Anda di halaman 1dari 118

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 TOTAL GEDUNG ASRAMA 3 LANTAI


LOKASI : KANTOR LEMBAGA PENJAMINAN MUTU PENDIDIKAN (LPMP) PROV.S
TAHUN ANGGARAN: 2017 sd 2020

URAIAN PEKERJAAN

I. RENOVASI TOTAL GEDUNG ASRAMA 3 LANTAI T.A.2017


II. RENOVASI TOTAL GEDUNG ASRAMA LANJUTAN T.A.2019
III. RENOVASI TOTAL GEDUNG ASRAMA LANJUTAN T.A.2017
REAL COST (A)
PPN 10 % x REAL COST
TOTAL COST
DIBULATKAN

Terbilang :
EMPAT PULUH DUA MILYAR
TIGA RATUS SEMBILAN PULUH TUJUH JUTA
DUA RATUS TUJUH PULUH TIGA RIBU RUPIAH

Kendari, Oktober 2018


:Mengetahui
PLt. Pejabat Pembuat Komitmen

MUKHSADAT DAHLAN, ST.,M.Pd


. ..................................... Nip
AYA

NTAI
ENDIDIKAN (LPMP) PROV.SULTRA

SUB TOTAL

Rp 10,656,648,000.00
Rp 11,886,326,000.00
Rp 16,000,002,000.00
Rp 38,542,976,000.00
Rp 3,854,297,600.00
Rp 42,397,273,600.00
###

A
H PULUH TIGA RIBU RUPIAH

Kendari, Oktober 2018


:Mengetahui
Pejabat Pembuat Komitmen

HSADAT DAHLAN, ST.,M.Pd


. ..................................... Nip
RENCANA ANGGARAN BIAYA

PEKERJAAN : RENOVASI TOTAL GEDUNG ASRAMA


LOKASI : KANTOR LEMBAGA PENJAMINAN MUTU PENDIDIKAN (LPMP) PROV
TAHUN ANGGARAN
: 2017

NO URAIAN PEKERJAAN SAT VOLUME


1 2 3 4

A. PEKERJAAN PENDAHULUAN/PERSIAPAN
1 Biaya Pembersihan Lahan Ls 1.0000
2 Pemasangan Pagar sementara seng gelombang tinggi 2 meter M2 160.0000
3 Pembuatan Kantor (direksi keet) 4 x 8 M2 32.0000
4 Pembuatan gudang semen dan alat-alat 4 x 8 m M2 32.0000
5 Pengukuran dan pemasangan bouwplank M1 292.7700
6 Pembuatan bedeng buruh 4 x 10 m M2 40.0000
7 Uji Laboratorium Mutu Beton Ls 1.0000
8 Papan nama proyek Ls 1.0000
9 PPPK Ls 1.0000
10 Air kerja Ls 1.0000
11 Listrik kerja Ls 1.0000
12 Administrasi, dokumentasi dan pelaporan Ls 1.0000
Sub Total A

B. PEKERJAAN TANAH DAN PASIR


1 Pek. Galian tanah pondasi poor plat M3 133.9500
2 Pek. Galian tanah pondasi batu gunung M3 253.7200
3 Pek. Urugan tanah bekas galian (1/3 dari total galian) M3 129.2233
4 Pek. Urugan Tanah tinggi 44 cm M3 1,089.7800
5 Pek. Urugan Tanah tinggi 90 cm M3 435.6000
6 Pek. Urugan pasir bawah lantai tegel tebal 5 cm M3 49.5000
7 Pek. Urugan pasir bawah pondasi Batu Gunung tbl 5 cm M3 20.3800
8 Pek. Urugan pasir bawah poor plat, tbl 10 cm M3 11.6400
9 Pek. Urugan pasir bawah rabat keliling bangunan, tbl 5 cm M3 4.3500
Sub Total B

C. PEKERJAAN PASANGAN PONDASI BATU GUNUNG


1 Pasangan batu kosong ut. bangunan M3 37.7500
2 Pasangan batu kosong ut. Keliling bangunan M3 15.5700
3 Pasangan batu gunung 1Pc : 5 Psr ut. bangunan M3 89.7800
4 Pasangan batu gunung 1Pc : 3 Psr ut. Keliling bangunan M3 64.2600
5 Pasangan batu gunung 1Pc : 5 Psr ut. Tangga M3 4.5700
Sub Total C

D. PEKERJAAN BETON DAN RABAT


1 LANTAI SATU
a Pek. Pancang Cerucuk Kayu besi dia 16 cm M1 1,816.0000
c Pek. Pondasi poer plat P1 M3 16.2000
d Pek. Pondasi poer plat P1A M3 2.6400
e Pek. Pondasi poer plat P2 M3 22.1200
f Pek. Pondasi poer plat P2A M3 3.3300
g Pek. Pondasi poer plat P3 M3 1.8400
h Pek. Kolom Pedestal K1 M3 11.6400
i Pek. Kolom Pedestal K2 M3 12.9000
j Pek. Kolom Pedestal K5 M3 1.3000
k Pek. Sloef S1 M3 11.4000
l Pek. Sloef S2 M3 37.5000
l Pek. Sloef S3 M3 3.1500
m Pek. Kolom K1 M3 14.0800
n Pek. Kolom K2 M3 15.8400
o Pek. Kolom K5 M3 1.4400
p Pek. Kolom KP M3 2.8200
q Pek. Balok latey BL M3 0.8000
r Pek. Plat beton meja westafel M3 0.1890
s Pek. Tangga beton A M3 7.0000
t Pek. Tangga beton B M3 6.9800
u Pek. Rabat beton bawah Pondasi poor plat tebal 5 cm K-100 M3 5.8200
v Pek. Rabat beton bawah lantai,tebal 5 cm K-100 M3 49.5000
w Pek. Rabat beton keliling bangunan tebal 5 cm K-100 M3 4.3500
2 LANTAI DUA
a Pek. Kolom K3 M3 9.7000
b Pek. Kolom K4 M3 10.5300
c Pek. Kolom K5 M3 1.3000
f Pek. Balok B1 M3 23.5900
g Pek. Balok B2 M3 44.1700
h Pek. Balok BA M3 11.5200
j Pek. Plat lantai tebal 12 cm M3 95.5200
k Pek. Tangga beton C M3 5.1400
l Pek. Tangga beton D M3 5.2700
3 LANTAI TIGA
a Pek. Kolom K5 M3 15.5500
c Pek. Balok B1 M3 23.5900
d Pek. Balok B2 M3 47.8600
e Pek. Balok BA M3 15.3600
g Pek. Ringbalok RB1 M3 19.5200
h Pek. Ringbalok RB2 M3 24.8600
i Pek. Ringbalok RB3 M3 1.9800
j Pek. Plat lantai tebal 12 cm M3 109.3300
k Pek. Plat level tebal 10 cm M3 13.0900
l Pek. Plat beton Atap tebal 10 cm M3 12.9500
4 TOP FLOOR
a Pek. Kolom KP M3 0.3900
b Pek. Ringbalok RB3 M3 11.7300
Sub Total D

E. PEKERJAAN PENUTUP LANTAI DAN DINDING


1 LANTAI SATU
a Pas. Granit 80 x 80 cm ut. Dalam bangunan, ex. marco/setara M2 407.9300
b Pas. Granit 80 x 80 cm ut. teras, ex. marco/setara M2 38.9000
c Pas. Granit 60 x 60 cm, ex. indograce/setara M2 515.7500
d Pas. Granit anti slip 60 x 60 cm, ex. indograce/setara ut. Teras M2 4.5000
e Pas. granit meja beton warna 60 x 60 cm Ex. indograce/setara M2 2.7000
f Pas. Granit 60 x 60 cm Ut. Tangga beton A, ex. indograce/setara M2 35.6950
g Pas. Granit 60 x 60 cm Ut. Tangga beton B, ex. indograce/setara M2 17.3700
h Pas. Plint Granit 10 x 60 cm Ex. indograce/setara M1 210.3500
i Pas. Keramik dinding & lantai KM/WC
1 Pas. Granit dinding 60 x 60 ex. indograce/setara M2 77.1100
2 Pas. Keramik border 10 x 60 ex. Nano /setara M1 33.0000
3 Pas. Keramik lantai anti slip 30x30 ex. Roman KW I/setara M2 27.0000
Sub Total E

F. PEKERJAAN DINDING DAN PLESTERAN


1 LANTAI SATU
a Pek. Pasangan dinding bata ringan tebal 10 cm M2 662.2200
b Pek. Loster uk. 15 x 25 cm M2 25.0467
c Pek. Plesteran dinding 15 mm, 1Pc : 2Psr M2 75.6000
d Pek. Plesteran dinding 15 mm, 1Pc : 5Psr M2 1,248.8400
e Pek. Plesteran beton :
1 Plesteran sloof beton bagian luar t = 15 mm, 1Pc : 3Psr M2 26.2500
2 Plesteran kolom beton t = 15 mm, 1Pc : 3Psr M2 270.9000
3 Plesteran bidang bawah Plat meja Beton, t = 15 mm, 1PC : 3Ps M2 2.7000
4 Plesteran bidang bawah tangga, t = 15mm, 1 PC : 3Psr M2 34.3450
5 Plesteran batu gunung yg muncul dipermukaan M2 94.1160
2 LANTAI DUA
a Pek. Pasangan dinding bata ringan tebal 10 cm M2 411.8400
b Pek. Loster uk. 15 x 25 cm M2 25.0467
3 LANTAI TIGA
a Pek. Pasangan dinding bata ringan tebal 10 cm M2 411.8400
b Pek. Loster uk. 15 x 25 cm M2 25.0467
4 TOP FLOOR
a Pek. Pasangan dinding bata ringan tebal 10 cm M2 234.5800
b Pek. Plesteran dinding 15 mm, 1Pc : 2Psr M2 234.5800
Sub Total F

G. PEKERJAAN PLAFOND
1 LANTAI SATU
a Pek. Rangka plafond Hollow Galvalum 4x4 cm,(60x60)cm M2 1,051.2200
b Pasangan Penutup plafond Gypsumboard 9 mm M2 1,051.2200
Sub Total G

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


1 LANTAI SATU
a PEK. PINTU
a Pek. Pintu P1 Bh 2.0000
b Pek. Pintu P2 Bh 1.0000
c Pek. Pintu P3 Bh 1.0000
e Pek. Pintu P4 Bh 8.0000
f Pek. Pintu KM/WC P5 Bh 6.0000
g Pek. Pintu Besi uk. 68 x 120 cm ut. Shaft PS Bh 7.0000
b PEK. JENDELA
a Pek. Jendela J1 Bh 1.0000
b Pek. Jendela J2 Bh 1.0000
c Pek. Jendela J3 Bh 1.0000
d Pek. Jendela J4 Bh 1.0000
e Pek. Jendela J5 Bh 1.0000
c PEK. DINDING PARTISI
a Pek. Pintu partisi Kaca 5 mm PR1 Bh 2.0000
Sub Total H

I. PEKERJAAN KUDA-KUDA DAN ATAP


1 Pek. Rangka Kuda-kuda baja ringan Canal C-75 tebal 0.65 mm M2 1,201.5700
2 Pek. Kuda-kuda bata ringan
a Pek. Kolom K5 M3 2.2800
b Pek. Ringbalok RB3 M3 1.9600
c Pek. Kolom KP M3 0.1400
d Pek. Pasangan Bata ringan tebal 10 cm M2 115.2400
e Pek. Plesteran dinding t = 15 mm, 1Pc : 3Psr M2 230.4800
f Pek. Plesteran kolom K5 t = 15 mm, 1Pc : 3Psr M2 12.6000
3 Pek. Penutup atap Onduline uk. 95x200 cm tebal 3 mm M2 1,201.5700
4 Pek. Nok atap onduline uk. 50x100 cm, tebal 3 mm M1 54.2500
5 Pek. Kalsiplank 8 motif jayu uk. 20x390 cm M1 76.4000
Sub Total H

J. PEKERJAAN ALUMUNIUM COMPOSITE PANEL DAN BAJA


1 Pek. Kanopi Atap Teras Entrance
a Pek. ACP model A & F type PVDF ex. Seven/setara M2 171.2100
b Pek. balok baja I 100.50.4,5 Kg 361.9200
c Tali slink dia 19 mm M1 25.0000
d Pek. Plat dudukan & sirip baja 10 mm Kg 0.4875
e Pek. Pengelasan baja kawat las elektroda 3.2 cm 542.8800
f Pek. Pemasangan angkur dia 16 mm L=25 cm Bh 48.0000
g Pek. Pemasangan atap Atap onduline M2 19.3900
Sub Total I

K. PEKERJAAAN MEKANIKAL ELEKTRIKAL


1 Pek. Pemasangan Instalasi listrik Ttk 92.0000
2 RM TL LED mirror stainless 2x18 watt (putih) Bh 34.0000
3 Downlight panasonic 5 inchi, LED 18 watt ex. Philips (putih) Bh 25.0000
4 Downlight panasonic 4 inchi, LED 10 watt ex. Philips (putih) Bh 7.0000
5 Stop kontak dinding ex. panasonic ketinggian 150 cm dari lantai Bh 7.0000
6 Stop kontak dinding ut. AC ex. panasonic ketinggian 250 cm dari la Bh 8.0000
7 Saklar ganda panasonic 2 modul ketinggian 150 cm dari lantai Bh 8.0000
8 Saklar tunggal panasonic ketinggian 150 cm dari lantai Bh 5.0000
9 MCB 6 A-220 V Bh 36.0000
10 MCB 10 A-220 V Bh 52.0000
11 MCCB 75 A Bh 2.0000
12 MCCB 32 A Bh 2.0000
13 MCCB 20 A Bh 1.0000
14 MCCB 16 A Bh 1.0000
15 Panel Induk Bh 1.0000
16 Panel lantai Bh 3.0000
17 kabel BC 50 mm2 Roll 1.0000
18 kabel BC 70 mm2 Roll 1.0000
19 Kabel NYM 3x2,5 mm2 Roll 56.0000
20 Kabel NYM 4x6 mm2 Roll 5.0000
21 Kabel NYY 4x1x150 mm2 Roll 1.0000
22 Ground Box Bh 2.0000
23 Kawat Penghantar M1 80.0000
24 Fisher, mur baut, plat 1 mm set 6.0000
25 Penangkal Petir (tongkat tembaga) set 4.0000
26 Exhaust fan celling utk. plafond Bh 6.0000
Sub Total J

L. PEKERJAAN SANITASI
1 Memasang pipa PVC 3/4 '' AW untuk air bersih M1 47.5000
2 Memasang pipa PVC 1 '' AW untuk air bersih M1 52.5000
3 Memasang pipa PVC 3 " AW untuk air kotor cair M1 53.2000
4 Memasang pipa PVC 6 " AW untuk air kotor cair M1 106.5000
5 Memasang pipa PVC 4 '' AW untuk disposal padat M1 49.4000
6 Memasang pipa PVC 6 '' AW untuk disposal padat M1 136.5000
7 Memasang pipa PVC 4 '' AW untuk air hujan M1 84.0000
8 Pas. Kloset Duduk tabung + jet washer Ex. toto/setara Set 6.0000
9 Pas. Wastafel type A ex. Toto/setara BH 4.0000
10 Pas. Tempat sabun BH 6.0000
11 Pas. Gantungan handuk BH 6.0000
12 Pas. Kran biasa 1/2 inchi ex. Onda/setara BH 6.0000
13 Pas. Kran Onda 1/2" (Wastafel) BH 4.0000
14 Pasangan Floor Drain BH 8.0000
15 Memasang floor drain pipa air hujan bagian plat atap bh 6.0000
16 Pekerjaan Septic Tank Unit 2.0000
17 Pekerjaan Resapan Septic Tank Unit 2.0000
18 Tangki Penampungan air 1200 ltr (Reservoir Atas) Ex. Penyu/setara Bh 6.0000
19 Pemasangan Mesin Pompa ke reservoir atas Bh 1.0000
20 Pemasangan Mesin Pompa ke Reservoir bawah Bh 1.0000
21 Pek. Pemasangan saluran air hujan keliling bangunan M1 101.2000
Sub Total K

M. PEKERJAAN FINISHING
1 Pekerjaan pengecatan
a Cat dinding bata, Ex. Jotun sintetic exterior / setara M2 908.8000
b Cat dinding bata, Ex. Jotun semi sintetic interior / setara M2 650.2200
c Cat Interior langit-langit plafond Ex. jotun semi sintetic interior M2 1,051.2200
d Cat Bidang Beton Ex. Jotun sintetic exterior / setara M2 2,650.3200
e Cat bidang loster ex. Jotun sintetic exterior / setara M2 150.2800
f Cat meni besi seluruh permukaan baja profil & baja siku M2 6.5300
g Cat bidang pondasi batu gunung yg muncul dipermukaan M2 94.1160
2 Pek. waterproofing semen sika pada atas plat lantai KM/WC & plat M2 156.4600
3 Pek. Acian Bidang dinding eksterior M2 908.8000
4 Pek. Acian Bidang pondasi batu gunung yg muncul dipermukaan M2 94.1160
5 Pek. Acian Bidang beton M2 2,650.3200
6 Pek. Acian Bidang loster M2 150.2800
7 Pek. Pemasangan batu alam M2 21.0000
8 Pek. Railling tangga type A, stainless 4x4 & 2x4 cm t = 2 mm M2 17.4590
9 Pek. Railling tangga type B, stainless 4x4 & 2x4 cm t = 2 mm M2 18.9720
10 Pembersihan akhir Ls 1.0000
Sub Total L
BIAYA

DIKAN (LPMP) PROV.SULTRA

HARGA SATUAN JUMLAH


5 6

Rp 10,000,000.00 Rp 10,000,000.00
Rp 374,474.50 Rp 59,915,920.00
Rp 1,532,792.26 Rp 49,049,352.19
Rp 1,098,537.50 Rp 35,153,200.00
Rp 71,334.50 Rp 20,884,601.57
Rp 1,146,147.50 Rp 45,845,900.00
Rp 8,000,000.00 Rp 8,000,000.00
Rp 1,000,000.00 Rp 1,000,000.00
Rp 10,000,000.00 Rp 10,000,000.00
Rp 10,000,000.00 Rp 10,000,000.00
Rp 10,000,000.00 Rp 10,000,000.00
Rp 8,000,000.00 Rp 8,000,000.00
###

Rp 93,667.50 Rp 12,546,761.63
Rp 76,475.00 Rp 19,403,237.00
Rp 55,200.00 Rp 7,133,128.00
Rp 171,120.00 Rp 186,483,153.60
Rp 171,120.00 Rp 74,539,872.00
Rp 216,890.00 Rp 10,736,055.00
Rp 216,890.00 Rp 4,420,218.20
Rp 216,890.00 Rp 2,524,599.60
Rp 216,890.00 Rp 943,471.50
###

Rp 514,119.00 Rp 19,407,992.25
Rp 514,119.00 Rp 8,004,832.83
Rp 951,119.00 Rp 85,391,463.82
Rp 1,050,381.25 Rp 67,497,499.13
Rp 951,119.00 Rp 4,346,613.83
###

Rp 160,580.02 Rp 291,613,316.32
Rp 4,873,841.59 Rp 78,956,233.78
Rp 5,189,537.66 Rp 13,700,379.43
Rp 4,839,698.47 Rp 107,054,130.23
Rp 5,216,394.06 Rp 17,370,592.23
Rp 6,200,339.24 Rp 11,408,624.20
Rp 6,645,504.65 Rp 77,353,674.17
Rp 6,171,133.47 Rp 79,607,621.75
Rp 6,557,197.39 Rp 8,524,356.61
Rp 7,065,753.86 Rp 80,549,594.05
Rp 6,133,935.08 Rp 230,022,565.47
Rp 6,903,803.75 Rp 21,746,981.82
Rp 7,554,029.32 Rp 106,360,732.80
Rp 7,832,762.06 Rp 124,070,951.04
Rp 7,658,752.17 Rp 11,028,603.13
Rp 12,986,843.10 Rp 36,622,897.53
Rp 13,049,570.37 Rp 10,439,656.30
Rp 10,746,532.45 Rp 2,031,094.63
Rp 10,685,110.90 Rp 74,795,776.33
Rp 10,685,110.90 Rp 74,582,074.11
Rp 1,062,160.70 Rp 6,181,775.27
Rp 1,062,160.70 Rp 52,576,954.65
Rp 1,062,160.70 Rp 4,620,399.05

Rp 8,261,391.85 Rp 80,135,500.91
Rp 8,331,438.13 Rp 87,730,043.48
Rp 7,658,752.17 Rp 9,956,377.83
Rp 6,702,890.66 Rp 158,121,190.68
Rp 6,679,019.07 Rp 295,012,272.27
Rp 8,247,467.27 Rp 95,010,822.90
Rp 9,470,188.37 Rp 904,592,392.67
Rp 10,685,110.90 Rp 54,921,470.05
Rp 10,685,110.90 Rp 56,310,534.47

Rp 7,658,752.17 Rp 119,093,596.32
Rp 6,702,890.66 Rp 158,121,190.68
Rp 6,679,019.07 Rp 319,657,852.64
Rp 8,247,467.27 Rp 126,681,097.20
Rp 7,146,076.81 Rp 139,491,419.28
Rp 8,129,748.72 Rp 202,105,553.25
Rp 5,445,207.00 Rp 10,781,509.86
Rp 9,470,188.37 Rp 1,035,375,694.00
Rp 8,490,329.04 Rp 111,138,407.18
Rp 8,490,329.04 Rp 109,949,761.12

Rp 12,986,843.10 Rp 5,064,868.81
Rp 5,445,207.00 Rp 63,872,278.13
###

Rp 531,585.10 Rp 216,849,511.54
Rp 531,585.10 Rp 20,678,660.55
Rp 423,113.75 Rp 218,220,916.56
Rp 441,830.00 Rp 1,988,235.00
Rp 423,113.75 Rp 1,142,407.13
Rp 423,113.75 Rp 15,103,045.31
Rp 423,113.75 Rp 7,349,485.84
Rp 88,555.75 Rp 18,627,702.01

Rp 460,603.75 Rp 35,517,155.16
Rp 232,823.25 Rp 7,683,167.25
Rp 439,875.00 Rp 11,876,625.00
###

Rp 235,577.50 Rp 156,004,132.05
Rp 859,270.43 Rp 21,521,859.94
Rp 78,816.40 Rp 5,958,519.84
Rp 71,605.90 Rp 89,424,312.16

Rp 75,335.35 Rp 1,977,552.94
Rp 75,335.35 Rp 20,408,346.32
Rp 75,335.35 Rp 203,405.45
Rp 75,335.35 Rp 2,587,392.60
Rp 75,335.35 Rp 7,090,261.80

Rp 235,577.50 Rp 97,020,237.60
Rp 859,270.43 Rp 21,521,859.94

Rp 235,577.50 Rp 97,020,237.60
Rp 859,270.43 Rp 21,521,859.94

Rp 235,577.50 Rp 55,261,769.95
Rp 78,816.40 Rp 18,488,751.11
###

Rp 136,597.00 Rp 143,593,498.34
Rp 54,280.00 Rp 57,060,221.60
###

NTUNG DAN PARTISI

Rp 44,430,870.80 Rp 88,861,741.59
Rp 6,608,088.20 Rp 6,608,088.20
Rp 4,102,549.78 Rp 4,102,549.78
Rp 4,678,385.15 Rp 37,427,081.20
Rp 1,290,485.15 Rp 7,742,910.90
Rp 450,000.00 Rp 3,150,000.00

Rp 18,562,012.47 Rp 18,562,012.47
Rp 16,331,833.69 Rp 16,331,833.69
Rp 21,133,736.51 Rp 21,133,736.51
Rp 19,815,661.44 Rp 19,815,661.44
Rp 21,626,640.37 Rp 21,626,640.37

Rp 12,682,595.55 Rp 25,365,191.09
###

Rp 144,152.50 Rp 173,209,319.43

Rp 7,658,752.17 Rp 17,461,954.96
Rp 5,445,207.00 Rp 10,672,605.72
Rp 12,986,843.10 Rp 1,818,158.03
Rp 235,577.50 Rp 27,147,951.10
Rp 75,335.35 Rp 17,363,291.47
Rp 75,335.35 Rp 949,225.41
Rp 120,716.11 Rp 145,048,850.60
Rp 139,851.50 Rp 7,586,943.88
Rp 64,020.50 Rp 4,891,166.20
###

Rp 972,551.97 Rp 166,510,623.07
Rp 41,233.25 Rp 14,923,137.84
Rp 16,000.00 Rp 400,000.00
Rp 41,233.25 Rp 20,101.21
Rp 2,274.13 Rp 1,234,576.98
Rp 25,000.00 Rp 1,200,000.00
Rp 120,716.11 Rp 2,340,685.28
###

Rp 211,275.00 Rp 19,437,300.00
Rp 478,500.00 Rp 16,269,000.00
Rp 118,800.00 Rp 2,970,000.00
Rp 102,850.00 Rp 719,950.00
Rp 22,110.00 Rp 154,770.00
Rp 22,110.00 Rp 176,880.00
Rp 60,060.00 Rp 480,480.00
Rp 29,590.00 Rp 147,950.00
Rp 75,000.00 Rp 2,700,000.00
Rp 75,000.00 Rp 3,900,000.00
Rp 605,000.00 Rp 1,210,000.00
Rp 495,000.00 Rp 990,000.00
Rp 495,000.00 Rp 495,000.00
Rp 495,000.00 Rp 495,000.00
Rp 380,000.00 Rp 380,000.00
Rp 380,000.00 Rp 1,140,000.00
Rp 4,400,000.00 Rp 4,400,000.00
Rp 5,500,000.00 Rp 5,500,000.00
Rp 1,100,000.00 Rp 61,600,000.00
Rp 2,090,000.00 Rp 10,450,000.00
Rp 82,500,000.00 Rp 82,500,000.00
Rp 88,000.00 Rp 176,000.00
Rp 25,000.00 Rp 2,000,000.00
Rp 25,000.00 Rp 150,000.00
Rp 214,500.00 Rp 858,000.00
Rp 420,000.00 Rp 2,520,000.00
###

Rp 27,145.75 Rp 1,289,423.13
Rp 36,503.88 Rp 1,916,453.44
Rp 100,006.88 Rp 5,320,365.75
Rp 322,819.38 Rp 34,380,263.44
Rp 140,113.13 Rp 6,921,588.38
Rp 322,819.38 Rp 44,064,844.69
Rp 140,113.13 Rp 11,769,502.50
Rp 5,016,817.50 Rp 30,100,905.00
Rp 2,885,062.50 Rp 11,540,250.00
Rp 70,035.00 Rp 420,210.00
Rp 100,000.00 Rp 600,000.00
Rp 144,348.00 Rp 866,088.00
Rp 298,448.00 Rp 1,193,792.00
Rp 107,985.00 Rp 863,880.00
Rp 107,985.00 Rp 647,910.00
Rp 22,562,632.51 Rp 45,125,265.03
Rp 19,345,375.14 Rp 38,690,750.29
Rp 1,500,000.00 Rp 9,000,000.00
Rp 15,000,000.00 Rp 15,000,000.00
Rp 5,000,000.00 Rp 5,000,000.00
Rp 552,297.12 Rp 55,892,468.64
###

Rp 41,612.75 Rp 37,817,667.20
Rp 47,999.85 Rp 31,210,462.47
Rp 55,607.10 Rp 58,455,295.66
Rp 41,612.75 Rp 110,287,103.58
Rp 41,612.75 Rp 6,253,564.07
Rp 40,347.75 Rp 263,470.81
Rp 41,612.75 Rp 3,916,425.58
Rp 124,798.00 Rp 19,525,895.08
Rp 43,096.25 Rp 39,165,872.00
Rp 43,096.25 Rp 4,056,046.67
Rp 43,096.25 Rp 114,218,853.30
Rp 43,096.25 Rp 6,476,504.45
Rp 513,935.00 Rp 10,792,635.00
Rp 747,176.92 Rp 13,044,961.84
Rp 747,176.92 Rp 14,175,440.52
Rp 5,000,000.00 Rp 5,000,000.00
###
ANALISA HARGA SATUAN
PEKERJAAN : RENOVASI TOTAL GEDUNG ASRAMA
LOKASI : KANTOR LEMBAGA PENJAMINAN MUTU PENDIDIKAN (LPMP) PROV.SULT
TAHUN ANGGAR : 2017

A. PEKERJAAN PENDAHULUAN/PERSIAPAN

1 Analisa SNI-2013 1 m2 Pembuatan pagar sementara dari seng gelombang tinggi 2 meter
BAHAN
1.2500 Btg Dolken kayu dia.8-10 / 400 Cm @ Rp 10,000.00
2.5000 Kg Sement Portland @ Rp 1,500.00
1.2000 Lbr Seng gelombang @ Rp 56,000.00
0.0050 M3 Pasir beton @ Rp 215,000.00
0.0090 M3 koral beton @ Rp 385,000.00
0.0720 M3 kaso 5/7 Kayu Kelas III @ Rp 2,000,000.00
0.0600 Kg Paku biasa 2"-5" @ Rp 24,000.00
0.4500 Ltr Meni besi @ Rp 40,000.00
TENAGA
0.4000 Oh Tukang Kayu @ Rp 130,000.00
0.2000 Oh Pekerja @ Rp 85,000.00
0.0200 Oh Kepala tukang @ Rp 150,000.00
0.0200 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 15 %
Total

2 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
3 Analisa SNI-2013 1 m2 Pembuatan Kantor sementara (direksi keet),dengan lantai plaste
BAHAN
1.2500 Btg Dolken kayu dia.8-10 / 400 Cm @ Rp 10,000.00
0.1800 M3 Kayu balok kelas III @ Rp 2,000,000.00
0.0800 Kg Paku @ Rp 24,000.00
1.1000 Kg Besi strip @ Rp 9,750.00
35.0000 Kg Sement Portland @ Rp 1,500.00
0.1500 M3 Pasir pasang @ Rp 215,000.00
0.1000 M3 Pasir beton @ Rp 215,000.00
0.1500 M3 Koral beton 2.3 cm @ Rp 385,000.00
0.0241 M3 Bata ringan @ Rp 1,430,000.00
0.2500 Lbr Seng gelombang @ Rp 56,000.00
0.2000 Bh Jendela naco 8 Glip @ Rp 450,000.00
0.0800 M2 Kaca polos 5 mm @ Rp 104,500.00
0.1500 Bh Kunci tanam 2 Slag @ Rp 150,000.00
0.0600 Lbr Kalsiboard 3 mm @ Rp 65,000.00
TENAGA
2.0000 Oh Tukang Kayu @ Rp 130,000.00
1.0000 Oh Tukang batu @ Rp 130,000.00
2.0000 Oh Pekerja @ Rp 85,000.00
0.3000 Oh Kepala tukang @ Rp 150,000.00
0.0500 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 15 %
Total

4 Analisa SNI-2013 1 m2 Pembuatan gudang semen dan alat-alat


BAHAN
1.7000 Btg Dolken kayu dia.8-10 / 400 Cm @ Rp 13,000.00
10.5000 Kg Sement Portland @ Rp 1,500.00
1.5000 lbr Seng gelombang @ Rp 56,000.00
0.0300 M3 Pasir beton @ Rp 215,000.00
0.0500 M3 Koral beton 2.3 @ Rp 385,000.00
0.2100 M3 Kayu Balok Meranti (kayu Kls III) @ Rp 2,000,000.00
0.3000 Kg Paku biasa 2"-5" @ Rp 24,000.00
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

5 Analisa SNI-2007 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 215,000.00
0.0500 M3 Koral beton 2.3 @ Rp 385,000.00
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 65,000.00
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
NDIDIKAN (LPMP) PROV.SULT

ng gelombang tinggi 2 meter

Rp 12,500.00
Rp 3,750.00
Rp 67,200.00
Rp 1,075.00
Rp 3,465.00
Rp 144,000.00
Rp 1,440.00
Rp 18,000.00

Rp 52,000.00
Rp 17,000.00
Rp 3,000.00
Rp 2,200.00
Rp 325,630.00
Rp 48,844.50
Rp 374,474.50

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
si keet),dengan lantai plaste

Rp 12,500.00
Rp 360,000.00
Rp 1,920.00
Rp 10,725.00
Rp 52,500.00
Rp 32,250.00
Rp 21,500.00
Rp 57,750.00
Rp 34,457.83
Rp 14,000.00
Rp 90,000.00
Rp 8,360.00
Rp 22,500.00
Rp 3,900.00

Rp 260,000.00
Rp 130,000.00
Rp 170,000.00
Rp 45,000.00
Rp 5,500.00
Rp 1,332,862.83
Rp 199,929.42
Rp 1,532,792.26

alat

Rp 22,100.00
Rp 15,750.00
Rp 84,000.00
Rp 6,450.00
Rp 19,250.00
Rp 420,000.00
Rp 7,200.00

Rp 260,000.00
Rp 85,000.00
Rp 30,000.00
Rp 5,500.00
Rp 955,250.00
Rp 143,287.50
Rp 1,098,537.50

Rp 12,500.00
Rp 27,000.00
Rp 84,000.00
Rp 6,450.00
Rp 19,250.00
Rp 372,000.00
Rp 7,200.00
Rp 87,750.00

Rp 260,000.00
Rp 85,000.00
Rp 30,000.00
Rp 5,500.00
Rp 996,650.00
Rp 149,497.50
Rp 1,146,147.50
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 15 % Rp 12,217.50
Total Rp 93,667.50

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


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

3 Analisa SNI-2013 1 m3 Urugan kembali


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

4 Analisa SNI-2013 1 m3 Urugan Pasir


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

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


BAHAN
1.2000 M3 Tanah urug @ Rp 84,000.00 Rp 100,800.00
TENAGA
0.5000 Oh Pekerja @ Rp 85,000.00 Rp 42,500.00
0.0500 Oh Mandor @ Rp 110,000.00 Rp 5,500.00
Total A+B Rp 148,800.00
Overhead + profit 15 % Rp 22,320.00
Total Rp 171,120.00
Err:509

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 215,000.00
0.7607 M3 Koral beton (Split 2.3) @ Rp 385,000.00
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 15 %
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 15 %
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 15 %
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 58,000.00
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 15 %
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 58,000.00
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 15 %
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 58,000.00
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 15 %
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 58,000.00
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 15 %
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 215,000.00
0.7622 M3 Batu Pecah 2-3 cm @ Rp 385,000.00
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 15 %
Total

9 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 215,000.00
0.7756 M3 Batu Pecah 2-3 cm @ Rp 385,000.00
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 15 %
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 215,000.00
0.7600 M3 Batu Pecah 2-3 cm @ Rp 385,000.00
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 15 %
Total

11 Analisa SNI-2013 1 Kg Pembesian dengan Besi Polos


BAHAN
1.0500 Kg Besi Beton Polos @ Rp 19,375.00
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 15 %
Total
12 Analisa SNI-2013 1 Kg Pembesian dengan Besi ulir
BAHAN
1.0500 Kg Besi Beton ulir @ Rp 20,000.00
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 15 %
Total

HARGA SATUAN BETON


1 Analisa 1 M3 Pondasi Telapak Poer Plat P1
1.0000 M3 Beton K-250 @ Rp 1,351,024.60
129.6064 Kg Pembesian ulir @ Rp 26,569.60
0.3968 M2 Bekisting Pondasi @ Rp 199,651.50
Total

2 Analisa 1 M3 Pondasi Telapak Poer Plat P1A


1.0000 M3 Beton K-250 @ Rp 1,351,024.60
139.9160 Kg Pembesian ulir @ Rp 26,569.60
0.6061 M2 Bekisting Pondasi @ Rp 199,651.50
Total

3 Analisa 1 M3 Pondasi Telapak Poer Plat P2


1.0000 M3 Beton K-250 @ Rp 1,351,024.60
128.8572 Kg Pembesian ulir @ Rp 26,569.60
0.3255 M2 Bekisting Pondasi @ Rp 199,651.50
Total

4 Analisa 1 M3 Pondasi Telapak Poer Plat P2A


1.0000 M3 Beton K-250 @ Rp 1,351,024.60
141.8683 Kg Pembesian ulir @ Rp 26,569.60
0.4808 M2 Bekisting Pondasi @ Rp 199,651.50
Total

5 Analisa 1 M3 Pondasi Telapak Poer Plat P3


1.0000 M3 Beton K-250 @ Rp 1,351,024.60
175.9908 Kg Pembesian ulir @ Rp 26,569.60
0.8681 M2 Bekisting Pondasi @ Rp 199,651.50
Total

6 Analisa 1 M3 Pek. Sloef S1


1.0000 M3 Beton K-250 @ Rp 1,351,024.60
58.6073 Kg Pembesian polos @ Rp 25,814.91
110.4600 Kg Pembesian ulir @ Rp 26,569.60
6.0000 M2 Bekisting Sloef 2x pakai @ Rp 211,151.50
Total

7 Analisa 1 M3 Pek. Sloef S2


1.0000 M3 Beton K-250 @ Rp 1,351,024.60
46.9319 Kg Pembesian polos @ Rp 25,814.91
94.6800 Kg Pembesian ulir @ Rp 26,569.60
5.0000 M2 Bekisting Sloef 2x pakai @ Rp 211,151.50
Total
8 Analisa 1 M3 Pek. Sloef S3
1.0000 M3 Beton K-175 @ Rp 1,265,374.33
143.4393 Kg Pembesian polos @ Rp 25,814.91
9.1667 M2 Bekisting Sloef 2x pakai @ Rp 211,151.50
Total

9 Analisa 1 M3 Pek. Kolom Pedestal K1


1.0000 M3 Beton K-250 @ Rp 1,351,024.60
28.8280 Kg Pembesian polos @ Rp 25,814.91
120.3025 Kg Pembesian ulir @ Rp 26,569.60
4.3478 M2 Bekisting Kolom 2x pakai @ Rp 311,397.00
Total

10 Analisa 1 M3 Pek. Kolom K1


1.0000 M3 Beton K-250 @ Rp 1,351,024.60
16.2230 Kg Pembesian polos @ Rp 25,814.91
159.1000 Kg Pembesian ulir @ Rp 26,569.60
5.0000 M2 Bekisting Kolom 2x pakai @ Rp 311,397.00
Total

11 Analisa 1 M3 Pek. Kolom Pedestal K2


1.0000 M3 Beton K-250 @ Rp 1,351,024.60
26.2056 Kg Pembesian polos @ Rp 25,814.91
111.2616 Kg Pembesian ulir @ Rp 26,569.60
3.8133 M2 Bekisting Kolom 2x pakai @ Rp 311,397.00
Total

12 Analisa 1 M3 Pek. Kolom K2


1.0000 M3 Beton K-250 @ Rp 1,351,024.60
15.6073 Kg Pembesian polos @ Rp 25,814.91
173.4444 Kg Pembesian ulir @ Rp 26,569.60
4.7222 M2 Bekisting Kolom 2x pakai @ Rp 311,397.00
Total

13 Analisa 1 M3 Pek. Kolom K3


1.0000 M3 Beton K-250 @ Rp 1,351,024.60
17.7485 Kg Pembesian polos @ Rp 25,814.91
175.8694 Kg Pembesian ulir @ Rp 26,569.60
5.7143 M2 Bekisting Kolom 2x pakai @ Rp 311,397.00
Total

14 Analisa 1 M3 Pek. Kolom K4


1.0000 M3 Beton K-250 @ Rp 1,351,024.60
17.2909 Kg Pembesian polos @ Rp 25,814.91
181.5940 Kg Pembesian ulir @ Rp 26,569.60
5.4887 M2 Bekisting Kolom 2x pakai @ Rp 311,397.00
Total

15 Analisa 1 M3 Pek. Kolom Pedestal K5


1.0000 M3 Beton K-250 @ Rp 1,351,024.60
34.4031 Kg Pembesian polos @ Rp 25,814.91
97.4074 Kg Pembesian ulir @ Rp 26,569.60
5.5556 M2 Bekisting Kolom 2x pakai @ Rp 311,397.00
Total

16 Analisa 1 M3 Pek. Kolom K5


1.0000 M3 Beton K-250 @ Rp 1,351,024.60
19.5592 Kg Pembesian polos @ Rp 25,814.91
140.2667 Kg Pembesian ulir @ Rp 26,569.60
6.6667 M2 Bekisting Kolom 2x pakai @ Rp 311,397.00
Total

17 Analisa 1 M3 Pek. Kolom KP


1.0000 M3 Beton K-175 @ Rp 1,265,374.33
344.3973 Kg Pembesian polos @ Rp 25,814.91
9.0909 M2 Bekisting Kolom 2x pakai @ Rp 311,397.00
Total

18 Analisa 1 M3 Pek. Balok B1


1.0000 M3 Beton K-250 @ Rp 1,351,024.60
44.0857 Kg Pembesian polos @ Rp 25,814.91
98.6960 Kg Pembesian ulir @ Rp 26,569.60
5.0000 M2 Bekisting Balok 2x pakai @ Rp 318,297.00
Total

19 Analisa 1 M3 Pek. Balok B2


1.0000 M3 Beton K-250 @ Rp 1,351,024.60
42.3293 Kg Pembesian polos @ Rp 25,814.91
105.7273 Kg Pembesian ulir @ Rp 26,569.60
4.4805 M2 Bekisting Balok 2x pakai @ Rp 318,297.00
Total

20 Analisa 1 M3 Pek. Balok BA


1.0000 M3 Beton K-250 @ Rp 1,351,024.60
41.5173 Kg Pembesian polos @ Rp 25,814.91
144.3500 Kg Pembesian ulir @ Rp 26,569.60
6.2500 M2 Bekisting Balok 2 X Pakai @ Rp 318,297.00
Total

21 Analisa 1 M3 Pek. Balok latei


1.0000 M3 Beton K-175 @ Rp 1,265,374.33
344.3973 Kg Pembesian polos @ Rp 25,814.91
9.0909 M2 Bekisting Balok 2 X Pakai @ Rp 318,297.00
Total

22 Analisa 1 M3 Pek. Ringbalk RB1


1.0000 M3 Beton K-250 @ Rp 1,351,024.60
55.1775 Kg Pembesian polos @ Rp 25,814.91
99.1014 Kg Pembesian ulir @ Rp 26,569.60
5.4589 M2 Bekisting Balok 2 X Pakai @ Rp 318,297.00
Total

23 Analisa 1 M3 Pek. Ringbalk RB2


1.0000 M3 Beton K-250 @ Rp 1,351,024.60
63.7173 Kg Pembesian polos @ Rp 25,814.91
118.3500 Kg Pembesian ulir @ Rp 26,569.60
6.2500 M2 Bekisting Balok 2 X Pakai @ Rp 318,297.00
Total

24 Analisa 1 M3 Pek. Ringbalk RB3


1.0000 M3 Beton K-175 @ Rp 1,351,024.60
151.7360 Kg Pembesian polos @ Rp 25,814.91
6.6667 M2 Bekisting Balok 2 X Pakai @ Rp 26,569.60
Total

25 Analisa 1 M3 Pek. Plat lantai tebal 12 cm


1.0000 M3 Beton K-250 @ Rp 1,351,024.60
199.1429 Kg Pembesian polos @ Rp 25,814.91
8.3333 M2 Bekisting Lantai @ Rp 357,397.00
Total
26 Analisa 1 M3 Pek. Plat atap tebal 10 cm
1.0000 M3 Beton K-250 @ Rp 1,351,024.60
138.1114 Kg Pembesian polos @ Rp 25,814.91
10.0000 M2 Bekisting Lantai @ Rp 357,397.00
Total

27 Analisa 1 M3 Pek. Plat beton meja westafel


1.0000 M3 Beton K-225 @ Rp 1,336,371.88
166.7443 Kg Pembesian polos @ Rp 25,814.91
14.2857 M2 Bekisting Lantai @ Rp 357,397.00
Total

28 Analisa 1 M3 Pek. Plat beton tangga 15 cm


1.0000 M3 Beton K-250 @ Rp 1,351,024.60
269.2800 Kg Pembesian polos @ Rp 25,814.91
6.6667 M2 Bekisting tangga @ Rp 357,397.00
Total

29 Analisa 1 M Pemancangan cerucuk kayu besi dia 16 cm


BAHAN
1.0300 M1 Kayu besi dia 16 cm @ Rp 80,000.00
1.0000 Ls sewa alat @ Rp 10,000.00
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 15 %
Total
100

Rp 345,000.00
Rp 137,148.50
Rp 292,869.50
Rp 11,000.00

Rp 26,000.00
Rp 102,000.00
Rp 3,000.00
Rp 6,600.00
Rp 923,618.00
Rp 138,542.70
Rp 1,062,160.70

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 26,041.50
Rp 199,651.50

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 27,541.50
Rp 211,151.50

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

Rp 56,100.00
Rp 42,900.00
Rp 4,950.00
Rp 3,630.00
Rp 270,780.00
Rp 40,617.00
Rp 311,397.00
Rp 80,000.00
Rp 9,600.00
Rp 3,300.00
Rp 36,000.00
Rp 20,300.00
Rp 20,000.00

Rp 56,100.00
Rp 42,900.00
Rp 4,950.00
Rp 3,630.00
Rp 276,780.00
Rp 41,517.00
Rp 318,297.00

Rp 80,000.00
Rp 9,600.00
Rp 3,300.00
Rp 30,000.00
Rp 20,300.00
Rp 60,000.00

Rp 56,100.00
Rp 42,900.00
Rp 4,950.00
Rp 3,630.00
Rp 310,780.00
Rp 46,617.00
Rp 357,397.00

Rp 60,000.00
Rp 9,600.00
Rp 2,475.00
Rp 30,000.00
Rp 20,300.00
Rp 20,000.00

Rp 56,100.00
Rp 42,900.00
Rp 4,950.00
Rp 3,630.00
Rp 249,955.00
Rp 37,493.25
Rp 287,448.25
Rp 489,000.00
Rp 116,723.50
Rp 293,447.00
Rp 11,825.00

Rp 140,250.00
Rp 35,750.00
Rp 4,200.00
Rp 9,130.00
Rp 1,100,325.50
Rp 165,048.83
Rp 1,265,374.33

Rp 556,500.00
Rp 105,801.50
Rp 298,606.00
Rp 11,825.00

Rp 140,250.00
Rp 35,750.00
Rp 4,200.00
Rp 9,130.00
Rp 1,162,062.50
Rp 174,309.38
Rp 1,336,371.88

Rp 576,000.00
Rp 105,049.00
Rp 292,600.00
Rp 11,825.00

Rp 140,250.00
Rp 35,750.00
Rp 4,200.00
Rp 9,130.00
Rp 1,174,804.00
Rp 176,220.60
Rp 1,351,024.60

Rp 20,343.75
Rp 450.00

Rp 595.00
Rp 910.00
Rp 105.00
Rp 44.00
Rp 22,447.75
Rp 3,367.16
Rp 25,814.91
Rp 21,000.00
Rp 450.00

Rp 595.00
Rp 910.00
Rp 105.00
Rp 44.00
Rp 23,104.00
Rp 3,465.60
Rp 26,569.60

Rp 1,351,024.60
Rp 3,443,590.21
Rp 79,226.79
Rp 4,873,841.59

Rp 1,351,024.60
Rp 3,717,512.15
Rp 121,000.91
Rp 5,189,537.66

Rp 1,351,024.60
Rp 3,423,683.15
Rp 64,990.72
Rp 4,839,698.47

Rp 1,351,024.60
Rp 3,769,383.17
Rp 95,986.30
Rp 5,216,394.06

Rp 1,351,024.60
Rp 4,676,006.05
Rp 173,308.59
Rp 6,200,339.24

Rp 1,351,024.60
Rp 1,512,942.25
Rp 2,934,878.02
Rp 1,266,909.00
Rp 7,065,753.86

Rp 1,351,024.60
Rp 1,211,543.25
Rp 2,515,609.73
Rp 1,055,757.50
Rp 6,133,935.08
Rp 1,265,374.33
Rp 3,702,874.01
Rp 1,935,555.42
Rp 6,903,803.75

Rp 1,351,024.60
Rp 744,191.88
Rp 3,196,388.17
Rp 1,353,900.00
Rp 6,645,504.65

Rp 1,351,024.60
Rp 418,796.36
Rp 4,227,223.36
Rp 1,556,985.00
Rp 7,554,029.32

Rp 1,351,024.60
Rp 676,496.25
Rp 2,956,175.74
Rp 1,187,436.89
Rp 6,171,133.47

Rp 1,351,024.60
Rp 402,902.12
Rp 4,608,349.51
Rp 1,470,485.83
Rp 7,832,762.06

Rp 1,351,024.60
Rp 458,176.53
Rp 4,672,779.28
Rp 1,779,411.43
Rp 8,261,391.85

Rp 1,351,024.60
Rp 446,362.48
Rp 4,824,879.54
Rp 1,709,171.50
Rp 8,331,438.13

Rp 1,351,024.60
Rp 888,113.61
Rp 2,588,075.85
Rp 1,729,983.33
Rp 6,557,197.39

Rp 1,351,024.60
Rp 504,918.35
Rp 3,726,829.23
Rp 2,075,980.00
Rp 7,658,752.17

Rp 1,265,374.33
Rp 8,890,586.95
Rp 2,830,881.82
Rp 12,986,843.10

Rp 1,351,024.60
Rp 1,138,067.82
Rp 2,622,313.24
Rp 1,591,485.00
Rp 6,702,890.66

Rp 1,351,024.60
Rp 1,092,727.21
Rp 2,809,131.35
Rp 1,426,135.91
Rp 6,679,019.07

Rp 1,351,024.60
Rp 1,071,764.66
Rp 3,835,321.76
Rp 1,989,356.25
Rp 8,247,467.27

Rp 1,265,374.33
Rp 8,890,586.95
Rp 2,893,609.09
Rp 13,049,570.37

Rp 1,351,024.60
Rp 1,424,403.01
Rp 2,633,085.87
Rp 1,737,563.33
Rp 7,146,076.81

Rp 1,351,024.60
Rp 1,644,855.71
Rp 3,144,512.16
Rp 1,989,356.25
Rp 8,129,748.72

Rp 1,351,024.60
Rp 3,917,051.74
Rp 177,130.67
Rp 5,445,207.00
Rp 1,351,024.60
Rp 5,140,855.43
Rp 2,978,308.33
Rp 9,470,188.37
Rp 1,351,024.60
Rp 3,565,334.44
Rp 3,573,970.00
Rp 8,490,329.04

Rp 1,336,371.88
Rp 4,304,489.15
Rp 5,105,671.43
Rp 10,746,532.45

Rp 1,351,024.60
Rp 6,951,439.64
Rp 2,382,646.67
Rp 10,685,110.90

16 cm

Rp 82,400.00
Rp 10,000.00

Rp 35,768.00
Rp 6,838.00
Rp 4,628.80
Rp 139,634.80
Rp 20,945.22
Rp 160,580.02
Err:509

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


BAHAN
1.5625 Bh Granit 80 x 80 cm ex. niro/setara @ Rp 184,366.67
9.6000 Kg Semen portland @ Rp 1,500.00
1.5000 Kg Semen warna @ Rp 24,000.00
0.0450 M3 Pasir pasang @ Rp 215,000.00
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 granit 60x60 cm


BAHAN
3.1000 Bh Granit 60 x 60 cm ex. indograce/setara @ Rp 62,500.00
9.6000 Kg Semen portland @ Rp 1,500.00
1.5000 Kg Semen warna @ Rp 24,000.00
0.0450 M3 Pasir pasang @ Rp 215,000.00
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

3 Analisa SNI 2013 1 m2 pasang granit lantai 60x60 Cm anti slip


BAHAN
3.1000 Bh granit 60 x 60 cm anti slip ex. indigrace/setara @ Rp 67,750.00
9.6000 Kg Semen portland @ Rp 1,500.00
1.5000 Kg Semen warna @ Rp 24,000.00
0.0450 M3 Pasir pasang @ Rp 215,000.00
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

4 Analisa SNI 2013 1 m2 pasang Lantai Keramik 30x30 Cm, anti slip
BAHAN
11.8700 Bh Tegel Keramik anti slip 30x30 cm @ Rp 17,500.00
10.0000 kg Semen portland @ Rp 1,500.00
1.5000 Kg Semen warna @ Rp 24,000.00
0.0450 m3 Pasir pasang @ Rp 215,000.00
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
5 Analisa SNI 2013 1 m2 pasang granit dinding 60x60 Cm warna
BAHAN
3.1000 Bh granit 60 x 60 cm ex. Indograce/setara @ Rp 62,500.00
9.6000 Kg Semen portland @ Rp 1,500.00
1.5000 Kg Semen warna @ Rp 24,000.00
0.0450 M3 Pasir pasang @ Rp 215,000.00
TENAGA
0.4500 Oh Tukang batu @ 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

6 Analisa SNI 2013 1 m1 pasang dinding plint border 10x60 Cm


BAHAN
1.7000 Bh Tegel border 10x60 cm hitam @ Rp 30,000.00
1.1400 kg Semen portland @ Rp 1,500.00
0.1000 Kg Semen warna @ Rp 24,000.00
0.0030 m3 Pasir pasang @ Rp 215,000.00
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

7 Analisa SNI 2013 1 m1 pasang plint granit 10x60 Cm warna


BAHAN
1.7000 Bh granit 10 x 60 cm ex. indograce/setara @ Rp 30,000.00
1.1400 Kg Semen portland @ Rp 1,500.00
0.1000 Kg Semen warna @ Rp 24,000.00
0.0030 M3 Pasir pasang @ Rp 215,000.00
TENAGA
0.0900 Oh Tukang batu @ Rp 130,000.00
0.0900 Oh Pekerja @ Rp 85,000.00
0.0090 Oh Kepala tukang @ Rp 150,000.00
0.0050 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 15 %
Total
Rp 288,072.92
Rp 14,400.00
Rp 36,000.00
Rp 9,675.00

Rp 45,500.00
Rp 59,500.00
Rp 5,250.00
Rp 3,850.00
Rp 462,247.92
Rp 69,337.19
Rp 531,585.10

Rp 193,750.00
Rp 14,400.00
Rp 36,000.00
Rp 9,675.00

Rp 45,500.00
Rp 59,500.00
Rp 5,250.00
Rp 3,850.00
Rp 367,925.00
Rp 55,188.75
Rp 423,113.75

Rp 210,025.00
Rp 14,400.00
Rp 36,000.00
Rp 9,675.00

Rp 45,500.00
Rp 59,500.00
Rp 5,250.00
Rp 3,850.00
Rp 384,200.00
Rp 57,630.00
Rp 441,830.00

slip

Rp 207,725.00
Rp 15,000.00
Rp 36,000.00
Rp 9,675.00

Rp 45,500.00
Rp 59,500.00
Rp 5,250.00
Rp 3,850.00
Rp 382,500.00
Rp 57,375.00
Rp 439,875.00
a

Rp 193,750.00
Rp 14,400.00
Rp 36,000.00
Rp 9,675.00

Rp 58,500.00
Rp 76,500.00
Rp 6,750.00
Rp 4,950.00
Rp 400,525.00
Rp 60,078.75
Rp 460,603.75

Rp 51,000.00
Rp 1,710.00
Rp 2,400.00
Rp 645.00

Rp 58,500.00
Rp 76,500.00
Rp 6,750.00
Rp 4,950.00
Rp 202,455.00
Rp 30,368.25
Rp 232,823.25

Rp 51,000.00
Rp 1,710.00
Rp 2,400.00
Rp 645.00

Rp 11,700.00
Rp 7,650.00
Rp 1,350.00
Rp 550.00
Rp 77,005.00
Rp 11,550.75
Rp 88,555.75
Err:509

1 Analisa SNI-2013 1 m2 Pasang bata ringan tebal 10


BAHAN
0.1000 m3 bata ringan 10 x 20 x 60 cm @ Rp 1,430,000.00 Rp 143,000.00
0.1050 Zak Perekat Bata ringan @ Rp 150,000.00 Rp 15,750.00
1.0000 Ls Alat bantu @ Rp 5,000.00 Rp 5,000.00
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
0.0100 Oh Mandor @ Rp 110,000.00 Rp 1,100.00
Total A+B Rp 204,850.00
Overhead + profit 15 % Rp 30,727.50
Total Rp 235,577.50

2 Analisa SNI-2013 1 m2 Dinding loster UK. 15 x 25 cm 1 pc : 3 psr


BAHAN
26.6667 Bh Loster uk. 15 x 25 cm @ Rp 25,000.00 Rp 666,666.68
11.0000 Kg Sement Portland @ Rp 1,500.00 Rp 16,500.00
0.0350 M3 Pasir pasang @ Rp 215,000.00 Rp 7,525.00
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
0.1500 Oh Mandor @ Rp 110,000.00 Rp 16,500.00
Total A+B Rp 747,191.68
Overhead + profit 15 % Rp 112,078.75
Total Rp 859,270.43

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 215,000.00 Rp 4,300.00
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 68,536.00
Overhead + profit 15 % Rp 10,280.40
Total Rp 78,816.40

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 215,000.00 Rp 4,945.00
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 65,509.00
Overhead + profit 15 % Rp 9,826.35
Total Rp 75,335.35
5 Analisa SNI-2013 1 m2 Plasteran 1 Pc : 5 Psr, tebal 15mm
BAHAN
5.1840 Kg Sement Portland @ Rp 1,500.00 Rp 7,776.00
0.0260 M3 Pasir pasang @ Rp 215,000.00 Rp 5,590.00
TENAGA
0.1500 Oh Tukang Batu @ Rp 130,000.00 Rp 19,500.00
0.3000 Oh Pekerja @ Rp 85,000.00 Rp 25,500.00
0.0150 Oh Kepala tukang @ Rp 150,000.00 Rp 2,250.00
0.0150 Oh Mandor @ Rp 110,000.00 Rp 1,650.00
Total A+B Rp 62,266.00
Overhead + profit 15 % Rp 9,339.90
Total Rp 71,605.90

6 Analisa SNI-2013 1 m2 Pemasangan dinding batu alam


BAHAN
5.6500 Bh Batu alam uk 30x60 cm @ Rp 42,500.00 Rp 240,125.00
9.6000 Kg Pasir pasang @ Rp 1,500.00 Rp 14,400.00
1.5000 Kg Semen warna @ Rp 24,000.00 Rp 36,000.00
0.0450 M3 Pasir pasang @ Rp 215,000.00 Rp 9,675.00
TENAGA
0.4500 Oh Tukang batu @ Rp 130,000.00 Rp 58,500.00
0.9000 Oh Pekerja @ Rp 85,000.00 Rp 76,500.00
0.0450 Oh Kepala tukang @ Rp 150,000.00 Rp 6,750.00
0.0450 Oh Mandor @ Rp 110,000.00 Rp 4,950.00
Total A+B Rp 446,900.00
Overhead + profit 15 % Rp 67,035.00
Total Rp 513,935.00
Err:509

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
24.0000 bh Sekrup gypsum @ Rp 150.00 Rp 3,600.00
TENAGA
0.0500 Oh Tukang plafond @ Rp 130,000.00 Rp 6,500.00
0.1000 Oh Pekerja @ Rp 85,000.00 Rp 8,500.00
0.0050 Oh Kepala tukang @ Rp 150,000.00 Rp 750.00
0.0050 Oh Mandor @ Rp 110,000.00 Rp 550.00
Total A+B Rp 47,200.00
Overhead + profit 15 % Rp 7,080.00
Total Rp 54,280.00

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 7,425.00 Rp 29,700.00
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 118,780.00
Overhead + profit 15 % Rp 17,817.00
Total Rp 136,597.00
Err:509

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 15 %
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 15 %
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 15 %
Total

4 Analisa SNI-2013 1 M3 Kusen Kayu Kelas I


BAHAN
1.1000 M3 Balok Kayu bayam Kelas I @ Rp 5,000,000.00
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 15 %
Total
5 Analisa SNI-2013 1 M2 Daun Pintu panil kayu kelas I
BAHAN
0.0400 M3 Papan kayu jati kelas I @ Rp 4,500,000.00
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 15 %
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 15 %
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 15 %
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 15 %
Total

9 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 15 %
Total

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


BAHAN
1.1000 M2 Kaca bening 8 mm @ 350,000.00
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 15 %
Total
11 Analisa SNI-2013 1 M2 Pemasangan kaca bening 5 mm
BAHAN
1.1000 M2 Kaca bening 5 mm @ 104,500.00
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 15 %
Total

12 Analisa SNI-2013 1 Bh pasang engsel pintu stainless


BAHAN
1.0000 Bh Engsel pintu @ Rp 35,000.00
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 15 %
Total

13 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 15 %
Total

14 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 15 %
Total

15 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 15 %
Total
16 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 15 %
Total

17 Analisa SNI-2013 1 M2 Rangka baja ringan C-75


BAHAN
4.0000 M1 Rangka baja ringan C-75 @ Rp 12,500.00
0.5000 M1 Dynabolt @ Rp 10,000.00
12.0000 Bh Sekrup / screw driver @ Rp 100.00
TENAGA
0.3000 Oh Pekerja @ Rp 85,000.00
0.3000 Oh Tukang plafond @ Rp 130,000.00
0.0300 Oh Kepala Tukang @ Rp 150,000.00
0.0150 Oh Mandor @ Rp 110,000.00
Total A+B
Overhead + profit 15 %
Total
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 17,875.65
Rp 137,046.65

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 14,838.15
Rp 113,759.15

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 15,126.90
Rp 115,972.90

Rp 5,500,000.00
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 9,226,500.00
Rp 1,383,975.00
###
Rp 180,000.00
Rp 9,000.00

Rp 85,000.00
Rp 390,000.00
Rp 45,000.00
Rp 5,500.00
Rp 714,500.00
Rp 107,175.00
Rp 821,675.00

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 75,541.75
Rp 579,153.42

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 6,541.65
Rp 50,152.65

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 6,705.00
Rp 51,405.00

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 265,705.20
Rp 2,037,073.20

Rp 385,000.00
Rp 350.00

Rp 22,100.00
Rp 1,445.00
Rp 2,550.00
Rp 99.00
Rp 411,544.00
Rp 61,731.60
Rp 473,275.60
Rp 114,950.00
Rp 250.00

Rp 19,500.00
Rp 1,275.00
Rp 2,250.00
Rp 88.00
Rp 138,313.00
Rp 20,746.95
Rp 159,059.95
###

Rp 35,000.00

Rp 19,500.00
Rp 1,275.00
Rp 2,250.00
Rp 88.00
Rp 58,113.00
Rp 8,716.95
Rp 66,829.95

Rp 21,000.00

Rp 13,000.00
Rp 850.00
Rp 1,500.00
Rp 55.00
Rp 36,405.00
Rp 5,460.75
Rp 41,865.75

Rp 150,000.00

Rp 65,000.00
Rp 850.00
Rp 7,500.00
Rp 550.00
Rp 223,900.00
Rp 33,585.00
Rp 257,485.00

Rp 490,000.00

Rp 65,000.00
Rp 4,250.00
Rp 7,500.00
Rp 330.00
Rp 567,080.00
Rp 85,062.00
Rp 652,142.00
Rp 16,000.00

Rp 19,500.00
Rp 1,275.00
Rp 2,250.00
Rp 880.00
Rp 39,905.00
Rp 5,985.75
Rp 45,890.75

Rp 50,000.00
Rp 5,000.00
Rp 1,200.00

Rp 25,500.00
Rp 39,000.00
Rp 4,500.00
Rp 1,650.00
Rp 126,850.00
Rp 19,027.50
Rp 145,877.50
1. PEKERJAAN PINTU

1 analisa 1 Bh Pekerjaan pintu P1 (pintu utama)


5.2300 M2 Kaca tempered bening 12 mm @ Rp 2,037,073.20
168.4800 Kg Portal baja IWF 200.100.7.10 @ Rp 41,233.25
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 P2


0.0600 M3 Kusen Kayu Kelas I @ ###
2.7000 M2 Daun Pintu Panil Jati Kelas I @ Rp 821,675.00
2.0000 set Pegangan Pintu stainless @ Rp 350,000.00
6.0000 Set Engsel pintu stainless @ Rp 35,000.00
2.0000 Bh Grendel pintu stainless @ Rp 27,000.00
1.0000 set Kunci tanam 2x slag @ Rp 150,000.00
1.4000 M2 Dico Kusen @ Rp 388,079.00
5.4000 M2 Dico pintu @ Rp 388,079.00
Total

3 analisa 1 Bh Pekerjaan pintu P3


5.6000 M1 Kusen alumunium 3" @ Rp 137,046.65
10.5200 M1 Bingkai Pintu alumunium @ Rp 113,759.15
2.3400 M2 kaca bening 5 mm @ Rp 159,059.95
2.0000 set Pegangan Pintu stainless @ Rp 350,000.00
1.0000 set Kunci tanam 2x slag @ Rp 150,000.00
6.0000 Set Engsel pintu stainless @ Rp 35,000.00
2.0000 Bh Grendel pintu stainless @ Rp 27,000.00
1.0000 Bh Pas. Door closer @ Rp 652,142.00
Total

4 analisa 1 Bh Pekerjaan pintu PR1


30.4400 M1 Kusen alumunium 3" @ Rp 137,046.65
10.5200 M1 Bingkai Pintu alumunium @ Rp 113,759.15
30.7800 M2 kaca bening 5 mm @ Rp 159,059.95
2.0000 set Pegangan Pintu stainless @ Rp 350,000.00
1.0000 set Kunci tanam 2x slag @ Rp 150,000.00
6.0000 Set Engsel pintu stainless @ Rp 35,000.00
2.0000 Bh Grendel pintu stainless @ Rp 27,000.00
1.0000 Bh Pas. Door closer @ Rp 652,142.00
5 analisa 1 Bh Memasang Pintu Pabrikasi P4
BAHAN
1.0000 set Pintu Alumunium + grendel @ Rp 4,015,000.00
3.0000 Bh Engsel pintu @ Rp 12,000.00
2.6752 Kg Semen portland (isi rongga kusen) @ Rp 1,500.00
0.0141 M3 Pasir pasang (isi rongga kusen) @ Rp 215,000.00
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 15 %
Total

6 analisa 1 Bh Memasang Pintu Alumunium + grendel utk KM/WC P5


BAHAN
1.0000 set Pintu Alumunium + grendel @ Rp 1,000,000.00
3.0000 Bh Engsel pintu @ Rp 35,000.00
2.6752 Kg Semen portland (isi rongga kusen) @ Rp 1,500.00
0.0141 M3 Pasir pasang (isi rongga kusen) @ Rp 215,000.00
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 15 %
Total
Rp 10,653,892.84
Rp 6,946,977.96
Rp 21,060,000.00
Rp 1,100,000.00
Rp 3,870,000.00
Rp 800,000.00
###

Rp 636,628.50
Rp 2,218,522.50
Rp 700,000.00
Rp 210,000.00
Rp 54,000.00
Rp 150,000.00
Rp 543,310.60
Rp 2,095,626.60
Rp 6,608,088.20

Rp 767,461.24
Rp 1,196,746.26
Rp 372,200.28
Rp 700,000.00
Rp 150,000.00
Rp 210,000.00
Rp 54,000.00
Rp 652,142.00
Rp 4,102,549.78

Rp 4,171,700.03
Rp 1,196,746.26
Rp 4,895,865.26
Rp 700,000.00
Rp 150,000.00
Rp 210,000.00
Rp 54,000.00
Rp 652,142.00
###
Rp 4,015,000.00
Rp 36,000.00
Rp 4,012.80
Rp 3,027.20

Rp 3,655.00
Rp 5,590.00
Rp 645.00
Rp 231.00
Rp 4,068,161.00
Rp 610,224.15
Rp 4,678,385.15

utk KM/WC P5

Rp 1,000,000.00
Rp 105,000.00
Rp 4,012.80
Rp 3,027.20

Rp 3,655.00
Rp 5,590.00
Rp 645.00
Rp 231.00
Rp 1,122,161.00
Rp 168,324.15
Rp 1,290,485.15
2. PEKERJAAN JENDELA

1 analisa 1 Bh Pekerjaan jendela J1


51.6200 M1 Rangka aluminium 3" @ Rp 137,046.65
24.0000 M2 Kaca bening 8 mm @ Rp 473,275.60
51.6200 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

2 analisa 1 Bh Pekerjaan jendela J2


47.0000 M1 Rangka aluminium 3" @ Rp 137,046.65
20.6500 M2 Kaca bening 8 mm @ Rp 473,275.60
47.0000 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

3 analisa 1 Bh Pekerjaan jendela J3


49.7000 M1 Rangka aluminium 3" @ Rp 137,046.65
30.0000 M2 Kaca bening 8 mm @ Rp 473,275.60
49.7000 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

4 analisa 1 Bh Pekerjaan jendela J4


105.4800 M1 Rangka aluminium 3" @ Rp 137,046.65
32.0400 M2 Kaca bening 5 mm @ Rp 159,059.95
105.4800 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

5 analisa 1 Bh Pekerjaan jendela J5


26.1000 M1 Rangka aluminium 3" @ Rp 137,046.65
38.0000 M2 Kaca bening 8 mm @ Rp 473,275.60
26.1000 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

6 analisa 1 Bh Pekerjaan jendela J6


8.5800 M1 Rangka aluminium 3" @ Rp 137,046.65
7.4800 M1 Bingkai Jendela aluminium @ Rp 115,972.90
1.6800 M2 Kaca bening 5 mm @ Rp 159,059.95
1.0000 set Grendel kunci Jendela @ Rp 150,000.00
7.4800 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

7 analisa 1 Bh Pekerjaan jendela J7


3.3000 M1 Rangka aluminium 3" @ Rp 137,046.65
2.0000 M2 Kaca bening 5 mm @ Rp 159,059.95
3.3000 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

8 analisa 1 Bh Pekerjaan jendela J8


31.6000 M1 Rangka aluminium 3" @ Rp 137,046.65
14.0000 M2 Kaca bening 8 mm @ Rp 473,275.60
31.6000 M1 karet putih pelapis kaca @ Rp 2,500.00
Total

9 analisa 1 Bh Pekerjaan jendela J9


59.9000 M1 Rangka aluminium 3" @ Rp 137,046.65
36.0000 M2 Kaca bening 8 mm @ Rp 473,275.60
59.9000 M1 karet putih pelapis kaca @ Rp 2,500.00
Total
Rp 7,074,348.07
Rp 11,358,614.40
Rp 129,050.00
###

Rp 6,441,192.55
Rp 9,773,141.14
Rp 117,500.00
###

Rp 6,811,218.51
Rp 14,198,268.00
Rp 124,250.00
###

Rp 14,455,680.64
Rp 5,096,280.80
Rp 263,700.00
###

Rp 3,576,917.57
Rp 17,984,472.80
Rp 65,250.00
###

Rp 1,175,860.26
Rp 867,477.29
Rp 267,220.72
Rp 150,000.00
Rp 18,700.00
Rp 2,479,258.27

Rp 452,253.95
Rp 318,119.90
Rp 8,250.00
Rp 778,623.85

Rp 4,330,674.14
Rp 6,625,858.40
Rp 79,000.00
###

Rp 8,209,094.34
Rp 17,037,921.60
Rp 149,750.00
###
3. PEKERJAAN PARTISI

1 analisa 1 Bh Pekerjaan dinding Partisi PR1


30.4400 M1 Rangka aluminium 3" @ Rp 137,046.65
10.5200 M1 Bingkai Pintu alumunium @ Rp 113,759.15
30.7800 M2 Kaca bening 5 mm @ Rp 159,059.95
2.0000 set Pegangan Pintu stainless @ Rp 350,000.00
1.0000 set Kunci tanam 2x slag @ Rp 150,000.00
6.0000 Set Engsel pintu stainless @ Rp 35,000.00
2.0000 Bh Grendel pintu stainless @ Rp 27,000.00
2.0000 Bh Pas. Door closer @ Rp 652,142.00
Total

2 analisa 1 Bh Pekerjaan dinding Partisi PR2


26.0000 M2 Baja ringan C-75 @ Rp 145,877.50
26.0000 M2 Gypsumboard 9 mm @ Rp 54,280.00
26.0000 M2 Pengecatan gypsum @ Rp 55,607.10
Total

3 analisa 1 Bh Pekerjaan dinding Partisi PR3


13.0000 M1 Baja ringan C-75 @ Rp 145,877.50
13.0000 M2 Gypsumboard 9 mm @ Rp 54,280.00
13.0000 M2 Pengecatan interior @ Rp 55,607.10
Total

4 analisa 1 Bh Pekerjaan dinding Partisi PR4


29.2500 M2 Baja ringan C-75 @ Rp 145,877.50
29.2500 M2 Gypsumboard 9 mm @ Rp 54,280.00
29.2500 M2 Pengecatan interior @ Rp 55,607.10
Total

5 analisa 1 Bh Pekerjaan dinding Partisi PR5


42.2500 M1 Baja ringan C-75 @ Rp 145,877.50
42.2500 M2 Gypsumboard 9 mm @ Rp 54,280.00
42.2500 M2 Pengecatan interior @ Rp 55,607.10
Total
Rp 4,171,700.03
Rp 1,196,746.26
Rp 4,895,865.26
Rp 700,000.00
Rp 150,000.00
Rp 210,000.00
Rp 54,000.00
Rp 1,304,284.00
###

Rp 3,792,815.00
Rp 1,411,280.00
Rp 1,445,784.60
Rp 6,649,879.60

Rp 1,896,407.50
Rp 705,640.00
Rp 722,892.30
Rp 3,324,939.80

Rp 4,266,916.88
Rp 1,587,690.00
Rp 1,626,507.68
Rp 7,481,114.55

Rp 6,163,324.38
Rp 2,293,330.00
Rp 2,349,399.98
###
I. PEKERJAAN KUDA-KUDA DAN ATAP

1 Analisa SNI-2013 1M1 Pasang nok atap onduline uk. 50x100 cm, tebal 3 mm
BAHAN
1.1000 Lbr. Nok Atap onduline @ Rp 80,000.00 Rp 88,000.00
4.0000 Bh Sekrup atap onduline @ Rp 150.00 Rp 600.00
TENAGA
0.0700 Oh Tukang Alumunium @ Rp 130,000.00 Rp 9,100.00
0.1500 Oh Pekerja @ Rp 85,000.00 Rp 12,750.00
0.0700 Oh Kepala tukang @ Rp 150,000.00 Rp 10,500.00
0.0060 Oh Mandor @ Rp 110,000.00 Rp 660.00
Total A+B Rp 121,610.00
Overhead + profit 15 % Rp 18,241.50
Total Rp 139,851.50

2 Analisa SNI-2013 1 m2 Pasangan onduline uk. 95x200 cm tebal 3 mm


BAHAN
0.5263 Lbr Atap onduline @ Rp 160,000.00 Rp 84,210.53
8.0000 Bh Sekrup atap onduline @ Rp 150.00 Rp 1,200.00
TENAGA
0.0600 Oh Tukang Alumunium @ Rp 130,000.00 Rp 7,800.00
0.1200 Oh Pekerja @ Rp 85,000.00 Rp 10,200.00
0.0060 Oh Kepala tukang @ Rp 150,000.00 Rp 900.00
0.0060 Oh Mandor @ Rp 110,000.00 Rp 660.00
Total A+B Rp 104,970.53
Overhead + profit 15 % Rp 15,745.58
Total Rp 120,716.11

3 Analisa SNI-2013 1M1 Pasang Kalsiplank 8mm, lebar 20 cm


BAHAN
1.1000 M1 Kalsiplank 8 mm @ 15,000.00 Rp 16,500.00
0.1000 Kg Paku plafond @ 11,200.00 Rp 1,120.00
TENAGA
0.1000 OH Pekerja @ 85,000.00 Rp 8,500.00
0.2000 OH Tukang Alumunium @ 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 55,670.00
Overhead + profit 15 % Rp 8,350.50
Total Rp 64,020.50

4 Analisa SNI-2013 1 M2 Pasang Kuda-kuda baja ringan ut. Atap onduline


BAHAN
3.7200 M1 Baja Ringan Profil C 75 @ Rp 12,500.00 Rp 46,500.00
28.0000 Bh Baut (screw driver) @ Rp 100.00 Rp 2,800.00
1.6000 Bh Dynabolt @ Rp 10,000.00 Rp 16,000.00
3.6000 M1 Reng 40 @ Rp 6,666.67 Rp 24,000.00
0.1240 M1 Talang jurai @ Rp 50,000.00 Rp 6,200.00
TENAGA
0.0450 Oh Tukang Alumunium @ Rp 130,000.00 Rp 5,850.00
0.0100 Oh Kepala Tukang @ Rp 150,000.00 Rp 1,500.00
0.2000 Oh Pekerja @ Rp 85,000.00 Rp 17,000.00
0.0500 Oh Mandor @ Rp 110,000.00 Rp 5,500.00
Total A+B Rp 125,350.00
Overhead + profit 15 % Rp 18,802.50
Total Rp 144,152.50
5 Analisa SNI-2013 Mengerjakan 10 cm pengelasan utk. Besi hollow
BAHAN
0.4000 Kg Kawat elektroda 2 @ Rp 16,000.00 Rp 6,400.00
0.3000 Ltr Solar @ Rp 8,650.00 Rp 2,595.00
0.0400 Ltr Minyak Pelumas @ Rp 16,500.00 Rp 660.00
TENAGA
0.0400 Oh Pekerja @ Rp 85,000.00 Rp 3,400.00
0.0200 Oh Tukang besi @ Rp 130,000.00 Rp 2,600.00
0.0020 Oh Kepala Tukang @ Rp 150,000.00 Rp 300.00
0.0020 Oh Mandor @ Rp 110,000.00 Rp 220.00
Total A+B Rp 16,175.00
Jadi, pengelasan 1 cm Rp 1,617.50
Overhead + profit 15 % Rp 242.63
Total Rp 1,860.13
J. PEKERJAAN ALUMUNIUM COMPOSITE PANEL DAN BAJA

1 Analisa SNI-2013 1M1 Pasang sunscreen Kalsiplank 8mm, uk. 20x300 cm


BAHAN
1.0000 M1 Kalsiplank 8 mm @ 15,000.00 Rp 15,000.00
12.0000 Bh Baut sekrup @ 150.00 Rp 1,800.00
0.0200 M1 Besi Hollow 6x8 cm @ 44,000.00 Rp 880.00
0.5000 M1 Besi Hollow 4x4 cm @ Rp 26,583.33 Rp 13,291.67
1.0000 Ls Asesoris (perkuatan, las dll) 100% rangka @ Rp 70,583.33 Rp 70,583.33
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 139,605.00
Overhead + profit 15 % Rp 20,940.75
Total Rp 160,545.75

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


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

3 Analisa SNI-2013 1Kg Pemasangan baja profil


BAHAN
1.1500 Kg Baja profil @ 18,700.00 Rp 21,505.00
TENAGA
0.0600 OH Pekerja @ 85,000.00 Rp 5,100.00
0.0600 OH Tukang Las @ 130,000.00 Rp 7,800.00
0.0060 OH Kepala Tukang @ 150,000.00 Rp 900.00
0.0050 OH Mandor @ 110,000.00 Rp 550.00
Total A+B Rp 35,855.00
Overhead + profit 15 % Rp 5,378.25
Total Rp 41,233.25

4 Analisa SNI-2013 1M2 Pasangan ACP , besi hollow 4x4 cm, rangka 60 x 60 cm
BAHAN
0.1680 Lbr ACP PVDF 0,5/4 mm Ex. Seven/setara @ Rp 2,012,316.80 Rp 338,000.00
4.0000 M1 Besi Hollow 4x4 cm @ Rp 26,583.33 Rp 106,333.33
1.0000 Ls Asesoris (perkuatan, las dll) 100% rangka @ Rp 26,583.33 Rp 26,583.33
12.0000 Bh Baut sekrup @ Rp 150.00 Rp 1,800.00
0.0917 Kg cat meni besi @ Rp 40,000.00 Rp 3,666.00
0.1833 Kg Cat 2x penutup Ex. Avian/setara @ Rp 59,000.00 Rp 10,814.70
TENAGA
1.0000 OH Pekerja @ Rp 85,000.00 Rp 85,000.00
1.0000 OH Tukang Besi @ Rp 130,000.00 Rp 130,000.00
0.7000 OH Kepala Tukang @ Rp 150,000.00 Rp 105,000.00
0.3500 OH Mandor @ Rp 110,000.00 Rp 38,500.00
Total A+B Rp 845,697.37
Overhead + profit 15 % Rp 126,854.61
Total Rp 972,551.97
Err:509

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

2 Analisa Pemasangan Ducting seng BJLS 0,5 inchi


BAHAN
1.1000 M1 Spiral ducting BJLS 0,5 @ Rp 31,200.00 Rp 34,320.00
TENAGA
0.0810 Oh Pekerja @ Rp 85,000.00 Rp 6,885.00
0.1350 Oh Tukang Las @ Rp 130,000.00 Rp 17,550.00
0.0135 Oh Kepala Tukang @ Rp 150,000.00 Rp 2,025.00
0.0040 Oh Mandor @ Rp 110,000.00 Rp 440.00
Total A+B Rp 61,220.00
Overhead + profit 15 % Rp 9,183.00
Total Rp 70,403.00
Err:509

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


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 15 %
Total

2 Analisa SNI-2013 Memasang 1 bh Wastafel


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 215,000.00
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 15 %
Total
3 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 215,000.00
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 15 %
Total

4 Analisa SNI-2013 Memasang 1 bh Kran ex. Onda/setara dia.1/2"


BAHAN
1.0000 Bh Kran air 1/2" @ Rp 66,000.00
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 15 %
Total

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


BAHAN
1.0000 Bh Kran air 1/2" @ Rp 200,000.00
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 15 %
Total

6 Analisa SNI-2013 Memasang 1 bh Kran Onda/setara dia.1/2" (Wastafel sink model angsa)
BAHAN
1.0000 Bh Kran air 1/2" @ Rp 160,000.00
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 15 %
Total
7 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 15 %
Total

8 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 15 %
Total

9 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 15 %
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 15 %
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 15 %
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 15 %
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 15 %
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 15 %
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 15 %
Total

###analisa 1 Unit Septictank


18.0000 M3 Galian Tanah Biasa @ Rp 76,475.00
28.0000 M2 Pas. Bata ringan @ Rp 235,577.50
0.8700 M3 Urugan Pasir @ Rp 216,890.00
4.5000 M3 Urugan Tanah Kembali @ Rp 55,200.00
56.0000 M2 Plesteran Trasram 1 2 Tebal 15 mm @ Rp 78,816.40
0.9000 M3 Plat Beton Bertulang K-225 T=15 cm @ ###
2.0000 M1 PVC Dia.4" @ Rp 61,250.00
Total
###analisa 1 Unit Resapan Septictank
7.5000 M3 Galian Tanah Biasa @ Rp 76,475.00
15.0000 M2 Pas. Bata ringan @ Rp 235,577.50
4.3500 M3 Pas. Batu kosong @ Rp 514,119.00
0.4620 M3 Urugan Pasir @ Rp 216,890.00
1.8750 M3 Urugan Tanah Kembali @ Rp 55,200.00
30.0000 M2 Plesteran Trasram 1 2 Tebal 15 mm @ Rp 78,816.40
1.4250 M2 Ijuk @ Rp 57,500.00
0.9000 M3 Plat Beton Bertulang K-225 T=15 cm @ ###
12.0000 M1 PVC Dia.4" @ Rp 61,250.00
Total

###analisa 1 M1 Mengerjakan Saluran Air Hujan


0.1800 M3 Pek. Galian Tanah Biasa @ Rp 76,475.00
0.1200 M3 Pas. Batu gunung 5/10, 1pc : 3psr @ Rp 1,050,381.25
0.0300 M3 Pek. Urugan Pasir bwh batu gunung 5cm @ Rp 216,890.00
0.0600 M3 Urugan Tanah Kembali @ Rp 55,200.00
1.2000 M2 Plesteran Trasram 1:2 Tebal 15 mm @ Rp 78,816.40
7.1040 Kg Pemasangan besi polos dia 12 jarak per 8 cm @ Rp 25,814.91
1.7700 Kg Pemasangan Baja siku 2.20.20 @ Rp 41,233.25
1.2000 M2 Pek. Acian batu gunung @ Rp 43,096.25
Total
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 654,367.50
Rp 5,016,817.50

Rp 1,980,000.00
Rp 198,000.00
Rp 9,000.00
Rp 2,150.00

Rp 188,500.00
Rp 102,000.00
Rp 22,500.00
Rp 6,600.00
Rp 2,508,750.00
Rp 376,312.50
Rp 2,885,062.50
Rp 420,000.00
Rp 42,000.00
Rp 9,000.00
Rp 2,150.00

Rp 188,500.00
Rp 102,000.00
Rp 22,500.00
Rp 6,600.00
Rp 792,750.00
Rp 118,912.50
Rp 911,662.50

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 18,828.00
Rp 144,348.00

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 38,928.00
Rp 298,448.00

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 32,928.00
Rp 252,448.00
Rp 78,000.00

Rp 13,000.00
Rp 850.00
Rp 1,500.00
Rp 550.00
Rp 93,900.00
Rp 14,085.00
Rp 107,985.00

Rp 45,000.00

Rp 850.00
Rp 13,000.00
Rp 1,500.00
Rp 550.00
Rp 60,900.00
Rp 9,135.00
Rp 70,035.00

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 28,935.75
Rp 221,840.75

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 3,540.75
Rp 27,145.75

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 4,761.38
Rp 36,503.88
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 7,403.63
Rp 56,761.13

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 13,044.38
Rp 100,006.88

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 18,275.63
Rp 140,113.13

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 42,106.88
Rp 322,819.38

Rp 1,376,550.00
Rp 6,596,170.00
Rp 188,694.30
Rp 248,400.00
Rp 4,413,718.40
Rp 9,616,599.81
Rp 122,500.00
###
Rp 573,562.50
Rp 3,533,662.50
Rp 2,236,417.65
Rp 100,203.18
Rp 103,500.00
Rp 2,364,492.00
Rp 81,937.50
Rp 9,616,599.81
Rp 735,000.00
###

Rp 13,765.50
Rp 126,045.75
Rp 6,506.70
Rp 3,312.00
Rp 94,579.68
Rp 183,389.14
Rp 72,982.85
Rp 51,715.50
Rp 552,297.12
Err:509

1 Analisa SNI-2013 1 m2 pengecatan bidang kayu baru


(1 lapis meni, 1 lapis cat dasar,2 lapis cat penutup)
BAHAN
0.2000 Kg Cat meni kayu @ Rp 40,000.00 Rp 8,000.00
0.1500 Kg Plamir @ Rp 15,000.00 Rp 2,250.00
0.1700 Kg Cat dasar @ Rp 59,000.00 Rp 10,030.00
0.2600 Kg Cat penutup Ex. Avian/setara @ Rp 59,000.00 Rp 15,340.00
0.0100 Bh Kuas @ Rp 11,000.00 Rp 110.00
0.0300 Kg Pengencer/tenner @ Rp 24,800.00 Rp 744.00
0.2000 Lbr Ampelas @ Rp 5,500.00 Rp 1,100.00
TENAGA
0.0090 Oh Tukang cat @ Rp 130,000.00 Rp 1,170.00
0.0700 Oh Pekerja @ Rp 85,000.00 Rp 5,950.00
0.0060 Oh Kepala tukang @ Rp 150,000.00 Rp 900.00
0.0030 Oh Mandor @ Rp 110,000.00 Rp 330.00
Total A+B Rp 45,924.00
Overhead + profit 15 % Rp 6,888.60
Total Rp 52,812.60

2 Analisa 1 m2 Dico bidang kayu baru


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

3 Analisa SNI-2013 1 m2 pengecatan tembok eksterior


(1 Lapis cat dasar, 2 Lapis cat penutup)
BAHAN
0.1000 Kg Cat dasar @ Rp 69,500.00 Rp 6,950.00
0.2600 Kg Cat penutup Ex. Jotun jotashield/setara @ Rp 69,500.00 Rp 18,070.00
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 36,185.00
Overhead + profit 15 % Rp 5,427.75
Total Rp 41,612.75
4 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 58,750.00 Rp 5,875.00
0.2600 Kg Cat penutup Ex. Jotun/setara @ Rp 58,750.00 Rp 15,275.00
TENAGA
0.0630 Oh Tukang cat @ Rp 130,000.00 Rp 8,190.00
0.0200 Oh Pekerja @ Rp 85,000.00 Rp 1,700.00
0.0063 Oh Kepala tukang @ Rp 150,000.00 Rp 945.00
0.0030 Oh Mandor @ Rp 110,000.00 Rp 330.00
Total A+B Rp 41,739.00
Overhead + profit 15 % Rp 6,260.85
Total Rp 47,999.85

5 Analisa SNI-2013 1 m2 pengecatan langit-langit


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

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


BAHAN
0.1000 Kg Meni besi @ Rp 40,000.00 Rp 4,000.00
0.0100 Bh Kuas @ Rp 11,000.00 Rp 110.00
TENAGA
0.2000 Oh Tukang cat @ Rp 130,000.00 Rp 26,000.00
0.0200 Oh Pekerja @ Rp 85,000.00 Rp 1,700.00
0.0200 Oh Kepala tukang @ Rp 150,000.00 Rp 3,000.00
0.0025 Oh Mandor @ Rp 110,000.00 Rp 275.00
Total A+B Rp 35,085.00
Overhead + profit 15 % Rp 5,262.75
Total Rp 40,347.75

7 Analisa SNI-2013 1 m2 Pekerjaan acian


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

9 Analisa SNI-2013 1 M2 Pek. Railling stainless


BAHAN
6.0000 M1 Stainless 2 x 4 cm @ Rp 58,333.33 Rp 350,000.00
1.2000 M1 Stainless 4 x 4 cm @ Rp 75,000.00 Rp 90,000.00
4.0000 Bh Baut fisher @ Rp 2,000.00 Rp 8,000.00
1.2750 Kg Besi plat 5 mm @ Rp 41,233.25 Rp 52,572.39
1.0000 Ls Asesoris (perkuatan, las dll) @ Rp 66,666.67 Rp 66,666.67
TENAGA
0.3500 Oh Pekerja @ Rp 85,000.00 Rp 29,750.00
0.3500 Oh Tukang Las @ Rp 130,000.00 Rp 45,500.00
0.0350 Oh Kepala Tukang @ Rp 150,000.00 Rp 5,250.00
0.0180 Oh Mandor @ Rp 110,000.00 Rp 1,980.00
Total A+B Rp 649,719.06
Overhead + profit 15 % Rp 97,457.86
Total Rp 747,176.92
DAFTAR HARGA BARANG DAN UPAH KERJA
PEKERJAAN : RENOVASI TOTAL GEDUNG ASRAMA
LOKASI : KANTOR LEMBAGA PENJAMINAN MUTU PENDIDIKAN (LPMP) PROV.SULTRA
TAHUN ANGGARAN : 2017 sd 2020

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
6 Tukang batu OH
7 Tukang besi OH
8 Tukang bongkar OH
9 Tukang kayu OH
10 Tukang gali tanah OH
11 Tukang cat OH
12 Tukang aluminium OH
13 Tukang listrik OH
14 Tukang las OH
15 Tukang plafond OH
16 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 Bata ringan uk. 10 x 20 x 60 cm M3
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 Perekat bata ringan Zak
13 Semen Sika waterproofing mortar Kg
14 Air Bersih Ltr
B. BAHAN LANTAI
1 Tegel granit 80 x 80 cm ex. Niro/setara Bh
2 Tegel granit 60x60 cm ex. indograce/setara Bh
3 Tegel granit anti slip warna 60x60 cm ex. indograce/setara Bh
4 Tegel Keramik warna 30x30 cm ex. Roman/setara KW I Bh
5 Tegel Keramik border warna 10x60 cm ex. Roman/setara KW I Bh
6 Batu alam uk. 30x60 cm Bh
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 Kayu Besi dia 16 cm 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 Kalsiboard 3 mm Lbr
8 Gipsumboard 9 mm Lbr
9 Alumunium Hollow Galvalum 2. 4 cm M1
10 Alumunium Hollow Galvalum 4. 4 cm M1
11 Sekrup plafond Bh
12 Sekrup Rangka Plafond/1000 biji biji
13 Kawat Penggantung (Tali Scoor) M1
14 allowAngel (sudut) M1
15 ACP seven/setara PVDF 0,5 / 4 mm uk. 1.22 x 4.88 m Lbr
16 ACP seven/setara PVDF 0,5 / 4 mm uk. 1.22 x 4.88 m M2
17 Karet putih pelapis kaca 5 mm M1
E. BAHAN ATAP
1 Rangka baja ringan Canal C-75 tebal 0.65 mm ex. Smartruss/se M1
2 Reng baja ringan U 40 M1
3 Talang jurai M1
4 Atap Onduline uk. 95x200 cm tebal 3 mm Lbr
5 Nok atap onduline uk. 50x100 cm, tebal 3 mm M1
6 Kalsiplank 8 motif kayu uk. 20x400 cm M1
7 Sektup Onduline Bh
8 Baut (screw driver) Bh
9 Dynabolt Bh
10 Seng gelombang 7 kk lbr
11 Seng gelombang kk
F. BAHAN BESI
1 Kawat beton Kg
2 Besi Baja Profil Kg
3 Besi Beton Kg
4 Besi Beton ulir 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 Sekrup gypsum Bh
13 Angkur baja dia 19 L=75 cm Bh
14 Angkur baja dia 19 L=25 cm Bh
15 Baut baja hitam dia 16 Bh
16 Tali slink dia 19 mm M1
17 Besi Hollow 2x4 cm, 2 mm M1
18 Besi Hollow 4x4 cm, 2 mm M1
19 Besi Hollow 6x8 cm, 2 mm M1
20 stainless 2x4 cm, 2 mm M1
21 stainless 4x4 cm, 2 mm M1
22 pipa stainles 2 inchi tebal 3 mm M1
23 Stainless steel plate M2
24 Kawat Las elektroda 2 Kg
25 Kawat Las elektroda 3.2 Kg
26 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 tembok ekterior ex.Jotun jotashield/setara Kg.
8 Cat tembok interior ex. Jotun semi sintetic/setara Kg.
9 Cat langit-langit ex. mowilex/setara Kg.
10 Cat Plat beton ex. Nodrop/setara Kg
11 Cat kilap kayu ex. avian/setara Kg.
12 Pengencer/thinner Ltr
13 Lem fox/ lem kayu Kg.
14 Lem fox kuning Kg
15 Kuas biasa 3 cm Bh.
16 Kuas biasa 4" Bh.
17 Kuas biasa 5 cm Bh.
18 Kuas Roll Bh.
19 Ampelas halus Lbr
20 Ampelas kasar Lbr
21 UB 888/400 Compoud Zak
22 Isolasi Gypsum Roll
23 Paku/screw/Ramsel Bh.
24 Solar Ltr
25 Minyak bekisting Ltr
26 Residu Kg
H. BAHAN PENGGANTUNG
1 Handel pintu kaca wire glass 12 mm stainless set
2 Handel pintu stainless set
3 Handel pintu geser set
4 Kunci/sylinder lock ex. dorma/setara Set
5 Kunci tanam 2x slag Bh
6 Kunci tanam Putar Bulat KW1 ut kamar mandi Bh.
7 Grendel Pintu stainless set
8 Grendel Pintu Tanam (Untuk pintu 2 Daun) stainless set
9 Grendel Jendela stainless set
10 Grendel kunci Jendela kuping ex. dorma/setara Set
11 Engsel tanam + klem Pintu Kaca stainless Ex. Dorma/setara Set
12 Engsel pintu stainless Bh
13 Engsel Jendela stainless BH
14 Kait angin stainless psg
15 Kaca naco 8 Glip Set
16 Pimtu darurat kebakaran Unit
17 Pintu besi Shaft Unit
18 Pintu Pabrikasi P4 Unit
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
8 Lampu 18 watt ex. Philips/setara Bh
9 Lampu 10 watt ex. Philips/setara Bh
10 Lampu 8 watt ex. Philips/setara Bh
11 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
14 Saklar ganda 2 modul ex. Panasonic/setara Bh
15 Saklar tunggal ex. Panasonic/setara Bh
16 MCB 6 A 1 o Merlin Gering Bh
17 MCB 10 A 1 o Merlin Gering Bh
18 MCCB 75 A Bh
19 MCCB 32 A Bh
20 MCCB 20 A Bh
21 MCCB 16 A Bh
22 Box MCB Bh
23 Sekreng Cas (MCB) Bh
24 Kabel NYM 3x2,5 mm2 Eterna (100 M) Roll
25 Kabel NYY 4x6 mm2 Eterna (100 M) Roll
26 Kabel NYY 4x150 mm2 Eterna (100 M) Roll
27 kabel BC 50 mm2 Roll
28 kabel BC 70 mm3 Roll
29 Panel Induk Lantai 40x 60 cm2 Standart Bh
30 Panel Pembagi Lantai 40x 60 cm2 Standart Bh
31 Pipa listrik 1/2 inchi, Ex Clipsal Btg
32 Kee nee Bh
33 Inbow Dos Bh
34 Las DOP Bh
35 Isolasi Listrik, Ex. Unibell Bh
36 Klem kabel No 10 Bh
37 Tee Doz 5/8 ex. Clipsal Bh
38 Ground Box set
39 Kawat Penghantar m1
40 Fisher, mur baut, plat 1 mm set
41 Penangkal Petir (tongkat tembaga) Bh
42 Arde Diameter 16 mm Bh
43 Exhaust fan type ceiling Bh
44 Spiral ducting BJLS 0,5 inchi M1
J BAHAN SANITER
1 Kloset duduk + tabung TCW 04 S1 type B ex. Toto/setara Bh
2 Jet washer ex. Onda/setara Bh
3 Wastafel HFJ type B top lava ex. Toto/setara Unit
4 Westafel sink stainless Bh
5 Floor drain Bh.
6 Kran air dia 1/2" Biasa ex. Onda/setara Bh.
7 Kran Air Ex. onda Stainless (Wastafel) Bh.
8 Kran Air Ex. onda Stainless (Wastafel sink) Bh.
9 Seal tape Bh.
10 Ijuk M2
11 Tempat Sabun Ex. Onda/setara Bh
12 Gantungan handuk stainless bh
13 Tangki Air 1200 Liter Stainless Ex. Penyu/setara Bh
14 Pompa ke reservoir atas Bh
15 Pompa ke reservoir bawah Bh
16 Pipa Galvanis Dia 1 " M1
17 Pipa PVC Æ 3/4 '' AW ex. Wavin M1
18 Pipa PVC Æ 1 ' AW' ex. wavin M1
19 Pipa PVC Æ 2 ' AW' ex. Wavin M1
20 Pipa PVC Æ 3 '' AW ex. Wavin M1
21 Pipa PVC Æ 4 '' AW ex. Wavin M1
22 Pipa PVC Æ 6 '' AW ex. Wavin 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 Kaca bening 5 mm M2
6 Kaca bening 8 mm M2
7 Kaca tempered 12mm Uk; 1 x 2.3 m m2
8 Kaca cermin 6 mm M2
9 Penggantung kaca Bh
10 Silicon Sealant kaca/lem Kaca Kg
11 Karet putih pelapis kaca M
12 karet sealant M
13 Karet elestomer tebal 10 mm M2
14 Spider Kaca 4 kaki Bh
15 Sekrup fisher Bh
16 Door closer ex. Dexon/setara Bh
17 Loster uk. 15x25 cm Bh

Kendari, Juli 2017

:Mengetahui
Pejabat Pembuat Komitmen
Kendari, Juli 2017

:Mengetahui
Pejabat Pembuat Komitmen

ASRUDDIN, ST., M.Eng


Nip. 19790823 200501 1 002
AH KERJA

U PENDIDIKAN (LPMP) PROV.SULTRA

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 85,000.00
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 215,000.00
Rp 215,000.00
Rp 218,000.00
Rp 1,430,000.00
Rp 385,000.00
Rp 400,000.00
Rp 1,500.00
Rp 24,000.00
Rp 2,800.00
Rp 150,000.00
Rp 19,500.00
Rp 55.00

Rp 184,366.67
Rp 62,500.00
Rp 67,750.00
Rp 17,500.00
Rp 30,000.00
Rp 42,500.00

Rp 10,000.00
Rp 13,000.00
Rp 4,500,000.00
Rp 5,000,000.00
Rp 4,000,000.00
Rp 4,000,000.00
Rp 2,000,000.00
Rp 80,000.00

Rp 58,000.00
Rp 23,770.49
Rp 75,000.00
Rp 25,194.84
Rp 150,000.00
Rp 50,389.68
Rp 65,000.00
Rp 75,000.00
Rp 5,500.00
Rp 7,425.00
Rp 100.00
Rp 100.00
Rp 5,000.00
Rp 6,000.00
Rp 2,012,316.80
Rp 338,000.00
Rp 2,500.00

Rp 12,500.00
Rp 6,666.67
Rp 50,000.00
Rp 160,000.00
Rp 80,000.00
Rp 15,000.00
Rp 150.00
Rp 100.00
Rp 10,000.00
Rp 56,000.00
Rp 8,000.00

Rp 30,000.00
Rp 18,700.00
Rp 19,375.00
Rp 20,000.00
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 150.00
Rp 30,000.00
Rp 25,000.00
Rp 12,000.00
Rp 16,000.00
Rp 18,333.33
Rp 26,583.33
Rp 44,000.00
Rp 58,333.33
Rp 75,000.00
Rp 180,000.00
Rp 2,250,000.00
Rp 16,000.00
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 40,000.00
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 550,000.00
Rp 350,000.00
Rp 50,000.00
Rp 400,000.00
Rp 150,000.00
Rp 60,000.00
Rp 15,000.00
Rp 27,000.00
Rp 25,000.00
Rp 20,000.00
Rp 1,935,000.00
Rp 35,000.00
Rp 21,000.00
Rp 16,000.00
Rp 92,273.00
Rp 5,000,000.00
Rp 450,000.00
Rp 4,015,000.00

Rp 478,500.00
Rp 71,500.00
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 605,000.00
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 2,090,000.00
Rp 82,500,000.00
Rp 4,400,000.00
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 25,000.00
Rp 214,500.00
Rp 720,000.00
Rp 420,000.00
Rp 31,200.00
Rp 3,622,500.00
Rp 80,000.00
Rp 1,650,000.00
Rp 350,000.00
Rp 78,000.00
Rp 66,000.00
Rp 200,000.00
Rp 160,000.00
Rp 4,800.00
Rp 57,500.00
Rp 45,000.00
Rp 100,000.00
Rp 1,500,000.00
Rp 15,000,000.00
Rp 5,000,000.00
Rp 35,000.00
Rp 7,500.00
Rp 12,750.00
Rp 20,250.00
Rp 38,750.00
Rp 61,250.00
Rp 163,750.00

Rp 1,100,000.00
Rp 98,000.00
Rp 80,500.00
Rp 82,250.00
Rp 104,500.00
Rp 350,000.00
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

endari, Juli 2017

:Mengetahui
Pembuat Komitmen
endari, Juli 2017

:Mengetahui
Pembuat Komitmen

UDDIN, ST., M.Eng


790823 200501 1 002