GAMBAR TEKNIK
#NAME?
YOGA PRASETYO A
RENCANA ANGGARAN BELANJA
HARGA JUMLAH
NO. URAIAN PEKERJAAN VOLUME SAT SATUAN HARGA
(Rp) (Rp)
1 2 3 4 6 7
A PEKERJAAN PERSIAPAN
1 Pembongkaran dan Pembersihan Lapangan - m² 15,247.96 0.00
Jumlah 0.00
PEKERJAAN LANTAI I
I PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi 24.96 m³ 97,516.38 2,434,008.84
2 Urugan Kembali bekas Galian 8.32 m³ 33,437.46 278,199.64
3 Urugan Pasir bawah Pondasi 2.06 m³ 196,541.45 404,875.38
4 Urugan Pasir bawah Lantai 7.29 m³ 196,541.45 1,431,961.68
5 Timbunan Bawah Lantai 70.94 m³ 128,429.45 9,111,298.76
6 Pancangan Ulin (1 ttk-8m) 880.00 m 55,000.00 48,400,000.00
Jumlah 62,060,344.31
II PEKERJAAN BETON
1 Pondasi Telapak 100/100
- beton (setara mutu k-250) 5.82 m³ 935,853.16 5,450,408.82
- Besi tulangan 1,144.59 kg 30,048.60 34,393,389.64
2 Pondasi Telapak 100/80
- beton (setara mutu k-250) 1.88 m³ 935,853.16 1,763,147.36
- Besi tulangan 311.08 kg 30,048.60 9,347,579.26
3 Sloof Beton
a Sloof 25/50 m³
- beton (setara mutu k-250) 10.06 m³ 935,853.16 9,417,022.45
- Besi tulangan 753.48 kg 30,048.60 22,641,020.76
- Besi Begel 532.37 kg 21,010.73 11,185,543.85
- Bekisting 80.50 m² 200,371.17 16,129,879.15
b Sloof 20/40 m³
- beton (setara mutu k-250) 1.85 m³ 935,853.16 1,731,328.35
- Besi tulangan 134.68 kg 30,048.60 4,046,945.74
- Besi Begel 107.05 kg 21,010.73 2,249,261.37
- Bekisting 14.80 m² 200,371.17 2,965,493.31
4 Kolom
a Kolom 30/40
- beton (setara mutu k-250) 4.03 m³ 935,853.16 3,773,359.95
- Besi tulangan 279.55 kg 30,048.60 8,400,146.83
- Besi Begel 208.32 kg 21,010.73 4,376,954.68
- Bekisting 47.04 m² 200,371.17 9,425,459.81
b Kolom 25/40
- beton (setara mutu k-250) 5.88 m³ 935,853.16 5,502,816.60
- Besi tulangan 366.91 kg 30,048.60 11,025,192.72
- Besi Begel 340.26 kg 21,010.73 7,149,025.98
- Bekisting 76.44 m² 200,371.17 15,316,372.20
c Kolom 13/13
- beton (setara mutu k-250) 0.21 m³ 935,853.16 199,280.57
- Besi tulangan 44.86 kg 21,010.73 942,457.18
- Besi Begel 32.29 kg 21,010.73 678,436.38
- Bekisting 6.55 m² 200,371.17 1,312,831.90
5 Ring Balk
a Ringbalk 25/55
- beton (setara mutu k-250) 1.93 m³ 935,853.16 1,801,517.34
- Besi tulangan 174.72 kg 21,010.73 3,670,994.25
- Besi Begel 48.37 kg 21,010.73 1,016,351.90
- Bekisting 18.90 m² 200,371.17 3,787,015.10
b Ringbalk 20/40
- beton (setara mutu k-250) 1.28 m³ 935,853.16 1,197,892.05
- Besi tulangan 133.12 kg 21,010.73 2,796,948.00
- Besi Begel 85.97 kg 21,010.73 1,806,355.25
- Bekisting 16.00 m² 200,371.17 3,205,938.71
c Ringbalk 20/30
- beton (setara mutu k-250) 5.21 m³ 935,853.16 4,871,115.71
- Besi tulangan 540.45 kg 21,010.73 11,355,310.53
- Besi Begel 394.42 kg 21,010.73 8,287,114.04
- Bekisting 69.40 m² 200,371.17 13,905,759.17
d Ringbalk 15/25
- beton (setara mutu k-250) 1.29 m³ 935,853.16 1,210,760.03
- Besi tulangan 184.23 kg 21,010.73 3,870,806.26
- Besi Begel 128.34 kg 21,010.73 2,696,516.72
- Bekisting 22.43 m² 200,371.17 4,493,323.48
6 Cor Plat Beton
- beton (setara mutu k-250) 18.13 m³ 935,853.16 16,962,338.57
- tulangan Plat Bondek 157.61 m² 344,865.13 54,352,469.51
Jumlah 330,711,881.47
III PEKERJAAN PASANGAN
1 Pasangan Bata 1: 4 221.38 m² 175,744.12 38,905,353.68
2 Plesteran 1 : 4 472.10 m² 69,573.87 32,846,125.88
3 Acian 472.10 m² 34,852.31 16,453,926.76
Jumlah 88,205,406.32
IV PEKERJAAN ORNAMEN
1 Pasangan Frame GRC 9.75 m 182,700.00 1,781,325.00
2 Pasangan Krawangan GRC 5.06 m² 1,450,000.00 7,341,350.00
Jumlah 9,122,675.00
V PEKERJAAN LANTAI
1 Rabat Beton Bawah Lantai (Setara Mutu K175) 7.29 m3 888,567.82 6,473,927.45
2 Lantai Keramik 60x60 143.31 m2 342,558.25 49,093,050.05
3 Lantai Keramik 30x30 2.40 m2 173,541.44 417,020.07
Jumlah 55,983,997.57
VI PEKERJAAN KUSEN, DAUN PINTU DAN JENDELA
1 Pintu 1 (Kusen + 1 Daun) 2.00 Unit 1,620,000.00 3,240,000.00
2 Pintu 2 (Kusen + 1 Daun) 1.00 Unit 1,120,000.00 1,120,000.00
3 Pintu 3 (Kusen + 1 Daun) 1.00 Unit 875,500.00 875,500.00
4 Jendela 1 (Kusen + 2 Daun berkaca) 4.00 bh 925,000.00 3,700,000.00
5 Jendela 2 (Kusen + Daun berkaca) 1.00 bh 480,000.00 480,000.00
Jumlah 9,415,500.00
VII PEKERJAAN PLAFOND
1 Rangka Plafon 139.70 m2 412,508.62 57,625,392.29
2 Plafond Gypsum Board 9 mm 139.70 m2 41,576.85 5,808,077.78
3 List Profil Plafond Gypsum 111.55 m' 19,733.78 2,201,303.20
Jumlah 65,634,773.27
VIII PEK. INSTALASI LISTRIK
1 Lampu SL 16 Watt 10.00 Bh 113,393.25 1,133,932.52
2 Lampu 10 Watt 5.00 Bh 107,783.25 538,916.26
3 Stop Kontak 3.00 Bh 134,774.50 404,323.50
4 Saklar Tunggal 1.00 Bh 89,770.75 89,770.75
5 Saklar Ganda 7.00 Bh 93,070.75 651,495.26
6 MCB Lengkap 1.00 Bh 279,108.25 279,108.25
Jumlah 3,097,546.54
IX PEK. SANITASI
1 Instalasi + Kelengkapan Pipa 1.00 Ls 2,450,000.00 2,450,000.00
2 Closet Duduk 1.00 Bh 1,332,989.18 1,332,989.18
3 Floordrain 1.00 Bh 75,979.80 75,979.80
4 Kran Air 1.00 Bh 34,949.80 34,949.80
Jumlah 3,893,918.78
X PEKERJAAN PENGECATAN
1 Pekekerjaan Cat Plafond 139.70 m² 32,085.53 4,482,188.26
2 Pekerjaan Cat Dinding 472.10 m² 32,085.53 15,147,717.97
Jumlah 19,629,906.23
XI PEK. TANGGA DAN RILLING
1 Anak Tangga dan Bordes 4.06 m³ 2,029,096.60 8,227,986.72
2 Rilling Tangga 31.88 M 404,653.49 12,900,353.20
3 Rilling 59.13 M 404,653.49 23,925,137.48
Jumlah 45,053,477.39
PEKERJAAN LANTAI II
I PEKERJAAN BETON
1 Kolom
a Kolom 30/40
- beton (setara mutu k-250) 3.57 m³ 935,853.16 3,337,626.72
- Besi tulangan 247.27 kg 30,048.60 7,430,117.86
- Besi Begel 184.26 kg 21,010.73 3,871,520.63
- Bekisting 41.61 m² 200,371.17 8,337,043.62
b Kolom 25/40
- beton (setara mutu k-250) 5.20 m³ 935,853.16 4,867,372.30
- Besi tulangan 324.54 kg 30,048.60 9,752,033.44
- Besi Begel 300.97 kg 21,010.73 6,323,493.50
- Bekisting 67.61 m² 200,371.17 13,547,695.89
c Kolom 13/13
- beton (setara mutu k-250) 0.38 m³ 935,853.16 352,536.82
- Besi tulangan 79.35 kg 21,010.73 1,667,243.22
- Besi Begel 57.12 kg 21,010.73 1,200,174.76
- Bekisting 11.59 m² 200,371.17 2,322,462.15
2 Ring Balk
a Ringbalk 25/55
- beton (setara mutu k-250) 1.93 m³ 935,853.16 1,801,517.34
- Besi tulangan 149.52 kg 30,048.60 4,492,866.99
- Besi Begel 98.37 kg 21,010.73 2,066,888.26
- Bekisting 18.90 m² 200,371.17 3,787,015.10
b Ringbalk 20/40
- beton (setara mutu k-250) 0.80 m³ 935,853.16 748,682.53
- Besi tulangan 71.20 kg 21,010.73 1,495,963.77
- Besi Begel 53.73 kg 21,010.73 1,128,969.40
- Bekisting 10.00 m² 200,371.17 2,003,711.70
c Ringbalk 20/30
- beton (setara mutu k-250) 5.09 m³ 935,853.16 4,758,813.33
- Besi tulangan 527.99 kg 21,010.73 11,093,516.87
- Besi Begel 385.33 kg 21,010.73 8,096,063.50
- Bekisting 67.80 m² 200,371.17 13,585,165.29
d Ringbalk 15/25
- beton (setara mutu k-250) 1.22 m³ 935,853.16 1,140,571.04
- Besi tulangan 173.55 kg 21,010.73 3,646,411.70
- Besi Begel 115.53 kg 21,010.73 2,427,306.28
- Bekisting 21.13 m² 200,371.17 4,232,840.96
3 Cor Plat Beton
- beton (setara mutu k-250) 15.76 m³ 935,853.16 14,749,981.70
- tulangan Plat Bondek 157.61 m² 344,865.13 54,352,469.51
Jumlah 198,618,076.17
II PEKERJAAN PASANGAN
1 Pasangan Bata 1: 4 252.54 m² 175,744.12 44,382,594.80
2 Plesteran 1 : 4 538.57 m² 69,573.87 37,470,326.26
3 Acian 538.57 m² 34,852.31 18,770,372.07
Jumlah 100,623,293.13
III PEKERJAAN ORNAMEN
1 Pasangan Frame GRC 13.70 m 182,700.00 2,502,990.00
2 Pasangan Krawangan GRC 5.74 m² 1,450,000.00 8,323,000.00
3 Pasangan Natural MBA 7.60 m² 140,219.03 1,064,963.50
Jumlah 11,890,953.50
IV PEKERJAAN LANTAI
1 Lantai Keramik 60x60 153.54 m2 342,558.25 52,594,680.45
2 Lantai Keramik 30x30 4.07 m2 173,541.44 706,313.64
Jumlah 53,300,994.10
V PEKERJAAN KUSEN, DAUN PINTU DAN JENDELA
1 Pintu 2 (Kusen + 1 Daun) 4.00 Unit 1,120,000.00 4,480,000.00
2 Pintu 3 (Kusen + 1 Daun) 1.00 Unit 875,500.00 875,500.00
3 Jendela 1 (Kusen + 2 Daun berkaca) 4.00 bh 925,000.00 3,700,000.00
4 Roster 3.00 bh 41,954.90 125,864.70
Jumlah 9,181,364.70
VI PEKERJAAN PLAFOND
1 Rangka Plafon 139.70 m2 412,508.62 57,625,392.29
2 Plafond Gypsum Board 9 mm 139.70 m2 41,576.85 5,808,077.78
3 List Profil Plafond Gypsum 122.35 m' 19,733.78 2,414,428.03
Jumlah 65,847,898.10
VII PEK. INSTALASI LISTRIK
1 Lampu SL 16 Watt 8.00 Bh 113,393.25 907,146.01
2 Lampu 10 Watt 6.00 Bh 107,783.25 646,699.51
3 Stop Kontak 8.00 Bh 134,774.50 1,078,196.01
4 Saklar Tunggal 1.00 Bh 89,770.75 89,770.75
5 Saklar Ganda 6.00 Bh 93,070.75 558,424.51
6 MCB Lengkap 1.00 Bh 279,108.25 279,108.25
Jumlah 3,559,345.05
VIII PEK. SANITASI
1 Instalasi + Kelengkapan Pipa 1.00 Ls 2,450,000.00 2,450,000.00
2 Closet Duduk 1.00 Bh 1,332,989.18 1,332,989.18
3 Floordrain 2.00 Bh 75,979.80 151,959.61
4 Kran Air 2.00 Bh 34,949.80 69,899.61
Jumlah 4,004,848.39
IX PEKERJAAN PENGECATAN
1 Pekekerjaan Cat Plafond 139.70 m² 32,085.53 4,482,188.26
2 Pekerjaan Cat Dinding 538.57 m² 32,085.53 17,280,270.33
Jumlah 21,762,458.59
X PEK. TANGGA DAN RILLING
1 Anak Tangga dan Bordes 4.06 m³ 2,029,096.60 8,227,986.72
2 Rilling Tangga 31.88 M 404,653.49 12,900,353.20
3 Rilling 82.78 M 404,653.49 33,495,192.47
Jumlah 54,623,532.39
PEKERJAAN LANTAI III
I PEKERJAAN BETON
1 Kolom
a Kolom 30/40
- beton (setara mutu k-250) 3.55 m³ 935,853.16 3,324,150.43
- Besi tulangan 246.27 kg 30,048.60 7,400,129.35
- Besi begel 183.52 kg 21,010.73 3,855,888.65
- Bekisting 41.44 m² 200,371.17 8,303,381.27
b Kolom 25/40
- beton (setara mutu k-250) 5.18 m³ 935,853.16 4,847,719.38
- Besi tulangan 323.23 kg 30,048.60 9,712,669.77
- Besi begel 299.75 kg 21,010.73 6,297,944.46
- Bekisting 67.34 m² 200,371.17 13,492,994.56
c Kolom 13/13
- beton (setara mutu k-250) 0.38 m³ 935,853.16 351,113.39
- Besi tulangan 79.03 kg 21,010.73 1,660,519.79
- Besi begel 56.89 kg 21,010.73 1,195,321.28
- Bekisting 11.54 m² 200,371.17 2,313,084.78
2 Ring Balk
a Ringbalk 20/30
- beton (setara mutu k-250) 6.19 m³ 935,853.16 5,793,399.00
- Besi tulangan 642.78 kg 21,010.73 13,505,275.20
- Besi begel 469.10 kg 21,010.73 9,856,174.13
- Bekisting 82.54 m² 200,371.17 16,538,636.33
b Ringbalk 15/25
- beton (setara mutu k-250) 0.84 m³ 935,853.16 789,626.11
- Besi tulangan 120.15 kg 21,010.73 2,524,438.87
- Besi begel 83.70 kg 21,010.73 1,758,597.86
- Bekisting 14.63 m² 200,371.17 2,930,428.35
3 Cor Plat Beton
- beton (setara mutu k-250) 5.51 m³ 935,853.16 5,151,871.66
- tulangan Plat Bondek 55.05 m² 344,865.13 18,984,825.65
Jumlah 140,588,190.28
II PEKERJAAN PASANGAN
1 Pasangan Bata 1: 4 293.41 m² 175,744.12 51,565,608.31
2 Plesteran 1 : 4 625.73 m² 69,573.87 43,534,637.30
3 Acian 625.73 m² 34,852.31 21,808,225.92
Jumlah 116,908,471.52
III PEKERJAAN ORNAMEN
1 Pasangan Frame GRC 13.70 m 182,700.00 2,502,990.00
2 Pasangan Krawangan GRC 5.74 m² 1,450,000.00 8,323,000.00
3 Pasangan Natural MBA 7.60 m² 140,219.03 1,064,963.50
Jumlah 11,890,953.50
IV PEKERJAAN LANTAI
1 Lantai Keramik 60x60 153.54 m2 342,558.25 52,594,680.45
2 Lantai Keramik 30x30 4.07 m2 173,541.44 706,313.64
Jumlah 53,300,994.10
V PEKERJAAN KUSEN, DAUN PINTU DAN JENDELA
1 Pintu 2 (Kusen + 1 Daun) 4.00 Unit 1,120,000.00 4,480,000.00
2 Pintu 3 (Kusen + 1 Daun) 1.00 Unit 875,500.00 875,500.00
3 Jendela 1 (Kusen + 2 Daun berkaca) 1.00 bh 925,000.00 925,000.00
4 Roster 3.00 bh 41,954.90 125,864.70
Jumlah 6,406,364.70
VI PEKERJAAN PLAFOND
1 Rangka Plafon 145.95 m2 412,508.62 60,205,633.73
2 Plafond Gypsum Board 9 mm 145.95 m2 41,576.85 6,068,140.97
3 List Profil Plafond Gypsum 118.50 m' 19,733.78 2,338,452.98
Jumlah 68,612,227.67
VII PEK. INSTALASI LISTRIK
1 Lampu SL 16 Watt 8.00 Bh 113,393.25 907,146.01
2 Lampu 10 Watt 6.00 Bh 107,783.25 646,699.51
3 Stop Kontak 8.00 Bh 134,774.50 1,078,196.01
4 Saklar Tunggal 1.00 Bh 89,770.75 89,770.75
5 Saklar Ganda 6.00 Bh 93,070.75 558,424.51
6 MCB Lengkap 1.00 Bh 279,108.25 279,108.25
Jumlah 3,559,345.05
VIII PEK. SANITASI
1 Instalasi + Kelengkapan Pipa 1.00 Ls 2,450,000.00 2,450,000.00
2 Closet Duduk 1.00 Bh 1,332,989.18 1,332,989.18
3 Floordrain 2.00 Bh 75,979.80 151,959.61
4 Kran Air 2.00 Bh 34,949.80 69,899.61
Jumlah 4,004,848.39
IX PEKERJAAN PENGECATAN
1 Pekekerjaan Cat Plafond 145.95 m² 32,085.53 4,682,883.26
2 Pekerjaan Cat Dinding 625.73 m² 32,085.53 20,076,961.60
Jumlah 24,759,844.85
X PEK. RILLING
1 Rilling 82.78 M 404,653.49 33,495,192.47
Jumlah 33,495,192.47
XI PEKERJAAN ATAP
1 Rangka Baja Ringan 141.45 m² 579,299.20 81,941,871.27
2 Atap Multiroof 141.45 m² 107,937.00 15,267,688.42
3 Listplank 49.40 m' 66,665.80 3,293,290.42
Jumlah 100,502,850.12
ANALISA HARGA SATUAN PEKERJAAN
Jenis Pekerjaan : Beton Mutu F'c = 14,5 Mpa (K 175), Slump (12 ± 2) cm, W/c = 0,66
Satuan / Unit : M3
Analisa : AHSP PU A.4.1.1.5
No Uraian Satuan Koefisien Harga Satuan Jumlah Harga
A. TENAGA
1 Pekerja OH 1.6500 96,335.20 158,953.08
2 Tukang OH 0.2750 103,084.80 28,348.32
3 Kepala Tukang OH 0.0280 106,152.80 2,972.28
4 Mandor OH 0.0830 112,288.80 9,319.97
Jumlah Tenaga Kerja 199,593.65
B. BAHAN
1 Semen Portland (PC) Kg 326.00 951.50 310,189.00
2 Pasir Beton (PB) M3 0.543 215,105.00 116,771.29
3 Kerikil (KR) M3 0.762 343,750.00 262,013.89
Jumlah Bahan 688,974.17
C. PERALATAN
Jumlah Peralatan -
D Jumlah Harga Tenga Kerja, Bahan dan Peralatan ( A + B + C ) 888,567.82
E Overhead & Profit 0% X D -
F Harga Satuan Pekerjaan ( D + E ) 888,567.82
Wc Faktor; Pasir; 1.400 Kg, dan Kerikil = 1.350 Kg
Jenis Pekerjaan : Beton Mutu F'c = 21,7 Mpa (K 250), Slump (12 ± 2) cm, W/c = 0,56
Satuan / Unit : M3
Analisa : AHSP PU A.4.1.1.8
No Uraian Satuan Koefisien Harga Satuan Jumlah Harga
A. TENAGA
1 Pekerja OH 1.6500 96,335.20 158,953.08
2 Tukang OH 0.2750 103,084.80 28,348.32
3 Kepala Tukang OH 0.0280 106,152.80 2,972.28
4 Mandor OH 0.0830 112,288.80 9,319.97
Jumlah Tenaga Kerja 199,593.65
B. BAHAN
1 Semen Portland (PC) Kg 384.00 951.50 365,376.00
2 Pasir Beton (PB) M3 0.494 215,105.00 106,323.33
3 Kerikil (KR) M3 0.770 343,750.00 264,560.19
Jumlah Bahan 736,259.51
C. PERALATAN
Jumlah Peralatan -
D Jumlah Harga Tenga Kerja, Bahan dan Peralatan ( A + B + C ) 935,853.16
E Overhead & Profit 0% X D -
F Harga Satuan Pekerjaan ( D + E ) 935,853.16
Wc Faktor; Pasir; 1.400 Kg, dan Kerikil = 1.350 Kg
Jenis Pekerjaan : Beton Mutu F'c = 26,4 Mpa (K 300), Slump (12 ± 2) cm, W/c = 0,52
Satuan / Unit : M3
Analisa : AHSP PU A.4.1.1.8
No Uraian Satuan Koefisien Harga Satuan Jumlah Harga
A. TENAGA
1 Pekerja OH 1.6500 96,335.20 158,953.08
2 Tukang OH 0.2750 103,084.80 28,348.32
3 Kepala Tukang OH 0.0280 106,152.80 2,972.28
4 Mandor OH 0.0830 112,288.80 9,319.97
Jumlah Tenaga Kerja 199,593.65
B. BAHAN
1 Beton Ready Mix K-300 m³ 1.00 1,596,045.00 1,596,045.00
Jumlah Bahan 1,596,045.00
C. PERALATAN
Jumlah Peralatan -
D Jumlah Harga Tenga Kerja, Bahan dan Peralatan ( A + B + C ) 1,795,638.65
E Overhead & Profit 0% X D -
F Harga Satuan Pekerjaan ( D + E ) 1,795,638.65
Wc Faktor; Pasir; 1.400 Kg, dan Kerikil = 1.350 Kg
Jenis Pekerjaan : Pengecatan Bidang Kayu Baru (1 x plamir, 1 x cat dasar,2 x cat penutup)
Satuan / Unit : M2
Analisa : AHSP PU A.4.7.1.4
No Uraian Satuan Koefisien Harga Satuan Jumlah Harga
A. TENAGA
1 Pekerja OH 0.0700 96,335.20 6,743.46
2 Tukang OH 0.0090 103,084.80 927.76
3 Kepala Tukang OH 0.0060 106,152.80 636.92
4 Mandor OH 0.0030 112,288.80 336.87
Jumlah Tenaga Kerja 8,645.01
B. BAHAN
1 Cat Menie Kg 0.2000 36,575.00 7,315.00
2 Plamir Kayu Kg 0.1500 34,705.00 5,205.75
3 Cat dasar kayu Kg 0.1700 25,850.00 4,394.50
4 Cat kayu penutup Kg 0.2600 164,010.00 42,642.60
5 Kuas Uk 2" - 3" Bh 0.0100 3,300.00 33.00
6 Pengencer/ Minyak cat Liter 0.0300 82,005.00 2,460.15
7 Ampelas Lembar 0.2000 3,960.00 792.00
Jumlah Bahan 62,843.00
C. PERALATAN
Jumlah Peralatan -
D Jumlah Harga Tenga Kerja, Bahan dan Peralatan ( A + B + C ) 71,488.01
E Overhead & Profit 0% X D -
F Harga Satuan Pekerjaan ( D + E ) 71,488.01
Jenis Pekerjaan : Pengecatan Tembok/Plafon Baru (1 x plamir, 1 x cat dasar, 2 x cat penutup)
Satuan / Unit : M2
Analisa : AHSP PU A.4.7.1.10
No Uraian Satuan Koefisien Harga Satuan Jumlah Harga
A. TENAGA
1 Pekerja OH 0.0200 96,335.20 1,926.70
2 Tukang OH 0.0630 103,084.80 6,494.34
3 Kepala Tukang OH 0.0063 106,152.80 668.76
4 Mandor OH 0.0025 112,288.80 280.72
Jumlah Tenaga Kerja 9,370.53
B. BAHAN
1 Plamir Kg 0.1000 32,780.00 3,278.00
2 Cat dasar tembok Kg 0.1000 38,500.00 3,850.00
3 Cat tembok/penutup 2x Kg 0.2600 59,950.00 15,587.00
Jumlah Bahan 22,715.00
C. PERALATAN
Jumlah Peralatan -
D Jumlah Harga Tenga Kerja, Bahan dan Peralatan ( A + B + C ) 32,085.53
E Overhead & Profit 0% X D -
F Harga Satuan Pekerjaan ( D + E ) 32,085.53
Jenis Pekerjaan : Rilling Pagar
Satuan / Unit : M
Analisa : AHSP PU A.2.P.12.A
No Uraian Satuan Koefisien Harga Satuan Jumlah Harga
A. TENAGA
1 Pekerja OH 0.6500 96,335.20 62,617.88
2 Tukang OH 0.6500 103,084.80 67,005.12
3 Kepala Tukang OH - 106,152.80 -
4 Mandor OH 0.0100 112,288.80 1,122.89
Jumlah Tenaga Kerja 130,745.89
B. BAHAN
1 Besi Hollow M 1.2000 82,423.00 98,907.60
1 Pengelasan Ls 1.0000 175,000.00 175,000.00
Jumlah Bahan 273,907.60
C. PERALATAN
Jumlah Peralatan -
D Jumlah Harga Tenga Kerja, Bahan dan Peralatan ( A + B + C ) 404,653.49
E Overhead & Profit 0% X D -
F Harga Satuan Pekerjaan ( D + E ) 404,653.49
WAKTU PELAKSANAAN
No URAIAN PEKERJAAN Anggaran BOBOT % BULAN I BULAN II BULAN III BULAN IV BULAN V BULAN VI Ket
I II III IV V I II III IV I II III IV I II III IV V I II III IV I II III IV
I PEKERJAAN PERSIAPAN
1 Pembongkaran dan Pembersihan Lapangan - Err:509 Err:509
2 Papan Proyek Err:509 Err:509 Err:509
PEMBANGUNAN POS JAGA
II PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi 2,434,008.84 Err:509 Err:509
2 Urugan Kembali bekas Galian 278,199.64 Err:509 Err:509
3 Urugan Pasir bawah Pondasi 404,875.38 Err:509 Err:509
4 Urugan Pasir bawah Lantai 1,431,961.68 Err:509 Err:509
5 Timbunan Bawah Lantai 9,111,298.76 Err:509 Err:509
6 Pas. Pondasi Batu Kali 1 : 4 untuk Pondasi - Err:509 Err:509 Err:509
III PEKERJAAN PASANGAN
1 Pasangan Bata 1: 4 38,905,353.68 Err:509 Err:509 Err:509
2 Plesteran 1 : 4 32,846,125.88 Err:509 Err:509
3 Acian 16,453,926.76 Err:509 Err:509
4 Pas. Logo + Tulisan Err:509 Err:509 Err:509
5 Pas. Roster Err:509 Err:509 Err:509
IV PEKERJAAN BETON
1 Sloof 59,373,466.20 Err:509 Err:509
Beton
Besi Tulangan
Bekisting
2 Kolom Praktis 15/15 25,975,921.28 Err:509 Err:509 Err:509
Beton
Besi Tulangan
Bekisting
3 Ring Balk 10,275,878.60 Err:509 Err:509
Beton
Besi Tulangan
Bekisting
4 Cor Plat Beton /Kanopi T = 6 cm 71,314,808.08 Err:509 Err:509 Err:509
Beton
Besi Tulangan
Bekisting
V PEKERJAAN LANTAI
1 Rabat Beton (Setara Mutu K225) 6,473,927.45 Err:509 Err:509
2 Lantai Keramik 40 x 40 cm 49,093,050.05 Err:509 Err:509
VI PEKERJAAN KUSEN, DAUN PINTU DAN VENTILASI
1 Kusen + Daun + Accesoris Pintu 3,240,000.00 Err:509 Err:509
3 Roster/Ventilasi 3,700,000.00 Err:509 Err:509
VII PEKERJAAN PLAFOND
1 Plafond Gypsum Board 9 mm + Rangka 57,625,392.29 Err:509 Err:509
2 List Profil Plafond Gypsum 2,201,303.20 Err:509 Err:509
VIII PEK. INSTALASI LISTRIK
1 Instalasi + Kelengkapan - Err:509 Err:509
2 Lampu 15 Watt 1,133,932.52 Err:509 Err:509
4 Lampu 10 Watt 538,916.26 Err:509 Err:509
3 Stop Kontak 404,323.50 Err:509 Err:509
4 Saklar Ganda 89,770.75 Err:509 Err:509
IX PEKERJAAN ATAP
1 Atap Multiroof + Rangka Baja Ringan 81,941,871.27 Err:509 Err:509 Err:509
2 Listplank 3,293,290.42 Err:509 Err:509
X PEKERJAAN PENGECATAN
1 Pekekerjaan Cat Plafond Err:509 Err:509 Err:509
2 Pekerjaan Cat Dinding Err:509 Err:509 Err:509
RENOVASI PAGAR
I PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi Err:509 Err:509 Err:509
2 Urugan Kembali bekas Galian Err:509 Err:509 Err:509
3 Urugan Pasir bawah Pondasi Err:509 Err:509 Err:509
4 Pancangan Ulin (panjang 2m) Err:509 Err:509 Err:509
5 Pas. Pondasi Batu (Plester mata sapi) Pagar Err:509 Err:509 Err:509 Err:509 Err:509
II PEKERJAAN PASANGAN
1 Pasangan Bata 1: 4 Err:509 Err:509 Err:509
2 Plesteran 1 : 4 Err:509 Err:509 Err:509
3 Acian Err:509 Err:509 Err:509
4 Pas. Profil tempel MBA Err:509 Err:509 Err:509
III PEKERJAAN BETON
1 Kolom Praktis 15/15 Err:508 Err:508 Err:508
Beton
Besi Tulangan
Bekisting
IV PEKERJAAN PENGECATAN
1 Pekerjaan Cat Dinding Err:509 Err:509 Err:509
V PEKERJAAN LAIN-LAIN
1 Landscape Taman Err:509 Err:509 Err:509
No Lebar
Item Pekerjaan Panjang (p) Tinggai (t) Jml Volume Besi
(l)
LANTAI 1
1 Sloof 25/50 80.500 0.250 0.500 1.000 10.06 M3
Besi Tulangan 753.48 Kg 60 Btng Dim 13
Besi Begel 532.37 Kg 75 Btng ø 10
Bekisting 2.000 80.50 M2
1 Sloof 20/40 18.500 0.250 0.400 1.000 1.85 M3
Besi Tulangan 134.68 Kg 13 Btng Dim 13
Besi Begel 107.05 Kg 25 Btng ø 10
Bekisting 2.000 14.80 M2
1,527.586 11.91 M3
2 Kolom 30/40 33.600 0.300 0.400 1.000 4.032 M3
Besi Tulangan 279.55 Kg 26 Btng Dim 13
Besi Begel 208.32 Kg 49 Btng ø 10
Bekisting 2.000 47.04 M2
Kolom 25/40 58.800 0.250 0.400 1.000 5.880 M3
Besi Tulangan 366.91 Kg 34.355 Btng Dim 13
Besi Begel 340.26 Kg 79.966 Btng ø 10
Bekisting 2.000 76.44 M2
Kolom 13/13 12.600 0.130 0.130 1.000 0.213 M3
Besi Tulangan 44.86 Kg 4.200 Btng ø 12
Besi Begel 32.29 Kg 7.589 Btng ø8
Bekisting 2.000 6.55 M2
Total Volume Kolom 1,272.186 10.125 M3
3 Ring 25/55 14.000 0.250 0.550 1.000 1.925 M3
Besi Tulangan 174.72 Kg 16.360 Btng ø 12
Besi Begel 48.37 Kg 11.369 Btng ø 10
Bekisting 2.000 18.90 M2
Ring 20/40 16.000 0.200 0.400 1.000 1.280 M3
Besi Tulangan 133.12 Kg 12.464 Btng ø 12
Besi Begel 85.97 Kg 20.205 Btng ø 10
Bekisting 2.000 16.00 M2
Ring 20/30 86.750 0.200 0.300 1.000 5.205 M3
Besi Tulangan 540.45 Kg 50.604 Btng ø 12
Besi Begel 394.42 Kg 92.696 Btng ø 10
Bekisting 2.000 69.40 M2
Ring 15/25 34.500 0.150 0.250 1.000 1.294 M3
Besi Tulangan 184.23 Kg 17.250 Btng ø 12
Besi Begel 128.34 Kg 30.162 Btng ø8
Bekisting 2.000 22.43 M2
Total Volume Ringbalk 1,689.632 9.704 M3
Total Luas Tulangan 157.61 M2
Spandek ( 0,75x1x12) 12.00 1.000 1.000 1.000 12.000 M2
Kebutuhan Spandek 13.134 lbr
Wiremesh M8 5.400 2.100 1.000 1.000 11.340 M2
Kebutuhan Wiremesh 13.898 lbr
No Lebar
Item Pekerjaan Panjang (p) Tinggai (t) Jml Volume Besi
(l)
LANTAI 2
1 Sloof 25/50 - 0.250 0.500 1.000 0.00 M3
Besi Tulangan - Kg - Btng Dim 13
Besi Begel - Kg - Btng ø 10
Bekisting 2.000 0.00 M2
1 Sloof 20/40 - 0.250 0.400 1.000 0.00 M3
Besi Tulangan - Kg - Btng Dim 13
Besi Begel - Kg - Btng ø 10
Bekisting 2.000 0.00 M2
- 0.00
2 Kolom 30/40 29.720 0.300 0.400 1.000 3.566 M3
Besi Tulangan 247.27 Kg 23 Btng Dim 13
Besi Begel 184.26 Kg 43 Btng ø 10
Bekisting 2.000 41.61 M2
Kolom 25/40 52.010 0.250 0.400 1.000 5.201 M3
Besi Tulangan 324.54 Kg 30.388 Btng Dim 13
Besi Begel 300.97 Kg 70.732 Btng ø 10
Bekisting 2.000 67.61 M2
Kolom 13/13 22.290 0.130 0.130 1.000 0.377 M3
Besi Tulangan 79.35 Kg 7.430 Btng ø 12
Besi Begel 57.12 Kg 13.425 Btng ø8
Bekisting 2.000 11.59 M2
Total Volume Kolom 1,193.515 9.144 M3
3 Ring 25/55 14.000 0.250 0.550 1.000 1.925 M3
Besi Tulangan 149.52 Kg 14.000 Btng ø 12
Besi Begel 98.37 Kg 23.119 Btng ø 10
Bekisting 2.000 18.90 M2
Ring 20/40 10.000 0.200 0.400 1.000 0.800 M3
Besi Tulangan 71.20 Kg 6.667 Btng ø 12
Besi Begel 53.73 Kg 12.628 Btng ø 10
Bekisting 2.000 10.00 M2
Ring 20/30 84.750 0.200 0.300 1.000 5.085 M3
Besi Tulangan 527.99 Kg 49.438 Btng ø 12
Besi Begel 385.33 Kg 90.559 Btng ø 10
Bekisting 2.000 67.80 M2
Ring 15/25 32.500 0.150 0.250 1.000 1.219 M3
Besi Tulangan 173.55 Kg 16.250 Btng ø 12
Besi Begel 115.53 Kg 27.151 Btng ø8
Bekisting 2.000 21.13 M2
Total Volume Ringbalk 1,575.226 9.029 M3
4 Plat Beton 21.350 7.900 1.000 1.000 168.665 M2
Void Tangga 2.850 1.725 1.000 1.000 4.916
Total Luas Tulangan 163.749 M2
Spandek ( 0,75x1x6) 6.000 1.000 1.000 1.000 6.000 M2
Kebutuhan Spandek 27.291 lbr
Wiremesh M8 5.400 2.100 1.000 1.000 11.340 M2
Kebutuhan Wiremesh 14.440 lbr
Beton Cor t.12cm 19.650 M3
4 Dinding 47.675 4.000 1.000 1.000 190.700 M2
9.875 1.000 1.000 1.000 9.875 M2
7.450 1.000 4.000 1.000 29.800 M2
- - - - 230.375 M2
Luasa Kusen 1.000 0.900 2.250 1.000 2.025
1.000 0.700 2.000 1.000 1.400
1.000 0.900 1.750 1.000 1.575
- - - - 5.000 M2
Total Luas (Dinding - Kusen) - - - - 225.375 M3
- - - - -
HARGA STANDAR BAHAN
KABUPATEN KUTAI TIMUR
1 2 3
HARGA UPAH
1 Pekerja Oh 96,335.20
2 Tukang Oh 103,084.80
3 Kepala Tukang Oh 106,152.80
4 Mandor Oh 112,288.80
31 Operator Hari 153,400.00
HARGA BAHAN
Bahan Dinding dan Pondasi
1 Batu
Batu Gunung m³ 243,760.00
Batu Padas m³ 246,015.00
Batu Pasang (Bulat) m³ 246,015.00
Batu Kali m³ 217,690.00
Batu Belah m³ 246,015.00
2 Koral/batu split (crusher) -
Split Cor (Palu) m³ 343,750.00
Timbunan (Lokal) m³ 82,005.00
3 Pasir -
Pasir Pasangan (Lokal) m³ 192,775.00
Pasir Beton (lokal) m³ 215,105.00
Pasir Beton / Cor (Palu) m³ 343,750.00
Pasir Urug (Lokal) m³ 138,765.00
4 Sirtu m³ 238,480.00
5 Kapur Padam m³ 283,910.00
6 Tanah Urug / Timbunan m³ 30,910.00
7 Tanah Liat m³ 82,005.00
8 Batu Bata -
Bata Merah Bh 660.00
Batu Bata m³ 660.00
13 Batu Tempel -
Batu Tempel Natural MBA Bh 10,120.00
Batu Tempel Hitam (Candi) Bh 63,085.00
14 Semen PC 50 kg Zak 47,575.00
Semen PC 50 kg Kg 951.50
Semen Putih 40 Kg zak 80,740.00
Semen Putih 40 Kg Kg 2,018.50
Semen Warna Kg 2,200.00
Semen Merah Kg 880.00
Semen Abu-abu Kg 1,430.00
15 Beton Ready Mix -
Beton K-175 m³ 1,074,315.00
Beton K-250 m³ 1,503,920.00
Beton K-300 m³ 1,596,045.00
Beton K-350 m³ 1,657,865.00
Beton K-400 m³ 1,719,080.00
Beton K-500 m³ 1,749,990.00
16 Cemical Building -
Rapidrant Gln 246,015.00
Puzzidth - 100 XR Ltr 126,170.00
Storox - 100 Kg 82,005.00
17 Beton 1:2:3 m³ 1,406,790.00
Bahan Besi -
2 Besi Beton Ulir Kg 26,537.50
3 Besi Beton Polos Kg 17,930.00
4 Besi beton Polos -
Besi Beton Ø 6 ( 5,0 ) x 11,0 m Btg 18,920.00
Besi Beton Ø 8 ( 6,4 ) x 11,0 m Btg 34,705.00
Besi Beton Ø 8 ( 7,0 ) x 11,0 m Btg 39,105.00
Besi Beton Ø 8 ( 8,0 ) x 12,0 m Btg 54,890.00
Besi Beton Ø 10 ( 8,2 ) x 11,4 m Btg 56,760.00
Besi Beton Ø 10 ( 8,5 ) x 11,4 m Btg 59,950.00
Besi Beton Ø 10 ( 9,4 ) x 11,4 m Btg 69,410.00
Besi Beton Ø 12 ( 10,4 ) x 11,4 m Btg 75,680.00
Besi Beton Ø 12 ( 10,9 ) x 11,4 m Btg 94,655.00
Besi Beton Ø 14 ( 12,9 ) x 11,5 m Btg 132,495.00
Besi Beton Ø 16 ( 13,9 ) x 10,4 m Btg 138,765.00
Besi Beton Ø 16 ( 14,2 ) x 11,5 m Btg 157,740.00
5 Besi Beton Ulir -
Besi Beton Ø 10 x 12,0 m Btg 75,680.00
Besi Beton D13 x 12,0 m Btg 132,495.00
Besi Beton D16 x 12,0 m Btg 201,850.00
Besi Beton D19 x 12,0 m Btg 277,585.00
Besi Beton D22 x 12,0 m Btg 372,185.00
6 Kawat -
Kawat Ikat Beton / Bendrat Kg 17,655.00
Kawat Nyamuk Beton m 13,860.00
Kawat Nyamuk Alumunium m 17,655.00
Kawat Nyamuk Plastik m 18,315.00
Kawat Duri m 15,125.00
Kawat Harmonika (Lubang Kecil) m 39,105.00
Kawat Harmonika (Lubang Besar) m 27,115.00
Kawat Kasa Ayak 1,5 x 0,5 cm m 27,775.00
Kawat Kasa Ayak 2 x 2 cm m 23,320.00
Kawat Wiremesh M6 Roll 2,737,020.00
Kawat Wiremesh M5 Roll 2,089,175.00
Kawat Wiremesh M8 Roll 4,548,445.00
Kawat Wiremesh M8 lbr 376,585.00
Kawat Wiremesh Kg 11,990.00
Kawat Las Listrik dos 95,260.00
13 Besi Strip Kg 13,255.00
14 Besi Siku Kg 15,125.00
15 Besi Scuare Tube m 59,950.00
16 Besi Lis Kaca m 51,755.00
17 Alumunium Strip Bh 43,505.00
18 FormiteSpacer/Penjaga Jarak Bekisting m 17,655.00
19 Pintu Besi Baja m 50,490.00
20 Jendela Besi m² 277,585.00
21 Rolling Door Besi m² 214,500.00
22 Rolling Door Alumunium m² 283,910.00
23 Folding Gate m² 277,585.00
24 Sunscreen Alumunium m² 668,690.00
Floordeck m 80,368.75
25 Talang -
Talang 30 cm m 10,120.00
Talang 40 cm m 15,785.00
Talang 45 cm m 18,920.00
Talang 50 cm m 22,715.00
Talang 60 cm m 27,775.00
Talang 90 cm m 41,030.00
26 Besi Angkur dia 8 Kg 4,400.00
27 Besi Profil Kg 5,060.00
28 Pengelasan cm 275.00
Hollow 20x20x1,7 mm m 36,960.00
Hollow 20x40x2 mm m 62,463.50
Hollow 40x40x2 mm m 82,423.00
Hollow 40x60x2 mm m 120,736.00
Profil C. 75 m 11,330.00
Reng U 45 m 8,827.50
Bahan Paku -
1 Paku Kayu 0,5" - 1,5" / 1 - 2,5 cm Kg 24,585.00
2 Paku Kayu 2" - 6" / 5 - 7 cm Kg 24,585.00
3 Paku Beton Kg 22,055.00
4 Paku Ulin 1" Kg 24,585.00
5 Paku Ulin 1,5" - 5" Kg 24,585.00
6 Paku Seng Kg 23,320.00
7 Paku Plywood Kg 24,585.00
8 Paku Sekrup Kg 35,310.00
9 Paku Sekrup 1 - 2,5 cm Bh 4,620.00
10 Paku Asbes Kg 27,115.00
11 Paku Sirap Kg 27,115.00
12 Paku Gypsum Kg 29,040.00
13 Paku Kait Bh 1,375.00
14 Paku Sumbet Bh 825.00
15 Paku Reng Kg 17,655.00
16 Paku Genteng Metal Kg 24,585.00
19 Paku Hak Panjang 15 cm Kg 29,040.00
20 Paku 12 cm Kg 27,775.00
21 Paku 10 cm Kg 24,585.00
22 Baut Kg 24,585.00
23 Sekrup Fixer Bh 24,585.00
24 Paku Tripleks kg 24,585.00
Bahan Kayu -
1 Ulin -
Balok m³ 3,002,835.00
Papan m³ 3,311,990.00
Papan Siring Pagar kpj 11,330.00
2 Bengkirai -
Balok m³ 2,286,845.00
Papan m³ 2,744,225.00
3 Meranti -
Balok m³ 2,286,845.00
Papan m³ 2,744,225.00
4 Kapur -
Balok m³ 2,286,845.00
Papan m³ 2,744,225.00
5 Kayu KI. I (Jati/Ulin.dll) m³ 3,305,665.00
6 Kayu KI. II (Kamper/Kruing.dll) m³ 2,895,585.00
7 Kayu KI. III m³ 1,633,885.00
8 Papan Kayu KI. I (Jati/Ulin.dll) m³ 3,722,015.00
9 Papan Kayu KI. II (Kamper/Kruing.dll) m³ 3,179,495.00
10 Papan Kayu KI. III m³ 1,482,525.00
Papan Kayu KI. IV m³ 1,444,630.00
11 Papan Bouwplank m³ 1,444,630.00
12 Papan Listplank m³ 2,895,585.00
13 Papan Bekisting m³ 1,482,525.00
14 Kayu Rangka Plafond m³ 2,479,235.00
15 Kayu Rangka Atap m³ 2,271,060.00
16 Kayu Reng 2/3 - 4 m m³ 2,271,060.00
17 Kayu Reng 3/4 - 4 m m³ 2,271,060.00
18 Kayu Gelagar 8/10 - 4 m m³ 2,706,330.00
19 Kayu Bekisting m³ 2,069,210.00
20 Kayu Lumbresiring Btg 35,310.00
21 Kayu Kuda-kuda m³ 2,687,410.00
22 Kayu Kaso 5/7 (meranti) m³ 2,271,060.00
23 Kayu Kaso 5/7 (meranti) Btg 37,235.00
24 Kayu Terentang (meranti) m³ 2,069,210.00
25 Kayu Cetakan m³ 340,670.00
26 List Kayu Profil 5/5 Btg 34,045.00
27 List Kayu Profil 4/4 Btg 34,045.00
28 List Kayu Profil 2/4 m³ 1,179,695.00
29 Dolken Kayu Galam Btg 44,165.00
30 Perancah Kayu m³ 1,732,940.00
31 Alang-alang Ikat 25,850.00
32 Bambu Btg 10,725.00
33 Bilik Bambu m² 113,575.00
34 Tripleks 4mm Lbr 43,725.00
Bahan Lantai -
17 Keramik 33 x 33 cm m² 69,410.00
18 Keramik 30x 30 cm m² 38,500.00
19 Keramik 20 x 20 cm m² 63,085.00
20 Keramik 10 x 33 cm m² 82,005.00
21 Keramik 30 x 30 cm (motif) m² 56,760.00
22 Keramik 30 x 30 cm (biasa) m² 43,505.00
23 Keramik 40 x 40 cm (motif) m² 103,125.00
24 Keramik 40 x 40 cm (biasa) m² 59,290.00
Keramik 60x60 cm (motif) m² 234,135.00
25 Keramik Artistik 5 x 20 cm m² 24,585.00
68 Roster / Terawang 40 x 40 x 11 Bh 31,570.00
69 Roster / Terawang 24 x 12 x 11 Bh 8,250.00
Bahan Atap -
1 Sirap lbr/ikatKayu Ulin Uk. 5 x 80 x 500 mm = 80 Ikat 124,905.00
2 Genteng Metal -
Multi Roof Lbr 75,680.00
Surya Roof Type Stone Lbr 69,410.00
Sakura Roof Lbr 45,430.00
Multi Color Lbr 65,615.00
17 Roof Light Fiber Glass 180 x 90 m Lbr 52,965.00
18 Seng Gelombang Lbr 37,235.00
19 Seng Plastik Lbr 45,430.00
20 Atap Daun Lbr 3,025.00
21 Atap Alumunium Gelombang Lbr 34,045.00
24 Seng Plat Lbr 43,505.00
Bahan Langit - Langit -
1 Plywood -
Plywood 3 mm Lbr 36,410.00
Plywood 4 mm Lbr 43,725.00
Plywood 6 mm Lbr 57,365.00
Plywood 9 mm Lbr 87,725.00
Plywood 12 mm Lbr 122,540.00
Plywood 18 mm Lbr 164,010.00
2 Jabarwood -
Jabarwood Bergaris Lbr 151,415.00
Jabarwood Polos Lbr 69,410.00
3 Kalsiboard -
Kalsiboard 4 mm Lbr 61,820.00
Kalsiboard 6 mm Lbr 107,250.00
Kalsiboard 9 mm Lbr 145,090.00
Kalsiboard 12 mm Lbr 195,580.00
Formika 4' x 3' Lbr 182,930.00
4 Gipsum -
Gipsum 9 mm Lbr 61,820.00
Gipsum 12 mm Lbr 75,680.00
List Gipsum m 8,195.00
Bahan Pipa -
1 Pipa Besi -
Pipa Besi 1/2" - 4 m Btg 52,360.00
Pipa Besi 1/2" - 6 m Btg 59,290.00
Pipa Besi 3/4" - 4 m Btg 63,085.00
Pipa Besi 1,5" - 4 m Btg 119,845.00
Pipa Besi 2" - 4 m Btg 157,740.00
Pipa Besi 2,5" - 4 m Btg 296,505.00
Pipa Besi 3" - 4 m Btg 334,345.00
Pipa Besi 4" - 4 m Btg 334,345.00
2 Pipa Galvanis -
Pipa Galvanis 1/2" - 6 mm (medium A) Btg 45,430.00
Pipa Galvanis 3/4" - 6 mm (medium A) Btg 54,890.00
Pipa Galvanis 1" - 6 mm (medium A) Btg 82,005.00
Pipa Galvanis 1,5" - 6 mm (medium A) Btg 119,845.00
Pipa Galvanis 2" - 6 mm (medium A) Btg 227,095.00
Pipa Galvanis 3" - 6 mm (medium A) Btg 346,995.00
Pipa Galvanis 4" - 6 mm (medium A) Btg 441,595.00
4 Pipa Tanah Dia. 15 cm Buah 44,770.00
5 Pipa Tanah Dia. 20 cm Buah 69,410.00
6 Pipa PVC -
Pipa PVC 1/2" m 3,190.00
Pipa PVC 3/4" m 4,730.00
Pipa PVC 1" m 6,325.00
Pipa PVC 1,5" m 12,595.00
Pipa PVC 2" m 14,520.00
Pipa PVC 2,5" m 19,580.00
Pipa PVC 3" m 26,510.00
Pipa PVC 4" m 44,165.00
Bahan Sanitair -
1 Kloset Jongkok KIA Bh 246,015.00
2 Kloset Jongkok American Standart Bh 252,340.00
3 Kloset Jongkok (Teraso) Bh 208,175.00
4 Kloset Duduk Komplit Bh 832,700.00
5 Kloset Duduk Putih Bh 706,530.00
6 Kloset Duduk Warna Bh 801,185.00
7 Bak Mandi Fibre (besar) Bh 416,350.00
8 Bak Mandi Porselin (besar) Bh 372,185.00
9 Bak Mandi Plastik (besar) Bh 782,265.00
10 Bak Mandi (Teraso) Bh 271,260.00
11 Urinoir Teraso Bh 611,930.00
12 Bak Cuci Piring Logam Bh 334,345.00
13 Bak Cuci Piring Stainless Steel Bh 555,170.00
14 Bak Cuci Piring Teraso Bh 189,255.00
15 Pompa Air Sanyo (Listrik) Bh 693,935.00
16 Pompa Air Shimizu (Listrik) Bh 416,350.00
17 Pompa Air National (Listrik) Bh 435,270.00
18 Floor Drain Bh 63,085.00
19 Kran Wastafel Bh 151,415.00
20 Kran Bebek Bh 302,830.00
21 Kran Shower Bh 580,360.00
22 Kran Air Bh 22,055.00
23 Kran Tembok Bh 56,760.00
24 Wastafel Lengkap Bh 1,223,860.00
25 Tandon Air 650 L Bh 782,265.00
26 Tandon Air 1000 L Bh 958,870.00
27 Tandon Air 1200 L Bh 1,129,205.00
28 Water Drain + Accessories Bh 340,670.00
29 Sealtape Bh 2,310.00
30 Porselen 11 x 11 Bh 15,125.00
Bahan Penutup -
1 Amplas Kayu / Besi Lbr 3,960.00
2 Meni Kayu Kg 36,575.00
3 Meni Besi Kg 37,235.00
4 Dampul Kayu Kg 30,305.00
5 Plamir Tembok Kg 32,780.00
6 Plamir Kayu Kg 34,705.00
7 Tiner A Spesial Ltr 82,005.00
8 Tiner B Spesial Ltr 42,240.00
9 Tiner A Biasa Ltr 20,845.00
10 Cat Dasar Tembok Kg 38,500.00
11 Cat Dasar Kayu Kg 25,850.00
12 Cat Dasar Besi Kg 34,705.00
13 Cat Tembok Paragon 5 kg Kg 59,950.00
14 Cat Mowilex Interior Ltr 50,490.00
15 Cat Mowilex Eksterior Ltr 69,410.00
16 Undercoat Mowilex Ltr 82,005.00
17 Cat Dulux Interior Ltr 94,655.00
18 Cat Duluk Eksterior Ltr 164,010.00
19 Alkali Primer Ltr 40,370.00
20 Alkali Killer Ltr 50,490.00
32 Sealent bh 25,850.00
33 Formika Lbr 208,175.00
38 Minyak Bekisting Ltr 2,530.00
51 Minyak Pelumas Ltr 41,030.00
54 Cat Penutup Kg 32,780.00
55 Kuas Bh 3,300.00
57 Instalasi Listrik Titik 88,330.00
Bahan Listrik -
1 Instalasi Kabel NYY 2,5mm m 4,798.75
2 Pasang Lampu 20 watt + Instalasi Bh 77,660.00
3 Stop Kontak +Instalasi Bh 77,660.00
4 Stop Kontak Tunggal Bh 28,765.00
5 Stop Kontak Double Bh 32,670.00
6 Stop Kontak Triple Bh 54,285.00
7 Sakelar Tunggal Bh 8,662.50
8 Sakelar Double Bh 11,962.50
9 Kabel Listrik NYA 1.5 mm 131,010.00
10 Kabel Listrik NYA 2.5 mm M' 2,736.25
11 Kabel Listrik NYA 4 mm 327,470.00
12 Kabel Listrik NYMHY 3 X 2.5 mm 644,490.00
16 Pipa Listrik Besi 17,050.00
17 Pipa Listrik Plastik Btg 6,600.00
18 Fitting Bh 5,830.00
19 T-Doos/Cabang Bh 3,025.00
20 Klemp Bh 9,845.00
23 Lampu 5 watt Bh 18,920.00
24 Lampu 8 watt Bh 25,245.00
25 Lampu 10 watt Bh 26,675.00
26 Lampu 15 watt Bh 32,285.00
27 Lampu 18 watt Bh 33,660.00
28 Lampu LED 20 watt Bh 38,610.00
35 Penyambungan beban ls 27,500.00
36 Alat bantu set 8,250.00
37 Box Panel+MCB 3 Group bh 198,000.00
KETERANGAN :
Harga Belum ternasuk PPN
BACKUP DATA STRUKTUR UTAMA
No Lebar
Item Pekerjaan Panjang (p) Tinggai (t) Jml Volume Besi
(l)
LANTAI 3
1 Sloof 25/50 - 0.250 0.500 1.000 0.00 M3
Besi Tulangan - Kg - Btng Dim 13
Besi Begel - Kg - Btng ø 10
Bekisting 2.000 0.00 M2
1 Sloof 20/40 - 0.250 0.400 1.000 0.00 M3
Besi Tulangan - Kg - Btng Dim 13
Besi Begel - Kg - Btng ø 10
Bekisting 2.000 0.00 M2
- 0.00
2 Kolom 30/40 29.600 0.300 0.400 1.000 3.552 M3
Besi Tulangan 246.27 Kg 23 Btng Dim 13
Besi Begel 183.52 Kg 43 Btng ø 10
Bekisting 2.000 41.44 M2
Kolom 25/40 51.800 0.250 0.400 1.000 5.180 M3
Besi Tulangan 323.23 Kg 30.265 Btng Dim 13
Besi Begel 299.75 Kg 70.446 Btng ø 10
Bekisting 2.000 67.34 M2
Kolom 13/13 22.200 0.130 0.130 1.000 0.375 M3
Besi Tulangan 79.03 Kg 7.400 Btng ø 12
Besi Begel 56.89 Kg 13.370 Btng ø8
Bekisting 2.000 11.54 M2
Total Volume Kolom 1,188.696 9.107 M3
3 Ring 25/55 - 0.250 0.550 1.000 - M3
Besi Tulangan - Kg - Btng ø 12
Besi Begel - Kg - Btng ø 10
Bekisting 2.000 0.00 M2
Ring 20/40 - 0.200 0.400 1.000 - M3
Besi Tulangan - Kg - Btng ø 12
Besi Begel - Kg - Btng ø 10
Bekisting 2.000 0.00 M2
Ring 20/30 103.175 0.200 0.300 1.000 6.191 M3
Besi Tulangan 642.78 Kg 60.185 Btng ø 12
Besi Begel 469.10 Kg 110.247 Btng ø 10
Bekisting 2.000 82.54 M2
Ring 15/25 22.500 0.150 0.250 1.000 0.844 M3
Besi Tulangan 120.15 Kg 11.250 Btng ø 12
Besi Begel 83.70 Kg 19.671 Btng ø8
Bekisting 2.000 14.63 M2
Total Volume Ringbalk 1,315.732 7.034 M3
4 Plat Beton 21.350 7.900 1.000 1.000 168.665 M2
Void Tangga 2.850 1.725 1.000 1.000 4.916
Total Luas Tulangan 163.749 M2
Spandek ( 0,75x1x6) 6.000 1.000 1.000 1.000 6.000 M2
Kebutuhan Spandek 27.291 lbr
Wiremesh M8 5.400 2.100 1.000 1.000 11.340 M2
Kebutuhan Wiremesh 14.440 lbr
Beton Cor t.12cm 19.650 M3
4 Dinding 47.675 4.000 1.000 1.000 190.700 M2
9.875 1.000 1.000 1.000 9.875 M2
7.450 1.000 4.000 1.000 29.800 M2
- - - - 230.375 M2
Luasa Kusen 1.000 0.900 2.250 1.000 2.025
1.000 0.700 2.000 1.000 1.400
1.000 0.900 1.750 1.000 1.575
- - - - 5.000 M2
Total Luas (Dinding - Kusen) - - - - 225.375 M3
- - - - -