ANALISA HARGA SATUAN

PEKERJAAN : PROYEK PEMBANGUNAN RUMAH SUSUN PASPAMPRES - IKN

LOKASI : SEPAKU
TAHUN ANGGARAN : 2023

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A K2 - Kolom 500 x 800 mm; L = 3.600 mm
1 Beton F'c 30 MPa m3 1.25 1.02 1,750,000 2,224,645.50
2 Besi + transport kg 352.31 1.05 10,800 3,995,174.63
3 Bekisting Produksi m2 8.57 1 36,210 310,156.03
4 Material bantu ls 1.00 1 2,842,590 2,842,590.00
5 Alat bantu LS 1.00 1 946,550 946,550.00
6 Upah produksi unit 1.00 1 999,040 999,040.00
Jumlah 11,318,156.16
Overhead & Profit 10% 1,131,816
Harga Satuan Pekerjaan 12,449,971.78

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A B2-X-1 - Balok 400 x 650 mm; L = 5.500 mm
1 Beton F'c 30 MPa m3 1.20 1.02 1,750,000 2,143,749.30
2 Besi + transport kg 183.62 1.05 10,800 2,082,306.62
3 Bekisting Produksi m2 9.63 1 36,210 348,720.41
4 Material bantu ls 1.00 1 90,530 90,530.00
5 Alat bantu LS 1.00 1 59,980 59,980.00
6 Upah produksi unit 1.00 1 803,400 803,400.00
Jumlah 5,528,686.33
Overhead & Profit 10% 552,869
Harga Satuan Pekerjaan 6,081,554.96

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A B2-X-2 - Balok 400 x 650 mm; L = 2.500 mm
1 Beton F'c 30 MPa m3 0.55 1.02 1,750,000 974,431.50
2 Besi + transport kg 102.31 1.05 10,800 1,160,201.73
3 Bekisting Produksi m2 4.38 1 36,210 158,509.28
4 Material bantu ls 1.00 1 72,420 72,420.00
5 Alat bantu LS 1.00 1 42,250 42,250.00
6 Upah produksi unit 1.00 1 510,810 510,810.00
Jumlah 2,918,622.50
Overhead & Profit 10% 291,862
Harga Satuan Pekerjaan 3,210,484.75

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A B3-X-1 - Balok 300 x 500 mm; L = 5.600 mm
1 Beton F'c 30 MPa m3 0.66 1.02 1,750,000 1,173,730.32
2 Besi + transport kg 150.16 1.05 10,800 1,702,847.90
3 Bekisting Produksi m2 7.50 1 36,210 271,517.06
4 Material bantu ls 1.00 1 36,210 36,210.00
5 Alat bantu LS 1.00 1 34,890 34,890.00
6 Upah produksi unit 1.00 1 619,200 619,200.00
Jumlah 3,838,395.29
Overhead & Profit 10% 383,840
Harga Satuan Pekerjaan 4,222,234.82
NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)
A B3-X-2 - Balok 300 x 500 mm; L = 2.700 mm
1 Beton F'c 30 MPa m3 0.32 1.02 1,750,000 565,905.69
2 Besi + transport kg 95.92 1.05 10,800 1,087,737.32
3 Bekisting Produksi m2 3.62 1 36,210 130,910.01
4 Material bantu ls 1.00 1 78,460 78,460.00
5 Alat bantu LS 1.00 1 48,280 48,280.00
6 Upah produksi unit 1.00 1 396,420 396,420.00
Jumlah 2,307,713.02
Overhead & Profit 10% 230,771
Harga Satuan Pekerjaan 2,538,484.32

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A B3-X-3 - Balok 300 x 500 mm; L = 2.600 mm
1 Beton F'c 30 MPa m3 0.31 1.02 1,750,000 544,946.22
2 Besi + transport kg 93.92 1.05 10,800 1,065,001.73
3 Bekisting Produksi m2 3.48 1 36,210 126,061.49
4 Material bantu ls 1.00 1 72,420 72,420.00
5 Alat bantu LS 1.00 1 42,250 42,250.00
6 Upah produksi unit 1.00 1 402,530 402,530.00
Jumlah 2,253,209.45
Overhead & Profit 10% 225,321
Harga Satuan Pekerjaan 2,478,530.39

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A B3-X-4 - Balok 300 x 500 mm; L = 3.350 mm
1 Beton F'c 30 MPa m3 0.39 1.02 1,750,000 702,142.25
2 Besi + transport kg 108.56 1.05 10,800 1,231,096.47
3 Bekisting Produksi m2 4.49 1 36,210 162,425.39
4 Material bantu ls 1.00 1 36,210 36,210.00
5 Alat bantu LS 1.00 1 33,800 33,800.00
6 Upah produksi unit 1.00 1 491,310 491,310.00
Jumlah 2,656,984.10
Overhead & Profit 10% 265,698
Harga Satuan Pekerjaan 2,922,682.51

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A B3-X-5 - Balok 300 x 500 mm; L = 2.570 mm
1 Beton F'c 30 MPa m3 0.30 1.02 1,750,000 538,658.38
2 Besi + transport kg 93.55 1.05 10,800 1,060,834.34
3 Bekisting Produksi m2 3.44 1 36,210 124,606.94
4 Material bantu ls 1.00 1 60,350 60,350.00
5 Alat bantu LS 1.00 1 36,210 36,210.00
6 Upah produksi unit 1.00 1 419,190 419,190.00
Jumlah 2,239,849.65
Overhead & Profit 10% 223,985
Harga Satuan Pekerjaan 2,463,834.62

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A B1-Y-1 - Balok 400 x 650 mm; L = 6.850 mm
1 Beton F'c 30 MPa m3 1.50 1.02 1,750,000 2,669,942.31
2 Besi + transport kg 260.80 1.05 10,800 2,957,447.43
3 Bekisting Produksi m2 11.99 1 36,210 434,315.41
4 Material bantu ls 1.00 1 84,490 84,490.00
5 Alat bantu LS 1.00 1 28,890 28,890.00
6 Upah produksi unit 1.00 1 1,047,100 1,047,100.00
Jumlah 7,222,185.15
Overhead & Profit 10% 722,219
Harga Satuan Pekerjaan 7,944,403.67
NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)
A B1-Y-2 - Balok 400 x 650 mm; L = 5.200 mm
1 Beton F'c 30 MPa m3 1.14 1.02 1,750,000 2,026,817.52
2 Besi + transport kg 207.09 1.05 10,800 2,348,434.63
3 Bekisting Produksi m2 9.11 1 36,210 329,699.29
4 Material bantu ls 1.00 1 70,010 70,010.00
5 Alat bantu LS 1.00 1 57,940 57,940.00
6 Upah produksi unit 1.00 1 838,890 838,890.00
Jumlah 5,671,791.44
Overhead & Profit 10% 567,179
Harga Satuan Pekerjaan 6,238,970.58

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A LT 4 B1-Y-3 - Balok 400 x 650 mm; L = 2.230 mm
1 Beton F'c 30 MPa m3 0.49 1.02 1,750,000 869,192.90
2 Besi + transport kg 113.33 1.05 10,800 1,285,161.91
3 Bekisting Produksi m2 3.90 1 36,210 141,390.27
4 Material bantu ls 1.00 1 36,210 36,210.00
5 Alat bantu LS 1.00 1 30,180 30,180.00
6 Upah produksi unit 1.00 1 556,090 556,090.00
Jumlah 2,918,225.08
Overhead & Profit 10% 291,823
Harga Satuan Pekerjaan 3,210,047.59

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A LT 4 B1-Y-4 - Balok 400 x 650 mm; L = 1.900 mm
1 Beton F'c 30 MPa m3 0.41 1.02 1,750,000 740,567.94
2 Besi + transport kg 102.80 1.05 10,800 1,165,712.94
3 Bekisting Produksi m2 3.33 1 36,210 120,467.05
4 Material bantu ls 1.00 1 48,280 48,280.00
5 Alat bantu LS 1.00 1 36,210 36,210.00
6 Upah produksi unit 1.00 1 499,560 499,560.00
Jumlah 2,610,797.93
Overhead & Profit 10% 261,080
Harga Satuan Pekerjaan 2,871,877.72

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A LT 4 B3-Y-1 - Balok 300 x 500 mm; L = 7.250 mm
1 Beton F'c 30 MPa m3 0.85 1.02 1,750,000 1,519,561.58
2 Besi + transport kg 182.07 1.05 10,800 2,064,718.62
3 Bekisting Produksi m2 9.71 1 36,210 351,517.63
4 Material bantu ls 1.00 1 36,210 36,210.00
5 Alat bantu ls 1.00 1 27,760 27,760.00
6 Upah produksi unit 1.00 1 722,950 722,950.00
Jumlah 4,722,717.82
Overhead & Profit 10% 472,272
Harga Satuan Pekerjaan 5,194,989.60

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A B3-Y-2 - Balok 300 x 500 mm; L = 5.600 mm
1 Beton F'c 30 MPa m3 0.66 1.02 1,750,000 1,173,730.32
2 Besi + transport kg 150.16 1.05 10,800 1,702,847.90
3 Bekisting Produksi m2 7.50 1 36,210 271,517.06
4 Material bantu ls 1.00 1 36,210 36,210.00
5 Alat bantu ls 1.00 1 34,890 34,890.00
6 Upah produksi unit 1.00 1 619,200 619,200.00
Jumlah 3,838,395.29
Overhead & Profit 10% 383,840
Harga Satuan Pekerjaan 4,222,234.82
NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)
A B3-Y-3 - Balok 300 x 500 mm; L = 5.650 mm
1 Beton F'c 30 MPa m3 0.66 1.02 1,750,000 1,184,210.06
2 Besi + transport kg 151.56 1.05 10,800 1,718,637.82
3 Bekisting Produksi m2 7.57 1 36,210 273,941.32
4 Material bantu ls 1.00 1 36,210 36,210.00
5 Alat bantu ls 1.00 1 32,830 32,830.00
6 Upah produksi unit 1.00 1 624,810 624,810.00
Jumlah 3,870,639.20
Overhead & Profit 10% 387,064
Harga Satuan Pekerjaan 4,257,703.12

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A B3-Y-4 - Balok 300 x 500 mm; L = 2,430 mm
1 Beton F'c 30 MPa m3 0.29 1.02 1,750,000 509,315.12
2 Besi + transport kg 91.83 1.05 10,800 1,041,386.48
3 Bekisting Produksi m2 3.25 1 36,210 117,819.01
4 Material bantu ls 1.00 1 33,800 33,800.00
5 Alat bantu ls 1.00 1 30,180 30,180.00
6 Upah produksi unit 1.00 1 445,020 445,020.00
Jumlah 2,177,520.61
Overhead & Profit 10% 217,752
Harga Satuan Pekerjaan 2,395,272.67

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A B3-X-6 - Balok 300 x 500 mm; L = 5,700 mm
1 Beton F'c 30 MPa m3 0.67 1.02 1,750,000 1,194,689.79
2 Besi + transport kg 152.17 1.05 10,800 1,725,583.49
3 Bekisting Produksi m2 7.63 1 36,210 276,365.58
4 Material bantu ls 1.00 1 36,210 36,210.00
5 Alat bantu ls 1.00 1 30,770 30,770.00
6 Upah produksi unit 1.00 1 629,280 629,280.00
Jumlah 3,892,898.86
Overhead & Profit 10% 389,290
Harga Satuan Pekerjaan 4,282,188.75

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A B3-X-7 - Balok 300 x 500 mm; L = 5,500 mm
1 Beton F'c 30 MPa m3 0.65 1.02 1,750,000 1,152,770.85
2 Besi + transport kg 148.94 1.05 10,800 1,688,956.58
3 Bekisting Produksi m2 7.36 1 36,210 266,668.55
4 Material bantu ls 1.00 1 36,210 36,210.00
5 Alat bantu ls 1.00 1 27,760 27,760.00
6 Upah produksi unit 1.00 1 621,500 621,500.00
Jumlah 3,793,865.97
Overhead & Profit 10% 379,387
Harga Satuan Pekerjaan 4,173,252.57

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A B3-X-8 - Balok 300 x 500 mm; L = 2,780 mm
1 Beton F'c 30 MPa m3 0.33 1.02 1,750,000 582,673.27
2 Besi + transport kg 97.68 1.05 10,800 1,107,694.63
3 Bekisting Produksi m2 3.72 1 36,210 134,788.83
4 Material bantu ls 1.00 1 30,180 30,180.00
5 Alat bantu ls 1.00 1 24,140 24,140.00
6 Upah produksi unit 1.00 1 473,830 473,830.00
Jumlah 2,353,306.73
Overhead & Profit 10% 235,331
Harga Satuan Pekerjaan 2,588,637.40
NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)
A B3-X-9 - Balok 300 x 500 mm; L = 2,620 mm
1 Beton F'c 30 MPa m3 0.31 1.02 1,750,000 549,138.11
2 Besi + transport kg 94.94 1.05 10,800 1,076,624.25
3 Bekisting Produksi m2 3.51 1 36,210 127,031.20
4 Material bantu ls 1.00 1 30,180 30,180.00
5 Alat bantu ls 1.00 1 24,140 24,140.00
6 Upah produksi unit 1.00 1 464,980 464,980.00
Jumlah 2,272,093.57
Overhead & Profit 10% 227,209
Harga Satuan Pekerjaan 2,499,302.92

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A B3-X-10 - Balok 300 x 500 mm; L = 5,700 mm
1 Beton F'c 30 MPa m3 0.67 1.02 1,750,000 1,194,689.79
2 Besi + transport kg 152.17 1.05 10,800 1,725,583.49
3 Bekisting Produksi m2 7.63 1 36,210 276,365.58
4 Material bantu ls 1.00 1 36,210 36,210.00
5 Alat bantu ls 1.00 1 30,770 30,770.00
6 Upah produksi unit 1.00 1 629,280 629,280.00
Jumlah 3,892,898.86
Overhead & Profit 10% 389,290
Harga Satuan Pekerjaan 4,282,188.75

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A B3-X-11 - Balok 300 x 500 mm; L = 2,000 mm
1 Beton F'c 30 MPa m3 0.23 1.02 1,750,000 419,189.40
2 Besi + transport kg 82.67 1.05 10,800 937,432.50
3 Bekisting Produksi m2 2.68 1 36,210 96,970.38
4 Material bantu ls 1.00 1 30,180 30,180.00
5 Alat bantu ls 1.00 1 24,140 24,140.00
6 Upah produksi unit 1.00 1 428,260 428,260.00
Jumlah 1,936,172.28
Overhead & Profit 10% 193,617
Harga Satuan Pekerjaan 2,129,789.51

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A B3-X-12 - Balok 300 x 500 mm; L = 1,900 mm
1 Beton F'c 30 MPa m3 0.22 1.02 1,750,000 398,229.93
2 Besi + transport kg 81.44 1.05 10,800 923,541.17
3 Bekisting Produksi m2 2.54 1 36,210 92,121.86
4 Material bantu ls 1.00 1 30,180 30,180.00
5 Alat bantu ls 1.00 1 24,140 24,140.00
6 Upah produksi unit 1.00 1 423,430 423,430.00
Jumlah 1,891,642.96
Overhead & Profit 10% 189,164
Harga Satuan Pekerjaan 2,080,807.26

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A B3-Y-5 - Balok 300 x 500 mm; L = 6,850 mm
1 Beton F'c 30 MPa m3 0.80 1.02 1,750,000 1,435,723.70
2 Besi + transport kg 174.05 1.05 10,800 1,973,776.29
3 Bekisting Produksi m2 9.17 1 36,210 332,123.55
4 Material bantu ls 1.00 1 60,350 60,350.00
5 Alat bantu ls 1.00 1 48,280 48,280.00
6 Upah produksi unit 1.00 1 654,460 654,460.00
Jumlah 4,504,713.54
Overhead & Profit 10% 450,471
Harga Satuan Pekerjaan 4,955,184.89
NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)
A B3-Y-6 - Balok 300 x 500 mm; L = 2,100 mm
1 Beton F'c 30 MPa m3 0.25 1.02 1,750,000 440,148.87
2 Besi + transport kg 84.67 1.05 10,800 960,168.08
3 Bekisting Produksi m2 2.81 1 36,210 101,818.90
4 Material bantu ls 1.00 1 36,210 36,210.00
5 Alat bantu ls 1.00 1 31,380 31,380.00
6 Upah produksi unit 1.00 1 420,940 420,940.00
Jumlah 1,990,665.85
Overhead & Profit 10% 199,067
Harga Satuan Pekerjaan 2,189,732.44

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A B3-Y-7 - Balok 300 x 500 mm; L = 5,200 mm
1 Beton F'c 30 MPa m3 0.61 1.02 1,750,000 1,089,892.44
2 Besi + transport kg 142.92 1.05 10,800 1,620,749.83
3 Bekisting Produksi m2 6.96 1 36,210 252,122.99
4 Material bantu ls 1.00 1 36,210 36,210.00
5 Alat bantu ls 1.00 1 33,800 33,800.00
6 Upah produksi unit 1.00 1 597,590 597,590.00
Jumlah 3,630,365.26
Overhead & Profit 10% 363,037
Harga Satuan Pekerjaan 3,993,401.79

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A B3-Y-8 - Balok 300 x 500 mm; L = 5,700 mm
1 Beton F'c 30 MPa m3 0.67 1.02 1,750,000 1,194,689.79
2 Besi + transport kg 152.17 1.05 10,800 1,725,583.49
3 Bekisting Produksi m2 7.63 1 36,210 276,365.58
4 Material bantu ls 1.00 1 36,210 36,210.00
5 Alat bantu ls 1.00 1 30,770 30,770.00
6 Upah produksi unit 1.00 1 629,280 629,280.00
Jumlah 3,892,898.86
Overhead & Profit 10% 389,290
Harga Satuan Pekerjaan 4,282,188.75

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A B3-Y-9 - Balok 300 x 500 mm; L = 4,150 mm
1 Beton F'c 30 MPa m3 0.49 1.02 1,750,000 869,818.01
2 Besi + transport kg 123.04 1.05 10,800 1,395,292.61
3 Bekisting Produksi m2 5.56 1 36,210 201,213.54
4 Material bantu ls 1.00 1 54,320 54,320.00
5 Alat bantu ls 1.00 1 45,870 45,870.00
6 Upah produksi unit 1.00 1 506,550 506,550.00
Jumlah 3,073,064.15
Overhead & Profit 10% 307,306
Harga Satuan Pekerjaan 3,380,370.57

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A B3-Y-10 - Balok 300 x 500 mm; L = 2,150 mm
1 Beton F'c 30 MPa m3 0.25 1.02 1,750,000 450,628.61
2 Besi + transport kg 86.06 1.05 10,800 975,958.00
3 Bekisting Produksi m2 2.88 1 36,210 104,243.16
4 Material bantu ls 1.00 1 30,180 30,180.00
5 Alat bantu ls 1.00 1 24,140 24,140.00
6 Upah produksi unit 1.00 1 437,760 437,760.00
Jumlah 2,022,909.76
Overhead & Profit 10% 202,291
 Harga Satuan Pekerjaan 2,225,200.74

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A B3-Y-11 - Balok 300 x 500 mm; L = 3,220 mm
1 Beton F'c 30 MPa m3 0.38 1.02 1,750,000 674,894.93
2 Besi + transport kg 106.19 1.05 10,800 1,204,193.49
3 Bekisting Produksi m2 4.31 1 36,210 156,122.31
4 Material bantu ls 1.00 1 33,800 33,800.00
5 Alat bantu ls 1.00 1 21,120 21,120.00
6 Upah produksi unit 1.00 1 498,990 498,990.00
Jumlah 2,589,120.73
Overhead & Profit 10% 258,912
Harga Satuan Pekerjaan 2,848,032.81

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A B3-Y-12 - Balok 300 x 500 mm; L = 2,250 mm
1 Beton F'c 30 MPa m3 0.26 1.02 1,750,000 471,588.08
2 Besi + transport kg 88.07 1.05 10,800 998,693.58
3 Bekisting Produksi m2 3.01 1 36,210 109,091.68
4 Material bantu ls 1.00 1 30,180 30,180.00
5 Alat bantu ls 1.00 1 21,730 21,730.00
6 Upah produksi unit 1.00 1 446,130 446,130.00
Jumlah 2,077,413.33
Overhead & Profit 10% 207,741
Harga Satuan Pekerjaan 2,285,154.67

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A B3-Y-13 - Balok 300 x 500 mm; L = 2,200 mm
1 Beton F'c 30 MPa m3 0.26 1.02 1,750,000 461,108.34
2 Besi + transport kg 86.68 1.05 10,800 982,903.66
3 Bekisting Produksi m2 2.95 1 36,210 106,667.42
4 Material bantu ls 1.00 1 30,180 30,180.00
5 Alat bantu ls 1.00 1 24,140 24,140.00
6 Upah produksi unit 1.00 1 440,180 440,180.00
Jumlah 2,045,179.42
Overhead & Profit 10% 204,518
Harga Satuan Pekerjaan 2,249,697.36

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A B3-Y-14 - Balok 300 x 500 mm; L = 5,400 mm
1 Beton F'c 30 MPa m3 0.63 1.02 1,750,000 1,131,811.38
2 Besi + transport kg 146.15 1.05 10,800 1,657,376.74
3 Bekisting Produksi m2 7.23 1 36,210 261,820.03
4 Material bantu ls 1.00 1 48,280 48,280.00
5 Alat bantu ls 1.00 1 36,210 36,210.00
6 Upah produksi unit 1.00 1 593,890 593,890.00
Jumlah 3,729,388.15
Overhead & Profit 10% 372,939
Harga Satuan Pekerjaan 4,102,326.96

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A B3-Y-15 - Balok 300 x 500 mm; L = 3,550 mm
1 Beton F'c 30 MPa m3 0.42 1.02 1,750,000 744,061.19
2 Besi + transport kg 111.79 1.05 10,800 1,267,723.38
3 Bekisting Produksi m2 4.75 1 36,210 172,122.42
4 Material bantu ls 1.00 1 33,800 33,800.00
5 Alat bantu ls 1.00 1 21,730 21,730.00
6 Upah produksi unit 1.00 1 516,580 516,580.00
Jumlah 2,756,016.99
Overhead & Profit 10% 275,602
Harga Satuan Pekerjaan 3,031,618.68
NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)
A FS-1 - t = 120 mm
1 Beton F'c 30 MPa m3 0.67 1.02 1,750,000 1,203,628.36
2 Besi + transport kg 6.63 1.05 10,800 75,181.38
3 Wiremesh m2 9.90 1 240,000 2,375,520.00
4 Bekisting Produksi m2 5.87 1 36,210 212,712.02
5 Material bantu ls 1.00 1 784,550 784,550.00
6 Alat bantu ls 1.00 1 518,770 518,770.00
7 Upah produksi unit 1.00 1 1,629,450 1,629,450.00
Jumlah 6,799,811.76
Overhead & Profit 10% 679,981
Harga Satuan Pekerjaan 7,479,792.94

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A FS-2 - t = 120 mm
1 Beton F'c 30 MPa m3 0.36 1.02 1,750,000 641,905.99
2 Besi + transport kg 6.63 1.05 10,800 75,181.38
3 Wiremesh m2 5.21 1 240,000 1,249,920.00
4 Bekisting Produksi m2 3.38 1 36,210 122,476.70
5 Material bantu ls 1.00 1 362,100 362,100.00
6 Alat bantu ls 1.00 1 331,750 331,750.00
7 Upah produksi unit 1.00 1 1,025,950 1,025,950.00
Jumlah 3,809,284.08
Overhead & Profit 10% 380,928
Harga Satuan Pekerjaan 4,190,212.49

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A FS-3 - t = 120 mm
1 Beton F'c 30 MPa m3 0.44 1.02 1,750,000 792,222.98
2 Besi + transport kg 6.63 1.05 10,800 75,181.38
3 Wiremesh m2 6.13 1 240,000 1,471,680.00
4 Bekisting Produksi m2 3.46 1 36,210 125,344.54
5 Material bantu ls 1.00 1 482,800 482,800.00
6 Alat bantu ls 1.00 1 471,630 471,630.00
7 Upah produksi unit 1.00 1 1,207,000 1,207,000.00
Jumlah 4,625,858.90
Overhead & Profit 10% 462,586
Harga Satuan Pekerjaan 5,088,444.79

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A FS-4 - t = 120 mm
1 Beton F'c 30 MPa m3 0.53 1.02 1,750,000 951,279.34
2 Besi + transport kg 6.63 1.05 10,800 75,181.38
3 Wiremesh m2 7.59 1 240,000 1,821,120.00
4 Bekisting Produksi m2 4.78 1 36,210 173,098.28
5 Material bantu ls 1.00 1 482,800 482,800.00
6 Alat bantu ls 1.00 1 514,470 514,470.00
7 Upah produksi unit 1.00 1 1,448,400 1,448,400.00
Jumlah 5,466,349.00
Overhead & Profit 10% 546,635
Harga Satuan Pekerjaan 6,012,983.90

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A FS-5 - t = 120 mm
1 Beton F'c 30 MPa m3 0.55 1.02 1,750,000 975,749.54
2 Besi + transport kg 6.63 1.05 10,800 75,181.38
3 Wiremesh m2 7.81 1 240,000 1,874,880.00
4 Bekisting Produksi m2 4.91 1 36,210 177,849.04
5 Material bantu ls 1.00 1 603,500 603,500.00
6 Alat bantu ls 1.00 1 379,740 379,740.00
7 Upah produksi unit 1.00 1 1,508,750 1,508,750.00
Jumlah 5,595,649.96
Overhead & Profit 10% 559,565
Harga Satuan Pekerjaan 6,155,214.96

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A FS-6 - t = 120 mm
1 Beton F'c 30 MPa m3 0.57 1.02 1,750,000 1,010,597.74
2 Besi + transport kg 6.63 1.05 10,800 75,181.38
3 Wiremesh m2 8.09 1 240,000 1,941,840.00
4 Bekisting Produksi m2 5.06 1 36,210 183,334.85
5 Material bantu ls 1.00 1 603,500 603,500.00
6 Alat bantu ls 1.00 1 488,660 488,660.00
7 Upah produksi unit 1.00 1 1,478,580 1,478,580.00
Jumlah 5,781,693.98
Overhead & Profit 10% 578,169
Harga Satuan Pekerjaan 6,359,863.37

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A FS-7 - t = 120 mm
1 Beton F'c 30 MPa m3 0.25 1.02 1,750,000 442,233.46
2 Besi + transport kg 6.63 1.05 10,800 75,181.38
3 Wiremesh m2 3.11 1 240,000 746,928.00
4 Bekisting Produksi m2 2.16 1 36,210 78,072.38
5 Material bantu ls 1.00 1 362,100 362,100.00
6 Alat bantu ls 1.00 1 278,660 278,660.00
7 Upah produksi unit 1.00 1 784,550 784,550.00
Jumlah 2,767,725.23
Overhead & Profit 10% 276,773
Harga Satuan Pekerjaan 3,044,497.75

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A FS-8 - t = 120 mm
1 Beton F'c 30 MPa m3 0.41 1.02 1,750,000 737,165.02
2 Besi + transport kg 6.63 1.05 10,800 75,181.38
3 Wiremesh m2 5.63 1 240,000 1,350,720.00
4 Bekisting Produksi m2 3.63 1 36,210 131,529.20
5 Material bantu ls 1.00 1 482,800 482,800.00
6 Alat bantu ls 1.00 1 410,880 410,880.00
7 Upah produksi unit 1.00 1 1,146,650 1,146,650.00
Jumlah 4,334,925.60
Overhead & Profit 10% 433,493
Harga Satuan Pekerjaan 4,768,418.16

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A FS-9 - t = 120 mm
1 Beton F'c 30 MPa m3 0.53 1.02 1,750,000 947,838.21
2 Besi + transport kg 6.63 1.05 10,800 75,181.38
3 Wiremesh m2 4.91 1 240,000 1,177,344.00
4 Bekisting Produksi m2 3.25 1 36,210 117,581.11
5 Material bantu ls 1.00 1 965,600 965,600.00
6 Alat bantu ls 1.00 1 726,710 726,710.00
7 Upah produksi unit 1.00 1 1,569,100 1,569,100.00
Jumlah 5,579,354.71
Overhead & Profit 10% 557,935
Harga Satuan Pekerjaan 6,137,290.18
NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)
A FS-10 - t = 120 mm
1 Beton F'c 30 MPa m3 0.43 1.02 1,750,000 763,929.31
2 Besi + transport kg 6.63 1.05 10,800 75,181.38
3 Wiremesh m2 5.91 1 240,000 1,419,120.00
4 Bekisting Produksi m2 3.81 1 36,210 137,818.88
5 Material bantu ls 1.00 1 422,450 422,450.00
6 Alat bantu ls 1.00 1 328,260 328,260.00
7 Upah produksi unit 1.00 1 1,327,700 1,327,700.00
Jumlah 4,474,459.57
Overhead & Profit 10% 447,446
Harga Satuan Pekerjaan 4,921,905.53

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A FS-11 - t = 120 mm
1 Beton F'c 30 MPa m3 0.39 1.02 1,750,000 703,463.86
2 Besi + transport kg 6.63 1.05 10,800 75,181.38
3 Wiremesh m2 5.36 1 240,000 1,286,280.00
4 Bekisting Produksi m2 3.48 1 36,210 126,016.23
5 Material bantu ls 1.00 1 422,450 422,450.00
6 Alat bantu ls 1.00 1 394,900 394,900.00
7 Upah produksi unit 1.00 1 1,146,650 1,146,650.00
Jumlah 4,154,941.47
Overhead & Profit 10% 415,494
Harga Satuan Pekerjaan 4,570,435.62

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A FS-12 - t = 120 mm
1 Beton F'c 30 MPa m3 0.27 1.02 1,750,000 487,492.43
2 Besi + transport kg 6.63 1.05 10,800 75,181.38
3 Wiremesh m2 3.62 1 240,000 869,400.00
4 Bekisting Produksi m2 2.48 1 36,210 89,701.22
5 Material bantu ls 1.00 1 241,400 241,400.00
6 Alat bantu ls 1.00 1 213,210 213,210.00
7 Upah produksi unit 1.00 1 1,025,950 1,025,950.00
Jumlah 3,002,335.03
Overhead & Profit 10% 300,234
Harga Satuan Pekerjaan 3,302,568.53

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A FS-13 - t = 120 mm
1 Beton F'c 30 MPa m3 0.29 1.02 1,750,000 514,092.85
2 Besi + transport kg 6.63 1.05 10,800 75,181.38
3 Wiremesh m2 3.67 1 240,000 879,840.00
4 Bekisting Produksi m2 2.48 1 36,210 89,923.91
5 Material bantu ls 1.00 1 422,450 422,450.00
6 Alat bantu ls 1.00 1 205,290 205,290.00
7 Upah produksi unit 1.00 1 965,600 965,600.00
Jumlah 3,152,378.15
Overhead & Profit 10% 315,238
Harga Satuan Pekerjaan 3,467,615.96

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A FS-14 - t = 120 mm
1 Beton F'c 30 MPa m3 0.46 1.02 1,750,000 827,071.18
2 Besi + transport kg 6.63 1.05 10,800 75,181.38
3 Wiremesh m2 4.17 1 240,000 999,936.00
4 Bekisting Produksi m2 2.80 1 36,210 101,330.06
5 Material bantu ls 1.00 1 724,200 724,200.00
6 Alat bantu ls 1.00 1 626,180 626,180.00
7 Upah produksi unit 1.00 1 1,569,100 1,569,100.00
Jumlah 4,922,998.63
Overhead & Profit 10% 492,300
Harga Satuan Pekerjaan 5,415,298.49
NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)
A FS-15 - t = 120 mm
1 Beton F'c 30 MPa m3 0.36 1.02 1,750,000 641,905.99
2 Besi + transport kg 6.63 1.05 10,800 75,181.38
3 Wiremesh m2 4.17 1 240,000 999,936.00
4 Bekisting Produksi m2 2.80 1 36,210 101,330.06
5 Material bantu ls 1.00 1 482,800 482,800.00
6 Alat bantu ls 1.00 1 413,230 413,230.00
7 Upah produksi unit 1.00 1 1,146,650 1,146,650.00
Jumlah 3,861,033.44
Overhead & Profit 10% 386,103
Harga Satuan Pekerjaan 4,247,136.78

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A FS-16 - t = 120 mm
1 Beton F'c 30 MPa m3 0.51 1.02 1,750,000 902,557.40
2 Besi + transport kg 6.63 1.05 10,800 75,181.38
3 Wiremesh m2 7.18 1 240,000 1,723,680.00
4 Bekisting Produksi m2 4.55 1 36,210 164,878.61
5 Material bantu ls 1.00 1 482,800 482,800.00
6 Alat bantu ls 1.00 1 288,800 288,800.00
7 Upah produksi unit 1.00 1 1,569,100 1,569,100.00
Jumlah 5,206,997.40
Overhead & Profit 10% 520,700
Harga Satuan Pekerjaan 5,727,697.14

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A FS-17 - t = 120 mm
1 Beton F'c 30 MPa m3 0.67 1.02 1,750,000 1,203,628.36
2 Besi + transport kg 6.63 1.05 10,800 75,181.38
3 Wiremesh m2 9.90 1 240,000 2,375,520.00
4 Bekisting Produksi m2 6.13 1 36,210 222,090.41
5 Material bantu ls 1.00 1 844,900 844,900.00
6 Alat bantu ls 1.00 1 509,390 509,390.00
7 Upah produksi unit 1.00 1 1,569,100 1,569,100.00
Jumlah 6,799,810.15
Overhead & Profit 10% 679,981
Harga Satuan Pekerjaan 7,479,791.17

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A FS-18 - t = 120 mm
1 Beton F'c 30 MPa m3 0.67 1.02 1,750,000 1,203,628.36
2 Besi + transport kg 6.63 1.05 10,800 75,181.38
3 Wiremesh m2 9.90 1 240,000 2,375,520.00
4 Bekisting Produksi m2 6.13 1 36,210 222,090.41
5 Material bantu ls 1.00 1 844,900 844,900.00
6 Alat bantu ls 1.00 1 509,390 509,390.00
7 Upah produksi unit 1.00 1 1,569,100 1,569,100.00
Jumlah 6,799,810.15
Overhead & Profit 10% 679,981
Harga Satuan Pekerjaan 7,479,791.17

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A HS-1 - t = 80 mm
1 Beton F'c 30 MPa m3 0.45 1.02 1,750,000 802,418.90
2 Besi + transport kg 2.40 1.05 10,800 27,220.85
3 Wiremesh m2 4.95 1 240,000 1,187,760.00
4 Bekisting Produksi m2 5.74 1 36,210 207,794.71
5 Material bantu ls 1.00 1 482,800 482,800.00
6 Alat bantu ls 1.00 1 380,720 380,720.00
7 Upah produksi unit 1.00 1 1,569,100 1,569,100.00
Jumlah 4,657,814.46
Overhead & Profit 10% 465,781
Harga Satuan Pekerjaan 5,123,595.90

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A HS-2 - t = 80 mm
1 Beton F'c 30 MPa m3 0.24 1.02 1,750,000 427,937.33
2 Besi + transport kg 2.40 1.05 10,800 27,220.85
3 Wiremesh m2 3.07 1 240,000 735,840.00
4 Bekisting Produksi m2 3.64 1 36,210 131,818.88
5 Material bantu ls 1.00 1 241,400 241,400.00
6 Alat bantu ls 1.00 1 148,540 148,540.00
7 Upah produksi unit 1.00 1 905,250 905,250.00
Jumlah 2,618,007.06
Overhead & Profit 10% 261,801
Harga Satuan Pekerjaan 2,879,807.76

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A HS-3 - t = 80 mm
1 Beton F'c 30 MPa m3 0.30 1.02 1,750,000 528,148.66
2 Besi + transport kg 2.40 1.05 10,800 27,220.85
3 Wiremesh m2 3.79 1 240,000 910,560.00
4 Bekisting Produksi m2 4.45 1 36,210 161,192.44
5 Material bantu ls 1.00 1 422,450 422,450.00
6 Alat bantu ls 1.00 1 258,260 258,260.00
7 Upah produksi unit 1.00 1 844,900 844,900.00
Jumlah 3,152,731.94
Overhead & Profit 10% 315,273
Harga Satuan Pekerjaan 3,468,005.13

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A HS-4 - t = 80 mm
1 Beton F'c 30 MPa m3 0.36 1.02 1,750,000 634,186.22
2 Besi + transport kg 2.40 1.05 10,800 27,220.85
3 Wiremesh m2 - 1 240,000 -
4 Bekisting Produksi m3 0.36 1 8,070,000 2,867,161.25
5 Material bantu ls 1.00 1 - -
6 Alat bantu m3 - 1 - -
7 Upah produksi unit 1.00 1 301,750 301,750.00
Jumlah 3,830,318.32
Overhead & Profit 10% 383,032
Harga Satuan Pekerjaan 4,213,350.15

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A HS-5 - t = 80 mm
1 Beton F'c 30 MPa m3 0.36 1.02 1,750,000 650,499.70
2 Besi + transport kg 2.40 1.05 10,800 27,220.85
3 Wiremesh m2 - 1 240,000 -
4 Bekisting Produksi m3 0.36 1 8,070,000 2,940,914.59
5 Material bantu ls 1.00 1 - -
6 Alat bantu m3 - 1 - -
7 Upah produksi unit 1.00 1 301,750 301,750.00
Jumlah 3,920,385.13
Overhead & Profit 10% 392,039
Harga Satuan Pekerjaan 4,312,423.65
NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)
A HS-6 - t = 80 mm
1 Beton F'c 30 MPa m3 0.38 1.02 1,750,000 673,731.83
2 Besi + transport kg 2.40 1.05 10,800 27,220.85
3 Wiremesh m2 - 1 240,000 -
4 Bekisting Produksi m3 0.38 1 8,070,000 3,045,947.26
5 Material bantu ls 1.00 1 - -
6 Alat bantu m3 - 1 - -
7 Upah produksi unit 1.00 1 301,750 301,750.00
Jumlah 4,048,649.93
Overhead & Profit 10% 404,865
Harga Satuan Pekerjaan 4,453,514.92

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A HS-7 - t = 80 mm
1 Beton F'c 30 MPa m3 0.17 1.02 1,750,000 294,822.31
2 Besi + transport kg 2.40 1.05 10,800 27,220.85
3 Wiremesh m2 - 1 240,000 -
4 Bekisting Produksi m3 0.17 1 8,070,000 1,332,894.14
5 Material bantu ls 1.00 1 - -
6 Alat bantu m3 - 1 - -
7 Upah produksi unit 1.00 1 301,750 301,750.00
Jumlah 1,956,687.29
Overhead & Profit 10% 195,669
Harga Satuan Pekerjaan 2,152,356.02

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A HS-8 - t = 80 mm
1 Beton F'c 30 MPa m3 0.28 1.02 1,750,000 491,443.34
2 Besi + transport kg 2.40 1.05 10,800 27,220.85
3 Wiremesh m2 - 1 240,000 -
4 Bekisting Produksi m3 0.28 1 8,070,000 2,221,819.49
5 Material bantu ls 1.00 1 - -
6 Alat bantu m3 - 1 - -
7 Upah produksi unit 1.00 1 301,750 301,750.00
Jumlah 3,042,233.68
Overhead & Profit 10% 304,223
Harga Satuan Pekerjaan 3,346,457.05

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A HS-9 - t = 80 mm
1 Beton F'c 30 MPa m3 0.35 1.02 1,750,000 631,892.14
2 Besi + transport kg 2.40 1.05 10,800 27,220.85
3 Wiremesh m2 - 1 240,000 -
4 Bekisting Produksi m3 0.35 1 8,070,000 2,856,789.68
5 Material bantu ls 1.00 1 - -
6 Alat bantu m3 - 1 - -
7 Upah produksi unit 1.00 1 301,750 301,750.00
Jumlah 3,817,652.67
Overhead & Profit 10% 381,765
Harga Satuan Pekerjaan 4,199,417.94

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A HS-10 - t = 80 mm
1 Beton F'c 30 MPa m3 0.29 1.02 1,750,000 509,286.20
2 Besi + transport kg 2.40 1.05 10,800 27,220.85
3 Wiremesh m2 - 1 240,000 -
4 Bekisting Produksi m3 0.29 1 8,070,000 2,302,487.21
5 Material bantu ls 1.00 1 - -
6 Alat bantu m3 - 1 - -
7 Upah produksi unit 1.00 1 301,750 301,750.00
Jumlah 3,140,744.26
Overhead & Profit 10% 314,074
Harga Satuan Pekerjaan 3,454,818.68
NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)
A HS-11 - t = 80 mm
1 Beton F'c 30 MPa m3 0.26 1.02 1,750,000 468,975.91
2 Besi + transport kg 2.40 1.05 10,800 27,220.85
3 Wiremesh m2 - 1 240,000 -
4 Bekisting Produksi m3 0.26 1 8,070,000 2,120,244.01
5 Material bantu ls 1.00 1 - -
6 Alat bantu m3 - 1 - -
7 Upah produksi unit 1.00 1 301,750 301,750.00
Jumlah 2,918,190.76
Overhead & Profit 10% 291,819
Harga Satuan Pekerjaan 3,210,009.84

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A HS-12 - t = 80 mm
1 Beton F'c 30 MPa m3 0.18 1.02 1,750,000 324,994.95
2 Besi + transport kg 2.40 1.05 10,800 27,220.85
3 Wiremesh m2 - 1 240,000 -
4 Bekisting Produksi m3 0.18 1 8,070,000 1,469,304.90
5 Material bantu ls 1.00 1 - -
6 Alat bantu m3 - 1 - -
7 Upah produksi unit 1.00 1 301,750 301,750.00
Jumlah 2,123,270.70
Overhead & Profit 10% 212,327
Harga Satuan Pekerjaan 2,335,597.77

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A HS-13 - t = 80 mm
1 Beton F'c 30 MPa m3 0.19 1.02 1,750,000 342,728.57
2 Besi + transport kg 2.40 1.05 10,800 27,220.85
3 Wiremesh m2 - 1 240,000 -
4 Bekisting Produksi m3 0.19 1 8,070,000 1,549,478.74
5 Material bantu ls 1.00 1 - -
6 Alat bantu m3 - 1 - -
7 Upah produksi unit 1.00 1 301,750 301,750.00
Jumlah 2,221,178.15
Overhead & Profit 10% 222,118
Harga Satuan Pekerjaan 2,443,295.96

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A HS-14 - t = 80 mm
1 Beton F'c 30 MPa m3 0.31 1.02 1,750,000 551,380.79
2 Besi + transport kg 2.40 1.05 10,800 27,220.85
3 Wiremesh m2 - 1 240,000 -
4 Bekisting Produksi m3 0.31 1 8,070,000 2,492,797.18
5 Material bantu ls 1.00 1 - -
6 Alat bantu m3 - 1 - -
7 Upah produksi unit 1.00 1 301,750 301,750.00
Jumlah 3,373,148.81
Overhead & Profit 10% 337,315
Harga Satuan Pekerjaan 3,710,463.69

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A HS-15 - t = 80 mm
1 Beton F'c 30 MPa m3 0.24 1.02 1,750,000 427,937.33
2 Besi + transport kg 2.40 1.05 10,800 27,220.85
3 Wiremesh m2 - 1 240,000 -
4 Bekisting Produksi m3 0.24 1 8,070,000 1,934,708.26
5 Material bantu ls 1.00 1 - -
6 Alat bantu m3 - 1 - -
7 Upah produksi unit 1.00 1 301,750 301,750.00
Jumlah 2,691,616.43
Overhead & Profit 10% 269,162
Harga Satuan Pekerjaan 2,960,778.07

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A HS-16 - t = 80 mm
1 Beton F'c 30 MPa m3 0.34 1.02 1,750,000 601,704.94
2 Besi + transport kg 2.40 1.05 10,800 27,220.85
3 Wiremesh m2 - 1 240,000 -
4 Bekisting Produksi m3 0.34 1 8,070,000 2,720,313.07
5 Material bantu ls 1.00 1 - -
6 Alat bantu m3 - 1 - -
7 Upah produksi unit 1.00 1 301,750 301,750.00
Jumlah 3,650,988.85
Overhead & Profit 10% 365,099
Harga Satuan Pekerjaan 4,016,087.74

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A HS-17 - t = 80 mm
1 Beton F'c 30 MPa m3 0.45 1.02 1,750,000 802,418.90
2 Besi + transport kg 2.40 1.05 10,800 27,220.85
3 Wiremesh m2 - 1 240,000 -
4 Bekisting Produksi m3 0.45 1 8,070,000 3,627,742.61
5 Material bantu ls 1.00 1 - -
6 Alat bantu m3 - 1 - -
7 Upah produksi unit 1.00 1 301,750 301,750.00
Jumlah 4,759,132.36
Overhead & Profit 10% 475,913
Harga Satuan Pekerjaan 5,235,045.59

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A HS-18 - t = 80 mm
1 Beton F'c 30 MPa m3 0.45 1.02 1,750,000 802,418.90
2 Besi + transport kg 2.40 1.05 10,800 27,220.85
3 Wiremesh m2 - 1 240,000 -
4 Bekisting Produksi m3 0.45 1 8,070,000 3,627,742.61
5 Material bantu ls 1.00 1 - -
6 Alat bantu m3 - 1 - -
7 Upah produksi unit 1.00 1 301,750 301,750.00
Jumlah 4,759,132.36
Overhead & Profit 10% 475,913
Harga Satuan Pekerjaan 5,235,045.59

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A HS-20 - t = 80 mm
1 Beton F'c 30 MPa m3 0.41 1.02 1,750,000 723,735.08
2 Besi + transport kg 2.40 1.05 10,800 27,220.85
3 Wiremesh m2 0.52 1 240,000 123,788.02
4 Bekisting Produksi m3 0.41 1 8,070,000 3,272,012.37
5 Material bantu ls 1.00 1 - -
6 Alat bantu m3 - 1 - -
7 Upah produksi unit 1.00 1 301,750 301,750.00
Jumlah 4,448,506.31
Overhead & Profit 10% 444,851
Harga Satuan Pekerjaan 4,893,356.94
NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)
A HS-21 - t = 80 mm
1 Beton F'c 30 MPa m3 0.27 1.02 1,750,000 483,095.43
2 Besi + transport kg 2.40 1.05 10,800 27,220.85
3 Wiremesh m2 0.34 1 240,000 82,628.89
4 Bekisting Produksi m3 0.27 1 8,070,000 2,184,078.52
5 Material bantu ls 1.00 1 - -
6 Alat bantu m3 - 1 - -
7 Upah produksi unit 1.00 1 301,750 301,750.00
Jumlah 3,078,773.69
Overhead & Profit 10% 307,877
Harga Satuan Pekerjaan 3,386,651.06

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A HS-22 - t = 80 mm
1 Beton F'c 30 MPa m3 0.26 1.02 1,750,000 471,229.93
2 Besi + transport kg 2.40 1.05 10,800 27,220.85
3 Wiremesh m2 0.34 1 240,000 80,599.41
4 Bekisting Produksi m3 0.26 1 8,070,000 2,130,434.49
5 Material bantu ls 1.00 1 - -
6 Alat bantu m3 - 1 - -
7 Upah produksi unit 1.00 1 301,750 301,750.00
Jumlah 3,011,234.67
Overhead & Profit 10% 301,123
Harga Satuan Pekerjaan 3,312,358.14

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A HS-23 - t = 80 mm
1 Beton F'c 30 MPa m3 0.36 1.02 1,750,000 644,382.14
2 Besi + transport kg 2.40 1.05 10,800 27,220.85
3 Wiremesh m2 0.46 1 240,000 110,215.45
4 Bekisting Produksi m3 0.36 1 8,070,000 2,913,257.09
5 Material bantu ls 1.00 1 - -
6 Alat bantu m3 - 1 - -
7 Upah produksi unit 1.00 1 301,750 301,750.00
Jumlah 3,996,825.53
Overhead & Profit 10% 399,683
Harga Satuan Pekerjaan 4,396,508.08

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A HS-25 - t = 80 mm
1 Beton F'c 30 MPa m3 0.22 1.02 1,750,000 392,288.02
2 Besi + transport kg 2.40 1.05 10,800 27,220.85
3 Wiremesh m2 0.28 1 240,000 67,097.14
4 Bekisting Produksi m3 0.22 1 8,070,000 1,773,537.44
5 Material bantu ls 1.00 1 - -
6 Alat bantu m3 - 1 - -
7 Upah produksi unit 1.00 1 301,750 301,750.00
Jumlah 2,561,893.45
Overhead & Profit 10% 256,189
Harga Satuan Pekerjaan 2,818,082.80

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A HS-26 - t = 80 mm
1 Beton F'c 30 MPa m3 0.17 1.02 1,750,000 302,818.82
2 Besi + transport kg 2.40 1.05 10,800 27,220.85
3 Wiremesh m2 0.22 1 240,000 51,794.29
4 Bekisting Produksi m3 0.17 1 8,070,000 1,369,046.45
5 Material bantu ls 1.00 1 - -
6 Alat bantu m3 - 1 - -
7 Upah produksi unit 1.00 1 301,750 301,750.00
Jumlah 2,052,630.40
Overhead & Profit 10% 205,263
Harga Satuan Pekerjaan 2,257,893.44
NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)
A HS-27 - t = 80 mm
1 Beton F'c 30 MPa m3 0.17 1.02 1,750,000 301,002.68
2 Besi + transport kg 2.40 1.05 10,800 27,220.85
3 Wiremesh m2 0.21 1 240,000 51,483.65
4 Bekisting Produksi m3 0.17 1 8,070,000 1,360,835.63
5 Material bantu ls 1.00 1 - -
6 Alat bantu m3 - 1 - -
7 Upah produksi unit 1.00 1 301,750 301,750.00
Jumlah 2,042,292.80
Overhead & Profit 10% 204,229
Harga Satuan Pekerjaan 2,246,522.08

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A HS-28 - t = 70 mm
1 Beton F'c 30 MPa m3 0.31 1.02 1,750,000 559,373.66
2 Besi + transport kg 2.40 1.05 10,800 27,220.85
3 Wiremesh m2 0.40 1 240,000 95,675.56
4 Bekisting Produksi m3 0.31 1 8,070,000 2,528,933.02
5 Material bantu ls 1.00 1 - -
6 Alat bantu m3 - 1 - -
7 Upah produksi unit 1.00 1 301,750 301,750.00
Jumlah 3,512,953.08
Overhead & Profit 10% 351,295
Harga Satuan Pekerjaan 3,864,248.39

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A HS-29 - t = 70 mm
1 Beton F'c 30 MPa m3 0.33 1.02 1,750,000 592,026.09
2 Besi + transport kg 2.40 1.05 10,800 27,220.85
3 Wiremesh m2 0.42 1 240,000 101,260.44
4 Bekisting Produksi m3 0.33 1 8,070,000 2,676,554.95
5 Material bantu ls 1.00 1 - -
6 Alat bantu m3 - 1 - -
7 Upah produksi unit 1.00 1 301,750 301,750.00
Jumlah 3,698,812.33
Overhead & Profit 10% 369,881
Harga Satuan Pekerjaan 4,068,693.57

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A HS-30 - t = 70 mm
1 Beton F'c 30 MPa m3 0.26 1.02 1,750,000 455,853.21
2 Besi + transport kg 2.40 1.05 10,800 27,220.85
3 Wiremesh m2 0.32 1 240,000 77,969.37
4 Bekisting Produksi m3 0.26 1 8,070,000 2,060,916.20
5 Material bantu ls 1.00 1 - -
6 Alat bantu m3 - 1 - -
7 Upah produksi unit 1.00 1 301,750 301,750.00
Jumlah 2,923,709.62
Overhead & Profit 10% 292,371
Harga Satuan Pekerjaan 3,216,080.58
NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)
A LT 4 Slab Konven - t = 120 mm
1 Beton F'c 30 MPa m3 3.18 1.02 1,750,000 5,675,957.28
2 Besi + transport kg - 1.05 10,800 -
3 Wiremesh m2 26.50 1 122,410 3,243,669.14
4 Bekisting Produksi m2 - 1 8,070,000 -
5 Material bantu ls 1.00 1 - -
6 Alat bantu m3 - 1 - -
7 Upah produksi unit 1.00 1 301,750 301,750.00
Jumlah 9,221,376.42
Overhead & Profit 10% 922,138
Harga Satuan Pekerjaan 10,143,514.07

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A LT DAK Slab Konven - t = 150 mm
1 Beton F'c 30 MPa m3 3.97 1.02 1,750,000 7,094,946.60
2 Besi + transport kg - 1.05 10,800 -
3 Wiremesh m2 26.50 1 122,410 3,243,669.14
4 Bekisting Produksi m2 - 1 8,070,000 -
5 Material bantu ls 1.00 1 - -
6 Alat bantu m3 - 1 - -
7 Upah produksi unit 1.00 1 301,750 301,750.00
Jumlah 10,640,365.74
Overhead & Profit 10% 1,064,037
Harga Satuan Pekerjaan 11,704,402.32

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A LT SOLAR PANEL Slab Konven - t = 120 mm
1 Beton F'c 30 MPa m3 1.38 1.02 1,750,000 2,456,874.00
2 Besi + transport kg - 1.05 10,800 -
3 Wiremesh m2 11.47 1 122,410 1,404,042.70
4 Bekisting Produksi m2 - 1 8,070,000 -
5 Material bantu ls 1.00 1 - -
6 Alat bantu m3 - 1 - -
7 Upah produksi unit 1.00 1 301,750 301,750.00
Jumlah 4,162,666.70
Overhead & Profit 10% 416,267
Harga Satuan Pekerjaan 4,578,933.37

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A K2 - Kolom 500 x 800 mm; L = 3.600 mm
1 Beton F'c 30 MPa m3 1.52 1.02 1,750,000 2,719,072.29
2 Besi + transport kg 256.75 1.05 10,800 2,911,522.57
3 Bekisting Produksi m2 12.21 1 181,050 2,210,802.05
4 Material bantu ls 1.00 1 965,600 965,600.00
5 Alat bantu ls 1.00 1 609,480 609,480.00
6 Upah produksi unit 1.00 1 1,448,400 1,448,400.00
Jumlah 10,864,876.91
Overhead & Profit 10% 1,086,488
Harga Satuan Pekerjaan 11,951,364.60

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A K2 - Kolom 500 x 800 mm; L = 3.600 mm
1 Beton F'c 30 MPa m3 1.52 1.02 1,750,000 2,719,072.29
2 Besi + transport kg 256.75 1.05 10,800 2,911,522.57
3 Bekisting Produksi m2 12.21 1 334,340 4,082,626.67
4 Material bantu ls 1.00 1 - -
5 Alat bantu m3 - 1 - -
6 Upah produksi unit 1.00 1 301,750 301,750.00
Jumlah 10,014,971.53
Overhead & Profit 10% 1,001,497
Harga Satuan Pekerjaan 11,016,468.68

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A K2 - Kolom 500 x 800 mm; L = 3.600 mm
1 Beton F'c 30 MPa m3 1.52 1.02 1,750,000 2,719,072.29
2 Besi + transport kg 256.75 1.05 10,800 2,911,522.57
3 Bekisting Produksi m2 12.21 1 334,340 4,082,626.67
4 Material bantu ls 1.00 1 - -
5 Alat bantu m3 - 1 - -
6 Upah produksi unit 1.00 1 301,750 301,750.00
Jumlah 10,014,971.53
Overhead & Profit 10% 1,001,497
Harga Satuan Pekerjaan 11,016,468.68

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A Kolom Tangga
1 Beton F'c 30 MPa m3 0.16 1.02 1,750,000 289,170.00
2 Besi + transport kg 38.88 1.05 10,800 440,899.20
3 Bekisting Produksi m2 2.16 1 115,620 249,739.20
4 Material bantu ls 1.00 1 - -
5 Alat bantu LS 1.00 1 - -
6 Upah produksi unit 1.00 1 - -
Jumlah 979,808.40
Overhead & Profit 10% 97,981
Harga Satuan Pekerjaan 11,016,468.68
-
-
NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)
A Balok Tangga
1 Beton F'c 30 MPa m3 0.40 1.02 1,750,000 709,537.50
2 Besi + transport kg 91.43 1.05 10,800 1,036,759.50
3 Bekisting Produksi m2 3.45 1 109,650 377,744.25
4 Material bantu ls 1.00 1 - -
5 Alat bantu LS 1.00 1 - -
6 Upah produksi unit 1.00 1 - -
Jumlah 2,124,041.25
Overhead & Profit 10% 212,404
Harga Satuan Pekerjaan 11,016,468.68

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A MATERIAL BETON
1 KOLOM Bh 1.00 - -
2 BALOK Bh 1.00 629,250 629,250.00
3 SLAB Bh 1.00 452,730 452,730.00
4 TANGGA Bh 1.00 - -

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A MATERIAL BESI
1 KOLOM Bh 1.00 - -
2 BALOK Bh 1.00 1,410,490 1,410,490.00
3 SLAB Bh 1.00 83,320 83,320.00
4 TANGGA Bh 1.00 - -

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A MATERIAL INSTALASI
1 KOLOM Bh 1.00 394,610 394,610.00
2 BALOK Bh 1.00 176,990 176,990.00
3 SLAB Bh 1.00 904,190 904,190.00
4 TANGGA Bh 1.00 527,810 527,810.00

NO URAIAN SAT VOLUME KOEF HARGA SATUAN (RP) JUMLAH (RP)

A JASA INSTALASI
1 KOLOM Bh 1.00 1,404,320 1,404,320.00
2 BALOK Bh 1.00 918,860 918,860.00
3 SLAB Bh 1.00 763,420 763,420.00
4 TANGGA Bh 1.00 1,571,290 1,571,290.00