Keeiatan Pekeri Lokasi ‘Tahun Pembaney ANALISA HARGA SATUAN RENCANA ANG nan Gedung Hotel Dewi Wonosobo Perencanaan Struktur Gedung Hotel Dewi Wonosobo 2016 koet. + Jalan Jenderal Ahmad Yani 90 Wonosobo Uraian Pekerjaan Harga Satuan Upth Pekerja Harga Bahan Suatah oe T | mt [Pembersihan Lahap 682 frenage ot | on JPekeria Rp 65,000] Rp 6.500 005 | On |Mandor Rp 85,000] Rp Bp 10.750) Rp 10750) 2 | «2 T | am |Pagar Sementara dari Seng Gelombang Tinggi 2,00 m 624 Baha Bre fkavu Dolken diam Rp 24000, Rp 30,000 Ke JPoraind semen [Rp 1.300 Rp 3250 Lbe [Sene Gelombane 3] Rp 75,000 Rp 90,000 m3 fkayus74m — | Rp 1,250,000 Rp 90,008 Jpakw piasa2”-s° | Rp 17,000 Rp 1020 622 frenage 02] on frukang kayw — | Rp 85,000] Rp 17,000 oa] on Jpokeria Rp Rp 26,000 002} On JkepaisTukang ] Rp 95,000] Rp 1,900 0.02} On |Mandor Rp 85000] Rp 1,700 Bp 16.500 | Rp 214.270 | Rp 260.870 3 T |Pengukuran dan Pemasangan Bouwplank bakan 0.012] ms |kayu si7x4mKayul Rp 5,900,000 Rp 70,808 02} Ke JPaku Biasa2"-s° | Rp 17,000 Rp 340 642 frenaga or] on frukangkayu — | Rp 85,000] Rp 8,500 001} oF Jkepaia Tukang | Rp Rp 950 0.005} on |Mandor Rp 85,000] Rp 425 Ro 9.875 |Rp 71,140] Rp 81,015 7 ‘a2 [Pembuatan Gudan bakan La] Big [Kavu Dolken diamd Rp 24000, Rp 40,800 021] ms fkayu Rp 2,000,000 Rp 420,000 03) Ke JPaku Biasa2"-s" | Rp 17,000 Rp 5100 103] Ke Jportand Semen | Rp 1,300 Rp 13.650, 0.03] m3 Pasir Beton Rp 425,000, Rp 12.750 0.03] m3 [Koral Beton Rp 260,000 Rp 13.000 15] Lbr [Sene Gelombane B Rp $5,000, Rp 82508) 662 Tenaga 2] on frokang Kay — | Rp 85.000] Rp 170,000 1] ont Jpokeria Rp 65,000] Rp 65,000 02) OH |Kepala Tukang | Rp Rp 19,000 0.03] OH [Mandor Rp 85000] Rp 425 Rp 258250 [Rp 587.800 }Rp 846,050PEKERJAAN TANAH [Gatian Tanah Pondasi Rp 65,000 Rp 85,000 so.s7s [Urugan Pasir Bawah Pondast aban PasicUrug Rp 250000 300,000 Rp 65,000 19,500 Rp 85,000 850 20350 300,000. per 20 em) Rp 65,000 Rp 85,000 [Pasang Pondasi Batu Kosong lishan pau Belah 15/20 | Rp 350,000 420,000 PasicUrug Rp 250,000 108,000 078 e Rp 65,000 50.300 039 . Rp 85,000 33150 0.039 ci 2 [Rp 95,000 3.705 0039 a Rp 85,000 33315 0370 28.000 Batu Kali 1Pe Batu Betah 15°20 | Rp 380,000 420,000 Rp 1300 176,800 Rp 350,000 190.400 65,000 97.500 Rp 85,000 63.750 KepalaTukane [Rp 95,000 71128 IMandor Rp 85,000 6375 174.750 73720 65,000 32,500 000 Rp 160,000 192,000 Pekeria Rp 65,000 002s IMandor Rp 85,000TEKPRIAAN BETON 628 JPondasi Beton Berfulang (150 kg Besi +Bekisting) 628.1 [Bahan HKavu Kias 1 (Tere] Rp 1,250,000 250.000 aku Biasa2"-s" [Rp 17,000 25,500 IMinyak Bekisting | Rp 10,000 4.000 JBesiBeton utr Rp 12,500 1,968,750 Kawat Beton — [Rp 14,500 S Postland Rp 1300 436,800 Jpasie Beton Rp 425,000 9,500 kiki! Beton Rp 380,000 307,800 6282 lrenaga JPekeria Rp 65,000 Tukang Batu | Rp——_—85,000 Tukang Kayu | Rp——_85,000 Tukang Besi Rp 85,000 Kepala Tukang | Rp 95,000 IMandor Rp 85,000 629 [Stoof Beton bertulang (162 kg Besi 629.1 [Bahan Kavu Kias 11 (Tere 250,000 337,500 Paku Bisa 2 17,000 34,000 IMinyak Bekistin 10,000 6.000 esi Boton Polos, 9,500 Kawat 14,500 Portland Semes 1300 436.800 Jpasir Beton 425,000 229,500 kiki! Beton 380,000 307,800 6292 [Tenaga Pekerja 65,000 Trukang Bate 85,000 Tukang Kayw 85,000 Tukang Besi 85,000 Kepala Tukang 95,000 [Mandor 85,000 630 ‘m3 |Kolom Beton Bertulang (300 kg Besj+ Bekisting) 6.301 [Bahan 04] m3 Jkavu Klas 11 Tere] Rp 1,250,000 Rp 4] Kg JPaku Biasa2”-s" |Rp 17,000 Rp 2] ur fMinyak Bekisting | Rp 10,000 Rp 316] Kg JBesiBetonulir [Rp 12,500 Rp 45] Ke |Kawat Beton [Rp 14500 Rp 65,250 336] Ke [PonlandSemen [Rp 1.300 Rp 436,800, 054] m3 JPasie Beton Rp 425,000 Rp 229,500 Osi] m3 |krikil Beton Rp 380,000 Rp 307,800 os] m3 fay Kias 11 Balok] Rp 5,900,000 Rp 885,000 35] Ur [Piywood 9mm — | Rp 125,000 Rp 437,500 20] Big kava Dotken diamd Rp 24,000 Rp 480,000, 6.302 [Tenaga 7.05] OH |Pekeria Rp 65,000] Rp 458250 0275] OH frukangBaw — | Rp ——85,.000[ Rp 23,375 165] OH frukang Kyu — | Rp 85,000] Rp 140.250 21] O# [Tukang Besi Rp 85,000] Rp 178,500 0403] OH fkepalaTukang Rp 95,000] Rp 38,288 0353] OH fMandor Rp 85,000] Rp 30,005 Rp 665 |p 7.370.850 [Rp 8248515634 [Fangga Beton Bertulang (360 kg Besi + Bekisting) 634.1 Bah: 023] m3 fkavu Klas IN (Tere] Rp 1,250,000 Rp 312,500 3] Kg Jeaku Bisa 2"-s" [Rp 17,000 Rp 51,000 12] Lr [Minyak Bekisting | Rp 10,000 Rp 12,000 210] Kg JBesiBeton Polos |Rp 9,500 Rp 1,995,000 3] Kg [Kawat Beton Rp 14,500 Rp 43,500 330[ Kg Portland Semen [Rp 1,300 Rp 429,000 054] m3 Jpasie Beton Rp 425,000 Rp 229,500 ost] m3 fkrikt Beton Rp 380,000 Rp 307,800 0.105] m3. |Kayu Klas 1 Balok] Rp 5,900,000 Rp 619,500 25] Lor [Plywood 9mm — | Rp 125,000 Rp 312,500 11] Big fKayu Dotken diame| Rp 24,000 Rp 264,000 6342 [Tenaga 556] OH JPekeria Rp 65.000] Rp 361,400 0275] OH fTukang Batw Rp 85.000] Rp 23375 sof OH frukangKayy — Rp 85,000] Rp 132.600 1a] On frukang Besi Rp 85,000] Rp 119,000 0323] OH JKepala Tukang [Rp 95,000] Rp——_-30.685 0283] OH |Mandor Rp 85,000] Rp 24.055 Ro 6911s |p 4.576300 | Rp 5.267.415 631 Pat antai Beton Bertulang (400 kg + Bekisting) 6311 Bahan 032] m3 |kavu Klas 11 (Tere] Rp 1,250,000 Rp 400,000 32] Kg Jpaku Bisa 2"-s" [Rp 17,000 Rp 54400 Lo] Lr [Minyak Bekisting | Rp Rp 16,000 Kg JBesiBeton Polos | Rp Rp 4,845,000 Kg. Rawat Beton Rp Rp 43,500 Kg JPomtand Semen | Rp Rp 436,800 054] m3 JPasie Beton Rp Rp 229,500 ost] m3 fkriki Beton Rp Rp 307,800 0.4] m3 fKayu Klas 1 Balok] Rp Rp 826,000 28] Lr [Plywood 9mm — | Rp Rp 350,000 16] Big fKayu Dotken diame Rp 24,000 Rp 384,000 6312 [Tenaga OH JPekeria Rp 65,000 | Rp 0275] OH [Tukang Batu Rp 85,000 | Rp 165] OH Jrukang Kays — | Rp 85,000 | Rp. 14] On frukang Besi Rp 85,000 | Rp 0333] OH [Kepala Tukang [Rp 95,000 | Rp 0318] OH |Mandor Rp 88,000 | Rp Ro 2,993,000 |p 8.647.0406 | 632 ‘m3 [Balok Beton Bertujang Q85 kg Bes] + Bekisting) 6321 Babs m3 [Kavu Klas 11(Tere] Rp 1.250.000 Rp 400,000 Ke [Paku Biasa2"-s" | Rp 17,000 Rp 54.400 Lir |Minyak Bekisting | Rp 10.000 Rp 16,000 210] Ke JBesiBeton ulir | Rp Rp 3} Kg_ |kawat Beton Rp Rp 43,500 336] Kg Portland Semen | Rp Rp 436,800 Osi] m3 fkriki Beton Rp 380,000 Rp 307,800 04] m3 fKayu Klas I Balok] Rp 5,900,000 Rp 826,000 28] Lor [Plywood 8mm — | Rp 125,000 Rp 350,000 Jol Bie_[kavu Dotken disme| Rp 24.000 Rp 384,000 6322 [Frenaga 635] OH Jpekeria Rp 65.00] Rp 412,750 0275] OH fTukang Batw Rp 88,000] Rp 23,375 165] OH frukang Kayy — Rp 85,000] Rp 140.250 14] OH frukang Besi Rp 85,00] Rp 119.000 0333] OH Kepala Tukang [Rp 95.000] Rp 31,635 0318] OH |Mandor Rp 85,000] Rp 27.030 Ro 754.010 ep 5.143.500 | Rp 6.197.540 636 1] m3 [Membuat Ring Balok Beton Bertulang (15 x25) em 6236.1 Bahan 0.003] m3 fkavu Klas INCTere] Rp 1.250.000 Rp 3.750 002) Ke Paku Biasa2"-s" | Rp 17,000 Rp 340 36] Lar [BesiBeton Polos | Rp 0 Rp 34200 0.05] Ke |Kawat Beton Rp 14,500 Rp ns 55] Ke JPortand Semen | Rp 300 Rp 7.150 0.009) m3 }Pasir Beton Rp 425,000 Rp 3,825 0015] m3 [Kerik Beton Rp 380,000 Rp 5,700 6362 [Tenaga 0297] on JPekeria Rp 65.000] Rp 19,308 0.033] OH [Tukang batu Rp 88.000] Rp 2.805 0.033] On frukang Kayw | Rp 88.000] Rp 2.805 0.033] OH [Tukang Besi Rp 85.000] Rp 2,805 Ooi] OH fKepala Tukang | Rp 95,000 | Rp 950 0.015] OH |Mandor Rp 85,000 | Rp Lars Ro 20045 bp 55.000 Lap 85.63REKAPITULASI AKHIR Kegiatan : Pembangunan Gedung Hotel Dewi Wonosobo Pekerjaan : Perencanaan Struktur Gedung Hotel Dewi Wonosobo Lokasi = Jalan Jenderal Ahmad Yani 90 Wonosobo Tahun: 2016 Lo | URAIAN PEKERJAAN HARGA SATUAN PEKERJAAN PERSIAPAN 104,864,933.00 PEKERIAAN TANAH 61,689,170.00 PEKERIAAN BETON 1,849,675,128.93 PEKERJAAN STRUKTUR AJ] 167,721,184.92 PEKERIAAN LAIN-LAIN 4,000,000.00, Jumlah (A) 2,187,950,416.85 Jasa Pemborong 10% (A) 218,795,041.69, TOTAL(B) PPN 10% (B) TOTAL 3 Dibulatkan, 2,647.420,004.00 [Dua Milyar Enam Ratus Empat Pulub Tujuh Juta Empat Ratus Dua Puluh Ribu Semarang, Mei 2016 Dibuat oleh