HARGA
SAT VOLUME
NO JENIS PEKERJAAN SATUAN
PEK. PEK ( Rp )
I PEK. PERSIAPAN
1 Pembersihan Lokasi ls 1.00 500,000.00
1 Pengukuran dan Pemasangan papan bowplank ls 1.00 500,000.00
2 Penyediaan air kerja ls 1.00 1,500,000.00
3 Administrasi dan dokumentasi ls 1.00 500,000.00
JUMLAH I
II PEKERJAAN TANAH DAN URUGAN
1 Galian tanah pondasi m3 106.20 34,970.00
2 Urugan kembali tanah pondasi m3 35.40 10,740.00
3 Urugan pasir dibawah pondasi m3 2.95 522,600.00
4 Urugan Pasir di bawah lantai t = 5 cm m3 6.00 522,600.00
5 Urugan Tanah Sirtu Peninggian Lantai m3 31.20 521,000.00
JUMLAH II
III PEK. PASANGAN, PLEST. & LANTAI
1 Pas. Batu kosong/Aanstamping m3 8.85 690,285.00
2 Pas. Pondasi batu kali 1 pc : 5 psr m3 32.45 1,055,265.00
3 Pas. Tembok biasa + Gewel 1 pc : 5 psr m2 231.82 135,762.50
4 Plesteran tembok + Gewel + Pondasi 1pc : 5 psr m2 463.64 35,570.00
6 Acian tembok + pondasi + Gewel m2 463.64 6,125.00
7 Pas.Lantai Keramik 30 x 30 m2 216.00 178,557.50
JUMLAH III
IV PEKERJAAN BETON
1 Coor Kolom Struktur (0.20x0.20) m3 3.36 8,568,415.00
1 Coor Kolom Praktis (0.15x0.15) m3 0.27 8,302,570.00
2 Coor Sloof (0.15x0.20) m3 1.77 6,798,170.00
3 Coor Ring Balk (0.15x0.2) m3 1.77 6,798,170.00
4 Coor Balok Latai (0.15x0.2) m3 1.77 6,798,170.00
5 Coor Balok Gewel (0.15x.2) m3 0.48 7,954,765.00
6 Coor Kolom Gewel(0.15x0.15) m3 0.18 8,302,570.00
JUMLAH IV
V PEKERJAAN KAYU DAN KACA
1 Pas. Kusen Pintu dan Jendela kayu klas I 5/11 m3 0.49 7,928,000.00
2 Pas. Kuda - kuda kayu klas II 6/12 m3 0.88 5,018,000.00
3 Pas. Pengapit Kuda - kuda kayu klas II 2 X 4/12 m3 0.22 344,900.00
4 Pas. Gording kayu klas II 6/12 m3 1.47 4,730,500.00
5 Pas. Listplank kayu klas II 2 x 3/20 m1 68.20 80,500.00
6 Pas. Daun pintu panil kayu klas I 3 cm m2 6.80 399,250.00
7 Pas. Daun jendela panil kaca 5 mm m2 17.06 455,900.00
8 Pas. Boven m2 8.44 255,250.00
JUMLAH V
VI PEKERJAAN ATAP DAN PLAFOND
1 Pas. atap seng gelombang BJLS 0.20 m2 167.96 45,790.00
2 Pas. Bubungan seng plat BJLS 0.20 m1 2.04 30,250.00
3 Pas. Rangka Plafond (0.6 x 1.20 m) m2 120.00 69,125.00
4 Pas. Plafond tripleks 3 mm (0.6 x 1.20 m) m2 120.00 33,885.00
5 Pas. List plafond tripleks 3 mm m1 72.00 5,665.00
JUMLAH VI
HARGA
SAT VOLUME
NO JENIS PEKERJAAN SATUAN
PEK. PEK ( Rp )
JUMLAH VIII
IX PEKERJAAN CAT DAN LABURAN
1 Menie Kayu Kusen m2 1.94 14,280.00
2 Menie Lisplan m2 123.08 14,280.00
3 Cat Kayu m2 0.44 30,545.00
4 Cat Lisplan m2 34.12 30,545.00
5 Menie atap seng m2 167.96 14,280.00
6 Cat atap seng seluruh dengan cat seng m2 167.96 14,520.00
7 Cat tembok seluruh m2 414.36 14,520.00
8 Cat plafond m2 120.00 30,545.00
9 Plitur daun pintu, Jedela dan Boven m2 37.30 15,650.00
10 Residu kayu kap & gording ls 1.00 200,000.00
JUMLAH VIII
X PENGADAAN PERLENGKAPAN KESENIAN
I Pengadaan Alat-alat Kesenian
1 Drum set set 1 4,100,000
- Bass Drum 22"
- Floor tom 16"
- Tom 8"
- Tom 10"
- Tom 12"
- Tom 13"
- Snare Drum 14"
-Tom Holder With RACK SYSTEM 7 Pcs
- Cymball Boom Arm Stand
- Snare Stand
- Hi-hat Stand
- Single Pedal Drum
- Bangku Drum
2 Gitar unit 2 1,800,000
3 Bass unit 1 1,600,000
4 Ampli gitar unit 2 1,500,000
5 Ampli Bass unit 1 1,700,000
6 Ampli keyboard unit 1 3,700,000
7 Effect zoom unit 1 300,000
8 Kabel gitar 6 m unit 3 61,000
N
AN )
MKN 4 KALABAHI
p 40
JUMLAH
HARGA
( Rp )
0.64
500,000.00 81 Panjang 57
500,000.00 36 Panjang tembok =57-6
1,500,000.00 117 51
500,000.00 74.88
3,000,000.00
3,713,814.00
380,196.00
1,541,670.00 2.1
3,135,600.00 4.2
16,255,200.00
25,026,480.00 -
6,109,022.25 6.30
34,243,349.25 1.10 0.55 0.55 23.10
31,472,462.75 463.64
16,491,674.80
2,839,795.00
38,568,420.00
110
129,724,724.05 55
23100
28,789,874.40
2,241,693.90
12,032,760.90
12,032,760.90
12,032,760.90
3,818,287.20
1,534,314.94
72,482,453.14
3,845,872.80
4,435,269.70
75,491.71
6,968,594.16
5,490,100.00
2,714,900.00
7,777,654.00
2,154,310.00
33,462,192.37
7,690,888.40
61,710.00
8,295,000.00
4,066,200.00
407,880.00
20,521,678.40
JUMLAH
HARGA
( Rp )
1,210,460.00
532,730.00
575,400.00
334,250.00
31,577,778.28
34,230,618.28
1,444,850.00
74,750.00
38,000.00
38,000.00
38,000.00
384,000.00
245,000.00
2,262,600.00
27,708.91
1,757,582.40
13,371.38
1,042,195.40
2,398,468.80
2,438,779.20
6,016,507.20
3,665,400.00
583,745.00
200,000.00
18,143,758.29
4,100,000.00
3,600,000.00
1,600,000.00
3,000,000.00
1,700,000.00
3,700,000.00
300,000.00
183,000.00
= 2.55 3.5125
= 0.85 1.090625
= 0.3 0.475
= 0.6 0.6
= 0.99 1.515
0.28
0.84
4.2
PROGRAM BLOCK GRAND PEMBANGUNAN
UNIT SEKOLAH BARU SMA NEGERI
REKAPITULASI
RENCANA ANGGARAN BIAYA ( HASIL KESEPAKATAN )
I PEK. PERSIAPAN Rp
II PEKERJAAN TANAH DAN URUGAN Rp
III PEK. PASANGAN, PLEST. & LANTAI Rp
IV PEKERJAAN BETON Rp
V PEKERJAAN KAYU DAN KACA Rp
VI PEKERJAAN ATAP DAN PLAFOND Rp
VII PEK. ALAT - ALAT PENGGANTUNG Rp
VIII PEKERJAAN INSTALASI LISTRIK Rp
IX PEKERJAAN CAT DAN LABURAN Rp
TOTAL Rp
PPN 10 % Rp
JUMLAH TOTAL Rp
DIBULATKAN Rp
Terbilang : Tiga Ratus Tujuh Puluh Dua Juta Tujuh Ratus Tiga Puluh Sembilan Ribu
D
Di Setujui Oleh :
Kepala SMAN Maiwal
66550
k
NIP .1961 1130 1992SMKN
03 1 001
3 KALABAHI
K GRAND PEMBANGUNAN
AH BARU SMA NEGERI
KAPITULASI
AN BIAYA ( HASIL KESEPAKATAN )
JUMLAH
3,000,000.00
25,026,480.00
129,724,724.05
72,482,453.14
33,462,192.37
20,521,678.40
34,230,618.28
2,262,600.00
18,143,758.29
338,854,504.52
33,885,450.45
372,739,954.97
372,739,000.00
luh Dua Juta Tujuh Ratus Tiga Puluh Sembilan Ribu Rupiah ###
###
Di Buat Oleh ;
Tim Teknis
PT. LOKA PRATAMA
Halim Bapang
GUSTAF O.M WAANG SIR,A.Md
Kepala Perwakilan
JADWAL PELAKSANAAN PEKERJAAN ("TIME SCHEDULLE")
LOKASI MALIANG
KECAMATAN PANTAR TENGAH
KABUPATEN ALOR
PROPINSI NUSA TENGGARA TIMUR
Minggu
No Uraian Pekerjaan Bobot
(%) 1 2 3 4 5 6 7 8 9 10 11 12 13
IX PEKERJAAN CAT DAN LABURAN 5.35 0.67 0.67 0.67 0.67 0.67
100.00
Rencana Kemajuan Tiap Minggu - 0.30 1.22 4.40 6.78 8.69 8.77 8.77 10.21 10.88 9.96 9.96 9.96 6.35
Rencana Kemajuan s/d Minggu - 0.30 1.51 5.92 12.70 21.38 30.16 38.93 49.14 60.02 69.98 79.94 89.90 96.25
Realisasi Kemajuan Tiap Minggu
Realisasi Kemajuan s/d Minggu
Deviasi
Kalabahi, .............
Di Setujui Oleh : Tim Teknis
Komite Sekolah
Halim Bapang
14 15 16 17
0.30
1.44
Halaman 1
HARGA SATUAN
NO NAMA BAHAN SAT
(Rp)
1 2 3 4
I MATERIAL DASAR
1 Tanah Urug M3 415,000.00
2 Pasir Urug M 3
422,500.00
3 Pasir Pasang M3 422,500.00
4 Pasir Beton M3 422,500.00
5 Sirtu Urug M 3
422,500.00
6 Batu Kali/Gunung 15/20 cm M3 418,750.00
7 Batu Karang 15/20 cm M3 418,750.00
8 Batu Pecah 2/3 M 3
420,500.00
9 Kerikil bulat/Koral M3 415,000.00
II BAHAN UTAMA -
1 Semen Portland (PC) Kg 1,875.00
2 Bata merah 5 x 11 x 22 cm Bh 1,095.00
3 Besi Beton Kg 24,000.00
4 Kawat Beton Kg 25,000.00
5 Seng Gelombang BJLS 30 Lbr 60,000.00
6 Genteng Sakura Roof (Metal) Lbr 45,000.00
7 Seng Plat BJLS 30 Lbr 65,000.00
8 Seng Gelombang BJLS 20 Lbr 45,000.00
9 Seng Plat BJLS 20 Lbr 20,000.00
10 Keramik 30/30 Bh 7,272.73
11 Keramik 20/25 Bh 3,500.00
12 Keramik 10/10 Bh 600.00
13 Mozaik 20/20 Bh 2,600.00
14 Porselin 11/11 Bh 722.89
15 Semen Warna Kg 6,000.00
III BAHAN KAYU DAN KACA
1 Papan Kayu Klas I M3 6,000,000.00
2 Balok Kayu Klas I Lokal M 3
5,500,000.00
3 Papan Kayu Klas II M3 3,750,000.00
4 Balok Kayu Klas II M3 3,500,000.00
5 Kayu Bekisting M 3
3,500,000.00
6 Kayu Dolken Ø 8 - 10 / 4m Btg 20,000.00
7 Formtie/penjaga jarak bekisting/spacer Bh 25,000.00
8 Tripleks 3 mm Lbr 65,000.00
9 Tripleks 6 mm Lbr 90,000.00
10 Tripleks 9 mm Lbr 130,000.00
11 Teakwood 3 mm Lbr 150,000.00
12 Kaca Bening 5 mm M2 120,000.00
Halaman 2
1 2 3 4
IV BAHAN SEKUNDER
1 Engsel Pintu Kupu - kupu Bh 12,500.00
2 Engsel Jendela Kupu - kupu Bh 12,500.00
3 Grendel Jendela Bh 5,000.00
4 Grendel Pintu Bh 10,000.00
5 Hak/Kait Angin Bh 5,000.00
6 Kunci Tanam 2 Slaag Ex Yalle ( Kuning ) Bh 120,000.00
7 Paku biasa 2" - 5" Kg 25,000.00
8 Paku biasa 1/2" - 1" Kg 25,000.00
9 Paku Seng Kg 20,000.00
10 Lem Kayu/Weber Ltr 12,500.00
11 Lem Aica Aibon Kg 35,000.00
12 Besi Strip Bh 22,000.00
V BAHAN FINISHING
1 Cat Tembok/Dinding Kg 5,500.00
2 Dempul Tembok/Dinding Kg 8,000.00
3 Cat Kayu Kg 35,000.00
4 Cat Menie Kg 25,000.00
5 Minyak Cat Ltr 25,000.00
6 Minyak bekisting Ltr 5,000.00
7 Teak oil Ltr 20,000.00
8 Amplas/Kertas Gosok Lbr 3,500.00
9 Dempul kayu Kg 25,000.00
10 Kuas Bh 8,000.00
VI BAHAN SANITAIR
1 Pipa GIP 1/2" Medium B M1 22,500.00
2 Pipa PVC 2" M1 18,750.00
3 Pipa PVC 3" M1 20,000.00
4 Pipa PVC 4" M 1
30,000.00
5 Kloset Jongkok Merk INA Bh 250,000.00
6 Kran air ½ atau ¾" Bh 30,000.00
7 Seal Tape Bh 3,000.00
8 Floor Drain Bh 8,000.00
9 Penguras Bak Dari Kuningan Bh 20,000.00
10 Pipa Hawa GIP 2" Bh 150,000.00
Halaman 3
1 2 3 4
Halaman 4
HARGA SATUAN
NO NAMA PROFESI SAT
(Rp)
HARGA SATUAN
NO URAIAN PEKERJAAN SAT VOL
(Rp)
1 2 3 4 5
A PEKERJAAN TANAH
1 Galian Tanah Keras dalam 1 m /M 3
Pekerja Org/Hari 0.62500 50,000.00
Mandor Org/Hari 0.06200 60,000.00
4 Urugan Sirtu/Kerikil /M 3
Kerikil M3 1.20000 415,000.00
Sirtu M3 1.20000 422,500.00
Pekerja Org/Hari 0.25000 50,000.00
Mandor Org/Hari 0.02500 60,000.00
Sirtu
Kerikil
5 Urugan Batu Karang /M 3
Batu Karang M3 1.20000 418,750.00
Pekerja Org/Hari 0.25000 50,000.00
Mandor Org/Hari 0.25000 60,000.00
B PEKERJAAN PONDASI
1 Pas. Batu Kosong/Aanstamping /M 3
Batu kali/gunung 15/20 cm M3 1.20000 418,750.00
Batu karang 15/20 cm M3 1.20000 418,750.00
Pasir urug M3 0.30000 422,500.00
Pekerja Org/Hari 0.78000 50,000.00
Tukang batu Org/Hari 0.39000 45,000.00
Kepala tukang Org/Hari 0.03900 55,000.00
Mandor Org/Hari 0.03900 60,000.00
Batu kali
Batu karang
2 Pas. Pondasi Batu Karang/Kali/Gunung ad.1pc : 4ps /M 3
Batu kali/gunung 15/20 cm M3 1.10000 418,750.00
Batu karang 15/20 cm M3 1.10000 418,750.00
Pasir pasang M3 0.52000 422,500.00
Semen Portland Kg 163.00000 1,875.00
Pekerja Org/Hari 1.50000 50,000.00
Tukang batu Org/Hari 0.60000 45,000.00
Kepala tukang Org/Hari 0.06000 55,000.00
Mandor Org/Hari 0.07500 60,000.00
Batu kali
Batu karang
3 Pas. Pondasi Batu Karang/Kali/Gunung ad.1pc : 5ps /M 3
Batu kali/gunung 15/20 cm M3 1.10000 418,750.00
Batu karang 15/20 cm M3 1.10000 418,750.00
Pasir pasang M3 0.54400 422,500.00
Semen Portland Kg 136.00000 1,875.00
Pekerja Org/Hari 1.50000 50,000.00
Tukang batu Org/Hari 0.60000 45,000.00
Kepala tukang Org/Hari 0.06000 55,000.00
Mandor Org/Hari 0.07500 60,000.00
Batu kali
Batu karang
ANALISA HARGA SATUAN PEKERJAAN
HARGA SATUAN
NO URAIAN PEKERJAAN SAT VOL
(Rp)
1 2 3 4 5
C PEKERJAAN DINDING
1 Pasangan bata merah tebal ½ bata adukan 1 : 3 /M 2
Bata merah 5 x 11 x 22 cm bh 70.00000 1,095.00
Semen Portland Kg 14.37000 1,875.00
Pasir pasang M3 0.04000 422,500.00
Pekerja Org/Hari 0.32000 50,000.00
Tukang batu Org/Hari 0.10000 45,000.00
Kepala tukang Org/Hari 0.01000 55,000.00
Mandor Org/Hari 0.01500 60,000.00
D PEKERJAAN PLESTERAN
1 Plesteran campuran 1pc : 3ps tebal 1.5 cm /M 2
Semen Portland Kg 6.48000 1,875.00
Pasir pasang M3 0.01900 422,500.00
Pekerja Org/Hari 0.20000 50,000.00
Tukang batu Org/Hari 0.15000 45,000.00
Kepala tukang Org/Hari 0.01500 55,000.00
Mandor Org/Hari 0.01000 60,000.00
4 Pekerjaan acian /M 2
Semen Portland Kg 1.40000 1,875.00
Tukang batu Org/Hari 0.05000 45,000.00
Pekerja Org/Hari 0.02500 50,000.00
ANALISA HARGA SATUAN PEKERJAAN
HARGA SATUAN
NO URAIAN PEKERJAAN SAT VOL
(Rp)
1 2 3 4 5
E PEKERJAAN PENUTUP LANTAI & DINDING
1 Pas. Lantai keramik 30 X 30 /M 2
Keramik 30 X 30 bh 11.00000 7,272.73
Semen Portland Kg 11.38000 1,875.00
Pasir pasang M3 0.04200 422,500.00
Semen warna Kg 1.50000 6,000.00
Pekerja Org/Hari 0.62000 50,000.00
Tukang batu Org/Hari 0.35000 45,000.00
Kepala tukang Org/Hari 0.03500 55,000.00
Mandor Org/Hari 0.03000 60,000.00
HARGA SATUAN
NO URAIAN PEKERJAAN SAT VOL
(Rp)
1 2 3 4 5
F PEKERJAAN BETON
1 Pek. Beton rabat camp. 1 : 3 : 5 /M 3
Semen Portland Kg 218.00000 1,875.00
Pasir beton M3 0.52000 422,500.00
Batu pecah 2/3 M3 0.87000 420,500.00
Pekerja Org/Hari 1.65000 50,000.00
Tukang batu Org/Hari 0.25000 45,000.00
Kepala tukang Org/Hari 0.02500 55,000.00
Mandor Org/Hari 0.08000 60,000.00
HARGA SATUAN
NO URAIAN PEKERJAAN SAT VOL
(Rp)
1 2 3 4 5
5 Pek. Balok beton bertulang (173Kg besi + bekisting) /M 3
HARGA SATUAN
NO URAIAN PEKERJAAN SAT VOL
(Rp)
1 2 3 4 5
G PEKERJAAN KAYU
1 Pekerjaan kusen kayu /M 3
Kayu klas I M3 1.20000 5,500,000.00
Kayu klas II M3 1.20000 3,500,000.00
Pekerja Org/Hari 6.00000 50,000.00
Tukang kayu Org/Hari 20.00000 45,000.00
Kepala tukang Org/Hari 2.00000 55,000.00
Mandor Org/Hari 0.30000 60,000.00
Klas I
Klas II
2 Pas. Daun pintu panil kayu jati /M 2
Kayu Jati, Papan M3 0.04000 5,500,000.00
Pekerja Org/Hari 1.00000 50,000.00
Tukang Org/Hari 2.50000 45,000.00
Kepala tukang Org/Hari 0.25000 55,000.00
Mandor Org/Hari 0.05000 60,000.00
HARGA SATUAN
NO URAIAN PEKERJAAN SAT VOL
(Rp)
1 2 3 4 5
7 Pekerjaan Gording /M 3
Kayu klas I M3 1.10000 5,500,000.00
Kayu klas II M3 1.10000 3,500,000.00
Paku biasa 2" - 5" Kg 2.50000 25,000.00
Pekerja Org/Hari 4.00000 50,000.00
Tukang kayu Org/Hari 12.00000 45,000.00
Kepala tukang Org/Hari 1.20000 55,000.00
Mandor Org/Hari 0.20000 60,000.00
Klas I
Klas II
8 Pas. Rangka plafond (0.6 m x 1.20 m) /M 2
Kayu rangka plafond M3 0.01200 3,500,000.00
Paku biasa 2" - 5" Kg 0.10000 25,000.00
Pekerja Org/Hari 0.15000 50,000.00
Tukang Org/Hari 0.25000 45,000.00
Kepala tukang Org/Hari 0.02500 55,000.00
Mandor Org/Hari 0.07500 60,000.00
HARGA SATUAN
NO URAIAN PEKERJAAN SAT VOL
(Rp)
1 2 3 4 5
I PEKERJAAN ATAP
1 Pas. atap seng gelombang /M 2
Seng gelombang BJLS 0.30 lbr 0.80000 60,000.00
Seng gelombang BJLS 0.20 lbr 0.80000 45,000.00
Paku seng kg 0.02000 20,000.00
Pekerja Org/Hari 0.12000 50,000.00
Tukang kayu Org/Hari 0.06000 45,000.00
Kepala tukang Org/Hari 0.00600 55,000.00
Mandor Org/Hari 0.00600 60,000.00
Seng BJLS 30
Seng BJLS 20
2 Pas. Bubungan atap seng gelombang /M 1
Seng plat BJLS 0.30 lbr 0.40000 60,000.00
Seng plat BJLS 0.20 lbr 0.40000 45,000.00
Paku seng kg 0.04000 20,000.00
Pekerja Org/Hari 0.15000 50,000.00
Tukang kayu Org/Hari 0.07000 45,000.00
Kepala tukang Org/Hari 0.00800 55,000.00
Mandor Org/Hari 0.00600 60,000.00
Seng BJLS 30
Seng BJLS 20
HARGA SATUAN
NO URAIAN PEKERJAAN SAT VOL
(Rp)
1 2 3 4 5
4 Pas. Grendel pintu /Bh
Grendel pintu Bh 1.00000 10,000.00
Pekerja Org/Hari 0.01500 50,000.00
Tukang kayu Org/Hari 0.15000 45,000.00
Kepala tukang Org/Hari 0.01500 55,000.00
Mandor Org/Hari 0.00075 60,000.00
K PEKERJAAN SANITAIR
1 Pasangan kran air ½ atau ¾ /Bh
Kran air Bh 1.00000 30,000.00
Seal Tape Bh 0.02500 3,000.00
Pekerja Org/Hari 0.01000 50,000.00
Tukang batu Org/Hari 0.10000 45,000.00
Kepala tukang Org/Hari 0.01000 55,000.00
Mandor Org/Hari 0.00500 60,000.00
HARGA SATUAN
NO URAIAN PEKERJAAN SAT VOL
(Rp)
1 2 3 4 5
5 Pasangan kloset jongkok /Bh
Kloset jongkok Bh 1.00000 250,000.00
Semen Portland Kg 6.00000 1,875.00
Pasir pasang M3 0.01000 422,500.00
Pekerja Org/Hari 1.00000 50,000.00
Tukang Org/Hari 1.50000 45,000.00
Kepala tukang Org/Hari 1.50000 55,000.00
Mandor Org/Hari 0.16000 60,000.00
HARGA SATUAN
NO URAIAN PEKERJAAN SAT VOL
(Rp)
1 2 3 4 5
L PEKERJAAN INSTALASI LISTRIK
1 Pekerjaan titik sambungan instalasi /ttk
Kabel NYM 1.5 mm M1 7.50000 7,000.00
PVC 0.5" M1 1.50000 20,000.00
T dos bh 1.00000 3,500.00
Isolasi bh 0.30000 7,500.00
Benang isolasi M1 0.80000 2,500.00
Isolator cap bh 6.00000 2,000.00
Isolator kecil bh 5.00000 2,000.00
Pekerja Org/Hari 0.10000 50,000.00
Tukang listrik Org/Hari 0.30000 45,000.00
Senior instalatur Org/Hari 0.01000 60,000.00
HARGA SATUAN
NO URAIAN PEKERJAAN SAT VOL
(Rp)
1 2 3 4 5
3 Meni besi/kayu /M 2
Meni besi / kayu Kg 0.10000 25,000.00
Kuas Bh 0.01000 8,000.00
Tukang cat Org/Hari 0.20000 45,000.00
Kepala tukang Org/Hari 0.02000 55,000.00
Pekerja Org/Hari 0.02000 50,000.00
Mandor Org/Hari 0.01000 60,000.00
31,250.00
3,720.00
34,970.00
9,600.00
1,140.00
10,740.00
507,000.00
15,000.00
600.00
522,600.00
498,000.00
507,000.00
12,500.00
1,500.00
521,000.00
512,000.00
502,500.00
12,500.00
15,000.00
530,000.00
502,500.00
502,500.00
126,750.00
39,000.00
17,550.00
2,145.00
2,340.00
690,285.00
690,285.00
460,625.00
460,625.00
219,700.00
305,625.00
75,000.00
27,000.00
3,300.00
4,500.00
1,095,750.00
1,095,750.00
460,625.00
460,625.00
229,840.00
255,000.00
75,000.00
27,000.00
3,300.00
4,500.00
1,055,265.00
1,055,265.00
Halaman 2
JUMLAH HARGA
(Rp)
6
76,650.00
26,943.75
16,900.00
16,000.00
4,500.00
550.00
900.00
142,443.75
76,650.00
21,562.50
18,167.50
16,000.00
4,500.00
550.00
900.00
138,330.00
76,650.00
18,150.00
19,012.50
16,000.00
4,500.00
550.00
900.00
135,762.50
12,150.00
8,027.50
10,000.00
6,750.00
825.00
600.00
38,352.50
9,750.00
8,450.00
10,000.00
6,750.00
825.00
600.00
36,375.00
8,100.00
9,295.00
10,000.00
6,750.00
825.00
600.00
35,570.00
2,625.00
2,250.00
1,250.00
6,125.00
Halaman 3
JUMLAH HARGA
(Rp)
6
80,000.00
21,337.50
17,745.00
9,000.00
31,000.00
15,750.00
1,925.00
1,800.00
178,557.50
8,080.80
3,093.75
1,352.00
600.00
4,500.00
4,050.00
495.00
270.00
22,441.55
65,000.00
21,337.50
17,745.00
9,000.00
31,000.00
15,750.00
1,925.00
1,800.00
163,557.50
60,000.00
17,437.50
7,605.00
9,000.00
31,000.00
22,500.00
2,750.00
1,800.00
152,092.50
70,000.00
17,437.50
7,605.00
9,000.00
31,000.00
22,500.00
2,750.00
1,800.00
162,092.50
60,000.00
17,437.50
7,605.00
9,000.00
31,000.00
22,500.00
2,750.00
1,800.00
152,092.50
28,200.00
19,012.50
31,000.00
15,750.00
1,925.00
1,800.00
97,687.50
Halaman 4
JUMLAH HARGA
(Rp)
6
408,750.00
219,700.00
365,835.00
82,500.00
11,250.00
1,375.00
4,800.00
1,094,210.00
630,000.00
228,150.00
340,605.00
100,000.00
15,750.00
1,925.00
60,000.00
1,376,430.00
945,000.00
50,000.00
3,000.00
4,152,000.00
75,000.00
605,625.00
219,700.00
327,990.00
242,500.00
15,750.00
70,200.00
63,000.00
18,205.00
10,200.00
6,798,170.00
1,400,000.00
100,000.00
10,000.00
525,000.00
45,500.00
400,000.00
4,152,000.00
112,500.00
605,625.00
219,700.00
327,990.00
365,000.00
15,750.00
148,500.00
94,500.00
31,350.00
15,000.00
8,568,415.00
Halaman 5
JUMLAH HARGA
(Rp)
6
1,120,000.00
80,000.00
8,000.00
490,000.00
364,000.00
320,000.00
4,152,000.00
75,000.00
605,625.00
219,700.00
327,990.00
298,000.00
15,750.00
126,000.00
63,000.00
25,025.00
12,480.00
8,302,570.00
1,120,000.00
80,000.00
8,000.00
420,000.00
364,000.00
640,000.00
3,600,000.00
56,250.00
605,625.00
219,700.00
327,990.00
290,000.00
15,750.00
126,000.00
47,250.00
23,100.00
11,100.00
7,954,765.00
840,000.00
80,000.00
8,000.00
560,000.00
364,000.00
480,000.00
3,600,000.00
19,500.00
605,625.00
219,700.00
327,990.00
280,000.00
15,750.00
118,800.00
47,250.00
22,000.00
11,580.00
7,600,195.00
Halaman 6
JUMLAH HARGA
(Rp)
6
6,600,000.00
4,200,000.00
300,000.00
900,000.00
110,000.00
18,000.00
7,928,000.00
5,528,000.00
220,000.00
50,000.00
112,500.00
13,750.00
3,000.00
399,250.00
192,500.00
120,000.00
40,000.00
90,000.00
11,000.00
2,400.00
455,900.00
107,800.00
7,500.00
3,750.00
150,000.00
40,000.00
112,500.00
13,750.00
2,400.00
437,700.00
93,500.00
7,500.00
8,750.00
52,500.00
14,000.00
40,000.00
112,500.00
13,750.00
2,400.00
344,900.00
6,050,000.00
3,850,000.00
330,000.00
20,000.00
200,000.00
540,000.00
66,000.00
12,000.00
7,218,000.00
5,018,000.00
Halaman 7
JUMLAH HARGA
(Rp)
6
6,050,000.00
3,850,000.00
62,500.00
200,000.00
540,000.00
66,000.00
12,000.00
6,930,500.00
4,730,500.00
42,000.00
2,500.00
7,500.00
11,250.00
1,375.00
4,500.00
69,125.00
87,000.00
54,375.00
1,500.00
7,500.00
11,250.00
1,375.00
4,500.00
113,125.00
80,500.00
3,750.00
225,000.00
25,000.00
1,500.00
255,250.00
24,375.00
750.00
3,500.00
4,500.00
550.00
210.00
33,885.00
3,250.00
250.00
1,050.00
945.00
110.00
60.00
5,665.00
Halaman 8
JUMLAH HARGA
(Rp)
6
48,000.00
36,000.00
400.00
6,000.00
2,700.00
330.00
360.00
57,790.00
45,790.00
24,000.00
18,000.00
800.00
7,500.00
3,150.00
440.00
360.00
36,250.00
30,250.00
22,500.00
375.00
33,600.00
6,250.00
18,000.00
1,375.00
7,500.00
75.00
89,675.00
45,900.00
9,000.00
10,000.00
4,500.00
550.00
60.00
70,010.00
12,500.00
750.00
6,750.00
825.00
45.00
20,870.00
12,500.00
500.00
4,500.00
550.00
30.00
18,080.00
120,000.00
500.00
22,500.00
550.00
300.00
143,850.00
Halaman 9
JUMLAH HARGA
(Rp)
6
10,000.00
750.00
6,750.00
825.00
45.00
18,370.00
5,000.00
750.00
6,750.00
825.00
45.00
13,370.00
5,000.00
750.00
6,750.00
825.00
45.00
13,370.00
30,000.00
75.00
500.00
4,500.00
550.00
300.00
35,925.00
27,000.00
7,875.00
2,700.00
4,050.00
495.00
1,620.00
43,740.00
22,500.00
6,562.50
2,700.00
4,050.00
495.00
162.00
36,469.50
24,000.00
7,000.00
4,050.00
6,075.00
742.50
246.00
42,113.50
Halaman 10
JUMLAH HARGA
(Rp)
6
250,000.00
11,250.00
4,225.00
50,000.00
67,500.00
82,500.00
9,600.00
475,075.00
347,115.00
225,000.00
126,750.00
260,240.96
300,000.00
135,000.00
16,500.00
18,000.00
1,428,605.96
8,000.00
500.00
4,500.00
550.00
300.00
13,850.00
20,000.00
500.00
4,500.00
550.00
300.00
25,850.00
236,397.20
24,200.80
104,520.00
153,600.00
212,000.00
2,029,823.44
613,640.00
164,131.50
2,660,068.25
150,000.00
72,939.00
168,454.00
6,589,774.19
12,589.20
366,560.35
379,149.55
Halaman 11
JUMLAH HARGA
(Rp)
6
52,500.00
30,000.00
3,500.00
2,250.00
2,000.00
12,000.00
10,000.00
5,000.00
13,500.00
600.00
131,350.00
50,000.00
7,500.00
11,250.00
6,000.00
74,750.00
10,000.00
10,000.00
10,000.00
9,000.00
19,000.00
19,000.00
19,000.00
5,000.00
50,000.00
35,000.00
9,000.00
49,000.00
64,000.00
800.00
550.00
1,430.00
1,000.00
2,835.00
346.50
150.00
7,111.50
Halaman 12
JUMLAH HARGA
(Rp)
6
3,750.00
5,950.00
12,250.00
3,500.00
4,725.00
220.00
150.00
30,545.00
2,500.00
80.00
9,000.00
1,100.00
1,000.00
600.00
14,280.00
10,500.00
300.00
2,700.00
660.00
360.00
14,520.00
7,200.00
2,000.00
2,835.00
3,465.00
150.00
15,650.00
volume
JENIS PEKERJAAN
panjang lebar tinggi jml
PEK. PERSIAPAN
Pembersihan Lokasi 0
Pengukuran dan Pemasangan papan bowplank 16 9 144
Penyediaan air kerja
Administrasi dan dokumentasi
PEKERJAAN BETON
Coor Kolom Struktur (0.20x0.20) 0.2 0.2 4 21 3.36
Coor Kolom Praktis (0.15x0.15) 0.15 0.15 4 3 0.27
Coor Sloof (0.15x0.20) 59 0.15 0.2 1.77
Coor Ring Balk (0.15x0.2) 59 0.15 0.2 1.77
Coor Balok Latai (0.15x0.2) 59 0.15 0.2 1.77
Coor Balok Gewel (0.15x.2) 16 0.15 0.2 0.48
Coor Kolom Gewel(0.15x0.15) 6.16 0.15 0.2 0.1848
JENIS PEKERJAAN
216
1 2 3 4
0.220968
0.883872 34.1 11.2 16.24
3.2 3.6
14.7 1.4 0.96
5.88 0.56 1.36 0.64
30 16 6 4 16
42 4 8 4
21 2 4 2
4 16 68