B. PEKERJAAN LANTAI 2
I. PEKERJAAN BETON
II. PEKERJAAN DINDING DAN PLESTERAN
III.PEKERJAAN LANTAI
IV. PEKERJAAN KUSEN PINTU DAN JENDELA
V. PEKERJAAN ALAT PENGGANTUNG DAN KACA
VI. PEKERJAAN KUDA-KUDA DAN PLAFON
VII.PEKERJAAN PENGECATAN
VIII.PEKERJAAN INSTALASI LISTRIK DAN ARMATURE
IX. PEKERJAAN SANITASI
X. PEKERJAAN PANEL SDP
XI. PEKERJAAN TELEPON
D. PEKERJAAN PEMAGARAN
I. PEKERJAAN PAGAR BESI PER 15m t = 1.2 m
II. PEKERJAAN PINTU PAGAR
REAL COST
PAJAK PERTAMBAHAN NILAI
JUMLAH TOTAL
DIBULATKAN
TERBILANG :
rintahan dan Infrastruktur Penunjang KP3B
asi Penanaman Modal Provinsi Banten
nsi Banten ( KP3B )
ANGGARAN BIAYA
241,009,665.17
408,290,705.68
###
351,614,202.21
261,003,463.98
528,998,072.05
78,682,163.46
146,949,325.17
195,380,312.63
137,255,500.00
86,012,222.37
148,320,000.00
130,300,000.00
###
406,668,703.31
235,274,274.06
343,121,237.93
59,393,146.95
914,044,215.95
202,966,106.49
106,336,500.00
67,725,528.80
126,000,000.00
19,420,000.00
457,189,269.70
134,431,605.21
21,600,000.00
77,158,546.34
9,543,169.40
12,208,742.93
87,505,478.09
82,624,450.00
70,695,997.68
###
###
###
###
RENCANA ANGGARAN BIAYA ( RAB )
1 2 3
1 2 3
4 Pek. Plesteran Dinding ad 1:5+Acian ### m2
5 Pek. Plesteran Kolom dan Listplank ad 1:3+Acian 575.60 m2
6 Pek. Dinding Partisi Ruangan Double Gypsum 411.00 m2
7 Plint Kayu Partisi 180.00 m'
8 Pek. Dinding Partisi Toilet Double Plywood Lapis F 71.38 m2
9 Pek. Railing Tangga Staonless Steel 57.40 m'
10 Pek. Kisi-Kisi Besi Hollow + Pengecatan 110.00 m'
11 Pek. Roster GRC 25.00 m2
Jumlah IV
V. PEKERJAAN LANTAI
1 Pek. Lantai Keramik 40X40 cm KW I Warna 939.75 m2
2 Pek. Lantai keramik lobby 40x40 cm KW. I warna 130.50 m2
3 Pek. Lantai keramik entrance 40x40 cm KW. I warna 99.00 m2
4 Pek. Lantai Keramik Toilet 20X20 cm KW I Warna 68.25 m2
5 Pek. Dinding Keramik Toilet 20X25 cm KW I Warna 181.80 m2
6 Pek. Plint Lantai 10X40 cm KW I Warna (bag Luar Da 703.20 m'
7 Pek. Urugan Pasir Bawah Keramik t=5 cm 55.35 m3
8 Pek. Lantai Keramik Tangga 40X40 cm KW I Warna 76.32 m2
9 Pek. Step Nosing Tangga dan Trap Luar 99.00 m'
10 Pek. Rabat Beton Tumbuk ad 1:3:5 11.55 m3
Jumlah V
NO. URAIAN PEKERJAAN VOLUME
1 2 3
1 2 3
11 Pas. PVC dia 3" Talang Tegak 168.00 m'
12 Pas. Septicktank dan rembesan 2.00 unit
13 Fitting + Alat bantu 1.00 ls
Jumlah XI
Jumlah XII
XIII.PEKERJAAN TELEPON
1 Pek. Box PABX Kap. 60 1.00 unit
2 Pek. Instalasi Telepon 15.00 ttk
3 Pek. Inlet Telepon 15.00 ttk
4 Alat Bantu 1.00 ls
Jumlah XIII
JUMLAH A
NO. URAIAN PEKERJAAN VOLUME
1 2 3
B. PEKERJAAN LANTAI 2
I. PEKERJAAN BETON
1 Pek. Kolom Struktur 40/40 Beton Bertulang K225 39.68 m3
2 Pek. Kolom Struktur 30/30 Beton Bertulang K225 5.18 m3
3 Pek. Kolom Praktis 12/12 Beton Bertulang K225 1.38 m3
4 Pek. Balok Intel 10/12 Beton Bertulang K225 3.17 m3
5 Pek. Balok 30/50 Beton Bertulang K225 18.53 m3
6 Pek. Balok 20/35 Beton Bertulang K225 12.08 m3
7 Pek. Ring Balok 25/45 beton bertulang K.225 43.20 m3
8 Pek. Plat kanopi t=10 cm Beton bertulang K.225 26.75 m3
9 Pek. Plat Atap dan Talang t=10 cm Beton Bertulang 44.44 m3
10 Pek. Listplank 7/60 Beton Bertulang K225 25.06 m3
11 Pek. Shading 10/20 Beton Bertulang K225 31.61 m3
Jumlah I
1 2 3
4 Pek. Palfond Gypsum 9 mm + Rangka Besi Hollow ### m2
5 List Plafond Gypsum 776.16 m'
6 Pek. Listpank Metal 577.00 m'
7 Pek. Atap polycarbonate rangka besi berikut penge 150.00 m2
8 Pek. Ornamen Atap 4.00 bh
Jumlah VI
1 2 3
Jumlah X
Jumlah XI
JUMLAH B
D. PEKERJAAN PEMAGARAN
I. PEKERJAAN PAGAR BESI PER 15 m TINGGI = 1.2 m
1 Pek. Pengukuran dan Pasang Bouwplank 3.00 m'
2 Pek. Galian Tanah 6.30 m3
3 Pek. Urugan Tanah Kembali 2.10 m3
4 Pek. Urugan Pasir Bawah Pondasi 0.53 m3
5 Pas. Aanstamping Batu Kali 1.58 m3
6 Pas. Pondasi Batu Kali ad 1:5 3.00 m3
7 Pas. Sloof 12/20 Beton K175 0.36 m3
NO. URAIAN PEKERJAAN VOLUME
1 2 3
8 Pek. Kolom Praktis 12/12 Beton K175 0.14 m3
9 Pek. Bata Merah ad 1:5 8.00 m2
10 Pek. Plesteran ad 1:5 dan Acian 24.25 m2
12 Pek. Pagar Besi dan Pengecatan 13.80 m'
13 Pek. Pengecatan Tembok 24.25 m2
15 m' Pek. Pagar Besi
1 m' Pek. Pagar Besi
Pek. Pagar Besi Panjang = 192.5 m'
1 2 3
1 2 3
13 Logo dan Huruf Warna Biru BADAN KOORDINASI PENANAMAN
MODAL PROVINSI BANTEN 1.00 ls
Jumlah G
1 2 3
434,544.00 434,544.00
553,434.86 6,641,218.32
493,484.86 5,921,818.32
42,670.39 14,678,612.78
3,500,000.00 3,500,000.00
71,500,000.00 71,500,000.00
10,000,000.00 10,000,000.00
266,667.17 73,333,471.75
700,000.00 4,200,000.00
500,000.00 3,000,000.00
40,000,000.00 40,000,000.00
1,300,000.00 7,800,000.00
241,009,665.17
37,690.40 5,887,240.48
17,031.30 47,722,554.17
118,871.09 351,590,962.63
217,602.00 3,089,948.40
408,290,705.68
289,860.01 12,348,036.43
443,581.38 62,349,798.77
535,762.41 32,981,534.21
2,500,000.00 287,500,000.00
5,859,457.32 186,447,931.90
6,376,290.56 78,428,373.89
5,333,891.86 274,428,736.20
5,333,891.86 27,309,526.32
5,333,891.86 2,240,234.58
4,859,867.80 585,273,879.07
6,376,290.56 253,011,209.43
6,376,290.56 26,525,368.73
4,478,207.36 18,047,175.66
6,376,290.56 1,466,546.83
4,360,149.86 13,821,675.06
6,061,073.15 579,377,981.96
6,061,073.15 193,530,065.53
4,859,867.80 870,936,908.32
4,859,867.80 70,127,892.34
4,859,867.80 37,566,778.09
###
82,830.22 11,970,623.39
78,752.08 84,148,960.04
40,726.95 11,771,717.63
HARGA SATUAN JUMLAH
(Rp.) (Rp.)
4 5
36,379.20 71,130,794.59
40,726.95 23,442,432.42
123,469.50 50,745,964.50
47,500.00 8,550,000.00
436,213.36 31,136,909.64
472,500.00 27,121,500.00
225,000.00 24,750,000.00
273,812.00 6,845,300.00
351,614,202.21
141,583.64 133,053,225.69
141,583.64 18,476,665.02
141,583.64 14,016,780.36
126,119.11 8,607,629.16
157,975.40 28,719,927.72
30,572.69 21,498,715.61
217,602.00 12,044,270.70
141,583.64 10,805,663.40
65,000.00 6,435,000.00
635,981.50 7,345,586.33
261,003,463.98
HARGA SATUAN JUMLAH
(Rp.) (Rp.)
4 5
250,900.00 384,584,538.00
195,000.00 15,865,200.00
140,400.00 80,870,400.00
200,000.00 1,144,000.00
366,781.36 23,415,322.02
366,781.36 5,894,176.46
436,213.36 6,124,435.57
770,000.00 9,240,000.00
310,000.00 1,860,000.00
528,998,072.05
655,043.68 3,930,262.05
187,269.50 11,048,900.50
112,060.00 2,689,440.00
482,300.00 5,787,600.00
42,551.03 5,786,939.40
25,000.00 4,000,000.00
49,000.00 3,920,000.00
9,620.00 13,369,106.40
118,781.03 28,149,915.11
78,682,163.46
92,227.58 137,734,197.63
14,350.00 9,215,127.54
146,949,325.17
34,412.78 127,784,285.86
35,703.74 52,893,311.40
82,720.35 14,702,715.36
195,380,312.63
335,000.00 48,575,000.00
485,500.00 17,963,500.00
485,500.00 10,681,000.00
16,000.00 768,000.00
17,500.00 227,500.00
17,500.00 52,500.00
16,000.00 592,000.00
80,000.00 3,040,000.00
230,000.00 19,090,000.00
84,000.00 2,016,000.00
5,000,000.00 15,000,000.00
19,250,000.00 19,250,000.00
137,255,500.00
1,772,224.30 17,722,243.00
388,267.00 1,553,068.00
1,789,865.00 10,739,190.00
1,380,610.00 8,283,660.00
34,369.50 515,542.50
81,925.25 2,130,056.50
11,006.71 616,375.76
12,711.71 1,906,756.50
55,777.92 7,139,573.76
91,446.52 11,705,154.56
HARGA SATUAN JUMLAH
(Rp.) (Rp.)
4 5
55,777.92 9,370,690.56
5,664,955.61 11,329,911.23
3,000,000.00 3,000,000.00
86,012,222.37
400,000.00 25,920,000.00
310,000.00 63,240,000.00
290,000.00 59,160,000.00
148,320,000.00
120,000,000.00 120,000,000.00
495,000.00 7,425,000.00
75,000.00 1,125,000.00
1,750,000.00 1,750,000.00
130,300,000.00
6,327,535,286.05
HARGA SATUAN JUMLAH
(Rp.) (Rp.)
4 5
6,376,290.56 253,011,209.43
6,376,290.56 33,029,185.10
4,478,207.36 6,179,926.16
4,360,149.86 13,821,675.06
6,061,073.15 112,311,685.38
6,061,073.15 73,217,763.60
4,360,149.86 188,358,473.95
4,859,867.80 130,001,463.63
4,859,867.80 215,972,525.00
4,859,867.80 121,788,287.05
4,859,867.80 153,620,421.14
###
82,830.22 9,326,682.77
78,752.08 83,108,645.07
40,726.95 8,980,292.48
36,379.20 60,834,025.82
40,726.95 27,083,421.75
123,469.50 82,452,932.10
47,500.00 8,312,500.00
436,213.36 30,343,001.32
472,500.00 27,641,250.00
225,000.00 42,300,000.00
273,812.00 26,285,952.00
406,668,703.31
141,583.64 130,398,532.44
141,583.64 29,449,397.12
126,119.11 6,810,431.86
157,975.40 21,231,893.76
30,572.69 10,761,586.88
73,480.00 36,622,432.00
235,274,274.06
250,900.00 250,197,480.00
140,400.00 52,503,984.00
200,000.00 322,000.00
366,781.36 29,052,751.53
366,781.36 2,589,476.40
436,213.36 6,595,546.00
310,000.00 1,860,000.00
343,121,237.93
187,269.50 11,610,709.00
42,551.03 5,276,327.10
25,000.00 5,450,000.00
49,000.00 5,341,000.00
9,620.00 3,827,701.80
118,781.03 27,887,409.05
59,393,146.95
220,000.00 361,644,800.00
171,153.68 281,349,257.11
119,807.57 17,654,843.88
HARGA SATUAN JUMLAH
(Rp.) (Rp.)
4 5
92,227.58 127,827,418.95
14,350.00 11,137,896.00
90,000.00 51,930,000.00
350,000.00 52,500,000.00
2,500,000.00 10,000,000.00
914,044,215.95
34,412.78 136,157,947.50
35,703.74 51,284,857.74
82,720.35 15,523,301.26
202,966,106.49
HARGA SATUAN JUMLAH
(Rp.) (Rp.)
4 5
335,000.00 43,215,000.00
485,500.00 17,963,500.00
485,500.00 7,768,000.00
16,000.00 704,000.00
17,500.00 157,500.00
17,500.00 52,500.00
16,000.00 592,000.00
80,000.00 2,480,000.00
230,000.00 18,860,000.00
84,000.00 1,344,000.00
2,400,000.00 7,200,000.00
6,000,000.00 6,000,000.00
106,336,500.00
1,772,224.30 14,177,794.40
388,267.00 1,553,068.00
1,789,865.00 10,739,190.00
1,380,610.00 5,522,440.00
1,630,000.00 6,520,000.00
34,369.50 412,434.00
81,925.25 983,103.00
11,006.71 2,025,234.64
12,711.71 2,288,107.80
55,777.92 3,346,675.20
91,446.52 5,486,791.20
55,777.92 9,370,690.56
45,000.00 1,800,000.00
3,500,000.00 3,500,000.00
67,725,528.80
310,000.00 65,100,000.00
290,000.00 60,900,000.00
126,000,000.00
495,000.00 15,345,000.00
75,000.00 2,325,000.00
1,750,000.00 1,750,000.00
19,420,000.00
3,782,262,328.98
119,198.20 231,840,499.00
138,998.20 126,488,362.00
64,572.44 98,860,408.70
457,189,269.70
42,670.39 128,011.16
27,258.00 171,725.40
17,031.30 35,765.73
217,602.00 114,241.05
289,860.01 456,529.52
438,103.38 1,314,310.14
5,121,237.00 1,843,645.32
HARGA SATUAN JUMLAH
(Rp.) (Rp.)
4 5
4,265,552.50 614,239.56
78,752.08 630,016.64
36,379.20 882,195.60
250,000.00 3,450,000.00
34,412.78 834,509.90
10,475,190.02
698,346.00
134,431,605.21
4,000,000.00 16,000,000.00
2,800,000.00 5,600,000.00
21,600,000.00
HARGA SATUAN JUMLAH
(Rp.) (Rp.)
4 5
42,670.39 725,396.56
27,258.00 157,006.08
17,031.30 32,700.10
217,602.00 132,737.22
438,103.38 1,380,025.65
5,121,237.00 1,382,733.99
6,163,635.70 3,353,017.82
4,147,495.00 447,929.46
5,848,418.29 3,289,735.29
4,647,212.94 5,204,878.49
4,647,212.94 975,914.72
78,752.08 1,435,256.66
36,379.20 1,326,021.84
141,583.64 707,918.20
300,000.00 300,000.00
250,900.00 9,559,290.00
200,000.00 864,000.00
195,000.00 1,287,000.00
118,781.03 662,798.12
9,620.00 430,014.00
655,043.68 655,043.68
42,551.03 127,653.08
34,412.78 481,778.91
73,480.00 1,028,720.00
34,412.78 1,409,203.32
335,000.00 670,000.00
335,000.00 335,000.00
16,000.00 16,000.00
17,500.00 17,500.00
16,000.00 16,000.00
84,000.00 168,000.00
38,579,273.17
Jumlah E 77,158,546.34
37,922.50 305,276.13
17,031.30 6,812.52
217,602.00 97,920.90
635,981.50 286,191.68
525,276.37 814,178.38
4,924,474.50 1,969,789.80
41,250.00 63,937.50
41,250.00 299,062.50
1,200,000.00 1,200,000.00
4,500,000.00 4,500,000.00
9,543,169.40
27,258.00 109,032.00
217,602.00 43,520.40
289,860.01 231,888.01
438,103.38 876,206.76
6,163,635.70 739,636.28
5,121,237.00 614,548.44
78,752.08 630,016.64
4,147,495.00 497,699.40
36,379.20 582,067.20
90,000.00 720,000.00
40,000.00 320,000.00
34,412.78 344,127.80
HARGA SATUAN JUMLAH
(Rp.) (Rp.)
4 5
6,500,000.00 6,500,000.00
12,208,742.93
27,258.00 167,364.12
217,602.00 55,706.11
635,981.50 162,811.26
4,647,212.94 2,379,373.02
4,647,212.94 7,807,317.74
1,300,000.00 1,300,000.00
32,000.00 701,440.00
126,119.11 645,729.84
157,975.40 2,653,986.72
27,258.00 5,887.73
217,602.00 26,112.24
78,752.08 639,466.89
36,379.20 731,949.50
4,647,212.94 1,329,102.90
635,981.50 106,844.89
100,000.00 100,000.00
34,412.78 692,385.12
34,000,000.00 68,000,000.00
87,505,478.09
HARGA SATUAN JUMLAH
(Rp.) (Rp.)
4 5
71,500.00 34,899,150.00
5,000.00 16,270,000.00
82,500.00 1,650,000.00
144,600.00 867,600.00
280,500.00 4,488,000.00
330,000.00 5,940,000.00
204,300.00 12,258,000.00
96,180.00 6,251,700.00
82,624,450.00
42,670.39 2,944,256.63
27,258.00 4,023,280.80
17,031.30 837,939.96
217,602.00 2,676,504.60
125,776.04 53,454,817.00
307,236.30 6,759,198.69
70,695,997.68
DAFTAR HARGA SATUAN PEKERJAAN
NO URAIAN PEKERJAAN
1 2
1 1 M2 PEMBUATAN DIREKSI KEET
2 1 M2 PEMBUATAN LOS KERJA/GUDANG
3 1 M2 PENGUKURAN KEMBALI (SITE)
4 1 M1 PASANGAN BOUWPLANK
5 1 M3 PEK. GALIAN TANAH BIASA MAX KEDALAMAN 1M'
6 1 M3 PEK. GALIAN TANAH BIASA MAX KEDALAMAN 2M'
7 1 M3 URUGAN PASIR URUG
8 1M3 PEK. URUGAN TANAH KEMBALI
9 1 M3 URUGAN TANAH
10 1 M3 PEMBUATAN LANTAI KERJA 1 PC : 3 PS : 5 KRL
11 1 M3 COR BETON SITE MIX K-175
12 1 M3 COR BETON SITE MIX K-225
13 1 M3 COR BETON K-175 READY MIX MIN 6 M3 BERIKUT SLANG
14 1M3 COR BETON K-225 READY MIX MIN 6 M3 BERIKUT SLANG
15 1 KG BESI BETON TERPASANG U-24
16 1KG BESI BETON TERPASANG U-39
17 1 M2 PEMBUATAN BEKISTING DENGAN PAPAN
18 1 M2 PEMBUATAN BEKISTING MULTIPLEX 9 MM
19 1 M3 PEMBUATAN SOKONGAN BEKISTING
20 1 M2 PASANG STOOT WERK
21 1 M3 PASANGAN ANSTAMPING BATU BELAH
22 1 M3 PASANGAN BATU BELAH 1 : 5
23 1 M3 PASANGAN BATU BELAH 1 : 4
24 1 M3 PASANGAN BATU BELAH 1 : 3
25 1 M3 POER BETON
26 1 M3 PASANG PONDASI BETON SETAPAK (BESI = 200 kg/M3)
27 1M3 ADUKAN BETON 1:2:3
28 1 M3 KOLOM PRAKTIS (BESI = 150 Kg/M3) BETON K 225
29 1 M3 KOLOM PRAKTIS (BESI = 150 Kg/M3) BETON K 175
30 1 M3 SLOOF 30/30 BETON STRUKTUR K.225
31 1 M3 SLOOF 30/30 BETON STRUKTUR K.175
32 1 M3 KOLOM BETON STRUKTUR K.225 (BESI = 200 Kg/M3)
33 1 M3 KOLOM BETON STRUKTUR K.175 (BESI = 200 Kg/M3)
34 1 M3 BALOK BETON STRUKTUR K.225 (BESI = 200 Kg/M3)
35 1 M3 BALOK BETON STRUKTUR K.1755 (BESI = 200 Kg/M3)
36 1 M3 PELAT / LISTPLANK / TANGGA BETON K.225 (BESI = 150 Kg/M3)
37 1 M3 PELAT / LISTPLANK / TANGGA BETON K.1755 (BESI = 150 Kg/M3)
38 1 M3 RINGBALK BETON K.225 (BESI = 150 Kg/M3)
39 1 M3 RINGBALK BETON K.175 (BESI = 150 Kg/M3)
40 MEMASANG 1 BUAH FLOOR DRAIN
41 1 M2 LANTAI KERAMIK 20x20 STANDAR KW 1
42 1 M2 PASANG DINDING KERAMIK 20 X 25 CM
43 1 M2 LANTAI KERAMIK 30x30 POLOS KW.1
44 1 M2 LANTAI KERAMIK 40x40 BERWARNA KW.1
45 1 M2 LANTAI KERAMIK 40x40 POLOS KW.1
46 1 M2 LANTAI KERAMIK 60x60 POLOS KW.1
47 1 M2 PASANG BATA MERAH 1 : 3
48 1 M2 PASANG BATA MERAH 1 : 4
49 1 M2 PASANG BATA MERAH 1 : 5
50 1 M2 PLESTERAN DINDING 1 : 3 + ACIAN
51 1 M2 PLESTERAN DINDING 1 : 4 + ACIAN
NO URAIAN PEKERJAAN
1 2
52 1 M2 PLESTERAN DINDING 1 : 5 + ACIAN
53 1 M2 PARTISI DOUBLE GYPSUMBOARD, T = 9 MM + RANGKA HOLLOW
54 1 M3 MEMBUAT LANTAI KERJA BETON TUMBUK, 1 Pc : 3 Ps : 5 Kr TEBA
55 1 UNIT SEPTICTANK 2.5 x 1.5 x 2 M + REMBESANNYA (VOLUME = 7.5 M
56 MEMASANG 1 BUAH KLOSET DUDUK / MONOBLOK
57 MEMASANG 1 BUAH KLOSET JONGKOK PORSELEN
58 MEMASANG 1 BH URINIOR
59 MEMASANG 1 BH WASHTAFEL
60 MEMASANG 1 BH KITHCENSING
61 MEMASANG 1 BUAH KRAN DIAMETER 3/4" ATAU 1/2"
62 MEMASANG 1 M' PIPA PVC TIPE AW DIAMETER 1/2"
63 MEMASANG 1 M' PIPA PVC TIPE AW DIAMETER 3/4"
64 MEMASANG 1 M' PIPA PVC TIPE AW DIAMETER 1"
65 MEMASANG 1 M' PIPA PVC TIPE AW DIAMETER 2"
66 MEMASANG 1 M' PIPA PVC TIPE AW DIAMETER 3"
67 MEMASANG 1 M' PIPA PVC TIPE AW DIAMETER 4"
NO URAIAN PEKERJAAN
1 2
68 MEMASANG 1 M' PIPA GALVANIS DIAMETER 1 ½"
69 1 M2 PENGECATAN DINDING VINILEX (3X)
70 1 M2 PENGECATAN PLAFOND VINILEX (3X)
71 1 M2 PENGECATAN BESI + MENI (3X)
72 1 M2 PLITURAN MEUBELAIR
73 1 BH PASANG KUNCI TANAM SILINDER (KUNCI TANAM SILINDER KHUSU AL
74 1 BH PASANG KUNCI TANAM BIASA
75 1 BH PASANG ENGSEL PINTU
76 1 M2 PASANG KACA POLOS TEBAL 5 MM
77 1 M2 PAS. KACA RAYBEND TEBAL 6 MM
78 1 M2 PAS.RANGKA PLAFOND HOLLOW
79 1 M2 PAS. BAHAN PLAFOND GYPSUM 9 CM PADA RANGKANYA
80 1 M2 PALFOND GYPSUM + RANGKA METAL
81 1 M2 - PAVLING BLOCK t = 8 cm - K.250 ABU-ABU
82 1 M1 - KANSTIN ABU-ABU
83 1 M2 - GRASS BLOCK
84 1M3 PEMADATAN TANAH SETIAP 20 CM
85 1 M2 PASANG PINTU PLYWOOD & FORMIKA, RANGKA KAYU KAMPER
86 1 M2 PASANG PINTU TEAKWOOD RANGKAP, RANGKA KAYU KAMPER
87 1 M2 PASANG ATAP GENTENG METAL
88 1 M2 PEMBUATAN PAPAN NAMA PROYEK
89 1 M' PAGAR SEMENTARA DARI SENG GELOMBANG TINGGI 2 M
90 1 M' SALURAN GREFEL BETON 1/2 Q 20 CM + PASANGAN
91 1 M' PASANGAN BATU ALAM
92 1 M3 LAPIS PONDASI BAWAH KLAS C (DENGAN ALAT BERAT)
93 1 M2 PEK. PENYIAPAN TANAH DASAR UNTUK JALAN
94 1M2 PAS. ONDERLAG BATU BELAH T = 20 CM
95 1 M2 AMPARAN BATU PECAH MESIN 5/7 T = 7 CM
96 1 M2 AMPARAN BATU PECAH MESIN 2/3 T = 5 CM
97 1 M2 LAPISAN PENGISI PENUTUP
98 1 M2 PENGASPALAN MANUAL
99 1 KG PEK. KONSTRUKSI BESI SIKU / PROFIL EX DN
100 1 KG PEK. ERECTION KONST KUDA-KUDA BESI
101 1 CM PEK. PENGELASAN DENGAN LAS LISTRIK TEBAL = KAWAT 4 MM
102 1 TITIK MELOBANG KONTRUKSI BESI DENGAN BOR
103 1 KG PEKERJAAN KUDA-KUDA BESI
Infrastruktur Penunjang KP3B
HARGA SATUAN
(Rp)
3
553,434.86
493,484.86
4,400.00
38,270.39
27,258.00
37,690.40
217,602.00
17,031.30
118,871.09
641,918.20
791,277.30
833,510.70
790,361.00
848,636.36
19,955.76
21,048.94
111,225.40
98,849.85
59,870.32
155,011.34
289,860.01
438,103.38
443,581.38
449,059.38
5,859,457.32
4,924,474.50
635,981.50
4,478,207.36
4,265,552.50
5,333,891.86
5,121,237.00
6,376,290.56
6,163,635.70
6,061,073.15
5,848,418.29
4,859,867.80
4,647,212.94
4,360,149.86
4,147,495.00
34,369.50
126,119.11
157,975.40
110,352.44
141,583.64
122,064.14
259,971.14
82,830.22
80,324.20
78,752.08
40,726.95
38,512.32
HARGA SATUAN
(Rp)
3
36,379.20
123,469.50
82,335.00
5,664,955.61
1,772,224.30
388,267.00
1,789,865.00
1,380,610.00
456,060.00
81,925.25
11,006.71
12,711.71
15,269.21
37,875.42
55,777.92
91,446.52
HARGA SATUAN
(Rp)
3
92,260.00
34,412.78
35,703.74
46,734.71
82,720.35
655,043.68
187,269.50
42,551.03
118,781.03
170,811.03
57,112.00
158,780.60
92,227.58
119,198.20
64,572.44
138,998.20
37,922.50
436,213.36
366,781.36
163,003.50
434,544.00
266,667.17
150,105.60
162,968.08
197,964.25
3,144.02
79,573.56
25,234.29
19,669.87
8,828.09
42,141.66
24,782.98
2,944.90
4,996.20
5,077.60
32,720.00
RENCANA ANGGARAN BIAYA
( RAB )
1 2 3 4 5 6 7 8 9
D. PEKERJAAN PEMAGARAN
I. PEKERJAAN PAGAR BESI PER 15m t = 1.2 m 1.439
II. PEKERJAAN PINTU PAGAR 0.147
RENCANA 0.043 0.994 1.672 6.905 6.227 5.429 7.859 8.872 3.551
RENCANA KOMULATIF 0.043 1.038 2.710 9.614 15.841 21.270 29.129 38.001 41.552
REALISASI
REALISASI KOMULATIF
JADWAL PELAKSANAAN
MASA PELAKSANAAN
(DALAM MINGGU)
10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27
0.043 0.043 0.043 0.043 0.043 0.043 0.043 0.043 0.043 0.043 0.043 0.043 0.043 0.043 0.043 0.043 0.043 0.043
0.960 0.96
0.853 0.853 0.85 0.85 0.85 0.85 0.85
0.83 0.83 0.83 0.83 0.83
0.27 0.27
0.28 0.28 0.28 0.28
0.25 0.25 0.25 0.25 0.25
0.19 0.19 0.19 0.19 0.19 0.19 0.19
0.153 0.15 0.15 0.15
0.33 0.33 0.33
0.206 0.21 0.21
2.430 2.430
1.068 1.068 1.068 1.07
0.651 0.651 0.65 0.65 0.65 0.65 0.65
0.75 0.75 0.75 0.75 0.75
0.22 0.22
1.12 1.12 1.12 1.12 1.12 1.12 1.12
0.23 0.23 0.23 0.23
0.20 0.20 0.20 0.20 0.20
0.117 0.117 0.12 0.12 0.12
0.30 0.30 0.30
0.034 0.034 0.03 0.03
0.24
4.403 5.747 2.117 2.615 4.126 3.011 2.701 3.278 3.477 2.365 1.526 2.967 1.733 1.820 2.065 2.294 1.953 2.272
45.955 51.702 53.819 56.434 60.560 63.572 66.272 69.550 73.027 75.392 76.918 79.884 81.617 83.437 85.503 87.797 89.750 92.022
KETERANGAN
28 29 30 31 32 33 34
REAL COST
PAJAK PERTAMBAHAN NILAI
JUMLAH TOTAL
DIBULATKAN
TERBILANG : LIMA BELAS MILYAR LIMA RATUS LIMA PULUH TUJUH JUTA DUA RATUS S
1.28%
JUMLAH HARGA
Rp 207,701,205.75
Rp 535,894,998.90
Rp 3,686,431,582.87
Rp 540,780,106.34
Rp 840,866,012.94
Rp 582,296,442.59
Rp 77,460,223.37
Rp 154,997,862.33
Rp 172,698,959.14
Rp 190,568,290.00
Rp 129,193,486.24
Rp 138,208,000.00
Rp 116,144,080.00
Rp 1,712,240,057.81
Rp 602,059,024.05
Rp 642,268,928.88
Rp 530,838,033.44
Rp 60,953,290.04
Rp 1,265,543,398.74
Rp 164,860,557.14
Rp 201,212,948.00
Rp 99,293,724.99
Rp 124,979,520.00
Rp 18,954,240.00
Rp 573,101,328.37
Rp 202,736,805.95
Rp 20,731,200.00
Rp 91,272,034.20
Rp 9,997,237.41
Rp 13,073,234.89
Rp 90,509,342.63
Rp 133,771,467.04
Rp 158,413,633.46
Rp14,090,051,257.49
Rp 1,409,005,125.75
Rp15,499,056,383.24
Rp15,499,056,300.00
MILYAR LIMA RATUS LIMA PULUH TUJUH JUTA DUA RATUS SATU RIBU
1 2 3
1 2 3
5 Pek. Plesteran Kolom dan Listplank ad 1:3+Acian 406.56 m2
6 Pek. Dinding Partisi Ruangan Double Gypsum 387.50 m2
7 Plint Kayu Partisi 180.00 m'
8 Pek. Dinding Partisi Toilet Double Plywood Lapis F 71.38 m2
9 Pek. Railing Tangga Staonless Steel 57.40 m'
10 Pek. Kisi-Kisi Besi Hollow + Pengecatan 110.00 m'
11 Pek. Roster GRC 134.00 m2
Jumlah IV
V. PEKERJAAN LANTAI
1 Pek. Lantai granit 40X40 cm polish 1,445.80 m2
2 Pek. Lantai granit lobby 40x40 polish 130.50 m2
3 Pek. Lantai granit entrance 40x40 cm polish 99.00 m2
4 Pek. Lantai Keramik Toilet 20X20 cm KW I Warna 68.25 m2
5 Pek. Dinding Keramik Toilet 20X25 cm KW I Warna 181.80 m2
6 Pek. Plint Lantai 10X40 cm polish 703.20 m'
7 Pek. Urugan Pasir Bawah Keramik t=5 cm 55.35 m3
8 Pek. Lantai granit Tangga 40X40 cm polish 76.32 m2
9 Pek. Step Nosing Tangga dan Trap Luar 146.93 m'
10 Pek. Rabat Beton Tumbuk ad 1:3:5 158.68 m3
Jumlah V
NO. URAIAN PEKERJAAN VOLUME
1 2 3
1 2 3
11 Pas. PVC dia 3" Talang Tegak 168.00 m'
12 Pas. Septicktank dan rembesan 2.00 unit
13 Fitting + Alat bantu 1.00 ls
Jumlah XI
Jumlah XII
XIII.PEKERJAAN TELEPON
1 Pek. Box PABX Kap. 60 1.00 unit
2 Pek. Instalasi Telepon 15.00 ttk
3 Pek. Inlet Telepon 15.00 ttk
4 Alat Bantu 1.00 ls
Jumlah XIII
JUMLAH A
NO. URAIAN PEKERJAAN VOLUME
1 2 3
B. PEKERJAAN LANTAI 2
I. PEKERJAAN BETON
1 Pek. Kolom Struktur 40/40 Beton Bertulang K225 46.86 m3
2 Pek. Kolom Struktur 30/30 Beton Bertulang K225 5.18 m3
3 Pek. Kolom Praktis 12/12 Beton Bertulang K225 1.38 m3
4 Pek. Balok Intel 10/12 Beton Bertulang K225 3.17 m3
5 Pek. Balok 30/50 Beton Bertulang K225 18.53 m3
6 Pek. Balok 20/35 Beton Bertulang K225 12.08 m3
7 Pek. Ring Balok 25/45 beton bertulang K.225 43.20 m3
8 Pek. Plat kanopi t=10 cm Beton bertulang K.225 26.75 m3
9 Pek. Plat Atap dan Talang t=10 cm Beton Bertulang 82.99 m3
10 Pek. Listplank 7/60 Beton Bertulang K225 10.00 m3
11 Pek. Shading 10/20 Beton Bertulang K225 43.76 m3
Jumlah I
1 2 3
4 Pek. Palfond Gypsum 9 mm + Rangka Besi Hollow 1,430.00 m2
5 List Plafond Gypsum 308.00 m'
6 Pek. Listpank Metal 577.00 m'
7 Pek. Atap polycarbonate rangka besi berikut penge 150.00 m2
8 Pek. Ornamen Atap 4.00 bh
Jumlah VI
1 2 3
Jumlah X
Jumlah XI
JUMLAH B
D. PEKERJAAN PEMAGARAN
I. PEKERJAAN PAGAR BESI PER 15 m TINGGI = 1.2 m
1 Pek. Pengukuran dan Pasang Bouwplank 3.00 m'
2 Pek. Galian Tanah 6.30 m3
3 Pek. Urugan Tanah Kembali 2.10 m3
4 Pek. Urugan Pasir Bawah Pondasi 0.53 m3
5 Pas. Aanstamping Batu Kali 1.58 m3
6 Pas. Pondasi Batu Kali ad 1:5 3.00 m3
7 Pas. Sloof 12/20 Beton K175 0.36 m3
NO. URAIAN PEKERJAAN VOLUME
1 2 3
8 Pek. Kolom Praktis 12/12 Beton K175 0.14 m3
9 Pek. Bata Merah ad 1:5 8.00 m2
10 Pek. Plesteran ad 1:5 dan Acian 24.25 m2
12 Pek. Pagar Besi dan Pengecatan 13.80 m'
13 Pek. Pengecatan Tembok 24.25 m2
15 m' Pek. Pagar Besi
1 m' Pek. Pagar Besi
Pek. Pagar Besi Panjang = 250 m'
1 2 3
1 2 3
13 Logo dan Huruf Warna Biru BADAN LINGKUNGAN HIDUP
DAERAH PROVINSI BANTEN 1.00 ls
Jumlah G
1 2 3
554,600.42 554,600.42
519,276.95 6,231,323.34
769,551.31 9,234,615.72
56,527.77 19,445,552.19
3,455,200.00 3,455,200.00
54,296,000.00 54,296,000.00
8,884,800.00 8,884,800.00
228,916.63 62,952,074.08
691,040.00 4,146,240.00
493,600.00 2,961,600.00
20,731,200.00 20,731,200.00
2,468,000.00 14,808,000.00
207,701,205.75
62,058.15 20,479,189.50
16,921.67 47,415,356.08
101,754.06 464,609,038.92
238,832.00 3,391,414.40
535,894,998.90
403,913.40 16,875,501.85
685,517.58 96,356,351.04
534,834.28 32,924,398.49
2,468,000.00 138,208,000.00
6,905,235.11 147,150,560.16
8,763,780.88 107,794,504.86
4,238,781.28 218,085,296.73
4,238,781.28 21,702,560.14
4,238,781.28 1,780,288.14
5,589,843.77 673,184,884.62
8,763,780.88 347,746,825.44
8,763,780.88 36,457,328.47
2,976,855.39 11,996,727.23
8,763,780.88 2,015,669.60
2,978,515.38 9,441,893.74
6,534,192.31 624,603,443.20
6,534,192.31 208,636,760.55
5,589,843.77 867,599,650.77
5,589,843.77 80,661,445.53
5,589,843.77 43,209,492.30
3,686,431,582.87
82,941.87 32,616,890.38
78,458.05 72,416,780.15
83,730.46 65,854,006.79
81,322.91 150,122,095.55
HARGA SATUAN JUMLAH HARGA
(Rp.) (Rp.)
4 5
83,730.46 34,041,455.82
138,336.99 53,605,583.63
46,892.00 8,440,560.00
512,989.51 36,617,191.22
466,452.00 26,774,344.80
222,120.00 24,433,200.00
267,597.00 35,857,998.00
540,780,106.34
366,999.66 530,608,107.56
366,999.66 47,893,455.55
366,999.66 36,332,966.28
159,406.50 10,879,493.63
166,523.94 30,274,052.29
30,181.36 21,223,532.05
238,832.00 13,219,351.20
366,999.66 28,009,414.01
63,505.00 9,330,789.65
712,722.78 113,094,850.73
840,866,012.94
HARGA SATUAN JUMLAH HARGA
(Rp.) (Rp.)
4 5
261,209.00 400,386,379.38
148,759.00 12,103,032.24
184,093.00 106,037,568.00
197,440.00 1,129,356.80
556,623.87 35,534,867.86
556,623.87 8,944,945.59
512,989.51 7,202,372.72
760,144.00 9,121,728.00
306,032.00 1,836,192.00
582,296,442.59
312,845.17 3,754,142.04
168,359.84 9,933,230.56
121,836.00 2,924,064.00
473,642.00 5,683,704.00
44,011.69 5,985,590.25
24,680.00 3,948,800.00
30,190.00 2,415,200.00
7,228.00 10,044,896.16
138,278.39 32,770,596.36
77,460,223.37
95,637.52 123,699,162.33
54,910.00 31,298,700.00
154,997,862.33
25,532.97 99,458,076.34
47,576.77 65,673,552.09
87,686.34 7,567,330.71
172,698,959.14
327,400.00 50,419,600.00
327,400.00 16,370,000.00
474,480.00 10,438,560.00
32,150.00 1,543,200.00
35,860.00 466,180.00
35,860.00 107,580.00
47,000.00 1,739,000.00
249,800.00 9,492,400.00
852,030.00 70,718,490.00
127,630.00 3,063,120.00
4,936,000.00 14,808,000.00
11,402,160.00 11,402,160.00
190,568,290.00
4,164,388.20 41,643,881.97
449,414.90 1,797,659.60
1,889,773.60 11,338,641.60
3,086,419.71 18,518,518.26
73,394.64 1,100,919.60
80,315.29 2,088,197.54
15,680.96 878,133.87
17,880.41 2,682,061.80
69,897.47 8,946,875.52
95,182.62 12,183,374.72
HARGA SATUAN JUMLAH HARGA
(Rp.) (Rp.)
4 5
69,897.47 11,742,774.12
6,951,583.82 13,903,167.64
2,369,280.00 2,369,280.00
129,193,486.24
394,880.00 17,374,720.00
306,032.00 62,430,528.00
286,288.00 58,402,752.00
138,208,000.00
105,630,400.00 105,630,400.00
488,664.00 7,329,960.00
74,040.00 1,110,600.00
2,073,120.00 2,073,120.00
116,144,080.00
7,373,241,250.47
HARGA SATUAN JUMLAH HARGA
(Rp.) (Rp.)
4 5
8,763,780.88 410,670,772.18
8,763,780.88 45,396,384.97
2,976,855.39 4,108,060.44
2,978,515.38 9,441,893.74
6,534,192.31 121,078,583.56
6,534,192.31 78,933,043.14
2,978,515.38 128,671,864.20
5,589,843.77 149,528,320.71
5,589,843.77 463,901,134.06
5,589,843.77 55,898,437.65
5,589,843.77 244,611,563.16
1,712,240,057.81
82,941.87 33,010,864.26
78,458.05 82,798,349.33
83,730.46 66,649,446.16
81,322.91 171,643,390.98
83,730.46 37,332,900.20
138,336.99 76,172,496.80
46,892.00 4,032,712.00
512,989.51 35,683,550.32
466,452.00 27,287,442.00
222,120.00 41,758,560.00
267,597.00 25,689,312.00
602,059,024.05
366,999.66 449,732,392.62
366,999.66 76,335,929.16
159,406.50 8,607,951.00
166,523.94 22,380,817.54
30,181.36 10,623,838.57
128,600.00 74,588,000.00
642,268,928.88
261,209.00 404,064,202.10
184,093.00 68,843,418.28
197,440.00 317,878.40
556,623.87 44,090,176.74
556,623.87 3,929,764.52
512,989.51 7,756,401.39
306,032.00 1,836,192.00
530,838,033.44
168,359.84 10,438,310.08
44,011.69 5,457,449.93
24,680.00 5,429,600.00
30,190.00 4,286,980.00
7,228.00 2,875,948.92
138,278.39 32,465,001.11
60,953,290.04
217,184.00 358,353,600.00
364,244.61 601,003,608.98
254,971.23 37,572,560.17
HARGA SATUAN JUMLAH HARGA
(Rp.) (Rp.)
4 5
95,637.52 136,761,653.60
54,910.00 16,912,280.00
88,848.00 51,265,296.00
345,520.00 51,828,000.00
2,961,600.00 11,846,400.00
1,265,543,398.74
25,532.97 83,920,752.04
47,576.77 68,339,278.76
87,686.34 12,600,526.34
164,860,557.14
HARGA SATUAN JUMLAH HARGA
(Rp.) (Rp.)
4 5
327,400.00 58,277,200.00
327,400.00 24,227,600.00
474,480.00 22,775,040.00
32,150.00 1,414,600.00
35,860.00 537,900.00
17,276.00 51,828.00
47,000.00 1,739,000.00
249,800.00 7,743,800.00
852,030.00 69,866,460.00
127,630.00 2,042,080.00
2,369,280.00 7,107,840.00
5,429,600.00 5,429,600.00
201,212,948.00
4,164,388.20 33,315,105.58
449,414.90 1,797,659.60
1,889,773.60 11,338,641.60
3,086,419.71 12,345,678.84
1,609,136.00 6,436,544.00
73,394.64 880,735.68
80,315.29 963,783.48
15,680.96 2,806,892.20
17,880.41 2,825,105.10
69,897.47 4,193,847.90
95,182.62 5,710,956.90
69,897.47 11,742,774.12
44,424.00 1,776,960.00
3,159,040.00 3,159,040.00
99,293,724.99
306,032.00 64,572,752.00
286,288.00 60,406,768.00
124,979,520.00
488,664.00 14,659,920.00
74,040.00 2,221,200.00
2,073,120.00 2,073,120.00
18,954,240.00
5,423,203,723.08
104,891.15 208,943,175.38
184,014.15 171,869,218.25
125,596.95 192,288,934.74
573,101,328.37
56,527.77 169,583.30
50,765.00 319,819.50
16,921.67 35,535.50
238,832.00 125,386.80
403,913.40 636,163.61
658,229.88 1,974,689.64
4,880,928.06 1,757,134.10
HARGA SATUAN JUMLAH HARGA
(Rp.) (Rp.)
4 5
3,619,002.17 521,136.31
78,458.05 627,664.40
81,322.91 1,972,080.62
246,800.00 3,405,840.00
25,532.97 619,174.58
12,164,208.36
810,947.22
202,736,805.95
3,899,440.00 15,597,760.00
2,566,720.00 5,133,440.00
20,731,200.00
HARGA SATUAN JUMLAH HARGA
(Rp.) (Rp.)
4 5
56,527.77 960,972.06
50,765.00 334,033.70
16,921.67 37,114.86
238,832.00 145,687.52
658,229.88 2,073,424.12
4,880,928.06 1,317,850.58
8,722,453.88 4,745,014.91
4,480,312.16 483,873.71
6,492,865.31 3,652,236.74
5,548,516.77 6,214,338.78
5,548,516.77 1,165,188.52
78,458.05 1,429,897.96
81,322.91 2,964,220.14
366,999.66 1,834,998.30
394,880.00 394,880.00
261,209.00 9,952,062.90
197,440.00 852,940.80
148,759.00 981,809.40
138,278.39 771,593.43
7,228.00 323,091.60
312,845.17 312,845.17
44,011.69 132,035.08
25,532.97 357,461.61
128,600.00 1,800,400.00
25,532.97 1,045,575.22
327,400.00 654,800.00
327,400.00 327,400.00
32,150.00 32,150.00
35,860.00 35,860.00
47,000.00 47,000.00
127,630.00 255,260.00
45,636,017.10
Jumlah E 91,272,034.20
45,199.00 363,851.95
16,921.67 11,845.17
238,832.00 107,474.40
712,722.78 320,725.25
523,315.19 811,138.55
4,804,163.87 2,594,248.49
40,722.00 63,119.10
40,722.00 295,234.50
1,480,800.00 1,480,800.00
3,948,800.00 3,948,800.00
9,997,237.41
50,765.00 101,530.00
238,832.00 47,766.40
403,913.40 323,130.72
658,229.88 1,316,459.76
8,722,453.88 1,046,694.47
4,880,928.06 585,711.37
78,458.05 627,664.40
4,480,312.16 537,637.46
81,322.91 1,301,166.59
88,848.00 888,480.00
39,488.00 315,904.00
25,532.97 255,329.72
HARGA SATUAN JUMLAH HARGA
(Rp.) (Rp.)
4 5
###
5,725,760.00 5,725,760.00
13,073,234.89
50,765.00 444,193.75
238,832.00 61,140.99
712,722.78 182,457.03
5,548,516.77 2,840,840.58
5,548,516.77 9,321,508.17
1,480,800.00 1,480,800.00
31,590.40 692,461.57
159,406.50 816,161.28
166,523.94 2,797,602.19
###
###
50,765.00 22,844.25
238,832.00 28,659.84
78,458.05 637,079.37
81,322.91 1,636,216.99
5,548,516.77 1,586,875.79
712,722.78 119,737.43
197,440.00 197,440.00
25,532.97 513,723.40
33,564,800.00 67,129,600.00
90,509,342.63
HARGA SATUAN JUMLAH HARGA
(Rp.) (Rp.)
4 5
70,584.80 34,452,440.88
19,270.00 66,963,250.00
81,444.00 1,628,880.00
142,749.12 856,494.72
276,909.60 4,430,553.60
325,776.00 7,167,072.00
201,684.96 12,101,097.60
94,948.90 6,171,678.24
133,771,467.04
56,527.77 4,352,638.14
50,765.00 7,492,914.00
16,921.67 832,546.00
238,832.00 2,937,633.60
315,997.03 134,298,735.63
386,325.73 8,499,166.10
158,413,633.46
DAFTAR HARGA SATUAN PEKERJAAN
Kegiatan : Pembangunan Gedung / Kantor di KP3B
Pekerjaan : Pembangunan Gedung F (BLHD)
Lokasi : Kawasan Pusat Pemerintahan Provinsi Banten ( KP3B )
Tahun Anggara: 2009
HARGA SATUAN
NO URAIAN PEKERJAAN
(Rp)
1 2 3
1 1 M2 PEMBUATAN DIREKSI KEET 519,276.95
2 1 M2 PEMBUATAN LOS KERJA/GUDANG 769,551.31
3 1 M2 PENGUKURAN KEMBALI (SITE) 4,704.59
4 1 M1 PASANGAN BOUWPLANK 51,823.18
5 1 M3 PEK. GALIAN TANAH BIASA MAX KEDALAMAN 1M' 50,765.00
6 1 M3 PEK. GALIAN TANAH BIASA MAX KEDALAMAN 2M' 62,058.15
7 1 M3 URUGAN PASIR URUG 238,832.00
8 1M3 PEK. URUGAN TANAH KEMBALI 16,921.67
9 1 M3 URUGAN TANAH 101,754.06
10 1 M3 PEMBUATAN LANTAI KERJA 1 PC : 3 PS : 5 KRL 697,613.92
11 1 M3 COR BETON SITE MIX K-175 837,764.50
12 1 M3 COR BETON SITE MIX K-225 872,299.56
13 1 M3 COR BETON K-175 READY MIX MIN 6 M3 BERIKUT SLANG 937,556.40
14 1M3 COR BETON K-225 READY MIX MIN 6 M3 BERIKUT SLANG 978,883.40
15 1 KG BESI BETON TERPASANG U-24 19,360.57
16 1KG BESI BETON TERPASANG U-39 19,360.57
17 1 M2 PEMBUATAN BEKISTING DENGAN PAPAN 144,994.69
18 1 M2 PEMBUATAN BEKISTING MULTIPLEX 9 MM 141,340.77
19 1 M3 PEMBUATAN SOKONGAN BEKISTING 116,946.72
20 1 M2 PASANG STOOT WERK 129,096.62
21 1 M3 PASANGAN ANSTAMPING BATU BELAH 403,913.40
22 1 M3 PASANGAN BATU BELAH 1 : 5 658,229.88
23 1 M3 PASANGAN BATU BELAH 1 : 4 685,517.58
24 1 M3 PASANGAN BATU BELAH 1 : 3 724,860.62
25 1 M3 POER BETON 6,905,235.11
26 1 M3 PASANG PONDASI BETON SETAPAK (BESI = 200 kg/M3) 4,804,163.87
27 1M3 ADUKAN BETON 1:2:3 712,722.78
28 1 M3 KOLOM PRAKTIS (BESI = 150 Kg/M3) BETON K 225 2,976,855.39
29 1 M3 KOLOM PRAKTIS (BESI = 150 Kg/M3) BETON K 175 3,619,002.17
30 1 M3 SLOOF 30/30 BETON STRUKTUR K.225 4,238,781.28
31 1 M3 SLOOF 30/30 BETON STRUKTUR K.175 4,880,928.06
32 1 M3 KOLOM BETON STRUKTUR K.225 (BESI = 200 Kg/M3) 8,763,780.88
33 1 M3 KOLOM BETON STRUKTUR K.175 (BESI = 200 Kg/M3) 8,722,453.88
34 1 M3 BALOK BETON STRUKTUR K.225 (BESI = 200 Kg/M3) 6,534,192.31
35 1 M3 BALOK BETON STRUKTUR K.1755 (BESI = 200 Kg/M3) 6,492,865.31
36 1 M3 PELAT / LISTPLANK / TANGGA BETON K.225 (BESI = 150 Kg/M3) 5,589,843.77
37 1 M3 PELAT / LISTPLANK / TANGGA BETON K.1755 (BESI = 150 Kg/M3) 5,548,516.77
38 1 M3 RINGBALK BETON K.225 (BESI = 150 Kg/M3) 2,978,515.38
39 1 M3 RINGBALK BETON K.175 (BESI = 150 Kg/M3) 4,480,312.16
40 MEMASANG 1 BUAH FLOOR DRAIN 73,394.64
41 1 M2 LANTAI KERAMIK 20x20 STANDAR KW 1 159,406.50
42 1 M2 PASANG DINDING KERAMIK 20 X 25 CM 166,523.94
43 1 M2 LANTAI KERAMIK 30x30 POLOS KW.1 170,433.63
44 1 M2 LANTAI GRANIT 40x40 POLISH 366,999.66
45 1 M2 LANTAI GRANIT 40x40 UNPOLISH 234,066.58
46 1 M2 LANTAI GRANIT 60x60 POLISH 558,017.86
47 1 M2 PASANG BATA MERAH 1 : 3 82,941.87
48 1 M2 PASANG BATA MERAH 1 : 4 80,185.05
49 1 M2 PASANG BATA MERAH 1 : 5 78,458.05
50 1 M2 PLESTERAN DINDING 1 : 3 + ACIAN 83,730.46
HARGA SATUAN
NO URAIAN PEKERJAAN
(Rp)
1 2 3
51 1 M2 PLESTERAN DINDING 1 : 4 + ACIAN 82,142.28
52 1 M2 PLESTERAN DINDING 1 : 5 + ACIAN 81,322.91
53 1 M2 PARTISI DOUBLE GYPSUMBOARD, T = 9 MM + RANGKA HOLLOW 138,336.99
54 1 M3 MEMBUAT LANTAI KERJA BETON TUMBUK, 1 Pc : 3 Ps : 5 Kr TEBA 105,182.18
55 1 UNIT SEPTICTANK 2.5 x 1.5 x 2 M + REMBESANNYA (VOLUME = 7.5 M 6,951,583.82
56 MEMASANG 1 BUAH KLOSET DUDUK / MONOBLOK 4,164,388.20
57 MEMASANG 1 BUAH KLOSET JONGKOK PORSELEN 449,414.90
58 MEMASANG 1 BH URINIOR 1,889,773.60
59 MEMASANG 1 BH WASHTAFEL 3,086,419.71
60 PASANG 1 BH KITHCENSING 1,800,902.90
61 MEMASANG 1 BUAH KRAN DIAMETER 3/4" ATAU 1/2" 80,315.29
62 MEMASANG 1 M' PIPA PVC TIPE AW DIAMETER 1/2" 15,680.96
63 MEMASANG 1 M' PIPA PVC TIPE AW DIAMETER 3/4" 17,880.41
64 MEMASANG 1 M' PIPA PVC TIPE AW DIAMETER 1" 20,079.86
65 MEMASANG 1 M' PIPA PVC TIPE AW DIAMETER 2" 37,741.14
66 MEMASANG 1 M' PIPA PVC TIPE AW DIAMETER 3" 69,897.47
67 MEMASANG 1 M' PIPA PVC TIPE AW DIAMETER 4" 95,182.62
HARGA SATUAN
NO URAIAN PEKERJAAN
(Rp)
1 2 3
68 MEMASANG 1 M' PIPA GALVANIS DIAMETER 1 ½" 201,560.00
69 1 M2 PENGECATAN DINDING dulux (3X) 25,532.97
70 1 M2 PENGECATAN PLAFOND dulux (3X) 47,576.77
71 1 M2 PENGECATAN BESI + MENI (3X) 177,088.89
72 1 M2 PLITURAN MEUBELAIR 87,686.34
73 1 BH PASANG KUNCI TANAM SILINDER (KUNCI TANAM SILINDER KHUSU AL 312,845.17
74 1 BH PASANG KUNCI TANAM BIASA 168,359.84
75 1 BH PASANG ENGSEL PINTU 44,011.69
76 1 M2 PAS. KACA POLOS TEBAL 5 MM 138,278.39
77 1 M2 PAS. KACA RAYBEND TEBAL 6 MM 177,052.29
78 1 M2 PAS.RANGKA PLAFOND HOLLOW 65,745.90
79 1 M2 PAS. BAHAN PLAFOND GYPSUM 9 CM PADA RANGKANYA 148,153.61
80 1 M2 PALFOND GYPSUM + RANGKA METAL 95,637.52
81 1 M2 - PAVLING BLOCK t = 8 cm - K.250 ABU-ABU 104,891.15
82 1 M1 - KANSTIN ABU-ABU 125,596.95
83 1 M2 - GRASS BLOCK 184,014.15
84 1M3 PEMADATAN TANAH SETIAP 20 CM 45,199.00
85 1 M2 PASANG PINTU PLYWOOD & FORMIKA, RANGKA KAYU KAMPER 512,989.51
86 1 M2 PASANG PINTU TEAKWOOD RANGKAP, RANGKA KAYU KAMPER 556,623.87
87 1 M2 PASANG ATAP GENTENG METAL 346,899.63
88 1 M2 PEMBUATAN PAPAN NAMA PROYEK 554,600.42
89 1 M' PAGAR SEMENTARA DARI SENG GELOMBANG TINGGI 2 M 228,916.63
90 1 M' SALURAN GREFEL BETON 1/2 Q 20 CM + PASANGAN 203,916.96
91 1 M' PASANGAN BATU ALAM 157,553.00
92 1 M3 LAPIS PONDASI BAWAH KLAS C (DENGAN ALAT BERAT) 290,149.84
93 1 M2 PEK. PENYIAPAN TANAH DASAR UNTUK JALAN 3,039.51
94 1M2 PAS. ONDERLAG BATU BELAH T = 20 CM 102,020.72
95 1 M2 AMPARAN BATU PECAH MESIN 5/7 T = 7 CM 30,278.73
96 1 M2 AMPARAN BATU PECAH MESIN 2/3 T = 5 CM 21,805.50
97 1 M2 LAPISAN PENGISI PENUTUP 9,988.65
98 1 M2 PENGASPALAN MANUAL 56,380.96
99 1 KG PEK. KONSTRUKSI BESI SIKU / PROFIL EX DN 33,545.13
100 1 KG PEK. ERECTION KONST KUDA-KUDA BESI 3,257.34
101 1 CM PEK. PENGELASAN DENGAN LAS LISTRIK TEBAL = KAWAT 4 MM 5,993.90
102 1 TITIK MELOBANG KONTRUKSI BESI DENGAN BOR 6,874.98
103 1 KG PEKERJAAN KUDA-KUDA BESI 42,230.00
ANALISA HARGA SATUAN PEKERJAAN BERDASARKAN SNI
NO URAIAN KOEF. SAT. HARGA SAT.
1 2 3 4 5
1 1 M2 PEMBUATAN DIREKSI KEET
Kayu Balok Rasamala 0.1250 M3 2,879,590
Paku 5 - 7 0.8500 Kg 18,270
Seng Glb BJLS 30 0.2500 Lbr 39,090
Tirplek 3 mm 0.0600 Lbr 50,820
PC (50Kg) 35.0000 kg 1,080
Pasir Pasang 0.1500 M3 197,800
Bata Merah 30.0000 Bh 380
Peralatan 0.0200 Lot 20,000
Ongkos Pasang 0.1500 Ls 30,000
Jumlah
Keuntungan max
Total
2 1 M2 PEMBUATAN LOS KERJA/GUDANG
Kayu Balok Rasamala 0.2100 M3 2,879,590
Paku 5 - 7 0.3000 Kg 18,270
Seng Glb BJLS 30 1.5000 Lbr 39,090
Tirplek 3 mm 0.2100 Lbr 50,820
PC (50Kg) 10.5000 Kg 1,080
Peralatan 0.0250 Lot 50,000
Ongkos Pasang 0.1250 Ls 60,000
Jumlah
Keuntungan max
Total
3 1 M2 PENGUKURAN KEMBALI (SITE)
Tukang Batu Terampil 0.0100 Org 59,230
Pekerja Terampil 0.0200 Org 59,230
Peralatan 0.5000 Lot 5,000
Jumlah
Keuntungan max
Jumlah
4 1 M1 PASANGAN BOUWPLANK
Kayu Balok Rasamala 0.0120 M3 2,879,590
Paku 5 - 7 0.0200 Kg 18,270
Pekerja 0.1000 Org 59,230
Tukang Kayu 0.1000 Org 59,230
Mandor 0.0050 Org 69,100
Jumlah
Keuntungan max
Total
5 1 M3 PEK. GALIAN TANAH BIASA MAX KEDALAMAN 1M'
Tukang gali 0.7500 Org 59,230
Mandor 0.0250 Org 69,100
Alat Bantu Lot 50,000
Jumlah
Keuntungan max
Total
6 1 M3 PEK. GALIAN TANAH BIASA MAX KEDALAMAN 2M'
Tukang gali 0.9000 Org 59,230
Mandor 0.0450 Org 69,100
NO URAIAN KOEF. SAT. HARGA SAT.
1 2 3 4 5
Alat Bantu Lot 100,000
Jumlah
Keuntungan max
Total
7 1 M3 URUGAN PASIR URUG
Pasir Urug 1.2000 M3 165,550
Pekerja 0.3000 Org 59,230
Mandor 0.0100 Org 69,100
Jumlah
Keuntungan max
Total
8 1M3 PEK. URUGAN TANAH KEMBALI
Tukang Gali 0.2500 Org 59,230
Mandor 0.0083 Org 69,100
Alat Bantu Lot 48,000
Jumlah
Keuntungan max
Jumlah
9 1 M3 URUGAN TANAH
Tanah urug 1.2000 M3 71,820
Pekerja terampil 0.0200 Org 59,230
Mandor 0.0024 Org 69,100
Whell Loader 0.0045 Jam 167,800
Motor Grader 0.0029 Jam 194,300
Vibro Roller 0.0054 Jam 188,400
Water Tanker 0.0018 Jam 88,300
Alat bantu ( sewa stemper ) 0.1250 Lot 19,900
Jumlah
Keuntungan max
Total
NO URAIAN KOEF. SAT. HARGA SAT.
1 2 3 4 5
10 1 M3 PEMBUATAN LANTAI KERJA 1 PC : 3 PS : 5 KRL
PC 50 Kg 230.0000 Kg 1,080
Pasir Beton 0.6370 M3 206,110
Split Pecah Mesin 2/3 0.7600 M3 218,620
Pekerja 1.2000 Org 59,230
Tk. Batu 0.2000 Org 59,230
Kep. Tukang Batu 0.0200 Org 64,160
Mandor 0.0600 Org 69,100
Jumlah
Keuntungan max
Total
11 1 M3 COR BETON SITE MIX K-175
Semen PC (50 Kg) 6.5200 zak 54,730
Split pecah mesin 2/3 0.7620 M3 225,070
Pasir Beton 0.5420 M3 206,110
Pekerja 1.6500 Org 59,230
Tukang Batu Setengah Terampil 0.2750 Org 59,230
Kepala Tukang Batu 0.0280 Org 64,160
Mandor 0.0830 Org 69,100
Peralatan Lot 221,289
Jumlah
Keuntungan max
Total
12 1 M3 COR BETON SITE MIX K-225
Semen PC (50 Kg) 371.0000 kg 1,080
Split pecah mesin 2/3 0.7470 M3 225,070
Pasir Beton 0.4980 M3 206,110
Pekerja 1.6500 Org 59,230
Tukang Batu Setengah Terampil 0.2750 Org 59,230
Kepala Tukang Batu 0.0280 Org 64,160
Mandor 0.0830 Org 69,100
Peralatan Lot 221,289
Jumlah
Keuntungan max
Total
13 1 M3 COR BETON K-175 READY MIX MIN 6 M3 BERIKUT SLANG
Adukan K-.175 Readymix 1.0000 M3 732,680
Pekerja 1.6500 Org 59,230
Tukang Batu Setengah Terampil 0.2500 Org 59,230
Kep. Tukang Batu 0.1000 Org 64,160
Mandor 0.0100 Org 69,100
Alat Bantu (Slang + Tes Lab) Lot 392,000
Jumlah
Keuntungan max
Total
14 1M3 COR BETON K-225 READY MIX MIN 6 M3 BERIKUT SLANG
Adukan K-225 Readymix 1.0000 M3 770,250
Pekerja 1.6500 Org 59,230
Tukang Batu Setengah Terampil 0.2500 Org 59,230
Kep. Tukang Batu 0.1000 Org 64,160
Mandor 0.0100 Org 69,100
Alat Bantu (Slang +Tes Lab) Lot 419,280
Jumlah
NO URAIAN KOEF. SAT. HARGA SAT.
1 2 3 4 5
Keuntungan max
Total
15 1 KG BESI BETON TERPASANG U-24
Besi Beton Rata-rata 1.0500 Kg 15,630
Kawat Beton 0.0150 Kg 19,150
Tukang Besi Beton Setengah Terampi 0.0070 Org 59,230
Tukang Besi Beton Terampil 0.0070 Org 59,230
Kepala Tukang Besi Terampil 0.0007 Org 64,160
Mandor 0.0004 Org 69,100
Peralatan, Spancer Lot 57,300
Jumlah
Keuntungan max
Total
16 1KG BESI BETON TERPASANG U-39
Besi Beton Rata-rata 1.0500 Kg 15,630
Kawat Beton 0.0150 Kg 19,150
Tukang Besi Beton Setengah Terampi 0.0070 Org 59,230
Tukang Besi BetonTerampil 0.0070 Org 59,230
Kepala Tukang Besi Terampil 0.0007 Org 64,160
Mandor 0.0004 Org 69,100
Peralatan, Spancer Lot 85,950
Jumlah
Keuntungan max
Total
NO URAIAN KOEF. SAT. HARGA SAT.
1 2 3 4 5
17 1 M2 PEMBUATAN BEKISTING DENGAN PAPAN
Kaso 5/7 borneo sp ( 2 X pakai ) 5 0.0150 M3 1,439,505
Papan terentang ( 2 X pakai ) 75% 0.0400 M3 996,938
Paku 5-7 0.4000 Kg 18,270
Pekerja 0.6600 Org 59,230
Tukang kayu terampil 0.3300 Org 59,230
Kepala tukang kayu 0.0330 Org 64,160
Mandor 0.0330 Org 69,100
Tukang kayu setengah terampil (bongkar cetakan Org 59,230
Jumlah
Keuntungan max
Total
18 1 M2 PEMBUATAN BEKISTING MULTIPLEX 9 MM
Kaso 5/7 borneo sp ( 2 X pakai ) 5 0.0150 M3 1,439,505
Multiplex 9 mm ( 2 X pakai ) 75% 0.3500 Lbr 104,445
Paku 1-3 0.4000 Kg 18,270
Pekerja 0.6600 Org 59,230
Tukang kayu terampil 0.3300 Org 59,230
Kepala tukang kayu 0.0330 Org 64,160
Mandor 0.0330 Org 69,100
Tukang kayu setengah terampil (bongkar cetakan Org 59,230
Jumlah
Keuntungan max
Total
19 1 M3 PEMBUATAN SOKONGAN BEKISTING
Kaso 5/7 meranti sp ( 2 X pakai ) 0.0180 M3 1,998,440
Paku 5-7 0.4000 Kg 18,270
Pekerja 0.6600 Org 59,230
Tukang kayu 0.3300 Org 59,230
Kepala tukang kayu 0.0330 Org 64,160
Mandor 0.0330 Org 69,100
Jumlah
Keuntungan max
Total
20 1 M2 PASANG STOOT WERK
Kayu Stoot (dinding 2x pakai) 50% 9.0000 Btg 8,139
Papan Terentang (2x pakai) 0.0160 Lbr 23,450
Paku 5-7 0.5000 Kg 18,270
Pekerja 0.1500 Org 59,230
Tukang kayu terampil 0.2000 Org 59,230
Kepala tukang kayu 0.2000 Org 64,160
Mandor 0.0150 Org 69,100
Jumlah
Keuntungan max
Total
21 1 M3 PASANGAN ANSTAMPING BATU BELAH
Batu belah 1.2000 M3 165,550
Pasir Urug 0.4320 M3 165,550
Pekerja 0.7800 Org 59,230
Tukang batu setengah terampil 0.3900 Org 59,230
Kepala tukang batu 0.3900 Org 64,160
Mandor 0.0390 Org 69,100
Jumlah
NO URAIAN KOEF. SAT. HARGA SAT.
1 2 3 4 5
Keuntungan max
Total
22 1 M3 PASANGAN BATU BELAH 1 : 5
Batu belah 1.2000 M3 165,550
PC (50 kg) 2.7200 Zak 54,730
Pasir pasang 0.5440 M3 197,800
Pekerja 1.5000 Org 59,230
Tukang batu setengah terampil 0.7500 Org 59,230
Kepala tukang batu 0.0750 Org 64,160
Mandor 0.0750 Org 69,100
Jumlah
Keuntungan max
Total
23 1 M3 PASANGAN BATU BELAH 1 : 4
Batu belah 1.2000 M3 165,550
PC (50 kg) 3.2600 Zak 54,730
Pasir pasang 0.5200 M3 197,800
Pekerja 1.5000 Org 59,230
Tukang batu setengah terampil 0.7500 Org 59,230
Kepala Tukang batu 0.0750 Org 64,160
Mandor 0.0750 Org 69,100
Jumlah
Keuntungan max
Total
24 1 M3 PASANGAN BATU BELAH 1 : 3
Batu belah 1.2000 M3 165,550
PC (50 kg) 4.0400 Zak 54,730
Pasir pasang 0.4850 M3 197,800
Pekerja 1.5000 Org 59,230
Tukang batu setengah terampil 0.7500 Org 59,230
Kepala tukang batu 0.0750 Org 64,160
Mandor 0.0750 Org 69,100
Jumlah
Keuntungan max
Total
NO URAIAN KOEF. SAT. HARGA SAT.
1 2 3 4 5
25 1 M3 POER BETON
Beton Readymix K.225 1.0000 m3 889,894
Besi Beton U.24 135.0000 kg 17,601
Bekisting Multiplex 9 mm ( 1 m3 : 23.4375 m2 128,492
Jumlah
Keuntungan max
Total
26 1 M3 PASANG PONDASI BETON SETAPAK (BESI = 200 kg/M3)
Kayu papan Terentang (75%) 0.2000 M3 996,938
Adukan beton 1:2:3 1.0000 M3 647,930
Pembesian 200.0000 Kg 17,601
Jumlah
Keuntungan max
Total
27 1M3 ADUKAN BETON 1:2:3
Semen portland 232.0000 Kg 1,080
Pasir beton 0.5200 M3 206,110
Koral beton 0.7800 M3 218,620
Mandor 0.0800 Oh 69,100
Pekerja 1.6500 Oh 59,230
Kepala tukang 0.0250 Oh 64,160
Tukang batu 0.2500 Oh 59,230
Jumlah
Keuntungan max
Total
28 1 M3 KOLOM PRAKTIS (BESI = 150 Kg/M3) BETON K 225
Kayu papan Terentang (75%) 0.0020 M3 996,938
Adukan beton K-225 (readymix) 1.0000 M3 64,160
Pembesian 150.0000 Kg 17,601
Jumlah
Keuntungan max
Total
29 1 M3 KOLOM PRAKTIS (BESI = 150 Kg/M3) BETON K 175
Kayu papan Terentang (75%) 0.0020 M3 996,938
Adukan beton 1:2:3 1.0000 M3 647,930
Pembesian 150.0000 Kg 17,601
Jumlah
Keuntungan max
Total
30 1 M3 SLOOF 30/30 BETON STRUKTUR K.225
Kayu papan Terentang (75%) 0.2700 M2 996,938
Adukan beton K-225 (readymix) 1.0000 M3 64,160
Pembesian 200.0000 Kg 17,601
Jumlah
Keuntungan max
Total
31 1 M3 SLOOF 30/30 BETON STRUKTUR K.175
Kayu papan Terentang (75%) 0.2700 M2 996,938
Adukan beton 1:2:3 1.0000 M3 647,930
Pembesian 200.0000 Kg 17,601
Jumlah
Keuntungan max
Total
NO URAIAN KOEF. SAT. HARGA SAT.
1 2 3 4 5
32 1 M3 KOLOM BETON STRUKTUR K.225 (BESI = 200 Kg/M3)
Kayu kelas III 0.4000 M3 1,329,250
Paku 5cm - 12cm 4.0000 Kg 18,270
Minyak bekisting 2.0000 Liter 21,500
Besi Beton 315.0000 Kg 15,630
Kawat Beton 4.5000 Kg 19,150
Kayu kelas II balok 0.1500 M3 1,329,250
Lemba
Plywood 9mm 3.5000 139,260
r
Adukan beton K-225 (readymix) 1.0000 M3 770,250
Dolken kayu galam, 20.0000batang 7,320
Pekerja 7.0500 OH 59,230
Tukang Batu 0.2750 OH 59,230
Tukang kayu 1.6500 OH 59,230
Tukang besi 2.1000 OH 59,230
Kepala Tukang 0.4030 OH 64,160
Mandor 0.3530 OH 69,100
Jumlah
Keuntungan max
Total
33 1 M3 KOLOM BETON STRUKTUR K.175 (BESI = 200 Kg/M3)
Kayu kelas III 0.4000 M3 1,329,250
Paku 5cm - 12cm 4.0000 Kg 18,270
Minyak bekisting 2.0000 Liter 21,500
Besi Beton 315.0000 Kg 15,630
Kawat Beton 4.5000 Kg 19,150
Kayu kelas II balok 0.1500 M3 1,329,250
Plywood 9mm 3.5000Lembar 139,260
Adukan beton K-175 (readymix) 1.0000 M3 732,680
Dolken kayu galam, 20.0000batang 7,320
Pekerja 7.0500 OH 59,230
Tukang Batu 0.2750 OH 59,230
Tukang kayu 1.6500 OH 59,230
Tukang besi 2.1000 OH 59,230
Kepala Tukang 0.4030 OH 64,160
Mandor 0.3530 OH 69,100
Jumlah
Keuntungan max
Total
359,948.75 0.1250
15,529.50 -
9,772.50 0.2500
3,049.20 0.0600
37,800.00 35.0000
29,670.00 0.1500
26,600.00 30.0000
400.00 -
4,500.00 TK=2,TB=1,P=2,KP=0.3,M=0.05
487,269.95
48,727.00
535,996.95
287,959.00 0.2100
4,567.50 0.3000
42,999.00 1.5000
25,410.00 0.2100 KAYU
10,800.00 10.5000
1,250.00 -
7,500.00 TK=2,P=1,KP=0.2,M=0.05
380,485.50
38,048.55
418,534.05
592.30
1,184.60
2,500.00
4,276.90
427.69
4,704.59
28,795.90 0.0120
694.26 0.0200
3,553.80 0.1000
1,776.90 0.1000
207.30 0.0050
35,028.16
3,502.82
38,530.98
23,692.00 0,750
2,764.00 0,025
2,500.00 -
28,956.00
2,895.60
31,851.60
31,154.98 0,900
3,593.20 0,045
JUMLAH KOEF SNI
6=( 3 X 5 ) 7.0000
5,000.00 -
39,748.18
3,974.82
43,723.00
198,660.00 1,200.0000
8,884.50 0,300
691.00 0,010
208,235.50
20,823.55
229,059.05
dihitung dari 1/3 kali dari indeks pekerjaan galian
11,372.16 0.1333
1,312.90 0.0133
4,800.00
17,485.06
1,748.51
19,233.57
JUMLAH KOEF SNI
6=( 3 X 5 ) 7.0000
86,184.00
1,184.60
165.84
748.77
569.01
1,008.83
155.14
2,487.50
92,503.69
9,250.37
101,754.06
235,440.00 230.0000
107,177.20 893.0000
190,199.40 1,027.0000
97,729.50 1.2000
14,807.50 0.2000
1,604.00 0.0200
5,528.00 0.0600
652,485.60
65,248.56
717,734.16
372,164.00 326.0000
186,808.10 1,029.0000 kg
111,299.40 760.0000 kg
88,845.00 1.6500
29,615.00 0.2750
3,208.00 0.0280
691.00 0.0830
15,490.23
808,120.73
80,812.07
888,932.80
419,040.00 371.0000
168,802.50 1,047.0000 kg
113,360.50 698.0000 kg
88,845.00 1,650.0000
38,499.50 0.2750
3,208.00 0.0280
1,382.00 0.0830
15,490.23
848,627.73
84,862.77
933,490.50
732,680.00
148,075.00
14,807.50
6,416.00
691.00
JUMLAH KOEF SNI
6=( 3 X 5 ) 7.0000
17,640.00
920,309.50
92,030.95
1,012,340.45
770,250.00
148,075.00
14,807.50
6,416.00
691.00
18,867.60
959,107.10
95,910.71
1,055,017.81
16,411.50 1.0500
191.50 0.0150
1,480.75 0.0070
888.45 0.0070
641.60 0.0007
345.50 0.0004
1,146.00
21,105.30
2,110.53
23,215.83
JUMLAH KOEF SNI
6=( 3 X 5 ) 7.0000
harga sama?
16,411.50 1.0500
191.50 0.0150
1,492.60 0.0070
1,480.75 0.0070
641.60 0.0007
345.50 0.0004
1,719.00
22,282.45
2,228.24
24,510.69
57,580.20 0.0150
29,908.13 0.0400 Kayu kelas III
73.08 0.4000
236.92 0.6600
118.46 0.3300
128.32 0.0330
69.10 0.0330
14,807.50
102,921.71
10,292.17
113,213.88
24,471.59 0.0180
36,242.42 0.3500
7,308.00 0.4000
7,107.60 0.6600
8,884.50 0.3300
9,624.00 0.0330
3,455.00 0.0330
7,107.60
104,200.70
10,420.07
114,620.77
25,180.34 0.0180
9,135.00 0.4000
8,884.50 0.6600
11,846.00 0.3300
1,283.20 0.0330
1,036.50 0.0330
57,365.54
5,736.55
63,102.10
koefisien?
73,251.36 2.0000 Dolken kayu galam,φ (8-10) cm, panjang 4 m
375.20
9,135.00
8,884.50
11,846.00
12,832.00
1,036.50
JUMLAH KOEF SNI
6=( 3 X 5 ) 7.0000
117,360.56
11,736.06
129,096.62
198,660.00 1.2000
16,555.00 0.4320
29,615.00 0.7800
33,316.88 0.3900
4,812.00 0.3900
3,890.33 0.0390
286,849.21
28,684.92
315,534.13
198,660.00 1.2000
59,108.40 136.0000
87,032.00 0.5440
74,037.50 1.5000
29,615.00 0.7500
7,218.00 0.0750
1,167.79 0.0750
456,838.69
45,683.87
502,522.56
JUMLAH KOEF SNI
6=( 3 X 5 ) 7.0000
198,660.00 1.2000
68,412.50 163.0000
83,076.00 0.5200
74,037.50 1.5000
29,615.00 0.7500
7,218.00 0.0750
1,167.79 0.0750
462,186.79
46,218.68
508,405.47
198,660.00 1.2000
77,716.60 202.0000
79,120.00 0.4850
74,037.50 1.5000
29,615.00 0.7500
7,218.00 0.0750
1,167.79 0.0750
467,534.89
46,753.49
514,288.38
959,107.10
2,849,215.50
2,442,203.91
6,250,526.51
625,052.65
6,875,579.16
besi 150 kg
59,816.25 0.2000
647,929.80 PC=336,PB=0.540,KR=0.810
4,456,489.20 157.5000
5,164,235.25
516,423.53
5,680,658.78
250,560.00 232.0000
107,177.20 0.5200
170,523.60 0.7800
5,528.00 0.0800
97,729.50 1.6500
1,604.00 0.0250
14,807.50 0.2500
647,929.80
64,792.98
712,722.78
59,220.00 1.0000
592.30 0.0100
5,923.00 0.1000
641.60 0.0100
345.50 0.0050
66,722.40
6,672.24
73,394.64
JUMLAH KOEF SNI
6=( 3 X 5 ) 7.0000
54,684.00 1.0600
8,640.00 10.4000
4,549.40 0.0450
21.84 1.6200
23,692.00 0.7000
11,846.00 0.3500
1,283.20 0.0350
1,382.00 0.0350
106,098.44
10,609.84
116,708.28
78,759.80
10,044.00
3,560.40
12,600.00
35,538.00
5,923.00
2,887.20
2,073.00
151,385.40
15,138.54
166,523.94
54,684.00 1.0683
7,771.66 10.0000
4,549.40 0.0450
109.20 1.5000
23,692.00 0.7000
11,846.00 0.3500
1,283.20 0.0350
1,382.00 0.0350
105,317.46
10,531.75
115,849.21
276,444.00 1.0608
7,560.00 9.8000
4,549.40 0.0450
109.20 1.3000
23,692.00 0.2500
11,846.00 0.1250
1,283.20 0.0130
1,382.00 0.0130
326,865.80
32,686.58
359,552.38
161,826.00
8,100.00
4,549.40
109.20
JUMLAH KOEF SNI
6=( 3 X 5 ) 7.0000
23,692.00
11,846.00
1,283.20
1,382.00
212,787.80
21,278.78
234,066.58
456,655.50
7,771.66
4,549.40
109.20
23,692.00
11,846.00
1,283.20
1,382.00
507,288.96
50,728.90
558,017.86
JUMLAH KOEF SNI
6=( 3 X 5 ) 7.0000
26,600.00 70.0000
15,519.60 14.3700
7,912.00 0.0400
18,953.60 0.3000
5,923.00 0.1000
641.60 0.0100
1,036.50 0.0150
76,586.30
7,658.63
84,244.93
26,600.00 70.0000
12,420.00 11.5000
8,505.40 0.0430
18,953.60 0.3000
5,923.00 0.1000
641.60 0.0100
1,036.50 0.0150
74,080.10
7,408.01
81,488.11
26,600.00 70.0000
10,454.40 9.6800
8,901.00 0.0450
18,953.60 0.3000
5,923.00 0.1000
641.60 0.0100
1,036.50 0.0150
72,510.10
7,251.01
79,761.11
5,724.00 9.4900
5,934.00 0.0360
17,176.70 0.6000
12,675.22 0.3000
1,347.36 0.0300
1,382.00 0.0300
44,239.28
4,423.93
48,663.21
JUMLAH KOEF SNI
6=( 3 X 5 ) 7.0000
5,292.00 8.4340
3,758.20 0.0380
16,939.78 0.6000
12,675.22 0.3000
1,347.36 0.0300
1,382.00 0.0300
41,394.56
4,139.46
45,534.02
45,550.00
2,009.70
68,650.40
5,923.00
2,961.50
320.80
345.50
125,760.90
12,576.09
138,336.99
JUMLAH KOEF SNI
6=( 3 X 5 ) 7.0000
r TEBAL 5 CM
10,800.00 10.000
5,358.86 0.026
9,619.28 0.044
68,114.50 1.150
1,184.60 0.020
128.32 0.0020
414.60 0.0060
95,620.16
9,562.02
105,182.18
= 7.5 M3)
130,302.00
44,604.04
215,145.36
1,832,903.25
1,559,513.42
467,260.11
219,891.31
147,565.12
28,998.00
229,551.00
778,766.85
114,473.32
4,600.00
5,773,573.78
577,357.38
6,350,931.16
3,501,470.00 1.0000
12,605.29 0.0600
195,459.00 3.3000
65,153.00 1.1000
64.16 0.0010
11,056.00 0.1600
3,785,807.45
378,580.75
4,164,388.20
144,730.00 1.0000
6,480.00 6.0000
1,978.00 0.0100
59,230.00 1.0000
88,845.00 1.5000
96,240.00 1.5000
11,056.00 0.1600
408,559.00
40,855.90
449,414.90
1,213,640.00 1.0000
364,092.00 0.3000
6,480.00 6.0000
JUMLAH KOEF SNI
6=( 3 X 5 ) 7.0000
1,978.00 0.0100
59,230.00 1.0000
59,230.00 1.0000
6,416.00 0.1000
6,910.00 0.1000
1,717,976.00
171,797.60
1,889,773.60
2,363,860.00 1.0000
260,024.60 0.1200
6,480.00 6.0000
1,978.00 0.0100
71,076.00 1.2000
85,883.50 1.4500
9,624.00 0.1500
6,910.00 0.1000
2,805,836.10
280,583.61
3,086,419.71
JUMLAH KOEF SNI
6=( 3 X 5 ) 7.0000
1,544,660.00 1.0000
46,500.00 1.0000
6,480.00 -
1,978.00 -
71,076.00 0.3000
85,883.50 0.3000
9,624.00 0.0300
6,910.00 0.0015
1,773,111.50
177,311.15
1,950,422.65
65,480.00 1.0000
31.50 0.0250
592.30 0.0100
5,923.00 0.1000
641.60 0.0100
345.50 0.0050
73,013.90
7,301.39
80,315.29
6,240.00 1.2000
1,820.00 0.3500
2,132.28 0.0360
3,553.80 0.0600
384.96 0.0060
124.38 0.0018
14,255.42
1,425.54
15,680.96
7,788.00 1.2000
2,271.50 0.3500
2,132.28 0.0360
3,553.80 0.0600
384.96 0.0060
124.38 0.0018
16,254.92
1,625.49
17,880.41
9,336.00 1.2000
2,723.00 0.3500
2,132.28 0.0360
3,553.80 0.0600
384.96 0.0060
124.38 0.0018
18,254.42
1,825.44
20,079.86
JUMLAH KOEF SNI
6=( 3 X 5 ) 7.0000
19,368.00 1.2000
5,649.00 0.3500
4,797.63 0.0540
7,996.05 0.0900
866.16 0.0090
283.31 0.0027
38,960.15
3,896.02
42,856.17
38,400.00 1.2000
11,200.00 0.3500
4,797.63 0.0810
7,996.05 0.1350
866.16 0.0135
283.31 0.0041
63,543.15
6,354.32
69,897.47
JUMLAH KOEF SNI
6=( 3 X 5 ) 7.0000
56,196.00 1.2000
16,390.50 0.3500
4,797.63 0.0810
7,996.05 0.1350
866.16 0.0135
283.31 0.0041
86,529.65
8,652.97
95,182.62
127,476.00 1.2000
37,180.50
6,396.84 0.1080
10,661.40 0.1800
1,154.88 0.0180
373.14 0.0054
183,242.76
18,324.28
201,567.04
201,560.00
ok
6,007.75 0.3600
1,931.20 0.1000
375.20 -
3,660.00 -
9,792.00 0.0200
16,584.40 0.0630
1,924.80 0.0063
691.00 0.0025
78.35 -
41,044.70
4,104.47
45,149.16
6,866.00
1,931.20
375.20
3,660.00
12,240.00
15,399.80
1,924.80
691.00
163.61
43,251.61
4,325.16
47,576.77
4,210.07 0.1000
14,072.00 0.3600
2,928.00 -
4,617.00 -
522.50 -
JUMLAH KOEF SNI
6=( 3 X 5 ) 7.0000
11,846.00 0.5200
17,769.00 1.0000
1,924.80 0.3200
691.00 0.2100
58,580.37
5,858.04
64,438.41
671.10 -
9,382.00 -
12,586.00
490.40
245.20
1,318.00
18,586.00
104.50
212.00
7,320.00
14,807.50
3,553.80
10,265.60
172.75
79,714.85
7,971.49
87,686.34
JUMLAH KOEF SNI
6=( 3 X 5 ) 7.0000
USU ALLUMINIUM)
254,000.00 1.0000
296.15 0.0050
29,615.00 0.5000
3,849.60 0.0050
207.30 0.0025
287,968.05
28,796.81
316,764.86
121,860.00 1.0000
592.30 0.0100
29,615.00 0.5000
641.60 0.0100
345.50 0.0050
153,054.40
15,305.44
168,359.84
29,220.00 1.0000
888.45 0.0150
8,884.50 0.1500
962.40 0.0150
51.83 0.00080
40,007.18
4,000.72
44,007.89
114,917.00 1.1000
888.45 0.0150
8,884.50 0.1500
962.40 0.0150
51.83 0.00080
125,704.18
12,570.42
138,274.59
142,978.00
1,480.75
14,807.50
1,604.00
86.38
160,956.63
16,095.66
177,052.29
36,348.00
1,827.00
8,884.50
5,923.00
1,604.00
5,182.50
59,769.00
JUMLAH KOEF SNI
6=( 3 X 5 ) 7.0000
5,976.90
65,745.90
132,020.00 0.3640
365.40 0.0100
3,731.49 0.8000
8,884.50 0.8000
834.08 0.0800
276.40 0.0400
146,111.87
14,611.19
160,723.06
37,862.50
3,195.00
34,325.20
2,009.70
5,923.00
2,961.50
320.80
345.50
86,943.20
8,694.32
95,637.52
JUMLAH KOEF SNI
6=( 3 X 5 ) 7.0000
81,110.00
9,524.00
2,961.50
1,036.53
115.49
608.08
95,355.59
9,535.56
104,891.15
82,075.00
740.80
29,615.00
1,036.53
115.49
608.08
114,190.89
11,419.09
125,609.98
153,040.00
9,524.00
2,961.50
1,036.53
115.49
608.08
167,285.59
16,728.56
184,014.15
29,615.00 0.5000
3,455.00 0.0500
8,020.00
41,090.00
4,109.00
45,199.00
110,286.46 0.0250
548.10 0.0300
13,128.00 0.5000
76,030.00 1.0000
59,805.00 0.5000
35,538.00 0.7000
148,075.00 2.1000
16,040.00 0.2000
2,764.00 0.0350
462,214.56
46,221.46
508,436.01
110,286.46 0.0250
JUMLAH KOEF SNI
6=( 3 X 5 ) 7.0000
548.10 0.0300
4,923.00 0.8000
130,960.00 1.0000
35,538.00 0.8500
118,460.00 2.5500
12,832.00 0.2550
2,073.00 0.0430
415,620.56
41,562.06
457,182.61
293,229.60 1.0200
3,654.00 0.2000
11,846.00 0.2000
5,923.00 0.1000
641.60 0.0100
69.10 0.0010
315,363.30
31,536.33
346,899.63
345,481.20
5,481.00
140,720.00
3,750.00
8,750.00
504,182.20
50,418.22
554,600.42
JUMLAH KOEF SNI
6=( 3 X 5 ) 7.0000
9,150.00 1.250
2,700.00 2.500
46,908.00 1.200
824.44 0.005
1,530.34 0.009
95,706.00 0.072
1,096.20 0.060
11,344.50 0.450
11,846.00 0.200
23,692.00 0.400
1,283.20 0.020
1,382.00 0.020
207,462.68
20,746.27
228,208.95
4,343.40
25,010.00
122,193.55
1,591.24
153,138.19
15,313.82
168,452.01
83,260.00
6,480.00
6,131.80
14,807.50
17,769.00
3,208.00
3,109.50
8,464.20
143,230.00
14,323.00
157,553.00
118.46
236.92
1,283.20
69,100.00
192,434.00
600.00
263,772.58
26,377.26
290,149.84
592.30
275.89
1,250.00
645.00
2,763.19
276.32
JUMLAH KOEF SNI
6=( 3 X 5 ) 7.0000
3,039.51
39,560.00
41,387.50
8,884.50
2,914.11
92,746.11
9,274.61
102,020.72
17,313.24
8,114.51
2,098.36
27,526.11
2,752.61
30,278.73
13,117.20
4,738.40
1,967.58
19,823.18
1,982.32
21,805.50
2,700.84
2,061.10
2,961.50
1,357.15
9,080.59
908.06
9,988.65
JUMLAH KOEF SNI
6=( 3 X 5 ) 7.0000
40,860.00
4,397.70
3,553.80
2,443.92
51,255.42
5,125.54
56,380.96
18,565.20 1.1500
1,144.29
3,553.80 0.0600
3,553.80 0.0600
64.16 0.0060
13.82 0.0030
125.00
2,961.22
29,981.29
2,998.13
32,979.42
59.23
59.23
12.83
6.91
13.82
1,085.80
1,600.00
41.90
21.50
60.00
2,961.22
296.12
3,257.34
3,434.50
125.70
86.00
236.92
118.46
128.32
69.10
1,250.00
5,449.00
544.90
5,993.90
3,553.80
1,184.60
192.48
69.10
1,250.00
6,249.98
JUMLAH KOEF SNI
6=( 3 X 5 ) 7.0000
625.00
6,874.98
29,981.29 1.1500
2,961.22
5,449.00
38,391.51
3,839.15
42,230.67
42,230.00
14,460.00
2,369.20
691.00
17,520.20
1,752.02
19,272.22
19,270.00
12,612.00
255.78
14,807.50
17,769.00
3,208.00
967.40
300.00
49,919.68
4,991.97
54,911.65
54,910.00
JUMLAH KOEF SNI
6=( 3 X 5 ) 7.0000
84,161.00
522.50
11,846.00
17,769.00
1,924.80
691.00
116,914.30
11,691.43
128,600.00
5,622.00 1.0500
4,019.40 -
3,553.80 0.1500
236.92 0.0500
577.44 0.0050
69.10 0.0080
14,078.66
1,407.87
15,480.00
DAFTAR HARGA SATUAN BAHAN DAN UPAH
B. UPAH
1 Pekerja orang/hari Rp.
2 Pekerja Setengah Terampil orang/hari Rp.
3 Tukang Cat setengah Terampil orang/hari Rp.
4 Tukang Gali orang/hari Rp.
5 Tukang Batu orang/hari Rp.
6 Tukang Kayu orang/hari Rp.
7 Tukang Cat orang/hari Rp.
8 Tukang Besi orang/hari Rp.
9 Kepala Tukang orang/hari Rp.
10 Mandor orang/hari Rp.
11 Operator alat besar orang/hari Rp.
12 Pembantu operator orang/hari Rp.
RGA SATUAN BAHAN DAN UPAH
HARGA SATUAN
4
165,550.00
197,800.00
190,480.00
206,110.00
225,070.00
218,620.00
732,680.00
770,250.00
71,820.00
165,550.00
380.00
153,040.00
230,640.00
25,010.00
287,480.00
243,270.00
81,110.00
32,830.00
52,080.00
434,910.00
154,120.00
263,280.00
77,980.00
52,080.00
9,770.00
54,730.00
1,080.00
1,680.00
8,400.00
2,879,590.00
4,523,550.00
5,626,860.00
2,498,050.00
2,879,010.00
1,162,720.00
23,450.00
1,329,250.00
1,329,250.00
7,320.00
139,260.00
50,820.00
76,030.00
130,960.00
119,610.00
94,300.00
200,930.00
HARGA SATUAN
4
114,430.00
141,610.00
5,560.00
39,090.00
HARGA SATUAN
4
104,470.00
129,980.00
12,070.00
34,330.00
25,210.00
70,360.00
76,510.00
13,180.00
24,520.00
1,060.00
46,910.00
35,960.00
22,370.00
92,930.00
30,780.00
17,190.00
15,630.00
36,440.00
30,290.00
2,330.00
20,810.00
7,410.00
12,500.00
9,140.00
68,690.00
19,150.00
21,300.00
18,270.00
18,270.00
18,270.00
4,190.00
21,500.00
37,520.00
10,450.00
7,320.00
16,410.00
29,220.00
254,000.00
121,860.00
364,340.00
93,720.00
30,190.00
144,730.00
3,501,470.00
2,363,860.00
1,544,660.00
1,213,640.00
65,480.00
59,220.00
5,370.00
HARGA SATUAN
4
106,230.00
327,400.00
474,480.00
32,150.00
35,860.00
HARGA SATUAN
4
47,000.00
71,340.00
249,800.00
95,280.00
127,630.00
852,030.00
280,970.00
280,970.00
129,240.00
490,900.00
674,350.00
1,685,890.00
250,580.00
258,490.00
5,200.00
6,490.00
7,780.00
16,140.00
32,000.00
46,830.00
83,260.00
1,260.00
206,110.00
9,080.00
146,590.00
174,940.00
14,460.00
9,370.00
10,510.00
59,230.00
61,200.00
59,230.00
59,230.00
59,230.00
59,230.00
59,230.00
59,230.00
64,160.00
69,100.00
69,100.00
54,290.00