NAMA PROYEK
MENU UTAMA
HARGA
BOBOT
ANALISA
RAB
REKAPITULASI
URAIAN
HARGA
KET.
SATUAN
(RUPIAH)
U PA H :
Tukang
hari
30,000
Kepala Tukang
hari
35,000
Pekerja
hari
25,000
hari
32,500
Mandor
Amplas Biasa
lbr.
2,000
Amplas Niken
lbr.
3,000
bh.
300
Batu Kali
m3
136,800
Besi Beton
kg.
5,000
Cat Dasar
kg.
15,000
Cat Kilat
kg.
30,000
kg.
5,000
Cat Tembok
kg.
5,500
10
Folding Gate
m'
1,000,000
11
Hand Rail
m'
250,000
12
Kawat Pengikat
kg.
7,800
13
Kayu Gelam
btg
4,800
14
Kayu Klas II
m3
1,200,000
15
m3
800,000
16
Kayu Klas IV
m3
600,000
17
Keramik 30 x 30 cm
bh.
2,273
18
Koral Beton
m3
80,000
19
Kusen Type P1
lbg.
125,000
20
Kusen Type P2
lbg.
100,000
21
Kusen Type J1
lbg.
100,000
22
Kusen Type J2
lbg.
200,000
23
Kusen Type J4
lbg.
400,000
24
Kusen Type V2
lbg.
150,000
25
Kusen Type V3
lbg.
300,000
26
Minyak Cat
ltr.
2,000
27
kg
7,000
28
Paku Beton
bh.
550
29
Paku Biasa
kg.
7,000
30
Pasir Pasang
m3
43,000
31
Pasir Urug
m3
43,000
32
Perekat/Adukan/Spesi
m3
408,765
33
Pintu Type P1
bh.
350,000
34
Pintu Type P2
bh.
250,000
35
Jendela Type J1
bh.
200,000
36
m'
21,450
37
m'
33,900
38
Plamir Kayu
kg.
5,000
39
Plamir Tembok
kg.
4,000
40
Plywood 3 mm
m2
14,000
41
Plywood 4 mm
m2
12,153
42
Split
m3
231,000
43
zak
28,000
44
Semen Putih
zak
72,000
45
Tanah Urug
m3
24,000
46
Ter / Residu
ltr.
1,975
47
Thinner
ltr.
6,600
48
Ls
14,000
49
btg
11,500
50
Seng 7 Kaki
kpg
27,500
51
Tanah Puru
m3
33,000
DAFTAR BOBOT
PEMBANGUNAN RUANG KELAS BARU
SMA NEGERI 5 CILEGON
I.
PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan
2 Pasangan Bouwplank / Pengukuran
3 Biaya Air Kerja
II.
PEKERJAAN PONDASI.
1 Galian Tanah Pondasi
2 Urugan Pasir Bawah Pondasi
3 Pasangan Pondasi Batu Kali ad 1:4
4 Pondasi Tapak Beton
5 Urugan Tanah Kembali bekas Galian
III.
11.588 M
60 M
7.293 M
28.33125 M3
8 M3
14.148 M3
36 M3
15.2 M3
6.3936 M3
812.72 M
188.64 M
1625.44 M
V.
PEKERJAAN LANTAI.
1 Urugan Pasir Bawah Lantai
2 Floor Lantai adukan 1:3:5
3 Pasangan Lantai Keramik 30/30
4 Rabat Depan dan Belakang ad. 1:2:3
VI.
1
2
3
4
5
6
7
8
9
10
11
12.8 M3
6.4 M3
464 M2
1.6 M3
4 Lbg.
2 Lbg.
2 Lbg.
8 Lbg.
4 Lbg.
2 Lbg.
2 Lbg.
4 Bh.
2 Bh.
14 Bh.
2 Bh.
66 m'
PEKERJAAN PENGECATAN
1 Pengecatan Dinding dan Kolom
IX.
VIII.
113.325 M
VII.
250 M2
30 M'
1 Ls
PEKERJAAN LAIN-LAIN
1 Dokumentasi + Laporan
2 As built Drawing
3 Pembersihan Akhir
1814.08 M
1 Ls.
1 Ls.
150 M2
PEKERJAAN PERSIAPAN
Pekerja
@Rp.
25,000.00 Rp.
0.0375
Mandor
@Rp.
32,500.00 Rp.
1,218.75
Rp.
19,968.75
Rp.
1,996.88
Untuk 1 M2 = 1/10
18,750.00
Kayu Klas IV
@Rp.
600,000.00 Rp.
30,000.00
4.0000 Btg
Kayu Gelam
@Rp.
4,800.00 Rp.
19,200.00
0.1000 Kg
Paku Biasa
@Rp.
7,000.00 Rp.
700.00
0.8000
Tukang
@Rp.
30,000.00 Rp.
24,000.00
0.0800
Kepala Tukang
@Rp.
35,000.00 Rp.
2,800.00
0.2800
Pekerja
@Rp.
25,000.00 Rp.
7,000.00
0.0140
Mandor
@Rp.
32,500.00 Rp.
455.00
Rp.
84,155.00
Rp.
8,415.50
@Rp.
50,000.00 Rp.
50,000.00
18,750.00
II.
Ls
Air kerja
PEKERJAAN PONDASI.
Pekerja
@Rp.
25,000.00 Rp.
0.0250
Mandor
@Rp.
32,500.00 Rp.
812.50
Rp.
19,562.50
Pasir Urug
@Rp.
43,000.00 Rp.
51,600.00
0.3000
Pekerja
@Rp.
25,000.00 Rp.
7,500.00
0.0100
Mandor
@Rp.
32,500.00 Rp.
325.00
Rp.
59,425.00
Batu Kali
@Rp.
300.00 Rp.
360.00
3.4240 Zak
@Rp.
28,000.00 Rp.
95,872.00
0.6800 M3
Pasir Pasang
@Rp.
43,000.00 Rp.
29,240.00
1.2000
Tukang
@Rp.
30,000.00 Rp.
36,000.00
0.1200
Kepala Tukang
@Rp.
35,000.00 Rp.
4,200.00
3.6000
Pekerja
@Rp.
25,000.00 Rp.
90,000.00
0.1800
Mandor
@Rp.
32,500.00 Rp.
5,850.00
Rp.
261,522.00
Tanah Urug
@Rp.
24,000.00 Rp.
28,800.00
0.3000
Pekerja
@Rp.
25,000.00 Rp.
7,500.00
0.0330
Mandor
@Rp.
32,500.00 Rp.
1,072.50
Rp.
37,372.50
III.
@Rp.
28,000.00 Rp.
179,200.00
0.5400 M
Pasir Pasang
@Rp.
43,000.00 Rp.
23,220.00
0.8200 M3
Koral Beton
@Rp.
80,000.00 Rp.
65,600.00
1.0000
Tukang
@Rp.
30,000.00 Rp.
30,000.00
0.1000
Kepala Tukang
@Rp.
35,000.00 Rp.
3,500.00
6.0000
Pekerja
@Rp.
25,000.00 Rp.
150,000.00
0.3000
Mandor
@Rp.
32,500.00 Rp.
9,750.00
Rp.
461,270.00
5,000.00 Rp.
550,000.00
Besi Beton
@Rp.
2.0000 Kg
Kawat Pengikat
@Rp.
7,800.00 Rp.
15,600.00
6.7500
Tukang
@Rp.
30,000.00 Rp.
202,500.00
2.2500
Kepala Tukang
@Rp.
35,000.00 Rp.
78,750.00
6.7500
Pekerja
@Rp.
25,000.00 Rp.
168,750.00
Rp.
1,015,600.00
240,000.00
Kayu Klas IV
@Rp.
600,000.00 Rp.
4.0000 Kg
Paku Biasa
@Rp.
7,000.00 Rp.
28,000.00
5.0000
Tukang
@Rp.
30,000.00 Rp.
150,000.00
0.5000
Kepala Tukang
@Rp.
35,000.00 Rp.
17,500.00
2.0000
Pekerja
@Rp.
25,000.00 Rp.
50,000.00
0.1000
Mandor
@Rp.
32,500.00 Rp.
3,250.00
Rp.
488,750.00
25,000.00 Rp.
100,000.00
Rp.
100,000.00
Pekerja
@Rp.
@Rp.
461,270.00 Rp.
461,270.00
1.0000 Kl
@Rp.
1,015,600.00 Rp.
1,015,600.00
0.4000 Kl
@Rp.
488,750.00 Rp.
195,500.00
0.4000 Kl
@Rp.
100,000.00 Rp.
40,000.00
Rp.
1,712,370.00
VI.
@Rp.
300.00 Rp.
13,500.00
0.0920 Zak
@Rp.
28,000.00 Rp.
2,576.00
0.0130 M3
Pasir Pasang
@Rp.
43,000.00 Rp.
559.00
0.1500
Tukang
@Rp.
30,000.00 Rp.
4,500.00
0.0150
Kepala Tukang
@Rp.
35,000.00 Rp.
525.00
0.4500
Pekerja
@Rp.
25,000.00 Rp.
11,250.00
0.0225
Mandor
@Rp.
32,500.00 Rp.
731.25
Rp.
33,641.25
@Rp.
28,000.00 Rp.
3,136.00
0.0140 M3
Pasir Pasang
@Rp.
43,000.00 Rp.
602.00
0.2000
Tukang
@Rp.
30,000.00 Rp.
6,000.00
0.0200
Kepala Tukang
@Rp.
35,000.00 Rp.
700.00
0.4000
Pekerja
@Rp.
25,000.00 Rp.
10,000.00
0.0200
Mandor
@Rp.
32,500.00 Rp.
650.00
Rp.
21,088.00
2,419.20
@Rp.
28,000.00 Rp.
0.0139 M3
Pasir Pasang
@Rp.
43,000.00 Rp.
597.70
0.1500
Tukang
@Rp.
30,000.00 Rp.
4,500.00
0.0150
Kepala Tukang
@Rp.
35,000.00 Rp.
525.00
0.4000
Pekerja
@Rp.
25,000.00 Rp.
10,000.00
0.0200
Mandor
@Rp.
32,500.00 Rp.
650.00
Rp.
18,691.90
VI.
PEKERJAAN LANTAI
Pasir Urug
@Rp.
43,000.00 Rp.
51,600.00
0.3000
Pekerja
@Rp.
25,000.00 Rp.
7,500.00
0.0100
Mandor
@Rp.
32,500.00 Rp.
325.00
Rp.
59,425.00
@Rp.
28,000.00 Rp.
112,000.00
0.5000 M3
Pasir Pasang
@Rp.
43,000.00 Rp.
21,500.00
1.0000 M3
Koral Beton
@Rp.
80,000.00 Rp.
80,000.00
1.0000
Tukang
@Rp.
30,000.00 Rp.
30,000.00
0.1000
Kepala Tukang
@Rp.
35,000.00 Rp.
3,500.00
6.0000
Pekerja
@Rp.
25,000.00 Rp.
150,000.00
0.3000
Mandor
@Rp.
32,500.00 Rp.
9,750.00
Rp.
406,750.00
25,000.00
Keramik 30 x 30
@Rp.
2,272.73 Rp.
0.0960 Zak
@Rp.
28,000.00 Rp.
2,688.00
0.0500 M3
Perekat
@Rp.
408,765.00 Rp.
20,438.25
0.2500
Tukang
@Rp.
30,000.00 Rp.
7,500.00
0.0250
Kepala Tukang
@Rp.
35,000.00 Rp.
875.00
0.5000
Pekerja
@Rp.
25,000.00 Rp.
12,500.00
0.0250
Mandor
@Rp.
32,500.00 Rp.
812.50
Rp.
69,813.75
@Rp.
28,000.00 Rp.
179,200.00
0.5400 M
Pasir Pasang
@Rp.
43,000.00 Rp.
23,220.00
0.8200 M3
Koral Beton
@Rp.
80,000.00 Rp.
65,600.00
1.0000
Tukang
@Rp.
30,000.00 Rp.
30,000.00
0.1000
Kepala Tukang
@Rp.
35,000.00 Rp.
3,500.00
6.0000
Pekerja
@Rp.
25,000.00 Rp.
150,000.00
0.3000
Mandor
@Rp.
32,500.00 Rp.
9,750.00
Rp.
461,270.00
50,000.00 Rp.
150,000.00
VIII.
PEKERJAAN PINTU
1. Analisa Pintu
3 Unit
X.
Pintu Kerang-kerang
@Rp.
PEKERJAAN PENGECATAN
Cat Tembok
@Rp.
5,500.00 Rp.
19,250.00
2.0000 Kg
Plamir Tembok
@Rp.
4,000.00 Rp.
8,000.00
2.0000 Lbr
Amplas Biasa
@Rp.
2,000.00 Rp.
4,000.00
2.0000
Tukang
@Rp.
30,000.00 Rp.
60,000.00
0.2000
Kepala Tukang
@Rp.
35,000.00 Rp.
7,000.00
1.5000
Pekerja
@Rp.
25,000.00 Rp.
37,500.00
0.0750
Mandor
@Rp.
32,500.00 Rp.
2,437.50
Rp.
138,187.50
Rp.
13,818.75
@Rp.
250,000.00 Rp.
250,000.00
@Rp.
500,000.00 Rp.
500,000.00
Untuk 1 M2
XI.
PEKERJAAN LAIN-LAIN
1. Analisa Dokumentasi + Laporan
1 Ls
Dokumentasi + Laporan
As Bulit Drawing
Pekerja
@Rp.
25,000.00 Rp.
18,750.00
0.0375
Mandor
@Rp.
32,500.00 Rp.
1,218.75
Rp.
19,968.75
Rp.
1,996.88
Untuk 1 M2 = 1/10
I.
URAIAN PEKERJAAN
Bobot
SAT
harga satuan
JUMLAH
(Rp)
(Rp)
PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan
2 Pasangan Bouwplank / Pengukuran
3 Biaya Air Kerja
250.00
M2
1,996.88
499,218.75
30.00
M'
8,415.50
252,465.00
1.00
Ls
50,000.00
50,000.00
801,683.75
II.
PEKERJAAN PONDASI.
1 Galian Tanah Pondasi
113.33
M3
19,562.50
2,216,920.31
11.59
M3
59,425.00
688,616.90
60.00
261,522.00
15,691,320.00
7.29
M3
1,712,370.00
12,488,314.41
28.33
M3
37,372.50
1,058,809.64
32,143,981.26
III.
8.00
M3
1,712,370.00
13,698,960.00
14.15
M3
1,712,370.00
24,226,610.76
36.00
M3
1,712,370.00
61,645,320.00
15.20
M3
1,712,370.00
26,028,024.00
6.39
M3
1,712,370.00
10,948,208.83
5 Tangga Beton
136,547,123.59
IV.
812.72
M2
33,641.25
27,340,916.70
188.64
M2
21,088.00
3,978,040.32
1,625.44
18,691.90
30,382,561.94
61,701,518.96
VI.
PEKERJAAN LANTAI.
12.80
M3
59,425.00
760,640.00
6.40
M3
406,750.00
2,603,200.00
464.00
M3
69,813.75
32,393,580.00
1.60
M3
461,270.00
738,032.00
36,495,452.00
4.00
Lbg.
125,000.00
500,000.00
2 Kusen Type P2
2.00
Lbg.
100,000.00
200,000.00
3 Kusen Type J1
2.00
Lbg.
100,000.00
200,000.00
4 Kusen Type J2
8.00
Lbg.
200,000.00
1,600,000.00
5 Kusen Type J4
4.00
Lbg.
400,000.00
1,600,000.00
6 Kusen Type V2
2.00
Lbg.
150,000.00
300,000.00
7 Kusen Type V3
2.00
Lbg.
300,000.00
600,000.00
8 Pintu Type P1
4.00
Bh.
350,000.00
1,400,000.00
9 Pintu Type P2
2.00
Bh.
250,000.00
500,000.00
10 Jendela Type J1
14.00
Bh.
200,000.00
2,800,000.00
2.00
Bh.
1,000,000.00
2,000,000.00
11 Folding Gate
11,700,000.00
VIII. PEKERJAAN HAND RAIL (PEGANGAN TANGGA)
1 Pemasangan Hand Rail
66.00
M2
250,000.00
16,500,000.00
1,814.08
M2
13,818.75
25,068,318.00
1 Dokumentasi + Laporan
1.00
Ls
250,000.00
250,000.00
2 As built Drawing
1.00
Ls
500,000.00
500,000.00
150.00
1,996.88
IX.
PEKERJAAN PENGECATAN
PEKERJAAN LAIN-LAIN
3 Pembersihan Akhir
299,531.25
1,049,531.25
MENU
REKAPITULASI
PEMBANGUNAN RUANG KELAS BARU
SMA NEGERI 5 CILEGON
I.
PEKERJAAN PERSIAPAN
Rp.
801,683.75
II.
PEKERJAAN PONDASI.
Rp.
32,143,981.26
III.
Rp.
136,547,123.59
IV.
Rp.
61,701,518.96
V.
PEKERJAAN LANTAI
Rp.
36,495,452.00
VI.
PEKERJAAN PINTU
Rp.
11,700,000.00
Rp.
16,500,000.00
Rp.
25,068,318.00
Rp.
1,049,531.25
Rp.
322,007,608.81
PPN 10%
Rp.
32,200,760.88
TOTAL BIAYA
Rp.
354,208,369.69
IX.
PEKERJAAN LAIN-LAIN
JUMLAH