Anda di halaman 1dari 5

PEMBUATAN PAGAR BATU BATA T 2,4 M

NO URAIAN PEKERJAAN VOLUME SATUAN HARGA SATUAN JUMLAH

PEMBUATAN PAGAR P = 5,2 M, L = 2,4 M

A PEKERJAAN PERSIAPAN
1 Photo Dokumentasi 1 ls 300,000 Rp 300,000
2 Sewa Tempat Material dan Tenaga Kerja 1 ls 1,000,000 Rp 1,000,000
3 Alat Bantu Kerja/Steger 1 ls 1,000,000 Rp 1,000,000
4 Mobilisasi Alat dan Bahan 1 ls 1,000,000 Rp 1,000,000
5 Koordinasi Keamanan 1 ls 2,000,000 Rp 2,000,000
6 Bongkar Pondasi Batu Kali 0.5 m3 270,000 Rp 135,000
Jumlah A Rp 5,435,000
B PEKERJAAN STRUKTUR
1 Pasang Pondasi Batu Kali 1.17 m3 1,180,000 Rp 1,380,600
2 Pasang Beton Sloop, Kolom, dan Ringbalk 0.89 m3 4,980,000 Rp 4,432,200
3 Pasang Dinding Batu Bata 12.48 m2 163,000 Rp 2,034,240
4 Pekerjaan Plesteran ( Bagian Dalam ) 15.80 m2 93,200 Rp 1,472,560
5 Pekerjaan Acian 15.80 m2 56,600 Rp 894,280
6 Pekerjaan Pengecatan 15.80 m2 64,500 Rp 1,019,100
7 Pembersihan Lokasi 1 ls 500,000 Rp 500,000
Jumlah B Rp 11,732,980
Jumlah (A+B) Rp 17,167,980
PPN 10% Rp 1,716,798
Jumlah Rp 18,884,778
Terbilang :
Delapan Belas Juta Delapan Ratus Delapan Puluh Empat Ribu Tujuh Ratus Tujuh Puluh Delapan
ANALISA HARGA SATUAN PEKERJAAN
PEMBUATAN PAGAR / TEMBOK PENGAMAN GIS. GN. SAHARI
No. Kebutuhan satuan URAIAN Harga satuan Matrial
(1) (2) (3) (4) (5) (6)

1 1.000 ls Pek Pengadaan Dokumentasi


1.500 oh Tukang photo 110,000.00
30.000 lbr cetak photo 2,250.00 67,500.00
1.000 bh plasdisk 30,000.00 30,000.00
1.000 ls Peralatan bantu 10,000.00 10,000.00
Sub Total 107,500.00
JASA 10 % 10,750.00
TOTAL 118,250.00

8 1.00 m3 Pas Batu kali 1:4


1.200 m3 Batu belah 290,000.00 348,000.00
202.000 kg Protland Cemen 1,460.00 294,920.00
0.485 m3 Pasir Pasang 225,000.00 109,125.00
1.000 ls Alat bantu 25,000.00 25,000.00
1.500 oh Pekerja 110,000.00
1.000 oh Tukang Batu 130,000.00
0.010 oh Mandor 150,000.00
Sub Total 777,045.00
JASA 10 % 77,704.50
TOTAL 854,749.50
Dibulatkan 854,749.00

10 1.00 m3 Pas. Beton bertulang Sloof , Kolom dan Ringbalk


6.000 oh Pekerja 110,000.00
2.000 oh Tukang Kayu 130,000.00
1.000 oh Tukang Batu 130,000.00
2.000 oh Tukang Besi 130,000.00
0.800 oh Kepala Tukang 140,000.00
0.262 oh Mandor 150,000.00
0.250 m3 Kayu hutan klas I 2,696,000.00 674,000.00
1.300 lbr Triplex 9mm 136,000.00 176,800.00
3.000 kg Paku 3,5,7" 24,600.00 73,800.00
0.400 kg Minyak Bekisting 21,000.00 8,400.00
95.000 kg Besi Beton 12,500.00 1,187,500.00
2.250 kg Kawat Beton 25,000.00 56,250.00
340.000 kg Portland Cemen 1,460.00 496,400.00
0.540 m3 Pasir Beton 250,000.00 135,000.00
0.850 m3 Batu split 2/3 245,000.00 208,250.00
1.000 ls Bahan bantu 50,000.00 50,000.00
Sub Total 3,066,400.00
JASA 10 % 306,640.00
TOTAL 3,373,040.00
Dibulatkan 3,373,040.00

11 1.00 m2 Pekerjaan Pemasangan Dinding Bata Merah 1:4


85.000 buah Bata Merah 600.00 51,000.00
26.500 kg Portland Cement 1,460.00 38,690.00
0.093 m3 Pasir Pasang 220,000.00 20,460.00
1.000 ls Alat bantu 14,300.00 14,300.00
0.150 oh Pekerja 110,000.00
0.050 oh Tukang Batu 130,000.00
0.005 oh Mandor 150,000.00
Sub Total 124,450.00
JASA 10 % 12,445.00
TOTAL 136,895.00
Dibulatkan 136,895.00

12 1.000 m2 Pekerjaan Plester 1Pc : 4 Pp


6.240 kg Portland Cement 1,460.00 9,110.40
0.025 m3 Pasir Pasang 220,000.00 5,500.00
1.000 ls alat bantu 15,400.00 15,400.00
0.300 oh Pekerja 110,000.00
0.150 oh Tukang Batu 130,000.00
0.015 oh Mandor 150,000.00
Sub Total 30,010.40
JASA 10 % 3,001.04
TOTAL 33,011.44
Dibulatkan 33,011.00

13 1.000 m2 Pekerjaan Acian Pasangan


3.250 kg Portland Cement 1,460.00 4,745.00
1.000 ls alat bantu 3,750.00 3,750.00
0.200 oh Pekerja 110,000.00
0.150 oh Tukang Batu 130,000.00
0.010 oh Mandor 150,000.00
Sub Total 8,495.00
JASA 10 % 849.50
TOTAL 9,344.50
Dibulatkan 9,344.00
16 1.00 m2 Cat dinding
0.110 kg Plamur tembok 19,700.00 2,167.00
0.110 kg Cat dasar 45,000.00 4,950.00
0.260 kg Cat penutup jotun 98,000.00 25,480.00
1.000 ls Alat bantu 5,000.00 5,000.00
0.075 oh Tukang cat 130,000.00
0.100 oh Pekerja 110,000.00
0.003 oh Mandor 150,000.00
Sub Total 37,597.00
JASA 10 % 3,759.70
TOTAL 41,356.70
Dibulatkan 41,356.00
17 1.00 m3 Bongkaran beton

(----------------------------------------)
Direktur
RI
Jasa Jumlah
(7) (8)

165,000.00

165,000.00 272,500.00
16,500.00 27,250.00
181,500.00 299,750.00

165,000.00
130,000.00
1,500.00
296,500.00 1,073,545.00
29,650.00 107,354.50
326,150.00 1,180,899.50
326,150.00 1,180,899.00 1137

660,000.00
260,000.00
130,000.00
260,000.00
112,000.00
39,300.00

1,461,300.00 4,527,700.00
146,130.00 452,770.00
1,607,430.00 4,980,470.00
1,607,430.00 4,980,470.00

16,500.00
6,500.00
750.00
23,750.00 148,200.00
2,375.00 14,820.00
26,125.00 163,020.00
26,125.00 163,020.00

33,000.00
19,500.00
2,250.00
54,750.00 84,760.40
5,475.00 8,476.04
60,225.00 93,236.44
60,225.00 93,236.00

22,000.00
19,500.00
1,500.00
43,000.00 51,495.00
4,300.00 5,149.50
47,300.00 56,644.50
47,300.00 56,644.00

9,750.00
11,000.00
375.00
21,125.00 58,722.00
2,112.50 5,872.20
23,237.50 64,594.20
23,237.00 64,594.00

-----------------------------------)