Analisa Harga Satuan: Halaman 1
Analisa Harga Satuan: Halaman 1
Analisa Harga Satuan: Halaman 1
HARGA HARGA
SATUAN SATUAN
NO. URAIAN KEBUTUHAN INDEKS SATUAN
BAHAN UPAH
Rp. Rp.
A B C D E F
1 1 m3 Pekerjaan Plat Beton Tebal 12 cm (Æ10 -200 2 Lapis) K.175
1 m3 Membuat beton mutu f’c = 14,5 MPa (K 175) 1.0000 m3 743,315.56 121,864.75
1 Kg Pembesian dengan Besi Polos atau Besi Ulir 105.4000 kg 14,392.50 964.80
1 m2 Pasang Bekisting untuk Plat 8.3333 m2 204,200.00 64,663.50
II PEKERJAAN TANAH
IV PEKERJAAN DINDING
19 1 m2 Pasangan dinding bata merah ukuran (5 x 11 x 22) cm tebal ½ bata, campuran spesi 1Pc : 3Ps
Bahan
Bata merah 70.0000 bh 690.00
Semen Portland 14.3700 Kg 1,500.00
Pasir Pasang 0.0400 m3 158,000.00
Tenaga
Pekerja 0.3000 OH 57,500.00
Tukang Batu 0.1000 OH 64,750.00
Kepala Tukang 0.0100 OH 77,500.00
Mandor 0.0150 OH 84,500.00
20 1 m2 Pasangan dinding bata merah ukuran (5 x 11 x 22) cm tebal ½ bata, campuran spesi 1Pc : 5Ps
21 1 m2 Pasangan dinding terawang (roster) ukuran (12 x 11 x 24) cm, campuran spesi 1 PC:3Ps
Bahan
Terawang (roster) 30.0000 bh 4,500.00
Semen Portland 14.0000 Kg 1,500.00
Pasir Pasang 0.0320 m3 158,000.00
Tenaga
Pekerja 0.3000 OH 57,500.00
Tukang Batu 0.1000 OH 64,750.00
Kepala Tukang 0.0100 OH 77,500.00
22 1 m2 Pasangan dinding terawang (roster) ukuran (12 x 11 x 24) cm, campuran spesi 1 PC:4Ps
Bahan
Terawang (roster) 30.0000 bh 4,500.00
Semen Portland 11.0000 Kg 1,500.00
Pasir Pasang 0.0350 m3 158,000.00
Tenaga
Pekerja 0.3000 OH 57,500.00
Tukang Batu 0.1000 OH 64,750.00
Kepala Tukang 0.0100 OH 77,500.00
Mandor 0.0150 OH 84,500.00
V PEKERJAAN PELESTERAN
29 1 m2 Pelesteran Ciprat 1 Pc : 2 Ps
32 1 m2 Acian
Bahan
Semen Portland 3.2500 Kg 1,500.00
Tenaga
Pekerja 0.2000 OH 57,500.00
Tukang Batu 0.1000 OH 64,750.00
Kepala Tukang 0.0100 OH 77,500.00
Mandor 0.0100 OH 84,500.00
VI PEKERJAAN KAYU
33 1m3 Pasang Kusen Pintu dan Jendela, Kayu Kelas II Atau Kelas III
Bahan
Kayu Balok Kelas II Atau Kelas III 1.2000 m3 3,500,000.00
Paku 10 Cm 1.2500 Kg 15,000.00
Lem Kayu 1.0000 Kg 32,000.00
Tenaga
Pekerja 6.0000 OH 57,500.00
Tukang Kayu 18.0000 OH 67,750.00
Kepala Tukang 1.8000 OH 77,500.00
Mandor 0.3000 OH 84,500.00
37 1m2 Pasang Pintu Kayu Lapis (Plywood) rangkap, rangka tertutup kayu borneo (lebar sampai 90 cm)
38 1m2 Pasang Pintu Kayu Lapis (Plywood) rangkap, rangka tertutup kayu lanan (lebar sampai 90 cm)
Bahan
Papan Kayu Lanan 0.0250 m3 7,056,000.00
Paku Biasa 1 cm - 2.5 cm 0.0300 Kg 23,000.00
Lem Kayu 0.5000 Kg 32,000.00
Plywood tebal 4mm (90x220) cm 1.0000 lbr 101,000.00
Tenaga
Pekerja 0.7000 OH 57,500.00
Tukang Kayu 2.1000 OH 67,750.00
Kepala Tukang 0.2100 OH 77,500.00
Mandor 0.0350 OH 84,500.00
39 1m2 Pasang Pintu Kayu Lapis (Plywood) rangkap, rangka tertutup kayu lokal (lebar sampai 90 cm)
Bahan
Papan Kayu lokal 0.0250 m3 2,800,000.00
Paku Biasa 1 cm - 2.5 cm 0.0300 Kg 23,000.00
Lem Kayu 0.5000 Kg 32,000.00
Plywood tebal 4mm (90x220) cm 1.0000 lbr 101,000.00
Tenaga
Pekerja 0.7000 OH 57,500.00
Tukang Kayu 2.1000 OH 67,750.00
Kepala Tukang 0.2100 OH 77,500.00
Mandor 0.0350 OH 84,500.00
40 1m2 Pasang Pintu Kayu Lapis (Plywood) rangkap, rangka tertutup kayu lokal (lebar sampai 90 cm) dilapis Aluminium
Bahan
Papan Kayu lokal 0.0250 m3 2,800,000.00
Paku Biasa 1 cm - 2.5 cm 0.0300 Kg 23,000.00
Lem Kayu 0.5000 Kg 32,000.00
Plywood tebal 4mm (90x220) cm 1.0000 lbr 101,000.00
Aluminium 1.0800 lbr 17,200.00
Tenaga
Bahan
Kaso 5/7 cm Kayu Kelas II 0.0140 m3 2,500,000.00
Reng 2/3 cm Kayu Kelas II 0.0036 m3 2,500,000.00
Paku Biasa 5 cm dan 10 cm 0.2500 Kg 15,000.00
Tenaga
Pekerja 0.1000 OH 57,500.00
Tukang Kayu 0.1000 OH 67,750.00
Kepala Tukang 0.0100 OH 77,500.00
Mandor 0.0050 OH 84,500.00
57 1m2 Pasang Rangka Dinding Pemisah (60 x 120) cm Kayu Kelas II atau III
Bahan
Balok Kayu Kelas II atau III 0.0280 m3 3,500,000.00
Paku Biasa 5 dan 7 cm 0.1500 Kg 15,000.00
Tenaga
Pekerja 0.1500 OH 57,500.00
Tukang Kayu 0.4500 OH 67,750.00
Kepala Tukang 0.0450 OH 77,500.00
Mandor 0.0080 OH 84,500.00
58 1m2 Pasang Rangka Dinding Pemisah Kayu Lanan (60 x 120) cm Kayu Lanan
CATATAN
Bobot isi pasir beton 1,400 kg/m3
Bobot isi kerikil 1,350 kg/m3
Bukling factor pasir = 20 %
61 1 m3 Membuat beton mutu f’c = 7,4 MPa (K 100), slump (12 ± 2) cm, w/c = 0,87
Bahan
Semen Portland 247.0000 Kg 1,500.00
Pasir Beton 869.0000 Kg 120.00
Kerikil (Masimal 30 mm) 999.0000 Kg 158.52
Air 215.0000 Ltr -
Tenaga
Pekerja 1.6500 OH 57,500.00
Tukang Batu 0.2750 OH 64,750.00
Kepala Tukang 0.0280 OH 77,500.00
Mandor 0.0830 OH 84,500.00
62 1 m3 Membuat beton mutu f’c = 9,8 MPa (K 125), slump (12 ± 2) cm, w/c = 0,78
Bahan
Semen Portland 276.0000 Kg 1,500.00
Pasir Beton 826.0000 Kg 120.00
Kerikil (Masimal 30 mm) 1,012.0000 Kg 158.52
Air 215.0000 Ltr -
Tenaga
Pekerja 1.6500 OH 57,500.00
Tukang Batu 0.2750 OH 64,750.00
Kepala Tukang 0.0280 OH 77,500.00
Mandor 0.0830 OH 84,500.00
63 1 m3 Membuat beton mutu f’c = 12,2 MPa (K 150), slump (12 ± 2) cm, w/c = 0,72
Bahan
Semen Portland 299.0000 Kg 1,500.00
Pasir Beton 799.0000 Kg 120.00
Kerikil (Masimal 30 mm) 1,017.0000 Kg 158.52
Air 215.0000 Ltr -
Tenaga
Pekerja 1.6500 OH 57,500.00
Tukang Batu 0.2750 OH 64,750.00
Kepala Tukang 0.0280 OH 77,500.00
Mandor 0.0830 OH 84,500.00
64 1 m3 Membuat lantai kerja beton mutu f’c = 7,4 MPa (K 100), slump (3-6) cm, w/c = 0,87
Bahan
Semen Portland 230.0000 Kg 1,500.00
Pasir Beton 893.0000 Kg 120.00
Kerikil (Masimal 30 mm) 1,027.0000 Kg 158.52
Air 200.0000 Ltr -
Tenaga
Pekerja 1.2000 OH 57,500.00
Tukang Batu 0.2000 OH 64,750.00
Kepala Tukang 0.0200 OH 77,500.00
Mandor 0.0060 OH 84,500.00
65 1 m3 Membuat beton mutu f’c = 14,5 MPa (K 175), slump (12 ± 2) cm, w/c = 0,66
Bahan
Semen Portland 326.0000 Kg 1,500.00
Pasir Beton 760.0000 Kg 120.00
Kerikil (Masimal 30 mm) 1,029.0000 Kg 158.52
Air 215.0000 Ltr -
Tenaga
Pekerja 1.6500 OH 57,500.00
Tukang Batu 0.2750 OH 64,750.00
Kepala Tukang 0.0280 OH 77,500.00
Mandor 0.0830 OH 84,500.00
66 1 m3 Membuat beton mutu f’c = 16,9 MPa (K 200), slump (12 ± 2) cm, w/c = 0,61
Bahan
Semen Portland 352.0000 Kg 1,500.00
Pasir Beton 731.0000 Kg 120.00
Kerikil (Masimal 30 mm) 1,031.0000 Kg 158.52
Air 215.0000 Ltr -
Tenaga
Pekerja 1.6500 OH 57,500.00
Tukang Batu 0.2750 OH 64,750.00
Kepala Tukang 0.0280 OH 77,500.00
Mandor 0.0830 OH 84,500.00
67 1 m3 Membuat beton mutu f’c = 19,3 MPa (K 225), slump (12 ± 2) cm, w/c = 0,58
Bahan
Semen Portland 371.0000 Kg 1,500.00
Pasir Beton 698.0000 Kg 120.00
Kerikil (Masimal 30 mm) 1,047.0000 Kg 158.52
Air 215.0000 Ltr -
Tenaga
Pekerja 1.6500 OH 57,500.00
Tukang Batu 0.2750 OH 64,750.00
Kepala Tukang 0.0280 OH 77,500.00
Mandor 0.0830 OH 84,500.00
68 1 m3 Membuat beton mutu f’c = 21,7 MPa (K 250), slump (12 ± 2) cm, w/c = 0,56
Bahan
Semen Portland 384.0000 Kg 1,500.00
Pasir Beton 692.0000 Kg 120.00
Kerikil (Masimal 30 mm) 1,039.0000 Kg 158.52
Air 215.0000 Ltr -
Tenaga
Pekerja 1.6500 OH 57,500.00
Tukang Batu 0.2750 OH 64,750.00
Kepala Tukang 0.0280 OH 77,500.00
Mandor 0.0830 OH 84,500.00
69 1 m3 Membuat beton mutu f’c = 24,0 MPa (K 275), slump (12 ± 2) cm, w/c = 0,53
Bahan
Semen Portland 406.0000 Kg 1,500.00
Pasir Beton 684.0000 Kg 120.00
Kerikil (Masimal 30 mm) 1,026.0000 Kg 158.52
Air 215.0000 Ltr -
Tenaga
Pekerja 1.6500 OH 57,500.00
Tukang Batu 0.2750 OH 64,750.00
Kepala Tukang 0.0280 OH 77,500.00
Mandor 0.0830 OH 84,500.00
70 1 m3 Membuat beton mutu f’c = 26,4 MPa (K 300), slump (12 ± 2) cm, w/c = 0,52
Bahan
Semen Portland 413.0000 Kg 1,500.00
Pasir Beton 681.0000 Kg 120.00
Kerikil (Masimal 30 mm) 1,021.0000 Kg 158.52
Air 215.0000 Ltr -
Tenaga
Pekerja 1.6500 OH 57,500.00
Tukang Batu 0.2750 OH 64,750.00
Kepala Tukang 0.0280 OH 77,500.00
Mandor 0.0830 OH 84,500.00
71 1 m3 Membuat beton mutu f’c = 28,8 MPa (K 325), slump (12 ± 2) cm, w/c = 0,49
Bahan
Semen Portland 439.0000 Kg 1,500.00
Pasir Beton 670.0000 Kg 120.00
Kerikil (Masimal 30 mm) 1,006.0000 Kg 158.52
Air 215.0000 Ltr -
Tenaga
Pekerja 2.1000 OH 57,500.00
Tukang Batu 0.3500 OH 64,750.00
Kepala Tukang 0.0350 OH 77,500.00
Mandor 0.1050 OH 84,500.00
72 1 m3 Membuat beton mutu f’c = 31,2 MPa (K 350), slump (12 ± 2) cm, w/c = 0,48
Bahan
Semen Portland 448.0000 Kg 1,500.00
Pasir Beton 667.0000 Kg 120.00
Kerikil (Masimal 30 mm) 1,000.0000 Kg 158.52
Air 215.0000 Ltr -
Tenaga
Pekerja 2.1000 OH 57,500.00
Tukang Batu 0.3500 OH 64,750.00
Kepala Tukang 0.0350 OH 77,500.00
Mandor 0.1050 OH 84,500.00
Tenaga
Perkerja 0.1500 OH 57,500.00
Tukang Batu 0.0500 OH 64,750.00
Kepala Tukang 0.0050 OH 77,500.00
Mandor 0.0080 OH 84,500.00
1 m3 Membuat beton mutu f’c = 14,5 MPa (K 175) 1.0000 m3 743,315.56 121,864.75
1 Kg Pembesian dengan Besi Polos atau Besi Ulir 105.4000 kg 14,392.50 964.80
1 m2 Pasang Bekisting untuk Plat 8.3333 m2 204,200.00 64,663.50
X PEKERJAAN SANITASI
125 Memasang 1 m' buah Bak Kontrol pasangan Batu Bata ukuran (45 x 45 )cm, t = 50cm
Bahan
Bata merah 0.2500 m2 101,942.50
Semen Portland 77.0000 Kg 1,500.00
Pasir Pasang 0.1300 m3 158,000.00
Batu Kerikil 0.0200 m3 214,000.00
Besi Beton 2.6000 kg 13,400.00
Pasir Beton 0.0900 m3 168,000.00
Tenaga
Perkerja 1.4200 OH 57,500.00
Tukang Batu 0.4730 OH 64,750.00
Kepala Tukang 0.0470 OH 77,500.00
Mandor 0.0710 OH 84,500.00
161 1 m2 Mengecatan Bidang Kayu Baru ( 1 Lapis Plamir ), 1 Lapis Cat Dasar, 2 Lapis Cat Penutup
162 1 m2 Mengecatan Bidang Kayu Baru ( 1 Lapis Plamir ), 1 Lapis Cat Dasar, 3 Lapis Cat Penutup
163 1 m2 Pengecatan Tembok Baru ( 1 Plamir, 1 Lapis Cat Dasar, 2 Lapis Cat Penutup )
164 1 m2 Pengecatan Tembok Baru ( 1 Plamir, 1 Lapis Cat Dasar, 2 Lapis Cat Penutup )
Bahan
Cat Tembok (Metrolite) 0.2600 Kg 32,000.00
Tenaga
Perkerja 0.0200 OH 57,500.00
Tukang Cat 0.0630 OH 67,750.00
Kepala Tukang 0.0063 OH 77,500.00
Mandor 0.0025 OH 84,500.00
- 45,237.50 45,237.50
- 55,552.50 55,552.50
- 66,036.50 66,036.50
60,375.00
5,661.50
- 60,204.00 60,204.00
57,500.00
2,704.00
- 91,320.00 91,320.00
86,250.00
5,070.00
- 72,802.50 72,802.50
69,000.00
3,802.50
- 3,297.50 3,297.50
- 19,820.00 19,820.00
- 15,079.17 15,079.17
- 32,975.00 32,975.00
56,400.00
14,375.00
2,112.50
79,200.00
291,000.00
52,416.00
100,152.00
1,688,400.00
38,700.00
172,500.00
55,037.50
6,587.50
14,365.00
74,250.00
291,000.00
52,416.00
100,152.00
138,000.00
51,800.00
6,200.00
10,055.50
48,300.00
21,555.00
6,320.00
17,250.00
6,475.00
775.00
1,267.50
135,000.00
21,000.00
5,056.00
17,250.00
6,475.00
775.00
1,267.50
135,000.00
16,500.00
5,530.00
17,250.00
6,475.00
775.00
1,267.50
15,552.00
4,898.00
14,950.00
12,950.00
1,550.00
1,098.50
10,368.00
5,530.00
23,000.00
12,950.00
1,550.00
1,859.00
750.00
2,054.00
4,600.00
25,900.00
3,100.00
338.00
2,400.00
4,025.00
2,266.25
271.25
295.75
4,875.00
11,500.00
6,475.00
775.00
845.00
4,200,000.00
18,750.00
32,000.00
345,000.00
1,219,500.00
139,500.00
25,350.00
176,400.00
690.00
16,000.00
101,000.00
40,250.00
142,275.00
16,275.00
2,957.50
70,000.00
690.00
16,000.00
101,000.00
40,250.00
142,275.00
16,275.00
2,957.50
70,000.00
690.00
16,000.00
101,000.00
18,576.00
40,250.00
142,275.00
16,275.00
2,957.50
230,580.00 528,903.60
230,580.00 485,230.00
254,650.00
136,960.00
690.00
16,000.00
101,000.00
46,000.00
162,600.00
18,600.00
3,380.00
230,580.00 521,270.00
290,690.00
176,400.00
690.00
9,600.00
104,000.00
46,000.00
162,600.00
18,600.00
3,380.00
230,580.00 478,620.00
248,040.00
133,750.00
690.00
9,600.00
104,000.00
46,000.00
162,600.00
18,600.00
3,380.00
1,152,900.00 8,303,900.00
1,152,900.00 5,608,900.00
4,456,000.00
3,850,000.00
522,000.00
84,000.00
230,000.00
813,000.00
93,000.00
16,900.00
691,740.00 7,803,740.00
691,740.00 5,108,740.00
4,417,000.00
3,850,000.00
522,000.00
45,000.00
138,000.00
487,800.00
55,800.00
10,140.00
13,722.50 122,192.50
108,470.00
83,300.00
21,420.00
3,750.00
5,750.00
6,775.00
775.00
422.50
13,722.50 122,192.50
108,470.00
83,300.00
21,420.00
3,750.00
5,750.00
6,775.00
775.00
422.50
13,722.50 61,472.50
47,750.00
35,000.00
9,000.00
3,750.00
5,750.00
6,775.00
775.00
422.50
16,467.00 1,001,217.00
984,750.00
981,750.00
3,000.00
6,900.00
8,130.00
930.00
507.00
21,272.50 98,977.30
21,272.50 99,638.50
21,272.50 52,822.50
31,550.00
30,800.00
750.00
5,750.00
13,550.00
1,550.00
422.50
21,272.50 38,522.50
17,250.00
16,500.00
750.00
5,750.00
13,550.00
1,550.00
422.50
43,276.00 143,526.00
100,250.00
98,000.00
2,250.00
8,625.00
30,487.50
3,487.50
676.00
43,276.00 212,126.00
48,937.50 313,200.83
57,645.00 319,328.33
121,864.75 755,004.75
633,140.00
370,500.00
104,280.00
158,360.00
-
94,875.00
17,806.25
2,170.00
7,013.50
121,864.75 795,405.49
673,540.74
414,000.00
99,120.00
160,420.74
-
94,875.00
17,806.25
2,170.00
7,013.50
121,864.75 827,458.08
705,593.33
448,500.00
95,880.00
161,213.33
-
94,875.00
17,806.25
2,170.00
7,013.50
84,007.00 698,965.52
614,958.52
345,000.00
107,160.00
162,798.52
-
69,000.00
12,950.00
1,550.00
507.00
121,864.75 865,180.31
743,315.56
489,000.00
91,200.00
163,115.56
-
94,875.00
17,806.25
2,170.00
7,013.50
121,864.75 901,017.34
779,152.59
528,000.00
87,720.00
163,432.59
-
94,875.00
17,806.25
2,170.00
7,013.50
121,864.75 928,093.64
806,228.89
556,500.00
83,760.00
165,968.89
-
94,875.00
17,806.25
2,170.00
7,013.50
121,864.75 945,605.49
823,740.74
576,000.00
83,040.00
164,700.74
-
94,875.00
17,806.25
2,170.00
7,013.50
121,864.75 975,584.75
853,720.00
609,000.00
82,080.00
162,640.00
-
94,875.00
17,806.25
2,170.00
7,013.50
121,864.75 984,932.16
863,067.41
619,500.00
81,720.00
161,847.41
-
94,875.00
17,806.25
2,170.00
7,013.50
154,997.50 1,053,367.13
898,369.63
658,500.00
80,400.00
159,469.63
-
120,750.00
22,662.50
2,712.50
8,872.50
154,997.50 1,065,556.02
910,558.52
672,000.00
80,040.00
158,518.52
-
120,750.00
22,662.50
2,712.50
8,872.50
964.80 15,357.30
14,392.50 9,648.00 153,573.00
690.35 14,975.35
14,285.00 6,903.50 149,753.50
142,850.00
140,700.00
2,150.00
2,875.00
3,387.50
387.50
253.50
3,370.75 33,515.75
30,145.00
29,070.00
1,075.00
1,437.50
1,693.75
155.00
84.50
51,727.00 102,527.00
51,727.00 108,277.00
65,653.50 209,853.50
65,653.50 215,103.50
64,663.50 268,863.50
64,663.50 222,925.51
158,262.01
34,500.00
6,000.00
600.00
35,000.00
35,350.00
45,000.00
1,812.01
37,950.00
21,367.50
2,557.50
2,788.50
64,663.50 197,213.50
132,550.00
34,500.00
6,000.00
450.00
26,250.00
35,350.00
30,000.00
37,950.00
21,367.50
2,557.50
2,788.50
12,926.00 59,786.00
46,860.00
30,360.00
9,000.00
7,500.00
8,625.00
3,237.50
387.50
676.00
958,205.96 4,266,180.57
3,307,974.61 121,864.75
743,315.56 146,649.60
2,187,660.00 689,691.61
376,999.06
1,464,190.61 5,080,118.92
3,615,928.31 121,864.75
743,315.56 148,627.05
2,217,158.87 1,193,698.81
655,453.89
1,559,393.95 5,601,342.01
4,041,948.06 121,864.75
743,315.56 124,459.20
1,856,632.50 1,313,070.00
1,442,000.00
1,442,687.56 5,558,241.63
4,115,554.08 121,864.75
743,315.56 139,059.81
2,074,438.52 1,181,763.00
1,297,800.00
1,140,004.40 4,974,314.87
3,834,310.47 121,864.75
743,315.56 142,761.84
2,129,663.98 875,377.81
961,330.93
2,061,040.01 6,040,490.69
3,979,450.68 121,864.75
743,315.56 148,627.05
2,217,158.87 1,790,548.21
1,018,976.25
1,488,019.14 5,483,275.60
3,995,256.45 121,864.75
743,315.56 172,455.59
2,572,623.39 1,193,698.81
679,317.50
1,482,879.65 5,943,727.56
4,460,847.90 121,864.75
743,315.56 157,369.59
2,347,576.51 1,203,645.31
1,369,955.84
1,438,408.91 6,140,527.79
4,702,118.88 121,864.75
743,315.56 178,552.35
2,663,572.48 1,137,991.81
1,295,230.84
1,178,635.67 5,624,231.83
4,445,596.15 121,864.75
743,315.56 181,393.11
2,705,949.76 875,377.81
996,330.84
762,415.01 4,724,359.93
3,961,944.92 121,864.75
743,315.56 101,689.92
1,516,969.50 538,860.34
1,701,659.86
888,134.95 5,458,120.51
4,569,985.56 121,864.75
743,315.56 119,635.20
1,784,670.00 646,635.00
2,042,000.00
1,072,225.30 5,211,086.48
4,138,861.18 121,864.75
743,315.56 142,066.80
2,119,295.63 808,293.75
1,276,250.00
1,321,799.94 5,589,836.04
4,268,036.11 121,864.75
743,315.56 122,208.03
1,823,050.48 1,077,727.16
1,701,670.07
524,466.25 3,705,101.25
592,167.25 4,581,027.25
3,988,860.00
310,500.00
30,000.00
1,800.00
2,814,000.00
64,500.00
504,000.00
90,720.00
173,340.00
324,875.00
17,806.25
105,690.00
94,850.00
25,032.50
23,913.50
738,304.75 7,266,114.75
6,527,810.00
460,000.00
60,000.00
6,000.00
4,221,000.00
96,750.00
504,000.00
90,720.00
173,340.00
262,500.00
353,500.00
300,000.00
405,375.00
17,806.25
111,787.50
142,275.00
31,232.50
29,828.50
642,247.25 5,477,407.25
4,835,160.00
368,000.00
48,000.00
4,800.00
2,814,000.00
64,500.00
504,000.00
90,720.00
173,340.00
245,000.00
282,800.00
240,000.00
365,125.00
17,806.25
111,787.50
94,850.00
25,807.50
26,871.00
524,698.75 4,845,233.75
4,320,535.00
368,000.00
48,000.00
4,800.00
2,110,500.00
48,375.00
504,000.00
90,720.00
173,340.00
210,000.00
282,800.00
480,000.00
304,750.00
17,806.25
88,075.00
71,137.50
20,537.50
22,392.50
524,466.25 4,703,001.25
4,178,535.00
276,000.00
48,000.00
4,800.00
2,110,500.00
48,375.00
504,000.00
90,720.00
173,340.00
280,000.00
282,800.00
360,000.00
304,750.00
17,806.25
88,075.00
71,137.50
20,305.00
22,392.50
592,167.25 5,221,077.25
4,628,910.00
287,500.00
45,000.00
3,600.00
2,814,000.00
64,500.00
504,000.00
90,720.00
173,340.00
183,750.00
252,500.00
210,000.00
324,875.00
17,806.25
105,690.00
94,850.00
25,032.50
23,913.50
15,580.50 68,132.00
52,551.50
2,300.00
150.00
40,200.00
967.50
6,000.00
1,008.00
1,926.00
10,350.00
1,295.00
1,355.00
1,355.00
465.00
760.50
25,728.25 91,765.25
66,037.00
3,450.00
300.00
48,240.00
1,075.00
8,250.00
1,512.00
3,210.00
17,077.50
2,136.75
2,235.75
2,235.75
775.00
1,267.50
15,002.25 65,002.25
38,269.00 73,325.00
38,269.00 69,725.00
19,134.50 134,334.50
29,096.00 198,696.00
169,600.00
165,000.00
4,600.00
9,545.00
16,937.50
1,937.50
676.00
39,790.00 251,296.00
211,506.00
175,000.00
750.00
16,200.00
5,056.00
14,500.00
23,000.00
13,550.00
1,550.00
1,690.00
26,798.50 82,948.50
56,150.00
55,000.00
1,150.00
14,375.00
10,162.50
1,162.50
1,098.50
6,732.00 16,952.00
29,818.50 87,378.50
57,560.00
52,500.00
5,060.00
10,781.25
15,243.75
2,906.25
887.25
29,420.00 91,170.00
61,750.00
8,500.00
7,500.00
28,750.00
17,000.00
17,250.00
10,162.50
1,162.50
845.00
9,947.50 37,775.50
27,828.00
25,298.00
2,530.00
5,750.00
3,387.50
387.50
422.50
9,947.50 36,683.50
26,736.00
24,206.00
2,530.00
5,750.00
3,387.50
387.50
422.50
8,233.50 19,671.00
11,437.50
10,237.50
1,200.00
3,450.00
4,065.00
465.00
253.50
6,903.50 11,333.50
274,572.50 1,899,572.50
284,395.00 584,975.00
138,450.00 2,489,030.00
171,462.50 854,042.50
329,470.00 724,770.00
121,918.75 337,684.38
215,765.63
25,485.63
115,500.00
20,540.00
4,280.00
34,840.00
15,120.00
81,650.00
30,626.75
3,642.50
5,999.50
6,572.10 17,654.60
6,572.10 18,778.35
6,572.10 18,933.35
6,572.10 34,278.35
27,706.25
21,450.00
6,256.25
2,070.00
3,885.00
465.00
152.10
14,791.45 72,335.20
57,543.75
44,550.00
12,993.75
4,657.50
8,741.25
1,046.25
346.45
8,247.50 89,847.50
8,247.50 63,247.50
5,584.70 114,834.70
109,250.00
108,350.00
900.00
2,472.50
2,601.50
333.25
177.45
140,089.40 440,089.40
300,000.00
300,000.00
60,375.00
71,137.50
8,137.50
439.40
41,382.50 188,092.50
31,951.00 82,191.00
49,003.50 169,003.50
35,647.50 83,647.50
16,334.50 46,834.50
30,500.00
30,500.00
1,150.00
13,550.00
1,550.00
84.50
12,250.88 57,250.88
17,095.00 31,595.00
12,250.88 45,250.88
33,000.00
33,000.00
862.50
10,162.50
1,162.50
63.38
12,250.88 57,250.88
45,000.00
45,000.00
862.50
10,162.50
1,162.50
63.38
12,250.88 112,250.88
100,000.00
100,000.00
862.50
10,162.50
1,162.50
63.38
12,250.88 26,750.88
40,836.25 340,836.25
300,000.00
300,000.00
2,875.00
33,875.00
3,875.00
211.25
40,836.25 255,836.25
215,000.00
215,000.00
2,875.00
33,875.00
3,875.00
211.25
8,167.25 318,167.25
310,000.00
310,000.00
575.00
6,775.00
775.00
42.25
12,250.88 116,750.88
12,250.88 138,750.88
126,500.00
126,500.00
862.50
10,162.50
1,162.50
63.38
21,343.38 147,843.38
68,582.50 161,442.50
68,582.50 166,442.50
97,860.00
54,000.00
15,000.00
7,110.00
21,750.00
40,250.00
22,662.50
2,712.50
2,957.50
68,582.50 171,442.50
102,860.00
59,000.00
15,000.00
7,110.00
21,750.00
40,250.00
22,662.50
2,712.50
2,957.50
68,582.50 171,782.50
103,200.00
57,000.00
15,600.00
7,110.00
23,490.00
40,250.00
22,662.50
2,712.50
2,957.50
88,177.50 192,101.50
103,924.00
59,000.00
13,950.00
2,844.00
28,130.00
51,750.00
29,137.50
3,487.50
3,802.50
88,177.50 193,101.50
104,924.00
60,000.00
13,950.00
2,844.00
28,130.00
51,750.00
29,137.50
3,487.50
3,802.50
68,582.50 223,762.50
155,180.00
123,200.00
17,625.00
5,530.00
8,400.00
425.00
40,250.00
22,662.50
2,712.50
2,957.50
42,463.60 660,132.10
617,668.50
9,625.00 191,884.63
182,259.63
6,785.63
38,500.00
136,974.00
9,625.00
51,941.00 135,643.40
83,702.40
66,902.40
16,800.00
14,375.00
32,375.00
1,937.50
253.50
3,000.00
9,898.75 45,158.75
5,311.00 61,631.00
11,660.00 76,440.00
6,117.75 20,737.75
6,117.75 14,437.75
8,320.00
8,320.00
1,150.00
4,268.25
488.25
211.25
6,117.75 14,437.75
8,320.00
8,320.00
1,150.00
4,268.25
488.25
211.25
8,070.75 73,070.75
65,000.00
65,000.00
4,268.25
3,802.50
8,070.75 24,070.75
16,000.00
16,000.00
4,268.25
3,802.50
8,070.75 28,070.75
20,000.00
20,000.00
4,268.25
3,802.50
8,070.75 20,010.75
11,940.00
11,940.00
4,268.25
3,802.50
8,070.75 374,070.75
366,000.00
366,000.00
4,268.25
3,802.50
8,070.75 24,570.75
16,500.00
16,500.00
4,268.25
3,802.50
8,070.75 18,070.75
10,000.00
10,000.00
4,268.25
3,802.50
8,070.75 124,070.75
116,000.00
56,000.00
60,000.00
4,268.25
3,802.50
32,754.50 108,494.50
75,740.00
74,315.00
1,185.00
240.00
10,350.00
12,950.00
8,525.00
929.50
BAK BAK
WC WC
2 00
TP. WUDHU TP. WUDHU
400
BAK KAKI
20 0
NAIK
Page 105
B. Pekerjaan Pengurugan dengan tanah atras
Panjang = 6 x 1,5 = 8.0 m'
Lebar 4.0 m' Volume = 5x 8 x 0.15 = 6 m3
Tebal urugan rata-rata 15 cm
Kebutuhan bahan dan tenaga untuk pekerjaan pegurugan : (Kode Analisa no. 12)
1. Tanah timbunan= 1.2 x 6 = 7.2 m3
2. Pekerja = 0.3 x 6 = 1.8 Hok = 1.8 Hok 1.33
C. Pekerjaan Plat Beton Tebal 10 cm (Æ10 -200 2 Lapis) K.175 (Kode Analisa no. 93)
p = 12 m
l = 2.5 m
tbl = 0.12 m
V = 3.6 m³
Page 106
= 0.9 + 0.6075 + 0.68625 = 2.19375 m3
F. Pekerjaan dinding pasangan bata tebal 1/2 bata (Kode Analisa no. 20)
Volume = 24 + 5.88 + 15 + 5.25
Page 107
= 50.13
= 50.13 m2 - 6.98 m2 (Luas pintu dan jendela) 3.38
= 43.15 m2 3.60
6.98
Kebutuhan bahan dan tenaga untuk dinding pasangan bata tebal 1/2 bata adukan 1 : 5
1. Bata merah = 70 x 43.15 = 3,021 buah 3021
2. Semen = 0.1936 x 43.15 = 8.35 zak
3. Pasir = 0.045 x 43.15 = 1.94 m3
4. Pekerja = 0.3 x 43.15 = 12.95 Hok = 12.95 Hok 1.33
5. Tukang = 0.1 x 43.15 = 4.32 Hok = 4.32 Hok 1.33
Page 108
4. Tukang = 0.05 x 24.0 = 1.20 Hok = 1.20 Hok 1.33
1.25 0.7
4',0
2,0 1,65/2
II. Ikatan angin (panjang 1 ruas ikatan angin 2,25 m' @ 2 batang kayu)
Panjang kayu untuk ikatan angin= 2.25 x 6 = 14 m' kayu 6/12 cm
Page 109
Q. Memasang Nok/bubung (Kode Analisa no. 107)
= 118.8 m2
Page 110
Kebutuhan bahan dan tenaga untuk pemasangan Instalasi Listrik
Titik Lampu Komplit 1x 10 = 10 titik
Tukang Listrik 0.1 x 1 = 0.063 Hok
Page 111
Page 112
Pengurugan 90,200
Page 113
Beton 426,225
Pembesian 9,765
Bekisting 127,225
pasangan bata 48,071
plesteran 19,983
lantai keramik 53,593
kusen pin & jen 4,331,333
plafond 39,225
Eternit 9,855
Kuda-kuda 4,063,780
Rangka atap 45,632
genteng 29,010
Nok 39,524
Lisplank 34,695
Cat tembok 11,121
Cat kayu 22,191
Kunci pintu 101,050
Engsel pintu 14,137
Page 114
Engsel jendl 12,237
grendel 12,050
kait angin 13,237
Page 115
0.00
Page 116
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Page 117
0.00
0.00
0.00
0.00
Page 118
RENCANA ANGGARAN BIAYA (RAB)
DESA MALAUSMA KECAMATAN MALAUSMA
TAHUN ANGGARAN 2019
No.RAB : 08
Bidang : Pelaksanaan Pemb. Desa
Kegiatan : Pembangunan MCK
Waktu Pelaksanaan : 60 Hari kerja
Lokasi : Dusun Sindanglama
Volume : 8x4 M²
Sumber Dana : Bantuan Provinsi Tahun 2019
1 2 3 4 5 6=5x3
1 Belanja Barang dan Jasa
1 Papan Proyek 1.0 Ls Rp 120,000 Rp 120,000
2 Prasasti 1.0 Ls Rp 400,000 Rp 400,000
3 Dokumentasi 1.0 Ls Rp 20,000 Rp 20,000
4 Alat Tulis Kantor (ATK) 1.0 Ls Rp 153,200 Rp 153,200
5 Administrasi dan Pelaporan 1.0 Ls Rp 350,000 Rp 350,000
6 Pekerja 98.0 Hok Rp 80,000 Rp 7,840,000
7 Tukang 44.0 Hok Rp 110,000 Rp 4,840,000
Sub Total (1) Rp 13,723,200
2 Belanja Modal
1 Tanah timbunan 7.00 M3 Rp 133,600 Rp 935,200
2 Batu Belah 10/15 cm 9.00 M3 Rp 204,300 Rp 1,838,700
3 Semen 120.00 Zak Rp 60,700 Rp 7,284,000
4 Pasir beton 5.00 M3 Rp 254,000 Rp 1,270,000
5 Batu split 5.00 M3 Rp 250,000 Rp 1,250,000
6 Besi dia. 10 mm 62.00 Batang Rp 71,700 Rp 4,445,400
7 Besi dia. 6 mm 30.00 Batang Rp 49,700 Rp 1,491,000
8 Kawat beton 6.00 Kg Rp 22,000 Rp 132,000
9 Papan/kayu u/ bekisting 2.00 M3 Rp 1,656,800 Rp 3,313,600
10 Paku 40.00 Kg Rp 16,500 Rp 660,000
11 Pelumas 5.00 Liter Rp 22,600 Rp 113,000
12 Bata merah 3,058.00 Buah Rp 700 Rp 2,140,600
13 Glass Box 32.00 Bh Rp 35,000 Rp 1,120,000
14 Lubang Angin Cetak 16.00 BH Rp 20,000 Rp 320,000
15 Pasir pasang 20.00 M3 Rp 243,000 Rp 4,860,000
16 Keramik 30/30 cm 20.00 Dus Rp 71,700 Rp 1,434,000
17 Keramik 25/25 cm 30.00 M3 Rp 71,700 Rp 2,151,000
18 Keramik 25/40 cm 30.00 M3 Rp 71,700 Rp 2,151,000
19 Kayu kusen 0.25 M3 Rp 3,865,900 Rp 966,475
20 Kayu untuk plafond 0.25 M3 Rp 2,761,300 Rp 690,325
21 Eternit GRC 9.00 Buah Rp 71,700 Rp 645,300
22 Rangka Atap Baja + Penutup 50.00 M2 Rp 600,000 Rp 30,000,000
23 Hampelas 4.00 M Rp 11,000 Rp 44,000
24 Plamir tembok 13.00 Kg Rp 49,700 Rp 646,100
25 Cat tembok 31.00 Kg Rp 104,900 Rp 3,251,900
26 Titik Lampu 10.00 Titik Rp 71,700 Rp 717,000
27 Saklar Tunggal 8.00 Buah Rp 17,600 Rp 140,800
28 Saklar Ganda 2.00 Buah Rp 22,000 Rp 44,000
29 Kabel 80.00 Meter Rp 12,100 Rp 968,000
30 Box MCB 1.00 Buah Rp 404,200 Rp 404,200
31 stop Kontak 2.00 Buah Rp 18,100 Rp 36,200
32 Pipa Arde 1.00 Buah Rp 11,000 Rp 11,000
33 Lampu 10.00 Buah Rp 38,600 Rp 386,000
34 Dudukan Lampu 10.00 Buah Rp 11,000 Rp 110,000
35 Benang 8.0 Buah Rp 3,300 Rp 26,400
36 Ram Pasir 2.0 M Rp 33,100 Rp 66,200
37 Slang Air 17.0 M Rp 11,000 Rp 187,000
38 Pengki 2.0 Bh Rp 27,600 Rp 55,200
39 Ember 15.0 Bh Rp 11,000 Rp 165,000
40 Sekop 1.0 Bh Rp 82,800 Rp 82,800
41 Palu 1.0 Bh Rp 27,600 Rp 27,600
42 Cankul 1.0 Bh Rp 66,200 Rp 66,200
43 Roll cat 1.0 Bh Rp 27,600 Rp 27,600
44 Kuas 4 " 5.0 Bh Rp 12,000 Rp 60,000
45 Kuas 2 " 3.0 Bh Rp 10,000 Rp 30,000
46 Sanitair 1.0 Ls Rp 1,000,000 Rp 1,000,000
No. Uraian/Bahan Volume Satuan PPN PPH Jumlah Harga + PPN+PPH Harga Sat
Harga Sat Jumlah Harga Pembulatan
PPN+PPH Harga Sat RAB
1 Pengki 2.0 Bh 25,000 50,000 4,545 682 55,227 2,614 2,600 27,600
2 Ember 15.0 Bh 10,000 150,000 13,636 2,045 165,682 1,045 1,000 11,000
3 Err:509 Err:509 Err:509 35,000 Err:509 Err:509 Err:509 Err:509 3,659 3,600 38,600
4 Sekop 1.0 Bh 75,000 75,000 6,818 1,023 82,841 7,841 7,800 82,800
5 Palu 1.0 Bh 25,000 25,000 2,273 341 27,614 2,614 2,600 27,600
6 Cankul 1.0 Bh 30,000 30,000 2,727 409 33,136 3,136 3,100 33,100
7 Benang 10.0 2,500 25,000 2,273 341 27,614 261 200 2,700
8 Ram Pasir 1.5 30,000 45,000 4,091 614 49,705 3,136 3,100 33,100
9 Slang Air 15.0 10,000 150,000 13,636 2,045 165,682 1,045 1,000 11,000
10 Roll cat 1.0 Bh 25,000 25,000 2,273 341 27,614 2,614 2,600 27,600
11 Pekerja 98.0 Hok 80,000 7,840,000 80,000
NIHIL
12 Tukang 44.0 Hok 110,000 4,840,000 110,000
13 Tanah timbunan 7.0 M3 121,000 847,000 77,000 11,550 935,550 12,650 12,600 133,600
14 Batu Belah 10/15 cm 9.0 M3 185,000 1,665,000 151,364 22,705 1,839,068 19,341 19,300 204,300
15 Semen 120.0 Zak 55,000 6,600,000 600,000 90,000 7,290,000 5,750 5,700 60,700
16 Pasir beton 5.0 M3 230,000 1,150,000 104,545 15,682 1,270,227 24,045 24,000 254,000
17 Batu split 5.0 M3 226,400 1,132,000 102,909 15,436 1,250,345 23,669 23,600 250,000
18 Besi dia. 10 mm 62.0 Batang 65,000 4,030,000 366,364 54,955 4,451,318 6,795 6,700 71,700
19 Besi dia. 6 mm 30.0 Batang 45,000 1,350,000 122,727 18,409 1,491,136 4,705 4,700 49,700
20 Kawat beton 6.0 Kg 20,000 120,000 10,909 1,636 132,545 2,091 2,000 22,000
21 Papan/kayu u/ bekisting 2.0 M3 1,500,000 3,000,000 272,727 40,909 3,313,636 156,818 156,800 1,656,800
22 Paku 40.0 Kg 15,000 600,000 54,545 8,182 662,727 1,568 1,500 16,500
23 Pelumas 5.0 Liter 20,500 102,500 9,318 1,398 113,216 2,143 2,100 22,600
24 Bata merah 3,058.0 Buah 700 2,140,600 194,600 29,190 2,364,390 73 - 700
25 Pasir pasang 20.0 M3 220,000 4,400,000 400,000 60,000 4,860,000 23,000 23,000 243,000
26 Keramik 30/30 cm 20.0 Dus 65,000 1,300,000 118,182 17,727 1,435,909 6,795 6,700 71,700
27 Kayu kusen 0.3 M3 3,500,000 875,000 79,545 11,932 966,477 365,909 365,900 3,865,900
28 Err:509 Err:509 Err:509 3,500,000 Err:509 Err:509 Err:509 Err:509 365,909 365,900 3,865,900
29 Err:509 Err:509 Err:509 65,000 Err:509 Err:509 Err:509 Err:509 6,795 6,700 71,700
30 Err:509 Err:509 Err:509 95,000 Err:509 Err:509 Err:509 Err:509 9,932 9,900 104,900
31 Kayu untuk plafond 0.3 M3 2,500,000 625,000 56,818 8,523 690,341 261,364 261,300 2,761,300
32 Eternit GRC 9.0 Buah 65,000 585,000 53,182 7,977 646,159 6,795 6,700 71,700
33 Rangka Atap Baja + Penutup 50.0 M2 3,500,000 175,000,000 15,909,091 2,386,364 193,295,455 365,909 365,900 3,865,900
34 Err:509 Err:509 Err:509 15,000 Err:509 Err:509 Err:509 Err:509 1,568 1,500 16,500
35 Err:509 Err:509 Err:509 3,500,000 Err:509 Err:509 Err:509 Err:509 365,909 365,900 3,865,900
36 Err:509 Err:509 Err:509 2,100 Err:509 Err:509 Err:509 Err:509 220 200 2,300
37 Err:509 Err:509 Err:509 5,000 Err:509 Err:509 Err:509 Err:509 523 500 5,500
38 Err:509 Err:509 Err:509 62,500 Err:509 Err:509 Err:509 Err:509 6,534 6,500 69,000
39 Hampelas 4.0 M 10,000 40,000 3,636 545 44,182 1,045 1,000 11,000
40 Plamir tembok 13.0 Kg 45,000 585,000 53,182 7,977 646,159 4,705 4,700 49,700
41 Cat tembok 31.0 Kg 95,000 2,945,000 267,727 40,159 3,252,886 9,932 9,900 104,900
42 Err:509 Err:509 Err:509 45,000 Err:509 Err:509 Err:509 Err:509 4,705 4,700 49,700
43 Err:509 Err:509 Err:509 35,000 Err:509 Err:509 Err:509 Err:509 3,659 3,600 38,600
44 Err:509 Err:509 Err:509 65,000 Err:509 Err:509 Err:509 Err:509 6,795 6,700 71,700
45 Err:509 Err:509 Err:509 150,000 Err:509 Err:509 Err:509 Err:509 15,682 15,600 165,600
46 Err:509 Err:509 Err:509 15,000 Err:509 Err:509 Err:509 Err:509 1,568 1,500 16,500
47 Err:509 Err:509 Err:509 13,500 Err:509 Err:509 Err:509 Err:509 1,411 1,400 14,900
48 Err:509 Err:509 Err:509 22,500 Err:509 Err:509 Err:509 Err:509 2,352 2,300 24,800
49 Err:509 Err:509 Err:509 7,500 Err:509 Err:509 Err:509 Err:509 784 700 8,200
50 Titik Lampu 10.0 Titik 65,000 650,000 59,091 8,864 717,955 6,795 6,700 71,700
51 Saklar Tunggal 8.0 Buah 16,000 128,000 11,636 1,745 141,382 1,673 1,600 17,600
52 Saklar Ganda 2.0 Buah 20,000 40,000 3,636 545 44,182 2,091 2,000 22,000
53 Kabel 80.0 Meter 11,000 880,000 80,000 12,000 972,000 1,150 1,100 12,100
54 Box MCB 1.0 Buah 366,000 366,000 33,273 4,991 404,264 38,264 38,200 404,200
55 stop Kontak 2.0 Buah 16,500 33,000 3,000 450 36,450 1,725 1,700 18,200
56 Pipa Arde 1.0 Buah 10,000 10,000 909 136 11,045 1,045 1,000 11,000
57 Lampu 10.0 Buah 35,000 350,000 31,818 4,773 386,591 3,659 3,600 38,600
58 Dudukan Lampu 10.0 Buah 10,000 100,000 9,091 1,364 110,455 1,045 1,000 11,000
59
Jumlah PPN + PPH Yang Harus dibayar Err:509 Err:509