Sub Total H
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
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 -
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
URAIAN PEKERJAAN
Terbilang :
EMPAT PULUH DUA MILYAR
TIGA RATUS SEMBILAN PULUH TUJUH JUTA
DUA RATUS TUJUH PULUH TIGA RIBU RUPIAH
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
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
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
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
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
###
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
:Mengetahui
Pejabat Pembuat Komitmen
Kendari, Juli 2017
:Mengetahui
Pejabat Pembuat Komitmen
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
:Mengetahui
Pembuat Komitmen
endari, Juli 2017
:Mengetahui
Pembuat Komitmen