Kegiatan
Pekerjaan
Lokasi
Th. Anggaran
NO.
: 2011
NO.
ANALISA
SAT
A1
A2
A3
M2
M1
M2
Ls
Ls
200.00
90.00
12.00
1.00
1.00
1.00
Sub Total A
10,125.00
62,772.50
468,775.00
850,000.00
3,000,000.00
5,000,000.00
2,025,000.00
5,649,525.00
5,625,300.00
850,000.00
3,000,000.00
5,000,000.00
22,149,825.00
B1
B1
B4
B4
M3
115.48
M3
15.48
M3
16.00
M3
11.07
Sub Total B
30,500.00
30,500.00
104,300.00
104,300.00
3,522,173.89
472,214.56
1,668,846.36
1,154,299.69
6,817,534.49
VOLUME
5.00
HARGA SATUAN
(Rp)
JUMLAH
(Rp)
1
A.
1
2
3
4
5
6
2
PEKERJAAN PENDAHULUAN
Pembersihan Lokasi dan Perataan
Mengukur dan Pasang Bouwplank
Serobong Kerja 3x2 m
Papan nama kegiatan
Administrasi, Dokumen dan As Built Drawing
Mobilisasi dan demobilisasi
B.
1
2
5
6
C.
1
2
3
4
5
6
7
C1
C2
C1A
C2A
C4
F13
F14
M3
M3
M3
M3
M2
Ttk
M3
Sub Total C
50.30
20.03
17.27
0.58
4.78
72.36
0.67
815,787.50
539,415.00
576,537.50
278,415.00
97,065.00
163,321.88
5,281,625.00
41,030,304.24
10,801,905.25
9,954,880.83
160,243.30
463,889.81
11,817,245.00
3,560,988.94
77,789,457.38
D.
1
2
3
4
5
6
7
8
9
10
D1A
E1
E1
D5A
D4
D3
D9
D9
D7A
D7A
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
Sub Total D
4.24
3.25
14.89
1.43
0.09
0.07
0.06
2.40
2.03
0.80
3,373,687.50
724,072.50
989,342.50
3,813,002.50
5,591,040.00
4,803,687.50
3,816,227.50
3,816,227.50
3,813,002.50
3,813,002.50
14,310,657.58
2,354,603.32
14,733,783.18
5,443,472.87
514,872.66
359,422.57
219,645.09
9,152,611.06
7,729,362.79
3,052,966.63
57,871,397.76
E.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
PEKERJAAN PASANGAN
Pas. Batu bata 1/2 bata camp. 1 : 2/ U dinding
Pas. Batu bata 1/2 bata camp. 1 : 4/ U dinding
Pas. Batu bata 1/2 bata camp. 1 : 2/ U pot bunga
Pas. Batu bata 1/2 bata camp. 1 : 4/ U parit
Plesteran tembok tbl 15 mm camp. 1 Pc : 2 Ps/ U dinding
Plesteran tembok tbl 15 mm camp. 1 Pc : 4 Ps/ U dinding
Plesteran tembok tbl 15 mm camp. 1 Pc : 2 Ps/ U pot bunga
Plesteran tembok tbl 15 mm camp. 1 Pc : 4 Ps/ U parit
Pas. Lantai keramik KM/WC 20/20
Pasangan Lantai Keramik 40/40
Pasangan Batu adhesit
Pasangan lantai portico u/ teras depan dan tengah
Pasangan keramik dinding dan meja dapur
Pasangan paving
Pasangan Canstein
C3
C4
C4
C4
C5
C6
C5
C6
C9
C7A
C8
C7A
C9
C3
C12
M2
42.09
M2
150.98
M2
M2
8.11
M2
84.17
M2
301.97
M2
M2
16.21
M2
3.08
M2
101.39
M2
10.94
M2
4.77
M2
1.44
M2
129.50
M'
Sub Total E
107,281.25
97,065.00
97,065.00
97,065.00
37,088.50
32,597.50
37,088.50
32,597.50
215,314.00
162,314.00
405,314.00
162,314.00
215,314.00
128,772.50
189,422.50
4,514,979.09
14,655,326.67
786,916.74
3,121,772.01
9,843,445.34
528,543.11
663,884.83
16,457,395.19
4,432,333.76
774,724.72
309,812.92
16,676,038.75
72,765,173.15
Pekerjaan
Lokasi
Th. Anggaran
NO.
: 2011
NO.
ANALISA
SAT
1
F.
1
2
3
4
5
6
7
8
9
10
11
12
G.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
H.
1
2
3
4
5
6
I.
1
2
3
4
5
6
7
8
9
VOLUME
5.00
HARGA SATUAN
(Rp)
JUMLAH
(Rp)
F1
F1
F1
F1
F1
F2
G1
F15
F3
F5
F3
F5
M3
0.90
M3
0.49
M3
0.49
M3
0.24
M3
1.20
M2
195.13
M2
195.13
M1
79.26
M2
192.79
M2
192.79
M2
M2
Sub Total F
5,723,500.00
5,723,500.00
5,723,500.00
5,723,500.00
5,723,500.00
68,437.50
90,950.00
59,626.50
80,525.00
40,803.75
80,525.00
40,803.75
5,167,175.80
2,778,415.84
2,778,415.84
1,389,207.92
6,894,273.72
13,354,250.44
17,747,128.07
4,725,981.81
15,524,260.86
7,866,476.98
78,225,587.28
F7
F8
F8
F8A
F9
F9
F9
F9
F9
F9
F9
F9
F9
M2
3.61
M2
32.07
M2
19.29
M2
1.79
M3
0.25
M3
0.07
M3
0.06
M3
0.73
M3
0.06
M3
0.06
M3
0.03
M3
0.06
M3
0.08
M2
Sub Total G
512,437.50
453,225.00
453,225.00
208,225.00
6,531,250.00
6,531,250.00
6,531,250.00
6,531,250.00
6,531,250.00
6,531,250.00
6,531,250.00
6,531,250.00
6,531,250.00
240,225.00
1,849,671.63
14,533,415.00
8,742,408.10
373,231.74
1,611,041.67
483,312.50
375,909.72
4,779,423.61
375,909.72
376,983.75
214,805.56
375,909.72
537,013.89
34,629,036.61
H1
H2
H3
H5
H6
H7
Bh
78.93
Bh
118.40
Bh
26.31
Bh
59.20
Bh
118.40
Bh
59.20
Sub Total H
49,000.00
39,000.00
260,487.50
18,706.25
35,705.00
23,706.25
3,867,733.33
4,617,600.00
6,853,715.56
1,107,410.00
4,227,472.00
1,403,410.00
22,077,340.89
J5
J6
J1
J8
J4
J3
J2
Ttk
2.00
Bh
2.00
Bh
6.00
Bh
2.00
M'
48.51
M'
29.60
M'
73.18
Bh
1.00
Ttk
1.00
Sub Total I
311,422.50
33,487.50
24,400.00
567,540.00
69,660.63
20,847.13
12,002.50
4,000,000.00
4,000,000.00
622,845.00
66,975.00
146,400.00
1,135,080.00
3,379,314.32
617,074.90
878,316.28
4,000,000.00
4,000,000.00
14,846,005.50
Pekerjaan
Lokasi
Th. Anggaran
NO.
: 2011
NO.
ANALISA
SAT
5.00
K2
K7
K8
K6
K3
K4
K6B
K9
Ttk
Ttk
Ttk
Bh
Bh
Bh
Bh
Bh
10.00
10.00
5.00
5.00
12.00
5.00
2.00
1.00
1.00
217,625.75
29,625.00
32,625.00
32,625.00
56,625.00
41,125.00
121,625.00
266,625.00
10,000,000.00
2,176,257.50
296,250.00
163,125.00
163,125.00
679,500.00
205,625.00
243,250.00
266,625.00
10,000,000.00
14,193,757.50
M2
726.24
M2
54.44
M2
89.46
M2
22.64
M2
275.41
M2
89.46
M2
23.38
Sub Total K
15,037.50
62,399.75
62,399.75
62,399.75
15,037.50
68,437.50
62,399.75
10,920,773.85
3,397,000.79
5,582,142.97
1,412,979.94
4,141,501.27
6,122,266.67
1,459,155.75
33,035,821.24
M2
40.04
Set
1.00
bh
25.00
Sub Total M
550,000.00
5,000,000.00
750,000.00
22,023,222.22
5,000,000.00
18,750,000.00
45,773,222.22
J.
1
2
3
4
5
6
7
8
9
K
1
2
3
4
5
6
7
PEKERJAAN CAT
Cat dinding luar dalam
Cat kilap kusen
Cat kilap suncreen 5/7
Cat kilap lisplank
Cat plapond calciboard
Pek suncreen 5/7
Cat kilap pintu dan jendela
M
1
2
3
VOLUME
HARGA SATUAN
(Rp)
JUMLAH
(Rp)
Sub Total J
I1
I2
I2
I2
I1
F2
I2
480,174,159.00