P. 1
Suka Damai

Suka Damai

|Views: 1,007|Likes:
Dipublikasikan oleh Jaxx Cabron

More info:

Published by: Jaxx Cabron on Aug 08, 2011
Hak Cipta:Attribution Non-commercial

Availability:

Read on Scribd mobile: iPhone, iPad and Android.
download as XLS, PDF, TXT or read online from Scribd
See more
See less

01/04/2013

pdf

text

original

64734270.

xls
21:42:02
REKAPITULASI BIAYA
PROYEK PEMBANGUNAN 1 UNIT MANAGER HOUSE, 3 UNIT ASSISTANT HOUSE, 10 UNIT DOUBLE DWELLING DAN BANGUNAN LAIN
DI SUKA DAMAI ESTATE KABUPATEN MUBA - SUMATRA SELATAN
No. Jenis Pekerjaan Satuan Volume Harga Satuan Jumlah Harga (Rp) Luas ( M2 ) Harga ( M2 )
1 Pekerjaan !al
1.a Mobiliai !a" D#-$obiliai lo% 1 13,&00,000.00 13,&00,000.00
1.b Ba'a( (#')a !a" Di'#(i K##% lo% 1 1*,&00,000.00 1*,&00,000.00
"#$###$###.##
2 %angunan
+.a Ma"a,#' Ho-# -"i% 1 3.0,00/,*00.00 3.0,00/,*00.00 11..&0 +,&&.,0/3./1
+.b Ai%a"% Ho-# -"i% 3 300,001,0&/.++ 000,011,./1.*/ 130.00 +,30/,/30.11
+.2 Do-bl# D#3lli", -"i% 10 11.,001,+&1.&+ 1,1.0,01+,&1&.+0 .0.00 1,**+,03&.11
+.! E%a%# O44i2# -"i% 1 +00,033,.&*.*+ +00,033,.&*.*+ 1+1.&0 +,101,./..3/
"$#&'$#()$)**.*'
" +n,rastruktur
3.a Ma"a,#' Ho-# lo% 1 3/,0*0,+30.00 3/,0*0,+30.00
3.b Ai%a"% Ho-# lo% 1 31,11&,&...&0 31,11&,&...&0
3.2 Do-bl# D#3lli", lo% 1 1+&,./0,000.&0 1+&,./0,000.&0
1'*$#*&$'#'.##
* -.erhea/ an/ Sun/ries
1.a K#a$a"a" lo% 1 1+,&00,000.00 1+,&00,000.00
1.b T#% (-b- b#%o" lo% 1 *,&00,000.00 *,&00,000.00
1.2 A!$i"i%'ai !a" la5o'a" lo% 1 10,000,000.00 10,000,000.00
2'$###$###.##
0otal Suka 1amai 2state "$"12$11*$3&"
PPN 1# 4 ""1$211$*3&
5ran/ 0otal "$(*"$"2($22'
Pal#$ba",, 10 6-"i 7+010
Ho'$a% (a$i,
Sa(i 8 6V.1e!a Sa!it Man/iri
Senen e,,en/i %u/i Ru/ianto
P#(#')aa" i"i a(a" !i#l#ai(a" !ala$ )a",(a 3a(%- 2# 9 D-a 5-l-: ; Mi",,- E4#(%i4
64734270.xls
21:42:02
Si%# $a"a,#' Di'#(%-'
64734270.xls
21:42:02
R27P HR5 S08N M02R+L 1N 8PH
PR-927 P2M%N58NN P2R8MHN 1N SRN P2N1878N5
P0. PP.L-NS8M : S8M02R S2L0N th 2#1#
L-7S+ ; S87 1M+ 2S002 : M8% R2
N- 8R+N M02R+L S0
Harga Satuan
( Rp )
M02R+L
1 S#$#" P< T=5# 1 > &0 K, ?a( **,++0
+ S#$#" P-%i: ?a( 1+3,+00
3 Pai' M@ -
1 Pai' B#%o"A<o' M@ 1*0,100
& Pai' Paa", M@ 1*0,100
* Pai' U'-, M@ 1*0,100
/ S5li% +A3 M@ 10.,100
. K#'i(ilA(o'al M@ +.1,000
0 Ba%- (ali M@ +*0,&00
10 Ba%a P'# 10 B 10 B +0 2$ B: *03
11 Ba%a K#'a3a", . B +0 B +0 2$ B: 3,1/0
1+ Ba%- G'a"i% M@ 31/,./&
13 B#i B#%o" C D 1+ $$ K, 10,&00
11 B#i B#%o" E D 1+ $$ K, 10,1+0
1& - B#i B#%o" !ia 1+ $$ - 1+ $ KS B%, 10/,./0
1* - B#i B#%o" !ia 10 $$ - 1+ $ KS B%, /1,...
1/ - B#i B#%o" !ia . $$ - 1+ $ KS B%, 1/,0*0
1. - B#i B#%o" !ia * $$ - 1+ $ KS B%, +*,010
10 Ka3a% B#%o"AB#"!'a% K, 1+,01.
+0 Wi'# M#: M * MF 31,31/
+1 Wi'# M#: M . MF *+,0*0
++ Wi'# M#: M 10 MF 10+,**0
+3 Ba)a Ri",a" P'o4il GSMARTRUSSG 9 ?i"2al-$# A? 100 G &&0 ; MF 113,.&0
+1 Ba)a Ri",a" P'o4il GSMARTLITEG MF 1.0,/&0
+& Ka=- K-#" K#la II 9 M'a"%i,5#%a"a", #%a'a ; M@ 3,1*+,&00
+* Ka=- Pi"%-A6#"!#la K#la II 9 M#'a"%i,M#'bao #%a'a ; M@ 3,1/.,/&0
+/ Ka=- Pi"%- OH#" M@ 1,1+/,&00
+. Ka=- K#la II M@ 3,1*+,&00
+0 K-#" T=5# D1 U"i% -
30 K-#" T=5# D+ U"i% -
31 K-#" T=5# D3 U"i% -
3+ K-#" )#"!#la T=5# W1 U"i% -
33 K-#" )#"!#la T=5# W+ U"i% -
31 K-#" )#"!#la T=5# W3 9 Bo-5#" Li# Ka$a' Ma"!i ; U"i% -
3& K-#" )#"!#la T=5# I 9 Bo-5#" 6#l-i ; U"i% -
3* K-#" 6#"!#la T=5# 9 6#l-i !ia%a 5i"%- ; U"i% -
3/ K-#" T=5# K-1* K U"i% -
3. K-#" T=5# K-1*a K U"i% -
30 K-#" T=5# K-++ K U"i% -
10 K-#" T=5# K-+& K U"i% -
11 BoH#"li,:% T=5# BI-0+ K U"i% -
1+ BoH#"li,:% T=5# BI-03 K U"i% -
13 BoH#"li,:% T=5# BI-01 K U"i% -
11 Pi"%- T=5# D1 U"i% -
1& Pi"%- T=5# D+ U"i% -
1* Pi"%- T=5# D3 U"i% -
1/ Pi"%- T=5# P-01 U"i% -
1. Pi"%- T=5# P-0& U"i% -
10 Pi"%- T=5# P-0/ K U"i% -
&0 Pi"%- T=5# PI- D1 U"i% -
&1 Pi"%- B#i U"i% -
64734270.xls
21:42:02
R27P HR5 S08N M02R+L 1N 8PH
PR-927 P2M%N58NN P2R8MHN 1N SRN P2N1878N5
P0. PP.L-NS8M : S8M02R S2L0N th 2#1#
L-7S+ ; S87 1M+ 2S002 : M8% R2
N- 8R+N M02R+L S0
Harga Satuan
( Rp )
&+ 6#"!#la 6#"!#la T=5# W1 U"i% -
&3 6#"!#la 6#"!#la T=5# W+ U"i% -
&1 6#"!#la T=5# 6-0& U"i% -
&& 6#"!#la T=5# 6-0* K U"i% -
&* 6#"!#la T=5# 6-0/ K U"i% -
&/ 6#"!#la T=5# 6-00 U"i% -
&. Ka3a% N=a$-( T=5# KN-03 K U"i% -
&0 Ka3a% N=a$-( T=5# KN-01 K U"i% -
*0 Ka3a% N=a$-( T=5# KN-0& K U"i% -
*1 Ka3a% N=a$-( T=5# KN-0* U"i% -
*+ Ka3a% N=a$-( T=5# KN-0/ U"i% -
*3 Ka3a% N=a$-( T=5# KN-0. U"i% -
*1 Ka3a% N=a$-( T=5# KN-00 U"i% -
*& Ka3a% N=a$-( T=5# KN-10 U"i% -
** Ka=- Balo( 1&A1& - 1$ B%, -
*/ Ka=- Balo( 10A10 - 1$ B%, -
*. Ka=- Balo( *A1+ - 1 $ B%, -
*0 Ka=- Balo( &A1& - 1 $ B%, -
/0 Ka=- Balo( &A10 - 1 $ B%, -
/1 Ka=- Balo( &A/ - 1 $ B%, -
/+ Ka=- Balo( &A& - 1 $ B%, -
/3 Ka=- Balo( 3A+& - 1 $ B%, -
/1 Ka=- Balo( 3A1& - 1 $ B%, -
/& Ka=- Balo( 3A10 - 1 $ B%, -
/* Ka=- Balo( +A+& - 1 $ B%, -
// Ka=- Balo( &A/ - 1 $ K#la II B%, 3/,101
/. Ka=- Balo( &A& - 1 $ K#la II B%, +*,&*&
/0 Ka=- Pa5a" 3A+& - 1 $ K#la II B%, /0,*0&
.0 Ka=- Pa5a" +A+0 - 1 $ GRa2-(G B%, 3+,*3/
.1 Ka=- Balo( 1A* - 1 $ GRa2-(G B%, +&,&0+
.+ Ka=- G#la$ J &A/ - 1 $ B%, 3,/0&
.3 Ka=- G#la$ J 1+A1/ - 1 $ B%, /,&00
.1 T#'5al *B. Lb' 10*,0/&
.& Pl=3oo! 0 $$ MF /0,.10
.* Pl=3oo! * $$ MF +0,00&
./ T'i5l#( 0 $$ K5, +01,010
.. Pl=3oo! 1 $$ MF 30,/1/
.0 T'i5l#( 1 $$ K5, /+,10&
00 Kalibo'% A 3oo! 5a"#l %#bal ,3,& $$ K5, /&,000
01 Li% Ka=- P'o4il & B & 2$ > +$ B%, +&,300
0+ Li% Ka=- 1 B & 2$ > +$ B%, 1+,*&0
03 Li% Ka=- P'o4il 3 B 3 2$ > +$ B%, 1&,1.0
01 Li% Ka=- 1 B 3 2$ > +$ B%, /,&00
0& Pa(- 1G K, 1/,/10
0* Pa(- +G K, 1&,1.0
0/ Pa(- +,&G K, 1&,1.0
0. Pa(- 3G K, 1&,1.0
00 Pa(- 1G K, 1&,1.0
100 Pa(- &G K, 1&,1.0
101 Pa(- T'i5l#( K, 1/,/10
10+ Pa(- S#", K, +1,/01
103 Sola' L%' &,*03
101 <oal%#'AR#i!- K, 0,1..
64734270.xls
21:42:02
R27P HR5 S08N M02R+L 1N 8PH
PR-927 P2M%N58NN P2R8MHN 1N SRN P2N1878N5
P0. PP.L-NS8M : S8M02R S2L0N th 2#1#
L-7S+ ; S87 1M+ 2S002 : M8% R2
N- 8R+N M02R+L S0
Harga Satuan
( Rp )
10& <a% M#"i Ka=- M#'( (#$ba", K, +1,03&
10* T:i""#' Bo%ol B%l -
10/ I)-( K, 1+,*&0
10. Pi5a GalHa"iK#! D 1,&G B%, 31&,1/+
100 T## 1,&GB1,&G B: 11,&1+
110 T## S#5%i2%a"( B: -
111 Pi5a <o"!-i% &A.G - P-%i: B%, *,3+&
11+ E$bo!- B#i B: -
113 S#", MF 1/,13.
111 S#", G#lo$ba", B6LS +0 -( 37 B /7 K5, -
11& S#", B6LS 30, LL *0 2$ M7 +0,+10
11* Ab# G#lo$ba", K#2il /7 K5, -
11/ Ab# G#lo$ba", K#2il *7 K5, -
11. Ab# G#lo$ba", K#2il &7 K5, -
110 Rab-", Ab# M7 -
1+0 Pi5a PI< M#'( Sa,i%a, Ii"ilo", U"ilo", Ma5io" 1G D - 1 $ B%, 0.,*/0
1+1 Pi5a PI< WaHi" AW D 1G B 1 M B%, 1.1,1.3
1++ Pi5a PI< M#'( Sa,i%a, Ii"ilo", U"ilo", Ma5io" 3G D - 1 $ B%, *1,0.&
1+3 Pi5a PI< WaHi" AW D 3G B 1 M B%, 111,300
1+1 Pi5a PI< M#'( Sa,i%a, Ii"ilo", U"ilo", Ma5io" +G D - 1 $ B%, 3*,*.&
1+& Pi5a PI< WaHi" AW D +G B 1 M B%, &*,133
1+* Pi5a PI< M#'( Sa,i%a, Ii"ilo", U"ilo", Ma5io" 1A+G AW - 1 $ B%, 11,&1.
1+/ Pi5a PI< M#'( Sa,i%a, Ii"ilo", U"ilo", Ma5io" 3A1G AW - 1 $ B%, 10,*0.
1+. Tala", PI< M +0 B%, -
1+0 P#",,a"%-", Tala", B: -
130 Pi5a Hi%a$ STK 11 D 1G, T#bal 1,& $$ - * $ B%, ..1,/0&
131 Pi5a Hi%a$ M 1G, T#bal +,0 $$ - * $ > 1/,*3 (,Ab%, B%, -
13+ <NP K, 1+,*&0
133 <NP 100 B &0 B +0 B +,3 - * $ B%, -
131 <NP 1&0./&.1 $$ > * $ - &1 (,Ab%, B%, -
13& L K, .,.&&
13* L 30 B 30 B 3 $$ - * $ > .,1* (,Ab%, B%, /+,+&/
13/ L 10 B 10 B 1 $$ - * $ > 11,&+ (,Ab%, B%, 1+.,&/&
13. L &0 B &0 B & $$ - * $ > ++,*. (,Ab%, B%, +00,.31
130 Pla% E . $$ K, 11,.01
110 Pla% S%'i5 3 B +& $$ - * $ > 3,&3 (,Ab%, B%, 11,0/&
111 Pla% %'i5 3 B +& $$ - * $ B%, -
11+ Pla% Hi%a$ 17 B .7 B * $$ > 110 (,A(5, K5, -
113 Pla% Hi%a$ +00 B +00 B . $$ K5, -
111 Pla% Hi%a$ 1&0 B 1&0 B . $$ K5, -
11& Pla% Hi%a$ &0 B /0 B . $$ K5, -
11* Pla% C . $$ K, 1+,331
11/ Pla% Hi%a$ 3&0 B 100 B +0 $$ K5, -
11. Ba-% A",(-' 3A1G B: ++,//0
110 Ba-% A",(-' 3A1G B 1& 2$ B: -
1&0 Ba-% A",(-' 1A+G B +& 2$ B: -
1&1 Ba-% M-' Hi%a$ D 1A+G B: 010
1&+ BAN 1A+G B 11A+G B: -
1&3 T-'"b-2(l# 1A+G B: 3/,0&0
1&1 Sa,'o! 1A+G B 1&0 2$ 5a")a", !'a% / 2$ N 1 b: $-' B%, -
1&& Sa,'o! 1A+G B &0 2$ 5a")a", !'a% / 2$ N 1 b: $-' B%, -
1&* BAN 1A+G B .G B: -
1&/ Ba-% Uli' M 1,&G B + $ B%, -
64734270.xls
21:42:02
R27P HR5 S08N M02R+L 1N 8PH
PR-927 P2M%N58NN P2R8MHN 1N SRN P2N1878N5
P0. PP.L-NS8M : S8M02R S2L0N th 2#1#
L-7S+ ; S87 1M+ 2S002 : M8% R2
N- 8R+N M02R+L S0
Harga Satuan
( Rp )
1&. K#$-!i N G#a' S#% -
1&0 Ka'#% N Ba-% A2 Lo% -
1*0 B#"a", N=lo" Rol 3,/0&
1*1 K#'a$i( 30 B 30 2$ KW I M#'( Ro$a" T=5# Mabl# 3310/ D- 101,+00
1*+ K#'a$i( +0 B +0 2$ KW I M#'( Ro$a" T=5# I"2iio" I +00&0 D- .1,/&&
1*3 K#'a$i( +0 B +0 2$ KW I M#'( Ro$a" T=5# W +010* D- .1,/&&
1*1 K#'a$i( +0 B +& 2$ KW I M#'( Ro$a" T=5# W +&301 D- ..,&&0
1*& K#'a$i( . B 30 2$ KW I M#'( Ro$a" M7 1.,0/&
1** K#'a$i( 10 B 10 2$ M#'( M-liaA#)#"i"=a D- *0,&/&
1*/ K#'a$i( 30 B 30 2$ Di"!i", M#'( M-liaA#)#"i"=a D- &0,*00
1*. K#'a$i( +0 B +0 2$ La"%ai KM M#'( M-liaA#)#"i"=a D- &*,0+&
1*0 K#'a$i( +0 B +& 2$ Di"!i", M#'( M-liaA#)#"i"=a D- &0,*00
1/0 K#'a$i( 10 B 10 2$ M#'( M-liaA#)#"i"=a M7 +/,10.
1/1 <lo#% D-!-( M#'( TOTO T=5# <W 1+0 6AS&1* STD N A2#o'i# Ko$5li% B: +,/0/,100
1/+ <lo#% 6o",(o( M#'( S%a"!a'! B: 1.3,1+&
1/3 <lo#% 6o",(o( M#'( TOHO B: .+,++&
1/1 <lo#% 6o",(o( M#'( TOTO T=5# <E * B: 01,./&
1/& Wa%a4#l M#'( TOTO T=5# L+3/ I1B N A2#o'i# Ko$5li% 9Bi'- M-!a; B: +,01&,&0&
1/* Ki%2:#" ?i"( S%ai"l# S%##l 1 L-ba", M#'( M#i3a B: +10,3&0
1// Ki%2:#" ?i"( S%ai"l# S%##l + L-ba", M#'( Ro=al B: 11+,/&0
1/. Oloo' D'ai" S%ai"l# S%##l M#'( TOTO T=5# TP 1 B B: 3++,&/&
1/0 Oloo' D'ai" Pla%i( Wa'"a Bi'- M-!a N S=5:o" B: *,3+&
1.0 Do5 Ba( PI< 1A+G B: *,3+&
1.1 K'a" Ai' Ma"!i M#'( TOTO T=5# T +3 B 13 I/ 9N; B: 101,.10
1.+ Ball IalH# KIT? 3A1G B: -
1.3 K'a" Ai' Biaa M#'( Ki%K T=5# E",(ol B: *3,+&0
1.1 K'a" Ai' Ki%2:#" ?i"( M#'( TOTO T=5# T 30 AR 13 I/ 9N; B: +0.,&10
1.& T#$5a% Sab-" I"bo3 M#'( TOTO T=5# S11N 9Bi'- M-!a; B: 1.,0/0
1.* T#%$o"! 100 Li%#' B: 01.,/&0
1./ Pi"%- PI< PI-0+ B: ++1,3/&
1.. K-#" PI< B: 31*,+&0
1.0 Ka2a I2#AB-'a$ & $$ MF 113,.&0
100 Ka2a B#"i", & $$ MF .+,++&
101 Ka2a Ra=ba" & $$ MF 01,./&
10+ Bi",(ai N (a2a "a(o . !a-" l#ba' *0 2$ #% 111,3+0
103 Bi",(ai N (a2a "a(o 1 !a-" l#ba' *0 2$ #% &&,**0
101 Bi",(ai N (a2a "a(o 3 !a-" l#ba' *0 2$ #% 11,+/&
10& Ka3a% D-'i > 10 (, Roll 1&1,.00
10* Ka3a% Ha'$o"i(a 30 B 30B 3 > + $ M7 101,+00
10/ Ka3a% Ha'$o"i(a &0 B &0 > 1,&0 2$ M7 /&,000
10. Ka3a% Ha'$o"i(a + $$ PI< <oa%#! 9 la5ia" 5la%i( ; > 1,30 2$ M7 1+0,1/&
100 Ka3a% N=a$-( Pa'abola %#"l# MF 1.,0/&
+00 Ka3a% A=a$ M7 1+,*&0
+01 O'a$# Al-$i"i-$ N Kaa N=a$-( Oib#' Pol=#%#' MF &3,/*3
+0+ <a% T#$bo( P-%i: M#'( Ii"il#B &000 E$-lio" Pai"% K, 1&,1.0
+03 <a% T#$bo( P-%i: K, 10,1+0
+01 <a% M#"i B#i M#'( Bo!#la2 0000 ?i"2 <:'o$a%# P'i$#' K, 30,003
+0& <a% B#i Pla%o"# .000 S="%:#%i2 Hi,: Glo Pai"% K, 1&,&10
+0* <a% Ka=- Pla%o"# .000 S="%:#%i2 Hi,: Glo Pai"% K, 1&,&10
+0/ D#$5-l Ka=- M#'( K#$ba", K, 1/,/10
+0. T:i""#' B S5#2ial L%' +1,03&
+00 ?i"2al-$# G#"%#", Hi - T#", T<T 0.1 $$, #B Bl-#S2o5# S%##l MF 11,113
+10 ?i"2al-$# G#"%#", No(ARab-", Hi - T#", T<T 0.1 $$, #B Bl-#S2o5# S%##l M7 +0,00&
64734270.xls
21:42:03
R27P HR5 S08N M02R+L 1N 8PH
PR-927 P2M%N58NN P2R8MHN 1N SRN P2N1878N5
P0. PP.L-NS8M : S8M02R S2L0N th 2#1#
L-7S+ ; S87 1M+ 2S002 : M8% R2
N- 8R+N M02R+L S0
Harga Satuan
( Rp )
+11 A%a5 #", S5a"!#2( ?i"2al-$# A? 100 T#bal 0,+& $$ MF *&,/.0
+1+ G#"%#", M#%al ?i"2al-$# A? 100 T#bal 0,3 $$ MF /0,.10
+13 ?i"2al-$# G#lo$ba", Hi - T#", T<T 0.3 $$, #B Bl-#S2o5# S%##l 5a")a", /,10 $ K5, -
+11 ?i"2al-$# G#lo$ba", Hi - T#", T<T 0.3 $$, #B Bl-#S2o5# S%##l 5a")a", *,*0 $ K5, -
+1& ?i"2al-$# G#lo$ba", Hi - T#", T<T 0.3 $$, #B Bl-#S2o5# S%##l 5a")a", &,00 $ K5, -
+1* ?i"2al-$# G#lo$ba", Hi - T#", T<T 0.3 $$, #B Bl-#S2o5# S%##l 5a")a", 1,&0 $ K5, -
+1/ ?i"2al-$# G#lo$ba", Hi - T#", T<T 0.3 $$, #B Bl-#S2o5# S%##l 5a")a", 1,3& $ K5, -
+1. ?i"2al-$# G#lo$ba", Hi - T#", T<T 0.3 $$, #B Bl-#S2o5# S%##l 5a")a", 1,00 $ K5, -
+10 ?i"2al-$# G#lo$ba", Hi - T#", T<T 0.3 $$, #B Bl-#S2o5# S%##l 5a")a", 3,*0 $ K5, -
++0 ?i"2al-$# G#lo$ba", Hi - T#", T<T 0.3 $$, #B Bl-#S2o5# S%##l 5a")a", 3,+& $ K5, -
++1 ?i"2al-$# G#lo$ba", Hi - T#", T<T 0.3 $$, #B Bl-#S2o5# S%##l 5a")a", 3,1& $ K5, -
+++ ?i"2al-$# G#lo$ba", Hi - T#", T<T 0.3 $$, #B Bl-#S2o5# S%##l 5a")a", +,10 $ K5, -
++3 ?i"2al-$# G#lo$ba", Hi - T#", T<T 0.3 $$, #B Bl-#S2o5# S%##l 5a")a", +,00 $ K5, -
++1 ?i"2al-$# G#lo$ba", Hi - T#", T<T 0.3 $$, #B Bl-#S2o5# S%##l 5a")a", 1,&& $ K5, -
++& ?i"2al-$# G#lo$ba", Hi - T#", T<T 0.3 $$, #B Bl-#S2o5# S%##l 5a")a", 1,10 $ K5, -
++* ?i"2al-$# G#lo$ba", Hi - T#", T<T 0.3 $$, #B Bl-#S2o5# S%##l 5a")a", 1,3& $ K5, -
++/ ?i"2al-$# G#lo$ba", Ola:i", Hi - T#", T<T 0.3 $$, #B Bl-#S2o5# S%##l M7 31,*+&
++. Rab-", S5a"!#2( ?i"2al-$# Rab-", A? 100 T#bal 0,+& M7 31,1&&
++0 Rab-", M#%al ?i"2al-$# A? 100 T#abl 0,3 $$ M7 31,1&&
+30 GR< +0 2$ M7 1.,0/&
+31 Pa(- Ab# +,&G N Ka'#% b: ++1
+3+ Pi"%- Ool!i", Ga%# $+ &3/,*+&
+33 K-"2i Ta"a$ + Slo% 10G M#'( ISEO 9K-"2i G#5#",; B: 13+,.+&
+31 K-"2i Ta"a$ + Slo% 10G M#'( DEKKSON 9K-"2i G#5#",; B: 13+,.+&
+3& K-"2i Ta"a$ KODAI //0& B: 1&.,1+&
+3* K-"2i Ta"a$ P#l-'- B: +.1,*+&
+3/ K-"2i Ta"a$ SES B: 1*1,1&0
+3. K-"2i Ta"a$ AR B: 10/,&+&
+30 K-"2i Ta"a$ 6a",(a' B: 0*,110
+10 E",#l Ga"%-", K-"i",a" M#'( A'2: 3G B +,&G B: .,.&&
+11 E",#l Ga"%-", K-"i",a" M#'( A'2: 1G B 3G B: 10,1+0
+1+ E",#l Wi"!o3 <lo-#' B: ++,13.
+13 E",#l 1G HSG P-%i: B: &,0*0
+11 E",#l 3G HSG P-%i: B: 1,1+.
+1& E",#l Pi"%- Pa,a' B: 31,*+&
+1* G'#"!#l Ta"a$ 10 G B: 31,*+&
+1/ G'#"!#l K-"i",a" +G B: *,3+&
+1. G'#"!#l T=5# A"%i( +G B: &,0*0
+10 G'#"!#l K-"i",a" 3G B: 1+,*&0
+&0 Ha"!l# Pi"%- Ba%- B: *0,&/&
+&1 Ha"!l# B: *0,&/&
+&+ L#$a'i Ga"%-", Da5-' S#% *0,&/&
+&3 Bi",(ai N Na(o Ra=b#" & $$ - . Da-" N B#i T#'ali S#% *0,&/&
+&1 P#,a",a" 6#"!#la 3G T=5# Polo B: 3,/0&
+&& P#,a",a" 6#"!#la 3G T=5# A"%i( B: 3,/0&
+&* P#,a",a" Pi"%- 1G T=5# Polo B: /,33/
+&/ Ha( A",i" T=5# A"%i( B: *,&/.
+&. Ha( A",i" T=5# Polo B: *,&/.
+&0 K-"2i Ti2 Ta2 B: 3,/0&
+*0 E",#l 3 G 6a"%a" - B#%i"a B: +,&30
+*1 E",#l P#,a B: 11,3.&
+*+ S#('-5 3A1G B: *3
+*3 I#"%ilai Pla%i( B: 3,/0&
64734270.xls
21:42:03
R27P HR5 S08N M02R+L 1N 8PH
PR-927 P2M%N58NN P2R8MHN 1N SRN P2N1878N5
P0. PP.L-NS8M : S8M02R S2L0N th 2#1#
L-7S+ ; S87 1M+ 2S002 : M8% R2
N- 8R+N M02R+L S0
Harga Satuan
( Rp )
+*1 G'o-%i", M@ .++,+&0
+*& A< <o"!i%io"#' + PK M#'(,Pa"ao"i2 U"i% /,.13,000
+** A< <o"!i%io"#' 1,& PK M#'(,Pa"ao"i2 U"i% &,130,&00
+*/ A< <o"!i%io"#' 1 PK M#'(,Pa"ao"i2 U"i% 3,*0&,+&0
+*. A< <o"!i%io"#' 1A+ PK M#'(,Pa"ao"i2 U"i% 3,+.0,000
+*0 <#lli", 4a" &*G Pa"ao"i2 U"i% &0*,000
+/0 Kab#l NYA 1 B +.& $$+ > 100 $ M#'( P'aba Rol +1+,000
+/1 Kab#l NYA 1 B 1.& $$+ M#'( P'aba Rol 1.0,/&0
+/+ Iola%o' Pla%i( B: +&3
+/3 Iolai U"ib#l Rol *,0&.
+/1 La$5- Pi)a' 1& W M#'( P:illi5 N Oi%%i", B: +&,300
+/& La$5- SL 11 W M#'( P:illi5 N Oi%%i", B: ++,//0
+/* La$5- SL 1. W M#'( P:illi5 N Oi%%i", B: 11,+/&
+// La$5- TL 10 W !#",a" BoB T=5# S%a"!a'! Ko%a( S#% /&,000
+/. La$5- TL +0 W !#",a" BoB T=5# S%a"!a'! Ko%a( S#% 103,/30
+/0 La$5- TL 10 W !#",a" BoB T=5# S%a"!a'! Ko%a( S#% 1+3,0/0
+.0 Sa(la' T-",,al I"bo3 M#'( <li5al B: +1,**.
+.1 Sa(la' Ga"!a I"bo3 M#'( <li5al B: +0,./3
+.+ S%o5 Ko"%a( M#'( B'o2o I"bo3 B: 1+,*&0
+.3 Sa(la' Ga"!a O-%bo3 B: 0,.01
+.1 Sa(la' T-",,al O-%bo3 B: 0,1..
+.& S%o5 Ko"%a( O-%bo3 B: 1+,*&0
+.* S%o5 Ko"%a( A< M#'( <li5al B: *0,&/&
+./ M<B 1* A 1 P:a# N BoB M#'( O-)i S#% &0,*00
+.. M<B + A 1 P:a# N BoB M#'( O-)i S#% &0,*00
+.0 M<B 1 A 1 P:a# N BoB M#'( O-)i S#% &0,*00
+00 M<B * A 1 P:a# N BoB M#'( O-)i S#% &0,*00
+01 Pi5a <o"!-i% D 1A+G - 1 $ B%, 13,01&
+0+ Kab#l T3i%#! 1 B +& $$F 9S-%'a!o; $7 +.,1*3
+03 Kab#l T3i%#! 3 B 3& N 1 B +& $$F 9S-%'a!o; $7 +3,103
+01 Kab#l T3i%#! 1 B 1* $$F 9S-%'a!o; $7 1.,0/&
+0& $7 0,3*1
+0* $7 11,3.&
+0/ La$5- )ala" M#'(.Ha""o2: %i5= Bolo,"a 1+&W 2A3 -55o'% b: .++,+&0
+0. P:o%o2#ll M#'( KAGASEL 1+A 2A3 M<B +A b: +31,0+&
+00 Tia", Li%'i( B#%o" / $ To",,a( A$5-: b%, 1,.0/,&00
300 Do3" G-= -"i% -
301 S-5#"#" b: 1+,01.
30+ La',# b: &0,1&&
303 OiB#! !#a! b: 31,011
301 S%i( ,'o-"!i", %#$ba,a !ia 1+ $$ b%, 1.*,&..
30& Kab#l B< +& $$ $ +0,&&*
30* Pla% %a"li > &0 $ $ +,0./
30/ B-2#l %o5i", b: *0*
30. Pi5a G'o-"! GalHa"i#! 1A+G b%, +0.,/+&
300 B-"!l# 5'o%#2io" 5i5a PI< 1A+G b%, 11,&1.
310 Kab#l Ti# 5a")a", 3& 2$ b: +.&
JS < 8PH
1 Paa", Bo35la"( M7 0,+10
+ MobiliaiAP#la",i'a" LS -
3 Bo",(a' 6#$ba%a" La$a LS -
1 B#"!-",a" S#$#"%a'aA<o44#'!a$ LS -
& Galia" Ta"a: M@ +0,100
Kab#l T3i%#! + B 10 $$
+
9S-%'a!o;
Kab#l NYMHY + < B +,& $$
+
64734270.xls
21:42:03
R27P HR5 S08N M02R+L 1N 8PH
PR-927 P2M%N58NN P2R8MHN 1N SRN P2N1878N5
P0. PP.L-NS8M : S8M02R S2L0N th 2#1#
L-7S+ ; S87 1M+ 2S002 : M8% R2
N- 8R+N M02R+L S0
Harga Satuan
( Rp )
* U'-, Pai' M@ 11,10*
/ Ba%- (ali M@ 131,100
. <#'-2-( G#la$ T%( *,/+0
0 U'-,a" Ta"a: Q P#$a!a%a" M@ +0,1*0
10 B#(i%i", S#%#$5a% MF +0,100
11 B#(i%i", S#%#$5a% + - * $ MF &.,.00
1+ B#(i%i", S#%#$5a% / - 1+ $ MF */,+00
13 B#(i%i", Balo( Q Kolo$ MF 3/,.00
11 B#(i%i", M#"#'- MF +1,000
1& Oab'i(ai Ba)a Ri",a" GSMARTLITEG MF 1&,0*0
1* P#$aa",a" Ba)a Ri",a" GSMARTLITEG MF 1+,*00
1/ Oab'i(ai Ba)a Ri",a" GSMARTRUSSG MF +&,+00
1. P#$aa",a" Ba)a Ri",a" GSMARTRUSSG MF 1.,1.0
10 B#(i%i", Di"!i", MF 1+,000
+0 Po"!ai 1 Ba%- 1 8 + MF 10,0.0
+1 Po"!ai Rolla, Ba%a MF *,/+0
++ Po"!ai Ba%- (ali a! 8 1 8 1 M@ 131,100
+3 Paa",a" Di"!i", a! 1 8 1 MF 11,/*0
+1 Paa",a" Di"!i", a! 1 8 + MF 11,+.0
+& Paa",a" Di"!i", a! 1 8 & MF 10,0+0
+* Paa",a" Ba%a K#'a3a", MF +1,000
+/ Paa",a" Ba%- Ala$ MF 1+,000
+. Pl#%#'a" 181 N A2ia" MF /,&*0
+0 Pl#%#'a" 181 N A2ia" T=5# A MF 0,+10
30 Pl#%#'a" 18+ N A2ia" MF /,&*0
31 Pl#%#'a" 18+ N A2ia" T=5# A MF 0,+10
3+ Pl#%#'a" 18& N A2ia" MF /,&*0
33 P#",#2o'a" 9K 1/&; M@ +1.,100
31 P#",#2o'a" 18+83 M@ +1.,100
3& P#",#2o'a" 1838& M@ 1.1,.00
3* La"%ai K#')a MF 0,+10
3/ <o' B#%o" T-$b-( M@ 1&1,+00
3. S%#( Po"!ai M#"#'- K, 33*
30 P#$b#ia" C !ia. 1+ $$ K, 1,&1+
10 P#$b#ia" C !ia. 1+ $$ 9Ta"5a Ka3a% B#%o"; K, 33*
11 P#$b#ia" E !ia. 1+ $$ K, 1,1/*
1+ P#$b#ia" E !ia. 1+ $$ 9Ta"5a Ka3a% B#%o"; K, 33*
13 P#$b#ia" Wi'#$#: M * MF +,&+0
11 P#$b#ia" Wi'#$#: M . MF +,&+0
1& P#'(a=-a" Ka5 M@ 1,00.,000
1* P#'(a=-a" Ka5 SD M@ 1,00.,000
1/ P#'(a=-a" Ka5 LH1 M@ 1,00.,000
1. P#'(a=-a" Ka5 T=5# A M@ 1,311,000
10 P#'(a=-a" Ra",(a Di"!i", M@ &..,000
&0 P#'(a=-a" Ra",(a Di"!i", SD M@ &..,000
&1 P#'(a=-a" Ra",(a Di"!i", LH1 M@ &..,000
&+ Paa", Di"!i", Pa5a" MF 1+,*00
&3 Paa", Di"!i", Pa5a" SD MF 1+,*00
&1 Paa", Di"!i", Pa5a" LH1 MF 1+,*00
&& Paa", Li5la"( GR< M7 +1,.10
&* Paa", Li5la"( M7 1*,.00
&/ Paa", A%a5 S#", G#lo$ba", MF &,010
&. Paa", Rab-", S#", M7 3,3*0
64734270.xls
21:42:03
R27P HR5 S08N M02R+L 1N 8PH
PR-927 P2M%N58NN P2R8MHN 1N SRN P2N1878N5
P0. PP.L-NS8M : S8M02R S2L0N th 2#1#
L-7S+ ; S87 1M+ 2S002 : M8% R2
N- 8R+N M02R+L S0
Harga Satuan
( Rp )
&0 Paa", A%a5 Ab# G#lo$ba", MF &,010
*0 Paa", A%a5 Ab# G#lo$ba", SD MF &,010
*1 Paa", A%a5 Ab# G#lo$ba", LH1 MF &,010
*+ Paa", Rab-", Ab# M7 3,3*0
*3 Paa", A%a5 ?i"2al-$# G#lo$ba", MF *,/+0
*1 Paa", A%a5 S5a"!#( ?i"2al-$# A? 100 %#bal 0,+& $$ MF .,100
*& Paa", G#"%#", M#%al ?i"2al-$# A? 100 %#bal 0,3 $$ MF 0,+10
** Paa", A%a5 ?i"2al-$# T<T 0,1& $$ MF *,/+0
*/ Paa", Rab-", ?i"2al-$# T<T 0,1& $$ M7 1,+00
*. Paa", Rab-", ?i"2al-$# G#lo$ba", M7 3,3*0
*0 Paa", Rab-", S5a"!#2( ?i"2al-$# A? 100 %#bal 0,+& $$ M7 1,+00
/0 Paa", Rab-", M#%al ?i"2al-$# A? 100 %#bal 0,3 $$ M7 &,010
/1 Paa", Ola:i", ?i"2al-$# T<T 0,1& $$ M7 &,010
/+ Paa", Ola:i", ?i"2al-$# G#lo$ba", M7 &,010
/3 P#$aa",a" S#", 6-'ai Dala$ M7 &,010
/1 Paa", La"%ai Pa5a" MF -
/& Paa", Pla4o"! 1 $$ MF 13,*.0
/* Paa", Di"!i", Pa'%ii MF -
// Paa", Di"!i", T'i5l#( MF -
/. Paa", Li% Pla4o"! M7 .10
/0 Paa", Li% Pla4o"! P'o4il M7 1,+*0
.0 P#$aa",a" K#'a$i( La"%ai 30 B 30 2$ T=5# A MF 1/,..0
.1 P#$aa",a" K#'a$i( Di"!i", +0 B +& 2$ MF &0,100
.+ P#$aa",a" K#'a$i( Di"!i", +0 B +& 2$ T=5# A MF &1,*00
.3 P#$aa",a" K#'a$i( La"%ai +0 B +0 2$ T=5# A MF 1*,+00
.1 P#$aa",a" K#'a$i( Da5-' +0 B +0 2$ T=5# A MF &.,.00
.& P#$aa",a" K#'a$i( La"%ai +0 B +0 2$ MF 13,*.0
.* P#$aa",a" S(i'%i", La"%ai T=5# A M7 &,010
./ P#$b#'i:a" MF 3,3*0
.. P#",#2a%a" Di"!i", T=5# A MF .,100
.0 P#",#2a%a" Di"!i", MF /,&*0
00 P#",#2a%a" Di"!i", Pa5a" MF -
01 P#",#2a%a" Pla4o"! MF .,100
0+ P#",#2a%a" Pla4o"! T=5# A MF 10,0.0
03 P#",#2a%a" Ba)a MF 1&,0*0
01 P#",#2a%a" Ba)a T=5# A MF 1/,*10
0& P#",#2a%a" K-#" MF +0,1*0
0* P#",#2a%a" K-#" T=5# A MF +1,000
0/ P#",#2a%a" Li%5la"( MF +1,000
0. P#",#2a%a" Li%5la"( T=5# A MF +1,.10
00 P#",#2a%a" Pi"%- Q 6#"!#la MF 10,3+0
100 P#",#2a%a" Pi"%- Q 6#"!#la T=5# A MF +1,000
101 <oal%#' K-!a-K-!a T=5# A MF 1,*.0
10+ <oal%#' K-!a-K-!a MF 1,311
103 Oab'i(ai 5i"%- Ool!i", ,a%# b: &..,000
101 Oab'i(ai 6#"!#la B: /&,*00
10& Oab'i(ai 6#"!#la Ka2a B: 100,+00
10* Oab'i(ai K-#" M 1*,+00
10/ Oab'i(ai Ka"o5= M -
10. Oab'i(ai Pi"%- Pa"#l B: +&+,000
100 Oab'i(ai Pi"%- Do-bl# Pl=3oo! b: */,+00
110 Oab'i(ai L#$a'i B: +&+,000
111 P#$aa",a" Pi"%- 4ol!i", ,a%# b: 1+0,000
64734270.xls
21:42:03
R27P HR5 S08N M02R+L 1N 8PH
PR-927 P2M%N58NN P2R8MHN 1N SRN P2N1878N5
P0. PP.L-NS8M : S8M02R S2L0N th 2#1#
L-7S+ ; S87 1M+ 2S002 : M8% R2
N- 8R+N M02R+L S0
Harga Satuan
( Rp )
11+ P#$aa",a" K-#" B: +&,+00
113 P#$aa",a" Ka"o5= B: -
111 Paa", Pi"%- U"i% 0+,100
11& P#$b-a%a" Ba'a( K#')a U"i% 1+0,000
11* Paa", 6#"!#la U"i% +&,+00
11/ P#$aa",a" A2#o'i# Pi"%- B: 1+,*00
11. P#$aa",a" A2#o'i# Pi"%- T=5# A B: 10,0.0
110 P#$aa",a" A2#o'i# 6#"!#la T=5# A B: 1,+00
1+0 P#$aa",a" A2#o'i# 6#"!#la B: 3,3*0
1+1 P#$aa",a" Ka2a MF &,010
1++ P#$aa",a" Bi",(ai N (a2a "a(o . !a-" #% 1,+00
1+3 P#$aa",a" Bi",(ai N (a2a "a(o 1 !a-" #% 3,3*0
1+1 P#$aa",a" Bi",(ai N (a2a "a(o 1 !a-" #% +,&+0
1+& Paa", Pa,a' Ka3a% D-'i M7 -
1+* Paa", Ka3a% Ha'$o"i(a MF .,100
1+/ Paa", Pa,a' Ka3a% Ha'$o"i(a M7 -
1+. I"%alai Ai' B#'i: M7 &,010
1+0 I"%alai Ai' Ko%o' M7 *,/+0
130 Paa", Sa"i%ai' OiB%-'# B: 10,0.0
131 Paa", <lo#% D-!-( B: .1,000
13+ Paa", <lo#% 6o",(o( Ti5# I B: &0,100
133 Paa", <lo#% 6o",(o( Ti5# II B: 1+,000
131 Paa", Ki%2:#" ?i"( 1 L-ba", B: &.,.00
13& Paa", Wa%a4#l B: /&,*00
13* P#$aa",a" Ta",(i Oib#' MF &.,.00
13/ Paa", Ba( <-2i Pi'i", B: &.,.00
13. S#5%i2%a"( 9l(5 !,. R$b",b( (%'l, 5. :a3a; Ba%a U"i% 1,00.,000
130 P#$aa",a" K-#" N Pi"%- B#i Wa%#' Ga%# U"i% -
110 P#$b-a%a" Ta'li 6#'a)a( U"i% /0,.00
111 P#$aa",a" 6#'a)a( MF 1&,0*0
11+ P#(#')aa" Ba)a <NP 9Oab'i(aiAE'#2%io"; K, &,..0
113 P#(#')aa" Ba)a Pla% R . $$ 9Oab'i(aiAE'#2%io"; K, &,..0
111 P#(#')aa" Ba)a Pla% C . $$ 9Oab'i(aiAE'#2%io"; K, &,..0
11& P#(#')aa" Ba)a Si(- 9Oab'i(aiAE'#2%io"; K, *,/+0
11* P#(#')aa" Ba)a WO 9Oab'i(aiAE'#2%io"; K, /,&*0
11/ P#(#')aa" Ba)a Pi5a 9Oab'i(aiAE'#2%io"; B%, &,..0
11. P#(#')aa" Ba)a <NP 9Oab'i(ai; K, -
110 P#(#')aa" Ba)a Pla% R . $$ 9Oab'i(ai; K, -
1&0 P#(#')aa" Ba)a Si(- 9Oab'i(ai; K, -
1&1 I"%alai La$5- T%( 11+,.00.00
1&+ I"%alai S%o5 Ko"%a( 9Kab#l NYA 1 B +.& $$+; T%( +13,*00.00
1&3 P#$bobo(a" T#5i Go'o",-Go'o", M@ 33*,000.00
1&1 S%#i,#' Ti%i Pa"#" B: 11,/*0.00
Jaringan Listrik 10/,*...00
1 Kab#l T3i%#! 1 B +& $$F 9S-%'a!o; $7 &01.00
+ $7 33*.00
3 $7 33*.00
1 La$5- )ala" M#'(.Ha""o2: %i5= Bolo,"a 1+&W 2A3 -55o'% b: +1,000.00
& P:o2#ll M#'( KAGASEL 1+A 2A3 M<B +A b: +,&+0.00
* Tia", Li%'i( B#%o" / $ To",,a( A$5-: b%, 1+,000.00
/ Do3" G-= -"i% -
. S-5#"#" b: 1+0.00
0 La',# b: 1,*.0.00
Kab#l T3i%#! + B 10 $$
+
9S-%'a!o;
Kab#l NYMHY + < B +,& $$
+
64734270.xls
21:42:03
R27P HR5 S08N M02R+L 1N 8PH
PR-927 P2M%N58NN P2R8MHN 1N SRN P2N1878N5
P0. PP.L-NS8M : S8M02R S2L0N th 2#1#
L-7S+ ; S87 1M+ 2S002 : M8% R2
N- 8R+N M02R+L S0
Harga Satuan
( Rp )
10 OiB#! !#a! b: 1,+*0.00
11 S%i( ,'o-"!i", %#$ba,a !ia 1+ $$ b%, +&,+00.00
1+ Kab#l B< +& $$ $ .10.00
13 Pla% %a"li > &0 $ $ .10.00
11 B-2#l %o5i", b: 1+0.00
1& Pi5a G'o-"! GalHa"i#! 1A+G b%, 0,+10.00
1* B-"!l# 5'o%#2io" 5i5a PI< 1A+G b%, .10.00
1/ Kab#l Ti# 5a")a", 3& 2$ b( +&+.00
0otal
64734270.xls
13
ANALISA SATUAN PEKER6AAN
PROGRAM BANGUNAN PERUMAHAN DAN SARANA PENDUKUNG
PT.PP.LONSUM Tb( - SUMATERA SELATAN %: +010
LOKASI 8 MUBA AREA - SUMATERA SELATAN
N- R+N P272RJN
V-L 2S0 2S0+MS+ 6V.12= S=+0 MN1+R+
SAT. BAHAN BAHAN SAT. UPAH UPAH
## P272RJN P2RS+PN > M-%+L+SS+
Paa", Bo35la"( M? 1.## 13,310 0,+10 0,+10
Ka=- Pa5a" +A+0 - 1 $ GRa2-(G K5, 0.+* 3+,*3/ .,&.0
Ka=- Balo( 1A* - 1 $ GRa2-(G B%, 0.1. +&,&0+ 1,1/1
Pa(- +,&G K, 0.01 1&,1.0 1.1
B#"a", N=lo" Rol 0.0+ 3,/0& /*
P#$b-a%a" Ba'a( K#')a 8nit 1.## 0/+,/.& 1+0,000 1+0,000
Ka=- Pa5a" +A+0 - 1 $ GRa2-(G B%, 1&.00 3+,*3/ 1.0,&&&
B%, +0.00 3,/0& /&,000
Pa(- 3G K, 1.00 1&,1.0 1&,1.0
T#'5al *B. Lb' +.00 10*,0/& 30+,1&0
MobiliaiAP#la",i'a" M@ 1.## /00,000 /00,000
Galia" Ta"a: M@ 1.## +0,100 +0,100
U'-,a" Ta"a: Q P#$a!a%a" M@ 1.## +0,1*0 +0,1*0
U'-, Pai' M@ 1.## +03,+.0 11,10* 11,10*
Pai' U'-, M@ 1.+0 1*0,100 +03,+.0
<#'-2-( G#la$ 0tk 1.## /,&00 *,/+0 *,/+0
Ka=- G#la$ J 1+A1/ - 1 $ B%, 1.00 /,&00 /,&00
Po"!ai Rolla, Ba%a M? 1.## +1,+13 10,0.0 10,0.0
Ba%a 10 B 10 B +0 2$ B: 10.00 *03 13,1*/
S#$#" P< T=5# 1 > &0 K, ?a( 0.0. **,++0 &,033
Pai' Paa", M@ 0.0+ 1*0,100 3,011
Po"!ai Ba%- (ali a! 8 1 8 1 M@ 1.## *++,*/1 131,100 131,100
S#$#" P< T=5# 1 > &0 K, ?a( 3.1. **,++0 +10,.11
Pai' B#%o"A<o' M@ 0.&+ 1*0,100 ..,1+/
Ba%- (ali M@ 1.+0 +*0,&00 3+3,100
10 PEKERJAAN KONSTRUKSI BETON
B#(i%i", S#%#$5a% MA 1.## 30,0*/ +0,100 +0,100
Ka=- Pa5a" +A+0 - 1 $ GRa2-(G B%, 0.*0 3+,*3/ 10,&.+
Ka=- Balo( 1A* - 1 $ GRa2-(G B%, 0.1+ +&,&0+ 10,*+*
Pa(- +G K, 0.0& 1&,1.0 /&0
B#(i%i", Di"!i", MA 1.## *&,10. &.,.00 &.,.00
Ka=- Pa5a" +A+0 - 1 $ GRa2-(G K5, 0.*0 3+,*3/ 10,&.+
Ka=- Balo( 1A* - 1 $ GRa2-(G B%, 1.&0 +&,&0+ 3.,+&1
B%, 0.&0 3,/0& 1,.0.
Pa(- +G K, 0.10 1&,1.0 1,&1.
Pa(- 1G K, 0.+* 1&,1.0 3,01/
B#(i%i", Balo( Q Kolo$ MA 1.## 11&,*1/ 3/,.00 3/,.00
Ka=- Pa5a" +A+0 - 1 $ GRa2-(G B%, 1.3. 3+,*3/ 1&,030
Ka=- Balo( 1A* - 1 $ GRa2-(G B%, +.1. +&,&0+ *3,+1*
B%, 0.&0 3,/0& 1,.0.
Pa(- 1G K, 0.+* 1&,1.0 3,01/
Pa(- +G K, 0.10 1&,1.0 1,&1.
P#",#2o'a" 1838& M@ 1.## *+.,01+ 1.1,.00 1.1,.00
S#$#" P< T=5# 1 > &0 K, ?a( 1.00 **,++0 +*1,..0
Pai' B#%o"A<o' M@ 0.*3 1*0,100 10*,/++
K#'i(ilA(o'al M@ 0.00 +.1,000 +&*,110
P#$b#ia" E !ia. 1+ $$ 7g 1.## 1,1/0,/+* 11/,*00 11/,*00
B#i B#%o" E D 1+ $$ K, 100.00 10,&00 1,010,0&0
Ka3a% B#%o"AB#"!'a% K, 10.0& 1+,01. 1+0,//*
P#$b#ia" C !ia. . $$ 9 Po"!ai ; 7g 1.## 1,+1+,*01 1/1,03. 1/1,03.
B#i B#%o" C D . $$ K, 11&./0 10,&00 1,+11,/0+
Ka3a% B#%o"AB#"!'a% K, +.31 1+,01. +/,.0.
P#$b#ia" C !ia. . $$ 9 Sloo4 ; 7g 1.## 1,1+3,030 +00,310 +00,310
B#i B#%o" C D . $$ K, 132.50 10,&00 1,301,1.1
Ka3a% B#%o"AB#"!'a% K, 2.65 1+,01. 31,.1*
P#$b#ia" C !ia. . $$ 9 Kol-$ ; 7g 1.## +,1+1,113 +0.,**& +0.,**&
B#i B#%o" C D . $$ K, 197.53 10,&00 +,0/3,0**
Ka=- G#la$ J &A/ - 1 $
Ka=- G#la$ J &A/ - 1 $
Ka=- G#la$ J &A/ - 1 $
64734270.xls
14
ANALISA SATUAN PEKER6AAN
PROGRAM BANGUNAN PERUMAHAN DAN SARANA PENDUKUNG
PT.PP.LONSUM Tb( - SUMATERA SELATAN %: +010
LOKASI 8 MUBA AREA - SUMATERA SELATAN
N- R+N P272RJN
V-L 2S0 2S0+MS+ 6V.12= S=+0 MN1+R+
SAT. BAHAN BAHAN SAT. UPAH UPAH
Ka3a% B#%o"AB#"!'a% K, 3.95 1+,01. 1/,1/*
P#$b#ia" C !ia. . $$ 9 Ri", balo( ; 7g 1.## 1,&.1,./3 +++,/0+ +++,/0+
B#i B#%o" C D . $$ K, 147.29 10,&00 1,&1*,1/1
Ka3a% B#%o"AB#"!'a% K, 2.95 1+,01. 3&,101
P#$b#ia" C !ia. * $$ 9 Po"!ai ; 7g 1.## /1/,100 .1,.1. .1,.1.
B#i B#%o" C D * $$ K, /+.1& 10,1+0 /30,1&.
Ka3a% B#%o"AB#"!'a% K, 1.11 1+,01. 1/,311
P#$b#ia" C !ia. * $$ 9 Sloo4 ; 7g 1.## */3,*30 /*,1*1 /*,1*1
B#i B#%o" C D * $$ K, *&.0+ 10,1+0 *&.,00+
Ka3a% B#%o"AB#"!'a% K, 1.30 1+,01. 1&,*+.
P#$b#ia" C !ia. * $$ 9 Kol-$ ; 7g 1.## /01,01& .0,.03 .0,.03
B#i B#%o" C D * $$ K, /*.11 10,1+0 //3,&/3
Ka3a% B#%o"AB#"!'a% K, 1.&3 1+,01. 1.,3/+
P#$b#ia" C !ia. * $$ 9 Ri", balo( ; 7g 1.## &//,3.+ *&,&3. *&,&3.
B#i B#%o" C D * $$ K, &&./3 10,1+0 &*3,0..
Ka3a% B#%o"AB#"!'a% K, 1.11 1+,01. 13,30&
P#",#2o'a" 18+83 M@ 1.## .&3,311 +1.,100 +1.,100
S#$#" P< T=5# 1 > &0 K, ?a( *.10 **,++0 1+3,.0.
Pai' B#%o"A<o' M@ 0.&* 1*0,100 01,.*1
S5li% M@ 0..+ 10.,100 331,*1+
+0 PEKERJAAN RANGKA PLAPON & PLAPON :
Paa", Pla4o"! 1 $$ MA 1.## 10,3.3 13,*.0 13,*.0
Ka=- Balo( &A/ - 1 $ B%, 0.+* 3/,101 0,/./
Ka=- Balo( &A& - 1 $ B%, 0.*/ +*,&*& 1/,.*&
Pa(- 3G K, 0.0+ 1&,1.0 +..
Pa(- +,&G K, 0.03 1&,1.0 1.*
T'i5l#( 1 $$ K5, 0.3. 30,/1/ 11,/11
Pa(- T'i5l#( K, 0.01 1/,/10 +1+
Paa", Li% Pla4o"! P'o4il M? 1.## 1&,3+& /&0 /&0
Li% Ka=- P'o4il & B & 2$ > +$ B%, 0.*0 +&,300 1&,1.0
Pa(- +G K, 0.01 1&,1.0 11&
Paa", Li% Pla4o"! M? 1.## /,333 &00 &00
Li% Ka=- 3 B 3 2$ > +$ B%, 0.*0 1+,000 /,+00
Pa(- T'i5l#( K, 0.01 11,000 133
30 PEKERJAAN PASANGAN BATU BATA
Paa",a" Di"!i", a! 1 8 + MA 1.## &1,*&. 11,+.0 11,+.0
Ba%a 10 B 10 B +0 2$ B: &/.00 *03 30,&01
S#$#" P< T=5# 1 > &0 K, ?a( 0.11 **,++0 0,+/1
Pai' Paa", M@ 0.0+ 1*0,100 +,../
Paa",a" Di"!i", a! 1 8 3 MA 1.## 1.,&10 11,/*0 11,/*0
Ba%a 10 B 10 B +0 2$ B: &/.00 *03 30,&01
S#$#" P< T=5# 1 > &0 K, ?a( 0.00 **,++0 &,0*0
Pai' Paa", M@ 0.0+ 1*0,100 3,010
Paa",a" Di"!i", a! 1 8 & MA 1.## 1&,.30 10,0+0 10,0+0
Ba%a 10 B 10 B +0 2$ B: &/.00 *03 30,&01
S#$#" P< T=5# 1 > &0 K, ?a( 0.0/ **,++0 1,*3&
Pai' Paa", M@ 0.01 1*0,100 1,*01
Pl#%#'a" 183 N A2ia" MA 1.## 1+,313 0,+10 0,+10
S#$#" P< T=5# 1 > &0 K, ?a( 0.13 **,++0 .,+/.
Pai' Paa", M@ 0.0+ 1*0,100 1,0**
Pl#%#'a" 18& N A2ia" MA 1.## .,0/. /,&*0 /,&*0
S#$#" P< T=5# 1 > &0 K, ?a( 0.11 **,++0 /,+.1
Pai' Paa", M@ 0.01 1*0,100 1,*01
Pl#%#'a" 18+ N A2ia" MA 1.## 11,.1. 0,+10 0,+10
S#$#" P< T=5# 1 > &0 K, ?a( 0.1/ **,++0 11,03/
Pai' Paa", M@ 0.0+ 1*0,100 3,.1+
10 PEKERJAAN KUDA-KUDA DAN ATAP
0iang %aja Ringan BSMR0L+02B MA 1.## 113,.&0 +.,&*0
64734270.xls
15
ANALISA SATUAN PEKER6AAN
PROGRAM BANGUNAN PERUMAHAN DAN SARANA PENDUKUNG
PT.PP.LONSUM Tb( - SUMATERA SELATAN %: +010
LOKASI 8 MUBA AREA - SUMATERA SELATAN
N- R+N P272RJN
V-L 2S0 2S0+MS+ 6V.12= S=+0 MN1+R+
SAT. BAHAN BAHAN SAT. UPAH UPAH
Oab'i(ai Ba)a Ri",a" GSMARTLITEG Oab'i(ai Ba)a Ri",a" GSMARTLITEG MF 1.00 1&,0*0 1&,0*0
P#$aa",a" Ba)a Ri",a" GSMARTLITEG P#$aa",a" Ba)a Ri",a" GSMARTLITEG MF 1.00 1+,*00 1+,*00
Ba)a Ri",a" P'o4il GSMARTLITEG MF 1.00 113,.&0 113,.&0
7ap %aja Ringan BSMR0R8SSB MA 1.## 113,.&0 +.,&*0
Oab'i(ai Ba)a Ri",a" GSMARTRUSSG Oab'i(ai Ba)a Ri",a" GSMARTRUSSG MF 1.00 1&,0*0 1&,0*0
P#$aa",a" Ba)a Ri",a" GSMARTRUSSG P#$aa",a" Ba)a Ri",a" GSMARTRUSSG MF 1.00 1+,*00 1+,*00
Ba)a Ri",a" P'o4il GSMARTRUSSG MF 1.00 113,.&0 113,.&0
Pasang Lisplank 5R6 M? 1.## 1.,0/& +1,.10 +1,.10
GR< +0 2$ M7 1.00 1.,0/& 1.,0/&
Paa", Li5la"( M? 1.## +3,3.1 1*,.00 1*,.00
Ka=- Balo( 3A+& - 1 $ B%, 0.+0 /0,*0& +3,11+
Pa(- 3G K, 0.01 1&,1.0 1*1
Pa(- +,&G K, 0.01 1&,1.0 10.
Paa", A%a5 S5a"!#2( ?i"2al-$# G#lo$ba", MA 1.## *.,13/ .,100 .,100
S5a"!#2( ?i"2al-$ %#bal 0,+& $$ MF 1.00 *&,/.0 *&,/.0
Pa(- Ab# +,&G N Ka'#% B: 1+.00 ++1 +,*&/
Paa", Rab-", S5a"!#2( ?i"2al-$# M? 1.## 3/,10& 1,+00 1,+00
S5a"!#2( ?ii"2al-$ %#bal 0,+& M7 1.0+ 31,1&& 31,.3.
Pa(- Ab# +,&G N Ka'#% B: 1+.00 ++1 +,*&/
Paa", A%a5 S5a"!#2( ?i"2al-$# G#lo$ba", MA 1.## /3,10/ 0,+10 0,+10
S5a"!#2( ?i"2al-$ %#bal 0,3 $$ MF 1.00 /0,.10 /0,.10
Pa(- Ab# +,&G N Ka'#% B: 1+.00 ++1 +,*&/
Paa", Rab-", S5a"!#2( ?i"2al-$# M? 1.## 3/,10& &,010 &,010
S5a"!#2( ?ii"2al-$ %#bal 0,3 $$ M7 1.0+ 31,1&& 31,.3.
Pa(- Ab# +,&G N Ka'#% B: 1+.00 ++1 +,*&/
&0 PEKERJAAN KUSEN, PINTU, & PENGGANTUNG
7usen 0Cpe P1 8nit 1.## ***,/+* +.&,*00
P#$aa",a" K-#" P#$aa",a" K-#" MF 1..0 +&,+00 1&,3*0
Oab'i(ai K-#" Oab'i(ai K-#" M &.+0 1*,+00 +10,+10
Ka=- K-#" K#la II 0.0& 3,1*+,&00 11.,00&
Paa", Pi"%- U"i% 1.00 0+,100 0+,100
Oab'i(ai Pi"%- Pa"#l B: 1.00 +&+,000 +&+,000
Ka=- Pi"%- OH#" II 0.0. 1,1+/,&00 31&,11*
K-"2i %a"#$ M#( KODAI #% 1.00 1&.,1+& 1&.,1+& 1+,*00 1+,*00
E",#l 17 M#'( A22: b: 3.00 &,0*0 1&,1.0
7usen 0Cpe P2 8nit 1.## *+/,+13 +/1,3+0
P#$aa",a" K-#" P#$aa",a" K-#" MF 1.*0 +&,+00 10,3+0
Oab'i(ai K-#" Oab'i(ai K-#" M &.00 1*,+00 +31,000
Ka=- K-#" K#la II 0.0& 3,1*+,&00 11+,313
Paa", Pi"%- U"i% 1.00 0+,100 0+,100
Oab'i(ai Pi"%- Pa"#l B: 1.00 +&+,000 +&+,000
Ka=- Pi"%- OH#" II 0.0/ 1,1+/,&00 311,*+&
K-"2i %a"#$ M#( KODAI #% 1.00 1&.,1+& 1&.,1+& &,010 &,010
E",#l 17 M#'( A22: b: 3.00 &,0*0 1&,1.0
Pintu 0Cpe P" ( Pintu PV6 ) 8nit 1.## /*/,&&0 1+*,00&
P#$aa",a" K-#" P#$aa",a" K-#" MF 1./+ +3,100 10,+0&
K-#" PI< B: 1.00 1&1,&00 1&1,&00
Paa", Pi"%- Paa", Pi"%- U"i% 1.00 .&,.00 .&,.00
Pi"%- PI< PI-0+ l#",(a5 a22#o'i# B: 1.00 31*,0&0 31*,0&0
P#$aa",a" A2#o'i# Pi"%- B: 1.00 10,0.0 10,0.0
7usen 0Cpe J1 8nit 1.## *&1,0.0 1/.,.00
P#$aa",a" K-#" P#$aa",a" K-#" MF +.&0 +&,+00 *3,000
Oab'i(ai K-#" Oab'i(ai K-#" M 0.00 1*,+00 11&,.00
Ka=- K-#" K#la II 0.0. 3,1*+,&00 +&*,1*3
Paa", !a-" )#"!#la 5a"#l U"i% 1.00 +&,+00 +&,+00
Oab'i(ai 6#"!#la N (a2a B: 3.00 /&,*00 ++*,.00
Ka=- 'a",(a )#"!#la OH#" II 0.01 1,1+/,&00 10.,*00
Ka2a R=b#" & $$ MF 0.0. 01,./& 03,+13 -
E",#l 37 M#'( A22: b: *.00 1,1+. +*,&*&
T-")a", )#"!#la M#'( A22: b: *.00 *,&/. 30,1*.
G'#"!#l )#"!#la M#'( A22: b: *.00 *,3+& 3/,0&0
P#$aa",a" A2#o'i# )#"!#la B: 1.00 3,3*0 3,3*0
7usen 0Cpe J2 8nit 1.## &11,0./ 1/.,.00
P#$aa",a" K-#" P#$aa",a" K-#" MF +.&0 +&,+00 *3,000
M
3
M
3
M
3
M
3
M
3
M
3
64734270.xls
16
ANALISA SATUAN PEKER6AAN
PROGRAM BANGUNAN PERUMAHAN DAN SARANA PENDUKUNG
PT.PP.LONSUM Tb( - SUMATERA SELATAN %: +010
LOKASI 8 MUBA AREA - SUMATERA SELATAN
N- R+N P272RJN
V-L 2S0 2S0+MS+ 6V.12= S=+0 MN1+R+
SAT. BAHAN BAHAN SAT. UPAH UPAH
Oab'i(ai K-#" Oab'i(ai K-#" M 0.00 1*,+00 11&,.00
Ka=- K-#" K#la II 0.0. 3,1*+,&00 +&*,1*3
Paa", !a-" )#"!#la 5a"#l U"i% +.00 +&,+00 &0,100
Oab'i(ai 6#"!#la N (a2a B: 3.00 100,+00 3+/,*00
Ka=- 'a",(a )#"!#la OH#" II 0.03 1,1+/,&00 13+,100
Ka2a R=b#" & $$ MF 0.** 01,./& *+,1*+ -
E",#l 37 M#'( A22: b: 1.00 1,1+. 1/,/10
T-")a", )#"!#la M#'( A22: b: 1.00 *,&/. +*,31+
G'#"!#l )#"!#la M#'( A22: b: 1.00 &,0*0 +0,+10
P#$aa",a" A2#o'i# )#"!#la B: 1.00 3,3*0 3,3*0
7usen 0Cpe J" 8nit 1.## 31/,*10 1/3,/0*
P#$aa",a" K-#" P#$aa",a" K-#" MF +.1* +&,+00 *1,00+
Oab'i(ai K-#" Oab'i(ai K-#" M +.1+ 1*,+00 111,.01
Ka=- K-#" K#la II 0.00 3,1*+,&00 +.1,*+&
Paa", (-#" )#"!#la U"i% 1.00
Oab'i(ai 6#"!#la N (a2a B: 1.00
Ka2a # MF 0.+0 113,.&0 3+,001
7usen 0Cpe J* 8nit 1.## 33/,1*/ 311,&+*
P#$aa",a" K-#" P#$aa",a" K-#" MF 1./* +&,+00 11,++*
Oab'i(ai K-#" Oab'i(ai K-#" M *.&0 1*,+00 300,300
Ka=- K-#" K#la II 0.0* 3,1*+,&00 100,*00
Paa", (-#" )#"!#la U"i% 1.00 -
Ka2a R=b#" & $$ MF 1.&1 01,./& 11*,1*. -
7usen 0Cpe J& 8nit 1.## 1./,0.1 +++,+13
P#$aa",a" K-#" P#$aa",a" K-#" MF 1..& +&,+00 1*,*.3
Oab'i(ai K-#" Oab'i(ai K-#" M 3..0 1*,+00 1/&,&*0
Ka=- K-#" K#la II 0.01 3,1*+,&00 113,.&0
Paa", (-#" )#"!#la U"i% 1.00 -
Ka2a R=b#" & $$ MF 0.// 01,./& /3,+31 -
0eralis 0Cpe J1 > J2 8nit 1.## .*,030 0&,/*0
P#$aa",a" T#'ali P#$aa",a" T#'ali U"i% 1.000 1&,0*0 1&,0*0
Oab'i(ai T#'ali Oab'i(ai T#'ali U"i% 1.000 - /0,.00 /0,.00
Pla% S%'i5 3B10$$ > 1 $ 9T#'ali; B%, 0../& 11,0/& 3*,/+. -
B#i B#%o" D 10 $$ 9T#'ali; B%, 0.*&. /1,... 10,301 -
0eralis 0Cpe J" 8nit 1.## 3*,300 0&,/*0
P#$aa",a" T#'ali P#$aa",a" T#'ali U"i% 1.000 1&,0*0 1&,0*0
Oab'i(ai T#'ali Oab'i(ai T#'ali U"i% 1.000 /0,.00 /0,.00
Pla% S%'i5 3B10$$ > 1 $ 9T#'ali; B%, 0.&0& 11,0/& +1,10/ -
B#i B#%o" D 10 $$ 9T#'ali; B%, 0.+0+ /1,... 1&,10+ -
Ventilasi ukuran 2&<2& 8nit 1.## 03,&1/ /0,./&
P#$aa",a" T#'ali P#$aa",a" K-#" MF 0.0* +&,+00 1,&/&
Oab'i(ai T#'ali Oab'i(ai K-#" M 1.&0 1*,+00 *0,300
Ka=- K-#" K#la II 0.01 3,1*+,&00 3.,/00 -
Paa", I#"%ilai U"i% 1.00 - -
Ventilasi ukuran "#<"# 8nit 1.## &1,.3. .&,1+.
P#$aa",a" T#'ali P#$aa",a" K-#" MF 0.00 +&,+00 +,+*.
Oab'i(ai T#'ali Oab'i(ai K-#" M 1..0 1*,+00 .3,1*0
Ka=- K-#" K#la II 0.0+ 3,1*+,&00 &1,.3.
Paa", I#"%ilai U"i% 1.00 -
7usen 0Cpe 11 8nit 1.## *0+,.13 +.&,*00
P#$aa",a" K-#" P#$aa",a" K-#" MF 1..0 +&,+00 1&,3*0
Oab'i(ai K-#" Oab'i(ai K-#" M &.+0 1*,+00 +10,+10
Ka=- K-#" K#la II 0.0& 3,1*+,&00 11.,00&
Ka=- Pi"%- Pa"#l OH#" II 0.0. 1,1+/,&00 31&,11*
K-"2i %a"#$ M#( A2:o',AIE #% 1.00 0*,110 0*,110 - -
E",#l 17 M#'( A22: b: 3.00 1,1+. 13,+.3
7usen 0Cpe 12 8nit 1.## /.1,//* 113,&+0
P#$aa",a" K-#" P#$aa",a" K-#" MF 1.10 +&,+00 +/,/+0
Oab'i(ai K-#" Oab'i(ai K-#" M 0.00 1*,+00 11&,.00
Ka=- K-#" K#la II 0.0. 3,1*+,&00 +&*,1*3 -
Ka=- Pi"%- Pa"#l OH#" II 0.0/ 1,1+/,&00 30/,./1 -
K-"2i %a"#$ M#( A2:o',AIE #% 1.00 0*,110 0*,110 - -
E",#l 17 M#'( A22: b: 3.00 1,1+. 13,+.3 -
Bi",(ai N (a2a "a(o 1 !a-" #% +.00 &&,**0 111,3+0 -
0eralis %esi 0Cpe 12 8nit 1.## .&,+01 0&,/*0
P#$aa",a" T#'ali U"i% 1.000 - 1&,0*0 1&,0*0
M
3
M
3
M
3
M
3
M
3
M
3
M
3
M
3
M
3
M
3
M
3
64734270.xls
17
ANALISA SATUAN PEKER6AAN
PROGRAM BANGUNAN PERUMAHAN DAN SARANA PENDUKUNG
PT.PP.LONSUM Tb( - SUMATERA SELATAN %: +010
LOKASI 8 MUBA AREA - SUMATERA SELATAN
N- R+N P272RJN
V-L 2S0 2S0+MS+ 6V.12= S=+0 MN1+R+
SAT. BAHAN BAHAN SAT. UPAH UPAH
Oab'i(ai T#'ali U"i% 1.000 - /0,.00 /0,.00
Pla% S%'i5 3B10$$ > 1 $ 9T#'ali; B%, 0.&/& 11,0/& +1,13* -
B#i B#%o" D 10 $$ 9T#'ali; B%, 0..1/ /1,... *1,1&0 -
7usen 0Cpe 1" 8nit 1.## 30&,01& 130,0+0
P#$aa",a" K-#" P#$aa",a" K-#" MF 1.*0 +&,+00 10,3+0
Oab'i(ai K-#" Oab'i(ai K-#" M &.00 1*,+00 +31,000
Ka=- K-#" K#la II 0.0& 3,1*+,&00 11+,313
Paa", Pi"%- U"i% 1.00 0+,100 0+,100
Oab'i(ai Pi"%- Pl=3oo! B: 1.00 */,+00 */,+00
Ra",(a Pi"%- Q 5l=3oo! 1 $$ K5, +.00 /+,10& 111,+10 -
K-"2i %a"#$ M#( A2:o',AIE #% 1.00 0*,110 0*,110 -
E",#l 17 M#'( A22: b: 3.00 1,1+. 13,+.3 -
7usen 0Cpe =1 8nit 1.## 10&,*&1 33.,011
P#$aa",a" K-#" P#$aa",a" K-#" MF 1.** +&,+00 11,.1&
Oab'i(ai K-#" Oab'i(ai K-#" M *.13 1*,+00 +0/,0**
Ka=- K-#" K#la II M@ 0.0* 3,1*+,&00 1.3,011 -
Bi",(ai N "a(o . !a-" #% +.00 111,3+0 +++,*10 -
0eralis %esi 0Cpe =1 8nit 1.## *&&,+13 101,&+0
P#$aa",a" T#'ali U"i% +.000 - 1&,0*0 31,0+0
Oab'i(ai T#'ali U"i% +.000 - /0,.00 1&0,*00
Pla% S%'i5 3B10$$ > 1 $ 9T#'ali; B%, 0..&& 11,0/& 3&,..0 -
B#i B#%o" D 10 $$ 9T#'ali; B%, ..+/0 /1,... *10,3+1 -
7usen 0Cpe =2 8nit 1.## +10,0&/ +1.,//0
P#$aa",a" K-#" P#$aa",a" K-#" MF 0./1 +&,+00 1.,&0.
Oab'i(ai K-#" Oab'i(ai K-#" M 1.+* 1*,+00 10*,.1+
Ka=- K-#" K#la II 0.01 3,1*+,&00 1+1,+&0 -
Pa(- &G K, 0.10 1&,1.0 /,1./ -
Bi",(ai N "a(o . !a-" #% 1.00 111,3+0 111,3+0 3,3*0 3,3*0
0eralis %esi 0Cpe =1 > =2 8nit 1.## 1+1,111 0&,/*0
P#$aa",a" T#'ali U"i% 1.000 - 1&,0*0 1&,0*0
Oab'i(ai T#'ali U"i% 1.000 - /0,.00 /0,.00
Pla% S%'i5 3B10$$ > 1 $ 9T#'ali; B%, 0..&& 11,0/& 3&,..0 -
B#i B#%o" D 10 $$ 9T#'ali; B%, 1.11+ /1,... .&,&++ -
7usen 0Cpe =* ( %oupen Lie ) 8nit 1.## 111,001 1+/,1/*
P#$aa",a" K-#" P#$aa",a" K-#" MF 0.+. +&,+00 /,0&*
Oab'i(ai K-#" Oab'i(ai K-#" M +.*0 1*,+00 1+0,1+0
Ka=- K-#" K#la II 0.0+ 3,1*+,&00 /1,003 -
Pa(- &G K, 0.10 1&,1.0 /,1./ -
Ka2a E MF 0.+* 113,.&0 +0,*01 -
0eralis %esi 0Cpe =* 8nit 1.## 1&0,.00 0&,/*0
P#$aa",a" T#'ali U"i% 1.000 - 1&,0*0 1&,0*0
Oab'i(ai T#'ali U"i% 1.000 - /0,.00 /0,.00
Pla% S%'i5 3B10$$ > 1 $ 9T#'ali; B%, +.3&0 11,0/& 0.,*1+ -
B#i B#%o" D 10 $$ 9T#'ali; B%, 0..1/ /1,... *1,1&0 -
7usen 0Cpe V20+L0+-N 8nit 1.## /1,003 1+/,1/*
P#$aa",a" K-#" P#$aa",a" K-#" MF 0.+. +&,+00 /,0&*
Oab'i(ai K-#" Oab'i(ai K-#" M +.*0 1*,+00 1+0,1+0
Ka=- K-#" K#la II M@ 0.0+ 3,1*+,&00 /1,003
Pintu 0Cpe 12 ( 1ouDle plC!oo/ ) 8nit 1.## 1.1,333 130,0+0
Paa", Pi"%- P#$aa",a" K-#" MF 1.*0 +&,+00 10,3+0
Oab'i(ai Pi"%- Pa"#l Oab'i(ai K-#" M &.00 1*,+00 +31,000
Ka=- K-#" K#la II 0.0& 3,1*+,&00 11+,313 -
Paa", Pi"%- U"i% 1.00 - 0+,100 0+,100
Oab'i(ai D-bl# Pl=3oo! B: 1.00 - */,+00 */,+00
Pl=3oo! 1 $$ (5, +.00 /+,10& 111,+10 -
K-"2i %a"#$ M#( SES #% 1.00 1*1,1&0 1*1,1&0 -
E",#l 17 M#'( HPP b: 3.00 10,1+0 30,3*0 -
Pintu 0Cpe 1* ( 1uoDle plC!oo/ ) 8nit 1.## 1.1,1/0 11.,110
P#$aa",a" K-#" MF 1.*0 +&,+00 10,3+0
Oab'i(ai K-#" M &.10 1*,+00 +3&,*+0
Ka=- K-#" K#la II 0.0& 3,1*+,&00 11&,1&0 -
Paa", Pi"%- U"i% 1.00 - 0+,100 0+,100
Oab'i(ai D-bl# Pl=3oo! B: 1.00 - */,+00 */,+00
Pl=3oo! 1 $$ K5, +.00 /+,10& 111,+10 -
K-"2i %a"#$ M#( SES #% 1.00 1*1,1&0 1*1,1&0 -
M
3
M
3
M
3
M
3
M
3
64734270.xls
18
ANALISA SATUAN PEKER6AAN
PROGRAM BANGUNAN PERUMAHAN DAN SARANA PENDUKUNG
PT.PP.LONSUM Tb( - SUMATERA SELATAN %: +010
LOKASI 8 MUBA AREA - SUMATERA SELATAN
N- R+N P272RJN
V-L 2S0 2S0+MS+ 6V.12= S=+0 MN1+R+
SAT. BAHAN BAHAN SAT. UPAH UPAH
E",#l 17 M#'( HPP b: 3.00 10,1+0 30,3*0 -
P#$aa",a" a22#o'i# 5i"%- U"i% 1.00 - 1+,*00 1+,*00
7usen 0Cpe 1" 8nit 1.## 0*3,1.. 1,0/+,/.1
P#$aa",a" K-#" P#$aa",a" K-#" MF 1.10 +&,+00 103,101
Oab'i(ai K-#" Oab'i(ai K-#" M 13./0 1*,+00 *3+,010
Ka=- K-#" K#la II 0.10 3,1*+,&00 &0*,3.1 -
Paa", Pi"%- U"i% 1.00 - 0+,100 0+,100
Oab'i(ai Pi"%- 5l=3oo! B: 1.00 - */,+00 */,+00
Pl=3oo! 1 $$ (5, 0.0/ /+,10& &,011 -
K-"2i %a"#$ M#( SES #% 1.00 1*1,1&0 1*1,1&0 1*1,1&0 1*1,1&0
E",#l 17 M#'( HPP b: 3.00 10,1+0 30,3*0 -
P#$aa",a" a22#o'i# 5i"%- U"i% 1.00 - 1+,*00 1+,*00
Bi",(ai N (a2a "a(o 1 !a-" #% 3.00 &&,**0 1**,0.0 -
0eralis %esi 0Cpe ="$=* > 1" 8nit 1.## 1+,.&. 0&,/*0
P#$aa",a" T#'ali U"i% 1.000 - 1&,0*0 1&,0*0
Oab'i(ai T#'ali U"i% 1.000 - /0,.00 /0,.00
Pla% S%'i5 3B10$$ > 1 $ 9T#'ali; B%, 0.&/& 11,0/& +1,13* -
B#i B#%o" D 10 $$ 9T#'ali; B%, 0.+&0 /1,... 1.,/++ -
7usen 0Cpe 11 ( Penel kaCu E kaFa ) 8nit 1.## //1,1+1 /1*,/&0
P#$aa",a" K-#" P#$aa",a" K-#" MF +.+& +&,+00 &*,/00
Oab'i(ai K-#" Oab'i(ai K-#" M /.00 1*,+00 3+3,100
Ka=- K-#" K#la II 0.00 3,1*+,&00 +*0,.+& -
Paa", Pi"%- U"i% 1.00 - 0+,100 0+,100
Oab'i(ai Pi"%- Pa"#l B: 1.00 - */,+00 */,+00
Ka=- Pi"%- Pa"#l OH#" II 0.0* 1,1+/,&00 +1/,/0. -
Ka2a R=b#" & $$ MF 0.*& 01,./& *1,001 -
K-"2i %a"#$ M#( SES #% 1.00 1*1,1&0 1*1,1&0 1*1,1&0 1*1,1&0
E",#l 17 M#'( HPP b: 3.00 10,1+0 30,3*0 -
P#$aa",a" a22#o'i# 5i"%- U"i% 1.00 - 1+,*00 1+,*00
7usen 0Cpe =1 ( Jen/ela * loDang ) 8nit 1.## 1,*1+,03. 1,11+,*1*
P#$aa",a" K-#" P#$aa",a" K-#" MF &... +&,+00 11.,1/*
Oab'i(ai K-#" Oab'i(ai K-#" M 1..+0 1*,+00 .10,.10
Ka=- K-#" K#la II 0.+3 3,1*+,&00 /1+,3++ -
Paa", !a-" )#"!#la 5a"#l U"i% 1.00 - +&,+00 100,.00
Oab'i(ai 6#"!#la N (a2a B: 1.00 - /&,*00 30+,100
Ka=- 'a",(a )#"!#la OH#" II 0.10 1,1+/,&00 1&+,113 -
Ka2a R=b#" & $$ MF +... 01,./& +/3,+10 -
E",#l 37 M#'( HPPAO#'a b: ..00 .,.&& /0,.10 -
T-")a", )#"!#la M#'( HPPAO#'a b: ..00 *,&/. &+,*+1 -
G'#"!#l )#"!#la M#'( HPPAO#'a b: ..00 *,3+& &0,*00 -
P#$aa",a" A2#o'i# )#"!#la B: 1.00 - 1+,*00 &0,100
0eralis %esi 0Cpe =1 8nit 1.## 01,/+. 0&,/*0
P#$aa",a" T#'ali U"i% 1.000 - 1&,0*0 1&,0*0
Oab'i(ai T#'ali U"i% 1.000 - /0,.00 /0,.00
Pla% S%'i5 3B10$$ > 1 $ 9T#'ali; B%, 1.0&3 11,0/& 11,1/0 -
B#i B#%o" D 10 $$ 9T#'ali; B%, 0.*/& /1,... &0,&10 -
7usen 0Cpe =2 8nit 1.## .13,/10 010,.1+
P#$aa",a" K-#" P#$aa",a" K-#" MF +.*1 +&,+00 **,10+
Oab'i(ai K-#" Oab'i(ai K-#" M 0.+0 1*,+00 1+&,010
Ka=- K-#" K#la II 0.11 3,1*+,&00 3&0,00/ -
Paa", !a-" )#"!#la 5a"#l U"i% 1.00 - +&,+00 100,.00
Oab'i(ai 6#"!#la --" i'i: B: 1.00 - /&,*00 30+,100
Ka=- 'a",(a )#"!#la OH#" II 0.0* 1,1+/,&00 +*1,0.1 -
Ka2a R=b#" & $$ MF 1.11 01,./& 13*,*+0 -
E",#l 37 M#'( HPPAO#'a b: 1.00 .,.&& 3&,1+0 -
T-")a", )#"!#la M#'( HPPAO#'a b: 1.00 *,&/. +*,31+ -
G'#"!#l )#"!#la M#'( HPPAO#'a b: 1.00 *,3+& +&,300 -
P#$aa",a" A2#o'i# )#"!#la B: +.00 - 1+,*00 +&,+00
0eralis %esi 0Cpe =2 8nit 1.## 313,.11 0&,/*0
P#$aa",a" T#'ali U"i% 1.000 - 1&,0*0 1&,0*0
Oab'i(ai T#'ali U"i% 1.000 - /0,.00 /0,.00
Pla% S%'i5 3B10$$ > 1 $ 9T#'ali; B%, 0../& 11,0/& 3*,/+. -
B#i B#%o" D 10 $$ 9T#'ali; B%, 3./00 /1,... +//,0.* -
Pintu 0Cpe 1& ( Pintu PV6 ) 8nit 1.## /*/,&&0 131,+*1
M
3
M
3
M
3
M
3
M
3
M
3
M
3
64734270.xls
19
ANALISA SATUAN PEKER6AAN
PROGRAM BANGUNAN PERUMAHAN DAN SARANA PENDUKUNG
PT.PP.LONSUM Tb( - SUMATERA SELATAN %: +010
LOKASI 8 MUBA AREA - SUMATERA SELATAN
N- R+N P272RJN
V-L 2S0 2S0+MS+ 6V.12= S=+0 MN1+R+
SAT. BAHAN BAHAN SAT. UPAH UPAH
P#$aa",a" K-#" P#$aa",a" K-#" MF 1.&1 +3,100 3&,3.1
K-#" PI< B: 1.00 1&1,&00 1&1,&00 -
Paa", Pi"%- Paa", Pi"%- U"i% 1.00 .&,.00 .&,.00
Pi"%- PI< PI-0+ l#",(a5 a22#o'i# B: 1.00 31*,0&0 31*,0&0 -
P#$aa",a" A2#o'i# Pi"%- B: 1.00 10,0.0 10,0.0
7usen 0Cpe V20+L0+-N ( Ram kaCu ) 8nit 1.## 110,11& 1+/,1/*
P#$aa",a" K-#" P#$aa",a" K-#" MF 0.+. +&,+00 /,0&*
Oab'i(ai K-#" Oab'i(ai K-#" M +.*0 1*,+00 1+0,1+0
Ka=- K-#" K#la II M@ 0.01 3,1*+,&00 110,11& -
7usen 0Cpe V20+L0+-N E 7aFa %ening 8nit 1.## 1+*,1.1 111,/0.
P#$aa",a" K-#" P#$aa",a" K-#" MF 0.10 +&,+00 1+,31.
Oab'i(ai K-#" Oab'i(ai K-#" M +..0 1*,+00 1+0,3*0
Ka=- K-#" K#la II M@ 0.03 3,1*+,&00 /0,*0& -
Ka2a R=b#" & $$ MF 0.10 01,./& 1*,1.0 -
Pintu 0Cpe 1( ( G-L1+N5 502 09P+6L ) 8nit 1.## 3,&+&,1/* 1,&/0,*31
P#$aa",a" K-#" P#$aa",a" Pi"%- Ool!i", Ga%# U"i% 1.00 1+0,000 1+0,000
Oab'i(ai Pi"%- Ool!i", U"i% 1.00 - &..,000 &..,000
Paa", Pi"%- Pi"%- Ool!i", Ga%# N l#",(a5 a22#o'i# MF *.&* &3/,*+& 3,&+&,1/* .&,.00 &*+,*31
7usen 0Cpe =" 8nit 1.## 1.*,010 1.1,31&
P#$aa",a" K-#" P#$aa",a" K-#" MF 0./0 +&,+00 1/,*10
Oab'i(ai K-#" Oab'i(ai K-#" M +.*& 1*,+00 1++,130
Ka=- K-#" K#la II 0.01 3,1*+,&00 131,+1. -
Pa(- &G K, 0.10 1&,1.0 /,1./ -
Bi",(ai N "a(o 3 !a-" #% 1.00 11,+/& 11,+/& 11,+/& 11,+/&
7usen 0Cpe =* 8nit 1.## 101,++. +0+,*1&
P#$aa",a" K-#" P#$aa",a" K-#" MF 0.*0 +&,+00 1&,1+0
Oab'i(ai K-#" Oab'i(ai K-#" M 3.10 1*,+00 113,++0
Ka=- K-#" K#la II 0.01 3,1*+,&00 130,1** -
Pa(- &G K, 0.10 1&,1.0 /,1./ -
Bi",(ai N "a(o 3 !a-" #% 1.00 11,+/& 11,+/& 11,+/& 11,+/&
7usen 0Cpe =1 ( Jen/ela " loDang ) 8nit 1.## 1,33/,/.* 1,0.*,1+0
P#$aa",a" K-#" P#$aa",a" K-#" MF 1.+0 +&,+00 10&,.10
Oab'i(ai K-#" Oab'i(ai K-#" M 11.10 1*,+00 **&,+.0
Ka=- K-#" K#la II 0.1. 3,1*+,&00 &&&,&.. -
Paa", !a-" )#"!#la 5a"#l U"i% 3.00 - +&,+00 /&,*00
Oab'i(ai 6#"!#la N (a2a B: 3.00 - /&,*00 ++*,.00
Ka=- 'a",(a )#"!#la OH#" II 0.10 1,1+/,&00 1&+,113 -
Ka2a R=b#" & $$ MF +.10 01,./& 100,+3. -
E",#l 37 M#'( HPPAO#'a b: *.00 .,.&& &3,130 -
T-")a", )#"!#la M#'( HPPAO#'a b: *.00 *,&/. 30,1*. -
G'#"!#l )#"!#la M#'( HPPAO#'a b: *.00 *,3+& 3/,0&0 -
P#$aa",a" A2#o'i# )#"!#la B: 1.00 - 1+,*00 1+,*00
0eralis %esi 0Cpe =1 8nit 1.## +.1,1.& 0&,/*0
P#$aa",a" T#'ali U"i% 1.000 - 1&,0*0 1&,0*0
Oab'i(ai T#'ali U"i% 1.000 - /0,.00 /0,.00
Pla% S%'i5 3B10$$ > 1 $ 9T#'ali; B%, 3.1&. 11,0/& 13+,&3/ -
B#i B#%o" D 10 $$ 9T#'ali; B%, +.0+& /1,... 1&1,*1. -
*0 PEKERJAAN LANTAI & KERAMIK
<o' B#%o" T-$b-( a! 8 1 8 3 8 & M@ 1.## &//,&00 1.1,.00 1.1,.00
S#$#" P< T=5# 1 > &0 K, ?a( 1.00 **,++0 +*1,..0 -
Pai' B#%o"A<o' M@ 0.&0 1*0,100 .1,/00 -
K#'i(ilA(o'al M@ 0..0 +.1,000 ++/,0+0 -
Pemasangan 7eramik Lantai *# H *# Fm MA 1.## .3,1.0 1/,..0 1/,..0
K#'a$i( 10 B 10 2$ M#'( M-liaA#)#"i"=a D- 1.0& *0,&/& /3,0&1 -
S#$#" P< T=5# 1 > &0 K, ?a( 0.1& **,++0 0,033 -
S#$#" P-%i: ?a( 0.00 1+3,+00 103 -
Pai' M@ 0.01 1*0,100 1,.*3 -
B#"a", N=lo" Rol 0.01 3,/0& +* -
Pemasangan 7eramik Lantai "# H "# Fm MA 1.## *3,&&* 1/,..0 1/,..0
K#'a$i( 30 B 30 2$ M#'( M-liaA#)#"i"=a D- 1.0& &0,*00 &3,130 -
S#$#" P< T=5# 1 > &0 K, ?a( 0.1& **,++0 0,033 -
S#$#" P-%i: ?a( 0.00 1+3,+00 103 -
Pai' M@ 0.01 1*0,100 1,.*3 -
M
3
M
3
M
3
M
3
64734270.xls
20
ANALISA SATUAN PEKER6AAN
PROGRAM BANGUNAN PERUMAHAN DAN SARANA PENDUKUNG
PT.PP.LONSUM Tb( - SUMATERA SELATAN %: +010
LOKASI 8 MUBA AREA - SUMATERA SELATAN
N- R+N P272RJN
V-L 2S0 2S0+MS+ 6V.12= S=+0 MN1+R+
SAT. BAHAN BAHAN SAT. UPAH UPAH
B#"a", N=lo" Rol 0.01 3,/0& +* -
Pemasangan 7eramik 1in/ing 2# H 2& Fm MA 1.## *3,&&* &0,100 &0,100
K#'a$i( +0 B +& 2$ M#'( M-liaA#)#"i"=a D- 1.0& &0,*00 &3,130 -
S#$#" P< T=5# 1 > &0 K, ?a( 0.1& **,++0 0,033 -
S#$#" P-%i: ?a( 0.00 1+3,+00 103 -
Pai' M@ 0.01 1*0,100 1,.*3 -
B#"a", N=lo" Rol 0.0& 3,/0& 1./ -
Pemasangan 7eramik 1in/ing 2# H 2# Fm MA 1.## *3,&&* &1,*00 &1,*00
K#'a$i( +0 B +0 2$ M#'( M-liaA#)#"i"=a D- 1.0& &0,*00 &3,130 -
S#$#" P< T=5# 1 > &0 K, ?a( 0.1& **,++0 0,033 -
S#$#" P-%i: ?a( 0.00 1+3,+00 103 -
Pai' M@ 0.01 1*0,100 1,.*3 -
B#"a", N=lo" Rol 0.0& 3,/0& 1./ -
Pemasangan 7eramik Lantai 2# H 2# Fm MA 1.## /0,10/ 1*,+00 1*,+00
K#'a$i( +0 B +0 2$ La"%ai M#'( M-liaA#)#"i"=a D- 1.0& &*,0+& &0,//1 -
S#$#" P< T=5# 1 > &0 K, ?a( 0.1& **,++0 0,033 -
S#$#" P-%i: ?a( 0.00 1+3,+00 103 -
Pai' M@ 0.01 1*0,100 1,.*3 -
B#"a", N=lo" Rol 0.01 3,/0& 3. -
Pemasangan Plin 7eramik Lantai M? 1.## 3,100 &,010 &,010
K#'a$i( 10 B 10 2$ M#'( i(a!A#)#"i"=a M7 0.0. +/,10. +,+03 -
S#$#" P< T=5# 1 > &0 K, ?a( 0.01 **,++0 /0& -
S#$#" P-%i: ?a( 0.00 1+3,+00 103 -
Pai' M@ 0.01 1*0,100 1,.*3 -
B#"a", N=lo" Rol 0.00 3,/0& 1 -
Pemasangan Plin 7eramik Lantai M? 1.## 3,100 &,010 &,010
K#'a$i( 10 B 30 2$ M#'( i(a!A#)#"i"=a M7 0.0. +/,10. +,+03 -
S#$#" P< T=5# 1 > &0 K, ?a( 0.01 **,++0 /0& -
S#$#" P-%i: ?a( 0.00 1+3,+00 103 -
Pai' M@ 0.01 1*0,100 1,.*3 -
B#"a", N=lo" Rol 0.00 3,/0& 1 -
Pemasangan 7uku 7eramik M? 1.## /,&00 +,&00 +,&00
K-(- K#'a$i( B: 10.00 /&0 /,&00
Lapisan permukaan lap tennis MA 1.## ++3,300 3/,&00 3/,&00
K#'i(ilA(o'al M@ 0.33 +.1,000 01,01/ -
I)-( (, 0.&0 1+,*&0 *,3+& -
Pai' M@ 0.30 1*0,100 &0,.+0 -
Ta"a: 5ai' M@ 0.1. 1*0,100 30,10+ -
<a$5-'a" ba%- $#'a:A5a!a $-!aA5ai' :al- M@ 0.1+ 31/,./& 11,/1& -
/0 PEKERJAAN PENGECATAN
P#",#2a%a" Di"!i", MA 1.## 3,/0& /,&*0 /,&*0
<a% T#$bo( M#'( Ii"il#B &000 E$-lio" Pai"% K, 0.+& 1&,1.0 3,/0&
P#",#2a%a" Pla4o"! MA 1.## 3,/0& .,100 .,100
<a% T#$bo( P-%i: M#'( Ii"il#B &000 E$-lio" Pai"% K, 0.+& 1&,1.0 3,/0&
<oal%#' K-!a-K-!a MA 1.## 1,/*+ 1,311 1,311
<oal%#'AR#i!- K, 0.11 0,1.. 1,3&&
Sola' L%' 0.0/ &,*03 10/
P#",#2a%a" K-#" MA 1.## 1,103 +0,1*0 +0,1*0
D#$5-l Ka=- M#'( K#$ba", K, 0.00 1/,/10 10
<a% M#"i Ka=- M#'( (#$ba", K, 0.03 +1,03& /0/
<a% Ka=- Pla%o"# .000 S="%:#%i2 Hi,: Glo Pai"% K, 0.0* 1&,&10 +,*/0
T:i""#' B S5#2ial L%' 0.03 +1,03& /0/
P#",#2a%a" Pi"%- Q 6#"!#la MA 1.## 11,0&0 10,3+0 10,3+0
D#$5-l Ka=- M#'( K#$ba", K, 0.0+ 1/,/10 3&1
<a% M#"i Ka=- M#'( (#$ba", K, 0.0. +1,03& +,003
<a% Ka=- Pla%o"# .000 S="%:#%i2 Hi,: Glo Pai"% K, 0.1/ 1&,&10 /,&00
T:i""#' B S5#2ial L%' 0.0. +1,03& +,003
P#",#2a%a" Li%5la"( GR< MA 1.## 0,01/ +1,.10 +1,.10
D#$5-l GR< M#'( K#$ba", K, 0.0+ 1/,/10 3&1
<a% GR< Pla%o"# .000 S="%:#%i2 Hi,: Glo Pai"% K, 0.1/ 1&,&10 /,&00
T:i""#' B S5#2ial L%' 0.0. +1,03& +,003
P#",#2a%a" Ba)a T=5# A MA 1.## 10,/31 1/,*10 1/,*10
<a% B#i Pla%o"# .000 S="%:#%i2 Hi,: Glo Pai"% K, 0.+& 1&,&10 11,3.&
<a% M#"i B#i M#'( Bo!#la2 0000 ?i"2 <:'o$a%# P'i$#' K, 0.+& 30,003 /,/1.
64734270.xls
21
ANALISA SATUAN PEKER6AAN
PROGRAM BANGUNAN PERUMAHAN DAN SARANA PENDUKUNG
PT.PP.LONSUM Tb( - SUMATERA SELATAN %: +010
LOKASI 8 MUBA AREA - SUMATERA SELATAN
N- R+N P272RJN
V-L 2S0 2S0+MS+ 6V.12= S=+0 MN1+R+
SAT. BAHAN BAHAN SAT. UPAH UPAH
T:i""#' B S5#2ial L%' 0.03 +1,03& *01
P#$b#'i:a" MA 1.## 3,3*0 3,3*0
.0 PEKERJAAN SANITAIR
Pasang Closet Duduk Bh 1.00 +,/0/,100 .1,000 .1,000
Closet Duduk Merk Amerian !tandard "# 1$00 2%707%100 +,/0/,100
Pasang Closet &ongkok 'i(e ) Bh 1.00 * 1.3,1+& 31,&00 31,&00
Closet &ongkok Merk Amerian !tandard "# 1$00 183%425 1.3,1+&
Pasang Closet &ongkok Bh 1.00 * .+,++& &0,100 &0,100
Closet &ongkok Merk '+,+ "# 1$00 82%225 .+,++&
Pasang !anitair -i.ture Bh 1.00 * &,.01 10,0.0 10,0.0
)nstalasi Air "ersi# P/C 0 1122 M' 1.00 * &,.01 &,010 &,010
Pi(a P/C Merk )n3ilon 1122 A4 * 4 m "tg 0$28 14%548 1,001
Assesories )nstalasi Air "ersi# 5s 1$00 1%800 1,.00
)nstalasi Air "ersi# P/C 0 3142 M' 1.00 * /,10+ &,010 &,010
Pi(a P/C Merk )n3ilon 3142 A4 * 4 m "tg 0$28 19%608 &,30+
Assesories )nstalasi Air "ersi# 5s 1$00 1%800 1,.00
)nstalasi Air "ersi# P/C 0 32 M' 1.00 * 3+,10/ &,010 &,010
Pi(a P/C Merk )n3ilon 32 A4 * 4 m "tg 0$28 111%300 30,*0/
Assesories )nstalasi Air "ersi# 5s 1$00 1%800 1,.00
)nstalasi Air "ersi# P/C 0 22 M' 1.00 * 11,... &,010 &,010
Pi(a P/C Merk )n3ilon 22 A4 * 4 m "tg 0$28 36%685 10,0..
Assesories )nstalasi Air "ersi# 5s 1$00 1%800 1,.00
)nstalasi Air "ersi# P/C 0 42 M' 1.00 * +.,031 &,010 &,010
Pi(a P/C Merk )n3ilon 42 A4 * 4 m "tg 0$28 98%670 +/,131
Assesories )nstalasi Air "ersi# 5s 1$00 1%800 1,.00
)nstalasi Air 6otor P/C 0 32 M' 1.00 * 33,30/ *,/+0 *,/+0
Pi(a P/C Merk )n3ilon 32 A4 * 4 m "tg 0$28 111%300 30,*0/
Assesories )nstalasi Air 6otor 5s 1$00 2%700 +,/00
)nstalasi Air 6otor P/C 0 42 M' 1.00 * +0,.31 *,/+0 *,/+0
Pi(a P/C Merk )n3ilon 42 A4 * 4 m "tg 0$28 98%670 +/,131
Assesories )nstalasi Air 6otor 5s 1$00 2%700 +,/00
SeptiFtank (lkp /g. RmDsn$Dk ktrl$ p. ha!a) %ata 8nit 1.## +,1+1,... 0.+,.00 0.+,.00
P#",#2o'a" 1 8 3 8 & M@ 0.+0
S#$#" P< T=5# 1 > &0 K, ?a( 0..1 //,000 *+,1*+
Pai' B#%o"A<o' M@ 0.13 13.,*00 1/,/0.
S5li% M@ 0.1. 10.,100 /1,1.*
Paa", Ba%a MF 1+.+1
Ba%a 10 B 10 B +0 2$ B: .&*.1& *03 &03,&+0
S#$#" P< T=5# 1 > &0 K, ?a( 1.++ //,000 01,+10
Pai' Paa", M@ 0.+0 13.,*00 +/,13+
Pl#%#'a" 1 8 + N A2ia" MF 11.1&
S#$#" P< T=5# 1 > &0 K, ?a( +.11 //,000 1.&,11+
Pai' Paa", M@ 0.33 13.,*00 1&,0*+
R#$b#a" U"i% 1.00
Pi5a PI< M#'( Sa,i%a, Ii"ilo", U"ilo", Ma5io" 1G D - 1 $ B%, 1.00 1+0,1+0 1+0,1+0
Pai' U'-, M@ 0.1+ 13.,*00 1*,*3+
K#'i(ilA(o'al M@ 0.1+ +*0,&00 3+,310
I)-( K, &.00 1&,100 //,000
B#(i%i", MF +.0+
Ka=- Pa5a" +A+0 - 1 $ GRa2-(G B%, 0..1 30,/3+ 33,111
Ka=- Balo( 1A* - 1 $ GRa2-(G B%, +.*0 31,01* .3,*1.
Pa(- +G K, 0.10 1.,1.0 1,.**
P#$b#ia" R !ia. . $$ K, 10.01
B#i B#%o" E D . $$ K, 10.01 1+,31* 13&,01+
Pi5a <o"!-i% D 1A+G - 1 $ B%, 0.01 1*,010 */.
P#",#2o'a" 1 8 + 8 3 M@ 0.+0
S#$#" P< T=5# 1 > &0 K, ?a( 1.11 //,000 ./,11/
Pai' B#%o"A<o' M@ 0.11 13.,*00 1&,/11
S5li% M@ 0.1* 10.,100 **,+10
Pi5a :a3a
Pi5a GalHa"iK#! D 1,&G B%, 0.&0 1+0,&/1 +10,+./
T## 1,&GB1,&G B: 1.00 11,011 11,011
U"i% 1.00
P#",#2o'a" 1 8 3 8 & M@ 0.03
64734270.xls
22
ANALISA SATUAN PEKER6AAN
PROGRAM BANGUNAN PERUMAHAN DAN SARANA PENDUKUNG
PT.PP.LONSUM Tb( - SUMATERA SELATAN %: +010
LOKASI 8 MUBA AREA - SUMATERA SELATAN
N- R+N P272RJN
V-L 2S0 2S0+MS+ 6V.12= S=+0 MN1+R+
SAT. BAHAN BAHAN SAT. UPAH UPAH
S#$#" P< T=5# 1 > &0 K, ?a( 0.1+ //,000 0,1.*
Pai' B#%o"A<o' M@ 0.0+ 13.,*00 +,*.0
S5li% M@ 0.03 10.,100 11,313
Paa", Ba%a MF 0.00
Ba%a 10 B 10 B +0 2$ B: *3.00 *03 13,*&0
S#$#" P< T=5# 1 > &0 K, ?a( 0.00 //,000 *,030
Pai' Paa", M@ 0.01 13.,*00 1,00*
Pl#%#'a" 1 8 + N A2ia" MF 1.3+
S#$#" P< T=5# 1 > &0 K, ?a( 0.++ //,000 1*,010
Pai' Paa", M@ 0.03 13.,*00 1,11*
0.30
P#$b#ia" R !ia. . $$ K, 0.&*
B#i B#%o" E D . $$ K, 0.&* 1+,31* *,0+1
Pi5a <o"!-i% D 1A+G - 1 $ B%, 0.01 1*,010 */.
P#",#2o'a" 1 8 + 8 3 M@ 0.03
S#$#" P< T=5# 1 > &0 K, ?a( 0.1/ //,000 13,+.1
Pai' B#%o"A<o' M@ 0.0+ 13.,*00 +,301
S5li% M@ 0.0+ 10.,100 10,0&*
00 PEKERJAAN INSTALASI LISTRIK
I"%alai La$5- 0tk 1.## 1+,1&+ 11+,.00 11+,.00
Rol 0.1/ +1+,000 10,333
Iola%o' Pla%i( B: +.00 +&3 &0*
Pa(- Ab# +,&G N Ka'#% B: +.00 ++1 113
Iolai U"ib#l Rol 0.13 *,0&. ./0
0tk 1.## 11,/1* +13,*00 +13,*00
Rol 0.1/ +1+,000 10,333
Iola%o' Pla%i( B: +.00 +&3 &0*
Pa(- Ab# +,&G N Ka'#% B: +.00 ++1 113
Iolai U"ib#l Rol 0.0/ *,0&. 1*1
100 PEKERJAAN JARINGAN LISTRIK : 0tk 1.##
Tia", Li%'i( B#%o" / $ To",,a( A$5-: b%, 1.00 1,.0/,&00 1,.0/,&00 33,*00 33,*00
Kab#l T3i%#! 1 B +& $$F 9S-%'a!o; $7 1.00 +1,*10 +1,*10 1+0 1+0
$7 1.00 0,3*1 0,3*1 1&0 1&0
$7 1.00 +3,103 +3,103 *&0 *&0
$7 1.00 1.,0/& 1.,0/& 3,&00 3,&00
$7 1.00 13,.*0 13,.*0 1*. 1*.
La$5- )ala" M#'(.Ha""o2: %i5= Bolo,"a 1+&W 2A3 -55o'% b: 1.00 1,001,000 1,001,000 1*,.00 1*,.00
P:o2#ll M#'( KAGASEL 1+A 2A3 M<B +A b: 1.00 +31,0+& +31,0+& 1+,&00 1+,&00
Do3" G-= -"i% 1.00 *&0,000 *&0,000 +&,+00 +&,+00
S-5#"#" b: 1.00 11,*30 11,*30 +&+ +&+
La',# b: 1.00 /+,3.0 /+,3.0 1,+*0 1,+*0
OiB#! !#a! b: 1.00 3.,..& 3.,..& */+ */+
S%i( ,'o-"!i", %#$ba,a !ia 1+ $$ b%, 1.00 ++/,1&0 ++/,1&0 1+,*00 1+,*00
Kab#l B< +& $$ $ 1.00 +&,0+& +&,0+& 1+0 1+0
Pla% %a"li > &0 $ $ 1.00 +,&11 +,&11 1+ 1+
B-2#l %o5i", b: 1.00 .1/ .1/ 1/ 1/
Pi5a G'o-"! GalHa"i#! 1A+G b%, 1.00 +&1,100 +&1,100 1,+00 1,+00
B-"!l# 5'o%#2io" 5i5a PI< 1A+G b%, 1.00 1/,/10 1/,/10 +&+ +&+
Kab#l Ti# 5a")a", 3& 2$ b( 1.00 +31 +31 1+ 1+
M
+
Kab#l NYA 1 B +.& $$
+
I"%alai S%o5 Ko"%a( 9Kab#l NYA 1 B +.& $$
+
;
Kab#l NYA 1 B +.& $$
+
Kab#l T3i%#! + B 10 $$
+
9S-%'a!o;
Kab#l T3i%#! 3 B 3& N 1 B +& $$
+
9S-%'a!o;
Kab#l T3i%#! 1 B 1* $$
+
9S-%'a!o;
Kab#l NYMHY + < B +,& $$
+
64734270.xls
23
ANALISA SATUAN PEKER6AAN
PROGRAM BANGUNAN PERUMAHAN DAN SARANA PENDUKUNG
PT.PP.LONSUM Tb( - SUMATERA SELATAN %: +010
LOKASI 8 MUBA AREA - SUMATERA SELATAN
N- R+N P272RJN
V-L 2S0 2S0+MS+ 6V.12= S=+0 MN1+R+
SAT. BAHAN BAHAN SAT. UPAH UPAH
64734270.xls
24
2S0+MS+ 6V.12= S=+0 MN1+R+
6UMLAH
++,&&0
1,30+,/.&
/00,000
+0,100
+0,1*0
+1/,1/*
11,310
31,+03
/&/,0/1
*0,3*/
1+3,00.
1&3,11/
.1+,.1+
1,+..,3+*
1,11/,&30
1,*+3,3/0
+,1+0,10.
64734270.xls
25
2S0+MS+ 6V.12= S=+0 MN1+R+
6UMLAH
1,.01,&/&
.3+,31.
/&0,003
..1,.30
*1+,0+1
1,0/1,/11
.1,0*3
1*,0/&
/,.33
*&,03.
*0,+/0
&*,/&0
+1,&.3
1*,&3.
+1,0..
11+,110
64734270.xls
26
2S0+MS+ 6V.12= S=+0 MN1+R+
6UMLAH
11+,110
10,.1&
10,1.1
/*,.3/
11,*0&
.+,/3/
1+,&3&
0&+,3+*
.0.,&*3
.03,*1&
1,130,/.0
003,/./
64734270.xls
27
2S0+MS+ 6V.12= S=+0 MN1+R+
6UMLAH
101,11&
*.1,*03
100,3+/
1.1,/00
13+,0*0
1*1,1++
110,+**
...,113
1,++.,+0*
1.1,0&1
64734270.xls
28
2S0+MS+ 6V.12= S=+0 MN1+R+
6UMLAH
.+*,.*&
/11,&*1
.1*,/33
1&.,.+/
+1/,1/1
+3.,+*/
+&&,&*0
+01,1/0
01+,+&3
03+,310
64734270.xls
29
2S0+MS+ 6V.12= S=+0 MN1+R+
6UMLAH
+,03&,0/+
13.,*1.
1,101,1/1
3,0&1,*&1
100,1..
1,/*3,&.+
100,&/1
.0.,.11
64734270.xls
30
2S0+MS+ 6V.12= S=+0 MN1+R+
6UMLAH
+*/,&01
+*/,.0+
&,00*,100
3/0,3&&
303,.13
+,1+3,00*
3/0,01&
/*+,300
131,3*0
111,13*
64734270.xls
31
2S0+MS+ 6V.12= S=+0 MN1+R+
6UMLAH
113,0&*
11.,1&*
11*,30/
.,&30
.,&30
10,000
+*0,.00
11,3&&
1+,10&
3,10*
+1,+*3
31,+/0
31,/./
3/,3/1
64734270.xls
32
2S0+MS+ 6V.12= S=+0 MN1+R+
6UMLAH
3,3*0
+,/01,100
+1/,0+&
13+,*+&
1&,..1
10,.11
1+,+3+
3/,11/
1*,0+.
33,0/1
10,0+/
3*,&&1
3,10/,*..
64734270.xls
33
2S0+MS+ 6V.12= S=+0 MN1+R+
6UMLAH
1.1,0&+
+.&,31*
1,031,100
+&,0*0
0,.11
+1,0&3
++,1/&
11,0+.
1,01/,.00
+1*,&+&
*/&,+00
11,..+
/3,*10
30,&&/
+30,/&0
+&,11&
+,&.3
.*1
+&.,300
1/,0*+
+/3
64734270.xls
34
2S0+MS+ 6V.12= S=+0 MN1+R+
6UMLAH
R27P+08LS+ %+9
PR-927 P2M%N58NN 1 8N+0 MN52R H-8S2$ " 8N+0 SS+S0N0 H-8S2$ 1# 8N+0 1-8%L2 1=2LL+N5 1N %N58NN L+N
1+ S87 1M+ 2S002 7%8P02N M8% : S8M0R S2L0N
No. Jenis Pekerjaan Satuan Volume Harga Satuan Jumlah Harga (Rp)
1 Pekerjaan !al
1.a Mobiliai !a" D#-$obiliai lo% 1 13,&00,000.00 13,&00,000.00
1.b Ba'a( (#')a !a" Di'#(i K##% lo% 1 1*,&00,000.00 1*,&00,000.00
"#$###$###.##
2 %angunan
+.a Ma"a,#' Ho-# -"i% 1 3.0,00/,*00.00 3.0,00/,*00.00
+.b Ai%a"% Ho-# -"i% 3 300,001,0&/.++ 000,011,./1.*/
+.2 Do-bl# D#3lli", -"i% 10 11.,001,+&1.&+ 1,1.0,01+,&1&.+0
+.! E%a%# O44i2# -"i% 1 +00,033,.&*.*+ +00,033,.&*.*+
"$#&'$#()$)**.*'
" +n,rastruktur
3.a Ma"a,#' Ho-# lo% 1 3/,0*0,+30.00 3/,0*0,+30.00
3.b Ai%a"% Ho-# lo% 1 31,11&,&...&0 31,11&,&...&0
3.2 Do-bl# D#3lli", lo% 1 1+&,./0,000.&0 1+&,./0,000.&0
1'*$#*&$'#'.##
* -.erhea/ an/ Sun/ries
1.a K#a$a"a" lo% 1 1+,&00,000.00 1+,&00,000.00
1.b T#% (-b- b#%o" lo% 1 *,&00,000.00 *,&00,000.00
1.2 A!$i"i%'ai !a" la5o'a" lo% 1 10,000,000.00 10,000,000.00
2'$###$###.##
0otal Suka 1amai 2state "$"12$11*$3&"
PPN 1# 4 ""1$211$*3&
5ran/ 0otal "$(*"$"2($22'
Pal#$ba",, 1+ 6-li 7+010
Ho'$a% (a$i,
Sa(i 8 6V.1e!a Sa!it Man/iri
Senen e,,en/i !ie la!
Si%# $a"a,#' Wa(il Di'#(%-'
P#(#')aa" i"i a(a" !i#l#ai(a" !ala$ )a",(a 3a(%- 2# 9 D-a 5-l-: ; Mi",,- E4#(%i4
R2N6N N55RN %+9
P2M%N58NN 1 8N+0 MN52R H-8S2
1ra!ing No. #1<SH<1#
No Jenis Pekerjaan Satuan Volume Harga Satuan Harga (Rp)
+ Pekerjaan Persiapan
1 P#",-(-'a" !a" 5aa", bo35la"( l 1.00 +,000,000.00 +,000,000.00
+ P#$b#'i:a" a'#al (#')a l 1.00 /&0,000.00 /&0,000.00
SuD:0otal + 2$3&#$###.##
++ Pekerjaan Pon/asi
1 Galia" %a"a: +3.+1 +0,100.00 *.3,13..10
+ Ti$b-"a" !a" 5#$a!a%a" %a"a: &.03 +0,1*0.00 110,*+0.11
3 Ti$b-"a" !a" 5#$a!a%a" 5ai' +.*+ +1/,1/*.00 &*0,0+&.0&
1 Po"!ai $#"#'-, b#%o" K - 1+& 11../ .++,**..00 0,/*3,1+3..+
& Po"!ai #%#$5a%, b#%o" b#'%-la", $-%- K 1/& 0..+ +,&10,*+0.+& +,0.0,100.1+
* Sloo4, b#%o" b#'%-la", K - 1/& 3.30 +,.1.,&31.11 0,*1/,0/&.0.
SuD:0otal ++ 22$)("$()".32
+++ Pekerjaan 1in/ing
1 Paa",a" ba%- ba%a 1 8 & 3+..&0 &*,/&0.10 1.,*1+,&0*.10
+ Paa",a" ba%- ba%a 1 8 3 1&.// *0,+/0.00 +,/&.,&&/.00
3 Paa",a" ba%- ba%a 1 8 +, (a$a' $a"!i 11.*. *&,03..3. +,01*,1+*..+
1 Pl#%#'a" 1 8 & *&/.00 1*,&3..+0 10,.*&,&0/.10
& Pl#%#'a" 1 8 3 01.&1 +1,&.3.10 1,0/&,/1*.0/
* Pl#%#'a" 1 8 +, (a$a' $a"!i .0.3* +1,0...1/ +,1&+,&1.../
/ Kolo$ b#%o" b#'%-la", K-1/& 3.&* 3,*1&,+*0.+1 1+,001,/30.&.
. Ri", balo( b#%o" b#'%-la", K-1/& +.*/ 1,3&0,*&0.+1 11,*0.,101.0/
0 Paa",a" 'oo%#' 1.10 1+&,000.00 &0&,000.00
10 R#li#4 (olo$ $7 +3.00 00,000.00 +,0/0,000.00
SuD:0otal +++ (($(#($1().'1
+V Pekerjaan Lantai
1 Ti$b-"a" !a" 5#$a!a%a" %a"a: &+.0& +0,1*0.00 1,010,3+..00
+ Ti$b-"a" !a" 5#$a!a%a" 5ai' ..*. +1/,1/*.00 1,..*,*01.30
3 La"%ai b#%o", $-%- K - 1+&, %#bal & 2$ /.13 .++,**..00 *,10.,300.00
1 La"%ai b#%o" 2a'5o'%, $-%- K - 1+&, %#bal 10 2$ 3.10 .++,**..00 +,/0/,0/1.+0
& La"%ai (#'a$i(, M-lia -(-'a" 10 B10 2$ 1&&.03 11.,.&/..0 +3,+11,30*./&
* La"%ai (#'a$i( a"%i li5 %#'a, M-lia -(-'a" 10 B 10 2$ 1+.00 11.,.&/..0 *,+&+,0+/.*0
/ Pli"% (#'a$i(, M-lia -(-'a" 10 B 10 2$ $7 101.10 31,+&0.00 3,1*.,/&0.00
. Bo"-bo" (#'a$i( $7 3/.30 10,000.00 3/3,000.00
SuD:0otal +V **$)*($*)3.3&
V 7usen$ Pintu /an Jen/ela lengkap kunFi han/le /an engsel
( 7unFi > 2ngsel )
1 Pi"%- %i5# D 1 -"i% 1.00 1,101,1/1.1& 1,101,1/1.1&
+ Pi"%- %i5# D + -"i% 1.00 01+,+&+.&0 3,*10,010.00
3 Pi"%- %i5# D 3 -"i% 1.00 +,03&,0/+.11 +,03&,0/+.11
1 Pi"%- %i5# D 1 -"i% 1.00 03+,31../& 03+,31../&
& Pi"%- %i5# D&, PI< -"i% 1.00 .0.,.10..0 3,&0&,+13.+0
* Pi"%- %i5# D * -"i% 1.00 &,00*,100.11 &,00*,100.11
/ 6#"!#la %i5# W 1 -"i% 1.00 3,0&1,*&1.0. 3,0&1,*&1.0.
. 6#"!#la %i5# W + -"i% 1.00 1,/*3,&.1..+ /,0&1,3+/.+.
0 6#"!#la %i5# W 3 -"i% 1.00 3/0,3&&.3* 1,1.1,1+1.13
10 T#'ali b#i -"%-( )#"!#la %i5# W 1 -"i% 1.00 100,1...33 /*1,0&3.3+
11 T#'ali b#i -"%-( )#"!#la %i5# W + -"i% ..00 100,&/3.03 3,+/*,&01.11
1+ T#'ali b#i -"%-( )#"!#la %i5# W 3 -"i% 1.00 13.,*1/./* &&1,1/1.03
13 T#'ali b#i -"%-( )#"!#la %i5# D 3 -"i% 3.00 13.,*1/./* 11&,.&3.+/
11 I#"%ilai (a=- %i5# 1 -"i% 3.00 +*/,&01.00 .0+,//3.00
1& I#"%ilai %i5# II (a=- N (a2a -"i% 1.00 +*/,.01./& +*/,.01./&
1* I#"%ilai %i5# II -(. +&A+& -"i% 33.00 1*1,1+1./& &,1+&,01/./&
SuD:0otal V "'$)'&$()1.''
V+ Pekerjaan tap /an Pla,on/
1 +.0.0. 1*1,3*0.00 1*,1.1,./+..0
+ Ra",(a 5la4o"!, M#%al O-'i", +*1.*3 0+,.11.10 +1,&*.,1/0./1
3 Li%5la"( GR< Boa'! $7 **.00 11,010.00 +,0**,010.00
1 A%a5 ,#"%#", $#%al Ki"2al-$# A? 100, % L 0,3 $$ +/+..0 100,+&1.00 +/,310,+01.+0
& Rab-",, Ki"2al-$#, % L 0.3 $$ $7 1&.10 &0,3+&.00 +,*03,3&&.00
* <a"o5= ,#"%#", $#%al $ - - -
/ Tala", al-$-"i-$, % L 0.1 $$ $7 +0..0 3/,&00.00 /.0,000.00
. Pla4o"! Woo! Pa"#l, % L 3,& $$ +*1.*3 33,&00.00 .,.*1,03/.&0
$
3
$
3
$
3
$
3
$
3
$
3
$
+
$
+
$
+
$
+
$
+
$
+
$
3
$
3
$
+
$
3
$
3
$
3
$
3
$
+
$
+
K-!a - (-!a Q 'a",(a a%a5 Ba)a Ri",a" Ki"2al-$# 96a'a( (-!a+ $a(. 1,1 $#%#' S 6a'a( '#", $a(. 0,3.& $; $
+
$
+
$
+
$
+
R2N6N N55RN %+9
P2M%N58NN 1 8N+0 MN52R H-8S2
1ra!ing No. #1<SH<1#
No Jenis Pekerjaan Satuan Volume Harga Satuan Harga (Rp)
0 Li% 5'o4il (a=-, l#ba' * 2$ $7 331.10 10,10*.00 *,1.0,3**.10
SuD:0otal V+ 11'$)'"$#*2.(1
V++ 7amar Man/i
1 La"%ai (#'a$i( a"%i li5 -(. +0A+0 2$, %#'$a-( '-a", 2-2i, M-lia +1.10 131,00/..0 +,.03,&**.0+
+ Di"!i", (#'a$i( -(. +0A+& 2$, M-lia &0.++ 1+/,1++..0 /,&+.,+1+.++
3 Pi%a (#'a$i(, U(-'a" . B +0 2$ $7 +0./0 1/,&00.00 1,110,/&0.00
1 <lo#% !-!-(, A$#'i2a" S%a"!a'! -"i% 3.00 3,3/0,*00.00 10,13.,.00.00
& <lo#% 6o",(o(, A$#'i2a" S%a"!a'! -"i% 1.00 +&/,.00.00 +&/,.00.00
* Ba( $a"!i (#'a$i(, -(-'a" 0./B0.0B0./ $ -"i% 1.00 3+&,000.00 3+&,000.00
/ Ba( $a"!i (#'a$i(, -(-'a" 0./ B 0.. B 0.*& $ -"i% 3.00 *&0,000.00 1,0&0,000.00
. T#$5a% ab-", A$#'i2a" S%a"!a'! -"i% 1.00 &.,&+0.00 +31,0.0.00
0 K'a" ai' ba( $a"!i,Sa" Ei -"i% 1.00 1+&,000.00 &00,000.00
10 6#% 5'a=#' (lo#% !-!-(, Sa" Ei -"i% 3.00 .&,000.00 +&&,000.00
11 Oloo' !'ai", T#a -"i% 1.00 10&,000.00 1+0,000.00
SuD:0otal V++ 2&$)2"$2#'.1*
V+++ Pekerjaan Meja 1apur
1 M#)a !a5-', b#%o" b#'%-la", $-%- K 1+&, % L 10 2$ -"i% 1.00 /&0,000.00 /&0,000.00
+ K#'a$i( $#)a !a5-' +0A+0, M-lia 1.00 131,3++..0 *13,1.1./+
3 K#'a$i( !i"!i", !a5-' +0A+&, M-lia *.&* 1+/,1++..0 .33,0+&.&/
1 Ba( 2-2i 5i'i", al-$-"i-$ + l-ba",, Ro=al -"i% 1.00 11+,/&0.00 11+,/&0.00
& K'a" ai' -"%-( ba( 2-2i 5i'i",, Sa" Ei -"i% 1.00 &&,000.00 &&,000.00
SuD:0otal V+++ 2$32&$1&3.2'
+I +nstalasi ir %ersih /an 7otor
1 S#laa' (#lili", ba",-"a" '-$a: $-%- b#%o" K - 1+& %#bal 10 2$ 0.11 .++,**..00 /,10*,&*+.1&
1 Pi5a ai' b#'i:, PI< D 1A+G, <la AW WaHi" $7 30.00 11,/10.+& 1&*,*00./&
+ Pi5a !'ai", PI< D 3G, <la AW WaHi" $7 1+.00 11,101.++ 1,.&+,+&1.11
3 Pi5a (lo#%, PI< D 1G, <la AW WaHi" $7 +1.00 30,./3.00 0&*,0&+.00
1 S#5%i2 %a"( !a" '#a5a" -"i% +.00 3,10/,*./.&* *,+1&,3/&.1+
* G'ill, )#$ba%a" !ia%a !'ai"a# ,a'ai L 1.00 3&0,000.00 3&0,000.00
SuD:0otal +I 13$"23$)*#.*"
I +nstalasi Listrik (Lengkap /engan kaDel)
1 M<B, 4-# ,'-5 !a" 5a"#l -"i% 1.00 +&0,000.00 +&0,000.00
+ Sa(la' %-",,al, <li5al %i%i( /.00 30,030.00 +10,+10.00
3 Sa(la' ,a"!a, <li5al %i%i( 0.00 +&,110.00 ++.,*00.00
1 S%o5 (o"%a( A<, <li5al %i%i( 1.00 *0,&/&.00 *0,&/&.00
& S%o5 (o"%a(, <li5al %i%i( 1*.00 1&,100.00 +1*,100.00
* La$5- SL 1. W, O'a$ %i%i( 1+.00 3.,&00.00 1*+,000.00
/ La$5- SL +3 W, O'a$ %i%i( ..00 1+,&00.00 310,000.00
. Ai' 2o"!i%io"#', 1 5(, Pa"ao"i2, %=5# <S- P< 1+EKH -"i% 1.00 3,*0&,+&0.00 3,*0&,+&0.00
0 <illi", 4a" &*G -"i% - - -
10 I"%alai li%'i( %i%i( 3/.00 +.&,31&.0+ 10,&&/,/00.01
SuD:0otal I 1&$'('$'2*.#*
I+ Pekerjaan 6at (8ntuk luar Sealer > 8ntuk /alam Plamir)
1 <a% !i"!i", 3B N #al#' 1B, Ii"ili#B /1..&1 11,3&&.00 .,100,*/1./0
+ <a% !i"!i", :i%a$, ba,ia" ba3a:, B## B'a"! 1000 ++.10 11,3&&.00 +&1,3&+.00
3 <a% 5la4o"!, Ii"il#B +*1.*3 1+,10&.00 3,++/,101...
1 <a% (-#" N 5a"#l 5i"%- !a" )#"!#la #'%a li%5la"(, B## B'a"! 1000 +10.10 +1,+*3.0* &,.3&,0+3.30
& <a% $#"i#, Ni55o" 5ai"% 1+0.+& +0,0+&.00 3,100,+&*.+&
SuD:0otal +I 21$"#($*#&.12
0otal ")#$##3$(##.''
$
+
$
+
$
+
$
+
$
3
$
+
$
+
$
+
$
+
$
+
R2N6N N55RN %+9
P2M%N58NN 1 8N+0 SS+S0N0 H-8S2
1ra!ing No. #2<S01<P<H<1#
No Jenis Pekerjaan Satuan Volume Harga Satuan Harga (Rp)
+ Pekerjaan Persiapan
1 P#",-(-'a" !a" 5aa", bo35la"( L 1.00 1,&00,000.00 1,&00,000.00
+ P#$b#'i:a" a'#al (#')a L 1.00 &00,000.00 &00,000.00
SuD:0otal + 2$###$###.##
++ Pekerjaan Pon/asi
1 Galia" %a"a: $3 10.+1 +0,100.00 &*&,*3+.1.
+ Ti$b-"a" !a" 5#$a!a%a" %a"a: $3 ..1. +0,1*0.00 1*1,000./1
3 Ti$b-"a" !a" 5#$a!a%a" 5ai' $3 +.01 +1/,1/*.00 111,/1*.*/
1 Po"!ai $#"#'-, b#%o" $-%- K 1+& $3 0.+0 .1+,.1+.00 /,1/0,&3*.**
& Po"!ai #%#$5a% b#%o" b#'%-la", $-%- K - 1/& $3 0.&0 +,&10,*+0.+& 1,+/1,.10.1+
* Sloo4, b#%o" b#'%-la", K-1/& $3 +.0/ +,.1.,&31.11 .,1&1,&0+.//
SuD:0otal ++ 1)$")1$1)'.*&
+++ Pekerjaan 1in/ing
1 Paa",a" ba%- ba%a 1 8 & $+ +&1.0/ &*,/&0.10 11,+1.,3++.03
+ Paa",a" ba%- ba%a 1 8 3 $+ 1&.// *0,+/0.00 +,/&.,&&/.00
3 Paa",a" ba%- ba%a 1 8 +, (a$a' $a"!i $+ ++.*. *&,03..3. 1,10&,1.+.3/
1 Pl#%#'a" 1 8 & $+ &0+.11 1*,&3..+0 .,301,101./&
& Pl#%#'a" 1 8 3 $+ 01.&1 +1,&.3.10 1,0/&,/1*.0/
* Pl#%#'a" 1 8 +, (a$a' $a"!i $+ 1&.3* +1,0...1/ 1,00+,*30.+1
/ Kolo$ b#%o" b#'%-la", K-1/& $3 +.03 3,*1&,+*0.+1 /,3.1,*/0.++
. Ri", balo( b#%o" b#'%-la", K-1/& $3 +.1& 3,0+0,/3*.30 *,&+0,&0..1*
0 Paa",a Ro%##' 5'# $+ 0..0 +&0,000.00 +00,000.00
10 R#li#4 (olo$ $7 *.00 00,000.00 &10,000.00
SuD:0otal +++ **$&13$*3'.)*
+V Pekerjaan Lantai
1 Ti$b-"a" !a" 5#$a!a%a" %a"a: $3 30.1* +0,1*0.00 *0/,0&0.00
+ Ti$b-"a" !a" 5#$a!a%a" 5ai' $3 *.03 +1/,1/*.00 1,311,*&+.13
3 La"%ai b#%o" K-1+&, % L / 2$ $3 ..11 /*+,300.00 *,13*,*/0.*3
1 Raba% Q %#'a, la"%ai b#%o" K-1+&, % L & 2$ $3 1.+0 /*+,300.00 011,/*0.00
& La"%ai (#'a$i( -(-'a", 10A10, M-lia $+ 1+0.*3 131,3&0.&& 1&,.1&,+1&./+
* La"%ai (#'a$i( %#'a 10A10, a"%i li5A(#a%, M-lia $+ 10.&0 131,3&0.&& +,&*1,&11.+3
/ Pli"% (#'a$i( 10A10, M-lia $7 10+.+& .,&30.11 ./+,101.&.
. Bo"-bo" (#'a$i( $7 3&.+0 10,000.00 3&+,000.00
SuD:0otal +V 2)$'#1$')*.2)
V 7usen$ Pintu /an Jen/ela lengkap kunFi
1 Pi"%- %i5# D1 -"i% 1.00 ...,113.31 ...,113.31
+ Pi"%- %i5# D+ 9+ La5i Pl=3oo! 1 $$; -"i% 1.00 01+,+&+.&0 3,*10,010.00
3 Pi"%- %i5# D3 -"i% 1.00 1,./1,&++.11 1,./1,&++.11
1 Pi"%- %i5# D&, PI< -"i% 3.00 .0.,.10..0 +,*0*,13+.10
& Pi"%- %i5# D*, Ool!i", Ga%# -"i% 1.00 &,00*,100.11 &,00*,100.11
* 6#"!#la %i5# W1 -"i% 1.00 +,1+3,00*.0. +,1+3,00*.0.
/ 6#"!#la %i5# W+ -"i% 1.00 1,/*3,&.1..+ /,0&1,3+/.+.
. 6#"!#la %i5# W3 -"i% +.00 3+*,0.0.3* *&+,1*0./1
0 6#"!#la %i5# W1 -"i% 1.00 310,&*..1. 310,&*..1.
10 T#'ali b#i -"%-( )#"!#la %i5# W1 -"i% 3.00 100,1...33 &/1,1*1.00
11 T#'ali b#i -"%-( )#"!#la %i5# W+ -"i% ..00 100,&/3.03 3,+/*,&01.11
1+ T#'ali b#i -"%-( )#"!#la %i5# W3 -"i% +.00 13.,*1/./* +//,+3&.&1
13 T#'ali b#i -"%-( )#"!#la %i5# W1 -"i% 1.00 13.,*1/./* 13.,*1/./*
11 I#"%ilai %i5# I -"i% 3.00 +*/,&01.00 .0+,//3.00
1& I#"%ilai %i5# II (a=- N (a2a -"i% 1.00 +*/,.01./& +*/,.01./&
1* I#"%ilai %i5# -(. +&A+& -"i% 30.00 1*1,1+1./& 1,03+,*&+.&0
SuD:0otal V "*$'*)$3#(.3'
V+ Pekerjaan tap /an Pla,on/
1 $+ +11.00 11+,110.00 31,/1.,010.00
+ Ra",(a 5la4o"!, M#%al O-'i", $+ 303.1/ .1,0*+.*& 33,0&0,013.&0
3 Li%5la"( GR< Boa'! $7 /3.00 10,.1&.00 +,0/0,10&.00
1 A%a5 ,#"%#", $#%al Ki"2al-$# A? 100, % L 0,3 $$ $+ +11.00 .+,/3*.&0 +0,1./,/0*.00
& Rab-",, Ki"2al-$#, % L 0.3 $$ $7 &*.&0 1+,&31.*0 +,103,+01.00
* <a"o5= ,#"%#", $#%al $ 0.1. ++&,11*.&0 +,131,3....+
/ Tala", al-$-"i-$, % L 0.1 $$ $+ 11*..+ 1*,&00.00 +,1++,&30.00
. Pla4o"! Woo! Pa"#l, % L 3,& $$ $+ 303.1/ 33,&00.00 13,1/1,10&.00
K-!a - (-!a Q 'a",(a a%a5 Ba)a Ri",a" Ki"2al-$# 96a'a( (-!a+ $a(. 1,1 $#%#' S 6a'a( '#", $a(. 0,3.& $;
R2N6N N55RN %+9
P2M%N58NN 1 8N+0 SS+S0N0 H-8S2
1ra!ing No. #2<S01<P<H<1#
No Jenis Pekerjaan Satuan Volume Harga Satuan Harga (Rp)
0 Li% 5'o4il Ka=-, l#ba' * 2$ $7 1&*.00 1*,0/1.&/ /,330,001.&/
SuD:0otal V+ 11)$*23$*33.))
V++ Pekerjaan 7amar Man/i
1 La"%ai (#'a$i( a"%i li5 -(. +0A+0 2$, %#'$a-( '-a", 2-2i, M-lia $+ 1+.+3 11*,30/.0& 1,1+3,&3&.0+
+ Di"!i", (#'a$i( -(. +0A+& 2$, M-lia $+ &1.0* 113,0&&..0 &,.1.,&.3.1&
3 Pi%a (#'a$i(, U(-'a" . B +0 2$ $7 +1.10 .,&30.11 +0.,11+.*.
1 Klo#% !-!-(, A$#'i2a" S%a"!a'! -"i% +.00 +,/01,100.00 &,&.+,+00.00
& Klo#% )o",(o(, A$#'i2a" S%a"!a'! -"i% 1.00 +1/,0+&.00 +1/,0+&.00
* Ba( $a"!i (#'a$i(, -(-'a" 0./B0.0B0./ $ -"i% 1.00 3+&,000.00 3+&,000.00
/ Ba( $a"!i (#'a$i(, -(-'a" 0./ B 0.. B 0.*& $ -"i% +.00 *&0,000.00 1,300,000.00
. T#$5a% ab-", A$#'i2a" S%a"!a'! 52 3.00 1.,0/0.00 111,+10.00
0 K'a" ai' ba( $a"!i,Sa" Ei 52 3.00 1+&,000.00 3/&,000.00
10 6#% 5'a=#' (lo#% !-!-(, Sa" Ei -"i% +.00 .&,000.00 1/0,000.00
11 Oloo' !'ai", T#a -"i% 3.00 10&,000.00 31&,000.00
SuD:0otal V++ 1&$)3'$&'(.3*
V+++ Pekerjaan 1apur
1 M#)a !a5-', b#%o" b#'%-la", K-1+&, % L . 2$ lo% 1.00 /&0,000.00 /&0,000.00
+ K#'a$i( $#)a !a5-' +0A+0, M-lia $+ +... 11.,1&&..0 310,+.../0
3 K#'a$i( !i"!i", !a5-' +0A+&, M-lia $+ *.30 113,0&&..0 /1/,0+1.&1
1 Ba( 2-2i 5i'i", al-$-"i-$ 1 l-ba",, Ro=al %=5# SB 1 -"i% 1.00 +10,3&0.00 +10,3&0.00
& K'a" ai' -"%-( ba( 2-2i 5i'i",, O"!a 52 1.00 &&,000.00 &&,000.00
SuD:0otal V+++ 2$1#"$&(#.2*
+I +nstalasi ir %ersih /an 7otor
1 D'ai"a,# (#lili", ba",-"a", l#ba' 30 2$ $7 - -
+ Pi5a ai' b#'i:, PI< D 1A+G, <la AW WaHi" $7 30.00 10,.10.&* 1++,/.1.01
3 Pi5a !'ai", PI< D 3G, <la AW WaHi" $7 1&.00 3/,11/.13 1,*.&,131.&3
1 Pi5a (lo#%, PI< D 1G, <la AW WaHi" $7 +1.00 33,0/1.+& .1&,3.+.00
& S#5%i2%a"( !a" '#a5a" -"i% +.00 3,10/,*./.&* *,+1&,3/&.1+
* G'ill, )#$ba%a" !ia%a !'ai"a# ,a'ai $7 - - -
SuD:0otal +I '$1")$(3".&'
I +nstalasi Listrik (lengkap /engan kaDel)
1 M<B, 4-# ,'-5 !a" 5a"#l -"i% 1.00 1&0,000.00 1&0,000.00
+ Sa(la' %-",,al, <li5al %i%i( *.00 +1,**/.&0 11.,00&.00
3 Sa(la' ,a"!a, <li5al %i%i( ..00 +0,./+.&0 1**,0.0.00
1 Sa(la' Ti,a, <li5al %i%i( - - -
& S%o5 (o"%a(, <li5al %i%i( 1&.00 1+,*&0.00 1.0,/&0.00
* La$5- SL 1. W, O'a$ %i%i( 1+.00 3.,&00.00 1*+,000.00
/ La$5- SL +3 W, O'a$ %i%i( ..00 1+,&00.00 310,000.00
. EB:a-% Oa" %i%i( 1.00 3&0,000.00 3&0,000.00
0 I"%alai li%'i( %i%i( +0.00 +.&,31&.0+ &,/0*,01..33
SuD:0otal I 3$&1"$(&".""
I+ Pekerjaan 6at
1 <a% !i"!i", 3B N #al#' 1B, Ii"ili#B $+ *&&.*. 11,3&&.00 /,11&,+1*.10
+ <a% !i"!i", :i%a$, ba,ia" ba3a:, B## B'a"! 1000 $+ +0.10 11,3&&.00 +31,*1+.00
3 <a% 5la4o"!, Ii"il#B $+ +1*.3& 1+,10&.00 3,001,+3..+&
1 <a% (-#" N 5a"#l 5i"%- !a" )#"!#la #'%a li%5la"(, B## B'a"! 1000 $+ +10.10 +1,+*3.0* &,.3&,0+1.13
& <a% $#"i#, Ni55o" 5ai"% $+ &/./* +0,0+&.00 1,*/*,1.1.00
SuD:0otal +I 1)$1'2$("&.#)
0otal "##$##*$'&3.22
R2N6N N55RN %+9
P2M%N58NN 1 8N+0 1-8%L2 1=2LL+N5
1ra!ing No. #*<S01<P<11<1#
No Jenis Pekerjaan Satuan Volume Harga Satuan Harga (Rp)
+ Pekerjaan Persiapan
+ P#",-(-'a" !a" 5aa", bo35la"( l 1.00 1,000,000.00 1,000,000.00
3 P#$b#'i:a" a'#al (#')a l 1.00 /&0,000.00 /&0,000.00
SuD:0otal + 1$3&#$###.##
++ Pekerjaan Pon/asi
1 Galia" %a"a: $3 ++./3 +0,100.00 **.,11&.00
+ Ti$b-"a" !a" 5#$a!a%a" %a"a: $3 11..+ +0,1*0.00 +3.,100.10
3 Ti$b-"a" !a" 5#$a!a%a" 5ai' %#bal +,& 2$ $3 +.+/ +1/,1/*.00 101,3++.0&
1 Po"!ai $#"#'- b#%o" ( 1+& $3 ..+/ .1+,.1+.00 *,/+0,3+0.*+
& Sloo4, b#%o" b#'%-la", K - 1/& $3 +.0/ +,.1.,&31.11 &,../,011.1.
SuD:0otal ++ 1*$##)$)32.**
+++ Pekerjaan 1in/ing
1 Kolo$, b#%o" b#'%-la", K - 1/& $3 1.11 3,*1&,+*0.+1 1,01*,+1...*
+ Ri", balo(, b#%o" b#'%-la", K - 1/& $3 1.&/ 3,0+0,/3*.30 1,/&*,*.&.00
3 Paa",a" ba%- ba%a 1 8 & $+ +01.*+ &*,/&0.10 11,*1+,+**..&
1 Paa",a" ba%- ba%a 1 8 3 $+ 0.+0 *0,+/0.00 &&0,00..30
& Paa",a" ba%- ba%a 1 8 +, (a$a' $a"!i $+ &./* *&,03..3. 3/0,.0&.0&
* Pla%#'a" 1 8 & $+ 100.+1 1*,&3..+0 *,/*.,00+.0/
/ Pla%#'a" 1 8 3 $+ 1..&. +1,&.3.10 101,011.00
. Pla%#'a" 1 8 +, (a$a' $a"!i $+ 11.&+ +1,0...1/ +//,10&.*.
SuD:0otal +++ 2)$)#1$&13.('
+V Pekerjaan Lantai
1 Ti$b-"a" !a" 5#$a!a%a" %a"a: $3 13.3& +0,1*0.00 +*0,13*.00
+ Ti$b-"a" !a" 5#$a!a%a" 5ai' %#bal +.& 2$ $3 +.+3 +1/,1/*.00 1.3,..1.10
3 B#%o" $-%- K - 1+&, %#bal & 2$ $3 1.1& /*+,300.00 3,30+,+3&.00
1 Raba% b#%o" %#'a $-%- K - 1+&, %#bal & 2$ $3 0.1+ /*+,300.00 3+0,1**.00
SuD:0otal +V *$*(&$*21.1#
V 7osen$ pintu /an jen/ela lengkap kunFi$
han/le /an engsel (Meranti)
1 Pi"%- %=5# D1 -"i% +.00 ...,113.31 1,//*,..*.*.
+ Pi"%- %=5# D+ -"i% +.00 1,++.,+0&.*1 +,1&*,&01.+.
3 Pi"%- %=5# D3 9+ la5i 5l=3oo! %#bal 3 $$; -"i% 1.00 .+*,.*&.00 3,30/,1*0.00
1 Pi"%- %=5# D1, PI< -"i% +.00 .03,*11..0 1,/./,+.0.*0
& 6#"!#la %=5# W1 -"i% 1.00 /11,&*1.1. +,0/.,+&/.00
* 6#"!#la %=5# W+ -"i% +.00 1&.,.+/.0. 01/,*&1.1*
/ 6#"!#la %=5# W1 -"i% +.00 +3.,+**./3 1/*,&33.1*
. K-#" 6al-i T=5# I 1 -"i% +.00 +*/,&01.00 &3&,1.+.00
0 I#"%ilai %=5# +&B+& 2$ -"i% 3+.00 11*,*+&.00 1,*0+,000.00
SuD:0otal V 1)$'23$)&&.#'
V+ Pekerjaan tap /an Pla,on/
1 $+ 1*0.3+ 11+,110.00 ++,.31,1/1.+0
+ Ra",(a 5la4o"!, $#%al 4-'i",, % L 0,1 $$ $+ 1&0.+0 .1,0*+.*& 1+,*+*,+10.*0
3 Li%5la"(, GR< Boa'!, %#bal 0.. $$ $7 &+.10 10,.1&.00 +,13.,/0*.00
1 A%a5 5a"!#2( Ki"2al-$#, % L 0,+& $$ $+ 1*0.3+ /*,.3*.&0 1+,31.,1+/.*.
& Rab-",,5a"!#2 Ki"2al-$#, %L0,+& $$ $7 13.10 11,*01.*0 &&.,/0/.*1
* Pla4o"! 5l=3oo!, Woo! 5a"#l %#bal 3,& $$ $+ 13&.10 33,&00.00 1,&3&,000.00
/ Li% 5'o4il -"%-( 5la4o"! $7 1/1.00 1*,0/1.&/ +,/0*,0/&.13
SuD:0otal V+ &3$)#($#').&&
V++ 7amar Man/i
1 <lo#% )o",(o(, To:oA<:a$5io" -"i% +.00 13+,*+&.00 +*&,+&0.00
+ Ba( $a"!i, T#!$o" 1A1 li",(a'a" -(-'a" 90.* B 0.* B 0./; $#%#' -"i% +.00 3+&,000.00 *&0,000.00
3 Oloo' !'ai", T#a -"i% +.00 1&,000.00 30,000.00
1 K'a" ai' ba( $a"!i, lo(al -"i% +.00 1+,&00.00 +&,000.00
SuD:0otal V++ '3#$2&#.##
V+++ Pekerjaan Meja 1apur
1 B#%o" b#'%-la",, $-%- K - 1+& !i5la%#' :al- -"i% 0.1* /*+,300.00 11.,01...0
+ Ki%2:#" ?i"(, I=ba -"i% +.00 3/&,000.00 /&0,000.00
3 K'a" ai' -"%-( ba( 2-2i 5i'i",, O"!a -"i% +.00 1&,000.00 30,000.00
SuD:0otal V+++ )')$'1).)#
+I +nstalasi ir %ersih /an 7otor
1 Pi5a ai' b#'i:, PI< D TG, (la AW, I"Hilo" $7 1*.00 10,.10.&* 1/3,110.00
+ Pi5a !'ai", PI< D 3G, (la AW, I"Hilo" $7 30.00 3/,11/.13 1,1+3,1+3.0+
K-!a - (-!a Q 'a",(a a%a5 Ba)a Ri",a" Ki"2al-$# 96a'a( (-!a+
$a(. 1,1 $#%#' S 6a'a( '#", $a(. 0,* $;
R2N6N N55RN %+9
P2M%N58NN 1 8N+0 1-8%L2 1=2LL+N5
1ra!ing No. #*<S01<P<11<1#
No Jenis Pekerjaan Satuan Volume Harga Satuan Harga (Rp)
3 Pi5a (lo#%, PI< D 1G, (la AW, I"Hio" $7 1*.00 3*,&&1.+& &.1,.*..00
1 S#5%i2 %a"( !a" '#a5a" -"i% 1.00 3,10/,*./.&* 3,10/,*./.&*
SuD:0otal +I *$')'$*23.&)
I +nstalasi Listrik Lengkap /engan 7aDel
1 M<B 1 A S:-(a(- !a" 5a"#l + $o!-l O'#%o -"i% 1.00 0&,000.00 0&,000.00
+ Sa(#la' %-",,al, I=ba %i%i( 1.00 0,1./.&0 3/,0&0.00
3 Sa(#la' !o-bl#, I=ba %i%i( *.00 0,.03./& &.,.++.&0
1 S%o5 (o"%a(, I=ba %i%i( ..00 1+,*&0.00 101,+00.00
& La$5- SL 1. 3a%% 2A3 a",(a' , S:-(a(- %i%i( 1.00 11,+/&.00 1//,100.00
* La$5- SL 0 3a%% 2A3 a",(a' , S:-(a(- %i%i( *.00 ++,//0.00 13*,*+0.00
/ La$5- SL & 3a%% 2A3 a",(a' , S:-(a(- %i%i( *.00 +&,000.00 1&0,000.00
. I"%alai li%'i( 9#l-b-", PI<, (ab#l !ll; %i%i( 1*.00 +.&,31&.0+ 1,&*&,&31.*/
SuD:0otal I &$"22$223.13
I+ Pekerjaan 6at
1 <a% !i"!i", $i" 3 B N #al#' A 5la$-' 1 B, Ballil-B $+ 100.+1 11,3&&.00 1,*1*,0+0.+0
+ <a% Pla4o"!, Ballil-B $+ 1&0.+0 1+,10&.00 1,.31,*.0.00
3 <a% K-#", 5i"%-, )#"!#la, li%5la"(, Yo(o $+ 03.0+ +1,+*3.0* +,+/.,/./.01
1 <a% !i"!i", :i%a$ %i",,i 10 2$, ba,ia" l-a' (#lili", '-$a:, Yo(o $+ +..*+ 11,3&&.00 3+1,0.0.10
& <a% $#"i#, Ni55o" 5ai"% $+ 10.3+ +1,+*3.0* 0/.,+.*.//
SuD:0otal I+ 1#$#(#$((".11
0otal 1*)$##1$2&1.&2
R2N6N N55RN %+9
P2M%N58NN 1 8N+0 2S002 -GG+62
1ra!ing No. #&<S01<P<2-<1#
No Jenis Pekerjaan Satuan Volume Harga Satuan Harga (Rp)
+ Pekerjaan Persiapan
1 P#",-(-'a" !a" 5aa", bo35la"( l 1.00 1,&00,000.00 1,&00,000.00
+ P#$b#'i:a" a'#al (#')a l 1.00 &00,000.00 &00,000.00
SuD:0otal + 2$###$###.##
++ Pekerjaan Pon/asi
1 Galia" %a"a: $3 +0.*& +0,100.00 ./1,/10.00
+ Ti$b-"a" (#$bali %a"a: 5o"!ai !a" 5#$a!a%a" $3 13.11 +0,1*0.00 +/0,31&.*0
3 Ti$b-"a" !a" 5#$a!a%a" 5ai' %#bal +,& 2$ $3 +.+1 +1/,1/*.00 1.0,*+1.0*
1 Po"!ai $#"#'- b#%o" $-%- K - 1+& $3 1+.1+ .++,**..00 10,+1/,&3*.&*
& Po"!ai #%#$5a% b#%o" b#'%-la", $-%- K - 1/& $3 0.+/ +,&10,*+0.+& */&,*10.3*
* Sloo4, b#%o" b#'%-la", $-%- K - 1/& $3 +.3& +,.1.,&31.11 *,*00,/1&.01
SuD:0otal ++ 1'$21&$(#'.*2
+++ Pekerjaan 1in/ing
1 Paa",a" ba%- ba%a 1 8 & $+ +03./. &*,/&0.10 11,&*1,1+*.+*
+ Paa",a" ba%- ba%a 1 8 3 $+ 11.11 *0,+/0.00 +,**0,31/..0
3 Paa",a" ba%- ba%a 1 8 +, (a$a' $a"!i $+ &./. *&,03..3. 3.1,1+3..1
1 Pla%#'a" 1 8 & N a2i $+ 10/.&& 1*,&3..+0 *,/10,+00.&*
& Pla%#'a" 1 8 3 N a2i $+ ./.0. +1,&.3.10 1,./0,1&*.3&
* Pla%#'a" 1 8 +, (a$a' $a"!i N a2i $+ 11.&* +1,0...1/ +/.,1&0.+&
/ Kolo$, b#%o" b#'%-la", K - 1/& $3 1.*0 3,*1&,+*0.+1 &,.3+,130./0
. Ri", balo(, b#%o" b#'%-la", K - 1/& $3 3..* 3,0+0,/3*.30 11,*01,/.+.11
0 R#li#4 (olo$ $7 30.00 00,000.00 +,/00,000.00
SuD:0otal +++ *"$3"1$2#&.'&
+V Pekerjaan Lantai
1 Ti$b-"a" !a" 5#$a!a%a" %a"a: $3 3+.0& +0,1*0.00 *1*,01/.3*
+ Ti$b-"a" !a" 5#$a!a%a" 5ai' %#bal +.& 2$ $3 &./0 +1/,1/*.00 1,+&0,1.*.01
3 B#%o" $-%- K - 1+&, %#bal & 2$ $3 ..00 /*+,300.00 *,00.,100.00
1 Raba% b#%o" !a" %#'a $-%- K - 1+&, %#bal & 2$ $3 0.0/ /*+,300.00 /10,0&&.*0
& La"%ai <a'5o'% b#%o" $-%- K 1+&, %#bal 10 2$ $3 +.1+ 11.,.&/..0 31&,&/..&1
* La"%ai (#'a$i( 30A30, M-lia $+ 1&&.1& 11.,.&/..0 +3,00&,+./.*/
/ Pli"% (#'a$i( 10A30, M-lia $ 1+0.&1 0,13../1 1,101,&.0.10
. Bo"-bo" (#'a$i( $ 1/.00 10,000.00 1/0,000.00
SuD:0otal +V ""$*23$#"&."1
V 7osen$ pintu /an jen/ela lengkap kunFi$
han/le /an engsel (Meranti)
1 Pi"%- %=5# P1 -"i% 3.00 0&+,3+&..1 +,.&*,0//.&+
+ Pi"%- %=5# P+ -"i% *.00 .0.,&*+.** &,301,3/&.0*
3 Pi"%- %=5# P3, PI< -"i% +.00 .03,*11..0 1,/./,+.0.*0
1 6#"!#la %=5# 61 -"i% *.00 1,130,/...&0 *,/.1,/31.&1
& 6#"!#la %=5# 6+ -"i% 3.00 003,/.*.&* +,0.1,3&0.*.
* 6#"!#la %=5# 63 -"i% +.00 101,111./3 0.+,.+0.1*
/ 6#"!#la %=5# 61 -"i% +.00 *.1,*0+./. 1,3*3,3.&.&&
. 6#"!#la %=5# 6& -"i% 1.00 100,3+/.01 100,3+/.01
0 I#"%ilai %=5# 63 -"i% +.00 13+,0&0.00 +*1,110..1
10 I#"%ilai 61 Q 6+ -"i% +1.00 1.1,/.0.&0 1,3*+,0&0.+3
11 I#"%ilai %=5# +&B+& 2$ -"i% 30.00 1*1,1+1./& *,11+,11..+&
SuD:0otal V ""$&'($3'*.(1
V+ Pekerjaan tap /an Pla,on/
1 $+ +11.00 11+,110.00 31,/1.,010.00
+ Ra",(a 5la4o"!, $#%al 4-'i",, % L 0,1 $$ $+ +1*.3& .1,0*+.*& +0,/0.,.33..3
3 Li%5la"(, GR< Boa'!, %#bal 0.. $$ $7 /3.00 10,.1&.00 +,0/0,10&.00
1 A%a5 ,#"%#", $#%al Ki"2al-$# A? 100, % L 0,3 $$ $+ +11.00 .+,/3*.&0 +0,1./,/0*.00
& Rab-",, Ki"2al-$#, % L 0.3 $$ $7 &*.&0 &0,3+&.00 3,3&1,.*+.&0
* Tala", al-$-"i-$, % L 0.1 $$ $+ 1.&0 1*,&00.00 /1,+&0.00
/ Pla4o"! Woo! Pa"#l, % L 3,& $$ $+ +1*.3& 33,&00.00 .,+&+,/+&.00
. Li% 5'o4il Ka=-, l#ba' * 2$ $7 1&*.00 10,10*.00 .,.10,13*.00
SuD:0otal V+ ''$1&2$#*).""
V++ 7amar Man/i
1 La"%ai (#'a$i( +0A+0, M-lia $+ ..00 131,00/..0 1,01.,0*+.10
+ Di"!i", (#'a$i( +0A+&, M-lia $+ +*.+. 1+/,1++..0 3,310,/./.1.
3 Klo#% !-!-(, A$#'i2a" S%a"!a'! -"i% 1.00 3,3/0,*00.00 3,3/0,*00.00
1 Klo#% )o",(o(, A$#'i2a" S%a"!a'! -"i% 1.00 +&/,.00.00 +&/,.00.00
& Ba( ai', la5i (#'a$i( +0A+& 2$, M-lia -"i% +.00 *&0,000.00 1,300,000.00
* T#$5a% ab-", A$#'i2a" S%a"!a'! -"i% +.00 &.,&+0.00 11/,010.00
/ K'a" ai' ba( $a"!i, O"!a -"i% +.00 1+&,000.00 +&0,000.00
K-!a - (-!a Q 'a",(a a%a5 Ba)a Ri",a" Ki"2al-$# 96a'a( (-!a+ $a(.
1,1 $#%#' S 6a'a( '#", $a(. 0,3.& $;
R2N6N N55RN %+9
P2M%N58NN 1 8N+0 2S002 -GG+62
1ra!ing No. #&<S01<P<2-<1#
No Jenis Pekerjaan Satuan Volume Harga Satuan Harga (Rp)
. 6#% 5'a=#' (lo#% !-!-( -"i% 1.00 .&,000.00 .&,000.00
0 Oloo' !'ai", O"!a -"i% +.00 10&,000.00 +10,000.00
SuD:0otal V++ '$'))$2)'.&)
V+++ +nstalasi ir %ersih /an 7otor
1 Pi5a ai' b#'i:, PI< D 1A+G, <la AW WaHi" $7 1+.00 11,/10.+& 110,&+3.00
+ Pi5a !'ai", PI< D 3G, <la AW WaHi" $7 ..00 11,101.++ 3&+,.00./0
3 Pi5a (lo#%, PI< D 1G, <la AW WaHi" $7 1+.00 30,./3.00 1/.,1/*.00
1 S#5%i2%a"( !a" '#a5a" -"i% 1.00 3,10/,*./.&* 3,10/,*./.&*
SuD:0otal +I *$#3'$*'(."&
+I +nstalasi Listrik Lengkap /engan 7aDel
1 M<B 1 A S:-(a(- !a" 5a"#l + $o!-l O'#%o -"i% 1.00 10&,000.00 10&,000.00
+ Sa(#la' %-",,al, <li5al %i%i( 1.00 30,030.00 1+0,1+0.00
3 Sa(#la' !o-bl#, <li5al %i%i( &.00 +&,110.00 1+/,0&0.00
1 S%o5 Ko%a( (o"%a(, <li5al %i%i( 1..00 1&,100.00 +//,+00.00
& S%o5 (o"%a( A< <li5al %%i%i( *.00 *0,&/&.00 11/,1&0.00
* La$5- SL 1. W, O'a$ %i%i( /.00 3.,&00.00 +*0,&00.00
/ La$5- SL +3 W, O'a$ %i%i( +1.00 1+,&00.00 .0+,&00.00
. P#$aa",a" A< 1 PK M#'( Pa"ao"i2 -"i% 1.00 3,*0&,+&0.00 11,1+1,000.00
0 P#$aa",a" A< 1A+ PK M#'( Pa"ao"i2 -"i% +.00 3,+.0,000.00 *,&/.,000.00
10 I"%alai li%'i( 9#l-b-", PI<, (ab#l !ll; %i%i( &+.00 +.&,31&.0+ 11,.3/,0./..1
SuD:0otal I ")$#*&$)#3.)*
I Pekerjaan 6at
1 <a% !i"!i", 3B N #al#' 1B, Ii"ili#B $+ 10/.&& 11,3&&.00 1,*+/,//&.*/
+ <a% !i"!i", :i%a$, ba,ia" ba3a:, B## B'a"! 1000 $+ &/.*0 11,3&&.00 *&1,01..00
3 <a% 5la4o"!, Ii"il#B $+ +1*.3& 1+,10&.00 3,001,+3..+&
1 <a% (-#" N 5a"#l 5i"%- !a" )#"!#la #'%a li%5la"(, B## B'a"! 1000 $+ +10.10 +1,+*3.0* &,.3&,0+3.30
& <a% $#"i#, Ni55o" 5ai"% $+ &/./* +0,0+&.00 1,*/*,1.1.00
SuD:0otal I+ 1&$3'3$&('.22
0otal 2''$#""$)&(.(2
R2N6N N55RN %+9
+NS0LS+ L+S0R+7 27S02RNL P1 PR-927 P2M%N58NN 1 8N+0 MN52R H-8S2$ " 8N+0 SS+S0N0 H-8S2
1# 8N+0 1-8%L2 1=2LL+N5$ 1 8N+0 2S002 -GG+62
1+ S87 1M+ 2S002 7%8P02N M8S+ %N98S+N : S8M0R S2L0N
No +tems Satuan Volume
Harga Satuan Jumlah Harga
(Rp.) (Rp.)
P2M%N58NN 1 8N+0 MN52R H-8S2 > " 8N+0 SS+S0N0 H-8S2
+ P2MSN5N 7%2L 1N 0+N5
1 $7 100 0,.11.00 0.1,100.00
+ A(#o'i Lo% 1 3&0,000.00 3&0,000.00
SuD 0otal .+ 1$""1$1##.##
++ P2N2RN5N JLN
1 La$5- 6ala" M#'( Ha""o2: %i5# Bolo,"a 1+&W 2A3 -55o'% U"i% + 1,01/,.00.00 +,03&,*00.00
+ U"i% + +1*,&+&.00 103,0&0.00
SuD 0otal . ++ 2$&2)$(&#.##
% P2M%N58NN 1# 8N+0 1-8%L2 1=2LL+N5
+ P2MSN5N 7%2L 1N 0+N5
1 Kab#l T3i%#! 1 B +& $$F 9S-%'a!o; $7 +00 +&,0*0.00 &,01+,000.00
+ $7 1.0 0,.11.00 1,/*&,0.0.00
3 Tia", Li%'i( B#%o" / M%' To",,a( A$5-: -"i% & 1,031,100.00 0,*&&,&00.00
1 Do3" G-= AS%ill 3a=#' -"i% 3 *&0,000.00 1,0&0,000.00
& A(#o'i Lo% 1 +,&00,000.00 +,&00,000.00
SuD 0otal %. + 2#$))"$*)#.##
++ P2N2RN5N JLN
1 La$5- 6ala" M#'( Ha""o2: %i5# Bolo,"a 1+&W 2A3 -55o'% U"i% + 1,01/,.00.00 +,03&,*00.00
+ U"i% + +1*,&+&.00 103,0&0.00
SuD 0otal %. ++ 2$&2)$(&#.##
6 P2M%N58NN 1 8N+0 2S002 -GG+62
+ P2MSN5N 7%2L 1N 0+N5
1 Kab#l T3i%#! 1 B 1* $$F 9S-%'a!o; $7 100 ++,1/&.00 +,+1/,&00.00
+ Tia", Li%'i( B#%o" / M%' To",,a( A$5-: -"i% + 1,031,100.00 3,.*+,+00.00
3 Do3" G-= -"i% 1 *&0,000.00 *&0,000.00
1 A(#o'i Lo% 1 &00,000.00 &00,000.00
SuD 0otal 6. + 3$2&'$3##.##
++ P2N2RN5N JLN
1 La$5- 6ala" M#'( Ha""o2: %i5# Bolo,"a 1+&W 2A3 -55o'% U"i% + 1,01/,.00.00 +,03&,*00.00
+ U"i% + +1*,&+&.00 103,0&0.00
SuD 0otal 6. ++ 2$&2)$(&#.##
0otal "3$#(#$2"#.##
Kab#l T3i%#! + B 10 $$
+
9S-%'a!o;
P:o%o2#ll M#'( KAGASEL 1+A 2A3 M<B + A, M<B BoB,(ab#l NYMHY +< B 10 $$
+

Kab#l T3i%#! + B 10 $$
+
9S-%'a!o;
P:o%o2#ll M#'( KAGASEL 10A 2A3 M<B + A, M<B BoB,(ab#l NYMHY +< B 10 $$
+

P:o%o2#ll M#'( KAGASEL 10A 2A3 M<B + A, M<B BoB,(ab#l NYMHY +< B 10 $$
+

R2N6N N55RN %+9
+NS0LS+ P+P 1+S0R+%8S+ +R P1 PR-927 P2M%N58NN 1 8N+0 MN52R H-8S2$ " 8N+0 SS+S0N0 H-8S2
1# 8N+0 1-8%L2 1=2LL+N5$ 1 8N+0 2S002 -GG+62
1+ S87 1M+ 2S002 7%8P02N M8S+ %N98S+N : S8M0R S2L0N
No. +tems Satuan Volume
Harga Satuan Harga
(Rp.) (Rp.)
P2M%N58NN 1 8N+0 MN52R H-8S2 > " 8N+0 SS+S0N0 H-8S2
+ P2MSN5N P+P +R %2RS+H 80M
1 Pi5a ai' b#'i:, PI< D +G, 2la AW, Ii"ilo" 2A3 #lbo3,4i%%i",, T-o2(, 4la",#. $7 *&0 1*,0+..3. 11,003,113./&
+ B-%%#'4l= IalH# +77 $#'#( DK -"i% 1 1.&,000.00 1.&,000.00
3 Galia" Q Ti$b-"a" $ *&0 0,&00.00 *,1/&,000.00
SuD 0otal . + 13$"("$**".3&
++ P2MSN5N P+P +R %2RS+H P2N5H8%8N5
1 Pi5a ai' b#'i:, PI< D UG, 2la AW , Ii"ilo" 2A3 #lbo3, Oi%%i",, T-o2(, 4la",# $7 3+ 1+,+3+.0* 301,1+*.00
+ Galia" Q Ti$b-"a" $ +. *,000.00 1*.,000.00
SuD 0otal .++ &&'$*2(.##
% P2M%N58NN 1# 8N+0 1-8%L2 1=2LL+N5
+ P2MSN5N P+P +R %2RS+H 80M
1 Pi5a ai' b#'i:, PI< D +G, 2la AW, Ii"ilo" 2A3 #lbo3,4i%%i",, T-o2(, 4la",#. $7 300 1*,0+..3. &,0/.,&1+.&0
+ Galia" Q Ti$b-"a" $ 300 0,&00.00 +,.&0,000.00
SuD 0otal %. + 3$'2)$&12.&#
++ P2MSN5N P+P +R %2RS+H P2N5H8%8N5
1 Pi5a ai' b#'i:, PI< D UG, 2la AW, Ii"ilo" 2A3 #lbo3, Oi%%i",, T-o2(, 4la",# $7 .0 1+,+3+.0* 0/.,&*&.00
+ Galia" Q Ti$b-"a" $ /0 *,000.00 1+0,000.00
SuD 0otal %.++ 1$"')$&(&.##
6 P2M%N58NN 1 8N+0 2S002 -GG+62
+ P2MSN5N P+P +R %2RS+H 80M
1 Pi5a ai' b#'i:, PI< D 11A1G, 2la AW, Ii"ilo" 2A3 #lbo3,4i%%i",, T-o2(, 4la",#. $7 1&0 1/,&00.00 +,*+&,000.00
+ Galia" Q Ti$b-"a" $ 1&0 *,000.00 000,000.00
SuD 0otal 6. + "$&2&$###.##
++ P2MSN5N P+P +R %2RS+H P2N5H8%8N5
1 Pi5a ai' b#'i:, PI< D UG, 2la AW, Ii"ilo" 2A3 #lbo3, Oi%%i",, T-o2(, 4la",# $7 +0 1+,+3+.0* +11,*11.+&
+ Galia" Q Ti$b-"a" $ 1* *,000.00 0*,000.00
SuD 0otal 6.++ "*#$(*1.2&
0otal "1$11&$&)).&#
R2N6N N55RN %+9
1R+NS2 P1 PR-927 P2M%N58NN 1 8N+0 MN52R H-8S2$ " 8N+0 SS+S0N0 H-8S2
1# 8N+0 1-8%L2 1=2LL+N5$ 1 8N+0 2S002 -GG+62
1+ S87 1M+ 2S002 7%8P02N M8S+ %N98S+N : S8M0R S2L0N
No. +tem Satuan Volume
Harga Satuan Harga
(Rp.) (Rp.)
P2M%N58NN 1 8N+0 MN52R H-8S2 > " 8N+0 SS+S0N0 H-8S2
1 P#$b-a%a" !'ai"a# -%a$a, %=5# 1, l#ba' *0 2$ $7 300 13&,000.00 10,&00,000.00
+ Pi5a D'ai" 377 Ii"ilo", <la D $7 11. +1,*01./& 3,+10,.+3.00
3 BoB <-lH#'% , PL * $#%#', L L *0 2$ U"i% + 3,&00,000.00 /,000,000.00
SuD 0otal &#$31#$)2".##
% P2M%N58NN 1# 8N+0 1-8%L2 1=2LL+N5
1 P#$b-a%a" !'ai"a# -%a$a, %=5# 1, l#ba' *0 2$ $7 300 13&,000.00 10,&00,000.00
+ Pi5a D'ai" 377 Ii"ilo" , <la D $7 300 +1,*01./& *,&0.,1+&.00
3 BoB <-lH#'% , PL * $#%#', L L *0 2$ U"i% 3 3,&00,000.00 10,&00,000.00
SuD 0otal % &3$&#)$*2&.##
6 P2M%N58NN 1 8N+0 2S002 -GG+62
1 P#$b-a%a" !'ai"a# -%a$a, %=5# 1, l#ba' *0 2$ $7 100 13&,000.00 13,&00,000.00
+ Pi5a D'ai" 377 Ii"ilo" , <la D $7 30 +1,*01./& *&0,.1+.&0
3 BoB <-lH#'% , PL * $#%#', L L *0 2$ U"i% 1 3,&00,000.00 3,&00,000.00
SuD 0otal 6 13$(&#$)*2.&#
0otal 12&$)3#$#'#.&#
JADWAL WAKTU PELAKSANAAN
PROYEK PEMBANGUNAN 1 UNIT MANAGER HOUSE, 3 UNIT ASISTENT HOUSE
10 UNIT DOUBLE DWELLING,1 UNIT ESTATE OFFICE DAN BANGUNAN LAIN
DI SUKA DAMAI ESTATE, SUMATERA SELATAN
NO Pee!"##$ U$%& '()
H#!*# S#&+#$ B(,(& M%$**+
R- . I II III I' ' 'I 'II 'III I/ / /I /II /III /I' /' /'I /'II /'III /I/ //
1 Mobiliai !a" D#-$obiliai 5ot 1 13%500%000$00 0$417
0$037 0$037 0$037 0$037 0$037 0$037 0$037 0$037 0$037 0$037 0$037 0$037 0$037
2 Ba'a( (#')a !a" Di'#(i K##% 5ot 1 16%500%000$00 0$507
0$037 0$037 0$037 0$037 0$037 0$037 0$037 0$037 0$037 0$037 0$037 0$037 0$037 0$037 0$037 0$037 0$037 0$037
3 Ma"a,#' Ho-# 8nit 1 380%007%600$99 11$477
0$887 0$887 0$887 0$887 0$887 0$887 0$887 0$887 0$887 0$887 0$887 0$887 0$887
4 Ai%a"% Ho-# 8nit 3 900%014%871$67 27$177
1$517 1$517 1$517 1$517 1$517 1$517 1$517 1$517 1$517 1$517 1$517 1$517 1$517 1$517 1$517 1$517 1$517 1$517
5 Do-bl# D#3lli", 8nit 10 999 44$687
2$487 2$487 2$487 2$487 2$487 2$487 2$487 2$487 2$487 2$487 2$487 2$487 2$487 2$487 2$487 2$487 2$487 2$487
6 E%a%# O44i2# 8nit 1 299%033%856$62 9$037
0$907 0$907 0$907 0$907 0$907 0$907 0$907 0$907 0$907 0$907
7 I"%alai Li%'i( E(%#'"al 5ot 1 37%060%230$00 1$127
0$117 0$117 0$117 0$117 0$117 0$117 0$117 0$117 0$117 0$117
8 I"%alai Pi5a Di%'ib-i Ai' 5ot 1 31%115%588$50 0$947
0$137 0$137 0$137 0$137 0$137 0$137 0$137
9 D'ai"a# 5ot 1 125%870%090$50 3$807
0$547 0$547 0$547 0$547 0$547 0$547 0$547
10 K#a$a"a" 5ot 1 12%500%000$00 0$387
0$027 0$027 0$027 0$027 0$027 0$027 0$027 0$027 0$027 0$027 0$027 0$027 0$027 0$027 0$027 0$027 0$027 0$027 0$027 0$027
11 T#% (-b- b#%o" 5ot 1 6%500%000$00 0$207
0$017 0$017 0$017 0$017 0$017 0$017 0$017 0$017 0$017 0$017 0$017 0$017 0$017 0$017 0$017 0$017 0$017 0$017
12 A!$i"i%'ai !a" la5o'a" 5ot 1 10%000%000$00 0$307
0$027 0$027 0$027 0$027 0$027 0$027 0$027 0$027 0$027 0$027 0$027 0$027 0$027 0$027 0$027 0$027 0$027 0$027 0$027 0$027
'otal 999 100$007
:;<CA<A =7>
Mingguan 0$077 4$097 4$987 5$997 5$997 5$997 5$997 5$997 5$997 5$997 5$997 5$997 5$997 5$627 5$627 4$747 4$747 4$747 4$747 0$727
6umulati? 0$077 4$157 9$137 15$127 21$127 27$117 33$107 39$107 45$097 51$087 57$087 63$077 69$067 74$697 80$317 85$057 89$797 94$547 99$287 100$007
A6'8A5 =7>
Mingguan
6umulati?
De3isai =7>
6
e
m
a
@
u
a
n

P
e
k
e
r
@
a
a
n
STRUKTUR ORGANISASI PROYEK
0 MINIMUM 1
PROYEK PEMBANGUNAN 1 UNIT MANAGER HOUSE, 3 UNIT ASISTENT HOUSE
10 UNIT DOUBLE DWELLING,1 UNIT ESTATE OFFICE DAN BANGUNAN LAIN
DI SUKA DAMAI ESTATE, SUMATERA SELATAN
PIMPINAN PERUSAHAAN
BUDI RUDIANTO
SITE MANAGER
SENEN EFFENDI
ADMINISTRASI CI'IL SITE ENGINEER LOGISTIK SUPER'ISOR
YESSI JAUHARI HALIM
PENGAWAS LAPANGAN PENGAWAS FABRIKASI PANEL
SUNGKOWO HARTONO
TENAGA KERJA TENAGA KERJA
Pal#$ba",, 1+ 6-li 7+010
<I.D#3a Sa3i% Ma"!i'i
!ie La!
Wa(il Di'#(%-'

Site manager

Direktur

64734270.xls

21:42:02

You're Reading a Free Preview

Mengunduh
scribd
/*********** DO NOT ALTER ANYTHING BELOW THIS LINE ! ************/ var s_code=s.t();if(s_code)document.write(s_code)//-->