Professional Documents
Culture Documents
VOLUME HARGA
KODE URAIAN SATUAN
SAT JML
[ Rp ]
1 2 3 4.00 5
BIAYA
[Rp] JUMLAH
[Rp]
UPAH BAHAN
6 7.00 8
773,093.88
291,475.00
36,578.74
-
916,952.00
250,953.60
127,062.00
256,277.00
12,360.00
319,370.66
2,984,122.88
298,412.29
3,282,535.17
3,282,535.00
857,722.50
429,051.20
44,530.64
-
1,315,826.12
360,118.42
254,124.00
137,432.00
256,277.00
17,640.00
386,032.11
4,058,753.99
405,875.40
4,464,629.38
4,464,629.00
750,221.28
272,820.60
31,807.60
-
802,333.00
219,584.40
84,708.00
6 7.00 8
103,074.00
256,277.00
11,160.00
306,912.56
306,912.56 2,531,985.88 2,838,898.44
283,889.84
3,122,788.29
3,122,788.00
1,363,206.96
62,958.60
372,148.92
-
169,416.00
55,800.00
427,849.67
427,849.67 2,023,530.48 2,451,380.15
245,138.01
2,696,518.16
2,696,518.00
1,363,206.96
1,231,190.40
314,895.24
-
338,832.00
31,680.00
778,319.21
778,319.21 3,279,804.60 4,058,123.81
405,812.38
4,463,936.19
4,463,936.00
981,234.54
489,678.00
372,148.92
-
169,416.00
19,440.00
441,273.76
441,273.76 2,031,917.46 2,473,191.22
247,319.12
2,720,510.34
2,720,510.00
594,687.60
6 7.00 8
-
221,062.82
-
-
29,220.00
178,406.28
178,406.28 844,970.42 1,023,376.70
102,337.67
1,125,714.37
1,125,714.00
794,822.85
-
400,775.76
-
-
39,780.00
238,446.86
238,446.86 1,235,378.61 1,473,825.47
147,382.55
1,621,208.01
1,621,208.00
664,449.03
489,678.00
358,471.65
-
169,416.00
22,320.00
346,238.11
346,238.11 1,704,334.68 2,050,572.79
205,057.28
2,255,630.07
2,255,630.00
400,270.50
370,756.20
55,663.30
-
84,708.00
16,200.00
231,308.01
231,308.01 927,598.00 1,158,906.01
115,890.60
1,274,796.61
1,274,796.00
6 7.00 8
281,332.98
-
69,976.72
-
-
16,080.00
84,399.89
84,399.89 367,389.70 451,789.59
45,178.96
496,968.55
451,789.00
1,249,474.07
-
7,800.00
8,185.17
78,600.00
11,397.00
12,772.50
9,170.00
111,939.50 1,265,459.24 1,377,398.74
137,739.87
1,515,138.61
1,377,398.00
33,568.75
6,820.97
6,550.00
7,860.00
4,257.50
917.00
19,584.50 40,389.72 59,974.22
5,997.42
65,971.65
59,974.00
48,800.00
570,000.00
15,000.00
70,000.00
500,000.00
1,250,000.00
1,750,000.00 703,800.00 2,453,800.00
245,380.00
2,699,180.00
2,453,800.00
DAFTAR HARGA SATUAN BAHAN DAN UPAH
1 2 3
I B A H A N :
A. BAHAN AGREGAT KASAR, BAHAN PEREKAT
DAN BAHAN JADINYA
1 Abu Batu m3
2 Aspal Drum kg
3 Agregat Kelas A m3
4 Agregat Kelas B m3
5 Agregat Kelas C m3
6 Base Course A m3
7 Base Course B m3
8 Bata karawang KW I bh
9 Bata merah bakar kelas I bh
10 Bata merah bakar kelas II bh
11 Bata merah Oven (klinger) bh
12 Bataco Besar 8X20X30 bh
13 Bataco Besar 8X10X30 bh
14 Batako Kecil 8 x 10 x 20 bh
15 Batako Besar 9 x 19 x 39 bh
16 Batu Tempel Hitam m2
17 Batu Alam Candi m2
18 Batu Alam Andesit Bakar m2
19 Batu Sikat m2
20 Batu belah pondasi m3
21 Batu Kali m3
22 Batu Quary m3
23 Batu koral Sikat kg
24 Batu pecah mesin 1/2 m3
25 Batu pecah mesin 2/3 m3
26 Batu pecah mesin 3/5 m3
27 Batu pecah mesin 5/7 m3
28 Batu pecah mesin 7/10 m3
29 Jointing [ Elephant, 2 in 1, 20 kg ] zak
30 Kansteen 20 x 40 x 40 cm bh
31 Kansteen Paving Block m2
32 Laston (AC) ton
33 Laston (ATB) ton
34 Laston (HRS) ton
35 Pasir beton m3
36 Pasir pasang kali m3
NO JENIS BAHAN DAN UPAH SATUAN
1 2 3
37 Pasir urug m3
38 Paving block HOLLANDISCH K-225 natural 6 cm (44 buah) m2
39 Paving block HOLLANDISCH K-225 natural 8 cm (44 buah) m2
40 Paving block UNIPAVE K-225 natural 6 cm (39 buah) m2
41 Paving block UNIPAVE K-225 natural 8 cm (39 buah) m2
42 Roster Beton (20x20) bh
43 Semen PC @50 kg zak
44 Semen PC kg
45 Semen putih Tiga roda kg
46 Semen warna Kg
47 Screening m3
48 Sirtu m3
49 Tanah Urug Pilihan m3
NO JENIS BAHAN DAN UPAH SATUAN
1 2 3
1 2 3
4 Kayu Bakar m3
5 Kayu Jati Jabar 40 cm ke bawah m3
6 Kayu Balok Borneo Super m3
7 Kayu Balok Kamper Banjar m3
8 Kayu Balok Kamper Medan (Kruing) m3
9 Kayu Balok Kamper Samarinda m3
10 Kayu Papan Kamper Banjar m3
11 Kayu Albasia 5,512,917 m3
12 Kayu Reng 3/4 Kamper Banjar 208.3333333333 bt
13 Kayu Reng 3/4 Kamper Banjar 0.0048 m3
14 Kayu untuk Bekisting/perancah m3
15 Kayu untuk Konstruksi Jembatan m3
16 Kayu terentang m3
NO JENIS BAHAN DAN UPAH SATUAN
1 2 3
1 2 3
1 2 3
1 2 3
K. BAHAN KACA
1 Kaca Es m2
2 Kaca Rayband 5 mm m2
3 Kaca Polos 3 mm m2
4 Kaca Polos 5 mm m2
5 Kaca Patri m2
6 Glass Block DN 20x20 Ex-LN bh
1 2 3
2 Besi Pipa Hitam dia. 2" T=2 mm ( 6 M ) bt
3 Besi Pipa Hitam dia. 3" T=2 mm ( 6 M ) bt
4 Besi Pipa Hitam dia. 4" T=2 mm ( 6 M ) bt
5 Besi Pipa Hidran BSP dia. 2,5" bt
NO JENIS BAHAN DAN UPAH SATUAN
1 2 3
6 Pipa PVC Abu-abu dia. 1/2" (AW) bt
7 Pipa PVC Abu-abu dia. 3/4" (AW) bt
8 Pipa PVC Abu-abu dia. 1" (AW) bt
9 Pipa PVC Abu-abu dia. 1 1/4" (AW) bt
10 Pipa PVC Abu-abu dia. 2" (AW) bt
11 Pipa PVC Abu-abu dia. 3" (AW) bt
12 Pipa PVC Abu-abu dia. 4" (AW) bt
13 Pipa PVC Rucika dia. 4" (AW) bt
14 Pipa PVC 4" berlobang jenis AW bt
15 Pipa Gip 3/4" Medium-B bt
16 Pipa Gip 1" Medium-B bt
17 Pipa Gip 11/4" Medium-B bt
18 Pipa Gip 2" Medium-B bt
19 Pipa Gip 3" Medium-B bt
20 Sambungan pipa (Tee&Knee) PVC dia. 1/2" (AW) bh
21 Sambungan pipa (Tee&Knee) PVC dia. 3/4" (AW) bh
22 Sambungan pipa (Tee&Knee) PVC dia. 1" (AW) bh
23 Sambungan pipa Tee PVC dia. 11/4" (AW) bh
24 Sambungan pipa Knee PVC dia. 11/2" (AW) bh
25 Sambungan pipa Tee PVC dia. 2" (AW) bh
26 Sambungan pipa Knee PVC dia. 2" (AW) bh
27 Sambungan pipa Tee PVC dia. 3" (AW) bh
28 Sambungan pipa Knee PVC dia. 3" (AW) bh
29 Sambungan pipa Tee PVC dia. 4" (AW) bh
30 Sambungan pipa Knee PVC dia. 4" (AW) bh
31 Talang PVC + Penggantung m'
32 Water mur 1/2" bh
33 Water mur 3/8" bh
N. BAHAN SANITAIR
1 Bak KM Fiber 60 x 60 bh
2 Check valve 1/2 " bh
3 Double neuple 1/2" bh
4 Gate valve 1/2" bh
5 Closet Duduk Warna Standard Setara TOTO C 240 Lengkap unit
6 Closet jongkok standard TOTO (setara) unit
7 Floor Drain Stainless Steel bh
8 Kran bebek SAN EI 1/2" bh
9 Kran stainlees lokal kait bh
10 Kran tembok SAN EI 1/2" bh
11 Kitchen Zink Alumunium Standar bh
12 Roof Drain Stainless Steel bh
13 Shower Air bh
14 Shower Air dengan Kran bh
15 Stop kran 3/4 " KIT bh
16 Seal Tape bh
17 Tangki air Fiber Glass 0.5 m3 PENGUIN bh
18 Tangki air Fiber Glass 1 m3 bh
NO JENIS BAHAN DAN UPAH SATUAN
1 2 3
19 Pintu Kamar Mandi PVC bh
20 Urinoir Toto (setara) unit
21 Wastafel Gantung TOTO [ Body Saja ] unit
22 Wastafel Lengkap TOTO (setara) unit
1 2 3
P. READY MIX
1 Adukan Ready Mix Beton K-175 (Price List) m3
2 Adukan Ready Mix Beton K-225 (Price List) m3
3 Adukan Ready Mix Beton K-250 (Price List) m3
4 Adukan Ready Mix Beton K-300 (Price List) m3
5 Adukan Ready Mix Beton K-350 (Price List) m3
6 Adukan Ready Mix Beton K-500 (Price List) m3
7 Bearing Pad. Tipe 1 m3
8 Expansion Joint m'
9 Mortar Epoxy m3
10 PCI 1 Girder, span 20 m buah
11 Stressing set
12 Tiang Pancang 25 cm m'
Q. BAHAN ELEKTRIKAL
1 Box Zekering bh
2 Instalasi titik lampu/stop kontak ttk
3 Isolasi bh
4 Kabel NYA 1 x 1,5 Prima roll
5 Kabel NYA 1 x 2,5 Prima roll
6 Kabel NYM 3 x 1,5 Prima roll
7 Kabel NYM 3 x 2,5 Prima roll
8 Kabel NYY 3 x 4 Prima roll
9 Lampu Pijar 5 Watt s/d 100 Watt bh
10 Lampu SL Phillips 18 Watt bh
11 Lampu TL Phillips 20 Watt bh
12 Lampu TL Phillips 40 Watt bh
13 Lampu Neon TL Phillips 20 Watt [Lengkap] bh
14 Lampu Neon TL Phillips 40 Watt [Lengkap] bh
15 Lampu Down Light + SL Phillips 25 Watt [Lengkap] bh
16 Lampu Mercury 80 Watt bh
17 Lampu Taman + Tiang + Mercury bh
18 Lampu Ceiling 40 Watt bh
19 MCB 1 PHASE bh
20 MCB 3 PHASE bh
21 Exsofan bh
22 Rumah Panel 30x60 cm [Kosong] unit
23 Penyambungan KWH Ls
24 Saklar Broco tunggal standard bh
25 Saklar Broco seri standard bh
26 Stop Kontak Broco standard bh
27 Stop kontak Broco 3 phase (Out Bow) bh
28 Stop kontak Broco 3 phase (In Bow) bh
29 Travo TL 20 Watt Phillips bh
30 Travo TL 40 Watt Phillips bh
NO JENIS BAHAN DAN UPAH SATUAN
1 2 3
II U P A H :
1 Pekerja Org/hr/8 jam
2 Tukang Batu Org/hr/8 jam
3 Kepala Tukang Batu Org/hr/8 jam
4 Tukang Kayu Org/hr/8 jam
5 Kepala Tukang Kayu Org/hr/8 jam
6 Tukang Cat/Pelitur Org/hr/8 jam
7 Kepala Tukang Cat/Pelitur Org/hr/8 jam
8 Tukang Besi Beton Org/hr/8 jam
9 Kepala Tukang Besi Beton Org/hr/8 jam
10 Tukang Besi Profil Org/hr/8 jam
11 Kepala Tukang Besi Profil Org/hr/8 jam
12 Mand or Org/hr/8 jam
13 Operator Alat Besar Org/hr/8 jam
14 Pemb. Operator Org/hr/8 jam
15 Supir Truk Org/hr/8 jam
16 Kenek Truk Org/hr/8 jam
17 Penjaga Malam Org/hr/8 jam
18 Tukang Pasang Keramik Org/hr/8 jam
19 Aplikator Baja Ringan /jam
20 Bor Listrik 560 Watt, 2000 rpm /jam
21 Genset Kecil (1500 Watt) /jam
R HARGA SATUAN BAHAN DAN UPAH
KUA
###
( OE )
HARGA SATUAN
BAHAN & UPAH
(Rp)
###
###
182,017.95
16,270.20
144,100.00
157,200.00
163,750.00
90,000.00
90,000.00
10,231.10
546.27
476.84
2,046.22
3,683.72
2,250.58
1,500.00
1,600.00
150,061.81
125,000.00
190,000.00
210,000.00
175,000.00
145,000.00
128,380.00
128,234.59
197,668.52
115,000.00
163,704.15
150,501.97
244,970.00
57,000.00
26,855.00
61,395.77
1,768,500.00
1,637,500.00
1,899,500.00
170,525.32
136,419.47
HARGA SATUAN
BAHAN & UPAH
(Rp)
4
115,000.00
72,050.00
85,150.00
58,950.00
95,230.45
6,500.00
65,000.00
1,300.00
95,630.00
11,921.00
90,000.00
186,544.00
72,050.00
HARGA SATUAN
BAHAN & UPAH
(Rp)
6,288.00
6,157.00
5,567.50
128,380.00
78,600.00
57,000.00
85,150.00
15,800.00
30,130.00
60,000.00
29,385.92
189,950.00
62,880.00
13,356.76
16,029.16
13,100.00
36,826.72
55,897.70
10,480.00
30,785.00
30,785.00
9,825.00
30,130.00
16,200.00
58,950.00
56,800.00
43,000.00
48,470.00
45,850.00
22,380.04
10,600.00
196,500.00
36,550.31
4,500.00
7,233.82
3,930.00
3,500.00
7,000.00
28,428.31
64,517.50
95,630.00
45,850.00
45,457.00
5,000.00
HARGA SATUAN
BAHAN & UPAH
(Rp)
4
137,550.00
20,677,040.00
5,633,000.00
7,532,500.00
5,711,600.00
9,471,300.00
3,890,700.00
2,646,200.00
26,462.00
5,512,916.67
2,043,600.00
5,502,000.00
3,078,500.00
HARGA SATUAN
BAHAN & UPAH
(Rp)
20,671.80
39,300.00
54,450.00
134,275.00
75,000.00
100,000.00
190,932.50
3,250.00
10,866.45
15,720.00
6,134.00
31,833.00
20,036.45
30,054.02
53,428.35
145,208.26
204,610.21
237,613.04
72,604.13
89,104.89
112,205.43
145,208.26
890,000.00
1,506,500.00
1,454,100.00
262,000.00
419,200.00
89,735.00
93,337.50
52,400.00
56,985.00
56,330.00
55,000.00
50,435.00
62,225.00
81,220.00
66,810.00
95,500.00
32,750.00
85,000.00
4,585.00
72,050.00
HARGA SATUAN
BAHAN & UPAH
(Rp)
53,708.69
63,778.66
87,276.13
123,529.07
50,351.16
56,394.19
HARGA SATUAN
BAHAN & UPAH
(Rp)
12,500.00
17,554.00
31,440.00
451,950.00
786,000.00
1,080,750.00
30,130.00
16,783.72
17,455.75
176,850.00
30,785.00
10,742.00
33,798.00
26,200.00
114,363.00
116,590.00
943,200.00
419,200.00
94,739.20
51,321.87
254,899.80
35,000.00
72,377.50
92,195.18
81,938.00
99,000.00
46,994.94
13,356.76
18,700.25
46,749.97
53,428.35
48,754.27
20,036.45
10,017.57
24,042.43
42,000.00
207,036.33
193,679.57
14,692.96
240,429.54
1,068,577.48
22,707.54
120,214.77
6,500.00
HARGA SATUAN
BAHAN & UPAH
(Rp)
99,233.81
62,000.00
2,650.00
11,246.35
4,000.00
6,500.00
195,159.87
15,000.00
80,000.00
72,000.00
25,000.00
58,000.00
46,595.00
10,000.00
18,000.00
83,500.00
71,000.00
###
163,750.00
176,850.00
103,293.50
110,000.00
1,074,200.00
124,450.00
17,455.75
90,259.00
22,663.00
6,550.00
4,028.25
17,455.75
8,777.00
27,510.00
62,500.00
25,184.75
20,680.97
19,403.72
55,727.40
2,358.00
22,532.00
55,020.00
167,838.51
HARGA SATUAN
BAHAN & UPAH
(Rp)
4
228,260.95
349,104.52
523,656.78
413,000.00
HARGA SATUAN
BAHAN & UPAH
(Rp)
4
15,170.00
21,300.00
28,900.00
37,100.00
53,000.00
116,000.00
190,800.00
290,000.00
315,000.00
207,169.95
310,755.58
372,905.91
190,000.00
415,000.00
6,906.32
10,358.17
10,358.17
12,430.59
10,358.17
12,430.59
12,430.59
10,750.00
10,000.00
27,622.66
27,622.66
31,000.00
32,000.00
37,000.00
175,000.00
23,621.92
16,388.10
19,347.39
2,498,949.45
236,219.20
78,600.00
174,900.00
40,500.00
62,000.00
385,000.00
40,000.00
48,500.00
250,000.00
88,400.00
1,500.00
650,000.00
1,125,000.00
HARGA SATUAN
BAHAN & UPAH
(Rp)
4
350,000.00
1,847,800.00
420,000.00
550,000.00
680,000.00
1,120,000.00
4,200,000.00
1,850,000.00
758,600.00
48,828,900.00
5,447,000.00
HARGA SATUAN
BAHAN & UPAH
(Rp)
954,628.44
1,033,785.19
1,029,005.00
1,029,005.00
1,416,450.60
1,880,085.80
851,500.00
2,096,000.00
550,200.00
89,080,000.00
42,575,000.00
786,000.00
154,000.00
100,000.00
8,000.00
58,000.00
85,000.00
488,000.00
685,000.00
1,149,000.00
6,000.00
34,500.00
10,000.00
14,000.00
113,500.00
121,500.00
180,000.00
80,000.00
275,100.00
450,000.00
48,000.00
268,000.00
450,000.00
110,000.00
1,500,000.00
12,400.00
14,500.00
22,000.00
24,000.00
18,000.00
22,000.00
26,000.00
HARGA SATUAN
BAHAN & UPAH
(Rp)
###
65,500.00
78,600.00
85,150.00
78,600.00
85,150.00
78,600.00
85,150.00
78,600.00
85,150.00
78,600.00
85,150.00
91,700.00
91,700.00
65,500.00
85,150.00
65,500.00
65,500.00
78,600.00
17,500.00
6,000.00
20,000.00
###
DAFTAR HARGA SATUAN PEKERJAAN
NO URAIAN PEKERJAAN
1 3
1 3
HARGA SATUAN
(Rp)
37,561.00
381,467.00
32,854.00
15,750.00
163,616.00
703,358.00
363,592.00
596,035.00
110,510.00
62,875.00
55,982.00
126,499.00
171,494.00
127,976.00
67,623.00
206,970.00
10,851,655.00
755,874.00
573,095.00
239,736.00
HARGA SATUAN
(Rp)
282,392.00
349,223.00
156,324.00
35,284.00
21,615.00
114,015.00
117,661.00
158,829.00
41,978.00
44,110.00
49,339.00
51,617.00
2,776,187.00
302,916.00
533,916.00
56,047.00
97,915.00
13,948.00
16,139.00
49,994.00
76,735.00
5,817,528.00
169,053.00
1,747,327.00
350,000.00
7,080,414.00
5,836,558.00
2,486,416.00
480,906.00
848,413.00
1,011,829.00
1,313,295.00
57,928.00
140,871.00
DAFTAR ANALISA HARGA SATUAN
Jumlah 2,096.00
Overhead 10.00%
Total
Dibulatkan
2 1 M' PEK. PAS. BOUWPLANK
Kayu Terentang M3 0.0100 3,078,500.00 - 30,785.00
Paku 5-12 Kg 0.0380 20,680.97 - 785.88
Ongkos Pasang Ls 0.1550 3,099.18 480.37 -
Jumlah 480.37 31,570.88
1M' PENGUKURAN & PASANG BOUWPLANK = (An.100.1+100.2)
Overhead 10.00%
Total
Dibulatkan
3 1 BH PAPAN NAMA PROYEK
Kayu kelas II M3 0.1300 2,043,600.00 - 265,668.00
Paku Kg 0.0360 19,403.72 - 698.53
Cat minyak/tiner B Ltr 0.2000 95,630.00 - 19,126.00
Penulisan Ls 0.8000 65,500.00 52,400.00 -
Ongkos Pasang Ls 0.2000 44,482.67 8,896.53 -
Jumlah 61,296.53 285,492.53
Overhead 10.00%
Total
Dibulatkan
4 1 M3 PEK. GALIAN TANAH BIASA KEDALAMAN 1 M
Pekerja Org 0.4000 65,500.00 26,200.00 -
Mandor Org 0.0400 91,700.00 3,668.00 -
JUMLAH
[Rp]
8
M2 PEK. PENGUKURAN KEMBALI (SITE)
2,096.00
209.60
2,305.60
2,305.00
1 M' PEK. PAS. BOUWPLANK
32,051.25
34,147.25
3,414.72
37,561.97
37,561.00
1 BH PAPAN NAMA PROYEK
346,789.07
34,678.91
381,467.98
381,467.00
EK. GALIAN TANAH BIASA KEDALAMAN 1 M
29,868.00
2,986.80
32,854.80
32,854.00
GAN KEMBALI PONDASI DIHITUNG 1/4 GALIAN
14,318.30
1,431.83
15,750.13
15,750.00
JUMLAH
[Rp]
8
1 M3 URUGAN PASIR URUG
148,742.00
14,874.20
163,616.20
163,616.00
1 M3 LANTAI KERJA 1PC:3PS:5KRL
639,417.00
63,941.70
703,358.70
703,358.00
M3 PAS. AANSTAMPING BATU BELAH
330,538.44
33,053.84
363,592.28
363,592.00
1 M3 UPAH PAS. BATU KALI 1:4
132,304.11
JUMLAH
[Rp]
8
1 M3 PAS. BATU KALI 1:4
541,850.28
54,185.03
596,035.31
596,035.00
1 M2 PAS. BATA MERAH 1:4
100,463.81
10,046.38
110,510.19
110,510.00
M2 UPAH PLESTERAN DINDING + ACIAN
39,175.55
M2 PLESTERAN DINDING 1:2 + ACIAN
57,159.52
5,715.95
62,875.47
62,875.00
M2 PLESTERAN DINDING 1:4 + ACIAN
50,893.52
5,089.35
55,982.87
55,982.00
M2 UPAH PASANG DINDING KERAMIK
43,406.85
INDING KERAMIK KM/WC 20/25 DN CORAK
JUMLAH
[Rp]
114,999.16
11,499.92
126,499.08
126,499.00
JUMLAH
[Rp]
8
1 M2 LANTAI KERAMIK 60/60
155,904.16
15,590.42
171,494.58
171,494.00
LANTAI KERAMIK KM/WC 20/20 BERWARNA
116,342.46
11,634.25
127,976.71
127,976.00
M2 PASANGAN DINDING BATU ALAM
188,155.41
18,815.54
206,970.96
206,970.00
1 M2 BEKISTING DENGAN PAPAN
125,609.09
12,560.91
138,170.00
138,169.00
JUMLAH
[Rp]
8
1 M2 BEKISTING MULTIPLEX 9 MM
123,445.90
12,344.59
135,790.48
135,790.00
1 M2 PAS. STOOT WERK
220,163.19
22,016.32
242,179.50
242,179.00
1 M3 COR BETON SITE MIX K.175
772,258.17
77,225.82
849,483.99
849,483.00
1 KG BETON TERPASANG U. 24
17,886.85
1,788.69
19,675.54
19,675.00
[Rp]
23,435.90
2,343.59
25,779.49
25,779.00
ERJAAN LISPLANK KAYU KLAS II UK. 3/20+2/10
61,475.84
6,147.58
67,623.42
67,623.00
PEK. KUSEN PINTU/JENDELA KAYU KLS II
9,865,141.02
986,514.10
10,851,655.12
10,851,655.00
M2 DAUN PINTU PANIL KAYU KLAS II
687,158.93
68,715.89
755,874.82
755,874.00
M2 DAUN JENDELA KACA (TANPA KACA)
217,942.60
21,794.26
CARA MENGHITUNG HARGA SATUAN PEKERJAAN KONSTRUKSI
1 Hasil Analisa Pekerjaan Adukan Beton K.225
2 Hasil Analisa Pekerjaan Adukan Beton K.175
2 Hasil Analisa Pekerjaan Besi Beton U.39
3 Hasil Analisa Pekerjaan Besi Beton U.24
4 Hasil Analisa Pekerjaan Bekisting papan
5 Hasil Analisa Pekerjaan Bekisting Multiplex 9 mm
6 Hasil Analisa Pekerjaan Stoot Werk
0.15
0.11
0.16 0.2
0.25
0.21
0.21 0.25
0.2
0.16
0.21 0.25
0.2
0.16
0.16 0.2
0.13
0.09
0.16 0.20
0.13
0.09
0.26 0.3
0.13
0.09
0.21 0.25
0.15
0.11
0.11 0.15
0.15
0.11
0.26 0.30
0.14
0.10
0.16 0.20
0.13
0.09
0.11 0.15
1
0.06 0.10
sengkang tabel
- 8 - 15 = ( 1/ 0.15 + 1 ) x ( 1.00 + 0.06 ) 2 x 4.74 / 12 =
- 8 - 15 = ( 1/ 0.15 + 1 ) x ( 1.00 + 0.06 ) 2 x 4.74 / 12 =
2.5438 kg
2.24097 kg
0.9954 kg
1.61818 kg
1.817 kg
2.42267 kg
1.4694 kg
1.94603 kg
2.11983 kg
1.6353 kg
2.5438 kg
1.87757 kg
1.51417 kg
6.7229 kg
6.7229 kg
13.4458 kg
REKAPITULASI
KEGIATAN : PENGADAAN JASA KONSULTASI PERENCANAAN RENOVASI RUMAH
DINAS KEPALA KANWIL DJKN BANTEN
PEKERJAAN : REHABILITASI RUMAH DINAS
LOKASI : KOTA SERANG
TAHUN ANGGARAN : 2017
NO URAIAN PEKERJAAN
1 2
REAL COST
PPN 10 %
JUMLAH TOTAL
#NAME?
ENGINNERING ESTIMATE (EE)
1 2 3
1 2 3
IV PEKERJAAN DINDING, PLESTERAN DAN LANTAI
1 Pek. Pas. Dinding Bata ad. 1:4 - m2
2 Pek. Plesteran Dinding + Acian ad 1:4 329.36 m2
3 Pek. Penebalan Dinding bata dengan Batu Alam 602.27 m2
4 Pek. Lantai Keramik 60 x 60 21.00 m2
5 Pek. Lantai Keramik 20 x 20 KM/WC 143.97 m2
6 Pek. Dinding Keramik 20 x 25 KM/WC 9.75 m2
7 Pek. Dinding Keramik 20 x 25 Dapur 31.84 m'
1 2 3
VII PEKERJAAN ELEKTRIKAL
1 Instalasi titik lampu/stop kontak - ttk
2 Saklar Broco tunggal standard 61.00 bh
3 Saklar Broco seri standard 7.00 bh
4 Stop Kontak Broco standard 11.00 bh
5 Stop Kontak AC 10.00 bh
6 Lampu SL Phillips 18 Watt 2.00 bh
7 Lampu Pijar 5 Watt s/d 100 Watt 33.00 bh
8 MCB 3 PHASE 4.00 bh
9 Box Zekering 1.00 bh
10 Pek. Pasang Exsofan 2.00 bh
11 Pengadaan AC 1/2 PK 2.00 m'
12 Biaya Penyambungan KWH 1.00 ls
VIIIPEKRJAAN SANITASI
1 Pek. Pas. Kloset Duduk 2.00 set
2 Pek. Pas. Kloset Jongkok 1.00 set
3 Pek. Pas. Kran Air 3.00 bh
4 Kran bebek SAN EI 1/2" 2.00 bh
5 Pek. Pas. Flourdrain Err:509 bh
6 Pek. Pas. Zink kitchen 3.00 bh
7 Pek. Pas. Pipa PVC 1/2" saluran Air Bersih 1.00 m'
8 Pek. Pas. Pipa PVC 3/4" saluran Air Bersih 60.00 m'
9 Pek. Pas. Pipa PVC 3" saluran Air Sabun 12.00 m'
10 Pek. Pas. Pipa PVC 4" saluran Air Pekat 31.85 m'
11 Pek. Bak Kontrol saluran Air Pekat 24.87 bh
12 Pek. Pas. Pompa dan Water turn berikut Acecoris 1.00 ls
13 Pek.Septictank 2 X 1 X 1,5 M + Rembesannya 1.00 unit
JUMLAH
AIAN PEKERJAAN HARGA
Rp)
2 3
13,844,581.90
4,023,925.10
89,650,788.83
170,493,946.96
Err:509
71,910,023.26
10,390,500.00
Err:509
172,929,668.61
Err:509
Err:509
Err:509
Err:509
#NAME?
GINNERING ESTIMATE (EE)
HARGA JUMLAH
SATUAN HARGA
(Rp) (Rp)
4 5
3,500.00 924,000.00
37,561.00 3,489,416.90
381,467.00 381,467.00
758,283.00 4,549,698.00
4,500,000.00 4,500,000.00
13,844,581.90
32,854.00 130,101.84
32,854.00 2,609,576.79
15,750.00 570,798.90
163,616.00 29,450.88
163,616.00 683,996.69
4,023,925.10
363,592.00 -
596,035.00 4,983,448.64
703,358.00 23,229,663.99
7,443,103.19 2,679,517.15
5,182,423.00 5,389,719.92
7,007,788.19 19,530,705.69
7,669,541.19 3,067,816.48
5,702,700.50 11,547,968.51
8,110,809.19 16,953,618.91
703,358.00 2,268,329.55
89,650,788.83
HARGA JUMLAH
SATUAN HARGA
(Rp) (Rp)
4 5
110,510.00 -
55,982.00 18,437,979.60
206,970.00 124,651,200.99
177,060.00 3,718,968.24
127,976.00 18,424,704.72
126,499.00 1,233,365.25
126,499.00 4,027,728.16
170,493,946.96
8,500,000.00 -
4,464,629.00 49,110,919.00
3,282,535.00 9,847,605.00
3,122,788.00 3,122,788.00
2,696,518.00 2,696,518.00
4,463,936.00 4,463,936.00
2,720,510.00 8,161,530.00
1,125,714.00 1,125,714.00
235,000.00 235,000.00
Err:509
Err:509
158,829.00 -
114,015.00 27,890,608.48
117,661.00 28,782,501.29
44,625.00 580,125.00
156,324.00 8,597,820.00
35,284.00 6,058,968.48
71,910,023.26
HARGA JUMLAH
SATUAN HARGA
(Rp) (Rp)
4 5
100,000.00 -
12,400.00 756,400.00
14,500.00 101,500.00
22,000.00 242,000.00
24,000.00 240,000.00
34,500.00 69,000.00
6,000.00 198,000.00
268,000.00 1,072,000.00
154,000.00 154,000.00
450,000.00 900,000.00
2,453,800.00 4,907,600.00
1,750,000.00 1,750,000.00
10,390,500.00
2,776,187.00 5,552,374.00
56,047.00 168,141.00
174,900.00 349,800.00
97,915.00 Err:509
533,916.00 1,601,748.00
13,948.00 13,948.00
16,139.00 968,340.00
49,994.00 599,928.00
76,735.00 2,444,009.75
169,053.00 4,204,348.11
7,500,000.00 7,500,000.00
5,817,528.00 5,817,528.00
Err:509
41,978.00 -
44,110.00 26,565,997.37
51,617.00 8,863,671.24
2,500,000.00 137,500,000.00
172,929,668.61
ENGINNERING ESTIMATE (EE)
1 2 3
I PEKERJAAN PERSIAPAN
1 Pek. Pengukuran Dan Bouwplank 92.90 m'
2 Pek. Pas Papan Nama Proyek 1.00 bh
3 Pek. Penebangan Pohon 1.00 bh
4 Pek. Bongkaran Bangunan Existing. 19.64 m3
5 Pek. Kantor Direksi 1.00 ls
6 Administrasi dan Dokumentasi 1.00 ls
IX PEKERJAAN PAGAR
1 Pek. Sloof Beton 15/20 0.27 m3
2 Pek. Kolom Struktur 20/20 0.24 m3
3 Pek. Pas. Dinding Bata ad. 1:4 12.96 m2
4 Pek. Plesteran Dinding + Acian ad 1:4 25.92 m2
5 Pek. Plesteran Dinding + Acian ad 1:2 3.56 m2
6 Pek. Pintu dan Pagar Besi Berikut Pengecetan + Asesoris 10.50 m2
HARGA
SATUAN JUMLAH HARGA
(Rp) (Rp)
4 5 38.30
2218800
37,561.00 3,489,416.90
381,467.00 381,467.00
500,000.00 500,000.00 (12,100.00)
57,928.00 1,137,705.92
1,500,000.00 1,500,000.00
1,500,000.00 1,500,000.00
8,508,589.82
32,854.00 2,609,576.79
15,750.00 549,063.90
163,616.00 683,996.69
163,616.00 1,257,552.58
5,100,189.96
363,592.00 3,039,992.71
596,035.00 19,089,093.74
6,233,236.00 17,372,028.73
6,945,165.19 2,778,066.08
6,463,518.00 3,205,904.93
7,669,541.19 15,530,820.91
6,272,586.33 13,111,273.58
6,254,241.00 20,169,927.23
94,297,107.90
110,510.00 36,397,076.31
55,982.00 33,716,111.19
206,970.00 4,347,197.88
171,494.00 24,689,991.18
127,976.00 1,247,766.00
126,499.00 4,027,728.16
126,499.00 455,396.40 507,987,900.00
176,850.00 4,244,400.00
140,871.00 1,253,751.90
110,379,419.02
1,747,327.00 17,473,270.00
350,000.00 1,050,000.00
7,080,414.00 7,080,414.00
5,836,558.00 5,836,558.00
2,486,416.00 2,486,416.00
480,906.00 961,812.00
848,413.00 2,545,239.00
1,011,829.00 1,011,829.00
1,313,295.00 1,313,295.00
540,000.00 6,480,000.00
46,238,833.00
158,829.00 38,853,111.04
114,015.00 27,890,608.48
117,661.00 1,529,593.00
67,623.00 3,719,265.00
156,324.00 26,843,957.28
35,284.00 6,699,020.24
105,535,555.04
100,000.00 6,100,000.00
12,400.00 86,800.00
14,500.00 159,500.00
22,000.00 220,000.00
180,000.00 5,940,000.00
34,500.00 138,000.00
154,000.00 154,000.00
450,000.00 900,000.00
1,500,000.00 1,500,000.00
15,198,300.00
2,776,187.00 5,552,374.00
302,916.00 302,916.00
56,047.00 280,235.00
250,000.00 500,000.00
97,915.00 293,745.00
533,916.00 533,916.00
13,948.00 836,880.00
16,139.00 193,668.00
49,994.00 1,592,308.90
76,735.00 1,908,399.45
169,053.00 169,053.00
7,500,000.00 7,500,000.00
5,817,528.00 5,817,528.00
25,481,023.35
6,233,236.00 1,682,973.72
6,945,165.19 1,666,839.65
110,510.00 1,432,209.60 1.8 1.5 4
55,982.00 1,451,053.44 0.3 7.2
62,875.00 223,520.63
650,000.00 6,825,000.00
13,281,597.03
41,978.00 25,281,964.13
44,110.00 7,574,569.20
51,617.00 2,838,935.00
49,339.00 1,591,182.75
500,000.00 500,000.00
37,786,651.08
NO URAIAN PEKERJAAN
I PEKERJAAN PERSIAPAN
II PEKERJAAN GALIAN DAN URUGAN TANAH
III PEKERJAAN STRUKTUR BETON DAN PONDASI
IV PEKERJAAN DINDING, PLESTERAN DAN LANTAI
V PEKERJAAN KUSEN PINTU, JENDELA KAYU
VI PEKERJAAN RANGKA ATAP DN PLAFOND
VII PEKERJAAN ELEKTRIKAL
VIII PEKRJAAN SANITASI
IX PEKERJAAN PAGAR
X PEKERJAAN PENGECATAN DAN FINISHING
REAL COST
PPN 10 %
JUMLAH TOTAL
DIBULATKAN
TERBILANG :
" LIMA RATUS TUJUH JUTA SEMBILAN RATUS DELAPAN PULUH TUJUH RIBU TUJUH
ASI
SULTASI PERENCANAAN RENOVASI RUMAH
DJKN BANTEN
JUMLAH HARGA
( RP )
8,508,589.82
5,100,189.96
94,297,107.90
110,379,419.02
46,238,833.00
105,535,555.04
15,198,300.00
25,481,023.35
13,281,597.03
37,786,651.08
461,807,266.20
46,180,726.62
507,987,992.82 508,000,000.00 PAGU
507,987,900.00 (12,100.00) SELISIH
KONSULTAN PERENCANA
PT. ESA SAKTI CONSULTANT
FARID, SE
DIREKTUR
KEGIATAN : PENGADAAN JASA KONSULTASI PERENCANAAN RE
DINAS KEPALA KANWIL DJKN BANTEN
PEKERJAAN : REHABILITASI RUMAH DINAS
LOKASI : KOTA SERANG
TAHUN ANGGARAN : 2017
NO URAIAN PEKERJAAN
I PEKERJAAN PERSIAPAN
II PEKERJAAN GALIAN DAN URUGAN TANAH
III PEKERJAAN STRUKTUR BETON DAN PONDASI
IV PEKERJAAN DINDING, PLESTERAN DAN LANTAI
V PEKERJAAN KUSEN PINTU, JENDELA KAYU
VI PEKERJAAN RANGKA ATAP DN PLAFOND
VII PEKERJAAN ELEKTRIKAL
VIII PEKRJAAN SANITASI
IX PEKERJAAN PAGAR
X PEKERJAAN PENGECATAN DAN FINISHING
RENCANA KERJA
ULTASI PERENCANAAN RENOVASI RUMAH
DJKN BANTEN
BOBOT
BULAN KE 1 BULAN KE 2
PEKERJAAN
(%) MG 1 MG 2 MG 3 MG 4 MG 1 MG 2 MG 3 MG 4
MG 1 MG 2 MG 3 MG 4 MG 1 MG 2 MG 3 MG 4
0.61
0.28
3.40
3.41 3.41 3.41 3.41 RENCANA
3.34 3.34
5.71 5.71 5.71 5.71
0.82 0.82
1.84
0.96 0.96 0.96
2.73 2.73 2.73
#REF! SELISIH