Professional Documents
Culture Documents
1. 1 m3 Membuat Lantai kerja Beton mutu F'c = 7.4 Mpa ( K 100 ), Slump ( 3-6 ) Cm, w/c = 0.87
Bahan An. SNI 6.4
4.600 Zak Semen portland @ Rp. 57,200.00 = Rp 263,120.00
0.638 m3 Pasir beton @ Rp. 209,000.00 = Rp 133,312.14
0.761 m3 Kerikil ( Maksimum 30 mm ) @ Rp. 272,250.00 = Rp 207,111.67
200.000 lt Air @ Rp. - = Rp -
= Rp 603,543.81
Upah An. SNI 6.4
1.200 Oh Pekerja @ Rp. 80,000.00 = Rp 96,000.00
0.200 Oh Tukang batu @ Rp. 100,000.00 = Rp 20,000.00
0.020 Oh Kepala tukang @ Rp. 105,000.00 = Rp 2,100.00
0.060 Oh Mandor @ Rp. 110,000.00 = Rp 6,600.00
= Rp 124,700.00
Total harga = Rp 728,243.81
2. 1 m3 Membuat Beton mutu F'c = 19.3 MPa ( K 225 ), Slump ( 12 ± 2 ) Cm, w/c = 0.58
Bahan An. SNI 6.7
371.000 Kg Semen portland @ Rp. 1,430.00 = Rp 530,530.00
0.499 m3 Pasir beton @ Rp. 209,000.00 = Rp 104,201.43
0.776 m3 Kerikil ( Maksimum 30 mm ) @ Rp. 272,250.00 = Rp 211,145.00
215 Liter Air @ Rp. - = Rp -
= Rp 845,876.43
Upah An. SNI 6.7
1.650 Oh Pekerja @ Rp. 80,000.00 = Rp 132,000.00
0.275 Oh Tukang batu @ Rp. 100,000.00 = Rp 27,500.00
0.028 Oh Kepala tukang @ Rp. 105,000.00 = Rp 2,940.00
0.083 Oh Mandor @ Rp. 110,000.00 = Rp 9,130.00
= Rp 171,570.00
Total harga = Rp 1,017,446.43
3 KOLOM 20/30
Beton 0.200 X 0.300 X 3.880
1 KOLOM 30/30
Beton 0.300 X 0.300 X 7.900
4 KOLOM 20/20
Beton 0.200 X 0.200 X 3.580
2 KOLOM 15/15
Beton 0.150 X 0.150 X 3.500
6 LISPLANK 8/40
Volume beton 0.080 X 0.400 X 4.000
10 KONSOL 20/30
Volume beton 0.200 X 0.300 X 1.000
5 KOLOM 20/30 CM, DIBAWAH SLOF, TINGGI KOLOM =3,25 M', JUMLAH TULANGAN Ø 16 = 8 BH
Volume beton kolom pendek 0.200 X 0.300 X 3.250
12 KONSOL 20/30 ( 24 BH )
Volume beton kolom pendek 0.200 X 0.300 X 1.000
H Err:509
2 KOLOM 20/30 CM, DIBAWAH SLOF, TINGGI KOLOM =3,25 M', JUMLAH TULANGAN Ø 16 = 8 BH
Volume beton kolom pendek 0.200 X 0.300 X 3.250
11 BETON BALOK MEMANJANG DEPAN PADA PLAT DAK LANTAI II, 15/20
Volume balok memanjang 0.150 X 0.200 X 64.000
25 TANGGA RUKO
PONDASI TANGGA ( 1.2 X 1,2 = 1 BH )
Beton :
Pondasi 0.200 X 1.200 X 1.200
Dinding dan plat dak 0.120 X 1.000 X 10.500
Besi :
Tulangan atas ø 10 mm 1.800 X 7.000 bh 0.620 X 2.00 bh
Tulangan bawah ø 16 mm 1.350 X 7.000 bh 1.578 X 2.00 bh
Jumlah
Volume pondasi
Jumlah besi tiap 1 m3 beton
Besi :
Tulangan atas ø 10 mm 2.000 X 8.000 bh 0.620 X 2.00 bh
Tulangan bawah ø 16 mm 1.350 X 8.000 bh 1.578 X 2.00 bh
Jumlah
Volume pondasi
Jumlah besi tiap 1 m3 beton
JEMBATAN BETON
9 Sandaran
Beton 0.150 X 0.200 X 0.580 X 10.00
10 Skampal 20 cm
Beton 0.250 X 3.140 X 0.040 X 0.60 X 12
TANDON AIR
2 KOLOM 40/40
Beton 0.400 X 0.400 13.250 X 4.00
3 Balok 30/40
Beton 0.300 X 0.400 X 2.600 X 4.00
4 Balok 40/80
Beton 0.400 X 0.800 X 2.600 X 4.00
= 0.072 m3
= 2.976 kg
= 4.464 kg
= 7.440 kg
= 0.072 m3
= 103.333 kg
= 0.064 m3
= 1.592 kg
= 1.417 kg
= 6.376 kg
= 9.385 kg
= 0.064 m3
= 146.640 kg
= 0.233 m3
= 31.740 kg
= 8.927 kg
= 10.453 kg
51.120 kg
0.233 kg
219.587 m3
= 0.711 m3
= 86.417 kg
= 25.098 kg
111.516 kg
0.711 kg
156.843 m3
= 0.143 m3
= 15.724 kg
= 7.581 kg
23.305 kg
0.143 m3
162.748 kg
= 0.079 m3
= 10.648 kg
= 3.185 kg
13.833 kg
0.079 m3
175.661 kg
= 0.114 m3
= 7.362 kg
= 7.362 kg
= 6.001 kg
20.725 kg
0.114 m3
181.796 kg
= 0.228 m3
= 19.640 kg
= 19.640 kg
= 9.282 kg
48.563 kg
0.228 m3
212.994 kg
= 0.171 m3
= 26.187 kg
= 7.365 kg
= 8.345 kg
41.897 kg
0.171 m3
245.010 kg
= 0.304 m3
= 26.187 kg
= 13.094 kg
= 9.342 kg
48.623 kg
0.304 m3
159.943 kg
= 0.105 m3
= 9.622 kg
= 3.036 kg
12.658 kg
0.105 m3
120.556 kg
= 0.171 m3
= 22.086 kg
= 6.647 kg
28.734 kg
0.171 m3
168.033 kg
= 0.228 m3
= 26.195 kg
= 10.220 kg
36.414 kg
0.228 m3
159.713 kg
= 0.086 m3
= 10.292 kg
= 1.936 kg
12.228 kg
0.086 m3
143.018 kg
= 0.114 m3
= 10.292 kg
= 3.470 kg
13.762 kg
0.114 m3
120.717 kg
= 131.867 kg
= 0.456 m3
= 61.069 kg
= 15.115 kg
76.184 kg
0.456 m3
167.070 kg
= 0.045 m3
= 5.029 kg
= 2.501 kg
= 2.827 kg
10.358 kg
0.045 m3
230.169 kg
= 0.068 m3
= 6.786 kg
= 3.388 kg
= 3.122 kg
13.296 m3
0.068 kg
196.978 m3
= 0.570 m3
= 29.925 kg
= 13.362 kg
43.287 kg
0.570 m3
75.943 kg
= 0.128 m3
= 10.168 kg
= 4.821 kg
14.989 kg
0.128 m3
117.100 kg
= 48.928 m3
= 3,827.050 kg
= 5,500.426 kg
9,327.477 kg
48.928 m3
190.637 kg
= 13.943 m3
= 575.628 kg
= 1,347.310 kg
1,922.937 kg
13.943 m3
137.919 kg
= 0.150 m3
= 19.159 kg
= 6.233 kg
25.393 kg
0.150 m3
169.284 kg
= 4.320 m3
= 200.462 kg
= 200.462 kg
= 134.640 kg
535.564 kg
4.320 m3
123.973 kg
= 0.630 m3
0
= 38.851 kg
= 38.851 kg
= 49.518 kg
127.219 kg
0.630 m3
201.935 kg
= 0.653 m3
= 96.545 kg
= 25.643 kg
122.188 kg
0.653 m3
187.262 kg
= 0.180 m3
= 4.050 m3
= 400.924 kg
= 268.812 kg
669.736 kg
4.050 m3
165.367 kg
= 0.960 m3
= 118.858 kg
= 29.920 kg
148.778 kg
0.960 m3
154.977 kg
= 3.200 m3
= 134.091 kg
= 301.580 kg
= 115.280 kg
550.951 kg
3.200 m3
172.172 kg
= 2.016 m3
= 220.720 kg
= 121.044 kg
341.764 kg
2.016 m3
169.526 kg
= 0.060 m3
= 5.364 kg
= 2.661 kg
= 3.013 kg
11.038 kg
0.060 m3
183.960 kg
= 0.288 m3
= 22.352 kg
= 29.824 kg
= 52.177 kg
= 0.288 m3
= 181.169 kg
= 6.160 m3
= 433.743 kg
= 433.743 kg
= 191.987 kg
1,059.473 kg
6.160 m3
171.992 kg
= 0.360 m3
= 54.283 kg
= 15.256 kg
= 17.816 kg
87.356 kg
0.360 m3
242.654 kg
= 3.105 m3
= 467.088 kg
= 131.276 kg
= 244.053 kg
842.417 kg
3.105 m3
271.310 kg
= 0.195 m3
= 36.452 kg
= 11.921 kg
48.373 kg
0.195 m3
248.066 kg
= 0.240 m3
= 25.248 kg
= 7.096 kg
= 12.576 kg
44.920 kg
0.240 m3
187.167 kg
= 0.135 m3
= 0.120 m3
= 11.160 kg
= 4.987 kg
16.147 kg
0.120 kg
134.556 kg
= 6.975 m3
= 698.956 kg
= 462.954 kg
1,161.910 kg
6.975 kg
166.582 kg
= 4.613 m3
= 538.160 kg
= 169.125 kg
707.285 kg
4.613 kg
153.341 kg
= 4.740 m3
= 416.640 kg
= 147.730 kg
564.370 kg
4.740 m3
119.065 kg
= 3.408 m3
= 359.600 kg
= 204.622 kg
564.222 kg
3.408 m3
165.558 kg
= 0.060 m3
= 5.365 kg
= 2.661 kg
= 3.013 kg
11.039 kg
0.060 m3
183.987 kg
= 0.288 m3
= 15.624 kg
= 32.033 kg
= 47.657 kg
= 0.288 m3
= 165.477 kg
= 0.195 m3
= 36.452 kg
= 11.921 kg
48.373 kg
0.195 m3
248.066 kg
= 0.240 m3
= 25.248 kg
= 7.096 kg
= 12.576 kg
44.920 kg
0.240 m3
187.167 kg
= 0.490 m3
= 24.836 kg
= 75.744 kg
= 100.580
= 0.490 m3
= 205.265 kg
= 0.675 m3
= 100.992 kg
= 26.528 kg
127.520 kg
0.675 m3
188.918 kg
= 0.563 m3
= 27.941 kg
= 85.843 kg
= 113.784
= 0.563 m3
= 202.282 kg
= 0.900 m3
= 100.992 kg
= 41.850 kg
142.842 kg
0.900 m3
158.713 kg
= 0.810 m3
= 38.318 kg
= 113.932 kg
= 152.250
= 0.810 m3
= 187.963 kg
= 1.500 m3
= 213.312 kg
= 41.850 kg
255.162 kg
1.500 m3
170.108 kg
= 5.120 m3
= 871.056 kg
= 226.899 kg
1,097.955 kg
5.120 m3
214.444 kg
= 1.920 m3
= 2.048 m3
= 44.800 m2
= 128.000 m'
= 0.640 m3
= 111.091 kg
= 28.827 kg
139.918 kg
0.640 m3
218.621 kg
= 3.511 m3
= 277.760 kg
= 141.515 kg
419.275 kg
3.511 m3
119.411 kg
= 13.728 m3
= 0.780 m3
= 132.552 kg
= 39.621 kg
172.173 kg
0.780 m3
220.735 kg
= 1.440 m3
= 185.250 kg
= 85.901 kg
271.151 kg
1.440 m3
188.299 kg
= 0.960 m3
= 170.424 kg
= 42.975 kg
213.399 kg
0.960 m3
222.290 kg
= 2.880 m3
= 262.552 kg
= 119.845 kg
382.397 kg
2.880 m3
132.777 kg
= 5.120 m3
= 326.646 kg
= 326.646 kg
= 226.368 kg
879.660 kg
5.120 m3
171.809 kg
= 0.640 m3
= 44.973 kg
= 44.973 kg
= 28.296 kg
118.242 kg
0.640 m3
184.753 kg
= 2.880 m3
= 183.609 kg
= 183.609 kg
= 150.912 kg
518.130 kg
2.880 m3
179.906 kg
= 0.640 m3
= 44.973 kg
= 44.973 kg
= 28.296 kg
118.242 kg
0.640 m3
184.753 kg
= 1.040 m3
= 64.382 kg
= 64.382 kg
= 45.981 kg
174.746 kg
1.040 m3
168.025 kg
= 0.142 m3
= 2.661 kg
= 2.948 kg
5.609 kg
0.142 m3
39.566 kg
= 0.080 m3
= 0.041 m3
= 0.121 m3
= 10.821 kg
= 5.722 kg
16.543 kg
0.121 m3
137.211 kg
4.479 m2
= 0.150 m3
= 2.400 m3
= 1.920 m3
= 0.291 m3
= 1.920 m3
= 0.126 m3
= #REF! m3
= 0.288 m3
= 1.260 m3
= 15.624 kg
= 29.824 kg
= 45.448
= 0.288 m3
= 157.806 kg
= 0.392 m3
= 1.613 m3
= 19.840 kg
= 34.085 kg
= 53.925 kg
= 0.392 m3
= 137.563 kg
= 19.200 m3
= 1,713.629 kg
= 597.168 kg
= 2,310.797 kg
= 19.200 m3
= 120.354 kg
= 16.320 m3
= 1,390.496 kg
= 160.992 kg
= 1,413.736 kg
2,965.224 kg
16.320 m3
181.693 kg
= 1.800 m3
= 266.760 kg
= 134.647 kg
401.407 kg
1.800 m3
223.004 kg
= 4.800 m3
= 597.168 kg
597.168 kg
4.800 m3
124.410 kg
= 0.900 m3
= 97.344 kg
= 22.401 kg
119.745 X
0.900 m3
133.050 kg
= 15.300 m3
= 2,877.525 kg
= 946.873 kg
3,824.398 kg
15.300 m3
249.961 kg
= 1.665 m3
= 357.952 kg
357.952 kg
1.665 m3
214.986 kg
= 2.550 m3
= 109.721 kg
109.721 kg
2.550 m3
43.028 kg
= 0.174 m3
= 30.335 kg
= 11.476 kg
41.811 kg
0.174 m3
240.293 kg
= 0.226 m3
= 39.596 kg
= 17.166 kg
56.762 kg
0.226 m3
251.070 kg
= 0.342 m3
= 20.720 kg
= 14.148 kg
34.868 kg
0.342 m3
101.954 kg
= 9.000 m3
= 1,655.164 kg
= 1,655.164 kg
= 9.000 m3
= 183.907 kg
= 8.480 m3
= 1,094.501 kg
= 214.578 kg
1,309.079 kg
8.480 m3
154.373 kg
= 1.248 m3
= 283.478 kg
= 43.576 kg
327.053 kg
1.248 m3
262.062 kg
= 3.328 m3
= 572.736 kg
= 197.695 kg
770.431 kg
3.328 m3
231.500 kg
= 4.638 m3
= 537.295 kg
= 207.911 kg
745.206 kg
4.638 m3
160.660 kg
= 1.625 m3
= 190.414 kg
190.414 kg
1.625 m3
117.214 kg
= 1.020 m3
= 15.799 kg
= 31.744 kg
47.543 kg
1.020 m3
46.610 kg
= 0.400 m3
= 34.079 kg
34.079 kg
0.400 m3
85.198 kg
= 0.917 m3
= 174.832 kg
= 30.371 kg
205.203 kg
0.917 m3
223.825 kg
۞ A.4.2.1.21. Pemasangan 1 m rangka besi hollow 1x40.40.mm, modul 60 x 60 cm, untuk plafon
2
A TENAGA
I.1 Pekerja L.01 OH 0.350 Rp 75,000.00
I.5 Tukang besi L.02 OH 0.350 Rp 90,000.00
I.18 Kepala tukang L.03 OH 0.035 Rp 95,000.00
I.19 Mandor L.04 OH 0.018
JUMLAH TE NAGA KERJA
B BAHAN
Rangka metal hollow 40.40. 0.45
VI.199 M1 4.000 Rp 7,000.00
mm
Assesoris (perkuatan, las dll) Ls 100%xrangka 28,000.00
JUMLAH HAR GA BAHAN
Jumlah (A+B)
Overhead & Profit (10 %)
HSPK
28,000.00
28,000.00
56,000.00
117,075.00
117,075.00
2,250.00
6,300.00
665.00
-
9,215.00
15,400.00
175.00
15,575.00
24,790.00
24,790.00
7500
4,500.00
475.00
-
12,475.00
26026
1,650.00
27,676.00
40151
40,151.00
PEKERJAAN SANITAIR
DAFTAR HARGA
REJEKI
REJO UD.SINAR LANCAR
MAKMUR SIDO MULUR ALAM MAKMUR MURAH TAMBAKBERA Toko 99 Pulo Joyo
BARENG MOJOWARNO PETERONGAN GUDO BLIMBING S Tambakberas Jombang Lancar Jombang
8 9 10 11 12 13 14 15 16
- - - - 125,000 -
- - - - 87,000 - 90,000 90,000
- - - - 62,000 -
- - - - 30,000 -
- - - - - - 35,000 32,500
- - - - 12,500 - - 17,000 14,000
- - - - - -
- - - - - -
- - 1,800 - -
- - - - - - 1,800
- - - - - -
- - 5,250 - -
- - - - - - 3,000 6,000
- - - - - -
- - 60,000 - - -
- - - - - -
- - - - 43,000 40,000
- - - - - - 49,000 52,500
- - - - 58,000 52,000
- - - - - -
- - - - - -
- - - - - 120,000
- - 90,000 - 85,000 - - 95,000 97,500
55,000 - 60,000 60,000
- - - - - 100,000
- - 16,000 - - - 12,000
- - 7,000 - 7,500 - 9,000
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - 13,500 11,000 11,000 14,000 - 13,000 11,000
- - - - - -
- - - - - - 24,000
- - - - - -
- - - 22,500 - -
35,000 - - 32,000 31,000 - -
- 50,000 - - - - 79,000
- - - 75,000 65,000 - -
- - - - 63,000 -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - 48,000 - 40,000 -
- - - - - -
- - - - - -
- - - - - -
- - - - 8,500 -
48,000 50,000 - - 44,000 - 49,000 50,000
42,000 45,000 - 48,000 45,000 - - 53,000
- - 40,000 - 35,000 39,000 - 46,000
- - - - 42,000 -
43,000 38,000 - 48,000 45,000 -
- - - - 49,000 -
- - - - - -
- - - - - -
- - - - 125,000 -
- - - - - -
- - 17,500 - - - 17,000
- - 29,500 - - - 25,000
- - 20,000 - 35,000 -
- - 10,000 - - - 16,000
- - 60,000 - - - 90,000
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - 12,500 - 11,500 -
- - - - - - 210,000
- - - - - -
- - - - - -
- - - - - - 120,000 130,000
- - - - 185,000 -
- - - - - - 2,500 2,000
- - - - - -
- - - - 29,000 - 28,000
- - - - 25,000 -
- - - - - -
- - 85,000 - - -
- - - - - -
- - - - - -
- - - - - 4,000 -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - 8,500 -
- - - - - -
- - - - - -
- - - - - -
- - - - - - 6,000 6,500
- - - - 26,000 -
- - - - 27,000 - - 27,000 27,500
- - - - - -
- - - - - -
- - - - - - 90,000 100,000
- - - - - - 140,000 140,000
- - - - - -
- - - - 26,000 -
- - - - 31,000 -
- - - - 38,000 -
- - - - 95,000 49,500 -
- - - - 170,000 105,000 -
- - - - 250,000 147,000 -
- - - - - -
- - - - - 25,000 -
- - - - - 70,000 -
- - - - 92,000 -
- - - - 6,500 - 6,000 6,500
- - - - - -
260,000 170,000
- - - - - 13,000
- - 11,000 - - 18,000
- - 14,000 - - 36,500
- - - - - 7,500
- - - - - 15,000
- - - - - 2,000
- - - - 4,000 -
- - - - - -
- - - - - 38,500
- - - - - 52,000
- - - - - -
Barokah Jaya Griya Mas SK BUPATI Harga Yang
Jombang Ploso RATA - RATA 2016 ditetapkan
17 18 19 21
13,450,000 - 13,450,000
10,200,000 - 10,200,000
7,121,250 7,500,000 7,125,000
3,750,000 - 3,750,000
4,300,000 4,302,857 4,250,000 4,250,000
3,150,000 3,500,000 3,150,000
13,000 13,000 13,000
5,218,333 - 5,220,000
4,600,000 4,765,000 5,000,000 4,765,000
- 6,000 6,000
10,000 8,500 7,000 7,000
18,333 - 18,500
- -
- - -
- -
- 47,000 47,000
- -
- - -
- -
44,000 50,000 44,000
- -
- - -
- -
- 68,000 68,000
- -
- 75,000 75,000
8,500 - 85,000
48,000 47,778 48,000 48,000
49,000 47,625 48,500 48,000
39,750 39,000 39,000
47,000 43,000 45,000 43,000
43,500 44,000 43,500
49,000 53,000 49,000
- 87,000 87,000
- 92,000 92,000
125,000 125,000 125,000
- 137,500 137,500
285,000 - 285,000
140,000 140,000 140,000
112,000 127,400 135,000 127,500
192,500 185,000 185,000
3,000 2,500 3,000 2,500
285,000 325,000 285,000
15,000 25,500 28,000 25,500
25,333 23,000 23,000
- 1,175,000 1,175,000
- 40,000 40,000
- 50,000 50,000
55,000 60,000 55,000
- 70,000 70,000
- 80,000 80,000
- 60,000 60,000
- 85,000 85,000
- 90,000 90,000
- 160,000 160,000
- 35,000 35,000
55,000 45,000 45,000
- 55,000 55,000
- 20,000 20,000
16,750 - 17,000
15,400 - 15,500
22,100 - 22,000
6,188 - 6,500
12,000 - 12,000
1,833 - 2,000
3,500 - 3,500
- - -
40,833 - 41,000
52,000 - 52,000
- - -
85,000 85,000
80,000 80,000
75,000 75,000
75,000 75,000
75,000 75,000
75,000 75,000
60,000 60,000
DAFTAR HARGA SATUAN BAHAN TAHUN 2017
Harga
No. Jenis Bahan Satuan
Satuan
1 2 3 4
H. Bahan Penutup
1 Genteng kodok ex karangpilang (Goodyear) bh 4,500.00
2 Bubungan genteng ex karangpilang bh 8,000.00
3 Asbes Eternit lbr 16,000.00
I. Bahan Cat
1 Plamur tembok kg 5,500.00
2 Plamur kayu " PEDANG " kg 24,000.00
3 Cat kayu / besi EMCO/setara kg 54,000.00
4 Cat tembok "DECOLITH" kg 19,000.00
5 Cat meni "PEDANG" kg 24,000.00
6 Dempul kayu kg 23,000.00
7 Minyak cat / thiner B ltr 20,000.00
8 Lem kayu ltr 12,000.00
9 Residu / Ter ltr 25,000.00
10 Minyak Begisting ltr 10,750.00
11 Ampelas / kertas gosok lbr 3,000.00
12 Kuas cat bh 15,000.00
J. Bahan Kaca
1. Kaca bening 5 mm m2 95,000.00
K. Bahan Accecoris Kusen
1 Kunci tanam bh 150,000.00
2 Engsel pintu bh 23,000.00
3 Engsel jendela bh
4 Grendel pintu / jendela bh
5 Kait / hak angin bh
6 Gypsum board, tebal 9 mm lbr
L. Bahan Instalasi Air
1 Pipa air PVC 4" m'
2 Pipa air PVC 3" m'
3 Pipa air PVC 2" m'
4 Pipa air PVC 3/4" m'
5 Kran Air 3/4" bh
6 Floor Drain bh
7 Water drain/Avour bh
8 Wastafel bh
9 Kloset Jongkok bh
10 Closed Duduk ex. Toto bh
11 Seal Tape bh
12 Pipa beton 30 cm m'
M. Bahan lampu dan instalasi listrik
1 Pasang Instalasi Listrik + Ongkos Pasang ttk
2 Pasang lampu downlight 6" bh
3 Lampu TL 20 w PHILIPS bh
4 Lampu SL 15 w PHILIPS bh
5 Stop Kontak "BROCO" bh 15,000.00
6 Saklar tunggal "BROCO" bh 12,500.00
7 Saklar ganda " BROCO " bh 15,000.00
8 Sekering ganda "LN" bh 17,500.00
9 Panel MCB unit 90,000.00
PERHITUNGAN PEMBESIAN
1 150x100x35
Persegi 1.500 X 1.000 X 0.350 = 0.525 m3
Besi :
Tulangan horizontal ø d13 mm - 150 cm 2.450 X 11.000 bh 1.040 = 28.028 kg
Tulangan horizontal ø d13 mm - 150 cm 3.450 X 8.000 bh 1.040 = 28.704 kg
Jumlah = 56.732 kg
Volume pondasi = 0.525 m3
Jumlah besi tiap 1 m3 beton = 108.061 kg
2 100x100x25
Persegi 1.000 X 1.000 X 0.250 = 0.250 m3
Besi :
Tulangan horizontal ø d13 mm - 150 cm 2.150 X 7.000 bh 1.042 = 15.680 kg
Tulangan horizontal ø d13 mm - 150 cm 2.150 X 7.000 bh 1.042 = 15.680 kg
Jumlah = 31.361 kg
Volume pondasi = 0.250 m3
Jumlah besi tiap 1 m3 beton = 125.443 kg
3 80x80x20
Persegi 0.800 X 0.800 X 0.200 = 0.128 m3
Besi :
Tulangan horizontal ø 10 mm - 150 cm 2.050 X 7.000 bh 0.617 = 8.847 kg
Tulangan horizontal ø 10 mm - 150 cm 2.050 X 7.000 bh 0.617 = 8.847 kg
Jumlah = 17.694 kg
Volume pondasi = 0.128 m3
Jumlah besi tiap 1 m3 beton = 138.231 kg
3 120x100x30
Persegi 1.200 X 1.000 X 0.300 = 0.360 m3
Besi :
Tulangan horizontal ø 10 mm - 150 cm 2.050 X 7.000 bh 0.617 = 8.847 kg
Tulangan horizontal ø 10 mm - 150 cm 2.050 X 7.000 bh 0.617 = 8.847 kg
Jumlah = 17.694 kg
Volume pondasi = 0.360 m3
Jumlah besi tiap 1 m3 beton = 49.149 kg
4 strous ø 30 cm
Beton 3.140 X 0.023 X 1.000 = 0.071 m3
Besi :
Tulangan ø 12 mm ( polos ) 1.000 X 6.000 bh 0.887### = 5.322 kg
Begel ø 8 mm ( polos ) 0.628 X 6.667 x 0.393 = 1.645 kg
Jumlah besi 6.967 kg
Volume beton 0.071 m3
Jumlah besi tiap 1 m3 beton 98.618 kg
5 KOLOM 30/30
Beton 0.300 X 0.300 X 1.000 = 0.090 m3
Besi :
Tulangan ø 16 mm ( polos ) 1.000 X 4.000 bh 1.580### = 6.320 kg
Tulangan ø 13 mm ( ulir ) ) 1.000 X 6.000 bh 1.040 = 6.240 kg
Begel ø 8 mm ( polos ) -150 cm 1.050 X 6.667 x 0.393 = 2.751 kg
Jumlah besi 15.311 kg
Volume beton 0.090 m3
Jumlah besi tiap 1 m3 beton 170.122 kg
6 KOLOM 25/25
Beton 0.250 X 0.250 X 1.000 = 0.063 m3
Besi :
Tulangan ø 13 mm ( ulir ) ) 1.000 X 8.000 bh 1.040 = 8.320 kg
Begel ø 8 mm ( polos ) 0.850 X 6.667 x 0.393 = 2.227 kg
Jumlah besi 10.547 kg
Volume beton 0.063 m3
Jumlah besi tiap 1 m3 beton 168.752 kg
7 BALOK 25/50
Beton 0.250 X 0.500 X 1.000 = 0.125 m3
Besi :
Tulangan ø 16 mm ( ulir ) 1.000 X 4.000 bh 1.578 = 6.312 kg
Tulangan ø 13 mm ( ulir ) ) 1.000 X 2.000 bh 1.040 = 2.080 kg
Tulangan ø 12 mm 1.000 X 4.000 bh 0.887 = 3.548 kg
Begel ø 8 mm ( polos ) 1.050 X 10.000 x 0.393 = 4.127 kg
Jumlah besi 16.067 kg
Volume beton 0.125 m3
Jumlah besi tiap 1 m3 beton 128.532 kg
7 BALOK 25/40
Beton 0.250 X 0.400 X 1.000 = 0.100 m3
Besi :
Tulangan ø 16 mm ( ulir ) 1.000 X 4.000 bh 1.578 = 6.312 kg
Tulangan ø 13 mm ( ulir ) ) 1.000 X 2.000 bh 1.040 = 2.080 kg
Tulangan ø 12 mm 1.000 X 4.000 bh 0.887 = 3.548 kg
Begel ø 8 mm ( polos ) 1.050 X 10.000 x 0.393 = 4.127 kg
Jumlah besi 16.067 kg
Volume beton 0.100 m3
Jumlah besi tiap 1 m3 beton 160.665 kg
7 BALOK 25/30
Beton 0.250 X 0.300 X 1.000 = 0.075 m3
Besi :
Tulangan ø 16 mm ( ulir ) 1.000 X 4.000 bh 1.578 = 6.312 kg
Tulangan ø 13 mm ( ulir ) ) 1.000 X 2.000 bh 1.040 = 2.080 kg
Tulangan ø 12 mm 1.000 X 4.000 bh 0.887 = 3.548 kg
Begel ø 8 mm ( polos ) 1.050 X 10.000 x 0.393 = 4.127 kg
Jumlah besi 16.067 kg
Volume beton 0.075 m3
Jumlah besi tiap 1 m3 beton 214.220 kg
8 BALOK 20/35
Beton 0.200 X 0.350 X 1.000 = 0.070 m3
Besi :
Tulangan ø 13 mm ( ulir ) ) 1.000 X 5.000 bh 1.040 = 5.200 kg
Tulangan ø 12 mm ( polos ) 1.000 X 2.000 bh 0.887 = 1.774 kg
Begel ø 8 mm ( polos ) 0.950 X 6.667 x 0.395 = 2.499 kg
Jumlah besi 9.473 kg
Volume beton 0.070 m3
Jumlah besi tiap 1 m3 beton 135.327 kg
8 BALOK 25/30
Beton 0.250 X 0.300 X 1.000 = 0.075 m3
Besi :
Tulangan ø 16 mm ( ulir ) 1.000 X 2.000 bh 1.578 = 3.156 kg
Tulangan ø 13 mm ( ulir ) ) 1.000 X 3.000 bh 1.040 = 3.120 kg
Begel ø 8 mm ( polos ) 0.950 X 6.667 x 0.395 = 2.499 kg
Jumlah besi 8.775 kg
Volume beton 0.075 m3
Jumlah besi tiap 1 m3 beton 116.998 kg
9 BALOK 20/40
Beton 0.200 X 0.400 X 1.000 = 0.080 m3
Besi :
Tulangan ø 13 mm ( ulir ) ) 1.000 X 5.000 bh 1.040 = 5.200 kg
Tulangan ø 12 mm ( polos ) 1.000 X 2.000 bh 0.887 = 1.774 kg
Begel ø 8 mm ( polos ) 1.050 X 6.667 x 0.395 = 2.762 kg
Jumlah besi 9.736 kg
Volume beton 0.080 m3
Jumlah besi tiap 1 m3 beton 121.699 kg
10 BALOK 20/70
Beton 0.200 X 0.700 X 1.000 = 0.140 m3
Besi :
Tulangan ø 16 mm ( ulir ) 1.000 X 4.000 bh 1.578 = 6.312 kg
Tulangan ø 13 mm ( ulir ) ) 1.000 X 2.000 bh 1.040 = 2.080 kg
Tulangan ø 12 mm ( polos ) 1.000 X 8.000 bh 0.887 = 7.096 kg
Begel ø 8 mm ( polos ) 0.850 X 6.667 x 0.395 = 2.236 kg
Jumlah besi 17.724 kg
Volume beton 0.140 m3
Jumlah besi tiap 1 m3 beton 126.599 kg
9 BALOK 15/25
Beton 0.150 X 0.250 X 1.000 = 0.038 m3
Besi :
Tulangan ø 12 mm ( polos ) 1.000 X 5.000 bh 0.887 = 4.435 kg
Begel ø 8 mm ( polos ) 0.750 X 6.667 x 0.395 = 1.973 kg
Jumlah besi 6.408 kg
Volume beton 0.038 m3
Jumlah besi tiap 1 m3 beton 170.875 kg
9 BALOK 15/20
Beton 0.150 X 0.200 X 1.000 = 0.030 m3
Besi :
Tulangan ø 12 mm ( polos ) 1.000 X 4.000 bh 0.887 = 3.548 kg
Begel ø 8 mm ( polos ) 0.750 X 6.667 x 0.395 = 1.973 kg
Jumlah besi 5.521 kg
Volume beton 0.030 m3
Jumlah besi tiap 1 m3 beton 184.027 kg
11 KOLOM 15/25
Beton 0.150 X 0.250 X 1.000 = 0.038 m3
Besi :
Tulangan ø 13 mm ( ulir ) ) 1.000 X 4.000 bh 1.040 = 4.160 kg
Tulangan ø 10 mm ( polos ) 1.000 X 2.000 bh 0.617 = 1.233 kg
Begel ø 8 mm ( polos ) 0.650 X 6.667 x 0.395 = 1.710 kg
Jumlah besi 5.393 kg
Volume beton 0.038 m3
Jumlah besi tiap 1 m3 beton 143.813 kg
3 KOLOM 15/15
Beton 0.150 X 0.150 X 1.000 = 0.023 m3
Besi :
Tulangan ø 12 mm ( polos ) 1.000 X 4.000 X 0.887 = 3.548 kg
Tulangan ø 6 mm ( polos ) 0.450 X 5.000 bh 0.220 = 0.495 kg
Jumlah besi 4.043 kg
Volume beton 0.023 m3
Jumlah besi tiap 1 m3 beton 179.689 kg
17 BETON PLAT 5 CM
Plat lantai II 0.050 X 0.500 X 1.000 = 0.025 m3
A 0.00
Err:509 PEKERJAAN PERSIAPAN - -
I PEKERJAAN TANAH DAN PONDASI - - -
II PEKERJAAN BETON STRUKTUR - - - - - - -
III PEKERJAAN PASANGAN & PLESTERAN - -
IV PEKERJAAN KUSEN, PINTU DAN PENGGANT - - -
V PEKERJAAN LANTAI -
VI PEKERJAAN PENGECATAN -
0.00
B Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Rencana Fisik Err:509 0.00 0.00 0.00 0.00 0.00 0.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
Komulatif Rencana Minggu Ini - 0.00 0.00 0.00 0.00 0.00 0.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
Prestasi Tercapai Minggu ini
Komulatif Tercapai Minggu ini -
Devisiasi
Mengetahui, Menyetujui,
Kepala Sekolah Panitia Pembangunan Sekolah
SMK NEGERI MOJOAGUNG SMK NEGERI MOJOAGUNG
KAB. JOMBANG
100
Realisasi
75 Rencana
Err:509 Err:509 25
Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 0
Jombang, 2015
Dibuat oleh
Perencana / Pengawas
MOKHAMAD SUTIKNO, ST
BACK UP VOLUME
1 2 3
I PEKERJAAN PERSIAPAN
1 Pembersihan lokasi = 1.00
2 Uitzet + Pas.Bowplank = 1.00
1 2 3
1 2 3
1 2 3
Pintu 1 = 1.80 X 2.20
Pintu 2 = 0.90 X 2.20 x 15.00
Pintu km/wc = 0.70 X 2.00 x 5.00
Jendela 1 = 1.70 x 2.00 x 7.00
Jendela 2 = 1.30 x 2.00 x 4.00
Jendela 3 = 1.30 x 1.35 x 2.00
Jendela 4 (kasir) = 1.10 x 2.60 x 2.00
Boven = 1.30 x 0.50 x 3.00
Rosster 20/40 = 0.20 x 0.40 x 3.00
Glass blok = 0.20 x 0.20 x 26.00
1 2 3
Balok 25/50 = 2.00 x 7.25 x 15.00
VI PEKERJAAN KUSEN
1 Pasang kusen pintu dan jendela alumunium 4"
Pintu Type 1 = 6.20 X 1.00
Pintu Type 2 = 5.40 X 16.00
Pintu Type 3 = 4.80 X 5.00
J1 = 10.80 X 6.00
J2 = 7.80 X 1.00
J3 = 8.80 X 4.00
J4 = 5.20 X 2.00
J5 = 7.50 X 4.00
J6 = 7.95 X 2.00
J7 (Kasir) = 44.56 X 1.00
PJ (P utama) = 11.32 + 3.90 + 2.50
boven = 2.00 X 3.00
1 2 3
6 Pasang kaca tebal 5 mm
jendela 5 = 5.52 x 2.50
boven = 0.16 X 3.00
IX PEKERJAAN PENGECATAN
1 Pengecatan dinding baru Interior = 121.21 + 879.32 - 295.88
1 2 3
J1 = 1.70 x 2.00 x 6.00
J2 = 1.30 x 2.00 x 1.00
J3 = 1.30 x 1.35 x 4.00
J5 = 1.35 x 1.35 x 5.00
J7 = 2.70 x 5.90 x 1.00
X PEKERJAAN SANITASI
1 Pasang wastafel = 1.00
2 Pasang kloset duduk TOTO = 5.00
3 Pasang pipa PVC tipe AW ø 3/4" = 75.00
4 Pasang pipa PVC tipe AW ø 3" = 60.00
5 Pasang pipa udara ø 1,5" = 4.00
6 Pasang kran air kuningan 3/4" = 8.00
7 Pasang kran air Wastafel = 1.00
8 Pasang floordrain = 5.00
9 Tandon ( Penguin TB70 / 650 Liter) = 2.00
10 Pembuatan Saptictank + Resapan = 2.00
X PEKERJAAN LISTRIK
1 Pasang instalasi listrik = 124.00
2 Pasang lampu TL = 37.00
2 Pasang lampu SL = 34.00
3 Pasang stop kontak = 53.00
3 Pasang saklar ganda = 11.00
4 Pasang saklar Tunggal = 12.00
4 Panel 3 group = 1.00
BACK UP VOLUME
3 4 5
1.00 ls
1.00 ls
= 91.80 189.46 m3
= 20.10
x 34.00 = 58.65
x 9.00 = 6.75
x 19.00 = 12.16
= 189.46
= 11.48 44.12 m3
= 3.35
x 34.00 = 0.15
x 9.00 = 0.90
x 19.00 = 1.22
= 27.03
= 44.12
= 22.95 29.65 m3
= 6.70
= 29.65
X 67.00 = 16.08
= 83.40
= 17.60 101.00 m2
= 101.00
PERHITUNGAN VOL. SAT
3 4 5
= 8.88 8.88 m3
= 6.42 6.42 m3
= 11.69 11.69 m3
= 4.03 4.03 m3
= 3.00 3.00 m3
= 3.74 3.74 m3
= 1.05 1.05 m3
= 0.33 0.33 m3
PERHITUNGAN VOL. SAT
3 4 5
= 54.57 58.92 m3
= 1.41
= 3.69
= 0.75
58.92 m3
0.60 0.60 m3
= 1.40
= 22.05
= 78.50 72.26 m2
= 6.24
= 72.26
= 144.52 121.21 m2
= 23.31
= 121.21
= 706.50 530.47 m2
= 22.05
= 72.26
PERHITUNGAN VOL. SAT
3 4 5
= 3.96
= 29.70
= 1.40
= 23.80
= 10.40
= 3.51
= 5.72
= 1.95
= 0.24
= 1.04
= 176.03
= 530.47
= 1,060.94 879.32 m2
= 30.63
= 26.60
x 0.60 = 31.30
= 45.50
34.80
12.80
181.63
= 879.32
= 3.00 3.00 bh
= 45.50 93.10 m2
= 34.80
= 12.80
= 93.10
3 4 5
= 217.50
x 3.00 = 256.80
= 60.00
= 166.00
1,489.02
= 16.00 16.00 bh
= 5.00 5.00 bh
= 18.00 56.00 bh
= 2.00
= 12.00
= 6.00
= 18.00
= 56.00
PERHITUNGAN VOL. SAT
3 4 5
14.28 m2
= 13.80
= 0.48
= 14.28
= 10.08 23.76 m2
= 8.68
= 23.76
= 24.57 42.66 m2
= 18.09
= 42.66
= 32.01 32.01 m3
= 433.64 638.17 m2
= 181.22
= 23.31
= 638.17
= 13.68 13.68 m2
= 25.35 25.35 m2
53.73 78.53 m2
= 24.80
= 78.53
= 8.16 8.16 m2
= 704.65 704.65 m2
= 378.00 295.88 m2
= 13.20
= 3.96
= 5.94
= 3.96
PERHITUNGAN VOL. SAT
3 4 5
= 20.40
= 2.60
= 7.02
= 9.11
= 15.93
82.12
= 295.88
601.05 m2
1.00 bh
5.00 bh
75.00 m'
60.00 m'
4.00 m'
8.00 bh
1.00 bh
5.00 bh
2.00 bh
2.00 bh
124.00 ttk
37.00 bh
34.00 bh
53.00 bh
11.00 bh
12.00 bh
1.00 unit
RENCANA ANGGARAN BIAYA
KEGIATAN : PEMBANGUNAN GEDUNG KANTOR & R. GURU DWIJA BHAKTI 1
LOKASI : SMK DWIJA BHAKTI JOMBANG
TAHUN ANGGARAN : 2018
I PEKERJAAN PERSIAPAN
1 Pembongkaran dan pembersihan lokasi (di buang) 1.00 ls 6,000,000.00
2 Uizet + pas. Profil 1.00 ls 1,000,000.00
Sub jumlah
II PEKERJAAN TANAH DAN PONDASI
1 Galian tanah pondasi 189.46 m3 62,750.00
2 Galian Strous ø 30 cm 68.00 ttk 200,000.00
3 Pas. Aanstamping/ Batu kosong 29.65 m3 388,485.00
4 Pas. Pondasi Batu Kali 1 Pc : 6 Ps 83.40 m3 711,684.00
5 Pas Rollaq bata 1 : 4 101.00 m3 238,603.50
6 Urugan pasir bawah pondasi 44.12 m3 275,900.00
Sub jumlah
III PEKERJAAN BETON STRUKTUR
1 Lantai kerja di bawah pondasi 7.22 m3 794,023.81
2 Strous ø 30 cm ( 4 m) 68 bh 19.22 m3 2,243,864.51
3 Pondasi beton 35/150/100 (34 buah) 17.85 m3 3,205,603.05
4 Pondasi beton 25/100/100 (11 buah) 2.75 m3 3,445,710.20
5 Pondasi beton 20/80/80 (25 buah) 3.20 m3 3,622,356.57
6 Sloof beton 20/30 8.88 m3 3,855,569.07
7 Sloof beton 15/20 6.42 m3 3,650,996.49
8 Kolom beton 30/30 18.36 m3 4,335,096.03
9 Kolom beton 25/25 4.13 m3 4,509,699.95
10 Kolom beton 15/25 5.63 m3 4,552,271.54
11 Kolom Praktis 12/12 2.65 m3 4,506,310.79
12 Balok 25/50 15.00 m3 4,360,535.24
13 Balok 20/35 11.69 m3 4,636,364.31
14 Balok 25/30 4.03 m3 4,266,545.01
15 Balok 25/40 3.00 m3 3,652,854.51
16 Balok 15/30 3.74 m3 4,105,169.16
17 Balok 25/70 1.05 m3 3,826,573.69
18 Balok , kolom 25/25 (pintu utama) 0.33 m3 4,509,699.95
19 Plat Deck T = 12 cm 58.92 m3 3,627,048.87
20 Tangga beton 2.29 m3 3,627,048.87
21 Listplank 5/50 0.60 m3 4,637,109.26
22 Kanopy 50 cm 0.28 m5 4,637,109.26
Sub jumlah
IV PEKERJAAN PASANGAN & PLESTERAN
1 Pasangan 1/2 bata 1Pc : 3Ps 22.05 m2 113,585.10
2 Pasangan 1/2 bata 1Pc : 4Ps 72.26 m2 116,032.00
3 Pasangan 1/2 bata 1Pc : 8Ps 530.47 m2 110,345.00
4 Plesteran 1Pc : 4Ps tebal 15mm 121.21 m2 56,164.20
5 Plesteran 1Pc : 8Ps tebal 15mm 879.32 m2 53,228.08
6 Pasang Glass blok 20x20 20.00 bh 20,000.00
7 Benangan/Tali air 1,489.02 m' 18,157.33
Sub jumlah
V PEKERJAAN KUSEN, PINTU DAN PENGGANTUNG
1 Pasang kusen Alumunium 4 inch ( Alexsindo) 348.98 m' 150,000.00
2 Pasang daun pintu kaca Alumunium (Lengkap) Ex Alexsindo 16.00 bh 1,300,000.00
3 Pasang daun Jendela kaca Alumunium (Lengkap) Ex Alexsindo 56.00 bh 600,000.00
4 Pasang daun pintu KM Alumunium (Lengkap) Ex Alexsindo 5.00 bh 1,100,000.00
5 Pasang kaca tebal 5 mm 14.28 m2 150,957.50
6 Sketsel kusen alumunium + kaca (Lengkap) Ex Alexsindo 25.80 m2 500,000.00
7 Pas. Pegangan tangga Rangka Hollow (lama + Baru) 23.76 m2 550,000.00
8 Pas. Kaca tempart 12 mm ( pintu depan) + samping 10.05 m2 500,000.00
9 Floor Hinges Ex. Dekson 2.00 set 1,500,000.00
10 Top Patch fitting Ex. Dekson 2.00 set 800,000.00
11 Bottom Patch fitting Ex. Dekson 2.00 bh 800,000.00
12 Patch lock Ex. Dekson US 10+cylinder 2.00 bh 1,000,000.00
13 Pull handle Ex. Dekson 2.00 psg 1,000,000.00
14 Pas. Rolling door alumunium 8 mm 42.66 m2 450,000.00
Sub jumlah
VI PEKERJAAN LANTAI
1 Rabat beton 5 cm 32.01 m3 794,023.81
2 Pasang Dinding Granit 60 X 60 cm 93.10 m2 350,300.00
3 Pasang lantai Granit 60/60 638.17 m2 335,300.00
4 Pasang lantai keramik 30/30 (Tangga) 13.68 m2 176,944.00
5 Pasang lantai keramik 20/20 25.35 m2 191,472.00
6 Pasang Dinding keramik 20/25 (kamar mandi) 78.53 m2 227,266.00
7 Pasang Granit 30/30 (Pintu Utama) 8.16 m2 185,300.00
Sub jumlah
VII PEKERJAAN PENGECATAN
1 Pengecatan dinding dalam (cat Catylac) 704.65 m2 27,250.50
2 Pengecatan dinding Luar (Cat Mowilex) 295.88 m3 46,346.50
3 Pengecatan langit - langit 601.05 m2 27,250.50
Sub jumlah
VIII PEKERJAAN LISTRIK
1 Pasang instalasi listrik 124.00 ttk 137,500.00
2 Pasang lampu TL 37.00 bh 93,500.00
3 Pasang lampu SL 34.00 bh 38,500.00
4 Pasang stop kontak 53.00 bh 16,500.00
5 Pasang saklar ganda 11.00 bh 16,500.00
6 Pasang saklar Tunggal 12.00 bh 13,750.00
7 Pasang Box + Panel MCB 3 group 1.00 ls 3,000,000.00
8 Penyambungan Listrik ke instalasi lama 1.00 ls 500,000.00
Sub jumlah
IX PEKERJAAN SANITASI
1 Pasang wastafel TOTO (Lengkap set) 1.00 bh 853,330.00
2 Pasang kloset duduk TOTO (Lengkap set) 5.00 set 2,511,705.00
3 Pasang Jet spray 5.00 bh 150,000.00
4 Pasang pipa PVC tipe AW ø 3/4" 75.00 m' 23,348.00
5 Pasang pipa PVC tipe AW ø 3" 60.00 m' 105,338.50
6 Pasang pipa udara ø 1,5" 4.00 m' 52,669.25
7 Pasang kran air kuningan 3/4" 8.00 bh 39,986.25
8 Pasang kran air Wastafel 1.00 bh 75,000.00
9 Pasang floordrain stainless 5.00 bh 21,750.00
10 Pasang Bak/Timba 60 ltr + gayung 5.00 bh 100,000.00
11 Tandon ( Penguin TB70 / 650 Liter) 2.00 bh 850,000.00
12 Pembuatan Septictank + Resapan 2.00 bh 3,500,000.00
Sub jumlah
X PEKERJAAN SALURAN DRAINASE
1 Galian tanah 16.56 m3 9,708.00
2 Pasangan 1/2 bata 1Pc : 4Ps 73.60 m2 116,032.00
3 Plesteran 1Pc : 4Ps tebal 15mm 73.60 m2 56,164.20
4 Benangan/Tali air 184.00 m' 18,157.33
5 Pas. Plat beton 5/70 (penutup) 3.22 m3 4,637,109.26
6 Pas. Buis beton U 30 cm 92.00 m' 42,000.00
Sub jumlah
JUMLAH
ENCANA ANGGARAN BIAYA
JUMLAH HARGA
( Rp. )
6
6,000,000.00
1,000,000.00
7,000,000.00
11,888,615.00
13,600,000.00
11,518,580.25
59,354,445.60
24,098,953.50
12,171,604.40
132,632,198.75
5,729,675.81
43,119,895.48
57,220,014.39
9,475,703.04
11,591,541.01
34,237,453.36
23,439,397.48
79,592,363.09
18,602,512.30
25,606,527.43
11,939,921.08
65,408,028.56
54,219,382.85
17,172,843.67
10,958,563.52
15,332,806.81
4,017,902.38
1,488,200.98
213,705,719.40
8,311,382.48
2,782,265.55
1,279,842.16
715,231,942.84
2,504,551.46
8,384,472.32
58,534,712.15
6,807,662.68
46,804,249.17
400,000.00
27,036,632.48
150,472,280.25
52,347,000.00
20,800,000.00
33,600,000.00
5,500,000.00
2,155,673.10
12,900,000.00
13,068,000.00
5,025,000.00
3,000,000.00
1,600,000.00
1,600,000.00
2,000,000.00
2,000,000.00
19,197,000.00
174,792,673.10
25,417,003.87
32,612,930.00
213,977,596.28
2,420,063.09
4,853,815.20
17,846,062.65
1,512,048.00
298,639,519.09
19,201,996.70
13,712,886.55
16,378,913.03
49,293,796.28
17,050,000.00
3,459,500.00
1,309,000.00
874,500.00
181,500.00
165,000.00
3,000,000.00
500,000.00
26,539,500.00
853,330.00
12,558,525.00
750,000.00
1,751,100.00
6,320,310.00
210,677.00
319,890.00
75,000.00
108,750.00
500,000.00
1,700,000.00
7,000,000.00
32,147,582.00
160,764.48
8,539,955.20
4,133,685.12
3,340,949.33
14,931,491.81
3,864,000.00
34,970,845.94
1,621,720,338.26
REKAPITULASI
RENCANA ANGGARAN BIAYA (RAB)
KEGIATAN : PEMBANGUNAN GEDUNG KANTOR & R. GURU DWIJA BHAKTI 1
LOKASI : SMK DWIJA BHAKTI JOMBANG
TAHUN : 2018
NO URAIAN PEKERJAAN
I PEKERJAAN PERSIAPAN
II PEKERJAAN TANAH DAN PONDASI
III PEKERJAAN BETON STRUKTUR
IV PEKERJAAN PASANGAN & PLESTERAN
V PEKERJAAN KUSEN, PINTU DAN PENGGANTUNG
VI PEKERJAAN LANTAI
VII PEKERJAAN PENGECATAN
VIII PEKERJAAN LISTRIK
IX PEKERJAAN SANITASI
X PEKERJAAN SALURAN DRAINASE
JUMLAH TOTAL
DIBULATKAN
Terbilang : Satu milyar dua ratus sembilan puluh tujuh juta sembilan ratus tiga puluh tujuh ribu rupiah
BANTUAN DB 1 (3 LOKAL)
BANTUAN DB 2 (2 LOKAL)
KURANG
Mengetahui,
Kepala Sekolah
SMK NEGERI MOJOAGUNG
KAB. JOMBANG
TOTAL HARGA
7,000,000.00
132,632,198.75
715,231,942.84
150,472,280.25
174,792,673.10
298,639,519.09
49,293,796.28
26,539,500.00
32,147,582.00
34,970,845.94
1,621,720,338.26
1,621,720,000.00
r dua ratus sembilan puluh tujuh juta sembilan ratus tiga puluh tujuh ribu rupiah
Jombang, 2018
Dibuat oleh
Perencana
MOKHAMAD SUTIKNO, ST
Upah An. SNI 6.24
0.660 Oh Pekerja @ Rp. 80,000.00 = Rp 52,800.00
0.330 Oh Tukang kayu @ Rp. 100,000.00 = Rp 33,000.00
0.033 Oh Kepala tukang @ Rp. 105,000.00 = Rp 3,465.00
0.033 Oh Mandor @ Rp. 110,000.00 = Rp 3,630.00
= Rp 92,895.00
Total harga = Rp 555,379.00
Bahan pakai 3x = Rp 247,056.33
PEKERJAAN PASANGAN
۞ 1 m2 Pasangan bata merah tebal 1 bata, 1 Pc : 4 Ps
Bahan An. SNI 6.3
140.000 Bh Bata merah 5 x 11 x 22 cm @ Rp. 770.00 = Rp 107,800.00
26.550 Kg Semen portland @ Rp. 1,430.00 = Rp 37,966.50
0.093 m3 Pasir pasang @ Rp. 209,000.00 = Rp 19,437.00
= Rp 165,203.50
Upah An. SNI 6.3
0.600 Oh Pekerja @ Rp. 80,000.00 = Rp 48,000.00
0.200 Oh Tukang batu @ Rp. 100,000.00 = Rp 20,000.00
0.020 Oh Kepala tukang @ Rp. 105,000.00 = Rp 2,100.00
0.030 Oh Mandor @ Rp. 110,000.00 = Rp 3,300.00
= Rp 73,400.00
Total harga = Rp 238,603.50
PEKERJAAN LANTAI
B. Bahan Batu
1 Batu Kali Pecah 2/3 ( mesin ) m3 272,250 247,500 286,000
2 Batu Bata merah ( kelas I ) bh 770 700 770
3 Batu Belah 15/20 m3 180,000 180,000 192,500
4 Roster Beton Acak minimalis 20x20x10 bh 27,500 27,500 29,700
C. Bahan Semen
1 Semen PC SNI 40 kg (Gresik) zak 57,200 52,000 53,900
E. Bahan Lantai
1 Lantai keramik polos 40x40 cm (Asia tile) m2 55,000 50,000 49,500
3 Lantai keramik motif 20x20 cm m2 49,500 45,000 -
4 Dinding keramik motif 20x25 cm m2 60,500 55,000 -
5 Granit 60 x60 cm (Warna Terang) Lantai m2 165,000 150,000 -
6 Granit 60 x60 cm (Warna Gelap) m2 275,000 250,000 -
F. Bahan Kayu
1 Kayu Kamfer balok 6/15 m3 9,350,000 8,500,000 -
2 Kayu kamfer papan 3/30/300 m3 9,900,000 9,000,000 -
3 Kayu kruing balok 8/12,6/12 m3 6,050,000 5,500,000 -
4 Kayu meranti / berneo balok 8/12, 6/15 m3 4,950,000 4,500,000 -
5 Kayu meranti papan begesting m3 4,950,000 4,500,000 -
6 Kayu kruing usuk 5/7 m3 6,050,000 5,500,000 -
7 Triplek 120,240,9 mm lbr 137,500 125,000 -
8 List kayu profil 5cm-1cm m' 7,700 7,000 -
9 Bambu bongkotan btg 22,000 20,000 -
Harga Satuan Harga Satuan
No. Jenis Bahan Satuan 10%
Yang Dipakai Yang Dipakai
1 2 3 4 4
G. Bahan Besi
1 Besi beton Polos kg 11,550 10,500 9,818
2 Besi beton Ulir kg 11,550 10,500 10,325
2 Baja konstruksi kg 13,750 12,500 12,460
3 Kawat bendrat kg 20,570 18,700 19,525
4 Paku 2" - 5" kg 19,360 17,600 15,675
5 Err:509 kg Err:509 Err:509
6 Err:509 kg Err:509 Err:509
7 Err:509 kg Err:509 Err:509
8 Err:509 kg Err:509 Err:509
9 Err:509 kg Err:509 Err:509
10 Err:509 kg Err:509 Err:509
11 Err:509 bh Err:509 Err:509
12 Err:509 bh Err:509 Err:509
13 Err:509 m2 Err:509 Err:509
Err:509
14 Err:509 m' Err:509 Err:509
16 Err:509 m' Err:509 Err:509
17 Err:509 m2 Err:509 Err:509
18 Err:509 m2 Err:509 Err:509
H. Bahan Penutup
1 Genteng keramik KIA bh 10,450 9,500 10,230
2 Bubungan bh 30,250 27,500 27,500
3 Genteng Flat kanmuri keramik bh 17,050 15,500 15,400
4 Bubungan bh 38,500 35,000 35,750
6 Gypsum board lbr 78,650 26,026 71,500
7 Err:509 m' Err:509 Err:509 11,000
Harga Satuan Harga Satuan
No. Jenis Bahan Satuan 10%
Yang Dipakai Yang Dipakai
1 2 3 4 4
H Bahan Cat
1 Plamur tembok kg 29,700 27,000 -
2 Plamur kayu " PEDANG " kg 26,400 24,000 -
3 Cat kayu / besi EMCO/setara kg 79,200 72,000 80,300
4 Cat tembok Interior"CATYLAC" kg 24,200 22,000 -
5 Cat tembok Exterior"MOWILEX" kg 55,000 50,000 -
6 Cat Epoxy Besi kg 104,500 95,000 -
5 Cat meni "PEDANG" kg 29,700 27,000 -
6 Dempul kayu kg 25,300 23,000 -
7 Minyak cat / thiner B ltr 23,100 21,000 17,600
8 Lem kayu ltr 13,200 12,000 15,400
9 Residu / Ter ltr 27,500 25,000 -
10 Minyak Begisting ltr 11,825 10,750 -
11 Ampelas / kertas gosok lbr 4,400 4,000 13,200
12 Kuas cat bh 16,500 15,000 19,800
I Bahan Kaca
1. Kaca bening 5 mm m2 121,000 110,000 121,000
Standard SK harga Pasar Rejeki Juwita Mujiarto Podo Joyo Asri Jaya
Bupati 2019 Rata2 ###
###
9,000,000 ###
9,500,000 ###
7,000,000 ###
6,000,000 ###
5,500,000 ###
6,500,000 ###
175,000 ###
###
###
Standard SK harga Pasar Rejeki Juwita Mujiarto Podo Joyo Asri Jaya
Bupati 2019 Rata2 ###
###
33,000
80,000
9,300 ###
25,000 ###
14,000 ###
32,500
65,000 55,000 ###
10,000 6,000 ###
Standard SK harga Pasar Rejeki Juwita Mujiarto Podo Joyo Asri Jaya
Bupati 2019 Rata2 ###
###
27,000 ###
27,000 ###
72,000 73,000 73,000 ###
25,000 ###
35,000 ###
27,000 ###
24,000 16,000 16,000 ###
12,000 14,000 14,000 ###
24,000 - ###
- ###
4,000 12,000 12,000 ###
17,000 18,000 18,000 ###
110,000 ###
150,000 ###
85,000 30,000 ###
45,000 25,000 ###
25,000 15,000 ###
30,000 15,000 ###
###
###
###
###
###
###
###
###
###
KEGIATAN 0
LOKASI 0
TAHUN 0
NO URAIAN PEKERJAAN
C SELASAR
I PEKERJAAN PERSIAPAN
II PEKERJAAN TANAH & PEKERJAAN PONDASI
III
IV
VI
VII
VIII
IX
JUMLAH TOTAL
DIBULATKAN
###
REKAPITULASI
RENCANA ANGGARAN BIAYA (RAB)
TOTAL HARGA
-
-
Jombang, 2019
Perencana
MOKHAMAD SUTIKNO, ST
DAFTAR SURVE HARGA SATUAN BAHAN
Harga
No. Jenis Bahan Satuan
Satuan
1 2 3 4
A. Bahan Pasir
1 Pasir Pasang m3
B. Bahan Batu
1 Batu Kali Pecah 2/3 ( mesin ) m3
2 Batu Bata merah ( kelas I ) bh
3 Batu Belah 15/20 m3
4 Roster Beton Acak minimalis 20x20x10 bh
C. Bahan Semen
1 Semen PC SNI 40 kg (Gresik) zak
Semen PC SNI 40 kg (Holcim) zak
Semen PC SNI 40 kg (Tiga roda) zak
E. Bahan Lantai
1 Lantai keramik polos 40x40 cm (Asia tile) m2
F. Bahan Kayu
1 Kayu Kamfer balok 6/15 m3
2 Kayu kamfer papan 3/30/300 m3
3 Kayu kruing balok 8/12,6/12 m3
4 Kayu meranti / berneo balok 8/12, 6/15 m3
5 Kayu meranti papan begesting m3
6 Kayu kruing usuk 5/7 m3
7 Triplek 120,240,9 mm lbr
8 List kayu profil 5cm-1cm m'
9 Bambu bongkotan btg
G. Bahan Besi
1 Besi Ø 8 mm Lonjor
2 Besi Ø 10 mm Lonjor
3 Besi Ø 12 mm Lonjor
4 Besi Ø 14 mm Lonjor
5 Besi Ø 16 mm Lonjor
6 Besi Ulir Ø 10 mm
7 Besi Ulir Ø 13 mm
8 Besi Ulir Ø 16 mm
H Bahan Cat
1 Plamur tembok kg
2 Plamur kayu " PEDANG " kg
3 Cat kayu / besi EMCO/setara kg
4 Cat tembok Interior"CATYLAC" kg
5 Cat tembok Exterior"MOWILEX" kg
6 Cat Epoxy Besi kg
5 Cat meni "PEDANG" kg
6 Dempul kayu kg
7 Minyak cat / thiner B ltr
8 Lem kayu ltr
9 Residu / Ter ltr
10 Minyak Begisting ltr
11 Ampelas / kertas gosok lbr
12 Kuas cat bh
I Bahan Kaca
1. Kaca bening 5 mm m2
KEGIATAN 0
LOKASI 0
TAHUN 0
NO URAIAN PEKERJAAN
A GEDUNG LANTAI 2
I PEKERJAAN BETON STRUKTUR
II PEKERJAAN PASANGAN & PLESTERAN
III PEKERJAAN KUSEN KAYU
IV PASANG PINTU HARMONIKA
V PEKERJAAN LANTAI
VI PEKERJAAN PENGECATAN
VII PEKERJAAN LISTRIK
VIII PEKERJAAN PAGAR BESI
Err:509Err:509
I Err:509
II Err:509
III Err:509
IV Err:509
Err:509Err:509
VI Err:509
VII Err:509
VIII Err:509
IX Err:509
Err:509Err:509
JUMLAH TOTAL
DIBULATKAN
Terbilang : Dua milyar tiga ratus sembilan puluh dua juta empat ratus dua puluh ribu rupiah
REKAPITULASI
RENCANA ANGGARAN BIAYA (RAB)
TOTAL HARGA
410,084,344.92
110,651,590.55
77,330,047.75
86,802,000.00
101,943,084.80
45,211,095.29
11,405,000.00
62,514,000.00
905,941,163.30
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
ilyar tiga ratus sembilan puluh dua juta empat ratus dua puluh ribu rupiah
MOKHAMAD SUTIKNO, ST
DAFTAR HARGA SATUAN BAHAN & UPAH TENAGA KERJA
KEGIATAN 0
LOKASI 0
TAHUN : 2018
Harga
No. Jenis Bahan Satuan
Satuan
1 2 3 4
F. Bahan Kayu
1 Kayu Kamfer balok 6/15 m3 8,500,000.00
2 Kayu kamfer papan 3/30/300 m3 9,000,000.00
3 Kayu kruing balok 8/12,6/12 m3 5,500,000.00
4 Kayu meranti / berneo balok 8/12, 6/15 m3 4,500,000.00
5 Kayu meranti papan begesting m3 4,500,000.00
6 Kayu kruing usuk 5/7 m3 5,500,000.00
7 Triplek 120,240,6 mm lbr 85,000.00
8 List kayu profil 5cm-1cm m' 7,000.00
9 Bambu bongkotan btg 20,000.00
G. Bahan Besi
1 Besi beton Polos kg 8,500.00
1 Besi beton Ulir kg 9,000.00
2 Baja konstruksi kg 12,500.00
3 Kawat bendrat kg 19,000.00
4 Paku 2" - 5" kg 15,000.00
5 Pasang kusen Alumunium 4 inch ( Alexsindo) m' 150,000.00
6 Pasang daun pintu kaca Alumunium (Lengkap) Ex Alexsindo bh 1,300,000.00
7 Pasang daun Jendela kaca Alumunium (Lengkap) Ex Alexsindo bh 600,000.00
8 Pasang daun pintu KM Alumunium (Lengkap) Ex Alexsindo bh 1,100,000.00
Harga
No. Jenis Bahan Satuan
Satuan
1 2 3 4
9 Sketsel kusen alumunium + kaca (Lengkap) Ex Alexsindo m2 500,000.00
10 Pas. Pegangan tangga Rangka Hollow (lama + Baru) m2 550,000.00
11 Pas. Kaca tempart 12 mm m2 500,000.00
19 Talang plat BJLS 28 lbr' 52,500.00
20 besi hollow 5/10 m' 64,666.67
21 besi hollow 2/4 m' 15,833.33
Harga
No. Jenis Bahan Satuan
Satuan
1 2 3 4
I. Bahan Cat
1 Plamur tembok kg 27,000.00
2 Plamur kayu " PEDANG " kg 24,000.00
3 Cat kayu / besi EMCO/setara kg 58,000.00
4 Cat tembok Interior"CATYLAC" kg 22,000.00
5 Cat tembok Exterior"MOWILEX" kg 50,000.00
6 Cat Epoxy Besi kg 95,000.00
5 Cat meni "PEDANG" kg 27,000.00
6 Dempul kayu kg 23,000.00
7 Minyak cat / thiner B ltr 21,000.00
8 Lem kayu ltr 12,000.00
9 Residu / Ter ltr 25,000.00
10 Minyak Begisting ltr 10,750.00
11 Ampelas / kertas gosok lbr 4,000.00
12 Kuas cat bh 15,000.00
J. Bahan Kaca
1. Kaca bening 5 mm m2 90,000.00
2 Pas. Kaca tempart 12 mm ( pintu depan) + samping m2 500,000.00
NO URAIAN PEKERJAAN
A 0
I PEKERJAAN PERSIAPAN
II PEKERJAAN TANAH DAN PONDASI
III PEKERJAAN BETON STRUKTUR
IV PEKERJAAN PASANGAN & PLESTERAN
V PEKERJAAN KUSEN, PINTU DAN PENGGANTUNG
VI PEKERJAAN LANTAI
VII PEKERJAAN PENGECATAN
VII PEKERJAAN LISTRIK
B SELASAR
I 0
II 0
III Err:509
IV 0
V 0
VI 0
JUMLAH TOTAL
DIBULATKAN
Terbilang : Satu milyar tujuh puluh delapan juta sembilan ratus empat puluh tujuh ribu rupiah
Mengetahui,
REKAPITULASI
RENCANA ANGGARAN BIAYA (RAB)
: PEMBANGUNAN GEDUNG PRAKTIK DAN RUANG KELAS
TOTAL HARGA
7,000,000.00
132,632,198.75
715,231,942.84
150,472,280.25
174,792,673.10
298,639,519.09
49,293,796.28
26,539,500.00
1,554,601,910.31
-
-
Err:509
-
-
-
Err:509
Err:509
Err:509
r tujuh puluh delapan juta sembilan ratus empat puluh tujuh ribu rupiah
Jombang, 2017
Dibuat oleh
Perencana
MOKHAMAD SUTIKNO, ST
REKAPITULASI
RENCANA ANGGARAN BIAYA (RAB)
KEGIATAN : PEMBANGUNAN GEDUNG KANTOR & R. GURU DWIJA BHAKTI 1
LOKASI : SMK DWIJA BHAKTI JOMBANG
TAHUN : 2018
NO URAIAN PEKERJAAN
IV PEKERJAAN ATAP
V PEKERJAAN PLAFON
VI PEKERJAAN LANTAI
JUMLAH TOTAL
DIBULATKAN
Terbilang : Sembilan ratus tujuh puluh enam juta lima ratus empat puluh empat ribu rupiah
BANTUAN DB 1 (3 LOKAL)
BANTUAN DB 2 (2 LOKAL)
KURANG
Mengetahui,
Kepala Sekolah
SMK NEGERI MOJOAGUNG
KAB. JOMBANG
TOTAL HARGA
97,503,890.12
148,490,882.37
128,426,815.97
465,184,708.67
104,253,867.48
182,384,188.90
65,591,443.11
15,116,750.00
1,206,952,546.62
1,206,952,000.00
atus tujuh puluh enam juta lima ratus empat puluh empat ribu rupiah
Jombang, 2016
539,928,000.00
359,952,000.00
899,880,000.00
(307,072,000.00)
MOKHAMAD SUTIKNO, ST
RENCANA ANGGARAN BIAYA (RAB)
C GEDUNG LANTAI 3
IV PEKERJAAN ATAP
NO URAIAN PEKERJAAN VOL. SAT HARGA SATUAN
( Rp. )
1 2 3 4 5
1 Pasang kuda-kuda WF 150. 75 2,952.60 kg 27,641.25
2 Pasang Kanal C 100,50,20,3,2 5,032.50 kg 27,641.25
3 Pasang Treck skor ø 12 287.63 kg 13,813.55
4 Pasang Treck stang gording ø 10 284.82 kg 13,813.55
5 Angkour Bout Ø 5/8'' (16mm) 152.00 bh 3,000.00
6 Plat Plendes t = 10 mm 4.80 m2 850,000.00
7 Mur Baut Ø 5/8'' (16mm) 494.00 bh 2,000.00
8 Jarum keras 72.00 bh 10,000.00
9 Pasang rangka usuk dan reng galvalum 756.40 m2 85,000.00
10 Pasang atap genteng kodok karangpilang 756.40 m2 172,745.00
11 Pasang atap galvalum 118.00 m2 55,000.00
12 Pasang genteng bubung 61.00 m' 192,834.64
13 Pasang Woodplank 25 cm 85.80 m' 35,500.00
14 Pas. Pipa PVC 4" 96.30 m' 135,698.50
15 Pas. Bak kontrol 9.00 bh 110,000.00
Sub jumlah
V PEKERJAAN PLAFON
1 Pasang rangka plafond (1m x 1m) kayu meranti 691.50 m2 109,211.00
2 Pasang plafond eternit 691.50 m2 28,368.60
3 Pasang list plafond 502.80 m2 18,133.60
Sub jumlah
VI PEKERJAAN LANTAI
1 Pasang lantai keramik 40/40 635.61 m2 286,944.00
Sub jumlah
NO URAIAN PEKERJAAN VOL. SAT HARGA SATUAN
( Rp. )
1 2 3 4 5
JUMLAH HARGA
( Rp. )
6
38,620,235.33
12,699,506.21
6,950,564.53
25,690,508.22
1,231,550.75
12,311,525.08
97,503,890.12
68,116,718.85
65,716,111.47
14,658,052.05
148,490,882.37
46,802,048.72
31,770,974.40
8,282,304.00
6,095,663.85
1,403,400.00
305,145.00
813,720.00
824,580.00
784,980.00
10,350,000.00
16,080,000.00
4,914,000.00
128,426,815.97
JUMLAH HARGA
( Rp. )
6
81,613,554.75
139,104,590.63
3,973,249.96
3,934,416.75
456,000.00
4,080,000.00
988,000.00
720,000.00
64,294,000.00
130,664,318.00
6,490,000.00
11,762,913.04
3,045,900.00
13,067,765.55
990,000.00
465,184,708.67
75,519,406.50
19,616,886.90
9,117,574.08
104,253,867.48
182,384,188.90
182,384,188.90
JUMLAH HARGA
( Rp. )
6
34,559,454.71
18,843,720.75
12,188,267.65
65,591,443.11
10,450,000.00
3,366,000.00
346,500.00
511,500.00
132,000.00
13,750.00
297,000.00
15,116,750.00
1,206,952,546.62
KEGIATAN : PEMBANGUNAN GEDUNG KANTOR & R. GURU DWIJA BHAKTI 1
LOKASI : SMK DWIJA BHAKTI JOMBANG
TAHUN ANGGARAN : 2018
1 2 3
I PEKERJAAN PERSIAPAN
1 Pembongkaran dan pembersihan lokasi = 1.00
1 2 3
IV PEKERJAAN KUSEN
1 Pasang kusen pintu dan jendela
pintu1 = 8.78 X 0.06 X 0.15 X
pintu2 = 7.18 X 0.06 X 0.15 X
jendela = 14.24 X 0.06 X 0.15 X
boven = 7.36 X 0.06 X 0.15 X
1 2 3
7 Pasang engsel jendela = 1.00 X 2.00 X 12.00
V PEKERJAAN ATAP
1 Pasang kuda-kuda WF 150.75,5,7,8 = 11.10 X 19.00 X 14.00 kg
1 2 3
VI PEKERJAAN PLAFON
1 Pasang rangka plafond (1m x 1m) kayu meranti = 11.30 x 59.00
tritisan samping = 1.00 12.40 x 2.00 sisi
IX PEKERJAAN LISTRIK
1 Pasang instalasi listrik = 76.00
2 Pasang lampu TL = 36.00
3 Pasang lampu SL = 9.00
4 Pasang stop kontak = 31.00
5 Pasang saklar ganda = 8.00
6 Pasang saklar Tunggal = 7.00
7 Pasang MCB = 3.00
BACK UP VOLUME LANTAI 2
3 4 5
1.00 ls
= 4.49 5.78 m3
= 1.30
= 5.78
= 0.30 0.30 m3
= 2.66 2.66 m3
= 691.60 617.31 m2
2.00 = 24.00
= 24.35
= 2.46
= 43.72
= 27.77
= 617.31
= 1,234.61 1,234.61 m2
=
2 =
PERHITUNGAN VOL. SAT
3 4 5
= 1,234.61
- bh
= 13.68 m2
= 8.00
= 21.68
= 36.96 38.76 m2
= 1.80
38.76
6.00 bh
3 4 5
= 24.00 24.00 set
= 24.00
= 24.00 24.00 bh
= 24.00
= 18.00 18.00 bh
= 32.16 32.16 m2
= 63.00 63.00 m'
= 2,952.60 2,952.60 kg
= 2,952.60
= 5,032.50 5,032.50 kg
= 5,032.50 X 70%
= 152.00 152.00 bh
= 494.00 494.00 bh
= 72.00 72.00 bh
= 756.40 756.40 m2
= 756.40
= 756.40 756.40 m2
= 118.00 118.00 m2
3 4 5
= 666.70 691.50 m2
= 24.80
= 691.50
691.50 m2
= 472.00 635.61 m2
= 118.00
6.69 = 45.61
= 635.61
691.50 m2
76.00 ttk
36.00 bh
9.00 bh
31.00 bh
8.00 bh
7.00 bh
3.00 unit
HITUNGAN VOLUME
KEGIATAN : PEMBANGUNAN GEDUNG KANTOR & R. GURU DWIJA BHAKTI 1
LOKASI : SMK DWIJA BHAKTI JOMBANG
TAHUN : 2018
1 P2
Kusen 4.400 4.200 1.000 bh
2 P3
Kusen 4.400 1.000 3.000 bh
3 P4
Kusen 4.400 1.000 1.000 bh
4 J1
Kusen 8.880 5.700 4.000 bh
5 J2
Kusen 8.880 4.700 1.000 bh
8 J3
Kusen 3.680 1.000 8.000 bh
9 J4
Kusen 4.500 4.050 3.000 bh
2 JP
Kusen 7.060 3.980 3.000 bh
= 8.600 m1
= 4.400 m2
= 1.600 m2
= 0.928 m2
= 1.000 m2
= 1.400 m2
= 16.200 m1
= 5.940 m2
= 4.200 m2
= 2.100 m2
= 5.400 m1
= 1.980 m2
= 1.400 m2
= 1.330 m2
= 58.320 m1
= 22.910 m2
= 13.580 m1
= 4.795 m2
= 37.440 m1
= 5.920 m2
= 3.400 m2
= 25.650 m1
= 1.548 m2
= 3.672 m2
= 0.810 m2
= 2.322 m2
= 2.260 m1
= 0.288 m2
= 33.120 m1
= 5.940 m2
= 4.200 m2
= 2.100 m2
= 5.586 m2
= 3.861 m2
RENCANA ANGGARAN BIAYA
KEGIATAN : PEMBANGUNAN GEDUNG RKB TAHAP 2
LOKASI : SMK DWIJA BHAKTI KAB. JOMBANG
TAHUN ANGGARAN : 2017
A GEDUNG LANTAI 2
JUMLAH
ANA ANGGARAN BIAYA
JUMLAH HARGA
( Rp. )
6
51,642,985.28
7,449,169.19
9,608,246.96
64,257,568.17
2,710,527.15
10,453,388.16
39,126,964.21
9,995,429.97
5,371,485.68
2,041,381.77
5,968,317.42
191,106,616.24
5,531,202.63
4,821,062.07
410,084,344.92
34,992,209.00
33,917,850.31
20,849,715.26
20,891,815.97
110,651,590.55
36,349,338.20
14,380,315.30
6,168,499.20
13,486,567.50
2,303,927.55
1,380,400.00
325,000.00
493,500.00
1,110,000.00
582,500.00
750,000.00
77,330,047.75
86,802,000.00
86,802,000.00
101,943,084.80
101,943,084.80
17,269,885.64
13,060,108.75
9,319,602.92
5,561,497.98
45,211,095.29
7,750,000.00
2,550,000.00
595,000.00
75,000.00
150,000.00
105,000.00
180,000.00
11,405,000.00
62,514,000.00
62,514,000.00
905,941,163.30
DAFTAR HARGA SATUAN BAHAN & UPAH TENAGA KERJA
B. Bahan Batu
1 Batu Kali Pecah 2/3 ( mesin ) m3
2 Batu Bata merah ( kelas I ) bh
3 Batu Belah 15/20 m3
4 Roster Beton Acak minimalis 20x20x10 bh
C. Bahan Semen
1 Semen Warna kg
2 Semen PC SNI 40 kg (Gresik) zak
E. Bahan Lantai
1 Lantai keramik polos 40x40 cm (Asia tile) m2
2 Batu Alam m2
F. Bahan Kayu
1 Kayu Kamfer balok 6/15 m3
2 Kayu kamfer papan 3/30/300 m3
3 Kayu kruing balok 8/12,6/12 m3
4 Kayu meranti / berneo balok 8/12, 6/15 m3
5 Kayu meranti papan begesting m3
6 Kayu kruing usuk 5/7 m3
7 Triplek 120,240,9 mm lbr
8 List kayu profil 5cm-1cm m'
9 Bambu bongkotan btg
G. Bahan Besi
1 Besi beton Polos kg
2 Besi beton Ulir kg
2 Baja konstruksi/ wf kg
3 Kawat bendrat kg
4 Paku 2" - 5" kg
5 Err:509 kg
6 Err:509 kg
7 Err:509 kg
8 Err:509 kg
9 Err:509 kg
10 Err:509 kg
11 Err:509 bh
12 Err:509 bh
13 Usuk C 75 Tb. 0.75 mm dan m2
TOKO TOKO' TOKO
No. Jenis Bahan Satuan
A B C
1 2 3
14 Reng galvalum AAA tb. 0.43 mm
15 Err:509 m'
16 Err:509 m2
H. Bahan Penutup
1 Genteng keramik KIA bh
2 Genteng Flat
3 Bubungan bh
4 Asbes Eternit lbr
5 Gypsum board lbr
4 Err:509 m'
TOKO TOKO' TOKO
No. Jenis Bahan Satuan
A B C
1 2 3
H Bahan Cat
1 Plamur tembok kg
2 Plamur kayu " PEDANG " kg
3 Cat kayu / besi EMCO/setara kg
4 Cat tembok Interior"CATYLAC" kg
5 Cat tembok Exterior"MOWILEX" kg
6 Cat Epoxy Besi kg
5 Cat meni "PEDANG" kg
6 Dempul kayu kg
7 Minyak cat / thiner B ltr
8 Lem kayu ltr
9 Residu / Ter ltr
10 Minyak Begisting ltr
11 Ampelas / kertas gosok lbr
12 Kuas cat bh
I Bahan Kaca
1. Kaca bening 5 mm m2
2 Err:509 m2
3 Err:509 Err:509
157,000.00
157,000.00
95,000.00
70,000.00
215,000.00
700.00
157,000.00
10,000.00
48,500.00
7,000.00
43,500.00
250,000.00
8,300,000.00
9,000,000.00
5,500,000.00
4,250,000.00
3,150,000.00
5,500,000.00
85,000.00
7,000.00
18,000.00
8,000.00
8,000.00
9,000.00
13,000.00
12,500.00
harga Harga
Pasar 10% Satuan
4
4,300.00
12,000.00
16,000.00
harga Harga
Pasar 10% Satuan
4
5,500.00
24,000.00
54,000.00
19,000.00
24,000.00
23,000.00
20,000.00
12,000.00
25,000.00
10,750.00
3,000.00
15,000.00
90,000.00
150,000.00
25,000.00
17,000.00
16,000.00
13,000.00
86,500.00
66,250.00
46,250.00
24,500.00
7,000.00
25,000.00
8,500.00
1,500.00
125,000.00
200,000.00
80,000.00
35,000.00
15,000.00
12,500.00
15,000.00
17,500.00
90,000.00
RENCANA ANGGARAN BIAYA
KEGIATAN
LOKASI
TAHUN ANGGARAN
1 2 3 4
C SELASAR
I PEKERJAAN PERSIAPAN
1 Pembersihan lokasi & Pembongkaran 1.00 ls
IV PEKERJAAN LANTAI
1 Pasang lantai keramik 40/40 84.81 m2
2 Pasang lantai keramik Km/Wc 20/20 6.00 m2
3 Pasang dinding keramik Km/Wc 20/25 16.50 m2
V PEKERJAAN LANTAI
1 Plesteran, 1 Pc : 8 Ps, tebal 15 mm 635.86 m2
2 Acian 635.86 m2
VI PEKERJAAN PENGECATAN
1 Pengecatan Dinding 635.86 m2
VII ASESORIS
1 Roster 18.00 bh
RENCANA ANGGARAN BIAYA
1,000,000.00 1,000,000.00
1,000,000.00
62,750.00 45,180.00
275,900.00 19,864.80
65,044.80
794,023.81 28,584.86
3,622,356.57 521,619.35
3,650,996.49 739,326.79
4,951,074.55 316,868.77
4,951,074.55 1,267,475.08
4,672,872.99 946,256.78
3,627,048.87 4,896,515.97
8,716,647.60
176,944.00 15,007,063.00
191,472.00 1,148,832.00
227,266.00 3,749,889.00
19,905,784.00
53,228.08 33,845,606.95
32,797.50 20,854,618.35
54,700,225.30
46,346.50 29,469,885.49
29,469,885.49
15,000.00 270,000.00
270,000.00
TOTAL Rp 114,127,587
DIBULATKAN Rp 114,127,000
BACK UP VOLUME LANTAI
ENGINERING ESTIMATE
KEGIATAN : PEMBANGUNAN GEDUNG RKB
LOKASI : SMK N 1 MOJOAGUNG
TAHUN ANGGARAN : 2018
NO URAIAN PEKERJAAN
1 2
RKB LT1&2
I PEKERJAAN PERSIAPAN
1 Pembersihan lokasi = 1.00
IV PEKERJAAN LANTAI
1 Pasang lantai keramik 40/40 Teras = 2.00
Kamar 1 = 2.50
Kamar 2 = 2.65
Kamar 3 = 3.00
R.Tamu = 3.75
R.Belakang = 4.85
Dapur = 1.50
Musholah = 2.00
- = 3.00
2 Acian = 635.86
1.00 ls
= 635.86 635.86 m2
= 635.86 635.86