Lampiran e Spek3

04 KM
Sembilan Ratus juta empat ratus

dua puluh delapan ribu rupiah #
Sembilan Ratus juta empat ratus dua puluh
delapan ribu rupiah #
(1001)
Refference
9 900,428,000
1 Satu 1 Satuan 0 1
2 Dua 2 Puluhan 0 2
3 Tiga 3 Ratusan 0 3
4 Empat 4 Ribuan 8 Delapan Ribu delapan ribu 4
5 Lima 5 Puluhan Ribu 2 Dua Puluh dua puluh 5
6 Enam 6 Ratusan Ribu 4 Empat Ratus empat ratus 6
7 Tujuh 7 Jutaan 0 7
8 Delapan 8 Puluhan Juta 0 8
9 Sembilan 9 Ratusan Juta 9 Sembilan Ratus juSembilan Ratus jut 9
10 Sepuluh 10 Milyar 0 10
11 Sebelas 11 Puluhan Mily 0 11
12 Dua belas 12 Ratusan Mily 0 12
13 Tiga belas 13 Trilyun 0 13
14 Empat belas 14 Puluhan Trily 0 14
15 Lima belas 15 Ratusan Trily 0 15
16 Enam belas
17 Tujuh belas
18 Delapan belas
19 Sembilan belas
04 KM
Sembilan Ratus Juta Empat Ratus
Dua Puluh Delapan Ribu Rupiah #
# Sembilan Ratus Juta Empat Ratus Dua
Puluh Delapan Ribu Rupiah #
(1001)
9 900,428,000
Satuan 0
Puluhan 0
Ratusan 0
Ribuan 8 Delapan Ribu delapan ribu
Puluhan Ribu 2 Dua Puluh dua puluh
Ratusan Ribu 4 Empat Ratus empat ratus
Jutaan 0
Puluhan Juta 0
Ratusan Juta 9 Sembilan Ratus JuSembilan Ratus Juta
Milyar 0
Puluhan Mily 0
Ratusan Mily 0
Trilyun 0
Puluhan Trily 0
Ratusan Trily 0
TIME SCHEDULE
Kegiatan : Rehabilitasi Laboratorium dan Ruang Penelitian

Pekerjaan : Rehabilitasi Laboratorium dan Ruang Penelitian
Lokasi : Jl. Tentara Pelajar No. 3 - Bogor
BULAN 1 BULAN 2 BULAN 3 BULAN 4

No. Uraian Pekerjaan BOBOT
1 2 3 4 5 6 7 8 9 10 11 12 13 14
Err:509
Err:509
Err:509
Err:509
Err:509Err:509 Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509Err:509
Err:509Err:509
Jumlah
Rencana Komulatif
Err:509
Err:509
Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509

15
Err:509
BULAN 4
16
Err:509
17
Err:509
18
Err:509
19
Err:509
BULAN 5
20
Err:509
21
Err:509
22
Err:509
23
Err:509
BULAN 6
24
Err:509
50
75
100
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
0
25
50
Rencana
Komulatif
ANALISA HARGA SATUAN
Pekerjaan : Pembangunan Pabrik PT. ETERNITY

Lokasi : Kota Bengkulu
Harga Satuan
NO. URAIAN PEKERJAAN
(Rp)
1 2 3
I PEKERJAAN PERSIAPAN
1 Pengukuran dan Pemasangan Bouplank M'
0.012 m3 Kayu Balok 5/7 2,850,000.00

0.020 kg Paku 3 - 5 cm 20,000.00
0.007 m3 Kayu Papan 2,850,000.00
0.100 Oh Pekerja 87,500.00
0.100 Oh Tukang Kayu 100,000.00
0.010 Oh Kepala Tukang 125,000.00
0.005 Oh Mandor 110,000.00
Jumlah
Overhead & Profit 10%
Harga Satuan
2 Membersihkan Lapangan M²
0.1000 Oh Pekerja 87,500.00

0.0500 Oh Mandor 110,000.00
Jumlah
Harga Satuan
3 Pembuatan Gudang M²
1.700 btg Kayu Dolken Ø8-10cm 6,500.00

10.500 kg Semen Portland 1,360.00
1.500 lbr Seng Gelombang 47,750.00
0.250 lbr Seng Plat 45,000.00
0.030 m³ Pasir Beton 245,000.00
0.050 m³ Koral Beton 255,000.00
0.300 kg Paku Biasa 20,000.00
0.210 m³ Kayu 2,850,000.00
1.000 Oh Pekerja 87,500.00
2.000 Oh Tukang Kayu 100,000.00
0.050 Oh Mandor 110,000.00
Jumlah
Harga Satuan
4 Pembuatan Barak Kerja M²

1.350 lbr Plywood 4mm 42,500.00
0.030 m³ Pasir Beton 245,000.00
0.050 m³ Koral Beton 255,000.00
0.300 kg Paku Biasa 20,000.00
0.186 m³ Kayu 2,850,000.00
1.000 Oh Pekerja 87,500.00
2.000 Oh Tukang Kayu 100,000.00
0.050 Oh Mandor 110,000.00
Jumlah
Harga Satuan
5 Pembuatan Direksi Keet / Kantor Sementara M²

0.250 lbr Seng Plat 45,000.00
0.060 lbr Plywood 4mm 42,500.00
0.150 m³ Pasir Pasang 245,000.00
0.100 m³ Pasir Beton 245,000.00
0.150 m³ Koral Beton 255,000.00
30.000 bh Bata merah 750.00
0.080 kg Paku Biasa 20,000.00
0.180 m³ Kayu 2,850,000.00
1.100 kg Besi Strip 17,500.00
0.200 bh Jendela Naco 285,000.00
0.080 m² Kaca Polos 85,000.00
0.150 bh Kunci Tanam 105,000.00
2.000 Oh Pekerja 87,500.00
2.000 Oh Tukang Kayu 100,000.00
1.000 Oh Tukang Batu 100,000.00
0.050 Oh Mandor 110,000.00
Jumlah
Harga Satuan
6 Pembuatan Pagar Sementara dari Seng Gelombang Tinggi 2 m M²

0.005 m³ Pasir Beton 245,000.00
0.009 m³ Koral Beton 255,000.00
0.060 kg Paku 3 - 5 cm 20,000.00
0.072 m³ Kayu 5/7 2,850,000.00
0.450 ltr Meni Besi 29,000.00
0.200 Oh Pekerja 87,500.00
0.400 Oh Tukang Kayu 100,000.00
0.020 Oh Mandor 110,000.00
Jumlah
Harga Satuan
II PEKERJAAN URUGAN
1 Menggali tanah biasa sedalam 1 meter M3
0.7500 Oh Pekerja 87,500.00

0.0050 Oh Mandor 110,000.00
Jumlah
Harga Satuan
2 Mengurug Kembali Galian M3
0.1920 OH Pekerja 87,500.00

0.0190 OH Mandor 110,000.00
Jumlah
Harga Satuan
3 Mengurug Pasir M3
1.2000 m3 Pasir Urug 220,000.00

0.3000 OH Pekerja 87,500.00
0.0100 OH Mandor 110,000.00
Jumlah
Harga Satuan
III PEKERJAAN BETON
1 Membuat lantai kerja 1 PC : 3 PS : 5 KR M3
197.8000 Kg Portland Cement 1,360.00

0.5500 M3 Pasir beton 245,000.00
0.9300 M3 Batu Koral bersih 255,000.00
2.0000 OH Pekerja 87,500.00
0.5000 OH Tukang Batu 100,000.00
0.0500 OH Kepala Tukang 125,000.00
0.0100 OH Mandor 110,000.00
Jumlah
Harga Satuan
Membuat beton mutu f'c = 14,5 Mpa (K 175), slump (12 ± 2) cm, w/c =
2 M3
0,66

0.5429 Kg Pasir Beton 245,000.00
0.5717 Kg Batu Pecah Mesin 2/3 465,000.00
215.0000 Ltr Air 250.00
1.6500 OH Pekerja 87,500.00
0.2750 OH Tukang Batu 100,000.00
0.0830 OH Mandor 110,000.00
Jumlah
Harga Satuan
3 Membuat beton mutu f'c = 19,3 Mpa (K 225), slump (12 ± 2) cm, w/c = M3
0,61

0.4986 Kg Pasir Beton 245,000.00
0.5817 Kg Batu Pecah Mesin 2/3 465,000.00
215.0000 Ltr Air 250.00
1.6500 OH Pekerja 87,500.00
0.2750 OH Tukang Batu 100,000.00
0.0830 OH Mandor 110,000.00
Jumlah
Harga Satuan
3 Memasang tulangan Beton dengan Besi Polos/Ulir M2
1.0500 Kg Besi Beton 12,500.00

0.0350 Kg Kawat Beton 15,000.00
0.0070 OH Pekerja 87,500.00
0.0070 OH Tukang Kayu 100,000.00
0.0003 OH Mandor 110,000.00
Jumlah
Harga Satuan
4 Memasang bekisting untuk sloof M2
0.0450 M3 Kayu 2,850,000.00

0.3000 Kg Paku 20,000.00
0.1000 Ltr Minyak bekisting 8,500.00
0.3000 OH Pekerja 87,500.00
0.2600 OH Tukang Kayu 100,000.00
0.0050 OH Mandor 110,000.00
Jumlah
Harga Satuan
5 Memasang bekisting untuk kolom M2
0.0400 M3 Kayu 2,850,000.00

0.4000 Kg Paku 20,000.00
0.0150 M3 Kayu Balok 2,850,000.00
0.3500 Lbr Triplek 9 mm 120 x 240 195,000.00
2.0000 Btg Dolken 6,500.00
0.6600 OH Pekerja 87,500.00
0.3300 OH Tukang Kayu 100,000.00
0.0330 OH Mandor 110,000.00
Jumlah
Harga Satuan
6 Memasang bekisting untuk balok M2
0.0400 M3 Kayu 2,850,000.00

0.4000 Kg Paku 20,000.00
0.2000 ltr Minyak bekisting 8,500.00
0.0180 M3 Kayu Balok 2,850,000.00
0.3500 Lbr Playwood T. 9mm 195,000.00
2.0000 Btg Dolken 6,500.00
0.6600 OH Pekerja 87,500.00
0.3300 OH Tukang Kayu 100,000.00
0.0330 OH Mandor 110,000.00
Jumlah
Harga Satuan
7 Memasang bekisting untuk plat lantai M2
0.0400 M3 Kayu 2,850,000.00

0.4000 Kg Paku 20,000.00
0.0150 M3 Kayu Balok 2,850,000.00
0.3500 Lbr Triplek 9 mm 120 x 240 195,000.00
6.0000 Btg Dolken 6,500.00
0.6600 OH Pekerja 87,500.00
0.3300 OH Tukang Kayu 100,000.00
0.0330 OH Mandor 110,000.00
Jumlah
Harga Satuan
IV PEKERJAAN PENUTUP LANTAI DAN DINDING
1 Memasang 1 m3 Batu Kosong (Anstamping) M2
1.2000 Bh Batu Kali 265000.00

0.4320 M3 Pasir Urug 220,000.00
0.7800 OH Pekerja 87,500.00
0.3900 OH Tukang Batu 100,000.00
0.0390 OH Mandor 110,000.00
Jumlah
Harga Satuan
2 Memasang 1 m3 Pondasi Batu Kali 1:4 M2
1.2000 Bh Batu Kali 265000.00

163.0000 Kg Semen Portland 1,360.00
0.5200 M3 Pasir Pasang 245,000.00
1.5000 OH Pekerja 87,500.00
0.7500 OH Tukang Batu 100,000.00
0.0750 OH Mandor 110,000.00
Jumlah
Harga Satuan
3 Memasang 1 m2 Dinding 1 Batu Bata 1:4 M2
140.0000 Bh Batu Bata 750.00

0.0930 M3 Pasir Pasang 245,000.00
0.6000 OH Pekerja 87,500.00
0.2000 OH Tukang Batu 100,000.00
0.0300 OH Mandor 110,000.00
Jumlah
Harga Satuan
4 Memasang 1 m2 Dinding 1/2 Batu Bata 1:4 M2
70.0000 Bh Batu Bata 750.00

0.0430 M3 Pasir Pasang 245,000.00
0.3000 OH Pekerja 87,500.00
0.1000 OH Tukang Batu 100,000.00
0.0150 OH Mandor 110,000.00
Jumlah
Harga Satuan
5 Memasang 1 m2 Lantai Keramik 30cm x 30cm M2
11.8700 bh Keramik 30x30cm 7,727.27

1.5000 Kg Semen Warna 6,250.00
0.0450 M3 Pasir Pasang 245,000.00
0.7000 OH Pekerja 87,500.00
0.3500 OH Tukang Batu 100,000.00
0.0350 OH Mandor 110,000.00
Jumlah
Harga Satuan
6 Memasang 1 m2 Lantai Keramik 20cm x 20cm M2
25.0000 bh Keramik 20x20cm 4,220.00

0.0420 M3 Pasir Pasang 245,000.00
0.4133 OH Pekerja 87,500.00
0.2333 OH Tukang Batu 100,000.00
0.0200 OH Mandor 110,000.00
Jumlah
Harga Satuan
7 Memasang 1 m2 Dinding Keramik 20cm x 25cm M2
20.0000 bh Keramik 20x25cm 5,275.00

0.0420 M3 Pasir Pasang 245,000.00
0.4133 OH Pekerja 87,500.00
0.2333 OH Tukang Batu 100,000.00
0.0200 OH Mandor 110,000.00
Jumlah
Harga Satuan
6 Memasang 1 m2 Floor Lantai M2

0.6200 OH Pekerja 87,500.00
0.3500 OH Tukang Batu/Gali 100,000.00
0.0350 OH Mandor 110,000.00
Jumlah
Harga Satuan
V PEKERJAAN PLESTERAN
1 Membuat 1 m2 plesteran 1 PC : 4 PP, tebal 15 mm M2

0.0240 M3 Pasir Pasang 245,000.00
0.2000 OH Pekerja 87,500.00
0.1500 OH Tukang Batu 100,000.00
0.0150 OH Mandor 110,000.00
Jumlah
Harga Satuan
2 Membuat 1 m2 Acian M2

0.2000 OH Pekerja 87,500.00
0.1000 OH Tukang Batu 100,000.00
0.0100 OH Mandor 110,000.00
Jumlah
Harga Satuan
VI PEKERJAAN BESI
1 Memasang 1 kg Besi Baja WF M'
1.1500 Kg Besi Baja WF 10,725.00

1.0000 Ls Perlengkapan 1,608.75
1.0000 Ls Alat Bantu 1,608.75
0.0600 OH Pekerja 87,500.00
0.0600 OH Tukang Las 120,000.00
0.0060 OH KepalaTukang 125,000.00
0.0030 OH Mandor 110,000.00
Jumlah
Harga Satuan
2 Memasang 1 kg Besi Kanal C M'
1.1500 Kg Besi Kanal C 10,207.58

1.0000 Ls Perlengkapan 1,531.14
0.0600 OH Pekerja 87,500.00
0.0600 OH Tukang Las 120,000.00
0.0030 OH Mandor 110,000.00
Jumlah
Harga Satuan
3 Memasang 1 kg Besi Plat M'
1.1500 Kg Besi Kanal C 6,500.00

1.0000 Ls Perlengkapan 975.00
0.0600 OH Pekerja 87,500.00
0.0600 OH Tukang Las 120,000.00
0.0030 OH Mandor 110,000.00
Jumlah
Harga Satuan
4 Memasang 1 m2 Penutup Atap Seng deck Galvalum M2
1.1000 bh Atap Seng deck Galvalum 72,500.00

0.2000 OH Pekerja 87,500.00
0.1000 OH Tukang kayu 100,000.00
0.0100 OH Kepala tukang kayu 125,000.00
0.0100 OH Mandor 110,000.00
Jumlah
Harga Satuan
VII PEKERJAAN ELEKTRIKAL
1 Memasang 1 Titik Instalasi Listrik ttk
10.0000 m' Kabel NYM 3 x 2.5 Prima (1 rol = 50 m') 13,750.00

10.0000 m' Pipa PVC Diameter 20 mm 10,500.00
1.0000 ls Fitting, kontak sambung, klem & alat bantu l 15,000.00
0.1100 OH Pekerja 87,500.00
0.1100 OH Tukang Listrik 120,000.00
0.0110 OH Mandor 110,000.00
Jumlah
Harga Satuan
2 Memasang 1 Bh Saklar Tunggal, 10 A, 250 VAC ttk
1.0000 bh Saklar Tunggal Standard ( 1 Phase ) 45,500.00

1.0000 ls Kontak sambung & alat bantu lainnya 7,500.00
0.1100 OH Pekerja 87,500.00
0.0110 OH Mandor 110,000.00
Jumlah
Harga Satuan
2 Memasang 1 Bh Saklar + Stop Kontak Tunggal, 10 A, 250 VAC ttk
1.0000 bh Saklar Ganda Standard ( 1 Phase ) 55,000.00

1.0000 ls Kontak sambung & alat bantu lainnya 15,000.00
0.1100 OH Pekerja 87,500.00
0.0110 OH Mandor 110,000.00
Jumlah
Harga Satuan
3 Memasang 1 Bh Lampu 11 Watt + Fitting Lengkap ttk
1.0000 bh Lampu 11 Watt setara philips 48,000.00

3.0000 bh Kontak sambung & alat bantu lainnya 15,000.00
0.1100 OH Pekerja 87,500.00
0.0110 OH Mandor 110,000.00
Jumlah
Harga Satuan
VII PEKERJAAN PENGECATAN
1 Pengecatan Dinding dan Kolom M2
0.1000 kg Plamir 28,000.00

0.1000 kg Cat Dasar 30,000.00
0.2600 kg Cat Penutup 2 Kali 45,000.00
0.0200 OH Pekerja 87,500.00
0.0630 OH Tukang Cat 100,000.00
0.0025 OH Mandor 110,000.00
Jumlah
Harga Satuan
AN
Sub Total Sub Total

(Rp) (Rp)
4 5
34,200.00
400.00
19,950.00
8,750.00
10,000.00
1,250.00
550.00
75,100.00
7,510.00
82,610.00
8,750.00
5,500.00
14,250.00
1,425.00
15,675.00
11,050.00
14,280.00
71,625.00
11,250.00
7,350.00
12,750.00
6,000.00
598,500.00
87,500.00
200,000.00
25,000.00
5,500.00
1,050,805.00
105,080.50
1,155,885.50
8,125.00
24,480.00
71,625.00
57,375.00
7,350.00
12,750.00
6,000.00
530,100.00
87,500.00
200,000.00
25,000.00
5,500.00
1,035,805.00
103,580.50
1,139,385.50
8,125.00
47,600.00
11,250.00
2,550.00
36,750.00
24,500.00
38,250.00
22,500.00
1,600.00
513,000.00
19,250.00
57,000.00
6,800.00
15,750.00
175,000.00
200,000.00
100,000.00
37,500.00
5,500.00
1,322,925.00
132,292.50
1,455,217.50
8,125.00
3,400.00
57,300.00
1,225.00
2,295.00
1,200.00
205,200.00
13,050.00
17,500.00
40,000.00
2,500.00
2,200.00
353,995.00
35,399.50
389,394.50
65,625.00
550.00
66,175.00
6,617.50
72,792.50
16,800.00
2,090.00
18,890.00
1,889.00
20,779.00
264,000.00
26,250.00
1,100.00
291,350.00
29,135.00
320,485.00
269,008.00
134,750.00
237,150.00
175,000.00
50,000.00
6,250.00
1,100.00
873,258.00
87,325.80
960,583.80
443,360.00
133,000.00
265,825.00
53,750.00
144,375.00
27,500.00
3,500.00
9,130.00
1,080,440.00
108,044.00
1,188,484.00
504,560.00
122,150.00
270,475.00
53,750.00
144,375.00
27,500.00
3,500.00
9,130.00
1,135,440.00
113,544.00
1,248,984.00
13,125.00
525.00
612.50
700.00
87.50
33.00
15,083.00
1,508.30
16,591.30
128,250.00
6,000.00
850.00
26,250.00
26,000.00
3,250.00
550.00
191,150.00
19,115.00
210,265.00
114,000.00
8,000.00
1,700.00
42,750.00
68,250.00
13,000.00
57,750.00
33,000.00
4,125.00
3,630.00
346,205.00
34,620.50
380,825.50
114,000.00
8,000.00
1,700.00
51,300.00
68,250.00
13,000.00
57,750.00
33,000.00
4,125.00
3,630.00
354,755.00
35,475.50
390,230.50
114,000.00
8,000.00
1,700.00
42,750.00
68,250.00
39,000.00
57,750.00
33,000.00
4,125.00
3,630.00
372,205.00
37,220.50
409,425.50
318,000.00
95,040.00
68,250.00
39,000.00
4,875.00
4,290.00
529,455.00
52,945.50
582,400.50
318,000.00
221,680.00
127,400.00
131,250.00
75,000.00
9,375.00
8,250.00
890,955.00
89,095.50
980,050.50
105,000.00
36,108.00
22,785.00
52,500.00
20,000.00
2,500.00
3,300.00
242,193.00
24,219.30
266,412.30
52,500.00
15,640.00
10,535.00
26,250.00
10,000.00
1,250.00
1,650.00
117,825.00
11,782.50
129,607.50
91,722.73
13,600.00
9,375.00
11,025.00
61,250.00
35,000.00
4,375.00
3,850.00
230,197.73
23,019.77
253,217.50
105,500.00
15,476.80
9,375.00
10,290.00
36,163.75
23,330.00
2,912.50
2,200.00
205,248.05
20,524.81
225,772.86
105,500.00
15,476.80
9,375.00
10,290.00
36,163.75
23,333.00
2,912.50
2,200.00
205,251.05
20,525.11
225,776.16
6,800.00
54,250.00
35,000.00
4,375.00
3,850.00
104,275.00
10,427.50
114,702.50
8,486.40
5,880.00
17,500.00
15,000.00
1,875.00
1,650.00
50,391.40
5,039.14
55,430.54
4,420.00
17,500.00
10,000.00
1,250.00
1,100.00
34,270.00
3,427.00
37,697.00
12,333.75
1,608.75
1,608.75
5,250.00
7,200.00
750.00
330.00
29,081.25
2,908.13
31,989.38
11,738.71
1,531.14
5,250.00
7,200.00
750.00
330.00
26,799.85
2,679.98
29,479.83
7,475.00
975.00
5,250.00
7,200.00
750.00
330.00
21,980.00
2,198.00
24,178.00
79,750.00
17,500.00
10,000.00
1,250.00
1,100.00
109,600.00
10,960.00
120,560.00
137,500.00
105,000.00
15,000.00
9,625.00
13,200.00
1,375.00
1,210.00
282,910.00
28,291.00
311,201.00
45,500.00
7,500.00
9,625.00
13,200.00
1,375.00
1,210.00
78,410.00
7,841.00
86,251.00
55,000.00
15,000.00
9,625.00
13,200.00
1,375.00
1,210.00
95,410.00
9,541.00
104,951.00
48,000.00
45,000.00
9,625.00
13,200.00
1,375.00
1,210.00
118,410.00
11,841.00
130,251.00
2,800.00
3,000.00
11,700.00
1,750.00
6,300.00
787.50
275.00
26,612.50
2,661.25
29,273.75
HITUNGAN BETON

NO SKETSA HITUNGAN
1 Pas. Pondasi Tapak P.1
Volume I Unit = 0.405 m3
Besi Tulangan =
Ø 12 = 10.00 x 3.60 x 0.888 =
1,00 m3 = 31.959 : 0.405 = 78.912 ¥
Pemakaian Bekisting :
4.80 x 0.30 = 1.440 ¥
1,00 m3 = 1.44 : 0.405 = 3.556 ¥
3 R9 Pasang Sloof 20/30
1 m3 = 16.67 m'
Beugel =
Tumpuan 8.33 : 0.10 = 83.333 ¥
Lapangan 8.33 : 0.15 = 55.556 ¥
Besi
Ø8= 140.00 x 1.07 x 0.395 =
Tumpuan
Ø 12 = 8.33 x 6.00 x 0.888 =
Lapangan
Ø 12 = 8.33 x 6.00 x 0.888 =
16.67 x 0.60 = 10.0000 ¥
Pemakaian Stoot Werk :
2 R7 Pasang Kolom 30/50
1 m3 = 6.67 m'
Beugel =
Tumpuan 3.33 : 0.10 = 33.333 ¥
Lapangan 3.33 : 0.10 = 33.333 ¥
Besi
HITUNGAN BETON

NO SKETSA HITUNGAN
Ø8= 68.00 x 1.67 x 0.395 =
Tumpuan
D 16 = 3.33 x 12.00 x 1.578 =
Lapangan
d 16 = 3.33 x 12.00 x 1.578 =
6.67 x 1.60 = 10.6667 ¥
Pemakaian Stoot Werk :
3 Pasang Plat Lantai t=20cm
Volume I Unit = 4.000 m3
Besi Tulangan =
Ø 10 = 50.00 x 4 x 0.617 =
Ø 10 = 20.00 x 5 x 0.617 =
1,00 m3 = 184.95 : 4.000 = 46.238 ¥
5.00 x 4.00 = 20.0000 ¥
1,00 m3 = 20.00 : 4.000 = 5 ¥
HITUNGAN BETON
HITUNGAN
31.95936 Kg
80.000 Kg
80.000 80.00 Kg
1.440 m2
3.556 m2
84.00 Bh
56.00 Bh
140.00 Bh
59.105
44.388
44.388
147.881 ¥ 147.00 Kg
10.000 m2
34.00 Bh
34.00 Bh
68.00 Bh
HITUNGAN BETON
HITUNGAN
44.806
63.130
63.130
171.065 ¥ 171.00 Kg
10.667 m2
123.3 Kg
61.65 Kg
50.000 Kg
50.000 50.00 Kg
20.000 m2
5.000 m2
DAFTAR HARGA SATUAN UPAH DAN BAHAN

NO JENIS PEKERJA / BAHAN Satuan
1 Pekerja OH
2 Tukang Batu/Gali OH
3 Tukang Kayu OH
4 Tukang Cat/Pelitur OH
5 Tukang Besi OH
6 Tukang Las OH
7 Tukang Listrik OH
8 Kepala Tukang OH
9 Mandor OH
1 Air ltr
2 ACP setara Alucobond m²
3 Amplas lbr
4 Batu Bata bh
5 Batu Kali / Batu Gunung m3
6 Batu Koral Beton ( Koral Bersih ) m3
7 Batu Pecah Mesin 2/3 m3
8 Besi Beton kg
9 Baja WF. 150x75x5x7 kg
10 Baja WF. 125x60x6x8 kg
11 Besi Kanal C. 100x50x20x1.6 kg
12 Besi Hollow Galvanis 40 x 40 x 2 mm btg
13 Besi Hollow Galvanis 40 x 60 x 2 mm btg
14 Besi Strip kg
15 Baut/Screw bh
16 Cat Besi kg
17 Cat Dasar kg
18 Cat Tembok setara Metrolite kg
19 Compound kg
20 Dynabolt bh
21 Dempul Duco kg
22 Jendela Naco bh
23 Kwas 1 1/2" bh
24 Kwas 3" bh
25 Kawat Beton kg
26 Kaca Polos T. 5mm m²
27 Kayu Papan Untuk Bekisting m3
28 Kayu Dolken btg
29 Kabel NYM 3 x 2.5 Prima (1 rol = 50 m') m'
30 Keramik 30cm x 30cm bh
31 Keramik 20cm x 20cm dus
32 Keramik 20cm x 25cm bh
33 Kunci Tanam bh
34 Lampu Philips 11 Watt set
35 Meni Besi kg
36 Minyak Beqisting ( Oli 2nd ) ltr
37 Multiplek 12 mm 120 x 240 lbr
38 Pasir Pasang / Pasir Beton m3
39 Pasir Urug m3
40 Paku 3 cm s/d 5 cm kg
41 Paku Skrup 1 cm - 2,5 cm bh
42 Pipa PVC Diameter 20 mm setara clipsal m'
43 Pipa PVC Diameter 4" m'
44 Profil List Plafond Gypsum m'
45 Plywood T. 4mm lbr
46 Plamir kg
47 Saklar Tunggal Standard ( 1 Phase ) bh
46 Saklar + Stop Kontak Tunggal Standard ( 1 Phase ) bh
48 Seng Plat Deck lbr
49 Seng Gelombang lbr
50 Seng Plat lbr
51 Semen 50kg (Portland Cement) kg
52 Semen Putih kg
53 Sika Floor Cure Hard - 24 kg
54 Skrup fixer bh
55 Tanah Urug m3
AN BAHAN
Harga Satuan
87,500.00
100,000.00
100,000.00
100,000.00
100,000.00
120,000.00
120,000.00
125,000.00
110,000.00
250.00
638,850.00
15,000.00
750.00
265,000.00
255,000.00
465,000.00
12,500.00
10,725.00
10,725.00
10,207.58
165,000.00
242,000.00
17,500.00
500.00
65,000.00
30,000.00
45,000.00
4,750.00
5,000.00
35,000.00
285,000.00
10,000.00
17,000.00
15,000.00
85,000.00
2,850,000.00
6,500.00
13,750.00
7,727.27
4,220.00
5,275.00
105,000.00
48,000.00
29,000.00
8,500.00
195,000.00
245,000.00
220,000.00
20,000.00
750.00
10,500.00
28,333.33
12,500.00
42,500.00
28,000.00
45,500.00
55,000.00
72,500.00
47,750.00
45,000.00
1,360.00
6,250.00
21,931.25
4,500.00
88,500.00
REKAPITULASI TOTAL
RENCANA ANGGARAN BIAYA

No. Uraian Pekerjaan Jumlah
A. PERSIAPAN LOKASI ###

B. BANGUNAN MESS KARYAWAN 10 UNIT ###
C. BANGUNAN MESS KARYAWAN 19 UNIT ###
D. BANGUNAN SERBAGUNA ###
E. TOILET UMUM ( KM/WC ) ###
F. POS JAGA 40,550,000.00
G. BANGUNAN PABRIK TYPE. I 1,698,373,000.00
H. BANGUNAN PABRIK TYPE. II 1,101,745,000.00
I. BANGUNAN PABRIK TYPE. III 1,546,333,000.00
J. BANGUNAN TUNGKU PEMBAKARAN 1,579,446,000.00
K. PAGAR PENGAMAN KELILING KAWASAN 939,471,000.00
L. SALURAN DALAM KAWASAN 362,393,000.00
Jumlah 9,447,071,000.00
Perencanaan & Pengawasan 5% 472,353,550.00
PPn 10% 944,707,100.00
Jumlah Total 10,864,131,650.00
Dibulatkan 10,864,131,000.00
SEPULUH MILYAR DELAPAN RATUS ENAM PULUH EMPAT JUTA SERATUS TIGA PULUH
Terbilang SATU RIBU RUPIAH
Bengkulu, 2017
Disetujui : Dibuat Oleh :

PT. ETERNITY Konsultan Perencana
CV.PROFIL CONSULTANT
SUSIANA BUYUNG MANTAP, ST. MT

Direktur Utama Direktur
REKAPITULASI

Sub Pekerjaa : Persiapan Lokasi
No. Uraian Pekerjaan
A. PERSIAPAN LOKASI
Jumlah
Dibulatkan
Terbilang SEMBILAN RATUS JUTA EMPAT RATUS DUA PULUH DELAPAN RIBU RUPIAH
Jumlah
900,428,439.65
900,428,439.65
900,428,000.00
AN RIBU RUPIAH

Sub Pekerjaan : Persiapan Lokasi
NO URAIAN PEKERJAAN Kolom VOLUME
A. PERSIAPAN LOKASI
1 Pekerjaan Pembersihan Lokasi M² 8,825.00
2 Pekerjaan Pengukuran dan Bouplank M' 525.70
3 Mobilisasi dan Demobilisasi Bahan dan Peralatan Unit 1.00
Pematangan Lahan (Cat/Fill serta pemadatan tanah) dengan
4 M³ 6,618.75
Alat
5 Pagar Sementara dari Seng Gelombang T. 2 m M² 525.70
6 Pembuatan Gudang M² 32.00
7 Pembuatan Barak Kerja M² 36.00
8 Pembuatan Barak Direksi Keet / Kantor Sementara M² 32.00
9 P3K, Administrasi Proyek,Perizinan, IMB dan Dokumentasi Unit 1.00
N BIAYA
HARGA SATUAN JUMLAH
15,675.00 138,331,875.00
82,610.00 43,428,077.00
25,000,000.00 25,000,000.00
47,500.00 314,390,625.00
389,394.50 204,704,688.65
1,155,885.50 36,988,336.00
1,139,385.50 41,017,878.00
1,455,217.50 46,566,960.00
50,000,000.00 50,000,000.00
Sub Total 900,428,439.65
ANALISA VOLUME

No Uraian Pekerjaan Sat

1 2 3
A. PERSIAPAN LOKASI
1 Pekerjaan Pembersihan Lokasi Volume = 8,825.00
2 Pekerjaan Pengukuran dan Bouplank Volume = 525.72
3 Mobilisasi dan Demobilisasi Bahan dan Peralatan Volume = 1.00
4 Pematangan Lahan (Cat/Fill serta pemadatan tanah) dengan Alat Volume = 8,825.00
= 6,618.75
5 Pagar Sementara dari Seng Gelombang T. 2 m Volume = 525.72

= 1,051.44
6 Pembuatan Gudang Volume = 4.00

= 36.00
7 Pembuatan Barak Kerja Volume = 4.00

= 48.00
8 Pembuatan Barak Direksi Keet / Kantor Sementara Volume = 4.00

= 40.00
9 P3K, Administrasi Proyek,Perizinan, IMB dan Dokumentasi Volume = 1.00

SA VOLUME
Perhitungan Volume Jumlah

4 5
m2 8,825 m2
m' 525.72 m'
unit' 1.00 unit'
x 0.75
m3 6618.75 m3
x 2
m2 1,051 m2
x 9
m2 36.00 m2
x 12
m2 48.00 m2
x 10
m2 40.00 m2
unit' 1.00 unit'

REKAPITULASI

Sub Pekerjaan : Pembangunan Mess Karyawan 10 Ruang
I. PEKERJAAN PERSIAPAN
II. PEKERJAAN TANAH DAN PASIR
III. PEKERJAAN BETON
IV. PEKERJAAN PASANGAN
V. PEKERJAAN LANTAI
VI. PEKERJAAN KAYU
VII. PEKERJAAN LISTRIK
VIII. PEKERJAAN SANITASI
IX. PEKERJAAN ATAP
X. PEKERJAAN PENGECATAN
XI. PEKERJAAN LAIN-LAIN
Jumlah Total
Dibulatkan
Terbilang TIGA RATUS DUA PULUH EMPAT JUTA SERATUS TIGA PULUH SATU RIBU RUPIAH
Jumlah
7,732,517.40
13,985,691.41
62,268,177.64
108,937,871.39
24,319,510.11
20,250,000.00
15,592,752.00
7,546,120.00
49,321,923.20
13,177,432.19
1,000,000.00
324,131,995.34
324,131,000.00
UH SATU RIBU RUPIAH


B. BANGUNAN MESS KARYAWAN 10 UNIT

2 P3K, Administrasi Proyek dan Dokumentasi Unit 1.00

1 Pek. Galian Tanah Pondasi M³ 95.45
2 Pek. Urugan Tanah Kembali M³ 43.20
3 Pek. Urugan Pasir Bawah Pondasi Tebal. 10 cm M³ 9.60
4 Pek. Urugan Pasir Bawah Lantai Tebal. 10 cm M³ 9.56

1 Pek. Beton Lantai Kerja 1 : 3 : 5 T. 10 cm M³ 12.62
2 Pek. Beton Sloof 13/20
a. Beton K. 175 M³ 2.50
b. Besi Beton Kg 302.10
c. Beqisting M² 19.20
3 Pek. Beton Kolom Praktis 13/13
a. Beton K. 175 M³ 1.53
4 Pek. Beton Balok Latei 10/10
a. Beton K. 175 M³ 0.96
5 Pek. Beton Ring Balok 13/20
a. Beton K. 175 M³ 2.50
1 Pek Pas. Batu Kosong (Anstamping) M³ 15.36
2 Pek Pas. Pondasi Batu Kali 1:4 M³ 29.49
3 Pek. Pas. Batu Bata 1 : 4 M² 225.07
4 Pek. Plesteran 1 : 4 M² 450.15
5 Pek. Acian M² 450.15
V. PEKERJAAN LANTAI
1 Pek. Pas. Keramik Lantai 30cm x 30cm M² 95.59
2 Pek. Flour Lantai ( Acian Lantai ) M² 1.00
VI. PEKERJAAN KAYU
1 Pek. Pas. Kusen Pintu P.1 set 10.00
2 Pek. Pas. Kusen Jendela J.1 set 10.00

1 Pek. Pas. Instalasi Listrik / Titik Lampu Ttk 26.00
2 Pek. Sistem Pengkabelan Unit 1.00
3 Pek. Pas. Saklar Tunggal Bh 3.00
4 Pek. Pas. Saklar + Stop Kontak Tunggal Bh 10.00
5 Pek. Pas. Lampu Philips 11 Watt + Fitting Lengkap Set 13.00

1 Pek. Pas. Talang Atap M' 27.20
2 Pek. Pas. Instalasi Pipa dia 3" + Asesories Lengkap unit 4.00
IX. PEKERJAAN ATAP

1 Pek. Penutup Atap Seng Deck Galvalum M² 172.72
2 Pek. Rangka Atap Kuda-Kuda dan Reng Balok Kayu M² 172.72
1 Pek. Pengecatan Dinding dan Kolom M² 450.15

1 Pembersihan Akhir Unit 1.00
N BIAYA
HARGA SATUAN JUMLAH
303,881,995.34
82,610.00 5,232,517.40
2,500,000.00 2,500,000.00
Sub Total 7,732,517.40
72,792.50 6,947,898.54
20,779.00 897,652.80
320,485.00 3,076,656.00
320,485.00 3,063,484.07
Sub Total 13,985,691.41
960,583.80 12,121,510.91
1,188,484.00 2,966,456.06
16,591.30 5,012,281.50
210,265.00 4,037,088.00
1,188,484.00 1,822,748.20
16,591.30 4,653,129.63
380,825.50 5,183,987.12
1,188,484.00 1,140,944.64
16,591.30 3,302,996.00
390,230.50 4,682,766.00
1,188,484.00 2,966,456.06
16,591.30 5,012,281.50
390,230.50 9,365,532.00
Sub Total 62,268,177.64
582,400.50 8,945,671.68
980,050.50 28,900,219.17
129,607.50 29,171,084.04
55,430.54 24,951,780.43
37,697.00 16,969,116.07
Sub Total 108,937,871.39
253,217.50 24,204,807.61
114,702.50 114,702.50
Sub Total 24,319,510.11
1,150,000.00 11,500,000.00
875,000.00 8,750,000.00
Sub Total 20,250,000.00
311,201.00 8,091,226.00
4,500,000.00 4,500,000.00
86,251.00 258,753.00
104,951.00 1,049,510.00
130,251.00 1,693,263.00
Sub Total 15,592,752.0
225,225.00 6,126,120.00
355,000.00 1,420,000.00
Sub Total 7,546,120.00
120,560.00 20,823,123.20
165,000.00 28,498,800.00
Sub Total 49,321,923.20
29,273.75 13,177,432.19
Sub Total 13,177,432.19
1,000,000.00 1,000,000.00
Sub Total 1,000,000.00
ANALISA VOLUME

Sub Pekerjaan: Pembangunan Mess Karyawan 10 Ruang

1 2 3
B. BANGUNAN MESS KARYAWAN 10 UNIT

= 63.34
2 P3K, Administrasi Proyek dan Dokumentasi Volume = 1.00

1 Pek. Galian Tanah Pondasi Volume = 96.00
= 86.40
= 75.40
= 9.05
= 86.40
= 95.45
2 Pek. Urugan Tanah Kembali Volume =

= 43.20
3 Pek. Urugan Pasir Bawah Pondasi Tebal. 10 cm Volume = 96.00

= 9.60
4 Pek. Urugan Pasir Bawah Lantai Tebal. 10 cm Volume = 2.47

= 9.56

1 Pek. Beton Lantai Kerja 1 : 3 : 5 T. 10 cm Volume = 2.47
= 9.56
= 1.20
= 3.06
ANALISA VOLUME


1 2 3
= 9.56
= 12.62

a. Beton K. 175 Volume = 96.00
= 2.50
b. Besi Beton P
Volume = 96.00
= 236.93
= 0.33
= 65.18
= 236.93
= 302.10
c. Beqisting Volume = 96.00

= 38.40

= 1.53
b. Besi Beton P
Volume = 90.75
= 223.97
= 0.26
= 56.49
= 223.97
= 280.46
ANALISA VOLUME


1 2 3

= 27.23

= 0.96
b. Besi Beton P
Volume = 96.00
= 151.68
= 0.24
= 47.40
= 151.68
= 199.08

= 24.00

= 2.50
b. Besi Beton P
Volume = 96.00
= 236.93
= 0.33
= 65.18
= 236.93
ANALISA VOLUME


1 2 3
= 302.10

= 48.00

1 Pek Pas. Batu Kosong (Anstamping) Volume = 96.00
= 15.36
2 Pek Pas. Pondasi Batu Kali 1:4 Volume = 96.00

= 25.92
= 27.45
= 3.57
= 25.92
= 29.49
3 Pek. Pas. Batu Bata 1 : 4 Volume = 3.87

= 117.07
= 2.47
= 64.22
= 2.47
= 71.63
= 117.07
= 252.92
Pengurang Volume = 0.89

= 18.25
= 0.80
= 9.60
ANALISA VOLUME


1 2 3
= 18.25
= 27.85
Volume = 252.92
= 225.07
4 Pek. Plesteran 1 : 4 Volume = 225.07

= 450.15
5 Pek. Acian Volume = 450.15
V. PEKERJAAN LANTAI
1 Pek. Pas. Keramik Lantai 30cm x 30cm Volume = 2.47
= 95.589
2 Pek. Flour Lantai ( Acian Lantai ) Volume = 1.45

= 38.019

1 Pek. Pas. Instalasi Listrik / Titik Lampu Volume = 26.00
2 Pek. Sistem Pengkabelan Volume = 1.00
3 Pek. Pas. Saklar Tunggal Volume = 3
4 Pek. Pas. Saklar + Stop Kontak Tunggal Volume = 10
5 Pek. Pas. Lampu Philips 11 Watt + Fitting Lengkap Volume = 13

1 Pek. Pas. Talang Atap Volume = 27.2
ANALISA VOLUME


1 2 3
2 Pek. Pas. Instalasi Pipa dia 3" + Asesories Lengkap Volume = 4
IX. PEKERJAAN ATAP

1 Pek. Penutup Atap Seng Deck Galvalum Volume = 27.20
= 172.72
2 Pek. Rangka Atap Kuda-Kuda dan Reng Balok Kayu Volume = 172.72
1 Pek. Pengecatan Dinding dan Kolom Volume = 450.15

1 Pembersihan Akhir Volume = 1.00
SA VOLUME

4 5
+ 26 x 2.00
m' 63.34 m'
unit' 1.00 unit'
x 1.00 x 0.9
m3
x 0.60 x 0.2
m3
+ 9.05
m3 95.45 m3
m3 43.20 m3
x 1.00 x 0.1
m3 9.60 m3
x 3.87 x 0.1 x 10
m3 9.56 m3
x 3.87 x 0.1 x 10
m3
x 25.50 x 0.1
m3
SA VOLUME

4 5
+ 3.06
m3 12.62 m3
x 0.13 x 0.2
m3 2.50 m3
x Jmh x Dia Kg
x 4 x 10 x 0.617
kg
x 500 x 8 x 0.395
kg
+ 65.18
kg 302.10 kg
x 0.20 x 2
m2 38.40 m2
x 0.13 x 0.13
m3 1.53 m3
x Jmh x Dia Kg
x 4 x 10 x 0.617
kg
x 550 x 8 x 0.395
kg
+ 56.49
kg 280.46 kg
SA VOLUME

4 5
x 0.15 x 2
m2 27.23 m2
x 0.10 x 0.10
m3 0.96 m3
x Jmh x Dia Kg
x 4 x 8 x 0.395
kg
x 500 x 8 x 0.395
kg
+ 47.40
kg 199.08 kg
x 0.13 x 2.00
m2 24.00 m2
x 0.13 x 0.20
m3 2.50 m3
x Jmh x Dia Kg
x 4 x 10 x 0.617
kg
x 500 x 8 x 0.395
kg
+ 65.18
SA VOLUME

4 5
kg 302.10 kg
x 0.25 x 2.00
m2 48.00 m2
x 0.80 x 0.20
m3 15.36 m3
x 0.45 x 0.60
m3
x 0.33 x 0.40
m3
+ 3.57
m3 29.49 m3
x 2.75 x 11.00
m2
x 2.60 x 10.00
m2
x 2.90 x 10.00
m2
+ 64.22 + 71.63
m2
x 2.05 x 10.00
m2
x 1.20 x 10.00
m2
SA VOLUME

4 5
+ 9.60
m2
- 27.85
m2 225.07 m2
x 2.00
m2 450.15 m2
m2 450.15 m2
x 3.87 x 10
m2 95.59 m2
x 26.22
m2 38.02 m2
ttk 26.00 ttk
unit 1.00 unit
bh 3.00 bh
bh 10.00 bh
bh 13.00 bh
m2 27.20 m2
SA VOLUME

4 5
unit 4.00 unit
x 6.35
m2 172.72 m2
m2 172.72 m2
m2 450.15 m2
unit 1.00 unit

REKAPITULASI

V. PEKERJAAN LANTAI
VI. PEKERJAAN KAYU
IX. PEKERJAAN ATAP
Jumlah
PPn 10%
Jumlah Total
Dibulatkan
Terbilang ENAM RATUS LIMA PULUH EMPAT JUTA SEMBILAN RATUS TIGA PULUH SATU RIBU RUPIAH
Jumlah
11,598,665.40
27,339,195.18
101,187,828.12
202,502,207.54
54,205,274.53
38,475,000.00
29,327,900.00
13,526,385.00
91,753,283.60
24,476,338.58
1,000,000.00
595,392,077.94
59,539,207.79
654,931,285.73
654,931,000.00
TUS TIGA PULUH SATU RIBU RUPIAH


C. BANGUNAN MESS KARYAWAN 19 UNIT



a. Beton K. 175 M³ 4.65
a. Beton K. 175 M³ 2.79
a. Beton K. 175 M³ 1.79
a. Beton K. 175 M³ 4.65
V. PEKERJAAN LANTAI
VI. PEKERJAAN KAYU


IX. PEKERJAAN ATAP

1 Pek. Pengecatan Dinding dan Kolom Unit 836.12

N BIAYA
HARGA SATUAN JUMLAH
503,638,794.34
82,610.00 9,098,665.40
2,500,000.00 2,500,000.00
Sub Total 11,598,665.40
72,792.50 12,170,614.83
20,779.00 1,737,082.84
320,485.00 5,730,271.80
320,485.00 7,701,225.71
Sub Total 27,339,195.18
960,583.80 24,000,954.71
1,188,484.00 5,525,024.42
16,591.30 9,336,996.31
210,265.00 7,519,076.40
1,188,484.00 3,314,087.63
16,591.30 8,460,235.70
380,825.50 9,425,431.13
1,188,484.00 2,125,009.39
16,591.30 6,153,009.70
390,230.50 8,721,651.68
1,188,484.00 5,525,024.42
16,591.30 9,336,996.31
390,230.50 1,744,330.34
Sub Total 101,187,828.12
582,400.50 16,661,313.50
980,050.50 53,791,541.77
129,607.50 54,183,646.65
55,430.54 46,346,527.67
37,697.00 31,519,177.94
Sub Total 202,502,207.54
253,217.50 45,989,134.45
114,702.50 8,216,140.08
Sub Total 54,205,274.53
1,150,000.00 21,850,000.00
875,000.00 16,625,000.00
Sub Total 38,475,000.00
311,201.00 15,560,050.00
8,000,000.00 8,000,000.00
86,251.00 517,506.00
104,951.00 1,994,069.00
130,251.00 3,256,275.00
Sub Total 29,327,900.0
225,225.00 11,396,385.00
355,000.00 2,130,000.00
Sub Total 13,526,385.00
120,560.00 38,737,133.60
165,000.00 53,016,150.00
Sub Total 91,753,283.60
29,273.75 24,476,338.58
Sub Total 24,476,338.58
1,000,000.00 1,000,000.00
Sub Total 1,000,000.00
ANALISA VOLUME


1 2 3
C. BANGUNAN MESS KARYAWAN 19 UNIT

= 110.14

= 160.92
= 52.30
= 6.28
= 160.92
= 167.20
2 Pek. Urugan Tanah Kembali Volume = 167.20

= 83.60

= 17.88

= 18.16
= 1.20
= 5.87
= 18.16
= 24.03

ANALISA VOLUME


1 2 3
= 19.12
= 1.20
= 5.87
= 19.12
= 24.99

= 4.65
b. Besi Beton P
Volume = 178.80
= 441.28
= 0.33
= 121.49
= 441.28
= 562.76

= 71.52

= 2.79
b. Besi Beton P
Volume = 165.00
= 407.22
= 0.26
= 102.70
ANALISA VOLUME


1 2 3
= 407.22
= 509.92

= 49.50

= 1.79
b. Besi Beton P
Volume = 178.80
= 282.50
= 0.24
= 88.35
= 282.50
= 370.86

= 44.70

= 4.65
b. Besi Beton P
Volume = 178.80
= 441.28
= 0.33
= 121.49
ANALISA VOLUME


1 2 3
= 441.28
= 562.76

= 8.94

= 28.61

= 48.28
= 50.85
= 6.61
= 48.28
= 54.89
3 Pek. Pas. Batu Bata 1 : 4 Volume = 3.87

= 212.85
= 2.47
= 122.02
= 2.47
= 136.10
= 212.85
= 470.97
Pengurang Volume = 0.89

= 34.67
ANALISA VOLUME


1 2 3
= 0.80
= 18.24
= 34.67
= 52.91
Volume = 470.97
= 418.06

= 836.12
V. PEKERJAAN LANTAI
= 181.6191

= 71.63

ANALISA VOLUME


1 2 3
IX. PEKERJAAN ATAP

= 321.31

SA VOLUME

4 5
+ 49.4 x 2.00
m' 110.14 m'
unit' 1.00 unit'
x 1.00 x 0.9
m3
x 0.60 x 0.2
m3
+ 6.28
m3 167.20 m3
/ 2.00
m3 83.60 m3
x 1.00 x 0.1
m3 17.88 m3
x 3.87 x 0.1 x 19
m3
x 48.90 x 0.1
m3
+ 5.87
m3 24.03 m3
x 3.87 x 0.1 x 20
SA VOLUME

4 5
m3
x 48.90 x 0.1
m3
+ 5.87
m3 24.99 m3
x 0.13 x 0.2
m3 4.65 m3
x Jmh x Dia Kg
x 4 x 10 x 0.617
kg
x 932 x 8 x 0.395
kg
+ 121.49
kg 562.76 kg
x 0.20 x 2
m2 71.52 m2
x 0.13 x 0.13
m3 2.79 m3
x Jmh x Dia Kg
x 4 x 10 x 0.617
kg
x 1000 x 8 x 0.395
kg
SA VOLUME

4 5
+ 102.70
kg 509.92 kg
x 0.15 x 2
m2 49.50 m2
x 0.10 x 0.10
m3 1.79 m3
x Jmh x Dia Kg
x 4 x 8 x 0.395
kg
x 932 x 8 x 0.395
kg
+ 88.35
kg 370.86 kg
x 0.13 x 2.00
m2 44.70 m2
x 0.13 x 0.20
m3 4.65 m3
x Jmh x Dia Kg
x 4 x 10 x 0.617
kg
x 932 x 8 x 0.395
kg
SA VOLUME

4 5
+ 121.49
kg 562.76 kg
x 0.25 x 0.20
m2 8.94 m2
x 0.80 x 0.20
m3 28.61 m3
x 0.45 x 0.60
m3
x 0.33 x 0.40
m3
+ 6.61
m3 54.89 m3
x 2.75 x 20.00
m2
x 2.60 x 19.00
m2
x 2.90 x 19.00
m2
+ 122.02 + 136.10
m2
x 2.05 x 19.00
m2
SA VOLUME

4 5
x 1.20 x 19.00
m2
+ 18.24
m2
- 52.91
m2 418.06 m2
x 2.00
m2 836.12 m2
m2 836.12 m2
x 3.87 x 19
m2 181.62 m2
x 49.4
m2 71.63 m2
ttk 50.00 ttk
unit 1.00 unit
bh 6.00 bh
bh 19.00 bh
bh 25.00 bh
m2 50.60 m2
SA VOLUME

4 5
unit 6.00 unit
x 6.35
m2 321.31 m2
m2 321.31 m2
m2 836.12 m2
unit 1.00 unit

REKAPITULASI

Sub Pekerjaan : Pembangunan Bangunan Sebaguna
II. PEKERJAAN PASIR
V. PEKERJAAN LANTAI
VI. PEKERJAAN KAYU
IX. PEKERJAAN ATAP
Jumlah Total
Dibulatkan
Terbilang SERATUS LIMA PULUH ENAM JUTA LIMA RATUS TUJUH PULUH SATU RIBU RUPIAH
Jumlah
5,473,960.00
7,388,079.82
33,530,486.74
31,148,472.46
19,954,594.54
8,425,000.00
7,965,828.00
3,682,970.00
32,228,301.60
5,773,603.17
1,000,000.00
156,571,296.32
156,571,000.00
PULUH SATU RIBU RUPIAH


D. BANGUNAN SERBAGUNA
II. PEKERJAAN PASIR


a. Beton K. 175 M³ 1.09
a. Beton K. 175 M³ 0.60
a. Beton K. 175 M³ 0.42
a. Beton K. 175 M³ 1.09

V. PEKERJAAN LANTAI
VI. PEKERJAAN KAYU


IX. PEKERJAAN ATAP


N BIAYA
HARGA SATUAN JUMLAH
156,571,296.32
82,610.00 2,973,960.00
2,500,000.00 2,500,000.00
Sub Total 5,473,960.00
72,792.50 2,881,709.49
20,779.00 411,299.53
320,485.00 1,346,037.00
320,485.00 2,749,033.80
Sub Total 7,388,079.82
960,583.80 8,239,628.48
1,188,484.00 1,297,824.53
16,591.30 2,072,107.37
210,265.00 1,766,226.00
1,188,484.00 718,052.32
16,591.30 1,828,507.26
380,825.50 2,042,176.74
1,188,484.00 499,163.28
16,591.30 1,453,318.24
390,230.50 2,048,710.13
1,188,484.00 1,297,824.53
16,591.30 2,072,107.37
390,230.50 8,194,840.50
Sub Total 33,530,486.74
582,400.50 3,913,731.36
980,050.50 13,012,130.49
129,607.50 12,781,114.01
55,430.54 10,932,454.54
37,697.00 7,434,903.92
Sub Total 31,148,472.46
253,217.50 17,450,180.15
114,702.50 2,504,414.39
Sub Total 19,954,594.54
1,150,000.00 2,300,000.00
1,750,000.00 1,750,000.00
875,000.00 4,375,000.00
Sub Total 8,425,000.00
311,201.00 4,356,814.00
2,000,000.00 2,000,000.00
86,251.00 172,502.00
104,951.00 524,755.00
130,251.00 911,757.00
Sub Total 7,965,828.0
225,225.00 2,972,970.00
355,000.00 710,000.00
Sub Total 3,682,970.00
120,560.00 13,606,401.60
165,000.00 18,621,900.00
Sub Total 32,228,301.60
29,273.75 5,773,603.17
Sub Total 5,773,603.17
1,000,000.00 1,000,000.00
Sub Total 1,000,000.00
ANALISA VOLUME


1 2 3
D. BANGUNAN SERBAGUNA
= 36.00
II. PEKERJAAN PASIR

= 37.80
= 14.90
= 1.79
= 37.80
= 39.59

= 19.79

= 4.20

= 5.56
= 5.87
= 1.33
= 1.45
= 1.69
= 5.56
= 8.58
ANALISA VOLUME


1 2 3
= 5.56
= 5.87
= 1.33
= 1.45
= 1.69
= 5.56
= 8.58

= 1.09
b. Besi Beton P
Volume = 42.00
= 103.66
= 0.24
= 21.24
= 103.66
= 124.89

= 16.80

= 0.60
b. Besi Beton P
ANALISA VOLUME


1 2 3
Volume = 35.75
= 88.23
= 0.26
= 21.98
= 88.23
= 110.21

= 10.73

= 0.42
b. Besi Beton P
Volume = 42.00
= 66.36
= 0.24
= 21.24
= 66.36
= 87.60

= 10.50

= 1.09
b. Besi Beton P
Volume = 42.00
ANALISA VOLUME


1 2 3
= 103.66
= 0.24
= 21.24
= 103.66
= 124.89

= 21.00

= 6.72

= 11.34
= 14.90
= 1.94
= 11.34
= 13.28
3 Pek. Pas. Batu Bata 1 : 4

Volume = 5.74
= 47.36
= 11.48
= 29.85
= 11.48
= 33.29
= 47.36
ANALISA VOLUME


1 2 3
= 110.50
Volume = 0.89
= 3.65
= 0.80
= 4.80
= 1.32
= 3.43
= 3.65
= 11.88
Volume = 110.50
= 98.61

= 197.23
V. PEKERJAAN LANTAI
= 55.59
= 5.87
= 13.32
= 55.59
= 68.91

= 21.83

ANALISA VOLUME


1 2 3

IX. PEKERJAAN ATAP

= 112.86

SA VOLUME

4 5
+ 12 x 2.00
m' 36.00 m'
unit' 1.00 unit'
x 1.00 x 0.9
m3
x 0.60 x 0.2
m3
+ 1.79
m3 39.59 m3
/ 2.00
m3 19.79 m3
x 1.00 x 0.1
m3 4.20 m3
x 9.47 x 0.1
m3
x 2.27 x 0.1
m3
x 11.63 x 0.1
m3
+ 1.33 + 1.69
m3 8.58 m3
SA VOLUME

4 5
x 9.47 x 0.1
m3
x 2.27 x 0.1
m3
x 11.63 x 0.1
m3
+ 1.33 + 1.69
m3 8.58 m3
x 0.13 x 0.2
m3 1.09 m3
x Jmh x Dia Kg
x 4 x 10 x 0.617
kg
x 224 x 8 x 0.395
kg
+ 21.24
kg 124.89 kg
x 0.20 x 2
m2 16.80 m2
x 0.13 x 0.13
m3 0.60 m3
x Jmh x Dia Kg
SA VOLUME

4 5
x 4 x 10 x 0.617
kg
x 214 x 8 x 0.395
kg
+ 21.98
kg 110.21 kg
x 0.15 x 2
m2 10.73 m2
x 0.10 x 0.10
m3 0.42 m3
x Jmh x Dia Kg
x 4 x 8 x 0.395
kg
x 224 x 8 x 0.395
kg
+ 21.24
kg 87.60 kg
x 0.13 x 2
m2 10.50 m2
x 0.13 x 0.20
m3 1.09 m3
x Jmh x Dia Kg
x 4 x 10 x 0.617
SA VOLUME

4 5
kg
x 224 x 8 x 0.395
kg
+ 21.24
kg 124.89 kg
x 0.25 x 2.00
m2 21.00 m2
x 0.80 x 0.20
m3 6.72 m3
x 0.45 x 0.60
m3
x 0.33 x 0.40
m3
+ 1.94
m3 13.28 m3
x 2.75 x 3.00
m2
x 2.60
m2
x 2.90
m2
+ 29.85 + 33.29
SA VOLUME

4 5
m2
x 2.05 x 2.00
m2
x 1.20 x 5.00
m2
x 2.6
m2
+ 4.80 + 3.43
m2
- 11.88
m2 98.61 m2
x 2.00
m2 197.23 m2
m2 197.23 m2
x 9.47
m2
x 2.27
m2
+ 13.32
m2 68.91 m2
x 12.13
m2 21.83 m2
ttk 14.00 ttk

SA VOLUME

4 5
unit 1.00 unit
bh 2.00 bh
bh 5.00 bh
bh 7.00 bh
m2 13.20 m2
unit 2.00 unit
x 8.55
m2 112.86 m2
m2 112.86 m2
m2 197.23 m2
unit 1.00 unit

REKAPITULASI

Sub Pekerjaan : Pembangunan Toilet Umum ( KM/WC )
II. PEKERJAAN PASIR
V. PEKERJAAN LANTAI DAN DINDING
VI. PEKERJAAN KAYU
IX. PEKERJAAN ATAP
Jumlah Total
Dibulatkan
Terbilang SERATUS EMPAT PULUH DUA JUTA ENAM RATUS SEMBILAN PULUH SEMBILAN RIBU RUPIAH
Jumlah
4,631,338.00
4,410,221.68
21,493,202.86
23,318,049.59
16,214,020.54
8,425,000.00
8,823,432.00
37,571,350.00
12,490,394.40
4,322,175.51
1,000,000.00
142,699,184.59
142,699,000.00
LAN PULUH SEMBILAN RIBU RUPIAH


Sub Pekerjaan : Pembangunan Toilet Umum ( KM/WC )
E. TOILET UMUM ( KM/WC )

II. PEKERJAAN PASIR


a. Beton K. 175 M³ 0.72
a. Beton K. 175 M³ 0.64
a. Beton K. 175 M³ 0.28
a. Beton K. 175 M³ 0.72


2 Pek. Pas. Keramik Dinding 20cm x 25cm M² 47.25
VI. PEKERJAAN KAYU


3 Pek. Pas. Closed Jongkok set 6.00
4 Pek. Pas. Kran Air 1/2" bh 6.00
5 Pek. Pas. Bak Air Fiberglass set 6.00
6 Pek. Pas. Floor Drain PVC bh 6.00
7 Pek. Pas. Pipa Air Bersih unit 1.00
8 Pek. Pas. Air Kotor dan Tinja Unit 1.00
9 Pek. Pas. Septictank + Bak Kontrol unit 1.00
10 Pek. Pas. Tower Air + Water Tank Kapasitas 1,5 m3 unit 1.00
IX. PEKERJAAN ATAP


N BIAYA
HARGA SATUAN JUMLAH
142,699,184.59
82,610.00 2,131,338.00
2,500,000.00 2,500,000.00
Sub Total 4,631,338.00
72,792.50 2,271,999.51
20,779.00 324,277.07
320,485.00 890,948.30
320,485.00 922,996.80
Sub Total 4,410,221.68
960,583.80 2,858,697.39
1,188,484.00 859,036.24
16,591.30 1,399,429.70
210,265.00 1,169,073.40
1,188,484.00 759,227.35
16,591.30 1,929,488.55
380,825.50 2,159,280.59
1,188,484.00 330,398.55
16,591.30 989,850.23
390,230.50 1,356,050.99
1,188,484.00 859,036.24
16,591.30 1,399,429.70
390,230.50 5,424,203.95
Sub Total 21,493,202.86
582,400.50 2,590,517.42
980,050.50 8,834,175.21
129,607.50 9,568,066.32
55,430.54 8,184,141.85
37,697.00 5,565,841.42
Sub Total 23,318,049.59
225,772.86 4,334,838.82
225,776.16 10,667,923.32
114,702.50 1,211,258.40
Sub Total 16,214,020.54
1,150,000.00 2,300,000.00
1,750,000.00 1,750,000.00
875,000.00 4,375,000.00
Sub Total 8,425,000.00
311,201.00 4,979,216.00
2,000,000.00 2,000,000.00
86,251.00 172,502.00
104,951.00 629,706.00
130,251.00 1,042,008.00
Sub Total 8,823,432.0
225,225.00 1,351,350.00
355,000.00 710,000.00
675,000.00 4,050,000.00
75,000.00 450,000.00
750,000.00 4,500,000.00
85,000.00 510,000.00
1,500,000.00 1,500,000.00
2,000,000.00 2,000,000.00
10,000,000.00 10,000,000.00
12,500,000.00 12,500,000.00
Sub Total 37,571,350.00
120,560.00 5,273,294.40
165,000.00 7,217,100.00
Sub Total 12,490,394.40
29,273.75 4,322,175.51
Sub Total 4,322,175.51
1,000,000.00 1,000,000.00
Sub Total 1,000,000.00
ANALISA VOLUME


1 2 3
E. TOILET UMUM ( KM/WC )

= 25.80
II. PEKERJAAN PASIR

= 29.88
= 11.10
= 1.33
= 29.88
= 31.21

= 15.61

= 2.78

= 1.92
= 1.00
= 0.96
= 1.92
= 2.88

= 1.92
ANALISA VOLUME


1 2 3
= 1.10
= 1.06
= 1.92
= 2.98

= 0.72
b. Besi Beton P
Volume = 27.80
= 68.61
= 0.24
= 15.74
= 68.61
= 84.35

= 11.12

= 0.64
b. Besi Beton P
Volume = 37.80
= 93.29
= 0.26
= 23.00
= 93.29
ANALISA VOLUME


1 2 3
= 116.30

= 11.34

= 0.28
b. Besi Beton P
Volume = 27.80
= 43.92
= 0.24
= 15.74
= 43.92
= 59.66

= 6.95

= 0.72
b. Besi Beton P
Volume = 27.80
= 68.61
= 0.24
= 15.74
= 68.61
= 84.35
ANALISA VOLUME


1 2 3
= 13.90

= 4.45

= 7.51
= 11.60
= 1.51
= 7.51
= 9.01
3 Pek. Pas. Batu Bata 1 : 4

Volume = 1.87
= 35.34
= 1.47
= 22.93
= 1.47
= 24.70
= 35.34
= 82.97
Volume = 0.77
= 9.15
Volume = 82.97
= 73.82
ANALISA VOLUME


1 2 3
= 147.65

= 19.20
2 Pek. Pas. Keramik Dinding 20cm x 25cm = 6.30

= 47.25

= 10.56


1 Pek. Pas. Talang Atap
2 Pek. Pas. Instalasi Pipa dia 3" + Asesories Lengkap Volume = 10.8
3 Pek. Pas. Closed Jongkok
4 Pek. Pas. Kran Air 1/2" Volume = 2
5 Pek. Pas. Bak Air Fiberglass
6 Pek. Pas. Floor Drain PVC
7 Pek. Pas. Pipa Air Bersih
8 Pek. Pas. Air Kotor dan Tinja
ANALISA VOLUME


1 2 3
9 Pek. Pas. Septictank + Bak Kontrol
10 Pek. Pas. Tower Air + Water Tank Kapasitas 1,5 m3
IX. PEKERJAAN ATAP

= 43.74

SA VOLUME

4 5
+ 9.6 x 2.00
m' 25.80 m'
unit' 1.00 unit'
x 1.00 x 0.9
m3
x 0.60 x 0.2
m3
+ 1.33
m3 31.21 m3
/ 2.00
m3 15.61 m3
x 1.00 x 0.1
m3 2.78 m3
x 2.00 x 0.1 x 6
m3
x 9.60 x 0.1
m3
+ 0.96
m3 2.88 m3
x 2.00 x 0.1 x 6
m3
SA VOLUME

4 5
x 9.6 x 0.1
m3
+ 1.06
m3 2.98 m3
x 0.13 x 0.2
m3 0.72 m3
x Jmh x Dia Kg
x 4 x 10 x 0.617
kg
x 166 x 8 x 0.395
kg
+ 15.74
kg 84.35 kg
x 0.20 x 2
m2 11.12 m2
x 0.13 x 0.13
m3 0.64 m3
x Jmh x Dia Kg
x 4 x 10 x 0.617
kg
x 224 x 8 x 0.395
kg
+ 23.00
SA VOLUME

4 5
kg 116.30 kg
x 0.15 x 2
m2 11.34 m2
x 0.10 x 0.10
m3 0.28 m3
x Jmh x Dia Kg
x 4 x 8 x 0.395
kg
x 166 x 8 x 0.395
kg
+ 15.74
kg 59.66 kg
x 0.13 x 2
m2 6.95 m2
x 0.13 x 0.20
m3 0.72 m3
x Jmh x Dia Kg
x 4 x 10 x 0.617
kg
x 166 x 8 x 0.395
kg
+ 15.74
kg 84.35 kg
SA VOLUME

4 5
x 0.25 x 2.00
m2 13.90 m2
x 0.80 x 0.20
m3 4.45 m3
x 0.45 x 0.60
m3
x 0.33 x 0.40
m3
+ 1.51
m3 9.01 m3
x 2.70 x 7.00
m2
x 2.60 x 6.00
m2
x 2.80 x 6.00
m2
+ 22.93 + 24.70
m2
x 1.98 x 6.00
m2
- 9.15
m2 73.82 m2
SA VOLUME

4 5
x 2.00
m2 147.65 m2
m2 147.65 m2
x 2 x 6
m2 19.20 m2
x 1.25 x 6
m2 47.25 m2
x 9.6
m2 10.56 m2
ttk 16.00 ttk
unit 1.00 unit
bh 2.00 bh
bh 6.00 bh
bh 8.00 bh
m2 10.80 m2
unit 2.00 unit

SA VOLUME

4 5
x 4.05
m2 43.74 m2
m2 43.74 m2
m2 147.65 m2
unit 1.00 unit

REKAPITULASI

Sub Pekerjaan : Pembangunan Pos Jaga
II. PEKERJAAN PASIR
VI. PEKERJAAN LISTRIK
VII. PEKERJAAN SANITASI
VIII. PEKERJAAN ATAP
IX. PEKERJAAN PENGECATAN
X. PEKERJAAN LAIN-LAIN
Jumlah Total
Dibulatkan
Terbilang EMPAT PULUH JUTA LIMA RATUS LIMA PULUH RIBU RUPIAH
Jumlah
3,573,930.00
1,867,012.33
7,838,482.98
10,599,991.90
2,625,446.25
3,696,508.00
1,768,557.50
5,368,528.00
2,211,631.81
1,000,000.00
40,550,088.77
40,550,000.00
PIAH

Sub Pekerjaan : Pembangunan Pos Jaga
F. POS JAGA
II. PEKERJAAN PASIR


a. Beton K. 175 M³ 0.34
a. Beton K. 175 M³ 0.19
a. Beton K. 175 M³ 0.13
a. Beton K. 175 M³ 0.34

3 Pek. Pas. 1 Batu Bata 1 : 4 M² 10.28
4 Pek. Pas. 1/2 Batu Bata 1 : 4 M² 27.50




N BIAYA
HARGA SATUAN JUMLAH
40,550,088.77
82,610.00 1,073,930.00
2,500,000.00 2,500,000.00
Sub Total 3,573,930.00
72,792.50 896,221.26
20,779.00 127,915.52
320,485.00 416,630.50
320,485.00 426,245.05
Sub Total 1,867,012.33
960,583.80 1,277,576.45
1,188,484.00 401,707.59
16,591.30 645,560.85
210,265.00 546,689.00
1,188,484.00 220,939.18
16,591.30 559,471.91
380,825.50 628,362.08
1,188,484.00 154,502.92
16,591.30 454,030.88
390,230.50 634,124.56
1,188,484.00 401,707.59
16,591.30 645,560.85
390,230.50 1,268,249.13
Sub Total 7,838,482.98
582,400.50 1,211,393.04
980,050.50 4,089,750.74
266,412.30 2,737,386.38
129,607.50 3,564,206.25
55,430.54 4,187,777.30
37,697.00 2,848,008.35
Sub Total 10,599,991.90
253,217.50 2,304,279.25
114,702.50 321,167.00
Sub Total 2,625,446.25
311,201.00 1,244,804.00
2,000,000.00 2,000,000.00
86,251.00 86,251.00
104,951.00 104,951.00
130,251.00 260,502.00
Sub Total 3,696,508.0
225,225.00 1,058,557.50
355,000.00 710,000.00
Sub Total 1,768,557.50
120,560.00 2,266,528.00
165,000.00 3,102,000.00
Sub Total 5,368,528.00
29,273.75 2,211,631.81
Sub Total 2,211,631.81
1,000,000.00 1,000,000.00
Sub Total 1,000,000.00
ANALISA VOLUME


1 2 3
F. POS JAGA
= 13.00
II. PEKERJAAN PASIR

= 11.70
= 5.10
= 0.61
= 11.70
= 12.31

= 6.16

= 1.30

= 1.05
= 0.80
= 0.28
= 1.05
= 1.33

= 1.05
ANALISA VOLUME


1 2 3
= 0.80
= 0.28
= 1.05
= 1.33

= 0.34
b. Besi Beton P
Volume = 13.00
= 32.08
= 0.24
= 6.83
= 32.08
= 38.91

= 5.20

= 0.19
b. Besi Beton P
Volume = 11.00
= 27.15
= 0.26
= 6.57
= 27.15
ANALISA VOLUME


1 2 3
= 33.72

= 3.30

= 0.13
b. Besi Beton P
Volume = 13.00
= 20.54
= 0.24
= 6.83
= 20.54
= 27.37

= 3.25

= 0.34
b. Besi Beton P
Volume = 13.00
= 32.08
= 0.24
= 6.83
= 32.08
= 38.91
ANALISA VOLUME


1 2 3
= 6.50

= 2.08

= 3.51
= 5.10
= 0.66
= 3.51
= 4.17
3 Pek. Pas. 1 Batu Bata 1 : 4 Volume = 3.50

= 13.48
Pengurang = 1.00
= 2.00
= 1.20
= 1.20
= 3.20
= 13.48
= 10.28
4 Pek. Pas. 1/2 Batu Bata 1 : 4

Volume = 3.00
= 8.25
= 3.50
= 9.28
ANALISA VOLUME


1 2 3
= 3.50
= 9.98
= 8.25
= 27.50

= 75.55

= 9.10

= 2.80


= 4.7
ANALISA VOLUME


1 2 3

= 18.80

SA VOLUME

4 5
+ 3.5 x 2.00
m' 13.00 m'
unit' 1.00 unit'
x 1.00 x 0.9
m3
x 0.60 x 0.2
m3
+ 0.61
m3 12.31 m3
/ 2.00
m3 6.16 m3
x 1.00 x 0.1
m3 1.30 m3
x 3.50 x 0.1
m3
x 3.50 x 0.1
m3
+ 0.28
m3 1.33 m3
x 3.50 x 0.1
m3
SA VOLUME

4 5
x 3.5 x 0.1
m3
+ 0.28
m3 1.33 m3
x 0.13 x 0.2
m3 0.34 m3
x Jmh x Dia Kg
x 4 x 10 x 0.617
kg
x 72 x 8 x 0.395
kg
+ 6.83
kg 38.91 kg
x 0.20 x 2
m2 5.20 m2
x 0.13 x 0.13
m3 0.19 m3
x Jmh x Dia Kg
x 4 x 10 x 0.617
kg
x 64 x 8 x 0.395
kg
+ 6.57
SA VOLUME

4 5
kg 33.72 kg
x 0.15 x 2
m2 3.30 m2
x 0.10 x 0.10
m3 0.13 m3
x Jmh x Dia Kg
x 4 x 8 x 0.395
kg
x 72 x 8 x 0.395
kg
+ 6.83
kg 27.37 kg
x 0.13 x 2
m2 3.25 m2
x 0.13 x 0.20
m3 0.34 m3
x Jmh x Dia Kg
x 4 x 10 x 0.617
kg
x 72 x 8 x 0.395
kg
+ 6.83
kg 38.91 kg
SA VOLUME

4 5
x 0.25 x 2.00
m2 6.50 m2
x 0.80 x 0.20
m3 2.08 m3
x 0.45 x 0.60
m3
x 0.33 x 0.40
m3
+ 0.66
m3 4.17 m3
x 3.85
m2
x 2
m2
x 1
m2
m2
- 3.20
m2 10.28 m2
x 2.75
m2
x 2.65
m2
SA VOLUME

4 5
x 2.85
m2
+ 9.28 + 9.98
m2 27.50 m2
x 2.00
m2 75.55 m2
m2 75.55 m2
x 3.5
m2 9.10 m2
x 3.5
m2 2.80 m2
ttk 4.00 ttk
unit 1.00 unit
bh 1.00 bh
bh 1.00 bh
bh 2.00 bh
+ 1.2
m' 4.70 m'
SA VOLUME

4 5
m2 2.00 m2
x 4.70
m2 18.80 m2
m2 18.80 m2
m2 75.55 m2
unit 1.00 unit

REKAPITULASI

Sub Pekerjaa : Pembangunan Pabrik Type. I
V. PEKERJAAN LISTRIK
VI. PEKERJAAN SANITASI
VII. PEKERJAAN BESI
Jumlah Total
Dibulatkan
SATU MILYAR ENAM RATUS SEMBILAN PULUH DELAPAN JUTA TIGA RATUS TUJUH PULUH TIGA
Terbilang RUPIAH
Jumlah
19,856,361.00
70,138,939.55
633,561,773.30
102,030,925.97
16,198,440.00
41,444,647.50
557,357,085.44
252,285,363.00
4,500,000.00
1,000,000.00
1,698,373,535.76
1,698,373,000.00
UTA TIGA RATUS TUJUH PULUH TIGA RIBU


Sub Pekerjaan : Pembangunan Pabrik Type. I
G. BANGUNAN PABRIK TYPE. I



2 Pek. Beton Plat Pondasi 120x120
a. Beton K. 175 M³ 14.76
b. Besi Beton Kg 1,345.64
3 Pek. Beton Plat Pondasi 75x100 ( Dudukan Mesin )
a. Beton K. 175 M³ 9.90
4 Pek. Beton Kolom Pondasi 60/60
a. Beton K. 175 M³ 14.76
5 Pek. Beton Kolom Pondasi 25/50 ( Dudukan Mesin )
a. Beton K. 175 M³ 5.50
a. Beton K. 175 M³ 14.10
7 Pek. Beton Lantai T.15 cm
a. Beton K. 175 M³ 27.84
5 Pek. Pas. Lampu Baret 45 Watt + Asesories Lengkap Set 8.00

VII. PEKERJAAN BESI

1 Pek. Tiang Kolom Baja WF 150x75x5x7 + Asesories Lengkap Kg 3,266.90
2 Pek. Kuda-Kuda Baja WF 125x60x6x8 + Asesories Lengkap Kg 5,230.04
Pek. Rangka Reng Besi Kanal C 100x50x20x2.3 + Asesories
3 Kg 8,474.24
Lengkap
4 Pek. Rangka Besi Siku L. 40.40.4mm + Besi Dia. 10" Set 26.00
5 Pek Plat Skor T. 8mm-10mm + Asesories Lengkap Unit 1.00
6 Pek. Besi Trekstang Ø16 + Asesories Lengkap set 26.00

1 Pek. Penutup Atap Seng deck Galvalum M² 2,092.61

1 Pek. Pengecatan Besi Unit 1.00
N BIAYA
HARGA SATUAN JUMLAH
82,610.00 17,356,361.00
2,500,000.00 2,500,000.00
Sub Total 19,856,361.00
72,792.50 6,727,046.10
20,779.00 960,135.25
320,485.00 2,961,730.08
320,485.00 59,490,028.13
Sub Total 70,138,939.55
960,583.80 178,308,367.88
1,188,484.00 17,542,023.84
16,591.30 22,325,911.62
409,425.50 20,563,395.74
1,188,484.00 11,765,991.60
16,591.30 23,959,514.91
409,425.50 16,213,249.80
1,188,484.00 17,542,023.84
16,591.30 10,038,350.38
380,825.50 39,034,613.75
1,188,484.00 6,536,662.00
16,591.30 9,515,628.20
380,825.50 60,322,759.20
1,188,484.00 16,757,624.40
16,591.30 16,129,917.52
210,265.00 29,647,365.00
1,188,484.00 33,091,851.38
16,591.30 91,363,477.62
409,425.50 12,903,044.63
Sub Total 633,561,773.30
582,400.50 19,577,975.21
980,050.50 55,595,324.71
266,412.30 19,900,998.81
55,430.54 4,140,661.34
37,697.00 2,815,965.90
Sub Total 102,030,925.97
311,201.00 7,468,824.00
5,000,000.00 5,000,000.00
86,251.00 690,008.00
104,951.00 839,608.00
275,000.00 2,200,000.00
Sub Total 16,198,440.0
225,225.00 37,184,647.50
355,000.00 4,260,000.00
Sub Total 41,444,647.50
31,989.38 104,506,089.19
31,989.38 167,305,710.83
29,479.83 249,819,035.43
625,425.00 16,261,050.00
6,850,000.00 6,850,000.00
485,200.00 12,615,200.00
Sub Total 557,357,085.44
120,560.00 252,285,363.00
Sub Total 252,285,363.00
4,500,000.00 4,500,000.00
Sub Total 4,500,000.00
1,000,000.00 1,000,000.00
Sub Total 1,000,000.00
ANALISA VOLUME


1 2 3
G. BANGUNAN PABRIK TYPE. I

1 Pekerjaan Pengukuran dan Bouplank Volume = 105.1 +
= 210.1 m'
2 P3K, Administrasi Proyek dan Dokumentasi Volume = 1.00 unit

1 Pek. Galian Tanah Pondasi Volume = 1.40 x
= 92.414 m3
2 Pek. Urugan Tanah Kembali Volume = 92.414 /

= 46.207 m3
3 Pek. Urugan Pasir Bawah Pondasi Tebal. 10 cm Volume = 92.4 x

= 9.2414 m3
4 Pek. Urugan Pasir Bawah Lantai Tebal. 10 cm Volume = 46.5 x

= 104.625 m3
= 36.0 x
= 81.00 m3
= 104.63 +
= 185.63 m3

1 Pek. Beton Lantai Kerja 1 : 3 : 5 T. 10 cm Volume = 185.6 m3

a. Beton K. 175 Volume = 1.2 x
= 14.76 m3
ANALISA VOLUME


1 2 3
b. Besi Beton P x
Volume = 2.64 x
= 1345.64 kg
c. Beqisting Volume = 4.90 x

= 50.23 m2

= 9.9 m3
b. Besi Beton P x
Volume = 2.64 x
= 1444.10 kg

= 39.60 m2

= 14.76 m3
b. Besi Beton P x
Volume = 1.35 x
= 393.21 kg
= 2.18 x
= 211.83 kg
= 393.21 +
= 605.04 kg

= 102.50 m2
ANALISA VOLUME


1 2 3

= 5.50 m3
b. Besi Beton P x
Volume = 1.35 x
= 421.98 kg
= 2.18 x
= 151.55 kg
= 421.98 +
= 573.53 kg

= 158.40 m2

= 14.10 m3
b. Besi Beton P x
Volume = 235.00 x
= 579.98 kg
= 0.78 x
= 392.21 kg
= 579.98 +
= 972.19 kg

= 141.00 m2
ANALISA VOLUME


1 2 3
= 27.84 m3
b. Besi Beton P x
Volume = x
= 5506.7 kg

= 31.52 m2

1 Pek Pas. Batu Kosong (Anstamping) Volume = 210.10 x
= 33.62 m3
2 Pek Pas. Pondasi Batu Kali 1:4 Volume = 210.10 x

= 56.73 m3
3 Pek. Pas. 1 Batu Bata 1 : 4 Volume = 83.00 x

= 74.70 m2
4 Pek. Plesteran 1 : 4 Volume = 74.70 m2
5 Pek. Acian Volume = 74.70 m2
1 Pek. Pas. Instalasi Listrik / Titik Lampu
2 Pek. Sistem Pengkabelan
3 Pek. Pas. Saklar Tunggal
4 Pek. Pas. Saklar + Stop Kontak Tunggal
5 Pek. Pas. Lampu Baret 45 Watt + Asesories Lengkap
ANALISA VOLUME


1 2 3
1 Pek. Pas. Talang Atap Volume = 105.1 +
= 165.1 m'
2 Pek. Pas. Instalasi Pipa dia 3" + Asesories Lengkap Volume = 12 unit
VII. PEKERJAAN BESI

1 Pek. Tiang Kolom Baja WF 150x75x5x7 + Asesories Lengkap Volume = 6 x
4.85 x
= 233.35 x
= 3266.9 kg
2 Pek. Kuda-Kuda Baja WF 125x60x6x8 + Asesories Lengkap Volume = 24.67 x
= 394.72 x
= 5230.04 kg
3 Volume = 90.75 x
Pek. Rangka Reng Besi Kanal C 100x50x20x2.3 + Asesories Lengkap
= 2087.25 x
= 8474.235 kg
4 Pek. Rangka Besi Siku L. 40.40.4mm + Besi Dia. 10"

5 Pek Plat Skor T. 8mm-10mm + Asesories Lengkap
6 Pek. Besi Trekstang Ø16 + Asesories Lengkap
ANALISA VOLUME


1 2 3
1 Pek. Penutup Atap Seng deck Galvalum Volume = 84.55 x
= 2092.6125 m2

1 Pek. Pengecatan Besi
1 Pembersihan Akhir
VOLUME

4 5
45.0 + 60
210.1 m'
1.00 unit
1.40 x 1.15 x 41
92.41 m3
2
46.21 m3
0.1
9.24 m3
22.5 x 0.1
22.5 x 0.1
81.00
185.63 m3
185.63 m3
1.2 x 0.25 x 41
14.76 m3
VOLUME

4 5
Jmh x Dia Kg
574 x 12 x 0.888
1345.64 kg
0.25 x 41
50.23 m2
1.2 x 0.25 x 44
9.90 m3
Jmh x Dia Kg
616 x 12 x 0.888
1444.10 kg
0.25 x 44
39.60 m2
0.60 x 0.6 x 41
14.76 m3
Jmh x Dia Kg
328 x 12 x 0.888
246 x 8 x 0.395
211.83
605.04 kg
1.00 x 41
102.50 m2
VOLUME

4 5
0.25 x 0.5 x 44
5.50 m3
Jmh x Dia Kg
352 x 12 x 0.888
176 x 8 x 0.395
151.55
573.53 kg
1.00 x 44
158.40 m2
0.20 x 0.3
14.10 m3
Jmh x Dia Kg
4 x 10 x 0.617
1273 x 8 x 0.395
392.21
972.19 kg
0.30 x 2
141.00 m2
VOLUME

4 5
0.15
27.84 m3
Jmh x Dia Kg
24805 x 6 x 0.222
5507 kg
0.15
31.52 m2
0.80 x 0.20
33.62 m3
0.45 x 0.60
56.73 m3
0.90
74.70 m2
74.70 m2
74.70 m2
VOLUME

4 5
60
165.1 m'
12 unit
30 = 180
11 = 53.35 +
233.35 m'
14.00 kg
3266.9 kg
16 = 394.72
394.72 m'
13.25 kg
5230 kg
23 = 2087.25
2087.25 m'
4.06 kg
8474 kg
VOLUME

4 5
24.75
2092.61 m2
REKAPITULASI

Sub Pekerjaa : Pembangunan Pabrik Type. II
VII. PEKERJAAN BESI
Jumlah Total
Dibulatkan
Terbilang SATU MILYAR SERATUS SATU JUTA TUJUH RATUS EMPAT PULUH LIMA RIBU RUPIAH
Jumlah
18,675,038.00
66,148,905.88
461,058,426.09
70,056,792.60
16,198,440.00
20,396,830.00
230,436,075.00
213,275,462.40
4,500,000.00
1,000,000.00
1,101,745,969.96
1,101,745,000.00
ULUH LIMA RIBU RUPIAH


Sub Pekerjaan : Pembangunan Pabrik Type. II
H. BANGUNAN PABRIK TYPE. II



a. Beton K. 175 M³ 12.24
a. Beton K. 175 M³ 12.24
a. Beton K. 175 M³ 11.75
a. Beton K. 175 M³ 26.83

VII. PEKERJAAN BESI

Pek. Tiang Kolom Besi Pipa Galvanis Dia. 3" + Asesories
1 M' 174.00
Lengkap

2 M' 36.00
Lengkap
Pek. Kuda-Kuda Besi Pipa Galvanis Dia.1,5" dan 3/4" +

3 Unit 16.00
Asesories Lengkap
Pek. Gording/Reng Atap Besi Holloe Galvanis 40x60 + Asesories

4 M' 1,472.00
Lengkap


N BIAYA
HARGA SATUAN JUMLAH
82,610.00 16,175,038.00
2,500,000.00 2,500,000.00
Sub Total 18,675,038.00
72,792.50 5,578,526.03
20,779.00 796,209.72
320,485.00 2,456,068.85
320,485.00 57,318,101.28
Sub Total 66,148,905.88
960,583.80 171,798,491.46
1,188,484.00 14,547,044.16
16,591.30 18,514,170.61
409,425.50 17,052,572.08
1,188,484.00 14,547,044.16
16,591.30 8,324,485.68
380,825.50 32,370,167.50
1,188,484.00 13,962,310.03
16,591.30 13,558,655.91
210,265.00 24,701,932.20
1,188,484.00 31,883,697.96
16,591.30 87,773,027.39
409,425.50 12,024,826.94
Sub Total 461,058,426.09
582,400.50 18,245,442.86
980,050.50 51,811,349.73
Sub Total 70,056,792.60
311,201.00 7,468,824.00
5,000,000.00 5,000,000.00
86,251.00 690,008.00
104,951.00 839,608.00
275,000.00 2,200,000.00
Sub Total 16,198,440.0
225,225.00 16,846,830.00
355,000.00 3,550,000.00
Sub Total 20,396,830.00
210,250.00 36,583,500.00
264,625.00 9,526,500.00
4,237,500.00 67,800,000.00
55,825.00 82,174,400.00
625,425.00 16,886,475.00
4,850,000.00 4,850,000.00
485,200.00 12,615,200.00
Sub Total 230,436,075.00
120,560.00 213,275,462.40
Sub Total 213,275,462.40
4,500,000.00 4,500,000.00
Sub Total 4,500,000.00
1,000,000.00 1,000,000.00
Sub Total 1,000,000.00
ANALISA VOLUME


1 2 3
H. BANGUNAN PABRIK TYPE. II

1 Pekerjaan Pengukuran dan Bouplank Volume = 97.9 x
= 195.8 m'

= 76.636 m3

= 38.318 m3

= 7.6636 m3

= 178.85 m3


= 12.24 m3
b. Besi Beton P x
Volume = 2.64 x
= 1115.90 kg

ANALISA VOLUME


1 2 3
= 41.65 m2

= 4.95 m3
b. Besi Beton P x
Volume = 2.64 x
= 1444.10 kg

= 19.80 m2

= 12.24 m3
b. Besi Beton P x
Volume = 1.35 x
= 326.07 kg
= 2.18 x
= 175.66 kg
= 326.07 +
= 501.74 kg

= 85.00 m2

= 2.75 m3
ANALISA VOLUME


1 2 3
b. Besi Beton P x
Volume = 1.35 x
= 210.99 kg
= 2.18 x
= 75.78 kg
= 210.99 +
= 286.77 kg

= 79.20 m2

= 11.75 m3
b. Besi Beton P x
Volume = 195.80 x
= 483.23 kg
= 0.78 x
= 333.98 kg
= 483.23 +
= 817.21 kg

= 117.48 m2

= 26.83 m3
b. Besi Beton P x
ANALISA VOLUME


1 2 3
162 Volume = x
= 5290.3 kg

= 29.37 m2

= 31.33 m3

= 52.87 m3
Err:509 Err:509 Volume = 41.50 x

= 37.35 m2
Err:509 Err:509 Volume = 37.35 m2
Err:509 Err:509 Volume = 37.35 m2

= 74.8 m'
ANALISA VOLUME


1 2 3
VII. PEKERJAAN BESI

1 Pek. Tiang Kolom Besi Pipa Galvanis Dia. 3" + Asesories Lengkap Volume = 6 x
4.85 x
= 233.35 x
= 3266.9 kg
2 Pek. Tiang Kolom Besi Pipa Galvanis Dia. 4" + Asesories Lengkap Volume = 24.67 x
= 394.72 x
= 5230.04 kg
3 Volume = 90.75 x
Pek. Kuda-Kuda Besi Pipa Galvanis Dia.1,5" dan 3/4" + Asesories
Lengkap
= 2087.25 x
= 8474.235 kg


= 1769.04 m2

ANALISA VOLUME


1 2 3
1 Pembersihan Akhir
VOLUME

4 5
2.0
195.8 m'
1.00 unit
1.40 x 1.15 x 34
76.64 m3
2
38.32 m3
0.1
7.66 m3
24.3 x 0.1
178.85 m3
178.85 m3
1.2 x 0.25 x 34
12.24 m3
Jmh x Dia Kg
476 x 12 x 0.888
1115.90 kg
0.25 x 34
VOLUME

4 5
41.65 m2
1.2 x 0.25 x 22
4.95 m3
Jmh x Dia Kg
616 x 12 x 0.888
1444.10 kg
0.25 x 22
19.80 m2
0.60 x 0.6 x 34
12.24 m3
Jmh x Dia Kg
272 x 12 x 0.888
204 x 8 x 0.395
175.66
501.74 kg
1.00 x 34
85.00 m2
0.25 x 0.5 x 22
2.75 m3
VOLUME

4 5
Jmh x Dia Kg
176 x 12 x 0.888
88 x 8 x 0.395
75.78
286.77 kg
1.00 x 22
79.20 m2
0.20 x 0.3
11.75 m3
Jmh x Dia Kg
4 x 10 x 0.617
1084 x 8 x 0.395
333.98
817.21 kg
0.30 x 2
117.48 m2
0.15
26.83 m3
Jmh x Dia Kg
VOLUME

4 5
23830.2 x 6 x 0.222
5290 kg
0.15
29.37 m2
0.80 x 0.20
31.33 m3
0.45 x 0.60
52.87 m3
0.90
37.35 m2
37.35 m2
37.35 m2
74.8 m'
10 unit
VOLUME

4 5
30 = 180
11 = 53.35 +
233.35 m'
14.00 kg
3266.9 kg
16 = 394.72
394.72 m'
13.25 kg
5230 kg
23 = 2087.25
2087.25 m'
4.06 kg
8474 kg
23.4
1769.04 m2
VOLUME

4 5
REKAPITULASI

Sub Pekerjaa : Pembangunan Pabrik Type. III
VII. PEKERJAAN BESI
Jumlah Total
Dibulatkan
Terbilang SATU MILYAR LIMA RATUS EMPAT PULUH ENAM JUTA TIGA RATUS TIGA PULUH TIGA RIBU RUP
Jumlah
18,493,296.00
53,914,386.43
550,864,173.15
96,127,263.67
16,198,440.00
37,728,435.00
534,370,981.35
233,636,238.00
4,000,000.00
1,000,000.00
1,546,333,213.60
1,546,333,000.00
A RATUS TIGA PULUH TIGA RIBU RUPIAH


Sub Pekerjaan : Pembangunan Pabrik Type. III
I. BANGUNAN PABRIK TYPE. III



a. Beton K. 175 M³ 12.96
a. Beton K. 175 M³ 8.10
a. Beton K. 175 M³ 12.96
a. Beton K. 175 M³ 4.50
a. Beton K. 175 M³ 14.10
a. Beton K. 175 M³ 20.25

VII. PEKERJAAN BESI

1 Pek. Tiang Kolom Baja WF 150x75x5x7 + Asesories Lengkap Kg 3,266.90
2 Pek. Kuda-Kuda Baja WF 125x60x6x8 + Asesories Lengkap Kg 5,230.04
Pek. Rangka Reng Besi Kanal C 100x50x20x2.3 + Asesories
3 Kg 7,694.51
Lengkap


N BIAYA
HARGA SATUAN JUMLAH
82,610.00 15,993,296.00
2,500,000.00 2,500,000.00
Sub Total 18,493,296.00
72,792.50 6,727,046.10
20,779.00 960,135.25
320,485.00 2,961,730.08
320,485.00 43,265,475.00
Sub Total 53,914,386.43
960,583.80 129,678,813.00
1,188,484.00 15,402,752.64
16,591.30 22,325,911.62
409,425.50 18,055,664.55
1,188,484.00 9,626,720.40
16,591.30 23,959,514.91
409,425.50 13,265,386.20
1,188,484.00 15,402,752.64
16,591.30 10,038,350.38
380,825.50 39,034,613.75
1,188,484.00 5,348,178.00
16,591.30 9,515,628.20
380,825.50 49,354,984.80
1,188,484.00 16,757,624.40
16,591.30 16,129,917.52
210,265.00 29,647,365.00
1,188,484.00 24,066,801.00
16,591.30 91,363,477.62
409,425.50 11,889,716.52
Sub Total 550,864,173.15
582,400.50 18,040,437.89
980,050.50 51,229,199.74
266,412.30 19,900,998.81
55,430.54 4,140,661.34
37,697.00 2,815,965.90
Sub Total 96,127,263.67
311,201.00 7,468,824.00
5,000,000.00 5,000,000.00
86,251.00 690,008.00
104,951.00 839,608.00
275,000.00 2,200,000.00
Sub Total 16,198,440.0
225,225.00 33,468,435.00
355,000.00 4,260,000.00
Sub Total 37,728,435.00
31,989.38 104,506,089.19
31,989.38 167,305,710.83
29,479.83 226,832,931.34
625,425.00 16,261,050.00
6,850,000.00 6,850,000.00
485,200.00 12,615,200.00
Sub Total 534,370,981.35
120,560.00 233,636,238.00
Sub Total 233,636,238.00
4,000,000.00 4,000,000.00
Sub Total 4,000,000.00
1,000,000.00 1,000,000.00
Sub Total 1,000,000.00
ANALISA VOLUME


1 2 3
I. BANGUNAN PABRIK TYPE. III

1 Pekerjaan Pengukuran dan Bouplank Volume = 88.6 +
= 193.6 m'

= 92.414 m3

= 46.207 m3

= 9.2414 m3

= 67.5 m3
= 30.0 x
= 67.50 m3
= 67.50 +
= 135.00 m3


= 12.96 m3
ANALISA VOLUME


1 2 3
b. Besi Beton P x
Volume = 2.64 x
= 1345.64 kg

= 44.10 m2

= 8.1 m3
b. Besi Beton P x
Volume = 2.64 x
= 1444.10 kg

= 32.40 m2

= 12.96 m3
b. Besi Beton P x
Volume = 1.35 x
= 393.21 kg
= 2.18 x
= 211.83 kg
= 393.21 +
= 605.04 kg

= 102.50 m2
ANALISA VOLUME


1 2 3

= 4.50 m3
b. Besi Beton P x
Volume = 1.35 x
= 421.98 kg
= 2.18 x
= 151.55 kg
= 421.98 +
= 573.53 kg

= 129.60 m2

= 14.10 m3
b. Besi Beton P x
Volume = 235.00 x
= 579.98 kg
= 0.78 x
= 392.21 kg
= 579.98 +
= 972.19 kg

= 141.00 m2
ANALISA VOLUME


1 2 3
= 20.25 m3
b. Besi Beton P x
Volume = x
= 5506.7 kg

= 29.04 m2

= 30.98 m3

= 52.27 m3

= 74.70 m2
4 Pek. Plesteran 1 : 4 Volume = 74.70 m2
5 Pek. Acian Volume = 74.70 m2
ANALISA VOLUME


1 2 3
1 Pek. Pas. Talang Atap Volume = 88.6 +
= 148.6 m'
VII. PEKERJAAN BESI

1 Pek. Tiang Kolom Baja WF 150x75x5x7 + Asesories Lengkap Volume = 6 x
4.85 x
= 233.35 x
= 3266.9 kg
2 Pek. Kuda-Kuda Baja WF 125x60x6x8 + Asesories Lengkap Volume = 24.67 x
= 394.72 x
= 5230.04 kg
3 Volume = 82.4 x
Pek. Rangka Reng Besi Kanal C 100x50x20x2.3 + Asesories Lengkap
= 1895.2 x
= 7694.512 kg

ANALISA VOLUME


1 2 3
= 1937.925 m2

1 Pembersihan Akhir
VOLUME

4 5
45.0 + 60
193.6 m'
1.00 unit
1.40 x 1.15 x 41
92.41 m3
2
46.21 m3
0.1
9.24 m3
22.5 x 0.1
22.5 x 0.1
67.50
135.00 m3
135.00 m3
1.2 x 0.25 x 36
12.96 m3
VOLUME

4 5
Jmh x Dia Kg
574 x 12 x 0.888
1345.64 kg
0.25 x 36
44.10 m2
1.2 x 0.25 x 36
8.10 m3
Jmh x Dia Kg
616 x 12 x 0.888
1444.10 kg
0.25 x 36
32.40 m2
0.60 x 0.6 x 36
12.96 m3
Jmh x Dia Kg
328 x 12 x 0.888
246 x 8 x 0.395
211.83
605.04 kg
1.00 x 41
102.50 m2
VOLUME

4 5
0.25 x 0.5 x 36
4.50 m3
Jmh x Dia Kg
352 x 12 x 0.888
176 x 8 x 0.395
151.55
573.53 kg
1.00 x 36
129.60 m2
0.20 x 0.3
14.10 m3
Jmh x Dia Kg
4 x 10 x 0.617
1273 x 8 x 0.395
392.21
972.19 kg
0.30 x 2
141.00 m2
VOLUME

4 5
0.15
20.25 m3
Jmh x Dia Kg
24805 x 6 x 0.222
5507 kg
0.15
29.04 m2
0.80 x 0.20
30.98 m3
0.45 x 0.60
52.27 m3
0.90
74.70 m2
74.70 m2
74.70 m2
VOLUME

4 5
60
148.6 m'
12 unit
30 = 180
11 = 53.35 +
233.35 m'
14.00 kg
3266.9 kg
16 = 394.72
394.72 m'
13.25 kg
5230 kg
23 = 1895.2
1895.2 m'
4.06 kg
7695 kg
VOLUME

4 5
24.75
1937.93 m2
REKAPITULASI

Sub Pekerjaa : Pembangunan Tungku Pembakaran
VII. PEKERJAAN BESI
IX. PEKERJAAN LAIN-LAIN
Jumlah Total
Dibulatkan
SATU MILYAR LIMA RATUS TUJUH PULUH SEMBILAM JUTA EMPAT RATUS EMPAT PULUH ENAM
Terbilang RUPIAH
Jumlah
25,250,794.00
36,330,201.60
126,508,886.46
1,183,261,811.39
13,866,136.00
33,853,482.50
59,768,500.00
99,606,672.00
1,000,000.00
1,579,446,483.95
1,579,446,000.00
EMPAT RATUS EMPAT PULUH ENAM RIBU


Sub Pekerjaan : Pembangunan Tungku Pembakaran
J. BANGUNAN TUNGKU PEMBAKARAN




3 Pek. Pas. 1 Batu Bata 1 : 4 M² 4,071.60

VII. PEKERJAAN BESI

1 M' 114.00
Lengkap
Pek. Kuda-Kuda Besi Hollow Galvanis 40 x 60 + Asesories

2 Unit 16.00
Lengkap

1 Pek. Penutup Atap Seng deck Galvalum M² 826.20

N BIAYA
HARGA SATUAN JUMLAH
82,610.00 22,750,794.00
2,500,000.00 2,500,000.00
Sub Total 25,250,794.00
72,792.50 8,018,821.80
20,779.00 1,144,507.32
320,485.00 3,530,462.76
320,485.00 23,636,409.72
Sub Total 36,330,201.60
960,583.80 126,508,886.46
Sub Total 126,508,886.46
582,400.50 25,662,895.63
980,050.50 72,874,595.08
266,412.30 1,084,724,320.68
Sub Total 1,183,261,811.39
311,201.00 6,846,422.00
3,500,000.00 3,500,000.00
86,251.00 690,008.00
104,951.00 629,706.00
275,000.00 2,200,000.00
Sub Total 13,866,136.0
225,225.00 31,013,482.50
355,000.00 2,840,000.00
Sub Total 33,853,482.50
210,250.00 23,968,500.00
2,237,500.00 35,800,000.00
Sub Total 59,768,500.00
120,560.00 99,606,672.00
Sub Total 99,606,672.00
1,000,000.00 1,000,000.00
Sub Total 1,000,000.00
ANALISA VOLUME


1 2 3
J. BANGUNAN TUNGKU PEMBAKARAN

1 Pekerjaan Pengukuran dan Bouplank Volume = 137.7 x
= 275.4 m'

= 110.16 m3

= 55.08 m3
SATU MILYAR LIMA RATUS TUJUH PULUH SEMBILAM JUTA EMPAT RATUS EMPAT PULUH ENAM RIBU RUPIAH
= 11.016 m3

= 73.75 m3

1 Pek. Beton Lantai Kerja 1 : 3 : 5 T. 15 cm Volume = 131.70 x
= 110.628 m3

= 44.06 m3

= 74.36 m3

ANALISA VOLUME


1 2 3
= 1975.50 m2
= 156.00 x
= 1170.00 m2
= 102.90 x
= 926.10 m2
= 1975.5 +
= 4071.6 m2

= 74.8 m'
VII. PEKERJAAN BESI

1 Pek. Tiang Kolom Besi Pipa Galvanis Dia. 3" + Asesories Lengkap Volume = 6 x
4.85 x
= 233.35 x
= 3266.9 kg
Err:509 Err:509 Volume = 24.67 x

ANALISA VOLUME


1 2 3
= 394.72 x
= 5230.04 kg
2 Volume = 90.75 x
Pek. Kuda-Kuda Besi Hollow Galvanis 40 x 60 + Asesories Lengkap
= 2087.25 x
= 8474.235 kg
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509

= 1769.04 m2
Err:509 Err:509
Err:509 Err:509

1 Pembersihan Akhir
VOLUME

4 5
2.0
275.4 m'
1.00 unit
1.00 x 0.80
110.16 m3
2
55.08 m3
UH ENAM RIBU RUPIAH
0.1
11.02 m3
5.6 x 0.1
73.75 m3
5.6 x 0.15 131.70 x
0.80 x 0.20
44.06 m3
0.45 x 0.60
74.36 m3
2.50 x 6.00
VOLUME

4 5
2.50 x 3.00
3.00 x 3.00
1170.0 + 926.1
4071.60 m2
74.8 m'
10 unit
30 = 180
11 = 53.35 +
233.35 m'
14.00 kg
3266.9 kg
16 = 394.72
394.72 m'
VOLUME

4 5
13.25 kg
5230 kg
23 = 2087.25
2087.25 m'
4.06 kg
8474 kg
23.4
1769.04 m2
REKAPITULASI

Sub Pekerjaan : Pembangunan Pagar Pengaman Kawasan
II. PEKERJAAN PASIR
V. PEKERJAAN BESI
VI. PEKERJAAN LAIN-LAIN
Jumlah Total
Dibulatkan
Terbilang SEMBILAN RATUS TIGA PULUH SEMBILAN JUTA EMPAT RATUS TUJUH PULUH SATU RIBU RUPI
Jumlah
45,516,679.20
59,850,493.04
485,250,107.79
303,202,190.22
44,651,740.00
1,000,000.00
939,471,210.24
939,471,000.00
RATUS TUJUH PULUH SATU RIBU RUPIAH


Sub Pekerjaan : Pembangunan Pagar Pengaman Kawasan
K. PAGAR PENGAMAN KELILING KAWASAN

II. PEKERJAAN PASIR


1 Pek. Beton Plat Pondasi 85 x 85cm
a. Beton K. 175 M³ 27.27
a. Beton K. 175 M³ 24.38
3 Pek. Beton Kolom 25/25
a. Beton K. 175 M³ 28.31
a. Beton K. 175 M³ 4.88
a. Beton K. 175 M³ 24.38
3 Pek. Pas. 1/2 Batu Bata 1 : 4 M² 901.88
V. PEKERJAAN BESI
1 Pek. Pas. Tiang Besi Siku Dan Kawat Berduri M' 520.72

N BIAYA
HARGA SATUAN JUMLAH
939,471,210.24
82,610.00 43,016,679.20
2,500,000.00 2,500,000.00
Sub Total 45,516,679.20
72,792.50 39,271,180.69
20,779.00 3,443,059.52
320,485.00 17,136,252.83
Sub Total 59,850,493.04
1,188,484.00 32,415,158.30
16,591.30 29,174,971.49
409,425.50 26,868,548.44
1,188,484.00 28,969,297.50
16,591.30 43,744,538.62
210,265.00 30,751,256.25
1,188,484.00 33,648,953.25
16,591.30 54,548,350.20
380,825.50 57,792,173.75
1,188,484.00 5,793,859.50
16,591.30 17,026,157.97
390,230.50 23,779,671.09
1,188,484.00 28,969,297.50
16,591.30 24,208,531.74
390,230.50 47,559,342.19
Sub Total 485,250,107.79
582,400.50 48,522,814.14
980,050.50 137,789,612.02
129,607.50 116,889,764.06
Sub Total 303,202,190.22
85,750.00 44,651,740.00
Sub Total 44,651,740.00
1,000,000.00 1,000,000.00
Sub Total 1,000,000.00
ANALISA VOLUME


1 2 3
K. PAGAR PENGAMAN KELILING KAWASAN

= 520.72
II. PEKERJAAN PASIR

= 331.40
= 1.05
= 208.10
= 331.40
= 539.49

= 165.70

= 36.82
= 1.05
= 16.65
= 36.82
= 53.47

1 Pek. Beton Plat Pondasi 85 x 85cm
= 27.27
P
ANALISA VOLUME


1 2 3
b. Besi Beton Volume = 3.80
= 1758.45

= 131.25

= 24.38
b. Besi Beton P
Volume = 487.50
= 1804.73
= 0.78
= 831.87
= 1804.73
= 2636.60

= 292.50
3 Pek. Beton Kolom 25/25

= 28.31
b. Besi Beton P
Volume = 3.35
= 2496.88
= 0.78
= 790.89
= 2496.88
ANALISA VOLUME


1 2 3
= 3287.77

= 303.51

= 4.88
b. Besi Beton P
Volume = 3.25
= 770.25
= 0.24
= 255.96
= 770.25
= 1026.21

= 121.88

= 24.38
b. Besi Beton P
Volume = 3.25
= 1203.15
= 0.24
= 255.96
= 1203.15
= 1459.11
ANALISA VOLUME


1 2 3
= 243.75

= 83.32

= 140.59
3 Pek. Pas. 1/2 Batu Bata 1 : 4

Volume = 3.25
= 901.88
V. PEKERJAAN BESI
1 Pek. Pas. Tiang Besi Siku Dan Kawat Berduri Volume = 520.72

SA VOLUME

4 5
- 5
m' 520.72 m'
unit' 1.00 unit'
x 1.00 x 0.9
m3
x 1.05 x 1.25 x 151
+ 208.10
m3 539.49 m3
/ 2.00
m3 165.70 m3
x 1.00 x 0.1
m3
x 1.05 x 0.1 + 151
m3
+ 16.65
m3 53.47 m3
x 0.85 x 0.25 x 151

m3 27.27 m3
x Jmh x Dia Kg
SA VOLUME

4 5
x 750 x 10 x 0.617
kg 1758.45 kg
x 0.25 x 150
m2 131.25 m2
x 0.20 x 0.25 x 150

m3 24.38 m3
x Jmh x Dia Kg
x 6 x 10 x 0.617
kg
x 2700 x 8 x 0.395
kg
+ 831.87
kg 2636.60 kg
x 0.30 x 2
m2 292.50 m2
x 0.25 x 0.25 x 151

m3 28.31 m3
x Jmh x Dia Kg
x 1208 x 10 x 0.617
kg
x 2567 x 8 x 0.395
kg
+ 790.89
SA VOLUME

4 5
kg 3287.77 kg
x 0.30 x 2 x 151
m2 303.51 m2
x 0.10 x 0.10 x 150

m3 4.88 m3
x Jmh x Dia Kg
x 600 x 8 x 0.395
kg
x 2700 x 8 x 0.395
kg
+ 255.96
kg 1026.21 kg
x 0.13 x 2 x 150
m2 121.88 m2
x 0.20 x 0.25 x 150

m3 24.38 m3
x Jmh x Dia Kg
x 600 x 10 x 0.617
kg
x 2700 x 8 x 0.395
kg
+ 255.96
kg 1459.11 kg
SA VOLUME

4 5
x 0.25 x 2.00 x 150
m2 243.75 m2
x 0.80 x 0.20
m3 83.32 m3
x 0.45 x 0.60
m3 140.59 m3
x 1.85 x 150.00
m2 901.88 m2
m' 520.72 m'
unit 1.00 unit

REKAPITULASI

Sub Pekerjaan : Pembangunan Saluran Dalam Kawasan
II. PEKERJAAN PASIR
V. PEKERJAAN LAIN-LAIN
Jumlah Total
Dibulatkan
Terbilang TIGA RATUS ENAM PULUH DUA JUTA TIGA RATUS SEMBILAN PULUH TIGA RIBU RUPIAH
Jumlah
49,469,567.70
26,012,134.36
40,961,934.84
244,950,080.95
1,000,000.00
362,393,717.85
362,393,000.00
ILAN PULUH TIGA RIBU RUPIAH


Sub Pekerjaan : Pembangunan Saluran Dalam Kawasan
L. SALURAN DALAM KAWASAN

II. PEKERJAAN PASIR



2 Pek. Pas. Plesteran 1 : 4 M² 909.71
3 Pek. Pas. Acian M² 909.71
N BIAYA
HARGA SATUAN JUMLAH
362,393,717.85
82,610.00 46,969,567.70
2,500,000.00 2,500,000.00
Sub Total 49,469,567.70
72,792.50 22,763,197.45
20,779.00 3,248,936.91
Sub Total 26,012,134.36
960,583.80 40,961,934.84
Sub Total 40,961,934.84
980,050.50 76,618,755.51
129,607.50 117,905,498.04
55,430.54 50,425,827.40
Sub Total 244,950,080.95
1,000,000.00 1,000,000.00
Sub Total 1,000,000.00
ANALISA VOLUME


1 2 3
L. SALURAN DALAM KAWASAN

= 568.57
II. PEKERJAAN PASIR

= 312.71

= 156.36

= 42.64

= 78.18
2 Pek. Pas. Plesteran 1 : 4

Volume = 568.57
= 909.71
3 Pek. Pas. Acian Volume = 909.71
SA VOLUME

4 5
m' 568.57 m'
unit' 1.00 unit'
x 1.10 x 0.5
m3 312.71 m3
/ 2.00
m3 156.36 m3
x 0.50 x 0.15
m3 42.64 m3
x 0.28 x 0.50
m3 78.18 m3
x 1.60
m2 909.71 m2
m2 909.71 m2
unit 1.00 unit

Lampiran e Spek3

Diunggah oleh

Informasi Dokumen

Deskripsi Asli:

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Lampiran e Spek3

Diunggah oleh

Hak Cipta:

Format Tersedia

04 KM

Sembilan Ratus juta empat ratus

Kegiatan : Rehabilitasi Laboratorium dan Ruang Penelitian

BULAN 1 BULAN 2 BULAN 3 BULAN 4

Err:509 Err:509 Err:509

Err:509 Err:509 Err:509

Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509

Err:509 Err:509 Err:509

Err:509 Err:509 Err:509

Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509

Pekerjaan : Pembangunan Pabrik PT. ETERNITY

1 Pengukuran dan Pemasangan Bouplank M'

0.012 m3 Kayu Balok 5/7 2,850,000.00

0.1000 Oh Pekerja 87,500.00

1.700 btg Kayu Dolken Ø8-10cm 6,500.00

1.250 btg Kayu Dolken Ø8-10cm 6,500.00

1.250 btg Kayu Dolken Ø8-10cm 6,500.00

6 Pembuatan Pagar Sementara dari Seng Gelombang Tinggi 2 m M²

1.250 btg Kayu Dolken Ø8-10cm 6,500.00

0.7500 Oh Pekerja 87,500.00

2 Mengurug Kembali Galian M3

0.1920 OH Pekerja 87,500.00

1.2000 m3 Pasir Urug 220,000.00

197.8000 Kg Portland Cement 1,360.00

326.0000 Kg Portland Cement 1,360.00

371.0000 Kg Portland Cement 1,360.00

3 Memasang tulangan Beton dengan Besi Polos/Ulir M2

1.0500 Kg Besi Beton 12,500.00

0.0450 M3 Kayu 2,850,000.00

5 Memasang bekisting untuk kolom M2

0.0400 M3 Kayu 2,850,000.00

6 Memasang bekisting untuk balok M2

0.0400 M3 Kayu 2,850,000.00

7 Memasang bekisting untuk plat lantai M2

0.0400 M3 Kayu 2,850,000.00

1.2000 Bh Batu Kali 265000.00

2 Memasang 1 m3 Pondasi Batu Kali 1:4 M2

1.2000 Bh Batu Kali 265000.00

3 Memasang 1 m2 Dinding 1 Batu Bata 1:4 M2

140.0000 Bh Batu Bata 750.00

4 Memasang 1 m2 Dinding 1/2 Batu Bata 1:4 M2

70.0000 Bh Batu Bata 750.00

5 Memasang 1 m2 Lantai Keramik 30cm x 30cm M2

11.8700 bh Keramik 30x30cm 7,727.27

25.0000 bh Keramik 20x20cm 4,220.00

7 Memasang 1 m2 Dinding Keramik 20cm x 25cm M2

20.0000 bh Keramik 20x25cm 5,275.00

6 Memasang 1 m2 Floor Lantai M2

5.0000 Kg Semen Portland 1,360.00

6.2400 Kg Portland Cement 1,360.00

3.2500 Kg Portland Cement 1,360.00

1 Memasang 1 kg Besi Baja WF M'

1.1500 Kg Besi Baja WF 10,725.00

2 Memasang 1 kg Besi Kanal C M'

1.1500 Kg Besi Kanal C 10,207.58

3 Memasang 1 kg Besi Plat M'

1.1500 Kg Besi Kanal C 6,500.00