Analysa Harga Sni

ANALISA BETON PEKERJAAN STRUKTUR
KONSTRUKSI BANGUNAN GEDUNG DAN PERUMAHAN

(SNI)
PROYEK : PEMBANGUNAN GEDUNG

LOKASI : LINGKUP PEKERJAAN :
Ttl.Bs.Polos Ttl.Bs.Ulir Besi Beton Berat Besi Polos Besi Ulir Beton.K.225
NO. Uraian Pekerjaan Total
Kg/m3 Kg/m3 diameter kg ( Rp )/m3 ( Rp )/m3 ( Rp )/m3
LANTAI.1
1 Pek.Kolom K1.450x500 ( 236 Kg ) K.300 7,822.61 7,949.66 637,097.19
4.444
0.225
Bekisting/m2 Sengkang 15.20 15.81 13 mm 1.040
8.444 Besi Pokok 12.00 26.76 19 mm 2.230
Besi Pokok 4.00 4.16 13 mm 1.040
Besi Stek 40 D 10.70 5.97 19 mm 2.230
Besi Stek 40 D 1.66 0.43 13 mm 1.040
- 53.13 - 1,877,113.31 637,097.19

- 236.12
TOTA L 236.12 - 1,877,113.31 637,097.19
Profit & Over Head 10 % :
LANTAI.1
2 Pek.Kolom K2.400x400 ( 154 Kg ) K.225 7,822.61 7,949.66 637,097.19
6.250
0.160
10.000 Besi Pokok 8.00 17.84 19 mm 2.230
Besi Stek 40 D 7.14 6.87 25 mm 3.850
- 24.71 - 1,227,646.13 637,097.19

- 154.43
TOTA L 154.43 - 1,227,646.13 637,097.19
ANALISIS BETON 467327081.xls Page_1_Of_164

(SNI)

LANTAI.1
3 Pek.Kolom K3.350x500 ( 268 Kg ) K.225 7,822.61 7,949.66 637,097.19
5.714
0.175
9.714 Besi Pokok 12.00 26.76 19 mm 2.230
Besi Stek 40 D 10.70 5.97 19 mm 2.230
- 46.87 - 2,129,213.33 637,097.19

- 267.84
TOTA L 267.84 - 2,129,213.33 637,097.19
LANTAI.2
1 Pek.Kolom K1.450x500 ( 236 Kg ) K.225 7,822.61 7,949.66 637,097.19
4.444
0.225
8.444 Besi Pokok 12.00 26.76 19 mm 2.230
Besi Pokok 4.00 4.16 13 mm 1.040
Besi Stek 40 D 10.70 5.97 19 mm 2.230
Besi Stek 40 D 1.66 0.43 13 mm 1.040
- 53.13 - 1,877,113.31 637,097.19

- 236.12
TOTA L 236.12 - 1,877,113.31 637,097.19

(SNI)

LANTAI.2
2 Pek.Kolom K3.350x500 ( 268 Kg ) K.225 7,822.61 7,949.66 637,097.19
5.714
0.175
9.714 Besi Pokok 12.00 26.76 19 mm 2.230
Besi Stek 40 D 10.70 5.97 19 mm 2.230
- 46.87 - 2,129,213.33 637,097.19

267.84
TOTA L - 2,129,213.33 637,097.19
LANTAI.3
1 Pek.Kolom K1.450x500 ( 150 Kg ) K.225 7,822.61 7,949.66 637,097.19
4.444
0.225
8.444 Besi Pokok 8.00 17.84 19 mm 2.230
33.65 - 1,188,845.16 637,097.19
149.55
TOTA L - 1,188,845.16 637,097.19

(SNI)

LANTAI.3
2 Pek.Kolom K3.350x500 ( 206 Kg ) K.225 7,822.61 7,949.66 637,097.19
5.714
0.175
9.714 Besi Pokok 8.00 17.84 19 mm 2.230
Besi Stek 40 D 7.14 3.98 19 mm 2.230
- 35.96 - 1,633,646.97 637,097.19
- 205.50
TOTA L - 1,633,646.97 637,097.19
LANTAI.4
1 Pek.Kolom K1.400x400 ( 194,7 Kg ) K.225 7,822.61 7,949.66 637,097.19
6.250
0.160
10.000 Besi Pokok 8.00 17.84 19 mm 2.230
- 31.15 - 1,547,798.82 637,097.19
- 194.70
TOTA L - 1,547,798.82 637,097.19

(SNI)

LANTAI.4
2 Pek.Kolom K3.350x500 ( 183 Kg ) K.225 7,822.61 7,949.66 637,097.19
5.714
0.175
9.714 Besi Pokok 8.00 17.84 19 mm 2.230
- 31.98 - 1,452,925.30 637,097.19
- 182.77
TOTA L - 1,452,925.30 637,097.19
LANTAI.2
1 Pek.Balok.G1.400x600 ( 191 Kg ) K.225 7,822.61 7,949.66 637,097.19
4.167
0.240
Sengkang 0.80 0.32 8 mm 0.395
5.667 Besi Pokok 12.50 27.88 19 mm 2.230
0.32 45.58 10,299.77 1,509,677.80 637,097.19
1.32 189.90
TOTA L 191.22 10,299.77 1,509,677.80 637,097.19

(SNI)

LANTAI.2
2 Pek.Balok.G2.350x500 ( 214 Kg ) K.225 7,822.61 7,949.66 637,097.19
5.714
0.175 Sengkang 13.60 14.14 13 mm 1.040
6.343 Besi Pokok 7.50 16.73 19 mm 2.230
Peminggang 4.00 6.32 16 mm 1.580
0.28 37.19 12,359.72 1,689,370.90 637,097.19
1.58 212.51
TOTA L 214.09 12,359.72 1,689,370.90 637,097.19
LANTAI.2
3 Pek.Balok.G3.300x500 ( 149 Kg ) K.225 7,822.61 7,949.66 637,097.19
6.667
0.150
7.067 Besi Pokok 6.50 14.50 19 mm 2.230
7.90 14.50 411,865.64 768,202.15 637,097.19
52.65 96.63
TOTA L 149.28 411,865.64 768,202.15 637,097.19

(SNI)

LANTAI.2
4 Pek.Balok.G3A.300x500 ( 200 Kg ) K.225 7,822.61 7,949.66 637,097.19
6.667
0.150 Sengkang 12.80 13.84 13 mm 1.040
7.067 Besi Pokok 8.00 10.23 19 mm 2.230
Peminggang 4.00 5.58 16 mm 1.580
0.28 29.65 14,419.68 1,571,382.81 637,097.19
1.84 197.67
TOTA L 199.51 14,419.68 1,571,382.81 637,097.19
LANTAI.2
5 Pek.Balok.G4.200x600 ( 191 Kg ) K.225 7,822.61 7,949.66 637,097.19
8.333
0.120
9.667 Besi Pokok 6.00 13.38 19 mm 2.230
- 22.89 - 1,516,303.02 637,097.19
- 190.74
TOTA L - 1,516,303.02 637,097.19

(SNI)

LANTAI.2
6 Pek.Balok.G4A.200x500 ( 293 Kg ) K.225 7,822.61 7,949.66 637,097.19
10.000
0.100 Sengkang 11.20 11.65 13 mm 1.040
9.600 Besi Pokok 6.00 13.38 19 mm 2.230
Peminggang 4.00 4.16 13 mm 1.040
0.16 29.19 12,359.72 2,320,346.78 637,097.19
1.58 291.88
TOTA L 293.46 12,359.72 2,320,346.78 637,097.19
LANTAI.2
7 Pek.Balok.G5.250x500 ( 242 Kg ) K.225 7,822.61 7,949.66 637,097.19
8.000
0.125 Sengkang 12.00 12.48 13 mm 1.040
8.080 Besi Pokok 6.00 13.38 19 mm 2.230
Peminggang 4.00 4.16 13 mm 1.040
0.20 30.02 12,359.72 1,909,190.36 637,097.19
1.58 240.16
TOTA L 241.74 12,359.72 1,909,190.36 637,097.19

(SNI)

LANTAI.2
8 Pek.Balok.CG1.350x600 ( 196 Kg ) K.225 7,822.61 7,949.66 637,097.19
5.714
0.175
8.857 Sengkang 1.40 0.55 8 mm 0.395
Peminggang 4.00 6.32 16 mm 1.580
Besi Pokok 6.00 13.38 19 mm 2.230
0.55 33.84 24,719.45 1,537,418.83 637,097.19
3.16 193.39
TOTA L 196.55 24,719.45 1,537,418.83 637,097.19
LANTAI.2
9 Pek.Balok.CG3.350x500 ( 209 Kg ) K.225 7,822.61 7,949.66 637,097.19
7.407
0.135
10.000 Sengkang 1.40 0.55 8 mm 0.395
Peminggang 4.00 6.32 16 mm 1.580
Besi Pokok 6.00 13.38 19 mm 2.230
8.45 19.70 489,672.21 1,160,061.51 637,097.19
62.60 145.93
TOTA L 208.52 489,672.21 1,160,061.51 637,097.19
(SNI)

LANTAI.2
10 Pek.Balok.CG4.200x500 ( 200 Kg ) K.225 7,822.61 7,949.66 637,097.19
11.111
0.090
13.333 Besi Pokok 6.00 13.38 19 mm 2.230
4.58 13.38 398,381.94 8,098.33 637,097.19
50.93 148.67
TOTA L 199.59 398,381.94 8,098.33 637,097.19
LANTAI.2
11 Pek.Balok.B1.150x400 ( 259 Kg ) K.225 7,822.61 7,949.66 637,097.19
16.667
0.060 Sengkang 6.29 3.88 10 mm 0.617
11.833 Peminggang 2.00 2.08 13 mm 1.040
Besi Pokok 6.00 9.48 16 mm 1.580
4.00 11.56 521,088.27 1,531,634.51 637,097.19
66.61 192.67
TOTA L 259.28 521,088.27 1,531,634.51 637,097.19
(SNI)

LANTAI.2
11 Pek.Balok.B2.150x400 ( 196 Kg ) K.225 7,822.61 7,949.66 637,097.19
16.667
0.060
11.833 Besi Pokok 5.00 7.90 16 mm 1.580
3.88 7.90 505,638.61 1,046,705.24 637,097.19
64.64 131.67
TOTA L 196.30 505,638.61 1,046,705.24 637,097.19
LANTAI.2
12 Pek.Balok.B3.200x300 ( 361 Kg ) K.225 7,822.61 7,949.66 637,097.19
16.667
0.060 Sengkang 8.00 4.94 10 mm 0.617
9.333 Peminggang 2.00 2.08 13 mm 1.040
Besi Pokok 6.50 14.50 19 mm 2.230
5.09 16.58 664,139.59 8,225.91 637,097.19
84.90 276.25
(SNI)

TOTA L 361.15 664,139.59 8,225.91 637,097.19

LANTAI.2
13 Pek.Balok.CB1.150x400 ( 277 Kg ) K.225 7,822.61 7,949.66 637,097.19
16.667
0.060 Sengkang 9.60 5.92 10 mm 0.617
11.833 Peminggang 2.00 3.04 13 mm 1.040
Besi Pokok 6.00 7.58 16 mm 1.580
5.98 10.62 779,972.89 1,407,089.83 637,097.19
99.71 177.00
TOTA L 276.71 779,972.89 1,407,089.83 637,097.19
LANTAI.2
14 Pek.Plat Lantai t = 12 cm ( 137 Kg ) K.225 7,822.61 7,949.66 637,097.19
8.333
0.120
Bekisting/m3 Besi Pokok 13.33 8.23 10 mm 0.617
8.333 Besi Bagi 13.33 8.23 10 mm 0.617
16.45 1,072,566.76 637,097.19
(SNI)

137.11
TOTA L 1,072,566.76 637,097.19
LANTAI.2
10.000
0.100
Bekisting/m3 Besi Pokok 13.33 8.23 10 mm 0.617
10.000 Besi Bagi 13.33 8.23 10 mm 0.617
16.45 1,287,080.11 637,097.19
164.53
TOTA L 1,287,080.11 637,097.19
LANTAI.2
16 Pek.Balok.G1.400x600 ( 97 Kg ) K.225 7,822.61 7,949.66 637,097.19
4.167
0.240
5.667 Besi Pokok 6.00 13.38 19 mm 2.230
9.87 13.38 321,770.03 443,193.55 637,097.19
(SNI)

41.13 55.75
TOTA L 96.88 321,770.03 443,193.55 637,097.19
LANTAI.3
1 Pek.Balok.G1.350x600 ( 230 Kg ) K.225 7,822.61 7,949.66 637,097.19
4.762
0.210
Bekisting/m3 Sengkang 20.54 21.36 13 mm 1.040 - -
6.238 Sengkang 0.70 0.28 8 mm 0.395 - -
Peminggang 4.00 8.92 19 mm 2.230 - -
Besi Pokok 8.00 17.84 19 mm 2.230 - -
48.40 1,802,875.53 637,097.19
230.47
TOTA L 1,802,875.53 637,097.19
LANTAI.3
2 Pek.Balok.G2.350x500 ( 208 Kg ) K.225 7,822.61 7,949.66 637,097.19
5.714
0.175
6.343 Sengkang 0.70 0.28 8 mm 0.395 - -
(SNI)

Peminggang 4.00 6.32 16 mm 1.580 - -

Besi Pokok 7.00 15.61 19 mm 2.230 - -
36.35 1,624,890.21 637,097.19
207.72
TOTA L 1,624,890.21 637,097.19
LANTAI.3
3 Pek.Balok.G3.300x500 ( 154 Kg ) K.225 7,822.61 7,949.66 637,097.19
6.667
0.150
7.067 Besi Pokok 6.50 14.50 19 mm 2.230 - -
27.81 1,450,155.45 637,097.19
185.38
TOTA L 1,450,155.45 637,097.19
LANTAI.3
4 Pek.Balok.G3A.300x500 ( 269 Kg ) K.225 7,822.61 7,949.66 637,097.19
6.667
0.150
7.067 Sengkang 0.60 0.24 8 mm 0.395 - -
(SNI)

Peminggang 4.00 8.92 19 mm 2.230 - -

Besi Pokok 8.00 17.84 19 mm 2.230 - -
40.31 2,102,143.93 637,097.19
268.73
TOTA L 2,102,143.93 637,097.19
LANTAI.3
5 Pek.Balok.G4.200x500 ( 217 Kg ) K.225 7,822.61 7,949.66 637,097.19
10.000
0.100
9.600 Besi Pokok 6.00 13.38 19 mm 2.230 - -
21.70 1,697,506.39 637,097.19
217.00
TOTA L 1,697,506.39 637,097.19
LANTAI.3
6 Pek.Balok.G4A.200x500 ( 343 Kg ) K.225 7,822.61 7,949.66 637,097.19
10.000
0.100
(SNI)

9.600 Sengkang 0.40 0.16 8 mm 0.395 - -

Peminggang 4.00 4.16 13 mm 1.040 - -
Besi Pokok 6.00 13.38 19 mm 2.230 - -
34.34 2,686,127.85 637,097.19
343.38
TOTA L 2,686,127.85 637,097.19
LANTAI.3
7 Pek.Balok.G5.250x500 ( 302 Kg ) K.225 7,822.61 7,949.66 637,097.19
10.000
0.100
10.100 Sengkang 0.50 0.20 8 mm 0.395 - -
Peminggang 4.00 4.16 13 mm 1.040 - -
Besi Pokok 6.00 13.38 19 mm 2.230 - -
30.22 2,363,797.20 637,097.19
302.18
TOTA L 2,363,797.20 637,097.19
LANTAI.3
9 Pek.Balok.CG1.350x600 ( 202 Kg ) K.225 7,822.61 7,949.66 637,097.19
5.714
(SNI)

0.175
8.857 Sengkang 1.40 0.55 8 mm 0.395
Peminggang 4.00 6.32 16 mm 1.580
Besi Pokok 6.00 13.38 19 mm 2.230
35.30 1,577,923.64 637,097.19
201.71
TOTA L 1,577,923.64 637,097.19
LANTAI.3
10 Pek.Balok.CG3.300x500 ( 242 Kg ) K.225 7,822.61 7,949.66 637,097.19
7.407
0.135
9.259 Sengkang 1.20 0.47 8 mm 0.395
Peminggang 4.00 6.32 16 mm 1.580
Besi Pokok 6.00 13.38 19 mm 2.230
32.65 1,892,144.51 637,097.19
241.88
TOTA L 1,892,144.51 637,097.19
LANTAI.3
(SNI)

11 Pek.Balok.CG4.200x500 ( 235 Kg ) K.225 7,822.61 7,949.66 637,097.19

11.111
0.090
Bekisting/m3
12.222 Sengkang 7.43 7.73 13 mm 1.040
Besi Pokok 6.00 13.38 19 mm 2.230
21.11 1,834,464.15 637,097.19
234.51
TOTA L 1,834,464.15 637,097.19
LANTAI.3
12 Pek.Balok.B1.150x400 ( 304 Kg ) K.225 7,822.61 7,949.66 637,097.19
16.667
0.060
11.833 Sengkang 0.30 0.12 8 mm 0.395
Peminggang 2.00 2.08 13 mm 1.040
Besi Pokok 6.00 9.48 16 mm 1.580
18.22 2,374,897.85 637,097.19
303.59
TOTA L 2,374,897.85 637,097.19
LANTAI.3
(SNI)

13 Pek.Balok.B2.150x400 ( 277 Kg ) K.225 7,822.61 7,949.66 637,097.19

16.667
0.060
11.833 Sengkang 0.30 0.12 8 mm 0.395
Peminggang 2.00 2.08 13 mm 1.040
Besi Pokok 5.00 7.90 16 mm 1.580
16.64 2,168,902.46 637,097.19
277.26
TOTA L 2,168,902.46 637,097.19
LANTAI.3
14 Pek.Balok.B3.200x300 ( 418 Kg ) K.225 7,822.61 7,949.66 637,097.19
16.667
0.060
9.333 Sengkang 0.40 0.16 8 mm 0.395
Peminggang 2.00 2.08 13 mm 1.040
Besi Pokok 6.50 14.50 19 mm 2.230
25.05 3,266,330.83 637,097.19
417.55
TOTA L 3,266,330.83 637,097.19

(SNI)

LANTAI.3
15 Pek.Balok.CB1.150x400 ( 347 Kg ) K.225 7,822.61 7,949.66 637,097.19
16.667
0.060
11.833 Sengkang 0.30 0.12 8 mm 0.395 - -
Peminggang 2.00 2.08 13 mm 1.040 - -
Besi Pokok 6.00 9.48 16 mm 1.580 - -
20.83 2,715,814.65 637,097.19
347.18
TOTA L 2,715,814.65 637,097.19
LANTAI.4
1 Pek.Balok.G1.350x600 ( 191 Kg ) K.225 7,822.61 7,949.66 637,097.19
4.762
0.210
6.238 Sengkang 0.50 0.20 8 mm 0.395
Peminggang 4.00 6.32 16 mm 1.580
Besi Pokok 7.50 16.73 19 mm 2.230
40.06 1,492,238.16 637,097.19
190.76
TOTA L 1,492,238.16 637,097.19
(SNI)


LANTAI.4
2 Pek.Balok.G2.350x500 ( 208 Kg ) K.225 7,822.61 7,949.66 637,097.19
5.714
0.175
Sengkang 0.70 0.28 8 mm 0.395
Peminggang 4.00 6.32 16 mm 1.580
6.343 Besi Pokok 7.00 15.61 19 mm 2.230
36.35 1,624,890.21 637,097.19
207.72
TOTA L 1,624,890.21 637,097.19
LANTAI.4
3 Pek.Balok.G3.300x500 ( 178 Kg ) K.225 7,822.61 7,949.66 637,097.19
6.667
0.150
Bekisting/m3
7.067 Sengkang 12.80 13.31 13 mm 1.040
Besi Pokok 6.00 13.38 19 mm 2.230
26.69 1,392,007.39 637,097.19
177.95
TOTA L 1,392,007.39 637,097.19

(SNI)

LANTAI.4
4 Pek.Balok.G3A.300x500 ( 251 Kg ) K.225 7,822.61 7,949.66 637,097.19
6.667
0.150
7.067 Sengkang 0.60 0.24 8 mm 0.395
Peminggang 4.00 6.32 16 mm 1.580
Besi Pokok 8.00 17.84 19 mm 2.230
37.71 1,966,552.02 637,097.19
251.39
TOTA L 1,966,552.02 637,097.19
LANTAI.4
5 Pek.Balok.G4.200x500 ( 217 Kg ) K.225 7,822.61 7,949.66 637,097.19
10.000
0.100
9.600 Besi Pokok 6.00 13.38 19 mm 2.230
21.70 1,697,506.39 637,097.19
217.00
TOTA L 1,697,506.39 637,097.19

(SNI)

LANTAI.4
6 Pek.Balok.G4A.200x500 ( 260 Kg ) K.225 7,822.61 7,949.66 637,097.19
10.000
0.100
9.600 Sengkang 0.40 0.16 8 mm 0.395
Peminggang 4.00 4.16 13 mm 1.040
Besi Pokok 6.00 13.38 19 mm 2.230
26.02 2,035,286.69 637,097.19
260.18
TOTA L 2,035,286.69 637,097.19
LANTAI.4
7 Pek.Balok.G5.250x500 ( 242 Kg ) K.225 7,822.61 7,949.66 637,097.19
8.000
0.125
8.080 Sengkang 0.50 0.20 8 mm 0.395
Extra 4.00 4.16 13 mm 1.040
Besi Pokok 6.00 13.38 19 mm 2.230
30.22 1,891,037.76 637,097.19
241.74
TOTA L 1,891,037.76 637,097.19

(SNI)

LANTAI.4
8 Pek.Balok.CG1.350x600 ( 207 Kg ) K.225 7,822.61 7,949.66 637,097.19
5.714
0.175
8.286 Sengkang 1.40 0.55 8 mm 0.395
Peminggang 4.00 6.32 16 mm 1.580
Besi Pokok 6.00 13.38 19 mm 2.230
36.18 1,617,488.46 637,097.19
206.77
TOTA L 1,617,488.46 637,097.19
LANTAI.4
9 Pek.Balok.CG3.300x500 ( 226 Kg ) K.225 7,822.61 7,949.66 637,097.19
7.407
0.135
8.889 Sengkang 1.20 0.47 8 mm 0.395
Peminggang 4.00 6.32 16 mm 1.580
Besi Pokok 6.00 13.38 19 mm 2.230
30.57 1,771,618.37 637,097.19
226.47
TOTA L 1,771,618.37 637,097.19

(SNI)

LANTAI.4
10 Pek.Balok.CG4.200x500 ( 235 Kg ) K.225 7,822.61 7,949.66 637,097.19
11.111
0.090
12.222 Besi Pokok 6.00 13.38 19 mm 2.230
21.11 1,834,464.15 637,097.19
234.51
TOTA L 1,834,464.15 637,097.19
LANTAI.4
11 Pek.Balok.B1.150x400 ( 304 Kg ) K.225 7,822.61 7,949.66 637,097.19
16.667
0.060
11.833 Sengkang 0.30 0.12 8 mm 0.395
Peminggang 2.00 2.08 13 mm 1.040
Besi Pokok 6.00 9.48 16 mm 1.580
18.22 2,374,897.85 637,097.19
303.59
TOTA L 2,374,897.85 637,097.19

(SNI)

LANTAI.4
12 Pek.Balok.B2.150x400 ( 277 Kg ) K.225 7,822.61 7,949.66 637,097.19
16.667
0.060
11.833 Sengkang 0.30 0.12 8 mm 0.395
Peminggang 2.00 2.08 13 mm 1.040
Besi Pokok 5.00 7.90 16 mm 1.580
16.64 2,168,902.46 637,097.19
277.26
TOTA L 2,168,902.46 637,097.19
LANTAI.4
13 Pek.Balok.B3.200x300 ( 334 Kg ) K.225 7,822.61 7,949.66 637,097.19
16.667
0.060
9.333 Sengkang 0.40 0.16 8 mm 0.395
Peminggang 2.00 2.08 13 mm 1.040
Besi Pokok 6.00 9.48 16 mm 1.580
20.04 2,612,491.01 637,097.19
333.97
TOTA L 2,612,491.01 637,097.19

(SNI)

LANTAI.4
14 Pek.Balok.CB1.150x400 ( 347 Kg ) K.225 7,822.61 7,949.66 637,097.19
16.667
0.060
11.833 Sengkang 0.30 0.12 8 mm 0.395
Peminggang 2.00 2.08 13 mm 1.040
Besi Pokok 6.00 9.48 16 mm 1.580
20.83 2,715,814.65 637,097.19
347.18
TOTA L 2,715,814.65 637,097.19
LANTAI RL.1
1 Pek.Balok.G2.350x500 ( 197 Kg ) K.225 7,822.61 7,949.66 637,097.19
5.714
0.175
7.714 Sengkang 1.40 0.55 8 mm 0.395
Peminggang 4.00 6.32 16 mm 1.580
Besi Pokok 6.00 13.38 19 mm 2.230
34.40 1,537,567.53 637,097.19
196.55
TOTA L 1,537,567.53 637,097.19

(SNI)

LANTAI RL.1
2 Pek.Balok.G3.300x500 ( 178 Kg ) K.225 7,822.61 7,949.66 637,097.19
6.667
0.150
8.667 Besi Pokok 6.00 13.38 19 mm 2.230
26.69 1,392,007.39 637,097.19
177.95
TOTA L 1,392,007.39 637,097.19
LANTAI RL.1
3 Pek.Balok.G4.200x500 ( 306 Kg ) K.225 7,822.61 7,949.66 637,097.19
10.000
0.100
12.000 Besi Pokok 8.50 18.96 19 mm 2.230
30.60 2,393,953.36 637,097.19

306.03
TOTA L 2,393,953.36 637,097.19

(SNI)

LANTAI RL.1
4 Pek.Balok.CG4.200x500 ( 250 Kg ) K.225 7,822.61 7,949.66 637,097.19
10.000
0.100
12.000 Besi Pokok 5.00 11.15 19 mm 2.230
Peminggang 4.00 4.16 13 mm 1.040
25.02 1,956,956.29 637,097.19
250.17
TOTA L 1,956,956.29 637,097.19
LANTAI RL.1
5 Pek.Balok.B1.150x400 ( 347 Kg ) K.225 7,822.61 7,949.66 637,097.19
16.667
0.060
15.833 Sengkang 0.30 0.12 8 mm 0.395
Peminggang 2.00 2.08 13 mm 1.040
Besi Pokok 6.00 9.48 16 mm 1.580
20.83 2,715,814.65 637,097.19
347.18
TOTA L 2,715,814.65 637,097.19
(SNI)

LANTAI RL.1
6 Pek.Balok.B2.150x500 ( 258 Kg ) K.225 7,822.61 7,949.66 637,097.19
13.333
0.075
15.333 Sengkang 0.30 0.12 8 mm 0.395
Peminggang 2.00 2.08 13 mm 1.040
Besi Pokok 4.00 6.32 16 mm 1.580
19.33 2,016,616.73 637,097.19
257.79
TOTA L 2,016,616.73 637,097.19
1 Pek.Pondasi Poer P1.750x750x400 ( 107 Kg ) K.225 7,822.61 7,949.66 637,097.19

4.444
0.225
Bekisting/m3
5.333 Besi Atas 7.75 8.06 13 mm 1.040
Besi Bawah 15.50 16.12 13 mm 1.040
24.18 840,669.83 637,097.19
107.47
TOTA L 840,669.83 637,097.19
(SNI)


1.141
0.877
Bekisting/m3
4.121 Besi Pokok ata 7.52 11.89 16 mm 1.580
Besi Pokok ba 14.85 23.46 16 mm 1.580
Besi Bagi atas 10.73 16.96 16 mm 1.580
Besi Bagi bawa 11.75 18.57 16 mm 1.580
Pemingggang 13.6 21.42 16 mm 1.580
92.29 823,617.34 637,097.19
105.29
TOTA L 823,617.34 637,097.19

0.442
2.261
Bekisting/m3
2.452 Besi Pokok ata 35.10 55.46 16 mm 1.580
Besi Pokok ba 70.20 110.91 16 mm 1.580
Pemingggang 18.1 28.60 16 mm 1.580
194.98 674,534.43 637,097.19
86.23
(SNI)

TOTA L 674,534.43 637,097.19


0.455
2.200
Bekisting/m3
2.455 Besi Pokok ata 16.44 25.98 16 mm 1.580
Besi Pokok ba 32.88 51.95 16 mm 1.580
Besi Bagi atas 24.0 37.92 16 mm 1.580
Besi Bagi bawa 48.0 75.84 16 mm 1.580
Pemingggang 18.5 29.29 16 mm 1.580
220.97 785,718.89 637,097.19
100.44
TOTA L 785,718.89 637,097.19

0.340
2.939
Bekisting/m3
2.089 Besi Pokok ata 17.34 27.39 16 mm 1.580
Besi Pokok ba 43.92 69.39 16 mm 1.580
Besi Bagi atas 22.87 36.13 16 mm 1.580
Besi Bagi bawa 45.73 72.26 16 mm 1.580
(SNI)

Pemingggang 20.4 32.19 16 mm 1.580

237.37 631,748.93 637,097.19
80.76
TOTA L 631,748.93 637,097.19

0.244
4.099
Bekisting/m3
1.851 Besi Pokok ata 23.61 37.31 16 mm 1.580 - -
Besi Pokok ba 70.84 111.93 16 mm 1.580 - -
Besi Bagi atas 26.6 42.03 16 mm 1.580 - -
Besi Bagi bawa 79.2 125.14 16 mm 1.580 - -
Pemingggang 22.98 36.30 16 mm 1.580 - -
352.70 673,135.73 637,097.19
86.05
TOTA L 673,135.73 637,097.19
1 Pek.Tie Beam TB.1 300x500 ( 237 Kg ) K.225 7,822.61 7,949.66 637,097.19

6.667
0.150 Sengkang 12.80 13.31 13 mm 1.040 - -
6.667 Peminggang 4.0 4.16 13 mm 1.040 - -
Besi Pokok 8.0 17.84 19 mm 2.230 - -
35.55 1,853,906.44 637,097.19
(SNI)

236.99
TOTA L 1,853,906.44 637,097.19
2 Pek.Tie Beam B.1 150x400 ( 308 Kg ) K.225 7,822.61 7,949.66 637,097.19

16.667
0.060
13.333 Sengkang 0.30 0.12 8 mm 0.395 - -
Peminggang 2.0 2.08 13 mm 1.040 - -
Besi Pokok 4.0 6.32 16 mm 1.580 - -
18.50 2,412,297.38 637,097.19
308.38
TOTA L 2,412,297.38 637,097.19

8.000
0.125
8.000 Sengkang 1.00 0.40 8 mm 0.395 - -
Peminggang 4.0 4.16 13 mm 1.040 - -
(SNI)

Besi Pokok 6.0 13.38 19 mm 2.230 - -

30.42 1,903,397.48 637,097.19
243.32
TOTA L 1,903,397.48 637,097.19

16.667
0.060
10.000 Sengkang 0.40 0.16 8 mm 0.395 - -
Peminggang 2.0 2.08 13 mm 1.040 - -
Besi Pokok 6.0 13.38 19 mm 2.230 - -
23.94 3,120,960.66 637,097.19
398.97
TOTA L 3,120,960.66 637,097.19

10.000
0.100
10.000 Besi Pokok 6.0 13.38 19 mm 2.230 - -
(SNI)

21.70 1,697,506.39 637,097.19

217.00
TOTA L 1,697,506.39 637,097.19

10.000
0.100
Bekisting/m3 Besi Pokok 5.00 3.09 10 mm 0.617 - -
1.268 Besi Bagi 5.00 3.09 10 mm 0.617 - -
6.17 482,655.04 637,097.19
61.70
TOTA L 482,655.04 637,097.19
KOLOM TANGGA.
7 Pek.Kolom KT.200x200 ( 300 Kg ) K.225 7,822.61 7,949.66 637,097.19
25.000
0.040
(SNI)

10.000 Besi Pokok 4.00 6.32 16 mm 1.580 - -

12.00 2,347,408.83 637,097.19
300.08
TOTA L 2,347,408.83 637,097.19
BALOK TANGGA.
8 Pek.Balok BT.1. 200x300 ( 314 Kg ) K.225 7,822.61 7,949.66 637,097.19
16.667
0.060
13.333 Besi Pokok 6.0 9.48 16 mm 1.580 - -
Skg Extra 0.4 0.16 8 mm 0.395 - -
Peminggang 2.0 2.08 13 mm 1.040 - -
18.82 2,453,952.78 637,097.19
313.70
TOTA L 2,453,952.78 637,097.19
BALOK TANGGA.
9 Pek.Balok BT.2. 250x500 ( 198 Kg ) K.225 7,822.61 7,949.66 637,097.19
8.000
0.125
(SNI)


10.000 Besi Pokok 6.0 9.48 16 mm 1.580 - -
Skg Extra 1.0 0.40 8 mm 0.395 - -
Peminggang 4.0 4.16 13 mm 1.040 - -
24.69 1,545,184.52 637,097.19
197.53
TOTA L 1,545,184.52 637,097.19
TANGGA.
10 Pek.Tangga Beton t = 15 cm ( 174 Kg ) K.225 7,822.61 7,949.66 637,097.19
6.667
0.150
Bekisting/m3 Besi Pokok 13.33 13.87 13 mm 1.040 - -
6.667 Besi Bagi 10.00 8.88 12 mm 0.888 - -
5.00 1.98 8 mm 0.395 - -
3.33 1.32 8 mm 0.395 - -
26.04 1,357,918.19 637,097.19
173.59
TOTA L 1,357,918.19 637,097.19

UKTUR
N
0
LINGKUP PEKERJAAN : STRUKTUR.
Bekisting TOTAL
( Rp )/m3 ( Rp )
146,900.00
1,240,488.89
1,240,488.89 3,754,699.38
Profit & Over Head 10 % : -
Total : 3,754,699.38
PPN 10 % : -
Total : 3,754,699.38
Bekisting TOTAL
( Rp )/m3 ( Rp )
146,900.00
1,469,000.00
1,469,000.00 3,333,743.32
Total : 3,333,743.32
PPN 10 % : -
Total : 3,333,743.32

UKTUR
N
0
Bekisting TOTAL
( Rp )/m3 ( Rp )
146,900.00
1,427,028.57
1,427,028.57 4,193,339.09
Total : 4,193,339.09
PPN 10 % : -
Total : 4,193,339.09
Bekisting TOTAL
( Rp )/m3 ( Rp )
146,900.00
1,240,488.89
1,240,488.89 3,754,699.38
Total : 3,754,699.38
PPN 10 % : -
Total : 3,754,699.38

UKTUR
N
0
Bekisting TOTAL
( Rp )/m3 ( Rp )
146,900.00
1,427,028.57
1,427,028.57 4,193,339.09
Total : 4,193,339.09
PPN 10 % : -
Total : 4,193,339.09
Bekisting TOTAL
( Rp )/m3 ( Rp )
146,900.00
1,240,488.89
1,240,488.89 3,066,431.24
Total : 3,066,431.24
PPN 10 % : -
Total : 3,066,431.24

UKTUR
N
0
Bekisting TOTAL
( Rp )/m3 ( Rp )
146,900.00
1,427,028.57
1,427,028.57 3,697,772.73
Total : 3,697,772.73
PPN 10 % : -
Total : 3,697,772.73
Bekisting TOTAL
( Rp )/m3 ( Rp )
146,900.00
1,469,000.00
1,469,000.00 3,653,896.00
Total : 3,653,896.00
PPN 10 % : -
Total : 3,653,896.00

UKTUR
N
0
Bekisting TOTAL
( Rp )/m3 ( Rp )
146,900.00
1,427,028.57
1,427,028.57 3,517,051.06
Total : 3,517,051.06
PPN 10 % : -
Total : 3,517,051.06
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
861,900.00
861,900.00 3,018,974.76
Total : 3,018,974.76
PPN 10 % : -
Total : 3,018,974.76

UKTUR
N
0
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
964,748.57
964,748.57 3,303,576.39
Total : 3,303,576.39
PPN 10 % : -
Total : 3,303,576.39
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,074,840.00
1,074,840.00 2,892,004.97
Total : 2,892,004.97
PPN 10 % : -
Total : 2,892,004.97
UKTUR
N
0
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,074,840.00
1,074,840.00 3,297,739.67
Total : 3,297,739.67
PPN 10 % : -
Total : 3,297,739.67
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,470,300.00
1,470,300.00 3,623,700.21
Total : 3,623,700.21
PPN 10 % : -
Total : 3,623,700.21
UKTUR
N
0
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,460,160.00
1,460,160.00 4,429,963.69
Total : 4,429,963.69
PPN 10 % : -
Total : 4,429,963.69
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,228,968.00
1,228,968.00 3,787,615.27
Total : 3,787,615.27
UKTUR
N
0
PPN 10 % : -
Total : 3,787,615.27
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,347,171.43
1,347,171.43 3,546,406.89
Total : 3,546,406.89
PPN 10 % : -
Total : 3,546,406.89
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,521,000.00
1,521,000.00 3,807,830.90
UKTUR
N
0

Total : 3,807,830.90
PPN 10 % : -
Total : 3,807,830.90
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
2,028,000.00
2,028,000.00 3,071,577.45
Total : 3,071,577.45
PPN 10 % : -
Total : 3,071,577.45
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,799,850.00
1,799,850.00 4,489,669.96
UKTUR
N
0
Total : 4,489,669.96
PPN 10 % : -
Total : 4,489,669.96
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,799,850.00
1,799,850.00 3,989,291.04
Total : 3,989,291.04
PPN 10 % : -
Total : 3,989,291.04
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,419,600.00

UKTUR
N
0
1,419,600.00 2,729,062.69
Total : 2,729,062.69
PPN 10 % : -
Total : 2,729,062.69
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,799,850.00
1,799,850.00 4,624,009.91
Total : 4,624,009.91
PPN 10 % : -
Total : 4,624,009.91
Bekisting TOTAL
( Rp )/m3 ( Rp )
189,700.00
1,580,833.33
UKTUR
N
0
1,580,833.33 3,290,497.28
Total : 3,290,497.28
PPN 10 % : -
Total : 3,290,497.28
Bekisting TOTAL
( Rp )/m3 ( Rp )
189,700.00
1,897,000.00
1,897,000.00 3,821,177.30
Total : 3,821,177.30
PPN 10 % : -
Total : 3,821,177.30
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
861,900.00
UKTUR
N
0
861,900.00 2,263,960.76
Total : 2,263,960.76
PPN 10 % : -
Total : 2,263,960.76
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
948,814.29
948,814.29 3,388,787.01
Total : 3,388,787.01
PPN 10 % : -
Total : 3,388,787.01
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00

UKTUR
N
0
964,748.57
964,748.57 3,226,735.97
Total : 3,226,735.97
PPN 10 % : -
Total : 3,226,735.97
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,074,840.00
1,074,840.00 3,162,092.64
Total : 3,162,092.64
PPN 10 % : -
Total : 3,162,092.64
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00

UKTUR
N
0
1,074,840.00
1,074,840.00 3,814,081.11
Total : 3,814,081.11
PPN 10 % : -
Total : 3,814,081.11
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,460,160.00
1,460,160.00 3,794,763.57
Total : 3,794,763.57
PPN 10 % : -
Total : 3,794,763.57
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00

UKTUR
N
0
1,460,160.00
1,460,160.00 4,783,385.03
Total : 4,783,385.03
PPN 10 % : -
Total : 4,783,385.03
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,521,000.00
1,521,000.00 4,521,894.38
Total : 4,521,894.38
PPN 10 % : -
Total : 4,521,894.38
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00

UKTUR
N
0
1,347,171.43
1,347,171.43 3,562,192.26
Total : 3,562,192.26
PPN 10 % : -
Total : 3,562,192.26
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,408,333.33
1,408,333.33 3,937,575.03
Total : 3,937,575.03
PPN 10 % : -
Total : 3,937,575.03
Bekisting TOTAL
( Rp )/m3 ( Rp )

UKTUR
N
0
152,100.00
1,859,000.00
1,859,000.00 4,330,561.33
Total : 4,330,561.33
PPN 10 % : -
Total : 4,330,561.33
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,799,850.00
1,799,850.00 4,811,845.04
Total : 4,811,845.04
PPN 10 % : -
Total : 4,811,845.04
Bekisting TOTAL
( Rp )/m3 ( Rp )

UKTUR
N
0
152,100.00
1,799,850.00
1,799,850.00 4,605,849.64
Total : 4,605,849.64
PPN 10 % : -
Total : 4,605,849.64
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,419,600.00
1,419,600.00 5,323,028.02
Total : 5,323,028.02
PPN 10 % : -
Total : 5,323,028.02
Bekisting TOTAL
( Rp )/m3 ( Rp )

UKTUR
N
0
152,100.00
1,799,850.00
1,799,850.00 5,152,761.84
Total : 5,152,761.84
PPN 10 % : -
Total : 5,152,761.84
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
948,814.29
948,814.29 3,078,149.64
Total : 3,078,149.64
PPN 10 % : -
Total : 3,078,149.64
Bekisting TOTAL

UKTUR
N
0
( Rp )/m3 ( Rp )
152,100.00
964,748.57
964,748.57 3,226,735.97
Total : 3,226,735.97
PPN 10 % : -
Total : 3,226,735.97
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,074,840.00
1,074,840.00 3,103,944.57
Total : 3,103,944.57
PPN 10 % : -
Total : 3,103,944.57

UKTUR
N
0
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,074,840.00
1,074,840.00 3,678,489.21
Total : 3,678,489.21
PPN 10 % : -
Total : 3,678,489.21
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,460,160.00
1,460,160.00 3,794,763.57
Total : 3,794,763.57
PPN 10 % : -
Total : 3,794,763.57

UKTUR
N
0
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,460,160.00
1,460,160.00 4,132,543.87
Total : 4,132,543.87
PPN 10 % : -
Total : 4,132,543.87
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,228,968.00
1,228,968.00 3,757,102.94
Total : 3,757,102.94
PPN 10 % : -
Total : 3,757,102.94

UKTUR
N
0
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,260,257.14
1,260,257.14 3,514,842.78
Total : 3,514,842.78
PPN 10 % : -
Total : 3,514,842.78
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,352,000.00
1,352,000.00 3,760,715.56
Total : 3,760,715.56
PPN 10 % : -
Total : 3,760,715.56

UKTUR
N
0
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,859,000.00
1,859,000.00 4,330,561.33
Total : 4,330,561.33
PPN 10 % : -
Total : 4,330,561.33
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,799,850.00
1,799,850.00 4,811,845.04
Total : 4,811,845.04
PPN 10 % : -
Total : 4,811,845.04

UKTUR
N
0
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,799,850.00
1,799,850.00 4,605,849.64
Total : 4,605,849.64
PPN 10 % : -
Total : 4,605,849.64
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,419,600.00
1,419,600.00 4,669,188.20
Total : 4,669,188.20
PPN 10 % : -
Total : 4,669,188.20
UKTUR
N
0
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,799,850.00
1,799,850.00 5,152,761.84
Total : 5,152,761.84
PPN 10 % : -
Total : 5,152,761.84
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,173,342.86
1,173,342.86 3,348,007.58
Total : 3,348,007.58
PPN 10 % : -
UKTUR
N
0
Total : 3,348,007.58
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,318,200.00
1,318,200.00 3,347,304.57
Total : 3,347,304.57
PPN 10 % : -
Total : 3,347,304.57
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,825,200.00
1,825,200.00 4,856,250.55
Total : 4,856,250.55
PPN 10 % : -
UKTUR
N
0
Total : 4,856,250.55
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
1,825,200.00
1,825,200.00 4,419,253.47
Total : 4,419,253.47
PPN 10 % : -
Total : 4,419,253.47
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
2,408,250.00
2,408,250.00 5,761,161.84
UKTUR
N
0
Total : 5,761,161.84
PPN 10 % : -
Total : 5,761,161.84
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
2,332,200.00
2,332,200.00 4,985,913.91
Total : 4,985,913.91
PPN 10 % : -
Total : 4,985,913.91
Bekisting TOTAL
( Rp )/m3 ( Rp )
106,000.00
565,333.33
565,333.33 2,043,100.35
UKTUR
N
0
Total : 2,043,100.35
PPN 10 % : -
Total : 2,043,100.35
Bekisting TOTAL
( Rp )/m3 ( Rp )
106,000.00
436,848.48
436,848.48 1,897,563.01
Total : 1,897,563.01
PPN 10 % : -
Total : 1,897,563.01
Bekisting TOTAL
( Rp )/m3 ( Rp )
106,000.00
259,963.21

UKTUR
N
0
259,963.21 1,571,594.83
Total : 1,571,594.83
PPN 10 % : -
Total : 1,571,594.83
Bekisting TOTAL
( Rp )/m3 ( Rp )
106,000.00
260,220.36
260,220.36 1,683,036.43
Total : 1,683,036.43
PPN 10 % : -
Total : 1,683,036.43
Bekisting TOTAL
( Rp )/m3 ( Rp )
106,000.00

UKTUR
N
0
221,405.55
221,405.55 1,490,251.67
Total : 1,490,251.67
PPN 10 % : -
Total : 1,490,251.67
Bekisting TOTAL
( Rp )/m3 ( Rp )
106,000.00
196,167.46
196,167.46 1,506,400.37
Total : 1,506,400.37
PPN 10 % : -
Total : 1,506,400.37
Dibulatkan : 1,506,400.00
Bekisting TOTAL
( Rp )/m3 ( Rp )
116,700.00
778,000.00
UKTUR
N
0
778,000.00 3,269,003.62
Total : 3,269,003.62
PPN 10 % : -
Total : 3,269,003.62
Bekisting TOTAL
( Rp )/m3 ( Rp )
116,700.00
1,556,000.00
1,556,000.00 4,605,394.57
Total : 4,605,394.57
PPN 10 % : -
Total : 4,605,394.57
Bekisting TOTAL
( Rp )/m3 ( Rp )
116,700.00

UKTUR
N
0
933,600.00
933,600.00 3,474,094.67
Total : 3,474,094.67
PPN 10 % : -
Total : 3,474,094.67
Bekisting TOTAL
( Rp )/m3 ( Rp )
116,700.00
1,167,000.00
1,167,000.00 4,925,057.85
Total : 4,925,057.85
PPN 10 % : -
Total : 4,925,057.85
Bekisting TOTAL
( Rp )/m3 ( Rp )
116,700.00

UKTUR
N
0
1,167,000.00
1,167,000.00 3,501,603.57
Total : 3,501,603.57
PPN 10 % : -
Total : 3,501,603.57
Bekisting TOTAL
( Rp )/m3 ( Rp )
189,700.00
240,539.60
240,539.60 1,360,291.83
Total : 1,360,291.83
PPN 10 % : -
Total : 1,360,291.83
Bekisting TOTAL
( Rp )/m3 ( Rp )
146,900.00

UKTUR
N
0
1,469,000.00
1,469,000.00 4,453,506.02
Total : 4,453,506.02
PPN 10 % : -
Total : 4,453,506.02
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00
2,028,000.00
2,028,000.00 5,119,049.96
Total : 5,119,049.96
PPN 10 % : -
Total : 5,119,049.96
Bekisting TOTAL
( Rp )/m3 ( Rp )
152,100.00

UKTUR
N
0
1,521,000.00
1,521,000.00 3,703,281.71
Total : 3,703,281.71
PPN 10 % : -
Total : 3,703,281.71
Bekisting TOTAL
( Rp )/m3 ( Rp )
131,300.00
875,333.33
875,333.33 2,870,348.71
Total : 2,870,348.71
PPN 10 % : -
Total : 2,870,348.71

DAFTAR STANDARNISASI HARGA PERALATAN & UPAH
PROPINSI DKI JAKARTA DAN MATERIAL.
PRIODE : PEBRUARI.2007
NO Jumlah Hari & PPN Kode HARGA

Peralatan / Pekerja
Orang JAM 1.1 PASARAN
PERALATAN :
PERALATAN :
1 BULDOSER 110 HP 1.00 jam PR.01
2 MOTOR GRADER 100 HP 1.00 jam PR.02
3 HYDRAULIC EXCAVATOR 110 HP 1.00 jam PR.03
4 CRUSHER 10 TON / H 1.00 jam PR.04
5 LOADER WHEELED 115 HP 1.00 jam PR.05
6 ROLLER 3 WHEEL 6 - 8 TON 1.00 jam PR.06
7 ROLLER TANDEM 6 - 10 TON 1.00 jam PR.07
8 ROLLER WHEELED 6 - 7 TON 1.00 jam PR.08
9 VIBRATOR ROLLER 2 - 3 TON 1.00 jam PR.09
10 MESIN GILAS RODA KARET 8 - 15 TON 1.00 jam PR.10
11 MESIN GILAS BERGETAR 1 TON 1.00 jam PR.11
12 TEMPER VIBRATING PLATE 1.00 jam PR.12
13 CONCRETE VIBRATOR 4 HP 1.00 jam PR.13
14 PEMANAS ASPAL / SPRAYER 1.00 jam PR.14
15 ASPAL SPRAYER 1000 LITER 1.00 jam PR.15
16 ASPAL MIXING PLANT 30 TON/JAM 1.00 jam PR.16
17 ASPAL FINISHER 1820 mm / 30 HP 1.00 jam PR.17
18 WATER TANK TRUCK 115 HP 1.00 jam PR.18
19 PHEUMATIC TIRE ROLLER 1.00 jam PR.19
20 TRUCK BAK TERBUKA 1.00 jam PR.20
21 DUMP TRUCK 5 TON / 145 HP 1.00 jam PR.21
22 DUMP TRUCK 8 TON / 175 HP 1.00 jam PR.22
23 CONCRETE MIXER 125 Ltr / 6 HP 1.00 jam PR.23
26 COMPRESSOR 210 m3 / Jam 1.00 jam PR.26
27 PUMP WATER ( dia.50 mm ) 30 m3 / Jam 1.00 jam PR.27
28 ASPAL SPRAYER TOWED 1000 L 1.00 jam PR.28
29 ASPAL MIXING PLANT 10 TON/HARI 1.00 jam PR.29
30 ASPAL FINISHER / 58 HP 1.00 jam PR.30
31 COMPRESSOR 150 m3 / Jam 1.00 jam PR.31
32 CONCRETE PUMP 1.00 jam PR.32
33 VIBRO ROLLER 1.00 jam PR.33
34 WATER PUMP 1.00 jam PR.34
35 BACK HOE 1.00 jam PR.35
36 MESIN GILAS 3 RODA 6 - 8 TON 1.00 jam PR.36
37 MOTOR GRADER 110 HP 1.00 jam PR.37
38 STAMPER VIBRATING PLATE 1.00 jam PR.38
39 TRUCK BAK TERBUKA 1.00 jam PR.39
40 MESIN PENYEMPROT ASPAL 1000 LT 1.00 jam PR.40
41 ALAT PENGGETAR BETON 4 HP 1.00 jam PR.41
42 Tower krane kap.1,5 s/d 7 ton 1.00 Bulan PR.42
43 Tower krane kap.5 s/d 40 ton 1.00 Bulan PR.43
44
PEKERJA :
1 Pekerja / Knek 1.00 org / hri P.01

2 Tukang Gali 1.00 org / hri P.02
3 Kepala Tukang Batu 1.00 org / hri P.03
4 Tukang Batu 1.00 org / hri P.04
5 Kepala Tukang Kayu 1.00 org / hri P.05
6 Tukang Kayu 1.00 org / hri P.06
7 Kepala Tukang Besi 1.00 org / hri P.07
Page 79
8 Tukang Besi 1.00 org / hri P.08
9 Kepala Tukang Cat 1.00 org / hri P.09
10 Tukang Cat 1.00 org / hri P.10
11 Tukang aspal 1.00 org / hri P.11
12 Mandor / Pengawas 1.00 org / hri P.12
13 Instalator 1.00 org / hri P.13
14 Pembantu Instalator 1.00 org / hri P.14
15 Tukang babat Rumput 1.00 org / hri P.15
16 Tukang Taman 1.00 org / hri P.16
17 Kepala Tukang Pasang Pipa / Leding 1.00 org / hri P.17
18 Tukang Pasang Pipa / Leding 1.00 org / hri P.18
19 Operator Alat Besar 1.00 org / hri P.19
20 Pembantu Operator Alat besar 1.00 org / hri P.20
21 Tukang Las 1.00 org / hri P.21
22 Petugas Siang hari 1.00 bln P.22
23 Petugas Malam hari 1.00 bln P.23
24 1.00 P.24
MATERIAL :
BATU : 1.00
1 Batu Bata merah Press Mesin 1.00 bh MB.01
2 Batu Bata merah uk.20x9,5x4 cm uk.kecil
Proses tangan. 1.00 bh MB.02
3 batu pecah (3-5 Cm) 1.00 m3 MB.03
6 Batu pecah 1/3 1.00 m3 MB.06
7 Batu Belah 1.00 m3 MB.07
8 Koral Beton 1.00 m3 MB.08
9 Sirtu 1.00 m3 MB.09
10 Batako tebal 20 cm 1.00 bh MB.10
13 Roster 1.00 bh MB.13
14 Dinding Celcon uk.20x60x10 cm 1.00 bh MB.14
15 Batu belah 15/20 1.00 m3 MB.15
16 Batu pecah 5/7 1.00 m3 MB.16
17 Kerikil 1.00 m3 MB.17
18 Dinding Celcon uk.59x19x10 cm 1.00 m3 MB.18
19 Dinding Celcon uk.59x19x7,5 cm 1.00 m3 MB.19
20 Batu tempel hitam 1.00 m2 MB.20
21 Bata Klinker 1.00 m2 MB.21
22 1.00 m2 MB.22
PASIR :
1 Pasir Urug 1.00 m3 MP.01
2 Pasir Pasang 1.00 m3 MP.02
3 Pasir Cor / Pasir beton 1.00 m3 MP.03
4 Pasir Ayak Untuk Beton 1.00 m3 MP.04
5 Kerikil 1.00 m3 MP.05
BEKISTING :
1 Multiplek fenol film 15 mm 1.00 Lbr MBK.01
2 Multiplek 9 mm 1.00 Lbr MBK.02
5 Multiplek 6 mm 1.00 Lbr MBK.05
6 Minyak bekesting 1.00 Ltr MBK.06
7 Kayu bekesting 1.00 m3 MBK.07
8 Schafolding 1.00 m2 MBK.08
9 Plywood t. 4 mm 1.00 Lbr MBK.09
Page 80
12 1.00 MBK.12
CAT :
1 Cat tembok Cathylac 1.00 kg MC.01
2 Cat Kayu Emco 1.00 kg MC.02
3 Dempul/Plamur 1.00 kg MC.03
4 Minyak cat 1.00 kg MC.03
5 Kertas gosok / ampelas 1.00 lbr MC.04
6 Minyak cat 1.00 kg MC.05
7 Meni besi 1.00 kg MC.06
8 Residu 1.00 kg MC.07
9 Plamur tembok 1.00 kg MC.09
10 Sabun 1.00 bh MC.10
11 Cat dasar 1.00 kg MC.11
12 Cat penutup 1.00 kg MC.12
13 Teak oil 1.00 ltr MC.13
14 Residu atau ter 1.00 ltr MC.14
15 Vernis 1.00 ltr MC.15
16 Dempul kayu 1.00 kg MC.16
17 Kuas 1.00 bh MC.17
18 Perekat 1.00 kg MC.18
19 Wall paper 1.00 m2 MC.19
20 Pengecatan Konst.Baja 1.00 kg MC.20
21 Cat penutup 1.00 kg MC.21
LANTAI :
1 Keramik Roman KW 1 1.00 m2 ML.01
2 Keramik 10 x 20 cm Ex.Roman 1.00 bh ML.02
4 Keramik 20 x 20 cm Ex.Roman. 1.00 bh ML.04
6 Keramik 33,3 x 33,3 cm Ex.Roman 1.00 bh ML.06
7 Keramik 30 x 30 cm Ex Roman 1.00 bh ML.07
10 Floor Hardener ex. SIKA 1.00 kg ML.10
11 1.00 bh ML.11
12 Keramik Essenza 30x30 ( Unpolish ) Colour 1.00 bh ML.12
16 Granito 30x30 ( Unpolish ) Colour 1.00 bh ML.16
17 Granito 30x30 ( Polished ) Colour 1.00 bh ML.17
22 Niro Granito 30x30 ( NAVONA ) 1.00 bh ML.22
23 Niro Granito 45x45 ( NAVONA ) 1.00 bh ML.23
24 Niro Granito 45x45 ( SOLFEN ) 1.00 bh ML.24
25 Niro Granito 60x60 ( SOLFEN ) 1.00 bh ML.25
26 Marmer Lokal ( Delta Beige ) 600x600x18 1.00 m2 ML.26
27 Marmer Lokal ( Beige ) 600x600x18 1.00 m2 ML.27
28 Marmer Lokal Cream IK-5. 600x600x18 1.00 m2 ML.28
29 Granite Import Bianco Sardo 600 x Panjang 1.00 m2 ML.29
30 Granite Import Cristal Pink 600 x Panjang 1.00 m2 ML.30
31 Granite Import Lavender Blue 600-900 x Panjang 1.00 m2 ML.31
32 Granite Import New Imoerial Red 600-900 x Panjang 1.00 m2 ML.32
33 Granite Import Nero Assoluto 600 x Panjang 1.00 m2 ML.33
34 Ubin teraso uk. 30 x 30 cm 1.00 bh ML.34
35 Ubin teraso uk. 40 x 40 cm 1.00 bh ML.35
PAVING :
1 Paving block t = 8 cm ( Berwarna ) 1.00 bh MPV.01
2 Paving block t = 8 cm ( abu - abu ) 1.00 bh MPV.02
Page 81
3 Paving block t = 6 cm ( Berwarna ) 1.00 bh MPV.03
4 Paving block t = 6 cm ( abu - abu ) 1.00 bh MPV.04
ASPAL :
1 Aspal bitumen pen.80 1.00 kg MA.01
2 Bitumen untuk prime coat 1.00 kg MA.02
3 Minyak aspal ( pengencer ) 1.00 ltr MA.03
4 Sub Base Course LPB 1.00 m3 MA.04
5 Sirtu Royalti 1.00 m3 MA.05
6 batu pecah ( 10-15 cm) 1.00 m3 MA.06
7 batu pecah ( 5-7 cm) 1.00 m3 MA.07
8 Base Course LPA 1.00 m3 MA.08
9 Minyak bakar 1.00 Lt MA.09
10 HRS (LATASTON) 1.00 Ton MA.10
11 Aspal Beton (LASTON) 1.00 Ton MA.11
12 Batu Quarry 1.00 m3 MA.12
SEMEN :
1 Semen Cibinong ( Kujang ) / 50 Kg 1.00 kg MS.01
2 Semen Tiga Roda / 50 Kg 1.00 kg MS.02
3 Semen Gresik / 50 Kg 1.00 kg MS.03
4 Semen Putih Tiga Roda / 40 Kg 1.00 kg MS.04
5 Semen Holcim 1.00 kg MS.05
6 Semen Warna 1.00 kg MS.06
7 Semen putih 1.00 kg MS.07
BESI DAN KAWAT.

1 Tulangan Besi Beton Ulir 1.00 Kg BK.01
2 Tulangan Besi Beton Polos 1.00 Kg BK.02
3 Kawat Beton 1.00 Kg BK.03
4 Paku Segala ukuran ( Rata - Rata ) 1.00 Kg BK.04
5 Plat Besi Strip 1.00 Kg BK.05
6 Besi Canal U ( Channel ) 1.00 Kg BK.06
7 Besi Plat Hitam Segala Ukuran 1.00 Kg BK.07
8 Baja Siku 1.00 Kg BK.08
9 Bordes Plat 1.00 Kg BK.09
10 Baja WF 1.00 Kg BK.10
11 H Beam 1.00 Kg BK.11
12 Baja Beam ( WF + H Beam ) 1.00 Kg BK.12
13 Kawat Duri 10 kg ( P.60 m ) 1.00 Roll BK.13
14 Wire Mesh M-8 1.00 m2 BK.14
15 Besi strip 1.00 Kg BK.15
16 Paku Payung 1.00 Kg BK.16
17 Paku Anti Karat 1.00 Kg BK.17
18 Paku triplek 1.00 Kg BK.18
19 Paku Biasa 1/2" 1.00 Kg BK.19
20 Kawat Las.AW.SE.6013. 1.00 Btg BK.20
21 Besi strip 2x3 1.00 m1 BK.21
22 Pintu besi 1.00 m2 BK.22
23 Jendela besi 1.00 m2 BK.23
24 Roll door 1.00 m2 BK.24
25 Kawat Harmonika 1.00 m2 BK.25
26 Kawat Nyamuk 1.00 m2 BK.26
27 Kawat Kassa 1.00 m2 BK.27
28 Paku skrup 3,5" 1.00 kg BK.28
29 Jaring Kawat Baja Las Wiremesh M8 2,10 x 5,40 m 1.00 m2
30
31
32
33
34
KAYU.
1 Dolken kayu dia. 8 - 400 cm 1.00 btg MK.01
2 Kayu meranti 5/7 MB 1.00 m3 MK.02
3 Papan kayu meranti 3/30 MB 1.00 m3 MK.03
Page 82
4 Kayu ulin 10/10-400 1.00 m3 MK.04
5 Kayu Bangkirai 1.00 m3 MK.05
6 Papan Kayu Bangkirai 1.00 m3 MK.06
7 List kayu profil 1.00 m1 MK.07
8 Balok 8/15 & 6/15 ( Kayu borneo ) 1.00 m1 MK.08
9 Kayu Profil 1.00 m1 MK.09
10 Papan Ulin 1.00 m3 MK.10
11 Kayu Ulin 1.00 m3 MK.11
12 kayu borneo balok 1.00 m3 MK.12
13 Reng 2x3x4 m ( Meranti MB ) 1.00 m3 MK.13
14 Reng 3x4x4 m ( Meranti MB ) 1.00 m3 MK.14
15 Papan Cor 2/20 1.00 m3 MK.15
16 Balok 6/12x 4 m Kamper Samarinda Oven 1.00 m3 MK.16
17 Balok 8/12x 4 m Kamper Samarinda Oven 1.00 m3 MK.17
18 Papan 3/30 x 4m Kamper Samarinda Oven 1.00 m3 MK.18
19 Balok 6/12x 4 m Kamper Medan 1.00 m3 MK.19
20 Papan 3/30 x 4m Kamper Medan 1.00 m3 MK.20
21 Balok 6/12x 4 m Bangkirai 1.00 m3 MK.21
22 Papan 3/30 x 4m Bangkirai 1.00 m3 MK.22
22 MK.22
22 MK.22
ATAP.
1 Seng gelombang bjls 30 1.00 lbr MA.01
2 Seng plat 1.00 lbr MA.02
3 Asbes Gelombang 1.00 lbr MA.03
4 Genteng Beton 1.00 bh MA.04
5 Genteng Metal MULTI ROOF 1.00 lbr MA.05
6 Sirap 1.00 lbr MA.06
7 Nok genteng beton 1.00 bh MA.07
8 Nok genteng metal 1.00 bh MA.08
9 Seng plat bjls 28 1.00 lbr MA.09
10 Aluminium foil 1 Muka 1.00 m2 MA.10
11 Genteng palentong super 1.00 bh MA.11
12 Genteng bubung palentong 1.00 bh MA.12
13 Genteng Type KM.1 ( Natural ) 1.00 bh MA.13
14 Nock Genteng Type KM.2 ( Natural ) 1.00 bh MA.14
15 Atap spandek Hi - Ten t = 0,40 TCT 1.00 m2 MA.15
16 Atap Metal Decrabond 1.00 Pcs MA.16
17 Nock bulat Decrabond 1.00 Pcs MA.17
18 Upah pemasangan 1.00 m1 MA.18
BETON READY MIX.

1 Beton K.B0 1.00 m3 MB.01
2 Beton K.175 Slump.12 1.00 m3 MB.02
3 Beton K.175 Slump.14 1.00 m3 MB.03
4 Beton K.225 Slump.12 1.00 m3 MB.04
5 Beton K.225 Slump.14 1.00 m3 MB.05
6 Beton K.250 Slump.12 1.00 m3 MB.06
7 Beton K.250 Slump.14 1.00 m3 MB.07
8 Beton K.275 Slump.12 1.00 m3 MB.08
9 Beton K.275 Slump.14 1.00 m3 MB.09
10 Beton K.300 Slump.12 1.00 m3 MB.10
11 Beton K.300 Slump.14 1.00 m3 MB.11
12 Beton K.350 Slump.12 1.00 m3 MB.12
13 Beton K.350 Slump.14 1.00 m3 MB.13
14 Beton K.400 Slump.12 1.00 m3 MB.14
15 Beton K.400 Slump.14 1.00 m3 MB.15
16 Beton K.450 Slump.12 1.00 m3 MB.16
17 Beton K.450 Slump.14 1.00 m3 MB.17
18 Beton K.500 Slump.12 1.00 m3 MB.18
19 Beton K.500 Slump.14 1.00 m3 MB.19
20 Sewa pompa & alat bantu 1.00 m3 MB.20
PLAFOND.
1 Panel Gyptile ex Dinogyps 600x1200x9 mm 1.00 Lbr PL.01
Page 83
( Ex.Taiwan T.385 )
2 Main Tee CKM 3600x24x38 mm 1.00 btg PL.02
( Ex.Taiwan T.385 )
3 Cross Tee CKM 1200x24x28 mm 1.00 btg PL.03
( Ex.Taiwan T.385 )
4 Wall angle L = 3 m 1.00 btg PL.04
5 Main Tee Clip. 1.00 pcs PL.05
6 Rod Drat BWG.8 1.00 pcs PL.06
7 Mur + Ring 1.00 pcs PL.07
8 Angle Clip 1.00 pcs PL.08
9 Paku Peluru 1.00 pcs PL.09
10 Concrete nail 1.00 pcs PL.10
11 Metalstud 50x33 mm,t = 0,45 mm 1.00 m1 PL.11
15 U.Ranner 51x33 mm,t = 0,45 mm 1.00 m1 PL.15
19 Calsiboard t = 6 mm 1.00 m2 PL.19
20 Sekrup Calsiboard 1.00 bh PL.20
21 Rangka hollow 1.00 m2 PL.21
22 Join Tape + komponen Calsiboard 1.00 m2 PL.22
23 Plamur permukaan Calsiboard 1.00 m2 PL.23
24 Gypsum board 600x1200x9 mm Ex Jayaboard 1.00 m2 PL.24
25 Akustik 60 x 120 cm 1.00 m2 PL.25
26 Rangka Hollow + penggantung 1.00 m2 PL.26
27 Paku Skrup 1.00 m2 PL.27
28 asbes 1,00 x 1,00 m tebal = 3,2 mm 1.00 m2 PL.28
29 Akustik 60 x 120 cm 1.00 m2 PL.29
30 Profil Aluminium T 1.00 m2 PL.30
31 Ramset/Dyna bolt 1.00 m2 PL.31
32 Kawat seng polos 1.00 m2 PL.32
33 1.00 m2 PL.33
LAIN - LAIN.
1 Injuk 1.00 m3 LL.01
2 Peralatan pancang 1.00 Ls LL.02
3 Pemotongan kepala tiang pancang 1.00 bh LL.03
4 Pembuangan potongan kepala tiang pancang 1.00 bh LL.04
5 Allumunium Composite Panel ALUCOBOND ( PE ) 1.00 m2 LL.05
6 Allumunium Composite Panel ALUCOBOND ( ECO ) 1.00 m2 LL.06
7 Bak fibreglass 1.00 bh LL.07
8 Bak teraso 1.00 bh LL.08
9 Kunci tanam 1.00 bh LL.09
10 Door closer 1.00 bh LL.10
11 Rel pintu dorong 1.00 bh LL.11
12 Door stop 1.00 bh LL.12
13 Kait angin 1.00 bh LL.13
14 Engsel pintu 1.00 bh LL.14
15 Kunci Slot 1.00 bh LL.15
16 Waterstop lebar 150 mm 1.00 m1 LL.16
17 Underlayer t = 6 mm / rubber corrucated 1.00 m2 LL.17
18 Parquet Jati 1.00 m2 LL.18
19 Lem Vinyl 1.00 kg LL.19
20 Carpet 1.00 m2 LL.20
21 Glass wool 1.00 m2 LL.21
22 Kawat ayam 1.00 m2 LL.22
23 Paku payung 1.00 m2 LL.23
24 Kain Sintetis 1.00 m2 LL.24
25 Waterproofing ( Ekogum - Betek ) 1.00 m2 LL.25
Page 84
26 Self aditive membrane 1.00 m2 LL.26
27 Clementitious ( bahan additive ) 1.00 m2 LL.27
28 Bondek 1.00 m2 LL.28
29 Papan Nama Proyek ( Uk.1 x 2 m ) + Pondasi 1.00 bh LL.29
30 Pemasangan Pompa Deepwel + Pemipaan 1.00 bh LL.30
31 Sewa Genset + Bahan bakar + olie 1.00 bln LL.31
32 Biaya Penyambungan PLN 1.00 ls LL.32
33 Listrik PLN untuk Direksi Keet & Barak Kerja 1.00 bln LL.33
34 Biaya Penyambungan Telephon ( 1 Line ) 1.00 ls LL.34
35 Biaya Pemakaian Telephon 1.00 bln LL.35
36 Handy Tolki ( HT ) 1.00 bh LL.36
37 Upah pasang angkur 1.00 bh LL.37
38 Angkur 4 dia.19 mm ( P = 300 ) 1.00 bh LL.38
39 Chemical angkur 1.00 bh LL.39
40 Upah pabrikasi (senei) 1.00 kg LL.40
41 Upah stel 1.00 kg LL.41
42 Upah pasang 1.00 kg LL.42
43 Walter Mur 1.00 kg LL.43
44 1.00 LL.44
TIANG PANCANG.
1 Tiang pancang 20x20 cm 1.00 m1 TP.01
6 Upah Pemancangan 1.00 Ttk TP.06
7 Sambungan 1.00 Ttk TP.07
8 Las penyambungan 1.00 m1 TP.08
9 Upah Pengeboran dia.80 cm 1.00 m1 TP.09
10 Buang tanah sisa galian 1.00 m3 TP.10
SANITAIR.
1 kloset duduk/monoblok Toto Type CW.660J/SW660J 1.00 unit ST.01
2 kloset jongkok Toto Type CE.6 1.00 unit ST.02
3 Urinoir Toto Type U.57 M. 1.00 unit ST.03
4 Kran dinding Toto Type T.23 B.13 1.00 unit ST.04
5 floor drain Toto Type TX 1 BN. 1.00 unit ST.05
6 Wastafel Toto Type L.521 V1A 1.00 unit ST.06
7 Kran Taman Toto Type T.26-13 1.00 unit ST.07
8 Kran Kitchen Sink Toto Type T.30 AR.13 V7N. 1.00 unit ST.08
9 Penyekat Urinoi Toto Type A.100. 1.00 unit ST.09
10 kloset jongkok Toto Type CE.9 1.00 unit ST.10
11 1.00 unit ST.11
PIPA.
1 Pipa galvanis diameter 1/2" 1.00 m1 PP.01
2 Pipa galvanis diameter 1" 1.00 m1 PP.02
3 Pipa galvanis diameter 11/2" 1.00 m1 PP.03
6 Pipa Black Steel diameter 11/4 '' 1.00 m1 PP.06
7 Pipa Black Steel diameter 2 '' 1.00 m1 PP.07
10 Pipa PVC type AW diameter 1/2" 1.00 m1 PP.10
11 Pipa PVC type AW diameter 1" 1.00 m1 PP.11
12 Pipa PVC type AW diameter 1 1/2" 1.00 m1 PP.12
14 Pipa PVC type AW diameter 2 1/2" 1.00 m1 PP.14
17 Pipa beton dia.30 cm - 100 cm 1.00 m1 PP.17
18 Pipa beton dia.15 cm - 20 cm 1.00 m1 PP.18
19 Seal tape 1.00 set PP.19
Page 85
20 Pisher 1.00 bh PP.20
21 - Pipa Schedule 40. 1.00 kg PP.21
22 1.00 PP.22
KACA.
1 Kaca Stopsol Asahimas t = 8 mm 1.00 m2 KC.01
2 Kaca clear t = 8 mm ex Asahimas 1.00 m2 KC.02
3 Jendela nako 1.00 bh KC.03
4 Kaca polos 1.00 m2 KC.04
5 Kaca bening t = 3 mm 1.00 m2 KC.05
9 Sealant 1.00 kg KC.09
10 Kaca Cermin t = 5 mm 1.00 m2 KC.10
11 Kaca Wireglass t = 5 mm 1.00 m2 KC.11
12 Kaca Patri t = 5 mm 1.00 m2 KC.12
13 1.00 m2 KC.13
Page 86
SASI HARGA PERALATAN & UPAH KODE :
AN MATERIAL.
DE : PEBRUARI.2007
Upah Biaya Biaya Angkut

(Rp/Org/Hr) (Rp.) (Rp.)
389,900.00 389,900.00 1,500,000.00

382,250.00 382,250.00 1,500,000.00
353,780.00 353,780.00 1,500,000.00
19,192.00 19,192.00 1,500,000.00
370,910.00 370,910.00 1,500,000.00
322,186.00 322,186.00 1,500,000.00
314,920.00 314,920.00 1,500,000.00
234,226.00 234,226.00 1,500,000.00
151,430.00 151,430.00 1,500,000.00
585,110.00 585,110.00 1,500,000.00
121,450.00 121,450.00 1,500,000.00
10,312.00 10,312.00
15,472.00 15,472.00
109,814.00 109,814.00
48,200.00 48,200.00
1,940,500.00 1,940,500.00
352,084.00 352,084.00 1,500,000.00
189,070.00 189,070.00
253,684.00 253,684.00 1,500,000.00
169,039.23 169,039.23
128,264.00 128,264.00
229,850.00 229,850.00
25,192.00 25,192.00
40,000.00 40,000.00
75,000.00 75,000.00
67,450.00 67,450.00
11,504.00 11,504.00
43,726.00 43,726.00
949,000.00 949,000.00 1,500,000.00
179,734.00 179,734.00 1,500,000.00
54,185.00 54,185.00
1,500,000.00 1,500,000.00
20,700.00 20,700.00
10,500.00 10,500.00
225,000.00 225,000.00
322,186.00 322,186.00
382,250.00 382,250.00
10,312.00 10,312.00
48,200.00 48,200.00
15,472.00 15,472.00
27,890,700.00 27,890,700.00
37,899,400.00 37,899,400.00
34,760.00 34,760.00
40,950.00 40,950.00
47,140.00 47,140.00
40,950.00 40,950.00
47,140.00 47,140.00
40,950.00 40,950.00
47,140.00 47,140.00
Page 87
40,950.00 40,950.00
47,140.00 47,140.00
40,950.00 40,950.00
40,950.00 40,950.00
53,330.00 53,330.00
47,140.00 47,140.00
40,940.00 40,940.00
34,760.00 34,760.00
40,950.00 40,950.00
40,950.00 40,950.00
34,760.00 34,760.00
53,330.00 53,330.00
40,950.00 40,950.00
40,950.00 40,950.00
1,500,000.00 1,500,000.00
1,500,000.00 1,500,000.00
-
300.00 300.00
200.00 200.00
250,000.00 250,000.00
250,000.00 250,000.00
250,000.00 250,000.00
225,000.00 225,000.00
175,000.00 175,000.00
150,000.00 150,000.00
145,000.00 145,000.00
2,500.00 2,500.00
2,300.00 2,300.00
2,000.00 2,000.00
2,500.00 2,500.00
5,600.00 5,600.00
130,000.00 130,000.00
130,000.00 130,000.00
130,000.00 130,000.00
6,853.93 6,853.93
5,126.05 5,126.05
75,000.00 75,000.00
3,500.00 3,500.00
-
90,000.00 90,000.00
135,000.00 135,000.00
140,000.00 140,000.00
195,000.00 195,000.00
195,000.00 195,000.00
315,000.00 315,000.00
115,000.00 115,000.00
325,000.00 325,000.00
315,000.00 315,000.00
55,000.00 55,000.00
3,500.00 3,500.00
1,650,000.00 1,650,000.00
15,000.00 15,000.00
42,500.00 42,500.00
57,500.00 57,500.00
92,500.00 92,500.00
Page 88
-
25,000.00 25,000.00
50,000.00 50,000.00
12,500.00 12,500.00
7,500.00 7,500.00
3,500.00 3,500.00
7,500.00 7,500.00
22,500.00 22,500.00
6,000.00 6,000.00
8,500.00 8,500.00
5,000.00 5,000.00
25,000.00 25,000.00
30,500.00 30,500.00
40,000.00 40,000.00
6,000.00 6,000.00
44,200.00 44,200.00
15,000.00 15,000.00
7,500.00 7,500.00
18,500.00 18,500.00
35,000.00 35,000.00
750.00 750.00
30,500.00 30,500.00
50,000.00 50,000.00
1,200.00 1,200.00
1,200.00 1,200.00
2,000.00 2,000.00
2,250.00 2,250.00
8,000.00 8,000.00
3,750.00 3,750.00
3,000.00 3,000.00
20,875.00 20,875.00
8,000.00 8,000.00
-
17,500.00 17,500.00
32,083.33 32,083.33
32,083.33 32,083.33
64,166.67 64,166.67
12,323.27 12,323.27
14,747.45 14,747.45
14,464.00 14,464.00
16,875.00 16,875.00
97,268.50 97,268.50
-
10,818.18 10,818.18
34,750.00 34,750.00
37,250.00 37,250.00
84,500.00 84,500.00
319,000.00 319,000.00
324,500.00 324,500.00
319,000.00 319,000.00
330,000.00 330,000.00
330,000.00 330,000.00
660,000.00 660,000.00
715,000.00 715,000.00
506,000.00 506,000.00
12,500.00 12,500.00
14,500.00 14,500.00
2,769.23 2,769.23
2,179.49 2,179.49
Page 89
2,769.23 2,769.23
2,179.49 2,179.49
6,500.00 6,500.00
6,500.00 6,500.00
5,000.00 5,000.00
250,000.00 250,000.00
250,000.00 250,000.00
250,000.00 250,000.00
250,000.00 250,000.00
350,000.00 350,000.00
2,500.00 2,500.00
782,974.86 782,974.86
767,007.86 767,007.86
195,000.00 195,000.00
36,000.00 720.00
36,000.00 720.00
36,500.00 730.00
51,000.00 1,275.00
36,000.00 720.00
1,700.00 1,700.00
1,700.00 1,700.00
5,600.00 5,600.00
5,500.00 5,500.00
7,400.00 7,400.00
9,850.00 9,850.00
7,900.00 7,900.00
8,500.00 8,500.00
8,800.00 8,800.00
8,800.00 8,800.00
88,000.00 88,000.00
8,900.00 8,900.00
7,900.00 7,900.00
7,900.00 7,900.00
132,000.00 2,200.00
35,000.00 35,000.00
4,500.00 4,500.00
18,000.00 18,000.00
35,000.00 35,000.00
9,500.00 9,500.00
9,500.00 9,500.00
1,500.00 1,500.00
12,500.00 12,500.00
750,000.00 750,000.00
88,000.00 88,000.00
1,000,000.00 1,000,000.00
25,500.00 25,500.00
10,800.00 10,800.00
12,000.00 12,000.00
25,000.00 25,000.00
42,500.00
17,500.00 17,500.00
1,500,000.00 1,500,000.00
2,650,000.00 2,650,000.00
Page 90
1,200,000.00 1,200,000.00
1,800,000.00 1,800,000.00
1,850,000.00 1,850,000.00
2,500.00 2,500.00
1,850,000.00 1,850,000.00
5,000.00 5,000.00
1,500,000.00 1,500,000.00
2,000,000.00 2,000,000.00
1,800,000.00 1,800,000.00
2,450,000.00 2,450,000.00 416 btg
2,450,000.00 2,450,000.00 208 btg
950,000.00 950,000.00
7,150,000.00 7,150,000.00 35 btg
7,150,000.00 7,150,000.00 26 btg
7,150,000.00 7,150,000.00 28 btg
3,500,000.00 3,500,000.00 35 btg
3,500,000.00 3,500,000.00 28 btg
3,650,000.00 3,650,000.00 35 btg
3,650,000.00 3,650,000.00 28 btg
55,600.00 55,600.00
35,000.00 35,000.00
41,000.00 41,000.00
3,000.00 3,000.00
145,000.00 145,000.00
500.00 500.00
3,300.00 3,300.00
45,000.00 45,000.00
37,800.00 37,800.00
3,500.00 3,500.00
2,500.00 2,500.00
1,750.00 1,750.00
6,500.00 6,500.00
15,000.00 15,000.00
85,000.00 85,000.00
89,100.00 89,100.00
56,250.00 56,250.00
27,500.00 27,500.00
366,000.00 366,000.00
461,000.00 461,000.00
476,000.00 476,000.00
479,000.00 479,000.00
494,000.00 494,000.00
493,000.00 493,000.00
508,000.00 508,000.00
499,000.00 499,000.00
514,000.00 514,000.00
515,000.00 515,000.00
530,000.00 530,000.00
552,000.00 552,000.00
567,000.00 567,000.00
581,000.00 581,000.00
596,000.00 596,000.00
608,000.00 608,000.00
623,000.00 623,000.00
648,000.00 648,000.00
663,000.00 663,000.00
12,700.00 12,700.00
30,822.00 30,822.00
Page 91
6,930.00 6,930.00
9,680.00 9,680.00
11,011.00 11,011.00
825.00 825.00
605.00 605.00
1,045.00 1,045.00
467.50 467.50
1,100.00 1,100.00
110.00 110.00
9,625.00 9,625.00
10,807.50 10,807.50
11,000.00 11,000.00
14,382.50 14,382.50
8,800.00 8,800.00
9,955.00 9,955.00
10,450.00 10,450.00
12,347.50 12,347.50
21,450.00 21,450.00
82.50 82.50
19,250.00 19,250.00
5,500.00 5,500.00
2,750.00 2,750.00
23,650.00 23,650.00
97,500.00 97,500.00
27,500.00 27,500.00
17,000.00 17,000.00
12,500.00 12,500.00
97,500.00 97,500.00
37,500.00 37,500.00
750.00 750.00
15,000.00 15,000.00
-
125,000.00 125,000.00
3,600.00 3,600.00
40,000.00 40,000.00
7,500.00 7,500.00
400,000.00 400,000.00 utk diatas 5 Lt
330,000.00 330,000.00 utk dibawah 5 Lt
150,000.00 150,000.00
210,000.00 210,000.00
65,000.00 65,000.00
350,000.00 350,000.00
175,000.00 175,000.00
27,500.00 27,500.00
12,500.00 12,500.00
8,500.00 8,500.00
7,500.00 7,500.00
65,000.00 65,000.00
17,500.00 17,500.00
170,000.00 170,000.00
14,500.00 14,500.00
45,000.00 45,000.00
45,000.00 45,000.00
12,500.00 12,500.00
17,500.00 17,500.00
35,000.00 35,000.00
32,500.00 32,500.00
Page 92
37,500.00 37,500.00
37,500.00 37,500.00
117,500.00 117,500.00
500,000.00 500,000.00
29,000,000.00 29,000,000.00
11,750,000.00 11,750,000.00
1,500,000.00 1,500,000.00
1,100,000.00 1,100,000.00
1,500,000.00 1,500,000.00
1,800,000.00 1,800,000.00
2,250,000.00 2,250,000.00
2,500.00 2,500.00
22,500.00 22,500.00
2,750.00 2,750.00
2,500.00 2,500.00
500.00 500.00
1,000.00 1,000.00
14,500.00 14,500.00
-
-
-
115,000.00 115,000.00
120,000.00 120,000.00
125,000.00 125,000.00
100,000.00 100,000.00
345,000.00 345,000.00
74,250.00 74,250.00
100,000.00 100,000.00
35,000.00 35,000.00
1,670,000.00 1,670,000.00
305,000.00 305,000.00
1,577,000.00 1,577,000.00
154,000.00 154,000.00
255,000.00 255,000.00
1,061,000.00 1,061,000.00
203,000.00 203,000.00
236,000.00 236,000.00
714,000.00 714,000.00
-
-
38,225.00 38,225.00
45,000.00 45,000.00
55,000.00 55,000.00
75,000.00 75,000.00
95,000.00 95,000.00
24,841.67 24,841.67
41,125.00 41,125.00
68,950.00 68,950.00
98,666.67 98,666.67
4,000.00 4,000.00
4,500.00 4,500.00
4,750.00 4,750.00
5,000.00 5,000.00
5,250.00 5,250.00
17,500.00 17,500.00
27,500.00 27,500.00
125,000.00 125,000.00
75,000.00 75,000.00
5,000.00 5,000.00
Page 93
2,500.00 2,500.00
7,600.00 7,600.00
-
335,000.00 335,000.00
280,000.00 280,000.00
15,000.00 15,000.00
65,000.00 65,000.00
65,000.00 65,000.00
85,000.00 85,000.00
95,000.00 95,000.00
125,000.00 125,000.00
185,000.00 185,000.00
300,000.00 300,000.00
260,000.00 260,000.00
950,000.00 950,000.00
-
Page 94
DAFTAR HARGA SATUAN PEKERJAAN
(SNI)
DAERAH JABOTABEK
JUMLAH HARGA (
NO URAIAN PEKERJAAN SAT.
Rp. )
A. PEKERJAAN PERSIAPAN
A.1 Pagar sementara dari kayu tinggi 2 meter m1 194,591.47
A.2 Pagar sementara dari seng gelombang tinggi 2 meter m1 203,938.72
A.3 Pagar sementara dari kawat duri tinggi 1,8 meter m1 117,622.16
A.4 Pengukuran dan pemasangan bouwplank m1 54,517.82
A.5 Pembuatan Gudang Semen dan Alat-alat m1 700,734.60
A.6 Pembuatan Kantor Sementara dengan lantai perkerasan m2 808,947.92
A.7 Pembuatan Rumah Jaga/Konstruksi Kayu m2 801,888.18
A.8 Membersihkan Lapangan dan Perataan m2 7,432.43
A.9 Pembuatan Bedeng Buruh m2 624,341.25
A.10 Pembuatan Jalan Sementara m2 84,671.57
A.11 Bongkaran Beton Bertulang m3 301,899.61
A.12 Bongkaran Dinding Tembok Batu Bata m3 301,899.61
A.13 Papan Nama Proyek bh 605,000.00
A.14 Pengadaan Sumber air Bersih bh 35,090,000.00
A.15 Pengadaan Listrik Kerja. Bln 141,751,500.00
A.16 Keamanan Proyek. Bln 65,340,000.00
A.17 Telephon Projek & HT. Bln 37,752,000.00
A.18 Administrasi Proyek & Shop Drawing. Bln 27,225,000.00
A.19 Mobilisasi & Demobilisasi Alat. Ls 18,688,450.00
A.20 Peralatan Keselamatan & Kesehatan Kerja ( K - 3 ) Ls 17,696,250.00
A.21 Tower Krane. Ls 380,557,100.00
A.22 Universal Lift / Passengger. Ls 111,320,000.00
A.23 Dokumentasi. Ls 83,816,700.00
A.24 Pembayaran IMB. Ls 1,361,250,000.00
B. PEKERJAAN TANAH
B.1 Penggalian Tanah Biasa sedalam 1 meter m3 19,405.01
B.4 Penggalian Tanah Keras sedalam 1 meter m3 108,000.00
B.5 Penggalian Tanah Cadas sedalam 1 meter m3 60,640.66
B.6 Penggalian Tanah Lumpur sedalam 1 meter m3 36,337.26
B.7 Pekerjaan Stripping setinggi 1 meter m2 2,425.63
B.8 Pembuangan tanah sejauh 150 meter m3 24,929.22
B.9 Urugan Kembali m3 9,301.50
B.10 Pemadatan Tanah m3 24,256.27
B.11 Urugan Pasir m3 143,943.17
B.12 Urugan Sirtu m3 222,668.13
B.13 Pembuatan Jalan Sementara, tebal 25 cm m3 144,586.53
B.14 Pemasangan injuk m3 188,776.88
C. PEKERJAAN PONDASI
C.1 Pas. Batu Gunung camp. 1 pc : 1 ps m3 726,808.46
C.3 Pas. Batu Gunung camp. 1 pc : 2,5 ps m3 726,808.46
C.9 Pas. Pondasi Batu Kosong m3 343,641.97
C.10 Membuat Kepala & Meruncing Tiang Ditumbuk bh 18,341.97
C.11 Membuat Pen & Melobang titap-titap pen + lobang bh 33,152.06
C.12 Menumbuk Tiang ditanah lembek (yang dipergunakan m1 145,350.54
bagian masuk dalam tanah)
C.13 Pancang ulin 10/10-400 ttk 83,681.79
DFT. HRG. 467327081.xls Hal. 95 dari 164

(SNI)
DAERAH JABOTABEK
JUMLAH HARGA (
Rp. )
C.14 Pancang ulin 10/10-200 ttk 54,641.79

C.15 Pas. Pondasi sumuran diameter 100 cm m3 658,898.72
C.16 Pas. Pondasi Siklop 40 % batu kali m3 597,236.52
C.17 Pek.Potong kepala pancang ttk 57,475.00
C.18 Pek.Tiang Pancang 40 cm x 40 cm L = 40 m ttk 13,426,462.50
C.19 Pek.Tiang Pancang 30 cm x 30 cm L = 30 m ttk 6,203,670.00
C.20 Pek.Bored File dia. 80 m m1 1,031,227.04
C.21 Pek.Pembuatan tiang pancang beton bertulang uk.35x35 cm m1 499,939.39
D. PEKERJAAN DINDING
D.1 Pas. Batu merah 1 batu camp. 1 pc : 4 ps m3 724,628.16
D.4 Pas. Dinding batako tebal 20 cm m2 94,497.62
D.7 Pas. Dinding roster ( 12 x 11 x 24 ) cm m2 144,879.77
D.8 Pas. Batu merah 1/2 batu camp. 1 pc : 2 ps m2 68,078.90
D.11 Pas. Dinding Celcon uk.20x60x10 camp. 1 pc : 2 ps m2 85,104.81
D.12 Pas. Dinding Celcon uk.20x60x10 camp. 1 pc : 4 ps m2 83,798.01
E. PEKERJAAN PLESTERAN
E.1 Plesteran 1 pc : 1 ps, tebal 15 mm m2 30,724.68
E.19 Plesteran Beton 1 pc : 2 ps, tebal 15 mm m2 33,867.52
E.20 Plesteran Beton 1 pc : 3 ps, tebal 15 mm m2 32,414.80
E.21 Plesteran Skoning 1 pc : 2 ps m2 7,339.13
E.22 Plesteran Siar 1 pc : 2 ps m2 16,929.02
E.23 Plesteran Ciprat 1 pc : 2 ps m2 27,032.43
F. PEKERJAAN KAYU / KUSEN PINTU & JENDELA

F.1 Pas. Kusen Pintu & Jendela kayu bangkirai m3 3,990,385.19
F.2 Pas. Kusen Kayu kamper oven. m3 11,540,664.19
F.3 Pas. Kusen Pintu & Jendela kayu meranti m3 3,554,785.19
F.4 Pas. Pintu Klam Kayu Meranti m2 189,928.42
F.5 Pas. Pintu Klam Kayu Bangkirai m2 155,080.42
F.6 Pas. Pintu Panel Kayu Bangkirai m2 272,959.67
F.7 Pas. Jalusi Mati Kusen Kayu Bangkirai m2 269,247.69

(SNI)
DAERAH JABOTABEK
JUMLAH HARGA (
Rp. )
F.8 Pas. Konstruksi Kuda-Kuda Kayu Bangkirai m3 3,494,847.84

F.9 Pas. Gording 6/12 ( kayu borneo ) 3,604,498.04
F.10 Pas. Kasau + Reng Genteng beton Kayu Bangkirai m 2
43,180.73
F.11 Pas. Kasau + Reng Sirap Kayu Meranti m2 543,520.94
F.12 Pas. Rangka Langit-langit (1.00 x 1.00) cm Kayu Meranti m2 64,097.70
F.13 Pas. Rangka Langit-langit (30 x 60) cm Kayu Meranti m2 101,170.52
F.14 Pas. Rangka Langit-langit (30 x 30) cm Kayu Meranti m2 119,619.42
F.15 Pas. Listplank ukuran (3 x 20) cm Kayu Bangkirai m2 32,577.62
F.18 Pas. Listplank ukuran 2 x (2 x 20) cm Kayu Bangkirai m2 32,923.98
F.19 Pas. Listplank Plafond Kayu Profil m2 8,454.90
F.20 Pek. Lantai Jembatan Yang dipaku diatas gelagar m2 103,271.87
tebal 2 cm
F.21 Pek. Lantai Jembatan Yang dipaku diatas gelagar m2 79,374.37
tebal 2 cm
F.22 Pek. Kayu Kasar Ulin m 3
3,251,325.96
F.23 Pek. Kayu Kasar Bangkirai m3 3,025,721.46
F.24 Pek. Kayu Kasar Meranti m3 4,090,521.46
F.25 Pasang door closer. bh 453,391.02
F.26 Pasang Rel pintu dorong. bh 247,619.23
F.27 Pasang door stop. bh 39,253.20
F.28 Pasang kait angin. bh 24,092.31
F.29 Pasang Engsel pintu bh 19,252.31
F.30 Pasang Kunci Slot. bh 21,031.41
F.31 Pasang Kaca bening t = 3 mm m2 101,160.35
F.35 Pasang Kaca Cermin t = 5 mm m2 408,267.31
F.36 Pasang Kaca Wireglass t = 5 mm m2 355,027.31
F.37 Pasang Kaca Patri t = 5 mm m2 1,273,417.31
F.38 Pasang teralis besi. m2 284,591.61
G. PEKERJAAN BETON
G.1 Pek. Beton Tumbuk 1 pc : 3 ps : 5 kr m3 524,288.64
G.4 Pek. Lt. Kerja Beton Tumbuk 1pc : 3ps : 5kr tebal 5 cm m3 70,963.18
G.5 Pek. Beton Bertulang 1 pc : 2 ps : 3 kr m3 699,201.40
G.7 Pek. Beton Bertulang 1 pc : 1,5 ps : 4 kr m3 721,973.60
G.8 Pek. Beton Bertulang 1 pc : 1,5 ps : 2,5 kr m3 742,979.20
G.10 Pek. Pembesian dengan besi polos kg 7,822.61
G.11 Pek. Pembesian dengan besi ulir kg 7,949.66
G.12 Pek. Wire Mesh M.8 ( 1 Layer ) m2 58,356.49
G.13 Pek. Wire Mesh M.8 ( 2 Layer ) m2 136,534.65
G.14 Pek.Cakar ayam m2 13,270.11
G.15 Pek. Pasangan bekisting untuk pondasi kg 106,000.00
G.16 Pek. Pasangan bekisting untuk sloof m2 116,700.00
G.17 Pek. Pasangan bekisting untuk kolom m2 146,900.00
G.18 Pek. Pasangan bekisting untuk balok m2 152,100.00
G.19 Pek. Pasangan bekisting untuk lantai m2 189,700.00
G.20 Pek. Pasangan bekisting untuk tangga m2 131,300.00
G.21 Beton bertulang mutu K. 225 ( Sitemix ) m2 893,080.43
G.22 Beton bertulang mutu K. 275 ( Sitemix ) m3 892,039.83
G.23 Pek.Kolom Praktis ( 11 x 11 ) cm m3 40,711.58
G.24 Pek.Tangga beton bertulang ( 175 kg besi + bks ) m1 3,627,034.48
G.25 Pek.Sloof beton bertulang ( 200 kg besi + bks ) m3 4,048,534.77
G.26 Pek.Kolom beton bertulang ( 300 kg besi + bks ) m3 5,670,632.09
G.27 Pek.Water Stop PVC lebar 150 mm m3 86,472.14
G.28 Pek.Beton Readymix K.225 Slump 12 cm m3 637,097.19
H PEKERJAAN PENUTUP ATAP

H.1 Pek. Pas. Atap Asbes Gelombang (1,80 x 0,92) x 5 mm m2 50,028.89
H.2 Pek. Pas. Atap genteng beton m2 54,870.11
H.3 Pek. Pas. Atap genteng metal m2 243,938.06
H.4 Pek. Pas. Atap sirap m2 59,995.19

(SNI)
DAERAH JABOTABEK
JUMLAH HARGA (
Rp. )
H.5 Pek. Pas. Nok genteng beton m1 60,429.70

H.6 Pek. Pas. Nok genteng metal m1 81,654.30
H.7 Pek. Pas. Nok Sirap m1 51,890.22
H.8 Pek. Pas. Atap seng gelombang m2 56,278.33
H.9 Pek. Pas. Nok seng m1 24,819.04
H.10 Pek. Pas. Aluminium foil 1 muka m1 14,034.60
H.11 Pek. Atap genteng palentong super / besar. m2 46,440.38
H.12 Pek. Atap genteng bubungan super / besar. m1 50,787.89
H.13 Pek. Atap Kanmuri ( Natural ) m2 127,515.91
H.14 Pek. Atap genteng bubungan Kanmuri ( Natural ) m1 89,308.47
H.15 Pek. Atap Spandek Hi- Ten t = 0,40 TCT ( 0,35 BMT ) m2 117,109.91
H.16 Pek. Atap Metal Decrabond m2 251,444.11
H.17 Pek. Nock bulat Decrabond m1 217,043.75
I PEKERJAAN LANGIT-LANGIT / PLAFOND

I.1 Pas. Langit-langit plywood (30 x 60) cm tebal 4 mm m2 27,553.22
I.5 Pas. Langit-langit akustik (60 x 120) cm + rangka alm. m2 319,374.63
I.6 Pas. List langit-langit kayu profil m1 30,803.20
I.7 Pas. Langit-langit akustik (60 x 120) cm + rangka kayu meranti m2 257,070.91
I.8 Pas. Langit-langit gypsum board tebal 9 mm + rangka hollow m2 85,961.90
I.9 Pas. Langit-langit asbes ( 1,00x1,00 ) m tebal 3,2 mm + Rangka
kayu borneo. m2 69,321.20
I.10 Pas. Plafond Calsiboard t = 6 mm m2 86,259.99
I.11 Pas. Plafond Gyptile 600x1200x9 mm m2 143,808.44
I.12 Pas. Plafond Gipsum board 600x1200x9 mm m2 120,198.22
J PEKERJAAN BESI DAN ALUMINIUM

J.1 Pas. Rangka atap baja kg 17,206.37
J.2 Pas. Pintu besi baja m2 1,010,020.70
J.3 Pas. Jendela besi baja m2 209,000.70
J.4 Pas. Rolling door m2 1,334,811.52
J.5 Pas. Kawat harmonika m2 49,705.67
J.6 Pas. Kawat nyamuk m2 30,139.97
J.7 Pas. Kawat kassa m2 31,737.17
J.8 Pek.Canal C.125X50X20X3,2 kg 15,259.67
J.9 Pek.besi L.70X70X7 kg 15,658.97
J.10 Pek.besi plate t = 12 mm kg 15,658.97
J.11 Pek.plat = 8 mm kg 15,658.97
J.12 Pek.pipa Shedule 40 kg 14,061.77
J.13 Pek. Angkur M.22 mm ( P = 300 ) kg 33,577.50
J.14 Pek.Tie Rod / ikatan angin dia.10 mm kg 11,192.50
J.15 Pek. Walter Mur. kg 18,755.00
J.16 Pek.Mur Baut dia.12 mm kg 2,722.50
J.17 Pek. Grouting ttk 33,275.00
J.18 Pek.Kusen ( Fire Door ) unit 6,417,840.00
K PEKERJAAN PENUTUP LANTAI DAN DINDING

K.1 Pas. Lantai keramik 10 x 20 cm Ex.Roman m2 138,656.52
K.2 Pas. Plint keramik 10 x 20 cm m2 18,474.46
K.4 Pas. Lantai keramik 20 x 20 cm Ex.Roman. m2 127,711.99
K.7 Pas. Dinding keramik 10 x 20 cm Ex.Roman m2 138,763.65
K.8 Pas. Dinding keramik 20 x 20 cm Ex.Roman m2 109,321.32
K.9 Pas. Dinding bata klinker 5 x 5 x 24 cm m2 401,073.01
K.10 Pas. Floor hardener m2 41,104.74
K.11 Pas. Plint kayu 2 x 10 cm m2 18,949.64
K.13 Pas. Lantai ubin granito uk. 40 x 40 cm m2 153,960.79
K.14 Pas. Lantai ubin granito uk. 30 x 30 cm m2 217,402.98
K.15 Pas. Lantai ubin teraso uk. 30 x 30 cm m2 208,528.54
K.16 Pas. Lantai ubin teraso uk. 40 x 40 cm m2 148,769.93
K.17 Pas. Floor Deck ( Hi-Ten G.550 t = 0,75 mm ) m2 157,357.91
K.18 Pas.Waterproofing dak / atap beton m2 101,552.58
K.19 Pas.Waterproofing Coating ( KM / WC & Ground Tank ) m2 53,801.29
K.20 Pas.Peredam Suara Ruang Genset m2 198,134.66
K.21 Pas.Pasang lantai karpet. m2 80,404.97
K.22 Pas.Pasang lantai Parquette Jati. m2 24,627.31
K.23 Pas.Pasang Under Layer t = 6 mm m2 34,298.49
K.24 Pas.Pasang dinding batu tempel hitam m2 158,592.89
K.25 Pas. Dinding keramik 15 x 15 cm m2 107,001.15
K.26 Pas. Dinding Granit Dry System. m2 1,252,135.50
K.27 Pas. Dinding Kaca Tempered t = 8 mm m2 717,530.00
K.28 Pas. Dinding Frintted Glass t = 8 mm ( Kaca Motif ) m2 859,100.00
K.29 Pas. Cladding Alumunium Composite. m2 885,500.00
K.30 Pas. Curtain Wall ( Rangka Alumunium ) m2 882,392.50
K.31 Pas.Paving block t = 8 cm ( Berwarna ) m2 193,200.00
K.32 Pas.Paving block t = 8 cm ( Abu - abu ) m2 165,400.00
K.33 Pas.Paving block t = 6 cm ( Berwarna ) m2 193,200.00
K.34 Pas.Paving block t = 6 cm ( abu - abu ) m2 165,400.00
K.35 Pas.Hamparan Aspal Siit ( Goreng ) m2 53,748.88
K.36 Pas.Lapis Tipis Aspal beton ( Laston ) 58,770,730.00
L PEKERJAAN PENGECATAN
L.1 Mencuci bidang permukaan tembok yang pernah dicat m2 6,772.76
L.2 Mengerok karat cat lama permukaan baja dgn cara manual m2 6,772.76
L.3 Pengecatan bidang kayu lama m2 20,208.60
L.4 Pengecatan bidang kayu baru (1 lapis plamir), 1 lapis m2 25,619.23
cat dasar, 2 lapis cat penutup
L.5 Pelaburan bidang kayu dengan teak oil m2 25,982.81

(SNI)
DAERAH JABOTABEK
JUMLAH HARGA (
Rp. )
L.6 Pelaburan bidang kayu dengan cat residu dan ter m2 7,134.14
L.7 Pelaburan bidang kayu dengan vernis m2 25,175.46
L.8 Pengecatan tembok baru (1 lapis plamir, 1 lapis cat m2 19,547.98
dasar, 2 lapis cat penutup)
L.8' Pengecatan plafond baru (1 lapis plamir, 1 lapis cat m2 19,996.33
L.9 Pengecatan tembok lama (1 lapis cat dasar, 2 lapis cat m2
14,912.64
penutup)
L.10 Pengecatan permukaan baja dgn meni besi m2 15,350.42
L.11 Pengecatan permukaan baja lapis seng (galbani) m2 41,577.08
secara manual sistem 1 lapis cat mutakhir
dengan tabal 200 um
secara manual sistem 3 lapis cat konvensional
dengan tabal 200 um
secara semprot (airless spray) dengan sistem
1 lapis mutakhir dengan tabal 200 um
L.14 Pek.pemasangan wall paper. m2 68,561.99
M PEKERJAAN SANITASI
M.1 Pek. kloset duduk/monoblok Toto Type CW.660J/SW660J buah 2,354,694.12
M.2 Pek. kloset jongkok Toto Type CE.6 buah 588,178.34
M.3 Pek.Urinoir Toto Type U.57 M. buah 2,591,247.67
M.4 Memasang bak mandi teraso volume 0.30 m3 buah 397,538.97
M.5 Memasang bak mandi batu bata volume 0.30 m3 buah 1,198,687.71
M.6 Memasang bak kontrol pas. Batu bata uk. 30x30 cm buah 298,587.36
tinggi 35 cm
M.7 Memasang bak mandi Fibreglass volume 1 m3 buah 643,983.78
M.8 Memasang bak kontrol pas. Batu bata uk. (45 x 45) cm buah 267,118.81
tinggi 50 cm
M.9 Memasang bak kontrol pas. Batu bata uk. (60 x 60) cm buah 987,026.43
tinggi 65 cm
M.10 Memasang pipa galvanis diameter 1/2" m1 80,677.31
M.11 Memasang pipa galvanis diameter 1" m1 93,383.82
M.12 Memasang pipa galvanis diameter 11/2" m1 117,989.01
M.15 Memasang pipa PVC type AW diameter 1/2" m1 12,447.50
M.16 Memasang pipa PVC type AW diameter 1" m1 13,385.25
M.22 Memasang bak cuci piring stainles steel buah 441,209.92
M.23 Pek. Kran dinding Toto Type T.23 B.13 buah 192,759.84
M.24 Pek. floor drain Toto Type TX 1 BN. buah 314,818.59
M.25 Pek. Wastafel Toto Type L.521 V1A buah 1,315,426.15
M.26 Pek. Kran Taman Toto Type T.26-13 buah 252,049.84
M.27 Pek. Kran Kitchen Sink Toto Type T.30 AR.13 V7N. buah 291,979.84
M.28 Pek. Penyekat Urinoi Toto Type A.100. buah 888,358.59
M.29 Pek. Pipa beton dia.15 cm - 20 cm m1 125,218.89
M.30 Pek. Pipa beton dia.30 cm - 100 cm m1 231,767.83
N PEKERJAAN LAIN-LAIN
N.1 Pekerjaan samping / belakang tinggi = 1,80 m1 m1 896,939.79
N.2 Pekerjaan pagar utama & pagar depan. m1 1,407,366.24
N.3 Pekerjaan Rabat beton t = 8 cm,lebar = 2 m m1 171,651.51
N.4 Pekerjaan Jalan utama lebar = 3 m1 m1 285,293.94
menggunakan laston t = 3 cm
N.5 Pekerjaan Jalan utama lebar = 6 m1 m1 200,505.31
N.6 Pekerjaan Parkir mobil. m2 126,717.82
N.7 Pekerjaan Parkir motor. m2
126,717.82
N.8 Pek.Plat lantai beton t = 12 cm K.225 ( Sitemix ) m2 388,218.50
Pek.Plat lantai beton t = 12 cm K.225 ( Sitemix ) m3 3,233,860.11
N.9 Pek.Plat lantai beton t = 12 cm K.225 ( Sitemix ) m2 403,866.75
Pek.Plat lantai beton t = 12 cm K.225 ( Sitemix ) m3 3,700,630.99
N.10 Pek.Plat lantai beton t = 12 cm K.225 ( Readymix ) m2 319,136.12
Pek.Plat lantai beton t = 12 cm K.225 ( Readymix ) m3 2,924,244.28
N.13 Pek.Sloof Beton 150 x 200 K.225 ( Readymix ) m1 124,589.50
Pek.Sloof Beton 150 x 200 K.225 ( Readymix ) m3 4,567,824.84
N.14 Pek.Sloof Beton 150 x 300 K.225 ( Readymix ) m1 156,543.47
Pek.Sloof Beton 150 x 300 K.225 ( Readymix ) m3 3,826,235.61

(SNI)
DAERAH JABOTABEK
JUMLAH HARGA (
Rp. )

ANALISA BIAYA
(SNI)
Profit 1.0 Peralatan HARGA JUMLAH HARGA

KODE URAIAN PEKERJAAN SAT.
0.1 1.0 Material ( Rp. ) UPAH BAHAN JUMLAH
1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
A. PEKERJAAN PERSIAPAN
A.1 Pagar sementara dari kayu tinggi 2 meter m1
Tenaga :
P.01 0.4000 oh Pekerja 34,760.00 34,760.00 13,904.00 - 13,904.00
P.06 0.2000 oh Tukang Kayu 40,950.00 40,950.00 8,190.00 - 8,190.00
P.05 0.0200 oh Kepala Tukang Kayu 47,140.00 47,140.00 942.80 - 942.80
P.12 0.0200 oh Mandor 53,330.00 53,330.00 1,066.60 - 1,066.60
Material :
MK.01 1.2500 btg Dolken kayu dia. 8 - 400 cm 17,500.00 17,500.00 - 21,875.00 21,875.00
MS.02 2.5000 kg Semen Tiga Roda @ 50 kg 720.00 720.00 - 1,800.00 1,800.00
MP.03 0.0050 m3 Pasir Beton 140,000.00 140,000.00 - 700.00 700.00
MB.08 0.0090 m3 Koral Beton 150,000.00 150,000.00 - 1,350.00 1,350.00
MK.02 0.0720 m3 Kayu meranti 5/7 1,500,000.00 1,500,000.00 - 108,000.00 108,000.00
BK.04 0.0600 kg Paku Segala ukuran ( Rata - Rata ) 9,850.00 9,850.00 - 591.00 591.00
MC.07 0.4000 ltr Residu 6,000.00 6,000.00 - 2,400.00 2,400.00
24,103.40 136,716.00 160,819.40
Over Head + Profit 10 % : 16,081.94
Jumlah. I : 176,901.34
PPN 10 % : 17,690.13
Total : 194,591.47
A.2 Pagar sementara dari seng gelombang tinggi 2 meter m1

Tenaga :
P.01 0.4000 oh Pekerja 34,760.00 34,760.00 13,904.00 - 13,904.00
P.06 0.2000 oh Tukang Kayu 40,950.00 40,950.00 8,190.00 - 8,190.00
P.12 0.0200 oh Mandor 53,330.00 53,330.00 1,066.60 - 1,066.60
Material :
MP.03 0.0050 m3 Pasir beton 140,000.00 140,000.00 - 700.00 700.00
MB.08 0.0090 m3 Koral beton 150,000.00 150,000.00 - 1,350.00 1,350.00
MK.02 0.0720 m3 Kayu meranti 5/7 1,500,000.00 1,500,000.00 - 108,000.00 108,000.00
BK.04 0.0600 kg Paku Segala ukuran ( Rata - Rata ) 9,850.00 9,850.00 591.00 591.00
MC.06 0.4500 kg Meni besi 22,500.00 22,500.00 - 10,125.00 10,125.00
24,103.40 144,441.00 168,544.40
Jumlah. I : 185,398.84
PPN 10 % : 18,539.88
Total : 203,938.72
A.3 Pagar sementara dari kawat duri tinggi 1,8 meter m1

Tenaga :
P.01 0.3000 oh Pekerja 34,760.00 34,760.00 10,428.00 - 10,428.00
P.06 0.2000 oh Tukang Kayu 40,950.00 40,950.00 8,190.00 - 8,190.00
P.12 0.0200 oh Mandor 53,330.00 53,330.00 1,066.60 - 1,066.60
Material :
BK.13 25.0000 kg Kawat duri 2,200.00 2,200.00 - 55,000.00 55,000.00
MP.03 0.0050 m3 Pasir beton 140,000.00 140,000.00 - 700.00 700.00
MB.08 0.0090 m3 Koral beton 150,000.00 150,000.00 - 1,350.00 1,350.00
20,627.40 76,581.00 97,208.40
Jumlah. I : 106,929.24
PPN 10 % : 10,692.92
Total : 117,622.16
ANALISA STR & ARS 467327081.xls Hal. 101 dari 164

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
A.4 Pengukuran dan pemasangan bouwplank m1
Tenaga :
P.01 0.1000 oh Pekerja 34,760.00 34,760.00 3,476.00 - 3,476.00
P.06 0.1000 oh Tukang Kayu 40,950.00 40,950.00 4,095.00 - 4,095.00
P.12 0.0050 oh Mandor 53,330.00 53,330.00 266.65 - 266.65
Material :
MK.02 0.0120 m3 Kayu miranti 5/7 1,500,000.00 1,500,000.00 - 18,000.00 18,000.00
MK.03 0.0070 m3 Papan kayu meranti 3/20 2,650,000.00 2,650,000.00 - 18,550.00 18,550.00
8,309.05 36,747.00 45,056.05
Jumlah. I : 49,561.66
PPN 10 % : 4,956.17
Total : 54,517.82
A.5 Pembuatan Gudang Semen dan Alat-alat m1

Tenaga :
P.01 1.0000 oh Pekerja 34,760.00 34,760.00 34,760.00 - 34,760.00
P.06 2.0000 oh Tukang Kayu 40,950.00 40,950.00 81,900.00 - 81,900.00
P.05 0.2000 oh Kepala Tukang Kayu 47,140.00 47,140.00 9,428.00 - 9,428.00
P.12 0.0500 oh Mandor 53,330.00 53,330.00 2,666.50 - 2,666.50
Material :
MK.02 0.2100 m3 Kayu Meranti 1,500,000.00 1,500,000.00 - 315,000.00 315,000.00
BK.04 0.3000 kg Paku Segala ukuran ( Rata - Rata ) 9,850.00 9,850.00 - 2,955.00 2,955.00
MP.03 0.0300 m3 Pasir beton 140,000.00 140,000.00 - 4,200.00 4,200.00
MB.08 0.0500 m3 Koral beton 150,000.00 150,000.00 - 7,500.00 7,500.00
MA.01 1.5000 lbr Seng gelombang bjls 30 55,600.00 55,600.00 - 83,400.00 83,400.00
128,754.50 450,365.00 579,119.50
Jumlah. I : 637,031.45
PPN 10 % : 63,703.15
Total : 700,734.60
A.6 Pembuatan Kantor Sementara dengan lantai perkerasa m2

Tenaga :
P.01 2.0000 oh Pekerja 34,760.00 34,760.00 69,520.00 - 69,520.00
P.06 2.0000 oh Tukang Kayu 40,950.00 40,950.00 81,900.00 - 81,900.00
P.03 1.0000 oh Tukang Batu 47,140.00 47,140.00 47,140.00 - 47,140.00
P.12 0.0500 oh Mandor 53,330.00 53,330.00 2,666.50 - 2,666.50
Material :
MK.02 0.1800 m3 Kayu meranti 1,500,000.00 1,500,000.00 - 270,000.00 270,000.00
BK.15 1.1000 kg Besi strip 4,500.00 4,500.00 - 4,950.00 4,950.00
MP.02 0.1500 m3 Pasir pasang 135,000.00 135,000.00 - 20,250.00 20,250.00
MP.03 0.1000 m3 Pasir beton 140,000.00 140,000.00 - 14,000.00 14,000.00
MB.08 0.1500 m3 Koral beton 150,000.00 150,000.00 - 22,500.00 22,500.00
MB.01 30.0000 bh Batu Bata merah Press Mesin 300.00 300.00 - 9,000.00 9,000.00
MA.02 0.2500 lbr Seng plat 35,000.00 35,000.00 - 8,750.00 8,750.00
KC.03 2.0000 bh Jendela nako 15,000.00 15,000.00 - 30,000.00 30,000.00
KC.04 0.0800 m2 Kaca polos 65,000.00 65,000.00 - 5,200.00 5,200.00

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
LL.09 0.1500 bh Kunci tanam 65,000.00 65,000.00 - 9,750.00 9,750.00
215,368.50 453,183.50 668,552.00
Jumlah. I : 735,407.20
PPN 10 % : 73,540.72
Total : 808,947.92
A.7 Pembuatan Rumah Jaga/Konstruksi Kayu m2

Tenaga :
P.01 1.0000 oh Pekerja 34,760.00 34,760.00 34,760.00 - 34,760.00
P.06 1.5000 oh Tukang Kayu 40,950.00 40,950.00 61,425.00 - 61,425.00
P.12 0.0500 oh Mandor 53,330.00 53,330.00 2,666.50 - 2,666.50
Material :
MK.02 0.2760 m3 Kayu meranti 1,500,000.00 1,500,000.00 - 414,000.00 414,000.00
105,922.50 556,795.00 662,717.50
Jumlah. I : 728,989.25
PPN 10 % : 72,898.93
Total : 801,888.18
A.8 Membersihkan Lapangan dan Perataan m2

Tenaga :
P.01 0.1000 oh Pekerja 34,760.00 34,760.00 3,476.00 - 3,476.00
P.12 0.0500 oh Mandor 53,330.00 53,330.00 2,666.50 - 2,666.50
6,142.50 - 6,142.50
Over Head + Profit 10 % : 614.25
Jumlah. I : 6,756.75
PPN 10 % : 675.68
Total : 7,432.43
A.9 Pembuatan Bedeng Buruh m2

Tenaga :
P.01 1.0000 oh Pekerja 34,760.00 34,760.00 34,760.00 - 34,760.00
P.06 2.0000 oh Tukang Kayu 40,950.00 40,950.00 81,900.00 - 81,900.00
P.12 0.0500 oh Mandor 53,330.00 53,330.00 2,666.50 - 2,666.50
Material :
MK.02 0.1860 m3 Kayu meranti 1,500,000.00 1,500,000.00 - 279,000.00 279,000.00
128,754.50 387,230.00 515,984.50
Jumlah. I : 567,582.95
PPN 10 % : 56,758.30
Total : 624,341.25
A.10 Pembuatan Jalan Sementara m2

Tenaga :
P.01 1.0000 oh Pekerja 34,760.00 34,760.00 34,760.00 - 34,760.00
P.12 0.0500 oh Mandor 53,330.00 53,330.00 2,666.50 - 2,666.50
Material :
MB.15 0.1500 m3 Batu belah 15/20 130,000.00 130,000.00 - 19,500.00 19,500.00
MB.16 0.0900 m 3
Batu pecah 5/7 130,000.00 130,000.00 - 11,700.00 11,700.00
MP.02 0.0100 m3 Pasir pasang 135,000.00 135,000.00 - 1,350.00 1,350.00
37,426.50 32,550.00 69,976.50
Jumlah. I : 76,974.15
PPN 10 % : 7,697.42
Total : 84,671.57
A.11 Bongkaran Beton Bertulang m3

Tenaga :
P.01 6.6670 oh Pekerja 34,760.00 34,760.00 231,744.92 - 231,744.92
P.12 0.3330 oh Mandor 53,330.00 53,330.00 17,758.89 - 17,758.89
249,503.81 - 249,503.81
Jumlah. I : 274,454.19
PPN 10 % : 27,445.42
Total : 301,899.61

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
A.12 Bongkaran Dinding Tembok Batu Bata m3
Tenaga :
P.01 6.6670 oh Pekerja 34,760.00 34,760.00 231,744.92 - 231,744.92
P.12 0.3330 oh Mandor 53,330.00 53,330.00 17,758.89 - 17,758.89
249,503.81 - 249,503.81
Jumlah. I : 274,454.19
PPN 10 % : 27,445.42
Total : 301,899.61
A.13 Papan Nama Proyek bh

LL.29 1.0000 bh Papan Nama Proyek ( Uk.1 x 2 m ) + Pondasi 500,000.00 500,000.00 - 500,000.00 500,000.00
- 500,000.00 500,000.00
Jumlah. I : 550,000.00
PPN 10 % : 55,000.00
Total : 605,000.00
A.14 Pengadaan Sumber air Bersih bh

2.0000 unit Tangki air 5 m3 + accessories 1,750,000.00
1.0000 ls Instalasi pipa 2,500,000.00
1.0000 bh Pemasangan Pompa Deepwel + Pemipaan 29,000,000.00 29,000,000.00 - 29,000,000.00 29,000,000.00
29,000,000.00
Over Head + Profit 10 % : 2,900,000.00
Jumlah. I : 31,900,000.00
PPN 10 % : 3,190,000.00
Total : 35,090,000.00
A.15 Pengadaan Listrik Kerja. Bln

LL.31 9.0000 bln Sewa Genset 100 KVA 1 unit 11,750,000.00 11,750,000.00 - 105,750,000.00 105,750,000.00
9.0000 bln Bahan bakar & operasional 6,500,000.00
1.0000 ls Kabel dan lampu 1,750,000.00
1.0000 bh Rumah genset 3,500,000.00
LL.32 1.0000 Ls Biaya Penyambungan PLN 1,500,000.00 1,500,000.00 - 1,500,000.00 1,500,000.00
LL.33 9.0000 bln Listrik PLN untuk Direksi Keet & Barak Kerja 1,100,000.00 1,100,000.00 - 9,900,000.00 9,900,000.00
117,150,000.00
Over Head + Profit 10 % : 11,715,000.00
Jumlah. I : 128,865,000.00
PPN 10 % : 12,886,500.00
Total : 141,751,500.00
A.16 Keamanan Proyek. Bln

P.22 2.0000 bln Petugas Siang hari 1,500,000.00 1,500,000.00 - 3,000,000.00 3,000,000.00
P.23 2.0000 bln Petugas Malam hari 1,500,000.00 1,500,000.00 - 3,000,000.00 3,000,000.00
Total Per bulan : 6,000,000.00
9.0000 Bln Pelaksanaan Proyek Bln 6,000,000.00 6,000,000.00 - 54,000,000.00 54,000,000.00
54,000,000.00
Over Head + Profit 10 % : 5,400,000.00
Jumlah. I : 59,400,000.00
PPN 10 % : 5,940,000.00
Total : 65,340,000.00
A.17 Telephon Projek & HT. Bln

LL.34 1.0000 Ls Biaya Penyambungan Telephon ( 1 Line ) 1,500,000.00 1,500,000.00 - 1,500,000.00 1,500,000.00
LL.35 9.0000 Bln Biaya Pemakaian Telephon & Fax 1,800,000.00 1,800,000.00 - 16,200,000.00 16,200,000.00
LL.36 6.0000 bh Handy Tolki ( HT ) 2,250,000.00 2,250,000.00 - 13,500,000.00 13,500,000.00
31,200,000.00
Over Head + Profit 10 % : 3,120,000.00
Jumlah. I : 34,320,000.00
PPN 10 % : 3,432,000.00
Total : 37,752,000.00
A.18 Administrasi Proyek & Shop Drawing.

200.0000 Lbr Shop Drawing Lbr 100,000.00 100,000.00 - 20,000,000.00 20,000,000.00
18.0000 Rol Foto Dokumentasi Rol 138,888.89 138,888.89 - 2,500,000.00 2,500,000.00
22,500,000.00
Over Head + Profit 10 % : 2,250,000.00
Jumlah. I : 24,750,000.00
PPN 10 % : 2,475,000.00
Total : 27,225,000.00
A.19 Mobilisasi & Demobilisasi Alat.

1.0000 Ls Balok beton utk Loading Test Ls 1,500,000.00 1,500,000.00 - 1,500,000.00 1,500,000.00
1.0000 bh Tower krane kap.5 s/d 40 ton 1,000,000.00 1,000,000.00 - 1,000,000.00 1,000,000.00
1.0000 bh Mobile Crane 1,500,000.00 1,500,000.00 - 1,500,000.00 1,500,000.00
1.0000 bh Universal Lift 850,000.00 850,000.00 - 850,000.00 850,000.00
1.0000 bh Dump Truk 650,000.00 650,000.00 - 650,000.00 650,000.00
1.0000 bh Concrete pump 450,000.00 450,000.00 - 450,000.00 450,000.00
1.0000 bh Compressor 650,000.00 650,000.00 - 650,000.00 650,000.00
1.0000 bh Generator set 100 kva 500,000.00 500,000.00 - 500,000.00 500,000.00
1.0000 bh Concrete Vibrator 350,000.00 350,000.00 - 350,000.00 350,000.00
1.0000 bh Bar Bender 250,000.00 250,000.00 - 250,000.00 250,000.00
1.0000 bh Bar Cutter 250,000.00 250,000.00 - 250,000.00 250,000.00
1.0000 bh Water Pump 350,000.00 350,000.00 - 350,000.00 350,000.00
1.0000 bh Auto Level 250,000.00 250,000.00 - 250,000.00 250,000.00
1.0000 bh Theodolite 250,000.00 250,000.00 - 250,000.00 250,000.00
1.0000 bh Chain block 250,000.00 250,000.00 - 250,000.00 250,000.00
1.0000 bh Arc Welding Machine 625,000.00 625,000.00 - 625,000.00 625,000.00
1.0000 bh Tamping Rammer 520,000.00 520,000.00 - 520,000.00 520,000.00
1.0000 bh Concrete Mixer 250,000.00 250,000.00 - 250,000.00 250,000.00
1.0000 bh Eskapator Ls 500,000.00 500,000.00 - 500,000.00 500,000.00
1.0000 bh Stum Wals Ls 500,000.00 500,000.00 - 500,000.00 500,000.00
1.0000 Ls Scafolding Ls 500,000.00 500,000.00 - 500,000.00 500,000.00
1.0000 Ls Alat Pancang Ls 3,500,000.00 3,500,000.00 - 3,500,000.00 3,500,000.00
15,445,000.00
Over Head + Profit 10 % : 1,544,500.00

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
Jumlah. I : 16,989,500.00
PPN 10 % : 1,698,950.00
Total : 18,688,450.00
A.20 Peralatan Keselamatan & Kesehatan Kerja ( K - 3 )

8.0000 unit Pemadam kebakaran 1,250,000.00 1,250,000.00 - 10,000,000.00 10,000,000.00
25.0000 unit Sabuk pengaman 85,000.00 85,000.00 - 2,125,000.00 2,125,000.00
1.0000 ls Rambu2, railing 2,500,000.00 2,500,000.00 - 2,500,000.00 2,500,000.00
14,625,000.00
Over Head + Profit 10 % : 1,462,500.00
Jumlah. I : 16,087,500.00
PPN 10 % : 1,608,750.00
Total : 17,696,250.00
A.21 Tower Krane.
8.0000 bln Tower Crane : 1,9 ton - 45 m ( 1 Unit ) 19,500,000.00 19,500,000.00 - 156,000,000.00 156,000,000.00
10.0000 bln Genset 150 KVA ( 1 Unit ) 11,336,000.00 11,336,000.00 - 113,360,000.00 113,360,000.00
1.0000 unit Pondasi, pemasangan TC 18,500,000.00 18,500,000.00 - 18,500,000.00 18,500,000.00
10.0000 bln Operator TC 1,625,000.00 1,625,000.00 - 16,250,000.00 16,250,000.00
10.0000 bln Pembantu operator 1,040,000.00 1,040,000.00 - 10,400,000.00 10,400,000.00
314,510,000.00
Over Head + Profit 10 % : 31,451,000.00
Jumlah. I : 345,961,000.00
PPN 10 % : 34,596,100.00
Total : 380,557,100.00
A.22 Universal Lift / Passengger.

8.0000 bln Universal Lift 1000 kg 18 PK (2unit) 6,500,000.00 6,500,000.00 - 52,000,000.00 52,000,000.00
8.0000 bln Operator ( 2 Unit ) 5,000,000.00 5,000,000.00 - 40,000,000.00 40,000,000.00
92,000,000.00
Over Head + Profit 10 % : 9,200,000.00
Jumlah. I : 101,200,000.00
PPN 10 % : 10,120,000.00
Total : 111,320,000.00
A.23 Dokumentasi.
1.00 ls Dokumen tender 19,500,000.00 19,500,000.00 - 19,500,000.00 19,500,000.00
1.00 ls Dokumen kontrak 6,500,000.00 6,500,000.00 - 6,500,000.00 6,500,000.00
68.00 pkn Laporan mingguan 130,000.00 130,000.00 - 8,840,000.00 8,840,000.00
17.00 bln Laporan bulanan 650,000.00 650,000.00 - 11,050,000.00 11,050,000.00
1.00 unit Kamera 9,100,000.00 9,100,000.00 - 9,100,000.00 9,100,000.00
136.00 roll Film 105,000.00 105,000.00 - 14,280,000.00 14,280,000.00
69,270,000.00
Over Head + Profit 10 % : 6,927,000.00
Jumlah. I : 76,197,000.00
PPN 10 % : 7,619,700.00
Total : 83,816,700.00
A.24 Pembayaran IMB.

0.005 ls IMB 150,000,000,000.00 150,000,000,000.00 - 750,000,000.00 750,000,000.00
0.05 ls Biaya Pengurusan 7,500,000,000.00 7,500,000,000.00 - 375,000,000.00 375,000,000.00
1,125,000,000.00
Over Head + Profit 10 % : 112,500,000.00
Jumlah. I : 1,237,500,000.00
PPN 10 % : 123,750,000.00
Total : 1,361,250,000.00
B. PEKERJAAN TANAH
B.1 Penggalian Tanah Biasa sedalam 1 meter m3
Tenaga :
P.01 0.4000 oh Pekerja 34,760.00 34,760.00 13,904.00 - 13,904.00
P.12 0.0400 oh Mandor 53,330.00 53,330.00 2,133.20 - 2,133.20
16,037.20 - 16,037.20
Jumlah. I : 17,640.92
PPN 10 % : 1,764.09
Total : 19,405.01

Tenaga :
P.01 0.5260 oh Pekerja 34,760.00 34,760.00 18,283.76 - 18,283.76
P.12 0.0520 oh Mandor 53,330.00 53,330.00 2,773.16 - 2,773.16
21,056.92 - 21,056.92
Jumlah. I : 23,162.61
PPN 10 % : 2,316.26
Total : 25,478.87

Tenaga :
P.01 0.7350 oh Pekerja 34,760.00 34,760.00 25,548.60 - 25,548.60
P.12 0.0730 oh Mandor 53,330.00 53,330.00 3,893.09 - 3,893.09
29,441.69 - 29,441.69
Jumlah. I : 32,385.86
PPN 10 % : 3,238.59
Total : 35,624.44
B.4 Penggalian Tanah Keras sedalam 1 meter m3

Tenaga :
P.01 0.6250 oh Pekerja 34,760.00 34,760.00 21,725.00 - 21,725.00
P.12 0.0620 oh Mandor 53,330.00 53,330.00 3,306.46 - 3,306.46
25,031.46 - 25,031.46

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
Jumlah. I : 27,534.61
PPN 10 % : 2,753.46
Total : 30,288.07
B.5 Penggalian Tanah Cadas sedalam 1 meter m3

Tenaga :
P.01 1.2500 oh Pekerja 34,760.00 34,760.00 43,450.00 - 43,450.00
P.12 0.1250 oh Mandor 53,330.00 53,330.00 6,666.25 - 6,666.25
50,116.25 - 50,116.25
Jumlah. I : 55,127.88
PPN 10 % : 5,512.79
Total : 60,640.66
B.6 Penggalian Tanah Lumpur sedalam 1 meter m3

Tenaga :
P.01 0.8230 oh Pekerja 34,760.00 34,760.00 28,607.48 - 28,607.48
P.12 0.0830 oh Mandor 53,330.00 53,330.00 4,426.39 - 4,426.39
33,033.87 - 33,033.87
Jumlah. I : 36,337.26
PPN 10 % : 3,633.73
Total : 36,337.26
B.7 Pekerjaan Stripping setinggi 1 meter m2

Tenaga :
P.01 0.0500 oh Pekerja 34,760.00 34,760.00 1,738.00 - 1,738.00
P.12 0.0050 oh Mandor 53,330.00 53,330.00 266.65 - 266.65
2,004.65 - 2,004.65
Jumlah. I : 2,205.12
PPN 10 % : 220.51
Total : 2,425.63

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
B.8 Pembuangan tanah sejauh 150 meter m3
Tenaga :
P.01 0.5160 oh Pekerja 34,760.00 34,760.00 17,936.16 - 17,936.16
P.12 0.0500 oh Mandor 53,330.00 53,330.00 2,666.50 - 2,666.50
20,602.66 - 20,602.66
Jumlah. I : 22,662.93
PPN 10 % : 2,266.29
Total : 24,929.22
B.9 Urugan Kembali m3

Tenaga :
P.01 0.1920 oh Pekerja 34,760.00 34,760.00 6,673.92 - 6,673.92
P.12 0.0190 oh Mandor 53,330.00 53,330.00 1,013.27 - 1,013.27
7,687.19 - 7,687.19
Jumlah. I : 8,455.91
PPN 10 % : 845.59
Total : 9,301.50
B.10 Pemadatan Tanah m3

Tenaga :
P.01 0.5000 oh Pekerja 34,760.00 34,760.00 17,380.00 - 17,380.00
P.12 0.0500 oh Mandor 53,330.00 53,330.00 2,666.50 - 2,666.50
20,046.50 - 20,046.50
Jumlah. I : 22,051.15
PPN 10 % : 2,205.12
Total : 24,256.27
B.11 Urugan Pasir m3

Tenaga :
P.01 0.3000 oh Pekerja 34,760.00 34,760.00 10,428.00 - 10,428.00
P.12 0.0100 oh Mandor 53,330.00 53,330.00 533.30 - 533.30
Material :
MP.01 1.2000 m3 Pasir urug 90,000.00 90,000.00 - 108,000.00 108,000.00
10,961.30 108,000.00 118,961.30
Jumlah. I : 130,857.43
PPN 10 % : 13,085.74
Total : 143,943.17
B.12 Urugan Sirtu m3

Tenaga :
P.01 0.2500 oh Pekerja 34,760.00 34,760.00 8,690.00 - 8,690.00
P.12 0.0250 oh Mandor 53,330.00 53,330.00 1,333.25 - 1,333.25
Material :
MB.09 1.2000 m3 Sirtu 145,000.00 145,000.00 - 174,000.00 174,000.00
10,023.25 174,000.00 184,023.25
Jumlah. I : 202,425.58
PPN 10 % : 20,242.56
Total : 222,668.13
B.13 Pembuatan Jalan Sementara, tebal 25 cm m3

Tenaga :
P.01 1.0000 oh Pekerja 34,760.00 34,760.00 34,760.00 - 34,760.00
P.12 0.1000 oh Mandor 53,330.00 53,330.00 5,333.00 - 5,333.00
Material :
MB.03 0.2750 m3 Batu pecah 250,000.00 250,000.00 - 68,750.00 68,750.00
MB.17 0.0300 m3 Kerikil 130,000.00 130,000.00 - 3,900.00 3,900.00
MP.02 0.0500 m3 Pasir pasang 135,000.00 135,000.00 - 6,750.00 6,750.00
40,093.00 79,400.00 119,493.00
Jumlah. I : 131,442.30
PPN 10 % : 13,144.23
Total : 144,586.53
B.14 Pemasangan injuk m3

Tenaga :
P.01 0.1500 oh Pekerja 34,760.00 34,760.00 5,214.00 - 5,214.00
P.12 0.0150 oh Mandor 53,330.00 53,330.00 799.95 - 799.95
Material :
LL.01 1.2000 m3 Injuk 125,000.00 125,000.00 - 150,000.00 150,000.00
6,013.95 150,000.00 156,013.95
Jumlah. I : 171,615.35
PPN 10 % : 17,161.53
Total : 188,776.88
C. PEKERJAAN PONDASI
C.1 Pas. Batu Gunung camp. 1 pc : 1 ps m3
Tenaga :
P.01 1.5000 oh Pekerja 34,760.00 34,760.00 52,140.00 - 52,140.00
P.04 0.6000 oh Tukang batu 40,950.00 40,950.00 24,570.00 - 24,570.00
P.03 0.0600 oh Kepala tukang Batu 47,140.00 47,140.00 2,828.40 - 2,828.40
P.12 0.0750 oh Mandor 53,330.00 53,330.00 3,999.75 - 3,999.75
Material :
MB.07 1.1000 m3 Batu Belah 175,000.00 175,000.00 - 192,500.00 192,500.00

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
MP.02 0.3140 m3 Pasir pasang 135,000.00 135,000.00 - 42,390.00 42,390.00
83,538.15 517,130.00 600,668.15
Jumlah. I : 660,734.97
PPN 10 % : 66,073.50
Total : 726,808.46

Tenaga :
P.01 1.5000 oh Pekerja 34,760.00 34,760.00 52,140.00 - 52,140.00
P.04 0.6000 oh Tukang batu 40,950.00 40,950.00 24,570.00 - 24,570.00
P.12 0.0750 oh Mandor 53,330.00 53,330.00 3,999.75 - 3,999.75
Material :
MB.07 1.1000 m3 Batu Belah 175,000.00 175,000.00 - 192,500.00 192,500.00
MP.02 0.4270 m3 Pasir pasang 135,000.00 135,000.00 - 57,645.00 57,645.00
83,538.15 442,385.00 525,923.15
Jumlah. I : 578,515.47
PPN 10 % : 57,851.55
Total : 636,367.01
C.3 Pas. Batu Gunung camp. 1 pc : 2,5 ps m3

Tenaga :
P.01 1.5000 oh Pekerja 34,760.00 34,760.00 52,140.00 - 52,140.00
P.04 0.6000 oh Tukang batu 40,950.00 40,950.00 24,570.00 - 24,570.00
P.12 0.0750 oh Mandor 53,330.00 53,330.00 3,999.75 - 3,999.75
Material :
MB.07 1.1000 m3 Batu Belah 175,000.00 175,000.00 - 192,500.00 192,500.00
MP.02 0.3140 m3 Pasir pasang 135,000.00 135,000.00 - 42,390.00 42,390.00
83,538.15 517,130.00 600,668.15
Jumlah. I : 660,734.97
PPN 10 % : 66,073.50
Total : 726,808.46

Tenaga :
P.01 1.5000 oh Pekerja 34,760.00 34,760.00 52,140.00 - 52,140.00
P.04 0.6000 oh Tukang batu 40,950.00 40,950.00 24,570.00 - 24,570.00
P.12 0.0750 oh Mandor 53,330.00 53,330.00 3,999.75 - 3,999.75
Material :
MB.07 1.1000 m3 Batu Belah 175,000.00 175,000.00 - 192,500.00 192,500.00
MP.02 0.4850 m3 Pasir pasang 135,000.00 135,000.00 - 65,475.00 65,475.00
83,538.15 403,415.00 486,953.15
Jumlah. I : 535,648.47
PPN 10 % : 53,564.85
Total : 589,213.31

Tenaga :
P.01 1.5000 oh Pekerja 34,760.00 34,760.00 52,140.00 - 52,140.00
P.04 0.6000 oh Tukang batu 40,950.00 40,950.00 24,570.00 - 24,570.00
P.12 0.0750 oh Mandor 53,330.00 53,330.00 3,999.75 - 3,999.75
Material :
MB.07 1.1000 m3 Batu Belah 175,000.00 175,000.00 - 192,500.00 192,500.00
MP.02 0.5200 m3 Pasir pasang 135,000.00 135,000.00 - 70,200.00 70,200.00
83,538.15 380,060.00 463,598.15
Jumlah. I : 509,957.97
PPN 10 % : 50,995.80
Total : 560,953.76

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
Tenaga :
P.01 1.5000 oh Pekerja 34,760.00 34,760.00 52,140.00 - 52,140.00
P.04 0.6000 oh Tukang batu 40,950.00 40,950.00 24,570.00 - 24,570.00
P.12 0.0750 oh Mandor 53,330.00 53,330.00 3,999.75 - 3,999.75
Material :
MB.07 1.1000 m3 Batu Belah 175,000.00 175,000.00 - 192,500.00 192,500.00
MP.02 0.5440 m3 Pasir pasang 135,000.00 135,000.00 - 73,440.00 73,440.00
83,538.15 363,860.00 447,398.15
Jumlah. I : 492,137.97
PPN 10 % : 49,213.80
Total : 541,351.76

Tenaga :
P.01 1.5000 oh Pekerja 34,760.00 34,760.00 52,140.00 - 52,140.00
P.04 0.6000 oh Tukang batu 40,950.00 40,950.00 24,570.00 - 24,570.00
P.12 0.0750 oh Mandor 53,330.00 53,330.00 3,999.75 - 3,999.75
Material :
MB.07 1.1000 m3 Batu Belah 175,000.00 175,000.00 - 192,500.00 192,500.00
MP.02 0.5610 m3 Pasir pasang 135,000.00 135,000.00 - 75,735.00 75,735.00
83,538.15 352,475.00 436,013.15
Jumlah. I : 479,614.47
PPN 10 % : 47,961.45
Total : 527,575.91

Tenaga :
P.01 1.5000 oh Pekerja 34,760.00 34,760.00 52,140.00 - 52,140.00
P.04 0.6000 oh Tukang batu 40,950.00 40,950.00 24,570.00 - 24,570.00
P.12 0.0750 oh Mandor 53,330.00 53,330.00 3,999.75 - 3,999.75
Material :
MB.07 1.1000 m3 Batu Belah 175,000.00 175,000.00 - 192,500.00 192,500.00
MP.02 0.5610 m3 Pasir pasang 135,000.00 135,000.00 - 75,735.00 75,735.00
83,538.15 333,755.00 417,293.15
Jumlah. I : 459,022.47
PPN 10 % : 45,902.25
Total : 504,924.71
C.9 Pas. Pondasi Batu Kosong m3

Tenaga :
P.01 0.7800 oh Pekerja 34,760.00 34,760.00 27,112.80 - 27,112.80
P.04 0.3900 oh Tukang batu 40,950.00 40,950.00 15,970.50 - 15,970.50
P.12 0.0390 oh Mandor 53,330.00 53,330.00 2,079.87 - 2,079.87
Material :
MB.07 1.2000 m3 Batu Belah 175,000.00 175,000.00 - 210,000.00 210,000.00
MP.01 0.3000 m3 Pasir urug 90,000.00 90,000.00 - 27,000.00 27,000.00
47,001.63 237,000.00 284,001.63
Jumlah. I : 312,401.79
PPN 10 % : 31,240.18
Total : 343,641.97
C.10 Membuat Kepala & Meruncing Tiang Ditumbuk bh

Tenaga :
P.06 0.2500 oh Tukang Kayu 40,950.00 40,950.00 10,237.50 - 10,237.50

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
P.01 0.1000 oh Pekerja 34,760.00 34,760.00 3,476.00 - 3,476.00
P.12 0.0050 oh Mandor 53,330.00 53,330.00 266.65 - 266.65
15,158.65 - 15,158.65
Jumlah. I : 16,674.52
PPN 10 % : 1,667.45
Total : 18,341.97
C.11 Membuat Pen & Melobang titap-titap pen + lobang bh

Tenaga :
P.06 0.6000 oh Tukang Kayu 40,950.00 40,950.00 24,570.00 - 24,570.00
27,398.40 - 27,398.40
Jumlah. I : 30,138.24
PPN 10 % : 3,013.82
Total : 33,152.06
C.12 Menumbuk Tiang ditanah lembek (yang dipergunakan m1

bagian masuk dalam tanah)
Tenaga :
P.06 0.0400 oh Tukang Kayu 40,950.00 40,950.00 1,638.00 - 1,638.00
P.01 1.8000 oh Pekerja 34,760.00 34,760.00 62,568.00 - 62,568.00
P.12 1.0450 oh Mandor 53,330.00 53,330.00 55,729.85 - 55,729.85
120,124.41 - 120,124.41
Jumlah. I : 132,136.85
PPN 10 % : 13,213.69
Total : 145,350.54
C.13 Pancang ulin 10/10-400 ttk

Tenaga :
P.06 0.2500 oh Tukang Kayu 40,950.00 40,950.00 10,237.50 - 10,237.50
P.12 0.0500 oh Mandor 53,330.00 53,330.00 2,666.50 - 2,666.50
0.1000 oh Pekerja 34,760.00 34,760.00 3,476.00 - 3,476.00
Material :
MK.04 0.0400 m3 Kayu ulin 10/10-400 1,200,000.00 1,200,000.00 - 48,000.00 48,000.00
LL.02 1.0000 ls Peralatan pancang 3,600.00 3,600.00 - 3,600.00 3,600.00
17,558.50 51,600.00 69,158.50
Jumlah. I : 76,074.35
PPN 10 % : 7,607.44
Total : 83,681.79
C.14 Pancang ulin 10/10-200 ttk

Tenaga :
P.06 0.2500 oh Tukang Kayu 40,950.00 40,950.00 10,237.50 - 10,237.50
P.12 0.0500 oh Mandor 53,330.00 53,330.00 2,666.50 - 2,666.50
P.01 0.1000 oh Pekerja 34,760.00 34,760.00 3,476.00 - 3,476.00
Material :
MK.04 0.0200 m3 Kayu ulin 10/10-200 1,200,000.00 1,200,000.00 - 24,000.00 24,000.00
LL.02 1.0000 ls Peralatan pancang 3,600.00 3,600.00 - 3,600.00 3,600.00
17,558.50 27,600.00 45,158.50
Jumlah. I : 49,674.35
PPN 10 % : 4,967.44
Total : 54,641.79
C.15 Pas. Pondasi sumuran diameter 100 cm m3

Tenaga :
P.04 0.3000 oh Tukang batu 40,950.00 40,950.00 12,285.00 - 12,285.00
P.03 0.0300 oh Kepala tukang 47,140.00 47,140.00 1,414.20 - 1,414.20
P.12 0.0800 oh Mandor 53,330.00 53,330.00 4,266.40 - 4,266.40
P.01 2.3800 oh Pekerja 34,760.00 34,760.00 82,728.80 - 82,728.80
Material :
MB.07 0.4500 m3 Batu belah 15/20 175,000.00 175,000.00 - 78,750.00 78,750.00
MP.03 0.4500 m3 Pasir beton 140,000.00 140,000.00 - 63,000.00 63,000.00
MB.08 0.6700 m3 Koral beton 150,000.00 150,000.00 - 100,500.00 100,500.00
100,694.40 443,850.00 544,544.40
Jumlah. I : 598,998.84
PPN 10 % : 59,899.88
Total : 658,898.72
C.16 Pas. Pondasi Siklop 40 % batu kali m3

Tenaga :
P.04 0.8500 oh Tukang batu 40,950.00 40,950.00 34,807.50 - 34,807.50
P.12 0.1500 oh Mandor 53,330.00 53,330.00 7,999.50 - 7,999.50
P.01 3.0000 oh Pekerja 34,760.00 34,760.00 104,280.00 - 104,280.00
Material :
MB.07 0.4500 m3 Batu belah 15/20 175,000.00 175,000.00 - 78,750.00 78,750.00
MP.03 0.3200 m3 Pasir beton 140,000.00 140,000.00 - 44,800.00 44,800.00
MB.08 0.4900 m3 Koral beton 150,000.00 150,000.00 - 73,500.00 73,500.00
151,093.90 342,490.00 493,583.90
Jumlah. I : 542,942.29
PPN 10 % : 54,294.23
Total : 597,236.52
C.17 Pek.Potong kepala pancang bh

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
Tenaga :
LL.03 1.000 bh Pemotongan kepala tiang pancang 40,000.00 40,000.00 40,000.00 - 40,000.00
LL.04 1.000 bh Pembuangan potongan kepala tiang pancang 7,500.00 7,500.00 7,500.00 - 7,500.00
47,500.00 47,500.00
Jumlah. I : 52,250.00
PPN 10 % : 5,225.00
Total : 57,475.00
C.18 Pek.Tiang Pancang 40 cm x 40 cm L = 40 m ttk

Tenaga :
TP.06 40.000 m1 Upah Pemancangan 100,000.00 100,000.00 4,000,000.00 - 4,000,000.00
Material :
TP.05 40.000 m' Tiang pancang 40x40 cm 125,000.00 125,000.00 - 5,000,000.00 5,000,000.00
TP.07 5.000 ttk Sambungan 345,000.00 345,000.00 - 1,725,000.00 1,725,000.00
TP.08 5.000 ttk Las penyambungan 74,250.00 74,250.00 - 371,250.00 371,250.00
4,000,000.00 7,096,250.00 11,096,250.00
Over Head + Profit 10 % : 1,109,625.00
Jumlah. I : 12,205,875.00
PPN 10 % : 1,220,587.50
Total : 13,426,462.50
C.19 Pek.Tiang Pancang 30 cm x 30 cm L = 30 m ttk

Tenaga :
TP.06 30.000 m1 Upah Pemancangan 100,000.00 100,000.00 3,000,000.00 - 3,000,000.00
Material :
TP.03 30.000 m' Tiang pancang 30x30 cm 115,000.00 115,000.00 - 3,450,000.00 3,450,000.00
TP.07 4.000 ttk Sambungan 345,000.00 345,000.00 - 1,380,000.00 1,380,000.00
TP.08 4.000 ttk Las penyambungan 74,250.00 74,250.00 - 297,000.00 297,000.00
3,000,000.00 5,127,000.00 5,127,000.00
Over Head + Profit 10 % : 512,700.00
Jumlah. I : 5,639,700.00
PPN 10 % : 563,970.00
Total : 6,203,670.00
C.20 Pek.Bored File dia. 80 m m1

Tenaga :
TP.09 0.502 m3 Upah Pengeboran dia.80 cm 100,000.00 100,000.00 50,200.00 - 50,200.00
Material :
MB.05 0.502 m3 Beton K.225 Slump.14 cm 494,000.00 494,000.00 - 247,988.00 247,988.00
MP.03 75.000 kg Besi beton 7,822.61 7,822.61 - 586,695.76 586,695.76
TP.10 0.502 m3 Buang tanah sisa galian 35,000.00 35,000.00 - 17,570.00 17,570.00
50,200.00 852,253.76 852,253.76
Jumlah. I : 937,479.13
PPN 10 % : 93,747.91
Total : 1,031,227.04
C.21 Pek.Pembuatan tiang pancang beton bertulang uk.35x m1

Tenaga :
P.04 0.5000 oh Tukang batu 40,950.00 40,950.00 20,475.00 - 20,475.00
P.12 0.0400 oh Mandor 53,330.00 53,330.00 2,133.20 - 2,133.20
P.01 0.0800 oh Pekerja 34,760.00 34,760.00 2,780.80 - 2,780.80
Material :
G.15 34.5000 kg Besi beton 7,822.61 7,822.61 - 269,880.05 269,880.05
MP.01 0.0160 m3 Pasir urug darat 90,000.00 90,000.00 - 1,440.00 1,440.00
BK.03 0.7000 kg Kawat beton 7,400.00 7,400.00 - 5,180.00 5,180.00
MK.02 0.0270 m3 Kayu kaso 5/7 1,500,000.00 1,500,000.00 - 40,500.00 40,500.00
MBK.06 0.0900 Ltr Minyak bekisting 3,500.00 3,500.00 - 315.00 315.00
MC.09 0.2000 kg Plamur tembok 8,500.00 8,500.00 - 1,700.00 1,700.00
MP.03 0.0800 m3 Pasir beton 140,000.00 140,000.00 - 11,200.00 11,200.00
MB.08 0.1250 m3 Koral beton 150,000.00 150,000.00 - 18,750.00 18,750.00
27,746.00 385,427.05 413,173.05
Jumlah. I : 454,490.35
PPN 10 % : 45,449.04
Total : 499,939.39
D. PEKERJAAN DINDING
D.1 Pas. Batu merah 1 batu camp. 1 pc : 4 ps m3
Tenaga :
P.04 2.0000 oh Tukang batu 40,950.00 40,950.00 81,900.00 - 81,900.00
P.03 0.2000 oh Kepala Tukang Batu 47,140.00 47,140.00 9,428.00 - 9,428.00
P.01 6.0000 oh Pekerja 34,760.00 34,760.00 208,560.00 - 208,560.00
P.12 0.3250 oh Mandor 53,330.00 53,330.00 17,332.25 - 17,332.25
Material :
MB.01 450.0000 bh Batu Bata merah Press Mesin 300.00 300.00 135,000.00 135,000.00
MS.02 2.5360 Zak Semen Tiga Roda @ 50 kg 36,000.00 36,000.00 - 91,296.00 91,296.00
MP.02 0.4100 m3 Pasir pasang 135,000.00 135,000.00 - 55,350.00 55,350.00
317,220.25 281,646.00 598,866.25
Jumlah. I : 658,752.88
PPN 10 % : 65,875.29
Total : 724,628.16

Tenaga :
P.04 2.0000 oh Tukang batu 40,950.00 40,950.00 81,900.00 - 81,900.00
P.01 6.0000 oh Pekerja 34,760.00 34,760.00 208,560.00 - 208,560.00
P.12 0.3250 oh Mandor 53,330.00 53,330.00 17,332.25 - 17,332.25
Material :

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
MP.02 0.3800 m3 Pasir pasang 135,000.00 135,000.00 - 51,300.00 51,300.00
317,220.25 299,772.00 616,992.25
Jumlah. I : 678,691.48
PPN 10 % : 67,869.15
Total : 746,560.62

Tenaga :
P.04 2.0000 oh Tukang batu 40,950.00 40,950.00 81,900.00 - 81,900.00
P.01 6.0000 oh Pekerja 34,760.00 34,760.00 208,560.00 - 208,560.00
P.12 0.3250 oh Mandor 53,330.00 53,330.00 17,332.25 - 17,332.25
Material :
MP.02 0.3400 m3 Pasir pasang 135,000.00 135,000.00 - 45,900.00 45,900.00
317,220.25 329,220.00 646,440.25
Jumlah. I : 711,084.28
PPN 10 % : 71,108.43
Total : 782,192.70
D.4 Pas. Dinding batako tebal 20 cm m2

Tenaga :
P.04 0.1500 oh Tukang batu 40,950.00 40,950.00 6,142.50 - 6,142.50
P.03 0.0150 oh Kepala Tukang Batu 47,140.00 47,140.00 707.10 - 707.10
P.01 0.3500 oh Pekerja 34,760.00 34,760.00 12,166.00 - 12,166.00
P.12 0.0170 oh Mandor 53,330.00 53,330.00 906.61 - 906.61
Material :
MB.10 12.5000 bh Batako tebal 20 cm 2,500.00 2,500.00 - 31,250.00 31,250.00
MP.02 0.0480 m3 Pasir pasang 135,000.00 135,000.00 - 6,480.00 6,480.00
BK.02 1.9500 kg Besi beton polos 5,500.00 5,500.00 - 10,725.00 10,725.00
19,922.21 58,175.00 78,097.21
Jumlah. I : 85,906.93
PPN 10 % : 8,590.69
Total : 94,497.62

Tenaga :
P.04 0.1200 oh Tukang batu 40,950.00 40,950.00 4,914.00 - 4,914.00
P.01 0.3200 oh Pekerja 34,760.00 34,760.00 11,123.20 - 11,123.20
P.12 0.0150 oh Mandor 53,330.00 53,330.00 799.95 - 799.95
Material :
MP.02 0.0380 m3 Pasir pasang 135,000.00 135,000.00 - 5,130.00 5,130.00
17,402.83 52,129.00 69,531.83
Jumlah. I : 76,485.01
PPN 10 % : 7,648.50
Total : 84,133.51

Tenaga :
P.04 0.1000 oh Tukang batu 40,950.00 40,950.00 4,095.00 - 4,095.00
P.01 0.3200 oh Pekerja 34,760.00 34,760.00 11,123.20 - 11,123.20
P.12 0.0150 oh Mandor 53,330.00 53,330.00 799.95 - 799.95
Material :
MP.02 0.0270 m3 Pasir pasang 135,000.00 135,000.00 - 3,645.00 3,645.00
16,489.55 44,770.00 61,259.55
Jumlah. I : 67,385.51
PPN 10 % : 6,738.55
Total : 74,124.06
D.7 Pas. Dinding roster ( 12 x 11 x 24 ) cm m2

Tenaga :
P.04 0.1000 oh Tukang batu 40,950.00 40,950.00 4,095.00 - 4,095.00
P.01 0.3000 oh Pekerja 34,760.00 34,760.00 10,428.00 - 10,428.00
P.12 0.0150 oh Mandor 53,330.00 53,330.00 799.95 - 799.95
Material :
MB.13 36.0000 bh Roster 2,500.00 2,500.00 - 90,000.00 90,000.00
MP.02 0.0350 m3 Pasir pasang 135,000.00 135,000.00 - 4,725.00 4,725.00
15,794.35 103,941.00 119,735.35
Jumlah. I : 131,708.89
PPN 10 % : 13,170.89
Total : 144,879.77
D.8 Pas. Batu merah 1/2 batu camp. 1 pc : 2 ps m2

Tenaga :
P.04 0.1000 oh Tukang batu 40,950.00 40,950.00 4,095.00 - 4,095.00
P.01 0.3200 oh Pekerja 34,760.00 34,760.00 11,123.20 - 11,123.20

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
P.12 0.0150 oh Mandor 53,330.00 53,330.00 799.95 - 799.95
Material :
MP.02 0.0380 m3 Pasir pasang 135,000.00 135,000.00 - 5,130.00 5,130.00
16,489.55 39,774.00 56,263.55
Jumlah. I : 61,889.91
PPN 10 % : 6,188.99
Total : 68,078.90

Tenaga :
P.04 0.1000 oh Tukang batu 40,950.00 40,950.00 4,095.00 - 4,095.00
P.01 0.3200 oh Pekerja 34,760.00 34,760.00 11,123.20 - 11,123.20
P.12 0.0150 oh Mandor 53,330.00 53,330.00 799.95 - 799.95
Material :
MP.02 0.0430 m3 Pasir pasang 135,000.00 135,000.00 - 5,805.00 5,805.00
16,489.55 35,085.00 51,574.55
Jumlah. I : 56,732.01
PPN 10 % : 5,673.20
Total : 62,405.21

Tenaga :
P.04 0.1000 oh Tukang batu 40,950.00 40,950.00 4,095.00 - 4,095.00
P.01 0.3200 oh Pekerja 34,760.00 34,760.00 11,123.20 - 11,123.20
P.12 0.0150 oh Mandor 53,330.00 53,330.00 799.95 - 799.95
Material :
MP.02 0.0450 m3 Pasir pasang 135,000.00 135,000.00 - 6,075.00 6,075.00
16,489.55 34,044.60 50,534.15
Jumlah. I : 55,587.57
PPN 10 % : 5,558.76
Total : 61,146.32
D.11 Pas. Dinding Celcon uk.20x60x10 camp. 1 pc : 2 ps

Tenaga :
P.04 0.1000 oh Tukang batu 40,950.00 40,950.00 4,095.00 - 4,095.00
P.01 0.3200 oh Pekerja 34,760.00 34,760.00 11,123.20 - 11,123.20
P.12 0.0150 oh Mandor 53,330.00 53,330.00 799.95 - 799.95
Material :
MB.14 8.0000 bh Dinding Celcon uk.20x60x10 5,600.00 5,600.00 - 44,800.00 44,800.00
MP.02 0.0270 m3 Pasir pasang 135,000.00 135,000.00 - 3,645.00 3,645.00
16,489.55 53,845.00 70,334.55
Jumlah. I : 77,368.01
PPN 10 % : 7,736.80
Total : 85,104.81
D.12 Pas. Dinding Celcon uk.20x60x10 camp. 1 pc : 4 ps

Tenaga :
P.04 0.1000 oh Tukang batu 40,950.00 40,950.00 4,095.00 - 4,095.00
P.01 0.3200 oh Pekerja 34,760.00 34,760.00 11,123.20 - 11,123.20
P.12 0.0150 oh Mandor 53,330.00 53,330.00 799.95 - 799.95
Material :
MB.14 8.0000 bh Dinding Celcon uk.20x60x10 5,600.00 5,600.00 - 44,800.00 44,800.00
MP.02 0.0270 m3 Pasir pasang 135,000.00 135,000.00 - 3,645.00 3,645.00
16,489.55 52,765.00 69,254.55
Jumlah. I : 76,180.01
PPN 10 % : 7,618.00
Total : 83,798.01
E. PEKERJAAN PLESTERAN
E.1 Plesteran 1 pc : 1 ps, tebal 15 mm m2
Tenaga :
P.04 0.1500 oh Tukang batu 40,950.00 40,950.00 6,142.50 - 6,142.50
P.01 0.2000 oh Pekerja 34,760.00 34,760.00 6,952.00 - 6,952.00
P.12 0.0100 oh Mandor 53,330.00 53,330.00 533.30 - 533.30
Material :
MP.02 0.0130 m3 Pasir pasang 135,000.00 135,000.00 - 1,755.00 1,755.00
14,334.90 11,057.40 25,392.30
Jumlah. I : 27,931.53
PPN 10 % : 2,793.15
Total : 30,724.68

Tenaga :
P.04 0.1500 oh Tukang batu 40,950.00 40,950.00 6,142.50 - 6,142.50

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
P.01 0.2000 oh Pekerja 34,760.00 34,760.00 6,952.00 - 6,952.00
P.12 0.0100 oh Mandor 53,330.00 53,330.00 533.30 - 533.30
Material :
MP.02 0.0170 m3 Pasir pasang 135,000.00 135,000.00 - 2,295.00 2,295.00
14,334.90 8,429.40 22,764.30
Jumlah. I : 25,040.73
PPN 10 % : 2,504.07
Total : 27,544.80

Tenaga :
P.04 0.1500 oh Tukang batu 40,950.00 40,950.00 6,142.50 - 6,142.50
P.01 0.2000 oh Pekerja 34,760.00 34,760.00 6,952.00 - 6,952.00
P.12 0.0100 oh Mandor 53,330.00 53,330.00 533.30 - 533.30
Material :
MP.02 0.0190 m3 Pasir pasang 135,000.00 135,000.00 - 2,565.00 2,565.00
14,334.90 7,230.60 21,565.50
Jumlah. I : 23,722.05
PPN 10 % : 2,372.21
Total : 26,094.26

Tenaga :
P.04 0.1500 oh Tukang batu 40,950.00 40,950.00 6,142.50 - 6,142.50
P.01 0.2000 oh Pekerja 34,760.00 34,760.00 6,952.00 - 6,952.00
P.12 0.0100 oh Mandor 53,330.00 53,330.00 533.30 - 533.30
Material :
MP.02 0.0200 m 3
Pasir pasang 135,000.00 135,000.00 - 2,700.00 2,700.00
14,334.90 6,444.00 20,778.90
Jumlah. I : 22,856.79
PPN 10 % : 2,285.68
Total : 25,142.47

Tenaga :
P.04 0.1500 oh Tukang batu 40,950.00 40,950.00 6,142.50 - 6,142.50
P.01 0.2000 oh Pekerja 34,760.00 34,760.00 6,952.00 - 6,952.00
P.12 0.0100 oh Mandor 53,330.00 53,330.00 533.30 - 533.30
Material :
MP.02 0.0220 m3 Pasir pasang 135,000.00 135,000.00 - 2,970.00 2,970.00
14,334.90 6,080.40 20,415.30
Jumlah. I : 22,456.83
PPN 10 % : 2,245.68
Total : 24,702.51

Tenaga :
P.04 0.1500 oh Tukang batu 40,950.00 40,950.00 6,142.50 - 6,142.50
P.01 0.2000 oh Pekerja 34,760.00 34,760.00 6,952.00 - 6,952.00
P.12 0.0100 oh Mandor 53,330.00 53,330.00 533.30 - 533.30
Material :
MP.02 0.0230 m3 Pasir pasang 135,000.00 135,000.00 - 3,105.00 3,105.00
14,334.90 5,754.60 20,089.50
Jumlah. I : 22,098.45
PPN 10 % : 2,209.85
Total : 24,308.30

Tenaga :
P.04 0.1500 oh Tukang batu 40,950.00 40,950.00 6,142.50 - 6,142.50
P.01 0.2000 oh Pekerja 34,760.00 34,760.00 6,952.00 - 6,952.00
P.12 0.0100 oh Mandor 53,330.00 53,330.00 533.30 - 533.30
Material :
MP.02 0.0240 m3 Pasir pasang 135,000.00 135,000.00 - 3,240.00 3,240.00
14,334.90 5,313.60 19,648.50
Jumlah. I : 21,613.35
PPN 10 % : 2,161.34
Total : 23,774.69

Tenaga :
P.04 0.2000 oh Tukang batu 40,950.00 40,950.00 8,190.00 - 8,190.00
P.01 0.2500 oh Pekerja 34,760.00 34,760.00 8,690.00 - 8,690.00
P.12 0.0125 oh Mandor 53,330.00 53,330.00 666.63 - 666.63
Material :
MP.02 0.0230 m 3
Pasir pasang 135,000.00 135,000.00 - 3,105.00 3,105.00
18,489.43 13,386.60 31,876.03

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
Jumlah. I : 35,063.63
PPN 10 % : 3,506.36
Total : 38,569.99

Tenaga :
P.04 0.2000 oh Tukang batu 40,950.00 40,950.00 8,190.00 - 8,190.00
P.01 0.2500 oh Pekerja 34,760.00 34,760.00 8,690.00 - 8,690.00
P.12 0.0125 oh Mandor 53,330.00 53,330.00 666.63 - 666.63
Material :
MP.02 0.0260 m 3
Pasir pasang 135,000.00 135,000.00 - 3,510.00 3,510.00
18,489.43 11,286.00 29,775.43
Jumlah. I : 32,752.97
PPN 10 % : 3,275.30
Total : 36,028.26

Tenaga :
P.04 0.2000 oh Tukang batu 40,950.00 40,950.00 8,190.00 - 8,190.00
P.01 0.2500 oh Pekerja 34,760.00 34,760.00 8,690.00 - 8,690.00
P.12 0.0125 oh Mandor 53,330.00 53,330.00 666.63 - 666.63
Material :
MP.02 0.0280 m3 Pasir pasang 135,000.00 135,000.00 - 3,780.00 3,780.00
18,489.43 10,029.60 28,519.03
Jumlah. I : 31,370.93
PPN 10 % : 3,137.09
Total : 34,508.02

Tenaga :
P.04 0.2000 oh Tukang batu 40,950.00 40,950.00 8,190.00 - 8,190.00
P.01 0.2500 oh Pekerja 34,760.00 34,760.00 8,690.00 - 8,690.00
P.12 0.0125 oh Mandor 53,330.00 53,330.00 666.63 - 666.63
Material :
MP.02 0.0280 m3 Pasir pasang 135,000.00 135,000.00 - 3,780.00 3,780.00
18,489.43 9,028.80 27,518.23
Jumlah. I : 30,270.05
PPN 10 % : 3,027.00
Total : 33,297.05

Tenaga :
P.04 0.2000 oh Tukang batu 40,950.00 40,950.00 8,190.00 - 8,190.00
P.01 0.2500 oh Pekerja 34,760.00 34,760.00 8,690.00 - 8,690.00
P.12 0.0125 oh Mandor 53,330.00 53,330.00 666.63 - 666.63
Material :
MP.02 0.0300 m 3
Pasir pasang 135,000.00 135,000.00 - 4,050.00 4,050.00
18,489.43 8,542.80 27,032.23
Jumlah. I : 29,735.45
PPN 10 % : 2,973.54
Total : 32,708.99

Tenaga :
P.04 0.2000 oh Tukang batu 40,950.00 40,950.00 8,190.00 - 8,190.00
P.01 0.3000 oh Pekerja 34,760.00 34,760.00 10,428.00 - 10,428.00
P.12 0.0130 oh Mandor 53,330.00 53,330.00 693.29 - 693.29
Material :
MP.02 0.0130 m3 Pasir pasang 135,000.00 135,000.00 - 1,755.00 1,755.00
20,254.09 12,915.00 33,169.09
Jumlah. I : 36,486.00
PPN 10 % : 3,648.60
Total : 40,134.60

Tenaga :
P.04 0.2000 oh Tukang batu 40,950.00 40,950.00 8,190.00 - 8,190.00
P.01 0.3000 oh Pekerja 34,760.00 34,760.00 10,428.00 - 10,428.00
P.12 0.0130 oh Mandor 53,330.00 53,330.00 693.29 - 693.29
Material :
MP.02 0.0350 m3 Pasir pasang 135,000.00 135,000.00 - 4,725.00 4,725.00
20,254.09 13,185.00 33,439.09
Jumlah. I : 36,783.00
PPN 10 % : 3,678.30
Total : 40,461.30

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
Tenaga :
P.04 0.2000 oh Tukang batu 40,950.00 40,950.00 8,190.00 - 8,190.00
P.01 0.3000 oh Pekerja 34,760.00 34,760.00 10,428.00 - 10,428.00
P.12 0.0130 oh Mandor 53,330.00 53,330.00 693.29 - 693.29
Material :
MP.02 0.0380 m3 Pasir pasang 135,000.00 135,000.00 - 5,130.00 5,130.00
20,254.09 11,955.60 32,209.69
Jumlah. I : 35,430.66
PPN 10 % : 3,543.07
Total : 38,973.72

Tenaga :
P.04 0.2500 oh Tukang batu 40,950.00 40,950.00 10,237.50 - 10,237.50
P.01 0.3200 oh Pekerja 34,760.00 34,760.00 11,123.20 - 11,123.20
P.12 0.0150 oh Mandor 53,330.00 53,330.00 799.95 - 799.95
Material :
MP.02 0.0350 m 3
Pasir pasang 135,000.00 135,000.00 - 4,725.00 4,725.00
23,339.15 18,153.00 41,492.15
Jumlah. I : 45,641.37
PPN 10 % : 4,564.14
Total : 50,205.50

Tenaga :
P.04 0.2500 oh Tukang batu 40,950.00 40,950.00 10,237.50 - 10,237.50
P.01 0.3200 oh Pekerja 34,760.00 34,760.00 11,123.20 - 11,123.20
P.12 0.0150 oh Mandor 53,330.00 53,330.00 799.95 - 799.95
Material :
MP.02 0.0390 m3 Pasir pasang 135,000.00 135,000.00 - 5,265.00 5,265.00
23,339.15 15,453.00 38,792.15
Jumlah. I : 42,671.37
PPN 10 % : 4,267.14
Total : 46,550.58

Tenaga :
P.04 0.2500 oh Tukang batu 40,950.00 40,950.00 10,237.50 - 10,237.50
P.01 0.3200 oh Pekerja 34,760.00 34,760.00 11,123.20 - 11,123.20
P.12 0.0150 oh Mandor 53,330.00 53,330.00 799.95 - 799.95
Material :
MP.02 0.0420 m3 Pasir pasang 135,000.00 135,000.00 - 5,670.00 5,670.00
23,339.15 13,863.60 37,202.75
Jumlah. I : 40,923.03
PPN 10 % : 4,092.30
Total : 45,015.33
E.19 Plesteran Beton 1 pc : 2 ps, tebal 15 mm m2

Tenaga :
P.04 0.2000 oh Tukang batu 40,950.00 40,950.00 8,190.00 - 8,190.00
P.01 0.2600 oh Pekerja 34,760.00 34,760.00 9,037.60 - 9,037.60
P.12 0.0130 oh Mandor 53,330.00 53,330.00 693.29 - 693.29
Material :
MP.02 0.0180 m3 Pasir pasang 135,000.00 135,000.00 - 2,430.00 2,430.00
18,863.69 9,126.00 27,989.69
Jumlah. I : 30,788.66
PPN 10 % : 3,078.87
Total : 33,867.52
E.20 Plesteran Beton 1 pc : 3 ps, tebal 15 mm m2

Tenaga :
P.04 0.2000 oh Tukang batu 40,950.00 40,950.00 8,190.00 - 8,190.00
P.01 0.2600 oh Pekerja 34,760.00 34,760.00 9,037.60 - 9,037.60
P.12 0.0130 oh Mandor 53,330.00 53,330.00 693.29 - 693.29
Material :
MP.02 0.0210 m 3
Pasir pasang 135,000.00 135,000.00 - 2,835.00 2,835.00
18,863.69 7,925.40 26,789.09
Jumlah. I : 29,468.00
PPN 10 % : 2,946.80
Total : 32,414.80
E.21 Plesteran Skoning 1 pc : 2 ps m2

Tenaga :
P.04 0.0380 oh Tukang batu 40,950.00 40,950.00 1,556.10 - 1,556.10
P.01 0.0570 oh Pekerja 34,760.00 34,760.00 1,981.32 - 1,981.32
P.12 0.0020 oh Mandor 53,330.00 53,330.00 106.66 - 106.66
Material :

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
MS.02 0.5000 kg Semen Tiga Roda @ 50 kg 720.00 720.00 - 360.00 360.00
MP.02 0.0020 m3 Pasir pasang 135,000.00 135,000.00 - 270.00 270.00
5,435.40 630.00 6,065.40
Jumlah. I : 6,671.94
PPN 10 % : 667.19
Total : 7,339.13
E.22 Plesteran Siar 1 pc : 2 ps m2

Tenaga :
P.04 0.0700 oh Tukang batu 40,950.00 40,950.00 2,866.50 - 2,866.50
P.01 0.1500 oh Pekerja 34,760.00 34,760.00 5,214.00 - 5,214.00
P.12 0.0080 oh Mandor 53,330.00 53,330.00 426.64 - 426.64
Material :
MP.02 0.0160 m3 Pasir pasang 135,000.00 135,000.00 - 2,160.00 2,160.00
8,837.12 5,270.40 14,107.52
Jumlah. I : 15,518.27
PPN 10 % : 1,551.83
Total : 16,929.02
E.23 Plesteran Ciprat 1 pc : 2 ps m2

Tenaga :
P.04 0.0700 oh Tukang batu 40,950.00 40,950.00 2,866.50 - 2,866.50
P.01 0.2500 oh Pekerja 34,760.00 34,760.00 8,690.00 - 8,690.00
P.12 0.0150 oh Mandor 53,330.00 53,330.00 799.95 - 799.95
Material :
MP.02 0.0160 m3 Pasir pasang 135,000.00 135,000.00 - 2,160.00 2,160.00
17,070.45 5,270.40 22,340.85
Jumlah. I : 24,574.94
PPN 10 % : 2,457.49
Total : 27,032.43
F. PEKERJAAN KAYU / KUSEN PINTU & JENDELA

F.1 Pas. Kusen Pintu & Jendela kayu bangkirai m3
Tenaga :
P.06 20.0000 oh Tukang Kayu 40,950.00 40,950.00 819,000.00 - 819,000.00
P.01 6.0000 oh Pekerja 34,760.00 34,760.00 208,560.00 - 208,560.00
P.12 0.3000 oh Mandor 53,330.00 53,330.00 15,999.00 - 15,999.00
Material :
MK.05 1.2000 m3 Kayu Bangkirai 1,800,000.00 1,800,000.00 - 2,160,000.00 2,160,000.00
1,137,839.00 2,160,000.00 3,297,839.00
Over Head + Profit 10 % : 329,783.90
Jumlah. I : 3,627,622.90
PPN 10 % : 362,762.29
Total : 3,990,385.19
F.2 Pas. Kusen Kayu kamper oven.

Tenaga :
P.06 22.0000 oh Tukang Kayu 40,950.00 40,950.00 900,900.00 - 900,900.00
P.01 6.0000 oh Pekerja 34,760.00 34,760.00 208,560.00 - 208,560.00
P.12 0.3000 oh Mandor 53,330.00 53,330.00 15,999.00 - 15,999.00
Material :
MK.16 1.1500 m3 Balok 6/15 kayu kamper oven 7,150,000.00 8,222,500.00 8,222,500.00
BK.04 5.0000 kg Paku rupa - rupa 5,7,10 cm 9,850.00 9,850.00 49,250.00 49,250.00
MC.18 2.5 kg Lem 18,500.00 46,250.00 46,250.00
1,219,739.00 8,318,000.00 9,537,739.00
Over Head + Profit 10 % : 953,773.90
Jumlah. I : 10,491,512.90
PPN 10 % : 1,049,151.29
Total : 11,540,664.19
F.3 Pas. Kusen Pintu & Jendela kayu meranti m3

Tenaga :
P.06 20.0000 oh Tukang Kayu 40,950.00 40,950.00 819,000.00 - 819,000.00
P.01 6.0000 oh Pekerja 34,760.00 34,760.00 208,560.00 - 208,560.00
P.12 0.3000 oh Mandor 53,330.00 53,330.00 15,999.00 - 15,999.00
Material :
1.2000 m3 Kayu Meranti 1,500,000.00 1,500,000.00 - 1,800,000.00 1,800,000.00
1,137,839.00 1,800,000.00 2,937,839.00
Over Head + Profit 10 % : 293,783.90
Jumlah. I : 3,231,622.90
PPN 10 % : 323,162.29
Total : 3,554,785.19
F.4 Pas. Pintu Klam Kayu Meranti m2

Tenaga :
P.06 1.0500 oh Tukang Kayu 40,950.00 40,950.00 42,997.50 - 42,997.50
P.01 0.3500 oh Pekerja 34,760.00 34,760.00 12,166.00 - 12,166.00
P.12 0.0180 oh Mandor 53,330.00 53,330.00 959.94 - 959.94
Material :
MK.03 0.0360 m3 Papan Kayu Meranti 2,650,000.00 2,650,000.00 - 95,400.00 95,400.00
61,073.14 95,892.50 156,965.64
Jumlah. I : 172,662.20
PPN 10 % : 17,266.22

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
Total : 189,928.42
F.5 Pas. Pintu Klam Kayu Bangkirai m 2
Tenaga :
P.06 1.0500 oh Tukang Kayu 40,950.00 40,950.00 42,997.50 - 42,997.50
P.01 0.3500 oh Pekerja 34,760.00 34,760.00 12,166.00 - 12,166.00
P.12 0.0180 oh Mandor 53,330.00 53,330.00 959.94 - 959.94
Material :
MK.06 0.0360 m3 Papan Kayu Bangkirai 1,850,000.00 1,850,000.00 - 66,600.00 66,600.00
61,073.14 67,092.50 128,165.64
Jumlah. I : 140,982.20
PPN 10 % : 14,098.22
Total : 155,080.42
F.6 Pas. Pintu Panel Kayu Bangkirai m2

Tenaga :
P.06 2.5000 oh Tukang Kayu 40,950.00 40,950.00 102,375.00 - 102,375.00
P.01 1.0000 oh Pekerja 34,760.00 34,760.00 34,760.00 - 34,760.00
P.12 0.0500 oh Mandor 53,330.00 53,330.00 2,666.50 - 2,666.50
Material :
151,586.50 74,000.00 225,586.50
Jumlah. I : 248,145.15
PPN 10 % : 24,814.52
Total : 272,959.67
F.7 Pas. Jalusi Mati Kusen Kayu Bangkirai m2

Tenaga :
P.06 2.0000 oh Tukang Kayu 40,950.00 40,950.00 81,900.00 - 81,900.00
P.01 0.5000 oh Pekerja 34,760.00 34,760.00 17,380.00 - 17,380.00
P.12 0.0250 oh Mandor 53,330.00 53,330.00 1,333.25 - 1,333.25
Material :
110,041.25 112,477.50 222,518.75
Jumlah. I : 244,770.63
PPN 10 % : 24,477.06
Total : 269,247.69
F.8 Pas. Konstruksi Kuda-Kuda Kayu Bangkirai m3

Tenaga :
P.06 12.0000 oh Tukang Kayu 40,950.00 40,950.00 491,400.00 - 491,400.00
P.01 4.0000 oh Pekerja 34,760.00 34,760.00 139,040.00 - 139,040.00
P.12 0.2000 oh Mandor 53,330.00 53,330.00 10,666.00 - 10,666.00
Material :
MK.06 1.1000 m3 Kayu Bangkirai 1,850,000.00 1,850,000.00 - 2,035,000.00 2,035,000.00
BK.19 0.8000 kg Paku Biasa 9,850.00 9,850.00 - 7,880.00 7,880.00
697,674.00 2,190,630.00 2,888,304.00
Over Head + Profit 10 % : 288,830.40
Jumlah. I : 3,177,134.40
PPN 10 % : 317,713.44
Total : 3,494,847.84
F.9 Pas. Gording 6/12 ( kayu borneo )

Tenaga :
P.06 12.0000 oh Tukang Kayu 40,950.00 40,950.00 491,400.00 - 491,400.00
P.01 4.0000 oh Pekerja 34,760.00 34,760.00 139,040.00 - 139,040.00
P.12 0.2000 oh Mandor 53,330.00 53,330.00 10,666.00 - 10,666.00
Material :
MK.08 1.1000 m3 Balok 8/15 & 6/15 ( Kayu borneo ) 1,850,000.00 1,850,000.00 - 2,035,000.00 2,035,000.00
BK.04 25.0000 kg ( Paku rupa - rupa + beugel ) 9,850.00 9,850.00 - 246,250.00 246,250.00
697,674.00 2,281,250.00 2,978,924.00
Over Head + Profit 10 % : 297,892.40
Jumlah. I : 3,276,816.40
PPN 10 % : 327,681.64
Total : 3,604,498.04
F.10 Pas. Kasau + Reng Genteng beton Kayu Bangkirai m2

Tenaga :
P.06 0.1000 oh Tukang Kayu 40,950.00 40,950.00 4,095.00 - 4,095.00
P.01 0.1000 oh Pekerja 34,760.00 34,760.00 3,476.00 - 3,476.00
P.12 0.0050 oh Mandor 53,330.00 53,330.00 266.65 - 266.65
Material :
MK.06 0.0140 m3 Kayu Bangkirai 1,850,000.00 1,850,000.00 - 25,900.00 25,900.00
8,309.05 27,377.50 35,686.55
Jumlah. I : 39,255.21
PPN 10 % : 3,925.52
Total : 43,180.73
F.11 Pas. Kasau + Reng Sirap Kayu Meranti m2

Tenaga :
P.06 0.1200 oh Tukang Kayu 40,950.00 40,950.00 4,914.00 - 4,914.00

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
P.01 0.1200 oh Pekerja 34,760.00 34,760.00 4,171.20 - 4,171.20
P.12 0.0060 oh Mandor 53,330.00 53,330.00 319.98 - 319.98
Material :
MK.03 0.1650 m3 Kayu Meranti 2,650,000.00 2,650,000.00 - 437,250.00 437,250.00
9,970.86 439,220.00 449,190.86
Jumlah. I : 494,109.95
PPN 10 % : 49,410.99
Total : 543,520.94
F.12 Pas. Rangka Langit-langit (1.00 x 1.00) cm Kayu Merant m2

Tenaga :
P.06 0.2500 oh Tukang Kayu 40,950.00 40,950.00 10,237.50 - 10,237.50
P.01 0.1500 oh Pekerja 34,760.00 34,760.00 5,214.00 - 5,214.00
P.12 0.0750 oh Mandor 53,330.00 53,330.00 3,999.75 - 3,999.75
Material :
MK.03 0.0120 m3 Kayu Meranti 2,650,000.00 2,650,000.00 - 31,800.00 31,800.00
20,629.75 32,785.00 53,414.75
Jumlah. I : 58,756.23
PPN 10 % : 5,875.62
Total : 64,097.70
F.13 Pas. Rangka Langit-langit (30 x 60) cm Kayu Meranti m2

Tenaga :
P.06 0.3000 oh Tukang Kayu 40,950.00 40,950.00 12,285.00 - 12,285.00
P.01 0.2000 oh Pekerja 34,760.00 34,760.00 6,952.00 - 6,952.00
P.12 0.0100 oh Mandor 53,330.00 53,330.00 533.30 - 533.30
Material :
MK.03 0.0230 m3 Kayu Meranti 2,650,000.00 2,650,000.00 - 60,950.00 60,950.00
21,184.50 62,427.50 83,612.00
Jumlah. I : 91,973.20
PPN 10 % : 9,197.32
Total : 101,170.52
F.14 Pas. Rangka Langit-langit (30 x 30) cm Kayu Meranti m2

Tenaga :
P.06 0.3500 oh Tukang Kayu 40,950.00 40,950.00 14,332.50 - 14,332.50
P.01 0.2500 oh Pekerja 34,760.00 34,760.00 8,690.00 - 8,690.00
P.12 0.0125 oh Mandor 53,330.00 53,330.00 666.63 - 666.63
Material :
MK.03 0.0270 m3 Kayu Meranti 2,650,000.00 2,650,000.00 - 71,550.00 71,550.00
25,339.03 73,520.00 98,859.03
Jumlah. I : 108,744.93
PPN 10 % : 10,874.49
Total : 119,619.42
F.15 Pas. Listplank ukuran (3 x 20) cm Kayu Bangkirai m2

Tenaga :
P.06 0.2000 oh Tukang Kayu 40,950.00 40,950.00 8,190.00 - 8,190.00
P.01 0.1000 oh Pekerja 34,760.00 34,760.00 3,476.00 - 3,476.00
P.12 0.0050 oh Mandor 53,330.00 53,330.00 266.65 - 266.65
Material :
13,111.15 13,812.50 26,923.65
Jumlah. I : 29,616.02
PPN 10 % : 2,961.60
Total : 32,577.62

Tenaga :
P.06 0.2200 oh Tukang Kayu 40,950.00 40,950.00 9,009.00 - 9,009.00
P.01 0.1100 oh Pekerja 34,760.00 34,760.00 3,823.60 - 3,823.60
P.12 0.0050 oh Mandor 53,330.00 53,330.00 266.65 - 266.65
Material :
14,136.33 20,842.50 34,978.83
Jumlah. I : 38,476.71
PPN 10 % : 3,847.67
Total : 42,324.38

Tenaga :
P.06 0.2500 oh Tukang Kayu 40,950.00 40,950.00 10,237.50 - 10,237.50
P.01 0.1500 oh Pekerja 34,760.00 34,760.00 5,214.00 - 5,214.00
P.12 0.0750 oh Mandor 53,330.00 53,330.00 3,999.75 - 3,999.75
Material :
20,629.75 27,416.00 48,045.75

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
Jumlah. I : 52,850.33
PPN 10 % : 5,285.03
Total : 58,135.36
F.18 Pas. Listplank ukuran 2 x (2 x 20) cm Kayu Bangkirai m2

Tenaga :
P.06 0.1000 oh Tukang Kayu 40,950.00 40,950.00 4,095.00 - 4,095.00
P.01 0.1000 oh Pekerja 34,760.00 34,760.00 3,476.00 - 3,476.00
P.12 0.0500 oh Mandor 53,330.00 53,330.00 2,666.50 - 2,666.50
Material :
10,708.90 16,501.00 27,209.90
Jumlah. I : 29,930.89
PPN 10 % : 2,993.09
Total : 32,923.98
F.19 Pas. Listplank Plafond Kayu Profil m2

Tenaga :
P.06 0.0210 oh Tukang Kayu 40,950.00 40,950.00 859.95 - 859.95
P.01 0.0210 oh Pekerja 34,760.00 34,760.00 729.96 - 729.96
P.12 0.0010 oh Mandor 53,330.00 53,330.00 53.33 - 53.33
Material :
MK.09 1.0500 m1 Kayu Profil 5,000.00 5,000.00 - 5,250.00 5,250.00
1,737.52 5,250.00 6,987.52
Jumlah. I : 7,686.27
PPN 10 % : 768.63
Total : 8,454.90
F.20 Pek. Lantai Jembatan Yang dipaku diatas gelagar m2

tebal 2 cm
Tenaga :
P.06 0.2500 oh Tukang Kayu 40,950.00 40,950.00 10,237.50 - 10,237.50
P.01 0.1000 oh Pekerja 34,760.00 34,760.00 3,476.00 - 3,476.00
P.12 0.0050 oh Mandor 53,330.00 53,330.00 266.65 - 266.65
Material :
15,158.65 70,190.00 85,348.65
Jumlah. I : 93,883.52
PPN 10 % : 9,388.35
Total : 103,271.87
F.21 Pek. Lantai Jembatan Yang dipaku diatas gelagar m2

tebal 2 cm
Tenaga :
P.06 0.2500 oh Tukang Kayu 40,950.00 40,950.00 10,237.50 - 10,237.50
P.01 0.1000 oh Pekerja 34,760.00 34,760.00 3,476.00 - 3,476.00
P.12 0.0050 oh Mandor 53,330.00 53,330.00 266.65 - 266.65
Material :
MK.10 0.0310 m3 Papan Ulin 1,500,000.00 1,500,000.00 - 46,500.00 46,500.00
15,158.65 50,440.00 65,598.65
Jumlah. I : 72,158.52
PPN 10 % : 7,215.85
Total : 79,374.37
F.22 Pek. Kayu Kasar Ulin m3

Tenaga :
P.06 7.5000 oh Tukang Kayu 40,950.00 40,950.00 307,125.00 - 307,125.00
P.12 0.1250 oh Mandor 53,330.00 53,330.00 6,666.25 - 6,666.25
P.01 2.5000 oh Pekerja 34,760.00 34,760.00 86,900.00 - 86,900.00
Material :
MK.11 1.1000 kg Kayu Ulin 2,000,000.00 2,000,000.00 - 2,200,000.00 2,200,000.00
3.0000 m 3
Paku Ulin 17,000.00 17,000.00 - 51,000.00 51,000.00
436,046.25 2,251,000.00 2,687,046.25
Over Head + Profit 10 % : 268,704.63
Jumlah. I : 2,955,750.88
PPN 10 % : 295,575.09
Total : 3,251,325.96
F.23 Pek. Kayu Kasar Bangkirai m3

Tenaga :
P.06 7.5000 oh Tukang Kayu 40,950.00 40,950.00 307,125.00 - 307,125.00
P.12 0.1250 oh Mandor 53,330.00 53,330.00 6,666.25 - 6,666.25
P.01 2.5000 oh Pekerja 34,760.00 34,760.00 86,900.00 - 86,900.00
Material :
MK.06 1.1000 kg Kayu Bangkirai 1,850,000.00 1,850,000.00 - 2,035,000.00 2,035,000.00
BK.04 3.0000 m3 Paku Segala ukuran ( Rata - Rata ) 9,850.00 9,850.00 - 29,550.00 29,550.00
436,046.25 2,064,550.00 2,500,596.25
Over Head + Profit 10 % : 250,059.63
Jumlah. I : 2,750,655.88
PPN 10 % : 275,065.59
Total : 3,025,721.46

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
F.24 Pek. Kayu Kasar Meranti m3

Tenaga :
P.06 7.5000 oh Tukang Kayu 40,950.00 40,950.00 307,125.00 - 307,125.00
P.12 0.1250 oh Mandor 53,330.00 53,330.00 6,666.25 - 6,666.25
P.01 2.5000 oh Pekerja 34,760.00 34,760.00 86,900.00 - 86,900.00
Material :
MK.03 1.1000 kg Kayu Meranti 2,650,000.00 2,650,000.00 - 2,915,000.00 2,915,000.00
BK.04 3.0000 m 3
Paku Segala ukuran ( Rata - Rata ) 9,850.00 9,850.00 - 29,550.00 29,550.00
436,046.25 2,944,550.00 3,380,596.25
Over Head + Profit 10 % : 338,059.63
Jumlah. I : 3,718,655.88
PPN 10 % : 371,865.59
Total : 4,090,521.46
F.25 Pasang door closer. bh

Tenaga :
P.06 0.5000 oh Tukang Kayu 40,950.00 40,950.00 20,475.00 - 20,475.00
P.12 0.0025 oh Mandor 53,330.00 53,330.00 133.33 - 133.33
P.01 0.0500 oh Pekerja 34,760.00 34,760.00 1,738.00 - 1,738.00
Material :
LL.10 1.0000 bh Door closer 350,000.00 350,000.00 - 350,000.00 350,000.00
24,703.33 350,000.00 374,703.33
Jumlah. I : 412,173.66
PPN 10 % : 41,217.37
Total : 453,391.02
F.26 Pasang Rel pintu dorong. bh

Tenaga :
P.06 0.6000 oh Tukang Kayu 40,950.00 40,950.00 24,570.00 - 24,570.00
P.12 0.0030 oh Mandor 53,330.00 53,330.00 159.99 - 159.99
P.01 0.0600 oh Pekerja 34,760.00 34,760.00 2,085.60 - 2,085.60
Material :
LL.11 1.0000 bh Rel pintu dorong 175,000.00 175,000.00 - 175,000.00 175,000.00
29,643.99 175,000.00 204,643.99
Jumlah. I : 225,108.39
PPN 10 % : 22,510.84
Total : 247,619.23
F.27 Pasang door stop. bh

Tenaga :
P.06 0.1000 oh Tukang Kayu 40,950.00 40,950.00 4,095.00 - 4,095.00
P.12 0.0005 oh Mandor 53,330.00 53,330.00 26.67 - 26.67
P.01 0.0100 oh Pekerja 34,760.00 34,760.00 347.60 - 347.60
Material :
LL.12 1.0000 bh Door stop 27,500.00 27,500.00 - 27,500.00 27,500.00
4,940.67 27,500.00 32,440.67
Jumlah. I : 35,684.73
PPN 10 % : 3,568.47
Total : 39,253.20
F.28 Pasang kait angin. bh

Tenaga :
P.06 0.1500 oh Tukang Kayu 40,950.00 40,950.00 6,142.50 - 6,142.50
P.12 0.00075 oh Mandor 53,330.00 53,330.00 40.00 - 40.00
P.01 0.0150 oh Pekerja 34,760.00 34,760.00 521.40 - 521.40
Material :
LL.13 1.0000 bh Kait angin 12,500.00 12,500.00 - 12,500.00 12,500.00
7,411.00 12,500.00 19,911.00
Jumlah. I : 21,902.10
PPN 10 % : 2,190.21
Total : 24,092.31
F.29 Pasang Engsel pintu bh

Tenaga :
P.06 0.1500 oh Tukang Kayu 40,950.00 40,950.00 6,142.50 - 6,142.50
P.12 0.00075 oh Mandor 53,330.00 53,330.00 40.00 - 40.00
P.01 0.0150 oh Pekerja 34,760.00 34,760.00 521.40 - 521.40
Material :
LL.14 1.0000 bh Engsel pintu 8,500.00 8,500.00 - 8,500.00 8,500.00
7,411.00 8,500.00 15,911.00
Jumlah. I : 17,502.10
PPN 10 % : 1,750.21
Total : 19,252.31
F.30 Pasang Kunci Slot. bh

Tenaga :
P.06 0.2000 oh Tukang Kayu 40,950.00 40,950.00 8,190.00 - 8,190.00
P.12 0.00100 oh Mandor 53,330.00 53,330.00 53.33 - 53.33
P.01 0.0200 oh Pekerja 34,760.00 34,760.00 695.20 - 695.20
Material :
LL.15 1.0000 bh Kunci Slot 7,500.00 7,500.00 - 7,500.00 7,500.00
9,881.33 7,500.00 17,381.33

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
Jumlah. I : 19,119.46
PPN 10 % : 1,911.95
Total : 21,031.41
F.31 Pasang Kaca bening t = 3 mm m2

Tenaga :
P.06 0.1500 oh Tukang Kayu 40,950.00 40,950.00 6,142.50 - 6,142.50
P.12 0.00075 oh Mandor 53,330.00 53,330.00 40.00 - 40.00
P.01 0.1500 oh Pekerja 34,760.00 34,760.00 5,214.00 - 5,214.00
Material :
KC.05 1.1000 m2 Kaca bening t = 3 mm 65,000.00 65,000.00 - 71,500.00 71,500.00
12,103.60 71,500.00 83,603.60
Jumlah. I : 91,963.96
PPN 10 % : 9,196.40
Total : 101,160.35

Tenaga :
P.06 0.1500 oh Tukang Kayu 40,950.00 40,950.00 6,142.50 - 6,142.50
P.12 0.00075 oh Mandor 53,330.00 53,330.00 40.00 - 40.00
P.01 0.0150 oh Pekerja 34,760.00 34,760.00 521.40 - 521.40
Material :
7,411.00 93,500.00 100,911.00
Jumlah. I : 111,002.10
PPN 10 % : 11,100.21
Total : 122,102.31

Tenaga :
P.06 0.1650 oh Tukang Kayu 40,950.00 40,950.00 6,756.75 - 6,756.75
P.12 0.00080 oh Mandor 53,330.00 53,330.00 42.66 - 42.66
P.01 0.0165 oh Pekerja 34,760.00 34,760.00 573.54 - 573.54
Material :
8,150.76 104,500.00 112,650.76
Jumlah. I : 123,915.84
PPN 10 % : 12,391.58
Total : 136,307.42

Tenaga :
P.06 0.2500 oh Tukang Kayu 40,950.00 40,950.00 10,237.50 - 10,237.50
P.12 0.00125 oh Mandor 53,330.00 53,330.00 66.66 - 66.66
P.01 0.0250 oh Pekerja 34,760.00 34,760.00 869.00 - 869.00
Material :
KC.09 0.0050 kg Sealant 185,000.00 185,000.00 - 925.00 925.00
KC.08 1.1000 m 2
Kaca bening t = 12 mm 125,000.00 125,000.00 - 137,500.00 137,500.00
12,351.66 138,425.00 150,776.66
Jumlah. I : 165,854.33
PPN 10 % : 16,585.43
Total : 182,439.76
F.35 Pasang Kaca Cermin t = 5 mm m2

Tenaga :
P.06 0.1500 oh Tukang Kayu 40,950.00 40,950.00 6,142.50 - 6,142.50
P.12 0.00075 oh Mandor 53,330.00 53,330.00 40.00 - 40.00
P.01 0.0150 oh Pekerja 34,760.00 34,760.00 521.40 - 521.40
Material :
KC.10 1.1000 m2 Kaca Cermin t = 5 mm 300,000.00 300,000.00 - 330,000.00 330,000.00
7,411.00 330,000.00 337,411.00
Jumlah. I : 371,152.10
PPN 10 % : 37,115.21
Total : 408,267.31
F.36 Pasang Kaca Wireglass t = 5 mm m2

Tenaga :
P.06 0.1500 oh Tukang Kayu 40,950.00 40,950.00 6,142.50 - 6,142.50
P.12 0.00075 oh Mandor 53,330.00 53,330.00 40.00 - 40.00
P.01 0.0150 oh Pekerja 34,760.00 34,760.00 521.40 - 521.40
Material :
KC.11 1.1000 m2 Kaca Wireglass t = 5 mm 260,000.00 260,000.00 - 286,000.00 286,000.00
7,411.00 286,000.00 293,411.00
Jumlah. I : 322,752.10
PPN 10 % : 32,275.21
Total : 355,027.31
F.37 Pasang Kaca Patri t = 5 mm m2

Tenaga :
P.06 0.1500 oh Tukang Kayu 40,950.00 40,950.00 6,142.50 - 6,142.50
P.12 0.00075 oh Mandor 53,330.00 53,330.00 40.00 - 40.00
P.01 0.0150 oh Pekerja 34,760.00 34,760.00 521.40 - 521.40
Material :

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
KC.12 1.1000 m2 Kaca Patri t = 5 mm 950,000.00 950,000.00 - 1,045,000.00 1,045,000.00
7,411.00 1,045,000.00 1,052,411.00
Over Head + Profit 10 % : 105,241.10
Jumlah. I : 1,157,652.10
PPN 10 % : 115,765.21
Total : 1,273,417.31
F.38 Pasang teralis besi. m2

Tenaga :
P.21 1.2000 oh Tukang Las 40,950.00 40,950.00 49,140.00 - 49,140.00
P.12 0.00060 oh Mandor 53,330.00 53,330.00 32.00 - 32.00
P.01 1.2000 oh Pekerja 34,760.00 34,760.00 41,712.00 - 41,712.00
Material :
BK.21 11.5000 m1 Besi strip 2x3 12,500.00 12,500.00 - 143,750.00 143,750.00
91,449.68 143,750.00 235,199.68
Jumlah. I : 258,719.65
PPN 10 % : 25,871.96
Total : 284,591.61
G. PEKERJAAN BETON
G.1 Pek. Beton Tumbuk 1 pc : 3 ps : 5 kr m3
Tenaga :
P.04 0.2500 oh Tukang Batu 40,950.00 40,950.00 10,237.50 - 10,237.50
P.01 1.6500 oh Pekerja 34,760.00 34,760.00 57,354.00 - 57,354.00
P.12 0.0800 oh Mandor 53,330.00 53,330.00 4,266.40 - 4,266.40
Material :
MP.03 0.5200 m3 Pasir beton 140,000.00 140,000.00 - 72,800.00 72,800.00
MB.08 0.8700 m 3
Koral Beton 150,000.00 150,000.00 - 130,500.00 130,500.00
73,036.40 360,260.00 433,296.40
Jumlah. I : 476,626.04
PPN 10 % : 47,662.60
Total : 524,288.64

Tenaga :
P.04 0.2500 oh Tukang Batu 40,950.00 40,950.00 10,237.50 - 10,237.50
P.01 1.6500 oh Pekerja 34,760.00 34,760.00 57,354.00 - 57,354.00
P.12 0.0800 oh Mandor 53,330.00 53,330.00 4,266.40 - 4,266.40
Material :
MP.03 0.4700 m3 Pasir beton 140,000.00 140,000.00 - 65,800.00 65,800.00
MB.08 0.9400 m 3
Koral Beton 150,000.00 150,000.00 - 141,000.00 141,000.00
73,036.40 348,640.00 421,676.40
Jumlah. I : 463,844.04
PPN 10 % : 46,384.40
Total : 510,228.44

Tenaga :
P.04 0.2500 oh Tukang Batu 40,950.00 40,950.00 10,237.50 - 10,237.50
P.01 1.6500 oh Pekerja 34,760.00 34,760.00 57,354.00 - 57,354.00
P.12 0.0800 oh Mandor 53,330.00 53,330.00 4,266.40 - 4,266.40
Material :
MP.03 0.5700 m3 Pasir beton 140,000.00 140,000.00 - 79,800.00 79,800.00
MB.08 0.8700 m 3
Koral Beton 150,000.00 150,000.00 - 130,500.00 130,500.00
73,036.40 334,860.00 407,896.40
Jumlah. I : 448,686.04
PPN 10 % : 44,868.60
Total : 493,554.64
G.4 Pek. Lt. Kerja Beton Tumbuk 1pc : 3ps : 5kr tebal 5 cm m2
Tenaga :
P.04 0.0200 oh Tukang Batu 40,950.00 40,950.00 819.00 - 819.00
P.01 1.1500 oh Pekerja 34,760.00 34,760.00 39,974.00 - 39,974.00
P.12 0.0060 oh Mandor 53,330.00 53,330.00 319.98 - 319.98
Material :
MP.03 0.0260 m3 Pasir beton 140,000.00 140,000.00 - 3,640.00 3,640.00
MB.08 0.0440 m 3
Koral Beton 150,000.00 150,000.00 - 6,600.00 6,600.00
41,207.26 17,440.00 58,647.26
Jumlah. I : 64,511.99
PPN 10 % : 6,451.20
Total : 70,963.18
G.5 Pek. Beton Bertulang 1 pc : 2 ps : 3 kr m3

Tenaga :
P.04 0.3500 oh Tukang Batu 40,950.00 40,950.00 14,332.50 - 14,332.50
P.01 2.0000 oh Pekerja 34,760.00 34,760.00 69,520.00 - 69,520.00
P.12 1.0000 oh Mandor 53,330.00 53,330.00 53,330.00 - 53,330.00
Material :
MP.03 0.5400 m3 Pasir beton 140,000.00 140,000.00 - 75,600.00 75,600.00
MB.08 0.8100 m 3
Koral Beton 150,000.00 150,000.00 - 121,500.00 121,500.00

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
138,832.40 439,020.00 577,852.40
Jumlah. I : 635,637.64
PPN 10 % : 63,563.76
Total : 699,201.40

Tenaga :
P.04 0.3500 oh Tukang Batu 40,950.00 40,950.00 14,332.50 - 14,332.50
P.01 2.0000 oh Pekerja 34,760.00 34,760.00 69,520.00 - 69,520.00
P.12 1.0000 oh Mandor 53,330.00 53,330.00 53,330.00 - 53,330.00
Material :
MP.03 0.4700 m3 Pasir beton 140,000.00 140,000.00 - 65,800.00 65,800.00
MB.08 0.9300 m 3
Koral Beton 150,000.00 150,000.00 - 139,500.00 139,500.00
138,832.40 414,820.00 553,652.40
Jumlah. I : 609,017.64
PPN 10 % : 60,901.76
Total : 669,919.40
G.7 Pek. Beton Bertulang 1 pc : 1,5 ps : 4 kr m3

Tenaga :
P.04 0.3500 oh Tukang Batu 40,950.00 40,950.00 14,332.50 - 14,332.50
P.01 2.0000 oh Pekerja 34,760.00 34,760.00 69,520.00 - 69,520.00
P.12 1.0000 oh Mandor 53,330.00 53,330.00 53,330.00 - 53,330.00
Material :
MP.03 0.4400 m3 Pasir beton 140,000.00 140,000.00 - 61,600.00 61,600.00
MB.08 0.8800 m 3
Koral Beton 150,000.00 150,000.00 - 132,000.00 132,000.00
138,832.40 457,840.00 596,672.40
Jumlah. I : 656,339.64
PPN 10 % : 65,633.96
Total : 721,973.60
G.8 Pek. Beton Bertulang 1 pc : 1,5 ps : 2,5 kr m3

Tenaga :
P.04 0.3500 oh Tukang Batu 40,950.00 40,950.00 14,332.50 - 14,332.50
P.01 2.0000 oh Pekerja 34,760.00 34,760.00 69,520.00 - 69,520.00
P.12 1.0000 oh Mandor 53,330.00 53,330.00 53,330.00 - 53,330.00
Material :
MP.03 0.4800 m3 Pasir beton 140,000.00 140,000.00 - 67,200.00 67,200.00
MB.08 0.8000 m 3
Koral Beton 150,000.00 150,000.00 - 120,000.00 120,000.00
138,832.40 475,200.00 614,032.40
Jumlah. I : 675,435.64
PPN 10 % : 67,543.56
Total : 742,979.20

Tenaga :
P.04 0.3500 oh Tukang Batu 40,950.00 40,950.00 14,332.50 - 14,332.50
P.01 2.0000 oh Pekerja 34,760.00 34,760.00 69,520.00 - 69,520.00
P.12 1.0000 oh Mandor 53,330.00 53,330.00 53,330.00 - 53,330.00
Material :
MP.03 0.5200 m3 Pasir beton 140,000.00 140,000.00 - 72,800.00 72,800.00
MB.08 0.5200 m 3
Koral Beton 150,000.00 150,000.00 - 78,000.00 78,000.00
138,832.40 593,600.00 732,432.40
Jumlah. I : 805,675.64
PPN 10 % : 80,567.56
Total : 886,243.20
G.10 Pek. Pembesian dengan besi polos kg

Tenaga :
P.08 0.0070 oh Tukang Besi 40,950.00 40,950.00 286.65 - 286.65
P.07 0.0007 oh Kepala Tukang Besi 47,140.00 47,140.00 33.00 - 33.00
P.01 0.0070 oh Pekerja 34,760.00 34,760.00 243.32 - 243.32
P.12 0.0003 oh Mandor 53,330.00 53,330.00 16.00 - 16.00
Material :
BK.03 0.0150 kg Kawat beton 7,400.00 7,400.00 - 111.00 111.00
578.97 5,886.00 6,464.97
Jumlah. I : 7,111.46
PPN 10 % : 711.15
Total : 7,822.61
G.11 Pek. Pembesian dengan besi ulir kg

Tenaga :
P.08 0.0070 oh Tukang Besi 40,950.00 40,950.00 286.65 - 286.65
P.01 0.0070 oh Pekerja 34,760.00 34,760.00 243.32 - 243.32
P.12 0.0003 oh Mandor 53,330.00 53,330.00 16.00 - 16.00
Material :
BK.01 1.0500 kg Besi beton ulir 5,600.00 5,600.00 - 5,880.00 5,880.00
BK.03 0.0150 kg Kawat beton 7,400.00 7,400.00 - 111.00 111.00
578.97 5,991.00 6,569.97

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
Jumlah. I : 7,226.96
PPN 10 % : 722.70
Total : 7,949.66
G.12 Pek. Wire Mesh M.8 ( 1 Layer ) m2

Tenaga :
0.0400 oh Tukang Besi 40,950.00 40,950.00 1,638.00 - 1,638.00
0.0050 oh Kepala Tukang Besi 47,140.00 47,140.00 235.70 - 235.70
0.0400 oh Pekerja 34,760.00 34,760.00 1,390.40 - 1,390.40
0.0050 oh Mandor 53,330.00 53,330.00 266.65 - 266.65
Material :
0.0926 m2 Jaring Kawat baja Las Wire Mesh 481,950.00 - 44,623.75 44,623.75
M 8 uk.2,10 x 5,40 m
0.01 kg Kawat beton 7,400.00 - 74.00 74.00
3,530.75 44,697.75 48,228.50
Jumlah. I : 53,051.35
PPN 10 % : 5,305.14
Total : 58,356.49
G.13 Pek. Wire Mesh M.8 ( 2 Layer ) m2

Tenaga :
0.0550 oh Tukang Besi 40,950.00 40,950.00 2,252.25 - 2,252.25
0.0550 oh Pekerja 34,760.00 34,760.00 1,911.80 - 1,911.80
0.0070 oh Mandor 53,330.00 53,330.00 373.31 - 373.31
Material :
0.1852 m2 Jaring Kawat baja Las Wire Mesh 481,950.00 - 89,252.32 89,252.32
M 8 uk.2,10 x 5,40 m
2.3322 kg Cakar ayam besi beton dia.10 mm 7,822.61 - 18,243.89 18,243.89
0.05 kg Kawat beton 9,500.00 - 475.00 475.00
4,867.34 107,971.21 112,838.55
Jumlah. I : 124,122.41
PPN 10 % : 12,412.24
Total : 136,534.65
G.14 Pek.Cakar ayam m2

Tenaga :
0.0150 oh Tukang Besi 40,950.00 40,950.00 614.25 - 614.25
0.0100 oh Pekerja 34,760.00 34,760.00 347.60 - 347.60
0.0020 oh Mandor 53,330.00 53,330.00 106.66 - 106.66
Material :
1.1926 kg Besi beton Polos dia.8 mm 7,822.61 - 9,329.24 9,329.24
0.0500 kg Kawat beton 9,500.00 - 475.00 475.00
1,162.79 9,804.24 10,967.03
Jumlah. I : 12,063.74
PPN 10 % : 1,206.37
Total : 13,270.11
G.15 Pek. Pasangan bekisting untuk pondasi m2

Tenaga :
P.06 0.2600 oh Tukang Kayu 40,950.00 40,950.00 10,647.00 - 10,647.00
P.01 0.3000 oh Pekerja 34,760.00 34,760.00 10,428.00 - 10,428.00
P.12 0.0050 oh Mandor 53,330.00 53,330.00 266.65 - 266.65
Material :
22,567.29 108,955.00 131,522.29
Jumlah. I : 144,674.52
PPN 10 % : 14,467.45
Total : 159,141.97
11/2 x pakai : 106,094.65
Dibulatkan : 106,000.00
G.16 Pek. Pasangan bekisting untuk sloof m2

Tenaga :
P.06 0.2600 oh Tukang Kayu 40,950.00 40,950.00 10,647.00 - 10,647.00
P.01 0.3000 oh Pekerja 34,760.00 34,760.00 10,428.00 - 10,428.00
P.12 0.0050 oh Mandor 53,330.00 53,330.00 266.65 - 266.65
Material :
MK.03 0.0450 m3 Kayu Meranti 2,650,000.00 2,650,000.00 - 119,250.00 119,250.00
22,567.29 122,205.00 144,772.29
Jumlah. I : 159,249.52
PPN 10 % : 15,924.95
Total : 175,174.47
11/2 x pakai : 116,782.98
G.17 Pek. Pasangan bekisting untuk kolom m2

Tenaga :
P.06 0.3300 oh Tukang Kayu 40,950.00 40,950.00 13,513.50 - 13,513.50
P.01 0.3000 oh Pekerja 34,760.00 34,760.00 10,428.00 - 10,428.00
P.12 0.0060 oh Mandor 53,330.00 53,330.00 319.98 - 319.98
Material :
MK.03 0.0400 m3 Kayu Meranti 2,650,000.00 2,650,000.00 - 106,000.00 106,000.00
MK.03 0.0150 m3 Kayu Meranti 2,650,000.00 2,650,000.00 - 39,750.00 39,750.00

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
MBK.11 0.3500 lbr Plywood tebal 9 mm 92,500.00 92,500.00 - 32,375.00 32,375.00
MK.01 2.0000 btg Dolken kayu galam dia. 8 - 4 m 17,500.00 17,500.00 - 35,000.00 35,000.00
25,817.10 217,065.00 242,882.10
Jumlah. I : 267,170.31
PPN 10 % : 26,717.03
Total : 293,887.34
2 x pakai : 146,943.67
G.18 Pek. Pasangan bekisting untuk balok m2

Tenaga :
P.06 0.3300 oh Tukang Kayu 40,950.00 40,950.00 13,513.50 - 13,513.50
P.01 0.3200 oh Pekerja 34,760.00 34,760.00 11,123.20 - 11,123.20
P.12 0.0060 oh Mandor 53,330.00 53,330.00 319.98 - 319.98
Material :
MK.03 0.0400 m3 Kayu Meranti 2,650,000.00 2,650,000.00 - 106,000.00 106,000.00
MK.03 0.0180 m3 Kayu Meranti 2,650,000.00 2,650,000.00 - 47,700.00 47,700.00
26,512.30 225,015.00 251,527.30
Jumlah. I : 276,680.03
PPN 10 % : 27,668.00
Total : 304,348.03
2 x pakai : 152,174.02
G.19 Pek. Pasangan bekisting untuk lantai m2

Tenaga :
P.06 0.3300 oh Tukang Kayu 40,950.00 40,950.00 13,513.50 - 13,513.50
P.01 0.3200 oh Pekerja 34,760.00 34,760.00 11,123.20 - 11,123.20
P.12 0.0060 oh Mandor 53,330.00 53,330.00 319.98 - 319.98
Material :
MK.03 0.0400 m3 Kayu Meranti 2,650,000.00 2,650,000.00 - 106,000.00 106,000.00
MK.03 0.0150 m3 Kayu Meranti 2,650,000.00 2,650,000.00 - 39,750.00 39,750.00
26,512.30 287,065.00 313,577.30
Jumlah. I : 344,935.03
PPN 10 % : 34,493.50
Total : 379,428.53
2 x pakai : 189,714.27
G.20 Pek. Pasangan bekisting untuk tangga m2

Tenaga :
P.06 0.3300 oh Tukang Kayu 40,950.00 40,950.00 13,513.50 - 13,513.50
P.01 0.3200 oh Pekerja 34,760.00 34,760.00 11,123.20 - 11,123.20
P.12 0.0060 oh Mandor 53,330.00 53,330.00 319.98 - 319.98
Material :
MK.03 0.0300 m3 Kayu Meranti 2,650,000.00 2,650,000.00 - 79,500.00 79,500.00
MK.03 0.0150 m3 Kayu Meranti 2,650,000.00 2,650,000.00 - 39,750.00 39,750.00
26,512.30 190,565.00 217,077.30
Jumlah. I : 238,785.03
PPN 10 % : 23,878.50
Total : 262,663.53
2 x pakai : 131,331.77
G.21 Beton bertulang mutu K. 225 ( Sitemix ) m3

Tenaga :
P.04 1.0000 oh Tukang Batu 40,950.00 40,950.00 40,950.00 - 40,950.00
P.03 0.1000 oh Kepala Tukang 47,140.00 47,140.00 4,714.00 - 4,714.00
P.01 6.0000 oh Pekerja 34,760.00 34,760.00 208,560.00 - 208,560.00
P.12 0.3000 oh Mandor 53,330.00 53,330.00 15,999.00 - 15,999.00
Material :
MP.03 0.6500 m3 Pasir Beton 140,000.00 140,000.00 - 91,000.00 91,000.00
MB.08 0.6500 m 3
Koral Beton 150,000.00 150,000.00 - 97,500.00 97,500.00
270,223.00 467,860.00 738,083.00
Jumlah. I : 811,891.30
PPN 10 % : 81,189.13
Total : 893,080.43
G.22 Beton bertulang mutu K. 275 ( Sitemix ) m3

Tenaga :
P.04 1.0000 oh Tukang Batu 40,950.00 40,950.00 40,950.00 - 40,950.00
P.01 6.0000 oh Pekerja 34,760.00 34,760.00 208,560.00 - 208,560.00
P.12 0.3000 oh Mandor 53,330.00 53,330.00 15,999.00 - 15,999.00
Material :
MP.03 0.4000 m3 Pasir Beton 140,000.00 140,000.00 - 56,000.00 56,000.00
MB.08 0.8200 m 3
Koral Beton 150,000.00 150,000.00 - 123,000.00 123,000.00

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
270,223.00 467,000.00 737,223.00
Jumlah. I : 810,945.30
PPN 10 % : 81,094.53
Total : 892,039.83
G.23 Pek.Kolom Praktis ( 11 x 11 ) cm m1

Tenaga :
P.04 0.0200 oh Tukang Batu 40,950.00 40,950.00 819.00 - 819.00
P.01 0.0600 oh Pekerja 34,760.00 34,760.00 2,085.60 - 2,085.60
P.12 0.0030 oh Mandor 53,330.00 53,330.00 159.99 - 159.99
Material :
MK.03 0.0020 m3 Kayu Meranti 2,650,000.00 2,650,000.00 - 5,300.00 5,300.00
BK.03 0.4500 kg Kawat beton 7,400.00 7,400.00 - 3,330.00 3,330.00
MP.03 0.0060 m3 Pasir beton 140,000.00 140,000.00 - 840.00 840.00
MB.08 0.0090 m3 Koral Beton 150,000.00 150,000.00 - 1,350.00 1,350.00
3,347.43 30,298.50 33,645.93
Jumlah. I : 37,010.52
PPN 10 % : 3,701.05
Total : 40,711.58
G.24 Pek.Tangga beton bertulang ( 175 kg besi + bks ) m3

Tenaga :
P.04 0.3500 oh Tukang Batu 40,950.00 40,950.00 14,332.50 - 14,332.50
P.06 2.3000 oh Tukang Kayu 40,950.00 40,950.00 94,185.00 - 94,185.00
P.08 1.4000 oh Tukang Besi 40,950.00 40,950.00 57,330.00 - 57,330.00
P.01 5.6000 oh Pekerja 34,760.00 34,760.00 194,656.00 - 194,656.00
P.12 0.2020 oh Mandor 53,330.00 53,330.00 10,772.66 - 10,772.66
Material :
MK.03 0.2500 m3 Kayu Meranti 2,650,000.00 2,650,000.00 - 662,500.00 662,500.00
0.4500 kg Kawat beton 7,400.00 7,400.00 - 3,330.00 3,330.00
175.0000 kg Besi beton polos 5,500.00 5,500.00 - 962,500.00 962,500.00
MBK.11 2.5000 lbr Plywood t = 9 mm 92,500.00 92,500.00 - 231,250.00 231,250.00
MK.03 0.1050 m3 Kayu Meranti 2,650,000.00 2,650,000.00 - 278,250.00 278,250.00
MP.03 0.5200 m3 Pasir beton 140,000.00 140,000.00 - 72,800.00 72,800.00
MB.08 0.7800 m3 Koral Beton 150,000.00 150,000.00 - 117,000.00 117,000.00
392,489.16 2,605,060.00 2,997,549.16
Over Head + Profit 10 % : 299,754.92
Jumlah. I : 3,297,304.08
PPN 10 % : 329,730.41
Total : 3,627,034.48
G.25 Pek.Sloof beton bertulang ( 200 kg besi + bks ) m3

Tenaga :
P.04 0.3500 oh Tukang Batu 40,950.00 40,950.00 14,332.50 - 14,332.50
P.06 1.5600 oh Tukang Kayu 40,950.00 40,950.00 63,882.00 - 63,882.00
P.08 1.4000 oh Tukang Besi 40,950.00 40,950.00 57,330.00 - 57,330.00
P.01 4.8500 oh Pekerja 34,760.00 34,760.00 168,586.00 - 168,586.00
P.12 0.2020 oh Mandor 53,330.00 53,330.00 10,772.66 - 10,772.66
Material :
MK.03 0.2700 m3 Kayu Meranti 2,650,000.00 2,650,000.00 - 715,500.00 715,500.00
BK.03 0.4500 kg Kawat beton 7,400.00 7,400.00 - 3,330.00 3,330.00
BK.02 200.0000 kg Besi beton polos 5,500.00 5,500.00 - 1,100,000.00 1,100,000.00
0.1050 m3 Kayu Meranti 2,650,000.00 2,650,000.00 - 278,250.00 278,250.00
MP.03 0.5200 m3 Pasir beton 140,000.00 140,000.00 - 72,800.00 72,800.00
MB.08 0.7800 m3 Koral Beton 150,000.00 150,000.00 - 117,000.00 117,000.00
330,506.50 3,015,390.00 3,345,896.50
Over Head + Profit 10 % : 334,589.65
Jumlah. I : 3,680,486.15
PPN 10 % : 368,048.62
Total : 4,048,534.77
G.26 Pek.Kolom beton bertulang ( 300 kg besi + bks ) m3

Tenaga :
P.04 0.3500 oh Tukang Batu 40,950.00 40,950.00 14,332.50 - 14,332.50
P.06 3.3000 oh Tukang Kayu 40,950.00 40,950.00 135,135.00 - 135,135.00
P.08 2.1000 oh Tukang Besi 40,950.00 40,950.00 85,995.00 - 85,995.00
P.01 7.3000 oh Pekerja 34,760.00 34,760.00 253,748.00 - 253,748.00
P.12 0.2500 oh Mandor 53,330.00 53,330.00 13,332.50 - 13,332.50
Material :
MK.03 0.4000 m3 Kayu Meranti 2,650,000.00 2,650,000.00 - 1,060,000.00 1,060,000.00
BK.03 4.5000 kg Kawat beton 7,400.00 7,400.00 - 33,300.00 33,300.00
BK.02 300.0000 kg Besi beton polos 5,500.00 5,500.00 - 1,650,000.00 1,650,000.00
MK.03 0.1050 m3 Kayu Meranti 2,650,000.00 2,650,000.00 - 278,250.00 278,250.00
MP.03 0.5200 m3 Pasir beton 140,000.00 140,000.00 - 72,800.00 72,800.00
MB.08 0.7800 m3 Koral Beton 150,000.00 150,000.00 - 117,000.00 117,000.00
529,412.80 4,157,060.00 4,686,472.80

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
Over Head + Profit 10 % : 468,647.28
Jumlah. I : 5,155,120.08
PPN 10 % : 515,512.01
Total : 5,670,632.09
G.27 Pek.Water Stop PVC lebar 150 mm m1

Tenaga :
P.01 0.0500 oh Pekerja 34,760.00 34,760.00 1,738.00 - 1,738.00
P.04 0.0300 oh Tukang Batu 40,950.00 40,950.00 1,228.50 - 1,228.50
P.12 0.0020 oh Mandor 53,330.00 53,330.00 106.66 - 106.66
Material :
LL.16 1.0500 m1 Waterstop lebar 150 mm 65,000.00 65,000.00 - 68,250.00 68,250.00
3,214.58 68,250.00 71,464.58
Jumlah. I : 78,611.04
PPN 10 % : 7,861.10
Total : 86,472.14
G.28 Pek.Beton Readymix K.225 Slump 12 cm m1

Tenaga :
P.01 0.6000 oh Pekerja 34,760.00 34,760.00 20,856.00 - 20,856.00
P.04 0.2000 oh Tukang Batu 40,950.00 40,950.00 8,190.00 - 8,190.00
P.12 0.0200 oh Mandor 53,330.00 53,330.00 1,066.60 - 1,066.60
MB.20 1.0000 m3 Sewa pompa & alat bantu 12,700.00 12,700.00 12,700.00 - 12,700.00
Material :
MB.04 1.0000 m3 Beton Readymix K.225 Slump 12 cm 479,000.00 479,000.00 - 479,000.00 479,000.00
47,526.60 479,000.00 526,526.60
Jumlah. I : 579,179.26
PPN 10 % : 57,917.93
Total : 637,097.19
H PEKERJAAN PENUTUP ATAP

H.1 Pek. Pas. Atap Asbes Gelombang (1,80 x 0,92) x 5 mm m2
Tenaga :
P.06 0.0700 oh Tukang Kayu 40,950.00 40,950.00 2,866.50 - 2,866.50
P.01 0.1400 oh Pekerja 34,760.00 34,760.00 4,866.40 - 4,866.40
P.12 0.0070 oh Mandor 53,330.00 53,330.00 373.31 - 373.31
Material :
MA.03 0.7500 lbr Asbes Gelombang 41,000.00 41,000.00 - 30,750.00 30,750.00
BK.16 0.1200 kg Paku Payung 18,000.00 18,000.00 - 2,160.00 2,160.00
8,436.19 32,910.00 41,346.19
Jumlah. I : 45,480.81
PPN 10 % : 4,548.08
Total : 50,028.89
H.2 Pek. Pas. Atap genteng beton m2

Tenaga :
P.06 0.1000 oh Tukang Kayu 40,950.00 40,950.00 4,095.00 - 4,095.00
P.01 0.2000 oh Pekerja 34,760.00 34,760.00 6,952.00 - 6,952.00
P.12 0.0100 oh Mandor 53,330.00 53,330.00 533.30 - 533.30
Material :
MA.04 11.0000 bh Genteng Beton 3,000.00 3,000.00 - 33,000.00 33,000.00
12,051.70 33,295.50 45,347.20
Jumlah. I : 49,881.92
PPN 10 % : 4,988.19
Total : 54,870.11
H.3 Pek. Pas. Atap genteng metal m2

Tenaga :
P.06 0.1000 oh Tukang Kayu 40,950.00 40,950.00 4,095.00 - 4,095.00
P.01 0.2000 oh Pekerja 34,760.00 34,760.00 6,952.00 - 6,952.00
P.12 0.0100 oh Mandor 53,330.00 53,330.00 533.30 - 533.30
Material :
MA.05 1.3000 lbr Genteng Metal MULTI ROOF 145,000.00 145,000.00 - 188,500.00 188,500.00
BK.17 0.0300 kg Paku Anti Karat 35,000.00 35,000.00 - 1,050.00 1,050.00
12,051.70 189,550.00 201,601.70
Jumlah. I : 221,761.87
PPN 10 % : 22,176.19
Total : 243,938.06
H.4 Pek. Pas. Atap sirap m2

Tenaga :
P.06 0.2500 oh Tukang Kayu 40,950.00 40,950.00 10,237.50 - 10,237.50
P.01 0.1660 oh Pekerja 34,760.00 34,760.00 5,770.16 - 5,770.16
P.12 0.0080 oh Mandor 53,330.00 53,330.00 426.64 - 426.64
Material :
MA.06 60.0000 lbr Sirap 500.00 500.00 - 30,000.00 30,000.00
17,612.80 31,970.00 49,582.80
Jumlah. I : 54,541.08
PPN 10 % : 5,454.11
Total : 59,995.19
H.5 Pek. Pas. Nok genteng beton m1

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
Tenaga :
P.06 0.2000 oh Tukang Kayu 40,950.00 40,950.00 8,190.00 - 8,190.00
P.01 0.4000 oh Pekerja 34,760.00 34,760.00 13,904.00 - 13,904.00
P.12 0.0200 oh Mandor 53,330.00 53,330.00 1,066.60 - 1,066.60
Material :
MA.07 3.5000 buah Nok genteng beton 3,300.00 3,300.00 - 11,550.00 11,550.00
MP.02 0.0320 m3 Pasir Pasang 135,000.00 135,000.00 - 4,320.00 4,320.00
MS.06 1.0000 kg Semen Warna 1,700.00 1,700.00 - 1,700.00 1,700.00
24,103.40 25,838.50 49,941.90
Jumlah. I : 54,936.09
PPN 10 % : 5,493.61
Total : 60,429.70
H.6 Pek. Pas. Nok genteng metal m1

Tenaga :
P.06 0.1500 oh Tukang Kayu 40,950.00 40,950.00 6,142.50 - 6,142.50
P.01 0.2500 oh Pekerja 34,760.00 34,760.00 8,690.00 - 8,690.00
P.12 0.0130 oh Mandor 53,330.00 53,330.00 693.29 - 693.29
Material :
MA.08 1.1000 buah Nok genteng metal 45,000.00 45,000.00 - 49,500.00 49,500.00
BK.17 0.0500 kg Paku Anti Karat 35,000.00 35,000.00 - 1,750.00 1,750.00
16,232.89 51,250.00 67,482.89
Jumlah. I : 74,231.18
PPN 10 % : 7,423.12
Total : 81,654.30
H.7 Pek. Pas. Nok Sirap m1

Tenaga :
P.06 0.2500 oh Tukang Kayu 40,950.00 40,950.00 10,237.50 - 10,237.50
P.01 0.1250 oh Pekerja 34,760.00 34,760.00 4,345.00 - 4,345.00
P.12 0.0060 oh Mandor 53,330.00 53,330.00 319.98 - 319.98
Material :
MA.09 0.4000 lbr Seng plat bjls 28 37,800.00 37,800.00 - 15,120.00 15,120.00
BK.04 0.0600 kg Paku biasa 1/2" - 1" 9,850.00 9,850.00 - 591.00 591.00
BK.04 0.0500 kg Paku biasa 2" - 5" 9,850.00 9,850.00 - 492.50 492.50
MK.03 0.0040 m3 Kayu Meranti 2,650,000.00 2,650,000.00 - 10,600.00 10,600.00
16,080.98 26,803.50 42,884.48
Jumlah. I : 47,172.93
PPN 10 % : 4,717.29
Total : 51,890.22
H.8 Pek. Pas. Atap seng gelombang m2

Tenaga :
P.06 0.0600 oh Tukang Kayu 40,950.00 40,950.00 2,457.00 - 2,457.00
P.01 0.1200 oh Pekerja 34,760.00 34,760.00 4,171.20 - 4,171.20
P.12 0.0060 oh Mandor 53,330.00 53,330.00 319.98 - 319.98
Material :
BK.16 0.0200 kg Paku payung 18,000.00 18,000.00 - 360.00 360.00
7,231.02 39,280.00 46,511.02
Jumlah. I : 51,162.12
PPN 10 % : 5,116.21
Total : 56,278.33
H.9 Pek. Pas. Nok seng m1

Tenaga :
P.06 0.0700 oh Tukang Kayu 40,950.00 40,950.00 2,866.50 - 2,866.50
P.01 0.1500 oh Pekerja 34,760.00 34,760.00 5,214.00 - 5,214.00
P.12 0.0060 oh Mandor 53,330.00 53,330.00 319.98 - 319.98
Material :
MA.09 0.3000 lbr Seng plat bjls 28 37,800.00 37,800.00 - 11,340.00 11,340.00
BK.04 0.0400 kg Paku biasa 1/2" - 1" 9,850.00 9,850.00 - 394.00 394.00
8,777.60 11,734.00 20,511.60
Jumlah. I : 22,562.76
PPN 10 % : 2,256.28
Total : 24,819.04
H.10 Pek. Pas. Aluminium foil 1 muka m1

Tenaga :
P.06 0.0500 oh Tukang Kayu 40,950.00 40,950.00 2,047.50 - 2,047.50
P.01 0.1500 oh Pekerja 34,760.00 34,760.00 5,214.00 - 5,214.00
P.12 0.0080 oh Mandor 53,330.00 53,330.00 426.64 - 426.64
Material :
MA.10 1.0500 m2 Aluminium foil 1 Muka 3,500.00 3,500.00 - 3,675.00 3,675.00
7,923.84 3,675.00 11,598.84
Jumlah. I : 12,758.72
PPN 10 % : 1,275.87
Total : 14,034.60
H.11 Pek. Atap genteng palentong super / besar. m1

Tenaga :
P.06 0.0600 oh Tukang Kayu 40,950.00 40,950.00 2,457.00 - 2,457.00

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
P.01 0.1500 oh Pekerja 34,760.00 34,760.00 5,214.00 - 5,214.00
P.12 0.0080 oh Mandor 53,330.00 53,330.00 426.64 - 426.64
Material :
MA.11 12.0000 bh Genteng palentong super 2,500.00 2,500.00 - 30,000.00 30,000.00
8,380.48 30,000.00 38,380.48
Jumlah. I : 42,218.53
PPN 10 % : 4,221.85
Total : 46,440.38
H.12 Pek. Atap genteng bubungan super / besar. m1

Tenaga :
P.06 0.2000 oh Tukang Kayu 40,950.00 40,950.00 8,190.00 - 8,190.00
P.01 0.4000 oh Pekerja 34,760.00 34,760.00 13,904.00 - 13,904.00
P.12 0.0020 oh Mandor 53,330.00 53,330.00 106.66 - 106.66
Material :
MA.12 5.0000 bh Genteng bubung palentong 1,750.00 1,750.00 - 8,750.00 8,750.00
MP.02 0.0320 m3 Pasir Pasang 135,000.00 135,000.00 - 4,320.00 4,320.00
23,143.46 18,830.00 41,973.46
Jumlah. I : 46,170.81
PPN 10 % : 4,617.08
Total : 50,787.89
H.13 Pek. Atap Kanmuri ( Natural ) m2

Tenaga :
P.06 0.1000 oh Tukang Kayu 40,950.00 40,950.00 4,095.00 - 4,095.00
P.01 0.2000 oh Pekerja 34,760.00 34,760.00 6,952.00 - 6,952.00
P.12 0.0050 oh Mandor 53,330.00 53,330.00 266.65 - 266.65
Material :
MA.13 14.4000 bh Genteng Type KM.1 ( Natural ) 6,500.00 6,500.00 - 93,600.00 93,600.00
11,785.05 93,600.00 105,385.05
Jumlah. I : 115,923.56
PPN 10 % : 11,592.36
Total : 127,515.91
H.14 Pek. Atap genteng bubungan Kanmuri ( Natural ) m1

Tenaga :
P.06 0.1500 oh Tukang Kayu 40,950.00 40,950.00 6,142.50 - 6,142.50
P.01 0.2000 oh Pekerja 34,760.00 34,760.00 6,952.00 - 6,952.00
P.12 0.0150 oh Mandor 53,330.00 53,330.00 799.95 - 799.95
Material :
MA.14 3.9000 bh Nock Genteng Type KM.2 ( Natural ) 15,000.00 15,000.00 - 58,500.00 58,500.00
15,308.65 58,500.00 73,808.65
Jumlah. I : 81,189.52
PPN 10 % : 8,118.95
Total : 89,308.47
H.15 Pek. Atap Spandek Hi- Ten t = 0,40 TCT ( 0,35 BMT ) m2
Tenaga :
P.06 0.1000 oh Tukang Kayu 40,950.00 40,950.00 4,095.00 - 4,095.00
P.01 0.2000 oh Pekerja 34,760.00 34,760.00 6,952.00 - 6,952.00
P.12 0.0050 oh Mandor 53,330.00 53,330.00 266.65 - 266.65
Material :
MA.15 1.0000 m2 Atap spandek Hi - Ten t = 0,40 TCT 85,000.00 85,000.00 - 85,000.00 85,000.00
11,785.05 85,000.00 96,785.05
Jumlah. I : 106,463.56
PPN 10 % : 10,646.36
Total : 117,109.91
H.16 Pek. Atap Metal Decrabond m2

Tenaga :
P.06 0.1000 oh Tukang Kayu 40,950.00 40,950.00 4,095.00 - 4,095.00
P.01 0.2000 oh Pekerja 34,760.00 34,760.00 6,952.00 - 6,952.00
P.12 0.0050 oh Mandor 53,330.00 53,330.00 266.65 - 266.65
Material :
MA.16 2.2000 Pcs Atap Metal Decrabond 89,100.00 89,100.00 - 196,020.00 196,020.00
11,785.05 196,020.00 207,805.05
Jumlah. I : 228,585.56
PPN 10 % : 22,858.56
Total : 251,444.11
H.17 Pek. Nock bulat Decrabond m1

Tenaga :
MA.18 1.0000 m1 Upah pemasangan 27,500.00 27,500.00 27,500.00 - 27,500.00
Material :
MA.17 2.7000 Pcs Nock bulat Decrabond 56,250.00 56,250.00 - 151,875.00 151,875.00
27,500.00 151,875.00 179,375.00
Jumlah. I : 197,312.50
PPN 10 % : 19,731.25
Total : 217,043.75
I PEKERJAAN LANGIT-LANGIT / PLAFOND

I.1 Pas. Langit-langit plywood (30 x 60) cm tebal 4 mm m2

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
Tenaga :
P.06 0.1000 oh Tukang Kayu 40,950.00 40,950.00 4,095.00 - 4,095.00
P.01 0.0700 oh Pekerja 34,760.00 34,760.00 2,433.20 - 2,433.20
P.12 0.0035 oh Mandor 53,330.00 53,330.00 186.66 - 186.66
Material :
MBK.09 0.3600 lbr Plywood t. 4 mm 42,500.00 42,500.00 - 15,300.00 15,300.00
BK.18 0.0300 kg Paku triplek 9,500.00 9,500.00 - 285.00 285.00
7,186.26 15,585.00 22,771.26
Jumlah. I : 25,048.38
PPN 10 % : 2,504.84
Total : 27,553.22

Tenaga :
P.06 0.1000 oh Tukang Kayu 40,950.00 40,950.00 4,095.00 - 4,095.00
P.01 0.0700 oh Pekerja 34,760.00 34,760.00 2,433.20 - 2,433.20
P.12 0.0035 oh Mandor 53,330.00 53,330.00 186.66 - 186.66
Material :
7,186.26 20,985.00 28,171.26
Jumlah. I : 30,988.38
PPN 10 % : 3,098.84
Total : 34,087.22

Tenaga :
P.06 0.1000 oh Tukang Kayu 40,950.00 40,950.00 4,095.00 - 4,095.00
P.01 0.0700 oh Pekerja 34,760.00 34,760.00 2,433.20 - 2,433.20
P.12 0.0035 oh Mandor 53,330.00 53,330.00 186.66 - 186.66
Material :
7,186.26 16,222.50 23,408.76
Jumlah. I : 25,749.63
PPN 10 % : 2,574.96
Total : 28,324.59

Tenaga :
P.06 0.1000 oh Tukang Kayu 40,950.00 40,950.00 4,095.00 - 4,095.00
P.01 0.0700 oh Pekerja 34,760.00 34,760.00 2,433.20 - 2,433.20
P.12 0.0035 oh Mandor 53,330.00 53,330.00 186.66 - 186.66
Material :
7,186.26 21,847.50 29,033.76
Jumlah. I : 31,937.13
PPN 10 % : 3,193.71
Total : 35,130.84
I.5 Pas. Langit-langit akustik (60 x 120) cm + rangka alm. m2

Tenaga :
P.06 0.5000 oh Tukang Kayu 40,950.00 40,950.00 20,475.00 - 20,475.00
P.01 0.1500 oh Pekerja 34,760.00 34,760.00 5,214.00 - 5,214.00
P.12 0.0075 oh Mandor 53,330.00 53,330.00 399.98 - 399.98
Material :
PL.29 1.0000 m2 Akustik 60 x 120 cm 97,500.00 97,500.00 - 97,500.00 97,500.00
PL.30 3.6000 m Profil Aluminium T 37,500.00 37,500.00 - 135,000.00 135,000.00
PL.31 1.0000 bh Ramset/Dyna bolt 750.00 750.00 - 750.00 750.00
PL.32 0.1500 kg Kawat seng polos 15,000.00 15,000.00 - 2,250.00 2,250.00
28,445.98 235,500.00 263,945.98
Jumlah. I : 290,340.57
PPN 10 % : 29,034.06
Total : 319,374.63
I.6 Pas. List langit-langit kayu profil m1

Tenaga :
P.06 0.5000 oh Tukang Kayu 40,950.00 40,950.00 20,475.00 - 20,475.00
P.01 0.0500 oh Pekerja 34,760.00 34,760.00 1,738.00 - 1,738.00
P.12 0.0030 oh Mandor 53,330.00 53,330.00 159.99 - 159.99
Material :
MK.07 1.1000 m1 List kayu profil 2,500.00 2,500.00 - 2,750.00 2,750.00
22,608.69 2,848.50 25,457.19
Jumlah. I : 28,002.91
PPN 10 % : 2,800.29
Total : 30,803.20
I.7 Pas. Langit-langit akustik (60 x 120) cm + rangka kayu m2

Tenaga :
P.06 0.4700 oh Tukang Kayu 40,950.00 40,950.00 19,246.50 - 19,246.50
P.01 0.3100 oh Pekerja 34,760.00 34,760.00 10,775.60 - 10,775.60

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
P.12 0.0155 oh Mandor 53,330.00 53,330.00 826.62 - 826.62
Material :
PL.25 1.1000 m 2
Akustik 60 x 120 cm 97,500.00 97,500.00 - 107,250.00 107,250.00
MK.03 0.0270 m3 Kayu meranti 2,650,000.00 2,650,000.00 - 71,550.00 71,550.00
33,064.30 179,391.00 212,455.30
Jumlah. I : 233,700.82
PPN 10 % : 23,370.08
Total : 257,070.91
I.8 Pas. Langit-langit gypsum board tebal 9 mm + rangka m2

Tenaga :
P.06 0.4700 oh Tukang Kayu 40,950.00 40,950.00 19,246.50 - 19,246.50
P.01 0.3100 oh Pekerja 34,760.00 34,760.00 10,775.60 - 10,775.60
P.12 0.0155 oh Mandor 53,330.00 53,330.00 826.62 - 826.62
Material :
PL.24 0.3640 m2 Gypsum Board ( 120x240x9 ) mm 23,650.00 23,650.00 - 8,608.60 8,608.60
PL.26 1.0000 m2 Rangka Hollow + penggantung 27,500.00 27,500.00 - 27,500.00 27,500.00
PL.27 0.1100 kg Paku Skrup 17,000.00 17,000.00 - 1,870.00 1,870.00
33,064.30 37,978.60 71,042.90
Jumlah. I : 78,147.18
PPN 10 % : 7,814.72
Total : 85,961.90
I.9 Pas. Langit-langit asbes ( 1,00x1,00 ) m tebal 3,2 mm m2

kayu borneo.
Tenaga :
P.06 0.3200 oh Tukang Kayu 40,950.00 40,950.00 13,104.00 - 13,104.00
P.01 0.1800 oh Pekerja 34,760.00 34,760.00 6,256.80 - 6,256.80
P.12 0.0090 oh Mandor 53,330.00 53,330.00 479.97 - 479.97
Material :
MK.12 0.0120 m3 kayu borneo balok 1,800,000.00 1,800,000.00 - 21,600.00 21,600.00
PL.28 1.1000 m2 asbes 1,00 x 1,00 m tebal = 3,2 mm 12,500.00 12,500.00 - 13,750.00 13,750.00
21,349.25 35,941.00 57,290.25
Jumlah. I : 63,019.28
PPN 10 % : 6,301.93
Total : 69,321.20
I.10 Pas. Plafond Calsiboard t = 6 mm m2

Tenaga :
P.06 0.3200 oh Tukang Kayu 40,950.00 40,950.00 13,104.00 - 13,104.00
P.01 0.1800 oh Pekerja 34,760.00 34,760.00 6,256.80 - 6,256.80
P.12 0.0090 oh Mandor 53,330.00 53,330.00 479.97 - 479.97
Material :
PL.19 1.0000 m2 Calsiboard t = 6 mm 21,450.00 21,450.00 - 21,450.00 21,450.00
PL.20 12.0000 bh Sekrup Calsiboard 82.50 82.50 - 990.00 990.00
PL.21 1.0000 m2 Rangka hollow 19,250.00 19,250.00 - 19,250.00 19,250.00
PL.22 1.0000 m2 Join Tape + komponen Calsiboard 5,500.00 5,500.00 - 5,500.00 5,500.00
PL.23 1.0000 m2 Plamur permukaan Calsiboard 2,750.00 2,750.00 - 2,750.00 2,750.00
21,349.25 49,940.00 71,289.25
Jumlah. I : 78,418.18
PPN 10 % : 7,841.82
Total : 86,259.99
I.11 Pas. Plafond Gyptile 600x1200x9 mm m2

Tenaga :
P.06 0.3200 oh Tukang Kayu 40,950.00 40,950.00 13,104.00 - 13,104.00
P.01 0.1800 oh Pekerja 34,760.00 34,760.00 6,256.80 - 6,256.80
P.12 0.0090 oh Mandor 53,330.00 53,330.00 479.97 - 479.97
Material :
1.4000 Lbr Panel Gyptile ex Dinogyps 600x1200x9 mm 30,822.00 30,822.00 - 43,150.80 43,150.80
PL.02 0.2400 btg Main Tee CKM 3600x24x38 mm 6,930.00 6,930.00 - 1,663.20 1,663.20
PL.03 1.4000 btg Cross Tee CKM 1200x24x28 mm 9,680.00 9,680.00 - 13,552.00 13,552.00
PL.04 0.2000 btg Wall angle L = 3 m 11,011.00 11,011.00 - 2,202.20 2,202.20
PL.05 7.0000 pcs Main Tee Clip. 825.00 825.00 - 5,775.00 5,775.00
PL.06 7.0000 pcs Rod Drat BWG.8 605.00 605.00 - 4,235.00 4,235.00
PL.07 14.0000 pcs Mur + Ring 1,045.00 1,045.00 - 14,630.00 14,630.00
PL.08 7.0000 pcs Angle Clip 467.50 467.50 - 3,272.50 3,272.50
PL.09 7.0000 pcs Paku Peluru 1,100.00 1,100.00 - 7,700.00 7,700.00
PL.10 12.0000 pcs Concrete nail 110.00 110.00 - 1,320.00 1,320.00
21,349.25 97,500.70 118,849.95
Jumlah. I : 130,734.95
PPN 10 % : 13,073.49
Total : 143,808.44
I.12 Pas. Plafond Gipsum board 600x1200x9 mm

Rangka Main Tee & Cross Tee.
Tenaga :
P.06 0.1800 oh Tukang Kayu 40,950.00 40,950.00 7,371.00 - 7,371.00
P.01 0.0800 oh Pekerja 34,760.00 34,760.00 2,780.80 - 2,780.80
P.12 0.0090 oh Mandor 53,330.00 53,330.00 479.97 - 479.97
Material :
PL.24 1.3889 m2 Gypsum board 600x1200x9 mm 23,650.00 23,650.00 - 32,847.22 32,847.22
PL.02 0.2400 btg Main Tee CKM 3600x24x38 mm 6,930.00 6,930.00 - 1,663.20 1,663.20
PL.03 1.4000 btg Cross Tee CKM 1200x24x28 mm 9,680.00 9,680.00 - 13,552.00 13,552.00

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
PL.04 0.2000 btg Wall angle L = 3 m 11,011.00 11,011.00 - 2,202.20 2,202.20
PL.05 7.0000 pcs Main Tee Clip. 825.00 825.00 - 5,775.00 5,775.00
PL.06 7.0000 pcs Rod Drat BWG.8 605.00 605.00 - 4,235.00 4,235.00
PL.07 14.0000 pcs Mur + Ring 1,045.00 1,045.00 - 14,630.00 14,630.00
PL.08 7.0000 pcs Angle Clip 467.50 467.50 - 3,272.50 3,272.50
PL.09 7.0000 pcs Paku Peluru 1,100.00 1,100.00 - 7,700.00 7,700.00
PL.10 12.0000 pcs Concrete nail 110.00 110.00 - 1,320.00 1,320.00
12,140.25 87,197.12 99,337.37
Jumlah. I : 109,271.11
PPN 10 % : 10,927.11
Total : 120,198.22
J PEKERJAAN BESI DAN ALUMINIUM

J.1 Pas. Rangka atap baja kg
Tenaga :
P.08 0.0060 oh Tukang Besi 40,950.00 40,950.00 245.70 - 245.70
P.01 0.0600 oh Pekerja 34,760.00 34,760.00 2,085.60 - 2,085.60
P.12 0.0003 oh Mandor 53,330.00 53,330.00 16.00 - 16.00
Material :
BK.10 1.1000 kg Baja profil WF 8,900.00 8,900.00 - 9,790.00 9,790.00
MC.06 0.0800 kg Meni besi 22,500.00 22,500.00 - 1,800.00 1,800.00
2,630.14 11,590.00 14,220.14
Jumlah. I : 15,642.15
PPN 10 % : 1,564.22
Total : 17,206.37
J.2 Pas. Pintu besi baja m2

Tenaga :
P.08 1.0500 oh Tukang Besi 40,950.00 40,950.00 42,997.50 - 42,997.50
P.07 0.1050 oh Kepala Tukang Besi 47,140.00 47,140.00 4,949.70 - 4,949.70
P.01 1.0500 oh Pekerja 34,760.00 34,760.00 36,498.00 - 36,498.00
P.12 0.0053 oh Mandor 53,330.00 53,330.00 282.65 - 282.65
Material :
BK.22 1.0000 m2 Pintu besi 750,000.00 750,000.00 - 750,000.00 750,000.00
84,727.85 750,000.00 834,727.85
Jumlah. I : 918,200.63
PPN 10 % : 91,820.06
Total : 1,010,020.70
J.3 Pas. Jendela besi baja m2

Tenaga :
P.08 1.0500 oh Tukang Besi 40,950.00 40,950.00 42,997.50 - 42,997.50
P.01 1.0500 oh Pekerja 34,760.00 34,760.00 36,498.00 - 36,498.00
P.12 0.0053 oh Mandor 53,330.00 53,330.00 282.65 - 282.65
Material :
BK.23 1.0000 m2 Jendela besi 88,000.00 88,000.00 - 88,000.00 88,000.00
84,727.85 88,000.00 172,727.85
Jumlah. I : 190,000.63
PPN 10 % : 19,000.06
Total : 209,000.70
J.4 Pas. Rolling door m2

Tenaga :
P.08 1.5000 oh Tukang Besi 40,950.00 40,950.00 61,425.00 - 61,425.00
P.01 1.0500 oh Pekerja 34,760.00 34,760.00 36,498.00 - 36,498.00
P.12 0.0052 oh Mandor 53,330.00 53,330.00 277.32 - 277.32
Material :
BK.24 1.0000 m2 Roll door 1,000,000.00 1,000,000.00 - 1,000,000.00 1,000,000.00
103,150.02 1,000,000.00 1,103,150.02
Over Head + Profit 10 % : 110,315.00
Jumlah. I : 1,213,465.02
PPN 10 % : 121,346.50
Total : 1,334,811.52
J.5 Pas. Kawat harmonika m2

Tenaga :
P.08 0.1000 oh Tukang Besi 40,950.00 40,950.00 4,095.00 - 4,095.00
P.01 0.1000 oh Pekerja 34,760.00 34,760.00 3,476.00 - 3,476.00
P.12 0.0005 oh Mandor 53,330.00 53,330.00 26.67 - 26.67
Material :
BK.25 1.1000 m2 Kawat Harmonika 25,500.00 25,500.00 - 28,050.00 28,050.00
BK.19 0.0200 kg Paku Biasa 1/2" 9,500.00 9,500.00 - 190.00 190.00
MK.03 0.0018 m3 Kayu Meranti 2,650,000.00 2,650,000.00 - 4,770.00 4,770.00
8,069.07 33,010.00 41,079.07
Jumlah. I : 45,186.97
PPN 10 % : 4,518.70
Total : 49,705.67
J.6 Pas. Kawat nyamuk m2

Tenaga :
P.08 0.1000 oh Tukang Besi 40,950.00 40,950.00 4,095.00 - 4,095.00
P.01 0.1000 oh Pekerja 34,760.00 34,760.00 3,476.00 - 3,476.00
P.12 0.0005 oh Mandor 53,330.00 53,330.00 26.67 - 26.67
Material :
BK.26 1.1000 m2 Kawat Nyamuk 10,800.00 10,800.00 - 11,880.00 11,880.00
BK.19 0.0200 kg Paku Biasa 1/2" 9,500.00 9,500.00 - 190.00 190.00

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
MK.03 0.0018 m3 Kayu Meranti 2,650,000.00 2,650,000.00 - 4,770.00 4,770.00
8,069.07 16,840.00 24,909.07
Jumlah. I : 27,399.97
PPN 10 % : 2,740.00
Total : 30,139.97
J.7 Pas. Kawat kassa m2

Tenaga :
P.08 0.1000 oh Tukang Besi 40,950.00 40,950.00 4,095.00 - 4,095.00
P.01 0.1000 oh Pekerja 34,760.00 34,760.00 3,476.00 - 3,476.00
P.12 0.0005 oh Mandor 53,330.00 53,330.00 26.67 - 26.67
Material :
BK.27 1.1000 m2 Kawat Kassa 12,000.00 12,000.00 - 13,200.00 13,200.00
BK.19 0.0200 kg Paku Biasa 1/2" 9,500.00 9,500.00 - 190.00 190.00
MK.03 0.0018 m3 Kayu Meranti 2,650,000.00 2,650,000.00 - 4,770.00 4,770.00
8,069.07 18,160.00 26,229.07
Jumlah. I : 28,851.97
PPN 10 % : 2,885.20
Total : 31,737.17
J.8 Pek.Canal C.125X50X20X3,2 kg

Tenaga :
P.08 1.200 oh Tukang Besi 40,950.00 40,950.00 49,140.00 - 49,140.00
P.01 2.400 oh - Pekerja 34,760.00 34,760.00 83,424.00 - 83,424.00
P.12 0.600 oh - Mandor 53,330.00 53,330.00 31,998.00 - 31,998.00
Material :
BK.06 110.000 kg - Canal C.125x50x20x3,2. 8,500.00 8,500.00 - 935,000.00 935,000.00
MC.20 110.000 kg - Pek.Pengecatan. 750.00 750.00 - 82,500.00 82,500.00
BK.20 15.000 btg - Kawat Las.AW.SE.6013. 1,500.00 1,500.00 - 22,500.00 22,500.00
221,130.00 1,040,000.00 1,261,130.00
Over Head + Profit 10 % : 126,113.00
Jumlah. I : 1,387,243.00
PPN 10 % : 138,724.30
Total : 1,525,967.30
Harga per kg : 15,259.67
J.9 Pek.besi L.70X70X7 kg

Tenaga :
P.08 1.200 oh Tukang Besi 40,950.00 40,950.00 49,140.00 - 49,140.00
P.01 2.400 oh Pekerja 34,760.00 34,760.00 83,424.00 - 83,424.00
P.12 0.600 oh Mandor 53,330.00 53,330.00 31,998.00 - 31,998.00
Material :
BK.08 110.000 kg - Besi L.70x70x7. 8,800.00 8,800.00 - 968,000.00 968,000.00
221,130.00 1,073,000.00 1,294,130.00
Over Head + Profit 10 % : 129,413.00
Jumlah. I : 1,423,543.00
PPN 10 % : 142,354.30
Total : 1,565,897.30
J.10 Pek.besi plate t = 12 mm kg

Tenaga :
P.08 1.200 oh Tukang Besi 40,950.00 40,950.00 49,140.00 - 49,140.00
P.01 2.400 oh - Pekerja 34,760.00 34,760.00 83,424.00 - 83,424.00
P.12 0.600 oh - Mandor 53,330.00 53,330.00 31,998.00 - 31,998.00
Material :
BK.07 110.000 kg - Base Plate t = 12 mm. 8,800.00 8,800.00 - 968,000.00 968,000.00
221,130.00 1,073,000.00 1,294,130.00
Over Head + Profit 10 % : 129,413.00
Jumlah. I : 1,423,543.00
PPN 10 % : 142,354.30
Total : 1,565,897.30
J.11 Pek.plat t = 8 mm kg
Tenaga :
P.08 1.200 oh Tukang Besi 40,950.00 40,950.00 49,140.00 - 49,140.00
P.01 2.400 oh - Pekerja 34,760.00 34,760.00 83,424.00 - 83,424.00
P.12 0.600 oh - Mandor 53,330.00 53,330.00 31,998.00 - 31,998.00
Material :
BK.07 110.000 kg - Plate t = 8 mm. 8,800.00 8,800.00 - 968,000.00 968,000.00
221,130.00 1,073,000.00 1,294,130.00
Over Head + Profit 10 % : 129,413.00
Jumlah. I : 1,423,543.00
PPN 10 % : 142,354.30
Total : 1,565,897.30
J.12 Pek.pipa Shedule 40 kg

Tenaga :
P.08 1.200 oh Tukang Besi 40,950.00 40,950.00 49,140.00 - 49,140.00
P.01 2.400 oh - Pekerja 34,760.00 34,760.00 83,424.00 - 83,424.00

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
P.12 0.600 oh - Mandor 53,330.00 53,330.00 31,998.00 - 31,998.00
Material :
PP.21 110.000 kg - Pipa Schedule 40. 7,600.00 7,600.00 - 836,000.00 836,000.00
221,130.00 941,000.00 1,162,130.00
Over Head + Profit 10 % : 116,213.00
Jumlah. I : 1,278,343.00
PPN 10 % : 127,834.30
Total : 1,406,177.30
J.13 Pek. Angkur M.22 mm ( P = 300 ) bh

Tenaga :
LL.37 1.000 bh Upah pasang angkur 2,500.00 2,500.00 2,500.00 2,500.00
Material :
LL.38 1.000 bh Angkur 4 dia.19 mm ( P = 300 ) 22,500.00 22,500.00 22,500.00 22,500.00
LL.39 1.000 bh Chemical angkur 2,750.00 2,750.00 2,750.00 2,750.00
2,500.00 25,250.00 27,750.00
Jumlah. I : 30,525.00
PPN 10 % : 3,052.50
Total : 33,577.50
J.14 Pek.Tie Rod / ikatan angin dia.10 mm kg

Tenaga :
LL.40 1.000 kg Upah pabrikasi (senei) 2,500.00 2,500.00 2,500.00 - 2,500.00
LL.41 1.000 kg Upah stel 500.00 500.00 500.00 - 500.00
Material :
MC.20 1.000 kg Zingkromate 750.00 750.00 - 750.00 750.00
3,000.00 6,250.00 9,250.00
Jumlah. I : 10,175.00
PPN 10 % : 1,017.50
Total : 11,192.50
J.15 Pek. Walter Mur. bh

Tenaga :
LL.42 1.000 kg Upah pasang 1,000.00 1,000.00 1,000.00 - 1,000.00
Material :
LL.43 1.000 kg Walter Mur 14,500.00 14,500.00 - 14,500.00 14,500.00
1,000.00 14,500.00 15,500.00
Jumlah. I : 17,050.00
PPN 10 % : 1,705.00
Total : 18,755.00
J.16 Pek.Mur Baut dia.12 mm bh

Tenaga :
1.000 kg Upah pasang 500.00 500.00 500.00 500.00
Material :
1.000 kg Pek.Mur Baut dia.12 mm 1,750.00 1,750.00 1,750.00 1,750.00
500.00 1,750.00 2,250.00
Jumlah. I : 2,475.00
PPN 10 % : 247.50
Total : 2,722.50
J.17 Pek. Grouting ttk

Tenaga :
1.000 ttk Upah pasang 5,000.00 5,000.00 5,000.00 5,000.00
Material :
1.000 ttk Grouting 22,500.00 22,500.00 22,500.00 22,500.00
5,000.00 22,500.00 27,500.00
Jumlah. I : 30,250.00
PPN 10 % : 3,025.00
Total : 33,275.00
J.18 Pek.Kusen ( Fire Door ) unit

Tenaga :
1.000 ls Upah pasang + instal hadwere 2,500.00 2,500.00 2,500.00 - 2,500.00
Material :
1.000 unit Kusen besi & daun pintu 3,100,000.00 3,100,000.00 - 3,100,000.00 3,100,000.00
1.000 unit locset Wilka 950,000.00 950,000.00 - 950,000.00 950,000.00
1.000 unit Door Closer DORMA TS73VF/EN 2-4/SILVER 750,000.00 750,000.00 - 750,000.00 750,000.00
1.000 unit hinge Gracia 150,000.00 150,000.00 - 150,000.00 150,000.00
3.700 m2 Cat duko 95,000.00 95,000.00 - 351,500.00 351,500.00
2,500.00 5,301,500.00 5,304,000.00
Over Head + Profit 10 % : 530,400.00
Jumlah. I : 5,834,400.00
PPN 10 % : 583,440.00
Total : 6,417,840.00
K PEKERJAAN PENUTUP LANTAI DAN DINDING

K.1 Pas. Lantai keramik 10 x 20 cm Ex.Roman m2
Tenaga :
P.04 0.3500 oh Tukang Batu 40,950.00 40,950.00 14,332.50 - 14,332.50
P.01 0.6200 oh Pekerja 34,760.00 34,760.00 21,551.20 - 21,551.20
P.12 0.0300 oh Mandor 53,330.00 53,330.00 1,599.90 - 1,599.90
Material :
ML.02 50.0000 bh Keramik 10 x 20 cm Ex.Roman 1,200.00 1,200.00 - 60,000.00 60,000.00
MS.06 1.5000 kg Semen warna 1,700.00 1,700.00 - 2,550.00 2,550.00

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
MP.02 0.0420 m3 Pasir pasang 135,000.00 135,000.00 - 5,670.00 5,670.00
39,133.50 76,413.60 115,547.10
Jumlah. I : 127,101.81
PPN 10 % : 12,710.18
Total : 138,656.52
K.2 Pas. Plint keramik 10 x 20 cm m2

Tenaga :
P.04 0.0900 oh Tukang Batu 40,950.00 40,950.00 3,685.50 - 3,685.50
P.01 0.0900 oh Pekerja 34,760.00 34,760.00 3,128.40 - 3,128.40
P.12 0.0045 oh Mandor 53,330.00 53,330.00 239.99 - 239.99
Material :
ML.02 5.0000 bh Keramik 10 x 20 cm 1,200.00 1,200.00 - 6,000.00 6,000.00
MS.06 0.1000 kg Semen warna 1,700.00 1,700.00 - 170.00 170.00
MP.02 0.0032 m3 Pasir pasang 135,000.00 135,000.00 - 432.00 432.00
7,478.15 7,790.00 15,268.15
Jumlah. I : 16,794.96
PPN 10 % : 1,679.50
Total : 18,474.46

Tenaga :
P.04 0.3500 oh Tukang Batu 40,950.00 40,950.00 14,332.50 - 14,332.50
P.01 0.6200 oh Pekerja 34,760.00 34,760.00 21,551.20 - 21,551.20
P.12 0.0300 oh Mandor 53,330.00 53,330.00 1,599.90 - 1,599.90
Material :
MS.02 0.0420 kg Semen Tiga Roda @ 50 kg 720.00 720.00 - 30.24 30.24
MS.06 1.5000 kg Semen warna 1,700.00 1,700.00 - 2,550.00 2,550.00
MP.02 0.0420 m3 Pasir pasang 135,000.00 135,000.00 - 5,670.00 5,670.00
39,133.50 61,050.24 100,183.74
Jumlah. I : 110,202.11
PPN 10 % : 11,020.21
Total : 121,222.33
K.4 Pas. Lantai keramik 20 x 20 cm Ex.Roman. m2

Tenaga :
P.04 0.3500 oh Tukang Batu 40,950.00 40,950.00 14,332.50 - 14,332.50
P.01 0.6200 oh Pekerja 34,760.00 34,760.00 21,551.20 - 21,551.20
P.12 0.0300 oh Mandor 53,330.00 53,330.00 1,599.90 - 1,599.90
Material :
ML.04 25.0000 bh Keramik 20 x 20 cm Ex.Roman. 2,000.00 2,000.00 - 50,000.00 50,000.00
MS.06 1.5000 kg Semen warna 1,700.00 1,700.00 - 2,550.00 2,550.00
MP.02 0.0420 m3 Pasir pasang 135,000.00 135,000.00 - 5,670.00 5,670.00
39,133.50 66,413.60 105,547.10
Jumlah. I : 116,101.81
PPN 10 % : 11,610.18
Total : 127,711.99

Tenaga :
P.04 0.3500 oh Tukang Batu 40,950.00 40,950.00 14,332.50 - 14,332.50
P.01 0.6200 oh Pekerja 34,760.00 34,760.00 21,551.20 - 21,551.20
P.12 0.0300 oh Mandor 53,330.00 53,330.00 1,599.90 - 1,599.90
Material :
MS.06 1.5000 kg Semen warna 1,700.00 1,700.00 - 2,550.00 2,550.00
MP.02 0.0420 m3 Pasir pasang 135,000.00 135,000.00 - 5,670.00 5,670.00
39,133.50 52,413.60 91,547.10
Jumlah. I : 100,701.81
PPN 10 % : 10,070.18
Total : 110,771.99

Tenaga :
P.04 0.3500 oh Tukang Batu 40,950.00 40,950.00 14,332.50 - 14,332.50
P.01 0.6200 oh Pekerja 34,760.00 34,760.00 21,551.20 - 21,551.20
P.12 0.0300 oh Mandor 53,330.00 53,330.00 1,599.90 - 1,599.90
Material :
MS.06 1.5000 kg Semen warna 1,700.00 1,700.00 - 2,550.00 2,550.00
MP.02 0.0420 m3 Pasir pasang 135,000.00 135,000.00 - 5,670.00 5,670.00
39,133.50 96,413.60 135,547.10
Jumlah. I : 149,101.81
PPN 10 % : 14,910.18
Total : 164,011.99
K.7 Pas. Dinding keramik 10 x 20 cm Ex.Roman m2

Tenaga :
P.04 0.4500 oh Tukang Batu 40,950.00 40,950.00 18,427.50 - 18,427.50

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
P.01 0.6000 oh Pekerja 34,760.00 34,760.00 20,856.00 - 20,856.00
P.12 0.0300 oh Mandor 53,330.00 53,330.00 1,599.90 - 1,599.90
Material :
MS.06 1.5000 kg Semen warna 1,700.00 1,700.00 - 2,550.00 2,550.00
MP.02 0.0180 m3 Pasir pasang 135,000.00 135,000.00 - 2,430.00 2,430.00
43,004.70 71,676.00 114,680.70
Jumlah. I : 126,148.77
PPN 10 % : 12,614.88
Total : 138,763.65
K.8 Pas. Dinding keramik 20 x 20 cm Ex.Roman m2

Tenaga :
P.04 0.1000 oh Tukang Batu 40,950.00 40,950.00 4,095.00 - 4,095.00
P.01 0.6000 oh Pekerja 34,760.00 34,760.00 20,856.00 - 20,856.00
P.12 0.0300 oh Mandor 53,330.00 53,330.00 1,599.90 - 1,599.90
Material :
MS.06 1.5000 kg Semen warna 1,700.00 1,700.00 - 2,550.00 2,550.00
MP.02 0.0180 m3 Pasir pasang 135,000.00 135,000.00 - 2,430.00 2,430.00
28,672.20 61,676.00 90,348.20
Jumlah. I : 99,383.02
PPN 10 % : 9,938.30
Total : 109,321.32
K.9 Pas. Dinding bata klinker 5 x 5 x 24 cm m2

Tenaga :
P.04 0.3500 oh Tukang Batu 40,950.00 40,950.00 14,332.50 - 14,332.50
P.01 0.6200 oh Pekerja 34,760.00 34,760.00 21,551.20 - 21,551.20
P.12 0.0300 oh Mandor 53,330.00 53,330.00 1,599.90 - 1,599.90
Material :
MB.21 80.0000 bh Bata Klinker 3,500.00 3,500.00 - 280,000.00 280,000.00
MP.02 0.0250 m3 Pasir pasang 135,000.00 135,000.00 - 3,375.00 3,375.00
39,133.50 292,331.80 331,465.30
Jumlah. I : 364,611.83
PPN 10 % : 36,461.18
Total : 401,073.01
K.10 Pas. Floor hardener m2

Tenaga :
P.04 0.1200 oh Tukang Batu 40,950.00 40,950.00 4,914.00 - 4,914.00
P.01 0.1200 oh Pekerja 34,760.00 34,760.00 4,171.20 - 4,171.20
P.12 0.0060 oh Mandor 53,330.00 53,330.00 319.98 - 319.98
Material :
ML.10 3.0000 kg Floor Hardener ex. SIKA 8,000.00 8,000.00 - 24,000.00 24,000.00
9,970.86 24,000.00 33,970.86
Jumlah. I : 37,367.95
PPN 10 % : 3,736.79
Total : 41,104.74
K.11 Pas. Plint kayu 2 x 10 cm m2

Tenaga :
P.04 0.1200 oh Tukang Batu 40,950.00 40,950.00 4,914.00 - 4,914.00
P.01 0.1200 oh Pekerja 34,760.00 34,760.00 4,171.20 - 4,171.20
P.12 0.0060 oh Mandor 53,330.00 53,330.00 319.98 - 319.98
Material :
MK.06 0.0024 m3 Papan kayu Bangkirai 1,850,000.00 1,850,000.00 - 4,440.00 4,440.00
BK.28 0.0500 kg Paku skrup 3,5" 25,000.00 25,000.00 - 1,250.00 1,250.00
9,970.86 5,690.00 15,660.86
Jumlah. I : 17,226.95
PPN 10 % : 1,722.69
Total : 18,949.64

Tenaga :
P.04 0.3500 oh Tukang Batu 40,950.00 40,950.00 14,332.50 - 14,332.50
P.01 0.6200 oh Pekerja 34,760.00 34,760.00 21,551.20 - 21,551.20
P.12 0.0300 oh Mandor 53,330.00 53,330.00 1,599.90 - 1,599.90
Material :
ML.07 12.0000 bh Keramik 30 x 30 cm Ex Roman 3,750.00 3,750.00 - 45,000.00 45,000.00
MS.06 2.0000 kg Semen warna 1,700.00 1,700.00 - 3,400.00 3,400.00
MP.02 0.0390 m3 Pasir pasang 135,000.00 135,000.00 - 5,265.00 5,265.00
39,133.50 63,853.00 102,986.50
Jumlah. I : 113,285.15
PPN 10 % : 11,328.52
Total : 124,613.67
K.13 Pas. Lantai ubin granito uk. 40 x 40 cm m2

Tenaga :
P.04 0.1200 oh Tukang Batu 40,950.00 40,950.00 4,914.00 - 4,914.00

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
P.01 0.2500 oh Pekerja 34,760.00 34,760.00 8,690.00 - 8,690.00
P.12 0.0125 oh Mandor 53,330.00 53,330.00 666.63 - 666.63
Material :
ML.18 6.9300 bh Granito 40x40 ( Unpolish ) Colour 14,464.00 14,464.00 - 100,235.52 100,235.52
MS.06 1.3000 kg Semen warna 1,700.00 1,700.00 - 2,210.00 2,210.00
MP.02 0.0215 m3 Pasir pasang 135,000.00 135,000.00 - 2,902.50 2,902.50
14,836.31 112,404.02 127,240.33
Jumlah. I : 139,964.36
PPN 10 % : 13,996.44
Total : 153,960.79
K.14 Pas. Lantai ubin granito uk. 30 x 30 cm m2

Tenaga :
P.04 0.1250 oh Tukang Batu 40,950.00 40,950.00 5,118.75 - 5,118.75
P.01 0.2600 oh Pekerja 34,760.00 34,760.00 9,037.60 - 9,037.60
P.12 0.0130 oh Mandor 53,330.00 53,330.00 693.29 - 693.29
Material :
ML.16 11.8700 bh Granito 30x30 ( Unpolish ) Colour 12,323.27 12,323.27 - 146,277.25 146,277.25
MS.06 1.5000 kg Semen warna 1,700.00 1,700.00 - 2,550.00 2,550.00
MP.02 0.0215 m3 Pasir pasang 135,000.00 135,000.00 - 2,902.50 2,902.50
20,742.14 158,929.75 179,671.89
Jumlah. I : 197,639.08
PPN 10 % : 19,763.91
Total : 217,402.98
K.15 Pas. Lantai ubin teraso uk. 30 x 30 cm m2

Tenaga :
P.04 0.1250 oh Tukang Batu 40,950.00 40,950.00 5,118.75 - 5,118.75
P.01 0.2600 oh Pekerja 34,760.00 34,760.00 9,037.60 - 9,037.60
P.12 0.0130 oh Mandor 53,330.00 53,330.00 693.29 - 693.29
Material :
ML.34 11.1100 bh Ubin teraso uk. 30 x 30 cm 12,500.00 12,500.00 - 138,875.00 138,875.00
MS.06 1.5400 kg Semen warna 1,700.00 1,700.00 - 2,618.00 2,618.00
MP.02 0.0215 m3 Pasir pasang 135,000.00 135,000.00 - 2,902.50 2,902.50
20,742.14 151,595.50 172,337.64
Jumlah. I : 189,571.40
PPN 10 % : 18,957.14
Total : 208,528.54
K.16 Pas. Lantai ubin teraso uk. 40 x 40 cm m2

Tenaga :
P.04 0.1300 oh Tukang Batu 40,950.00 40,950.00 5,323.50 - 5,323.50
P.01 0.2700 oh Pekerja 34,760.00 34,760.00 9,385.20 - 9,385.20
P.12 0.0135 oh Mandor 53,330.00 53,330.00 719.96 - 719.96
Material :
ML.35 6.2500 bh Ubin teraso uk. 40 x 40 cm 14,500.00 14,500.00 - 90,625.00 90,625.00
MS.06 0.9000 kg Semen warna 1,700.00 1,700.00 - 1,530.00 1,530.00
MP.02 0.0215 m3 Pasir pasang 135,000.00 135,000.00 - 2,902.50 2,902.50
21,556.86 101,393.50 122,950.36
Jumlah. I : 135,245.39
PPN 10 % : 13,524.54
Total : 148,769.93
K.17 Pas. Floor Deck ( Hi-Ten G.550 t = 0,75 mm ) m2

Tenaga :
P.08 0.1000 oh Tukang Besi 40,950.00 40,950.00 4,095.00 - 4,095.00
P.01 0.2000 oh Pekerja 34,760.00 34,760.00 6,952.00 - 6,952.00
P.12 0.0140 oh Mandor 53,330.00 53,330.00 746.62 - 746.62
Material :
LL.28 1.0000 m2 Bondek 117,500.00 117,500.00 - 117,500.00 117,500.00
12,547.86 117,500.00 130,047.86
Jumlah. I : 143,052.65
PPN 10 % : 14,305.26
Total : 157,357.91
K.18 Pas.Waterproofing dak / atap beton m2

Tenaga :
P.04 0.2500 oh Tukang Batu 40,950.00 40,950.00 10,237.50 - 10,237.50
P.12 0.0250 oh Mandor 53,330.00 53,330.00 1,333.25 - 1,333.25
Material :
LL.25 1.0000 m² Waterproofing ( Ekogum - Betek ) 32,500.00 32,500.00 - 32,500.00 32,500.00
LL.26 1.0000 m² Self aditive membrane 37,500.00 37,500.00 - 37,500.00 37,500.00
13,927.75 70,000.00 83,927.75
Jumlah. I : 92,320.53
PPN 10 % : 9,232.05
Total : 101,552.58
K.19 Pas.Waterproofing Coating ( KM / WC & Ground Tank ) m2

Tenaga :
P.04 0.1250 oh Tukang Batu 40,950.00 40,950.00 5,118.75 - 5,118.75

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
P.12 0.0125 oh Mandor 53,330.00 53,330.00 666.63 - 666.63
Material :
LL.27 1.0000 m² Clementitious ( bahan additive ) 37,500.00 37,500.00 - 37,500.00 37,500.00
6,963.88 37,500.00 44,463.88
Jumlah. I : 48,910.26
PPN 10 % : 4,891.03
Total : 53,801.29
K.20 Pas.Peredam Suara Ruang Genset m2

Tenaga :
P.04 0.6200 oh Tukang Batu 40,950.00 40,950.00 25,389.00 - 25,389.00
P.01 0.8200 oh Pekerja 34,760.00 34,760.00 28,503.20 - 28,503.20
P.12 0.0650 oh Mandor 53,330.00 53,330.00 3,466.45 - 3,466.45
Material :
LL.21 1.0500 m² Glass wool 45,000.00 45,000.00 - 47,250.00 47,250.00
LL.22 1.0500 m² Kawat ayam 12,500.00 12,500.00 - 13,125.00 13,125.00
LL.23 0.2600 kg Paku payung 17,500.00 17,500.00 - 4,550.00 4,550.00
LL.24 1.0500 m² Kain Sintetis 35,000.00 35,000.00 - 36,750.00 36,750.00
62,072.65 101,675.00 163,747.65
Jumlah. I : 180,122.42
PPN 10 % : 18,012.24
Total : 198,134.66
K.21 Pas.Pasang lantai karpet. m2

Tenaga :
P.04 0.1700 oh Tukang Batu 40,950.00 40,950.00 6,961.50 - 6,961.50
P.01 0.1700 oh Pekerja 34,760.00 34,760.00 5,909.20 - 5,909.20
P.12 0.0085 oh Mandor 53,330.00 53,330.00 453.31 - 453.31
Material :
LL.20 1.0500 m² Carpet 45,000.00 45,000.00 - 47,250.00 47,250.00
LL.19 0.3500 kg Lem Vinyl 14,500.00 14,500.00 - 5,075.00 5,075.00
14,125.39 52,325.00 66,450.39
Jumlah. I : 73,095.42
PPN 10 % : 7,309.54
Total : 80,404.97
K.22 Pas.Pasang lantai Parquette Jati. m2

Tenaga :
P.04 0.3500 oh Tukang Batu 40,950.00 40,950.00 14,332.50 - 14,332.50
P.01 0.6500 oh Pekerja 34,760.00 34,760.00 22,594.00 - 22,594.00
P.12 0.0325 oh Mandor 53,330.00 53,330.00 1,733.23 - 1,733.23
Material :
LL.18 1.0500 m² Parquet Jati 170,000.00 170,000.00 - 178,500.00 178,500.00
LL.19 0.3500 kg Lem Vinyl 14,500.00 14,500.00 - 5,075.00 5,075.00
40,309.63 183,575.00 223,884.63
Jumlah. I : 246,273.09
PPN 10 % : 24,627.31
Total : 24,627.31
K.23 Pas.Pasang Under Layer t = 6 mm m2

Tenaga :
P.04 0.1200 oh Tukang Batu 40,950.00 40,950.00 4,914.00 - 4,914.00
P.01 0.1200 oh Pekerja 34,760.00 34,760.00 4,171.20 - 4,171.20
P.03 0.0120 oh Kepala Tukang 47,140.00 47,140.00 565.68 - 565.68
P.12 0.0060 oh Mandor 53,330.00 53,330.00 319.98 - 319.98
Material :
LL.17 1.0500 m² Underlayer t = 6 mm / rubber corrucated 17,500.00 17,500.00 - 18,375.00 18,375.00
9,970.86 18,375.00 28,345.86
Jumlah. I : 31,180.45
PPN 10 % : 3,118.04
Total : 34,298.49
K.24 Pas.Pasang dinding batu tempel hitam m2

Tenaga :
P.04 0.3500 oh Tukang Batu 40,950.00 40,950.00 14,332.50 - 14,332.50
P.01 0.6200 oh Pekerja 34,760.00 34,760.00 21,551.20 - 21,551.20
P.12 0.0300 oh Mandor 53,330.00 53,330.00 1,599.90 - 1,599.90
Material :
MB.20 1.0500 m² Batu tempel hitam 75,000.00 75,000.00 - 78,750.00 78,750.00
MP.02 0.0350 m² Pasir pasang 135,000.00 135,000.00 - 4,725.00 4,725.00
39,133.50 91,935.00 131,068.50
Jumlah. I : 144,175.35
PPN 10 % : 14,417.54
Total : 158,592.89
K.25 Pas. Dinding keramik 15 x 15 cm m2

Tenaga :
P.04 0.4500 oh Tukang Batu 40,950.00 40,950.00 18,427.50 - 18,427.50
P.01 0.6000 oh Pekerja 34,760.00 34,760.00 20,856.00 - 20,856.00
P.12 0.0300 oh Mandor 53,330.00 53,330.00 1,599.90 - 1,599.90
Material :
45.0000 bh Keramik 15 x 15 cm 750.00 750.00 - 33,750.00 33,750.00
MS.06 1.5000 kg Semen warna 1,700.00 1,700.00 - 2,550.00 2,550.00
MP.02 0.0180 m3 Pasir pasang 135,000.00 135,000.00 - 2,430.00 2,430.00

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
43,004.70 45,426.00 88,430.70
Jumlah. I : 97,273.77
PPN 10 % : 9,727.38
Total : 107,001.15
K.26 Pas. Dinding Granit Dry System. m2

Tenaga :
1.0000 ls 0ngkos pasang 75,000.00 75,000.00 75,000.00 - 75,000.00
1.0000 ls peralatan 1,250.00 1,250.00 1,250.00 - 1,250.00
Material :
1.1000 m2 granit polished ex India 850,000.00 850,000.00 - 935,000.00 935,000.00
1.0000 ls braket 75,000.00 75,000.00 - 75,000.00 75,000.00
4.4000 m1 sealant 9,500.00 9,500.00 - 41,800.00 41,800.00
76,250.00 1,051,800.00 1,128,050.00
Over Head + Profit 10 % : 112,805.00
Jumlah. I : 1,240,855.00
PPN 10 % : 11,280.50
Total : 1,252,135.50
K.27 Pas. Dinding Kaca Tempered t = 8 mm m2

Tenaga :
1.0000 ls 0ngkos pasang 125,000.00 125,000.00 125,000.00 - 125,000.00
1.0000 ls Aksesories & alat bantu 25,000.00 25,000.00 25,000.00 - 25,000.00
Material :
1.1000 m2 Kaca Tempered t = 8 mm ex Asahimas 280,000.00 280,000.00 - 308,000.00 308,000.00
1.0000 ls Frame / Fiting & Acsesories 135,000.00 135,000.00 - 135,000.00 135,000.00
150,000.00 443,000.00 593,000.00
Jumlah. I : 652,300.00
PPN 10 % : 65,230.00
Total : 717,530.00
K.28 Pas. Dinding Frintted Glass t = 8 mm ( Kaca Motif ) m2

Tenaga :
1.0000 ls 0ngkos pasang 75,000.00 75,000.00 75,000.00 - 75,000.00
Material :
1.0000 m2 Frinted process 200,000.00 200,000.00 - 200,000.00 200,000.00
KC.02 1.0000 m2 Frinted Glass t = 8 mm ex Asahimas 280,000.00 280,000.00 - 280,000.00 280,000.00
1.0000 ls Frame / Fiting & Acsesories 135,000.00 135,000.00 - 135,000.00 135,000.00
95,000.00 615,000.00 710,000.00
Jumlah. I : 781,000.00
PPN 10 % : 78,100.00
Total : 859,100.00
K.29 Pas. Cladding Alumunium Composite. m2

Tenaga :
1.0000 ls 0ngkos pasang 210,000.00 210,000.00 210,000.00 - 210,000.00
Material :
LL.05 1.2000 m2 Alumunium composite ex Alucobond 400,000.00 400,000.00 - 480,000.00 480,000.00
1.0000 m 2
Rangka alumunium composite 100,000.00 100,000.00 - 100,000.00 100,000.00
225,000.00 580,000.00 805,000.00
Jumlah. I : 885,500.00
PPN 10 % : 88,550.00
Total : 885,500.00
K.30 Pas. Curtain Wall ( Rangka Alumunium ) m2

Tenaga :
1.0000 ls 0ngkos pasang 75,000.00 75,000.00 75,000.00 - 75,000.00
Material :
KC.01 0.5500 m2 Kaca Stopsol Asahimas t = 8 mm 335,000.00 335,000.00 - 184,250.00 184,250.00
LL.05 0.5500 m 2
Alumunium Composite panel Ex Alucobond 400,000.00 400,000.00 - 220,000.00 220,000.00
1.0000 m2 Rangka alumunium Curtain Wall 200,000.00 200,000.00 - 200,000.00 200,000.00
125,000.00 604,250.00 729,250.00
Jumlah. I : 802,175.00
PPN 10 % : 80,217.50
Total : 882,392.50
K.31 Pas.Paving block t = 8 cm ( Berwarna ) m2

Tenaga :
P.04 0.5000 Tukang Batu 40,950.00 40,950.00 20,475.00 - 20,475.00
P.03 0.0500 Kepala Tukang batu 47,140.00 47,140.00 2,357.00 - 2,357.00
P.01 0.5000 Pekerja 34,760.00 34,760.00 17,380.00 - 17,380.00
P.12 0.0300 Mandor 53,330.00 53,330.00 1,599.90 - 1,599.90
Material :
MPV.01 39.0000 Paving block t = 8 cm ( Berwarna ) bh 2,769.23 2,769.23 - 108,000.00 108,000.00
MP.01 0.1100 Pasir Urug m3 90,000.00 90,000.00 - 9,900.00 9,900.00
41,811.90 117,900.00 159,711.90
Jumlah. I : 175,683.09
PPN 10 % : 17,568.31
Total : 193,251.40
K.32 Pas.Paving block t = 8 cm ( Abu - abu ) m2

Tenaga :
P.04 0.5000 Tukang Batu 40,950.00 40,950.00 20,475.00 - 20,475.00
P.01 0.5000 Pekerja 34,760.00 34,760.00 17,380.00 - 17,380.00
P.12 0.0300 Mandor 53,330.00 53,330.00 1,599.90 - 1,599.90
Material :

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
MPV.02 39.0000 Paving block t = 8 cm ( abu - abu ) bh 2,179.49 2,179.49 - 85,000.00 85,000.00
MP.01 0.1100 Pasir Urug m3 90,000.00 90,000.00 - 9,900.00 9,900.00
41,811.90 94,900.00 136,711.90
Jumlah. I : 150,383.09
PPN 10 % : 15,038.31
Total : 165,421.40
K.33 Pas.Paving block t = 6 cm ( Berwarna ) m2

Tenaga :
P.04 0.5000 Tukang Batu 40,950.00 40,950.00 20,475.00 - 20,475.00
P.01 0.5000 Pekerja 34,760.00 34,760.00 17,380.00 - 17,380.00
P.12 0.0300 Mandor 53,330.00 53,330.00 1,599.90 - 1,599.90
Material :
MPV.03 39.0000 Paving block t = 6 cm ( Berwarna ) bh 2,769.23 2,769.23 - 108,000.00 108,000.00
MP.01 0.1100 Pasir Urug m3 90,000.00 90,000.00 - 9,900.00 9,900.00
41,811.90 117,900.00 159,711.90
Jumlah. I : 175,683.09
PPN 10 % : 17,568.31
Total : 193,251.40
K.34 Pas.Paving block t = 6 cm ( abu - abu ) m2

Tenaga :
P.04 0.5000 Tukang Batu 40,950.00 40,950.00 20,475.00 - 20,475.00
P.01 0.5000 Pekerja 34,760.00 34,760.00 17,380.00 - 17,380.00
P.12 0.0300 Mandor 53,330.00 53,330.00 1,599.90 - 1,599.90
Material :
MPV.04 39.0000 Paving block t = 6 cm ( abu - abu ) bh 2,179.49 2,179.49 - 85,000.00 85,000.00
MP.01 0.1100 Pasir Urug m3 90,000.00 90,000.00 - 9,900.00 9,900.00
41,811.90 94,900.00 136,711.90
Jumlah. I : 150,383.09
PPN 10 % : 15,038.31
Total : 165,421.40
K.35 Pas.Hamparan Aspal Siit ( Goreng ) m2

Tenaga :
P.12 1.00 Mandor org 53,330.00 53,330.00 53,330.00 - 53,330.00
1.00 Operator Terampil org 60,000.00 60,000.00 60,000.00 - 60,000.00
18.00 Buruh Terampil org 34,760.00 34,760.00 625,680.00 - 625,680.00
32.00 Buruh Tak Terampil org 34,760.00 34,760.00 1,112,320.00 - 1,112,320.00
Material :
80.00 Pasir kasar / pasir pasangan m3 125,000.00 125,000.00 - 10,000,000.00 10,000,000.00
120.00 Batu pecah 1 - 2 cm m3 225,000.00 225,000.00 - 27,000,000.00 27,000,000.00
16,400.00 Aspal bitumen pen.80 kg 6,500.00 6,500.00 - 106,600,000.00 106,600,000.00
3,000.00 Bitumen untuk prime coat kg 6,500.00 6,500.00 - 19,500,000.00 19,500,000.00
32.00 Alat bantu ( Set @ 3 alat ) set 35,000.00 35,000.00 - 1,120,000.00 1,120,000.00
2,000.00 Minyak aspal ( pengencer ) ltr 5,000.00 5,000.00 - 10,000,000.00 10,000,000.00
Peralatan :
5.00 Mesin Gilas 3 roda 6 - 8 ton jam 322,186.00 322,186.00 - 1,610,930.00 1,610,930.00
Total Harga per 4.000 m2 : 177,682,260.00
Over Head + Profit 10 % : 17,768,226.00
Jumlah. I : 195,450,486.00
PPN 10 % : 19,545,048.60
Total : 214,995,534.60
Total Harga per 1 m2 : 53,748.88
K.36 Pas.Lapis Tipis Aspal beton ( Laston )
Tenaga :
P.12 1.00 Mandor org 53,330.00 53,330.00 53,330.00 - 53,330.00
3.00 Operator Terampil org 65,000.00 65,000.00 195,000.00 - 195,000.00
3.00 Pembantu Operator org 35,000.00 35,000.00 105,000.00 - 105,000.00
4.00 Sopir Terampil org 65,000.00 65,000.00 260,000.00 - 260,000.00
4.000 Pembantu Sopir org 35,000.00 35,000.00 140,000.00 - 140,000.00
6.000 Buruh Tak Terampil org 32,000.00 32,000.00 192,000.00 - 192,000.00
3.000 Buruh Terampil org 35,000.00 35,000.00 105,000.00 - 105,000.00
Material :
27.00 Pasir Ayak Untuk Beton m3 195,000.00 195,000.00 - 5,265,000.00 5,265,000.00
7,000.00 Aspal kg 6,500.00 6,500.00 - 45,500,000.00 45,500,000.00
100.00 Semen Tiga Roda @ 50 kg 40 kg 720.00 720.00 - 72,000.00 72,000.00
0.24 Alat bantu ( Set @ 3 alat ) set 35,000.00 35,000.00 - 8,400.00 8,400.00
27.50 Batu Sungai Pecah Tersaring m3 250,000.00 250,000.00 - 6,875,000.00 6,875,000.00
Peralatan :
PR.05 5.00 Wheal loader 115 HP 370,910.00 - -
5.00 Mesin Pencampur Aspal 30 Ton / jam 1,940,500.00 - -
24.00 Dump Truk 5 Ton / 145 HP 128,264.00 - -
1,050,330.00 57,720,400.00 58,770,730.00
100ton
L PEKERJAAN PENGECATAN
L.1 Mencuci bidang permukaan tembok yang pernah dicat m2
Tenaga :
P.01 0.1500 oh Pekerja 34,760.00 34,760.00 5,214.00 - 5,214.00
P.12 0.0025 oh Mandor 53,330.00 53,330.00 133.33 - 133.33
Material :
MC.10 0.0500 bh Sabun 5,000.00 5,000.00 - 250.00 250.00

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
5,347.33 250.00 5,597.33
Jumlah. I : 6,157.06
PPN 10 % : 615.71
Total : 6,772.76
L.2 Mengerok karat cat lama permukaan baja dgn cara man m2
Tenaga :
P.01 0.1500 oh Pekerja 34,760.00 34,760.00 5,214.00 - 5,214.00
P.12 0.0025 oh Mandor 53,330.00 53,330.00 133.33 - 133.33
Material :
MC.10 0.0500 oh Sabun 5,000.00 5,000.00 - 250.00 250.00
5,347.33 250.00 5,597.33
Jumlah. I : 6,157.06
PPN 10 % : 615.71
Total : 6,772.76
L.3 Pengecatan bidang kayu lama m2

Tenaga :
P.01 0.0700 oh Pekerja 34,760.00 34,760.00 2,433.20 - 2,433.20
P.10 0.0750 oh Tukang cat 40,950.00 40,950.00 3,071.25 - 3,071.25
P.09 0.0075 oh Kepala tukang Cat 47,140.00 47,140.00 353.55 - 353.55
P.12 0.0025 oh Mandor 53,330.00 53,330.00 133.33 - 133.33
Material :
MC.09 0.1500 kg Plamir 8,500.00 8,500.00 - 1,275.00 1,275.00
MC.11 0.1700 kg Cat dasar 25,000.00 25,000.00 - 4,250.00 4,250.00
0.1700 kg Cat penutup 30,500.00 30,500.00 - 5,185.00 5,185.00
5,991.33 10,710.00 16,701.33
Jumlah. I : 18,371.46
PPN 10 % : 1,837.15
Total : 20,208.60
L.4 Pengecatan bidang kayu baru (1 lapis plamir), 1 lapis m2

cat dasar, 2 lapis cat penutup
Tenaga :
P.01 0.0700 oh Pekerja 34,760.00 34,760.00 2,433.20 - 2,433.20
P.10 0.0090 oh Tukang cat 40,950.00 40,950.00 368.55 - 368.55
P.12 0.0025 oh Mandor 53,330.00 53,330.00 133.33 - 133.33
Material :
0.2000 kg Cat meni 22,500.00 22,500.00 - 4,500.00 4,500.00
MC.09 0.1500 kg Plamir 8,500.00 8,500.00 - 1,275.00 1,275.00
MC.11 0.1700 kg Cat dasar 25,000.00 25,000.00 - 4,250.00 4,250.00
0.2600 kg Cat penutup 30,500.00 30,500.00 - 7,930.00 7,930.00
3,217.92 17,955.00 21,172.92
Jumlah. I : 23,290.21
PPN 10 % : 2,329.02
Total : 25,619.23
L.5 Pelaburan bidang kayu dengan teak oil m2

Tenaga :
P.01 0.0400 oh Pekerja 34,760.00 34,760.00 1,390.40 - 1,390.40
P.10 0.0630 oh Tukang cat 40,950.00 40,950.00 2,579.85 - 2,579.85
P.09 0.0630 oh Kepala tukang Cat 47,140.00 47,140.00 2,969.82 - 2,969.82
P.12 0.0025 oh Mandor 53,330.00 53,330.00 133.33 - 133.33
Material :
MC.13 0.3600 ltr Teak oil 40,000.00 40,000.00 - 14,400.00 14,400.00
7,073.40 14,400.00 21,473.40
Jumlah. I : 23,620.73
PPN 10 % : 2,362.07
Total : 25,982.81
L.6 Pelaburan bidang kayu dengan cat residu dan ter m2

Tenaga :
P.01 0.1000 oh Pekerja 34,760.00 34,760.00 3,476.00 - 3,476.00
P.12 0.0060 oh Mandor 53,330.00 53,330.00 319.98 - 319.98
Material :
MC.14 0.3500 ltr Residu atau ter 6,000.00 6,000.00 - 2,100.00 2,100.00
3,795.98 2,100.00 5,895.98
Jumlah. I : 6,485.58
PPN 10 % : 648.56
Total : 7,134.14
L.7 Pelaburan bidang kayu dengan vernis m2

Tenaga :
P.01 0.1600 oh Pekerja 34,760.00 34,760.00 5,561.60 - 5,561.60
P.10 0.1600 oh Tukang cat 40,950.00 40,950.00 6,552.00 - 6,552.00
P.12 0.0025 oh Mandor 53,330.00 53,330.00 133.33 - 133.33
Material :
MC.15 0.1500 ltr Vernis 44,200.00 44,200.00 - 6,630.00 6,630.00
MC.16 0.0500 ltr Dempul 15,000.00 15,000.00 - 750.00 750.00
MC.04 0.1000 lbr Ampelas 3,500.00 3,500.00 - 350.00 350.00
MC.17 0.0100 bh Kuas 7,500.00 7,500.00 - 75.00 75.00
13,001.17 7,805.00 20,806.17
Jumlah. I : 22,886.78
PPN 10 % : 2,288.68
Total : 25,175.46
L.8 Pengecatan tembok baru (1 lapis plamir, 1 lapis cat m2

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
Tenaga :
P.01 0.0200 oh Pekerja 34,760.00 34,760.00 695.20 - 695.20
P.10 0.0630 oh Tukang cat 40,950.00 40,950.00 2,579.85 - 2,579.85
P.12 0.0025 oh Mandor 53,330.00 53,330.00 133.33 - 133.33
Material :
MC.09 0.1000 kg Plamir 8,500.00 8,500.00 - 850.00 850.00
MC.11 0.1000 kg Cat dasar 25,000.00 25,000.00 - 2,500.00 2,500.00
0.2600 kg Cat penutup 2 x 35,000.00 35,000.00 - 9,100.00 9,100.00
3,705.36 12,450.00 16,155.36
Jumlah. I : 17,770.89
PPN 10 % : 1,777.09
Total : 19,547.98
L.8' Pengecatan plafond baru (1 lapis plamir, 1 lapis cat m2

Tenaga :
P.01 0.0220 oh Pekerja 34,760.00 34,760.00 764.72 - 764.72
P.10 0.0693 oh Tukang cat 40,950.00 40,950.00 2,837.84 - 2,837.84
P.12 0.0028 oh Mandor 53,330.00 53,330.00 146.66 - 146.66
Material :
MC.09 0.1000 kg Plamir 8,500.00 8,500.00 - 850.00 850.00
MC.11 0.1000 kg Cat dasar 25,000.00 25,000.00 - 2,500.00 2,500.00
0.2600 kg Cat penutup 2 x 35,000.00 35,000.00 - 9,100.00 9,100.00
4,075.89 12,450.00 16,525.89
Jumlah. I : 18,178.48
PPN 10 % : 1,817.85
Total : 19,996.33
L.9 Pengecatan tembok lama (1 lapis cat dasar, 2 lapis cat m2

penutup)
Tenaga :
P.01 0.0280 oh Pekerja 34,760.00 34,760.00 973.28 - 973.28
P.10 0.0420 oh Tukang cat 40,950.00 40,950.00 1,719.90 - 1,719.90
P.12 0.0025 oh Mandor 53,330.00 53,330.00 133.33 - 133.33
Material :
MC.11 0.1200 kg Cat dasar 25,000.00 25,000.00 - 3,000.00 3,000.00
0.1800 kg Cat penutup 2 x 35,000.00 35,000.00 - 6,300.00 6,300.00
3,024.49 9,300.00 12,324.49
Jumlah. I : 13,556.94
PPN 10 % : 1,355.69
Total : 14,912.64
L.10 Pengecatan permukaan baja dgn meni besi m2

Tenaga :
P.01 0.0200 oh Pekerja 34,760.00 34,760.00 695.20 - 695.20
P.10 0.2000 oh Tukang cat 40,950.00 40,950.00 8,190.00 - 8,190.00
P.12 0.0100 oh Mandor 53,330.00 53,330.00 533.30 - 533.30
Material :
MC.06 0.1000 kg Meni besi 22,500.00 22,500.00 - 2,250.00 2,250.00
MC.17 0.0100 bh Kuas 7,500.00 7,500.00 - 75.00 75.00
10,361.30 2,325.00 12,686.30
Jumlah. I : 13,954.93
PPN 10 % : 1,395.49
Total : 15,350.42
L.11 Pengecatan permukaan baja lapis seng (galbani) m2

secara manual sistem 1 lapis cat mutakhir
dengan tabal 200 um
Tenaga :
P.01 0.0060 oh Pekerja 34,760.00 34,760.00 208.56 - 208.56
P.10 0.0600 oh Tukang cat 40,950.00 40,950.00 2,457.00 - 2,457.00
P.12 0.0060 oh Mandor 53,330.00 53,330.00 319.98 - 319.98
Material :
0.3000 kg cat 102,700.00 102,700.00 - 30,810.00 30,810.00
3,551.22 30,810.00 34,361.22
Jumlah. I : 37,797.34
PPN 10 % : 3,779.73
Total : 41,577.08
L.12 Pengecatan permukaan baja lapis seng (galbani) m2

secara manual sistem 3 lapis cat konvensional
dengan tabal 200 um
Tenaga :
P.01 0.5000 oh Pekerja 34,760.00 34,760.00 17,380.00 - 17,380.00
P.10 0.8000 oh Tukang cat 40,950.00 40,950.00 32,760.00 - 32,760.00
P.12 0.2000 oh Mandor 53,330.00 53,330.00 10,666.00 - 10,666.00
Material :
0.1100 kg Cat dasar 25,000.00 25,000.00 - 2,750.00 2,750.00
0.1700 kg Cat antara 29,900.00 29,900.00 - 5,083.00 5,083.00
0.0800 kg Cat penutup 102,700.00 102,700.00 - 8,216.00 8,216.00
74,948.00 16,049.00 90,997.00
Jumlah. I : 100,096.70
PPN 10 % : 10,009.67

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
Total : 110,106.37
L.13 Pengecatan permukaan baja lapis seng (galbani) m 2
secara semprot (airless spray) dengan sistem

1 lapis mutakhir dengan tabal 200 um
Tenaga :
P.01 0.4000 oh Pekerja 34,760.00 34,760.00 13,904.00 - 13,904.00
P.10 0.7000 oh Tukang cat 40,950.00 40,950.00 28,665.00 - 28,665.00
P.12 0.2000 oh Mandor 53,330.00 53,330.00 10,666.00 - 10,666.00
Material :
0.3000 kg Cat dasar 25,000.00 25,000.00 - 7,500.00 7,500.00
62,663.00 7,500.00 70,163.00
Jumlah. I : 77,179.30
PPN 10 % : 7,717.93
Total : 84,897.23
L.14 Pek.pemasangan wall paper. m2
Tenaga :
P.01 0.0200 oh Pekerja 34,760.00 34,760.00 695.20 - 695.20
P.10 0.2000 oh Tukang cat 40,950.00 40,950.00 8,190.00 - 8,190.00
P.12 0.0025 oh Mandor 53,330.00 53,330.00 133.33 - 133.33
Material :
MC.19 1.2000 m2 Wall paper 35,000.00 35,000.00 - 42,000.00 42,000.00
MC.18 0.3000 kg Perekat 18,500.00 18,500.00 - 5,550.00 5,550.00
9,112.81 47,550.00 56,662.81
Jumlah. I : 62,329.09
PPN 10 % : 6,232.91
Total : 68,561.99
M PEKERJAAN SANITASI
M.1 Pek. kloset duduk/monoblok Toto Type CW.660J/SW66 buah
Tenaga :
P.01 3.3000 oh Pekerja 34,760.00 34,760.00 114,708.00 - 114,708.00
P.12 0.1600 oh Mandor 53,330.00 53,330.00 8,532.80 - 8,532.80
P.04 1.1000 oh Tukang batu 40,950.00 40,950.00 45,045.00 - 45,045.00
Material :
ST.01 1.0000 bh Kloset duduk/monoblok 1,670,000.00 1,670,000.00 - 1,670,000.00 1,670,000.00
1.0000 ls Perlengkapan (6% harga kloset) 100,200.00 100,200.00 - 100,200.00 100,200.00
175,828.20 1,770,200.00 1,946,028.20
Over Head + Profit 10 % : 194,602.82
Jumlah. I : 2,140,631.02
PPN 10 % : 214,063.10
Total : 2,354,694.12
M.2 Pek. kloset jongkok Toto Type CE.6 buah

Tenaga :
P.01 1.0000 oh Pekerja 34,760.00 34,760.00 34,760.00 - 34,760.00
P.12 0.1600 oh Mandor 53,330.00 53,330.00 8,532.80 - 8,532.80
P.04 1.5000 oh Tukang batu 40,950.00 40,950.00 61,425.00 - 61,425.00
Material :
ST.02 1.0000 bh Kloset jongkok Toto Type CE.6 305,000.00 305,000.00 - 305,000.00 305,000.00
MP.02 0.0100 m3 Pasir pasang 135,000.00 135,000.00 - 1,350.00 1,350.00
175,427.80 310,670.00 486,097.80
Jumlah. I : 534,707.58
PPN 10 % : 53,470.76
Total : 588,178.34
M.3 Pek.Urinoir Toto Type U.57 M. buah

Tenaga :
P.01 1.0000 oh Pekerja 34,760.00 34,760.00 34,760.00 - 34,760.00
P.12 0.1000 oh Mandor 53,330.00 53,330.00 5,333.00 - 5,333.00
P.04 1.0000 oh Tukang batu 40,950.00 40,950.00 40,950.00 - 40,950.00
Material :
ST.03 1.0000 bh Urinoir Toto Type U.57.M 1,577,000.00 1,577,000.00 - 1,577,000.00 1,577,000.00
MP.02 0.0100 m3 Pasir pasang 135,000.00 135,000.00 - 1,350.00 1,350.00
1.0000 ls Perlengkapan (30% harga urionir) 473,100.00 473,100.00 - 473,100.00 473,100.00
85,757.00 2,055,770.00 2,141,527.00
Over Head + Profit 10 % : 214,152.70
Jumlah. I : 2,355,679.70
PPN 10 % : 235,567.97
Total : 2,591,247.67
M.4 Memasang bak mandi teraso volume 0.30 m3 buah

Tenaga :
P.01 2.1000 oh Pekerja 34,760.00 34,760.00 72,996.00 - 72,996.00
P.12 0.1100 oh Mandor 53,330.00 53,330.00 5,866.30 - 5,866.30
P.04 0.7500 oh Tukang batu 40,950.00 40,950.00 30,712.50 - 30,712.50
Material :
LL.08 1.0000 bh Bak teraso 210,000.00 210,000.00 - 210,000.00 210,000.00
MP.02 0.0100 m3 Pasir pasang 135,000.00 135,000.00 - 1,350.00 1,350.00
112,874.60 215,670.00 328,544.60
Jumlah. I : 361,399.06

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
PPN 10 % : 36,139.91
Total : 397,538.97
M.5 Memasang bak mandi batu bata volume 0.30 m3 buah

Tenaga :
P.01 6.0000 oh Pekerja 34,760.00 34,760.00 208,560.00 - 208,560.00
P.12 0.3000 oh Mandor 53,330.00 53,330.00 15,999.00 - 15,999.00
P.04 3.0000 oh Tukang batu 40,950.00 40,950.00 122,850.00 - 122,850.00
Material :
200.0000 bh Batu Bata merah Press Mesin 300.00 300.00 - 60,000.00 60,000.00
MP.02 0.3000 m3 Pasir pasang 135,000.00 135,000.00 - 40,500.00 40,500.00
360.0000 bh Keramik ( 11 x 11 ) cm 1,200.00 1,200.00 - 432,000.00 432,000.00
MS.07 6.0000 kg Semen putih 1,700.00 1,700.00 - 10,200.00 10,200.00
361,551.00 629,100.00 990,651.00
Jumlah. I : 1,089,716.10
PPN 10 % : 108,971.61
Total : 1,198,687.71
M.6 Memasang bak kontrol pas. Batu bata uk. 30x30 cm buah
tinggi 35 cm
Tenaga :
P.01 3.2000 oh Pekerja 34,760.00 34,760.00 111,232.00 - 111,232.00
P.12 0.0160 oh Mandor 53,330.00 53,330.00 853.28 - 853.28
P.04 1.0150 oh Tukang batu 40,950.00 40,950.00 41,564.25 - 41,564.25
P.03 0.0015 oh Kepala tukang Batu 47,140.00 47,140.00 70.71 - 70.71
Material :
MP.02 0.0700 m3 Pasir pasang 135,000.00 135,000.00 - 9,450.00 9,450.00
0.0700 m3 Batu kerikil 130,000.00 130,000.00 - 9,100.00 9,100.00
G.15 1.6000 kg Besi beton 7,822.61 7,822.61 - 12,516.18 12,516.18
MP.03 0.0600 m3 Pasir beton 140,000.00 140,000.00 - 8,400.00 8,400.00
153,720.24 93,046.18 246,766.42
Jumlah. I : 271,443.06
PPN 10 % : 27,144.31
Total : 298,587.36
M.7 Memasang bak mandi Fibreglass volume 1 m3 buah

Tenaga :
P.01 3.0000 oh Pekerja 34,760.00 34,760.00 104,280.00 - 104,280.00
P.12 0.9000 oh Mandor 53,330.00 53,330.00 47,997.00 - 47,997.00
P.04 4.5000 oh Tukang batu 40,950.00 40,950.00 184,275.00 - 184,275.00
Material :
LL.07 1.0000 bh Bak fibreglass 150,000.00 150,000.00 - 150,000.00 150,000.00
0.1200 % Perlengkapan 27,000.00 27,000.00 - 3,240.00 3,240.00
378,978.00 153,240.00 532,218.00
Jumlah. I : 585,439.80
PPN 10 % : 58,543.98
Total : 643,983.78
M.8 Memasang bak kontrol pas. Batu bata uk. (45 x 45) cm buah
tinggi 50 cm
Tenaga :
P.01 1.4200 oh Pekerja 34,760.00 34,760.00 49,359.20 - 49,359.20
P.12 0.0710 oh Mandor 53,330.00 53,330.00 3,786.43 - 3,786.43
P.04 0.4730 oh Tukang batu 40,950.00 40,950.00 19,369.35 - 19,369.35
Material :
MP.02 0.1300 m3 Pasir pasang 135,000.00 135,000.00 - 17,550.00 17,550.00
0.0200 m3 Batu kerikil 130,000.00 130,000.00 - 2,600.00 2,600.00
G.15 2.6000 kg Besi beton 7,822.61 7,822.61 - 20,338.79 20,338.79
MP.03 0.0900 m3 Pasir beton 140,000.00 140,000.00 - 12,600.00 12,600.00
74,730.56 146,028.79 220,759.35
Jumlah. I : 242,835.28
PPN 10 % : 24,283.53
Total : 267,118.81
M.9 Memasang bak kontrol pas. Batu bata uk. (60 x 60) cm buah
tinggi 65 cm
Tenaga :
P.01 2.1600 oh Pekerja 34,760.00 34,760.00 75,081.60 - 75,081.60
P.12 0.1080 oh Mandor 53,330.00 53,330.00 5,759.64 - 5,759.64
P.04 0.7200 oh Tukang batu 40,950.00 40,950.00 29,484.00 - 29,484.00
0.1000 oh tukang gaji 40,950.00 40,950.00 4,095.00 - 4,095.00
Material :
MP.02 0.1840 m3 Pasir pasang 135,000.00 135,000.00 - 24,840.00 24,840.00
0.0330 m3 Batu kerikil 130,000.00 130,000.00 - 4,290.00 4,290.00
G.15 4.8500 kg Besi beton 106,000.00 106,000.00 - 514,100.00 514,100.00
MP.03 0.1200 m3 Pasir beton 140,000.00 140,000.00 - 16,800.00 16,800.00
117,814.32 697,910.00 815,724.32
Jumlah. I : 897,296.75
PPN 10 % : 89,729.68
Total : 987,026.43

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
M.10 Memasang pipa galvanis diameter 1/2" m1

Tenaga :
P.01 0.0540 oh Pekerja 34,760.00 34,760.00 1,877.04 - 1,877.04
P.12 0.0270 oh Mandor 53,330.00 53,330.00 1,439.91 - 1,439.91
P.18 0.0900 oh Tukang Pipa 40,950.00 40,950.00 3,685.50 - 3,685.50
Material :
PP.01 1.2000 m1 Pipa galvanis 38,225.00 38,225.00 - 45,870.00 45,870.00
1.0000 ls Perlengkapan (35% harga pipa) 13,378.75 13,378.75 - 13,378.75 13,378.75
7,426.71 59,248.75 66,675.46
Jumlah. I : 73,343.01
PPN 10 % : 7,334.30
Total : 80,677.31
M.11 Memasang pipa galvanis diameter 1" m1

Tenaga :
P.01 0.0540 oh Pekerja 34,760.00 34,760.00 1,877.04 - 1,877.04
P.12 0.0270 oh Mandor 53,330.00 53,330.00 1,439.91 - 1,439.91
P.18 0.0900 oh Tukang Pipa 40,950.00 40,950.00 3,685.50 - 3,685.50
Material :
7,426.71 69,750.00 77,176.71
Jumlah. I : 84,894.38
PPN 10 % : 8,489.44
Total : 93,383.82
M.12 Memasang pipa galvanis diameter 11/2" m1

Tenaga :
P.01 0.1080 oh Pekerja 34,760.00 34,760.00 3,754.08 - 3,754.08
P.12 0.0054 oh Mandor 53,330.00 53,330.00 287.98 - 287.98
P.18 0.1800 oh Tukang Pipa 40,950.00 40,950.00 7,371.00 - 7,371.00
P.17 0.0180 oh Kepala tukang 47,140.00 47,140.00 848.52 - 848.52
Material :
12,261.58 85,250.00 97,511.58
Jumlah. I : 107,262.74
PPN 10 % : 10,726.27
Total : 117,989.01

Tenaga :
P.01 0.1080 oh Pekerja 34,760.00 34,760.00 3,754.08 - 3,754.08
P.12 0.0054 oh Mandor 53,330.00 53,330.00 287.98 - 287.98
P.18 0.1800 oh Tukang Pipa 40,950.00 40,950.00 7,371.00 - 7,371.00
Material :
12,261.58 116,250.00 128,511.58
Jumlah. I : 141,362.74
PPN 10 % : 14,136.27
Total : 155,499.01

Tenaga :
P.01 0.1080 oh Pekerja 34,760.00 34,760.00 3,754.08 - 3,754.08
P.12 0.0054 oh Mandor 53,330.00 53,330.00 287.98 - 287.98
P.18 0.1800 oh Tukang Pipa 40,950.00 40,950.00 7,371.00 - 7,371.00
Material :
12,261.58 147,250.00 159,511.58
Jumlah. I : 175,462.74
PPN 10 % : 17,546.27
Total : 193,009.01
M.15 Memasang pipa PVC type AW diameter 1/2" m1

Tenaga :
P.01 0.0360 oh Pekerja 34,760.00 34,760.00 1,251.36 - 1,251.36
P.12 0.0018 oh Mandor 53,330.00 53,330.00 95.99 - 95.99
P.18 0.0600 oh Tukang Pipa 40,950.00 40,950.00 2,457.00 - 2,457.00
Material :
PP.10 1.2000 m1 Pipa PVC 4,000.00 4,000.00 - 4,800.00 4,800.00
4,087.19 6,200.00 10,287.19
Jumlah. I : 11,315.91
PPN 10 % : 1,131.59
Total : 12,447.50
M.16 Memasang pipa PVC type AW diameter 1" m1

Tenaga :
P.01 0.0360 oh Pekerja 34,760.00 34,760.00 1,251.36 - 1,251.36
P.12 0.0018 oh Mandor 53,330.00 53,330.00 95.99 - 95.99
P.18 0.0600 oh Tukang Pipa 40,950.00 40,950.00 2,457.00 - 2,457.00

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
Material :
PP.11 1.2000 m 1
Pipa PVC 4,500.00 4,500.00 - 5,400.00 5,400.00
4,087.19 6,975.00 11,062.19
Jumlah. I : 12,168.41
PPN 10 % : 1,216.84
Total : 13,385.25

Tenaga :
P.01 0.0360 oh Pekerja 34,760.00 34,760.00 1,251.36 - 1,251.36
P.12 0.0018 oh Mandor 53,330.00 53,330.00 95.99 - 95.99
P.18 0.0600 oh Tukang Pipa 34,760.00 34,760.00 2,085.60 - 2,085.60
Material :
PP.12 1.2000 m1 Pipa PVC 4,750.00 4,750.00 - 5,700.00 5,700.00
3,678.65 7,362.50 11,041.15
Jumlah. I : 12,145.27
PPN 10 % : 1,214.53
Total : 13,359.80

Tenaga :
P.01 0.0360 oh Pekerja 34,760.00 34,760.00 1,251.36 - 1,251.36
P.12 0.0018 oh Mandor 53,330.00 53,330.00 95.99 - 95.99
P.18 0.0600 oh Tukang Pipa 40,950.00 40,950.00 2,457.00 - 2,457.00
Material :
PP.13 1.2000 m1 Pipa PVC 5,000.00 5,000.00 - 6,000.00 6,000.00
4,050.05 7,750.00 11,800.05
Jumlah. I : 12,980.06
PPN 10 % : 1,298.01
Total : 14,278.07

Tenaga :
P.01 0.0360 oh Pekerja 34,760.00 34,760.00 1,251.36 - 1,251.36
P.12 0.0018 oh Mandor 53,330.00 53,330.00 95.99 - 95.99
P.18 0.0600 oh Tukang Pipa 40,950.00 40,950.00 2,457.00 - 2,457.00
Material :
PP.14 1.2000 m1 Pipa PVC 5,250.00 5,250.00 - 6,300.00 6,300.00
4,050.05 8,137.50 12,187.55
Jumlah. I : 13,406.31
PPN 10 % : 1,340.63
Total : 14,746.94

Tenaga :
P.01 0.0360 oh Pekerja 34,760.00 34,760.00 1,251.36 - 1,251.36
P.12 0.0018 oh Mandor 53,330.00 53,330.00 95.99 - 95.99
P.18 0.0600 oh Tukang Pipa 40,950.00 40,950.00 2,457.00 - 2,457.00
Material :
PP.15 1.2000 m1 Pipa PVC 17,500.00 17,500.00 - 21,000.00 21,000.00
4,050.05 27,125.00 31,175.05
Jumlah. I : 34,292.56
PPN 10 % : 3,429.26
Total : 37,721.82

Tenaga :
P.01 0.0360 oh Pekerja 34,760.00 34,760.00 1,251.36 - 1,251.36
P.12 0.0018 oh Mandor 53,330.00 53,330.00 95.99 - 95.99
P.18 0.0600 oh Tukang Pipa 40,950.00 40,950.00 2,457.00 - 2,457.00
Material :
1.2000 m1 Pipa PVC 27,500.00 27,500.00 - 33,000.00 33,000.00
4,050.05 42,625.00 46,675.05
Jumlah. I : 51,342.56
PPN 10 % : 5,134.26
Total : 56,476.82
M.22 Memasang bak cuci piring stainles steel buah

Tenaga :
P.01 0.0300 oh Pekerja 34,760.00 34,760.00 1,042.80 - 1,042.80
P.12 0.0015 oh Mandor 53,330.00 53,330.00 80.00 - 80.00
P.18 0.3000 oh Tukang batu 40,950.00 40,950.00 12,285.00 - 12,285.00
P.17 0.0300 oh Kepala tukang 40,950.00 40,950.00 1,228.50 - 1,228.50
Material :
1.0000 bh Bak cuci stainless steel 300,000.00 300,000.00 - 300,000.00 300,000.00
1.0000 set Water drain + accessories 50,000.00 50,000.00 - 50,000.00 50,000.00
14,636.30 350,000.00 364,636.30

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
Jumlah. I : 401,099.92
PPN 10 % : 40,109.99
Total : 441,209.92
M.23 Pek. Kran dinding Toto Type T.23 B.13 buah

Tenaga :
P.01 0.0100 oh Pekerja 34,760.00 34,760.00 347.60 - 347.60
P.12 0.0050 oh Mandor 53,330.00 53,330.00 266.65 - 266.65
P.18 0.1000 oh Tukang Pipa 40,950.00 40,950.00 4,095.00 - 4,095.00
Material :
ST.04 1.0000 bh Kran 154,000.00 154,000.00 - 154,000.00 154,000.00
PP.19 0.0250 set Seal tape 5,000.00 5,000.00 - 125.00 125.00
5,180.65 154,125.00 159,305.65
Jumlah. I : 175,236.22
PPN 10 % : 17,523.62
Total : 192,759.84
M.24 Pek. floor drain Toto Type TX 1 BN. buah

Tenaga :
P.01 0.0100 oh Pekerja 34,760.00 34,760.00 347.60 - 347.60
P.12 0.0050 oh Mandor 53,330.00 53,330.00 266.65 - 266.65
P.18 0.1000 oh Tukang Pipa 40,950.00 40,950.00 4,095.00 - 4,095.00
Material :
ST.05 1.0000 bh Floor drain 255,000.00 255,000.00 - 255,000.00 255,000.00
5,180.65 255,000.00 260,180.65
Jumlah. I : 286,198.72
PPN 10 % : 28,619.87
Total : 314,818.59
M.25 Pek. Wastafel Toto Type L.521 V1A buah

Tenaga :
P.01 0.0100 oh Pekerja 34,760.00 34,760.00 347.60 - 347.60
P.12 0.0050 oh Mandor 53,330.00 53,330.00 266.65 - 266.65
P.18 0.1000 oh Tukang Pipa 40,950.00 40,950.00 4,095.00 - 4,095.00
Material :
ST.06 1.0000 bh Wastafel 1,061,000.00 1,061,000.00 - 1,061,000.00 1,061,000.00
MS.02 6.0000 kg Semen abu-abu 720.00 720.00 - 4,320.00 4,320.00
MP.02 0.0100 m3 Pasir pasang 135,000.00 135,000.00 - 1,350.00 1,350.00
0.1200 Ls Perlengkapan (12% harga Wastafel) 127,320.00 127,320.00 - 15,278.40 15,278.40
5,180.65 1,081,948.40 1,087,129.05
Over Head + Profit 10 % : 108,712.91
Jumlah. I : 1,195,841.96
PPN 10 % : 119,584.20
Total : 1,315,426.15
M.26 Pek. Kran Taman Toto Type T.26-13 buah

Tenaga :
P.01 0.0100 oh Pekerja 34,760.00 34,760.00 347.60 - 347.60
P.12 0.0050 oh Mandor 53,330.00 53,330.00 266.65 - 266.65
P.18 0.1000 oh Tukang Pipa 40,950.00 40,950.00 4,095.00 - 4,095.00
Material :
ST.07 1.0000 bh Kran 203,000.00 203,000.00 - 203,000.00 203,000.00
PP.19 0.0250 set Seal tape 5,000.00 5,000.00 - 125.00 125.00
5,180.65 203,125.00 208,305.65
Jumlah. I : 229,136.22
PPN 10 % : 22,913.62
Total : 252,049.84
M.27 Pek. Kran Kitchen Sink Toto Type T.30 AR.13 V7N. buah
Tenaga :
P.01 0.0100 oh Pekerja 34,760.00 34,760.00 347.60 - 347.60
P.12 0.0050 oh Mandor 53,330.00 53,330.00 266.65 - 266.65
P.04 0.1000 oh Tukang batu 40,950.00 40,950.00 4,095.00 - 4,095.00
Material :
ST.08 1.0000 bh Kran 236,000.00 236,000.00 - 236,000.00 236,000.00
PP.19 0.0250 set Seal tape 5,000.00 5,000.00 - 125.00 125.00
5,180.65 236,125.00 241,305.65
Jumlah. I : 265,436.22
PPN 10 % : 26,543.62
Total : 291,979.84
M.28 Pek. Penyekat Urinoi Toto Type A.100. buah

Tenaga :
P.01 0.0100 oh Pekerja 34,760.00 34,760.00 347.60 - 347.60
P.12 0.0050 oh Mandor 53,330.00 53,330.00 266.65 - 266.65
P.04 0.1000 oh Tukang batu 40,950.00 40,950.00 4,095.00 - 4,095.00
Material :
ST.09 1.0000 bh Penyekat Urinoir 714,000.00 714,000.00 - 714,000.00 714,000.00
PP.20 6.0000 bh Pisher 2,500.00 2,500.00 - 15,000.00 15,000.00
5,180.65 729,000.00 734,180.65
Jumlah. I : 807,598.72
PPN 10 % : 80,759.87
Total : 888,358.59
M.29 Pek. Pipa beton dia.15 cm - 20 cm m1

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
Tenaga :
P.01 0.1400 oh Pekerja 34,760.00 34,760.00 4,866.40 - 4,866.40
P.12 0.0070 oh Mandor 53,330.00 53,330.00 373.31 - 373.31
P.04 0.0700 oh Tukang batu 40,950.00 40,950.00 2,866.50 - 2,866.50
Material :
PP.18 1.1000 bh Pipa beton 75,000.00 75,000.00 - 82,500.00 82,500.00
MB.01 0.0270 m3 Batu Bata merah Press Mesin 300.00 300.00 - 8.10 8.10
MP.02 0.0560 m3 Pasir pasang 135,000.00 135,000.00 - 7,560.00 7,560.00
MP.01 0.0240 m3 Pasir urug 90,000.00 90,000.00 - 2,160.00 2,160.00
8,436.19 95,050.50 103,486.69
Jumlah. I : 113,835.36
PPN 10 % : 11,383.54
Total : 125,218.89
M.30 Pek. Pipa beton dia.30 cm - 100 cm m1

Tenaga :
P.01 0.3800 oh Pekerja 34,760.00 34,760.00 13,208.80 - 13,208.80
P.12 0.1900 oh Mandor 53,330.00 53,330.00 10,132.70 - 10,132.70
P.04 0.1900 oh Tukang batu 40,950.00 40,950.00 7,780.50 - 7,780.50
Material :
PP.17 1.1000 bh Pipa beton 125,000.00 125,000.00 - 137,500.00 137,500.00
MB.01 0.5500 m 3
Batu Bata merah Press Mesin 300.00 300.00 - 165.00 165.00
MP.02 0.0610 m3 Pasir pasang 135,000.00 135,000.00 - 8,235.00 8,235.00
MP.01 0.0690 m3 Pasir urug 90,000.00 90,000.00 - 6,210.00 6,210.00
32,017.66 159,526.00 191,543.66
Jumlah. I : 210,698.03
PPN 10 % : 21,069.80
Total : 231,767.83
N PEKERJAAN LAIN - LAIN.

N.1 Pekerjaan samping / belakang tinggi = 1,80 m1 m1
0.100 m1 Pek.bouplank 54,517.82 - - 5,451.78

0.480 m3 Galian Pondasi 25,478.87 - - 12,229.86
0.035 m3 Urugan pasir bawah pondasi t = 5 cm 143,943.17 - - 5,038.01
0.140 m3 Pas.batu kosong t = 20 cm 343,641.97 - - 48,109.88
0.160 m3 Pas.batu kali ( 1 Pc : 5 Psr ) 541,351.76 - - 86,616.28
0.021 m3 Pas.Pondasi Strauz Pile dia.20 cm 2,917,184.81 - - 61,066.40
0.145 m3 Pek.urugan kembali 9,301.50 - - 1,348.72
0.030 m3 Pek.Sloof 15x20 2,917,184.81 - - 87,515.54
1.800 m2 Pas.dinding batako exposed 77,504.16 - - 139,507.49
0.023 m3 Pek.Ring balok 15x15 2,917,184.81 - - 65,636.66
0.057 m3 Pek.kolom praktis 20x20 2,917,184.81 - - 167,251.93
1.000 m1 Pek.kawat berduri + besi siku 40x40x4 61,500.00 - - 61,500.00
741,272.55
Total : 815,399.81
PPN 10 % : 81,539.98
Total : 896,939.79
N.2 Pekerjaan pagar utama & pagar depan. m1

0.100 m1 Pek.bouplank 54,517.82 - - 5,451.78
0.762 m3 Galian Pondasi 25,478.87 - - 19,412.47
0.039 m3 Lantai kerja bawah pondasi t = 5 cm 524,288.64 - - 20,222.56
0.200 m2 Pas.dinding 1/2 bata ( 1 Pc : 4 Psr ) 62,405.21 - - 12,481.04
0.800 m3 Pas.batu templek ( dua muka ) 145,000.00 - - 116,000.00
0.038 m3 Pek.Sloof 15x20 2,917,184.81 - - 109,394.43
0.135 m3 Pas.Pondasi Setempat 900x900x150 2,917,184.81 - - 393,819.95
0.015 m3 Pek.Ring balok 10x15 2,917,184.81 - - 43,757.77
0.044 m3 Pek.kolom praktis 15x15 2,917,184.81 - - 128,147.76
0.154 m3 Pek.Kolom bata 300x300 628,916.48 - - 97,032.83
2.343 m2 Pek.Pengecatan dinding 19,547.98 - - 45,798.13
1 m1 Pek.Pagar BRC t = 1,2 m 165,000.00 - - 165,000.00
1,163,112.59
Over Head + Profit 10 % : 116,311.26
Total : 1,279,423.85
PPN 10 % : 127,942.39
Total : 1,407,366.24
N.3 Pekerjaan Rabat beton t = 8 cm,lebar = 2 m m1

0.100 m1 Pek.bouplank 54,517.82 - - 5,451.78
0.720 m3 Galian Pondasi 19,405.01 - - 13,971.61
0.160 m3 Rabat beton t = 8 cm 524,288.64 - - 83,886.18
1.600 m2 Pas.dinding 1/2 bata ( 1 Pc : 4 Psr ) 62,405.21 - - 99,848.33
1.600 m2 Pas.Plesteran dinding ( 1Pc : 4 Psr ) 25,142.47 - - 40,227.95
2.000 m1 Pek.Saluran buis beton dia.20 cm 25,000.00 - - 50,000.00
312,891.39
Total : 312,093.65
PPN 10 % : 31,209.37
Total : 343,303.02
Harga per 1 m2 : 171,651.51
N.4 Pekerjaan Jalan utama lebar = 3 m1 m1

0.100 m1 Pek.bouplank 54,517.82 - - 5,451.78

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
0.730 m3 Galian Pondasi 19,405.01 - - 14,165.66
0.600 m3 Urugan Sirtu t = 20 cm 222,668.13 - - 133,600.88
0.450 m3 Batu pecah 5/7 t = 15 cm 250,000.00 - - 112,500.00
0.150 m3 Split 2/3 t = 5 cm 245,000.00 - - 36,750.00
0.090 m2 Laston t = 3 cm 45,000.00 - - 4,050.00
2.000 m1 Kansteen 77,500.00 - - 155,000.00
0.420 m3 Pek.Saluran batu kali ( 1 Pc : 4 Psr ) 561,300.00 - - 235,746.00
0.070 m1 Pek.urugan pasir bawah pondasi t = 5 cm 143,943.17 - - 10,076.02
707,340.34
Total : 778,074.38
PPN 10 % : 77,807.44
Total : 855,881.81
Harga per 1 m2 : 285,293.94
N.5 Pekerjaan Jalan utama lebar = 6 m1 m1

0.100 m1 Pek.bouplank 54,517.82 - - 5,451.78
0.730 m3 Galian Pondasi 19,405.01 - - 14,165.66
0.900 m3 Batu pecah 5/7 t = 15 cm 250,000.00 - - 225,000.00
0.300 m3 Split 2/3 t = 5 cm 245,000.00 - - 73,500.00
0.180 m2 Laston t = 3 cm 45,000.00 - - 8,100.00
2.000 m1 Kansteen 77,500.00 - - 155,000.00
0.420 m3 Pek.Saluran batu kali ( 1 Pc : 4 Psr ) 561,300.00 - - 235,746.00
0.070 m1 Pek.urugan pasir bawah pondasi t = 5 cm 143,943.17 - - 10,076.02
994,241.22
Total : 1,093,665.34
PPN 10 % : 109,366.53
Total : 1,203,031.88
Harga per 1 m2 : 200,505.31
N.6 Pekerjaan Parkir mobil. m2

0.200 m3 Galian Pondasi 19,405.01 - - 3,881.00
0.200 m3 Buangan tanah sisa galian 24,929.22 - - 4,985.84
0.150 m3 Batu pecah 5/7 t = 15 cm 250,000.00 - - 37,500.00
0.050 m3 Split 2/3 t = 5 cm 245,000.00 - - 12,250.00
0.030 m2 Laston t = 3 cm 52,500.00 - - 1,575.00
104,725.47
Total : 115,198.02
PPN 10 % : 11,519.80
Total : 126,717.82
N.7 Pekerjaan Parkir motor. m2

0.200 m3 Galian Pondasi 19,405.01 - - 3,881.00
0.200 m3 Buangan tanah sisa galian 24,929.22 - - 4,985.84
0.150 m3 Batu pecah 5/7 t = 15 cm 250,000.00 - - 37,500.00
0.050 m3 Split 2/3 t = 5 cm 245,000.00 - - 12,250.00
0.030 m2 Laston t = 3 cm 52,500.00 - - 1,575.00
104,725.47
Total : 115,198.02
PPN 10 % : 11,519.80
Total : 126,717.82
N.8 Pek.Plat lantai beton t = 12 cm K.225 ( Sitemix ) m2
0.120 m3 Beton K.225 ( Sitemix ) m3 893,080.43 - - 107,169.65

1.000 m2 Begisting m2 131,300.00 - - 131,300.00
10.530 kg Besi btn dia.8 mm - 15 cm kg 7,822.61 - - 82,372.08
320,841.74
352,925.91
PPN 10 % : 35,292.59
Total : 388,218.50
1 m3 = 3,233,860.11
N.9 Pek.Plat lantai beton t = 12 cm K.225 ( Sitemix ) m2
0.120 m3 Beton K.225 ( Sitemix ) m3 893,080.43 - - 107,169.65

1.000 m2 Begisting m2 131,300.00 - - 131,300.00
367,151.59
Total : 403,866.75
PPN 10 % : 40,386.67
Total : 444,253.42
1 m3 = 3,700,630.99
N.10 Pek.Plat lantai beton t = 12 cm K.225 ( Readymix ) m2
0.120 m3 Beton K.225 ( Redy Mix ) m3 637,097.19 - - 76,451.66

1.000 m2 Begisting m2 131,300.00 - - 131,300.00
Double - - -
290,123.75
Total : 319,136.12
PPN 10 % : 31,913.61
351,049.73

ANALISA BIAYA
(SNI)

1 2 3 0.1 1.0 Upah 4 5 6 7
Ppn
1 m3 = 2,924,244.28
0.120 m3 Beton K.225 ( Ready Mix ) m3 637,097.19 - - 76,451.66

1.000 m2 Begisting m2 131,300.00 - - 131,300.00
336,433.60
Total : 370,076.96
PPN 10 % : 37,007.70
Total : 407,084.65
1 m3 = 3,391,015.16

1.000 m2 Begisting m2 131,300.00 - - 131,300.00
304,282.67
Total : 334,710.94
PPN 10 % : 33,471.09
Total : 368,182.03
1 m3 = 3,066,956.32
N.13 Pek.Sloof Beton 150 x 200 K.225 ( Readymix ) m1

0.200 m2 Begisting m2 116,700.00 - - 23,340.00
5.500 kg Sengkang dia.8 mm - 10 cm kg 7,822.61 - - 43,024.36
3.552 kg Besi Pokok 4 dia.12 mm kg 7,822.61 - - 27,785.91
113,263.18
Total : 124,589.50
PPN 10 % : 12,458.95
Total : 137,048.45
1 m3 = 4,567,824.84
N.14 Pek.Sloof Beton 150 x 300 K.225 ( Readymix ) m1

0.300 m2 Begisting m2 116,700.00 - - 35,010.00
6.500 kg Sengkang dia.8 mm - 10 cm kg 7,822.61 - - 50,846.97
3.552 kg Besi Pokok 4 dia.12 mm kg 7,822.61 - - 27,785.91
142,312.25
Total : 156,543.47
PPN 10 % : 15,654.35
172,197.82
1 m3 = 3,826,235.61

LINGKUP PEKERJAAN : ARSITEKTUR
HARGA SATUAN TOTAL HARGA

N0 ITEM PEKERJAAN UNIT VOLUME
( Rp ) ( Rp )
HARGA MATERIAL :
1 - Frame Pintu All m1 1.00 88,000.00 88,000.00
2 - Frame Jendela All m1 1.00 77,000.00 77,000.00
3 - Kusen Pintu All Uk. 4''x1 3/4'' m1 1.00 115,000.00 115,000.00
4 - Kusen Pintu Baja m1 1.00 125,000.00 125,000.00
5 - Kusen Jendela All m1 1.00 79,000.00 79,000.00
6 - Kusen Jendela Kayu m1 1.00 87,000.00 87,000.00
7 - Kaca t = 6 mm ( Bening ) m² 1.00 105,167.00 105,167.00
8 - Kaca t = 5 mm ( Bening ) m² 1.00 91,544.00 91,544.00
9 - Daun Pintu Plywood 6 mm lbr 1.00 250,000.00 250,000.00
10 - Daun Pintu Baja m² 1.00 500,000.00 500,000.00
11 - Daun Jendela Kayu m1 1.00 94,500.00 94,500.00
12 - Daun Pintu PVC m² 1.00 55,000.00 55,000.00
13 - Louver Alumunium m² 1.00 225,000.00 225,000.00
14 - Louvert Besi m² 1.00 225,000.00 225,000.00
15 - Pipa Black steel dia 50 mm m1 1.00 45,000.00 45,000.00
16 - Pipa Black steel dia 30 mm m1 1.00 35,000.00 35,000.00
17 - Engsel Pintu Nilon uk.3'' x 4'' bh 1.00 9,500.00 9,500.00
18 - Engsel Jendela bh 1.00 8,500.00 8,500.00
19 - Engsel Koboi bh 1.00 17,500.00 17,500.00
20 - Kunci merk unit 1.00 225,000.00 225,000.00
21 - Slot Jendela uk.4'' ( RRT ) bh 1.00 7,000.00 7,000.00
22 - Slot Pintu bh 1.00 25,600.00 25,600.00
23 - Gembok Pintu bh 1.00 22,500.00 22,500.00
24 - Karet List m1 1.00 2,100.00 2,100.00
25 - Handle bh 1.00 45,000.00 45,000.00
26 - Casement Uk. bh 1.00 37,500.00 37,500.00
27 - Melamik m2 1.00 60,000.00 60,000.00
28 - Cat Duco kg 1.00 75,000.00 75,000.00
HARGA UPAH:
1 - Pekerja Org/Hr 1.00 34,760.00 34,760.00
2 - Tukang Org/Hr 1.00 40,950.00 40,950.00
3 - Kepala Tukang Org/Hr 1.00 47,140.00 47,140.00
4 - Mandor Org/Hr 1.00 53,330.00 53,330.00
ANALISA KUSEN 467327081.xls Page. 152/164


( Rp ) ( Rp )
1 Pek. Kusen Pintu Type PL-1

( Kusen Galvanis )
( Uk. 2,7 m x 1,8 m ) = 4,86 m2.
- Bahan :
- Pipa Black steel dia 50 mm m1 19.20 45,000.00 864,000.00
- Slot Pintu Unit 1.00 25,600.00 25,600.00
- Gembok Pintu bh 1.00 22,500.00 22,500.00
- Engsel Pintu Nilon uk.3'' x 4'' bh 4.00 9,500.00 38,000.00
- Kunci merk bh 1.00 225,000.00 225,000.00
- Upah :
- Pekerja Org/hr 1.05 34,760.00 36,498.00
- Tukang Org/hr 1.05 40,950.00 42,997.50
- Kepala Tukang Org/hr 0.11 47,140.00 4,949.70
- Mandor Org/hr 0.01 53,330.00 277.32
Jumlah 1,798,822.52
Keuntungan 179,882.25
Total 1,978,704.77
Pembulatan 1,978,700.00
Pek. Kusen Pintu Type PJ-1

( Kusen Alumunium , Kaca Bening 5 mm )
( Uk. 2,6 m x 1,305 m ) = 3,39 m2.
- Bahan :
- Frame Jendela All m1 4.61 77,000.00 354,970.00
- Kusen Pintu All Uk. 4''x1 3/4'' m1 5.00 115,000.00 575,000.00
- Kusen Jendela All m1 7.36 79,000.00 581,440.00
- Daun Pintu Plywood 6 mm m² 1.69 250,000.00 422,500.00
- Kaca t = 5 mm ( Bening ) m² 1.21 91,544.00 110,768.24
- Engsel Jendela bh 4.00 8,500.00 34,000.00
- Kunci merk bh 1.00 225,000.00 225,000.00
- Casement Uk. bh 2.00 37,500.00 75,000.00
- Upah :
- Pekerja Org/hr 1.05 34,760.00 36,498.00
- Tukang Org/hr 1.05 40,950.00 42,997.50


( Rp ) ( Rp )

- Mandor Org/hr 0.01 53,330.00 277.32
Jumlah 2,482,400.76
Total 2,730,640.83

( Uk. 2,6 m x 1,305 m ) = 3,39 m2.
- Bahan :
- Kaca t = 5 mm ( Bening ) m² 1.21 91,544.00 110,768.24
- Kunci merk bh 1.00 225,000.00 225,000.00
- Casement Uk. bh 2.00 37,500.00 75,000.00
- Upah :
- Pekerja Org/hr 1.05 34,760.00 36,498.00
- Tukang Org/hr 1.05 40,950.00 42,997.50
- Mandor Org/hr 0.01 53,330.00 277.32
Jumlah 2,482,400.76
Total 2,730,640.83

( Uk. 1.95 m x 1,305 m + 1.08 ) = 3.71 m2.
- Bahan :
- Louver Alumunium m² 0.76 225,000.00 170,100.00
- Kaca t = 5 mm ( Bening ) m² 1.42 91,544.00 129,681.23
- Gembok Pintu bh 1.00 22,500.00 22,500.00

( Rp ) ( Rp )
- Upah :
- Pekerja Org/hr 1.05 34,760.00 36,498.00
- Tukang Org/hr 1.05 40,950.00 42,997.50
- Mandor Org/hr 0.01 53,330.00 277.32
Jumlah 1,839,281.75
Total 2,023,209.92
Pek. Kusen Pintu Type P-1A

( Uk. 2,6 m x 0,9 m ) = 2,34 m2.
- Bahan :
- Kaca t = 5 mm ( Bening ) m² 0.15 91,544.00 13,731.60
- Kunci merk bh 1.00 225,000.00 225,000.00
- Casement Uk. bh 2.00 37,500.00 75,000.00
- Upah :
- Pekerja Org/Hr 1.05 34,760.00 36,498.00
- Tukang Org/Hr 1.05 40,950.00 42,997.50
- Kepala Tukang Org/Hr 0.11 47,140.00 4,949.70
- Mandor Org/Hr 0.01 53,330.00 277.32
Jumlah 1,877,754.12
Total 2,065,529.53
Pek. Kusen Pintu Type P-1B

( Uk. 2,6 m x 0,9 m ) = 2,34 m2.
- Bahan :

( Rp ) ( Rp )

- Kaca t = 5 mm ( Bening ) m² 0.15 91,544.00 13,731.60
- Kunci merk bh 1.00 225,000.00 225,000.00
- Casement Uk. bh 2.00 37,500.00 75,000.00
- Upah :
- Pekerja Org/Hr 1.05 34,760.00 36,498.00
- Tukang Org/Hr 1.05 40,950.00 42,997.50
- Mandor Org/Hr 0.01 53,330.00 277.32
Jumlah 1,877,754.12
Total 2,065,529.53
Pek. Kusen Pintu Type P-2A

( Uk. 2,6 m x 0,8 m ) = 2,08 m2.
- Bahan :
- Kaca t = 5 mm ( Bening ) m² 1.30 91,544.00 118,641.02
- Kunci merk bh 1.00 225,000.00 225,000.00
- Casement Uk. bh 2.00 37,500.00 75,000.00
- Upah :
- Pekerja Org/Hr 1.05 34,760.00 36,498.00
- Tukang Org/Hr 1.05 40,950.00 42,997.50
- Mandor Org/Hr 0.01 53,330.00 277.32
Jumlah 1,916,863.54
Total 2,108,549.89


( Rp ) ( Rp )
2 Pek. Kusen Pintu Type P-2B

( Uk. 2,6 m x 0,8 m ) = 2,08 m2.
- Bahan :
- Kaca t = 5 mm ( Bening ) m² 1.30 91,544.00 118,641.02
- Kunci merk bh 1.00 225,000.00 225,000.00
- Casement Uk. bh 2.00 37,500.00 75,000.00
- Upah :
- Pekerja Org/hr 1.05 34,760.00 36,498.00
- Tukang Org/hr 1.05 40,950.00 42,997.50
- Mandor Org/hr 0.01 53,330.00 277.32
Jumlah 1,890,613.54
Total 2,079,674.89
3 Pek. Kusen Pintu Type P-3A

( Kusen Alumunium , Kaca 5 mm ,Louvert )
( Uk. 2,1 m x 0,8 m ) = 1,68 m2.
- Bahan :
- Daun Pintu PVC m² 1.47 55,000.00 80,850.00
- Kunci merk bh 1.00 125,000.00 125,000.00
- Upah :
- Pekerja Org/Hr 1.05 34,760.00 36,498.00
- Tukang Org/Hr 1.05 40,950.00 42,997.50
- Mandor Org/Hr 0.01 53,330.00 277.32
Jumlah 920,572.52
Total 1,012,629.77

( Rp ) ( Rp )
Pek. Kusen Pintu Type P-3B

( Uk. 2,5 m x 0,8 m ) = 2 m2.
- Bahan :
- Daun Pintu PVC m² 1.47 55,000.00 80,850.00
- Kunci merk bh 1.00 125,000.00 125,000.00
- Upah :
- Pekerja Org/Hr 1.05 34,760.00 36,498.00
- Tukang Org/Hr 1.05 40,950.00 42,997.50
- Mandor Org/Hr 0.01 53,330.00 277.32
Jumlah 920,572.52
Total 1,012,629.77
5 Pek. Kusen Pintu Type P-4

( Uk. 1,357 m x 1,9 m ) = 2,58 m2.
- Bahan :
- Daun Pintu PVC m² 0.43 105,167.00 45,547.83
- Daun Jendela Kayu m² 5.55 94,500.00 524,475.00
- Upah :
- Pekerja Org/Hr 1.05 34,760.00 36,498.00
- Tukang Org/Hr 1.05 40,950.00 42,997.50
- Mandor Org/Hr 0.01 53,330.00 277.32
Jumlah 1,709,085.34
Total 1,879,993.88


( Rp ) ( Rp )
6 Pek. Kusen Pintu Type P-5

( Kusen Alumunium , Rangka Kayu Plywood )
( Uk. 1,4 m x 0,8 m ) = 1,12 m2.
- Bahan :
- Daun Pintu Plywood 6 mm m1 1.12 250,000.00 280,000.00
- Upah :
- Pekerja Org/Hr 1.05 34,760.00 36,498.00
- Tukang Org/Hr 1.05 40,950.00 42,997.50
- Mandor Org/Hr 0.01 53,330.00 277.32
Jumlah 848,722.52
Total 933,594.77
Pembulatan 933,590.00
Pek. Kusen Pintu Type P-6

( Uk. 1,8 m x 0,8 m ) = 1,44 m2.
- Bahan :
- Upah :
- Pekerja Org/Hr 1.05 34,760.00 36,498.00
- Tukang Org/Hr 1.05 40,950.00 42,997.50
- Mandor Org/Hr 0.01 53,330.00 277.32
Jumlah 1,020,722.52
Total 1,122,794.77
Pek. Kusen Pintu Type P-7

( Uk. 2.15 m x 0,85 m ) = 1,8 m2.
- Bahan :

( Rp ) ( Rp )


- Kunci merk bh 1.00 250,000.00 250,000.00
- Upah :
- Pekerja Org/Hr 1.05 34,760.00 36,498.00
- Tukang Org/Hr 1.05 40,950.00 42,997.50
- Mandor Org/Hr 0.01 53,330.00 277.32
Jumlah 1,395,972.52
Total 1,535,569.77
Pek. Kusen Pintu Type P-S1

( Kusen Baja )
( Uk. 1,3m x 0,5 m ) = 0,65 m2.
- Bahan :
- Kusen Pintu Baja m1 3.60 125,000.00 450,000.00
- Daun Pintu Baja m² 0.65 500,000.00 325,000.00
- Kunci merk unit 1.00 175,000.00 175,000.00
- Upah :
- Pekerja Org/Hr 1.05 34,760.00 36,498.00
- Tukang Org/Hr 1.05 40,950.00 42,997.50
- Mandor Org/Hr 0.01 53,330.00 277.32
Jumlah 1,053,722.52
Total 1,159,094.77
Pek. Kusen Pintu Type P-S2
( Kusen Baja )
( Uk. 1,3 m x 0,9 m ) = 1,17 m2.
- Bahan :
- Kusen Pintu Baja m1 4.40 125,000.00 550,000.00
- Daun Pintu Baja m² 1.17 500,000.00 585,000.00
- Kunci merk unit 1.00 175,000.00 175,000.00

( Rp ) ( Rp )
- Upah :
- Pekerja Org/Hr 1.05 34,760.00 36,498.00
- Tukang Org/Hr 1.05 40,950.00 42,997.50
- Mandor Org/Hr 0.01 53,330.00 277.32
Jumlah 1,413,722.52
Total 1,555,094.77
7 Pek. Kusen Jendela Type J-1

( Uk. 1,35 m x 1,7 m ) = 2,29 m2.
- Bahan :
- Kaca t = 5 mm ( Bening ) m² 1.16 91,544.00 106,191.04
- Daun Jendela Kayu m² 9.20 94,500.00 869,400.00
- Cat Duco kg 0.92 75,000.00 69,000.00
- Upah :
- Pekerja Org/Hr 1.05 34,760.00 36,498.00
- Tukang Org/Hr 1.05 40,950.00 42,997.50
- Mandor Org/Hr 0.01 53,330.00 277.32
Jumlah 1,958,813.56
Total 2,154,694.91

( Uk. 1,25 m x 0,7 m ) = 0,87 m2.
- Bahan :
- Kaca t = 5 mm ( Bening ) m² 0.38 91,544.00 34,420.54
- Daun Jendela Kayu m1 4.60 94,500.00 434,700.00
- Cat Duco kg 0.46 75,000.00 34,500.00
- Upah :

( Rp ) ( Rp )
- Pekerja Org/Hr 1.05 34,760.00 36,498.00

- Tukang Org/Hr 1.05 40,950.00 42,997.50

- Mandor Org/Hr 0.01 53,330.00 277.32
Jumlah 951,743.06
Total 1,046,917.37

( Kusen Alumunium , Kaca Panasap 5 mm )
( Uk. 1,95 m x 3,4 m ) = 6,63 m2.
- Bahan :
- Kusen Jendela All m1 23.35 79,000.00 1,844,650.00
- Kaca t = 5 mm ( Bening ) m² 0.86 91,544.00 78,727.84
- Daun Jendela Kayu m1 8.54 94,500.00 807,030.00
- Cat Duco kg 0.85 75,000.00 63,750.00
- Upah :
- Pekerja Org/Hr 1.05 34,760.00 36,498.00
- Tukang Org/Hr 1.05 40,950.00 42,997.50
- Mandor Org/Hr 0.01 53,330.00 277.32
Jumlah 3,516,755.36
Total 3,868,430.89
Pek. Kusen Jendela Type BV-1

( Kusen Alumunium, Louvert All )
( Uk. 0,6 m x 0,7 m ) = 0,42 m2.
- Bahan :
279,650.00
- Upah :
- Pekerja Org/hr 1.05 34,760.00 36,498.00
- Tukang Org/hr 1.05 40,950.00 42,997.50
- Mandor Org/hr 0.01 53,330.00 277.32
Jumlah 644,022.52


( Rp ) ( Rp )
Total 708,424.77
Pek. Kusen Jendela Type BV-2

( Kusen Kayu, Louvert Besi )
( Uk. 1,37 m x 1,7 m ) = 2,33 m2.
- Bahan :
- Kusen Jendela Kayu m1 3.40 87,000.00 295,800.00
- Louvert Besi m² 2.13 225,000.00 478,125.00
- Upah :
- Pekerja Org/hr 1.05 34,760.00 36,498.00
- Tukang Org/hr 1.05 40,950.00 42,997.50
- Mandor Org/hr 0.01 53,330.00 277.32
Jumlah 858,647.52
Total 944,512.27
18 Pek. Kusen Jendela Type BV-3

( Kusen Alumunium , Louvert All, kaca 5 mm )
( Uk. 1,55 m x 1 m ) = 1,55 m2.
- Bahan :
- Louver Alumunium m2 0.63 225,000.00 141,750.00
- Kaca t = 5 mm ( Bening ) m2 0.63 91,544.00 57,672.72
- Karet List m1 4.40 2,100.00 9,240.00
- Upah :
- Pekerja Org/hr 1.05 34,760.00 36,498.00
- Tukang Org/hr 1.05 40,950.00 42,997.50
- Mandor Org/hr 0.01 53,330.00 277.32
Jumlah 696,285.24
Total 765,913.76


( Rp ) ( Rp )

Analysa Harga Sni

Diunggah oleh

Informasi Dokumen

Judul Asli

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

Analysa Harga Sni

Diunggah oleh

Hak Cipta:

Format Tersedia

ANALISA BETON PEKERJAAN STRUKTUR

KONSTRUKSI BANGUNAN GEDUNG DAN PERUMAHAN

PROYEK : PEMBANGUNAN GEDUNG

- 53.13 - 1,877,113.31 637,097.19

- 24.71 - 1,227,646.13 637,097.19

ANALISIS BETON 467327081.xls Page_1_Of_164

PROYEK : PEMBANGUNAN GEDUNG

- 46.87 - 2,129,213.33 637,097.19

- 53.13 - 1,877,113.31 637,097.19

ANALISIS BETON 467327081.xls Page_2_Of_164

PROYEK : PEMBANGUNAN GEDUNG

- 46.87 - 2,129,213.33 637,097.19

ANALISIS BETON 467327081.xls Page_3_Of_164

PROYEK : PEMBANGUNAN GEDUNG

ANALISIS BETON 467327081.xls Page_4_Of_164

PROYEK : PEMBANGUNAN GEDUNG

ANALISIS BETON 467327081.xls Page_5_Of_164

PROYEK : PEMBANGUNAN GEDUNG

ANALISIS BETON 467327081.xls Page_6_Of_164

PROYEK : PEMBANGUNAN GEDUNG

ANALISIS BETON 467327081.xls Page_7_Of_164

PROYEK : PEMBANGUNAN GEDUNG

ANALISIS BETON 467327081.xls Page_8_Of_164

PROYEK : PEMBANGUNAN GEDUNG

PROYEK : PEMBANGUNAN GEDUNG

Profit & Over Head 10 % :

PROYEK : PEMBANGUNAN GEDUNG

PROYEK : PEMBANGUNAN GEDUNG

TOTA L 361.15 664,139.59 8,225.91 637,097.19

PROYEK : PEMBANGUNAN GEDUNG

PROYEK : PEMBANGUNAN GEDUNG

PROYEK : PEMBANGUNAN GEDUNG

Peminggang 4.00 6.32 16 mm 1.580 - -

PROYEK : PEMBANGUNAN GEDUNG

Peminggang 4.00 8.92 19 mm 2.230 - -

PROYEK : PEMBANGUNAN GEDUNG

9.600 Sengkang 0.40 0.16 8 mm 0.395 - -

PROYEK : PEMBANGUNAN GEDUNG

PROYEK : PEMBANGUNAN GEDUNG

11 Pek.Balok.CG4.200x500 ( 235 Kg ) K.225 7,822.61 7,949.66 637,097.19

PROYEK : PEMBANGUNAN GEDUNG

13 Pek.Balok.B2.150x400 ( 277 Kg ) K.225 7,822.61 7,949.66 637,097.19

ANALISIS BETON 467327081.xls Page_20_Of_164

PROYEK : PEMBANGUNAN GEDUNG

PROYEK : PEMBANGUNAN GEDUNG

NO. Uraian Pekerjaan Total

ANALISIS BETON 467327081.xls Page_22_Of_164

PROYEK : PEMBANGUNAN GEDUNG

ANALISIS BETON 467327081.xls Page_23_Of_164

PROYEK : PEMBANGUNAN GEDUNG

ANALISIS BETON 467327081.xls Page_24_Of_164

PROYEK : PEMBANGUNAN GEDUNG

ANALISIS BETON 467327081.xls Page_25_Of_164

PROYEK : PEMBANGUNAN GEDUNG

ANALISIS BETON 467327081.xls Page_26_Of_164

PROYEK : PEMBANGUNAN GEDUNG

ANALISIS BETON 467327081.xls Page_27_Of_164

PROYEK : PEMBANGUNAN GEDUNG

ANALISIS BETON 467327081.xls Page_28_Of_164

PROYEK : PEMBANGUNAN GEDUNG

30.60 2,393,953.36 637,097.19

ANALISIS BETON 467327081.xls Page_29_Of_164

PROYEK : PEMBANGUNAN GEDUNG