REKAPITULASI

RENCANA ANGGARAN BAYA

Nama proyek : Renovasi Gedung Utama
Lokasi : Kota Kendari
Tahun : 2017

URAIAN PEKERJAAN SUB TOTAL

A. PEKERJAAN PENDAHULUAN/PERSIAPAN Rp 78,074,813.33
B. PEKERJAAN PEMBONGKARAN Rp 107,445,295.16
C. PEKERJAAN TANAH DAN PASIR Rp 8,977,555.49
D. PEKERJAAN PASANGAN PONDASI BATU GUNUNG Rp 17,086,042.93
E. PEKERJAAN BETON DAN RABAT Rp 141,094,706.16
F. PEKERJAAN PENUTUP LANTAI DAN DINDING Rp 802,270,550.95
G.PEKERJAAN DINDING DAN PLESTERAN Rp 50,430,533.56
H. PEKERJAAN PLAFOND Rp 276,993,380.52
I. PEKERJAAN KUSEN, PINTU, JENDELA, KACA DAN ALAT PENGGANTUNG Rp 338,911,214.47
J. PEKERJAAN BAJA DAN ALUMUNIUM COMPOSITE PANEL Rp 1,408,479,175.90
K. PEKERJAAN ATAP Rp 328,259,718.14
L. PEKERJAAAN MEKANIKAL ELEKTRIKAL Rp 103,536,740.00
M. PEKERJAAN SANITASI Rp 135,165,722.69
N. PEKERJAAN FINISHING Rp 239,694,881.38

REAL COST (A) Rp 4,036,420,330.68

PPN 10 % x REAL COST Rp 403,642,033.07
TOTAL COST Rp 4,440,062,363.74
DIBULATKAN Rp 4,440,000,000.00
Terbilang :

Empat Milyar Empat Ratus Empat Puluh Juta Rupiah

Kendari, 2017

Konsultan Perencana :
CV.DIMENDI KREASI KONSULTANT

RIFAI SURYADI, ST
Direktur
 RENCANA ANGGARAN BAYA (RAB)

Nama proyek : Renovasi Gedung Utama

Lokasi : Kota Kendari
Tahun : 2017

NO URAIAN PEKERJAAN SAT VOLUME HARGA SATUAN JUMLAH

1 2 3 4 5 6

A. PEKERJAAN PENDAHULUAN/PERSIAPAN
1 Administrasi dan Dokumentasi. Ls 1.00 Rp 3,000,000.00 Rp 3,000,000.00
2 Air Kerja, P3K, dan SMK3 Ls 1.00 Rp 3,000,000.00 Rp 3,000,000.00
3 Papan Nama Proyek Ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00
4 Pembuatan Pagar Sementara Tinggi 2 Meter M1 187.00 Rp 361,539.88 Rp 67,607,956.63
5 Pek. Pengukuran dan Pasangan Bouwplank. M1 48.60 Rp 71,334.50 Rp 3,466,856.70
Total Rp 78,074,813.33
B. PEKERJAAN PEMBONGKARAN
1 Pek. Pembongkaran Lantai M2 1,529.25 Rp 6,382.50 Rp 9,760,412.60
2 Pek. Pembongkaran Beton Bertulang M3 5.78 Rp 1,099,400.00 Rp 6,356,730.80
3 Pek. Pembongkarn Dinding M3 30.08 Rp 701,482.75 Rp 21,097,262.06
4 Pek. Pembongkarn Dinding Parti (digunakan kembali) M2 273.39 Rp 30,676.25 Rp 8,386,656.68
5 Pek. Pembongkaran Plafond M2 1,383.64 Rp 12,316.50 Rp 17,041,621.77
6 Pek. Pembongkoran Kuda-kuda dan gording M3 13.42 Rp 869,400.00 Rp 11,666,478.60
7 Pek. Pembongkaran Reng dan Atap M2 965.62 Rp 33,522.50 Rp 32,369,996.45
8 Pembongkaran Kusen M3 4.59 Rp 166,750.00 Rp 766,136.21
Total Rp 107,445,295.16
C. PEKERJAAN TANAH DAN PASIR
1 Pek. Galian tanah pondasi M3 24.33 Rp 76,475.00 Rp 1,860,541.16
2 Pek. Urugan tanah bekas galian (1/3 dari total galian) M3 8.11 Rp 55,200.00 Rp 447,649.00
3 Pek. Urugan pasir bawah lantai tegel tebal 5 cm M3 29.01 Rp 216,890.00 Rp 6,291,054.95
4 Pek. Urugan pasir bawah pondasi Batu Gunung tbl 5 cm M3 1.74 Rp 216,890.00 Rp 378,310.38
Total Rp 8,977,555.49
D. PEKERJAAN PASANGAN PONDASI BATU GUNUNG
1 Pas. Batu Kosong M3 6.57 Rp 514,119.00 Rp 3,376,862.12
2 Pas. Batu Gunung 1 Pc. 5 Psr M3 14.41 Rp 951,431.80 Rp 13,709,180.81
Total Rp 17,086,042.93
E. PEKERJAAN BETON DAN RABAT
1 Pek. Rabat Beton Bawah Lantai M3 29.90 Rp 1,062,527.49 Rp 31,765,189.10
3 Pek. Sloef uk.20x30 M3 0.96 Rp 6,476,034.91 Rp 6,216,993.51
Pek. Sloef uk. 15x15 M3 0.36 Rp 9,647,823.11 Rp 3,440,654.92
4 Pek. Kolom 35x35 M3 2.84 Rp 7,242,775.27 Rp 20,583,967.31
5 Pek. Kolom Praktis 12x12 M3 1.01 Rp 12,510,733.74 Rp 12,682,881.43
6 Pek. Ringbalk Uk 20x30 M3 1.44 Rp 7,424,343.59 Rp 10,691,054.77
Pek. Ringbalk Uk 15x15 M3 0.20 Rp 11,127,834.30 Rp 2,253,386.45
7 Pek. Dak Beton M3 8.07 Rp 6,627,514.26 Rp 53,460,578.68
Total Rp 141,094,706.16
F. PEKERJAAN PENUTUP LANTAI DAN DINDING
1. Lantai Dasar
a. Pas. Granit 80 x 80 cm M2 136.00 Rp 448,295.88 Rp 60,968,239.00
c. Pas. Kramik Kasar Kamar Mandi 40 x 40 cm M2 8.00 Rp 356,267.13 Rp 2,850,137.00
d,. Pas. Kramik Dinding Kamar Mandi 40 x 40 cm M2 19.35 Rp 353,507.13 Rp 6,840,362.87

2. Lantai 1
a. Pas. Granit 80 x 80 cm M2 671.50 Rp 448,295.88 Rp 301,030,680.06
b. Pas. Kramik 40 x40 cm M2 26.04 Rp 316,017.13 Rp 8,228,295.89
c. Pas. Kramik Kasar Kamar Mandi 40 x 40 cm M2 41.78 Rp 356,267.13 Rp 14,884,840.48
d. Pas. Kramik Dinding Kamar Mandi 40 x 40 cm M2 107.07 Rp 353,507.13 Rp 37,850,007.87
e. Batu Alam Candi M2 123.84 Rp 398,726.13 Rp 49,376,488.99
3 Lantai2
a. Pas. Granit 80 x 80 cm M2 649.47 Rp 448,295.88 Rp 291,152,928.75
b. Pas. Kramik Kasar Kamar Mandi 40 x 40 cm M2 22.50 Rp 356,267.13 Rp 8,016,010.31
c. Pas. Kramik Dinding Kamar Mandi 40 x 40 cm M2 59.61 Rp 353,507.13 Rp 21,072,559.72

Total Rp 802,270,550.95
G.PEKERJAAN DINDING DAN PLESTERAN
1 Lantai 1
a. Pek. Pasangan dinding 1/2 bata 1Pc : 5Psr M2 74.71 Rp 134,512.63 Rp 10,049,720.69
b. Pek. Plesteran dinding 15 mm, 1Pc : 2Psr M2 149.42 Rp 71,620.85 Rp 10,701,888.21
1 Lantai 2
a. Pek. Pasangan dinding 1/2 bata 1Pc : 5Psr M2 7.17 Rp 134,512.63 Rp 964,455.52
b. Pek. Plesteran dinding 15 mm, 1Pc : 2Psr M2 14.34 Rp 71,620.85 Rp 1,027,042.99
2. Top Floor
a. Pek. Pasangan dinding 1/2 bata 1Pc : 5Psr M2 92.57 Rp 134,512.63 Rp 12,451,833.70
b. Pek. Plesteran dinding 15 mm, 1Pc : 2Psr M2 185.14 Rp 71,620.85 Rp 13,259,884.17
3 Penutup Dinding M2
a. Pek. Gypsumboard Penutup Kusen M3 36.40 Rp 54,277.70 Rp 1,975,708.28
Total Rp 50,430,533.56
H. PEKERJAAN PLAFOND
1 Lantai 1
a. Pek. Rangka plafond Hollow Galvalum 4x4 cm,(60x60)cm M2 675.44 Rp 125,212.00 Rp 84,573,393.62
b. Pasangan Penutup plafond Gypsumboard 9 mm M2 675.44 Rp 54,277.70 Rp 36,661,416.53
c. Pas. List Plafond M2 349.79 Rp 35,017.50 Rp 12,248,771.33
2 Lantai 2
a. Pek. Rangka plafond Hollow Galvalum 4x4 cm,(60x60)cm M2 708.20 Rp 125,212.00 Rp 88,675,138.40
b. Pasangan Penutup plafond Gypsumboard 9 mm M2 708.20 Rp 54,277.70 Rp 38,439,467.14
c. Pas. List Plafond M2 468.20 Rp 35,017.50 Rp 16,395,193.50
Total Rp 276,993,380.52
I. PEKERJAAN KUSEN, PINTU, JENDELA, KACA DAN ALAT PENGGANTUNG
1. Pek. Pintu Jendela
a. Pek. Pintu PJ1 Bh 1.00 Rp 31,522,549.98 Rp 31,522,549.98
b. Pek. Pintu PJ2 Bh 1.00 Rp 9,119,257.91 Rp 9,119,257.91
c. Pek. Pintu P1 Bh 1.00 Rp 21,167,422.02 Rp 21,167,422.02
d. Pek. Pintu P2 Bh 10.00 Rp 3,007,930.38 Rp 30,079,303.80
e. Pek. Pintu P3 Bh 10.00 Rp 850,000.00 Rp 8,500,000.00
f. Pek.Pintu P4 Bh 1.00 Rp 5,513,672.30 Rp 5,513,672.30
2. Pek. Jendela
a. Pek. Jendela J1 Bh 10.00 Rp 6,003,104.87 Rp 60,031,048.71
c. Pek. Jendela J2 Bh 4.00 Rp 7,252,645.97 Rp 29,010,583.88
d. Pek. Jendela J3 Bh 5.00 Rp 7,521,141.73 Rp 37,605,708.63
e. Pek. Jendela J4 Bh 1.00 Rp 9,006,573.64 Rp 9,006,573.64
f. Pek. Jendela J5 Bh 1.00 Rp 3,609,150.85 Rp 3,609,150.85
h Pek. Jendela J6 Bh 1.00 Rp 5,552,891.56 Rp 5,552,891.56
i Pek. Jendela J7 Bh 6.00 Rp 7,243,535.53 Rp 43,461,213.16
j Pek. Jendela J8 Bh 1.00 Rp 2,814,201.06 Rp 2,814,201.06
j Pek. Jendela J9 Bh 1.00 Rp 16,724,286.82 Rp 16,724,286.82
j Pek. Jendela J10 Bh 2.00 Rp 5,872,507.89 Rp 11,745,015.78
3 Pek. Jendela
a. Pek. Ventilasi V1 Bh 2.00 Rp 2,121,074.22 Rp 4,242,148.44
c. Pek. Ventilasi V2 Bh 6.00 Rp 1,032,972.55 Rp 6,197,835.28
c. Pek. Ventilasi V3 Bh 3.00 Rp 1,002,783.55 Rp 3,008,350.66
Total Rp 338,911,214.47
J. PEKERJAAN BAJA DAN ALUMUNIUM COMPOSITE PANEL
1 Pek. ACP type PVDF ex. Seven/setara M2 1,359.72 Rp 883,601.10 Rp 1,201,448,321.62
2 Papan Nama Gedung Ls 1.00 Rp 6,000,000.00 Rp 6,000,000.00
3 Pek. Sunsreen Hollow 20 x 40 M2 332.24 Rp 296,513.59 Rp 98,513,674.75
4 Pek. Railling Kaca Tempered 8 mm M1 29.70 Rp 1,560,383.25 Rp 46,343,382.53
5 Pek. Railling Kaca Tangga Tempered 8 mm M1 36.00 Rp 1,560,383.25 Rp 56,173,797.00
Total Rp 1,408,479,175.90
K. PEKERJAAN ATAP
1 Pek. Rangka Baja Ringan M2 965.62 Rp 227,431.21 Rp 219,612,126.59
2 Pek. Pasangan Atap Spandek M2 965.62 Rp 75,817.20 Rp 73,210,604.66
3 Pek. List Plank M1 176.09 Rp 105,435.22 Rp 18,566,087.89
4 Pek. Bumbungan Atap Spandek M2 141.19 Rp 119,490.75 Rp 16,870,898.99
Total Rp 328,259,718.14
L. PEKERJAAAN MEKANIKAL ELEKTRIKAL
1 Pek. Pemasangan Instalasi listrik Ttk 274.00 Rp 211,275.00 Rp 57,889,350.00
2 Downlight panasonic 5 inchi, LED 10 watt ex. Philips (putih) Bh 205.00 Rp 193,600.00 Rp 39,688,000.00
3 Stop kontak ex. panasonic ketinggian 150 cm dari lantai Bh 38.00 Rp 22,110.00 Rp 840,180.00
4 Saklar ganda panasonic 2 modul ketinggian 150 cm dari lantai Bh 32.00 Rp 60,060.00 Rp 1,921,920.00
5 Saklar tunggal panasonic ketinggian 150 cm dari lantai Bh 31.00 Rp 29,590.00 Rp 917,290.00
6 Panel Induk Bh 3.00 Rp 380,000.00 Rp 1,140,000.00
7 Panel Lantai Bh 3.00 Rp 380,000.00 Rp 1,140,000.00
Total Rp 103,536,740.00
M. PEKERJAAN SANITASI
1 Pas. Kloset Duduk tabung + jet washer type C Ex. toto/setara Bh 11.00 Rp 3,770,390.00 Rp 41,474,290.00
2 Pas. Wastafel type C ex. Toto/setara Bh 8.00 Rp 1,716,208.25 Rp 13,729,666.00
3 Pas. Urinoir ex. Toto/setara Bh 9.00 Rp 2,526,153.25 Rp 22,735,379.25
4 Pas. Sekat urinoir Ex. Toto/setara Bh 6.00 Rp 1,180,653.25 Rp 7,083,919.50
5 Pas. Tempat sabun Bh 11.00 Rp 70,035.00 Rp 770,385.00
6 Pas. Kran biasa 1/2 inchi ex. Onda/setara Bh 3.00 Rp 252,448.00 Rp 757,344.00
7 Pasangan Floor Drain Bh 11.00 Rp 107,985.00 Rp 1,187,835.00
8 bak fiber Mandi Oval Bh 3.00 Rp 676,000.00 Rp 2,028,000.00
9 Shower + kran ex. Onda/setara Bh 1.00 Rp 860,000.00 Rp 860,000.00
10 Memasang pipa PVC 3/4 '' AW untuk air bersih M1 42.70 Rp 27,145.75 Rp 1,159,123.53
11 Memasang pipa PVC 2 '' AW untuk air bersih M1 70.53 Rp 56,761.13 Rp 4,003,362.15
12 Memasang pipa PVC 3 " AW untuk air kotor cair M1 38.68 Rp 100,006.88 Rp 3,868,265.93
13 Memasang pipa PVC 3 '' AW untuk air hujan M1 214.18 Rp 100,006.88 Rp 21,419,472.49
14 Pas. Tangki Air 1200 Liter M2 2.00 Rp 1,600,000.00 Rp 3,200,000.00
15 Pek. Septictank Unt 1.00 Rp 10,330,254.45 Rp 10,330,254.45
16 Pek. Resapan Septictank Unt 1.00 Rp 558,425.40 Rp 558,425.40
Total Rp 135,165,722.69
N. PEKERJAAN FINISHING
1 Pek. Pencetan Plafond M2 1,420.04 Rp 55,607.10 Rp 78,964,395.26
2 Pek. Pengecatan Dinding Interior M2 1,894.00 Rp 42,581.05 Rp 80,648,508.70
3 Pek. Pengecatan Dinding Exterior M2 504.60 Rp 35,167.00 Rp 17,745,377.22
4 Pek. Fire extinguizer Bh 8.00 Rp 910,000.00 Rp 7,280,000.00
5 Pek. Saluran Keliling M1 151.87 Rp 355,939.95 Rp 54,056,600.21
6 Pembersihan akhir Ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00
Total Rp 239,694,881.38

Kendari, 2017

Konsultan Perencana :
CV.DIMENDI KREASI KONSULTANT

RIFAI SURYADI, ST
 ANALISA HARGA SATUAN
Nama proyek : Renovasi Gedung Utama
Lokasi : Kota Kendari
Tahun : 2017

A. PEKERJAAN PENDAHULUAN/PERSIAPAN

1 1 m1 Pembuatan pagar sementara dari seng Datar tinggi 2 meter

BAHAN
1.2500 Btg Dolken kayu dia.8-10 / 400 Cm @ Rp 10,000.00 Rp 12,500.00
2.5000 Kg Sement Portland @ Rp 1,500.00 Rp 3,750.00
1.2000 Lbr Seng Gelombang @ Rp 56,000.00 Rp 67,200.00
0.0050 M3 Pasir Pasang Rp 215,500.00 Rp 1,077.50
0.0720 M3 kaso 5/7 Kayu Kelas III @ Rp 2,000,000.00 Rp 144,000.00
0.0090 M3 Kolral Beton Rp 385,000.00 Rp 3,465.00
0.0600 Kg Paku biasa 2"-5" @ Rp 24,000.00 Rp 1,440.00
0.4500 Kg Meni Besi Rp 35,000.00 Rp 15,750.00
TENAGA
0.2000 Oh Tukang Kayu @ Rp 130,000.00 Rp 26,000.00
0.4000 Oh Pekerja @ Rp 85,000.00 Rp 34,000.00
0.0200 Oh Kepala tukang @ Rp 150,000.00 Rp 3,000.00
0.0200 Oh Mandor @ Rp 110,000.00 Rp 2,200.00
Total A+B Rp 314,382.50
Overhead + profit 15 % Rp 47,157.38
Total Rp 361,539.88

2 1 m' Pengukuran dan pemasangan bowplank

BAHAN
0.0120 M3 kaso 5/7 Kayu Kelas III @ Rp 2,000,000.00 Rp 24,000.00
0.0200 Kg Paku biasa 2"-5" @ Rp 24,000.00 Rp 480.00
0.0070 M3 Papan 3/20 Kelas III @ Rp 2,000,000.00 Rp 14,000.00
TENAGA
0.1000 Oh Tukang Kayu @ Rp 130,000.00 Rp 13,000.00
0.1000 Oh Pekerja @ Rp 85,000.00 Rp 8,500.00
0.0100 Oh Kepala tukang @ Rp 150,000.00 Rp 1,500.00
0.0050 Oh Mandor @ Rp 110,000.00 Rp 550.00
Total A+B Rp 62,030.00
Overhead + profit 15 % Rp 9,304.50
Total Rp 71,334.50
4 Analisa SNI-2013 1 m2 Pembuatan gudang semen dan alat-alat
BAHAN
1.7000 Btg Dolken kayu dia.8-10 / 400 Cm @ Rp 13,000.00 Rp 22,100.00
10.5000 Kg Sement Portland @ Rp 1,500.00 Rp 15,750.00
1.5000 lbr Seng gelombang @ Rp 56,000.00 Rp 84,000.00
0.0300 M3 Pasir beton @ Rp 215,500.00 Rp 6,465.00
0.0500 M3 Koral beton 2.3 @ Rp 385,000.00 Rp 19,250.00
0.2100 M3 Kayu Balok Meranti (kayu Kls III) @ Rp 2,000,000.00 Rp 420,000.00
0.3000 Kg Paku biasa 2"-5" @ Rp 24,000.00 Rp 7,200.00
TENAGA
2.0000 Oh Tukang Kayu @ Rp 130,000.00 Rp 260,000.00
1.0000 Oh Pekerja @ Rp 85,000.00 Rp 85,000.00
0.2000 Oh Kepala tukang @ Rp 150,000.00 Rp 30,000.00
0.0500 Oh Mandor @ Rp 110,000.00 Rp 5,500.00
Total A+B Rp 955,265.00
Overhead + profit 15 % Rp 143,289.75
Total Rp 1,098,554.75

5 Analisa SNI-2007 1 m2 Pembuatan bedeng buruh

BAHAN
1.2500 Btg Dolken kayu dia.8-10 / 400 Cm @ Rp 10,000.00 Rp 12,500.00
18.0000 Kg Sement Portland @ Rp 1,500.00 Rp 27,000.00
1.5000 Lbr Seng gelombang @ Rp 56,000.00 Rp 84,000.00
0.0300 M3 Pasir beton @ Rp 215,500.00 Rp 6,465.00
0.0500 M3 Koral beton 2.3 @ Rp 385,000.00 Rp 19,250.00
0.1860 M3 Kayu 5/7 Balok kelas III @ Rp 2,000,000.00 Rp 372,000.00
0.3000 Kg Paku biasa 2"-5" @ Rp 24,000.00 Rp 7,200.00
1.3500 Lbr Kalsiboard 3 mm @ Rp 160,000.00 Rp 216,000.00
TENAGA
2.0000 Oh Tukang Kayu @ Rp 130,000.00 Rp 260,000.00
1.0000 Oh Pekerja @ Rp 85,000.00 Rp 85,000.00
0.2000 Oh Kepala tukang @ Rp 150,000.00 Rp 30,000.00
0.0500 Oh Mandor @ Rp 110,000.00 Rp 5,500.00
Total A+B Rp 1,124,915.00
Overhead + profit 15 % Rp 168,737.25
Total Rp 1,293,652.25
B. PEKERJAAN PEMBONGKARAN

1 Analisa SNI-2013 1 m2 Pembongkaran Plafond + Rangka

TENAGA
0.1000 Oh Pekerja @ Rp 85,000.00 Rp 8,500.00
0.0170 Oh Mandor @ Rp 130,000.00 Rp 2,210.00
Total A+B Rp 10,710.00
Overhead + profit 15 % Rp 1,606.50
Total Rp 12,316.50

2 Analisa SNI-2013 1 m2 Pembongkaran Lantai Kramik

TENAGA
0.0500 Oh Pekerja @ Rp 85,000.00 Rp 4,250.00
0.0100 Oh Mandor @ Rp 130,000.00 Rp 1,300.00
Total A+B Rp 5,550.00
Overhead + profit 15 % Rp 832.50
Total Rp 6,382.50

3 Analisa SNI-2013 1 m3 Pembongkaran Dinding Batu Bata

TENAGA
6.6670 Oh Pekerja @ Rp 85,000.00 Rp 566,695.00
0.3330 Oh Mandor @ Rp 130,000.00 Rp 43,290.00
Total A+B Rp 609,985.00
Overhead + profit 15 % Rp 91,497.75
Total Rp 701,482.75

4 Analisa SNI-2013 1 m3 Pembongkaran Beton Bertulang

TENAGA
1.6000 Oh Tukang Batu @ Rp 130,000.00 Rp 208,000.00
8.0000 Oh Pekerja @ Rp 85,000.00 Rp 680,000.00
0.1600 Oh Kepala tukang Rp 150,000.00 Rp 24,000.00
0.4000 Oh Mandor Rp 110,000.00 Rp 44,000.00
Total A+B Rp 956,000.00
Overhead + profit 15 % Rp 143,400.00
Total Rp 1,099,400.00
5 Analisa SNI-2013 1 m2 Pembongkaran Dinding Partisi (jika di gunakan kembali)
Bahan
5.0000 Bh Baut Fisher @ Rp 2,000.00 Rp 10,000.00
TENAGA
0.1250 Oh Pekerja @ Rp 130,000.00 Rp 16,250.00
0.0050 Oh Mandor @ Rp 85,000.00 Rp 425.00
Total A+B Rp 26,675.00
Overhead + profit 15 % Rp 4,001.25
Total Rp 30,676.25

6 Analisa SNI-2013 1 m3 Pembongkaran Kuda-kuda

TENAGA
3.0000 Oh Tukang Kayu @ Rp 130,000.00 Rp 390,000.00
4.0000 Oh Pekerja @ Rp 85,000.00 Rp 340,000.00
0.2000 Oh Mandor @ Rp 130,000.00 Rp 26,000.00
Total A+B Rp 756,000.00
Overhead + profit 15 % Rp 113,400.00
Total Rp 869,400.00

7 Analisa SNI-2013 1 m2 Pembongkaran Rangka Atap/Reng Kaso

TENAGA
0.2000 Oh Tukang Kayu @ Rp 130,000.00 Rp 26,000.00
0.0250 Oh Pekerja @ Rp 85,000.00 Rp 2,125.00
0.0025 Oh Kepala Tukang @ Rp 150,000.00 Rp 375.00
0.0050 Oh Mandor @ Rp 130,000.00 Rp 650.00
Total A+B Rp 29,150.00
Overhead + profit 15 % Rp 4,372.50
Total Rp 33,522.50

7 Analisa SNI-2013 1 m3 Pembongkaran Kusen

TENAGA
1.0000 Oh Tukang Kayu @ Rp 130,000.00 Rp 130,000.00
0.1000 Oh Kepala Tukang @ Rp 150,000.00 Rp 15,000.00
Total A+B Rp 145,000.00
Overhead + profit 15 % Rp 21,750.00
Total Rp 166,750.00
C. PEKERJAAN TANAH DAN PASIR

1 Analisa SNI-2013 1 m3 Galian tanah biasa sedalam 2 m

TENAGA
0.9000 Oh Pekerja @ Rp 85,000.00 Rp 76,500.00
0.0450 Oh Mandor @ Rp 110,000.00 Rp 4,950.00
Total A+B Rp 81,450.00
Overhead + profit 15 % Rp 12,217.50
Total Rp 93,667.50

2 Analisa SNI-2013 1 m3 Galian tanah biasa sedalam 1 m

TENAGA
0.7500 Oh Pekerja @ Rp 85,000.00 Rp 63,750.00
0.0250 Oh Mandor @ Rp 110,000.00 Rp 2,750.00
Total A+B Rp 66,500.00
Overhead + profit 15 % Rp 9,975.00
Total Rp 76,475.00

3 Analisa SNI-2013 1 m3 Urugan kembali

TENAGA
0.5000 Oh Pekerja @ Rp 85,000.00 Rp 42,500.00
0.0500 Oh Mandor @ Rp 110,000.00 Rp 5,500.00
Total A+B Rp 48,000.00
Overhead + profit 15 % Rp 7,200.00
Total Rp 55,200.00

4 Analisa SNI-2013 1 m3 Urugan Pasir

BAHAN
1.2000 M3 Pasir urug @ Rp 135,000.00 Rp 162,000.00
TENAGA
0.3000 Oh Pekerja @ Rp 85,000.00 Rp 25,500.00
0.0100 Oh Mandor @ Rp 110,000.00 Rp 1,100.00
Total A+B Rp 188,600.00
Overhead + profit 15 % Rp 28,290.00
Total Rp 216,890.00

5 Analisa SNI-2013 1 m3 Urugan tanah lantai/pemadatan tanah (didatangkan)

BAHAN
1.2000 M3 Tanah urug @ Rp 84,000.00 Rp 100,800.00
TENAGA
0.5000 Oh Pekerja @ Rp 85,000.00 Rp 42,500.00
0.0500 Oh Mandor @ Rp 110,000.00 Rp 5,500.00
Total A+B Rp 148,800.00
Overhead + profit 15 % Rp 22,320.00
Total Rp 171,120.00
D. PEKERJAAN PASANGAN PONDASI BATU GUNUNG

1 Analisa SNI-2013 1 m3 Pasang pondasi batu gunung 1 Pc : 5 Ps

BAHAN
1.2000 M3 Batu gunung @ Rp 218,000.00 Rp 261,600.00
136.0000 Kg Sement portland @ Rp 1,500.00 Rp 204,000.00
0.5440 M3 Pasir pasang @ Rp 215,500.00 Rp 117,232.00
TENAGA
0.7500 Oh Tukang Batu @ Rp 130,000.00 Rp 97,500.00
1.5000 Oh Pekerja @ Rp 85,000.00 Rp 127,500.00
0.0750 Oh Kepala tukang @ Rp 150,000.00 Rp 11,250.00
0.0750 Oh Mandor @ Rp 110,000.00 Rp 8,250.00
Total A+B Rp 827,332.00
Overhead + profit 15 % Rp 124,099.80
Total Rp 951,431.80

2 Analisa SNI-2013 1 m3 Pasang pondasi batu kosong (anstamping)

BAHAN
1.2000 M3 Batu gunung @ Rp 218,000.00 Rp 261,600.00
0.4320 M3 Pasir urug @ Rp 135,000.00 Rp 58,320.00
TENAGA
0.3900 Oh Tukang Batu @ Rp 130,000.00 Rp 50,700.00
0.7800 Oh Pekerja @ Rp 85,000.00 Rp 66,300.00
0.0390 Oh Kepala tukang @ Rp 150,000.00 Rp 5,850.00
0.0390 Oh Mandor @ Rp 110,000.00 Rp 4,290.00
Total A+B Rp 447,060.00
Overhead + profit 15 % Rp 67,059.00
Total Rp 514,119.00
E. PEKERJAAN BETON DAN RABAT

1 Analisa SNI-2013 1 M3 Membuat lantai kerja mutu beton K100

BAHAN
230.0000 Kg Semen portland @ Rp 1,500.00 Rp 345,000.00
0.6379 M3 Pasir beton @ Rp 215,500.00 Rp 137,467.45
0.7607 M3 Koral beton (Split 2.3) @ Rp 385,000.00 Rp 292,869.50
200.0000 Ltr Air @ Rp 55.00 Rp 11,000.00
TENAGA
0.2000 Oh Tukang batu @ Rp 130,000.00 Rp 26,000.00
1.2000 Oh Pekerja @ Rp 85,000.00 Rp 102,000.00
0.0200 Oh Kepala tukang @ Rp 150,000.00 Rp 3,000.00
0.0600 Oh Mandor @ Rp 110,000.00 Rp 6,600.00
Total A+B Rp 923,936.95
Overhead + profit 15 % Rp 138,590.54
Total Rp 1,062,527.49

2 Analisa SNI-2013 1 M2 Pasang Bekisting Untuk Pondasi

BAHAN
0.0400 M3 Kayu Kelas-III @ Rp 2,000,000.00 Rp 80,000.00
0.3000 Kg Paku Biasa @ Rp 24,000.00 Rp 7,200.00
0.1000 Lt Minyak Bekisting @ Rp 16,500.00 Rp 1,650.00
TENAGA
0.5200 Oh Pekerja @ Rp 85,000.00 Rp 44,200.00
0.2600 Oh Tukang Batu @ Rp 130,000.00 Rp 33,800.00
0.0260 Oh Kepala Tukang @ Rp 150,000.00 Rp 3,900.00
0.0260 Oh Mandor @ Rp 110,000.00 Rp 2,860.00
Total A+B Rp 173,610.00
Overhead + profit 15 % Rp 26,041.50
Total Rp 199,651.50

3 Analisa SNI-2013 1M2 Pasangan bekesting untuk sloof

BAHAN
0.0450 M3 Kayu/Papan (Kayu Kelas III) @ Rp 2,000,000.00 Rp 90,000.00
0.3000 Kg Paku 2" - 5" @ Rp 24,000.00 Rp 7,200.00
0.1000 Ltr Minyak bekisting @ Rp 16,500.00 Rp 1,650.00
TENAGA
0.5200 OH Pekerja @ Rp 85,000.00 Rp 44,200.00
0.2600 OH Tukang Batu @ Rp 130,000.00 Rp 33,800.00
0.0260 OH Kepala Tukang @ Rp 150,000.00 Rp 3,900.00
0.0260 OH Mandor @ Rp 110,000.00 Rp 2,860.00
Total A+B Rp 183,610.00
Overhead + profit 15 % Rp 27,541.50
Total Rp 211,151.50

4 Analisa SNI-2013 1M2 Pasangan bekesting untuk kolom

BAHAN
0.0400 M3 Kayu Kelas-III @ Rp 2,000,000.00 Rp 80,000.00
0.4000 Kg Paku Biasa 2"-5" @ Rp 24,000.00 Rp 9,600.00
0.2000 Lt Minyak Bekisting @ Rp 16,500.00 Rp 3,300.00
0.0150 M3 Kayu Kelas-III (Balok) @ Rp 2,000,000.00 Rp 30,000.00
0.3500 Lbr Tripleks 3 mm @ Rp 56,000.00 Rp 19,600.00
2.0000 Btg Kayu Dolken @ Rp 10,000.00 Rp 20,000.00
TENAGA
0.6600 Oh Pekerja @ Rp 85,000.00 Rp 56,100.00
0.3300 Oh Tukang Batu @ Rp 130,000.00 Rp 42,900.00
0.0330 Oh Kepala Tukang @ Rp 150,000.00 Rp 4,950.00
0.0330 Oh Mandor @ Rp 110,000.00 Rp 3,630.00
Total A+B Rp 270,080.00
Overhead + profit 15 % Rp 40,512.00
Total Rp 310,592.00
5 Analisa SNI-2013 1M2 Pasangan bekesting untuk balok
BAHAN
0.0400 M3 Kayu Kelas-III @ Rp 2,000,000.00 Rp 80,000.00
0.4000 Kg Paku Biasa 2"-5" @ Rp 24,000.00 Rp 9,600.00
0.2000 Lt Minyak Bekisting @ Rp 16,500.00 Rp 3,300.00
0.0180 M3 Kayu Kelas-III (Balok) @ Rp 2,000,000.00 Rp 36,000.00
0.3500 Lbr Tripleks 3 mm @ Rp 56,000.00 Rp 19,600.00
2.0000 Btg Kayu Dolken @ Rp 10,000.00 Rp 20,000.00
TENAGA
0.6600 Oh Pekerja @ Rp 85,000.00 Rp 56,100.00
0.3300 Oh Tukang Batu @ Rp 130,000.00 Rp 42,900.00
0.0330 Oh Kepala Tukang @ Rp 150,000.00 Rp 4,950.00
0.0330 Oh Mandor @ Rp 110,000.00 Rp 3,630.00
Total A+B Rp 276,080.00
Overhead + profit 15 % Rp 41,412.00
Total Rp 317,492.00

6 Analisa SNI-2013 1M3 Membuat beton dengan K-175

BAHAN
326.0000 Kg Semen Portland @ Rp 1,500.00 Rp 489,000.00
0.5429 M3 Pasir Beton @ Rp 215,500.00 Rp 116,994.95
0.7622 M3 Batu Pecah 2-3 cm @ Rp 385,000.00 Rp 293,447.00
215.0000 Ltr Air @ Rp 55.00 Rp 11,825.00
TENAGA
1.6500 Oh Pekerja @ Rp 85,000.00 Rp 140,250.00
0.2750 Oh Tukang Batu @ Rp 130,000.00 Rp 35,750.00
0.0280 Oh Kepala Tukang @ Rp 150,000.00 Rp 4,200.00
0.0830 Oh Mandor @ Rp 110,000.00 Rp 9,130.00
Total A+B Rp 1,100,596.95
Overhead + profit 15 % Rp 165,089.54
Total Rp 1,265,686.49

7 Analisa SNI-2013 1M3 Membuat beton dengan K-225

BAHAN
371.0000 Kg Semen Portland @ Rp 1,500.00 Rp 556,500.00
0.4921 M3 Pasir Beton @ Rp 215,500.00 Rp 106,047.55
0.7756 M3 Batu Pecah 2-3 cm @ Rp 385,000.00 Rp 298,606.00
215.0000 Ltr Air @ Rp 55.00 Rp 11,825.00
TENAGA
1.6500 Oh Pekerja @ Rp 85,000.00 Rp 140,250.00
0.2750 Oh Tukang Batu @ Rp 130,000.00 Rp 35,750.00
0.0280 Oh Kepala Tukang @ Rp 150,000.00 Rp 4,200.00
0.0830 Oh Mandor @ Rp 110,000.00 Rp 9,130.00
Total A+B Rp 1,162,308.55
Overhead + profit 15 % Rp 174,346.28
Total Rp 1,336,654.83

8 Analisa SNI-2013 1M3 Membuat beton dengan K-250

BAHAN
384.0000 Kg Semen Portland @ Rp 1,500.00 Rp 576,000.00
0.4886 M3 Pasir Beton @ Rp 215,500.00 Rp 105,293.30
0.7600 M3 Batu Pecah 2-3 cm @ Rp 385,000.00 Rp 292,600.00
215.0000 Ltr Air @ Rp 55.00 Rp 11,825.00
TENAGA
1.6500 Oh Pekerja @ Rp 85,000.00 Rp 140,250.00
0.2750 Oh Tukang Batu @ Rp 130,000.00 Rp 35,750.00
0.0280 Oh Kepala Tukang @ Rp 150,000.00 Rp 4,200.00
0.0830 Oh Mandor @ Rp 110,000.00 Rp 9,130.00
Total A+B Rp 1,175,048.30
Overhead + profit 15 % Rp 176,257.25
Total Rp 1,351,305.55
9 Analisa SNI-2013 1 Kg Pembesian dengan Besi Polos
BAHAN
1.0500 Kg Besi Beton Polos @ Rp 19,367.00 Rp 20,335.35
0.0150 Kg Kawat Beton @ Rp 30,000.00 Rp 450.00
TENAGA
0.0070 Oh Pekerja @ Rp 85,000.00 Rp 595.00
0.0070 Oh Tukang Batu @ Rp 130,000.00 Rp 910.00
0.0007 Oh Kepala Tukang @ Rp 150,000.00 Rp 105.00
0.0004 Oh Mandor @ Rp 110,000.00 Rp 44.00
Total A+B Rp 22,439.35
Overhead + profit 15 % Rp 3,365.90
Total Rp 25,805.25

HARGA SATUAN BETON

1 Analisa 1 M3 Pek. Sloef 20x30

1.0000 M3 Beton K-225 @ Rp 1,336,654.83 Rp 1,336,654.83
131.0000 Kg Pembesian polos @ Rp 25,805.25 Rp 3,380,488.08
8.3300 M2 Bekisting Sloef 2x pakai @ Rp 211,151.50 Rp 1,758,892.00
Total Rp 6,476,034.91

1 Analisa 1 M3 Pek. Sloef 15x15

1.0000 M3 Beton K-225 @ Rp 1,336,654.83 Rp 1,336,654.83
213.0000 Kg Pembesian polos @ Rp 25,805.25 Rp 5,496,518.78
13.3300 M2 Bekisting Sloef 2x pakai @ Rp 211,151.50 Rp 2,814,649.50
Total Rp 9,647,823.11

2 Analisa 1 M3 Pek. Kolom 35x35

1.0000 M3 Beton K-225 @ Rp 1,399,147.16 Rp 1,399,147.16
89.0000 Kg Pembesian polos @ Rp 25,805.25 Rp 2,296,667.47
11.4200 M2 Bekisting Kolom 2x pakai @ Rp 310,592.00 Rp 3,546,960.64
Total Rp 7,242,775.27

2 Analisa 1 M3 Pek. Kolom 12x12

1.0000 M3 Beton K-225 @ Rp 1,399,147.16 Rp 1,399,147.16
232.0000 Kg Pembesian polos @ Rp 25,805.25 Rp 5,986,818.58
16.5000 M2 Bekisting Kolom 2x pakai @ Rp 310,592.00 Rp 5,124,768.00
Total Rp 12,510,733.74

3 Analisa 1 M3 Pek. Ringbalk 20x30

1.0000 M3 1 M3 Pek. Balok latei @ Rp 1,399,147.16 Rp 1,399,147.16
131.0000 Kg Pembesian polos @ Rp 25,805.25 Rp 3,380,488.08
8.3300 M2 Bekisting Balok 2 X Pakai @ Rp 317,492.00 Rp 2,644,708.36
Total Rp 7,424,343.59

4 Analisa 1 M3 Pek. Ringbalk 15/15

1.0000 M3 Beton K-225 @ Rp 1,399,147.16 Rp 1,399,147.16
213.0000 Kg Pembesian polos @ Rp 25,805.25 Rp 5,496,518.78
13.3300 M2 Bekisting Balok 2 X Pakai @ Rp 317,492.00 Rp 4,232,168.36
Total Rp 11,127,834.30

4 Analisa 1 M3 Pek. Dak Beton

1.0000 M3 1 M3 Pek. Balok BA2 @ Rp 1,399,147.16 Rp 1,399,147.16
100.1214 Kg Pembesian polos @ Rp 25,805.25 Rp 2,583,658.74
8.3300 M2 Bekesting 2x pakai @ Rp 317,492.00 Rp 2,644,708.36
Total Rp 6,627,514.26
F. PEKERJAAN PENUTUP LANTAI DAN DINDING

1 Analisa SNI 2013 1 m2 pasang lantai granit 80x80 cm

BAHAN
1.5625 Bh Granit 80 x 80 cm ex. niro/setara @ Rp 138,000.00 Rp 215,625.00
9.6000 Kg Semen portland @ Rp 1,500.00 Rp 14,400.00
1.5000 Kg Semen warna @ Rp 24,000.00 Rp 36,000.00
0.0450 M3 Pasir pasang @ Rp 215,500.00 Rp 9,697.50
TENAGA
0.3500 Oh Tukang batu @ Rp 130,000.00 Rp 45,500.00
0.7000 Oh Pekerja @ Rp 85,000.00 Rp 59,500.00
0.0350 Oh Kepala tukang @ Rp 150,000.00 Rp 5,250.00
0.0350 Oh Mandor @ Rp 110,000.00 Rp 3,850.00
Total A+B Rp 389,822.50
Overhead + profit 15 % Rp 58,473.38
Total Rp 448,295.88

2 Analisa SNI 2013 1 m2 pasang lantai granit 60x60 cm

BAHAN
2.7770 Bh Granit 60 x 60 cm ex. Vicenza nano/setara @ Rp 98,750.00 Rp 274,228.75
9.6000 Kg Semen portland @ Rp 1,500.00 Rp 14,400.00
1.5000 Kg Semen warna @ Rp 24,000.00 Rp 36,000.00
0.0450 M3 Pasir pasang @ Rp 215,500.00 Rp 9,697.50
TENAGA
0.3500 Oh Tukang batu @ Rp 130,000.00 Rp 45,500.00
0.7000 Oh Pekerja @ Rp 85,000.00 Rp 59,500.00
0.0350 Oh Kepala tukang @ Rp 150,000.00 Rp 5,250.00
0.0350 Oh Mandor @ Rp 110,000.00 Rp 3,850.00
Total A+B Rp 448,426.25
Overhead + profit 15 % Rp 67,263.94
Total Rp 515,690.19

3 Analisa SNI 2013 1 m2 pasang Kramik lantai 40x40 Cm

BAHAN
6.0000 Bh Tegel Keramik warna 40x40 cm ex. Platinum@ Rp 16,666.67 Rp 100,000.00
10.0000 Kg Semen portland @ Rp 1,500.00 Rp 15,000.00
1.5000 Kg Semen warna @ Rp 24,000.00 Rp 36,000.00
0.0450 M3 Pasir pasang @ Rp 215,500.00 Rp 9,697.50
TENAGA
0.3500 Oh Tukang batu @ Rp 130,000.00 Rp 45,500.00
0.7000 Oh Pekerja @ Rp 85,000.00 Rp 59,500.00
0.0350 Oh Kepala tukang @ Rp 150,000.00 Rp 5,250.00
0.0350 Oh Mandor @ Rp 110,000.00 Rp 3,850.00
Total A+B Rp 274,797.50
Overhead + profit 15 % Rp 41,219.63
Total Rp 316,017.13
3 Analisa SNI 2013 1 m2 pasang Lantai Keramik 40x40 Cm, anti slip
BAHAN
6.0000 Bh Tegel Keramik anti slip 40x40 cm @ Rp 22,500.00 Rp 135,000.00
10.0000 kg Semen portland @ Rp 1,500.00 Rp 15,000.00
1.5000 Kg Semen warna @ Rp 24,000.00 Rp 36,000.00
0.0450 m3 Pasir pasang @ Rp 215,500.00 Rp 9,697.50
TENAGA
0.3500 OH Tukang @ Rp 130,000.00 Rp 45,500.00
0.7000 OH Pekerja @ Rp 85,000.00 Rp 59,500.00
0.0350 OH Kepala Tukang @ Rp 150,000.00 Rp 5,250.00
0.0350 OH Mandor @ Rp 110,000.00 Rp 3,850.00
Total A+B Rp 309,797.50
Overhead + profit 15 % Rp 46,469.63
Total Rp 356,267.13

4 Analisa SNI 2013 1 m2 pasang granit dinding 60x60 Cm warna

BAHAN
3.1000 Bh granit 60 x 60 cm ex. Dux Nano/setara @ Rp 62,500.00 Rp 193,750.00
9.6000 Kg Semen portland @ Rp 1,500.00 Rp 14,400.00
1.5000 Kg Semen warna @ Rp 24,000.00 Rp 36,000.00
0.0450 M3 Pasir pasang @ Rp 215,500.00 Rp 9,697.50
TENAGA
0.4500 Oh Tukang batu @ Rp 130,000.00 Rp 58,500.00
0.9000 Oh Pekerja @ Rp 85,000.00 Rp 76,500.00
0.0450 Oh Kepala tukang @ Rp 150,000.00 Rp 6,750.00
0.0450 Oh Mandor @ Rp 110,000.00 Rp 4,950.00
Total A+B Rp 400,547.50
Overhead + profit 15 % Rp 60,082.13
Total Rp 460,629.63

5 Analisa SNI 2013 1 m2 pasang dinding Keramik 40x40 Cm

BAHAN
6.0000 Bh Tegel Keramik 40x40 cm @ Rp 16,666.67 Rp 100,000.00
10.0000 kg Semen portland @ Rp 1,500.00 Rp 15,000.00
1.5000 Kg Semen warna @ Rp 24,000.00 Rp 36,000.00
0.0450 m3 Pasir pasang @ Rp 215,500.00 Rp 9,697.50
TENAGA
0.4500 OH Tukang @ Rp 130,000.00 Rp 58,500.00
0.9000 OH Pekerja @ Rp 85,000.00 Rp 76,500.00
0.0450 OH Kepala Tukang @ Rp 150,000.00 Rp 6,750.00
0.0450 OH Mandor @ Rp 110,000.00 Rp 4,950.00
Total A+B Rp 307,397.50
Overhead + profit 15 % Rp 46,109.63
Total Rp 353,507.13

5 Analisa SNI 2013 1 m2 pasang dinding Batu Alam Candi 30 x30

BAHAN
11.8700 Bh Batu Candi 30x30 @ Rp 17,101.00 Rp 202,988.87
14.1500 kg Semen portland @ Rp 1,500.00 Rp 21,225.00
0.0390 m3 Pasir pasang @ Rp 215,500.00 Rp 8,404.50
TENAGA
0.3500 OH Tukang @ Rp 130,000.00 Rp 45,500.00
0.7000 OH Pekerja @ Rp 85,000.00 Rp 59,500.00
0.0350 OH Kepala Tukang @ Rp 150,000.00 Rp 5,250.00
0.0350 OH Mandor @ Rp 110,000.00 Rp 3,850.00
Total A+B Rp 346,718.37
Overhead + profit 15 % Rp 52,007.76
Total Rp 398,726.13
G.PEKERJAAN DINDING DAN PLESTERAN

1 Analisa SNI-2013 1 m2 Pasang bata merah 1/2 batu 1 Pc : 2 Ps

BAHAN
70.0000 Bh Batu merah @ Rp 730.00 Rp 51,100.00
18.9500 Kg Sement portland @ Rp 1,500.00 Rp 28,425.00
0.0380 M3 Pasir pasang @ Rp 215,500.00 Rp 8,189.00
TENAGA
0.1000 Oh Tukang Batu @ Rp 130,000.00 Rp 13,000.00
0.3000 Oh Pekerja @ Rp 85,000.00 Rp 25,500.00
0.0100 Oh Kepala tukang @ Rp 150,000.00 Rp 1,500.00
0.0150 Oh Mandor @ Rp 110,000.00 Rp 1,650.00
Total A+B Rp 129,364.00
Overhead + profit 15 % Rp 19,404.60
Total Rp 148,768.60

2 Analisa SNI-2013 1 m2 Pasang bata merah 1/2 batu 1 Pc : 5 Ps

BAHAN
70.0000 Bh Batu merah @ Rp 730.00 Rp 51,100.00
9.6800 Kg Sement portland @ Rp 1,500.00 Rp 14,520.00
0.0450 M3 Pasir pasang @ Rp 215,500.00 Rp 9,697.50
TENAGA
0.1000 Oh Tukang Batu @ Rp 130,000.00 Rp 13,000.00
0.3000 Oh Pekerja @ Rp 85,000.00 Rp 25,500.00
0.0100 Oh Kepala tukang @ Rp 150,000.00 Rp 1,500.00
0.0150 Oh Mandor @ Rp 110,000.00 Rp 1,650.00
Total A+B Rp 116,967.50
Overhead + profit 15 % Rp 17,545.13
Total Rp 134,512.63

3 Analisa SNI-2013 1 m2 Plasteran 1 Pc : 2 Psr, tebal 15mm

BAHAN
10.2240 Kg Sement Portland @ Rp 1,500.00 Rp 15,336.00
0.0200 M3 Pasir pasang @ Rp 215,500.00 Rp 4,310.00
TENAGA
0.1500 Oh Tukang Batu @ Rp 130,000.00 Rp 19,500.00
0.3000 Oh Pekerja @ Rp 85,000.00 Rp 25,500.00
0.0150 Oh Kepala tukang @ Rp 150,000.00 Rp 2,250.00
0.0150 Oh Mandor @ Rp 110,000.00 Rp 1,650.00
Total A+B Rp 68,546.00
Overhead + profit 15 % Rp 10,281.90
Total Rp 78,827.90

4 Analisa SNI-2013 1 m2 Plasteran beton 1 Pc : 3 Psr, tebal 15mm

BAHAN
7.7760 Kg Sement Portland @ Rp 1,500.00 Rp 11,664.00
0.0230 M3 Pasir pasang @ Rp 215,500.00 Rp 4,956.50
TENAGA
0.1500 Oh Tukang Batu @ Rp 130,000.00 Rp 19,500.00
0.3000 Oh Pekerja @ Rp 85,000.00 Rp 25,500.00
0.0150 Oh Kepala tukang @ Rp 150,000.00 Rp 2,250.00
0.0150 Oh Mandor @ Rp 110,000.00 Rp 1,650.00
Total A+B Rp 65,520.50
Overhead + profit 15 % Rp 9,828.08
Total Rp 75,348.58
5 Analisa SNI-2013 1 m2 Plasteran beton 1 Pc : 5 Psr, tebal 15mm
BAHAN
5.1840 Kg Sement Portland @ Rp 1,500.00 Rp 7,776.00
0.0260 M3 Pasir pasang @ Rp 215,500.00 Rp 5,603.00
TENAGA
0.1500 Oh Tukang Batu @ Rp 130,000.00 Rp 19,500.00
0.3000 Oh Pekerja @ Rp 85,000.00 Rp 25,500.00
0.0150 Oh Kepala tukang @ Rp 150,000.00 Rp 2,250.00
0.0150 Oh Mandor @ Rp 110,000.00 Rp 1,650.00
Total A+B Rp 62,279.00
Overhead + profit 15 % Rp 9,341.85
Total Rp 71,620.85
H. PEKERJAAN PLAFOND

1 Analisa SNI-2013 1 m2 Langit-langit Gypsum board 9mm

BAHAN
0.3640 Lbr Gypsum Board 9mm @ Rp 81,500.00 Rp 29,666.00
0.1100 Kg Paku plafond @ Rp 11,200.00 Rp 1,232.00
TENAGA
0.0500 Oh Tukang plafond @ Rp 130,000.00 Rp 6,500.00
0.1000 Oh Pekerja @ Rp 85,000.00 Rp 8,500.00
0.0050 Oh Kepala tukang @ Rp 150,000.00 Rp 750.00
0.0050 Oh Mandor @ Rp 110,000.00 Rp 550.00
Total A+B Rp 47,198.00
Overhead + profit 15 % Rp 7,079.70
Total Rp 54,277.70

2 Analisa SNI-2013 1 M2 Plafond Rangka Hollow Galvalum MB 60 x 60 cm

BAHAN
4.0000 M1 Hollow Galvalum 4 x 4 cm @ Rp 4,950.00 Rp 19,800.00
1.0000 M1 Kawat Penggantung @ Rp 5,000.00 Rp 5,000.00
16.0000 Bh Sekrup / screw driver @ Rp 100.00 Rp 1,600.00
TENAGA
0.3500 Oh Pekerja @ Rp 85,000.00 Rp 29,750.00
0.3500 Oh Tukang plafond @ Rp 130,000.00 Rp 45,500.00
0.0350 Oh Kepala Tukang @ Rp 150,000.00 Rp 5,250.00
0.0180 Oh Mandor @ Rp 110,000.00 Rp 1,980.00
Total A+B Rp 108,880.00
Overhead + profit 15 % Rp 16,332.00
Total Rp 125,212.00

3 Analisa SNI-2013 1 m2 List Gypsum

BAHAN
1.0500 M1 List Gypsum Profil @ Rp 15,000.00 Rp 15,750.00
0.1500 Kg Tepung Gypsum @ Rp 3,800.00 Rp 570.00
TENAGA
0.0600 Oh Tukang plafond @ Rp 130,000.00 Rp 7,800.00
0.0600 Oh Pekerja @ Rp 85,000.00 Rp 5,100.00
0.0060 Oh Kepala tukang @ Rp 150,000.00 Rp 900.00
0.0030 Oh Mandor @ Rp 110,000.00 Rp 330.00
Total A+B Rp 30,450.00
Overhead + profit 15 % Rp 4,567.50
Total Rp 35,017.50

4 Analisa SNI-2013 1 M1 Hollow 4x4

BAHAN
4.0000 M1 Hollow Galvalum 4 x 4 cm @ Rp 22,000.00 Rp 88,000.00
TENAGA
0.0875 Oh Pekerja @ Rp 85,000.00 Rp 7,437.50
0.0875 Oh Tukang plafond @ Rp 130,000.00 Rp 11,375.00
0.0088 Oh Kepala Tukang @ Rp 150,000.00 Rp 1,312.50
0.0045 Oh Mandor @ Rp 110,000.00 Rp 495.00
Total A+B Rp 108,620.00
Overhead + profit 15 % Rp 16,293.00
Total Rp 124,913.00
I. PEKERJAAN KUSEN, PINTU, JENDELA, KACA DAN ALAT PENGGANTUNG

1 Analisa SNI-2013 1 M1 Memasang Kusen Aluminium

BAHAN
1.1000 M1 Profil kusen Aluminium 3" @ Rp 98,000.00 Rp 107,800.00
2.0000 bh Sekrup fixer @ Rp 500.00 Rp 1,000.00
0.0600 Tube Karet Sealant @ Rp 4,166.67 Rp 250.00
TENAGA
0.0430 Oh Tukang Aluminium @ Rp 130,000.00 Rp 5,590.00
0.0430 Oh Pekerja @ Rp 85,000.00 Rp 3,655.00
0.0043 Oh Kepala tukang @ Rp 150,000.00 Rp 645.00
0.0021 Oh Mandor @ Rp 110,000.00 Rp 231.00
Total A+B Rp 119,171.00
Overhead + profit 15 % Rp 17,875.65
Total Rp 137,046.65

2 Analisa SNI-2013 1 M1 Memasang Bingkai pintu Aluminium

BAHAN
1.1000 M1 Profil bingkai pintu Aluminium @ Rp 80,500.00 Rp 88,550.00
0.0600 Tube Karet Sealant @ Rp 4,166.67 Rp 250.00
TENAGA
0.0430 Oh Tukang Aluminium @ Rp 130,000.00 Rp 5,590.00
0.0430 Oh Pekerja @ Rp 85,000.00 Rp 3,655.00
0.0043 Oh Kepala tukang @ Rp 150,000.00 Rp 645.00
0.0021 Oh Mandor @ Rp 110,000.00 Rp 231.00
Total A+B Rp 98,921.00
Overhead + profit 15 % Rp 14,838.15
Total Rp 113,759.15

3 Analisa SNI-2013 1 M1 Memasang Bingkai jendela Aluminium

BAHAN
1.1000 M1 Profil bingkai jendela Aluminium @ Rp 82,250.00 Rp 90,475.00
0.0600 Tube Karet Sealant @ Rp 4,166.67 Rp 250.00
TENAGA
0.0430 Oh Tukang Aluminium @ Rp 130,000.00 Rp 5,590.00
0.0430 Oh Pekerja @ Rp 85,000.00 Rp 3,655.00
0.0043 Oh Kepala tukang @ Rp 150,000.00 Rp 645.00
0.0021 Oh Mandor @ Rp 110,000.00 Rp 231.00
Total A+B Rp 100,846.00
Overhead + profit 15 % Rp 15,126.90
Total Rp 115,972.90

4 Analisa SNI-2013 1 M3 Kusen Kayu Kelas I

BAHAN
1.1000 M3 Balok Kayu bayam Kelas I @ Rp 4,600,000.00 Rp 5,060,000.00
1.2500 Kg Paku 10 cm @ Rp 24,000.00 Rp 30,000.00
1.0000 Kg Lem kayu @ Rp 18,000.00 Rp 18,000.00
TENAGA
7.0000 Oh Pekerja @ Rp 85,000.00 Rp 595,000.00
21.0000 Oh Tukang Kayu @ Rp 130,000.00 Rp 2,730,000.00
2.1000 Oh Kepala Tukang @ Rp 150,000.00 Rp 315,000.00
0.3500 Oh Mandor @ Rp 110,000.00 Rp 38,500.00
Total A+B Rp 8,786,500.00
Overhead + profit 15 % Rp 1,317,975.00
Total Rp 10,104,475.00
5 Analisa SNI-2013 1 M2 Daun Pintu panil kayu kelas I
BAHAN
0.0400 M3 Papan kayu jati kelas I @ Rp 4,700,000.00 Rp 188,000.00
0.5000 Kg Lem kayu @ Rp 18,000.00 Rp 9,000.00
TENAGA
1.0000 Oh Pekerja @ Rp 85,000.00 Rp 85,000.00
3.0000 Oh Tukang Kayu @ Rp 130,000.00 Rp 390,000.00
0.3000 Oh Kepala Tukang @ Rp 150,000.00 Rp 45,000.00
0.0500 Oh Mandor @ Rp 110,000.00 Rp 5,500.00
Total A+B Rp 722,500.00
Overhead + profit 15 % Rp 108,375.00
Total Rp 830,875.00

6 Analisa SNI-2013 1 M2 Daun Pintu double multiplek 6 mm, rangka papan kayu kls II tertututp
BAHAN
0.0250 M3 Papan kayu kelas II @ Rp 4,000,000.00 Rp 100,000.00
0.0300 Kg paku biasa @ Rp 24,000.00 Rp 720.00
0.5000 Kg Lem kayu @ Rp 18,000.00 Rp 9,000.00
0.3472 lbr Multiplek 6 mm @ Rp 75,000.00 Rp 26,041.67
TENAGA
0.7000 Oh Pekerja @ Rp 85,000.00 Rp 59,500.00
2.1000 Oh Tukang Kayu @ Rp 130,000.00 Rp 273,000.00
0.2100 Oh Kepala Tukang @ Rp 150,000.00 Rp 31,500.00
0.0350 Oh Mandor @ Rp 110,000.00 Rp 3,850.00
Total A+B Rp 503,611.67
Overhead + profit 15 % Rp 75,541.75
Total Rp 579,153.42

7 Analisa SNI-2013 1 M2 Penutup Dinding partisi multiplek 6 mm

BAHAN
0.3640 Lbr Multipleks 6 mm @ Rp 75,000.00 Rp 27,300.00
12.0000 Bh Sekrup @ Rp 100.00 Rp 1,200.00
3.1000 M1 Hollow 4x4 Rp 22,000.00 Rp 68,200.00
TENAGA
0.0500 Oh Tukang partisi @ Rp 130,000.00 Rp 6,500.00
0.1000 Oh Pekerja @ Rp 85,000.00 Rp 8,500.00
0.0050 Oh Kepala tukang @ Rp 150,000.00 Rp 750.00
0.0050 Oh Mandor @ Rp 110,000.00 Rp 550.00
Total A+B Rp 113,000.00
Overhead + profit 15 % Rp 16,950.00
Total Rp 129,950.00

8 Analisa SNI-2013 1 M2 Penutup Dinding partisi gypsum 9 mm

BAHAN
0.3640 Lbr Gypsumboard 9 mm @ Rp 81,500.00 Rp 29,666.00
11.0000 Bh Sekrup @ Rp 100.00 Rp 1,100.00
TENAGA
0.0500 Oh Tukang partisi @ Rp 130,000.00 Rp 6,500.00
0.1000 Oh Pekerja @ Rp 85,000.00 Rp 8,500.00
0.0050 Oh Kepala tukang @ Rp 150,000.00 Rp 750.00
0.0050 Oh Mandor @ Rp 110,000.00 Rp 550.00
Total A+B Rp 47,066.00
Overhead + profit 15 % Rp 7,059.90
Total Rp 54,125.90
4 Analisa SNI-2013 1 M2 Memasang HPL
BAHAN
1.2000 M2 HPL ex. Taco @ Rp 178,500.00 Rp 214,200.00
0.2000 Kg Lem fox @ Rp 18,000.00 Rp 3,600.00
TENAGA
0.2000 Oh Tukang @ Rp 130,000.00 Rp 26,000.00
0.0200 Oh Pekerja @ Rp 85,000.00 Rp 1,700.00
0.0200 Oh Kepala tukang @ Rp 150,000.00 Rp 3,000.00
0.0025 Oh Mandor @ Rp 110,000.00 Rp 275.00
Total A+B Rp 248,775.00
Overhead + profit 15 % Rp 37,316.25
Total Rp 286,091.25

5 Analisa SNI-2013 1 M2 Memasang kaca Tempered 12 mm

BAHAN
1.1000 M2 Kaca tempered 12 mm @ Rp 1,350,000.00 Rp 1,485,000.00
0.0700 Kg Lem kaca/sealant @ Rp 5,000.00 Rp 350.00
TENAGA
0.2500 Oh Tukang @ Rp 130,000.00 Rp 32,500.00
0.0250 Oh Pekerja @ Rp 85,000.00 Rp 2,125.00
0.0250 Oh Kepala tukang @ Rp 150,000.00 Rp 3,750.00
0.0013 Oh Mandor @ Rp 110,000.00 Rp 143.00
Total A+B Rp 1,523,868.00
Overhead + profit 15 % Rp 228,580.20
Total Rp 1,752,448.20

6 Analisa SNI-2013 1 M2 Memasang kaca Tempered 8 mm

BAHAN
1.1000 M2 Kaca tempered 8mm Uk; 1 x 2.3 m @ Rp 741,000.00 Rp 815,100.00
0.0700 Kg Lem kaca/sealant @ Rp 5,000.00 Rp 350.00
TENAGA
0.2500 Oh Tukang @ Rp 130,000.00 Rp 32,500.00
0.0250 Oh Pekerja @ Rp 85,000.00 Rp 2,125.00
0.0250 Oh Kepala tukang @ Rp 150,000.00 Rp 3,750.00
0.0013 Oh Mandor @ Rp 110,000.00 Rp 143.00
Total A+B Rp 853,968.00
Overhead + profit 15 % Rp 128,095.20
Total Rp 982,063.20

7 Analisa SNI-2013 1 M2 Pemasangan kaca Bening 8 mm

BAHAN
1.1000 M2 Kaca bening 8 mm @ 297,000.00 Rp 326,700.00
0.0700 Kg Lem kaca/Sealant @ 5,000.00 Rp 350.00
TENAGA
0.1700 Oh Tukang @ Rp 130,000.00 Rp 22,100.00
0.0170 Oh Pekerja @ Rp 85,000.00 Rp 1,445.00
0.0170 Oh Kepala tukang @ Rp 150,000.00 Rp 2,550.00
0.0009 Oh Mandor @ Rp 110,000.00 Rp 99.00
Total A+B Rp 353,244.00
Overhead + profit 15 % Rp 52,986.60
Total Rp 406,230.60
8 Analisa SNI-2013 1 M2 Pemasangan kaca bening 5 mm
BAHAN
1.1000 M2 Kaca bening 5 mm @ 101,750.00 Rp 111,925.00
0.0500 Kg Lem kaca/Sealant @ 5,000.00 Rp 250.00
TENAGA
0.1500 Oh Tukang @ Rp 130,000.00 Rp 19,500.00
0.0150 Oh Pekerja @ Rp 85,000.00 Rp 1,275.00
0.0150 Oh Kepala tukang @ Rp 150,000.00 Rp 2,250.00
0.0008 Oh Mandor @ Rp 110,000.00 Rp 88.00
Total A+B Rp 135,288.00
Overhead + profit 15 % Rp 20,293.20
Total Rp 155,581.20

9 Analisa SNI-2013 1 Bh pasang engsel pintu stainless

BAHAN
1.0000 Bh Engsel pintu @ Rp 30,000.00 Rp 30,000.00
TENAGA
0.1500 Oh Tukang @ Rp 130,000.00 Rp 19,500.00
0.0150 Oh Pekerja @ Rp 85,000.00 Rp 1,275.00
0.0150 Oh Kepala tukang @ Rp 150,000.00 Rp 2,250.00
0.0008 Oh Mandor @ Rp 110,000.00 Rp 88.00
Total A+B Rp 53,113.00
Overhead + profit 15 % Rp 7,966.95
Total Rp 61,079.95

10 Analisa SNI-2013 1 Bh pasang engsel jendela stainless

BAHAN
1.0000 Bh Engsel jendela kupu-kupu @ Rp 21,000.00 Rp 21,000.00
TENAGA
0.1000 Oh Tukang @ Rp 130,000.00 Rp 13,000.00
0.0100 Oh Pekerja @ Rp 85,000.00 Rp 850.00
0.0100 Oh Kepala tukang @ Rp 150,000.00 Rp 1,500.00
0.0005 Oh Mandor @ Rp 110,000.00 Rp 55.00
Total A+B Rp 36,405.00
Overhead + profit 15 % Rp 5,460.75
Total Rp 41,865.75

11 Analisa SNI-2013 1 Bh pasang Kunci tanam 2x slag stainless

BAHAN
1.0000 Bh Kunci tanam 2x slag @ Rp 150,000.00 Rp 150,000.00
TENAGA
0.5000 Oh Tukang @ Rp 130,000.00 Rp 65,000.00
0.0100 Oh Pekerja @ Rp 85,000.00 Rp 850.00
0.0500 Oh Kepala tukang @ Rp 150,000.00 Rp 7,500.00
0.0050 Oh Mandor @ Rp 110,000.00 Rp 550.00
Total A+B Rp 223,900.00
Overhead + profit 15 % Rp 33,585.00
Total Rp 257,485.00
12 Analisa SNI-2013 1 Bh pemasangan door closer
BAHAN
1.0000 Bh Door closer @ Rp 490,000.00 Rp 490,000.00
TENAGA
0.5000 Oh Tukang @ Rp 130,000.00 Rp 65,000.00
0.0500 Oh Pekerja @ Rp 85,000.00 Rp 4,250.00
0.0500 Oh Kepala tukang @ Rp 150,000.00 Rp 7,500.00
0.0030 Oh Mandor @ Rp 110,000.00 Rp 330.00
Total A+B Rp 567,080.00
Overhead + profit 15 % Rp 85,062.00
Total Rp 652,142.00

13 Analisa SNI-2013 1 Bh pasang kait angin stainless

BAHAN
1.0000 Bh kait angin @ Rp 16,000.00 Rp 16,000.00
TENAGA
0.1500 Oh Tukang kayu @ Rp 130,000.00 Rp 19,500.00
0.0150 Oh Pekerja @ Rp 85,000.00 Rp 1,275.00
0.0150 Oh Kepala tukang @ Rp 150,000.00 Rp 2,250.00
0.0080 Oh Mandor @ Rp 110,000.00 Rp 880.00
Total A+B Rp 39,905.00
Overhead + profit 15 % Rp 5,985.75
Total Rp 45,890.75
1. PEKERJAAN PINTU

1 analisa 1 Bh Pekerjaan pintu PJ1 (pintu utama)

5.9899 M2 Kaca tempered bening 12 mm @ Rp 1,752,448.20 Rp 10,496,989.47
15.9415 M2 Kaca tempered Bening 8mm Rp 982,063.20 Rp 15,655,560.50
2.0000 set Pegangan Pintu kaca stainless @ Rp 550,000.00 Rp 1,100,000.00
2.0000 Set Engsel tanam pintu kaca stainless @ Rp 1,935,000.00 Rp 3,870,000.00
1.0000 set Kunci / Cylinder lock @ Rp 400,000.00 Rp 400,000.00
Total Rp 31,522,549.98

5 analisa 1 Bh Pekerjaan pintu PJ2

27.9200 M1 Kusen alumunium 3" @ Rp 137,046.65 Rp 3,826,342.47
5.4400 M2 Profil bingkai pintu Aluminium @ Rp 113,759.15 Rp 618,849.78
7.9541 M2 kaca bening 8 mm @ Rp 406,230.60 Rp 3,231,198.82
3.0000 Bh Engsel pintu stainless @ Rp 61,079.95 Rp 183,239.85
1.0000 Set Kunci tanam 2x slag @ Rp 257,485.00 Rp 257,485.00
1.0000 Set Handel pintu stainless @ Rp 350,000.00 Rp 350,000.00
1.0000 Bh Pemasangan door closer @ Rp 652,142.00 Rp 652,142.00
Rp 9,119,257.91

5 analisa 1 Bh Pekerjaan pintu P1

5.1000 M1 Kaca tempered bening 12 mm @ Rp 1,752,448.20 Rp 8,937,485.82
2.0000 Set Pegangan Pintu kaca stainless @ Rp 550,000.00 Rp 1,100,000.00
2.0000 Set Engsel tanam pintu kaca stainless @ Rp 1,935,000.00 Rp 3,870,000.00
1.0000 Set Kunci / Cylinder lock @ Rp 400,000.00 Rp 400,000.00
0.0788 M3 Kolom 15 x 15 @ Rp 11,127,834.30 Rp 876,316.95
13.8000 M2 Multipleks 6 mm @ Rp 129,950.00 Rp 1,793,310.00
13.8000 M2 HPL @ Rp 286,091.25 Rp 3,948,059.25
2.5500 M2 Sanblasting @ Rp 95,000.00 Rp 242,250.00

Rp 21,167,422.02
5 analisa 1 Bh Pekerjaan pintu P2
5.0000 M1 Kusen alumunium 3" @ Rp 137,046.65 Rp 685,233.25
1.2000 M2 Daun Pintu Doble Multipleks 6 mm @ Rp 579,153.42 Rp 694,984.10
2.4000 M2 HPL @ Rp 286,091.25 Rp 686,619.00
0.3000 M2 kaca bening 8 mm @ Rp 406,230.60 Rp 121,869.18
0.3000 M2 Sanblasting @ Rp 95,000.00 Rp 28,500.00
3.0000 Bh Engsel pintu stainless @ Rp 61,079.95 Rp 183,239.85
1.0000 Set Kunci tanam 2x slag @ Rp 257,485.00 Rp 257,485.00
1.0000 Set Handel pintu stainless @ Rp 350,000.00 Rp 350,000.00
Rp 3,007,930.38

1 analisa 1 Bh Pekerjaan pintu P4

1.5000 M2 Kaca tempered bening 12 mm @ Rp 1,752,448.20 Rp 2,628,672.30
1.0000 set Pegangan Pintu kaca stainless @ Rp 550,000.00 Rp 550,000.00
1.0000 Set Engsel tanam pintu kaca stainless @ Rp 1,935,000.00 Rp 1,935,000.00
1.0000 set Kunci / Cylinder lock @ Rp 400,000.00 Rp 400,000.00
Total Rp 5,513,672.30
2. PEKERJAAN JENDELA

1 analisa 1 Bh Pekerjaan jendela J1

10.3400 M1 Rangka aluminium 3" @ Rp 137,046.65 Rp 1,417,062.36
15.0000 M1 Bingkai aluminium @ Rp 115,972.90 Rp 1,739,593.50
5.8500 M2 Kaca Bening 8 mm @ Rp 406,230.60 Rp 2,376,449.01
2.0000 Set Rel jendela alumunium Rp 235,000.00 Rp 470,000.00
Total Rp 6,003,104.87

2 analisa 1 Bh Pekerjaan jendela J2

12.3400 M1 Rangka aluminium 3" @ Rp 115,972.90 Rp 1,431,105.59
17.0000 M1 Bingkai aluminium @ Rp 115,972.90 Rp 1,971,539.30
8.3204 M2 Kaca Bening 8 mm @ Rp 406,230.60 Rp 3,380,001.08
2.0000 Set Rel jendela alumunium Rp 235,000.00 Rp 470,000.00
Total Rp 7,252,645.97

3 analisa 1 Bh Pekerjaan jendela J3

21.5900 M1 Rangka aluminium 3" @ Rp 137,046.65 Rp 2,958,837.17
9.4200 M1 Bingkai aluminium @ Rp 115,972.90 Rp 1,092,464.72
8.2560 M2 Kaca Bening 8 mm @ Rp 406,230.60 Rp 3,353,839.83
4.0000 Bh Engsel Jendela stainless @ Rp 21,000.00 Rp 84,000.00
2.0000 Bh Kait angin stainless @ Rp 16,000.00 Rp 32,000.00
Total Rp 7,521,141.73

4 analisa 1 Bh Pekerjaan jendela J4

27.7400 M1 Bingkai aluminium @ Rp 137,046.65 Rp 3,801,674.07
11.6200 M1 Kaca Bening 8 mm @ Rp 406,230.60 Rp 4,720,399.57
5.1000 M2 Sanblasting @ Rp 95,000.00 Rp 484,500.00
Total Rp 9,006,573.64

5 analisa 1 Bh Pekerjaan jendela J5

9.9300 M1 Bingkai aluminium @ Rp 137,046.65 Rp 1,360,873.23
5.0200 M1 Kaca Bening 8 mm @ Rp 406,230.60 Rp 2,039,277.61
2.2000 M2 Sanblasting @ Rp 95,000.00 Rp 209,000.00
Total Rp 3,609,150.85

6 analisa 1 Bh Pekerjaan jendela J6

15.7700 M1 Rangka aluminium 3" @ Rp 137,046.65 Rp 2,161,225.67
9.4000 M1 Bingkai aluminium @ Rp 115,972.90 Rp 1,090,145.26
5.3800 M2 Kaca Bening 8 mm @ Rp 406,230.60 Rp 2,185,520.63
4.0000 Bh Engsel Jendela stainless @ Rp 21,000.00 Rp 84,000.00
2.0000 Bh Kait angin stainless @ Rp 16,000.00 Rp 32,000.00
Total Rp 5,552,891.56

7 analisa 1 Bh Pekerjaan jendela J7

23.6600 M1 Rangka aluminium 3" @ Rp 137,046.65 Rp 3,242,523.74
9.4000 M1 Bingkai aluminium @ Rp 115,972.90 Rp 1,090,145.26
6.8800 M2 Kaca Bening 8 mm @ Rp 406,230.60 Rp 2,794,866.53
4.0000 Bh Engsel Jendela stainless @ Rp 21,000.00 Rp 84,000.00
2.0000 Bh Kait angin stainless @ Rp 16,000.00 Rp 32,000.00
Total Rp 7,243,535.53

8 analisa 1 Bh Pekerjaan jendela J8

10.1600 M1 Bingkai aluminium @ Rp 137,046.65 Rp 1,392,393.96
3.5000 M1 Kaca Bening 8 mm @ Rp 406,230.60 Rp 1,421,807.10
Total Rp 2,814,201.06
9 analisa 1 Bh Pekerjaan jendela J9
33.6800 M1 Rangka aluminium 3" @ Rp 137,046.65 Rp 4,615,731.17
29.9600 M1 Bingkai aluminium @ Rp 115,972.90 Rp 3,474,548.08
18.9400 M2 Kaca Bening 8 mm @ Rp 406,230.60 Rp 7,694,007.56
4.0000 Set Rel jendela alumunium @ Rp 235,000.00 Rp 940,000.00
Total Rp 16,724,286.82

10 analisa 1 Bh Pekerjaan jendela 10

17.0300 M1 Rangka aluminium 3" @ Rp 137,046.65 Rp 2,333,904.45
9.4200 M1 Bingkai aluminium @ Rp 115,972.90 Rp 1,092,464.72
5.7360 M2 Kaca Bening 8 mm @ Rp 406,230.60 Rp 2,330,138.72
4.0000 Bh Engsel Jendela stainless @ Rp 21,000.00 Rp 84,000.00
2.0000 Bh Kait angin stainless @ Rp 16,000.00 Rp 32,000.00
Total Rp 5,872,507.89

8 analisa 1 Bh Ventilasi V1
6.7600 M1 Rangka aluminium 3" @ Rp 137,046.65 Rp 926,435.35
6.7200 M1 Bingkai aluminium @ Rp 115,972.90 Rp 779,337.89
0.5940 M2 Kaca Bening 8 mm @ Rp 406,230.60 Rp 241,300.98
6.0000 Bh Engsel Jendela stainless @ Rp 21,000.00 Rp 126,000.00
3.0000 Bh Kait angin stainless Rp 16,000.00 Rp 48,000.00
Total Rp 2,121,074.22

8 analisa 1 Bh Ventilasi V2
4.5300 M1 Rangka aluminium 3" @ Rp 137,046.65 Rp 620,821.32
1.1300 M1 Bingkai aluminium @ Rp 115,972.90 Rp 131,049.38
0.5492 M2 Kaca Bening 8 mm @ Rp 406,230.60 Rp 223,101.85
2.0000 Bh Engsel Jendela stainless @ Rp 21,000.00 Rp 42,000.00
1.0000 Bh Kait angin stainless Rp 16,000.00 Rp 16,000.00
Total Rp 1,032,972.55

8 analisa 1 Bh Ventilasi V2
3.6000 M1 Rangka aluminium 3" @ Rp 137,046.65 Rp 493,367.94
2.7400 M1 Bingkai aluminium @ Rp 115,972.90 Rp 317,765.75
0.3290 M2 Kaca Bening 8 mm @ Rp 406,230.60 Rp 133,649.87
2.0000 Bh Engsel Jendela stainless @ Rp 21,000.00 Rp 42,000.00
1.0000 Bh Kait angin stainless Rp 16,000.00 Rp 16,000.00
Total Rp 1,002,783.55
J. PEKERJAAN BAJA DAN ALUMUNIUM COMPOSITE PANEL

1 Analisa SNI-2013 1M1 Pasang sunscreen Hollo 20 x40 mm

BAHAN
9.0000 M1 Besi Hollow 2x4 cm, 3 mm @ Rp 18,333.33 Rp 165,000.00
1.0800 M2 Cat Besi Rp 39,772.75 Rp 42,954.57
1.0000 Ls Asesoris (perkuatan, las dll) 100% rangka @ Rp 18,333.33 Rp 18,333.33
TENAGA
0.1000 OH Pekerja @ 85,000.00 Rp 8,500.00
0.1500 OH Tukang Besi @ 130,000.00 Rp 19,500.00
0.0200 OH Kepala Tukang @ 150,000.00 Rp 3,000.00
0.0050 OH Mandor @ 110,000.00 Rp 550.00
Total A+B Rp 257,837.90
Overhead + profit 15 % Rp 38,675.69
Total Rp 296,513.59

2 Analisa SNI-2013 Mengerjakan 10 cm pengelasan utk baja profil

BAHAN
0.4000 Kg Kawat elektroda 3.2 @ Rp 25,000.00 Rp 10,000.00
0.3000 Ltr Solar @ Rp 8,650.00 Rp 2,595.00
0.0400 Ltr Minyak Pelumas @ Rp 16,500.00 Rp 660.00
TENAGA
0.0400 Oh Pekerja @ Rp 85,000.00 Rp 3,400.00
0.0200 Oh Tukang Las @ Rp 130,000.00 Rp 2,600.00
0.0020 Oh Kepala Tukang @ Rp 150,000.00 Rp 300.00
0.0020 Oh Mandor @ Rp 110,000.00 Rp 220.00
Total A+B Rp 19,775.00
Jadi, pengelasan 1 cm Rp 1,977.50
Overhead + profit 15 % Rp 296.63
Total Rp 2,274.13

3 Analisa SNI-2013 1Kg Pemasangan baja profil

BAHAN
1.1500 Kg Baja profil @ 17,500.00 Rp 20,125.00
TENAGA
0.0600 OH Pekerja @ 85,000.00 Rp 5,100.00
0.0600 OH Tukang Las @ 130,000.00 Rp 7,800.00
0.0060 OH Kepala Tukang @ 150,000.00 Rp 900.00
0.0050 OH Mandor @ 110,000.00 Rp 550.00
Total A+B Rp 34,475.00
Overhead + profit 15 % Rp 5,171.25
Total Rp 39,646.25
4 Analisa SNI-2013 1M2 Pasangan ACP , besi hollow 4x4 cm,
BAHAN
0.1680 Lbr ACP PVDF 0,5/4 mm Ex. Seven/setara @ Rp 2,012,316.80 Rp 338,000.00
1.1000 M1 Besi Hollow 4x4 cm @ Rp 22,000.00 Rp 24,200.00
2.1000 M1 Besi Hollow 4x6cm @ Rp 29,333.33 Rp 61,600.00
1.0000 Ls Asesoris (perkuatan, las dll) 100% rangka @ Rp 51,333.33 Rp 51,333.33
12.0000 Bh Baut sekrup @ Rp 800.00 Rp 9,600.00
0.0917 Kg cat meni besi @ Rp 35,000.00 Rp 3,207.75
0.1833 Kg Cat 2x penutup Ex. Avian/setara @ Rp 59,000.00 Rp 10,814.70
TENAGA
0.1750 OH Pekerja @ Rp 85,000.00 Rp 14,875.00
1.7500 OH Tukang Besi @ Rp 130,000.00 Rp 227,500.00
0.1750 OH Kepala Tukang @ Rp 150,000.00 Rp 26,250.00
0.0088 OH Mandor @ Rp 110,000.00 Rp 968.00
Total A+B Rp 768,348.78
Overhead + profit 15 % Rp 115,252.32
Total Rp 883,601.10

5 Analisa SNI-2013 1M1 Tiang Besi Hollow12.5x12.5 cm, 3.2 mm

BAHAN
1.0000 M1 Besi Hollow12.5x12.5 cm, 3.2 mm @ Rp 153,633.33 Rp 153,633.33
TENAGA
0.1000 OH Pekerja @ 85,000.00 Rp 8,500.00
0.2000 OH Tukang Besi @ 130,000.00 Rp 26,000.00
0.0200 OH Kepala Tukang @ 150,000.00 Rp 3,000.00
0.0050 OH Mandor @ 110,000.00 Rp 550.00
Total A+B Rp 191,683.33
Overhead + profit 15 % Rp 28,752.50
Total Rp 220,435.83
K. PEKERJAAN ATAP

1 Analisa SNI-2013 1 m2 Atap Spadek

BAHAN
0.4160 Lbr Atap Spandek 3m @ Rp 98,000.00 Rp 40,768.00
7.0000 Bh Paku Sekrup @ Rp 800.00 Rp 5,600.00
TENAGA
0.0600 Oh Tukang Besi @ Rp 130,000.00 Rp 7,800.00
0.1200 Oh Pekerja @ Rp 85,000.00 Rp 10,200.00
0.0060 Oh Kepala tukang @ Rp 150,000.00 Rp 900.00
0.0060 Oh Mandor @ Rp 110,000.00 Rp 660.00
Total A+B Rp 65,928.00
Overhead + profit 15 % Rp 9,889.20
Total Rp 75,817.20

2 Analisa SNI-2013 1 m1 Pekerjaan Bumbungan Atap Spandek

BAHAN
1.2000 Lbr Nok Spandek @ Rp 62,000.00 Rp 74,400.00
7.0000 Bh Paku Sekrup @ Rp 800.00 Rp 5,600.00
TENAGA
0.1500 Oh Tukang Besi @ Rp 130,000.00 Rp 19,500.00
0.0150 Oh Pekerja @ Rp 85,000.00 Rp 1,275.00
0.0150 Oh Kepala tukang @ Rp 150,000.00 Rp 2,250.00
0.0080 Oh Mandor @ Rp 110,000.00 Rp 880.00
Total A+B Rp 103,905.00
Overhead + profit 15 % Rp 15,585.75
Total Rp 119,490.75

3 Analisa SNI-2013 1 M2 Kontruksi Kuda-kuda Baja Ringan

BAHAN
1.6270 M1 Top/Bottom Choard 0,8 mm @ Rp 25,725.00 Rp 41,854.58
2.8340 M1 Web 0,07 mm @ Rp 14,044.00 Rp 39,800.70
4.0800 M1 Profil reng 0,6mm @ Rp 11,655.00 Rp 47,552.40
0.2000 Kg Scre Truss/Reng @ Rp 28,088.00 Rp 5,617.60
3.0000 Bj Dynabold @ Rp 2,247.00 Rp 6,741.00
TENAGA
0.1800 Oh Pekerja @ Rp 130,000.00 Rp 23,400.00
0.1800 Oh Tukang plafond @ Rp 85,000.00 Rp 15,300.00
0.0800 Oh Kepala Tukang @ Rp 150,000.00 Rp 12,000.00
0.0500 Oh Mandor @ Rp 110,000.00 Rp 5,500.00
Total A+B Rp 197,766.27
Overhead + profit 15 % Rp 29,664.94
Total Rp 227,431.21
3 0.15 1 M1 Listplank
BAHAN
0.3333 Lbr Kalsi Plank @ Rp 160,000.00 Rp 53,332.80
6.0000 Bh Paku Sekrup @ Rp 800.00 Rp 4,800.00
TENAGA
0.1000 Oh Pekerja @ Rp 130,000.00 Rp 13,000.00
0.2000 Oh Tukang plafond @ Rp 85,000.00 Rp 17,000.00
0.0200 Oh Kepala Tukang @ Rp 150,000.00 Rp 3,000.00
0.0050 Oh Mandor @ Rp 110,000.00 Rp 550.00
Total A+B Rp 91,682.80
Overhead + profit 15 % Rp 13,752.42
Total Rp 105,435.22
L. PEKERJAAAN MEKANIKAL ELEKTRIKAL

1 Analisa Pemasangan 1 Titik Lampu

3.0000 M1 Kabel NYM ( 3 x 2,5 ) mm @ Rp 11,000.00 Rp 33,000.00

24.0000 Bh Klem Kabel No.10 @ Rp 100.00 Rp 2,400.00
2.0000 Btg Pipa PVC 5/8" @ Rp 16,000.00 Rp 32,000.00
1.0000 Bh Inbow Dos @ Rp 5,000.00 Rp 5,000.00
2.0000 Bh Las DOP @ Rp 2,500.00 Rp 5,000.00
1.0000 Rol Isolasi Listrik @ Rp 10,000.00 Rp 10,000.00
2.0000 Bh T-Dos 5/8" @ Rp 7,500.00 Rp 15,000.00
1.0000 Ls Alat Bantu @ Rp 5,000.00 Rp 5,000.00
0.7500 Ls Tukang Instalasi @ Rp 130,000.00 Rp 97,500.00
0.0750 Ls Pembantu Tukang @ Rp 85,000.00 Rp 6,375.00
Total Rp 211,275.00
M. PEKERJAAN SANITASI

1 Analisa SNI-2013 Memasang 1 bh kloset duduk + tabung type A

BAHAN
1.0000 Bh Kloset duduk ex. Toto/setara @ Rp 6,090,000.00 Rp 6,090,000.00
1.0000 Bh Jet washer @ Rp 80,000.00 Rp 80,000.00
0.0600 % Perlengkapan (6% harga kloset) @ Rp 6,090,000.00 Rp 365,400.00
TENAGA
1.1000 Oh Tukang batu @ Rp 130,000.00 Rp 143,000.00
3.3000 Oh Pekerja @ Rp 85,000.00 Rp 280,500.00
0.0100 Oh Kepala tukang @ Rp 150,000.00 Rp 1,500.00
0.1600 Oh Mandor @ Rp 110,000.00 Rp 17,600.00
Total A+B Rp 6,978,000.00
Overhead + profit 15 % Rp 1,046,700.00
Total Rp 8,024,700.00

2 Analisa SNI-2013 Memasang 1 bh kloset duduk + tabung type B

BAHAN
1.0000 Bh Kloset duduk ex. Toto/setara @ Rp 3,622,500.00 Rp 3,622,500.00
1.0000 Bh Jet washer @ Rp 80,000.00 Rp 80,000.00
0.0600 % Perlengkapan (6% harga kloset) @ Rp 3,622,500.00 Rp 217,350.00
TENAGA
1.1000 Oh Tukang batu @ Rp 130,000.00 Rp 143,000.00
3.3000 Oh Pekerja @ Rp 85,000.00 Rp 280,500.00
0.0100 Oh Kepala tukang @ Rp 150,000.00 Rp 1,500.00
0.1600 Oh Mandor @ Rp 110,000.00 Rp 17,600.00
Total A+B Rp 4,362,450.00
Overhead + profit 15 % Rp 654,367.50
Total Rp 5,016,817.50

1 Analisa SNI-2013 Memasang 1 bh kloset duduk + tabung type C

BAHAN
1.0000 Bh Kloset duduk ex. Toto/setara @ Rp 2,600,000.00 Rp 2,600,000.00
1.0000 Bh Jet washer @ Rp 80,000.00 Rp 80,000.00
0.0600 % Perlengkapan (6% harga kloset) @ Rp 2,600,000.00 Rp 156,000.00
TENAGA
1.1000 Oh Tukang batu @ Rp 130,000.00 Rp 143,000.00
3.3000 Oh Pekerja @ Rp 85,000.00 Rp 280,500.00
0.0100 Oh Kepala tukang @ Rp 150,000.00 Rp 1,500.00
0.1600 Oh Mandor @ Rp 110,000.00 Rp 17,600.00
Total A+B Rp 3,278,600.00
Overhead + profit 15 % Rp 491,790.00
Total Rp 3,770,390.00

4 Analisa SNI-2013 Memasang 1 bh urinoir

BAHAN
1.0000 Unit Urinoir ex. Toto/setara @ Rp 1,500,000.00 Rp 1,500,000.00
0.3000 % Perlengkapan (30% ) harga @ Rp 1,500,000.00 Rp 450,000.00
6.0000 Kg Semen portland @ Rp 1,500.00 Rp 9,000.00
0.0100 M3 Pasir pasang @ Rp 215,500.00 Rp 2,155.00
TENAGA
1.0000 Oh Tukang batu @ Rp 130,000.00 Rp 130,000.00
1.0000 Oh Pekerja @ Rp 85,000.00 Rp 85,000.00
0.1000 Oh Kepala tukang @ Rp 150,000.00 Rp 15,000.00
0.0500 Oh Mandor @ Rp 110,000.00 Rp 5,500.00
Total A+B Rp 2,196,655.00
Overhead + profit 15 % Rp 329,498.25
Total Rp 2,526,153.25

5 Analisa SNI-2013 Memasang 1 bh sekat urinoir

BAHAN
1.0000 Unit sekat Urinoir ex. Toto/setara @ Rp 600,000.00 Rp 600,000.00
0.3000 % Perlengkapan (30% ) harga @ Rp 600,000.00 Rp 180,000.00
6.0000 Kg Semen portland @ Rp 1,500.00 Rp 9,000.00
0.0100 M3 Pasir pasang @ Rp 215,500.00 Rp 2,155.00
TENAGA
1.0000 Oh Tukang batu @ Rp 130,000.00 Rp 130,000.00
1.0000 Oh Pekerja @ Rp 85,000.00 Rp 85,000.00
0.1000 Oh Kepala tukang @ Rp 150,000.00 Rp 15,000.00
0.0500 Oh Mandor @ Rp 110,000.00 Rp 5,500.00
Total A+B Rp 1,026,655.00
Overhead + profit 15 % Rp 153,998.25
Total Rp 1,180,653.25

2 Analisa SNI-2013 Memasang 1 bh Wastafel type A

BAHAN
1.2000 Unit Wastafel ex. Toto/setara @ Rp 2,900,000.00 Rp 3,480,000.00
0.1200 % Perlengkapan (12% ) @ Rp 2,900,000.00 Rp 348,000.00
6.0000 Kg Semen portland @ Rp 1,500.00 Rp 9,000.00
0.0100 M3 Pasir pasang @ Rp 215,500.00 Rp 2,155.00
TENAGA
1.4500 Oh Tukang batu @ Rp 130,000.00 Rp 188,500.00
 1.2000 Oh Pekerja @ Rp 85,000.00 Rp 102,000.00
0.1500 Oh Kepala tukang @ Rp 150,000.00 Rp 22,500.00
0.0600 Oh Mandor @ Rp 110,000.00 Rp 6,600.00
Total A+B Rp 4,158,755.00
Overhead + profit 15 % Rp 623,813.25
Total Rp 4,782,568.25

7 Analisa SNI-2013 Memasang 1 bh Wastafel type B

BAHAN
1.2000 Unit Wastafel ex. Toto/setara @ Rp 1,650,000.00 Rp 1,980,000.00
0.1200 % Perlengkapan (12% ) @ Rp 1,650,000.00 Rp 198,000.00
6.0000 Kg Semen portland @ Rp 1,500.00 Rp 9,000.00
0.0100 M3 Pasir pasang @ Rp 215,500.00 Rp 2,155.00
TENAGA
1.4500 Oh Tukang batu @ Rp 130,000.00 Rp 188,500.00
1.2000 Oh Pekerja @ Rp 85,000.00 Rp 102,000.00
0.1500 Oh Kepala tukang @ Rp 150,000.00 Rp 22,500.00
0.0600 Oh Mandor @ Rp 110,000.00 Rp 6,600.00
Total A+B Rp 2,508,755.00
Overhead + profit 15 % Rp 376,313.25
Total Rp 2,885,068.25

3 Analisa SNI-2013 Memasang 1 bh Wastafel type C

BAHAN
1.2000 Unit Wastafel ex. Toto/setara @ Rp 880,000.00 Rp 1,056,000.00
0.1200 % Perlengkapan (12% ) @ Rp 880,000.00 Rp 105,600.00
6.0000 Kg Semen portland @ Rp 1,500.00 Rp 9,000.00
0.0100 M3 Pasir pasang @ Rp 215,500.00 Rp 2,155.00
TENAGA
1.4500 Oh Tukang batu @ Rp 130,000.00 Rp 188,500.00
1.2000 Oh Pekerja @ Rp 85,000.00 Rp 102,000.00
0.1500 Oh Kepala tukang @ Rp 150,000.00 Rp 22,500.00
0.0600 Oh Mandor @ Rp 110,000.00 Rp 6,600.00
Total A+B Rp 1,492,355.00
Overhead + profit 15 % Rp 223,853.25
Total Rp 1,716,208.25

9 Analisa SNI-2013 Memasang 1 bh Wastafel sink

BAHAN
1.2000 Unit Wastafel sink @ Rp 350,000.00 Rp 420,000.00
0.1200 % Perlengkapan (12% ) @ Rp 350,000.00 Rp 42,000.00
6.0000 Kg Semen portland @ Rp 1,500.00 Rp 9,000.00
0.0100 M3 Pasir pasang @ Rp 215,500.00 Rp 2,155.00
TENAGA
1.4500 Oh Tukang batu @ Rp 130,000.00 Rp 188,500.00
1.2000 Oh Pekerja @ Rp 85,000.00 Rp 102,000.00
0.1500 Oh Kepala tukang @ Rp 150,000.00 Rp 22,500.00
0.0600 Oh Mandor @ Rp 110,000.00 Rp 6,600.00
Total A+B Rp 792,755.00
Overhead + profit 15 % Rp 118,913.25
Total Rp 911,668.25
4 Analisa SNI-2013 Memasang 1 bh Kran ex. Onda/setara dia.1/2"
BAHAN
1.0000 Bh Kran air 1/2" @ Rp 66,000.00 Rp 66,000.00
0.0250 Bh Seal tape @ Rp 4,800.00 Rp 120.00
TENAGA
0.4000 Oh Tukang batu @ Rp 130,000.00 Rp 52,000.00
0.0100 Oh Pekerja @ Rp 85,000.00 Rp 850.00
0.0400 Oh Kepala tukang @ Rp 150,000.00 Rp 6,000.00
0.0050 Oh Mandor @ Rp 110,000.00 Rp 550.00
Total A+B Rp 125,520.00
Overhead + profit 15 % Rp 18,828.00
Total Rp 144,348.00

5 Analisa SNI-2013 Memasang 1 bh Kran Onda/setara dia.1/2" (Wastafel)

BAHAN
1.0000 Bh Kran air 1/2" @ Rp 200,000.00 Rp 200,000.00
0.0250 Bh Seal tape @ Rp 4,800.00 Rp 120.00
TENAGA
0.4000 Oh Tukang batu @ Rp 130,000.00 Rp 52,000.00
0.0100 Oh Pekerja @ Rp 85,000.00 Rp 850.00
0.0400 Oh Kepala tukang @ Rp 150,000.00 Rp 6,000.00
0.0050 Oh Mandor @ Rp 110,000.00 Rp 550.00
Total A+B Rp 259,520.00
Overhead + profit 15 % Rp 38,928.00
Total Rp 298,448.00

6 Analisa SNI-2013 Memasang 1 bh Kran Onda/setara dia.1/2" (Wastafel sink model angsa)
BAHAN
1.0000 Bh Kran air 1/2" @ Rp 160,000.00 Rp 160,000.00
0.0250 Bh Seal tape @ Rp 4,800.00 Rp 120.00
TENAGA
0.4000 Oh Tukang batu @ Rp 130,000.00 Rp 52,000.00
0.0100 Oh Pekerja @ Rp 85,000.00 Rp 850.00
0.0400 Oh Kepala tukang @ Rp 150,000.00 Rp 6,000.00
0.0050 Oh Mandor @ Rp 110,000.00 Rp 550.00
Total A+B Rp 219,520.00
Overhead + profit 15 % Rp 32,928.00
Total Rp 252,448.00

7 Analisa SNI-2013 Memasang Floor Drain

BAHAN
1.0000 Bh Floor drain @ Rp 78,000.00 Rp 78,000.00
TENAGA
0.1000 Oh Tukang batu @ Rp 130,000.00 Rp 13,000.00
0.0100 Oh Pekerja @ Rp 85,000.00 Rp 850.00
0.0100 Oh Kepala tukang @ Rp 150,000.00 Rp 1,500.00
0.0050 Oh Mandor @ Rp 110,000.00 Rp 550.00
Total A+B Rp 93,900.00
Overhead + profit 15 % Rp 14,085.00
Total Rp 107,985.00
8 Analisa SNI-2013 1 Buah Memasang Tempat Sabun
BAHAN
1.0000 Bh Tempat Sabun @ Rp 45,000.00 Rp 45,000.00
TENAGA
0.0100 Oh Pekerja @ Rp 85,000.00 Rp 850.00
0.1000 Oh Tukang @ Rp 130,000.00 Rp 13,000.00
0.0100 Oh Kepala Tukang @ Rp 150,000.00 Rp 1,500.00
0.0050 Oh Mandor @ Rp 110,000.00 Rp 550.00
Total A+B Rp 60,900.00
Overhead + profit 15 % Rp 9,135.00
Total Rp 70,035.00

15 Analisa SNI-2013 1 M2 pemasangan Kaca cermin 6 mm

BAHAN
1.1000 M2 Kaca cermin 6 mm @ Rp 150,000.00 Rp 165,000.00
2.0000 Bh Penggantung Kaca @ Rp 2,000.00 Rp 4,000.00
TENAGA
0.0150 Oh Pekerja @ Rp 85,000.00 Rp 1,275.00
0.1500 Oh Tukang @ Rp 130,000.00 Rp 19,500.00
0.0150 Oh Kepala Tukang @ Rp 150,000.00 Rp 2,250.00
0.0080 Oh Mandor @ Rp 110,000.00 Rp 880.00
Total A+B Rp 192,905.00
Overhead + profit 15 % Rp 28,935.75
Total Rp 221,840.75

9 Analisa SNI-2013 1 M' Memasang pipa PVC tipe AW dia 3/4"

BAHAN
1.2000 M' Pipa PVC type AW dia 3/4 " @ Rp 7,500.00 Rp 9,000.00
0.3500 % Perlengkapan (harga pipa) @ Rp 7,500.00 Rp 2,625.00
TENAGA
0.0600 Oh Tukang @ Rp 130,000.00 Rp 7,800.00
0.0360 Oh Pekerja @ Rp 85,000.00 Rp 3,060.00
0.0060 Oh Kepala tukang @ Rp 150,000.00 Rp 900.00
0.0020 Oh Mandor @ Rp 110,000.00 Rp 220.00
Total A+B Rp 23,605.00
Overhead + profit 15 % Rp 3,540.75
Total Rp 27,145.75

10 Analisa SNI-2013 1 M' Memasang pipa PVC type AW dia 1 "

BAHAN
1.2000 M' Pipa PVC type AW dia 1" @ Rp 12,750.00 Rp 15,300.00
0.3500 % Perlengkapan (harga pipa) @ Rp 12,750.00 Rp 4,462.50
TENAGA
0.0600 Oh Tukang @ Rp 130,000.00 Rp 7,800.00
0.0360 Oh Pekerja @ Rp 85,000.00 Rp 3,060.00
0.0060 Oh Kepala tukang @ Rp 150,000.00 Rp 900.00
0.0020 Oh Mandor @ Rp 110,000.00 Rp 220.00
Total A+B Rp 31,742.50
Overhead + profit 15 % Rp 4,761.38
Total Rp 36,503.88

11 Analisa SNI-2013 1 M' Memasang pipa PVC type AW dia 2"

BAHAN
1.2000 M' Pipa PVC type AW dia 2" @ Rp 20,250.00 Rp 24,300.00
0.3500 % Perlengkapan (harga pipa) @ Rp 20,250.00 Rp 7,087.50
TENAGA
0.0900 Oh Tukang @ Rp 130,000.00 Rp 11,700.00
0.0540 Oh Pekerja @ Rp 85,000.00 Rp 4,590.00
0.0090 Oh Kepala tukang @ Rp 150,000.00 Rp 1,350.00
0.0030 Oh Mandor @ Rp 110,000.00 Rp 330.00
Total A+B Rp 49,357.50
Overhead + profit 15 % Rp 7,403.63
Total Rp 56,761.13
12 Analisa SNI-2013 1 M' Memasang pipa PVC type AW dia 3"
BAHAN
1.2000 M' Pipa PVC type AW dia 3" @ Rp 38,750.00 Rp 46,500.00
0.3500 % Perlengkapan (harga pipa) @ Rp 38,750.00 Rp 13,562.50
TENAGA
0.1350 Oh Tukang @ Rp 130,000.00 Rp 17,550.00
0.0810 Oh Pekerja @ Rp 85,000.00 Rp 6,885.00
0.0135 Oh Kepala tukang @ Rp 150,000.00 Rp 2,025.00
0.0040 Oh Mandor @ Rp 110,000.00 Rp 440.00
Total A+B Rp 86,962.50
Overhead + profit 15 % Rp 13,044.38
Total Rp 100,006.88

13 Analisa SNI-2013 1 M' Memasang pipa PVC type AW dia 4"

BAHAN
1.2000 M' Pipa PVC type AW dia 4" @ Rp 61,250.00 Rp 73,500.00
0.3500 % Perlengkapan (harga pipa) @ Rp 61,250.00 Rp 21,437.50
TENAGA
0.1350 Oh Tukang @ Rp 130,000.00 Rp 17,550.00
0.0810 Oh Pekerja @ Rp 85,000.00 Rp 6,885.00
0.0135 Oh Kepala tukang @ Rp 150,000.00 Rp 2,025.00
0.0040 Oh Mandor @ Rp 110,000.00 Rp 440.00
Total A+B Rp 121,837.50
Overhead + profit 15 % Rp 18,275.63
Total Rp 140,113.13

14 Analisa SNI-2013 1 M' Memasang pipa PVC type AW dia 6"

BAHAN
1.2000 M' Pipa PVC type AW dia 6" @ Rp 163,750.00 Rp 196,500.00
0.3500 % Perlengkapan (harga pipa) @ Rp 163,750.00 Rp 57,312.50
TENAGA
0.1350 Oh Tukang @ Rp 130,000.00 Rp 17,550.00
0.0810 Oh Pekerja @ Rp 85,000.00 Rp 6,885.00
0.0135 Oh Kepala tukang @ Rp 150,000.00 Rp 2,025.00
0.0040 Oh Mandor @ Rp 110,000.00 Rp 440.00
Total A+B Rp 280,712.50
Overhead + profit 15 % Rp 42,106.88
Total Rp 322,819.38

15 Analisa SNI-2013 1 Unit Septictank

2.7040 M3 Galian Tanah Biasa @ Rp 76,475.00 Rp 206,788.40
0.0845 M3 Urugan Pasir @ Rp 216,890.00 Rp 18,327.21
1.4970 M3 Plat Beton Bertulang K-225 T=15 cm @ Rp 6,627,514.26 Rp 9,921,388.85
3.0000 M1 PVC Dia.4" @ Rp 61,250.00 Rp 183,750.00
Total Rp 10,330,254.45

23 Analisa SNI-2013 1 Unit Resapan Septictank

1.5600 M3 Galian Tanah Biasa @ Rp 76,475.00 Rp 119,301.00
0.6000 M3 Pas. Batu kosong @ Rp 514,119.00 Rp 308,471.40
0.3900 M3 Urugan Tanah Kembali @ Rp 55,200.00 Rp 21,528.00
0.3000 M2 Ijuk @ Rp 57,500.00 Rp 17,250.00
1.5000 M1 PVC Dia.4" @ Rp 61,250.00 Rp 91,875.00
Total Rp 558,425.40

25 Analisa SNI-2013 1 M1 Mengerjakan Saluran Air Hujan

0.4200 M3 Pek. Galian Tanah Biasa @ Rp 76,475.00 Rp 32,119.50
0.1000 M3 Urugan Tanah Kembali @ Rp 55,200.00 Rp 5,520.00
1.2500 M2 Pas. Trasram 1/2 Bata 1:2 Rp 148,768.60 Rp 185,960.75
1.5000 M2 Plesteran Trasram 1:2 Tebal 15 mm @ Rp 78,827.90 Rp 118,241.85
0.0650 M3 Urugan Pasir @ Rp 216,890.00 Rp 14,097.85
Total Rp 355,939.95
N. PEKERJAAN FINISHING

1 Analisa SNI-2013 1 m2 pengecatan bidang kayu baru

(1 lapis meni, 1 lapis cat dasar,2 lapis cat penutup)
BAHAN
0.2000 Kg Cat meni kayu @ Rp 35,000.00 Rp 7,000.00
0.1500 Kg Plamir @ Rp 15,000.00 Rp 2,250.00
0.1700 Kg Cat dasar @ Rp 59,000.00 Rp 10,030.00
0.2600 Kg Cat penutup Ex. Avian/setara @ Rp 59,000.00 Rp 15,340.00
0.0100 Bh Kuas @ Rp 11,000.00 Rp 110.00
0.0300 Kg Pengencer/tenner @ Rp 24,800.00 Rp 744.00
0.2000 Lbr Ampelas @ Rp 5,500.00 Rp 1,100.00
TENAGA
0.0090 Oh Tukang cat @ Rp 130,000.00 Rp 1,170.00
0.0700 Oh Pekerja @ Rp 85,000.00 Rp 5,950.00
0.0060 Oh Kepala tukang @ Rp 150,000.00 Rp 900.00
0.0030 Oh Mandor @ Rp 110,000.00 Rp 330.00
Total A+B Rp 44,924.00
Overhead + profit 15 % Rp 6,738.60
Total Rp 51,662.60

2 Analisa 1 m2 Dico bidang kayu baru

(1 lapis dempul, 1 lapis cat warna, 2 lapis clear penutup)
BAHAN
0.1000 Ltr dempul impra/setara @ Rp 60,000.00 Rp 6,000.00
0.2600 Ltr cat pewarna impra/setara @ Rp 70,000.00 Rp 18,200.00
0.2600 Ltr clear impra/setara @ Rp 72,000.00 Rp 18,720.00
0.3000 Kg Pengencer/tenner @ Rp 24,800.00 Rp 7,440.00
3.0000 Lbr Ampelas @ Rp 5,500.00 Rp 16,500.00
1.0000 Ls Alat bantu dico @ Rp 5,000.00 Rp 5,000.00
TENAGA
1.2000 Oh Tukang cat @ Rp 130,000.00 Rp 156,000.00
1.0000 Oh Pekerja @ Rp 85,000.00 Rp 85,000.00
0.1200 Oh Kepala tukang @ Rp 150,000.00 Rp 18,000.00
0.0600 Oh Mandor @ Rp 110,000.00 Rp 6,600.00
Total A+B Rp 337,460.00
Overhead + profit 15 % Rp 50,619.00
Total Rp 388,079.00

3 Analisa SNI-2013 1 m2 pengecatan tembok lama eksterior

(1 Lapis cat dasar, 2 Lapis cat penutup)
BAHAN
0.1000 Kg Cat dasar @ Rp 69,500.00 Rp 6,950.00
0.1800 Kg Cat penutup Ex. Jotun jotashield/setara @ Rp 69,500.00 Rp 12,510.00
TENAGA
0.0630 Oh Tukang cat @ Rp 130,000.00 Rp 8,190.00
0.0200 Oh Pekerja @ Rp 85,000.00 Rp 1,700.00
0.0060 Oh Kepala tukang @ Rp 150,000.00 Rp 900.00
0.0030 Oh Mandor @ Rp 110,000.00 Rp 330.00
Total A+B Rp 30,580.00
Overhead + profit 15 % Rp 4,587.00
Total Rp 35,167.00
4 Analisa SNI-2013 1 m2 pengecatan tembok interior
(2 Lapis Plamir, 1 Lapis cat dasar, 2 Lapis cat penutup)
BAHAN
0.1000 Kg Plamir @ Rp 47,120.00 Rp 4,712.00
0.1000 Kg Cat dasar @ Rp 58,750.00 Rp 5,875.00
0.2600 Kg Cat penutup Ex. Jotun/setara @ Rp 58,750.00 Rp 15,275.00
TENAGA
0.0630 Oh Tukang cat @ Rp 130,000.00 Rp 8,190.00
0.0200 Oh Pekerja @ Rp 85,000.00 Rp 1,700.00
0.0063 Oh Kepala tukang @ Rp 150,000.00 Rp 945.00
0.0030 Oh Mandor @ Rp 110,000.00 Rp 330.00
Total A+B Rp 37,027.00
Overhead + profit 15 % Rp 5,554.05
Total Rp 42,581.05

5 Analisa SNI-2013 1 m2 pengecatan langit-langit

( 2 lapis Plamir Compound, 1 Lapis cat dasar,2 lapis cat penutup)
BAHAN
0.2000 Kg Plamir @ Rp 47,120.00 Rp 9,424.00
0.1000 Kg Cat dasar @ Rp 58,750.00 Rp 5,875.00
0.2600 Kg Cat penutup Ex. jotun/setara @ Rp 58,750.00 Rp 15,275.00
0.1000 Lbr Amplas @ Rp 5,500.00 Rp 550.00
0.0500 Zak UB 888/400 Compoud @ Rp 76,000.00 Rp 3,800.00
0.0160 Rol Isolasi Gypsum @ Rp 32,500.00 Rp 520.00
0.1000 Kg Lem fox @ Rp 18,000.00 Rp 1,800.00
TENAGA
0.0630 Oh Tukang cat @ Rp 130,000.00 Rp 8,190.00
0.0200 Oh Pekerja @ Rp 85,000.00 Rp 1,700.00
0.0063 Oh Kepala tukang @ Rp 150,000.00 Rp 945.00
0.0025 Oh Mandor @ Rp 110,000.00 Rp 275.00
Total A+B Rp 48,354.00
Overhead + profit 15 % Rp 7,253.10
Total Rp 55,607.10

6 Analisa SNI-2013 1 m2 pengecatan permukaan baja dengan meni besi

BAHAN
0.1000 Kg Meni besi @ Rp 35,000.00 Rp 3,500.00
0.0100 Bh Kuas @ Rp 11,000.00 Rp 110.00
TENAGA
0.2000 Oh Tukang cat @ Rp 130,000.00 Rp 26,000.00
0.0200 Oh Pekerja @ Rp 85,000.00 Rp 1,700.00
0.0200 Oh Kepala tukang @ Rp 150,000.00 Rp 3,000.00
0.0025 Oh Mandor @ Rp 110,000.00 Rp 275.00
Total A+B Rp 34,585.00
Overhead + profit 15 % Rp 5,187.75
Total Rp 39,772.75

7 Analisa SNI-2013 1 m2 Pekerjaan acian

BAHAN
3.2500 Kg. Pc untuk acian dasar @ Rp 1,500.00 Rp 4,875.00
TENAGA
0.1000 Oh Tukang Batu @ Rp 130,000.00 Rp 13,000.00
0.2000 Oh Pekerja @ Rp 85,000.00 Rp 17,000.00
0.0100 Oh Kepala tukang @ Rp 150,000.00 Rp 1,500.00
0.0100 Oh Mandor @ Rp 110,000.00 Rp 1,100.00
Total A+B Rp 37,475.00
Overhead + profit 15 % Rp 5,621.25
Total Rp 43,096.25
8 Analisa SNI-2013 1 m2 Pekerjaan Waterproofing 2x cat penutup
BAHAN
3.2500 Kg Sika waterproofing mortar @ Rp 19,500.00 Rp 63,375.00
0.2600 Kg cat penutup ex. NoDrop @ Rp 48,250.00 Rp 12,545.00
TENAGA
0.1000 Oh Tukang Batu @ Rp 130,000.00 Rp 13,000.00
0.2000 Oh Pekerja @ Rp 85,000.00 Rp 17,000.00
0.0100 Oh Kepala tukang @ Rp 150,000.00 Rp 1,500.00
0.0100 Oh Mandor @ Rp 110,000.00 Rp 1,100.00
Total A+B Rp 108,520.00
Overhead + profit 15 % Rp 16,278.00
Total Rp 124,798.00

9 Analisa SNI-2013 1 M2 Pek. Railling stainless

BAHAN
6.0000 M1 Stainless 2 x 4 cm @ Rp 58,333.33 Rp 350,000.00
1.2000 M1 Stainless 4 x 4 cm @ Rp 75,000.00 Rp 90,000.00
4.0000 Bh Baut fisher @ Rp 2,000.00 Rp 8,000.00
1.2750 Kg Besi plat 5 mm @ Rp 39,646.25 Rp 50,548.97
1.0000 Ls Asesoris (perkuatan, las dll) @ Rp 66,666.67 Rp 66,666.67
TENAGA
0.3500 Oh Pekerja @ Rp 85,000.00 Rp 29,750.00
0.3500 Oh Tukang Las @ Rp 130,000.00 Rp 45,500.00
0.0350 Oh Kepala Tukang @ Rp 150,000.00 Rp 5,250.00
0.0180 Oh Mandor @ Rp 110,000.00 Rp 1,980.00
Total A+B Rp 647,695.64
Overhead + profit 15 % Rp 97,154.35
Total Rp 744,849.98

10 Analisa SNI-2013 1 M2 Pek. Railling kaca

BAHAN
1.0000 M2 Kaca tempered 12mm Uk; 1 x 2.3 m @ Rp 741,000.00 Rp 741,000.00
1.2000 Bh tiang railling stainless @ Rp 150,000.00 Rp 180,000.00
1.2000 M1 pipa stainles 2 inchi tebal 3 mm @ Rp 180,000.00 Rp 216,000.00
4.0000 Bh Baut fisher @ Rp 2,000.00 Rp 8,000.00
1.2750 Kg Besi plat 5 mm @ Rp 58,333.33 Rp 74,375.00
1.0000 Ls Asesoris (perkuatan, las dll) @ Rp 55,000.00 Rp 55,000.00
TENAGA
0.3500 Oh Pekerja @ Rp 85,000.00 Rp 29,750.00
0.3500 Oh Tukang Las @ Rp 130,000.00 Rp 45,500.00
0.0350 Oh Kepala Tukang @ Rp 150,000.00 Rp 5,250.00
0.0180 Oh Mandor @ Rp 110,000.00 Rp 1,980.00
Total A+B Rp 1,356,855.00
Overhead + profit 15 % Rp 203,528.25
Total Rp 1,560,383.25

11 Analisa SNI-2013 1 M1 Pek. Railling pipa stainless

BAHAN
1.0000 M1 pipa stainles 2 inchi @ Rp 180,000.00 Rp 180,000.00
2.0000 Bh Baut fisher @ Rp 2,000.00 Rp 4,000.00
TENAGA
0.3500 Oh Pekerja @ Rp 85,000.00 Rp 29,750.00
0.3500 Oh Tukang Las @ Rp 130,000.00 Rp 45,500.00
0.0350 Oh Kepala Tukang @ Rp 150,000.00 Rp 5,250.00
0.0180 Oh Mandor @ Rp 110,000.00 Rp 1,980.00
Total A+B Rp 266,480.00
Overhead + profit 15 % Rp 39,972.00
Total Rp 306,452.00
 DAFTAR HARGA BARANG DAN UPAH KERJA

Nama proyek : Renovasi Gedung Utama

Lokasi : Kota Kendari
Tahun : 2017

NO TENAGA SATUAN UPAH/HARGA

1 2 3 4
1 Mandor OH Rp 110,000.00
2 Kepala tukang batu OH Rp 150,000.00
3 Kepala tukang besi OH Rp 150,000.00
4 Kepala tukang kayu OH Rp 150,000.00
5 Kepala tukang cat OH Rp 150,000.00
3 Tukang batu OH Rp 130,000.00
4 Tukang besi OH Rp 130,000.00
5 Tukang bongkar OH Rp 130,000.00
6 Tukang kayu OH Rp 130,000.00
7 Tukang gali tanah OH Rp 130,000.00
8 Tukang cat OH Rp 130,000.00
9 Tukang aluminium OH Rp 130,000.00
10 Tukang listrik OH Rp 130,000.00
11 Tukang las OH Rp 130,000.00
12 Tukang plafond OH Rp 130,000.00
13 Pekerja OH Rp 85,000.00
A. BAHAN DASAR
1 Tanah urug M3 Rp 84,000.00
2 Pasir urug M3 Rp 135,000.00
3 Pasir pasangan M3 Rp 215,500.00
4 Pasir beton M3 Rp 215,500.00
5 Batu belah gunung M3 Rp 218,000.00
6 Batu bata Bh Rp 730.00
7 Koral beton/Split 2.3 cm M3 Rp 385,000.00
8 Koral beton/Split 1.2 cm M3 Rp 470,000.00
9 Semen Portland Kg Rp 1,500.00
10 Semen warna Kg Rp 24,000.00
11 Semen putih Kg Rp 2,800.00
12 Semen Sika waterproofing mortar Kg Rp 19,500.00
13 Air Bersih Ltr Rp 55.00
B. BAHAN LANTAI
1 Tegel granit 80 x 80 cm ex. Niro/setara (Homogenius) Bh Rp 138,000.00
2 Tegel granit 60 x 60 cm ex. Vicenza nano/setara (homogenius) Bh Rp 98,750.00
3 Tegel granit warna 60x60 cm ex. Dux Nano/setara Bh Rp 62,500.00
4 Tegel granit anti slip warna 60x60 cm ex. Dux Nano/setara Bh Rp 67,750.00
5 Tegel Keramik warna 40x40 cm ex. Platinum Bh Rp 16,666.67
6 Tegel Keramik warna antislip 40x40 cm ex. Roman/setara KW I Bh Rp 22,500.00
7 Batu Alam Candi 30x30 Bh Rp 17,101.00
NO TENAGA SATUAN UPAH/HARGA

1 2 3 4
C. BAHAN KAYU
1 Dolken kayu dia 8/400 Cm Btg. Rp 10,000.00
2 Dolken kayu dia 10/400 Cm Btg. Rp 13,000.00
3 Papan Kayu jati kelas I M3 Rp 4,700,000.00
4 Balok Kayu bayam Kelas I M3 Rp 4,600,000.00
5 Papan kayu Kelas II M3 Rp 4,000,000.00
6 Balok Kayu Kelas II M3 Rp 3,400,000.00
7 Papan/balok kayu meranti kelas III (bekisting) M3 Rp 2,000,000.00
8 List kayu profil M1 Rp 18,600.00
D. BAHAN LANGIT-LANGIT & PARTISI
1 Tripleks 3 mm Lbr Rp 56,000.00
2 Tripleks 3 mm m2 Rp 22,950.82
3 Multipleks 6 mm Lbr Rp 75,000.00
4 Multipleks 6 mm m2 Rp 25,194.84
5 Multipleks 9 mm Lbr Rp 145,000.00
6 Multipleks 9 mm m2 Rp 48,710.02
7 Kalsiplank 8 mm uk. 30x300 cm Lbr Rp 160,000.00
8 Gypsum Board 9mm Lbr Rp 81,500.00
9 Alumunium Hollow Galvalum 2. 4 cm M1 Rp 3,666.67
10 Alumunium Hollow Galvalum 4. 4 cm M1 Rp 4,950.00
11 Hollow aluminium 2.5x3.8 cm M1 Rp 21,000.00
12 Sekrup plafond Bh Rp 100.00
13 Sekrup Rangka Plafond/1000 biji biji Rp 100.00
14 Kawat Penggantung (Tali Scoor) M1 Rp 5,000.00
15 allowAngel (sudut) M1 Rp 6,000.00
16 ACP seven/setara PVDF 0,5 / 4 mm uk. 1.22 x 4.88 m Lbr Rp 2,012,316.80
17 ACP seven/setara PVDF 0,5 / 4 mm uk. 1.22 x 4.88 m M2 Rp 338,000.00
18 HPL ex. Taco Lbr Rp 178,500.00
19 Karet putih pelapis kaca 5 mm M1 Rp 2,500.00
E. BAHAN ATAP
1 Baut (screw driver) Bh Rp 1,000.00
2 Dynabolt Bh Rp 10,000.00
3 Seng gelombang 7 kk lbr Rp 56,000.00
4 Atap Spandek 3m Lbr Rp 98,000.00
5 Nok Spandek Bh Rp 62,000.00
6 Seng BJLS 0,3mm Lbr Rp 72,000.00
7 Seng gelombang kk Rp 8,000.00
NO TENAGA SATUAN UPAH/HARGA

1 2 3 4
F. BAHAN BESI
1 Kawat beton Kg Rp 30,000.00
2 Besi Baja Profil Kg Rp 17,500.00
3 Besi Beton Kg Rp 19,367.00
4 Besi Beton ulir Kg Rp 19,367.00
5 Paku biasa 2"-5" Kg Rp 24,000.00
6 Paku Plafond Kg Rp 11,200.00
7 Paku tripleks Kg Rp 27,300.00
8 Paku Kalsiboard Kg Rp 27,300.00
9 Paku/screw/Ramsel bh Rp 100.00
10 Besi strip 3cm, tebal 3mm M1 Rp 9,750.00
11 Baut Fisher Bh Rp 2,000.00
12 Baut sekrup Bh Rp 800.00
13 Angkur baja dia 19 L=75 cm Bh Rp 30,000.00
14 Angkur baja dia 19 L=25 cm Bh Rp 12,000.00
15 Baut baja hitam dia 16 Bh Rp 12,000.00
16 Besi Hollow 2x2 cm, 3 mm M1 Rp 15,583.33
17 Besi Hollow 2x4 cm, 3 mm M1 Rp 18,333.33
18 Besi Hollow 4x4 cm, 3 mm M1 Rp 22,000.00
19 Besi Hollow 4x6 cm, 3 mm M1 Rp 29,333.33
20 Besi Hollow 6x8 cm, 3 mm M1 Rp 36,666.67
21 Besi Hollow12.5x12.5 cm, 3.2 mm Rp 153,633.33
22 stainless 2x4 cm, 2 mm M1 Rp 58,333.33
23 stainless 4x4 cm, 2 mm M1 Rp 75,000.00
24 tiang pagar stainless 4x6 cm, 2 mm Bh Rp 150,000.00
25 pipa stainles 2 inchi tebal 3 mm M1 Rp 180,000.00
26 Stainless steel plate M2 Rp 2,250,000.00
27 Kawat Las elektroda 2 Kg Rp 18,000.00
28 Kawat Las elektroda 3.2 Kg Rp 25,000.00
29 Kawat stainless Kg Rp 20,000.00
30 Wiremesh M8 uk. 2.1 x 5.4 m (61.79 Kg/Lbr) M2 Rp 105,527.95
31 Wiremesh M8 uk. 2.1 x 5.4 m (61.79 Kg/Lbr) Lbr Rp 1,196,686.93
32 Pintu besi PB1 Set Rp 3,500,000.00
33 Pintu besi PB2 Set Rp 4,000,000.00
34 Top/Bottom Choard 0,8 mm M1 Rp 25,725.00
35 Web 0,07 mm M1 Rp 14,044.00
36 Profil reng 0,6mm M1 Rp 11,655.00
37 Scre Truss/Reng M1 Rp 28,088.00
38 Dynabold Bh Rp 2,247.00
G. BAHAN CAT
1 Plamur tembok boyo 23 Kg. Kg. Rp 47,120.00
2 Plamir kayu Kg. Rp 15,000.00
3 Dempul Kayu impra Ltr Rp 60,000.00
4 Cat pewarna impra Ltr Rp 70,000.00
5 Clear impra Ltr Rp 72,000.00
6 Cat meni kayu/besi ex. Avian/setara Kg Rp 35,000.00
7 Cat anti bakteri ex. No odor/setara Kg Rp 25,000.00
8 Cat tembok ekterior ex.Jotun jotashield/setara Kg. Rp 69,500.00
9 Cat tembok interior ex. Jotun semi sintetic/setara Kg. Rp 58,750.00
10 Cat langit-langit ex. mowilex/setara Kg. Rp 42,500.00
11 Cat Plat beton ex. Nodrop/setara Kg Rp 48,250.00
12 Cat kilap kayu ex. avian/setara Kg. Rp 59,000.00
NO TENAGA SATUAN UPAH/HARGA

1 2 3 4
13 Pengencer/thinner Ltr Rp 24,800.00
14 Lem fox/ lem kayu Kg. Rp 18,000.00
15 Lem fox kuning Kg Rp 61,000.00
16 Kuas biasa 3 cm Bh. Rp 3,700.00
17 Kuas biasa 4" Bh. Rp 11,000.00
18 Kuas biasa 5 cm Bh. Rp 12,600.00
19 Kuas Roll Bh. Rp 25,000.00
20 Ampelas halus Lbr Rp 5,000.00
21 Ampelas kasar Lbr Rp 5,500.00
22 UB 888/400 Compoud Zak Rp 76,000.00
23 Isolasi Gypsum Roll Rp 32,500.00
24 Paku/screw/Ramsel Bh. Rp 100.00
25 Solar Ltr Rp 8,650.00
26 Minyak bekisting Ltr Rp 16,500.00
27 Residu Kg Rp 8,000.00
28 List Plafond Gypsum M1 Rp 15,000.00
H. BAHAN PENGGANTUNG
1 Handel pintu kaca wire glass 12 mm stainless set Rp 550,000.00
2 Handel pintu stainless set Rp 350,000.00
3 Handel pintu geser set Rp 50,000.00
4 Kunci/sylinder lock ex. dorma/setara Set Rp 400,000.00
5 Kunci tanam 2x slag Bh Rp 150,000.00
6 Kunci tanam Putar Bulat KW1 ut kamar mandi Bh. Rp 60,000.00
7 Grendel Pintu stainless set Rp 15,000.00
8 Grendel Pintu Tanam (Untuk pintu 2 Daun) stainless set Rp 27,000.00
9 Grendel Jendela stainless set Rp 25,000.00
10 Grendel kunci Jendela kuping ex. dorma/setara Set Rp 20,000.00
11 Engsel tanam + klem Pintu Kaca stainless Ex. Dorma/setara Set Rp 1,935,000.00
12 Engsel pintu stainless Bh Rp 30,000.00
13 Engsel Jendela stainless BH Rp 21,000.00
14 Kait angin stainless psg Rp 16,000.00
15 Kaca naco 8 Glip Set Rp 92,275.00
16 Rel pintu geser Set Rp 250,000.00
17 Rel jendela alumunium Set Rp 235,000.00
I BAHAN INSTALASI LISTRIK
1 RM TL LED mirror stainless + balon 2 pcs 18 watt Bh Rp 478,500.00
2 Downlight panasonic 5 inchi Bh Rp 88,000.00
3 Downlight panasonic 4 inchi Bh Rp 58,850.00
4 Lampu hias kotak 4 mata lampu Bh Rp 550,000.00
5 Lampu spot tabung slast body penutup kaca, 1 pcs Bh Rp 235,400.00
6 Lampu spot tabung slast body penutup kaca, 2 pcs Bh Rp 352,000.00
7 Lampu TL besar 1x10 watt ex. Philips/setara Bh Rp 100,100.00
8 Lampu 18 watt ex. Philips/setara Bh Rp 47,300.00
9 Lampu 10 watt ex. Philips/setara Bh Rp 44,000.00
10 Lampu 8 watt ex. Philips/setara Bh Rp 42,350.00
11 Lampu LED 10 (9 watt) ex. Philips/setara Bh Rp 105,600.00
12 Lampu LED 20 watt ex. Philips/setara Bh Rp 139,700.00
13 Stop kontak ex. panasonic/setara Bh Rp 22,110.00
14 Saklar ganda 2 modul ex. Panasonic/setara Bh Rp 60,060.00
15 Saklar tunggal ex. Panasonic/setara Bh Rp 29,590.00
16 MCB 6 A 1 o Merlin Gering Bh Rp 75,000.00
NO TENAGA SATUAN UPAH/HARGA

1 2 3 4
17 MCB 10 A 1 o Merlin Gering Bh Rp 75,000.00
18 MCB 16 A 1 o Merlin Gering Bh Rp 75,000.00
19 MCCB 3 x 800 A Bh Rp 11,550,000.00
20 MCCB 3 x 630 A Bh Rp 5,880,000.00
21 MCCB 3 X 360 A Bh Rp 3,937,500.00
22 MCCB 3 x 63A Bh Rp 1,078,000.00
23 MCCB 160 A Bh Rp 1,100,000.00
24 MCCB 120 A Bh Rp 1,078,000.00
25 MCCB 225 A Bh Rp 1,210,000.00
26 MCCB 355 A Bh Rp 2,640,000.00
27 MCCB 400 A Bh Rp 2,625,000.00
28 MCCB 425 A Bh Rp 2,625,000.00
29 MCCB 75 A Bh Rp 561,000.00
30 MCCB 63 A Bh Rp 544,500.00
31 MCCB 50 A Bh Rp 495,000.00
32 MCCB 35 A Bh Rp 495,000.00
33 MCCB 25 A Bh Rp 495,000.00
34 MCCB 16 A Bh Rp 495,000.00
35 Box MCB Bh Rp 65,000.00
36 Sekreng Cas (MCB) Bh Rp 250,000.00
37 Kabel NYM 3x2,5 mm2 Eterna (100 M) Roll Rp 1,100,000.00
38 Kabel NYM 4x4 mm2 Eterna (100 M) Roll Rp 1,870,000.00
39 Kabel NYA 4x10 mm2 Eterna (100 M) Roll Rp 4,950,000.00
40 Kabel NYY 4x25 mm2 Eterna (100 M) Roll Rp 11,770,000.00
41 Kabel NYY 4x150 mm2 Eterna (100 M) Roll Rp 82,500,000.00
42 kabel BC 10 mm2 Roll Rp 1,045,000.00
43 kabel BC 16 mm2 Roll Rp 1,650,000.00
44 Kabel BC 70 mm2 Roll Rp 5,500,000.00
45 Panel Induk Lantai 40x 60 cm2 Standart Bh Rp 380,000.00
46 Panel Pembagi Lantai 40x 60 cm2 Standart Bh Rp 380,000.00
47 Pipa listrik 1/2 inchi, Ex Clipsal Btg Rp 16,000.00
48 Kee nee Bh Rp 2,500.00
49 Inbow Dos Bh Rp 5,000.00
50 Las DOP Bh Rp 2,500.00
51 Isolasi Listrik, Ex. Unibell Bh Rp 10,000.00
52 Klem kabel No 10 Bh Rp 100.00
53 Tee Doz 5/8 ex. Clipsal Bh Rp 7,500.00
54 Ground Box set Rp 88,000.00
55 Kawat Penghantar m1 Rp 25,000.00
56 Fisher, mur baut, plat 1 mm set Rp 25,000.00
57 Penangkal Petir (tongkat tembaga) Bh Rp 214,500.00
58 Arde Diameter 16 mm Bh Rp 720,000.00
59 Exhaust fan type ceiling Bh Rp 34,100.00
60 AC unit 1.5 PK dalam ruang set Rp 3,000,000.00
61 AC floor standing (berdiri) 3 PK set Rp 14,190,000.00
62 Splinkler plafond bh Rp 72,270.00
63 Splinkler dinding bh Rp 109,450.00
64 tabung Fire Extinguizer 9 kg bh Rp 910,000.00
65 Box hydrant Set Rp 4,604,600.00
66 Outlet kabel data Bh Rp 45,000.00
NO TENAGA SATUAN UPAH/HARGA

1 2 3 4
67 Speaker BMB 10 Inch Bh Rp 1,430,000.00
68 Speaker ceiling 5 inch 6 watt tipe ZS 646R ex. TOA/setara Bh Rp 154,000.00
69 Speaker dinding 6 inch 6 watt ex. TOA/setara Bh Rp 181,500.00
70 Mix Amplifier 2x120 watt Bh Rp 3,850,000.00
71 Smoke detector Set Rp 977,900.00
72 Fire alarm Set Rp 765,600.00
J BAHAN SANITER
1 Kusen dan Daun Pintu Pvc Bh Rp 300,000.00
2 Kloset duduk + tabung CW 914 J type A ex. Toto/setara Bh Rp 6,090,000.00
3 Kloset duduk + tabung TCW 04 S1 type B ex. Toto/setara Bh Rp 3,622,500.00
4 Kloset duduk + tabung type C euro ex. Toto/setara Bh Rp 2,600,000.00
5 Jet washer ex. Onda/setara Bh Rp 80,000.00
6 Urinoir ex. Toto/setara Bh Rp 1,500,000.00
7 Sekat urinoir Ex. Toto/setara Unit Rp 600,000.00
8 Wastafel CJ type A top lava ex. Toto/setara Unit Rp 2,900,000.00
9 Wastafel HFJ type B top lava ex. Toto/setara Unit Rp 1,650,000.00
10 Wastafel type C top lava ex. Toto/setara Unit Rp 880,000.00
11 Westafel sink stainless Bh Rp 350,000.00
12 Floor drain Bh. Rp 78,000.00
13 Kran air dia 1/2" Biasa ex. Onda/setara Bh. Rp 66,000.00
14 Kran Air Ex. onda Stainless (Wastafel) Bh. Rp 200,000.00
15 Kran Air Ex. onda Stainless (Wastafel sink) Bh. Rp 160,000.00
16 Shower + kran ex. Onda/setara Set Rp 860,000.00
17 Seal tape Bh. Rp 4,800.00
18 Ijuk M2 Rp 57,500.00
19 Tempat Sabun Ex. Onda/setara Bh Rp 45,000.00
20 Gantungan handuk stainless bh Rp 100,000.00
21 Tangki Air 1200 Liter Stainless Bh Rp 1,600,000.00
22 Bak Mandi Fiber Oval Bh Rp 676,000.00
23 Pompa ke reservoir atas Bh Rp 15,000,000.00
24 Pompa ke reservoir bawah Bh Rp 5,000,000.00
25 Pipa Galvanis Dia 1 " M1 Rp 35,000.00
26 Pipa PVC Æ 3/4 '' AW ex. Wavin M1 Rp 7,500.00
27 Pipa PVC Æ 1 ' AW' ex. wavin M1 Rp 12,750.00
28 Pipa PVC Æ 2 ' AW' ex. Wavin M1 Rp 20,250.00
29 Pipa PVC Æ 3 '' AW ex. Wavin M1 Rp 38,750.00
30 Pipa PVC Æ 4 '' AW ex. Wavin M1 Rp 61,250.00
31 Pipa PVC Æ 6 '' AW ex. Wavin M1 Rp 163,750.00
K BAHAN LAIN-LAIN
1 Pintu Aluminium 60x190 cm pabrikasi BH Rp 850,000.00
2 Kusen Aluminium 3" coating ex. Alexindo/setara M1 Rp 98,000.00
3 Bingkai Daun Pintu Aluminium M1 Rp 80,500.00
4 Bingkai Jendela Alumiium Architrave M1 Rp 82,250.00
5 Mesin rel pintu otomatis Set Rp 150,000.00
6 Kaca bening 5 mm M2 Rp 101,750.00
7 Kaca bening 8 mm M3 Rp 297,000.00
7 Kaca Panasap 8 mm M2 Rp 495,000.00
8 Kaca bening 10 mm M2 Rp 385,000.00
9 Kaca tempered 12mm Uk; 1 x 2.3 m m2 Rp 1,350,000.00
10 Kaca tempered 8mm Uk; 1 x 2.3 m m2 Rp 741,000.00
11 Kaca cermin 6 mm m2 Rp 150,000.00
12 Sanblasting M1 Rp 95,000.00
NO TENAGA SATUAN UPAH/HARGA

1 2 3 4
13 Penggantung kaca Bh Rp 2,000.00
14 Silicon Sealant kaca/lem Kaca Kg Rp 5,000.00
15 Karet putih pelapis kaca M Rp 2,500.00
16 karet sealant M Rp 4,166.67
17 Karet elestomer tebal 10 mm M2 Rp 200,000.00
18 Spider Kaca 4 kaki Bh Rp 1,400,000.00
19 Sekrup fisher Bh Rp 500.00
20 Door closer ex. Dexon/setara Bh Rp 490,000.00
21 Loster uk. 15x25 cm Bh Rp 25,000.00
22 Pancang beton dia 30 cm tebal 6 cm kelas A K-500 M Rp 245,000.00
23 Pancang beton dia 40 cm tebal 7,5 cm kelas A K-500 M Rp 395,000.00
24 Alat penyambung pancang Bh Rp 240,000.00
25 Sewa alat tripod tinggi 5 m hari/8 jam Rp 540,000.00
26 Sewa alat hammer 2 ton hari/8 jam Rp 1,500,000.00
27 Sewa alat hammer 2.5 ton hari/8 jam Rp 1,700,000.00

Kendari, 2017

Konsultan Perencana :
CV.DIMENDI KREASI KONSULTANT

RIFAI SURYADI, ST