Alamat : #REF!
Desa : #REF!
Kecamatan : #REF!
Kabupaten : #REF!
HARGA HARGA
No. URAIAN SATUAN VOLUME SATUAN PEKERJAAN
(Rp.) (Rp.)
a b c d e f
I PEKERJAAN PERSIAPAN
1 Papan Nama Proyek Ls 1.00 500,000.00 500,000.00
2 Persiapan Lahan Ls 1.00 750,000.00 750,000.00
SUBTOTAL I 1,250,000.00
II KESEHATAN DAN KESELAMATAN KERJA
PENERAPAN SISTEM MENEJEMEN KESELEMATAN
1 Ls 1.00 3,500,000.00 3,500,000.00
KONSTRUKSI (SMKK)
SUBTOTAL I 3,500,000.00
IV PEKERJAAN DINDING
1 Papan Lantai Meranti (2/18 - 4 meter) M3 12.00 3,500,000.00 42,000,000.00
- Jumlah Kayu Per M3 = 70 Keping
-Pembongkaran
- Biaya Pembongkaran Ls 1.00 1,500,000.00 1,500,000.00
SUBTOTAL I 43,500,000.00
V PEKERJAAN ATAP
1 Kayu Rangka Kuda-Kuda (5/10 - 4 meter) M3 0.52 6,000,000.00 3,099,600.00
- Jumlah Kayu Per M3 = 50 Batang
2 Ikatan Angin (5/10 - 4 meter) M3 0.25 6,000,000.00 1,470,000.00
- Jumlah Kayu Per M3 = 50 Batang
3 Kayu Gording / Usuk (5/7 - 4 meter) M3 0.28 6,000,000.00 1,680,000.00
- Jumlah Kayu Per M3 = 72 Batang
4 Seng Gelombang Siku Lbr 51.39 319,450.00 16,416,180.56
5 Bubungan Seng Gelombang Siku Lbr 12.00 273,474.00 3,281,688.00
5 Listplank 2/18 Lbr 8.00 647,400.00 5,179,200.00
6 Biaya Pembongkaran Ls 1.00 600,000.00 600,000.00
SUBTOTAL II 31,726,668.56
VI PINTU
PEKERJAAN
DAN JENDELA
PINTU, JENDELA DAN TANGGA
1 Jendela Panel + Kaca (5 mm) + Aksesoris Unit 4.00 850,000.00 3,400,000.00
( Grendel, Engsel, Hak Angin )
2 Pintu Panel + Aksesoris ( Engsel, Kunci, Handle ) Unit 3.00 2,000,000.00 6,000,000.00
3 Biaya Pembongkaran Ls 1.00 500,000.00 500,000.00
SUBTOTAL IV 9,900,000.00
VII CAT-CATAN
PEKERJAAN PINTU, JENDELA DAN TANGGA
1 Pengecatan
Jendela Panel
Dinding
+ Kaca (5 mm) + Aksesoris M2 77.50 186,650.00 14,465,375.00
2 Pengecatan
Jendela Panel
Plafond
+ Kaca (5 mm) + Aksesoris M2 47.50 51,089.50 2,426,751.25
SUBTOTAL IV 16,892,126.25
SUBTOTAL I + II + III + IV + V 171,238,794.81
TOTAL 171,238,700.00
DAFTAR ANALISA HARGA SATUAN
150,000.00 15,000.00
300,000.00 15,000.00
30,000.00
30,000.00
30,000.00
150,000.00 112,500.00
300,000.00 7,500.00
120,000.00
120,000.00
120,000.00
Harga Satuan Jumlah Harga
(Rp) (Rp)
150,000.00 45,000.00
300,000.00 3,000.00
48,000.00
48,000.00
48,000.00
150,000.00 18,750.00
200,000.00 10,000.00
250,000.00 1,250.00
300,000.00 3,900.00
33,900.00
1,700.00 419,900.00
275,000.00 170,775.00
500,000.00 370,000.00
419,900.00
453,800.00
453,800.00
150,000.00 750,000.00
200,000.00 3,000,000.00
250,000.00 375,000.00
300,000.00 7,500.00
4,132,500.00
7,500,000.00 8,250,000.00
35,400.00 354,000.00
8,604,000.00
12,736,500.00
12,736,500.00
150,000.00 750,000.00
200,000.00 3,000,000.00
250,000.00 375,000.00
300,000.00 7,500.00
4,132,500.00
7,500,000.00 8,250,000.00
35,400.00 354,000.00
8,604,000.00
12,736,500.00
12,736,500.00
150,000.00 750,000.00
200,000.00 3,000,000.00
250,000.00 375,000.00
300,000.00 7,500.00
4,132,500.00
7,500,000.00 8,250,000.00
35,400.00 354,000.00
8,604,000.00
12,736,500.00
12,736,500.00
150,000.00 42,000.00
200,000.00 160,000.00
250,000.00 20,000.00
300,000.00 3,000.00
225,000.00
5,560,000.00 38,920.00
21,000.00 2,100.00
41,020.00
266,020.00
266,020.00
150,000.00 42,000.00
200,000.00 160,000.00
250,000.00 20,000.00
300,000.00 4,200.00
226,200.00
5,560,000.00 55,600.00
35,400.00 5,310.00
60,910.00
287,110.00
287,110.00
150,000.00 7,500.00
200,000.00 10,000.00
250,000.00 1,250.00
300,000.00 900.00
19,650.00
35,000.00 36,750.00
21,000.00 4,200.00
40,950.00
60,600.00
60,600.00
150,000.00 600,000.00
200,000.00 2,400,000.00
250,000.00 300,000.00
300,000.00 60,000.00
3,360,000.00
7,500,000.00 8,250,000.00
25,000.00 375,000.00
21,000.00 117,600.00
8,742,600.00
12,102,600.00
12,102,600.00
150,000.00 15,000.00
200,000.00 40,000.00
250,000.00 5,000.00
300,000.00 1,500.00
61,500.00
5,560,000.00 583,800.00
21,000.00 2,100.00
585,900.00
647,400.00
647,400.00
x cat penutup)
Harga Satuan Jumlah Harga
(Rp) (Rp)
150,000.00 3,000.00
200,000.00 12,600.00
250,000.00 1,500.00
300,000.00 900.00
18,000.00
60,000.00 12,000.00
60,000.00 9,000.00
65,000.00 11,050.00
85,000.00 22,100.00
12,000.00 12,000.00
650,000.00 32,500.00
35,000.00 70,000.00
168,650.00
186,650.00
186,650.00
150,000.00 3,000.00
200,000.00 12,600.00
250,000.00 1,575.00
300,000.00 750.00
17,925.00
47,000.00 16,920.00
16,000.00 1,600.00
10,000.00 10,000.00
28,520.00
46,445.00
%xD 4,644.50
51,089.50
150,000.00 22,500.00
200,000.00 150,000.00
250,000.00 18,750.00
300,000.00 1,800.00
193,050.00
120,000.00 126,000.00
20,000.00 400.00
126,400.00
319,450.00
319,450.00
H PEKERJAAN STRUKTUR ATAP
H1 Pekerjaan Rangka Kuda-Kuda Kayu
Diketahui Jumlah Kuda-Kuda
V.Tiang Kuda-Kuda
V.Tiang Penyangga
H2 Pekerjaan Gording dan Tupai-Tupai
Diketahui Jumlah Kuda-Kuda
Pekerjaan Gording 5/7
Jumlah
Panjang
Total Panjang Kayu
V.Gording
V.Reng
x Jumlah Kuda-kuda
0.245 m3
0 0
= 5 x 10
= 0.01 m2
x Jumlah Kuda-kuda
0.42 m3
= 5 x 10
= 0.005 m2
0.5166 0
= 5x7
= 0.0035 m2
0.28 m3
= 5x7
= 0.0035 m2
x Jumlah Kasau
0.92575 m3
= 3x5
= 0.0015 m2
0.4275 m3
KEBUTUHAN ATAP
DENAH UKURAN SENG
P = 10 P = 1.8
L = 7.4 L = 0.8
LUAS = 74 LUAS = 1.44
KEBUTUHAN SENG
74 / 1.44 = 51.388889
TOTAL = 51 Lembar
KEBUTUHAN DINDING
SAMPING DEPAN
P = 7.5 P = 6
T = 4 T = 4
Papan
samping depan
= 7.5 / 4 = 6 / 4
= 1.875 = 1.5
= 4 / 0.18 = 4 / 0.18
= 22.222222 = 22.222222
= 41.666667 = 33.333333
KEBUTUHAN LANTAI
SAMPING DEPAN
P = 7.5 P = 2
T = 6 T = 6
Lantai
samping depan
7.5 / 4 = 2 / 4
1.875 = 0.5
6 / 0.18 = 6 / 0.18
33.333333 = 33.333333
62.5 = 16.666667
A BAHAN KAYU
1 Kayu Ulin Balok 10/10 - 4 m M3 6,000,000.00 240,000.00
2 Kayu Ulin Balok 8/8 - 4 m M3 7,500,000.00 187,500.00
3 Kayu Ulin Balok 5/10 - 4 m M3 6,000,000.00 120,000.00
4 Kayu Ulin Papan 2/18 - 2 m M3 5,560,000.00 40,000.00
5 Kayu Meranti Balok 5/10 - 4 m M3 3,450,000.00 69,000.00
6 Kayu Meranti Balok 5/7 - 4 m M3 3,456,000.00 48,000.00
7 Kayu Meranti Papan Lantai 2/18 - 4 m M3 3,500,000.00 50,000.00
8 Kayu Meranti Papan Dinding 2/18 - 4 m M3 3,500,000.00 50,000.00
9 Kayu Lambersing 4 m Kpg 40,000.00 40,000.00
10 kayu Papan Siring Kpg 35,000.00 35,000.00
NO URAIAN
1 Pekerja
2 Tukang
3 Kepala Tukang
4 Mandor
AN UPAH DAN BAHAN
HARGA SATUAN
SAT KETERANGAN
(Rp)
OH 150,000.00 Dilokasi
OH 200,000.00 Dilokasi
OH 250,000.00 Dilokasi
OH 300,000.00 Dilokasi