Documentos de Académico
Documentos de Profesional
Documentos de Cultura
I. BAHAN DASAR
1 Concrete mixer/Molen Kapsitas (300 L / 0,3 M3) ( E.29.b ) Hari Rp. 250,000.00
2 Concrete pan mixer / Batching Plant Kapasitas 600 L ( E.30 ) Jam Rp. 759,000.00
3 Concrete pump Kapasitas 8 M3 ( E.31 ) Jam Rp. 331,000.00
4 Truck mixer (agitator) Kapasitas 5 M3 ( E.81) Jam Rp. 775,000.00
5 Concrete Vibrator ( E.20) Jam Rp. 50,000.00
NO. URAIAN PEKERJAAN ANALISA VOL. SAT. HARGA SAT. JUMLAH HARGA
a b c d e f g = (d x f)
I
1.1 PEKERJAAN STRUKTUR ATAS
1. Pek. Balok Uk. (15 x 20 cm)
- Cor Beton K-250 1.62 m3 Rp 1,549,854.62 Rp 2,510,764.48
2. Pek. Lantai
- Gelagar Iwf 150 616.00 Kg Rp 42,456.25 Rp 26,153,050.00
- Rangka Hollow (40x60 mm) 48.00 m2 Rp 492,523.17 Rp 23,641,112.00
- Kalsifloor 48.00 m2 Rp 237,930.00 Rp 11,420,640.00
- Waterproofing 25.00 m2 Rp 94,974.00 Rp 2,374,350.00
- Vinyl Taco 4 mm 48.00 m2 Rp 695,405.70 Rp 33,379,473.60
Rp 99,479,390.08
1.2 PEKERJAAN PLAFOND
1. Pek. Rangka Plafond Besi Hollow, Modul Uk. 120 x 60 Cm 80.00 m2 Rp 173,201.97 Rp 13,856,157.33
2. Pek. Plafond GRC/Kalsyboard, Tbl. 3.5 mm 80.00 m2 Rp 81,623.30 Rp 6,529,864.00
Rp 20,386,021.33
Rp 32,885,240.00
Prof. Dr. dr SYAFRI KAMSUL ARIF, Sp.An, KIC, KAKV ADIWIJAYA, SKM.,M.Kes
Nip. 196705241995031001 A S H A D I., ST, IAI
Nip. 197501121999031001 DIREKTUR
MASTER BACKUP
PEKERJAAN
LOKASI
PROPINSI
KONSULTAN PERENCANA
TAHUN ANGGARAN
I - P x J. SISI
LEBAR = 18.55 x 2
#NAME? ###
### ###
PONDASI
PJG. = 60.5
TINGGI = 0.40
0.25 + 0.35
VOL. = x 0.40
2.00
0.60
= x 0.40
2.00
= 0.30 x 0.40
= 0.12 m2
= 60.50 x 0.12
= 7.26 m3 7.26
Volume = P x L x T x JMLH
= 16.34 m3 16.34
#NAME?
3.63 3.63
#NAME?
3.63
Volume = P x L x T x JMLH
= 1.30 m3 17.63
P /BH JML BH
#NAME?
- Pek. Urugan Pasir dibawah lantai VOL. = 1/4 DARI VOLUME GALIAN PONDASI
= 17.63 / 4.00
= 4.41 m3 4.41
20.65
Tinggi Pedestal= 1.6
Panjang/Lebar F1= 1 0.6
Panjang/Lebar F2= 0.6 0.6
Tebal Poer F1 & F2 0.45 0.35
jumlah POER F1 - bh
Bekisting F1 = - m2
Bekisting F2 = 9 m2
BETON F1 & F2 1.15 m3 1.15
### TIMBUNAN PANGGUNG
26.35 m3 26.35
### PANGGUNG
VOL. = P x L x T x PENGURANG
2.70 m3 3.78
SELASAR TERAS T
VOL. = LUAS x L
21.75 x 0.05
1.09 m3
#NAME?
17.33 m3 17.33
keliling Gedung
VOL. = P x L x T
4.58 m3
VOL. = P x L x T
2.72 m3 7.30
Volume = P x L x T x JMLH
= 1.08 m3
Volume = P x L x T x JMLH
= 1.30 m3 2.38
= 2.38 / 4.00
= 0.59 m3 0.59
20.65
Tinggi Pedestal= 1.6
Panjang/Lebar F1= 1 0.6
Panjang/Lebar F2= 0.6 0.6
Tebal Poer F1 & F2 0.45 0.35
jumlah POER F1 4 bh
Bekisting F1 = 6 m2
Bekisting F2 = 9 m2
BETON F1 & F2 2.11 m3 2.11
#NAME?
= 16.80 m3 16.80
Kg
Kolom Type K1 -
1 0.7
a. Beugel 0.96 0.66 8 0.3946 3.336 81.00 270.216 106.62
b. Beugel. Extra 0.96 0.66 8 0.3946 0 121.00 0 - 2.00 316.08
b. Tul.Utama 13 1.0419 12.338 4 49.352 51.42
d. Tul.Bagi 10 0.6165 12.26 0 0 -
158.04 316.08
jumlah K2 = 2.00
2.97
= 424.48 m2 424.48
keliling Gedung
VOL. = P x L
57.30 x 0.80
45.84 m2
VOL. = P x L
34.00 x 0.80
27.20 m2 519.27
###
#NAME? VOL. = P x L x T
= 1.82 m3 1.82
#NAME? VOL. = P x L x T
= 24.20 m2 24.20
#NAME? #NAME?
#NAME? VOL. = P x L x T
= 0.08 m3 0.08
VOL. = P x L x T
= 3.34 x 0.15 x
= 1.00 m2 1.00
#NAME? VOL. = P x L x T
= 1.00 m2 1.00
#NAME?
0.08 0.08
###
#NAME? VOL. = P x L x T
= 32.57 m3 32.57
#NAME? VOL. = P x L x T
= 289.51 m2 289.51
### VOL. = P x L x T
= 0.49 m3 0.49
#NAME? VOL. = P x L x T
= 6.50 m2 6.50
= 2.07 m3 2.07
###
VOL. = P x L x T x JMLH. KP
= 1.17 m3 1.17
Kg
kolom K1 Dia. 30 cm
0.3 0.3
a. Beugel 0.26 0.26 8 0.3946 0.8013 25.00 20.0325 7.90
b. Beugel. Extra 0.26 0.26 8 0.3946 0 37.00 0 - 8.00 259.28
b. Tul.Utama 13 1.0419 3.92 6 23.52 24.51
d. Tul.Bagi 10 0.6165 3.92 0 0 -
32.41 259.28
jumlah K1 = 8.00
Kg
Kolom Type K2 56.92
0.2 0.2
a. Beugel 0.16 0.16 8 0.3946 0.736 25.00 18.4 7.26
b. Beugel. Extra 0.16 0.16 8 0.3946 0 37.00 0 - 8.00 191.38
b. Tul.Utama 13 1.0419 3.998 4 15.992 16.66
d. Tul.Bagi 10 0.6165 3.92 0 0 -
23.92 191.38
Tinggi K2= 3.66
jumlah K2 = 8.00
###
= 0.57 m3 2.49
###
VOL. = P x L x T x JMLH. KP
= 0.20 m3
###
VOL. = P x L x T x JMLH. KP
= 1.72 m3 171.80
2.15
### VOL. = P x L x T
= 1.67 m3 1.67
#NAME? VOL. = P x L x T
= 28.99 m2 28.99
Kg
KP (10x10)
0.1 0.1
a. Beugel 0.06 0.06 6 0.2219 0.312 21.00 6.552 1.45
b. Beugel. Extra 0.06 0.06 6 0.2219 0 31.00 0 - 19.00 180.38
b. Tul.Utama 10 0.6165 3.26 4 13.04 8.04
d. Tul.Bagi 10 0.6165 3.26 0 0 -
9.49 801.77
jumlah KP = 19.00
Bekisting KP = 11.40 m2
Kg
KP (10x10)
0.1 0.1
a. Beugel 0.06 0.06 6 0.2219 0.312 28.00 8.736 1.94
b. Beugel. Extra 0.06 0.06 6 0.2219 0 41.00 0 - 5.00 62.84
b. Tul.Utama 10 0.6165 4.31 4 17.24 10.63
d. Tul.Bagi 10 0.6165 4.31 0 0 -
12.57
Tinggi KPl= 4.05
jumlah KP = 5.00
#NAME?
Kg
KP (10x10)
0.1 0.1
a. Beugel 0.06 0.06 6 0.2219 0.312 15.00 4.68 1.04
b. Beugel. Extra 0.06 0.06 6 0.2219 0 22.00 0 - 80.00 558.56
b. Tul.Utama 10 0.6165 2.41 4 9.64 5.94
d. Tul.Bagi 10 0.6165 2.41 0 0 -
6.98
Tinggi KPl= 2.15
jumlah KP = 80
Bekisting KP = 0.43 m2
### ### Dinding
Panjang
### GRID/POINT
Panjang/ Kolom Efektif/m tinggi Lubang/ Luas
1 Luas Bruto/m2
m1 /m1 (m) m2 Netto/m2
ARAH X-Y
PASANGAN 1/2
BATA
KANAN 49.5 3 148.5 148.5
DEPAN
12 0 12 3 36 2 34
BELAKANG
PINTU 0 0 0 0
4
RUANG SISRUTE 14.8 0.5 14.3 57.2 6 51.2
PENEBALAN
10 0 2.45 0 0 0
KOLOM
CAT DINDING
EKSISTING 233.7
RUANG TINDAKAN 29.2 4.5 131.4
LT1 785
LT2 785
LT3 785
PEMBONGKARAN
EKSISTING 146.925
PINTU 0.9 2.15 7.74 0 7.74
233.7
Pas. 1/2 Batu 233.7 233.70
= 4 x 1
= 4.13 m2 4.13
= 4 x 1
= 4 m' 4.00
VOL. = T x L
= 2.15 x 0.9
= 1.94 m2 1.94
1 PEKERJAAN PLAFOND
2569.435 m2 2569.44
15.95 m2
15.95
SEGMEN 2 = DARI CAD = 65.4 m2
65.4 m2
= 126.11 m1
= 30.64 x 1 x 2
= 61.28 m2 230.76
MUKA-BLKG GEDUNG
= 19.60 x 1.8 x 2
= 70.56 m2
TERAS
= 3.42 x 4.65 x 2
= 31.81 m2
SELASAR
= 5.10 x 6.58 x 2
= 67.12 m2
Gedung Utama
= 14795.50 x 2.8
= 41427.40 kg
VOL. = P x berat/m
= x 2.8
= 0.00 kg 41427.40
Kiri-Kanan (atas)
ARAH Y = 307.10 x
= 307.10 m'
Kiri-Kanan (Bawah)
ARAH Y = 30.64 x 2
= 61.28 m'
Depan-Belakang (atas)
ARAH Y = 18.20 x 2
= 36.40 m'
ARAH Y = 19.48 x 2
= 38.96 m'
teras-depan
ARAH Y = 3.14 x 2
= 6.28 m'
teras-kiri-kanan
ARAH Y = 2.48 x 2
= 4.96 m'
selasar
ARAH Y = 4.40 x 2
= 8.80 m'
0.00
### -
= 0.00 + 0
= 0.00 m2
= 0.00 m2
= 0.00 + 0.00
= 0.00 m2
= 0.00 m2
= 0.00 m2 0.00
###
LBR. = 0.13
TG. = 3.97
JUMLAH = 35.00
= 2.35 m3 2.35
KOLOM 13/13
TG. = 3.97
JUMLAH = 35.00
= 493.42 Kg
- SENGKANG Ø 8
KOLOM 13/13
TG. = 3.97
JARAK = 0.15
JUMLAH = 35.00
3.97
VOL. = = 26.47 DIBULATKAN = 27
0.15
= 186.43 Kg
= 679.85 Kg 679.85
= 1.03 + 1.0322
= 2.06 m2
= 36.13 m2 36.13
#NAME? ###
###
LBR. = 0.13
TG. = 0.20
= #REF! m3 #REF!
Ringbalk 13/20
PJG. = #REF!
= #REF! Kg
- SENGKANG Ø 8
Ringbalk 13/20
PJG. = #REF!
JARAK = 0.15
#REF!
VOL. = = #REF! DIBULATKAN = 755
0.15
= 178.74 Kg
= #REF! Kg #REF!
SISI = 2.00
= #REF! + #REF!
= #REF! m2 #REF!
###
LBR. = 1.00
TG. = 0.10
2. PJG. = 3.37
LBR. = 0.50
TG. = 0.10
3. PJG. = 3.50
LBR. = 0.25
TG. = 0.10
4. PJG. = 3.13
LBR. = 2.00
TG. = 0.10
5. PJG. = 2.02
LBR. = 0.43
TG. = 0.10
LBR. = 0.43
TG. = 0.10
7. PJG. = 2.77
LBR. = 0.43
TG. = 0.10
8. PJG. = 3.13
LBR. = 0.43
TG. = 0.10
1. PJG. = 4.00
LBR. = 1.00
JARAK = 0.15
JUMLAH = 1.00
= 17.26 Kg
= 16.65 Kg
= 33.91 Kg
2. PJG. = 3.37
LBR. = 0.50
JARAK = 0.15
JUMLAH = 1.00
= 6.23 Kg
= 7.09 Kg
= 13.32 Kg
3. PJG. = 3.50
LBR. = 0.25
JARAK = 0.15
JUMLAH = 1.00
= 4.32 Kg
= 3.54 Kg
= 7.86 Kg
4. PJG. = 3.13
LBR. = 2.00
JARAK = 0.15
JUMLAH = 1.00
= 25.09 Kg
= 25.89 Kg
= 50.98 Kg
5. PJG. = 2.02
LBR. = 0.43
JARAK = 0.15
JUMLAH = 1.00
= 3.73 Kg
= 3.71 Kg
= 7.44 Kg
6. PJG. = 2.87
LBR. = 0.43
JARAK = 0.15
JUMLAH = 1.00
= 5.31 Kg
= 5.04 Kg
= 10.34 Kg
7. PJG. = 2.77
LBR. = 0.43
JARAK = 0.15
JUMLAH = 1.00
= 5.11 Kg
= 5.04 Kg
= 10.15 Kg
8. PJG. = 3.13
LBR. = 0.43
JARAK = 0.15
JUMLAH = 1.00
= 5.79 Kg
= 5.57 Kg
= 11.36 Kg
= 145.36 Kg 145.36
JUMLAH = 1
= 4.00 m2
TG. = 0.10
JUMLAH = 1.00
= 0.60 m2
= 4.60 m2
JUMLAH = 1
= 1.69 m2
TG. = 0.10
JUMLAH = 1.00
= 0.44 m2
= 2.12 m2
JUMLAH = 1
= 0.88 m2
TG. = 0.10
JUMLAH = 1.00
= 0.70 m2
= 1.58 m2
JUMLAH = 1
= 6.26 m2
TG. = 0.10
JUMLAH = 1.00
= 1.03 m2
= 7.29 m2
JUMLAH = 1
= 0.87 m2
TG. = 0.10
JUMLAH = 1.00
= 0.49 m2
= 1.36 m2
JUMLAH = 1
= 1.23 m2
TG. = 0.10
JUMLAH = 1.00
VOL. DINDING = 6.60 x 0.10 x 1.00
= 0.66 m2
= 1.89 m2
JUMLAH = 1
= 1.19 m2
TG. = 0.10
JUMLAH = 1.00
= 0.64 m2
= 1.83 m2
JUMLAH = 1
= 1.35 m2
TG. = 0.10
JUMLAH = 1.00
= 0.71 m2
= 2.06 m2
= 22.72 m2 22.72
#NAME? ###
#NAME? ###
### ###
LBR. = 0.13
TG. = 0.13
= 0.56 m3 0.56
Ringbalk 13/20
PJG. = 33.15
= 117.72 Kg
- SENGKANG Ø 8
Ringbalk 13/20
PJG. = 33.15
JARAK = 0.15
33.15
VOL. = = 221.00 DIBULATKAN = 221
0.15
= 43.60 Kg
= 161.32 Kg 161.32
SISI = 2.00
= 4.31 + 2.15
= 6.46 m2 6.46
#NAME? ###
#NAME? ###
= 85.54 m'
= 339.59 m2
PJG. = 4.61
TG. = 3.30
= 15.21 m2
PAS. BATU KUDA2 =
JUMLAH = 1.00
5.38
= x 1.70 1.00
2.00
= 4.57 m2
= 323.31 m2 323.31
SISI = 2
PLESTER BETON
PJG. = 6.89
= 6.89 x 3.97
= 27.35 m2
KUDA2 = 4.57 m2
= 646.62 m2
= 678.55 m2 678.55
#NAME? ###
###
### ###
JUMLAH = 1.00 Bh
JUMLAH = 1.00 Bh
= 2.64 m2 2.64
### ###
JUMLAH = 5.00 Bh
JUMLAH = 5.00 Bh
= 8.86 m2 8.86
### ###
JUMLAH = 3.00 Bh
JUMLAH = 3.00 Bh
= 3.27 m2 3.27
### ###
JUMLAH = 1.00 Bh
JUMLAH = 1.00 Bh
= 2.03 m2 2.03
JUMLAH = 1.00 Bh
JUMLAH = 2.00 Bh
= 2.39 m2 2.39
### ###
JUMLAH = 4.00 Bh
JUMLAH = 4.00 Bh
JUMLAH = 4.00 Bh
= 6.85 m2
JUMLAH = 4.00 Bh
= 1.92 m2
= 8.77 m2 8.77
### ###
JUMLAH = 2.00 Bh
JUMLAH = 2.00 Bh
JUMLAH = 2.00 Bh
= 1.04 m2 1.04
### ###
JUMLAH = 2.00 Bh
JUMLAH = 2.00 Bh
JUMLAH = 2.00 Bh
= 1.19 m2 1.19
### ###
TG. = 0.30
JUMLAH = 18
= 0.50 x 0.30 x 18
= 2.7 m2 2.70
#NAME? ###
1. Pek. Rangka Plafond Besi Hollow, Modul Uk. 120 x 60 Cm 1. RANGKA DALAM
LUAS 1 = 19.72 m2
LUAS 2 = 1.88 m2
LUAS 3 = 1.88 m2
LUAS 4 = 20.97 m2
LUAS 5 = 10.39 m2
LUAS 6 = 10.39 m2
LUAS 7 = 6.70 m2
LUAS 8 = 14.69 m2
LUAS 9 = 12.54 m2
LUAS 10 = 13.26 m2
LUAS 11 = 13.98 m2
LUAS 12 = 2.56 m2
= 190.92 m2 190.92
#NAME? ###
### ###
LUAS 1 = 19.72 m2
LUAS 2 = 1.88 m2
LUAS 3 = 1.88 m2
LUAS 4 = 4.26 m2
LUAS 5 = 20.97 m2
LUAS 6 = 10.39 m2
LUAS 7 = 10.39 m2
LUAS 8 = 6.70 m2
LUAS 9 = 14.69 m2
LUAS 10 = 12.54 m2
LUAS 11 = 13.26 m2
LUAS 12 = 13.98 m2
LUAS 13 = 2.56 m2
= 10.66 m3 10.66
LUAS 2 = 4.26 m2
LUAS 3 = 20.97 m2
LUAS 4 = 10.39 m2
LUAS 5 = 10.39 m2
LUAS 6 = 6.70 m2
LUAS 7 = 14.69 m2
LUAS 8 = 12.54 m2
LUAS 9 = 13.26 m2
LUAS 10 = 13.98 m2
LUAS 2 = 1.88 m2
LUAS 3 = 2.56 m2
JUMLAH = 2
= 16.73 m2
JUMLAH = 1
= 10.12 m2
= 26.85 m2 26.85
### ###
LBR. = 0.50
TG. = 0.05
= 1.39 m3 1.39
LBR. = 0.50
TG. = 0.2
= 5.55 m3 5.55
LBR. = 0.50
= 27.75 m2 27.75
### ###
TG. = 0.30
SISI = 2
= 70.00 x 0.30 x 2
= 42.00 m2 42.00
### - DINDING
PJG. = 70.00
TG. = 0.30
SISI = 2
= 70.00 x 0.30 x 2
= 42.00 m2
- TOP
PJG. = 70.00
LBR. = 0.13
SISI = 2
= 70.00 x 0.13 x 2
= 18.20 m2
= 60.20 m2 60.20
### PJG. = 70.00
LBR. = 0.25
TG. = 0.05
= 0.875 m3 0.88
#NAME? ###
#NAME? ###
KEMIRINGAN = 30
P x L
=
COS 30
9.00 x 6.63
=
0.87
59.67
=
0.87
VOL. = 68.90 m2
KEMIRINGAN = 30
P x L
=
COS 30
6.00 x 5.25
=
0.87
31.50
=
0.87
VOL. = 36.37 m2
KEMIRINGAN = 30
P x L
=
COS 30
12.63 x 8.13
=
0.87
102.68
=
0.87
VOL. = 118.57 m2
KEMIRINGAN = 30
P x L
=
COS 30
5.13 x 1.72
=
0.87
8.80
=
0.87
VOL. = 10.16 m2
= 234.00 m2 234.00
- 1. PJG. = 32.94
LBR. = 1.87
TG. = 0.10
JUMLAH = 1
= 6.16 m3
2. PJG. = 13.57
LBR. = 1.87
TG. = 0.10
JUMLAH = 2
= 5.08 m3
3. PJG. = 5.8
LBR. = 2.17
TG. = 0.10
JUMLAH = 1
= 1.26 m3
= 12.49 m3 12.49
1. PJG. = 32.94
LBR. = 1.87
JARAK = 0.15
JUMLAH = 1.00
= 243.69 Kg
= 253.63 Kg
= 497.32 Kg
- TULANGAN Ø 10
2. PJG. = 13.57
LBR. = 1.87
JARAK = 0.15
JUMLAH = 2.00
= 200.78 Kg
= 207.51 Kg
= 408.30 Kg
- TULANGAN Ø 10
3. PJG. = 5.80
LBR. = 2.17
JARAK = 0.15
JUMLAH = 1.00
= 50.06 Kg
VOL. HORIZONTAL = 39.00 x 2.17 x 0.62 x 1.00
= 52.17 Kg
= 102.23 Kg
= 1007.85 Kg 1007.85
JUMLAH = 1
= 61.60 m2
TG. = 0.10
JUMLAH = 1.00
= 6.96 m2
= 68.56 m2
JUMLAH = 2
= 50.75 m2
TG. = 0.10
JUMLAH = 2.00
= 5.80 m2
= 56.55 m2
JUMLAH = 1
= 12.59 m2
TG. = 0.10
JUMLAH = 1.00
= 1.22 m2
= 13.81 m2
= 138.92 m2 138.92
= 3.22 m3 3.22
Latei 13/20
PJG. = 124.00
= 660.49 Kg
- SENGKANG Ø 8
Ringbalk 13/20
PJG. = 124.00
JARAK = 0.15
124.00
VOL. = = 826.67 DIBULATKAN = 827
0.15
= 195.78 Kg
= 856.27 Kg 856.27
SISI = 2.00
= 24.80 + 8.06
= 32.86 m2 32.86
= 4.65 m3 4.65
BD1 13/20
PJG. = 124.00
= 660.49 Kg
- SENGKANG Ø 8
BD1 13/20
PJG. = 124.00
JARAK = 0.15
124.00
VOL. = = 826.67 DIBULATKAN = 827
0.15
= 228.41 Kg
= 888.90 Kg 888.90
SISI = 2.00
= 31.00 + 8.06
= 39.06 m2 39.06
- 1. PJG. = 5.98
LBR. = 1.94
TG. = 0.10
JUMLAH = 4
= 4.64 m3
2. PJG. = 3.44
LBR. = 10.13
TG. = 0.10
JUMLAH = 2
= 6.97 m3
= 11.61 m3 11.61
LBR = 1.94
JUMLAH = 4
= 46.40 m2
2. PJG. = 3.44
LBR = 10.13
JUMLAH = 2
= 69.69 m2
= 116.10 m2 116.10
1. PJG. = 5.98
LBR. = 1.94
JARAK = 0.15
JUMLAH = 4
= 122.69 Kg
= 122.47 Kg
= 245.16 Kg
- TULANGAN Ø 8
2. PJG. = 3.44
LBR. = 10.13
JARAK = 0.15
JUMLAH = 2
= 184.59 Kg
= 183.86 Kg
= 368.45 Kg
= 613.61 Kg 613.61
TG. = 0.10
JUMLAH = 2
= 9.00 m2 9.00
0 -
- -
TG. = 0.60
= 36.00 m2 36.00
= 205.30 m'
= 923.85 m2
JUMLAH = 2.00
10.00
= x 3.00 2.00
2.00
= 30.00 m2
= 923.85 + 30.00
= 821.98 m2 821.98
SISI = 2.00
= 1847.70 m2
PLESTER KUDA2
= 15.00 m2
BAGIAN LUAR
= 1847.70 + 15.00
= 1862.70 m2
= 263.74 m2
- Pek. Pasangan Dinding Tembok Tebal 1/2 Bata (1pc : 4ps) - SLOEF 20/30
1. PJG. = 81.00
TG. = 0.30
= 24.30 m2
- SLOEF 15/25
1. PJG. = 26.00
TG. = 0.25
= 6.50 m2
- KOLOM 20/40
1. PJG. = 1.20
TG. = #REF!
JUMLAH = 4.00
= #REF! m2
- KOLOM 20/20
1. PJG. = 0.80
TG. = #REF!
JUMLAH = 12.00
= #REF! m2
- KOLOM 20/20
1. PJG. = 0.35
TG. = 3.97
JUMLAH = 40.00
VOL. = 0.35 x 3.97 x 40.00
= 55.58 m2
- KOLOM 13/13
1. PJG. = 0.26
TG. = 3.97
JUMLAH = 30.00
= 30.97 m2
= 30.97
= #REF! m2 #REF!
= #REF! m2 #REF!
0 -
- -
JUMLAH = 5.00 Bh
JUMLAH = 5.00 Bh
= 12.75 m2
= 12.75 - 1.03
= 11.72 m2 11.72
JUMLAH = 5.00
JUMLAH = 5.00
= 3.84 m2
= 1.25 m2
= 5.09 m2 5.09
- -
JUMLAH = 10.00 Bh
JUMLAH = 10.00
= 3.74 m2 3.74
JUMLAH = 17.00 Bh
JUMLAH = 17.00 Bh
JUMLAH = 2.00 Bh
= 0.66 m2
JUMLAH = 2.00 Bh
= 1.00 m2
JUMLAH = 1.00 Bh
= 0.48 m2
JUMLAH = 1.00 Bh
= 0.69 m2
= 2.8332 m2
= 2.83 x 17.00
= 48.16 m2 48.16
- -
JUMLAH = 8.00 Bh
JUMLAH = 8.00 Bh
JUMLAH = 2.00 Bh
JUMLAH = 2.00 Bh
JUMLAH = 2.00 Bh
= 0.46 m2
= 0.46 x 2.00
= 0.92 m2 0.92
JUMLAH = 8.00 Bh
JUMLAH = 8.00 Bh
0 -
= 511.79 m2 511.79
(Hollow Galvanize, Uk. 4/4 Dan Uk. 2/4 Cm) 1. PJG. = 9.87
LBR. = 7.87
JUMLAH = 4.00
= 310.71 m2
2. PJG. = 6.87
LBR. = 4.87
JUMLAH = 1.00
= 33.46 m2
3. PJG. = 1.37
LBR. = 4.87
JUMLAH = 1.00
= 6.67 m2
= 350.84 m2 350.84
LBR. = 2.87
JUMLAH = 4.00
= 32.95 m2
2. PJG. = 2.87
LBR. = 1.87
JUMLAH = 8.00
= 42.94 m2
3. PJG. = 1.37
LBR. = 4.87
JUMLAH = 1.00
= 6.67 m2
4. PJG. = 112.00
LBR. = 0.70
JUMLAH = 1.00
= 78.40 m2
= 160.95 m2 160.95
0 -
0 -
JUMLAH = 4.00
= 15.54 m3
JUMLAH = 1.00
= 1.67 m3
JUMLAH = 1.00
= 0.33 m3
JUMLAH = 4.00
= 1.65 m3
JUMLAH = 8.00
= 2.15 m3
JUMLAH = 1.00
= 0.33 m3
0.33
= 21.67 m3 21.67
JUMLAH = 4.00
= 24.86 m3
JUMLAH = 1.00
= 2.68 m3
JUMLAH = 1.00
= 0.53 m3
JUMLAH = 4.00
= 2.64 m3
JUMLAH = 8.00
= 3.43 m3
JUMLAH = 1.00
= 0.53 m3
0.53
= 34.67 m3 34.67
JUMLAH = 4.00
= 24.00 m2
= 310.71 m2
= 310.71 - 24.00
= 286.71 m2
2. PJG. = 6.87
LBR. = 4.87
JUMLAH = 1.00
= 33.46 m2
3. PJG. = 1.37
LBR. = 4.87
JUMLAH = 1.00
= 6.67 m2
= 326.84 m2 326.84
- Pek. Lantai Keramik Drop Off Unpolished (60cm x 60cm) 1. PJG. = 2.87
LBR. = 2.87
JUMLAH = 4.00
= 32.95 m2
2. PJG. = 2.87
LBR. = 1.87
JUMLAH = 8.00
= 42.94 m2
3. PJG. = 1.37
LBR. = 4.87
JUMLAH = 1.00
= 6.67 m2
= 82.55 m2 82.55
JUMLAH = 4.00
= 11.48 m'
= 10.68 m'
= 74.76 m2
JUMLAH = 8.00
= 9.48 m'
= 8.68 m'
= 121.52 m2
JUMLAH = 1.00
= 12.48 m'
= 11.68 m'
= 20.44 m2
= 216.72 m2 216.72
- -
- Pas. Dinding 1/2 Bt, Camp. 1pc : 3ps PJG. = 112.00
LBR = 1.43
TG. = 0.30
= 48.05 m3 48.05
LBR = 1.43
TG. = 0.05
= 8.01 m3 8.01
LBR = 1.43
TG. = 0.08
= 12.81 m3 12.81
LBR = 1.43
= 160.16 m2 160.16
- -
= 114.80 m'
= 79.21 m2
= 114.80 m'
= 50.51 m2
= 129.72 m2 129.72
- PJG. = 114.80 m
= 1.40 m'
= 160.72 m2 160.72
= 1.40 m'
= 160.72 m2 160.72
LBR = 0.70
TG. = 0.05
= 4.02 m3 4.02
LBR = 0.70
TG. = 0.07
= 5.63 m3 5.63
- -
JUMLAH = 4.00
= 10.00 m'
= 8.00 m2 8.00
JUMLAH = 4.00
= 2.40 m3 2.40
- Membuat 1 m3 beton mutu f’c = 21,7 Mpa Beton Penutup Saluran PJG. = 4.00 m'
JUMLAH = 4.00
= 3.84 m3 3.84
JUMLAH = 4.00
= 48.00 m2
1. DINDING
JUMLAH = 4.00
= 10.00 m'
= 8.00 m2
= 56.00 m2 56.00
0 -
KEMIRINGAN = 30
P x L
=
COS 30
37.13 x 12.13
=
0.87
450.39
=
0.87
= 520.06 m2
KEMIRINGAN = 30
P x L
=
COS 30
6.73 x 1.36
=
0.87
9.15
=
0.87
= 10.57 m2
= 530.63 m2 530.63
(Homogenous Tiles, Grigio Perlatto) SAMA DENGAN LUAS ATAP GENTENG METAL
= 522.87 m2 522.87
= 37.13 x 14.00
= 519.82 m2
DIKURANG = 25.64 m2
= 519.82 - 25.64
= 494.18 m2
= 3.26 x 8.80
= 28.69 m2
= 522.87 m2 522.87
PJG. 1 = 8.82
PJG. 1 = 30.40
VOLUME
m'
m3
m3
0.00
m3
m3
Kg
m2
m3
m3
m3
m3
m3
m3
m3
Kg
m2
m3
m3
Kg
m2
m2
m2
m2
m3
Kg
m2
m3
Kg
m2
m2
0.00
m3
Kg
m2
m3
Kg
m2
m3
m3
Kg
m2
Kg
m2
m3
m3
Kg
m2
Kg
m2
m2
m2
m2
m2
m2
m2
m2
m'
m'
m2
m2
m2
m'
m2
m2
BH
BH
BH
m'
m2
BH
BH
BH
MERAH
BIRU
HIJAU
MERAH
BIRU
HIJAU
m2
m2
m2
m1
m2
kg
m1
0.00
0.00
m2
m3
Kg
m2
m3
Kg
m2
m3
Kg
m2
m3
Kg
m2
m2
m2
m'
m2
m'
m2
m'
m2
m'
m2
m'
m2
m'
m'
m2
m'
m'
m2
m'
m'
m2
m2
m2
m3
m2
m2
m2
m3
m3
m2
m2
m2
m3
m2
m'
m'
m3
Kg
m2
m3
Kg
m2
m3
Kg
m2
m3
m2
Kg
m2
m2
m2
m2
m2
m2
m'
m2
m2
m'
m2
m'
m'
m2
m'
m'
m'
m'
m2
m'
m'
m2
m2
m2
m3
m3
m2
m2
m2
m3
m3
m3
m2
m2
m2
m2
m3
m3
m2
m3
m3
m2
m2
m2
m2
m'
m'
REKAPITULASI
RENCANA ANGGARAN BIAYA (RAB)
a b c
I - Rp. #NAME?
Terbilang : #NAME?
A TENAGA
Pekerja L.01 OH 0.400 113,000.00
Tukang kayu L.02 OH 0.200 141,000.00
Kepala tukang L.03 OH 0.020 153,000.00
Mandor L.04 OH 0.020 176,000.00
JUMLAH TENAGA KERJA
B BAHAN
Dolken kayu d 8-10/400 cm Batang 1.250 59,225.81
Semen portland Kg 5.000 1,300.00
Pasir beton m3 0.005 225,000.00
Koral beton m3 0.009 300,000.00
Kayu 5/7 m3 0.072 2,000,000.00
Paku biasa 2” – 5” Kg 0.060 25,000.00
Residu Liter 0.400 60,000.00
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
E Overhead & Profit 15% x D
F Harga Satuan Pekerjaan (D+E)
A TENAGA
Pekerja L.01 OH 0.200 113,000.00
Tukang kayu L.02 OH 0.400 141,000.00
Kepala tukang L.03 OH 0.020 153,000.00
Mandor L.04 OH 0.020 176,000.00
JUMLAH TENAGA KERJA
B BAHAN
Dolken kayu d 8-10/400 cm Batang 1.250 59,225.81
Semen portland Kg 2.500 1,300.00
Tripleks 18 mm Lbr 1.200 280,000.00
Pasir beton m3 0.005
Koral beton m3 0.009
Kayu 5/7 m3 0.072 2,000,000.00
Paku biasa 2” – 5” Kg 0.060 25,000.00
Cat Dasar Kayu Liter 0.450 42,000.00
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
E Overhead & Profit 15% x D
F Harga Satuan Pekerjaan (D+E)
A TENAGA
Pekerja L.01 OH 0.100 113,000.00
Tukang kayu L.02 OH 0.100 141,000.00
Kepala tukang L.03 OH 0.010 153,000.00
Mandor L.04 OH 0.005 176,000.00
JUMLAH TENAGA KERJA
B BAHAN
Kayu balok 5/7 m3 0.012 2,000,000.00
Paku 2”-3” Kg 0.020 25,000.00
Kayu papan 3/20 m3 0.007 2,000,000.00
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
E Overhead & Profit 15% x D
F Harga Satuan Pekerjaan (D+E)
A TENAGA
Pekerja L.01 OH 2.000 113,000.00
Tukang kayu L.02 OH 2.000 141,000.00
Tukang batu L.02 OH 1.000 141,000.00
Kepala tukang L.03 OH 0.300 153,000.00
Mandor L.04 OH 0.050 176,000.00
JUMLAH TENAGA KERJA
B BAHAN
Dolken kayu diameter 8-10/400 cm Batang 1.250 59,225.81
Kayu m3 0.180 2,000,000.00
Paku biasa Kg 0.080 25,000.00
Besi strip Kg 1.100 13,416.67
Semen Portland Kg 35.000 1,200.00
Pasir pasang m3 0.150 225,000.00
Pasir beton m3 0.100 225,000.00
Koral beton m3 0.150 300,000.00
Bata merah Bh 30.000 1,000.00
Seng pelat Lbr 0.250 85,000.00
Jendela naco Bh 0.200 281,750.00
Kaca polos m2 0.080 118,000.00
Kunci tanam Bh 0.150 20,700.00
No Uraian Kode Satuan Koefisien Harga Satuan (Rp)
D Jumlah (A+B+C)
E Overhead & Profit 15% x D
F Harga Satuan Pekerjaan (D+E)
A TENAGA
Pekerja L.01 OH 6.667 113,000.00
Mandor L.04 OH 0.333 176,000.00
JUMLAH TENAGA KERJA
B BAHAN
D Jumlah (A+B+C)
E Overhead & Profit 15% x D
F 3
A TENAGA
Pekerja L.01 OH 1.2000 113,000.00
Tukang Batu L.02 OH 0.2000 141,000.00
Kepala Tukang L.03 OH 0.0200 153,000.00
Mandor L.04 OH 0.0600 176,000.00
JUMLAH TENAGA KERJA
B BAHAN
Semen kg 230.000 1,200.00
Pasir beton m³ 0.6379 225,000.00
Batu Split 1/2 m³ 0.7607 350,000.00
Air ltr 200.000 50.00
JUMLAH HARGA BAHAN
C PERALATAN
No Uraian Kode Satuan Koefisien Harga Satuan (Rp)
D Jumlah (A+B+C)
E Overhead & Profit 15% x D
F 3
D Jumlah (A+B+C)
E Overhead & Profit 15% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
A TENAGA
Pekerja L.01 OH 1.500 113,000.00
Tukang batu L.02 OH 0.750 141,000.00
Kepala tukang L.03 OH 0.075 153,000.00
Mandor L.04 OH 0.075 176,000.00
JUMLAH TENAGA KERJA
B BAHAN
Batu belah m3 1.200 350,000.00
Semen Portland Kg 163.000 1,200.00
Pasir pasang m3 0.520 225,000.00
JUMLAH HARGA BAHAN
C PERALATAN
D Jumlah (A+B+C)
E Overhead & Profit 15% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
No Uraian Kode Satuan Koefisien Harga Satuan (Rp)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
C PERALATAN
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
F 121 Pemasangan 1 m2 rangka besi hollow 40 x 40 x 2mm & 20 x 40 x 2mm, modul 120 x 60 cm, untuk plafon
No Uraian Kode Satuan Koefisien Harga Satuan (Rp)
A TENAGA
Pekerja L.01 OH 0.350 113,000.00
Tukang besi L.02 OH 0.350 141,000.00
Kepala tukang L.03 OH 0.035 153,000.00
Mandor L.04 OH 0.018 176,000.00
JUMLAH TENAGA KERJA
B BAHAN
Besi hollow 40 x 40 x 2 mm galvanis M' 5.000 4,683.33
Besi hollow 20 x 40 x 2 mm galvanis M' 1.500 4,400.00
Assesoris (perkuatan, las dll) Ls 100%xrangka
JUMLAH HARGA BAHAN
C PERALATAN
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
F 122 Pemasangan 1 m2 Aluminium Composite (ACP) Ex. Seven PVDF 0,3 mm Alloy Tebal 4 mm
No Uraian Kode Satuan Koefisien Harga Satuan (Rp)
A TENAGA
Pekerja L.01 OH 0.350 113,000.00
Tukang besi L.02 OH 0.350 141,000.00
Kepala tukang L.03 OH 0.035 153,000.00
Mandor L.04 OH 0.028 176,000.00
JUMLAH TENAGA KERJA
B BAHAN
Aluminium Composit Panel Merk Seven PVDF 0, m2 1.051 477,400.00
Frame Besi hollow 20 x 40 x 2 mm galvanis M' 3.900 4,683.33
Assesoris (perkuatan, las dll) Ls 100%xrangka 0.000
JUMLAH HARGA BAHAN
C PERALATAN
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
I 111b Pemasangan 1 m2 lantai Marmer Ukuran Slabs (type Burito/Acaro/Great)/ 100 x 100 cm
No Uraian Kode Satuan Koefisien Harga Satuan (Rp)
A TENAGA
Pekerja L.01 OH 0.260 113,000.00
Tukang batu L.02 OH 0.130 141,000.00
Kepala tukang L.03 OH 0.013 153,000.00
Mandor L.04 OH 0.013 176,000.00
JUMLAH TENAGA KERJA
B BAHAN
Marmer Ukuran Slabs (type Burito/Acaro/Grea m2 1.000 635,000.00
Semen Portland kg 9.600 1,200.00
Semen warna kg 1.500 36,800.00
Pasir pasang m3 0.045 225,000.00
JUMLAH HARGA BAHAN
C PERALATAN
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
No Uraian Kode Satuan Koefisien Harga Satuan (Rp)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
J 107 Pemasangan 1 m2 langit-langit shunda plafon PVC ukuran (120x240x9) mm, tebal 9 mm
No Uraian Kode Satuan Koefisien Harga Satuan (Rp)
A TENAGA
Pekerja L.01 OH 0.15 113,000.00
Tukang kayu L.02 OH 0.05 141,000.00
Kepala tukang L.03 OH 0.005 153,000.00
Mandor L.04 OH 0.005 176,000.00
No Uraian Kode Satuan Koefisien Harga Satuan (Rp)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
No Uraian Kode Satuan Koefisien Harga Satuan (Rp)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
L 128a Pemasangan 1 Unit Kusen dan daun Pintu Type P1 Double Door lengkap Acsesories
No Uraian Kode Satuan Koefisien Harga Satuan (Rp)
A TENAGA
Pekerja L.01 OH 1.800 113,000.00
Tukang Besi L.03 OH 2.500 141,000.00
No Uraian Kode Satuan Koefisien Harga Satuan (Rp)
L 128b Pemasangan 1 Unit Kusen dan daun Pintu Type P2 Single Door lengkap Acsesories
No Uraian Kode Satuan Koefisien Harga Satuan (Rp)
A TENAGA
Pekerja L.01 OH 1.800 113,000.00
Tukang Besi L.03 OH 2.500 141,000.00
Kepala tukang L.03 OH 0.250 153,000.00
Mandor L.04 OH 0.140 176,000.00
JUMLAH TENAGA KERJA
B BAHAN
Kusen Aluminium bh 1.000 442,750.00
Frame Aluminium m2 1.935 477,400.00
Engsel bh 3.000 28,750.00
Handle Pintu bh 1.000 126,000.00
Kunci Tanam 2x Putar SES bh 1.000 321,900.00
sealent Tube 2.100 38,125.00
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
L 129 Pemasangan 1 Unit Kusen dan daun Pintu Type P3 lengkap Acsesories
No Uraian Kode Satuan Koefisien Harga Satuan (Rp)
A TENAGA
Pekerja L.01 OH 0.400 113,000.00
Tukang Kayu L.03 OH 1.250 141,000.00
Kepala tukang L.03 OH 0.150 153,000.00
Mandor L.04 OH 0.020 176,000.00
No Uraian Kode Satuan Koefisien Harga Satuan (Rp)
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
N 111 Pengecatan 1 m2 Exterior (1 lapis plamuur, 1 lapis cat dasar, 2 lapis cat penutup)
No Uraian Kode Satuan Koefisien Harga Satuan (Rp)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
N 112 Pengecatan 1 m2 Interior (1 lapis plamuur, 1 lapis cat dasar, 2 lapis cat penutup)
No Uraian Kode Satuan Koefisien Harga Satuan (Rp)
A TENAGA
Pekerja L.01 OH 0.020 113,000.00
Tukang cat L.02 OH 0.063 141,000.00
Kepala tukang L.03 OH 0.006 153,000.00
Mandor L.04 OH 0.003 176,000.00
JUMLAH TENAGA KERJA
B BAHAN
Plamuur Kg 0.100 9,900.00
Cat dasar Kg 0.100 37,257.14
Cat penutup Ex. Mowilex Kg 0.260 72,600.00
JUMLAH HARGA BAHAN
C PERALATAN
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
No Uraian Kode Satuan Koefisien Harga Satuan (Rp)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
U 105 1 Buah Pemasangan Lampu Wea Therproof Electra LED 2x36 Watt
No Uraian Kode Satuan Koefisien Harga Satuan (Rp)
A TENAGA
No Uraian Kode Satuan Koefisien Harga Satuan (Rp)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
No Uraian Kode Satuan Koefisien Harga Satuan (Rp)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
U 115 1 Buah Pemasangan Exhaust Fan Ceiling Mounted Type Kap. 100 cfm
No Uraian Kode Satuan Koefisien Harga Satuan (Rp)
A TENAGA
Tukang Listrik OH 0.067 141,000.00
Kepala Tukang OH 0.067 153,000.00
Mandor OH 0.033 176,000.00
JUMLAH TENAGA KERJA
B BAHAN
Exhaust Fan Ceiling Mounted Type Kap. 100 c Bh 1.000 550,000.00
JUMLAH HARGA BAHAN
C PERALATAN % 5 27,500.00
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 10% x D
F Harga Satuan Pekerjaan (D+E)
ANALISA HARGA SATUAN PEKERJAAN
AHSP 2021
45,200.00
28,200.00
3,060.00
3,520.00
79,980.00
74,032.26
6,500.00
1,125.00
2,700.00
144,000.00
1,500.00
24,000.00
253,857.26
333,837.26
50,075.59
383,912.85
22,600.00
56,400.00
3,060.00
3,520.00
85,580.00
74,032.26
3,250.00
336,000.00
-
-
144,000.00
1,500.00
18,900.00
577,682.26
-
663,262.26
99,489.34
762,751.60
11,300.00
14,100.00
1,530.00
880.00
27,810.00
24,000.00
500.00
14,000.00
38,500.00
66,310.00
9,946.50
76,256.50
226,000.00
282,000.00
141,000.00
45,900.00
8,800.00
703,700.00
74,032.26
360,000.00
2,000.00
14,758.33
42,000.00
33,750.00
22,500.00
45,000.00
30,000.00
21,250.00
56,350.00
9,440.00
3,105.00
Jumlah Harga (Rp)
4,920.00
719,105.59
1,422,805.59
142,280.56
1,565,086.15
753,371.00
58,608.00
811,979.00
811,979.00
81,197.90
893,176.90
135,600.00
28,200.00
3,060.00
10,560.00
177,420.00
276,000.00
143,517.86
266,259.26
10,000.00
695,777.12
Jumlah Harga (Rp)
873,197.12
87,319.71
960,516.83
84,750.00
4,400.00
89,150.00
89,150.00
8,915.00
98,065.00
56,500.00
8,800.00
65,300.00
-
65,300.00
6,530.00
71,830.00
33,900.00
1,760.00
35,660.00
192,000.00
Jumlah Harga (Rp)
192,000.00
-
227,660.00
22,766.00
250,426.00
28,250.00
4,400.00
32,650.00
240,000.00
240,000.00
272,650.00
27,265.00
299,915.00
169,500.00
105,750.00
11,475.00
13,200.00
299,925.00
420,000.00
195,600.00
117,000.00
732,600.00
-
1,032,525.00
Jumlah Harga (Rp)
103,252.50
1,135,777.50
186,450.00
38,775.00
4,284.00
14,608.00
244,117.00
391,200.00
171,000.00
308,700.00
43,000.00
913,900.00
62,500.00
62,500.00
1,220,517.00
183,077.55
1,403,594.55
186,450.00
38,775.00
4,284.00
14,608.00
244,117.00
460,800.00
155,700.00
311,700.00
43,000.00
971,200.00
76,204.82
53,332.85
2,845.00
132,382.67
1,347,699.67
Jumlah Harga (Rp)
202,154.95
1,549,854.62
7,910.00
9,870.00
1,071.00
704.00
19,555.00
136,500.00
2,887,500.00
3,024,000.00
3,043,555.00
304,355.50
3,347,910.50
791.00
987.00
107.10
70.40
1,955.50
13,650.00
288.75
13,938.75
15,894.25
1,589.43
17,483.68
5,650.00
Jumlah Harga (Rp)
7,050.00
765.00
528.00
13,993.00
136,500.00
1,925.00
138,425.00
152,418.00
15,241.80
167,659.80
2,825.00
3,525.00
3,825.00
176.00
10,351.00
-
962.50
962.50
11,313.50
1,131.35
12,444.85
58,760.00
36,660.00
3,978.00
4,576.00
103,974.00
64,350.00
31,860.00
Jumlah Harga (Rp)
20,925.00
117,135.00
221,109.00
22,110.90
243,219.90
58,760.00
36,660.00
3,978.00
4,576.00
103,974.00
90,000.00
4,590.00
970.00
95,560.00
199,534.00
19,953.40
219,487.40
74,580.00
46,530.00
5,049.00
5,808.00
131,967.00
80,000.00
6,120.00
1,940.00
52,500.00
56,350.00
38,193.76
235,103.76
Jumlah Harga (Rp)
367,070.76
36,707.08
403,777.84
74,580.00
46,530.00
5,049.00
5,808.00
131,967.00
-
6,120.00
1,940.00
-
56,350.00
-
64,410.00
-
196,377.00
19,637.70
216,014.70
6,780.00
8,460.00
918.00
528.00
16,686.00
21,850.00
21,850.00
-
Jumlah Harga (Rp)
38,536.00
3,853.60
42,389.60
esi hollow 40 x 40 x 2mm & 20 x 40 x 2mm, modul 120 x 60 cm, untuk plafon
Jumlah Harga (Rp)
39,550.00
49,350.00
5,355.00
3,168.00
97,423.00
23,416.67
6,600.00
30,016.67
60,033.33
157,456.33
15,745.63
173,201.97
39,550.00
49,350.00
5,355.00
4,928.00
99,183.00
501,747.40
18,265.00
520,012.40
1,040,024.80
1,139,207.80
113,920.78
1,253,128.58
Jumlah Harga (Rp)
16,950.00
21,150.00
3,825.00
3,168.00
45,093.00
15,765.00
15,765.00
31,530.00
76,623.00
7,662.30
84,285.30
33,900.00
14,100.00
1,530.00
2,640.00
52,170.00
70,000.00
13,800.00
9,675.00
93,475.00
145,645.00
14,564.50
160,209.50
33,900.00
21,150.00
Jumlah Harga (Rp)
2,295.00
2,640.00
59,985.00
7,488.00
5,400.00
12,888.00
72,873.00
7,287.30
80,160.30
22,600.00
14,100.00
1,530.00
1,760.00
39,990.00
3,900.00
3,900.00
43,890.00
4,389.00
48,279.00
40,680.00
32,430.00
1,989.00
2,288.00
77,387.00
550,000.00
4,800.00
-
Jumlah Harga (Rp)
-
554,800.00
632,187.00
63,218.70
695,405.70
29,380.00
18,330.00
1,989.00
2,288.00
51,987.00
635,000.00
11,520.00
55,200.00
10,125.00
711,845.00
763,832.00
76,383.20
840,215.20
79,100.00
49,350.00
5,355.00
6,160.00
139,965.00
69,300.00
12,480.00
10,125.00
18,400.00
110,305.00
Jumlah Harga (Rp)
250,270.00
25,027.00
275,297.00
79,100.00
49,350.00
5,355.00
6,160.00
139,965.00
112,350.00
12,480.00
10,125.00
18,400.00
153,355.00
293,320.00
29,332.00
322,652.00
19,210.00
23,970.00
2,601.00
1,584.00
47,365.00
30,240.00
6,747.00
10,125.00
4,931.20
52,043.20
Jumlah Harga (Rp)
99,408.20
9,940.82
109,349.02
13,560.00
16,920.00
1,836.00
1,056.00
33,372.00
209,508.00
10,150.00
219,658.00
253,030.00
25,303.00
278,333.00
101,700.00
63,450.00
6,885.00
7,920.00
179,955.00
177,760.00
11,160.00
4,050.00
101,200.00
294,170.00
474,125.00
47,412.50
521,537.50
Jumlah Harga (Rp)
67,800.00
56,400.00
6,120.00
5,280.00
135,600.00
65,500.00
11,160.00
4,050.00
55,200.00
135,910.00
271,510.00
27,151.00
298,661.00
67,800.00
56,400.00
6,120.00
5,280.00
135,600.00
109,296.00
11,160.00
4,050.00
55,200.00
179,706.00
315,306.00
31,530.60
346,836.60
13,560.00
16,920.00
1,836.00
1,056.00
33,372.00
51,115.20
150.00
2,700.00
5,520.00
59,485.20
92,857.20
9,285.72
102,142.92
11,300.00
7,050.00
765.00
880.00
19,995.00
21,175.00
33,033.00
54,208.00
74,203.00
7,420.30
81,623.30
16,950.00
7,050.00
765.00
880.00
Jumlah Harga (Rp)
25,645.00
34,800.00
34,800.00
69,600.00
95,245.00
9,524.50
104,769.50
5,650.00
7,050.00
765.00
528.00
13,993.00
23,100.00
510.00
23,610.00
37,603.00
3,760.30
41,363.30
5,650.00
7,050.00
765.00
528.00
13,993.00
1,040.40
236.25
1,276.65
Jumlah Harga (Rp)
15,269.65
1,526.97
16,796.62
22,600.00
14,100.00
1,530.00
176.00
38,406.00
27,350.40
946.00
28,296.40
66,702.40
6,670.24
73,372.64
11,300.00
141,000.00
15,300.00
8,800.00
176,400.00
176,400.00
17,640.00
194,040.00
Jumlah Harga (Rp)
11,300.00
14,100.00
1,530.00
880.00
27,810.00
16,362.50
6,783.00
7,500.00
30,645.50
58,455.50
5,845.55
64,301.05
11,300.00
70,500.00
765.00
880.00
83,445.00
26,136.00
75.00
26,211.00
109,656.00
10,965.60
120,621.60
203,400.00
352,500.00
Jumlah Harga (Rp)
38,250.00
24,640.00
618,790.00
442,750.00
1,970,516.24
150,460.20
86,250.00
252,000.00
643,800.00
80,062.50
3,625,838.94
4,244,628.94
424,462.89
4,669,091.83
203,400.00
352,500.00
38,250.00
24,640.00
618,790.00
442,750.00
923,769.00
86,250.00
126,000.00
321,900.00
80,062.50
1,980,731.50
2,599,521.50
259,952.15
2,859,473.65
45,200.00
176,250.00
22,950.00
3,520.00
Jumlah Harga (Rp)
247,920.00
442,750.00
442,750.00
690,670.00
69,067.00
759,737.00
45,200.00
176,250.00
22,950.00
3,520.00
247,920.00
442,750.00
80,190.00
115,000.00
41,400.00
41,937.50
721,277.50
969,197.50
96,919.75
1,066,117.25
61,020.00
317,250.00
38,250.00
3,520.00
420,040.00
531,300.00
201,960.00
230,000.00
82,800.00
41,937.50
1,087,997.50
Jumlah Harga (Rp)
1,508,037.50
150,803.75
1,658,841.25
45,200.00
84,600.00
22,950.00
3,520.00
156,270.00
26,250.00
26,250.00
182,520.00
18,252.00
200,772.00
2,260.00
8,883.00
963.90
528.00
12,634.90
990.00
3,725.71
24,700.00
29,415.71
42,050.61
4,205.06
46,255.68
Jumlah Harga (Rp)
2,260.00
8,883.00
963.90
528.00
12,634.90
990.00
3,725.71
14,872.00
19,587.71
32,222.61
3,222.26
35,444.88
2,260.00
8,883.00
963.90
528.00
12,634.90
990.00
3,725.71
18,876.00
23,591.71
36,226.61
3,622.66
39,849.28
113,000.00
155,100.00
Jumlah Harga (Rp)
1,530.00
28,160.00
297,790.00
3,284,600.00
197,076.00
3,481,676.00
3,779,466.00
377,946.60
4,157,412.60
1,130.00
14,100.00
1,530.00
880.00
17,640.00
189,000.00
189,000.00
206,640.00
20,664.00
227,304.00
1,130.00
56,400.00
6,120.00
880.00
64,530.00
115,000.00
27.50
115,027.50
Jumlah Harga (Rp)
179,557.50
17,955.75
197,513.25
4,068.00
8,460.00
918.00
352.00
13,798.00
18,975.00
5,534.38
24,509.38
38,307.38
3,830.74
42,138.11
9,153.00
19,035.00
2,065.50
704.00
30,957.50
115,575.00
33,709.38
149,284.38
180,241.88
18,024.19
198,266.06
Jumlah Harga (Rp)
4,068.00
8,460.00
918.00
352.00
13,798.00
69,000.00
24,150.00
93,150.00
106,948.00
10,694.80
117,642.80
332,800.00
332,800.00
32,500.00
99,000.00
3,300.00
132,000.00
66,000.00
332,800.00
665,600.00
66,560.00
732,160.00
141,000.00
153,000.00
88,000.00
Jumlah Harga (Rp)
382,000.00
1,399,200.00
607,200.00
1,143,450.00
1,100,000.00
386,595.00
202,070.00
480,000.00
120,000.00
543,851.50
5,982,366.50
6,364,366.50
636,436.65
7,000,803.15
9,400.00
10,200.00
5,866.67
25,466.67
200,000.00
200,000.00
225,466.67
22,546.67
248,013.33
9,400.00
10,200.00
5,866.67
25,466.67
540,000.00
540,000.00
565,466.67
56,546.67
622,013.33
2,820.00
9,180.00
440.00
12,440.00
-
350,000.00
350,000.00
362,440.00
36,244.00
398,684.00
9,400.00
10,200.00
5,866.67
25,466.67
120,000.00
120,000.00
Jumlah Harga (Rp)
145,466.67
14,546.67
160,013.33
11,300.00
14,100.00
7,650.00
4,400.00
37,450.00
3,000.00
4,400.00
25,300.00
32,700.00
70,150.00
7,015.00
77,165.00
11,300.00
14,100.00
7,650.00
4,400.00
37,450.00
3,000.00
4,400.00
36,225.00
43,625.00
81,075.00
8,107.50
89,182.50
Jumlah Harga (Rp)
11,300.00
14,100.00
7,650.00
4,400.00
37,450.00
3,000.00
4,400.00
25,300.00
32,700.00
70,150.00
7,015.00
77,165.00
14,100.00
7,650.00
4,400.00
26,150.00
64,800.00
58,500.00
1,210.00
6,600.00
16,500.00
1,980.00
880.00
4,400.00
154,870.00
181,020.00
18,102.00
199,122.00
Jumlah Harga (Rp)
9,400.00
10,200.00
5,866.67
25,466.67
9,740,000.00
9,740,000.00
487,000.00
487,000.00
10,252,466.67
1,025,246.67
11,277,713.33
9,400.00
10,200.00
5,866.67
25,466.67
5,500,000.00
5,500,000.00
275,000.00
275,000.00
5,800,466.67
580,046.67
6,380,513.33
9,400.00
10,200.00
5,866.67
25,466.67
4,750,000.00
4,750,000.00
237,500.00
Jumlah Harga (Rp)
237,500.00
5,012,966.67
501,296.67
5,514,263.33
9,400.00
10,200.00
5,866.67
25,466.67
550,000.00
550,000.00
27,500.00
27,500.00
602,966.67
60,296.67
663,263.33
9,400.00
10,200.00
5,866.67
25,466.67
163,528.05
163,528.05
8,176.40
8,176.40
197,171.12
19,717.11
216,888.23
9,400.00
10,200.00
Jumlah Harga (Rp)
5,866.67
25,466.67
35,910.00
35,910.00
1,795.50
1,795.50
63,172.17
6,317.22
69,489.38
9,400.00
10,200.00
5,866.67
25,466.67
10,395.00
10,395.00
519.75
519.75
36,381.42
3,638.14
40,019.56
TIME SCHEDULE PELAKSANAAN
PEKERJAAN : PERBAIKAN IGD RS DR WAHIDIN SUDIROHUSODO MKSR
LOKASI : KECAMATAN TAMALANREA
KABUPATEN : KOTA MAKASSAR
PROVINSI : SULAWESI SELATAN
TAHUN ANGGARAN : 2023
INSTANSI : KEMENTERIAN KESEHATAN RI
I PEKERJAAN PERSIAPAN
1 - #NAME? #NAME? ### ### ### ###
### ###
1 #NAME? #NAME? #NAME? ### ### ### ### ### ### ###
2 #NAME? #NAME? #NAME? ### ### ### ### ### ### ### ### ###
### ###
1 #NAME? #NAME? #NAME? ### ### ### ### ### ### ###
2 PEKERJAAN STRUKTUR ATAS Rp 99,479,390.08 #NAME? ### ### ### ### ### ### ### ### ###
PHO
4 PEKERJAAN PLAFOND Rp 39,200,000.00 #NAME? ### ### ###
5 #NAME? #NAME? #NAME? ### ### ### ### ### ### ###
PELAKSANAAN
PRESENTASE
RENCANA MINGGUAN (%) ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### #NAME?
KOMULATIF RENCANA MINGGUAN (%) ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### #NAME?
(%)
REALISASI MINGGUAN (%)
KOMULATIF REALISASI MINGGUAN (%)
DEVIASI (%)
I. BAHAN DASAR
1 Aspal
- Aspal Cair (Drum) Rp. 1,948,000
- Aspal Beton (Ton) Rp. 1,948,000
- Aspal Bitumen (Kg) Rp. 47,536
2 Batu Gunung (M³) Rp. 350,000
3 Batu Kali (M³) Rp. 350,000
4 Batu Pecah 10 - 15 Cm (M³) Rp. 250,000
5 Batu Pecah 7 - 10 Cm (M³) Rp. 400,000
6 Batu Pecah 5 - 7 Cm (M³) Rp. 350,000
7 Batu Pecah 3 - 5 Cm (M³) Rp. 350,000
8 Batu Pecah 2 - 3 Cm (M³) Rp. 350,000
9 Batu Pecah 2 - 3 Cm (Kg) Rp. 300
10 Batu Pecah 1 - 2 Cm (M³) Rp. 350,000
11 Batu Pecah 0,5 - 1 Cm (M³) Rp. 350,000
12 Kerikil Sungai (M³) Rp. 325,000
13 Pasir Pasangan, Pasir Beton, Pasir Urug, dan Timbunan (M³) Rp. 225,000
14 Pasir Beton (Kg) Rp. 225
15 Sirtu A (M³) Rp. 260,000
16 Sirtu B (M³) Rp. 260,000
17 Sirtu C (M³) Rp. 260,000
18 Tanah Timbunan (M³) Rp. 200,000
19 Pasir Timbunan (M³) Rp. 160,000
20 Air Ltr Rp. 50
II. BAHAN BANGUNAN
V BETON CETAK
VI BAHAN KACA
No. BAHAN SATUAN HARGA SATUAN (Rp)
X BAHAN PLAFOND
XI BAHAN ATAP
NAMA PAKET :
PEKERJAAN :
LOKASI :
KABUPATEN :
PROVINSI :
TAHUN ANGGARAN :
INSTANSI :
A PEKERJAAN PERSIAPAN
1 Pek. Pengukuran Dan Bouwplank
2 Pembuatan Direksi Keet, Uk. 10 x 5
3 Pek. Pagar Pengaman Keliling Gedung (Seng Gelombang), T = 2 m
4 Papan Nama Proyek
5 Dokumentasi Dan Pelaporan
6 Listrik Dan Air Kerja
7 Demobilisasi dan Mobilisasi
8 Keselamatan Kerja ( K3 )
JUMLAH
c. Pek. Pondasi Sumuran, Kedalaman - 1,00 (Dari Peil ±0,00 Tanah Existing)
1 Pek. Galian Batu Pondasi Sumuran
2 Pek. Sirtu Alas Pondasi Sumuran
3 Pek. Urugan Tanah Pondasi Sumuran (Sisi Luar Sumuran)
4 Pek. Pondasi Sumuran, Dia. 80 cm , Kedalaman 1,00 M
(Gorong-Gorong/Buis Beton Ø 80 Cm, T = 50 Cm)
5 Pek. Beton Siklop Pondasi Sumuran
(60% Beton 1Pc : 2Pb : 3Kr Dan 40% Batu Kali/Belah)
JUMLAH
D PEKERJAAN ARSITEKTUR
a.PEKERJAAN BETON ARSITEKTUR
i.Pekerjaan Beton Arsitektur Lantai I (Dasar)
1 Pek. Kolom Praktis KP, Uk. 15 x 15 Cm
- Pek. Cor Beton (Readymix) (Beton K175)
- Pek. Penulangan Beton (min fy = 300 Mpa)
- Pek. Penulangan Beton (min fy = 200 Mpa)
- Pek. Bekisting 2x Pemakaian
2 Pek. Balok Latei BL, Uk. 15 x 15 Cm
- Pek. Cor Beton (Readymix) (Beton K175)
- Pek. Penulangan Beton (min fy = 300 Mpa)
- Pek. Penulangan Beton (min fy = 200 Mpa)
- Pek. Bekisting 2x Pemakaian
JUMLAH
d. PEKERJAAN PLAFOND
i. Pekerjaan Plafond Lantai I (Dasar)
1 Pek. Rangka Plafond Besi Hollow, Modul Uk. 60 x 60 Cm
(Hollow Galvanize, Uk. 4/4 Dan Uk. 2/4 Cm)
2 Pek. Plafond Gypsum, Tbl. 9 mm
3 Pek. Plafond GRC/Kalsyboard, Tbl. 4mm
JUMLAH
d. PEKERJAAN PENGECATAN
i. Pekerjaan Pengecatan Lantai I (Dasar)
1 Pek. Pengecatan Dinding
2 Pek. Pengecatan Plafond
JUMLAH
g. PEKERJAAN ATAP
i. Pekerjaan Atap Utama
1 Pek. Rangka Atap Baja Ringan
2 Pek. Pas. Aluminium foil/sisalation single type
3 Pek. Pas. Atap Genteng Metal
4 Pek. Nok / Bubungan Atap Genteng Metal
5 Pek. List Plank Woodplank
JUMLAH
0.48 2 0.96
0.83 3.700 3.07
1.87 0.83 5.40
0.8 6 4.8
1115.37 2 2230.74
1107.62
2222.99