Professional Documents
Culture Documents
(R.A.B)
PROGRAM
KEGIATAN
LOKASI
TAHUN ANGGARAN
NO
:
:
:
:
PENDIDIKAN MENENGAH
PENINGKATAN GEDUNG SMAN 2 PAHANDUT
KECAMATAN PAHANDUT
2007
URAIAN PEKERJAAN
VOLUME
ANALISA
PEKERJAAN PENDAHULUAN
Papan nama kegiatan
Pengukuran dan pasang bouwplank
Dinding seng penutup lokasi pekerjaan
Bangsal kerja dan direksi keet
Bongkaran bangunan lama dan pagar untuk jembatan
Pembersihan akhir lokasi pekerjaan
Pengurusan IMB
1.000
1.000
80.000
18.000
1.000
1.000
812.000
Bh
Unit
M!
M2
Unit
Unit
M2
Ls
Ls
Ls
Ls
Ls
Ls
Ls
II
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
PEKERJAAN TANAH
Galian tanah pondasi batu belah
Galian tanah pondasi pelat setempat 150x150 = 20 bh
Galian tanah pondasi pelat setempat 250x150 = 2 bh
Galian tanah pondasi pelat setempat 200x100 = 2 bh
Galian tanah pondasi pelat setempat 100x100 = 18 bh
Galian tanah pondasi pelat setempat 120x120 = 18 bh
Lapisan pasir pada rabat, tinggi = 10 cm
Lapisan pasir pada entrance, tinggi = 10 cm
Lapisan pasir dalam bangunan dan selasar, t = 10 cm
Lapisan pasir dibawah pondasi batu belah
Lapisan pasir dibawah pondasi pelat 150 x 150, tbl =10 cm
Lapisan pasir dibawah pondasi pelat 250 x 150, tbl =10 cm
Lapisan pasir dibawah pondasi pelat 200 x 100, tbl =10 cm
Lapisan pasir dibawah pondasi pelat 100 x 100, tbl =10 cm
Lapisan pasir dibawah pondasi pelat 120 x 120, tbl =10 cm
Lapisan tanah urug pada rabat, tbl =15 cm
Lapisan tanah urug pada entrance, tbl =23 cm
27.531
148.480
24.128
7.392
34.848
88.218
5.200
5.700
48.568
4.589
5.120
0.832
0.462
2.178
3.042
7.800
13.110
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
II.01
II.02
II.02
II.02
II.02
II.02
II.11.a
II.11.a
II.11.a
II.11.a
II.11.a
II.11.a
II.11.a
II.11.a
II.11.a
II.11.b
II.11.b
III
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
17.699
2.622
9.000
1.500
0.800
3.600
5.184
18.100
4.920
45.333
5.256
4.788
23.231
1.470
1.518
2.565
2.415
10.380
0.990
0.352
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
III.05
VII.39.a
VII.38.c
VII.38.e
VII.38.d
VII.38.a
VII.38.b
VII.39.b
VII.39.c
VII.40.a
VII.40.a
VII.40.b
VII.41.a
VII.41.b
VII.41.b
VII.41.c
VII.41.c
VII.41.d
VII.41.d
VII.41.e
1
2
3
4
5
6
7
HARGA
SATUAN
(Rp.)
JUMLAH
HARGA
(Rp.)
450,000.00
2,000,000.00
40,000.00
200,000.00
5,000,000.00
3,000,000.00
1,500.00
Jumlah I
450,000.00
2,000,000.00
3,200,000.00
3,600,000.00
5,000,000.00
3,000,000.00
1,218,000.00
18,468,000.00
16,800.00
22,050.00
22,050.00
22,050.00
22,050.00
22,050.00
76,720.00
76,720.00
76,720.00
76,720.00
76,720.00
76,720.00
76,720.00
76,720.00
76,720.00
76,720.00
76,720.00
Jumlah II
462,520.80
3,273,984.00
532,022.40
162,993.60
768,398.40
1,945,206.90
398,944.00
437,304.00
3,726,136.96
352,029.72
392,806.40
63,831.04
35,444.64
167,096.16
233,382.24
598,416.00
1,005,799.20
14,556,316.46
563,204.50
2,463,098.50
1,958,333.90
1,959,209.60
2,480,295.20
1,997,393.90
2,005,187.00
2,767,672.00
3,039,422.50
3,476,534.30
3,476,534.30
4,673,074.40
3,403,357.40
3,624,847.50
3,624,847.50
2,693,099.40
2,693,099.40
3,435,157.50
3,435,157.50
3,367,747.50
9,967,874.84
6,458,244.27
17,625,005.10
2,938,814.40
1,984,236.16
7,190,618.04
10,394,889.41
50,094,863.20
14,953,958.70
157,601,729.42
18,272,664.28
22,374,680.23
79,064,246.60
5,328,525.83
5,502,518.51
6,907,799.96
6,503,835.05
35,656,934.85
3,400,805.93
1,185,447.12
21
22
23
24
25
26
27
28
29
30
31
32
33
IV
1
2
3
4
5
6
7
8
9
10
11
12
13
14
V
1
2
3
4
5
6
7
8
9
10
11
VI
1
2
3
4
5
6
7
8
9
10
11
VII
PEKERJAAN KM/WC
2.678
51.412
3.450
9.990
24.600
1.505
2.756
0.621
0.272
0.400
0.465
1.924
6.383
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
VII.40.c
VII.39.d
VII.05
VII.05
VII.05
VII.41.b
VII.39.d
VII.39.d
VII.40.b
VII.38.a
VII.38.d
VII.39.f
VII.39.f
3,049,372.10
2,666,819.10
600,842.00
600,842.00
600,842.00
3,624,847.50
2,666,819.10
2,666,819.10
4,673,074.40
1,997,393.90
2,480,295.20
2,119,245.00
2,119,245.00
Jumlah III
8,167,438.23
137,107,036.93
2,072,904.90
6,002,411.58
14,780,713.20
5,456,845.43
7,351,000.18
1,656,094.66
1,271,076.24
798,957.56
1,153,337.27
4,076,579.68
13,526,081.21
666,828,168.95
5.988
64.890
126.000
48.000
29.000
1.000
12.000
46.620
124.000
62.000
124.000
62.000
115.943
3.200
M3
M2
Bh
Bh
Bh
Bh
Bh
M2
Bh
Bh
Bh
Bh
M2
M2
VI.02
VI.06
Ls
Ls
Ls
Ls
Ls
VI.10
Ls
Ls
Ls
Ls
XII.17
Ls
5,518,600.00
328,500.00
26,700.00
100,000.00
91,700.00
51,900.00
10,600.00
248,850.00
20,600.00
8,000.00
3,000.00
6,000.00
140,130.00
780,000.00
Jumlah IV
33,043,522.55
21,316,365.00
3,364,200.00
4,800,000.00
2,659,300.00
51,900.00
127,200.00
11,601,387.00
2,554,400.00
496,000.00
372,000.00
372,000.00
16,247,064.56
2,496,000.00
99,501,339.11
1,009.754
41.170
33.615
12.600
52.000
1,928.709
M2
M2
M2
M2
M2
M2
IV.11
IV.11
IV.11
IV.10
IV.10
V.15
75,427.90
75,427.90
75,427.90
78,336.56
78,336.56
23,183.60
76,163,623.74
3,105,366.64
2,535,508.86
987,040.66
4,073,501.12
44,714,417.97
32.560
395.695
62.400
383.565
19.935
M2
M2
M2
M2
M2
V.15
XIII.43.a
XIII.43.c
XIII.43.a
XIII.43.c
23,183.60
125,276.04
120,276.04
125,276.04
120,276.04
Jumlah V
754,858.02
49,571,102.65
7,505,224.90
48,051,504.28
2,397,732.93
239,859,881.76
984.990
171.120
813.870
109.900
48.100
456.680
104.000
572.480
394.200
447.400
185.020
M2
M2
M2
M!
M!
M2
M2
M2
M!
M!
M!
Ls
VIII.32
VIII.32
216,000.00
82,295.00
82,295.00
116,506.00
116,506.00
116,506.00
5,000.00
5,000.00
38,202.00
Jumlah VI
212,757,840.00
14,082,320.40
66,977,431.65
53,205,960.08
12,116,624.00
66,697,354.88
1,971,000.00
2,237,000.00
7,068,134.04
437,113,665.05
IX.24
IX.24
IX.24
Ls
Ls
VI.46.a
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
VIII
1
2
PEKERJAAN PENGECATAN
Pekerjaan cat tembok dinding
Pekerjaan cat kilap kusen, daun pintu, daun jendela dan
tawing, listplank
IX
1
2
3
4
5
6
7
8
9
10
PEKERJAAN LISTRIK
Lampu TL 40 watt u/ lantai 1
Lampu pijar 40 watt u/ lantai 1
Lampu SL 20 watt
Instalasi stop kontak Lantai 1
Lampu TL 40 watt u/ lantai 2
Lampu SL 20 watt
Instalasi stop kontak Lantai 2
Instalasi titik lampu
Panel / MCB 3 Group
Penangkal petir
X
1
2
3
4
5
6
7
8
9
10
XI
1
2
3
4
5
6
7
8
9
13.000
1.000
8.000
8.000
16.000
8.000
14.000
14.000
5.000
4.000
28.000
43.000
58.125
178.185
1.000
1.000
1.000
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
M2
M2
Unit
Unit
Unit
3,094.43 M2
541.97 M2
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
XIII.43.b
XIII.68
Ls
Ls
Ls
XIV.14.a
XIV.08
158,300.00
1,093,750.00
250,000.00
35,000.00
250,000.00
24,000.00
350,000.00
562,500.00
250,000.00
140,000.00
150,000.00
110,876.04
111,801.80
3,000,000.00
2,000,000.00
800,000.00
Jumlah VII
2,057,900.00
1,093,750.00
2,000,000.00
560,000.00
2,000,000.00
336,000.00
4,900,000.00
2,812,500.00
1,000,000.00
3,920,000.00
6,450,000.00
6,444,669.83
19,921,403.73
3,000,000.00
2,000,000.00
800,000.00
59,296,223.56
8,097.00
25,055,591.61
25,997.00
Jumlah VIII
14,089,698.08
39,145,289.69
23.000
14.000
39.000
15.000
36.000
9.000
12.000
121.000
1.000
1.000
Bh
Bh
Ttk
Ttk
Bh
Ttk
Ttk
Ttk
Bh
Unit
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
90,000.00
6,000.00
40,000.00
171,300.00
90,000.00
40,000.00
171,300.00
171,300.00
800,000.00
4,000,000.00
Jumlah IX
2,070,000.00
84,000.00
1,560,000.00
2,569,500.00
3,240,000.00
360,000.00
2,055,600.00
20,727,300.00
800,000.00
4,000,000.00
37,466,400.00
26.200
39.400
17.331
1.000
2.304
1.000
58.984
2.475
33.000
17.000
M!
M!
M!
Unit
M3
Unit
M2
M2
Unit
Bh
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
400,000.00
400,000.00
400,000.00
2,000,000.00
100,000.00
1,000,000.00
237,500.00
450,000.00
100,000.00
150,000.00
Jumlah X
10,480,000.00
15,760,000.00
6,932,400.00
2,000,000.00
230,400.00
1,000,000.00
14,008,700.00
1,113,750.00
3,300,000.00
2,550,000.00
57,375,250.00
24.60
30.75
12.30
12.30
1.20
8.02
16.80
16.80
1.58
M3
M3
M3
M3
M3
M2
M3
M3
M3
II.01
II.11.b
II.11.a
VII.05
VII.39.g
XIV.08
II.01
II.09
II.11.a
16,800.00
76,720.00
76,720.00
600,842.00
974,642.00
25,997.00
16,800.00
8,050.00
76,720.00
413,313.60
2,359,331.80
943,732.72
7,390,957.44
1,172,494.33
208,495.94
282,240.00
135,240.00
120,834.00
10
11
12
13
14
15
16
1.05
6.50
1.20
0.53
0.24
1.05
3.20
M3
M3
M3
M3
M3
M3
M2
II.11.a
III.05
VII.39.e
VII.41.f
VII.05
VII.05
XIV.14.a
76,720.00
563,204.50
3,509,085.00
2,768,677.50
600,842.00
600,842.00
8,097.00
Jumlah XI
80,556.00
3,660,829.25
4,210,902.00
1,475,151.37
144,202.08
630,884.10
25,910.40
23,255,075.03
REKAPITULASI
A.
BIAYA KONSTRUKSI
I
II
III
IV
V
VI
VII
VIII
IX
X
XI
PEKERJAAN PENDAHULUAN
PEKERJAAN TANAH
PEKERJAAN PONDASI DAN BETON
PEKERJAAN KUSEN, PINTU DAN JENDELA
PEKERJAAN DINDING, PLESTERAN & KERAMIK LANTAI
PEKERJAAN ATAP DAN PLAFOND
PEKERJAAN KM/WC
PEKERJAAN PENGECATAN
PEKERJAAN LISTRIK
PEKERJAAN PAGAR, ORNAMEN, DLL
PEKERJAAN HALAMAN DAN JEMBATAN = 1 Bh
JUMLAH A
B.
BIAYA UMUM
I BIAYA PERENCANAAN
II BIAYA PENGAWASAN
III BIAYA PENGELOLA PROYEK
a. Pemegang Mata Anggaran
b. Pengelola Teknis Dinas PU, Kimpraswil Kota P. Raya
C.
Rp
18,468,000.00
Rp
14,556,316.46
Rp 666,828,168.95
Rp
99,501,339.11
Rp 239,859,881.76
Rp 437,113,665.05
Rp
59,296,223.56
Rp
39,145,289.69
Rp
37,466,400.00
Rp
57,375,250.00
Rp
23,255,075.03
Rp 1,692,865,609.61
65%
35%
x
x
Rp
Rp
76,000,000.00
54,000,000.00
15,500,000.00
15,500,000.00
JUMLAH B
Rp
Rp
Rp
10,075,000.00
5,425,000.00
145,500,000.00
JUMLAH A+B
Rp 1,692,865,609.61
Rp 145,500,000.00
Rp 1,838,365,609.61
Rp 1,857,500,000.00
(19,134,390.39)
Palangka Raya,
Juli 2007
Rp
Rp
TOTAL BIAYA
A. BIAYA KONSTRUKSI
B. BIAYA UMUM
Terbilang
Satu milyar delapan ratus lima puluh tujuh juta lima ratus ribu rupiah
Disetujui Oleh :
Pejabat Pelaksana
Teknis Kegiatan (PPTK)
Diperiksa Oleh :
Pengelola Teknis Dinas PU Kimpraswil
Kota Palangka Raya
Dibuat Oleh :
CV. BAGASNUSA KONSULTAN
Pusat Palangka Raya
.
.
..
.
Mengetahui :
Kepala Dinas Pekerjaan Umum
Mengetahui :
..
.
.
..
DAFTAR ANALISA
KOTA PALANGKA RAYA
ANALISA
II.01
II.02
II.09
II.11.a
II.11.b
III.05
IV.10
IV.11
V.15
URAIAN PEKERJAAN
1 M3 Urugan kembali
0.1920 Oh
Pekerja
0.0190 Oh
Mandor
HARGA
SATUAN
Rp.
35,000.00
70,000.00
35,000.00
70,000.00
35,000.00
70,000.00
54,600.00
35,000.00
70,000.00
54,600.00
35,000.00
70,000.00
236,300.00
1,088.00
71,300.00
35,000.00
70,000.00
50,000.00
60,000.00
600.00
1,088.00
71,300.00
35,000.00
70,000.00
50,000.00
60,000.00
600.00
1,088.00
71,300.00
35,000.00
70,000.00
50,000.00
60,000.00
UPAH
Rp.
HARGA
BAHAN
Rp.
JUMLAH
Rp.
14,000.00
2,800.00
16,800.00
16,800.00
18,410.00
3,640.00
22,050.00
22,050.00
6,720.00
1,330.00
8,050.00
8,050.00
65,520.00
10,500.00
700.00
11,200.00
65,520.00
76,720.00
65,520.00
10,500.00
700.00
11,200.00
65,520.00
76,720.00
259,930.00
177,344.00
34,580.50
52,500.00
5,250.00
30,000.00
3,600.00
91,350.00
471,854.50
563,204.50
42,000.00
15,634.56
2,852.00
11,200.00
1,050.00
5,000.00
600.00
17,850.00
60,486.56
78,336.56
42,000.00
12,512.00
3,065.90
11,200.00
1,050.00
5,000.00
600.00
17,850.00
57,577.90
75,427.90
ANALISA
URAIAN PEKERJAAN
5.2000
0.0200
0.0100
0.0150
0.1500
0.2000
VI.02
VI.06
VI.10
VI.28
VI.33
VI.46.a
Kg
M3
Oh
Oh
Oh
Oh
Semen PC 50 Kg
Pasir pasang
Mandor
Kepala tukang
Tukang batu
Pekerja
HARGA
SATUAN
Rp.
1,088.00
71,300.00
70,000.00
60,000.00
50,000.00
35,000.00
3,750,000.00
14,200.00
35,000.00
70,000.00
50,000.00
60,000.00
3,750,000.00
35,000.00
70,000.00
50,000.00
60,000.00
3,750,000.00
35,000.00
70,000.00
50,000.00
60,000.00
1,875,000.00
10,600.00
32,340.00
35,000.00
70,000.00
50,000.00
60,000.00
1,875,000.00
10,600.00
35,000.00
70,000.00
50,000.00
60,000.00
3,750,000.00
14,200.00
35,000.00
70,000.00
50,000.00
60,000.00
UPAH
Rp.
700.00
900.00
7,500.00
7,000.00
16,100.00
HARGA
BAHAN
Rp.
5,657.60
1,426.00
7,083.60
JUMLAH
Rp.
23,183.60
4,125,000.00
42,600.00
210,000.00
21,000.00
1,000,000.00
120,000.00
1,351,000.00
4,167,600.00
5,518,600.00
150,000.00
35,000.00
3,500.00
125,000.00
15,000.00
178,500.00
150,000.00
328,500.00
131,250.00
2,800.00
2,800.00
100,000.00
12,000.00
117,600.00
131,250.00
248,850.00
2,062,500.00
8,480.00
485,100.00
140,000.00
14,000.00
600,000.00
72,000.00
826,000.00
2,556,080.00
3,382,080.00
26,250.00
1,590.00
3,500.00
350.00
5,000.00
600.00
9,450.00
27,840.00
37,290.00
24,750.00
852.00
3,500.00
3,500.00
5,000.00
600.00
12,600.00
25,602.00
38,202.00
ANALISA
VI.46.b
VI.48
VI.50
VI.52
VII.05
VII.39
URAIAN PEKERJAAN
1 M' Pasang Listplank 2/10 cm Papan Ulin
0.0022 M3 Papan ulin
0.0600 Kg
Paku ulin
0.1000 Oh
Pekerja
0.0500 Oh
Mandor
0.1000 Oh
Tukang kayu
0.0100 Oh
Kepala tukang
HARGA
SATUAN
Rp.
3,750,000.00
14,200.00
35,000.00
70,000.00
50,000.00
60,000.00
3,750,000.00
3,750,000.00
14,200.00
35,000.00
70,000.00
50,000.00
60,000.00
1,875,000.00
1,875,000.00
10,600.00
18,100.00
106,300.00
35,000.00
70,000.00
50,000.00
60,000.00
1,875,000.00
1,875,000.00
10,600.00
35,000.00
70,000.00
50,000.00
60,000.00
1,088.00
71,300.00
300,000.00
35,000.00
70,000.00
50,000.00
60,000.00
1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
35,000.00
70,000.00
50,000.00
UPAH
Rp.
HARGA
BAHAN
Rp.
JUMLAH
Rp.
8,250.00
852.00
3,500.00
3,500.00
5,000.00
600.00
12,600.00
9,102.00
21,702.00
26,250.00
73,125.00
1,420.00
5,250.00
5,250.00
22,500.00
2,700.00
35,700.00
100,795.00
136,495.00
13,125.00
36,562.50
2,120.00
543.00
38,268.00
5,250.00
5,250.00
22,500.00
2,700.00
35,700.00
90,618.50
126,318.50
13,125.00
36,562.50
1,060.00
21,000.00
2,100.00
90,000.00
10,800.00
123,900.00
50,747.50
174,647.50
252,416.00
37,076.00
234,000.00
57,750.00
5,600.00
12,500.00
1,500.00
77,350.00
523,492.00
480,000.00
33,920.00
630,000.00
27,675.00
351,424.00
37,076.00
234,000.00
203,000.00
12,950.00
17,500.00
600,842.00
ANALISA
URAIAN PEKERJAAN
2.8000 Oh
1.0500 Oh
0.4200 Oh
VII.38.a
VII.38.b
VII.38.c
VII.38.d
Tukang kayu
Tukang besi
Kepala tukang
HARGA
SATUAN
Rp.
50,000.00
50,000.00
60,000.00
1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00
1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00
1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00
1,500,000.00
10,600.00
6,300.00
12,300.00
UPAH
Rp.
140,000.00
52,500.00
25,200.00
451,150.00
HARGA
BAHAN
Rp.
1,794,095.00
JUMLAH
Rp.
2,245,245.00
300,000.00
15,900.00
746,568.90
27,675.00
351,424.00
37,076.00
234,000.00
136,500.00
11,550.00
17,500.00
52,000.00
52,500.00
14,700.00
284,750.00
1,712,643.90
1,997,393.90
300,000.00
15,900.00
754,362.00
27,675.00
351,424.00
37,076.00
234,000.00
136,500.00
11,550.00
17,500.00
52,000.00
52,500.00
14,700.00
284,750.00
1,720,437.00
2,005,187.00
300,000.00
15,900.00
707,508.90
27,675.00
351,424.00
37,076.00
234,000.00
136,500.00
11,550.00
17,500.00
52,000.00
52,500.00
14,700.00
284,750.00
1,673,583.90
300,000.00
15,900.00
1,229,470.20
27,675.00
1,958,333.90
ANALISA
URAIAN PEKERJAAN
323.0000
0.5200
0.7800
3.9000
0.1650
0.3500
1.0400
1.0500
0.2450
VII.38.e
VII.39.a
VII.39.b
VII.39.c
Kg
M3
M3
Oh
Oh
Oh
Oh
Oh
Oh
Semen PC 50 Kg
Pasir pasang
Kerikil
Pekerja
Mandor
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang
HARGA
SATUAN
Rp.
1,088.00
71,300.00
300,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00
1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00
1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00
1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00
UPAH
Rp.
136,500.00
11,550.00
17,500.00
52,000.00
52,500.00
14,700.00
284,750.00
HARGA
BAHAN
Rp.
351,424.00
37,076.00
234,000.00
2,195,545.20
JUMLAH
Rp.
2,480,295.20
300,000.00
15,900.00
708,384.60
27,675.00
351,424.00
37,076.00
234,000.00
136,500.00
11,550.00
17,500.00
52,000.00
52,500.00
14,700.00
284,750.00
1,674,459.60
1,959,209.60
405,000.00
21,200.00
1,010,488.50
36,900.00
351,424.00
37,076.00
234,000.00
169,750.00
11,900.00
17,500.00
78,000.00
70,000.00
19,860.00
367,010.00
2,096,088.50
2,463,098.50
405,000.00
21,200.00
1,315,062.00
36,900.00
351,424.00
37,076.00
234,000.00
169,750.00
11,900.00
17,500.00
78,000.00
70,000.00
19,860.00
367,010.00
2,400,662.00
2,767,672.00
ANALISA
URAIAN PEKERJAAN
Bertulang (251,875 Kg Besi + Bekisting)
0.2700 M3 Papan begesting
2.0000 Kg
Paku kayu
251.8750 Kg
Besi beton
3.0000 Kg
Kawat beton
323.0000 Kg
Semen PC 50 Kg
0.5200 M3 Pasir pasang
0.7800 M3 Kerikil
4.8500 Oh
Pekerja
0.1700 Oh
Mandor
0.3500 Oh
Tukang batu
1.5600 Oh
Tukang kayu
1.4000 Oh
Tukang besi
0.3310 Oh
Kepala tukang
VII.39.d
VII.39.e
VII.39.f
HARGA
SATUAN
Rp.
1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00
1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
1,500,000.00
12,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00
1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
1,500,000.00
12,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00
1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
UPAH
Rp.
HARGA
BAHAN
Rp.
JUMLAH
Rp.
405,000.00
21,200.00
1,586,812.50
36,900.00
351,424.00
37,076.00
234,000.00
169,750.00
11,900.00
17,500.00
78,000.00
70,000.00
19,860.00
367,010.00
2,672,412.50
3,039,422.50
480,000.00
33,920.00
649,574.10
27,675.00
351,424.00
37,076.00
234,000.00
210,000.00
192,000.00
203,000.00
12,950.00
17,500.00
140,000.00
52,500.00
25,200.00
451,150.00
2,215,669.10
2,666,819.10
480,000.00
33,920.00
1,491,840.00
27,675.00
351,424.00
37,076.00
234,000.00
210,000.00
192,000.00
203,000.00
12,950.00
17,500.00
140,000.00
52,500.00
25,200.00
451,150.00
3,057,935.00
480,000.00
33,920.00
504,000.00
27,675.00
351,424.00
37,076.00
3,509,085.00
ANALISA
URAIAN PEKERJAAN
0.7800
5.8000
0.1850
0.3500
2.8000
1.0500
0.4200
VII.39.g
VII.40.a
VII.40.b
VII.40.c
M3
Oh
Oh
Oh
Oh
Oh
Oh
Kerikil
Pekerja
Mandor
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang
HARGA
SATUAN
Rp.
300,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00
1,088.00
71,300.00
300,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00
1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
1,500,000.00
12,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00
1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
1,500,000.00
12,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00
1,500,000.00
10,600.00
UPAH
Rp.
203,000.00
12,950.00
17,500.00
140,000.00
52,500.00
25,200.00
451,150.00
HARGA
BAHAN
Rp.
234,000.00
1,668,095.00
JUMLAH
Rp.
2,119,245.00
252,416.00
37,076.00
234,000.00
203,000.00
12,950.00
17,500.00
140,000.00
52,500.00
25,200.00
451,150.00
523,492.00
974,642.00
600,000.00
42,400.00
1,096,584.30
55,350.00
351,424.00
37,076.00
234,000.00
225,000.00
240,000.00
255,500.00
17,500.00
17,500.00
165,000.00
105,000.00
34,200.00
594,700.00
2,881,834.30
3,476,534.30
600,000.00
42,400.00
2,293,124.40
55,350.00
351,424.00
37,076.00
234,000.00
225,000.00
240,000.00
255,500.00
17,500.00
17,500.00
165,000.00
105,000.00
34,200.00
594,700.00
4,078,374.40
600,000.00
42,400.00
4,673,074.40
ANALISA
URAIAN PEKERJAAN
180.0670
4.5000
323.0000
0.5200
0.7800
7.3000
0.2500
0.3500
3.3000
2.1000
0.5700
VII.41.a
VII.41.b
VII.41.f
Kg
Kg
Kg
M3
M3
Oh
Oh
Oh
Oh
Oh
Oh
Besi beton
Kawat beton
Semen PC 50 Kg
Pasir pasang
Kerikil
Pekerja
Mandor
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang
HARGA
SATUAN
Rp.
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00
1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
1,500,000.00
12,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00
1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
1,500,000.00
12,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00
1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
1,500,000.00
12,000.00
35,000.00
UPAH
Rp.
255,500.00
17,500.00
17,500.00
165,000.00
105,000.00
34,200.00
594,700.00
HARGA
BAHAN
Rp.
1,134,422.10
55,350.00
351,424.00
37,076.00
234,000.00
2,454,672.10
JUMLAH
Rp.
3,049,372.10
480,000.00
33,920.00
1,350,077.40
36,900.00
351,424.00
37,076.00
234,000.00
210,000.00
192,000.00
208,600.00
14,560.00
17,500.00
140,000.00
70,000.00
27,300.00
477,960.00
2,925,397.40
3,403,357.40
480,000.00
33,920.00
1,607,602.50
27,675.00
351,424.00
37,076.00
234,000.00
210,000.00
192,000.00
203,000.00
12,950.00
17,500.00
140,000.00
52,500.00
25,200.00
451,150.00
3,173,697.50
480,000.00
33,920.00
751,432.50
27,675.00
351,424.00
37,076.00
234,000.00
210,000.00
192,000.00
203,000.00
3,624,847.50
ANALISA
URAIAN PEKERJAAN
0.1850
0.3500
2.8000
1.0500
0.4200
VII.41.c
VII.41.d
VII.41.e
VIII.32
Oh
Oh
Oh
Oh
Oh
Mandor
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang
HARGA
SATUAN
Rp.
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00
1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00
1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00
1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00
62,625.00
350.00
35,000.00
70,000.00
UPAH
Rp.
12,950.00
17,500.00
140,000.00
52,500.00
25,200.00
451,150.00
HARGA
BAHAN
Rp.
2,317,527.50
JUMLAH
Rp.
2,768,677.50
480,000.00
33,920.00
1,077,854.40
27,675.00
351,424.00
37,076.00
234,000.00
203,000.00
12,950.00
17,500.00
140,000.00
52,500.00
25,200.00
451,150.00
2,241,949.40
2,693,099.40
480,000.00
33,920.00
1,819,912.50
27,675.00
351,424.00
37,076.00
234,000.00
203,000.00
12,950.00
17,500.00
140,000.00
52,500.00
25,200.00
451,150.00
2,984,007.50
3,435,157.50
480,000.00
33,920.00
1,752,502.50
27,675.00
351,424.00
37,076.00
234,000.00
203,000.00
12,950.00
17,500.00
140,000.00
52,500.00
25,200.00
451,150.00
2,916,597.50
62,625.00
7,000.00
7,000.00
70.00
3,367,747.50
ANALISA
URAIAN PEKERJAAN
0.1000 Oh
0.0100 Oh
IX.24
XI.18
XII.17
XIII.43.a
XIII.43.b
XIII.43.c
Tukang kayu
Kepala tukang
HARGA
SATUAN
Rp.
50,000.00
60,000.00
1,875,000.00
18,100.00
50,000.00
35,000.00
70,000.00
50,000.00
50,000.00
60,000.00
9,200.00
10,600.00
1,875,000.00
35,000.00
70,000.00
50,000.00
60,000.00
118,800.00
35,000.00
70,000.00
50,000.00
60,000.00
65,000.00
1,088.00
71,300.00
1,000.00
35,000.00
50,000.00
60,000.00
70,000.00
50,600.00
1,088.00
71,300.00
1,000.00
35,000.00
50,000.00
60,000.00
70,000.00
60,000.00
1,088.00
71,300.00
1,000.00
35,000.00
UPAH
Rp.
5,000.00
600.00
12,670.00
HARGA
BAHAN
Rp.
69,625.00
JUMLAH
Rp.
82,295.00
43,125.00
1,086.00
19,500.00
9,450.00
945.00
20,000.00
20,000.00
2,400.00
52,795.00
63,711.00
116,506.00
9,200.00
159.00
18,000.00
5,250.00
87.50
20,000.00
1,500.00
26,837.50
27,359.00
54,196.50
130,680.00
525.00
525.00
7,500.00
900.00
9,450.00
130,680.00
140,130.00
65,000.00
12,381.44
2,994.60
1,500.00
21,700.00
17,500.00
2,100.00
2,100.00
43,400.00
81,876.04
125,276.04
50,600.00
12,381.44
2,994.60
1,500.00
21,700.00
17,500.00
2,100.00
2,100.00
43,400.00
67,476.04
60,000.00
12,381.44
2,994.60
1,500.00
21,700.00
110,876.04
ANALISA
URAIAN PEKERJAAN
0.3500 Oh
0.0350 Oh
0.0300 Oh
XIII.68
XIV.08
XIV.11
XIV.12
XIV.14.a
Tukang batu
Kepala tukang
Mandor
HARGA
SATUAN
Rp.
50,000.00
60,000.00
70,000.00
50,600.00
1,088.00
71,300.00
1,000.00
35,000.00
50,000.00
60,000.00
70,000.00
22,900.00
6,260.00
22,900.00
35,000.00
35,000.00
50,000.00
60,000.00
70,000.00
20,000.00
20,000.00
4,600.00
50,000.00
60,000.00
70,000.00
12,500.00
35,000.00
70,000.00
9,380.00
10,600.00
70,000.00
60,000.00
50,000.00
35,000.00
UPAH
Rp.
17,500.00
2,100.00
2,100.00
43,400.00
HARGA
BAHAN
Rp.
76,876.04
JUMLAH
Rp.
120,276.04
50,600.00
10,118.40
1,283.40
1,500.00
21,000.00
22,500.00
2,700.00
2,100.00
48,300.00
63,501.80
111,801.80
4,580.00
939.00
3,893.00
9,100.00
2,450.00
4,500.00
360.00
175.00
7,485.00
18,512.00
25,997.00
3,000.00
7,440.00
9,200.00
3,000.00
960.00
175.00
4,135.00
19,640.00
23,775.00
4,375.00
3,500.00
350.00
3,850.00
4,375.00
8,225.00
938.00
2,756.00
175.00
378.00
3,150.00
700.00
4,403.00
3,694.00
8,097.00
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
HARGA BAHAN
Amplas
Batu bata
Batu belah
Balok lanan
Balok kelas III
Balok ulin
Bak fibre sudut 60 x 60
Besi beton
Besi strip/beugel
Bubungan Genteng Metal
Cat tembok matek
Cat meni
Cat kilap kayu
Cat kayu dasar
Closet duduk
Closet jongkok
Engsel jendela
Engsel pintu
Floor drain
Grendel pintu
Gypsum Board tbl. 9 mm
Genteng metal
Hak angin
Instalasi titik lampu
Instalasi titik stop kontak
Instalasi air bersih
Instalasi air kotor
Kayu bulat
Kawat beton
Kaca patri
Kaca rayband 5 mm
Kerikil
Keramik 40 x 40
Keramik 30 x 30
Keramik 20 x 20
Kunci tanam
Kunci tanam KM/WC
Kran air biasa
Kran air leher angsa
List profil
Lampu SL 8 watt
Marmer 60 x 60
Paku genteng multi colour
SATUAN
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
Lbr
Bh
M3
M3
M3
M3
Bh
Kg
Kg
Bh
Kg
Kg
Kg
Kg
Bh
Bh
Bh
Bh
Bh
Bh
Lbr
M2
Bh
Ttk
Ttk
Ttk
Ttk
Btg
Kg
M2
M2
M3
M2
M2
M2
Bh
Bh
Bh
Bh
M!
Bh
M2
Kg
HARGA DASAR
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,600.00
600.00
236,300.00
1,875,000.00
1,500,000.00
3,750,000.00
350,000.00
6,300.00
32,340.00
25,000.00
10,600.00
22,900.00
35,000.00
22,900.00
1,093,750.00
158,300.00
20,600.00
26,700.00
35,000.00
10,600.00
170,000.00
62,625.00
3,000.00
171,300.00
171,300.00
140,000.00
150,000.00
12,000.00
12,300.00
300,000.00
118,800.00
300,000.00
65,000.00
60,000.00
50,600.00
91,700.00
51,900.00
24,000.00
250,000.00
7,000.00
20,000.00
406,250.00
21,900.00
NO.
SATUAN
HARGA DASAR
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
Paku kayu
Paku gypsum
Paku plywood
Paku ulin
Paku tembak / sekrup
Papan begesting
Papan lanan
Papan ulin
Pasir pasang
Pasir urug
Plamur tembok
Plamir
Plitur
Plitur Jadi
Kalsiboard 3,5 mm
Residu / Ter
Semen PC 50 Kg
Semen warna
Seng Plat BJLS 30
Septictank 3 M3
Septictank 2 M3
Slot
Tanah urug
Tanah subur
Tarikan pintu
Tarikan jendela
Tempat sabun
Teakwood
Urinoir
Wastafel
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
Kg
Kg
Kg
Kg
Bh
M3
M3
M3
M3
M3
Kg
Kg
Ltr
Ltr
Lbr
Ltr
Kg
Kg
M!
Unit
Unit
Bh
M3
M3
Bh
Bh
Bh
Lbr
Set
Set
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
10,600.00
25,000.00
18,100.00
14,200.00
350.00
1,500,000.00
1,875,000.00
3,750,000.00
71,300.00
54,600.00
9,380.00
6,260.00
20,000.00
20,000.00
50,000.00
12,500.00
1,088.00
1,000.00
9,200.00
3,000,000.00
2,000,000.00
6,000.00
54,600.00
100,000.00
100,000.00
8,000.00
50,000.00
106,300.00
562,500.00
250,000.00
1
2
3
4
5
6
7
8
HARGA UPAH
Mandor
Kepala tukang
Tukang batu
Tukang kayu
Tukang besi
Tukang cat
Tukang gali tanah
Pekerja
1
1
1
1
1
1
1
1
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
70,000.00
60,000.00
50,000.00
50,000.00
50,000.00
50,000.00
35,000.00
35,000.00
PERINCIAN DASK
NAMA PROGRAM
KEGIATAN/PEKERJAAN
LOKASI
NILAI DASK
:
:
:
213,775,000.00
13,195,000.00
Rp.
213,775,000.00 - Rp. 199,718,750.00
+ ----- --------------------------- ----- ----- ----------------------- x ( Rp.
Rp.
227,433,340.00 - Rp. 199,718,750.00
14,606,670.00 - Rp.
13,195,000.00 ) = Rp.
Rp.
213,775,000.00 - Rp. 199,718,750.00
+ ----- --------------------------- ----- ----- ----------------------- x ( Rp.
Rp.
227,433,340.00 - Rp. 199,718,750.00
9,726,670.00 - Rp.
8,723,750.00 ) = Rp.
3,100,000.00 - Rp.
2,800,000.00 ) = Rp.
8,723,750.00
2,800,000.00
Rp.
213,775,000.00 - Rp. 199,718,750.00
+ ----- --------------------------- ----- ----- ----------------------- x ( Rp.
Rp.
227,433,340.00 - Rp. 199,718,750.00
Rp.
213,775,000.00 - Rp. 199,718,750.00
+ ----- --------------------------- ----- ----- ----------------------- x ( Rp. 200,000,000.00 - Rp. 175,000,000.00 ) = Rp.
Rp.
227,433,340.00 - Rp. 199,718,750.00
13,910,968.97
9,232,409.67
2,952,153.61
187,679,467.75
VII.38.a
VII.38.b
VII.38.c
VII.38.d
VII.38.e
VII.39.f
VII.39.a
VII.39.b
VII.39.c
Uraian
Volume
(M3)
Besi
(Kg)
Beton
Bertulang
(Kg/M3)
0.200
23.701
118.503
0.288
34.485
119.740
0.450
50.536
112.303
0.240
23.136
23.701
96.401
98.753
195.154
0.750
41.570
42.761
55.427
57.015
112.442
12.600
203.148
101.574
50.787
201.894
98.753
50.474
197.505
98.753
197.505
98.753
16.123
8.061
4.031
16.023
7.838
4.006
15.675
7.838
15.675
7.838
103.107
0.040
5.328
1.088
Plat lantai
10 - 10
10 - 10
10 - 20
10 - 10
10 - 10
10 - 20
10 - 20
10 - 10
10 - 20
10 - 10
Sloof 20/20
6 12
6 - 15
Sloof 25/40
2 12
10 16
8 - 15
Sloof 20/30
0.100
1.776
15.78
3.318
133.200
27.195
160.395
17.760
157.800
33.180
208.740
8 16
8 - 15
VII.40.a
VII.40.b
VII.40.c
VII.39.m
VII.39.n
VII.39.o
VII.39.p
VII.39.q
VII.39.e
VII.39.q
0.06
12.624
2.4885
210.400
41.475
251.875
Kolom 30/30
8 16
8 - 15
0.09
12.624
3.0415
140.267
33.794
174.061
Kolom 20/20
8 16
8 - 15
0.04
12.624
1.9355
315.600
48.388
363.988
0.0225
3.552
0.4995
157.867
22.200
180.067
Balok 25/45
13 16
8 - 15
0.1125
20.514
3.5945
182.347
31.951
214.298
0.06
11.046
1.776
2.4885
184.100
29.600
41.475
255.175
0.0375
5.328
1.0878
142.080
29.008
171.088
0.06
9.468
1.776
2.4885
157.800
29.600
41.475
228.875
0.04
9.468
1.659
236.700
41.475
278.175
Balok 20/30
7 16
2 12
8 - 15
1.200
0.06
142.080
142.080
9.468
2.4885
118.400
118.400
236.800
157.800
41.475
199.275
PERHITUNGAN KUSEN
NO
TYPE
LOBANG
KUSEN
DAUN
PINTU
ENGSEL
PINTU
HANDLE
KUNCI
TANAM
KACA
GRENDEL
Bh
M2
M3
M2
Bh
Bh
Bh
M2
Bh
1 P1 kayu 6/12
12
Jumlah
4.406
0.067
3.150
52.877
0.802
37.800
2 P2 kayu 6/12
3
Jumlah
2.502
0.053
1.680
7.507
0.159
5.040
3 P3 kayu 6/12
15
Jumlah
2.230
0.052
1.470
33.456
0.775
22.050
4.399
0.106
70.387
Bh
0.320
0.960
0.280
45
15
4.200
2.933
1.698
46.925
27
64
32
3.791
0.099
2.449
56.862
1.480
36.738
20
60
30
6 J3 kayu 6/12
4
Jumlah
1.773
0.066
1.250
7.093
0.264
5.000
7 J4 kayu 6/12
4
Jumlah
1.426
0.054
1.000
5.704
0.217
4.000
8 V1 kayu 6/12
3
Jumlah
0.508
0.019
0.280
1.525
0.056
0.840
9 V2 kayu 6/12
4
Jumlah
0.980
0.035
0.840
3.918
0.140
3.360
10 V3 kayu 6/12
8
Jumlah
1.451
0.050
0.840
11.606
0.396
6.720
5 J2 kayu 6/12
15
Jumlah
12
0.600
Bh
12
48
M2
7.200
4 J1 kayu 6/12
16
Jumlah
72
DAUN
ENGSEL TARIKAN
JENDELA JENDELA JENDELA
11 Glasblock
Jumlah Total
Pengecatan
1.440
252.376
5.988
249.486
65
129.780
126
48
30
115.943
12
46.620
46.620
124
62
HAK
ANGIN
SLOT
Bh
Bh
0
64
32
60
30
124
62
A
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
PERHITUNGAN VOLUME
PROGRAM
KEGIATAN
LOKASI
TAHUN ANGGARAN
NO
I
1
2
3
4
5
6
:
:
:
:
PENDIDIKAN MENENGAH
PENINGKATAN GEDUNG SMAN 2 PAHANDUT
KECAMATAN PAHANDUT
2007
URAIAN PEKERJAAN
PEKERJAAN PENDAHULUAN
Papan nama kegiatan
Pengukuran dan pasang bouwplank
Dinding seng penutup lokasi pekerjaan
Bangsal kerja dan direksi keet
Bongkaran bangunan lama
Pembersihan akhir lokasi pekerjaan
II
1
PEKERJAAN TANAH
Galian tanah pondasi batu belah
2
3
4
5
6
7
8
9
10
11
12
13
14
15
PERHITUNGAN VOLUME
1
80
18
1
1
=((3*2)+1,75+7+(1,75*2)+7,5+6+1,75+1,35+(4*4)+(1,35*4)+(1,35*3)
+(1,75*3))*0,6*0,7
=20*2,9*1,6*1,6
=2*2,9*2,6*1,6
=2*1,6*2,1*1,1
=18*1,6*1,1*1,1
=18*2,9*1,3*1,3
=E41*0,3*0,2
=E47*0,35*0,4
=E48*0,3*0,3
=E22*0,7*0,1
=E23*0,1*1,6*1,6
=E24*0,1*2,6*1,6
=E25*0,1*2,1*1,1
=E26*0,1*1,1*1,1
=E27*0,1*1,3*1,3
A
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
III
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
Sloof 20/20
Pondasi plat setempat 150 x 150 = 20 bh
Pondasi plat setempat 250 x 150 = 2 bh
Pondasi plat setempat 200 x 100 = 2 bh
Pondasi plat setempat 100 x 100 = 18 bh
Pondasi plat setempat 120 x 120 = 18 bh
Sloof 25/40
Sloof 20/30
Kolom 30/30 t = 11,15
Kolom 30/30 t = 6,3
Kolom 20/20 t = 8,55
Balok 25/45
Balok 20/30
Balok 20/30 pada entrance
Ring balok 15/25 dan balok gantung
Ring balok 15/25
Ring balok 20/30
Ring balok entrance 20/30
Ring balok entrance 20/20
Kolom praktis
Plat lantai beton bertulang
Beton tumbuk
Balok beton tangga
Plat beton tangga
Plat beton bordes
Pekerjaan beton sunscreen t = 10 cm
Cantilever penutup jendela
IV
1
2
3
4
5
=((3*2)+1,75+7+(1,75*2)+7,5+6+1,75+1,35+(4*4)+(1,35*4)+(1,35*3)
+(1,75*3))*0,6*0,45
=E40*0,2*0,2
=20*1,5*1,5*0,2
=2*2,5*1,5*0,2
=2*2*1*0,2
=18*1*1*0,2
=18*1,2*1,2*0,2
=((9*2)+(10*2)+(7*7)+(7*2)+(40*2))*0,25*0,4
=((11*2)+34+(2*5)+(2*3)+(2*2)+(1*6))*0,2*0,3
=(42+4)*11,15*0,3*0,3
=8*6,3*0,3*0,3
=14*8,55*0,2*0,2
=((9*2)+(10*2)+(6*2)+(7*4)+(40*2))*0,25*0,45
=14*2*0,2*0,3
=((5*2)+(3*2)+(1*6))*0,2*0,3
=38*2*0,15*0,25
=((14*2)+42)*0,15*0,25
=((9*2)+(10*2)+(6*7)+(7*4)+(40*2))*0,2*0,3
=((5*2)+6)*0,2*0,3
=((3*2)+(2*2))*0,2*0,2
=(42*3,95*0,15*0,15)+(30*3,7*0,15*0,15)
=((7*9*2)+(40*9)+(3*1*2)-(3*7))*0,12
=((7*9*2)+(40*9)+(3*1*2)+(5*15)+(2*6)+(64*1))*0,07
=(1,73+0,56)*2*14*0,1*0,3
=2,5*0,75*31*0,1
='Perhit Kusen'!D46
='Perhit Kusen'!E46
='Perhit Kusen'!F46
='Perhit Kusen'!G46
='Perhit Kusen'!H46-E76
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
A
6
7
8
9
10
11
12
13
14
B
C
Pasangan kunci KM/WC
Pasangan grendel pintu
Pasangan daun jendela
Pasangan engsel jendela
Pasangan tarikan jendela
Pasangan hak angin
Pasangan slot
Pasangan kaca jendela dan ventilasi
Pasangan glass block
V
1
2
3
4
5
6
7
VI
1
2
3
4
5
6
E
='Perhit Kusen'!H14
='Perhit Kusen'!J46
='Perhit Kusen'!K46
='Perhit Kusen'!L46
='Perhit Kusen'!M46
='Perhit Kusen'!N46
='Perhit Kusen'!O46
='Perhit Kusen'!I46
=(1,8*0,8)+(2,2*0,8)
=(3,6*2*2)+(1,9*28,4)+(7,8*2*5)
=(10,4*6,2)+(54,9*6,2)+(6,7*2*7,8)+(39,5*7,8)
=(8,8*6,8*2)+(40*8,8)-(1*6)-(3*3)
=(5*14,4)+(3*2*1)+(2*2*1)+(8,4*1)
=(8,8*6,8*2)+(40*9,4)+(10,2+7+42,4+7+10,2)*1
=((8,8+6,8)*4)+((1,35+1,6)*2*3)+(2,85+1,1+2,85)+((2,85+3,8)*2)
+((8,85+4,95)*2)+(1,6*2)+6+6+1+3+7+3+2+4+1,75+1,75+12+3+3+1+34
+2+2+3+6+1,75+6+1,75+((2,85+6,8)*2*2)+((1,6+1,2)*2*4)+((1,85+1,35)*2*8)
+(4*3)+(1*2)+(5*2)+(3*2)+(2*2)+6
=((8,8+6,8)*4)+((8,85+6,7)*2*3)+((2,85+6,8)*2*2)+((1,6+1,2)*2*4)
+((1,85+1,35)*2*8)+40+1+1+3+3+40+7+7+(1,75*2)+(9*2)+(7*2)+(1*2)+40
A
117 VII
118
1
119
2
120
3
121
4
122
5
123
6
124
7
125
8
126
9
127 10
128 11
129 12
130 13
131
132 14
133
134
135
136
137
138
139 15
140 16
141
142 VIII
143
1
144
2
145
3
146
4
147
5
148
6
149
7
150
8
151
9
152 10
153 11
154
155
B
C
D
PEKERJAAN KM/WC
Pasangan closet jongkok
Pasangan closet duduk
Pasangan wastafel
Pasangan kaca cermin diatas wastafel
Pasangan floor drain
Pasangan kran air leher angsa u/ wastafel
Pasangan kran air biasa u/ bak air
Pasangan bak air sudut 60 x 60
Pekerjaan urinoir lengkap kran
Sekat pembatas urinoir
Instalasi air bersih
Instalasi air kotor
Lantai keramik KM/WC
Dinding keramik KM/WC, tinggi = 175 cm
E
26
1
14
14
31
14
27
27
10
8
=E111+E115+E117
=SUM(E109:E111)+E115+E117
=((1,2*1,85)-(0,6*0,6))*8*2+((1,2*1,6)-(0,6*0,6))*4*2+((1,35*1,6)-(0,6*0,6))*3
+((2,85*6,7)-(1,75*1,35))*2*2
=((6,1*1,75)-(0,6*0,6)-(0,75*1,75))*8*2
=((5,6*1,75)-(0,6*0,6)-(0,75*1,75))*4*2
=((5,9*1,75)-(0,6*0,6)-(0,75*1,75))*3
=((2,85+6,7)*2*4*1,75)-(0,75*24*1,75)-(0,85*4*1,75)
=((2,85+1,1)*2*1,75)-(0,75*2*1,75)
=((1,35+1,6)*2*1,75)-(0,75*1,75)
Septictank + rembesan 3 M3
Septictank + rembesan 2 M3
1
1
=42*0,3
=(10+7+1+10+20+1+7+9)*0,4*2
=(10+7+1+10+20+1+7+9)*0,8*0,08
=((15*3)+(2*6))*0,23
=((6,8*8,8*2)+(40*9)+(3*1*2))*0,4
=(10+7+1+10+20+1+7+9)*1*0,07
=((18*3)+(2*6))*0,07
=((6,8*8,8*2)+(40*9)+(3*1*2))*0,07
=E130*0,8*0,1
=E131*0,1
=E132*0,1
A
156 IX
157
1
158
2
159
3
160
4
161
5
162
6
163
164
165 X
166
1
167
2
168
3
169
4
170
5
171
172
173 XI
174
1
175
2
176
3
177
4
178
5
179
6
180
7
181
8
182
9
183 10
184 11
185
186
187
188 XII
189
1
190
2
191
3
192
4
193
5
194
6
B
C
PEKERJAAN PENGECATAN
PEKERJAAN LISTRIK
Lampu gantung
Lampu down light lengkap Armatur merk "Artolite"
Instalasi titik lampu
Lampu taman merk "Artolite" lengkap tiang
Instalasi lampu taman
PEKERJAAN JEMBATAN
=(8*2,8)+3,8
=(12*2,8)+3,8+(1*2)
1
=((0,4*3*2)+(0,4*2*2)+(0,4*6)+(0,8*0,8*2))*0,3
1
=((6,8*6,7)-(0,6*2,8*2)-(0,6*2,2*2))*2+(1,04*15*2,7)+(1,04*3,7)+(0,8*1,04*2)
=1,1*2,25
33
17
=(100-(32*0,3)-9)*0,4
A
195
196
197 XIII
198
1
199
2
200
3
201
4
202
5
203
6
204
PEKERJAAN HALAMAN
F
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
VOLUME
1.000 Bh
Bh
80.000 M!
18.000 M2
1.000 Unit
1.000 Unit
60.300
27.531
148.480
24.128
7.392
34.848
88.218
0.145
2.534
0.443
4.221
38.011
10.037
1.708
4.217
14.909
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
F
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
60.300
17.699
2.412
9.000
1.500
0.800
3.600
5.184
18.100
4.920
46.161
4.536
4.788
17.775
1.680
1.320
2.850
2.625
11.280
0.960
0.400
6.230
56.520
45.010
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
1.924 M3
5.813 M3
64.890
126.000
48.000
30.000
115.663
M3
M2
Bh
Bh
Bh
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
F
0.280
46.620
124.000
62.000
124.000
62.000
12.000
3.200
140.200
765.960
163.600
721.500
1,235.084
41.170
6.825
2,566.158
213.895
173.095
123.000
383.565
146.360
817.480
456.680
90.400
572.480
394.200
394.200
394.200
394.200
216.700
447.400
G
Bh
Bh
M2
Bh
Bh
Bh
Bh
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M!
M!
F
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
26.000
1.000
14.000
14.000
31.000
14.000
27.000
27.000
10.000
8.000
51.000
78.000
47.640
114.570
144.040
65.020
25.958
96.250
11.200
9.013
351.480
1.000
1.000
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
12.600
52.000
4.160
13.110
194.272
4.550
4.620
33.998
0.333
1.311
19.427
M2
M2
M3
M3
M3
M3
M3
M3
M3
M3
M3
M2
M2
Unit
Unit
F
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
Bh
Bh
Ttk
Bh
Ttk
26.200 M!
39.400 M!
M!
1.000 Unit
2.304 M3
1.000 Unit
126.752 M2
2.475 M2
33.000 Unit
17.000 Bh
32.560 M2
F
195
196
197
198
199
200
201
202
203
204