Anda di halaman 1dari 108

Bill Of Quantity

Unit Kerja : UPT ASRAMA HAJI MAKASSAR KEMENTRERIAN AGAMA REPUBLI


Pekerjaan : PEK. INTERIOR ASRAMA HAJI WISMA A DAN WISMA B
Lokasi : ASRAMA HAJI MAKASSAR
Tahun Anggara : 2016

NO. ITEM PEKERJAAN JUMLAH HARGA


(Rp)
1 2 3
A. PEKERJAAN INTERIOR ASRAMA HAJI WISMA A 4,548,747,000.00

B. PEKERJAAN INTERIOR ASRAMA HAJI WISMA B 1,519,867,500.00

TOTAL 6,068,614,500.00
PPN 10%
JUMLAH A + B 6,068,614,500.00
PEMBULATAN 6,068,614,500.00

TERBILANG :
RENCANA ANGGARAN BIAYA

Unit Kerja : UPT EMBARKASI MAKASSAR KEMENTRIAN AGAMA PROPINSI SULAWESI SELATAN
Pekerjaan : PEKERJAAN INTERIOR ASRAMA HAJI WISMA A DAN WISMA B
Lokasi : ASRAMA HAJI SUDIANG MAKASSAR
Tahun Angga: 2016

NO. URAIAN PEKERJAAN Panjang

I. PEKERJAAN PERSIAPAN
1 Ijin kerja, listrik dan air kerja, mobilisasi, keamanan dan kebersihan 1
2 Marking area Wisma A 2
3 Adminstrasi , Dokumentasi dan Qualtiy Qontrol 1

II PEKERJAAN LANTAI I
A HALL
1 Pekerjaan Meja Receptionist
- Rangka : Multiplek Playwood 18 mm 7.6
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging, Gromet , Kaki Karet

2 Pek.Backdroop dinding ( Belakang Receptinist)


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging

3 Pek.Pembungkus Kolom
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finshing : HPL

4 Pek.Backdroop Depan Lif 6.05


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finshing : HPL

5 Pek.Walpaper
6 pek. Huruf Stainless Uk. 30 cm " WISMA RAODAH" 12
Pintu gateway 7.8

B RUANG TUNGGU
1 Pek.Meja Tunggu
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging
2 Pek.Walpaper

volume A Page 2
NO. URAIAN PEKERJAAN Panjang

C VIP ROOM
1 Pek.Meja Makan
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging
2 Pek.Walpaper

D KAMAR VIP
1 Bed Single Untuk VVIP
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging

2 Lemari Pakaian
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
Bagian dalam Melaminto
- Finshing : HPL , Edging
- Hardware : Engsel Huben, Pintu Handle

3 Meja Makan
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging
jendela
4 Pek.Walpaper 8.58

E KAMAR REGULER
1 Bed Single Untuk Kamar reguler
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging

2 Lemari Pakaian
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
Bagian dalam Melaminto
- Finshing : HPL , Edging
- Hardware : Engsel Huben, Pintu Handle

3 Meja
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging

volume A Page 3
NO. URAIAN PEKERJAAN Panjang

E RUANG AULA
1 Meja Moderator
- Rangka : Multiplek Playwood 18 mm 6
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging

2 Pek.Bakcdroop Dinding
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging

3 Meja terima ( receptionist) Aula


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging

4 Pek.Pembungkus Kolom 14
- Rangka : Multiplek Playwood 18 mm 1
- Material : Playwood 3 mm, 9 mm 14
- Finshing : HPL 14
14
5 Pek.Pintu Gateway 5.8
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finshing : HPL

Plint variasi Pintu Saf 2.1

volume A Page 4
NO. URAIAN PEKERJAAN Panjang

III PEKERJAAN LANTAI II


A KAMAR REGULER
1 Bed set ( Single)
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging

2 Lemari Pakaian
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
Bagian dalam Melaminto
- Finshing : HPL , Edging
- Hardware : Engsel Huben, Pintu Handle

3 Meja Nakaz
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging

4 Pek.Bracket TV Finshing Variasi


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL

5 Pek.Cermin KM/WC ( finhsing Bingkai)


6 Pek. Plint diatas Jendela
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL

pek.Plin Varisao Pada Pintu Saf 2.1


walpaer 8.5

IV PEKERJAAN LANTAI III


A KAMAR REGULER
1 Bed set ( Single)
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging

2 Lemari Pakaian
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
Bagian dalam Melaminto
- Finshing : HPL , Edging
- Hardware : Engsel Huben, Pintu Handle

volume A Page 5
NO. URAIAN PEKERJAAN Panjang

3 Meja Nakaz
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging

4 Pek.Bracket TV Finshing Variasi


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL

5 Pek.Cermin KM/WC ( finhsing Bingkai)


6 Pek. Plint diatas Jendela
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL

Plint Variasi Pada pintu saf 2.1

V PEKERJAAN LANTAI IV
A KAMAR REGULER
1 Bed set ( Single) 136
- Rangka : Multiplek Playwood 18 mm backdrro
p
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging

2 Lemari Pakaian 136


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
Bagian dalam Melaminto
- Finshing : HPL , Edging
- Hardware : Engsel Huben, Pintu Handle

3 Meja Nakaz
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging

4 Pek.Bracket TV Finshing Variasi


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL

5 Pek.Cermin KM/WC ( finhsing Bingkai) 34.00


6 Pek. Plint diatas Jendela 2.40

volume A Page 6
NO. URAIAN PEKERJAAN Panjang

- Rangka : Multiplek Playwood 18 mm


- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL

Plint Pintu Variasi pada Saf

volume A Page 7
ENCANA ANGGARAN BIAYA

Lebar Tinggi Jumlah Volume

Unit 0 7000000 7000000


Ls 0 5000000 10000000
Ls 0 5000000 5000000
SUB TOTAL I 22000000

0.7 1.1 1 5.852

5.5 2.9 15.95

2.5 15.125
30.25

0.85 2 13.26

volume A Page 8
Lebar Tinggi Jumlah Volume

1.2 2 1 2.4

Backdroop pintu panjang


3.15 3.36 20.32 5.23
20.92

volume A Page 9
Lebar Tinggi Jumlah Volume

0.6 0.8 1 2.88

36.1

6
2
12 26 72.8
7 1 1
14 5.9 5.2 109.48
1.1 6.38

1 4 8.4

SUB TOTAL II

volume A Page 10
Lebar Tinggi Jumlah Volume

136

34

34

1 34 71.4
2.84 2.9 2 46.46
SUB TOTAL III 117.86

volume A Page 11
Lebar Tinggi Jumlah Volume

1 34 71.4

SUB TOTAL IV 71.4

136
3.38 919.36

136

136

1.44 34 Rp 48.96

34
0.4 34 13.6 Panjang

volume A Page 12
Lebar Tinggi Jumlah Volume

0.3 lebar
4.08

Rp 71.40

SUB TOTAL V Rp 71.40

volume A Page 13
BILL OF QUANTITY
Unit Kerja : UPT ASRAMA HAJI MAKASSAR KEMENTRERIAN AGAMA REP
Pekerjaan : PEK. INTERIOR ASRAMA HAJI WISMA A
Lokasi : ASRAMA HAJI MAKASSAR
Tahun Anggar : 2016

NO. URAIAN PEKERJAAN

I PEK. PERSIAPAN

II PEK. LANTAI I

III PEK. LANTAI II

IV PEK. LANTAI III

V PEK. LANTAI IV

Real Cost

Dibulatkan
Terbilang :
BILL OF QUANTITY
MA HAJI MAKASSAR KEMENTRERIAN AGAMA REPUBLIK INDONESIA

JUMLAH HARGA (Rp)

Rp -

Rp 377,064,876.25

###

###

###

###

###
RENCANA ANGGARAN BIAYA

Unit Kerja : UPT EMBARKASI MAKASSAR KEMENTRIAN AGAMA PROPINSI SULAWESI SELATAN
Pekerjaan : PEKERJAAN INTERIOR ASRAMA HAJI WISMA A
Lokasi : ASRAMA HAJI SUDIANG MAKASSAR
Tahun Angga: 2016

NO. URAIAN PEKERJAAN Panjang lebar

I. PEKERJAAN PERSIAPAN
1 Ijin kerja, listrik dan air kerja, mobilisasi, keamanan dan kebersihan
2 Marking area Wisma A
3 Adminstrasi , Dokumentasi dan Qualtiy Qontrol

II PEKERJAAN LANTAI I
A HALL
1 Pekerjaan Meja Receptionist 9.00 0.45
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging, Gromet , Kaki Karet
- Bentuk L Ukuran : P: L: 45 cm T: 110 cm
- Top Table Granito

2 Pek.Backdroop dinding ( Belakang Receptinist) 4.1


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging

3 Pek.Pembungkus Kolom 2.40


- Rangka : Multiplek Playwood 18 mm 0.80
- Material : Playwood 3 mm, 9 mm
- Finshing : HPL

4 Pek.Backdroop Depan Lif 7.00


- Rangka : Multiplek Playwood 18 mm 6.00
- Material : Playwood 3 mm, 9 mm
- Finshing : HPL

5 Pek.partisi Kaca tempered 12 mm 37.00


6 pek. Huruf Stainless Uk. 30 cm " WISMA ZAM ZAM 12.00
7 Pek.Gateway Pintu Utama 27.00 1.05
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finshing : HPL

B RUANG TUNGGU

Volume Wisma B Page 16


NO. URAIAN PEKERJAAN Panjang lebar

1 Pek.Meja Tunggu
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- hardware : Top table Kace tempered 12 mm
- Finshing : HPL , Edging

2 Pek.Walpaper

C VIP ROOM
1 Pek.Meja Kitcehns et
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging

2 Pek.Plint HPL T; 1 M , keliling Hall, Rg Tunggu , Rg Makan 35.61


81.66

117.27
D KAMAR VIP
1 Bed Single Untuk VVIP
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging
- Ukuran P : 200 cm , L: 200 cm , T: 30 cm

Pek.Backdroop Bed
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finshing : HPL

Volume Wisma B Page 17


NO. URAIAN PEKERJAAN Panjang lebar

2 Lemari Pakaian VIP


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
Bagian dalam Melaminto
- Finshing : HPL , Edging
- Hardware : Engsel Huben, Pintu Handle

3 Meja
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging

4 Pek.Walpaper 31.80 8.4

E KAMAR REGULER
1 Bed Single Untuk Kamar reguler
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging

Pek.Backdroop Bed
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finshing : HPL

2 Lemari Pakaian
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
Bagian dalam Melaminto
- Finshing : HPL , Edging
- Hardware : Engsel Huben, Pintu Handle

3 Meja
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging

Pek.Bracket TV Finshing Variasi


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm dan Bracket
- Finshing : HPL

Pek.Cermin KM/WC ( finhsing Bingkai)


Pek. Plint HPL diatas Jendela

Volume Wisma B Page 18


NO. URAIAN PEKERJAAN Panjang lebar

- Rangka : Multiplek Playwood 18 mm


- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL

Volume Wisma B Page 19


NO. URAIAN PEKERJAAN Panjang lebar

E RUANG AULA
1 Meja Moderator
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging

2 Pek.Konstruksi Panggung
- Pek.Rangka Besi
- Pek.Penutup Multiplek 18 mm
- Pek.Pas Parqeut

2 Pek.Bakcdroop Dinding
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging

3 Meja terima ( receptionist) Aula


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging

4 Pek.Pembungkus Kolom
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finshing : HPL

5 Pek.Pintu Gateway
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finshing : HPL

Pek.Plint Variasi Pintu saf


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finshing : HPL

Volume Wisma B Page 20


NO. URAIAN PEKERJAAN Panjang lebar

III PEKERJAAN LANTAI II


A Kamar Vip
1 Bed set ( Single)
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging

2 Pek.Backdroop Bed 3.40


- Rangka : Multiplek Playwood 18 mm 2.60
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL

2 Lemari Pakaian 8.00


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
Bagian dalam Melaminto
- Finshing : HPL , Edging
- Hardware : Engsel Huben, Pintu Handle

3 Meja Nakaz 8.00


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging

Pembungkus klom

Plint dinding tinggi 1 m 45.50

becakdroop depan lif lantai 2 12.10

4 Pek.Bracket TV Finshing Variasi 1.44


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm dan Bracket
- Finshing : HPL

5 Pek.Cermin KM/WC ( finhsing Bingkai)


6 Pek. Plint HPL diatas Jendela
- Rangka : Multiplek Playwood 18 mm 1.85 0.8
- Material : Playwood 3 mm, 9 mm
- Finshing : HPL

Volume Wisma B Page 21


NO. URAIAN PEKERJAAN Panjang lebar

7 Pek.Backdroop Depan Lif


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finshing : HPL

8 Pek.pintu dinding 32.50


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finshing : HPL
9 Pek.Walpaper ( Rg.tunggu )

IV PEKERJAAN LANTAI III


A Kamar 1 bed
1 Bed set ( Single)
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging

Pek.Backdroop Bed 2.60


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging

2 Lemari Pakaian
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
Bagian dalam Melaminto
- Finshing : HPL , Edging
- Hardware : Engsel Huben, Pintu Handle

3 Meja Nakaz
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging

Volume Wisma B Page 22


NO. URAIAN PEKERJAAN Panjang lebar

4 Pek.Bracket TV Finshing Variasi


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm dan Bracket
- Finshing : HPL

5 Pek.Cermin KM/WC ( finhsing Bingkai)


6 Pek. Plint HPL diatas Jendela 2.00 0.6
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finshing : HPL

7 Pek.Backdroop Depan Lif


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finshing : HPL

8 Pek.Plint Variasi Pintu saf


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finshing : HPL

9 Pek. Walpaper ( Rg.Tunggu )

Volume Wisma B Page 23


NO. URAIAN PEKERJAAN Panjang lebar

V PEKERJAAN LANTAI IV
A KAMAR REGULER
1 Bed set ( Single)
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging

2 Pek.Backdroop Tempat Tidur


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging

2 Lemari Pakaian
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
Bagian dalam Melaminto
- Finshing : HPL , Edging
- Hardware : Engsel Huben, Pintu Handle

3 Meja Nakaz
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finshing : HPL , Edging

4 Pek.Bracket TV Finshing Variasi

Volume Wisma B Page 24


NO. URAIAN PEKERJAAN Panjang lebar

- Rangka : Multiplek Playwood 18 mm


- Material : Playwood 3 mm, 9 mm dan Bracket
- Finshing : HPL

5 Pek.Cermin KM/WC ( finhsing Bingkai)


6 Pek. Plint HPL diatas Jendela
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finshing : HPL

7 Pek.Backdroop Depan Lif


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finshing : HPL

8 Pek.Plint Variasi Pintu saf


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finshing : HPL

9 Pek.Walpaper ( Rg.Tunggu)

Volume Wisma B Page 25


NCANA ANGGARAN BIAYA

Tinggi Jumlah Volume

SUB TOTAL I Rp -

1.10 Rp 1.00 4.455

2.90 11.89

3.00 Rp 3.00 21.6


3.00 Rp 7.00 16.8
38.4

3.00 21
3.00 18
39

3.00 8.4 102.6

28.35

Volume Wisma B Page 26


Tinggi Jumlah Volume

Rp 1.00 35.61
Rp 1.00 81.66
117.27
Rp 2.05 Rp 240.40

Volume Wisma B Page 27


Tinggi Jumlah Volume

2.6 Rp 82.68 Rp 74.28


Rp 7.00
Rp 81.28

Volume Wisma B Page 28


Tinggi Jumlah Volume

Volume Wisma B Page 29


Tinggi Jumlah Volume

SUB TOTAL II Rp 935.14

Volume Wisma B Page 30


Tinggi Jumlah Volume

1.00 Rp 2.00 Rp 6.80


1.00 Rp 2.00 Rp 5.20
Rp 12.00

1 45.5

3 36.3

12 Rp 17.28

16 Rp 23.68

Volume Wisma B Page 31


Tinggi Jumlah Volume

SUB TOTAL III Rp 146.76

1.0000 Rp 10.00 Rp 26.00

Volume Wisma B Page 32


Tinggi Jumlah Volume

Rp 10.00 12

Volume Wisma B Page 33


Tinggi Jumlah Volume

SUB TOTAL IV Rp 38.00

Volume Wisma B Page 34


Tinggi Jumlah Volume

SUB TOTAL V Rp -

Volume Wisma B Page 35


RENCANA ANGGARAN BIAYA
Unit Kerja : UPT ASRAMA HAJI MAKASSAR KEMENTRERIAN AGAMA R
Pekerjaan : PEKERJAAN INTERIOR ASRAMA HAJI WISMA A
Lokasi : ASRAMA HAJI MAKASSAR
Tahun Angga: 2016

NO. URAIAN PEKERJAAN VOLUMESATUAN

I. PEK. PERSIAPAN

1 Pembersihan Area Kerja ### m2

SU
II PEK. LANTAI I

A HALL

1 Pekerjaan Meja Receptionist


- Rangka : Multiplek Playwood 18 mm 1.00 M2
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging, Gromet , Kaki Karet
- Bentuk L Ukuran : P: 550 L: 45 cm T: 110 cm
- Top Table Granito

2 Pek. Backdroop Dinding ( Belakang Receptionist) 15.95 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging

3 Pek. Pembungkus Kolom 109.48 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finishing : HPL

4 Pek. Gate Lift ( Uk 30/30) 27.00 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finishing : HPL

5 Pek. Wallpaper 25.98 M2

6 pek. Huruf Stainless Uk. 30 cm " WISMA RAODAH 11.00 Buah

7 Pek. Gate Pintu Utama 13.26 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finishing : HPL
NO. URAIAN PEKERJAAN VOLUMESATUAN

B RUANG TUNGGU

1 Pek. Meja Tunggu 4.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Hardware : Top table Kace tempered 12 mm
- Finishing : HPL , Edging
Uk P; 175 cm, L; 80, T; 40 cm

C RUANG KITCHEN / RUANG SAJI

1 Pek. Meja Saji Uk; P ; 500 cm , L; 45 cm , T; 80 c 1.00 Set


2 Kitchen Set 1.00 Set
3 Lemari Rak Uk, P; 200 cm , L ; 45 cm , T; 180 cm 1.00 Set

D MUSHOLLAH

1 Pek. Wallpaper (request) 40.88 M2

E VIP ROOM

1 Pek.Meja Makan 1.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging
- Uk P; 250 L; 150 T; 80 cm

F KAMAR VIP

1 Bed Single Untuk VVIP 1.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging
- Ukuran P : 200 cm , L: 180 cm , T: 40 cm
NO. URAIAN PEKERJAAN VOLUMESATUAN

2 Meja Nakas Uk. 30 .40 2.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging

3 Pek. Backdroop Bed 3.15 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finishing : HPL

4 Lemari Pakaian Uk T; 200 P; 120 L; 50 1.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
Bagian dalam Melaminto
- Finishing : HPL , Edging
- Hardware : Engsel Huben, Pintu Handle

5 Meja Biasa 1.00 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging
- Uk. P; 230 cm, L; 50 cm , T;80 cm

6 Pek. Bingkai TV Variasi 1.44 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm dan Bracket
- Finishing : HPL

7 Pek.Cermin Uk 60.80 cm utk Kamar Mandi 1.00 Bh

8 Pek.Cermin Uk 75.150 cm utk Kamar Tidur 1.00 Bh

9 Bracket Mountain 1.00 Bh

G KAMAR REGULER

1 Bed Single Untuk Kamar reguler 12.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging
- Uk P; 200 L; 100 T; 40 cm

2 Meja Nakas Uk.30.40 6.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging
NO. URAIAN PEKERJAAN VOLUMESATUAN

3 Pek. Backdroop Bed 18.90 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finishing : HPL

4 Lemari Pakaian Uk T; 200 P; 120 L; 50 3.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
bagian dalam Melaminto
- Finishing : HPL , Edging
- Hardware : Engsel Huben, Pintu Handle

5 Meja Biasa 3.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging
- Uk. P; 230 cm, L; 50 cm , T;80 cm

6 Pek.Bingkai TV Variasi 4.32 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm dan Bracket
- Finishing : HPL

7 Pek.Cermin Uk 60.80 cm utk Kamar Mandi 3.00 Bh

8 Pek.Cermin Uk 75.150 cm utk Kamar Tidur 3.00 Bh

9 Bracket Mountain 3.00 Bh

H RUANG AULA

1 Meja Moderator (FR-3) 1.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging
- Uk P; 500 cm , L; 60 T; 80 cm
NO. URAIAN PEKERJAAN VOLUMESATUAN

2 Pek.Konstruksi Panggung
- Pek. Pas. Batu Merah T=30 cm 17.55 M2
- Pek.Timbunan Pasir 6.83 M3
- Pek.Plesteran 4.80 M2
- Pek. Pas.Keramik 60/60 22.75 M2

2 Pek. Backdroop Dinding 26.60 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging

3 Meja Terima ( Receptionist) Aula 1.00 Ls


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging
- Uk P; 300 cm , L; 60 T; 120 cm

4 Pek. Pembungkus Kolom 72.80 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finishing : HPL

6 Pek. Plint Keliling Aula T; 1 meter 23.70 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finishing : HPL

SU
III PEKERJAAN LANTAI II

A KAMAR VIP

1 Bed Single Untuk VVIP 2.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging
- Ukuran P : 200 cm , L: 180 cm , T: 40 cm

2 Meja Nakas Uk.30.40 4.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging

3 Pek. Backdroop Bed 6.30 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finishing : HPL
NO. URAIAN PEKERJAAN VOLUMESATUAN

4 Lemari Pakaian Uk T; 200 P; 120 L; 50 2.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
bagian dalam Melaminto
- Finishing : HPL , Edging

5 Meja Biasa 2.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging
- Uk. P; 230 cm, L; 50 cm , T;80 cm

6 Pek.Cermin Uk 60.80 cm utk Kamar Mandi 2.00 Bh

7 Pek.Cermin Uk 75.150 cm Untuk Kamar Tidur 2.00 Bh

8 Pek.Bingkai TV Variasi Uk 100 x 100 cm 2.88 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm dan Bracket
- Finishing : HPL

9 Bracket Mountain 2.00 Bh

B KAMAR PROTOKOLER

1 Bed set ( Single) 2.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging
- Uk P; 200 cm, L; 100cm , T;40 cm
NO. URAIAN PEKERJAAN VOLUMESATUAN

2 Meja Nakas Uk. 30. 40 1.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging

3 Pek. Backdroop Bed 3.15 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finishing : HPL

4 Lemari Pakaian Uk T; 200 P; 120 L; 50 1.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
bagian dalam Melaminto
- Finishing : HPL , Edging

5 Meja Biasa 1.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging
- Uk. P; 230 cm, L; 50 cm , T;80 cm

6 Pek.Cermin Uk 60.80 cm utk Kamar Mandi 1.00 Buah

7 Pek.Cermin Uk 75.150 cm utk Kamar Tidur 1.00 Buah

8 Pek.Bingkai TV Variasi Uk.100 cmx100cm 1.44 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm dan Bracket
- Finishing : HPL

9 Bracket Mountain 1.00 Bh

C KAMAR REGULER

1 Bed set ( Single) 124.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging
- Uk P; 200 cm, L; 100cm , T;40 cm

2 Meja Nakas Uk. 30.40 62.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging

3 Pek. Backdroop Bed 432.64 M2


NO. URAIAN PEKERJAAN VOLUMESATUAN

- Rangka : Multiplek Playwood 18 mm


- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL

4 Lemari Pakaian Uk T; 200 P; 120 L; 50 31.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
bagian dalam Melaminto
- Finishing : HPL , Edging

5 Meja Biasa 31.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging
- Uk. P; 230 cm, L; 50 cm , T;80 cm

6 Pek.Bingkai TV Variasi uk.100 cm . 100 cm 48.96 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm dan Bracket
- Finshing : HPL

7 Pek.Cermin Uk 60.80 cm utk Kamar Mandi 31.00 Buah

8 Pek.Cermin Uk 75.150 cm utk Kamar Tidur 31.00 Buah

9 Bracket Mountain 31.00 Buah

10 Pek. Gate Lift ( Uk 30/30) 27.00 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finishing : HPL
NO. URAIAN PEKERJAAN VOLUMESATUAN

11 Pek. Pintu Gate (Rg.Tunggu) 13.90 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finishing : HPL

12 Pek. Pas. Kaca tempered 12 mm 4.00 Unit

SU
IV PEKERJAAN LANTAI III

A KAMAR REGULER

1 Bed set ( Single) 134.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging
- Uk P; 200 L; 100 T; 40 cm

2 Meja Nakas Uk.30.40 68.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging

3 Pek. Backdroop Bed


- Rangka : Multiplek Playwood 18 mm 919.36 M2
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging

4 Lemari Pakaian Uk T; 200 P; 120 L; 50 34.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
bagian dalam Melaminto
- Finshing : HPL , Edging

5 Meja 34.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging
- Uk. P; 230 cm, L; 50 cm , T;80 cm

6 Pek. Bingkai TV Variasi uk. 100 cm 100 cm 48.96 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm dan Bracket
- Finishing : HPL

7 Pek.Cermin Uk 60.80 cm utk Kamar Mandi 34.00 Bh


NO. URAIAN PEKERJAAN VOLUMESATUAN

8 Pek.Cermin Uk 75.150 cm utk Kamar Tidur 34.00 Bh

9 Bracket Mountain 34.00 Buah

10 Pek. Gate Lift ( Uk 30/30) 27.00 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finishing : HPL

SUB
V PEKERJAAN LANTAI IV

A KAMAR REGULER

1 Bed Set (Single) 134.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging

2 Meja Nakas Uk. 30.40 68.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging

3 Pek. Backdroop Tempat Tidur 919.36 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging
NO. URAIAN PEKERJAAN VOLUMESATUAN

4 Lemari Pakaian Uk T; 200 P; 120 L; 50 34.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
bagian dalam Melaminto
- Finishing : HPL , Edging

5 Meja Biasa 34.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging
- Uk. P; 230 cm, L; 50 cm , T;80 cm

6 Pek.Bingkai TV Variasi Uk.100 cm 100 cm 48.96 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm dan Bracket
- Finishing : HPL

7 Pek. Cermin Uk 60.80 cm utk Kamar Mandi 34.00 Buah

8 Pek. Cermin Uk 75.150 cm utk Kamar Tidur 34.00 Buah

9 Bracket Mountain 34.00 Buah

10 Pek. Gate Lift ( Uk 30/30) 27.00 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finishing : HPL

SU
N BIAYA
IAN AGAMA REPUBLIK INDONESIA

HARGA SATUAN JUMLAH HARGA


(Rp.) (Rp.)

Rp - Rp -

SUB TOTAL I Rp -

Rp 9,625,000.00 Rp 9,625,000.00

Rp 750,000.00 Rp 11,962,500.00

Rp 750,000.00 Rp 82,110,000.00

Rp 750,000.00 Rp 20,250,000.00

Rp 75,000.00 Rp 1,948,500.00

Rp 350,000.00 Rp 3,850,000.00

Rp 750,000.00 Rp 9,945,000.00
HARGA SATUAN JUMLAH HARGA
(Rp.) (Rp.)

Rp 2,625,000.00 Rp 10,500,000.00

Rp - Rp -
Rp - Rp -
Rp - Rp -

Rp 110,000.00 Rp 4,496,800.00

Rp 3,750,000.00 Rp 3,750,000.00

Rp 3,500,000.00 Rp 3,500,000.00
HARGA SATUAN JUMLAH HARGA
(Rp.) (Rp.)
Rp 750,000.00 Rp 1,500,000.00

Rp 750,000.00 Rp 2,362,500.00

Rp 3,000,000.00 Rp 3,000,000.00

Rp 3,450,000.00 Rp 3,450,000.00

Rp 750,000.00 Rp 1,080,000.00

Rp 650,000.00 Rp 650,000.00

Rp 1,500,000.00 Rp 1,500,000.00

Rp - Rp -

Rp 3,000,000.00 Rp 36,000,000.00

Rp 750,000.00 Rp 4,500,000.00
HARGA SATUAN JUMLAH HARGA
(Rp.) (Rp.)
Rp 750,000.00 Rp 14,175,000.00

Rp 3,000,000.00 Rp 9,000,000.00

Rp 3,450,000.00 Rp 10,350,000.00

Rp 750,000.00 Rp 3,240,000.00

Rp 650,000.00 Rp 1,950,000.00

Rp 1,500,000.00 Rp 4,500,000.00

Rp - Rp -

Rp 8,750,000.00 Rp 8,750,000.00
HARGA SATUAN JUMLAH HARGA
(Rp.) (Rp.)

Rp 102,500.00 Rp 1,798,875.00
Rp 177,850.00 Rp 1,213,826.25
Rp 45,000.00 Rp 216,000.00
Rp 398,500.00 Rp 9,065,875.00

Rp 750,000.00 Rp 19,950,000.00

Rp 4,500,000.00 Rp 4,500,000.00

Rp 750,000.00 Rp 54,600,000.00

Rp 750,000.00 Rp 17,775,000.00

SUB TOTAL II ###

Rp 3,200,000.00 Rp 6,400,000.00

Rp 750,000.00 Rp 3,000,000.00

Rp 750,000.00 Rp 4,725,000.00
HARGA SATUAN JUMLAH HARGA
(Rp.) (Rp.)

Rp 3,000,000.00 Rp 6,000,000.00

Rp 4,025,000.00 Rp 8,050,000.00

Rp 650,000.00 Rp 1,300,000.00

Rp 1,500,000.00 Rp 3,000,000.00

Rp 750,000.00 Rp 2,160,000.00

Rp - Rp -

Rp 3,000,000.00 Rp 6,000,000.00
HARGA SATUAN JUMLAH HARGA
(Rp.) (Rp.)
Rp 750,000.00 Rp 750,000.00

Rp 750,000.00 Rp 2,362,500.00

Rp 3,000,000.00 Rp 3,000,000.00

Rp 4,025,000.00 Rp 4,025,000.00

Rp 650,000.00 Rp 650,000.00

Rp 1,500,000.00 Rp 1,500,000.00

Rp 750,000.00 Rp 1,080,000.00

Rp - Rp -

Rp 3,000,000.00 ###

Rp 750,000.00 Rp 46,500,000.00

Rp 750,000.00 ###
HARGA SATUAN JUMLAH HARGA
(Rp.) (Rp.)

Rp 3,000,000.00 Rp 93,000,000.00

Rp 4,025,000.00 ###

Rp 750,000.00 Rp 36,720,000.00

Rp 650,000.00 Rp 20,150,000.00

Rp 1,500,000.00 Rp 46,500,000.00

Rp - Rp -

Rp 750,000.00 Rp 20,250,000.00
HARGA SATUAN JUMLAH HARGA
(Rp.) (Rp.)

Rp 750,000.00 Rp 10,425,000.00

Rp - Rp -

SUB TOTAL III ###

Rp 3,000,000.00 ###

Rp 750,000.00 Rp 51,000,000.00

Rp 750,000.00 ###

Rp 3,000,000.00 ###

Rp 4,025,000.00 ###

Rp 750,000.00 Rp 36,720,000.00

Rp 650,000.00 Rp 22,100,000.00
HARGA SATUAN JUMLAH HARGA
(Rp.) (Rp.)

Rp 1,500,000.00 Rp 51,000,000.00

Rp - Rp -

Rp 750,000.00 Rp 20,250,000.00

SUB TOTAL IV ###

Rp 3,000,000.00 ###

Rp 750,000.00 Rp 51,000,000.00

Rp 750,000.00 ###
HARGA SATUAN JUMLAH HARGA
(Rp.) (Rp.)
Rp 3,000,000.00 ###

Rp 4,025,000.00 ###

Rp 750,000.00 Rp 36,720,000.00

Rp 650,000.00 Rp 22,100,000.00

Rp 1,500,000.00 Rp 51,000,000.00

Rp - Rp -

Rp 750,000.00 Rp 20,250,000.00

SUB TOTAL V ###


REKAPITULASI RENCANA ANGGARAN BIAYA

Unit Kerja : UPT ASRAMA HAJI MAKASSAR KEMENTRERIAN AGAMA REPUBLIK INDONES
Pekerjaan : PEK INTERIOR ASRAMA HAJI WISMA B
Lokasi : ASRAMA HAJI MAKASSAR
Tahun Angga: 2016

JUMLAH HARGA
NO. URAIAN PEKERJAAN
(Rp)

I PEK. PERSIAPAN Rp -

II PEK. LANTAI I ###

III PEK. LANTAI II ###

IV PEK. LANTAI III ###

V PEK. LANTAI IV ###

REAL COST ###

DIBULATKAN ###
Terbilang :
RENCANA ANGGARAN BIAYA
Unit Kerja : UPT ASRAMA HAJI MAKASSAR KEMENTRERIAN AGAM
Pekerjaan : PEKERJAAN INTERIOR ASRAMA HAJI WISMA B
Lokasi : ASRAMA HAJI MAKASSAR
Tahun Angg : 2016

NO. URAIAN PEKERJAAN VOLUME


SATUAN

I. PEKERJAAN PERSIAPAN

1 Pek. Pembersihan Wisma B 756.00 Ls

SUB TOTA
II PEKERJAAN LANTAI I

A HALL

1 Pekerjaan Meja Receptionist


- Rangka : Multiplek Playwood 18 mm 1.00 Unit
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging, Gromet , Kaki Karet
- Bentuk L Ukuran : P: 550 L: 45 cm T: 110 cm
- Top Table Granito

2 Pek.Backdroop dinding ( Belakang Receptionis 11.89 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging

3 Pek.Pembungkus Kolom 38.40 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finishing : HPL

4 Pek. Gate Lift ( uk 30/30) 12.60 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finishing : HPL

5 Pek. Dinding Kaca diatas Pintu Utama 8 mm 59.40 M2

6 Pek. Kusen Rangka Kaca diatas Pintu 93.00 M1

7 Pek. Huruf Stainless Uk. 30 cm " WISMA ZAM 11.00 Buah

8 Pek. Gate Pintu 28.35 M2


- Rangka : Multiplek Playwood 18 mm
NO. URAIAN PEKERJAAN VOLUME
SATUAN
- Material : Playwood 3 mm, 9 mm
- Finishing : HPL

B RUANG TUNGGU

1 Pek.Plint HPL T; 1 M , keliling Hall, Rg Tungg 117.27 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL

2 Pek.Meja Tunggu 4.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- hardware : Top table Kace tempered 12 mm
- Finishing : HPL , Edging
Uk P; 175 cm, L; 80, T; 40 cm

C RUANG. MAKAN

1 Pek.Meja Bartender Bentuk L Uk P; 300cm, 200 1.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- hardware : Top table Kace tempered 12 mm
- Finishing : HPL , Edging
NO. URAIAN PEKERJAAN VOLUME
SATUAN
D DAPUR

1 Pek. Kitchensset 1.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging

2 Pek Meja Saji 2.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging
- Uk P; 300 , L; 55 cm T; 80 cm

E KAMAR REGULER

1 Bed Single Untuk Kamar reguler 2.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging

2 Pek. Backdroop Bed 3.00 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finishing : HPL

3 Meja Nakas Uk.30.40 1.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging

4 Lemari Pakaian Uk ; T; 200 , L; 85 cm P ; 50 1.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
bagian dalam Melaminto
- Finishing : HPL , Edging

III PEKERJAAN LANTAI II

A KAMAR VIP

1 Bed Set (Single) 4.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging
- Ukuran P; 200 cm , L; 180 cm , T;40 cm

2 Meja Nakas Uk.30.40 8.00 Unit


NO. URAIAN PEKERJAAN VOLUME
SATUAN
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging

3 Pek.Backdroop Bed 12.00 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL

4 Lemari Pakaian Uk T; 200 P; 120 L; 50 4.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
bagian dalam Melaminto
- Finishing : HPL , Edging

5 Meja 4.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging

6 Pek. Bingkai TV Variasa Uk 100 cm.100 cm 5.76 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm dan Bracket
- Finishing : HPL
NO. URAIAN PEKERJAAN VOLUME
SATUAN
7 Pek.Cermin Uk 60.80 cm Untuk Kamar Mandi 4.00 Buah

8 Pek.Cermin Uk 75.150 cm Untuk Kamar Tidur 4.00 Buah

9 Bracket Mountain 4.00 Buah

B KAMAR 2 BED

1 Bed Set (Single) 16.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging
- Uk P; 200, L; 180 T; 40

2 Meja Nakas Uk.30.40 8.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging

3 Pek. Backdroop Bed 17.50 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL

4 Lemari Pakaian Uk T; 200 P; 120 L; 50 8.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
bagian dalam Melaminto
- Finishing : HPL , Edging

5 Meja Biasa 8.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging
- Uk. P; 230 cm, L; 50 cm , T;80 cm

6 Pek.Bingkai TV variasi Uk 100 cm.100 cm 5.76 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm dan Bracket
- Finishing : HPL

7 Pek.Cermin Uk 60.80 cm Untuk Kamar Mandi 8.00 Buah

8 Pek.Cermin Uk 75.150 cm Untuk Kamar Tidur 8.00 Buah

9 Bracket Mountain 8.00 Buah

C RUANG AULA
NO. URAIAN PEKERJAAN VOLUME
SATUAN

1 Meja Moderator 1.00 Ls


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging
- Uk P; 500 cm L; 60 cm T; 80 cm

3 Pek. Bakcdroop Dinding 16.10 M2


- Rangka : Multiplek Playwood 12 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging

4 Pek. Plint Dinding Setinggi 1 Meter 45.50 M2


- Rangka : Multiplek Playwood 12 mm
- Material : Playwood 3 mm, 9 mm
- Finishing : HPL

5 Pek. Pintu Gate 30/30 4.48 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finishing : HPL
NO. URAIAN PEKERJAAN VOLUME
SATUAN
6 Pek. Gate Lift ( uk 30/30) 12.60 M2
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finishing : HPL

IV PEKERJAAN LANTAI III

A KAMAR 1 BED

1 Bed Set (Single) 8.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging
- Uk P; 200 cm L; 180 cm T; 40 cm

2 Meja Nakas Uk.30.40 16.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging

3 Pek. Backdroop Bed


- Rangka : Multiplek Playwood 18 mm 21.60 M2
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging

4 Lemari Pakaian Uk ; T; 200 , L; 85 cm P ; 50 8.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
bagian dalam Melaminto
- Finishing : HPL , Edging

5 Meja Biasa 8.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging
- Uk. P; 230 cm, L; 50 cm , T;80 cm

6 Pek.Bingkai TV Variasi Uk.100 cm 100 cm 11.52 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm dan Bracket
- Finishing : HPL

8 Pek.Cermin Uk 60.80 cm Untuk Kamar Mandi 8.00 Buah

9 Pek.Cermin Uk 75.150 cm Untuk Kamar Tidur 8.00 Buah

10 Bracket Mountain 8.00 Buah


NO. URAIAN PEKERJAAN VOLUME
SATUAN

B KAMAR 2 BED

1 Bed set ( Single) 24.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging
- Uk. P; 200 cm L; 100 cm T; 40 cm

2 Meja Nakas Uk.30.40 12.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging

3 Pek. Backdroop Bed 36.00 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging

4 Lemari Pakaian Uk ; T; 200 , L; 85 cm P ; 50 12.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
Bagian dalam Melaminto
- Finishing : HPL , Edging
NO. URAIAN PEKERJAAN VOLUME
SATUAN
5 Meja Biasa 12.00 Unit
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging
- Uk. P; 230 cm, L; 50 cm , T;80 cm

6 Pek. Bingkai TV Variasi Uk.100. 100 cm 17.28 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm dan Bracket
- Finishing : HPL

7 Pek.Cermin Uk 60.80 cm Untuk Kamar Mandi 12.00 Buah

8 Pek.Cermin Uk 75.150 cm Untuk Kamar Tidur 12.00 Buah

9 Bracket Mountain 12.00 Buah

C KAMAR 3 BED

1 Bed set ( Single) 12.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging
- Uk. P; 200 cm L; 100 cm T; 40 cm

2 Meja Nakas Uk.30.40 8.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging

3 Pek. Backdroop Bed 18.00 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging

4 Lemari Pakaian Uk ; T; 200 , L; 85 cm P ; 50 4.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
bagian dalam Melaminto
- Finishing : HPL , Edging

5 Meja 4.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging
- Uk. P; 230 cm, L; 50 cm , T;80 cm

6 Pek. Bingkai TV Variasi Uk.100 cm.100 cm 5.76 M2


NO. URAIAN PEKERJAAN VOLUME
SATUAN
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm dan Bracket
- Finishing : HPL

7 Pek.Cermin Uk 60.80 cm Untuk Kamar Mandi 4.00 Buah

8 Pek.Cermin Uk 75.150 cm Untuk Kamar Tidur 4.00 Buah

9 Bracket Mountain 4.00 Buah

10 Pek. Gate Lift ( uk 30/30) 21.60 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finishing : HPL
NO. URAIAN PEKERJAAN VOLUME
SATUAN
V PEKERJAAN LANTAI IV

A KAMAR 2 BED

1 Bed set ( Single) 40.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging
- Uk P; 200 L; 100 , T;40

2 Meja Nakas Uk.30.40 20.00


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging

3 Pek. Backdroop Bed 57.36 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging

4 Lemari Pakaian Uk ; T; 200 , L; 85 cm P ; 50 20.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
bagian dalam Melaminto
- Finishing : HPL , Edging

5 Meja Biasa 20.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging
- Uk. P; 230 cm, L; 50 cm , T;80 cm

6 Pek. Bingkai TV Variasi Uk.100 cm.100 cm 28.80 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm dan Bracket
- Finishing : HPL

7 Pek.Cermin Uk 60.80 cm Untuk Kamar Mandi 20.00 Buah

8 Pek.Cermin Uk 75.150 cm Untuk Kamar Tidur 20.00 Buah

9 Bracket Mountain 20.00 Buah

B KAMAR 3 BED

1 Bed Set (Single) 12.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
NO. URAIAN PEKERJAAN VOLUME
SATUAN
- Finishing : HPL , Edging
- Uk P; 200 L; 100 , T;40

2 Meja Nakas Uk.30.40 8.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging

3 Pek. Backdroop Bed 18.00 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging

4 Lemari Pakaian Uk ; T; 200 , L; 85 cm P ; 50 4.00 Unit


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
bagian dalam Melaminto
- Finishing : HPL , Edging
NO. URAIAN PEKERJAAN VOLUME
SATUAN
5 Meja 4.00 Unit
- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm , 12 mm
- Finishing : HPL , Edging
- Uk. P; 230 cm, L; 50 cm , T;80 cm

6 Pek. Bingkai TV Variasi Uk.100 cm 100 cm 5.76 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm dan Bracket
- Finishing : HPL

7 Pek.Cermin Uk 60.80 cm Untuk Kamar Mandi 4.00 Buah

8 Pek.Cermin Uk 75.150 cm Untuk Kamar Tidur 4.00 Buah

9 Bracket Mountain 4.00 Buah

10 Pek. Gate Lift ( uk 30/30) 21.60 M2


- Rangka : Multiplek Playwood 18 mm
- Material : Playwood 3 mm, 9 mm
- Finishing : HPL
ANA ANGGARAN BIAYA
AJI MAKASSAR KEMENTRERIAN AGAMA REPUBLIK INDONESIA
TERIOR ASRAMA HAJI WISMA B

HARGA JUMLAH
SATUAN HARGA
(Rp.) (Rp.)

Rp - Rp -

SUB TOTAL I Rp -

### ###

### ###

### ###

### ###

### ###

### ###

### ###

### ###
HARGA JUMLAH
SATUAN HARGA
(Rp.) (Rp.)

### ###

### ###

### ###
HARGA JUMLAH
SATUAN HARGA
(Rp.) (Rp.)

Rp -

### ###

### ###

### ###

### Rp750,000.00

### ###

SUB TOTAL
###
II

### ###

### ###
HARGA JUMLAH
SATUAN HARGA
(Rp.) (Rp.)

### ###

### ###

### ###

### ###
HARGA JUMLAH
SATUAN HARGA
(Rp.) (Rp.)
### ###

### ###

Rp - Rp -

### ###

### ###

### ###

### ###

### ###

### ###

### ###

### ###

Rp - Rp -
HARGA JUMLAH
SATUAN HARGA
(Rp.) (Rp.)

### ###

### ###

### ###

### ###
HARGA JUMLAH
SATUAN HARGA
(Rp.) (Rp.)
### ###

SUB TOTAL
###
III

### ###

### ###

### ###

### ###

### ###

### ###

### ###

### ###

Rp - Rp -
HARGA JUMLAH
SATUAN HARGA
(Rp.) (Rp.)

### ###

### ###

### ###

### ###
HARGA JUMLAH
SATUAN HARGA
(Rp.) (Rp.)
### ###

### ###

### ###

### ###

Rp - Rp -

### ###

### ###

### ###

### ###

### ###

### ###
HARGA JUMLAH
SATUAN HARGA
(Rp.) (Rp.)

### ###

### ###

Rp - Rp -

### ###

SUB TOTAL
###
IV
HARGA JUMLAH
SATUAN HARGA
(Rp.) (Rp.)

### ###

### ###

### ###

### ###

### ###

### ###

### ###

### ###

Rp - Rp -

### ###
HARGA JUMLAH
SATUAN HARGA
(Rp.) (Rp.)

### ###

### ###

### ###
HARGA JUMLAH
SATUAN HARGA
(Rp.) (Rp.)
### ###

### ###

### ###

### ###

Rp - Rp -

### ###

SUB TOTAL ###


ANALISA HARGA SATUAN
ANALISA PERSIAPAN
Ars - 011 M2 Pembersihan Area Kerja
Tenaga
0.10 Hr Pekerja @ Rp -
0.05 Hr Mandor @ Rp -
Over head dan profit 10 % Rp -
Jumlah pekerjaan
Ars - 031 m2 mengikis / mengerok permukaan cat tembok lama
Bahan
0.05 Kg Soda api @ Rp -
Tenaga
0.1500 Oh Pekerja @ Rp -
0.0030 Oh Mandor @ Rp -
Over head dan profit 10 % Rp -
Jumlah
ANALISA DINDING
Ars - 041 M2 Memasang 2 sisi Partisi Gypsum t=12mm
Bahan
0.6718 Lbr Gypsum tb. 12 mm setara Jaya Board @ Rp -
0.5455 M' Rangka besi holow 40 @ Rp -
1.4545 M' Rangka metal stud (MS 75) uk.75x4 @ Rp -
0.7500 M' Rangka U runner @ Rp -
8.0000 Bh Paku rivet @ Rp -
4.0000 M' Plester sambungan gypsum @ Rp -
0.5000 Kg Kompon gypsum @ Rp -
16.0000 Bh Sekrup gypsum @ Rp -
Tenaga kerja
1.5000 OH Pekerja @ Rp -
0.1500 OH Tukang batu @ Rp -
0.4875 OH Kepala tukang @ Rp -
0.0300 OH Mandor @ Rp -
Over head dan profit 10 % Rp -
Jumlah
Ars - 051 M2 Memasang 1 sisi Partisi Gypsum t=12mm
Bahan
0.3350 Lbr Gypsum tb. 12 mm setara Jaya Board @ Rp -
0.5455 M' Rangka besi holow 40 @ Rp -
1.4545 M' Rangka metal stud (MS 75) uk.75x4 @ Rp -
0.7500 M' Rangka U runner @ Rp -
8.0000 Bh Paku rivet @ Rp -
2.0000 M' Plester sambungan gypsum @ Rp -
0.5000 Kg Kompon gypsum @ Rp -
8.0000 Bh Sekrup gypsum @ Rp -
Tenaga kerja

Anal Harsat Page 85


1.2000 OH Pekerja @ Rp -
0.1200 OH Tukang batu @ Rp -
0.3900 OH Kepala tukang @ Rp -
0.0240 OH Mandor @ Rp -
Over head dan profit 10 % Rp -
Jumlah
Ars - 09Memasang 1 m2 Wall Paper
Bahan
2.2000 M' Wall paper @ Rp -
0.2500 Kg Lem @ Rp -
Tenaga kerja
- OH Pekerja @ Rp -
- OH Tukang @ Rp -
- OH Kepala tukang @ Rp -
- OH Mandor @ Rp -
Over head dan profit 10 % Rp -
Jumlah

Anal Harsat Page 86


Ars - 10Memasang 1 m2 Multipleks HPL Untuk Dinding Backdroop
Bahan
0.3450 Lbr Multiplek 9 mm @ Rp -
0.2500 Kg Lem @ Rp -
0.3450 Lbr multiplek 3 mm lapis HPL @ Rp -
2.7500 M' Rangka Holow 40/40 @ Rp -
0.3450 Lbr HPL @ Rp -
16.0000 Bh Paku rivet @ Rp -
12.0000 Bh Sekrup @ Rp -
Tenaga kerja
0.6000 OH Pekerja @ Rp -
2.0000 OH Tukang @ Rp -
0.0200 OH Kepala tukang @ Rp -
0.0400 OH Mandor @ Rp -
Over head dan profit 10 % Rp -
Jumlah

Ars - 12Memasang 1 m2 Multipleks HPL Untuk Kolom


Bahan :
0.3450 Lbr Multiplek 9 mm @ Rp -
0.2500 Kg Lem @ Rp -
0.3450 Lbr HPL @ Rp -
2.8000 M' Rangka Multiplek 2 mm @ Rp -
5.4000 M' Paku rivet @ Rp -
12.0000 Bh Sekrup @ Rp -
Tenaga kerja
0.17 OH Tukang @ Rp -
0.17 OH Pekerja @ Rp -
0.017 OH Kepala Tukang @ Rp -
0.009 OH Mandor @ Rp -
Over head dan profit 10 % Rp -

Ars - 131 m2 Pasang Lantai Parquet


Bahan :
1.05 m2 Parquet @ Rp -
0.35 m' Lem @ Rp -
Tenaga kerja
0.7 OH Tukang @ Rp -
0.35 OH Pekerja @ Rp -
0.035 OH Kepala Tukang @ Rp -
0.035 OH Mandor @ Rp -
Over head dan profit 10 % Rp -

Ars - 151 m2 pasang kaca, tebal 12 mm


Bahan

Anal Harsat Page 87


1.10 M2 Kaca tempered 12 mm @ Rp -
0.05 Kg Sealent @ Rp -
Tenaga
0.015 Oh Pekerja @ Rp -
0.15 Oh Tukang kayu @ Rp -
0.015 Oh Kepala Tukang @ Rp -
0.0008 Oh Mandor @ Rp -
Over head dan profit 10 % Rp -
Jumlah

Anal Harsat Page 88


Ars - 161 m2 pasang kaca, tebal 8 mm
Bahan
1.10 M2 Kaca polos 8 mm @ Rp -
0.05 Kg Sealent @ Rp -
Tenaga
0.015 Oh Pekerja @ Rp -
0.15 Oh Tukang kayu @ Rp -
0.015 Oh Kepala Tukang @ Rp -
0.0008 Oh Mandor @ Rp -
Over head dan profit 10 % Rp -
Jumlah
Ars - 171 M' Pasang Kusen Aluminium
Bahan
1.10 m' Profil Almunium @ Rp -
2.00 Bh Skrup Fixer @ Rp -
0.06 tube Sealant @ Rp -
Tenaga kerja
0.0430 OH Pekerja @ Rp -
0.0430 OH Tukang besi @ Rp -
0.0043 OH Kepala tukang @ Rp -
0.0021 OH Mandor @ Rp -
Over head dan profit 10 % Rp -
Jumlah
Ars - 18 Memasang 1 m2 Pintu Aluminium
Bahan
4.40 m’ Profil alluminium @ -
14.60 m’ Alluminium strip @ -
Tenaga kerja
0.0850 OH Pekerja @ Rp -
0.0850 OH Tukang besi @ Rp -
0.0085 OH Kepala tukang @ Rp -
0.0042 OH Mandor @ Rp -
Over head dan profit 10 % Rp -
Jumlah
Ars - 19 Memasang 1 m1 Besi Siku (40.40.2)
Bahan
1.10 m’ Besi Siku (40.40.2) @ -
0.05 kg Kawat Las @ -
Tenaga kerja
1.0500 OH Pekerja @ Rp -
1.0500 OH Tukang Las @ Rp -
0.1050 OH Kepala tukang @ Rp -
0.0520 OH Mandor @ Rp -
Over head dan profit 10 % Rp -
Jumlah

Anal Harsat Page 89


Ars - 19 Memasang 1 Buah Pintu Kaca Tempered
Bahan
3.80 m’ Kaca tempered 12 mm @ -
1.00 bh Patch Fiting atas @ -
1.00 bh Patch Fiting Bawah @ -
2.00 bh handle Tipe Full @ -
1.00 bh Kunci Tanam @ -
1.00 bh Lock Case tanam @ -
1.00 bh Engsel tanam @ -
4.20 m’ Kusen aluminium @
4.00 Psng Casement 12" @ -

Over head dan profit 10 % Rp -


Jumlah

ANALISA SIPIL
Sip - 1 1 M2 Pasangan Batu Merah tebal bata 1/2 1 pcs :5pcs
Bahan
70.00 Bh Bata Merah @ Rp -
9.68 Kg Semen Pc @ Rp -
0.05 M3 Pasir Pasang @ Rp -
Tenaga kerja
0.3000 OH Pekerja @ Rp -
0.1000 OH Tukang Batu @ Rp -
0.0100 OH Kepala tukang @ Rp -
0.0150 OH Mandor @ Rp -
Over head dan profit 10 % Rp -
Jumlah

Sip - 2 1 M2 Plesteran
Bahan
10.24 Kg Semen Pc @ Rp -
0.02 M3 Pasir Pasang @ Rp -
Tenaga kerja
0.3000 OH Pekerja @ Rp -
0.1500 OH Tukang Batu @ Rp -
0.0100 OH Kepala tukang @ Rp -
0.0150 OH Mandor @ Rp -
Over head dan profit 10 % Rp -
Jumlah

Sip - 3 1 M3 Urugan Pasir


Bahan
1.20 M3 Pasir urug @ Rp -

Tenaga kerja

Anal Harsat Page 90


0.3000 OH Pekerja @ Rp -
0.0150 OH Mandor @ Rp -
Over head dan profit 10 % Rp -
Jumlah

Anal Harsat Page 91


Sip - 4 1 M2 Pasangan Keramik 60/60 Granito
Bahan
1.00 M2 Tegel Keramik 60/60 Granito @ Rp -
1.00 Kg Semen Warna @ Rp -
9.68 Kg Semen Pc @ Rp -
0.05 M3 Pasir Pasang @ Rp -
Tenaga kerja
0.3000 OH Pekerja @ Rp -
0.1000 OH Tukang besi @ Rp -
0.0100 OH Kepala tukang @ Rp -
0.0150 OH Mandor @ Rp -
Over head dan profit 10 % Rp -
Jumlah

Anal Harsat Page 92


AN

= Rp -
= Rp -
= Rp -
= Rp -

= Rp -

= Rp -
= Rp -
= Rp -
Rp -

= Rp -
= Rp -
= Rp -
= Rp -
= Rp -
= Rp -
= Rp -
= Rp -

= Rp -
= Rp -
= Rp -
= Rp -
= Rp -
Rp -

= Rp -
= Rp -
= Rp -
= Rp -
= Rp -
= Rp -
= Rp -
= Rp -

Anal Harsat Page 93


= Rp -
= Rp -
= Rp -
= Rp -
= Rp -
Rp -

= Rp -
= Rp -

= Rp -
= Rp -
= Rp -
= Rp -
= Rp -
Rp -

Anal Harsat Page 94


= Rp -
= Rp -
= Rp -
= Rp -
= Rp -
= Rp -
= Rp -

= Rp -
= Rp -
= Rp -
= Rp -
= Rp -
Rp -

= Rp -
= Rp -
= Rp -
= Rp -
= Rp -
= Rp -

= Rp -
= Rp -
= Rp -
= Rp -
= Rp -
Rp -

= Rp -
= Rp -

= Rp -
= Rp -
= Rp -
= Rp -
= Rp -
Rp -

Anal Harsat Page 95


= Rp -
= Rp -

= Rp -
= Rp -
= Rp -
= Rp -
= Rp -
= Rp -

Anal Harsat Page 96


= Rp -
= Rp -

= Rp -
= Rp -
= Rp -
= Rp -
= Rp -
= Rp -

= Rp -
= Rp -
= Rp -

= Rp -
= Rp -
= Rp -
= Rp -
= Rp -
= Rp -

= Rp -
= Rp -

= Rp -
= Rp -
= Rp -
= Rp -
= Rp -
Rp -

= Rp -
= Rp -

= Rp -
= Rp -
= Rp -
= Rp -
= Rp -
Rp -

Anal Harsat Page 97


= Rp -
= Rp -
= Rp -
= Rp -
= Rp -
= Rp -
= Rp -
= Rp -
= Rp -
= Rp -
= Rp -
Rp -

= Rp -
= Rp -
= Rp -

= Rp -
= Rp -
= Rp -
= Rp -
= Rp -
= Rp -

= Rp -
= Rp -

= Rp -
= Rp -
= Rp -
= Rp -
= Rp -
= Rp -

= Rp -

Anal Harsat Page 98


= Rp -
= Rp -
= Rp -
= Rp -

Anal Harsat Page 99


= Rp -
= Rp -
= Rp -
= Rp -

= Rp -
= Rp -
= Rp -
= Rp -
= Rp -
= Rp -

Anal Harsat Page 100


DAFTAR HARGA BAHAN BANGUNAN & UPAH KERJ
T.A 2016
NO JENIS BAHAN/ TENAGA SATUAN HARGA
1 2 3 4
BAHAN UNTUK PEK. ARSITEKTUR
1 Pasir Pasang M3
2 Semen Pc Kg
3 Semen Warna Kg
4 Batu Merah Biji
5 Keramik 60/60 Bh
6 Roll Cat Tembok Bh
7 Soda Api Kg
8 Amplas Lbr
9 Cat Dasar Kg
10 Cat Penutup ex. Mowilex Kg
11 Lantai Parquet M2
12 Karpet M2
13 Spon M2
14 Lem Kg
15 Rangka metal stud (MS 75) uk.75x40 M
16 Rangka U runner (U 100) uk.100x30 M
17 Paku Rivet Bh
18 Plester Sambungan Gypsum M
19 Kompon Gypsum Kg
20 Sekrup Gypsum BH
21 Gypsum board t = 9mm Lbr
22 Gypsum board t = 12mm Lbr
23 Kawat Las Kg
24 Besi Siku 40.40.2 M'
25 Paku Sekrup Bh
26 Sealent Kg
27 Meni Besi Kg
28 Plamur Kg
29 Kunci Stainless Bh
30 Engsel Pintu Kuningan SES Bh
31 Engsel Pintu Tanam Bh
32 Engsel Jendela 3'' Kuningan SES Bh
33 Handle Bh
Lemari Pakaian uk.P;120 cm, t; 200
35 Unit
Lemari
cm L, 50Pakaian Uk P; 85 cm T; 200 L;
cm (LE-1)
36 Unit
Meja Biasa Uk P; 230 L; 50 cm T; 80
45 ( LE-2)
36 Unit
Bed Uk, P; 200 L; 180 T; 40 cm
cm (MJ)
37 Unit
Bed Uk P; 200 L; 100 T; 40 ( BED-2 /
( BED-1)
38 Unit
Meja Saji Uk P; 300 cm L; 60 cm T;
BED-3)
40 Unit
80 cm ( FU-2)
Meja Saji Uk P; 500 cm L; 60 cm T;
41 Unit
80 cm ( FR-2)
42 Meja Nakas uk.30.40 ( MK) Unit
Meja Tunggu Uk. P; 175 cm L; 80 cm
43 Unit
Lemari
T;40 cmRak Uk P; 200 , L; 45 T; 180
(FU-5)
44 Unit
(FR-6)
45 Meja Receptionist WISMA A (FR-01) Unit
46 Meja Receptionist WISMA B ( FU-1) Unit
47 Meja Moderator ( FR-03) Unit
48 Meja Penerima Aula (FR-4) Unit
Meja Makan P; 250 L; 150 T; 80 cm
49 Unit
(FR-05)
50 Kitchen set (FU-4) Unit
51 Meja Bartender ( FU-3) Unit
52 Grendel Jendela Bh
53 Kait Angin Bh
54 Kaca Polos 8 mm M2
55 Kaca Polos 10 mm M2
56 Kaca Tempered M2
57 Kaca Tempered 12 mm M2
58 Patch Fitting /bawah Bh
59 Kunci Tanam Dekson Bh
60 Lock Case Tanam Bh
61 Glass Fitting ex. Kend Bh
62 Engsel Tanam Dorma Bh
63 Casement 12" ex. Kend Bh
64 Casement 16" ex. Kend Bh
65 Casement 20" ex. Kend Bh
66 Handle + Kunci Stainless Bh
67 Door Holder Bh
68 Kusen Aluminium M
69 Lem Kayu Kg
70 Besi Hollow 40.40.1.5 M
71 Aluminium Strip M
72 Wallpaper M
73 Multiplek 9 mm Lbr
74 Multiplek 12 mm M'
75 HPL Lbr
76 Multiplek 3 mm Lbr
Cermin Kaca Uk 60.80 cm Finshing
77 Buah
Cermin
Bingkai Kaca Uk.75.150 cm Finshing
78 Buah
Bingkai
79 Bracket Mountain Set
80 Sandblas M2
UPAH KERJA
1 Pekerja Org/Hari
2 Tukang Kayu Org/Hari
3 Tukang Batu Org/Hari
4 Tukang Cat Org/Hari
7 Tukang Besi Org/Hari
8 Tukang Las Org/Hari
9 Kepala Tukang Kayu Org/Hari
10 Kepala Tukang Batu Org/Hari
15 Kepala Tukang Besi Org/Hari
16 Mandor Org/Hari
17 Pekerja Teknisi Org/Hari
HAN BANGUNAN & UPAH KERJA
T.A 2016
KET
5
KTUR