TOTAL HARGA
NO KODE ITEM PEKERJAAN SAT
( Rp )
A B C D E
1.00 PEKERJA
1 PK.001 Pekerja / Kenek 1.00 org / hri 40,950.00 40,950.00
2 PK.002 Tukang Gali 1.00 org / hri 61,460.00 61,460.00
3 PK.003 Kepala Tukang Batu 1.00 org / hri 71,680.00 71,680.00
4 PK.004 Tukang Batu 1.00 org / hri 61,460.00 61,460.00
5 PK.005 Kepala Tukang Kayu 1.00 org / hri 71,680.00 71,680.00
6 PK.006 Tukang Kayu 1.00 org / hri 61,460.00 61,460.00
7 PK.007 Kepala Tukang Besi 1.00 org / hri 71,680.00 71,680.00
8 PK.008 Tukang Besi 1.00 org / hri 61,460.00 61,460.00
9 PK.009 Kepala Tukang Cat 1.00 org / hri 71,680.00 71,680.00
10 PK.010 Tukang Cat 1.00 org / hri 61,460.00 61,460.00
11 PK.011 Tukang aspal 1.00 org / hri 61,460.00 61,460.00
12 PK.012 Mandor / Pengawas 1.00 org / hri 51,160.00 51,160.00
13 PK.021 Tukang Las 1.00 org / hri 61,460.00 61,460.00
14 PK.022 Petugas Siang hari 1.00 bln 1,053,000.00 1,053,000.00
15 PK.023 Petugas Malam hari 1.00 bln 975,000.00 975,000.00
16 PK.024 Operator Terampil 1.00 org / hri 46,800.00 46,800.00
17 PK.025 Buruh Terampil 1.00 org / hri 27,110.00 27,110.00
18 PK.026 Buruh Tak Terampil 1.00 org / hri 27,110.00 27,110.00
19 PK.027 Sopir Terampil 1.00 org / hri 50,700.00 50,700.00
20 PK.028 Pembantu Sopir 1.00 org / hri 27,300.00 27,300.00
MATERIAL
1.00 BATU :
1 HB.001 Batu Bata merah Press Mesin 1.00 bh 340.00 340.00
2 HB.002 Batu Bata merah uk. 20x9,5x4 cm uk.kecil (proses tangan) 1.00 bh 260.00 260.00
3 HB.003 Batu pecah ( 3-5 cm ) 1.00 m3 211,800.00 211,800.00
4 HB.004 Batu pecah ( 2-3 cm ) 1.00 m3 232,470.00 232,470.00
5 HB.005 Batu pecah ( 1-2 cm ) 1.00 m3 279,860.00 279,860.00
6 HB.006 Batu pecah 1/3 1.00 m3 184,500.00 184,500.00
7 HB.007 Batu Kali Belah 1.00 m3 135,300.00 135,300.00
8 HB.008 Koral Beton 1.00 m3 172,690.00 172,690.00
9 HB.009 Sirtu 1.00 m3 132,840.00 132,840.00
10 HB.010 Batako tebal 20 cm 1.00 bh 2,050.00 2,050.00
11 HB.011 Batako tebal 15 cm 1.00 bh 1,880.00 1,880.00
12 HB.012 Batako tebal 10 cm 1.00 bh 1,640.00 1,640.00
13 HB.015 Batu belah 15/20 1.00 m3 111,930.00 111,930.00
14 HB.016 Batu pecah 5/7 1.00 m3 179,990.00 179,990.00
15 HB.017 Batu Kerikil 1.00 m3 106,600.00 106,600.00
16 HB.019 Batu Sungai Pecah Tersaring 1.00 m3 205,000.00 205,000.00
17 HB.020 Tanah Merah ( Galian / hanya tanah saja ) 1.00 m3 23,690.00 23,690.00
PASIR :
1 HB.025 Pasir Urug 1.00 m3 56,320.00 56,320.00
2 HB.026 Pasir Pasang 1.00 m3 65,000.00 65,000.00
3 HB.027 Pasir Cor / Pasir beton 1.00 m3 65,000.00 65,000.00
4 HB.029 Kerikil 1.00 m3 156,000.00 156,000.00
BEKISTING :
1 HB.035 Triplek uk.3 ft x 7 ft x 9 mm 1.00 Lbr 99,010.00 99,010.00
2 HB.036 Triplek uk.3 ft x 7 ft x 6 mm 1.00 Lbr 40,500.00 40,500.00
3 HB.037 Minyak bekesting 1.00 Ltr 6,180.00 6,180.00
4 HB.038 Kayu bekesting 1.00 m3 1,353,000.00 1,353,000.00
5 HB.039 Schafolding 1.00 m2 12,300.00 12,300.00
6 HB.040 Plywood t. 6 mm 1.00 Lbr 47,150.00 47,150.00
7 HB.041 Plywood t. 9 mm 1.00 Lbr 94,710.00 94,710.00
JUMLAH HARI & UPAH BIAYA
NO KODE URAIAN PEKERJAAN
ORANG JAM ( Rp/Org/Hr ) ( Rp )
A B C D E F G
8 HB.042 Triplek uk.3 ft x 7 ft x 12 mm 1.00 Lbr 112,510.00 112,510.00
CAT :
1 HB.045 Cat tembok Duluc / ICI ( Luar ) putih 1si 3,5 kg 1.00 kg 42,170.00 42,170.00
2 HB.046 Cat tembok Duluc / ICI ( Dalam ) putih 1si 3,5 kg 1.00 kg 26,260.00 26,260.00
3 HB.047 Cat kayu Emco 1.00 kg 41,000.00 41,000.00
4 HB.048 Dempul / Plamur 1.00 kg 10,250.00 10,250.00
5 HB.049 Minyak cat 1.00 kg 6,150.00 6,150.00
6 HB.050 Kertas gosok / ampelas 1.00 kg 2,870.00 2,870.00
7 HB.051 Meni besi 1.00 kg 28,700.00 28,700.00
8 HB.052 Plamur tembok 1.00 kg 6,970.00 6,970.00
9 HB.053 Cat dasar 1.00 kg 20,500.00 20,500.00
10 HB.054 Cat penutup 1.00 kg 25,010.00 25,010.00
11 HB.055 Dempul kayu 1.00 kg 12,300.00 12,300.00
12 HB.056 Kuas 1.00 kg 6,150.00 6,150.00
13 HB.057 Pengecatan Konst Baja 1.00 kg 610.00 610.00
14 HB.058 Zingkromate 1.00 kg 610.00 610.00
15 HB.059 Cat duko 1.00 kg 77,900.00 77,900.00
16 HB.060 Cat penutup 2x 1.00 kg 28,700.00 28,700.00
17 HB.061 Cat penutup (dengan tebal 200 um) 1.00 kg 84,210.00 84,210.00
18 HB.062 Cat antara 1.00 kg 24,510.00 24,510.00
SEMEN :
1 HB.091 Semen ( Ex Andalas ) / 40 kg 1.00 kg 920.00 920.00
2 HB.093 Semen Putih Tiga Roda / 40 kg 1.00 zak 53,300.00 53,300.00
3 HB.095 Semen Warna 1.00 kg 1,390.00 1,390.00
4 HB.096 Semen Putih 1.00 kg 1,390.00 1,390.00
5 HB.097 Semen Abu-abu 1.00 kg 29,520.00 29,520.00
KAYU
1 HB.135 Dolken kayu dia. 8 - 400 cm 1.00 btg 12,480.00 12,480.00
2 HB.136 Kayu meranti 5/7 MB 1.00 m 3
1,200,000.00 1,200,000.00
3 HB.137 Papan kayu meranti 3/30 MB 1.00 m3 2,120,000.00 2,120,000.00
4 HB.138 Kayu ulin 10/10 - 200/400 1.00 m3 960,000.00 960,000.00
5 HB.139 Kayu Bangkirai 1.00 m3 1,440,000.00 1,440,000.00
6 HB.140 Papan Kayu Bangkirai 1.00 m3 1,480,000.00 1,480,000.00
7 HB.141 Balok 8/15 & 6/15 ( kayu borneo ) 1.00 m3 1,200,000.00 1,200,000.00
8 HB.142 Papan Ulin 1.00 m3 1,200,000.00 1,200,000.00
9 HB.143 Kayu Ulin 1.00 m3 1,600,000.00 1,600,000.00
10 HB.144 Kayu borneo balok 1.00 m3 1,440,000.00 1,440,000.00
11 HB.147 Papan Cor 2/20 1.00 m3 760,000.00 760,000.00
JUMLAH HARI & UPAH BIAYA
NO KODE URAIAN PEKERJAAN
ORANG JAM ( Rp/Org/Hr ) ( Rp )
A B C D E F G
12 HB.148 Balok 6/12 x 4 m Kamper Samarinda Oven 1.00 m3 5,720,000.00 5,720,000.00
13 HB.149 Balok 8/12 x 4 m Kamper Samarinda Oven 1.00 m 3
5,720,000.00 5,720,000.00
14 HB.150 Papan 3/30 x 4 m Kamper Samarinda Oven 1.00 m3 5,720,000.00 5,720,000.00
15 HB.151 Balok 6/12 x 4 m Kamper Medan 1.00 m3 2,800,000.00 2,800,000.00
16 HB.152 Papan 3/30 x 4 m Kamper Medan 1.00 m3 2,800,000.00 2,800,000.00
17 HB.153 Balok 6/12 x 4 m Bangkirai 1.00 m3 2,920,000.00 2,920,000.00
18 HB.154 Papan 3/30 x 4 m Bangkirai 1.00 m3 2,920,000.00 2,920,000.00
ATAP
1 HB.160 Seng gelombang bjls 30 1.00 lbr 41,600.00 41,600.00
2 HB.169 Seng plat 1.00 lbr 28,000.00 28,000.00
3 HB.178 Asbes gelombang 1.00 lbr 32,800.00 32,800.00
4 HB.205 Seng plat bjls 28 1.00 lbr 30,240.00 30,240.00
5 HB.214 Aluminium foil 1 Muka 1.00 m2 2,800.00 2,800.00
6 HB.268 Upah pemasangan 1.00 m1 22,000.00 22,000.00
LAIN - LAIN
1 HB.345 Peralatan pancang 1.00 ls 2,880.00 2,880.00
2 HB.346 Pemotongan kepala tiang pancang 1.00 bh 20,000.00 20,000.00
3 HB.347 Pembuangan potongan kepala tiang pancang 1.00 bh 4,800.00 4,800.00
4 HB.350 Bak fiberglass 1.00 bh 120,000.00 120,000.00
5 HB.351 Kunci tanam 1.00 bh 52,000.00 52,000.00
6 HB.352 Kait angin 1.00 bh 10,000.00 10,000.00
7 HB.353 Engsel pintu 1.00 bh 6,800.00 6,800.00
8 HB.354 Kunci Slot 1.00 bh 6,000.00 6,000.00
9 HB.360 Waterproofing ( Ekogum - Betek ) 1.00 m2 26,000.00 26,000.00
10 HB.361 Self aditive membrane 1.00 m2 30,000.00 30,000.00
11 HB.362 Clementitious ( bahan additive ) 1.00 m2 30,000.00 30,000.00
12 HB.364 Papan Nama Proyek ( uk.1 x 2 m ) + Pondasi 1.00 bh 400,000.00 400,000.00
13 HB.365 Pemasangan Pompa + Pemipaan 1.00 bh 1,000,000.00 1,000,000.00
14 HB.367 Biaya Penyambungan PLN 1.00 ls 1,200,000.00 1,200,000.00
15 HB.368 Listrik PLN untuk Direksi Keet & Barak Kerja 1.00 bln 880,000.00 880,000.00
16 HB.369 Biaya Penyambungan Telephon ( 1 Line ) 1.00 Ls 1,200,000.00 1,200,000.00
17 HB.370 Biaya Pemakaian Telephon 1.00 bln 760,000.00 760,000.00
18 HB.371 Handy Talki ( HT ) 1.00 bh 1,800,000.00 1,800,000.00
19 HB.372 Upah pasang angkur 1.00 bh 2,000.00 2,000.00
20 HB.373 Angkur 4 dia. 19 mm ( P = 300 ) 1.00 bh 18,000.00 18,000.00
21 HB.374 Chemical angkur 1.00 bh 2,200.00 2,200.00
22 HB.375 Upah pabrikasi (senei) 1.00 kg 2,000.00 2,000.00
23 HB.376 Upah stel 1.00 kg 400.00 400.00
24 HB.377 Upah pasang 1.00 kg 800.00 800.00
25 HB.378 Walter Mur 1.00 kg 11,600.00 11,600.00
26 HB.379 Mur Baut dia. 12 mm 1.00 kg 1,400.00 1,400.00
27 HB.380 Upah pasang Grouting 1.00 kg 4,000.00 4,000.00
28 HB.381 Grouting 1.00 kg 18,000.00 18,000.00
29 HB.382 Upah pasang + Install Hardware 1.00 ls 2,000.00 2,000.00
30 HB.383 Tower crane ( kapasitas daya angkut 5 s/d 40 ton ) 1.00 bln 32,000,000.00 32,000,000.00
TIANG PANCANG
1 HB.384 Tiang pancang 25x25 cm 1.00 m1 135,000.00 135,000.00
2 HB.385 Upah pemacangan 1.00 m1 58,720.00 58,720.00
3 HB.386 Sambungan 1.00 Ttk 165,000.00 165,000.00
4 HB.397 Las penyambungan 1.00 m1 54,750.00 54,750.00
5 HB.399 Buang tanah sisa galian 1.00 m3 25,500.00 25,500.00
JUMLAH HARI & UPAH BIAYA
NO KODE URAIAN PEKERJAAN
ORANG JAM ( Rp/Org/Hr ) ( Rp )
A B C D E F G
PIPA.
1 HB.405 Pipa galvanis diameter 3" 1.00 m1 61,500.00 61,500.00
2 HB.406 Pipa galvanis diameter 4" 1.00 m1 77,900.00 77,900.00
3 HB.407 Pipa Black Steel diameter 2" 1.00 m1 33,720.00 33,720.00
4 HB.408 Pipa Black Steel diameter 3" 1.00 m1 56,530.00 56,530.00
5 HB.409 Pipa Black Steel diameter 4" 1.00 m1 80,900.00 80,900.00
6 HB.410 Pipa PVC type AW diameter 3" 1.00 m1 14,350.00 14,350.00
7 HB.411 Pipa PVC type AW diameter 4" 1.00 m1 22,550.00 22,550.00
8 HB.412 Pipa beton dia. 30 cm - 100 cm 1.00 m 1
102,500.00 102,500.00
9 HB.413 Pipa beton dia. 15 cm - 20 cm 1.00 m1 61,500.00 61,500.00
10 HB.414 Seal tape 1.00 m1 4,100.00 4,100.00
11 HB.415 Pisher 1.00 m1 2,050.00 2,050.00
12 HB.416 Pipa Sshedule 40 1.00 m1 9,580.00 9,580.00
KACA.
1 HB.425 Jendela nako 1.00 bh 12,300.00 12,300.00
2 HB.426 Kaca polos 1.00 m2 53,300.00 53,300.00
3 HB.427 Sealant 1.00 kg 151,700.00 151,700.00
4 HB.428 Kaca Wireglass t = 5 mm 1.00 m2 213,200.00 213,200.00
5 HB.429 Kaca Patri t = 5 mm 1.00 m2 779,000.00 779,000.00
6 HB.430 Kaca Frinted Glass t = 8 mm ex Asahimas 1.00 m2 229,600.00 229,600.00
7 HB.431 Kaca Tempered Glass t = 8 mm ex Asahimas 1.00 m2 229,600.00 229,600.00
8 HB.432 Printed process 1.00 m2 164,000.00 164,000.00
9 HB.433 Frame / Fitting & Acsesories 1.00 m2 110,700.00 110,700.00
BIAYA ANGKUT
( Rp )
H
BIAYA ANGKUT
( Rp )
H
BIAYA ANGKUT
( Rp )
H
35 btg
26 btg
28 btg
35 btg
28 btg
35 btg
28 btg
BIAYA ANGKUT
( Rp )
H
ANALISA HARGA SATUAN PEKERJAAN
KONSTRUKSI BANGUNAN GEDUNG DAN PERUMAHAN
(SNI)
16 A.101.23 Dokumentasi ls
- 1.000 ls Dokumen tender 15,990,000.00 - 15,990,000.00 15,990,000.00
- 1.000 ls Dokumen kontrak 5,330,000.00 - 5,330,000.00 5,330,000.00
- 24.000 pkn Laporan mingguan 106,600.00 - 2,558,400.00 2,558,400.00
- 17.000 bln Laporan bulanan 533,000.00 - 9,061,000.00 9,061,000.00
- 1.000 unit Kamera 7,462,000.00 - 7,462,000.00 7,462,000.00
- 25.000 rol Film 86,100.00 - 2,152,500.00 2,152,500.00
42,553,900.00
TOTAL : 42,553,900.00
5 A.110.11 Pek.plat t = 8 mm kg
Tenaga :
PK.008 1.2000 or/hr Tukang Besi 61,460.00 73,752.00 - 73,752.00
PK.007 1.2000 or/hr Kepala Tukang Besi 71,680.00 86,016.00 - 86,016.00
PK.001 2.4000 or/hr Pekerja / Kenek 40,950.00 98,280.00 - 98,280.00
PK.012 0.6000 or/hr Mandor / Pengawas 51,160.00 30,696.00 - 30,696.00
Material :
HB.106 110.00 kg Besi Plat Hitam segala ukuran 9,530.00 - 1,048,300.00 1,048,300.00
HB.057 110.00 kg Pengecatan Konst Baja 610.00 - 67,100.00 67,100.00
HB.116 15.000 kg Kawat las. AW.SE.6013 1,200.00 - 18,000.00 18,000.00
288,744.00 1,133,400.00 1,422,144.00
TOTAL : 1,422,144.00
Harga per kg : 14,221.44
11 A.110.17 Grouting bh
Tenaga :
HB.380 1.0000 kg Upah pasang Grouting 4,000.00 4,000.00 - 4,000.00
Material :
HB.381 1.0000 kg Grouting 18,000.00 - 18,000.00 18,000.00
4,000.00 18,000.00 22,000.00
TOTAL : 22,000.00
I. PEKERJAAN PENDAHULUAN
A PEKERJAAN STRUKTUR
TOTAL HARGA
NO. ITEM PEKERJAAN
(Rp.)
REKAPITULASI
A PEKERJAAN STRUKTUR
A PEKERJAAN STRUKTUR
TOTAL HARGA
NO. ITEM PEKERJAAN
(Rp.)
A PEKERJAAN STRUKTUR
II BANGUNAN RUANG ME
A. PEKERJAAN STRUKTUR
TOTAL HARGA
NO. ITEM PEKERJAAN
(Rp.)
REKAPITULASI
A PEKERJAAN STRUKTUR
V. PEKERJAAN SIPIL
TOTAL HARGA
NO. ITEM PEKERJAAN
(Rp.)
V PEKERJAAN SIPIL