Anda di halaman 1dari 149

RINCIAN ANGGARAN BIAYA

Nama proyek : Perencanaan Rumah Sakit Umum Daerah


Lokasi : Kab. Kolaka
Tahun : 2016
2175.00
7.50
NO URAIAN PEKERJAAN SAT 1 2
1 2 3

H. PEKERJAAN KUSEN, PINTU, JENDELA, KACA DAN ALAT PENGGANTUNG TOWER 1


1 PEK. PINTU TOWER 1
a Pek. Pintu PU1 Bh 2
b Pek. Pintu PU2 Bh 2
c Pek. Pintu P1 Bh 8 6
d Pek. Pintu P2 Bh 5 3
e Pek. Pintu P2a Bh 1
f Pek. Pintu P3 Bh 2
g Pek. Pintu P3a Bh 10 7
h Pek. Pintu P4 Bh 32
i Pek. Pintu P4a Bh 33 16
j Pek. Pintu P4b Bh 2
k Pek. Pintu P5 Bh 10 4
l Pek. Pintu P5a Bh 12 9
m Pek. Pintu PTo Bh 7 7
n Pek. Pintu PTa Bh 2 2
o Pek. Pintu PB1 Bh
p Pek. Pintu PB2 Bh 1 1
q Pek. Pintu PK 1

2 PEK. PINTU GESER


a Pek. Pintu Geser PO Bh 2
b Pek. Pintu Geser PG1 Bh 0
c Pek. Pintu Geser PG2 Bh 7
d Pek. Pintu Geser PG3 Bh
e Pek. Pintu Geser PG4 Bh 9 29
f Pek. Pintu Geser PG5 Bh 2
g Pek. Pintu Geser PG6 Bh
h Pek. Pintu Jendela PJ1 Bh 7
i Pek. Pintu Jendela PJ2 Bh
Pek. Pintu Alumunium uk 60x190 cm ut. KM/WC P10 & seluruh Shaft Lt. 1 Bh

2 PEK. JENDELA TOWER 1


a Pek. Jendela J1 Bh
b Pek. Jendela J2 Bh
c Pek. Jendela J3 Bh
d Pek. Jendela JK1 Bh
e Pek. Jendela JK2 Bh
f Pek. Pintu JR1 Bh 1
g Pek. Pintu JR2 Bh 6
h Pek. Pintu JR3 Bh
i Pek. Pintu JR4 Bh
j Pek. Pintu JPo Bh 1

3 PEK. VENTILASI TOWER 1

Sub Total H

J. PEKERJAAAN INSTALASI LISTRIK


1 Pek. Pemasangan Instalasi listrik Ttk
2 RM TL LED mirror stainless 2x18 watt (putih) Bh
3 Downlight panasonic 5 inchi, 1x18 watt ex. Philips (putih) Bh
4 Downlight panasonic 5 inchi, 1x10 watt ex. Philips (putih) Bh
5 Downlight panasonic 4 inchi, 1x8 watt ex. Philips (putih) Bh
6 Downlight hias kotak 4x18 watt ex. Philips (putih) Bh
7 Lampu tanam dinding TL 1x18 watt ex. Philips (kuning) Bh
8 Lampu dinding LED 1x10 watt ex. Philips (kuning) Bh
9 Lampu pinggir plafond TL 1x10 watt ex. Philips (putih) Bh
10 Lampu spot tabung LED 1x10 watt ex. Philips (kuning) Bh
11 Lampu spot tabung LED 2x20 watt ex. Philips (kuning) Bh
12 Stop kontak dinding panasonic ketinggian 50 cm dari lantai Bh
13 Saklar grid panasonic 3 modul ketinggian 150 cm dari lantai Bh
14 Saklar ganda panasonic 2 modul ketinggian 150 cm dari lantai Bh
15 Saklar tunggal panasonic ketinggian 150 cm dari lantai Bh
16 Stop kontak lantai panasonic Bh
17 Exhaust fan type ceiling Bh

18 MCB 6 A-220 V Bh 45 29
19 MCB 10 A-220 V Bh 45 42
20 MCB 16 A-220 V Bh 39 52
21 MCCB 3x800A 1
MCCB 3 x 630A 1
MCCB 3 X 360 A 1
22 MCCB 3 x 63A 1
MCCB 160 A 4
MCCB 120 A
MCCB 225 A 2
MCCB 355 A 2 1
MCCB 400 A
MCCB 425 A 1
MCCB 75 A
MCCB 63 A
MCCB 50 A 8 4
MCCB 35 A 5 2
MCCB 25 A 4
MCCB 16 A 2 1

21 Panel Induk Bh 1
22 Panel lantai Bh 13 6
23 Kabel NYM 3x2,5 mm2 Roll 12 10
24 Kabel NYY 4x6 mm2 Roll
25 Ground Box Bh
26 Kawat Penghantar M1
27 Fisher, mur baut, plat 1 mm set
28 Penangkal Petir (tongkat tembaga) set
29 Arde Diameter 16 mm Bh
Sub Total J

K. PEKERJAAN SANITASI
1 Memasang pipa PVC 1/2 '' AW untuk air bersih M1
2 Memasang pipa PVC 2 '' AW untuk Pipa Induk air bersih M1
3 Memasang pipa PVC 2 " AW untuk air kotor cair M1
4 Memasang pipa PVC 4 '' AW untuk limbah padat M1
5 Memasang pipa PVC 4 '' AW untuk air hujan M1
6 Pas. Kloset Duduk tabung + jet washer Ex. toto/setara Set
7 Pas urinoir ex. Toto/setara set
8 Pas. Bak fiber utk. KM/WC umum bh
9 Pas. Wastafel BH
10 Pas. Kran biasa BH
11 Pas. Kran Onda 1/2" (Wastafel) BH
12 Pas. Shower ex. Onda/setara utk. Rg. Bupati, wakil & sekda Bh
13 Pasangan Floor Drain BH
14 Memasang floor drain pipa air hujan bagian plat atap bh
15 Pekerjaan Septic Tank Ls
16 Pek. Pemasangan Sekat Dinding Kaca rg. Mandi Bh
17 Pasangan Tempat Sabun BH
18 Pek. Pemasangan kaca cermin 3 mm di atas westafel M2
19 Pas. Tangki Penampungan air 2200 ltr Bh
20 Pemasangan Mesin Pompa Ex. Shimizu/setara Bh
21 Pek. Pemasangan saluran air hujan bagian dalam M1
22 Pek. Pemasangan saluran air hujan bagian luar M1
23 Pek. Pemasangan saluran air pipa tanam M1
Sub Total K

L. PEKERJAAN FINISHING
1 Pekerjaan pengecatan
a Cat dinding bata, Ex. Jotun sintetic exterior / setara M2
b Cat dinding bata, Ex. Jotun semi sintetic interior / setara M2
c Cat Interior langit-langit plafond Ex. jotun semi sintetic interior / setara M2
d Cat Bidang Beton Ex. Jotun sintetic exterior / setara M2
e Cat Bidang Beton jembatan Ex. Jotun sintetic exterior / setara M2
f Cat bidang loster ex. Jotun sintetic exterior / setara M2
g Cat meni besi seluruh permukaan baja profil & baja siku M2
2 Pek. waterproofing semen sika pada atas plat lantai KM/WC & plat atap M2
3 Pek. Acian Bidang dinding eksterior M2
4 Pek. Acian Bidang beton M2
5 Pek. Acian Bidang beton jembatan M2
6 Pek. Acian Bidang talud M2
7 Pek. Railling selasar lantai 2 Besi Hollow 2 x 4 cm t = 3 mm fin. Cat M2
8 Pek. Railling tangga lantai 1 & 2, stainless 2 x 4 cm t = 3 mm M2
9 Pek. Sunscreen alumunium 2x4 cm (2.5 x 3.8 cm) M2
10 Pek. Sunscreen Alumunium composite panel, besi hollow 4x4 cm t = 3 mm, fin. Cat M2
11 Pek. Ornamen sudut atap, Alumunium composite panel, rangka besi hollow 2x2 cm M2
12 Pek. Pemasangan huruf alumunium composite panel, rangka besi hollow 2x2 cm M2
13 Pek. Pemasangan Logo kolaka timur metal cutting Ls
14 Pek. Pemasangan paving blok K-300 luar bangunan M2
15 Pek. Pemasangan rumput taman luar bangunan M2
16 Pek. Pemasangan kansteen K-250 M1
17 Pembersihan akhir Ls
Sub Total L
N BIAYA

3 4 VOLUME HRG SATUAN JUMLAH


4 5 6

TUNG TOWER 1

2
2
12 15 41 #REF! #REF!
6 2 16 #REF! #REF!
1
21 41 64 #REF! #REF!
2 19
32 #REF! #REF!
28 4 81
2 4
26 51 91 #REF! #REF!
5 26
7 7 28 #REF! #REF!
2 2 8 #REF! #REF!
1 1 #REF! #REF!
1 1 4 #REF! #REF!
1

2
6 6
2 9
17 17
4 42
1 3
0
4 11
2 2
0 ### Rp -

19 34 53 #REF! #REF!
0 #REF! #REF!
0 #REF! #REF!
13 13 Rp -
9 9 Rp -
1 #REF!
6 #REF!
0 #REF!
0 #REF!
1 #REF!

#REF!

- Rp179,535.00 Rp -
- Rp478,500.00 Rp -
- Rp135,300.00 Rp -
- Rp132,000.00 Rp -
- Rp101,200.00 Rp -
- Rp739,200.00 Rp -
- Rp100,100.00 Rp -
- Rp105,600.00 Rp -
- Rp 9,350.00 Rp -
- Rp341,000.00 Rp -
- Rp631,400.00 Rp -
- Rp 22,110.00 Rp -
- Rp 60,000.00 Rp -
- Rp 60,060.00 Rp -
- Rp 29,590.00 Rp -
- Rp 22,110.00 Rp -
- Rp 34,100.00 Rp -

34 26 134 Rp 75,000.00 ###


44 54 185 Rp 75,000.00 ###
39 63 193 Rp 75,000.00 ###
1
1
1
1
2 6
2 2
2
1 4
1 1
1
3 3
1 1
1 13
7
1 5
3
-
-
1 Rp380,000.00 Rp 380,000.00
6 6 31 Rp380,000.00 ###
10 10 42 ### ###
- ### Rp -
- Rp 88,000.00 Rp -
263 263 Rp 25,000.00 Rp6,575,000.00
Rp 40,000.00 Rp -
115 Rp214,500.00 Rp -
2 Rp700,000.00 Rp -
###

Rp 22,368.65 Rp -
Rp 26,789.25 Rp -
Rp 51,235.38 Rp -
Rp 94,394.88 Rp -
Rp 94,394.88 Rp -
### Rp -
### Rp -
Rp392,667.00 Rp -
### Rp -
Rp123,274.25 Rp -
Rp309,574.25 Rp -
### Rp -
Rp102,608.75 Rp -
Rp102,608.75 Rp -
### Rp -
### Rp -
Rp 64,658.75 Rp -
Rp197,029.50 Rp -
### Rp -
### Rp -
Rp445,561.90 Rp -
Rp445,561.90 Rp -
Rp124,382.93 Rp -
Rp -

Rp 33,101.03 Rp -
- Rp 40,626.63 Rp -
- Rp 48,236.75 Rp -
- Rp 33,101.03 Rp -
- Rp 33,101.03 Rp -
- Rp 33,101.03 Rp -
Rp 26,533.38 Rp -
Rp116,759.50 Rp -
- Rp 35,506.25 Rp -
- Rp 35,506.25 Rp -
- Rp 35,506.25 Rp -
- Rp 35,506.25 Rp -
Rp353,436.56 Rp -
Rp544,540.32 Rp -
Rp352,498.00 Rp -
Rp501,366.82 Rp -
Rp464,470.99 Rp -
Rp464,470.99 Rp -
### Rp -
Rp159,303.75 Rp -
Rp121,066.25 Rp -
Rp145,360.00 Rp -
### Rp -
Rp -
REKAPITULASI
RENCANA ANGGARAN BIAYA

Pekerjaan : RENOVASI/PERBAIKAN SELASAR PENGHUBUNG


Lokasi : KANTOR (LPMP) PROVINSI SULAWESI TENGGARA
Tahun : 2019

URAIAN PEKERJAAN

A. PEKERJAAN PERSIAPAN
B. PEKERJAAN LANTAI DAN PENAMBAHAN ANAK TANGGA
C. PEKERJAAN PENEBALAN KOLOM DAN PLESTERAN
D. PEKERJAAN PLAFOND
E. PEKERJAAN BESI,ALUMINIUM,DAN REALING KACA
F. PEKERJAAN MEKANIKAL ELETRIKAL
G. PEKERJAAN ATAP KANOPI
H. PEKERJAAN FINISHING
REAL COST (A)
PPN 10 % x REAL COST
TOTAL COST
DIBULATKAN

Terbilang :

EMPAT RATUS LIMA PULUH JUTA RUPIAH

Kendari, Juli 2019

:Dibuat Oleh
Staf Teknis Perencanaan LPMP
Prov.Sultra

Asruddin,ST.,M.Eng
NIP,1970082308200501 1 002
ASI
BIAYA

HUBUNG
TENGGARA

SUB TOTAL

Rp 5,041,352.00
Rp 143,367,545.74
Rp 10,602,280.41
Rp 22,564,537.32
Rp 147,903,106.03
Rp 2,399,625.00
Rp 65,873,135.91
Rp 11,985,998.93
Rp 409,737,581.34
Rp 40,973,758.13
Rp 450,711,339.47
Rp 450,000,000.00

UTA RUPIAH

ndari, Juli 2019

:Dibuat Oleh
knis Perencanaan LPMP
Prov.Sultra

sruddin,ST.,M.Eng
70082308200501 1 002
ENGINEER ESTIMATE

Nama proyek : Detail Engineering Design Rumah Sakit Kabupaten Kolaka


Lokasi : Kab. Kolaka
Tahun : 2016

NO URAIAN PEKERJAAN SAT


1 2 3

A. PEKERJAAN PENDAHULUAN/PERSIAPAN
1 Biaya pembongkaran/pemindaha/pemasangan ulang tiang lampu HIGHMAS Ls
+ dudukan seperti keadaan semula di lapangan

2 Pemasangan Pagar sementara seng gelombang tinggi 2 meter M2


3 Pembuatan Kantor (direksi keet) 8 x 8 M2
4 Pembuatan gudang semen dan alat-alat 5 x 12 m M2
5 Pengukuran dan pemasangan bouwplank M1
6 Pembuatan bedeng buruh 6 x 25 m M2
7 Uji Laboratorium Mutu Beton Ls
8 Papan nama proyek Ls
9 PPPK Ls
10 Air kerja Ls
11 Listrik kerja Ls
12 Administrasi, dokumentasi dan pelaporan Ls
Sub Total A

B. PEKERJAAN TANAH DAN PASIR


1 Pek. Galian tanah pondasi poor plat M3
2 Pek. Urugan tanah bekas galian (1/3 dari total galian) M3
3 Pek. Urugan Tanah di bawah lantai tinggi 120 cm dipadatkan M3
4 Pek. Urugan Tanah entrance bangunan M3
5 Pek. Urugan pasir bawah lantai tegel tebal 5 cm M3
6 Pek. Urugan pasir bawah lantai wiremesh tebal 5 cm M3
7 Pek. Urugan pasir bawah pondasi Batu Gunung tbl 5 cm M3
8 Pek. Urugan pasir bawah poor plat, tbl 10 cm M3
9 Pek. Urugan pasir bawah rabat keliling bangunan, tbl 5 cm M3
Sub Total B

C. PEKERJAAN PASANGAN PONDASI BATU GUNUNG


1 Pasangan batu kosong ut. bangunan M3
2 Pasangan batu kosong ut. ramp entrance M3
3 Pasangan batu kosong ut. Tangga M3
4 Pasangan batu gunung 1Pc : 5 Psr ut. bangunan M3
5 Pasangan batu gunung 1Pc : 3 Psr ut. ramp entrance M3
6 Pasangan batu gunung 1Pc : 5 Psr ut. Tangga M3
Sub Total C

D. PEKERJAAN BETON DAN RABAT


1 LANTAI SATU
a Pek. Pancang beton dia 30 cm K-500 M1
b Pek. Pancang beton dia 40 cm K-500 M1
c Pek. Pondasi poer plat P1 M3
d Pek. Pondasi poer plat P2 M3
e Pek. Pondasi poer plat P3 M3
f Pek. Pondasi poer plat P4 M3
g Pek. Pondasi poer plat PA1 M3
h Pek. Pondasi poer plat PA2 M3
i Pek. Pondasi poer plat lift M3
j Pek. Poor plat utk. Ramp entrance M3
k Pek. Sloef S1 M3
l Pek. Sloef S2 M3
m Pek. Sloef S3 M3
n Pek. Sloef S4 M3
o Pek. Sloef S5 M3
p Pek. Sloef S6 M3
q Pek. Sloef S1A utk. Ramp entrance M3
r Pek. Kolom K1 M3
s Pek. Kolom K1A M3
t Pek. Kolom KA M3
u Pek. Kolom KP M3
v Pek. Kolom K5 utk. Ramp entrance M3
w Pek. Kolom K6 utk. Ramp entrance M3
x Pek. Balok latey BL M3
y Pek. Plat beton meja westafel M3
z Pek. Tangga beton A M3
a Pek. Tangga beton B M3
b Pek. Ramp Beton M3
c Pek. Balok Ramp B1 M3
d Pek. Balok Ramp B2 M3
e Pek. Balok B6 utk. Ramp entrance M3
f Pek. Balok B7 utk. Ramp entrance M3
g Pek. Dinding beton utk. Penampungan air di bawah ramp entrance M3
h Pek. Dinding beton lift M3
i Pek. Rabat beton bawah Pondasi poor plat tebal 10 cm K-100 M3
j Pek. Rabat beton bawah lantai,tebal 5 cm K-100 M3
k Pek. Rabat beton keliling bangunan tebal 7 cm, tebal 5 cm K-100 M3
l Pek. Lantai wiremesh depan teras main entrance M8 Tebal 15 CM, K-225 M2
2 LANTAI DUA
a Pek. Kolom K1 M3
a Pek. Kolom K2 M3
b Pek. Kolom K2A M3
c Pek. Kolom KA M3
d Pek. Kolom KP M3
f Pek. Balok B1 M3
g Pek. Balok B2 M3
h Pek. Balok B3 M3
i Pek. Balok B4 M3
j Pek. Balok B5 M3
k Pek. Balok BA1 M3
l Pek. Balok BA2 M3
m Pek. Balok BA3 M3
n Pek. Balok BA4 M3
o Pek. Balok BL M3
p Pek. Plat lantai tebal 11 cm M3
q Pek. Plat beton meja westafel M3
r Pek. Tangga beton A M3
s Pek. Tangga beton B M3
t Pek. Ramp Beton M3
u Pek. Balok Ramp B1 M3
v Pek. Balok Ramp B2 M3
3 LANTAI TIGA
a Pek. Kolom K1 M3
b Pek. Kolom K3 M3
c Pek. Kolom K3A M3
d Pek. Kolom KA M3
e Pek. Kolom KP M3
f Pek. Balok B1 M3
g Pek. Balok B2 M3
h Pek. Balok B3 M3
i Pek. Balok B4 M3
j Pek. Balok B5 M3
k Pek. Balok BA1 M3
l Pek. Balok BA2 M3
m Pek. Balok BA3 M3
n Pek. Balok BA4 M3
o Pek. Balok BL M3
p Pek. Plat lantai tebal 11 cm M3
q Pek. Plat beton meja westafel M3
r Pek. Tangga beton A M3
s Pek. Tangga beton B M3
t Pek. Ramp Beton M3
u Pek. Balok Ramp B1 M3
v Pek. Balok Ramp B2 M3
4 LANTAI EMPAT
a Pek. Kolom K1 M3
b Pek. Kolom K4 M3
c Pek. Kolom K4A M3
d Pek. Kolom KA M3
e Pek. Kolom KP M3
f Pek. Balok B1 M3
g Pek. Balok B2 M3
h Pek. Balok B3 M3
i Pek. Balok B4 M3
j Pek. Balok B5 M3
k Pek. Balok BA1 M3
l Pek. Balok BA2 M3
m Pek. Balok BA3 M3
n Pek. Balok BA4 M3
o Pek. Balok BL M3
p Pek. Plat lantai tebal 11 cm M3
q Pek. Plat beton meja westafel M3
r Pek. Tangga beton B M3
5 TOP FLOOR
a Pek. Kolom K1 M3
b Pek. Kolom K4 M3
c Pek. Balok RB1 M3
d Pek. Balok RB2 M3
e Pek. Balok RB3 M3
f Pek. Balok RB4 M3
g Pek. Balok RB5 M3
h Pek. Balok RBA1 M3
i Pek. Balok RBA2 M3
j Pek. Balok RBA3 M3
k Pek. Balok RBA4 M3
l Pek. Plat atap tebal 10 cm M3
Sub Total D

E. PEKERJAAN PENUTUP LANTAI DAN DINDING


1 LANTAI SATU
a Pas. Granit 80 x 80 cm, ex. marco/setara M2
b Pas. Granit 60 x 60 cm, ex. vicenza nano/setara M2
c Pas. Granit anti slip 60 x 60 cm, ex. dux nano/setara ut. Teras M2
d Pas. granit meja beton warna 60 x 60 cm Ex. vicenza nano/setara M2
e Pas. Granit 60 x 60 cm Ut. Tangga beton, ex. vicenza nano/setara M2
g Pas. Plint Granit 10 x 60 cm Ex. vicenza nano/setara M1
h Pas. Vinyl anti bakteri ut. Ruangan M2
i Pas. Vinyl anti bakteri ut. Ramp M2
j Pas. Keramik dinding & lantai KM/WC
1 Pas. Granit dinding 60 x 60 ex. Nano/setara M2
2 Pas. Keramik border 20 x 60 ex. Nano setara M2
3 Pas. Granit anti slip 60 x60 ex. Nano/setara M2
4 Pas. Keramik dinding 40 x 40 ex. Roman/setara M2
5 Pas. Keramik border 20 x 40 ex. Roman/setara M2
6 Pas. Keramik anti slip 40 x 40 ex. Roman/setara M2
2 LANTAI DUA
a Pas. Granit 80 x 80 cm, ex. marco/setara M2
b Pas. Granit 60 x 60 cm, ex. vicenza nano/setara M2
c Pas. Granit 60 x 60 cm, ex. dux nano/setara ut. Teras M2
d Pas. granit meja beton warna 60 x 60 cm Ex. vicenza nano/setara M2
e Pas. Granit 60 x 60 cm Ut. Tangga beton, ex. vicenza nano/setara M2
f Pas. Plint Granit 10 x 60 cm Ex. vicenza nano/setara M1
g Pas. Vinyl anti bakteri ut. Ruangan M2
i Pas. Vinyl anti bakteri ut. Ramp M2
j Pas. Keramik dinding & lantai KM/WC
1 Pas. Granit dinding 60 x 60 ex. Nano/setara M2
2 Pas. Granit border 20 x 60 ex. Nano setara M2
3 Pas. Granit anti slip 60 x60 ex. Nano/setara M2
4 Pas. Keramik dinding 40 x 40 ex. Roman/setara M2
5 Pas. Keramik border 20 x 40 ex. Roman/setara M2
6 Pas. Keramik anti slip 40 x 40 ex. Roman/setara M2
7 Pas. Granit dinding depan meja lab. 60 x 60 M2
3 LANTAI TIGA
a Pas. Granit 80 x 80 cm, ex. marco/setara M2
b Pas. Granit 60 x 60 cm, ex. vicenza nano/setara M2
c Pas. granit meja beton warna 60 x 60 cm Ex. vicenza nano/setara M2
d Pas. Granit 60 x 60 cm Ut. Tangga beton, ex. vicenza nano/setara M2
e Pas. Plint Granit 10 x 60 cm Ex. vicenza nano/setara M1
f Pas. Vinyl anti bakteri ut. Ruangan M2
g Pas. Vinyl anti bakteri ut. Ramp M2
h Pas. Keramik dinding & lantai KM/WC
1 Pas. Granit dinding 60 x 60 ex. Nano/setara M2
2 Pas. Granit border 20 x 60 ex. Nano setara M2
3 Pas. Granit anti slip 60 x60 ex. Nano/setara M2
4 Pas. Keramik dinding 40 x 40 ex. Roman/setara M2
5 Pas. Keramik anti slip 40 x 40 ex. Roman/setara M2
6 Pas. Keramik dinding tekstur kulit jeruk 40 x 40 ex. Roman/setara M2
7 Pas. Granit dinding depan meja lab. 60 x 60 M2
4 LANTAI EMPAT
a Pas. Granit 80 x 80 cm, ex. marco/setara M2
b Pas. Granit 60 x 60 cm, ex. vicenza nano/setara M2
c Pas. granit meja beton warna 60 x 60 cm Ex. vicenza nano/setara M2
d Pas. Granit 60 x 60 cm Ut. Tangga beton, ex. vicenza nano/setara M2
e Pas. Plint Granit 10 x 60 cm Ex. vicenza nano/setara M1
f Pas. Keramik dinding & lantai KM/WC
1 Pas. Granit dinding 60 x 60 ex. Nano/setara M2
2 Pas. Granit border 20 x 60 ex. Nano setara M2
3 Pas. Granit anti slip 60 x60 ex. Nano/setara M2
4 Pas. Granit dinding tekstur kulit jeruk 60 x60 ex. Nano/setara M2
5 Pas. Keramik dinding 40 x 40 ex. Roman/setara M2
6 Pas. Keramik anti slip 40 x 40 ex. Roman/setara M2
Sub Total E

F. PEKERJAAN DINDING DAN PLESTERAN


1 LANTAI SATU
a Pek. Pasangan dinding 1/2 bata 1Pc : 2Psr utk KM/WC tinggi 150 cm M2
b Pek. Pasangan dinding 1/2 bata 1Pc : 5Psr M2
c Pek. Pasangan dinding 1/2 bata 1Pc : 5Psr dinding pagar ramp M2
d Pek. Loster uk. 15 x 25 cm M2
e Pas. Dinding batu alam selasar bagian depan M2
f Pek. Dinding beton tanpa tulangan K-225 utk. Radiologi M3
g Pek. Plesteran dinding 15 mm, 1Pc : 2Psr M2
h Pek. Plesteran dinding 15 mm, 1Pc : 5Psr M2
i Pek. Plesteran dinding 15 mm, 1Pc : 5Psr dinding pagar ramp M2
j Pek. Plesteran beton :
1 Plesteran kolom beton t = 15 mm, 1Pc : 3Psr M2
2 Plesteran bidang bawah Plat meja Beton, t = 15 mm, 1PC : 3Psr M2
3 Plesteran bidang bawah tangga, t = 15mm, 1 PC : 3Psr M2
4 Plesteran bidang bawah ramp, t = 15mm, 1 PC : 3Psr M2
5 Plesteran batu gunung yg muncul dipermukaan M2
2 LANTAI DUA
a Pek. Pasangan dinding 1/2 bata 1Pc : 2Psr utk KM/WC tinggi 150 cm M2
b Pek. Pasangan dinding 1/2 bata 1Pc : 5Psr M2
c Pek. Pasangan dinding 1/2 bata 1Pc : 5Psr dinding pagar ramp M2
d Pek. Loster uk. 15 x 25 cm M2
e Pek. Plesteran dinding 15 mm, 1Pc : 2Psr M2
f Pek. Plesteran dinding 15 mm, 1Pc : 5Psr M2
g Pek. Plesteran dinding 15 mm, 1Pc : 5Psr dinding pagar ramp M2
h Pek. Plesteran beton :
1 Plesteran kolom beton t = 15 mm, 1Pc : 3Psr M2
2 Plesteran balok beton t = 15 mm, 1Pc : 3Psr M2
3 Plesteran bidang bawah Plat meja Beton, t = 15 mm, 1PC : 3Psr M2
4 Plesteran bidang bawah tangga, t = 15mm, 1 PC : 3Psr M2
5 Plesteran bidang bawah ramp, t = 15mm, 1 PC : 3Psr M2
3 LANTAI TIGA
a Pek. Pasangan dinding 1/2 bata 1Pc : 2Psr utk KM/WC tinggi 150 cm M2
b Pek. Pasangan dinding 1/2 bata 1Pc : 5Psr M2
c Pek. Pasangan dinding 1/2 bata 1Pc : 5Psr dinding pagar ramp M2
d Pek. Loster uk. 15 x 25 cm M2
e Pek. Plesteran dinding 15 mm, 1Pc : 2Psr M2
f Pek. Plesteran dinding 15 mm, 1Pc : 5Psr M2
g Pek. Plesteran dinding 15 mm, 1Pc : 5Psr dinding pagar ramp M2
h Pek. Plesteran beton :
1 Plesteran kolom beton t = 15 mm, 1Pc : 3Psr M2
2 Plesteran balok beton t = 15 mm, 1Pc : 3Psr M2
3 Plesteran bidang bawah Plat meja Beton, t = 15 mm, 1PC : 3Psr M2
4 Plesteran bidang bawah tangga, t = 15mm, 1 PC : 3Psr M2
5 Plesteran bidang bawah ramp, t = 15mm, 1 PC : 3Psr M2
4 LANTAI EMPAT
a Pek. Pasangan dinding 1/2 bata 1Pc : 2Psr utk KM/WC tinggi 150 cm M2
b Pek. Pasangan dinding 1/2 bata 1Pc : 5Psr M2
c Pek. Loster uk. 15 x 25 cm M2
d Pek. Plesteran dinding 15 mm, 1Pc : 2Psr M2
e Pek. Plesteran dinding 15 mm, 1Pc : 5Psr M2
f Pek. Plesteran beton :
1 Plesteran kolom beton t = 15 mm, 1Pc : 3Psr M2
2 Plesteran balok beton t = 15 mm, 1Pc : 3Psr M2
3 Plesteran bidang bawah Plat meja Beton, t = 15 mm, 1PC : 3Psr M2
4 Plesteran bidang bawah tangga, t = 15mm, 1 PC : 3Psr M2
5 TOP FLOOR
a Pek. Pasangan dinding 1/2 bata 1Pc : 2Psr M2
b Pek. Plesteran dinding 15 mm, 1Pc : 2Psr M2
c Pek. Plesteran beton :
1 Plesteran kolom beton t = 15 mm, 1Pc : 3Psr M2
2 Plesteran ringbalok beton t = 15 mm, 1Pc : 3Psr M2
Sub Total F

G. PEKERJAAN PLAFOND
1 LANTAI SATU
a Pek. Rangka plafond Hollow Galvalum 4x4 cm,(60x60)cm M2
b Pasangan Penutup plafond Gypsumboard 9 mm M2
d Pek. Rangka utama baja 200.100.7,5 ut. ruang operasi M3
2 LANTAI DUA
a Pek. Rangka plafond Hollow Galvalum 4x4 cm,(60x60)cm M2
b Pasangan Penutup plafond Gypsumboard 9 mm M2
3 LANTAI TIGA
a Pek. Rangka plafond Hollow Galvalum 4x4 cm,(60x60)cm M2
b Pasangan Penutup plafond Gypsumboard 9 mm M2
4 LANTAI EMPAT
a Pek. Rangka plafond Hollow Galvalum 4x4 cm,(60x60)cm M2
b Pasangan Penutup plafond Gypsumboard 9 mm M2
Sub Total G

H. PEKERJAAN KUSEN, PINTU, JENDELA, KACA DAN ALAT PENGGANTUNG


1 PEK. PINTU
a Pek. Pintu PU Bh
b Pek. Pintu PK Bh
c Pek. Pintu PO Bh
d Pek. Pintu P1 Bh
e Pek. Pintu P2 Bh
f Pek. Pintu P2a Bh
g Pek. Pintu P3 Bh
h Pek. Pintu P3a Bh
i Pek. Pintu P3b Bh
j Pek. Pintu P4 Bh
k Pek. Pintu P4a Bh
l Pek. Pintu P4b Bh
m Pek. Pintu P5 Bh
n Pek. Pintu P5a Bh
o Pek. Pintu PB1 Set
p Pek. Pintu PB2 Set
q Pek. Pintu PTa Set
r Pek. Pintu Alumunium ut. KM/WC PTo Bh
s Pek. Pintu PG1 Bh
t Pek. Pintu PG2 Bh
u Pek. Pintu PG3 Bh
v Pek. Pintu PG4 Bh
w Pek. Pintu PG5 Bh
x Pek. Pintu PG6 Bh
y Pek. Pintu PJ1 Bh
z Pek. Pintu PJ2 Bh
2 PEK. JENDELA
a Pek. Jendela (JR)
1 Pek. Jendela JR1 Bh
2 Pek. Jendela JR2 Bh
b Pek. Jendela (J1)
1 Pek. Jendela J1A Bh
2 Pek. Jendela J1B Bh
3 Pek. Jendela J1C Bh
4 Pek. Jendela J1D Bh
5 Pek. Jendela J1E Bh
6 Pek. Jendela J1F Bh
7 Pek. Jendela J1G Bh
8 Pek. Jendela J1H Bh
9 Pek. Jendela J1I Bh
10 Pek. Jendela J1J Bh
11 Pek. Jendela J1K Bh
12 Pek. Jendela J1L Bh
13 Pek. Jendela J1M Bh
14 Pek. Jendela J1N Bh
15 Pek. Jendela J1O Bh
16 Pek. Jendela J1P Bh
17 Pek. Jendela J1Q Bh
c Pek. Jendela (J2)
1 Pek. Jendela J2A Bh
2 Pek. Jendela J2A1 Bh
3 Pek. Jendela J2B Bh
4 Pek. Jendela J2C Bh
5 Pek. Jendela J2C1 Bh
6 Pek. Jendela J2D Bh
7 Pek. Jendela J2D1 Bh
8 Pek. Jendela J2E Bh
9 Pek. Jendela J2F Bh
10 Pek. Jendela J2G Bh
d Pek. Jendela (J3)
1 Pek. Jendela J3A Bh
2 Pek. Jendela J3A1 Bh
3 Pek. Jendela J3B Bh
4 Pek. Jendela J3B1 Bh
5 Pek. Jendela J3C Bh
6 Pek. Jendela J3D Bh
7 Pek. Jendela J3E Bh
8 Pek. Jendela J3E1 Bh
9 Pek. Jendela J3F Bh
10 Pek. Jendela J3F1 Bh
11 Pek. Jendela J3G Bh
12 Pek. Jendela J3H Bh
13 Pek. Jendela J3I Bh
14 Pek. Jendela J3J Bh
15 Pek. Jendela J3K Bh
e Pek. Jendela (J4)
1 Pek. Jendela J4A Bh
2 Pek. Jendela J4A1 Bh
3 Pek. Jendela J4B Bh
4 Pek. Jendela J4C Bh
5 Pek. Jendela J4C1 Bh
6 Pek. Jendela J4D Bh
7 Pek. Jendela J4E Bh
8 Pek. Jendela J4F Bh
9 Pek. Jendela J4F1 Bh
10 Pek. Jendela J4G Bh
11 Pek. Jendela J4G1 Bh
12 Pek. Jendela J4H Bh
13 Pek. Jendela J4I Bh
3 PEK. DINDING KACA
a Pek. Dinding Kaca DK1 Bh
b Pek. Dinding Kaca DK1A Bh
c Pek. Dinding Kaca DK2 Bh
d Pek. Dinding Kaca DK3 Bh
e Pek. Dinding Kaca DK4 Bh
f Pek. Dinding Kaca DK4A Bh
g Pek. Dinding Kaca DK5 Bh
h Pek. Dinding Kaca DK6 Bh
i Pek. Dinding Kaca DK7 Bh
Sub Total H

I. PEKERJAAN BAJA DAN ALUMUNIUM COMPOSITE PANEL


1 Pek. ACP model A & F type PVDF ex. Seven/setara M2
2 Pek. ACP model B & F type PVDF ex. Seven/setara M2
3 Pek. ACP model B motif coklat type PVDF ex. Seven/setara M2
4 Pek. ACP model F motif coklat type PVDF ex. Seven/setara M2
5 Pek. ACP sunscreen cream type PVDF ex. Seven/setara M2
6 Pek. ACP model D hijau type PVDF ex. Seven/setara M2
7 Pek. ACP model D cream type PVDF ex. Seven/setara M2
8 Pek. ACP model E coklat type PVDF ex. Seven/setara M2
9 Pek. ACP model E cream type PVDF ex. Seven/setara M2
10 Pek. ACP model G coklat type PVDF ex. Seven/setara M2
11 Pek. ACP model G hijau type PVDF ex. Seven/setara M2
12 Pek. ACP model H hijau type PVDF ex. Seven/setara M2
13 Pek. ACP model I orange type PVDF ex. Seven/setara M2
14 Pek. ACP model I hijau type PVDF ex. Seven/setara M2
15 Pek. Baja ACP type A
a Pek. kolom baja I 100.50.4,5 Kg
b Pek. balok baja I 300.150.10 Kg
c Pek. balok baja I 100.50.4,5 Kg
d Pek. Plat dudukan & sirip baja 10 mm Kg
e Pek. Pengelasan baja kawat las elektroda 3.2 cm
f Pek. Pemasangan mur baut dia 16 mm Bh
g Pek. Pemasangan angkur dia 19 mm L=25 cm Bh
h Pek. Pemasangan karet elestomer M2
16 Pek. Baja ACP type B dan F
a Pek. kolom baja H 300.300.10 Kg
b Pek. balok baja I 300.150.10 Kg
c Pek. kolom baja I 200.100.7,5 Kg
d Pek. balok baja I 200.100.7,5 Kg
e Pek. Plat dudukan & sirip baja 10 mm Kg
f Pek. Pengelasan baja kawat las elektroda 3.2 cm
g Pek. Pemasangan mur baut dia 16 mm Bh
h Pek. Pemasangan angkur dia 19 mm L=25 cm Bh
i Pek. Pemasangan karet elestomer M2
17 Pek. Baja ACP type B dan F
a Pek. balok baja I 100.50.4,5 Kg
b Pek. Plat dudukan & sirip baja 10 mm Kg
c Pek. Pengelasan baja kawat las elektroda 3.2 cm
d Pek. Pemasangan mur baut dia 16 mm Bh
e Pek. Pemasangan angkur dia 19 mm L=25 cm Bh
Sub Total I

J. PEKERJAAAN MEKANIKAL ELEKTRIKAL


1 Pek. Pemasangan Instalasi listrik Ttk
2 RM TL LED mirror stainless 2x18 watt (putih) Bh
3 Downlight panasonic 5 inchi, LED 10 watt ex. Philips (putih) Bh
4 Lampu TL 1x10 watt ex. Philips (putih) Bh
5 Stop kontak dinding ex. panasonic ketinggian 30 cm dari lantai Bh
6 Stop kontak TV ex. panasonic ketinggian 200 cm dari lantai Bh
7 Stop kontak meja beton ex. panasonic ketinggian 90 cm dari lantai Bh
8 Stop kontak lantai ex. Panasonic Bh
9 Saklar ganda panasonic 2 modul ketinggian 150 cm dari lantai Bh
10 Saklar tunggal panasonic ketinggian 150 cm dari lantai Bh
11 MCB 6 A-220 V Bh
12 MCB 10 A-220 V Bh
13 MCB 16 A-220 V Bh
14 MCCB 3 x 800 A Bh
15 MCCB 3 x 630 A Bh
16 MCCB 3 X 360 A Bh
17 MCCB 3 x 63A Bh
18 MCCB 160 A Bh
19 MCCB 120 A Bh
20 MCCB 225 A Bh
21 MCCB 355 A Bh
22 MCCB 400 A Bh
23 MCCB 425 A Bh
24 MCCB 75 A Bh
25 MCCB 63 A Bh
26 MCCB 50 A Bh
27 MCCB 35 A Bh
28 MCCB 25 A Bh
29 MCCB 16 A Bh
30 Panel Induk Bh
31 Panel lantai Bh
32 kabel BC 10 mm2 Roll
33 kabel BC 16 mm2 Roll
34 Kabel BC 70 mm2 Roll
35 Kabel NYM 3x2,5 mm2 Roll
36 Kabel NYM 4x4 mm2 Roll
37 Kabel NYA 4x10 mm2 Roll
38 Kabel NYY 4x25 mm2 Roll
39 Kabel NYA 4x150 mm2 Roll
40 Ground Box Bh
41 Kawat Penghantar M1
42 Fisher, mur baut, plat 1 mm set
43 Penangkal Petir (tongkat tembaga) set
44 Splinker plafond Bh
45 Spliker dinding Bh
46 Splinker tabung 2,5 kg Bh
47 Box hydrant Set
48 Speaker ceiling 5 inch 6 watt tipe ZS 646R ex. TOA/setara Bh
49 Speaker dinding 6 inch 6 watt ex. TOA/setara Bh
50 Smoke detector set
51 Fire Alarm Set
Sub Total J
K. PEKERJAAN SANITASI
1 Memasang pipa PVC 3/4 '' AW untuk air bersih M1
2 Memasang pipa PVC 2 '' AW untuk air bersih M1
3 Memasang pipa PVC 3 '' AW untuk air bersih M1
4 Memasang pipa PVC 2 " AW untuk air kotor cair M1
5 Memasang pipa PVC 3 " AW untuk air kotor cair M1
6 Memasang pipa PVC 4 " AW untuk air kotor cair M1
7 Memasang pipa PVC 4 '' AW untuk disposal padat M1
8 Memasang pipa PVC 6 '' AW untuk disposal padat M1
9 Memasang pipa PVC 3 '' AW untuk air hujan M1
10 Memasang pipa PVC 6 '' AW untuk air hujan M1
11 Pas. Kloset Duduk tabung + jet washer type A Ex. toto/setara Set
12 Pas. Kloset Duduk tabung + jet washer type B Ex. toto/setara Set
13 Pas. Kloset Duduk tabung + jet washer type C Ex. toto/setara Set
14 Pas. urinoir ex. Toto/setara Bh
15 Pas. Sekat urinoir ex. Toto/setara Bh
16 Pas. Wastafel type A ex. Toto/setara BH
17 Pas. Wastafel type B ex. Toto/setara BH
18 Pas. Wastafel type C ex. Toto/setara BH
19 Pas. Westafel Sink BH
20 Pas. Shower mandi ut. Rg VVIP & VIP BH
21 Pas. Tempat sabun ut. Rg VVIP, VIP & irna Kelas I BH
22 Pas. Gantungan handuk ut. Rg VVIP & VIP BH
23 Pas. Kran biasa 1/2 inchi ex. Onda/setara BH
24 Pas. Kran biasa 1/2 inchi ut. Taman bagian depan ex. Onda/setara BH
25 Pas. Kran Onda 1/2" (Wastafel) BH
26 Pas. Kran Onda 1/2" (Wastafel sink) BH
27 Pasangan Floor Drain BH
28 Memasang floor drain pipa air hujan bagian plat atap bh
29 Pekerjaan Septic Tank Unit
30 Pekerjaan Resapan Septic Tank Unit
31 Pekerjaan Filter disposal cair Unit
32 Pek. Partisi kaca tempered 12 mm M2
33 Pek. Pemasangan kaca cermin 6 mm M2
34 Pas. Tangki Penampungan air 2200 ltr (Reservoir Atas), Stainless Ex. Maspion Bh
35 Pemasangan Mesin Pompa ke reservoir atas Bh
36 Pemasangan Mesin Pompa ke Reservoir bawah Bh
37 Pek. Pemasangan saluran air hujan keliling bangunan M1
Sub Total K

L. PEKERJAAN FINISHING
1 Pekerjaan pengecatan
a Cat dinding bata, Ex. Jotun sintetic exterior / setara M2
b Cat dinding bata, Ex. Jotun semi sintetic interior / setara M2
c Cat Interior langit-langit plafond Ex. jotun semi sintetic interior / setara M2
d Cat Bidang Beton Ex. Jotun sintetic exterior / setara M2
e Cat bidang loster ex. Jotun sintetic exterior / setara M2
f Cat meni besi seluruh permukaan baja profil & baja siku M2
g Cat bidang pondasi batu gunung yg muncul dipermukaan M2
2 Pek. waterproofing semen sika pada atas plat lantai KM/WC & plat atap M2
3 Pek. Acian Bidang dinding eksterior M2
4 Pek. Acian di bawah lantai vinyl (permukaan rata) M2
5 Pek. Acian Bidang pondasi batu gunung yg muncul dipermukaan M2
6 Pek. Acian Bidang beton M2
7 Pek. Acian Bidang loster M2
8 Pek. Railling dinding stainless 2 inchi tebal 2 mm M1
9 Pek. Railling tangga, stainless 4x4 & 2x4 cm t = 3 mm M2
10 Pek. Railling Kaca 8 mm ut. void M2
11 Pek. Railling stainless 2 inchi tebal 2 untuk ramp dlm bangunan M1
12 Pek. Railling stainless 2 inchi tebal 2 untuk ramp entrance lt. 1 M2
13 Pek. Sunscreen kalsiplank M1
14 Pek. Pemasangan atap kaca tempered 12 mm M2
15 Pek. Pemasangan spider atap kaca tempered 12 mm Bh
16 Pek. Pemasangan huruf RSUD ACP type PVDF ex. Seven/setara Hrf
17 Pek. Pemasangan huruf SMS - BERJAYA ACP type PVDF ex. Seven/setara Hrf
18 Pek. Pemasangan huruf IGD ACP type PVDF ex. Seven/setara Hrf
19 Pek. Pemasangan huruf INSTALASI GAWAT DARURAT ACP PPDF ex. Seven/setara Hrf
20 Pek. Pemasangan ornamen motif lokal GRC uk. 140 x 140 cm Bh
21 Pek. Pemasangan ornamen motif lokal GRC uk. 240 x 240 cm Bh
22 Pembersihan akhir Ls
Sub Total L
ESTIMATE

VOLUME HARGA SATUAN JUMLAH


4 5 6

1.0000 Rp 70,000,000.00 Rp 70,000,000.00

250.0000 Rp 364,842.54 Rp 91,210,633.75


64.0000 Rp 1,400,380.75 Rp 89,624,368.00
60.0000 Rp 1,076,228.95 Rp 64,573,737.00
709.0150 Rp 71,334.50 Rp 50,577,230.52
150.0000 Rp 1,105,627.25 Rp 165,844,087.50
1.0000 Rp 50,000,000.00 Rp 50,000,000.00
1.0000 Rp 1,500,000.00 Rp 1,500,000.00
1.0000 Rp 20,000,000.00 Rp 20,000,000.00
1.0000 Rp 25,000,000.00 Rp 25,000,000.00
1.0000 Rp 25,000,000.00 Rp 25,000,000.00
1.0000 Rp 15,000,000.00 Rp 15,000,000.00
Rp 668,330,056.77

160.6650 Rp 92,038.50 Rp 14,787,365.60


53.5550 Rp 54,240.00 Rp 2,904,823.20
4,664.7904 Rp 168,144.00 Rp 784,356,510.29
1,024.9485 Rp 168,144.00 Rp 172,338,948.15
194.3663 Rp 213,118.00 Rp 41,422,949.66
38.7660 Rp 213,118.00 Rp 8,261,732.39
127.0385 Rp 213,118.00 Rp 27,074,197.44
32.1330 Rp 213,118.00 Rp 6,848,120.69
20.6515 Rp 213,118.00 Rp 4,401,206.38
Rp 1,062,395,853.80

117.5066 Err:509 Err:509


28.6493 Err:509 Err:509
1.8512 Err:509 Err:509
119.9095 Rp 934,885.16 Rp 112,101,613.50
119.7357 Err:509 Err:509
6.1192 Rp 934,885.16 Rp 5,720,749.27
Err:509

7,560.0000 Rp 407,132.22 Rp 3,077,919,583.20


1,200.0000 Rp 657,556.94 Rp 789,068,332.80
80.3250 Err:509 Err:509
32.3680 Err:509 Err:509
35.2800 Err:509 Err:509
21.4200 Err:509 Err:509
52.9200 Err:509 Err:509
7.6160 Err:509 Err:509
25.9200 Err:509 Err:509
2.8160 Err:509 Err:509
25.3160 Err:509 Err:509
22.6250 Err:509 Err:509
91.8000 Err:509 Err:509
67.6800 Err:509 Err:509
53.9000 Err:509 Err:509
26.8269 Err:509 Err:509
8.7516 Err:509 Err:509
174.9150 Err:509 Err:509
45.5625 Err:509 Err:509
40.9320 Err:509 Err:509
18.7308 Err:509 Err:509
0.6102 Err:509 Err:509
2.2860 Err:509 Err:509
2.7951 Err:509 Err:509
1.7342 Err:509 Err:509
7.4130 Err:509 Err:509
5.7594 Err:509 Err:509
17.6004 Err:509 Err:509
5.2500 Err:509 Err:509
16.3368 Err:509 Err:509
2.4112 Err:509 Err:509
9.2115 Err:509 Err:509
1.5000 Err:509 Err:509
191.1360 Err:509 Err:509
32.1330 Rp 995,052.07 Rp 31,974,008.05
194.3663 Rp 995,052.07 Rp 193,404,553.65
28.9121 Rp 995,052.07 Rp 28,769,044.85
116.2980 Err:509 Err:509

10.6470 Err:509 Err:509


128.5200 Err:509 Err:509
37.0440 Err:509 Err:509
21.1680 Err:509 Err:509
17.2788 Err:509 Err:509
59.9250 Err:509 Err:509
25.7400 Err:509 Err:509
124.9500 Err:509 Err:509
120.3200 Err:509 Err:509
91.0800 Err:509 Err:509
59.2625 Err:509 Err:509
12.8790 Err:509 Err:509
8.6160 Err:509 Err:509
2.7328 Err:509 Err:509
2.8919 Err:509 Err:509
429.3292 Err:509 Err:509
4.2890 Err:509 Err:509
7.4130 Err:509 Err:509
5.7594 Err:509 Err:509
17.6004 Err:509 Err:509
5.2500 Err:509 Err:509
16.3368 Err:509 Err:509

10.6470 Err:509 Err:509


107.9925 Err:509 Err:509
31.9410 Err:509 Err:509
21.1680 Err:509 Err:509
18.6509 Err:509 Err:509
20.2500 Err:509 Err:509
21.0600 Err:509 Err:509
116.6200 Err:509 Err:509
115.2000 Err:509 Err:509
91.0800 Err:509 Err:509
59.2625 Err:509 Err:509
12.8790 Err:509 Err:509
8.6160 Err:509 Err:509
2.7328 Err:509 Err:509
3.6905 Err:509 Err:509
394.6792 Err:509 Err:509
2.4028 Err:509 Err:509
7.4130 Err:509 Err:509
5.7594 Err:509 Err:509
17.6004 Err:509 Err:509
5.2500 Err:509 Err:509
16.3368 Err:509 Err:509

7.0980 Err:509 Err:509


89.2500 Err:509 Err:509
27.2160 Err:509 Err:509
21.1680 Err:509 Err:509
26.0707 Err:509 Err:509
20.2500 Err:509 Err:509
21.0600 Err:509 Err:509
116.6200 Err:509 Err:509
115.2000 Err:509 Err:509
91.0800 Err:509 Err:509
59.2625 Err:509 Err:509
12.8790 Err:509 Err:509
8.6160 Err:509 Err:509
2.7328 Err:509 Err:509
5.2635 Err:509 Err:509
394.6792 Err:509 Err:509
5.7817 Err:509 Err:509
5.7594 Err:509 Err:509

7.0980 Err:509 Err:509


35.5740 Err:509 Err:509
18.3195 Err:509 Err:509
34.9580 Err:509 Err:509
102.9600 Err:509 Err:509
102.9000 Err:509 Err:509
71.2800 Err:509 Err:509
59.2625 Err:509 Err:509
12.8790 Err:509 Err:509
8.6160 Err:509 Err:509
2.7328 Err:509 Err:509
358.7993 Err:509 Err:509
Err:509

979.8200 Rp 522,365.57 Rp 511,824,233.61


2,366.6050 Rp 552,370.88 Rp 1,307,243,674.63
224.4200 Err:509 Err:509
22.2971 Rp 552,370.88 Rp 12,316,290.73
105.7500 Rp 552,370.88 Rp 58,413,220.03
1,922.7200 Err:509 Err:509
80.8000 Err:509 Err:509
117.3360 Err:509 Err:509

170.9970 Err:509 Err:509


18.1000 Err:509 Err:509
21.5600 Err:509 Err:509
429.3810 Rp 382,257.13 Rp 164,133,946.59
2.1600 Err:509 Err:509
114.3550 Rp 356,267.13 Rp 40,740,927.08

979.8200 Rp 522,365.57 Rp 511,824,233.61


2,441.7630 Rp 552,370.88 Rp 1,348,758,764.85
305.9000 Err:509 Err:509
55.1444 Rp 552,370.88 Rp 30,460,182.57
105.7500 Rp 552,370.88 Rp 58,413,220.03
1,952.0000 Err:509 Err:509
16.4000 Err:509 Err:509
117.3360 Err:509 Err:509

222.4460 Err:509 Err:509


18.1000 Err:509 Err:509
37.2320 Err:509 Err:509
93.0280 Rp 382,257.13 Rp 35,560,615.82
31.8000 Err:509 Err:509
7.8150 Rp 356,267.13 Rp 2,784,227.58
67.9368 Err:509 Err:509

897.6400 Rp 522,365.57 Rp 468,896,231.00


2,404.1180 Rp 552,370.88 Rp 1,327,964,763.26
30.8929 Rp 552,370.88 Rp 17,064,316.11
105.7500 Rp 552,370.88 Rp 58,413,220.03
1,952.0000 Err:509 Err:509
142.0000 Err:509 Err:509
117.3360 Err:509 Err:509

147.8340 Err:509 Err:509


18.1000 Err:509 Err:509
21.5600 Err:509 Err:509
551.4660 Rp 382,257.13 Rp 210,801,807.70
137.4320 Rp 356,267.13 Rp 48,962,503.52
425.3760 Rp 382,257.13 Rp 162,603,006.80
119.9040 Err:509 Err:509

921.7500 Rp 522,365.57 Rp 481,490,464.92


2,677.6100 Rp 552,370.88 Rp 1,479,033,778.61
74.3362 Rp 552,370.88 Rp 41,061,162.89
45.5900 Rp 552,370.88 Rp 25,182,588.19
1,916.0000 Err:509 Err:509

793.0527 Err:509 Err:509


18.1000 Err:509 Err:509
170.5800 Err:509 Err:509
23.9833 Err:509 Err:509
114.6120 Rp 382,257.13 Rp 43,811,253.61
31.1010 Rp 356,267.13 Rp 11,080,263.85
Err:509

670.8200 Rp 150,378.60 Rp 100,876,972.45


3,799.1833 Rp 136,122.63 Rp 517,154,803.65
39.0200 Rp 136,122.63 Rp 5,311,504.83
30.9224 Err:509 Err:509
541.4424 Err:509 Err:509
19.6560 Rp 2,665,013.87 Rp 52,383,512.54
1,341.6400 Rp 78,827.90 Rp 105,758,663.76
7,598.3666 Err:509 Err:509
78.0400 Err:509 Err:509

1,728.7200 Rp 75,348.58 Rp 130,256,588.57


24.7746 Rp 75,348.58 Rp 1,866,730.81
64.4880 Rp 75,348.58 Rp 4,859,078.90
117.3360 Rp 75,348.58 Rp 8,841,100.40
563.9000 Rp 75,348.58 Rp 42,489,061.44

630.3500 Rp 150,378.60 Rp 94,791,150.51


2,919.9168 Rp 136,122.63 Rp 397,466,739.60
39.0200 Rp 136,122.63 Rp 5,311,504.83
30.9224 Err:509 Err:509
1,260.7000 Rp 78,827.90 Rp 99,378,333.53
5,839.8336 Err:509 Err:509
78.0400 Err:509 Err:509

1,345.6800 Rp 75,348.58 Rp 101,395,070.41


4,441.8800 Rp 75,348.58 Rp 334,689,328.32
61.2716 Rp 75,348.58 Rp 4,616,727.75
64.4880 Rp 75,348.58 Rp 4,859,078.90
117.3360 Rp 75,348.58 Rp 8,841,100.40

822.6500 Rp 150,378.60 Rp 123,708,955.29


2,801.0566 Rp 136,122.63 Rp 381,287,177.17
39.0200 Rp 136,122.63 Rp 5,311,504.83
30.9224 Err:509 Err:509
1,645.3000 Rp 78,827.90 Rp 129,695,543.87
5,602.1132 Err:509 Err:509
78.0400 Err:509 Err:509

1,259.1600 Rp 75,348.58 Rp 94,875,911.70


3,332.7800 Rp 75,348.58 Rp 251,120,223.79
61.2716 Rp 75,348.58 Rp 4,616,727.75
64.4880 Rp 75,348.58 Rp 4,859,078.90
117.3360 Rp 75,348.58 Rp 8,841,100.40

1,177.3800 Rp 150,378.60 Rp 177,052,756.07


2,455.7654 Rp 136,122.63 Rp 334,285,232.63
30.9224 Err:509 Err:509
2,354.7600 Rp 78,827.90 Rp 185,620,785.80
4,911.5308 Err:509 Err:509

1,150.8000 Rp 75,348.58 Rp 86,711,140.11


3,332.7800 Rp 75,348.58 Rp 251,120,223.79
82.5958 Rp 75,348.58 Rp 6,223,475.83
28.0280 Rp 75,348.58 Rp 2,111,869.86

404.2600 Rp 150,378.60 Rp 60,792,052.84


808.5200 Rp 78,827.90 Rp 63,733,933.71

302.4000 Rp 75,348.58 Rp 22,785,409.08


3,450.6300 Rp 75,348.58 Rp 260,000,053.35
Err:509

3,966.7820 Rp 125,212.00 Rp 496,688,707.78


3,966.7820 Rp 51,556.80 Rp 204,514,586.22
389.2500 Err:509 Err:509

3,866.9000 Rp 125,212.00 Rp 484,182,282.80


3,866.9000 Rp 51,556.80 Rp 199,364,989.92

4,296.6504 Rp 125,212.00 Rp 537,992,189.88


4,296.6504 Rp 51,556.80 Rp 221,521,545.34

3,937.7097 Rp 125,212.00 Rp 493,048,506.96


3,937.7097 Rp 51,556.80 Rp 203,015,711.46
Err:509

ENGGANTUNG

4.0000 Err:509 Err:509


1.0000 Rp 14,977,570.86 Rp 14,977,570.86
2.0000 Rp 7,507,158.65 Rp 15,014,317.30
43.0000 Rp 13,136,056.69 Rp 564,850,437.72
16.0000 Rp 10,154,773.23 Rp 162,476,371.61
1.0000 Rp 10,012,599.07 Rp 10,012,599.07
61.0000 Rp 4,808,900.28 Rp 293,342,917.30
18.0000 Rp 4,784,440.21 Rp 86,119,923.84
2.0000 Rp 15,624,921.06 Rp 31,249,842.12
49.0000 Rp 4,066,009.01 Rp 199,234,441.41
73.0000 Rp 3,691,548.94 Rp 269,483,072.48
1.0000 Rp 4,366,139.62 Rp 4,366,139.62
90.0000 Rp 3,567,845.81 Rp 321,106,123.00
24.0000 Rp 3,358,828.35 Rp 80,611,880.34
1.0000 Err:509 Err:509
4.0000 Err:509 Err:509
8.0000 Err:509 Err:509
21.0000 Rp 1,364,099.89 Rp 28,646,097.59
1.0000 Rp 5,898,459.43 Rp 5,898,459.43
5.0000 Rp 4,829,368.94 Rp 24,146,844.72
17.0000 Rp 4,116,641.95 Rp 69,982,913.19
9.0000 Rp 2,928,763.64 Rp 26,358,872.72
5.0000 Rp 3,879,066.29 Rp 19,395,331.45
6.0000 Rp 5,304,520.27 Rp 31,827,121.62
11.0000 Rp 5,033,215.47 Rp 55,365,370.12
2.0000 Rp 4,948,622.21 Rp 9,897,244.42

1.0000 Rp 1,169,199.18 Rp 1,169,199.18


7.0000 Rp 1,050,328.12 Rp 7,352,296.84

1.0000 Rp 66,765,505.35 Rp 66,765,505.35


1.0000 Rp 5,657,224.15 Rp 5,657,224.15
2.0000 Rp 5,592,045.90 Rp 11,184,091.81
1.0000 Rp 5,950,205.89 Rp 5,950,205.89
1.0000 Rp 4,579,198.45 Rp 4,579,198.45
1.0000 Rp 3,145,798.45 Rp 3,145,798.45
1.0000 Rp 5,038,208.73 Rp 5,038,208.73
1.0000 Rp 7,696,466.04 Rp 7,696,466.04
1.0000 Rp 3,273,654.93 Rp 3,273,654.93
1.0000 Rp 2,856,274.32 Rp 2,856,274.32
1.0000 Rp 8,139,652.17 Rp 8,139,652.17
1.0000 Rp 4,480,265.46 Rp 4,480,265.46
1.0000 Rp 26,184,577.57 Rp 26,184,577.57
1.0000 Rp 18,382,970.38 Rp 18,382,970.38
1.0000 Rp 4,479,665.46 Rp 4,479,665.46
1.0000 Rp 9,556,025.92 Rp 9,556,025.92
1.0000 Rp 8,433,260.37 Rp 8,433,260.37

1.0000 ### Rp 103,173,453.29


1.0000 ### Rp 115,546,139.87
1.0000 Rp 7,088,592.05 Rp 7,088,592.05
1.0000 Rp 3,982,174.18 Rp 3,982,174.18
1.0000 Rp 3,982,174.18 Rp 3,982,174.18
1.0000 Rp 6,714,201.01 Rp 6,714,201.01
1.0000 Rp 6,714,201.01 Rp 6,714,201.01
1.0000 Rp 6,497,818.42 Rp 6,497,818.42
1.0000 Rp 46,227,268.78 Rp 46,227,268.78
1.0000 Rp 4,991,603.85 Rp 4,991,603.85

1.0000 ### Rp 133,050,986.26


1.0000 ### Rp 133,050,986.26
1.0000 Rp 10,281,485.63 Rp 10,281,485.63
1.0000 Rp 10,281,485.63 Rp 10,281,485.63
1.0000 Rp 28,722,863.50 Rp 28,722,863.50
1.0000 Rp 10,211,595.82 Rp 10,211,595.82
1.0000 Rp 6,091,901.25 Rp 6,091,901.25
1.0000 Rp 6,091,901.25 Rp 6,091,901.25
1.0000 Rp 6,716,748.90 Rp 6,716,748.90
1.0000 Rp 6,716,748.90 Rp 6,716,748.90
2.0000 Rp 7,360,054.92 Rp 14,720,109.84
1.0000 Rp 6,954,365.69 Rp 6,954,365.69
1.0000 Rp 4,016,830.96 Rp 4,016,830.96
1.0000 ### Rp 107,556,206.65
1.0000 Rp 16,035,385.46 Rp 16,035,385.46

1.0000 ### Rp 102,666,250.78


1.0000 ### Rp 102,666,250.78
2.0000 Rp 1,996,525.26 Rp 3,993,050.52
1.0000 Rp 7,947,723.74 Rp 7,947,723.74
1.0000 Rp 7,947,723.74 Rp 7,947,723.74
1.0000 Rp 27,855,507.40 Rp 27,855,507.40
1.0000 Rp 10,334,920.25 Rp 10,334,920.25
1.0000 Rp 3,968,678.65 Rp 3,968,678.65
1.0000 Rp 3,968,678.65 Rp 3,968,678.65
1.0000 Rp 5,551,374.67 Rp 5,551,374.67
1.0000 Rp 5,551,374.67 Rp 5,551,374.67
1.0000 ### Rp 101,092,114.63
1.0000 Rp 7,244,637.10 Rp 7,244,637.10

1.0000 Rp 16,384,842.34 Rp 16,384,842.34


1.0000 Rp 14,399,434.15 Rp 14,399,434.15
1.0000 Rp 67,885,285.89 Rp 67,885,285.89
1.0000 Rp 60,156,562.03 Rp 60,156,562.03
1.0000 ### Rp 141,427,678.94
1.0000 ### Rp 141,427,678.94
1.0000 Rp 32,428,769.20 Rp 32,428,769.20
1.0000 Rp 33,942,642.95 Rp 33,942,642.95
1.0000 Rp 25,496,820.99 Rp 25,496,820.99
Err:509

1,228.0000 Err:509 Err:509


2,144.0000 Err:509 Err:509
178.0000 Err:509 Err:509
1,098.0000 Err:509 Err:509
453.2000 Err:509 Err:509
457.6000 Err:509 Err:509
456.0000 Err:509 Err:509
62.0000 Err:509 Err:509
238.0000 Err:509 Err:509
277.0000 Err:509 Err:509
473.0000 Err:509 Err:509
206.0000 Err:509 Err:509
243.0000 Err:509 Err:509
760.0000 Err:509 Err:509

61.5680 Err:509 Err:509


3,931.2000 Err:509 Err:509
247.9360 Err:509 Err:509
25.0024 Err:509 Err:509
6,361.0560 Rp 2,234.58 Rp 14,214,256.71
184.0000 Rp 12,000.00 Rp 2,208,000.00
96.0000 Err:509 Err:509
0.0450 Rp 200,000.00 Rp 9,000.00

1,918.4160 Err:509 Err:509


2,882.8800 Err:509 Err:509
233.5500 Err:509 Err:509
1,108.0650 Err:509 Err:509
35.4572 Err:509 Err:509
9,214.3665 Rp 2,234.58 Rp 20,590,193.02
312.0000 Rp 12,000.00 Rp 3,744,000.00
72.0000 Err:509 Err:509
1.8700 Rp 200,000.00 Rp 374,000.00

499.2000 Err:509 Err:509


13.9776 Err:509 Err:509
748.8000 Rp 2,234.58 Rp 1,673,249.76
80.0000 Rp 12,000.00 Rp 960,000.00
64.0000 Err:509 Err:509
Err:509

3,600.0000 Rp 211,275.00 Rp 760,590,000.00


1,328.0000 Rp 478,500.00 Rp 635,448,000.00
270.0000 Rp 193,600.00 Rp 52,272,000.00
1,261.0000 Rp 100,100.00 Rp 126,226,100.00
544.0000 Rp 22,110.00 Rp 12,027,840.00
71.0000 Rp 22,110.00 Rp 1,569,810.00
42.0000 Rp 22,110.00 Rp 928,620.00
84.0000 Rp 22,110.00 Rp 1,857,240.00
342.0000 Rp 60,060.00 Rp 20,540,520.00
112.0000 Rp 29,590.00 Rp 3,314,080.00
134.0000 Rp 75,000.00 Rp 10,050,000.00
185.0000 Rp 75,000.00 Rp 13,875,000.00
193.0000 Rp 75,000.00 Rp 14,475,000.00
1.0000 Rp 11,550,000.00 Rp 11,550,000.00
1.0000 Rp 5,880,000.00 Rp 5,880,000.00
1.0000 Rp 3,937,500.00 Rp 3,937,500.00
1.0000 Rp 1,078,000.00 Rp 1,078,000.00
6.0000 Rp 1,100,000.00 Rp 6,600,000.00
2.0000 Rp 1,078,000.00 Rp 2,156,000.00
2.0000 Rp 1,210,000.00 Rp 2,420,000.00
4.0000 Rp 2,640,000.00 Rp 10,560,000.00
1.0000 Rp 2,625,000.00 Rp 2,625,000.00
1.0000 Rp 2,625,000.00 Rp 2,625,000.00
3.0000 Rp 561,000.00 Rp 1,683,000.00
1.0000 Rp 544,500.00 Rp 544,500.00
13.0000 Rp 495,000.00 Rp 6,435,000.00
7.0000 Rp 495,000.00 Rp 3,465,000.00
5.0000 Rp 495,000.00 Rp 2,475,000.00
3.0000 Rp 495,000.00 Rp 1,485,000.00
1.0000 Rp 380,000.00 Rp 380,000.00
31.0000 Rp 380,000.00 Rp 11,780,000.00
1.0000 Rp 1,045,000.00 Rp 1,045,000.00
1.0000 Rp 1,650,000.00 Rp 1,650,000.00
1.0000 Rp 5,500,000.00 Rp 5,500,000.00
280.0000 Rp 1,100,000.00 Rp 308,000,000.00
50.0000 Rp 1,870,000.00 Rp 93,500,000.00
24.0000 Rp 4,950,000.00 Rp 118,800,000.00
12.0000 Rp 11,770,000.00 Rp 141,240,000.00
0.5000 Rp 82,500,000.00 Rp 41,250,000.00
2.0000 Rp 88,000.00 Rp 176,000.00
263.0000 Rp 25,000.00 Rp 6,575,000.00
80.0000 Err:509 Err:509
115.0000 Err:509 Err:509
626.0000 Err:509 Err:509
96.0000 Err:509 Err:509
104.0000 Err:509 Err:509
16.0000 Err:509 Err:509
298.0000 Err:509 Err:509
18.0000 Err:509 Err:509
346.0000 Err:509 Err:509
51.0000 Err:509 Err:509
Err:509
720.8870 Rp 26,673.65 Rp 19,228,687.53
309.3100 Rp 55,773.98 Rp 17,251,448.21
321.3400 Rp 98,267.63 Rp 31,577,318.62
506.0100 Rp 55,773.98 Rp 28,222,189.09
1,130.8400 Rp 98,267.63 Rp 111,124,961.06
104.3000 Rp 137,676.38 Rp 14,359,645.91
1,092.3910 Rp 137,676.38 Rp 150,396,432.96
230.1100 Rp 317,205.13 Rp 72,992,071.31
805.4600 Rp 98,267.63 Rp 79,150,641.23
193.6500 Rp 317,205.13 Rp 61,426,772.46
49.0000 Rp 7,885,140.00 Rp 386,371,860.00
45.0000 Rp 4,929,568.50 Rp 221,830,582.50
29.0000 Rp 3,704,818.00 Rp 107,439,722.00
45.0000 Rp 2,482,220.15 Rp 111,699,906.75
20.0000 Rp 1,160,120.15 Rp 23,202,403.00
97.0000 Rp 4,699,393.15 Rp 455,841,135.55
86.0000 Rp 2,834,893.15 Rp 243,800,810.90
61.0000 Rp 1,686,361.15 Rp 102,868,030.15
33.0000 Rp 895,813.15 Rp 29,561,833.95
17.0000 Rp 860,000.00 Rp 14,620,000.00
41.0000 Rp 45,000.00 Rp 1,845,000.00
17.0000 Rp 100,000.00 Rp 1,700,000.00
4.0000 Rp 141,837.60 Rp 567,350.40
16.0000 Rp 141,837.60 Rp 2,269,401.60
244.0000 Rp 293,257.60 Rp 71,554,854.40
33.0000 Rp 248,057.60 Rp 8,185,900.80
228.0000 Rp 106,107.00 Rp 24,192,396.00
53.0000 Rp 106,107.00 Rp 5,623,671.00
5.0000 Err:509 Err:509
4.0000 Err:509 Err:509
4.0000 Err:509 Err:509
22.9200 Rp 2,001,645.84 Rp 45,877,722.65
146.0975 Rp 217,982.65 Rp 31,846,720.21
12.0000 Rp 8,000,000.00 Rp 96,000,000.00
2.0000 Rp 15,000,000.00 Rp 30,000,000.00
1.0000 Rp 5,000,000.00 Rp 5,000,000.00
283.0000 Err:509 Err:509
Err:509
498.0000 Rp 32,815.25 Rp 16,341,994.50
30,864.7642 Rp 41,272.35 Rp 1,273,861,350.73
16,068.0421 Rp 50,748.35 Rp 815,426,624.31
21,148.2436 Rp 32,815.25 Rp 693,984,900.79
247.3792 Rp 32,815.25 Rp 8,117,810.29
248.5500 Rp 39,081.05 Rp 9,713,594.98
563.9000 Rp 32,815.25 Rp 18,504,519.48
4,167.0675 Err:509 Err:509
498.0000 Rp 43,096.25 Rp 21,461,932.50
591.2080 Rp 43,096.25 Rp 25,478,847.77
563.9000 Rp 43,096.25 Rp 24,301,975.38
21,148.2436 Rp 43,096.25 Rp 911,409,993.25
247.3792 Rp 43,096.25 Rp 10,661,115.85
1,483.6700 Err:509 Err:509
72.9600 Err:509 Err:509
81.6000 Err:509 Err:509
217.2200 Err:509 Err:509
95.2200 Err:509 Err:509
2,900.0000 Rp 230,057.50 Rp 667,166,750.00
145.0800 Rp 2,001,645.84 Rp 290,398,778.47
92.0000 Rp 1,400,000.00 Rp 128,800,000.00
4.0000 Rp 4,500,000.00 Rp 18,000,000.00
10.0000 Rp 2,200,000.00 Rp 22,000,000.00
3.0000 Rp 2,500,000.00 Rp 7,500,000.00
26.0000 Rp 180,000.00 Rp 4,680,000.00
66.0000 Rp 2,400,000.00 Rp 158,400,000.00
8.0000 Rp 5,500,000.00 Rp 44,000,000.00
1.0000 Rp 5,000,000.00 Rp 5,000,000.00
Err:509
RENCANA ANGGARAN BIAYA

Pekerjaan : RENOVASI/PERBAIKAN SELASAR PENGHUBUBG


Lokasi : KANTOR (LPMP) PROVINSI SULAWESI TENGGARA
Tahun Anggaran : 2019

No. Jenis Pekerjaan Volume

A. PEKERJAAN PERSIAPAN
1 Pembuatan Bangsal Kerja dan Gudang Bahan. 1.00
2 Pembersihan Lokasi 1.00
3 Administrasi dan Dokumentasi. 1.00
4 Air Kerja, P3K, dan SMK3 1.00
5 Papan Nama Proyek 1.00
6 Pek. Pengukuran dan Pasangan Bouwplank. 16.00
Jumlah Harga
B. PEKERJAAN LANTAI DAN PENAMBAHAN ANAK TANGGA
1 Pek. Keramik 40 x 40 cm Lantai 1 165.67
2 Pek. Keramik 40 x 40 cm Lantai 2 187.98
3 Pek.Batu Gunung Untuk Tangga 1 Pc : 5 Psr 8.60
Jumlah Harga
C. PEKERJAAN PENEBALAN KOLOM DAN PLESTERAN
1 Pek. Pasangan Bata 1/2 Bata Selimut Kolom 1Pc : 2Psr 19.37
2 Pek. Pasangan Dinding 1/2 Bata Untuk Taman Mini 1Pc : 2Psr 18.78
3 Pek. Plesteran Dinding 1/2 Bata 1Pc : 2Psr 38.15
4 Pek. Plesteran Bidang Balok Dan Listplak Beton 1Pc : 2Psr 23.57
Jumlah Harga
D. PEKERJAAN PLAFOND
1 Pek. Rangka plafond Hollow Galvalum 4x4 cm,(60x60)cm 127.65
2 Pasangan Penutup plafond Gypsumboard 9 mm 127.65
Jumlah Harga
E. PEKERJAAN BESI,ALUMINIUM,DAN REALING KACA
1 Pek. Railling Kaca 8 mm 165.56
2 Pek. Kisi-Kisi hollow 163.98
3 Pek. Kisi- kisi Kalsi Plank 23.22
4 Pek. Sunscreen 15.80
Jumlah Harga
F. PEKERJAAN MEKANIKAL ELETRIKAL
1 Pek. Titik Instalasi 7.00
2 Lampu TL 1x10 watt ex. Philips (putih) 7.00
3 Kabel NYM 3x2,5 mm 0.20
Jumlah Harga
G. PEKERJAAN ATAP KANOPI
1 Pek. Rangka Kanopi 137.78
2 Pek. Kaca Akrilik Bening 3 mm 15.59
3 Spider Kaca 4 Kaki 11.00
Jumlah Harga
H. PEKERJAAN FINISHING
1 Pek. Pengecetan
- Pek. Cat Dinding Bata Ex.Mowilex/Setara 38.15
- Pek. Cat Bidang Beton Ex.Nodrop/Setara 23.57
- Pek. Cat Plafond 127.65
2 Pek.Acian Dinding Bata 38.15
3 Pek.Acian Bidang Beton 23.57
4 Pembersihan Akhir 1.00
Jumlah Harga
AN BIAYA

BG

Harga
Satuan Jumlah
Satuan

Ls 2,000,000.00 2,000,000.00
Ls 500,000.00 500,000.00
Ls 650,000.00 650,000.00
Ls 500,000.00 500,000.00
Ls 250,000.00 250,000.00
M1 71,334.50 1,141,352.00
5,041,352.00

m2 382,257.13 63,328,537.90
m2 382,257.13 71,856,694.36
m3 951,431.80 8,182,313.48
143,367,545.74

m2 150,378.60 2,912,833.48
m2 150,378.60 2,824,110.11
m2 78,827.90 3,007,284.39
m2 78,827.90 1,858,052.43
10,602,280.41

m2 125,212.00 15,983,311.80
m2 51,556.80 6,581,225.52
22,564,537.32
m2 679,623.84 112,518,522.54
m2 156,621.57 25,682,804.50
m2 230,057.50 5,340,830.87
m2 275,995.40 4,360,948.12
147,903,106.03

Titik 211,275.00 1,478,925.00


Bh 100,100.00 700,700.00
Roll 1,100,000.00 220,000.00
2,399,625.00

m2 311,767.82 42,955,369.90
m2 482,130.60 7,517,766.02
Bh 1,400,000.00 15,400,000.00
65,873,135.91

-
m2 41,272.35 1,574,540.15
m2 32,815.25 773,488.26
m2 50,748.35 6,478,026.88
m2 43,096.25 1,644,121.94
m2 43,096.25 1,015,821.71
Ls 500,000.00 500,000.00
11,985,998.93
DAFTAR HARGA BARANG DAN UPAH KERJA
Pekerjaan : RENOVASI/PERBAIKAN SELASAR PENGHUBUNG
Lokasi : KANTOR (LPMP) PROVINSI SULAWESI TENGGARA
Tahun : 2019

NO TENAGA SATUAN

1 2 3
1 Mandor OH
2 Kepala tukang batu OH
3 Kepala tukang besi OH
4 Kepala tukang kayu OH
5 Kepala tukang cat OH
3 Tukang batu OH
4 Tukang besi OH
5 Tukang bongkar OH
6 Tukang kayu OH
7 Tukang gali tanah OH
8 Tukang cat OH
9 Tukang aluminium OH
10 Tukang listrik OH
11 Tukang las OH
12 Tukang plafond OH
13 Pekerja OH
A. BAHAN DASAR
1 Tanah urug M3
2 Pasir urug M3
3 Pasir pasangan M3
4 Pasir beton M3
5 Batu belah gunung M3
6 Batu bata Bh
7 Koral beton/Split 2.3 cm M3
8 Koral beton/Split 1.2 cm M3
9 Semen Portland Kg
10 Semen warna Kg
11 Semen putih Kg
12 Semen Sika waterproofing mortar Kg
13 Air Bersih Ltr
B. BAHAN LANTAI
1 Tegel granit 80 x 80 cm ex. Niro/setara (Homogenius) Bh
2 Tegel granit 60 x 60 cm ex. Vicenza nano/setara (homogenius) Bh
3 Tegel granit warna 60x60 cm ex. Dux Nano/setara Bh
4 Tegel granit anti slip warna 60x60 cm ex. Dux Nano/setara Bh
5 Tegel Keramik warna 40x40 cm ex. Roman/setara KW I Bh
6 Tegel Keramik warna antislip 40x40 cm ex. Roman/setara KW I Bh
7 Tegel Keramik border warna 20x40 cm ex. Roman/setara KW I Bh
8 Tegel granit warna ut. plint 10x60 cm ex. Vicenza Nano/setara Bh
9 batu alam uk. 30 x 60 cm Bh
10 Vinyl anti bakteri, anti static dan anti jamur ex. Mipolam plus/setara m2
C. BAHAN KAYU
1 Dolken kayu dia 8/400 Cm Btg.
2 Dolken kayu dia 10/400 Cm Btg.
3 Papan Kayu jati kelas I M3
4 Balok Kayu bayam Kelas I M3
5 Papan kayu Kelas II M3
6 Balok Kayu Kelas II M3
7 Papan/balok kayu meranti kelas III (bekisting) M3
8 List kayu profil M1
D. BAHAN LANGIT-LANGIT & PARTISI
1 Tripleks 3 mm Lbr
2 Tripleks 3 mm m2
3 Multipleks 6 mm Lbr
4 Multipleks 6 mm m2
5 Multipleks 9 mm Lbr
6 Multipleks 9 mm m2
7 Kalsiplank 8 mm uk. 30x300 cm Lbr
8 Gipsumboard 9 mm Lbr
9 Alumunium Hollow Galvalum 2. 4 cm M1
10 Alumunium Hollow Galvalum 4. 4 cm M1
11 Hollow aluminium 2.5x3.8 cm M1
12 Sekrup plafond Bh
13 Sekrup Rangka Plafond/1000 biji biji
14 Kawat Penggantung (Tali Scoor) M1
15 allowAngel (sudut) M1
18 HPL ex. Taco Lbr
19 Karet putih pelapis kaca 5 mm M1
E. BAHAN ATAP
1 Baut (screw driver) Bh
2 Dynabolt Bh
3 Seng gelombang 7 kk lbr
4 Seng gelombang kk
F. BAHAN BESI
1 Kawat beton Kg
5 Paku biasa 2"-5" Kg
6 Paku Plafond Kg
7 Paku tripleks Kg
8 Paku Kalsiboard Kg
9 Paku/screw/Ramsel bh
10 Besi strip 3cm, tebal 3mm M1
11 Baut Fisher Bh
12 Baut sekrup Bh
15 Baut baja hitam dia 16 Bh
16 Besi Hollow 2x2 cm, 3 mm M1
17 Besi Hollow 2x4 cm, 3 mm M1
18 Besi Hollow 4x4 cm, 3 mm M1
19 Besi Hollow 4x6 cm, 3 mm M1
19 Besi Hollow 6x8 cm, 3 mm M1
20 stainless 2x4 cm, 2 mm M1
21 stainless 4x4 cm, 2 mm M1
22 tiang pagar stainless 4x6 cm, 2 mm Bh
23 pipa stainles 2 inchi tebal 3 mm M1
24 Stainless steel plate M2
25 Kawat Las elektroda 2 Kg
26 Kawat Las elektroda 3.2 Kg
27 Kawat stainless Kg
G. BAHAN CAT
1 Plamur tembok boyo 23 Kg. Kg.
2 Plamir kayu Kg.
3 Dempul Kayu impra Ltr
4 Cat pewarna impra Ltr
5 Clear impra Ltr
6 Cat meni kayu/besi ex. Avian/setara Kg
7 Cat anti bakteri ex. No odor/setara Kg
8 Cat tembok ekterior ex.Jotun jotashield/setara Kg.
9 Cat tembok interior ex. Jotun semi sintetic/setara Kg.
10 Cat langit-langit ex. mowilex/setara Kg.
11 Cat Plat beton ex. Nodrop/setara Kg
12 Cat kilap kayu ex. avian/setara Kg.
13 Pengencer/thinner Ltr
14 Lem fox/ lem kayu Kg.
15 Lem fox kuning Kg
16 Kuas biasa 3 cm Bh.
17 Kuas biasa 4" Bh.
18 Kuas biasa 5 cm Bh.
19 Kuas Roll Bh.
20 Ampelas halus Lbr
21 Ampelas kasar Lbr
22 UB 888/400 Compoud Zak
23 Isolasi Gypsum Roll
24 Paku/screw/Ramsel Bh.
25 Solar Ltr
26 Minyak bekisting Ltr
27 Residu Kg
I BAHAN INSTALASI LISTRIK
1 RM TL LED mirror stainless + balon 2 pcs 18 watt Bh
2 Downlight panasonic 5 inchi Bh
3 Downlight panasonic 4 inchi Bh
4 Lampu hias kotak 4 mata lampu Bh
5 Lampu spot tabung slast body penutup kaca, 1 pcs Bh
6 Lampu spot tabung slast body penutup kaca, 2 pcs Bh
7 Lampu TL besar 1x10 watt ex. Philips/setara Bh
9 Lampu 18 watt ex. Philips/setara Bh
10 Lampu 10 watt ex. Philips/setara Bh
11 Lampu 8 watt ex. Philips/setara Bh
12 Lampu LED 10 (9 watt) ex. Philips/setara Bh
12 Lampu LED 20 watt ex. Philips/setara Bh
13 Stop kontak ex. panasonic/setara Bh
15 Saklar ganda 2 modul ex. Panasonic/setara Bh
16 Saklar tunggal ex. Panasonic/setara Bh
25 MCB 6 A 1 o Merlin Gering Bh
26 MCB 10 A 1 o Merlin Gering Bh
27 MCB 16 A 1 o Merlin Gering Bh
28 MCCB 3 x 800 A Bh
29 MCCB 3 x 630 A Bh
30 MCCB 3 X 360 A Bh
31 MCCB 3 x 63A Bh
32 MCCB 160 A Bh
33 MCCB 120 A Bh
34 MCCB 225 A Bh
35 MCCB 355 A Bh
36 MCCB 400 A Bh
37 MCCB 425 A Bh
38 MCCB 75 A Bh
39 MCCB 63 A Bh
40 MCCB 50 A Bh
41 MCCB 35 A Bh
42 MCCB 25 A Bh
43 MCCB 16 A Bh
44 Box MCB Bh
45 Sekreng Cas (MCB) Bh
46 Kabel NYM 3x2,5 mm2 Eterna (100 M) Roll
47 Kabel NYM 4x4 mm2 Eterna (100 M) Roll
48 Kabel NYA 4x10 mm2 Eterna (100 M) Roll
49 Kabel NYY 4x25 mm2 Eterna (100 M) Roll
50 Kabel NYY 4x150 mm2 Eterna (100 M) Roll
51 kabel BC 10 mm2 Roll
52 kabel BC 16 mm2 Roll
53 Kabel BC 70 mm2 Roll
54 Panel Induk Lantai 40x 60 cm2 Standart Bh
55 Panel Pembagi Lantai 40x 60 cm2 Standart Bh
56 Pipa listrik 1/2 inchi, Ex Clipsal Btg
57 Kee nee Bh
58 Inbow Dos Bh
59 Las DOP Bh
60 Isolasi Listrik, Ex. Unibell Bh
61 Klem kabel No 10 Bh
62 Tee Doz 5/8 ex. Clipsal Bh
63 Ground Box set
64 Kawat Penghantar m1
K BAHAN LAIN-LAIN
1 Pintu Aluminium 60x190 cm pabrikasi BH
2 Kusen Aluminium 3" coating ex. Alexindo/setara M1
3 Bingkai Daun Pintu Aluminium M1
4 Bingkai Jendela Alumiium Architrave M1
5 Mesin rel pintu otomatis Set
6 Kaca ACRYLIC 3 MM – 1 x 2 BENING M2
7 Kaca bening 5 mm M2
8 Kaca bening 8 mm M2
9 Kaca Panasap 8 mm M2
10 Kaca bening 10 mm M2
11 Kaca tempered 12mm Uk; 1 x 2.3 m m2
12 Kaca cermin 6 mm M2
13 Penggantung kaca Bh
14 Silicon Sealant kaca/lem Kaca Kg
15 Karet putih pelapis kaca M
16 karet sealant M
17 Karet elestomer tebal 10 mm M2
18 Spider Kaca 4 kaki Bh
19 Sekrup fisher Bh
20 Door closer ex. Dexon/setara Bh
21 Loster uk. 15x25 cm Bh
22 Pancang beton dia 30 cm tebal 6 cm kelas A K-500 M
23 Pancang beton dia 40 cm tebal 7,5 cm kelas A K-500 M
24 Alat penyambung pancang Bh
25 Sewa alat tripod tinggi 5 m hari/8 jam
26 Sewa alat hammer 2 ton hari/8 jam
27 Sewa alat hammer 2.5 ton hari/8 jam
AH KERJA

UPAH/HARGA

4
Rp 110,000.00
Rp 150,000.00
Rp 150,000.00
Rp 150,000.00
Rp 150,000.00
Rp 130,000.00
Rp 130,000.00
Rp 130,000.00
Rp 130,000.00
Rp 130,000.00
Rp 130,000.00
Rp 130,000.00
Rp 130,000.00
Rp 130,000.00
Rp 130,000.00
Rp 85,000.00

Rp 84,000.00
Rp 135,000.00
Rp 215,500.00
Rp 215,500.00
Rp 218,000.00
Rp 750.00
Rp 328,000.00
Rp 328,000.00
Rp 1,500.00
Rp 24,000.00
Rp 2,800.00
Rp 19,500.00
Rp 55.00

Rp 184,366.67
Rp 98,750.00
Rp 62,500.00
Rp 67,750.00
Rp 20,833.33
Rp 22,500.00
Rp 15,000.00
Rp 16,458.33
Rp 38,000.00
Rp 280,500.00
Rp 10,000.00
Rp 13,000.00
Rp 4,700,000.00
Rp 4,600,000.00
Rp 4,000,000.00
Rp 3,400,000.00
Rp 2,000,000.00
Rp 18,600.00

Rp 56,000.00
Rp 22,950.82
Rp 75,000.00
Rp 25,194.84
Rp 145,000.00
Rp 48,710.02
Rp 41,000.00
Rp 75,000.00
Rp 3,666.67
Rp 4,950.00
Rp 21,000.00
Rp 100.00
Rp 100.00
Rp 5,000.00
Rp 6,000.00
Rp 178,500.00
Rp 2,500.00

Rp 1,000.00
Rp 10,000.00
Rp 56,000.00
Rp 8,000.00

Rp 30,000.00
Rp 24,000.00
Rp 11,200.00
Rp 27,300.00
Rp 27,300.00
Rp 100.00
Rp 9,750.00
Rp 2,000.00
Rp 800.00
Rp 12,000.00
Rp 15,583.33
Rp 18,333.33
Rp 22,000.00
Rp 29,333.33
Rp 36,666.67
Rp 58,333.33
Rp 75,000.00
Rp 150,000.00
Rp 180,000.00
Rp 2,250,000.00
Rp 18,000.00
Rp 25,000.00
Rp 20,000.00
Rp 47,120.00
Rp 15,000.00
Rp 60,000.00
Rp 70,000.00
Rp 72,000.00
Rp 35,000.00
Rp 25,000.00
Rp 69,500.00
Rp 58,750.00
Rp 42,500.00
Rp 48,250.00
Rp 59,000.00
Rp 24,800.00
Rp 18,000.00
Rp 61,000.00
Rp 3,700.00
Rp 11,000.00
Rp 12,600.00
Rp 25,000.00
Rp 5,000.00
Rp 5,500.00
Rp 76,000.00
Rp 32,500.00
Rp 100.00
Rp 8,650.00
Rp 16,500.00
Rp 8,000.00

Rp 478,500.00
Rp 88,000.00
Rp 58,850.00
Rp 550,000.00
Rp 235,400.00
Rp 352,000.00
Rp 100,100.00
Rp 47,300.00
Rp 44,000.00
Rp 42,350.00
Rp 105,600.00
Rp 139,700.00
Rp 22,110.00
Rp 60,060.00
Rp 29,590.00
Rp 75,000.00
Rp 75,000.00
Rp 75,000.00
Rp 11,550,000.00
Rp 5,880,000.00
Rp 3,937,500.00
Rp 1,078,000.00
Rp 1,100,000.00
Rp 1,078,000.00
Rp 1,210,000.00
Rp 2,640,000.00
Rp 2,625,000.00
Rp 2,625,000.00
Rp 561,000.00
Rp 544,500.00
Rp 495,000.00
Rp 495,000.00
Rp 495,000.00
Rp 495,000.00
Rp 65,000.00
Rp 250,000.00
Rp 1,100,000.00
Rp 1,870,000.00
Rp 4,950,000.00
Rp 11,770,000.00
Rp 82,500,000.00
Rp 1,045,000.00
Rp 1,650,000.00
Rp 5,500,000.00
Rp 380,000.00
Rp 380,000.00
Rp 16,000.00
Rp 2,500.00
Rp 5,000.00
Rp 2,500.00
Rp 10,000.00
Rp 100.00
Rp 7,500.00
Rp 88,000.00
Rp 25,000.00

Rp 1,100,000.00
Rp 98,000.00
Rp 80,500.00
Rp 82,250.00
Rp 150,000.00
Rp 357,000.00
Rp 101,750.00
Rp 311,666.00
Rp 495,000.00
Rp 385,000.00
Rp 1,575,000.00
Rp 150,000.00
Rp 2,000.00
Rp 5,000.00
Rp 2,500.00
Rp 4,166.67
Rp 200,000.00
Rp 1,400,000.00
Rp 500.00
Rp 490,000.00
Rp 25,000.00
Rp 245,000.00
Rp 395,000.00
Rp 240,000.00
Rp 540,000.00
Rp 1,500,000.00
Rp 1,700,000.00
ANALISA HARGA SATUAN
Pekerjaan : RENOVASI/PERBAIKAN SELASAR PENGHUBUNG
Lokasi : KANTOR (LPMP) PROVINSI SULAWESI TENGGARA
Tahun : 2017

A. PEKERJAAN PENDAHULUAN/PERSIAPAN

1 Analisa SNI-2013 1 m' Pengukuran dan pemasangan bowplank


BAHAN
0.0120 M3 kaso 5/7 Kayu Kelas III @ Rp 2,000,000.00
0.0200 Kg Paku biasa 2"-5" @ Rp 24,000.00
0.0070 M3 Papan 3/20 Kelas III @ Rp 2,000,000.00
TENAGA
0.1000 Oh Tukang Kayu @ Rp 130,000.00
0.1000 Oh Pekerja @ Rp 85,000.00
0.0100 Oh Kepala tukang @ Rp 150,000.00
0.0050 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 15 %
Total

2 Analisa SNI-2013 1 m2 Pembuatan bedeng buruh


BAHAN
1.2500 Btg Dolken kayu dia.8-10 / 400 Cm @ Rp 10,000.00
18.0000 Kg Sement Portland @ Rp 1,500.00
1.5000 Lbr Seng gelombang @ Rp 56,000.00
0.0300 M3 Pasir beton @ Rp 215,500.00
0.0500 M3 Koral beton 2.3 @ Rp 328,000.00
0.1860 M3 Kayu 5/7 Balok kelas III @ Rp 2,000,000.00
0.3000 Kg Paku biasa 2"-5" @ Rp 24,000.00
1.3500 Lbr Kalsiboard 3 mm @ Rp 41,000.00
TENAGA
2.0000 Oh Tukang Kayu @ Rp 130,000.00
1.0000 Oh Pekerja @ Rp 85,000.00
0.2000 Oh Kepala tukang @ Rp 150,000.00
0.0500 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 15 %
Total
GGARA

ank

Rp 24,000.00
Rp 480.00
Rp 14,000.00

Rp 13,000.00
Rp 8,500.00
Rp 1,500.00
Rp 550.00
Rp 62,030.00
Rp 9,304.50
Rp 71,334.50

Rp 12,500.00
Rp 27,000.00
Rp 84,000.00
Rp 6,465.00
Rp 16,400.00
Rp 372,000.00
Rp 7,200.00
Rp 55,350.00

Rp 260,000.00
Rp 85,000.00
Rp 30,000.00
Rp 5,500.00
Rp 961,415.00
Rp 144,212.25
Rp 1,105,627.25
B. 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 13 % Rp 10,588.50
Total Rp 92,038.50

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 13 % Rp 8,645.00
Total Rp 75,145.00

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 13 % Rp 6,240.00
Total Rp 54,240.00

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 13 % Rp 24,518.00
Total Rp 213,118.00

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 13 % Rp 19,344.00
Total Rp 168,144.00
D. 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
0.6379 M3 Pasir beton @ Rp 215,500.00
0.7607 M3 Koral beton (Split 2.3) @ Rp 328,000.00
200.0000 Ltr Air @ Rp 55.00
TENAGA
0.2000 Oh Tukang batu @ Rp 130,000.00
1.2000 Oh Pekerja @ Rp 85,000.00
0.0200 Oh Kepala tukang @ Rp 150,000.00
0.0600 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

2 Analisa SNI-2013 1 M2 Pasang Bekisting Untuk Pondasi


BAHAN
0.0400 M3 Kayu Kelas-III @ Rp 2,000,000.00
0.3000 Kg Paku Biasa @ Rp 24,000.00
0.1000 Lt Minyak Bekisting @ Rp 16,500.00
TENAGA
0.5200 Oh Pekerja @ Rp 85,000.00
0.2600 Oh Tukang Batu @ Rp 130,000.00
0.0260 Oh Kepala Tukang @ Rp 150,000.00
0.0260 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

3 Analisa SNI-2013 1M2 Pasangan bekesting untuk sloof


BAHAN
0.0450 M3 Kayu/Papan (Kayu Kelas III) @ Rp 2,000,000.00
0.3000 Kg Paku 2" - 5" @ Rp 24,000.00
0.1000 Ltr Minyak bekisting @ Rp 16,500.00
TENAGA
0.5200 OH Pekerja @ Rp 85,000.00
0.2600 OH Tukang Batu @ Rp 130,000.00
0.0260 OH Kepala Tukang @ Rp 150,000.00
0.0260 OH Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

4 Analisa SNI-2013 1M2 Pasangan bekesting untuk kolom


BAHAN
0.0400 M3 Kayu Kelas-III @ Rp 2,000,000.00
0.4000 Kg Paku Biasa 2"-5" @ Rp 24,000.00
0.2000 Lt Minyak Bekisting @ Rp 16,500.00
0.0150 M3 Kayu Kelas-III (Balok) @ Rp 2,000,000.00
0.3500 Lbr Tripleks 3 mm @ Rp 56,000.00
2.0000 Btg Kayu Dolken @ Rp 10,000.00
TENAGA
0.6600 Oh Pekerja @ Rp 85,000.00
0.3300 Oh Tukang Batu @ Rp 130,000.00
0.0330 Oh Kepala Tukang @ Rp 150,000.00
0.0330 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

5 Analisa SNI-2013 1M2 Pasangan bekesting untuk balok


BAHAN
0.0400 M3 Kayu Kelas-III @ Rp 2,000,000.00
0.4000 Kg Paku Biasa 2"-5" @ Rp 24,000.00
0.2000 Lt Minyak Bekisting @ Rp 16,500.00
0.0180 M3 Kayu Kelas-III (Balok) @ Rp 2,000,000.00
0.3500 Lbr Tripleks 3 mm @ Rp 56,000.00
2.0000 Btg Kayu Dolken @ Rp 10,000.00
TENAGA
0.6600 Oh Pekerja @ Rp 85,000.00
0.3300 Oh Tukang Batu @ Rp 130,000.00
0.0330 Oh Kepala Tukang @ Rp 150,000.00
0.0330 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

6 Analisa SNI-2013 1M2 Pasangan bekesting untuk lantai


BAHAN
0.0400 M3 Kayu Kelas-III @ Rp 2,000,000.00
0.4000 Kg Paku Biasa 2"-5" @ Rp 24,000.00
0.2000 Lt Minyak Bekisting @ Rp 16,500.00
0.0150 M3 Kayu Kelas-III (Balok) @ Rp 2,000,000.00
0.3500 Lbr Tripleks 3 mm @ Rp 56,000.00
6.0000 Btg Kayu Dolken @ Rp 10,000.00
TENAGA
0.6600 Oh Pekerja @ Rp 85,000.00
0.3300 Oh Tukang Batu @ Rp 130,000.00
0.0330 Oh Kepala Tukang @ Rp 150,000.00
0.0330 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

7 Analisa SNI-2013 1M2 Pasangan bekesting untuk tangga


BAHAN
0.0300 M3 Kayu Kelas-III @ Rp 2,000,000.00
0.4000 Kg Paku Biasa 2"-5" @ Rp 24,000.00
0.1500 Lt Minyak Bekisting @ Rp 16,500.00
0.0150 M3 Kayu Kelas-III (Balok) @ Rp 2,000,000.00
0.3500 Lbr Tripleks 3 mm @ Rp 56,000.00
2.0000 Btg Kayu Dolken @ Rp 10,000.00
TENAGA
0.6600 Oh Pekerja @ Rp 85,000.00
0.3300 Oh Tukang Batu @ Rp 130,000.00
0.0330 Oh Kepala Tukang @ Rp 150,000.00
0.0330 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

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


BAHAN
326.0000 Kg Semen Portland @ Rp 1,500.00
0.5429 M3 Pasir Beton @ Rp 215,500.00
0.7622 M3 Batu Pecah 2-3 cm @ Rp 328,000.00
215.0000 Ltr Air @ Rp 55.00
TENAGA
1.6500 Oh Pekerja @ Rp 85,000.00
0.2750 Oh Tukang Batu @ Rp 130,000.00
0.0280 Oh Kepala Tukang @ Rp 150,000.00
0.0830 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

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


BAHAN
371.0000 Kg Semen Portland @ Rp 1,500.00
0.4921 M3 Pasir Beton @ Rp 215,500.00
0.7756 M3 Batu Pecah 2-3 cm @ Rp 328,000.00
215.0000 Ltr Air @ Rp 55.00
TENAGA
1.6500 Oh Pekerja @ Rp 85,000.00
0.2750 Oh Tukang Batu @ Rp 130,000.00
0.0280 Oh Kepala Tukang @ Rp 150,000.00
0.0830 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

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


BAHAN
384.0000 Kg Semen Portland @ Rp 1,500.00
0.4886 M3 Pasir Beton @ Rp 215,500.00
0.7600 M3 Batu Pecah 2-3 cm @ Rp 328,000.00
215.0000 Ltr Air @ Rp 55.00
TENAGA
1.6500 Oh Pekerja @ Rp 85,000.00
0.2750 Oh Tukang Batu @ Rp 130,000.00
0.0280 Oh Kepala Tukang @ Rp 150,000.00
0.0830 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

11 Analisa SNI-2013 1M3 Membuat beton dengan K-300


BAHAN
413.0000 Kg Semen Portland @ Rp 1,500.00
0.4864 M3 Pasir Beton @ Rp 215,500.00
0.7563 M3 Batu Pecah 2-3 cm @ Rp 328,000.00
215.0000 Ltr Air @ Rp 55.00
TENAGA
1.6500 Oh Pekerja @ Rp 85,000.00
0.2750 Oh Tukang Batu @ Rp 130,000.00
0.0280 Oh Kepala Tukang @ Rp 150,000.00
0.0830 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

12 Analisa SNI-2013 1 Kg Pembesian dengan Besi Polos


BAHAN
1.0500 Kg Besi Beton Polos @ Err:509
0.0150 Kg Kawat Beton @ Rp 30,000.00
TENAGA
0.0070 Oh Pekerja @ Rp 85,000.00
0.0070 Oh Tukang Batu @ Rp 130,000.00
0.0007 Oh Kepala Tukang @ Rp 150,000.00
0.0004 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

13 Analisa SNI-2013 1 Kg Pembesian dengan Besi ulir


BAHAN
1.0500 Kg Besi Beton ulir @ Err:509
0.0150 Kg Kawat Beton @ Rp 30,000.00
TENAGA
0.0070 Oh Pekerja @ Rp 85,000.00
0.0070 Oh Tukang Batu @ Rp 130,000.00
0.0007 Oh Kepala Tukang @ Rp 150,000.00
0.0004 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

14 Analisa SNI-2013 1 M Pemancangan beton dia 30 cm


BAHAN
1.0300 M1 Tiang pancang dia 30 K-500 @ Rp 245,000.00
0.0312 hari tripod tinggi 5 m @ Rp 540,000.00
0.0312 hari Diesel Hammer 2.5 ton @ Rp 1,700,000.00
0.0417 Bh Alat penyambung pancang @ Rp 240,000.00
TENAGA
0.2500 Oh Pekerja @ Rp 85,000.00
0.0312 Oh tukang @ Rp 130,000.00
0.0250 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

15 Analisa SNI-2013 1 M Pemancangan beton dia 40 cm


BAHAN
1.0300 M1 Tiang pancang dia 40 K-500 @ Rp 395,000.00
0.0526 hari tripod tinggi 5 m @ Rp 540,000.00
0.0526 hari Diesel Hammer 2.5 ton @ Rp 1,700,000.00
0.0417 Bh Alat penyambung pancang @ Rp 240,000.00
TENAGA
0.4208 Oh Pekerja @ Rp 85,000.00
0.0526 Oh tukang @ Rp 130,000.00
0.0421 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

HARGA SATUAN BETON


1 Analisa 1 M3 Pondasi Telapak Poer Plat P1
1.0000 M3 Beton K-300 @ Rp 1,326,100.88
186.8952 Kg Pembesian ulir @ Err:509
0.2268 M2 Bekisting Pondasi @ Rp 196,179.30
Total

2 Analisa 1 M3 Pondasi Telapak Poer Plat P2


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
158.7235 Kg Pembesian ulir @ Err:509
0.1730 M2 Bekisting Pondasi @ Rp 196,179.30
Total

3 Analisa 1 M3 Pondasi Telapak Poer Plat P3 & P4


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
199.7443 Kg Pembesian ulir @ Err:509
0.3175 M2 Bekisting Pondasi @ Rp 196,179.30
Total

4 Analisa 1 M3 Pondasi Telapak Poer Plat PA1


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
199.7443 Kg Pembesian ulir @ Err:509
0.3175 M2 Bekisting Pondasi @ Rp 196,179.30
Total

5 Analisa 1 M3 Pondasi Telapak Poer Plat PA2


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
167.3554 Kg Pembesian ulir @ Err:509
0.2101 M2 Bekisting Pondasi @ Rp 196,179.30
Total

6 Analisa 1 M3 Pek. Pondasi Poer plat Lift


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
142.8642 Kg Pembesian ulir @ Err:509
0.8230 M2 Bekisting Pondasi @ Rp 196,179.30
Total

6 Analisa 1 M3 Pek. Pondasi Poer plat ramp entrance


1.0000 M3 Beton K-225 @ Rp 1,263,452.27
221.6500 Kg Pembesian ulir @ Err:509
3.1250 M2 Bekisting Pondasi @ Rp 196,179.30
Total

7 Analisa 1 M3 Pek. Sloef S1


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
29.1658 Kg Pembesian polos @ Err:509
179.3125 Kg Pembesian ulir @ Err:509
6.2500 M2 Bekisting Sloef 2x pakai @ Rp 207,479.30
Total

8 Analisa 1 M3 Pek. Sloef S2


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
42.5373 Kg Pembesian polos @ Err:509
150.4400 Kg Pembesian ulir @ Err:509
5.0000 M2 Bekisting Sloef 2x pakai @ Rp 207,479.30
Total

9 Analisa 1 M3 Pek. Sloef S3


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
29.9574 Kg Pembesian polos @ Err:509
104.4722 Kg Pembesian ulir Err:509
4.1667 M2 Bekisting Sloef 2x pakai @ Rp 207,479.30
Total
10 Analisa 1 M3 Pek. Sloef S4
1.0000 M3 Beton K-300 @ Rp 1,326,100.88
47.2610 Kg Pembesian polos @ Err:509
110.6667 Kg Pembesian ulir @ Err:509
4.1667 M2 Bekisting Sloef 2x pakai @ Rp 207,479.30
Total

11 Analisa 1 M3 Pek. Sloef S5


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
47.6634 Kg Pembesian polos @ Err:509
108.0000 Kg Pembesian ulir @ Err:509
3.5714 M2 Bekisting Sloef 2x pakai @ Rp 207,479.30
Total

12 Analisa 1 M3 Pek. Sloef S6


1.0000 M3 Beton K-175 @ Rp 1,194,581.25
132.8105 Kg Pembesian polos @ Err:509
8.9394 M2 Bekisting Sloef 2x pakai @ Rp 207,479.30
Total

13 Analisa 1 M3 Pek. Sloef S1A


1.0000 M3 Beton K-225 @ Rp 1,263,452.27
184.8542 Kg Pembesian polos @ Err:509
8.1551 M2 Bekisting Sloef 2x pakai @ Rp 207,479.30
Total

13 Analisa 1 M3 Pek. Kolom K1


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
23.7189 Kg Pembesian polos @ Err:509
105.5621 Kg Pembesian ulir @ Err:509
3.0769 M2 Bekisting Kolom 2x pakai @ Rp 305,190.40
Total

14 Analisa 1 M3 Pek. Kolom K1A


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
30.5854 Kg Pembesian polos @ Err:509
127.1467 Kg Pembesian ulir @ Err:509
2.6667 M2 Bekisting Kolom 2x pakai @ Rp 305,190.40
Total

15 Analisa 1 M3 Pek. Kolom K2


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
25.1711 Kg Pembesian polos @ Err:509
99.1111 Kg Pembesian ulir @ Err:509
3.3333 M2 Bekisting Kolom 2x pakai @ Rp 305,190.40
Total

16 Analisa 1 M3 Pek. Kolom K2A


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
22.4573 Kg Pembesian polos @ Err:509
109.4694 Kg Pembesian ulir @ Err:509
2.8571 M2 Bekisting Kolom 2x pakai @ Rp 305,190.40
Total

17 Analisa 1 M3 Pek. Kolom K3


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
17.0218 Kg Pembesian polos @ Err:509
73.7190 Kg Pembesian ulir @ Err:509
3.6364 M2 Bekisting Kolom 2x pakai @ Rp 305,190.40
Total

18 Analisa 1 M3 Pek. Kolom K3A


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
15.0347 Kg Pembesian polos @ Err:509
84.4497 Kg Pembesian ulir @ Err:509
3.0769 M2 Bekisting Kolom 2x pakai @ Rp 305,190.40
Total

19 Analisa 1 M3 Pek. Kolom K4


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
18.2666 Kg Pembesian polos @ Err:509
71.3600 Kg Pembesian ulir @ Err:509
2.0000 M2 Bekisting Kolom 2x pakai @ Rp 305,190.40
Total

20 Analisa 1 M3 Pek. Kolom K4A


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
15.9552 Kg Pembesian polos @ Err:509
61.9444 Kg Pembesian ulir @ Err:509
3.3333 M2 Bekisting Kolom 2x pakai @ Rp 305,190.40
Total

21 Analisa 1 M3 Pek. Kolom KA


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
22.1239 Kg Pembesian polos @ Err:509
148.6667 Kg Pembesian ulir @ Err:509
4.1667 M2 Bekisting Kolom 2x pakai @ Rp 305,190.40
Total

22 Analisa 1 M3 Pek. Kolom KP


1.0000 M3 Beton K-175 @ Rp 1,194,581.25
344.3973 Kg Pembesian polos @ Err:509
9.0909 M2 Bekisting Kolom 2x pakai @ Rp 305,190.40
Total

22 Analisa 1 M3 Pek. Kolom K5


1.0000 M3 Beton K-225 @ Rp 1,263,452.27
19.9076 Kg Pembesian polos @ Err:509
92.4444 Kg Pembesian ulir @ Err:509
3.3333 M2 Bekisting Kolom 2x pakai @ Rp 305,190.40
Total

22 Analisa 1 M3 Pek. Kolom K6


1.0000 M3 Beton K-225 @ Rp 1,263,452.27
130.9440 Kg Pembesian polos @ Err:509
5.0000 M2 Bekisting Kolom 2x pakai @ Rp 305,190.40
Total

23 Analisa 1 M3 Pek. Balok B1


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
51.6255 Kg Pembesian polos @ Err:509
114.7600 Kg Pembesian ulir @ Err:509
5.0000 M2 Bekisting Balok 2x pakai @ Rp 311,970.40
Total
24 Analisa 1 M3 Pek. Balok B2
1.0000 M3 Beton K-300 @ Rp 1,326,100.88
38.6789 Kg Pembesian polos @ Err:509
110.6667 Kg Pembesian ulir @ Err:509
4.1667 M2 Bekisting Balok 2x pakai @ Rp 311,970.40
Total

25 Analisa 1 M3 Pek. Balok B3


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
42.0535 Kg Pembesian polos @ Err:509
90.2490 Kg Pembesian ulir @ Err:509
3.5714 M2 Bekisting Balok 2 X Pakai @ Rp 311,970.40
Total

26 Analisa 1 M3 Pek. Balok B4


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
39.6706 Kg Pembesian polos @ Err:509
82.4438 Kg Pembesian ulir @ Err:509
3.1250 M2 Bekisting Balok 2 X Pakai @ Rp 311,970.40
Total

27 Analisa 1 M3 Pek. Balok B5


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
48.5682 Kg Pembesian polos @ Err:509
100.3696 Kg Pembesian ulir @ Err:509
2.5435 M2 Bekisting Balok 2 X Pakai @ Rp 311,970.40
Total

27 Analisa 1 M3 Pek. Balok B6


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
55.1658 Kg Pembesian polos @ Err:509
118.3500 Kg Pembesian ulir @ Err:509
6.2500 M2 Bekisting Balok 2 X Pakai @ Rp 311,970.40
Total

27 Analisa 1 M3 Pek. Balok B7


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
59.2078 Kg Pembesian polos @ Err:509
115.5556 Kg Pembesian ulir @ Err:509
7.5556 M2 Bekisting Balok 2 X Pakai @ Rp 311,970.40
Total

28 Analisa 1 M3 Pek. Balok BA1


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
50.9817 Kg Pembesian polos @ Err:509
112.6764 Kg Pembesian ulir @ Err:509
4.9091 M2 Bekisting Balok 2 X Pakai @ Rp 311,970.40
Total

29 Analisa 1 M3 Pek. Balok BA2


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
60.4767 Kg Pembesian polos @ Err:509
125.1852 Kg Pembesian ulir @ Err:509
7.2222 M2 Bekisting Balok 2 X Pakai @ Rp 311,970.40
Total

30 Analisa 1 M3 Pek. Balok BA3


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
65.3691 Kg Pembesian polos @ Err:509
130.0000 Kg Pembesian ulir @ Err:509
7.9167 M2 Bekisting Balok 2 X Pakai @ Rp 311,970.40
Total

31 Analisa 1 M3 Pek. Balok BA4


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
39.6458 Kg Pembesian polos @ Err:509
144.3500 Kg Pembesian ulir @ Err:509
6.2500 M2 Bekisting Balok 2 X Pakai @ Rp 311,970.40
Total

32 Analisa 1 M3 Pek. Balok latei


1.0000 M3 Beton K-175 @ Rp 1,194,581.25
344.3973 Kg Pembesian polos @ Err:509
9.0909 M2 Bekisting Balok 2 X Pakai @ Rp 311,970.40
Total

33 Analisa 1 M3 Pek. Ringbalk RB1


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
28.6158 Kg Pembesian polos @ Err:509
138.5990 Kg Pembesian ulir @ Err:509
5.4589 M2 Bekisting Balok 2 X Pakai @ Rp 311,970.40
Total

34 Analisa 1 M3 Pek. Ringbalk RB2


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
38.0364 Kg Pembesian polos @ Err:509
107.6299 Kg Pembesian ulir @ Err:509
4.4805 M2 Bekisting Balok 2 X Pakai @ Rp 311,970.40
Total

35 Analisa 1 M3 Pek. Ringbalk RB3


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
37.3303 Kg Pembesian polos @ Err:509
110.4500 Kg Pembesian ulir @ Err:509
3.3333 M2 Bekisting Balok 2 X Pakai @ Rp 311,970.40
Total

36 Analisa 1 M3 Pek. Ringbalk RB4


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
44.0035 Kg Pembesian polos @ Err:509
89.7959 Kg Pembesian ulir @ Err:509
3.5714 M2 Bekisting Balok 2 X Pakai @ Rp 311,970.40
Total

37 Analisa 1 M3 Pek. Ringbalk RB5


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
50.8207 Kg Pembesian polos @ Err:509
91.8667 Kg Pembesian ulir @ Err:509
2.8472 M2 Bekisting Balok 2 X Pakai @ Rp 311,970.40
Total

38 Analisa 1 M3 Pek. Balok RBA1


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
50.9817 Kg Pembesian polos @ Err:509
112.6764 Kg Pembesian ulir @ Err:509
4.9091 M2 Bekisting Balok 2 X Pakai @ Rp 311,970.40
Total

39 Analisa 1 M3 Pek. Balok RBA2


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
60.4767 Kg Pembesian polos @ Err:509
125.1852 Kg Pembesian ulir @ Err:509
7.2222 M2 Bekisting Balok 2 X Pakai @ Rp 311,970.40
Total

40 Analisa 1 M3 Pek. Balok RBA3


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
65.3691 Kg Pembesian polos @ Err:509
130.0000 Kg Pembesian ulir @ Err:509
7.9167 M2 Bekisting Balok 2 X Pakai @ Rp 311,970.40
Total

41 Analisa 1 M3 Pek. Balok RBA4


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
39.6458 Kg Pembesian polos @ Err:509
144.3500 Kg Pembesian ulir @ Err:509
6.2500 M2 Bekisting Balok 2 X Pakai @ Rp 311,970.40
Total

42 Analisa 1 M3 Pek. dinding beton lift tebal 20 cm


1.0000 M3 Beton K-300 @ Rp 1,326,100.88
228.0373 Kg Pembesian polos @ Err:509
3.3333 M2 Bekisting Lantai @ Rp 350,390.40
Total

42 Analisa 1 M3 Pek. dinding beton tanpa tulangan


1.0000 M3 Beton K-225 @ Rp 1,263,452.27
4.0000 M2 Bekisting Lantai @ Rp 350,390.40
Total

42 Analisa 1 M3 Pek. Plat lantai tebal 12 cm


1.0000 M3 Beton K-225 @ Rp 1,263,452.27
100.1214 Kg Pembesian polos @ Err:509
8.3333 M2 Bekisting Lantai @ Rp 350,390.40
Total

43 Analisa 1 M3 Pek. Plat atap tebal 10 cm


1.0000 M3 Beton K-225 @ Rp 1,263,452.27
102.1800 Kg Pembesian polos @ Err:509
10.0000 M2 Bekisting Lantai @ Rp 350,390.40
Total

44 Analisa 1 M3 Pek. Plat beton meja westafel


1.0000 M3 Beton K-225 @ Rp 1,263,452.27
166.7443 Kg Pembesian polos @ Err:509
14.2857 M2 Bekisting Lantai @ Rp 350,390.40
Total

45 Analisa 1 M3 Pek. Plat beton tangga 15 cm


1.0000 M3 Beton K-225 @ Rp 1,263,452.27
134.6400 Kg Pembesian polos @ Err:509
6.6667 M2 Bekisting tangga @ Rp 281,658.15
Total
45 Analisa 1 M3 Pek. Dinding beton ramp entrance 20 cm
1.0000 M3 Beton K-225 @ Rp 1,263,452.27
57.3467 Kg Pembesian polos @ Err:509
5.0000 M2 Bekisting Lantai @ Rp 350,390.40
Total

46 Analisa 1 M2 Pembetonan Lantai wiremesh M8, K-225


0.1500 M3 Beton K-225 @ Rp 1,263,452.27
1.0500 M2 Wiremesh M8 @ Err:509
Total
100

Rp 345,000.00
Rp 137,467.45
Rp 249,509.60
Rp 11,000.00

Rp 26,000.00
Rp 102,000.00
Rp 3,000.00
Rp 6,600.00
Rp 880,577.05
Rp 114,475.02
Rp 995,052.07

Rp 80,000.00
Rp 7,200.00
Rp 1,650.00

Rp 44,200.00
Rp 33,800.00
Rp 3,900.00
Rp 2,860.00
Rp 173,610.00
Rp 22,569.30
Rp 196,179.30

Rp 90,000.00
Rp 7,200.00
Rp 1,650.00

Rp 44,200.00
Rp 33,800.00
Rp 3,900.00
Rp 2,860.00
Rp 183,610.00
Rp 23,869.30
Rp 207,479.30

Rp 80,000.00
Rp 9,600.00
Rp 3,300.00
Rp 30,000.00
Rp 19,600.00
Rp 20,000.00

Rp 56,100.00
Rp 42,900.00
Rp 4,950.00
Rp 3,630.00
Rp 270,080.00
Rp 35,110.40
Rp 305,190.40

Rp 80,000.00
Rp 9,600.00
Rp 3,300.00
Rp 36,000.00
Rp 19,600.00
Rp 20,000.00

Rp 56,100.00
Rp 42,900.00
Rp 4,950.00
Rp 3,630.00
Rp 276,080.00
Rp 35,890.40
Rp 311,970.40

Rp 80,000.00
Rp 9,600.00
Rp 3,300.00
Rp 30,000.00
Rp 19,600.00
Rp 60,000.00

Rp 56,100.00
Rp 42,900.00
Rp 4,950.00
Rp 3,630.00
Rp 310,080.00
Rp 40,310.40
Rp 350,390.40

Rp 60,000.00
Rp 9,600.00
Rp 2,475.00
Rp 30,000.00
Rp 19,600.00
Rp 20,000.00

Rp 56,100.00
Rp 42,900.00
Rp 4,950.00
Rp 3,630.00
Rp 249,255.00
Rp 32,403.15
Rp 281,658.15

Rp 489,000.00
Rp 116,994.95
Rp 250,001.60
Rp 11,825.00

Rp 140,250.00
Rp 35,750.00
Rp 4,200.00
Rp 9,130.00
Rp 1,057,151.55
Rp 137,429.70
Rp 1,194,581.25

Rp 556,500.00
Rp 106,047.55
Rp 254,396.80
Rp 11,825.00

Rp 140,250.00
Rp 35,750.00
Rp 4,200.00
Rp 9,130.00
Rp 1,118,099.35
Rp 145,352.92
Rp 1,263,452.27

Rp 576,000.00
Rp 105,293.30
Rp 249,280.00
Rp 11,825.00

Rp 140,250.00
Rp 35,750.00
Rp 4,200.00
Rp 9,130.00
Rp 1,131,728.30
Rp 147,124.68
Rp 1,278,852.98

Rp 619,500.00
Rp 104,819.20
Rp 248,066.40
Rp 11,825.00

Rp 140,250.00
Rp 35,750.00
Rp 4,200.00
Rp 9,130.00
Rp 1,173,540.60
Rp 152,560.28
Rp 1,326,100.88
Err:509
Rp 450.00

Rp 595.00
Rp 910.00
Rp 105.00
Rp 44.00
Err:509
Err:509
Err:509

Err:509
Rp 450.00

Rp 595.00
Rp 910.00
Rp 105.00
Rp 44.00
Err:509
Err:509
Err:509

Rp 252,350.00
Rp 16,848.00
Rp 53,040.00
Rp 10,000.00

Rp 21,250.00
Rp 4,056.00
Rp 2,750.00
Rp 360,294.00
Rp 46,838.22
Rp 407,132.22

Rp 406,850.00
Rp 28,404.00
Rp 89,420.00
Rp 10,000.00

Rp 35,768.00
Rp 6,838.00
Rp 4,628.80
Rp 581,908.80
Rp 75,648.14
Rp 657,556.94

Rp 1,326,100.88
Err:509
Rp 44,485.10
Err:509

Rp 1,326,100.88
Err:509
Rp 33,941.06
Err:509

Rp 1,326,100.88
Err:509
Rp 62,279.14
Err:509

Rp 1,326,100.88
Err:509
Rp 62,279.14
Err:509

Rp 1,326,100.88
Err:509
Rp 41,214.14
Err:509

Rp 1,326,100.88
Err:509
Rp 161,464.44
Err:509

ce
Rp 1,263,452.27
Err:509
Rp 613,060.31
Err:509

Rp 1,326,100.88
Err:509
Err:509
Rp 1,296,745.63
Err:509

Rp 1,326,100.88
Err:509
Err:509
Rp 1,037,396.50
Err:509

Rp 1,326,100.88
Err:509
Err:509
Rp 864,497.08
Err:509
Rp 1,326,100.88
Err:509
Err:509
Rp 864,497.08
Err:509

Rp 1,326,100.88
Err:509
Err:509
Rp 740,997.50
Err:509

Rp 1,194,581.25
Err:509
Rp 1,854,739.20
Err:509

Rp 1,263,452.27
Err:509
Rp 1,692,010.33
Err:509

Rp 1,326,100.88
Err:509
Err:509
Rp 939,047.38
Err:509

Rp 1,326,100.88
Err:509
Err:509
Rp 813,841.07
Err:509

Rp 1,326,100.88
Err:509
Err:509
Rp 1,017,301.33
Err:509

Rp 1,326,100.88
Err:509
Err:509
Rp 871,972.57
Err:509

Rp 1,326,100.88
Err:509
Err:509
Rp 1,109,783.27
Err:509

Rp 1,326,100.88
Err:509
Err:509
Rp 939,047.38
Err:509

Rp 1,326,100.88
Err:509
Err:509
Rp 610,380.80
Err:509

Rp 1,326,100.88
Err:509
Err:509
Rp 1,017,301.33
Err:509

Rp 1,326,100.88
Err:509
Err:509
Rp 1,271,626.67
Err:509

Rp 1,194,581.25
Err:509
Rp 2,774,458.18
Err:509

Rp 1,263,452.27
Err:509
Err:509
Rp 1,017,301.33
Err:509

Rp 1,263,452.27
Err:509
Rp 1,525,952.00
Err:509

Rp 1,326,100.88
Err:509
Err:509
Rp 1,559,852.00
Err:509
Rp 1,326,100.88
Err:509
Err:509
Rp 1,299,876.67
Err:509

Rp 1,326,100.88
Err:509
Err:509
Rp 1,114,180.00
Err:509

Rp 1,326,100.88
Err:509
Err:509
Rp 974,907.50
Err:509

Rp 1,326,100.88
Err:509
Err:509
Rp 793,489.93
Err:509

Rp 1,326,100.88
Err:509
Err:509
Rp 1,949,815.00
Err:509

Rp 1,326,100.88
Err:509
Err:509
Rp 2,357,109.69
Err:509

Rp 1,326,100.88
Err:509
Err:509
Rp 1,531,491.05
Err:509

Rp 1,326,100.88
Err:509
Err:509
Rp 2,253,119.56
Err:509
Rp 1,326,100.88
Err:509
Err:509
Rp 2,469,765.67
Err:509

Rp 1,326,100.88
Err:509
Err:509
Rp 1,949,815.00
Err:509

Rp 1,194,581.25
Err:509
Rp 2,836,094.55
Err:509

Rp 1,326,100.88
Err:509
Err:509
Rp 1,703,026.82
Err:509

Rp 1,326,100.88
Err:509
Err:509
Rp 1,397,789.45
Err:509

Rp 1,326,100.88
Err:509
Err:509
Rp 1,039,901.33
Err:509

Rp 1,326,100.88
Err:509
Err:509
Rp 1,114,180.00
Err:509

Rp 1,326,100.88
Err:509
Err:509
Rp 888,249.06
Err:509

Rp 1,326,100.88
Err:509
Err:509
Rp 1,531,491.05
Err:509

Rp 1,326,100.88
Err:509
Err:509
Rp 2,253,119.56
Err:509

Rp 1,326,100.88
Err:509
Err:509
Rp 2,469,765.67
Err:509

Rp 1,326,100.88
Err:509
Err:509
Rp 1,949,815.00
Err:509

Rp 1,326,100.88
Err:509
Rp 1,167,968.00
Err:509

Rp 1,263,452.27
Rp 1,401,561.60
Rp 2,665,013.87

Rp 1,263,452.27
Err:509
Rp 2,919,920.00
Err:509

Rp 1,263,452.27
Err:509
Rp 3,503,904.00
Err:509

Rp 1,263,452.27
Err:509
Rp 5,005,577.14
Err:509

Rp 1,263,452.27
Err:509
Rp 1,877,721.00
Err:509
0 cm
Rp 1,263,452.27
Err:509
Rp 1,751,952.00
Err:509

-225
Rp 189,517.84
Err:509
Err:509
B. PEKERJAAN LANTAI DAN PENAMBAHAN ANAK TANGGA

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


BAHAN
3.1000 Bh Granit 60 x 60 cm ex. Vicenza nano/setara @ Rp 98,750.00
9.6000 Kg Semen portland @ Rp 1,500.00
1.5000 Kg Semen warna @ Rp 24,000.00
0.0450 M3 Pasir pasang @ Rp 215,500.00
TENAGA
0.3500 Oh Tukang batu @ Rp 130,000.00
0.7000 Oh Pekerja @ Rp 85,000.00
0.0350 Oh Kepala tukang @ Rp 150,000.00
0.0350 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 15 %
Total

2 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
10.0000 kg Semen portland @ Rp 1,500.00
1.5000 Kg Semen warna @ Rp 24,000.00
0.0450 m3 Pasir pasang @ Rp 215,500.00
TENAGA
0.3500 OH Tukang @ Rp 130,000.00
0.7000 OH Pekerja @ Rp 85,000.00
0.0350 OH Kepala Tukang @ Rp 150,000.00
0.0350 OH Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 15 %
Total

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


BAHAN
6.0000 Bh Tegel Keramik 40x40 cm @ Rp 20,833.33
10.0000 kg Semen portland @ Rp 1,500.00
1.5000 Kg Semen warna @ Rp 24,000.00
0.0450 m3 Pasir pasang @ Rp 215,500.00
TENAGA
0.4500 OH Tukang @ Rp 130,000.00
0.9000 OH Pekerja @ Rp 85,000.00
0.0450 OH Kepala Tukang @ Rp 150,000.00
0.0450 OH Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 15 %
Total

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


1.2000 M3 Batu gunung @ Rp 218,000.00
136.0000 Kg Sement portland @ Rp 1,500.00
0.5440 M3 Pasir pasang @ Rp 215,500.00
TENAGA
0.7500 Oh Tukang Batu @ Rp 130,000.00
1.5000 Oh Pekerja @ Rp 85,000.00
0.0750 Oh Kepala tukang @ Rp 150,000.00
0.0750 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 15 %
Total
Rp 306,125.00
Rp 14,400.00
Rp 36,000.00
Rp 9,697.50

Rp 45,500.00
Rp 59,500.00
Rp 5,250.00
Rp 3,850.00
Rp 480,322.50
Rp 72,048.38
Rp 552,370.88

slip

Rp 135,000.00
Rp 15,000.00
Rp 36,000.00
Rp 9,697.50

Rp 45,500.00
Rp 59,500.00
Rp 5,250.00
Rp 3,850.00
Rp 309,797.50
Rp 46,469.63
Rp 356,267.13

Rp 125,000.00
Rp 15,000.00
Rp 36,000.00
Rp 9,697.50

Rp 58,500.00
Rp 76,500.00
Rp 6,750.00
Rp 4,950.00
Rp 332,397.50
Rp 49,859.63
Rp 382,257.13

Rp 261,600.00
Rp 204,000.00
Rp 117,232.00

Rp 97,500.00
Rp 127,500.00
Rp 11,250.00
Rp 8,250.00
Rp 827,332.00
Rp 124,099.80
Rp 951,431.80
C. PEKERJAAN PENEBALAN KOLOM 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 750.00 Rp 52,500.00
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 130,764.00
Overhead + profit 15 % Rp 19,614.60
Total Rp 150,378.60

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


BAHAN
70.0000 Bh Batu merah @ Rp 750.00 Rp 52,500.00
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 118,367.50
Overhead + profit 15 % Rp 17,755.13
Total Rp 136,122.63
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
D. PEKERJAAN PLAFOND

1 Analisa SNI-2013 1 m2 Langit-langit Gypsumboard 9 mm


BAHAN
0.3640 Lbr Gypsumboard 9 mm @ Rp 75,000.00 Rp 27,300.00
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 44,832.00
Overhead + profit 15 % Rp 6,724.80
Total Rp 51,556.80

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 M Rangka Hollow 4x4 cm


BAHAN
1.0000 M1 Hollow 4 x 4 cm @ Rp 22,000.00 Rp 22,000.00
35.0000 % Perlengkapan @ Rp 7,700.00 Rp 7,700.00
TENAGA
0.0430 Oh Pekerja @ Rp 85,000.00 Rp 3,655.00
0.0430 Oh Tukang plafond @ Rp 130,000.00 Rp 5,590.00
0.0430 Oh Kepala Tukang @ Rp 150,000.00 Rp 6,450.00
0.0021 Oh Mandor @ Rp 110,000.00 Rp 231.00
Total A+B Rp 45,626.00
Overhead + profit 15 % Rp 6,843.90
Total Rp 52,469.90

4 Analisa SNI-2013 1 M Rangka Hollow alluminium 2,5 x 3,8 cm


BAHAN
1.0000 M1 Hollow aluminium 2.5x3.8 cm @ Rp 21,000.00 Rp 21,000.00
35.0000 % Perlengkapan @ Rp 7,350.00 Rp 7,350.00
TENAGA
0.0430 Oh Pekerja @ Rp 85,000.00 Rp 3,655.00
0.0430 Oh Tukang plafond @ Rp 130,000.00 Rp 5,590.00
0.0430 Oh Kepala Tukang @ Rp 150,000.00 Rp 6,450.00
0.0021 Oh Mandor @ Rp 110,000.00 Rp 231.00
Total A+B Rp 44,276.00
Overhead + profit 15 % Rp 6,641.40
Total Rp 50,917.40
H. 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
2.0000 bh Sekrup fixer @ Rp 500.00
0.0600 Tube Karet Sealant @ Rp 4,166.67
TENAGA
0.0430 Oh Tukang Aluminium @ Rp 130,000.00
0.0430 Oh Pekerja @ Rp 85,000.00
0.0043 Oh Kepala tukang @ Rp 150,000.00
0.0021 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

2 Analisa SNI-2013 1 M1 Memasang Bingkai pintu Aluminium


BAHAN
1.1000 M1 Profil bingkai pintu Aluminium @ Rp 80,500.00
0.0600 Tube Karet Sealant @ Rp 4,166.67
TENAGA
0.0430 Oh Tukang Aluminium @ Rp 130,000.00
0.0430 Oh Pekerja @ Rp 85,000.00
0.0043 Oh Kepala tukang @ Rp 150,000.00
0.0021 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

3 Analisa SNI-2013 1 M1 Memasang Bingkai jendela Aluminium


BAHAN
1.1000 M1 Profil bingkai jendela Aluminium @ Rp 82,250.00
0.0600 Tube Karet Sealant @ Rp 4,166.67
TENAGA
0.0430 Oh Tukang Aluminium @ Rp 130,000.00
0.0430 Oh Pekerja @ Rp 85,000.00
0.0043 Oh Kepala tukang @ Rp 150,000.00
0.0021 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

4 Analisa SNI-2013 1 M3 Kusen Kayu Kelas I


BAHAN
1.1000 M3 Balok Kayu bayam Kelas I @ Rp 4,600,000.00
1.2500 Kg Paku 10 cm @ Rp 24,000.00
1.0000 Kg Lem kayu @ Rp 18,000.00
TENAGA
7.0000 Oh Pekerja @ Rp 85,000.00
21.0000 Oh Tukang Kayu @ Rp 130,000.00
2.1000 Oh Kepala Tukang @ Rp 150,000.00
0.3500 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

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
0.5000 Kg Lem kayu @ Rp 18,000.00
TENAGA
1.0000 Oh Pekerja @ Rp 85,000.00
3.0000 Oh Tukang Kayu @ Rp 130,000.00
0.3000 Oh Kepala Tukang @ Rp 150,000.00
0.0500 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

6 Analisa SNI-2013 1 M2 Daun Pintu double multiplek 6 mm, rangka papan kayu kls II tertutu
BAHAN
0.0250 M3 Papan kayu kelas II @ Rp 4,000,000.00
0.0300 Kg paku biasa @ Rp 24,000.00
0.5000 Kg Lem kayu @ Rp 18,000.00
0.3472 lbr Multiplek 6 mm @ Rp 75,000.00
TENAGA
0.7000 Oh Pekerja @ Rp 85,000.00
2.1000 Oh Tukang Kayu @ Rp 130,000.00
0.2100 Oh Kepala Tukang @ Rp 150,000.00
0.0350 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

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


BAHAN
0.3640 Lbr Multipleks 6 mm @ Rp 75,000.00
0.1100 Bh Sekrup @ Rp 100.00
TENAGA
0.0500 Oh Tukang partisi @ Rp 130,000.00
0.1000 Oh Pekerja @ Rp 85,000.00
0.0050 Oh Kepala tukang @ Rp 150,000.00
0.0050 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

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


BAHAN
0.3640 Lbr Gypsumboard 9 mm @ Rp 75,000.00
11.0000 Bh Sekrup @ Rp 100.00
TENAGA
0.0500 Oh Tukang partisi @ Rp 130,000.00
0.1000 Oh Pekerja @ Rp 85,000.00
0.0050 Oh Kepala tukang @ Rp 150,000.00
0.0050 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

9 Analisa SNI-2013 1 M2 Memasang HPL


BAHAN
1.2000 M2 HPL ex. Taco @ Rp 178,500.00
0.2000 Kg Lem fox @ Rp 18,000.00
TENAGA
0.2000 Oh Tukang @ Rp 130,000.00
0.0200 Oh Pekerja @ Rp 85,000.00
0.0200 Oh Kepala tukang @ Rp 150,000.00
0.0025 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

10 Analisa SNI-2013 1 M2 Memasang kaca 12 mm


BAHAN
1.1000 M2 Kaca tempered 12 mm @ Rp 1,575,000.00
0.0700 Kg Lem kaca/sealant @ Rp 5,000.00
TENAGA
0.2500 Oh Tukang @ Rp 130,000.00
0.0250 Oh Pekerja @ Rp 85,000.00
0.0250 Oh Kepala tukang @ Rp 150,000.00
0.0013 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

10 Analisa SNI-2013 1 M2 Memasang kaca 10 mm


BAHAN
1.1000 M2 Kaca bening 10 mm @ Rp 385,000.00
0.0700 Kg Lem kaca/sealant @ Rp 5,000.00
TENAGA
0.2500 Oh Tukang @ Rp 130,000.00
0.0250 Oh Pekerja @ Rp 85,000.00
0.0250 Oh Kepala tukang @ Rp 150,000.00
0.0013 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

12 Analisa SNI-2013 1 M2 Pemasangan kaca bening 8 mm


BAHAN
1.1000 M2 Kaca bening 8 mm @ 495,000.00
0.0700 Kg Lem kaca/Sealant @ 5,000.00
TENAGA
0.1700 Oh Tukang @ Rp 130,000.00
0.0170 Oh Pekerja @ Rp 85,000.00
0.0170 Oh Kepala tukang @ Rp 150,000.00
0.0009 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

14 Analisa SNI-2013 1 M2 Pemasangan kaca bening 5 mm


BAHAN
1.1000 M2 Kaca bening 5 mm @ 101,750.00
0.0500 Kg Lem kaca/Sealant @ 5,000.00
TENAGA
0.1500 Oh Tukang @ Rp 130,000.00
0.0150 Oh Pekerja @ Rp 85,000.00
0.0150 Oh Kepala tukang @ Rp 150,000.00
0.0008 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total
15 Analisa SNI-2013 1 Bh pasang engsel pintu stainless
BAHAN
1.0000 Bh Engsel pintu @ Rp 30,000.00
TENAGA
0.1500 Oh Tukang @ Rp 130,000.00
0.0150 Oh Pekerja @ Rp 85,000.00
0.0150 Oh Kepala tukang @ Rp 150,000.00
0.0008 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

16 Analisa SNI-2013 1 Bh pasang engsel jendela stainless


BAHAN
1.0000 Bh Engsel jendela kupu-kupu @ Rp 21,000.00
TENAGA
0.1000 Oh Tukang @ Rp 130,000.00
0.0100 Oh Pekerja @ Rp 85,000.00
0.0100 Oh Kepala tukang @ Rp 150,000.00
0.0005 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

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


BAHAN
1.0000 Bh Kunci tanam 2x slag @ Rp 150,000.00
TENAGA
0.5000 Oh Tukang @ Rp 130,000.00
0.0100 Oh Pekerja @ Rp 85,000.00
0.0500 Oh Kepala tukang @ Rp 150,000.00
0.0050 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

18 Analisa SNI-2013 1 Bh pemasangan door closer


BAHAN
1.0000 Bh Door closer @ Rp 490,000.00
TENAGA
0.5000 Oh Tukang @ Rp 130,000.00
0.0500 Oh Pekerja @ Rp 85,000.00
0.0500 Oh Kepala tukang @ Rp 150,000.00
0.0030 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

19 Analisa SNI-2013 1 Bh pasang kait angin stainless


BAHAN
1.0000 Bh kait angin @ Rp 16,000.00
TENAGA
0.1500 Oh Tukang kayu @ Rp 130,000.00
0.0150 Oh Pekerja @ Rp 85,000.00
0.0150 Oh Kepala tukang @ Rp 150,000.00
0.0080 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total
NTUNG

Rp 107,800.00
Rp 1,000.00
Rp 250.00

Rp 5,590.00
Rp 3,655.00
Rp 645.00
Rp 231.00
Rp 119,171.00
Rp 15,492.23
Rp 134,663.23

Rp 88,550.00
Rp 250.00

Rp 5,590.00
Rp 3,655.00
Rp 645.00
Rp 231.00
Rp 98,921.00
Rp 12,859.73
Rp 111,780.73

Rp 90,475.00
Rp 250.00

Rp 5,590.00
Rp 3,655.00
Rp 645.00
Rp 231.00
Rp 100,846.00
Rp 13,109.98
Rp 113,955.98

Rp 5,060,000.00
Rp 30,000.00
Rp 18,000.00

Rp 595,000.00
Rp 2,730,000.00
Rp 315,000.00
Rp 38,500.00
Rp 8,786,500.00
Rp 1,142,245.00
Rp 9,928,745.00
Rp 188,000.00
Rp 9,000.00

Rp 85,000.00
Rp 390,000.00
Rp 45,000.00
Rp 5,500.00
Rp 722,500.00
Rp 93,925.00
Rp 816,425.00

angka papan kayu kls II tertututp

Rp 100,000.00
Rp 720.00
Rp 9,000.00
Rp 26,041.67

Rp 59,500.00
Rp 273,000.00
Rp 31,500.00
Rp 3,850.00
Rp 503,611.67
Rp 65,469.52
Rp 569,081.18

mm

Rp 27,300.00
Rp 11.00

Rp 6,500.00
Rp 8,500.00
Rp 750.00
Rp 550.00
Rp 43,611.00
Rp 5,669.43
Rp 49,280.43

Rp 27,300.00
Rp 1,100.00

Rp 6,500.00
Rp 8,500.00
Rp 750.00
Rp 550.00
Rp 44,700.00
Rp 5,811.00
Rp 50,511.00

Rp 214,200.00
Rp 3,600.00

Rp 26,000.00
Rp 1,700.00
Rp 3,000.00
Rp 275.00
Rp 248,775.00
Rp 32,340.75
Rp 281,115.75
###

Rp 1,732,500.00
Rp 350.00

Rp 32,500.00
Rp 2,125.00
Rp 3,750.00
Rp 143.00
Rp 1,771,368.00
Rp 230,277.84
Rp 2,001,645.84

Rp 423,500.00
Rp 350.00

Rp 32,500.00
Rp 2,125.00
Rp 3,750.00
Rp 143.00
Rp 462,368.00
Rp 60,107.84
Rp 522,475.84

Rp 544,500.00
Rp 350.00

Rp 22,100.00
Rp 1,445.00
Rp 2,550.00
Rp 99.00
Rp 571,044.00
Rp 74,235.72
Rp 645,279.72

Rp 111,925.00
Rp 250.00

Rp 19,500.00
Rp 1,275.00
Rp 2,250.00
Rp 88.00
Rp 135,288.00
Rp 17,587.44
Rp 152,875.44
###

Rp 30,000.00

Rp 19,500.00
Rp 1,275.00
Rp 2,250.00
Rp 88.00
Rp 53,113.00
Rp 6,904.69
Rp 60,017.69

Rp 21,000.00

Rp 13,000.00
Rp 850.00
Rp 1,500.00
Rp 55.00
Rp 36,405.00
Rp 4,732.65
Rp 41,137.65

Rp 150,000.00

Rp 65,000.00
Rp 850.00
Rp 7,500.00
Rp 550.00
Rp 223,900.00
Rp 29,107.00
Rp 253,007.00

Rp 490,000.00

Rp 65,000.00
Rp 4,250.00
Rp 7,500.00
Rp 330.00
Rp 567,080.00
Rp 73,720.40
Rp 640,800.40

Rp 16,000.00

Rp 19,500.00
Rp 1,275.00
Rp 2,250.00
Rp 880.00
Rp 39,905.00
Rp 5,187.65
Rp 45,092.65
1. PEKERJAAN PINTU

1 analisa 1 Bh Pekerjaan pintu PU (pintu utama)


5.7600 M2 Kaca tempered bening 12 mm @ Rp 2,001,645.84
168.4800 Kg Portal baja IWF 200.100.7.10 @ Err:509
9.3600 M2 Staenless steel plate t = 1 mm @ Rp 2,250,000.00
2.0000 set Pegangan Pintu kaca stainless @ Rp 550,000.00
2.0000 Set Engsel tanam pintu kaca stainless @ Rp 1,935,000.00
2.0000 set Kunci / Cylinder lock @ Rp 400,000.00
Total

2 analisa 1 Bh Pekerjaan pintu PK


4.6000 M2 Kaca tempered bening 12 mm @ Rp 2,001,645.84
2.0000 set Pegangan Pintu kaca stainless @ Rp 550,000.00
2.0000 Set Engsel tanam pintu kaca stainless @ Rp 1,935,000.00
2.0000 set Kunci / Cylinder lock @ Rp 400,000.00
Total

3 analisa 1 Bh Pekerjaan pintu PO


3.7800 M2 Panil kayu klas I @ Rp 816,425.00
0.2500 M2 kaca bening 5 mm @ Rp 152,875.44
2.0000 set Pegangan Pintu stainless @ Rp 350,000.00
2.0000 set Kunci / Cylinder lock @ Rp 400,000.00
7.5600 M2 Dico pintu @ Rp 381,329.80
Total

4 analisa 1 Bh Pekerjaan pintu P1


3.6800 M2 Kaca tempered bening 12 mm @ Rp 2,001,645.84
2.0000 set Pegangan Pintu kaca stainless @ Rp 550,000.00
2.0000 set Engsel tanam pintu kaca stainless @ Rp 1,935,000.00
2.0000 set Kunci / Cylinder lock @ Rp 400,000.00

5 analisa 1 Bh Pekerjaan pintu P2


5.6000 M1 Kusen alumunium 3" @ Rp 134,663.23
7.7744 M2 Daun pintu multipleks 6 mm @ Rp 569,081.18
7.7744 M2 HPL ex. Taco @ Rp 281,115.75
0.9300 M2 kaca bening 5 mm @ Rp 152,875.44
6.0000 Bh Engsel pintu stainless @ Rp 60,017.69
1.0000 Set Kunci tanam 2x slag @ Rp 253,007.00
2.0000 Bh grendel pintu tanam @ Rp 27,000.00
2.0000 Bh Pegangan Pintu @ Rp 350,000.00
2.0000 Bh Pemasangan door closer @ Rp 640,800.40

6 analisa 1 Bh Pekerjaan pintu P2A


5.6000 M1 Kusen alumunium 3" @ Rp 134,663.23
7.7744 M2 Daun pintu multipleks 6 mm @ Rp 569,081.18
7.7744 M2 HPL ex. Taco @ Rp 281,115.75
6.0000 Bh Engsel pintu stainless @ Rp 60,017.69
1.0000 Bh Kunci tanam 2x slag @ Rp 253,007.00
2.0000 Bh grendel pintu tanam @ Rp 27,000.00
2.0000 Bh Pegangan Pintu @ Rp 350,000.00
2.0000 Bh Pemasangan door closer @ Rp 640,800.40

7 analisa 1 Bh Pekerjaan pintu P3


3.7000 M1 Kusen alumunium 3" @ Rp 134,663.23
2.6797 M2 Daun pintu multipleks 6 mm @ Rp 569,081.18
2.6797 M2 HPL ex. Taco @ Rp 281,115.75
0.1600 M2 kaca bening 5 mm @ Rp 152,875.44
6.0000 Bh Engsel pintu stainless @ Rp 60,017.69
1.0000 Bh Kunci tanam 2x slag @ Rp 253,007.00
2.0000 Bh grendel pintu tanam @ Rp 27,000.00
2.0000 Bh Pegangan Pintu @ Rp 350,000.00
1.0000 Bh Pemasangan door closer @ Rp 640,800.40

8 analisa 1 Bh Pekerjaan pintu P3A


3.7000 M1 Kusen alumunium 3" @ Rp 134,663.23
2.6797 M2 Daun pintu multipleks 6 mm @ Rp 569,081.18
2.6797 M2 HPL ex. Taco @ Rp 281,115.75
6.0000 Bh Engsel pintu @ Rp 60,017.69
1.0000 Bh Kunci tanam 2x slag @ Rp 253,007.00
2.0000 Bh grendel pintu tanam @ Rp 27,000.00
2.0000 Bh Pegangan Pintu @ Rp 350,000.00
1.0000 Bh Pemasangan door closer @ Rp 640,800.40

9 analisa 1 Bh Pekerjaan pintu P3b (pintu kaca)


2.9900 M2 Kaca tempered bening 12 mm @ Rp 2,001,645.84
2.0000 set Pegangan Pintu kaca stainless @ Rp 550,000.00
4.0000 Bh Engsel tanam pintu kaca stainless @ Rp 1,935,000.00
2.0000 set Kunci / Cylinder lock @ Rp 400,000.00

10 analisa 1 Bh Pekerjaan pintu P4 (Kayu lapis HPL)


5.2500 M1 Kusen alumunium 3" @ Rp 134,663.23
1.8357 M2 Daun pintu multipleks 6 mm @ Rp 569,081.18
1.8357 M2 HPL ex. Taco @ Rp 281,115.75
0.1600 M2 kaca bening 5 mm @ Rp 152,875.44
3.0000 Bh Engsel pintu stainless @ Rp 60,017.69
1.0000 Bh Kunci tanam 2x slag @ Rp 253,007.00
2.0000 Bh Pegangan Pintu @ Rp 350,000.00
1.0000 Bh Pemasangan door closer @ Rp 640,800.40

11 analisa 1 Bh Pekerjaan pintu P4a (Kayu lapis HPL)


5.2500 M1 Kusen alumunium 3" @ Rp 134,663.23
1.8357 M2 Daun pintu multipleks 6 mm @ Rp 569,081.18
1.8357 M2 HPL ex. Taco @ Rp 281,115.75
3.0000 Bh Engsel pintu @ Rp 60,017.69
1.0000 Bh Kunci tanam 2x slag @ Rp 253,007.00
1.0000 Bh Pegangan Pintu @ Rp 350,000.00
1.0000 Bh Pemasangan door closer @ Rp 640,800.40

12 analisa 1 Bh Pekerjaan pintu P4b (Aluminium)


2.9300 m' Rangka aluminium 3" @ Rp 134,663.23
3.7500 m' Profil bingkai pintu alumunium @ Rp 111,780.73
3.5200 m2 Kaca bening 8 mm @ Rp 645,279.72
2.0000 bh Pegangan pintu @ Rp 350,000.00
2.0000 set Kunci tanam 2x slag @ Rp 253,007.00
16.8000 m' Sealant @ Rp 4,166.67
1.0000 ls Alat bantu @ Rp 5,000.00

13 analisa 1 Bh Pekerjaan pintu P5 (WC ruang rawat inap)


4.2200 M1 Rangka aluminium 3" @ Rp 134,663.23
1.8357 M2 Daun pintu multipleks 6 mm @ Rp 569,081.18
1.8357 M2 HPL ex. Taco @ Rp 281,115.75
3.0000 Bh Engsel pintu stainless @ Rp 60,017.69
1.0000 Bh Kunci tanam 2x slag @ Rp 253,007.00
1.0000 Set grendel pintu @ Rp 15,000.00
1.0000 Bh Pegangan Pintu @ Rp 350,000.00
1.0000 Bh Pemasangan door closer @ Rp 640,800.40

14 analisa 1 Bh Pekerjaan pintu P5a (WC ruang karyawan)


4.0000 M1 Rangka aluminium 3" @ Rp 134,663.23
1.6247 M2 Daun pintu multipleks 6 mm @ Rp 569,081.18
1.6247 M2 HPL ex. Taco @ Rp 281,115.75
3.0000 Bh Engsel pintu stainless @ Rp 60,017.69
1.0000 Bh Kunci tanam 2x slag @ Rp 253,007.00
1.0000 Set grendel pintu @ Rp 15,000.00
1.0000 Set Pegangan Pintu @ Rp 350,000.00
1.0000 Bh Pemasangan door closer @ Rp 640,800.40

15 analisa 1 Bh Memasang Pintu Alumunium + grendel utk KM/WC PTo


BAHAN
1.0000 set Pintu Alumunium + grendel @ Rp 1,100,000.00
3.0000 Bh Engsel pintu @ Rp 30,000.00
2.6752 Kg Semen portland (isi rongga kusen) @ Rp 1,500.00
0.0141 M3 Pasir pasang (isi rongga kusen) @ Rp 215,500.00
TENAGA
0.0430 Oh Pekerja @ Rp 85,000.00
0.0430 Oh Tukang @ Rp 130,000.00
0.0043 Oh Kepala Tukang @ Rp 150,000.00
0.0021 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total
16 analisa 1 Bh Pekerjaan pintu PG1
4.7250 M2 Daun pintu multipleks 6 mm @ Rp 569,081.18
9.4500 M2 HPL ex. Taco @ Rp 281,115.75
1.0000 Set rel pintu geser @ Rp 250,000.00
1.0000 Bh Kunci tanam 2x slag @ Rp 253,007.00
1.0000 Set Handel pintu geser @ Rp 50,000.00

17 analisa 1 Bh Pekerjaan pintu PG2


3.7800 M2 Daun pintu multipleks 6 mm @ Rp 569,081.18
7.5600 M2 HPL ex. Taco @ Rp 281,115.75
1.0000 Set rel pintu geser @ Rp 250,000.00
1.0000 Bh Kunci tanam 2x slag @ Rp 253,007.00
1.0000 Set Handel pintu geser @ Rp 50,000.00

18 analisa 1 Bh Pekerjaan pintu PG3


3.1500 M2 Daun pintu multipleks 6 mm @ Rp 569,081.18
6.3000 M2 HPL ex. Taco @ Rp 281,115.75
1.0000 Set rel pintu geser @ Rp 250,000.00
1.0000 Bh Kunci tanam 2x slag @ Rp 253,007.00
1.0000 Set Handel pintu geser @ Rp 50,000.00

19 analisa 1 Bh Pekerjaan pintu PG4


2.1000 M2 Daun pintu multipleks 6 mm @ Rp 569,081.18
4.2000 M2 HPL ex. Taco @ Rp 281,115.75
1.0000 Set rel pintu geser @ Rp 250,000.00
1.0000 Bh Kunci tanam 2x slag @ Rp 253,007.00
1.0000 Set Handel pintu geser @ Rp 50,000.00

20 analisa 1 Bh Pekerjaan pintu PG5


2.9400 M2 Daun pintu multipleks 6 mm @ Rp 569,081.18
5.8800 M2 HPL ex. Taco @ Rp 281,115.75
1.0000 Set rel pintu geser @ Rp 250,000.00
1.0000 Bh Kunci tanam 2x slag @ Rp 253,007.00
1.0000 Set Handel pintu geser @ Rp 50,000.00

21 analisa 1 Bh Pekerjaan pintu PG6


4.2000 M2 Daun pintu multipleks 6 mm @ Rp 569,081.18
8.4000 M2 HPL ex. Taco @ Rp 281,115.75
1.0000 Set rel pintu geser @ Rp 250,000.00
1.0000 Bh Kunci tanam 2x slag @ Rp 253,007.00
1.0000 Set Handel pintu geser @ Rp 50,000.00

22 analisa 1 Bh Pekerjaan pintu PJ1


2.9400 M2 Daun pintu multipleks 6 mm @ Rp 569,081.18
5.8800 M2 HPL ex. Taco @ Rp 281,115.75
1.0000 Set rel pintu geser @ Rp 250,000.00
1.0000 Bh Kunci tanam 2x slag @ Rp 253,007.00
1.0000 Set Pegangan Pintu @ Rp 50,000.00
6.2200 M1 Rangka aluminium 3" @ Rp 134,663.23
2.0706 M2 Kaca bening 5 mm @ Rp 152,875.44

23 analisa 1 Bh Pekerjaan pintu PJ2


2.9400 M2 Daun pintu multipleks 6 mm @ Rp 569,081.18
5.8800 M2 HPL ex. Taco @ Rp 281,115.75
1.0000 Set rel pintu geser @ Rp 250,000.00
1.0000 Bh Kunci tanam 2x slag @ Rp 253,007.00
1.0000 Set Pegangan Pintu @ Rp 50,000.00
5.8200 M1 Rangka aluminium 3" @ Rp 134,663.23
1.8696 M2 Kaca bening 5 mm @ Rp 152,875.44
Rp 11,529,480.04
Err:509
Rp 21,060,000.00
Rp 1,100,000.00
Rp 3,870,000.00
Rp 800,000.00
Err:509

Rp 9,207,570.86
Rp 1,100,000.00
Rp 3,870,000.00
Rp 800,000.00
###

Rp 3,086,086.50
Rp 38,218.86
Rp 700,000.00
Rp 800,000.00
Rp 2,882,853.29
Rp 7,507,158.65

Rp 7,366,056.69
Rp 1,100,000.00
Rp 3,870,000.00
Rp 800,000.00
###

Rp 754,114.09
Rp 4,424,264.75
Rp 2,185,506.29
Rp 142,174.16
Rp 360,106.14
Rp 253,007.00
Rp 54,000.00
Rp 700,000.00
Rp 1,281,600.80
###

Rp 754,114.09
Rp 4,424,264.75
Rp 2,185,506.29
Rp 360,106.14
Rp 253,007.00
Rp 54,000.00
Rp 700,000.00
Rp 1,281,600.80
###

Rp 498,253.95
Rp 1,524,966.85
Rp 753,305.88
Rp 24,460.07
Rp 360,106.14
Rp 253,007.00
Rp 54,000.00
Rp 700,000.00
Rp 640,800.40
Rp 4,808,900.28

Rp 498,253.95
Rp 1,524,966.85
Rp 753,305.88
Rp 360,106.14
Rp 253,007.00
Rp 54,000.00
Rp 700,000.00
Rp 640,800.40
Rp 4,784,440.21

Rp 5,984,921.06
Rp 1,100,000.00
Rp 7,740,000.00
Rp 800,000.00
###

Rp 706,981.96
Rp 1,044,662.33
Rp 516,044.18
Rp 24,460.07
Rp 180,053.07
Rp 253,007.00
Rp 700,000.00
Rp 640,800.40
Rp 4,066,009.01

Rp 706,981.96
Rp 1,044,662.33
Rp 516,044.18
Rp 180,053.07
Rp 253,007.00
Rp 350,000.00
Rp 640,800.40
Rp 3,691,548.94

Rp 394,563.26
Rp 419,177.74
Rp 2,271,384.61
Rp 700,000.00
Rp 506,014.00
Rp 70,000.00
Rp 5,000.00
Rp 4,366,139.62

Rp 568,278.83
Rp 1,044,662.33
Rp 516,044.18
Rp 180,053.07
Rp 253,007.00
Rp 15,000.00
Rp 350,000.00
Rp 640,800.40
Rp 3,567,845.81

Rp 538,652.92
Rp 924,586.20
Rp 456,728.76
Rp 180,053.07
Rp 253,007.00
Rp 15,000.00
Rp 350,000.00
Rp 640,800.40
Rp 3,358,828.35

utk KM/WC PTo

Rp 1,100,000.00
Rp 90,000.00
Rp 4,012.80
Rp 3,034.24

Rp 3,655.00
Rp 5,590.00
Rp 645.00
Rp 231.00
Rp 1,207,168.04
Rp 156,931.85
Rp 1,364,099.89
Rp 2,688,908.59
Rp 2,656,543.84
Rp 250,000.00
Rp 253,007.00
Rp 50,000.00
Rp 5,898,459.43

Rp 2,151,126.87
Rp 2,125,235.07
Rp 250,000.00
Rp 253,007.00
Rp 50,000.00
Rp 4,829,368.94

Rp 1,792,605.73
Rp 1,771,029.23
Rp 250,000.00
Rp 253,007.00
Rp 50,000.00
Rp 4,116,641.95

Rp 1,195,070.49
Rp 1,180,686.15
Rp 250,000.00
Rp 253,007.00
Rp 50,000.00
Rp 2,928,763.64

Rp 1,673,098.68
Rp 1,652,960.61
Rp 250,000.00
Rp 253,007.00
Rp 50,000.00
Rp 3,879,066.29

Rp 2,390,140.97
Rp 2,361,372.30
Rp 250,000.00
Rp 253,007.00
Rp 50,000.00
Rp 5,304,520.27

Rp 1,673,098.68
Rp 1,652,960.61
Rp 250,000.00
Rp 253,007.00
Rp 50,000.00
Rp 837,605.29
Rp 316,543.89
Rp 5,033,215.47

Rp 1,673,098.68
Rp 1,652,960.61
Rp 250,000.00
Rp 253,007.00
Rp 50,000.00
Rp 783,740.00
Rp 285,815.92
Rp 4,948,622.21
2. PEKERJAAN JENDELA

1 analisa 1 Bh Pekerjaan jendela JR1


6.2200 M1 Rangka aluminium 3" @ Rp 134,663.23
2.0706 M2 Kaca bening 5 mm @ Rp 152,875.44
6.0200 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

2 analisa 1 Bh Pekerjaan jendela JR2


5.5800 M1 Rangka aluminium 3" @ Rp 134,663.23
1.8666 M2 Kaca bening 5 mm @ Rp 152,875.44
5.4200 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

3 analisa 1 Bh Pekerjaan jendela J1a


307.6400 M1 Rangka aluminium 3" @ Rp 134,663.23
157.4400 M2 Kaca bening 5 mm @ Rp 152,875.44
507.6000 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

4 analisa 1 Bh Pekerjaan jendela J1b


27.8500 M1 Rangka aluminium 3" @ Rp 134,663.23
11.8080 M2 Kaca bening 5 mm @ Rp 152,875.44
40.6800 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

5 analisa 1 Bh Pekerjaan jendela J1c


27.3400 M1 Rangka aluminium 3" @ Rp 134,663.23
11.8080 M2 Kaca bening 5 mm @ Rp 152,875.44
42.0800 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

6 analisa 1 Bh Pekerjaan jendela J1d


28.6600 M1 Rangka aluminium 3" @ Rp 134,663.23
12.9920 M2 Kaca bening 5 mm @ Rp 152,875.44
41.8400 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

7 analisa 1 Bh Pekerjaan jendela J1e


22.2700 M1 Rangka aluminium 3" @ Rp 134,663.23
9.8240 M2 Kaca bening 5 mm @ Rp 152,875.44
31.3600 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

8 analisa 1 Bh Pekerjaan jendela J1f


15.8100 M1 Rangka aluminium 3" @ Rp 134,663.23
6.3200 M2 Kaca bening 5 mm @ Rp 152,875.44
20.2400 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

9 analisa 1 Bh Pekerjaan jendela J1g


23.9600 M1 Rangka aluminium 3" @ Rp 134,663.23
11.2914 M2 Kaca bening 5 mm @ Rp 152,875.44
34.2000 M1 karet putih pelapis kaca @ Rp 2,500.00
Total
10 analisa 1 Bh Pekerjaan jendela J1h
36.6900 M1 Rangka aluminium 3" @ Rp 134,663.23
17.1216 M2 Kaca bening 5 mm @ Rp 152,875.44
55.2800 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

11 analisa 1 Bh Pekerjaan jendela J1i


16.6200 M1 Rangka aluminium 3" @ Rp 134,663.23
6.4206 M2 Kaca bening 5 mm @ Rp 152,875.44
21.6000 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

12 analisa 1 Bh Pekerjaan jendela J1j


15.2700 M1 Rangka aluminium 3" @ Rp 134,663.23
4.9077 M2 Kaca bening 5 mm @ Rp 152,875.44
19.8800 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

13 analisa 1 Bh Pekerjaan jendela J1k


38.0400 M1 Rangka aluminium 3" @ Rp 134,663.23
18.8190 M2 Kaca bening 5 mm @ Rp 152,875.44
56.0400 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

14 analisa 1 Bh Pekerjaan jendela J1l


22.4600 M1 Rangka aluminium 3" @ Rp 134,663.23
9.0036 M2 Kaca bening 5 mm @ Rp 152,875.44
31.7200 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

15 analisa 1 Bh Pekerjaan jendela J1m


119.2500 M1 Rangka aluminium 3" @ Rp 134,663.23
63.0990 M2 Kaca bening 5 mm @ Rp 152,875.44
191.8800 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

16 analisa 1 Bh Pekerjaan jendela J1n


84.3200 M1 Rangka aluminium 3" @ Rp 134,663.23
43.6896 M2 Kaca bening 5 mm @ Rp 152,875.44
139.6400 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

17 analisa 1 Bh Pekerjaan jendela J1o


22.4600 M1 Rangka aluminium 3" @ Rp 134,663.23
9.0036 M2 Kaca bening 5 mm @ Rp 152,875.44
31.4800 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

18 analisa 1 Bh Pekerjaan jendela J1p


57.7700 M1 Rangka aluminium 3" @ Rp 134,663.23
11.0700 M2 Kaca bening 5 mm @ Rp 152,875.44
33.6800 M1 karet putih pelapis kaca @ Rp 2,500.00
Total
19 analisa 1 Bh Pekerjaan jendela J1q
41.1800 M1 Rangka aluminium 3" @ Rp 134,663.23
18.3393 M2 Kaca bening 5 mm @ Rp 152,875.44
33.6800 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

20 analisa 1 Bh Pekerjaan jendela J2a


252.9600 M1 Rangka aluminium 3" @ Rp 134,663.23
100.3240 M2 Kaca bening 8 mm @ Rp 645,279.72
396.8000 M1 karet putih pelapis kaca @ Rp 2,500.00
13.0000 set Grendel kunci Jendela @ Rp 25,000.00
13.0000 set rel aluminium @ Rp 235,000.00
Total

21 analisa 1 Bh Pekerjaan jendela J2a1


252.9600 M1 Rangka aluminium 3" @ Rp 134,663.23
79.0400 M1 Bingkai Jendela aluminium @ Rp 111,780.73
23.1400 M2 Kaca bening 5 mm @ Rp 152,875.44
100.3240 M2 Kaca bening 8 mm @ Rp 645,279.72
396.8000 M1 karet putih pelapis kaca @ Rp 2,500.00
13.0000 set Grendel kunci Jendela @ Rp 25,000.00
13.0000 set rel aluminium @ Rp 235,000.00
Total

22 analisa 1 Bh Pekerjaan jendela J2b


33.9300 M1 Rangka aluminium 3" @ Rp 134,663.23
15.6354 M2 Kaca bening 5 mm @ Rp 152,875.44
51.6800 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

23 analisa 1 Bh Pekerjaan jendela J2c


19.8900 M1 Rangka aluminium 3" @ Rp 134,663.23
8.0240 M2 Kaca bening 5 mm @ Rp 152,875.44
30.8200 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

24 analisa 1 Bh Pekerjaan jendela J2c1


19.8900 M1 Rangka aluminium 3" @ Rp 134,663.23
8.0240 M2 Kaca bening 5 mm @ Rp 152,875.44
30.8200 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

25 analisa 1 Bh Pekerjaan jendela J2d


32.7000 M1 Rangka aluminium 3" @ Rp 134,663.23
14.3016 M2 Kaca bening 5 mm @ Rp 152,875.44
49.7400 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

26 analisa 1 Bh Pekerjaan jendela J2d1


32.7000 M1 Rangka aluminium 3" @ Rp 134,663.23
14.3016 M2 Kaca bening 5 mm @ Rp 152,875.44
49.7400 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

27 analisa 1 Bh Pekerjaan jendela J2e


19.1000 M1 Rangka aluminium 3" @ Rp 134,663.23
5.1496 M2 Kaca bening 8 mm @ Rp 645,279.72
1.7800 M2 Kaca bening 5 mm @ Rp 152,875.44
28.2800 M1 karet putih pelapis kaca @ Rp 2,500.00
1.0000 set Grendel kunci Jendela @ Rp 25,000.00
1.0000 set rel aluminium @ Rp 235,000.00
Total

28 analisa 1 Bh Pekerjaan jendela J2f


218.0000 M1 Rangka aluminium 3" @ Rp 134,663.23
104.6256 M2 Kaca bening 5 mm @ Rp 152,875.44
350.4000 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

29 analisa 1 Bh Pekerjaan jendela J2g


24.0400 M1 Rangka aluminium 3" @ Rp 134,663.23
10.9200 M2 Kaca bening 5 mm @ Rp 152,875.44
33.9600 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

30 analisa 1 Bh Pekerjaan jendela J3a


294.8000 M1 Rangka aluminium 3" @ Rp 134,663.23
19.5800 M2 Kaca bening 5 mm @ Rp 152,875.44
66.8800 M1 Bingkai Jendela aluminium @ Rp 111,780.73
122.1390 M2 Kaca bening 8 mm @ Rp 645,279.72
11.0000 set Grendel Jendela @ Rp 25,000.00
11.0000 set rel aluminium @ Rp 235,000.00
483.7000 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

31 analisa 1 Bh Pekerjaan jendela J3a1


294.8000 M1 Rangka aluminium 3" @ Rp 134,663.23
19.5800 M2 Kaca bening 5 mm @ Rp 152,875.44
66.8800 M1 Bingkai Jendela aluminium @ Rp 111,780.73
122.1390 M2 Kaca bening 8 mm @ Rp 645,279.72
11.0000 set Grendel Jendela @ Rp 25,000.00
11.0000 set rel aluminium @ Rp 235,000.00
483.7000 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

32 analisa 1 Bh Pekerjaan jendela J3b


48.4000 M1 Rangka aluminium 3" @ Rp 134,663.23
23.4000 M2 Kaca bening 5 mm @ Rp 152,875.44
74.6000 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

33 analisa 1 Bh Pekerjaan jendela J3b1


48.4000 M1 Rangka aluminium 3" @ Rp 134,663.23
23.4000 M2 Kaca bening 5 mm @ Rp 152,875.44
74.6000 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

34 analisa 1 Bh Pekerjaan jendela J3c


132.4800 M1 Rangka aluminium 3" @ Rp 134,663.23
67.7040 M2 Kaca bening 5 mm @ Rp 152,875.44
212.9600 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

35 analisa 1 Bh Pekerjaan jendela J3d


49.6000 M1 Rangka aluminium 3" @ Rp 134,663.23
21.8400 M2 Kaca bening 5 mm @ Rp 152,875.44
77.4000 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

36 analisa 1 Bh Pekerjaan jendela J3e


19.8900 M1 Rangka aluminium 3" @ Rp 134,663.23
21.8400 M2 Kaca bening 5 mm @ Rp 152,875.44
29.8600 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

37 analisa 1 Bh Pekerjaan jendela J3e1


19.8900 M1 Rangka aluminium 3" @ Rp 134,663.23
21.8400 M2 Kaca bening 5 mm @ Rp 152,875.44
29.8600 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

38 analisa 1 Bh Pekerjaan jendela J3f


32.7000 M1 Rangka aluminium 3" @ Rp 134,663.23
14.2800 M2 Kaca bening 5 mm @ Rp 152,875.44
52.0800 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

39 analisa 1 Bh Pekerjaan jendela J3f1


32.7000 M1 Rangka aluminium 3" @ Rp 134,663.23
14.2800 M2 Kaca bening 5 mm @ Rp 152,875.44
52.0800 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

40 analisa 1 Bh Pekerjaan jendela J3g


35.0100 M1 Rangka aluminium 3" @ Rp 134,663.23
16.4480 M2 Kaca bening 5 mm @ Rp 152,875.44
52.4000 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

41 analisa 1 Bh Pekerjaan jendela J3h


33.6900 M1 Rangka aluminium 3" @ Rp 134,663.23
14.9930 M2 Kaca bening 5 mm @ Rp 152,875.44
50.2000 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

42 analisa 1 Bh Pekerjaan jendela J3i


20.4600 M1 Rangka aluminium 3" @ Rp 134,663.23
7.7836 M2 Kaca bening 5 mm @ Rp 152,875.44
28.6800 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

43 analisa 1 Bh Pekerjaan jendela J3j


230.5800 M1 Rangka aluminium 3" @ Rp 134,663.23
97.9196 M2 Kaca bening 8 mm @ Rp 645,279.72
60.8000 M1 Bingkai Jendela aluminium @ Rp 111,780.73
19.6000 M2 Kaca bening 5 mm @ Rp 152,875.44
10.0000 set Grendel Jendela @ Rp 25,000.00
10.0000 set rel aluminium @ Rp 235,000.00
370.9600 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

44 analisa 1 Bh Pekerjaan jendela J3k


35.7900 M1 Rangka aluminium 3" @ Rp 134,663.23
17.2260 M2 Kaca bening 5 mm @ Rp 645,279.72
40.0800 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

45 analisa 1 Bh Pekerjaan jendela J4a


275.0100 M1 Rangka aluminium 3" @ Rp 134,663.23
65.2500 M2 Kaca bening 8 mm @ Rp 645,279.72
72.9600 M2 Kaca bening 5 mm @ Rp 152,875.44
72.9600 M1 Bingkai Jendela aluminium @ Rp 111,780.73
12.0000 set Grendel Jendela @ Rp 25,000.00
12.0000 set rel aluminium @ Rp 235,000.00
439.4800 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

46 analisa 1 Bh Pekerjaan jendela J4a1


275.0100 M1 Rangka aluminium 3" @ Rp 134,663.23
65.2500 M2 Kaca bening 8 mm @ Rp 645,279.72
72.9600 M2 Kaca bening 5 mm @ Rp 152,875.44
72.9600 M1 Bingkai Jendela aluminium @ Rp 111,780.73
12.0000 set Grendel Jendela @ Rp 25,000.00
12.0000 set rel aluminium @ Rp 235,000.00
439.4800 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

47 analisa 1 Bh Pekerjaan jendela J4b


10.1300 M1 Rangka aluminium 3" @ Rp 134,663.23
3.9600 M2 Kaca bening 5 mm @ Rp 152,875.44
10.8000 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

48 analisa 1 Bh Pekerjaan jendela J4c


36.9300 M1 Rangka aluminium 3" @ Rp 134,663.23
18.5400 M2 Kaca bening 5 mm @ Rp 152,875.44
56.1200 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

49 analisa 1 Bh Pekerjaan jendela J4c1


36.9300 M1 Rangka aluminium 3" @ Rp 134,663.23
18.5400 M2 Kaca bening 5 mm @ Rp 152,875.44
56.1200 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

50 analisa 1 Bh Pekerjaan jendela J4d


129.1200 M1 Rangka aluminium 3" @ Rp 134,663.23
65.1000 M2 Kaca bening 5 mm @ Rp 152,875.44
206.2400 M1 karet putih pelapis kaca @ Rp 2,500.00
Total
51 analisa 1 Bh Pekerjaan jendela J4e
48.3200 M1 Rangka aluminium 3" @ Rp 134,663.23
23.8200 M2 Kaca bening 5 mm @ Rp 152,875.44
74.6000 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

52 analisa 1 Bh Pekerjaan jendela J4f


19.8900 M1 Rangka aluminium 3" @ Rp 134,663.23
7.9560 M2 Kaca bening 5 mm @ Rp 152,875.44
29.5800 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

53 analisa 1 Bh Pekerjaan jendela J4f1


19.8900 M1 Rangka aluminium 3" @ Rp 134,663.23
7.9560 M2 Kaca bening 5 mm @ Rp 152,875.44
29.5800 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

54 analisa 1 Bh Pekerjaan jendela J4g


26.0100 M1 Rangka aluminium 3" @ Rp 134,663.23
12.6360 M2 Kaca bening 5 mm @ Rp 152,875.44
46.8200 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

55 analisa 1 Bh Pekerjaan jendela J4g1


26.0100 M1 Rangka aluminium 3" @ Rp 134,663.23
12.6360 M2 Kaca bening 5 mm @ Rp 152,875.44
46.8200 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

56 analisa 1 Bh Pekerjaan jendela J4h


223.1800 M1 Rangka aluminium 3" @ Rp 134,663.23
89.4464 M2 Kaca bening 8 mm @ Rp 645,279.72
60.8000 M1 Bingkai Jendela aluminium @ Rp 111,780.73
19.6000 M2 Kaca bening 5 mm @ Rp 152,875.44
10.0000 set Grendel Jendela @ Rp 25,000.00
10.0000 set rel aluminium @ Rp 235,000.00
370.9600 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

57 analisa 1 Bh Pekerjaan jendela J4i


28.5100 M1 Rangka aluminium 3" @ Rp 134,663.23
21.3840 M2 Kaca bening 5 mm @ Rp 152,875.44
54.5200 M1 karet putih pelapis kaca @ Rp 2,500.00
Total
Rp 837,605.29
Rp 316,543.89
Rp 15,050.00
Rp 1,169,199.18

Rp 751,420.82
Rp 285,357.30
Rp 13,550.00
Rp 1,050,328.12

Rp 41,427,796.08
Rp 24,068,709.27
Rp 1,269,000.00
###

Rp 3,750,370.96
Rp 1,805,153.20
Rp 101,700.00
Rp 5,657,224.15

Rp 3,681,692.71
Rp 1,805,153.20
Rp 105,200.00
Rp 5,592,045.90

Rp 3,859,448.17
Rp 1,986,157.72
Rp 104,600.00
Rp 5,950,205.89

Rp 2,998,950.13
Rp 1,501,848.32
Rp 78,400.00
Rp 4,579,198.45

Rp 2,129,025.67
Rp 966,172.78
Rp 50,600.00
Rp 3,145,798.45

Rp 3,226,530.99
Rp 1,726,177.74
Rp 85,500.00
Rp 5,038,208.73
Rp 4,940,793.91
Rp 2,617,472.13
Rp 138,200.00
Rp 7,696,466.04

Rp 2,238,102.88
Rp 981,552.05
Rp 54,000.00
Rp 3,273,654.93

Rp 2,056,307.52
Rp 750,266.80
Rp 49,700.00
Rp 2,856,274.32

Rp 5,122,589.27
Rp 2,876,962.91
Rp 140,100.00
Rp 8,139,652.17

Rp 3,024,536.15
Rp 1,376,429.31
Rp 79,300.00
Rp 4,480,265.46

Rp 16,058,590.18
Rp 9,646,287.39
Rp 479,700.00
###

Rp 11,354,803.55
Rp 6,679,066.82
Rp 349,100.00
###

Rp 3,024,536.15
Rp 1,376,429.31
Rp 78,700.00
Rp 4,479,665.46

Rp 7,779,494.80
Rp 1,692,331.12
Rp 84,200.00
Rp 9,556,025.92
Rp 5,545,431.81
Rp 2,803,628.56
Rp 84,200.00
Rp 8,433,260.37

Rp 34,064,410.66
Rp 64,737,042.63
Rp 992,000.00
Rp 325,000.00
Rp 3,055,000.00
###

Rp 34,064,410.66
Rp 8,835,148.90
Rp 3,537,537.68
Rp 64,737,042.63
Rp 992,000.00
Rp 325,000.00
Rp 3,055,000.00
###

Rp 4,569,123.39
Rp 2,390,268.65
Rp 129,200.00
Rp 7,088,592.05

Rp 2,678,451.64
Rp 1,226,672.53
Rp 77,050.00
Rp 3,982,174.18

Rp 2,678,451.64
Rp 1,226,672.53
Rp 77,050.00
Rp 3,982,174.18

Rp 4,403,487.62
Rp 2,186,363.39
Rp 124,350.00
Rp 6,714,201.01

Rp 4,403,487.62
Rp 2,186,363.39
Rp 124,350.00
Rp 6,714,201.01
Rp 2,572,067.69
Rp 3,322,932.45
Rp 272,118.28
Rp 70,700.00
Rp 25,000.00
Rp 235,000.00
Rp 6,497,818.42

Rp 29,356,584.14
Rp 15,994,684.64
Rp 876,000.00
###

Rp 3,237,304.05
Rp 1,669,399.80
Rp 84,900.00
Rp 4,991,603.85

Rp 39,698,720.20
Rp 2,993,301.12
Rp 7,475,895.22
Rp 78,813,819.72
Rp 275,000.00
Rp 2,585,000.00
Rp 1,209,250.00
###

Rp 39,698,720.20
Rp 2,993,301.12
Rp 7,475,895.22
Rp 78,813,819.72
Rp 275,000.00
Rp 2,585,000.00
Rp 1,209,250.00
###

Rp 6,517,700.33
Rp 3,577,285.30
Rp 186,500.00
###

Rp 6,517,700.33
Rp 3,577,285.30
Rp 186,500.00
###

Rp 17,840,184.71
Rp 10,350,278.79
Rp 532,400.00
###

Rp 6,679,296.21
Rp 3,338,799.61
Rp 193,500.00
###

Rp 2,678,451.64
Rp 3,338,799.61
Rp 74,650.00
Rp 6,091,901.25

Rp 2,678,451.64
Rp 3,338,799.61
Rp 74,650.00
Rp 6,091,901.25

Rp 4,403,487.62
Rp 2,183,061.28
Rp 130,200.00
Rp 6,716,748.90

Rp 4,403,487.62
Rp 2,183,061.28
Rp 130,200.00
Rp 6,716,748.90

Rp 4,714,559.68
Rp 2,514,495.24
Rp 131,000.00
Rp 7,360,054.92

Rp 4,536,804.22
Rp 2,292,061.47
Rp 125,500.00
Rp 6,954,365.69

Rp 2,755,209.69
Rp 1,189,921.27
Rp 71,700.00
Rp 4,016,830.96

Rp 31,050,647.57
Rp 63,185,532.07
Rp 6,796,268.38
Rp 2,996,358.62
Rp 250,000.00
Rp 2,350,000.00
Rp 927,400.00
###

Rp 4,819,597.00
Rp 11,115,588.46
Rp 100,200.00
###

Rp 37,033,734.88
Rp 42,104,501.73
Rp 11,153,792.10
Rp 8,155,522.06
Rp 300,000.00
Rp 2,820,000.00
Rp 1,098,700.00
###

Rp 37,033,734.88
Rp 42,104,501.73
Rp 11,153,792.10
Rp 8,155,522.06
Rp 300,000.00
Rp 2,820,000.00
Rp 1,098,700.00
###

Rp 1,364,138.52
Rp 605,386.74
Rp 27,000.00
Rp 1,996,525.26

Rp 4,973,113.08
Rp 2,834,310.66
Rp 140,300.00
Rp 7,947,723.74

Rp 4,973,113.08
Rp 2,834,310.66
Rp 140,300.00
Rp 7,947,723.74

Rp 17,387,716.26
Rp 9,952,191.14
Rp 515,600.00
###
Rp 6,506,927.27
Rp 3,641,492.98
Rp 186,500.00
###

Rp 2,678,451.64
Rp 1,216,277.00
Rp 73,950.00
Rp 3,968,678.65

Rp 2,678,451.64
Rp 1,216,277.00
Rp 73,950.00
Rp 3,968,678.65

Rp 3,502,590.61
Rp 1,931,734.06
Rp 117,050.00
Rp 5,551,374.67

Rp 3,502,590.61
Rp 1,931,734.06
Rp 117,050.00
Rp 5,551,374.67

Rp 30,054,139.67
Rp 57,717,947.95
Rp 6,796,268.38
Rp 2,996,358.62
Rp 250,000.00
Rp 2,350,000.00
Rp 927,400.00
###

Rp 3,839,248.69
Rp 3,269,088.41
Rp 136,300.00
Rp 7,244,637.10
3. PEKERJAAN PARTISI

1 analisa 1 Bh Pekerjaan dinding kaca (DK1)


31.3600 M2 Kaca bening 10 mm @ Rp 522,475.84
Total

2 analisa 1 Bh Pekerjaan dinding kaca (DK1a)


27.5600 M2 Kaca bening 10 mm @ Rp 522,475.84
Total

3 analisa 1 Bh Pekerjaan dinding kaca (DK2)


129.9300 M2 Kaca bening 10 mm @ Rp 522,475.84
Total

4 analisa 1 Bh Pekerjaan dinding kaca (DK3)


115.1375 M2 Kaca bening 10 mm @ Rp 522,475.84
Total

5 analisa 1 Bh Pekerjaan dinding kaca (DK4)


270.6875 M2 Kaca bening 10 mm @ Rp 522,475.84
Total

6 analisa 1 Bh Pekerjaan dinding kaca (DK4a)


270.6875 M2 Kaca bening 10 mm @ Rp 522,475.84
Total

7 analisa 1 Bh Pekerjaan dinding kaca (DK5)


62.0675 M2 Kaca bening 10 mm @ Rp 522,475.84
Total

8 analisa 1 Bh Pekerjaan dinding kaca (DK6)


64.9650 M2 Kaca bening 10 mm @ Rp 522,475.84
Total

9 analisa 1 Bh Pekerjaan dinding kaca (DK7)


48.8000 M2 Kaca bening 10 mm @ Rp 522,475.84
Total
Rp 16,384,842.34
###

Rp 14,399,434.15
###

Rp 67,885,285.89
###

Rp 60,156,562.03
###

Rp141,427,678.94
###

Rp141,427,678.94
###

Rp 32,428,769.20
###

Rp 33,942,642.95
###

Rp 25,496,820.99
###
E. PEKERJAAN BESI,ALUMINIUM,DAN REALING KACA

1 Analisa SNI-2013 1M1 Pasang sunscreen Kalsiplank 8mm, uk. 20x300 cm rangkap
BAHAN
2.0000 M1 Kalsiplank 8 mm @ 41,000.00 Rp 82,000.00
12.0000 Bh Baut sekrup @ 800.00 Rp 9,600.00
0.0200 M1 Besi Hollow 6x8 cm @ 36,666.67 Rp 733.33
0.5000 M1 Besi Hollow 4x4 cm @ Rp 22,000.00 Rp 11,000.00
1.0000 Ls Asesoris (perkuatan, las dll) 100% rangka @ Rp 58,666.67 Rp 58,666.67
TENAGA
0.1000 OH Pekerja @ 85,000.00 Rp 8,500.00
0.2000 OH Tukang Kayu @ 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 200,050.00
Overhead + profit 15 % Rp 30,007.50
Total Rp 230,057.50

2 Analisa SNI-2013 1 M2 Pek. Railling kaca


BAHAN
1.0000 M2 Kaca bening 8 mm @ Rp 311,666.00 Rp 311,666.00
1.0000 Bh tiang railling stainless @ Rp 150,000.00 Rp 150,000.00
1.2000 M1 Stainless 4 x 4 cm @ Rp 22,000.00 Rp 26,400.00
4.0000 Bh Baut fisher @ Rp 2,000.00 Rp 8,000.00
1.2750 Kg Besi plat 5 mm @ Rp 9,750.00 Rp 12,431.25
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 590,977.25
Overhead + profit 15 % Rp 88,646.59
Total Rp 679,623.84
3 Analisa SNI-2013 1 M2 Kisi-Kisi Hollow 2x4 dan 4x4 cm
BAHAN
2.6000 M1 Hollow Galvalum 2x4 cm @ Rp 15,583.33 Rp 40,516.67
4.0000 M1 Hollow Galvalum 4x4 cm @ Rp 18,333.33 Rp 73,333.33
35.0000 % Perlengkapan @ Rp 6,416.67 Rp 6,416.67
TENAGA
0.0430 Oh Pekerja @ Rp 85,000.00 Rp 3,655.00
0.0430 Oh Tukang Besi @ Rp 130,000.00 Rp 5,590.00
0.0430 Oh Kepala Tukang @ Rp 150,000.00 Rp 6,450.00
0.0021 Oh Mandor @ Rp 110,000.00 Rp 231.00
Total A+B Rp 136,192.67
Overhead + profit 15 % Rp 20,428.90
Total Rp 156,621.57
4 Analisa SNI-2013 1 M2 Sunscreen alluminium
BAHAN
10.3200 M1 Hollow aluminium 2.5x3.8 cm @ Rp 21,000.00 Rp 216,720.00
35.0000 % Perlengkapan @ Rp 7,350.00 Rp 7,350.00
TENAGA
0.0430 Oh Pekerja @ Rp 85,000.00 Rp 3,655.00
0.0430 Oh Tukang plafond @ Rp 130,000.00 Rp 5,590.00
0.0430 Oh Kepala Tukang @ Rp 150,000.00 Rp 6,450.00
0.0021 Oh Mandor @ Rp 110,000.00 Rp 231.00
Total A+B Rp 239,996.00
Overhead + profit 15 % Rp 35,999.40
Total Rp 275,995.40
F. PEKERJAAN MEKANIKAL ELETRIKAL

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
Err:509

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
1.0000 Bh Jet washer @ Rp 80,000.00
0.0600 % Perlengkapan (6% harga kloset) @ Rp 6,090,000.00
TENAGA
1.1000 Oh Tukang batu @ Rp 130,000.00
3.3000 Oh Pekerja @ Rp 85,000.00
0.0100 Oh Kepala tukang @ Rp 150,000.00
0.1600 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

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
1.0000 Bh Jet washer @ Rp 80,000.00
0.0600 % Perlengkapan (6% harga kloset) @ Rp 3,622,500.00
TENAGA
1.1000 Oh Tukang batu @ Rp 130,000.00
3.3000 Oh Pekerja @ Rp 85,000.00
0.0100 Oh Kepala tukang @ Rp 150,000.00
0.1600 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

3 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
1.0000 Bh Jet washer @ Rp 80,000.00
0.0600 % Perlengkapan (6% harga kloset) @ Rp 2,600,000.00
TENAGA
1.1000 Oh Tukang batu @ Rp 130,000.00
3.3000 Oh Pekerja @ Rp 85,000.00
0.0100 Oh Kepala tukang @ Rp 150,000.00
0.1600 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

4 Analisa SNI-2013 Memasang 1 bh urinoir


BAHAN
1.0000 Unit Urinoir ex. Toto/setara @ Rp 1,500,000.00
0.3000 % Perlengkapan (30% ) harga @ Rp 1,500,000.00
6.0000 Kg Semen portland @ Rp 1,500.00
0.0100 M3 Pasir pasang @ Rp 215,500.00
TENAGA
1.0000 Oh Tukang batu @ Rp 130,000.00
1.0000 Oh Pekerja @ Rp 85,000.00
0.1000 Oh Kepala tukang @ Rp 150,000.00
0.0500 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total
5 Analisa SNI-2013 Memasang 1 bh sekat urinoir
BAHAN
1.0000 Unit sekat Urinoir ex. Toto/setara @ Rp 600,000.00
0.3000 % Perlengkapan (30% ) harga @ Rp 600,000.00
6.0000 Kg Semen portland @ Rp 1,500.00
0.0100 M3 Pasir pasang @ Rp 215,500.00
TENAGA
1.0000 Oh Tukang batu @ Rp 130,000.00
1.0000 Oh Pekerja @ Rp 85,000.00
0.1000 Oh Kepala tukang @ Rp 150,000.00
0.0500 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

6 Analisa SNI-2013 Memasang 1 bh Wastafel type A


BAHAN
1.2000 Unit Wastafel ex. Toto/setara @ Rp 2,900,000.00
0.1200 % Perlengkapan (12% ) @ Rp 2,900,000.00
6.0000 Kg Semen portland @ Rp 1,500.00
0.0100 M3 Pasir pasang @ Rp 215,500.00
TENAGA
1.4500 Oh Tukang batu @ Rp 130,000.00
1.2000 Oh Pekerja @ Rp 85,000.00
0.1500 Oh Kepala tukang @ Rp 150,000.00
0.0600 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

7 Analisa SNI-2013 Memasang 1 bh Wastafel type B


BAHAN
1.2000 Unit Wastafel ex. Toto/setara @ Rp 1,650,000.00
0.1200 % Perlengkapan (12% ) @ Rp 1,650,000.00
6.0000 Kg Semen portland @ Rp 1,500.00
0.0100 M3 Pasir pasang @ Rp 215,500.00
TENAGA
1.4500 Oh Tukang batu @ Rp 130,000.00
1.2000 Oh Pekerja @ Rp 85,000.00
0.1500 Oh Kepala tukang @ Rp 150,000.00
0.0600 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

8 Analisa SNI-2013 Memasang 1 bh Wastafel type C


BAHAN
1.2000 Unit Wastafel ex. Toto/setara @ Rp 880,000.00
0.1200 % Perlengkapan (12% ) @ Rp 880,000.00
6.0000 Kg Semen portland @ Rp 1,500.00
0.0100 M3 Pasir pasang @ Rp 215,500.00
TENAGA
1.4500 Oh Tukang batu @ Rp 130,000.00
1.2000 Oh Pekerja @ Rp 85,000.00
0.1500 Oh Kepala tukang @ Rp 150,000.00
0.0600 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

9 Analisa SNI-2013 Memasang 1 bh Wastafel sink


BAHAN
1.2000 Unit Wastafel sink @ Rp 350,000.00
0.1200 % Perlengkapan (12% ) @ Rp 350,000.00
6.0000 Kg Semen portland @ Rp 1,500.00
0.0100 M3 Pasir pasang @ Rp 215,500.00
TENAGA
1.4500 Oh Tukang batu @ Rp 130,000.00
1.2000 Oh Pekerja @ Rp 85,000.00
0.1500 Oh Kepala tukang @ Rp 150,000.00
0.0600 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

###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
0.0250 Bh Seal tape @ Rp 4,800.00
TENAGA
0.4000 Oh Tukang batu @ Rp 130,000.00
0.0100 Oh Pekerja @ Rp 85,000.00
0.0400 Oh Kepala tukang @ Rp 150,000.00
0.0050 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

###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
0.0250 Bh Seal tape @ Rp 4,800.00
TENAGA
0.4000 Oh Tukang batu @ Rp 130,000.00
0.0100 Oh Pekerja @ Rp 85,000.00
0.0400 Oh Kepala tukang @ Rp 150,000.00
0.0050 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

###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
0.0250 Bh Seal tape @ Rp 4,800.00
TENAGA
0.4000 Oh Tukang batu @ Rp 130,000.00
0.0100 Oh Pekerja @ Rp 85,000.00
0.0400 Oh Kepala tukang @ Rp 150,000.00
0.0050 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

###Analisa SNI-2013 Memasang Floor Drain


BAHAN
1.0000 Bh Floor drain @ Rp 78,000.00
TENAGA
0.1000 Oh Tukang batu @ Rp 130,000.00
0.0100 Oh Pekerja @ Rp 85,000.00
0.0100 Oh Kepala tukang @ Rp 150,000.00
0.0050 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

###Analisa SNI-2013 1 Buah Memasang Tempat Sabun


BAHAN
1.0000 Bh Tempat Sabun @ Rp 45,000.00
TENAGA
0.0100 Oh Pekerja @ Rp 85,000.00
0.1000 Oh Tukang @ Rp 130,000.00
0.0100 Oh Kepala Tukang @ Rp 150,000.00
0.0050 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

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


BAHAN
1.1000 M2 Kaca cermin 6 mm @ Rp 150,000.00
2.0000 Bh Penggantung Kaca @ Rp 2,000.00
TENAGA
0.0150 Oh Pekerja @ Rp 85,000.00
0.1500 Oh Tukang @ Rp 130,000.00
0.0150 Oh Kepala Tukang @ Rp 150,000.00
0.0080 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

###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
0.3500 % Perlengkapan (harga pipa) @ Rp 7,500.00
TENAGA
0.0600 Oh Tukang @ Rp 130,000.00
0.0360 Oh Pekerja @ Rp 85,000.00
0.0060 Oh Kepala tukang @ Rp 150,000.00
0.0020 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

###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
0.3500 % Perlengkapan (harga pipa) @ Rp 12,750.00
TENAGA
0.0600 Oh Tukang @ Rp 130,000.00
0.0360 Oh Pekerja @ Rp 85,000.00
0.0060 Oh Kepala tukang @ Rp 150,000.00
0.0020 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

###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
0.3500 % Perlengkapan (harga pipa) @ Rp 20,250.00
TENAGA
0.0900 Oh Tukang @ Rp 130,000.00
0.0540 Oh Pekerja @ Rp 85,000.00
0.0090 Oh Kepala tukang @ Rp 150,000.00
0.0030 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

###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
0.3500 % Perlengkapan (harga pipa) @ Rp 38,750.00
TENAGA
0.1350 Oh Tukang @ Rp 130,000.00
0.0810 Oh Pekerja @ Rp 85,000.00
0.0135 Oh Kepala tukang @ Rp 150,000.00
0.0040 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

###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
0.3500 % Perlengkapan (harga pipa) @ Rp 61,250.00
TENAGA
0.1350 Oh Tukang @ Rp 130,000.00
0.0810 Oh Pekerja @ Rp 85,000.00
0.0135 Oh Kepala tukang @ Rp 150,000.00
0.0040 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

###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
0.3500 % Perlengkapan (harga pipa) @ Rp 163,750.00
TENAGA
0.1350 Oh Tukang @ Rp 130,000.00
0.0810 Oh Pekerja @ Rp 85,000.00
0.0135 Oh Kepala tukang @ Rp 150,000.00
0.0040 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 13 %
Total

###Analisa SNI-2013 1 Unit Septictank


33.6000 M3 Galian Tanah Biasa @ Rp 75,145.00
1.7400 M3 Urugan Pasir @ Rp 213,118.00
8.4000 M3 Urugan Tanah Kembali @ Rp 54,240.00
5.3000 M3 Plat Beton Bertulang K-225 T=15 cm @ Err:509
3.0000 M1 PVC Dia.4" @ Rp 61,250.00
Total
###Analisa SNI-2013 1 Unit Resapan Septictank
23.7850 M3 Galian Tanah Biasa @ Rp 75,145.00
4.4700 M2 Pas. Bata trasraam @ Rp 150,378.60
8.7000 M3 Pas. Batu kosong @ Err:509
0.9240 M3 Urugan Pasir @ Rp 213,118.00
5.9463 M3 Urugan Tanah Kembali @ Rp 54,240.00
4.4700 M2 Plesteran Trasram 1 2 Tebal 15 mm @ Rp 78,827.90
2.8500 M2 Ijuk @ Rp 57,500.00
2.1780 M3 Rabat beton K-100 @ Rp 995,052.07
16.7800 M1 PVC Dia.4" @ Rp 61,250.00
Total

###Analisa SNI-2013 1 Unit Filter disposal cair


42.7500 M3 Galian Tanah Biasa @ Rp 75,145.00
4.1000 M2 Pas. Bata trasraam @ Rp 150,378.60
11.2000 M3 Pas. Batu kosong @ Err:509
10.6875 M3 Urugan Tanah Kembali @ Rp 54,240.00
4.1000 M2 Plesteran Trasram 1 2 Tebal 15 mm @ Rp 78,827.90
1.3000 M3 Rabat beton K-100 @ Rp 995,052.07
9.0000 M1 PVC Dia.4" @ Rp 61,250.00
Total

###Analisa SNI-2013 1 M1 Mengerjakan Saluran Air Hujan


0.1800 M3 Pek. Galian Tanah Biasa @ Rp 75,145.00
0.1200 M3 Pas. Batu gunung 5/10, 1pc : 3psr @ Err:509
0.0300 M3 Pek. Urugan Pasir bwh batu gunung 5cm @ Rp 213,118.00
0.0600 M3 Urugan Tanah Kembali @ Rp 54,240.00
1.2000 M2 Plesteran Trasram 1:2 Tebal 15 mm @ Rp 78,827.90
7.1040 Kg Pemasangan besi polos dia 12 jarak per 8 cm @ Err:509
1.7700 Kg Pemasangan Baja siku 2.20.20 @ Err:509
1.2000 M2 Pek. Acian batu gunung @ Rp 43,096.25
Total
eA

Rp 6,090,000.00
Rp 80,000.00
Rp 365,400.00

Rp 143,000.00
Rp 280,500.00
Rp 1,500.00
Rp 17,600.00
Rp 6,978,000.00
Rp 907,140.00
Rp 7,885,140.00

eB

Rp 3,622,500.00
Rp 80,000.00
Rp 217,350.00

Rp 143,000.00
Rp 280,500.00
Rp 1,500.00
Rp 17,600.00
Rp 4,362,450.00
Rp 567,118.50
Rp 4,929,568.50

eC

Rp 2,600,000.00
Rp 80,000.00
Rp 156,000.00

Rp 143,000.00
Rp 280,500.00
Rp 1,500.00
Rp 17,600.00
Rp 3,278,600.00
Rp 426,218.00
Rp 3,704,818.00

Rp 1,500,000.00
Rp 450,000.00
Rp 9,000.00
Rp 2,155.00

Rp 130,000.00
Rp 85,000.00
Rp 15,000.00
Rp 5,500.00
Rp 2,196,655.00
Rp 285,565.15
Rp 2,482,220.15
Rp 600,000.00
Rp 180,000.00
Rp 9,000.00
Rp 2,155.00

Rp 130,000.00
Rp 85,000.00
Rp 15,000.00
Rp 5,500.00
Rp 1,026,655.00
Rp 133,465.15
Rp 1,160,120.15

Rp 3,480,000.00
Rp 348,000.00
Rp 9,000.00
Rp 2,155.00

Rp 188,500.00
Rp 102,000.00
Rp 22,500.00
Rp 6,600.00
Rp 4,158,755.00
Rp 540,638.15
Rp 4,699,393.15

Rp 1,980,000.00
Rp 198,000.00
Rp 9,000.00
Rp 2,155.00

Rp 188,500.00
Rp 102,000.00
Rp 22,500.00
Rp 6,600.00
Rp 2,508,755.00
Rp 326,138.15
Rp 2,834,893.15

Rp 1,056,000.00
Rp 105,600.00
Rp 9,000.00
Rp 2,155.00

Rp 188,500.00
Rp 102,000.00
Rp 22,500.00
Rp 6,600.00
Rp 1,492,355.00
Rp 194,006.15
Rp 1,686,361.15

Rp 420,000.00
Rp 42,000.00
Rp 9,000.00
Rp 2,155.00

Rp 188,500.00
Rp 102,000.00
Rp 22,500.00
Rp 6,600.00
Rp 792,755.00
Rp 103,058.15
Rp 895,813.15

2"

Rp 66,000.00
Rp 120.00

Rp 52,000.00
Rp 850.00
Rp 6,000.00
Rp 550.00
Rp 125,520.00
Rp 16,317.60
Rp 141,837.60

Wastafel)

Rp 200,000.00
Rp 120.00

Rp 52,000.00
Rp 850.00
Rp 6,000.00
Rp 550.00
Rp 259,520.00
Rp 33,737.60
Rp 293,257.60

Wastafel sink model angsa)

Rp 160,000.00
Rp 120.00

Rp 52,000.00
Rp 850.00
Rp 6,000.00
Rp 550.00
Rp 219,520.00
Rp 28,537.60
Rp 248,057.60
Rp 78,000.00

Rp 13,000.00
Rp 850.00
Rp 1,500.00
Rp 550.00
Rp 93,900.00
Rp 12,207.00
Rp 106,107.00

Rp 45,000.00

Rp 850.00
Rp 13,000.00
Rp 1,500.00
Rp 550.00
Rp 60,900.00
Rp 7,917.00
Rp 68,817.00

Rp 165,000.00
Rp 4,000.00

Rp 1,275.00
Rp 19,500.00
Rp 2,250.00
Rp 880.00
Rp 192,905.00
Rp 25,077.65
Rp 217,982.65

Rp 9,000.00
Rp 2,625.00

Rp 7,800.00
Rp 3,060.00
Rp 900.00
Rp 220.00
Rp 23,605.00
Rp 3,068.65
Rp 26,673.65

Rp 15,300.00
Rp 4,462.50

Rp 7,800.00
Rp 3,060.00
Rp 900.00
Rp 220.00
Rp 31,742.50
Rp 4,126.53
Rp 35,869.03

Rp 24,300.00
Rp 7,087.50

Rp 11,700.00
Rp 4,590.00
Rp 1,350.00
Rp 330.00
Rp 49,357.50
Rp 6,416.48
Rp 55,773.98

Rp 46,500.00
Rp 13,562.50

Rp 17,550.00
Rp 6,885.00
Rp 2,025.00
Rp 440.00
Rp 86,962.50
Rp 11,305.13
Rp 98,267.63

Rp 73,500.00
Rp 21,437.50

Rp 17,550.00
Rp 6,885.00
Rp 2,025.00
Rp 440.00
Rp 121,837.50
Rp 15,838.88
Rp 137,676.38

Rp 196,500.00
Rp 57,312.50

Rp 17,550.00
Rp 6,885.00
Rp 2,025.00
Rp 440.00
Rp 280,712.50
Rp 36,492.63
Rp 317,205.13

Rp 2,524,872.00
Rp 370,825.32
Rp 455,616.00
Err:509
Rp 183,750.00
Err:509
Rp 1,787,323.83
Rp 672,192.34
Err:509
Rp 196,921.03
Rp 322,524.60
Rp 352,360.71
Rp 163,875.00
Rp 2,167,223.40
Rp 1,027,775.00
Err:509

Rp 3,212,448.75
Rp 616,552.26
Err:509
Rp 579,690.00
Rp 323,194.39
Rp 1,293,567.69
Rp 551,250.00
Err:509

Rp 13,526.10
Err:509
Rp 6,393.54
Rp 3,254.40
Rp 94,593.48
Err:509
Err:509
Rp 51,715.50
Err:509
G.PEKERJAAN ATAP KANOPI

1 Analisa SNI-2013 1 M2 Pekerjaan Kanopi


BAHAN

4.0000 M1 Besi Hollow 4x4 cm @ Rp 22,000.00


0.5000 M1 Besi Hollow 6x8 cm @ Rp 36,666.67
1.0000 Ls Asesoris (perkuatan, las dll) 100% rangka @ Rp 58,666.67
12.0000 Bh Baut sekrup @ Rp 800.00
0.0917 Kg cat meni besi @ Rp 35,000.00
0.1833 Kg cat 2x Penutup Ex. Avian/setara @ Rp 59,000.00
TENAGA
0.3500 OH Pekerja @ Rp 85,000.00
0.3500 OH Tukang Besi @ Rp130,000.00
0.0350 OH Kepala Tukang @ Rp150,000.00
0.0180 OH Mandor @ Rp110,000.00
Total A+B
Overhead + profit 15 %
Total

2 Analisa SNI-2013 1 M2 Pemasangan kaca Panasap 8 mm


BAHAN
1.1000 M2 Kaca Akrilik 3 MM @ 357,000.00
0.0700 Kg Lem kaca/Sealant @ 5,000.00
TENAGA
0.1700 Oh Tukang @ Rp130,000.00
0.0170 Oh Pekerja @ Rp 85,000.00
0.0170 Oh Kepala tukang @ Rp150,000.00
0.0009 Oh Mandor @ Rp110,000.00
Total A+B
Overhead + profit 15 %
Total
Rp 88,000.00
Rp 18,333.33
Rp 58,666.67
Rp 9,600.00
Rp 3,207.75
Rp 10,814.70

Rp 29,750.00
Rp 45,500.00
Rp 5,250.00
Rp 1,980.00
Rp 271,102.45
Rp 40,665.37
Rp311,767.82

Rp 392,700.00
Rp 350.00

Rp 22,100.00
Rp 1,445.00
Rp 2,550.00
Rp 99.00
Rp 419,244.00
Rp 62,886.60
Rp482,130.60
H. PEKERJAAN FINISHING

1 Analisa SNI-2013 1 m2 pengecatan tembok eksterior


(1 Lapis cat dasar, 2 Lapis cat penutup)
BAHAN
0.1000 Kg Cat dasar @ Rp 48,250.00 Rp 4,825.00
0.2600 Kg Cat penutup Ex. No drop/Setara @ Rp 48,250.00 Rp 12,545.00
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 28,535.00
Overhead + profit 15 % Rp 4,280.25
Total Rp 32,815.25

2 Analisa SNI-2013 1 m2 pengecatan tembok interior


(2 Lapis Plamir, 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 42,500.00 Rp 4,250.00
0.2600 Kg Cat penutup Ex. Moilex/setara @ Rp 42,500.00 Rp 11,050.00
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 35,889.00
Overhead + profit 15 % Rp 5,383.35
Total Rp 41,272.35

3 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. Moilex/setara @ Rp 42,500.00 Rp 11,050.00
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 44,129.00
Overhead + profit 15 % Rp 6,619.35
Total Rp 50,748.35

4 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