J U M LAH
P P N 10 %
J U M LAH T O TAL
DI BULATKAN
TERBILANG #REF!
RAN BIAYA
KOLAH DASAR
N BAYONGBONG KABUPATEN GARUT
N 2013
m3 671,869 -
m3 10,958 -
bh 11,000 -
JUMLAH -
m3 671,869 24,013,942
m3 10,958 251,782
m3 4,410,508 4,594,091
m3 5,175,433 4,471,574
m3 6,220,578 -
m2 13,585 509,274
m2 60,362 6,264,127
m2 60,618 6,290,694
m2 385,000 11,726,715
JUMLAH 58,122,199
RAN BIAYA
KOLAH DASAR
N BAYONGBONG KABUPATEN GARUT
N 2013
-
-
58,122,199
Rp 58,122,198.82
Rp 5,812,219.88
Rp 63,934,418.70
Rp 63,934,000.00
HARGA SATUAN PEKERJAAN
NO JENIS PEKERJAAN
A ANALISA BIAYA KONTRUKSI PEKERJAAN PERSIAPAN
1 1 m¹ Pengukuran dan pemasangan bouwplank
2 1 m2 Papan Nama Proyek
3 1 m² Pembuatan direksikeet
4 1 m² membersihkan lapangan dan perataan
5 1 m³ bongkaran dinding tembok bata merah
6 1 m² bongkaran dinding tembok bata merah (tebal ½ bata)
7 1 m² Bongkaran rangka atap / reng kaso
8 1 m³ Bongkaran kuda-kuda, gordeng dan balok (jika bongkaran tidak dipakai lagi)
9 1 m² Bongkaran Plafond
HARGA SATUAN
48,656.00
371,737.00
671,869.00
8,222.00
26,579.00
82,225.00
10,958.00
985,600.00
13,585.00
34,980.00
2,792.00
43,725.00
131,389.00
182,545.00
51,397.00
52,222.00
414,645.00
851,785.00
803,715.00
770,385.00
125,791.00
120,184.00
46,308.00
43,880.00
75,181.00
32,997.00
230,700.00
52,791.00
32,037.00
118,305.00
106,091.00
15,101.00
HARGA SATUAN
30,772.00
55,204.00
44,767.00
HARGA SATUAN
171,682.00
184,655.00
278,107.00
219,312.00
279,086.00
242,693.00
74,665.00
34,760.00
235,475.00
239,105.00
686,805.00
656,555.00
150,087.00
9,092.00
39,050.00
21,983.00
31,075.00
48,672.00
20,800.00
22,130.00
169,887.00
71,068.00
66,396.00
49,417.00
51,507.00
69,217.00
43,587.00
37,537.00
549,230.00
1,971,414.00
1,690,920.00
597,905.00
664,448.00
1,590,332.00
140,652.00
28,215.00
29,177.00
312,716.00
6,216,046.00
HARGA SATUAN
33,809.00
1,089,913.00
12,215,052.00
12,703,837.00
9,809,500.00
14,804,044.00
8,161,996.00
4,122,575.00
13,303,068.00
4,818,270.00
14,379,771.00
285,976.00
ANALISA BIAYA KONSTRUKSI REHABILITASI GEDUNG
Jumlah Harga
Harga Satuan
No. Uraian Sat. Koeff.
(Rp.) Bahan (Rp.) Upah (Rp.)
1 2 3 4 5 6 7
A ANALISA BIAYA KONTRUKSI PEKERJAAN PERSIAPAN
1 1 m¹ Pengukuran dan pemasangan bouwplank
Bahan:
Kayu kaso Albasia / Klas IV m³ 0.0120 1,450,000.00 17,400.00 -
Paku uk. 2" - 5" kg 0.0200 15,400.00 308.00 -
Kayu papan Albasia 2/20 m³ 0.0070 1,300,000.00 9,100.00 -
Tenaga:
Pekerja Oh 0.1000 70,000.00 - 7,000.00
Tukang kayu Oh 0.1000 90,000.00 - 9,000.00
Kepala tukang kayu Oh 0.0100 95,000.00 - 950.00
Mandor Oh 0.0050 95,000.00 - 475.00
Jumlah 26,808.00 17,425.00
Over Head / Keuntungan 10%
Jumlah
Dibulatkan
2 1 m2 Papan Nama Proyek
Bahan:
Kayu papan m3 0.1300 1,800,000.00 234,000.00 -
Plat seng BJLS 25 lbr 0.6787 57,600.00 39,093.12 -
Paku 5 - 7 cm kg 0.2500 15,400.00 3,850.00 -
Cat Minyak kg 1.0000 6,000.00 6,000.00 -
Penulisan ls 1.0000 30,000.00 - 30,000.00
Ongkos Pasang ls 1.0000 25,000.00 - 25,000.00
Jumlah 282,943.12 55,000.00
Over Head / Keuntungan 10%
Jumlah
Dibulatkan
3 1 m² Pembuatan direksikeet
Bahan:
Kayu dolken dia 8-10 / 400 m³ 1.2500 49,000.00 61,250.00 -
Kayu papan albasia m³ 0.1800 1,450,000.00 261,000.00 -
Paku biasa 2" - 5" kg 0.8500 15,400.00 13,090.00 -
Asbes gelombang lbr 1.5000 34,300.00 51,450.00 -
Tenaga:
Pekerja Oh 1.0000 70,000.00 - 70,000.00
Tukang kayu Oh 1.5000 90,000.00 - 135,000.00
Kepala tukang kayu Oh 0.1500 95,000.00 - 14,250.00
Mandor Oh 0.0500 95,000.00 - 4,750.00
Jumlah 386,790.00 224,000.00
Over Head / Keuntungan 10%
Jumlah
Jumlah Harga
Harga Satuan
No. Uraian Sat. Koeff.
(Rp.) Bahan (Rp.) Upah (Rp.)
1 2 3 4 5 6 7
Dibulatkan
4 1 m² membersihkan lapangan dan perataan
Tenaga:
Pekerja Oh 0.1000 70,000.00 - 7,000.00
Mandor Oh 0.0050 95,000.00 - 475.00
Jumlah 7,475.00
Over Head
Jumlah
Dibulatkan
Jumlah Harga
Harga Satuan
No. Uraian Sat. Koeff.
(Rp.) Bahan (Rp.) Upah (Rp.)
1 2 3 4 5 6 7
5 1 m² bongkaran dinding tembok bata merah (tebal ½ bata)
Tenaga:
Pekerja Oh 1.0000 70,000.00 - 70,000.00
Mandor Oh 0.0500 95,000.00 - 4,750.00
Jumlah 74,750.00
Over Head
Jumlah
Dibulatkan
6 1 m² Bongkaran Plafond
Tenaga:
Pekerja Oh 0.1250 95,000.00 - 11,875.00
Mandor Oh 0.0050 95,000.00 - 475.00
Jumlah 12,350.00
Over Head
Jumlah
Dibulatkan
B ANALISA BIAYA KONTRUKSI PEKERJAAN TANAH
1 1 m³ Galian tanah biasa sedalam 1 meter
Tenaga:
Pekerja Oh 0.4000 70,000.00 - 28,000.00
Mandor Oh 0.0400 95,000.00 - 3,800.00
Jumlah 31,800.00
Over Head
Jumlah
Dibulatkan
2 1 m³ Urugan tanah kembali
Tenaga:
Pekerja Oh 0.0250 70,000.00 - 1,750.00
Mandor Oh 0.0083 95,000.00 - 788.50
Jumlah 2,538.50
Over Head
Jumlah
Dibulatkan
3 1 m³ Menadatkan tanah setiap 20 cm
Tenaga:
Pekerja Oh 0.5000 70,000.00 - 35,000.00
Mandor Oh 0.0500 95,000.00 - 4,750.00
Jumlah 39,750.00
Over Head
Jumlah
Dibulatkan
4 1 m³ Pengurugan & pemadatan tanah setiap 20 cm, tanah dari luar lokasi.
Bahan:
Tanah Urug/Dari luar lokasi m³ 1.2000 82,000.00 98,400.00 -
Alat bantu ls 1.0000 2,500.00 2,500.00 -
Tenaga:
Jumlah Harga
Harga Satuan
No. Uraian Sat. Koeff.
(Rp.) Bahan (Rp.) Upah (Rp.)
1 2 3 4 5 6 7
Pekerja Oh 0.2500 70,000.00 - 17,500.00
Mandor Oh 0.0110 95,000.00 - 1,045.00
Jumlah 100,900.00 18,545.00
Over Head
Jumlah
Dibulatkan
Jumlah Harga
Harga Satuan
No. Uraian Sat. Koeff.
(Rp.) Bahan (Rp.) Upah (Rp.)
1 2 3 4 5 6 7
5 1 m³ memasang lapisan ijuk tb 10 cm untuk bidang resapan
Bahan:
Ijuk kg 6.0000 5,800.00 34,800.00 -
Tenaga:
Pekerja Oh 0.1500 70,000.00 - 10,500.00
Mandor Oh 0.0150 95,000.00 - 1,425.00
Jumlah 34,800.00 11,925.00
Over Head
Jumlah
Dibulatkan
6 1 m³ urugan sirtu untuk peninggian lantai
Bahan:
Sirtu m3 1.2000 23,000.00 27,600.00 -
Tenaga:
Pekerja Oh 0.2500 70,000.00 - 17,500.00
Mandor Oh 0.0250 95,000.00 - 2,375.00
Jumlah 27,600.00 19,875.00
Over Head
Jumlah
Dibulatkan
C ANALISA BIAYA KONTRUKSI PEKERJAAN PONDASI
1 1 m³ Pasang pondasi batu kosong ( aanstamping ).
Bahan:
Batu belah pondasi m3 1.2000 190,000.00 228,000.00 -
Pasir urug m3 0.4320 120,000.00 51,840.00 -
Tenaga:
Pekerja Oh 0.7800 70,000.00 - 54,600.00
Tukang batu Oh 0.3900 90,000.00 - 35,100.00
Kepala Tukang batu Oh 0.0390 95,000.00 - 3,705.00
Mandor Oh 0.0390 95,000.00 - 3,705.00
Jumlah 279,840.00 97,110.00
Over Head
Jumlah
Dibulatkan
2 1 m³ Pasang pondasi batu kali, 1 Pc. : 3 Ps.
Bahan:
Batu belah pondasi m3 1.2000 190,000.00 228,000.00 -
Semen Tiga Roda kg 202.0000 1,300.00 262,600.00 -
Pasir pasang m3 0.4850 200,000.00 97,000.00 -
Tenaga:
Pekerja Oh 1.5000 70,000.00 - 105,000.00
Tukang batu Oh 0.7500 90,000.00 - 67,500.00
Kepala Tukang batu Oh 0.0750 95,000.00 - 7,125.00
Mandor Oh 0.0750 95,000.00 - 7,125.00
Jumlah 587,600.00 186,750.00
Over Head
Jumlah Harga
Harga Satuan
No. Uraian Sat. Koeff.
(Rp.) Bahan (Rp.) Upah (Rp.)
1 2 3 4 5 6 7
Jumlah
Dibulatkan
Jumlah Harga
Harga Satuan
No. Uraian Sat. Koeff.
(Rp.) Bahan (Rp.) Upah (Rp.)
1 2 3 4 5 6 7
3 1 m³ Pasang pondasi batu kali, 1 Pc. : 4 Ps.
Bahan:
Batu belah pondasi m3 1.2000 190,000.00 228,000.00 -
Semen Tiga Roda kg 163.0000 1,300.00 211,900.00 -
Pasir pasang m3 0.5200 200,000.00 104,000.00 -
Tenaga:
Pekerja Oh 1.5000 70,000.00 - 105,000.00
Tukang batu Oh 0.7500 90,000.00 - 67,500.00
Kepala Tukang batu Oh 0.0750 95,000.00 - 7,125.00
Mandor Oh 0.0750 95,000.00 - 7,125.00
Jumlah 543,900.00 186,750.00
Over Head
Jumlah
Dibulatkan
4 1 m³ Pasang pondasi batu kali, 1 Pc. : 5 Ps.
Bahan:
Batu belah pondasi m3 1.2000 190,000.00 228,000.00 -
Semen Tiga Roda kg 136.0000 1,300.00 176,800.00 -
Pasir pasang m3 0.5440 200,000.00 108,800.00 -
Tenaga:
Pekerja Oh 1.5000 70,000.00 - 105,000.00
Tukang batu Oh 0.7500 90,000.00 - 67,500.00
Kepala Tukang batu Oh 0.0750 95,000.00 - 7,125.00
Mandor Oh 0.0750 95,000.00 - 7,125.00
Jumlah 513,600.00 186,750.00
Over Head
Jumlah
Dibulatkan
D ANALISA BIAYA KONTRUKSI PEKERJAAN DINDING
1 1 m² Pasangan bata merah tebal ½ bata, 1 Pc. : 3 Ps.
Bahan:
Bata merah bh 70.0000 770.00 53,900.00 -
Semen Tiga Roda kg 14.3700 1,300.00 18,681.00 -
Pasir pasang m3 0.0400 200,000.00 8,000.00 -
Tenaga:
Pekerja Oh 0.3200 70,000.00 - 22,400.00
Tukang batu Oh 0.1000 90,000.00 - 9,000.00
Kepala Tukang batu Oh 0.0100 95,000.00 - 950.00
Mandor Oh 0.0150 95,000.00 - 1,425.00
Jumlah 80,581.00 33,775.00
Over Head
Jumlah
Dibulatkan
2 1 m² Pasangan bata merah tebal ½ bata, 1 Pc. : 5 Ps.
Bahan:
Bata merah bh 70.0000 770.00 53,900.00 -
Jumlah Harga
Harga Satuan
No. Uraian Sat. Koeff.
(Rp.) Bahan (Rp.) Upah (Rp.)
1 2 3 4 5 6 7
Semen Tiga Roda kg 9.6800 1,300.00 12,584.00 -
Pasir pasang m3 0.0450 200,000.00 9,000.00 -
Tenaga:
Pekerja Oh 0.3200 70,000.00 - 22,400.00
Tukang batu Oh 0.1000 90,000.00 - 9,000.00
Kepala Tukang batu Oh 0.0100 95,000.00 - 950.00
Mandor Oh 0.0150 95,000.00 - 1,425.00
Jumlah 75,484.00 33,775.00
Over Head
Jumlah
Dibulatkan
Jumlah Harga
Harga Satuan
No. Uraian Sat. Koeff.
(Rp.) Bahan (Rp.) Upah (Rp.)
1 2 3 4 5 6 7
E ANALISA BIAYA KONTRUKSI PEKERJAAN PLESTERAN
1 1 m² Plesteran 1 Pc. : 3 Ps; tebal 15 mm.
Bahan:
Semen Tiga Roda kg 6.4800 1,300.00 8,424.00 -
Pasir pasang m3 0.0190 200,000.00 3,800.00 -
Tenaga:
Pekerja Oh 0.2000 70,000.00 - 14,000.00
Tukang batu Oh 0.1500 90,000.00 - 13,500.00
Kepala Tukang batu Oh 0.0150 95,000.00 - 1,425.00
Mandor Oh 0.0100 95,000.00 - 950.00
Jumlah 12,224.00 29,875.00
Over Head
Jumlah
Dibulatkan
2 1 m² Plesteran 1 Pc. : 5 Ps; tebal 15 mm.
Bahan:
Semen Tiga Roda kg 4.3200 1,300.00 5,616.00 -
Pasir pasang m3 0.0220 200,000.00 4,400.00 -
Tenaga:
Pekerja Oh 0.2000 70,000.00 - 14,000.00
Tukang batu Oh 0.1500 90,000.00 - 13,500.00
Kepala Tukang batu Oh 0.0150 95,000.00 - 1,425.00
Mandor Oh 0.0100 95,000.00 - 950.00
Jumlah 10,016.00 29,875.00
Over Head
Jumlah
Dibulatkan
3 1 m² Plesteran 1 Pc. : 5 Ps; tebal = 30 mm
Bahan:
Semen Tiga Roda kg 8.1900 1,300.00 10,647.00 -
Pasir Pasang m3 0.0450 200,000.00 9,000.00 -
Tenaga:
Pekerja OH 0.3200 70,000.00 - 22,400.00
Tukang Batu OH 0.2500 90,000.00 - 22,500.00
Kepala Tukang OH 0.0250 95,000.00 - 2,375.00
Mandor OH 0.0150 95,000.00 - 1,425.00
Jumlah 19,647.00 48,700.00
Over Head
Jumlah
Dibulatkan
F ANALISA BIAYA KONTRUKSI PEKERJAAN PENGECATAN
1 1 m² Mendempul dan menggosok bidang tembok.
Bahan:
Dempul tembok ( plamuur ) Sanlex kg 0.0800 16,200.00 1,296.00 -
Kertas amplas kayu / tembok Lbr 0.0500 6,900.00 345.00 -
Kape tembok Bh 0.0050 8,800.00 44.00 -
Jumlah Harga
Harga Satuan
No. Uraian Sat. Koeff.
(Rp.) Bahan (Rp.) Upah (Rp.)
1 2 3 4 5 6 7
Tenaga:
Pekerja Oh 0.0400 65,000.00 - 2,600.00
Tukang Cat Oh 0.0400 85,000.00 - 3,400.00
Kepala Tukang Cat Oh 0.0040 92,000.00 - 368.00
Mandor Oh 0.0025 85,000.00 - 212.50
Jumlah 1,685.00 6,580.50
Over Head
Jumlah
Dibulatkan
Jumlah Harga
Harga Satuan
No. Uraian Sat. Koeff.
(Rp.) Bahan (Rp.) Upah (Rp.)
1 2 3 4 5 6 7
2 1 m² Pengecatan bidang kayu baru.
Bahan:
Meni kayu / besi Bola mas kg 0.2000 22,200.00 4,440.00 -
Dempul kayu cap kucing kg 0.1500 23,600.00 3,540.00 -
Cat kayu / besi Avian kg 0.1700 48,900.00 8,313.00 -
Cat kayu / besi Avian kg 0.2600 48,900.00 12,714.00 -
Kertas amplas kayu / tembok Lbr 0.0100 6,900.00 69.00 -
kwas 3" - 4" Bh 0.0500 6,900.00 345.00 -
Tenaga:
Pekerja Oh 0.0700 65,000.00 - 4,550.00
Tukang Cat Oh 0.0090 85,000.00 - 765.00
Kepala Tukang Cat Oh 0.0060 92,000.00 - 552.00
Mandor Oh 0.0025 85,000.00 - 212.50
Jumlah 29,421.00 6,079.50
Over Head
Jumlah
Dibulatkan
3 1 m² Pengecatan bidang tembok baru.
Bahan:
Cat dasar tembok, Indo 9000 Sealer Wat kg 0.1000 40,000.00 4,000.00 -
Cat tembok Sanlex kg 0.2600 28,000.00 7,280.00 -
Kertas amplas kayu / tembok Lbr 0.1000 6,900.00 690.00 -
Roll cat Bh 0.0250 22,700.00 567.50 -
Tenaga:
Pekerja Oh 0.0200 65,000.00 - 1,300.00
Tukang Cat Oh 0.0630 85,000.00 - 5,355.00
Kepala Tukang Cat Oh 0.0063 92,000.00 - 579.60
Mandor Oh 0.0025 85,000.00 - 212.50
Jumlah 12,537.50 7,447.10
Over Head
Jumlah
Dibulatkan
4 1 m² Pelaburan bidang tembok/ plafond baru.
Pendempulan m2 1.0000 9,092.00 - 9,092.00
Pengecatan m2 1.0000 21,983.00 - 21,983.00
Jumlah 31,075.00
5 1 m² Pelaburan bidang kayu baru.
Pendempulan m2 1.0000 9,622.00 - 9,622.00
Pengecatan bidang kayu baru m2 1.0000 39,050.00 - 39,050.00
Jumlah 48,672.00
6 1 m2 Pengecatan bidang tembok lama, 2X Lapis cat penutup ( SNI. Edisi Rev. 2002 )
Bahan :
Mendempul m2 1.0000 9,092.00 9,092.00 -
Cat Penutup, 2x Kg 0.1800 28,000.00 5,040.00 -
Tenaga Kerja :
Pekerja Oh 0.0280 65,000.00 - 1,820.00
Jumlah Harga
Harga Satuan
No. Uraian Sat. Koeff.
(Rp.) Bahan (Rp.) Upah (Rp.)
1 2 3 4 5 6 7
Tukang Cat Oh 0.0420 85,000.00 - 3,570.00
Kepala Tukang Cat Oh 0.0042 92,000.00 - 386.40
Mandor Oh 0.0025 85,000.00 - 212.50
Jumlah 14,132.00 5,988.90
Over Head
Jumlah
Dibulatkan
Jumlah Harga
Harga Satuan
No. Uraian Sat. Koeff.
(Rp.) Bahan (Rp.) Upah (Rp.)
1 2 3 4 5 6 7
G ANALISA BIAYA KONTRUKSI PEKERJAAN ELEKTRIKAL
1 1 TTK Pasangan Box Panel
Bahan:
Box Panel PVC bh 1.0000 15,000.00 15,000.00 -
MCB 6 A bj 1.0000 75,600.00 75,600.00 -
Kabel NYM 3 x 2.5 m1 6.0000 8,868.00 53,208.00 -
Tenaga:
Pekerja Oh 0.0500 65,000.00 - 3,250.00
Tukang Listrik Oh 0.0200 80,000.00 - 1,600.00
Kepala Tukang Listrik Oh 0.0600 95,000.00 - 5,700.00
Mandor Oh 0.0010 85,000.00 - 85.00
Jumlah 143,808.00 10,635.00
Over Head
Jumlah
Dibulatkan
2 1 TTK Pasangan Instalasi Stop Kontak
Bahan:
Kabel NYM 3 x 2.5 m1 6.0000 8,868.00 53,208.00 -
Isolasi bh 0.5000 5,000.00 2,500.00 -
Klem Kabel bh 3.0000 750.00 2,250.00 -
Tenaga:
Pekerja Oh 0.0500 65,000.00 - 3,250.00
Tukang Listrik Oh 0.0200 80,000.00 - 1,600.00
Kepala Tukang Listrik Oh 0.0100 95,000.00 - 950.00
Mandor Oh 0.0100 85,000.00 - 850.00
Jumlah 57,958.00 6,650.00
Over Head
Jumlah
Dibulatkan
3 1 TTK Pasangan Instalasi Lampu
Bahan:
Kabel NYM 2 x 2.5 m1 6.0000 8,160.00 48,960.00 -
Isolasi bh 0.5000 5,000.00 2,500.00 -
Klem Kabel bh 3.0000 750.00 2,250.00 -
Tenaga:
Pekerja Oh 0.0500 65,000.00 - 3,250.00
Tukang Listrik Oh 0.0200 80,000.00 - 1,600.00
Kepala Tukang Listrik Oh 0.0100 95,000.00 - 950.00
Mandor Oh 0.0100 85,000.00 - 850.00
Jumlah 53,710.00 6,650.00
Over Head
Jumlah
Dibulatkan
4 1 Bh Pasangan Saklar Tunggal
Bahan:
Saklar Tunggal m1 1.0000 19,800.00 19,800.00 -
Jumlah Harga
Harga Satuan
No. Uraian Sat. Koeff.
(Rp.) Bahan (Rp.) Upah (Rp.)
1 2 3 4 5 6 7
Mangkol Listrik bh 1.0000 2,500.00 2,500.00 -
Isolasi bh 0.2500 5,000.00 1,250.00 -
Tenaga:
Pekerja Oh 0.1000 65,000.00 - 6,500.00
Tukang Listrik Oh 0.1000 80,000.00 - 8,000.00
Kepala Tukang Listrik Oh 0.0500 95,000.00 - 4,750.00
Mandor Oh 0.0250 85,000.00 - 2,125.00
Jumlah 23,550.00 21,375.00
Over Head
Jumlah
Dibulatkan
Jumlah Harga
Harga Satuan
No. Uraian Sat. Koeff.
(Rp.) Bahan (Rp.) Upah (Rp.)
1 2 3 4 5 6 7
5 1 Bh Pasangan Saklar Seri
Bahan:
Saklar Seri m1 1.0000 21,700.00 21,700.00 -
Mangkol Listrik bh 1.0000 2,500.00 2,500.00 -
Isolasi bh 0.2500 5,000.00 1,250.00 -
Tenaga:
Pekerja Oh 0.1000 65,000.00 - 6,500.00
Tukang Listrik Oh 0.1000 80,000.00 - 8,000.00
Kepala Tukang Listrik Oh 0.0500 95,000.00 - 4,750.00
Mandor Oh 0.0250 85,000.00 - 2,125.00
Jumlah 25,450.00 21,375.00
Over Head
Jumlah
Dibulatkan
6 1 Bh Pasangan Lampu SL
Bahan:
Lampu SL m1 1.0000 40,300.00 40,300.00 -
Isolasi bh 0.2500 5,000.00 1,250.00 -
Tenaga:
Pekerja Oh 0.1000 65,000.00 - 6,500.00
Tukang Listrik Oh 0.1000 80,000.00 - 8,000.00
Kepala Tukang Listrik Oh 0.0500 95,000.00 - 4,750.00
Mandor Oh 0.0250 85,000.00 - 2,125.00
Jumlah 41,550.00 21,375.00
Keuntungan dan Over Head
Jumlah
Dibulatkan
7 1 Bh Pasangan Lampu TL
Bahan:
Lampu TL m1 1.0000 17,000.00 17,000.00 -
Isolasi bh 0.2500 5,000.00 1,250.00 -
Tenaga:
Pekerja Oh 0.1000 65,000.00 - 6,500.00
Tukang Listrik Oh 0.1000 80,000.00 - 8,000.00
Kepala Tukang Listrik Oh 0.0500 95,000.00 - 4,750.00
Mandor Oh 0.0250 85,000.00 - 2,125.00
Jumlah 18,250.00 21,375.00
Over Head
Jumlah
Dibulatkan
8 1 Bh Pasangan Lampu Pijar
Bahan:
Lampu Pijar m1 1.0000 11,500.00 11,500.00 -
Isolasi bh 0.2500 5,000.00 1,250.00 -
Tenaga:
Pekerja Oh 0.1000 65,000.00 - 6,500.00
Jumlah Harga
Harga Satuan
No. Uraian Sat. Koeff.
(Rp.) Bahan (Rp.) Upah (Rp.)
1 2 3 4 5 6 7
Tukang Listrik Oh 0.1000 80,000.00 - 8,000.00
Kepala Tukang Listrik Oh 0.0500 95,000.00 - 4,750.00
Mandor Oh 0.0250 85,000.00 - 2,125.00
Jumlah 12,750.00 21,375.00
Over Head
Jumlah
Dibulatkan
Jumlah Harga
Harga Satuan
No. Uraian Sat. Koeff.
(Rp.) Bahan (Rp.) Upah (Rp.)
1 2 3 4 5 6 7
H ANALISA BIAYA KONTRUKSI PEKERJAAN SANITASI
1 Memasang 1 buah Kloset Jongkok Porselen Standard Lengkap
Bahan:
Kloset Jongkok Porselen Toto Putih bh 1.0000 207,800.00 207,800.00 -
Semen Portland kg 5.0000 1,200.00 6,000.00 -
Pasir pasang m3 0.0100 200,000.00 2,000.00 -
Tenaga:
Pekerja Oh 1.0000 65,000.00 - 65,000.00
Tukang batu Oh 1.2000 80,000.00 - 96,000.00
Kepala Tukang batu Oh 1.2000 95,000.00 - 114,000.00
Mandor Oh 0.1000 85,000.00 - 8,500.00
Jumlah 215,800.00 283,500.00
Over Head
Jumlah
Dibulatkan
2 Memasang 1 buah Kloset Duduk / Monoblock
Bahan:
Kloset duduk bh 1.0000 1,280,000.00 1,280,000.00 -
Perlengkapan 20% ls 1.0000 256,000.00 256,000.00 -
Tenaga:
Pekerja Oh 2.5000 65,000.00 - 162,500.00
Tukang batu Oh 1.0000 80,000.00 - 80,000.00
Kepala Tukang batu Oh 0.0010 95,000.00 - 95.00
Mandor Oh 0.1600 85,000.00 - 13,600.00
Jumlah 1,536,000.00 256,195.00
Over Head
Jumlah
Dibulatkan
3 Memasang 1 Urinoir
Bahan:
Urinoir bh 1.0000 1,050,000.00 1,050,000.00 -
Perlengkapan 30% ls 0.3000 1,050,000.00 315,000.00 -
Semen Portland kg 6.0000 1,200.00 7,200.00 -
Pasir pasang m3 0.0100 200,000.00 2,000.00 -
Tenaga:
Pekerja Oh 1.0000 65,000.00 - 65,000.00
Tukang batu Oh 1.0000 80,000.00 - 80,000.00
Kepala Tukang batu Oh 0.1000 95,000.00 - 9,500.00
Mandor Oh 0.1000 85,000.00 - 8,500.00
Jumlah 1,374,200.00 163,000.00
Over Head
Jumlah
Dibulatkan
4 Memasang 1 Buah Wastafel Lengkap + Cermin
Bahan:
Wastafel lengkap + cermin INA Type LW bh 1.0000 340,000.00 340,000.00 -
Jumlah Harga
Harga Satuan
No. Uraian Sat. Koeff.
(Rp.) Bahan (Rp.) Upah (Rp.)
1 2 3 4 5 6 7
Perlengkapan ( 12% x Harga Wastafel ) Ls 1.0000 40,800.00 40,800.00 -
Semen Portland kg 5.0000 1,200.00 6,000.00 -
Pasir pasang m3 0.0100 200,000.00 2,000.00 -
Tenaga:
Pekerja Oh 0.8000 65,000.00 - 52,000.00
Tukang batu Oh 1.0000 80,000.00 - 80,000.00
Kepala Tukang batu Oh 0.1500 95,000.00 - 14,250.00
Mandor Oh 0.1000 85,000.00 - 8,500.00
Jumlah 388,800.00 154,750.00
Over Head
Jumlah
Dibulatkan
Jumlah Harga
Harga Satuan
No. Uraian Sat. Koeff.
(Rp.) Bahan (Rp.) Upah (Rp.)
1 2 3 4 5 6 7
5 Memasang 1 buah Bak mandi Fiberglass Kap. 0,3 m3
Bahan:
Bak fiberglass kap 0,3 m3 / uk kecil bh 1.0000 178,300.00 178,300.00 -
Perlengkapan ( 18% x Harga Bak ) Ls 1.0000 32,094.00 32,094.00 -
Tenaga:
Pekerja Oh 1.8000 65,000.00 - 117,000.00
Tukang batu Oh 2.7000 80,000.00 - 216,000.00
Kepala Tukang batu Oh 0.5400 95,000.00 - 51,300.00
Mandor Oh 0.1100 85,000.00 - 9,350.00
Jumlah 210,394.00 393,650.00
Over Head
Jumlah
Dibulatkan
6 Memasang 1 buah Bak mandi batu bata Kap. 0,3 m3
Bahan:
Pas bata 1 : 3 m3 0.4000 707,206.67 282,882.67 -
Semen Portland kg 120.0000 1,200.00 144,000.00 -
Pasir pasang m3 0.3000 200,000.00 60,000.00 -
Porselein (11 x 11) bh 360.0000 658.54 237,074.40 -
Semen warna nat kg 6.0000 6,300.00 37,800.00 -
Tenaga:
Pekerja Oh 6.0000 65,000.00 - 390,000.00
Tukang batu Oh 3.0000 80,000.00 - 240,000.00
Kepala Tukang batu Oh 0.3000 95,000.00 - 28,500.00
Mandor Oh 0.3000 85,000.00 - 25,500.00
Jumlah 761,757.07 684,000.00
Over Head
Jumlah
Dibulatkan
7 1 m1 pasangan saluran grevel 1/2 Ø 20 cm + pasangan
Galian tanah m3 0.1680 29,400.00 4,939.20 -
Urugan pasir m3 0.0182 164,350.00 2,991.17 -
Grevel beton 1/2 Ø 20 cm m1 1.0000 20,000.00 20,000.00 -
Pasangan bata 1 pc : 5 ps m2 0.7000 100,641.00 70,448.70 -
Plesteran 1 pc : 5 ps m2 0.8000 36,859.00 29,487.20 -
Jumlah 127,866.27 -
Over Head
Jumlah
Dibulatkan
8 Memasang 1 buah floor drain.
Bahan:
Floor drain Lokal bh 1.0000 16,800.00 16,800.00 -
Tenaga:
Tukang pipa Oh 0.1000 80,000.00 - 8,000.00
Kepala Tukang pipa Oh 0.0100 85,000.00 - 850.00
Jumlah 16,800.00 8,850.00
Jumlah Harga
Harga Satuan
No. Uraian Sat. Koeff.
(Rp.) Bahan (Rp.) Upah (Rp.)
1 2 3 4 5 6 7
Over Head
Jumlah
Dibulatkan
Jumlah Harga
Harga Satuan
No. Uraian Sat. Koeff.
(Rp.) Bahan (Rp.) Upah (Rp.)
1 2 3 4 5 6 7
9 Memasang 1 buah kran air, Ø ½" atau Ø ¾"
Bahan:
Kran tembok lokal dia 1/2 " bh 1.0000 17,500.00 17,500.00 -
Seal tape bh 0.0250 3,000.00 75.00 -
Tenaga:
Tukang pipa Oh 0.1000 80,000.00 - 8,000.00
Kepala Tukang pipa Oh 0.0100 95,000.00 - 950.00
Jumlah 17,575.00 8,950.00
Over Head
Jumlah
Dibulatkan
10 Memasang 1 buah bak cuci stainless steel standard 1 lubang
Bahan:
Bak cuci Stainless steel bh 1.0000 228,000.00 228,000.00 -
Water drain + Assessories 12% x Harga ls 1.0000 27,360.00 27,360.00 -
Tenaga:
Pekerja Oh 0.0300 65,000.00 - 1,950.00
Tukang batu Oh 0.3000 80,000.00 - 24,000.00
Kepala Tukang batu Oh 0.0300 95,000.00 - 2,850.00
Mandor Oh 0.0015 85,000.00 - 127.50
Jumlah 255,360.00 28,927.50
Over Head
Jumlah
Dibulatkan
I ANALISA BIAYA BETON
1 1 m3 Pek. Beton sloof 15/25, Tul. = 164,288 Kg. ( 4 dia 16 + dia 8 - 15 )
Adukan beton K-225 site mix m3 1.000 1,049,103.00 1,049,103.00 -
Tulangan beton besi U-24 kg 247.440 14,767.00 3,653,946.48 -
Bekisting Papan m2 7.333 129,259.00 947,901.49 -
Jumlah 5,650,950.97 -
Keuntungan maksimal 10%
Jumlah
Dibulatkan
J ANALISA BIAYA PEKERJAAN INTERIOR
1 1 m2 Pekerjaan Pemasangan Karpet
Pekerja Oh 0.170 70,000.00 - 11,900.00
Tukang Oh 0.170 95,000.00 - 16,150.00
Kepala Tukang Oh 0.017 105,000.00 - 1,785.00
Mandor Oh 0.009 100,000.00 - 900.00
Jumlah - 30,735.00
Keuntungan dan overhead Max
Jumlah
Dibulatkan
Jumlah Harga
Harga Satuan
No. Uraian Sat. Koeff.
(Rp.) Bahan (Rp.) Upah (Rp.)
1 2 3 4 5 6 7
2 1 Unit Pekerjaan Rak A Backdroop Cresenda
Blok Melamin 18 mm lbr 2.000 260,000.00 520,000.00 -
Blok Melamin 18 mm Double lbr 1.000 305,000.00 305,000.00 -
Multiplek 12 mm lbr 7.000 160,000.00 1,120,000.00 -
Multi 9 mm lbr 6.000 120,000.00 720,000.00 -
Melaminto 3 mm lbr 3.000 125,000.00 375,000.00 -
Triplek 3 mm lbr 5.000 65,000.00 325,000.00 -
HPL lbr 3.000 55,000.00 165,000.00 -
Engsel bh 14.000 215,000.00 3,010,000.00 -
Rell bh 8.000 22,000.00 176,000.00 -
Lampu T5 2 lubang bh 3.000 32,000.00 96,000.00 -
Halogen bh 3.000 45,000.00 135,000.00 -
Saklar bh 2.000 45,000.00 90,000.00 -
Stop Kontak 2 lubang bh 2.000 10,000.00 20,000.00 -
Stainless bh 2.000 17,500.00 35,000.00 -
Kabel m 6.000 35,000.00 210,000.00 -
Edgeng PVC 4,2 bh 1.000 125,000.00 125,000.00 -
Lem kg 17.900 11,000.00 196,900.00 -
Handel Engsel bh 1.000 655,000.00 655,000.00 -
Paku tembak, Sekrup, Lem kayu ls 1.000 117,500.00 117,500.00 -
Upah pasang oh 8.727 255,000.00 - 2,225,385.00
Jumlah 8,396,400.00 2,225,385.00
Keuntungan dan overhead Max
Jumlah
Dibulatkan
3 1 Unit Pekerjaan Rak B Backdroop
Blok Board 18 mm lbr 2.000 220,000.00 440,000.00 -
Multiplek 12 mm lbr 10.000 140,000.00 1,400,000.00 -
Multi 9 mm lbr 9.000 120,000.00 1,080,000.00 -
Triplek 3 mm lbr 8.000 65,000.00 520,000.00 -
Tacosheet bh 3.000 55,000.00 165,000.00 -
HPL lbr 17.000 215,000.00 3,655,000.00 -
Egdeng PVC 4.2 bh 6.000 11,000.00 66,000.00 -
Lem kg 2.000 655,000.00 1,310,000.00 -
Engsel pivot lengkap, handel & lokes ls 1.000 495,000.00 495,000.00 -
Paku tembak, Sekrup, Lem kayu
Upah pasang oh 7.513 255,000.00 - 1,915,815.00
Jumlah 9,131,000.00 1,915,815.00
Keuntungan dan overhead Max
Jumlah
Dibulatkan
Jumlah Harga
Harga Satuan
No. Uraian Sat. Koeff.
(Rp.) Bahan (Rp.) Upah (Rp.)
1 2 3 4 5 6 7
4 1 Unit Pekerjaan Rak C : Credenza, Backdrop
Blok Melamin 18 mm lbr 2.000 260,000.00 520,000.00 -
Blok Melamin 18 mm Double lbr 1.000 305,000.00 305,000.00 -
Multiplek 12 mm lbr 8.000 160,000.00 1,280,000.00 -
Multi 9 mm lbr 6.000 120,000.00 720,000.00 -
Melaminto 3 mm lbr 3.000 65,000.00 195,000.00 -
Triplek 3 mm lbr 5.000 125,000.00 625,000.00 -
HPL lbr 12.000 55,000.00 660,000.00 -
Engsel bh 4.000 215,000.00 860,000.00 -
Rell bh 6.000 32,000.00 192,000.00 -
Halogen bh 2.000 45,000.00 90,000.00 -
Saklar bh 2.000 10,000.00 20,000.00 -
Stop Kontak 2 lubang bh 2.000 17,500.00 35,000.00 -
Stainless bh 6.000 35,000.00 210,000.00 -
Kabel m 1.000 125,000.00 125,000.00 -
Edgeng PVC 4,2 bh 4.000 11,000.00 44,000.00 -
Lem kg 1.000 655,000.00 655,000.00 -
Handel Engsel bh 10.000 17,500.00 175,000.00 -
Paku tembak, Sekrup, Lem kayu ls 1.000 117,500.00 117,500.00 -
Upah pasang oh 6.762 255,000.00 - 1,724,310.00
Jumlah 6,828,500.00 1,724,310.00
Keuntungan dan overhead Max
Jumlah
Dibulatkan
5 1 Unit Pekerjaan Rak D : Credenza, Rak File, Backdrop, Pintu Kamuflase
Blok Melamin 18 mm lbr 4.000 234,000.00 936,000.00 -
Blok Board 18 mm lbr 2.000 198,000.00 396,000.00 -
Blok Melamin 18 mm Double lbr 2.000 274,500.00 549,000.00 -
Multiplek 12 mm lbr 4.000 144,000.00 576,000.00 -
Multi 9 mm lbr 10.000 108,000.00 1,080,000.00 -
Melaminto 3 mm lbr 5.000 112,500.00 562,500.00 -
Triplek 3 mm lbr 5.000 58,500.00 292,500.00 -
Tacosheet bh 3.000 49,500.00 148,500.00 -
HPL lbr 14.000 193,500.00 2,709,000.00 -
Engsel bh 14.000 19,800.00 277,200.00 -
Saklar bh 2.000 9,000.00 18,000.00 -
Stainless bh 2.000 31,500.00 63,000.00 -
Edgeng PVC 4,2 bh 16.000 9,900.00 158,400.00 -
Lem kg 1.660 589,500.00 978,570.00 -
Handel Engsel bh 8.000 15,750.00 126,000.00 -
KCP 3 mm lbr 1.820 148,500.00 270,270.00 -
Pivot bh 2.000 148,725.00 297,450.00 -
Handel bh 2.000 144,000.00 288,000.00 -
Lokes bh 2.000 215,190.00 430,380.00 -
Paku tembak, Sekrup, Lem kayu ls 1.000 450,000.00 450,000.00 -
Upah pasang oh 9.875 229,500.00 - 2,266,312.50
Jumlah Harga
Harga Satuan
No. Uraian Sat. Koeff.
(Rp.) Bahan (Rp.) Upah (Rp.)
1 2 3 4 5 6 7
Jumlah 10,606,770.00 2,266,312.50
Keuntungan dan overhead Max
Jumlah
Dibulatkan
Jumlah Harga
Harga Satuan
No. Uraian Sat. Koeff.
(Rp.) Bahan (Rp.) Upah (Rp.)
1 2 3 4 5 6 7
6 1 Unit Pekerjaan Rak E : Backdrop
Blok Board 18 mm lbr 1.000 209,000.00 209,000.00 -
Multiplek 12 mm lbr 6.000 152,000.00 912,000.00 -
Multi 9 mm lbr 8.000 114,000.00 912,000.00 -
Triplek 3 mm lbr 6.000 61,750.00 370,500.00 -
Tacosheet bh 3.000 52,250.00 156,750.00 -
HPL lbr 10.000 204,250.00 2,042,500.00 -
Saklar bh 2.000 9,500.00 19,000.00 -
Stop Kontak 2 lubang bh 2.000 16,625.00 33,250.00 -
Stainless bh 4.000 33,250.00 133,000.00 -
Edgeng PVC 4,2 bh 2.000 10,450.00 20,900.00 -
Lem kg 1.000 622,250.00 622,250.00 -
engsel pivot lengkap & lokes (pintu kamu ls 1.000 470,250.00 470,250.00 -
Upah pasang oh 4.937 242,250.00 - 1,195,988.25
Jumlah 5,901,400.00 1,195,988.25
Keuntungan dan overhead Max
Jumlah
Dibulatkan
7 1 Unit Pekerjaan Rak F : Drop Ceiling
Multiplek 12 mm lbr 5.000 144,000.00 720,000.00 -
Multi 6 mm lbr 5.000 76,500.00 382,500.00 -
Tacosheet bh 3.000 49,500.00 148,500.00 -
HPL lbr 6.000 193,500.00 1,161,000.00 -
Lem kg 3.350 139,500.00 467,325.00 -
Paku tembak, sekrup, lem kayu ls 1.000 216,000.00 216,000.00 -
Upah pasang oh 2.133 229,500.00 - 489,523.50
Jumlah 3,095,325.00 489,523.50
Keuntungan dan overhead Max
Jumlah
Dibulatkan
8 1 Unit Pekerjaan Rak A : Meja Kerja, Credenza, Backdrop
Blok Melamin 18 mm lbr 4.000 254,800.00 1,019,200.00 -
Blok Board 18 mm lbr 1.000 215,600.00 215,600.00 -
Blok Melamin 18 mm Double lbr 1.000 298,900.00 298,900.00 -
Multiplek 12 mm lbr 5.000 156,800.00 784,000.00 -
Multi 9 mm lbr 5.000 117,600.00 588,000.00 -
Melaminto 3 mm lbr 2.000 122,500.00 245,000.00 -
Triplek 3 mm lbr 6.000 63,700.00 382,200.00 -
Tacosheet bh 3.000 53,900.00 161,700.00 -
HPL lbr 15.000 210,700.00 3,160,500.00 -
Engsel bh 7.000 21,560.00 150,920.00 -
Rell bh 3.000 31,360.00 94,080.00 -
Halogen bh 2.000 44,100.00 88,200.00 -
Saklar bh 2.000 9,800.00 19,600.00 -
Stop Kontak 2 lubang bh 2.000 16,170.00 32,340.00 -
Kabel m 1.000 122,500.00 122,500.00 -
Jumlah Harga
Harga Satuan
No. Uraian Sat. Koeff.
(Rp.) Bahan (Rp.) Upah (Rp.)
1 2 3 4 5 6 7
Edgeng PVC 4,2 bh 15.000 10,780.00 161,700.00 -
Lem kg 1.500 641,900.00 962,850.00 -
Handel Engsel bh 5.000 17,150.00 85,750.00 -
Engsel pivot lengkap handel & lokes (pin ls 1.000 485,100.00 485,100.00 -
Upah pasang oh 10.043 249,900.00 - 2,509,745.70
Jumlah 9,058,140.00 2,509,745.70
Keuntungan dan overhead Max
Jumlah
Dibulatkan
Jumlah Harga
Harga Satuan
No. Uraian Sat. Koeff.
(Rp.) Bahan (Rp.) Upah (Rp.)
1 2 3 4 5 6 7
9 1 Unit Pekerjaan Rak B : Credenza
Blok Melamin 18 mm lbr 3.000 260,000.00 780,000.00 -
Multiplek 12 mm lbr 1.000 160,000.00 160,000.00 -
Melaminto 3 mm lbr 3.000 125,000.00 375,000.00 -
Tacosheet bh 2.560 55,000.00 140,800.00 -
HPL lbr 2.000 215,000.00 430,000.00 -
Engsel bh 4.000 22,000.00 88,000.00 -
Rell laci bh 6.000 32,000.00 192,000.00 -
Edgeng PVC 4,2 bh 3.000 11,000.00 33,000.00 -
Lem kg 6.000 165,000.00 990,000.00 -
Handel Engsel bh 10.000 17,500.00 175,000.00 -
Paku tembak, sekrup, lem kayu ls 1.000 214,000.00 214,000.00 -
Upah pasang oh 2.400 255,000.00 - 612,000.00
Jumlah 3,577,800.00 612,000.00
Keuntungan dan overhead Max
Jumlah
Dibulatkan
10 1 Unit Pekerjaan Rak C : Walltreatment
Multiplek 12 mm lbr 18.304 128,000.00 2,342,912.00 -
Triplek 3 mm lbr 15.730 52,000.00 817,960.00 -
HPL lbr 14.300 172,000.00 2,459,600.00 -
Lem kg 22.880 132,000.00 3,020,160.00 -
Paku tembak, sekrup, lem kayu ls 5.720 22,640.00 129,500.80 -
Upah pasang oh 18.304 204,000.00 - 3,734,016.00
Jumlah 8,770,132.80 3,734,016.00
Keuntungan dan overhead Max
Jumlah
Dibulatkan
11 1 m2 Pekerjaan Pemasangan Wallpaper
Pekerja Oh 0.8500 70,000.00 - 59,500.00
Tukang Wallpaper Oh 1.8500 95,000.00 - 175,750.00
Kepala Tukang Wallpaper Oh 0.0850 105,000.00 - 8,925.00
Mandor Oh 0.0450 100,000.00 - 4,500.00
Jumlah - 248,675.00
Keuntungan dan overhead Max
Jumlah
Dibulatkan
1 2 3 4 5 6 7
Jumlah Harga
Bahan + Upah
(Rp.)
8
44,233.00
4,423.30
48,656.30
48,656.00
337,943.12
33,794.31
371,737.43
371,737.00
610,790.00
61,079.00
671,869.00
Jumlah Harga
Bahan + Upah
(Rp.)
8
671,869.00
7,475.00
747.50
8,222.50
8,222.00
Jumlah Harga
Bahan + Upah
(Rp.)
8
74,750.00
7,475.00
82,225.00
82,225.00
12,350.00
1,235.00
13,585.00
13,585.00
31,800.00
3,180.00
34,980.00
34,980.00
2,538.50
253.85
2,792.35
2,792.00
39,750.00
3,975.00
43,725.00
43,725.00
Jumlah Harga
Bahan + Upah
(Rp.)
8
119,445.00
11,944.50
131,389.50
131,389.00
Jumlah Harga
Bahan + Upah
(Rp.)
8
46,725.00
4,672.50
51,397.50
51,397.00
47,475.00
4,747.50
52,222.50
52,222.00
376,950.00
37,695.00
414,645.00
414,645.00
774,350.00
77,435.00
Jumlah Harga
Bahan + Upah
(Rp.)
8
851,785.00
851,785.00
Jumlah Harga
Bahan + Upah
(Rp.)
8
730,650.00
73,065.00
803,715.00
803,715.00
700,350.00
70,035.00
770,385.00
770,385.00
114,356.00
11,435.60
125,791.60
125,791.00
Jumlah Harga
Bahan + Upah
(Rp.)
8
109,259.00
10,925.90
120,184.90
120,184.00
Jumlah Harga
Bahan + Upah
(Rp.)
8
42,099.00
4,209.90
46,308.90
46,308.00
39,891.00
3,989.10
43,880.10
43,880.00
68,347.00
6,834.70
75,181.70
75,181.00
Jumlah Harga
Bahan + Upah
(Rp.)
8
8,265.50
826.55
9,092.05
9,092.00
Jumlah Harga
Bahan + Upah
(Rp.)
8
35,500.50
3,550.05
39,050.55
39,050.00
19,984.60
1,998.46
21,983.06
21,983.00
31,075.00
48,672.00
Jumlah Harga
Bahan + Upah
(Rp.)
8
20,120.90
2,012.09
22,132.99
22,132.00
Jumlah Harga
Bahan + Upah
(Rp.)
8
154,443.00
15,444.30
169,887.30
169,887.00
64,608.00
6,460.80
71,068.80
71,068.00
60,360.00
6,036.00
66,396.00
66,396.00
Jumlah Harga
Bahan + Upah
(Rp.)
8
44,925.00
4,492.50
49,417.50
49,417.00
Jumlah Harga
Bahan + Upah
(Rp.)
8
46,825.00
4,682.50
51,507.50
51,507.00
62,925.00
6,292.50
69,217.50
69,217.00
39,625.00
3,962.50
43,587.50
43,587.00
Jumlah Harga
Bahan + Upah
(Rp.)
8
34,125.00
3,412.50
37,537.50
37,537.00
Jumlah Harga
Bahan + Upah
(Rp.)
8
499,300.00
49,930.00
549,230.00
549,230.00
1,792,195.00
179,219.50
1,971,414.50
1,971,414.00
1,537,200.00
153,720.00
1,690,920.00
1,690,920.00
Jumlah Harga
Bahan + Upah
(Rp.)
8
543,550.00
54,355.00
597,905.00
597,905.00
Jumlah Harga
Bahan + Upah
(Rp.)
8
604,044.00
60,404.40
664,448.40
664,448.00
1,445,757.07
144,575.71
1,590,332.77
1,590,332.00
127,866.27
12,786.63
140,652.90
140,652.00
25,650.00
Jumlah Harga
Bahan + Upah
(Rp.)
8
2,565.00
28,215.00
28,215.00
Jumlah Harga
Bahan + Upah
(Rp.)
8
26,525.00
2,652.50
29,177.50
29,177.00
284,287.50
28,428.75
312,716.25
312,716.00
-
-
-
5,650,950.97
565,095.10
6,216,046.06
6,216,046.00
30,735.00
3,073.50
33,808.50
33,808.00
Jumlah Harga
Bahan + Upah
(Rp.)
8
10,621,785.00
1,593,267.75
12,215,052.75
12,215,052.00
11,046,815.00
1,657,022.25
12,703,837.25
12,703,837.00
Jumlah Harga
Bahan + Upah
(Rp.)
8
8,552,810.00
1,282,921.50
9,835,731.50
9,835,731.00
Jumlah Harga
Bahan + Upah
(Rp.)
8
12,873,082.50
1,930,962.38
14,804,044.88
14,804,044.00
Jumlah Harga
Bahan + Upah
(Rp.)
8
7,097,388.25
1,064,608.24
8,161,996.49
8,161,996.00
3,584,848.50
537,727.28
4,122,575.78
4,122,575.00
Jumlah Harga
Bahan + Upah
(Rp.)
8
11,567,885.70
1,735,182.86
13,303,068.56
13,303,068.00
Jumlah Harga
Bahan + Upah
(Rp.)
8
4,189,800.00
628,470.00
4,818,270.00
4,818,270.00
12,504,148.80
1,875,622.32
14,379,771.12
14,379,771.00
248,675.00
37,301.25
285,976.25
285,976.00
DAFTAR HARGA SATUAN PEKERJAAN BETON
299,000.00
143,550.00
220,690.00
30,000.00
-
84,000.00
18,000.00
1,900.00
5,700.00
802,840.00
80,284.00
883,124.00
883,124.00
423,800.00
122,175.00
220,980.00
32,250.00
-
115,500.00
24,750.00
2,660.00
7,885.00
950,000.00
95,000.00
1,045,000.00
1,045,000.00
482,300.00
112,275.00
225,040.00
32,250.00
-
115,500.00
24,750.00
2,660.00
7,885.00
1,002,660.00
100,266.00
1,102,926.00
1,102,926.00
704,000.00
-
175,000.00
22,500.00
9,500.00
950.00
27,990.00
939,940.00
93,994.00
1,033,934.00
1,033,934.00
11,970.00
315.00
490.00
595.00
66.50
28.50
13,465.00
1,346.50
14,811.50
14,811.00
65,250.00
8,490.00
600.00
-
21,000.00
23,400.00
2,470.00
475.00
121,685.00
12,168.50
133,853.50
133,853.00
58,000.00
11,320.00
1,200.00
19,500.00
98,000.00
21,000.00
29,700.00
3,135.00
570.00
242,425.00
24,242.50
266,667.50
266,667.00
58,000.00
11,320.00
1,200.00
19,500.00
21,000.00
29,700.00
3,135.00
570.00
144,425.00
14,442.50
158,867.50
158,867.00
58,000.00
11,320.00
1,200.00
23,400.00
98,000.00
22,400.00
29,700.00
3,135.00
570.00
247,725.00
24,772.50
272,497.50
272,497.00
58,000.00
11,320.00
1,200.00
23,400.00
22,400.00
29,700.00
3,135.00
570.00
149,725.00
14,972.50
164,697.50
164,697.00
58,000.00
8,490.00
600.00
36,400.00
23,400.00
2,470.00
2,470.00
131,830.00
13,183.00
145,013.00
145,013.00
58,000.00
11,320.00
900.00
19,500.00
294,000.00
46,200.00
29,700.00
3,135.00
3,135.00
465,890.00
46,589.00
512,479.00
512,479.00
43,500.00
11,320.00
900.00
19,500.00
294,000.00
46,200.00
29,700.00
3,135.00
3,135.00
451,390.00
45,139.00
496,529.00
496,529.00
1,102,926.00
2,014,296.00
892,331.02
4,009,553.02
400,955.30
4,410,508.33
4,410,508.00
1,102,926.00
2,466,031.50
1,031,783.54
4,600,741.04
460,074.10
5,060,815.15
5,060,815.00
1,102,926.00
3,664,833.84
981,590.90
5,749,350.74
574,935.07
6,324,285.81
6,324,285.00
1,045,000.00
2,192,028.00
2,666,670.00
5,903,698.00
590,369.80
6,494,067.80
6,494,067.00
1,102,926.00
2,340,138.00
2,666,670.00
6,109,734.00
610,973.40
6,720,707.40
6,720,707.00
1,102,926.00
3,450,370.56
2,666,670.00
7,219,966.56
721,996.66
7,941,963.22
7,941,963.00
1,102,926.00
1,901,732.40
1,777,735.56
4,782,393.96
478,239.40
5,260,633.35
5,260,633.00
1,102,926.00
3,009,595.20
2,055,558.13
6,168,079.33
616,807.93
6,784,887.26
6,784,887.00
1,102,926.00
2,353,961.60
2,055,558.13
5,512,445.73
551,244.57
6,063,690.30
6,063,690.00
1,045,000.00
4,673,166.72
2,055,558.13
7,773,724.85
777,372.48
8,551,097.33
8,551,097.00
1,102,926.00
2,542,900.59
1,059,113.33
4,704,939.92
470,493.99
5,175,433.92
5,175,433.00
1,102,926.00
2,255,715.30
1,059,007.42
4,417,648.72
441,764.87
4,859,413.59
4,859,413.00
1,033,934.00
1,750,989.33
1,180,820.33
3,965,743.67
396,574.37
4,362,318.03
4,362,318.00
1,045,000.00
2,702,711.28
1,634,982.00
5,382,693.28
538,269.33
5,920,962.61
5,920,962.00
1,033,934.00
2,177,217.00
1,634,982.00
4,846,133.00
484,613.30
5,330,746.30
5,330,746.00
1,033,934.00
3,223,861.00
1,688,891.00
5,946,686.00
594,668.60
6,541,354.60
6,541,354.00
1,102,926.00
2,172,280.00
1,262,677.00
4,537,883.00
453,788.30
4,991,671.30
4,991,671.00
1,045,000.00
3,237,684.60
1,372,387.16
5,655,071.76
565,507.18
6,220,578.94
6,220,578.00
1,045,000.00
2,546,070.14
482,893.29
4,073,963.43
407,396.34
4,481,359.78
4,481,359.00
1,045,000.00
3,217,689.75
725,065.00
4,987,754.75
498,775.48
5,486,530.23
5,486,530.00
1,045,000.00
1,248,863.52
321,928.86
2,615,792.38
261,579.24
2,877,371.62
2,877,371.00
1,033,934.00
1,003,988.32
2,134,475.04
4,172,397.36
417,239.74
4,589,637.09
4,589,637.00
1,033,934.00
2,459,070.33
2,068,043.29
5,561,047.62
556,104.76
6,117,152.38
6,117,152.00
1,033,934.00
1,481,100.00
1,127,453.80
3,642,487.80
364,248.78
4,006,736.58
4,006,736.00
1,033,934.00
3,147,929.94
375,000.00
4,556,863.94
455,686.39
5,012,550.33
5,012,550.00
3,894,751.35
1,045,000.00
2,702,711.28
1,634,982.00
5,382,693.28
538,269.33
5,920,962.61
5,920,962.00
DAFTAR HARGA SATUAN BAHAN DAN UPAH
3 I j u k ( 20 kg / m2 ) kg
No. Jenis Bahan Bangunan Satuan
G BAHAN FINISHING.
1 Cat dasar tembok, Indo 9000 Sealer Water Base kg
2 Cat tembok Sanlex ltr
3 Cat tembok Sanlex Wonder kg
4 Cat tembok Vinilex kg
5 Cat tembok Wiratex kg
6 Cat kayu / besi Seiv kg
7 Cat kayu / besi Avian kg
8 Meni kayu / besi Bola mas kg
9 Soda Coustic kg
10 Cat sinchromate Bola mas kg
11 Plint coat ltr
12 Dempul tembok ( plamuur ) Sanlex kg
13 Dempul kayu cap kucing kg
14 Dempul halus Impra kg
15 Dempul lilin kg
16 Terpentin ( minyak cat ) ltr
17 Solignem ( 1 blek = 10 liter ) ltr
18 Thiner A ltr
19 Thiner B ltr
20 Oker kg
21 Oten ( pewarna plituran ) bks
22 Sirlak ex India kg
23 Spirtus ltr
24 Politur ltr
25 Politur jadi Ultran ltr
26 Teak Oil ltr
27 Vernis ltr
28 Kertas amplas kayu / tembok bh
1 Kape kayu 2" bh
2 Kape tembok bh
3 kwas 3" - 4" bh
4 Roll cat bh
5 Minyak bekisting ltr
No. Jenis Bahan Bangunan Satuan
6 Seal tape bh
H BAHAN PERPIPAAN.
1 Pipa hitam klas Medium dia 1 " btg
2 Pipa hitam klas Medium dia 1 1/4 " btg
3 Pipa hitam klas Medium dia 1 1/2 " btg
4 Pipa hitam klas Medium dia 2 " btg
5 Pipa hitam klas Medium dia 2 1/2 " btg
6 Pipa hitam klas Medium dia 3 " btg
7 Pipa hitam klas Medium dia 4 " btg
8 Pipa hitam klas Medium dia 5 " btg
9 Pipa hitam klas Medium dia 6 " btg
10 Pipa pralon PVC. ( AW ) dia 1/2 ", sekualitas Maspion ( Abu - abu ) btg
11 Pipa pralon PVC. ( AW ) dia 3/4 ", sekualitas Maspion ( Abu - abu ) btg
12 Pipa pralon PVC. ( AW ) dia 1 ", sekualitas Maspion ( Abu - abu ) btg
13 Pipa pralon PVC. ( AW ) dia 1 1/4 ", sekualitas Maspion ( Abu - abu ) btg
14 Pipa pralon PVC. ( AW ) dia 1 1/2 ", sekualitas Maspion ( Abu - abu ) btg
15 Pipa pralon PVC. ( AW ) dia 2 ", sekualitas Maspion ( Abu - abu ) btg
16 Pipa pralon PVC. ( AW ) dia 2 1/2 ", sekualitas Maspion ( Abu - abu ) btg
17 Pipa pralon PVC. ( AW ) dia 3 ", sekualitas Maspion ( Abu - abu ) btg
18 Pipa pralon PVC. ( AW ) dia 4 ", sekualitas Maspion ( Abu - abu ) btg
19 Pipa pralon PVC. ( AW ) dia 5 ", sekualitas Maspion ( Abu - abu ) btg
20 Pipa pralon PVC. ( D ) dia 1 1/2 ", sekualitas Maspion btg
21 Pipa pralon PVC. ( D ) dia 2 ", sekualitas Maspion btg
22 Pipa pralon PVC. ( D ) dia 2 1/2 ", sekualitas Maspion btg
23 Pipa pralon PVC. ( D ) dia 3 ", sekualitas Maspion btg
24 Pipa pralon PVC. ( D ) dia 4 ", sekualitas Maspion btg
25 Pipa pralon PVC. ( D ) dia 5 ", sekualitas Maspion btg
26 Pipa slang PE, dia 1/2 " m'
27 Pipa slang PE, dia 3/4 " m'
28 Pipa slang PE, dia 1 " m'
29 Buis beton dia 20 cm - 1.00 m bh
30 Buis beton dia 30 cm - 1.00 m bh
31 Grevel beton 1/2 dia 20 cm bh
32 Grevel beton 1/2 dia 30 cm bh
I BAHAN ELEKTRIKAL
1 Stop Kontak Broco Standard (1 Phase) bh
2 Stop Kontak Broco Standard (3 Phase) bh
3 Saklar Broco Tunggal Standard bh
4 Saklar Broco Seri Standard bh
5 Box Panel PVC bh
6 Instalasi titik lampu/ stop kontak titik
7 Lampu SL Phillips 20 w bh
8 Lampu Pijar 25 w + fitting plafond bh
9 Lampu Neon TL Phillips 20 w bh
10 Lampu Neon TL Phillips 40 w + bok bh
11 Rumah TL inbow/ outbow 2 x 20 w bh
12 Down Light + SL 25 w Phillips bh
13 kabel NYM 3 x 2.5 Prima rol
14 kabel NYM 2 x 2.5 Prima rol
15 kabel NYM 3 x 2.5 mm2 rol/50m rol
16 kabel NYM 3 x 1.5 mm2 rol/50m rol
17 kabel NYM 4 x 2.5 Prima rol
18 NCB 4 Amper MG bh
19 NCB 6 Amper MG bh
20 NCB 10 Amper MG bh
21 NCB 16 Amper MG bh
22 Mangkok listrik bh
23 Klem Kabel bks
24 Isolasi bh
25 BP Daya Listrik 2200 watt unit
26 Beton K-225 Ready mix m3
No. Jenis Bahan Bangunan Satuan
J UPAH KERJA
1 Pekerja Org/Hr
2 Tukang Batu Org/Hr
3 Kepala Tukang batu Org/Hr
4 Tukang Kayu Org/Hr
5 Kepala Tukang Kayu Org/Hr
6 Tukang Khusus Alumunium Org/Hr
7 Kepala Tukang Khusus Alumunium Org/Hr
8 Tukang Besi profil / Tukang Las Org/Hr
9 Kepala Tukang Besi Profil / Tukang Las Org/Hr
10 Tukang Besi Beton Org/Hr
11 Kepala Tukang Besi Beton Org/Hr
12 Tukang Cat Org/Hr
13 Kepala Tukang Cat Org/Hr
14 Tukang Gali Org/Hr
15 Kepala Tukang Gali Org/Hr
16 Tukang Pipa Org/Hr
17 Kepala Tukang Pipa Org/Hr
18 Tukang Listrik Org/Hr
19 Kepala Tukang Listrik Org/Hr
18 Operator alat berat Org/Hr
19 Pembantu operator Org/Hr
20 Mandor Org/Hr
Harga Satuan
(Rp.)
65,000.00
82,000.00
350,000.00
120,000.00
200,000.00
225,000.00
140,000.00
190,000.00
270,000.00
290,000.00
290,000.00
300,000.00
15,000.00
102,000.00
130,000.00
105,000.00
47,500.00
45,000.00
1,300.00
5,600.00
6,300.00
6,300.00
6,500.00
40,100.00
19,500.00
35,000.00
11,500.00
6,000.00
770.00
1,500.00
10,000.00
25,000.00
3,700.00
6,500.00
9,000.00
12,000.00
Harga Satuan
(Rp.)
5,800.00
Harga Satuan
(Rp.)
11,400.00
11,400.00
15,400.00
25,000.00
21,000.00
17,000.00
21,000.00
23,000.00
31,000.00
23,200.00
22,000.00
25,000.00
30,200.00
57,600.00
67,600.00
85,000.00
77,000.00
125,000.00
21,000.00
55,000.00
15,000.00
17,000.00
31,100.00
16,500.00
9,200.00
300.00
300.00
2,000.00
120,000.00
105,000.00
87,500.00
5,800.00
22,500.00
51,000.00
57,500.00
71,000.00
84,000.00
102,500.00
225,000.00
230,000.00
175,000.00
550,000.00
21,900.00
Harga Satuan
(Rp.)
15,400.00
28,300.00
30,000.00
19,000.00
1,000.00
32,000.00
35,000.00
6,200.00
2,600.00
24,800.00
37,500.00
350,000.00
600,000.00
150,000.00
225,000.00
625,000.00
675,000.00
37,500.00
70,500.00
90,000.00
28,300.00
21,000.00
5,550.00
22,000.00
15,500.00
6,400.00
11,500.00
35,200.00
25,000.00
10,800.00
172,000.00
135,000.00
75,000.00
106,800.00
92,000.00
65,000.00
195,000.00
155,000.00
150,000.00
70,800.00
10,500.00
215,000.00
250,000.00
Harga Satuan
(Rp.)
75,000.00
210,000.00
90,000.00
185,000.00
19,000.00
31,000.00
41,000.00
220,000.00
75,000.00
110,000.00
95,000.00
125,000.00
619,900.00
541,800.00
2,125,000.00
320,000.00
370,000.00
92,000.00
99,000.00
1,300,000.00
1,450,000.00
3,650,000.00
2,980,000.00
2,980,000.00
5,500,000.00
5,850,000.00
5,500,000.00
5,900,000.00
5,900,000.00
4,600,000.00
7,000,000.00
5,500,000.00
7,500,000.00
8,750,000.00
9,000,000.00
9,000,000.00
9,500,000.00
1,800,000.00
3,100,000.00
454,000.00
34,000.00
49,000.00
Harga Satuan
(Rp.)
15,000.00
25,000.00
28,000.00
7,000.00
58,900.00
72,300.00
68,500.00
162,000.00
172,500.00
187,000.00
215,000.00
165,000.00
148,500.00
148,500.00
127,500.00
165,600.00
75,000.00
15,000.00
22,000.00
59,500.00
40,000.00
45,000.00
60,000.00
94,000.00
325,000.00
425,000.00
14,750.00
15,000.00
67,000.00
84,000.00
20,000.00
15,000.00
19,000.00
17,500.00
19,000.00
19,000.00
16,000.00
22,000.00
31,000.00
4,800.00
2,850.00
3,050.00
Harga Satuan
(Rp.)
2,300.00
2,400.00
2,500.00
2,700.00
5,300.00
5,600.00
4,800.00
5,600.00
3,900.00
4,850.00
5,850.00
6,800.00
5,200.00
6,900.00
34,300.00
35,000.00
39,000.00
19,100.00
80,000.00
93,500.00
65,000.00
95,000.00
35,000.00
35,000.00
20,000.00
20,000.00
60,000.00
47,000.00
82,500.00
59,600.00
65,000.00
47,600.00
71,000.00
48,200.00
92,000.00
55,000.00
140,000.00
79,000.00
57,600.00
90,000.00
55,000.00
658.54
Harga Satuan
(Rp.)
53,800.00
61,200.00
48,300.00
45,000.00
12,700.00
10,500.00
16,000.00
40,000.00
43,000.00
35,000.00
21,300.00
15,600.00
23,800.00
17,250.00
72,200.00
52,500.00
25,200.00
10,500.00
21,500.00
23,300.00
16,200.00
23,600.00
45,000.00
19,800.00
12,100.00
38,600.00
42,000.00
40,000.00
24,000.00
1,500.00
135,000.00
12,000.00
37,500.00
43,000.00
34,500.00
46,000.00
6,900.00
7,400.00
8,800.00
6,900.00
22,700.00
6,000.00
Harga Satuan
(Rp.)
3,000.00
120,000.00
155,000.00
180,000.00
212,000.00
342,000.00
390,000.00
564,000.00
620,000.00
750,000.00
18,000.00
20,600.00
27,400.00
42,700.00
55,200.00
63,500.00
69,800.00
76,200.00
209,000.00
300,000.00
22,000.00
32,500.00
46,000.00
55,300.00
89,000.00
149,000.00
3,000.00
5,000.00
8,000.00
35,000.00
40,000.00
20,000.00
25,000.00
225,000.00
207,800.00
1,900,000.00
2,100,000.00
1,280,000.00
89,900.00
1,850,000.00
Harga Satuan
(Rp.)
225,000.00
178,300.00
194,800.00
160,000.00
90,000.00
17,500.00
16,800.00
396,500.00
430,900.00
1,800,000.00
4,250,000.00
908,000.00
1,200,000.00
1,750,000.00
1,500,000.00
2,500,000.00
1,500,000.00
447,000.00
228,000.00
3,500.00
308,300.00
8,000,000.00
2,500,000.00
1,750,000.00
Harga Satuan
(Rp.)
19,800.00
22,800.00
19,800.00
21,700.00
15,000.00
85,000.00
40,300.00
11,500.00
17,000.00
75,000.00
60,000.00
95,000.00
73,900.00
68,000.00
340,000.00
422,000.00
469,800.00
60,000.00
75,600.00
78,000.00
79,200.00
2,500.00
750.00
5,000.00
2,500,000.00
704,000.00
Harga Satuan
(Rp.)
70,000.00
90,000.00
95,000.00
90,000.00
95,000.00
90,000.00
95,000.00
85,000.00
95,000.00
85,000.00
95,000.00
90,000.00
95,000.00
85,000.00
90,000.00
90,000.00
95,000.00
85,000.00
90,000.00
32,000.00
11,000.00
95,000.00
Harga
NO URAIAN PEKERJAAN Vol. Sat. Satuan PAJAK
(Rp.)
1 2 3 4 5 6
I RENOVASI RUANG KERJA KEPALA DINAS
A. PEKERJAAN PERSIAPAN
1 Pek. Bouwplank 15.20 M¹ 48,656.00 10
2 Pembersihan lokasi 69.70 M² 8,222.00 10
B. PEKERJAAN BONGKARAN
1 Bongkaran Dinding 38.44 M³ 82,225.00 10
2 Pekerjaan Bongkaran Plafond 15.20 M³ 13,585.00 10
3 Pekerjaan Bongkaran Kusen, Pintu 4.00 Unit 10,958.00 10
C. PEKERJAAN PASANGAN 10
1 Pek. Pasangan Dinding Bata Merah 1:3 4.35 M² 125,791.00 10
2 Pek. Plesteran dan Aci 1:3 11.20 M² 46,308.00 10
3 Pengecatan dinding 36.16 M² 22,130.00 10
D. PEKERJAAN LANTAI DAN DINDING
1 Pasangan Lantai Granit 60 x 60cm pholish 52.56 M² 278,107.00 10
2 Pasangan lantai keramik 30 x 30 KM unpholish 3.03 M² 171,682.00 10
3 Pasangan dinding keramik 30 cm x 60 pholish KM 12.84 M² 219,312.00 10
E. PEKERJAAN PLAFOND
1 Pas. Plafon dalam Gypsum + rangka holow 55.42 M² 30,772.00 10
F. INTALASI LISTRIK
1 Pas. Titik Lampu Kabel NYM 3x1.5mm 16.00 ttk 169,887.00 10
2 Pas. Stop Kontak kabel NYM 3x2.5mm 2.00 ttk 71,068.00 10
3 Pas. Lampu Downlight 1 x 18w 12.00 bh 69,217.00 10
4 Pas. Lampu T5 -21 watt (indirect lamp) 4.00 BH 200,000.00 10
G. PEKERJAAN PINTU
1 Pas. daun pintu Kayu Kamper Kelas II, fin.melamic 4.00 Buah 1,452,473.00 10
H. FINISHING 10
1 Pengecatan dinding interior ex jotun setara 37.73 M² 22,130.00 10
2 Pengecatan plafond ex sanlex setara 55.42 M² 39,050.00 10
I. PEKERJAAN SANITAIR 10
1 Pasangan kloset duduk 1.00 bh 1,971,414.00 10
2 Pasangan wastafel 1.00 bh 597,905.00 10
3 Pasangan floor drain 2.00 bh 28,215.00 10
Harga
NO URAIAN PEKERJAAN Vol. Sat. Satuan PAJAK
(Rp.)
1 2 3 4 5 6
II PEMBUATAN POS SATPAM
A. PEKERJAAN TANAH
1 Galian tanah pondasi 6.40 M³ 34,980.00 10
2 Urugan Pasir di bawah pondasi 0.26 M³ 182,545.00 10
3 Urugan tanah kembali 4.36 M³ 2,792.00 10
Harga
NO URAIAN PEKERJAAN Vol. Sat. Satuan PAJAK
(Rp.)
1 2 3 4 5 6
B. PEKERJAAN PASANGAN
1 Pas. Pondasi batu belah 2.04 M³ 851,785.00 10
2 Pas. Dingding Bata merah 1:3 2.40 M² 125,791.00 10
3 Pas. Dingding Bata merah 1:5 8.60 M² 120,184.00 10
4 Pek. Plesteran dan Aci 1:3 2.40 M² 46,308.00 10
5 Pek. Plesteran dan Aci 1:5 8.60 M² 43,880.00 10
C. PEKERJAAN COR BETON BERTULANG
1 Pas. Sloof 15/25 0.18 M³ 6,216,046.00 10
2 Pas. Kolom 15/15 0.23 M³ 6,216,046.00 10
3 Pas. Ring Balok 15/15 0.18 M³ 6,216,046.00 10
D. PEKERJAAN LANTAI KERAMIK 10
1 Lantai kramix dalam 30 x 30 13.69 M² 171,682.00 10
III MEUBEULAIR RUANG KADIS DAN SEKDIS
A. RUANGAN KADIS
1 RAK A : Credenza, Backdrop 1.00 set 12,215,052.00 10
2 RAK B : Backdrop 1.00 set 12,703,837.00 10
3 RAK C : Credenza, Backdrop 1.00 set 9,809,500.00 10
4 RAK D : Credenza, Rak File, Backdrop, Pintu Kamuflase 1.00 set 14,804,044.00 10
5 RAK E : Backdrop 1.00 set 8,161,996.00 10
6 RAK F : Drop Ceiling 2.00 set 4,818,270.00 10
7 Wallpaper 6.00 Roll 285,976.00 10
B. RUANGAN SEKDIS
1 RAK A : Meja Kerja, Credenza, Backdrop 1.00 set 13,303,068.00 10
2 RAK B : Credenza 1.00 set 4,818,270.00 10
3 RAK C : Walltreatment 1.00 set 14,379,771.00 10
4 GORDYN : Venetian Blind 4.00 set 835,698.00 10
5 Wallpaper 20.00 Roll 285,976.00 10
JUMLAH TOTAL
DI BULATKAN
Terbilang :
=== Seratus Tujuh Puluh Delapan Juta Sembilan Ratus Dua Belas Ribu Dua Ratus Dua Puluh Satu Koma
Tiga Rupiah ===
Jumlah
Harga
(Rp.)
7
813,528.32
630,380.74
3,476,801.90
227,141.20
48,215.20
601,909.94
570,514.56
880,242.88
16,079,034.31
572,216.11
3,097,562.69
1,875,922.66
2,990,011.20
156,349.60
913,664.40
880,000.00
6,390,881.20
918,461.39
2,380,566.10
2,168,555.40
657,695.50
62,073.00
Jumlah
Harga
(Rp.)
7
246,259.20
52,207.87
13,390.43
Jumlah
Harga
(Rp.)
7
1,911,405.54
332,088.24
1,136,940.64
122,253.12
415,104.80
1,230,777.11
1,572,659.64
1,230,777.11
2,585,359.24
13,436,557.20
13,974,220.70
10,790,450.00
16,284,448.40
8,978,195.60
10,600,194.00
1,887,441.60
14,633,374.80
5,300,097.00
15,817,748.10
3,677,071.20
6,291,472.00
178,912,221.83
178,912,221.83
Ratus Dua Belas Ribu Dua Ratus Dua Puluh Satu Koma Delapan
Tiga Rupiah ===
Lampiran Klarifikasi dan Negosiasi Harga
Nomor : 06/PPBJ/PGKDP/Distan/V/2019
Tanggal : 14 Mei 2019
HPS/OE PENAWARAN
JUMLAH JUMLAH
NO URAIAN PEKERJAAN SAT VOL. HARGA SAT. PAJAK HARGA HARGA SAT. PAJAK HARGA
Rp. Rp. Rp. Rp.
I RENOVASI RUANG KERJA KEPALA DINAS
A. PEKERJAAN PERSIAPAN
1 Pek. Bouwplank M¹ 15.20 48,656.00 10.00 813,528.32 48,656.00 10.00 813,528.32
2 Pembersihan lokasi M² 69.70 8,222.00 10.00 630,380.74 8,222.00 10.00 630,380.74
B. PEKERJAAN BONGKARAN
1 Bongkaran Dinding M³ 38.44 82,225.00 10.00 3,476,801.90 82,225.00 10.00 3,476,801.90
2 Pekerjaan Bongkaran Plafond M³ 15.20 13,585.00 10.00 227,141.20 13,585.00 10.00 227,141.20
3 Pekerjaan Bongkaran Kusen, Pintu Unit 4.00 10,958.00 10.00 48,215.20 10,958.00 10.00 48,215.20
C. PEKERJAAN PASANGAN
1 Pek. Pasangan Dinding Bata Merah 1:3 M² 4.35 125,791.00 10.00 601,909.94 124,251.00 10.00 594,541.04
2 Pek. Plesteran dan Aci 1:3 M² 11.20 46,308.00 10.00 570,514.56 46,308.00 10.00 570,514.56
3 Pengecatan dinding M² 36.16 22,130.00 10.00 880,242.88 22,130.00 10.00 880,242.88
D. PEKERJAAN LANTAI DAN DINDING
1 Pasangan Lantai Granit 60 x 60cm pholish M² 52.56 278,107.00 10.00 16,079,034.31 278,107.00 10.00 16,079,034.31
2 Pasangan lantai keramik 30 x 30 KM unpholish M² 3.03 171,682.00 10.00 572,216.11 171,682.00 10.00 572,216.11
3 Pasangan dinding keramik 30 cm x 60 pholish K M² 12.84 219,312.00 10.00 3,097,562.69 219,312.00 10.00 3,097,562.69
E. PEKERJAAN PLAFOND
1 Pas. Plafon dalam Gypsum + rangka holow M² 55.42 30,772.00 10.00 1,875,922.66 30,772.00 10.00 1,875,922.66
F. INTALASI LISTRIK
1 Pas. Titik Lampu Kabel NYM 3x1.5mm Ttk 16.00 169,887.00 10.00 2,990,011.20 169,887.00 10.00 2,990,011.20
2 Pas. Stop Kontak kabel NYM 3x2.5mm Ttk 2.00 71,068.00 10.00 156,349.60 71,068.00 10.00 156,349.60
3 Pas. Lampu Downlight 1 x 18w Buah 12.00 69,217.00 10.00 913,664.40 69,217.00 10.00 913,664.40
4 Pas. Lampu T5 -21 watt (indirect lamp) Buah 4.00 200,000.00 10.00 880,000.00 175,000.00 10.00 770,000.00
G. PEKERJAAN PINTU
HPS/OE PENAWARAN
JUMLAH JUMLAH
NO URAIAN PEKERJAAN SAT VOL. HARGA SAT. PAJAK HARGA HARGA SAT. PAJAK HARGA
Rp. Rp. Rp. Rp.
1 Pas. daun pintu Kayu Kamper Kelas II, fin.melam Buah 4.00 1,452,473.00 10.00 6,390,881.20 1,452,473.00 10.00 6,390,881.20
H. FINISHING
1 Pengecatan dinding interior ex jotun setara M² 37.73 22,130.00 10.00 918,461.39 22,130.00 10.00 918,461.39
2 Pengecatan plafond ex sanlex setara M² 55.42 39,050.00 10.00 2,380,566.10 39,050.00 10.00 2,380,566.10
I. PEKERJAAN SANITAIR
1 Pasangan kloset duduk Buah 1.00 1,971,414.00 10.00 2,168,555.40 1,971,414.00 10.00 2,168,555.40
HPS/OE PENAWARAN
JUMLAH JUMLAH
NO URAIAN PEKERJAAN SAT VOL. HARGA SAT. PAJAK HARGA HARGA SAT. PAJAK HARGA
Rp. Rp. Rp. Rp.
2 Pasangan wastafel Buah 1.00 597,905.00 10.00 657,695.50 597,905.00 10.00 657,695.50
3 Pasangan floor drain Buah 2.00 28,215.00 10.00 62,073.00 28,215.00 10.00 62,073.00
II PEMBUATAN POS SATPAM
A. PEKERJAAN TANAH
1 Galian tanah pondasi M³ 6.40 34,980.00 10.00 246,259.20 34,980.00 10.00 246,259.20
2 Urugan Pasir di bawah pondasi M³ 0.26 182,545.00 10.00 52,207.87 182,545.00 10.00 52,207.87
3 Urugan tanah kembali M³ 4.36 2,792.00 10.00 13,390.43 2,792.00 10.00 13,390.43
B. PEKERJAAN PASANGAN
1 Pas. Pondasi batu belah M³ 2.04 851,785.00 10.00 1,911,405.54 851,785.00 10.00 1,911,405.54
2 Pas. Dingding Bata merah 1:3 M² 2.40 125,791.00 10.00 332,088.24 124,251.00 10.00 328,022.64
3 Pas. Dingding Bata merah 1:5 M² 8.60 120,184.00 10.00 1,136,940.64 118,644.00 10.00 1,122,372.24
4 Pek. Plesteran dan Aci 1:3 M² 2.40 46,308.00 10.00 122,253.12 46,308.00 10.00 122,253.12
5 Pek. Plesteran dan Aci 1:5 M² 8.60 43,880.00 10.00 415,104.80 43,880.00 10.00 415,104.80
C. PEKERJAAN COR BETON BERTULANG
1 Pas. Sloof 15/25 M³ 0.18 6,216,046.00 10.00 1,230,777.11 6,216,046.00 10.00 1,230,777.11
2 Pas. Kolom 15/15 M³ 0.23 6,216,046.00 10.00 1,572,659.64 6,216,046.00 10.00 1,572,659.64
3 Pas. Ring Balok 15/15 M³ 0.18 6,216,046.00 10.00 1,230,777.11 6,216,046.00 10.00 1,230,777.11
D. PEKERJAAN LANTAI KERAMIK
1 Lantai kramix dalam 30 x 30 M² 13.69 171,682.00 10.00 2,585,359.24 171,682.00 10.00 2,585,359.24
III MEUBEULAIR RUANG KADIS DAN SEKDIS
A. RUANGAN KADIS
1 RAK A : Credenza, Backdrop Set 1.00 12,215,052.00 10.00 13,436,557.20 12,134,552.00 10.00 13,348,007.20
2 RAK B : Backdrop Set 1.00 12,703,837.00 10.00 13,974,220.70 12,818,837.00 10.00 14,100,720.70
3 RAK C : Credenza, Backdrop Set 1.00 9,809,500.00 10.00 10,790,450.00 9,809,500.00 10.00 10,790,450.00
4 RAK D : Credenza, Rak File, Backdrop, Pintu Ka Set 1.00 14,804,044.00 10.00 16,284,448.40 14,804,044.00 10.00 16,284,448.40
5 RAK E : Backdrop Set 1.00 8,161,996.00 10.00 8,978,195.60 8,161,996.00 10.00 8,978,195.60
6 RAK F : Drop Ceiling Set 2.00 4,818,270.00 10.00 10,600,194.00 4,775,020.00 10.00 10,505,044.00
7 Wallpaper Roll 6.00 285,976.00 10.00 1,887,441.60 285,976.00 10.00 1,887,441.60
B. RUANGAN SEKDIS
1 RAK A : Meja Kerja, Credenza, Backdrop Set 1.00 13,303,068.00 10.00 14,633,374.80 13,257,988.00 10.00 14,583,786.80
2 RAK B : Credenza Set 1.00 4,818,270.00 10.00 5,300,097.00 4,755,020.00 10.00 5,230,522.00
3 RAK C : Walltreatment Set 1.00 14,379,771.00 10.00 15,817,748.10 14,211,374.00 10.00 15,632,511.40
4 GORDYN : Venetian Blind Set 4.00 835,698.00 10.00 3,677,071.20 835,698.00 10.00 3,677,071.20
5 Wallpaper Roll 20.00 285,976.00 10.00 6,291,472.00 285,976.00 10.00 6,291,472.00
HPS/OE PENAWARAN
JUMLAH JUMLAH
NO URAIAN PEKERJAAN SAT VOL. HARGA SAT. PAJAK HARGA HARGA SAT. PAJAK HARGA
Rp. Rp. Rp. Rp.
Mengetahui :
Penyedia Pekerjaan Konstruksi, Kuasa Pengguan Anggaran selaku
CV. Lingga Jaya, Pejabat Pembuat Komitmen, Pejabat Peng
178,414,619.23
178,414,619.23