LAPORAN PRAKTIKUM
ANALISIS
STRUKTUR
ANALISA HARGA SATUAN PEKERJAAN
KOTA BOGOR
TAHUN ANGGARAN 2010
Oleh:
Husna
Kusnandar (F44080026)
Departemen
Teknik Sipil dan Lingkungan
Fakultas
Teknologi Pertanian
Institut
Pertanian Bogor
2010
Hasil Analisa
|
No.
|
Uraian
|
Koefisien
|
satuan
|
Harga satuan
|
Jumlah
|
|
1
|
2
|
3
|
4
|
5
|
6=3x5
|
|
A001
|
1 M2 PEK. PERATAAN
TANAH
|
|
|
|
|
|
|
Pekerja
|
0,0200
|
org
|
Rp
32.500,00
|
Rp
650,00
|
|
|
Alat bantu
|
0,5000
|
lot
|
Rp
1.275,00
|
Rp
637,50
|
|
|
Jumlah
|
|
|
|
Rp
1.287,50
|
|
|
Keuntungan Max
|
|
|
|
Rp
128,75
|
|
|
Jumlah
|
|
|
|
Rp
1.416,25
|
|
|
Dibulatkan
|
|
|
|
Rp
1.400,00
|
|
A002
|
1 M1 PEK. PASANGAN
BOWPLANK
|
|
|
|
|
|
|
Kayu borneo Super
|
0,0100
|
m³
|
Rp
4.393.000,00
|
Rp
43.930,00
|
|
|
Paku 5-7
|
0,0380
|
kg
|
Rp
16.200,00
|
Rp
615,60
|
|
|
Ongkos Pasang
|
0,1550
|
ls
|
Rp
44.545,60
|
Rp
6.904,57
|
|
|
Jumlah
|
|
|
|
Rp
51.450,17
|
|
|
Keuntungan Max
|
|
|
|
Rp
5.145,02
|
|
|
Jumlah
|
|
|
|
Rp
56.595,18
|
|
|
Dibulatkan
|
|
|
|
Rp
56.590,00
|
|
B001
|
1M3 PEK.GALIAN TANAH
FONDASI
|
|
|
|
|
|
|
Tukang
Gali
|
0,5260
|
org
|
Rp
32.500,00
|
Rp
17.095,00
|
|
|
Mandor
|
0,0520
|
org
|
Rp
72.500,00
|
Rp
3.770,00
|
|
|
Alat Bantu
|
0,0500
|
lot
|
Rp
20.865,00
|
Rp
1.043,25
|
|
|
Jumlah
|
|
|
|
Rp
21.908,25
|
|
|
Keuntungan Max.
|
|
|
|
Rp
2.190,83
|
|
|
Jumlah
|
|
|
|
Rp
24.099,08
|
|
|
Dibulatkan
|
|
|
|
Rp
24.090,00
|
|
B002
|
1 M3 URUGAN TANAH KEMBALI
|
|
|
|
|
|
|
Tukang
Gali
|
0,1920
|
org
|
Rp
32.500,00
|
Rp
6.240,00
|
|
|
Mandor
|
0,0190
|
org
|
Rp
72.500,00
|
Rp
1.377,50
|
|
|
Alat Bantu
|
0,1000
|
lot
|
Rp
7.617,50
|
Rp
761,75
|
|
|
Jumlah
|
|
|
|
Rp
8.379,25
|
|
|
Keuntungan Max.
|
|
|
|
Rp
837,93
|
|
|
Jumlah
|
|
|
|
Rp
9.217,18
|
|
|
Dibulatkan
|
|
|
|
Rp
9.210,00
|
|
B003
|
1 M3 URUGAN PASIR URUG
|
|
|
|
|
|
|
Pasir Urug
|
1,2000
|
m³
|
Rp
145.800,00
|
Rp
174.960,00
|
|
|
Pekerja
|
0,1500
|
org
|
Rp
32.500,00
|
Rp
4.875,00
|
|
|
Mandor
|
0,0100
|
org
|
Rp
72.500,00
|
Rp
725,00
|
|
|
Jumlah
|
|
|
|
Rp
180.560,00
|
|
|
Keuntungan Max.
|
|
|
|
Rp
18.056,00
|
|
|
Jumlah
|
|
|
|
Rp
198.616,00
|
|
|
Dibulatkan
|
|
|
|
Rp
198.610,00
|
|
B004
|
1 M3 PEK. PEMADATAN TANAH SETIAP 20 CM
|
|
|||
|
|
Tukang
Gali
|
0,5000
|
org
|
Rp
32.500,00
|
Rp
16.250,00
|
|
|
Mandor
|
0,0500
|
org
|
Rp
72.500,00
|
Rp
3.625,00
|
|
|
Alat Bantu
( Sewa Stamper )
|
0,1250
|
lot
|
Rp
19.875,00
|
Rp
2.484,38
|
|
|
Jumlah
|
|
|
|
Rp
22.359,38
|
|
|
Keuntungan Max.
|
|
|
|
Rp
2.235,94
|
|
|
Jumlah
|
|
|
|
Rp
24.595,31
|
|
|
Dibulatkan
|
|
|
|
Rp
24.590,00
|
|
C001
|
1 M3 PASANGAN BATU BRONJONG
|
|
|||
|
|
Batu Kali
( Batu Bulat ) Bronjol
|
1,2000
|
m³
|
Rp
122.000,00
|
Rp
146.400,00
|
|
|
Kawat
Bronjong 3 mm
|
6,5000
|
kg
|
Rp
19.800,00
|
Rp
128.700,00
|
|
|
Pekerja
|
1,5000
|
org
|
Rp
32.500,00
|
Rp
48.750,00
|
|
|
Pekerja
Terampil
|
0,2000
|
org
|
Rp
32.500,00
|
Rp
6.500,00
|
|
|
Mandor
|
0,0200
|
org
|
Rp
72.500,00
|
Rp
1.450,00
|
|
|
Jumlah
|
|
|
|
Rp
331.800,00
|
|
|
Keuntungan Max.
|
|
|
|
Rp
33.180,00
|
|
|
Jumlah
|
|
|
|
Rp
364.980,00
|
|
|
Dibulatkan
|
|
|
|
Rp
364.980,00
|
|
C002
|
1 M3 PASANGAN BATU BELAH 1 : 5
|
|
|
|
|
|
|
Batu Belah
|
1,2000
|
m³
|
Rp
183.750,00
|
Rp
220.500,00
|
|
|
P C (50 kg)
|
1,0800
|
zak
|
Rp
56.000,00
|
Rp
60.480,00
|
|
|
Pasir
Pasang
|
0,4400
|
m³
|
Rp
212.750,00
|
Rp
93.610,00
|
|
|
Pekerja
|
1,2500
|
org
|
Rp
32.500,00
|
Rp
40.625,00
|
|
|
Tk.batu
setengah terampil
|
0,5000
|
org
|
Rp
42.500,00
|
Rp
21.250,00
|
|
|
Kep.tukang
batu
|
0,1125
|
org
|
Rp
67.500,00
|
Rp
7.593,75
|
|
|
Mandor
|
0,0169
|
org
|
Rp
72.500,00
|
Rp
1.225,25
|
|
|
Jumlah
|
|
|
|
Rp
445.284,00
|
|
|
Keuntungan Max.
|
|
|
|
Rp
44.528,40
|
|
|
Jumlah
|
|
|
|
Rp
489.812,40
|
|
|
Dibulatkan
|
|
|
|
Rp
489.810,00
|
|
D001
|
1 M3 LANTAI KERJA 1 PC : 3 PS : 5
KRL
|
|
|||
|
|
PC (50 kg)
|
3,9560
|
zak
|
Rp
56.000,00
|
Rp
221.536,00
|
|
|
Pasir
beton
|
0,5500
|
m³
|
Rp
212.750,00
|
Rp
117.012,50
|
|
|
Split
Pecah mesin 2/3
|
0,9300
|
m³
|
Rp
193.200,00
|
Rp
179.676,00
|
|
|
Pekerja
|
2,0000
|
org
|
Rp
32.500,00
|
Rp
65.000,00
|
|
|
Tk. Batu
Setengah Terampil
|
0,5000
|
org
|
Rp
42.500,00
|
Rp
21.250,00
|
|
|
Kep.
Tukang Batu
|
0,0500
|
org
|
Rp
67.500,00
|
Rp
3.375,00
|
|
|
Mandor
|
0,0100
|
org
|
Rp
72.500,00
|
Rp
725,00
|
|
|
Peralatan
|
0,0750
|
lot
|
Rp
608.574,50
|
Rp
45.643,09
|
|
|
Jumlah
|
|
|
|
Rp
654.217,59
|
|
|
Keuntungan Max.
|
|
|
|
Rp
65.421,76
|
|
|
Jumlah
|
|
|
|
Rp
719.639,35
|
|
|
Dibulatkan
|
|
|
|
Rp
719.630,00
|
|
D002
|
1 M2 LANTAI KERAMIK 30/30 DN PUTIH
POLOS SETARA ROMAN
|
|
|||
|
|
Keramik KW
1 DN putih polos Roman
|
1,0100
|
m²
|
Rp
47.600,00
|
Rp
48.076,00
|
|
|
P.C (50 kg)
|
0,1600
|
zak
|
Rp
56.000,00
|
Rp
8.960,00
|
|
|
Pasir
pasang
|
0,0300
|
m³
|
Rp
212.750,00
|
Rp
6.382,50
|
|
|
Semen
warna
|
0,0130
|
kg
|
Rp
12.500,00
|
Rp
162,50
|
|
|
Pekerja
trampil
|
0,1875
|
org
|
Rp
32.500,00
|
Rp
6.093,75
|
|
|
Tk. batu
trampil
|
0,3750
|
org
|
Rp
62.500,00
|
Rp
23.437,50
|
|
|
Kep.
Tukang batu
|
0,0750
|
org
|
Rp
67.500,00
|
Rp
5.062,50
|
|
|
Mandor
|
0,0188
|
org
|
Rp
72.000,00
|
Rp
1.353,60
|
|
|
Jumlah
|
|
|
|
Rp
99.528,35
|
|
|
Keuntungan Max.
|
|
|
|
Rp
9.952,84
|
|
|
Jumlah
|
|
|
|
Rp
109.481,19
|
|
|
Dibulatkan
|
|
|
|
Rp
109.480,00
|
|
E001
|
1 M2 PASANGAN BATA MERAH 1 : 4
|
|
|||
|
|
Bata merah
|
70,0000
|
bh
|
Rp 850,00
|
Rp
59.500,00
|
|
|
P.C (50 kg)
|
0,3354
|
zak
|
Rp
56.000,00
|
Rp
18.780,16
|
|
|
Pasir
pasang
|
0,0580
|
m³
|
Rp
212.750,00
|
Rp
12.339,50
|
|
|
Pekerja
setengah trampil
|
0,3218
|
org
|
Rp
27.500,00
|
Rp
8.849,50
|
|
|
Tk. batu
setengah trampil
|
0,1805
|
org
|
Rp
42.500,00
|
Rp
7.671,25
|
|
|
Kep.
Tukang batu
|
0,0158
|
org
|
Rp
67.500,00
|
Rp
1.066,50
|
|
|
Mandor
|
0,0083
|
org
|
Rp
72.000,00
|
Rp
597,60
|
|
|
Jumlah
|
|
|
|
Rp
108.804,51
|
|
|
Keuntungan Max.
|
|
|
|
Rp
10.880,45
|
|
|
Jumlah
|
|
|
|
Rp
119.684,96
|
|
|
Dibulatkan
|
|
|
|
Rp
119.680,00
|
|
E002
|
1 M2 PLESTERAN DINDING 1 : 4 +
ACIAN
|
|
|
|
|
|
|
P.C (50 kg)
|
0,1404
|
zak
|
Rp
56.000,00
|
Rp
7.862,40
|
|
|
Pasir
pasang
|
0,0190
|
m³
|
Rp
212.750,00
|
Rp
4.042,25
|
|
|
Pekerja
setengah trampil
|
0,2860
|
org
|
Rp
27.500,00
|
Rp
7.865,00
|
|
|
Tk. batu
setengah trampil
|
0,2140
|
org
|
Rp
42.500,00
|
Rp
9.095,00
|
|
|
Kep.
Tukang batu
|
0,0210
|
org
|
Rp
67.500,00
|
Rp
1.417,50
|
|
|
Mandor
|
0,0200
|
org
|
Rp
72.500,00
|
Rp
1.450,00
|
|
|
Jumlah
|
|
|
|
Rp
31.732,15
|
|
|
Keuntungan Max.
|
|
|
|
Rp
3.173,22
|
|
|
Jumlah
|
|
|
|
Rp
34.905,37
|
|
|
Dibulatkan
|
|
|
|
Rp
34.900,00
|
|
E003
|
1 M2 PENGECATAN DINDING VINILEX
(3x)
|
|
|
|
|
|
|
Cat tembok
Vinilex
|
0,1750
|
kg
|
Rp
26.500,00
|
Rp
4.637,50
|
|
|
Plamir
tembok
|
0,1600
|
kg
|
Rp
23.700,00
|
Rp
3.792,00
|
|
|
Rol cat
|
0,0100
|
bh
|
Rp
22.500,00
|
Rp
225,00
|
|
|
Ampelas
|
0,5000
|
lbr
|
Rp
2.300,00
|
Rp
1.150,00
|
|
|
Pekerja
setengah terampil
|
0,1600
|
org
|
Rp
27.000,00
|
Rp
4.320,00
|
|
|
Tk. cat
setengah terampil
|
0,2800
|
org
|
Rp
37.500,00
|
Rp
10.500,00
|
|
|
Kep.
tukang cat
|
0,0300
|
org
|
Rp
62.500,00
|
Rp
1.875,00
|
|
|
Mandor
|
0,0100
|
org
|
Rp
72.500,00
|
Rp
725,00
|
|
|
Steger
Werk
|
0,0450
|
lot
|
Rp
27.304,50
|
Rp
1.228,70
|
|
|
Jumlah
|
|
|
|
Rp
28.453,20
|
|
|
Keuntungan Max.
|
|
|
|
Rp
2.845,32
|
|
|
Jumlah
|
|
|
|
Rp
31.298,52
|
|
|
Dibulatkan
|
|
|
|
Rp
31.290,00
|
|
E004
|
1 M2 DAUN PINTU PANIL KAYU
SAMARINDA
|
|
|
|
|
|
|
Rangka +
panil kayu kamper samarinda
|
0,0500
|
m³
|
Rp
6.187.500,00
|
Rp
309.375,00
|
|
|
Lem putih
( FOX )
|
0,7500
|
kg
|
Rp
24.000,00
|
Rp
18.000,00
|
|
|
List kayu
profil
|
4,0000
|
m1
|
Rp
8.000,00
|
Rp
32.000,00
|
|
|
Pekerja
terampil
|
0,6000
|
org
|
Rp
32.500,00
|
Rp
19.500,00
|
|
|
Tk. kayu
setengah terampil
|
2,6000
|
org
|
Rp
40.000,00
|
Rp
104.000,00
|
|
|
Kep.
tukang kayu
|
0,2600
|
org
|
Rp
62.500,00
|
Rp
16.250,00
|
|
|
Mandor
|
0,0260
|
org
|
Rp
72.500,00
|
Rp
1.885,00
|
|
|
Jumlah
|
|
|
|
Rp
501.010,00
|
|
|
Keuntungan Max.
|
|
|
|
Rp
50.101,00
|
|
|
Jumlah
|
|
|
|
Rp
551.111,00
|
|
|
Dibulatkan
|
|
|
|
Rp
551.110,00
|
|
E005
|
1 M2 DAUN JENDELA KACA (TANPA
KACA)
|
|
|
|
|
|
|
Rangka
kayu kamper Banjar
|
0,0170
|
m³
|
Rp
4.666.667,00
|
Rp
79.333,34
|
|
|
Lem Putih
(FOX)
|
0,3000
|
kg
|
Rp
24.000,00
|
Rp
7.200,00
|
|
|
List Kayu
|
4,0000
|
m1
|
Rp
8.000,00
|
Rp
32.000,00
|
|
|
Pekerja
setengah terampil
|
0,3000
|
org
|
Rp
27.500,00
|
Rp
8.250,00
|
|
|
Tk. kayu
terampil
|
1,2000
|
org
|
Rp
52.500,00
|
Rp
63.000,00
|
|
|
Kep.
tukang kayu
|
0,1200
|
org
|
Rp
62.500,00
|
Rp
7.500,00
|
|
|
Mandor
|
0,0200
|
org
|
Rp
72.500,00
|
Rp
1.450,00
|
|
|
Jumlah
|
|
|
|
Rp
198.733,34
|
|
|
Keuntungan Max.
|
|
|
|
Rp
19.873,33
|
|
|
Jumlah
|
|
|
|
Rp
218.606,67
|
|
|
Dibulatkan
|
|
|
|
Rp
218.600,00
|
|
E006
|
1 M2 PAS. KACA POLOS TEBAL 3 mm
|
|
|||
|
|
Tukang
kayu terampil
|
0,150
|
org
|
Rp
52.500,00
|
Rp
7.875,00
|
|
|
Pembantu
tukang
|
0,150
|
org
|
Rp
40.000,00
|
Rp
6.000,00
|
|
|
Kaca polos
tebal 3 mm
|
1,000
|
m2
|
Rp
63.400,00
|
Rp
63.400,00
|
|
|
Jumlah
|
|
|
|
Rp
77.275,00
|
|
|
Keuntungan Max.
|
|
|
|
Rp
7.727,50
|
|
|
Jumlah
|
|
|
|
Rp
85.002,50
|
|
|
Dibulatkan
|
|
|
|
Rp
85.000,00
|
|
F001
|
1 M3 KUDA-KUDA KAMPER SAMARINDA
|
|
|
|
|
|
|
Kayu balok
kamper Samarinda 8/12
|
1,1000
|
m³
|
Rp
6.187.500,00
|
Rp 6.806.250,00
|
|
|
Paku 8 s.d. 12 cm
|
5,8000
|
kg
|
Rp
16.200,00
|
Rp
93.960,00
|
|
|
Pekerja
setengah terampil
|
3,0000
|
org
|
Rp
27.500,00
|
Rp
82.500,00
|
|
|
Tk. kayu
setengah terampil
|
5,0000
|
org
|
Rp
40.000,00
|
Rp
200.000,00
|
|
|
Kep.
Tukang kayu
|
2,0000
|
org
|
Rp
62.500,00
|
Rp
125.000,00
|
|
|
Mandor
|
0,4000
|
org
|
Rp
72.500,00
|
Rp
29.000,00
|
|
|
Jumlah
|
|
|
|
Rp 7.336.710,00
|
|
|
Keuntungan Max.
|
|
|
|
Rp
733.671,00
|
|
|
Jumlah
|
|
|
|
Rp 8.070.381,00
|
|
|
Dibulatkan
|
|
|
|
Rp 8.070.380,00
|
|
G001
|
1 M3 GORDING KAMPER SAMARINDA
|
|
|||
|
|
Kayu balok
kamper Samarinda 6/12
|
1,1000
|
m³
|
Rp
6.187.500,00
|
Rp 6.806.250,00
|
|
|
Paku 8 s.d. 12 cm
|
5,8000
|
kg
|
Rp
16.200,00
|
Rp
93.960,00
|
|
|
Pekerja
setengah terampil
|
3,0000
|
org
|
Rp
27.500,00
|
Rp
82.500,00
|
|
|
Tk. kayu
setengah terampil
|
5,0000
|
org
|
Rp
40.000,00
|
Rp
200.000,00
|
|
|
Kep.
Tukang kayu
|
2,0000
|
org
|
Rp
62.500,00
|
Rp
125.000,00
|
|
|
Mandor
|
0,4000
|
org
|
Rp
72.500,00
|
Rp
29.000,00
|
|
|
Jumlah
|
|
|
|
Rp 7.336.710,00
|
|
|
Keuntungan Max.
|
|
|
|
Rp
733.671,00
|
|
|
Jumlah
|
|
|
|
Rp 8.070.381,00
|
|
|
Dibulatkan
|
|
|
|
Rp 8.070.380,00
|
|
G002
|
1 M2 PENUTUP ATAP SIRAP (4 LAPIS)
+ RANGKA ATAP
|
|
|||
|
|
Kayu kaso
5/7 kamper Banjar
|
0,0110
|
m³
|
Rp
4.550.000,00
|
Rp
50.050,00
|
|
|
Reng kayu
2/3 kamper Banjar
|
4,0000
|
m1
|
Rp
2.700,00
|
Rp
10.800,00
|
|
|
Atap sirap
4 lapis
|
80,0000
|
bh
|
Rp
1.100,00
|
Rp
88.000,00
|
|
|
Paku 5 s.d. 7 cm
|
0,2500
|
kg
|
Rp
16.200,00
|
Rp
4.050,00
|
|
|
Pekerja
setengah terampil
|
0,1500
|
org
|
Rp
27.500,00
|
Rp
4.125,00
|
|
|
Tk. kayu
terampil
|
0,1500
|
org
|
Rp
40.000,00
|
Rp
6.000,00
|
|
|
Kep.
Tukang kayu
|
0,0100
|
org
|
Rp
62.500,00
|
Rp
625,00
|
|
|
Mandor
|
0,0050
|
org
|
Rp
72.500,00
|
Rp
362,50
|
|
|
Jumlah
|
|
|
|
Rp
164.012,50
|
|
|
Keuntungan Max.
|
|
|
|
Rp
16.401,25
|
|
|
Jumlah
|
|
|
|
Rp
180.413,75
|
|
|
Dibulatkan
|
|
|
|
Rp
180.410,00
|
|
G003
|
1 M1 PEK. BUBUNGAN ATAP GENTENG
PLENTONG EX JATIWANGI
|
|
|||
|
|
Genteng
bubungan genteng ex Jatiwangi
|
4,0000
|
bh
|
Rp
4.400,00
|
Rp
17.600,00
|
|
|
PC (50 kg)
|
0,1304
|
zak
|
Rp
56.000,00
|
Rp
7.302,40
|
|
|
Pasir
pasang
|
0,2100
|
lbr
|
Rp
212.750,00
|
Rp
44.677,50
|
|
|
Pekerja
setengah terampil
|
0,1500
|
org
|
Rp
27.500,00
|
Rp
4.125,00
|
|
|
Tk. batu
terampil
|
0,2000
|
org
|
Rp
62.500,00
|
Rp
12.500,00
|
|
|
Kep.
Tukang batu
|
0,0100
|
org
|
Rp
67.500,00
|
Rp
675,00
|
|
|
Mandor
|
0,0050
|
org
|
Rp
72.500,00
|
Rp
362,50
|
|
|
Peralatan
|
0,0650
|
lot
|
Rp
87.242,40
|
Rp
5.670,76
|
|
|
Jumlah
|
|
|
|
Rp
92.913,16
|
|
|
Keuntungan Max.
|
|
|
|
Rp
9.291,32
|
|
|
Jumlah
|
|
|
|
Rp
102.204,47
|
|
|
Dibulatkan
|
|
|
|
Rp
102.200,00
|
|
G004
|
1 M1 PEKERJAAN LISTPLANK KAYU KAMPER BANJAR 3/20
|
|
|||
|
|
Kayu
kamper Banjar
|
0,0070
|
m³
|
Rp
4.666.667,00
|
Rp
32.666,67
|
|
|
Paku
|
0,0100
|
kg
|
Rp
16.200,00
|
Rp
162,00
|
|
|
Pekerja
terampil
|
0,0700
|
org
|
Rp
32.500,00
|
Rp
2.275,00
|
|
|
Tk. kayu
setengah terampil
|
0,2000
|
org
|
Rp
40.000,00
|
Rp
8.000,00
|
|
|
Kep.
tukang kayu
|
0,0200
|
org
|
Rp
62.500,00
|
Rp
1.250,00
|
|
|
Mandor
|
0,0040
|
org
|
Rp
72.500,00
|
Rp
290,00
|
|
|
Jumlah
|
|
|
|
Rp
44.643,67
|
|
|
Keuntungan Max.
|
|
|
|
Rp
4.464,37
|
|
|
Jumlah
|
|
|
|
Rp
49.108,04
|
|
|
Dibulatkan
|
|
|
|
Rp
49.100,00
|
RANCANGAN ANGGARAN BIAYA
Diketahui
Luas bangunan: 69.5 m2
Luas lahan :
118,9 m2
|
No
|
Uraian Pekerjaan
|
Volume
|
Satuan
|
Harga Satuan
|
Jumlah Harga
|
|
I
|
Pekerjaan Persiapan
|
|
|||
|
1
|
Perataan tanah
|
118,90
|
m2
|
Rp 1.400,00
|
Rp 166.460,00
|
|
2
|
Pengukuran bowplank
|
65,00
|
m2
|
Rp 56.590,00
|
Rp 3.678.350,00
|
|
|
|
Sub Jumlah I
|
Rp 3.844.810,00
|
||
|
II
|
Pekerjaan Galian/Pengurugan
|
|
|||
|
1
|
Galian tanah fondasi max. 2 m
|
68,11
|
m3
|
Rp 24.090,00
|
Rp 1.640.739,79
|
|
2
|
Urugan tanah kembali galian
|
48,80
|
m3
|
Rp 9.210,00
|
Rp 449.448,00
|
|
3
|
Urugan pasir urug
|
2,06
|
m3
|
Rp 198.600,00
|
Rp 409.116,00
|
|
4
|
Pemadatan tanah setiap 20 cm
|
68,24
|
m3
|
Rp 24.590,00
|
Rp 1.677.960,13
|
|
|
|
Sub Jumlah II
|
Rp 4.177.263,91
|
||
|
III
|
Pekerjaan Fondasi
|
|
|||
|
1
|
Pas. Batu bronjong
|
4,12
|
m3
|
Rp 364.980,00
|
Rp 1.503.717,60
|
|
2
|
Pas. Batu belah 1:5
|
13,13
|
m3
|
Rp 489.810,00
|
Rp 6.432.429,83
|
|
|
|
Sub Jumlah III
|
Rp 7.936.147,43
|
||
|
IV
|
Pekerjaan Lantai
|
|
|||
|
1
|
Lantai kerja 1 PC : 3 PS : 5 KRL
|
13,90
|
m3
|
Rp 719.630,00
|
Rp 10.002.857,00
|
|
2
|
Lantai keramik 30/30 putih Roman
|
69,50
|
m2
|
Rp 109.480,00
|
Rp 7.608.860,00
|
|
|
|
Sub Jumlah IV
|
Rp 17.611.717,00
|
||
|
V
|
Pekerjaan Dinding
|
|
|||
|
1
|
Pas.dinding bata merah 1:4
|
165,18
|
m2
|
Rp 119.680,00
|
Rp 19.768.742,40
|
|
2
|
Plesteran & acian dinding 1:4
|
330,36
|
m2
|
Rp 34.900,00
|
Rp 11.529.564,00
|
|
3
|
Pengecatan dinding Vinilex (3x)
|
330,36
|
m2
|
Rp 31.290,00
|
Rp 10.336.964,40
|
|
4
|
Daun pintu panil kayu Samarinda
|
12,60
|
m2
|
Rp 511.110,00
|
Rp 6.439.986,00
|
|
5
|
Daun jendela kaca (tanpa kaca)
|
10,92
|
m2
|
Rp 218.600,00
|
Rp 2.387.112,00
|
|
6
|
Pas. Kaca polos tebal 3 mm
|
10,92
|
m2
|
Rp 85.000,00
|
Rp 928.200,00
|
|
|
|
Sub Jumlah V
|
Rp 51.390.568,80
|
||
|
VI
|
Pekerjaan Atap
|
|
|||
|
2
|
Kuda-kuda kayu kamper Samarinda
|
0,49
|
m3
|
Rp 8.070.380,00
|
Rp 3.951.258,05
|
|
2
|
Gording kayu kamper Samarinda
|
0,52
|
m3
|
Rp 8.070.380,00
|
Rp 4.183.684,99
|
|
3
|
Penutup atap sirap (4 lapis) + rangka atap
|
1,02
|
m2
|
Rp 180.410,00
|
Rp 184.018,20
|
|
4
|
Pek. Bubungan atap genteng ex. Jatiwangi
|
2,40
|
m2
|
Rp 102.200,00
|
Rp 245.280,00
|
|
5
|
Pek. Listplank kayu K-Banjar 3/20
|
24,00
|
m
|
Rp 49.100,00
|
Rp 1.178.400,00
|
|
|
|
Sub Jumlah VI
|
Rp 9.742.641,24
|
||
|
VII
|
Pekerjaan Lain-lain
|
|
|||
|
1
|
Pekerjaaan penggantung dan pengunci
|
1,00
|
ls
|
Rp 1.000.000,00
|
Rp 1.000.000,00
|
|
2
|
Sanitasi
|
1,00
|
ls
|
Rp 10.000.000,00
|
Rp 10.000.000,00
|
|
3
|
Instalasi listrik
|
1,00
|
ls
|
Rp 10.000.000,00
|
Rp 10.000.000,00
|
|
|
|
Sub Jumlah VII
|
Rp 21.000.000,00
|
||
|
VIII
|
Pekerjaan akhir
|
|
|||
|
1
|
Pembersihan Akhir
|
1,00
|
ls
|
Rp 500.000,00
|
Rp 500.000,00
|
|
|
|
Sub Jumlah VIII
|
Rp 500.000,00
|
||
|
Jumlah Total
|
Rp 116.203.148,38
|
||||
|
Dibulatkan
|
Rp 116.203.000,00
|
||||
|
Seratus enam belas juta dua ratus tiga
ribu rupiah
|
|||||
mantab....terus bantu nya gan....
BalasHapus