Professional Documents
Culture Documents
SAMPLE
1 2 3
1 Semen PPC (Gresik) /zak
3
2 Pasir pasang /m
3
3 Pasir urug /m
3
4 Tanah urug /m
5 Kapur /zak
6 Mill /zak
3
7 Batu kali /m
8 Batu bata /bh
9 Besi beton Polos U.24 (SNI) /kg
10 Besi beton Ulir U.39 (SNI) /kg
3
11 Batu split 2-3 cm (pecah manual) /m
3
12 Batu split 3-4 cm (pecah manual) /m
3
13 Koral 3-4 cm /m
14 Bendrat /kg
15 Taek wood 3 mm (90 x 210) cm /lembar
Papan sengon (Bekesting) 2/20 x 200
16 cm /lembar
17 Bambu /batang
18 Dolken /batang
19 Minyak bekesting /liter
20 Paku (rata-rata) /kg
21 Paku Plepet /kg
22 Paku Zeng /bh
23 Lem Kayu /kg
3
24 Balok kayu Meranti /m
3
25 Papan kayu Meranti /m
3
26 Balok kayu Jati kelas Politur /m
3
27 Papan kayu Jati kelas Politur /m
3
28 Balok kayu Bengkirai /m
3
29 Papan kayu Bengkirai /m
3
30 Balok kayu Kamper /m
3
31 Papan kayu Kamper /m
3
32 Balok kayu Kruing /m
3
33 Papan kayu Kruing /m
34 Genteng Beton eks Mutiara /buah
35 Nok genteng Beton Eks Mutiara /buah
36 Zeng Datar 90 cm /m'
2
37 Kaca bening 5 mm (ASAHI MAS) /m
HARGA KETERANGAN
(Rp.)
4 5
22000 1 zak = 40 Kg
50,000
27,000
22,500
4,500 1 zak = 21,5 kg
4,500 1 zak = 22 kg
35,000
180
4,500
5,000
90,000
67,000
50,000
8,000
45,000
3,000
4,500
4,000
8,000
7,000
8,000
150
13,000
1,200,000
1,400,000
6,000,000
8,000,000
2,800,000
3,000,000
3,200,000
3,450,000
1,800,000
2,000,000
2,100
4,000
24,000
60,000
2
38 Kaca Es untuk Boven t = 5 mm /m
Kaca Rayband 50 %, t = 5 mm (ASAHI
2
39 MAS) /m
2
40 Keramik Lantai setara Hercules 30x30 /m
2
41 Keramik dinding Setara Asia 20x25 /m
Keramik Serit (KM/WC) setara Asia
2
42 20x20 /m
43 Keramik assesoris 10x20 /buah
44 Semen grouting /kg
45 Kanstin Abu-abu ukr. 25.25.40 /m'
2
46 Conblock kelas biasa /m
47 Tripleks 3 mm (120x240) /lembar
48 Eternit Harflex 1x1 m, biasa (Kerang) /lembar
Eternit Harflex 1x1 m, biasa
49 (Djubesment) /lembar
50 Gypsium Board (120x240) cm /lembar
51 Calsiboard (120x240) cm /lembar
52 List Plafon Gypsium L = 10 Cm /m'
53 Cat kayu eks EMCO (bintang) /kg
54 Cat Catylac /5 Kg
55 Plamur tembok /kg
56 Plamur kayu /kg
57 Thiner /liter
58 Meni besi /liter
59 Meni kayu /liter
60 Amplas /lembar
85,000
HARGA
KETERANGAN
(Rp)
30,000
33,000
35,000
4,000
7,500
27,400
14,000
45,000
3,500
6,000
35,000
30,000
8,000
33,000
50,000
5,800
9,700
4,500
9,000
6,000
1,250
125,000
90,000
20,000
16,900
5,000
3,200
3,000
68 Hak angin kuningan ukr. 21 - 30 cm /bh
69 Handle Pintu (u/ pintu Kupu tarung) /ps
1000000
74500
200000
50000
10000
5000
1250000
15000
25000
25000
1000
14000
85000
2500
2000
3000
7800
HARGA
KETERANGAN
(Rp)
5000
8200
3500
65,000
65,000
1,500
1,000
7,500
2,300
3,000
45,000
60,000
6,000
4,000
NO. DAFTAR PEKERJA SATUAN
9 TENAGA Hari
No JENIS PEKERJAAN
A. PEKERJAAN PERSIAPAN
5 Urugan Pasir
8 Urugan Sirtu
3986.95
47843.36
47843.36
39869.46
6644.91
6644.91
3189.56
11296.35
13289.82
5980.42
8638.38
6578.46
1461.88
1461.88
1328.98
1827.35
No JENIS PEKERJAAN
6 Plesteran Trasram
7 Plesteran
31895.57
50002.95
10764.76
9718.18
5232.87
12133.61
12133.61
3654.7
4319.19
10964.1
16446.15
4385.64
7601.78
2525.07
1328.98
D PEKERJAAN ATAP & PLAFOND
4 Papan Ruiter
5 Lisjplank ( Tunggal )
6 Lisjplank ( Double )
No JENIS PEKERJAAN
1 Genteng Keramik
571462.31
5315.93
1993.47
9635.12
19270.24
6644.91
10299.61
9568.67
Upah Total
(Rp)
15283.29
17276.77
1328.98
2525.07
1727.68
1727.68
9369.32
11399.34
15615.54
4 Kerpus Genteng Keramik
1 Keramik Lantai
2 Keramik Tangga
3 Keramik Dinding
4 Keramik Plin
5 Keramik Assesories
No JENIS PEKERJAAN
22642.53
12293.08
36679.91
39869.46
9037.08
1328.98
59804.19
39869.46
Upah Total
(Rp)
1,146,247.07
2,299,139.05
2,152,951.02
170774.2
43191.92
59804.19
64787.88
451853.92
41198.45
10 Stel Daun Pintu Double Teakwood (atau setara)
3 Pasang Washtafel
6 Pasang WallShower
9 Pasang Kran
12 Pasang Avor
No JENIS PEKERJAAN
33224.55
23921.68
48242.05
96484.1
96484.1
120605.13
56282.39
20100.85
20100.85
20100.85
4784.34
7973.89
11960.84
11960.84
Upah Total
(Rp)
124592.07
39869.46
3322.46
6644.91
17 Bak Kontrol Tertutup (Air Sabun & Air Bersih) Stndar
19 Bikin Septictank
5 Perancah Bambu
4 Politur
5 Melamin
No JENIS PEKERJAAN
Unit 52000 0 52000 32.9
132898.21
465143.74
624.62
515.31
2325.72
62794.4
3986.95
6441.41
4239.45
17223.61
24669.23
44853.15
3667.99
5482.05
3322.46
3322.46
Upah Total
(Rp)
4 Sirtu (tebal < 10 Cm)
5 Pasang Conblok
6 Pengasphalan
7 Pasang Kansten
2 Stop Kontak.
3 NCB
Besarnya
Over
Head
(OH) 32.90 %
2657.96
6113.32
4153.07
2525.07
32161.37
32161.37
109641.02
411984.45
DAFTAR ANALISIS
PROYEK : SAMPLE
LOKASI : SAMPLE
A PEKERJAAN PERSIAPAN
1. MOBILISASI
Upah : 1 ls.
Upah : 1.00 M2 @
Bahan :
Upah : 1 M` @
Bahan :
Upah : 1 M` @
1 M2 PEKERJAAN
5. DIREKSIKIT
Upah : 1 m3 @
Upah : 1 m3 @
Upah : *) 1 m3 @
*). Termasuk Pemadatan
Upah : *) 1 m3 @
Bahan :
Pasir 1.2000 m3 @
Rp. 8,500.00 . = Rp. 8,500.00
Total . = Rp. 8,500.00
Pasir 0.1200 m3 @
Upah : 1 m3 @
Bahan :
Bahan :
LI PECAH ( 1 PC : 6 PS )
. = Rp. -
. = Rp. 140408.26
Bahan :
Bahan :
. = Rp. 54150
AM (1 PC :
. = Rp. 30285.16
C : 5 PS)
Bahan :
Bahan :
Bahan :
Semen (pc) 0.2121 zak @
Rp. 4,500.00
. = Rp. 25034.77
4500 . = Rp. -
. = Rp. 4,665.62
Kapur - zak @ Rp. 4,500.00
Bahan :
Bahan :
Upah : 1 m2 @
Rp. 22,000.00
3 PS) T = 6
Bahan :
Bahan :
Bahan :
. = Rp. 157.12
. = Rp. 59.85
. = Rp. 216.97
. = Rp. 8,250.00
Total . = Rp. 8,466.97
. = Rp. 251.39
. = Rp. 95.77
. = Rp. 347.16
. = Rp. 8,250.00
Total . = Rp. 8,597.16
AL 30 MM
. = Rp. 7510.84
. = Rp. 2289.02
. = Rp. 9799.86
. = Rp. 3300
157.12
59.85
216.97
8,250.00
8,466.97
251.39
95.77
347.16
8,250.00
8,597.16
1 M2 PEKERJAAN LANTAI KERJA ( 1 PC : 3 PS : 5 KR) TEBAL
13. 50 MM
Bahan :
Bahan :
Pasir 0.0206 m3 @
. = Rp. 9492.8
Bahan :
Pasir 0.0206 m3
Upah : 1 m2
Bahan :
Pasir 0.0155 m3
Upah : 1 m2
. = Rp. 39210.55
. = Rp. 44710.55
. = Rp. 41301.66
Bahan :
Pasir 0.0019 m3
Upah : 1 m2
Bahan :
Pasir 0.0002 m3
Upah : 1 m2
. = Rp. 5601.2
RIES (8 X 20) CM
. = Rp. 4480.03
Bahan :
Pasir 0.0155
Upah : 1
Bahan :
Pasir 0.0155
Upah : 1
. = Rp. 76426.66
. = Rp. 141126.66
Paku 0.2000 Kg
Upah : 1 M2
Paku 0.2000 Kg
Upah : 1 M2
Bahan :
Balok Kayu m3
@ Rp. 2,800,000.00 . = Rp. 25,872.00
@ . = Rp. 3,080,000.00
1.1
Baut 50.0833 bh
Upah : 1 m3
Bahan :
Paku 0.0200 bh
Upah : 1 m`
Bahan :
Paku 0.0200 bh
Upah : 1 m`
Bahan :
Paku 0.0400 bh
Upah : 1 m`
Rp. 2,800,000.00
BANGKIRAI
Bahan :
Paku 0.2000
Upah : 1
Bahan :
Seng 1.1
Paku 0.02
Upah : 1
Bahan :
Gypsum 0.3819
Paku 0.2000
RUING - PENUTUP
Calsiboard 0.3819
Paku 0.2000
Upah : 1
Bahan :
2. 1 M' PEKERJAAN KERPUS GENTENG KERAMIK SOKKA TYPE MORANDO SE, BES
Bahan :
m2 @ Rp. 13,000.00 . = Rp. 13,000.00
Total : . = Rp. 52,480.06
CALSIBOARD
. = Rp. 20790
Bahan :
Balok Kayu 1.1000 m3
Paku 5.0000 Kg
Upah : 1 m3
Bahan :
Balok Kayu 0.0087 m3
Paku 0.0360 Kg
Upah : 1 m'
Bahan :
Papan Kayu 1.1000 m3
Paku 5.0000 Kg
Upah : 1 m3
Bahan :
. = Rp. 20753.76
TUR 6/12
. = Rp. 6,635,000.00
@ Rp. 1,730,000.00 . = Rp. 1,730,000.00
Total : . = Rp. 8,365,000.00
6,635,000.00
1,730,000.00
8,365,000.00
52,272.00
252.00
52,524.00
12,456.00
64,980.00
8,800,000.00
35,000.00
8,835,000.00
1,620,000.00
10,455,000.00
504,800.00
1,200.00
Upah : 1 bh
Bahan :
Papan Kayu 0.0488 m3
Lem 0.1500 Kg
Upah : 1 bh
Bahan :
Papan Kayu 0.0403 m3
Lem 0.1500 Kg
Upah : 1 bh
Bahan :
Upah : 1 bh @
Bahan :
Upah : 1 bh @
. = Rp. 506,000.00
@ Rp. 184,740.00 . = Rp. 184,740.00
Total : . = Rp. 690,740.00
Bahan :
Upah : 1 bh @
Bahan :
Upah : 1 bh @
Bahan :
Bahan :
5 1M2 PEKERJAAN POLITUR UNTUK KUSEN DAN DAUN PINTU DAN JENDE
Bahan :
Rp. 4,500.00
GN CAT CATYLAC
1. 1M3 PEKERJAAN COR BETON UNTUK SLOOF, SKELET DAN RING BALOK; DGN M
Bahan :
. = Rp. 18,562.50
Total . = Rp. 24,979.30
. = Rp. 255449.59
. = Rp. 4950
. = Rp. 160
. = Rp. 5110
. = Rp. 428.88
Upah : 1 ls
. = Rp. 1400
. = Rp. 9650
. = Rp. 1750
. = Rp. 247500
. = Rp. 11620
. = Rp. 259120
ULANG UNTUK
. = Rp. 302699.59
. = Rp. 553887.5
. = Rp. 57000
. = Rp. 302699.59
. = Rp.
@ Rp. 5,538.88
Bahan :
Sock 0.275
Knee 0.1875
Lem PC 0.1
@ Rp. 5,538.88 664665
. = Rp. 664665
ULANG UNTUK
. = Rp. 692359.38
550.00
468.75
350.00
5,218.75
Upah : 1
Bahan :
Sock 0.275
Knee 0.1875
Upah : 1
Bahan :
Upah : 1
Bahan :
Closet Jon 1
Dudukan cl 1
Upah : 1
Bahan :
Washtafel 1
m' @ Rp. 2,500.00 . = Rp.
Total . = Rp.
AN AIR BEKAS
Total . = Rp.
23,375.00
1,375.00
1,462.50
700.00
26,912.50
5,000.00
31,912.50
1,000,000.00
1,000,000.00
72,600.00
1,072,600.00
74,500.00
25,000.00
99,500.00
36,300.00
135,800.00
200,000.00
Upah : 1
Bahan :
Wallshower 1
Upah : 1
Bahan :
Floordrain 1.0000 bh
Upah : 1 unit
Bahan :
Avor 1.0000 bh
Upah : 1 unit
1 BH PEKERJAAN KERAN
9 AIR
Bahan :
Knee 1.0000 bh
. = Rp.
. = Rp. 10000
. = Rp. 5000
72,600.00
272,600.00
50,000.00
50,000.00
15,125.00
65,125.00
Isolasi 1.0000 bh
Upah : 1 m'
Bahan :
Knee 1.0000 bh
Isolasi 1.0000 bh
Upah : 1 m'
Bahan :
Upah : 1 unit
Bahan :
. = Rp. 18500
. = Rp. 28500
. = Rp. 25000
. = Rp. 1,250,000.00
,250,000.00
,250,000.00
Upah : 1 unit
Bahan :
Upah : 1 ls
Bahan :
Upah : 1 ls
Bahan :
Upah : 1 ls
Bahan + Upah
@ Rp. 93,750.00 . = Rp. 93750
. = Rp. 200000
. = Rp. 750000
. = Rp. 1,500,000.00
BERSIH + POMPA
,343,750.00
,500,000.00
,500,000.00
,850,000.00
Instalasi sumur air bersih +
pompa 1.0unit @ Rp. 1,000,000.00 . = Rp.
Bahan + Upah
Bahan :
.=
14,000.00 Rp. 15,400.00
.=
50,000.00 Rp. 6,000.00
.=
30,000.00 Rp. 3,600.00
.=
27,000.00 Rp. 3,645.00
.=
35,000.00 Rp. 10,500.00
.=
Rp. 39,145.00
.=
10,725.00 Rp. 10,725.00
.=
Total Rp. 49,870.00
.=
27,400.00 Rp. 30,140.00
.=
50,000.00 Rp. 1,500.00
.=
30,000.00 Rp. 900.00
.=
27,000.00 Rp. 801.90
,000,000.00
,000,000.00
,000,000.00
,000,000.00
Batu Belah 0.0660 m3 @ Rp. 35,000.00
1 LS PEMBERSIHAN AKHIR
1 PROYEK
DAFTAR ANALISIS
.=
35,000.00 Rp. 2,310.00
.=
Rp. 35,651.90
.=
3,431.25 Rp. 3,431.25
.=
Total Rp. 39,083.15
.=
200,000.00 Rp. 200,000.00
HARGA SATUAN PEKERJAAN (HSP) - DENGAN OVER HEAD
PROYEK : SAMPLE
LOKASI : SAMPLE
A PEKERJAAN PERSIAPAN
1. MOBILISASI
Bahan :
Bahan :
1 M2 PEKERJAAN DIREKSI
5. KIT
1 M3 PEKERJAAN GALIAN
1. TANAH BIASA
Untuk Pondasi Batu
Kali
4. 1 M3 PEKERJAAN URUGAN
M` @ Rp. 6,644.91 . = Rp. 6,644.91
Total . = Rp. 54,659.91
1 M3 PEKERJAAN URUGAN
5. PASIR
Bahan :
1 M2 PEKERJAAN URUGAN
6. PASIR
TEBAL = 10 CM`
Bahan :
Bahan :
LI PECAH ( 1 PC : 6 PS )
Bahan :
Bahan :
Bahan :
. = Rp. 140408.26
. = Rp. 54150
. = Rp. -
. = Rp. 3055.84
. = Rp. 30285.16
C : 5 PS)
Bahan :
Bahan :
Semen (pc) zak @ Rp. 22,000.00 . = Rp.
0.1428
Kapur - zak @ Rp. 4,500.00 . = Rp.
Pasir Pasang (Ayak) m3 @ Rp. 50,000.00 . = Rp.
0.0239
Bahan :
Semen (pc)
0.2121
. = Rp. 9004.49
. = Rp. -
. = Rp. 3430.28
. = Rp. 25034.77
. = Rp. 9718.18
. = Rp. 2520
. = Rp. 4978.82
. = Rp. 611.68
. = Rp. 8110.51
. = Rp. 5232.87
3,142.38
-
1,197.10
. = Rp. 4,339.48
12,133.61
PS) T = 20 MM
-
1,197.10
4,339.48
12,133.61
16,473.09
4665.62
Kapur - zak @ Rp. 4,500.00 . = Rp.
Upah :
Bahan :
Semen (pc)
Upah :
Bahan :
Semen (pc)
Upah :
. = Rp.
2547.58
m2 @ Rp. . = Rp.
1 12133.61 12133.61
Total . = Rp.
14681.18
SPONENGAN SUDUT ( 1 PC :
Total . = Rp.
4285.51
Upah :
Bahan :
Semen (pc)
Upah :
Bahan :
Semen (pc)
Upah :
Bahan :
Semen (pc)
Pasir
zak @ Rp. . = Rp.
0.0071 22000 157.12
m3 @ Rp. . = Rp.
0.0012 50000 59.85
. = Rp.
216.97
m2 @ Rp. . = Rp.
1 10964.1 10964.1
Total . = Rp.
11181.08
. = Rp.
347.16
m2 @ Rp. . = Rp.
1 10964.1 10964.1
Total . = Rp.
11311.26
LANTAI KERJA ( 1PC : 4 PS) TEBAL 30 MM
Upah :
Bahan :
Keramik Lantai
Semen (pc)
Pasir
Semen Grouting
Upah :
Bahan :
Keramik Serit
Semen (pc)
Pasir
Semen Grouting
Upah :
m3 @ Rp. . = Rp.
0.0266 50000 1327.76
. = Rp.
9492.8
m2 @ Rp. 7,601.78 . = Rp.
1 7601.78
Total . = Rp.
17094.58
UP LANTAI DAN DINDING
m2 @ Rp. . = Rp.
1.1 30000 33000
zak @ Rp. . = Rp.
0.173 22000 3805.49
m3 @ Rp. . = Rp.
0.0206 50000 1030.06
m3 @ Rp. 7,500.00 . = Rp.
0.1833 1375
. = Rp.
39210.55
m2 @ Rp. . = Rp.
1 12293.08 12293.08
Total . = Rp.
51503.63
m2 @ Rp. . = Rp.
1.1 35000 38500
zak @ Rp. . = Rp.
0.173 22000 3805.49
m3 @ Rp. . = Rp.
0.0206 50000 1030.06
m3 @ Rp. 7,500.00 . = Rp.
0.1833 1375
. = Rp.
44710.55
m2 @ Rp. . = Rp.
1 12293.08 12293.08
Total . = Rp.
57003.63
3. 1M2 PEKERJAAN PASANGAN KERAMIK DINDING
Bahan :
Keramik Dinding
Semen (pc)
Pasir
Semen Grouting
Upah :
Bahan :
Keramik Dinding
Semen (pc)
Pasir
Semen Grouting
Upah :
Bahan :
Keramik Assesories
Semen (pc)
Pasir
PASANGAN KERAMIK DINDING ASIA 20X25
m2 @ Rp. . = Rp.
1.1 33000 36300
zak @ Rp. . = Rp.
0.1297 22000 2854.12
m3 @ Rp. . = Rp.
0.0155 50000 772.54
m3 @ Rp. 7,500.00 . = Rp.
0.1833 1375
. = Rp.
41301.66
m2 @ Rp. . = Rp.
1 39869.46 39869.46
Total . = Rp.
81171.13
ASANGAN KERAMIK
m2 @ Rp. . = Rp.
0.1667 30000 5001
zak @ Rp. . = Rp.
0.0156 22000 342.49
m3 @ Rp. . = Rp.
0.0019 50000 92.71
m3 @ Rp. 7,500.00 . = Rp.
0.022 165
. = Rp.
5601.2
m2 @ Rp. 9,037.08 . = Rp.
1 9037.08
Total . = Rp.
14638.28
Upah :
Bahan :
Pasir 0.0155
Upah :
Bahan :
Pasir 0.0155
Upah :
cm)
Bahan :
Semen Grouting m3 @ Rp. 7,500.00 . = Rp.
0.0029 22
. = Rp.
4480.03
m2 @ Rp. 1,328.98 . = Rp.
1 1328.98
Total . = Rp.
5809.01
U ALAM PADA
. = Rp. 76426.66
. = Rp. 141126.66
772.54
2,854.12
772.54
Balok Kayu 0.0092
Paku 0.2000
Upah : 1
Paku 0.2000
Upah : 1
Bahan :
Upah : 1
m3 @ Rp. 2,800,000.00 . = Rp. 25872
. = Rp. 35460.71
. = Rp. 38855
. = Rp. 3,155,125.00
Bahan :
Paku 0.0200
Upah : 1
Bahan :
Paku 0.0200
Upah : 1
Bahan :
Paku 0.0400
Upah : 1
bh @ Rp . = Rp. 140
. = Rp. 13340
m` @ Rp . = Rp. 1993.47
bh @ Rp . = Rp. 140
. = Rp. 16640
m` @ Rp . = Rp. 9635.12
bh @ Rp . = Rp. 280
. = Rp. 33280
m` @ Rp . = Rp. 19270.24
Paku Plepet
Bahan :
. = Rp. 52680
Bahan :
. = Rp. 12580
Bahan :
Bahan :
. = Rp.
Total : . = Rp.
100 x 100
Bahan :
. = Rp.
Total : . = Rp.
Total : . = Rp.
. = Rp.
160
39480.06
17276.77
56756.82
11458.33
16632
1400
160
29650.33
9568.67
39219
8000
8000
20790
20790
Upah :
Bahan :
Semen 0.2601
Pasir 0.0366
Upah :
Bahan :
Paku 5.0000
Upah : 1
Bahan :
Paku 0.0360
Upah : 1
1 m2 @ Rp. 9,369.32 . = Rp.
Total : . = Rp.
. = Rp.
Total : . = Rp.
Kg @ Rp. 7,000.00
m3 @ Rp. 2,299,139.05
Total :
Kg @ Rp. 7,000.00
30159.32
13200
5722.54
1831.21
20753.76
22642.53
43396.29
. = Rp. 6,600,000.00
. = Rp. 35,000.00
. = Rp. 6,635,000.00
. = Rp. 2,299,139.05
. = Rp. 8,934,139.05
. = Rp. 52,272.00
. = Rp. 252.00
. = Rp. 52,524.00
. = Rp. 16,553.80
. = Rp. 69,077.80
1 M3 PEKERJAAN KREPYAK KAYU JATI UNTUK
3. KUSEN
Bahan :
Paku 5.0000
Upah : 1
Bahan :
Lem 0.1500
Upah : 1
Bahan :
Lem 0.1500
Upah : 1
Bahan :
Lem 0.1500
YU JATI UNTUK
35,000.00
8,835,000.00
2,152,951.02
10,987,951.02
504,800.00
1,200.00
506,000.00
245,516.15
751,516.15
390,400.00
1,200.00
391,600.00
237,914.38
629,514.38
322,400.00
1,200.00
Upah : 1
Bahan :
Upah : 1
Bahan :
Upah : 1
Bahan :
Upah : 1
m3 @ Rp.
m2 @ Rp.
bh @ Rp.
m3 @ Rp.
m2 @ Rp.
bh @ Rp.
m3 @ Rp.
m2 @ Rp.
bh @ Rp.
. = Rp. 323,600.00
. = Rp. 233,395.84
. = Rp. 556,995.84
.=
8,000,000.00 Rp. 124,800.00
.=
60,000.00 Rp. 28,350.00
.=
Rp. 153,150.00
.=
93,028.75 Rp. 93,028.75
.=
Total : Rp. 246,178.75
.=
8,000,000.00 Rp. 109,600.00
.=
60,000.00 Rp. 27,000.00
.=
Rp. 136,600.00
.=
93,028.75 Rp. 93,028.75
.=
Total : Rp. 229,628.75
.=
8,000,000.00 Rp. 140,800.00
.=
60,000.00 Rp. 40,500.00
.=
Rp. 181,300.00
.=
93,028.75 Rp. 93,028.75
.=
Total : Rp. 274,328.75
Bahan :
Upah : 1
Bahan :
Upah : 1 bh
Bahan :
Upah : 1 m2
bh @ Rp. 45,000.00
bh @ Rp. 1,328.98
Total :
m2 @ Rp. 70,000.00
Total :
.=
Rp. 70,000.00
.=
Rp. 12,000.00
.=
Rp. 82,000.00
1M2 PEKERJAAN PENGECATAN KAYU
3. BARU
Cat-catan 1 m2
Menie 1 m2
Upah : 1 m2
5. 1M2 PEKERJAAN POLITUR UNTUK KUSEN DAN DAUN PINTU DAN JENDELA
Bahan :
Sirlak 0.0275 kg
Spirtus 0.55 kg
Upah : 1 m2
1. 1M3 PEKERJAAN COR BETON UNTUK SLOOF, SKELET DAN RING BALOK; DGN M
Bahan :
Semen (pc) 8.5150 zak
4239.45
Total . = Rp. 5,889.45
T CATYLAC
Kerikil 0.8174 m3
Upah : 1 m3
Upah : 1 m3
Paku 0.2 kg
Upah : 1 m2
Paku 1.66 kg
Upah : 1 ls
@ 22000
PLAT TEBAL 12 CM
Beton 1 m3
Bekesting 5 m2
Beton 1 m3
Bekesting 5 m2
Beton 1 m3
Bekesting 5 m2
Beton 1 m3
TUK SLOOF
UNTUK CANOPY
Bahan :
Sock 0.275 bh
Knee 0.1875 bh
Upah : 1 m'
Bahan :
Sock 0.275 bh
Knee 0.1875 bh
Upah : 1 m'
Bahan :
Bahan :
Closet Jongkok 1 bh
Dudukan closet 1 ls
Upah : 1 unit
Bahan :
Washtafel 1 set
Upah : 1 unit
Bahan :
Wallshower 1 set
Upah : 1 unit
Bahan :
Floordrain 1.0000 bh
Upah : 1 unit
Bahan :
Avor 1.0000 bh
Upah : 1 unit
1 BH PEKERJAAN KERAN
9 AIR
Bahan :
Knee 1.0000 bh
Isolasi 1.0000 bh
Upah : 1 m'
Bahan :
Knee 1.0000 bh
Isolasi 1.0000 bh
Upah : 1 m'
Bahan :
Bahan :
Upah : 1 unit
Bahan :
Upah : 1 ls
Bahan :
Upah : 1 ls
Bahan :
Upah : 1 ls
@ Rp. 20,100.85 . = Rp. 20,100.85
Total . = Rp. 45,100.85
Bahan + Upah
Instalasi sumur air bersih +
pompa 1.0unit @ Rp. 1,000,000.00 . = Rp.
Bahan + Upah
Bahan :
. = Rp. 39145
1 LS PEMBERSIHAN AKHIR
1 PROYEK
Analisa Harga satuan pekerjaan menggunakan metode Modern Yang Dikembangkan oleh
dunia)
27,000.00 . = Rp. 801.9
. = Rp. 35651.9
n Yang Dikembangkan oleh Pelatihan Jasa Konstruksi Sensa Yogy (metode modern merupakan stand
metode modern merupakan standar yang berlaku untuk seluruh
RENCANA ANGGARAN BIAYA (RAB) TANPA OVER HEAD
PROYEK : sample
LOKASI : sample
A Pekerjaan Persiapan
1 Mobilisasi
2 Direksikit (2,5x2,5) m
3 Gudang (4x3) m
4 Pemagaran Proyek
5 Unizet & Bouwplank
6 Dokumentasi
Harga Satuan
SAT. Pekerjaan JUMLAH
PEKJ. VOLUME Bahan Upah Bahan Upah
3
m 52.4711 8,500 - 446,004.35
3
m 27.5767 4,500 - 124,095.15
3
m 1.9256 27,000 6,500 51,991.2 12,516.4
3
m 2.349 32,400 4,950 76,107.6 11,627.55
3
m 22.1193 140,408.26 37,625 3,105,732.51 832,238.66
3
m 10.409 54,150 24,000 563,647.35 249,816
2
m 40.4513 30,285.16 8,100 1,225,074.21 327,655.53
2
m 196.3907 25,034.77 7,312.5 4,916,595.49 1,436,106.99
m' 10 8,110.51 3,937.5 81,105.07 39,375
2
m 404.0258 4,339.48 9,130 1,753,261.90 3,688,755.55
2
m 73.3026 5,732.05 9,130 420,173.92 669,252.74
2
m 47.6 2,547.58 9,130 121,264.63 434,588
m' 433.28 630.81 2,750 273,315.49 1,191,520.00
TOTAL BOBOT
( Rp) (%)
200000 0.1904
625,000 .5951
1,200,000.00 1.1426
1,378,390.00 1.3125
489,192 .4658
150,000 .1428
4,042,582.00 3.8493
446,004.35 .4247
124,095.15 .1182
64,507.6 .0614
87,735.15 .0835
722,342.25 .6878
3,937,971.18 3.7496
813,463.35 .7746
1,552,729.74 1.4785
6,352,702.49 6.0489
120,480.07 .1147
5,442,017.45 5.1818
1,089,426.66 1.0373
555,852.63 .5293
1,464,835.49 1.3948
10 Penebalan Plesteran type A
3
m 2.283 814,699.59 98,887.5 1,859,959.17 225,760.16 2,085,719.33
3
m 1.9125 916,899.59 107,465 1,753,570.47 205,526.81 1,959,097.28
3
m 1.494 916,899.59 107,465 1,369,847.99 160,552.71 1,530,400.70
3
m 1.7387 916,899.59 107,465 1,594,213.32 186,849.4 1,781,062.71
3
m .4992 1,072,009.59 122,104.38 535,147.19 60,954.5 596,101.69
7,952,381.72
2
m 68.5 39,210.55 9,250 2,685,922.62 633,625 3,319,547.62
2
m 6 44,710.55 9,250 268,263.29 55,500 323,763.29
2
m 31.808 41,301.66 30,000 1,313,723.26 954,240 2,267,963.26
m' 39.7 5,601.2 6,800 222,367.62 269,960 492,327.62
2
m 16 141,126.66 30,000 2,258,026.59 480,000 2,738,026.59
2
m 12.5565 76,426.66 45,000 959,651.38 565,042.5 1,524,693.88
pcs. 56 4,480.03 1,000 250,881.49 56,000 306,881.49
10,973,203.75
3
m .7013 6,635,000.00 1,730,000.00 4,653,125.50 1,213,249.00 5,866,374.50
3
m .0498 8,835,000.00 1,620,000.00 439,983.00 80,676 520,659
bh. 2 323,600 175,620 647,200 351,240 998,440
bh. 5 506,000 184,740 2,530,000.00 923,700 3,453,700.00
bh. 2 391,600 179,020 783,200 358,040 1,141,240.00
bh. 2 153,150 70,000 306,300 140,000 446,300
bh.
0.254
0.0868
,133,353.90 1.0792
2,820,672.53 21.7293
BOBOT
(%)
,085,719.33 1.986
,959,097.28 1.8654
,530,400.70 1.4572
,781,062.71 1.6959
.5676
,952,381.72 7.5721
,319,547.62 3.1608
.3083
,267,963.26 2.1595
.4688
,738,026.59 2.6071
,524,693.88 1.4518
.2922
0,973,203.75 10.4484
-
,866,374.50 5.5858
.4958
.9507
,453,700.00 3.2885
,141,240.00 1.0867
.425
8 Daun Jendela PJ2 (62x166) cm
SAT.
No. URAIAN PEKERJAAN PEKJ.
2 Pekj. Usuk: 5/7, Reng: 3/5 dengan Kayu Bangkirai & Kruim
3 Pekj. Lisjplank Kayu Bangkirai 2/25 m'
4 Pekj. Ruiter dengan Kayu Bangkirai 2/20 m'
6 Pekj. Plafon (60 x 60) Cm dgn Kayu 4/6 & 5/7 Ky Merantim
7 Pekj. Plafon (100 x 100) Cm dgn Kayu 4/6 & 5/7 Ky Meran
m
8 Pekerjaan Talang m'
*) Semua Rangka Atap: Gording, Nog,Usuk & Reng dll. dianti Rayap
3
1.0952 3,155,125.00 430,000 3,455,492.90 470,936
2
137.0915 35,460.71 4,000 4,861,362.51 548,366
34.6035 16,640 7,250 575,802.24 250,875.38
28.3299 13,340 1,500 377,920.87 42,494.85
2
137.0915 20,790 7,050 2,850,132.29 966,495.08
28.3299 20,753.76 17,037.5 587,951.87 482,670.67
72 8,000 576,000
2
.78 82,000 63,960
2
503.1195 2,409.3 4,846.88 1,212,165.81 2,438,557.33
2
106.4052 2,409.3 4,846.88 256,362.05 515,732.7
2
8.6509 14,933.75 16,150 129,190.38 139,712.04
2
27.7159 6,416.8 18,562.5 177,847.39 514,476.39
2
1,446,200.00 1.377
502600 0.4786
14,375,513.50 13.688
TOTAL BOBOT
( Rp) (%)
3,926,428.90 3.7387
5,409,728.51 5.151
826,677.62 .7871
420,415.72 .4003
216,295.53 .206
3,594,883.81 3.423
1,396,819.26 1.33
1,389,042.89 1.3226
17,180,292.22 16.3587
-
-
3,816,627.36 3.6341
1,070,622.54 1.0194
576,000 .5485
5,463,249.90 5.202
63,960 .0609
63,960 .0609
3,650,723.14 3.4761
772,094.75 .7352
268,902.41 .256
692,323.78 .6592
K Pekerjaan Instalasi Listrik
1 Stop kontak
5 Engsel Pintu
6 Engsel Jendela
7 Grendel Jalu untuk Jendela
8 Grendel Pintu
9 Hag Angin ( Win Hag )
3 Wall Shower
4 Wastafel ( Komplit ) ex. INA
5 Floor Drain
6 Avor (Kurasan Bak)
7 Kran Air
37.4094 6416.8 18562.5 240048.64 694411.99
Harga Satuan
SAT. Pekerjaan JUMLAH
PEKJ. VOLUME Bahan Upah Bahan Upah
6,318,504.71 6.0163
375000 0.3571
1,200,000.00 1.1426
125000 0.119
1,700,000.00 1.6187
TOTAL BOBOT
( Rp) (%)
750000 0.7141
90000 0.0857
40000 0.0381
100000 0.0952
152100 0.1448
55000 0.0524
66000 0.0628
51200 0.0488
239800 0.2283
1,544,100.00 1.4703
1,072,600.00 1.0213
135800 0.1293
65125 0.062
272600 0.2596
38000 0.0362
14000 0.0133
110500 0.1052
8 Kran Air untuk Dapur
16 Bak Kontrol
17 Bak Lemak
18 Sumur Resapan
19 Septictank
TOTAL
bh. 1 28500 3600 28500 3600 32100
10,472,952.50
Harga Satuan
SAT. Pekerjaan JUMLAH TOTAL
PEKJ. VOLUME Bahan Upah Bahan Upah ( Rp)
2
m 20 39,145 10,725 782,900 214,500 997,400
m' 5 35,651.9 3,431.25 178,259.5 17,156.25 195,415.75
1,192,815.75
76,643,190.3228,379,380.50105,022,570.8
0.0306
0.0764
1.2795
0.9522
0.9522
0.1338
0.6138
0.4467
0.2399
0.2399
1.6187
1.7615
9.9721
BOBOT
(%)
.9497
.1861
1.1358
.1904
.1904
100
REKAPITULASI RENCANA ANGGARAN
BIAYA (SEMENTARA)
PROYEK : sample
LOKASI : sample
NO MACAM PEKERJAAN
A Pekerjaan Persiapan
(%) (Rp)
3.8493 4,042,582.00
0.6878 722342.25
21.7293 22,820,672.53
7.5721 7,952,381.72
10.4484 10,973,203.75
13.688 14,375,513.50
16.3587 17,180,292.22
5.202 5,463,249.90
0.0609 63960
6.0163 6,318,504.71
1.6187 1,700,000.00
1.4703 1,544,100.00
9.9721 10,472,952.50
1.1358 1,192,815.75
0.1904 200000
100 105,022,570.81
Jumlah Nominal Rp 105,022,570.81
Jasa Konstruksi 10% Rp 10,502,257.08
Jumlah Rp 115,524,827.90
PPN 10% Rp 11,552,482.79
Jumlah Rp 127,077,310.68
Dibulatkan Rp
105,022,570.81
10,502,257.08
115,524,827.90
11,552,482.79
127,077,310.68
RENCANA ANGGARAN BIAYA (RAB) DENGAN OVER HEAD
PROYEK : sample
LOKASI : sample
A Pekerjaan Persiapan
1 Mobilisasi
3 Gudang (4 x 3) m
4 Pemagaran Proyek
5 Unizet & Bouwplank
6 Dokumentasi
Harga Satuan
SAT Pekerjaan JUMLAH
0 TOTAL
PEK VOLUM
E Bahan Upah Bahan Upah
J. (Rp.)
(Rp.) (Rp. (Rp.) (Rp.)
3
m 52.4711 11,296.35 - 592,731.80 592,731.8
3
m 27.5767 5,980.42 - 164,920.23 164,920.23
3
m 1.9256 27,000 8,638.38 51,991.2 16,634.07 68,625.27
3
m 2.349 32,400 6,578.46 76,107.6 15,452.81 91,560.41
917,837.71
3
m 22.1193 140,408.26 50,002.95 3,105,732.51 1,106,030.29 4,211,762.81
3
m 10.409 54,150 31,895.57 563,647.35 332,000.99 895,648.34
2
m 40.4513 30,285.16 10,764.76 1,225,074.21 435,448.34 1,660,522.55
2
m 196.3907 25,034.77 9,718.18 4,916,595.49 1,908,560.50 6,825,155.99
m' 10 8,110.51 5,232.87 81,105.07 52,328.67 133,433.74
2
m 404.0258 4,339.48 12,133.61 1,753,261.90 4,902,290.13 6,655,552.03
2
m 73.3026 5,732.05 12,133.61 420,173.92 889,424.91 1,309,598.84
2
m 47.6 2,547.58 12,133.61 121,264.63 577,559.68 698,824.31
BOBOT
(%)
0.1751
0.5472
1.0507
1.2443
0.4636
0.1313
3.6122
0.5190
0.1444
0.0601
0.0802
0.8036
3.6877
0.7842
1.4539
5.9758
0.1168
5.8273
1.1466
0.6119
9 Sponengan sudut ( 1pc : 2 ps)
2
m 74.5 9,492.8 7,601.78 707,213.9 566,332.44
3
m 2.283 814,699.59 131,419.72 1,859,959.17 300,031.22
3
m 1.9125 916,899.59 142,819.06 1,753,570.47 273,141.46
3
m 1.494 916,899.59 142,819.06 1,369,847.99 213,371.68
3
m 1.7387 916,899.59 142,819.06 1,594,213.32 248,319.5
3
m .4992 1,072,009.59 162,274.53 535,147.19 81,007.45
2
m 68.5 39,210.55 12,293.08 2,685,922.62 842,076.29
2
m 6 44,710.55 12,293.08 268,263.29 73,758.51
2
m 31.808 41,301.66 39,869.46 1,313,723.26 1,268,167.89
m' 39.7 5,601.2 9,037.08 222,367.62 358,772.01
2
m 16 141,126.66 39,869.46 2,258,026.59 637,911.41
2
m 12.5565 76,426.66 59,804.19 959,651.38 750,931.37
pcs. 56 4,480.03 1,328.98 250,881.49 74,423
3
m .7013 6,635,000.00 2,299,139.05 4,653,125.50 1,612,386.21
3
m .0498 8,835,000.00 2,152,951.02 439,983.00 107,216.96
bh. 2 323,600 233,395.84 647,200 466,791.68
bh. 5 506,000 245,516.15 2,530,000.00 1,227,580.77
bh. 2 391,600 237,914.38 783,200 475,828.75
1,856,824.25 1.6258
352203.91 0.3084
119899.36 0.1050
1,273,546.34 1.1151
25,992,972.47 22.7584
TOTAL BOBOT
( Rp) (%)
2,159,990.38 1.8912
2,026,711.92 1.7745
1,583,219.67 1.3862
1,842,532.82 1.6132
616,154.63 0.5395
8,228,609.43 7.2046
3,527,998.90 3.0890
342,021.8 0.2995
2,581,891.15 2.2606
581,139.63 0.5088
2,895,938.00 2.5356
1,710,582.75 1.4977
325,304.49 0.2848
11,964,876.72 10.476
-
6,265,511.71 5.4858
547,199.96 0.4791
1,113,991.68 0.9754
3,757,580.77 3.2900
1,259,028.75 1.1024
6 Daun Jendela J1 (52x150) cm bh.
15,591,729.10
0.4311
1.4074
0.4804
13.6515
SAT
0
No. URAIAN PEKERJAAN PEK
J.
3
1.0952 3,155,125.00 571,462.31 3,455,492.90 625,865.52 4,081,358.42
2
137.0915 35,460.71 5,315.93 4,861,362.51 728,768.6 5,590,131.12
34.6035 16,640 9,635.12 575,802.24 333,408.88 909,211.12
28.3299 13,340 1,993.47 377,920.87 56,474.9 434,395.76
2
137.0915 20,790 9,369.32 2,850,132.29 1,284,454.66 4,134,586.95
28.3299 20,753.76 22,642.53 587,951.87 641,460.69 1,229,412.55
72 8,000 576,000 576,000
5,939,999.50
2
.78 82,000 63,960 63,960
63,960
2
503.1195 2,409.3 6,441.41 1,212,165.81 3,240,799.06 4,452,964.87
2
106.4052 2,409.3 6,441.41 256,362.05 685,399.54 941,761.58
2
8.6509 14,933.75 21,463.06 129,190.38 185,674.79 314,865.17
2
27.7159 6,416.8 24,669.23 177,847.39 683,729.92 861,577.31
2
37.4094 6,416.8 24,669.23 240,048.64 922,861.11 1,162,909.75
7,734,078.68
BOBOT
(%)
3.5735
4.8945
0.7961
0.3803
0.2071
3.4040
1.3016
1.2416
15.7987
3.6201
1.0764
0.5043
5.2008
0.0560
0.0560
3.8988
0.8246
0.2757
0.7544
1.0182
6.7716
1 Stop kontak
6 Engsel Jendela
7 Grendel Jalu untuk Jendela
8 Grendel Pintu
2 Closest Jongkok
3 Wall Shower
1,700,000.00
Harga Satuan
SAT Pekerjaan JUMLAH
0 TOTAL
PEK VOLUM
E Bahan Upah Bahan Upah
J. ( Rp)
(Rp) (Rp) (Rp) (Rp)
1.0507
0.1094
1.4885
BOBOT
(%)
0.6567
0.0788
0.0350
0.0876
0.1332
0.0482
0.0578
0.0448
0.2100
1.3520
0.9600
0.1294
0.0623
0.2596
0.0385
0.0149
0.1019
0.0291
0.0790
10 Bath Up (komplit) ex INA
16 Bak Kontrol
17 Bak Lemak
18 Sumur Resapan
19 Septictank
TOTAL
2 25000 20100.85 50000 40201.71 90201.71
10,895,675.04
Harga Satuan
SAT Pekerjaan JUMLAH
0 TOTAL
PEK VOLUM
E Bahan Upah Bahan Upah
J. ( Rp)
(Rp) (Rp) (Rp) (Rp)
2
m 20 39,145 14,253.33 782,900 285,066.66 1,067,966.66
m' 5 35,651.9 4,560.07 178,259.5 22,800.35 201,059.85
1,269,026.51
76,619,483.2837,593,156.09114,212,639.3
1.2035
0.8756
0.8756
0.1402
0.5935
0.4319
0.2391
0.2391
1.5461
1.7206
9.5398
BOBOT
(%)
0.9351
0.1760
1.1111
0.1751
0.1751
100.00
REKAPITULASI RENCANA ANGGARAN BIAYA (FINAL/REA
PROYEK : sample
LOKASI : sample
NO MACAM PEKERJAAN
A Pekerjaan Persiapan
BOBOT JUMLAH
TOTAL
(%) (Rp)
3.6122 4,125,617.08
0.8036 917,837.71
22.7584 25,992,972.47
7.2046 8,228,609.43
10.476 11,964,876.72
13.6515 15,591,729.10
15.7987 18,044,157.11
5.2008 5,939,999.50
0.056 63,960.00
6.7716 7,734,078.68
1.4885 1,700,000.00
1.352 1,544,100.00
9.5398 10,895,675.04
1.1111 1,269,026.51
0.1751 200,000.00
100 114,212,639.36
Jumlah Rp 125,633,903.30
PPN 10% Rp 12,563,390.33
Jumlah Rp 138,197,293.63
Dibulatkan Rp 138,190,000.00
114,212,639.36
Rp 114,212,639.36
Rp 11,421,263.94
Rp 125,633,903.30
Rp 12,563,390.33
Rp 138,197,293.63
Rp 138,190,000.00
Copyright @2008
http://kontraktorrumah.blogspot.com
contact:
e-mail : kontraktor.rumah@yahoo.com
mobile : 6281804298940,622747848678