B BAHAN
1 Semen Portland Kg 1,337.50
2 Pasir Beton M3 224,700.00
3 Kerikil Kg 535,000.00
4 Air Ltr 30.00
5 Batu Bata Bh 700.00
6 Kayu kelas II (Jenis bitti),Balok M3 3,766,400.00
7 Kayu kelas II (Jenis bitti),Papan M3 3,766,400.00
8 Profil Aluminium M 145,000.00
9 Sekrup Fixer Bh 5,200.00
10 Sealant Tube 16,445.00
11 Profil Kaca M 165,000.00
12 Ubin Keramik 30x30 cm (puitih) Bh 4,863.64
13 Ubin Keramik 30x30 cm(warna) Bh 6,027.27
14 kuku Keramik Polos, 10 cm Bh 700.00
15 Pasir Pasang M3 203,300.00
16 Semen Warna Kg 11,800.00
17 Asbes Semen M2 21,835.53
18
19 Paku Tripleks Kg 26,800.00
20 Kayu Klas III (Balok) M3 3,766,400.00
21 Paku 7 - 10 cm Kg 18,200.00
22 Kunci tanam biasa Bh 74,900.00
23 Kunci silinder Bh 82,400.00
24 Gerendel Bh 10,700.00
25 Engsel Pintu Bh 26,800.00
26 Kaca tebal 5 mm M2 88,148.35
27 Pipa PVC (class AW ), Ø3/4" Btg 28,900.00
28 Kran air AMICO, Uk. Ø3/4" Bh 25,000.00
29 Seal tape Bh 6,500.00
30 Kabel NYM eterna, Uk.2x1.5 mm m 5,885.00
31 Kabel NYM eterna, Uk.3x2.5 mm m 11,770.00
32 Pipa union untuk Kabel Ø5/8" Btg 8,600.00
33 Saklar Tunggal Bh 15,000.00
34 Saklar Ganda Bh 17,100.00
35 Stop Kontak Bh 16,100.00
36 Fitting Bh 16,100.00
37 Lampu 18 wat Bh 34,100.00
38 Isolasi Bh 8,200.00
39 Soda Api Kg 10,000.00
40 Sabun Kg 2,500.00
41 Cat menie Kg 20,900.00
42 Plamur Kg 9,640.00
43 Cat Dasar Kg 20,120.00
44 Cat Penutup Kg 20,120.00
45 Cat Kayu Kg 59,900.00
46 Kuas Bh 6,400.00
47 Pengencer Ltr 10,700.00
48 Ampelas Lbr 4,300.00
49 Teak Oil Ltr 7,500.00
50 Politur Ltr 58,900.00
51 Politur Jadi Ltr 58,900.00
52 Exhaust Fan Type Axial Bh 374,000.00
53 Turbin Ventilator Bh 975,000.00
ANALISA BIAYA KONSTRUKSI
Harga Satuan
No Uraian Kode Satuan Koefisien
( Rp. )
A Tenaga Kerja
Pekerja L.01 OH 0.100 113,000.00
Tukang batu L.02 OH 0.100 141,000.00
Kepala Tukang L.03 OH 0.010 153,000.00
Mandor L.04 OH 0.005 176,000.00
Jumlah Harga Tenaga Kerja
B Bahan
Kayu Balok 5/7 cm m3 0.012 2,000,000.00
Paku 2" - 3" Kg 0.020 20,000.00
Kayu Papan 3/20 cm m3 0.007 2,000,000.00
Jumlah Harga Bahan
C Peralatan
Harga Satuan
No Uraian Kode Satuan Koefisien
( Rp. )
A Tenaga Kerja
Pekerja L.01 OH 0.750 113,000.00
Mandor L.04 OH 0.025 176,000.00
Jumlah Harga Tenaga Kerja
B Bahan
Harga Satuan
No Uraian Kode Satuan Koefisien
( Rp. )
A Tenaga Kerja
Pekerja L.01 OH 0.300 113,000.00
Mandor L.04 OH 0.010 176,000.00
Jumlah Harga Tenaga Kerja
B Bahan
1 Pasir urug m3 1.200 160,000.00
Jumlah Harga Bahan
C Peralatan
Harga Satuan
No Uraian Kode Satuan Koefisien
( Rp. )
A Tenaga Kerja
Pekerja L.01 OH 0.780 113,000.00
Tukang batu L.02 OH 0.390 141,000.00
Kepala Tukang L.03 OH 0.039 153,000.00
Mandor L.04 OH 0.039 176,000.00
Jumlah Harga Tenaga Kerja
B Bahan
Batu kali m3 1.200 320,000.00
Pasir urug m 3
0.432 160,000.00
Jumlah Harga Bahan
C Peralatan
Harga Satuan
No Uraian Kode Satuan Koefisien
( Rp. )
A Tenaga Kerja
Pekerja L.01 OH 1.500 113,000.00
Tukang batu L.02 OH 0.750 141,000.00
Kepala Tukang L.03 OH 0.075 153,000.00
Mandor L.04 OH 0.075 176,000.00
Jumlah Harga Tenaga Kerja
B Bahan
Batu kali m3 1.200 320,000.00
Pasir pasang m 3
0.520 225,000.00
Portland semen Kg 163.000 1,175.00
Jumlah Harga Bahan
C Peralatan
Harga Satuan
No Uraian Kode Satuan Koefisien
( Rp. )
A Tenaga Kerja
1 Pekerja L.01 OH 0.520 113,000.00
2 Tukang kayu L.02 OH 0.260 141,000.00
3 Kepala Tukang L.03 OH 0.026 153,000.00
4 Mandor L.04 OH 0.026 176,000.00
Jumlah Harga Tenaga Kerja
B Bahan
1 Kayu kelas III m3 0.045 2,000,000.00
2 Paku 5 - 10 cm Kg 0.300 20,000.00
3 Minyak bekisting Ltr 0.100 24,000.00
Jumlah Harga Bahan
C Peralatan
Harga Satuan
No Uraian Kode Satuan Koefisien
( Rp. )
A TENAGA
Pekerja L.01 OH 0.660 113,000.00
Tukang kayu L.02 OH 0.330 141,000.00
Kepala Tukang L.03 OH 0.033 153,000.00
Mandor L.04 OH 0.033 176,000.00
Jumlah Harga Tenaga Kerja
B BAHAN
Kayu kelas III m3 0.040 2,000,000.00
Paku 5 cm - 12 cm Kg 0.400 20,000.00
Minyak bekisting Ltr 0.200 24,000.00
Balok kayu kelas III m3 0.015 2,000,000.00
Plywood tebal 3 mm Lbr 0.350 50,000.00
Dolken kayu Btg 2.000 30,000.00
Jumlah Harga Bahan
C PERALATAN
Harga Satuan
No Uraian Kode Satuan Koefisien
( Rp. )
A TENAGA
Pekerja L.01 OH 1.650 113,000.00
Tukang batu L.02 OH 0.275 141,000.00
Kepala Tukang L.03 OH 0.028 153,000.00
Mandor L.04 OH 0.083 176,000.00
Jumlah Harga Tenaga Kerja
B BAHAN
Portland semen Kg 326.000 1,175.00
Pasir m3 0.543 225,000.000
Batu Pecah 2-3 cm m3 0.762 300,000.00
Air Ltr 215.000 2.50
Jumlah Harga Bahan
C PERALATAN
Harga Satuan
No Uraian Kode Satuan Koefisien
( Rp. )
A TENAGA
Pekerja L.01 OH 0.007 113,000.00
Tukang besi L.02 OH 0.007 141,000.00
Kepala Tukang L.03 OH 0.0007 153,000.00
Mandor L.04 OH 0.0004 176,000.00
Jumlah Harga Tenaga Kerja
B BAHAN
Besi Beton Polos Kg 1.050 5,664.58
Kawat Ikat Kg 0.015 20,750.00
Jumlah Harga Bahan
C PERALATAN
Harga Satuan
No Uraian Kode Satuan Koefisien
( Rp. )
A TENAGA
Pekerja L.01 OH 0.300 113,000.00
Tukang batu L.02 OH 0.100 141,000.00
Kepala Tukang L.03 OH 0.010 153,000.00
Mandor L.04 OH 0.015 176,000.00
Jumlah Harga Tenaga Kerja
B BAHAN
Bata merah Bh 70.000 1,000.00
Pasir pasang m3 0.040 225,000.000
Portland semen Kg 14.370 1,175.00
Jumlah Harga Bahan
C PERALATAN
Harga Satuan
No Uraian Kode Satuan Koefisien
( Rp. )
A TENAGA
Pekerja L.01 OH 0.300 113,000.00
Tukang batu L.02 OH 0.150 141,000.00
Kepala Tukang L.03 OH 0.015 153,000.00
Mandor L.04 OH 0.015 176,000.00
Jumlah Harga Tenaga Kerja
B BAHAN
Pasir pasang m3 0.023 225,000.000
Portland semen Kg 7.776 1,175.00
Jumlah Harga Bahan
C PERALATAN
Harga Satuan
No Uraian Kode Satuan Koefisien
( Rp. )
A TENAGA
Pekerja L.01 OH 0.080 113,000.00
Tukang batu L.02 OH 0.400 141,000.00
Kepala Tukang L.03 OH 0.040 153,000.00
Mandor L.04 OH 0.004 176,000.00
Jumlah Harga Tenaga Kerja
B BAHAN
Pasir pasang m3 0.013 225,000.000
Portland semen Kg 0.500 1,175.00
Jumlah Harga Bahan
C PERALATAN
Harga Satuan
No Uraian Kode Satuan Koefisien
( Rp. )
A TENAGA
Pekerja L.01 OH 0.200 113,000.00
Tukang batu L.02 OH 0.100 141,000.00
Kepala Tukang L.03 OH 0.010 153,000.00
Mandor L.04 OH 0.010 176,000.00
Jumlah Harga Tenaga Kerja
B BAHAN
Portland semen Kg 3.25 1,175.00
Jumlah Harga Bahan
C PERALATAN
Harga Satuan
No Uraian Kode Satuan Koefisien
( Rp. )
A TENAGA
Pekerja L.01 OH 0.700 113,000.00
Tukang batu L.02 OH 0.350 141,000.00
Kepala Tukang L.03 OH 0.035 153,000.00
Mandor L.04 OH 0.035 176,000.00
Jumlah Harga Tenaga Kerja
B BAHAN
Batu Paras / Batu Alam Bh 1.100 105,000.00
Semen Portlan Kg 11.750 1,175.00
Pasir Pasang m3 0.035 225,000.00
Jumlah Harga Bahan
C PERALATAN
A.4.7.1.10 Pengecatan 1 m2 bidang tembok baru (1 lapis plamur, 1 lapis cat dasar, 2 lapis cat penutup)
Harga Satuan
No Uraian Kode Satuan Koefisien
( Rp. )
A TENAGA
Pekerja L.01 OH 0.020 113,000.00
Tukang Cat L.02 OH 0.063 141,000.00
Kepala Tukang L.03 OH 0.0063 153,000.00
Mandor L.04 OH 0.003 176,000.00
Jumlah Harga Tenaga Kerja
B BAHAN
Plamur Kg 0.100 9,000.00
Cat dasar Kg 0.100 13,000.00
Cat penutup Kg 0.260 104,000.00
Jumlah Harga Bahan
C PERALATAN
Jumlah
( Rp. )
11,300.00
14,100.00
1,530.00
880.00
27,810.00
24,000.00
400.00
14,000.00
38,400.00
66,210.00
6,621.00
72,831.00
Jumlah
( Rp. )
84,750.00
4,400.00
89,150.00
89,150.00
8,915.00
98,065.00
Jumlah
( Rp. )
56,500.00
8,800.00
65,300.00
65,300.00
6,530.00
71,830.00
Jumlah
( Rp. )
33,900.00
1,760.00
35,660.00
192,000.00
192,000.00
-
227,660.00
22,766.00
250,426.00
Jumlah
( Rp. )
88,140.00
54,990.00
5,967.00
6,864.00
155,961.00
384,000.00
69,120.00
453,120.00
-
609,081.00
60,908.10
669,989.10
Jumlah
( Rp. )
169,500.00
105,750.00
11,475.00
13,200.00
299,925.00
384,000.00
117,000.00
191,525.00
692,525.00
-
992,450.00
99,245.00
1,091,695.00
Jumlah
( Rp. )
58,760.00
36,660.00
3,978.00
4,576.00
103,974.00
90,000.00
6,000.00
2,400.00
98,400.00
202,374.00
20,237.40
222,611.40
Jumlah
( Rp. )
74,580.00
46,530.00
5,049.00
5,808.00
131,967.00
80,000.00
8,000.00
4,800.00
30,000.00
17,500.00
60,000.00
200,300.00
332,267.00
33,226.70
365,493.70
Jumlah
( Rp. )
186,450.00
38,775.00
4,284.00
14,608.00
244,117.00
383,050.00
122,175.00
228,600.00
537.50
734,362.50
-
978,479.50
97,847.95
1,076,327.45
Jumlah
( Rp. )
791.00
987.00
107.10
70.40
1,955.50
5,947.81
311.25
6,259.06
8,214.56
821.46
9,036.02
Jumlah
( Rp. )
33,900.00
14,100.00
1,530.00
2,640.00
52,170.00
70,000.00
9,000.00
16,884.75
95,884.75
-
148,054.75
14,805.48
162,860.23
Jumlah
( Rp. )
33,900.00
21,150.00
2,295.00
2,640.00
59,985.00
5,175.00
9,136.80
14,311.80
74,296.80
7,429.68
81,726.48
Jumlah
( Rp. )
9,040.00
56,400.00
6,120.00
704.00
72,264.00
2,925.00
587.50
3,512.50
75,776.50
7,577.65
83,354.15
Jumlah
( Rp. )
22,600.00
14,100.00
1,530.00
1,760.00
39,990.00
3,818.75
3,818.75
43,808.75
4,380.88
48,189.63
Jumlah
( Rp. )
79,100.00
49,350.00
5,355.00
6,160.00
139,965.00
115,500.00
13,806.25
7,875.00
137,181.25
-
277,146.25
27,714.63
304,860.88
Jumlah
( Rp. )
2,260.00
8,883.00
963.90
528.00
12,634.90
900.00
1,300.00
27,040.00
29,240.00
-
41,874.90
4,187.49
46,062.39
I. PEKERJAAN PAGAR
A. PEKERJAAN TANAH DAN PONDASI
1. TANAH
a. Galian Tanah b. Urugan Pasir di Bawah Pondasi c. Timbunan Tanah
P = 57.64 m P = 57.64 m P = 57.64 m
l = 0.55 m l = 0.55 m la = 0.10 m
t = 0.60 m t = 0.05 m lb = 0.70 m
t = 0.20 m
V = P x l x t V = P x l x t
= 19.021 m3 = 1.585 m3 V = P x la x t
= 4.611 m3
2. PONDASI
a. Pasangan Batu Kosong b. Pasangan Pondasi
P = 57.64 m P = 57.64 m
l = 0.55 m la = 0.30 m
t = 0.20 m lb = 0.50 m
t = 0.60 m
V = P x l x t
= 6.340 m3 V = ( la + lb ) / 2 x P x t
= 13.834 m3
V = P x l x t L = P x l
= 2.882 m3 = 28.820 m2
c. Besi
Tulangan Utama
Ø = 12 mm = 10.65 kg
Jt = 4 bh
P = 57.64 m
Pt = ( P x Jt )
= ( 57.64 x 4 )
= 230.56 m
Tulangan Sengkang
Ø = 6 mm = 2.66 kg
Pb9 = 0.014 m
Pb10 = 0.045 m
Jb9 = 3 bh
Jb10 = 2 bh
Jt = 385 bh
P = 0.74 m
2. KOLOM
KOLOM (20/20) cm
a. Beton b. Bekisting
T = 1.68 m P = 1.68 m
l = 0.20 m l = 0.80 m
t = 0.20 m J = 12 bh
J = 12 bh
V = T x l x t x J L = P x l x J
= 0.806 m3 = 16.13 m2
c. Besi
Tulangan Utama
Ø = 12 mm = 10.65 kg
Pb7 = 0.095 m
Jb = 8 bh
Jt = 4 bh
P = 1.68 m
Pt = ( P x Jt ) x Jumlah Kolom
= ( 1.68 x 4 ) x 12
= 80.64 m
Tulangan Sengkang
Ø = 6 mm = 2.66 kg
Pb9 = 0.014 m
Pb10 = 0.045 m
Jb9 = 3 bh
Jb10 = 2 bh
Jt = 12 bh
P = 0.64 m
KOLOM (20/20) cm
a. Beton b. Bekisting
T = 1.88 m P = 1.88 m
l = 0.20 m l = 0.80 m
t = 0.20 m J = 3 bh
J = 3 bh
V = T x l x t x J L = P x l x J
= 0.226 m3 = 4.51 m2
c. Besi
Tulangan Utama
Ø = 12 mm = 10.65 kg
Pb7 = 0.095 m
Jb = 8 bh
Jt = 4 bh
P = 1.88 m
Pt = ( P x Jt ) x Jumlah Kolom
= ( 1.88 x 4 ) x 3
= 22.56 m
Tulangan Sengkang
Ø = 6 mm = 2.66 kg
Pb9 = 0.014 m
Pb10 = 0.045 m
Jb9 = 3 bh
Jb10 = 2 bh
Jt = 13 bh
P = 0.64 m
3. RINGBALK
a. Beton b. Bekisting
P = 57.64 m P = 57.64 m
l = 0.12 m l = 0.24 m
t = 0.12 m
V = P x l x t L = P x l
= 0.830 m3 = 13.834 m2
c. Besi
Tulangan Utama
Ø = 12 mm = 10.65 kg
Jt = 4 bh
P = 57.64 m
Pt = ( P x Jt )
= ( 57.64 x 4 )
= 230.56 m
Jbt = Pt /12 = 230.56 / 12 = 19.21 btg
Tulangan Sengkang
Ø = 6 mm = 2.66 kg
Pb9 = 0.014 m
Pb10 = 0.045 m
Jb9 = 3 bh
Jb10 = 2 bh
Jt = 385 bh
P = 0.32 m
Lb1 = P x t
= 20.70 m2
2. PLESTERAN
a. Plesteran Biasa
Tinggi = 2.05 m Tinggi = 2.05 m Pleteran Pada Roster/Lubang Pagar
L = 0.90 m P = 57.64 m l = 0.16 m t = 0.15
JK = 12 bh T = 0.60 m JL = 50
L1 = L x t x JK L2 = P x t x 2 sisi L5 = l x t x T x JL
= 22.14 m2 = 236.32 m2 = 11.40 m2
L3 = P x l x JK L4 = P x l L6 = P x t
= 1.44 m2 = 7.93 m2 = 2.27 m2
P = 26.60 m P = 7.30 m
t = 0.20 m t = 2.00 m
L7 = P x t L8 = P x t x 2 sisi
= 5.32 m2 = 29.20 m2
3. ACIAN DINDING
Luas Acian Dinding = Luas Plestean = 316.02 m2
D. PEKERJAAN BESI
1. PINTU PAGAR BESI HOLLOW
P = 9.30 m
l = 1.80 m
L = P x l
= 16.74 m2
L1 = T x l x JK x 1 sisi L3 = P x l
= 4.08 m2 = 4.90 m2
2. PONDASI
a. Pasangan Batu Kosong b. Pasangan Pondasi
P = 7.50 m P = 7.50 m
l = 0.55 m la = 0.30 m
t = 0.20 m lb = 0.50 m
t = 0.60 m
V = P x l x t
= 0.825 m3 V = ( la + lb ) / 2 x P x t
= 1.800 m3
V = P x l x t L = P x l
= 0.375 m3 = 3.750 m2
c. Besi
Tulangan Utama
Ø = 12 mm = 10.65 kg
Jt = 4 bh
P = 7.50 m
Pt = ( P x Jt )
= ( 7.50 x 4 )
= 30.00 m
Tulangan Sengkang
Ø = 6 mm = 2.66 kg
Pb9 = 0.014 m
Pb10 = 0.045 m
Jb9 = 3 bh
Jb10 = 2 bh
Jt = 50 bh
P = 0.74 m
2. KOLOM
KOLOM (20/20) cm
a. Beton b. Bekisting
T = 1.68 m P = 1.68 m
l = 0.12 m l = 0.48 m
t = 0.12 m J = 2 bh
J = 2 bh
V = T x l x t x J L = P x l x J
= 0.048 m3 = 1.61 m2
c. Besi
Tulangan Utama
Ø = 12 mm = 10.65 kg
Pb7 = 0.095 m
Jb = 8 bh
Jt = 4 bh
P = 1.68 m
Pt = ( P x Jt ) x Jumlah Kolom
= ( 1.68 x 4 ) x 2
= 13.44 m
Tulangan Sengkang
Ø = 6 mm = 2.66 kg
Pb9 = 0.014 m
Pb10 = 0.045 m
Jb9 = 3 bh
Jb10 = 2 bh
Jt = 12 bh
P = 0.32 m
3. RINGBALK
a. Beton b. Bekisting
P = 7.50 m P = 7.50 m
l = 0.12 m l = 0.24 m
t = 0.12 m
V = P x l x t L = P x l
= 0.108 m3 = 1.800 m2
c. Besi
Tulangan Utama
Ø = 12 mm = 10.65 kg
Jt = 4 bh
P = 7.50 m
Pt = ( P x Jt )
= ( 7.50 x 4 )
= 30.00 m
Jbt = Pt /12 = 30.00 / 12 = 2.50 btg
Tulangan Sengkang
Ø = 6 mm = 2.66 kg
Pb9 = 0.014 m
Pb10 = 0.045 m
Jb9 = 3 bh
Jb10 = 2 bh
Jt = 50 bh
P = 0.32 m
La1 = P x t
= 12.60 m2
2. PLESTERAN
a. Plesteran Biasa
Tinggi = 1.80 m
P = 7.50 m
L2 = P x t x 2 sisi
= 27.00 m2
3. ACIAN DINDING
Luas Acian Dinding = Luas Plestean = 27.00 m2
I PEKERJAAN PERSIAPAN
1 Papan Proyek - 1.000 Ls Rp 250,000.00
2 Pengukuran dan Pemasangan Bowplank - 1.000 Ls Rp 1,355,000.00
3 Pembongkaran Pagar Eksisting (Dinding, Kolom dan
- 1.000 Ls Rp 1,500,000.00
Pondasi)
Jumlah
II PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah A.2.3.1.1 21.496 m3 Rp 98,065.00
2 Urugan Tanah Kembali A.2.3.1.9 6.188 m3 Rp 71,830.00
3 Urugan Pasir di Bawah Pondasi A.2.3.1.11 1.791 m3 Rp 250,426.00
4 Pasangan Batu Kosong A.3.2.1.9 7.165 m3 Rp 669,989.10
5 Pasangan Batu Kali 1PC : 4PP A.3.2.1.2 15.634 m3 Rp 1,091,695.00
Jumlah
III PEKERJAAN BETON, DINDING PAGAR DAN PINTU PAGAR BESI
1 Sloof 20/25 cm
a. Bekisting A.4.1.1.21 32.57 m2 Rp 222,611.40
b. Besi A.4.1.1.17 315.29 Kg Rp 9,036.02
c. Beton A.A.4.1.1.5 3.26 m3 Rp 1,076,327.45
2 Kolom 20/20 cm
a. Bekisting A.4.1.1.22 22.250 m2 Rp 365,493.70
b. Besi A.4.1.1.17 137.220 Kg Rp 9,036.02
c. Beton A.A.4.1.1.5 1.032 m3 Rp 1,076,327.45
3 Ringbalk 12/12 cm
a. Bekisting A.4.1.1.21 15.634 m2 Rp 222,611.40
b. Besi A.4.1.1.17 274.771 Kg Rp 9,036.02
c. Beton A.A.4.1.1.5 0.938 m3 Rp 1,076,327.45
Jumlah
4 Pek. Pasangan Batu Bata 1/2 Bata, Camp. 1PC : 3PP A.4.4.1.8 150.670 m2 Rp 162,860.23
5 Pekerjaan Plesteran Tebal 15 mm, Camp. 1PC : 3PP A.4.4.2.3 343.020 m2 Rp 81,726.48
6 Pekerjaan Plesteran Skoning / Profil, Camp. 1PC : 3PP A.4.4.2.20 275.530 m' Rp 83,354.15
7 Pekerjaan Acian Dinding A.4.4.2.27 343.020 m2 Rp 48,189.63
8 Pekerjaan Pasangan Batu Alam A.4.4.3.57 20.030 m2 Rp 304,860.88
Jumlah
Harga +
Pintu Pagar Besi Hollow (2x4) cm dan (4x4) cm +
9 Overhead + 16.740 m2 Rp 495,000.00
Pengecatan
Profit 10%
10 Pengecatan Dinding Pagar A.4.7.1.10 327.170 m2 Rp 46,062.39
Jumlah
IV PEKERJAAN PEMBERSIHAN
1 Pembersihan Sisa Pekerjaan - 1.000 Ls Rp 1,250,000.00
Jumlah
JUMLAH
HARGA
Rp 250,000.00
Rp 1,355,000.00
Rp 1,500,000.00
Rp 3,105,000.00
Rp 2,108,005.24
Rp 444,484.04
Rp 448,512.97
Rp 4,800,471.90
Rp 17,067,559.63
Rp 24,869,033.78
Rp 7,250,453.30
Rp 2,848,966.75
Rp 3,508,827.49
Rp 8,132,234.83
Rp 1,239,922.66
Rp 1,110,769.93
Rp 3,480,306.63
Rp 2,482,836.25
Rp 1,009,595.15
Rp 31,063,912.99
Rp 24,538,150.85
Rp 28,033,817.17
Rp 22,966,568.95
Rp 16,530,006.88
Rp 6,106,363.43
Rp 98,174,907.28
Rp 8,286,300.00
Rp 15,070,232.14
Rp 152,595,352.41
Rp 1,250,000.00
Rp 1,250,000.00
REKAPITULASI RAB
I PEKERJAAN PERSIAPAN
II PEKERJAAN TANAH DAN PONDASI
III PEKERJAAN BETON, DINDING PAGAR DAN PINTU PAGAR BESI
IV PEKERJAAN PEMBERSIHAN
REAL COST (RC)
PPN 10%
JUMLAH
DIBULATKAN
TERBILANG :
DUA RATUS JUTA RUPIAH
Makassar, 2019
MUNZIR F. UMAR, ST
Team Leader
Mengetahui, Menyetujui,
KEPALA BINA TEKNIK KEPALA BIDANG
PRASARANA DAN BANGUNAN PEM
SELAKU KUASA PENGGUNA ANGG
JUMLAH HARGA
Rp 3,105,000.00
Rp 24,869,033.78
Rp 152,595,352.41
Rp 1,250,000.00
Rp 181,819,386.19
Rp 18,181,938.62
Rp 200,001,324.81
Rp 200,000,000.00
Makassar, 2019
Konsultan Perencana
CV. NDIVA CONSULTANT
KONSULTAN PERENCANA :
CV. M A T R I X
MUNZIR F. UMAR, ST
Team Leader
Menyetujui,
KEPALA BIDANG
PRASARANA DAN BANGUNAN PEMERINTAH
SELAKU KUASA PENGGUNA ANGGARAN
A. UPAH
1 Pekerja Oh
2 Tukang Oh
3 Kepala Tukang Oh
4 Mandor Oh
B. BAHAN / MATERIAL
5 Batu Kali m3
6 Batu Pecah 2 - 3 cm m3
7 Batu Bata Standar bh
8 Batu Alam Motif Strip/dipahat 20x40 cm bh
9 Pasir Kasar/Pasir Beton/Pasir Pasang m3
10 Pasir Timbunan m3
11 Tanah Timbunan m3
12 Semen (Bosowa 40 kg) kg
13 Semen (Tonasa 50 kg) kg
14 Semen (Tonasa 40 kg) kg
15 Semen (Tiga Roda 40 kg) kg
16 Semen (Holcim 40 kg) kg
17 Besi Hollow 40.60.1,2 mm (P = 6 m) Btg
18 Besi Hollow 40.40.2 mm (P = 6 m) Btg
19 Besi Hollow 40.20.2 mm (P = 6 m) Btg
24 Besi Beton Polos kg/m'
25 Kawat Ikat Beton 1 Roll 20 kg kg
26 Triplex Tebal 3 mm, Uk. 120 cm x 240 cm lmbr
27 Paku Campuran ( 5-10 cm ) kg
28 Bambu Sedang btg
29 Kayu kelas III, Balok m3
30 Kayu kelas III, Papan m3
31 Amplas / kertas gosok lmbr
32 Cat Penutup Besi/kayu (2,5) kg
33 Cat Dasar Besi/Kayu (1 kg) kg
34 Cat Dasar Tembok (3,5 kg) klg
35 Cat Penutup Tembok Luar (2,5 kg) klg
36 Cat Tembok Aries (5 kg) kg
37 Cat Penutup Tembok Dalam (2,5 kg) Klg
38 Cat Meni (3,5 kg) Kg
39 Minyak Cat ltr
40 Kuas 2" bh
41 Plamur kg
42 Minyak bekisting ltr
43 Kawat Las Listrik RD260, Ø2.0 mm (Nikko Steel), berat isi 5 kg Dos
AN
HARGA ( Rp )
Rp 113,000
Rp 141,000
Rp 153,000
Rp 176,000
Rp 320,000.00
Rp 300,000.00
Rp 1,000.00
Rp 105,000.00
Rp 225,000.00
Rp 160,000.00
Rp 200,000.00
Rp 1,175.00
Rp 1,300.00
Rp 1,200.00
Rp 1,175.00
Rp 1,125.00
Rp 183,000.00
Rp 190,000.00
Rp 135,000.00
Rp 5,664.58
Rp 20,750.00
Rp 50,000.00
Rp 20,000.00
Rp 30,000.00
Rp 2,000,000.00
Rp 2,000,000.00
Rp 5,000.00
Rp 80,000.00
Rp 30,000.00
Rp 95,000.00
Rp 260,000.00
Rp 65,000.00
Rp 165,000.00
Rp 27,428.57
Rp 8,000.00
Rp 8,000.00
Rp 9,000.00
Rp 24,000.00
Rp 150,000
Besi
Rumus bengkokan besi (sumber : SK SNI 03 TATACARA PERHITUNGAN STRUKTUR BETON
UNTUK BANGUNAN GEDUNG
Kait standar untuk tulangan utama
kait db D lt
180o 10 - 25 mm 6.db 4.db atau 60 mm
135 o
10 - 25 mm 6.db 6.db atau 75 mm
90o 10 - 25 mm 6.db 12.db
Ketentuan panjang sambungan untuk besi polos 45db
TULANGAN UTAMA
Ø = 14 mm
Ps1 = 45. db = 45 x 14 = 0.630 m
Kait 90o
D = 3. db = 3 x 14 = 0.042 m
lt = 8. db = 8 x 14 = 0.112 m
Kait 135o
D = 3. db = 3 x 14 = 0.042 m
lt = 6. db = 6 x 14 = 0.084 m
Kait 180o
D = 3. db = 3 x 14 = 0.042 m
lt = 4. db = 4 x 14 = 0.056 m
Pb11 = [( 1/2 ) . π . D ] + lt
= 0.5 x 3.14 x 0.042 + 0.056
= 0.12194 m
Ø = 12 mm
Ps2 = 45. db = 45 x 12 = 0.54 m
Kait 90o
D = 3. db = 3 x 12 = 0.036 m
lt = 8. db = 8 x 12 = 0.096 m
Kait 135o
D = 3. db = 3 x 12 = 0.036 m
lt = 6. db = 6 x 12 = 0.072 m
Kait 180o
D = 3. db = 3 x 12 = 0.036 m
lt = 4. db = 4 x 12 = 0.048 m
Pb5 = [( 1/2 ) . π . D ] + lt
= 0.5 x 3.14 x 0.036 + 0.048
= 0.10452 m
Ø = 10 mm
Ps3 = 45. db = 45 x 10 = 0.450 m
Kait 90o
D = 3. db = 3 x 10 = 0.03 m
lt = 8. db = 8 x 10 = 0.08 m
Kait 180o
D = 3. db = 3 x 10 = 0.03 m
lt = 4. db = 4 x 10 = 0.04 m
Pb8 = [( 1/2 ) . π . D ] + lt
= 0.5 x 3.14 x 0.03 + 0.04
= 0.0871 m
TULANGAN SENGKANG
Ø = 6 mm
Kait 90o
D = 3. ds = 3 x 6 = 0.018 m
lt = 4. ds = 4 x 6 = 0.024 m
Kait 135o
D = 3. ds = 3 x 6 = 0.018 m
lt = 4. ds = 4 x 6 = 0.024 m
Ø = 8 mm
Kait 90o
D = 3. ds = 3 x 8 = 0.024 m
lt = 4. ds = 4 x 8 = 0.032 m