II BAHAN
1 Semen Gresik @ 40 kg Kg 5,200.00
2 Semen Gresik @ 40 kg 1kg 130.00
Semen herbal Zak 65,000.00
3 Kapur bubuk/ kapur pasang Zak 4,500.00
4 Pasir Cor M3 300,000.00
5 Pasir pasang M3 275,000.00
6 Pasir urug M3 150,000.00
7 Sirtu M3 121,428.57
8 Stenslag M3 325,000.00
9 Batu kali M3 250,000.00
10 Batu bata merah lokal Biji 650.00
Batu bata putih m3 775,000.00
11 Besi beton polos Kg 15,000.00
Besi WF Kg 15,000.00
12 Kawat beton/ bendrat Kg 22,000.00
Granit 60 x 60 M2 97,000.00
Keramik 40 x 40 M2 45,000.00
13 Keramik 30 x 30 M2 45,000.00
14 Keramik 25 x 25 M2 65,000.00
Batu Alam M2 110,000.00
15 Kayu bengkirai balok M3 8,600,000.00
Kayu bengkirai balok M3 8,500,000.00
16 Kayu kamper papan M3 8,500,000.00
17 Kayu meranti batu 5/7 , 2/3 M3 8,600,000.00
18 Kayu meranti usuk 6/10, 5/7 & 4/6 M3 3,500,000.00
19 Papan meranti 2/20 M3 3,500,000.00
20 Tlyood tebal 9mm 1,350,000.00
21 Lis plafond M' 20,000.00
Genteng karang pilang bj 4,500.00
22 Genteng BETON Biji 5,500.00
23 Genteng bubungan Biji 13,000.00
24 Calsibrod datar 120 X 242 Bh 45,000.00
25 Kaca bening 5 mm M2 65,000.00
26 Paku usuk Kg 15,000.00
27 Paku reng Kg 15,000.00
28 Paku eternit Kg 20,000.00
29 Cat tembok Kg 30,000.00
NO NAMA BAHAN BANGUNAN SATUAN HARGA SAT.
30 Cat kayu Emco Kg 56,000.00
31 Cat meni Pedang Kg 13,200.00
32 Minyak cat/ thinner B Ltr 12,000.00
NO NAMA BAHAN BANGUNAN SATUAN HARGA SAT.
33 Minyak cat/ thinner A Ltr 17,000.00
34 Kain pop Rol 3,500.00
35 Dempul / plamir kayu Kg 12,500.00
36 Plamir tembok Kg 7,500.00
37 Kertas gosok Lbr 4,500.00
38 Serlag Kg 67,000.00
39 Spirtus Ltr 17,000.00
40 Kunci tanam 2 x putaran ANTIK Bh 120,000.00
41 Kunci selinder Bh 60,000.00
42 Engsel pintu ARCH 4" Bh 13,500.00
43 Engsel jendela ARCH 3" Bh 10,000.00
44 Hak angin Bh 10,900.00
45 Grendel pintu Bh 16,000.00
46 Grendel jendela Bh 12,000.00
47 Mur baut dia 12 mm Bh 3,000.00
48 Plat strip 40.4 Bh 6,500.00
49 Plat strip U 40.4 Bh 15,000.00
50 Begel U dia 16 mm Bh 10,000.00
51 Closed jongkok Bh 150,000.00
52 Wastafel + kran ( komplit ) Bh 850,000.00
53 Kran air 3/4" Bh 75,000.00
54 Avour Bh 35,000.00
55 Floor drain Bh 20,000.00
56 Buis beton U 20 cm M' 20,000.00
57 Pipa Galvanis 1" M' 20,000.00
58 Pipa PVC 4" M' 25,000.00
59 Pipa PVC 3" M' 17,000.00
60 Pipa PVC 3/4" M' 7,000.00
61 Lampu TL 1 x 20 Watt Bh 60,000.00
62 Lampu SL Bh 30,000.00
63 Lampu baret armateur 25 Watt Bh 60,000.00
64 Stop kontak Bh 17,000.00
65 Skakelar tunggal Bh 17,000.00
66 Skakelar ganda Bh 19,000.00
67 Besi siku Kg 7,000.00
68 Seng bjls 30 Lbr 50,000.00
ANALISA HARGA SATUAN PEKERJAAN
Kegiatan #REF!
Lokasi Kegiatan :
14,000.00
11,900.00
99.60
11,500.00
1,250.00
650.00
9,500.00
48,899.60
48,800.00
65,000.00
47,500.00
112,500.00
145,714.29
3,250.00
23,750.00
1,750.00
174,464.29
174,400.00
2,600.00
28,500.00
31,100.00
180,000.00
1,300.00
28,500.00
209,800.00
209,800.00
180,000.00
26,000.00
123,500.00
329,500.00
329,500.00
JUMLAH HARGA
( RUPIAH )
300,000.00
4,160.00
14,000.00
126,500.00
165,000.00
14,400.00
14,300.00
285,000.00
923,360.00
923,300.00
260,000.00
10,868.00
110,000.00
165,000.00
12,000.00
13,000.00
285,000.00
855,868.00
855,800.00
260,000.00
6,240.00
69,000.00
165,000.00
14,400.00
13,000.00
285,000.00
812,640.00
812,600.00
125,015.38
852,500.00
138,000.00
144,000.00
65,000.00
9,500.00
95,000.00
1,304,000.00
1,304,000.00
200,615.38
260,000.00
15,600.00
126,500.00
165,000.00
18,000.00
19,500.00
380,000.00
984,600.00
984,600.00
JUMLAH HARGA
( RUPIAH )
1,107.60
4,675.00
16,500.00
1,800.00
1,300.00
19,000.00
44,382.60
44,300.00
JUMLAH HARGA
( RUPIAH )
578.50
4,675.00
16,500.00
1,200.00
2,600.00
33,250.00
58,803.50
58,800.00
240.50
2,475.00
16,500.00
1,200.00
2,600.00
33,250.00
56,265.50
56,200.00
240.50
2,475.00
15,400.00
1,320.00
2,860.00
41,800.00
64,095.50
64,000.00
162.50
11,000.00
1,950.00
13,112.50
13,100.00
28,340.00
156,000.00
211,250.00
27,500.00
2,750.00
10,400.00
156,750.00
592,990.00
592,900.00
JUMLAH HARGA
( RUPIAH )
28,340.00
211,250.00
39,600.00
33,000.00
36,000.00
25,090.00
380,000.00
753,280.00
753,200.00
15,750.00
330.00
345.00
840.00
665.00
17,930.00
17,900.00
140,000.00
6,000.00
34,500.00
50,000.00
780.00
28,500.00
259,780.00
259,700.00
350,000.00
230,000.00
50,000.00
780.00
285,000.00
915,780.00
915,700.00
753,280.00
250,000.00
3,500.00
1,611,000.00
88,000.00
JUMLAH HARGA
( RUPIAH )
26,489.40
137,355.00
7,500.00
2,877,124.40
2,877,100.00
753,280.00
250,000.00
3,500.00
1,432,000.00
88,000.00
26,489.40
11,250.00
2,564,519.40
2,564,500.00
753,280.00
250,000.00
3,500.00
1,611,000.00
77,000.00
31,164.00
160,247.50
11,250.00
2,897,441.50
2,897,400.00
753,280.00
350,000.00
3,500.00
1,611,000.00
55,000.00
27,528.20
91,570.00
22,500.00
31,683.40
137,355.00
30,000.00
3,113,416.60
3,113,400.00
JUMLAH HARGA
( RUPIAH )
753,200.00
353,000.00
35,000.00
1,700,500.00
66,000.00
36,098.30
45,785.00
17,500.00
17,659.60
130,945.10
26,250.00
3,181,938.00
3,181,900.00
753,200.00
353,000.00
1,969,000.00
88,000.00
49,343.00
169,404.50
17,500.00
38,955.00
286,614.10
21,875.00
3,746,891.60
3,746,800.00
753,200.00
353,000.00
1,700,500.00
88,000.00
65,184.70
254,564.60
21,875.00
60,510.10
286,614.10
3,583,448.50
3,583,400.00
JUMLAH HARGA
( RUPIAH )
753,200.00
353,000.00
1,521,500.00
44,000.00
472,500.00
129,850.00
22,000.00
457,850.00
35,000.00
3,753,900.00
753,200.00
353,000.00
1,611,000.00
55,000.00
86,532.04
228,925.00
37,500.00
915,700.00
60,000.00
4,100,857.04
4,100,800.00
753,200.00
353,000.00
1,969,000.00
55,000.00
60,510.10
228,925.00
37,500.00
3,457,135.10
3,457,100.00
10,285,000.00
45,000.00
1,380,000.00
375,000.00
52,000.00
570,000.00
12,707,000.00
12,707,000.00
JUMLAH HARGA
( RUPIAH )
135,000.00
135,000.00
8,500.00
90,000.00
368,500.00
368,500.00
135,000.00
67,500.00
90,000.00
8,500.00
100,000.00
401,000.00
401,000.00
136,000.00
45,000.00
115,000.00
75,000.00
19,500.00
190,000.00
580,500.00
580,500.00
1,740,000.00
290,000.00
230,000.00
50,000.00
39,000.00
380,000.00
2,729,000.00
27,290.00
27,200.00
9,265,000.00
45,000.00
1,000,000.00
187,500.00
760,000.00
52,000.00
11,309,500.00
11,309,500.00
1,999,500.00
JUMLAH HARGA
( RUPIAH )
82,775.00
48,375.00
3,000.00
11,500.00
1,250.00
2,600.00
19,000.00
168,500.00
168,500.00
37,350.00
36,000.00
300.00
172,500.00
22,500.00
3,900.00
190,000.00
425,200.00
127,560.00
127,500.00
25,000.00
225.00
35,000.00
14,250.00
46,000.00
3,125.00
162.50
123,762.50
123,700.00
104,500.00
6,600.00
7,500.00
1,040.00
14,250.00
133,890.00
133,800.00
29,390.00
108,000.00
6,600.00
7,500.00
1,040.00
14,250.00
137,390.00
137,300.00
41,600.00
1,040.00
JUMLAH HARGA
( RUPIAH )
8,800.00
22,000.00
2,400.00
2,600.00
38,000.00
116,440.00
116,400.00
JUMLAH HARGA
( RUPIAH )
33,687.50
45,000.00
1,500.00
2,000.00
17,250.00
10,000.00
630.00
28,500.00
138,567.50
138,500.00
17,696.00
2,640.00
228.00
2,062.50
1,750.00
22,000.00
4,600.00
1,820.00
38,000.00
90,796.50
57,201.80
57,200.00
10,650.00
1,125.00
910.00
27,500.00
2,300.00
1,820.00
4,275.00
48,580.00
31,577.00
31,500.00
7,950.00
1,125.00
910.00
27,500.00
2,300.00
1,820.00
4,275.00
45,880.00
29,822.00
29,800.00
JUMLAH HARGA
( RUPIAH )
170,000.00
6,500.00
64,000.00
175.00
7,000.00
7,000.00
140,000.00
13,600.00
52,000.00
237,500.00
697,775.00
69,777.50
69,700.00
47,250.00
26.00
2,612.50
77,000.00
9,600.00
8,450.00
19,000.00
163,938.50
163,900.00
101,850.00
26.00
2,612.50
77,000.00
10,800.00
9,100.00
28,500.00
229,888.50
229,800.00
101,850.00
26.00
2,612.50
77,000.00
24,000.00
9,100.00
28,500.00
243,088.50
243,000.00
115,500.00
26.00
2,612.50
54,000.00
27,600.00
10,400.00
23,750.00
JUMLAH HARGA
( RUPIAH )
233,888.50
233,800.00
PERINCIAN RENCANA ANGGARAN BIAYA.
PEKERJAAN : PEMBANGUNAN REHAB R. TEGAL
LOKASI
LANTAI 1
HARGA SAT JML HARGA
NO. URAIAN PEKERJAAN VOL. SAT
( Rp. ) ( Rp. )
I PEKERJAAN PERSIAPAN
1 Pasang bawplang pengukuran 58.85 ls 48,800.00 2,871,880.00
2 Pek. Gudang alat/pekerja 1.00 ls 750,000.00 750,000.00
3 Pek. Urugan sirtu T, 50 cm 5.25 m2 174,400.00 915,600.00
4 #REF! #REF! 174,400.00 #REF!
#REF!
II PEKERJAAN TANAH
1 Galian pondasi pondasi 30.28 m3 112,500.00 3,406,500.00
3,406,500.00
III PEKERJAAN PONDASI
1 Beton pondasi setempat 30 x 75 x 75 cm 6.58 M3 2,564,500.00 16,877,615.63
2 Pasangan batu Kali 32.18 M3 923,300.00 29,714,102.25
3 Pasangan sloof 15/25 3.84 M3 2,897,400.00 11,120,221.20
57,711,939.08
IV PEKERJAAN BETON
1 Kolom beton 15/25 4.55 M3 3,113,400.00 14,165,970.00
2 Kolom beton 15/20 2.08 M3 3,113,400.00 6,475,872.00
3 Kolom beton gewel 13/20 0.19 M3 3,113,400.00 582,828.48
4 Ring balok beton 13/20 2.49 M3 3,583,400.00 8,939,507.98
5 Ring balok beton gevel 13/20 0.75 M3 3,583,400.00 2,687,908.34
6 Talang beton t, 12 cm depan reras 0.43 M3 3,753,900.00 1,621,684.80
7 Plat beton t. 10 cm atas km/wc 1.08 M3 3,753,900.00 4,054,212.00
38,527,983.60
V PEKERJAAN PASANGAN
1 Pas. Dinding bata merah t. 4 81.85 M3 855,800.00 70,047,579.17
2 Pas. Dinding bata merah km/wc t. 2,5 1.05 M3 855,800.00 898,590.00
70,946,169.17
VI PEKERJAAN ATAP
1 Pas. Kuda - kuda gavalum C 364.50 m2 165,000.00 60,142,500.00
2 Pas. Aluminium voil 422.00 kg 4,500.00 1,899,000.00
3 Pas. Atap gavalum 0,40 422.00 m2 75,000.00 31,650,000.00
4 Pas. Atap asbes gelumbang bubungan 32.00 m1 35,000.00 1,120,000.00
5 Pas. Talang jurai 15.00 m1 12,000.00 180,000.00
6 Pas. Lisplamg calsibrod 128.00 m1 35,000.00 4,480,000.00
99,471,500.00
32
HARGA SAT JML HARGA
NO. URAIAN PEKERJAAN VOL. SAT
( Rp. ) ( Rp. )
X PEKERJAAN CAT
1 Cat dinding Baru #REF! M2 48,580.00 #REF!
2 Cat plafond 115.00 M2 29,800.00 3,427,000.00
#REF!
XI PEKERJAAN INST. LISTRIK
1 Pasang titik lampu 18.00 Ttk 125,000.00 2,250,000.00
2 Tempat lampu 18.00 Bh 75,000.00 1,350,000.00
3 Pas. Skakral 15.00 Bh 22,000.00 330,000.00
4 Pasang instalasi stop kontak 9.00 Ttk 125,000.00 1,125,000.00
5 Pasang instalasi stop kontak ac 6.00 Ttk 125,000.00 750,000.00
6 Lampu SL 18.00 Bh 45,000.00 810,000.00
7 Stop kontak bruco 15.00 Bh 22,000.00 330,000.00
8 Pasang bok panel 3.00 unit 350,000.00 1,050,000.00
7,995,000.00
XII PEKERJAAN LANTAI
1 Rabat beton t. 5 cm 3.45 M3 592,900.00 2,045,505.00
1 Pas. Lantai Granit 60 X 60 106.00 M2 229,800.00 24,358,800.00
2 Pas. Lantai ketamik KM/WC 25 X 25 9.00 M2 163,900.00 1,475,100.00
3 Pas. dinding ketamik KM/WC 25 X 40 36.00 M2 163,900.00 5,900,400.00
4 Pas. Paving 60.50 M2 105,000.00 6,352,500.00
40,132,305.00
XIII PEK. SALURAN AIR DAN UTILITAS
1 Saluran air hujan pipa PVCø 4" (bak kontrol) 34.50 M1 30,000.00 1,035,000.00
2 Saluran air hujan pipa PVCø 2,5" 34.50 M1 25,000.00 862,500.00
3 Saluran air kotor pipa PVCø 3" 34.50 m1 25,000.00 862,500.00
4 Saluran air hujan pipa PVCø 3/4" 34.50 M1 15,000.00 517,500.00
5 Ktan air 4.00 Bh 70,000.00 280,000.00
6 Pas, septiktang 1.00 bh 750,000.00 750,000.00
7 Bor sumur 1.00 unit 1,500,000.00 1,500,000.00
8 Pumpa air 3 unit 3.00 unit 65,000.00 195,000.00
6,002,500.00
XIV PEKERJAAN PEMBERSIHAN
1 Pembersihan akhir 170.00 m2 12,500.00 2,125,000.00
2,125,000.00
33
REKAPITULASI RENCANA ANGGARAN BIAYA.
PEKERJAAN : PEMBANGUNAN REHAB R. TEGAL
LOKASI : KAB. TEGAL
JUMLAH HARGA
NO URAIAN PEKERJAAN
(Rp)
LANTAI 1
I PEKERJAAN PERSIAPAN Rp. #REF!
II PEKERJAAN TANAH Rp. 3,406,500.00
III PEKERJAAN PONDASI Rp. 57,711,939.08
IV PEKERJAAN BETON Rp. 38,527,983.60
V PEKERJAAN PASANGAN Rp. 70,946,169.17
VI PEKERJAAN ATAP Rp. 99,471,500.00
VII PEKERJAAN PLESTERAN Rp. 90,396,532.16
VIII PEKERJAAN PLAFOND Rp. 25,415,000.00
IX PEKERJAAN KUSEN PINTU/JENDELA Rp. #REF!
X PEKERJAAN CAT Rp. #REF!
XI PEKERJAAN INST. LISTRIK Rp. 7,995,000.00
XII PEKERJAAN LANTAI Rp. 40,132,305.00
XIII PEK. SALURAN AIR DAN UTILITAS Rp. 6,002,500.00
XIV PEKERJAAN PEMBERSIHAN Rp. 2,125,000.00
#REF!
JUMLAH LT 1 + LT 2 #REF!
JUMLAH #REF!
DIBULATKAN #REF!
Terbilang :
SUNARSO
NB PEKERJAAN YANG BELUM TERPASAN
PASANG LISTRIK
BACK UP VOLUME LANTAI 1
NAMA PROGRAM : 0
NAMA PEKERJAAN : PEMBANGUNAN GEDUNG PLA (LANJUTAN)
LOKASI : KECAMATAN SIDOARJO
NO. URAIAN
Keterangan Cad Area Diameter
I PEK. PERSIAPAN
1 Pasang bawplang pengukuran
2 Pek. Gudang alat/pekerja
3 Pek. Urugan sirtu T, 50 cm
4 Pembungkaran rumah lama
II PEKERJAAN TANAH
1 Galian pondasi pondasi
2 Galian pondasi poer
IV PEKERJAAN BETON
1 Kolom beton 15/25
2 Kolom beton 15/20
3 Kolom beton gewel 13/20
4 Ring balok beton 13/20
VI PEKERJAAN PLESTERAN
1 Plesteran dinding 1:6 t. 3,75 m
IV PEKERJAAN PLAFOND
1 Pas, Plafond rangka hollo
2 Lis Gipsun
NO. URAIAN
Keterangan Cad Area Diameter
LUAS KUSEN
2 Cat plafond
NO. URAIAN
Keterangan Cad Area Diameter
X PEKERJAAN LANTAI
1 Rabat beton t. 5 cm
DIMENSI
Bj VOLUME
Panjang Lebar Tinggi Tebal x Jumlah Jumlah
42.00 16.85
1.00
8.00 15.00 0.35 1.00
18.80 13.50
69.49 0.12
69.49 2.00
11.50 10.00
DIMENSI
Bj VOLUME
Panjang Lebar Tinggi Tebal x Jumlah Jumlah
11.50 10.00
10.00 10.00
VOLUME SAT
58.85 m1
1.00
5.25
253.80
30.28 m3
19.72
6.58
32.18
25.90
58.08
3.84
3.10
6.94
4.55
2.08
0.19
2.49
2.01
0.57
0.75
0.43
0.34
0.34
0.72
1.83
1.08
0.56
49.89
40.29
90.19
8.34
81.85
1.05
221.00
91.00
52.50
364.50
364.50
255.00
104.00
63.00
422.00
32.00
15.00
128.00
767.60
619.92
1387.52
138.97
1248.55
1248.55
250.00
221.00
91.00
52.50
364.50
VOLUME SAT
4.90 M2
5.98 M2
15.64 M2
8.23 M2
3.45 M2
6.08 M2
2.05 M2
4.13 M2
6.79 M2
8.89 M2
3.35 M2
69.49 M2
2.00 BH
4.00 BH
8.00 BH
8.00 BH
1.00 BH
6.00 BH
1.00 BH
2.00 BH
3.00 BH
6.00 BH
2.00 BH
2.00 BH
1.00 BH
1.00 m2
2.00 BH
4.00 BH
1.00 m2
11.00 BH
22.00 BH
2.00 BH
4.00 BH
300.00
74.60
20.00
394.60
#REF!
#REF!
115.00
#REF!
VOLUME SAT
3.45
115.00
106.00
9.00
36.00
60.50
VOLUME SAT
100.00
0.00