Allu Residence2

REKAPITULASI ENGINEER ESTIMATE (EE)
PROYEK : ALLU RESIDENCE

PEKERJAAN : RUMAH TINGGAL
LOKASI : MAKASSAR
TAHUN ANGGARAN : 2015
NO. URAIAN PEKERJAAN
I. PEKERJAAN PENDAHULUAN
II. PEKERJAAN STRUKTUR

A. PEKERJAAN TANAH
B. PEKERJAAN BETON & BATU
III. PEKERJAAN ARSITEKTUR

A. PEKERJAAN DINDING + FINISHING
B. PEKERJAAN KUSEN
C. PEKERJAAN PLAFOND
D. PEKERJAAN KUDA-KUDA & ATAP
E. PEKERJAAN KERAMIK LANTAI & DINDING + FINISHING
F. PEKERJAAN RAILLING
G. PEKERJAAN WATER PROOFING
IV. PEKERJAAN MEKANIKAL & ELEKTRIKAL

A. PEKERJAAN ELEKTRIKAL
B. PEKERJAAN PLUMBING
C. PEKERJAAN SANITAIR
REAL COST
PPn 10%
TOTAL
DIBULATKAN
Terbilang;
TUJUH RATUS LIMA PULUH EMPAT JUTA LIMA RATUS SEMBILAN PULUH RIBU RUP
ULASI ENGINEER ESTIMATE (EE)
JUMLAH
HARGA (Rp)
10,000,000
315,715,586
14,218,727
301,496,860
316,635,615
135,804,328
31,955,861
38,390,634
27,005,157
66,771,139
11,771,250
4,937,245
43,638,690
18,315,800
8,360,275
16,962,615
685,989,890.43
68,598,989.04
754,588,879.47
754,590,000.00
EMPAT JUTA LIMA RATUS SEMBILAN PULUH RIBU RUPIAH

HARGA SATUAN PEKERJAAN
TAHUN ANGGARAN 2014
No. Bahan Satuan Harga

A. BAHAN DASAR
1 Batu Kali Utuh m3 Rp
2 Batu Kali Belah m3 Rp
3 Batu Kali Pecah 10 - 20 cm m3 Rp
4 Batu Pecah 2 - 3 cm (Chipping) m3 Rp
5 Batu Gunung m3 Rp
6 Batu Koral Diameter 3-10 mm m3 Rp
7 Tanah Timbunan /Urug m3 Rp
8 Pasir Timbunan/Urug m3 Rp
9 Pasir Pasangan m3 Rp
10 Pasir Beton m3 Rp
11 Sirtu Alam m3 Rp
12 Batu Bata bh Rp
13 Bata Ringan bh Rp
14 Paving Blok Natural (K225) bh Rp
14 Paving Blok Warna/Motif (K225) bh Rp
15 Kanstin 20x25x60 m' Rp
16 Topi Uksup t=8 cm m' Rp
17 Semen PC kg Rp
18 Semen Keramik/Warna kg Rp
19 Air Bersih (PAM) ltr Rp
20 Minyak Bekesting ltr Rp
21 Smartdeck t. 0,70 mm ex. Smartruss m2 Rp
22 Besi Wire Mesh M.8, Ukuran 210x540 cm lbr Rp
23 Cansteen bh Rp
B BAHAN KAYU
1 Papan (Kls I) Sawmil m3 Rp
2 Balok (Kls I) Sawmil m3 Rp
3 Papan (Kls II) Samarinda/Lokal m3 Rp
4 Balok (Kls II) m3 Rp
5 Papan (Kls III) m3 Rp
6 Balok (Kls III) m3 Rp
7 Multipleks 122 X 244 X 0,9 cm - Kw. Ekspor lbr Rp
8 Multipleks 122 X 244 X 1.2 cm - Kw. Ekspor lbr Rp
9 Tripleks 122 x 244 x 0,3 cm lbr Rp
10 Teakwood 120 X 240 cm T. 4 mm lbr Rp
11 Kayu dolken Ø 8-10/400 cm btg Rp
12 HPL ex. Taco lbr Rp
13 Edgin HPL l. 4.2 cm ex. Taco lbr Rp
C. BAHAN BESI/ALLUMUNIUM
Besi
1 Besi beton Polos/Ulir kg Rp
2 Kawat Beton kg Rp
3 Kawat Nyamuk Baja m Rp
4 Paku Biasa/Campur kg Rp
5 Baja IWF/Kanal C kg Rp
6 Tiang Pancang, MP-20x20, Drop Hammer - K450 m' Rp
AllumunIum
1 Hollow Galvalum 40x40x0.8 mm ex. GT m' Rp
2 Hollow Galvalum 20x40x0.8mm ex. GT m' Rp
3 Besi Stainless m' Rp
4 Besi Siku-Siku 4x4 m' Rp
5 Wall Angle m' Rp
6 Allumunium U 10x20 mm m' Rp
7 Kawat Gantungan kg Rp
8 Paku Sekrup kg Rp
9 Sekrup Gypsum 3 cm bj Rp
10 Sekrup Calsiboard 3 cm bj Rp
11 Paku Tembak 3 cm untuk furniture dos Rp
12 Plat Stainles Steel Mirror 15x0.8mm m' Rp
13 Allumunium Composite Panel PVDF m2 Rp
14 Kusen Profil Allumunium Silver Ex. Alexindo m' Rp
15 Kusen Profil Allumunium Slimar 4" m' Rp
16 Daun Profil Allumunium Silver Ex. Alexindo m' Rp
17 Daun Profil Allumunium Silver Ex. Alexindo m' Rp
18 Sekrup Fixer bh Rp
19 Paku Tembak payung bh Rp
20 Sealent tube Rp
21 Karet Kaca m' Rp
22 Metal Stud ex. J. Steel - U Runner - 2,4 m, 7.7x3 cm T. 0.48 mm btg Rp
23 Metal Stud ex. J. Steel - Main Runner - 4 m, 7.6x3 cm T. 0.5 mm btg Rp
24 Daun Pintu Geser, Allumunium + Kaca + Rel, Handle dan set Rp
D. BAHAN KACA
1 Kaca Bening T. 12 mm m2 Rp
5 Kaca Buram T. 3 mm m2 Rp
7 Kaca Ryben T. 3 mm m2 Rp
8 Kaca Ryben T. 5 mm m2 Rp
9 Jendela Nako (Rangka + Kaca T. 5mm) m2 Rp
10 Kaca Oneway warna biru, hijau & Hitam T. 5 mm m2 Rp
11 Kaca Tempered T. 10 mm m2 Rp
12 Kaca Tempered T. 12 mm+ Lem Silicon m2 Rp
13 Daun Pintu Kaca Tempered 12 mm, uk. 91x215 cm daun Rp
14 Kaca Laminated 5+5 (Material + Pemasangan) m2 Rp
E. BAHAN ATAP
Rangka Atap
1 Main Truss C 75 - 100 btg Rp
3 Top Span 0,40 - 0,60 btg Rp
4 Screw 12 - 14 x 20 bj Rp
5 Screw 10 - 16 x 16 bj Rp
6 Dynabolt bj Rp
Penutup Atap
1 Genteng Onduvilla lbr Rp
1 Genteng Onduline lbr Rp
2 Genteng Metal ex. Multi Roof lbr Rp
3 Genteng Metal ex. Surya Roof lbr Rp
4 Genteng Flat Beton Megaton (Berwarna) lbr Rp
5 Genteng Keramik bh Rp
6 Spandek Sincalum T. 0.45 mm m2 Rp
7 Seng Gelombang bjls 0,35 (6 kaki) lbr Rp
8 Nok Genteng lbr Rp
9 Nok Atas Genteng Metal Type Raja P. 104 cm lbr Rp
10 Nok Spandek Sincalum T. 0.45 mm (Terpasang) m' Rp
11 Nok Genteng Beton bh Rp
12 Nok Genteng Keramik bh Rp
13 Glass Wool, Tebal 4 cm m2 Rp
14 Allumunium Foil, Type Double m2 Rp
15 Sekrup Genteng Onduvilla kg Rp
16 Listplank (Woodplank) L. 20 cm m' Rp
17 Atap Enamel dan Assesoris (Material + Pasang) m2 Rp
18 Karet Pelapis Genteng Uk.90 cm m' Rp
19 Karet Talang Uk.50 cm m' Rp
20 Paku Genteng Ulir kg Rp
F. BAHAN PLAFOND
1 Gypsumboard Standar t. 9 mm ex. Jayaboard lbr Rp
2 Calsiboard T. 4 mm lbr Rp
4 Plafond GRC lbr Rp
5 Eternit Jibesmen lbr Rp
6 Plafound GRC T= 4 cm m2 Rp
7 List Profil Gypsum m' Rp
8 Perban Calsiboard roll Rp
9 Compone A Plus Biru kg Rp
10 Paku Gypsum bj Rp
9 Kawat Penggantung m' Rp
G. BAHAN PENUTUP LANTAI DAN DINDING

1 Homogeneuos Vinyl 2,6 mm/0,7 mm ex. Forbo bh Rp
2 Keramik 60x60 warna m2 Rp
3 Keramik 60x60 motif warna m2 Rp
4 Keramik 50x50 Warna m2 Rp
5 Keramik 40x40 Putih m2 Rp
6 Keramik 40x40 kasar m2 Rp
7 Keramik 40x40 motif/warna m2 Rp
9 Keramik 30x30 putih m2 Rp
11 Keramik 20x20 kasar m2 Rp
13 Keramik 20x30 Warna m2 Rp
14 Keramik 10x20 Motif m2 Rp
15 Water Proofing Membrant Ex Sikatop 2 Komponen m2 Rp
16 Batu Alam motif sirip 20x40 cm bh Rp
17 Batu Koral Sikat kg Rp
H. BAHAN PENGGANTUNG DAN ASSESORIS PINTU-JENDELA

1 Kunci Tanam Stainless Steel Ex Gerber bh Rp
2 Kunci Tanam pintu 2x putar bh Rp
3 Engsel Pintu Stainless Steel 4" ex. SES bh Rp
4 Engsel Daun Jendela Allumunium Cashman Uk. 20" bh Rp
8 Grendel Jendela Allumunium bh Rp
9 Grendel Pintu Biasa bh Rp
10 Grendel Sendok Tanam bh Rp
11 Patch Fitting ex. Fino-PT F2220 US32 bh Rp
12 Patch Lock ex. Fino-PT F2210 US32 bh Rp
13 Over Panel Pivot Patch Fitting ex. Fino-PT F2230 US32, 1 bh/daun bh Rp
14 Floor Hinge ex. Fino-04584F set Rp
15 Glass Handle ex. Kend, GHD 9602-38x600 mm bh Rp
16 Engsel Stainles Steel 4", ex. Fino-SEL 0053 bh Rp
17 Lockcase Stainless Steel, untuk 2 Daun, ex. Fino - FB8535-60 unit Rp
18 Knob Cylinder Stainless Steel, ex. Fino - FB1002-60 unit Rp
19 Double Cylinder Stainless Steel, ex. Fino unit Rp
20 Escutcheon Stainless Steel, ex. KEND E 73.01 unit Rp
21 Pull Handle P. 30 cm ex. Bellezza P 968.01 BZ / US32+US32D psg Rp
22 Lever Handle ex. Fino - HRE 85.02 F set Rp
23 Flush Bolt ex. Fino-FB 675 12" (Grendel Tanam) set Rp
24 Door Closer ex. Fino - 45713FB RA set Rp
25 Door Closer ex. Gerber set Rp
26 Kait Angin bh Rp
I. BAHAN FINISHING CAT/DICO

Dico Melamic
1 Wood Filler ex. Impra - Jati kg Rp
2 Sending Sealer ex. Impra - Jati ltr Rp
3 Wood Stain ex. Impra ltr Rp
4 Clear Doff ex. Impra ltr Rp
5 Thinner A ltr Rp
6 Thinner Super ltr Rp
7 Afduner btl Rp
8 Lem Kuning FOX kg Rp
9 Lem Putih bks Rp
10 Kertas Gosok m' Rp
11 Kertas Gosok lbr Rp
12 Kain Majon kg Rp
13 Isolasi kertas roll Rp
Laburan
1 Skimcoat A plus Merah/Hijau kg Rp
2 WP. Cat Sika Top kg Rp
3 Membran Sika uk. 20x100 cm m' Rp
4 AM86 - Acian Premium kg Rp
Cat Dinding
1 Cat Dinding Interior ex. Metrolite kg Rp
2 Cat Dinding Eksterior ex. Metrolite kg Rp
3 Cat Dasar Dinding (Undercoat) ex. Mowilex kg Rp
4 Cat Plafond ex. Metrolite kg Rp
5 Cat Sincromate (Meni Besi) kg Rp
6 Plamur tembok kg Rp
7 Cat meni kg Rp
8 Cat Dasar Kayu ex. Avian kg Rp
9 Cat Penutup kayu ( ex. Avian ) kg Rp
10 Cat tembok dasar kg Rp
11 Cat tembok penutup (metrolite) kg Rp
12 Wall Paper
J. BAHAN SANITARI
1 Kloset Duduk, ex. Toto - 2 Tombol set Rp
2 Kloset Jongkok, ex. Toto - 1 Tuas set Rp
3 Bidet Keramik, ex. Toto set Rp
4 Wastafel Meja Keramik, ex. Toto set Rp
5 Urinoir ex. Toto - U 57 M set Rp
6 Jet Washer set Rp
7 Sifon Stainless Steel ex. Wasser set Rp
8 Kran Air Wastafel ex. Wasser set Rp
9 Shower Bidet ex. Onda unit Rp
10 Shower Head ex. Washer unit Rp
11 Kran Air Double ex. Wasser unit Rp
No. Tenaga Kerja Satuan Upah

1 Pekerja org/hr Rp
2 Tukang Batu org/hr Rp
3 Tukang Kayu org/hr Rp
4 Tukang Besi org/hr Rp
5 Tukang Allumunium org/hr Rp
6 Kepala Tukang Batu org/hr Rp
7 Kepala Tukang Kayu org/hr Rp
8 Kepala Tukang Besi org/hr Rp
9 Kepala Tukang Allumunium org/hr Rp
10 Mandor org/hr Rp
TAHUN ANGGARAN 2014
Harga
315,250.00
283,240.00
378,300.00
500,000.00
200,000.00
130,000.00
180,000.00
221,000.00
220,675.00
220,675.00
226,980.00
750.00
13,200.00
1,200.00
1,500.00
40,700.00
13,300.00
1,430.00
18,300.00
30.00
3,500.00
210,000.00
715,000.00
15,000.00
9,457,500.00
9,457,500.00
5,674,500.00
4,413,500.00
2,137,880.00
2,083,560.00
44,523.00
58,103.00
4,850.00
87,300.00
25,220.00
63,923.00
15,000.00
10,500.00
21,000.00
25,220.00
14,000.00
33,000.00
Harga
200,000.00
7,000.00
4,500.00
27,500.00
9,716.67
3,100.00
3,500.00
18,400.00
300.00
150.00
190.00
Harga
32,200.00
28,800.00
500,000.00
60,000.00
52,500.00
75,000.00
90,000.00
600.00
200.00
4,600.00
2,100.00
34,500.00
51,800.00
2,310,000.00
135,000.00
110,000.00
85,000.00
76,500.00
140,400.00
209,430.00
105,300.00
128,700.00
248,100.00
237,000.00
547,500.00
700,000.00
1,773,500.00
820,000.00
95,000.00
50,000.00
30,000.00
250.00
250.00
1,500.00
58,000.00
150,000.00
115,000.00
57,200.00
12,610.00
128,622.00
21,049.00
81,965.00
60,000.00
35,225.00
Harga
45,100.00
24,541.00
37,830.00
38,600.00
10,000.00
19,600.00
15,200.00
3,360,000.00
1,067.00
7,500.00
19,000.00
Harga
68,500.00
60,000.00
65,000.00
71,000.00
19,400.00
56,745.00
17,460.00
11,500.00
3,500.00
150.00
1,100.00
126,000.00
85,000.00
90,000.00
72,500.00
71,500.00
76,000.00
76,000.00
-
67,500.00
-
45,500.00
-
-
27,300.00
65,000.00
125,000.00
7,500.00
160,000.00
117,000.00
155,000.00
120,800.00
61,200.00
33,400.00
26,900.00
15,000.00
16,500.00
110,800.00
129,500.00
129,500.00
129,500.00
892,500.00
118,120.00
24,900.00
15,400.00
112,300.00
Harga
123,800.00
74,800.00
83,500.00
62,500.00
126,500.00
180,000.00
70,000.00
10,000.00
41,000.00
64,400.00
Harga
-
47,200.00
9,800.00
11,100.00
-
58,400.00
16,100.00
10,000.00
32,000.00
12,700.00
4,000.00
3,900.00
16,700.00
11,900.00
3,900.00
22,100.00
24,100.00
39,000.00
24,100.00
22,300.00
12,300.00
12,500.00
22,000.00
62,000.00
35,000.00
57,500.00
2,300,000.00
1,480,000.00
1,700,000.00
600,000.00
1,196,000.00
100,000.00
150,000.00
75,000.00
86,300.00
115,000.00
45,000.00
Upah
65,000.00
84,500.00
84,500.00
84,500.00
Harga
84,500.00
104,500.00
104,500.00
104,500.00
104,500.00
117,000.00
ENGINEER ESTIMATE (EE)
PROYEK : ALLU RESIDENCE

PEKERJAAN : RUMAH TINGGAL
LOKASI : MAKASSAR
TAHUN ANGGARAN : 2015
I. PEKERJAAN PENDAHULUAN
1 Pengukuran Kembali dan Bouwplank
2 Direksikeet dan Kantor
4 Pek. Mobilisasi dan Demobilisasi
5 Penyediaan Air Kerja dan Listrik Kerja
6 Shop Drawing & As Built Drawing + Dokumentasi
7 Quality Kontrol dan Uji Material
8 P3K dan Kotak Obat
9 Pembersihan
TOTAL PEK. P
II. PEKERJAAN STRUKTUR
A. PEKERJAAN TANAH
1 Pek. Galian Pondasi Garis
2 Pek. Galian PondasI Poer
3 Pek. Urugan Tanah Kembali
4 Pek. Pasir Alas Pondasi Poer
5 Pek. Pasir Alas Pondasi Garis
B. PEKERJAAN BETON & BATU

Struktur Bawah
1 Pek. Pondasi Batu Kosong Pondasi Garis
2 Pek. Pondasi Batu Gunung Pondasi Garis
2 Pek. Pondasi Rollag
3 Pek. Rabat Beton
4 Pek. Pondasi Poer (P1)
- Beton K225
- Pembesian
- Bekesting ( 2X Pakai)
5 Pek. Pondasi Poer (P2)
- Beton K225
- Pembesian
6 Pek. Sloef Beton Bertulang 20/40 (S1)
- Beton K225
- Pembesian
Lantai 01
7 Pek. Kolom 15x40 Beton Bertulang (K1)
- Beton K225
- Pembesian
- Beton K225
- Pembesian
- Beton K225
- Pembesian
10 Pek. Kolom Praktis 15x15 Beton Bertulang (KP)
- Beton K225
- Pembesian
13 Pek. Balok Beton Bertulang 15/40 B1, Elev. +3.35
- Beton K225
- Pembesian
- Beton K225
- Pembesian
- Beton K225
- Pembesian
Lantai 02
- Beton K225
- Pembesian
12 Pek. Kolom Praktis 15x15 Beton Bertulang (KP)
- Beton K225
- Pembesian
Pek. Ringbalk Beton Bertulang 15/20 RB1, Elev. +6.80
- Beton K225
- Pembesian
Pek. Plat Lantai Beton Bertulang T.12 cm, Elev. +4.00
- Beton K225
- Pembesian
Pek. Plat Lantai Beton Bertulang T.12 cm, Elev. +4.00
- Beton K225
- Pembesian
Pek. Tangga Beton Betulang
- Beton K225
- Pembesian
TOTAL
III. PEKERJAAN ARSITEKTUR
A. PEKERJAAN DINDING BATU BATA + FINISHING
Lantai 01
1 Pek. dan Pas. Dinding Batu Bata 1 : 4
2 Pek. Plesteran Premium Dinding Batu Bata dan Kolom (PM 200)
3 Pek. Acian dan Laburan Dinding & Kolom, Fine Coat (PM 300)
4 Pek. Cat Dinding Dalam dan kolom ex. Mowilex
5 Pek. Cat Dinding Luar dan Kolom ex. Mowilex-Weathershield
Lantai 02
7 Pek. Plesteran Dinding Batu Bata dan Kolom 1 : 4
10 Pek. Cat Dinding Luar dan Kolom ex. Mowilex-Weathershield
Penutup Atap (Sopi-Sopi)
12 Pek. Plesteran Dinding Batu Bata dan Kolom 1 : 4
15 Pek. Profil Penebalan Semen
B. PEKERJAAN KUSEN PINTU DAN JENDELA

Pekerjaan Kusen, Daun Pintu dan Kaca
1 Pek. dan Pas. Kusen Allumunium Silver 4" ex. Alexindo + Karet
- Pintu P1 (1 Daun)
- Pek. Pas. Kusen dan Daun Pintu PVC ex. Maspion KM/WC (P2)
- Pintu P3 (4 Daun)
- Pintu P4 (2 Daun)
- Jendela Type J1
- Jendela Type J2
- Jendela Type J3
- Jendela Type J4
- Jendela Type J5
- Jendela Type J6
- Jendela Type J7
- Jendela Type J8
2 Pek. dan Pas Daun Pintu Multipleks Rangkap T. 9 mm, Lapis HPL
- Pintu P1 (1 Daun)
- Pintu P4 (1 Daun)
3 Pek. dan Pas Kaca Bening
- Pintu Kaca Tempered 12 mm P3 (4 Daun),
- Pintu Kaca Bening 5 mm P4 (1 Daun)
- Jendela Kaca Bening 5 mm Type J1
3 Pas. Grendel Sendok Tanam
4 Pas. Engsel Pintu dan Jendela 4" ex. SES
5 Pas. Kunci Pintu Stainless Steel ex. Belezza, Lengkap Ass
6 Pull Handle P. 30 cm ex. Bellezza
C. PEKERJAAN PLAFOND
Lantai 01
1 Pek. Dan Pas. Plafound Gypsumboard T. 9 mm, Elev. +3.00
2 Pek. List Plafond Gypsum
3 Pek. Dan Pas. Rangka Besi Hollow
4 Pek. Cat Plafond
Lantai 02
5 Pek. Dan Pas. Plafound Gypsumboard T. 9 mm, Elev. +6.40
6 Pek. List Plafond Gypsum
7 Pek. Dan Pas. Rangka Besi Hollow
8 Pek. Cat Plafond
D. PEKERJAAN KUDA-KUDA & ATAP

1 Pek. Rangka Atap Baja Ringan ex. Smart Truss
Spesifikasi :
Sebelum Pelaksanaan, Kontraktor wajib menyediakan gambar shop drawing, yang
memperlihatkan jenis dan besaran profil yang akan dipasang
Sebelum Pelaksanaan, Kontraktor wajib memperlihatkan surat jaminan garansi.
2 Pek. dan Pas. Atap Metal
4 Pek. dan Pas. Listplank Woodplank 2x30 cm
5 Pek. Cat Listplank Woodplank 2x30 cm
6 Pek. Rangka Besi Siku Atap Kanopi (Carport)
7 Pek. Dan Pas. Spandek T. 0,45 mm, zincalum (Carport)
E. PEKERJAAN KERAMIK + FINISHING

Lantai 01
1 Pas. Granitile 40x40 Dop, Cream - Polished
2 Pas. Granitile 60x60, Cream - Polished
3 Pas. Granitile 30x30 kombinasi 20x30, Cream - Polished (Tangga)
4 Pas. Keramik Roman 20x20, - Unpolished ( WC/KM)
5 Pas. Dinding Keramik Roman 20x40, - Unpolished ( WC/KM)
Lantai 02
7 Pas. Granitile 40x40 Dop, Cream - Polished
8 Pas. Lantai Parquet, Brown
4 Pas. Keramik Roman 20x20, - Unpolished ( WC/KM)
10 Pas. Dinding Keramik Roman 20x40, - Unpolished ( WC/KM)
F. PEKERJAAN RAILING
1 Pek. dan Pas. Railing Stainless Steel (Balkon)
2 Pek. dan Pas. Railing Stainless Steel (Tangga)
G. PEKERJAAN WATER PROOFING

Pekerjaan ini termasuk pengadaan bahan dan pemasangan oleh aplikator.
Water proofing membrant, lengkap sesuai gambar untuk itu, dengan spesifikasi sbb :
Water Proofing Jenis Membrant (Termasuk screed 2x lapis)
1 Lantai Plat Dak
2 Lantai Plat KM/WC lantai 02
TOTAL P
IV. PEKERJAAN MEKANIKAL ELEKTRIKAL

A. PEKERJAAN ELEKTRIKAL
1 Instalasi listrik NYY 3 x 4 mm2 + NYM 3x2,5 mm2
(Titik lampu, dan Stop kontak)
2 Pas. Lampu DL 18 watt ex. Philips
3 Pas. Lampu DL 5 watt ex. Philips
4 Saklar Tunggal
5 Saklar Seri
6 Stop Kontak Biasa
7 Pas. Panel Box + MCB
TOTAL P
B. PEKERJAAN MEKANIKAL
1 Pas. Pipa Air Kotor Pipa PVC 3" ex. Wavin
2 Pas. Pipa Air Bersih Pipa PVC 1/2" ex. Wavin
3 Pek. Septic Tank

TOTAL P
C. PEKERJAAN SANITAIR
Lantai Satu
1 Closed Duduk ex. Toto
Closed Jongkok ex. Toto
2 Jet Washer ex. Onda + aksesoris
3 Shower Kamar Mandi ex. Toto + aksesoris
4 Floor Drain ex. Onda
5 Wastafel dapur ex. Toto + aksesoris
10 Kran Air Double
Lantai Dua
6 Closed Duduk ex. Toto
7 Jet Washer ex. Onda + aksesoris
8 Shower Kamar Mandi ex. Toto + aksesoris
9 Floor Drain ex. Onda
10 Kran Air Double
Tot
MATE (EE)
HARGA JUMLAH
SAT. VOL
SATUAN (Rp.) HARGA (Rp.)
ls 1.00 1,000,000.00 1,000,000.00

m2 15.00 200,000.00 3,000,000.00
ls 1.00 1,000,000.00 1,000,000.00
ls 1.00 1,000,000.00 1,000,000.00
ls 1.00 1,000,000.00 1,000,000.00
ls 1.00 1,000,000.00 1,000,000.00
ls 1.00 500,000.00 500,000.00
ls 1.00 1,500,000.00 1,500,000.00
SUB JUMLAH …… 10,000,000.00
TOTAL PEK. PENDAHULUAN …… 10,000,000.00
m3 162.60 47,437.50 7,713,337.50

m3 32.20 47,437.50 1,527,487.50
m3 81.89 37,375.00 3,060,564.00
m3 3.22 163,875.00 527,677.50
m3 8.48 163,875.00 1,389,660.00
SUB JUMLAH …… 14,218,726.50
m3 18.38 420,813.75 7,732,873.47

m3 51.01 748,007.15 38,155,844.72
m2 4.20 97,746.55 410,535.51
m3 5.93 721,124.06 4,272,660.06
m3 3.28 996,007.84 3,266,905.73

kg 926.54 13,801.44 12,787,566.18
m2 2.93 232,944.00 681,361.20
m3 1.23 996,007.84 1,227,081.66

kg 370.62 13,801.44 5,115,026.47
m2 2.93 232,944.00 681,361.20
m3 10.84 996,007.84 10,796,725.03

kg 2,696.26 13,801.44 37,212,200.39
m2 2.93 252,718.25 739,200.88
HARGA JUMLAH
SAT. VOL
m3 2.15 996,007.84 2,136,436.83

kg 276.58 13,801.44 3,817,247.68
m2 2.93 435,016.25 1,272,422.53
m3 0.43 996,007.84 426,540.36

kg 48.64 13,801.44 671,264.38
m2 2.93 435,016.25 1,272,422.53
m3 0.85 996,007.84 849,719.19

kg 158.68 13,801.44 2,189,960.76
m2 10.50 435,016.25 4,567,670.63
m3 1.10 996,007.84 1,092,496.10

kg 206.28 13,801.44 2,846,993.65
m2 17.03 435,016.25 7,406,151.66
HARGA JUMLAH
SAT. VOL
m3 5.25 996,007.84 5,229,041.18

kg 559.01 13,801.44 7,715,091.89
m2 41.56 435,016.25 18,080,362.89
m3 0.50 996,007.84 493,023.88

kg 67.14 13,801.44 926,644.25
m2 4.13 435,016.25 1,794,442.03
m3 0.34 996,007.84 336,152.65

kg 53.22 13,801.44 734,522.99
m2 2.93 435,016.25 1,272,422.53
m3 1.32 996,007.84 1,314,730.35

kg 237.26 13,801.44 3,274,484.90
m2 15.62 435,016.25 6,794,953.83
m3 0.94 996,007.84 932,263.34

kg 146.40 13,801.44 2,020,541.49
m2 12.22 435,016.25 5,315,898.58
m3 2.19 996,007.84 2,185,739.21

kg 474.98 13,801.44 6,555,444.32
m2 20.12 435,016.25 8,750,895.64
m3 9.36 996,007.84 9,323,006.93

kg 1,897.69 13,801.44 26,190,840.32
m2 39.00 435,016.25 16,966,313.46
m3 2.38 996,007.84 2,373,685.89

kg 570.47 13,801.44 7,873,346.24
m2 9.93 435,016.25 4,319,711.36
m3 2.13 996,007.84 2,122,056.96

kg 169.43 13,801.44 2,338,427.24
m2 10.65 435,016.25 4,634,146.55
SUB JUMLAH …… 301,496,859.72
TOTAL PEK. STRUKTUR …… 315,715,586.22
m2 187.16 97,746.55 18,293,999.93

m2 374.32 55,142.50 20,640,664.89
m2 374.32 23,910.23 8,949,955.87
m2 205.87 36,289.98 7,471,135.10
m2 168.44 43,824.78 7,381,921.79
HARGA JUMLAH
SAT. VOL
m2 173.20 97,746.55 16,929,360.35

m2 346.39 55,142.50 19,100,976.00
m2 346.39 23,910.23 8,282,334.57
m2 190.52 36,289.98 6,913,826.32
m2 155.88 43,824.78 6,831,267.88
m2 49.60 97,746.55 4,848,228.88

m2 99.20 55,142.50 5,470,136.00
m2 99.20 23,910.23 2,371,894.32
m2 44.64 43,824.78 1,956,337.96
m2 5.12 70,759.50 362,288.64
SUB JUMLAH …… 135,804,328.49
m' 9.55 148,365.00 1,416,885.75

unit 3.00 550,000.00 1,650,000.00
m' 14.00 148,365.00 2,077,110.00
m' 6.60 148,365.00 979,209.00
m' 5.10 148,365.00 756,661.50
m' 10.00 148,365.00 1,483,650.00
m' 12.60 148,365.00 1,869,399.00
m' 4.00 148,365.00 593,460.00
m' 9.98 148,365.00 1,480,682.70
m' 25.28 148,365.00 3,750,667.20
m' 6.00 148,365.00 890,190.00
m' 5.80 148,365.00 860,517.00
HARGA JUMLAH
SAT. VOL
m2 2.28 747,542.54 1,704,396.99

m2 2.28 747,542.54 1,704,396.99
m2 3.68 992,430.00 3,652,142.40

m2 1.73 157,530.00 271,739.25
m2 1.08 157,530.00 170,132.40
m2 2.24 157,530.00 352,867.20
m2 2.76 157,530.00 434,782.80
m2 1.02 157,530.00 159,892.95
m2 2.83 157,530.00 446,124.96
m2 8.50 157,530.00 1,338,374.88
m2 1.68 157,530.00 264,650.40
m2 0.92 157,530.00 144,927.60
bh 11.00 144,250.00 1,586,750.00
bh 25.00 18,250.00 456,250.00
bh 1.00 299,000.00 299,000.00
set 6.00 193,500.00 1,161,000.00
SUB JUMLAH …… 31,955,860.97
m2 121.85 44,328.82 5,401,466.72

m' 144.50 39,623.25 5,725,559.63
m2 121.85 59,055.38 7,195,897.44
m2 121.85 27,317.68 3,328,658.70
m2 97.30 44,328.82 4,313,194.19

m' 101.50 39,623.25 4,021,759.88
m2 97.30 59,055.38 5,746,087.99
m2 97.30 27,317.68 2,658,009.78
SUB JUMLAH …… 38,390,634.31
m2 57.50 239,315.00 13,760,612.50
m2 57.50 153,580.20 8,830,861.50

m1 33.00 41,906.00 1,382,898.00
m2 6.60 37,777.50 249,331.50
m2 14.00 110,124.00 1,541,736.00
m2 14.00 88,551.23 1,239,717.25
SUB JUMLAH …… 27,005,156.75
m2 66.75 364,537.35 24,332,868.11

m2 46.75 352,821.15 16,494,388.76
HARGA JUMLAH
SAT. VOL
m2 8.50 352,821.15 2,998,979.78
m2 5.00 224,910.10 1,124,550.50
m2 19.80 284,610.51 5,635,288.10
m2 19.00 364,537.35 6,926,209.65

m2 51.50
m2 7.00 224,910.10 1,574,370.70
m2 27.00 284,610.51 7,684,483.77
SUB JUMLAH …… 66,771,139.37
m2 10.00 750,000.00 7,500,000.00

m2 5.70 750,000.00 4,271,250.00
SUB JUMLAH …… 11,771,250.00
m2 23.50 161,876.88 3,804,106.56

m2 7.00 161,876.88 1,133,138.13
SUB JUMLAH …… 4,937,244.69
TOTAL PEK. ARSITEKTUR …… 316,635,614.58
HARGA JUMLAH
SAT. VOL
ttk 57.00 205,337.50 11,704,237.50
ttk 25.00 122,562.50 3,064,062.50

ttk 15.00 92,562.50 1,388,437.50
ttk 7.00 107,562.50 752,937.50
ttk 7.00 100,062.50 700,437.50
ttk 3.00 103,062.50 309,187.50
ttk 2.00 198,250.00 396,500.00
TOTAL PEK. ELEKTRIKAL …… 18,315,800.00
m' 30.00 144,880.00 4,346,400.00

m' 25.00 20,555.00 513,875.00
ls 1.00 3,500,000.00 3,500,000.00

TOTAL PEK. MEKANIKAL …… 8,360,275.00
Set 1.00 2,685,204.88 2,685,204.88

Set 1.00 450,000.00 450,000.00
Set 1.00 320,000.00 320,000.00
Set 1.00 1,747,500.00 1,747,500.00
Set 2.00 70,000.00 140,000.00
Set 1.00 1,514,500.00 1,514,500.00
Set 2.00 115,000.00 230,000.00
Set 2.00 2,685,204.88 5,370,409.75

Set 2.00 320,000.00 640,000.00
Set 2.00 1,747,500.00 3,495,000.00
Set 2.00 70,000.00 140,000.00
Set 2.00 115,000.00 230,000.00
Total Pekerjaan Sanitair 16,962,614.63
TOTAL PEK. M.E. …… 43,638,689.63
DAFTAR ANALISA HARGA SATUAN PEKERJAAN
ANALISA BIAYA KONSTRUKSI PEKERJAAN TANAH

1 M³ GALIAN TANAH BIASA SEDALAM 1 M
a. Bahan
- M3 @ Rp. - = Rp. -
Sub Jumlah (a) = Rp. -
b. Tenaga
0.7500 Oh Pekerja @ Rp. 50,000.00 = Rp. 37,500.00
0.0250 Oh Mandor @ Rp. 150,000.00 = Rp. 3,750.00
Jumlah (a) = Rp. 41,250.00
c. Jumlah (a + b) = Rp. 41,250.00
d. Overhead dan Profit 15% x c = Rp. 6,187.50
e. Total Harga Satuan Pekerjaan = Rp. 47,437.50
1 M³ URUGAN KEMBALI
a. Bahan
- M3 @ Rp. - = Rp. -
Sub Jumlah (a) = Rp. -
a. Tenaga
0.5000 Oh Pekerja @ Rp. 50,000.00 = Rp. 25,000.00
0.0500 Oh Mandor @ Rp. 150,000.00 = Rp. 7,500.00
Jumlah (a) = Rp. 32,500.00
c. Jumlah (a + b) = Rp. 32,500.00
1 M³ URUGAN PASIR
a. Bahan
1.2000 M3 Pasir Urug @ Rp. 105,000.00 = Rp. 126,000.00
Sub Jumlah (a) = Rp. 126,000.00
b. Tenaga
0.3000 Oh Pekerja @ Rp. 50,000.00 = Rp. 15,000.00
0.0100 Oh Mandor @ Rp. 150,000.00 = Rp. 1,500.00
Sub Jumlah (b) = Rp. 16,500.00
c. Jumlah (a + b) = Rp. 142,500.00
1 M³ URUGAN TANAH
a. Bahan
1.2000 M3 Tanah Timbunan @ Rp. 115,500.00 = Rp. 138,600.00
Sub Jumlah (a) = Rp. 138,600.00
b. Tenaga
0.2500 Oh Pekerja @ Rp. 50,000.00 = Rp. 12,500.00
0.0250 Oh Mandor @ Rp. 150,000.00 = Rp. 3,750.00
c. Jumlah (a + b) = Rp. 154,850.00
1 M³ TIMBUNAN SIRTU
a. Bahan
1.2000 M3 Sirtu @ Rp. 185,900.00 = Rp. 223,080.00
Sub Jumlah (a) = Rp. 223,080.00
b. Tenaga
0.2500 Oh Pekerja @ Rp. 50,000.00 = Rp. 12,500.00
0.0250 Oh Mandor @ Rp. 150,000.00 = Rp. 3,750.00
c. Jumlah (a + b) = Rp. 239,330.00
ANALISA BIAYA KONSTRUKSI PEKERJAAN PONDASI
1 M³ PASANGAN BATU KOSONG
a. Bahan
1.2000 M3 Batu Belah @ Rp. 193,200.00 = Rp.
0.4320 M3 Pasir Urug @ Rp. 105,000.00 = Rp.
Sub Jumlah (a) = Rp.
b. Tenaga
0.7800 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.3900 Oh Tukang Batu @ Rp. 100,000.00 = Rp.
0.0390 Oh Kepala Tukang @ Rp. 125,000.00 = Rp.
0.0390 Oh Mandor @ Rp. 150,000.00 = Rp.
Sub Jumlah (b) = Rp.
c. Jumlah (a + b) = Rp.
d. Overhead dan Profit 15% x c = Rp.
e. Total Harga Satuan Pekerjaan = Rp.
1 M³ PASANGAN PONDASI BATU KALI/GUNUNG 1 Pc : 4 Psr

a. Bahan
1.2000 M3 Batu Gunung @ Rp. 175,400.00 = Rp.
163.0000 Kg Semen Portland @ Rp. 1,200.00 = Rp.
0.5200 M3 Pasir Pasangan @ Rp. 141,800.00 = Rp.
b. Tenaga
1.5000 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0750 Oh Mandor @ Rp. 150,000.00 = Rp.
231,840.00
45,360.00
277,200.00
39,000.00
39,000.00
4,875.00
5,850.00
88,725.00
365,925.00
54,888.75
420,813.75
210,480.00
195,600.00
73,736.00
479,816.00
75,000.00
75,000.00
9,375.00
11,250.00
170,625.00
650,441.00
97,566.15
748,007.15
ANALISA BIAYA KONSTRUKSI PEKERJAAN BETON
1 M³ LANTAI KERJA BETON K 100
a. Bahan
230.0000 Kg Semen Portland @ Rp. 1,200.00 =
0.6400 M3 Pasir Beton @ Rp. 155,400.00 =
0.5710 M3 Batu Pecah 2 - 3 cm @ Rp. 280,400.00 =
Sub Jumlah (a) =
b. Tenaga
1.2000 Oh Pekerja @ Rp. 50,000.00 =
0.2000 Oh Tukang Batu @ Rp. 100,000.00 =
0.0200 Oh Kepala Tukang @ Rp. 125,000.00 =
0.0600 Oh Mandor @ Rp. 150,000.00 =
Sub Jumlah (b) =
c. Jumlah (a + b) =
d. Overhead dan Profit 15% x c =
e. Total Harga Satuan Pekerjaan =
1 M³ MEMBUAT BETON K - 175

a. Bahan
0.5429 M3 Pasir Beton 0.49429 @ Rp. 155,400.00 =
0.7622 M3 Batu Pecah 1 - 2 cm 0.57722 @ Rp. 280,400.00 =
Sub Jumlah (a) =
b. Tenaga
1.6500 Oh Pekerja @ Rp. 50,000.00 =
0.2750 Oh Tukang Batu @ Rp. 100,000.00 =
0.0830 Oh Mandor @ Rp. 150,000.00 =
Sub Jumlah (b) =
c. Jumlah (a + b) =

a. Bahan
0.4986 M3 Pasir Beton 0.49429 @ Rp. 155,400.00 =
0.7756 M3 Batu Pecah 1 - 2 cm 0.57722 @ Rp. 280,400.00 =
Sub Jumlah (a) =
b. Tenaga
1.6500 Oh Pekerja @ Rp. 50,000.00 =
0.2750 Oh Tukang Batu @ Rp. 100,000.00 =
0.0830 Oh Mandor @ Rp. 150,000.00 =
Sub Jumlah (b) =
c. Jumlah (a + b) =

a. Bahan
0.4864 M3 Pasir Beton 0.49429 @ Rp. 155,400.00 =
0.7563 M3 Batu Pecah 1 - 2 cm 0.57722 @ Rp. 280,400.00 =
Sub Jumlah (a) =
b. Tenaga
1.6500 Oh Pekerja @ Rp. 50,000.00 =
0.2750 Oh Tukang Batu @ Rp. 100,000.00 =
0.0830 Oh Mandor @ Rp. 150,000.00 =
Sub Jumlah (b) =
c. Jumlah (a + b) =
1 M1 MEMBUAT KOLOM PRAKTIS BETON BERTULANG

a. Bahan
0.0020 M3 Papan Kayu Kls III @ Rp. 3,439,000.00 =
0.0100 Kg Paku Biasa 5 cm - 12 cm @ Rp. 18,400.00 =
3.0000 Kg Besi Beton Polos @ Rp. 11,000.00 =
0.0450 Kg Kawat Beton @ Rp. 22,100.00 =
0.0060 M3 Pasir Beton @ Rp. 155,400.00 =
0.0090 M3 Batu Pecah 1 -2 cm @ Rp. 280,400.00 =
Sub Jumlah (a) =
b. Tenaga
0.1800 Oh Pekerja @ Rp. 50,000.00 =
0.0200 Oh Tukang Batu @ Rp. 100,000.00 =
0.0200 Oh Tukang Kayu @ Rp. 100,000.00 =
0.0200 Oh Tukang Besi @ Rp. 100,000.00 =
0.0090 Oh Mandor @ Rp. 150,000.00 =
Sub Jumlah (b) =
c. Jumlah (a + b) =
1 M1 MEMBUAT RING BALOK PRAKTIS / LATAI BETON BERTULANG (10 X 15 cm)
a. Bahan
0.0030 M3 Papan Kayu Kls III @ Rp. 3,439,000.00 =
0.0200 Kg Paku Biasa 5 cm - 12 cm @ Rp. 18,400.00 =
0.0500 Kg Kawat Beton @ Rp. 22,100.00 =
0.0090 M3 Pasir Beton @ Rp. 155,400.00 =
0.0150 M3 Batu Pecah 1 -2 cm @ Rp. 280,400.00 =
Sub Jumlah (a) =
b. Tenaga
0.2970 Oh Pekerja @ Rp. 50,000.00 =
0.0330 Oh Tukang Batu @ Rp. 100,000.00 =
0.0330 Oh Tukang Kayu @ Rp. 100,000.00 =
0.0330 Oh Tukang Besi @ Rp. 100,000.00 =
0.0150 Oh Mandor @ Rp. 150,000.00 =
Sub Jumlah (b) =
c. Jumlah (a + b) =
10 Kg PEMBESIAN DENGAN BESI POLOS / ULIR

a. Bahan
0.1500 Kg Kawat Beton @ Rp. 22,100.00 =
Sub Jumlah (a) =
b. Tenaga
0.0070 Oh Pekerja @ Rp. 50,000.00 =
0.0070 Oh Tukang Besi @ Rp. 100,000.00 =
0.0004 Oh Mandor @ Rp. 150,000.00 =
Sub Jumlah (b) =
c. Jumlah (a + b + c) 10 kg =
d. Jumlah (a + b + c) 1 kg Jumlah 1 kg =
e. Overhead dan Profit 15% x c =
f, Total Harga Satuan Pekerjaan =
1 Kg PEMASANGAN DENGAN KUDA-KUDA BAJA IWF
a. Bahan
1.1500 Kg Besi Baja IWF @ Rp. 31,500.00 =
Sub Jumlah (a) =
b. Tenaga
0.0600 Oh Pekerja @ Rp. 50,000.00 =
0.0600 Oh Tukang Las Konstruksi @ Rp. 100,000.00 =
0.0030 Oh Mandor @ Rp. 150,000.00 =
Sub Jumlah (b) =
c. Jumlah (a + b) =
d. Overhead dan Profit 15% 15% x c =
1 M² PASANG BEKISTING UNTUK PONDASI
a. Bahan
0.0400 M3 Papan Kayu Kls. III @ Rp. 3,439,000.00 =
0.3000 Kg Paku Biasa 2" - 5" @ Rp. 18,400.00 =
0.1000 Ltr Minyak Bekisting @ Rp. 3,300.00 =
Sub Jumlah (a) =
b. Tenaga
0.5200 Oh Pekerja @ Rp. 50,000.00 =
0.2600 Oh Tukang Kayu @ Rp. 100,000.00 =
0.0260 Oh Mandor @ Rp. 150,000.00 =
Sub Jumlah (b) =
c. Jumlah (a + b) =
1 M² PASANG BEKISTING UNTUK SLOEF

a. Bahan
0.3000 Kg Paku Biasa 2" - 5" @ Rp. 18,400.00 =
Sub Jumlah (a) =
b. Tenaga
0.5200 Oh Pekerja @ Rp. 50,000.00 =
0.2600 Oh Tukang Kayu @ Rp. 100,000.00 =
0.0260 Oh Mandor @ Rp. 150,000.00 =
Sub Jumlah (b) =
c. Jumlah (a + b) =
1 M² PASANG BEKISTING UNTUK KOLOM
a. Bahan
0.4000 Kg Paku Biasa 2" - 5" @ Rp. 18,400.00 =
0.0150 M3 Balok Kayu Kl. II @ Rp. 4,778,000.00 =
0.3500 Lbr Plywood tebal 9 mm @ Rp. 137,000.00 =
2.0000 Btg Dolken @ Rp. 19,000.00 =
Sub Jumlah (a) =
b. Tenaga
0.6600 Oh Pekerja @ Rp. 50,000.00 =
0.3300 Oh Tukang Kayu @ Rp. 100,000.00 =
0.0330 Oh Mandor @ Rp. 150,000.00 =
Sub Jumlah (b) =
c. Jumlah (a + b) =
1 M² PASANG BEKISTING UNTUK BALOK

a. Bahan
0.4000 Kg Paku Biasa 2" - 5" @ Rp. 18,400.00 =
0.3500 Lbr Plywood tebal 9 mm @ Rp. 137,000.00 =
2.0000 Btg Dolken @ Rp. 19,000.00 =
Sub Jumlah (a) =
b. Tenaga
0.6600 Oh Pekerja @ Rp. 50,000.00 =
0.3300 Oh Tukang Kayu @ Rp. 100,000.00 =
0.0330 Oh Mandor @ Rp. 150,000.00 =
Sub Jumlah (b) =
c. Jumlah (a + b) =
1 M² PASANG BEKISTING UNTUK PLAT LANTAI

a. Bahan
0.4000 Kg Paku Biasa 2" - 5" @ Rp. 18,400.00 =
0.3500 Lbr Plywood Tebal 9 mm @ Rp. 137,000.00 =
6.0000 Btg Dolken Kayu Galam dia 8 - 10 cm, pj. 4 m @ Rp. 19,000.00 =
Sub Jumlah (a) =
b. Tenaga
0.6600 Oh Pekerja @ Rp. 50,000.00 =
0.3300 Oh Tukang Kayu @ Rp. 100,000.00 =
0.0330 Oh Mandor @ Rp. 150,000.00 =
Sub Jumlah (b) =
c. Jumlah (a + b) =
1 M² PASANG BEKISTING UNTUK TANGGA

a. Bahan
0.4000 Kg Paku Biasa 2" - 5" @ Rp. 18,400.00 =
Sub Jumlah (a) =
b. Tenaga
0.6600 Oh Pekerja @ Rp. 50,000.00 =
0.3300 Oh Tukang Kayu @ Rp. 100,000.00 =
0.0330 Oh Mandor @ Rp. 150,000.00 =
Sub Jumlah (b) =
c. Jumlah (a + b) =
1 M² PASANG BEKISTING UNTUK DINDING
a. Bahan
0.4000 Kg Paku Biasa 2" - 5" @ Rp. 18,400.00 =
Sub Jumlah (a) =
b. Tenaga
0.6600 Oh Pekerja @ Rp. 50,000.00 =
0.3300 Oh Tukang Kayu @ Rp. 100,000.00 =
0.0330 Oh Mandor @ Rp. 150,000.00 =
Sub Jumlah (b) =
c. Jumlah (a + b) =
1 M' PASANG KANSTIN BETON

a. Bahan
1.0100 M' Kanstin 20x25x60 @ Rp. 38,900.00 =
0.1000 Kg Pasir Pasang @ Rp. 141,800.00 =
Sub Jumlah (a) =
b. Tenaga
0.2000 Oh Pekerja @ Rp. 50,000.00 =
0.3000 Oh Tukang Kayu @ Rp. 100,000.00 =
0.0250 Oh Mandor @ Rp. 150,000.00 =
Sub Jumlah (b) =
c. Jumlah (a + b) =
Rp. 276,000.00
Rp. 99,456.00
Rp. 160,108.40
Rp. 535,564.40
Rp. 60,000.00
Rp. 20,000.00
Rp. 2,500.00
Rp. 9,000.00
Rp. 91,500.00
Rp. 627,064.40
Rp. 94,059.66
Rp. 721,124.06
Rp. 391,200.00
Rp. 84,360.00
Rp. 213,727.11
Rp. 689,287.11
Rp. 82,500.00
Rp. 27,500.00
Rp. 3,500.00
Rp. 12,450.00
Rp. 125,950.00
Rp. 815,237.11
Rp. 122,285.57
Rp. 937,522.68
Rp. 445,200.00
Rp. 77,478.00
Rp. 217,465.78
Rp. 740,143.78
Rp. 82,500.00
Rp. 27,500.00
Rp. 3,500.00
Rp. 12,450.00
Rp. 125,950.00
Rp. 866,093.78
Rp. 129,914.07
Rp. 996,007.84
Rp. 495,600.00
Rp. 75,591.00
Rp. 212,065.48
Rp. 783,256.48
Rp. 82,500.00
Rp. 27,500.00
Rp. 3,500.00
Rp. 12,450.00
Rp. 125,950.00
Rp. 909,206.48
Rp. 136,380.97
Rp. 1,045,587.45
Rp. 6,878.00
Rp. 184.00
Rp. 33,000.00
Rp. 994.50
Rp. 4,800.00
Rp. 932.40
Rp. 2,523.60
Rp. 49,312.50
Rp. 9,000.00
Rp. 2,000.00
Rp. 2,000.00
Rp. 2,000.00
Rp. 750.00
Rp. 1,350.00
Rp. 17,100.00
Rp. 66,412.50
Rp. 9,961.88
Rp. 76,374.38
Rp. 10,317.00
Rp. 368.00
Rp. 39,600.00
Rp. 1,105.00
Rp. 6,600.00
Rp. 1,398.60
Rp. 4,206.00
Rp. 63,594.60
Rp. 14,850.00
Rp. 3,300.00
Rp. 3,300.00
Rp. 3,300.00
Rp. 1,250.00
Rp. 2,250.00
Rp. 28,250.00
Rp. 91,844.60
Rp. 13,776.69
Rp. 105,621.29
Rp. 115,500.00
Rp. 3,315.00
Rp. 118,815.00
Rp. 350.00
Rp. 700.00
Rp. 87.50
Rp. 60.00
Rp. 1,197.50
Rp. 120,012.50
Rp. 12,001.25
Rp. 1,800.19
Rp. 13,801.44
Rp. 36,225.00
Rp. 36,225.00
Rp. 3,000.00
Rp. 6,000.00
Rp. 750.00
Rp. 450.00
Rp. 10,200.00
Rp. 46,425.00
Rp. 6,963.75
Rp. 53,388.75
Rp. 137,560.00
Rp. 5,520.00
Rp. 330.00
Rp. 143,410.00
Rp. 26,000.00
Rp. 26,000.00
Rp. 3,250.00
Rp. 3,900.00
Rp. 59,150.00
Rp. 202,560.00
Rp. 30,384.00
Rp. 232,944.00
Rp. 154,755.00
Rp. 5,520.00
Rp. 330.00
Rp. 160,605.00
Rp. 26,000.00
Rp. 26,000.00
Rp. 3,250.00
Rp. 3,900.00
Rp. 59,150.00
Rp. 219,755.00
Rp. 32,963.25
Rp. 252,718.25
Rp. 137,560.00
Rp. 7,360.00
Rp. 660.00
Rp. 71,670.00
Rp. 47,950.00
Rp. 38,000.00
Rp. 303,200.00
Rp. 33,000.00
Rp. 33,000.00
Rp. 4,125.00
Rp. 4,950.00
Rp. 75,075.00
Rp. 378,275.00
Rp. 56,741.25
Rp. 435,016.25
Rp. 137,560.00
Rp. 7,360.00
Rp. 660.00
Rp. 86,004.00
Rp. 47,950.00
Rp. 38,000.00
Rp. 317,534.00
Rp. 33,000.00
Rp. 33,000.00
Rp. 4,125.00
Rp. 4,950.00
Rp. 75,075.00
Rp. 392,609.00
Rp. 58,891.35
Rp. 451,500.35
Rp. 137,560.00
Rp. 7,360.00
Rp. 660.00
Rp. 71,670.00
Rp. 47,950.00
Rp. 114,000.00
Rp. 379,200.00
Rp. 33,000.00
Rp. 33,000.00
Rp. 4,125.00
Rp. 4,950.00
Rp. 75,075.00
Rp. 454,275.00
Rp. 68,141.25
Rp. 522,416.25
Rp. 103,170.00
Rp. 7,360.00
Rp. 495.00
Rp. 71,670.00
Rp. 47,950.00
Rp. 38,000.00
Rp. 268,645.00
Rp. 33,000.00
Rp. 33,000.00
Rp. 4,125.00
Rp. 4,950.00
Rp. 75,075.00
Rp. 343,720.00
Rp. 51,558.00
Rp. 395,278.00
Rp. 103,170.00
Rp. 7,360.00
Rp. 660.00
Rp. 95,560.00
Rp. 47,950.00
Rp. 57,000.00
Rp. 311,700.00
Rp. 33,000.00
Rp. 33,000.00
Rp. 4,125.00
Rp. 4,950.00
Rp. 75,075.00
Rp. 386,775.00
Rp. 58,016.25
Rp. 444,791.25
Rp. 39,289.00
Rp. 14,180.00
Rp. 53,469.00
Rp. 10,000.00
Rp. 30,000.00
Rp. 3,750.00
Rp. 3,750.00
Rp. 47,500.00
Rp. 100,969.00
Rp. 15,145.35
Rp. 116,114.35
ANALISA BIAYA KONSTRUKSI PEKERJAAN DINDING & PLESTERAN
1 M² PASANGAN DINDING BATU MERAH TRANSRAM Tebal 1/2 Bt. (1 Pc : 3 Psr)
a. Bahan
70.0000 Bh Batu Merah @ Rp. 550.00 = Rp.
14.3700 Kg Semen PC @ Rp. 1,200.00 = Rp.
b. Tenaga
0.3000 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0150 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M² PASANGAN DINDING BATU MERAH Tebal 1/2 Bt. (1 Pc : 4 Psr )

a. Bahan
9.6800 Kg Semen PC @ Rp. 1,200.00 = Rp.
b. Tenaga
0.3000 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0150 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M² PASANGAN BATU MERAH Tebal 1 Bt. (1 Pc : 4 Psr )

a. Bahan
26.5000 Kg Semen PC @ Rp. 1,200.00 = Rp.
b. Tenaga
0.6000 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0300 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M² PASANGAN BATU RINGAN, UK 60x20x7,5 CM Tebal 1 Bt. (1 Pc : 4 Psr )

a. Bahan
8.4000 Bh Bata Ringan @ Rp. 11,600.00 = Rp.
26.5000 Kg Semen PC @ Rp. 1,200.00 = Rp.
b. Tenaga
0.6000 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0300 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M² PLESTERAN DINDING PREMIUM PLESTER PM 200
a. Bahan
20.0000 kg Plesteran (PM - 200) - Premium Plester @ Rp. 1,400.00 = Rp.
b. Tenaga
0.1500 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0080 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M² PLESTERAN TRANSRAM 1 Pc : 3 Psr, Tebal 15 mm
a. Bahan
7.7760 Kg Semen PC @ Rp. 1,200.00 = Rp.
0.0230 Kg Pasir Pasangan @ Rp. 141,800.00 = Rp.
b. Tenaga
0.3000 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0150 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M² PLESTERAN 1 Pc : 4 Psr, Tebal 15 mm
a. Bahan
6.2400 Kg Semen PC @ Rp. 1,200.00 = Rp.
b. Tenaga
0.3000 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0150 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M² PLESTERAN SIAR PAS. BATU KALI 1 Pc : 2 Psr

a. Bahan
6.3400 Kg Semen PC @ Rp. 1,200.00 = Rp.
b. Tenaga
0.3000 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0150 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M² ACIAN (FINE COAT PM300)

a. Bahan
0.4950 Kg Acian (PM - 300) - Fine Coat @ Rp. 1,700.00 = Rp.
b. Tenaga
0.1500 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0080 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M² ACIAN
a. Bahan
3.2500 Kg Semen PC @ Rp. 1,200.00 = Rp.
b. Tenaga
0.2000 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0100 Oh Mandor @ Rp. 150,000.00 = Rp.
1 BH PROFIL KAKI DAN KEPALA KOLOM
a. Bahan
36.5000 Kg Semen PC @ Rp. 1,200.00 = Rp.
b. Tenaga
1.0000 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0750 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M' PROFIL DINDING BATU

a. Bahan
20.5000 Kg Semen PC @ Rp. 1,200.00 = Rp.
b. Tenaga
0.2000 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0100 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M' LES PENEBALAN DINDING BATU

a. Bahan
4.0000 Kg Semen PC @ Rp. 1,200.00 = Rp.
b. Tenaga
0.0500 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0020 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M' PEMBONGKARAN DINDING

a. Bahan
@ Rp. = Rp.
b. Tenaga
0.6670 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.3300 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M² VENTILASI BLOCK (ROSTER)

a. Bahan
12.0000 bh Roster @ Rp. 18,500.00 = Rp.
b. Tenaga
0.2000 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0100 Oh Mandor @ Rp. 150,000.00 = Rp.
38,500.00
17,244.00
5,672.00
61,416.00
15,000.00
10,000.00
1,250.00
2,250.00
28,500.00
89,916.00
13,487.40
103,403.40
38,500.00
11,616.00
6,381.00
56,497.00
15,000.00
10,000.00
1,250.00
2,250.00
28,500.00
84,997.00
12,749.55
97,746.55
77,000.00
31,800.00
13,187.40
121,987.40
30,000.00
20,000.00
2,500.00
4,500.00
57,000.00
178,987.40
26,848.11
205,835.51
97,440.00
31,800.00
6,097.40
135,337.40
30,000.00
20,000.00
2,500.00
4,500.00
57,000.00
192,337.40
28,850.61
221,188.01
28,000.00
28,000.00
7,500.00
10,000.00
1,250.00
1,200.00
19,950.00
47,950.00
7,192.50
55,142.50
9,331.20
3,261.40
12,592.60
15,000.00
15,000.00
1,875.00
2,250.00
34,125.00
46,717.60
7,007.64
53,725.24
7,488.00
3,403.20
10,891.20
15,000.00
15,000.00
1,875.00
2,250.00
34,125.00
45,016.20
6,752.43
51,768.63
7,608.00
1,701.60
9,309.60
15,000.00
15,000.00
1,875.00
2,250.00
34,125.00
43,434.60
6,515.19
49,949.79
841.50
841.50
7,500.00
10,000.00
1,250.00
1,200.00
19,950.00
20,791.50
3,118.73
23,910.23
3,900.00
3,900.00
10,000.00
10,000.00
1,250.00
1,500.00
22,750.00
26,650.00
3,997.50
30,647.50
96,250.00
77,990.00
43,800.00
218,040.00
50,000.00
125,000.00
9,375.00
11,250.00
195,625.00
413,665.00
62,049.75
475,714.75
14,180.00
24,600.00
38,780.00
10,000.00
10,000.00
1,250.00
1,500.00
22,750.00
61,530.00
9,229.50
70,759.50
2,836.00
4,800.00
7,636.00
2,500.00
42,000.00
625.00
300.00
45,425.00
53,061.00
7,959.15
61,020.15
0.00
0.00
33,350.00
49,500.00
82,850.00
82,850.00
12,427.50
95,277.50
222,000.00
222,000.00
10,000.00
10,000.00
1,250.00
1,500.00
22,750.00
244,750.00
36,712.50
281,462.50
ANALISA BIAYA KONSTRUKSI PEKERJAAN PENUTUP ATAP
1 M² KUDA-KUDA BAJA RINGAN
a. Bahan
0.350 btg Main Truss C 75 - 100 @ Rp. 125,000.00 = Rp.
0.300 btg Main Truss C 75 - 75 @ Rp. 90,000.00 = Rp.
0.400 btg Top Span 0,40 - 0,60 @ Rp. 65,000.00 = Rp.
10.000 bj Screw 12 - 14 x 20 @ Rp. 700.00 = Rp.
4.000 bj Screw 10 - 16 x 16 @ Rp. 700.00 = Rp.
2.000 bj Dynabolt @ Rp. 6,400.00 = Rp.
1.000 bj Alat Bantu @ Rp. 10,000.00 = Rp.
b. Tenaga
0.7000 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.3000 Oh Tukang Kayu @ Rp. 100,000.00 = Rp.
0.0500 Oh Mandor @ Rp. 150,000.00 = Rp.
c. Jumlah (a + b + c) = Rp.
d. Overhead dan Profit 15% x d = Rp.
1 M² PASANGAN GENTENG METAL

a. Bahan
1.0200 Lbr Atap Genteng Metal ex. Multi Roof @ Rp. 91,400.00 = Rp.
1.2000 M1 Karet Pelapis Genteng @ Rp. 11,600.00 = Rp.
0.2000 Kg Paku Ulir @ Rp. 25,000.00 = Rp.
b. Tenaga
0.2000 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0010 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M² PASANGAN ATAP SPANDEK

a. Bahan
0.5714 m2 Atap Spandek T.0,45 mm @ Rp. 57,800.00 = Rp.
0.0750 kg Paku Sekrup @ Rp. 26,300.00 = Rp.
b. Tenaga
0.2800 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0150 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M' PASANGAN NOK GENTENG METAL

a. Bahan
1.2000 Lbr Nok Metal @ Rp. 66,200.00 = Rp.
0.2000 Kg Paku Ulir @ Rp. 25,000.00 = Rp.
b. Tenaga
0.0840 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0040 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M' PASANG TALANG KARET DATAR/JURAI

a. Bahan
1.0500 M Karet Talang @ Rp. 7,100.00 = Rp.
0.0150 Kg Paku Ulir @ Rp. 25,000.00 = Rp.
0.0190 M3 Papan Kayu Kls II @ Rp. 5,093,000.00 = Rp.
b. Tenaga
0.2000 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0100 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M' LISTPLANK WOODPLANK 2x20 (1M')
a. Bahan
1.2000 m' Woodplank L.20 cm T.8 mm @ Rp. 15,200.00 = Rp.
3.0000 kg Paku Sekrup @ Rp. 400.00 = Rp.
b. Tenaga
0.1000 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0050 Oh Mandor @ Rp. 150,000.00 = Rp.
c. Peralatan
Sub Jumlah (c) = Rp.

d. Jumlah (a + b + c) = Rp.
e. Overhead dan Profit 15% x d = Rp.
f. Total Harga Satuan Pekerjaan = Rp.
1 M2 RANGKA ATAP BESI SIKU
a. Bahan
4.2000 M' Besi Siku 4x4 @ Rp. 10,300.00 = Rp.
1.5000 bks Elektroda Las @ Rp. 10,000.00 = Rp.
b. Tenaga
0.2000 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.1000 Oh Tukang Besi @ Rp. 100,000.00 = Rp.
0.0750 Oh Mandor @ Rp. 150,000.00 = Rp.
c. Peralatan
Sub Jumlah (c) = Rp.

d. Jumlah (a + b + c) = Rp.
e. Overhead dan Profit 15% x d = Rp.
f. Total Harga Satuan Pekerjaan = Rp.
43,750.00
27,000.00
26,000.00
7,000.00
2,800.00
12,800.00
10,000.00
129,350.00
35,000.00
30,000.00
6,250.00
7,500.00
78,750.00
208,100.00
31,215.00
239,315.00
93,228.00
13,920.00
5,000.00
112,148.00
10,000.00
10,000.00
1,250.00
150.00
21,400.00
133,548.00
20,032.20
153,580.20
33,028.57
1,972.50
35,001.07
14,000.00
22,000.00
3,750.00
2,250.00
42,000.00
77,001.07
11,550.16
88,551.23
79,440.00
5,000.00
84,440.00
4,200.00
12,500.00
1,625.00
600.00
18,925.00
103,365.00
15,504.75
118,869.75
7,455.00
375.00
96,767.00
104,597.00
10,000.00
40,000.00
3,125.00
1,500.00
54,625.00
159,222.00
23,883.30
183,105.30
18,240.00
1,200.00
19,440.00
5,000.00
10,000.00
1,250.00
750.00
17,000.00
0.00
36,440.00
5,466.00
41,906.00
43,260.00
15,000.00
58,260.00
10,000.00
10,000.00
6,250.00
11,250.00
37,500.00
0.00
95,760.00
14,364.00
110,124.00
ANALISA BIAYA KONSTRUKSI PEKERJAAN PLAFOND
1 M² PEKERJAAN PLAFOND ETERNIT 100 x 100 cm
a. Bahan
1.1000 Lbr Eternit @ Rp. 19,400.00 = Rp.
0.1100 bh Paku Sekrup @ Rp. 26,300.00 = Rp.
b. Tenaga
0.0300 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0700 Oh Tukang Besi/Aluminium @ Rp. 100,000.00 = Rp.
0.0040 Oh Mandor @ Rp. 150,000.00 = Rp.
d. Overhead dan Profit 15% 15% x c = Rp.
1 M² PEKERJAAN PLAFOND TRIPLEKS 120 x 240 cm

a. Bahan
0.3750 Lbr Tripleks 3 mm @ Rp. 70,000.00 = Rp.
0.1100 bh Paku Sekrup @ Rp. 26,300.00 = Rp.
b. Tenaga
0.1000 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0050 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M² PEKERJAAN PLAFOND CALSi BOARD (120X240X9) MM, Tebal 4 mm

a. Bahan
0.3640 Lbr Calsi Board @ Rp. 73,500.00 = Rp.
0.1100 Kg Paku Sekrup @ Rp. 26,300.00 = Rp.
b. Tenaga
0.1000 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0050 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M² PEKERJAAN PLAFOND GYPSUM BOARD (120X240X9) MM, Tebal 9 mm

a. Bahan
0.3640 Lbr Gypsum Board @ Rp. 66,700.00 = Rp.
b. Tenaga
0.1000 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0050 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M' PASANG LIST PLAFOND GYPSUM
a. Bahan
1.0500 M' Les Profil Gypsum @ Rp. 22,600.00 = Rp.
0.1500 Kg Compone A Plus Biru @ Rp. 3,500.00 = Rp.
b. Tenaga
0.0600 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0030 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M' PASANG LIST PLAFOND KAYU

a. Bahan
1.0500 M' Les Profil Kayu @ Rp. 4,125.00 = Rp.
b. Tenaga
0.0500 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0030 Oh Mandor @ Rp. 150,000.00 = Rp.
21,340.00
2,893.00
24,233.00
1,500.00
7,000.00
875.00
600.00
9,975.00
34,208.00
5,131.20
39,339.20
26,250.00
2,893.00
29,143.00
5,000.00
10,000.00
1,250.00
750.00
17,000.00
46,143.00
6,921.45
53,064.45
26,754.00
2,893.00
29,647.00
5,000.00
5,000.00
625.00
750.00
11,375.00
41,022.00
6,153.30
47,175.30
24,278.80
2,893.00
27,171.80
5,000.00
5,000.00
625.00
750.00
11,375.00
38,546.80
5,782.02
44,328.82
23,730.00
525.00
24,255.00
3,000.00
6,000.00
750.00
450.00
10,200.00
34,455.00
5,168.25
39,623.25
4,331.25
263.00
4,594.25
2,500.00
5,000.00
625.00
450.00
8,575.00
13,169.25
1,975.39
15,144.64
ANALISA BIAYA KONSTRUKSI PEKERJAAN PENUTUP LANTAI & DINDING
1 M² PAS. SCREED LANTAI KERAMIK/GRANIT
a. Bahan
b. Tenaga
0.0700 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0080 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M² PAS. LANTAI GRANIT 60 X 60 cm

a. Bahan
3.0000 Bh Granit 60 X 60 ex. Granito @ Rp. 79,700.00 = Rp.
1.3000 Kg Semen Warna @ Rp. 17,400.00 = Rp.
b. Tenaga
0.2400 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0120 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M² PAS. LANTAI GRANIT 30 X 60 cm

a. Bahan
5.6000 Bh Granit 60 X 60 ex. Granito @ Rp. 38,100.00 = Rp.
b. Tenaga
0.2400 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0120 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M² PAS. LANTAI 60 X 60 cm
a. Bahan
3.1000 Bh Keramik 60 X 60 ex. Roman @ Rp. 73,500.00 = Rp.
b. Tenaga
0.2400 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0120 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M² PAS. LANTAI GRANIT/KERAMIK 40 X 40 cm

a. Bahan
6.6300 Bh Keramik 40 x 40 Putih @ Rp. 14,700.00 = Rp.
6.6300 Bh Keramik 40 x 40 Warna @ Rp. 15,200.00 = Rp.
6.6300 Bh Granit 40x40 Berwarna @ Rp. 37,600.00 = Rp.
Sub Jumlah (a1) = Rp.
b. Tenaga
0.2400 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0120 Oh Mandor @ Rp. 150,000.00 = Rp.
c. Jumlah (a + b + c) Keramik 40 x 40 Putih = Rp.
Keramik 40 x 40 Warna
Granit 40x40 Berwarna
d. Overhead dan Profit 15% 15% x c = Rp.
e. Total Harga Satuan Pekerjaan

Keramik 40 x 40 Putih Jumlah (a1 + b) = Rp.
Keramik 40 x 40 Warna Jumlah (a2 + b) = Rp.
Granit 40x40 Berwarna Jumlah (a3 + b) = Rp.
1 M² PAS. LANTAI KERAMIK 30 X 30 cm
a. Bahan
11.8700 Bh Keramik 30x30 Warna @ Rp. 8,000.00 = Rp.
b. Tenaga
0.7000 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0350 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M² PAS. LANTAI KERAMIK 30 X 60 cm

a. Bahan
5.6000 Bh Keramik 30x30 Warna @ Rp. 12,300.00 = Rp.
b. Tenaga
0.7000 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0350 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M² PAS. LANTAI VINYL 30X30

a. Bahan
3.0000 Bh Homogeneuos Vinyl 2,6 mm/0,7 mm @ Rp. 180,000.00 = Rp.
0.3500 Kg Lem vinyl @ Rp. 58,400.00 = Rp.
b. Tenaga
0.1500 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0080 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M² PAS. LANTAI KERAMIK PUTIH/BERWARNA 20 X 20 cm

a. Bahan
26.5000 Bh Keramik Putih/Warna 20x20 @ Rp. 2,600.00 = Rp.
b. Tenaga
0.7000 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0350 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M² PAS. DINDING KERAMIK WARNA 20 X 40 cm
a. Bahan
13.0000 Bh Keramik Warna 20x25 @ Rp. 8,100.00 = Rp.
b. Tenaga
0.9000 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0450 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M² PASANGAN DINDING/ LANTAI BATU ALAM

a. Bahan
12.5000 M2 Batu Alam Strip @ Rp. 19,600.00 = Rp.
b. Tenaga
0.6200 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0300 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M1 PAS. PLINT LANTAI GRANIT CURVE 20 X 10 cm

a. Bahan
1.7000 Bh Plint Cove Granit 20x10x2,8 cm @ Rp. 23,400.00 = Rp.
1.1400 Kg Semen Porland @ Rp. 1,200.00 = Rp.
0.0030 M3 Pasir Pasang @ Rp. 17,400.00 = Rp.
Sub Jumlah (a)
b. Tenaga
0.0900 OH Pekerja @ Rp. 50,000.00 = Rp.
0.0900 OH Tukang Batu @ Rp. 100,000.00 = Rp.
0.0090 OH Kapala Tukang @ Rp. 125,000.00 = Rp.
0.0050 OH Mandor @ Rp. 150,000.00 = Rp.
1 M1 PAS. PLINT LANTAI GRANIT 10 X 40 cm

a. Bahan
2.6500 Bh Plint Granite 10 x 40 cm @ Rp. 6,000.00 = Rp.
Sub Jumlah (a)
b. Tenaga
0.0900 OH Pekerja @ Rp. 50,000.00 = Rp.
0.0050 OH Mandor @ Rp. 150,000.00 = Rp.
1 M1 PAS. PLINT LANTAI KERAMIK 10 X 30 cm

a. Bahan
3.5300 Bh Plint Keramik 10 x 30 cm @ Rp. 3,000.00 = Rp.
Sub Jumlah (a)
b. Tenaga
0.0900 OH Pekerja @ Rp. 50,000.00 = Rp.
0.0050 OH Mandor @ Rp. 150,000.00 = Rp.
1 M² PAVING BLOCK
a. Bahan
58.0000 Bh Paving Blok @ Rp. 1,100.00 = Rp.
0.0350 M3 Pasir Urug @ Rp. 105,000.00 = Rp.
b. Tenaga
0.2000 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0060 Oh Mandor @ Rp. 150,000.00 = Rp.
5,184.00
2,268.80
7,452.80
3,500.00
700.00
18,750.00
1,200.00
24,150.00
31,602.80
4,740.42
36,343.22
239,100.00
11,400.00
22,620.00
6,381.00
279,501.00
12,000.00
12,000.00
1,500.00
1,800.00
27,300.00
306,801.00
46,020.15
352,821.15
213,360.00
11,400.00
22,620.00
6,381.00
253,761.00
12,000.00
12,000.00
1,500.00
1,800.00
27,300.00
281,061.00
42,159.15
323,220.15
227,850.00
11,520.00
26,100.00
6,381.00
271,851.00
12,000.00
12,000.00
1,500.00
1,800.00
27,300.00
299,151.00
44,872.65
344,023.65
97,461.00
100,776.00
249,288.00
11,400.00
22,620.00
6,381.00
137,862.00
141,177.00
289,689.00
12,000.00
12,000.00
1,500.00
1,800.00
27,300.00
165,162.00
168,477.00
316,989.00
24,774.30
25,271.55
47,548.35
189,936.30
193,748.55
364,537.35
94,960.00
12,000.00
26,100.00
6,381.00
139,441.00
35,000.00
35,000.00
4,375.00
5,250.00
79,625.00
219,066.00
32,859.90
251,925.90
68,880.00
12,000.00
26,100.00
6,381.00
113,361.00
35,000.00
35,000.00
4,375.00
5,250.00
79,625.00
192,986.00
28,947.90
221,933.90
540,000.00
20,440.00
560,440.00
7,500.00
15,000.00
1,875.00
1,200.00
25,575.00
586,015.00
87,902.25
673,917.25
68,900.00
12,480.00
28,188.00
6,381.00
115,949.00
35,000.00
35,000.00
4,375.00
5,250.00
79,625.00
195,574.00
29,336.10
224,910.10
105,300.00
11,160.00
26,100.00
2,552.40
145,112.40
45,000.00
45,000.00
5,625.00
6,750.00
102,375.00
247,487.40
37,123.11
284,610.51
245,000.00
14,100.00
4,963.00
264,063.00
31,000.00
35,000.00
4,375.00
4,500.00
74,875.00
338,938.00
50,840.70
389,778.70
39,780.00
1,368.00
52.20
14,180.00
55,380.20
4,500.00
9,000.00
1,125.00
750.00
15,375.00
70,755.20
10,613.28
81,368.48
15,900.00
1,368.00
52.20
14,180.00
31,500.20
4,500.00
9,000.00
1,125.00
750.00
15,375.00
46,875.20
7,031.28
53,906.48
10,590.00
1,368.00
52.20
14,180.00
26,190.20
4,500.00
9,000.00
1,125.00
750.00
15,375.00
41,565.20
6,234.78
47,799.98
63,800.00
3,675.00
67,475.00
10,000.00
10,000.00
1,250.00
900.00
22,150.00
89,625.00
13,443.75
103,068.75
ANALISA BIAYA KONSTRUKSI PEKERJAAN PENGECATAN
1 M² PENUTUPAN DINDING BARU DENGAN WALL PAPER
a. Bahan
1.100 M2 Wall Paper @ Rp. 200,000.00
0.500 Kg Lem Fox Kuning @ Rp. 58,400.00
0.055 Kg Lem Fox Putih @ Rp. 16,100.00
b. Tenaga
0.1000 Oh Pekerja @ Rp. 50,000.00
0.4000 Oh Tukang Kayu @ Rp. 100,000.00
0.0100 Oh Kepala Tukang @ Rp. 125,000.00
0.0010 Oh Mandor @ Rp. 150,000.00
1 M² PENGECATAN TEMBOK BARU/PLAFOND (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup)
a. Bahan
0.1000 Kg Plamir @ Rp. 11,800.00 = Rp.
0.1000 Kg Cat Dasar @ Rp. 21,000.00 = Rp.
0.2600 Kg Cat Tembok Setara Metrolite @ Rp. 46,200.00 = Rp.
b. Tenaga
0.0200 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0630 Oh Tukang Cat @ Rp. 100,000.00 = Rp.
0.0025 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M² PEKERJAAN WATERPROOFING
a. Bahan
1.0000 m2 Water Proofing Membrant, Proofex Torcheal T. 3.5 mm @ Rp. 132,300.00 = Rp.
b. Tenaga
0.0200 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0025 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M² PENGECETAN TEMBOK BARU (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup) - EXTERIOR
a. Bahan
0.1000 Kg Plamir @ Rp. 11,800.00 = Rp.
0.1000 Kg Cat Dasar @ Rp. 60,800.00 = Rp.
0.2600 Kg Cat Tembok Exterior Ex. Mowilex @ Rp. 86,100.00 = Rp.
b. Tenaga
0.0200 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0025 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M² PENGECETAN TEMBOK BARU (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup) - INTERIOR
a. Bahan
0.1000 Kg Plamir @ Rp. 11,800.00 = Rp.
0.1000 Kg Cat Dasar @ Rp. 60,800.00 = Rp.
0.2600 Kg Cat Tembok Interior Eq, Mowilex @ Rp. 60,900.00 = Rp.
b. Tenaga
0.0200 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0025 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M² PENGECETAN TEMBOK LAMA (1 lapis cat dasar, 2 lapis cat penutup)
a. Bahan
0.1200 Kg Cat Dasar @ Rp. 60,800.00 = Rp.
0.1800 Kg Cat Penutup @ Rp. 60,900.00 = Rp.
b. Tenaga
0.0280 Kg Pekerja @ Rp. 50,000.00 = Rp.
0.0025 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M² PENGECETAN BIDANG KAYU BARU (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup)
a. Bahan
0.2000 Kg Cat Meni @ Rp. 12,500.00 = Rp.
0.1500 Kg Dempul @ Rp. 31,500.00 = Rp.
0.1700 Kg Cat Dasar @ Rp. 21,000.00 = Rp.
0.1000 Lbr Amplas/Kertas Gosok @ Rp. 1,500.00 = Rp.
b. Tenaga
0.0700 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0025 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M² PENGECETAN BIDANG KAYU LAMA (1 lapis cat dasar, 2 lapis cat penutup)
a. Bahan
0.1500 Kg Dempul @ Rp. 31,500.00 = Rp.
0.1700 Kg Cat Dasar @ Rp. 21,000.00 = Rp.
b. Tenaga
0.0700 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0025 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M² PENGECETAN ATAP (1 lapis cat dasar, 2 lapis cat penutup)

a. Bahan
0.1100 Kg Cat Dasar @ Rp. 35,000.00 = Rp.
b. Tenaga
0.0240 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0180 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M² PELABURAN BIDANG KAYU DENGAN RESIDU

a. Bahan
0.3500 Ltr Residu @ Rp. 6,500.00 = Rp.
b. Tenaga
0.1000 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0060 Oh Mandor @ Rp. 150,000.00 = Rp.
1 M² PENGECETAN BESI
a. Bahan
0.2000 Kg Cat Meni @ Rp. 12,500.00 = Rp.
0.2600 Kg Cat Besi @ Rp. 21,300.00 = Rp.
0.0500 Liter Minyak Cat @ Rp. 31,500.00 = Rp.
b. Tenaga
0.0700 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0030 Oh Mandor @ Rp. 150,000.00 = Rp.
220,000.00
29,200.00
885.50
250,085.50
5,000.00
40,000.00
1,250.00
150.00
46,400.00
296,485.50
44,472.83
340,958.33
1,180.00
2,100.00
12,012.00
15,292.00
1,000.00
6,300.00
787.50
375.00
8,462.50
23,754.50
3,563.18
27,317.68
132,300.00
132,300.00
1,000.00
6,300.00
787.50
375.00
8,462.50
140,762.50
21,114.38
161,876.88
1,180.00
6,080.00
22,386.00
29,646.00
1,000.00
6,300.00
787.50
375.00
8,462.50
38,108.50
5,716.28
43,824.78
1,180.00
6,080.00
15,834.00
23,094.00
1,000.00
6,300.00
787.50
375.00
8,462.50
31,556.50
4,733.48
36,289.98
7,296.00
10,962.00
18,258.00
1,400.00
4,200.00
525.00
375.00
6,500.00
24,758.00
3,713.70
28,471.70
2,500.00
4,725.00
3,570.00
16,380.00
150.00
27,325.00
3,500.00
900.00
750.00
375.00
5,525.00
32,850.00
4,927.50
37,777.50
4,725.00
3,570.00
10,710.00
500.00
19,505.00
3,500.00
7,500.00
937.50
375.00
12,312.50
31,817.50
4,772.63
36,590.13
3,850.00
11,875.00
15,725.00
1,200.00
24,000.00
4,500.00
2,700.00
32,400.00
48,125.00
7,218.75
55,343.75
2,275.00
2,275.00
5,000.00
900.00
5,900.00
8,175.00
1,226.25
9,401.25
2,500.00
5,538.00
1,575.00
150.00
9,763.00
3,500.00
4,900.00
1,625.00
450.00
10,475.00
20,238.00
3,035.70
23,273.70
1 M² PASANGAN RANGKA PLAFON HOLLOW
a. Bahan
4.1000 M' Hollow Galvalum 40x40x0.8 mm ex. GT @ Rp. 6,700.00
3.1000 M' Hollow Galvalum 20x40x0.8mm ex. GT @ Rp. 4,500.00
0.1000 Kg Paku Sekrup @ Rp. 26,300.00
Sub Jumlah (a)
b. Tenaga
0.0430 Oh Pekerja @ Rp. 50,000.00
0.0430 Oh Tukang Besi/Aluminium @ Rp. 100,000.00
0.0021 Oh Mandor @ Rp. 150,000.00
Sub Jumlah (b)
c. Jumlah (a + b)
d. Overhead dan Profit 15%
1 M² PASANGAN RANGKA DINDING HOLLOW

a. Bahan
4.1000 M' Hollow Galvalum 40x40x0.8 mm @ Rp. 6,700.00
0.1000 Kg Paku Sekrup @ Rp. 26,300.00
Sub Jumlah (a)
b. Tenaga
0.0430 Oh Pekerja @ Rp. 50,000.00
0.0430 Oh Tukang Besi/Aluminium @ Rp. 100,000.00
0.0021 Oh Mandor @ Rp. 150,000.00
Sub Jumlah (b)
c. Jumlah (a + b)
1 M' GORDING BESI HOLLOW

a. Bahan
1.0000 M' Hollow Galvalum 40x40x0.8 mm @ Rp. 6,700.00
Sub Jumlah (a)
b. Tenaga
0.0430 Oh Pekerja @ Rp. 50,000.00
0.0430 Oh Tukang Besi @ Rp. 100,000.00
0.0021 Oh Mandor @ Rp. 150,000.00
Sub Jumlah (b)
c. Jumlah (a + b)
= Rp. 27,470.00
= Rp. 13,950.00
= Rp. 2,630.00
= Rp. 44,050.00
= Rp. 2,150.00
= Rp. 4,300.00
= Rp. 537.50
= Rp. 315.00
= Rp. 7,302.50
= Rp. 51,352.50
xc = Rp. 7,702.88
= Rp. 59,055.38
= Rp. 27,470.00
= Rp. 2,630.00
= Rp. 30,100.00
= Rp. 2,150.00
= Rp. 4,300.00
= Rp. 537.50
= Rp. 315.00
= Rp. 7,302.50
= Rp. 37,402.50
xc = Rp. 5,610.38
= Rp. 43,012.88
= Rp. 6,700.00
= Rp. 6,700.00
= Rp. 2,150.00
= Rp. 4,300.00
= Rp. 537.50
= Rp. 315.00
= Rp. 7,302.50
= Rp. 14,002.50
xc = Rp. 2,100.38
= Rp. 16,102.88
PEKERJAAN KUSEN ALLUMUNIUM PINTU DAN JENDELA
1 M' Pek dan Pas. Kusen Pintu/Jendela dan Rangka Alumunium Dinding Partisi
Bahan
Kusen Profil Allumunium 4", ex. Alexindo 1.100 m' 86,300.00
Skrup Fixer 2.000 bj 600.00
Sealent 0.110 tube 46,000.00
Jumlah (1)
Tenaga
Pekerja 0.310 OH 50,000.00
Tukang Allumunium 0.310 OH 100,000.00
Kepala tukang 0.003 OH 125,000.00
Mandor 0.002 OH 150,000.00
Jumlah (2)
JUMLAH (1) + (2)
Membuat dan memasang 1 m³ kusen pintu dan kusen jendela Kayu Kls II
Bahan
Balok Kayu KLS II 1.1000 m³ 4,600,000.00
Paku 10 cm 1.2500 kg 18,400.00
Jumlah (1)
Tenaga
Pekerja 6.0000 OH 50,000.00
Tukang Kayu 18.0000 OH 100,000.00
Kepala Tukang 1.8000 OH 125,000.00
Mandor 0.3000 OH 150,000.00
Jumlah (2)
JUMLAH (1) + (2)
1 M2 Pas. Kaca Mati Dan Cermin
Bahan
Kaca Bening T. 3 mm 1.100 m2
Kaca Bening T. 5 mm 1.100 m2 132,300.00
Kaca Bening T. 6 mm 1.100 m2 303,600.00
Kaca Bening T. 10 mm 1.100 m2
Kaca Bening T. 8 mm 1.100 m2 356,500.00
Kaca Ryben T. 3 mm 1.100 m2
Kaca Ryben T. 5 mm 1.100 m2
Kaca Tempered T. 12 mm+ Lem Silicon 1.100 m2 891,300.00
Cermin T. 3 mm 1.100 m2
Cermin T. 5 mm 1.100 m2
Jumlah (1)
Tenaga
Pekerja 0.150 OH 50,000.00
Tukang Kaca 0.015 OH 100,000.00
Mandor 0.008 OH 150,000.00
Jumlah (2)
Kaca Bening T. 3 mm
Kaca Bening T. 5 mm
Kaca Bening T. 6 mm
Kaca Bening T. 8 mm
Kaca Bening T. 10 mm
Kaca Ryben T. 3 mm
Kaca Ryben T. 5 mm
Kaca Tempered T. 12 mm+ Lem Silicon
Cermin T. 3 mm
Cermin T. 5 mm
1 M2 Pek dan Pas. Daun Pintu Multipleks Rangkap Lapis HPL
Bahan
Rangka Pintu Multipleks Kw.Import 0.922 m2 45,900.00
Multipleks T. 9 mm (Double-2 Sisi) 2.200 m2 45,900.00
Kaca Bening 6 mm 0.100 m2 345,960.00
HPL ex. Taco 2.200 m2 65,900.00
Edginn HPL L. 4 cm ex. Taco 1.100 m' 15,000.00
Lem Kuning 0.700 kg 58,333.00
Lem Putih 0.300 bks 16,100.00
Paku Tembak 2 cm 0.310 dos 32,200.00
Kain Majon 0.200 kg 12,700.00
Jumlah (1)
Tenaga
Upah Kerja 1.000 ls 350,000.00
Jumlah (2)
JUMLAH (1) + (2)
Membuat dan memasang 1 m² Daun Pintu panel; Kayu Kls II
Bahan
Papan Kayu KLS II 0.0550 m³ 5,175,000.00
Pas. Engsel Pintu (3 bh) 1.000 set 28,450.00
Pas. Grendel Pintu 1.000 set 33,075.00
Jumlah (1)
Tenaga
Pekerja 1.0000 OH 50,000.00
Tukang Kayu 2.5000 OH 100,000.00
Mandor 0.0500 OH 150,000.00
Jumlah (2)
JUMLAH (1) + (2)
1 Buah Pasang Engsel Pintu 4" Stainles Steel ex. SES
Bahan
Engsel Pintu 1.000 bh 9,100.00
Jumlah (1)
Tenaga
Pekerja 0.015 OH 50,000.00
Tukang Kayu 0.070 OH 100,000.00
Mandor 0.001 OH 150,000.00
Jumlah (2)
JUMLAH (1) + (2)
1 Psg, Pasang Grendel Sendok Tanam
Bahan
Grendel Sendok Tanam 1.000 bh 132,800.00
Jumlah (1)
Tenaga
Pekerja 0.001 OH 50,000.00
Tukang Kayu 0.100 OH 100,000.00
Mandor 0.001 OH 150,000.00
Jumlah (2)
JUMLAH (1) + (2)
1 Set, Pasang Kunci Tanam
Bahan
Kunci Tanam Stainles Steel ex. Gerber 1.000 set 185,000.00
Jumlah (1)
Tenaga
Pekerja 0.005 OH 50,000.00
Tukang Kayu 0.450 OH 100,000.00
Mandor 0.005 OH 150,000.00
Jumlah (2)
JUMLAH (1) + (2)
1 Set, Pasang Door Closer
Bahan
Door Closer ex. Gerber 1.000 set 175,000.00
Jumlah (1)
Tenaga
Pekerja 0.005 OH 50,000.00
Tukang Kayu 0.450 OH 100,000.00
Mandor 0.005 OH 150,000.00
Jumlah (2)
JUMLAH (1) + (2)
1 Unit Pas. Pintu Kayu - P4 - 1 Daun (Pintu PVC ex. Maspion)
Pas.Pintu PVC, Lengkap Assesoris 1.000 set 400,000.00
Upah Pasang 1.000 ls 150,000.00
JUMLAH
ENDELA
Partisi
94,930.00
1,200.00
5,060.00
101,190.00
15,500.00
31,000.00
375.00
300.00
47,175.00
148,365.00
5,060,000.00
23,000.00
5,083,000.00
300,000.00
1,800,000.00
225,000.00
45,000.00
2,370,000.00
7,453,000.00
-
145,530.00
333,960.00
392,150.00
-
-
980,430.00
-
-
7,500.00
1,500.00
1,875.00
1,125.00
12,000.00
157,530.00
345,960.00
404,150.00
992,430.00
42,301.44
100,980.00
34,596.00
144,980.00
16,500.00
40,833.10
4,830.00
9,982.00
2,540.00
397,542.54
350,000.00
350,000.00
747,542.54
284,625.00
28,450.00
33,075.00
346,150.00
50,000.00
250,000.00
31,250.00
7,500.00
338,750.00
684,900.00
9,100.00
9,100.00
750.00
7,000.00
1,250.00
150.00
9,150.00
18,250.00
132,800.00
132,800.00
50.00
10,000.00
1,250.00
150.00
11,450.00
144,250.00
185,000.00
185,000.00
225.00
45,000.00
562.50
675.00
46,462.50
231,462.50
175,000.00
175,000.00
225.00
45,000.00
562.50
675.00
46,462.50
221,462.50
400,000.00
150,000.00
550,000.00
TAHUN ANGGARAN 2015

A. BAHAN DASAR
1 Batu Kali Utuh m3 Rp
2 Batu Kali Belah m3 Rp
3 Batu Kali Pecah 7 - 10 cm m3 Rp
4 Batu Pecah 2 - 3 cm (Chipping) m3 Rp
5 Batu Gunung m3 Rp
6 Tanah Timbunan /Urug m3 Rp
7 Pasir Timbunan/Urug m3 Rp
8 Pasir Pasangan m3 Rp
9 Pasir Beton m3 Rp
10 Sirtu Alam m3 Rp
11 Batu Bata bh Rp
12 Paving Blok 8 cm (K400) bh Rp
13 Kanstin 20x25x60 m' Rp
14 Topi Uksup t=8 cm m' Rp
15 Semen PC kg Rp
16 Semen Keramik/Warna kg Rp
17 Air Bersih (PAM) ltr Rp
18 Minyak Bekesting ltr Rp
B. BAHAN DASAR PABRIKASI

Dinding Bata Ringan dan Assesoris
1 Bata Ringan Lokal bh Rp
2 Prime Mortar (PM - 110) - Perekat Blok Bata Ringan - 40 kg kg Rp
3 Plesteran (PM - 210) - Premium Plester - 40 kg kg Rp
4 Acian (PM - 310) - Fine Coat - 40 kg kg Rp
5 Ventilasi Block Roster K125 bh Rp
B BAHAN KAYU
1 Papan (Kls I) Sawmil m3 Rp
2 Balok (Kls I) Sawmil m3 Rp
3 Papan (Kls II) Samarinda/Lokal m3 Rp
4 Balok (Kls II) m3 Rp
5 Papan (Kls III) m3 Rp
6 Balok (Kls III) m3 Rp
8 Multipleks 122 X 244 X 0,9 cm - Kw. Ekspor lbr Rp
12 Tripleks 122x244x0,6 cm lbr Rp
13 Tripleks 122x244x0,9 cm lbr Rp
14 Tripleks 122 x 244 x 0,3 cm lbr Rp
10 Teakwood 120 X 240 cm T. 4 mm lbr Rp
11 Kayu dolken Ø 8-10/400 cm btg Rp
12 HPL ex. Taco lbr Rp
13 Edgin HPL l. 4.2 cm m' Rp
C BAHAN BESI/ALLUMUNIUM
Besi
1 Besi beton Polos/Ulir kg Rp
2 Kawat Beton kg Rp
Kawat Nyamuk Baja m Rp
3 Paku Biasa/Campur kg Rp
4 Baja IWF/Kanal C kg Rp
5 Tiang Pancang, MP-20x20, Drop Hammer - K450 m' Rp
6 Railing Geometris Stainless Steel Mirror, uk 30x30x3 cm + Ongker bh Rp
Al l u m u n I u m
1 Hollow Galvalum 40x40x0.8 mm ex. GT m' Rp
2 Hollow Galvalum 20x40x0.8mm ex. GT m' Rp
3 Wall Angle m' Rp
4 Allumunium U 10x20 mm m' Rp
5 Kawat Gantungan kg Rp
6 Paku Sekrup kg Rp
7 Sekrup Gypsum 3 cm bj Rp
8 Sekrup Calsiboard 3 cm bj Rp
9 Paku Tembak 3 cm untuk furniture dos Rp
10 Plat Stainles Steel Mirror 15x0.8mm m' Rp
11 Alumunium Composite Panel PVDF m2 Rp
14 Daun Profil Allumunium Jendela Cashman, Fin. Coating Powder. m' Rp
15 Daun Profil Allumunium Pintu, Fin. Coating Powder. m' Rp
16 Sekrup Fixer bh Rp
17 Paku Tembak payung bh Rp
18 Sealent tube Rp
19 Karet Kaca ( C ) m' Rp
20 Metal Stud ex. J. Steel - U Runner - 2,4 m, 7.7x3 cm T. 0.48 mm btg Rp
21 Metal Stud ex. J. Steel - Main Runner - 4 m, 7.6x3 cm T. 0.5 mm btg Rp
22 Daun Pintu Geser, Allumunium + Kaca + Rel, Handle dan set Rp
D BAHAN KACA
6 Jendela Nako (Rangka + Kaca T. 5mm) m2 Rp
7 Kaca Oneway warna biru, hijau & Hitam T. 5 mm m2 Rp
8 Kaca Tempered T. 10 mm m2 Rp
9 Kaca Tempered T. 12 mm+ Lem Silicon m2 Rp
10 Daun Pintu Kaca Tempered 12 mm, uk. 91x215 cm daun Rp
11 Kaca Laminated 5+5 (Material + Pemasangan) m2 Rp
12 Curtain Glasswall + Rangka Aluminium + aksesoris m2 Rp
E BAHAN ATAP
Rangka Atap
3 Top Span 0,40 - 0,60 btg Rp
4 Screw 12 - 14 x 20 bj Rp
5 Screw 10 - 16 x 16 bj Rp
6 Dynabolt bj Rp
Rangka Pipa Gip
1 Pipa Gip Medium SII 2 1/2" lbr Rp
2 Pipa Gip Medium SII 2" lbr Rp
Penutup Atap
1 Genteng Onduvilla lbr Rp
2 Genteng Metal ex. Multi Roof lbr Rp
3 Genteng Metal ex. Surya Roof lbr Rp
4 Genteng Flat Beton Megaton (Berwarna) bh Rp
5 Genteng Keramik bh Rp
6 Spandek Sincalum T. 0.45 mm m2 Rp
7 Kubah Stainless Steel Plate t. 3 mm Dia 1 m bh Rp
8 Kubah Stainless Steel Plate t. 3 mm Dia 4 m bh Rp
9 Seng Gelombang bjls 0,35 (6 kaki) lbr Rp
10 Nok Genteng Onduvilla lbr Rp
11 Nok Atas Genteng Metal Type Raja P. 104 cm lbr Rp
12 Nok Spandek Sincalum T. 0.45 mm (Terpasang) m' Rp
13 Nok Genteng Beton bh Rp
14 Nok Genteng Keramik bh Rp
15 Glass Wool, Tebal 4 cm m2 Rp
16 Allumunium Foil, Type Double m2 Rp
17 Sekrup Genteng Onduvilla kg Rp
18 Listplank (Woodplank) L. 20 cm m' Rp
19 Atap Enamel dan Assesoris (Material + Pasang) m2 Rp
20 Karet Pelapis Genteng Uk.90 cm m' Rp
21 Karet Talang Uk.50 cm m' Rp
22 Paku Genteng Ulir kg Rp
23 Seng Gelombang
24 BJLS 0,30 mm lbr Rp
25 BJLS 0,35 mm lbr Rp
F BAHAN PLAFOND
1 Gypsumboard Standar t. 9 mm ex. Jayaboard lbr Rp
4 Eternit Jibesmen lbr Rp
5 List Profil Gypsum m' Rp
6 Perban Calsiboard roll Rp
7 Compone A Plus Biru kg Rp
8 Paku Gypsum bj Rp
9 Kawat Penggantung m' Rp
G BAHAN PENUTUP LANTAI DAN DINDING

1 Homogeneuos Vinyl 2,6 mm/0,7 mm bh Rp
2 Granit 60x60 ex. Granito bh Rp
3 Granit 40x40 Warna bh Rp
7 Keramik 50x50 Warna bh Rp
9 Keramik 40x40 Putih bh Rp
12 Keramik 30x60 Warna cm bh Rp
13 Keramik 20x25 Warna cm bh Rp
14 Plint Cove Granit 20x10x2,8 cm bh Rp
15 Water Proofing Membrant, Proofex Torcheal T. 3.5 mm m2 Rp
16 Batu Alam motif sirip 20x40 cm bh Rp
17 Water Proofing Membrant, Proofex Torcheal T. 3.5 mm m2 Rp
H BAHAN PENGGANTUNG DAN ASSESORIS PINTU-JENDELA
1 Kunci Tanam Stainless Steel bh Rp
2 Kunci Tanam pintu 2x putar bh Rp
3 Engsel Pintu Stainless Steel 4" bh Rp
4 Grendel Jendela Allumunium bh Rp
5 Grendel Pintu Biasa bh Rp
6 Grendel Sendok Tanam bh Rp
7 Patch Fitting ex. Fino-PT F2220 US32 bh Rp
8 Pull Handle P. 30 cm P 968.01 BZ / US32+US32D psg Rp
9 Lever Handle - HRE 85.02 F set Rp
10 Flush Bolt-FB 675 12" (Grendel Tanam) set Rp
11 Door Closer - 45713FB RA set Rp
12 Door Closer set Rp
I BAHAN FINISHING CAT/DICO

Dico Melamic
1 Wood Filler - Jati kg Rp
2 Sending Sealer - Jati ltr Rp
3 Wood Stain ltr Rp
4 Clear Doff ltr Rp
5 Thinner A ltr Rp
6 Thinner Super ltr Rp
7 Afduner btl Rp
8 Lem Kuning FOX kg Rp
9 Lem Putih bks Rp
10 Kertas Gosok m' Rp
11 Kertas Gosok lbr Rp
12 Kain Majon kg Rp
13 Isolasi kertas roll Rp
Laburan
1 Skimcoat A plus Merah/Hijau kg Rp
2 WP. Cat Sika Top kg Rp
3 Membran Sika uk. 20x100 cm m' Rp
4 AM86 - Acian Premium kg Rp
Cat Dinding
1 Cat Dinding Interior ex. Mowilex kg Rp
2 Cat Dinding Weathershield Eksterior ex. Mowilex kg Rp
3 Cat Dasar Dinding (Undercoat) ex. Mowilex kg Rp
4 Cat Plafond ex. Metrolite kg Rp
5 Cat Sincromate (Meni Besi) kg Rp
6 Plamur tembok kg Rp
7 Cat meni kg Rp
8 Cat Dasar Kayu ex. Avian kg Rp
9 Cat Penutup kayu ( ex. Avian ) kg Rp
10 Cat tembok dasar kg Rp
11 Cat tembok penutup (metrolite) kg Rp
12 Wall Paper lbr Rp
13 Aluminium Composite Panel PVDF ex. New Alucopan XI m2 Rp
No. Tenaga Kerja Satuan Upah
1 Pekerja org/hr Rp
2 Tukang Batu org/hr Rp
3 Tukang Kayu org/hr Rp
4 Tukang Besi org/hr Rp
5 Tukang Allumunium org/hr Rp
6 Kepala Tukang Batu org/hr Rp
7 Kepala Tukang Kayu org/hr Rp
8 Kepala Tukang Besi org/hr Rp
9 Kepala Tukang Allumunium org/hr Rp
10 Mandor org/hr Rp
TAHUN ANGGARAN 2015
Harga
193,200.00
193,200.00
248,900.00
280,400.00
175,400.00
115,500.00
105,000.00
141,800.00
155,400.00
185,900.00
550.00
1,100.00
38,900.00
12,700.00
1,200.00
17,400.00
30.00
3,300.00
11,600.00
2,000.00
1,400.00
1,700.00
18,500.00
10,553,000.00
10,028,000.00
5,093,000.00
4,778,000.00
3,439,000.00
2,940,000.00
137,000.00
189,000.00
215,000.00
240,000.00
98,000.00
130,000.00
70,000.00
101,000.00
19,000.00
65,900.00
15,000.00
11,000.00
22,100.00
31,500.00
18,400.00
31,500.00
200,000.00
750,000.00
6,700.00
4,500.00
3,300.00
3,700.00
18,900.00
26,300.00
150.00
190.00
33,800.00
30,200.00
650,000.00
30,300.00
33,500.00
172,500.00
241,500.00
1,800.00
200.00
28,400.00
8,900.00
36,200.00
54,400.00
2,310,000.00
131,300.00
110,300.00
115,500.00
110,300.00
236,800.00
437,000.00
747,500.00
980,430.00
2,173,500.00
920,000.00
1,124,904.38
125,000.00
90,000.00
65,000.00
700.00
700.00
6,400.00
216,500.00
169,700.00
72,500.00
91,400.00
54,600.00
35,200.00
16,800.00
57,800.00
2,415,000.00
17,325,000.00
88,900.00
90,600.00
66,200.00
43,100.00
37,300.00
58,300.00
36,900.00
9,600.00
20,600.00
16,000.00
3,360,000.00
11,600.00
7,100.00
25,000.00
54,000.00
70,500.00
66,700.00
68,900.00
73,500.00
19,400.00
22,600.00
11,500.00
3,500.00
150.00
1,100.00
180,000.00
79,700.00
37,600.00
32,800.00
38,100.00
73,500.00
27,600.00
15,200.00
14,700.00
8,000.00
2,600.00
12,300.00
8,100.00
23,400.00
132,300.00
19,600.00
132,300.00
185,000.00
117,000.00
175,000.00
27,800.00
16,500.00
132,800.00
149,500.00
193,500.00
172,500.00
126,500.00
299,000.00
175,000.00
39,200.00
61,400.00
10,600.00
47,200.00
9,800.00
10,600.00
-
58,400.00
16,100.00
11,500.00
3,500.00
12,700.00
5,800.00
3,700.00
16,000.00
11,300.00
3,700.00
60,900.00
86,100.00
60,800.00
46,200.00
21,300.00
11,800.00
12,500.00
21,000.00
63,000.00
35,000.00
47,500.00
200,000.00
650,000.00
Upah
50,000.00
100,000.00
100,000.00
100,000.00
100,000.00
125,000.00
125,000.00
125,000.00
125,000.00
150,000.00
HARAGA SATUAN BAHAN UPAH DAN ANALISA
NO HARGA BAHAN SAT HARGA MATRIAL JUMLAH

SATUAN BANTU HARGA
(Rp) 7% (Rp)
A Peralatan Utama & Panel

1 Incoming Cubicle Type IM 400A; 24 kV; 14.5 kA Completed Unit 291,250,000 20,387,500 318,918,750
with :
- LBS SF6 400 Amp
- Earthing Switch
- Heater
- Voltage Indicator
2 Outgoing Cubicle Type QM-400A; 24 kV; 14,5 kA Completed Unit 291,250,000 20,387,500 318,918,750
with :
- LBS SF6 400 Amp
- 3 Solefuse 43A with striker
- Shunt Trip + Aux Contact
- Heater
- Voltage Indicator
3 Trafo 630 KVA, 3 phase, 20 KV Unit 291,250,000 20,387,500 318,918,750

4 Panel LVMDB Unit 699,000,000 48,930,000 765,405,000
5 Panel SDP. Basman Unit 29,125,000 2,038,750 31,891,875
6 Panel SDP Unit 29,125,000 2,038,750 31,891,875
7 Panel Radiology Unit 8,737,500 611,625 9,567,563
8 Panel Apotik Unit 5,825,000 407,750 6,378,375
9 Panel Poli Unit 5,825,000 407,750 6,378,375
10 Panel SDP.2 Unit 20,387,500 1,427,125 22,324,313
11 Panel VK Unit 5,825,000 407,750 6,378,375
12 Panel ICU Unit 5,825,000 407,750 6,378,375
13 Panel OK Unit 5,825,000 407,750 6,378,375
14 panel SDP.3 Unit 17,475,000 1,223,250 19,135,125
15 Panel PAC.2.1 Unit 11,650,000 815,500 12,756,750
16 Panel P.AC 2.2 Unit 11,650,000 815,500 12,756,750
17 Panel P.AC 2.3 Unit 11,650,000 815,500 12,756,750
18 Panel PAC.2.4 Unit 11,650,000 815,500 12,756,750
19 Panel P.AC 2.5 Unit 11,650,000 815,500 12,756,750
20 Panel P.AC 2.6 Unit 11,650,000 815,500 12,756,750
21 Panel P.AC 3.1 Unit 11,650,000 815,500 12,756,750
22 Panel P.AC 3.2 Unit 11,650,000 815,500 12,756,750
23 Panel P.AC 4 Unit 11,650,000 815,500 12,756,750
24 Panel Elevator Unit 5,825,000 407,750 6,378,375
25 Panel Hydrant Unit 8,737,500 611,625 9,567,563
26 Panel Pompa Air Bersih Unit 11,650,000 815,500 12,756,750
27 Panel Boster Pump Unit 8,737,500 611,625 9,567,563
28 Panel STP Unit 8,737,500 611,625 9,567,563
29 Panel Pompa Sumpit Unit 5,825,000 407,750 6,378,375
30 Panel Capasitor Unit 174,750,000 12,232,500 191,351,250
31 Panel Hager Lt.5 Unit 1,386,350 97,045 1,518,053

SATUAN BANTU HARGA
(Rp) 7% (Rp)

34 Panel R. Gas Medis Unit 8,737,500 611,625 9,567,563
35 Panel CT. Scan Unit 5,825,000 407,750 6,378,375
36 Panel X. ray Unit 5,825,000 407,750 6,378,375
37 Panel Utility Unit 5,825,000 407,750 6,378,375
38 Panel Penerangan Luar Unit 5,242,500 366,975 5,740,538

SATUAN BANTU HARGA
(Rp) 7% (Rp)
B Armatur Lampu + Lampu + Assesoris

1 Pek. Pem. Armatur Lampu Dinding + Lampu 18 W Set 620,945 43,466 679,935
2 Pek. Pem. Armatur Lampu Out Bow + Lampu 18 W Set 215,525 15,087 236,000
3 Pek. Pem. Armatur Lampu Down Light Dia. 225 + Lampu 23 W Set 267,950 18,757 293,405
6 Pek. Pem. Armatur Lampu Down Light Dia. 125 + Lampu 8W Set 145,625 10,194 159,459
7 Pek. Pem. Armatur Lampu Baret + Lampu 32 dan 20W Set 326,200 22,834 357,189
8 Pek. Pem. Armatur Lampu Baret + Lampu 20W Set 378,625 26,504 414,594
9 Pek. Pem. Armatur RM ALML 4 X 20W Set 873,750 61,163 956,756
13 Pek. Pem. Armatur RM ALML 4 X 40W Set 1,293,150 90,521 1,415,999
14 Pek. Pem. Armatur RM ALML 3 X 40W Set 1,089,275 76,249 1,192,756
17 Pek. Pem. Armatur BL 2 X 40W Set 372,800 26,096 408,216
20 Pek. Pem. Armatur Cermin 1 X 40W Set 343,675 24,057 376,324
21 Pek. Pem. Armatur Cermin 1 X 20W Set 285,425 19,980 312,540
22 Pek. Pem. Armatur Lampu Sorot 400 W Set 1,077,625 75,434 1,179,999
23 Pek. Pem. Armatur Lampu Kristal Set 40,775,000 2,854,250 44,648,625
24 Pek. Pem. Armatur Exhause Set 495,125 34,659 542,162
25 Pek. Pem. Outlet KKB Set 75,725 5,301 82,919
26 Pek. Pem. Outlet KKH Set 108,345 7,584 118,638
27 Pek. Pem. Outdoor & Indoor AC 1 PK Set 4,135,750 289,503 4,528,646
29 Pek. Pem. Outdoor & Indoor AC 5 PK Set 22,426,250 1,569,838 24,556,744
30 Pek. Pem. Outdoor & Indoor AC 7,5 PK Set 33,493,750 2,344,563 36,675,656
32 Pek. Pem. Outlet Saklar Tunggal Set 64,658 4,526 70,800
33 Pek. Pem. Outlet Saklar Seri Set 87,958 6,157 96,313
34 Pek. Pem. Outlet Saklar Tukar Set 75,725 5,301 82,919
C KELOMPOK KABEL
1 Kabel NYY 4 X 2,5 mm2 Meter 23,300 1,631 25,514
2 Kabel NYY 4 X 4 mm2 Meter 34,950 2,447 38,270

SATUAN BANTU HARGA
(Rp) 7% (Rp)

12 Kabel NYY 4 X 150 mm2 Meter 994,794 69,636 1,089,299
13 Kabel NYY 4 X 185 mm2 Meter 1,237,347 86,614 1,354,894
16 Kabel NYM 2 X 1,5 mm2 Meter 8,155 571 8,930
18 Kabel NYM 2 X 4 mm2 Meter 17,475 1,223 19,135
20 Kabel NYM 3 X 2,5 mm2 Meter 15,728 1,101 17,222
24 Kabel NYM 4 X 2,5 mm2 Meter 20,388 1,427 22,324
28 Kabel NYA 1,5 mm2 Meter 2,621 183 2,870
29 Kabel NYA 2,5 mm2 Meter 4,427 310 4,848
D Pekerjaan Kabel Feeder

1 N2XSEFGby 3x120 mm m 1,077,625 75,434 1,179,999
2 N2XSEFGby 3x120 mm m 1,077,625 75,434 1,179,999
3 N2XSY 3x1x95 mm2 m 0 0 0
4 Dari Trafo ke MDB NYY 7x1x185 mm2 m 2,038,750 142,713 2,232,431
5 Dari MDB ke Panel Genzet NYY 7x1x185 mm2 m 2,038,750 142,713 2,232,431
6 Dari Genzet1 ke Panel Genzet NYY 4x1x240 mm2 m 1,514,500 106,015 1,658,378
7 Dari Genzet2 ke Panel Genzet NYY 4x1x240 mm2 m 1,514,500 106,015 1,658,378
E KABEL TRAY
a Straight Tray
Lebar 800 mm m 308,434 21,590 337,735
Lebar 300 mm m 254,553 17,819 278,735
Lebar 200 mm m 234,456 16,412 256,730
Lebar 150 mm m 221,059 15,474 242,059
Lebar 100 mm m 200,963 14,067 220,054
0 0 0
b Elbow 0 0 0
Lebar 300 mm bh 326,200 22,834 357,189
Lebar 200 mm bh 267,950 18,757 293,405
Lebar 100 mm bh 251,494 17,605 275,386
0 0 0
c Tee 0 0 0
Lebar 300 mm bh 0 0 0
Lebar 200 mm bh 0 0 0
Lebar 150 mm bh 375,130 26,259 410,767
Lebar 100 mm bh 334,938 23,446 366,757

SATUAN BANTU HARGA
(Rp) 7% (Rp)
d Reducer Tee
Lebar 300 ke 200 bh 401,925 28,135 440,108
Lebar 300 ke 100 bh 368,431 25,790 403,432
Lebar 200 ke 300 bh 401,925 28,135 440,108
Lebar 200 ke 150 bh 375,130 26,259 410,767
Lebar 200 ke 100 bh 355,034 24,852 388,762
0 0 0
e Cross Tee
Lebar 200 mm 502,406 35,168 550,135
f Straight reducer 0 0 0
Lebar 200 ke 100 241,155 16,881 264,065
Lebar 150 ke 100 247,854 17,350 271,400
g Peralatan bantu + Accessories (hanger + bolt dll) 3,495,000 244,650 3,827,025
F GENSET
1 Diesel generating set 350 KVA, 1500 RPM, 50 Hz, unit 582,500,000 40,775,000 637,837,500
Baru Ex DEUTZ German
Type : Continuos Power
Engine : DEUTZ type BF 6 M - 1015 CP
Generator : STAMFORD 350 KVA
2 Panel AMF & Syncron 2x500 KVA Unit 291,250,000 20,387,500 318,918,750
3 Tangki bulanan 10. 000 liter acessoris Unit 40,775,000 2,854,250 44,648,625
4 Tangki harian 1000 liter Unit 8,737,500 611,625 9,567,563
5 Electrical pump Unit 1,456,250 101,938 1,594,594
6 Pompa tangan Unit 524,250 36,698 574,054
7 Instalasi pipa bahan bakar Ls 757,250 53,008 829,189
8 Panel electrical pump + Control Unit 2,446,500 171,255 2,678,918
9 Pemipaan exhaust gas Ls 2,330,000 163,100 2,551,350
10 Pengkabelan untuk elecrtrical pump Ls 1,165,000 81,550 1,275,675
11 Pembuatan Knalpot Genset unit 5,825,000 407,750 6,378,375
12 Grounding Body Unit 29,125,000 2,038,750 31,891,875
13 Grounding Netral Unit 29,125,000 2,038,750 31,891,875
14 Alat bantu ls 5,825,000 407,750 6,378,375
15 Testing & Commissioning ls 11,650,000 815,500 12,756,750
G Fire Alarm
Lantai Satu & R Utility
1 Anunciator 40 zone (di R. Maintenance) Unit 18,640,000 1,304,800 20,410,800
2 Master Control Fire Alarm (MCFA) 40 zone konvensional Unit 29,125,000 2,038,750 31,891,875
Lengkap Charger & Battery ( di R. Satpam)
3 Anunciator 10 zone Unit 8,737,500 611,625 9,567,563
4 Heat detector bh 145,625 10,194 159,459
5 Smoke detector bh 349,500 24,465 382,703

SATUAN BANTU HARGA
(Rp) 7% (Rp)
6 Manual break glass bh 233,000 16,310 255,135

7 Alarm bell bh 291,250 20,388 318,919
8 Indicator lamp bh 145,625 10,194 159,459
9 Alat pemadam api ringan 3,5 kg bh 1,165,000 81,550 1,275,675
10 Terminal Box bh 466,000 32,620 510,270
11 Kabel multi pair dari MCFA ke TB m' 64,075 4,485 70,162
12 Kabel multi pair dari MCFA ke Anuciator m' 64,075 4,485 70,162
13 Peralatan bantu ls 582,500 40,775 637,838
14 Ijin Dinas Pemadam Kebakaran Ls 17,475,000 1,223,250 19,135,125
15 Testing & Commissioning set 5,825,000 407,750 6,378,375
H Kabel Data
1 Kabel Data UTV cat 6e ttk 466,000 32,620 510,270
2 Outlet data bh 116,500 8,155 127,568
3 Switch hub + rack unit 23,300,000 1,631,000 25,513,500
4 Patch panel unit 8,737,500 611,625 9,567,563
5 Star hub 8 port unit 1,456,250 101,938 1,594,594
9 Cabel UTV cat 6e dari star hub ke swich hub m 17,475 1,223 19,135
10 Alat bantu ls 3,495,000 244,650 3,827,025
11 Testing & Commissioning ls 5,825,000 407,750 6,378,375
I Sound System
Peralatan Utama
1 Power Amplifier 240 W unit 9,669,500 676,865 10,588,103
2 Mixer pre-amplifier 1x240 W unit 5,766,750 403,673 6,314,591
3 Desk Microphone + chime gong unit 2,621,250 183,488 2,870,269
4 speaker selector 10 zones unit 1,456,250 101,938 1,594,594
5 AM/FM tuner/ CD/MP3 + Antenna unit 4,834,750 338,433 5,294,051
6 Rack cabinet c/w accesoris set 14,562,500 1,019,375 15,945,938
7 Horn Speaker 15 W bh 466,000 32,620 510,270
8 Rack cabinet c/w accesoris set 5,825,000 407,750 6,378,375
9 Ceiling Speaker 1.5-3 W bh 145,625 10,194 159,459
10 Volume control bh 203,875 14,271 223,243
11 Kabel NYMHY 3x2.5 mm2 dari M-TB ke TB-Lt Basement m' 20,970 1,468 22,962
12 Terminal Blok (TB -TS 1) unit 466,000 32,620 510,270
13 Ceiling Speaker 1.5-3 W + box bh 233,000 16,310 255,135
J Nurse Call
1 Master station 10 zone Unit 7,560,850 529,260 8,279,131
2 Master station 20 zone Unit 13,980,000 978,600 15,308,100
3 Power Supply Unit 1,077,625 75,434 1,179,999
4 BHP Ceiling speaker bh 518,425 36,290 567,675
5 Wall mounted Socket bh 20,388 1,427 22,324

SATUAN BANTU HARGA
(Rp) 7% (Rp)
6 Hand hald pendant bh 188,730 13,211 206,659

7 Emergency call in toilet bh 489,300 34,251 535,784
8 Reset button bh 101,355 7,095 110,984
9 Dome light bh 118,248 8,277 129,481
10 Alat bantu Ls 582,500 40,775 637,838
11 Testing & Commissioning Ls 4,077,500 285,425 4,464,863
K MATV
Peralatan Utama
1 Antenna UHF unit 768,900 53,823 841,946
2 Antenna VHF unit 582,500 40,775 637,838
3 TV test point 14" unit 4,368,750 305,813 4,783,781
4 DVD / VCD Player unit 2,796,000 195,720 3,061,620
5 Passive Combiner 16 channel unit 1,689,250 118,248 1,849,729
6 Booster Amplifier unit 2,737,750 191,643 2,997,836
7 Grounding ls 2,912,500 203,875 3,189,188
8 kabel feeder dari antenna lokal m' 22,718 1,590 24,876
9 Testing commissioning ls 3,495,000 244,650 3,827,025
Perlengkapan Peralatan
1 Spliter 4 way bh 2,155,250 150,868 2,359,999
2 Kabel Coaxial 7c-2v, 75 ohm m' 32,038 2,243 35,081
3 Kabel coaxial 5c-2v, 75 ohm m' 24,465 1,713 26,789
4 TV Outlet bh 69,900 4,893 76,541
5 Gantungan TV bh 524,250 36,698 574,054
6 Booster Amplifier bh 2,737,750 191,643 2,997,836
L TELEPON
Peralatan utama
1 Main device for 640 ports unit 873,750,000 61,162,500 956,756,250
- 80 port Expansion Module device unit
- Trunk card unit 8 ports unit
- Station unit 8 ports unit
- Single line unit 8 ports unit
- Key phone 22 K/4x16 LCD/H unit
- Voice Mail unit 128 MB unit
- EI/TI/ ISDN (PRI) unit
- PC Console unit
Battery kering 48 V 50 AH + Box
2 MDF 1200 Pair unit 17,475,000 1,223,250 19,135,125
3 Kabel ITC 20x2x0,6 mm dr MDF ke TB. Basment m 30,756 2,153 33,678
4 Kabel ITC (40+40)x2x0,6 mm dr MDF ke TB. Lt.1 m 110,675 7,747 121,189
5 Kabel ITC 60x2x0,6 mm2 dr MDF ke TB Lt.2 m 87,375 6,116 95,676
9 Main Hole 60 x 60 x 60 cm bh 174,750 12,233 191,351
10 Outlet Telpon bh 58,250 4,078 63,784
11 Pesawat Telepon single line bh 203,875 14,271 223,243

SATUAN BANTU HARGA
(Rp) 7% (Rp)
12 Box IDF 20 Pair UNit 932,000 65,240 1,020,540

13 Box IDF 40 Pair UNit 1,747,500 122,325 1,913,513
14 Box IDF 60 Pair UNit 2,912,500 203,875 3,189,188
M CCTV
1 Digital Video Recorder 16 Channel camera, AC Unit 55,920,000 3,914,400 61,232,400
mains, multi-screen display
2 Video Manager Unit 9,320,000 652,400 10,205,400
3 Rack Metal 19" Unit 10,019,000 701,330 10,970,805
4 20" Color Monitor Unit 4,776,500 334,355 5,230,268
5 Fixed Color camera dome type, CCD, 1/4" Lens, Unit 2,842,600 198,982 3,112,647
480 TV lines, 1-3 lux
6 Instalasi CCTV menggunakan Coaxial cable 5C-2V, Ttk 757,250 53,008 829,189
75 Ohm in PVC HI conduit dia. 20 mm & NYM 2x1.5
mm untuk kabel daya ke tiap kamera
7 Testing & Commissioning Lot 3,495,000 244,650 3,827,025
N PLUMBING
Air Bersih
Peralatan Utama
1 Sumur Deep Well kap. 200 m3/hari head 150 m lengkap unit 203,875,000 14,271,250 223,243,125
- Pompa sumer sible 15 m3/jam bh
- Panel control lengkap wlc unit
- Pengkabelan dari pompa ke panel ls
- Pemipaan Ls
- Alat bantu ls
- Ijin ls
2 Water filter kap 12 m3/jam lengkap : unit 96,112,500 6,727,875 105,243,188
- Pumpa transfer unit
- Carbon filter kap 12m3/jam unit
- Sand filter kap 12 m3/jam unit
- Panel control & WLC Unit
- Pemipaan instalasi Ls
- Alat bantu Ls
3 Pompa Transfer dr. Ground water ke Roof Tank Unit 17,475,000 1,223,250 19,135,125
Pompa Transfer dari Roof Tank ke Lantai 8 unit 8,737,500 611,625 9,567,563
4 Header dia 4" Unit 5,825,000 407,750 6,378,375
5 Floating valve 50 mm bh 2,330,000 163,100 2,551,350
6 Testing commissioning unit 4,077,500 285,425 4,464,863
7 Pipa PVC Type AW
- dia 80 m' 81,841 5,729 89,616
- dia 65 m' 60,813 4,257 66,590
- dia 50 m' 53,299 3,731 58,362
- dia 40 m' 41,358 2,895 45,286
- dia 32 m' 30,873 2,161 33,805
- dia 25 m' 21,786 1,525 23,855
- dia 20 m' 19,572 1,370 21,431

SATUAN BANTU HARGA
(Rp) 7% (Rp)
- dia 15 m' 18,349 1,284 20,092

8 Fitting ls 6,116,250 428,138 6,697,294
9 Asesoris + Alat bantu ls 3,098,900 216,923 3,393,296
Air Panas
1 Water heater cap. 30 l Unit 2,883,375 201,836 3,157,296
2 Pemipaan instalasi air panas m 93,200 6,524 102,054
3 Alat bantu Ls 233,000 16,310 255,135
4 Water heater cap. 15 l Unit 2,563,000 179,410 2,806,485
Air Seteril & Ro
1 Instalasi AIR Steril terdiri dari : Unit 69,900,000 4,893,000 76,540,500
- Tangki steril cap. 1000 l Unit
- Circulation Pump Unit
- UV Unit
- Pipa instalasi steril Ls
- Panel Control
2 Instalasi pemipaan Air RO dr Mesin Ke Konsumen Unit 6,407,500 448,525 7,016,213
Air Kotor & Bekas
Pipa PVC, AW, 10 K
1 - dia 150 mm m' 177,080 12,396 193,903
- dia 100 mm m' 94,482 6,614 103,457
- dia 80 mm m' 81,841 5,729 89,616
- dia 65 mm m' 60,813 4,257 66,590
- dia 50 mm m' 53,299 3,731 58,362
- dia 40 mm m' 41,358 2,895 45,286
- dia 32 mm m' 30,873 2,161 33,805
2 Fitting & Asesoris Ls 29,125,000 2,038,750 31,891,875
3 Support, klem + alat bantu Ls 14,562,500 1,019,375 15,945,938
O GAS MEDIS
I Sentral Gas
A Sentral Oksigen (O2) Kapasitas 2x4 Cylinder Set 40,775,000 2,854,250 44,648,625
B Sentral Nitrous kapasitas 2 X 1cylinder Set 18,348,750 1,284,413 20,091,881
C Sentral Vacuum Single System Set 69,900,000 4,893,000 76,540,500
1 Vacuum pump kapasitas 63m3/jam 2.4kw
2 Flexible Tube
3 Vacuum Switch
4 Ball Valve
5 Vacuum Tank Kap. 300 ltr
6 Vacuum Gauge
7 Bacterial Filter " Ultrailter Germany"
8 Control Panel
D Sentral Compressed Air Single Set 87,375,000 6,116,250 95,675,625
1 Compressor oil free " Atlas Copco"
2 After coler" Atlas Copco"
3 Air Dryer " Atlas Copco"
4 Flexible joint
5 Chek Valve

SATUAN BANTU HARGA
(Rp) 7% (Rp)
6 Pressure Safety Valve

7 Pressure Gauge
8 Pressure Switch
9 Pre Filter
10 Steril Filter
11 Control Panel
12 Ball Valve c/w conector
13 Tanki 1000 L
E Sentral CO2 2x1 Cylinder Set 23,300,000 1,631,000 25,513,500
F Alarm 5 zone + instalasi Unit 8,737,500 611,625 9,567,563
II Instalasi Medical Gas
1 Pipa Tembaga Type L dia 1 1/8 m 300,570 21,040 329,124
Pipa Tembaga Type L dia 3/4 m 244,650 17,126 267,892
Fitting ls 49,512,500 3,465,875 54,216,188
2 Outlet
Oksigen bh 990,250 69,318 1,084,324
Medical Air 4 Bar bh 990,250 69,318 1,084,324
Medical Air 7 Bar bh 990,250 69,318 1,084,324
Vacum bh 990,250 69,318 1,084,324
Nitrogen bh 990,250 69,318 1,084,324
CO2 bh 990,250 69,318 1,084,324
3 Box valve 1 line Unit 1,747,500 122,325 1,913,513
4 Ceiling colom lengkap outlet + Stop kontak Unit 87,375,000 6,116,250 95,675,625
P LIFT/ELEVATOR
A Pengadaan dan pemasangan Lift/Elevator Unit 0 0 0
1 Type
Stop
2 Capacity
3 Speed
4 Entrance With (EW)
5 Entrance With (EW)
6 Car Ceiling Height (CCH)
7 Pit Depth
8 Over Head (OH)
B Upah Kerja & Testing Unit 0 0 0
C Testing & Commissioning Unit 0 0 0
Q PEKERJAAN AIR CONDITIONER (AC)

AC SPLIT WALL MOUNTED
1 AC Split wall mounted 1 PK Unit 4,077,500 285,425 4,464,863
AC Split wall mounted 1,5 PK Unit 4,660,000 326,200 5,102,700
AC Split wall mounted 2 PK Unit 5,825,000 407,750 6,378,375
AC Split wall mounted 2,5 PK Unit 8,737,500 611,625 9,567,563
AC Cassette Cap 5 PK Unit 26,212,500 1,834,875 28,702,688

SATUAN BANTU HARGA
(Rp) 7% (Rp)
2 Pipa Refegerant AC 1PK Unit 1,514,500 106,015 1,658,378

Pipa Refegerant AC 1,5 PK Unit 1,689,250 118,248 1,849,729
Pipa Refegerant AC 2 PK Unit 1,747,500 122,325 1,913,513
Pipa Refegerant AC 2,5 PK Unit 2,038,750 142,713 2,232,431
Pipa Refegerant AC 5 PK Unit 2,330,000 163,100 2,551,350
3 Instalasi power listrik NYY 3 x 2,5 mm2+NYM 3x2,5mm2 Ttk 466,000 32,620 510,270
Instalasi power listrik NYY 3 x 4 mm2 + NYM 3x2,5 mm2 Ttk 0 0 0
Instalasi power listrik NYY 4 x 4 mm2 + NYM 4x2,5 mm2 Ttk 582,500 40,775 637,838
4 Pipa drain 3/4" + isolasi m 26,213 1,835 28,703

Pipa drain 1" + isolasi m 41,940 2,936 45,924
Pipa drain 1 1/4" + isolasi m 82,715 5,790 90,573
5 Dudukan Outdoor unit 116,500 8,155 127,568

6 Kabel Tray + Tutup BJLS 50 mm m 116,500 8,155 127,568
7 Alat bantu ls 8,155,000 570,850 8,929,725
8 Testing Commissioning ls 0 0 0
AC SPLIT DUCT HIGH

AC split duct High Static 10 PK unit 58,250,000 4,077,500 63,783,750
AC split duct High Static 15 PK unit 87,375,000 6,116,250 95,675,625
Instalasi pipa refegerant AC 10 PK unit 5,825,000 407,750 6,378,375

Instalasi pipa refegerant AC 15 PK unit 8,737,500 611,625 9,567,563
Instalasi power listrik NYY 4x16 mm2 Ttk 2,563,000 179,410 2,806,485
Hepa filter 24" x 48' eff 99,9% unit 4,077,500 285,425 4,464,863
Housing Hepa filter 24 " x 48" Stainless stel unit 4,077,500 285,425 4,464,863
Hepa filter 12" x 12' eff 99,9% unit 2,330,000 163,100 2,551,350
Housing Hepa filter 12" x 12' stainless stel unit 2,330,000 163,100 2,551,350
Pre filter Unit 2,330,000 163,100 2,551,350
Medium Filter Unit 2,621,250 183,488 2,870,269
Housing Pre filter & Medium Filter Unit 2,330,000 163,100 2,551,350
Ducting BJLS 80 c/w Isolasi Unit 46,600,000 3,262,000 51,027,000
Alat bantu ls 3,495,000 244,650 3,827,025

Testing Commissioning ls 0 0 0
DUCTING AC
1 Ducting Fresh air dicat dan tanpa isolasi
- BJLS 80
- ukuran 500(W) x 300(H) mm m 264,455 18,512 289,578
- ukuran 400(W) x 200(H) mm m 175,624 12,294 192,308

SATUAN BANTU HARGA
(Rp) 7% (Rp)
- ukuran 300(W) x 200(H) mm m 147,373 10,316 161,373

- ukuran 200(W) x 200(H) mm m 135,140 9,460 147,978
2 Ducting exhaust air dicat dan tanpa isolasi

- BJLS 60
- ukuran 800(W) x 350(H) mm m 312,803 21,896 342,519
- ukuran 700(W) x 300(H) mm m 288,920 20,224 316,367
- ukuran 500(W) x 300(H) mm m 200,380 14,027 219,416
- ukuran 400(W) x 250(H) mm m 159,023 11,132 174,130
- ukuran 400(W) x 200(H) mm m 135,140 9,460 147,978
- ukuran 300(W) x 200(H) mm m 114,986 8,049 125,909
- ukuran 200(W) x 200(H) mm m 102,870 7,201 112,642
- ukuran 200(W) x 150(H) mm m 102,870 7,201 112,642
- ukuran 150(W) x 150(H) mm m 82,715 5,790 90,573
- ukuran 450(W) x 300(H) mm m 216,108 15,128 236,638
- ukuran 350(W) x 250(H) mm m 139,218 9,745 152,443
- ukuran 300(W) x 250(H) mm m 135,140 9,460 147,978
- ukuran 250(W) x 200(H) mm m 110,966 7,768 121,508
3 Fresh Air grille (FAG)

- ukuran 20 x 20 cm bh 135,140 9,460 147,978
4 Return Air grille (RAG)

- ukuran 20 x 20 cm bh 135,140 9,460 147,978
- ukuran 30 x 30 cm bh 195,720 13,700 214,313
- ukuran 40 x 40 cm bh 272,610 19,083 298,508
5 Supply Air Diffuser (AC)

- ukuran 20 x 20 cm bh 135,140 9,460 147,978
6 Supply air plenum box

BJLS 100 :
- ukuran 3000(L) x 1200(W) x 450(H) mm unit 8,369,185 585,843 9,164,258
7 Fresh Air Louvre (FAL)

- ukuran 22" x 18" bh 398,430 27,890 436,281
8 Return air plenum box

BJLS 100 :
9 Exhaust Air Louvre (EAL)

- ukuran 38" x 32" bh 725,213 50,765 794,108
- ukuran 34" x 20" bh 628,226 43,976 687,908
- ukuran 22" x 18" bh 398,430 27,890 436,281

SATUAN BANTU HARGA
(Rp) 7% (Rp)
- ukuran 16" x 12" bh 276,688 19,368 302,973
10 Flexible round duct lengkap dengan isolasi tebal 1"

- dia 8", ∅ 200 m 93,200 6,524 102,054
- dia 9", ∅ 250 m 0 0 0
- dia 11", ∅ 275 m 0 0 0
R PEKERJAAN PEMADAM KEBAKARAN

A Peralatan Utama
1 Elektrik Fire Pump Unit 209,117,500 14,638,225 228,983,663
- Kapasitas : 750 GPM
- Head : 87 mka
- Putaran : 2900 rpm
- Tegangan : 380 V
- Frekuensi : 50 HZ
2 Jockey Pump
- Kapasitas : 40 GPM Unit 30,290,000 2,120,300 33,167,550
- Head : 87 mka
- Putaran : 1450 rpm
- Tegangan : 320 V
- Frekuensi : 50 HZ
3 Pressure Tank 15 bar bh 17,475,000 1,223,250 19,135,125

- Kapasitas : 500 L
- Sertifikat
4 Foot valve dia 150 bh 6,990,000 489,300 7,654,050

Foot valve dia 65 bh 1,281,500 89,705 1,403,243
5 Strainer dia 150 bh 4,543,500 318,045 4,975,133

Strainer dia 65 bh 2,097,000 146,790 2,296,215
6 Flexible joint dia 150 bh 1,281,500 89,705 1,403,243

Flexible joint dia 65 bh 378,625 26,504 414,594
7 Check valve dia 150 bh 4,427,000 309,890 4,847,565

Check valve dia 65 bh 2,796,000 195,720 3,061,620
8 Gate valve dia 150 bh 4,893,000 342,510 5,357,835

Gate valve dia 80 bh 2,912,500 203,875 3,189,188
Gate valve dia 65 bh 1,747,500 122,325 1,913,513
9 Header dia 250 mm bh 19,805,000 1,386,350 21,686,475

10 PVR dia 150 bh 24,465,000 1,712,550 26,789,175
11 Alarm Gong dia 150 bh 18,640,000 1,304,800 20,410,800
13 Mark up water tank 200l bh 582,500 40,775 637,838

SATUAN BANTU HARGA
(Rp) 7% (Rp)
14 Instalasi pipa hydrant BSP SCH 40 dia 150 mm bh 786,375 55,046 861,081
15 Support & Alat Bantu Ls 64,075,000 4,485,250 70,162,125

B INSTALASI PIPA
1 Pipa Black steel Sch 40 ASTM A-120
dia 150 mm m 786,375 55,046 861,081
2 Gate valve dia 150 bh 5,242,500 366,975 5,740,538
3 Check valve dia 150 bh 4,660,000 326,200 5,102,700
4 Outdoor Hydrant Box bh 3,495,000 244,650 3,827,025
5 Hydrant Pilar bh 3,495,000 244,650 3,827,025
6 Seammese Connection bh 4,368,750 305,813 4,783,781
7 Fitting 75,725,000 5,300,750 82,918,875
8 Pipa Black steel Sch 40 ASTM A-120
dia 150 mm m 786,375 55,046 861,081
dia 125 mm m 0 0 0
dia 100 mm m 431,050 30,174 472,000
dia 80 mm m 337,850 23,650 369,946
dia 65 mm m 0 0 0
9 Box Hydrant Set 4,660,000 326,200 5,102,700
10 Gate Valve 5" bh 4,427,000 309,890 4,847,565
11 Gate Valve 2,5" bh 1,165,000 81,550 1,275,675
12 Fitting Ls 87,375,000 6,116,250 95,675,625
A KELOMPOK CAT
1 Cat tembok interior kg 163,100 11,417 178,595
2 Cat tembok exterior kg 179,410 12,559 196,454
3 Cat kayu/besi kg 114,170 7,992 125,016
4 Cat atap/genteng kg 81,550 5,709 89,297
5 Cat dasar/Undercoat kg 65,240 4,567 71,438
6 Cat meni kayu kg 40,775 2,854 44,649
7 Dempul kayu kg 23,300 1,631 25,514
8 Politur vernis kg 29,125 2,039 31,892
9 Plamour tembok kg 11,650 816 12,757
10 Tineer kg 41,940 2,936 45,924
11 Residu kg 20,970 1,468 22,962
12 Amplas kayu lbr 5,825 408 6,378
13 Amplas besi lbr 6,990 489 7,654
14 Batu apung kg 23,300 1,631 25,514
15 Kuas bh 8,155 571 8,930
B ALAT BANTU
1 Pipa Clipsal Bh 9,903 693 10,843
2 Fitser + Sekrup Bh 874 61 957
3 Sadel Pipa Bh 990 69 1,084
4 Penggantung type A Bh 1,340 94 1,467

SATUAN BANTU HARGA
(Rp) 7% (Rp)
5 Penggantung type B Bh 40,775 2,854 44,649

6 L-Bow Bh 2,621 183 2,870
7 L-Bow Sekrup Bh 2,621 183 2,870
8 T-Dos Clipsal Bh 5,534 387 6,059
9 Pipa Spiral Bh 1,456 102 1,595
10 Kabel Tets Bh 408 29 446
11 Inbow Dos Clipsal Bh 7,573 530 8,292
C KELOMPOK AC SPLLIT
4 Pek. Pem. Outdoor & Indoor AC 7,5 PK Set 33,493,750 2,344,563 36,675,656
D KELOMPOK SAKLAR DAN OUTLET PANASONIC

1 Pek. Pem. Outlet Saklar Tunggal Set 64,658 4,526 70,800
2 Pek. Pem. Outlet Saklar Seri Set 87,958 6,157 96,313
3 Pek. Pem. Outlet Saklar Tukar Set 75,725 5,301 82,919
4 Pek. Pem. Outlet Tlp Set 110,675 7,747 121,189
5 Pek. Pem. Outlet Fax/Internet Set 110,675 7,747 121,189
6 Pek. Pem. Terminal Box Tlp Set 378,625 26,504 414,594
7 Pek. Pem. Outlet TV Set 106,598 7,462 116,724
8 Pek. Pem. Terminal Box TV Set 343,675 24,057 376,324
9 Pek. Pem. Ceiling Speaker Set 308,725 21,611 338,054
10 Pek. Pem. Box Speaker Set 332,025 23,242 363,567
11 Pek. Pem. Horn Speaker Set 448,525 31,397 491,135
12 Pek. Pem. Tone Control/Attenuator Set 390,275 27,319 427,351
13 Pek. Pem. Terminal Box Sound System Set 378,625 26,504 414,594
14 Pek. Pem. Speaker Profesional Set 9,902,500 693,175 10,843,238
15 Pek. Pem. Outlet Mic Set 425,225 29,766 465,621
16 Pek. Pem. ROR Detektor Set 425,225 29,766 465,621
17 Pek. Pem. Springkle Set 215,525 15,087 236,000
18 Pek. Pem. Box Hidrant Set 8,737,500 611,625 9,567,563
19 Pek. Pem. Hidrant Pillar Set 4,077,500 285,425 4,464,863
E KELOMPOK LAMPU SITE

94 Pek. Pem. Armatur Lampu Jalan 1 Arah 400 W Set 4,368,750 305,813 4,783,781
95 Pek. Pem. Armatur Lampu Jalan 2 Arah 400 W Set 7,980,250 558,618 8,738,374
96 Pek. Pem. Armatur lampu Sorot Lapangan Tenis Set 2,912,500 203,875 3,189,188
97 Pek. Pem. Armatur lampu Sorot Kolam Renang Set 8,737,500 611,625 9,567,563
98 Pek. Pem. Armatur lampu Taman Berdiri Set 739,775 51,784 810,054
99 Pek. Pem. Armatur lampu Taman Duduk Set 640,750 44,853 701,621
100 Pek. Pem. lampu Sorot Kombinasi (L.Sorot + Horn Spiker) Set 11,475,250 803,268 12,565,399
101 Armatur lampu Emergensi Lengkap Batrei + Lampu 20W Set 757,250 53,008 829,189
102 KWH Pembanding + MCB 3 Grup Set 1,456,250 101,938 1,594,594

SATUAN BANTU HARGA
(Rp) 7% (Rp)
F KELOMPOK PENGGANTUNG
1 Kunci tanam (1 & 2 pintu) Fino set 116,500 8,155 127,568
2 Kunci tanam double cylinder set 116,500 8,155 127,568
3 Kunci tanam turnpiece cylinder wc/km set 69,900 4,893 76,541
4 Kunci tanam dekoratif (2 pegangan) set 291,250 20,388 318,919
5 Espanyolate set 233,000 16,310 255,135
6 Engsel pintu psg 69,900 4,893 76,541
7 Engsel jendela psg 69,900 4,893 76,541
8 Grendel besar bh 174,750 12,233 191,351
9 Grendel kecil bh 116,500 8,155 127,568
10 Kait angin bh 11,650 816 12,757
G KELOMPOK SANITAIR
1 Clossed jongkok bh 349,500 24,465 382,703
2 Clossed duduk biasa bh 815,500 57,085 892,973
3 Clossed duduk monoblok bh 1,514,500 106,015 1,658,378
4 Wash taffel biasa bh 466,000 32,620 510,270
5 Wash taffel non standar bh 1,514,500 106,015 1,658,378
6 Urinoir bh 1,747,500 122,325 1,913,513
7 Battub biasa bh 3,145,500 220,185 3,444,323
8 Battub non standar bh 19,222,500 1,345,575 21,048,638
9 Kitchen zink bh 466,000 32,620 510,270
10 Shower pan bh 1,747,500 122,325 1,913,513
11 Flush valve fitting for Urinal set 2,213,500 154,945 2,423,783
12 Flush valve fitting for Closet set 2,213,500 154,945 2,423,783
13 Kran air biasa bh 349,500 24,465 382,703
14 Kran air wash taffel (panas/dingin) bh 873,750 61,163 956,756
15 Kran air shower + assesories (panas/dingin) bh 1,747,500 122,325 1,913,513
16 Kran air battub (panas/dingin) bh 1,747,500 122,325 1,913,513
17 Kran air kitchen zink bh 466,000 32,620 510,270
18 Toilet shoap/paper holder bh 233,000 16,310 255,135
19 Towel rack (stainless steel) bh 2,563,000 179,410 2,806,485
20 Towel bar (stainless steel) bh 757,250 53,008 829,189
21 Floor drain bh 69,900 4,893 76,541
22 Glass mirror for wash taffel bh 407,750 28,543 446,486
23 Bak fiber glass 60 cm x 60 cm bh 349,500 24,465 382,703
24 Bak fiber glass kapasitas 250 liter bh 466,000 32,620 510,270
25 Bak fiber glass kapasitas 500 liter bh 699,000 48,930 765,405
26 Pompa air Sanyo (besar) bh 1,747,500 122,325 1,913,513
27 Pompa air Nasional (kecil) bh 932,000 65,240 1,020,540
O KELOMPOK UPAH KERJA

1 Mandor O/HR 60,000 60,000
2 Kepala tukang O/HR 60,000 60,000
3 Tukang O/HR 50,000 50,000
4 Pekerja O/HR 35,000 35,000

SATUAN BANTU HARGA
(Rp) 7% (Rp)
SA
ONGKOS
KERJA HARGA DASAR
15%
37,500,000 Rp 250,000,000.00
37,500,000 Rp 250,000,000.00
37,500,000 Rp 250,000,000.00
90,000,000 Rp 600,000,000.00
3,750,000 Rp 25,000,000.00
3,750,000 Rp 25,000,000.00
1,125,000 Rp 7,500,000.00
750,000 Rp 5,000,000.00
750,000 Rp 5,000,000.00
2,625,000 Rp 17,500,000.00
750,000 Rp 5,000,000.00
750,000 Rp 5,000,000.00
750,000 Rp 5,000,000.00
2,250,000 Rp 15,000,000.00
1,500,000 Rp 10,000,000.00
1,500,000 Rp 10,000,000.00
1,500,000 Rp 10,000,000.00
1,500,000 Rp 10,000,000.00
1,500,000 Rp 10,000,000.00
1,500,000 Rp 10,000,000.00
1,500,000 Rp 10,000,000.00
1,500,000 Rp 10,000,000.00
1,500,000 Rp 10,000,000.00
750,000 Rp 5,000,000.00
1,125,000 Rp 7,500,000.00
1,500,000 Rp 10,000,000.00
1,125,000 Rp 7,500,000.00
1,125,000 Rp 7,500,000.00
750,000 Rp 5,000,000.00
22,500,000 Rp 150,000,000.00
178,500 Rp 1,190,000.00
178,500 Rp 1,190,000.00
SA
ONGKOS
KERJA HARGA DASAR
15%
178,500 Rp 1,190,000.00
1,125,000 Rp 7,500,000.00
750,000 Rp 5,000,000.00
750,000 Rp 5,000,000.00
750,000 Rp 5,000,000.00
675,000 Rp 4,500,000.00
SA
ONGKOS
KERJA HARGA DASAR
15%
79,950 Rp 533,000.00
27,750 Rp 185,000.00
34,500 Rp 230,000.00
22,500 Rp 150,000.00
23,250 Rp 155,000.00
18,750 Rp 125,000.00
42,000 Rp 280,000.00
48,750 Rp 325,000.00
112,500 Rp 750,000.00
92,250 Rp 615,000.00
63,000 Rp 420,000.00
48,750 Rp 325,000.00
166,500 Rp 1,110,000.00
140,250 Rp 935,000.00
108,750 Rp 725,000.00
66,750 Rp 445,000.00
48,000 Rp 320,000.00
38,250 Rp 255,000.00
27,750 Rp 185,000.00
44,250 Rp 295,000.00
36,750 Rp 245,000.00
138,750 Rp 925,000.00
5,250,000 Rp 35,000,000.00
63,750 Rp 425,000.00
9,750 Rp 65,000.00
13,950 Rp 93,000.00
532,500 Rp 3,550,000.00
1,012,500 Rp 6,750,000.00
2,887,500 Rp 19,250,000.00
4,312,500 Rp 28,750,000.00
5,677,500 Rp 37,850,000.00
8,325 Rp 55,500.00
11,325 Rp 75,500.00
9,750 Rp 65,000.00
3,000 Rp 20,000.00
4,500 Rp 30,000.00
6,300 Rp 42,000.00
9,675 Rp 64,500.00
15,075 Rp 100,500.00
23,115 Rp 154,100.00
31,455 Rp 209,700.00
42,795 Rp 285,300.00
60,465 Rp 403,100.00
83,130 Rp 554,200.00
SA
ONGKOS
KERJA HARGA DASAR
15%
104,055 Rp 693,700.00
128,085 Rp 853,900.00
159,315 Rp 1,062,100.00
208,530 Rp 1,390,200.00
259,440 Rp 1,729,600.00
1,050 Rp 7,000.00
1,500 Rp 10,000.00
2,250 Rp 15,000.00
1,350 Rp 9,000.00
2,025 Rp 13,500.00
3,075 Rp 20,500.00
4,425 Rp 29,500.00
1,725 Rp 11,500.00
2,625 Rp 17,500.00
4,125 Rp 27,500.00
5,820 Rp 38,800.00
9,525 Rp 63,500.00
338 Rp 2,250.00
570 Rp 3,800.00
138,750 925,000
138,750 925,000
0 -
262,500 1,750,000
262,500 1,750,000
195,000 1,300,000
195,000 1,300,000
39,713 264,750
32,775 218,500
30,188 201,250
28,463 189,750
25,875 172,500
0
0
42,000 280,000
34,500 230,000
32,381 215,875
0
0
0
0
48,300 322,000
43,125 287,500
SA
ONGKOS
KERJA HARGA DASAR
15%
51,750 345,000
47,438 316,250
51,750 345,000
48,300 322,000
45,713 304,750
0
64,688 431,250
0
31,050 207,000
31,913 212,750
450,000 3,000,000
75,000,000 500,000,000
37,500,000 250,000,000
5,250,000 35,000,000
1,125,000 7,500,000
187,500 1,250,000
67,500 450,000
97,500 650,000
315,000 2,100,000
300,000 2,000,000
150,000 1,000,000
750,000 5,000,000
3,750,000 25,000,000
3,750,000 25,000,000
750,000 5,000,000
1,500,000 10,000,000
2,400,000 16,000,000
3,750,000 25,000,000
1,125,000 7,500,000
18,750 125,000
45,000 300,000
SA
ONGKOS
KERJA HARGA DASAR
15%
30,000 200,000
37,500 250,000
18,750 125,000
150,000 1,000,000
60,000 400,000
8,250 55,000
8,250 55,000
75,000 500,000
2,250,000 15,000,000
750,000 5,000,000
60,000 400,000
15,000 100,000
3,000,000 20,000,000
1,125,000 7,500,000
187,500 1,250,000
225,000 1,500,000
450,000 3,000,000
525,000 3,500,000
2,250 15,000
450,000 3,000,000
750,000 5,000,000
1,245,000 8,300,000
742,500 4,950,000
337,500 2,250,000
187,500 1,250,000
622,500 4,150,000
1,875,000 12,500,000
60,000 400,000
750,000 5,000,000
18,750 125,000
26,250 175,000
2,700 18,000
60,000 400,000
30,000 200,000
973,500 6,490,000
1,800,000 12,000,000
138,750 925,000
66,750 445,000
2,625 17,500
SA
ONGKOS
KERJA HARGA DASAR
15%
24,300 162,000
63,000 420,000
13,050 87,000
15,225 101,500
75,000 500,000
525,000 3,500,000
99,000 660,000
75,000 500,000
562,500 3,750,000
360,000 2,400,000
217,500 1,450,000
352,500 2,350,000
375,000 2,500,000
2,925 19,500
450,000 3,000,000
277,500 1,850,000
4,125 27,500
3,150 21,000
9,000 60,000
67,500 450,000
352,500 2,350,000
112,500,000 750,000,000
2,250,000 15,000,000
3,960 26,400
14,250 95,000
11,250 75,000
11,250 75,000
11,250 75,000
22,500 150,000
7,500 50,000
26,250 175,000
SA
ONGKOS
KERJA HARGA DASAR
15%
120,000 800,000
225,000 1,500,000
375,000 2,500,000
7,200,000 48,000,000
1,200,000 8,000,000
1,290,000 8,600,000
615,000 4,100,000
366,000 2,440,000
97,500 650,000
450,000 3,000,000
26,250,000 175,000,000
12,375,000 82,500,000
2,250,000 15,000,000
1,125,000 7,500,000
750,000 5,000,000
300,000 2,000,000
525,000 3,500,000
10,538 70,250
7,830 52,200
6,863 45,750
5,325 35,500
3,975 26,500
2,805 18,700
2,520 16,800
SA
ONGKOS
KERJA HARGA DASAR
15%
2,363 15,750
787,500 5,250,000
399,000 2,660,000
371,250 2,475,000
12,000 80,000
30,000 200,000
330,000 2,200,000
9,000,000 60,000,000
825,000 5,500,000
22,800 152,000
12,165 81,100
10,538 70,250
7,830 52,200
6,863 45,750
5,325 35,500
3,975 26,500
3,750,000 25,000,000
1,875,000 12,500,000
5,250,000 35,000,000
2,362,500 15,750,000
9,000,000 60,000,000
11,250,000 75,000,000
SA
ONGKOS
KERJA HARGA DASAR
15%
3,000,000 20,000,000
1,125,000 7,500,000
38,700 258,000
31,500 210,000
13,575 90,500
8,400 56,000
6,375,000 42,500,000
127,500 850,000
127,500 850,000
127,500 850,000
127,500 850,000
127,500 850,000
127,500 850,000
225,000 1,500,000
11,250,000 75,000,000
0
0
525,000 3,500,000
600,000 4,000,000
750,000 5,000,000
1,125,000 7,500,000
3,375,000 22,500,000
SA
ONGKOS
KERJA HARGA DASAR
15%
195,000 1,300,000
217,500 1,450,000
225,000 1,500,000
262,500 1,750,000
300,000 2,000,000
60,000 400,000
0
75,000 500,000
3,375 22,500
5,400 36,000
10,650 71,000
15,000 100,000
15,000 100,000
1,050,000 7,000,000
0
7,500,000 50,000,000
11,250,000 75,000,000
750,000 5,000,000
1,125,000 7,500,000
330,000 2,200,000
525,000 3,500,000
525,000 3,500,000
300,000 2,000,000
300,000 2,000,000
300,000 2,000,000
337,500 2,250,000
300,000 2,000,000
6,000,000 40,000,000
450,000 3,000,000
0
34,050 227,000
22,613 150,750
SA
ONGKOS
KERJA HARGA DASAR
15%
18,975 126,500
17,400 116,000
40,275 268,500
37,200 248,000
25,800 172,000
20,475 136,500
17,400 116,000
14,805 98,700
13,245 88,300
13,245 88,300
10,650 71,000
27,825 185,500
17,925 119,500
17,400 116,000
14,288 95,250
17,400 116,000
17,400 116,000
25,200 168,000
35,100 234,000
17,400 116,000
1,077,578 7,183,850
516,000 3,440,000
51,300 342,000
1,452,450 9,683,000
516,000 3,440,000
93,375 622,500
80,888 539,250
51,300 342,000
SA
ONGKOS
KERJA HARGA DASAR
15%
35,625 237,500
12,000 80,000
0
0
26,925,000 179,500,000
3,900,000 26,000,000
2,250,000 15,000,000
900,000 6,000,000
165,000 1,100,000
585,000 3,900,000
270,000 1,800,000
165,000 1,100,000
48,750 325,000
570,000 3,800,000
360,000 2,400,000
630,000 4,200,000
375,000 2,500,000
225,000 1,500,000
2,550,000 17,000,000
3,150,000 21,000,000
2,400,000 16,000,000
75,000 500,000
SA
ONGKOS
KERJA HARGA DASAR
15%
101,250 675,000
8,250,000 55,000,000
101,250 675,000
675,000 4,500,000
600,000 4,000,000
450,000 3,000,000
450,000 3,000,000
562,500 3,750,000
9,750,000 65,000,000
101,250 675,000
0
55,500 370,000
43,500 290,000
0
600,000 4,000,000
570,000 3,800,000
150,000 1,000,000
11,250,000 75,000,000
21,000 140,000
23,100 154,000
14,700 98,000
10,500 70,000
8,400 56,000
5,250 35,000
3,000 20,000
3,750 25,000
1,500 10,000
5,400 36,000
2,700 18,000
750 5,000
900 6,000
3,000 20,000
1,050 7,000
1,275 Rp 8,500.00
113 Rp 750.00
128 Rp 850.00
173 Rp 1,150.00
SA
ONGKOS
KERJA HARGA DASAR
15%
5,250 Rp 35,000.00
338 Rp 2,250.00
338 Rp 2,250.00
713 Rp 4,750.00
188 Rp 1,250.00
53 Rp 350.00
975 Rp 6,500.00
532,500 Rp 3,550,000.00
1,012,500 Rp 6,750,000.00
2,887,500 Rp 19,250,000.00
4,312,500 Rp 28,750,000.00
5,677,500 Rp 37,850,000.00
8,325 Rp 55,500.00
11,325 Rp 75,500.00
9,750 Rp 65,000.00
14,250 Rp 95,000.00
14,250 Rp 95,000.00
48,750 Rp 325,000.00
13,725 Rp 91,500.00
44,250 Rp 295,000.00
39,750 Rp 265,000.00
42,750 Rp 285,000.00
57,750 Rp 385,000.00
50,250 Rp 335,000.00
48,750 Rp 325,000.00
1,275,000 Rp 8,500,000.00
54,750 Rp 365,000.00
54,750 Rp 365,000.00
27,750 Rp 185,000.00
1,125,000 Rp 7,500,000.00
525,000 Rp 3,500,000.00
562,500 Rp 3,750,000.00
1,027,500 Rp 6,850,000.00
375,000 Rp 2,500,000.00
1,125,000 Rp 7,500,000.00
95,250 Rp 635,000.00
82,500 Rp 550,000.00
1,477,500 Rp 9,850,000.00
97,500 Rp 650,000.00
187,500 Rp 1,250,000.00
SA
ONGKOS
KERJA HARGA DASAR
15%
15,000 100,000
15,000 100,000
9,000 60,000
37,500 250,000
30,000 200,000
9,000 60,000
9,000 60,000
22,500 150,000
15,000 100,000
1,500 10,000
45,000 300,000
105,000 700,000
195,000 1,300,000
60,000 400,000
195,000 1,300,000
225,000 1,500,000
405,000 2,700,000
2,475,000 16,500,000
60,000 400,000
225,000 1,500,000
285,000 1,900,000
285,000 1,900,000
45,000 300,000
112,500 750,000
225,000 1,500,000
225,000 1,500,000
60,000 400,000
30,000 200,000
330,000 2,200,000
97,500 650,000
9,000 60,000
52,500 350,000
45,000 300,000
60,000 400,000
90,000 600,000
225,000 1,500,000
120,000 800,000
SA
ONGKOS
KERJA HARGA DASAR
15%
ANALISA BIAYA KONSTRUKSI PEKERJAAN ELECTRICAL DAN ARMATEUR LAIN
1 TTK PEMASANGAN INSTALASI LAMPU
a. Bahan
20.0000 M Kabel NYM (2 x 2,5) mm ( Eq, Eterna ) @ Rp. 11,650.00 = Rp.
40.0000 Bh Klem Kabel No. 10 @ Rp. 1,000.00 = Rp.
3.0000 Btg Pipa (Eq, Clipsal ) @ Rp. 9,000.00 = Rp.
1.0000 Bh Inbow Dos ( Eq. Panasonic ) @ Rp. 1,500.00 = Rp.
4.0000 Bh Las Dop @ Rp. 1,000.00 = Rp.
4.0000 Roll Isolasi @ Rp. 6,000.00 = Rp.
1.0000 Bh T - Dos (Eq, Clipsal ) @ Rp. 5,000.00 = Rp.
b. Tenaga
0.5000 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.5000 Oh Tukang Listrik @ Rp. 100,000.00 = Rp.
0.0050 Oh Mandor @ Rp. 150,000.00 = Rp.
1 TTK PEMASANGAN INSTALASI STOP KONTAK

a. Bahan
12.0000 M Kabel NYM (3 x 2,5) mm ( Eq. Eterna ) @ Rp. 11,650.00 = Rp.
20.0000 Bh Klem Kabel No. 12 @ Rp. 1,000.00 = Rp.
6.0000 Bh Las Dop @ Rp. 1,000.00 = Rp.
b. Tenaga
0.5000 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0050 Oh Mandor @ Rp. 150,000.00 = Rp.
1 TTK PEMASANGAN INSTALASI TELEPON
a. Bahan
12.0000 M Kabel Telepon 4 x 0.6 mm @ Rp. 48,930.00 = Rp.
20.0000 Bh Klem Kabel @ Rp. 1,000.00 = Rp.
b. Tenaga
0.0250 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0020 Oh Mandor @ Rp. 150,000.00 = Rp.
1 TTK PEMASANGAN INSTALASI TV

a. Bahan
12.0000 M Kabel TV @ Rp. = Rp.
20.0000 Bh Klem Kabel @ Rp. = Rp.
2.0000 Btg Pipa (Eq, Clipsal ) @ Rp. = Rp.
1.0000 Bh Inbow Dos ( Eq. Panasonic ) @ Rp. = Rp.
1.0000 Roll Isolasi @ Rp. = Rp.
1.0000 Bh T - Dos (Eq, Clipsal ) @ Rp. = Rp.
b. Tenaga
0.0250 Oh Pekerja @ Rp. = Rp.
0.2500 Oh Tukang Listrik @ Rp. = Rp.
0.0020 Oh Kepala Tukang @ Rp. = Rp.
0.0020 Oh Mandor @ Rp. = Rp.
1 TTK PEMASANGAN INSTALASI CCTV

a. Bahan
10.0000 M Kabel Power NYM 2 x 1.5 mm ( Eq, Eterna ) @ Rp. = Rp.
10.0000 M Kabel TV Type 7 c @ Rp. = Rp.
b. Tenaga
1 TTK PEMASANGAN INSTALASI TATA SUARA

a. Bahan
10.0000 M Kabel NYMHY 2 x 1.5 mm ( Eq. Eterna ) @ Rp. = Rp.
b. Tenaga
1 TTK PEMASANGAN INSTALASI NURSE CALLING SYSTEM

a. Bahan
5.0000 M Kabel NYMHY 2 x 1.5 mm ( Eterna ) @ Rp. = Rp.
10.0000 M Kabel 4 x 0.6 mm @ Rp. = Rp.
b. Tenaga
1 TTK PEMASANGAN INSTALASI FIRE ALARM SYSTEM
a. Bahan
40.0000 M Kabel NYA 1 x 1.5 mm (Eq, Clipsal ) @ Rp. = Rp.
b. Tenaga
1 Buah PASANGAN SAKLAR TUNGGAL

a. Bahan
1.0000 Bh Saklar Tunggal ( Eq. Panasonic ) @ Rp. 64,657.50 = Rp.
b. Tenaga
0.0050 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0003 Oh Mandor @ Rp. 150,000.00 = Rp.
1 Buah PASANGAN SAKLAR SERI

a. Bahan
1.0000 Bh Saklar Seri ( Eq, Panasonic ) @ Rp. 87,957.50 = Rp.
b. Tenaga
0.0050 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0003 Oh Mandor @ Rp. 150,000.00 = Rp.
1 Buah PASANGAN STOP KONTAK

a. Bahan
1.0000 Bh Stop Kontak ( Eq. Panasonic ) @ Rp. 28,500.00 = Rp.
1.0000 Bh Stop Kontak AC + Steiker ( Eq. Panasonic ) @ Rp. 50,000.00 = Rp.
b. Tenaga
0.0050 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0003 Oh Mandor @ Rp. 150,000.00 = Rp.
c. Jumlah (a + b)
Stop Kontak ( Eq. Panasonic ) Jumlah (a1 + b) = Rp.
Stop Kontak AC + Steiker ( Eq. Panasonic ) Jumlah (a2 + b) = Rp.
Stop Kontak ( Eq. Panasonic ) = Rp.
Stop Kontak AC + Steiker ( Eq. Panasonic ) = Rp.
1 Buah PASANGAN LAMPU Reflektor RM 2 x 18 Watt

a. Bahan
1.0000 Bh Lampu Reflektor RM 2 x 20 Watt ( Eq, Philps ) @ Rp. 489,300.00 = Rp.
b. Tenaga
0.0050 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0003 Oh Mandor @ Rp. 150,000.00 = Rp.
1 Buah PASANGAN TL LED 14W
a. Bahan
1.0000 Bh Lampu TL LED 14 W @ Rp. 180,575.00 = Rp.
b. Tenaga
0.0050 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0003 Oh Mandor @ Rp. 150,000.00 = Rp.
1 Buah PASANGAN LAMPU DOWNLIGHT 8 Watt

a. Bahan
1.0000 Bh Down Light Tray 3 " + lampu SL 8 Watt (Eq. Philips) @ Rp. 145,625.00 = Rp.
b. Tenaga
0.0050 Oh Pekerja @ Rp. 50,000.00 = Rp.
0.0003 Oh Mandor @ Rp. 150,000.00 = Rp.
1 Buah PASANGAN TELEPON SOCKET WALL OUT LET
a. Bahan
1.0000 Bh Telp. Socket Wall Out Let ( Eq. Panasonic ) @ Rp. = Rp.
b. Tenaga
1 Buah PASANGAN TV SOCKET WALL OUT LET

a. Bahan
1.0000 Bh TV. Socket Wall Out Let ( Eq. Panasonic ) @ Rp. = Rp.
b. Tenaga
1 Buah PASANGAN WALL EXHAUST FAN

a. Bahan
1.0000 Bh Wall Exhaust Fan 30 cm ( Eq, Panasonic ) @ Rp. = Rp.
b. Tenaga
1 Buah PASANGAN CEILLING EXHAUST FAN

a. Bahan
1.0000 Bh Ceilling Exhaust Fan 25 cm ( Eq, Panasonic ) @ Rp. = Rp.
b. Tenaga
233,000.00
40,000.00
27,000.00
1,500.00
4,000.00
24,000.00
5,000.00
334,500.00
25,000.00
50,000.00
625.00
750.00
76,375.00
410,875.00
61,631.25
472,506.25
139,800.00
20,000.00
18,000.00
1,500.00
6,000.00
24,000.00
5,000.00
214,300.00
25,000.00
50,000.00
625.00
750.00
76,375.00
290,675.00
43,601.25
334,276.25
587,160.00
20,000.00
18,000.00
1,500.00
12,000.00
5,000.00
643,660.00
1,250.00
25,000.00
250.00
300.00
26,800.00
670,460.00
100,569.00
771,029.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
64,657.50
64,657.50
250.00
5,000.00
625.00
37.50
5,912.50
70,570.00
10,585.50
81,155.50
87,957.50
87,957.50
250.00
5,000.00
625.00
37.50
5,912.50
93,870.00
14,080.50
107,950.50
28,500.00
50,000.00
28,500.00
50,000.00
250.00
5,000.00
625.00
37.50
5,912.50
34,412.50
55,912.50
5,161.88
8,386.88
39,574.38
64,299.38
489,300.00
489,300.00
250.00
5,000.00
625.00
37.50
5,912.50
495,212.50
74,281.88
569,494.38
180,575.00
180,575.00
250.00
5,000.00
625.00
37.50
5,912.50
186,487.50
27,973.13
214,460.63
145,625.00
145,625.00
250.00
5,000.00
625.00
37.50
5,912.50
151,537.50
22,730.63
174,268.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Allu Residence2

Diunggah oleh

Informasi Dokumen

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Allu Residence2

Diunggah oleh

Hak Cipta:

Format Tersedia

REKAPITULASI ENGINEER ESTIMATE (EE)

PROYEK : ALLU RESIDENCE

NO. URAIAN PEKERJAAN

II. PEKERJAAN STRUKTUR

III. PEKERJAAN ARSITEKTUR

IV. PEKERJAAN MEKANIKAL & ELEKTRIKAL

EMPAT JUTA LIMA RATUS SEMBILAN PULUH RIBU RUPIAH

No. Bahan Satuan Harga

G. BAHAN PENUTUP LANTAI DAN DINDING

H. BAHAN PENGGANTUNG DAN ASSESORIS PINTU-JENDELA

I. BAHAN FINISHING CAT/DICO

No. Tenaga Kerja Satuan Upah

PROYEK : ALLU RESIDENCE

NO. URAIAN PEKERJAAN

B. PEKERJAAN BETON & BATU

B. PEKERJAAN KUSEN PINTU DAN JENDELA

D. PEKERJAAN KUDA-KUDA & ATAP

E. PEKERJAAN KERAMIK + FINISHING

G. PEKERJAAN WATER PROOFING

IV. PEKERJAAN MEKANIKAL ELEKTRIKAL

3 Pek. Septic Tank

ls 1.00 1,000,000.00 1,000,000.00

m3 162.60 47,437.50 7,713,337.50

m3 18.38 420,813.75 7,732,873.47

m3 3.28 996,007.84 3,266,905.73

m3 1.23 996,007.84 1,227,081.66

m3 10.84 996,007.84 10,796,725.03

m3 2.15 996,007.84 2,136,436.83

m3 0.43 996,007.84 426,540.36

m3 0.85 996,007.84 849,719.19

m3 1.10 996,007.84 1,092,496.10

m3 5.25 996,007.84 5,229,041.18

m3 0.50 996,007.84 493,023.88

m3 0.34 996,007.84 336,152.65

m3 1.32 996,007.84 1,314,730.35

m3 0.94 996,007.84 932,263.34

m3 2.19 996,007.84 2,185,739.21

m3 9.36 996,007.84 9,323,006.93

m3 2.38 996,007.84 2,373,685.89

m3 2.13 996,007.84 2,122,056.96

m2 187.16 97,746.55 18,293,999.93

m2 173.20 97,746.55 16,929,360.35

m2 49.60 97,746.55 4,848,228.88

m' 9.55 148,365.00 1,416,885.75

m2 2.28 747,542.54 1,704,396.99

m2 3.68 992,430.00 3,652,142.40

m2 121.85 44,328.82 5,401,466.72

m2 97.30 44,328.82 4,313,194.19

m2 57.50 239,315.00 13,760,612.50

m2 57.50 153,580.20 8,830,861.50

m2 66.75 364,537.35 24,332,868.11

m2 19.00 364,537.35 6,926,209.65

m2 10.00 750,000.00 7,500,000.00

m2 23.50 161,876.88 3,804,106.56

ttk 57.00 205,337.50 11,704,237.50

ttk 25.00 122,562.50 3,064,062.50

m' 30.00 144,880.00 4,346,400.00

ls 1.00 3,500,000.00 3,500,000.00

Set 1.00 2,685,204.88 2,685,204.88

Set 2.00 2,685,204.88 5,370,409.75

ANALISA BIAYA KONSTRUKSI PEKERJAAN TANAH

1 M³ PASANGAN PONDASI BATU KALI/GUNUNG 1 Pc : 4 Psr

1 M³ MEMBUAT BETON K - 175

1 M³ MEMBUAT BETON K - 225