B BAHAN KAYU
1 Kaso 4/6 cm (Kayu Rimba Campuran) m3 Rp 4,912,050.00
2 Kaso 5/7 cm (Kayu Rimba Campuran) m3 Rp 4,912,050.00
3 Papan 3/25 (Kayu Rimba Campuran) m3 Rp 5,013,617.00
4 Balok (Kayu Kruing) m3 Rp 2,615,000.00
5 Triplek Uk.122X244X6 Mm m3 Rp 89,667.00
6 Triplek Uk.122X244X12 Mm m3 Rp 181,734.00
7 Triplek Uk.122X244X9 Mm m3 Rp 147,500.00
8 Dolken Gelam btg Rp 35,000.00
9 Plywood Uk. 122X244X9 Mm lbr Rp 134,000.00
10 Lem Kayu kg Rp 29,700.00
11 Minyak bekisting ltr Rp 12,000.00
D SEMEN
1 Semen Tiga Roda @ 50 kg zak Rp 73,000.00
2 Semen Warna / Semen grouting kg Rp 17,967.00
3 Beton B0, Slump 12 2 m3 Rp 725,000.00
4 Beton K 175, Slump 12 2 m3 Rp 830,000.00
5 Beton K 225, Slump 12 2 m3 Rp 851,000.00
6 Beton K 250, Slump 12 2 m3 Rp 872,000.00
7 Beton K 300, Slump 12 2 m3 Rp 909,000.00
8 Beton K 400, Slump 12 2 m3 Rp 977,000.00
9 Tiang Pancang Diameter 25X25 P 6S/D1 m' Rp 215,000.00
10 Pembobokan Kepala Tiang Pancang ttk Rp 174,000.00
E CAT
1 Cat Dinding (vinilex 5kg) kg Rp 33,600.00
2 Cat minyak kg Rp 31,300.00
3 Cat Dasar (catylac) Kg Rp 58,967.00
4 Plamir kg Rp 11,840.00
5 Politur ltr Rp 46,417.00
6 Amplas lbr Rp 4,111.00
7 Meni besi kg Rp 27,067.00
8 Kuas (3") bh Rp 9,987.00
F ATAP
1 Asbes Gelombang Uk.180 Cm X 92 Cm lbr Rp 80,967.00
2 Bubungan / Nok Asbes lbr Rp 39,867.00
3 Seng gelombang Bjls 28 (80 X 180) Cm lbr Rp 62,134.00
4 Seng plat 3" X 6" Bjls 28 lbr Rp 54,254.00
5 Genteng Plentong (Glazzur) bh Rp 3,300.00
6 Nok genteng plentong (glazur) bh Rp 4,290.00
7 Aluminium foil m2 Rp 26,300.00
8 Gypsum Board (120x240x0.9) lbr Rp 69,967.00
G SANITAIR
1 Kloset Duduk (setara toto) bh Rp 1,966,667.00
2 Wastafel (setara toto) bh Rp 409,200.00
I KERAMIK
1 Keramik motif 20x20 (asia) bh Rp 2,055.00
2 Keramik motif 30x30 (masterina) bh Rp 5,010.03
3 Keramik motif 40x40 (platinum) bh Rp 10,498.72
J ELEKTRIKAL
1 Kabel NYM 3x 2.5 mm ex. Supreme m' Rp 14,300.00
2 Pipa Clipsal 20 mm hitam btg Rp 18,180.00
3 Tee dos clipsal 20 mm hitam bh Rp 6,300.00
4 Klem clipsal mm bh Rp 12,000.00
5 Sock Clipsal 20 mm bh Rp 715.00
6 Inbow dos Plastik clipsal E 157 P ttk Rp 10,000.00
7 Pipa flexible clipsal 20 mm m' Rp 4,950.00
8 Kabel Telephone m' Rp 4,500.00
9 Coaxial cable 5C-75 ohmcommscof m' Rp 6,250.00
K MEKANIKAL
1 Instalasi air bersih tk Rp 128,411.00
2 Instalasi air bekas ttk Rp 161,832.00
3 Instalasi air kotor ttk Rp 246,342.00
4 Pipa PVC AW Dia. 1" m' Rp 10,470.00
5 Pipa PVC AW Dia. 2" m' Rp 20,975.00
6 Pipa PVC AW Dia. 3" m' Rp 40,345.00
7 Pipa PVC AW Dia. 4" m' Rp 61,585.00
8 Floor drain Dia. 2" San Ei bh Rp 263,000.00
9 Gate Valve Drat Br Dia.1" bh Rp 124,200.00
10 Gate Valve Drat Br Dia.1 1/ 4" bh Rp 172,080.00
11 Gate Valve Drat Br Dia.1,5" bh Rp 218,160.00
12 Gate Valve Drat Br Dia.2" bh Rp 328,080.00
13 Pompa Sanyo Jet Pump 250 watt bh Rp 6,600,000.00
L LAIN-LAIN
1 CD Copy File Foto Image bh Rp 10,000.00
2 Air bersih ltr Rp 200.00
3 Cetak Foto lbr Rp 1,700.00
KETERANGAN
E-Budgeting Prov DKI Jakarta 2016
E-Budgeting Prov DKI Jakarta 2016
E-Budgeting Prov DKI Jakarta 2016
E-Budgeting Prov DKI Jakarta 2016
E-Budgeting Prov DKI Jakarta 2016
E-Budgeting Prov DKI Jakarta 2016
E-Budgeting Prov DKI Jakarta 2016
E-Budgeting Prov DKI Jakarta 2016
E-Budgeting Prov DKI Jakarta 2016
KETERANGAN
KETERANGAN
E-Budgeting Prov DKI Jakarta 2016
E-Budgeting Prov DKI Jakarta 2016
E-Budgeting Prov DKI Jakarta 2016
E-Budgeting Prov DKI Jakarta 2016
ANALISA HARGA SATUAN PEMBANGUNAN RUKO
TAHUN ANGGARAN 2017
X PASANGAN DINDING BATA MERAH UK. 5x11x22 CM TEBAL 1/2 BATAAD. 1:3 /M2
Bahan
-Bata Merah = 70.0000 m3 x 7,500.00 = 525,000.00
-Semen Tiga Roda @ 50 kg = 0.2874 kg x 73,000.00 = 20,980.20
-Pasir Pasang = 0.0400 kg x 214,000.00 = 8,560.00
554,540.20
Tenaga
-Pekerja/knek = 0.3000 oh x 130,200.00 = 39,060.00
-Tukang Batu = 0.1000 oh x 149,730.00 = 14,973.00
-Kepala Tukang = 0.0100 oh x 164,052.00 = 1,640.52
-Mandor/pengawas = 0.0150 oh x 174,468.00 = 2,617.02
58,290.54
Jumlah = 612,830.74
Jasa dan Overhead 10% =
Total = 612,830.74
Harga /m' = 612,830.74
XI PASANGAN DINDING BATA MERAH UK. 5x11x22 CM TEBAL 1/2 BATAAD. 1:5 /M2
Bahan
- Bata Merah = 70.0000 m3 x 7,500.00 = 525,000.00
-Semen Tiga Roda @ 50 kg = 0.1936 kg x 73,000.00 = 14,132.80
-Pasir Pasang = 0.0450 kg x 214,000.00 = 9,630.00
548,762.80
Tenaga
-Pekerja/knek = 0.3000 oh x 130,200.00 = 39,060.00
-Tukang Batu = 0.1000 oh x 149,730.00 = 14,973.00
-Kepala Tukang = 0.0100 oh x 164,052.00 = 1,640.52
-Mandor/pengawas = 0.0150 oh x 174,468.00 = 2,617.02
58,290.54
Jumlah = 607,053.34
Jasa dan Overhead 10% =
Total = 607,053.34
Harga /m' = 607,053.34
XV ACIAN /M2
Bahan
-Semen Tiga Roda @ 50 kg = 0.0650 zak x 73,000.00 = 4,745.00
4,745.00
Tenaga
- Pekerja/knek = 0.2000 oh x 130,200.00 = 26,040.00
- Tukang Batu = 0.1000 oh x 149,730.00 = 14,973.00
- Kepala Tukang = 0.0100 oh x 164,052.00 = 1,640.52
- Mandor/pengawas = 0.0100 oh x 174,468.00 = 1,744.68
44,398.20
Jumlah = 49,143.20
Jasa dan Overhead 10% =
Total = 49,143.20
Harga /m2 = 49,143.20
XXXIV
PEKERJAAN BALOK BETON BERTULANG (200 KG BESI + BEKISTING) / M3
Bahan
-Papan 3/25 (Kayu Rimba Campuran) = 0.3200 m3 x 5,013,617.00 = 1,604,357.44
-Paku 5 - 7 cm = 3.2000 kg x 26,134.00 = 83,628.80
-Minyak bekisting = 1.6000 ltr 12,000.00 = 19,200.00
-Besi beton U-24 = 210.0000 kg x 10,832.00 = 2,274,720.00
-Kawat Beton = 3.0000 kg x 20,810.00 = 62,430.00
-Semen Tiga Roda @ 50 kg = 6.7200 zak x 73,000.00 = 490,560.00
-Pasir Beton = 0.5400 m3 x 251,000.00 = 135,540.00
-Split / Koral Beton = 0.8100 m3 x 220,000.00 = 178,200.00
-Balok (Kayu Kruing) = 0.1400 m3 x 2,615,000.00 = 366,100.00
-Plywood Uk. 122X244X9 Mm = 2.8000 lbr x 134,000.00 = 375,200.00
-Dolken Gelam = 16.0000 btg x 35,000.00 = 560,000.00
6,149,936.24
Tenaga
-Pekerja/knek = 6.3500 oh x 130,200.00 = 826,770.00
-Tukang Batu = 0.2750 oh x 149,730.00 = 41,175.75
-Tukang Kayu = 1.6500 oh x 149,730.00 = 247,054.50
-Tukang Besi = 1.4000 oh x 149,730.00 = 209,622.00
-Kepala Tukang = 0.3330 oh x 164,052.00 = 54,629.32
-Mandor/pengawas = 0.3180 oh x 174,468.00 = 55,480.82
1,434,732.39
Jumlah = 7,584,668.63
Jasa dan Overhead 10% =
Total = 7,584,668.63
Harga /m3 = 7,584,668.63
Lantai 1-3
Balok (B.0) uk. (35/75) besi 289 kg/m3
-PEKERJAAN PEMBESIAN BETON /K = 289.0000 kg x 13,829.88 = 3,996,836.36
-PEKERJAAN BEKISTING UNTUK BALO = 7.0476 m2 x 569,954.24 = 4,016,820.36
-PEKERJAAN BETON K300 /M3 = 1.0000 m3 x 1,209,538.81 = 1,209,538.81
9,223,195.53
Balok (B.1) uk. (20/40) besi 216 kg/m3
-PEKERJAAN PEMBESIAN BETON /K = 216.0000 kg x 13,829.88 = 2,987,254.86
-PEKERJAAN BEKISTING UNTUK BALO = 12.5000 m2 x 569,954.24 = 7,124,428.00
-PEKERJAAN BETON K300 /M3 = 1.0000 m3 x 1,209,538.81 = 1,209,538.81
11,321,221.66
Balok (B.2) uk. (15/30) besi 257 kg/m3
-PEKERJAAN PEMBESIAN BETON /K = 257.0000 kg x 13,829.88 = 3,554,280.09
-PEKERJAAN BEKISTING UNTUK BALO = 16.6667 m2 x 569,954.24 = 9,499,237.33
-PEKERJAAN BETON K300 /M3 = 1.0000 m3 x 1,209,538.81 = 1,209,538.81
14,263,056.23
Balok (B') uk. (30/80) besi 268 kg/m3
-PEKERJAAN PEMBESIAN BETON /K = 268.0000 kg x 13,829.88 = 3,706,408.80
-PEKERJAAN BEKISTING UNTUK BALO = 7.9167 m2 x 569,954.24 = 4,512,137.73
-PEKERJAAN BETON K300 /M3 = 1.0000 m3 x 1,209,538.81 = 1,209,538.81
9,428,085.34
Beton listplank t. 10 cm |
-PEKERJAAN PEMBESIAN BETON /K = 115.0000 kg x 13,829.88 = 1,590,436.61
-PEKERJAAN BEKISTING UNTUK BALO
= 15.3846 m2 x 569,954.24 = 8,768,526.77
-PEKERJAAN BETON K300 /M3 = 1.0000 m3 x 1,209,538.81 = 1,209,538.81
11,568,502.19
Lantai 4
Ring Balok uk. (20/40) besi 267 kg/m3
-PEKERJAAN PEMBESIAN BETON /K = 267.0000 kg x 13,829.88 = 3,692,578.92
-PEKERJAAN BEKISTING UNTUK BALO = 12.5000 m2 x 569,954.24 = 7,124,428.00
-PEKERJAAN BETON K300 /M3 = 1.0000 m3 x 1,209,538.81 = 1,209,538.81
12,026,545.73
Balok dudukan toren besi 220 kg/m3
-PEKERJAAN PEMBESIAN BETON /K = 220.0000 kg x 13,829.88 = 3,042,574.39
-PEKERJAAN BEKISTING UNTUK BALO
= 12.5000 m2 x 569,954.24 = 7,124,428.00
-PEKERJAAN BETON K300 /M3 = 1.0000 m3 x 1,209,538.81 = 1,209,538.81
11,376,541.20
Ring Balk di atas kusen besi 125 kg/m3
-PEKERJAAN PEMBESIAN BETON /K = 125.0000 kg x 13,829.88 = 1,728,735.45
-PEKERJAAN BEKISTING UNTUK BALO = 10.0000 m2 x 569,954.24 = 5,699,542.40
-PEKERJAAN BETON K300 /M3 = 1.0000 m3 x 1,209,538.81 = 1,209,538.81
8,637,816.66
XXXVI
PEKERJAAN PELAT BETON BERTULANG (150 KG BESI + BEKISTING) / M3
Bahan
-Papan 3/25 (Kayu Rimba Campuran) = 0.3200 m3 x 5,013,617.00 = 1,604,357.44
-Paku 5 - 7 cm = 3.2000 kg x 26,134.00 = 83,628.80
-Minyak bekisting = 1.6000 ltr 12,000.00 = 19,200.00
-Besi beton U-24 = 157.5000 kg x 10,832.00 = 1,706,040.00
-Kawat Beton = 2.2500 kg x 20,810.00 = 46,822.50
-Semen Tiga Roda @ 50 kg = 6.7200 zak x 73,000.00 = 490,560.00
-Pasir Beton = 0.5400 m3 x 251,000.00 = 135,540.00
-Split / Koral Beton = 0.8100 m3 x 220,000.00 = 178,200.00
-Balok (Kayu Kruing) = 0.1200 m3 x 2,615,000.00 = 313,800.00
-Plywood Uk. 122X244X9 Mm = 2.8000 lbr x 134,000.00 = 375,200.00
-Dolken Gelam = 32.0000 btg x 35,000.00 = 1,120,000.00
6,073,348.74
Tenaga
-Pekerja/knek = 5.3000 oh x 130,200.00 = 690,060.00
-Tukang Batu = 0.2750 oh x 149,730.00 = 41,175.75
-Tukang Kayu = 1.3000 oh x 149,730.00 = 194,649.00
-Tukang Besi = 1.0500 oh x 149,730.00 = 157,216.50
-Kepala Tukang = 0.2650 oh x 164,052.00 = 43,473.78
-Mandor/pengawas = 0.2650 oh x 174,468.00 = 46,234.02
1,172,809.05
Jumlah = 7,246,157.79
Jasa dan Overhead 10% =
Total = 7,246,157.79
Harga /m3 = 7,246,157.79
XXXVII
PEKERJAAN PELAT BETON BERTULANG (BESI + BEKISTING) / M3
Lantai 1-4
Plat lantai dan over stek besi 115 kg/m3
-PEKERJAAN PEMBESIAN BETON /K = 115.0000 kg x 13,829.88 = 1,590,436.61
-PEKERJAAN BEKISTING UNTUK PLAT = 7.6923 m2 x 695,218.09 = 5,347,831.46
-PEKERJAAN BETON K300 /M3 = 1.0000 m3 x 1,209,538.81 = 1,209,538.81
8,147,806.88
Plat lantai water toren besi 140 kg/m3
-PEKERJAAN PEMBESIAN BETON /K = 140.0000 kg x 13,829.88 = 1,936,183.70
-PEKERJAAN PEMBESIAN BETON /K = 7.6923 m2 x 695,218.09 = 5,347,831.46
-PEKERJAAN BETON K300 /M3 = 1.0000 m3 x 1,209,538.81 = 1,209,538.81
8,493,553.97
Plat lantai Atap 100kg/m3
-PEKERJAAN PEMBESIAN BETON /K = 100.0000 kg x 13,829.88 = 1,382,988.36
-PEKERJAAN PEMBESIAN BETON /K = 7.6923 m2 x 695,218.09 = 5,347,831.46
-PEKERJAAN BETON K300 /M3 = 1.0000 m3 x 1,209,538.81 = 1,209,538.81
7,940,358.63
XXXVIII
PEKERJAAN PELAT TANGGA BERTULANG (BESI + BEKISTING) / M3
XXXIX
PEKERJAAN PASANG KLOSET DUDUK /BH
Bahan
-Kloset Duduk (setara toto) = 1.0000 bh x 1,966,667.00 1,966,667.00
-Perlengkapan 6% = 1.0000 ls x 118,000.02 = 118,000.02
2,084,667.02
Tenaga
-Pekerja/knek = 3.3000 oh x 130,200.00 = 429,660.00
-Tukang Kayu = 1.1000 oh x 149,730.00 = 164,703.00
-Kepala Tukang = 0.0010 oh x 164,052.00 = 164.05
-Mandor/pengawas = 0.1600 oh x 174,468.00 = 27,914.88
622,441.93
Jumlah = 2,707,108.95
Jasa dan Overhead 10% =
Total = 2,707,108.95
Harga /bh = 2,707,108.95
XLV INSTALASI STOP KONTAK LAMPU EXHAUST FAN DAN CEING FAN /TTK
Bahan
-Kabel NYM 3x 2.5 mm ex. Supreme = 8.0000 m' x 14,300.00 = 114,400.00
-Pipa Clipsal 20 mm hitam = 3.0000 btg x 18,180.00 = 54,540.00
-Tee dos clipsal 20 mm hitam = 2.0000 bh x 6,300.00 = 12,600.00
-Klem clipsal mm = 15.0000 bh x 12,000.00 = 180,000.00
-Sock Clipsal 20 mm = 3.0000 bh x 715.00 = 2,145.00
-Inbow dos Plastik clipsal E 157 P = 1.0000 ttk x 10,000.00 = 10,000.00
373,685.00
Tenaga
-Pemasangan = 1.0000 ttk x 30,000.00 = 30,000.00
30,000.00
Jumlah = 403,685.00
Jasa dan Overhead 10% =
Total = 403,685.00
Harga / ttk = 403,700.00
XLVIINSTALASI AC /TTK
Bahan
-Kabel NYM 3x 2.5 mm ex. Supreme = 8.0000 m' x 14,300.00 = 114,400.00
-Pipa Clipsal 20 mm hitam = 3.0000 btg x 18,180.00 = 54,540.00
-Tee dos clipsal 20 mm hitam = 1.0000 bh x 6,300.00 = 6,300.00
-Klem clipsal mm = 15.0000 bh x 12,000.00 = 180,000.00
-Sock Clipsal 20 mm = 4.0000 bh x 715.00 = 2,860.00
-Inbow dos Plastik clipsal E 157 P = 1.0000 ttk x 10,000.00 = 10,000.00
-Pipa flexible clipsal 20 mm = 1.0000 m' x 4,950.00 = 4,950.00
373,050.00
Tenaga
-Pemasangan = 1.0000 ttk x 30,000.00 = 30,000.00
30,000.00
Jumlah = 403,050.00
Jasa dan Overhead 10% =
Total = 403,050.00
Harga / ttk = 403,100.00
XLVIIPEKERJAAN RANGKA LANGIR-LANGIT 50X100 KYU KELAS II /M2 SNI 3434 : 2008
Bahan
-Kaso 5/7 cm (Kayu Rimba Campuran) = 0.0154 M3 x 4,912,050.00 75,645.57
-Paku 5 - 7 cm = 0.2000 kg x 26,134.00 = 5,226.80
80,872.37
Tenaga
-Pekerja/knek = 0.1500 oh x 130,200.00 = 19,530.00
-Tukang Kayu = 0.3000 oh x 149,730.00 = 44,919.00
-Kepala Tukang = 0.0300 oh x 164,052.00 = 4,921.56
-Mandor/pengawas = 0.0750 oh x 174,468.00 = 13,085.10
82,455.66
Jumlah = 163,328.03
Jasa dan Overhead 10% =
Total = 163,328.03
Harga /m2 = 163,400.00
XLVIIIP EKERJAAN PASANG LANGIR-LANGIT GYPSUM BOARD /M2 SNI 2839 : 2008
Bahan
-Gypsum Board (120x240x0.9) = 0.3640 lbr x 149,730.00 54,501.72
-Paku 5 - 7 cm = 0.1100 kg x 26,134.00 = 2,874.74
57,376.46
Tenaga
-Pekerja/knek = 0.1000 oh x 130,200.00 = 13,020.00
-Tukang Kayu = 0.0500 oh x 149,730.00 = 7,486.50
-Kepala Tukang = 0.0050 oh x 164,052.00 = 820.26
-Mandor/pengawas = 0.0050 oh x 174,468.00 = 872.34
22,199.10
Jumlah = 79,575.56
Jasa dan Overhead 10% =
Total = 79,575.56
Harga /m2 = 79,600.00