RAB Kandang Sapi

REKAPITULASI
RAB PEKERJAAN PEMBANGUNAN KANDANG SAPI
No URAIAN PEKERJAAN JUMLAH
A PEKERJAAN PERSIAPAN Rp.
B PEKERJAAN TANAH DAN PONDASI Rp.
C PEKERJAAN STRUKTUR BETON Rp.
D PEKERJAAN STRUKTUR BAJA Rp.
E PEKERJAAN ARSITEKTUR
I LANTAI 01 Rp.
II LANTAI 02 Rp.
III LANTAI 03 Rp.
IV LANTAI 04 Rp.
V LANTAI 05 Rp.
VI LANTAI ATAP Rp.
F PEKERJAAAN MEKANIKAL DAN ELEKTRICAL Rp.
G PEKERJAAAN ACCESSORIES, SANITAIR DAN INTERIOR Rp.
H PEKERJAAN PENGECATAN Rp.
I PEKERJAAN PAGAR DAN HALAMAN Rp.
J PEKERJAAN FASADE TAMPAK DEPAN Rp.
K PEKERJAAN FINISHING LANTAI DAK Rp.
JUMLAH TOTAL Rp.

DIBULATKAN Rp.
JUMLAH
85,075,000.00
-
14,634,854.90
307,630,296.20
1,286,995,053.50
376,510,826.82
337,697,418.47
412,249,854.13
412,249,854.13
412,249,854.13
139,896,479.40
966,216,694.32
857,251,300.00
142,871,597.00
87,274,800.00
144,124,000.00
-
55,004,626.00
6,037,932,509.00
6,037,900,000.00
RAB PEKERJAAN PEMBANGUNAN KANDANG SAPI
No. Uraian pekerjaan

A PEKERJAAN PERSIAPAN
1 Mobilisasi dan demob
2 Pek. Pengukuran Kembali (Site)/Bowplank/Uitset
3 Koordinasi Lingkungan
4 Direksi Keet
5 Air kerja dan Listrik Kerja
B PEKERJAAN TANAH DAN PONDASI

1 Galian Tanah untuk Fondasi dan sloof
2 Pondasi Tapak Beton 80x80 cm
- Bekisting
- Pembesian
3 Urugan Tanah Kembali

4 Urugan Pasir Bawah Fondasi Tapak
5 Urugan Limestone 12cm padat
6 Perataan Dan Pemadatan Tanah Urugan
C PEKERJAAN STRUKTUR BETON

1 Pondasi Kali
- Pondasi Batu kali (1:6)
2 Rollag Bata
3 Beton StrousPile dia 30 cm
- Beton SiteMix K225
- Bekisting
- Pembesian
4 Pondasi Footing TP1
- Cor Readymix
- Bekisting
- Pembesian
5 Tie Beam (TB1) 20x40
- Cor Readymix
- Bekisting
- Pembesian
6 Tie Beam (TB2) 20x25 cm
- Cor Readymix
- Bekisting
- Pembesian
7 Cor Bungkus Kolom Baja - incld besi & bekisting
8 Plat Lantai tebal 12 cm
9 Tangga Beton
- Cor Readymix
- Bekisting
- Pembesian
D PEKERJAAN STRUKTUR BAJA

Kolom-Balok Baja
1 - Kolom WF 350x175
2 - Kolom WF 300x150
3 - Balok WF 300x150
6 - Plat t = 5mm
7 - Plat t = 8mm
8 - Plat t = 10mm
9 - Plat t = 12mm
10 Angkur baut Ø 19 mm - 700
11 FloorDeck/Bondeck 0.75 mm
12 Plat lantai
- Wiremesh M8 - 2 layer
13 Tangga Utama
- Bongkar plat beton lantai
- Struktur tangga
E PEKERJAAN ARSITEKTUR
I. LANTAI 01
Pasangan Dinding Bata, include kolom balok praktis
Pekerjaan Plester Aci, include benangan dan tali air
1 Pasangan Dinding Bata Ringan
2 Plester Aci (1:3)
3 Pasang Keramik Lantai
4 Pasang Keramik Teras depan
5 Pasang Plin Kramik Lantai 10/60
6 Pasang Kramik dinding KM uk. 30/60 Ex Roman
7 Pasang Kramik Lantai Km 30/30 Ex Roman
8 Pasang glassblock
9 Pasangan Water Proofing km/wc
10 Keramik Tangga
11 Step Nosing Tangga
12 Railling Tangga
13 Plafond Kalsiboard t=6mm
14 Gypsum Tile t=9mm (120x60)
15 List Plafond
16 Rangka & Penggantung
17 Kusen dan Pintu PU
18 Kusen dan Pintu P2
20 Jendela Kaca Tempered
21 Kusen Jendela Kaca
II. LANTAI 02
2 Plester Aci (1:3)
3 Pasang Keramik Kamar
4 Pasang Keramik Lantai Selasar
8 Pasang glassblock
10 Keramik Tangga
12 Railling Tangga
15 List Plafond
20 Kusen Jendela Daun kaca ( J1 )
III. LANTAI 03
2 Plester Aci (1:3)
7 Pasang glassblock
9 Keramik Tangga
11 Railling Tangga
14 List Plafond
IV. LANTAI 04
2 Plester Aci (1:3)
7 Pasang glassblock
9 Keramik Tangga
11 Railling Tangga
14 List Plafond
V. LANTAI 05
2 Plester Aci (1:3)
7 Pasang glassblock
9 Keramik Tangga
11 Railling Tangga
14 List Plafond
VI. LANTAI ATAP

2 Plester Aci (1:3)
3 Pasang Keramik
F PEKERJAAAN MEKANIKAL DAN ELEKTRICAL

1 Pasang Pipa Air Hujan PVC 3 in AW
include aksessories, support, dan material bantu
2 Pasang Pipa Air Bekas PVC 3 in AW
3 Pasang Pipa Air Bekas PVC 1,5 in AW
4 Pasang Pipa Air Kotor PVC 4 in AW
5 Pasang Pipa Air Kotor PVC 5 in AW
6 Pasang Pipa Air Bersih PVC 1 in AW
7 Pasang Pipa Air Bersih dari sumur ke Torn PVC A
8 Pasang Pipa Air Panas
8 Pengeboran Sumur Termasuk Pipa Dan Asesori
9 Pasang Pompa Jetpump 400 wat Grundfors
10 Pasang Torn Air 2000 Ltr Ex PINGUIN
11 Pasang Pompa dorong air dari Torn
12 Pasang Instalasi Stop Kontak Pompa
13 Instalasi Pipa Drain AC PVC 1/2 In
14 Instalasi Pipa kabel AC
15 Instalasi Stop Kontak AC
16 Septick Tank dan Rembesan
17 Box Panel Induk 3 Phase
- Box - Prima Satya
- Komponen Panel - Schneider
- Bagian dalam diberi pelindung komponen dan
labeling
18 Box Panel Induk 1 Phase
- Box - Prima Satya
- Komponen Panel - Schneider
- Bagian dalam diberi pelindung komponen dan
labeling
19 Pekerjaan fire Alarm
(alarm, Push Button Lampu dan 15 smoke detector)
20 Instalasi Titik Lampu
21 Instalasi Stop Kontak
22 Pasang saklar Lampu single
23 Pasang saklar lampu double
24 Lampu LED
25 Lampu Down Light
26 Pasang Instalasi TV Braket Gantung'
27 Pasang Antena TV Analog
28 TV LED 32"
28 Pasang Elevator (Lift)
G PEKERJAAAN ACCESSORIES, SANITAIR DAN INTERIOR

1 Closet Duduk TOTO
2 Kran Kombinasi TOTO
3 Kran shower tangan
4 Wastafel
5 Kran Wastafel
6 Urinoir TOTO
6 Floor Drain TOTO
7 Kitchen Zink
8 Kran Angsa
9 Kitchen Set Kabinet Bawah
10 Kitchen Set Kabinet Atas
11 Meja Kasir
12 Meja Bar
13 Kabinet Atas Bar
14 Pembuatan Stage
15 Meja Kursi Set
16 Tempat Tidur Minimalis
17 Meja Metiing
18 Kursi Ruang Metting
19 White Board dan OHP
20 Kunci Pintu Millenix
21 Water Heater
20 Kran Angsa
H PEKERJAAN PENGECATAN
1 Pengecatan Sisi samping bangunan dengan waterproofing
2 Cat Plapon dengan Jotun
3 Cat Dinding Dalam Ex Jotun
4 Cat Dinding luar Ex Dulux weather shield
I PEKERJAAN PAGAR DAN HALAMAN
1 Galian tanah 20cm
2 Buangan bekas galian ke taman blkg
3 Pemadatan lahan dasar
4 Paving block
5 Pembuatan Lap Mini Basket
J PEKERJAAN FASADE TAMPAK DEPAN

1 Pekerjaan ACP Laser Cuting
2 Kolom Espose / Alu comp + rangka hollow
3 Atap Kanopi Depan 2x21 m
L PEKERJAAN FINISHING LANTAI DAK

1 Pasangan dinding bata merah
2 Lantai Floor Hardener
3 Waterproofing dak
`
AN KANDANG SAPI
Spesifikasi Volume Harga Satuan Total Harga
1.00 ### 15,000,000 15,000,000.00

250.00 m 2
12,500 3,125,000.00
1.00 Ls 5,000,000 5,000,000.00
27.00 m2 850,000 22,950,000.00
12.00 bln 4,500,000 54,000,000.00
Total A 85,075,000.00
27.65 m3 72,200 1,996,185.60

2.05 m3 1,301,000.00 2,664,448.00
256.00 m2 - -
BJTP 24 & BJTD 40 307.2 kg - -
13.82 m3 18,700 258,508.80

3.38 m 3
257,100 867,712.50
Urugan Dibawah Lantai Dasar 23.10 m 3
280,000 6,468,000.00
59.50 m 3
40,000 2,380,000.00
Total B 14,634,854.90
12.6 m3 762,000.00 9,601,200.00

6.3 m3 1,484,000.00 9,349,200.00
-
K-225 5.9346 m3 1,286,000.00 7,631,895.60
29.673 m2 129,200.00 3,833,751.60
BJTP 24 & BJTD 40 890.19 kg 15,500.00 13,797,945.00
-
K-300 NFA 4.608 m3 1,301,000.00 1,301,000.00
23.04 m2 94,000.00 94,000.00
BJTP 24 & BJTD 40 691.2 kg 15,500.00 10,713,600.00
- -
K-300 NFA 4.48 m3 1,301,000.00 5,828,480.00
84.4 m2 129,200.00 10,904,480.00
BJTP 24 & BJTD 40 801.92 kg 15,500.00 12,429,760.00
- -
K-300 NFA 1.80 m3 1,301,000.00 2,341,800.00
27.00 m2 129,200.00 3,488,400.00
BJTP 24 & BJTD 40 851.20 kg 15,500.00 13,193,600.00
K-300 NFA 12.60 m3 3,170,000.00 39,942,000.00
K-300 NFA 98.584 m3 1,301,000.00 128,257,784.00
-
K-300 NFA 7.00 m3 1,301,000.00 9,107,000.00
52.00 m2 129,200.00 6,718,400.00
BJTP 24 & BJTD 40 1232.00 kg 15,500.00 19,096,000.00
Total C 307,630,296.20
WF 350x175x7x11mm = 595,2Kg/12m 16,666 kg 21,100.00 351,644,160.00

WF 300x150x6,5x9mm = 440,4Kg/12m 1,982 kg 21,100.00 41,815,980.00
WF 300x150x6,5x9mm = 440,4Kg/12m 22,314 kg 21,100.00 470,816,960.00
WF 250x125x6x9mm = 355,20Kg/12m 8,235 kg 21,100.00 173,752,592.00
WF 200x100x5,5x8mm = 256Kg/12m 1,387 kg 21,100.00 29,258,209.50
72.35 kg 21,700.00 1,569,995.00
90.70 kg 21,700.00 1,968,190.00
68.86 kg 21,700.00 1,494,262.00
191.49 kg 21,700.00 4,155,333.00
60.00 bh 65,825.00 3,949,500.00
985.84 m2 138,000 136,045,920.00
-
985.84 m2 42,800.00 42,193,952.00
-
6.80 m2 625,000 4,250,000.00
6.88 m3 3,500,000 24,080,000.00
Total D 1,286,995,053.50
346.00 m2 218,000 75,428,000.00
Plester biasa - Aci instan 692 m2 65,200 45,118,400.00
Lantai Keramik 60x60 cm 218.02 m2 275,700 60,108,114.00
Lantai Keramik 30x60 cm 20.00 m 2
187,500 3,750,000.00
34.32 m 2
150,400 5,161,728.00
9.00 m 2
145,000 1,305,000.00
190.14 m 2
180,000 34,224,750.00
4.20 m 2
600,000 2,520,000.00
10.10 m 1
85,000 858,500.00
21.00 m 1
2,000,000 42,000,000.00
Stainlles stell 7.80 m 1
850,000 6,630,000.00
Kalsi 9.00 m 2
450,000 4,050,000.00
Jayaboard - CKM 218.02 m2 101,500 22,129,030.00
8.64 m2 650,000 5,616,000.00
227.02 m2 22,659.88 5,144,244.82
Kaca Frameless Daun Pintu kaca 2 daun 1.00 Unit 6,150,000.00 6,150,000.00
Kusen Alumunium Daun Pintu kaca 2 daun 4.00 Unit 2,070,000.00 8,280,000.00
Kusen Alumunium Daun PVC 3.00 Unit 3,170,000.00 9,510,000.00
Kaca Tempered 9 mm 27.00 m2 850,000.00 22,950,000.00
Kusen Alumunium Jendela Kaca 6.00 Unit 1,850,000.00 11,100,000.00
Sub Total E.I 376,510,826.82
471.76 m2 218,000 102,843,680.00

Plester biasa - Aci instan 849.168 m2 65,200 55,365,753.60
275,700 31,760,640.00
45,200 12,124,448.00
103.20 m2 45,200 4,664,640.00
18.00 m2 150,400 2,707,200.00
6.00 m2 180,000 1,080,000.00
18.00 m1 85,000 1,530,000.00
10.10 m2 275,700 2,784,570.00
21.00 m1 45,200 949,200.00
Stainlles stell 7.80 m1 850,000 6,630,000.00
Kalsi 18.00 m2 147,025.00 2,646,450.00
Jayaboard - CKM 217.20 m2 101,500.00 22,045,800.00
268.24 m' 22,659.88 6,078,284.87
235.2 m2 43,135.00 10,145,352.00
Kusen Alumunium Daun Pintu Doble Teakwood 11.00 Unit 2,070,000.00 22,770,000.00
6.00 Unit 1,180,000.00 7,080,000.00
Sub Total II 337,697,418.47
626.36 m2 218,000 136,546,480.00
275,700 22,477,821.00
45,200 12,648,587.20
144.48 m 2
45,200 6,530,496.00
25.20 m 2
150,400 3,790,080.00
8.40 m 2
180,000 1,512,000.00
25.20 m 1
85,000 2,142,000.00
10.10 m 2
275,700 2,784,570.00
21.00 m 1
45,200 949,200.00
Kalsi 25.20 m2 147,025.00 3,705,030.00
Jayaboard - CKM 224.33 m2 101,500.00 22,769,495.00
279.84 m' 22,659.88 6,341,048.78
249.53 m2 43,135.00 10,763,476.55
Kusen Alumunium Daun Pintu Doble Teakwood 15.00 Unit 2,070,000 31,050,000.00
Kusen Alumunium Daun Pintu kaca 2 daun 1.00 Unit 3,170,000 3,170,000.00
Kusen Alumunium Daun PVC 14.00 Unit 1,320,000 18,480,000.00
6.00 Unit 1,180,000 7,080,000.00
Sub Total III 412,249,854.13
626.36 m2 218,000 136,546,480.00

275,700 22,477,821.00
45,200 12,648,587.20
144.48 m 2
45,200 6,530,496.00
25.20 m 2
150,400 3,790,080.00
8.40 m 2
180,000 1,512,000.00
25.20 m1 85,000 2,142,000.00
10.10 m2 275,700 2,784,570.00
21.00 m1 45,200 949,200.00
Kalsi 25.20 m2 147,025.00 3,705,030.00
Jayaboard - CKM 224.33 m2 101,500.00 22,769,495.00
279.84 m' 22,659.88 6,341,048.78
249.53 m2 43,135.00 10,763,476.55
6.00 Unit 1,180,000.00 7,080,000.00
Sub Total IV 412,249,854.13
626.36 m2 218,000 136,546,480.00
275,700 22,477,821.00
144.48 m2 45,200 6,530,496.00
25.20 m2 150,400 3,790,080.00
8.40 m2 180,000 1,512,000.00
25.20 m1 85,000 2,142,000.00
10.10 m2 275,700 2,784,570.00
21.00 m 1
45,200 949,200.00
Stainlles stell 7.80 m 1
850,000 6,630,000.00
Kalsi 25.20 m2 147,025.00 3,705,030.00
Jayaboard - CKM 224.33 m2 101,500.00 22,769,495.00
279.84 m' 22,659.88 6,341,048.78
249.53 m2 43,135.00 10,763,476.55
6.00 Unit 1,180,000.00 7,080,000.00
Sub Total V 412,249,854.13
226.44 m2 218,000 49,363,920.00

45,200 10,221,528.00
20.64 m2 45,200 932,928.00
3.60 m2 150,400 541,440.00
3.60 m1 85,000 306,000.00
Sub Total V 139,896,479.40
Pipa PVC Wavin Setara 77.50 m1 60,402 4,681,167.33
1.00 Unit 8,000,000 8,000,000.00

1.00 Unit 4,000,000 4,000,000.00
2.00 Unit 3,400,000 6,800,000.00
2.00 Unit 1,000,000 2,000,000.00
2.00 Titik 210,000 420,000.00
77.00 Bh 165,000 12,705,000.00
77.00 Bh 225,000 17,325,000.00
77.00 Titik 225,000 17,325,000.00
1.00 Unit 14,500,000 14,500,000.00
1.00 Unit 9,960,000 9,960,000.00
4.00 Unit 4,260,000 17,040,000.00
105.00 set 450,000 47,250,000.00
NYM 3x2,5 mm + konduit 240.00 Titik 175,000 42,000,000.00

NYM 3x1,5 mm + konduit 78.00 Titik 225,000 17,550,000.00
Clipsal Neo 64.00 Bh 80,000 5,120,000.00
Clipsal Neo 88.00 Bh 120,000 10,560,000.00
Lampu TCW097 T-LED 2X12W 180.00 Bh 350,000 63,000,000.00
Lampu Downlight FBS115 LEDBULB 5W 60.00 Bh 145,000 8,700,000.00
52.00 Bh 615,000 31,980,000.00
5.00 Bh 250,000 1,250,000.00
54.00 Bh 2,450,000 132,300,000.00
1.00 Unit 455,000,000 455,000,000.00
Sub Total H 966,216,694.32
INTERIOR
Kloset Duduk - CW 420 JP 54.00 Bh 1,585,000 85,590,000.00
54.00 Bh 254,800 13,759,200.00
54.00 Bh 275,000 14,850,000.00
WASTAFEL TOTO type L 38 VI 57.00 Bh 913,500 52,069,500.00
57.00 Bh 254,800 14,523,600.00
Urinoir TOTO 2.00 Bh 2,217,800 4,435,600.00
56.00 Bh 367,500 20,580,000.00
2.00 Bh 552,700 1,105,400.00
2.00 Bh 228,000 456,000.00
Multiplex Finishing HPL 6.50 m1 2,250,000 14,625,000.00
Multiplex Finishing HPL 6.50 m1 2,350,000 15,275,000.00
Multiplex Finishing HPL Top Table Granit 4.00 m1 2,750,000 11,000,000.00
Bahan Rangka Besi Lapis Kayu Jati 6.00 m2 3,500,000 21,000,000.00
52.00 Bh 1,450,000 75,400,000.00
52.00 Bh 4,350,000 226,200,000.00
1.00 Bh 5,400,000 5,400,000.00
6.00 Bh 750,000 4,500,000.00
1.00 Bh 3,500,000 3,500,000.00
54.00 Bh 1,025,000 55,350,000.00
54.00 Bh 3,408,000 184,032,000.00
1.00 Bh - -
Sub Total H 857,251,300.00
rproofing 136.00 m2 42,500 5,780,000.00

1274.16 m 2
28,500 36,313,446.00
4203.66 m 2
21,000 88,276,776.00
294.15 m 2
42,500 12,501,375.00
Sub Total I 142,871,597.00
84.00 m3 72,200 6,064,800.00
84.00 m3 40,000 3,360,000.00
420.00 m2 8,500 3,570,000.00
120.00 m 2
185,000 22,200,000.00
168 m 2
310,000 52,080,000.00
Sub Total J 87,274,800.00
53.60 m2 1,250,000 67,000,000.00

7.20 m 2
970,000 6,984,000.00
Rangka Atap Baja L.50x50x5 +Finishing ACP 42.00 m 2
1,670,000 70,140,000.00
Sub Total K 144,124,000.00
65.00 m2 218,000 14,170,000.00

313.63 m 2
65,200 20,448,676.00
313.63 m 2
65,000 20,385,950.00
Sub Total L 55,004,626.00
Lantai 1 166.5 35.65 17.2 10 229.35 11.33 218.02
Lantai 2 166.5 35.65 17.2 9 228.35 11.33 217.02
Lantai 3 166.5 35.65 17.2 42.16 261.51 11.33 250.18
Lantai 4 166.5 35.65 17.2 42.16 261.51 11.33 250.18
Lantai 5 166.5 35.65 17.2 42.16 261.51 11.33 250.18
Lantai atap 166.5 35.65 8.6 42.16 252.91 11.33 241.58
1427.16
Kamar 1 12 14 168 25.2 142.8

10.2
Balok Lt2
1
lt. Kamar kamar Mandi Wudhu selasar Janitor TrapTangga step nosingTeras
3.6 6.25 10.1 21 20
102 18 115.2 10.1 21
142.8 25.2 76.88 4.65 10.1 21
142.8 25.2 76.88 4.65 10.1 21
142.8 25.2 76.88 4.65 10.1 21
4281480
54
r Metting Mushola R. admin & Loker KITCHEN RESTORAN
13.5 12.6 14 7.875 136.2

1 Plastik Cor m2
2 Paving blok, t : 8 cm K 400 m2
3 Kansten K 400 m'
1 Besi beton U 24 & 40 Ex. Ls kg

2 Wiremesh M5 Lbr
3 Wiremesh M6 Lbr
4 Wiremesh M7 Lbr
5 Wiremesh M8 Lbr
6 Wiremesh M10 Lbr
7 Semen 50 Kg Tiga roda / setara Zak
8 Sika grod 215 zak
8 Pasir Pasang m3
9 Pasir Urug m3
10 Split 1-3 cm m3
11 Beton Readymix K-300 ( NFA ) m3
12 Beton B0 m3
13 Batu kali m3
14 Bata Ringan' bh
15 Bata tahan api bh
16 Batako bh
17 Powder zak
1 Paku 5-7 kg
2 Papan 20 x 2 lbr
3 Kayu kaso meranti m3
5 Kayu balok meranti m3
6 Multiplek 12mm lbr
7 Kawat Beton kg
8 Multiplek 18 mm lbr
1 Besi WF GG 150 - 350 kg

2 Baja HB 300 kg
3 Besi L kg
4 Besi CNP kg
5 Plat Sambung kg
6 Besi UNP 200 kg
7 Pipa Besi Scedule 40 dia. 4" , 2 " , 2,5" kg
8 Hollow 40 x 40 t : 1,5 mm kg
9 Pipa Stainless dia. 2" btg
10 Pipa Stainless dia. 2,5" btg
1 Rangka Hollow galvanis Uk. 68 x 48 m'
1 Atap Zincalume 0.45 mm - Utomodeck Type U 12 m2

2 Cladding Zincalume 0.45 mm - Utomodeck Type U 12 m2
3 Talang datar Bangunan Utama t : 0,45 m2
4 Flazing Zincalum t : 0,45 mm m'
5 Insulasi Indofoil Type BP 20 m2
6 Bondeck t : 0.75 mm m2
7 Kalisplank Lebar t : 6 mm lbr
1 Kloset Duduk - CW 420 JP bh

2 Kloset Jongkok Ex. Toto CE6 bh
3 Wastafel - L652 D bh
4 Jet Shower - TB 19 CSMCR bh
5 Cermin 5mm m2
6 Urinal Ex. TOTO U57 bh
7 Penyekat urinal Ex. Toto A100 bh
8 Kitchen Sink Royal Helena ST 3 bh
9 Kran Wastafel - T 205 MC bh
10 Floor Drain TX1BN bh
11 Roof Drain bh
12 Wall tap - Economic bh
13 Kran Pantry - A 286 JRS bh
14 Wastafel toilet Rg. SPG - L 38 VI bh
15 Avur Stainless Tipe Bola bh
1 Keramik Lantai 60x60 ex Verona GB 126000 m2

2 Keramik Lantai 60 x 60 Ex . Niro Granite m2
3 Keramik Lantai 30 x 60 Ex. W63209 Blink Black m2
4 Keramik Lantai 30 x 30 Ex. Roman G 337347 Gol. B m2
5 Keramik Lantai 20 x 20 Ex. Roman G 224001 Sandstone Gol. A m2
6 Keramik Dinding 30 x 60 Ex. Roman D'Caliza Natural m2
7 Keramik Dinding 20 x 25 Ex. Roman W 25613 Deiva Beige Gol. B m2
1 Angkur baut Ø 22 mm - 700 bh

5 Mnurbaut Ø 10 mm bh
6 Mnurbaut Ø 12 mm bh
7 Mur baut A325 dia 3/4" x 2 " bh
8 Mur baut A325 dia 5/8" x 2 " bh
9 Trunbucle dia. 16 mm bh
10 Trunbucle dia. 12 mm bh
11 Nut + Ring per dia. 12 mm bh
12 Roda pagar bh
13 Dynabolt dia. 10 mm bh
14 Dynabolt dia. 12 mm bh
1 Pipa PVC AW Ø 4" AW Ex, Wavin M'

2 Pipa PVC AW Ø 6" AW Ex, Wavin M'
3 Pipa PVC AW Ø 1,5" AW Ex, Wavin M'
Pipa PVC AW Ø 3" AW Ex, Wavin M'
4 Ijuk bal
1 Kuas bh
2 Amplas lbr
3 Undercoat kg
4 Cat Mowilex Emulsion E 100 kg
5 Mowilex Weathercoat kg
6 Emulsion ex Mowilex cendana kg
7 Mowilex AGE kg
8 Alcaplast Interior m2
9 Alcaplast Exsterior m2
1 Sealant Sikaflex tube

2 Tembakan sealant bh
3 Upah Sealent m'
1 Cat Jotun Conseal kg

2 Thiner kg
1,500.00
111,650.00
53,287.50
-
11,750.00
230,542.96
331,966.58
451,822.18
590,109.75
922,076.33
56,750.00
162,400.00
283,450.00
180,950.00
293,750.00
1,120,000.00
739,450.00
283,150.00
8,400.00
15,180.00
4,500.00
76,125.00
-
17,500.00
55,825.00
2,639,000.00
2,639,000.00
172,550.00
17,500.00
263,750.00
-
11,872.50
11,774.00
11,500.00
11,500.00
12,450.00
9,500.00
9,500.00
9,750.00
964,250.00
1,268,750.00
1,497,125.00
1,877,750.00
-
32,987.50
-
110,838.00
101,500.00
87,290.00
87,290.00
46,690.00
98,000.00
137,025.00
-
1,435,000.00
386,715.00
485,170.00
564,340.00
243,600.00
1,913,275.00
956,130.00
304,500.00
229,390.00
316,680.00
65,975.00
101,500.00
203,000.00
558,250.00
97,440.00
141,800.00
210,175.00
121,500.00
86,125.00
96,125.00
131,650.00
96,425.00
-
86,125.00
65,825.00
38,420.00
27,300.00
609.00
1,015.00
6,597.50
4,060.00
25,375.00
15,225.00
507.50
203,000.00
5,075.00
7,612.50
-
52,098.30
57,765.03
22,156.93
37,902.16
406,000.00
-
18,777.50
3,552.50
34,604.12
42,204.16
68,512.50
25,490.34
71,050.00
10,150.00
15,225.00
-
86,275.00
101,500.00
7,612.50
-
111,650.00
53,287.50
ANALISA HARGA SATUAN PEKERJAAN PINTU BESI & RD
HARGA
KODE JENIS PEKERJAAN KOEF SATUAN SATUAN
(Rp)
1 UNIT PINTU ROLLING DOOR

Daun pintu HWS t : 1,2 Solid Powder coating 12.860 m2 1,004,469.38
Hood cover / penutup box 12.860 Unit 81,200.00
Metal Stud 70 x 70 1.000 pcs 913,500.00
Motoraized SG 15 1.000 Unit 13,099,843.75
Biaya kirim & pasang 1.000 Ls 6,597,500.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT PINTU BESI FIRE DOOR

Daun pintu besi Uk. 1,00 x 2,150 1.000 Unit 5,183,351.25
Hadware 1.000 Unit 2,470,256.25
Upah pasang 1.000 Unit 1,256,062.50
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT PINTU SLIDING BESI ( GESER ) P3

Daun pintu besi Uk. 3,60 x 2,950 1.000 Unit 13,195,000.00
Hadware 1.000 Unit 3,045,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT PINTU R. BRANGKAS

Daun pintu besi Uk. 0.90 x 2.10 1.000 Unit 4,795,875.00
Hadware 1.000 Unit 507,500.00
Upah pasang 1.000 Unit 507,500.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT PINTU GENSET

Daun pintu besi Uk. 2.100 x 2.350 1.000 Unit 8,120,000.00
Hadware 1.000 Unit 837,375.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT BOVEN AREA BELAKANG

Boven besi blk 1.000 Unit 2,930,812.50
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT BOVEN AREA SAMPING

Boven besi smp 1.000 Unit 2,177,175.00
Total
Jumlah Harga
Overhead
Pembulatan
OFFICE , GOR, GDG PROMOSI & P.MOBIL

1 UNIT PINTU P1
Kaca Clear Tempered 12mm (asahimas) 11.400 m2 850,000.00
Polin 21.200 m1 31,500.00
Florehinge BTS-84 DORMA 2.000 set 1,500,000.00
Lockcase bottom Lock Fitting US10 Dekson 2.000 set 1,140,000.00
Double Cilinder DC 02-60 US26 DORMA 2.000 set 315,000.00
Pacth Fitting PT10 US32, FH84 US32D DORMA ( Bag. Bawah ) 2.000 set 762,000.00
Pacth fitting PT20 US32 ( Bag Atas ) 2.000 set 762,000.00
Pull Handle PH.DL802 Dekson 2.000 set 900,000.00
Sealent Gasket neoprene 19.600 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT PINTU PU2

Kusen Aluminium YKK SF-100/ PW-01 12.910 m1 135,000.00
Daun Pintu Aluminium Swing 6.400 m1 200,000.00
HANDLE ( Solid HRE 6134 CHR+SN ) 1.000 psg 482,000.00
LOCKASE ( Solid LC 122WL-60.US.32D ) 1.000 set 187,000.00
CYLINDER ( Solid DC 02-60.US26 ) 1.000 set 84,000.00
HINGES ( Solid EK 17.BALL BEARING.US32D ) 1.500 psg 81,000.00
DOOR CLOUSER ( Solid DC 20SLD.AS ) 1.000 set 352,000.00
Kaca Clear 6mm 5.550 m2 150,000.00
Sealant Aluminium 15.160 m1 5,000.00
Sealant Kaca 38.320 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT PINTU PJ1

Kaca Clear 6mm 13.200 m2 150,000.00
Sealant Kaca 79.600 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT PINTU PJ2

Kaca Clear 6mm 5.210 m2 150,000.00
ACP SEVEN PE-Milk White 1.000 m2 580,000.00
Sealant Kaca 38.400 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT PINTU PJ3

Kaca Clear 6mm 3.170 m2 150,000.00
Sealant Kaca 25.600 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT PINTU PS
Kaca Clear 6mm 4.620 m2 150,000.00
Sealant Kaca 33.440 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT PINTU P1
Kaca Clear 6mm 0.960 m2 150,000.00
Sealant Kaca 22.400 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT PINTU P2
Sealant Kaca 13.960 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT PINTU PD1

HANDLE ( Solid HRE 6134 CHR+SN ) 2.000 set 482,000.00
HINGES ( Solid EK 17.BALL BEARING.US32D ) 3.000 set 81,000.00
Kaca Clear 6mm 4.800 m2 150,000.00
Sealant Kaca 68.800 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT PINTU PK
Kaca Clear 6mm 2.310 m2 150,000.00
ACP SEVEN PE-Milk White ( 2 SISI ) 1.000 m2 580,000.00
Sealant Kaca 31.720 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT PINTU FOLDING DOOR

Rangka Hollow 40 x 40 x 1.2 mm 206.340 Kg 14,400.00
Cat Finish 20.000 m2 40,800.00
Dynabolt M12 26.000 bh 12,700.00
Pembungkus ACP 6.400 m2 580,000.00
- Volume Frame Pintu ex YKK PW 01 147.600 m1 200,000.00
- Volume ACP Seven Milk White 24.840 m2 580,000.00
Rell Atas + Roda 1.000 Ls 2,000,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT JENDELA BV1
Kaca Clear 6mm 2.280 m2 150,000.00
Sealant Kaca 26.240 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT JENDELA BV2

Kaca Clear 6mm 0.720 m2 150,000.00
Sealant Kaca 6.840 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT JENDELA BV3

Daun Jendela Aluminium Jungkit 5.000 bh 150,000.00
CASEMANT STAY ( Solid 701.US32D.12" ) 5.000 set 71,000.00
RAMBUNCIS ( Solid RMB.704 ) 5.000 Pcs 29,000.00
Kaca Clear 6mm 2.400 m2 350,000.00
Sealant Kaca 27.000 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT JENDELA BV4

Kaca Clear 6mm 1.450 m2 350,000.00
Sealant Kaca 16.200 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT JENDELA J1
Kaca Panasap Euro Grey 6mm ( GEFL ) 3.440 m2 350,000.00
Sealant Kaca 28.040 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT JENDELA J2
Sealant Kaca 37.200 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT JENDELA J3
Sealant Kaca 44.280 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT JENDELA J4
Sealant Kaca 27.720 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT JENDELA J5
Sealant Kaca 16.560 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT JENDELA J6
Sealant Kaca 49.080 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT JENDELA J7
Sealant Kaca 16.560 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT JENDELA J8
Kaca Clear 6mm 6.150 m2 150,000.00
Sealant Kaca 38.400 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT JENDELA JG
Daun Jendela Aluminium Jungkit 7.200 m1 150,000.00
Jalusi Kecil PW-01 51.000 m1 45,000.00
Tralis besi 1.000 Unit 2,160,000.00
Total
Jumlah Harga
Overhead
Pembulatan
GUDANG ROKOK
1 UNIT PINTU PJ1

Kaca Clear 6mm 1.280 m2 150,000.00
Sealant Kaca 21.760 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT PINTU P1
Kaca Clear 6mm 0.910 m2 150,000.00
Sealant Kaca 14.240 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT PINTU P2
Sealant Kaca 11.360 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT PINTU PD
Sealant Kaca 25.600 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT JENDELA J1
Kaca Clear 6mm 3.620 m2 150,000.00
Sealant Kaca 26.640 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT JENDELA BV1

Tralis Besi 1.000 unit 750,000.00
Sealant Kaca 24.400 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT JENDELA BV2

Sealant Kaca 24.400 m1 5,000.00
Daun jendela expanded metal 1.500 m2 -
Teralis besi 1.000 Unit 750,000.00
Total
Jumlah Harga
Overhead
Pembulatan
POS, R.GENSET & P MOTOR
1 UNIT PINTU PJ1

HANDLE ( Solid HPAL.6192.CHR ) 1.000 set 357,000.00
LOCKASE ( Solid LC506AL-30SN ) 1.000 set 107,000.00
Kaca Clear 6mm 2.100 m2 150,000.00
Sealant Kaca 28.680 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT PINTU P2
HANDLE ( Solid HPAL.6192.CHR ) 1.000 set 357,000.00
LOCKASE ( Solid LC506AL-30SN ) 1.000 set 107,000.00
Sealant Kaca 11.920 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT JENDELA J1
Kaca Clear 6mm 4.230 m2 150,000.00
Sealant Kaca 18.400 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT JENDELA BV 1
Kaca Clear 6mm 1.430 m2 150,000.00
Sealant Kaca 17.280 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT JENDELA BV2

Kaca Clear 6mm 0.770 m2 150,000.00
Sealant Kaca 9.080 m1 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT JENDELA BV3

Kusen UNP 100 x 50 71.187 kg 13,500.00
Besi beton dia. 16 mm 31.667 Kg 10,000.00
Dynabolt dia. 10 mm 16.000 bh 10,100.00
Cat baja 0.950 m2 50,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT JENDELA BV4
Kusen UNP 100 x 50 31.847 kg 13,500.00
Besi beton dia. 16 mm 15.833 Kg 10,000.00
Dynabolt dia. 10 mm 8.000 bh 10,100.00
Cat baja 0.475 m2 50,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT JENDELA POS JAGA TAMPAK BELAKANG

- Volume kusen 4 inc ex YKK PW 01 8.600 M' 135,000.00
- Volume Frame Jendela ex YKK PW 01 3.900 M' 150,000.00
- Accessories Jendela ex Solid - M' 71,000.00
- Volume kaca clear 6 mm ex Asahi (include sealant) 0.920 M' 29,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT JENDELA POS JAGA TAMPAK BELAKANG

- Accessories Jendela ex Solid - M' 71,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT PINTU & JENDELA POS JAGA TAMPAK BELAKANG

- Volume Frame Pintu Powder Coating White 5.800 m1 200,000.00
- Accessories Jendela ex Solid - Unit 71,000.00
Total
Jumlah Harga
Overhead
Pembulatan
U BESI & RD
JML HARGA JML HARGA HARGA SATUAN

UPAH BAHAN PEKERJAAN
(Rp) (Rp) (Rp)
12,917,476.16
1,044,232.00
913,500.00
13,099,843.75
6,597,500.00
6,597,500.00 27,975,051.91
34,572,551.91
0.0% -
34,572,600.00
5,183,351.25
2,470,256.25
1,256,062.50
- 8,909,670.00
8,909,670.00
0.0% -
8,909,700.00
13,195,000.00
3,045,000.00
1,522,500.00
- 17,762,500.00
17,762,500.00
0.0% -
17,762,500.00
4,795,875.00
507,500.00
507,500.00
- 5,810,875.00
5,810,875.00
0.0% -
5,810,900.00
8,120,000.00
837,375.00
1,256,062.50
- 10,213,437.50
10,213,437.50
0.0% -
10,213,500.00
2,930,812.50
334,950.00
- 3,265,762.50
3,265,762.50
0.0% -
3,265,800.00
2,177,175.00
334,950.00
- 2,512,125.00
2,512,125.00
0.0% -
2,512,200.00
BIL
9,690,000.00
667,800.00
3,000,000.00
2,280,000.00
630,000.00
1,524,000.00
1,524,000.00
1,800,000.00
98,000.00
21,213,800.00
21,213,800.00
0.0% -
21,213,800.00
1,742,850.00
1,280,000.00
482,000.00
187,000.00
84,000.00
121,500.00
352,000.00
832,500.00
75,800.00
191,600.00
5,349,250.00
5,349,250.00
0.0% -
5,349,300.00
3,861,000.00
2,560,000.00
964,000.00
374,000.00
168,000.00
243,000.00
704,000.00
1,980,000.00
196,400.00
398,000.00
11,448,400.00
11,448,400.00
0.0% -
11,448,400.00
1,836,000.00
1,280,000.00
482,000.00
187,000.00
84,000.00
121,500.00
352,000.00
781,500.00
580,000.00
91,400.00
192,000.00
5,987,400.00
5,987,400.00
0.0% -
5,987,400.00
1,312,200.00
1,280,000.00
482,000.00
187,000.00
84,000.00
121,500.00
352,000.00
475,500.00
580,000.00
73,200.00
128,000.00
5,075,400.00
5,075,400.00
0.0% -
5,075,400.00
1,633,500.00
1,280,000.00
482,000.00
187,000.00
84,000.00
121,500.00
352,000.00
693,000.00
81,600.00
167,200.00
5,081,800.00
5,081,800.00
0.0% -
5,081,800.00
756,000.00
1,280,000.00
482,000.00
187,000.00
84,000.00
121,500.00
352,000.00
144,000.00
580,000.00
56,800.00
112,000.00
4,155,300.00
4,155,300.00
0.0% -
4,155,300.00
692,550.00
1,128,000.00
482,000.00
187,000.00
84,000.00
121,500.00
817,800.00
52,300.00
69,800.00
3,634,950.00
3,634,950.00
0.0% -
3,635,000.00
1,836,000.00
2,560,000.00
964,000.00
374,000.00
168,000.00
243,000.00
704,000.00
720,000.00
1,160,000.00
91,200.00
344,000.00
9,164,200.00
9,164,200.00
0.0% -
9,164,200.00
1,287,900.00
1,262,000.00
482,000.00
187,000.00
84,000.00
121,500.00
352,000.00
346,500.00
580,000.00
81,600.00
158,600.00
4,943,100.00
4,943,100.00
0.0% -
4,943,100.00
2,971,296.00
816,000.00
330,200.00
3,712,000.00
29,520,000.00
14,407,200.00
2,000,000.00
53,756,696.00
53,756,696.00
0.0% -
53,756,700.00
1,512,000.00
342,000.00
88,000.00
131,200.00
2,073,200.00
2,073,200.00
0.0% -
2,073,200.00
461,700.00
108,000.00
35,800.00
34,200.00
639,700.00
639,700.00
0.0% -
639,700.00
1,566,000.00
750,000.00
355,000.00
145,000.00
840,000.00
92,000.00
135,000.00
3,883,000.00
3,883,000.00
0.0% -
3,883,000.00
977,400.00
450,000.00
213,000.00
87,000.00
507,500.00
60,400.00
81,000.00
1,727,400.00
1,727,400.00
0.0% -
1,727,400.00
1,468,800.00
1,204,000.00
76,000.00
140,200.00
2,889,000.00
2,889,000.00
0.0% -
2,889,000.00
2,119,500.00
1,323,000.00
122,000.00
186,000.00
3,750,500.00
3,750,500.00
0.0% -
3,750,500.00
2,146,500.00
300,000.00
340,000.00
58,000.00
1,655,500.00
87,000.00
221,400.00
4,808,400.00
4,808,400.00
0.0% -
4,808,400.00
1,460,700.00
150,000.00
170,000.00
29,000.00
1,085,000.00
72,200.00
138,600.00
3,105,500.00
3,105,500.00
0.0% -
3,105,500.00
972,000.00
150,000.00
170,000.00
29,000.00
539,000.00
59,600.00
82,800.00
2,002,400.00
2,002,400.00
0.0% -
2,002,400.00
2,319,300.00
300,000.00
340,000.00
58,000.00
1,956,500.00
95,000.00
245,400.00
5,314,200.00
5,314,200.00
0.0% -
5,314,200.00
972,000.00
150,000.00
170,000.00
29,000.00
539,000.00
59,600.00
82,800.00
2,002,400.00
2,002,400.00
0.0% -
2,002,400.00
1,987,200.00
922,500.00
99,200.00
192,000.00
3,200,900.00
3,200,900.00
0.0% -
3,200,900.00
1,879,200.00
1,080,000.00
340,000.00
58,000.00
2,295,000.00
84,000.00
2,160,000.00
7,896,200.00
7,896,200.00
0.0% -
7,896,200.00
1,242,000.00
1,216,000.00
482,000.00
187,000.00
84,000.00
121,500.00
720,000.00
170,000.00
29,000.00
192,000.00
806,200.00
74,400.00
108,800.00
5,432,900.00
5,432,900.00
0.0% -
5,432,900.00
769,500.00
1,320,000.00
482,000.00
187,000.00
84,000.00
121,500.00
136,500.00
730,800.00
57,000.00
71,200.00
3,959,500.00
3,959,500.00
0.0% -
3,959,500.00
692,550.00
1,136,000.00
482,000.00
187,000.00
84,000.00
121,500.00
817,800.00
51,300.00
56,800.00
3,628,950.00
3,628,950.00
0.0% -
3,629,000.00
864,000.00
2,560,000.00
964,000.00
374,000.00
168,000.00
243,000.00
1,618,200.00
64,800.00
128,000.00
6,984,000.00
6,984,000.00
0.0% -
6,984,000.00
1,431,000.00
165,000.00
170,000.00
29,000.00
543,000.00
77,200.00
133,200.00
2,548,400.00
2,548,400.00
0.0% -
2,548,400.00
1,512,000.00
1,830,000.00
750,000.00
355,000.00
145,000.00
637,000.00
99,600.00
122,000.00
5,450,600.00
5,450,600.00
0.0% -
5,450,600.00
1,512,000.00
1,830,000.00
355,000.00
145,000.00
637,000.00
99,600.00
122,000.00
-
750,000.00
5,450,600.00
5,450,600.00
0.0% -
5,450,600.00
1,425,600.00
1,184,000.00
357,000.00
107,000.00
84,000.00
121,500.00
588,000.00
71,000.00
29,000.00
315,000.00
742,400.00
85,000.00
143,400.00
5,252,900.00
5,252,900.00
0.0% -
5,252,900.00
722,250.00
1,192,000.00
357,000.00
107,000.00
84,000.00
121,500.00
580,000.00
54,300.00
59,600.00
3,277,650.00
3,277,650.00
0.0% -
3,277,700.00
1,053,000.00
600,000.00
71,000.00
29,000.00
634,500.00
66,400.00
92,000.00
2,545,900.00
2,545,900.00
0.0% -
2,545,900.00
1,050,300.00
1,296,000.00
284,000.00
116,000.00
214,500.00
67,000.00
86,400.00
3,114,200.00
3,114,200.00
0.0% -
3,114,200.00
588,600.00
681,000.00
142,000.00
58,000.00
115,500.00
41,000.00
45,400.00
1,671,500.00
1,671,500.00
0.0% -
1,671,500.00
961,020.00
316,666.67
161,600.00
47,500.00
1,486,786.67
1,486,786.67
0.0% -
1,486,800.00
429,930.00
158,333.33
80,800.00
23,750.00
692,813.33
692,813.33
0.0% -
692,900.00
1,161,000.00
585,000.00
-
26,680.00
1,772,680.00
1,772,680.00
0.0% -
1,772,700.00
789,750.00
1,050,000.00
-
40,020.00
1,879,770.00
1,879,770.00
0.0% -
1,879,800.00
1,336,500.00
1,050,000.00
1,160,000.00
-
92,220.00
3,638,720.00
3,638,720.00
0.0% -
3,638,800.00
ANALISA HARGA SATUAN PEKERJAAN STRUKTUR
HARGA
KODE JENIS PEKERJAAN KOEF SATUAN SATUAN
(Rp)
1 M2 STIPING LAHAN & BUANG KELUAR

Mobilitasi alat 1.000 m2 1,776.25
Striping lahan 1.000 m2 5,075.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M2 PERATAAN TANAH + PEMADATAN TANAH

Pekerja 0.045 org 90,125.00
Mandor 0.015 org 121,800.00
Peralatan - lot 1,500.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 GALIAN TANAH < 2M

Pekerja 0.760 org 90,125.00
Mandor 0.030 org 121,800.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 URUGAN KEMBALI TANAH GALIAN

Pekerja 0.085 org 90,125.00
Mandor 0.030 org 121,800.00
Peralatan 0 lot 1,500.00
Pemadatan 0.8 ls 9,135.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 URUGAN PASIR DI BAWAH PONDASI T : 10 CM

Pasir Urug 1.000 m3 180,950.00
Upah urugan pasir 1.000 m3 76,125.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M2 LANTAI KERJA t = 5CM DIBAWAH POER DAN SLOOF BETON

Beton B0 0.053 m3 739,450.00
Pekerja 0.075 org 90,125.00
Tukang 0.040 org 96,275.00
Mandor 0.010 org 121,800.00
Total
Jumlah Harga
Overhead
Pembulatan
1M2 LAPISAN PLASTIK COR

Plastik Cor 1.000 m2 1,500.00
Pekerja 0.015 org 90,125.00
peralatan - ls 500.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 PASANGAN PONDASI BATU KALI 1 : 6

Batu Kali 1.2 m3 283,150.00
Semen 2.72 zak 56,750.00
Pasir Pasang 0.544 m3 283,450.00
Pekerja 0.75 org 90,125.00
Tukang 0.4 org 96,275.00
Mandor 0.06 org 121,800.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 PASANGAN PONDASI BATU KALI ASTAMPING

Batu Kali 1.1 m3 283,150.00
Pekerja 0.5 org 90,125.00
Tukang 0.2 org 96,275.00
Mandor 0.06 org 121,800.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 PASANGAN PONDASI ROLAG BATA

Bata merah 125 bh 8,400.00
Semen 3.3 zak 27,506.50
Pasir Pasang 0.455 m3 172,550.00
Pekerja 1.5 org 90,125.00
Tukang 1.25 org 96,275.00
Mandor 0.075 org 121,800.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M1 PASANG SULINGAN PIPA

Pipa PVC dia. 1,5 " 1 m' 22,156.93
Ijuk 0 Ls 406,000.00
Upah pasang 1 m' 25,225.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 GROUTING TOP PEDESTAL

Semen 55.000 Zak 162,400.00
Pekerja 2.75 org 90,125.00
Mandor 1.25 org 121,800.00
Peralatan 0 ls 1,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 PASANG BONDECK T : 1 MM
Pengadaan Bondeck 1.050 m2 98,000.00
Pengadaan Shearconector besi dia.8 1.00 kg 15,500.00
Jasa pasang 1.00 m2 35,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M1 KOLO PRAKTIS
Beton sitemix 0.023 m2 869,100.00
Besi beton 6.50 kg 15,500.00
Bekisting 0.20 m2 129,200.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M1 EXSPANTION JOIN
Besi beton Ddia. 8 0.40 kg 15,500.00
Pipa Dia. 1/2 0.50 m' 22,156.93
Total
Jumlah Harga
Overhead
Pembulatan
1 BH BAK KONTROL UK.80x80x120

Galian tanah 0.936 m3 72,200.00
Urugan pasir 0.081 m3 257,100.00
Pasangan dinding bata 3.840 m2 218,000.00
Plester aci 3.840 m2 65,200.00
Besi L 50 x 50 12.096 kg 20,700.00
Beton Tutup bak kontrol 0.064 m2 869,100.00
Besi Tutup bak kontrol 0.640 m2 129,200.00
Bekisrting Tutup bak kontrol 7.680 kg 15,500.00
Total
Jumlah Harga
Overhead
Pembulatan
1 BH BAK KONTROL UK.40x40x60

Galian tanah 0.096 m3 72,200.00
Urugan pasir 0.016 m3 257,100.00
Pasangan dinding bata 0.960 m2 218,000.00
Plester aci 0.960 m2 65,200.00
Besi L 50 x 50 6.048 kg 20,700.00
Beton Tutup bak kontrol 0.025 m2 869,100.00
Besi Tutup bak kontrol 0.250 m2 129,200.00
Bekisrting Tutup bak kontrol 3.000 kg 15,500.00
Total
Jumlah Harga
Overhead
Pembulatan
1M SALURAN KELILING PAGAR

Galian tanah 0.300 m3 72,200.00
Urugan pasir 0.120 m3 257,100.00
Pondasi Batu kali 0.450 m3 762,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1M COVER SALURAN
Beton Readymix 0.085 m3 272,020.00
Besi beton 7.677 kg 15,500.00
Bekisting 1.038 m2 129,200.00
Upah pasang 1.000 m' 45,675.00
Total
Jumlah Harga
Overhead
Pembulatan
1M SALURAN KELILING BANGUNAN

Galian tanah #REF! m3 72,200.00
Urugan pasir 0.080 m3 257,100.00
Pondasi Batu kali 0.490 m3 762,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1M COVER SALURAN
Beton Readymix 0.065 m3 272,020.00
Besi beton 8.058 kg 15,500.00
Bekisting 0.650 m2 129,200.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M2 PASANG PAVING BGLOK T : 8 CM
Paving Blok t : 8 cm 1.000 m2 111,650.00
Upah pasang 1 m2 25,375.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M' PEMASANGAN KANSTIN

Kastin p: 50 cm 2.000 bh 53,287.50
Pasir Urug 0.035 m3 180,950.00
Semen 50 kg 0.1 zak 56,750.00
Upah pasang 1 m' 25,375.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 KOLOM BETON K3
Beton Readymix 1.000 m3 1,301,000.00
Besi beton 170.930 kg 15,500.00
Bekisting 20.952 m2 136,700.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 KOLOM BETON K4
Beton Readymix 1.000 m3 1,301,000.00
Besi beton 142.000 kg 15,500.00
Bekisting 20.952 m2 136,700.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 BALOK B6
Beton Readymix 1.000 m3 1,301,000.00
Besi beton 170.000 kg 15,500.00
Bekisting 17.333 m2 136,700.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 BALOK PARKIR
Beton Readymix 1.000 m3 1,301,000.00
Besi beton 130.000 kg 15,500.00
Bekisting 10.000 m2 136,700.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 MEJA BETON
Beton Readymix 1.000 m3 1,301,000.00
Besi beton 75.000 kg 15,500.00
Bekisting 12.500 m2 136,700.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 BALOK 120 x 20
Beton Readymix 1.000 m3 1,301,000.00
Besi beton 204.000 kg 15,500.00
Bekisting 21.667 m2 136,700.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 BALOK PEMBUNGKUS PIPA

Beton Readymix 1.000 m3 1,301,000.00
Besi beton 50.000 kg 15,500.00
Bekisting 5.000 m2 136,700.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 BALOK PEMBUNGKUS KOLO & BALOK BAJA
Beton Readymix 1.000 m3 1,301,000.00
Besi beton 50.000 kg 15,500.00
Bekisting 8.000 m2 136,700.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 KOLOM K3 GUDANG
Beton Readymix 1.000 m3 1,301,000.00
Besi beton 170.000 kg 15,500.00
Bekisting 22.286 m2 136,700.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 BALOK B2 GUDANG
Beton Readymix 1.000 m3 1,301,000.00
Besi beton 193.000 kg 15,500.00
Bekisting 12.029 m2 136,700.00
Total
Jumlah Harga
Overhead
Pembulatan
Beton Readymix 1.000 m3 1,301,000.00
Besi beton 172.000 kg 15,500.00
Bekisting 17.619 m2 136,700.00
Total
Jumlah Harga
Overhead
Pembulatan
Beton Readymix 1.000 m3 1,301,000.00
Besi beton 172.000 kg 15,500.00
Bekisting 17.619 m2 136,700.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 SLOOF TERAS GDG
Beton Readymix 1.000 m3 1,301,000.00
Besi beton 190.000 kg 15,500.00
Bekisting 8.000 m2 136,700.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 SLOOF LODING DOCK GDG

Beton Readymix 1.000 m3 1,301,000.00
Besi beton 120.000 kg 15,500.00
Bekisting 5.000 m2 136,700.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 PLAT LANTAI KM GDG

Beton Readymix 1.000 m3 1,301,000.00
Besi beton 28.000 kg 15,500.00
Bekisting 1.375 m2 136,700.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 PLAT LANTAI ATAP KM GDG

Beton Readymix 1.000 m3 1,301,000.00
Besi beton 28.000 kg 15,500.00
Bekisting 6.250 m2 136,700.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 SLOOF KM GDG
Beton Readymix 1.000 m3 1,301,000.00
Besi beton 244.000 kg 15,500.00
Bekisting 13.333 m2 136,700.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 SLOOF RB KM GDG
Beton Readymix 1.000 m3 1,301,000.00
Besi beton 145.000 kg 15,500.00
Bekisting 8.696 m2 136,700.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 SLOOF S1 MENARA AIR

Beton Readymix 1.000 m3 1,301,000.00
Besi beton 293.000 kg 15,500.00
Bekisting 13.333 m2 94,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 SLOOF S2 MENARA AIR

Beton Readymix 1.000 m3 1,301,000.00
Besi beton 127.000 kg 15,500.00
Bekisting 13.333 m2 94,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 KOLOM K1 MENARA AIR

Beton Readymix 1.000 m3 1,301,000.00
Besi beton 226.000 kg 15,500.00
Bekisting 20.000 m2 136,700.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 KOLOM K2 MENARA AIR

Beton Readymix 1.000 m3 1,301,000.00
Besi beton 161.000 kg 15,500.00
Bekisting 26.667 m2 136,700.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 PILECAP MENARA AIR

Beton Readymix 1.000 m3 1,301,000.00
Besi beton 103.000 kg 15,500.00
Bekisting 8.889 m2 94,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 BALOK RELL PAGAR UK. 250 x 230

Beton Readymix 1.000 m3 1,301,000.00
Besi beton 110.000 kg 15,500.00
Bekisting 8.696 m2 136,700.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 BALOK RELL PAGAR UK. 250 x 150

Beton Readymix 1.000 m3 1,301,000.00
Besi beton 108.000 kg 15,500.00
Bekisting 13.333 m2 136,700.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 BALOK JEMBATAN UK. 250 x 250

Beton Readymix 1.000 m3 1,301,000.00
Besi beton 185.000 kg 15,500.00
Bekisting 8.000 m2 94,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 KOLOM JEMBATAN UK. 100 x 150

Beton Readymix 1.000 m3 1,301,000.00
Besi beton 229.000 kg 15,500.00
Bekisting 33.333 m2 136,700.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 BALOK PAGAR UK. 250 x 230

Beton Readymix 1.000 m3 1,301,000.00
Besi beton 107.000 kg 15,500.00
Bekisting 8.696 m2 136,700.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 BALOK PAGAR UK. 120 x 200

Beton Readymix 1.000 m3 1,301,000.00
Besi beton 195.000 kg 15,500.00
Bekisting 10.000 m2 94,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 KOLOM SUDUT
Beton Readymix 1.000 m3 1,301,000.00
Besi beton 140.000 kg 15,500.00
Bekisting 15.714 m2 136,700.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M3 KOLOM PILAR
Beton Readymix 1.000 m3 1,301,000.00
Besi beton 130.000 kg 15,500.00
Bekisting 20.000 m2 136,700.00
Total
Jumlah Harga
Overhead
Pembulatan
1 BH COVER SALURAN
Beton Readymix 0.066 m3 1,301,000.00
Besi beton 15.000 kg 15,500.00
Bekisting 0.510 m2 136,700.00
Intal 1.000 Unit 35,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT RELL PINTU

UNP 100 744.650 Kg 18,600.00
Besi L 50 x 50 86.940 kg 20,700.00
Cat Finish 6.000 m2 40,800.00
Total
Jumlah Harga
Panjang Rell
Pembulatan
1 UNIT PAGAR DEPAN

Plat Uk. 125 x 30 x 1.2 562.000 Kg 21,700.00
Plat Uk. 200 x 20 x 1.2 86.940 kg 21,700.00
Upah bending 345.538 m' 15,000.00
Huruf G 298.000 Bh 12,500.00
Cat Finish 132.000 m2 40,800.00
Total
Jumlah Harga
Panjang Rell
Pembulatan
1 UNIT PINTU GERBANG PAGAR DEPAN

Hollow 60 x 60 590.000 Kg 21,700.00
Motif pagar 11.500 m' 835,000.00
Asesoris 8.000 Unit 350,000.00
Plat t : 1.2 mm 85.600 Kg 21,700.00
Cat Finish 43.515 m2 40,800.00
Total
Jumlah Harga
Panjang Rell
Pembulatan
1 UNIT GURSI GOR

Besi L 50 x 50 x 5 54.432 Kg 20,700.00
Besi CNP 125 36.600 Kg 24,800.00
Cat Besi 6.930 m2 40,800.00
Upah 1.000 Unit 200,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 UNIT PEKERJAAN MENARA AIR

Angkur Dia. 12 16.000 bh 32,300.00
Pipa dia. 3 " 716.040 Kg 21,600.00
Besi L 50 x 50 x 5 556.420 Kg 20,700.00
Besi L 70 x 70 x 7 34.690 Kg 20,700.00
Besi L 100 x 100 x 10 141.940 Kg 20,700.00
Plat bordes t : 3 mm 134.230 Kg 21,100.00
Plat sambung 158.332 Kg 21,700.00
Cat Finish 139.332 m2 40,800.00
Tangga Monyet 13.000 m' 650,000.00
Railling tangga 9.400 m' 350,000.00
Total
Jumlah Harga
Overhead
Pembulatan
STRUKTUR

(Rp) (Rp) (Rp)
1,776.25
5,075.00
6,851.25 -
6,851.25
0.0% -
6,900.00
4,055.63
1,827.00
-
5,882.63 -
5,882.63
0.0% -
5,900.00
68,495.00
3,654.00
72,149.00 -
72,149.00
0.0% -
72,200.00
7,660.63
3,654.00
-
7,308.00
18,622.63 -
18,622.63
0.0% -
231,000.00 18,700.00
180,950.00
76,125.00
76,125.00 180,950.00
257,075.00
0.0% -
257,100.00
38,821.13
6,759.38
3,851.00
1,218.00
11,828.38 38,821.13
50,649.50
0.0% -
50,700.00
1,500.00
1,351.88
-
1,351.88 1,500.00
2,851.88
0.0% -
2,900.00
339,780.00
154,360.00
154,196.80
67,593.75
38,510.00
7,308.00
113,411.75 648,336.80
761,748.55
0.0% -
762,000.00
311,465.00
45,062.50
19,255.00
7,308.00
71,625.50 311,465.00
383,090.50
0.0% -
384,000.00
1,050,000.00
90,771.45
78,510.25
135,187.50
120,343.75
9,135.00
264,666.25 1,219,281.70
1,483,947.95
0.0% -
1,484,000.00
22,156.93
4,060.00
25,225.00
26,216.93
26,216.93
0.0% -
27,000.00
8,932,000.00
247,843.75
152,250.00
-
400,093.75 8,932,000.00
9,332,093.75
0.0% -
9,333,000.00
102,900.00
15,500.00
35,000.00
50,500.00 102,900.00
153,400.00
0.0% -
154,000.00
19,554.75
100,750.00
25,840.00
126,590.00 19,554.75
146,144.75
0.0% -
147,000.00
6,200.00
11,078.47
17,278.47
17,278.47
0.0% -
18,000.00
67,579.20
20,825.10
837,120.00
250,368.00
250,387.20
55,622.40
82,688.00
119,040.00
67,579.20 1,616,050.70
1,683,629.90
0.0% -
1,684,000.00
6,931.20
4,113.60
209,280.00
62,592.00
125,193.60
21,727.50
32,300.00
46,500.00
6,931.20 501,706.70
508,637.90
0.0% -
509,000.00
21,660.00
30,852.00
342,900.00
21,660.00 373,752.00
395,412.00
0.0% -
396,000.00
23,121.70
118,999.70
134,045.00
45,675.00
45,675.00 276,166.40
321,841.40
0.0% -
322,000.00
#REF!
20,568.00
373,380.00
#REF! 393,948.00
#REF!
0.0% #REF!
#REF!
17,681.30
124,899.00
83,980.00
226,560.30
226,560.30
0.0% -
227,000.00
111,650.00
25,375.00
25,375.00 111,650.00
137,025.00
0.0% -
138,000.00
106,575.00
6,333.25
5,675.00
25,375.00
25,375.00 118,583.25
143,958.25
0.0% -
144,000.00
1,301,000.00
2,649,415.00
2,864,190.48
- 6,814,605.48
6,814,605.48
- -
6,815,000.00
1,301,000.00
2,201,000.00
2,864,190.48
- 6,366,190.48
6,366,190.48
- -
6,367,000.00
1,301,000.00
2,635,000.00
2,369,466.67
- 6,305,466.67
6,305,466.67
- -
6,306,000.00
1,301,000.00
2,015,000.00
1,367,000.00
- 4,683,000.00
4,683,000.00
- -
4,683,000.00
1,301,000.00
1,162,500.00
1,708,750.00
- 4,172,250.00
4,172,250.00
- -
4,173,000.00
1,301,000.00
3,162,000.00
2,961,833.33
- 7,424,833.33
7,424,833.33
- -
7,425,000.00
1,301,000.00
775,000.00
683,500.00
- 2,759,500.00
2,759,500.00
- -
2,760,000.00
1,301,000.00
775,000.00
1,093,600.00
- 3,169,600.00
3,169,600.00
- -
3,170,000.00
1,301,000.00
2,635,000.00
3,046,457.14
- 6,982,457.14
6,982,457.14
- -
6,983,000.00
1,301,000.00
2,991,500.00
1,644,362.32
- 5,936,862.32
5,936,862.32
- -
5,937,000.00
1,301,000.00
2,666,000.00
2,408,523.81
- 6,375,523.81
6,375,523.81
- -
6,376,000.00
1,301,000.00
2,666,000.00
2,408,523.81
- 6,375,523.81
6,375,523.81
- -
6,376,000.00
1,301,000.00
2,945,000.00
1,093,600.00
- 5,339,600.00
5,339,600.00
- -
5,340,000.00
1,301,000.00
1,860,000.00
683,500.00
- 3,844,500.00
3,844,500.00
- -
3,845,000.00
1,301,000.00
434,000.00
187,962.50
- 1,922,962.50
1,922,962.50
- -
1,923,000.00
1,301,000.00
434,000.00
854,375.00
- 2,589,375.00
2,589,375.00
- -
2,590,000.00
1,301,000.00
3,782,000.00
1,822,666.67
- 6,905,666.67
6,905,666.67
- -
6,906,000.00
1,301,000.00
2,247,500.00
1,188,695.65
- 4,737,195.65
4,737,195.65
- -
4,738,000.00
1,301,000.00
4,541,500.00
1,253,333.33
- 7,095,833.33
7,095,833.33
- -
7,096,000.00
1,301,000.00
1,968,500.00
1,253,333.33
- 4,522,833.33
4,522,833.33
- -
4,523,000.00
1,301,000.00
3,503,000.00
2,734,000.00
- 7,538,000.00
7,538,000.00
- -
7,538,000.00
1,301,000.00
2,495,500.00
3,645,333.33
- 7,441,833.33
7,441,833.33
- -
7,442,000.00
1,301,000.00
1,596,500.00
835,555.56
- 3,733,055.56
3,733,055.56
- -
3,734,000.00
1,301,000.00
1,705,000.00
1,188,695.65
- 4,194,695.65
4,194,695.65
- -
4,195,000.00
1,301,000.00
1,674,000.00
1,822,666.67
- 4,797,666.67
4,797,666.67
- -
4,798,000.00
1,301,000.00
2,867,500.00
752,000.00
- 4,920,500.00
4,920,500.00
- -
4,921,000.00
1,301,000.00
3,549,500.00
4,556,666.67
- 9,407,166.67
9,407,166.67
- -
9,408,000.00
1,301,000.00
1,658,500.00
1,188,695.65
- 4,148,195.65
4,148,195.65
- -
4,149,000.00
1,301,000.00
3,022,500.00
940,000.00
- 5,263,500.00
5,263,500.00
- -
5,264,000.00
1,301,000.00
2,170,000.00
2,148,142.86
- 5,619,142.86
5,619,142.86
- -
5,620,000.00
1,301,000.00
2,015,000.00
2,734,000.00
- 6,050,000.00
6,050,000.00
- -
6,050,000.00
86,256.30
232,500.00
69,717.00
35,000.00
- 423,473.30
423,473.30
- -
424,000.00
13,850,490.00
1,799,658.00
244,800.00
- 15,894,948.00
15,894,948.00
22.50 706,442.13
707,000.00
12,195,400.00
1,886,598.00
5,183,070.00
3,725,000.00
5,385,600.00
- 28,375,668.00
28,375,668.00
34.000 834,578.47
835,000.00
12,803,000.00
9,602,500.00
2,800,000.00
1,857,512.95
1,775,412.00
- 28,838,424.95
28,838,424.95
11.500 2,507,689.13
2,508,000.00
1,126,742.40
907,680.00
282,744.00
200,000.00
- 2,517,166.40
2,517,166.40
- -
2,518,000.00
516,800.00
15,466,464.00
11,517,894.00
718,083.00
2,938,158.00
2,832,253.00
3,435,804.40
5,684,752.13
8,450,000.00
3,290,000.00
- 54,850,208.53
54,850,208.53
- -
54,851,000.00
ANALISA HARGA SATUAN PEKERJAAN ARSITEKTUR
HARGA
JENIS PEKERJAAN KOEF SATUAN SATUAN
(Rp)
1 M2 PASANGAN BATA RINGAN

Bata ringan 8.333 bh 8,400.00
Semen 50 Kg 0.3 zak 56,750.00
Pasir Pasang 0.04 m3 283,450.00
Upah pasang 1.00 m2 37,912.50
Kolom praktis 0.55 m' 147,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M2 PASANGAN 1/2 BATA MERAH 1 : 6

Bata Merah 8.333 bh 8,400.00
Semen 50 Kg 0.17 zak 56,750.00
Pasir Pasang 0.049 m3 283,450.00
Upah pasang 1.00 m2 37,912.50
Total
Jumlah Harga
Overhead
Pembulatan
1 M2 PASANGAN 1 BATA MERAH 1 : 3

Bata Merah Kosin 140 bh 8,400.00
Semen 50 Kg 0.66 zak 56,750.00
Pasir Pasang 0.091 m3 283,450.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M2 PASANGAN 1 BATA MERAH 1 : 6

Bata Merah Kosin 140 bh 8,400.00
Semen 50 Kg 0.39 zak 56,750.00
Pasir Pasang 0.045 m3 283,450.00
Total
Jumlah Harga
Overhead
Jumlah Harga
1 M2 PASANGAN BATA TAHAN API

Bata Tahan api 46 bh 15,180.00
Semen 50 Kg 0.39 zak 76,125.00
Total
Jumlah Harga
Overhead
Jumlah Harga
1 M2 PLESTERAN + ACIAN 1 : 3
Plester
Semen 50 Kg 0.24 Zak 56,750.00
Pasir Pasang 0.035 m3 283,450.00
Aci
Semen 50 Kg 0.0725 Zak 56,750.00
Upah Plester & aci 1 m2 37,525.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M2 PLESTERAN + ACIAN 1 : 6
Plester
Semen 50 Kg 0.16 Zak 56,750.00
Pasir Pasang 0.04 m3 283,450.00
Aci
Semen 50 Kg 0.0725 Zak 56,750.00
Upah Plester & aci 1 m2 37,525.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M2 SKIMOAT BETON
Semen 50 Kg 0.1155 Zak 56,750.00
Upah Plester & aci 1.00 m2 37,525.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M1 TALI AIR
Semen 50 Kg 0.088 Zak 56,750.00
Upah tali air 1 m' 15,150.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M2 PASANG LANTAI KERAMIK 60 x 60 CM Niro Granite

Keramik 60 x 60 cm Augusta black 1.05 m2 210,175.00
Semen Portland 0.1275 zak 56,750.00
Pasir pasang 0.0225 m3 283,450.00
Semen Warna 0.15 kg 5,000.00
Upah pasang lantai keramik Uk. 60 x 60 1.00 m2 40,600.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M2 PASANG LANTAI KERAMIK 60 x 60 CM VERONA GB 12600

Keramik 60 x 60 cm Verona 1.03 m2 141,800.00
Pasir pasang 0.0225 m3 283,450.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M2 PASANG LANTAI KERAMIK 30 x 60 CM W63209 Blink Black

Keramik 30 x 60 cm Roman 1.05 m2 121,500.00
Pasir pasang 0.0225 m3 283,450.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M2 PASANG LANTAI KERAMIK 30 x 30 CM Roman G 337347 Gol. B

Pasir pasang 0.0225 m3 283,450.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M2 PASANG LANTAI KERAMIK 20 x 20 CM Roman G 224001 Sandstone Gol. A

Pasir pasang 0.0225 m3 283,450.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M2 PASANG DINDING KERAMIK 60 x 60 CM NIRO granite

Keramik 60 x 60 cm VERONA 1.05 m2 210,175.00
Pasir pasang 0.0225 m3 283,450.00
Upah pasang dinding keramik Uk. 60 x 60 1.00 m2 45,675.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M2 PASANG DINDING KERAMIK 30 x 60 Ex. Roman D'Caliza Natural

Pasir pasang 0.0225 m3 283,450.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M2 PASANG DINDING KERAMIK 20 x 25 Ex. Roman W 25613 Deiva Beige Gol. B

Pasir pasang 0.0225 m3 283,450.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M2 PASANG PLINT / SKIRTING KERAMIK 10 X 60

Keramik 10 x 60 Veron 126000 0.09 m2 141,800.00
Pasir pasang 0.02 m3 283,450.00
Upah pasang plint keramik Uk. 10 x 60 1.00 m' 20,300.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M2 STEP NOSING KERMAIK UK. 60 x 60

Keramik 60 x 60 cm Verona 12600 0.25 m2 141,800.00
Pasir pasang 0.005625 m3 283,450.00
Biaya Cutting step nosing 1 bh 20,300.00
Upah pasang plint keramik Uk. 10 x 60 1.00 m' 20,300.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M2 CAT DINDING EXTERIOR

Roll cat 0.025 bh 18,777.50
Undercoat 0.1225 kg 34,604.12
Alcaplast Exterior 0.5 m2 15,225.00
Mowilex Weathercoat 0.275 kg 68,512.50
Amplas 0.05 lbr 3,552.50
Upah cat dinding Exsterior 1.00 m2 7,105.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M2 CAT DINDING INTERIOR

Roll cat 0.025 bh 18,777.50
Undercoat 0.1225 kg 34,604.12
Alcaplast Interior 0.5 m2 10,150.00
Cat Mowilex Emulsion E 100 0.275 kg 42,204.16
Amplas 0.05 lbr 3,552.50
Upah cat dinding Exsterior 1.00 m2 7,105.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M2 CAT PLAFOND
Roll cat 0.16 bh 18,777.50
Undercoat 0.15 kg 34,604.12
Cat Emulsion ex Propan CENDANA 0.27 kg 25,490.34
Amplas 0.05 lbr 3,552.50
Upah cat dinding Interior 1.00 m2 5,075.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M2 CAT AGE
Roll cat 0.025 bh 18,777.50
Undercoat 0.1225 kg 34,604.12
Alcaplast Exterior 0.50 m2 15,225.00
Mowilex AGE 0.285 kg 71,050.00
Amplas 0.05 lbr 3,552.50
Upah cat dinding Interior 1.00 m2 7,105.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M2 CAT FINISH BAJA

Roll cat 0.02 bh 18,777.50
Thiner jotun 0.14 kg 53,287.50
Cat Jotun Conseal warna biru 0.23 kg 111,650.00
Amplas 0.10 lbr 3,552.50
Pekerja 1.00 m2 7,105.00
Total
Jumlah Harga
Overhead
Pembulatan
1 BH CLOSET DUDUK
Closet 1 bh 1,435,000.00
Upah Pasang 1 bh 150,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 BH CLOSET JONGKOK
Kloset CE-6 1 bh 386,715.00
Total
Jumlah Harga
Overhead
Pembulatan
1 BH WASTAFEL
Wastafel 1 bh 485,170.00
Total
Jumlah Harga
Overhead
Pembulatan
1 BH WASTAFEL L 38 VI
Wastafel 1 bh 558,250.00
Total
Jumlah Harga
Overhead
Pembulatan
1 BH URINOIR
Urinoir 1 bh 1,913,275.00
Total
Jumlah Harga
Overhead
Pembulatan
1 BH JET SHOWER
Jet Shower 1 bh 564,340.00
Total
Jumlah Harga
Overhead
Pembulatan
1 BH KRAN WASTAFEL
Kran Wastafel 1 bh 229,390.00
Total
Jumlah Harga
Overhead
Pembulatan
1 BH KRAN PANTRY
Kran Pantry 1 bh 203,000.00
Upah Pasang 1 bh ``
Total
Jumlah Harga
Overhead
Pembulatan
1 BH FLOOR DRAIN
Floor drain 1 bh 316,680.00
Total
Jumlah Harga
Overhead
Pembulatan
1 BH WALL TAP
Wall tap 1 bh 101,500.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M2 KACA CERMIN 0,60 x 1,00
Kaca Cermin 0.6 m2 243,600.00
Rangka Hollow 8.22 Kg 24,800.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M2 KACA CERMIN 1,00 x 1,00

Kaca Cermin 1 m2 243,600.00
Rangka Hollow 8.81 Kg 24,800.00
Total
Jumlah Harga
Overhead
Pembulatan
1 BH PARTITION URINAL
Partition 1 bh 956,130.00
Total
Jumlah Harga
Overhead
Pembulatan
1 BH ZINCK
Zinck 1 bh 304,500.00
Total
Jumlah Harga
Overhead
Pembulatan
1 BH ROOF DRAIN
Roof drain 1 bh 65,975.00
Total
Jumlah Harga
Overhead
Pembulatan
1 BH AVUR STAINLESS
Avur 1 bh 97,440.00
Total
Jumlah Harga
Overhead
Pembulatan
1 M' RANGKA HOLLO 68 x 48
Rangka Hollo 68 x 48 1.000 m' 32,987.50
Upah pasang 1.000 m' 5,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 BH MEJA WASTEFEL OFFICE LT.1
Pasang Keramik Uk. 60 x 60 5.160 m2 275,700.00
Pasang plint area depan 8.600 m' 45,200.00
Finish area bawah meja 5.160 m2 44,100.00
Lemari kabinet bwah meja 8.600 m' 950,000.00
Total
Jumlah Harga
Overhead
Pembulatan
1 BH MEJA WASTEFEL R.SPG & ADMIN

Total
Jumlah Harga
Overhead
Pembulatan
1 BH MEJA WASTEFEL R.KASI

Total
Jumlah Harga
Overhead
Pembulatan
m2
N ARSITEKTUR

(Rp) (Rp) (Rp)
70,000.00
17,025.00
11,338.00
37,912.50
80,850.00
37,912.50 179,213.00
217,125.50
0.0% -
218,000.00
70,000.00
9,647.50
13,889.05
37,912.50
80,850.00
37,912.50 174,386.55
212,299.05
0.0% -
213,000.00
1,176,000.00
37,455.00
25,793.95
75,825.00
80,850.00
75,825.00 1,320,098.95
1,395,923.95
0.0% -
1,396,000.00
1,176,000.00
22,132.50
12,755.25
75,825.00
80,850.00
75,825.00 1,291,737.75
1,367,562.75
0.0% -
231,000.00 1,368,000.00
698,280.00
29,688.75
75,825.00
75,825.00 727,968.75
803,793.75
0.0% -
231,000.00 804,000.00
13,620.00
9,920.75
4,114.38
37,525.00
37,525.00 27,655.13
65,180.13
0.0% -
65,200.00
9,080.00
11,338.00
4,114.38
37,525.00
37,525.00 24,532.38
62,057.38
0.0% -
62,100.00
6,554.63
37,525.00
37,525.00 6,554.63
44,079.63
0.0% -
44,100.00
4,994.00
15,150.00
15,150.00 4,994.00
20,144.00
0.0% -
20,200.00
220,683.75
7,235.63
6,377.63
750.00
40,600.00
40,600.00 235,047.00
275,647.00
0.0% -
275,700.00
146,054.00
7,235.63
6,377.63
750.00
40,600.00
40,600.00 160,417.25
201,017.25
0.0% -
201,100.00
127,575.00
7,235.63
6,377.63
750.00
45,525.00
45,525.00 141,938.25
187,463.25
0.0% -
187,500.00
90,431.25
7,235.63
6,377.63
750.00
45,525.00
45,525.00 104,794.50
150,319.50
0.0% -
150,400.00
100,931.25
7,235.63
6,377.63
750.00
45,525.00
45,525.00 115,294.50
160,819.50
0.0% -
160,900.00
220,683.75
7,235.63
6,377.63
750.00
45,675.00
45,675.00 235,047.00
280,722.00
0.0% -
280,800.00
138,232.50
7,235.63
6,377.63
750.00
45,675.00
45,675.00 152,595.75
198,270.75
0.0% -
198,300.00
101,246.25
7,235.63
6,377.63
750.00
45,675.00
45,675.00 115,609.50
161,284.50
0.0% -
161,300.00
12,762.00
5,675.00
5,669.00
750.00
20,300.00
20,300.00 24,856.00
45,156.00
0.0% -
45,200.00
35,450.00
1,808.91
1,594.41
187.50
20,300.00
20,300.00
20,300.00 59,340.81
79,640.81
0.0% -
79,700.00
469.44
4,239.00
7,612.50
18,840.94
177.63
7,105.00
7,105.00 31,339.50
38,444.50
0.0% -
38,500.00
469.44
4,239.00
5,075.00
11,606.14
177.63
7,105.00
7,105.00 21,567.21
28,672.21
0.0% -
28,700.00
3,004.40
5,190.62
6,882.39
177.63
5,075.00
5,075.00 15,255.03
20,330.03
0.0% -
20,400.00
469.44
4,239.00
7,612.50
20,249.25
177.63
7,105.00
7,105.00 32,747.82
39,852.82
0.0% -
39,900.00
375.55
7,193.81
25,679.50
355.25
7,105.00
7,105.00 33,604.11
40,709.11
0.0% -
40,800.00
1,435,000.00
150,000.00
1,585,000.00
1,585,000.00
0.0% -
1,585,000.00
386,715.00
253,750.00
640,465.00
640,465.00
0.0% -
640,500.00
485,170.00
355,250.00
840,420.00
840,420.00
0.0% -
840,500.00
558,250.00
355,250.00
913,500.00
913,500.00
0.0% -
913,500.00
1,913,275.00
304,500.00
2,217,775.00
2,217,775.00
0.0% -
2,217,800.00
564,340.00
50,750.00
615,090.00
615,090.00
0.0% -
615,100.00
229,390.00
25,375.00
254,765.00
254,765.00
0.0% -
254,800.00
203,000.00
25,000.00
228,000.00
228,000.00
0.0% -
228,000.00
316,680.00
50,750.00
367,430.00
367,430.00
0.0% -
367,500.00
101,500.00
50,750.00
152,250.00
152,250.00
0.0% -
152,300.00
146,160.00
203,922.13
70,750.00
420,832.13
420,832.13
0.0% -
420,900.00
243,600.00
218,488.00
70,750.00
532,838.00
532,838.00
0.0% -
532,900.00
956,130.00
100,000.00
1,056,130.00
1,056,130.00
0.0% -
1,056,200.00
304,500.00
100,000.00
404,500.00
404,500.00
0.0% -
404,500.00
65,975.00
50,750.00
116,725.00
116,725.00
0.0% -
116,800.00
97,440.00
50,750.00
148,190.00
148,190.00
0.0% -
148,200.00
32,987.50
5,000.00
5,000.00 32,987.50
37,987.50
0.0% -
38,000.00
1,422,612.00
388,720.00
227,556.00
8,170,000.00
- 10,208,888.00
10,208,888.00
0.0% -
10,208,900.00
876,726.00
239,560.00
140,238.00
5,035,000.00
- 6,291,524.00
6,291,524.00
0.0% -
6,291,600.00
256,401.00
70,060.00
41,013.00
1,472,500.00
- 1,839,974.00
1,839,974.00
0.0% -
1,840,000.00
ANALISA HARGA SATUAN PEKERJAAN BETON & BESI
HARGA
KODE JENIS PEKERJAAN KOEF SAT SATUAN
(Rp)
a. b c d e
PEKERJAAN BETON
1 M3 BETON READYMIX K 300 NFA ( POMPA )
Beton Readymix K 300 NFA 1.03 m3 1,120,000.00
Upah Cor 1.00 lot 71,050.00
Pompa 1.00 ls 35,525.00
Tip Mobil beton 1.00 ls 10,150.00
Insentif cor 1.00 ls 15,225.00
Total
Jumlah Harga
Over Head
Pembulatan
1 M3 BETON READYMIX K 300 NFA ( MANUAL )

Beton Readymix K 300 NFA 1.03 m3 1,120,000.00
Upah Cor 1 lot 121,800.00
Tip Mobil beton 1 ls 10,150.00
Insentif cor 1 ls 15,225.00
Total
Jumlah Harga
Over Head
Pembulatan
1 KG PEMBESIAN DENGAN BESI POLOS U-24

Besi beton polos 1.03 kg 11,750.00
Kawat beton 0.015 kg 17,500.00
Pekerja 0.008 oh 90,125.00
tukang besi 0.008 Oh 96,275.00
Kepala Tukang 0.0008 Oh 105,500.00
Mandor 0.0006 Oh 121,800.00
Bongkar & langsir 1 kg 50.00
Total
Jumlah Harga
Over Head
Pembulatan
1 M2 PEMBESIAN WIREMESH SINGLE M5

Wire Mesh M5 0.097 Lbr 230,542.96
Besi Cakar ayam 0.395 kg 15,500.00
Kawat Beton 0.010 m3 17,500.00
Upah gelar wiremesh 3.372 kg 2,522.50
Bongkar & langsir 1.000 m2 2,522.50
Beton decking 6.000 bh 300.00
Total
Jumlah Harga
Over Head
Jumlah total

Wire Mesh M6 0.097 Lbr 331,966.58
Kawat Beton 0.010 m3 17,500.00
Total
Jumlah Harga
Over Head
Jumlah total

Wire Mesh M7 0.097 Lbr 451,822.18
Kawat Beton 0.010 m3 17,500.00
Total
Jumlah Harga
Over Head
Jumlah total

Wire Mesh M8 0.097 Lbr 590,109.75
Kawat Beton 0.010 m3 17,500.00
Total
Jumlah Harga
Over Head
Jumlah total

Wire Mesh M10 0.097 Lbr 922,076.33
Kawat Beton 0.01 m3 17,500.00
Upah gelar wiremesh 9.3655202822 Kg 2,522.50
Shearconector Besi dia. 10 0.950 kg 15,500.00
Total
Jumlah Harga
Over Head
Jumlah total
1 M2 BETON SITEMIX 1 : 2 : 3
Semen PC @50 kg 8.000 zak 56,750.00
Pasir 0.500 m3 283,450.00
Split 0.300 m3 293,750.00
Pekerja 1.250 org 90,125.00
Tukang 0.500 org 96,275.00
Mandor 0.200 org 121,800.00
Total
Jumlah Harga
Over Head
Jumlah total
1 M2 PASANG BEKISTING KAYU ( 2 x PAKAI )

Kayu meranti 0.021 m3 2,639,000.00
Paku biasa 2-5" 0.4 kg 17,500.00
Minyak Bekisting 0.2 ltr 5,000.00
Multiplek tebal 12 mm 0.1167 lbr 172,550.00
Pekerja 0.25 Oh 90,125.00
Tukag batu 0.2 Oh 96,275.00
Kepala Tukang 0.03 Oh 105,500.00
Mandor 0.005 Oh 121,800.00
Total
Jumlah Harga
Over Head
Jumlah total
1 M2 PASANG BEKISTING BATAKO

Batako 12.5000 bh 4,500.00
Pasir 0.0130 m3 283,450.00
Semen 0.1000 zak 56,750.00
Upah Pasang 1.0000 m2 28,300.00
Total
Jumlah Harga
Over Head
Jumlah total
1 M2 BEKISTING PLAT LANTAI OFFICE
Main frame 1.8519 Bh 6,615.00
Cross Brace 1.8519 Bh 4,189.50
Join Pin 3.7037 Bh 4,410.00
U head 3.7037 Bh 4,410.00
Upah Bongkar pasang Scafolding 4.3200 m2 10,000.00
Multiplek tebal 12 mm 0.1167 lbr 172,550.00
Upah Bekisting 1.0000 m2 45,560.25
Total
Jumlah Harga
Over Head
Sub tottal
Pembulatan
1 M2 BEKISTING KOLOM
Rental bekisting Lico Kolom 1.0000 m2 81,200.00
Penolick t : 12 mm 1.0000 m2 28,420.00
Total
Jumlah Harga
Over Head
Sub tottal
Pembulatan
1 M2 BEKISTING BALOK
Rental bekisting Lico Balok 1.0000 m2 71,050.00
Penolick t : 12 mm 1.0000 m2 28,420.00
Total
Jumlah Harga
Over Head
Sub tottal
Pembulatan
N BETON & BESI
(Rp) (Rp) (Rp)
1,153,600.00
71,050.00
35,525.00
10,150.00
15,225.00
131,950.00 1,153,600.00
1,285,550.00
0.0% -
1,286,000.00
1,153,600.00
121,800.00
10,150.00
15,225.00
147,175.00 1,153,600.00
1,300,775.00
0.0% -
1,301,000.00
12,102.50
262.50
721.00
770.20
84.40
73.08
50.00
1,698.68 12,365.00
14,063.68
10.0% 1,406.37
15,500.00
22,363.07
6,122.50
175.00
8,505.32
2,522.50
1,800.00
11,027.82 30,460.57
41,488.39
0.0% -
41,500.00
32,201.34
6,122.50
175.00
8,505.32
2,522.50
1,800.00
11,027.82 40,298.84
51,326.66
0.0% -
51,400.00
43,827.55
6,122.50
175.00
11,576.14
2,522.50
1,800.00
14,098.64 51,925.05
66,023.69
0.0% -
66,100.00
57,241.69
6,122.50
175.00
15,119.21
2,522.50
1,800.00
- 65,339.19
65,339.19
0.0% -
65,400.00
89,443.03
6,122.50
175.00
23,624.52
2,522.50
14,725.00
26,147.02 110,465.53
136,612.55
0.0% -
136,700.00
454,000.00
141,725.00
88,125.00
112,656.25
48,137.50
24,360.00
185,153.75 683,850.00
869,003.75
0.0% -
869,100.00
55,419.00
7,000.00
1,000.00
20,136.59
22,531.25
19,255.00
3,165.00
609.00
45,560.25 83,555.59
129,115.84
0% -
129,200.00
56,250.00
3,684.85
5,675.00
28,300.00
28,300.00 65,609.85
93,909.85
0% -
94,000.00
12,250.00
7,758.33
16,333.33
16,333.33
43,200.00
20,136.59
45,560.25
45,560.25 116,011.59
161,571.84
0.0% -
161,571.84
161,600.00
81,200.00
28,420.00
45,560.25
45,560.25 109,620.00
155,180.25
0.0% -
155,180.25
155,200.00
71,050.00
28,420.00
45,560.25
45,560.25 99,470.00
145,030.25
0.0% -
145,030.25
145,100.00
ANALISA HARGA SATUAN PEKERJAAN BAJA & ATAP
HARGA JML HARGA

JENIS PEKERJAAN KOEF SATUAN SATUAN UPAH
(Rp) (Rp)
1 KG BAJA WF GG
Besi WF 1.03 kg 11,872.50
Upah Pabrikasi 1.00 kg 6,500.00 6,500.00
Mob demob 1.00 ls 2,300.00 2,300.00
Total 8,800.00
Jumlah Harga
Overhead
Pembulatan
1 KG BAJA HB 300
Besi HB 1.03 kg 11,774.00
Mob demob 1.00 ls 2,300.00 2,300.00
Total 8,800.00
Jumlah Harga
Overhead
Pembulatan
1 KG BAJA L
Besi L 1.03 kg 11,500.00
Mob demob 1.00 ls 2,300.00 2,300.00
Total 8,800.00
Jumlah Harga
Overhead
Pembulatan
1 KG BAJA CNP
Besi CNP 1.03 kg 11,500.00
Mob demob 1.00 ls 2,300.00
Total 6,500.00
Jumlah Harga
Overhead
Pembulatan
1 KG BAJA UNP
Besi CNP 1.03 kg 9,500.00
Mob demob 1.00 ls 2,300.00
Total 6,500.00
Jumlah Harga 231,000.00
Overhead
Pembulatan
1 KG BAJA PLAT SAMBUNG

Besi Plat Sambung 1.03 kg 12,450.00
Mob demob 1.00 ls 2,300.00
Total 6,500.00
Jumlah Harga
Overhead
Pembulatan
1 KG BAJA HOLLOW
Besi Plat Sambung 1.03 kg 12,450.00
Mob demob 1.00 ls 2,300.00
Total 6,500.00
Jumlah Harga
Overhead
Pembulatan
1 KG BESI PIPA SCEDULE 40

Besi pipa 1.00 kg 9,500.00
Mob demob 1.00 ls 2,300.00
Total 6,500.00
Jumlah Harga
Overhead
Pembulatan
1 KG BESI PIPA GIP

Besi pipa 1.00 kg 9,500.00
Mob demob 1.00 ls 2,300.00
Total 9,750.00
Jumlah Harga
Overhead
Pembulatan
1 M' BESI PIPA SCEDULE 40 dia. 3"

Besi pipa 11.30 kg 9,500.00
Mob demob 11.30 ls 2,300.00
Total 73,450.00
Jumlah Harga
Overhead
Pembulatan
1 M' BESI PIPA SCEDULE 40 dia. 1 1/2"

Besi pipa 4.10 kg 9,500.00
Mob demob 4.10 ls 2,300.00
Total 26,650.00
Jumlah Harga
Overhead
Pembulatan
1 KG TREKSTANG Ø 12 mm
Besi Ø 12 mm 1.0000 kg 15,500.00
Jasa Senai 0.4625 bh 3,552.50 1,643.03
Murbaut 0.4625 bh 1,015.00
Upah pasang 1.0000 bh 2,030.00 2,030.00
Total 3,673.03
Jumlah Harga
Overhead
Pembulatan
1 KG IKATAN ANGIN Ø 16
Besi Ø 16 mm 1.00 kg 15,500.00
Plat sambung 0.20 kg 21,700.00
Upah pasang 1.00 kg 2,030.00 2,030.00
Total 2,030.00
Jumlah Harga
Overhead
Pembulatan
1 BH JARUM KERAS 5/8"

Trun buckle dia. 16 mm 1.00 kg 25,375.00
Upah pasang 1.00 bh 5,075.00 5,075.00
Total 5,075.00
Jumlah Harga
Overhead
Pembulatan
1 BH JARUM KERAS 1/2"

Trun buckle dia. 12 mm 1.00 kg 15,225.00
Upah pasang 1.00 bh 5,075.00 5,075.00
Total 5,075.00
Jumlah Harga
Overhead
Pembulatan
1 BH MUR + BAUT,RING PLAT Ø 12 mm

Mur + Baut,Ring plat Ø 12 mm 1.0000 bh 1,015.00
Upah pasang 1.0000 bh 1,015.00 1,015.00
Total 1,015.00
Jumlah Harga
Overhead
Pembulatan
1 BH MUR + BAUT,RING PLAT Ø 10 mm

Mur + Baut,Ring plat Ø 12 mm 1.0000 bh 609.00
Upah pasang 1.0000 bh 1,015.00 1,015.00
Total 1,015.00
Jumlah Harga
Overhead
Pembulatan
1 BH MUR + BAUT Ø 3/4 " x 2"

Mur baut 1.0000 bh 6,597.50
Upah pasang 1.0000 bh 1,015.00 1,015.00
Total 1,015.00
Jumlah Harga
Overhead
Pembulatan
1 BH MUR + BAUT Ø 5/8 " x 2"

Mur baut 1.0000 bh 4,060.00
Upah pasang 1.0000 bh 1,015.00 1,015.00
Total 1,015.00
Jumlah Harga
Overhead
Pembulatan
1 BH DYNABOLT DIA. 10 MM
Dynabolt 1.0000 bh 5,075.00
Upah pasang 1.0000 bh 5,000.00 5,000.00
Total 5,000.00
Jumlah Harga
Overhead
Pembulatan
1 BH DYNABOLT DIA. 12 MM
Dynabolt 1.0000 bh 7,612.50
Upah pasang 1.0000 bh 5,000.00 5,000.00
Total 5,000.00
Jumlah Harga
Overhead
Pembulatan
1 BH ANGKUR BAUT BAJA Ø 25 mm

Angkur Baja Dia. 25 mm 1.0000 bh 86,125.00
Upah Pasang & stel 1.0000 bh 55,375.00 55,375.00
Total 55,375.00
Jumlah Harga
Overhead
Pembulatan

Total 55,375.00
Jumlah Harga
Overhead
Pembulatan

Total 55,375.00
Jumlah Harga
Overhead
Pembulatan

Total 5,000.00
Jumlah Harga
Overhead
Pembulatan
1 M2 PASANG ATAP ZINCALUME

Atap Zincalum t : 0.45 mm 1.0500 m2 110,838.00
Asesoris 1.0000 ls 5,541.90
Upah Pasang Atap 1.0000 m2 15,225.00 15,225.00
Total 15,225.00
Jumlah Harga
Overhead
Pembulatan
1 M2 PASANG CLADDING ZINCALUME T : 0,4 MM

Claading Zincalum t : 0.45 mm 1.0000 m2 101,500.00
Asesoris 1.0000 ls 5,075.00
Upah Pasang Atap 1.0000 m2 25,375.00 25,375.00
Total 25,375.00
Jumlah Harga
Overhead
Pembulatan
1 M2 PASANG INSOLATION PANAS

Indofoil BP 20 1.0000 m2 46,690.00
Upah Pasang 1.0000 m2 3,552.50 3,552.50
Total 3,552.50
Jumlah Harga
Overhead
Pembulatan
1M TALANG DATAR 0,5

Plat sheet t = 0.450 1.0500 m 87,290.00
Upah bending 1.0000 bh 5,075.00
Upah pasang talang + material bantu 1.2500 m' 15,225.00 19,031.25
Total 19,031.25
Jumlah Harga
Overhead
1M FLAZING ZINCALUME
Plat sheet t = 0.450 1.0000 m 87,290.00
Upah pasang talang + material bantu 1.0000 m' 15,225.00 15,225.00
Total 15,225.00
Jumlah Harga
Overhead
1 M' TALANG TEGAK Ø3" AW

Pipa PVC Ø 3" 1.0000 m' 37,902.16
Upah pasang 1.0000 ls 25,225.00 25,225.00
Acc 1.0000 ls 7,814.74
Peralatan 1.0000 lot 2,000.00 2,000.00
Klem talang 1.0000 bh 5,000.00
Total 27,225.00
Jumlah Harga
Overhead
Pembulatan

Pipa PVC Ø 4" 1.0000 m' 52,098.30
Upah pasang 1.0000 ls 25,225.00 25,225.00
Acc 1.0000 ls 7,814.74
Peralatan 1.0000 lot 2,000.00 2,000.00
Total 27,225.00
Jumlah Harga
Overhead
Pembulatan

Pipa PVC Ø 6" 1.0000 m' 57,765.03
Upah pasang 1.0000 ls 25,225.00 25,225.00
Acc 1.0000 ls 7,814.74
Peralatan 1.0000 lot 2,000.00 2,000.00
Total 27,225.00
Jumlah Harga
Overhead
Pembulatan
1 M' LAPISAN KALISPLANK

Kalisplank L : 30 cm 0.2083 Lbr 137,025.00
Upah pasan 1.0000 ls 25,225.00 25,225.00
Total 25,225.00
Jumlah Harga
Overhead
Pembulatan
TAP
JML HARGA HARGA SATUAN

BAHAN PEKERJAAN
(Rp) (Rp)
12,228.68
12,228.68
21,028.68
0.0% -
21,100.00
12,127.22
12,127.22
20,927.22
0.0% -
21,000.00
11,845.00
11,845.00
20,645.00
0.0% -
20,700.00
11,845.00
2,300.00
14,145.00
20,645.00
20.0% 4,129.00
24,800.00
9,785.00
2,300.00
12,085.00
18,585.00
0.0% -
18,600.00
12,823.50
2,300.00
15,123.50
21,623.50
0.0% -
21,700.00
12,823.50
2,300.00
15,123.50
21,623.50
0.0% -
21,700.00
9,500.00
2,300.00
11,800.00
18,300.00
0.0% -
18,300.00
9,500.00
2,300.00
11,800.00
21,550.00
0.0% -
21,600.00
107,350.00
25,990.00
133,340.00
206,790.00
0.0% -
206,800.00
38,950.00
9,430.00
48,380.00
75,030.00
0.0% -
75,100.00
15,500.00
469.44
15,969.44
19,642.47
0.0% -
19,700.00
15,500.00
4,340.00
19,840.00
21,870.00
0.0% -
21,900.00
25,375.00
25,375.00
30,450.00
0.0% -
30,500.00
15,225.00
15,225.00
20,300.00
0.0% -
20,300.00
1,015.00
1,015.00
2,030.00
0.0% -
2,100.00
609.00
609.00
1,624.00
0.0% -
1,700.00
6,597.50
6,597.50
7,612.50
0.0% -
7,700.00
4,060.00
4,060.00
5,075.00
0.0% -
5,100.00
5,075.00
5,075.00
10,075.00
0.0% -
10,100.00
7,612.50
7,612.50
12,612.50
0.0% -
12,700.00
86,125.00
86,125.00
141,500.00
0.0% -
141,500.00
65,825.00
65,825.00
121,200.00
0.0% -
121,200.00
38,420.00
38,420.00
93,795.00
0.0% -
93,800.00
27,300.00
27,300.00
32,300.00
0.0% -
32,300.00
116,379.90
5,541.90
121,921.80
137,146.80
0.0% -
137,200.00
101,500.00
5,075.00
106,575.00
131,950.00
0.0% -
132,000.00
46,690.00
46,690.00
50,242.50
0.0% -
50,300.00
91,654.50
5,075.00
96,729.50
115,760.75
0.0% -
115,800.00
87,290.00
87,290.00
102,515.00
0.0% -
102,600.00
37,902.16
7,814.74
5,000.00
50,716.90
77,941.90
0.0% -
78,000.00
52,098.30
7,814.74
5,000.00
64,913.04
92,138.04
0.0% -
92,200.00
57,765.03
7,814.74
5,000.00
70,579.78
97,804.78
0.0% -
97,900.00
28,546.88
28,546.88
53,771.88
0.0% -
53,800.00

RAB Kandang Sapi

Diunggah oleh

Informasi Dokumen

Judul 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

RAB Kandang Sapi

Diunggah oleh

Hak Cipta:

Format Tersedia

REKAPITULASI

RAB PEKERJAAN PEMBANGUNAN KANDANG SAPI

No URAIAN PEKERJAAN JUMLAH

A PEKERJAAN PERSIAPAN Rp.

B PEKERJAAN TANAH DAN PONDASI Rp.

C PEKERJAAN STRUKTUR BETON Rp.

D PEKERJAAN STRUKTUR BAJA Rp.

G PEKERJAAAN ACCESSORIES, SANITAIR DAN INTERIOR Rp.

H PEKERJAAN PENGECATAN Rp.

I PEKERJAAN PAGAR DAN HALAMAN Rp.

J PEKERJAAN FASADE TAMPAK DEPAN Rp.

K PEKERJAAN FINISHING LANTAI DAK Rp.

JUMLAH TOTAL Rp.

No. Uraian pekerjaan

B PEKERJAAN TANAH DAN PONDASI

3 Urugan Tanah Kembali

C PEKERJAAN STRUKTUR BETON

D PEKERJAAN STRUKTUR BAJA

VI. LANTAI ATAP

F PEKERJAAAN MEKANIKAL DAN ELEKTRICAL

G PEKERJAAAN ACCESSORIES, SANITAIR DAN INTERIOR

J PEKERJAAN FASADE TAMPAK DEPAN

L PEKERJAAN FINISHING LANTAI DAK

Spesifikasi Volume Harga Satuan Total Harga

1.00 ### 15,000,000 15,000,000.00

27.65 m3 72,200 1,996,185.60

13.82 m3 18,700 258,508.80

12.6 m3 762,000.00 9,601,200.00

WF 350x175x7x11mm = 595,2Kg/12m 16,666 kg 21,100.00 351,644,160.00

471.76 m2 218,000 102,843,680.00

626.36 m2 218,000 136,546,480.00

226.44 m2 218,000 49,363,920.00

Pipa PVC Wavin Setara 77.50 m1 60,402 4,681,167.33

Pipa PVC Wavin Setara 43.20 m1 60,402 2,609,373.27

Pipa PVC Wavin Setara 46.90 m1 47,500 2,227,750.00

Pipa PVC Wavin Setara 122.50 m1 77,098 9,444,541.19

Pipa PVC Wavin Setara 74.00 m1 82,265 6,087,612.52

Pipa PVC Wavin Setara 85.75 m1 35,000 3,001,250.00

Pipa PVC Wavin Setara 87.00 m1 70,000 6,090,000.00

Pipa PVC Wavin Setara 324.00 m1 22,500 7,290,000.00

1.00 Unit 8,000,000 8,000,000.00

4.00 Unit 4,260,000 17,040,000.00

105.00 set 450,000 47,250,000.00

NYM 3x2,5 mm + konduit 240.00 Titik 175,000 42,000,000.00

rproofing 136.00 m2 42,500 5,780,000.00

53.60 m2 1,250,000 67,000,000.00

65.00 m2 218,000 14,170,000.00

Lantai 2 166.5 35.65 17.2 9 228.35 11.33 217.02

Lantai 3 166.5 35.65 17.2 42.16 261.51 11.33 250.18

Lantai 4 166.5 35.65 17.2 42.16 261.51 11.33 250.18

Lantai 5 166.5 35.65 17.2 42.16 261.51 11.33 250.18

Lantai atap 166.5 35.65 8.6 42.16 252.91 11.33 241.58

Kamar 1 12 14 168 25.2 142.8

3.6 6.25 10.1 21 20

102 18 115.2 10.1 21

142.8 25.2 76.88 4.65 10.1 21

142.8 25.2 76.88 4.65 10.1 21

142.8 25.2 76.88 4.65 10.1 21

13.5 12.6 14 7.875 136.2

1 Besi beton U 24 & 40 Ex. Ls kg

1 Besi WF GG 150 - 350 kg

1 Rangka Hollow galvanis Uk. 68 x 48 m'

1 Atap Zincalume 0.45 mm - Utomodeck Type U 12 m2