REKAPITULASI AKHIR RUMAH TINGGAL TYPE - 48 / 150 PRO PROYE YEK K
: PERU PERUMA MAHA HAN N TAMAN MAN DHA DHARMA RMA ASRI SRI
LO L OKASI
: JL. SEDAR - KEL. TUMPA TUM PATAN NIBUNG NIBU NG - KEC. BATA BATANG KUIS KUI S - DELI D ELI SERDANG
PROVI N NS SI
: SUM. UTARA
NO.
URAIAN PEKERJAAN
JUMLAH HARGA
A.
PEK. PENDAHUUAN
Rp
1,500,000.00
B.
PEK. GALIAN DAN TIMBUNAN
Rp
732,366.00
C.
PEK. PONDASI
Rp
4,819,390.80
D.
PEK. BETON BERTULANG
Rp
12,389,034.39
E.
PEK. DINDING
Rp
41,421,276.16
F.
PEK. ATAP DAN PLAFOND
Rp
20,112,000.00
G.
PEK. PENUTUP LANTAI DAN DINDING
Rp
10,850,985.00
H.
PEK. KUSEN, PINTU DAN JENDELA
Rp
13,065,000.00
I.
PEK. PENGECATAN
Rp
8,869,648.94
J.
PEK. ELEKTRIKAL
Rp
1,680,000.00
K.
PEK. SANITASI
Rp
2,690,000.00
L.
PEK. LAIN-LAIN
Rp
3,500,000.00
TOTAL TOTAL Rp
121,629, 121,629,701. 701.29 29
DIBULATKAN DIBULATKAN Rp
121,60,000.00 121,60,000.00
T!"#$%&'( )
S!"&*+ D+& P+%+ J+*& D!%&p&' R&*+ T++ P+%+ R$#+ R+p$&
Medan, Medan, 28 Maret 2012 Dibuat Oleh : West estvillage age Architect ect Dharma Asri
Rahmad Suryadi H, ST Estimator Developer
Pemilik : Peru erumahan Taman
Muhammad !lham "u#is
RENCANA ANGGARAN BIA/A RAB RUMAH TINGGAL T/PE - 3 4 150 PROYEK LOKASI PROVINSI
) PERUMAHAN TAMAN DHARMA ASRI ) JL. SEDAR - KEL. TUMPATAN NIBUNG - KEC. BATANG KUIS - DELI SERDANG ) SUM. UTARA
NO.
URAIAN PEKERJAAN
OLUME
SATUAN
ANALISA SATUAN
HARGA SATUAN Rp
JUMLAH HARGA Rp
1
2
5
6
7
A. 1 2
PEK. PEND AH UU AN Pek. Bowp!"k Pe")!*!!" A'( *!" L'&+('k Ke(!
#$ -
%!k&'( %!k&'(
40.00 1.00
Rp Rp
25,000.00 Rp 500,000.00 Rp
1,000,000.00 500,000.00
Rp
1,500,000.00
160,000.00 Rp 45,000.00 Rp
292,851.00 439,515.00
Rp
72,66.00
748,200.00 Rp 177,100.00 Rp
4,750,321.80 69,069.00
Rp
,319,90.30
Rp Rp Rp Rp Rp
2,365,176.00 2,099,551.39 2,894,307.00 3,750,000.00 1,280,000.00
Rp
12,39,0.9
Rp Rp Rp Rp
26,042,997.75 757,200.00 14,249,828.41 371,250.00
Rp
1,21,276.16
150,000.00 Rp 120,000.00 Rp 150,000.00 Rp
12,072,000.00 8,040,000.00 12,000,000.00
Rp
20,112,000.00
Rp Rp Rp Rp
8,379,300.00 453,825.00 1,612,260.00 405,600.00
Rp
10,350,935.00
Rp Rp Rp Rp Rp Rp Rp Rp Rp
1,700,000.00 3,750,000.00 600,000.00 1,550,000.00 1,200,000.00 2,400,000.00 1,600,000.00 45,000.00 220,000.00
Rp
1,065,000.00
SUB. TOTAL - A B. 1 2
PEK. GALIAN DAN TIMBUNAN P!&'( (/) %!"! (/)
1.83 9.77
#3 #3
%!k&'( %!k&'(
Rp Rp
SUB. TOTAL - B C. 1 2
PEK. PONDASI Peke(!!" Po"*!&' e"e(/& Peke(!!" Po"*!&' P!&. B!+!
6.35 0.39
#3 #3
SNI 2836 2008. 6.6.02 SNI 6897 2008. 6.6.10
Rp Rp
SUB. TOTAL - C D. 1 2 3 4 5
PEK. BETON BERTULANG Peke(!!" Soo 1520 # Koo# P(!k+'& 15 15 # R'") B!ok 15 20 # Be&' %/!")!" +!#! '!. 10 ## Be&' %/!")!" +!#! '!. 6 ##
1.49 1.41 1.83 50.00 40.00
#3 #3 #3 B+) B+)
SNI 7394 2008. 6.6.29. SNI 7394 2008. 6.6.30.* SNI 7394 2008. 6.6.31.' %!k&'( %!k&'(
Rp Rp Rp Rp Rp
1,589,500.00 1,484,700.00 1,579,000.00 75,000.00 32,000.00
SUB. TOTAL - D E. 1 2 3 4
PEK. DINDING P!&!")!" B!+! e(! %e! 12 B!+! , 1 P 4 Pp. L'&+ P'"))!") Be+o", 1 P 2 Pp Pe&+e(!" 1 P 4 Pp %e! 15 ## Re'e S'&'(
147.05 12.00 256.75 4.95
#2 #$ #2 #2
SNI 6897 2008. 6.6.10 SNI 6897 2008. 6.6.20 SNI 2837 2008. 6.6.04 %!k&'(
Rp Rp Rp Rp
177,100.00 63,100.00 55,500.00 75,000.00
SUB. TOTAL - E F. 1 2 3
PEK. ATAP DAN PLAFOND P!&!") A+!p e"+e") e+! P!&!") P!o"*:p&/# % ; 9 ## Peke(!" K/*!-K/*! B!! R'")!"
80.48 67.00 80.00
#2 #2 #2
%!k&'( %!k&'( %!k&'(
Rp Rp Rp
SUB. TOTAL - F G. 1 2 3 4
PEK. PENUTUP LANTAI DAN DINDING P!&!")!" 1 #< L!"+!' Ke(!#'k k. 40 40 =# P!&!")!" 1 #< L!"+!' Ke(!#'k S'p k. 20 20 =# P!&!")!" 1 #< '"*'") Ke(!#'k K>= k. 20 25 =# P!&!")!" 1 #< '"*'") Ke(!#'k !p/( k. 20 25 =#
39.75 2.25 7.95 2.00
#2 #2 #2 #2
SNI 7395 2008. 6.6.35 SNI 7395 2008. 6.6.36 SNI 7395 2008. 6.6.54 SNI 7395 2008. 6.6.54
Rp Rp Rp Rp
210,800.00 201,700.00 202,800.00 202,800.00
SUB. TOTAL - G H. 1 2 3 4 4 5 6 7 8
PEK. KUSEN, PINTU DAN JENDELA K/&e" P1? !/" P'"+/ *!" A&e&o('& K/&e" P2 ? !/" P'"+/ *!" A&e&o('& P'"+/ @!e( K>= *!" A&e&o('& K/&e" P.1 ? e"*e! *!" A&e&o('& K/&e" .1 ? e"*e! *!" A&e&o('& K/&e" .2 ? e"*e! *!" A&e&o('& K/&e" .3 ? e"*e! *!" A&e&o('& K/&e" V.1 K/&e" B/!+, %e(!& ep!"C K/&e" V.2
1.00 3.00 2.00 1.00 1.00 3.00 2.00 1.00 22.00
"'+ /"'+ /"'+ /"'+ /"'+ /"'+ /"'+ /"'+ /"'+
%!k&'( %!k&'( %!k&'( %!k&'( %!k&'( %!k&'( %!k&'( %!k&'( %!k&'(
SUB. TOTAL - H
Rp Rp Rp Rp Rp Rp Rp Rp Rp
1,700,000.00 1,250,000.00 300,000.00 1,550,000.00 1,200,000.00 800,000.00 800,000.00 45,000.00 10,000.00
3
RENCANA ANGGARAN BIA/A RAB RUMAH TINGGAL T/PE - 3 4 150 PROYEK LOKASI PROVINSI
NO. 1 I. 1 2 3
) PERUMAHAN TAMAN DHARMA ASRI ) JL. SEDAR - KEL. TUMPATAN NIBUNG - KEC. BATANG KUIS - DELI SERDANG ) SUM. UTARA
URAIAN PEKERJAAN
OLUME SATUAN
2 PEK. PEN GECATA N Pe")e!+!" B'*!") K!:/ Pe ")e!+! " %e #ok Pe ")e!+! " P!o "
ANALISA SATUAN
HARGA SATUAN Rp
JUMLAH HARGA Rp
6
7
5
16.35 218.24 67.00
#2 #2 #2
SNI 03-2843-2002. DIV.6.08 SNI 03-2843-2002. DIV.6.14.! SNI 03-2843-2002. DIV.6.14.!
Rp Rp Rp
34,800.00 Rp 29,100.00 Rp 29,100.00 Rp
569,147.04 6,350,801.90 1,949,700.00
Rp
3,369,63.9
Rp Rp Rp Rp Rp
7 65,000.00 7 15,000.00 1 00,000.00 40,000.00 60,000.00
Rp
1,630,000.00
Rp Rp Rp Rp Rp Rp
1 00,000.00 1 00,000.00 90,000.00 400,000.00 500,000.00 1,500,000.00
Rp
2,690,000.00
1,500,000.00 Rp 1,500,000.00 Rp 500,000.00 Rp
1,500,000.00 1,500,000.00 500,000.00
SUB. TOTAL - L
Rp
,500,000.00
GRAND TOTAL PEMBULATAN
Rp Rp
121,629,701.29 121,60,000.00
SUB. TOTAL - I J. 1 2 3 4 5
PEK. ELEKTR IKA L P! &! ") %'+'k L !#p / L!#p/ %L 18 >!++ ? A&e&o('& S+ok Ko"+!k S!k!( %/"))! S!k!( Se('
17.00 11.00 5.00 2.00 3.00
%+k
%!k&'( %!k&'( %!k&'( %!k&'( %!k&'(
Rp Rp Rp Rp Rp
45,000.00 65,000.00 20,000.00 20,000.00 20,000.00
SUB. TOTAL - J K. 1 2 3 4 5 6
PEK. SAN ITASI I"&+!!&' A'( K(!" A'( @oo( (!'" =o&e* o")kok K'+e" Se+ Sep+'+!"k *!" Pe(e&!p!"
4.00 4.00 2.00 2.00 1.00 1.00
%+k B B B B "'+
%!k&'( %!k&'( %!k&'( %!k&'( %!k&'( %!k&'(
Rp Rp Rp Rp Rp Rp
SUB. TOTAL - K L. 1 2 3
PEK. LA IN- LAIN =o( =!(po(+ e#!+!" !&/k Pe#e(&'!!" L!!" Ak'(
T!"#$%&'( )
1.00 1.00 1.00
"'+ "'+ -
%!k&'( %!k&'( %!k&'(
Rp Rp Rp
25,000.00 25,000.00 45,000.00 200,000.00 500,000.00 1,500,000.00
S!"&*+ D+& P+%+ J+*& D!%&p&' R&*+ T++ P+%+ R$#+ R+p$& H&"(& 4 M!*!" P!"!($
2,5,953.
Medan, 28 Maret 201$
Dibuat Oleh : Westvillage Architect Dharma Asri
Rahmad Suryadi, H ST
Pemilik : Perumahan Taman
Muhammmad !lham "u#is,
SH Estimator
Pemilik
4
DAFTAR ANALISA PEKERJAAN I. PEKERJAAN PONDASI Rp
SNI 236 ) 2003. 6.6.02 1
1 - 3
P&&'(&' P'8&$ B&*+ B!%&, C&p+"&' 1 P: ) Pp
748,200.00
SNI 2836 2008. 6.6.02
RE@F
BAHAN ) B!+/ /"/") Se#e" Po(+!"*
3 K)
1.2000 130.4000
Rp Rp
143,000.00 Rp 1,300.00 Rp
171,600.00 169,520.00
P!&'( P!&!")
3
0.5200
Rp
130,000.00 Rp
67,600.00
Oh Oh Oh Oh
2.5000 1.0000 0.0750 0.0750
Rp Rp Rp Rp
80,000.00 120,000.00 130,000.00 130,000.00 /#! '/!+k!"
Rp
177,100.00
TENAGA :
Pekerja Tukang Batu Kepala Tukang Mandor
Rp Rp Rp Rp Rp Rp
200,000.00 120,000.00 9,750.00 9,750.00 73,220.00 73,200.00
II. PEKERJAAN DINDING SNI 6397 ) 2003. 6.6.10 2
1 - 2
P&&'(&' B&*& M!"& T!#&% 142 B&*& , 1 P: ) Pp. BAHAN ) B!+/ B!+! Se#e" Po(+!"* P!&'( P!&!")
SNI 6897 2008. 6.6.10
RE@F
;
B K)
70.0000 9.2000
Rp Rp
700.00 Rp 1,300.00 Rp
49,000.00 11,960.00
3
0.0430
Rp
130,000.00 Rp
5,590.00
Oh Oh Oh Oh
1.0000 0.2000 0.0200 0.0"00
Rp Rp Rp Rp
80,000.00 120,000.00 130,000.00 130,000.00 /#! '/!+k!"
Rp
216,500.00
TENAGA :
Pekerja Tukang Batu Kepala Tukang Mandor
Rp Rp Rp Rp Rp Rp
80,000.00 2,000.00 2,!00.00 ",900.00 177,050.00 177,100.00
III. PEKERJAAN PLESTERAN SNI 237 ) 2003. 6.6.02 3
1 - 2
P%!*!"&' 1 P: ) 2 Pp T!#&% 15
SNI 2837 2008. 6.6.02 ;
RE@F
RE@F
BAHAN ) Se#e" Po(+!"*
K)
8.1952
Rp
1,300.00 Rp
10,653.76
P!&'( P!&!")
3
0.0200
Rp
130,000.00 Rp
2,600.00
Oh Oh Oh Oh
1.0000 1.0000 0.0150 0.0100
Rp Rp Rp Rp
80,000.00 120,000.00 130,000.00 130,000.00 /#! '/!+k!" 55,500.00
TENAGA :
Pekerja Tukang Batu Kepala Tukang Mandor
Rp
SNI 237 ) 2003. 6.6.0 4
1 - 2
P%!*!"&' 1 P: ) Pp T!#&% 15
SNI 2837 2008. 6.6.04 ;
Rp Rp Rp Rp Rp Rp
RE@F
80,000.00 120,000.00 1,950.00 1,"00.00 216,50.76 216,500.00
RE@F
BAHAN ) Se#e" Po(+!"*
K)
4.9920
Rp
1,300.00 Rp
6,489.60
P!&'( P!&!")
3
0.0240
Rp
130,000.00 Rp
3,120.00
Oh Oh Oh Oh
0."000 0.1500 0.0150 0.0150
Rp Rp Rp Rp
80,000.00 120,000.00 130,000.00 130,000.00 /#! '/!+k!" 63,100.00
TENAGA :
Pekerja Tukang Batu Kepala Tukang Mandor
Rp
SNI 6397 ) 2003. 6.6.20 5
1 - $
L$* P$'((&'( B!*', 1 P: ) 2 Pp BAHAN ) Se#e" Po(+!"* P!&'( P!&!")
SNI 6897 2008. 6.6.20 ;
Rp Rp Rp Rp Rp Rp
RE@F
2,000.00 18,000.00 1,950.00 1,950.00 55,509.60 55,500.00
RE@F
K)
1.0000
Rp
1,300.00 Rp
1,300.00
3
0.0130
Rp
130,000.00 Rp
1,690.00
Oh Oh Oh Oh
0.0800 0.000 0.000 0.000
Rp Rp Rp Rp
80,000.00 120,000.00 130,000.00 130,000.00 /#! '/!+k!"
TENAGA :
Pekerja Tukang Batu Kepala Tukang Mandor
Rp Rp Rp Rp Rp Rp
!,00.00 8,000.00 5,200.00 520.00 6,110.00 6,100.00
I. PEKERJAAN BETON BERTULANG Rp
766,800.00
; Rp
766,800.00
SNI 79 ) 2003. 6.6.05 6
1 - 3
M!#+&* 1 = B!*' M+*+ K 175
SNI 79 ) 2003. 6.6.05
RE@F
BAHAN ) Se#e" Po(+!"*
K)
228.2000
Rp
1,300.00 Rp
P!&'( P!&!")
3
0.5430
Rp
130,000.00 Rp
70,590.00
Ke('k'
3
0.7350
Rp
143,000.00 Rp
105,105.00
Oh Oh Oh Oh
2.0000 1.0000 0.0280 0.08"0
Rp Rp Rp Rp
80,000.00 120,000.00 130,000.00 130,000.00 /#! '/!+k!" 16,300.00
296,660.00
TENAGA :
Pekerja Tukang Batu Kepala Tukang Mandor
Rp
SNI 79 ) 2003. 6.6.17& 7
1 - K)
M!"&<$* 1 K( B!$ B!*' P% BAHAN ) Be&' Be+o" Poo& K!w!+ Be+o"
Rp Rp Rp Rp Rp Rp
1!0,000.00 120,000.00 ",!0.00 10,790.00 766,735.00 766,300.00
RE@F
; K) K)
1.0500 0.0150
Rp Rp
Oh Oh Oh Oh
0.0070 0.0070 0.0007 0.000
Rp Rp Rp Rp
13,650.00 Rp 27,170.00 Rp
14,332.50 407.55
TENAGA :
Pekerja Tukang Be#$ Kepala Tukang Mandor
Rp
SNI 79 ) 2003. 6.6.21 8
2
1-
80,000.00 120,000.00 130,000.00 130,000.00 /#! '/!+k!" 209,600.00
Rp Rp Rp Rp Rp Rp
5!0.00 80.00 91.00 52.00 16,23.05 16,00.00
1,040,000.00 Rp 24,310.00 Rp 9,009.00 Rp
117,000.00 12,155.00 900.90
P&&'( 1 > B!<$*$'( BAHAN ) K!:/ Ke!& III P!k/ '":!k B'k'&+'")
3 K) L+(
0.1125 0.5000 0.1000
Rp Rp Rp
Oh Oh Oh Oh
0.5200 0.2!00 0.02!0 0.02!0
Rp Rp Rp Rp
TENAGA :
Pekerja Tukang Ka%u Kepala Tukang Mandor
80,000.00 120,000.00 130,000.00 130,000.00 /#! '/!+k!"
Rp Rp Rp Rp Rp Rp
1,!00.00 "1,200.00 ","80.00 ","80.00 209,615.90 209,600.00
. PEKERJAAN PENUTUP LANTAI DAN DINDING Rp
SNI 795 ) 2003. 6.6.5 13
1 - 2
P&&'(&' 1 > L&'*&$ K!"&$< U<. 0 ? 0 C
SNI 795 ) 2003. 6.6.5
210,800.00 RE@F
;
RE@F
BAHAN ) Ke(!#'k 40 40 =# Se#e" Po(+!"*
K+k K)
1.0000 10.0000
Rp Rp
80,000.00 Rp 1,300.00 Rp
80,000.00 13,000.00
P!&'( P!&!") Se#e" >!("!
3 K)
0.0450 1.5000
Rp Rp
130,000.00 Rp 3,217.50 Rp
5,850.00 4,826.25
Oh Oh Oh Oh
0.7000 0."500 0.0"50 0.0"50
Rp Rp Rp Rp
80,000.00 120,000.00 130,000.00 130,000.00 /#! '/!+k!" 201,700.00
TENAGA :
Pekerja Tukang Batu Kepala Tukang Mandor
Rp
SNI 795 ) 2003. 6.6.6 14
1 - 2
P&&'(&' 1 > L&'*&$ K!"&$< U<. 20 ? 20 C
SNI 795 ) 2003. 6.6.6
Rp Rp Rp Rp Rp Rp
RE@F
;
5!,000.00 2,000.00 ,550.00 ,550.00 210,776.25 210,300.00
RE@F
BAHAN ) Ke(!#'k 20 20 =# Se#e" Po(+!"*
K+k K)
1.0000 10.4000
Rp Rp
70,000.00 Rp 1,300.00 Rp
70,000.00 13,520.00
P!&'( P!&!") Se#e" >!("!
3 K)
0.0450 1.6200
Rp Rp
130,000.00 Rp 3,217.50 Rp
5,850.00 5,212.35
Oh Oh Oh Oh
0.7000 0."500 0.0"50 0.0"50
Rp Rp Rp Rp
80,000.00 120,000.00 130,000.00 130,000.00 /#! '/!+k!" 202,800.00
TENAGA :
Pekerja Tukang Batu Kepala Tukang Mandor
Rp
SNI 795 ) 2003. 6.6.5 15
1 - 2
P&&'(&' 1 > D$'8$'( K!"&$< U<. 20 ? 25 C
SNI 795 ) 2003. 6.6.5
Rp Rp Rp Rp Rp Rp
RE@F
;
5!,000.00 2,000.00 ,550.00 ,550.00 201,632.5 201,700.00
RE@F
BAHAN ) Ke(!#'k '"*'") 20 25 =# Se#e" Po(+!"*
K+k K)
1.0000 9.3000
Rp Rp
75,000.00 Rp 1,300.00 Rp
75,000.00 12,090.00
P!&'( P!&!") Se#e" >!("!
3 K)
0.0180 1.9400
Rp Rp
130,000.00 Rp 3,217.50 Rp
2,340.00 6,241.95
Oh Oh Oh Oh
0.7000 0."500 0.0"50 0.0"50
Rp Rp Rp Rp
80,000.00 120,000.00 130,000.00 130,000.00 /#! '/!+k!"
Rp
34,800.00
TENAGA :
Pekerja Tukang Batu Kepala Tukang Mandor
Rp Rp Rp Rp Rp Rp
5!,000.00 2,000.00 ,550.00 ,550.00 202,771.95 202,300.00
I. PEKERJAAN PENGECATAN SNI 0-23-2002. @I.6.03 16
1 - 2
P!'(!:&*&' B$8&'( K&+ B&"+ 1 L&p$ p%&$", 1 L&p$ C&* D&&", 2 L&p$ C&* P!'+*+p BAHAN ) =!+ e"' K!:/ P!#'( =!+ !&!( =!+ '":!k =!+ Pe"/+/p =!+ '":!k K!:/
SNI 0-23-2002. @I.6.03
RE@F
;
RE@F
K) K) K) K)
0.2000 0.1500 0.1700 0.3500
Rp Rp Rp Rp
9,750.00 22,425.00 9,750.00 25,000.00
Rp Rp Rp Rp
1,950.00 3,363.75 1,657.50 8,750.00
Oh Oh Oh Oh
0.0700 0.1050 0.000 0.0025
Rp Rp Rp Rp
80,000.00 120,000.00 130,000.00 130,000.00 /#! '/!+k!" 29,100.00
Rp Rp Rp Rp Rp Rp
5,!00.00 12,!00.00 520.00 "25.00 ,766.25 ,300.00
TENAGA :
Pekerja Tukang &at Kepala Tukang Mandor
Rp
SNI 0-23-2002. @I.6.1.& 17
1 - 2
P!'(!:&*&' T!#< L+&" 1 L&p$ P%&$", 1 L&p$ C&* D&&", 2 L&p$ C&* P!'+*+p BAHAN ) P!#'( =!+ !&!( B'!&! =!+ %e#ok =!+ Pe"/+/p 2 k!'
RE@F
K) K) K)
0.1000 0.1000 0.2600
Rp Rp Rp
Oh Oh Oh Oh
0.0200 0.0!"0 0.00!" 0.0025
Rp Rp Rp Rp
22,425.00 Rp 9,360.00 Rp 60,000.00 Rp
2,242.50 936.00 15,600.00
TENAGA :
Pekerja Tukang &at Kepala Tukang Mandor
80,000.00 120,000.00 130,000.00 130,000.00 /#! '/!+k!"
Rp Rp Rp Rp Rp
1,!00.00 7,5!0.00 819.00 "25.00 29,032.50
Rp
29,100.00
'/!+ Oe !*$%%&(! A":$*!:*
R&&8 S+"&8$, H., ST. E&+'#!+o(
DATAR HARGA SATUAN BAHAN BANGUNAN JL. SEDAR - KEL. TUMPATAN NIBUNG - KEC. BATANG KUIS - DELI SERDANG
NO
NAMA JENIS BARANG
SATUAN
1
2
1 2
B!+/ B!+!
HARGA Rp.
B
700.00
3
3 4 5 6 7 8 9 10 11 12
B!+/ /"/") Be&' Be+o" Poo& Be&' '!. 10 ## Be&' '!. 6 ## =!+ !&!( =!+ '":!k =!+ !&!( B'!&! =!+ e"' K!:/ =!+ Pe"/+/p =!+ '":!k K!:/ =!+ %e#ok =!+ Pe"/+/p 2 k!' @oo( (!'" K!w!+ Be+o"
K) B+) B+) K) K) K) K) K) B K)
143,000.00 13,650.00 75,000.00 32,000.00 9,750.00 9,360.00 9,750.00 25,000.00 60,000.00 37,050.00 27,170.00
13 14 15 16
K!:/ Ke!& III Ke(!#'k 20 20 =# Ke(!#'k 40 40 =# Ke(!#'k '"*'") 20 25 =#
3 k+k K+k K+k
1,040,000.00 70,000.00 80,000.00 75,000.00
Ke('k' Ko&e+ o")kok L!#p/ SL 18 >!++ %e(p!&!") ? Ak&e&o('& '":!k B'k'&+'") P!k/
B B L+( K)
P!p!" K!:/ Ke!& II
3
23
P!&'( P!&!")
24
17 18 19 20 21 22
25 26 27 28 31
3
143,000.00 100,000.00 45,500.00 9,009.00 24,310.00 1,040,000.00
OLUME
KETERANGAN
5
6 10,320.98 7.62 317.84 50.00 40.00 2.78 28.52 3.27 5.72 74.16 2.00 1.07 0.53 2.25 39.75 9.95 8.82
1.00
11.00
0.47
6.97
80.34
3
130,000.00
24.54
P!&'( (/) P!#'( Se#e" Po(+!"* Se#e" >!("!
3 K) K) K)
160,000.00 22,425.00 1,300.00 3,217.50
%!"! (/) %('pek& %e! 3 ##
L(
58,500.00 62,400.00
3
1.83 30.98 5,072.09 22.95 9.77 27.92
DATAR UPAH KERJA NO.
1 2 3 4 5 6 7 8
URAIAN TENAGA
Pekerja Mandor Tukang Be#$ Tukang &at Tukang Batu Tukang Ka%u Kepala Tukang Tukang '$#tr$k
SATUAN
Oh Oh Oh Oh Oh Oh Oh Oh
HARGA
80,000.00 130,000.00 120,000.00 120,000.00 120,000.00 120,000.00 130,000.00 120,000.00
'/!+ Oe !*$%%&(! A":$*!:*
R&&8 S+"&8$, H., ST. E&+'#!+o(
PERHITUNGAN OLUME PROYEK LOKASI PROVINSI
NO.
) PERUMAHAN TAMAN DHARMA ASRI ) JL. SEDAR - KEL. TUMPATAN NIBUNG - KEC. BATANG KUIS - DELI SERDAN ) SUM. UTARA
URAIAN PEKERJAAN
PANJANG LEBAR M!*!"
A. 1
M!*!"
TINGGI
LUAS
M!*!"
M!*!"
4
PEKERJAAN TANAH !'!" %!"! Po"*!&' e"e(/& - !'!" %!"! Po"*!&' B!+! (/)!" Ke#!' Bek!& !'!" P!&'( (/) %!"! Po"*!&' e"e(/& - P!&'( (/) %!"! Po"*!&' B!+! %!"! (/)
B. 1 2 3 4
PEKERJAAN PONDASI Peke(!!" Po"*!&' e"e(/& Peke(!!" Po"*!&' P!&. B!+! =o( Po"*!&' Koo# %e(!& Peke(!!" Soo 1520
45.35 7.50 0.50 49.60
0.35 0.13 0.70 0.15
0.40 0.40 0.25 0.20
1.00 1.00 1.00 1.00
C. 2
PEKERJAAN BETON BERTULANG Peke(!!" Koo# 1515 - %'"))' 3.60 # - koo# p(!k+'& +!#!!" - Koo# +'!") +e(!& 15 25 # Peke(!!" R'") B!ok
0.15 0.15 0.15 61.10
0.30 0.15
3.45 2.00 4.00 0.20
1.00 1.00 1.00 1.00
D. 1 2
PEKERJAAN DINDING P!&!")!" B!+! 12 B!+! , 1 P 2 Pp. P!&!")!" B!+! 12 B!+! , 1 P 4 Pp. - %e#ok L!:!(
45.35 11.90
3.45 1.00
1.00 1.00
1.00 1.00
5 6
L'&+ P'"))!") Be+o", 1 P 2 Pp Pe&+e(!" 1 P 2 Pp %e! 15 ## - P&+e(!" B!+! Se!&!( ep!" p'"+/ !&/kC Pe&+e(!" 1 P 4 Pp %e! 15 ## - P!&!")!" B!+! '"*'") L/!( - P!&!")!" B!+! '"*'") *!!#
1.00
1.00
1.00
1.00
0.60
1.00
1.00 1.00
4.25 4.25
1.00 1.00
2 3
3
7
45.35 7.50
0.60 0.25
0.50 0.10
1.00 1.00
45.35 7.50
0.60 0.25
0.05 0.05
1.00 1.00
E. 1
2 3
G. 1 2 3 4 5 6 7 8 9
PEKERJAAN ATAP DAN PLAFOND Pek. A+!p B!! R'")!" G e"+e") e+! - A+!p ep!" - A+!p Be!k!") P!&!") 1 #< L!")'+-L!")'+ %('pek& % ; 3 ## P!&!") 1 #$ L'&+ P!o" :p&/# P(o' PEKERJAAN PINTU DAN JENDELA L+& B$8&'( K+!' P1 P2 P3 P.1 .1 .2 .3 V.1 K>= V.2 L/!") A")'"
K!:/ k/*!-k/*! !p'+ Nok Soko") o(*'")
32.83 32.83 1.00
3.36 3.36 1.00
8.10 1.00 1.00
67.00 1.00
2.15 1.94 1.40 2.67 2.10 0.98 0.85 0.26 0.04
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
0.05 0.04 0.05 0.05 0.05
0.08 0.14 0.08 0.08 0.08
18.67 12.50 20.40 22.00 6.50
3.00 3.00 1.00 1.00 20.00
G
KOEF.
OLUME
SATUAN
-
13.61 0.19 1.36 0.09
1.00 1.00 2.00 1.00
13.00 1.00 2.00 1.00
13.79
#3
1.45
#3
5.99
#3
6.35 0.39 0.18 1.49 1.41 0.05 0.36 1.83 -
#3 #2 #3 #3
#3 #3 #3 #3
179.4
0.68
152.49
8
0.68
6.80
48
0.78
31.20
244.4
0.68
207.74
41.18!8" 50
1.00 1.00
156.46 11.90 163.6 1.00 1.00 -
1.95 1.95
-
#2 #2 #2 17.05 #$ #2 #2 #2 #2 #2
"4.18141
Btg
40
Btg
1.00 1.00
30.3 36.19 44.29 67.00 -
#2 #2 #2 #2 #$
Pjg Kusen
1.00 3.00 2.00 1.00 1.00 3.00 2.00 1.00 22.00
0.22 0.21 0.08 0.09 0.52 1.12
#3 #3 #3 #3 #3 #3
2.15 5.81 2.80 2.67 2.10 2.94 1.70 0.26 0.88 21.1
Jlh
2 2 2
5.20
0.22
1.144
1.14
5.10
0.22
1.122
3.37
-
0.22
0
2 2 2 3 2 2
9.20
0.22
2.024
2.02
4.20
0.22
0.924
2.77
4.40
0.22
0.968
1.94
2.00
0.22
0.44
0.44
-
11.63
2