1/52

Analisa Harga Satuan Pekerjaan

Sekolah : SMK NEG. LAMASI

Desa/ Kel. : Lamasi Pantai
Kecamatan : Walenrang Timur
Kabupaten : Luwu
Propinsi : Sulawesi Selatan

Harga Satuan
No. Kode Keterangan Sat Indek Alat (Rp) Upah (Rp) Bahan (Rp) Jumlah
(Rp)
a b c d e f = (d x e) g = (d x e) h = (d x e) i = (f + g + h)

PEK. FURNITURE
M. 01 1 UNIT MEJA SISWA TUNGGAL
a Kayu Klas I m³ 0.0283 6,000,000.00 169,750.00 169,750.00
b Paku Ulir bh 12.0000 500.00 6,000.00 6,000.00
c Amplas lbr 1.0000 2,000.00 2,000.00 2,000.00
d Dempul Kayu kg 0.1000 15,000.00 1,500.00 1,500.00
e Lem Kayu kg 0.0500 15,000.00 750.00 750.00
f Politur kg 0.5000 40,000.00 20,000.00 20,000.00
g Upah ls 1.0000 100,000.00 100,000.00 100,000.00
Total Rp 0.00 100,000.00 200,000.00 300,000.00
Total harga Rp 300,000.00
M. 02 1 UNIT MEJA SISWA GANDA
a Kayu Klas II m³ 0.0481 2,750,000.00 132,363.00 132,363.00
b Paku Ulir bh 24.000 500.00 12,000.00 12,000.00
c Amplas lbr 2.000 2,000.00 4,000.00 4,000.00
d Dempul Kayu kg 0.200 15,000.00 3,000.00 3,000.00
e Lem Kayu kg 0.100 15,000.00 1,500.00 1,500.00
f Politur kg 0.750 40,000.00 30,000.00 30,000.00
g Upah ls 1.000 150,000.00 150,000.00 150,000.00
Total Rp 0.00 150,000.00 182,863.00 332,863.00
Total harga Rp 332,863.00
M. 03 1 UNIT MEJA BACA INDIVIDU
a Kayu Klas II m³ 0.0828 2,750,000.00 227,700.00 227,700.00
b Paku Ulir bh 36.000 500.00 18,000.00 18,000.00
c Amplas lbr 3.000 2,000.00 6,000.00 6,000.00
d Dempul Kayu kg 0.200 15,000.00 3,000.00 3,000.00
e Lem Kayu kg 0.150 15,000.00 2,250.00 2,250.00
f Politur kg 0.750 40,000.00 30,000.00 30,000.00
g Upah ls 1.000 150,000.00 150,000.00 150,000.00
Total Rp 0.00 150,000.00 286,950.00 436,950.00
Total harga Rp 436,950.00
M. 04 1 UNIT MEJA BACA KELOMPOK
a Kayu Klas II m³ 0.0348 2,750,000.00 95,700.00 95,700.00
b Paku Ulir bh 24.000 500.00 12,000.00 12,000.00
c Amplas lbr 2.000 2,000.00 4,000.00 4,000.00
d Dempul Kayu kg 0.200 15,000.00 3,000.00 3,000.00
e Lem Kayu kg 0.100 15,000.00 1,500.00 1,500.00
f Politur kg 0.750 40,000.00 30,000.00 30,000.00
g Upah ls 1.000 150,000.00 150,000.00 150,000.00
Total Rp 0.00 150,000.00 146,200.00 296,200.00
Total harga Rp 296,200.00
M. 05 1 UNIT MEJA SERBA GUNA
a kayu Kls II m3 0.0312 2,750,000.00 85,910.00 85,910.00
b Paku Ulir bh 24.00 500.00 12,000.00 12,000.00
c Amplas Lbr 2.00 2,000.00 4,000.00 4,000.00
d Dempul kayu kg 0.20 15,000.00 3,000.00 3,000.00
e Lem Kayu kg 0.10 15,000.00 1,500.00 1,500.00
f Politur kg 0.75 40,000.00 30,000.00 30,000.00
g Upah ls 1.00 150,000.00 150,000.00 150,000.00
Total Rp 0.00 150,000.00 136,410.00 286,410.00
Total harga Rp 286,410.00
M. 06 1 UNIT MEJA KEPALA SEKOLAH
a Kayu Klas I m³ 0.135 6,000,000.00 807,420.00 807,420.00
 2/52

Harga Satuan
No. Kode Keterangan Sat Indek Alat (Rp) Upah (Rp) Bahan (Rp) Jumlah
(Rp)
a b c d e f = (d x e) g = (d x e) h = (d x e) i = (f + g + h)
b Kaca 5 mm m2 1.240 77,000.00 95,480.00 95,480.00
c Knop Tarikan bh 6.000 7,000.00 42,000.00 42,000.00
d Paku Ulir bh 48.000 500.00 24,000.00 24,000.00
e Amplas lbr 2.000 2,000.00 4,000.00 4,000.00
f Dempul Kayu kg 0.200 15,000.00 3,000.00 3,000.00
g Lem Kayu kg 0.100 15,000.00 1,500.00 1,500.00
h Politur kg 0.750 40,000.00 30,000.00 30,000.00
i Tripleks 4 mm M2 1.680 70,000.00 117,600.00 117,600.00
j Upah ls 1.000 200,000.00 200,000.00 200,000.00
Total Rp 0.00 200,000.00 1,125,000.00 1,325,000.00
Total harga Rp 1,325,000.00
M. 06.A 1 UNIT MEJA WAKASEK/KTU/ADMINISTRASI
a Kayu Klas I m³ 0.104 6,000,000.00 623,420.00 623,420.00
b Kaca 5 mm m2 1.240 77,000.00 95,480.00 95,480.00
c Knop Tarikan bh 3.000 7,000.00 21,000.00 21,000.00
d Paku Ulir bh 48.000 500.00 24,000.00 24,000.00
e Amplas lbr 2.000 2,000.00 4,000.00 4,000.00
f Dempul Kayu kg 0.200 15,000.00 3,000.00 3,000.00
g Lem Kayu kg 0.100 15,000.00 1,500.00 1,500.00
h Politur kg 0.750 40,000.00 30,000.00 30,000.00
i BAHAN LANTAI dan SANITAIR M2 1.680 70,000.00 117,600.00 117,600.00
j Upah ls 1.000 200,000.00 200,000.00 200,000.00
Total Rp 0.00 200,000.00 920,000.00 1,120,000.00
Total harga Rp 1,120,000.00
M. 07 1 UNIT MEJA KERJA
a Kayu Klas I m³ 0.1042 6,000,000.00 624,960.00 624,960.00
b Paku Ulir bh 20.0000 500.00 10,000.00 10,000.00
c Amplas lbr 4.0000 2,000.00 8,000.00 8,000.00
d Dempul Kayu kg 0.3000 15,000.00 4,500.00 4,500.00
e Lem Kayu kg 0.0500 15,000.00 750.00 750.00
f Politur kg 1.0000 40,000.00 40,000.00 40,000.00
g Upah ls 1.0000 180,000.00 180,000.00 180,000.00
Total Rp 0.00 180,000.00 688,210.00 868,210.00
Total harga Rp 868,210.00
M. 08 1 UNIT MEJA GURU DALAM KELAS
a Kayu Klas I m³ 0.0724 6,000,000.00 434,150.00 434,150.00
b Kaca 5 mm m2 1.8000 77,000.00 138,600.00 138,600.00
c Paku Ulir bh 12.000 500.00 6,000.00 6,000.00
d Amplas lbr 2.000 2,000.00 4,000.00 4,000.00
e Dempul Kayu kg 0.100 15,000.00 1,500.00 1,500.00
f Lem Kayu kg 0.050 15,000.00 750.00 750.00
g Politur kg 0.750 40,000.00 30,000.00 30,000.00
h Upah ls 1.000 150,000.00 150,000.00 150,000.00
Total Rp 0.00 150,000.00 615,000.00 765,000.00
Total harga Rp 765,000.00
M. 09 1 UNIT MEJA SIDANG
a Kayu Klas II m³ 0.0186 6,000,000.00 111,360.00 111,360.00
c Paku Ulir bh 24.000 500.00 12,000.00 12,000.00
d Amplas lbr 2.000 2,000.00 4,000.00 4,000.00
e Dempul Kayu kg 0.200 15,000.00 3,000.00 3,000.00
f Lem Kayu kg 0.100 15,000.00 1,500.00 1,500.00
g Politur kg 1.000 40,000.00 40,000.00 40,000.00
h Upah ls 1.000 200,000.00 200,000.00 200,000.00
Total Rp 0.00 200,000.00 171,860.00 371,860.00
Total harga Rp 371,860.00
M. 10 1 UNIT MEJA SIRKULASI
a Kayu Klas II m³ 0.1657 6,000,000.00 994,176.00 994,176.00
b Knop Tarikan bh 3.000 7,000.00 21,000.00 21,000.00
c Paku Ulir bh 48.000 500.00 24,000.00 24,000.00
d Amplas lbr 2.000 2,000.00 4,000.00 4,000.00
e Dempul Kayu kg 0.200 15,000.00 3,000.00 3,000.00
f Lem Kayu kg 0.100 15,000.00 1,500.00 1,500.00
 3/52

Harga Satuan
No. Kode Keterangan Sat Indek Alat (Rp) Upah (Rp) Bahan (Rp) Jumlah
(Rp)
a b c d e f = (d x e) g = (d x e) h = (d x e) i = (f + g + h)
g Politur kg 1.000 40,000.00 40,000.00 40,000.00
h Upah ls 1.000 200,000.00 200,000.00 200,000.00
Total Rp 0.00 200,000.00 1,087,676.00 1,287,676.00
Total harga Rp 1,287,676.00
M. 11 1 UNIT MEJA PERAGA / DEMONSTRASI
a Kayu Klas II m³ 0.2436 6,000,000.00 1,461,888.00 1,461,888.00
b Knop Tarikan bh 3.000 7,000.00 21,000.00 21,000.00
c Paku Ulir bh 48.000 500.00 24,000.00 24,000.00
d Amplas lbr 2.000 2,000.00 4,000.00 4,000.00
e Dempul Kayu kg 0.200 15,000.00 3,000.00 3,000.00
f Lem Kayu kg 0.100 15,000.00 1,500.00 1,500.00
g Politur kg 1.000 40,000.00 40,000.00 40,000.00
h Upah ls 1.000 200,000.00 200,000.00 200,000.00
Total Rp 0.00 200,000.00 1,555,388.00 1,755,388.00
Total harga Rp 1,755,388.00
M. 12 1 UNIT MEJA KETIK
a Kayu Klas II m³ 0.0500 6,000,000.00 300,000.00 300,000.00
b Knop Tarikan bh 1.000 7,000.00 7,000.00 7,000.00
c Paku Ulir bh 24.000 500.00 12,000.00 12,000.00
d Amplas lbr 1.000 2,000.00 2,000.00 2,000.00
e Dempul Kayu kg 0.100 15,000.00 1,500.00 1,500.00
f Lem Kayu kg 0.150 15,000.00 2,250.00 2,250.00
g Politur kg 0.500 40,000.00 20,000.00 20,000.00
h Upah ls 1.000 100,000.00 100,000.00 100,000.00
Total Rp 0.00 100,000.00 344,750.00 444,750.00
Total harga Rp 444,750.00
 4/52

Harga Satuan
No. Kode Keterangan Sat Indek Alat (Rp) Upah (Rp) Bahan (Rp) Jumlah
(Rp)
a b c d e f = (d x e) g = (d x e) h = (d x e) i = (f + g + h)
M. 13 1 UNIT MEJA TAMU
a Kayu Klas I m³ 0.0196 6,000,000.00 117,746.00 117,746.00
b Paku Ulir bh 24.000 500.00 12,000.00 12,000.00
c Kaca 5 mm m2 0.552 77,000.00 42,504.00 42,504.00
d Amplas lbr 1.000 2,000.00 2,000.00 2,000.00
e Dempul Kayu kg 0.100 15,000.00 1,500.00 1,500.00
f Lem Kayu kg 0.150 15,000.00 2,250.00 2,250.00
g Politur kg 0.500 40,000.00 20,000.00 20,000.00
h Upah ls 1.000 100,000.00 100,000.00 100,000.00
Total Rp 0.00 100,000.00 198,000.00 298,000.00
Total harga Rp 298,000.00
K. 01 1 UNIT KURSI SISWA
a Kayu Klas I m³ 0.0128 6,000,000.00 76,550.00 76,550.00
b Paku Ulir bh 25.0000 500.00 12,500.00 12,500.00
c Amplas lbr 2.0000 2,000.00 4,000.00 4,000.00
d Dempul Kayu kg 0.1000 15,000.00 1,500.00 1,500.00
e Lem Kayu kg 0.0300 15,000.00 450.00 450.00
f Politur kg 0.5000 40,000.00 20,000.00 20,000.00
g Upah ls 1.0000 70,000.00 70,000.00 70,000.00
Total Rp 0.00 70,000.00 115,000.00 185,000.00
Total harga Rp 185,000.00
K. 02 1 UNIT KURSI BULAT TINGGI
a Kayu Klas II m³ 0.0015 6,000,000.00 9,000.00 9,000.00
b Besi Pipa Galvanis 1/2" m' 4.780 15,166.67 72,496.67 72,496.67
c Baut Ø 10 mm bh 4.000 3,500.00 14,000.00 14,000.00
d Amplas lbr 0.500 2,000.00 1,000.00 1,000.00
e Dempul Besi kg 0.050 15,000.00 750.00 750.00
f Lem Kayu kg 0.020 15,000.00 300.00 300.00
g Politur kg 0.100 40,000.00 4,000.00 4,000.00
h Cat Besi kg 0.200 40,000.00 8,000.00 8,000.00
i Upah + Las ls 1.000 50,000.00 50,000.00 50,000.00
Total Rp 0.00 50,000.00 109,546.67 159,546.67
Total harga Rp 159,546.67
K. 03 1 UNIT KURSI BULAT PENDEK
a Kayu Klas II m³ 0.0015 6,000,000.00 9,000.00 9,000.00
b Besi Pipa Galvanis 1/2" m' 4.056 15,166.67 61,516.00 61,516.00
c Baut Ø 10 mm bh 4.000 3,500.00 14,000.00 14,000.00
d Amplas lbr 0.500 2,000.00 1,000.00 1,000.00
e Dempul Besi kg 0.050 15,000.00 750.00 750.00
f Lem Kayu kg 0.020 15,000.00 300.00 300.00
g Politur kg 0.100 40,000.00 4,000.00 4,000.00
h Cat Besi kg 0.200 40,000.00 8,000.00 8,000.00
i Upah + Las ls 1.000 50,000.00 50,000.00 50,000.00
Total Rp 0.00 50,000.00 98,566.00 148,566.00
Total harga Rp 148,566.00
K. 04 1 UNIT KURSI PIMPINAN
A Lumpsum bh 1.000 970,000.00 970,000.00 970,000.00
Total Rp 0.00 970,000.00
Total harga Rp 970,000.00
K. 04a 1 UNIT KURSI WAKIL KEPALA SEKOLAH/ KTU
A Lumpsum bh 1.000 750,000.00 750,000.00 750,000.00
Total Rp 0.00 750,000.00
Total harga Rp 750,000.00
K. 05 1 UNIT KURSI GURU DALAM KELAS
a Kayu Klas I m³ 0.017 6,000,000.00 101,725.00 101,725.00
b Paku Ulir bh 20.000 500.00 10,000.00 10,000.00
c Amplas lbr 2.000 2,000.00 4,000.00 4,000.00
d Dempul Kayu kg 0.100 15,000.00 1,500.00 1,500.00
e Lem Kayu kg 0.030 15,000.00 450.00 450.00
f Politur kg 0.250 40,000.00 10,000.00 10,000.00
g Multipleks 18 mm lbr 0.203 250,000.00 50,625.00 50,625.00
h Karet Busa ls 1.000 15,000.00 15,000.00 15,000.00
 5/52

Harga Satuan
No. Kode Keterangan Sat Indek Alat (Rp) Upah (Rp) Bahan (Rp) Jumlah
(Rp)
a b c d e f = (d x e) g = (d x e) h = (d x e) i = (f + g + h)
i Imitatie Lear ls 1.000 5,000.00 5,000.00 5,000.00
j Upah ls 1.000 150,000.00 150,000.00 150,000.00
Total Rp 0.00 150,000.00 198,300.00 348,300.00
Total harga Rp 348,300.00
K. 06 1 UNIT KURSI LIPAT
A Lumpsum bh 1.000 115,000.00 115,000.00 115,000.00
Total Rp 0.00 115,000.00
Total harga Rp 115,000.00
K. 07 1 UNIT KURSI PUTAR
A Lumpsum bh 1.000 225,000.00 225,000.00 225,000.00
Total Rp 0.00 225,000.00
Total harga Rp 225,000.00
K. 08 1 UNIT KURSI TAMU
a Kayu Klas II m³ 0.0108 6,000,000.00 64,852.80 64,852.80
b Paku Ulir bh 20.00 500.00 10,000.00 10,000.00
c Amplas lbr 2.000 2,000.00 4,000.00 4,000.00
d Dempul Kayu kg 0.100 15,000.00 1,500.00 1,500.00
e Lem Kayu kg 0.030 15,000.00 450.00 450.00
f Politur kg 0.250 40,000.00 10,000.00 10,000.00
g Multipleks 18 mm lbr 0.096 250,000.00 24,019.08 24,019.08
h Karet Busa ls 1.000 15,000.00 15,000.00 15,000.00
i Imitatie Lear ls 1.000 5,000.00 5,000.00 5,000.00
j Upah ls 1.000 150,000.00 150,000.00 150,000.00
Total Rp 0.00 150,000.00 134,821.88 284,821.88
Total harga Rp 284,821.88
K. 09 1 UNIT KURSI PANJANG
a Kayu Klas II m³ 0.0104 6,000,000.00 62,460.00 62,460.00
b Paku Ulir bh 20.00 500.00 10,000.00 10,000.00
c Amplas lbr 2.000 2,000.00 4,000.00 4,000.00
d Dempul Kayu kg 0.100 15,000.00 1,500.00 1,500.00
e Lem Kayu kg 0.030 15,000.00 450.00 450.00
f Politur kg 0.250 40,000.00 10,000.00 10,000.00
j Upah ls 1.000 150,000.00 150,000.00 150,000.00
Total Rp 0.00 150,000.00 88,410.00 238,410.00
Total harga Rp 238,410.00
 6/52

Harga Satuan
No. Kode Keterangan Sat Indek Alat (Rp) Upah (Rp) Bahan (Rp) Jumlah
(Rp)
a b c d e f = (d x e) g = (d x e) h = (d x e) i = (f + g + h)
L. 01 1 UNIT LEMARI BUKU DALAM KELAS
a Kayu Klas II m³ 0.2142 6,000,000.00 1,285,160.00 1,285,160.00
b Knop Tarikan bh 2.0000 7,000.00 14,000.00 14,000.00
c Paku Ulir bh 24.0000 500.00 12,000.00 12,000.00
d Sekrup 5 cm bh 12.0000 200.00 2,400.00 2,400.00
e Kunci bh 2.0000 15,000.00 30,000.00 30,000.00
f
g
h Triplek 4 mm lbr 2.5920 70,000.00 181,440.00 181,440.00
i Amplas lbr 3.0000 2,000.00 6,000.00 6,000.00
j Dempul Kayu kg 0.3000 15,000.00 4,500.00 4,500.00
k Lem Kayu kg 0.3000 15,000.00 4,500.00 4,500.00
l Politur kg 1.5000 40,000.00 60,000.00 60,000.00
m Upah ls 1.0000 300,000.00 300,000.00 300,000.00
Total Rp 0.00 300,000.00 1,600,000.00 1,900,000.00
Total harga Rp 1,900,000.00
L. 02 1 UNIT LEMARI KACA GESER
a Kayu Klas II m³ 0.1083 6,000,000.00 649,728.00 649,728.00
b Knop Tarikan bh 2.000 7,000.00 14,000.00 14,000.00
c Paku Ulir bh 24.000 500.00 12,000.00 12,000.00
d Sekrup 5 cm bh 12.000 200.00 2,400.00 2,400.00
e Kunci bh 2.000 15,000.00 30,000.00 30,000.00
f Kaca 3 mm m² 1.320 0.00 0.00 0.00
g Rel Pita dan Roda m' 4.800 0.00 0.00 0.00
h Triplek 3 mm lbr 1.000 70,000.00 70,000.00 70,000.00
i Amplas lbr 3.000 2,000.00 6,000.00 6,000.00
j Dempul Kayu kg 0.300 15,000.00 4,500.00 4,500.00
k Lem Kayu kg 0.300 15,000.00 4,500.00 4,500.00
l Politur kg 1.500 40,000.00 60,000.00 60,000.00
m Upah ls 1.000 300,000.00 300,000.00 300,000.00
Total Rp 0.00 300,000.00 853,128.00 1,153,128.00
Total harga Rp 1,153,128.00
L. 03 1 UNIT LEMARI ARSIP
a Kayu Klas II m³ 0.280 6,000,000.00 1,680,520.00 1,680,520.00
b Knop Tarikan bh 1.000 7,000.00 7,000.00 7,000.00
c Paku Ulir bh 24.000 500.00 12,000.00 12,000.00
d Sekrup 5 cm bh 12.000 200.00 2,400.00 2,400.00
e Kunci bh 1.000 15,000.00 15,000.00 15,000.00

g Triplek 4 mm lbr 1.044 70,000.00 73,080.00 73,080.00

h Amplas lbr 3.000 2,000.00 6,000.00 6,000.00
i Dempul Kayu kg 0.300 15,000.00 4,500.00 4,500.00
j Lem Kayu kg 0.300 15,000.00 4,500.00 4,500.00
k Politur kg 1.500 40,000.00 60,000.00 60,000.00
l Upah ls 1.000 250,000.00 250,000.00 250,000.00
Total Rp 0.00 250,000.00 1,865,000.00 2,115,000.00
Total harga Rp 2,115,000.00
L. 04 1 UNIT LEMARI PEMBATAS
a Kayu Klas II m³ 0.0778 6,000,000.00 466,560.00 466,560.00
b Knop Tarikan bh 2.000 7,000.00 14,000.00 14,000.00
c Paku Ulir bh 24.000 500.00 12,000.00 12,000.00
d Sekrup 5 cm bh 12.000 200.00 2,400.00 2,400.00
e Kunci bh 1.000 15,000.00 15,000.00 15,000.00
f Engsel Pita bh 4.000 4,000.00 16,000.00 16,000.00
g Grendel bh 2.000 0.00 0.00 0.00
h Triplek 3 mm lbr 0.726 70,000.00 50,792.80 50,792.80
i Amplas kg 3.000 2,000.00 6,000.00 6,000.00
j Dempul Kayu kg 0.300 15,000.00 4,500.00 4,500.00
k Lem Kayu kg 0.300 15,000.00 4,500.00 4,500.00
l Politur kg 1.500 40,000.00 60,000.00 60,000.00
m Upah ls 1.000 200,000.00 200,000.00 200,000.00
Total Rp 0.00 200,000.00 651,752.80 851,752.80
 7/52

Harga Satuan
No. Kode Keterangan Sat Indek Alat (Rp) Upah (Rp) Bahan (Rp) Jumlah
(Rp)
a b c d e f = (d x e) g = (d x e) h = (d x e) i = (f + g + h)
Total harga Rp 851,752.80
L. 05 1 UNIT LEMARI ADMINISTRASI
a Kayu Klas II m³ 0.073 6,000,000.00 437,760.00 437,760.00
b Knop Tarikan bh 2.000 7,000.00 14,000.00 14,000.00
c Paku Ulir bh 24.000 500.00 12,000.00 12,000.00
d Sekrup 5 cm bh 12.000 200.00 2,400.00 2,400.00
f Rel Pita dan Roda m 4.800 10,000.00 48,000.00 48,000.00
g Grendel bh 1.000 0.00 0.00 0.00
h Triplek 3 mm lbr 0.322 70,000.00 22,574.58 22,574.58
i Amplas kg 3.000 2,000.00 6,000.00 6,000.00
j Dempul Kayu kg 0.300 15,000.00 4,500.00 4,500.00
k Lem Kayu kg 0.300 15,000.00 4,500.00 4,500.00
l Politur kg 1.500 40,000.00 60,000.00 60,000.00
m Upah ls 1.000 200,000.00 200,000.00 200,000.00
Total Rp 0.00 200,000.00 611,734.58 811,734.58
Total harga Rp 811,734.58
L. 06 1 UNIT LEMARI ALAT PERAGA
a Kayu Klas II m³ 0.078 6,000,000.00 466,560.00 466,560.00
b Knop Tarikan bh 3.000 7,000.00 21,000.00 21,000.00
c Paku Ulir bh 24.000 500.00 12,000.00 12,000.00
d Sekrup 5 cm bh 12.000 200.00 2,400.00 2,400.00
e Kunci bh 1.000 15,000.00 15,000.00 15,000.00
f Engsel Pita bh 4.000 4,000.00 16,000.00 16,000.00
g Grendel bh 2.000 0.00 0.00 0.00
h Triplek 3 mm lbr 0.726 70,000.00 50,792.80 50,792.80
i Amplas kg 3.000 2,000.00 6,000.00 6,000.00
j Dempul Kayu kg 0.300 15,000.00 4,500.00 4,500.00
k Lem Kayu kg 0.300 15,000.00 4,500.00 4,500.00
l Politur kg 1.500 40,000.00 60,000.00 60,000.00
m Upah ls 1.000 200,000.00 200,000.00 200,000.00
Total Rp 0.00 200,000.00 658,752.80 858,752.80
Total harga Rp 858,752.80
L. 07 1 UNIT LEMARI OBAT
a kayu Kls II m3 0.0147 6,000,000.00 88,200.00 88,200.00
b Knop tarikan bh 2.00 7,000.00 14,000.00 14,000.00
c Paku Ulir bh 24.00 500.00 12,000.00 12,000.00
d sekrup 5 cm bh 12.00 200.00 2,400.00 2,400.00
e Kaca 5 mm m2 1.19 77,000.00 91,630.00 91,630.00
f Engsel pita bh 8.00 4,000.00 32,000.00 32,000.00
g Triplek 3mm lbr 0.60 70,000.00 42,327.33 42,327.33
h Amplas lbr 3.00 2,000.00 6,000.00 6,000.00
i Dempul kayu kg 0.30 15,000.00 4,500.00 4,500.00
j Lem Kayu kg 0.30 15,000.00 4,500.00 4,500.00
k Politur kg 1.50 40,000.00 60,000.00 60,000.00
l Upah ls 1.00 300,000.00 300,000.00 0.00 300,000.00
300,000.00 357,557.33 657,557.33
Total harga Rp 657,557.33
L.08 1 UNIT LEMARI BESI
A Lumpsum bh 1.000 750,000.00 750,000.00 750,000.00
Total Rp 0.00 750,000.00
Total harga Rp 750,000.00
L. 09 1 UNIT LEMARI ETALASE PENDEK
a kayu Kls II m3 0.0272 6,000,000.00 163,200.00 163,200.00
b Knop tarikan bh 2.00 7,000.00 14,000.00 14,000.00
c Paku Ulir bh 24.00 500.00 12,000.00 12,000.00
d sekrup 5 cm bh 12.00 200.00 2,400.00 2,400.00
e Kaca 5 mm m2 1.19 77,000.00 91,630.00 91,630.00
f Engsel pita bh 8.00 4,000.00 32,000.00 32,000.00
h Amplas lbr 3.00 2,000.00 6,000.00 6,000.00
i Dempul kayu kg 0.30 15,000.00 4,500.00 4,500.00
j Lem Kayu kg 0.30 15,000.00 4,500.00 4,500.00
k Politur kg 1.50 40,000.00 60,000.00 60,000.00
 8/52

Harga Satuan
No. Kode Keterangan Sat Indek Alat (Rp) Upah (Rp) Bahan (Rp) Jumlah
(Rp)
a b c d e f = (d x e) g = (d x e) h = (d x e) i = (f + g + h)
l Upah ls 1.00 300,000.00 300,000.00 0.00 300,000.00
300,000.00 390,230.00 690,230.00
Total harga Rp 690,230.00
L. 10 1 UNIT LEMARI KERTAS KERJA
a Kayu Klas II m³ 0.227 6,000,000.00 1,360,320.00 1,360,320.00
b Knop Tarikan bh 2.000 7,000.00 14,000.00 14,000.00
Paku biasa kg 0.050 15,000.00 750.00 750.00
c Paku Ulir bh 24.000 500.00 12,000.00 12,000.00
d Sekrup 5 cm bh 12.000 200.00 2,400.00 2,400.00
e Kunci bh 2.000 15,000.00 30,000.00 30,000.00
f Engsel Pita bh 8.000 4,000.00 32,000.00 32,000.00
g Rel Pita m 2.400 10,000.00 24,000.00 24,000.00
h Triplek 3 mm lbr 0.202 70,000.00 14,109.11 14,109.11
i Amplas kg 6.000 2,000.00 12,000.00 12,000.00
j Dempul Kayu kg 1.000 15,000.00 15,000.00 15,000.00
k Lem Kayu kg 1.000 15,000.00 15,000.00 15,000.00
l Politur kg 2.000 40,000.00 80,000.00 80,000.00
m Upah ls 1.000 500,000.00 500,000.00 500,000.00
Total Rp 0.00 500,000.00 1,611,579.11 2,111,579.11
Total harga Rp 2,111,579.11
L. 11 1 UNIT LEMARI KATALOG
a Kayu Klas II m³ 0.110 2,750,000.00 302,500.00 302,500.00
b Knop Tarikan bh 30.000 7,000.00 210,000.00 210,000.00
c Paku Ulir bh 100.00 500.00 50,000.00 50,000.00
d Sekrup 5 cm bh 100.00 200.00 20,000.00 20,000.00
e Besi Ø 8 mm m' 15.000 45,250.00 678,750.00 678,750.00
f Promika lbr 0.240 60,000.00 14,400.00 14,400.00
g Triplek 3mm lbr 0.242 40,000.00 9,674.82 9,674.82
h Amplas lbr 3.000 2,000.00 6,000.00 6,000.00
i Dempul Kayu kg 0.300 15,000.00 4,500.00 4,500.00
j Lem Kayu kg 0.300 15,000.00 4,500.00 4,500.00
k Politur kg 1.500 40,000.00 60,000.00 60,000.00
l Upah ls 1.000 500,000.00 500,000.00 500,000.00
Total Rp 0.00 500,000.00 1,360,324.82 1,860,324.82
Total harga Rp 1,860,324.82
L. 12 1 UNIT KARDEK
a kayu Kls II m3 0.04 2,750,000.00 102,531.00 102,531.00
b Knop tarikan bh 8.00 7,000.00 56,000.00 56,000.00
c Paku Ulir bh 25.00 500.00 12,500.00 12,500.00
d sekrup 5 cm bh 25.00 200.00 5,000.00 5,000.00
e Triplek 3mm lbr 0.04 70,000.00 2,645.46 2,645.46
f Amplas lbr 3.00 2,000.00 6,000.00 6,000.00
g Dempul kayu kg 0.05 15,000.00 750.00 750.00
h Lem Kayu kg 0.10 15,000.00 1,500.00 1,500.00
i Politur kg 0.50 40,000.00 20,000.00 20,000.00
j Upah ls 1.00 150,000.00 150,000.00 150,000.00
Total Rp 0.00 150,000.00 206,926.46 356,926.46
Total harga Rp 356,926.46
L. 13 1 UNIT LEMARI KACA TINGGI
a Kayu Klas II m³ 0.118 2,750,000.00 325,116.00 325,116.00
b Knop Tarikan bh 2.000 7,000.00 14,000.00 14,000.00
c Paku Ulir bh 24.000 500.00 12,000.00 12,000.00
d Sekrup 5 cm bh 24.000 200.00 4,800.00 4,800.00
e Kaca 3 mm m² 2.205 65,000.00 143,325.00 143,325.00
f Engsel Pita bh 6.000 4,000.00 24,000.00 24,000.00
g Triplek 3 mm lbr 0.605 70,000.00 42,327.33 42,327.33
h Amplas lbr 3.000 2,000.00 6,000.00 6,000.00
i Dempul Kayu kg 0.300 15,000.00 4,500.00 4,500.00
j Lem Kayu kg 0.300 15,000.00 4,500.00 4,500.00
k Politur kg 1.500 40,000.00 60,000.00 60,000.00
l Upah ls 1.000 300,000.00 300,000.00 300,000.00
Total Rp 0.00 300,000.00 640,568.33 940,568.33
 9/52

Harga Satuan
No. Kode Keterangan Sat Indek Alat (Rp) Upah (Rp) Bahan (Rp) Jumlah
(Rp)
a b c d e f = (d x e) g = (d x e) h = (d x e) i = (f + g + h)
Total harga Rp 940,568.33
L. 14 1 UNIT LEMARI GANTUNG/P3K
a kayu Kls II m3 0.02 2,750,000.00 66,825.00 66,825.00
b Knop tarikan bh 2.00 7,000.00 14,000.00 14,000.00
c Paku Ulir bh 25.00 500.00 12,500.00 12,500.00
d sekrup 5 cm bh 12.00 200.00 2,400.00 2,400.00
e Kaca 3 mm m² 0.35 65,000.00 22,750.00 22,750.00
f Triplek 3mm lbr 0.24 70,000.00 16,930.93 16,930.93
g Engsel Pita bh 4.000 4,000.00 16,000.00 16,000.00
h Amplas lbr 2.00 2,000.00 4,000.00 4,000.00
i Dempul kayu kg 0.05 15,000.00 750.00 750.00
j Lem Kayu kg 0.10 15,000.00 1,500.00 1,500.00
k Politur kg 0.50 40,000.00 20,000.00 20,000.00
L Upah ls 1.00 100,000.00 100,000.00 100,000.00
Total Rp 0.00 100,000.00 177,655.93 277,655.93
Total harga Rp 277,655.93
L. 15 1 UNIT LEMARI KUNCI
a kayu Kls II m3 0.01 2,750,000.00 17,600.00 17,600.00
b Knop tarikan bh 2.00 7,000.00 14,000.00 14,000.00
c Paku Ulir bh 25.00 500.00 12,500.00 12,500.00
d sekrup 5 cm bh 12.00 200.00 2,400.00 2,400.00
e Kaca 3 mm m² 0.35 65,000.00 22,750.00 22,750.00
f Triplek 3mm lbr 0.08 70,000.00 5,643.64 5,643.64
g Engsel Pita bh 4.000 4,000.00 16,000.00 16,000.00
h Amplas lbr 2.00 2,000.00 4,000.00 4,000.00
i Dempul kayu kg 0.05 15,000.00 750.00 750.00
j Lem Kayu kg 0.10 15,000.00 1,500.00 1,500.00
k Politur kg 0.50 40,000.00 20,000.00 20,000.00
L Upah ls 1.00 100,000.00 100,000.00 0.00 100,000.00
Total Rp 0.00 100,000.00 117,143.64 217,143.64
Total harga Rp 217,143.64
L. 16 1 UNIT LEMARI LOKER
a Kayu Klas II m³ 0.126 2,750,000.00 345,840.00 345,840.00
b Knop Tarikan bh 12.000 7,000.00 84,000.00 84,000.00
c Paku Ulir bh 48.000 500.00 24,000.00 24,000.00
d Sekrup 5 cm bh 24.000 200.00 4,800.00 4,800.00
e Kunci bh 12.000 15,000.00 180,000.00 180,000.00
f Engsel Pita bh 24.000 4,000.00 96,000.00 96,000.00
g Triplek 3 mm lbr 0.605 70,000.00 42,327.33 42,327.33
h Amplas lbr 3.000 2,000.00 6,000.00 6,000.00
i Dempul Kayu kg 0.300 15,000.00 4,500.00 4,500.00
j Lem Kayu kg 0.300 15,000.00 4,500.00 4,500.00
k Politur kg 1.500 40,000.00 60,000.00 60,000.00
l Upah ls 1.000 250,000.00 250,000.00 250,000.00
Total Rp 0.00 250,000.00 851,967.33 1,101,967.33
Total harga Rp 1,101,967.33
L. 17 1 UNIT LEMARI PAKAIAN GURU 1 PINTU
a kayu Kls II m3 0.089 2,750,000.00 245,520.00 245,520.00
b Knop tarikan bh 1.00 7,000.00 7,000.00 7,000.00
c Paku Ulir bh 20.00 500.00 10,000.00 10,000.00
d sekrup 5 cm bh 8.00 200.00 1,600.00 1,600.00
e Kunci bh 2.000 15,000.00 30,000.00 30,000.00
f Engsel Pita bh 3.000 4,000.00 12,000.00 12,000.00
g Triplek 3mm lbr 0.36 70,000.00 25,396.40 25,396.40
h Amplas lbr 3.00 2,000.00 6,000.00 6,000.00
i Dempul kayu kg 0.23 15,000.00 3,375.00 3,375.00
j Lem Kayu kg 0.23 15,000.00 3,375.00 3,375.00
k Politur kg 1.13 40,000.00 0.00 45,000.00 45,000.00
l Upah ls 1.00 200,000.00 200,000.00 200,000.00
Total Rp 0.00 200,000.00 389,266.40 589,266.40
Total harga Rp 589,266.40
L. 18 1 UNIT LEMARI PAKAIAN SISWA 2 PINTU
 10/52

Harga Satuan
No. Kode Keterangan Sat Indek Alat (Rp) Upah (Rp) Bahan (Rp) Jumlah
(Rp)
a b c d e f = (d x e) g = (d x e) h = (d x e) i = (f + g + h)
a kayu Kls II m3 0.089 2,750,000.00 245,520.00 245,520.00
b Knop tarikan bh 2.00 7,000.00 14,000.00 14,000.00
c Paku Ulir bh 20.00 500.00 10,000.00 10,000.00
d sekrup 5 cm bh 8.00 200.00 1,600.00 1,600.00
e Kunci bh 2.000 15,000.00 30,000.00 30,000.00
f Engsel Pita bh 4.000 4,000.00 16,000.00 16,000.00
g Triplek 3mm lbr 0.36 70,000.00 25,396.40 25,396.40
h Amplas lbr 3.00 2,000.00 6,000.00 6,000.00
i Dempul kayu kg 0.23 15,000.00 3,375.00 3,375.00
j Lem Kayu kg 0.23 15,000.00 3,375.00 3,375.00
k Politur kg 1.13 40,000.00 0.00 45,000.00 45,000.00
l Upah ls 1.00 200,000.00 200,000.00 200,000.00
Total Rp 0.00 200,000.00 342,516.40 600,266.40
Total harga Rp 600,266.40
L. 19 1 UNIT LEMARI PAKAIAN GURU 2 PINTU
a kayu Kls II m3 0.178 2,750,000.00 489,500.00 489,500.00
b Knop tarikan bh 2.00 7,000.00 14,000.00 14,000.00
c Paku Ulir bh 20.00 500.00 10,000.00 10,000.00
d sekrup 5 cm bh 16.00 200.00 3,200.00 3,200.00
e Kunci bh 2.000 15,000.00 30,000.00 30,000.00
f Engsel Pita bh 6.000 4,000.00 24,000.00 24,000.00
g Triplek 3mm lbr 0.72 70,000.00 50,400.00 50,400.00
h Amplas lbr 5.00 2,000.00 10,000.00 10,000.00
i Dempul kayu kg 0.34 15,000.00 5,100.00 5,100.00
j Lem Kayu kg 0.45 15,000.00 6,750.00 6,750.00
k Politur kg 1.68 40,000.00 0.00 67,200.00 67,200.00
l Upah ls 1.00 350,000.00 350,000.00 350,000.00
Total Rp 0.00 350,000.00 710,150.00 1,060,150.00
Total harga Rp 1,060,150.00
L. 20 1 UNIT LEMARI ASAM
a kayu Kls II m3 0.118 2,750,000.00 325,116.00 325,116.00
b Knop tarikan bh 4.00 7,000.00 28,000.00 28,000.00
c Paku Ulir bh 24.00 500.00 12,000.00 12,000.00
d sekrup 5 cm bh 12.00 200.00 2,400.00 2,400.00
e Pipa PVC 4" m' 1.00 140,000.00 140,000.00 140,000.00
f Elbow PVC 4" bh 1.00 7,000.00 7,000.00 7,000.00
g Engsel pita bh 8.00 4,000.00 32,000.00 32,000.00
h Aluminium ls 1.00 20,000.00 20,000.00 20,000.00
i Amplas lbr 3.00 2,000.00 6,000.00 6,000.00
j Dempul kayu kg 0.30 15,000.00 4,500.00 4,500.00
k Lem Kayu kg 0.30 15,000.00 4,500.00 4,500.00
l Politur kg 1.50 40,000.00 60,000.00 60,000.00
m Upah ls 1.00 400,000.00 400,000.00 0.00 400,000.00
Total Rp 0.00 400,000.00 641,516.00 1,041,516.00
Total harga Rp 1,041,516.00
R. 01 1 UNIT RAK TAS
a Kayu Klas II m³ 0.144 2,750,000.00 396,000.00 396,000.00
b Paku Ulir bh 48.00 500.00 24,000.00 24,000.00
c Sekrup 5 cm bh 24.00 200.00 4,800.00 4,800.00
d Triplek 3mm lbr 0.726 70,000.00 50,820.00 50,820.00
e Amplas lbr 3.000 2,000.00 6,000.00 6,000.00
f Dempul Kayu kg 0.300 15,000.00 4,500.00 4,500.00
g Lem Kayu kg 0.300 15,000.00 4,500.00 4,500.00
h Politur kg 1.500 40,000.00 60,000.00 60,000.00
i Upah ls 1.000 350,000.00 350,000.00 350,000.00
Total Rp 0.00 350,000.00 550,620.00 900,620.00
Total harga Rp 900,620.00
R. 02 1 UNIT RAK BUKU SATU MUKA
a Kayu Klas II m³ 0.121 2,750,000.00 332,640.00 332,640.00
b Paku Ulir bh 48.000 500.00 24,000.00 24,000.00
c Sekrup 5 cm bh 24.000 200.00 4,800.00 4,800.00
d Triplek 3 mm lbr 0.726 70,000.00 50,792.80 50,792.80
 11/52

Harga Satuan
No. Kode Keterangan Sat Indek Alat (Rp) Upah (Rp) Bahan (Rp) Jumlah
(Rp)
a b c d e f = (d x e) g = (d x e) h = (d x e) i = (f + g + h)
e Amplas lbr 3.000 2,000.00 6,000.00 6,000.00
f Dempul Kayu kg 0.300 15,000.00 4,500.00 4,500.00
g Lem Kayu kg 0.300 15,000.00 4,500.00 4,500.00
h Politur kg 1.500 40,000.00 60,000.00 60,000.00
i Upah ls 1.000 350,000.00 350,000.00 350,000.00
Total Rp 0.00 350,000.00 487,232.80 837,232.80
Total harga Rp 837,232.80
R. 03 1 UNIT RAK BUKU DUA MUKA
a Kayu Klas II m³ 0.181 2,750,000.00 498,960.00 498,960.00
b Paku Ulir bh 48.000 500.00 24,000.00 24,000.00
c Sekrup 5 cm bh 30.000 200.00 6,000.00 6,000.00
d Triplek 3mm lbr 1.000 70,000.00 70,000.00 70,000.00
e Amplas lbr 2.000 2,000.00 4,000.00 4,000.00
f Dempul Kayu kg 0.300 15,000.00 4,500.00 4,500.00
g Lem Kayu kg 0.300 15,000.00 4,500.00 4,500.00
h Politur kg 1.500 40,000.00 60,000.00 60,000.00
i Upah ls 1.000 400,000.00 400,000.00 400,000.00
Total Rp 0.00 400,000.00 671,960.00 1,071,960.00
Total harga Rp 1,071,960.00
R. 04 1 UNIT RAK GUDANG
a Kayu Klas II m³ 0.090 2,750,000.00 247,500.00 247,500.00
c Mur/baut bh 40.000 1,000.00 40,000.00 40,000.00
d Besi siku serbaguna m 22.830 15,000.00 342,450.00 342,450.00
e Amplas lbr 2.000 2,000.00 4,000.00 4,000.00
f Politur kg 1.500 40,000.00 60,000.00 60,000.00
i Cat Minyak m² 4.566 40,000.00 182,640.00 182,640.00
j Upah ls 1.000 200,000.00 200,000.00 200,000.00
Total Rp 0.00 200,000.00 876,590.00 1,076,590.00
Total harga Rp 1,076,590.00
R. 05 1 UNIT RAK REKAMAN
a Kayu Klas II m³ 0.847 2,750,000.00 2,328,150.00 2,328,150.00
Knop tarikan bh 4.000 7,000.00 28,000.00 28,000.00
b Mur bh 40.000 1,000.00 40,000.00 40,000.00
d Amplas lbr 2.000 2,000.00 4,000.00 4,000.00
e Politur lbr 1.500 40,000.00 60,000.00 60,000.00
f Cat Minyak m² 4.566 40,000.00 182,640.00 182,640.00
g Roda putar bh 4.000 250,000.00 1,000,000.00 1,000,000.00
h Upah ls 1.000 200,000.00 200,000.00 200,000.00
Total Rp 0.00 200,000.00 2,400,150.00 3,842,790.00
Total harga Rp 3,842,790.00
R. 06 1 UNIT RAK MAJALAH
a Kayu Klas II m³ 0.057 2,750,000.00 157,344.00 157,344.00
b Paku Ulir bh 24.000 500.00 12,000.00 12,000.00
c Sekrup 5 cm bh 12.000 200.00 2,400.00 2,400.00
d Amplas lbr 1.000 2,000.00 2,000.00 2,000.00
e Dempul Kayu kg 0.100 15,000.00 1,500.00 1,500.00
f Lem Kayu kg 0.150 15,000.00 2,250.00 2,250.00
g Politur kg 1.000 40,000.00 40,000.00 40,000.00
h Upah ls 1.000 150,000.00 150,000.00 150,000.00
Total Rp 0.00 150,000.00 177,494.00 367,494.00
Total harga Rp 367,494.00
R. 07 1 UNIT RAK ATLAS
a Kayu Klas II m³ 0.055 2,750,000.00 151,250.00 151,250.00
b Paku biasa kg 1.500 15,000.00 22,500.00 22,500.00
c Sekrup 5 cm bh 12.000 200.00 2,400.00 2,400.00
d Amplas lbr 1.000 2,000.00 2,000.00 2,000.00
e Dempul Kayu kg 0.100 15,000.00 1,500.00 1,500.00
f Lem Kayu kg 0.150 15,000.00 2,250.00 2,250.00
g Politur kg 1.000 40,000.00 40,000.00 40,000.00
h Upah ls 1.000 100,000.00 100,000.00 100,000.00
Total Rp 0.00 100,000.00 221,900.00 321,900.00
Total harga Rp 321,900.00
 12/52

Harga Satuan
No. Kode Keterangan Sat Indek Alat (Rp) Upah (Rp) Bahan (Rp) Jumlah
(Rp)
a b c d e f = (d x e) g = (d x e) h = (d x e) i = (f + g + h)
R. 08 1 UNIT RAK ENSIKLOPEDIA
a Kayu Klas II m³ 0.033 2,750,000.00 90,750.00 90,750.00
b Paku biasa kg 1.000 15,000.00 15,000.00 15,000.00
c Sekrup 5 cm bh 12.000 200.00 2,400.00 2,400.00
d Amplas lbr 1.000 2,000.00 2,000.00 2,000.00
e Dempul Kayu kg 0.100 15,000.00 1,500.00 1,500.00
f Lem Kayu kg 0.150 15,000.00 2,250.00 2,250.00
g Politur kg 1.000 40,000.00 40,000.00 40,000.00
h Upah ls 1.000 150,000.00 150,000.00 150,000.00
Total Rp 0.00 150,000.00 153,900.00 303,900.00
Total harga Rp 303,900.00
R. 09 1 UNIT RAK KORAN
a Kayu Klas II m³ 0.063 2,750,000.00 174,240.00 174,240.00
b Besi Ø 10 btg 1.500 13,000.00 19,500.00 19,500.00
c Paku Ulir bh 24.000 500.00 12,000.00 12,000.00
d Sekrup 5 cm bh 12.000 200.00 2,400.00 2,400.00
e Amplas lbr 1.000 2,000.00 2,000.00 2,000.00
f Dempul Kayu kg 0.100 15,000.00 1,500.00 1,500.00
g Lem Kayu kg 0.100 15,000.00 1,500.00 1,500.00
h Politur kg 0.750 40,000.00 30,000.00 30,000.00
i Cat Besi kg 0.150 40,000.00 6,000.00 6,000.00
j Upah ls 1.000 150,000.00 150,000.00 150,000.00
Total Rp 0.00 150,000.00 249,140.00 399,140.00
Total harga Rp 399,140.00
R. 10 1 UNIT RAK DORONG
a Kayu Klas II m³ 0.018 2,750,000.00 48,125.00 48,125.00
b Paku Ulir bh 20.000 500.00 10,000.00 10,000.00
c Sekrup 5 cm bh 16.000 200.00 3,200.00 3,200.00
d Roda putar bh 4.000 250,000.00 1,000,000.00 1,000,000.00
e Triplek 3 mm lbr 0.480 40,000.00 19,200.00 19,200.00
f Amplas lbr 3.000 2,000.00 6,000.00 6,000.00
g Dempul Kayu kg 0.100 15,000.00 1,500.00 1,500.00
h Lem Kayu kg 0.150 15,000.00 2,250.00 2,250.00
i Politur kg 1.000 40,000.00 40,000.00 40,000.00
j Upah ls 1.000 100,000.00 100,000.00 100,000.00
Total Rp 0.00 100,000.00 1,130,275.00 1,230,275.00
Total harga Rp 1,230,275.00
R. 11 1 UNIT RAK PIRING
a Kayu Klas II m³ 0.087 2,750,000.00 237,916.80 237,916.80
b Besi Ø 10 btg 1.500 13,000.00 19,500.00 19,500.00
c Paku Ulir bh 24.000 500.00 12,000.00 12,000.00
d Sekrup 5 cm bh 12.000 200.00 2,400.00 2,400.00
e Amplas lbr 1.000 2,000.00 2,000.00 2,000.00
f Dempul Kayu kg 0.100 15,000.00 1,500.00 1,500.00
g Lem Kayu kg 0.100 15,000.00 1,500.00 1,500.00
h Cat Kayu kg 0.150 40,000.00 6,000.00 6,000.00
i Upah ls 1.000 150,000.00 150,000.00 150,000.00
Total Rp 0.00 150,000.00 282,816.80 432,816.80
Total harga Rp 432,816.80
P. 01 1 UNIT PAPAN TULIS GANTUNG
a Kayu Klas II m³ 0.042 2,750,000.00 115,196.65 115,196.65
b Paku Biasa kg 0.303 15,000.00 4,545.32 4,545.32
c Amplas lbr 2.424 2,000.00 4,848.34 4,848.34
d Dempul Kayu kg 0.121 15,000.00 1,818.13 1,818.13
e Lem Kayu kg 0.121 15,000.00 1,818.13 1,818.13
f Cat Minyak kg 1.212 40,000.00 48,483.44 48,483.44
g Multiplex 9 mm bh 1.212 150,000.00 181,812.89 181,812.89
h Besi penggantung ls 1.212 7,000.00 8,484.60 8,484.60
i Aluminium m 2.909 20,000.00 58,180.13 58,180.13
j Upah ls 1.212 150,000.00 181,812.89 181,812.89
Total Rp 0.00 181,812.89 425,187.63 607,000.53
Total harga Rp 607,000.53
 13/52

Harga Satuan
No. Kode Keterangan Sat Indek Alat (Rp) Upah (Rp) Bahan (Rp) Jumlah
(Rp)
a b c d e f = (d x e) g = (d x e) h = (d x e) i = (f + g + h)
P. 02 1 UNIT PAPAN TULIS LIPAT
a Kayu Klas II m³ 0.070 2,750,000.00 192,500.00 192,500.00
b Paku Biasa kg 0.500 15,000.00 7,500.00 7,500.00
c Amplas lbr 4.000 2,000.00 8,000.00 8,000.00
d Dempul Kayu kg 0.200 15,000.00 3,000.00 3,000.00
e Lem Kayu kg 0.200 15,000.00 3,000.00 3,000.00
f Cat Minyak kg 2.000 40,000.00 80,000.00 80,000.00
g Multiplex 9 mm bh 2.000 150,000.00 300,000.00 300,000.00
h Besi penggantung ls 1.000 7,000.00 7,000.00 7,000.00
i Upah ls 1.000 150,000.00 150,000.00 150,000.00
Total Rp 150,000.00 214,000.00 751,000.00
Total harga Rp 751,000.00
P. 03 1 UNIT PAPAN TULIS BERKAKI
a Kayu Klas II m³ 0.059 2,750,000.00 162,250.00 162,250.00
b Paku Biasa kg 0.250 15,000.00 3,750.00 3,750.00
c Amplas lbr 2.000 2,000.00 4,000.00 4,000.00
d Dempul Kayu kg 0.100 15,000.00 1,500.00 1,500.00
e Lem Kayu kg 0.100 15,000.00 1,500.00 1,500.00
f Cat Minyak kg 1.000 40,000.00 40,000.00 40,000.00
g Multiplex 9 mm bh 1.000 150,000.00 150,000.00 150,000.00
h Upah ls 1.000 300,000.00 300,000.00 300,000.00
Total Rp 0.00 300,000.00 363,000.00 663,000.00
Total harga Rp 663,000.00
P. 04 1 UNIT PAPAN WHITE BOARD GANTUNG DAN PAPAN INFORMASI
a Multipleks 18 mm lbr 1.000 250,000.00 250,000.00 250,000.00
b Paku Biasa kg 0.467 15,000.00 7,000.00 7,000.00
c Amplas lbr 2.000 2,000.00 4,000.00 4,000.00
d Dempul Kayu kg 0.100 15,000.00 1,500.00 1,500.00
e Lem Kayu kg 0.100 15,000.00 1,500.00 1,500.00
f Cat Minyak kg 1.000 40,000.00 40,000.00 40,000.00
g Jabarwood 4 mm lbr 1.000 70,000.00 70,000.00 70,000.00
h Besi penggantung ls 4.000 7,000.00 28,000.00 28,000.00
i Aluminium m 2.400 20,000.00 48,000.00 48,000.00
j Upah ls 1.000 150,000.00 150,000.00 150,000.00
Total Rp 0.00 150,000.00 450,000.00 600,000.00
Total harga Rp 600,000.00
 PEMERINTAH KABUPATEN LUWU
BADAN PERENCANAAN PEMBANGUNAN DAERAH
( BAPPEDA) KABUPATEN LUWU

RENCANA ANGGARAN BIAYA

( RAB )

K EG IA TA N :
PEN IN GK A TAN SA R ANA DAN P RA SA R A NA TA H UN 20 12
P EMBANGUNAN PAGAR KANTOR 6 0 M

PENINGKATAN SARANA DAN PRASARANA

TAHUN ANGGARAN 2013

PEMBANGUNAN PAGAR KANTOR KELILING TAHAP II

Pa n j a n g Pa g a r 9 8 m
1 Pa s a n g Pin t u Be s i
Pa p a n Na m a Ka n t o r

COMMANDITAIRE-VENNOOSCHAP

CV. INTRANUSA EM
KON SUL T AN PER EN CAN A ,P EN GAW A SAN
 PEMERINTAH KABUPATEN LUWU
BADAN PERENCANAAN PEMBANGUNAN DAERAH
( BAPPEDA) KABUPATEN LUWU

COMMANDITAIRE-VENNOOSCHAP

CV. INTRANUSA EM
KON SUL T AN PER EN CAN A ,P EN GAW A SAN
 #REF!
155,250,000
155,250,000 SERATUS LIMA PULUH LIMA JUTA DUA RATUS LIMA PULUH RIBU 0 RUPIAH,-

SERATUS LIMA PULUH LIMA JUTA DUA RATUS LIMA PULUH RIBU 0
RUPIAH,-
0
1 SATU
2 DUA
3 TIGA RIBU
4 EMPAT LIMA PULUH
5 LIMA DUA RATUS
6 ENAM LIMA JUTA
7 TUJUH LIMA PULUH
8 DELAPAN SERATUS
9 SEMBILAN
 9 3

155250000 155250000

MILYARAN
155 JUTAAN
250 RIBUAAN
000 RATUSAN
 PEMERINTAH KABUPATEN LUWU
BADAN PERENCANAAN PEMBANGUNAN DAERAH KABUPATEN LUWU
PROYEK PENINGKATAN SARANA DAN PRASARANA GEDUNG KANTOR BAPPEDA

DAFTAR ANALISA

PEKERJAAN : PEMBANGUNAN PAGAR KNTOR KELILING TAHAP II

VOLUME : Panjang Pagar 98 m, 1 pasang pintu Besi, Papan Nama Kantor
LOKASI : KAB. LUWU
: KEC. BELOPA
: KANTOR BADAN PERENCANAAN PEMBANGUNAN DAERAH
1 1 m Galian Tanah Biasa sedalam 1 Meter
3

1. Tenaga
▪ Pekerja 0.400 Oh x Rp. 45,000.00 = Rp.
▪ Tukang Gali 0 Oh x Rp. 65,000.00 = Rp.
▪ Kepala Tukang 0 Oh x Rp. 75,000.00 = Rp.
▪ Mandor 0.040 Oh x Rp. 75,000.00 = Rp.
Jumlah = Rp.
2. 1 m3 Urugan kembali

1. Tenaga
▪ Pekerja 0.192 Oh x Rp. 45,000.00 = Rp.
▪ Tukang Gali 0.000 Oh x Rp. 65,000.00 = Rp.
▪ Kepala Tukang 0.000 Oh x Rp. 75,000.00 = Rp.
▪ Mandor 0.019 Oh x Rp. 75,000.00 = Rp.
Jumlah = Rp.
3. 1 m3 Urugan Tanah

1. Bahan
▪ Tanah Urug 1.200 m3 x Rp. 40,000.00 = Rp.
Jumlah I = Rp.
2. Tenaga
▪ Pekerja 0.300 Oh x Rp. 45,000.00 = Rp.
▪ Tukang Gali 0.000 Oh x Rp. 65,000.00 = Rp.
▪ Kepala Tukang 0.000 Oh x Rp. 75,000.00 = Rp.
▪ Mandor 0.010 Oh x Rp. 75,000.00 = Rp.
Jumlah II = Rp.
Jumlah I + Jumlah II = Rp.
4. 1 m3 Urugan pasir

1. Bahan
▪ Pasir Urug 1.200 m3 x Rp. 75,000.00 = Rp.
Jumlah I = Rp.
2. Tenaga
▪ Pekerja 0.300 Oh x Rp. 45,000.00 = Rp.
▪ Tukang Gali 0.000 Oh x Rp. 65,000.00 = Rp.
▪ Kepala Tukang 0.000 Oh x Rp. 75,000.00 = Rp.
▪ Mandor 0.010 Oh x Rp. 75,000.00 = Rp.
Jumlah II = Rp.
Jumlah I + Jumlah II = Rp.
5. 1 m3 Timbunan Sirtu

1. Bahan
▪ Sirtu 1.200 m3 x Rp. 65,000.00 = Rp.
Jumlah I = Rp.
2. Tenaga
▪ Pekerja 0.300 Oh x Rp. 45,000.00 = Rp.
▪ Tukang Gali 0.000 Oh x Rp. 65,000.00 = Rp.
▪ Kepala Tukang 0.000 Oh x Rp. 75,000.00 = Rp.
▪ Mandor 0.010 Oh x Rp. 75,000.00 = Rp.
Jumlah II = Rp.
Jumlah I + Jumlah II = Rp.
6. 1 m3 Pasang pondasi batu kosong

1. Bahan
▪ Batu kali 1.200 m3 x Rp. 115,000.00 = Rp.
▪ Pasir urug 0.300 m3 x Rp. 75,000.00 = Rp.
Jumlah I = Rp.
2. Tenaga
▪ Pekerja 0.780 Oh x Rp. 45,000.00 = Rp.
▪ Tukang Batu 0.390 Oh x Rp. 65,000.00 = Rp.
▪ Kepala Tukang 0.039 Oh x Rp. 75,000.00 = Rp.
▪ Mandor 0.039 Oh x Rp. 75,000.00 = Rp.
Jumlah II = Rp.
Jumlah I + Jumlah II = Rp.
7. 1 m3 Pasang Pondasi Batu Kali 1 Pc : 4 Ps

1. Bahan
▪ Batu Kali 1.100 m3 x Rp. 115,000.00 = Rp.
▪ Semen Portland 163.000 Kg x Rp. 1,200.00 = Rp.
▪ Pasir Pasang 0.520 m3 x Rp. 110,000.00 = Rp.
Jumlah I = Rp.
2. Tenaga
▪ Pekerja 1.500 Oh x Rp. 45,000.00 = Rp.
▪ Tukang Gali 0.600 Oh x Rp. 65,000.00 = Rp.
▪ Kepala Tukang 0.060 Oh x Rp. 75,000.00 = Rp.
▪ Mandor 0.075 Oh x Rp. 75,000.00 = Rp.
Jumlah II = Rp.
Jumlah I + Jumlah II = Rp.
8. 1 m2 Pasangan bata merah tebal ½ bata, 1 Pc : 5 Ps

1. Bahan
▪ Bata merah 5 x 11 x 22 70.000 Bh x Rp. 650.00 = Rp.
▪ Semen portland 9.680 Kg x Rp. 1,200.00 = Rp.
▪ Pasir pasang 0.045 m3 x Rp. 110,000.00 = Rp.
Jumlah = Rp.
2. Tenaga
▪ Pekerja 0.320 Oh x Rp. 45,000.00 = Rp.
▪ Tukang Batu 0.100 Oh x Rp. 65,000.00 = Rp.
▪ Kepala Tukang 0.010 Oh x Rp. 75,000.00 = Rp.
▪ Mandor 0.015 Oh x Rp. 75,000.00 = Rp.
Jumlah = Rp.
Jumlah I + Jumlah II = Rp.
9. 1 m2 Pasangan bata merah tebal ½ bata, 1 Pc : 3 Ps

1. Bahan
▪ Bata merah 5 x 11 x 22 70.000 Bh x Rp. 650.00 = Rp.
▪ Semen portland 14.370 Kg x Rp. 1,200.00 = Rp.
▪ Pasir pasang 0.040 m3 x Rp. 110,000.00 = Rp.
Jumlah = Rp.
2. Tenaga
▪ Pekerja 0.320 Oh x Rp. 45,000.00 = Rp.
▪ Tukang Batu 0.100 Oh x Rp. 65,000.00 = Rp.
▪ Kepala Tukang 0.010 Oh x Rp. 75,000.00 = Rp.
▪ Mandor 0.015 Oh x Rp. 75,000.00 = Rp.
Jumlah = Rp.
Jumlah I + Jumlah II = Rp.
10. 1 m2 Plesteran 1 Pc : 4 Ps, tebal 15 mm + Acian

1. Bahan
▪ Semen portland 5.200 Kg x Rp. 1,200.00 = Rp.
▪ Pasir pasang 0.020 m3 x Rp. 110,000.00 = Rp.
Jumlah I = Rp.
2. Tenaga
▪ Pekerja 0.200 Oh x Rp. 45,000.00 = Rp.
▪ Tukang Batu 0.150 Oh x Rp. 65,000.00 = Rp.
▪ Kepala Tukang 0.015 Oh x Rp. 75,000.00 = Rp.
▪ Mandor 0.010 Oh x Rp. 75,000.00 = Rp.
Jumlah II = Rp.
Jumlah I + Jumlah II = Rp.
11. 1 m2 Plesteran 1 Pc : 3 Ps, tebal 15 mm + Acian

1. Bahan
▪ Semen portland 6.480 Kg x Rp. 1,200.00 = Rp.
▪ Pasir pasang 0.019 m3 x Rp. 110,000.00 = Rp.
Jumlah I = Rp.
2. Tenaga
▪ Pekerja 0.200 Oh x Rp. 45,000.00 = Rp.
▪ Tukang Batu 0.150 Oh x Rp. 65,000.00 = Rp.
▪ Kepala Tukang 0.015 Oh x Rp. 75,000.00 = Rp.
▪ Mandor 0.010 Oh x Rp. 75,000.00 = Rp.
Jumlah II = Rp.
Jumlah I + Jumlah II = Rp.
12. 1 m2 Pasang bekisting untuk sloof

1. Bahan
▪ Kayu mall 0.004 m3 x Rp. 1,500,000.00 = Rp.
▪ Paku biasa 2" - 5" 0.300 Kg x Rp. 20,000.00 = Rp.
▪ Minyak bekisting 0.100 Lt x Rp. 10,000.00 = Rp.
Jumlah I = Rp.
2. Tenaga
▪ Pekerja 0.300 Oh x Rp. 45,000.00 = Rp.
▪ Tukang kayu 0.260 Oh x Rp. 65,000.00 = Rp.
▪ Kepala Tukang 0.026 Oh x Rp. 75,000.00 = Rp.
▪ Mandor 0.005 Oh x Rp. 75,000.00 = Rp.
Jumlah II = Rp.
 Jumlah I + Jumlah II = Rp.
13. 1 m Pasang bekisting untuk kolom
2

1. Bahan
▪ Kayu mall 0.004 m3 x Rp. 1,500,000.00 = Rp.
▪ Paku biasa 2" - 5" 0.400 Kg x Rp. 20,000.00 = Rp.
▪ Minyak bekisting 0.200 Lt x Rp. 10,000.00 = Rp.
▪ Balok kayu Kls. III 0.002 m3 x Rp. 1,500,000.00 = Rp.
▪ Tripleks 3 mm 0.350 Lbr x Rp. 40,000.00 = Rp.
▪ Dolken kayu galam Ø-8-10/4 m 2.000 Btg x Rp. 10,000.00 = Rp.
Jumlah I = Rp.
2. Tenaga
▪ Pekerja 0.300 Oh x Rp. 45,000.00 = Rp.
▪ Tukang kayu 0.330 Oh x Rp. 65,000.00 = Rp.
▪ Kepala Tukang 0.003 Oh x Rp. 75,000.00 = Rp.
▪ Mandor 0.006 Oh x Rp. 75,000.00 = Rp.
Jumlah II = Rp.
Jumlah I + Jumlah II = Rp.
14. 1 m2 Pasang bekisting untuk ring balok

1. Bahan
▪ Kayu terentang 0.004 m3 x Rp. 1,500,000.00 = Rp.
▪ Paku biasa 2" - 5" 0.400 Kg x Rp. 20,000.00 = Rp.
▪ Minyak bekisting 0.200 Lt x Rp. 10,000.00 = Rp.
▪ Balok kayu Kls. III 0.018 m3 x Rp. 1,500,000.00 = Rp.
▪ Tripleks 3 mm 0.350 Lbr x Rp. 40,000.00 = Rp.
▪ Dolken kayu galam Ø-8-10/4 m 2.000 Btg x Rp. 10,000.00 = Rp.
Jumlah I = Rp.
2. Tenaga
▪ Pekerja 0.320 Oh x Rp. 45,000.00 = Rp.
▪ Tukang kayu 0.330 Oh x Rp. 65,000.00 = Rp.
▪ Kepala Tukang 0.033 Oh x Rp. 75,000.00 = Rp.
▪ Mandor 0.006 Oh x Rp. 75,000.00 = Rp.
Jumlah II = Rp.
Jumlah I + Jumlah II = Rp.
15. 1 m3 Membuat beton bertulang, 1Pc : 2 Ps : 3 Kr

1. Bahan
▪ Semen portland 336.000 Kg x Rp. 1,200.00 = Rp.
▪ Pasir beton 0.540 m3 x Rp. 110,000.00 = Rp.
▪ Kerikil saring 0.810 m3 x Rp. 120,000.00 = Rp.
Jumlah I = Rp.
2. Tenaga
▪ Pekerja 2.000 Oh x Rp. 45,000.00 = Rp.
▪ Tukang batu 0.350 Oh x Rp. 65,000.00 = Rp.
▪ Kepala Tukang 0.035 Oh x Rp. 75,000.00 = Rp.
▪ Mandor 1.000 Oh x Rp. 75,000.00 = Rp.
Jumlah II = Rp.
Jumlah I + Jumlah II = Rp.
16. 1 m3 Membuat beton tumbuk, 1Pc : 3 Ps : 5 Kr

1. Bahan
▪ Semen portland 218.000 Kg x Rp. 1,200.00 = Rp.
▪ Pasir beton 0.520 m3 x Rp. 110,000.00 = Rp.
▪ Kerikil saring 0.870 m3 x Rp. 120,000.00 = Rp.
Jumlah I = Rp.
2. Tenaga
▪ Pekerja 1.650 Oh x Rp. 45,000.00 = Rp.
▪ Tukang batu 0.250 Oh x Rp. 65,000.00 = Rp.
▪ Kepala Tukang 0.025 Oh x Rp. 75,000.00 = Rp.
▪ Mandor 0.080 Oh x Rp. 75,000.00 = Rp.
Jumlah II = Rp.
Jumlah I + Jumlah II = Rp.
17. 1 Kg Pembesian dengan besi polos atau besi ulir

1. Bahan
▪ Besi beton(polos/ulir) 1.050 Kg x Rp. 12,000.00 = Rp.
▪ Kawat beton 0.015 Kg x Rp. 20,000.00 = Rp.
Jumlah I = Rp.
2. Tenaga
▪ Pekerja 0.007 Oh x Rp. 45,000.00 = Rp.
▪ Tukang besi 0.007 Oh x Rp. 65,000.00 = Rp.
▪ Kepala Tukang 0.0007 Oh x Rp. 75,000.00 = Rp.
▪ Mandor 0.0003 Oh x Rp. 75,000.00 = Rp.
Jumlah II = Rp.
Jumlah I + Jumlah II = Rp.
18. 1 m2 Pasang lantai keramik 30 x 30 cm

1. Bahan
▪ Tegel keramik 30 x 30 cm 1.000 Doz x Rp. 48,000.00 = Rp.
▪ Semen portland 11.380 Kg x Rp. 1,200.00 = Rp.
▪ Pasir pasang 0.042 m3 x Rp. 110,000.00 = Rp.
▪ Semen warna 1.500 Kg x Rp. 2,000.00 = Rp.
Jumlah I = Rp.
2. Tenaga
▪ Pekerja 0.620 Oh x Rp. 45,000.00 = Rp.
▪ Tukang batu 0.350 Oh x Rp. 65,000.00 = Rp.
▪ Kepala Tukang 0.035 Oh x Rp. 75,000.00 = Rp.
▪ Mandor 0.030 Oh x Rp. 75,000.00 = Rp.
Jumlah II = Rp.
Jumlah I + Jumlah II = Rp.
18.a 1 m2 Pasang lantai keramik 40 x 40 cm

1. Bahan
▪ Tegel keramik 40 x 40 cm 6.000 bua x Rp. 8,000.00 = Rp.
▪ Semen portland 9.3 Kg x Rp. 1,200.00 = Rp.
▪ Pasir pasang 0.018 m3 x Rp. 110,000.00 = Rp.
▪ Semen warna 1.5 Kg x Rp. 2,000.00 = Rp.
Jumlah I = Rp.
2. Tenaga
▪ Pekerja 0.6 Oh x Rp. 45,000.00 = Rp.
▪ Tukang batu 0.45 Oh x Rp. 65,000.00 = Rp.
▪ Kepala Tukang 0.045 Oh x Rp. 75,000.00 = Rp.
▪ Mandor 0.03 Oh x Rp. 75,000.00 = Rp.
Jumlah II = Rp.
Jumlah I + Jumlah II = Rp.
35. 1 m2 pengecatan tembok baru (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat dasar,
2 lapis cat penutup)

1. Bahan
▪ Plamir 0.100 Kg x Rp. 14,750.00 = Rp.
▪ Cat penutup 2 x 0.260 Kg x Rp. 15,000.00 = Rp.
Jumlah I = Rp.
2. Tenaga
▪ Pekerja 0.020 Oh x Rp. 45,000.00 = Rp.
▪ Tukang cat 0.063 Oh x Rp. 65,000.00 = Rp.
▪ Kepala Tukang 0.0063 Oh x Rp. 75,000.00 = Rp.
▪ Mandor 0.0025 Oh x Rp. 75,000.00 = Rp.
Jumlah II = Rp.
Jumlah I + Jumlah II = Rp.
36. 1 m2 pengecatan permukaan baja lapis
cat mutakhir dengan tebal 200 um

1. Bahan
▪ Cat besi 0.300 Kg x Rp. 50,000.00 = Rp.
Jumlah I = Rp.
2. Tenaga
▪ Pekerja 0.006 Oh x Rp. 45,000.00 = Rp.
▪ Tukang cat 0.060 Oh x Rp. 65,000.00 = Rp.
▪ Kepala Tukang 0.012 Oh x Rp. 75,000.00 = Rp.
▪ Mandor 0.006 Oh x Rp. 75,000.00 = Rp.
Jumlah II = Rp.
Jumlah I + Jumlah II = Rp.
44. 1 m2 Membersihkan Lapangan Dan Perataan

1. Tenaga
▪ Pekerja 0.100 Oh x Rp. 45,000.00 = Rp.
▪ Tukang Gali 0 Oh x Rp. 65,000.00 = Rp.
▪ Kepala Tukang 0 Oh x Rp. 75,000.00 = Rp.
▪ Mandor 0.050 Oh x Rp. 75,000.00 = Rp.
Jumlah = Rp.
46. 1 TITIK UPAH MEMASANG INSTALASI LISTRIK

▪ Pekerja 2.0000 Oh x Rp. 45,000.00 = Rp.

▪ Tukang 1.0000 Oh x Rp. 65,000.00 = Rp.
▪ Kepala Tukang 0.1000 Oh x Rp. 75,000.00 = Rp.
▪ Mandor 0.0500 Oh x Rp. 75,000.00 = Rp.
Jumlah I =

47. 1 TITIK INSTALASI LISTRIK

▪ Pipa Listrik 2.0000 M' 6,600.00 = Rp.

▪ Kabel Listrik 7.5000 M' 10,000.00 = Rp.
▪ Fitting Lampu 1.0000 Bh 11,000.00 = Rp.
▪ Upah Supl. Listrik 0.2500 166,250.00 = Rp.
Jumlah I =

48. 1 BUAH STOP KONTAK

▪ Stop Kontak 1.0000 Bh 15,000.00 = Rp.

▪ Upah Supl. Listrik 0.0300 166,250.00 = Rp.
Jumlah I =

49. 1 BUAH STOP KONTAK 4 LUBANG

▪ Stop Kontak 4 lubang 1.0000 Bh 30,000.00 = Rp.

▪ Upah Supl. Listrik 0.0300 11,000.00 = Rp.
Jumlah I =

50. 1 BUAH SAKLAR TUNGGAL

▪ Saklar Tunggal 1.0000 Bh 15,000.00 = Rp.

▪ Upah Supl. Listrik 0.0300 166,250.00 = Rp.
Jumlah I =

51. 1 BUAH SAKLAR GANDA

▪ Saklar Ganda 1.0000 Bh 17,000.00 = Rp.

▪ Upah Supl. Listrik 0.0300 166,250.00 = Rp.
Jumlah I =
56 1M1 PEKERJAAN BESI

1. Bahan
▪ BESI Hallow 4x4 cm (2 mm) 1.100 m' x Rp. 20,000.00 = Rp.
▪ BESI Hallow 2x4 cm (2 mm) 1.100 m' x Rp. 17,500.00 = Rp.
▪ Meni Besi 0.080 m' x Rp. 15,714.29 = Rp.
▪ Biaya Las 3.000 ttk x Rp. 4,000.00 = Rp.
Jumlah I.a = Rp.
Jumlah I.b = Rp.
2. Tenaga
▪ Pekerja 0.006 Oh x Rp. 45,000.00 = Rp.
▪ Tukang Besi 0.060 Oh x Rp. 65,000.00 = Rp.
▪ Kepala Tukang 0.006 Oh x Rp. 75,000.00 = Rp.
▪ Mandor 0.0003 Oh x Rp. 75,000.00 = Rp.
Jumlah II = Rp.
Jumlah Ia + Jumlah II = Rp.
Jumlah Ib + Jumlah II = Rp.

Analisa pekerjaan pagar besi type 3,6 x 0,5 m

1▪ pekerjaan pagar 1 buah
2▪ besi hallow 4x4cm 5 39,899.64
3▪ besi hallow 2x4cm 14.5 37,149.64
jumlah

57 1M2 PEKERJAAN BESI PLAT

1. Bahan
▪ BESI plat 3 mm 0.382 m2 x Rp. 800,000.00 = Rp.
▪ Meni Besi 0.200 kg x Rp. 15,714.29 = Rp.
▪ Biaya Las 1.000 ls x Rp. 50,000.00 = Rp.
Jumlah I.a = Rp.
2. Tenaga
▪ Pekerja 0.006 Oh x Rp. 45,000.00 = Rp.
▪ Tukang Besi 0.060 Oh x Rp. 65,000.00 = Rp.
▪ Kepala Tukang 0.006 Oh x Rp. 75,000.00 = Rp.
▪ Mandor 0.0003 Oh x Rp. 75,000.00 = Rp.
Jumlah II = Rp.
Jumlah Ia + Jumlah II = Rp.
MERINTAH KABUPATEN LUWU
ANAAN PEMBANGUNAN DAERAH KABUPATEN LUWU
AN SARANA DAN PRASARANA GEDUNG KANTOR BAPPEDA

18,000.00
-
-
3,000.00
21,000.00

8,640.00
-
-
1,425.00
10,065.00

48,000.00
48,000.00

13,500.00
-
-
750.00
14,250.00
62,250.00

90,000.00
90,000.00

13,500.00
-
-
750.00
14,250.00
104,250.00
 78,000.00
78,000.00

13,500.00
-
-
750.00
14,250.00
92,250.00

138,000.000
22,500.00
160,500.00

35,100.00
25,350.00
2,925.00
2,925.00
66,300.00
226,800.00

126,500.00
195,600.00
57,200.00
379,300.00

67,500.00
39,000.00
4,500.00
5,625.00
116,625.00
495,925.00

45,500.000
11,616.00
4,950.000
62,066.00

14,400.00
6,500.00
750.00
1,125.00
22,775.00
84,841.00
45,500.000
17,244.00
4,400.000
67,144.00

14,400.00
6,500.00
750.00
1,125.00
22,775.00
89,919.00

6,240.00
2,200.000
8,440.00

9,000.00
9,750.00
1,125.00
750.00
20,625.00
29,065.00

7,776.00
2,090.000
9,866.00

9,000.00
9,750.00
1,125.00
750.00
20,625.00
30,491.00

6,000.00
6,000.00
1,000.00
13,000.00

13,500.00
16,900.00
1,950.00
375.00
32,725.00
 45,725.00

6,000.00
8,000.00
2,000.00
2,250.00
14,000.00
20,000.00
18,287.50

13,500.00
21,450.00
247.50
450.00
35,647.50
53,935.00

6,000.00
8,000.00
2,000.00
27,000.00

20,000.00
63,000.00

14,400.00
21,450.00
2,475.00
450.00
38,775.00
101,775.00

403,200.00
59,400.00
97,200.00
559,800.00

90,000.00
22,750.00
2,625.00
75,000.00
190,375.00
750,175.00
261,600.00
57,200.00
104,400.00
423,200.00

74,250.00
16,250.00
1,875.00
6,000.00
98,375.00
521,575.00

12,600.00
300.00
12,900.00

315.00
455.00
52.50
22.50
845.00
13,745.00

48,000.00
13,656.00
4,620.00
3,000.00
69,276.00

27,900.00
22,750.00
2,625.00
2,250.00
55,525.00
124,801.00
 48,000.00
11,160.00
1,980.00
3,000.00
64,140.00

27,000.00
29,250.00
3,375.00
2,250.00
61,875.00
126,015.00

1,475.00
3,900.00
5,375.00

900.000
4,095.000
472.500
187.500
5,655.00
11,030.00

15,000.00
15,000.00

270.000
3,900.000
900.000
450.000
5,520.00
20,520.00

4,500.00
-
-
3,750.00
8,250.00
 90,000.00
65,000.00
7,500.00
3,750.00
166,250.00

13,200.00
75,000.00
11,000.00
41,562.50
140,762.50

15,000.00
4,987.50
19,987.50

30,000.00
330.00
30,330.00

15,000.00
4,987.50
19,987.50

17,000.00
4,987.50
21,987.50
 22,000.00
19,250.00
1,257.14
12,000.00
35,257.14
32,507.14

270.00
3,900.00
450.00
22.50
4,642.50
39,899.64
37,149.64

199,498.21
538,669.82
738,168.04

305,555.56
3,142.86
50,000.00
358,698.41

270.00
3,900.00
450.00
22.50
4,642.50
363,340.91
DAFTAR HARGA BAHAN

NO. URAIAN SATUAN HARGA

A. MATERIAL LOKAL
1 Batu Kali m3 Rp 115,000.00
2 Pasir Pasangan m 3
Rp 110,000.00
3 Pasir Urug / Timbunan m 3
Rp 75,000.00
4 Tanah Timbunan m 3
Rp 40,000.00
5 Sirtu m 3
Rp 65,000.00
6 Kerikil Saring m 3
Rp 120,000.00
7 Batu Bata Biji Rp 650.00
9 Batu Pecah 0,5 - 1 cm m 3
Rp 215,000.00
10 Batu Pecah 1 - 2 cm m 3
Rp 215,000.00
11 Batu Pecah 2 - 3 cm m 3
Rp 195,000.00
12 Aspal Bitumen Kg Rp -
13 Dolken Btg Rp 10,000.00
14 Kayu Papan Klas II m 3
Rp 3,500,000.00
15 Kayu Balok Klas II m 3
Rp 3,000,000.00
16 Kayu Papan Klas III m 3
Rp 2,000,000.00
17 Kayu Balok Klas III m 3
Rp 2,000,000.00
B. MATERIAL NON LOKAL
1 Baja Tulangan Kg Rp 12,000.00
2 Kawat pengikat Kg Rp 20,000.00
3 Semen 50 Kg Zak Rp 60,000.00
Kg Rp 1,200.00
4 Semen Putih Zak Rp 97,500.00
Kg Rp 2,000.00
5 Cat tembok Metrolite Kg Rp 15,000.00
6 Cat besi Avian Kg Rp 50,000.00
9 Cat meni Kg Rp 24,500.00
10 Plamour Tembok Boyo Kg Rp 14,750.00
17 Triplek 4 mm Lbr Rp 70,000.00
16 Triplek 3 mm Lbr Rp 40,000.00
17 Tegel keramik Putih 40 x 40 Dos Rp 48,000.00
18 Paku biasa ( 5 -10 cm) Kg Rp 20,000.00
21 Paku tripleks 3 mm Kg Rp 35,000.00
28 Minyak bekisting / Oil Ltr Rp 10,000.00
31 Kabel Listrik m' Rp 10,000.00
34 Saklar Tunggal bh Rp 15,000.00
35 Saklar Ganda bh Rp 17,000.00
NO. URAIAN SATUAN HARGA

DAFTAR HARGA UPAH KERJA

No. URAIAN SATUAN HARGA

1 Mandor lapangan Org / Hr Rp 75,000.00

2 Kepala Tukang Org / Hr Rp 75,000.00
3 Tukang Kayu Org / Hr Rp 65,000.00
4 Tukang Batu Org / Hr Rp 65,000.00
5 Tukang Cat Org / Hr Rp 65,000.00
6 Tukang Besi Org / Hr Rp 65,000.00
7 Pekerja Org / Hr Rp 45,000.00
 37/52

Analisa Harga Satuan Pekerjaan

PEKERJAAN : PENGADAAAN MEUBELER

LOKASI : KAB. LUWU
: KEC. BELOPA
: KANTOR BADAN PERENCANAAN PEMBANGUNAN DAERAH

Harga Satuan
No. Kode Keterangan Sat Indek Alat (Rp) Upah (Rp) Bahan (Rp) Jumlah
(Rp)
a b c d e f = (d x e) g = (d x e) h = (d x e) i = (f + g + h)
PEK. MEUBELER
M. 01 1 UNIT MEJA BACA SISWA
a Kayu Klas II m³ 0.0112 3,000,000.00 33,735.00 33,735.00
b Paku Ulir bh 12.0000 500.00 6,000.00 6,000.00
c Amplas lbr 1.0000 3,500.00 3,500.00 3,500.00
d Dempul Kayu kg 0.1000 14,750.00 1,475.00 1,475.00
e Lem Kayu kg 0.0500 12,100.00 605.00 605.00
f Politur kg 0.5000 30,000.00 15,000.00 15,000.00
g Upah ls 1.0000 15,078.75 15,078.75 15,078.75
Total Rp 0.00 15,078.75 60,315.00 75,393.75
Total harga Rp 75,000.00
M. 02 1 UNIT MEJA PENGELOLAH
a Kayu Klas II m³ 0.141 3,000,000.00 422,366.40 422,366.40
b Kaca 5 mm m2 1.240 100,000.00 124,000.00 124,000.00
c Knop Tarikan bh 6.000 5,000.00 30,000.00 30,000.00
d Paku Ulir bh 48.000 500.00 24,000.00 24,000.00
e Amplas lbr 2.000 3,500.00 7,000.00 7,000.00
f Dempul Kayu kg 0.200 14,750.00 2,950.00 2,950.00
g Lem Kayu kg 0.100 12,100.00 1,210.00 1,210.00
h Politur kg 0.750 30,000.00 22,500.00 22,500.00
i Tripleks 4 mm M2 1.680 70,000.00 117,600.00 117,600.00
j Upah ls 1.000 188,658.23 188,658.23 188,658.23
Total Rp 0.00 188,658.23 751,626.40 940,284.63
Total harga Rp 940,000.00
M. 03 1 UNIT MEJA 1/2 BIRO
a Kayu Klas II m³ 0.109 3,000,000.00 325,771.20 325,771.20
b Kaca 5 mm m2 1.240 100,000.00 124,000.00 124,000.00
c Knop Tarikan bh 3.000 5,000.00 15,000.00 15,000.00
d Paku Ulir bh 48.000 500.00 24,000.00 24,000.00
e Amplas lbr 2.000 3,500.00 7,000.00 7,000.00
f Dempul Kayu kg 0.200 14,750.00 2,950.00 2,950.00
g Lem Kayu kg 0.100 12,100.00 1,210.00 1,210.00
h Politur kg 0.750 30,000.00 22,500.00 22,500.00
i Tripleks 4 mm M2 1.680 70,000.00 117,600.00 117,600.00
j Upah ls 1.000 160,007.80 160,007.80 160,007.80
Total Rp 0.00 160,007.80 640,031.20 800,039.00
Total harga Rp 800,000.00
M. 04 1 UNIT MEJA KOMPUTER
a Kayu Klas II m³ 0.0616 3,000,000.00 184,788.00 184,788.00
b Kaca 5 mm m2 0.8400 100,000.00 84,000.00 84,000.00
c Paku Ulir bh 12.000 500.00 6,000.00 6,000.00
d Amplas lbr 2.000 3,500.00 7,000.00 7,000.00
e Dempul Kayu kg 0.100 14,750.00 1,475.00 1,475.00
f Lem Kayu kg 0.050 12,100.00 605.00 605.00
g Politur kg 0.750 30,000.00 22,500.00 22,500.00
h Upah ls 1.000 76,592.00 76,592.00 76,592.00
Total Rp 0.00 76,592.00 306,368.00 382,960.00
Total harga Rp 382,000.00
 38/52

Harga Satuan
No. Kode Keterangan Sat Indek Alat (Rp) Upah (Rp) Bahan (Rp) Jumlah
(Rp)
a b c d e f = (d x e) g = (d x e) h = (d x e) i = (f + g + h)
K. 05 1 UNIT KURSI KERJA
a Kayu Klas II m³ 0.016 3,000,000.00 48,859.20 48,859.20
b Paku Ulir bh 20.000 500.00 10,000.00 10,000.00
c Amplas lbr 2.000 3,500.00 7,000.00 7,000.00
d Dempul Kayu kg 0.100 14,750.00 1,475.00 1,475.00
e Lem Kayu kg 0.030 12,100.00 363.00 363.00
f Politur kg 0.250 30,000.00 7,500.00 7,500.00
g Multipleks 18 mm lbr 0.203 250,000.00 50,625.00 50,625.00
h Karet Busa ls 1.000 30,000.00 30,000.00 30,000.00
i Imitatie Lear ls 1.000 10,000.00 10,000.00 10,000.00
j Upah ls 1.000 41,455.55 41,455.55 41,455.55
Total Rp 0.00 41,455.55 165,822.20 207,277.75
Total harga Rp 207,000.00
R. 06 1 UNIT RAK BUKU
a Kayu Klas II m³ 0.165 3,000,000.00 495,388.80 495,388.80
b Paku biasa kg 1.000 20,000.00 20,000.00 20,000.00
c Sekrup 5 cm bh 12.000 500.00 6,000.00 6,000.00
d Amplas lbr 1.000 3,500.00 3,500.00 3,500.00
e Dempul Kayu kg 0.100 14,750.00 1,475.00 1,475.00
f Lem Kayu kg 0.150 12,100.00 1,815.00 1,815.00
g Politur kg 1.000 30,000.00 30,000.00 30,000.00
h Upah ls 1.000 139,544.70 139,544.70 139,544.70
Total Rp 0.00 139,544.70 558,178.80 697,723.50
Total harga Rp 697,000.00
 PEMERINTAH KABUPATEN LUWU
BADAN PERENCANAAN PEMBANGUNAN DAERAH KABUPATEN LUWU
PROYEK PENINGKATAN SARANA DAN PRASARANA GEDUNG KANTOR BAPPEDA

RENCANA ANGGARAN BIAYA ( RAB )

PEKERJAAN : PEMBANGUNAN PAGAR KNTOR KELILING TAHAP II
VOLUME : Panjang Pagar 98 m, 1 pasang pintu Besi, Papan Nama Kantor
LOKASI : KAB. LUWU
: KEC. BELOPA
: KANTOR BADAN PERENCANAAN PEMBANGUNAN DAERAH
NO. JENIS PEKERJAAN KODE SATUAN VOLUME HARGA SATUAN JUMLAH HARGA

ANALISA
1 2 3 4 5.00 6 (5X6)

I. PEKERJAAN PENDAHULUAN
1 Pengukuran Dan Pemasangan Bouwplank -- ls 1.00 Rp 500,000.00 Rp 500,000.00
2 Dokumentasi/administrasi -- ls 1.00 Rp 500,000.00 Rp 500,000.00
3 Papan nama Proyek -- ls 1.00 Rp 500,000.00 Rp 500,000.00
4 Asbuild drawing -- ls 1.00 Rp 750,000.00 Rp 750,000.00
TOTAL ( I ) Rp 2,250,000.00
II. PEKERJAAN TANAH & PASIR
1 Galian Tanah Biasa Anl. 1 m3 41.65 Rp 21,000.00 Rp 874,650.00
2 Timbunan Bekas Galian Anl. 2 m3 20.83 Rp 10,065.00 Rp 209,603.63
3 Urugan Pasir Bawah Pondasi Anl. 4 m3 4.17 Rp 104,250.00 Rp 434,201.25
TOTAL ( II ) Rp 1,518,454.88
III. PEKERJAAN BATU DAN BETON
1 Pasangan Batu Kosong Anl. 6 m3 16.61 Rp 226,800.00 Rp 3,767,488.20
2 Pondasi Batu Kali 1 : 4 Anl. 7 m3 27.44 Rp 495,925.00 Rp 13,608,182.00
3 Pasangan Dinding Batu Bata 1 : 5
Kolom Type 1 + variasi (2 buah) Anl. 8 m2 16.26 Rp 84,841.00 Rp 1,379,514.66
Kolom Type 2 + variasi (32 buah) Anl. 8 m2 82.71 Rp 84,841.00 Rp 7,017,504.54
Dinding Pagar (33 buah) Anl. 8 m2 17.42 Rp 84,841.00 Rp 1,478,269.58
Dinding Taman (33 buah) Anl. 8 m2 48.18 Rp 84,841.00 Rp 4,087,639.38
4 Pasangan Bekisting
> Sloof Anl. 12 m2 39.20 Rp 45,725.00 Rp 1,792,420.00
> Kolom Type 1 Anl. 13 m2 2.72 Rp 53,935.00 Rp 146,703.20
> Kolom Type 2 Anl. 13 m2 30.72 Rp 53,935.00 Rp 1,656,883.20
> Kolom Type 3 Anl. 13 m2 3.20 Rp 53,935.00 Rp 172,592.00
5 Konstruksi Beton Bertulang 1 : 2 : 3
> Sloof 20 x 20 cm Anl. 15 m3 4.24 Rp 750,175.00 Rp 3,180,742.00
> Kolom 20 x 20 cm Type 1 Anl. 15 m3 0.14 Rp 750,175.00 Rp 102,023.80
> Kolom 20 x 20 cm Type 2 Anl. 15 m3 1.54 Rp 750,175.00 Rp 1,152,268.80
> Kolom 20 x 20 cm Type 3 Anl. 15 m3 0.16 Rp 750,175.00 Rp 120,028.00
6 Pembesian Beton Bertulang
> Sloof 20 x 20 cm Anl. 17 kg 512.47 Rp 13,745.00 Rp 7,043,964.29
> Kolom 20 x 20 cm Anl. 17 kg 205.74 Rp 13,745.00 Rp 2,827,892.63
7 Plesteran/ penebalan/ Acian Dinding 1 : 4 Anl. 10 m2 201.18 Rp 29,065.00 Rp 5,847,203.69
8 Plesteran / Penebalan/ Acian Kolom Pilar (type 1,2) Anl. 45 m2 164.85 Rp 29,065.00 Rp 4,791,365.25
9 Plesteran Profil
> Plesteran Profil Biasa Pada Kolom type 1 -- ls 2.00 Rp 80,000.00 Rp 160,000.00
> Plesteran Profil Biasa Pada Kolom type 2 -- ls 32.00 Rp 25,000.00 Rp 800,000.00
> Plesteran Profil Biasa Pada Kolom type 3 -- ls 2.00 Rp 50,000.00 Rp 100,000.00
10 Pasang Ornamen Batu Alam Anl. 58 m2 8.64 Rp 161,022.00 Rp 1,391,230.08
TOTAL ( III ) Rp 62,623,915.31
IV. PEKERJAAN DINDING dan LANTAI
1 Pasang Dinding Tegel Keramik 40/40 hitam Anl. 35 m2 9.49 Rp 126,015.00 Rp 1,195,567.31
2 Urugan Pasir Bawah Lantai Rabat tebal 5 cm Anl. 4 m3 7.35 Rp 104,250.00 Rp 766,237.50
3 Lantai Rabat Beton 1Pc : 3 Ps : 5 Kr tebal 10 cm Anl. 16 m3 16.50 Rp 521,575.00 Rp 8,605,924.91
4 Timbunan Sirtu bawah lantai rabat Anl. 5 m4 88.20 Rp 92,250.00 Rp 8,136,450.00
TOTAL ( IV) Rp 18,704,179.72
V. PENGADAAN PAGAR BESI DAN PINTU BESI
1 Pagar Besi Hallow (4x4cm dan 2X4cm) -- buah 33.00 Rp 738,168.04 Rp 24,359,545.18
2 Pintu Pagar Besi Hallow dan Plat -- pasang 1.00 Rp 12,500,000.00
TOTAL ( V ) Rp 24,359,545.18
VI. PEKERJAAN CAT DAN FINISHING
1 Pengecatan Tembok ( kolom dan dinding ) Anl. 35 m2 386.83 Rp 11,030.00 Rp 4,266,699.60
2 Pengecatan Besi Pagar + Cat Profil Papan Nama Anl. 36 m2 46.38 Rp 20,520.00 Rp 951,615.00
TOTAL ( VI ) Rp 5,218,314.60
VII. PEKERJAAN AKSESORIS PAPAN NAMA
1 Plesteran Profil Bunga Pada Papan Nama Kantor -- ls 1.00 Rp 750,000.00 Rp 750,000.00
2 Huruf Stainless (Papan Nama) buah 55.00 Rp 150,000.00 Rp 8,250,000.00
3 Logo Stainless (Papan Nama) ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00
TOTAL ( VII) Rp 10,500,000.00
VIII. PEKERJAAN LAMPU
1 Instalasi Listrik Anl. 47 m2 4.00 Rp 140,762.50 Rp 563,050.00
2 Saklar Tunggal Anl. 50 m2 2.00 Rp 19,987.50 Rp 39,975.00
3 Lampu sorot LED 28 watt -- ls 2.00 Rp 895,000.00 Rp 1,790,000.00
4 Kabel Penghubung (NYY 3 x 4 mm2 ) -- ls 100.00 Rp 10,000.00 Rp 1,000,000.00
5 Kerangka Pengaman lampu -- ls 2.00 Rp 300,000.00 Rp 600,000.00
TOTAL ( VIII) Rp 3,993,025.00
IX PEKERJAAN TAMAN BUNGA
1 Urugan Tanah untuk taman 7 buah tempat Anl. 3 m3 11.55 Rp 62,250.00 Rp 718,987.50
2 Penataan Bunga/pohon -- ls 1.00 Rp 2,000,000.00 Rp 2,000,000.00
3 Pengadaan Bunga/pohon -- buah 165.00 Rp 50,000.00 Rp 8,250,000.00
TOTAL ( IX) Rp 10,968,987.50
X PEKERJAAN AKHIR
1 Pembersihan Lokasi -- ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00
TOTAL ( X) Rp 1,000,000.00
 PEMERINTAH KABUPATEN LUWU
BADAN PERENCANAAN PEMBANGUNAN DAERAH KABUPATEN LUWU
PROYEK PENINGKATAN SARANA DAN PRASARANA GEDUNG KANTOR BAPPEDA

REKAPITULASI BIAYA
PEKERJAAN : PEMBANGUNAN PAGAR KNTOR KELILING TAHAP II
VOLUME : Panjang Pagar 98 m, 1 pasang pintu Besi, Papan Nama Kantor
LOKASI : KAB. LUWU
: KEC. BELOPA
: KANTOR BADAN PERENCANAAN PEMBANGUNAN DAERAH
NO. JENIS PEKERJAAN JUMLAH
1 2 3

I. PEKERJAAN PENDAHULUAN Rp. 2,250,000.00

II. PEKERJAAN TANAH & PASIR Rp. 1,518,454.88
III. PEKERJAAN BATU DAN BETON Rp. 62,623,915.31
IV. PEKERJAAN DINDING dan LANTAI Rp. 18,704,179.72
V. PENGADAAN PAGAR BESI DAN PINTU BESI Rp. 24,359,545.18
VI. PEKERJAAN CAT DAN FINISHING Rp. 5,218,314.60
VII PEKERJAAN AKSESORIS PAPAN NAMA Rp. 10,500,000.00
VIII PEKERJAAN LAMPU Rp. 3,993,025.00
IX PEKERJAAN TAMAN BUNGA Rp. 10,968,987.50
X PEKERJAAN AKHIR Rp. 1,000,000.00
(a) REAL COST Rp. 141,136,422.19
(b) PPN 10% (a) * 10% Rp. 14,113,642.22
(c) JUMLAH (a) + (b) Rp. 155,250,064.41
Rp. 155,250,000.00
TERBILANG :

Seratus Lima Puluh Lima Juta Dua Ratus Lima Puluh Ribu 0 Rupiah,-

Belopa, 05 Januari 2013

Diperiksa, Konsultan Perencana,

Pejabat Pelaksana Teknis Kegiatan CV. INTRANUSA, EM
Badan Perencanaan Pembangunan Daerah (bappeda)
Kabupaten Luwu

…………………………...

ASNADI A. MACHMUD, ST., MT.

NIP. ………………………….. TEAM LEADER
Diketahui
Kepala Dinas Badan Perencanaan
Pembangunan Daerah (bappeda)
Kabupaten LUWU

Drs. ANDI MUSAKKIR, MM

NIP. 131.282.037
 TIME SCHEDULE PELAKSANAAN PEKERJAAN
BAPPEDA KAB. LUWU TAHUN ANGGARAN 2012

PEKERJAAN : PEMBANGUNAN PAGAR KNTOR KELILING TAHAP II

VOLUME : Panjang Pagar 98 m, 1 pasang pintu Besi, Papan Nama Kantor
LOKASI : KAB. LUWU
: KEC. BELOPA
: KANTOR BADAN PERENCANAAN PEMBANGUNAN DAERAH
JUMLAH BOBOT TAHUN 2013 Masa
No URAIAN HARGA PERIODE I PERIODE II PERIODE III Pemeliharaan
( Rp ) (%) I II III IV I II III IV I II III IV 120 hari kalender
100%
I PEKERJAAN PENDAHULUAN 2,250,000.00 2.34 2.344
II PEKERJAAN TANAH & PASIR 1,518,454.88 1.58 0.791 0.791
III PEKERJAAN BATU DAN BETON 62,623,915.31 65.25 9.3 9.3 9.3 9.3 9.3 9.3 9.3 50%
IV PENGADAAN PAGAR DAN PINTU 24,359,545.18 25.38 3.2 3.2 3.2 3.2 3.2 3.2 3.2 3.2
V PEKERJAAN CAT DAN FINISHING 5,218,314.60 5.44 2.7 2.7
0%
Jumlah 95,970,000.00 100.00

Rencana Progres Mingguan 2.3 0.8 13.3 12.5 12.5 12.5 12.5 12.5 12.5 3.2 2.7 2.7

Komulatif Rencana Progres 0 2.3 3.1 16.4 28.9 41.4 53.9 66.4 78.9 91.4 94.6 97.3 100.0
 44/52

Analisa Harga Satuan Pekerjaan

Furniture

Harga Satuan
No. Kode Keterangan Sat Indek Alat (Rp) Upah (Rp) Bahan (Rp) Jumlah
(Rp)
a b c d e f = (d x e) g = (d x e) h = (d x e) i = (f + g + h)
PEK. FURNITURE
M. 03 1 UNIT MEJA BACA INDIVIDU
a Kayu Klas II m³ 0.0828 3,500,000.00 289,800.00 289,800.00
b Paku bh 36.000 500.00 18,000.00 18,000.00
c Amplas lbr 3.000 3,500.00 10,500.00 10,500.00
d Dempul Kayu kg 0.200 14,750.00 2,950.00 2,950.00
e Lem Kayu kg 0.150 12,100.00 1,815.00 1,815.00
f Politur kg 0.750 30,000.00 22,500.00 22,500.00
g Upah ls 1.000 75,000.00 75,000.00 75,000.00
Total Rp 0.00 75,000.00 345,565.00 420,565.00
Total harga Rp 420,565.00
M. 04 1 UNIT MEJA BACA KELOMPOK
a Kayu Klas II m³ 0.0348 3,500,000.00 121,800.00 121,800.00
b Paku bh 24.000 500.00 12,000.00 12,000.00
c Amplas lbr 2.000 3,500.00 7,000.00 7,000.00
d Dempul Kayu kg 0.200 14,750.00 2,950.00 2,950.00
e Lem Kayu kg 0.100 12,100.00 1,210.00 1,210.00
f Politur kg 0.750 30,000.00 22,500.00 22,500.00
g Upah ls 1.000 75,000.00 75,000.00 75,000.00
Total Rp 0.00 75,000.00 167,460.00 242,460.00
Total harga Rp 242,460.00
M. 07 1 UNIT MEJA KERJA
a Kayu Klas II m³ 0.1042 3,500,000.00 364,560.00 364,560.00
b Paku bh 20.000 500.00 10,000.00 10,000.00
c Amplas lbr 4.000 3,500.00 14,000.00 14,000.00
d Dempul Kayu kg 0.300 14,750.00 4,425.00 4,425.00
e Lem Kayu kg 0.050 12,100.00 605.00 605.00
f Politur kg 1.000 30,000.00 30,000.00 30,000.00
g Upah ls 1.000 90,000.00 90,000.00 90,000.00
Total Rp 0.00 90,000.00 423,590.00 513,590.00
Total harga Rp 513,590.00
M. 10 1 UNIT MEJA SIRKULASI
a Kayu Klas II m³ 0.1657 3,500,000.00 579,936.00 579,936.00
b Knop Tarikan bh 3.000 3,000.00 9,000.00 9,000.00
c Paku bh 48.000 500.00 24,000.00 24,000.00
d Amplas lbr 2.000 3,500.00 7,000.00 7,000.00
e Dempul Kayu kg 0.200 14,750.00 2,950.00 2,950.00
f Lem Kayu kg 0.100 12,100.00 1,210.00 1,210.00
g Politur kg 1.000 30,000.00 30,000.00 30,000.00
h Upah ls 1.000 100,000.00 100,000.00 100,000.00
Total Rp 0.00 100,000.00 654,096.00 754,096.00
Total harga Rp 754,096.00
M. 12 1 UNIT MEJA KETIK
a Kayu Klas II m³ 0.0500 3,500,000.00 175,000.00 175,000.00
b Knop Tarikan bh 1.000 3,000.00 3,000.00 3,000.00
c Paku Ulir bh 24.000 500.00 12,000.00 12,000.00
d Amplas lbr 1.000 3,500.00 3,500.00 3,500.00
e Dempul Kayu kg 0.100 14,750.00 1,475.00 1,475.00
f Lem Kayu kg 0.150 12,100.00 1,815.00 1,815.00
g Politur kg 0.500 30,000.00 15,000.00 15,000.00
h Upah ls 1.000 50,000.00 50,000.00 50,000.00
Total Rp 0.00 50,000.00 211,790.00 261,790.00
Total harga Rp 261,790.00
K. 01 1 UNIT KURSI SISWA
a Kayu Klas II m³ 0.0161 3,500,000.00 56,229.60 56,229.60
b Paku bh 25.000 500.00 12,500.00 12,500.00
c Amplas lbr 2.000 3,500.00 7,000.00 7,000.00
d Dempul Kayu kg 0.100 14,750.00 1,475.00 1,475.00
e Lem Kayu kg 0.030 12,100.00 363.00 363.00
f Politur kg 0.500 30,000.00 15,000.00 15,000.00
g Upah ls 1.000 35,000.00 35,000.00 35,000.00
Total Rp 0.00 0.00 127,567.60 127,567.60
Total harga Rp 127,567.60
K. 03 1 UNIT KURSI BULAT PENDEK
a Kayu Klas II m³ 0.0015 3,500,000.00 5,250.00 5,250.00
b Besi Pipa Galvanis 1/2" m' 4.056 50,000.00 202,800.00 202,800.00
c Baut Ø 10 mm bh 4.000 57,500.00 230,000.00 230,000.00
d Amplas lbr 0.500 3,500.00 1,750.00 1,750.00
e Dempul Besi kg 0.050 20,000.00 1,000.00 1,000.00
f Lem Kayu kg 0.020 12,100.00 242.00 242.00
g Politur kg 0.100 30,000.00 3,000.00 3,000.00
h Cat Besi kg 0.200 32,000.00 6,400.00 6,400.00
i Upah + Las ls 1.000 25,000.00 25,000.00 25,000.00
Total Rp 0.00 0.00 444,042.00 475,442.00
Total harga Rp 475,442.00
 45/52

Harga Satuan
No. Kode Keterangan Sat Indek Alat (Rp) Upah (Rp) Bahan (Rp) Jumlah
(Rp)
a b c d e f = (d x e) g = (d x e) h = (d x e) i = (f + g + h)
K. 05 1 UNIT KURSI KERJA/ GURU
a Kayu Klas II m³ 0.0120 3,500,000.00 42,000.00 42,000.00
b Paku bh 20.00 500.00 10,000.00 10,000.00
c Amplas lbr 2.000 3,500.00 7,000.00 7,000.00
d Dempul Kayu kg 0.100 14,750.00 1,475.00 1,475.00
e Lem Kayu kg 0.030 12,100.00 363.00 363.00
f Politur kg 0.250 30,000.00 7,500.00 7,500.00
g Triplek 4 mm lbr 0.068 70,000.00 4,760.00 4,760.00
h Karet Busa ls 1.000 5,000.00 5,000.00 5,000.00
i Imitatie Lear ls 1.000 7,500.00 7,500.00 7,500.00
j Upah ls 1.000 75,000.00 75,000.00 75,000.00
Total Rp 0.00 0.00 73,098.00 160,598.00
Total harga Rp 160,598.00
L. 01 1 UNIT LEMARI BUKU
a Kayu Klas II m³ 0.1519 3,500,000.00 531,720.00 531,720.00
b Knop Tarikan bh 4.00 5,000.00 20,000.00 20,000.00
c Paku bh 24.000 500.00 12,000.00 12,000.00
d Sekrup 5 cm bh 12.000 500.00 6,000.00 6,000.00
e Kunci bh 2.000 15,000.00 30,000.00 30,000.00
f Kaca 3 mm m² 1.320 170,000.00 224,400.00 224,400.00
g Rel Pita m 9.600 9,750.00 93,600.00 93,600.00
h Triplek 3 mm lbr 1.000 40,000.00 40,000.00 40,000.00
i Amplas lbr 3.000 3,500.00 10,500.00 10,500.00
j Dempul Kayu kg 0.300 14,750.00 4,425.00 4,425.00
k Lem Kayu kg 0.300 12,100.00 3,630.00 3,630.00
l Politur kg 1.500 30,000.00 45,000.00 45,000.00
m Upah ls 1.000 150,000.00 150,000.00 150,000.00
Total Rp 0.00 0.00 917,720.00 1,171,275.00
Total harga Rp 1,171,275.00
L. 11 1 UNIT LEMARI KATALOG
a Kayu Klas II m³ 0.110 3,500,000.00 385,000.00 385,000.00
b Knop Tarikan bh 30.000 5,000.00 150,000.00 150,000.00
c Paku bh 100.00 500.00 50,000.00 50,000.00
d Sekrup 5 cm bh 100.00 500.00 50,000.00 50,000.00
e Besi Ø 8 mm m' 15.000 12,000.00 180,000.00 180,000.00
f Promika lbr 0.240 80,000.00 19,200.00 19,200.00
g Triplek 3mm lbr 0.242 40,000.00 9,674.82 9,674.82
h Amplas lbr 3.000 3,500.00 10,500.00 10,500.00
i Dempul Kayu kg 0.300 14,750.00 4,425.00 4,425.00
j Lem Kayu kg 0.300 12,100.00 3,630.00 3,630.00
k Politur kg 1.500 30,000.00 45,000.00 45,000.00
l Upah ls 1.000 250,000.00 250,000.00 250,000.00 500,000.00
Total Rp 0.00 0.00 843,874.82 1,407,429.82
Total harga Rp 1,407,429.82
L. 12 1 UNIT KARDEK
a kayu Kls II m3 0.04 3,500,000.00 130,494.00 130,494.00
b Knop tarikan bh 8.00 5,000.00 40,000.00 40,000.00
c Paku bh 25.00 500.00 12,500.00 12,500.00
d sekrup 5 cm bh 25.00 500.00 12,500.00 12,500.00
e Triplek 3mm lbr 0.04 40,000.00 1,511.69 1,511.69
f Amplas lbr 3.00 3,500.00 10,500.00 10,500.00
g Dempul kayu kg 0.05 14,750.00 737.50 737.50
h Lem Kayu kg 0.10 12,100.00 1,210.00 1,210.00
i Politur kg 0.50 30,000.00 15,000.00 15,000.00
j Upah ls 1.00 75,000.00 75,000.00 75,000.00
Total Rp 0.00 0.00 208,243.19 299,453.19
Total harga Rp 299,453.19
R. 01 1 UNIT RAK TAS
a Kayu Klas II m³ 0.144 3,500,000.00 504,000.00 504,000.00
b Paku bh 48.00 500.00 24,000.00 24,000.00
c Sekrup 5 cm bh 24.00 500.00 12,000.00 12,000.00
d Triplek 3mm lbr 0.726 40,000.00 29,040.00 29,040.00
e Amplas lbr 3.000 2,250.00 6,750.00 6,750.00
f Dempul Kayu kg 0.300 14,750.00 4,425.00 4,425.00
g Lem Kayu kg 0.300 12,100.00 3,630.00 3,630.00
h Politur kg 1.500 30,000.00 45,000.00 45,000.00
i Upah ls 1.000 175,000.00 175,000.00 175,000.00
Total Rp 0.00 0.00 583,845.00 803,845.00
Total harga Rp 803,845.00
R. 02 1 UNIT RAK BUKU SATU MUKA
a Kayu Klas II m³ 0.121 3,500,000.00 423,360.00 423,360.00
b Paku bh 48.000 500.00 24,000.00 24,000.00
c Sekrup 5 cm bh 24.000 500.00 12,000.00 12,000.00
d Triplek 3mm lbr 0.726 40,000.00 29,024.46 29,024.46
e Amplas lbr 3.000 3,500.00 10,500.00 10,500.00
f Dempul Kayu kg 0.300 14,750.00 4,425.00 4,425.00
g Lem Kayu kg 0.300 12,100.00 3,630.00 3,630.00
h Politur kg 1.500 30,000.00 45,000.00 45,000.00
i Upah ls 1.000 175,000.00 175,000.00 175,000.00
Total Rp 0.00 0.00 506,939.46 726,939.46
Total harga Rp 726,939.46
 46/52

Harga Satuan
No. Kode Keterangan Sat Indek Alat (Rp) Upah (Rp) Bahan (Rp) Jumlah
(Rp)
a b c d e f = (d x e) g = (d x e) h = (d x e) i = (f + g + h)
R. 03 1 UNIT RAK BUKU DUA MUKA
a Kayu Klas II m³ 0.181 3,500,000.00 635,040.00 635,040.00
b Paku bh 48.000 500.00 24,000.00 24,000.00
c Sekrup 5 cm bh 30.000 500.00 15,000.00 15,000.00
d Triplek 3mm lbr 1.000 40,000.00 40,000.00 40,000.00
e Amplas lbr 2.000 3,500.00 7,000.00 7,000.00
f Dempul Kayu kg 0.300 14,750.00 4,425.00 4,425.00
g Lem Kayu kg 0.300 12,100.00 3,630.00 3,630.00
h Politur kg 1.500 30,000.00 45,000.00 45,000.00
i Upah ls 1.000 200,000.00 200,000.00 200,000.00
Total Rp 0.00 0.00 729,095.00 974,095.00
Total harga Rp 974,095.00
R. 06 1 UNIT RAK MAJALAH
a Kayu Klas II m³ 0.057 3,500,000.00 200,256.00 200,256.00
b Paku bh 24.000 500.00 12,000.00 12,000.00
c Sekrup 5 cm bh 12.000 500.00 6,000.00 6,000.00
d Amplas lbr 1.000 3,500.00 3,500.00 3,500.00
e Dempul Kayu kg 0.100 14,750.00 1,475.00 1,475.00
f Lem Kayu kg 0.150 12,100.00 1,815.00 1,815.00
g Politur kg 1.000 30,000.00 30,000.00 30,000.00
h Upah ls 1.000 75,000.00 75,000.00 75,000.00
Total Rp 0.00 0.00 225,046.00 330,046.00
Total harga Rp 330,046.00
R. 07 1 UNIT RAK ATLAS
a Kayu Klas II m³ 0.055 3,500,000.00 192,500.00 192,500.00
b Paku biasa kg 1.500 20,000.00 30,000.00 30,000.00
c Sekrup 5 cm bh 12.000 500.00 6,000.00 6,000.00
d Amplas lbr 1.000 3,500.00 3,500.00 3,500.00
e Dempul Kayu kg 0.100 14,750.00 1,475.00 1,475.00
f Lem Kayu kg 0.150 12,100.00 1,815.00 1,815.00
g Politur kg 1.000 30,000.00 30,000.00 30,000.00
h Upah ls 1.000 50,000.00 50,000.00 50,000.00
Total Rp 0.00 0.00 235,290.00 315,290.00
Total harga Rp 315,290.00
R. 07 1 UNIT RAK ENSIKLOPEDIA
a Kayu Klas II m³ 0.033 3,500,000.00 115,500.00 115,500.00
b Paku biasa kg 1.000 20,000.00 20,000.00 20,000.00
c Sekrup 5 cm bh 12.000 500.00 6,000.00 6,000.00
d Amplas lbr 1.000 3,500.00 3,500.00 3,500.00
e Dempul Kayu kg 0.100 14,750.00 1,475.00 1,475.00
f Lem Kayu kg 0.150 12,100.00 1,815.00 1,815.00
g Politur kg 1.000 30,000.00 30,000.00 30,000.00
h Upah ls 1.000 75,000.00 75,000.00 75,000.00
Total Rp 0.00 0.00 148,290.00 253,290.00
Total harga Rp 253,290.00
R. 09 1 UNIT RAK KORAN
a Kayu Klas II m³ 0.063 3,500,000.00 221,760.00 221,760.00
b Besi Ø 10 btg 1.500 57,500.00 86,250.00 86,250.00
c Paku bh 24.000 500.00 12,000.00 12,000.00
d Sekrup 5 cm bh 12.000 500.00 6,000.00 6,000.00
e Amplas lbr 1.000 3,500.00 3,500.00 3,500.00
f Dempul Kayu kg 0.100 14,750.00 1,475.00 1,475.00
g Lem Kayu kg 0.100 12,100.00 1,210.00 1,210.00
h Politur kg 0.750 30,000.00 22,500.00 22,500.00
i Cat Besi kg 0.150 40,000.00 6,000.00 6,000.00
j Upah ls 1.000 75,000.00 75,000.00 75,000.00
Total Rp 0.00 0.00 332,195.00 435,695.00
Total harga Rp 435,695.00
R. 10 1 UNIT RAK DORONG
a Kayu Klas II m³ 0.018 3,500,000.00 61,250.00 61,250.00
b Paku bh 20.000 500.00 10,000.00 10,000.00
c Sekrup 5 cm bh 16.000 500.00 8,000.00 8,000.00
d Roda putar bh 4.000 20,000.00 80,000.00 80,000.00
e Triplek 3mm lbr 0.480 40,000.00 19,200.00 19,200.00
f Amplas lbr 3.000 3,500.00 10,500.00 10,500.00
g Dempul Kayu kg 0.100 14,750.00 1,475.00 1,475.00
h Lem Kayu kg 0.150 12,100.00 1,815.00 1,815.00
i Politur kg 1.000 30,000.00 30,000.00 30,000.00
j Upah ls 1.000 50,000.00 50,000.00 50,000.00
Total Rp 0.00 0.00 192,240.00 272,240.00
Total harga Rp 272,240.00
P. 04 1 UNIT WHITE BOARD GANTUNG / STANDAR
a Kayu Klas II m³ 0.035 3,500,000.00 120,960.00 120,960.00
b Paku Biasa kg 0.250 20,000.00 5,000.00 5,000.00
c Amplas lbr 2.000 3,500.00 7,000.00 7,000.00
d Dempul Kayu kg 0.100 14,750.00 1,475.00 1,475.00
e Lem Kayu kg 0.100 12,100.00 1,210.00 1,210.00
f Cat Minyak kg 1.000 10,000.00 10,000.00 10,000.00
g Jabarwood 4 mm bh 1.000 70,000.00 70,000.00 70,000.00
h Besi penggantung ls 1.000 5,000.00 5,000.00 5,000.00
i Aluminium m 2.400 7,500.00 18,000.00 18,000.00
j Upah ls 1.000 75,000.00 75,000.00 75,000.00
Total Rp 0.00 0.00 135,645.00 313,645.00
Total harga Rp 313,645.00
 47/52

Harga Satuan
No. Kode Keterangan Sat Indek Alat (Rp) Upah (Rp) Bahan (Rp) Jumlah
(Rp)
a b c d e f = (d x e) g = (d x e) h = (d x e) i = (f + g + h)
P. 08 1 UNIT PAPAN PAMERAN
a Kayu Klas II m³ 0.150 3,500,000.00 524,580.00 524,580.00
b Paku Biasa kg 0.300 20,000.00 6,000.00 6,000.00
c Amplas lbr 2.000 3,500.00 7,000.00 7,000.00
d Dempul Kayu kg 0.125 14,750.00 1,843.75 1,843.75
e Lem Kayu kg 0.100 12,100.00 1,210.00 1,210.00
f Cat Minyak kg 1.000 10,000.00 10,000.00 10,000.00
g Besi penggantung ls 1.000 5,000.00 5,000.00 5,000.00
h Multiplex 9 mm lbr 1.000 150,000.00 150,000.00 150,000.00
i Upah ls 1.000 150,000.00 150,000.00 150,000.00
Total Rp 0.00 0.00 540,633.75 855,633.75
Total harga Rp 855,633.75
KS 1 UNIT KOTAK SAMPAH
a kayu Kls II m3 0.0023 3,500,000.00 8,050.00 8,050.00
b Paku bh 20.000 500.00 10,000.00 10,000.00
c Amplas Lbr 1.000 2,000.00 2,000.00 2,000.00
d Dempul kayu kg 0.050 15,000.00 750.00 750.00
e Lem Kayu kg 0.050 7,000.00 350.00 350.00
f Politur kg 0.100 22,500.00 2,250.00 2,250.00
H Upah ls 1.000 15,000.00 15,000.00 15,000.00
Total Rp 0.00 15,000.00 23,400.00 38,400.00
Total harga Rp 38,400.00
 p JLH VOL pagar
BESI 4X4 2.5 2 5
BESI 2X4 0.5 29 14.5

VOL pintu
BESI 4X4 41
BESI 2X4 50

KOLOM TYPE 1 2 kali

BATU BAT P H
2.8 2 5.6
1 1.4 1.4
0.8 1.1 0.88
0.5 0.5 0.25 8.13 m2
PLASTER P H
4.2 2 8.89
DOBLE PLASTER 1.481667 10.3717 m2

BETON 0.068 m3
BESI DIA10 2 4 8 M
DIA8 0.9 10 9 M

KOLOM TYPE 2 32 kali

BATU BAT P H
1.5 1.3032 1.9548
0.5 1.05 0.525
0.35 0.3 0.105 2.5848 m2
PLASTER P H
2.8 1.3 3.86
DOBLE PLASTER 0.643333 4.50333 m2
BETON 0.048 m3
BESI DIA10 1.3 4 5.2 M
DIA8 0.9 6 5.4 M
KOLOM TYPE 3 2 kali
BETON 0.08
BESI DIA10 2.2 4 8.8 M
DIA8 0.9 10 9 M

PAPAN NAMA 1 kali

BATU BATA
11.8 2.5 29.5
3.9 2.6 10.14 39.64 m2
PLASTER
62.28
DOBLE PLASTER 10.38 73.15 m2
beton sloef 0.62 m3
BESI DIA10 8 4 32 M
DIA8 0.9 53.33333 48 M
besi ring balk
BESI DIA10 8 4 32 M
DIA8 0.8 53.33333 42.6667 M

Taman 33 kali
batu bata 3.65 0.4 1.46 m2
plaster 2.19 m2

dinding pagar 1 33 kali

batu bata 2.64 0.2 0.528
plaster 1.056
penebalan plaster 0.6336 1.6896 m2

panjang sloef keseluruhan pagar 1 1 kali

beton 98 0.04 3.92 m3
BESI DIA10 98 4 392 M
DIA8 0.9 653.3333 588 M
pas batu 8.13 16.26 pas batu 204.2176
plaster 10.37167 20.74333 plaster 366.0268
profil 1 2 profil
beton kolom 0.068 0.136 beton kolom 1.832
besi 10 8 16 beton ring balk 0.3
besi 8 9 18 beton sloef 4.24

besi 10 sloef 424 0.62 261.4667

besi 8 sloef 636 0.39 251.008
besi 10 kolom 200 0.62 123.3333
besi 8 kolom 208.8 0.39 82.4064
besi 10 ring balk 32 0.62 19.73333
besi 8 ring balk 42.66666667 0.39 16.83911

plaster kolom 164.85 m2

plaster dinding 201.1768 m2

pas batu 2.5848 82.7136

plaster 4.503333 144.1067
profil 1 32
beton kolom 0.048 1.536
besi 10 5.2 166.4
besi 8 5.4 172.8
batu alam 0.27 8.64
155,250,000.00
profil 1 2 3
besi 10 8.8 17.6
besi 8 9 18
beton kolom 0.08 0.16

pas batu 39.64 39.64

plaster 73.15 73.15
profil 1 1

besi 10 64 64
besi 8 90.66667 90.66667
beton sloef 0.32 0.32 m3
beton ring balk 0.3 0.3 m3

pas batu 1.46 48.18

plaster 2.19 72.27
48 16
51 17
pas batu 0.528 17.424 33
plaster 1.6896 55.7568

beton sloef 3.92 3.92

besi 10 392 392
besi 8 588 588
99
512.4747 kg sloef

205.7397 kg kolom

36.57244 kg ring balk