Anda di halaman 1dari 4

Sheet1

Harga Satuan
harga Jumlah Harga
NO. URAIAN PEKERJAAN ANALISA VOLUME Harga Tenaga Material Rp.
Rp.

1 2 3 4 5 6
i PEKERJAAN PERSIAPAN
1 Pengukuran dan Pemasangan 1m' Bouwplank A.2.2.1.4. 246.40 m' 47,250 87,750 135,000 33,264,000
2 Papan nama proyek - 1.00 ls 2,600,000 2,600,000
3 Pengadaan Alat K3 - 1.00 ls 45,000,000 45,000,000
4 Pembuatan Bedeng Pekerja ( 3 x 8 m ) A.2.2.1.8. 24.00 m2 385,000 715,000 1,100,000 26,400,000
107,264,000

ii PEKERJAAN TANAH
1 Pekerjaan Urugan Macdam t:20 cm 8.1 (4) 2203.20 m3 100,000 190,000 290,000 638,928,000
2 Base Course t:5 cm 3.2.(2). 550.80 m3 100,000 220,000 320,000 176,256,000

815,184,000

iii PEKERJAAN PONDASI DAN BETON BERTULANG


1 Pekerjaan Pondasi Tiang Pancang
a. Mobilisasi dan Demobilisasi Alat Berat - 1.00 ls 60,000,000 60,000,000
b. Pengadaan Tiang Pancang 25x25 cm K-500 - 2394.00 m' 210,000 502,740,000
c. Join dan Welding Tiang Pancang - 114.00 titik 1,925,000 219,450,000
d. Pekerjaan Pemancangan dan Handling - 2394.00 m' 95,000 227,430,000
2 Pekerjaan Pilecap 60x60x60 cm ( 114 titik ) -
a. Pembesian D16-150 mm A.4.1.1.17 3962.64 kg 2,850 10,550 13,400 53,099,376
b. Bekisting ( Asumsi 2x pakai ) A.4.1.1.20 99.84 m2 75,000 150,000 225,000 22,464,000
c. Cor Beton Ready Mix K-350 A.4.1.1.10 24.62 m3 335,000 865,000 1,200,000 29,544,000
3 Pekerjaan Kolom Pedestal 40x50 cm ( 114 titik) -
a. Pembesian 8-D16 mm A.4.1.1.17 4106.74 kg 2,850 10,550 13,400 55,030,316
b. Pembesian Ø8-150 mm A.4.1.1.17 441.41 kg 2,850 10,550 13,400 5,914,894
c. Bekisting ( Asumsi 2x Pakai ) A.4.1.1.20 78.66 m2 75,000 150,000 225,000 17,698,500
d. Cor Beton Ready Mix K-350 A.4.1.1.10 26.22 m3 335,000 865,000 1,200,000 31,464,000
4 Pekerjaan Sloof 20x50 ( P: 1376m3 )Pekerjaan Sloof 20x50 ( P: 1376m3 ) -
a. Pembesian 8-D16 mm A.4.1.1.17 16242.40 kg 2,850 10,550 13,400 217,648,160
b. Pembesian Ø8-150 mm A.4.1.1.17 4386.13 kg 2,850 10,550 13,400 58,774,142
c. Bekisting ( Asumsi 2x Pakai ) A.4.1.1.20 428.33 m2 75,000 150,000 225,000 96,374,250
d. Cor Beton Ready Mix K-350 A.4.1.1.10 128.50 m3 335,000 865,000 1,200,000 154,200,000

1,751,831,638

iv PEKERJAAN KONSTRUKSI BAJA


A Pekerjaan Tiang IWF
1 Pekerjaan Base Plate Kolom Pedestal ( 144 titik )
a. Plat Besi / Base Plate (30x45 cm t:18mm) A.4.2.1.1. 2174.61 kg 4,300 9,350,823
b. Angkur 4-D 22 mm A.4.2.1.1. 1019.16 kg 4,300 4,382,388
c. Baut D 22 mm - 684.00 bh 500 342,000
2 Pekerjaan Tiang IWF ( t: 5 m 52 Tiang )
a. Tiang IWF 300x150x6.5x9 A.4.2.1.2. 9542.00 kg 4,300 41,030,600
3 Pekerjaan Tiang IWF ( t: 7.2 m 52 Tiang )
a. Tiang IWF 300x150x6.5x9 A.4.2.1.2. 13740.48 kg 4,300 59,084,064
4 Pekerjaan Tiang Ujung Sopi-sopi -
a. Tiang IWF 150x75x5x7 A.4.2.1.2. 806.40 kg 4,300 3,467,520
b. Tiang IWF 300x150x6.6x9 A.4.2.1.2. 689.96 kg 4,300 2,966,828

Page 1
Sheet1
5 Pekerjaan Penyekat Tiang -
a. 2x CNP 150x150x20x3.2 A.4.2.1.1. 12016.00 kg 4,300 51,668,800
b. Plat 10 mm A.4.2.1.1. 607.50 kg 4,300 2,612,250
c. Baut D 22 mm Ø19x2 1/2" - 416.00 bh 500 208,000
B Pekerjaan Kuda-Kuda -
1 Pekerjaan Kuda-Kuda Induk -
a. Kuda-kuda IWF 300x150x6.5x9 A.4.2.1.2. 47137.48 kg 4,300 202,691,164
b. Pekerjaan Simpul IWF 300 A.4.2.1.2. 2003.82 kg 4,300 8,616,426
c. Plat 12 mm A.4.2.1.1. 1819.60 kg 4,300 7,824,280
d. Baut Ø19x2 1/2" - 2184.00 bh 500 1,092,000
2 Pekerjaan Konsol -
a. Kuda-kuda IWF 200x100x5.5x8 A.4.2.1.2. 3549.30 kg 4,300 15,261,990
b. Plat 12 mm A.4.2.1.1. 267.90 kg 4,300 1,151,970
c. Baut Ø19x2 1/2" - 624.00 bh 500 312,000
3 Gording CNP 150x50x20x3.2 A.4.2.1.1. 88828.28 kg 4,300 381,961,604
4 Dudukan Gording Plat 10 mm A.4.2.1.1. 1221.48 kg 4,300 5,252,364
5 Baut 1/2" x 2 1/2 " - 6032.00 bh 500 3,016,000
6 Pekerjaan Trackstank Ø12mm -
a. Trankstank Ø12mm A.4.2.1.1. 5234.00 kg 4,300 22,506,200
b. Baut 12mm - 3490.00 bh 500 1,745,000
7 Perkerjaan Ikatan Angin -
a. Ikatan Angin Ø16 mm A.4.2.1.1. 4732.40 kg 4,300 20,349,320
b. Jarum Keras Ø16 mm - 208.00 bh 500 104,000
8 Pekerjaan Penutup Atap -
a. Penutup Atap Spandek A.4.5.2.8. 11352.40 m2 25,000 283,810,000
b. Nok Spandek A.4.5.2.4. 202.00 m' 25,000 5,050,000
9 Turbin Ventilator Ø20" - 25.00 bh 225,000 5,625,000
C Perkerjaan Kuda-Kuda Trap Atas -
1 Kuda-kuda IWF 150x75x5x7 A.4.2.1.2. 2261.00 kg 4,300 9,722,300
2 Gording CNP 150x50x20x3.2 A.4.2.1.1. 9252.32 kg 4,300 39,784,976
3 Dudukan Gording Plat 10 mm A.4.2.1.1. 123.12 kg 4,300 529,416
4 Baut 1/2" x 2 1/2 " - 608.00 bh 500 304,000
5 Simpul IWF 150x50x20x3.2 A.4.2.1.2. 239.40 kg 4,300 1,029,420
6 Plat Simpul A.4.2.1.2. 249.40 kg 4,300 1,072,420
7 Baut Ø19x2 1/2" - 912.00 bh 500 456,000
8 CNP 150x50x20x3.2 Penutup Gording A.4.2.1.1. 97.63 kg 4,300 419,809
9 Penutup Atap Spandek KD 40 A.4.5.2.8. 1031.80 m2 25,000 25,795,000
D Pekerjaan Sopi-Sopi -
1 Pekerjaan Rangka Sopi-sopi -
a. CNP 100 A.4.2.1.1. 983.81 kg 4,300 4,230,383
b. Trakstank Ø12 mm A.4.2.1.1. 59.67 kg 4,300 256,581
c. Baut Ø12 mm - 56.00 bh 500 28,000
d. Penutup Spandek A.4.5.2.8. 268.20 m2 25,000 6,705,000
E Pekerjaan Dinding Spandek -
1 Pekerjaan Rangka Dinding -
a. CNP 100 A.4.2.1.1. 4872.00 kg 4,300 20,949,600
b. Trakstank Ø12 mm A.4.2.1.1. 213.12 kg 4,300 916,416
c. Baut Ø12 mm - 200.00 bh 500 100,000
d. Ikatan Angin Ø12 mm A.4.2.1.1. 684.61 kg 4,300 2,943,823
e. Jarum Keras Ø12 mm - 92.00 bh 25,000 2,300,000
f. Penutup Spandek KD 40 A.4.5.2.8. 1375.58 m2 25,000 34,389,500
F Pekerjaan Pengecetan Bidang Besi -
1 Pengecatan Dengan Cat Besi A.4.7.1.16. 12396.88 m2 2,850 35,331,108

1,328,746,343

V PEKERJAAN PASANGAN DINDING BATA

Page 2
Sheet1
1 Pasangan Dinding Bata Merah Ad. 1 : 5 A.4.4.1.10. 407.48 m2 55,000 90,000 145,000 59,084,600
2 Plesteran Ad. 1 : 5 A.4.4.2.5. 814.96 m2 43,500 26,500 70,000 57,047,200
3 Acian A.4.4.2.27. 814.96 m2 20,000 10,000 30,000 24,448,800
4 Pengecatan A4.7.1.10. 814.96 m2 20,000 65,000 85,000 69,271,600
5 Pek. Ringbalk -
a. Pembesian Ø10 mm dan Ø8 mm A.4.1.1.17. 1421.96 kg 2,850 10,550 13,400 19,054,264
b. Bekisting Asumsi 2x Pakai A.4.1.1.21. 75.14 m2 75,000 150,000 225,000 16,906,500
c. Cor Beton Site Mix Ad. 1 : 2 : 3 ABK.300.19 11.27 m3 335,000 865,000 1,200,000 13,524,000
-
259,336,964

VI PEKERJAAN LANTAI
1 Cor Beton Lantai Ready Mix K-350 A.4.1.1.10 1455.00 m3 335,000 865,000 1,200,000 1,746,000,000
2 Pasang Wiremesh M10 A.4.1.1.19. 82547.00 kg 100 11,900 12,000 990,564,000
3 Pekerjaan Floor Hardner A.4.4.3.61. 9700.00 m2 35,000 60,000 95,000 921,500,000
-
3,658,064,000

VII PEKERJAAN KUSEN PINTU DAN JENDELA


1 Pekerjaan Kusen J1
a. Kusen Alumunium 4" A.4.2.1.11. 721.60 m' 55,000 95,000 150,000 108,240,000
b. Daun Jendela Geser Kaca Rangka Alumunium Berikut A.4.2.1.13. 319.80 m2 265,000 495,000 760,000 243,048,000
c. Pekerjaan Sunblass / Kaca Film - 319.80 m2 25,000 60,000 85,000 27,183,000
2 Pekerjaan Kusen J2 -
a. Kusen Jendela Alumunium 4" A.4.2.1.11. 166.08 m' 55,000 95,000 150,000 24,912,000
b. Daun Jendela Geser Kaca Rangka Alumunium Berikut A.4.2.1.13. 72.00 m2 265,000 495,000 760,000 54,720,000
c. Pekerjaan Sunblass / Kaca Film - 71.04 m2 25,000 60,000 85,000 6,038,400
3 Pekerjaan Kusen J3 -
a. Kusen Jendela Alumunium 4" A.4.2.1.11. 20.00 m' 55,000 95,000 150,000 3,000,000
b. Daun Jendela Geser Kaca Rangka Alumunium Berikut A.4.2.1.13. 8.00 m2 265,000 495,000 760,000 6,080,000
c. Pekerjaan Sunblass / Kaca Film - 8.00 m2 25,000 60,000 85,000 680,000
4 Pekerjaan Kusen J4 -
a. Kusen Jendela Alumunium 4" A.4.2.1.11. 12.00 m' 55,000 95,000 150,000 1,800,000
b. Daun Jendela Geser Kaca Rangka Alumunium Berikut A.4.2.1.13. 4.00 m2 265,000 495,000 760,000 3,040,000
c. Pekerjaan Sunblass / Kaca Film - 4.00 m2 25,000 60,000 85,000 340,000
5 Pekerjaan Pintu Plat Besi + Kusen dan Aksesoris - 74.40 m2 1,920,000 142,848,000

621,929,400

VIII PEKERJAAN KM WC
1 Pekerjaan Galian Tanah Sloof A.2.3.1.1. 5.57 m3 125,000 125,000 696,250
2 Lantai Kerja t:10 cm A4.1.1.4 0.93 m3 335,000 765,000 1,100,000 1,023,000
3 Pekerjaan Sloof 20/50 -
a. Pembesian 8-D16 mm A.4.1.1.17. 585.83 kg 2,850 10,550 13,400 7,850,122
b. Pembesian Ø8-150 A.4.1.1.17. 146.94 kg 2,850 10,550 13,400 1,968,996
c. Bekisting Asumsi 2x Pakai A.4.1.1.21. 23.20 m2 75,000 150,000 225,000 5,220,000
d. Cor Beton Ready Mix K-350 A.4.1.1.10. 4.64 m3 335,000 865,000 1,200,000 5,568,000
4 Pek. Tiang IWF 150 A.4.2.1.2. 74.40 kg 4,300 319,920
5 Penyekat 2x CNP 100x50x20 A.4.2.1.1 374.91 kg 4,300 1,612,113
6 Kuda-kuda IWF 125x60x6x8 A.4.2.1.2. 406.56 kg 4,300 1,748,208
7 Gording CNP 100 A.4.2.1.1. 501.82 kg 4,300 2,157,826
8 Trackstank Ø12 A.4.2.1.1. 42.62 kg 4,300 183,266
9 Baut 12 mm - 40.00 kg 4,300 172,000
10 Penutup Atap Spandek A.4.5.2.8. 164.80 bh 25,000 4,120,000
11 Pek. Dinding Bata Merah t:2 m A.4.4.1.10 92.80 m2 55,000 90,000 145,000 13,456,000
12 Plesteran Ad. 1 : 5 A.4.4.2.5. 185.60 m2 43,500 26,500 70,000 12,992,000
13 Acian A.4.4.2.27. 185.60 m2 20,000 10,000 30,000 5,568,000

Page 3
Sheet1
14 Pengecatan A.4.7.1.10. 185.60 m2 20,000 65,000 85,000 15,776,000
15 Pas. Keramik Lantai 20x20 cm A.4.4.3.36. 125.38 m2 60,000 90,000 150,000 18,807,000
16 Pas. Keramik Dinding 20x40 cm A.4.4.3.54. 168.00 m2 80,000 140,000 220,000 36,960,000
17 Pengadaan Partisi Kaca KM/WC ( Termasuk Pintu dan Ak- 32.00 unit
-
136,198,701

IX PEKERJAAN RUMAH PANEL


1 Pekerjaan Galian Tanah Sloof A.2.3.1.1. 1.92 m3 125,000 125,000 240,000
2 Lantai Kerja t:10 cm A4.1.1.4 0.32 m3 335,000 765,000 1,100,000 352,000
3 Pekerjaan Sloof 20/50 -
a. Pembesian 8-D16 mm A.4.1.1.17. 202.01 kg 2,850 10,550 13,400 2,706,934
b. Pembesian Ø8-150 mm A.4.1.1.17. 50.72 kg 2,850 10,550 13,400 679,648
c. Bekisting Asumsi 2x Pakai A.4.1.1.21. 8.00 m2 75,000 150,000 225,000 1,800,000
d. Cor Beton Ready Mix K-350d. Cor Beton Ready Mix K-350
A.4.1.1.10. 1.60 m3 335,000 865,000 1,200,000 1,920,000
4 Pek. Tiang IWF 150 A.4.2.1.2. 37.20 kg 4,300 159,960
5 Penyekat 2x CNP 100x50x20 A.4.2.1.1 97.44 kg 4,300 418,992
6 Kuda-kuda IWF 125x60x6x8 A.4.2.1.2. 178.20 kg 4,300 766,260
7 Gording CNP 100 A.4.2.1.1. 214.37 kg 4,300 921,791
8 Trackstank Ø12 A.4.2.1.1. 19.00 kg 4,300 81,700
9 Baut 12 mm - 48.00 kg 4,300 206,400
10 Penutup Atap Spandek A.4.5.2.8. 59.40 bh 25,000 1,485,000
11 Pek. Dinding Bata Merah t:2 m A.4.4.1.10 40.00 m2 55,000 90,000 145,000 5,800,000
12 Plesteran Ad. 1 : 5 A.4.4.2.5. 80.00 m2 55,000 15,000 70,000 5,600,000
13 Acian A.4.4.2.27. 80.00 m2 43,500 -13,500 30,000 2,400,000
14 Pengecatan A.4.7.1.10. 80.00 m2 20,000 65,000 85,000 6,800,000
15 Pekerjaan Lantai beton tebal 10 cm K.350 A.4.1.1.10. 4.80 m2 335,000 865,000 1,200,000 5,760,000
16 Pekerjaan Floor Hardener A.4.4.3.61 48.00 m2 35,000 60,000 95,000 4,560,000
17 Pekerjaan Rooster A.4.4.1.23 9.00 unit 375,000 975,000 1,350,000 12,150,000

54,808,685

REKAPITULASI
i PEKERJAAN PERSIAPAN 107,264,000
ii PEKERJAAN TANAH 815,184,000
iii PEKERJAAN PONDASI DAN BETON BERTULANG 1,751,831,638
iv PEKERJAAN KONSTRUKSI BAJA 1,328,746,343
V PEKERJAAN PASANGAN DINDING BATA 259,336,964
VI PEKERJAAN LANTAI 3,658,064,000
VII PEKERJAAN KUSEN PINTU DAN JENDELA 621,929,400
VIII PEKERJAAN KM WC 136,198,701
IX PEKERJAAN RUMAH PANEL 54,808,685
Jumlah 8,733,363,731
Ppn 10%
Jumlah

Bekasi, 14 Agustus 2020

Page 4