Pekerjaan
Proyek
Luas
Lokasi
Pemilik
m2
:
:
:
:
:
:
R E N C A N A A N G G A R A N B I A YA
/SBP-TEK/I/2011
Struktur, arsitektur
Rumah tinggal
186.59
Puri syailendra kavling blok 28
No
ITEM PEKERJAAN
PEKERJAAN PERSIAPAN
Pekerjaan Persiapan, Sarana dan Penunjang diantaranya untuk
Biaya-biaya:
1 Pembersihan lahan
2 Pembuatan Gudang
3 Pekerjaan Bouwplank
4 Air Kerja Jet Pam dalam 30m' + pompa sumitsu 375 watt
5 Pembersihan akhir + buang brangkal
PEKERJAAN STRUKTUR LANTAI BAWAH
1 Pekerjaan Tanah
b
Galian tanah sloof gantung
c
Galian Pile cap 80x80x50 cm
Galian tanah pondasi batukali
Galian Tanah Pondasi Straust 30 cm t=200 cm'
d
Galian Tanah Pondasi Straust 30 cm t=600 cm'
e
Urugan pasir pondasi pile cap t = 5 cm dipadatkan
f
Lantai kerja Loof gantung dan pondasi pile cap t=
2 Pasangan Pondasi Batu Belah 1 Pc : 3 Ps
3 Urugan Tanah
4 Cor Straust Pile 30 t=200cm, 4 10,8-1700
Cor Straust Pile 30 t=600cm, 4 13,8-1700
5 Cor Pile Cap 80x80x30 D13-200+ pedestal beton K 225
6 Cor Sloof S1 15/30 413,210;8-200 beton K-225
7 Cor Sloof S2 15/20 410;8-200 beton K-226
8 Cor Kolom K2 15/30 413,210;8-200 beton K-225
9 Cor Kolom Praktis 10/15 48;6-170 beton K175
10 Cor balok beton B1 15/40 6D13, ;sk 8-100/170
11 Cor balok beton B2 15/30 4D13, 210;sk 8-100/170
12 Cor Balok Anak B3 15/20 4D13 ; sk 8-100/170
13 Cor Topi beton atas Jendela
14 Cor Lantai Beton t=12 cm m8 K-225
15 Cor Tangga Utama 10-170 beton K225
PEKERJAAN STRUKTUR LANTAI ATAS
1 Cor Kolom K2 13/30 4D13;8-170 beton K225
2 Cor Kolom Praktis 10/15 48;6-170 beton K175
3 Cor balok beton B2 13/30 4D13, 210;sk 8-100/170
4 Cor Balok Anak B3 13/20 4D13 ; sk 8-100/170
5 Cor Plat Dak + talang beton t=10 cm 8-170 Beton K225
Cor Topi beton atas Jendela
6 Pekerjaan Waterproofing Bitumen
a
Talang Dak beton, plat beton,Ruang jemuran
b
Lantai kamar mandi
PEKERJAAN ARSITEKTUR BAWAH
Pekerjaan dinding
II
III
IV
Volume
Sat
Harga satuan
Bhn & Upah
Total I
198
22.50
56.00
1.00
1.00
Total II
m2
m2
ls
titik
ls
1,211
111,598
28,647
9,904,510
1,050,000
24.50
5.44
25.50
15.00
84.00
0.42
0.42
16.50
8.25
0.70
1.68
2.30
3.50
0.52
3.71
0.45
0.41
4.13
0.47
0.45
9.25
2.20
Total III
2.78
0.79
2.28
4.49
3.62
0.45
m3
m3
m3
m'
m'
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
56,325
56,325
56,325
38,231
38,231
76,594
34,763
487,064
33,795
2,015,642
2,015,642
2,408,849
3,720,116
3,165,015
3,557,366
3,679,587
3,228,546
3,525,181
3,772,721
3,216,086
3,216,086
3,216,086
m3
m3
m3
m3
m3
m3
2,371,577
3,679,587
3,525,181
3,206,813
3,216,086
659,123
45.30 m2
11.85 m2
42,000
42,000
Total V
Sub Total
80,180
28,692
11,856
330,000
3,522,716
3,425,621
2,093,531
3,413,147
5,113,897
6,571,087
3,988,857
1,832,802
2,592,810
67,121
14,400
64,339
187,157
21,000
187,157
21,000
82,326
17,000
125,000
16,500
11,679
10,500
80,180
28,692
11,856
275,000
3,522,716
3,425,621
3,413,147
5,113,897
3,988,857
3,875,065
1,483,983
67,121
14,400
64,339
187,157
VI
VII
VIII
3 Plint 10 x 60 ex esenza
12.39
4 Lantai Parquet (kamar tidur anak 1,2,3)
44.48
5 Plin kayu
46.80
6 Lantai 30x60 ex esenza ivory(tangga)
26.00
7 Lantai 60x60 ex esenza black orchid (Balcon)
3.60
8 Keramik 30x30 ex Roman Oscarbrown unpholised (Jemur
8.75
Pekerjaan Pengecatan
Sub total
1 Cat dinding Exterior ex Jotun Jotashield
151.50
2 Cat dinding Interior ex Jotun Majestic
454.50
3 Cat Plafond ex Jotun
78.50
4 Cat Lisplang
40.53
PEKERJAAN ATAP
Total VII
1 Rangka atap Steel strus
110.52
2 Penutup atap genteng beton plat ex CP
110.52
3 Bubungan Genteng Beton ex Cp
23.78
4 Bubungan apex (tiga arah) ex CP
2.00
5 Ujung Bubungan ex CP
4.00
6 Lispang GRC 30 cm
35.00
m'
m2
m'
trap
m2
m2
21,000
175,000
35,000
275,000
187,157
#REF!
m2
m2
m2
m'
16,500
11,679
10,500
9,927
m2
m2
m'
bh
bh
m'
132,000
65,941
84,463
44,275
31,500
70,000
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
165,000
75,000
156,000
185,250
185,250
156,000
367,500
135,000
135,000
95,000
190,000
171,000
37,000
45,000
55,000
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
165,000
75,000
156,000
185,250
135,000
135,000
95,000
190,000
171,000
37,000
45,000
55,000
1,522,500
m'
m'
16,744
15,375
IX
14,473
450,000
50,000
35,375
9,500,000
3,100,000
350,000
17,698
29,625
600,000
81,846
69,569
150,000
120,000
47,000
159,656
143,608
2,400,000
70,000
2,200,000
2,100,000
75,000
159,656
143,608
2,400,000
70,000
2,200,000
2,100,000
75,000
159,656
143,608
2,400,000
70,000
2,200,000
2,100,000
75,000
183,499
650,000
850,000
600,000
530,000
400,000
1,850,000
350,000
550,000
4.50 m'
42.00 m2
400,000
75,000
Jmh Harga
Bhn & Upah
15,309,526
Bobot Pkrjaan
239,828
2,510,963
1,604,225
9,904,510
1,050,000
111,102,053
#REF!
#REF!
#REF!
#REF!
#REF!
1,379,963
306,408
1,436,288
573,469
3,211,425
31,901
14,479
8,036,552
278,809
1,410,950
3,386,279
5,549,988
13,007,384
1,642,643
13,206,722
1,655,814
1,336,618
14,562,521
1,788,270
1,447,239
29,762,944
7,075,389
46,295,015
6,590,021
2,897,675
8,042,700
14,412,619
11,655,095
296,606
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1,902,600
497,700
132,959,947
46,289,220
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.14
0.42
77.70
6.30
10.80
5.00
7.20
7.2
30.20
22,151,757
15,853,930
6,551,033
1,732,500
39,645,692
#REF!
#REF!
#REF!
#REF!
3,522,716
6,851,241
2,093,531
3,413,147
5,113,897
6,571,087
3,988,857
5,498,406
2,592,810
9,103,154
7,094,354
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
2,008,800
29,692,891
390,174
19,496,145
2,467,500
1,089,254
304,500
1,283,668
275,400
4,386,250
8,228,990
2,279,269
4,839,924
1,109,798
#REF!
51,478,937
24,294,370
17,387,390
7,184,677
2,612,500
39,169,400
#REF!
10,568,147
6,851,241
3,413,147
5,113,897
3,988,857
7,750,129
1,483,983
6,844,023
5,268,663
1,575,360
#REF!
262,566
2,318,407
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
34.70
48.00
82.70
260,138
7,784,438
1,638,000
7,150,000
673,765
#REF!
9,034,336
2,499,729
5,308,062
824,198
402,347
26,548,926
14,588,244
7,287,601
2,008,530
88,550
126,000
2,450,000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
23,203,750
165,000
450,000
4,212,000
370,500
926,250
624,000
367,500
1,890,000
270,000
190,000
570,000
342,000
111,000
405,000
110,000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
165,000
450,000
4,524,000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1,890,000
540,000
380,000
1,330,000
855,000
74,000
360,000
110,000
1,522,500
29,865,324
2,009,280
615,000
#REF!
#REF!
144,730
450,000
200,000
4,245,000
9,500,000
6,200,000
350,000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
2,477,720
3,073,594
600,000
40,466,529
#REF!
#REF!
#REF!
684,233
229,578
150,000
120,000
47,000
#REF!
#REF!
#REF!
#REF!
#REF!
4,353,659
926,487
2,400,000
70,000
2,200,000
2,100,000
75,000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
3,737,228
664,654
2,400,000
70,000
2,200,000
2,100,000
75,000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
3,405,303
704,936
2,400,000
70,000
2,200,000
2,100,000
75,000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
500,952
2,957,500
850,000
600,000
30,848,000
7,367,000
11,280,000
1,850,000
4,851,000
550,000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1,800,000
3,150,000
#REF!
#REF!
#REF!
Harga
No
Uraian pekerjaan
Sat
Koef
Jumlah Harga
satuan
Bahan
(Rp)
(Rp)
BIDANG I
Ketebalan 12 cm
Volume
1364
M2
163.68
M3
Semen Portland
zak
982.0800
55,000.00
54,014,400.00
Pasir Beton
123.4147
105,000.00
12,958,545.60
Split 1/2
m3
139.1280
150,000.00
20,869,200.00
Alat Bantu
ls
163.6800
3,000.00
491,040.00
Pekerja
org
278.2560
45,000.00
Tukang
org
63.0168
65,000.00
Mandor
org
13.0944
75,000.00
Total
88,333,185.60
BIDANG II
Ketebalan 12 cm
Volume
810.15
M2
97.218
M3
Semen Portland
zak
583.3080
55,000.00
Pasir Beton
73.3024
105,000.00
7,696,749.06
Split 1/2
m3
82.6353
150,000.00
12,395,295.00
Alat Bantu
ls
97.2180
3,000.00
291,654.00
Pekerja
org
165.2706
45,000.00
Tukang
org
37.4289
65,000.00
Mandor
org
7.7774
75,000.00
Total
32,081,940.00
52,465,638.06
BIDANG III
Ketebalan 12 cm
Volume
693.84
M2
83.2608
M3
Semen Portland
zak
499.5648
55,000.00
27,476,064.00
Pasir Beton
m3
62.7786
105,000.00
6,591,757.54
Split 1/2
70.7717
150,000.00
10,615,752.00
Alat Bantu
ls
83.2608
3,000.00
249,782.40
Pekerja
org
141.5434
45,000.00
Tukang
org
32.0554
65,000.00
Mandor
org
6.6609
75,000.00
Total
44,933,355.94
Harga
No
Uraian pekerjaan
Sat
Koef
Jumlah Harga
satuan
Bahan
(Rp)
(Rp)
BIDANG IV
Ketebalan 12 cm
Volume
567.82
M2
68.1384
M3
Semen Portland
zak
408.8304
55,000.00
22,485,672.00
Pasir Beton
m3
51.3764
105,000.00
5,394,517.13
Split 1/2
57.9176
150,000.00
8,687,646.00
Alat Bantu
ls
68.1384
3,000.00
204,415.20
Pekerja
org
115.8353
45,000.00
Tukang
org
26.2333
65,000.00
Mandor
org
5.4511
75,000.00
Total
36,772,250.33
BIDANG V
Ketebalan 12 cm
Volume
464
M2
55.68
M3
Semen Portland
zak
334.0800
55,000.00
18,374,400.00
Pasir Beton
41.9827
105,000.00
4,408,185.60
Split 1/2
m3
47.3280
150,000.00
7,099,200.00
Alat Bantu
ls
55.6800
3,000.00
167,040.00
Pekerja
org
94.6560
45,000.00
Tukang
org
21.4368
65,000.00
Mandor
org
4.4544
75,000.00
Total
30,048,825.60
BIDANG VI
Ketebalan 12 cm
Volume
1430
M2
171.6
M3
Semen Portland
zak
1029.6000
55,000.00
56,628,000.00
Pasir Beton
m3
129.3864
105,000.00
13,585,572.00
Split 1/2
145.8600
150,000.00
21,879,000.00
Alat Bantu
ls
171.6000
3,000.00
514,800.00
Pekerja
org
291.7200
45,000.00
Tukang
org
66.0660
65,000.00
Mandor
org
13.7280
75,000.00
Total
92,607,372.00
GRAND TOTAL
Harga
No
Uraian pekerjaan
Sat
Koef
Jumlah Harga
satuan
Bahan
(Rp)
(Rp)
Jumlah Harga
Jumlah Harga
upah
Bahan-Upah
(Rp)
(Rp)
647,195
0.12 8.333333
12,521,520.00
4,096,092.00
982,080.00
17,599,692.00
105,932,877.60
7,437,177.00
2,432,880.45
583,308.00
10,453,365.45
62,919,003.51
6,369,451.20
2,083,601.52
499,564.80
8,952,617.52
53,885,973.46
77663.4
Jumlah Harga
Jumlah Harga
upah
Bahan-Upah
(Rp)
(Rp)
5,212,587.60
1,705,163.46
408,830.40
7,326,581.46
44,098,831.79
4,259,520.00
1,393,392.00
334,080.00
5,986,992.00
36,035,817.60
13,127,400.00
4,294,290.00
1,029,600.00
18,451,290.00
111,058,662.00
###
Jumlah Harga
Jumlah Harga
upah
Bahan-Upah
(Rp)
(Rp)