Benerin

DAFTAR SATUAN UPAH DAN BAHAN
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN (Rp.)
TENAGA
1 Tukang kayu hari 99,825
2 Kepala tukang kayu hari 106,480
3 Tukang batu hari 99,825
4 Kepala tukang batu hari 106,480
5 Tukang besi hari 99,825
6 Kepala tukang besi hari 106,480
7 Tukang cat hari 99,825
8 Kepala tukang cat hari 106,480
9 Pekerja hari 66,550
10 Mandor hari 113,135
11 Pengawas / Ahli Teknik hari 153,065
12 Ahli ukur hari 139,755
13 Asisten ahli ukur hari 106,480
14 Tukang gali hari 73,205
15 Tukang Gambar hari 139,755
-
KAYU -
1 Kayu meranti m 3
4,991,250
2 Kayu kelas II m3 2,994,750
3 Kayu kelas III m3 2,462,350
4 Kayu dolken m3 1,331,000
5 Kayu dolken Ø 8 - 10/400 cm btg 16,638
6 Kayu lapis mutu I AA 3 lapis uk. 122x244x0,3 cm lbr 42,459
-
BESI BETON -
1 Besi beton polos kg 12,179
2 Besi beton ulir kg 12,312
3 Kawat beton / bindrat kg 17,969
4 Seng BJLS 0,20 gelombang P = 200 cm lbr 55,902
5 Seng plat lbr 113,135
6 Paku biasa kg 16,638
-
AGREGAT -
1 Pasir pasang m3 166,375
2 Batu pecah 2/3 ( split ) m3 299,475
3 Batu belah hitam m3 232,925
4 Batu bata bh 599
5 Sirtu m3 139,755
6 Pasir urug m3 99,825
Bahan - 1
7 Krikil beton m3 272,855

8 Tanah urug m3 46,585
9 Portland Cement (PC) kg 1,564
10 Semen warna kg 7,986
11 Minyak bekisting ltr 6,655
12 Paving block K-200 m2 79,860
-
KERAMIK -
1 Keramik lantai 30x30 bh 4,991
4 Plint kermik 10x60 bh 41,927
5 Keramik dinding 20x20 bh 3,261
6 KERAMIK 40X40 BH -
ATAP -
1 Rangka atap baja ringan bluescope lysaght m2 299,475
2 Atap genteng aspal (Bitumen Selulosa onduline m2 166,375
3 Nok atap aspal (Bitumen Selulosa) onduline m2 146,410
4 Talang dalam (Bitumen Selulosa) onduline m2 146,410
5 Aluminium foil m2 37,934
6 Paku skrup anti karat atap metal/polykarbonat bh 2,329
-
GYPSUM -
1 Tepung Gypsum kg 4,659
2 Gypsum board + rangak furing lbr 86,515
3 Plafond Acustik 60x120 lbr 32,610
4 Rangka furing btg 33,941
5 Listplank GRC m1 33,275
6 Skrup bh 399
7 Paku skrup kg 66,550
8 List profil gypsum lebar lebih 5-10 cm m1 23,293
9 Profil aluminum T m' 998
10 Ramset bh 3,128
11 Kawat diameter 4mm kg 21,296
-
CAT -
1 Cat dasar undercoat / alkali resisiting primer kg 119,790
2 Cat dinding weathershield Dulux kg 56,568
3 Cat dasar undercoat vinilex kg 47,251
4 Cat dinding vinilex kg 47,251
5 Cat meni besi kg 46,585
-
-
PERALATAN SANITASI -
1 Klosed duduk bh 2,994,750
2 Washtafel, komplit kran + Pembuangan set 1,597,200
3 Kran tembok bh 199,650
Bahan - 2
4 Hand spray set 166,375

5 Tempat tissue bh 166,375
6 Cermin tembok set 332,750
7 Floor drain set 99,825
8 Seal tape rol 7,321
Bahan - 3
ANALISA SATUAN PEKERJAAN
No. Macam Pekerjaan Upah Bahan

(1) (2) (3) (4)
PEKERJAAN PERSIAPAN
SNI 1.0000 m1 Pengukuran dan pemasangan bouwplank untuk gedung dan saluran
6.4 0.0120 m3 Kayu meranti 5/7 @ Rp. 4,991,250.00 59,895.00
03-2835-2002 0.0200 kg Paku reng @ Rp. 16,637.50 332.75
0.0070 m3 Kayu meranti papan 3/20 @ Rp. 4,991,250.00 34,938.75
0.1000 org Tukang kayu @ Rp. 99,825.00 9,982.50
0.0100 org Kepala tukang kayu @ Rp. 106,480.00 1,064.80
0.1000 org Pekerja @ Rp. 66,550.00 6,655.00
0.0050 org Mandor @ Rp. 113,135.00 565.68
JUMLAH ( BELUM PPN ) 18,267.98 95,166.50
DIBULATKAN 18,267.00 95,166.00
SNI 1.0000 m2 Pembuatan kantor sementara, dengan lantai plesteran
6.5 1.2500 btg Dolken kayu Ø 8 - 10/400 cm @ Rp. 16,637.50 20,796.88
03-2835-2002 0.1800 m3 Kayu meranti @ Rp. 4,991,250.00 898,425.00
0.8500 kg Paku biasa @ Rp. 16,637.50 14,141.88
1.1000 kg Baja strip @ Rp. 12,178.65 13,396.52
35.0000 kg PC @ Rp. 1,563.93 54,737.38
0.1500 m3 Pasir pasang @ Rp. 166,375.00 24,956.25
0.1000 m3 Pasir beton @ Rp. 166,375.00 16,637.50
0.1500 m3 Kerikil beton @ Rp. 272,855.00 40,928.25
30.0000 bh Bata merah @ Rp. 598.95 17,968.50
0.2500 lbr Seng plat 3" x 6 " @ Rp. 113,135.00 28,283.75
2.0000 bh Jendela nako @ Rp. 40,000.00 80,000.00
0.0800 m2 Kaca polos @ Rp. 150,000.00 12,000.00
0.1500 bh Kunci tanam @ Rp. 125,000.00 18,750.00
0.0600 lbr Plywood 4 mm @ Rp. 54,903.75 3,294.23
1.0000 org Tukang batu @ Rp. 99,825.00 99,825.00
0.3000 org Kepala tukang @ Rp. 106,480.00 31,944.00
2.0000 org Pekerja @ Rp. 66,550.00 133,100.00
0.0500 org Mandor @ Rp. 113,135.00 5,656.75
JUMLAH ( BELUM PPN ) 470,175.75 1,244,316.12
DIBULATKAN 470,175.00 1,244,316.00
SNI 1.0000 m1 Pembuatan pagar sementara dari seng gelombang tinggi 2 meter
6.2 1.2500 btg Dolken kayu Ø 8 - 10/400 cm @ Rp. 16,637.50 20,796.88
03-2835-2002 2.5000 kg PC @ Rp. 1,563.93 3,909.81
1.2000 lbr Seng gelombang 2"-5" BJLS 24 @ Rp. 55,902.00 67,082.40
0.0050 m3 Pasir beton @ Rp. 166,375.00 831.88
0.0090 m3 Kerikil beton @ Rp. 272,855.00 2,455.70
0.0250 m3 Kaso 5/7 kayu meranti @ Rp. 4,991,250.00 124,781.25
0.0600 kg Paku biasa 2" - 5" @ Rp. 16,637.50 998.25
0.4000 kg Meni besi @ Rp. 46,585.00 18,634.00
0.4000 org Pekerja @ Rp. 66,550.00 26,620.00
0.0200 org Mandor @ Rp. 113,135.00 2,262.70
JUMLAH ( BELUM PPN ) 50,977.30 239,490.16
DIBULATKAN 50,977.00 239,490.00
SNI 1.0000 m3 Galian tanah biasa sedalam sampai 1 meter
6.1 0.7500 org Pekerja @ Rp. 66,550.00 49,912.50
03-2835-2008 0.0250 org Mandor @ Rp. 113,135.00 2,828.38
JUMLAH ( BELUM PPN ) 52,740.88
DIBULATKAN 52,740.00
SNI 1.0000 m3 Galian tanah keras sedalam sampai 1 meter
6.4 0.6250 org Pekerja @ Rp. 66,550.00 41,593.75
03-2835-2008 0.0620 org Mandor @ Rp. 113,135.00 7,014.37
JUMLAH ( BELUM PPN ) 48,608.12 -
SNI 1.0000 m3 Mengurug kembali galian
6.9 0.2083 org Pekerja @ Rp. 66,550.00 13,864.58
03-2835-2008 0.0207 org Mandor @ Rp. 113,135.00 2,338.12
JUMLAH ( BELUM PPN ) 16,202.71 -
SNI 1.0000 m3 Mungurug pasir urug
6.11 1.2000 m3 Pasir urug @ Rp. 99,825.00 119,790.00
03-2835-2008 0.3000 org Pekerja @ Rp. 66,550.00 19,965.00
0.0100 org Mandor @ Rp. 113,135.00 1,131.35
JUMLAH ( BELUM PPN ) 21,096.35 119,790.00
DIBULATKAN 21,096.00 119,790.00
SNI 1.0000 m3 Urugan sirtu
6.15 1.2000 m3 Sirtu @ Rp. 139,755.00 167,706.00
Analisa Gedung - 4
(1) (2) (3) (4)
03-2835-2008 0.2500 org Pekerja @ Rp. 66,550.00 16,637.50
0.0250 org Mandor @ Rp. 113,135.00 2,828.38
JUMLAH ( BELUM PPN ) 19,465.88 167,706.00
DIBULATKAN 19,465.00 167,706.00
SNI 1.0000 m3 Memasang pondasi batu belah campuran 1:4
6.2
03-2836-2008 163.0000 kg Semen PC @ Rp. 1,563.93 254,919.78
0.5200 m3 Pasir @ Rp. 166,375.00 86,515.00
1.2000 m3 Batu pecah 15/20 cm @ Rp. 232,925.00 279,510.00
1.5000 org Pekerja @ Rp. 66,550.00 99,825.00
0.0750 org Mandor @ Rp. 113,135.00 8,485.13
JUMLAH ( BELUM PPN ) 191,164.88 620,944.78
DIBULATKAN 191,164.00 620,944.00
SNI 1.0000 m3 Membuat lantai kerja
6.4 230.0000 kg Semen @ Rp. 1,563.93 359,702.75
7394-2008 0.6400 m3 Pasir @ Rp. 166,375.00 106,480.00
0.7600 m3 Kerikil @ Rp. 272,855.00 207,369.80
200.0000 ltrltr @ Rp. 500.00 100,000.00
0.5200 orgPekerja @ Rp. 66,550.00 34,606.00
0.2600 orgTukang batu @ Rp. 99,825.00 25,954.50
0.0260 orgKepala tukang @ Rp. 106,480.00 2,768.48
0.0260 orgMandor @ Rp. 113,135.00 2,941.51
JUMLAH ( BELUM PPN ) 66,270.49 773,552.55
DIBULATKAN 66,270.00 773,552.00
SNI 1.0000 m² Memasang bekisting untuk pondasi
6.2 0.0400 m3 Kayu kelas III @ Rp. 2,462,350.00 98,494.00
7394-2008 0.3000 kg Paku @ Rp. 16,637.50 4,991.25
0.1000 ltrMinyak bekisting @ Rp. 6,655.00 665.50
0.5200 orgPekerja @ Rp. 66,550.00 34,606.00
0.2600 orgTukang kayu @ Rp. 99,825.00 25,954.50
0.0260 orgMandor @ Rp. 113,135.00 2,941.51
JUMLAH ( BELUM PPN ) 66,270.49 104,150.75
DIBULATKAN 66,270.00 104,150.00
SNI 1.0000 m² Memasang bekisting untuk sloof
7394-2008 0.3000 kg Paku @ Rp. 16,637.50 4,991.25
0.1000 ltrMinyak bekisting @ Rp. 6,655.00 665.50
0.5200 orgPekerja @ Rp. 66,550.00 34,606.00
0.0260 orgMandor @ Rp. 113,135.00 2,941.51
JUMLAH ( BELUM PPN ) 66,270.49 116,462.50
DIBULATKAN 66,270.00 116,462.00
SNI 1.0000 m² Memasang bekisting untuk kolom
7394-2008 0.4000 kg Paku @ Rp. 16,637.50 6,655.00
0.2000 ltr Minyak bekisting @ Rp. 6,655.00 1,331.00
0.0150 m3 Balok kayu kelas II @ Rp. 2,994,750.00 44,921.25
0.3500 lbrPlywood 9mm @ Rp. 126,445.00 44,255.75
2.0000 btgDolken kayu galam @ Rp. 16,637.50 33,275.00
0.6600 orgPekerja @ Rp. 66,550.00 43,923.00
0.0330 orgMandor @ Rp. 113,135.00 3,733.46
JUMLAH ( BELUM PPN ) 84,112.55 228,932.00
DIBULATKAN 84,112.00 228,932.00
SNI 1.0000 m² Memasang bekisting untuk balok
7394-2008 0.4000 kg Paku @ Rp. 16,637.50 6,655.00
0.3500 lbrPlywood 9mm @ Rp. 126,445.00 44,255.75
0.6600 orgPekerja @ Rp. 66,550.00 43,923.00
0.0330 orgMandor @ Rp. 113,135.00 3,733.46
JUMLAH ( BELUM PPN ) 84,112.55 237,916.25
DIBULATKAN 84,112.00 237,916.00
SNI 1.0000 m² Memasang bekisting untuk plat lantai
7394-2008 0.4000 kg Paku @ Rp. 16,637.50 6,655.00
Analisa Gedung - 5
(1) (2) (3) (4)
0.3500 lbrPlywood 9mm @ Rp. 126,445.00 44,255.75
0.6600 orgPekerja @ Rp. 66,550.00 43,923.00
0.0330 orgMandor @ Rp. 113,135.00 3,733.46
JUMLAH ( BELUM PPN ) 84,112.55 295,482.00
DIBULATKAN 84,112.00 295,482.00
SNI 1.0000 m² Memasang bekisting untuk tangga
7394-2008 0.4000 kg Paku @ Rp. 16,637.50 6,655.00
0.1500 ltr Minyak bekisting @ Rp. 6,655.00 998.25
0.3500 lbr Plywood 9mm @ Rp. 126,445.00 44,255.75
2.0000 btg Dolken kayu galam @ Rp. 16,637.50 33,275.00
0.6600 org Pekerja @ Rp. 66,550.00 43,923.00
0.0330 org Mandor @ Rp. 113,135.00 3,733.46
JUMLAH ( BELUM PPN ) 84,112.55 203,975.75
DIBULATKAN 84,112.00 203,975.00
SNI 1.0000 m3 Membuat balok beton bertulang (225kg)
6.28-A 0.3600 m3 Kayu kelas III @ Rp. 2,462,350.00 886,446.00
7394-2008 3.6000 kg Paku @ Rp. 16,637.50 59,895.00
236.2500 kg Besi beton @ Rp. 12,178.65 2,877,206.06
3.3750 kg Kawat beton @ Rp. 17,968.50 60,643.69
336.0000 kg Semen PC @ Rp. 1,563.93 525,478.80
0.5400 m3 Pasir @ Rp. 166,375.00 89,842.50
0.8100 m3 Kerikil @ Rp. 272,855.00 221,012.55
0.1580 m3 Kayu kelas II @ Rp. 2,994,750.00 473,170.50
3.1500 lbr Plywood 9mm @ Rp. 126,445.00 398,301.75
7.1440 org Pekerja @ Rp. 66,550.00 475,433.20
1.5750 org Tukang besi @ Rp. 99,825.00 157,224.38
0.3580 org Mandor @ Rp. 113,135.00 40,502.33
JUMLAH ( BELUM PPN ) 938,168.66 5,903,450.85
DIBULATKAN 938,168.00 5,903,450.00
6.28-B 0.3200 m3 Kayu kelas III @ Rp. 2,462,350.00 787,952.00
7394-2008 3.2000 kg Paku @ Rp. 16,637.50 53,240.00
210.0000 kg Besi beton @ Rp. 12,178.65 2,557,516.50
3.0000 kg Kawat beton @ Rp. 17,968.50 53,905.50
336.0000 kg Semen PC @ Rp. 1,563.93 525,478.80
0.5400 m3 Pasir @ Rp. 166,375.00 89,842.50
0.8100 m3 Kerikil @ Rp. 272,855.00 221,012.55
0.1400 m3 Kayu kelas II @ Rp. 2,994,750.00 419,265.00
2.8000 lbr Plywood 9mm @ Rp. 126,445.00 354,046.00
6.3500 org Pekerja @ Rp. 66,550.00 422,592.50
0.3180 org Mandor @ Rp. 113,135.00 35,976.93
JUMLAH ( BELUM PPN ) 836,926.15 5,339,106.85
DIBULATKAN 836,926.00 5,339,106.00
SNI 1.0000 m3 Membuat kolom beton bertulang (175kg)
6.28-C 0.2330 m3 Kayu kelas III @ Rp. 2,462,350.00 573,727.55
7394-2008 2.3330 kg Paku @ Rp. 16,637.50 38,815.29
183.7500 kg Besi beton @ Rp. 12,178.65 2,237,826.94
2.6250 kg Kawat beton @ Rp. 17,968.50 47,167.31
336.0000 kg Semen PC @ Rp. 1,563.93 525,478.80
0.5400 m3 Pasir @ Rp. 166,375.00 89,842.50
0.8100 m3 Kerikil @ Rp. 272,855.00 221,012.55
0.0880 m3 Kayu kelas II @ Rp. 2,994,750.00 263,538.00
2.0420 lbr Plywood 9mm @ Rp. 126,445.00 258,200.69
Analisa Gedung - 6
(1) (2) (3) (4)
4.1130 org Pekerja @ Rp. 66,550.00 273,720.15
0.2060 org Mandor @ Rp. 113,135.00 23,305.81
JUMLAH ( BELUM PPN ) 568,017.56 4,463,026.01
DIBULATKAN 568,017.00 4,463,026.00
6.28-D 0.2400 m3 Kayu kelas III @ Rp. 2,462,350.00 590,964.00
7394-2008 2.4000 kg Paku @ Rp. 16,637.50 39,930.00
157.5000 kg Besi beton @ Rp. 12,178.65 1,918,137.38
2.2500 kg Kawat beton @ Rp. 17,968.50 40,429.13
336.0000 kg Semen PC @ Rp. 1,563.93 525,478.80
0.5400 m3 Pasir @ Rp. 166,375.00 89,842.50
0.8100 m3 Kerikil @ Rp. 272,855.00 221,012.55
0.1050 m3 Kayu kelas II @ Rp. 2,994,750.00 314,448.75
2.1000 lbr Plywood 9mm @ Rp. 126,445.00 265,534.50
4.7630 org Pekerja @ Rp. 66,550.00 316,977.65
0.2390 org Mandor @ Rp. 113,135.00 27,039.27
JUMLAH ( BELUM PPN ) 633,476.14 4,213,413.60
DIBULATKAN 633,476.00 4,213,413.00
SNI 1.0000 m3 Membuat pondasi beton bertulang (125kg)
6.28-E 0.2000 m3 Kayu kelas III @ Rp. 2,462,350.00 492,470.00
7394-2008 2.0000 kg Paku @ Rp. 16,637.50 33,275.00
131.2500 kg Besi beton @ Rp. 12,178.65 1,598,447.81
1.8750 kg Kawat beton @ Rp. 17,968.50 33,690.94
336.0000 kg Semen PC @ Rp. 1,563.93 525,478.80
0.5400 m3 Pasir @ Rp. 166,375.00 89,842.50
0.8100 m3 Kerikil @ Rp. 272,855.00 221,012.55
0.0880 m3 Kayu kelas II @ Rp. 2,994,750.00 263,538.00
1.7500 lbr Plywood 9mm @ Rp. 126,445.00 221,278.75
3.9690 org Pekerja @ Rp. 66,550.00 264,136.95
0.1990 org Mandor @ Rp. 113,135.00 22,513.87
JUMLAH ( BELUM PPN ) 526,516.98 3,652,064.35
DIBULATKAN 526,516.00 3,652,064.00
SNI 1.0000 m3 Membuat plat beton bertulang (100kg)
6.28-F 0.2130 m3 Kayu kelas III @ Rp. 2,462,350.00 524,480.55
7394-2008 2.1330 kg Paku @ Rp. 16,637.50 35,487.79
105.0000 kg Besi beton @ Rp. 12,178.65 1,278,758.25
1.5000 kg Kawat beton @ Rp. 17,968.50 26,952.75
336.0000 kg Semen PC @ Rp. 1,563.93 525,478.80
0.5400 m3 Pasir @ Rp. 166,375.00 89,842.50
0.8100 m3 Kerikil @ Rp. 272,855.00 221,012.55
0.0800 m3 Kayu kelas II @ Rp. 2,994,750.00 239,580.00
1.8600 lbr Plywood 9mm @ Rp. 126,445.00 235,187.70
3.5330 org Pekerja @ Rp. 66,550.00 235,121.15
0.1770 org Mandor @ Rp. 113,135.00 20,024.90
JUMLAH ( BELUM PPN ) 457,870.66 3,549,906.77
DIBULATKAN 457,870.00 3,549,906.00
SNI 1.0000 m3 Membuat plat beton bertulang (80kg)
6.28-G 0.1710 m3 Kayu kelas III @ Rp. 2,462,350.00 421,061.85
7394-2008 1.7070 kg Paku @ Rp. 16,637.50 28,400.21
84.0000 kg Besi beton @ Rp. 12,178.65 1,023,006.60
1.2000 kg Kawat beton @ Rp. 17,968.50 21,562.20
336.0000 kg Semen PC @ Rp. 1,563.93 525,478.80
Analisa Gedung - 7
(1) (2) (3) (4)
0.5400 m3 Pasir @ Rp. 166,375.00 89,842.50
0.8100 m3 Kerikil @ Rp. 272,855.00 221,012.55
0.0640 m3 Kayu kelas II @ Rp. 2,994,750.00 191,664.00
1.4930 lbr Plywood 9mm @ Rp. 126,445.00 188,782.39
2.8270 org Pekerja @ Rp. 66,550.00 188,136.85
0.1410 org Mandor @ Rp. 113,135.00 15,952.04
JUMLAH ( BELUM PPN ) 371,635.17 2,999,325.31
DIBULATKAN 371,635.00 2,999,325.00
SNI 1.0000 m2 Pasang atap atap onduline
6.11 0.7500 lbr Atap onduline @ Rp. 166,375.00 124,781.25
03-3436-2002 0.1200 kg Paku pancing 60 x 230 @ Rp. 2,329.25 279.51
0.0070 org Kepala tukang kayu @ Rp. 106,480.00 745.36
0.1400 org Pekerja @ Rp. 66,550.00 9,317.00
0.0070 org Mandor @ Rp. 113,135.00 791.95
JUMLAH ( BELUM PPN ) 17,842.06 125,060.76
DIBULATKAN 17,842.00 125,060.00
SNI 1.0000 m1 Pasang bubung atap
6.22 1.1760 lbr Nok atap @ Rp. 146,410.00 172,178.16
03-3436-2002 6.0000 bh Paku sekrup 3,5" @ Rp. 2,329.25 13,975.50
0.0840 org Pekerja @ Rp. 66,550.00 5,590.20
0.0040 org Mandor @ Rp. 113,135.00 452.54
JUMLAH ( BELUM PPN ) 19,905.11 186,153.66
DIBULATKAN 19,905.00 186,153.00
SNI 1.0000 m2 Pasang alumunium foil / sisalation
03-3436-2002 1.0500 m2 Sisalation / alumunium foil @ Rp. 37,933.50 39,830.18
6.42 0.0500 org Tukang kayu @ Rp. 99,825.00 4,991.25
0.0050 org Kepala tukang kayu @ Rp. 106,480.00 532.40
0.1500 org Pekerja @ Rp. 66,550.00 9,982.50
0.0080 org Mandor @ Rp. 113,135.00 905.08
JUMLAH ( BELUM PPN ) 16,411.23 39,830.18
DIBULATKAN 16,411.00 39,830.00
SNI 1.0000 m² Membuat dinding 1/2 bata campuran 1:4
6.9 70.0000 bh Bata merah @ Rp. 598.95 41,926.50
6897-2008 11.5000 kg Semen PC @ Rp. 1,563.93 17,985.14
0.0430 m3 Pasir @ Rp. 166,375.00 7,154.13
0.3000 orgPekerja @ Rp. 66,550.00 19,965.00
0.0150 orgMandor @ Rp. 113,135.00 1,697.03
JUMLAH ( BELUM PPN ) 32,709.33 67,065.76
DIBULATKAN 32,709.00 67,065.00
SNI 1.0000 m² Membuat plasteran campuran 1:4
6.4 6.2400 kg Semen PC @ Rp. 1,563.93 9,758.89
2837-2008 0.0240 m3 Pasir @ Rp. 166,375.00 3,993.00
0.3000 org Pekerja @ Rp. 66,550.00 19,965.00
0.0150 org Mandor @ Rp. 113,135.00 1,697.03
JUMLAH ( BELUM PPN ) 38,232.98 13,751.89
DIBULATKAN 38,232.00 13,751.00
SNI 1.0000 m² Membuat acian
6.27 3.2500 kg Semen PC @ Rp. 1,563.93 5,082.76
2837-2008 0.2000 org Pekerja @ Rp. 66,550.00 13,310.00
0.0100 org Mandor @ Rp. 113,135.00 1,131.35
25,488.65 5,082.76
25,488.00 5,082.00
SNI 1.0000 m² Memasang dinding keramik
6.54 26.5000 bh Keramik 20x20 cm @ Rp. 3,260.95 86,415.18
7395-2008 9.3000 kg Semen PC @ Rp. 1,563.93 14,544.50
0.0180 m3 Pasir @ Rp. 166,375.00 2,994.75
1.9400 kg Semen warna @ Rp. 7,986.00 15,492.84
0.9000 org Pekerja @ Rp. 66,550.00 59,895.00
Analisa Gedung - 8
(1) (2) (3) (4)
0.0450 org Mandor @ Rp. 113,135.00 5,091.08
JUMLAH ( BELUM PPN ) 114,698.93 119,447.27
DIBULATKAN 114,698.00 119,447.00
SNI 1.0000 m² Memasang dinding marmer
6.55 3.0000 bh Keramik 60x60 cm @ Rp. 73,205.00 219,615.00
3.0030 bh Paku 12 cm @ Rp. 16,637.50 49,962.41
7395-2008 12.4400 kg Semen PC @ Rp. 1,563.93 19,455.23
0.0250 m3 Pasir @ Rp. 166,375.00 4,159.38
0.6500 kg Semen warna @ Rp. 7,986.00 5,190.90
1.3000 org Pekerja @ Rp. 66,550.00 86,515.00
0.0650 org Mandor @ Rp. 113,135.00 7,353.78
JUMLAH ( BELUM PPN ) 165,676.23 298,382.91
DIBULATKAN 165,676.00 298,382.00
SNI 1.0000 m' Memasang listplank
6.21 1.0000 m' Listplank GRC @ Rp. 33,275.00 33,275.00
3434-2008 4.0000 bh Skrup @ Rp. 399.30 1,597.20
0.1500 org Pekerja @ Rp. 66,550.00 9,982.50
0.0080 org Mandor @ Rp. 113,135.00 905.08
JUMLAH ( BELUM PPN ) 60,600.43 34,872.20
DIBULATKAN 60,600.00 34,872.00
SNI 1.0000 m² Memasang plafond gypsum
6.7 0.3640 lbr Gypsum board @ Rp. 86,515.00 31,491.46
2839-2008 0.1100 kg Paku skrup @ Rp. 66,550.00 7,320.50
0.1000 org Pekerja @ Rp. 66,550.00 6,655.00
0.0050 org Kepala tukang @ Rp. 106,480.00 532.40
0.0050 org Mandor @ Rp. 113,135.00 565.68
JUMLAH ( BELUM PPN ) 12,744.33 38,811.96
DIBULATKAN 12,744.00 38,811.00
SNI 1.0000 m² Rangkaplafond
6.20 0.6500 btg Rangka pouring @ Rp. 33,940.50 22,061.33
3434-2008 0.1100 kg Paku skrup @ Rp. 66,550.00 7,320.50
0.2000 org Pekerja @ Rp. 66,550.00 13,310.00
0.0100 org Mandor @ Rp. 113,135.00 1,131.35
JUMLAH ( BELUM PPN ) 47,583.25 29,381.83
DIBULATKAN 47,583.00 29,381.00
SNI 1.0000 m' List profil gypsum
6.8 1.0500 m' List profil gypsum @ Rp. 23,292.50 24,457.13
2839-2008 0.1500 kg Tepung gypsum @ Rp. 4,658.50 698.78
0.0600 org Pekerja @ Rp. 66,550.00 3,993.00
0.0030 org Mandor @ Rp. 113,135.00 339.41
JUMLAH ( BELUM PPN ) 10,960.79 25,155.90
DIBULATKAN 10,960.00 25,155.00
SNI 1.0000 m² Memasang plafond gypsum acoustic (60x120)
6.9 3.6000 m' Profil aluminum T @ Rp. 998.25 3,593.70
2839-2008 0.1500 kg Kawat diameter 4mm @ Rp. 21,296.00 3,194.40
1.0500 bh Ramset @ Rp. 3,127.85 3,284.24
1.5000 lbr Acoustic 60x120 @ Rp. 32,609.50 48,914.25
0.5000 org Pekerja @ Rp. 66,550.00 33,275.00
0.0250 org Mandor @ Rp. 113,135.00 2,828.38
JUMLAH ( BELUM PPN ) 91,339.88 58,986.59
DIBULATKAN 91,339.00 58,986.00
SNI 1.0000 m² Memasang lantai marmer
6.43 3.0000 bh Keramik 60x60 cm @ Rp. 73,205.00 219,615.00
7395-2008 8.1900 kg Semen PC @ Rp. 1,563.93 12,808.55
0.0450 m3 Pasir @ Rp. 166,375.00 7,486.88
0.6500 kg Semen warna @ Rp. 7,986.00 5,190.90
0.7000 orgPekerja @ Rp. 66,550.00 46,585.00
0.0350 orgMandor @ Rp. 113,135.00 3,959.73
JUMLAH ( BELUM PPN ) 89,210.28 245,101.32
DIBULATKAN 89,210.00 245,101.00
SNI 1.0000 m² Memasang keramik lantai 40x40
6.4 6.6300 bh Keramik 40x40 @ Rp. - -
7395-2008 9.8000 kg Semen PC @ Rp. 1,563.93 15,326.47
0.0450 m3 Pasir @ Rp. 166,375.00 7,486.88
Analisa Gedung - 9
(1) (2) (3) (4)
1.3000 kg Semen warna @ Rp. 7,986.00 10,381.80
0.2500 orgPekerja @ Rp. 66,550.00 16,637.50
0.0130 orgMandor @ Rp. 113,135.00 1,470.76
JUMLAH ( BELUM PPN ) 31,970.62 33,195.14
DIBULATKAN 31,970.00 33,195.00
SNI 1.0000 m² Memasang keramik lantai 30x30
6.35 11.8700 bh Keramik 30x30 @ Rp. 4,991.25 59,246.14
7395-2008 10.0000 kg Semen PC @ Rp. 1,563.93 15,639.25
0.0450 m3 Pasir @ Rp. 166,375.00 7,486.88
1.5000 kg Semen warna @ Rp. 7,986.00 11,979.00
0.7000 orgPekerja @ Rp. 66,550.00 46,585.00
0.0350 orgMandor @ Rp. 113,135.00 3,959.73
JUMLAH ( BELUM PPN ) 89,210.28 94,351.26
DIBULATKAN 89,210.00 94,351.00
SNI 1.0000 m² Memasang plint keramik
6.20 3.5300 bh Keramik 10x33 @ Rp. #NAME? #NAME?
7395-2008 1.1400 kg Semen PC @ Rp. 1,563.93 1,782.87
0.0030 m3 Pasir @ Rp. 166,375.00 499.13
0.1000 kg Semen warna @ Rp. 7,986.00 798.60
0.0900 orgPekerja @ Rp. 66,550.00 5,989.50
0.0090 orgKepala tukang @ Rp. 106,480.00 958.32
0.0050 orgMandor @ Rp. 113,135.00 565.68
JUMLAH ( BELUM PPN ) 16,497.75 #NAME?
DIBULATKAN 16,497.00 #NAME?
SNI 1.0000 m² Memasang plint keramik
6.28 1.7000 bh Keramik 10x60 @ Rp. 41,926.50 71,275.05
7395-2008 1.1400 kg Semen PC @ Rp. 1,563.93 1,782.87
0.0030 m3 Pasir @ Rp. 166,375.00 499.13
0.1000 kg Semen warna @ Rp. 7,986.00 798.60
0.0900 org Pekerja @ Rp. 66,550.00 5,989.50
0.0050 org Mandor @ Rp. 113,135.00 565.68
JUMLAH ( BELUM PPN ) 16,497.75 74,355.65
DIBULATKAN 16,497.00 74,355.00
SNI 1.0000 m2 Pengecatan tembok tidak terlindung dari panas dan hujan
6.14 0.1000 kg Cat alkali resisting primer @ Rp. 119,790.00 11,979.00
0.3600 kg Cat ICI Weathershield @ Rp. 56,567.50 20,364.30
0.0630 org Tukang cat @ Rp. 99,825.00 6,288.98
0.0063 org Kepala tukang cat @ Rp. 106,480.00 670.82
0.0200 org Pekerja @ Rp. 66,550.00 1,331.00
0.0025 org Mandor @ Rp. 113,135.00 282.84
JUMLAH ( BELUM PPN ) 8,573.64 32,343.30
DIBULATKAN 8,573.00 32,343.00
SNI 1.0000 m2 Pengecatan tembok tidak terlindung dari panas dan hujan
6.14 0.1000 kg Cat dasar vinilex @ Rp. 47,250.50 4,725.05
0.3600 kg Cat vinilex @ Rp. 47,250.50 17,010.18
0.0630 org Tukang cat @ Rp. 99,825.00 6,288.98
0.0063 org Kepala tukang cat @ Rp. 106,480.00 670.82
0.0200 org Pekerja @ Rp. 66,550.00 1,331.00
0.0025 org Mandor @ Rp. 113,135.00 282.84
JUMLAH ( BELUM PPN ) 8,573.64 21,735.23
DIBULATKAN 8,573.00 21,735.00
SNI 1.0000 bh Memasang kloset duduk/monoblock
1.0000 bh Kloset duduk / monoblock @ Rp. 2,994,750.00 2,994,750.00
6.1 6% x Harga kloset (Perlengkapan) @ Rp. 2,994,750.00 179,685.00
0.0010 org Kepala tukang batu @ Rp. 106,480.00 106.48
3.3000 org Pekerja @ Rp. 66,550.00 219,615.00
0.1600 org Mandor @ Rp. 113,135.00 18,101.60
JUMLAH ( BELUM PPN ) 347,630.58 3,174,435.00
DIBULATKAN 347,630.00 3,174,435.00
SNI 1.0000 bh Memasang urinoir
1.0000 bh Urinoir @ Rp. #NAME? #NAME?
6.4 30% x Harga urinoir (Perlengkapan) @ Rp. #NAME? #NAME?
6.0000 kg PC @ Rp. 1,563.93 9,383.55
0.0100 m3 Pasir pasang @ Rp. 166,375.00 1,663.75
0.1000 org Kepala tukang batu @ Rp. 106,480.00 10,648.00
1.0000 org Pekerja @ Rp. 66,550.00 66,550.00
Analisa Gedung - 10
(1) (2) (3) (4)
0.1000 org Mandor @ Rp. 113,135.00 11,313.50
SNI 1.0000 bh Memasang wastafel
1.0000 bh Wastafel @ Rp. 1,597,200.00 1,597,200.00
6.5 12% x Harga wastafel (Perlengkapan) @ Rp. 1,597,200.00 191,664.00
6.0000 kg PC @ Rp. 1,563.93 9,383.55
0.0100 m3 Pasir pasang @ Rp. 166,375.00 1,663.75
1.2000 org Pekerja @ Rp. 66,550.00 79,860.00
0.1000 org Mandor @ Rp. 113,135.00 11,313.50
JUMLAH ( BELUM PPN ) 251,891.75 1,799,911.30
DIBULATKAN 251,891.00 1,799,911.00
SNI 1.0000 bh Memasang bak cuci piring stainless steel
1.0000 bh Bak cuci stainless steel @ Rp. #NAME? #NAME?
6.33 1.0000 set Water drain + asesories @ Rp. 450,000.00 450,000.00
0.0300 org Pekerja @ Rp. 66,550.00 1,996.50
0.0015 org Mandor @ Rp. 113,135.00 169.70
SNI 1.0000 bh Memasang kran diameter 3/4" atau 1/2"
1.0000 bh Kran air @ Rp. 199,650.00 199,650.00
6.35 0.0250 bh Seal tape @ Rp. 7,320.50 183.01
0.0100 org Pekerja @ Rp. 66,550.00 665.50
0.0050 org Mandor @ Rp. 113,135.00 565.68
JUMLAH ( BELUM PPN ) 12,278.48 199,833.01
DIBULATKAN 12,278.00 199,833.00
SNI 1.0000 bh Memasang kran diameter 3/4" atau 1/2"
1.0000 bh Hand spray @ Rp. 166,375.00 166,375.00
6.35 0.0250 bh Seal tape @ Rp. 7,320.50 183.01
0.0100 org Pekerja @ Rp. 66,550.00 665.50
0.0050 org Mandor @ Rp. 113,135.00 565.68
JUMLAH ( BELUM PPN ) 12,278.48 166,558.01
DIBULATKAN 12,278.00 166,558.00
SNI 1.0000 bh Memasang floor drain
1.0000 bh Floor drain @ Rp. 99,825.00 99,825.00
6.36 0.1000 org Tukang batu @ Rp. 99,825.00 9,982.50
0.0100 org Pekerja @ Rp. 66,550.00 665.50
0.0050 org Mandor @ Rp. 113,135.00 565.68
JUMLAH ( BELUM PPN ) 12,278.48 99,825.00
DIBULATKAN 12,278.00 99,825.00
SNI 1.0000 bh Memasang tempet tisue
1.0000 bh Tempat tisue @ Rp. 166,375.00 166,375.00
0.0100 org Pekerja @ Rp. 66,550.00 665.50
0.0050 org Mandor @ Rp. 113,135.00 565.68
JUMLAH ( BELUM PPN ) 12,278.48 166,375.00
DIBULATKAN 12,278.00 166,375.00
SNI 1.0000 bh Memasang hand spray
1.0000 bh Hand spray @ Rp. 166,375.00 166,375.00
0.0100 org Pekerja @ Rp. 66,550.00 665.50
0.0050 org Mandor @ Rp. 113,135.00 565.68
JUMLAH ( BELUM PPN ) 12,278.48 166,375.00
DIBULATKAN 12,278.00 166,375.00
AK 1.0000 m2 Pasang conblock tipe segi-empat abu-abu 8 cm, K-200
1.0000 m2 Conblock @ Rp. 79,860.00 79,860.00
0.0500 m3 Pasir urug @ Rp. 99,825.00 4,991.25
0.0250 org Kep. Tk. Batu @ Rp. 106,480.00 2,662.00
0.5000 org Pekerja @ Rp. 66,550.00 33,275.00
Analisa Gedung - 11
(1) (2) (3) (4)
0.0250 org Mandor @ Rp. 113,135.00 2,828.38
JUMLAH ( BELUM PPN ) 63,721.63 84,851.25
DIBULATKAN 63,721.00 84,851.00
Analisa Gedung - 12
Jumlah
(5)
113,434.48
113,434.00
1,714,491.87
1,714,491.00
290,467.46
290,467.00
52,740.88
52,740.00
48,608.12
48,608.00
16,202.71
16,202.00
140,886.35
140,886.00
Analisa Gedung - 13
Jumlah
(5)
187,171.88
187,171.00
812,109.65
812,109.00
839,823.04
839,823.00
170,421.24
170,421.00
182,732.99
182,732.00
313,044.55
313,044.00
322,028.80
322,028.00
Analisa Gedung - 14
Jumlah
(5)
379,594.55
379,594.00
288,088.30
288,088.00
6,841,619.51
6,841,619.00
6,176,033.00
6,176,032.00
Analisa Gedung - 15
Jumlah
(5)
5,031,043.57
5,031,043.00
4,846,889.74
4,846,889.00
4,178,581.33
4,178,581.00
4,007,777.43
4,007,777.00
Analisa Gedung - 16
Jumlah
(5)
3,370,960.48
3,370,960.00
142,902.82
142,902.00
206,058.77
206,058.00
56,241.41
56,241.00
99,775.09
99,775.00
51,984.87
51,984.00
30,571.41
30,571.00
Analisa Gedung - 17
Jumlah
(5)
234,146.19
234,146.00
464,059.14
464,059.00
95,472.63
95,472.00
51,556.29
51,556.00
76,965.08
76,965.00
36,116.69
36,116.00
150,326.47
150,326.00
334,311.60
334,311.00
Analisa Gedung - 18
Jumlah
(5)
65,165.76
65,165.00
183,561.54
183,561.00
#NAME?
#NAME?
90,853.39
90,853.00
40,916.94
40,916.00
30,308.87
30,308.00
3,522,065.58
3,522,065.00
Analisa Gedung - 19
Jumlah
(5)
#NAME?
#NAME?
2,051,803.05
2,051,803.00
#NAME?
#NAME?
212,111.49
212,111.00
178,836.49
178,836.00
112,103.48
112,103.00
178,653.48
178,653.00
178,653.48
178,653.00
Analisa Gedung - 20
Jumlah
(5)
148,572.88
148,572.00
Analisa Gedung - 21
RENCANA ANGGARAN BIAYA PEMBANGUNAN SATU UNIT RUKO
NAMA KEGIATAN : PEMBANGUNAN 1 UNIT RUKO (Progress 100% Pekerjaan)

AREA : MEDAN JOHOR
PEKERJAAN : ARSITEKTUR & SIPIL
KETERANGAN : ENGINEER ESTIMATE
HARGA SATUAN JUMLAH HARGA

NO URAIAN PEKERJAAN ANALISA VOL SAT
(Rp) (Rp)
1 2 3 4 5 6 7
A PEKERJAAN LANTAI 1
A.1 1 PEKERJAAN
Pagar proyekPERSIAPAN SNI 03-2835-2002-6.2 M' 290,467 -
1 Pengukuran & Pemasangan Bowplank SNI 03-2835-2002-6.4 49.00 M' 113,434 5,558,266
2 Mobilisasi/Demobilisasi TAKSIR 1.00 Ls 3,500,000 3,500,000
3 Kantor direksi keet, TAKSIR 9.00 M2 700,000 6,300,000
4 Gudang bahan & barak pekerja TAKSIR 18.00 M2 750,000 13,500,000
6 Air kerja proyek TAKSIR 6.00 Bln 2,000,000 12,000,000
7 Listrik Kerja Proyek TAKSIR 6.00 Bln 1,500,000 9,000,000
8 Papan nama proyek (80 x 120)cm AK 1.00 unit 2,500,000 2,500,000
9 Keamanan proyek TAKSIR 6.00 Bln 3,000,000 18,000,000
10 Photo dokumentasi TAKSIR 6.00 Bln 300,000 1,800,000
102.00 Sub Total -A.1 72,158,266
A.2 PEKERJAAN TANAH
1 Timbunan tanah lokasi SNI 2835:2008-6.15 32.80 M3 187,171.00 6,139,209
2 Galian Tanah pondasi SNI 2835:2008-6.4 15.00 M3 48,608 729,120
3 Galian Tanah pondasi menerus SNI 2835:2008-6.4 3.35 M3 48,608 162,837
4 Urugan sirtu peninggian lantai bangunan SNI 2835:2008-6.15 13.12 M3 187,171 2,455,684
5 Urugan pasir pondasi SNI 2835:2008-6.11 1.00 M3 140,886 140,886
6 Urugan pasir pasangan lantai SNI 2835:2008-6.11 6.56 M3 140,886 924,212
7 Urugan kembali bekas galian SNI 2835:2008-6.9 11.25 M3 16,202 182,273
8 Lantai kerja pondasi 1:3:5 K-100 SNI 7394 : 2008- 6.4 6.56 M3 839,823 5,509,239
9 Lantai kerja sloof SNI 7394 : 2008- 6.4 1.32 M3 839,823 1,108,566
90.96 Sub Total A.2 17,352,025
A.3 PEKERJAAN PONDASI
1
2 Bekisting
4 Bekisting
Tiang pondasi
sloof mini pile 20x20, p=6, hydraulic jacking system
pancang uk. 30 cm x 40 cm SNI7394:2008-6.20
SNI7394:2008-6.21
ls 44.00 M2
M2
M' 170,421
182,732
425,000 7,498,524-
2 Beton Pondasi tapak K-225 (80 kg) SNI7394:2008-6.28-G 5.25 M3 3,370,960 17,697,540
3 Pondasi batu kali Camp. 1PC: 4 PP SNI:2836:2008-6.2 2.01 M3 812,109 1,632,339
4 Beton sloof S1 k-225 (150 kg) SNI7394:2008-6.28-D 5.30 M3 4,846,889 25,678,818
5 Beton sloof S2 k-225 (150 kg) SNI7394:2008-6.28-D 0.20 M3 4,846,889 974,225
56.76 Sub Total A.3 53,481,446
A.4 1 PEKERJAAN BETON
3 Bekisting
Bekisting kolom K1
Balok lantai uk.15
uk.20 cm
cm x
x 50
40 cm
cm SNI
SNI 7394:2008-6.22
7394:2008-6.23 M2
M2 313,044
322,028 --
1 Bekisting plat
2 tangga
lantai 7394:2008-6.26
SNI 7394:2008-6.24 14.50 M2 288,088
379,594 4,177,276-
2 Beton Kolom K1 K-225(200kg) SNI 7394:2008-6.28-B 3.50 M3 6,176,032 21,616,112
3 Beton kolom K2 (praktis) K-225 (175 Kg) SNI 7394 :2008 - 6.28-C 0.24 M3 5,031,043 1,188,584
4 Beton tangga K-225(80kg) SNI 7394:2008-6.28-G 1.61 M3 3,370,960 5,427,246
19.85 Sub Total A.4 32,409,218

A.5 PEKERJAAN DINDING & PLESTERAN
1 Dinding 1/2 bata, camp 1:4 SNI 6897 : 2008-6.9 145.53 M2 99,775 14,519,757
2 Plesteran dinding 1 : 4, tebal 15 mm SNI 2837:2008-6.4 291.05 M2 51,984 15,129,943
3 Dinding Alumunium
4 keramik (20Composite
x 20)cm Panel (ACP) ex.Goodsense SNI 7395:2008-6.54 10.50 M2
M3 234,146
765,000 2,458,533-
447.08 Sub Total A.5 32,108,233
A.6 PEKERJAAN PINTU & JENDELA
1 Folding Gate 9.00 M2 600,000 5,400,000
2 Kusen
Kusen dan
dan daun
daun pintu
pintu (P31 daun ) 1.00 Unit 1,500,000
1,550,000 1,500,000-
3
3 Kusen dan daun pintu kamar mandi 1.00 Unit
Unit 550,000 550,000
4 Kusen
Kusen jendela
jendela kamar mandi
alumunium dengan panel kaca rayben 8 mm 1.00 Unit
Unit 500,000
1,270,000 500,000-
6 12.00 Sub Total A.6 7,950,000
A.7 1 PEKERJAAN PLAFOND
Plafond gypsum board (1200x2400x9)mm + rangka furing ex. Jayaboard SNI 2839 : 2008 - 6.7+6.20 M2 128,521 -
Sub Total A.7 -
A.8 PEKERJAAN LANTAI
1 Lantai Keramik (40 x 40 ) SNI 6.4 7395-2008 65.60 M2 65,165 4,274,824
2 lantai keramik tangga SNI 6.4 7395-2008 12.00 M2 65,165 781,980
3 lantai keramik (20 x 20)cm ex. Roman SNI 7395 : 2008 - 6.35 2.70 M2 183,561 495,615
80.30 Sub Total A.8 5,552,419
A.9 PEKERKAAN PENGECATAN
1 Cat dinding luar Sealer 1 lapis SNI 03-24 - 6.14 145.53 M2 40,916 5,954,505
primer, 2 lapis
cat
2 Cat
3 Cat plafond
dinding dalam ex. Vinilex
ex. Vinilex 3
3 lapis
lapis SNI 03-24
SNI 03-24 -- 6.14
6.14 40.00
0.00 M2
M2 30,308
30,308 1,212,320-
185.53 Sub Total A.9 7,166,825
A.10 1 Klosed
PEKERJAAN
dudukSANITARY SNI 6.1 Unit 3,522,065 -
1 Klosed jongkok
3 Washtafel , komplit kran + Pembuangan ex. TOTO L 237 V1B SNIls6.5 1.00 unit
Set 450,000
2,051,803 450,000-
2 Hand
5 Kran tembok
spray ex. TOTO T 19 CSNN5 6.35
SNI 6.36 3.00 Bh 212,111
178,653 636,333-
3 Cermin tembok Uk. 90 cm x 90 cm SNI 6.36 1.00 Bh 332,750 332,750
4 Floor drain SNI 6.36 1.00 Bh 112,103 112,103
6.00 Sub Total A.10 1,531,186
A.11 PEKERJAAN HALAMAN & AKSESSORIS
1 Railing tangga;stainlessteel LS 7.00 M' 900,000 6,300,000
2 Septik tank Kapasitas 12 M3 AK 1.00 Unit 15,500,000 15,500,000
3 Paving blok; AK 22.00 M2 185,000 4,070,000
4 Jembatan masuk, cor beton tebal 15 cm K-225 (175kg) SNI 7394 :2008 - 6.28-C 0.90 M3 5,031,043 4,527,939
5 Pembersih akhir 1.00 Ls 3,000,000 3,000,000
31.90 Sub Total A.11 33,397,939
TOTAL - A 263,107,556
B PEKERJAAN LANTAI 2
B.1 PEKERJAAN BETON

3 Beton balok lantai K-225(200kg) SNI 7394:2008-6.28-B 8.88 M3 6,176,032 54,843,164
5 Beton plat lantai K-225(100kg) SNI 7394:2008-6.28-F 8.11 M3 4,007,777 32,511,087
22.50 Sub Total B.1 116,378,582
B.2 PEKERJAAN DINDING & PLESTERAN
2 Plesteran dinding 1:4, tebal 15 mm SNI 2837 : 2008 - 6.4 306.05 M2 51,984 15,909,703
3 Dinding keramik (20 x20) cm SNI 7395 : 2008 - 6.54 10.50 M2 234,146 2,458,533
469.58 Sub Total B.2 33,636,306
B.3 PEKERJAAN
Kusen PINTU
dan daun & JENDELA
pintu P2 2,550,000 -
1
Unit 550,000 550,000
2 Kusen jendela alumunium dengan panel kaca rayben 8 mm 5.00 Unit 2,500,000 12,500,000
3 Kusen jendela kamar mandi 1.00 Unit 500,000 500,000
7.00 Sub Total B.3 13,550,000
B.4 1 PEKERJAAN PLAFOND
Plafond Gypsum Board (1200x240x9)mm + rangka furing SNI 2839 : 2008 - 6.7+6.20 128,521 -
ex. Jayaboard M2 Sub Total B.4 -
B.5 PEKERJAAN LANTAI
3 lantai keramik (20 x 20)cm SNI 7395 : 2008 - 6.35 2.70 M2 183,561 495,615
80.30 Sub Total A.8 5,552,419
B.6 PEKERJAAN PENGECATAN
1 Cat dinding dalam ex. Vinilex 3 lapis SNI 03-24 - 6.14 165.20 M2 30,308 5,006,882
2 Cat dinding luar ex. Vinilex 3 lapis SNI 03-24 - 6.14 40.00 M2 30,308 1,212,320
205.20 Sub Total B.6 6,219,202
B.7 PEKERJAAN SANITARY
1 Klosed jongkok SNI 6.1 1.00 Unit 450,000 450,000
2 Tempat
3 Washtafel , komplit kran + Pembuangan
tissue SNI 6.36
SNI 6.5 1.00 Set
Bh 2,051,803
178,653 2,051,803-
3.00 Sub Total B7 2,613,906
TOTAL - B 177,950,414
C PEKERJAAN LANTAI 3
C.1 PEKERJAAN BETON

22.65 Sub Total B.1 117,170,971
C.2 PEKERJAAN DINDING & PLESTERAN
3 Dinding keramik (20 x20) cm ex. Roman SNI 7395 : 2008 - 6.54 10.50 M2 234,146 2,458,533
481.46 Sub Total B.2 34,443,128
C.3 PEKERJAAN PINTU & JENDELA
1 Kusen dan daun pintu (P32 daun ) 1.00 Unit 2,550,000
1,550,000 2,550,000-
2 Kusen dan daun pintu kamar mandi (Pintu PVC Polos) 1.00 Unit 550,000 550,000
3 Kusen jendela alumunium dengan panel kaca rayben 8 mm (j-4) 3.00 Unit 2,500,000
350,000 7,500,000-
5 Kusen jendela kamar mandi
4 1.00 Unit 500,000 500,000
6.00 Sub Total B.3 11,100,000
C.4 PEKERJAAN
1 Plafond PLAFOND
Gypsum Board (1200x240x9)mm + rangka furing SNI 2839 : 2008 - 6.7+6.20 - -
ex. Jayaboard M2 Sub Total B.4 -
C.5 PEKERJAAN LANTAI
3 lantai keramik (20 x 20)cm ex. Roman SNI 7395 : 2008 - 6.35 2.70 M2 183,561 495,615
80.30 Sub Total A.8 5,552,419
C.6 PEKERJAAN PENGECATAN
2 Cat dinding luar ex. Vinilex 3 lapis SNI 03-24 - 6.14 32.00 M2 30,308 969,856
201.16 Sub Total B.6 6,096,606
C.7 PEKERJAAN SANITARY
1 Washtafel
2 Klosed jongkok
, komplit kran + Pembuangan ex. TOTO L 237 V1B 6.1
SNI 6.5 1.00 Unit
Set 450,000
2,051,803 450,000-
2.00 Sub Total B7 562,103
TOTAL - C 174,925,227
D PEKERJAAN ROOFTOP
D.1 1 PEKERJAAN
Beton KolomBETON
K1 K-225(200kg) SNI 7394:2008-6.28-B M3 - -

5 Beton Dak K-225(80kg) SNI 6.28-G 7394-2008 0.53 M3 3,370,960 1,786,609
18.07 Sub Total B.1 91,914,222
D.2 PEKERJAAN DINDING & PLESTERAN
2 Dinding
3 Plesteran dinding(20
keramik 1:4, tebal
x20) cm15 mm ex. Roman SNI 7395
SNI 2837 :: 2008
2008 -- 6.54
6.4 92.12 M2 51,984- 4,788,766-
138.18 Sub Total B.2 9,384,403
D.3 PEKERJAAN PENGECATAN
1 Cat dinding dalam ex. Vinilex 3 lapis SNI 03-24 - 6.14 16.80 M2 30,308 509,174
48.80 Sub Total B.6 1,479,030
TOTAL - C 102,777,655
E PEKERJAAN PLUMBING
E.1 Instalasi Pipa Air Bersih PVC Class AW 10 kg/cm3

1 Dia. 20 mm (3/4") 40 M' 40,000 1,600,000
2 Material Bantu 1.00 lot 1,000,000 1,000,000
41.00 Sub Total E.1 2,600,000
E.2 Pemipaan Air Kotor di Toilet Sampai Septik Tank & Saluran Luar
1 Instalasi Pipa Air Kotor & bekas PVC Class AW 10 kg/cm3
─ Dia. 80 mm (3") 40.00 M' 95,550 3,822,000
2 Pipa PVC Dia. 100 mm (4") ke septictank 40.00 M' 70,000 2,800,000
80.00 Sub Total E.2 6,622,000
E.3 Instalasi Pipa Tegak Air Hujan
1 Instalasi Pipa Air Hujan PVC Class Aw 10 kg/m3
Pipa PVC Dia. 150 mm (6") 15.00 M' 148,000 2,220,000
Roof Drain Dia. 100 mm (3") 1.00 bh 210,000 210,000
Fitting dan aksessoris 1.00 lot 150,000 150,000
17.00 Sub Total E.3 2,580,000
TOTAL - E 11,802,000
F PEKERJAAN ELEKTRIKAL
1 MCB Box 2 group 1.00 bh 30,000 30,000
2 MCB 10A 2.00 bh 30,000 60,000
3 Lampu 18 watt + Fitting 27.00 set 100,000 2,700,000
4 Saklar 6.00 unit 25,000 150,000
5 Stop kontak 10 A 6.00 unit 25,000 150,000
6 Kabel tunggal NYA1,5 mm (100m) 1.00 rol 225,000 225,000
7 Kabel tunggal NYA 2,5 mm (100m) 1.00 rol 275,000 275,000
8 Kabel NYM 3x2.5 mm (100m) 1.00 rol 325,000 325,000
9 Pipa listrik dan aksesoris 1.00 500,000.00 500,000.00
46.00 TOTAL - F 4,415,000
TOTAL 3,002.56 734,977,852

Disetujui oleh Dibuat oleh
Sulaiman sembiring,ST. Faisal syaifullah

DIREKTUR STAFF TEKNIK
NAMA KEGIATAN : PEMBANGUNAN GEDUNG WISMA
AREA : MEDAN
PEKERJAAN : MEKANIKAL, ELEKTRIKAL, ELEKTRONIKA
KETERANGAN :
JUMLAH HARGA JUMLAH HARGA

NO URAIAN PEKERJAAN VOL SAT
SATUAN (Rp) (Rp)
1 2 3 4 5 6
A PEKERJAAN PEMIPAAN (PLUMBING)
A.1 SISTEM AIR BERSIH
I Insatalasi Pipa Air Bersih PVC Class AW 10 kg/cm3
1 Dia. 50 mm (2") 79.55 M' 80,990 6,442,755
2 Dia. 25 mm (1") 55.50 M' 47,320 2,626,260
3 Dia. 20 mm (3/4") 7.03 M' 40,950 287,879
4 Dia. 15 mm (1/2") 7.00 M' 22,750 159,250
5 Gate Valve Dia 50 mm (2") 1.00 Bh 523,250 523,250
6 Foot Valve Dia 50 mm (2") 2.00 Bh 415,870 831,740
7 Gate Valve Dia 20 mm (3/4") 1.00 Bh 204,750 204,750
8 Roof tank feber kap. 4000 ltr 1.00 Unit 3,185,000 3,185,000
9 Pompa air ( ex-Grundfos) type tabung 2.00 Unit 3,550,000 7,100,000
10 Ground water tank 1.00 Unit 8,500,000 8,500,000
11 Sumur bor 1.00 Lot 2,750,000 2,750,000
12 Material Bantu 1.00 Lot 3,185,000 3,185,000
13 Test Commisioning 1.00 Lot 2,275,000 2,275,000
38,070,883
A.2 SISTEM
Pemipaan AIRAir
KOTOR
Kotor&&BEKAS
Bekas Utam dari Cabang-Cabang di Toilet
I Sampai Septik Tank & Saluran Luar
─ Dia. 80 mm (3") 78.39 M' 95,550 7,489,687
3 Material Bantu 1.00 Lot 1,365,000 1,365,000
4 Test Commisioning 1.00 Lot 750,000 750,000
11,531,612
A.3 SISTEM AIR HUJAN
I Instalasi Pipa Tegak Air Hujan Gedung A
Instalasi Pipa Air Hujan PVC Class Aw 10 kg/m3
1 Pipa PVC Dia. 150 mm (6") 159.50 M' 116,025 18,505,988
3 Roof Drain Dia. 100 mm (3") 2.00 Bh 206,635 413,270
5 Fitting dan aksessoris 1.00 Lot 150,000 150,000
II Testing & Commisioning 1.00 Lot 500,000 500,000
19,569,258
69,171,752
B PEKERJAAN ELEKTRIKAL
B.1 SISTEM DAYA TEGANGAN RENDAH
I Sistem Trafo & Panel
1 Main Distribution Panel Lantai 1 1.00 Unit 35,000,000 35,000,000
2 Sub Distribution Panel (SDP) Lantai 1 Panel 1.00 Unit 4,959,500 4,959,500
3 Sub Distribution Panel (SDP) Lantai 2 Panel 1.00 Unit 5,341,700 5,341,700
4 Sub Distribution Panel (SDP) Lantai 2 Panel AC 1.00 Unit 4,959,500 4,959,500
5 Panel Control Pompa Air Bersih 1.00 Unit 3,412,500 3,412,500
II Kabel 0
1 Kabel dari TRAFO PLN ke KWH PLN Nyfgby 4 x 120 mm + Bc 95 mm 11.00 M' 773,500 8,508,500
2 Kabel dari KWH PLN ke MDP Nyfgby 4 x 120 mm + Bc 95 mm 6.00 M' 773,500 4,641,000
II Pekerjaan Grounding System Arus Kuat 77350
1 Bak kontrol 40 x 40 mm 1.00 Unit 1,365,000 1,365,000
2 Grounding system kabel BC 70 mm tahanan max. 2 ohm 1.00 Lot 7,735,000 7,735,000
III Material Bantu 0
1 Support 1.00 Lot 4,095,000 4,095,000
2 Hanger 1.00 Lot 1,365,000 1,365,000
81,382,700
B.3 SISTEM PENERANGAN
I Penerangan Gedung Lantai 1
Lampu, Fitting, Saklar, & Stop Kontak
Sesuai Spesifikasi Teknis & Gambar Kerja
1 Lampu RM (TLD 1 x 36 W) Lourve 8.00 Unit 654,500 5,236,000
2 Lampu RM (TLD 2 x 36 W) Lourve 4.00 Unit 1,155,000 4,620,000
3 Lampu down light 18 Watt RD 150 44.00 Unit 165,550 7,284,200
4 Lampu RM 300 (TL 4x18 W) L6024 4.00 Unit 219,450 877,800
5 Lampu TL, T4 24 Watt 9.00 Unit 123,200 1,108,800
6 Lampu TL, T4 18 Watt 1.00 Unit 152,000 152,000
7 Stop kontak standart 16 A/1 Phase 15.00 Unit 34,650 519,750
8 Saklar tunggal 9.00 Bh 34,650 311,850
9 Saklar double 15.00 Bh 34,650 519,750
Instalasi
1 Instalasi Lampu kabel NYM 3x2,5 mm2 dalam conduit high impact 24.00 Titik 188,650 4,527,600
2 Instalasi stop kontak dengan kabel NYM 3x2,5 mm2 dalam conduit High 15.00 Titik 188,650 2,829,750
3 Instalasi Power AC dengan kabel NYM 3x2,5 mm2 dalam conduit High 6.00 Titik 196,350 1,178,100
Material Bantu
1 Support 1.00 Lot 1,800,000 1,800,000
2 Hanger 1.00 Lot 1,400,000 1,400,000
II Penerangan Gedung Lantai 2
Lampu, Fitting,Saklar, & Stop Kontak
Sesuai Spesifikasi Teknis & Gambar Kerja
1 Lampu RM (TLD 1 x 36 W) Lourve Unit 654,500 -
2 Lampu RM (TLD 2 x 36 W) Lourve 10.00 Unit 1,155,000 11,550,000
3 Lampu down light 18 Watt RD 150 12.00 Unit 165,550 1,986,600
4 Lampu RM 300 (TL 4x18 W) L6024 6.00 Unit 281,050 1,686,300
5 Lampu TL, T4 24 Watt 10.00 Unit 34,650 346,500
6 Stop kontak standart 16 A/1 Phase 15.00 Unit 34,650 519,750
7 Saklar tunggal 9.00 Bh 96,250 866,250
8 Saklar double 10.00 Bh - -
Instalasi 188,650
1 Instalasi Lampu kabel NYM 3x2,5 mm2 dalam conduit high impact 19.00 Titik 188,650 3,584,350
2 Instalasi stop kontak dengan kabel NYM 3x2,5 mm2 dalam conduit High 15.00 Titik 188,650 2,829,750
3 Instalasi Power AC dengan kabel NYM 3x2,5 mm2 dalam conduit High 6.00 Titik 196,350 1,178,100
Material Bantu
1 Support 1.00 Lot 1,800,000 1,800,000
2 Hanger 1.00 Lot 1,400,000 1,400,000
60,113,200
141,495,900
C. PEKERJAAN AIR CONDITIONING (AC) & VENTILASI
C.1 PEKERJAAN GEDUNG A LANTAI 1 DAN GEDUNG B
Pengadaan dan Pemasangan AC Type Ceiling l Mounted & Exhaust Fun:
1 Unit AC - Split Unit Wall Mounted include:
Pipa Refrigant + Kable Control + Pipa Drain dan isolation
~ Ac split dukc Kap.12000 btu/h 5.00 Unit 27,500,000 137,500,000
2 Fitting & Aksessoris 1.00 Lot 8,645,000 8,645,000
148,420,000
C.2 PEKERJAAN GEDUNG A LANTAI 2
Pengadaan dan Pemasangan AC Type Ceiling l Mounted & Exhaust Fun:
1 Unit AC - Split Unit Wall Mounted include:
Pipa Refrigant + Kable Control + Pipa Drain dan isolation
~ Ac split dukc Kap.12000 btu/h 5.00 Unit 27,500,000 137,500,000
2 Fitting & Aksessoris 1.00 Lot 4,322,500 4,322,500
147,146,000
295,566,000
D PEKERJAAN
Penangkal PENANGKAL
petir PETIR international (LPI) Stormaster Radius 120
light protection
1 mtr 1.00 Unit 24,500,000 24,500,000
~ Instalasi penangkal petir NYA dia 70 mm 55.00 M' 109,200 6,006,000
~ Tiang penagkai petir pipa gip Medium 4.00 Btg 500,500 2,002,000
~ Instalasi Sumur Grounding BC 70 mm + Bak kontrol 40 x 40 cm 1.00 Lot 1,001,000 1,001,000
~ Sumur Grounding + Bak kontrol 40 x 40 cm 1.00 Titik 1,365,000 1,365,000
~ Material Bantu 1.00 Lot 682,500 682,500
2 Test Commisioning Tahanan max. 1 ohm 1.00 Lot 1,365,000 1,365,000
TOTAL - F 36,921,500
TOTAL 543,155,152
Sulaiman sembiring,ST. Nelson Siahaan,ST.

REKAPITULASI ANGGARAN BIAYA
NAMA KEGIATAN : PEMBANGUNAN GEDUNG WISMA

INSTANSI :
NO URAIAN PEKERJAAN TOTAL HARGA (Rp) KET

1 2 3 4
A GEDUNG WISMA
1 PEKERJAAN ARSITEKTUR DAN SIPIL 734,977,852
2 PEKERJAAN MEKANIKAL & ELEKTRIKAL
- Pekerjaan Pemipaan (Plumbing) 69,171,752
- Pekerjaan Elektrikal 141,495,900
- Pekerjaan Air Conditioning (AC) & Ventilasi 295,566,000
- Pekerjaan Penangkal Petir 36,921,500
HARGA KONSTRUKSI (A) 1,278,133,004
PPN (10% X A) 127,813,300
TOTAL 1,405,946,305
PEMBULATAN 1,405,946,000
TERBILANG :
Sulaiman Sembiring,ST. Nelson Siahaan,ST.

Timbunan tanah lokasi
937,035.00 0.40 374,814.00
Galian Tanah pondasi

27.00 1.15 1.50 46.58 1.90
3.00 2.13 1.00 6.38 1.90
Galian Tanah pondasi menerus

0.53 0.70 59.15 21.74
10.10 8.08 7.51 10.18 3.13
Urugan sirtu peninggian lantai bangunan
622.18 0.30 186.65
Urugan pasir pondasi
27.00 1.15 1.50 46.58 0.10
3.00 2.13 1.00 6.38 0.10
0.53 0.70 59.15 21.74 0.10
Urugan pasir pasangan lantai

622.18 0.05 31.11
Urugan kembali bekas galian
75.46
Lantai kerja pondasi 1:3:5
27.00 1.15 1.50 46.58 0.10
3.00 2.13 1.00 6.38 0.10
0.53 0.70 59.15 21.74 0.10
Lantai kerja sloof

46.55 59.40 111.90 52.28 21.93
0.30 0.10 292.05 8.76
Bekisting pondasi
1.15 0.30 2.00 30.00 20.70
1.50 0.30 2.00 30.00 27.00
47.70
Bekisting sloof 30x50
60.00 47.15 163.65 62.04 6.30
25.70 6.30 17.97 26.40 18.40

18.35 15.08 13.73 6.77 3.38
9.82 5.50 12.17 6.82 1.30
54.55 3.50 4.20
Beton Pondasi telapak

1.15 1.50 0.30 27.00 13.97
1.00 2.13 0.30 3.00 1.91
15.89
Pondasi batu kali
0.53 0.70 59.15 21.74
Beton sloof S1
18.00 13.79 15.68 24.55 6.58
Beton sloof S2
4.09 1.38 1.40 0.77 3.47
Bekisting kolom K1 uk.15 cm x 50 cm

1.60 0.50 2.00 1.60 30.00
1.60 0.15 2.00 0.48 30.00
3.80 0.50 2.00 3.80 30.00
3.80 0.15 2.00 1.14 30.00
1.60 0.35 2.00 1.12 3.00
3.80 0.35 2.00 2.66 3.00
Bekisting Balok lantai uk.30 cm x 60 cm

109.16 36.10 60.00 30.19 15.21
158.85 31.68 23.31 0.78 0.78
44.72 6.77 11.55 6.32 8.48
Bekisting Balok lantai uk.20 cm x 40 cm

36.10 60.00 34.50 21.70 21.10
3.61 6.00 3.37 2.25 2.11
Bekisting tangga
2.10 0.58 6.80 7.94 4.20
1.50 10.81 0.27
Bekisting plat lantai

89.61 148.93 55.79 55.70 52.47
Beton Kolom K1 K-225(200kg)

0.15 0.50 1.60 0.12 27.00
0.15 0.50 3.80 0.29 27.00
1.00 0.13 1.60 0.20 3.00
1.00 0.13 3.80 0.48 3.00
Beton kolom K2 (praktis) K-225 (175 Kg)

0.15 0.15 3.80 0.09 40.00
Beton balok lantai K-225(200kg)

77.83 0.50 38.92 0.30
28.74 0.40 11.49 0.30
50.41 0.15
Beton tangga K-225(80kg)
2.10 2.00 4.19
0.58 2.00 1.16
1.50 1.35 2.03
7.39
Beton plat lantai K-225(100kg)
708.30 0.12 85.00 16.90
25.50 0.12 3.06
81.94
(1200x2400x9)mm + rangka
furing
420.78 118.02 18.67 12.75 21.62
Lantai granite (60x60)cm homogeneous polished
(30x60)cm homogeneous 420.72 111.97 18.67 12.75 21.62
polished + stepnosing
8.68 5.22 13.90 2.00 27.81
11.10 1.30 14.43
42.24
lantai keramik (30 x 30)cm
1.82 5.00 9.11
2.85 2.00 5.70
14.81
Plint lantai granit (10 x 60)cm
Dinding 1/2 bata, camp 1:4

21.08 27.50 21.08 20.00 27.58
20.63 3.15 3.08 4.93 4.52
p1 p2 p3 p4 j1
13.09 11.40 15.90 7.35 3.20
9.00
Plesteran dinding 1 : 4, tebal 15 mm 1,641.09
Dinding keramik (20 x 20)cm

27.00 15.40 42.40 2.00 84.80
3.97 7.35 11.32
73.48
Dinding Alumunium Composite Panel (ACP)
45.00 1.95 39.00 0.45 3.11
2.16 2.88 0.16 1.40 1.87
1.95 2.15 1.74 0.12 0.32
0.12 0.32 0.68 0.81 0.55
3.33 2.08 1.20 1.48 1.48
0.58 0.80 0.60 1.29 0.30
27.26 9.45 0.94 4.58 1.71
22.20 20.70 0.36 7.80 1.22
Bekisting kolom K1
6.05 0.50 2.00 6.05 16.00
6.05 0.15 2.00 1.82 16.00
6.05 0.35 2.00 4.24 3.00
6.05 0.35 2.00 4.24 3.00
Bekisting Balok lantai

EKS LT 1
Beton Kolom K1
0.15 0.50 6.05 0.45 13.00
1.00 0.13 6.05 0.77 3.00
0.15 0.50 6.05 0.45 4.00
Beton kolom K2 (praktis)

0.15 0.15 3.00 0.07 10.00
0.15 0.15 6.05 0.14 25.00
Beton balok lantai
32.40 2.83 3.68 38.92 0.60
0.93 1.23 11.76 13.91 0.40
8.45 2.90 11.35 0.40
Beton tangga
1.00 1.30 2.00 2.61
Beton plat lantai
23.06 50.60 73.65 0.12 8.84
Dinding 1/2 bata, camp 1:4

2.51 1.55 2.86 2.85 3.13
2.08 2.60 2.50 1.85 2.85
2.85 3.87 9.31 5.25 1.59
6.93 4.93 1.33 4.11 7.50
5.23 4.21 4.50 3.09 6.68
2.30 3.90 1.78 2.00 1.65

1.50 1.15 1.33 2.85 1.20
P3 P4 J3 J4 J6
13.91 7.35 0.60 0.92 6.21
Plesteran dinding 1:4, tebal 15 mm

Dinding keramik (20 x20) cm
kusen alumunium
88.49
12.13
100.62
2.60 5.55 8.24 3.77 59.15
4.66
0.64
2.17
7.47
4.66 16.40 4.00 0.10 6.56

0.64
2.17
7.47
292.05 0.30 0.10 44.15 1.32
0.80 2.60 1.00 4.40

10.00
44.00
25.30 34.47 398.90 0.50 199.45
6.55 61.60 162.91 0.50 81.46
280.91
11.46 10.72 79.49 0.30 23.85

1.30 2.60 39.52 0.30 11.85
62.25 0.30 18.67
54.38
1.00 1.00 0.20 0.20

0.50 0.50 1.30 0.33
0.53 10.00 5.25
0.80 0.40 1.00 0.60 3.35 2.01
6.20 1.48 86.28 0.50 43.14 0.30

0.20
2.11 4.79 18.01 0.30 5.40
UK 20 X 40
48.00 0.20 0.40 3.50 10.00
14.40 2.00 2.00
114.00 0.40 0.80 4.20 42.00
34.20
3.36
7.98
221.94
30 X 50
21.10 7.33 279.08 0.50 139.54 0.30 1.00
1.03 0.83 217.25 0.50 108.63 0.20 1.00
77.83
326.00
79.43 26.34 279.16 0.40 111.66

8.18 3.22 28.74
140.40
21.62 22.00 0.20 1.00 4.40

12.58 1.00 1.00 1.00
34.20 7.00 1.00 7.00
0.15 14.00 2.10
14.50
35.38 58.88 33.00 41.60 571.35 67.60
546.35
3.24 0.20 0.50 3.50 10.00 3.50

7.70
0.61
1.45
13.00
3.42 0.15 0.15 3.50 3.00 0.08

5.00 0.00
7.00
0.50 46.41 6.96
0.50 12.00 1.80
0.20 4.00 0.12
8.88
0.32 0.16 0.03 22.00 0.56
7.00 0.15 1.05
1.61
4.00 0.15 10.14
5.55 14.81 612.21

15.25 600.98
27.58 24.93 169.73 3.80 644.96 44.15

16.90 1.35 54.55 3.80 207.29
25.33 45.15
877.58
j2 j4 j5 1.00
1.95 3.24 0.90 57.03
820.54 41.80
11.20
2.70 6.70 1.50 10.05
65.60 0.20 0.30 1.00 0.50 11.00
8.28 0.16 0.91 98.86

0.16 1.22 0.16 10.02
1.24 1.39 1.08 10.00 SNI 6.4 7395-2008
0.27 0.12 0.23 3.10 6.4
5.81 0.90 0.90 17.16 7395-2008
5.08 6.39 1.57 16.60
13.70 0.50 10.50 68.65
37.80 90.08
314.47
96.80
29.04
12.71
12.71
151.25
5.90
2.31
1.82 600,000.00 5.00 3,000,000.00
10.03 95,000.00 5.00 475,000.00
3,475,000.00
0.68
3.40
4.08
16.90 4.00
23.35 33.80 8.00 41.80
5.56 146.30
4.54 1.35 2.00 9.45
33.45 18.90
165.20
6.00 1.88 2.07 22.85

1.85 0.85 2.50 17.08
1.70 6.35 5.25 36.17
1.20 2.85 3.42 32.26
6.62 6.52 36.85
145.22 6.05 878.56
1.85 1.48 1.48 16.43
6.60 14.62
31.05 3.00 93.15
971.71
J7 J8 107.15 1.35 144.65
9.22 18.90 57.12
1,059.24
22.00
n alumunium
kisting sloof 30x40
44.15 0.8 35.32
3.35 0.6 2.01
0.40 44.15 5.298

0.30 3.35 0.201
4.00 3.00 15.6
46.41 55.692
71.292
0.23625
0.39375
0.55125
3.50 154.525 0.765
3.50 158.025
5.00 153.025
0.70 29.26 SNI 6.28-G 7394-2008

1.50 16.8 6.28-G
46.06 7394-2008
Ret. Penggunaan tanah 1,003,162,368.00
Ret. Mendirikan ruko 350,451,063.00
NJOP 4,790,250,000.00 rab / unit 734,977,852
6,143,863,431.00 29 unit 211,857,360
946,835,212
/ unit
/ unit
RENCANA ANGGARAN BIAYA PEMBANGUNAN RUKO
(MELANJUTKAN PEKERJAAN YANG ADA)
NAMA KEGIATAN : PEMBANGUNAN RUKO 1,2,3 dan 4 (Progress 89 % Pekerjaan)
AREA : MEDAN JOHOR

(Rp) (Rp)
1 2 3 4 5 6 7
A.1 PEKERJAAN PERSIAPAN

Sub Total -A.1 60,300,000
A.2 PEKERJAAN TANAH
Sub Total A.2 3,379,896

A.4 PEKERJAAN BETON

3 Dinding keramik (20 x 20)cm SNI 7395:2008-6.54 10.50 M2 234,146 2,458,533
Sub Total A.5 20,581,726
1 Folding Gate 9.00 M2 600,000 5,400,000
2 Kusen dan daun pintu ( 1 daun ) 1.00 Unit 1,500,000 1,500,000
3 Kusen dan daun pintu kamar mandi 1.00 Unit 550,000 550,000
A.7 PEKERJAAN PLAFOND
Sub Total A.7 -
A.8 1 PEKERJAAN
3 lantai LANTAI
Lantai keramik
Keramik (40xx20)cm
(20 40 ) ex. Roman SNISNI 6.4 :7395-2008
7395 2008 - 6.35 M2
M2 65,165
183,561 --
Sub Total A.8 -
1 Cat dinding luar Sealer 1 lapis primer, 2 lapis cat SNI 03-24 - 6.14 145.53 M2 40,916 5,954,505
2 Cat
3 Cat plafond
dinding dalam ex. Vinilex
ex. Vinilex 3
3 lapis
lapis SNI 03-24
SNI 03-24 -- 6.14
6.14 40.00
0.00 M2
M2 30,308
30,308 1,212,320-
Sub Total A.9 7,166,825
A.10 PEKERJAAN SANITARY
1 Klosed duduk SNI 6.1 Unit 3,522,065 -
1 Klosed jongkok ls 1.00 unit 450,000 450,000
3 Washtafel , komplit kran + Pembuangan ex. TOTO L 237 V1B SNI 6.5 Set 2,051,803 -
2 Kran tembok SNI 6.35 3.00 Bh 212,111 636,333
5 Hand spray ex. TOTO T 19 CSNN5 SNI 6.36 Bh 178,653 -
Sub Total A.10 1,531,186
3 Paving blok; AK 22.00 M2 185,000 4,070,000
Sub Total A.11 33,397,939
TOTAL - A 134,307,572
B.1 PEKERJAAN BETON

Sub Total B.1 116,378,582
Sub Total B.2 33,636,306
B.3 PEKERJAAN PINTU
Kusen dan daun & JENDELA
pintu P2 2,550,000 -
1
Unit 550,000 550,000
2 Kusen
Kusen jendela
jendela alumunium
alumunium dengan
dengan panel
panel kaca
kaca rayben
rayben 8
8 mm
mm (j-4) 5.00 Unit 2,500,000
350,000 12,500,000-
5
3 Kusen jendela kamar mandi 1.00 Unit
Unit 500,000 500,000
Sub Total B.3 13,550,000
B.4 1 PEKERJAAN PLAFOND
Plafond Gypsum Board (1200x240x9)mm + rangka furing SNI 2839 : 2008 - 6.7+6.20 128,521 -
ex. Jayaboard M2
1 Plafond gypsum SNI 6.4 7395-2008 65.60 M2 65,165 4,274,824
2 Rangka Plafond SNI 6.4 7395-2008 12.00 M2 65,165 781,980
3 cat plafond SNI 7395 : 2008 - 6.35 2.70 M2 183,561 495,615
Sub Total A.8 5,552,419
Sub Total B.6 6,219,202
2 Tempat
tissue SNI 6.36
SNI 6.5 1.00 Set
Bh 2,051,803
178,653 2,051,803-
Sub Total B7 2,613,906
TOTAL - B 177,950,414
C.1 PEKERJAAN BETON

Sub Total B.1 117,170,971
Sub Total B.2 34,443,128
1 Kusen
Kusen dan
dan daun
daun pintu
pintu (P32 daun ) 1.00 Unit 2,550,000
1,550,000 2,550,000-
2
2 Kusen dan daun pintu kamar mandi (Pintu PVC Polos) 1.00 Unit
Unit 550,000 550,000
3 Kusen
Kusen jendela
jendela alumunium
alumunium dengan
dengan panel
panel kaca
kaca rayben
rayben 8
8 mm
mm (j-4) 3.00 Unit 2,500,000
350,000 7,500,000-
5 Kusen jendela kamar mandi
4 Unit
1.00 Unit 500,000 500,000
Sub Total B.3 11,100,000
C.4 1 PEKERJAAN PLAFOND
Plafond Gypsum Board (1200x240x9)mm + rangka furing SNI 2839 : 2008 - 6.7+6.20 Sub Total B.4 - -
1 Plafond gypsum ex. Jayaboard SNI 6.4 7395-2008 65.60 M2
M2 65,165 4,274,824
3 Cat Plafond SNI 7395 : 2008 - 6.35 2.70 M2 183,561 495,615
Sub Total A.8 5,552,419
Sub Total B.6 6,096,606
1
2 Klosed jongkok
Washtafel , komplit kran + Pembuangan ex. TOTO L 237 V1B SNI
SNI 6.1
6.5 1.00 Unit
Set 450,000
2,051,803 450,000-
Sub Total B7 562,103
TOTAL - C 174,925,227
D PEKERJAAN ROOFTOP
D.1 PEKERJAAN
1 Beton KolomBETON
K1 K-225(200kg) SNI 7394:2008-6.28-B M3 - -
Sub Total B.1 91,914,222
3 Dinding keramik (20 x20) cm ex. Roman SNI 7395 : 2008 - 6.54 M2 - -
Sub Total B.2 9,384,403
Sub Total B.6 1,479,030
TOTAL - C 102,777,655

1 Dia. 20 mm (3/4") 40 M' 40,000 1,600,000
Sub Total E.1 2,600,000
─ Dia. 80 mm (3") 40.00 M' 95,550 3,822,000
Sub Total E.2 6,622,000
Pipa PVC Dia. 150 mm (6") 15.00 M' 148,000 2,220,000
Sub Total E.3 2,580,000
TOTAL - E 11,802,000
1 MCB Box 2 group 1.00 bh 30,000 30,000
2 MCB 10A 2.00 bh 30,000 60,000
4 Saklar 6.00 unit 25,000 150,000
TOTAL - F 4,415,000
TOTAL 2,600.85 606,177,868


NAMA KEGIATAN : PEMBANGUNAN RUKO 5,6,7,8 dan 9 (Progress 87 % Pekerjaan)
AREA : MEDAN JOHOR

(Rp) (Rp)
1 2 3 4 5 6 7

Sub Total -A.1 60,300,000
A.2 PEKERJAAN TANAH
Sub Total A.2 3,379,896
A.4 PEKERJAAN BETON
Sub Total A.4 -
Sub Total A.5 20,581,726

1 Folding Gate 9.00 M2 600,000 5,400,000
Sub Total A.6 7,950,000
A.7 PEKERJAAN PLAFOND
1 Plafond Gypsum SNI 6.4 7395-2008 65.60 M2 65,165 4,274,824
3 Cat Plafond ex. Roman SNI 7395 : 2008 - 6.35 2.70 M2 183,561 495,615
Sub Total A.8 5,552,419
2
3 Cat
Cat dinding
plafond dalam ex.
ex. Vinilex
Vinilex 3
3 lapis
lapis SNI
SNI 03-24
03-24 -- 6.14
6.14 40.00
0.00 M2
M2 30,308
30,308 1,212,320-
Sub Total A.9 7,166,825
1 Washtafel
3 Klosed jongkok
, komplit kran + Pembuangan ex. TOTO L 237 V1B SNIls6.5 1.00 unit
Set 450,000
2,051,803 450,000-
2 Hand
5 Kran tembok
spray ex. TOTO T 19 CSNN5 SNI 6.36
SNI 6.35 3.00 Bh
Bh 212,111
178,653 636,333-
Sub Total A.10 1,531,186
3 Paving blok; AK 22.00 M2 185,000 4,070,000
Sub Total A.11 33,397,939
TOTAL - A 139,859,991
B.1 1 PEKERJAAN
Beton KolomBETON
K1 K-225(200kg) SNI 7394:2008-6.28-B M3 6,176,032 -
Sub Total B.1 94,762,470
Sub Total B.2 33,636,306
B.3 PEKERJAAN
Kusen PINTU
dan daun & JENDELA
pintu P2 2,550,000 -
1
Unit 550,000 550,000
2 Kusen
Kusen jendela
jendela alumunium
alumunium dengan
dengan panel
panel kaca
kaca rayben
rayben 8
8 mm
mm (j-4) 5.00 Unit 2,500,000
350,000 12,500,000-
5
Unit 500,000 500,000
Sub Total B.3 13,550,000
B.4 PEKERJAAN PLAFOND
1 Plafond Gypsum SNI 6.4 7395-2008 65.60 M2 65,165 4,274,824
3 Cat Plafond SNI 7395 : 2008 - 6.35 2.70 M2 183,561 495,615
Sub Total A.8 5,552,419
Sub Total B.6 6,219,202
2 Tempat
tissue SNI 6.36
SNI 6.5 1.00 Set
Bh 2,051,803
178,653 2,051,803-
TOTAL - B 156,334,302
C.1 PEKERJAAN BETON

Sub Total B.1 117,170,971
Sub Total B.2 34,443,128
1 Kusen
Kusen dan
dan daun
daun pintu
pintu (P32 daun ) 1.00 Unit 2,550,000
1,550,000 2,550,000-
2
Unit 550,000 550,000
3 Kusen
Kusen jendela
jendela alumunium
alumunium dengan
dengan panel
panel kaca
kaca rayben
rayben 8
8 mm
mm (j-4) 3.00 Unit 2,500,000
350,000 7,500,000-
5
Unit 500,000 500,000
Sub Total B.3 11,100,000
C.4 PEKERJAAN
1 Plafond PLAFOND
1 Plafond Gypsum ex. Jayaboard SNI 6.4 7395-2008 65.60 M2 65,165 4,274,824
Sub Total A.8 5,552,419
Sub Total B.6 6,096,606
1
2 Klosed jongkok
Washtafel , komplit kran + Pembuangan ex. TOTO L 237 V1B SNI
SNI 6.1
6.5 1.00 Unit
Set 450,000
2,051,803 450,000-
TOTAL - C 174,925,227
D PEKERJAAN ROOFTOP
D.1 PEKERJAAN
1 Beton KolomBETON
K1 K-225(200kg) SNI 7394:2008-6.28-B M3 - -
Sub Total B.1 91,914,222
2 Dinding
3 Plesteran dinding(20
keramik 1:4, tebal
x20) cm15 mm ex. Roman SNI 7395
SNI 2837 :: 2008
2008 -- 6.54
6.4 92.12 M2 51,984- 4,788,766-
Sub Total B.2 9,384,403
Sub Total B.6 1,479,030
TOTAL - C 102,777,655

1 Dia. 20 mm (3/4") 40 M' 40,000 1,600,000
Sub Total E.1 2,600,000
─ Dia. 80 mm (3") 40.00 M' 95,550 3,822,000
Sub Total E.2 6,622,000
Pipa PVC Dia. 150 mm (6") 15.00 M' 148,000 2,220,000
Sub Total E.3 2,580,000
TOTAL - E 11,802,000
1 MCB Box 2 group 1.00 bh 30,000 30,000
2 MCB 10A 2.00 bh 30,000 60,000
4 Saklar 6.00 unit 25,000 150,000
TOTAL - F 4,415,000
TOTAL 2,677.65 590,114,175


89.17888334
NAMA KEGIATAN : PEMBANGUNAN RUKO 10,12 dan 13 (Progress 41% Pekerjaan)
AREA : MEDAN JOHOR

(Rp) (Rp)
1 2 3 4 5 6 7

Sub Total -A.1 60,300,000
A.2 PEKERJAAN TANAH
Sub Total A.2 3,379,896
Sub Total A.3 -
A.4 PEKERJAAN BETON
Sub Total A.4 -
A.5 1 PEKERJAAN
Dinding 1/2 DINDING & PLESTERAN
bata, camp 1:4 SNI 6897 : 2008-6.9 M2 99,775 -
Sub Total A.5 2,458,533
1 Folding Gate 9.00 M2 600,000 5,400,000
Sub Total A.6 7,950,000
A.7 PEKERJAAN PLAFOND Sub Total A.7 -
1 Plafond gypsum SNI 6.4 7395-2008 65.60 M2 65,165 4,274,824
3 cat plafond ex. Roman SNI 7395 : 2008 - 6.35 2.70 M2 183,561 495,615
Sub Total A.8 5,552,419
2 Cat dinding
3 plafond dalam ex. Vinilex 3 lapis SNI 03-24 - 6.14 40.00
0.00 M2 30,308 1,212,320-
Sub Total A.9 7,166,825
1 Klosed jongkok ls 1.00 unit 450,000 450,000
2 Kran tembok SNI 6.35 3.00 Bh 212,111 636,333
5 Hand spray ex. TOTO T 19 CSNN5 SNI 6.36 Bh 178,653 -
Sub Total A.10 1,531,186
3 Paving blok; AK 22.00 M2 185,000 4,070,000
Sub Total A.11 33,397,939
TOTAL - A 121,736,798
B.1 PEKERJAAN
1 Beton KolomBETON
K1 K-225(200kg) SNI 7394:2008-6.28-B M3 6,176,032 -
Sub Total B.1 -
B.2 PEKERJAAN
1 Dinding 1/2 DINDING & PLESTERAN
bata, camp 1:4 SNI 6897 : 2008-6.9 M2 99,775 -
Sub Total B.2 2,458,533
B.3 PEKERJAAN
Kusen PINTU
dan daun & JENDELA
pintu P2 2,550,000 -
1 Kusen dan daun pintu kamar mandi
1 Unit
1.00 Unit 550,000 550,000
2 Kusen
Kusen jendela
jendela alumunium
alumunium dengan
dengan panel
panel kaca
kaca rayben
rayben 8
8 mm
mm (j-4) 5.00 Unit 2,500,000
350,000 12,500,000-
5
Unit 500,000 500,000
Sub Total B.3 13,550,000
B.4 PEKERJAAN
1 Plafond PLAFOND
Gypsum Board (1200x240x9)mm + rangka furing SNI 2839 : 2008 - 6.7+6.20 Sub Total128,521
B.4 --
1 Plafond gypsum ex. Jayaboard SNI 6.4 7395-2008 65.60 M2
M2 65,165 4,274,824
3 Cat Plafond SNI 7395 : 2008 - 6.35 2.70 M2 183,561 495,615
Sub Total A.8 5,552,419
Sub Total B.6 6,219,202
2 Tempat
tissue SNI 6.36
SNI 6.5 1.00 Set
Bh 2,051,803
178,653 2,051,803-
TOTAL - B 30,394,059
C.1 1 PEKERJAAN
Beton KolomBETON
K1 K-225(200kg) SNI 7394:2008-6.28-B M3 6,176,032 -
Sub Total B.1 -
C.2 PEKERJAAN
1 Dinding 1/2 DINDING & PLESTERAN
bata, camp 1:4 SNI 6897 : 2008-6.9 M2 99,775 -
Sub Total B.2 2,458,533
1 Kusen
Kusen dan
dan daun
daun pintu
pintu (P32 daun ) 1.00 Unit 2,550,000
1,550,000 2,550,000-
2
Unit 550,000 550,000
3 Kusen
Kusen jendela
jendela alumunium
alumunium dengan
dengan panel
panel kaca
kaca rayben
rayben 8
8 mm
mm (j-4) 3.00 Unit 2,500,000
350,000 7,500,000-
5
Unit 500,000 500,000
Sub Total B.3 11,100,000
C.4 PEKERJAAN
1 Plafond PLAFOND
1 Plafond Gypsum ex. Jayaboard SNI 6.4 7395-2008 65.60 M2
M2 65,165 4,274,824
Sub Total A.8 5,552,419
Sub Total B.6 6,096,606
TOTAL - C 25,769,660
D PEKERJAAN ROOFTOP
D.1 1 PEKERJAAN BETON

1 Beton
Beton Kolom K1 (praktis)
kolom K2 K-225(200kg)
K-225 (175 Kg) SNI7394
SNI 7394:2008-6.28-B
:2008 - 6.28-C M3
M3 5,031,043- --
Sub Total B.1 -
D.2 1 PEKERJAAN
Dinding 1/2 DINDING & PLESTERAN
bata, camp 1:4 SNI 6897 : 2008-6.9 M2 99,775 -
Sub Total B.2 -
Sub Total B.6 1,479,030
TOTAL - C 1,479,030

1 Dia. 20 mm (3/4") 40 M' 40,000 1,600,000
Sub Total E.1 2,600,000
─ Dia. 80 mm (3") 40.00 M' 95,550 3,822,000
Sub Total E.2 6,622,000
Pipa PVC Dia. 150 mm (6") 15.00 M' 148,000 2,220,000
Sub Total E.3 2,580,000
TOTAL - E 11,802,000
1 MCB Box 2 group 1.00 bh 30,000 30,000
2 MCB 10A 2.00 bh 30,000 60,000
4 Saklar 6.00 unit 25,000 150,000
TOTAL - F 4,415,000
TOTAL 1,228.67 195,596,548


NAMA KEGIATAN : PEMBANGUNAN RUKO JOHOR

INSTANSI :
NO URAIAN PEKERJAAN JUMLAH UNIT HARGA SATUAN TOTAL HARGA (Rp) KET
1 2 3 4 5 6
A RUKO JOHOR
1 PEKERJAAN 89 % PROGRESS 4 606,177,868 2,424,711,471
2 PEKERJAAN 87 % PROGRESS 5 590,114,175 2,950,570,873
3 PEKERJAAN 41 % PROGRESS 3 195,596,548 586,789,643
HARGA KONSTRUKSI (A) 5,962,071,987
TOTAL 5,962,071,987
TERBILANG :
Sulaiman Sembiring,ST. Faisal syaifullah

DIREKTUR
NAMA KEGIATAN : NILAI BANGUNAN YANG TELAH ADA (RUKO JOHOR)

INSTANSI :
NO URAIAN PEKERJAAN JUMLAH UNIT HARGA SATUAN TOTAL HARGA (Rp) KET
1 2 3 4 5 6
A RUKO JOHOR
1 PEKERJAAN RUKO 12 1,100,000,000 13,200,000,000
2 TOTAL PEKERJAAN MELANJUTKAN PROGRESS BANGUNAN -
PEKERJAAN 89 % PROGRESS 4 606,177,868 2,424,711,471
PEKERJAAN 87 % PROGRESS 5 590,114,175 2,950,570,873
PEKERJAAN 41 % PROGRESS 3 195,596,548 586,789,643
HARGA KONSTRUKSI (2) 5,962,071,987
TOTAL ( PEKERJAAN RUKO - PROGRESS LANJUTAN ) 7,237,928,013

TERBILANG :
Sulaiman Sembiring,ST. Faisal syaifullah

DIREKTUR
3,553,000,000.00
8,370,000,000.00
930,000,000.00

Benerin

Diunggah oleh

Informasi Dokumen

Deskripsi Asli:

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

Benerin

Diunggah oleh

Hak Cipta:

Format Tersedia

DAFTAR SATUAN UPAH DAN BAHAN

NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN (Rp.)

7 Krikil beton m3 272,855

4 Hand spray set 166,375

No. Macam Pekerjaan Upah Bahan

NAMA KEGIATAN : PEMBANGUNAN 1 UNIT RUKO (Progress 100% Pekerjaan)

HARGA SATUAN JUMLAH HARGA

4 Beton tangga K-225(80kg) SNI 7394:2008-6.28-G 1.61 M3 3,370,960 5,427,246

19.85 Sub Total A.4 32,409,218

B.1 PEKERJAAN BETON

C.1 PEKERJAAN BETON

4 Beton plat lantai K-225(100kg) SNI 7394:2008-6.28-F 8.11 M3 4,007,777 32,511,087

E.1 Instalasi Pipa Air Bersih PVC Class AW 10 kg/cm3

TOTAL 3,002.56 734,977,852

Sulaiman sembiring,ST. Faisal syaifullah

JUMLAH HARGA JUMLAH HARGA

Sulaiman sembiring,ST. Nelson Siahaan,ST.

NAMA KEGIATAN : PEMBANGUNAN GEDUNG WISMA

NO URAIAN PEKERJAAN TOTAL HARGA (Rp) KET

Disetujui oleh Dibuat oleh

Sulaiman Sembiring,ST. Nelson Siahaan,ST.

937,035.00 0.40 374,814.00

Galian Tanah pondasi

Galian Tanah pondasi menerus

Urugan pasir pasangan lantai

Lantai kerja sloof

Bekisting sloof 20x30

Beton Pondasi telapak

Bekisting kolom K1 uk.15 cm x 50 cm

Bekisting Balok lantai uk.30 cm x 60 cm

Bekisting Balok lantai uk.20 cm x 40 cm

Bekisting plat lantai

Beton Kolom K1 K-225(200kg)

Beton kolom K2 (praktis) K-225 (175 Kg)

Beton balok lantai K-225(200kg)

Dinding 1/2 bata, camp 1:4

Dinding keramik (20 x 20)cm

Bekisting Balok lantai

Beton kolom K2 (praktis)

Dinding 1/2 bata, camp 1:4

2.30 3.90 1.78 2.00 1.65

Plesteran dinding 1:4, tebal 15 mm

2.60 5.55 8.24 3.77 59.15

4.66 16.40 4.00 0.10 6.56

292.05 0.30 0.10 44.15 1.32

0.80 2.60 1.00 4.40

11.46 10.72 79.49 0.30 23.85

1.00 1.00 0.20 0.20

0.80 0.40 1.00 0.60 3.35 2.01

6.20 1.48 86.28 0.50 43.14 0.30

79.43 26.34 279.16 0.40 111.66

21.62 22.00 0.20 1.00 4.40

3.24 0.20 0.50 3.50 10.00 3.50

3.42 0.15 0.15 3.50 3.00 0.08

4.00 0.15 10.14

5.55 14.81 612.21

27.58 24.93 169.73 3.80 644.96 44.15

2.70 6.70 1.50 10.05

65.60 0.20 0.30 1.00 0.50 11.00

8.28 0.16 0.91 98.86

6.00 1.88 2.07 22.85

0.40 44.15 5.298