Desa : Dimensi
Kecamatan :
Kabupaten :
Jenis Pekerjaan :
Lokasi
6.53
9.13
2.60
0.00
0.00 7.00 7.00 0.00
7.70
Tampak Belakang
Tampak Samping
3.10
6.53
3.16
15/20 Ring Balok 2.23 0.25
3.10
20/25 Kolom Selasar 2.65
0.40
1.20
0.80
1.20
0.80
1.50 9
14.4
23.4
0.9 0.9
1.80
SA SATUAN PEKERJAAN
Perhitungan Volum
: Panjang = 9.00 M
Lebar = 7.00 M Uraian Pekerjaan Panjang
Tinggi = 3.30 M PEKERJAAN PERSIAPAN
Pekerjaan Pembersihan 7.70
: Pekerjaan Pengukuran & Bouwplank 33.66
PEKERJAAN TANAH
Pekerjaan Galian Tanah 41.36
Pekerjaan Pondasi 41.36
Pekerjaan Arugan Tanah 7.70
Pek. Acian
PEKERJAAN ATAP
Pek. Kuda-Kuda Baja Ringan + Reng Atap 7.70
0.40 7.70
Pek. Penutup Atap Genteng 6.69
Pek. Bubungan/Nok
Pek. Rangka Plafond 7.70
2.50
2.10
2.50 7.70
7.70
2.10
6.69
4.53
PEKERJAAN PENGECATAN
Pek. Cat Dinding Dalam & Luar
Pek. Cat Kayu Pintu & jendela 77.6
Pek. Cat Plafond
Pek. Cat Listplank 37.84
PEKERJAAN LISTRIK
Pek. Pasang Titik Lampu
Pek. Stop Kontak
Pek. Saklar Ganda
Pek. Lampu TL
Pek. Pasang Lampu SL
Pek. Pasang MCB
Perhitungan Volume Pekerjaan
9.13 70.30 M2
33.66 M
6 0.22 128.51
6 0.22 22.02
6 0.22 88.07
6 0.22 31.53
6 0.22 27.59
3.10 97.04 M2 8.82
9.13 0.05 3.52 M3
1.00 0.08 0.00 M3
9.13 70.30 M2
3.10 9.94
3.10 33.34
3.10 80.97
1.35 17.63
141.88 M2
141.88 M2
6.69 51.51 M2
4.53 34.881 M2
7.70 86.394 M2
7.70 M
6.53 50.28
3.16 24.332
1.00 7.70
1.00 13.38
1.00 9.06
104.75 M2
104.75 M2
37.84 M
115.96 M
141.88 M2
0.3 23.28 M2
104.75 M2
0.30 11.35 M2
2.10 3.78 M2
1.20 18.00 Bh
2.00 Bh
8.00 Bh
32.00 Bh
16.00 Bh
16.00 Bh
6.00 Bh
2.00 Bh
2.00 Bh
0.00 Bh
6.00 Bh
1.00 Bh
ANALISA PERHITUNGAN SATUAN HARGA
Nama Pekerjaan :
Ukuran Pekerjaan :
Lokasi Pekerjaan :
Sumber Dana :
1 M3 Galian Tanah
TENAGA Koef Kebutuhan Sat H. Satuan
Pekerja 0.7500 3.7224 OH 100,000.00
Mandor 0.0250 0.1241 OH 150,000.00
JUMLAH UPAH TENAGA KERJA
BAHAN
Membuat 1 M3 Pondasi
TENAGA
Pekerja 6.8244 Oh 100,000.00
Tukang 3.4122 Oh 115,000.00
Mandor 0.3412 Oh 150,000.00
Upah Angkut 0.0775 0.3526 Oh 358,577.50
JUMLAH UPAH TENAGA KERJA
BAHAN
Batu Belah 1.2000 5.4595 M3 307,500.00
Semen Portland 3.2600 14.8317 Zak 63,250.00
Pasir Pasang 0.5200 2.3658 M3 273,000.00
JUMLAH HARGA BAHAN
PERALATAN
Alat Bantu 0.7750 3.5259 Set 19,293.10
JUMLAH HARGA ALAT
Jumlah
Pengarugan 1 M3 Tanah
TENAGA
Pekerja 0.5000 10.5452 Oh 100,000.00
Mandor 0.0500 1.0545 Oh 150,000.00
Upah Angkut 0.0275 0.5800 Ls 60,000.00
JUMLAH UPAH TENAGA KERJA
BAHAN
Tanah Setempat 1.0000 21.0903 M3 120,000.00
JUMLAH HARGA BAHAN
PERALATAN
Alat Bantu 0.2750 5.7998 Set 3,550.00
JUMLAH HARGA ALAT
Jumlah
Pemasangan 1 M2 Acian
TENAGA
Pekerja 0.2000 28.377 OH 100,000.00
Tukang 0.1000 14.188 OH 115,000.00
Mandor 0.0100 1.419 OH 150,000.00
JUMLAH UPAH TENAGA KERJA
BAHAN
Semen Portland 0.0650 9.222 Zak 63,250.00
JUMLAH HARGA BAHAN
PERALATAN
Alat Bantu 0.1033 14.661 Lot 742.23
JUMLAH HARGA ALAT
Jumlah
Pembuatan & Pemasangan 1 M2 Jendela Kaca (Kayu Kuat Kelas II atau III)
TENAGA
Pekerja 0.8000 14.4000 OH 100,000.00
Tukang 1.4000 25.2000 OH 115,000.00
Mandor 0.0400 0.7200 OH 150,000.00
JUMLAH UPAH TENAGA KERJA
BAHAN
Papan kayu kuat kelas II atau III (Maranti) 0.0240 0.4320 M3 2,500,000.00
Kaca Polos 3 mm 1.1000 19.8000 M2 65,000.00
Lem Kayu 0.3000 5.4000 Kg 27,500.00
JUMLAH HARGA BAHAN
PERALATAN
Alat Bantu - - Ls -
JUMLAH HARGA ALAT
Jumlah
Pengecatan 1 M2 Dinding
TENAGA
Pekerja 0.0200 2.8377 Oh 100,000.00
Tukang 0.0630 8.9386 Oh 115,000.00
Mandor 0.0030 0.4256 Oh 150,000.00
JUMLAH UPAH TENAGA KERJA
BAHAN
Plamuur 0.1000 14.1883 Kg 10,000.00
Cat Dasar Dinding Setara Vinilex 0.1000 14.1883 Kg 60,000.00
Cat Penutup Dinding Setara Vinilex 0.2600 36.8896 Kg 60,000.00
Ampelas 0.5000 70.9415 Lbr 5,000.00
JUMLAH HARGA BAHAN
PERALATAN
Alat Bantu 0.0287 4.0673 Ls 695.90
JUMLAH HARGA ALAT
Jumlah
Pemasangan 1 Lampu TL
TENAGA
Upah 1.0000 - Ls 78,850.00
JUMLAH UPAH TENAGA KERJA
BAHAN
1 bh lampu TL 1 x 18 Watt (setara PHILIPS) + 1.0000 - Bh 157,700.00
Armatur Tanam (Inbow) + Reflektor
JUMLAH HARGA BAHAN
PERALATAN
Alat Bantu 0.3333 - Lot 4,731.00
JUMLAH HARGA ALAT
Jumlah
Pemasangan 1 Lampu SL
TENAGA
Upah 1.0000 6.0000 Ls 23,400.00
JUMLAH UPAH TENAGA KERJA
BAHAN
1 bh lampu SL 14 Watt setara PHILIPS 1.0000 6.0000 Bh 34,800.00
1 bh Fitting Lampu 1.0000 6.0000 Bh 12,000.00
JUMLAH HARGA BAHAN
PERALATAN
Alat Bantu 0.3333 2.0000 Lot 1,404.00
JUMLAH HARGA ALAT
Jumlah
-
-
4.96
Jumlah
75,000.00
3,750.00
78,750.00
-
-
3,051.56
3,051.56
81,801.56
4.55
150,000.00
86,250.00
11,250.00
27,789.76
275,289.76
369,000.00
206,195.00
141,960.00
717,155.00
14,952.15
14,952.15
1,007,396.91
-
21.09 -
-
50,000.00 1,054,515.00
7,500.00 158,177.25
1,650.00 34,799.00
59,150.00 -
-
120,000.00 2,530,836.00
120,000.00 -
-
976.25 20,589.41
976.25 -
180,126.25 - 3,798,916.65
-
17.14 -
-
120,000.00 2,056,416.00
23,000.00 394,146.40
9,000.00 154,231.20
16,708.94 286,337.82
168,708.94 -
-
290,950.00 4,985,951.96
173,816.07 2,978,651.25
221,902.83 3,802,704.38
686,668.90 -
-
8,163.04 139,888.45
8,163.04 -
863,540.89 - 14,798,327.46
-
40.67 -
-
6,000.00 244,032.00
15,525.00 631,432.80
3,750.00 152,520.00
25,275.00 -
-
21,250.00 864,280.00
18,652.80 758,646.68
3,000.00 122,016.00
42,902.80 -
-
99.99 4,066.96
99.99 -
68,277.79 - 2,776,994.44
-
334.44 -
-
7,000.00 2,341,058.63
805.00 269,221.74
60.00 20,066.22
7,865.00 -
-
11,025.00 3,687,167.34
300.00 100,331.08
11,325.00 -
-
9.90 3,311.61
9.90 -
19,199.90 - 6,421,156.62
-
97.04 -
-
67,100.00 6,511,484.65
149,500.00 14,507,704.25
19,500.00 1,892,309.25
2,169.87 210,567.52
238,269.87 -
-
61,740.00 5,991,342.21
226.80 22,009.01
-
61,966.80 -
-
4,174.92 405,140.72
4,174.92 -
304,411.59 - 29,540,557.61
-
141.88 -
-
30,000.00 4,256,490.00
17,250.00 2,447,481.75
2,250.00 319,236.75
124.90 17,720.65
49,624.90 -
-
9,836.64 1,395,651.99
6,279.00 890,883.36
16,115.64 -
-
203.41 28,860.21
203.41 -
65,943.94 - 9,356,324.71
-
141.88 -
-
20,000.00 2,837,660.00
11,500.00 1,631,654.50
1,500.00 212,824.50
33,000.00 -
-
4,111.25 583,316.48
4,111.25 -
-
76.70 10,881.94
76.70 -
37,187.95 - 5,276,337.43
-
3.52 -
-
120,000.00 421,806.00
23,000.00 80,846.15
9,000.00 31,635.45
16,708.94 58,732.77
168,708.94 -
-
290,950.00 1,022,703.80
173,816.07 610,972.18
221,902.83 779,999.53 2,413,675.51
686,668.90 -
-
8,163.04 28,693.51
8,163.04 -
863,540.89 - 3,035,389.39
-
70.30 -
-
70,000.00 4,921,070.00
40,250.00 2,829,615.25
5,250.00 369,080.25
2,010.60 141,346.87
117,510.60 -
-
78,750.00 5,536,203.75
12,650.00 889,307.65
12,285.00 863,647.79
7,500.00 527,257.50
111,185.00 -
-
1,639.69 115,271.72
1,639.69 -
230,335.28 - 16,192,800.77
-
86.39 -
-
20,000.00 1,727,880.00
51,750.00 4,470,889.50
7,500.00 647,955.00
1,526.06 131,842.53
80,776.06 -
-
21,080.50 1,821,228.37
28,272.74 2,442,595.45
45,900.00 3,965,484.60
10,000.00 863,940.00
14,000.00 1,209,516.00
5,600.00 483,806.40
5,952.00 514,217.09
130,805.24 -
-
980.26 84,688.39
980.26 -
212,561.56 - 18,364,043.32
-
86.39 -
-
20,000.00 1,727,880.00
11,500.00 993,531.00
150.00 12,959.10
616.05 53,222.74
32,266.05 -
-
119,000.00 10,280,886.00
3,800.00 328,297.20
122,800.00 -
-
309.93 26,776.06
309.93 -
155,375.98 - 13,423,552.10
-
7.70 -
-
25,000.00 192,500.00
17,250.00 132,825.00
1,950.00 15,015.00
44,200.00 -
-
54,000.00 415,800.00
950.00 7,315.00 423,115.00
54,950.00 -
-
272.99 2,102.05
272.99 -
99,422.99 - 765,557.05
-
104.75 -
-
15,000.00 1,571,295.00
34,500.00 3,613,978.50
2,700.00 282,833.10
178.45 18,693.01
52,378.45 -
-
22,800.00 2,388,368.40
78.00 8,170.73
22,878.00 -
-
234.80 24,596.02
234.80 -
75,491.25 - 7,907,934.76
-
104.75 -
-
10,000.00 1,047,530.00
11,500.00 1,204,659.50
750.00 78,564.75
68.68 7,193.91
22,318.68 -
-
19,500.00 2,042,683.50
600.00 62,851.80
20,100.00 -
-
57.88 6,062.93
57.88 -
42,476.55 - 4,449,546.39
-
37.84 -
-
3,500.00 132,440.00
11,500.00 435,160.00
300.00 11,352.00
15,300.00 -
-
14,000.00 529,760.00
1,000.00 37,840.00 567,600.00
15,000.00 -
-
27.67 1,047.18
27.67 -
30,327.67 - 1,147,599.18
-
115.96 -
-
5,000.00 579,800.00
5,750.00 666,770.00
375.00 43,485.00
11,125.00 -
-
6,825.00 791,427.00
150.00 17,394.00
6,975.00 -
-
12.37 1,434.23
12.37 -
18,112.37 - 2,100,310.23
3.78 -
-
100,000.00 378,000.00
230,000.00 869,400.00
7,500.00 28,350.00
337,500.00 -
-
100,000.00 378,000.00
13,750.00 51,975.00 429,975.00
113,750.00 -
-
9,175.42 34,683.08
9,175.42 -
460,425.42 - 1,740,408.08
-
18.00 -
-
80,000.00 1,440,000.00
161,000.00 2,898,000.00
6,000.00 108,000.00
247,000.00 -
-
60,000.00 1,080,000.00
71,500.00 1,287,000.00
8,250.00 148,500.00
139,750.00 -
-
- -
- -
386,750.00 - 6,961,500.00
-
2.00
1,000.00 2,000.00
57,500.00 115,000.00
750.00 1,500.00
59,250.00
55,000.00 110,000.00
56,700.00 113,400.00
111,700.00
581.23 1,162.46
581.23
171,531.23 343,062.46
8.00
1,500.00 12,000.00
17,250.00 138,000.00
120.00 960.00
18,870.00
20,000.00 160,000.00
20,000.00
42.96 343.71
42.96
38,912.96 311,303.71
32.00
1,000.00 32,000.00
11,500.00 368,000.00
75.00 2,400.00
12,575.00
20,000.00 640,000.00
20,000.00
24.00 767.90
24.00
32,599.00 1,043,167.90
16.00
2,000.00 32,000.00
23,000.00 368,000.00
150.00 2,400.00
25,150.00
15,000.00 240,000.00
15,000.00
59.15 946.47
59.15
40,209.15 643,346.47
16.00
1,500.00 24,000.00
17,250.00 276,000.00
1,200.00 19,200.00
19,950.00
26,000.00 416,000.00
26,000.00
53.00 847.93
53.00
46,003.00 736,047.93
141.88 -
-
2,000.00 283,766.00
7,245.00 1,027,942.34
450.00 63,847.35
9,695.00 -
-
1,000.00 141,883.00
6,000.00 851,298.00
15,600.00 2,213,374.80
2,500.00 354,707.50
25,100.00 -
-
19.95 2,830.44
19.95 -
34,814.95 - 4,939,649.43
-
23.28 -
-
7,000.00 162,960.00
1,035.00 24,094.80
450.00 10,476.00
8,485.00 -
-
4,200.00 97,776.00
1,500.00 34,920.00
9,350.00 217,668.00
14,300.00 332,904.00
100.00 2,328.00
1,000.00 23,280.00
30,450.00 -
-
21.28 495.50
21.28 -
38,956.28 - 906,902.30
-
116.11 -
-
2,000.00 232,210.00
7,245.00 841,180.73
450.00 52,247.25
9,695.00 -
-
1,000.00 116,105.00
2,500.00 290,262.50
7,500.00 870,787.50
2,500.00 290,262.50
13,500.00 -
-
13.30 1,544.02
13.30 -
23,208.30 - 2,694,599.49
6.00
87,150.00 522,900.00
87,150.00
7,500.00 45,000.00
156,000.00 936,000.00
3,000.00 18,000.00
4,000.00 24,000.00
900.00 5,400.00
2,400.00 14,400.00
500.00 3,000.00
174,300.00
1,743.00 10,458.00
1,743.00
263,193.00 1,579,158.00
2.00
87,150.00 174,300.00
87,150.00
7,500.00 15,000.00
156,000.00 312,000.00
3,000.00 6,000.00
4,000.00 8,000.00
900.00 1,800.00
2,400.00 4,800.00
500.00 1,000.00
174,300.00
1,743.00 3,486.00
1,743.00
263,193.00 526,386.00
2.00
96,800.00 193,600.00
96,800.00
7,500.00 15,000.00
156,000.00 312,000.00
3,000.00 6,000.00
4,000.00 8,000.00
900.00 1,800.00
2,400.00 4,800.00
500.00 1,000.00
19,300.00 38,600.00
193,600.00
1,936.00 3,872.00
1,936.00
292,336.00 584,672.00
78,850.00 -
78,850.00
157,700.00 -
157,700.00
1,577.00 -
1,577.00
238,127.00 -
6.00
23,400.00 140,400.00
23,400.00
34,800.00 208,800.00
12,000.00 72,000.00
46,800.00
468.00 2,808.00
468.00
70,668.00 424,008.00
1.00
139,200.00 139,200.00
139,200.00
7,500.00 7,500.00
165,300.00 165,300.00
1,000.00 1,000.00
2,000.00 2,000.00
2,400.00 2,400.00
47,000.00 47,000.00
53,200.00 53,200.00
278,400.00
2,784.00 2,784.00
2,784.00
420,384.00 420,384.00
164,449,438.39
164,593,428.04
164,593,428.04
1,239,494.51
3,798,916.65
14,798,327.46
2,776,994.44
6,421,156.62
29,540,557.61 -
9,356,324.71
5,276,337.43
3,035,389.39
16,192,800.77
18,364,043.32
13,423,552.10
765,557.05
7,907,934.76
4,449,546.39
1,147,599.18
2,100,310.23
1,740,408.08
6,961,500.00
343,062.46
311,303.71
1,043,167.90
643,346.47
736,047.93
4,939,649.43
906,902.30
2,694,599.49
1,579,158.00
526,386.00
584,672.00 -
-
424,008.00 -
420,384.00
RENCANA ANGGARAN BIAYA
Nama Pekerjaan :
Ukuran Pekerjaan :
Lokasi Pekerjaan :
Sumber Dana :
Harga Satuan
No Uraian Pekerjaan Volume Sat
(Rp)
I PEKERJAAN PERSIAPAN
1 Pek. Pembersihan & Perataan 70.30 M2 17,631.25
Pek. Pengukuran & Bouwplank 16.83 M -
Sub Jumlah
II PEKERJAAN TANAH
Pek. Galian Tanah 4.96 M3 81,801.56
Pek. Pondasi 4.55 M3 1,007,396.91
1 Pek. Arugan Tanah 21.09 M3 180,126.25
Sub Jumlah
Sub Jumlah
IV PEKERJAAN ATAP
1 Pek. Kuda-Kuda Baja Ringan + Reng Atap 86.39 M2 212,561.56
4 Pek. Penutup Atap Genteng 86.39 M2 155,375.98
5 Pek. Bubungan/Nok 7.70 M 99,422.99
6 Pek. Rangka Plafond 104.75 M2 75,491.25
7 Pek. Plafond GRC 104.75 M2 42,476.55
8 Pek. List Plank GRC 37.84 M 30,327.67
9 Pek. List Plafond 115.96 M 18,112.37
Sub Jumlah
V PEKERJAAN PENGECATAN
1 Pek. Cat Dinding Dalam & Luar 141.88 M2 34,814.95
2 Pek. Cat Kayu Pintu & jendela 23.28 M2 38,956.28
3 Pek. Cat Plafond 104.75 M2 23,208.30
4 Pek. Cat Listplank 11.35 M2 23,208.30
Sub Jumlah
Sub Jumlah
Sub Jumlah
JUMLAH TOTAL
RENCANA ANGGARAN BIAYA
Jumlah
(Rp)
1,239,494.51
-
1,239,494.51
405,997.52
4,583,252.98
3,798,916.65
8,788,167.14
7,297,956.74
1,647,406.62
6,421,156.62
29,540,557.61
9,356,324.71
5,276,337.43
3,035,389.39
16,192,800.77
78,767,929.88
18,364,043.32
13,423,552.10
765,557.05
7,907,934.76
4,449,546.39
1,147,599.18
2,100,310.23
48,158,543.03
4,939,649.43
906,902.30
2,431,138.89
263,460.60
8,541,151.22
1,740,408.08
6,961,500.00
343,062.46
311,303.71
1,043,167.90
643,346.47
736,047.93
11,778,836.55
1,579,158.00
526,386.00
584,672.00
-
424,008.00
420,384.00
3,534,608.00
3,784,697.70
164,593,428.04
RENCANA ANGGARAN BIAYA
Nama Pekerjaan :
Ukuran Pekerjaan :
Lokasi Pekerjaan :
Sumber Dana :
Jumlah Harga
No Uraian Pekerjaan
(Rp)
I PEKERJAAN PERSIAPAN 1,239,494.51
II PEKERJAAN TANAH 8,788,167.14
-
-
RINCIAN RENCANA ANGGARAN BIAYA
Nama Pekerjaan :
Ukuran Pekerjaan :
Lokasi Pekerjaan :
Sumber Dana :
Harga Satuan
Uraian Volume Sat
(Rp)
A. TENAGA
1. Pekerja 349.26 Oh 100,000.00
Jumlah
B. BAHAN
1. Tanah Setempat 21.09 M3 120,000.00
2. Semen Portland 140.35 Zak 63,250.00
3. Pasir Beton 13.17 M3 272,500.00
4. Split/Kerikil (Maks 30 mm) 14.63 M3 313,300.00
5. Kaso 5/7 Kayu Kelas II 0.35 M3 2,500,000.00
6. Papan/Kayu (Albasiah) 0.49 M3 1,554,400.00
7. Besi Beton Polos 351.16 Kg 10,500.00
8. Kawat Beton 5.02 Kg 20,000.00
9. Bata Ringan (Hebel 10 cm) 815.15 Bh 7,350.00
10. Semen Perekat 6.11 Kg 3,600.00
11. Pasir Pasang 6.43 M3 273,000.00
12. Keramik Putih Polos (40 cm x 40 cm) 73.82 M2 75,000.00
13. Semen Warna 35.15 Kg 15,000.00
14. Baja Main Truss C-75, 0,8 128.55 M 14,167.00
15. Baja Main Truss C-75, 0,6 192.83 M 12,667.00
16. Roof Bottom/Reng 466.53 M 8,500.00
17. Self Driling Screw Dia-6 x 20 mm (Truss Screw) 2159.85 Bh 400.00
18. Self Driling Screw Dia-4 x 16 mm (Truss Screw) 3023.79 Bh 400.00
19. Dynabolt Dia-12 x 120 mm 138.23 Bh 3,500.00
20. Talang Jurai 10.71 M 48,000.00
21. Genteng Metal 172.79 M2 59,500.00
22. Paku Biasa ½”-1” 17.66 Kg 19,000.00
23. Nok Genteng Metal 9.24 Bh 45,000.00
24. Rangka Metal Hollow 40.40.2 mm 419.01 M 5,700.00
25. Paku Skrup 0.52 Kg 15,600.00
26. GRC Plat 4 mm 39.28 Lbr 52,000.00
27. Paku GRC 5.03 Kg 20,000.00
28. Listplank GRC 30 Cm 15.14 Lbr 35,000.00
29. List Kayu Profil 121.76 M 6,500.00
30. Paku 9.29 Kg 15,000.00
31. Papan Kayu Kuat Kelas II atau III (Maranti) 0.58 M3 2,500,000.00
32. Kaca Polos 3 mm 19.80 M2 65,000.00
33. Lem Kayu 7.29 Kg 27,500.00
34. Cat Penutup Dinding Setara Vinilex 51.08 Kg 60,000.00
35. Cat Penutup Kayu Setara Avian 10.01 Kg 55,000.00
36. Cat Penutup Plafond & Listplang Setara Vinilex 46.44 Kg 25,000.00
37. Plamuur 29.29 Kg 10,000.00
38. Ampelas 133.65 Lbr 5,000.00
39. Cat Menie 4.66 Kg 21,000.00
40. Kuas 0.23 Bh 10,000.00
41. Pegangan Pintu 2.00 Bh 55,000.00
42. Kunci Tanam Biasa 2.00 Bh 56,700.00
43. Engsel Pintu 8.00 Bh 20,000.00
44. Engsel Jendela (Kupu-Kupu) 32.00 Bh 20,000.00
45. Kunci Slot 16.00 Bh 15,000.00
46. Kait Angin 16.00 Bh 26,000.00
47. Pipa listrik 5/8 " 33.00 Btg 2,500.00
48. Kabel NYM 3 x 1,5 mm (ETERNA) 240.00 M 6,500.00
49. Kabel NYM 3 x 2,5 mm (ETERNA) 15.00 M 11,020.00
50. T Dus 31.00 Bh 1,000.00
51. L Bow 42.00 Bh 1,000.00
52. Las Dop 30.00 Bh 300.00
53. Klem 264.00 Bh 100.00
54. Mongkok 10.00 Bh 500.00
55. Saklar Ganda Broco 2.00 Bh 19,300.00
1 bh lampu TL 1 x 18 Watt (setara PHILIPS) +
56. - Bh 157,700.00
Armatur Tanam (Inbow) + Reflektor
57. 1 bh lampu SL 14 Watt setara PHILIPS 6.00 Bh 34,800.00
58. 1 bh Fitting Lampu 6.00 Bh 12,000.00
59. MCB 1.00 Bh 47,000.00
60. Box MCB (4 Grup) 1.00 Bh 53,200.00
Jumlah Bahan
C. PERALATAN
1. Alat Bantu
2. (Rincian sesuai dengan kebutuhan)
Jumlah Peralatan
D. ADMINISTRASI
1. Papan Nama Kegiatan 1.00 Bh 250,000.00
2. Prasasti 1.00 Bh 500,000.00
3. Pembuatan SPJ 1.00 Bh 350,000.00
4. Penggandaan SPJ 6.00 Bh 50,000.00
5. Pembuatan RAB 1.00 Ls 750,000.00
Jumlah Administrasi
Jumlah
(Rp)
34,925,803.28
41,235,534.20
5,218,882.92
2,130,856.80
83,511,077.19
2,530,836.00
8,876,931.88
3,589,623.43
4,582,703.91
864,280.00
758,646.68
3,687,167.34
100,331.08
5,991,342.21
22,009.01
1,754,531.14
5,536,203.75
527,257.50
1,821,228.37
2,442,595.45
3,965,484.60
863,940.00
1,209,516.00
483,806.40
514,217.09
10,280,886.00
335,612.20
415,800.00
2,388,368.40
8,170.73
2,042,683.50
100,691.80
529,760.00
791,427.00
139,410.00
1,458,000.00
1,287,000.00
200,475.00
3,064,672.80
550,572.00
1,161,050.00
292,908.00
668,250.00
97,776.00
2,328.00
110,000.00
113,400.00
160,000.00
640,000.00
240,000.00
416,000.00
82,500.00
1,560,000.00
165,300.00
31,000.00
42,000.00
9,000.00
26,400.00
5,000.00
38,600.00
208,800.00
72,000.00
47,000.00
53,200.00
79,958,693.29
979,667.91
1,634,697.70
2,614,365.61
250,000.00
500,000.00
350,000.00
300,000.00
750,000.00
2,150,000.00
164,593,428.04
Pekerjaan Galian 7 0.6 1 4.2
Pekerjaan Bekisting
Lantai 6.6 3 19.8
6.6 0.1 1.32
Balok 6.6 0.25 3.3
6.6 0.3 7.92
3 0.25 0.75
3 0.3 1.8
Balok Tumpuan 3 0.3 1.8
36.69
Pek. Pembesian
Lantai besi 10 6.6
44 3 132
3
20 6 120
252 10 0.62 155.36
Pek. Bekisting
Pekerja 0.1200 36.69 4.4028 70,000.00
M3 Tukang 0.2700 36.69 9.9063 105,000.00
Mandor 0.1500 36.69 5.5035 115,000.00
Kayu Kaso 0.0170 36.69 0.6237 3,175,000.00
Multiplek 0.3470 36.69 12.7314 150,000.00
Paku 0.4000 36.69 14.6760 20,000.00
Pek. Beton
Pekerja 1.6500 5.364 8.8506 70,000.00
Tukang 0.2750 5.364 1.4751 105,000.00
Mandor 0.0830 5.364 0.4452 115,000.00
M2 Semen Portland 8.2600 5.364 44.3066 70,000.00
Pasir beton 0.4864 5.364 2.6092 275,000.00
Kerikil (Maks 30 m 0.7041 5.364 3.7770 375,000.00
Pek. Pembesian
Pekerja 0.0700 288.79 20.2152 70,000.00
Tukang 0.0070 288.79 2.0215 105,000.00
Mandor 0.0004 288.79 0.1155 115,000.00
Besi Beton Polos 1.0500 288.79 303.2286 25,000.00
Kawat Beton 0.0150 288.79 4.3318 25,000.00
Kg Realisasi
Rencana
Selisih
22,050.00 Pekerja 62.7636 70,000.00
12,075.00 Tukang 27.8929 105,000.00
Mandor 7.6182 115,000.00
2,028,600.00
1,521,450.00 Bahan
166,635.00 Batu Belah 23.1840 275,000.00
6,375,600.00 Semen Portlan 107.2898 70,000.00
4,408,824.00 Pasir Pasang 10.0464 250,000.00
2,511,600.00 Pasir beton 2.6092 275,000.00
Kerikil (Maks 3.7770 375,000.00
Kayu Kaso 0.6237 3,175,000.00
308,196.00 Multiplek 12.7314 150,000.00
1,040,161.50 Paku 14.6760 20,000.00
632,902.50 Besi Beton Pol 303.2286 25,000.00
1,980,342.75 Kawat Beton 4.3318 25,000.00
1,909,714.50
293,520.00
619,542.00
154,885.50 Alat 4,452,360.00
51,199.38
3,101,464.80
717,530.79
1,416,373.45 Realisasi
20%
1,415,066.84
212,260.03
13,284.30 Rencana
7,580,715.19
108,295.93 Selisih
3,290,000.00
4,452,360.00
46,344,649.44
20% 9,268,929.89
55,613,579.33
63,271,360.00
- 7,657,780.67
4,393,454.84
2,928,757.03
876,096.18
8,198,308.04
6,375,600.00
7,510,288.80
2,511,600.00
717,530.79
1,416,373.45
1,980,342.75
1,909,714.50
293,520.00
7,580,715.19
108,295.93
3,290,000.00
33,693,981.40
4,452,360.00
4,452,360.00
46,344,649.44
9,268,929.89
55,613,579.33
63,271,360.00
(7,657,780.67)