Beruflich Dokumente
Kultur Dokumente
LATIHAN AHS
Disusun untuk memenuhi salah satu nilai mata kuliah estimasi biaya
I PEKERJAAN PERSIAPAN
1 1 M2 Membersihkan lapangan dan perataan (SNI 2013)
Tenaga 0.10 oh Buruh lapangan / Pekerja Rp 99,000.00 Rp.
0.05 oh Mandor Rp 159,000.00 Rp.
Jumlah Rp
Jasa pelaksanaan maks. 10 % (overhead dan profit) Rp
Jumlah dibulatkan Rp
2 1 M1 Pengukuran dan Pemasangan Bouwplank (SNI 2013)
Bahan 0.01 M3 Kayu 5/7 Rp 2,785,714.00 Rp
0.02 kg Paku Rp 13,200.00 Rp
0.01 M3 Kayu Papan 2/20 Rp 3,350,000.00 Rp
Tenaga 0.10 oh Tukang Kayu Rp 149,000.00 Rp
0.10 oh Buruh lapangan / Pekerja Rp 99,000.00 Rp
0.01 oh Kepala Tukang Kayu Rp 164,000.00 Rp
0.01 oh Mandor Rp 159,000.00 Rp
Jumlah Rp
Jasa pelaksanaan maks. 10 % (overhead dan profit) Rp
Jumlah dibulatkan Rp
3 1 M1 Pembuatan Pagar Pembuatan Pagar Sementara dari Baligho Tinggi 2 meter
Bahan 1.25 btg Kayu Dolken dia 8-10/400 cm Rp 29,600.00 Rp
2.00 m2 Baligho Rp 28,000.00 Rp
0.02 m³ Kayu Albasia Rp 1,705,000.00 Rp
0.06 kg Paku Rp 13,200.00 Rp
Tenaga 0.40 oh Buruh lapangan / Pekerja Rp 99,000.00 Rp
0.20 oh Tukang Kayu Rp 149,000.00 Rp
0.02 oh Kepala Tukang Kayu Rp 164,000.00 Rp
0.02 oh Mandor Rp 159,000.00 Rp
Jumlah Rp
Jasa pelaksanaan maks. 10 % (overhead dan profit) Rp
Jumlah dibulatkan Rp
II PEKERJAAN BONGKARAN
4 1 M2 Bongkaran Lantai Keramik
Tenaga 0.05 oh Buruh lapangan / Pekerja Rp 99,000.00 Rp
0.01 oh Mandor Rp 159,000.00 Rp
Jumlah Rp
Jasa pelaksanaan maks. 10 % (overhead dan profit)
Jumlah dibulatkan
5 1 M2 Bongkaran Keramik Dinding
Tenaga 0.05 oh Buruh lapangan / Pekerja Rp 99,000.00
0.03 oh Mandor Rp 159,000.00
Jumlah
Jasa pelaksanaan maks. 10 % (overhead dan profit)
Jumlah dibulatkan
6 1 M1 Bongkaran Kerb
Tenaga 0.17 oh Buruh lapangan / Pekerja Rp 99,000.00
0.02 oh Tukang Batu Rp 119,000.00
Jumlah
Jasa pelaksanaan maks. 10 %
Jumlah dibulatkan
JUMLAH
9,900.00
7,950.00
17,850.00
1,785.00
19,635.00
33,428.57
264.00
23,450.00
14,900.00
9,900.00
1,640.00
795.00
84,377.57
8,437.76
92,815.32
37,000.00
56,000.00
34,100.00
792.00
39,600.00
29,800.00
3,280.00
3,180.00
203,752.00
20,375.20
224,127.20
4,950.00
1,590.00
6,540.00
654.00
7,194.00
4,950.00
3,975.00
8,925.00
892.50
9,817.50
16,830.00
1,785.00
18,615.00
1,861.50
20,476.50
JUMLAH
74,250.00
3,975.00
78,225.00
7,822.50
86,047.50
89,100.00
7,155.00
96,255.00
9,625.50
105,880.50
32,670.00
1,590.00
34,260.00
3,426.00
37,686.00
49,500.00
7,950.00
57,450.00
5,745.00
63,195.00
120,000.00
29,700.00
1,590.00
151,290.00
15,129.00
166,419.00
96,311.00
49,500.00
7,950.00
153,761.00
15,376.10
169,137.10
338,943.28
130,682.18
77,196.90
163,350.00
32,725.00
4,452.00
13,197.00
760,546.36
76,054.64
836,600.99
566,735.12
100,301.26
78,039.05
163,350.00
3,272.50
4,452.00
13,197.00
929,346.92
92,934.69
1,022,281.62
JUMLAH
12,439.35
165.00
34,100.00
833.00
114.10
63.60
47,715.05
4,771.51
52,486.56
12,439.35
165.00
693.00
833.00
111.30
63.60
14,305.25
1,430.53
15,735.78
79,860.00
3,960.00
1,650.00
51,480.00
38,740.00
4,264.00
4,134.00
184,088.00
18,408.80
202,496.80
89,842.50
3,960.00
34,100.00
51,480.00
38,740.00
4,264.00
4,134.00
226,520.50
22,652.05
249,172.55
79,860.00
5,280.00
3,300.00
29,411.25
48,125.00
59,200.00
65,340.00
49,170.00
5,412.00
5,247.00
350,345.25
35,034.53
385,379.78
79,860.00
5,280.00
3,300.00
35,293.50
48,125.00
1,000.00
65,340.00
49,170.00
5,412.00
5,247.00
298,027.50
29,802.75
327,830.25
79,860.00
5,280.00
3,300.00
29,411.25
48,125.00
1,000.00
65,340.00
49,170.00
5,412.00
5,247.00
292,145.25
29,214.53
321,359.78
26,553.45
5,280.00
3,300.00
9,803.75
20,539.20
1,000.00
65,340.00
49,170.00
5,412.00
5,247.00
191,645.40
19,164.54
210,809.94
5,882.25
264.00
29,700.00
550.00
7,547.32
1,894.86
2,800.55
29,403.00
3,927.00
4,917.00
4,785.00
1,630.00
2,385.00
95,685.98
9,568.60
105,254.57
5,882.25
264.00
29,700.00
550.00
7,547.32
1,894.86
2,800.55
17,820.00
2,380.00
2,980.00
2,900.00
978.00
1,431.00
77,127.98
7,712.80
84,840.77
55,860.00
13,283.28
6,087.51
29,700.00
11,900.00
1,590.00
2,385.00
120,805.79
12,080.58
132,886.37
135,636.00
186,624.64
73,591.23
148,500.00
89,250.00
11,925.00
11,925.00
657,451.87
65,745.19
723,197.06
135,636.00
43,200.00
148,500.00
89,250.00
11,925.00
11,925.00
440,436.00
44,043.60
484,479.60
4,459.78
19,800.00
11,900.00
1,590.00
1,590.00
39,339.78
3,933.98
43,273.76
10,669.17
3,111.39
29,700.00
17,850.00
2,385.00
2,385.00
66,100.56
6,610.06
72,710.62
7,115.06
3,517.23
29,700.00
17,850.00
2,385.00
2,385.00
62,952.29
6,295.23
69,247.52
JUMLAH
STERIOR (SNI
7,056.00
1,350.00
1,980.00
9,135.00
825.30
477.00
20,823.30
2,082.33
22,905.63
37,507.50
13,127.63
13,365.00
32,625.00
3,657.00
1,113.00
101,395.13
10,139.51
111,534.64
37,507.50
13,127.63
13,365.00
32,625.00
3,657.00
1,113.00
101,395.13
10,139.51
111,534.64
2,400.00
345.60
140.00
396.00
298.00
32.80
31.80
3,644.20
364.42
4,008.62
15,729.00
5,940.00
8,940.00
984.00
477.00
32,070.00
3,207.00
35,277.00
15,498.00
5,940.00
8,940.00
984.00
477.00
31,839.00
3,183.90
35,022.90
JUMLAH
11,520.00
3,500.00
80,000.00
9,900.00
1,450.00
163.00
795.00
107,328.00
10,732.80
118,060.80
52,671.30
708,000.00
59,000.00
32,500.00
4,287.00
98,000.00
75,000.00
49,500.00
74,500.00
8,200.00
3,975.00
1,165,633.30
116,563.33
1,282,196.63
90,163.70
708,000.00
59,000.00
32,500.00
4,287.00
98,000.00
75,000.00
49,500.00
74,500.00
8,200.00
3,975.00
1,203,125.70
120,312.57
1,323,438.27
145,962.30
708,000.00
59,000.00
32,500.00
4,287.00
98,000.00
75,000.00
49,500.00
74,500.00
8,200.00
3,975.00
1,258,924.30
125,892.43
1,384,816.73
12,705.00
5,940.00
8,940.00
984.00
477.00
29,046.00
2,904.60
31,950.60
JUMLAH
1,815,000.00
2,046.00
7,425.00
22,350.00
2,460.00
636.00
1,849,917.00
184,991.70
2,034,908.70
7,527.60
2,337,636.00
1,155,000.00
3,500,163.60
3,500,163.00
12,103.20
3,758,552.00
924,000.00
4,694,655.20
4,694,655.20
150,878.02
24,750.00
59,500.00
3,975.00
477.00
239,580.02
23,958.00
263,538.02
312,681.02
3,137.00
1,485.00
17,850.00
795.00
795.00
336,743.02
33,674.30
370,417.33
1,541,419.00
568,400.00
17,225.00
6,087.51
24,750.00
14,875.00
2,067.00
2,067.00
2,176,890.51
217,689.05
2,394,579.56
22,627.00
33,244.00
18,200.00
9,900.00
1,590.00
85,561.00
8,556.10
94,117.10
JUMLAH
21,266.00
4,550.00
3,960.00
1,590.00
31,366.00
3,136.60
34,502.60
127,596.00
2,256.80
10,098.00
1,590.00
141,540.80
14,154.08
155,694.88
ANALISA HARGA BETON
HARGA TOTAL
URAIAN PEKERJAAN VOLUME SATUAN SATUAN HAR GA
RUPIAH RUPIAH
1 2 3 4 5
HARGA TOTAL
URAIAN PEKERJAAN VOLUME SATUAN SATUAN HAR GA
RUPIAH RUPIAH
1 2 3 4 5
1 m3 Balok Beton 20/40 cm
Beton K-350 1 m3 1,443,851.19 1,443,851.19
Besi beton 215.25 kg 8,120.00 1,747,830.00
Bekisting dengan Multiplek 12 mm 12.5 m2 168,743.72 2,109,296.50
Jumlah 5,300,977.69
Dibulatkan
1 m3 Balok Beton 15/45 cm
Beton K-350 1 m3 1,443,851.19 1,443,851.19
Besi beton 131.85 kg 8,120.00 1,070,622.00
Bekisting dengan Multiplek 12 mm 15.56 m2 168,743.72 2,625,652.28
Jumlah 5,140,125.47
Dibulatkan
1 m3 Balok Beton 20/20 cm
Beton K-350 1 m3 1,443,851.19 1,443,851.19
Besi beton 163.25 kg 8,120.00 1,325,590.00
Bekisting dengan Multiplek 12 mm 15 m2 168,743.72 2,531,155.80
Jumlah 5,300,596.99
Dibulatkan
1 m3 Dinding Beton Tebal 15 cm
Beton K-350 1 m3 1,443,851.19 1,443,851.19
Besi beton 126.76 kg 8,120.00 1,029,291.20
Bekisting dengan Multiplek 12 mm 13.33 m2 168,743.72 2,249,353.79
Jumlah 4,722,496.18
Dibulatkan
ANALISA HARGA SATUAN PEKERJAAN ELEKTRIKAL
HARGA
NO URAIAN PEKERJAAN SAT MATERIAL
I. INSTALASI LISTRIK
Pekerja = 0.166 oh x =
Tukang Listrik = 0.166 oh x =
Kepala Tukang Listrik = 0.033 oh x =
Mandor = 0.017 oh x =
Pekerja = 0.166 oh x =
Tukang Listrik = 0.166 oh x =
Kepala Tukang Listrik = 0.033 oh x =
Mandor = 0.017 oh x =
Tenaga :
Pekerja = 0.166 oh x =
Tukang Listrik = 0.166 oh x =
Kepala Tukang Listrik = 0.033 oh x =
Mandor = 0.017 oh x =
Tenaga :
Pekerja = 0.166 oh x =
Tukang Listrik = 0.166 oh x =
Kepala Tukang Listrik = 0.033 oh x =
Mandor = 0.017 oh x =
HARGA
N URAIAN PEKERJAAN SAT MATERIAL
O 1 Unit Pasang Bohlam 23 Watt bh
Rincian Material :
Bohlam LED 23 W = 1 bh x = Rp 130,000.00
Perlengkapan instalasi = 5 %x = Rp 6,500.00
Tenaga :
Pekerja = 0.166 oh x =
Tukang Listrik = 0.166 oh x =
Kepala Tukang Listrik = 0.033 oh x =
Mandor = 0.017 oh x =
Tenaga :
Pekerja = 0.166 oh x =
Tukang Listrik = 0.166 oh x =
Kepala Tukang Listrik = 0.033 oh x =
Mandor = 0.017 oh x =
Tenaga :
Pekerja = 0.166 oh x =
Tukang Listrik = 0.166 oh x =
Kepala Tukang Listrik = 0.033 oh x =
Mandor = 0.017 oh x =
Tenaga :
Pekerja = 0.166 oh x =
Tukang Listrik = 0.166 oh x =
Kepala Tukang Listrik = 0.033 oh x =
Mandor = 0.017 oh x =
Tenaga :
Pekerja = 0.166 oh x =
Tukang Listrik = 0.166 oh x =
Kepala Tukang Listrik = 0.033 oh x =
Mandor = 0.017 oh x =
HARGA
NO URAIAN PEKERJAAN SAT MATERIAL
1 Unit Pasang Spotlite 3 Watt bh
Rincian Material :
Spotlight LED 3 W = 1 bh x = Rp 26,400.00
Perlengkapan instalasi = 5 %x = Rp 1,320.00
Tenaga :
Pekerja = 0.166 oh x =
Tukang Listrik = 0.166 oh x =
Kepala Tukang Listrik = 0.033 oh x =
Mandor = 0.017 oh x =
Pekerja = 0.15 oh x =
Tukang Listrik = 0.15 oh x =
Kepala Tukang Listrik = 0.18 oh x =
Mandor = 0.15 oh x =
Pekerja = 0.15 oh x =
Tukang Listrik = 0.15 oh x =
Kepala Tukang Listrik = 0.18 oh x =
Mandor = 0.15 oh x =
Tenaga :
Pekerja = 0.025 oh x =
Tukang Listrik = 0.025 oh x =
Kepala Tukang Listrik = 0.017 oh x =
Mandor = 0.014 oh x =
HARGA
NO URAIAN PEKERJAAN SAT MATERIAL
Biaya SLO VA
Rincian Material
Biaya SLO = 1 VA x = Rp 60,000.00
Tenaga :
Pekerja = 0.1 oh x =
Tukang Listrik = 0.1 oh x =
Kepala Tukang Listrik = 0.05 oh x =
Mandor = 0.025 oh x =
Tenaga :
Pekerja = 0.1 oh x =
Tukang Listrik = 0.1 oh x =
Kepala Tukang Listrik = 0.05 oh x =
Mandor = 0.025 oh x =
Pekerja = 0.054 oh x =
Tukang = 0.09 oh x =
Kepala Tukang = 0.009 oh x =
Mandor = 0.027 oh x =
HARGA
NO URAIAN PEKERJAAN SAT MATERIAL
1 Unit Pasang kabel power NYFGbY 2 x 4 mm2 mtr
Rincian Material :
NYFGBY 2 x 4 = 1 mx = Rp 94,380.00
Perlengkapan instalasi = 5 %x = Rp 4,719.00
Pekerja = 0.033 oh x =
Tukang Listrik = 0.033 oh x =
Kepala Tukang Listrik = 0.017 oh x =
Mandor = 0.014 oh x =
Tenaga :
Pekerja = 0.033 oh x =
Tukang Listrik = 0.033 oh x =
Kepala Tukang Listrik = 0.017 oh x =
Mandor = 0.014 oh x =
Tenaga :
Pekerja = 0.1 oh x =
Tukang Listrik = 0.1 oh x =
Kepala Tukang Listrik = 0.05 oh x =
Mandor = 0.025 oh x =
Tenaga :
Pekerja = 0.1 oh x =
Tukang Listrik = 0.1 oh x =
Kepala Tukang Listrik = 0.05 oh x =
Mandor = 0.025 oh x =
HARGA
NO URAIAN PEKERJAAN SAT MATERIAL
1 Unit Pembuatan Bak Kontrol bh
Rincian Material
Pembuatan Bak = 1 bh x = Rp 543,493.00
Kontrol
Perlengkapan instalasi = 5 %x = Rp 27,174.65
Tenaga :
Pekerja = 0.166 oh x =
Tukang Listrik = 0.166 oh x =
Kepala Tukang Listrik = 0.033 oh x =
Mandor = 0.017 oh x =
Tenaga :
Pekerja = 0.61 oh x =
Mandor = 0.3 oh x =
Tenaga :
Pekerja = 0.166 oh x =
Tukang Listrik = 0.166 oh x =
Kepala Tukang Listrik = 0.033 oh x =
Mandor = 0.017 oh x =
HARGA
UPAH TOTAL
Rp 435,600.00
Rp 155,200.00
Rp 1,846.25
Rp 592,646.25
Rp 61,550.00 Rp 10,217.30
Rp 73,860.00 Rp 12,260.76
Rp 81,494.00 Rp 2,689.30
Rp 80,630.00 Rp 1,370.71
Rp 26,538.07
Rp 619,184.32
Rp 1,510,080.00
Rp 412,000.00
Rp 6,006.50
Rp 1,928,086.50
Rp 61,550.00 Rp 10,217.30
Rp 73,860.00 Rp 12,260.76
Rp 81,494.00 Rp 2,689.30
Rp 80,630.00 Rp 1,370.71
Rp 26,538.07
Rp 1,954,624.57
Rp 114,900.00
Rp 5,745.00
Rp 120,645.00
Rp 61,550.00 Rp 10,217.30
Rp 73,860.00 Rp 12,260.76
Rp 81,494.00 Rp 2,689.30
Rp 80,630.00 Rp 1,370.71
Rp 26,538.07
Rp 147,183.07
Rp 47,990.00
Rp 2,399.50
Rp 50,389.50
Rp 61,550.00 Rp 10,217.30
Rp 73,860.00 Rp 12,260.76
Rp 81,494.00 Rp 2,689.30
Rp 80,630.00 Rp 1,370.71
Rp 26,538.07
Rp 76,927.57
HARGA
UPAH TOTAL
Rp 130,000.00
Rp 6,500.00
Rp 136,500.00
Rp 61,550.00 Rp 10,217.30
Rp 73,860.00 Rp 12,260.76
Rp 81,494.00 Rp 2,689.30
Rp 80,630.00 Rp 1,370.71
Rp 26,538.07
Rp 163,038.07
Rp 9,000.00
Rp 450.00
Rp 9,450.00
Rp 61,550.00 Rp 10,217.30
Rp 73,860.00 Rp 12,260.76
Rp 81,494.00 Rp 2,689.30
Rp 80,630.00 Rp 1,370.71
Rp 26,538.07
Rp 35,988.07
Rp 220,000.00
Rp 11,000.00
Rp 231,000.00
Rp 61,550.00 Rp 10,217.30
Rp 73,860.00 Rp 12,260.76
Rp 81,494.00 Rp 2,689.30
Rp 80,630.00 Rp 1,370.71
Rp 26,538.07
Rp 257,538.07
Rp 165,000.00
Rp 8,250.00
Rp 173,250.00
Rp 61,550.00 Rp 10,217.30
Rp 73,860.00 Rp 12,260.76
Rp 81,494.00 Rp 2,689.30
Rp 80,630.00 Rp 1,370.71
Rp 26,538.07
Rp 199,788.07
Rp 26,400.00
Rp 1,320.00
Rp 27,720.00
Rp 61,550.00 Rp 10,217.30
Rp 73,860.00 Rp 12,260.76
Rp 81,494.00 Rp 2,689.30
Rp 80,630.00 Rp 1,370.71
Rp 26,538.07
Rp 54,258.07
HARGA
UPAH TOTAL
Rp 26,400.00
Rp 1,320.00
Rp 27,720.00
Rp 61,550.00 Rp 10,217.30
Rp 73,860.00 Rp 12,260.76
Rp 81,494.00 Rp 2,689.30
Rp 80,630.00 Rp 1,370.71
Rp 26,538.07
Rp 54,258.07
Rp 435,600.00
Rp 155,200.00
Rp 1,846.25
Rp 592,646.25
Rp 61,550.00 Rp 9,232.50
Rp 73,860.00 Rp 11,079.00
Rp 81,494.00 Rp 14,668.92
Rp 80,630.00 Rp 12,094.50
Rp 47,074.92
Rp 639,721.17
Rp 1,510,080.00
Rp 155,200.00
Rp 5,204.00
Rp 1,670,484.00
Rp 61,550.00 Rp 9,232.50
Rp 73,860.00 Rp 11,079.00
Rp 81,494.00 Rp 14,668.92
Rp 80,630.00 Rp 12,094.50
Rp 47,074.92
Rp 1,717,558.92
Rp 85,000.00
Rp 4,250.00
Rp 89,250.00
Rp 61,550.00 Rp 1,538.75
Rp 73,860.00 Rp 1,846.50
Rp 81,494.00 Rp 1,385.40
Rp 80,630.00 Rp 1,128.82
Rp 5,899.47
Rp 95,149.47
Rp 843,000.00
Rp 42,150.00
Rp 885,150.00
Rp 61,550.00 Rp 6,155.00
Rp 73,860.00 Rp 7,386.00
Rp 81,494.00 Rp 4,074.70
Rp 80,630.00 Rp 2,015.75
Rp 19,631.45
Rp 904,781.45
HARGA
UPAH TOTAL
Rp 60,000.00
Rp 385,000.00
Rp 175,000.00
Rp 620,000.00
Rp108,900.00 Rp 381,150.00
Rp130,900.00 Rp 222,530.00
Rp174,900.00 Rp 146,916.00
Rp174,900.00 Rp 146,916.00
Rp 897,512.00
Rp 1,517,512.00
Rp 60,000.00
Rp 60,000.00
Rp108,900.00 Rp 435,600.00
Rp174,900.00 Rp 174,900.00
Rp 610,500.00
Rp 670,500.00
Rp 60,000.00
Rp 60,000.00
Rp 61,550.00 Rp 6,155.00
Rp 73,860.00 Rp 7,386.00
Rp 81,494.00 Rp 4,074.70
Rp 80,630.00 Rp 2,015.75
Rp 19,631.45
Rp 79,631.45
Rp 170,000.00
Rp 88,000.00
Rp 44,000.00
Rp 1,100,000.00
Rp 500,000.00
Rp 92,900.00
Rp 1,994,900.00
Rp 61,550.00 Rp 6,155.00
Rp 73,860.00 Rp 7,386.00
Rp 81,494.00 Rp 4,074.70
Rp 80,630.00 Rp 2,015.75
Rp 19,631.45
Rp 2,014,531.45
Rp 197,000.00
Rp 9,850.00
Rp 206,850.00
Rp 61,550.00 Rp 3,323.70
Rp 73,860.00 Rp 6,647.40
Rp 81,494.00 Rp 733.45
Rp 80,630.00 Rp 2,177.01
Rp 12,881.56
Rp 219,731.56
HARGA
UPAH TOTAL
Rp 94,380.00
Rp 4,719.00
Rp 99,099.00
Rp 61,550.00 Rp 2,031.15
Rp 73,860.00 Rp 2,437.38
Rp 81,494.00 Rp 1,385.40
Rp 80,630.00 Rp 1,128.82
Rp 6,982.75
Rp 106,081.75
Rp 7,500.00
Rp 375.00
Rp 7,875.00
Rp 61,550.00 Rp 2,031.15
Rp 73,860.00 Rp 2,437.38
Rp 81,494.00 Rp 1,385.40
Rp 80,630.00 Rp 1,128.82
Rp 6,982.75
Rp 14,857.75
Rp 40,700.00
Rp 2,035.00
Rp 42,735.00
Rp 61,550.00 Rp 2,031.15
Rp 73,860.00 Rp 2,437.38
Rp 81,494.00 Rp 1,385.40
Rp 80,630.00 Rp 1,128.82
Rp 6,982.75
Rp 49,717.75
Rp 85,000.00
Rp 4,250.00
Rp 89,250.00
Rp 61,550.00 Rp 6,155.00
Rp 73,860.00 Rp 7,386.00
Rp 81,494.00 Rp 4,074.70
Rp 80,630.00 Rp 2,015.75
Rp 19,631.45
Rp 108,881.45
Rp 260,000.00
Rp 13,000.00
Rp 273,000.00
Rp 61,550.00 Rp 6,155.00
Rp 73,860.00 Rp 7,386.00
Rp 81,494.00 Rp 4,074.70
Rp 80,630.00 Rp 2,015.75
Rp 19,631.45
Rp 292,631.45
HARGA
UPAH TOTAL
Rp 543,493.00
Rp 27,174.65
Rp 27,174.65
Rp 61,550.00 Rp 10,217.30
Rp 73,860.00 Rp 12,260.76
Rp 81,494.00 Rp 2,689.30
Rp 80,630.00 Rp 1,370.71
Rp 26,538.07
Rp 53,712.72
Rp 495,000.00
Rp 495,000.00
Rp 61,550.00 Rp 37,545.50
Rp 80,630.00 Rp 24,189.00
Rp 61,734.50
Rp 556,734.50
Rp 197,000.00
Rp 9,850.00
Rp 206,850.00
Rp 61,550.00 Rp 10,217.30
Rp 73,860.00 Rp 12,260.76
Rp 81,494.00 Rp 2,689.30
Rp 80,630.00 Rp 1,370.71
Rp 26,538.07
Rp 233,388.07
Rp 105,000.00
Rp 5,250.00
Rp 110,250.00
Rp 61,550.00 Rp 10,217.30
Rp 73,860.00 Rp 12,260.76
Rp 81,494.00 Rp 2,689.30
Rp 80,630.00 Rp 1,370.71
Rp 26,538.07
Rp 136,788.07
NO. URAIAN SATUAN VOLUME
1 2 3 4
B
1 SIPIL
I PEKERJAAN PERSIAPAN
1 Pembersihan lahan m2 56.75
2 Pengukuran dan pemasangan bouwplank m1 26.7
3 Administrasi dan Dokumentasi (laporan,Foto Proyek) ls 1
4 Papan Nama Proyek (bahan spanduk outdoor) m2 2
5 Pagar pengaman Proyek Bahan Baligho tinggi 2 m m1 34.56
6 Mobilisasi dan demobilisasi alat bore file ls 1
JUMLAH I PEKERJAAN PERSIAPAN
IV PEKERJAAN PONDASI
1 Pondasi Bore pile Dia. 40 cm
- Bore pile dia. 40 cm m1 24
- Besi 8 Dia. 16 kg 304
- Sengkang Ø 8 kg 65
- Cor Beton K-350 m3 3
2 Pekerjaan Poer
Besi D 10 - 150 kg 103.6
Besi D 16-150 kg 247
Bekisting m2 7.2
Cor Beton K-350 m3 5.4
3 Lantai Kerja di bawah pondasi dan sloof m3 0.9
JUMLAH IV PEKERJAAN PONDASI
V PEKERJAAN STRUKTUR
1 Sloop 15/15 cm K-225 m3 0.00
2 Dinding Beton Tebal 15 cm m3 0.00
3 Kolom Praktis Beton (11/11 cm) m1 16
4 Balok Praktis 10/15 m1 0.00
5 Kolom K1 30/30 cm k-350 m3 0.79
6 Kolom 20x20 cm m3 0.58
7 Kolom 10x35 cm m3 0.90
8 Kolom K3 Ø 17 cm k-350 m3 0.36
9 Balok B1 20x40 cm m3 0.16
10 Balok B2 15x40 cm m3 0.19
11 Balok B3 (20x20 cm) m3 0.11
12 Plat Lantai elev. +2.000 (K-350) m3 0.60
13 Plat Lantai elev. +5.270 (K-350) m3 0.43
14 Plat Lantai elev. +6.800 (K-350) m3 0.22
Struktur atap
1 Pipa besi Ø 2 " Medium galvanis m1 25.5
2 Pipa besi Ø 1 " Medium Galvanis m1 9.6
3 Base Plate 8mm kg 50.24
4 Baud Angkur 4 m16 (panjang 15 cm) bh 32
5 Pengerolan Pipa bh 6
6 Pengelasan cm1 320
7 Panel GRC (tebal 12 cm) m2 10.2
JUMLAH V PEKERJAAN STRUKTUR
B. Pasangan Pondasi
- Pasangan pasir Urug m3 2.18
C Pekerjaan Beton
- Lantai kerja (K-100) m3 4.36
D Pekerjaan Pasangan
- Pasangan dinding 1/2 bata 1 : 5 m2 12.05
- Plesteran m2 12.05
- Acian m2 12.05
- Pasangan Dinding Marmer Travertime m2 3.15
- Pasangan Lantai Granit m2 31.075
- Pasangan Kerb m1 24
. Tali air Batu Sikat 10 cm m2 1.93
- Lantai Batu Sikat m2 10.55
- Dinding Batu Sikat m2 4.065
X PEKERJAAN ASESORIS
1 Jam + kaca Patri
- Jam diameter 50cm unit 4
- Kaca Patri (Kuningan) Tebal 3mm m2 3.712
2 Patung Maung Bandung (Bahan Resin) unit 4
3 Ornamen Sate unit 1
4 Plakat Granit Hitam Bintik Emas (Galaxy) bh 1
5 Cincin Kolom (Bahan Resin) bh 16
JUMLAH X PEKERJAAN ASESORIS
JUMLAH X PEKERJAAN ARSITEKTUR, SIPIL
JUMLAH
HARGA
HARGA
SATUAN
KONTRAKTOR
(Rp.) (Rp.)
5 6
19,635.00 1,114,286.25
92,815.32 2,478,169.17
50,000.00 50,000.00
40,000.00 80,000.00
224,127.20 7,745,836.03
80,000.00 80,000.00
EKERJAAN PERSIAPAN 11,548,291.45
17,011.50 965,402.63
20,476.50 546,927.32
60,000.00 60,000.00
KARAN DAN 1,572,329.94
86,047.50 259,513.15
105,880.50 571,754.70
63,195.00 45,500.40
37,686.00 290,028.78
166,419.00 74,888.55
H DAN PASIR 1,241,685.57
130,000.00 3,120,000.00
3,000.00 912,000.00
3,000.00 195,000.00
1,022,281.62 3,066,844.85
3,000.00 310,800.00
3,000.00 741,000.00
202,496.80 1,457,976.96
1,022,281.62 5,520,320.73
100,000.00 90,000.00
PEKERJAAN PONDASI 15,413,942.54
-
-
84,840.77 1,357,452.36
-
1,022,281.62 809,647.04
1,022,281.62 588,834.21
1,022,281.62 915,964.33
1,022,281.62 368,021.38
1,022,281.62 160,498.21
1,022,281.62 192,188.94
1,022,281.62 112,450.98
1,022,281.62 613,368.97
1,022,281.62 439,581.10
1,022,281.62 224,901.96
111,534.64 2,844,142.99
111,534.64 1,070,732.52
35,022.90 1,759,550.50
76,000.00 2,432,000.00
83,000.00 498,000.00
4,008.62 1,282,758.40
1,384,816.73 14,059,608.01
EKERJAAN STRUKTUR 29,729,701.90
132,886.37 4,783,909.41
69,247.52 4,985,821.56
43,273.76 3,115,710.58
72,710.62 2,072,252.56
43,273.76 1,233,302.10
43,273.76 398,118.57
43,273.76 398,118.57
43,273.76 285,606.80
43,273.76 315,898.43
43,273.76 1,315,522.24
RAN 18,904,260.83
22,905.63 6,783,958.35
47,500.00 14,068,070.67
TAN 20,852,029.01
86,047.50 25,814.25
63,195.00 607,430.34
166,419.00 362,377.37
836,600.99 3,643,397.33
132,886.37 1,601,280.79
72,710.62 876,162.92
43,273.76 521,448.78
285,000.00 897,750.00
2,394,579.56 74,411,559.86
263,538.02 6,324,912.46
345,000.00 664,125.00
37,000.00 390,350.00
50,000.00 203,250.00
90,529,859.11
II Pekerjaan Penerangan
1 Floodlight LED 40 W bh 5 147,183.07
2 LED Strip mtr 7
3 Spotlight LED 9 W bh 1 199,788.07
4 Instalasi titik Penerangan
- Instalasi penerangan Kabel NYY ttk 3 619,184.32
- Instalasi penerangan kabel NYFGbY ttk 4 1,954,624.57
5 Fotosel 3A bh 2 95,149.47
6 Instalasi fotosel
- Instalasi fotosel kabel NYY ttk 1 639,721.17
- Instalasi fotosel kabel NYFGbY ttk 1 1,717,558.92
7 Tralis Lampu 35X35X40 bh 4 136,788.07
(Rp.)
6
904,781.45
2,014,531.45
280,000.00
1,420,000.00
66,000.00
55,000.00
97,731,228.60
3,295,973.34
118,861.98
22,762,680.00
1,341,000.00
79,631.45
130,069,688.27
735,915.36
199,788.07
1,857,552.97
7,818,498.29
190,298.94
639,721.17
1,717,558.92
547,152.29
13,706,486.00
108,881.45
994,354.96
933,552.29
53,712.72
556,734.50
2,647,235.92
146,423,410.19
REKAPITULASI DAFTAR KUANTITAS HARGA
BILL OF QUANTITY (BOQ)
KEGIATAN
PEKERJAAN
LOKASI
I Pekerjaan Persiapan
II Pekerjaan Bongkaran dan Perbaikan Site
III Pekerjaan Tanah dan Pasir
IV Pekerjaan Pondasi
V Pekerjaan Strukture
VI Pekerjaan Pasangan Plesteran dan Acian
VII Pekerjaan Pengecatan
VIII Pekerjaan Taman
IX Pekerjaan Aksesories
I Pekerjaan Panel
II Pekerjaan Penerangan
III Pekerjaan Penangkal Petir
JUMLAH A+B
PROFIT KONTRAKTOR 10%
JUMLAH TOTAL
Dibulatkan
ke bawah
( dalam
PPN 10%
ribuan )
T O TAL
Terbilang:
# empat ratus lima juta sembilan ratus ribu rupiah
AS HARGA
)
wak
JUMLAH HARGA bobot(%) 1 2
16-Jun 23-Jun
11,548,291.45 3.20 3.20
1,572,329.94 0.44 0.44
1,241,685.57 0.34 0.34
15,413,942.54 4.27 4.27
29,729,701.90 8.25
18,904,260.83 5.24
20,852,029.01 5.78
90,529,859.11 25.11
24,353,581.09 6.75
130,069,688.27 36.07
13,706,486.00 3.80
2,647,235.92 0.73
360,569,091.65 NOMINAL 100.00
36,056,909.16 PRESENTASE TIAP MINGGU (%) 3.64 4.62
396,626,000.81 BOBOT PRESTASI MINGGU INI (%) 3.64 8.26
369,000,000.00
36,900,000.00
405,900,000.00
h
waktu pekerjaan
3 4 5 6 7 8 9
30-Jun 7-Jul 14-Jul 21-Jul 28-Jul 4-Aug 11-Aug
100
4.12 4.12
2.62 2.62
2.89 2.89
12.55 12.55
3.38 3.38
36.07
3.80
0.73 0
bobot ( %) 1 2 3 4 5 6 7 8 9
5-Jun 11-Jun 18-Jun 25-Jun 2-Jul 9-Jul 16-Jul 23-Jul 30-Jul
3.20 3.20
0.44 0.44
0.34
4.27 4.27
8.25 4.12 4.12
5.24 3.00 2.09
5.78 2.89 2.89
25.11 12.55 12.55
6.75 3.38 3.38
36.07 36.07
3.80 3.80
0.73 0.73
100.00 3.64 4.27 4.12 7.12 50.72 15.93 7.18 3.63 2.89
3.64 7.91 12.04 19.16 69.88 85.81 92.99 96.61 99.50
2.00 4.00
2.00 6.00
-1.64 -3.91
100
50