Escolar Documentos
Profissional Documentos
Cultura Documentos
PEKERJAAN
LOKASI
NO.
URIAN PEKERJAAN
JUMLAH HARGA
PEKERJAAN PERSIAPAN
33,311,774.00
PEKERJAAN STRUKTUR
296,382,830.89
PEKERJAAN ARSITEKTUR
364,387,079.13
PEKERJAAN ELEKTRIKAL
2,097,000.00
JUMLAH
696,178,684.02
PPN 10%
69,617,868.40
JUMLAH + PPN 10%
765,796,552.43
PEMBULATAN
765,797,000.00
TERBILANG :
Tujuh Ratus Enam Puluh Lima Juta Tujuh Ratus Sembilan Puluh Tujuh Ribu
Rupiah
Pekanbaru, ..................2014
Konsultan Perencana
REKAP
PEKERJAAN
LOKASI
NO.
A.
B.
I
II
III
IV
VI
URAIAN PEKERJAAN
SAT
PEKERJAAN PERSIAPAN
1. Pembersihan lokasi
2. Pengukuran dan pasang bowplank
JUMLAH A
PEKERJAAN STRUKTUR
PEKERJAAN PONDASI :
a. Pondasi Tapak Type P1
1. Galian pondasi
2. Pasir urug
3. Lantai kerja
4. Bekisting pondasi
5. Pembesian
6. Cor beton mutu K-250
7. Penimbunan kembali bekas galian
PEKERJAAN SLOOF (TIE BEAM) :
a. Sloof Type S1 (200x400)
1. Galian sloof
2. Pasir urug bawah sloof
3. Lantai kerja
4. Bekisting sloof
5. Pembesian
6. Cor beton mutu K-250
b. Sloof Type S2 (200x300)
1. Galian sloof
2. Pasir urug bawah sloof
3. Lantai kerja
4. Bekisting sloof
5. Pembesian
6. Cor beton mutu K-250
c. Sloof Type S3 (150x300)
1. Galian sloof
2. Pasir urug bawah sloof
3. Lantai kerja
4. Bekisting sloof
5. Pembesian
6. Cor beton mutu K-250
PEKERJAAN COR LANTAI TERAS :
1. Timbunan bawah lantai
2. Pasir urug
3. Lantai kerja
4. Cor beton mutu K-225
PEKERJAAN COR LANTAI R. GHORIM & PERALATAN
1. Timbunan bawah lantai
2. Pasir urug
3. Lantai kerja
4. Cor beton mutu K-225
PEKERJAAN KOLOM :
a. Kolom Type K1 (20x30)
1. Pembesian
2. Bekisting kolom
3. Cor beton mutu K-250
b. Kolom Type K2 (30x30)
1. Pembesian
2. Bekisting kolom
3. Cor beton mutu K-250
PEKERJAAN BALOK DAG TERAS EL.+3.80 M :
VOLUME
HARGA SATUAN
(Rp)
JUMLAH HARGA
(Rp)
M2
M1
352.00
76.00
12,075.00
382,386.50
4,250,400.00
29,061,374.00
33,311,774.00
M3
M3
M3
M2
KG
M3
M3
28.60
1.30
1.30
41.60
866.72
5.20
9.53
54,337.50
187,335.00
757,086.13
170,223.00
14,733.80
988,080.79
39,675.00
1,554,052.50
243,535.50
984,211.97
7,081,276.80
12,770,086.88
5,138,020.11
378,235.00
M3
M3
M3
M2
KG
M3
5.44
1.36
1.36
54.40
493.70
5.44
54,337.50
187,335.00
757,086.13
170,223.00
14,733.80
988,080.79
295,596.00
254,775.60
1,029,637.14
9,260,131.20
7,274,129.33
5,375,159.50
M3
M3
M3
M2
KG
M3
1.28
0.64
0.64
19.20
219.70
1.92
54,337.50
187,335.00
757,086.13
170,223.00
14,733.80
988,080.79
69,552.00
119,894.40
484,535.12
3,268,281.60
3,237,080.57
1,897,115.12
M3
M3
M3
M2
KG
M3
0.16
0.08
0.08
2.72
24.24
0.20
54,337.50
187,335.00
757,086.13
170,223.00
14,733.80
988,080.79
8,634.23
14,883.77
60,150.49
463,687.45
357,202.85
201,864.91
M3
M3
M3
M3
19.63
4.91
4.91
8.96
113,953.50
187,335.00
757,086.13
972,559.56
2,236,930.00
919,355.88
3,715,438.05
8,714,133.69
M3
M3
M3
M3
2.22
0.55
0.55
0.96
113,953.50
187,335.00
757,086.13
972,559.56
252,862.82
103,924.09
419,993.53
928,988.90
KG
M2
M3
169.80
93.92
5.64
14,733.80
313,099.00
988,080.79
2,501,842.08
29,406,258.08
5,568,032.87
KG
M2
M3
80.78
9.19
0.69
14,733.80
313,099.00
988,080.79
1,190,147.44
2,878,006.01
681,182.90
Page 2 of 73
RAB
NO.
URAIAN PEKERJAAN
SAT
Page 3 of 73
VOLUME
HARGA SATUAN
(Rp)
JUMLAH HARGA
(Rp)
68.80
602.44
5.16
322,529.00
14,733.80
988,080.79
22,189,995.20
8,876,209.51
5,098,496.88
128.64
1,586.17
12.86
382,559.00
14,733.80
988,080.79
49,210,476.97
23,370,255.21
12,710,177.26
-
11.20
98.07
0.84
322,529.00
14,733.80
988,080.79
3,612,324.80
1,444,964.34
829,987.86
16.00
197.29
1.60
382,559.00
14,733.80
988,080.79
6,120,944.00
2,906,861.14
1,580,929.27
416.34
37.01
2.78
14,733.80
313,099.00
988,080.79
6,134,270.29
11,587,167.79
2,742,517.04
19.78
222.48
1.48
322,529.00
14,733.80
988,080.79
6,378,333.50
3,277,975.82
1,465,521.43
8.31
102.41
0.83
382,559.00
14,733.80
988,080.79
3,177,152.50
1,508,842.61
820,601.10
296,382,830.89
199.82
466.16
297,006.67
21,107.10
59,348,763.15
9,839,243.52
27.72
27.72
39.60
27.72
106.26
108.96
22.00
18.00
14.15
16.10
27.72
83,361.20
48,520.80
14,679.75
622,865.88
554,938.60
114,333.65
49,904.25
1,092,198.13
85,090.80
48,520.80
21,107.10
2,310,772.46
1,344,996.58
581,318.10
17,265,842.06
58,967,220.17
12,457,794.16
1,097,893.50
19,659,566.25
1,203,864.64
781,184.88
585,088.81
63.43
126.86
2.00
2.00
24.00
24.00
83,361.20
48,520.80
1,423,545.10
907,309.01
554,938.60
114,333.65
5,287,600.92
6,155,348.69
2,847,090.20
1,814,618.03
13,318,526.28
2,744,007.53
33.30
17.32
34.04
25.26
4.18
75,557.63
93,459.00
83,361.20
81,243.38
2,516,068.99
1,618,709.95
2,837,365.16
339,191.09
4.98
2.10
25.85
322,529.00
382,559.00
14,733.80
1,606,839.48
801,843.66
380,798.81
RAB
NO.
URAIAN PEKERJAAN
SAT
VOLUME
HARGA SATUAN
(Rp)
JUMLAH HARGA
(Rp)
0.75
972,559.56
731,364.79
3.92
1.70
20.91
0.59
322,529.00
382,559.00
14,733.80
972,559.56
1,264,958.74
648,820.06
308,127.28
575,755.26
56.67
24.72
1.00
1.00
83,361.20
440,625.00
34,615,000.00
82,915,000.00
4,724,245.93
10,892,250.00
34,615,000.00
82,915,000.00
364,387,079.13
9.00
5.00
60,000.00
40,000.00
540,000.00
200,000.00
Bh
Bh
3.00
5.00
20,000.00
25,000.00
60,000.00
125,000.00
Bh
Bh
Bh
Bh
4.00
2.00
2.00
2.00
12,000.00
40,000.00
20,000.00
12,000.00
48,000.00
80,000.00
40,000.00
24,000.00
Bh
Bh
Bh
13.00
2.00
2.00
60,000.00
40,000.00
60,000.00
780,000.00
80,000.00
120,000.00
JUMLAH D
2,097,000.00
GRAND TOTAL (A + B + C + D)
696,178,684.02
Page 4 of 73
RAB
URAIAN
TENAGA
Pekerja
Mandor
BAHAN
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
KODE
SAT
L.01
L.04
OH
OH
KOEF
0.1000
0.0500
15%
URAIAN
TENAGA
Pekerja
Tukang kayu
Kepala tukang
Mandor
KODE
SAT
L.01
L.02
L.03
L.04
OH
OH
OH
OH
0.1000
0.1000
0.0100
0.0050
M3
KG
M3
0.1200
0.0200
0.0070
BAHAN
Kayu balok 5/7
Paku biasa 2" - 3"
Kayu papan 3/20
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
KOEF
15%
URAIAN
KODE
Page 5 of 73
SAT
KOEF
AHS
TENAGA
Pekerja
Mandor
L.01
L.04
BAHAN
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
Page 6 of 73
OH
OH
0.7500
0.0250
15%
AHS
URAIAN
TENAGA
Pekerja
Mandor
BAHAN
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
KODE
SAT
L.01
L.04
OH
OH
KOEF
0.5000
0.0500
15%
URAIAN
TENAGA
Pekerja
Mandor
KODE
SAT
L.01
L.04
OH
OH
0.3000
0.0100
M3
1.2000
BAHAN
Pasir urug
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
KOEF
15%
URAIAN
TENAGA
Pekerja
Mandor
BAHAN
Tanah Urug
Page 7 of 73
KODE
SAT
KOEF
L.01
L.04
OH
OH
0.2500
0.0250
M3
1.2000
AHS
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
Page 8 of 73
15%
AHS
A.4.1.1.4. Membuat 1 M3 lantai kerja beton mutu fc' = 7.4 MPa (K-100), slump (3-6) cm
NO
A
URAIAN
TENAGA
Pekerja
Tukang batu
Kepala tukang
Mandor
KODE
SAT
L.01
L.02
L.03
L.04
OH
OH
OH
OH
1.200
0.200
0.020
0.060
KG
KG
KG
Liter
230
893
1,027
200
BAHAN
Semen portland
Pasir beton
Kerikil (Maks 30 MM)
Air
KOEF
PERALATAN
D
Jumlah (A + B + C)
E
Overhead & profit
15%
F
Harga satuan pekerjaan (D+E)
Bobot isi pasir = 1.400 kg/m3, Bobot isi kerikil = 1.350 kg/m3, Bukling factor pasir = 20 %
A.4.1.1.20. Pemasangan 1 M2 bekisting untuk pondasi
NO
A
URAIAN
TENAGA
Pekerja
Tukang kayu
Kepala tukang
Mandor
KODE
SAT
L.01
L.02
L.03
L.04
OH
OH
OH
OH
0.520
0.260
0.026
0.026
M3
KG
Ltr
0.040
0.300
0.100
BAHAN
Kayu kelas III
Paku 5 - 10 cm
Minyak bekisting
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
KOEF
15%
URAIAN
KODE
SAT
KOEF
TENAGA
Page 9 of 73
AHS
Pekerja
Tukang besi
Kepala tukang
Mandor
B
L.01
L.02
L.03
L.04
BAHAN
Besi beton (polos/ulir)
Kawat beton
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
Page 10 of 73
OH
OH
OH
OH
0.070
0.070
0.007
0.004
KG
KG
10.500
0.150
15%
AHS
A.4.1.1.8. Membuat 1 M3 beton mutu fc' = 21.7 MPa (K-250), slump (12 2) cm, w/c =
NO
A
URAIAN
TENAGA
Pekerja
Tukang batu
Kepala tukang
Mandor
KODE
SAT
L.01
L.02
L.03
L.04
OH
OH
OH
OH
1.650
0.275
0.028
0.083
KG
KG
KG
Liter
384
692
1,039
215
BAHAN
Semen portland
Pasir beton
Kerikil (Maks 30 MM)
Air
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
KOEF
15%
A.4.1.1.7. Membuat 1 M3 beton mutu fc' = 19.3 MPa (K-225), slump (12 2) cm, w/c =
NO
A
URAIAN
TENAGA
Pekerja
Tukang batu
Kepala tukang
Mandor
KODE
SAT
L.01
L.02
L.03
L.04
OH
OH
OH
OH
1.650
0.275
0.028
0.083
KG
KG
KG
Liter
371
698
1,047
215
BAHAN
Semen portland
Pasir beton
Kerikil (Maks 30 MM)
Air
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
KOEF
15%
URAIAN
Page 11 of 73
KODE
SAT
KOEF
AHS
TENAGA
Pekerja
Tukang kayu
Kepala tukang
Mandor
L.01
L.02
L.03
L.04
BAHAN
Kayu kelas III
Paku 5 - 10 cm
Minyak Bekisting
Balok kayu kelas II
Plywood tebal 9 mm
Dolken kayu dia.8 - 10cm/pjg 4m
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
OH
OH
OH
OH
0.660
0.330
0.033
0.033
M3
KG
Ltr
M3
Lbr
Btg
0.040
0.400
0.200
0.015
0.350
2.000
15%
URAIAN
TENAGA
Pekerja
Tukang kayu
Kepala tukang
Mandor
KODE
SAT
L.01
L.02
L.03
L.04
OH
OH
OH
OH
0.660
0.330
0.033
0.033
M3
KG
Ltr
M3
Lbr
Btg
0.040
0.400
0.200
0.018
0.350
2.000
BAHAN
Kayu kelas III
Paku 5 - 12 cm
Minyak Bekisting
Balok kayu kelas II
Plywood tebal 9 mm
Dolken kayu dia.8 - 10cm/pjg 4m
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
KOEF
15%
URAIAN
Page 12 of 73
KODE
SAT
KOEF
AHS
TENAGA
Pekerja
Tukang kayu
Kepala tukang
Mandor
L.01
L.02
L.03
L.04
BAHAN
Kayu kelas III
Paku 5 - 12 cm
Minyak Bekisting
Balok kayu kelas II
Plywood tebal 9 mm
Dolken kayu dia.8 - 10cm/pjg 4m
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
Page 13 of 73
OH
OH
OH
OH
0.660
0.330
0.033
0.033
M3
KG
Ltr
M3
Lbr
Btg
0.040
0.400
0.200
0.015
0.350
6.000
15%
AHS
URAIAN
TENAGA
Pekerja
Tukang kayu
Kepala tukang
Mandor
KODE
SAT
L.01
L.02
L.03
L.04
OH
OH
OH
OH
0.300
1.000
0.100
0.015
M2
KG
M'
M3
KG
BH
KG
1.100
0.300
2.500
0.021
0.300
3.000
0.040
BAHAN
Gypsum Board
Cornes
Textile Tape
Kayu Kelas II
Paku biasa 2" - 3"
Paku Beton
Paku Gypsum
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
KOEF
15%
1 M2 PENGECATAN TEMBOK BARU ( LAPIS PLAMIR, 1 LAPIS CAT DASAR, 2 LAPIS CAT PE
NO
A
URAIAN
TENAGA
Pekerja
Tukang kayu
Kepala tukang
Mandor
KODE
SAT
L.01
L.02
L.03
L.04
OH
OH
OH
OH
0.020
0.063
0.006
0.003
KG
KG
KG
0.100
0.100
0.260
BAHAN
Plamir (untuk tembok)
Cat dasar (untuk tembok)
Cat penutup 2 kali (untuk tembok)
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
KOEF
15%
A. 4.4.1.7 Pemasangan 1m2 dinding bata merah (5x11x22) cm tebal batu campura
NO
URAIAN
Page 14 of 73
KODE
SAT
KOEF
AHS
NO
A
URAIAN
TENAGA
1. Pekerja
2. Tukang Batu
3. Kepala Tukang
4. Mandor
BAHAN
1. Bata merah
2. Semen PortlanD
3. Pasir Pasang
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
Page 15 of 73
KODE
SAT
KOEF
L.01
L.02
L.03
L.04
OH
OH
OH
OH
0.300
0.100
0.010
0.015
Bh
KG
M3
70.000
18.950
0.038
15%
AHS
URAIAN
TENAGA
1. Pekerja
2. Tukang Batu
3. Kepala Tukang
4. Mandor
KODE
SAT
L.01
L.02
L.03
L.04
OH
OH
OH
OH
0.300
0.150
0.015
0.015
KG
M3
6.240
0.024
BAHAN
Semen Portland
Pasir Pasang
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
KOEF
15%
URAIAN
TENAGA
1. Pekerja
2. Tukang Batu
3. Kepala Tukang
4. Mandor
KODE
SAT
L.01
L.02
L.03
L.04
OH
OH
OH
OH
0.300
0.100
0.010
0.015
Unit
KG
M3
1.000
12.800
0.035
BAHAN
1. Roster / Terawang (sesuai gbr)
2. Semen portland
3. Pasir pasang
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
KOEF
15%
Membuat 1 M1 profil dinding dengan adukan 1SP : 4PP uk. 5 cm (NON SNI)
NO
A
URAIAN
TENAGA
1. Pekerja
2. Tukang Batu
Page 16 of 73
KODE
SAT
L.01
L.02
OH
OH
KOEF
0.075
0.038
AHS
3. Kepala Tukang
4. Mandor
B
L.03
L.04
BAHAN
1. Semen portland
2. Pasir pasang
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
Page 17 of 73
OH
OH
0.004
0.004
KG
M3
2.500
0.015
15%
AHS
URAIAN
TENAGA
1. Pekerja
2. Tukang Batu
3. Kepala Tukang
4. Mandor
KODE
SAT
L.01
L.02
L.03
L.04
OH
OH
OH
OH
0.620
0.350
0.035
0.030
M2
KG
KG
M3
1.050
0.100
11.750
0.035
BAHAN
1. Batu Tempel Hitam
2. Anti Lumut/Vernis Batu
3. Semen Abu-abu
4. Pasir Pasang
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
KOEF
15%
URAIAN
TENAGA
1. Pekerja
2. Tukang Batu
3. Kepala tukang
4. Mandor
KODE
SAT
L.01
L.02
L.03
L.04
OH
OH
OH
OH
0.200
0.100
0.010
0.010
BH
KG
M3
KG
6.250
10.000
0.045
1.410
BAHAN
1. Ubin keramik (40x40) cm
2. Semen Portland
3. Pasir pasang
4. Semen warna
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
KOEF
15%
URAIAN
Page 18 of 73
KODE
SAT
KOEF
AHS
TENAGA
1. Pekerja
2. Tukang Batu
3. Kepala Tukang
4. Mandor
L.01
L.02
L.03
L.04
BAHAN
1. Plint keramik (10 x 40) cm
2. Semen portland
3. Pasir pasang
4. Semen warna
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
Page 19 of 73
OH
OH
OH
OH
0.900
0.009
0.035
0.005
BH
KG
M3
KG
2.650
1.140
0.003
0.006
15%
AHS
URAIAN
TENAGA
1. Pekerja
2. Tukang Batu
3. Kepala Tukang
4. Mandor
KODE
SAT
L.01
L.02
L.03
L.04
OH
OH
OH
OH
0.075
0.038
0.004
0.004
KG
M3
Bh
12.500
0.045
60.000
BAHAN
1. Semen portland
2. Pasir pasang
3. Bata merah
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
KOEF
15%
URAIAN
TENAGA
1. Pekerja
2. Tukang Batu
3. Kepala Tukang
4. Mandor
KODE
SAT
L.01
L.02
L.03
L.04
OH
OH
OH
OH
0.600
0.300
0.030
0.030
KG
M3
6.240
0.024
BAHAN
Semen portland
Pasir pasang
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
KOEF
15%
A.4.6.1.1. Pembuatan dan pemasangan 1 m3 kusen pintu dan kusen jendela, kayu kela
NO
A
URAIAN
TENAGA
1. Pekerja
2. Tukang kayu
Page 20 of 73
KODE
SAT
L.01
L.03
OH
OH
KOEF
7.000
21.000
AHS
3. Kepala tukang
4. Mandor
B
L.03
L.04
BAHAN
1. Balok kayu kelas II
2. Paku 5 - 10 cm
3. Lem kayu
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
Page 21 of 73
OH
OH
2.100
0.350
M3
KG
KG
1.100
1.250
1.000
15%
AHS
A.4.6.1.5. Pembuatan dan pemasangan 1 m2 daun pintu panel, kayu kelas I atau II
NO
A
URAIAN
TENAGA
1. Pekerja
2. Tukang kayu
3. Kepala tukang
4. Mandor
KODE
SAT
L.01
L.03
L.03
L.04
OH
OH
OH
OH
1.000
3.000
0.300
0.050
M3
KG
0.040
0.500
BAHAN
1. Papan kayu (4 x 30) cm
2. Lem kayu
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
KOEF
15%
URAIAN
TENAGA
1. Pekerja
2. Tukang kayu
3. Kepala tukang
4. Mandor
KODE
SAT
L.01
L.02
L.03
L.04
OH
OH
OH
OH
0.015
0.150
0.015
0.001
Bh
1.000
BAHAN
1. Engsel pintu
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
KOEF
15%
URAIAN
TENAGA
1. Pekerja
2. Tukang Kayu
3. Kepala Tukang
4. Mandor
Page 22 of 73
KODE
SAT
L.01
L.03
L.03
L.04
OH
OH
OH
OH
KOEF
0.020
0.200
0.020
0.001
AHS
BAHAN
1. Gerendel pintu kw. 1
BH
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
Page 23 of 73
1.000
15%
AHS
URAIAN
TENAGA
1. Pekerja
2. Tukang Kayu
3. Kepala Tukang
4. Mandor
KODE
SAT
L.01
L.03
L.03
L.04
OH
OH
OH
OH
0.060
0.600
0.060
0.003
BH
1.000
BAHAN
Kunci tanam 2 slag kw. 1
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
KOEF
15%
URAIAN
TENAGA
1. Pekerja
2. Tukang Cat
3. Kepala Tukang
4. Mandor
KODE
SAT
L.01
L.03
L.03
L.04
OH
OH
OH
OH
0.040
0.040
0.004
0.003
KG
KG
KG
0.050
0.050
0.050
BAHAN
1. Dempul Jadi
2. Minyak Cat (Tinner)
3. Batu Apung
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
KOEF
15%
A.4.7.1.4. 1 m2 Pengecatan bidang kayu baru (1 lapis plamuur, 1 lapis cat dasar, 2 lap
NO
A
URAIAN
TENAGA
1. Pekerja
2. Tukang Cat
3. Kepala Tukang
Page 24 of 73
KODE
SAT
L.01
L.03
L.03
OH
OH
OH
KOEF
0.070
0.009
0.006
AHS
4. Mandor
B
L.04
BAHAN
1. Cat menie
2. Plamuur (untuk kayu)
3. Cat dasar (untuk kayu)
4. Cat penutup (untuk kayu)
5. Kuas
6. Pengencer
7. Ampelas
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
Page 25 of 73
OH
0.003
KG
KG
KG
KG
BH
KG
Lbr
0.200
0.150
0.170
0.260
0.010
0.030
0.200
15%
AHS
Pekerjaan 1 unit kusen pintu (Type P.1) + daun pintu panel kayu (NON-SNI 2013)
NO
A
D
E
F
URAIAN
KODE
SAT
KOEF
PEKERJAAN KAYU
Kusen Pintu Kayu Klas I
Daun Pintu Kayu Klas I
M3
M2
0.022
1.594
BH
BH
BH
3.000
2.000
1.000
PEKERJAAN PENGECATAN
Mendempul dan menggosok kusen
Mengecat kusen (1 lps plamir, 1 lps cat dsr, 2 lps cat
Mendempul dan menggosok pintu panil
Mengecat pintu panil (1 lps plamir, 1 lps cat dsr, 2 lp
M2
M2
M2
M2
1.044
1.044
3.188
3.188
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
0%
URAIAN
TENAGA
Upah pasang
BAHAN
1. Kusen Pintu / Jendela All Uk. 4''x1 3/4''
2. Karet List
3. Frame Jendela All
4. Kaca t = 5 mm ( Bening )
5. Casement Uk.
6. Handle Jendela
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
Page 26 of 73
KODE
SAT
KOEF
Ls
0.060
M1
M1
M1
M2
Bh
Bh
3.200
3.200
2.800
0.330
2.000
1.000
15%
AHS
URAIAN
TENAGA
Pekerja
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang
Mandor
KODE
SAT
L.01
L.02
L.02
L.02
L.03
L.04
OH
OH
OH
OH
OH
OH
0.180
0.020
0.020
0.020
0.006
0.009
M3
KG
Ltr
KG
KG
KG
KG
KG
0.002
0.010
BAHAN
Kayu kelas III
Paku 5 - 12 cm
Minyak bekisting
Besi beton (polos/ulir)
Kawat beton
Semen portland
Pasir beton
Kerikil (Maks 30 MM)
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
KOEF
3.000
0.450
4.000
0.006
0.009
15%
URAIAN
TENAGA
Pekerja
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang
Mandor
BAHAN
Kayu kelas III
Paku 5 - 12 cm
Minyak bekisting
Besi beton (polos/ulir)
Kawat beton
Semen portland
Pasir beton
Page 27 of 73
KODE
SAT
KOEF
L.01
L.02
L.02
L.02
L.03
L.04
OH
OH
OH
OH
OH
OH
0.297
0.033
0.033
0.033
0.010
0.015
M3
KG
Ltr
KG
KG
KG
KG
0.003
0.020
3.600
0.050
5.500
0.009
AHS
KG
PERALATAN
D
E
F
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
Page 28 of 73
0.015
15%
AHS
D
E
F
URAIAN
KODE
TENAGA
Upah
SAT
KOEF
Ls
0.200
BAHAN
Kubah Utama Mesjid dg GRC
Unit
1.000
PERALATAN
Peralatan dan alat batu
Set
1.000
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
15%
D
E
F
URAIAN
TENAGA
Upah
KODE
SAT
KOEF
Ls
0.200
BAHAN
Kubah Menara Mesjid dg GRC
Unit
1.000
PERALATAN
Peralatan dan alat batu
Set
1.000
Jumlah (A + B + C)
Overhead & profit
Harga satuan pekerjaan (D+E)
Page 29 of 73
15%
AHS
Page 30 of 73
AHS
JUMLAH HARGA
Rp.
60,000.00
90,000.00
JUMLAH (A)
6,000.00
4,500.00
10,500.00
-
JUMLAH (B)
JUMLAH (C)
JUMLAH (D)
x Jumlah D
HARGA SATUAN
Rp.
10,500.00
1,575.00
12,075.00
JUMLAH HARGA
Rp.
60,000.00
75,000.00
80,000.00
90,000.00
JUMLAH (A)
6,000.00
7,500.00
800.00
450.00
14,750.00
2,500,000.00
13,000.00
2,500,000.00
JUMLAH (B)
300,000.00
260.00
17,500.00
317,760.00
JUMLAH (C)
JUMLAH (D)
x Jumlah D
HARGA SATUAN
Rp.
332,510.00
49,876.50
382,386.50
JUMLAH HARGA
Rp.
Page 31 of 73
AHS
60,000.00
90,000.00
JUMLAH (A)
JUMLAH (B)
JUMLAH (C)
JUMLAH (D)
x Jumlah D
Page 32 of 73
45,000.00
2,250.00
47,250.00
-
47,250.00
7,087.50
54,337.50
AHS
HARGA SATUAN
Rp.
JUMLAH HARGA
Rp.
60,000.00
90,000.00
JUMLAH (A)
30,000.00
4,500.00
34,500.00
-
JUMLAH (B)
JUMLAH (C)
JUMLAH (D)
x Jumlah D
HARGA SATUAN
Rp.
34,500.00
5,175.00
39,675.00
JUMLAH HARGA
Rp.
60,000.00
90,000.00
JUMLAH (A)
18,000.00
900.00
18,900.00
120,000.00
144,000.00
144,000.00
JUMLAH (B)
JUMLAH (C)
JUMLAH (D)
x Jumlah D
HARGA SATUAN
Rp.
162,900.00
24,435.00
187,335.00
JUMLAH HARGA
Rp.
60,000.00
90,000.00
JUMLAH (A)
15,000.00
2,250.00
17,250.00
68,200.00
81,840.00
-
Page 33 of 73
AHS
JUMLAH (B)
JUMLAH (C)
JUMLAH (D)
x Jumlah D
Page 34 of 73
81,840.00
99,090.00
14,863.50
113,953.50
AHS
60,000.00
75,000.00
80,000.00
90,000.00
JUMLAH (A)
72,000.00
15,000.00
1,600.00
5,400.00
94,000.00
1,200.00
108.57
181.48
25.00
JUMLAH (B)
276,000.00
96,954.29
186,381.48
5,000.00
564,335.77
JUMLAH (C)
JUMLAH (D)
x Jumlah D
658,335.77
98,750.37
757,086.13
JUMLAH HARGA
Rp.
60,000.00
75,000.00
80,000.00
90,000.00
JUMLAH (A)
31,200.00
19,500.00
2,080.00
2,340.00
55,120.00
2,200,000.00
15,000.00
4,000.00
JUMLAH (B)
88,000.00
4,500.00
400.00
92,900.00
JUMLAH (C)
JUMLAH (D)
x Jumlah D
HARGA SATUAN
Rp.
148,020.00
22,203.00
170,223.00
JUMLAH HARGA
Rp.
Page 35 of 73
AHS
60,000.00
75,000.00
80,000.00
90,000.00
JUMLAH (A)
4,200.00
5,250.00
560.00
360.00
10,370.00
11,000.00
15,000.00
JUMLAH (B)
115,500.00
2,250.00
117,750.00
JUMLAH (C)
JUMLAH (D)
x Jumlah D
Page 36 of 73
128,120.00
19,218.00
147,338.00
AHS
JUMLAH HARGA
Rp.
60,000.00
75,000.00
80,000.00
90,000.00
JUMLAH (A)
99,000.00
20,625.00
2,240.00
7,470.00
129,335.00
1,200.00
108.57
181.48
25.00
JUMLAH (B)
460,800.00
75,131.43
188,559.26
5,375.00
729,865.69
JUMLAH (C)
JUMLAH (D)
x Jumlah D
859,200.69
128,880.10
988,080.79
JUMLAH HARGA
Rp.
60,000.00
75,000.00
80,000.00
90,000.00
JUMLAH (A)
99,000.00
20,625.00
2,240.00
7,470.00
129,335.00
1,200.00
108.57
181.48
25.00
JUMLAH (B)
445,200.00
75,782.86
190,011.11
5,375.00
716,368.97
JUMLAH (C)
JUMLAH (D)
x Jumlah D
HARGA SATUAN
Rp.
845,703.97
126,855.60
972,559.56
JUMLAH HARGA
Rp.
Page 37 of 73
AHS
60,000.00
75,000.00
80,000.00
90,000.00
JUMLAH (A)
39,600.00
24,750.00
2,640.00
2,970.00
69,960.00
2,200,000.00
15,000.00
4,000.00
2,600,000.00
110,000.00
15,000.00
JUMLAH (B)
88,000.00
6,000.00
800.00
39,000.00
38,500.00
30,000.00
202,300.00
JUMLAH (C)
JUMLAH (D)
x Jumlah D
HARGA SATUAN
Rp.
272,260.00
40,839.00
313,099.00
JUMLAH HARGA
Rp.
60,000.00
75,000.00
80,000.00
90,000.00
JUMLAH (A)
39,600.00
24,750.00
2,640.00
2,970.00
69,960.00
2,200,000.00
16,000.00
4,000.00
2,600,000.00
110,000.00
15,000.00
JUMLAH (B)
88,000.00
6,400.00
800.00
46,800.00
38,500.00
30,000.00
210,500.00
JUMLAH (C)
JUMLAH (D)
x Jumlah D
HARGA SATUAN
Rp.
280,460.00
42,069.00
322,529.00
JUMLAH HARGA
Rp.
Page 38 of 73
AHS
60,000.00
75,000.00
80,000.00
90,000.00
JUMLAH (A)
39,600.00
24,750.00
2,640.00
2,970.00
69,960.00
2,200,000.00
16,000.00
4,000.00
2,600,000.00
110,000.00
15,000.00
JUMLAH (B)
88,000.00
6,400.00
800.00
39,000.00
38,500.00
90,000.00
262,700.00
JUMLAH (C)
JUMLAH (D)
x Jumlah D
Page 39 of 73
332,660.00
49,899.00
382,559.00
AHS
HARGA SATUAN
Rp.
JUMLAH HARGA
Rp.
60,000.00
75,000.00
80,000.00
90,000.00
JUMLAH (A)
18,000.00
75,000.00
8,000.00
1,350.00
102,350.00
33,333.33
2,000.00
500.00
2,500,000.00
13,000.00
20,000.00
25,000.00
JUMLAH (B)
36,666.67
600.00
1,250.00
52,500.00
3,900.00
60,000.00
1,000.00
155,916.67
JUMLAH (C)
JUMLAH (D)
x Jumlah D
258,266.67
38,740.00
297,006.67
JUMLAH HARGA
Rp.
60,000.00
75,000.00
80,000.00
90,000.00
JUMLAH (A)
1,200.00
4,725.00
504.00
225.00
6,654.00
21,500.00
25,300.00
27,000.00
JUMLAH (B)
2,150.00
2,530.00
7,020.00
11,700.00
JUMLAH (C)
JUMLAH (D)
x Jumlah D
18,354.00
2,753.10
21,107.10
Page 40 of 73
AHS
Rp.
Rp.
60,000.00
75,000.00
80,000.00
90,000.00
JUMLAH (A)
18,000.00
7,500.00
800.00
1,350.00
27,650.00
250.00
1,200.00
121,000.00
JUMLAH (B)
17,500.00
22,740.00
4,598.00
44,838.00
JUMLAH (C)
JUMLAH (D)
x Jumlah D
Page 41 of 73
72,488.00
10,873.20
83,361.20
AHS
HARGA SATUAN
Rp.
JUMLAH HARGA
Rp.
60,000.00
75,000.00
80,000.00
90,000.00
JUMLAH (A)
18,000.00
11,250.00
1,200.00
1,350.00
31,800.00
1,200.00
121,000.00
JUMLAH (B)
7,488.00
2,904.00
10,392.00
JUMLAH (C)
JUMLAH (D)
x Jumlah D
HARGA SATUAN
Rp.
42,192.00
6,328.80
48,520.80
JUMLAH HARGA
Rp.
60,000.00
75,000.00
80,000.00
90,000.00
JUMLAH (A)
18,000.00
7,500.00
800.00
1,350.00
27,650.00
902,492.50
1,200.00
121,000.00
JUMLAH (B)
902,492.50
15,360.00
4,235.00
922,087.50
JUMLAH (C)
JUMLAH (D)
x Jumlah D
HARGA SATUAN
Rp.
949,737.50
142,460.63
1,092,198.13
JUMLAH HARGA
Rp.
60,000.00
75,000.00
Page 42 of 73
4,500.00
2,812.50
AHS
80,000.00
90,000.00
JUMLAH (A)
300.00
337.50
7,950.00
1,200.00
121,000.00
JUMLAH (B)
3,000.00
1,815.00
4,815.00
JUMLAH (C)
JUMLAH (D)
x Jumlah D
Page 43 of 73
12,765.00
1,914.75
14,679.75
AHS
HARGA SATUAN
Rp.
JUMLAH HARGA
Rp.
60,000.00
75,000.00
80,000.00
90,000.00
JUMLAH (A)
37,200.00
26,250.00
2,800.00
2,700.00
68,950.00
416,666.67
45,000.00
2,250.00
121,000.00
JUMLAH (B)
437,500.00
4,500.00
26,437.50
4,235.00
472,672.50
JUMLAH (C)
JUMLAH (D)
x Jumlah D
HARGA SATUAN
Rp.
541,622.50
81,243.38
622,865.88
JUMLAH HARGA
Rp.
60,000.00
75,000.00
80,000.00
90,000.00
JUMLAH (A)
12,000.00
7,500.00
800.00
900.00
21,200.00
70,500.00
1,200.00
121,000.00
2,330.00
JUMLAH (B)
440,625.00
12,000.00
5,445.00
3,285.30
461,355.30
JUMLAH (C)
JUMLAH (D)
x Jumlah D
HARGA SATUAN
Rp.
482,555.30
72,383.30
554,938.60
JUMLAH HARGA
Rp.
Page 44 of 73
AHS
60,000.00
75,000.00
80,000.00
90,000.00
JUMLAH (A)
54,000.00
675.00
2,800.00
450.00
57,925.00
15,000.00
1,200.00
121,000.00
2,330.00
JUMLAH (B)
39,750.00
1,368.00
363.00
14.56
41,495.56
JUMLAH (C)
JUMLAH (D)
x Jumlah D
Page 45 of 73
99,420.56
14,913.08
114,333.65
AHS
HARGA SATUAN
Rp.
JUMLAH HARGA
Rp.
60,000.00
75,000.00
80,000.00
90,000.00
JUMLAH (A)
4,500.00
2,812.50
300.00
337.50
7,950.00
1,200.00
121,000.00
250.00
JUMLAH (B)
15,000.00
5,445.00
15,000.00
35,445.00
JUMLAH (C)
JUMLAH (D)
x Jumlah D
HARGA SATUAN
Rp.
43,395.00
6,509.25
49,904.25
JUMLAH HARGA
Rp.
60,000.00
75,000.00
80,000.00
90,000.00
JUMLAH (A)
36,000.00
22,500.00
2,400.00
2,700.00
63,600.00
1,200.00
121,000.00
JUMLAH (B)
7,488.00
2,904.00
10,392.00
JUMLAH (C)
JUMLAH (D)
x Jumlah D
73,992.00
11,098.80
85,090.80
JUMLAH HARGA
Rp.
60,000.00
75,000.00
Page 46 of 73
420,000.00
1,575,000.00
AHS
80,000.00
90,000.00
JUMLAH (A)
168,000.00
31,500.00
2,194,500.00
2,600,000.00
15,000.00
5,000.00
JUMLAH (B)
2,860,000.00
18,750.00
5,000.00
2,883,750.00
JUMLAH (C)
JUMLAH (D)
x Jumlah D
Page 47 of 73
5,078,250.00
761,737.50
5,839,987.50
AHS
JUMLAH HARGA
Rp.
60,000.00
75,000.00
80,000.00
90,000.00
JUMLAH (A)
60,000.00
225,000.00
24,000.00
4,500.00
313,500.00
2,800,000.00
5,000.00
JUMLAH (B)
112,000.00
2,500.00
114,500.00
JUMLAH (C)
JUMLAH (D)
x Jumlah D
HARGA SATUAN
Rp.
428,000.00
64,200.00
492,200.00
JUMLAH HARGA
Rp.
60,000.00
75,000.00
80,000.00
90,000.00
JUMLAH (A)
900.00
11,250.00
1,200.00
72.00
13,422.00
14,000.00
JUMLAH (B)
14,000.00
14,000.00
JUMLAH (C)
JUMLAH (D)
x Jumlah D
HARGA SATUAN
Rp.
27,422.00
4,113.30
31,535.30
JUMLAH HARGA
Rp.
60,000.00
75,000.00
80,000.00
90,000.00
Page 48 of 73
1,200.00
15,000.00
1,600.00
90.00
AHS
JUMLAH (A)
17,890.00
15,000.00
JUMLAH (B)
15,000.00
15,000.00
JUMLAH (C)
JUMLAH (D)
x Jumlah D
Page 49 of 73
32,890.00
4,933.50
37,823.50
AHS
HARGA SATUAN
Rp.
JUMLAH HARGA
Rp.
60,000.00
75,000.00
80,000.00
90,000.00
JUMLAH (A)
3,600.00
45,000.00
4,800.00
270.00
53,670.00
93,150.00
JUMLAH (B)
93,150.00
93,150.00
JUMLAH (C)
JUMLAH (D)
x Jumlah D
HARGA SATUAN
Rp.
146,820.00
22,023.00
168,843.00
JUMLAH HARGA
Rp.
60,000.00
75,000.00
80,000.00
90,000.00
JUMLAH (A)
2,400.00
3,000.00
320.00
225.00
5,945.00
26,000.00
25,000.00
100.00
JUMLAH (B)
1,300.00
1,250.00
5.00
2,555.00
JUMLAH (C)
JUMLAH (D)
x Jumlah D
8,500.00
1,275.00
9,775.00
60,000.00
75,000.00
80,000.00
Page 50 of 73
4,200.00
675.00
480.00
AHS
90,000.00
JUMLAH (A)
270.00
5,625.00
22,000.00
25,000.00
25,000.00
27,000.00
10,000.00
5,000.00
5,000.00
JUMLAH (B)
4,400.00
3,750.00
4,250.00
7,020.00
100.00
150.00
1,000.00
20,670.00
JUMLAH (C)
JUMLAH (D)
x Jumlah D
Page 51 of 73
26,295.00
3,944.25
30,239.25
AHS
JUMLAH HARGA
Rp.
5,839,987.50
492,200.00
JUMLAH (A)
130,611.32
784,517.58
915,128.90
31,535.30
37,823.50
168,843.00
JUMLAH (B)
94,605.90
75,647.00
168,843.00
339,095.90
9,775.00
30,239.25
9,775.00
30,239.25
JUMLAH (C)
JUMLAH (D)
x Jumlah D
10,202.17
31,560.71
31,160.75
96,396.68
169,320.30
1,423,545.10
1,423,545.10
HARGA SATUAN
Rp.
JUMLAH HARGA
Rp.
744,306.00
JUMLAH (A)
44,658.36
44,658.36
122,300.00
5,000.00
85,570.00
95,000.00
18,000.00
30,000.00
JUMLAH (B)
391,360.00
16,000.00
239,596.00
31,350.00
36,000.00
30,000.00
744,306.00
JUMLAH (C)
JUMLAH (D)
x Jumlah D
Page 52 of 73
788,964.36
118,344.65
907,309.01
AHS
HARGA SATUAN
Rp.
JUMLAH HARGA
Rp.
60,000.00
75,000.00
75,000.00
75,000.00
80,000.00
90,000.00
JUMLAH (A)
10,800.00
1,500.00
1,500.00
1,500.00
480.00
810.00
16,590.00
2,200,000.00
16,000.00
4,000.00
11,000.00
15,000.00
1,200.00
108.57
181.48
JUMLAH (B)
4,400.00
160.00
33,000.00
6,750.00
4,800.00
0.65
1.63
49,112.28
JUMLAH (C)
JUMLAH (D)
x Jumlah D
HARGA SATUAN
Rp.
65,702.28
9,855.34
75,557.63
JUMLAH HARGA
Rp.
60,000.00
75,000.00
75,000.00
75,000.00
80,000.00
90,000.00
JUMLAH (A)
17,820.00
2,475.00
2,475.00
2,475.00
800.00
1,350.00
27,395.00
2,200,000.00
16,000.00
4,000.00
11,000.00
15,000.00
1,200.00
108.57
6,600.00
320.00
39,600.00
750.00
6,600.00
0.98
Page 53 of 73
AHS
181.48
JUMLAH (B)
JUMLAH (C)
JUMLAH (D)
x Jumlah D
Page 54 of 73
2.72
53,873.70
81,268.70
12,190.30
93,459.00
AHS
HARGA SATUAN
Rp.
JUMLAH HARGA
Rp.
60,000,000.00
JUMLAH (A)
12,000,000.00
12,000,000.00
60,000,000.00
JUMLAH (B)
60,000,000.00
60,000,000.00
100,000.00
JUMLAH (C)
JUMLAH (D)
x Jumlah D
100,000.00
100,000.00
72,100,000.00
10,815,000.00
82,915,000.00
HARGA SATUAN
Rp.
JUMLAH HARGA
Rp.
25,000,000.00
JUMLAH (A)
5,000,000.00
5,000,000.00
25,000,000.00
JUMLAH (B)
25,000,000.00
25,000,000.00
100,000.00
JUMLAH (C)
JUMLAH (D)
x Jumlah D
100,000.00
100,000.00
30,100,000.00
4,515,000.00
34,615,000.00
Page 55 of 73
AHS
Page 56 of 73
AHS
:
:
PEKANBARU
2014
KODE
HSBU
SATUAN
HARGA SATUAN
(Rp)
(2)
(3)
(4)
(1)
A.
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
B.
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.
UPAH TENAGA :
U.001 Pekerja
U.002 Tukang gali
U.003 Tukang kayu
U.004 Tukang batu
U.005 Tukang besi
U.006 Tukang cat
U.007 Kepala tukang
U.008 Mandor
U.009 Mekanik
U.010 Operator
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
60,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
80,000.00
90,000.00
75,000.00
80,000.00
M3
M3
M3
M3
M3
M3
Lbr
Btg
KG
KG
KG
BH
KG
KG
KG
M3
M3
KG
M3
KG
Bh
KG
KG
KG
Ltr
M2
KG
M'
KG
KG
KG
Unit
M2
KG
BH
2,500,000.00
2,500,000.00
2,200,000.00
2,500,000.00
2,600,000.00
2,800,000.00
110,000.00
15,000.00
13,000.00
15,000.00
16,000.00
20,000.00
25,000.00
11,000.00
15,000.00
120,000.00
68,200.00
108.57
121,000.00
181.48
250.00
1,200.00
2,250.00
2,330.00
4,000.00
33,333.33
2,000.00
500.00
21,500.00
25,300.00
27,000.00
902,492.50
416,666.67
45,000.00
70,500.00
BAHAN:
B.001 Kayu balok 5/7
B.002 Kayu papan 3/20
B.003 Kayu kelas III
B.004 Kayu Kelas II
B.005 Balok kayu kelas II
B.006 Papan kayu (4 x 30) cm
B.007 Plywood tebal 9 mm
B.008 Dolken kayu dia.8 - 10cm/pjg 4m
B.009 Paku biasa 2" - 3"
B.010 Paku 5 - 10 cm
B.011 Paku 5 - 12 cm
B.012 Paku Beton
B.013 Paku Gypsum
B.014 Besi beton (polos/ulir)
B.015 Kawat beton
B.016 Pasir urug
B.017 Tanah Urug
B.018 Pasir beton
B.019 Pasir Pasang
B.020 Kerikil (Maks 30 MM)
B.021 Bata merah
B.022 Semen portland
B.023 Semen Abu-abu
B.024 Semen warna
B.025 Minyak bekisting
B.026 Gypsum Board
B.027 Cornes
B.028 Textile Tape
B.029 Plamir (untuk tembok)
B.030 Cat dasar (untuk tembok)
B.031 Cat penutup 2 kali (untuk tembok)
B.032 Roster / Terawang (sesuai gbr)
B.033 Batu Tempel Hitam
B.034 Anti Lumut/Vernis Batu
B.035 Ubin keramik (40x40) cm
Page 57 of 73
HSBU
KODE
TENAGA DAN MATERIAL
HSBU
36. B.036 Plint keramik (10 x 40) cm
37. B.037 Engsel pintu
38. B.038 Gerendel pintu kw. 1
39. B.039 Kunci tanam 2 slag kw. 1
40. B.040 Dempul Jadi
41. B.041 Minyak Cat (Tinner)
42. B.042 Batu Apung
43. B.043 Cat menie
44. B.044 Plamuur (untuk kayu)
45. B.045 Cat dasar (untuk kayu)
46. B.046 Cat penutup (untuk kayu)
47. B.047 Kuas
48. B.048 Pengencer
49. B.049 Ampelas
50. B.050 Kusen Pintu / Jendela All Uk. 4''x1 3/4''
51. B.051 Karet List
52. B.052 Frame Jendela All
53. B.053 Kaca t = 5 mm ( Bening )
54. B.054 Casement Uk.
55. B.055 Handle Jendela
56. B.056 Kubah Utama Mesjid dg GRC
57. B.057 Kubah Menara Mesjid dg GRC
58. B.058 Lem kayu
59. B.059 Peralatan dan alat batu
60. B.060 Air
61. B.061 Lampu type TL 40 Watt
62. B.062 Lampu type TL 25 Watt
63. B.063 Saklar tunggal
64. B.064 Saklar ganda
65. B.065 Stop kontak
Page 58 of 73
SATUAN
BH
BH
BH
BH
KG
KG
KG
KG
KG
KG
KG
BH
KG
Lbr
M1
M1
M1
M2
Bh
Bh
Unit
Unit
KG
Set
Liter
BH
BH
BH
BH
BH
HARGA SATUAN
(Rp)
15,000.00
14,000.00
15,000.00
93,150.00
26,000.00
25,000.00
100.00
22,000.00
25,000.00
25,000.00
27,000.00
10,000.00
5,000.00
5,000.00
122,300.00
5,000.00
85,570.00
95,000.00
18,000.00
30,000.00
60,000,000.00
25,000,000.00
5,000.00
100,000.00
25.00
60,000.00
40,000.00
20,000.00
25,000.00
12,000.00
HSBU
PEKERJAAN
LOKASI
NO.
A.
URAIAN PEKERJAAN
SAT
PEKERJAAN PERSIAPAN
1. Pembersihan lokasi
2. Pengukuran dan pasang bowplank
VOLUME
HARGA SATUAN
(Rp)
M2
M1
352.00
76.00
12,075.00
382,386.50
4,250,400.00
29,061,374.00
33,311,774.00
PEKERJAAN STRUKTUR
PEKERJAAN PONDASI :
a. Pondasi Tapak Type P1
1. Galian pondasi
2. Pasir urug
M3
M3
28.60
1.30
54,337.50
187,335.00
1,554,052.50
243,535.50
3. Lantai kerja
M3
1.30
757,086.13
984,211.97
4. Bekisting pondasi
M2
41.60
170,223.00
7,081,276.80
5. Pembesian
KG
866.72
14,733.80
12,770,086.88
JUMLAH A
B.
I
JUMLAH HARGA
(Rp)
Page 59 of 73
URAIAN RAB
NO.
II
URAIAN PEKERJAAN
SAT
VOLUME
HARGA SATUAN
(Rp)
JUMLAH HARGA
(Rp)
M3
5.20
988,080.79
5,138,020.11
M3
9.53
39,675.00
378,235.00
M3
M3
M3
M2
KG
M3
5.44
1.36
1.36
54.40
493.70
5.44
54,337.50
187,335.00
757,086.13
170,223.00
14,733.80
988,080.79
295,596.00
254,775.60
1,029,637.14
9,260,131.20
7,274,129.33
5,375,159.50
M3
M3
M3
M2
KG
1.28
0.64
0.64
19.20
219.70
54,337.50
187,335.00
757,086.13
170,223.00
14,733.80
69,552.00
119,894.40
484,535.12
3,268,281.60
3,237,080.57
Page 60 of 73
URAIAN RAB
NO.
URAIAN PEKERJAAN
SAT
VOLUME
HARGA SATUAN
(Rp)
JUMLAH HARGA
(Rp)
M3
1.92
988,080.79
1,897,115.12
M3
M3
M3
M2
KG
M3
0.16
0.08
0.08
2.72
24.24
0.20
54,337.50
187,335.00
757,086.13
170,223.00
14,733.80
988,080.79
8,634.23
14,883.77
60,150.49
463,687.45
357,202.85
201,864.91
M3
M3
M3
M3
19.63
4.91
4.91
8.96
113,953.50
187,335.00
757,086.13
972,559.56
2,236,930.00
919,355.88
3,715,438.05
8,714,133.69
M3
M3
M3
M3
2.22
0.55
0.55
0.96
113,953.50
187,335.00
757,086.13
972,559.56
252,862.82
103,924.09
419,993.53
928,988.90
KG
M2
M3
169.80
93.92
5.64
14,733.80
313,099.00
988,080.79
2,501,842.08
29,406,258.08
5,568,032.87
KG
M2
M3
80.78
9.19
0.69
14,733.80
313,099.00
988,080.79
1,190,147.44
2,878,006.01
681,182.90
M2
KG
M3
68.80
602.44
5.16
322,529.00
14,733.80
988,080.79
22,189,995.20
8,876,209.51
5,098,496.88
M2
KG
M3
128.64
1,586.17
12.86
382,559.00
14,733.80
988,080.79
49,210,476.97
23,370,255.21
12,710,177.26
-
M2
KG
M3
11.20
98.07
0.84
322,529.00
14,733.80
988,080.79
3,612,324.80
1,444,964.34
829,987.86
M2
KG
M3
16.00
197.29
1.60
382,559.00
14,733.80
988,080.79
6,120,944.00
2,906,861.14
1,580,929.27
KG
M2
M3
416.34
37.01
2.78
14,733.80
313,099.00
988,080.79
6,134,270.29
11,587,167.79
2,742,517.04
M2
KG
M3
19.78
222.48
1.48
322,529.00
14,733.80
988,080.79
6,378,333.50
3,277,975.82
1,465,521.43
M2
KG
M3
8.31
102.41
0.83
382,559.00
14,733.80
988,080.79
3,177,152.50
1,508,842.61
820,601.10
296,382,830.89
M2
M2
199.82
466.16
297,006.67
21,107.10
59,348,763.15
9,839,243.52
Page 61 of 73
URAIAN RAB
NO.
II
URAIAN PEKERJAAN
PEKERJAAN FINISHING AREA TERAS
1. Pekerjaan dinding parapet teras (1/2 bata)
SAT
VOLUME
HARGA SATUAN
(Rp)
JUMLAH HARGA
(Rp)
M2
27.72
83,361.20
2,310,772.46
27.72
39.60
27.72
106.26
108.96
22.00
18.00
14.15
16.10
27.72
48,520.80
14,679.75
622,865.88
554,938.60
114,333.65
49,904.25
1,092,198.13
85,090.80
48,520.80
21,107.10
1,344,996.58
581,318.10
17,265,842.06
58,967,220.17
12,457,794.16
1,097,893.50
19,659,566.25
1,203,864.64
781,184.88
585,088.81
63.43
126.86
2.00
2.00
24.00
24.00
83,361.20
48,520.80
1,423,545.10
907,309.01
554,938.60
114,333.65
5,287,600.92
6,155,348.69
2,847,090.20
1,814,618.03
13,318,526.28
2,744,007.53
33.30
17.32
34.04
25.26
4.18
75,557.63
93,459.00
83,361.20
81,243.38
2,516,068.99
1,618,709.95
2,837,365.16
339,191.09
4.98
2.10
25.85
0.75
322,529.00
382,559.00
14,733.80
972,559.56
1,606,839.48
801,843.66
380,798.81
731,364.79
3.92
1.70
20.91
0.59
322,529.00
382,559.00
14,733.80
972,559.56
1,264,958.74
648,820.06
308,127.28
575,755.26
56.67
24.72
1.00
1.00
83,361.20
440,625.00
34,615,000.00
82,915,000.00
4,724,245.93
10,892,250.00
34,615,000.00
82,915,000.00
364,387,079.13
9.00
5.00
60,000.00
40,000.00
540,000.00
200,000.00
3.00
20,000.00
60,000.00
Bh
Page 62 of 73
URAIAN RAB
NO.
URAIAN PEKERJAAN
SAT
VOLUME
HARGA SATUAN
(Rp)
JUMLAH HARGA
(Rp)
2. Saklar ganda
Bh
5.00
25,000.00
125,000.00
Bh
Bh
Bh
Bh
4.00
2.00
2.00
2.00
12,000.00
40,000.00
20,000.00
12,000.00
48,000.00
80,000.00
40,000.00
24,000.00
Bh
Bh
Bh
13.00
2.00
2.00
60,000.00
40,000.00
60,000.00
780,000.00
80,000.00
120,000.00
JUMLAH D
2,097,000.00
GRAND TOTAL (A + B + C + D)
696,178,684.02
Page 63 of 73
URAIAN RAB
KODE AHS
KODE HSBU
1 AHS.001
2 U.001
3 U.002
4 U.003
5 U.004
6 B.001
7 B.002
8 B.003
9 B.004
10 B.005
11 B.006
AHS.002
U.001
U.002
U.003
U.004
B.007
B.008
B.009
B.010
AHS.003
U.001
U.004
AHS.004
U.001
U.002
U.003
U.004
B.004
B.005
B.006
B.009
AHS.005
U.001
U.002
U.003
U.004
B.005
B.006
B.007
B.008
B.009
B.010
ahs.001
AHS.001
AHS.001
AHS.001
AHS.001
AHS.001
AHS.001
AHS.001
AHS.001
AHS.001
AHS.001
U.001
U.002
U.003
U.004
B.001
B.002
B.003
B.004
B.005
B.006
AHS.002
AHS.002
AHS.002
AHS.002
AHS.002
AHS.002
AHS.002
AHS.002
AHS.003
AHS.003
U.001
U.002
U.003
U.004
B.007
B.008
B.009
B.010
U.001
U.004
AHS.004
AHS.004
AHS.004
AHS.004
AHS.004
AHS.004
AHS.004
AHS.004
AHS.004
U.001
U.002
U.003
U.004
B.004
B.005
B.006
B.009
AHS.005
AHS.005
AHS.005
AHS.005
AHS.005
AHS.005
AHS.005
AHS.005
AHS.005
U.001
U.002
U.003
U.004
B.005
B.006
B.007
B.008
ahs.002
AHS.003
AHS.002
AHS.002
AHS.002
AHS.002
AHS.002
AHS.002
AHS.002
AHS.002
AHS.002
AHS.005
AHS.005
B.009
B.010
U.001
U.003
U.007
U.008
B.001
B.009
B.002
C
(1)
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.
KODE
HSBU
MATERIAL :
B.001 Kayu balok 5/7
B.002 Kayu papan 3/20
B.003 Kayu kelas III
B.004 Kayu Kelas II
B.005 Balok kayu kelas II
B.006 Papan kayu (4 x 30) cm
B.007 Plywood tebal 9 mm
B.008 Dolken kayu dia.8 - 10cm/pjg 4m
B.009 Paku biasa 2" - 3"
B.010 Paku 5 - 10 cm
B.011 Paku 5 - 12 cm
B.012 Paku Beton
B.013 Paku Gypsum
B.014 Besi beton (polos/ulir)
B.015 Kawat beton
B.016 Pasir urug
B.017 Tanah Urug
B.018 Pasir beton
B.019 Pasir Pasang
B.020 Kerikil (Maks 30 MM)
B.021 Bata merah
B.022 Semen portland
B.023 Semen Abu-abu
B.024 Semen warna
B.025 Minyak bekisting
B.026 Gypsum Board
B.027 Cornes
B.028 Textile Tape
B.029 Plamir (untuk tembok)
B.030 Cat dasar (untuk tembok)
B.031 Cat penutup 2 kali (untuk tembok)
B.032 Roster / Terawang (sesuai gbr)
B.033 Batu Tempel Hitam
B.034 Anti Lumut/Vernis Batu
B.035 Ubin keramik (40x40) cm
B.036 Plint keramik (10 x 40) cm
B.037 Engsel pintu
B.038 Gerendel pintu kw. 1
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.
SATUAN
HARGA SATUAN
(Rp)
VOLUME
(3)
(4)
(4)
M3
M3
M3
M3
M3
M3
Lbr
Btg
KG
KG
KG
BH
KG
KG
KG
M3
M3
KG
M3
KG
Bh
KG
KG
KG
Ltr
M2
KG
M'
KG
KG
KG
Unit
M2
KG
BH
BH
BH
BH
2,500,000.00
2,500,000.00
2,200,000.00
2,500,000.00
2,600,000.00
2,800,000.00
110,000.00
15,000.00
13,000.00
15,000.00
16,000.00
20,000.00
25,000.00
11,000.00
15,000.00
120,000.00
68,200.00
108.57
121,000.00
181.48
250.00
1,200.00
2,250.00
2,330.00
4,000.00
33,333.33
2,000.00
500.00
21,500.00
25,300.00
27,000.00
902,492.50
416,666.67
45,000.00
70,500.00
15,000.00
14,000.00
15,000.00
1.66
12.48
11,407.46
162.96
4,759.30
1.05
6,737.90
1,940.40
2,821.09
4.16
-
11,407.46
162.96
6,737.90
1,940.40
2,821.09
BH
KG
KG
KG
KG
KG
KG
KG
BH
KG
Lbr
M1
M1
M1
M2
Bh
Bh
Unit
Unit
KG
Set
Liter
BH
BH
BH
BH
BH
93,150.00
26,000.00
25,000.00
100.00
22,000.00
25,000.00
25,000.00
27,000.00
10,000.00
5,000.00
5,000.00
122,300.00
5,000.00
85,570.00
95,000.00
18,000.00
30,000.00
60,000,000.00
25,000,000.00
5,000.00
100,000.00
25.00
60,000.00
40,000.00
20,000.00
25,000.00
12,000.00
1,378.00
-