C PEKERJAAN ARSITEKTUR
I AREA PABRIKASI Rp. -
II AREA WH COMPONEN Rp. -
III AREA OIL STORAGE Rp. -
IV AREA TYRE CHANGE Rp. -
Total Rp. -
Jasa 10 % Rp. -
Grand Total Rp. -
Dibulatkan Rp. -
HARGA SATUAN HARGA TOTAL
NO. URAIAN PEKERJAAN VOLUME SAT
(Rp) (Rp)
A PEK. PERSIAPAN
1 Mobilisasi dan Demobilisasi 1.00 Ls -
a. Pekerja
b. Material 1.00 Ls -
c. Alat kerja
2 Proyek management 1.00 Ls -
Biaya Jamsostek, Asuransi Medikal Check Up untuk Para Pekerja
a. Biaya personil
b. Biaya administrasi lapangan
- Administrasi teknik
- Komputer
- Printer
3 Biaya umum lapangan 1.00 Ls -
a. Transportasi
b. Konsumsi
4 Pengadaan listrik kerja 1.00 Ls -
5 Pengadaan air kerja 1.00 Ls -
6 Fasilitas lapangan 1.00 Ls -
a. Mess pekerja
b. Peralatan mess
c. Komunikasi
d. Direksi kit
e. Gudang
f. Barak pekerja
g. Telephone
h. dll
7 Transportasi 1.00 Ls -
a. Pekerja
b. Material
8 Alat-alat keselamatan 1.00 Ls -
a. APD
b. Fire protection
c. P3k
9 Keamanan proyek 1.00 Ls -
10 Administrasi 1.00 Ls -
a. Laporan kemajuan proyek
b. Foto-foto progress
c. Rapat - rapat proyek
11 Kebersihan lokasi proyek 1.00 Ls -
12 Biaya pengujian dan dan commisioning 1.00 Ls -
a. Trial mix
b. Sand cone test
13 Dokumen; 1.00 Ls -
a. Penyiapa dokument kontrak
b. Perizinan
c. SKT
d. SIUJP
e. Brosur-brosur
f. Shop drawing
g. As build drawing
h. dll
Sub Jumlah I -
Page 2 of 24
HARGA SATUAN HARGA TOTAL
NO. URAIAN PEKERJAAN VOLUME SAT
(Rp) (Rp)
Sub Jumlah II -
Page 3 of 24
HARGA SATUAN HARGA TOTAL
NO. URAIAN PEKERJAAN VOLUME SAT
(Rp) (Rp)
III PEKERJAAN KUDA KUDA DAN ATAP
1 Bangunan Utama
a. Kuda - kuda baja WF 350 x 176 18,932.32 KG -
b. Gording CNP 200 x 75 x 20 x 3 28,880.64 KG -
c. Trekstang dia. 12 mm & ikatan angin dia.16 mm 2,669.86 KG -
d. Besi plat dia 16,12,8,6 mm 2,912.90 KG -
e. Pekerjaan penutup atap zincalum t = 0,35 mm 4,788.60 M2 -
f. Pekerjaan bubungan atap zincalum 138.00 M' -
g. Rangka talang siku 40x40x5 820.82 KG -
Sub Jumlah IV -
C PEKERJAAN ARSITEKTUR
I AREA PABRIKASI
1 Pekerjaan Dinding Cladding Zincalume
a. Cnp 200.75.20.2,3 3,655.80 KG - -
b. Ikatan Angin Besi Dia. 8mm 142.20 KG - -
c. Zincalume t=0,4 851.92 M2 - -
d. Cat Baja 3,798.00 KG - -
2 Pekerjaan Dinding Bata 1:4
a. Pasangan Bata 379.95 M2 -
b. Kolom Praktis 15cmx15cm
- Beton 1 : 2 : 3 t = 30 cm 1.91 M3 - -
- Bekesting 25.50 M2 - -
- Besi Tul. Utama 4D8mm / Sengkang Dia. 6mm-150mm 200.17 KG - -
c. Ring Balok 15cmx15cm
- Beton 1 : 2 : 3 3.04 M3 - -
- Bekesting 40.50 M2 - -
- Besi Tul. Utama 4D8mm / Sengkang Dia. 6mm-150mm 317.96 KG -
d. Plester Aci 759.90 M2 -
e. Cat Dinding Bata Luar Dalam 759.90 M2 -
Sub Jumlah I -
II AREA WH COMPONEN
1 Pekerjaan Dinding Cladding Zincalume
a. Cnp 200.75.20.2,3 460.36 KG - -
b. Ikatan Angin Besi Dia. 8mm 8.16 KG - -
c. Zincalume t=0,4 66.50 M2 - -
d. Cat Baja 468.52 KG - -
2 Pekerjaan Pintu Baja Uk. 5mx12m 1.00 UNIT -
3 Pekerjaan Dinding Bata 1:4
a. Pasangan Bata 1,101.99 M2 - -
b. Kolom Praktis 15cmx15cm
- Beton 1 : 2 : 3 7.29 M3 - -
- Bekesting 97.20 M2 - -
- Besi Tul. Utama 4D8mm / Sengkang Dia. 6mm-150mm 763.08 KG - -
c. Ring Balok 15cmx15cm
- Beton 1 : 2 : 3 8.26 M3 - -
- Bekesting 110.10 M2 - -
- Besi Tul. Utama 4D8mm / Sengkang Dia. 6mm-150mm 864.38 KG - -
d. Plester Aci 2,203.98 M2 - -
e. Cat Dinding Bata Luar Dalam 2,203.98 M2 - -
Sub Jumlah II -
Page 4 of 24
HARGA SATUAN HARGA TOTAL
NO. URAIAN PEKERJAAN VOLUME SAT
(Rp) (Rp)
III AREA OIL STORAGE
1 Pekerjaan Dinding Bata 1:4
a. Pasangan Bata 285.86 M2 - -
b. Kolom Praktis 15cmx15cm
- Beton 1 : 2 : 3 1.94 M3 - -
- Bekesting 25.80 M2 - -
- Besi Tul. Utama 4D8mm / Sengkang Dia. 6mm-150mm 202.55 KG - -
c. Ring Balok 15cmx15cm
- Beton 1 : 2 : 3 1.35 M3 - -
- Bekesting 18.00 M2 - -
- Besi Tul. Utama 4D8mm / Sengkang Dia. 6mm-150mm 141.32 KG - -
d. Plester Aci 571.71 M2 - -
e. Cat Dinding Bata Luar Dalam 571.71 M2 - -
2 Pekerjaan Pintu Baja Uk. 3mx5m Sliding 1.00 UNIT -
Material : Rangka L.40.40, L.30.30.3 Plat 3mm + Handle Besi dia.16mm
+ Rel Roda
Sub Jumlah III -
IV AREA TYRE CHANGE
1 Rafter Wf. 350.175 2,187.36 KG - -
2 Cnp 200.75.20.2,3 1,117.05 KG - -
3 Ikatan Angin Besi Dia. 8mm 29.86 KG - -
4 Bracing Besi Dia. 16mm 61.62 KG - -
5 Klip Gording Plat 6mm 21.64 KG - -
6 Plat Joint 16mm 211.01 KG - -
7 Stifener Plat 8mm 53.85 KG - -
8 Turnbuckles Dia.16mm 6.00 BH -
9 Besi Beton Dia. 16mm Penguat Rafter 88.48 KG - -
10 Zincalume t=0,4 207.90 M2 - -
11 Pekerjaan Flashing Seng Plat t=0,4 33.00 M' - -
Sub Jumlah IV -
D PEKERJAAN PLUMBING
1 Talang datar fiberglass t = 3mm 309.00 M' -
2 Talang tegak PVC pipe dia. 4" & aksesories 396.00 M' -
Sub Jumlah D -
Page 5 of 24
DAFTAR ANALISIS PEKERJAAN
32 Analisa 1 m2 Keramik 20 x 20
1.0000 m2 Keramik @. Rp. 25,000.00 = Rp.
0.0090 m3 Pasir @. Rp. 75,000.00 = Rp.
3.7600 kg Semen @. Rp. 1,300.00 = Rp.
0.6000 org Tukang batu @. Rp. 30,000.00 = Rp.
0.0600 org Kepala Tukang batu @. Rp. 35,000.00 = Rp.
0.5000 org Pekerja @. Rp. 25,000.00 = Rp.
0.0250 org Mandor @. Rp. 40,000.00 = Rp.
Jumlah
Jasa 10%
30 analisis 1m2 mengecat kayu (1 lps plamir,1lps cat dasar,2 lps cat penutup)/2 lps
0.17 kg cat dasar ..@.Rp. 55,000 .=.Rp.
0.26 kg cat penutup 2x ..@.Rp. 55,000 .=.Rp.
0.15 kg plamir ..@.Rp. 12,000 .=.Rp.
0.2 kg meni ..@.Rp. 14,500 .=.Rp.
0.009 oh tukang cat ..@.Rp. 30000 .=.Rp.
0.006 oh kep tk cat ..@.Rp. 35000 .=.Rp.
0.07 oh pekerja ..@.Rp. 25000 .=.Rp.
0.0025 oh mandor ..@.Rp. 40000 .=.Rp.
jumlah
Jasa 10%
Rp 4,800.00
Rp 300.00
Rp 6,300.00
Rp 3,000.00
Rp 350.00
Rp 2,500.00
Rp 200.00
Rp 17,450.00
Rp 1,745.00
Rp 19,195.00
66,000.00
7,500.00
400.00
Rp 73,900.00
Rp 7,390.00
Rp 81,290.00
10,000.000
1,600.000
Rp 11,600.00
Rp 1,160.00
Rp 12,760.00
4,800.00
760.00
Rp 5,560.00
Rp 556.00
Rp 6,116.00
77,000.00
79,300.00
33,075.00
36,900.00
18,000.00
2,100.00
37,500.00
3,000.00
Rp 286,875.00
Rp 28,687.50
Rp 315,562.50
42,000.000
14,950.000
3,225.000
3,000.000
350.000
8,000.000
600.000
Rp 72,125.00
Rp 7,212.50
Rp 79,337.50
6,760.00
1,500.00
4,500.00
525.00
5,000.00
400.00
Rp 18,685.00
Rp 1,868.50
Rp 20,553.50
30,000.00
8,100.00
1,725.00
5,304.00
3,600.00
420.00
6,250.00
500.00
Rp 55,899.00
Rp 5,589.90
Rp 61,488.90
25,000.00
675.00
4,888.00
18,000.00
2,100.00
12,500.00
1,000.00
Rp 64,163.00
Rp 6,416.30
Rp 70,579.30
9,900,000.00
540,000.00
70,000.00
150,000.00
12,000.00
Rp 10,672,000.00
Rp 1,067,200.00
Rp 11,739,200.00
440,000.00
75,000.00
8,750.00
25,000.00
2,000.00
Rp 550,750.00
Rp 55,075.00
Rp 605,825.00
245,000.00
79,200.00
60,000.00
7,000.00
20,000.00
1,600.00
Rp 412,800.00
Rp 41,280.00
Rp 454,080.00
7,700,000.00
6,000.00
67,500.00
600,000.00
70,000.00
167,500.00
13,600.00
Rp 8,624,600.00
Rp 862,460.00
Rp 9,487,060.00
66,000.000
15,750.000
2,250.000
1,500.000
3,000.000
350.000
2,500.000
200.000
Rp 91,550.00
Rp 9,155.00
Rp 100,705.00
51,750.00
900.00
3,000.00
350.00
2,500.00
2,000.00
Rp 60,500.00
Rp 6,050.00
Rp 66,550.00
50,000.00
1,800.00
210.00
3,750.00
320.00
Rp 56,080.00
Rp 5,608.00
Rp 61,688.00
52,500.00
10,400.00
2,400.00
6,000.00
700.00
10,000.00
80.00
Rp 82,080.00
Rp 8,208.00
Rp 90,288.00
77,000.00
19,095.00
2,700.00
175.00
16,800.00
1,960.00
9,375.00
1,360.00
Rp 128,465.00
Rp 12,846.50
Rp 141,311.50
1,000.00
2,000.00
5,200.00
1,890.00
220.50
500.00
100.00
Rp 10,910.50
Rp 1,091.05
Rp 12,001.55
9,350.00
14,300.00
1,800.00
2,900.00
270.00
210.00
1,750.00
100.00
Rp 30,680.00
Rp 3,068.00
Rp 33,748.00
304,500.00
39,000.00
283,400.00
7,500.00
875.00
41,250.00
3,200.00
Rp 679,725.00
Rp 67,972.50
Rp 747,697.50
283,500.00
40,500.00
436,800.00
10,500.00
1,225.00
50,000.00
40,000.00
Rp 862,525.00
Rp 86,252.50
Rp 948,777.50
40,500.00
4,500.00
1,000.00
7,800.00
910.00
7,500.00
200.00
Rp 62,410.00
Rp 6,241.00
Rp 68,651.00
36,000.00
4,500.00
1,000.00
7,800.00
910.00
7,500.00
200.00
Rp 57,910.00
Rp 5,791.00
Rp 63,701.00
36,000.00
6,000.00
2,000.00
78,750.00
35,000.00
160,000.00
9,900.00
1,155.00
7,500.00
240.00
Rp 292,545.00
Rp 29,254.50
Rp 321,799.50
36,000.00
6,000.00
2,000.00
78,750.00
35,000.00
128,000.00
9,900.00
1,155.00
8,000.00
240.00
Rp 305,045.00
Rp 30,504.50
Rp 335,549.50
27,000.00
6,000.00
2,000.00
78,750.00
35,000.00
112,000.00
9,900.00
1,155.00
8,000.00
240.00
Rp 280,045.00
Rp 28,004.50
Rp 308,049.50
8,400.00
225.00
210.00
24.50
175.00
12.00
Rp 9,046.50
Rp 904.65
Rp 9,951.15
31,500.00
10,000.00
4,050.00
2,025.00
472.50
164.00
Rp 48,211.50
Rp 4,821.15
Rp 53,032.65
21,367.50
10,000.00
4,050.00
2,025.00
472.50
164.00
Rp 38,079.00
Rp 3,807.90
Rp 41,886.90
4,725.00
10,000.00
4,050.00
2,025.00
472.50
164.00
Rp 21,436.50
Rp 2,143.65
Rp 23,580.15
1,492,672.50
948,777.50
68,651.00
Rp2,510,101.00
1,492,672.50
948,777.50
321,799.50
Rp2,763,249.50
1,492,672.50
948,777.50
335,549.50
Rp2,776,999.50
1,492,672.50
948,777.50
308,049.50
Rp2,749,499.50
DAFTAR HARGA
UPAH TENAGA DAN BAHAN
PARTISI GYPSUM
105 jayaboard (9x120x240) lbr 52,000.00
106 elephant (9x120x240) lbr 51,000.00
KACA
kaca bening polos 3mm m² 71,500.00
kaca bening polos 5mm m² 99,000.00
kaca riben 3mm m² 95,700.00
kaca riben 5mm m² 124,300.00
kaca cermin 3mm m² 139,700.00
kaca cermin 5mm m² 181,500.00
kaca es 3mm m² 99,000.00
kaca es 5mm m² 117,700.00
kaca tempered polos 8mm m² 715,000.00
kaca tempered polos 10mm m² 770,000.00
kaca tempered polos 12mm m² 850,000.00
CAT
Catylac kg 20,000.00
Vinilex kg 15,000.00
Jotun kg 60,000.00
Dulux kg 40,000.00