TOTAL 343,628,418.67
VII TOTAL KESELURUHAN 549,111,316.13
VIII PAJAK PPN 10% 54,911,131.61
IX TOTAL AKHIR 604,022,447.75
X PEMBULATAN 604,022,000.00
Terbilang :
ENAM RATUS EMPAT JUTA DUA PULUH DUA RIBU RUPIAH
ANALISA HARGA SATUAN PEKERJAAN
Jenis Pekerjaan : Membuat Beton Mutu F'c = 7,4 Mpa (K 100), Slump (12 ± 2) cm, W/c = 0,87
Satuan / Unit : M3
Analisa : AHSP PU A.4.1.1.1
No Uraian Satuan Koefisien Harga Satuan Jumlah Harga
A. TENAGA
1 Pekerja OH 1.6500 135,020.00 222,783.00
2 Tukang OH 0.2750 144,480.00 39,732.00
3 Kepala Tukang OH 0.0280 148,780.00 4,165.84
4 Mandor OH 0.0830 157,380.00 13,062.54
Jumlah Tenaga Kerja 279,743.38
B. BAHAN
1 Semen Portland (PC) Kg 247.000 1,880.65 464,520.06
2 Pasir Beton (PB) M3 0.621 621,250.00 385,618.75
3 Kerikil (KR) M3 0.740 621,250.00 459,725.00
Jumlah Bahan 1,309,863.81
C. PERALATAN
Jumlah Peralatan -
D Jumlah Harga Tenga Kerja, Bahan dan Peralatan ( A + B + C ) 1,589,607.19
E Overhead & Profit 10% X D 158,960.72
F Harga Satuan Pekerjaan ( D + E ) 1,748,567.90
Jenis Pekerjaan : Membuat Beton Mutu F'c = 9,8 Mpa (K 125), Slump (12 ± 2) cm, W/c = 0,78
Satuan / Unit : M3
Analisa : AHSP PU A.4.1.1.2
No Uraian Satuan Koefisien Harga Satuan Jumlah Harga
A. TENAGA
1 Pekerja OH 1.650 135,020.00 222,783.00
2 Tukang OH 0.275 144,480.00 39,732.00
3 Kepala Tukang OH 0.028 148,780.00 4,165.84
4 Mandor OH 0.083 157,380.00 13,062.54
Jumlah Tenaga Kerja 279,743.38
B. BAHAN
1 Semen Portland (PC) Kg 276.000 1,880.65 519,058.85
2 Pasir Beton (PB) M3 0.591 621,250.00 367,425.00
3 Kerikil (KR) M3 0.750 621,250.00 465,707.41
Jumlah Bahan 1,352,191.26
C. PERALATAN
Jumlah Peralatan -
D Jumlah Harga Tenga Kerja, Bahan dan Peralatan ( A + B + C ) 1,631,934.64
E Overhead & Profit 10% X D 163,193.46
F Harga Satuan Pekerjaan ( D + E ) 1,795,128.10
Wc Faktor; Pasir; 1.400 Kg, dan Kerikil = 1.350 Kg
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 135,020.00 222,783.00
2 Tukang OH 0.2750 144,480.00 39,732.00
3 Kepala Tukang OH 0.0280 148,780.00 4,165.84
4 Mandor OH 0.0830 157,380.00 13,062.54
Jumlah Tenaga Kerja 279,743.38
B. BAHAN
1 Semen Portland (PC) Kg 326.00 1,880.65 613,091.25
2 Pasir Beton (PB) M3 0.543 621,250.00 337,250.00
3 Kerikil (KR) M3 0.762 621,250.00 473,530.56
Jumlah Bahan 1,423,871.80
C. PERALATAN
Jumlah Peralatan -
D Jumlah Harga Tenga Kerja, Bahan dan Peralatan ( A + B + C ) 1,703,615.18
E Overhead & Profit 10% X D 170,361.52
F Harga Satuan Pekerjaan ( D + E ) 1,873,976.70
Wc Faktor; Pasir; 1.400 Kg, dan Kerikil = 1.350 Kg
Jenis Pekerjaan : Beton Mutu F'c = 16,9 Mpa (K 200), Slump (12 ± 2) cm, W/c = 0,61
Satuan / Unit : M3
Analisa : AHSP PU A.4.1.1.6
No Uraian Satuan Koefisien Harga Satuan Jumlah Harga
A. TENAGA
1 Pekerja OH 1.6500 135,020.00 222,783.00
2 Tukang OH 0.2750 144,480.00 39,732.00
3 Kepala Tukang OH 0.0280 148,780.00 4,165.84
4 Mandor OH 0.0830 157,380.00 13,062.54
Jumlah Tenaga Kerja 279,743.38
B. BAHAN
1 Semen Portland (PC) Kg 326.00 1,880.65 613,091.25
2 Pasir Beton (PB) M3 0.543 621,250.00 337,250.00
3 Kerikil (KR) M3 0.762 621,250.00 473,530.56
Jumlah Bahan 1,423,871.80
C. PERALATAN
Jumlah Peralatan -
D Jumlah Harga Tenga Kerja, Bahan dan Peralatan ( A + B + C ) 1,703,615.18
E Overhead & Profit 10% X D 170,361.52
F Harga Satuan Pekerjaan ( D + E ) 1,873,976.70
Wc Faktor; Pasir; 1.400 Kg, dan Kerikil = 1.350 Kg
Jenis Pekerjaan : Beton Mutu F'c = 19,3 Mpa (K 225), Slump (12 ± 2) cm, W/c = 0,58
Satuan / Unit : M3
Analisa : AHSP PU A.4.1.1.7
No Uraian Satuan Koefisien Harga Satuan Jumlah Harga
A. TENAGA
1 Pekerja OH 1.6500 135,020.00 222,783.00
2 Tukang OH 0.2750 144,480.00 39,732.00
3 Kepala Tukang OH 0.0280 148,780.00 4,165.84
4 Mandor OH 0.0830 157,380.00 13,062.54
Jumlah Tenaga Kerja 279,743.38
B. BAHAN
1 Semen Portland (PC) Kg 371.00 1,880.65 697,720.41
2 Pasir Beton (PB) M3 0.499 621,250.00 309,737.50
3 Kerikil (KR) M3 0.776 621,250.00 481,813.89
Jumlah Bahan 1,489,271.80
C. PERALATAN
Jumlah Peralatan -
D Jumlah Harga Tenga Kerja, Bahan dan Peralatan ( A + B + C ) 1,769,015.18
E Overhead & Profit 10% X D 176,901.52
F Harga Satuan Pekerjaan ( D + E ) 1,945,916.69
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 135,020.00 222,783.00
2 Tukang OH 0.2750 144,480.00 39,732.00
3 Kepala Tukang OH 0.0280 148,780.00 4,165.84
4 Mandor OH 0.0830 157,380.00 13,062.54
Jumlah Tenaga Kerja 279,743.38
B. BAHAN
1 Semen Portland (PC) Kg 384.00 1,880.65 722,168.83
2 Pasir Beton (PB) M3 0.494 621,250.00 307,075.00
3 Kerikil (KR) M3 0.770 621,250.00 478,132.41
Jumlah Bahan 1,507,376.24
C. PERALATAN
Jumlah Peralatan -
D Jumlah Harga Tenga Kerja, Bahan dan Peralatan ( A + B + C ) 1,787,119.62
E Overhead & Profit 10% X D 178,711.96
F Harga Satuan Pekerjaan ( D + E ) 1,965,831.58
Wc Faktor; Pasir; 1.400 Kg, dan Kerikil = 1.350 Kg
Jenis Pekerjaan : Beton Mutu F'c = 24,0 Mpa (K 275), Slump (12 ± 2) cm, W/c = 0,53
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 135,020.00 222,783.00
2 Tukang OH 0.2750 144,480.00 39,732.00
3 Kepala Tukang OH 0.0280 148,780.00 4,165.84
4 Mandor OH 0.0830 157,380.00 13,062.54
Jumlah Tenaga Kerja 279,743.38
B. BAHAN
1 Semen Portland (PC) Kg 406.00 1,880.65 763,543.09
2 Pasir Beton (PB) M3 0.489 621,250.00 303,525.00
3 Kerikil (KR) M3 0.760 621,250.00 472,150.00
Jumlah Bahan 1,539,218.09
C. PERALATAN
Jumlah Peralatan -
D Jumlah Harga Tenga Kerja, Bahan dan Peralatan ( A + B + C ) 1,818,961.47
E Overhead & Profit 10% X D 181,896.15
F Harga Satuan Pekerjaan ( D + E ) 2,000,857.61
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 135,020.00 222,783.00
2 Tukang OH 0.2750 144,480.00 39,732.00
3 Kepala Tukang OH 0.0280 148,780.00 4,165.84
4 Mandor OH 0.0830 157,380.00 13,062.54
Jumlah Tenaga Kerja 279,743.38
B. BAHAN
1 Semen Portland (PC) Kg 413.00 1,880.65 776,707.62
2 Pasir Beton (PB) M3 0.486 621,250.00 302,193.75
3 Kerikil (KR) M3 0.756 621,250.00 469,849.07
Jumlah Bahan 1,548,750.45
C. PERALATAN
Jumlah Peralatan -
D Jumlah Harga Tenga Kerja, Bahan dan Peralatan ( A + B + C ) 1,828,493.83
E Overhead & Profit 10% X D 182,849.38
F Harga Satuan Pekerjaan ( D + E ) 2,011,343.21
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 135,020.00 9,451.40
2 Tukang OH 0.0090 144,480.00 1,300.32
3 Kepala Tukang OH 0.0060 148,780.00 892.68
4 Mandor OH 0.0030 157,380.00 472.14
Jumlah Tenaga Kerja 12,116.54
B. BAHAN
1 Cat Menie Kg 0.2000 Kg #VALUE!
2 Plamir Kayu Kg 0.1500 Kg #VALUE!
3 Cat dasar kayu Kg 0.1700 Kg #VALUE!
4 Cat kayu penutup Kg 0.2600 Ltr #VALUE!
5 Kuas Uk 2" - 3" Bh 0.0100 Bh #VALUE!
6 Pengencer/ Minyak cat Liter 0.0300 Ltr #VALUE!
7 Ampelas Lembar 0.2000 Lbr #VALUE!
Jumlah Bahan #VALUE!
C. PERALATAN
Jumlah Peralatan -
D Jumlah Harga Tenga Kerja, Bahan dan Peralatan ( A + B + C ) #VALUE!
E Overhead & Profit 10% X D #VALUE!
F Harga Satuan Pekerjaan ( D + E ) #VALUE!
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 135,020.00 2,700.40
2 Tukang OH 0.0630 144,480.00 9,102.24
3 Kepala Tukang OH 0.0063 148,780.00 937.31
4 Mandor OH 0.0025 157,380.00 393.45
Jumlah Tenaga Kerja 13,133.40
B. BAHAN
1 Plamir Kg 0.1000 Kg #VALUE!
2 Cat dasar tembok Kg 0.1000 Kg #VALUE!
3 Cat tembok/penutup 2x Kg 0.2600 Kg #VALUE!
Jumlah Bahan #VALUE!
C. PERALATAN
Jumlah Peralatan -
D Jumlah Harga Tenga Kerja, Bahan dan Peralatan ( A + B + C ) #VALUE!
E Overhead & Profit 10% X D #VALUE!
F Harga Satuan Pekerjaan ( D + E ) #VALUE!
1,400.00 828.00
1,350.00 1,012.00
1,400.00 760.00
1,350.00 1,029.00
1,400.00 760.00
1,350.00 1,029.00
1,400.00 698.00
1,350.00 1,047.00
1,400.00 692.00
1,350.00 1,039.00
1,400.00 684.00
1,350.00 1,026.00
1,400.00 681.00
1,350.00 1,021.00
HARGA STANDAR BAHAN
KABUPATEN KUTAI TIMUR
1 2 3
HARGA UPAH
1 Pekerja Oh 135,020.00
2 Tukang Oh 144,480.00
3 Kepala Tukang Oh 148,780.00
4 Mandor Oh 157,380.00
31 Operator Hari
HARGA BAHAN
157,000.00
168,000.00
173,000.00
183,000.00
250,000.00
653,800.00
665,300.00
699,700.00
653,800.00
734,100.00
711,100.00
443,200.00
447,300.00
447,300.00
440,400.00
447,300.00
625,000.00
383.00
149,100.00
362,500.00
391,100.00
625,000.00
310.00
252,300.00
433,600.00
516,200.00
56,200.00
149,100.00
1,400.00
5,800.00
3,700.00
3,300.00
1,600.00
1,400.00
3,200.00
6,000.00
8,000.00
7,600.00
17,200.00
20,600.00
21,800.00
25,200.00
5,200.00
6,000.00
6,200.00
7,300.00
4,700.00
5,200.00
5,700.00
6,300.00
3,800.00
4,900.00
4,900.00
5,700.00
6,200.00
7,600.00
8,000.00
9,100.00
5,800.00
6,700.00
7,300.00
8,300.00
4,900.00
5,700.00
6,100.00
7,100.00
4,700.00
4,600.00
4,900.00
5,700.00
5,000.00
6,100.00
6,300.00
7,800.00
4,600.00
5,700.00
5,700.00
6,500.00
94,600.00
1,892.00
146,800.00
3,670.00
4,000.00
1,600.00
2,600.00
1,953,300.00
2,734,400.00
2,901,900.00
3,014,300.00
3,125,600.00
3,181,800.00
447,300.00
229,400.00
149,100.00
2,557,800.00
3,383,700.00
2,810,200.00
2,477,500.00
1,881,100.00
1,433,800.00
1,089,700.00
883,200.00
573,500.00
401,500.00
32,600.00
48,250.00
34,400.00
63,100.00
71,100.00
99,800.00
103,200.00
109,000.00
126,200.00
137,600.00
172,100.00
240,900.00
252,300.00
286,800.00
137,600.00
240,900.00
367,000.00
504,700.00
676,700.00
32,100.00
25,200.00
32,100.00
33,300.00
27,500.00
71,100.00
49,300.00
50,500.00
42,400.00
4,976,400.00
3,798,500.00
8,269,900.00
684,700.00
21,800.00
173,200.00
47,000.00
1,539,300.00
975,000.00
32,100.00
16,100.00
13,800.00
28,700.00
24,100.00
27,500.00
109,000.00
94,100.00
79,100.00
32,100.00
91,800.00
504,700.00
390,000.00
516,200.00
504,700.00
1,215,800.00
146,125.00
18,400.00
28,700.00
34,400.00
41,300.00
50,500.00
74,600.00
8,000.00
9,200.00
500.00
67,200.00
113,570.00
149,860.00
219,520.00
20,600.00
16,050.00
44,700.00
44,700.00
40,100.00
44,700.00
44,700.00
42,400.00
44,700.00
64,200.00
8,400.00
49,300.00
49,300.00
52,800.00
2,500.00
1,500.00
32,100.00
44,700.00
44,700.00
49,300.00
52,800.00
50,500.00
44,700.00
44,700.00
44,700.00
44,700.00
5,459,700.00
6,021,800.00
20,600.00
4,157,900.00
4,989,500.00
4,157,900.00
4,989,500.00
4,157,900.00
4,989,500.00
6,010,300.00
5,264,700.00
2,970,700.00
6,767,300.00
5,780,900.00
2,695,500.00
2,626,600.00
2,626,600.00
5,264,700.00
2,695,500.00
4,507,700.00
4,129,200.00
4,129,200.00
4,129,200.00
4,920,600.00
3,762,200.00
64,200.00
4,886,200.00
4,129,200.00
67,700.00
3,762,200.00
619,400.00
61,900.00
61,900.00
2,144,900.00
80,300.00
3,150,800.00
47,000.00
19,500.00
206,500.00
79,500.00
87,200.00
112,400.00
126,200.00
58,500.00
53,900.00
55,100.00
87,200.00
114,700.00
126,200.00
44,700.00
45,900.00
47,000.00
59,600.00
48,200.00
5,400.00
8,000.00
126,200.00
70,000.00
114,700.00
149,100.00
103,200.00
79,100.00
187,500.00
107,800.00
425,700.00
44,700.00
79,100.00
61,900.00
84,900.00
40,100.00
41,300.00
49,300.00
56,200.00
64,200.00
963,500.00
539,100.00
458,800.00
493,200.00
58,500.00
74,600.00
504,700.00
516,200.00
585,000.00
126,200.00
160,600.00
206,500.00
114,700.00
86,000.00
126,200.00
1,100.00
1,600.00
2,200.00
126,200.00
137,600.00
447,300.00
550,600.00
585,000.00
58,500.00
61,900.00
76,800.00
7,200.00
7,100.00
6,400.00
5,400.00
7,900.00
7,900.00
7,900.00
8,700.00
57,400.00
15,000.00
27,500.00
1,342,000.00
206,500.00
252,300.00
252,300.00
252,300.00
41,300.00
32,100.00
68,800.00
97,500.00
52,800.00
802,900.00
45,900.00
19,500.00
803.00
227,100.00
137,600.00
126,200.00
82,600.00
119,300.00
103,200.00
55,100.00
50,500.00
12,000.00
16,100.00
16,100.00
22,900.00
32,100.00
57,400.00
57,400.00
65,400.00
49,300.00
47,000.00
57,400.00
137,600.00
126,200.00
102,100.00
91,800.00
73,400.00
149,100.00
126,200.00
114,700.00
114,700.00
66,500.00
48,200.00
47,000.00
59,600.00
63,100.00
71,100.00
80,300.00
88,300.00
206,500.00
160,600.00
126,200.00
87,200.00
67,700.00
-
72,300.00
73,400.00
74,600.00
36,700.00
42,400.00
40,100.00
52,800.00
35,600.00
36,700.00
36,700.00
36,700.00
21,800.00
9,900.00
8,800.00
12,600.00
11,500.00
8,300.00
96,300.00
67,700.00
82,600.00
5,500.00
61,900.00
40,100.00
1,640,200.00
1,307,600.00
32,100.00
470,300.00
79,100.00
66,200.00
79,500.00
104,300.00
159,500.00
222,800.00
298,200.00
275,300.00
126,200.00
112,400.00
195,000.00
263,800.00
355,600.00
332,600.00
112,400.00
137,600.00
14,900.00
401,500.00
573,500.00
98,600.00
176,600.00
573,500.00
138,800.00
321,200.00
100,900.00
353,300.00
36,700.00
195,000.00
160,600.00
98,600.00
79,100.00
149,100.00
126,200.00
98,600.00
53,900.00
81,400.00
195,000.00
301,100.00
332,400.00
206,500.00
510,600.00
498,600.00
1,158,500.00
316,700.00
275,300.00
447,300.00
527,600.00
619,400.00
676,700.00
378,500.00
1,181,400.00
1,858,100.00
44,700.00
481,700.00
56,200.00
25,200.00
71,100.00
83,700.00
28,700.00
32,100.00
44,700.00
40,100.00
240,900.00
390,000.00
104,400.00
126,200.00
458,800.00
86,000.00
137,600.00
286,800.00
298,200.00
111,300.00
321,200.00
137,600.00
149,100.00
40,100.00
1,949,900.00
516,200.00
2,294,000.00
1,009,400.00
642,300.00
607,900.00
149,100.00
95,200.00
107,800.00
114,700.00
217,900.00
286,800.00
539,100.00
607,900.00
607,900.00
50,500.00
44,700.00
67,700.00
70,000.00
95,200.00
137,600.00
206,500.00
298,200.00
82,600.00
99,800.00
149,100.00
217,900.00
412,900.00
630,900.00
802,900.00
332,600.00
344,100.00
493,200.00
550,600.00
642,300.00
734,100.00
81,400.00
126,200.00
5,800.00
8,600.00
11,500.00
22,900.00
26,400.00
35,600.00
48,200.00
80,300.00
17,200.00
20,600.00
36,700.00
447,300.00
458,800.00
378,500.00
1,514,000.00
1,284,600.00
1,456,700.00
757,000.00
676,700.00
1,422,300.00
493,200.00
1,112,600.00
607,900.00
1,009,400.00
344,100.00
1,261,700.00
757,000.00
791,400.00
114,700.00
275,300.00
550,600.00
1,055,200.00
40,100.00
103,200.00
2,225,200.00
1,422,300.00
1,743,400.00
2,053,100.00
619,400.00
4,200.00
27,500.00
61,900.00
67,700.00
126,200.00
149,100.00
344,100.00
355,600.00
7,200.00
66,500.00
67,700.00
55,100.00
59,600.00
63,100.00
149,100.00
76,800.00
37,900.00
70,000.00
47,000.00
63,100.00
109,000.00
91,800.00
126,200.00
149,100.00
172,100.00
298,200.00
73,400.00
91,800.00
63,100.00
95,200.00
66,500.00
95,200.00
55,100.00
81,400.00
47,000.00
79,100.00
55,100.00
55,100.00
79,100.00
47,000.00
378,500.00
47,964.00
37,536.00
107,800.00
13,800.00
4,600.00
40,100.00
50,500.00
32,100.00
24,100.00
40,100.00
100.00
41,300.00
91,800.00
13,800.00
83,700.00
81,400.00
8,000.00
74,600.00
40,100.00
70,000.00
59,600.00
6,000.00
1,261,700.00
160,600.00
1,938,400.00
1,938,400.00
1,938,400.00
1,938,400.00
1,938,400.00
1,938,400.00
8725
141,200.00
141,200.00
52,300.00
59,400.00
98,700.00
15,750.00
21,750.00
238,200.00
4,975.00
595,400.00
1,171,800.00
157,200.00
288,100.00
68,900.00
31,000.00
12,000.00
10,600.00
5,500.00
17,900.00
88,100.00
47,600.00
34,400.00
45,900.00
48,500.00
58,700.00
61,200.00
70,200.00
750,000.00
850,000.00
915,000.00
1,000,000.00
1,100,000.00
175,000.00
50,000.00
15,000.00
360,000.00
78,500.00
78,500.00
78,500.00
78,500.00
TIME SCHEDULE
Pekerjaan : Pembangunan Masjid Besar Raayatul Ikhlas
Lokasi : Kabupaten Berau
Sumber Dana : 2,019
WAKTU PELAKSANAAN
No URAIAN PEKERJAAN Anggaran BOBOT % BULAN I BULAN II BULAN III BULAN IV Ket
I II III IV I II III IV I II III IV I II III IV
I. SMK3 KONTRUKSI
Alat Pelindung Kerja Terdiri Atas
1. Papan Pengaman 164,160.00 0.030 0.03
2. Pembatas Area 124,830.00 0.023 0.02
Alat Pelindung Diri Terdiri Atas
1. Topi Pelindung 246,240.00 0.045 0.04
2. Sarung Tangan 17,812.50 0.003 0.00
3. Sepatu Keselamatan 527,250.00 0.096 0.10
4. Rompi Keselamatan 242,820.00 0.044 0.04
Fasilitas Sarana Kesehatan
1. Peralatan P3K 332,500.00 0.061 0.06
Rambu-rambu Terdiri Atas
1. Rambu Petunjuk 427,500.00 0.078 0.08
2. Rambu Larangan 427,500.00 0.078 0.08
3. Rambu Peringatan 427,500.00 0.078 0.08
4. Rambu Informasi 522,500.00 0.095 0.10
Lain-lain Terkait Pengendalian Resiko K3
1. Bendera K3 13,300.00 0.002 0.00
IV PEKERJAAN TANAH
1. Galian Tanah Biasa Sedalam 1 meter 2,926,255.59 0.533 0.27 0.27
2. Urugan Kembali 1,062,793.03 0.194 0.19
3. Pemadatan Tanah 7,605,274.56 1.385 1.39
V. PEKERJAAN PONDASI
1.Pengadaan dan Pemancangan Tiang Pancang 11.05 11.05 11.05
Prestressed Beton ( 25 x 25 ) Cm 181,972,500.00 33.139
VI. PEKERJAAN STRUKTUR
LANTAI DASAR
1. Beton Lantai Kerja 1Pc : 2Ps : 3Kr 1,087,390.67 0.198 0.20
2. Membuat Poer Plat Type 1
a. Beton Mutu f'c = 21,7 Mpa (K-250) 1,752,047.40 0.319 0.32
b. Pembesian Tulangan Utama 8,912,704.43 1.623 1.62
c. Bekesting 1,235,226.42 0.225 0.22
3. Membuat Poer Plat Type 2
a. Beton Mutu f'c = 21,7 Mpa (K-250) 4,329,744.06 0.789 0.79
b. Pembesian Tulangan Utama 18,463,829.19 3.362 3.362
c. Bekesting 1,671,240.29 0.304 0.304
4. Membuat Poer Plat Type 3
a. Beton Mutu f'c = 21,7 Mpa (K-250) 3,101,099.32 0.565 0.56
b. Pembesian Tulangan Utama 14,247,257.94 2.595 2.59
c. Bekesting 1,495,781.99 0.272 0.27
5. Beton Sloof 30 x 40
a. Beton Mutu f'c = 19,3 Mpa (K-225) 9,527,208.14 1.735 1.74
b. Pembesian Tulangan Utama 34,480,442.78 6.279 6.28
c. Pembesian Sengkang 921,637.54 0.168 0.17
d. Bekesting 7,874,568.42 1.434 1.43
6. Beton Kolom 40 x 40
a. Beton Mutu f'c = 19,3 Mpa (K-225) 11,768,904.17 2.143 2.14
b. Pembesian Tulangan Utama 29,289,005.33 5.334 5.33
c. Pembesian Sengkang 8,558,062.85 1.559 1.56
d. Bekesting 10,611,717.88 1.933 1.93
7. Beton Balok B1 25 x 40
a. Beton Mutu f'c = 19,3 Mpa (K-225) 7,939,340.11 1.446 1.45
b. Pembesian Tulangan Utama 2,873,370.23 0.523 0.52
c. Pembesian Sengkang 14,044,000.57 2.558 2.56
d. Bekesting 7,516,633.50 1.369 1.37
8. Beton Balok B2 20 x 30
a. Beton Mutu f'c = 19,3 Mpa (K-225) 1,634,570.02 0.298 0.30
b. Pembesian Tulangan Utama 16,529,950.10 3.010 3.01
c. Pembesian Sengkang 9,362,667.05 1.705 1.71
d. Bekesting 3,621,459.28 0.660 0.66
9. Lantai Beton
a. Beton Mutu f'c = 14,5 Mpa (K-175) 10,261,896.42 1.869 1.87
LANTAI 1
1. Beton Kolom 40 x 40
a. Beton Mutu f'c = 19,3 Mpa (K-225) 4,981,546.74 0.907 0.91
b. Pembesian Tulangan Utama 12,397,462.57 2.258 2.26
c. Pembesian Sengkang 3,672,425.44 0.669 0.67
d. Bekesting 4,491,732.43 0.818 0.82
2. Beton Balok B2 20 x 30
a. Beton Mutu f'c = 19,3 Mpa (K-225) 1,494,464.02 0.272 0.27
b. Pembesian Tulangan Utama 8,264,975.05 1.505 1.51
c. Pembesian Sengkang 4,681,333.52 0.853 0.85
d. Bekesting 1,796,692.97 0.327 0.33
3. Lantai Beton
a. Beton Mutu f'c = 19,3 Mpa (K-225) 8,143,661.37 1.483 1.48
b. Pembesian Sengkang 31,881,495.55 5.806 5.81
c. Bekesting 18,710,872.92 3.407 3.41