Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 6

HARGA SATUAN

1 m' pengukuran dan pemasangan bouwplank


Kebutuhan Bahan Satuan Indeks Harga Bahan Jumlah
Kayu 5/7 m3 0.01 1,100,000.00 13,200.00
Paku biasa 2 inci – 5 inci kg 0.02 14,000.00 280.00
Kayu papan 3/20 m3 0.01 1,100,000.00 7,700.00
Jumlah 21,180.00
Membuat 1m3 Dinding K 225
Kebutuhan Bahan Satuan Indeks Harga Bahan Jumlah
Kayu kelas III m3 0.03 1,100,000.00 33,000.00
Paku 5 cm – 12 cm kg 0.4 14,000.00 5,600.00
Minyak bekisting ltr 0.2 28,000.00 5,600.00
Balok kayu kelas II m3 0.02 1,100,000.00 22,000.00
Papan 2/20 m3 0.02 1,100,000.00 22,000.00
Kayu 5/7, 4 m btg 3 15,400.00 46,200.00
Formite/penjaga jarak bh 4 15,400.00 61,600.00
PC kg 326 1,960.00 638,960.00
Pasir m3 0.54 385,000.00 207,900.00
Kerikil m3 0.8 390,000.00 312,000.00
Besi kg 56.50166 11,000.00 621,518.29
Kawat kg 0.847525 17,500.00 14,831.69
Jumlah 1,991,209.97
Membuat 1m3 Beton 1:3:5
Kebutuhan Bahan Satuan Indeks Harga Bahan Jumlah
PC kg 250 1,960.00 490,000.00
Pasir m3 0.6 385,000.00 231,000.00
Kerikil m3 0.98 390,000.00 382,200.00
1,103,200.00
RENCANA ANGGARAN BIAYA "WATER BASIN"

Volume Harga Upah Total Harga Upah


No Uraian Pekerjaan
(Rp.) (Rp.)
A PEKERJAAN PERSIAPAN
55 m3 4,855.26 267,039.47
B PEKERJAAN TANAH
1 GALIAN 493.857 m3 29,131.58 14,386,834.18
2 URUG KEMBALI 20.837 m3 9,710.53 202,338.24
3 BUANG TANAH 473.02 m3 7,815.79 3,697,024.74
C PEKERJAAN BETON
1 BETON K225 42.504 m3 145,302.63 6,175,943.05
2 LANTAI KERJA 6.03 m3 145,302.63 876,174.87
3 MEMBONGKAR BEKISTING 1 ls 2,500,000.00

603 603
516.2 516.2
828 828

3894.4
"WATER BASIN"

Harga Bahan Total Harga Bahan Total Harga Bahan


(Rp.) (Rp.) (Rp.)

21,180.00 1,164,900.00 1,431,939.47

14,386,834.18
202,338.24
3,697,024.74

1,991,209.97 84,634,388.77 90,810,331.83


1,103,200.00 6,652,296.00 7,528,470.87
2,500,000.00
Jumlah 120,556,939.33
REALISASI PEKERJAAN
S
NO JENIS PEKERJAAN VOLUME A
T
U S/D INI S/D LALU SAAT INI
A
N

1 PEKERJAAN BOWPLANK 55.00 m' - - -

2 GALIAN 493.86 M3 - - -
3 URUG KEMBALI 20.84 M3 - - -
4 BUANG TANAH 473.02 M3 - - -

5 BETON K175 42.50 M3 - - -


6 BEKISTING DINDING 552.98 M2 - - -
7 BESI 10 MM 2,401.55 KG - - -
8 LANTAI KERJA 6.03 M3 - - -
9 MEMBONGKAR BEKISTING 1.00 LS - - -

603 603
516.2 516.2
828 828

3894.4
PROGRESS
HARGA JUMLAH SPK
S/D INI S/D LALU
SATUAN HARGA BOBOT BOBOT BOBOT BOBOT BOBOT
(Rp.) (Rp.) FAKTOR KONTRAK FAKTOR KONTRAK FAKTOR

4,855.26 267,039.47 100% 0.639% 0.00% 0.00% 0.00%

29,131.58 14,386,834.18 100% 34.405% 0.00% 0.00% 0.00%


9,710.53 202,338.24 100% 0.484% 0.00% 0.00% 0.00%
7,815.79 3,697,024.74 100% 8.841% 0.00% 0.00% 0.00%

145,302.63 6,175,943.05 100% 14.769% 0.00% 0.00% 0.00%


17,526.32 9,691,702.11 100% 23.177% 0.00% 0.00% 0.00%
2,013.16 4,834,692.63 100% 11.562% 0.00% 0.00% 0.00%
9,947.37 59,982.63 100% 0.143% 0.00% 0.00% 0.00%
2,500,000.00 2,500,000.00 100% 5.979% 0.00% 0.00% 0.00%
41,815,557.05 100.00% 0.00%
PROGRESS
S/D LALU SAAT INI
BOBOT BOBOT BOBOT
KONTRAK FAKTOR KONTRAK

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%
0.00% 0.00% 0.00%
0.00% 0.00% 0.00%
0.00% 0.00%

You might also like