Professional Documents
Culture Documents
Daftar Harga Satuan Bahan Dan Sewa Alat: No. Bahan Sat H.Satuan No. Bahan Sat H.Satuan Upah Tenaga Kerja Sat
Daftar Harga Satuan Bahan Dan Sewa Alat: No. Bahan Sat H.Satuan No. Bahan Sat H.Satuan Upah Tenaga Kerja Sat
Page 2
REKAP HARGA SATUAN PEKERJAAN
Page 3
ANALISIS HARGA SATUAN PEKERJAAN BERDASARKAN PED.
AHSP BID. PU
D Jumlah (A+B+C) -
E Overhead & Profit 20 % x D maksimum -
F Harga Satuan Pekerjaan (D+E) -
Pembulatan 1,613,584,300.00
Analisa 1m3 Beton (In. Beton, Bekisting dan Besi)
a. Sloof 20 x 35
1 m Beton 0.07 = 1x Rp 1,803,288.31
1m Bekisting 0.9 = 12.85714 x Rp 263,672.35
1m Besi 19Kg/m3 = 19 x Rp 19,360.63
b. Sloof 15 x 20
1 m Beton 0.03 = 1x Rp 1,803,288.31
1m Bekisting 0.55 = 18.33333 x Rp 263,672.35
1m Besi 19Kg/m3 = 19 x Rp 19,360.63
c. Sloof 15 x 15
1 m Beton 0.0225 = 1x Rp 1,803,288.31
1m Bekisting 0.6 = 26.66667 x Rp 263,672.35
1m Besi 19Kg/m3 = 19 x Rp 8,560.77
Rp 1,803,288.31
Rp 3,390,073.07
Rp 367,851.93
Rp 5,561,213.31
Rp 1,803,288.31
Rp 4,833,993.08
Rp 367,851.93
Rp 7,005,133.32
Rp 1,803,288.31
Rp 7,031,262.66
Rp 162,654.71
Rp 8,997,205.68
RENCANA ANGGARAN BIAYA
V. PEKERJAAN ROOFING
1 Pek. Gording CNP 125x50x20x3.2 1,558.00
2 Pek.Treck Stang Besi 12 mm 59.50
3 Pek. Breasing Besi 12 mm 97.60
4 Pek. Penutup Atap Zincalum t. 0,35 244.80
5 Pek. Nok Atap Zincalum 30.50
6 Pekerjaan Rangka atap baja ringan 86.00
7 Pek. Atap Genteng metal berpasir 86.00
8 Pekerjaan Lisplang Zincalum lebar= 40 cm 64.00
9 Pekerjaan Talang Air Hujan Plat Zincalum 34.00
10 Pekerjaan Plat Strip uk. 5 mm x 50 mm 34.00
11 Pekerjaan Corong Talang 4" 4.00
12 Pekerjaan Pipa PVC 4" AW 40.00
13 Pekerjaan Fitting pipa PVC AW 4" 1.00
14 Pek. Pasang Ventilator Udara di Atap 6.00
Subtotal
Subtotal
Subtotal
AN BIAYA
Kg 34,500.00 30,463,500.00
Kg 34,500.00 1,242,000.00
Kg 34,500.00 13,855,200.00
Kg 34,500.00 3,484,500.00
49,045,200.00
Kg 34,500.00 37,570,500.00
Kg 34,500.00 12,696,000.00
Kg 34,500.00 7,613,460.00
Ls 3,000,000.00 3,000,000.00
60,879,960.00
Kg 34,500.00 53,751,000.00
kg 34,500.00 2,052,750.00
kg 34,500.00 3,367,200.00
m2 150,000.00 36,720,000.00
m' 130,000.00 3,965,000.00
m2 195,000.00 16,770,000.00
m2 210,000.00 18,060,000.00
m' 135,000.00 8,640,000.00
m' 164,131.00 5,580,454.00
m 98,000.00 3,332,000.00
bh 156,000.00 624,000.00
m 148,015.00 5,920,600.00
Ls 300,000.00 300,000.00
bh 1,500,000.00 9,000,000.00
168,083,004.00
m2 175,934.00 50,123,596.60
m3 #REF! #REF!
m3 8,997,205.68 21,773,237.73
m2 160,323.25 67,015,117.95
m2 235,000.00 23,500,000.00
m2 235,000.00 2,773,000.00
m2 168,000.00 8,400,000.00
m2 205,000.00 4,305,000.00
m2 220,000.00 4,679,400.00
m 38,000.00 2,432,000.00
m 105,000.00 1,890,000.00
Set 1,500,000.00 1,500,000.00
Set 8,600,000.00 17,200,000.00
Set 3,800,000.00 3,800,000.00
set 1,200,000.00 1,200,000.00
Set 1,200,000.00 6,000,000.00
Set 3,200,000.00 9,600,000.00
#REF!
m3 238,973.85 9,558,954.00
m3 345,000.00 5,520,000.00
m3 361,528.02 10,744,612.75
m3 #REF! #REF!
m3 1,803,288.31 53,593,728.69
m2 77,400.00 11,503,962.00
m3 1,423,844.00 6,336,105.80
m2 331,917.61 6,970,269.72
m2 331,917.61 919,411.76
#REF!
kg 1,250.00 8,825,337.50
m2 47,168.00 15,725,811.20
m2 49,261.00 12,964,017.37
37,515,166.07
m3 361,528.02 6,941,337.98
m3 345,000.00 3,312,000.00
m3 #REF! #REF!
m3 1,803,288.31 43,278,919.53
m2 77,400.00 7,430,400.00
#REF!
m3 345,000.00 207,000.00
m3 #REF! #REF!
m3 #REF! #REF!
m3 5,285,000.00 3,593,800.00
m3 #REF! #REF!
m3 #REF! #REF!
#REF!
m3 #REF! #REF!
m3 #REF! #REF!
m3 #REF! #REF!
m3 1,803,288.31 2,236,077.50
m3 1,423,844.00 1,708,612.80
bh 355,000.00 1,775,000.00
m 121,278.00 1,819,170.00
m3 8,997,205.68 3,598,882.27
m3 #REF! #REF!
m2 175,934.00 7,230,887.40
m2 160,323.25 13,178,571.04
m2 325,000.00 4,875,000.00
m2 195,000.00 3,900,000.00
m2 150,000.00 3,000,000.00
bh 750,000.00 3,750,000.00
#REF!
m3 #REF! #REF!
m3 #REF! #REF!
m 556,000.00 47,260,000.00 PPH dan PPN 12%
m 800,000.00 4,000,000.00 #REF! #REF!
PENAWARAN 50%
#REF! #REF! #REF!
Total #REF! PENAWARAN 40%
PPN 10 % #REF! #REF! #REF!
Total Termasuk PPN 10% #REF! PENAWARAN 35%
Pembulatan #REF! #REF! #REF!
Uang O 14%
#REF! #REF!
1,406,027,265.00 ###
V. PEKERJAAN ROOFING
Subtotal
Bobot
Bobot Kumulatif
RENCANA ANGGARAN BIAYA
Jadwal Pelaksanaan
Jumlah Harga Bobot
Bulan ke-1 Bulan ke-2
(Rp) % 1 2 3 4 5
#REF! 18.860
#REF! 8.847
37,515,166.07 2.884
24,060,000.00 1.850
53,901,448.00 4.144
#REF! 5.192
#REF! 2.543
#REF! 4.799
#REF! 6.677
100.00
Bobot 3.71 8.01 8.40 7.53 7.81
Bobot Kumulatif 3.71 11.72 20.12 27.65 35.46
Jadwal Pelaksanaan
Bulan ke-2 Bulan ke-3
6 7 8 9 10 11 12
4.3734212 4.3734212
4.42 4.4236106
1.44 1.4421112
0.92 0.9248845
2.07 2.0720122
2.60 2.596247
1.27 1.2713266
2.40 2.399397
3.34 3.3386672
Nilai Gabungan
Barang / Jasa (Rp) TKDN
Uraian Pekerjaan
DN LN
Jasa Manajemen
Proyek dan #REF! -
III
Perekayasa
an
IV Alat Kerja/Fa #REF! -
V Kostruksi da #REF! -
VI Jasa Umum #REF! -
Formulasi Perhitungan :
% TKDN Barang =
% TKDN Jasa =
=
% TKDN (Gabungan Barang dan Jasa) =
HITUNGAN TINGKAT KOMPONEN DALAM NEGERI ( TKDN)
Nilai Gabungan
TKDN
Barang / Jasa (Rp) TKDN
Total
Barang Jasa Gabungan
Ribu Rp % KDN
(4) (5) (6) (7)
7,424,950,088.39
4,574,356,859.92
DAFTAR USULAN PEKERJAAN YANG DI SUB KONTRAKK
NIHIL
JUMLAH
AN YANG DI SUB KONTRAKKAN
PRESENTASE DARI
VOLUME SATUAN HARGA PENAWARAN Keterangan
(%)
L
0.000
28
800
22400
9600
56000
88000
siku 50 14.66666667
22.68 16
362.88 kg
1088.64
cnp 125
36.78 12
882.72 kg
cnp 75 18
19.5 15
270
45
877.5 kg
roof .45 15
17
280.5 m2
160
200
12
3.0144 kg