PEKERJAAN PEMBANGUNAN PABRIK ES BALOK

SRIMINOSARI-LAMPUNG TIMUR REVISI : 2

Luas (8 m x 24 m)
RENCANA ANGGARAN BIAYA
Prepare by : Surya Gumelar Date : 24/11/2018
HARGA JUMLAH
NO URAIAN PEKERJAAN VOLUME SAT SATUAN HARGA
(Rp) (Rp)
1 2 3 4 5 5

I PEKERJAAN PERSIAPAN
1 Pembersihan dan Perapihan lokasi 192.0 m² 5,850 1,123,200
2 Direksi Keet dan Gudang Material 12.5 m² 682,000 8,525,000
uk.2.5 mt x 5 mtr
3 Pengukuran dan Pemasangan Bowplank 142.0 m¹ 153,000 21,719,880
4 Air Kerja dan Listrik Kerja 1.0 ls 1,500,000 1,500,000
SUB TOTAL 32,868,080
II PEKERJAAN TANAH
5 Galian Pondasi (K1): 1.1 x 1.5 x 1.1 18.2 m³ 200,000 3,630,000
(10 titik)
6 Galian Pondasi (K3): 0.60 x 1.3 x 0.60 5.6 m³ 200,000 1,123,200
(12 titik)
7 Galian Tanah Sloof (SL1): 0.60 x 0.35 x 64 13.44 m³ 200,000 2,688,000
8 Galian Tanah Sloof (SL2): 0.60 x 0.30 x 32,10 5.78 m³ 200,000 1,155,600
9 Galian Drainage Air Hujan m³ -
10 Urugan Kembali 25.81 m³ 200,000 5,162,000
11 Buang Tanah Sisa Ls
12 Kupas/Urug Leveling 0=Jalan m³

SUB TOTAL 13,758,800

III PEKERJAAN PONDASI (BETON K300)
13 Lantai kerja : 1 Pc, 3 Ps, 5 Kr, T = 5 cm 3.2 m³ 625,000 2,000,000
14 Pondasi Batu Kali (K1)
Pas.Pondasi Batu Kali, 1 PC : 5 Ps) 6.4 m³ 100,000 640,000
uk.0,8 x 1 x 0,8, (10 titik)
15 Footplate Pondasi Bertulang (K1) (10 titik) 3.5 m³ 4,056,588 14,198,057
uk.1 x 1 x 0,35
Dimensi 30 x 30
Tulangan 8 D13
Begel Ø10-100
16 Footplate Pondasi Bertulang (K3) (12 titik) 1.51 m³ 5,790,376 8,755,049
uk.0.6 x 0.6 x 0.35
Dimensi 160 x 200
Tulangan 8 - D10
Begel Ø8-150
17 Beton Bertulang Sloof (SL1) 13.44 m³ 1,875,493 25,206,632
Dimensi 20 x 35
Tulangan 6 D13
 Begel Ø8-150
P.Sloof 64 m¹
18 Beton Bertulang Sloof (SL2) 5.78 m³ 2,391,310 13,821,771
Dimensi 150 x 250
Tulangan 6 D12 `
Begel Ø8-150
P.Sloof 47 m¹
19 Bekisting Pasangan Bata (K1),(K3),(SL1),(SL2) 271.97 m² 84,520 22,986,627
SUB TOTAL 87,608,135

IV PEKERJAAN BORED PILE (STRAUSS PILE)

21 Bored Pile Ø30cm (30 titik x L=4 meter) 30 Titik 2,086,200 62,586,000
Pembesian Bored Pile
-Dimensi : Ø30cm
-Tulangan : 8 D13
-Beugel : Ø10 spiral
-Fabrikasi dan Setting
-Pengecoran Beton K300
-Total Depth 120 meter
SUB TOTAL 62,586,000
V PEKERJAAN STRUKTUR BAJA IWF 300
21 Baja IWF 300 x 175 x 6 mtr (u.Blander) 1981.8 Kg 22,633 44,853,215
(9 Batang)
22 Baja IWF 300 X 175 X 6 mtr (u.Tiang Kolom) 2202.0 Kg 22,633 49,836,906
(10 Batang)
23 Baja IWF 300 x 175 x 6 mtr (u.Gunung2) 2202.0 Kg 22,633 49,836,906
(10 Batang)
24 Baja IWF 300 x 175 x 6 mtr (u.Rel Hoist Crane) 1761.6 Kg 22,633 39,869,525
(8 Batang) (@220,2 Kg)
25 CNP 125 x 175 x 6 (2.00) (u.Gudang) 1159.2 Kg 22,633 26,235,668
(48 Batang) (@24.15 Kg)
26 CNP 125 x 175 x 6 (2.00) 386.4 Kg 22,633 8,745,223
(16 Batang) (@24.15 Kg)
27 CNP 125 x 175 x 6 (2.00) 96.6 Kg 22,633 2,186,306
(4 Batang) (@24.15 Kg)
28 CNP 125 x 175 x 6 (2.00) (u. Canopy) 483 Kg 22,633 10,931,528
(20 Batang) (@24.15 Kg)
29 Begel 16 mm Polos (Beton Polos) (2 Batang) 38 Kg 22,633 860,037
@19 Kg (u.Canopy)
30 Begel (u.Angin2) (Beton Polos 10) (@7.4 Kg) 29.6 Kg 22,633 669,924
31 Begel (u.Tusuk Sate Gording) (@7.4 Kg) 81.4 Kg 22,633 1,842,291
(Beton Polos 10 KS)
32 Besi Siku 70 x 70 x 6 (7.00) (3 batang)(@44,28kg) 132.84 Kg 22,633 3,006,510
33 Baut IWF 5/8 150 Pcs 10,000 1,500,000
34 Baut, Angkur 24
35 Plat Eser 10mm ( 1 lembar) 233.3 Kg 22,633 5,280,177
36 Plat Eser 8mm ( 1 lembar) 187.0 Kg 22,633 4,232,289
37 Siku 30 x 30 x 6 (18 batang) 77.40 Kg 22,633 1,751,760
 38 Alat Bantu Kerja (included)
Pengecatan IWF (included)

SUB TOTAL 251,638,266

VI PEK. INSTALASI ATAP, TALANG AIR HUJAN DAN CANOPY

A Pekerjaan Atap Spandek dan Talang
39 Span Skrup M20 (Kotrek Begel) 8.0 Pcs 45,000 360,000
40 Talang Juray Polos 3 M (u.Seng Kerpus) 25.0 Meter 48,500 1,212,500
41 Talang Juray Polos 3 M (u.Talang Samping) 50.0 Meter 48,500 2,425,000
42 Spandek 0.45 1 x 6 (Cilegon Steel) (u.Atap) 48.0 Lembar 456,000 21,888,000
43 Spandek 0.30 1 x 4 (Cilegon Steel) (u.Gunung2) 8.0 Lembar 248,000 1,984,000
44 Paku Roofing 12 x 65 2500.0 Pcs 550 1,375,000
45 Screw Canal 12 x 19 1000.0 Pcs 158 158,000
46 Baut Begel Gordin 10mm 150.0 Pcs 10,000 1,500,000
47 Instalasi 411.0 M² 27,000 11,097,000
SUB TOTAL 41,999,500
B Pekerjaan Atap Canopy Depan dan Belakang
Depan :
48 Spandek 0.45 1x6 10.0 Lembar 456,000 4,560,000
49 CNP 125X75X6 (2.00)
@24.15 Kg

50 Span Screw M20 1.0 Pcs 45,000 45,000

51 Paku Roofing 250.0 Pcs 550 137,500
52 Instalasi 20.0 M² 27,000 540,000
SUB TOTAL 5,282,500
Belakang :
53 Spandek 0.45 1x6 10.0 Lembar 456,000 4,560,000
54 CNP 125X75X6 (2.00)
55 @24.15 Kg

56 Span Screw M20 1.0 Pcs 45,000 45,000

57 Paku Roofing 250.0 Pcs 550 137,500
58 Instalasi 20.0 M² 27,000 540,000
SUB TOTAL 5,282,500

VI PEKERJAAN PASANGAN DINDING BATA

59 Pasangan Dinding Bata Merah, 1 PC : 5 Ps 96 m² 84,520 8,113,882
60 Plester Halus 1 PC : 3 Ps t=2cm 96 m² 192,500 18,480,000
Acian
SUB TOTAL 26,593,882

VII PEKERJAAN LANTAI BETON BERTULANG (8 M X 15 M)

T = 10 cm, K300
61 Lantai Beton Bertulang Wiremesh M8, T=10cm
Beton K300 120 m² 357,222 42,866,614
 SUB TOTAL 42,866,614
TOTAL 570,484,276
JASA 5.2% 29,551,086
GRAND TOTAL 600,035,362
PEMBULATAN 600,000,000

Catatan :
1 Harga Material pada Tahun 2018
2 Untuk Material besi dan baja apabila ada kenaikan harga dari supplier
maka akan dikenakan ekskalasi harga sesuai dengan harga dari supplier.

Disusun oleh Disetujui oleh

Penerima Tugas Pemberi Tugas

(Surya GA Gumelar) (Michael Jack Budiarto)

-
-
-
-
-
-
-
-
MEGA BAJA LIST MATERIAL BAJA DAN BESI

BERAT HRG.SAT TOTAL

NO URAIAN VOL SAT
(Kg) (Rp) (Rp)
1 Baja IWF 300 x 175 x 6 mtr (u.Blander) 1981.8 9 Batang 2,972,700 26,754,300
(9 Batang)
2 Baja IWF 300 X 175 X 6 mtr (u.Tiang Kolom) 2202.0 10 batang 2,972,700 29,727,000
(10 Batang)
3 Baja IWF 300 x 175 x 6 mtr (u.Gunung2) 2202.0 10 batang 2,972,700 29,727,000
(10 Batang)
4 Baja IWF 300 x 175 x 6 mtr (u.Rel Hoist Crane) 1761.6 8 batang 2,972,700 23,781,600
(8 Batang) (@220,2 Kg)
5 CNP 125 x 175 x 6 (2.00) (u.Gudang) 1159.2 48 batang 333,500 16,008,000
(48 Batang) (@24.15 Kg)
6 CNP 125 x 175 x 6 (2.00) 386.4 16 batang 333,500 5,336,000
(16 Batang) (@24.15 Kg)
7 CNP 125 x 175 x 6 (2.00) 96.6 4 batang 333,500 1,334,000
(4 Batang) (@24.15 Kg)
8 CNP 125 x 175 x 6 (2.00) (u. Canopy) 483 20 batang 333,500 6,670,000
(20 Batang) (@24.15 Kg)
9 Begel 16 mm Polos (Beton Polos) (2 Batang) 38 2 batang 220,500 441,000
@19 Kg (u.Canopy)
10 Begel (u.Angin2) (Beton Polos 10) (@7.4 Kg) 29.6 10 batang 85,000 850,000
11 Begel (u.Tusuk Sate Gording) (@7.4 Kg) 81.4 4 batang 85,000 340,000
(Beton Polos 10 KS)
12 Besi Siku 70 x 70 x 6 (7.00) (3 batang)(@44,28kg) 132.84 3 batang 425,000 1,275,000
13 Baut IWF 5/8 150 Pcs 10,000 1,500,000
14 Baut, Angkur 24 40 Pcs 55,000 2,200,000
15 Plat Eser 10mm 233.3 1 lembar 3,002,500 3,002,500
16 Plat Eser 8mm 187.0 1 lembar 2,406,500 2,406,500
17 Siku 30 x 30 x 6 77.40 18 batang 52,000 936,000
18 Baut (10mm) 12x4x5 (Gording) 250 Pcs
19 Kawat Las 3 kotak 145,000 435,000
20 Batu Gerinda 4" 15 Pcs 8,000 120,000
21 Gurinda Potong 24" kinik 2 Pcs 52,000 104,000
22 Spandek 0,45 1 x 6 atap 48 lembar 456,000 21,888,000
23 Spandek 0,30 1 x 4 Gunung 8 lembar 248,000 1,984,000

24 Spandek 0,45 1 x 6 Canopy 20 lembar 456,000 9,120,000

25 Span Skrup M20 (Kotrek Begel) 10 Pcs 45,000 450,000
26 Paku Roofing 12 x 65 3000 Pcs 550 1,650,000
27 Screw Canal 12 x 19 1000 Pcs 158 158,000
28 Baut Begel Gordin 10mm 150 Pcs 10,000 1,500,000

11,052.14 189,697,900
BESI BETON (SIPIL)
BERAT HRG.SAT TOTAL
NO URAIAN VOL SAT
(Kg) (Rp) (Rp)
1 D8 Polos 81 Batang 47,000 3,807,000
2 D10 Polos 39 Batang 68,000 2,652,000
3 D12 Polos 38 Batang 95,000 3,610,000
4 D13 Ulir 134 Batang
5 Kawat ikat Bendrat 40 Kg 19,000
6 Wiremesh M8 11 Lembar 740,000

10,069,000

TOTAL

BETON K300
1 33.832 32,478,720 18,861,340

Hitungan per M3
1 Semen zak 7 374,500
2 Split M3 0.55 99,000
3 Pasir M3 0.6 84,000
557,500

Dinding
1 Bata
2 Semen
3 Pasir
4 Tukang
3,889,882

Strauss Pile
1 55,440,000
BAJA 5,000 55,260,700
ATAP 25,000 8,000,000
260
Canopy 60 63,260,700
Gunung 15,000,000
320 78,260,700 RENO

D13 D10 D12 D8 bendrat

120 18 26 38 5 19
11.34 26 13 43 13
11 32 33 17
52 39 81 13
ANALISA BIAYA MATERIAL, FABRIKASI DAN INSTALASI STRUKTUR BAJA DAN ATAP

VI PEKERJAAN STRUKTUR BAJA IWF 300 DAN 350,

DAN PEK.ATAP VOLUME SATUAN BERAT SAT
(Kg)
1 Baja IWF 300 x 175 x 6 mtr (u.Blander) 9.0 Batang 220.2
(9 Batang) (@220.2 Kg)
2 Baja IWF 300 X 175 X 6 mtr (u.Tiang Kolom) 10.0 Batang 220.2
(10 Batang) (@220.2 Kg)
3 Baja IWF 300 x 175 x 6 mtr (u.Gunung2) 10.0 Batang 220.2
(10 Batang) (@220.2 Kg)
4 Baja IWF 300 x 175 x 6 mtr (u.Rel Hoist Crane) 8.0 Batang 220.2
(8 Batang) (@220,2 Kg)
5 CNP 125 x 175 x 6 (2.00) (u.Gudang) 48.0 Batang 24.15
(48 Batang) (@24.15 Kg)
6 CNP 125 x 175 x 6 (2.00) (u.Talang) 16.0 Batang 24.15
(16 Batang) (@24.15 Kg)
7 CNP 125 x 175 x 6 (2.00) (u.Risplank) 4.0 Batang 24.15
(4 Batang) (@24.15 Kg)
8 Begel (u.Angin2) (Beton Polos 10 KS) 4.0 Batang 7.4
9 Begel (u.Tusuk Sate Gording) 11.0 Batang 7.4
(Beton Polos 10 KS)
10 Baut Begel Gordin 10mm 150.0 Pcs
11 Span Skrup M20 (Kotrek Begel) 8.0 Pcs
12 Talang Juray Polos 3 M (u.Seng Kerpus)
13 Talang Juray Polos 3 M (u.Talang Samping)
14 Besi Siku 70 x 70 x 6 (7.00) (3 batang)(@44,28kg) 3.0 Batang 44.28
15 Baut IWF 5/8
16 Baut, Angkur 24 40.0 Pcs
17 Plat Eser 10mm 1.0 Lembar 233.3
18 Plat Eser 8mm 1.0 Lembar 187
19 Spandek 0.45 1 x 6 (Cilegon Steel) (u.Atap) 48.0 Lembar
20 Spandek 0.30 1 x 4 (Cilegon Steel) (u.Gunung2) 8.0 Lembar
21 Paku Roofing 12 x 65 2500.0 Pcs
22 Screw Canal 12 x 19 1000.0 Pcs
23 Siku 30 x 30 x 6 18.0 Batang 4.3
24 Kawat Las RB-26 (2.6) 3.0 Kotak
25 Batu Gurinda 4" 15.0 Pcs
26 Gurinda Potong 24" KINIK 2.0 Pcs
27 Alat Bantu Kerja
Pengecatan IWF
250,138,266
238,346,700
11,791,566

10,931,528 CNP 125 x 175 x 6 (2.00) (u. Canopy)

(20 Batang) (@24.15 Kg)
860,037 Begel 16 mm Polos (Beton Polos) (2 Batang)
11,791,565 @19 Kg (u.Canopy)
 JASA/KG 7,500

SUB.TOTAL HRG.SAT.BAJA TOT. HRG BAJA JASA DLM KILO TOT. HRG KILO BRUTO
(Kg) (Rp) (Rp) (Rp)
1,981.80 2,972,700 26,754,300 14,863,500 41,617,800

2,202.00 2,972,700 29,727,000 16,515,000 46,242,000

2,202.00 2,972,700 29,727,000 16,515,000 46,242,000

1,761.60 2,972,700 23,781,600 13,212,000 36,993,600

1,159.20 333,500 16,008,000 8,694,000 24,702,000

386.40 333,500 5,336,000 2,898,000 8,234,000

96.60 333,500 1,334,000 724,500 2,058,500

29.60 85,000 340,000 222,000 562,000

81.40 85,000 935,000 610,500 1,545,500

10,000 1,500,000
45,000 360,000

132.84 425,000 1,275,000 996,300 2,271,300

55,000 2,200,000 2,200,000

233.30 3,002,500 3,002,500 1,749,750 3,002,500
187.00 2,406,500 1,402,500
456,000 21,888,000
248,000 1,984,000
550 1,375,000
158 158,000
77.40 52,000 936,000 580,500 1,516,500
145,000 435,000 435,000
8,000 120,000 120,000
52,000 104,000 104,000
19,000,000

10,531.14 167,780,400 78,983,550 238,346,700

11,052.14
521.00 TOTAL HARGA PER KG 22,633
ANALISA BATANG BESI BETON
URAIAN BESI METER JML.BATANG KOEF 20% BTG.AKTUAL

1 Footplate K1
Tulangan Kolom 8-D13 18 1.50 0.30 1.80
Begel 10-D10 26 2.17 0.43 2.60
Tapak D13 26 2.17 0.43 2.60
Kawat Ikat 19 KG

Upah Tarif Rasio Produksi Upah / KG

Tukang Besi Terampil 130,000 0.0095 1,235
Kepala Tukang 140,000 0.0080 1,120
Helper 80,000 0.0095 760
3,115

2 Footplate K3
Tulangan kolom 8-D10 10.4 0.87 0.17 1.04
Begel D8-15 cm 3.7 0.31 0.06 0.37
Tapak D13 26 2.17 0.43 2.60
Kawat Ikat 13 KG

Upah Tarif Rasio Produksi Upah / KG

Tukang Besi Terampil 130,000 0.0095 1,235
Kepala Tukang 140,000 0.0080 1,120
Helper 80,000 0.0095 760
3,115

3 SL 1
Tulangan 8-D13 512.0 42.67 8.53 51.20
Begel D8-15 426.7 35.56 7.11 42.67
Kawat Ikat 17 KG

Upah Tarif Rasio Produksi Upah / KG

Tukang Besi Terampil 130,000 0.0095 1,235
Kepala Tukang 140,000 0.0080 1,120
Helper 80,000 0.0095 760
3,115

3 SL 2
Tulangan 6-D12 372 31.00 6.20 37.20
Begel D8-15 330.7 27.56 5.51 33.07
Kawat Ikat 6 KG
Upah Tarif Rasio Produksi Upah / KG
Tukang Besi Terampil 130,000 0.0095 1,235
Kepala Tukang 140,000 0.0080 1,120
Helper 80,000 0.0095 760
3,115

BESI D13
154 BATANG

3,484,000
224,879,400
228,363,400
HRG.SAT JML.TITIK TOT.HARGA BERAT x TITIK TABEL BERAT BESI BETON
(Rp) (Rp) (Kg) UKURAN BESI

134,000 10 2,412,000 225 8 mm - 12M

85,000 10 2,210,000 192 10 mm - 12M
134,000 10 3,484,000 324 13 mm - 12M
352,222 742 12 mm - 12M

KAWAT IKAT Harga

0.025 x Kg

per Kg 2,309,835 K1 19
K3 13
10,768,057 SL1 21
SL2 14
85,000 12 1,060,800 92
50,500 12 226,099 21
134,000 12 4,180,800 389
238,901 503

1.35 10.8 129.6

8.8 88

10.8
per Kg 1,566,689 7.33333333

7,273,289

134,000 6,860,800 639

50,500 2,154,667 202
399,578 841

per Kg 2,620,388

12,035,432

121,000 4,501,200 397

50,500 1,669,867 157
262,812 553
per Kg 1,723,492

8,157,371
BERAT
(KG)

4.74
7.4
12.48
10.66

19,000 per Kg

352,222
238,901
399,578
262,812
STRAUSS PILE ( Ø 30 ) L. 400
(3 X 10 TITIK)

NO URAIAN BESI METER JML.BATANG KOEF 20% BTG.AKTUAL

1 Tulangan 8-D13 32 2.67 0.53 3.20

2 Begel Spiral D10 8 0.67 0.13 0.80
Panjang 4
30 titik

JASA BOR PER TITIK (LUBANG)

NO URAIAN JASA/MTR METER TITIK TOT.HARGA
1 BOR 165,000 4 1 660,000
TOTAL 30 TITIK 19,800,000

MATERIAL PEMBANTU HARGA SATUAN TOT.HRG

2 PIPA PVC 10" Rp 980,000 1,960,000

KUBIKASI BETON COR K300 Per Titik 30 Titik HRG SAT TOT.HRG
1 Kubikasi 0.36 10.8 960,000 10,368,000

ANALISA BIAYA PER TITIK LUBANG 4 MTR Ø30CM

1 BESI BETON STRAUSS PILE 14,904,000
2 JASA BOR 19,800,000
3 MATERIAL PEMBANTU 10,368,000
4 BETON K300 10,368,000
5 FABRIKASI DAN INSTALASI 7,146,000
30 TITIK 62,586,000
HARGA PER TITIK 2,086,200
HRG.SAT TOT.HARGA

134,000 428,800.00
85,000 68,000.00

14,904,000
PEKERJAAN ATAP SPANDEK & TALANG LUAS SPANDEK
DIMENSI LUAS
VOL
METER M²
1 Spandek 0.45 1 x 6 (Cilegon Steel) (u.Atap) 48 6 288
2 Spandek 0.30 1 x 4 (Cilegon Steel) (u.Gunung2) 8 6 48
3 Seng Talang Samping Kiri 1 25 25
4 Seng Talang Samping Kanan 1 25 25
5 Seng Kerpus Atap Utama 1 25 25
411
11,097,000
VOL SAT HRG.SAT
1 Spandek 0.45 1 x 6 (Cilegon Steel) (u.Atap) 48 Lembar 456,000
2 Spandek 0.30 1 x 4 (Cilegon Steel) (u.Gunung2) 8 Lembar 248,000
3 Seng Talang Samping Kiri 25 Meter 48,500
4 Seng Talang Samping Kanan 25 Meter 48,500
5 Seng Kerpus Atap Utama 25 Meter 48,500
6 Paku Roofing 2500 Pcs 550
7 Screw canal 1000 Pcs 158
8 Baut Gordin 10 mm 150 Pcs 10,000
9 Span Skrup M20 (Kotrek Begel) 8 Pcs 45,000
TOTAL HARGA

PEKERJAAN ATAP CANOPY DEPAN & BELAKANG

Canopy Depan VOL SAT BERAT HRG.SAT JASA/SAT
(Kg) (Rp) (Rp)
1 Spandek 0.45 1x6 10 Lembar 456,000
2 CNP 125X75X6 (2.00) 10 Batang 24.15
@24.15 Kg
3 Begel 16mm Polos 1 Batang 19.0
4 Span Screw M20 1 Pcs 45,000
5 Paku Roofing 250 biji 550
6 Instalasi 20 m² 540,000
43.15
Canopy Belakang
1 Spandek 0.45 1x6 10 Lembar 456,000
2 CNP 125X75X6 (2.00) 10 Batang 24.15
@24.15 Kg
3 Begel 16mm Polos 1 Batang 19.0
4 Span Screw M20 1 Pcs 45,000
5 Paku Roofing 250 Biji 550
6 Instalasi 20 m² 540,000
43.15

TOTAL BIAYA PEK.ATAP, TALANG DAN CANOPY

1 PEKERJAAN ATAP SPANDEK & TALANG 41,999,500
2 PEKERJAAN ATAP CANOPY DEPAN 5,282,500
PEKERJAAN ATAP CANOPY BELAKANG 5,282,500
52,564,500
 NOTE : Rp ITEM
HARGA JASA /KG 7,500 BAJA
HARGA JASA/M² 27,000 ATAP

TOT.HRG
21,888,000
1,984,000
1,212,500
1,212,500
1,212,500
1,375,000
158,000
1,500,000
360,000
41,999,500

SUB.TOT.HRG TOT.HRG
KET
(Rp) (Rp)
4,560,000 4,560,000

45,000 45,000
137,500 137,500
540,000
5,282,500

4,560,000 4,560,000

45,000 45,000
137,500 137,500
540,000
5,282,500
 ANALISA PEK.DINDING BATA MERAH

LIST ESTIMASI HARGA SATUAN Rp

1 Bata uk.10x20x5 = 250
1 Kg Semen = (54.000)/50 = 1,080
1 M³ Pasir Pasang =(Rp.500.000/4 m³ (per truck)= 125,000
1 OH Tukang Batu 120,000
1 OH Kenek 100,000

1 M² Pasangan bata merah 10 x 20 x 5, 1 Pc : 5 Ps

80 bh bata merah
14.37 Kg Semen
0.04 m³ pasir pasang
0.1 Tukang Batu
0.32 Kenek

Luas pasangan bata merah

72 24 Bata Merah 1,920,000
96 m² Semen 1,489,882
Pasir Pasang 480,000
Tukang Batu 1,152,000
Kenek 3,072,000
Biaya Pasangan Dinding Bata Merah 8,113,882 84,520

Plester Aci VOL SAT HRG.SAT TOT.HRG

96 M² 192,500 18,480,000

PASANGAN BATA SLOOF DAN PONDASI

DEPTH SISI TITIK LUAS M²

K1 0.8 4 10 32.00
K3 0.8 4 12 38.40

PANJANG LEBAR SISI LUAS M²

SL1 64 0.8 2 102.4
SL2 61.98 0.8 2 99.168

TOTAL LUAS 271.97

HARGA PAS.BATA PER M² 84,520
TOTAL HARGA BEKISTING BATA 22,986,627
ANALISA HARGA PEK.LANTAI BETON BERTULANG
(8 M X 15 M) (BETON K300)
VOL SAT HRG TOT.HRG
SAT
(Rp) (Rp)
1 Wiremesh M10 11 Lembar 1,300,000 13,756,614
(2.10 x 5.40)
uk.(8m x 15m)= 120 M²
2 Bekisting Triplek 6 mm, (T=10cm) 5.00 Lembar 80,000 400,000
uk.(122 x 244)/lembar
Koefisien 2.5%
4.13 Lembar = Pembulatan 5 Lbr
3 Kayu Kaso 4/6 x 4 4 Ikat 180,000 720,000
(1 ikat) = 6 batang
4 Paku Kayu 7 cm 1 Ls 250,000
5 Beton K300, T=10cm 12 M³ 980,000 11,760,000
6 Ember Cor 20 Pcs 10,000 200,000
7 Tenaga Gelar Beton, T=10 cm 120 M² 100,000 12,000,000
8 Plastik cor PE (1 roll = 1m x 7 m) 18 roll 210,000 3,780,000
@Rp.210.000
HARGA PEK.LANTAI 42,866,614
357,222
 11.34 luas wiremesh per lembar

2.98 Luas triplek per lembar

12.00 m² = bekisting
0.30 12.30 m²

(0,10x8) x 15 = 12 M³

PER M²
ANALISA BETON COR, SITE MIX K300

HARGA SITE MIX PER M³ Rp. 980,000

KUBIKASI SITE MIX

(Rp)
1 PONDASI (K1) 3.50 3,430,000
2 PONDASI (K3) 1.51 1,481,760
3 SL1 13.44 13,171,200
4 SL2 5.78 5,664,400

MIXTURE SITE MIX K300 (+ADDITIVE HARDENER) 1 M³ (SNI DT-91-0008-2007) - ZAK 50KG

SEMEN PASIR SPLIT AIR

W/C RATIO
(Kg) (Kg) (Kg) (Liter)

413 681 1021 215 0.52

(8,26 zak)

NOTE :
PASIR KHUSUS COR BERSIH
SLIT 3/4 BERSIH
SEMEN PORTLAND MICRO PARTICLE
ADDITIVE 100-120 CC/50 KG CEMENT
 MATERIAL SUPPLY BY MEGA BAJA
11/29/2018
HARGA TOT.HRG BERAT TOT.BERAT
No. NAMA BARANG QTY
(Rp) (Rp) (Kg) (Kg)
1 Besi D13 LS/IBD 130,000 134 17,420,000 12.5 1,675
2 IWF 300 X 175 X 6 2,939,670 37 108,767,790 220.2 8,147
3 CNP 125 X 75 X 6 (2.00) 333,500 88 29,348,000 24.15 2,125
4 Beton Polos 16 LS 198,000 2 396,000 19 38
5 Siku 70x70x6 (7.00) 425,000 3 1,275,000 44.28 133
6 PLAT ESER 1.20x2.40 (10mm) 3,002,500 1 3,002,500 233.3 233
7 PLAT ESER 1.20x2.40 (8mm) 2,406,500 1 2,406,500 187 187
8 Spandek 0,45 1x6 (Cilegon steel) 456,000 68 31,008,000 24 1,632
9 Spandek 0,30 1x6 (Cilegon steel) 240,000 8 1,920,000 10 80
10 Wiremesh M8 (2,10 x 5,40) 740,000 11 8,140,000 61.79 680
11 Siku 30x30x6 52,000 18 936,000 4.3 77
12 Span skrup M20 45,000 10 450,000
13 Angkur 25 55,000 40 2,200,000
14 Kawat Las RB-26 (2,6) 145,000 3 435,000
15 Batu Gerinda 4" 8,000 15 120,000
16 Gerinda Potong 4" KINIK 52,000 2 104,000
17 Roofing 12 x 65 3,000 550 1,650,000
18 Screw canal 12 x 19 1,000 158 158,000
19 Kawat Bendrat 19,000 40 760,000
20 Plat sheet (Talang & Kerpus) 60 cm 24,700 75 1,852,500

TOTAL HARGA 212,349,290 15,008

BESI BETON (SIPIL)

BERAT HRG.SAT TOTAL
NO URAIAN VOL SAT
(Kg) (Rp) (Rp)
1 D8 Polos 81 Batang 47,000 3,807,000
2 D10 Polos 39 Batang 68,000 2,652,000
3 D12 Polos 38 Batang 95,000 3,610,000
4 D13 Ulir 134 Batang
5 Kawat ikat Bendrat 40 Kg 19,000
6 Wiremesh M8 11 Lembar 740,000

10,069,000

600,000,000
295,549,490 baja dan beton D13
304,450,510
BAJA 5,000 55,260,700
ATAP 25,000 8,000,000
260
Canopy 60 63,260,700
Gunung 15,000,000
320 78,260,700 RENO

RENO 5,200