Pengecatan dinding 364.26 12,550.00 542,747.40 2,741,056.50 1,287,659.10 4,571,463.00

SUB TOTAL IV 22,460,508.50

V. PEK. KUSEN PINTU & JENDELA1 Kusen & pintu type P1 Unit 1.00 1,374,850.00 650.00 168,750.00 1,205,450.00 1,374,850.00 2 Kusen & pintu type P2 Unit 2.00 2,549,625.00 2,000.00 742,500.00 4,354,750.00 5,099,250.00 3 Kusen & Jendela type J1 Unit 6.00 806,305.00 5,400.00 1,507,500.00 3,324,930.00 4,837,830.00 4 Kusen Angin-angin Unit 2.00 943,420.00 1,500.00 432,500.00 1,452,840.00 1,886,840.00

5 Pengecatan/politur kusen, pintu dan jendela 97.06 21,850.00 116,472.00 1,055,527.50 948,761.50 2,120,761.00

SUB TOTAL V 15,319,531.00 -

VI PEKERJAAN ATAP -

1 Kuda - kuda 8/12 + Balok skor 6/12 2.36 3,546,500.00 - 625,400.00 7,744,340.00 8,369,740.00

2 Gording 8/12 240.70 53,375.00 - 2,346,825.00 10,500,537.50 12,847,362.50

3 Penutup atap 240.70 24,225.00 - 1,468,270.00 4,362,687.50 5,830,957.50 4 Bubungan / Nok m' 19.33 12,207.50 - 96,666.67 139,345.00 236,011.67

5 Papan Lisplank 3/30 55.27 64,780.00 - 2,056,472.67 1,523,702.00 3,580,174.67

6 Pengecatan Lisplank & Konsol 16.58 21,850.00 19,896.00 180,307.50 162,069.50 362,273.00

7 Pengecatan Penutup atap 240.70 - -

SUB TOTAL VI 31,226,519.33 -

VII. PEKERJAAN PLAFOND -

1 Rangka Plafond 5/7 221.26 36,790.00 - 1,902,836.00 1,066,473.20 2,969,309.20

2 Plafond Eternit 1x1 m 221.26 11,070.00 - 1,382,875.00 1,066,473.20 2,449,348.20

3 Pengecatan Plafond 221.26 12,550.00 329,677.40 1,664,981.50 782,154.10 2,776,813.00 4 List Plafond m' 157.09 20,555.00 - 2,242,507.33 986,546.13 3,229,053.47

SUB TOTAL VII 11,424,523.87

m2

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m2

m2

m2

m2

m3

m3

m2

m2

m2

m2

m2

m2

m2

NO ITEM PEKERJAAN SAT VOLHARGA SAT Alat Upah Bahan JUMLAH

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )

VIII. PEKERJAAN LANTAI - 1 Pekerjaan Lantai -

a. Urugan Tanah 32.40 11,250.00 - 364,500.00 - 364,500.00

b. Lantai Kerja 8.10 32,542.50 - 89,910.00 173,684.25 263,594.25

c. Pasang Lantai Keramik 30/30 162.00 47,946.75 81,000.00 1,944,000.00 5,742,373.50 7,767,373.50

SUB TOTAL VIII 8,395,467.75 -

IX. PEKERJAAN INSTALASI LISTRIK - 1 MCB Box unit 1.00 22,500.00 500.00 2,000.00 20,000.00 22,500.00 2 MCB 4 A unit 1.00 55,000.00 500.00 4,500.00 50,000.00 55,000.00 3 Titik lampu titik 23.33 1,500.00 2,333.33 9,333.33 23,333.33 35,000.00 4 Titik Stop Kontak titik 2.00 1,500.00 300.00 800.00 2,000.00 3,100.00 5 Sakelar Ganda buah 2.00 17,500.00 1,000.00 4,000.00 30,000.00 35,000.00 6 Sakelar Tunggal buah 1.00 15,000.00 500.00 2,000.00 12,500.00 15,000.00 7 Stop Kontak buah 2.00 15,000.00 1,000.00 4,000.00 25,000.00 30,000.00 8 Lampu TL 20 Watt Lengkap ( Philips ) unit 16.00 45,000.00 8,000.00 32,000.00 680,000.00 720,000.00 9 Lampu Pijar 25 Watt unit 4.00 5,000.00 2,000.00 8,000.00 18,000.00 28,000.00

10 Kabel Listrik m' 30.00 8,000.00 3,000.00 12,000.00 225,000.00 240,000.00

SUB TOTAL IX 1,183,600.00 -

X PEKERJAAN DRAINASE - 1 Saluran Keliling Bangunan m' 26.00 75,662.50 - 465,400.00 1,501,825.00 1,967,225.00 2 Bak Kontrol buah 2.00 6,500.00 1,000.00 3,000.00 9,000.00 13,000.00

SUB TOTAL X 1,980,225.00 -

XI. PEK. FINISHING & PERAPIHAN -

Pembuatan Ornamen Kolom Selasar 8.00 52,195.00 - 96,000.00 321,560.00 417,560.00

SUB TOTAL XI 417,560.00

XII. PENGADAAN MEUBELER / PERABOT1 Meja Murid Ganda M.02 60.00 250,000.00 - - - 15,000,000.00 2 Kursi Murid K.01 120.00 110,000.00 - - - 13,200,000.00 3 Meja Guru M.07 2.00 300,000.00 - - - 600,000.00 4 Kursi Guru K.05 2.00 100,000.00 - - - 200,000.00 5 Lemari Kelas L.05 - 600,000.00 - - - - 6 Papan tulis P.01 2.00 250,000.00 - - - 500,000.00 7 Papan Absen P.10 2.00 75,000.00 - - - 150,000.00 8 Kotak Sampah KS 2.00 25,000.00 - - - 50,000.00

SUB TOTAL XII. 29,700,000.00

Padamara, 17 Oktober 2005

Mengetahui Penanggungjawab Teknis/Kepala Sekolah Perencana

GIRI PURWOKO, S.Pd. AGUS LINDU WASONONIP. 131267241

m3

m3

m2

m2

REKAPITULASI RENCANA ANGGARAN DAN BIAYAPEMBANGUNAN RUANG KELAS BARU ( RKB)

SMP NEGERI 2 PADAMARA

NO JENIS PEKERJAAN BOBOT ( % ) TOTAL

I PEK. PERSIAPAN 0.88 Rp. 1,128,480.00 II PEK. GALIAN & URUGAN TANAH 0.71 Rp. 907,387.00 III PEKERJAAN PONDASI & BETON 30.09 Rp. 38,396,420.87 IV PEKERJAAN DINDING 17.60 Rp. 22,460,508.50 VII PEK. KUSEN PINTU & JENDELA 12.01 Rp. 15,319,531.00 VII PEKERJAAN ATAP 24.47 Rp. 31,226,519.33 VII PEKERJAAN PLAFOND 8.95 Rp. 11,424,523.87 VIII PEKERJAAN LANTAI 6.58 Rp. 8,395,467.75 IX PEKERJAAN INSTALASI LISTRIK 0.93 Rp. 1,183,600.00 X PEKERJAAN DRAINASE 1.55 Rp. 1,980,225.00 XI PEK. FINISHING & PERAPIHAN 0.33 Rp. 417,560.00 XII PENGADAAN MEUBELER / PERABOT 23.27 Rp. 29,700,000.00

TOTAL ( I ) 127.38 Rp. 162,540,223.33

BIAYA OPERASIONAL P2S ( II ) 0.61 Rp. 1,000,000.00

TOTAL ( I + II ) 127.99 Rp. 163,540,223.33 DIBULATKAN Rp. 163,540,000.00

RUPIAH

Padamara, 17 Oktober 2005

Mengetahui Penanggungjawab Teknis/Kepala Sekolah Perencana

GIRI PURWOKO, S.Pd AGUS LINDU WASONONIP. 131267241

TERBILANG : SERATUS DUA PULUH TUJUH RIBU ENAM RATUS TUJUH RIBU

rab smp 2 pdmr

Documents