OOOOOOOOOOOO

OOOOOOOOOOOOOOOOOOOOAO

OOOOOOOO OOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOO
OOOOONOOO OOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOO
OOOOOO OOOOOOOOOOOOOOOOOOOOOOOOOOOO
OOOOOAOOO OOO2222

NaaaaaOaaaaa
On) OaananOOnnnanaan
)OO))O)

0 0000000000000000000 00000000000000000000000000000000000000
00 0000000000004440400000 0000000000000000000000000404000440004
000 000000000030003 0000000000000000000000000004340404043
03 000000000000000400 00000000000000000000003403300044033
3 000000000040340 00000000000000000000003304400405040
30 00000000000300 00000000000000000000003303330434030
300 000000000000030000000000000 00000000000000000000003303440540000
3000 000000000000003000000300 00000000000000000000004000340433003
00 0000000000000040000000003000 00000000000000000000003404400030030
0 00000000000004000300 00000000000000000000003304300443030
00 000000000000030000000003000 0000000000000000000000000003300000000
000 000000000000003000 00000000000000000000003400400004000

NOOOOH OOOOOOOOOOOOOOOOOOOO22222222222)22
OOOO229 OOOOOOOOOOOOOOOOOOOOOO2929222229)29
OOOOO OOOOOOOOOOOOOOOOOOOO29222922912)22
OOOOOOOOOO OOOOOOOOOOOOOOOOOOOO29222922222)22
:::::::::::
hhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhhh

:::::::::::: ::::::::::::
MMOMOMOO MMMMMMMMMMMMMM
OOMOMMMOOOOOMMMOOO OOMOMMMOOOOOMMMOOO

MOMOOMMMMOMOM.OOMOMMOM.MM.MMO. MMOMMOMMOMMOMMOOMOMOMO
MOOMM45454555 MOOMM44444444

::::::::::::
MMOOMOMMMOOOOOMMMOOO

MMOOMMMMOMOMMOM.MMMOM.M.M.MMO..MMMM..MMM..
MOOMM45455545
 ))))))))))))))))))))))))))))

NNNNNNNN OOOONOONNNONNNONNOONNOONONOOOOONOOOOOOOONNNNO
NNONOONNNO NNNO OOOONOONNNONNNONNOONNOONONOOOOONOOOOOOOONNNNO
OONNON OOONNNNOOOOOOONOOOOOOOONNNNO
NN2ONONNNNNONN OOO2222

NO NNNOONNNNNNNN O OOOONO ONN O2NONNOONNONNO O OOON2O2NONNOOOOOOOOOOO

1 ONNNO NNNOONOONNONN
n OnnnnnOnnnOOnnnnnnnnn 1022 sn OO OOOOOOOOOOOOOOO2 2 222022O OO OOOOOOOOOOOOOOOOOOOOOOOOOOOOOO2 2 222022O
i OniinnnninnOOinnnn 1022 sn OO OOOOOOOOOOOOOOO 22 222022O OO OOOOOOOOOOOOOOOOOOOOOOOOOOOOOO 22 222022O
OOniONinnsO1O OO OOOOOOOOOOOOOOOOOOOOOOOOOOOOOO 2 222022O
2 ONNNO NNNOONOOONNNNONN
n Onn0OOniiinnnnnnnONnn OO nnnnaOOnnnnnOOnan 2022 i2 OO OOOOOOOOOOOOOOOOO 2 2022O OO OOOOOOOOOOOOOOOOOOOOOOOOOOO 1 2022O
i Onn0OOniiinnnnnnnOOngnnn 2022 i2 OO OOOOOOOOOOOOOOOOO1 022O OO OOOOOOOOOOOOOOOOOOOOOOOOOOO1 1 2022O
c Onn0OOniiinnnnnnnOOnnnnnn 2 0 2 i2 OO OOOOOOOOOOOOOOOOO 1 022O OO OOOOOOOOOOOOOOOOOOOOOOOOOOO2 2 0 2O
n Onn0OOniiinnnnnnnONisiiOOnnin 202 i OO OOOOOOOOOOOO1 22 022O OO OOOOOOOOOOOOOOOOOOOOOOOOOOOOOO 10 O
OOniONinnsO2O OO OOOOOOOOOOOOOOOOOOOOOOOOOOO 2 2 02 O
ONNNO NNNONNNN2
n Onn0ONnsnnnONnnni 22022 i OO OOOOOOOOOOOOOOOOO 2 22022O OO OOOOOOOOOOOOOOOOOOOOOOOOOOO1 2 0 2O
i Onn0OOnnnnnONnnniONniinsn 0 1 i OO OOOOOOOOOOOOOOOOO 022O OO OOOOOOOOOOOOOOOOOOOOOOOOOOOOOO 22 2 022O
c Onn0OOnnnnnONnnniOOnnn 2 0 2 i OO OOOOOOOOOOOOOOO1 2 022O OO OOOOOOOOOOOOOOOOOOOOOOOOOOO 1 2022O
n Onn0OOnnnnnOOnnnn 0 i OO OOOOOOOOOOOOOOO1 2 022O OO OOOOOOOOOOOOOOOOOOOOOOOOOOO1 1 1 2 02 O
OOniONinnsO O OO OOOOOOOOOOOOOOOOOOOOOOOOOOO 2 2 0 O
ONNNO NNNOONONNNNN
n Onn0OOnnnnnnnOOinnnnnOOnnnONnsn 120 i OO OOOOOOOOOOOOOOO 2 022O OO OOOOOOOOOOOOOOOOOOOOOOOOO12 2 2 02 O
i Onn0OOnnnnnnnOOnnnOOnnn 1 20 2 i2 OO OOOOOOOOOOOOOOO11 2 022O OO OOOOOOOOOOOOOOOOOOOOOOOOO22 2 0 O
c Onn0OOsnnnnnnn 10 i2 OO OOOOOOOOOOOOOOOOO 022O OO OOOOOOOOOOOOOOOOOOOOOOOOO22 1220 O
n Onn0ONcnnn 2 0 i2 OO OOOOOOOOOOOOOOOOO 2 022O OO OOOOOOOOOOOOOOOOOOOOOOOOO12 0 O
OOniONinnsO O OO OOOOOOOOOOOOOOOOOOOOOOOOO 2 1 01 O
ONNNO NNNOONNON
n Onn0OOnninOOsii5O1 522ON22 10 i O OOOOOOOOOOOOO 22 022 OO OOOOOOOOOOOOOOOOOOOOOOOOOOO 2 2 0 O
i Onn0ONisiiO1 51 ON22 10 2 i O OOOOOOOOOOOOO 22 022 OO OOOOOOOOOOOOOOOOOOOOOOOOOOO 2 2 0 O
c Onn0OOnsinOOnnnnO1 51 ON22 20 i O OOOOOOOOOOOOO 22 022 OO OOOOOOOOOOOOOOOOOOOOOOOOOOO2 0 O
n Onn0OOnnninsnO1 522ON22 10 i O OOOOOOOOOOOOO 22 022 OO OOOOOOOOOOOOOOOOOOOOOOOOOOO 2 022O
n Onn0OOnninOOnnON22 20 i O OOOOOOOOOOOOO 22 022 OO OOOOOOOOOOOOOOOOOOOOOOOOOOO2 1 02 O
OOniONinnsO O OO OOOOOOOOOOOOOOOOOOOOOOOOO 1 2 0 O
ONNNO NNNONNNO
n Onn0OOnnnnnONnn OOnanOOnnnnnOOni5nsOO 1 01 i2 O OOOOOOOOOOOOOOOO22 022 OO OOOOOOOOOOOOOOOOOOOOOOOOO 1 1220 O
i Onn0OOnnnnn ONnn OO nnnna 1 0 i2 O OOOOOOOOOOOOOOOO1 1 022 OO OOOOOOOOOOOOOOOOOOOOOOOOO 1 2 2 2022O
c Onn0OOnn snnnONnsnniinnnO22ci 0 2 i1 O OOOOOOOOOOOOOOOOOO 22022 OO OOOOOOOOOOOOOOOOOOOOOOOOOOO2 2 1 022O
OOniONinnsO O OO OOOOOOOOOOOOOOOOOOOOOOOOO 1 21201 O
ONNNO NNNOONNNOOONNO NNONON
n Onn0ONnnnnOOnnnnONsninnnniOOni"nO " 2 012 i1 OO OOOOOOOOOOOOOOO22 022O OO OOOOOOOOOOOOOOOOOOOOOOOOOOO 0 2O
i Onn0ONnnnnO nnnnsnONsninnnniOOni"nO " 2 0 2 i1 OO OOOOOOOOOOOOOOO22 022O OO OOOOOOOOOOOOOOOOOOOOOOOOOOO 22 0 2O
c Onn0OOnnnnONsninnnni 12022 i2 OO OOOOOOOOOOOO1 122 222022O OO OOOOOOOOOOOOOOOOOOOOOOOOO11 222 222022O
n Onn0O nnnnsnONsninnnni 0 i2 OO OOOOOOOOOOOO1 122 222022O OO OOOOOOOOOOOOOOOOOOOOOOOOOOO 1 222022O
n OOnn0ONnncnOnnnniO 022 ii OO OOOOOOOOOOOOOOO 2022O OO OOOOOOOOOOOOOOOOOOOOOOOOOOO1 2 2022O
5 OOnn0ONnnnnsO nnnn 022 nnn OO OOOOOOOOOOOOOOOOO 21022O OO OOOOOOOOOOOOOOOOOOOOOOOOOOOOOO 2 022O
n OOnn0ONnnnnsOannnnsn 022 nnn OO OOOOOOOOOOOOOOOOO 2 2 2022O OO OOOOOOOOOOOOOOOOOOOOOOOOOOOOOO 2 2 2022O
i OOnn0O2nnOnnnnnOnnnnnnn 022 ii OO OOOOOOOOOOOOOOOOO 022O OO OOOOOOOOOOOOOOOOOOOOOOOOOOOOOO 2 2022O
n OOnn0O2nnnsnO nnnn 2022 ii OO OOOOOOOOOOOOOOO2 22 022O OO OOOOOOOOOOOOOOOOOOOOOOOOOOOOOO 2 1 022O
a OOnn0O2nnnsnO nnnnONn nOnnnnnn 1022 ii OO OOOOOOOOOOOOOOO2 22 022O OO OOOOOOOOOOOOOOOOOOOOOOOOOOOOOO2 22 022O
OOniONinnsO O OO OOOOOOOOOOOOOOOOOOOOOOOOO 2 20 2O
ONNNO NNNOONNONOOOONNNNN
n Onn0ONnnninnOOnnnnnO 2a 2Oiinn5 10 2 i2 O OOOOOOOOOOOOOOOO21 022 OO OOOOOOOOOOOOOOOOOOOOOOOOO1 2 1 101 O
i Onn0ONnnninnOOnnnnnONOO2 a2 022 i2 O OOOOOOOOOOOOOOOO22 2022 OO OOOOOOOOOOOOOOOOOOOOOOOOOOO1 22 02 O
c Onn0ONnnninnOOnnnnnnO2 a 2Oiinn5 220 i2 O OOOOOOOOOOOOOOOO 2 2 022 OO OOOOOOOOOOOOOOOOOOOOOOOOOOO 21 22 0 O
OOniONinnsO O OO OOOOOOOOOOOOOOOOOOOOOOOOO2 2 2 10 1O
 RENCANA ANGGARAN BIAYA (RAB)

KEGIATAN : PEMBANGUNAN GEDUNG SKCK POLRES PROBOLINGGO

NAMA PEKERJAAN : PEMBANGUNAN GEDUNG SKCK POLRES PROBOLINGGO
LOKASI: KANTOR POLRES PROBOLINGGO
TAHUN ANGGARAN: 2022

NOJENIS KEGIATANSAT HARGA SATUAN JUMLAH HARGA VOLUME

9PEKERJAAN PLAFON DAN PARTISI

a Pek. Rangka Plafon Galvalum 132.60m2 Rp 125,444.00 Rp 16,633,874.40
b Pek. Plafon Kalsiboard 3mm 132.60m2 Rp 41,619.00 Rp 5,518,679.40
c Pek. Partisi Kalsiboard Rangka Galvalum 36.75m2 Rp 334,018.00 Rp 12,275,161.50
Sub Total 9 Rp 34,427,715.30
10PEKERJAAN PENGECATAN
a Pek. Pengecatan Dinding 304.84m2 Rp 36,365.00 Rp 11,085,506.60
b Pek. Pengecatan Plafon 132.60m2 Rp 36,365.00 Rp 4,821,999.00
c Pek. Pengecatan Lisplank 9.70m2 Rp 36,365.00 Rp 352,740.50
Sub Total 10 Rp 16,260,246.10
11PEKERJAAN INSTALASI LISTRIK
a Pek. Titik Lampu 14.00titik Rp 15,000.00 Rp 210,000.00
b Pek. Saklar Tunggal 5.00bh Rp 25,000.00 Rp 125,000.00
c Pek. Saklar ganda 2.00bh Rp 30,000.00 Rp 60,000.00
d Pek. Stop kontak 4.00bh Rp 25,000.00 Rp 100,000.00
e Pek. Instalasi Listrik 25.00titik Rp 200,000.00 Rp 5,000,000.00
f Pek. MCB 1.00bh Rp 165,000.00 Rp 165,000.00
g Pek. Penyambungan Listrik 1.00ls Rp 1,000,000.00 Rp 1,000,000.00
h Lampu HE 18 W 14.00bh Rp 50,000.00 Rp 700,000.00
Sub Total 11 Rp 7,360,000.00
12PEKERJAAN SANITASI
a Pek. Pasang Kloset Jongkok 2.00bh Rp 565,225.00 Rp 1,130,450.00
b Pek. Pasang Pipa Pvc 3/4' Sni 12.00m1 Rp 21,551.00 Rp 258,612.00
c Pek. Pasang Pipa Pvc 3' Sni 18.00m1 Rp 75,242.00 Rp 1,354,356.00
d Pek. Pasang Pipa Pvc 4' Sni 18.00m1 Rp 105,777.00 Rp 1,903,986.00
e Pek. Pasang Kran Air 3/4' 2.00bh Rp 102,284.00 Rp 204,568.00
f Pek. Pasang Avur Lantai 2.00bh Rp 99,935.00 Rp 199,870.00
g Pek. Pasang Septictank 1.00unit Rp 3,247,954.00 Rp 3,247,954.00
h Pek. Pasang Resapan 1.00unit Rp 2,687,672.00 Rp 2,687,672.00
i Pek. Sumur Bor 16 m 16.00m1 Rp 159,218.00 Rp 2,547,488.00
j Pek. Pipa Intake 1 1/2 inch 32.00m1 Rp 48,772.00 Rp 1,560,704.00
k Pek. Pompa Air Otomatis 1.00unit Rp 1,019,763.00 Rp 1,019,763.00
l Pek. Tandon 500 ltr dan aksesoris 1.00unit Rp 2,610,155.00 Rp 2,610,155.00
Sub Total 12 Rp 18,725,578.00
 ANALISA HARGA SATUAN PEKERJAAN
KEGIATAN : PEMBANGUNAN GEDUNG SKCK POLRES PROBOLINGGO
NAMA PEKERJAAN : PEMBANGUNAN GEDUNG SKCK POLRES PROBOLINGGO
LOKASI : POLRES PROBOLINGGO
TAHUN ANGGARAN : 2022

PUPR.2016/T.02.a *)
1. 1 m1 - Uitset / Pengukuran
a.Tenaga :-Pekerja0.012OH75,000.00 900.00
-Pembantu Juru Ukur0.004OH75,000.00 300.00
-Juru Ukur0.004OH85,000.00 340.00 1,540.00 Rp

c.Alat :-Peralatan Pengukuran0.004unit/hr250,000.00 1,000.00 1,000.00 Rp

Rp 2,540.00

d.Overhead + Keuntungan15%2,540.00 381.00 381.00 Rp

m1 - Uitset / Pengukuran HSP2,921.00 Rp

PUPR.2016/A.2.2.1.9
2. 1 m2 - Pembersihan
a.Tenaga :-Pekerja0.100OH75,000.00 7,500.00
-Mandor0.050OH100,000.00 5,000.00 12,500.00 Rp
Rp 12,500.00

d.Overhead + Keuntungan15%12,500.00 1,875.00 1,875.00 Rp

m2 - Pembersihan HSP14,375.00 Rp

PUPR.2016/A.2.2.1.14 *)
3. 1 m2 - Pembongkaran atap galvalum rangka naja
a.Tenaga :-Pekerja0.300OH75,000.00 22,500.00
-Tukang Besi0.150OH85,000.00 12,750.00
-Mandor0.050OH100,000.00 4,995.00 40,245.00 Rp
Rp 40,245.00

d.Overhead + Keuntungan15%40,245.00 6,036.75 6,036.75 Rp

m2 - Pembongkaran atap galvalum rangka naja
HSP46,282.00 Rp

PUPR.2016/A.2.2.1.14 *)
4. 1 m2 - Pembongkaran paving
a.Tenaga :-Pekerja0.150OH75,000.00 11,250.00
-Mandor0.015OH100,000.00 1,500.00 12,750.00 Rp
Rp 12,750.00

d.Overhead + Keuntungan15%12,750.00 1,912.50 1,912.50 Rp

m2 - Pembongkaran paving HSP14,663.00 Rp

PUPR.2016/A.2.2.1.14 *)
5 1 m2 - Pembongkaran dinding bata
a.Tenaga :-Pekerja1.000OH75,000.00 75,003.75
-Mandor0.050OH100,000.00 4,995.00 79,998.75 Rp
Rp 79,999.00

d.Overhead + Keuntungan15%79,999.00 11,999.85 11,999.85 Rp

m2 - Pembongkaran dinding bata HSP91,999.00 Rp

PUPR.2016/A.2.2.1.13
6 1 m3 - Pembongkaran beton bertulang
a.Tenaga :-Pekerja13.334OH75,000.00 1,000,050.00
-Mandor0.666OH100,000.00 66,600.00 1,066,650.00Rp
Rp 1,066,650.00

d.Overhead + Keuntungan15%1,066,650.00 159,997.50 159,997.50 Rp

m3 - Pembongkaran beton bertulang HSP1,226,648.00 Rp

PUPR.2016/A.2.3.1.2
7 1 m3 - Galian TANAH BIASA, kedalaman 0 s.d 2 meter
a.Tenaga :-Pekerja0.900OH75,000.00 67,500.00
-Mandor0.045OH100,000.00 4,500.00 72,000.00
Rp 72,000.00

d.Overhead + Keuntungan15%72,000.00 10,800.00 10,800.00 Rp

m3 - Galian TANAH BIASA, kedalaman 0 s.d 2
HSP82,800.00
meter Rp

PUPR.2016/A.2.3.1.9
8 1 m3 - Urugan tanah kembali
a.Tenaga :-Pekerja0.500OH75,000.00 37,500.00
-Mandor0.050OH100,000.00 5,000.00 42,500.00
Rp 42,500.00

d.Overhead + Keuntungan15%42,500.00 6,375.00 6,375.00 Rp

m3 - Urugan tanah kembali HSP48,875.00 Rp

PUPR.2016/A.2.3.1.11 *)
9 1 m3 - Urugan TANAH BARU
 a.Tenaga :-Pekerja0.300OH75,000.00 22,500.00
-Mandor0.010OH100,000.00 1,000.00 23,500.00

b.Bahan :- Tanah urug/Taman 1.200m385,000.00 102,000.00 102,000.00 Rp

Rp 125,500.00

d.Overhead + Keuntungan15%125,500.00 18,825.00 18,825.00 Rp

m3 - Urugan TANAH BARU HSP144,325.00 Rp

PUPR.2016/A.2.3.1.11
10 1 m3 - Urugan PASIR
a.Tenaga :-Pekerja0.300OH75,000.00 22,500.00
-Mandor0.010OH100,000.00 1,000.00 23,500.00

b.Bahan :-Pasir urug1.200m3125,000.00 150,000.00 150,000.00 Rp

Rp 173,500.00

d.Overhead + Keuntungan15%173,500.00 26,025.00 26,025.00 Rp

m3 - Urugan PASIR HSP199,525.00 Rp

PUPR.2016/A.3.2.1.3
11 1 m3 - Pondasi batu kali, 1 PC : 5 PP
a.Tenaga :-Pekerja1.500OH75,000.00 112,500.00
-Tukang batu0.750OH85,000.00 63,750.00
-Kepala tukang0.075OH90,000.00 6,750.00
-Mandor0.075OH100,000.00 7,500.00 190,500.00Rp

b.Bahan :-Batu kali/belah1.200m3200,000.00 240,000.00

-Semen / PC 136.000kg1,300.00 176,800.00
-Pasir pasang0.544m3175,000.00 95,200.00 512,000.00 Rp
Rp 702,500.00

d.Overhead + Keuntungan15%702,500.00 105,375.00 105,375.00 Rp

m3 - Pondasi batu kali, 1 PC : 5 PP HSP807,875.00 Rp

PUPR.2016/A.4.4.1.10
12 1 m2 - Dinding 1/2 Bata, 1 PC : 5 PP
a.Tenaga :-Pekerja0.300OH75,000.00 22,500.00
-Tukang batu0.100OH85,000.00 8,500.00
-Kepala tukang0.010OH90,000.00 900.00
-Mandor0.015OH100,000.00 1,500.00 33,400.00

b.Bahan :-Bata merah70.000bh650.00 45,500.00

-Semen / PC 9.680kg1,300.00 12,584.00
-Pasir pasang0.045m3175,000.00 7,875.00 65,959.00 Rp
Rp 99,359.00

d.Overhead + Keuntungan15%99,359.00 14,903.85 14,903.85 Rp

m2 - Dinding 1/2 Bata, 1 PC : 5 PP HSP114,263.00 Rp

PUPR.2016/A.4.4.2.4
13 1 m2 - Plesteran, 1 PC : 4 PP
a.Tenaga :-Pekerja0.300OH75,000.00 22,500.00
-Tukang batu0.150OH85,000.00 12,750.00
-Kepala tukang0.015OH90,000.00 1,350.00
-Mandor0.015OH100,000.00 1,500.00 38,100.00 Rp

b.Bahan :-Semen / PC 6.240kg1,300.00 8,112.00

-Pasir pasang0.024m3175,000.00 4,200.00 12,312.00 Rp
Rp 50,412.00

d.Overhead + Keuntungan15%50,412.00 7,561.80 7,561.80 Rp

m2 - Plesteran, 1 PC : 4 PP HSP57,974.00 Rp

PUPR.2016/A.4.4.2.27
14 1 m2 - Acian
a.Tenaga :-Pekerja0.200OH75,000.00 15,000.00
-Tukang batu0.100OH85,000.00 8,500.00
-Kepala tukang0.010OH90,000.00 900.00
-Mandor0.010OH100,000.00 1,000.00 25,400.00 Rp

b.Bahan :-Semen / PC 3.250kg1,300.00 4,225.00 4,225.00

HSP29,625.00 Rp

d.Overhead + Keuntungan15%29,625.00 4,443.75 4,443.75 Rp

m2 - Acian HSP34,069.00 Rp

AHSP.DPU/2012/B.07-T + AHSP.DPU/2012/B.17-T + AHSP.DPU/2012/B.22-T

15 1 m3 - Beton Bertulang + BEKISTING (TULANGAN UTAMA 4x10mm) 15/20 cm
(SLOOF ; KOLOM ; BALOK LATEI ; RINGBALK ; RING GEWEL ; KONSOL) Dimensi 15/20 cm
- Campuran beton K-225
a.Bahan :-Semen / PC 371.000kg1,300.00 482,300.00
-Pasir beton0.499m3280,000.00 139,720.00
-Koral beton0.776m3300,000.00 232,800.00
-Air215.000ltr120.00 25,800.00
 b.Tenaga :-Pekerja1.320OH75,000.00 99,000.00
-Tukang batu0.205OH85,000.00 17,425.00
-Kepala tukang0.020OH90,000.00 1,800.00
-Mandor0.060OH100,000.00 6,000.00
c.Alat :-Beton Mixer0.200unit/hr300,000.00 60,000.00 1,064,845.00Rp

- Pembesian beton
a.Bahan :-Besi beton115.500kg17,500.00 2,021,250.00
-Bendrat1.650kg20,000.00 33,000.00
b.Tenaga :-Pekerja0.770OH75,000.00 57,750.00
-Tukang besi0.770OH85,000.00 65,450.00
-Kepala tukang0.0770OH90,000.00 6,930.00
-Mandor0.0440OH100,000.00 4,400.00 2,188,780.00
Rp

- Bekisting beton
a.Bahan :-Kayu hutan papan0.268m34,500,000.00 1,206,000.00
-Paku3.350kg20,000.00 67,000.00
-Minyak bekisting1.675ltr7,100.00 11,892.50
b.Tenaga :-Pekerja5.528OH75,000.00 414,562.50
-Tukang kayu2.764OH85,000.00 234,918.75
-Kepala tukang0.276OH90,000.00 24,873.75
-Mandor0.276OH100,000.00 27,637.50 1,986,885.00Rp
m3 - Beton Bertulang + BEKISTING (TULANGANHSP5,240,510.00
UTAMA 4x10mm) Rp 15/20 cm

d.Overhead + Keuntungan15%5,240,510.00 786,076.50 786,076.50 Rp

0 HSP6,026,587.00 Rp

PUPR.2016/A.4.2.1.22
16 1 m2 - Atap Rangka Baja Ringan Profil C
a.Tenaga :-Pekerja0.734OH75,000.00 55,050.00
-Tukang0.734OH85,000.00 62,390.00
-Kepala tukang0.073OH90,000.00 6,570.00
-Mandor0.037OH100,000.00 3,700.00 127,710.00

b.Bahan :-Baja ringan, C.75.0,74.050kg17,500.00 70,875.00 70,875.00

Rp 198,585.00

d.Overhead + Keuntungan15%198,585.00 29,787.75 29,787.75 Rp

0 HSP228,373.00 Rp

17 1 m2 - Usuk + Reng, Baja Ringan

a.Bahan :-Baja ringan, U.75.0,50.667kg18,000.00 12,006.00
-Baja ringan, reng 30.0,40.900kg15,000.00 13,500.00
-Baut (screw driver)0.076pak75,000.00 5,700.00 31,206.00 Rp

b.Tenaga :-Pekerja0.734OH75,000.00 55,050.00

-Tukang besi0.734OH85,000.00 62,390.00
-Kepala tukang0.073OH90,000.00 6,570.00
-Mandor0.037OH100,000.00 3,700.00 127,710.00Rp
m2 - Usuk + Reng, Baja Ringan HSP158,916.00 Rp

d.Overhead + Keuntungan15%158,916.00 23,837.40 23,837.40 Rp

0 HSP182,753.00 Rp

18 1 m2 - Atap Spandex
a.Bahan :-Metal roof1.050m280,000.00 84,000.00
-Paku sekrup10.000bh1,200.00 12,000.00 96,000.00 Rp

b.Tenaga :-Pekerja0.150OH75,000.00 11,250.00

-Tukang besi0.750OH85,000.00 63,750.00
-Kepala tukang0.008OH90,000.00 720.00
-Mandor0.006OH100,000.00 600.00 76,320.00Rp
m2 - Atap Spandex HSP172,320.00 Rp

d.Overhead + Keuntungan15%172,320.00 25,848.00 25,848.00 Rp

0 HSP198,168.00 Rp

PUPR.2016/A.4.2.1.11 *)
19 1 m1 - Kusen Alumunium Coklat
a.Tenaga :-Pekerja0.043OH75,000.00 3,225.00
-Tukang0.043OH85,000.00 3,655.00
-Kepala tukang0.0043OH90,000.00 387.00
-Mandor0.0021OH100,000.00 210.00 7,477.00

b.Bahan :- Alumunium profil coklat 1.100m1135,000.00 148,500.00

-Sekrup2.000bh24,400.00 48,800.00
-Sealant0.060bh20,000.00 1,200.00 198,500.00
Rp 205,977.00

d.Overhead + Keuntungan15%205,977.00 30,896.55 30,896.55 Rp

0 HSP236,874.00 Rp
 20 1 bh - Kunci tanam SES
a.Bahan :-Kunci tanam SES1.000bh250,000.00 250,000.00 250,000.00 Rp

b.Tenaga :-Pekerja0.060OH75,000.00 4,500.00

-Tukang kayu0.600OH85,000.00 51,000.00
-Kepala tukang0.060OH90,000.00 5,400.00
-Mandor0.003OH100,000.00 300.00 61,200.00Rp
bh - Kunci tanam SES HSP311,200.00 Rp

d.Overhead + Keuntungan15%311,200.00 46,680.00 46,680.00 Rp

Overhead + Keuntungan HSP357,880.00 Rp

21 1 set - Engsel pintu

a.Bahan :-Engsel1.000set42,000.00 42,000.00 42,000.00 Rp

b.Tenaga :-Pekerja0.015OH75,000.00 1,125.00

-Tukang kayu0.150OH85,000.00 12,750.00
-Kepala tukang0.015OH90,000.00 1,350.00
-Mandor0.00080OH100,000.00 80.00 15,305.00
Rp
set - Engsel pintu HSP57,305.00 Rp

d.Overhead + Keuntungan15%57,305.00 8,595.75 8,595.75 Rp

Overhead + Keuntungan HSP65,901.00 Rp

22 1 set - Engsel jendela

a.Bahan :-Engsel1.000set42,000.00 42,000.00 42,000.00 Rp

b.Tenaga :-Pekerja0.010OH75,000.00 750.00

-Tukang kayu0.100OH85,000.00 8,500.00
-Kepala tukang0.010OH90,000.00 900.00
-Mandor0.0005OH100,000.00 50.00 10,200.00
Rp
set - Engsel jendela HSP52,200.00 Rp

d.Overhead + Keuntungan15%52,200.00 7,830.00 7,830.00 Rp

Overhead + Keuntungan HSP60,030.00 Rp

23 1 set - Hak angin sikutan

a.Bahan :-Hak angin sikutan1.000set49,000.00 49,000.00 49,000.00 Rp

b.Tenaga :-Pekerja0.015OH75,000.00 1,125.00

-Tukang kayu0.150OH85,000.00 12,750.00
-Kepala tukang0.015OH90,000.00 1,350.00
-Mandor0.00800OH100,000.00 800.00 16,025.00Rp
set - Hak angin sikutan HSP65,025.00 Rp

d.Overhead + Keuntungan15%65,025.00 9,753.75 9,753.75 Rp

Overhead + Keuntungan HSP74,779.00 Rp

24 1 set - Handle pintu

a.Bahan :-Handle pintu1.000set170,000.00 170,000.00 170,000.00 Rp

b.Tenaga :-Pekerja0.050OH75,000.00 3,750.00

-Tukang kayu0.500OH85,000.00 42,500.00
-Kepala tukang0.050OH90,000.00 4,500.00
-Mandor0.0030OH100,000.00 300.00 51,050.00Rp
set - Handle pintu HSP221,050.00 Rp

d.Overhead + Keuntungan15%221,050.00 33,157.50 33,157.50 Rp

Overhead + Keuntungan HSP254,208.00 Rp

PUPR.2016/A.4.4.3.4 *)
25 1 m2 - Lantai Keramik 40/40, MOTIF
a.Tenaga :-Pekerja0.250OH75,000.00 18,750.00
-Tukang batu0.125OH85,000.00 10,625.00
-Kepala tukang0.013OH90,000.00 1,170.00
-Mandor0.013OH100,000.00 1,300.00 31,845.00 Rp

b.Bahan :-Keramik 40/40 (motif)1.061dos122,500.00 129,972.50

-Semen / PC 9.800kg1,300.00 12,740.00
-Pasir pasang0.045m3170,000.00 7,650.00
-Semen warna0.600kg10,000.00 6,000.00 156,362.50Rp
Rp 188,208.00

d.Overhead + Keuntungan15%188,208.00 28,231.20 28,231.20 Rp

m2 - Lantai Keramik 40/40, MOTIF HSP216,439.00 Rp

PUPR.2016/A.4.4.3.35 *)
26 1 m2 - Lantai Keramik 25/25, MOTIF
a.Tenaga :-Pekerja0.250OH75,000.00 18,750.00
-Tukang batu0.125OH85,000.00 10,625.00
-Kepala tukang0.013OH90,000.00 1,170.00
 -Mandor0.013OH100,000.00 1,300.00 31,845.00 Rp

b.Bahan :-Keramik 25/25 (motif)1.050dos115,000.00 120,750.00

-Semen / PC 10.000kg1,300.00 13,000.00
-Pasir pasang0.045m3170,000.00 7,650.00
-Semen warna0.500kg10,000.00 5,000.00 146,400.00Rp
Rp 178,245.00

d.Overhead + Keuntungan15%178,245.00 26,736.75 26,736.75 Rp

m2 - Lantai Keramik 25/25, MOTIF HSP204,982.00 Rp

PUPR.2016/A.4.4.3.54
27 1 m2 - Dinding Keramik 25/40
a.Tenaga :-Pekerja0.900OH75,000.00 67,500.00
-Tukang batu0.450OH85,000.00 38,250.00
-Kepala tukang0.045OH90,000.00 4,050.00
-Mandor0.045OH100,000.00 4,500.00 114,300.00Rp

b.Bahan :-Keramik 25/401.000dos115,000.00 115,000.00

-Semen / PC 9.300kg1,300.00 12,090.00
-Pasir pasang0.018m3170,000.00 3,060.00
-Semen warna1.940kg10,000.00 19,400.00 149,550.00 Rp
Rp 263,850.00

d.Overhead + Keuntungan15%263,850.00 39,577.50 39,577.50 Rp

m2 - Dinding Keramik 25/40 HSP303,428.00 Rp

SNI 3434:2008 6.21-T

28 1 m1 - Kalsiplank 20
a.Bahan :-Kalsiplank 200.333ljr60,000.00 19,980.00
-Paku0.100kg15,000.00 1,500.00 21,480.00 Rp

b.Tenaga :-Pekerja0.100OH75,000.00 7,500.00

-Tukang kayu0.200OH85,000.00 17,000.00
-Kepala tukang0.020OH90,000.00 1,800.00
-Mandor0.005OH100,000.00 500.00 26,800.00Rp
m1 - Kalsiplank 20 HSP48,280.00 Rp

d.Overhead + Keuntungan15%48,280.00 7,242.00 7,242.00 Rp

0 HSP55,522.00 Rp

SNI 2839:2008 6.7

29 1 m2 - Plafond KALSIBOARD
a.Bahan :-Kalsiboard plafond0.364lbr60,000.00 21,840.00
-Paku0.110kg15,000.00 1,650.00 23,490.00 Rp

b.Tenaga :-Pekerja0.100OH75,000.00 7,500.00

-Tukang kayu0.050OH85,000.00 4,250.00
-Kepala tukang0.005OH90,000.00 450.00
-Mandor0.005OH100,000.00 500.00 12,700.00Rp
m2 - Plafond KALSIBOARD HSP36,190.00 Rp

d.Overhead + Keuntungan15%36,190.00 5,428.50 5,428.50 Rp

m2 - Plafond KALSIBOARD HSP41,619.00 Rp

30 1 m2 - Rangka plafond, Metal furing

a.Bahan :-Metal furing1.000m266,000.00 66,000.00
-Aksesoris1.000ls832.16 832.16 66,832.16Rp

b.Tenaga :-Pekerja0.150OH75,000.00 11,250.00

-Tukang0.250OH85,000.00 21,250.00
-Kepala tukang0.025OH90,000.00 2,250.00
-Mandor0.075OH100,000.00 7,500.00 42,250.00 Rp
m2 - Rangka plafond, Metal furing HSP109,082.00 Rp

d.Overhead + Keuntungan15%109,082.00 16,362.30 16,362.30 Rp

0 HSP125,444.00 Rp

31 1 m2 - Pengecatan dinding atau plafond baru

a.Bahan :-Plamir dinding0.100kg25,000.00 2,500.00
-Cat dasar0.100kg45,000.00 4,500.00
-Cat dinding0.260kg65,000.00 16,900.00 23,900.00 Rp

b.Tenaga :-Pekerja0.020OH75,000.00 1,500.00

-Tukang cat0.063OH85,000.00 5,355.00
-Kepala tukang 0.0063OH90,000.00 567.00
-Mandor0.0030OH100,000.00 300.00 7,722.00 Rp
m2 - Pengecatan dinding atau plafond baru HSP31,622.00 Rp

d.Overhead + Keuntungan15%31,622.00 4,743.30 4,743.30 Rp

## HSP36,365.00 Rp

32 1 unit - MCB lengkap

MCB lengkap1.000unit165,000.00 165,000.00
 unit - MCB lengkap HSP165,000.00 Rp

33 1 ttk - Instalasi listrik

Instalasi listrik1.000ttk200,000.00 200,000.00
ttk - Instalasi listrik HSP200,000.00 Rp

34 1 bh - Saklar tunggal
Saklar tunggal1.000bh25,000.00 25,000.00
bh - Saklar tunggal HSP25,000.00 Rp

35 1 bh - Saklar ganda
Saklar ganda1.000bh30,000.00 30,000.00
bh - Saklar ganda HSP30,000.00 Rp

36 1 bh - Stop kontak
Stop kontak1.000bh25,000.00 25,000.00
bh - Stop kontak HSP25,000.00 Rp

37 1 bh - Fitting lampu
Fitting lampu1.000bh15,000.00 15,000.00
bh - Fitting lampu HSP15,000.00 Rp

38 1 bh - Lampu HE 18 W
Lampu HE 18 W1.000bh50,000.00 50,000.00
bh - Lampu HE 18 W HSP50,000.00 Rp

39 1 bh - Kloset jongkok porselen

a.Bahan :-Kloset jongkok1.000bh250,000.00 250,000.00
-Semen / PC 6.000kg1,300.00 7,800.00
-Pasir pasang0.010m3170,000.00 1,700.00 259,500.00Rp

b.Tenaga :-Pekerja1.000OH75,000.00 75,000.00

-Tukang batu1.500OH85,000.00 127,500.00
-Kepala tukang0.150OH90,000.00 13,500.00
-Mandor0.160OH100,000.00 16,000.00 232,000.00 Rp
bh - Kloset jongkok porselen HSP491,500.00 Rp

c.Overhead + Keuntungan15%491,500.00 73,725.00 73,725.00 Rp

## HSP565,225.00 Rp

40 1 m1 - Pipa PVC AW Ø 0,75"

a.Bahan :-Pipa PVC AW Ø 0,75"0.300ljr34,000.00 10,200.00 10,200.00

b.Tenaga :-Pekerja0.036OH75,000.00 2,700.00

-Tukang0.060OH85,000.00 5,100.00
-Kepala tukang0.006OH90,000.00 540.00
-Mandor0.0020OH100,000.00 200.00 8,540.00 Rp
m1 - Pipa PVC AW Ø 0,75" HSP18,740.00 Rp

c.Overhead + Keuntungan15%18,740.00 2,811.00 2,811.00 Rp

## HSP21,551.00 Rp

41 1 m1 - Pipa PVC SNI Ø 3"

a.Bahan :-Pipa PVC SNI Ø 3"0.167ljr320,900.00 53,483.33 53,483.33

b.Tenaga :-Pekerja0.094OH75,000.00 7,050.00

-Tukang0.047OH85,000.00 3,995.00
-Mandor0.0090OH100,000.00 900.00 11,945.00Rp
m1 - Pipa PVC SNI Ø 3" HSP65,428.00 Rp

c.Overhead + Keuntungan15%65,428.00 9,814.20 9,814.20 Rp

## HSP75,242.00 Rp

42 1 m1 - Pipa PVC SNI Ø 4"

a.Bahan :-Pipa PVC SNI Ø 4"0.167ljr471,000.00 78,500.00 78,500.00

b.Tenaga :-Pekerja0.105OH75,000.00 7,875.00

-Tukang0.053OH85,000.00 4,505.00
-Mandor0.0110OH100,000.00 1,100.00 13,480.00 Rp
m1 - Pipa PVC SNI Ø 4" HSP91,980.00 Rp

c.Overhead + Keuntungan15%91,980.00 13,797.00 13,797.00 Rp

## HSP105,777.00 Rp

43 1 bh - Kran air stainless

a.Bahan :-Kran air stainless1.000bh50,000.00 50,000.00
-Seal tape0.025bh3,700.00 92.50 50,092.50
Rp

b.Tenaga :Pekerja0.010OH75,000.00 750.00

-Tukang batu0.400OH85,000.00 34,000.00
 -Kepala tukang0.040OH90,000.00 3,600.00
-Mandor0.005OH100,000.00 500.00 38,850.00Rp
bh - Kran air stainless HSP88,943.00 Rp

c.Overhead + Keuntungan15%88,943.00 13,341.45 13,341.45 Rp

## HSP102,284.00 Rp

44 1 bh - Avur lantai stainless

a.Bahan :-Avur lantai stainless1.000bh76,250.00 76,250.00 76,250.00

b.Tenaga :Pekerja0.010OH75,000.00 750.00

-Tukang batu0.100OH85,000.00 8,500.00
-Kepala tukang0.010OH90,000.00 900.00
-Mandor0.005OH100,000.00 500.00 10,650.00Rp
bh - Avur lantai stainless HSP86,900.00 Rp

c.Overhead + Keuntungan15%86,900.00 13,035.00 13,035.00 Rp

## HSP99,935.00 Rp

SNI 6897:2008 6.2 + AHSP.DPU/2012/B.07-T + AHSP.DPU/2012/B.17-T + AHSP.DPU/2012/B.21

45 1 unit - Septictank, 1x2x1,3 m3
a.Bahan :-Bata merah1,456.000bh600.00 873,600.00
-Pasir pasang0.946m3170,000.00 160,820.00
-Pasir beton0.120m3280,000.00 33,532.80
-Koral beton0.186m3300,000.00 55,872.00
-Semen / PC 10.796kg1,300.00 14,034.28
-Air51.600ltr120.00 6,192.00
-Besi beton39.514kg11,500.00 454,406.40
-Bendrat0.564kg20,000.00 11,289.60
-Paku0.500kg15,000.00 7,500.00
-Minyak bekisting0.400ltr7,100.00 2,840.00
-Kayu hutan balok0.040m34,000,000.00 160,000.00
-Plywood0.700lbr152,500.00 106,750.00
-Pipa GI Medium Ø 1"0.167ljr240,200.00 40,033.33 1,926,870.41Rp

b.Tenaga :-Pekerja7.220OH75,000.00 541,524.00

-Tukang batu2.129OH85,000.00 180,982.00
-Tukang kayu1.000OH85,000.00 85,000.00
-Tukang besi0.264OH85,000.00 22,399.20
-Kepala tukang0.349OH90,000.00 31,387.68
-Mandor0.361OH100,000.00 36,144.80 897,437.68 Rp
unit - Septictank, 1x2x1,3 m3 HSP2,824,308.00 Rp

c.Overhead + Keuntungan15%2,824,308.00 423,646.20 423,646.20 Rp

## HSP3,247,954.00 Rp

SNI 6897:2008 6.2 + AHSP.DPU/2012/B.07-T + AHSP.DPU/2012/B.17-T + AHSP.DPU/2012/B.21

46 1 unit - Peresapan (Ø=1 m ; d= 2 m)
a.Bahan :-Bata merah1,450.00bh600.00 870,000.00
-Pasir pasang0.571m3170,000.00 97,151.60
-Pasir beton0.047m3280,000.00 13,161.62
-Koral beton0.073m3300,000.00 21,929.76
-Semen / PC 6.048kg1,300.00 7,862.95
-Air20.253kg120.00 2,430.36
-Besi beton15.509kg11,500.00 178,354.51
-Bendrat0.222kg20,000.00 4,431.17
-Paku0.196kg15,000.00 2,943.75
-Minyak bekisting0.400ltr7,100.00 2,840.00
-Kayu hutan balok0.016m34,000,000.00 62,800.00
-Ijuk37.680kg12,000.00 452,160.00
-Plywood0.275lbr152,500.00 41,899.38 1,757,965.10

b.Tenaga :-Pekerja5.095 OH75,000.00 382,108.17

-Tukang batu1.275 OH85,000.00 108,401.44
-Tukang kayu0.393 OH85,000.00 33,362.50
-Tukang besi0.103 OH85,000.00 8,791.69
-Kepala tukang0.181 OH90,000.00 16,276.06
-Mandor0.302 OH100,000.00 30,200.83 579,140.69 Rp
unit - Peresapan (Ø=1 m ; d= 2 m) HSP2,337,106.00 Rp

c.Overhead + Keuntungan15%2,337,106.00 350,565.90 350,565.90 Rp

## HSP2,687,672.00 Rp

47 1 m1 - Pengeboran sumur pompa

a.Alat :-Sewa Alat : bor sumur1.000ls75,000.00 75,000.00 75,000.00

b.Tenaga :-Pekerja0.750OH75,000.00 56,250.00

-Mandor0.072OH100,000.00 7,200.00 63,450.00 Rp
m1 - Pengeboran sumur pompa HSP138,450.00 Rp

c.Overhead + Keuntungan15%138,450.00 20,767.50 20,767.50 Rp

## HSP159,218.00 Rp
48 1 m1 - Pipa PVC AW Ø 1,50"
a.Bahan :-Pipa PVC AW Ø 1,50"0.300ljr99,000.00 29,700.00 29,700.00

b.Tenaga :-Pekerja0.054OH75,000.00 4,050.00

-Tukang0.090OH85,000.00 7,650.00
-Kepala tukang0.009OH90,000.00 810.00
-Mandor0.0020OH100,000.00 200.00 12,710.00Rp
m1 - Pipa PVC AW Ø 1,50" HSP42,410.00 Rp

c.Overhead + Keuntungan15%42,410.00 6,361.50 6,361.50 Rp

## HSP48,772.00 Rp

49 1 bh - Pompa air listrik

a.Bahan-Pompa air listrik1.000bh650,000.00 650,000.00 650,000.00

b.Tenaga :-Pekerja1.200OH75,000.00 90,000.00

-Tukang batu1.450OH85,000.00 123,250.00
-Kepala tukang0.150OH90,000.00 13,500.00
-Mandor0.100OH100,000.00 10,000.00 236,750.00 Rp
bh - Pompa air listrik HSP886,750.00 Rp

c.Overhead + Keuntungan15%886,750.00 133,012.50 133,012.50 Rp

## HSP1,019,763.00 Rp

50 1 unit - Tandon air fiber V=0,5 m3

a.Bahan :-Profil tank fiber V=1,0m31.000unit1,567,700.00 1,567,700.00 1,567,700.00

b.Tenaga :-Pekerja3.000OH75,000.00 225,000.00

-Tukang4.500OH85,000.00 382,500.00
-Kepala tukang0.050OH90,000.00 4,500.00
-Mandor0.900OH100,000.00 90,000.00 702,000.00 Rp
unit - Tandon air fiber V=0,5 m3 HSP2,269,700.00 Rp

c.Overhead + Keuntungan15%2,269,700.00 340,455.00 340,455.00 Rp

## HSP2,610,155.00 Rp

51 1 m2 - Partisi kalsiboard 9mm, rangka metal

a.Bahan :-Kalsiboard partisi0.820lbr105,000.00 86,100.00
-Metal stud1.000m2125,000.00 125,000.00
-aksesoris1.000ls25,000.00 25,000.00 236,100.00 Rp

b.Tenaga :-Pekerja0.150OH75,000.00 11,250.00

-Tukang0.450OH85,000.00 38,250.00
-Kepala tukang0.045OH90,000.00 4,050.00
-Mandor0.008OH100,000.00 800.00 54,350.00Rp
m2 - Partisi kalsiboard 9mm, rangka metal HSP290,450.00 Rp

d.Overhead + Keuntungan15%290,450.00 43,567.50 43,567.50 Rp

0 HSP334,018.00 Rp