You are on page 1of 38

DAFTAR HARGA SATUAN PEKERJAAN

KONSTRUKSI BANGUNAN GEDUNG DAN PERUMAHAN


(SNI)
PEKERJAAN
LOKASI

: PEMBANGUNAN GEDUNG LABORATORIUM BIOLOGI


TAHUN ANGGARAN 2011
: JL. WILLIEM ISKANDAR, Psr. V MEDAN ESTATE

LINGKUP PEKERJAAN : STRUKTUR

NO

KODE

ITEM PEKERJAAN

SAT

A.101
1 A.101.2
2 A.101.4
3 A.101.5
4 A.101.6

TOTAL HARGA
( Rp )
E

PEKERJAAN PERSIAPAN
Pagar Sementara dari seng gelombang tinggi 2 meter
Pengukuran dan pemasangan bouwplank
Pembuatan Gudang semen dan Alat-alat
Pembuatan Kantor Sementara dengan lantai perkerasan

m1

150,885.41

40,674.40

539,936.50

672,456.50

585,218.00

5 A.101.7

Pembuatan Rumah Jaga / Konstruksi Kayu

6 A.101.8

Membersihkan Lapangan dan Perataan

m2

6,653.00

m
bh
bh
Bln
Bln
Bln
Bln
Ls
Ls
Ls

485,276.00
400,000.00
5,945,000.00
10,000,000.00
12,168,000.00
12,960,000.00
18,449,840.00
12,664,900.00
10,947,000.00
42,553,900.00

7
8
9
10
11
12
13
14
15
16

A.101.9
A.101.13
A.101.14
A.101.15
A.101.16
A.101.17
A.101.18
A.101.19
A.101.20
A.101.23

Pembuatan Bedeng Buruh


Papan Nama Proyek
Pengadaan Sumber air bersih
Pengadaan Listrik kerja
Keamanan Proyek
Telephone Projek & HT
Administrasi Proyek & Shop Drawing
Mobilisasi & Demobilisasi Alat
Peralatan Keselamatan & Kesehatan Kerja ( K-3 )
Dokumentasi

A.102

PEKERJAAN TANAH

1 A.102.1

Penggalian Tanah Biasa sedalam 1 meter

m3

18,426.40

2 A.102.2

Penggalian Tanah Biasa sedalam 2 meter

m3

24,200.02

Penggalian Tanah Biasa sedalam 3 meter

33,832.93

23,688.20

8,834.44

23,033.00

80,380.60

170,924.50

Batu Gunung camp. 1 pc : 4 ps

m3

439,028.80

Batu Gunung camp. 1 pc : 5 ps

415,748.80

m
ttk
ttk

239,957.16
24,800.00
4,507,620.00

m3

2,797,248.00

3 A.102.3
4 A.102.8
5 A.102.9
6 A.102.10
7 A.102.11
8 A.102.12
A.103
1 A.103.5
2 A.103.6
3 A.103.9
4 A.103.17
5 A.103.19
A.106
1 A.106.8

Pembuangan tanah sejauh 150 meter


Urugan Kembali
Pemadatan Tanah
Urugan Pasir
Urugan Sirtu
PEKERJAAN PONDASI

Pondasi Batu Kosong


Potong kepala pancang
Tiang Pancang 25 cm x 25 cm L = 21 m

PEKERJAAN KAYU / KUSEN PINTU & JENDELA


Konstruksi Kuda-kuda kayu Bangkirai

NO

KODE

ITEM PEKERJAAN

SAT

A.107
1 A.107.1

TOTAL HARGA
( Rp )
E

PEKERJAAN BETON
Beton Tumbuk 1 pc : 3 ps : 5 kr

m3

473,417.60

2 A.107.5
3 A.107.10
4 A.107.11

Beton Bertulang 1 pc : 2 ps : 3 kr
Pembesian dengan besi polos
Pembesian dengan besi ulir

m
kg
kg

641,178.70
6,227.99
7,571.99

5 A.107.15

Pasang bekisting untuk pondasi

m2

79,800.00

6 A.107.16

Pasang bekisting untuk sloof

m2

86,900.00

100,800.00

103,100.00

126,200.00

90,700.00

658,057.20

Pasang Aluminium foil 1 muka

m1

12,923.18

A.110
A.110.1
A.110.8
A.110.9
A.110.10
A.110.11
A.110.12
A.110.13
A.110.14
A.110.15
A.110.16
A.110.17

PEKERJAAN BESI DAN ALUMINIUM


Rangka atap baja
Pek.Canal C.125x50x20x3.2
Pek.besi L70x70x7
Pek.besi plate t = 12 mm
Pek.plat t = 8 mm
Pek.pipa Shedule 40
Angkur M.22 mm ( P = 300 )
Tie Rod / ikatan angin dia.10 mm
Walter Mur
Mur Baut dia. 12 mm
Grouting

kg
kg
kg
kg
kg
kg
kg
kg
bh
bh
bh

14,752.19
14,947.44
14,155.44
14,221.44
14,221.44
14,276.44
22,200.00
9,580.00
12,400.00
2,200.00
22,000.00

A.111

PEKERJAAN PENUTUP LANTAI DAN DINDING


m2

76,228.00

40,114.00

m2

17,987.70

7 A.107.17
8 A.107.18
9 A.107.19
10 A.107.20
11 A.107.29
A.108
1 A.108.10

1
2
3
4
5
6
7
8
9
10
11

1 A.111.18
2 A.111.19
A.112
1 A.112.11

Pasang bekisting untuk kolom


Pasang bekisting untuk balok
Pasang bekisting untuk lantai
Pasang bekisting untuk tangga
Beton Readymix K.300 Slump 14 cm
PEKERJAAN PENUTUP ATAP

Waterproofing dak / atap beton


Waterproofing Coating ( KM / WC & Ground Tank )

PEKERJAAN PENGECATAN
Pengecatan permukaan baja dgn meni besi

DAFTAR HARGA ALAT, UPAH & MATERIAL


KONSTRUKSI BANGUNAN GEDUNG DAN PERUMAHAN
(SNI)
PEKERJAAN
LOKASI

: PEMBANGUNAN GEDUNG LABORATORIUM BIOLOGI


TAHUN ANGGARAN 2011
: JL. WILLIEM ISKANDAR, Psr. V MEDAN ESTATE

NO

KODE

URAIAN PEKERJAAN

JUMLAH
ORANG
D

HARI &
JAM
E

PEKERJA
Pekerja / Kenek
Tukang Gali
Kepala Tukang Batu
Tukang Batu
Kepala Tukang Kayu
Tukang Kayu
Kepala Tukang Besi
Tukang Besi
Kepala Tukang Cat
Tukang Cat
Tukang aspal
Mandor / Pengawas
Tukang Las
Petugas Siang hari
Petugas Malam hari
Operator Terampil
Buruh Terampil
Buruh Tak Terampil
Sopir Terampil
Pembantu Sopir

1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00

org / hri
org / hri
org / hri
org / hri
org / hri
org / hri
org / hri
org / hri
org / hri
org / hri
org / hri
org / hri
org / hri
bln
bln
org / hri
org / hri
org / hri
org / hri
org / hri

1.00
1 HB.001
2 HB.002

MATERIAL
BATU :
Batu Bata merah Press Mesin
Batu Bata merah uk. 20x9,5x4 cm uk.kecil (proses tangan)

1.00
1.00

3 HB.003

Batu pecah ( 3-5 cm )

4 HB.004

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

1.00
PK.001
PK.002
PK.003
PK.004
PK.005
PK.006
PK.007
PK.008
PK.009
PK.010
PK.011
PK.012
PK.021
PK.022
PK.023
PK.024
PK.025
PK.026
PK.027
PK.028

LINGKUP PEKERJAAN : STRUKTUR


UPAH
( Rp/Org/Hr )
F

BIAYA
( Rp )
G

40,950.00
61,460.00
71,680.00
61,460.00
71,680.00
61,460.00
71,680.00
61,460.00
71,680.00
61,460.00
61,460.00
51,160.00
61,460.00
1,053,000.00
975,000.00
46,800.00
27,110.00
27,110.00
50,700.00
27,300.00

40,950.00
61,460.00
71,680.00
61,460.00
71,680.00
61,460.00
71,680.00
61,460.00
71,680.00
61,460.00
61,460.00
51,160.00
61,460.00
1,053,000.00
975,000.00
46,800.00
27,110.00
27,110.00
50,700.00
27,300.00

bh
bh

340.00
260.00

340.00
260.00

1.00

m3

211,800.00

211,800.00

Batu pecah ( 2-3 cm )

1.00

m3

232,470.00

232,470.00

5 HB.005

Batu pecah ( 1-2 cm )

1.00

m3

279,860.00

279,860.00

6 HB.006

Batu pecah 1/3

1.00

m3

184,500.00

184,500.00

7 HB.007

Batu Kali Belah

1.00

m3

135,300.00

135,300.00

8 HB.008

Koral Beton

1.00

m3

172,690.00

172,690.00

Sirtu
Batako tebal 20 cm
Batako tebal 15 cm
Batako tebal 10 cm

1.00
1.00
1.00
1.00

m3
bh
bh
bh

132,840.00
2,050.00
1,880.00
1,640.00

132,840.00
2,050.00
1,880.00
1,640.00

13 HB.015

Batu belah 15/20

1.00

m3

111,930.00

111,930.00

14 HB.016

Batu pecah 5/7

1.00

m3

179,990.00

179,990.00

15 HB.017

Batu Kerikil

1.00

m3

106,600.00

106,600.00

16 HB.019

Batu Sungai Pecah Tersaring

1.00

m3

205,000.00

205,000.00

17 HB.020

Tanah Merah ( Galian / hanya tanah saja )

1.00

m3

23,690.00

23,690.00

9
10
11
12

HB.009
HB.010
HB.011
HB.012

PASIR :
1 HB.025

Pasir Urug

1.00

m3

56,320.00

56,320.00

2 HB.026

Pasir Pasang

1.00

m3

65,000.00

65,000.00

3 HB.027

Pasir Cor / Pasir beton

1.00

m3

65,000.00

65,000.00

4 HB.029

Kerikil

1.00

m3

156,000.00

156,000.00

1 HB.035
2 HB.036
3 HB.037

BEKISTING :
Triplek uk.3 ft x 7 ft x 9 mm
Triplek uk.3 ft x 7 ft x 6 mm
Minyak bekesting

1.00
1.00
1.00

Lbr
Lbr
Ltr

99,010.00
40,500.00
6,180.00

99,010.00
40,500.00
6,180.00

4 HB.038

Kayu bekesting

1.00

m3

1,353,000.00

1,353,000.00

5
6
7
8

Schafolding
Plywood t. 6 mm
Plywood t. 9 mm
Triplek uk.3 ft x 7 ft x 12 mm

1.00
1.00
1.00
1.00

m2
Lbr
Lbr
Lbr

12,300.00
47,150.00
94,710.00
112,510.00

12,300.00
47,150.00
94,710.00
112,510.00

HB.039
HB.040
HB.041
HB.042

BIAYA ANGKUT
( Rp )
H

NO

KODE

URAIAN PEKERJAAN

JUMLAH
ORANG
D

HARI &
JAM
E

UPAH
( Rp/Org/Hr )
F

BIAYA
( Rp )
G

BIAYA ANGKUT
( Rp )
H

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18

HB.045
HB.046
HB.047
HB.048
HB.049
HB.050
HB.051
HB.052
HB.053
HB.054
HB.055
HB.056
HB.057
HB.058
HB.059
HB.060
HB.061
HB.062

CAT :
Cat tembok Duluc / ICI ( Luar ) putih 1si 3,5 kg
Cat tembok Duluc / ICI ( Dalam ) putih 1si 3,5 kg
Cat kayu Emco
Dempul / Plamur
Minyak cat
Kertas gosok / ampelas
Meni besi
Plamur tembok
Cat dasar
Cat penutup
Dempul kayu
Kuas
Pengecatan Konst Baja
Zingkromate
Cat duko
Cat penutup 2x
Cat penutup (dengan tebal 200 um)
Cat antara

1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00

kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg

42,170.00
26,260.00
41,000.00
10,250.00
6,150.00
2,870.00
28,700.00
6,970.00
20,500.00
25,010.00
12,300.00
6,150.00
610.00
610.00
77,900.00
28,700.00
84,210.00
24,510.00

42,170.00
26,260.00
41,000.00
10,250.00
6,150.00
2,870.00
28,700.00
6,970.00
20,500.00
25,010.00
12,300.00
6,150.00
610.00
610.00
77,900.00
28,700.00
84,210.00
24,510.00

1
2
3
4
5

HB.091
HB.093
HB.095
HB.096
HB.097

SEMEN :
Semen ( Ex Andalas ) / 40 kg
Semen Putih Tiga Roda / 40 kg
Semen Warna
Semen Putih
Semen Abu-abu

1.00
1.00
1.00
1.00
1.00

kg
zak
kg
kg
kg

920.00
53,300.00
1,390.00
1,390.00
29,520.00

920.00
53,300.00
1,390.00
1,390.00
29,520.00

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23

HB.100
HB.101
HB.102
HB.103
HB.104
HB.105
HB.106
HB.107
HB.108
HB.109
HB.110
HB.111
HB.112
HB.113
HB.114
HB.115
HB.116
HB.117
HB.118
HB.119
HB.120
HB.121
HB.122

BESI DAN KAWAT.


Tulangan Besi Beton Ulir
Tulangan Besi Beton Polos
Kawat Beton
Paku segala ukuran ( Rata-rata )
Plat Besi Strip
Besi Canal C.125x50x20x3.2
Besi Plat Hitam segala ukuran
Besi Baja Siku L70x70x7
Bordes Plat
Baja profil WF
Wire Mesh M.8 ( uk.2,1m x 5,4m )
Besi strip
Paku Payung
Paku Anti Karat
Paku triplek
Paku biasa 1/2"
Kawat las. AW.SE.6013
Besi strip 2x3
Pintu besi
Kawat Harmonika
Paku skrup 3,5"
Wire Mesh M.4 ( uk.2,1m x 5,4m )
Wire Mesh M.6 ( uk.2,1m x 5,4m )

1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00

kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg

6,320.00
5,040.00
10,240.00
11,040.00
8,280.00
10,190.00
9,530.00
9,470.00
68,800.00
8,350.00
35,000.00
9,470.00
14,400.00
28,000.00
7,600.00
7,600.00
1,200.00
10,000.00
600,000.00
20,400.00
20,000.00
8,740.00
19,690.00

6,320.00
5,040.00
10,240.00
11,040.00
8,280.00
10,190.00
9,530.00
9,470.00
68,800.00
8,350.00
35,000.00
9,470.00
14,400.00
28,000.00
7,600.00
7,600.00
1,200.00
10,000.00
600,000.00
20,400.00
20,000.00
8,740.00
19,690.00

1 HB.135

KAYU
Dolken kayu dia. 8 - 400 cm

1.00

btg

12,480.00

12,480.00

2 HB.136

Kayu meranti 5/7 MB

1.00

m3

1,200,000.00

1,200,000.00

3 HB.137

Papan kayu meranti 3/30 MB

1.00

m3

2,120,000.00

2,120,000.00

4 HB.138

Kayu ulin 10/10 - 200/400

1.00

m3

960,000.00

960,000.00

5 HB.139

Kayu Bangkirai

1.00

m3

1,440,000.00

1,440,000.00

6 HB.140

Papan Kayu Bangkirai

1.00

m3

1,480,000.00

1,480,000.00

7 HB.141

Balok 8/15 & 6/15 ( kayu borneo )

1.00

m3

1,200,000.00

1,200,000.00

8 HB.142

Papan Ulin

1.00

m3

1,200,000.00

1,200,000.00

9 HB.143

Kayu Ulin

1.00

m3

1,600,000.00

1,600,000.00

10 HB.144

Kayu borneo balok

1.00

m3

1,440,000.00

1,440,000.00

11 HB.147

Papan Cor 2/20

1.00

m3

760,000.00

760,000.00

12 HB.148

Balok 6/12 x 4 m Kamper Samarinda Oven

1.00

m3

5,720,000.00

5,720,000.00

35 btg

13 HB.149

Balok 8/12 x 4 m Kamper Samarinda Oven

1.00

m3

5,720,000.00

5,720,000.00

26 btg

NO

KODE

URAIAN PEKERJAAN
C

JUMLAH
ORANG
D

HARI &
JAM
E

UPAH
( Rp/Org/Hr )
F

BIAYA
( Rp )
G

BIAYA ANGKUT
( Rp )
H

14 HB.150

Papan 3/30 x 4 m Kamper Samarinda Oven

1.00

m3

5,720,000.00

5,720,000.00

28 btg

15 HB.151

Balok 6/12 x 4 m Kamper Medan

1.00

m3

2,800,000.00

2,800,000.00

35 btg

16 HB.152

Papan 3/30 x 4 m Kamper Medan

1.00

m3

2,800,000.00

2,800,000.00

28 btg

17 HB.153

Balok 6/12 x 4 m Bangkirai

1.00

m3

2,920,000.00

2,920,000.00

35 btg

18 HB.154

Papan 3/30 x 4 m Bangkirai

1.00

m3

2,920,000.00

2,920,000.00

28 btg

ATAP
Seng gelombang bjls 30
Seng plat
Asbes gelombang
Seng plat bjls 28

1.00
1.00
1.00
1.00

lbr
lbr
lbr
lbr

41,600.00
28,000.00
32,800.00
30,240.00

41,600.00
28,000.00
32,800.00
30,240.00

5 HB.214

Aluminium foil 1 Muka

1.00

m2

2,800.00

2,800.00

6 HB.268

Upah pemasangan

1.00

m1

22,000.00

22,000.00

1
2
3
4

HB.160
HB.169
HB.178
HB.205

BETON READY MIX


1 HB.315

Beton K.BO

1.00

m3

400,980.00

400,980.00

2 HB.325

Beton Ready Mix K.300 Slump 12

1.00

m3

573,080.00

573,080.00

3 HB.234
4 HB.337

Sewa pompa lt Bsm s/d lt 4 vol min 200 m3


Biaya tambahan / jam ( setelah 8 jam )

1.00
1.00

m3
jam

11,270.00
205,000.00

11,270.00
205,000.00

1
2
3
4
5
6
7
8

LAIN - LAIN
Peralatan pancang
Pemotongan kepala tiang pancang
Pembuangan potongan kepala tiang pancang
Bak fiberglass
Kunci tanam
Kait angin
Engsel pintu
Kunci Slot

1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00

ls
bh
bh
bh
bh
bh
bh
bh

2,880.00
20,000.00
4,800.00
120,000.00
52,000.00
10,000.00
6,800.00
6,000.00

2,880.00
20,000.00
4,800.00
120,000.00
52,000.00
10,000.00
6,800.00
6,000.00

Waterproofing ( Ekogum - Betek )

1.00

m2

26,000.00

26,000.00

10 HB.361

Self aditive membrane

1.00

m2

30,000.00

30,000.00

11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30

Clementitious ( bahan additive )


Papan Nama Proyek ( uk.1 x 2 m ) + Pondasi
Pemasangan Pompa + Pemipaan
Biaya Penyambungan PLN
Listrik PLN untuk Direksi Keet & Barak Kerja
Biaya Penyambungan Telephon ( 1 Line )
Biaya Pemakaian Telephon
Handy Talki ( HT )
Upah pasang angkur
Angkur 4 dia. 19 mm ( P = 300 )
Chemical angkur
Upah pabrikasi (senei)
Upah stel
Upah pasang
Walter Mur
Mur Baut dia. 12 mm
Upah pasang Grouting
Grouting
Upah pasang + Install Hardware
Tower crane ( kapasitas daya angkut 5 s/d 40 ton )

1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00

m2
bh
bh
ls
bln
Ls
bln
bh
bh
bh
bh
kg
kg
kg
kg
kg
kg
kg
ls
bln

30,000.00
400,000.00
1,000,000.00
1,200,000.00
880,000.00
1,200,000.00
760,000.00
1,800,000.00
2,000.00
18,000.00
2,200.00
2,000.00
400.00
800.00
11,600.00
1,400.00
4,000.00
18,000.00
2,000.00
32,000,000.00

30,000.00
400,000.00
1,000,000.00
1,200,000.00
880,000.00
1,200,000.00
760,000.00
1,800,000.00
2,000.00
18,000.00
2,200.00
2,000.00
400.00
800.00
11,600.00
1,400.00
4,000.00
18,000.00
2,000.00
32,000,000.00

HB.345
HB.346
HB.347
HB.350
HB.351
HB.352
HB.353
HB.354

9 HB.360
HB.362
HB.364
HB.365
HB.367
HB.368
HB.369
HB.370
HB.371
HB.372
HB.373
HB.374
HB.375
HB.376
HB.377
HB.378
HB.379
HB.380
HB.381
HB.382
HB.383

TIANG PANCANG
1 HB.384

Tiang pancang 25x25 cm

1.00

m1

135,000.00

135,000.00

2 HB.385
3 HB.386

Upah pemacangan
Sambungan

1.00
1.00

m1
Ttk

58,720.00
165,000.00

58,720.00
165,000.00

4 HB.397

Las penyambungan

1.00

m1

54,750.00

54,750.00

5 HB.399

Buang tanah sisa galian

1.00

m3

25,500.00

25,500.00

NO

KODE

URAIAN PEKERJAAN

JUMLAH
ORANG
D

HARI &
JAM
E

UPAH
( Rp/Org/Hr )
F

BIAYA
( Rp )
G

PIPA.
1 HB.405

Pipa galvanis diameter 3"

1.00

m1

61,500.00

61,500.00

2 HB.406

Pipa galvanis diameter 4"

1.00

m1

77,900.00

77,900.00

3 HB.407

Pipa Black Steel diameter 2"

1.00

m1

33,720.00

33,720.00

4 HB.408

Pipa Black Steel diameter 3"

1.00

m1

56,530.00

56,530.00

5 HB.409

Pipa Black Steel diameter 4"

1.00

m1

80,900.00

80,900.00

6 HB.410

Pipa PVC type AW diameter 3"

1.00

m1

14,350.00

14,350.00

7 HB.411

Pipa PVC type AW diameter 4"

1.00

m1

22,550.00

22,550.00

8 HB.412

Pipa beton dia. 30 cm - 100 cm

1.00

m1

102,500.00

102,500.00

9 HB.413

Pipa beton dia. 15 cm - 20 cm

1.00

m1

61,500.00

61,500.00

10 HB.414

Seal tape

1.00

m1

4,100.00

4,100.00

11 HB.415

Pisher

1.00

m1

2,050.00

2,050.00

12 HB.416

Pipa Sshedule 40

1.00

m1

9,580.00

9,580.00

1 HB.425

KACA.
Jendela nako

1.00

bh

12,300.00

12,300.00

2 HB.426
3 HB.427

Kaca polos
Sealant

1.00
1.00

m2
kg

53,300.00
151,700.00

53,300.00
151,700.00

4 HB.428

Kaca Wireglass t = 5 mm

1.00

m2

213,200.00

213,200.00

5 HB.429

Kaca Patri t = 5 mm

1.00

m2

779,000.00

779,000.00

6 HB.430

Kaca Frinted Glass t = 8 mm ex Asahimas

1.00

m2

229,600.00

229,600.00

7 HB.431

Kaca Tempered Glass t = 8 mm ex Asahimas

1.00

m2

229,600.00

229,600.00

8 HB.432

Printed process

1.00

m2

164,000.00

164,000.00

9 HB.433

Frame / Fitting & Acsesories

1.00

m2

110,700.00

110,700.00

BIAYA ANGKUT
( Rp )
H

ANALISA HARGA SATUAN PEKERJAAN


KONSTRUKSI BANGUNAN GEDUNG DAN PERUMAHAN
(SNI)
PEKERJAAN
LOKASI

: PEMBANGUNAN GEDUNG LABORATORIUM BIOLOGI


TAHUN ANGGARAN 2011
: JL. WILLIEM ISKANDAR, Psr. V MEDAN ESTATE

LINGKUP PEKERJAAN : STRUKTUR

NO

KODE

URAIAN PEKERJAAN

SAT

A.101
1 A.101.2
PK.006
PK.005
PK.001
PK.012
HB.135
HB.091
HB.027
HB.008
HB.136
HB.103
HB.051

Pagar Sementara dari seng gelombang tinggi 2 meter


Tenaga :
0.2000 or/hr Tukang Kayu
0.0200 or/hr Kepala Tukang Kayu
0.4000 or/hr Pekerja / Kenek
0.0200 or/hr Mandor / Pengawas
Material :
1.2500 btg Dolken kayu dia. 8 - 400 cm
2.5000 kg Semen ( Ex Andalas ) / 40 kg
0.0050 m3 Pasir Cor / Pasir beton
0.0090 m3 Koral Beton
0.0720 m3 Kayu meranti 5/7 MB
0.0600 kg Paku segala ukuran ( Rata-rata )
0.4500 kg Meni besi

Pengukuran dan pemasangan bouwplank


Tenaga :
PK.006
0.1000 or/hr Tukang Kayu
PK.005
0.0100 or/hr Kepala Tukang Kayu
PK.001
0.1000 or/hr Pekerja / Kenek
PK.012
0.0050 or/hr Mandor / Pengawas
Material :
HB.136
0.0120 m3 Kayu meranti 5/7 MB
HB.103
0.0200 kg Paku segala ukuran ( Rata-rata )
HB.137
0.0070 m3 Papan kayu meranti 3/30 MB

PK.006
PK.005
PK.001
PK.012
HB.135
HB.136
HB.103
HB.091
HB.027
HB.008
HB.140

4 A.101.6

TOTAL HARGA
BAHAN
G

UPAH
F

JUMLAH
H

PEKERJAAN PERSIAPAN

2 A.101.4

3 A.101.5

HARGA
( Rp )
E

Pembuatan Gudang Semen dan Alat-alat


Tenaga :
2.0000 or/hr Tukang Kayu
0.2000 or/hr Kepala Tukang Kayu
1.0000 or/hr Pekerja / Kenek
0.0500 or/hr Mandor / Pengawas
Material :
1.7000 btg Dolken kayu dia. 8 - 400 cm
0.2100 m3 Kayu meranti 5/7 MB
0.3000 kg Paku segala ukuran ( Rata-rata )
10.500 kg Semen ( Ex Andalas ) / 40 kg
0.0300 m3 Pasir Cor / Pasir beton
0.0500 m3 Koral Beton
1.5000 lbr Seng gelombang bjls 30

Pembuatan Kantor Sementara dengan lantai perkerasan


Tenaga :
PK.006
2.0000 or/hr Tukang Kayu
PK.004
1.0000 or/hr Tukang Batu
PK.005
0.3000 or/hr Kepala Tukang Kayu
PK.001
2.0000 or/hr Pekerja / Kenek
PK.012
0.0500 or/hr Mandor / Pengawas
Material :
HB.135
1.2500 btg Dolken kayu dia. 8 - 400 cm

61,460.00
71,680.00
40,950.00
51,160.00

12,292.00
1,433.60
16,380.00
1,023.20

12,480.00
920.00
65,000.00
172,690.00
1,200,000.00
11,040.00
28,700.00

31,128.80

61,460.00
71,680.00
40,950.00
51,160.00

6,146.00
716.80
4,095.00
255.80

1,200,000.00
11,040.00
2,120,000.00

11,213.60

61,460.00
71,680.00
40,950.00
51,160.00

122,920.00
14,336.00
40,950.00
2,558.00

12,480.00
1,200,000.00
11,040.00
920.00
65,000.00
172,690.00
41,600.00

180,764.00

61,460.00
61,460.00
71,680.00
40,950.00
51,160.00

122,920.00
61,460.00
21,504.00
81,900.00
2,558.00

15,600.00
2,300.00
325.00
1,554.21
86,400.00
662.40
12,915.00
119,756.61
TOTAL :

12,292.00
1,433.60
16,380.00
1,023.20
15,600.00
2,300.00
325.00
1,554.21
86,400.00
662.40
12,915.00
150,885.41
150,885.41

m1
14,400.00
220.80
14,840.00
29,460.80
TOTAL :

6,146.00
716.80
4,095.00
255.80
14,400.00
220.80
14,840.00
40,674.40
40,674.40

m2
21,216.00
252,000.00
3,312.00
9,660.00
1,950.00
8,634.50
62,400.00
359,172.50
TOTAL :

122,920.00
14,336.00
40,950.00
2,558.00
21,216.00
252,000.00
3,312.00
9,660.00
1,950.00
8,634.50
62,400.00
539,936.50
539,936.50

m2

12,480.00

15,600.00

122,920.00
61,460.00
21,504.00
81,900.00
2,558.00
15,600.00

HB.136
HB.103
HB.111
HB.091
HB.026
HB.027
HB.008
HB.001
HB.169
HB.425
HB.426
HB.351
HB.140

5 A.101.7
PK.006
PK.005
PK.001
PK.012
HB.135
HB.136
HB.103
HB.140

6 A.101.8
PK.001
PK.012

0.1800
0.8500
1.1000
35.000
0.1500
0.1000
0.1500
30.000
0.2500
2.0000
0.0800
0.1500
0.0600

m3
kg
kg
kg
m3
m3
m3
bh
lbr
bh
m2
bh
lbr

Kayu meranti 5/7 MB


Paku segala ukuran ( Rata-rata )
Besi strip
Semen ( Ex Andalas ) / 40 kg
Pasir Pasang
Pasir Cor / Pasir beton
Koral Beton
Batu Bata merah Press Mesin
Seng plat
Jendela nako
Kaca polos
Kunci tanam
Seng gelombang bjls 30

1,200,000.00
11,040.00
9,470.00
920.00
65,000.00
65,000.00
172,690.00
340.00
28,000.00
12,300.00
53,300.00
52,000.00
41,600.00

290,342.00

61,460.00
71,680.00
40,950.00
51,160.00

92,190.00
10,752.00
40,950.00
2,558.00

12,480.00
1,200,000.00
11,040.00
41,600.00

146,450.00

40,950.00
51,160.00

4,095.00
2,558.00

216,000.00
9,384.00
10,417.00
32,200.00
9,750.00
6,500.00
25,903.50
10,200.00
7,000.00
24,600.00
4,264.00
7,800.00
2,496.00
382,114.50
TOTAL :

Pembuatan Rumah Jaga / Konstruksi Kayu


Tenaga :
1.5000 or/hr Tukang Kayu
0.1500 or/hr Kepala Tukang Kayu
1.0000 or/hr Pekerja / Kenek
0.0500 or/hr Mandor / Pengawas
Material :
3.0000 btg Dolken kayu dia. 8 - 400 cm
0.2760 m3 Kayu meranti 5/7 MB
0.7000 kg Paku segala ukuran ( Rata-rata )
1.5000 lbr Seng gelombang bjls 30

Membersihkan Lapangan dan Perataan


Tenaga :
0.1000 or/hr Pekerja / Kenek
0.0500 or/hr Mandor / Pengawas

m2

37,440.00
331,200.00
7,728.00
62,400.00
438,768.00
TOTAL :

TOTAL :

7 A.101.9

Pembuatan Bedeng Buruh

PK.006
PK.005
PK.001
PK.012

2.0000
0.2000
1.0000
0.0500

HB.135
HB.136
HB.103
HB.140

1.2500
0.1860
0.3000
1.5000

Tenaga :
Tukang Kayu
Kepala Tukang Kayu
Pekerja / Kenek
Mandor / Pengawas
Material :
btg Dolken kayu dia. 8 - 400 cm
m3 Kayu meranti 5/7 MB
kg Paku segala ukuran ( Rata-rata )
lbr Seng gelombang bjls 30

61,460.00
71,680.00
40,950.00
51,160.00

122,920.00
14,336.00
40,950.00
2,558.00

12,480.00
1,200,000.00
11,040.00
41,600.00

180,764.00

122,920.00
14,336.00
40,950.00
2,558.00

400,000.00

400,000.00
400,000.00
400,000.00

bh
400,000.00

bh
1,435,000.00
2,050,000.00
1,025,000.00

2,870,000.00
2,050,000.00
1,025,000.00

2,870,000.00
2,050,000.00
1,025,000.00
5,945,000.00
5,945,000.00

bln
1,200,000.00
880,000.00

1,200,000.00
8,800,000.00
TOTAL :

11 A.101.16 Keamanan Proyek


PK.022
1.0000 bln Petugas Siang hari

4,095.00
2,558.00
6,653.00
6,653.00

15,600.00
223,200.00
3,312.00
62,400.00
485,276.00
485,276.00

TOTAL :
10 A.101.15 Pengadaan Listrik kerja
HB.367
1.0000 ls Biaya Penyambungan PLN
HB.368
10.000 bln Listrik PLN untuk Direksi Keet & Barak Kerja

37,440.00
331,200.00
7,728.00
62,400.00
585,218.00
585,218.00

15,600.00
223,200.00
3,312.00
62,400.00
304,512.00
TOTAL :

TOTAL :
9 A.101.14 Pengadaan Sumber air bersih
2.0000 unit Tangki air 5 m3 + accessories
1.0000 ls Instalasi pipa
1.0000 bh Pemasangan Pompa + Pemipaan

92,190.00
10,752.00
40,950.00
2,558.00

or/hr
or/hr
or/hr
or/hr

8 A.101.13 Papan Nama Proyek


HB.364
1.0000 bh Papan Nama Proyek ( uk.1 x 2 m ) + Pondasi

216,000.00
9,384.00
10,417.00
32,200.00
9,750.00
6,500.00
25,903.50
10,200.00
7,000.00
24,600.00
4,264.00
7,800.00
2,496.00
672,456.50
672,456.50

1,200,000.00
8,800,000.00
10,000,000.00
10,000,000.00

bln
1,053,000.00

1,053,000.00

1,053,000.00

PK.023

1.0000

bln Petugas Malam hari

975,000.00

6.0000

bln Pelaksanaan Proyek

2,028,000.00

12 A.101.17 Telephone Projek & HT


HB.369
1.0000 Ls Biaya Penyambungan Telephon ( 1 Line )
HB.370
6.0000 bln Biaya Pemakaian Telephon
HB.371
4.0000 bh Handy Talki ( HT )

975,000.00
TOTAL PER BULAN :
12,168,000.00
TOTAL :

bln
1,200,000.00
760,000.00
1,800,000.00

1,200,000.00
4,560,000.00
7,200,000.00
TOTAL :

13 A.101.18 Administrasi Proyek & Shop Drawing


200.00 lbr Shop Drawing
18.000 rol Foto Dokumentasi

82,000.00
113,880.00

16,400,000.00
2,049,840.00

1,230,000.00
820,000.00
1,230,000.00
697,000.00
533,000.00
369,000.00
533,000.00
410,000.00
287,000.00
205,000.00
205,000.00
287,000.00
205,000.00
205,000.00
205,000.00
512,500.00
426,400.00
205,000.00
410,000.00
410,000.00
410,000.00
2,870,000.00

1,230,000.00
820,000.00
1,230,000.00
697,000.00
533,000.00
369,000.00
533,000.00
410,000.00
287,000.00
205,000.00
205,000.00
287,000.00
205,000.00
205,000.00
205,000.00
512,500.00
426,400.00
205,000.00
410,000.00
410,000.00
410,000.00
2,870,000.00

1,025,000.00
69,700.00
2,050,000.00

8,200,000.00
697,000.00
2,050,000.00

A.102

PK.001
PK.012

8,200,000.00
697,000.00
2,050,000.00
10,947,000.00
10,947,000.00

ls
15,990,000.00
5,330,000.00
106,600.00
533,000.00
7,462,000.00
86,100.00

15,990,000.00
5,330,000.00
2,558,400.00
9,061,000.00
7,462,000.00
2,152,500.00
TOTAL :

1 A.102.1

1,230,000.00
820,000.00
1,230,000.00
697,000.00
533,000.00
369,000.00
533,000.00
410,000.00
287,000.00
205,000.00
205,000.00
287,000.00
205,000.00
205,000.00
205,000.00
512,500.00
426,400.00
205,000.00
410,000.00
410,000.00
410,000.00
2,870,000.00
12,664,900.00
12,664,900.00

ls

TOTAL :
16 A.101.23 Dokumentasi
1.000 ls Dokumen tender
1.000 ls Dokumen kontrak
24.000 pkn Laporan mingguan
17.000 bln Laporan bulanan
1.000 unit Kamera
25.000 rol Film

16,400,000.00
2,049,840.00
18,449,840.00
18,449,840.00

ls

TOTAL :
15 A.101.20 Peralatan Keselamatan & Kesehatan Kerja ( K-3 )
8.000 unit Pemadam kebakaran
10.000 unit Sabuk pengaman
1.000 ls Rambu-rambu, railing

1,200,000.00
4,560,000.00
7,200,000.00
12,960,000.00
12,960,000.00

bh

TOTAL :
14 A.101.19 Mobilisasi & Demobilisasi Alat
1.0000 ls Balok beton utk loading test
1.0000 bh Tower Crane kap 5 s/d 40 ton
1.0000 bh Mobile Crane
1.0000 bh Universal Lift
1.0000 bh Dump Truk
1.0000 bh Concrete pump
1.0000 bh Compressor
1.0000 bh Generator set 100 kva
1.0000 bh Concrete Vibrator
1.0000 bh Bar Bender
1.0000 bh Bar Cutter
1.0000 bh Water pump
1.0000 bh Auto Level
1.0000 bh Theodolite
1.0000 bh Chain block
1.0000 bh Arc Welding Machine
1.0000 bh Tamping Rammer
1.0000 bh Concrete Mixer
1.0000 bh Eskavator
1.0000 bh Stum Wals
1.0000 ls Scafolding
1.0000 ls Alat Pancang

975,000.00
2,028,000.00
12,168,000.00
12,168,000.00

15,990,000.00
5,330,000.00
2,558,400.00
9,061,000.00
7,462,000.00
2,152,500.00
42,553,900.00
42,553,900.00

PEKERJAAN TANAH
Penggalian Tanah Biasa sedalam 1 meter
Tenaga :
0.4000 or/hr Pekerja / Kenek
0.0400 or/hr Mandor / Pengawas

m3
40,950.00
51,160.00

16,380.00
2,046.40

TOTAL :

16,380.00
2,046.40
18,426.40
18,426.40

2 A.102.2
PK.001
PK.012

Penggalian Tanah Biasa sedalam 2 meter


Tenaga :
0.5260 or/hr Pekerja / Kenek
0.0520 or/hr Mandor / Pengawas

m3
40,950.00
51,160.00

21,539.70
2,660.32

TOTAL :

3 A.102.3
PK.001
PK.012

Penggalian Tanah Biasa sedalam 3 meter


Tenaga :
0.7350 or/hr Pekerja / Kenek
0.0730 or/hr Mandor / Pengawas

40,950.00
51,160.00

30,098.25
3,734.68

TOTAL :

4 A.102.8
PK.001
PK.012

Pembuangan tanah sejauh 150 meter


Tenaga :
0.5160 or/hr Pekerja / Kenek
0.0500 or/hr Mandor / Pengawas

PK.001
PK.012

Urugan Kembali

40,950.00
51,160.00

21,130.20
2,558.00

40,950.00
51,160.00

7,862.40
972.04

TOTAL :

PK.001
PK.012

40,950.00
51,160.00

20,475.00
2,558.00

TOTAL :

PK.001
PK.012
HB.025

PK.001
PK.012
HB.009

A.103
1 A.103.5
PK.004
PK.003
PK.001

20,475.00
2,558.00
23,033.00
23,033.00

Tenaga :
0.3000 or/hr Pekerja / Kenek
0.0100 or/hr Mandor / Pengawas
Material :
1.2000 m3 Pasir Urug

8 A.102.12 Urugan Sirtu

7,862.40
972.04
8,834.44
8,834.44

m3

Tenaga :
0.5000 or/hr Pekerja / Kenek
0.0500 or/hr Mandor / Pengawas

7 A.102.11 Urugan Pasir

21,130.20
2,558.00
23,688.20
23,688.20

Tenaga :
0.1920 or/hr Pekerja / Kenek
0.0190 or/hr Mandor / Pengawas

6 A.102.10 Pemadatan Tanah

30,098.25
3,734.68
33,832.93
33,832.93

m3

TOTAL :
5 A.102.9

21,539.70
2,660.32
24,200.02
24,200.02

40,950.00
51,160.00

12,285.00
511.60

56,320.00

12,796.60

40,950.00
51,160.00

10,237.50
1,279.00

132,840.00

11,516.50

61,460.00
71,680.00
40,950.00

36,876.00
4,300.80
61,425.00

67,584.00
67,584.00
TOTAL :

12,285.00
511.60
67,584.00
80,380.60
80,380.60

m3

Tenaga :
0.2500 or/hr Pekerja / Kenek
0.0250 or/hr Mandor / Pengawas
Material :
1.2000 m3 Sirtu

159,408.00
159,408.00
TOTAL :

10,237.50
1,279.00
159,408.00
170,924.50
170,924.50

PEKERJAAN PONDASI
Batu Gunung camp. 1 pc : 4 ps
Tenaga :
0.6000 or/hr Tukang Batu
0.0600 or/hr Kepala Tukang Batu
1.5000 or/hr Pekerja / Kenek

m3
-

36,876.00
4,300.80
61,425.00

PK.012
HB.007
HB.091
HB.026

0.0750 or/hr Mandor / Pengawas


Material :
1.1000 m3 Batu Kali Belah
163.00 kg Semen ( Ex Andalas ) / 40 kg
0.5200 m3 Pasir Pasang

2 A.103.6

Batu Gunung camp. 1 pc : 5 ps


Tenaga :
PK.004
0.6000 or/hr Tukang Batu
PK.003
0.0600 or/hr Kepala Tukang Batu
PK.001
1.5000 or/hr Pekerja / Kenek
PK.012
0.0750 or/hr Mandor / Pengawas
Material :
HB.007
1.1000 m3 Batu Kali Belah
HB.091
136.00 kg Semen ( Ex Andalas ) / 40 kg
HB.026
0.5440 m3 Pasir Pasang

3 A.103.9

Pondasi Batu Kosong

PK.004
PK.003
PK.001
PK.012

0.3900
0.0390
0.7800
0.0390

HB.007
HB.025

1.2000
0.3000

HB.346
HB.347

1.0000
1.0000

135,300.00
920.00
65,000.00

106,438.80

61,460.00
71,680.00
40,950.00
51,160.00

36,876.00
4,300.80
61,425.00
3,837.00

135,300.00
920.00
65,000.00

106,438.80

61,460.00
71,680.00
40,950.00
51,160.00

23,969.40
2,795.52
31,941.00
1,995.24

135,300.00
56,320.00

60,701.16

20,000.00
4,800.00

20,000.00
4,800.00

148,830.00
149,960.00
33,800.00
332,590.00
TOTAL :

Tenaga :
Tukang Batu
Kepala Tukang Batu
Pekerja / Kenek
Mandor / Pengawas
Material :
m3 Batu Kali Belah
m3 Pasir Urug

148,830.00
125,120.00
35,360.00
309,310.00
TOTAL :

162,360.00
16,896.00
179,256.00
TOTAL :

TOTAL :

A.106

Konstruksi Kuda-kuda kayu Bangkirai


Tenaga :
PK.006
12.000 or/hr Tukang Kayu
PK.005
1.2000 or/hr Kepala Tukang Kayu
PK.001
4.0000 or/hr Pekerja / Kenek
PK.012
0.2000 or/hr Mandor / Pengawas
Material :
HB.140
1.1000 m3 Papan Kayu Bangkirai
HB.115
0.8000 kg Paku biasa 1/2"
HB.103
15.000 kg Paku segala ukuran ( Rata-rata )

A.107

PK.004
PK.003

36,876.00
4,300.80
61,425.00
3,837.00
148,830.00
125,120.00
35,360.00
415,748.80
415,748.80

23,969.40
2,795.52
31,941.00
1,995.24
162,360.00
16,896.00
239,957.16
239,957.16

20,000.00
4,800.00
24,800.00
24,800.00

ttk
58,720.00

1,233,120.00

135,000.00
165,000.00
54,750.00

1,233,120.00

61,460.00
71,680.00
40,950.00
51,160.00

737,520.00
86,016.00
163,800.00
10,232.00

1,480,000.00
7,600.00
11,040.00

997,568.00

61,460.00
71,680.00

15,365.00
1,792.00

2,835,000.00
330,000.00
109,500.00
3,274,500.00
TOTAL :

1,233,120.00
2,835,000.00
330,000.00
109,500.00
4,507,620.00
4,507,620.00

PEKERJAAN KAYU / KUSEN PINTU & JENDELA

1 A.106.8

1 A.107.1

148,830.00
149,960.00
33,800.00
439,028.80
439,028.80

ttk

Tenaga :
Pemotongan kepala tiang pancang
Pembuangan potongan kepala tiang pancang

5 A.103.19 Tiang Pancang 25 cm x 25 cm L = 21 m


Tenaga :
HB.385
21.000 m1 Upah pemacangan
Material :
HB.384
21.000 m1 Tiang pancang 25x25 cm
HB.386
2.0000 Ttk Sambungan
HB.397
2.0000 m1 Las penyambungan

3,837.00

or/hr
or/hr
or/hr
or/hr

bh
bh

3,837.00

m3

4 A.103.17 Potong kepala pancang

51,160.00

m3
1,628,000.00
6,080.00
165,600.00
1,799,680.00
TOTAL :

737,520.00
86,016.00
163,800.00
10,232.00
1,628,000.00
6,080.00
165,600.00
2,797,248.00
2,797,248.00

PEKERJAAN BETON
Beton Tumbuk 1 pc : 3 ps : 5 kr
Tenaga :
0.2500 or/hr Tukang Batu
0.0250 or/hr Kepala Tukang Batu

m3
-

15,365.00
1,792.00

PK.001
PK.012
HB.027
HB.008
HB.091

1.6500 or/hr Pekerja / Kenek


0.0800 or/hr Mandor / Pengawas
Material :
0.5200 m3 Pasir Cor / Pasir beton
0.8700 m3 Koral Beton
218.00 kg Semen ( Ex Andalas ) / 40 kg

2 A.107.5

Beton Bertulang 1 pc : 2 ps : 3 kr
Tenaga :
PK.004
0.3500 or/hr Tukang Batu
PK.003
0.0350 or/hr Kepala Tukang Batu
PK.001
2.0000 or/hr Pekerja / Kenek
PK.012
1.0000 or/hr Mandor / Pengawas
Material :
HB.027
0.5400 m3 Pasir Cor / Pasir beton
HB.008
0.8100 m3 Koral Beton
HB.091
336.00 kg Semen ( Ex Andalas ) / 40 kg

kg

4 A.107.11 Pembesian dengan besi ulir

kg

0.0070
0.0007
0.0070
0.0003

or/hr
or/hr
or/hr
or/hr

HB.100
HB.102

1.0500
0.0150

kg
kg

Tenaga :
Tukang Besi
Kepala Tukang Besi
Pekerja / Kenek
Mandor / Pengawas
Material :
Tulangan Besi Beton Ulir
Kawat Beton

6 A.107.16 Pasang bekisting untuk sloof

m2

PK.006
PK.005

65,000.00
172,690.00
920.00

88,817.30

61,460.00
71,680.00
40,950.00
51,160.00

21,511.00
2,508.80
81,900.00
51,160.00

65,000.00
172,690.00
920.00

157,079.80

61,460.00
71,680.00
40,950.00
51,160.00

430.22
50.18
286.65
15.35

5,040.00
10,240.00

782.39

61,460.00
71,680.00
40,950.00
51,160.00

430.22
50.18
286.65
15.35

6,320.00
10,240.00

782.39

61,460.00
71,680.00
40,950.00
51,160.00

15,979.60
1,863.68
12,285.00
255.80

2,120,000.00
6,180.00
11,040.00

30,384.08

61,460.00
71,680.00

15,979.60
1,863.68

33,800.00
150,240.30
200,560.00
384,600.30
TOTAL :

67,567.50
4,092.80
33,800.00
150,240.30
200,560.00
473,417.60
473,417.60

35,100.00
139,878.90
309,120.00
484,098.90
TOTAL :

5,292.00
153.60
5,445.60
TOTAL :

6,636.00
153.60
6,789.60
TOTAL :

21,511.00
2,508.80
81,900.00
51,160.00
35,100.00
139,878.90
309,120.00
641,178.70
641,178.70

430.22
50.18
286.65
15.35
5,292.00
153.60
6,227.99
6,227.99

430.22
50.18
286.65
15.35
6,636.00
153.60
7,571.99
7,571.99

5 A.107.15 Pasang bekisting untuk pondasi


Tenaga :
PK.006
0.2600 or/hr Tukang Kayu
PK.005
0.0260 or/hr Kepala Tukang Kayu
PK.001
0.3000 or/hr Pekerja / Kenek
PK.012
0.0050 or/hr Mandor / Pengawas
Material :
HB.137
0.0400 m3 Papan kayu meranti 3/30 MB
HB.037
0.2000 Ltr Minyak bekesting
HB.103
0.3000 kg Paku segala ukuran ( Rata-rata )

Tenaga :
0.2600 or/hr Tukang Kayu
0.0260 or/hr Kepala Tukang Kayu

67,567.50
4,092.80

3 A.107.10 Pembesian dengan besi polos


Tenaga :
PK.008
0.0070 or/hr Tukang Besi
PK.007
0.0007 or/hr Kepala Tukang Besi
PK.001
0.0070 or/hr Pekerja / Kenek
PK.012
0.0003 or/hr Mandor / Pengawas
Material :
HB.101
1.0500 kg Tulangan Besi Beton Polos
HB.102
0.0150 kg Kawat Beton

PK.008
PK.007
PK.001
PK.012

40,950.00
51,160.00

84,800.00
1,236.00
3,312.00
89,348.00
TOTAL :
1 1/2 x pakai :
Dibulatkan :

15,979.60
1,863.68
12,285.00
255.80
84,800.00
1,236.00
3,312.00
119,732.08
119,732.08
79,821.39
79,800.00

15,979.60
1,863.68

PK.001
PK.012
HB.137
HB.037
HB.103

0.3000 or/hr Pekerja / Kenek


0.0050 or/hr Mandor / Pengawas
Material :
0.0450 m3 Papan kayu meranti 3/30 MB
0.2000 Ltr Minyak bekesting
0.3000 kg Paku segala ukuran ( Rata-rata )

12,285.00
255.80

2,120,000.00
6,180.00
11,040.00

30,384.08

61,460.00
71,680.00
40,950.00
51,160.00

20,281.80
2,365.44
12,285.00
306.96

2,120,000.00
11,040.00
1,200,000.00
94,710.00
6,180.00
12,480.00

35,239.20

61,460.00
71,680.00
40,950.00
51,160.00

20,281.80
2,365.44
13,104.00
306.96

2,120,000.00
11,040.00
1,200,000.00
94,710.00
6,180.00
12,480.00

36,058.20

61,460.00
71,680.00
40,950.00
51,160.00

20,281.80
2,365.44
13,104.00
306.96

2,120,000.00
11,040.00
1,200,000.00
94,710.00
6,180.00
12,480.00

36,058.20

61,460.00

20,281.80

95,400.00
1,236.00
3,312.00
99,948.00
TOTAL :
1 1/2 x pakai :
Dibulatkan :

12,285.00
255.80
95,400.00
1,236.00
3,312.00
130,332.08
130,332.08
86,888.05
86,900.00

7 A.107.17 Pasang bekisting untuk kolom


Tenaga :
PK.006
0.3300 or/hr Tukang Kayu
PK.005
0.0330 or/hr Kepala Tukang Kayu
PK.001
0.3000 or/hr Pekerja / Kenek
PK.012
0.0060 or/hr Mandor / Pengawas
Material :
HB.137
0.0400 m3 Papan kayu meranti 3/30 MB
HB.103
0.4000 kg Paku segala ukuran ( Rata-rata )
HB.141
0.0150 m3 Balok 8/15 & 6/15 ( kayu borneo )
HB.041
0.3500 Lbr Plywood t. 9 mm
HB.037
0.2000 Ltr Minyak bekesting
HB.135
2.0000 btg Dolken kayu dia. 8 - 400 cm

8 A.107.18 Pasang bekisting untuk balok


Tenaga :
PK.006
0.3300 or/hr Tukang Kayu
PK.005
0.0330 or/hr Kepala Tukang Kayu
PK.001
0.3200 or/hr Pekerja / Kenek
PK.012
0.0060 or/hr Mandor / Pengawas
Material :
HB.137
0.0400 m3 Papan kayu meranti 3/30 MB
HB.103
0.4000 kg Paku segala ukuran ( Rata-rata )
HB.141
0.0180 m3 Balok 8/15 & 6/15 ( kayu borneo )
HB.041
0.3500 Lbr Plywood t. 9 mm
HB.037
0.2000 Ltr Minyak bekesting
HB.135
2.0000 btg Dolken kayu dia. 8 - 400 cm

m2

9 A.107.19 Pasang bekisting untuk lantai


Tenaga :
PK.006
0.3300 or/hr Tukang Kayu
PK.005
0.0330 or/hr Kepala Tukang Kayu
PK.001
0.3200 or/hr Pekerja / Kenek
PK.012
0.0060 or/hr Mandor / Pengawas
Material :
HB.137
0.0400 m3 Papan kayu meranti 3/30 MB
HB.103
0.4000 kg Paku segala ukuran ( Rata-rata )
HB.141
0.0150 m3 Balok 8/15 & 6/15 ( kayu borneo )
HB.041
0.3500 Lbr Plywood t. 9 mm
HB.037
0.2000 Ltr Minyak bekesting
HB.135
6.0000 btg Dolken kayu dia. 8 - 400 cm

m2

10 A.107.20 Pasang bekisting untuk tangga


Tenaga :
PK.006
0.3300 or/hr Tukang Kayu

40,950.00
51,160.00

84,800.00
4,416.00
18,000.00
33,148.50
1,236.00
24,960.00
166,560.50
TOTAL :
2 x pakai :
Dibulatkan :

84,800.00
4,416.00
21,600.00
33,148.50
1,236.00
24,960.00
170,160.50
TOTAL :
2 x pakai :
Dibulatkan :

84,800.00
4,416.00
18,000.00
33,148.50
1,236.00
74,880.00
216,480.50
TOTAL :
2 x pakai :
Dibulatkan :

20,281.80
2,365.44
12,285.00
306.96
84,800.00
4,416.00
18,000.00
33,148.50
1,236.00
24,960.00
201,799.70
201,799.70
100,899.85
100,800.00

20,281.80
2,365.44
13,104.00
306.96
84,800.00
4,416.00
21,600.00
33,148.50
1,236.00
24,960.00
206,218.70
206,218.70
103,109.35
103,100.00

20,281.80
2,365.44
13,104.00
306.96
84,800.00
4,416.00
18,000.00
33,148.50
1,236.00
74,880.00
252,538.70
252,538.70
126,269.35
126,200.00

m2
-

20,281.80

PK.005
PK.001
PK.012
HB.137
HB.103
HB.141
HB.041
HB.037
HB.135

0.0330 or/hr Kepala Tukang Kayu


0.3200 or/hr Pekerja / Kenek
0.0060 or/hr Mandor / Pengawas
Material :
0.0300 m3 Papan kayu meranti 3/30 MB
0.4000 kg Paku segala ukuran ( Rata-rata )
0.0150 m3 Balok 8/15 & 6/15 ( kayu borneo )
0.3500 Lbr Plywood t. 9 mm
0.2000 Ltr Minyak bekesting
2.0000 btg Dolken kayu dia. 8 - 400 cm

11 A.107.29 Beton Readymix K.300 Slump 14 cm


Tenaga :
PK.004
0.2000 or/hr Tukang Batu
PK.003
0.1000 or/hr Kepala Tukang Batu
PK.001
0.6000 or/hr Pekerja / Kenek
PK.012
0.0200 or/hr Mandor / Pengawas
Material :
HB.234
1.0000 m3 Sewa pompa lt Bsm s/d lt 4 vol min 200 m3
HB.325
1.0500 m3 Beton Ready Mix K.300 Slump 12

A.108

A.110
1 A.110.1

PEKERJAAN BESI DAN ALUMINIUM


Rangka atap baja
Tenaga :
PK.008
0.0060 or/hr Tukang Besi
PK.007
0.0060 or/hr Kepala Tukang Besi
PK.001
0.0600 or/hr Pekerja / Kenek
PK.012
0.0003 or/hr Mandor / Pengawas
Material :
HB.109
1.1000 kg Baja profil WF
HB.051
0.0800 kg Meni besi

Pek.Canal C.125x50x20x3.2

PK.008
PK.007
PK.001
PK.012

1.2000
1.2000
2.4000
0.6000

or/hr
or/hr
or/hr
or/hr

HB.105
HB.057
HB.116

110.00
110.00
15.000

kg
kg
kg

3 A.110.9

2,365.44
13,104.00
306.96

2,120,000.00
11,040.00
1,200,000.00
94,710.00
6,180.00
12,480.00

36,058.20

61,460.00
71,680.00
40,950.00
51,160.00

12,292.00
7,168.00
24,570.00
1,023.20

11,270.00
573,080.00

45,053.20

61,460.00
71,680.00
40,950.00
51,160.00

3,073.00
358.40
6,142.50
409.28

2,800.00

9,983.18

61,460.00
71,680.00
40,950.00
51,160.00

368.76
430.08
2,457.00
15.35

8,350.00
28,700.00

3,271.19

61,460.00
71,680.00
40,950.00
51,160.00

73,752.00
86,016.00
98,280.00
30,696.00

10,190.00
610.00
1,200.00

288,744.00

63,600.00
4,416.00
18,000.00
33,148.50
1,236.00
24,960.00
145,360.50
TOTAL :
2 x pakai :
Dibulatkan :

2,365.44
13,104.00
306.96
63,600.00
4,416.00
18,000.00
33,148.50
1,236.00
24,960.00
181,418.70
181,418.70
90,709.35
90,700.00

11,270.00
601,734.00
613,004.00
TOTAL :

12,292.00
7,168.00
24,570.00
1,023.20
11,270.00
601,734.00
658,057.20
658,057.20

PEKERJAAN PENUTUP ATAP

1 A.108.10 Pasang Aluminium foil 1 muka


Tenaga :
PK.006
0.0500 or/hr Tukang Kayu
PK.005
0.0050 or/hr Kepala Tukang Kayu
PK.001
0.1500 or/hr Pekerja / Kenek
PK.012
0.0080 or/hr Mandor / Pengawas
Material :
HB.214
1.0500 m2 Aluminium foil 1 Muka

2 A.110.8

71,680.00
40,950.00
51,160.00

2,940.00
2,940.00
TOTAL :

3,073.00
358.40
6,142.50
409.28
2,940.00
12,923.18
12,923.18

kg
9,185.00
2,296.00
11,481.00
TOTAL :

368.76
430.08
2,457.00
15.35
9,185.00
2,296.00
14,752.19
14,752.19

kg

Tenaga :
Tukang Besi
Kepala Tukang Besi
Pekerja / Kenek
Mandor / Pengawas
Material :
Besi Canal C.125x50x20x3.2
Pengecatan Konst Baja
Kawat las. AW.SE.6013

Pek.besi L70x70x7

kg
Tenaga :

1,120,900.00
67,100.00
18,000.00
1,206,000.00
TOTAL :
Harga per kg :

73,752.00
86,016.00
98,280.00
30,696.00
1,120,900.00
67,100.00
18,000.00
1,494,744.00
1,494,744.00
14,947.44

PK.008
PK.007
PK.001
PK.012

1.2000
1.2000
2.4000
0.6000

or/hr
or/hr
or/hr
or/hr

HB.107
HB.057
HB.116

110.00
110.00
15.000

kg
kg
kg

Tukang Besi
Kepala Tukang Besi
Pekerja / Kenek
Mandor / Pengawas
Material :
Besi Baja Siku L70x70x7
Pengecatan Konst Baja
Kawat las. AW.SE.6013

4 A.110.10 Pek.besi plate t = 12 mm


PK.008
PK.007
PK.001
PK.012

1.2000
1.2000
2.4000
0.6000

or/hr
or/hr
or/hr
or/hr

HB.106
HB.057
HB.116

110.00
110.00
15.000

kg
kg
kg

PK.008
PK.007
PK.001
PK.012

1.2000
1.2000
2.4000
0.6000

or/hr
or/hr
or/hr
or/hr

HB.106
HB.057
HB.116

110.00
110.00
15.000

kg
kg
kg

1.2000
1.2000
2.4000
0.6000

or/hr
or/hr
or/hr
or/hr

HB.416
HB.057
HB.116

110.00
110.00
15.000

m1
kg
kg

1.0000

bh

HB.373
HB.374

1.0000
1.0000

bh
bh

288,744.00

61,460.00
71,680.00
40,950.00
51,160.00

73,752.00
86,016.00
98,280.00
30,696.00

9,530.00
610.00
1,200.00

288,744.00

61,460.00
71,680.00
40,950.00
51,160.00

73,752.00
86,016.00
98,280.00
30,696.00

9,530.00
610.00
1,200.00

288,744.00

61,460.00
71,680.00
40,950.00
51,160.00

73,752.00
86,016.00
98,280.00
30,696.00

9,580.00
610.00
1,200.00

288,744.00

2,000.00

2,000.00

18,000.00
2,200.00

2,000.00

1,041,700.00
67,100.00
18,000.00
1,126,800.00
TOTAL :
Harga per kg :

73,752.00
86,016.00
98,280.00
30,696.00
1,041,700.00
67,100.00
18,000.00
1,415,544.00
1,415,544.00
14,155.44

1,048,300.00
67,100.00
18,000.00
1,133,400.00
TOTAL :
Harga per kg :

73,752.00
86,016.00
98,280.00
30,696.00
1,048,300.00
67,100.00
18,000.00
1,422,144.00
1,422,144.00
14,221.44

1,048,300.00
67,100.00
18,000.00
1,133,400.00
TOTAL :
Harga per kg :

73,752.00
86,016.00
98,280.00
30,696.00
1,048,300.00
67,100.00
18,000.00
1,422,144.00
1,422,144.00
14,221.44

kg
Tenaga :
Tukang Besi
Kepala Tukang Besi
Pekerja / Kenek
Mandor / Pengawas
Material :
Pipa Sshedule 40
Pengecatan Konst Baja
Kawat las. AW.SE.6013

7 A.110.13 Angkur M.22 mm ( P = 300 )


HB.372

9,470.00
610.00
1,200.00

kg
Tenaga :
Tukang Besi
Kepala Tukang Besi
Pekerja / Kenek
Mandor / Pengawas
Material :
Besi Plat Hitam segala ukuran
Pengecatan Konst Baja
Kawat las. AW.SE.6013

6 A.110.12 Pek.pipa Shedule 40


PK.008
PK.007
PK.001
PK.012

73,752.00
86,016.00
98,280.00
30,696.00

kg

Tenaga :
Tukang Besi
Kepala Tukang Besi
Pekerja / Kenek
Mandor / Pengawas
Material :
Besi Plat Hitam segala ukuran
Pengecatan Konst Baja
Kawat las. AW.SE.6013

5 A.110.11 Pek.plat t = 8 mm

61,460.00
71,680.00
40,950.00
51,160.00

Tenaga :
Upah pasang angkur
Material :
Angkur 4 dia. 19 mm ( P = 300 )
Chemical angkur

1,053,800.00
67,100.00
18,000.00
1,138,900.00
TOTAL :
Harga per kg :

73,752.00
86,016.00
98,280.00
30,696.00
1,053,800.00
67,100.00
18,000.00
1,427,644.00
1,427,644.00
14,276.44

bh
18,000.00
2,200.00
20,200.00
TOTAL :

2,000.00
18,000.00
2,200.00
22,200.00
22,200.00

8 A.110.14 Tie Rod / ikatan angin dia.10 mm


Tenaga :
HB.375
1.0000 kg Upah pabrikasi (senei)
HB.376
1.0000 kg Upah stel
Material :
HB.101
1.0000 kg Tulangan Besi Beton Polos
1.0000 ls Alat
HB.058
1.0000 kg Zingkromate

kg

9 A.110.15 Walter Mur

kg

HB.377

1.0000

kg

HB.378

1.0000

kg

Tenaga :
Upah pasang
Material :
Walter Mur

10 A.110.16 Mur Baut dia. 12 mm


HB.377

1.0000

kg

HB.379

1.0000

kg

1.0000

kg

HB.381

1.0000

kg

Tenaga :
Upah pasang Grouting
Material :
Grouting

2,400.00

800.00

800.00

11,600.00

800.00

800.00

800.00

1,400.00

800.00

4,000.00

4,000.00

18,000.00

4,000.00

61,460.00
71,680.00
51,160.00

15,365.00
3,584.00
1,279.00

26,000.00
30,000.00

20,228.00

61,460.00
71,680.00
51,160.00

7,682.50
1,792.00
639.50

30,000.00

10,114.00

61,460.00
71,680.00
40,950.00
51,160.00

12,292.00
1,433.60
819.00
511.60

28,700.00
6,150.00

15,056.20

5,040.00
1,530.00
610.00
7,180.00
TOTAL :

11,600.00
11,600.00
TOTAL :

2,000.00
400.00
5,040.00
1,530.00
610.00
9,580.00
9,580.00

800.00
11,600.00
12,400.00
12,400.00

1,400.00
1,400.00
TOTAL :

800.00
1,400.00
2,200.00
2,200.00

18,000.00
18,000.00
TOTAL :

4,000.00
18,000.00
22,000.00
22,000.00

PEKERJAAN PENUTUP LANTAI DAN DINDING

1 A.111.18 Waterproofing dak / atap beton


Tenaga :
PK.004
0.2500 or/hr Tukang Batu
PK.003
0.0500 or/hr Kepala Tukang Batu
PK.012
0.0250 or/hr Mandor / Pengawas
Material :
HB.360
1.0000 m2 Waterproofing ( Ekogum - Betek )
HB.361
1.0000 m2 Self aditive membrane

m2

2 A.111.19 Waterproofing Coating ( KM / WC & Ground Tank )


Tenaga :
PK.004
0.1250 or/hr Tukang Batu
PK.003
0.0250 or/hr Kepala Tukang Batu
PK.012
0.0125 or/hr Mandor / Pengawas
Material :
HB.362
1.0000 m2 Clementitious ( bahan additive )

m2

A.112

5,040.00
1,530.00
610.00

bh

HB.380

A.111

2,000.00
400.00

bh

Tenaga :
Upah pasang
Material :
Mur Baut dia. 12 mm

11 A.110.17 Grouting

2,000.00
400.00

26,000.00
30,000.00
56,000.00
TOTAL :

30,000.00
30,000.00
TOTAL :

15,365.00
3,584.00
1,279.00
26,000.00
30,000.00
76,228.00
76,228.00

7,682.50
1,792.00
639.50
30,000.00
40,114.00
40,114.00

PEKERJAAN PENUTUP LANTAI DAN DINDING

1 A.112.11 Pengecatan permukaan baja dgn meni besi


Tenaga :
PK.010
0.2000 or/hr Tukang Cat
PK.009
0.0200 or/hr Kepala Tukang Cat
PK.001
0.0200 or/hr Pekerja / Kenek
PK.012
0.0100 or/hr Mandor / Pengawas
Material :
HB.051
0.1000 kg Meni besi
HB.056
0.0100 kg Kuas

m2
2,870.00
61.50
2,931.50
TOTAL :

12,292.00
1,433.60
819.00
511.60
2,870.00
61.50
17,987.70
17,987.70

PERINCIAN ANGGARAN BIAYA


PEKERJAAN
LOKASI

: PEMBANGUNAN GEDUNG LABORATORIUM BIOLOGI


TAHUN ANGGARAN 2011
: JL. WILLIEM ISKANDAR, Psr. V MEDAN ESTATE

NO.

I.

ITEM PEKERJAAN

LINGKUP PEKERJAAN : PENDAHULUAN


SAT.

VOLUME

HARGA SATUAN
(Rp.)

TOTAL HARGA
(Rp.)

PEKERJAAN PENDAHULUAN

1 Direksi Keet

m2

40.00

688,530.00

27,541,200.00

2 Papan Nama Proyek

bh

1.00

400,000.00

400,000.00

3 Gudang Semen & Barak Kerja

40.00

539,936.50

21,597,460.00

4 Pagar Sementara

m'

240.00

150,885.41

36,212,498.40

5 Air Kerja

ls

1.00

6,000,000.00

6,000,000.00

6 Listrik Kerja

ls

1.00

10,000,000.00

10,000,000.00

7 Mobilisasi & Demobilisasi Alat

ls

1.00

12,664,900.00

12,664,900.00

8 Keamanan Proyek (2 orang)

ls

1.00

800,000.00

800,000.00

9 Peralatan Keselamatan & Kesehatan Kerja (K - 3)

ls

1.00

10,947,000.00

10,947,000.00

10 Pembuatan Rumah Jaga/Konstruksi Kayu

m2

2.00

585,218.00

1,170,436.00

11 Universal Lift/Passengger (1 unit)

ls

1.00

20,000,000.00

20,000,000.00

12 Relokasi instalasi air bersih lama dari ground tank Fak. Teknik

m'

120.00

36,000.00

4,320,000.00

ls

1.00

520,000.00

520,000.00

ls

1.00

5,400,000.00

5,400,000.00

ls

1.00

4,200,000.00

4,200,000.00

ls

1.00

1,400,000.00

1,400,000.00

ke tower tank Lab. Biologi lama.


13 Relokasi instalasi air kotor/bekas dari closet ke septictank
lab. Biologi lama
14 Perubahan saluran air hujan sebelah barat gedung lab. Biologi
lama dari bentuk U menjadi ditutup bang.lab biologi baru
15 Pek.pembongkaran teritisan lab.biologi existing sebelah barat
yang kena bangunan baru
16 Pemindahan bak sampah sebelah selatan bangunan lab.
biologi lama

TOTAL - I PEKERJAAN PENDAHULUAN

163,173,494.40

PERINCIAN ANGGARAN BIAYA


PEKERJAAN
LOKASI

: PEMBANGUNAN GEDUNG LABORATORIUM BIOLOGI


TAHUN ANGGARAN 2011
: JL. WILLIEM ISKANDAR, Psr. V MEDAN ESTATE

NO.

ITEM PEKERJAAN

PEKERJAAN STRUKTUR

II.

BANGUNAN LABORATORIUM BIOLOGI

II.1.

LINGKUP PEKERJAAN : STRUKTUR


SAT.

VOLUME

HARGA SATUAN
(Rp.)

PEKERJAAN PERSIAPAN
1 Pek. Bouwplank

m'

138.00

40,674.40

TOTAL. II.1. PEKERJAAN PERSIAPAN :

II.2.

333.93

27,040.00

9,029,467.20

12.31

143,670.00

1,768,577.70

3 Pek. Lantai Kerja Bawah Pile Cap & Sloof, t = 5 cm

12.31

509,330.00

6,269,852.30

4 Pek. Urugan pasir bawah lantai, t = 5 cm

m3

31.90

80,700.00

2,574,330.00

5 Pek. Lantai Kerja Bawah Lantai, t = 5 cm

m3

31.90

509,330.00

16,247,627.00

6 Pek. Buangan Tanah Sisa Galian Pondasi

m3

99.82

12,000.00

1,197,840.00

127.60

25,740.00

3,284,424.00

234.11

9,870.00

2 Pek. Urugan pasir bawah pile cap & sloof, t = 5 cm

7 Pek. Urugan Tanah dalam Bangunan


8 Pek. Urugan Tanah Kembali
TOTAL.II.2. PEKERJAAN TANAH & URUGAN :

II.3.

5,613,067.20
5,613,067.20

PEKERJAAN TANAH & URUGAN


1 Pek. Galian Pile Cap

II.3.1.

TOTAL HARGA
(Rp.)

2,310,665.70
42,682,783.90

PEKERJAAN STRUKTUR BETON


SUB. STRUKTUR
1 Pondasi Type PC1. 750x750x400
Beton K.300

m3

0.90

658,057.20

592,251.48

Besi Ulir Atas

kg

70.76

7,571.99

535,794.30

Besi Ulir Bawah

kg

74.92

7,571.99

567,293.79

4.80

79,800.00

383,040.00

1,217,405.82

Bekisting

2 Pondasi Type PC2. 1375x750x900


Beton K.300

m3

1.85

658,057.20

Besi Ulir Atas

kg

113.89

7,571.99

862,374.40

Besi Ulir Bawah

kg

166.44

7,571.99

1,260,282.68

Bekisting

m2

7.63

79,800.00

608,874.00

3 Pondasi Type PC3. 1500x1400x900


Beton K.300

m3

13.00

658,057.20

8,554,743.60

Besi Ulir Atas

kg

1,163.48

7,571.99

8,809,863.58

Besi Ulir Bawah

kg

1,079.73

7,571.99

8,175,709.08

38.34

79,800.00

3,059,532.00

Bekisting

4 Pondasi Type PC.4. 1500x1500x900


Beton K.300

m3

8.10

658,057.20

5,330,263.32

Besi Ulir Atas

kg

370.29

7,571.99

2,803,833.66

Besi Ulir Bawah

kg

721.14

7,571.99

5,460,467.75

21.60

79,800.00

1,723,680.00

Bekisting

5 Pondasi Type PC5. 1756x1756x1000


Beton K.300

m3

40.09

861,904.84

34,553,765.04

Besi Ulir Atas

kg

1,509.69

7,571.99

11,431,363.62

Besi Ulir Bawah

kg

2,873.30

7,571.99

21,756,610.36

91.31

79,800.00

7,286,538.00

Bekisting

6 Pondasi Type PC6. 2250x1500x1000


Beton K.300

m3

23.63

861,904.84

20,366,811.37

Besi Ulir Atas

kg

1,220.61

7,571.99

9,242,451.60

PERINCIAN ANGGARAN BIAYA


PEKERJAAN
LOKASI

: PEMBANGUNAN GEDUNG LABORATORIUM BIOLOGI


TAHUN ANGGARAN 2011
: JL. WILLIEM ISKANDAR, Psr. V MEDAN ESTATE

NO.

ITEM PEKERJAAN

LINGKUP PEKERJAAN : STRUKTUR


SAT.

VOLUME

HARGA SATUAN
(Rp.)

TOTAL HARGA
(Rp.)

Besi Ulir Bawah

kg

1,221.67

7,571.99

9,250,477.91

Bekisting

52.50

79,800.00

4,189,500.00

7 Pondasi Lift 3100x3275x800


Beton K.300

m3

8.12

861,904.84

6,998,667.30

Besi Ulir Atas

kg

266.30

7,571.99

2,016,422.00

Besi Ulir Bawah

kg

301.65

7,571.99

2,284,091.99

Bekisting

10.20

79,800.00

813,960.00

Beton K.300

2.82

861,904.84

2,430,571.65

Besi Polos

kg

102.62

7,571.99

777,038.02

Besi Ulir

kg

270.60

7,571.99

2,048,981.58

Bekisting

28.16

79,800.00

2,247,168.00
743,757,300.00

8 Pek. Dinding Pile Lift, t = 20 cm

ttk

165.00

4,507,620.00

10 Pemotongan Kepala Tiang Pancang

9 Pondasi Tiang Pancang 250x250, h = 21 m

bh

165.00

24,800.00

4,092,000.00

11 PDA Test

ttk

2.00

9,750,000.00

19,500,000.00

SUB TOTAL.II.3.1. SUB STRUKTUR

II.3.2.
II.3.2.1.

954,989,127.89

UPPER STRUKTUR
LANTAI - 1 (SATU)
1 Balok TB1. 250x400
Beton K.300

m3

14.75

658,057.20

9,706,343.70

Besi Polos

kg

1,014.66

6,227.99

6,319,296.39

Besi Ulir

kg

1,398.30

7,571.99

10,587,919.21

Bekisting

m2

118.00

86,900.00

10,254,200.00

2 Balok TB2. 250x500


Beton K.300

m3

5.39

658,057.20

3,546,928.31

Besi Polos

kg

342.26

6,227.99

2,131,593.23

Besi Ulir

kg

408.78

7,571.99

3,095,279.71

Bekisting

m2

43.12

86,900.00

3,747,128.00

Beton K.300

m3

14.98

658,057.20

9,857,696.86

Besi Polos

kg

772.15

6,227.99

4,808,945.57

Besi Ulir

kg

1,990.66

7,571.99

15,073,265.58

Bekisting

m2

99.84

86,900.00

8,676,096.00

Beton K.300

m3

30.40

658,057.20

20,004,938.88

Besi Polos

kg

2,303.65

6,227.99

14,347,118.38

Besi Ulir

kg

4,529.60

7,571.99

34,298,104.02

Bekisting

m2

228.00

100,800.00

22,982,400.00

Beton K.300

m3

14.40

658,057.20

9,476,023.68

Besi Polos

kg

1,091.20

6,227.99

6,795,987.05

Besi Ulir

kg

1,609.20

7,571.99

12,184,852.74

Bekisting

m2

108.00

100,800.00

10,886,400.00

Beton K.300

m3

4.29

658,057.20

2,823,065.39

Besi Polos

kg

495.08

6,227.99

3,083,355.27

Besi Ulir

kg

1,251.60

7,571.99

9,477,107.69

Bekisting

m2

49.00

100,800.00

4,939,200.00

3 Balok TB3. 300x650

4 Kolom K1. 400x800

5 Kolom K2. 400x800

6 Kolom K3. 350x350

7 Kolom K4. 400x400x200

PERINCIAN ANGGARAN BIAYA


PEKERJAAN
LOKASI

: PEMBANGUNAN GEDUNG LABORATORIUM BIOLOGI


TAHUN ANGGARAN 2011
: JL. WILLIEM ISKANDAR, Psr. V MEDAN ESTATE

NO.

ITEM PEKERJAAN

LINGKUP PEKERJAAN : STRUKTUR


SAT.

VOLUME

HARGA SATUAN
(Rp.)

TOTAL HARGA
(Rp.)

Beton K.300

m3

1.80

658,057.20

1,184,502.96

Besi Polos

kg

202.07

6,227.99

1,258,490.75

Besi Ulir

kg

249.60

7,571.99

1,889,969.70

24.00

100,800.00

2,419,200.00

Beton K.300

2.45

658,057.20

1,612,240.14

Besi Polos

kg

282.90

6,227.99

1,761,899.50

Besi Ulir

kg

379.20

7,571.99

2,871,300.12

28.00

100,800.00

2,822,400.00

Beton K.300

0.61

658,057.20

401,414.89

Besi Polos

kg

70.73

6,227.99

440,506.02

Besi Ulir

kg

94.80

7,571.99

717,825.03

Bekisting

m2

7.00

132,100.00

924,700.00

Bekisting
8 Kolom K5. 350x350

Bekisting
9 Kolom K6. 350x350

10 Plat Lantai, t = 10 cm
Beton K.300

m3

63.80

658,057.20

41,984,049.36

Besi Polos

kg

5,248.61

6,227.99

32,688,311.59

11 Kolom KT. 200x200


Beton K.300

m3

0.32

658,057.20

210,578.30

Besi Polos

kg

26.33

6,227.99

163,983.08

Besi Ulir

kg

33.28

7,571.99

251,995.96

6.40

100,800.00

645,120.00

Bekisting

12 Balok BT. 200x300


Beton K.300

m3

0.36

658,057.20

236,900.59

Besi Polos

kg

24.68

6,227.99

153,706.89

Besi Ulir

kg

37.44

7,571.99

283,495.46

4.80

103,100.00

494,880.00

Bekisting

13 Tangga Beton, t = 15 cm
Beton K.300

m3

5.20

658,057.20

3,421,897.44

Besi Polos

kg

395.37

6,227.99

2,462,361.99

Besi Ulir

kg

505.07

7,571.99

3,824,387.01

26.98

90,700.00

Bekisting

SUB TOTAL.II.3.2. UPPER STRUKTUR - LANTAI - 1 (SATU)

II.3.2.2.

2,447,086.00
346,676,448.44

LANTAI - 2 (DUA)
1 Kolom K1. 400x800
Beton K.300

m3

24.32

658,057.20

16,003,951.10

Besi Polos

kg

1,842.92

6,227.99

11,477,694.70

Besi Ulir

kg

3,623.68

7,571.99

27,438,483.22

Bekisting

m2

182.40

100,800.00

18,385,920.00

2 Kolom K2. 400x800


Beton K.300

m3

11.52

658,057.20

7,580,818.94

Besi Polos

kg

872.96

6,227.99

5,436,789.64

Besi Ulir

kg

1,287.36

7,571.99

9,747,882.20

Bekisting

m2

86.40

100,800.00

8,709,120.00

3 Kolom K3. 350x350


Beton K.300

m3

3.43

658,057.20

2,257,136.20

Besi Polos

kg

396.07

6,227.99

2,466,721.58

Besi Ulir

kg

1,001.28

7,571.99

7,581,686.15

39.20

100,800.00

3,951,360.00

Bekisting

PERINCIAN ANGGARAN BIAYA


PEKERJAAN
LOKASI

: PEMBANGUNAN GEDUNG LABORATORIUM BIOLOGI


TAHUN ANGGARAN 2011
: JL. WILLIEM ISKANDAR, Psr. V MEDAN ESTATE

NO.

ITEM PEKERJAAN

LINGKUP PEKERJAAN : STRUKTUR


SAT.

VOLUME

HARGA SATUAN
(Rp.)

TOTAL HARGA
(Rp.)

4 Kolom K4. 400x400x200


Beton K.300

1.44

658,057.20

947,602.37

Besi Polos

kg

161.66

6,227.99

1,006,817.51

Besi Ulir

kg

199.68

7,571.99

1,511,975.76

Bekisting

19.20

100,800.00

1,935,360.00

Beton K.300

1.96

658,057.20

1,289,792.11

Besi Polos

kg

226.32

6,227.99

1,409,519.60

Besi Ulir

kg

303.36

7,571.99

2,297,040.10

Bekisting

22.40

100,800.00

2,257,920.00

Beton K.300

11.52

658,057.20

7,580,818.94

Besi Polos

kg

711.19

6,227.99

4,429,287.05

Besi Ulir

kg

1,573.44

7,571.99

11,914,078.24

Bekisting

m2

76.80

103,100.00

7,918,080.00

Beton K.300

m3

3.15

658,057.20

2,072,880.18

Besi Polos

kg

216.42

6,227.99

1,347,862.46

Besi Ulir

kg

298.24

7,571.99

2,258,271.49

Bekisting

m2

25.17

103,100.00

2,595,027.00

Beton K.300

m3

6.69

658,057.20

4,402,402.67

Besi Polos

kg

434.20

6,227.99

2,704,194.99

Besi Ulir

kg

477.04

7,571.99

3,612,144.02

Bekisting

m2

38.24

103,100.00

3,942,544.00

Beton K.300

m3

8.06

658,057.20

5,303,941.03

Besi Polos

kg

730.53

6,227.99

4,549,736.46

Besi Ulir

kg

1,836.29

7,571.99

13,904,376.86

Bekisting

m2

46.08

103,100.00

4,750,848.00

5 Kolom K5. 350x350

6 Balok G1. 300x400

7 Balok G2. 250x400

8 Balok G3. 350x800

9 Balok G4. 350x400

10 Balok G5. 350x800


Beton K.300

m3

9.44

658,057.20

6,212,059.97

Besi Polos

kg

615.23

6,227.99

3,831,648.75

Besi Ulir

kg

973.93

7,571.99

7,374,592.12

Bekisting

m2

53.92

103,100.00

5,559,152.00

11 Balok G6. 350x800


Beton K.300

m3

5.38

658,057.20

3,540,347.74

Besi Polos

kg

348.81

6,227.99

2,172,386.59

Besi Ulir

kg

755.14

7,571.99

5,717,915.55

Bekisting

m2

30.72

103,100.00

3,167,232.00

12 Balok G7. 350x600


Beton K.300

m3

1.06

658,057.20

697,540.63

Besi Polos

kg

59.83

6,227.99

372,620.88

Besi Ulir

kg

107.79

7,571.99

816,185.23

Bekisting

m2

6.03

103,100.00

621,693.00

13 Balok B1. 200x300


Beton K.300

m3

3.06

658,057.20

2,013,655.03

Besi Polos

kg

269.87

6,227.99

1,680,748.74

Besi Ulir

kg

318.24

7,571.99

2,409,711.37

30.60

103,100.00

3,154,860.00

Bekisting

PERINCIAN ANGGARAN BIAYA


PEKERJAAN
LOKASI

: PEMBANGUNAN GEDUNG LABORATORIUM BIOLOGI


TAHUN ANGGARAN 2011
: JL. WILLIEM ISKANDAR, Psr. V MEDAN ESTATE

NO.

ITEM PEKERJAAN

LINGKUP PEKERJAAN : STRUKTUR


SAT.

VOLUME

HARGA SATUAN
(Rp.)

TOTAL HARGA
(Rp.)

14 Balok B2. 200x300


Beton K.300

2.62

658,057.20

1,724,109.86

Besi Polos

kg

230.71

6,227.99

1,436,860.50

Besi Ulir

kg

226.72

7,571.99

1,716,722.48

Bekisting

26.16

103,100.00

2,697,096.00

Beton K.300

4.80

658,057.20

3,158,674.56

Besi Polos

kg

330.20

6,227.99

2,056,483.62

Besi Ulir

kg

492.96

7,571.99

3,732,690.16

Bekisting

38.40

103,100.00

3,959,040.00

Beton K.300

0.28

658,057.20

184,256.02

Besi Polos

kg

24.87

6,227.99

154,890.21

Besi Ulir

kg

44.56

7,571.99

337,408.05

Bekisting

m2

2.82

103,100.00

290,742.00

Beton K.300

m3

6.93

658,057.20

4,560,336.40

Besi Polos

kg

514.34

6,227.99

3,203,306.43

Besi Ulir

kg

1,040.40

7,571.99

7,877,902.56

Bekisting

m2

39.60

103,100.00

4,082,760.00

Beton K.300

m3

2.21

658,057.20

1,454,306.41

Besi Polos

kg

133.35

6,227.99

830,503.00

Besi Ulir

kg

321.84

7,571.99

2,436,970.55

Bekisting

m2

12.60

103,100.00

1,299,060.00

m3

77.11

658,057.20

50,742,790.69

Besi Polos

kg

10,572.58

6,227.99

65,845,964.80

Bekisting

m2

642.58

126,200.00

81,093,596.00

Beton K.300

m3

2.60

658,057.20

1,710,948.72

Besi Polos

kg

197.69

6,227.99

1,231,212.13

Besi Ulir

kg

252.53

7,571.99

1,912,155.64

Bekisting

m2

13.49

90,700.00

15 Balok B3. 250x400

16 Balok B4. 200x300

17 Balok CG1. 350x550

18 Balok CG2. 350x350

19 Plat Lantai, t = 12 cm
Beton K.300

20 Tangga Beton, t = 15 cm

SUB TOTAL. II.3.2.2. UPPER STRUKTUR- LANTAI - 2 (DUA) :

II.3.2.3.

1,223,543.00
517,276,763.99

LANTAI - 3 (TIGA)
1 Kolom K1. 400x800
Beton K.300

m3

24.32

658,057.20

16,003,951.10

Besi Polos

kg

1,842.92

6,227.99

11,477,694.70

Besi Ulir

kg

3,623.68

7,571.99

27,438,483.22

182.40

100,800.00

18,385,920.00

Bekisting

2 Kolom K2. 400x700


Beton K.300

m3

10.08

658,057.20

6,633,216.58

Besi Polos

kg

800.21

6,227.99

4,983,703.08

Besi Ulir

kg

1,287.36

7,571.99

9,747,882.20

79.20

100,800.00

7,983,360.00

Bekisting

3 Kolom K3. 350x350


Beton K.300

m3

3.43

658,057.20

2,257,136.20

Besi Polos

kg

396.07

6,227.99

2,466,721.58

PERINCIAN ANGGARAN BIAYA


PEKERJAAN
LOKASI

: PEMBANGUNAN GEDUNG LABORATORIUM BIOLOGI


TAHUN ANGGARAN 2011
: JL. WILLIEM ISKANDAR, Psr. V MEDAN ESTATE

NO.

ITEM PEKERJAAN

LINGKUP PEKERJAAN : STRUKTUR


SAT.

VOLUME

HARGA SATUAN
(Rp.)

TOTAL HARGA
(Rp.)

Besi Ulir

kg

1,001.28

7,571.99

7,581,686.15

Bekisting

39.20

100,800.00

3,951,360.00

4 Kolom K4. 400x400x200


Beton K.300

m3

1.44

658,057.20

947,602.37

Besi Polos

kg

161.66

6,227.99

1,006,817.51

Besi Ulir

kg

199.68

7,571.99

1,511,975.76

Bekisting

19.20

100,800.00

1,935,360.00

Beton K.300

1.96

658,057.20

1,289,792.11

Besi Polos

kg

226.32

6,227.99

1,409,519.60

Besi Ulir

kg

303.36

7,571.99

2,297,040.10

22.40

100,800.00

2,257,920.00

5 Kolom K5. 350x350

Bekisting

6 Balok G1A. 300x400


Beton K.300

m3

11.52

658,057.20

7,580,818.94

Besi Polos

kg

711.19

6,227.99

4,429,287.05

Besi Ulir

kg

1,287.36

7,571.99

9,747,882.20

76.80

103,100.00

7,918,080.00

Bekisting

7 Balok G2. 250x400


Beton K.300

m3

3.21

658,057.20

2,112,363.61

Besi Polos

kg

220.54

6,227.99

1,373,521.80

Besi Ulir

kg

303.93

7,571.99

2,301,356.14

25.65

103,100.00

2,644,515.00

Bekisting

8 Balok G3. 350x800


Beton K.300

m3

6.69

658,057.20

4,402,402.67

Besi Polos

kg

335.14

6,227.99

2,087,249.91

Besi Ulir

kg

477.04

7,571.99

3,612,144.02

38.24

103,100.00

3,942,544.00

5,303,941.03

Bekisting

9 Balok G4. 350x400


Beton K.300

m3

8.06

658,057.20

Besi Polos

kg

730.53

6,227.99

4,549,736.46

Besi Ulir

kg

1,922.11

7,571.99

14,554,205.39

Bekisting

m2

46.08

103,100.00

4,750,848.00

10 Balok G5. 350x800


Beton K.300

m3

9.44

658,057.20

6,212,059.97

Besi Polos

kg

615.23

6,227.99

3,831,648.75

Besi Ulir

kg

973.93

7,571.99

7,374,592.12

53.92

103,100.00

5,559,152.00

Bekisting

11 Balok G6. 350x800


Beton K.300

m3

5.38

658,057.20

3,540,347.74

Besi Polos

kg

454.11

6,227.99

2,828,194.36

Besi Ulir

kg

755.14

7,571.99

5,717,915.55

30.72

103,100.00

3,167,232.00

Bekisting

12 Balok G7. 350x600


Beton K.300

m3

1.06

658,057.20

697,540.63

Besi Polos

kg

75.78

6,227.99

471,957.39

Besi Ulir

kg

107.79

7,571.99

816,185.23

6.03

103,100.00

621,693.00

Bekisting

13 Balok B1. 200x300


Beton K.300

m3

3.06

658,057.20

2,013,655.03

Besi Polos

kg

269.87

6,227.99

1,680,748.74

PERINCIAN ANGGARAN BIAYA


PEKERJAAN
LOKASI

: PEMBANGUNAN GEDUNG LABORATORIUM BIOLOGI


TAHUN ANGGARAN 2011
: JL. WILLIEM ISKANDAR, Psr. V MEDAN ESTATE

NO.

ITEM PEKERJAAN

LINGKUP PEKERJAAN : STRUKTUR


SAT.

VOLUME

HARGA SATUAN
(Rp.)

TOTAL HARGA
(Rp.)

Besi Ulir

kg

318.24

7,571.99

2,409,711.37

Bekisting

30.60

103,100.00

3,154,860.00

14 Balok B2. 200x300


Beton K.300

m3

2.62

658,057.20

1,724,109.86

Besi Polos

kg

230.71

6,227.99

1,436,860.50

Besi Ulir

kg

204.05

7,571.99

1,545,065.38

Bekisting

26.16

103,100.00

2,697,096.00

Beton K.300

4.80

658,057.20

3,158,674.56

Besi Polos

kg

330.20

6,227.99

2,056,483.62

Besi Ulir

kg

492.96

7,571.99

3,732,690.16

38.40

103,100.00

3,959,040.00

15 Balok B3. 250x400

Bekisting

16 Balok B4. 200x300


Beton K.300

m3

0.28

658,057.20

184,256.02

Besi Polos

kg

24.87

6,227.99

154,890.21

Besi Ulir

kg

44.56

7,571.99

337,408.05

2.82

103,100.00

290,742.00

Bekisting

17 Balok CG1. 350x550


Beton K.300

m3

6.93

658,057.20

4,560,336.40

Besi Polos

kg

514.34

6,227.99

3,203,306.43

Besi Ulir

kg

1,040.40

7,571.99

7,877,902.56

39.60

103,100.00

4,082,760.00

1,454,306.41

Bekisting

18 Balok CG2. 350x350


Beton K.300

m3

2.21

658,057.20

Besi Polos

kg

133.35

6,227.99

830,503.00

Besi Ulir

kg

321.84

7,571.99

2,436,970.55

Bekisting

m2

12.60

103,100.00

1,299,060.00

19 Plat Lantai, t = 12 cm
Beton K.300

m3

77.11

658,057.20

50,742,790.69

Besi Polos

kg

10,572.58

6,227.99

65,845,964.80

642.58

126,200.00

81,093,596.00

Bekisting

20 Tangga Beton, t = 15 cm
Beton K.300

m3

2.60

658,057.20

1,710,948.72

Besi Polos

kg

197.69

6,227.99

1,231,212.13

Besi Ulir

kg

252.53

7,571.99

1,912,155.64

13.49

90,700.00

1,223,543.00

Bekisting

SUB TOTAL. II.3.2.3. UPPER STRUKTUR- LANTAI - 3 (TIGA) :

II.3.2.4.

513,758,205.04

LANTAI - 4 (EMPAT)
1 Kolom K1. 400x800
Beton K.300

m3

41.28

658,057.20

27,164,601.22

Besi Polos

kg

3,128.35

6,227.99

19,483,345.03

Besi Ulir

kg

4,613.40

7,571.99

34,932,637.12

Bekisting

m2

309.62

100,800.00

31,209,696.00

Beton K.300

m3

17.11

658,057.20

11,259,358.69

Besi Polos

kg

1,358.36

6,227.99

8,459,857.93

Besi Ulir

kg

1,456.86

7,571.99

11,031,335.18

Bekisting

m2

134.44

100,800.00

13,551,552.00

2 Kolom K2. 400x700

3 Kolom K3. 350x350

PERINCIAN ANGGARAN BIAYA


PEKERJAAN
LOKASI

: PEMBANGUNAN GEDUNG LABORATORIUM BIOLOGI


TAHUN ANGGARAN 2011
: JL. WILLIEM ISKANDAR, Psr. V MEDAN ESTATE

NO.

ITEM PEKERJAAN

LINGKUP PEKERJAAN : STRUKTUR


SAT.

VOLUME

HARGA SATUAN
(Rp.)

TOTAL HARGA
(Rp.)

Beton K.300

m3

5.82

658,057.20

3,829,892.90

Besi Polos

kg

672.32

6,227.99

4,187,204.93

Besi Ulir

kg

1,133.12

7,571.99

8,579,977.84

66.54

100,800.00

6,707,232.00

Beton K.300

2.44

658,057.20

1,605,659.57

Besi Polos

kg

274.42

6,227.99

1,709,086.11

Besi Ulir

kg

254.22

7,571.99

1,924,952.31

32.59

100,800.00

3,285,072.00

Beton K.300

3.33

658,057.20

2,191,330.48

Besi Polos

kg

384.18

6,227.99

2,392,670.73

Besi Ulir

kg

343.30

7,571.99

2,599,465.54

Bekisting

m2

38.02

100,800.00

3,832,416.00

Bekisting
4 Kolom K4. 400x400x200

Bekisting
5 Kolom K5. 350x350

6 Balok G1A. 300x400


Beton K.300

m3

11.52

658,057.20

7,580,818.94

Besi Polos

kg

711.19

6,227.99

4,429,287.05

Besi Ulir

kg

1,287.36

7,571.99

9,747,882.20

Bekisting

m2

76.80

103,100.00

7,918,080.00

7 Balok G2. 250x400


Beton K.300

m3

3.21

658,057.20

2,112,363.61

Besi Polos

kg

220.54

6,227.99

1,373,521.80

Besi Ulir

kg

303.93

7,571.99

2,301,356.14

Bekisting

m2

25.95

103,100.00

2,675,445.00

8 Balok G3. 350x800


Beton K.300

m3

6.69

658,057.20

4,402,402.67

Besi Polos

kg

436.32

6,227.99

2,717,398.34

Besi Ulir

kg

477.04

7,571.99

3,612,144.02

Bekisting

m2

38.24

103,100.00

3,942,544.00

Beton K.300

m3

4.03

658,057.20

2,651,970.52

Besi Polos

kg

444.24

6,227.99

2,766,724.05

Besi Ulir

kg

961.06

7,571.99

7,277,140.55

Bekisting

m2

23.04

103,100.00

2,375,424.00

Beton K.300

m3

22.88

658,057.20

15,056,348.74

Besi Polos

kg

1,491.52

6,227.99

9,289,177.61

Besi Ulir

kg

2,361.13

7,571.99

17,878,462.19

Bekisting

m2

130.72

103,100.00

13,477,232.00

Beton K.300

m3

1.06

658,057.20

697,540.63

Besi Polos

kg

75.78

6,227.99

471,957.39

Besi Ulir

kg

107.79

7,571.99

816,185.23

Bekisting

m2

6.03

103,100.00

621,693.00

Beton K.300

m3

3.06

658,057.20

2,013,655.03

Besi Polos

kg

269.87

6,227.99

1,680,748.74

Besi Ulir

kg

291.72

7,571.99

2,208,902.09

Bekisting

m2

30.60

103,100.00

3,154,860.00

9 Balok G4. 350x400

10 Balok G5. 350x800

11 Balok G7. 350x600

12 Balok B1. 200x300

13 Balok B2. 200x300

PERINCIAN ANGGARAN BIAYA


PEKERJAAN
LOKASI

: PEMBANGUNAN GEDUNG LABORATORIUM BIOLOGI


TAHUN ANGGARAN 2011
: JL. WILLIEM ISKANDAR, Psr. V MEDAN ESTATE

NO.

ITEM PEKERJAAN

LINGKUP PEKERJAAN : STRUKTUR


SAT.

VOLUME

HARGA SATUAN
(Rp.)

TOTAL HARGA
(Rp.)

Beton K.300

m3

2.62

658,057.20

1,724,109.86

Besi Polos

kg

230.71

6,227.99

1,436,860.50

Besi Ulir

kg

204.05

7,571.99

1,545,065.38

26.16

103,100.00

2,697,096.00

Beton K.300

4.80

658,057.20

3,158,674.56

Besi Polos

kg

330.20

6,227.99

2,056,483.62

Besi Ulir

kg

492.96

7,571.99

3,732,690.16

38.40

103,100.00

3,959,040.00

Beton K.300

0.28

658,057.20

184,256.02

Besi Polos

kg

24.87

6,227.99

154,890.21

Besi Ulir

kg

44.56

7,571.99

337,408.05

Bekisting

m2

2.82

103,100.00

290,742.00

Bekisting
14 Balok B3. 250x400

Bekisting
15 Balok B4. 200x300

16 Balok CG1. 350x550


Beton K.300

m3

6.93

658,057.20

4,560,336.40

Besi Polos

kg

514.34

6,227.99

3,203,306.43

Besi Ulir

kg

1,040.40

7,571.99

7,877,902.56

Bekisting

m2

39.60

103,100.00

4,082,760.00

17 Balok CG2. 350x350


Beton K.300

m3

2.21

658,057.20

1,454,306.41

Besi Polos

kg

133.35

6,227.99

830,503.00

Besi Ulir

kg

321.84

7,571.99

2,436,970.55

Bekisting

m2

12.60

103,100.00

1,299,060.00

18 Plat Lantai, t = 12 cm
Beton K.300

m3

77.11

658,057.20

50,742,790.69

Besi Polos

kg

10,572.58

6,227.99

65,845,964.80

642.58

126,200.00

81,093,596.00

Bekisting

19 Tangga Beton, t = 15 cm
Beton K.300

m3

2.60

658,057.20

1,710,948.72

Besi Polos

kg

197.69

6,227.99

1,231,212.13

Besi Ulir

kg

252.53

7,571.99

1,912,155.64

Bekisting

m2

13.49

90,700.00

SUB TOTAL. II.3.2.4. UPPER STRUKTUR- LANTAI - 4 (EMPAT) :

II.3.2.5.

1,223,543.00
585,971,281.83

LANTAI RL.1
1 Kolom K6. 400x800
Beton K.300

m3

14.72

658,057.20

9,686,601.98

Besi Polos

kg

1,487.27

6,227.99

9,262,708.64

Besi Ulir

kg

1,162.88

7,571.99

8,805,320.38

147.20

100,800.00

14,837,760.00

Bekisting

2 Kolom K7. 350x350


Beton K.300

m3

4.90

658,057.20

3,224,480.28

Besi Polos

kg

565.81

6,227.99

3,523,861.29

Besi Ulir

kg

953.60

7,571.99

7,220,653.48

56.00

100,800.00

5,644,800.00

Bekisting

3 Kolom K8. 400x400x200


Beton K.300

m3

1.44

658,057.20

947,602.37

Besi Polos

kg

161.66

6,227.99

1,006,817.51

Besi Ulir

kg

99.84

7,571.99

755,987.88

PERINCIAN ANGGARAN BIAYA


PEKERJAAN
LOKASI

: PEMBANGUNAN GEDUNG LABORATORIUM BIOLOGI


TAHUN ANGGARAN 2011
: JL. WILLIEM ISKANDAR, Psr. V MEDAN ESTATE

NO.

ITEM PEKERJAAN
Bekisting

LINGKUP PEKERJAAN : STRUKTUR


SAT.

VOLUME

HARGA SATUAN
(Rp.)

TOTAL HARGA
(Rp.)

m2

19.20

100,800.00

1,935,360.00

13.08

658,057.20

8,607,388.18

4 Balok G1A. 300x400


Beton K.300

Besi Polos

kg

807.50

6,227.99

5,029,105.16

Besi Ulir

kg

1,461.69

7,571.99

11,067,907.91

Bekisting

87.20

103,100.00

8,990,320.00

Beton K.300

1.24

658,057.20

815,990.93

Besi Polos

kg

85.30

6,227.99

531,247.89

Besi Ulir

kg

88.16

7,571.99

667,546.99

Bekisting

9.92

103,100.00

1,022,752.00

15,220,863.04

5 Balok G2A. 250x400

6 Balok G3. 350x800


Beton K.300

m3

23.13

658,057.20

Besi Polos

kg

1,507.95

6,227.99

9,391,503.55

Besi Ulir

kg

1,648.70

7,571.99

12,483,946.51

Bekisting

m2

132.16

103,100.00

13,625,696.00

7 Balok B1. 200x300


Beton K.300

m3

3.06

658,057.20

2,013,655.03

Besi Polos

kg

269.87

6,227.99

1,680,748.74

Besi Ulir

kg

318.24

7,571.99

2,409,711.37

Bekisting

m2

30.60

103,100.00

3,154,860.00

8 Balok B2. 200x300


Beton K.300

m3

2.62

658,057.20

1,724,109.86

Besi Polos

kg

230.71

6,227.99

1,436,860.50

Besi Ulir

kg

204.05

7,571.99

1,545,065.38

Bekisting

m2

26.16

103,100.00

2,697,096.00

9 Balok B3. 250x400


Beton K.300

m3

0.60

658,057.20

394,834.32

Besi Polos

kg

41.27

6,227.99

257,029.31

Besi Ulir

kg

61.62

7,571.99

466,586.27

4.80

103,100.00

494,880.00

Bekisting

10 Balok B3A. 250x400


Beton K.300

m3

0.80

658,057.20

526,445.76

Besi Polos

kg

55.03

6,227.99

342,726.51

Besi Ulir

kg

75.84

7,571.99

574,260.02

6.40

103,100.00

659,840.00

Bekisting

11 Balok B4. 200x300


Beton K.300

m3

0.32

658,057.20

210,578.30

Besi Polos

kg

28.05

6,227.99

174,695.23

Besi Ulir

kg

50.24

7,571.99

380,416.98

3.18

103,100.00

327,858.00

Bekisting

12 Balok CG3. 350x550


Beton K.300

m3

6.64

658,057.20

4,369,499.81

Besi Polos

kg

392.50

6,227.99

2,444,487.65

Besi Ulir

kg

791.43

7,571.99

5,992,703.21

37.95

103,100.00

3,912,645.00

1,454,306.41

Bekisting

13 Balok CG4. 350x350


Beton K.300

m3

2.21

658,057.20

Besi Polos

kg

133.35

6,227.99

830,503.00

Besi Ulir

kg

268.20

7,571.99

2,030,808.79

PERINCIAN ANGGARAN BIAYA


PEKERJAAN
LOKASI

: PEMBANGUNAN GEDUNG LABORATORIUM BIOLOGI


TAHUN ANGGARAN 2011
: JL. WILLIEM ISKANDAR, Psr. V MEDAN ESTATE

NO.

ITEM PEKERJAAN

LINGKUP PEKERJAAN : STRUKTUR


SAT.
m2

Bekisting

VOLUME

HARGA SATUAN
(Rp.)

TOTAL HARGA
(Rp.)

12.60

103,100.00

1,299,060.00

ELEVASI + 18.90
1 Balok B2. 200x300
Beton K.300

m3

2.10

658,057.20

1,381,920.12

Besi Polos

kg

184.94

6,227.99

1,151,805.21

Besi Ulir

kg

163.57

7,571.99

1,238,551.06

Bekisting

20.97

103,100.00

2,162,007.00

Beton K.300

4.34

658,057.20

2,855,968.25

Besi Polos

kg

217.35

6,227.99

1,353,654.50

Besi Ulir

kg

332.48

7,571.99

2,517,536.57

24.80

103,100.00

2,556,880.00

2 Balok G3. 350x800

Bekisting

3 Plat Lantai, t = 12 cm
Beton K.300

m3

4.42

658,057.20

2,908,612.82

Besi Polos

kg

606.31

6,227.99

3,776,095.04

Bekisting

m2

36.85

126,200.00

SUB. TOTAL.II.3.2. UPPER STRUKTUR - LANTAI RL.1 :

II.3.2.6.

4,650,470.00
224,665,993.97

LANTAI RL.2
1 Balok B2. 200x300

II.4.

Beton K.300

m3

7.71

658,057.20

5,073,621.01

Besi Polos

kg

679.71

6,227.99

4,233,229.80

Besi Ulir

kg

601.15

7,571.99

4,551,904.19

Bekisting

m2

77.07

103,100.00

7,945,917.00

SUB. TOTAL.II.3.2. UPPER STRUKTUR - LANTAI RL.2 :

21,804,672.01

SUB. TOTAL.II.3.2. UPPER STRUKTUR :

2,210,153,365.27

TOTAL. II.3. PEKERJAAN STRUKTUR BETON :

3,165,142,493.16

PEKERJAAN KONSTRUKSI ATAP


1 Kuda-kuda Type WF1 (10 unit)
WF 250 x 125 x 6 x 9

kg

4,437.50

14,752.19

65,462,834.25

Potongan WF 250 x 125 x 6 x 9

kg

591.67

14,752.19

8,728,427.07

Stiffener, t = 8 mm

kg

263.78

14,221.44

3,751,331.44

Base plate 400x400x10

kg

259.46

14,221.44

3,689,894.82

Angkur 4 M 22 pj = 40 cm

bh

80.00

22,200.00

1,776,000.00

Grouting, t = 30 mm

bh

20.00

22,000.00

440,000.00

WF 175x90x5x8

kg

394.22

14,752.19

5,815,607.55

Potongan WF 175x90x5x8

kg

72.33

14,752.19

1,067,025.76

Stiffener, t = 8 mm

kg

22.50

14,221.44

319,982.40

Base plate 400x400x10

kg

51.89

14,221.44

737,950.52

Angkur 4 M 22 pj = 40 cm

bh

16.00

22,200.00

355,200.00

Grouting, t = 30 mm

bh

4.00

22,000.00

88,000.00

3 Gording C.125x50x20x2,3

kg

2,038.52

14,947.44

30,470,655.39

4 Tie Rod Dia. 10 mm

kg

139.44

9,580.00

1,335,835.20

5 Ikatan angin dia.12 mm

kg

74.59

9,580.00

714,572.20

2 Kuda-kuda Type WF2 (2 unit)

6 Besi L 70x70x7

kg

93.03

14,155.44

1,316,880.58

7 Mur Baut dia. 12 mm

bh

252.00

2,200.00

554,400.00

8 Turn Bucle

bh

8.00

12,400.00

99,200.00

PERINCIAN ANGGARAN BIAYA


PEKERJAAN
LOKASI

: PEMBANGUNAN GEDUNG LABORATORIUM BIOLOGI


TAHUN ANGGARAN 2011
: JL. WILLIEM ISKANDAR, Psr. V MEDAN ESTATE

NO.

ITEM PEKERJAAN

LINGKUP PEKERJAAN : STRUKTUR


SAT.

VOLUME

HARGA SATUAN
(Rp.)

TOTAL HARGA
(Rp.)

PEKERJAAN KONSTRUKSI ATAP CANOPY


1 Kuda-kuda Type KC1 (2 unit)
WF 400x200x8x13

kg

551.10

14,752.19

8,129,930.81

Stiffener, t = 8 mm

kg

31.17

14,221.44

443,282.28

Base plate 420x220x15

kg

22.46

14,221.44

319,413.54

Angkur 8 M 22 pj = 60 cm

bh

16.00

22,200.00

355,200.00

Grouting, t = 30 mm

bh

4.00

22,000.00

88,000.00

WF 175x90x5x8

kg

62.21

14,752.19

917,733.62

Stiffener, t = 8 mm

kg

4.09

14,221.44

58,165.69

Base plate 420x220x15

kg

22.46

14,221.44

319,413.54

Angkur 8 M 22 pj = 60 cm

bh

12.00

22,200.00

266,400.00

Grouting, t = 30 mm

2 Kuda-kuda Type KC2 (2 unit)

bh

2.00

22,000.00

44,000.00

3 WF.1 175x90x5x8

kg

454.54

14,752.19

6,705,459.53

4 Baut 4 M 16

bh

80.00

2,200.00

176,000.00

5 Plat 90x130x10

kg

18.97

14,221.44

269,780.72

6 Gording C.125x50x20x2,3

kg

191.89

14,947.44

2,868,264.26

7 Tie Rod dia.10 mm

kg

6.48

9,580.00

62,078.40

8 Besi L. 70x70x7

kg

16.24

14,155.44

229,884.35

bh

44.00

2,200.00

9 Mur baut dia.12 mm


TOTAL.II.4. PEKERJAAN KONSTRUKSI ATAP :

96,800.00
148,073,603.93

REKAPITULASI
PEKERJAAN
LOKASI

: PEMBANGUNAN GEDUNG LABORATORIUM BIOLOGI


TAHUN ANGGARAN 2011
: JL. WILLIEM ISKANDAR, Psr. V MEDAN ESTATE

NO.

LINGKUP PEKERJAAN : STRUKTUR


TOTAL HARGA
(Rp.)

ITEM PEKERJAAN
REKAPITULASI

PEKERJAAN STRUKTUR

II

BANGUNAN LABORATORIUM BIOLOGI

II.1

PEKERJAAN PERSIAPAN

II.2

PEKERJAAN TANAH & URUGAN

II.3

PEKERJAAN STRUKTUR BETON

5,613,067.20
42,682,783.90

II.3.1. SUB. STRUKTUR

954,989,127.89

II.3.2. UPPER STRUKTUR

2,210,153,365.27

II.3.2.1. LANTAI - 1 (SATU)

346,676,448.44

II.3.2.2. LANTAI - 2 (DUA)

517,276,763.99

II.3.2.3. LANTAI - 3 (TIGA)

513,758,205.04

II.3.2.4. LANTAI - 4 (EMPAT)

585,971,281.83

II.3.2.5. LANTAI RL.1

224,665,993.97

II.3.2.6. LANTAI RL.2

21,804,672.01

II.4

PEKERJAAN KONSTRUKSI ATAP

148,073,603.93
TOTAL - II. BANGUNAN LABOTORATORIUM BIOLOGI :

3,361,511,948.20

PERINCIAN ANGGARAN BIAYA


PEKERJAAN
LOKASI

: PEMBANGUNAN GEDUNG LABORATORIUM BIOLOGI


TAHUN ANGGARAN 2011
: JL. WILLIEM ISKANDAR, Psr. V MEDAN ESTATE

NO.

ITEM PEKERJAAN

PEKERJAAN STRUKTUR

III

BANGUNAN RUANG ME

III.1.

LINGKUP PEKERJAAN : STRUKTUR


SAT.

VOLUME

HARGA SATUAN
(Rp.)

PEKERJAAN PERSIAPAN
1 Pek. Bouwplank

m'

40.00

40,674.40

TOTAL.III.1. PEKERJAAN PERSIAPAN :


III.2.

1,626,976.00

m3

200.62

27,040.00

2 Pek. Urugan pasir bawah pile cap & sloof, t = 5 cm

4.52

143,670.00

649,388.40

3 Pek. Lantai kerja bawah pile cap & sloof, t = 5 cm

m3

4.52

509,330.00

2,302,171.60

4 Pek. Urugan pasir bawah lantai, t = 5 cm

m3

3.00

143,670.00

431,010.00

5 Pek. Lantai Kerja bawah lantai, t = 5 cm

3.00

509,330.00

1,527,990.00

6 Pek. Buangan tanah sisa galian pondasi

m3

9.05

12,000.00

108,600.00

7 Pek. Urugan tanah dalam bangunan

m3

36.00

25,740.00

926,640.00

191.57

9,870.00

8 Pek. Urugan tanah kembali

TOTAL.III.2.PEKERJAAN TANAH & URUGAN :

III.3.1.

1,626,976.00

PEKERJAAN TANAH & URUGAN


1 Pek. Galian pile cap

III.3.

TOTAL HARGA
(Rp.)

5,424,764.80

1,890,795.90
13,261,360.70

PEKERJAAN STRUKTUR BETON


SUB. STRUKTUR
1 Pondasi Type P1. 2100x2100x250
Beton K.300

m3

Besi Ulir Atas


Besi Ulir Bawah
Bekisting

15.88

658,057.20

10,449,948.34

kg

869.58

7,571.99

6,584,454.54

kg

2,454.64

7,571.99

18,586,519.35

m2

25.20

79,800.00

2,010,960.00

2 Pondasi Genset 2500x1500x800


Beton K.300

m3

3.00

658,057.20

1,974,171.60

Besi Ulir Atas

kg

150.26

7,571.99

1,137,767.82

Besi Ulir Bawah

kg

179.33

7,571.99

1,357,885.68

6.40

79,800.00

510,720.00

m3

0.60

658,057.20

394,834.32

Besi Polos

kg

110.57

6,227.99

688,629.30

Bekisting

m2

8.00

79,800.00

Bekisting
3 Pondasi Cable Trench, t 5 cm
Beton K.300

SUB. TOTAL.III.3.1. SUB. STRUKTUR :


III.3.2.
III.3.2.1.

638,400.00
44,334,290.95

UPPER STRUKTUR
LANTAI 1 (SATU)
1 Balok TB1. 250x400
Beton K.300

m3

5.40

658,057.20

3,553,508.88

Besi Polos

kg

272.98

6,227.99

1,700,117.80

Besi Ulir

kg

353.81

7,571.99

2,679,047.20

43.20

103,100.00

4,453,920.00

Beton K.300

m3

2.40

658,057.20

1,579,337.28

Besi Polos

kg

298.62

6,227.99

1,859,803.57

Bekisting
2 Kolom K1. 200x200

PERINCIAN ANGGARAN BIAYA


PEKERJAAN
LOKASI

: PEMBANGUNAN GEDUNG LABORATORIUM BIOLOGI


TAHUN ANGGARAN 2011
: JL. WILLIEM ISKANDAR, Psr. V MEDAN ESTATE

NO.

ITEM PEKERJAAN
Besi Ulir
Bekisting

LINGKUP PEKERJAAN : STRUKTUR


SAT.

VOLUME

HARGA SATUAN
(Rp.)

TOTAL HARGA
(Rp.)

kg

417.56

7,571.99

3,161,761.81

48.00

100,800.00

4,838,400.00

3 Plat Lantai, t = 10 cm
Beton K.300

m3

6.00

658,057.20

3,948,343.20

Besi Polos

kg

248.85

6,227.99

1,549,836.31

SUB. TOTAL.III.3.2. UPPER STRUKTUR - LANTAI 1 (SATU) :


III.3.2.2.

29,324,076.05

LANTAI ATAP
1 Balok G1. 150x300
Beton K.300

m3

1.89

658,057.20

1,243,728.11

Besi Polos

kg

156.78

6,227.99

976,424.90

Besi Ulir

kg

329.60

7,571.99

2,495,729.22

Bekisting

m2

25.20

103,100.00

2,598,120.00

2 Balok G2. 150x400


Beton K.300

m3

0.72

658,057.20

473,801.18

Besi Polos

kg

54.78

6,227.99

341,169.51

Besi Ulir

kg

94.17

7,571.99

713,054.67

9.60

103,100.00

989,760.00

Bekisting

3 Balok B1. 150x300


Beton K.300

m3

1.80

658,057.20

1,184,502.96

Besi Polos

kg

128.05

6,227.99

797,494.63

Besi Ulir

kg

226.55

7,571.99

1,715,435.24

Bekisting

m2

24.00

103,100.00

2,474,400.00

4 Balok CG1. 150x300


Beton K.300

m3

0.63

658,057.20

414,576.04

Besi Polos

kg

52.26

6,227.99

325,474.97

Besi Ulir

kg

109.87

7,571.99

831,934.98

8.40

103,100.00

866,040.00

Bekisting

5 Plat Lantai, t = 10 cm
Beton K.300

m3

9.60

658,057.20

6,317,349.12

Besi Polos

kg

398.16

6,227.99

2,479,738.09

96.00

126,200.00

12,115,200.00

Bekisting

m
SUB. TOTAL.III.3.2. UPPER STRUKTUR - LANTAI ATAP :

39,353,933.63

SUB. TOTAL.III.3.2. UPPER STRUKTUR :

68,678,009.68

TOTAL.III.3.PEKERJAAN STRUKTUR BETON :

83,566,346.38

REKAPITULASI
PEKERJAAN
LOKASI

: PEMBANGUNAN GEDUNG LABORATORIUM BIOLOGI


TAHUN ANGGARAN 2011
: JL. WILLIEM ISKANDAR, Psr. V MEDAN ESTATE

NO.

LINGKUP PEKERJAAN : STRUKTUR


TOTAL HARGA
(Rp.)

ITEM PEKERJAAN

PEKERJAAN STRUKTUR

II

BANGUNAN RUANG ME

II.1.

PEKERJAAN PERSIAPAN

II.2.

PEKERJAAN TANAH & URUGAN

II.3.

PEKERJAAN STRUKTUR BETON

1,626,976.00
13,261,360.70

II.3.1. SUB.STRUKTUR

44,334,290.95

II.3.2. UPPER STRUKTUR

68,678,009.68

II.3.2.1. LANTAI 1 (SATU)

29,324,076.05

II.3.2.2. LANTAI ATAP

39,353,933.63
TOTAL - III. BANGUNAN RUANG ME :

127,900,637.33

PERINCIAN ANGGARAN BIAYA


PEKERJAAN
LOKASI

: PEMBANGUNAN GEDUNG LABORATORIUM BIOLOGI


TAHUN ANGGARAN 2011
: JL. WILLEM ISKANDAR, Psr. MEDAN ESTATE

NO.

A.
A.IV.
IV.1.

ITEM PEKERJAAN

LINGKUP PEKERJAAN : GROUND TANK


SAT.

VOLUME

HARGA SATUAN
(Rp.)

40.00

40,674.40

PEKERJAAN STRUKTUR
PEKERJAAN PONDASI GROUND TANK (2 UNIT)
PEKERJAAN PERSIAPAN
1 Pek. Bouwplank

m'
TOTAL. IV.1. PEKERJAAN PERSIAPAN :

IV.2.

1,626,976.00
1,626,976.00

PEKERJAAN TANAH & URUGAN


1 Pek. Galian pile cap
2 Pek. Urugan pasir bawah pondasi, t = 5 cm

11.96

27,040.00

323,398.40

0.53

143,670.00

76,145.10

0.53

509,330.00

269,944.90

7.39

12,000.00

88,680.00

4.57

9,870.00

45,105.90

m
m

3 Pek. Lantai kerja bawah pondasi, t = 5 cm

4 Pek. Buangan tanah sisa galian pondasi

5 Pek. Urugan tanah kembali

TOTAL. IV.2. PEKERJAAN TANAH & URUGAN :


IV.3.

TOTAL HARGA
(Rp.)

803,274.30

PEKERJAAN STRUKTUR BETON


SUB. STRUKTUR
1 Pondasi plat lantai, t = 30 cm
Beton K-300

6.34

658,057.20

4,172,082.65

Besi ulir atas

kg

526.90

7,571.99

3,989,683.64

Besi ulir bawah

kg

526.90

7,571.99

3,989,683.64

Bekisting

8.16

79,800.00

651,168.00

2 Balok 300x300
Beton K-300

5.76

658,057.20

3,790,409.47

Besi ulir atas

kg

293.37

7,571.99

2,221,395.88

Besi ulir bawah

kg

364.09

7,571.99

2,756,887.30

38.40

79,800.00

Bekisting

m
TOTAL. IV.3. PEKERJAAN STRUKTUR BETON :

3,064,320.00
24,635,630.57

REKAPITULASI
PEKERJAAN : PEMBANGUNAN GEDUNG LABORATORIUM BIOLOGI
TAHUN ANGGARAN 2011
LOKASI
: JL. WILLEM ISKANDAR, Psr. MEDAN ESTATE
NO.

LINGKUP PEKERJAAN : GROUND TANK

ITEM PEKERJAAN

TOTAL HARGA
(Rp.)

REKAPITULASI

PEKERJAAN STRUKTUR

VI.

PEKERJAAN PONDASI GROUND TANK (2 UNIT)

VI.1.

PEKERJAAN PERSIAPAN

1,626,976.00

VI.2.

PEKERJAAN TANAH & URUGAN

803,274.30

VI.3.

PEKERJAAN STRUKTUR BETON

24,635,630.57

TOTAL - IV. PEKERJAAN PONDASI GROUND TANK (2 UNIT) :

27,065,880.87

PERINCIAN ANGGARAN BIAYA


PEKERJAAN
LOKASI

: PEMBANGUNAN GEDUNG LABORATORIUM BIOLOGI


TAHUN ANGGARAN 2011
: JL. WILLEM ISKANDAR, Psr. MEDAN ESTATE

NO.

V.

ITEM PEKERJAAN

LINGKUP PEKERJAAN : SIPIL


SAT.

VOLUME

HARGA SATUAN
(Rp.)

TOTAL HARGA
(Rp.)

PEKERJAAN SIPIL

PEKERJAAN PEMBUATAN SALURAN


1 Galian untuk saluran, sumur resapan dan bak infitrasi

m3

22.80

34,700.00

791,160.00

2 Pasir urug, t = 5 cm

m3

2.04

80,700.00

164,628.00

3 Buis beton 1/2 lingkaran dia.30 cm precast concrete

m'

130.00

450,150.00

58,519,500.00

4 Buis beton dia. 30 cm precast concrete

m'

6.00

600,000.00

3,600,000.00

56.95

60,000.00

3,417,000.00

6 Pekerjaan plesteran dinding bata

78.48

36,710.00

2,881,000.80

7 Buis beton dia. 100 cm, panjang 1 m untuk sumur resapan

bh

3.00

360,000.00

1,080,000.00

0.16

600,000.00

96,000.00
160,515.00

5 Pasangan Bata

8 Beton K-300 untuk penutup resapan


9 Besi polos untuk beton penutup
10 Pasangan batu belah, camp 1pc : 4ps untuk resapan saluran

kg

15.66

10,250.00

m3

0.65

60,270.00

39,175.50

0.69

220,000.00

151,800.00

11 Batu pecah (100 - 200) untuk pengisi resapan

12 Batu kerikil untuk pengisi bak infitrasi

m3

0.16

220,000.00

35,200.00

13 Buangan/penyingkiran tanah hasil galian

m3

22.80

24,290.00

553,812.00

14 Pipa pralon dia. 4 inch, penyambung ke peresapan

m'

20.00

100,000.00

2,000,000.00

TOTAL - A. PEKERJAAN PEMBUATAN SALURAN :

73,489,791.30

REKAPITULASI
PEKERJAAN : PEMBANGUNAN GEDUNG LABORATORIUM BIOLOGI
TAHUN ANGGARAN 2011
LOKASI
: JL. WILLIEM ISKANDAR, Psr. V MEDAN ESTATE
NO.

LINGKUP PEKERJAAN : SIPIL


TOTAL HARGA
(Rp.)

ITEM PEKERJAAN

PEKERJAAN SIPIL

A.

PEKERJAAN PEMBUATAN SALURAN

73,489,791.30

TOTAL -V. PEKERJAAN SIPIL :

73,489,791.30