BERAT BESI BETON/ Btg @ 12 M

Ukuran Berat/Btg Berat/M' harga / kg harga / btg

6 mm 2.66 Kg 0.222 Kg 11,500 30,590
7 mm 3.2 Kg 0.267 Kg
8 mm 4.74 Kg 0.395 Kg 11,500 54,510
9 mm 6 Kg 0.500 Kg
10 mm 7.4 Kg 0.617 Kg 11,500 85,100
12 mm 10.7 Kg 0.892 Kg 11,500 123,050
13 mm 12.5 Kg 1.042 Kg 12,500 156,250
14 mm 14.5 Kg 1.208 Kg
16 mm 19 Kg 1.583 Kg 11,500 218,500
19 mm 26.7 Kg 2.225 Kg
22 mm 35.8 Kg 2.983 Kg
23 mm 39.1 Kg 3.258 Kg
25 mm 46.2 Kg 3.850 Kg
28 mm 58 Kg 4.833 Kg
31 mm 71.1 Kg 5.925 Kg
32 mm 75.77 Kg 6.314 Kg
 BACK UP VOLUME 8 BILIK PRIA

PEKERJAAN LANTAI I
I PEKERJAAN TANAH
1 Galian Tanah Pondasi pjng lebar tinggi jml Vol
Luar Tegak 1 3.00 x 0.30 x 0.55 x 1.00 = 0.50
Tegak 2 8.40 x 0.30 x 0.55 x 1.00 = 1.39
Datar 5.45 x 0.30 x 0.55 x 2.00 = 1.80
Bilik Tegak 1 5.40 x 0.60 x 0.75 x 1.00 = 2.43
Tegak 2 5.40 x 0.60 x 0.75 x 3.00 = 7.29
Datar 1 4.48 x 0.60 x 0.75 x 2.00 = 4.03
Datar 2 2.50 x 0.60 x 0.75 x 3.00 = 3.38 20.80 m3

2 Pasir Urug pjng lebar tinggi jml Vol

Luar Tegak 1 3.00 x 0.30 x 0.05 x 1.00 = 0.05
Tegak 2 8.40 x 0.30 x 0.05 x 1.00 = 0.13
Datar 5.45 x 0.30 x 0.05 x 2.00 = 0.16
Bilik Tegak 1 5.40 x 0.60 x 0.05 x 1.00 = 0.16
Tegak 2 5.40 x 0.60 x 0.05 x 3.00 = 0.49
Datar 1 4.48 x 0.60 x 0.05 x 2.00 = 0.27
Datar 2 2.50 x 0.60 x 0.05 x 3.00 = 0.23 1.48 m3

5 Pondasi Batu kali

Lebar atas 0.30
Lebar bwh 0.60
pjng lebar rt tinggi jml Vol
Bilik Tegak 1 5.40 x 0.45 x 0.50 x 1.00 = 1.22
Tegak 2 5.40 x 0.45 x 0.50 x 3.00 = 3.65
Datar 1 4.48 x 0.45 x 0.50 x 2.00 = 2.01
Datar 2 2.50 x 0.45 x 0.50 x 3.00 = 1.69 8.56 m3

6 Rolak Bata (30x30)

pjng lebar rt tinggi jml Vol
Bilik Tegak 3.00 x 0.30 x 0.30 x 1.00 = 0.27
Datar 5.45 x 0.30 x 0.30 x 2.00 = 0.98 1.25 m3

II PEKERJAAN LANTAI
Data Lantai pj lbr jmlh tekstur
Luas Bangunan 8.40 x 5.45 x 1.00 = 45.78
45.78 45.78 m2
Rincian
Kakus 1.25 x 1.35 x 4.00 = 6.75
KM/WC 1.25 x 1.35 x 4.00 = 6.75
T Wudlu 4.05 x 0.48 x 1.00 = 1.92
Teras tengah 8.40 x 1.98 x 1.00 = 16.59
Teras blkng 8.40 x 0.98 x 1.00 = 8.19
Teras samping 2.50 x 1.50 x 2.00 = 7.50 47.70 m2

1 Urugan Tanah Peninggian Luas tinggi Vol

45.78 x 0.10 = 4.58 4.58 m2
2 Pasir Urug Bwh Lantai Luas tinggi Vol
45.78 x 0.05 = 2.29 2.29 m2

3 Beton 1:3:5 Luas tinggi Vol

45.78 x 0.05 = 2.29 2.29 m2

4 Keramik Teksture 20/20 pj lbr jmlh tekstur

Kakus 1.25 x 1.35 x 4.00 = 6.75 6.75 m2
KM/WC 1.25 x 1.35 x 4.00 = 6.75 6.75 m2
T Wudlu bawah 4.05 x 0.40 x 1.00 = 1.62
dalam 8.90 x 0.40 x 1.00 = 3.56
luar 4.85 x 0.30 x 1.00 = 1.46 6.64 m2
Teras tengah 8.40 x 1.98 x 1.00 = 16.59
Teras blkng 8.40 x 0.98 x 1.00 = 8.19
Teras samping 2.50 x 1.50 x 2.00 = 7.50
tegak 19.10 x 0.20 x 1.00 = 3.82 36.10 m2

5 Keramik Dinding 20x25 pj tinggi jmlh tekstur

Kakus 4.45 x 1.00 x 4.00 = 17.80 17.80 m2
KM/WC 4.45 x 1.00 x 4.00 = 17.80 17.80 m2
T Wudlu 4.20 x 1.00 x 1.00 = 4.20 4.20 m2
T. Cuci bersama 3.00 x 1.00 x 1.00 = 3.00 3.00 m2
T. Cuci tangan depan 2.65 x 1.00 x 1.00 = 2.65
samping 0.50 x 0.80 x 2.00 = 0.80
dinding bak dalam 2.40 x 0.20 x 1.00 = 0.48
lantai bak 1.60 x 0.40 x 1.00 = 0.64 4.57 m2
47.37

III PEKERJAAN BETON

1 SLOOF 15/20
a. Beton pjng lebar tinggi jml Vol
Bilik Tegak 1 5.40 x 0.15 x 0.20 x 1.00 = 0.16
Tegak 2 5.40 x 0.15 x 0.20 x 3.00 = 0.49
Datar 1 4.48 x 0.15 x 0.20 x 2.00 = 0.27
Datar 2 2.50 x 0.15 x 0.20 x 2.00 = 0.15 1.07 m2

b. Pembesian pjng btn over, hak pj tot jml btg bb Vol

4 dia 13 pokok 35.55 + 1.20 = 36.75 x 4.00 x 1.04 = 153.13
dia 8-20 beugel 0.59 x 237.00 x 0.40 = 55.23
208.36 kg

c. Begesting pjng jml sisi tinggi koef Vol

1 x pakai 35.55 x 2.00 x 0.20 x 1.00 = 14.22 14.22 m2

2 KOLOM K 12/12
a. Beton pj sisi lb sisi tinggi bang jml Vol
K dalam 0.12 x 0.12 x 2.45 x 7.00 = 0.25
K luar 0.12 x 0.12 x 2.95 x 15.00 = 0.64 0.88 m3
 b. Pembesian pj beton tambahn pj tot jml btg bb Vol
4 dia 13 pokok 61.40 + 11.00 = 72.40 x 4.00 x 1.04 = 301.67
dia 8-20 beugel 0.37 x 409.33 x 0.40 = 59.82
361.49 kg

c. Begesting pjng jml sisi lebar koef Vol

1 x pakai 61.40 x 2.00 x 0.12 x 1.00 = 14.74 14.74 m2

6 BALOK 12/20 Elv +2.25

a. Beton pj sisi lb sisi tinggi ss jml Vol
Tegak 1 8.40 x 0.12 x 0.20 x 1.00 = 0.20
Tegak 2 5.40 x 0.12 x 0.20 x 3.00 = 0.39
Datar 1 1.98 x 0.12 x 0.20 x 2.00 = 0.09
Datar 2 x 0.12 x 0.20 x - = - 0.69 m3

b. Pembesian pj beton tambahn pj tot jml btg bb Vol

4 dia 13 pokok 28.55 + 0.60 = 29.15 x 4.00 x 1.04 = 121.46
dia 8-20 beugel 0.53 x 190.33 x 0.40 = 39.85
161.30 kg

c. Begesting pjng jml sisi tinggi koef Vol

1 x pakai 28.55 x 2.00 x 0.20 x 1.00 = 11.42 11.42 m2

7 BALOK 12/20 Elv +2.75

a. Beton pj sisi lb sisi tinggi ss jml Vol
Tegak 1 5.40 x 0.12 x 0.20 x 2.00 = 0.26
Datar 1 4.48 x 0.12 x 0.20 x 2.00 = 0.21 0.47 m3

b. Pembesian pj beton tambahn pj tot jml btg bb Vol

4 dia 13 pokok 19.75 + 0.40 = 29.15 x 4.00 x 1.04 = 121.46
dia 8-20 beugel 0.53 x 131.67 x 0.40 = 27.56
149.02 kg

c. Begesting pjng jml sisi lebar koef Vol

1 x pakai 19.75 x 2.00 x 0.20 x 1.00 = 7.90 7.90 m2

8 BETON CUCI TANGAN 10cm

a. Beton pj sisi lbr tebal jml Vol
dinding 4.40 x 0.20 x 0.10 x 1.00 = 0.09
lantai 1.80 x 0.60 x 0.10 x 1.00 = 0.11 0.20 m3

b. Pembesian pjng jml btg bb jml Vol

dia 10-150 dinding 4.40 x 2.00 x 0.62 x 2.00 = 10.85
0.20 x 29.33 x 0.62 x 2.00 = 7.24
lantai 1.80 x 4.00 x 0.62 x 2.00 = 8.88
0.60 x 12.00 x 0.62 x 2.00 = 8.88 35.85 kg

c. Begesting pjng jml sisi lebar koef Vol

dinding dalam 4.40 x 1.00 x 0.20 x 1.00 = 0.88
luar 4.10 x 1.00 x 0.30 x 1.00 = 1.23
 lantai 1.80 x 1.00 x 0.60 x 1.00 = 1.08 3.19 m2

IV PEKERJAAN DINDING
Data kusen tinggi lebar jmlh Luas
Pintu PVC 1 2.05 x 0.75 x 4.00 = 6.15
Pintu PVC 2 2.10 x 0.75 x 4.00 = 6.30
Boven T1 0.30 x 0.90 x 4.00 = 1.08
Boven T2 0.30 x 1.20 x 4.00 = 1.44 14.97 m2

1 Pas Bata 1:6 pjng tinggi jml sisi Vol

Tegak 1 5.40 x 2.05 x 1.00 = 11.07
2 t wudu dalam 6.00 x 0.30 x 1.00 = 1.80
3 5.40 x 2.05 x 1.00 = 11.07
4 5.40 x 2.05 x 1.00 = 11.07
5 5.40 x 2.55 x 1.00 = 13.77
datar 1 2.50 x 2.55 x 2.00 = 12.75
2 2.50 x 2.05 x 3.00 = 15.38
cuci tangan 0.50 x 0.50 x 2.00 = 0.50 77.41
lubang kusen = 14.97
62.44 m2

2 Plesteran luas bata sisi Luas

Luas dinding 62.44 x 2.00 = 124.87
pjng keliling jmlh
Balok depan 1.98 x 0.70 x 2.00 =
Kolom depan 2.25 x 0.48 x 5.00 = 124.87
dikurangi keramik dinding 47.37 77.50 m2

3 Acian 77.50 m2

V PEKERJAAN KUSEN
Pintu PVC 1 4.00 unit
Pintu PVC 2 4.00 unit
Boven T1 4.00 unit
Boven T2 4.00 unit

VI PEKERJAAN RANGKA ATAP

1 Rangka Atap pjng lebar jmlh Vol
8.40 x 6.45 x 1.00 = 54.18 54.18 m2

2 Rangka Atap pjng lebar jmlh Vol

8.40 x 6.45 x 1.00 = 54.18 54.18 m2

3 Lisplank pjng jmlh Vol

tegak 8.40 x 2.00 = 16.80
datar 6.45 x 2.00 = 12.90 29.70 m2

VII PEKERJAAN LISTRIK

1 MCB 1.00 unit
2 Box MCB 1.00 ttk
3 Inst Lampu Conduit 20mm 16.00 ttk
4 Pasang Lampu tempel + Viting 16.00 bh
5 Saklar 12.00 bh
VIII PEKERJAAN SANITASI dan DRAINASE
1 Kloset Jongkok 4.00 bh
2 Kran Air 12.00 bh
3 Head Shower plus rangkap kran 4.00 bh
4 Floor drain 12.00 bh
5 T. Sabun 9.00 bh

IX PEKERJAAN PERPIPAAN
1 Pipa PVC AW 1/2" 1.80 m'
cuci tangan 0.30
t wudlu 0.60
cuci bersama 0.30
km/wc 0.60

2 Pipa PVC AW 3/4" 13.55 m'

cuci tangan 1.50
t wudlu 5.15
cuci bersama 1.50
km/wc 5.40

3 Pipa PVC AW 2" 5.20 m'

cuci tangan 5.20

4 Pipa PVC AW 3" 2.50 m'

t wudlu 1.00
cuci bersama 1.50

5 Pipa PVC D 4" 33.10 m'

air bekas 19.20
air tinja 13.90
 BACK UP VOLUME SEPTIC PABRIKASI

PEKERJAAN LANTAI I
I PEKERJAAN TANAH
1 Galian Tanah Pondasi pjng lebar tinggi jml Vol
Tangki 1 2.500 x 1.315 x 1.70 x 1.00 = 5.59
Tangki 2 2.500 x 1.315 x 1.75 x 1.00 = 5.75
Tangki 3 2.500 x 1.315 x 1.80 x 1.00 = 5.92
Tangki 4 2.500 x 1.315 x 1.85 x 1.00 = 6.08
Tangki 5 - x - x - x - = - 23.34 m3

2 Pasir Urug pjng lebar tinggi jml Vol

Tangki 1 2.500 x 1.315 x 0.05 x 1.00 = 0.16
Tangki 2 2.500 x 1.315 x 0.05 x 1.00 = 0.16
Tangki 3 2.500 x 1.315 x 0.05 x 1.00 = 0.16
Tangki 4 2.500 x 1.315 x 0.05 x 1.00 = 0.16
Tangki 5 - x - x - x - = - 0.66 m3

3 Beton K.1:3:5 pjng lebar tinggi jml Vol

Tangki 1 2.500 x 1.315 x 0.05 x 1.00 = 0.16
Tangki 2 2.500 x 1.315 x 0.05 x 1.00 = 0.16
Tangki 3 2.500 x 1.315 x 0.05 x 1.00 = 0.16
Tangki 4 2.500 x 1.315 x 0.05 x 1.00 = 0.16
Tangki 5 - x - x 0.05 x - = - 0.66 m3

4 Urugan Tanah Kembali (1/3 dari galian) 7.78 m3

5 BALOK PLAT PENUTUP 10cm

a. Beton pj sisi lb sisi tebal jml Vol
penutup 7.125 x 2.855 x 0.10 x 1.00 = 2.03 2.03
dikurangi lubang
besar 2.140 x 0.225 x 0.10 x 5.00 = 0.05
besar 2.140 x 0.175 x 0.10 x 10.00 = 0.07 0.12
1.91 m3

b. Pembesian pjng jml btg bb Vol

dia8-15 7.125 x 19.033 x 0.40 = 53.57
2.86 x 47.50 x 0.40 = 53.57 107.13 kg

c. Begesting pjng lebar keliling tinggi Vol

1 x pakai 7.13 2.86 19.96 x 0.10 = 2.00 2.00 m2
 BACK UP VOLUME BAK PENAMPUNG RESIDU

I PEKERJAAN TANAH
1 Galian Tanah Pondasi pjng lebar tinggi jml Vol
Bak besar x x x = -
Bak kecil 0.30 x 0.30 x 0.50 x 1.00 = 0.05 0.05 m3

2 Pasir urug pjng lebar tinggi jml Vol

Bak besar - x - x x - = -
Bak kecil 0.30 x 0.30 x 0.10 x 1.00 = 0.01 0.01 m3

3 Beton 1:3:5 pjng lebar tinggi jml Vol

Bak besar - x - x x - = -
Bak kecil 0.30 x 0.30 x 0.10 x 1.00 = 0.01 0.01 m3

II PEKERJAAN BETON
1 KOLOM K 12/12
a. Beton pj sisi lb sisi tinggi bang jml Vol
Bak besar - x - x - x - = -
Bak kecil 0.12 x 0.12 x 0.70 x 2.00 = 0.02 0.02 m3

b. Pembesian pjng jml btg bb Vol

4 dia 12 pokok 1.40 x 4.00 x 0.89 = 4.99
dia 8-20 beugel (0.07) x 9.33 x 0.40 = (0.26) 4.74 kg

c. Begesting pjng jml sisi lebar koef Vol

1 x pakai 1.40 x 2.00 x 0.12 x 1.00 = 0.34 0.34 m2

3 BALOK PLAT OUTLED 10cm

a. Beton pj sisi lb sisi tebal jml Vol
dinding 1.00 x 0.50 x 0.10 x 1.00 = 0.05
lantai 1.00 x 0.40 x 0.10 x 1.00 = 0.04 0.09 m3

b. Pembesian pjng jml btg bb Vol

dia8-15 1.00 x 3.33 x 0.40 = 1.32
0.50 x 6.67 x 0.40 = 1.32
1.00 x 2.67 x 0.40 = 1.05
dia8-15 0.40 x 6.67 x 0.40 = 1.05 4.74 kg

c. Begesting pjng jml sisi lebar koef Vol

1 x pakai 1.00 x 2.00 x 0.50 x 1.00 = 1.00
1 x pakai 1.00 x 1.00 x 0.40 x 1.00 = 0.40 1.40 m2

4 BALOK PLAT PENUTUP 10cm

a. Beton pj sisi lb sisi tebal jml Vol
penutup 0.30 x 0.30 x 0.10 x 1.00 = 0.01 0.01 m3

b. Pembesian pjng jml btg bb Vol

dia8-15 0.30 x 2.00 x 0.40 = 0.24
0.30 x 2.00 x 0.40 = 0.24 0.47 kg

c. Begesting pjng jml sisi lebar koef Vol

1 x pakai 1.00 x 1.00 x 1.00 x 1.00 = 1.00
1 x pakai 1.00 x 1.00 x 0.60 x 1.00 = 0.60 1.60 m2
III PEKERJAAN DINDING
1 Pas Batu bata 1:4 panjang tinggi jml Vol
Bak besar tegak 1.00 x - x 2.00 = -
datar 1.00 x - x 2.00 = -
Bak kecil tegak 1.00 x 0.70 x 1.00 = 0.70
datar 0.60 x 0.70 x 2.00 = 0.84 1.54 m2

2 Plesteran 1:4 panjang tinggi jml Vol

Bak besar tegak 1.00 x - x 3.00 = -
datar 1.00 x - x 2.00 = -
Bak kecil tegak 1.00 x 0.70 x 1.00 = 0.70
datar 0.60 x 0.70 x 2.00 = 0.84 1.54 m2

IV PEKERJAAN PERPIPAAN DALAM

1 PVC AW dia 2" panjang jml Vol
bata tegak 0.20 x 9.00 = 1.80
datar 0.40 x 9.00 = 3.60
beton datar 0.30 x 9.00 = 2.70 8.10 m'

2 PVC AW dia 4" panjang jml Vol

inled 2.00 x 1.00 = 2.00
outled 2.00 x 1.00 = 2.00 4.00 m'
 BACK UP VOLUME TOWER AIR

I PEKERJAAN TANAH
1 Galian Tanah Pondasi pjng lebar tinggi jml Vol
Footplate 0.60 x 0.60 x 1.00 x 4.00 = 1.44
Sloof 1.25 x 0.15 x 0.20 x 4.00 = 0.15 1.59 m3

2 Pasir urug pjng lebar tinggi jml Vol

Footplate 0.60 x 0.60 x 0.10 x 4.00 = 0.14 0.14 m3

3 Beton 1:3:5 pjng lebar tinggi jml Vol

Footplate 0.60 x 0.60 x 0.10 x 4.00 = 0.14 0.14 m3

II PEKERJAAN BETON
1 SLOOF 15/20
a. Beton pj sisi lb sisi tinggi ss jml Vol
Sloof 1.25 x 0.15 x 0.20 x 4.00 = 0.15 0.15 m3

b. Pembesian pjng jml btg bb Vol

4 dia 10 pokok 5.00 x 4.00 x 0.62 = 12.33
dia 8-20 beugel 0.63 x 33.33 x 0.40 = 8.30 20.63 kg

c. Begesting pjng jml sisi tinggi koef Vol

1 x pakai 5.00 x 2.00 x 0.20 x 1.00 = 2.00 2.00 m2

2 PLAT 60X60
a. Beton pj sisi lb sisi tinggi ss jml Vol
Footplate 0.60 x 0.60 x 0.15 x 4.00 = 0.22 0.22 m3

b. Pembesian pjng jml btg bb jml Vol

dia 10-15 tegak 1.55 x 5.00 x 0.62 x 4.00 = 19.12
dia 10-15 datar 1.55 x 5.00 x 0.62 x 4.00 = 19.12 38.23 kg

c. Begesting pjng jml sisi tinggi koef Vol

1 x pakai 2.40 x 1.00 x 0.15 x 1.00 = 0.36 0.36 m2

3 KOLOM K 25/25
a. Beton pj sisi lb sisi tinggi bang jml Vol
Footplate 0.25 x 0.25 x 1.20 x 4.00 = 0.30 0.30 m3

b. Pembesian pjng jml btg bb Vol

8 dia10 pokok 5.30 x 8.00 x 0.62 = 26.15
dia 8-20 beugel 0.93 x 26.50 x 0.40 = 9.73 35.88 kg

c. Begesting pjng jml sisi lebar koef Vol

1 x pakai 5.30 x 4.00 x 0.25 x 1.00 = 5.30 5.30 m2

4 RANGKA BESI SIKU 50.50.5 (tinggi 3m) 1.00 Unit

5 ANGKUR TANAM dia 22 jml ttk jml/ttk Vol

4.00 x 4.00 = 16.00 16.00 bh

5 PLUMBING
Tangki Air 1000 liter 1.00 Unit
Inst Power Pompa 1.00 ttk
Inst. WLC 1.00 ttk
Pipa PVC AW 3/4" 18.00 m
Pipa PVC AW 1" 10.00 m
Stopkran 4.00 bh
 TOWER AIR
2.28 4.40
3.50 6.76
139.27 269.14 pjng jmlh jm sisi
31.11 tiang 3.25 4.00 1.00
0.26 0.50 pengaku datar 1.10 4.00 4.00
pengaku miring 1.30 3.00 4.00
atas 1.00 4.00 1.00
Pengaman atas 3.50 2.00 1.00
23.33 2.98 tegak 0.75 6.00 1.00
7.84 tangga 3.00 2.00 1.00
0.50 7.00 1.00
 PAPAN 3/20 PANJANG 2.5M
M3 DIMENSI
1.00 0.02 0.20 2.50 100.00 100.00
RPD #REF! #REF!
13.00
17.60
15.60 KAYU 5/7 PANJANG 2.5M
4.00 M3 DIMENSI
7.00 1.00 0.05 0.07 2.50 114.29 114.00
4.50 RPD #REF! #REF!
6.00
3.50
71.20
11.87
11.87
22.68
269.14
HARGA 2,050,000.00
20,500.00 / BATANG
#REF!

HARGA 2,050,000.00
17,900.00 / BATANG
#REF!
 BACK UP VOLUME 6 BILIK WANITA

PEKERJAAN LANTAI I
I PEKERJAAN TANAH
1 Galian Tanah Pondasi pjng lebar tinggi jml Vol
Luar Tegak 7.05 x 0.30 x 0.55 x 1.00 = 1.16
Datar 5.45 x 0.30 x 0.55 x 2.00 = 1.80
Bilik Tegak 1 - x - x - x - = -
Tegak 2 5.40 x 0.60 x 0.75 x 3.00 = 7.29
Datar 1 1.98 x 0.60 x 0.75 x 2.00 = 1.78
Datar 2 2.85 x 0.60 x 0.75 x 2.00 = 2.57
Datar 3 2.85 x 0.60 x 0.75 x 3.00 = 3.85 18.44 m3

2 Pasir Urug pjng lebar tinggi jml Vol

Luar Tegak 7.05 x 0.30 x 0.05 x 1.00 = 0.11
Datar 5.45 x 0.30 x 0.05 x 2.00 = 0.16
Bilik Tegak 1 - x - x 0.05 x - = -
Tegak 2 5.40 x 0.60 x 0.05 x 3.00 = 0.49
Datar 1 1.98 x 0.60 x 0.05 x 2.00 = 0.12
Datar 2 2.85 x 0.60 x 0.05 x 2.00 = 0.17
Datar 3 2.85 x - x 0.05 x 3.00 = - 1.04 m3

5 Pondasi Batu kali

Lebar atas 0.20
Lebar bwh -
pjng lebar rt tinggi jml Vol
Tegak 2 5.40 x 0.10 x 0.50 x 3.00 = 0.81
Datar 3 2.85 x 0.10 x 0.50 x 3.00 = 0.43 1.72 m3

6 Rolak Bata (30x30)

pjng lebar rt tinggi jml Vol
Bilik Tegak 7.05 x 0.30 x 0.30 x 1.00 = 0.63
Datar 5.45 x 0.30 x 0.30 x 2.00 = 0.98 1.62 m3

II PEKERJAAN LANTAI
Data Lantai pj lbr jmlh tekstur
Luas Bangunan 7.05 x 5.40 x 1.00 = 38.07
38.07 38.07 m2
Rincian
KM/WC 1.60 x 1.35 x 2.00 = 4.32
Kakus 1.25 x 1.35 x 4.00 = 6.75
T Wudlu 4.05 x 0.48 x 1.00 = 1.92
Teras tengah 7.05 x 1.98 x 1.00 = 13.92
Teras blkng 7.05 x 0.98 x 1.00 = 6.87
Teras samping 2.85 x 1.50 x 2.00 = 8.55 42.34 m2

1 Urugan Tanah Peninggian Luas tinggi Vol

38.07 x 0.10 = 3.81 3.81 m2

2 Pasir Urug Bwh Lantai Luas tinggi Vol

38.07 x 0.05 = 1.90 1.90 m2
3 Beton 1:3:5 Luas tinggi Vol
38.07 x 0.05 = 1.90
Tambahan Beton Rabat luasan 19.85 x 0.60 x 0.05 = 0.60 2.50 m2

4 Keramik Teksture 20/20 pj lbr jmlh tekstur

KM/WC 1.60 x 1.35 x 2.00 = 4.32 4.32 m2
Kakus 1.25 x 1.35 x 4.00 = 6.75 6.75 m2
T Wudlu bawah 4.05 x 0.40 x 1.00 = 1.62
dalam 8.90 x 0.40 x 1.00 = 3.56
luar 4.85 x 0.30 x 1.00 = 1.46 6.64 m2
Teras tengah 7.05 x 1.98 x 1.00 = 13.92
Teras blkng 7.05 x 0.98 x 1.00 = 6.87
Teras samping 2.85 x 1.50 x 2.00 = 8.55
19.80 x 0.20 x 1.00 = 29.35 m2
Total 47.05 m2

5 Keramik Dinding 20x25 pj tinggi jmlh tekstur

KM/WC 5.15 x 1.50 x 2.00 = 15.45 15.45 m2
Kakus 4.45 x 1.00 x 4.00 = 17.80 17.80 m2
T Wudlu 4.20 x 1.00 x 1.00 = 4.20 4.20 m2
T. Cuci bersama 3.00 x 1.00 x 1.00 = 3.00 3.00 m2
T. Cuci tangan depan 2.65 x 1.00 x 1.00 = 2.65
samping 0.50 x 0.80 x 2.00 = 0.80
dinding bak dalam 2.40 x 0.20 x 1.00 = 0.48
lantai bak 1.60 x 0.40 x 1.00 = 0.64 4.57 m2
45.02

III PEKERJAAN BETON

1 SLOOF 15/20
a. Beton pjng lebar tinggi jml Vol
Bilik Tegak 1 7.05 x 0.15 x 0.20 x 1.00 = 0.21
Tegak 2 5.40 x 0.15 x 0.20 x 3.00 = 0.49
Datar 1 1.98 x 0.15 x 0.20 x 2.00 = 0.12
Datar 3 2.85 x 0.15 x 0.20 x 4.00 = 0.34 1.16 m2

b. Pembesian pjng btn over, hak pj tot jml btg bb Vol

4 dia 13 pokok 38.60 + - = 38.60 x 4.00 x 1.04 = 160.83
dia 8-20 beugel 0.59 x 193.00 x 0.40 = 44.98
205.81 kg

c. Begesting pjng jml sisi tinggi koef Vol

1 x pakai 38.60 x 2.00 x 0.20 x 1.00 = 15.44 15.44 m2

2 KOLOM K 12/12
a. Beton pj sisi lb sisi tinggi bang jml Vol
K dalam 0.12 x 0.12 x 2.45 x 4.00 = 0.14
K luar 0.12 x 0.12 x 2.75 x 16.00 = 0.63 0.77 m3

b. Pembesian pj beton tambahn pj tot jml btg bb Vol

4 dia 13 pokok 53.80 + - = 53.80 x 4.00 x 1.04 = 224.17
dia 8-20 beugel 0.37 x 358.67 x 0.40 = 52.42
 276.59 kg

c. Begesting pjng jml sisi lebar koef Vol

1 x pakai 53.80 x 2.00 x 0.12 x 1.00 = 12.91 12.91 m2

6 BALOK 12/20 Elv +2.25

a. Beton pj sisi lb sisi tinggi ss jml Vol
Tegak 1 7.05 x - x - x - = -
Tegak 2 5.40 x 0.12 x 0.20 x 3.00 = 0.39
Datar 1 1.98 x - x - x - = -
Datar 2 2.85 x 0.12 x 0.20 x - = -
Datar 3 2.85 x - x - x 4.00 = - 0.39 m3

b. Pembesian pj beton tambahn pj tot jml btg bb Vol

4 dia 13 pokok 27.60 + - = 27.60 x 4.00 x 1.04 = 115.00
dia 8-20 beugel 0.53 x 138.00 x 0.40 = 28.89
143.89 kg

c. Begesting pjng jml sisi tinggi koef Vol

1 x pakai 27.60 x 2.00 x 0.20 x 1.00 = 11.04 11.04 m2

7 BALOK 12/20 Elv +2.75

a. Beton pj sisi lb sisi tinggi ss jml Vol
Tegak 1 4.05 x 0.12 x 0.20 x 2.00 = 0.19
Datar 1 4.83 x 0.12 x 0.20 x 2.00 = 0.23 0.43 m3

b. Pembesian pj beton tambahn pj tot jml btg bb Vol

4 dia 13 pokok 17.75 + - = 17.75 x 4.00 x 1.04 = 73.96
dia 8-20 beugel 0.53 x 88.75 x 0.40 = 18.58
92.54 kg

c. Begesting pjng jml sisi lebar koef Vol

1 x pakai 17.75 x 2.00 x 0.20 x 1.00 = 7.10 7.10 m2

8 BETON CUCI TANGAN 10cm

a. Beton pj sisi lbr tebal jml Vol
dinding 4.40 x 0.20 x 0.10 x 1.00 = 0.09
lantai 1.80 x 0.60 x 0.10 x 1.00 = 0.11 0.20 m3

b. Pembesian pjng jml btg bb jml Vol

dia 10-150 dinding 4.40 x 2.00 x 0.62 x 2.00 = 10.85
0.20 x 29.33 x 0.62 x 2.00 = 7.24
lantai 1.80 x 4.00 x 0.62 x 2.00 = 8.88
0.60 x 12.00 x 0.62 x 2.00 = 8.88 35.85 kg

c. Begesting pjng jml sisi lebar koef Vol

dinding dalam 4.40 x 1.00 x 0.20 x 1.00 = 0.88
luar 4.10 x 1.00 x 0.30 x 1.00 = 1.23
lantai 1.80 x 1.00 x 0.60 x 1.00 = 1.08 3.19 m2

IV PEKERJAAN DINDING
Data kusen tinggi lebar jmlh Luas
 Pintu PVC 1 2.05 x 0.75 x 4.00 = 6.15
Pintu PVC 2 2.10 x 0.75 x 4.00 = 6.30
Boven T1 0.30 x 0.90 x 4.00 = 1.08
Boven T2 0.30 x 1.20 x 4.00 = 1.44 14.97 m2

1 Pas Bata 1:6 pjng tinggi jml sisi Vol

Tegak 1 4.05 x 1.50 x 1.00 = 6.08
2 t wudu dalam 4.65 x 0.30 x 1.00 = 1.40
3 4.05 x 2.05 x 1.00 = 8.30
4 4.05 x 2.05 x 1.00 = 8.30
5 4.05 x 2.55 x 1.00 = 10.33
datar 1 2.85 x 2.55 x 1.00 = 7.27
2 2.85 x 2.05 x 1.00 = 5.84
3 2.85 x 2.05 x 1.00 = 5.84
4 2.85 x 2.55 x 1.00 = 7.27
cuci tangan 0.50 x 0.50 x 2.00 = 0.50 61.12
lubang kusen = 14.97
46.15 m2

2 Plesteran luas bata sisi Luas

Luas dinding 46.15 x 2.00 = 92.31
pjng keliling jmlh
Balok depan 1.98 x 0.70 x 2.00 = 2.77
Kolom depan 2.25 x 0.48 x 5.00 = 5.40 100.47
100.47 m2

3 Acian dan Cat dinding

dikurangi keramik dinding 45.02 55.45 m2

4 Pas Bata Kerawang pjng tinggi jml sisi Vol

tegak besar 1.35 x 1.60 x 2.00 = 4.32
tegak kecil 1.20 x 0.40 x 3.00 = 1.44
 datar besar 1.83 x 1.60 x 2.00 = 5.84 11.60 m2

V PEKERJAAN KUSEN
Pintu PVC 1 5.00 unit
Pintu PVC 2 1.00 unit
Boven T1 4.00 unit
Boven T2 3.00 unit

VI PEKERJAAN RANGKA ATAP 0

1 Rangka Atap pjng lebar jmlh Vol
7.05 x 6.80 x 1.00 = 47.94 47.94 m2

2 Penutup atap pjng lebar jmlh Vol

7.05 x 6.80 x 1.00 = 47.94 47.94 m2

3 Lisplank pjng jmlh Vol

tegak 7.05 x 2.00 = 14.10
datar 6.80 x 2.00 = 13.60 27.70 m2

VII PEKERJAAN LISTRIK

1 MCB 1.00 unit
2 Box MCB 1.00 ttk
3 Inst Lampu Conduit 20mm 12.00 ttk
4 Pasang Lampu tempel + Viting 12.00 bh
5 Saklar 10.00 bh

VIII PEKERJAAN SANITASI dan DRAINASE

1 Kloset Jongkok 4.00 bh
2 Kran Air 11.00 bh
3 Head Shower plus rangkap kran 5.00 bh
4 Floor drain 9.00 bh
5 T. Sabun 8.00 bh

IX PEKERJAAN PERPIPAAN
1 Pipa PVC AW 1/2" 1.80 m'
cuci tangan 0.30
t wudlu 0.60
cuci bersama 0.30
km/wc 0.60

2 Pipa PVC AW 3/4" 13.55 m'

cuci tangan 1.50
t wudlu 5.15
cuci bersama 1.50
km/wc 5.40
3 Pipa PVC AW 2" 5.20 m'
cuci tangan 5.20

4 Pipa PVC AW 3" 2.50 m'

t wudlu 1.00
cuci bersama 1.50

5 Pipa PVC D 4" 33.10 m'

air bekas 19.20
air tinja 13.90
 REKAPITULASI RENCANA ANGGARAN BIAYA

PROYEK : Sarana Prasarana Sanitasi Cuci Tangan, Wudhu dan Mandi Cuci Kakus (MCK)
di Lingkungan Pendidikan Keagamaan
PEKERJAAN : Pembangunan Bilik MCK
LOKASI : LPK Pondok Pesantren Nurusathi Darul Falah, Kabupaten Banjarnegara
TAHUN ANGGARAN : 2021

NO URAIAN PEKERJAAN TOTAL BIAYA

A PEKERJAAN PERSIAPAN Rp 2,202,122.74
B PEKERJAAN 6 BILIK Rp 92,505,732.81
C PEKERJAAN BAK PENAMPUNG Rp 657,237.71
D PEKERJAAN TANGKI SEPTIC (Pabrikasi) Rp 67,455,471.54
E PEKERJAAN TORN AIR Rp 16,968,465.08
F COMISSIONING TEST Rp 1,950,000.00
JUMLAH TOTAL = Rp 181,739,029.87
PPN = Rp 18,173,902.99
JUMLAH TOTAL+PPN = Rp 199,912,932.86
PEMBULATAN = Rp 199,912,000.00
Terbilang : Seratus sembilan puluh sembilan juta sembilan ratus dua belas ribu rupiah

Semarang, 28 Agustus 2021

CV. ARDHANI SUKSES MAKMUR

DIDIK SULISTYONO
Direktur
 RENCANA ANGGARAN BIAYA

PROYEK : Sarana Prasarana Sanitasi Cuci Tangan, Wudhu dan Mandi Cuci Kakus (MCK)

di Lingkungan Pendidikan Keagamaan

PEKERJAAN : Pembangunan Bilik MCK

LOKASI : LPK Pondok Pesantren Nurusathi Darul Falah, Kabupaten Banjarnegara

TAHUN ANGGARAN : 2021

Harga satuan Harga

No Uraian Pekerjaan Volume sat Total
Upah Material Upah Material
A PEKERJAAN PERSIAPAN
1 Pekerjaan Pembersihan area 46.41 m2 Rp 12,180.00 Rp 565,273.80 Rp - Rp 565,273.80
2 Pekerjaan Bowplank 27.85 m' Rp 17,456.25 Rp 41,317.50 Rp 486,156.56 Rp 1,150,692.38 Rp 1,636,848.94
JUMLAH SUB TOTAL A = Rp 2,202,122.74
B PEKERJAAN 6 BILIK
I PEKERJAAN STRUKTUR
1 Galian Tanah Pondasi 16.64 m3 Rp 60,112.50 Rp 1,000,377.20 Rp - Rp 1,000,377.20
2 Urugan Pasir bawah pondasi 1.04 m3 Rp 24,045.00 Rp 157,500.00 Rp 25,121.01 Rp 164,548.13 Rp 189,669.14
3 Pondasi Batu belah 1:5 1.72 m3 Rp 192,150.00 Rp 484,680.00 Rp 330,498.00 Rp 833,649.60 Rp 1,164,147.60
4 Pondasi rolag 30x30 1.62 m3 Rp 87,116.35 Rp 677,003.36 Rp 140,736.46 Rp 1,093,698.93 Rp 1,234,435.39
5 Beton Sloof 15/20
- Beton 1:2:3 1.16 m3 Rp 160,345.50 Rp 673,411.67 Rp 185,680.09 Rp 779,810.71 Rp 965,490.80
- Pembesian besi beton ulir 160.83 kg Rp 1,226.40 Rp 14,175.00 Rp 197,246.00 Rp 2,279,812.50 Rp 2,477,058.50
- Pembesian besi beton polos 44.98 kg Rp 1,168.00 Rp 12,450.00 Rp 52,535.06 Rp 559,984.19 Rp 612,519.26
- Begesting 15.44 m2 Rp 33,930.75 Rp 51,581.25 Rp 523,890.78 Rp 796,414.50 Rp 1,320,305.28
6 Beton Kolom 12/12
- Beton 1:2:3 0.77 m3 Rp 160,345.50 Rp 673,411.67 Rp 124,222.87 Rp 521,705.49 Rp 645,928.35
- Pembesian besi beton ulir 224.17 kg Rp 1,226.40 Rp 14,175.00 Rp 274,918.00 Rp 3,177,562.50 Rp 3,452,480.50
- Pembesian besi beton polos 52.42 kg Rp 1,168.00 Rp 12,450.00 Rp 61,225.55 Rp 652,618.21 Rp 713,843.76
- Begesting 12.91 m2 Rp 33,930.75 Rp 51,581.25 Rp 438,113.84 Rp 666,017.10 Rp 1,104,130.94
7 Beton Balok 12/20 Elv +2.25
- Beton 1:2:3 0.39 m3 Rp 160,345.50 Rp 673,411.67 Rp 62,342.33 Rp 261,822.46 Rp 324,164.79
- Pembesian besi beton ulir 115.00 kg Rp 1,226.40 Rp 14,175.00 Rp 141,036.00 Rp 1,630,125.00 Rp 1,771,161.00
- Pembesian besi beton polos 28.89 kg Rp 1,168.00 Rp 12,450.00 Rp 33,743.87 Rp 359,684.24 Rp 393,428.11
- Begesting 11.04 m2 Rp 33,930.75 Rp 51,581.25 Rp 374,595.48 Rp 569,457.00 Rp 944,052.48
8 Beton Balok 12/20 Elv +2.75 (ringbalk)
- Beton 1:2:3 0.43 m3 Rp 160,345.50 Rp 673,411.67 Rp 68,307.18 Rp 286,873.37 Rp 355,180.55
- Pembesian besi beton ulir 73.96 kg Rp 1,226.40 Rp 14,175.00 Rp 90,702.50 Rp 1,048,359.38 Rp 1,139,061.88
- Pembesian besi beton polos 18.58 kg Rp 1,168.00 Rp 12,450.00 Rp 21,701.22 Rp 231,318.67 Rp 253,019.89
- Begesting 7.10 m2 Rp 33,930.75 Rp 51,581.25 Rp 240,908.33 Rp 366,226.88 Rp 607,135.20
9 Beton Bak Cuci tangan tbl 10cm
- Beton 1:2:3 0.20 m3 Rp 160,345.50 Rp 673,411.67 Rp 31,427.72 Rp 131,988.69 Rp 163,416.40
- Pembesian 35.85 kg Rp 1,168.00 Rp 12,450.00 Rp 41,871.50 Rp 446,318.67 Rp 488,190.17
- Begesting 3.19 m2 Rp 33,930.75 Rp 51,581.25 Rp 108,239.09 Rp 164,544.19 Rp 272,783.28
II PEKERJAAN LANTAI DAN KERAMIK
1 Pasir Urug Bawah Lantai 1.90 m3 Rp 24,045.00 Rp 157,500.00 Rp 45,769.66 Rp 299,801.25 Rp 345,570.91
2 Beton 1:3:5 2.50 m3 Rp 160,345.50 Rp 590,745.75 Rp 400,703.40 Rp 1,476,273.63 Rp 1,876,977.03
3 Keramik Lantai 20x20 47.05 m2 Rp 89,670.00 Rp 98,831.25 Rp 4,219,197.68 Rp 4,650,257.39 Rp 8,869,455.07
III PEKERJAAN PASANGAN
1 Pasang dinding bata merah 1:6 46.15 m2 Rp 33,783.75 Rp 68,486.25 Rp 1,559,204.52 Rp 3,160,811.65 Rp 4,720,016.18
2 Plesteran 1:6 100.47 m2 Rp 38,430.00 Rp 9,501.87 Rp 3,861,062.10 Rp 954,652.88 Rp 4,815,714.98
3 Acian dinding 55.45 m2 Rp 25,620.00 Rp 3,924.38 Rp 1,420,629.00 Rp 217,606.59 Rp 1,638,235.59
4 Pasang bata Kerawang 11.60 m2 Rp 163,406.25 Rp 94,221.75 Rp 1,895,512.50 Rp 1,092,972.30 Rp 2,988,484.80
5 Pasang Keramik dinding 20x25 45.02 m2 Rp 89,670.00 Rp 126,099.75 Rp 4,036,943.40 Rp 5,677,010.75 Rp 9,713,954.15
6 Cat dinding 55.45 m2 Rp 7,665.53 Rp 20,160.00 Rp 425,053.36 Rp 1,117,872.00 Rp 1,542,925.36
IV PEKERJAAN ATAP
1 Pasang Pintu PVC P1 5.00 bh Rp 47,680.50 Rp 294,000.00 Rp 238,402.50 Rp 1,470,000.00 Rp 1,708,402.50
2 Pasang Pintu PVC P2 1.00 bh Rp 47,680.50 Rp 294,000.00 Rp 47,680.50 Rp 294,000.00 Rp 341,680.50
3 Pasang Bovenlight T-1 4.00 bh Rp 153,887.65 Rp 166,689.25 Rp 615,550.60 Rp 666,757.00 Rp 1,282,307.60
4 Pasang Bovenlight T-2 3.00 bh Rp 153,887.65 Rp 166,689.25 Rp 461,662.95 Rp 500,067.75 Rp 961,730.70
V PEKERJAAN ATAP
1 Pasang Rangka baja Ringan C-75 47.94 m2 Rp 58,590.00 Rp 94,630.99 Rp 2,808,804.60 Rp 4,536,609.54 Rp 7,345,414.14
2 Pasang Penutup Atap 47.94 m2 Rp 9,334.50 Rp 90,814.50 Rp 447,495.93 Rp 4,353,647.13 Rp 4,801,143.06
3 Pasang Lisplank 27.70 m' Rp 34,466.25 Rp 27,781.25 Rp 954,715.13 Rp 769,540.63 Rp 1,724,255.75
VI PEKERJAAN LISTRIK
1 Pasang MCB 1.00 bh Rp 19,187.50 Rp 69,000.00 Rp 19,187.50 Rp 69,000.00 Rp 88,187.50
2 Pasang Box MCB 1.00 unit Rp 30,700.00 Rp 57,500.00 Rp 30,700.00 Rp 57,500.00 Rp 88,200.00
3 Instalasi lampu, conduit 20 mm 12.00 ttk Rp 28,000.00 Rp 127,200.00 Rp 336,000.00 Rp 1,526,400.00 Rp 1,862,400.00
4 Pasang lampu tempel plafond fitting lampu kotak 12.00 bh Rp 30,700.00 Rp 51,750.00 Rp 368,400.00 Rp 621,000.00 Rp 989,400.00
5 Pasang Saklar 10.00 bh Rp 6,486.11 Rp 20,900.00 Rp 64,861.11 Rp 209,000.00 Rp 273,861.11
VII PEKERJAAN SANITARY
1 Pemasangan Closet Jongkok 4.00 bh Rp 351,330.00 Rp 219,082.50 Rp 1,405,320.00 Rp 876,330.00 Rp 2,281,650.00
2 Pemasangan Kran air 11.00 bh Rp 38,388.00 Rp 26,381.25 Rp 422,268.00 Rp 290,193.75 Rp 712,461.75
3 Pasang head shower lengkap dengan Kran ganda 5.00 unit Rp 32,235.00 Rp 303,187.50 Rp 161,175.00 Rp 1,515,937.50 Rp 1,677,112.50
4 Pemasangan Floordrain 9.00 bh Rp 10,010.00 Rp 30,000.00 Rp 90,090.00 Rp 270,000.00 Rp 360,090.00
5 Tempat Sabun 8.00 bh Rp 21,552.56 Rp 33,075.00 Rp 172,420.50 Rp 264,600.00 Rp 437,020.50
6 Pasang Pipa PVC AW dia 1/2" 1.80 m' Rp 8,340.89 Rp 7,969.50 Rp 15,013.59 Rp 14,345.10 Rp 29,358.69
7 Pasang Pipa PVC AW dia 3/4" 13.55 m' Rp 8,532.30 Rp 14,122.50 Rp 115,612.67 Rp 191,359.88 Rp 306,972.54
8 Pasang Pipa PVC AW dia 2" 5.20 m' Rp 20,027.70 Rp 35,295.75 Rp 104,144.04 Rp 183,537.90 Rp 287,681.94
9 Pasang Pipa PVC AW dia 3" 2.50 m' Rp 29,996.93 Rp 72,292.50 Rp 74,992.31 Rp 180,731.25 Rp 255,723.56
10 Pasang Pipa PVC D dia 4" 33.10 m Rp 10,753.05 Rp 61,792.50 Rp 355,925.96 Rp 2,045,331.75 Rp 2,401,257.71
11 Pasang Gril besi T. Wudlu 1.79 m2 Rp 271,501.91 Rp 657,845.09 Rp 485,988.41 Rp 1,177,542.71 Rp 1,663,531.12
VIII PEKERJAAN ASESSORIES
1 Pasang logo PU (staenless steel) 1.00 unit Rp 41,699.44 Rp 1,207,500.00 Rp 41,699.44 Rp 1,207,500.00 Rp 1,249,199.44
2 Pasang "INDONESIA MAJU" (staenless steel) 1.00 unit Rp 65,875.69 Rp 1,207,500.00 Rp 65,875.69 Rp 1,207,500.00 Rp 1,273,375.69
JUMLAH SUB TOTAL B = Rp 92,505,732.81
C PEKERJAAN BAK PENAMPUNG
I PEKERJAAN STRUKTUR
1 Galian Tanah 0.05 m3 Rp 60,112.50 Rp 2,705.06 Rp - Rp 2,705.06
2 Urugan Pasir bawah pondasi 0.01 m3 Rp 24,045.00 Rp 157,500.00 Rp 216.41 Rp 1,417.50 Rp 1,633.91
3 Beton 1:3:5 0.01 m3 Rp 160,345.50 Rp 590,745.75 Rp 1,443.11 Rp 5,316.71 Rp 6,759.82
4 Beton Kolom 12/12
- Beton 1:2:3 0.02 m3 Rp 160,345.50 Rp 673,411.67 Rp 3,232.57 Rp 13,575.98 Rp 16,808.54
- Pembesian besi beton polos 4.74 kg Rp 1,168.00 Rp 12,450.00 Rp 5,530.79 Rp 58,954.07 Rp 64,484.86
- Begesting 0.34 m2 Rp 33,930.75 Rp 51,581.25 Rp 11,400.73 Rp 17,331.30 Rp 28,732.03
5 Beton Plat Penutup 10cm
- Beton 1:2:3 0.09 m3 Rp 160,345.50 Rp 673,411.67 Rp 14,431.10 Rp 60,607.05 Rp 75,038.15
- Pembesian besi beton polos 4.74 kg Rp 1,168.00 Rp 12,450.00 Rp 5,536.32 Rp 59,013.00 Rp 64,549.32
- Begesting 1.40 m2 Rp 33,930.75 Rp 51,581.25 Rp 47,503.05 Rp 72,213.75 Rp 119,716.80
II PEKERJAAN PASANGAN
1 Pasang dinding bata merah 1:6 1.54 m2 Rp 33,783.75 Rp 68,486.25 Rp 52,026.98 Rp 105,468.83 Rp 157,495.80
2 Plesteran 1:6 1.54 m2 Rp 38,430.00 Rp 9,501.87 Rp 59,182.20 Rp 14,632.88 Rp 73,815.08
3 Acian dinding 1.54 m2 Rp 25,620.00 Rp 3,924.38 Rp 39,454.80 Rp 6,043.54 Rp 45,498.34
JUMLAH SUB TOTAL C = Rp 657,237.71
D PEKERJAAN TANGKI SEPTIC (Pabrikasi)
I PEKERJAAN STRUKTUR
1 Galian Tanah 23.34 m3 Rp 60,112.50 Rp 1,403,100.89 Rp - Rp 1,403,100.89
2 Urugan Tanah Kembali 7.78 m3 Rp 20,037.50 Rp 155,900.10 Rp - Rp 155,900.10
3 Urugan Pasir bawah pondasi 0.66 m3 Rp 24,045.00 Rp 157,500.00 Rp 15,809.59 Rp 103,556.25 Rp 119,365.84
3 Beton 1:3:5 0.66 m3 Rp 160,345.50 Rp 590,745.75 Rp 105,427.17 Rp 388,415.33 Rp 493,842.50
4 Beton Plat Penutup 10cm
- Beton 1:2:3 1.91 m3 Rp 160,345.50 Rp 673,411.67 Rp 306,978.45 Rp 1,289,234.01 Rp 1,596,212.46
- Pembesian besi beton polos 107.13 kg Rp 1,168.00 Rp 12,450.00 Rp 125,132.37 Rp 1,333,816.74 Rp 1,458,949.11
- Begesting 2.00 m2 Rp 42,273.00 Rp 43,128.75 Rp 84,376.91 Rp 86,084.99 Rp 170,461.89
II PEKERJAAN IPAL PABRIKASI
1 Pasang Tangki Septic Pabrikasi 1.00 unit Rp 294,000.00 Rp 59,950,000.00 Rp 294,000.00 Rp 59,950,000.00 Rp 60,244,000.00
2 Pipa PVC D dia 4" 25.00 m' Rp 10,753.05 Rp 61,792.50 Rp 268,826.25 Rp 1,544,812.50 Rp 1,813,638.75
JUMLAH SUB TOTAL D = Rp 67,455,471.54
E PEKERJAAN TORN AIR
I PEKERJAAN STRUKTUR
1 Galian Tanah 1.59 m3 Rp 60,112.50 Rp 95,578.88 Rp - Rp 95,578.88
2 Urugan Pasir bawah pondasi 0.14 m3 Rp 24,045.00 Rp 157,500.00 Rp 3,462.48 Rp 22,680.00 Rp 26,142.48
3 Beton 1:3:5 0.14 m3 Rp 160,345.50 Rp 590,745.75 Rp 23,089.75 Rp 85,067.39 Rp 108,157.14
5 Beton Sloof 15/20
- Beton 1:2:3 0.15 m3 Rp 160,345.50 Rp 673,411.67 Rp 24,051.83 Rp 101,011.75 Rp 125,063.58
- Pembesian besi beton polos 20.63 kg Rp 1,168.00 Rp 12,450.00 Rp 24,093.89 Rp 256,822.75 Rp 280,916.64
- Begesting 2.00 m2 Rp 33,930.75 Rp 51,581.25 Rp 67,861.50 Rp 103,162.50 Rp 171,024.00
6 Beton Footplat 60x60
- Beton 1:2:3 0.22 m2 Rp 160,345.50 Rp 673,411.67 Rp 34,634.63 Rp 145,456.92 Rp 180,091.55
- Pembesian besi beton polos 38.23 kg Rp 1,168.00 Rp 12,450.00 Rp 44,656.53 Rp 476,005.00 Rp 520,661.53
- Begesting 0.36 m2 Rp 42,273.00 Rp 43,128.75 Rp 15,218.28 Rp 15,526.35 Rp 30,744.63
7 Beton Kolom 25x25
- Beton 1:2:3 0.30 m2 Rp 160,345.50 Rp 673,411.67 Rp 48,103.65 Rp 202,023.50 Rp 250,127.15
- Pembesian besi beton polos 35.88 kg Rp 1,168.00 Rp 12,450.00 Rp 41,909.52 Rp 446,723.95 Rp 488,633.47
- Begesting 5.30 m2 Rp 33,930.75 Rp 51,581.25 Rp 179,832.98 Rp 273,380.63 Rp 453,213.60
8 Pasang Rangka Tower L 50.50.5 1.00 ls Rp 918,574.17 Rp 6,166,877.01 Rp 918,574.17 Rp 6,166,877.01 Rp 7,085,451.18
9 Pasang Angkur tanam dia 22 16.00 bh Rp - Rp 80,000.00 Rp - Rp 1,280,000.00 Rp 1,280,000.00
II PEKERJAAN PELENGKAP
1 Tangki Air 1000 liter fiberglas 1.00 bh Rp 127,139.25 Rp 2,425,500.00 Rp 127,139.25 Rp 2,425,500.00 Rp 2,552,639.25
2 Pek. Instalasi power pompa 1.00 ttk Rp 28,000.00 Rp 127,200.00 Rp 28,000.00 Rp 127,200.00 Rp 155,200.00
3 Pek. Instalasi pompa air 250 watt 1.00 unit Rp - Rp 1,350,000.00 Rp - Rp 1,350,000.00 Rp 1,350,000.00
 3 Pek. Instalasi WLC 1.00 ttk Rp 127,139.25 Rp 479,587.50 Rp 127,139.25 Rp 479,587.50 Rp 606,726.75
4 Pipa PVC AW dia 3/4 dari tangki air ke jaringan 18.00 m' Rp 8,532.30 Rp 14,122.50 Rp 153,581.40 Rp 254,205.00 Rp 407,786.40
5 Pipa PVC AW dia 1" sumber air ke Tangki (10 m) 10.00 m' Rp 7,669.94 Rp 13,693.05 Rp 76,699.35 Rp 136,930.50 Rp 213,629.85
6 Pek. Stopkran 4.00 bh Rp 20,669.25 Rp 126,000.00 Rp 82,677.00 Rp 504,000.00 Rp 586,677.00
JUMLAH SUB TOTAL E = Rp 16,968,465.08
F COMISSIONING TEST
1 Uji aliran bak IPAL 1.00 ls Rp 975,000.00 Rp - Rp 975,000.00 Rp 975,000.00
2 Uji Kebocoran Bak IPAL 1.00 ls Rp 975,000.00 Rp - Rp 975,000.00 Rp 975,000.00
JUMLAH SUB TOTAL F = Rp 1,950,000.00
JUMLAH TOTAL = Rp 181,739,029.87
PPN =
JUMLAH TOTAL+PPN = Rp 181,739,029.87

Semarang, 28 Agustus 2021

CV. ARDHANI SUKSES MAKMUR

DIDIK SULISTYONO
Direktur
 JADWAL PELAKSANAAN KEGIATAN
PROGRAM PENYEDIAAN SARANA PRASARANA SANITASI DI LEMBAGA PENDIDIKAN KEAGAMAAN
LPK Pondok Pesantren Nurusathi Darul Falah, Kabupaten Banjarnegara

Desa : Gunungjati Kabupaten : Banjarnegara

Kecamatan : Pagedangan Provinsi : Jawa Tengah

Volume Jumlah Biaya Bobot Periode

No. Uraian Pekerjaan Ket
Pekerjaan (Rp.) (%) 1 2 3 4 5 6 7 8 9 10 11 12 13
A PEKERJAAN PERSIAPAN 100
1 Pekerjaan Pembersihan area 46.41 m2 565,273.80 0.31 0.31
2 Pekerjaan Bowplank 27.85 m' 1,636,848.94 0.90 0.90
B PEKERJAAN 8 BILIK
I PEKERJAAN STRUKTUR
1 Galian Tanah Pondasi 16.64 m3 1,000,377.20 0.55 0.55
2 Urugan Pasir bawah pondasi 1.04 m3 189,669.14 0.10 0.10
3 Pondasi Batu belah 1:5 1.72 m3 1,164,147.60 0.64 0.64
4 Pondasi rolag 30x30 1.62 m3 1,234,435.39 0.68 0.68
5 Beton Sloof 15/20
- Beton 1:2:3 1.16 m3 965,490.80 0.53 0.53
- Pembesian besi beton ulir 160.83 kg 2,477,058.50 1.36 1.36
- Pembesian besi beton polos 44.98 kg 612,519.26 0.34 0.34
- Begesting 15.44 m2 1,320,305.28 0.73 0.73
6 Beton Kolom 12/12
- Beton 1:2:3 0.77 m3 645,928.35 0.36 0.36
- Pembesian besi beton ulir 224.17 kg 3,452,480.50 1.90 1.90
- Pembesian besi beton polos 52.42 kg 713,843.76 0.39 0.39
- Begesting 12.91 m2 1,104,130.94 0.61 0.61
7 Beton Balok 12/20 Elv +2.25
- Beton 1:2:3 0.39 m3 324,164.79 0.18 0.18
- Pembesian besi beton ulir 115.00 kg 1,771,161.00 0.97 0.97
- Pembesian besi beton polos 28.89 kg 393,428.11 0.22 0.22
- Begesting 11.04 m2 944,052.48 0.52 0.52
8 Beton Balok 12/20 Elv +2.75 (ringbalk)
- Beton 1:2:3 0.43 m3 355,180.55 0.20 0.20
- Pembesian besi beton ulir 73.96 kg 1,139,061.88 0.63 0.63
- Pembesian besi beton polos 18.58 kg 253,019.89 0.14 0.14 80
- Begesting 7.10 m2 607,135.20 0.33 0.33
9 Beton Bak Cuci tangan tbl 10cm
- Beton 1:2:3 0.20 m3 163,416.40 0.09 0.09
- Pembesian 35.85 kg 488,190.17 0.27 0.27
- Begesting 3.19 m2 272,783.28 0.15 0.15
II PEKERJAAN LANTAI DAN KERAMIK
1 Pasir Urug Bawah Lantai 1.90 m3 345,570.91 0.19 0.19
2 Beton 1:3:5 2.50 m3 1,876,977.03 1.03 1.03
3 Keramik Lantai 20x20 47.05 m2 8,869,455.07 4.88 4.88
III PEKERJAAN PASANGAN
1 Pasang dinding bata merah 1:6 46.15 m2 4,720,016.18 2.60 2.60
2 Plesteran 1:6 100.47 m2 4,815,714.98 2.65 2.65
3 Acian dinding 55.45 m2 1,638,235.59 0.90 0.90
4 Pasang bata Kerawang 11.60 m2 2,988,484.80 1.64 0.82 0.82
5 Pasang Keramik dinding 20x25 45.02 m2 9,713,954.15 5.35 2.67 2.67
5 Cat dinding 55.45 m2 1,542,925.36 0.85 0.42 0.42
IV PEKERJAAN DINDING
 Volume Jumlah Biaya Bobot Periode
No. Uraian Pekerjaan Ket
Pekerjaan (Rp.) (%) 1 2 3 4 5 6 7 8 9 10 11 12 13
1 Pasang Pintu PVC P1 5.00 bh 1,708,402.50 0.94 0.94
2 Pasang Pintu PVC P2 1.00 bh 341,680.50 0.19 0.19
3 Pasang Bovenlight T-1 4.00 bh 1,282,307.60 0.71 0.71
4 Pasang Bovenlight T-2 3.00 bh 961,730.70 0.53 0.53
V PEKERJAAN ATAP
1 Pasang Rangka baja Ringan C-75 47.94 m2 7,345,414.14 4.04 2.02 2.02
2 Pasang Penutup Atap 47.94 m2 4,801,143.06 2.64 2.64
3 Pasang Lisplank 27.70 m' 1,724,255.75 0.95 0.95
VI PEKERJAAN LISTRIK
1 Pasang MCB 1.00 bh 88,187.50 0.05 0.05 60

2 Pasang Box MCB 1.00 unit 88,200.00 0.05 0.05

3 Instalasi lampu, conduit 20 mm 12.00 ttk 1,862,400.00 1.02 1.02
4 Pasang lampu tempel plafond fitting lampu kotak 12.00 bh 989,400.00 0.54 0.54
5 Pasang Saklar 10.00 bh 273,861.11 0.15 0.15
VII PEKERJAAN SANITARY
1 Pemasangan Closet Jongkok 4.00 bh 2,281,650.00 1.26 1.26
2 Pemasangan Kran air 11.00 bh 712,461.75 0.39 0.39
3 Pasang head shower lengkap dengan Kran ganda 5.00 unit 1,677,112.50 0.92 0.92
4 Pemasangan Floordrain 9.00 bh 360,090.00 0.20 0.20
5 Tempat Sabun 8.00 bh 437,020.50 0.24 0.24
6 Pasang Pipa PVC AW dia 1/2" 1.80 m' 29,358.69 0.02 0.02
7 Pasang Pipa PVC AW dia 3/4" 13.55 m' 306,972.54 0.17 0.17
8 Pasang Pipa PVC AW dia 2" 5.20 m' 287,681.94 0.16 0.16
9 Pasang Pipa PVC AW dia 3" 2.50 m' 255,723.56 0.14 0.14
10 Pasang Pipa PVC D dia 4" 33.10 m 2,401,257.71 1.32 1.32
11 Pasang Gril besi T. Wudlu 1.79 m2 1,663,531.12 0.92 0.92
VIII PEKERJAAN ASESSORIES
1 Pasang logo PU (staenless steel) 1.00 unit 1,249,199.44 0.69 0.69
2 Pasang "INDONESIA MAJU" (staenless steel) 1.00 unit 1,273,375.69 0.70 0.70
C PEKERJAAN BAK PENAMPUNG
I PEKERJAAN STRUKTUR
1 Galian Tanah 0.05 m3 2,705.06 0.00 0.00
2 Urugan Pasir bawah pondasi 0.01 m3 1,633.91 0.00 0.00
3 Beton 1:3:5 0.01 m3 6,759.82 0.00 0.00
4 Beton Kolom 12/12
- Beton 1:2:3 0.02 m3 16,808.54 0.01 0.01
40
- Pembesian 4.74 kg 64,484.86 0.04 0.04
- Begesting 0.34 m2 28,732.03 0.02 0.02
5 Beton Plat Penutup 10cm
- Beton 1:2:3 0.09 m3 75,038.15 0.04 0.04
- Pembesian 4.74 kg 64,549.32 0.04 0.04
- Begesting 1.40 m2 119,716.80 0.07 0.07
II PEKERJAAN PASANGAN
1 Pasang dinding bata merah 1:6 1.54 m2 157,495.80 0.09 0.09
2 Plesteran 1:6 1.54 m2 73,815.08 0.04 0.04
3 Acian dinding 1.54 m2 45,498.34 0.03 0.03
D PEKERJAAN TANGKI SEPTIC (Pabrikasi)
I PEKERJAAN STRUKTUR
1 Galian Tanah 23.34 m3 1,403,100.89 0.77 0.77
2 Urugan Tanah Kembali 7.78 m3 155,900.10 0.09 0.09
3 Urugan Pasir bawah pondasi 0.66 m3 119,365.84 0.07 0.07
3 Beton 1:3:5 0.66 m3 493,842.50 0.27 0.27
4 Beton Plat Penutup 10cm
- Beton 1:2:3 1.91 m3 1,596,212.46 0.88 0.88
 Volume Jumlah Biaya Bobot Periode
No. Uraian Pekerjaan Ket
Pekerjaan (Rp.) (%) 1 2 3 4 5 6 7 8 9 10 11 12 13
- Pembesian 107.13 kg 1,458,949.11 0.80 0.80
- Begesting 2.00 m2 170,461.89 0.09 0.09
II PEKERJAAN IPAL PABRIKASI
1 Pasang Tangki Septic Pabrikasi 1.00 unit 60,244,000.00 33.15 8.29 8.29 8.29 8.29
2 Pipa PVC D dia 4" 25.00 m' 1,813,638.75 1.00 0.50 0.50
E PEKERJAAN TORN AIR
I PEKERJAAN STRUKTUR
1 Galian Tanah 1.59 m3 95,578.88 0.05 0.05
2 Urugan Pasir bawah pondasi 0.14 m3 26,142.48 0.01 0.01 20
3 Beton 1:3:5 0.14 m3 108,157.14 0.06 0.06
5 Beton Sloof 15/20
- Beton 1:2:3 0.15 m3 125,063.58 0.07 0.07
- Pembesian 20.63 kg 280,916.64 0.15 0.15
- Begesting 2.00 m2 171,024.00 0.09 0.09
6 Beton Footplat 60x60
- Beton 1:2:3 0.22 m2 180,091.55 0.10 0.10
- Pembesian 38.23 kg 520,661.53 0.29 0.29
- Begesting 0.36 m2 30,744.63 0.02 0.02
7 Beton Kolom 25x25
- Beton 1:2:3 0.30 m2 250,127.15 0.14 0.14
- Pembesian 35.88 kg 488,633.47 0.27 0.27
- Begesting 5.30 m2 453,213.60 0.25 0.25
8 Pasang Rangka Tower L 50.50.5 1.00 ls 7,085,451.18 3.90 3.90
9 Pasang Angkur tanam dia 22 16.00 bh 1,280,000.00 0.70 0.70
II PEKERJAAN PELENGKAP
1 Tangki Air 1000 liter fiberglas 1.00 bh 2,552,639.25 1.40 1.40
2 Pek. Instalasi power pompa 1.00 ttk 155,200.00 0.09 0.09
3 Pek. Instalasi pompa air 250 watt 1.00 unit 1,350,000.00 0.74 0.74
4 Pek. Instalasi WLC 1.00 ttk 606,726.75 0.33 0.33
5 Pipa PVC AW dia 3/4 dari tangki air ke jaringan 18.00 m' 407,786.40 0.22 0.22
6 Pipa PVC AW dia 1" sumber air ke Tangki (10 m) 10.00 m' 213,629.85 0.12 0.12
7 Pek. Stopkran 4.00 bh 586,677.00 0.32 0.32
F COMISSIONING TEST
1 Uji aliran bak IPAL 1.00 ls 975,000.00 0.54 0.54
2 Uji Kebocoran Bak IPAL 1.00 ls 975,000.00 0.54 0.54
0
JUMLAH 181,739,030 100 1.87 4.28 3.26 3.18 3.93 8.95 12.93 15.76 13.86 8.79 10.56 7.93 4.71
RENCANA
KOMULATIF 0 1.87 6.14 9.40 12.58 16.51 25.46 38.39 54.15 68.01 76.79 87.35 95.29 100.00

Semarang, 28 Agustus 2021

CV. ARDHANI SUKSES MAKMUR

DIDIK SULISTYONO
Direktur
 DAFTAR HARGA SATUAN PEKERJAAN

PROYEK :
Sarana Prasarana Sanitasi Cuci Tangan, Wudhu dan Mandi Cuci Kakus (MCK) di Lingkungan Pendidikan
Keagamaan
PEKERJAAN : Pembangunan Bilik MCK Wanita
TAHUN ANGGARAN : 2021

HARGA SATUAN
JUMLAH
NO URAIAN SATUAN
Upah (Rp.) Bahan (Rp.) HARGA (Rp)

A ANALISA PEKERJAAN PERSIAPAN

1 Pembersihan Lapangan 12,180.00 - 12,180.00 / M2
2 Pemasangan Bowplank 17,456.25 41,317.50 58,773.75 / M1

B ANALISA PEKERJAAN STRUKTUR

1 Galian Tanah Biasa 60,112.50 - 60,112.50 / M3
2 Urugan Tanah 20,037.50 - 20,037.50 / M3
3 Urugan Pasir 24,045.00 157,500.00 181,545.00 / M3
4 Pasangan Batu Kali Spesi 1 : 5 192,150.00 484,680.00 676,830.00 / M3
5 Pekerjaan Pasangan Pondasi Rolag 30x30 87,116.35 677,003.36 764,119.71 / M3
6 Pek. Rabat Beton 1 : 3 : 5 160,345.50 590,745.75 751,091.25 / M3
7 Pekerjaan Beton1 : 2 : 3 160,345.50 673,411.67 833,757.17 / M3
8 Pekerjaan Besi 10 kg Sloof Beton Anal. A.4.1.1.17 / kg (ulir) 1,226.40 14,175.00 15,401.40 / Kg
9 Pekerjaan Besi 10 kg Sloof Beton Anal. A.4.1.1.17 / kg (polos) 1,168.00 12,450.00 13,618.00 / Kg
10 Bekisting Sloof, Kolom dan Ring Balk Beton A.4.1.1.21 / M2 33,930.75 51,581.25 85,512.00 / M2
11 Bekisting lantai Beton / M2 42,273.00 43,128.75 85,401.75 / M2
12 Pemasangan 1 m2 rangka atap baja ringan 58,590.00 94,630.99 153,220.99 / M2

C ANALISA PEKERJAAN ARSITEKTUR

1 Pasangan 1/2 Bata Spesi 1 : 6 33,783.75 68,486.25 102,270.00 / M2
2 Pas. Dinding Bata kerawangan /M2 163,406.25 94,221.75 257,628.00 / M2
3 Plesteran Tebal 2 cm Spesi 1 : 6 38,430.00 9,501.87 47,931.87 / M2
4 Acian Dinding 25,620.00 3,924.38 29,544.38 / M2
5 Memasang Pintu Kamar Mandi PVC 47,680.50 294,000.00 341,680.50 / BH
6 Mencat Tembok dan plafond 7,665.53 20,160.00 27,825.53 / M2
7 Pasang Kloset Jongkok 351,330.00 219,082.50 570,412.50 / Unit
8 Pasangan Floor Drain 10,010.00 30,000.00 40,010.00 / BH
9 Pasangan Kran Air 3/4" 38,388.00 26,381.25 64,769.25 / BH
10 Pekerjaan Pasang Keramik lantai 20 x 20 cm 89,670.00 98,831.25 188,501.25 / M2
11 Pekerjaan Pasang Keramik dinding 20 x 25 cm 89,670.00 126,099.75 215,769.75 / M2
12 Penutup Atap 9,334.50 90,814.50 100,149.00 / M2
13 Listplank GRC tebal 10 mm lebar 30 cm cat waethershield 34,466.25 27,781.25 62,247.50 /M
14 Bouvenlicht kisi-kisi Besi hollo 2 x2 cm finish cat 153,887.65 166,689.25 320,576.90 / M2
15 Grill Besi 271,501.91 657,845.09 929,347.00 / M2
16 Pemasangan head shower lengkap dengan Kran ganda 32,235.00 303,187.50 335,422.50 / Unit
17 Tempat Sabun 21,552.56 33,075.00 54,627.56 / BH
18 Loggo PU steinles Steel 41,699.44 1,207,500.00 1,249,199.44 / BH
19 Tulisan "Indonesia Maju" Steinless steel 65,875.69 1,207,500.00 1,273,375.69 /Set
20 Tower Air Besi Siku 50x50 918,574.17 6,166,877.01 7,085,451.18 / Unit

D ANALISA PEKERJAAN ELEKTRIKAL

1 Pek. Instalasi lampu, conduit 20 mm 28,000.00 127,200.00 155,200.00 / Titik
 2 Pek. MCB 19,187.50 69,000.00 88,187.50 / BH
3 Pek. Box MCB 30,700.00 57,500.00 88,200.00 / Unit
4 Pekerjaan Pemasangan lampu tempel plafond fitting lampu kotak 30,700.00 51,750.00 82,450.00 / BH
5 Pekerjaan Pemasangan Sakelar 6,486.11 20,900.00 27,386.11 / BH

E ANALISA PEKERJAAN PLUMBING

1 Pemasangan Pipa PVC Dia 4" 10,753.05 61,792.50 72,545.55 / M'
2 Pemasangan 1 m’ pipa PVC tipe AW diameter 3” 29,996.93 72,292.50 102,289.43 / M'
3 Pemasangan 1 m’ pipa PVC tipe AW diameter 2” 20,027.70 35,295.75 55,323.45 / M'
4 Pemasangan Pipa PVC Dia 3/4" 8,532.30 14,122.50 22,654.80 / M'
5 Pasangan Pipa PVC AW 1/2 Inch dari instalasi utama ke fixture 8,340.89 7,969.50 16,310.39 / M'
6 Tangki Air 1000 liter fiberglas 127,139.25 2,425,500.00 2,552,639.25 / Unit
7 Pek. Instalasi WLC 127,139.25 479,587.50 606,726.75 / BH
Pipa 1 inch dari sumber air ke Tangki (asumsi outlet sumber air terdekat
8 7,669.94 13,693.05 21,362.99 / M'
berjarak 10 meter)
9 Pek. Stopkran 20,669.25 126,000.00 146,669.25 / BH

F ANALISA PEKERJAAN IPAL

1 Pengadaan dan Pemasangan IPAL Komunal Pabrikasi kap. minimal 10 m3 294,000.00 59,950,000.00 60,244,000.00 /Unit

Semarang, 28 Agustus 2021

CV. ARDHANI SUKSES MAKMUR

DIDIK SULISTYONO
Direktur
 DAFTAR HARGA SATUAN PEKERJAAN

PROYEK : Sarana Prasarana Sanitasi Cuci Tangan, Wudhu dan Mandi Cuci Kakus (MCK) di Lingkungan Pendidikan Keagamaan
PEKERJAAN : Pembangunan Bilik MCK Wanita
TAHUN ANGGARAN : 2021

A ANALISA PEKERJAAN PERSIAPAN

1 Pembersihan Lapangan /1 M2
0.100 OH Pekerja @ 73,500.00 = 7,350.00
0.050 OH Mandor @ 85,000.00 = 4,250.00
= 11,600.00
Profit & Overhead (5%) = 580.00
Total = 12,180.00 - = 12,180.00

2 Pemasangan Bowplank /M1

0.100 OH Pekerja @ 73,500.00 = 7,350.00
0.005 OH Mandor @ 85,000.00 = 425.00
0.100 OH Tukang Kayu @ 80,000.00 = 8,000.00
0.010 OH Kepala Tukang @ 85,000.00 = 850.00
0.012 m3 Kayu 5/7x 4m Kayu lanan (albasia/sengon} @ 2,050,000.00 = 24,600.00
0.007 m3 Kayu Papan 3/20 Kayu lanan (albasia/sengon} @ 2,050,000.00 = 14,350.00
0.020 KG Paku @ 20,000.00 = 400.00
= 16,625.00 = 39,350.00
Profit & Overhead (5%) = 831.25 1,967.50
Total = 17,456.25 ### 41,317.50 = 58,773.75

B ANALISA PEKERJAAN STRUKTUR

1 Galian Tanah Biasa sedalam 1 m/M3
0.750 OH Pekerja @ 73,500.00 = 55,125.00
0.025 OH Mandor @ 85,000.00 = 2,125.00
= 57,250.00
Profit & Overhead (5%) = 2,862.50
Total = 60,112.50 - = 60,112.50

2 Urugan Pasir Urug /M3

0.300 OH Pekerja @ 73,500.00 = 22,050.00
0.010 OH Mandor @ 85,000.00 = 850.00
1.200 m3 Pasir Urug @ 125,000.00 = 150,000.00
= 22,900.00 = 150,000.00
Profit & Overhead (5%) = 1,145.00 7,500.00
Total = 24,045.00 157,500.00 = 181,545.00

3 Pasangan Batu Kali Spesi 1 Semen : 5 pasir /M3

1.500 OH Pekerja @ 73,500.00 = 110,250.00
0.075 OH Mandor @ 85,000.00 = 6,375.00
0.750 OH Tukang Batu @ 80,000.00 = 60,000.00
0.075 OH Kepala Tukang @ 85,000.00 = 6,375.00
1.200 M3 Batu Kali @ 175,000.00 = 210,000.00
0.544 M3 Pasir Pasang @ 175,000.00 = 95,200.00
136.000 Kg Semen 50 Kg @ 1,150.00 = 156,400.00
= 183,000.00 = 461,600.00
Profit & Overhead (5%) = 9,150.00 23,080.00
Total = 192,150.00 484,680.00 = 676,830.00

4 Pekerjaan Pasangan Pondasi Rolag 30x30 /m3

0.513 OH Pekerja @ 73,500.00 = 37,692.31
0.025 OH Mandor @ 85,000.00 = 2,125.00
0.513 OH Tukang batu @ 80,000.00 = 41,025.64
0.025 OH Kepala Tukang @ 85,000.00 = 2,125.00
50.473 Kg Semen (1 zak = 50 Kg) @ 1,150.00 = 58,044.33
1.393 M3 Pasir Pasang @ 175,000.00 = 243,720.77
490.000 Bh Batu Bata @ 700.00 = 343,000.00
= 82,967.95 = 644,765.10
Profit & Overhead (5%) = 4,148.40 32,238.26
Total = 87,116.35 677,003.36 = 764,119.71

5 Pekerjaan Beton Fc. 7.4 Mpa atau K. 90 Kg/Cm2 /M3

1.650 OH Pekerja @ 73,500.00 = 121,275.00
0.083 OH Mandor @ 85,000.00 = 7,055.00
0.275 OH Tukang Batu @ 80,000.00 = 22,000.00
0.028 OH Kepala Tukang @ 85,000.00 = 2,380.00
0.740 M3 Kerikil @ 200,000.00 = 148,000.00
0.621 M3 Pasir Beton @ 210,000.00 = 130,350.00
247.000 Kg Semen @ 1,150.00 = 284,050.00
= 152,710.00 = 562,400.00
Profit & Overhead (5%) = 7,635.50 28,120.00
Total = 160,345.50 590,520.00 = 750,865.50

6 Pekerjaan Beton 1:2:3

1.650 OH Pekerja @ 73,500.00 = 121,275.00
0.083 OH Mandor @ 85,000.00 = 7,055.00
0.275 OH Tukang Batu @ 80,000.00 = 22,000.00
 0.028 OH Kepala Tukang @ 85,000.00 = 2,380.00
0.762 M3 Kerikil @ 200,000.00 = 152,444.44
0.543 M3 Pasir Beton @ 210,000.00 = 114,000.00
326.000 Kg Semen @ 1,150.00 = 374,900.00
= 152,710.00 = 641,344.44
Profit & Overhead (5%) = 7,635.50 32,067.22
Total = 160,345.50 673,411.67 = 833,757.17

7 Membuat Beton 1:3:5

1.650 OH Pekerja @ 73,500.00 = 121,275.00
0.083 OH Mandor @ 85,000.00 = 7,055.00
0.275 OH Tukang Batu @ 80,000.00 = 22,000.00
0.028 OH Kepala Tukang @ 85,000.00 = 2,380.00
247.000 Kg Portland Semen @ 1,150.00 = 284,050.00
869.000 Kg Pasir Beton @ 150.00 = 130,350.00
999.000 Kg Kerikil (maksimum 30 mm) @ 148.15 = 148,000.00
215.000 ltr Air @ 1.00 = 215.00
= 152,710.00 = 562,615.00
Profit & Overhead (5%) = 7,635.50 28,130.75
Total = 160,345.50 590,745.75 = 751,091.25

8 Pekerjaan Besi 10 kg / kg (besi ulir)

0.070 OH Pekerja @ 73,500.00 = 5,145.00
0.070 OH Tukang Besi @ 80,000.00 = 5,600.00
0.007 OH Kepala Tukang @ 85,000.00 = 595.00
0.004 OH Mandor @ 85,000.00 = 340.00
10.500 Kg Besi Beton @ 12,500.00 = 131,250.00
0.150 Kg Kawat Beton @ 25,000.00 = 3,750.00
= 11,680.00 = 135,000.00
Profit & Overhead (5%) = 584.00 6,750.00
Total = 12,264.00 141,750.00 = 154,014.00
1,226.40 14,175.00 15,401.40

9 Pekerjaan Besi 10 kg / kg (besi polos)

0.070 OH Pekerja @ 73,500.00 = 5,145.00
0.070 OH Tukang Besi @ 80,000.00 = 5,600.00
0.007 OH Kepala Tukang @ 85,000.00 = 595.00
0.004 OH Mandor @ 85,000.00 = 340.00
10.500 Kg Besi Beton @ 11,500.00 = 120,750.00
0.150 Kg Kawat Beton @ 25,000.00 = 3,750.00
= 11,680.00 = 124,500.00
Profit & Overhead (5%) = 584.00 6,225.00
Total = 11,680.00 124,500.00 = 136,180.00
1,168.00 12,450.00 13,618.00

10 Bekisting Sloof, Kolom dan Ring Balk Beton / M2

0.520 OH Pekerja @ 73,500.00 = 38,220.00
0.260 OH Tukang Kayu @ 80,000.00 = 20,800.00
0.033 OH Mandor @ 85,000.00 = 2,805.00
0.033 OH Kepala Tukang @ 85,000.00 = 2,805.00
0.045 M3 Papan @ 2,050,000.00 = 92,250.00
0.300 Kg Paku @ 20,000.00 = 6,000.00
= 64,630.00 = 98,250.00
Profit & Overhead (5%) = 3,231.50 4,912.50
Total = 67,861.50 103,162.50 = 171,024.00
Untuk 2 x pakai = 33,930.75 51,581.25 = 85,512.00

11 Bekisting lantai Beton / M2

0.660 OH Pekerja @ 73,500.00 = 48,510.00
0.330 OH Tukang Kayu @ 80,000.00 = 26,400.00
0.033 OH Mandor @ 85,000.00 = 2,805.00
0.033 OH Kepala Tukang @ 85,000.00 = 2,805.00
0.400 Kg Paku @ 20,000.00 = 8,000.00
0.200 liter Minyak bekisting @ 7,000.00 = 1,400.00
0.015 m³ Kayu Kelas III @ 2,050,000.00 = 30,750.00
0.350 lembar Multiplek tebal 0,9 cm @ 120,000.00 = 42,000.00
= 80,520.00 = 82,150.00
Profit & Overhead (5%) = 4,026.00 4,107.50
Total = 84,546.00 86,257.50 = 170,803.50
Untuk 2 x pakai = 42,273.00 43,128.75 85,401.75

12 Pemasangan 1 m2 rangka atap baja ringan

0.200 OH Pekerja @ 73,500.00 = 14,700.00
0.450 OH Tukang @ 80,000.00 = 36,000.00
0.050 OH Mandor @ 85,000.00 = 4,250.00
0.010 OH Kepala Tukang @ 85,000.00 = 850.00
3.200 M C.75.75 @ 14,500.00 = 46,400.00
3.000 M Reng R.34 @ 14,500.00 = 43,500.00
5.000 % Peralatan @ 4,495.00 = 224.75
= 55,800.00 90,124.75
Profit & Overhead (5%) = 2,790.00 4,506.24
Total = 58,590.00 94,630.99 = 153,220.99

C ANALISA PEKERJAAN ARSITEKTUR

1 Pasangan 1/2 Bata Spesi 1 semen : 6 pasir /M2
0.300 OH Pekerja @ 73,500.00 = 22,050.00
0.100 OH Tukang Batu @ 80,000.00 = 8,000.00
0.015 OH Mandor @ 85,000.00 = 1,275.00
0.010 OH Kepala Tukang @ 85,000.00 = 850.00
70.000 Bh Batu Bata @ 700.00 = 49,000.00
0.050 M3 Pasir Pasang @ 175,000.00 = 8,750.00
6.500 Kg Semen @ 1,150.00 = 7,475.00
= 32,175.00 65,225.00
Profit & Overhead (5%) = 1,608.75 3,261.25
Total = 33,783.75 68,486.25 = 102,270.00

2 Pas. Dinding Bata kerawangan /M2

1.000 OH Pekerja @ 73,500.00 = 73,500.00
1.000 OH Tukang Batu @ 80,000.00 = 80,000.00
0.015 OH Mandor @ 85,000.00 = 1,275.00
0.010 OH Kepala Tukang @ 85,000.00 = 850.00
40.000 Bh Batu Bata ekspos @ 2,000.00 = 80,000.00
0.030 M3 Pasir Pasang @ 175,000.00 = 5,250.00
3.900 Kg Semen @ 1,150.00 = 4,485.00
= 155,625.00 89,735.00
Profit & Overhead (5%) = 7,781.25 4,486.75
Total = 163,406.25 94,221.75 = 257,628.00

3 Pekerjaan Pasangan batako Kecil

0.300 Oh Pekerja @ 73,500.00 = 22,050.00
0.100 Oh Tukang Batu @ 80,000.00 = 8,000.00
0.015 OH Mandor @ 85,000.00 = 1,275.00
0.010 OH Kepala Tukang @ 85,000.00 = 850.00
20.000 buah Batako @ 3,250.00 = 65,000.00
9.680 Kg Portland cement @ 1,150.00 = 11,132.00
0.045 m3 Pasir Pasang @ 175,000.00 = 7,875.00
= 32,175.00 84,007.00
Profit & Overhead (5%) = 1,608.75 4,200.35
Total = 33,783.75 88,207.35 = 121,991.10

4 Pekerjaan Pasangan batako Besar

0.280 Oh Pekerja @ 73,500.00 = 20,580.00
0.100 Oh Tukang Batu @ 80,000.00 = 8,000.00
0.015 OH Mandor @ 85,000.00 = 1,275.00
0.010 OH Kepala Tukang @ 85,000.00 = 850.00
13.000 buah Batako @ 3,250.00 = 42,250.00
14.370 Kg Portland cement @ 1,150.00 = 16,525.50
0.040 m3 Pasir Pasang @ 175,000.00 = 7,000.00
= 30,705.00 65,775.50
Profit & Overhead (5%) = 1,535.25 3,288.78
Total = 32,240.25 69,064.28 = 101,304.53

5 Plesteran Tebal 1.5 cm Spesi 1 : 6 /M2

0.300 OH Pekerja @ 73,500.00 = 22,050.00
0.150 OH Tukang Batu @ 80,000.00 = 12,000.00
0.015 OH Mandor @ 85,000.00 = 1,275.00
0.015 OH Kepala Tukang @ 85,000.00 = 1,275.00
3.456 Kg Semen @ 1,150.00 = 3,974.40
0.029 M3 Pasir Pasang @ 175,000.00 = 5,075.00
= 36,600.00 9,049.40
Profit & Overhead (5%) = 1,830.00 452.47
Total = 38,430.00 9,501.87 = 47,931.87

6 Pemasangan Acian / M2
0.200 OH Pekerja @ 73,500.00 = 14,700.00
0.100 OH Tukang Batu @ 80,000.00 = 8,000.00
0.010 OH Mandor @ 85,000.00 = 850.00
0.010 OH Kepala Tukang @ 85,000.00 = 850.00
3.250 Kg Semen @ 1,150.00 = 3,737.50
= 24,400.00 3,737.50
Profit & Overhead (5%) = 1,220.00 186.88
Total = 25,620.00 3,924.38 = 29,544.38

7 Pemasangan Pintu PVC

0.010 OH Pekerja @ 73,500.00 = 735.00
0.500 OH Tukang Kayu @ 80,000.00 = 40,000.00
0.005 OH Mandor @ 85,000.00 = 425.00
0.050 OH Kepala Tukang @ 85,000.00 = 4,250.00
1.000 Bh Pintu PVC @ 280,000.00 = 280,000.00
= 45,410.00 280,000.00
Profit & Overhead (5%) = 2,270.50 14,000.00
Total = 47,680.50 294,000.00 = 341,680.50

8 Mencat Tembok (1 plamuur, 1 cat dasar, 2 cat penutup) /M2

0.020 OH Pekerja @ 73,500.00 = 1,470.00
0.063 OH Tukang Cat @ 80,000.00 = 5,040.00
0.003 OH Mandor @ 85,000.00 = 255.00
0.006 OH Kepala Tukang @ 85,000.00 = 535.50
 0.100 Kg Plamuur @ 28,000.00 = 2,800.00
0.100 Kg Cat dasar @ 34,000.00 = 3,400.00
0.260 Kg Cat Penutup 2x @ 50,000.00 = 13,000.00
= 7,300.50 19,200.00
Profit & Overhead (5%) = 365.03 960.00
Total = 7,665.53 20,160.00 = 27,825.53

9 Pasangan closet Jongkok / BH

1.000 OH Pekerja @ 73,500.00 = 73,500.00
1.500 OH Tukang Batu @ 80,000.00 = 120,000.00
0.160 OH Mandor @ 85,000.00 = 13,600.00
1.500 OH Kepala Tukang @ 85,000.00 = 127,500.00
1.000 Bh Closet Jongkok @ 200,000.00 ` = 200,000.00
6.000 Kg Semen @ 1,150.00 = 6,900.00
0.010 M3 Pasir Pasang @ 175,000.00 = 1,750.00
= 334,600.00 208,650.00
Profit & Overhead (5%) = 16,730.00 10,432.50
Total = 351,330.00 219,082.50 = 570,412.50

10 Pasangan Floor Drain/ BH

0.010 OH Pekerja @ 73,500.00 = 735.00
0.100 OH Tukang Batu @ 80,000.00 = 8,000.00
0.005 OH Mandor @ 85,000.00 = 425.00
0.010 OH Kepala Tukang @ 85,000.00 = 850.00
1.000 Bh Floor Drain @ 30,000.00 = 30,000.00
= 10,010.00 30,000.00
Profit & Overhead (5%) = 500.50 1,500.00
Total = 10,010.00 30,000.00 = 40,010.00

11 Pasangan Kran Air /Bh

0.010 OH Pekerja @ 73,500.00 = 735.00
0.400 OH Tukang Batu @ 80,000.00 = 32,000.00
0.005 OH Mandor @ 85,000.00 = 425.00
0.040 OH Kepala Tukang @ 85,000.00 = 3,400.00
1.000 Bh Kran 3/4" @ 25,000.00 = 25,000.00
0.025 Bh Sealtape @ 5,000.00 = 125.00
= 36,560.00 25,125.00
Profit & Overhead (5%) = 1,828.00 1,256.25
Total = 38,388.00 26,381.25 = 64,769.25

12 Pasang Lantai Keramik UK. 20 x 20 cm /M2

0.700 OH Pekerja @ 73,500.00 = 51,450.00
0.350 OH Tukang Batu @ 80,000.00 = 28,000.00
0.035 OH Mandor @ 85,000.00 = 2,975.00
0.035 OH Kepala Tukang @ 85,000.00 = 2,975.00
1.060 Doos Keramik Ukuran 20 x 20 @ 65,500.00 ` = 69,430.00
10.400 Kg Semen 50 Kg @ 1,150.00 = 11,960.00
0.045 M3 Pasir Pasang @ 175,000.00 = 7,875.00
1.620 Kg Semen Warna @ 3,000.00 = 4,860.00
= 85,400.00 94,125.00
Profit & Overhead (5%) = 4,270.00 4,706.25
Total = 89,670.00 98,831.25 = 188,501.25

13 Pasang dinding Keramik UK. 20 x 25 cm Anal. A.4.4.3.54/M2

0.700 OH Pekerja @ 73,500.00 = 51,450.00
0.350 OH Tukang Batu @ 80,000.00 = 28,000.00
0.035 OH Mandor @ 85,000.00 = 2,975.00
0.035 OH Kepala Tukang @ 85,000.00 = 2,975.00
1.325 m2 Keramik Ukuran 20 x 25 @ 72,000.00 ` = 95,400.00
10.400 Kg Semen 50 Kg @ 1,150.00 = 11,960.00
0.045 M3 Pasir Pasang @ 175,000.00 = 7,875.00
1.620 Kg Semen Warna @ 3,000.00 = 4,860.00
= 85,400.00 120,095.00
Profit & Overhead (5%) = 4,270.00 6,004.75
Total = 89,670.00 126,099.75 = 215,769.75

14 Penutup Atap
0.020 OH Pekerja @ 73,500.00 = 1,470.00
0.080 OH Tukang Besi @ 80,000.00 = 6,400.00
0.006 OH Mandor @ 85,000.00 = 510.00
0.006 OH Kepala Tukang @ 85,000.00 = 510.00
1.050 M2 Atap Spandek berpasir @ 75,000.00 = 78,750.00
6.000 bh Screw Cteks 12-4 x 50 @ 1,200.00 = 7,200.00
2.000 bh Screw Cteks 10 x 16 -16 @ 270.00 = 540.00
= 8,890.00 86,490.00
Profit & Overhead (5%) = 444.50 4,324.50
Total = 9,334.50 90,814.50 = 100,149.00

15 Listplank GRC tebal 10 mm lebar 30 cm cat waethershield

0.200 OH Pekerja @ 73,500.00 = 14,700.00
0.200 OH Tukang Kayu @ 80,000.00 = 16,000.00
0.005 OH Mandor @ 85,000.00 = 425.00
0.020 OH Kepala Tukang @ 85,000.00 = 1,700.00
0.458 btg GRC plank tebal 10 mm lebar 10 cm panjang 2,4 m @ 25,000.00 = 11,458.33
 0.300 Kg Cat Penutup (Tembok dan Plafond) @ 50,000.00 = 15,000.00
= 32,825.00 26,458.33
Profit & Overhead (5%) = 1,641.25 1,322.92
Total = 34,466.25 27,781.25 = 62,247.50

16 Bouvenlicht kisi-kisi Besi hollo 2 x2 cm finish cat

0.932 OH Pekerja @ 73,500.00 = 68,514.25
0.826 OH Tukang Las @ 80,000.00 = 66,040.00
0.133 OH Tukang Cat @ 80,000.00 = 10,666.67
0.001 OH Mandor @ 85,000.00 = 63.75
0.015 OH Kepala Tukang @ 85,000.00 = 1,275.00
21.167 M Hollow Galvanis Lipat tinggi 2cm tebal 0,3mm (1 btg = 4m) @ 5,000.00 = 105,833.33
0.213 Kg Cat Menie (Minyak) @ 35,000.00 = 7,466.67
0.507 Kg Cat Penutup (Minyak) @ 59,000.00 = 29,893.33
0.373 Kg Pengencer/Minyak Cat biasa @ 27,500.00 = 10,266.67
1.000 ls Peralatan @ 5,291.67 = 5,291.67
= 146,559.67 158,751.67
Profit & Overhead (5%) = 7,327.98 7,937.58
Total = 153,887.65 166,689.25 = 320,576.90

17 Grill Besi
1.641 OH Pekerja @ 73,500.00 = 120,608.02
1.373 OH Tukang Las @ 80,000.00 = 109,864.24
0.335 OH Tukang Cat @ 80,000.00 = 26,762.24
0.001 OH Mandor @ 85,000.00 = 63.75
0.015 OH Kepala Tukang @ 85,000.00 = 1,275.00
14.170 Kg Profil besi siku tebal 40x40x4mm (1 btg = 14,5kg) @ 17,000.00 = 240,884.85
21.043 Kg Profil besi Beton panjang 12 meter dia 16 @ 11,500.00 = 241,996.80
0.535 Kg Cat Menie (Minyak) @ 35,000.00 = 18,733.57
1.271 Kg Cat Penutup (Minyak) @ 59,000.00 = 75,001.18
0.937 Kg Pengencer/Minyak Cat biasa @ 27,500.00 = 25,758.66
1.000 ls Peralatan @ 24,144.08 = 24,144.08
= 258,573.24 626,519.13
Profit & Overhead (5%) = 12,928.66 31,325.96
Total = 271,501.91 657,845.09 = 929,347.00

18 Pemasangan head shower lengkap dengan Kran ganda

0.200 OH Pekerja @ 73,500.00 = 14,700.00
0.200 OH Tukang Pipa @ 80,000.00 = 16,000.00
0.001 OH Mandor @ 85,000.00
0.015 OH Kepala Tukang @ 85,000.00
1.000 bh Head shower tanam Lengkap dengan kran ganda @ 275,000.00 = 275,000.00
1.000 ls Peralatan @ 13,750.00 = 13,750.00
= 30,700.00 288,750.00
Profit & Overhead (5%) = 1,535.00 14,437.50
Total = 32,235.00 303,187.50 = 335,422.50

19 Tempat Sabun
0.125 OH Pekerja @ 73,500.00 = 9,187.50
0.125 OH Tukang Pipa @ 80,000.00 = 10,000.00
0.001 OH Mandor @ 85,000.00 = 63.75
0.015 OH Kepala Tukang @ 85,000.00 = 1,275.00
1.000 bh Tempat sabun @ 30,000.00 = 30,000.00
1.000 ls Peralatan @ 1,500.00 = 1,500.00
= 20,526.25 31,500.00
Profit & Overhead (5%) = 1,026.31 1,575.00
Total = 21,552.56 33,075.00 = 54,627.56

20 Loggo PU steinles Steel

0.250 OH Pekerja @ 73,500.00 = 18,375.00
0.250 OH Tukang Batu @ 80,000.00 = 20,000.00
0.001 OH Mandor @ 85,000.00 = 63.75
0.015 OH Kepala Tukang @ 85,000.00 = 1,275.00
1.000 Bh Logo PU stainless steel @ 1,000,000.00 = 1,000,000.00
1.000 ls Material pendukung (pasir semen) @ 150,000.00 = 150,000.00
= 39,713.75 1,150,000.00
Profit & Overhead (5%) = 1,985.69 57,500.00
Total = 41,699.44 1,207,500.00 = 1,249,199.44

21 Tulisan "Indonesia Maju" Steinless steel

0.400 OH Pekerja @ 73,500.00 = 29,400.00
0.400 OH Tukang Las @ 80,000.00 = 32,000.00
0.001 OH Mandor @ 85,000.00 = 63.75
0.015 OH Kepala Tukang @ 85,000.00 = 1,275.00
1.000 set Stainless steel @ 1,000,000.00 = 1,000,000.00
1.000 ls Material pendukung @ 150,000.00 = 150,000.00
62,738.75 1,150,000.00
Profit & Overhead (5%) = 3,136.94 57,500.00
Total = 65,875.69 1,207,500.00 = 1,273,375.69

22 Tower Air Besi Siku 50x50

4.396 OH Pekerja @ 73,500.00 = 323,126.71
6.764 OH Tukang Besi @ 80,000.00 = 541,080.83
0.050 OH Mandor @ 85,000.00 = 4,250.00
 0.075 OH Kepala Tukang @ 85,000.00 = 6,375.00
269.136 kg Profil besi siku tebal 50x50x5mm (1 btg = 22,68kg) @ 17,000.00 = 4,575,312.00
38.107 kg Plat embaded (konekting rangka) @ 14,200.00 = 541,119.40
0.468 kg Kawat las @ 18,000.00 = 8,424.00
4.913 kg Cat Menie (Minyak) @ 35,000.00 = 171,971.80
9.449 kg Cat Penutup (Tembok dan Plafond) @ 50,000.00 = 472,450.00
3.780 liter Pengencer/Minyak Cat biasa @ 27,500.00 = 103,939.00
= 874,832.54 5,873,216.20
Profit & Overhead (5%) = 43,741.63 293,660.81
Total = 918,574.17 6,166,877.01 = 7,085,451.18

D ANALISA PEKERJAAN ELEKTRIKAL

1 Pemasangan 1 BH titik Lampu Anal. A.8.4.6.1/M2
0.350 OH Tukang Listrik @ 80,000.00 = 28,000.00
1.000 Btg Pipa Listrik 5/8" @ 15,000.00 = 15,000.00
0.060 m Kabel NYM 3x2,5 mm2 @ 20,000.00 ` = 1,200.00
1.000 Bh Tee Doos @ 9,000.00 = 9,000.00
2.000 Bh Elbow @ 7,500.00 = 15,000.00
3.000 Bh Las Dop @ 25,000.00 = 75,000.00
12.000 Bh Klem Pipa Listrik @ 1,000.00 = 12,000.00
Total = 28,000.00 127,200.00 = 155,200.00

2 Pek. MCB
0.125 OH Pekerja @ 73,500.00 = 9,187.50
0.125 OH Tukang Listrik @ 80,000.00 = 10,000.00
1.000 bh MCB 1phase 10A @ 60,000.00 = 60,000.00
1.000 ls Material pendukung @ 9,000.00 = 9,000.00
Total = 19,187.50 69,000.00 = 88,187.50

3 Pek. Box MCB

0.200 OH Pekerja @ 73,500.00 = 14,700.00
0.200 OH Tukang Listrik @ 80,000.00 = 16,000.00
1.000 bh Box MCB 4 group inbow @ 50,000.00 = 50,000.00
1.000 ls Material pendukung @ 7,500.00 = 7,500.00
Total = 30,700.00 57,500.00 = 88,200.00

4 Pekerjaan Pemasangan lampu tempel plafond fitting lampu kotak

0.200 OH Pekerja @ 73,500.00 = 14,700.00
0.200 OH Tukang Listrik @ 80,000.00 = 16,000.00
1.000 bh Lampu tempel plafond fitting plc + bohlam @ 45,000.00 = 45,000.00
1.000 ls Material pendukung @ 6,750.00 = 6,750.00
Total = 30,700.00 51,750.00 = 82,450.00

5 Pekerjaan Pemasangan Sakelar

0.028 OH Pekerja @ 73,500.00 = 2,041.67
0.056 OH Tukang Listrik @ 80,000.00 = 4,444.44
1.000 bh Saklar (standar) - Gracio Broco @ 20,000.00 = 20,000.00
0.300 ls Material pendukung @ 3,000.00 = 900.00
Total = 6,486.11 20,900.00 = 27,386.11

E ANALISA PEKERJAAN PLAMBING

1 Pasangan Pipa PVC D diameter 4" / M1
0.081 OH Pekerja @ 73,500.00 = 5,953.50
0.035 OH Tukang Batu @ 80,000.00 = 2,800.00
0.004 OH Mandor @ 85,000.00 = 340.00
0.014 OH Kepala Tukang @ 85,000.00 = 1,147.50
0.350 Bh Lem @ 11,000.00 = 3,850.00
1.100 M' Pipa PVC Dia 4" ( Biasa/D ) @ 50,000.00 = 55,000.00
= 10,241.00 58,850.00
Profit & Overhead (5%) = 512.05 2,942.50
Total = 10,753.05 61,792.50 = 72,545.55

2 Pasangan Pipa PVC AW diameter 3/4" / M1

0.036 OH Pekerja @ 73,500.00 = 2,646.00
0.060 OH Tukang Batu @ 80,000.00 = 4,800.00
0.002 OH Mandor @ 85,000.00 = 170.00
0.006 OH Kepala Tukang @ 85,000.00 = 510.00
0.350 Bh Lem @ 11,000.00 = 3,850.00
1.200 M' Pipa PVC AW 3/4" @ 8,000.00 = 9,600.00
= 8,126.00 13,450.00
Profit & Overhead (5%) = 406.30 672.50
Total = 8,532.30 14,122.50 = 22,654.80

3 Pemasangan 1 m’ pipa PVC tipe AW diameter 3”

0.081 OH Pekerja @ 73,500.00 = 5,953.50
0.135 OH Tukang Pipa @ 80,000.00 = 10,800.00
0.004 OH Mandor @ 85,000.00 = 340.00
0.135 OH Kepala Tukang @ 85,000.00 = 11,475.00
1.200 m Pipa PVC tipe AW Ø 3" panjang 4 m @ 42,500.00 = 51,000.00
1.000 ls Perlengkapan (tali pengikat, dll) @ 17,850.00 = 17,850.00
= 28,568.50 68,850.00
Profit & Overhead (5%) = 1,428.43 3,442.50
Total = 29,996.93 72,292.50 = 102,289.43
 4 Pemasangan 1 m’ pipa PVC tipe AW diameter 2”
0.054 OH Pekerja @ 73,500.00 = 3,969.00
0.090 OH Tukang Pipa @ 80,000.00 = 7,200.00
0.003 OH Mandor @ 85,000.00 = 255.00
0.090 OH Kepala Tukang @ 85,000.00 = 7,650.00
1.200 m Pipa PVC tipe AW Ø 2" panjang 4 m @ 20,750.00 = 24,900.00
1.000 ls Perlengkapan (tali pengikat, dll) @ 8,715.00 = 8,715.00
= 19,074.00 33,615.00
Profit & Overhead (5%) = 953.70 1,680.75
Total = 20,027.70 35,295.75 = 55,323.45

5 Pasangan Pipa PVC AW 1/2 Inch dari instalasi utama ke fixture

0.034 OH Pekerja @ 73,500.00 = 2,513.70
0.059 OH Tukang Pipa @ 80,000.00 = 4,750.00
0.002 OH Mandor @ 85,000.00 = 170.00
0.006 OH Kepala Tukang @ 85,000.00 = 510.00
0.288 Btg Pipa PVC Dia 1/2" ( AW ) @ 22,000.00 = 6,325.00
1.000 ls Aksesoris @ 1,265.00 = 1,265.00
= 7,943.70 7,590.00
Profit & Overhead (5%) = 397.19 379.50
Total = 8,340.89 7,969.50 = 16,310.39

6 Tangki Air 1000 liter fiberglas

0.500 OH Pekerja @ 73,500.00 = 36,750.00
1.000 OH Tukang Pipa @ 80,000.00 = 80,000.00
0.001 OH Mandor @ 85,000.00 = 85.00
0.050 OH Kepala Tukang @ 85,000.00 = 4,250.00
1.000 unit Tangki air fiberglass 1000 liter @ 2,200,000.00 = 2,200,000.00
1.000 ls Fitting @ 110,000.00 = 110,000.00
= 121,085.00 2,310,000.00
Profit & Overhead (5%) = 6,054.25 115,500.00
Total = 127,139.25 2,425,500.00 = 2,552,639.25

7 Pemasangan 1 unit pompa air 250 watt

0.250 Oh Pekerja @ 73,500.00 = 18,375.00
0.125 Oh Tukang @ 80,000.00 = 10,000.00
0.001 OH Mandor @ 85,000.00 = 85.00
0.050 OH Kepala Tukang @ 85,000.00 = 4,250.00
1.000 unit Pompa air 250 watt @ 1,350,000.00 = 1,350,000.00
= 32,710.00 1,350,000.00
Profit & Overhead (5%) = 1,635.50 67,500.00
Total = 34,345.50 1,417,500.00 = 1,451,845.50

8 Pek. Instalasi WLC

0.500 OH Pekerja @ 73,500.00 = 36,750.00
1.000 OH Tukang Pipa @ 80,000.00 = 80,000.00
0.001 OH Mandor @ 85,000.00 = 85.00
0.050 OH Kepala Tukang @ 85,000.00 = 4,250.00
1.000 bh Water level control @ 435,000.00 = 435,000.00
1.000 ls Fitting @ 21,750.00 = 21,750.00
= 121,085.00 456,750.00
Profit & Overhead (5%) = 6,054.25 22,837.50
Total = 127,139.25 479,587.50 = 606,726.75

9 Pipa 1 inch dari sumber air ke Tangki (asumsi outlet sumber air terdekat berjarak 10 meter)
0.034 OH Pekerja @ 73,500.00 = 2,513.70
0.006 OH Tukang Pipa @ 80,000.00 = 456.00
0.001 OH Mandor @ 85,000.00 = 85.00
0.050 OH Kepala Tukang @ 85,000.00 = 4,250.00
1.150 bh Pipa PVC tipe AW Ø 1" panjang 4 m @ 10,867.50 = 12,497.63
1.000 ls Fitting @ 543.38 = 543.38
= 7,304.70 13,041.00
Profit & Overhead (5%) = 365.24 652.05
Total = 7,669.94 13,693.05 = 21,362.99

10 Pek. Stopkran
0.100 OH Pekerja @ 73,500.00 = 7,350.00
0.100 OH Tukang Pipa @ 80,000.00 = 8,000.00
0.001 OH Mandor @ 85,000.00 = 85.00
0.050 OH Kepala Tukang @ 85,000.00 = 4,250.00
1.000 bh Stopkran @ 120,000.00 = 120,000.00
= 19,685.00 120,000.00
Profit & Overhead (5%) = 984.25 6,000.00
Total = 20,669.25 126,000.00 = 146,669.25

F ANALISA PEKERJAAN IPAL

1 Pengadaan dan Pemasangan IPAL Pabrikasi
4.000 OH Pekerja @ 73,500.00 = 294,000.00
1.000 Unit IPAL Komunal Pabrikasi kap. minimal 10 m3 @ 59,950,000.00 = 59,950,000.00
Total = 294,000.00 59,950,000.00 = 60,244,000.00

Semarang, 28 Agustus 2021

CV. ARDHANI SUKSES MAKMUR

DIDIK SULISTYONO
Direktur
 DAFTAR HARGA SATUAN UPAH DAN BAHAN

PROYEK : Sarana Prasarana Sanitasi Cuci Tangan, Wudhu dan Mandi Cuci Kakus (MCK)
di Lingkungan Pendidikan Keagamaan
PEKERJAAN : Pembangunan Bilik MCK Wanita
TAHUN ANGGARAN : 2021

NO UPAH SATUAN HARGA SATUAN

1 2 3 4
I UPAH
1 Kepala Tukang Org / Hari Rp 85,000.00
2 Tukang Batu Org / Hari Rp 80,000.00
3 Tukang Kayu Org / Hari Rp 80,000.00
4 Tukang Besi Org / Hari Rp 80,000.00
5 Tukang Pipa Org / Hari Rp 80,000.00
6 Tukang Las Org / Hari Rp 80,000.00
7 Tukang Cat Org / Hari Rp 80,000.00
8 Tukang Listrik Org / Hari Rp 80,000.00
9 Pekerja Org / Hari Rp 73,500.00
10 Mandor Org / Hari Rp 85,000.00
II. BAHAN
A BAHAN BATU-BATUAN
1 Batu Kali M3 Rp 175,000.00
2 Pasir Pasang M3 Rp 175,000.00
3 Pasir Beton M3 Rp 210,000.00
4 Pasir Urug M3 Rp 125,000.00
5 Batu split M3 Rp 200,000.00
6 Batu Bata Bh Rp 700.00
7 Batu Bata ekspos Bh Rp 2,000.00
8 Bataco 15 x 30 Bh Rp 3,250.00
9 Bataco 20 x 40 Bh Rp 3,675.00
10 Keramik Ukuran 20 x 20 Doos Rp 65,500.00
11 Keramik Ukuran 20 x 25 Doos Rp 72,000.00
12 Logo PU stainless steel Bh Rp 1,000,000.00
B BAHAN KAYU
1 Papan Bekisting (terentang) M3 Rp 2,050,000.00
2 Kayu Kelas III M3 Rp 2,050,000.00
3 Kaso 5/7 Btg Rp 18,000.00
4 Minyak bekisting Liter Rp 7,000.00
5 Bambu cerucuk Ø 15 cm panjang 600 cm Batang Rp 20,000.00
6 Multiplek tebal 0,9 cm lembar Rp 120,000.00
7 Formtie/penjaga jarak bekesting/spacer buah Rp 5,000.00
C SEMEN
1 Semen (1 zak = 50 Kg) kg Rp 1,150.00
2 Semen Warna ( 1 zak = 40 Kg ) kg Rp 3,000.00
3 Waterproofing cementitious (1 set 25kg) Kg Rp 50,000.00
D BAHAN BESI DAN KAWAT
1 Angkur Tanam dia 22 bh Rp 80,000.00
2 Besi Beton panjang 12 meter dia 13 ulir Kg Rp 12,500.00
3 Besi Beton panjang 12 meter dia 12 polos Kg Rp 11,500.00
4 Besi Beton panjang 12 meter dia 10 polos Kg Rp 11,500.00
5 Besi Beton panjang 12 meter dia 8 polos Kg Rp 11,500.00
6 Besi Beton panjang 12 meter dia 6 polos Kg Rp 11,500.00
7 Profil besi Beton panjang 12 meter dia 16 polos Kg Rp 11,500.00
 8 Kawat Beton Kg Rp 25,000.00
9 Profil besi siku tebal 40x40x4mm (1 btg = 14,5kg) Kg Rp 17,000.00
10 Profil besi siku tebal 50x50x5mm (1 btg = 22,68kg) Kg Rp 17,000.00
11 Hollow Galvanis Lipat tinggi 2cm tebal 0,3mm (1 btg = 4m) M Rp 5,000.00
12 Paku Kg Rp 20,000.00
13 Paku Seng Kg Rp 20,000.00
14 Plat embaded (konekting rangka) bh Rp 14,200.00
15 Kawat las bh Rp 18,000.00
16 Stainless steel set Rp 1,000,000.00
E BAHAN ATAP
1 Lem Kayu Lbr Rp 18,000.00
2 Profil C.75.75 M' Rp 14,500.00
3 Reng R.34 M' Rp 14,500.00
4 Atap Spandek berpasir M2 Rp 75,000.00
5 Screw Cteks 12-4 x 50 bh Rp 1,200.00
6 Screw Cteks 10 x 16 -16 bh Rp 270.00
7 GRC plank tebal 10 mm lebar 10 cm panjang 2,4 m btg Rp 25,000.00
F BAHAN CAT
1 Plamuur Kg Rp 28,000.00
2 Amplas Lbr Rp 3,500.00
3 Cat Menie (Minyak) Kg Rp 35,000.00
4 Cat Dasar (Tembok) Kg Rp 34,000.00
5 Cat Penutup (Minyak) Kg Rp 59,000.00
6 Cat Penutup (Tembok dan Plafond) Kg Rp 50,000.00
7 Pengencer/Minyak Cat biasa Kg Rp 27,500.00
G SANITER
1 Kloset Jongkok Bh Rp 200,000.00
2 Kran Air dia 3/4" tipe tuas Bh Rp 25,000.00
3 Head shower tanam Lengkap dengan kran ganda bh Rp 275,000.00
4 Tempat sabun bh Rp 30,000.00
5 Saringan Floordrain 10x10 cm steinless steel Bh Rp 30,000.00
H BAHAN PINTU
1 Pintu PVC Kamar Mandi Bh Rp 280,000.00
I BAHAN LISTRIK
1 Pipa Listrik 5/8" btg Rp 15,000.00
2 Tee Doos bh Rp 9,000.00
3 L.Bow bh Rp 7,500.00
4 Las Dop bh Rp 25,000.00
5 Klem Pipa Listrik bh Rp 1,000.00
6 Mangkok (Listrik) bh Rp 3,000.00
7 Pipa PVC Dia 1/2" ( AW ) Btg Rp 20,500.00
8 MCB 1phase 10A bh Rp 60,000.00
9 Box MCB 4 group inbow bh Rp 50,000.00
10 Lampu tempel plafond fitting plc + bohlam bh Rp 45,000.00
11 Isolasi bh Rp 7,000.00
12 Saklar (standar) - Gracio Broco bh Rp 20,000.00
13 Kabel NYM 3x2,5 mm2 @100 mtr supreme m Rp 20,000.00
J BAHAN PLAMBING
1 Pipa PVC Dia 4" ( Biasa/D ) Btg Rp 200,000.00
2 Pipa PVC Dia 4" ( Biasa/D ) m Rp 50,000.00
3 Pipa PVC tipe AW Ø 4" panjang 4 m m Rp 81,500.00
4 Elbow PVC L 90 Derajat Diameter 4" Bh Rp 50,000.00
5 Tee pipa PVC diameter 4” Bh Rp 25,000.00
6 Socket Pipa PVC 4" m Rp 20,000.00
7 Pipa PVC tipe AW Ø 3" panjang 4 m m Rp 42,500.00
8 Pipa PVC tipe AW Ø 2" panjang 4 m m Rp 20,750.00
 9 Pipa PVC tipe AW Ø 1" panjang 4 m m Rp 10,867.50
10 Pipa PVC tipe AW Ø 1/2" panjang 4 m m Rp 5,500.00
11 Pipa PVC AW 3/4" m Rp 8,000.00
12 Lem Pipa PVC Bh Rp 11,000.00
13 Sealtape Bh Rp 5,000.00
14 Tangki air fiberglass 1000 liter bh Rp 2,200,000.00
15 Pompa air 250 watt bh Rp 1,350,000.00
16 Water level control bh Rp 435,000.00
17 Stopkran Kuningan Bolt bh Rp 120,000.00
K IPAL
1 IPAL Komunal Pabrikasi kap. minimal 10 m3 Unit Rp 59,950,000.00

L SM K3
1 Papan informasi K.3 bh Rp 100,000.00
2 Helm proyek Bh Rp 30,000.00
3 Sarung tangan (Safety gloves) Psg Rp 5,000.00
4 Sepatu keselamatan untuk pekerja (Rubber safety shoes) Psg Rp 50,000.00
5 Rompi keselamatan (Safety vest) Bh Rp 25,000.00
6 Peralatan P3K (Kotak P3K, Obat Luka, Perban, dll) set Rp 100,000.00
7 Rambu Petunjuk Bh Rp 15,000.00
8 Pelindung pernapasan dan mulut, masker (protokol covid) pack Rp 15,000.00
9 Tempat cuci tangan portable bh Rp 335,000.00

Semarang, 28 Agustus 2021

CV. ARDHANI SUKSES MAKMUR

DIDIK SULISTYONO
Direktur