LANTAI 1 Page 2
B. Pekerjaan Kolom Struktur K1 ( 15 X 30 ) 4 M³ Rp 1,094,002 Rp 4,376,007
1 Semen ex.tiga roda 29 zak Rp 55,000 Rp 1,595,000
2 Pasir 3 M³ Rp 240,000 Rp 720,000
3 Batu Split 4 M³ Rp 400,000 Rp 1,600,000
4 Papan cor 2/20 48 lbr Rp 20,000 Rp 960,000
5 Kaso kayu Meranti 4/6 80 btg Rp 25,000 Rp 2,000,000
6 Besi Ø. 8 ex. Sii ( Sengkang jarak 0.15 ) 37 btg Rp 25,000 Rp 925,000
7 Besi Ø. 12 ex.Sii (Tulangan Tengah) 14 btg Rp 63,500 Rp 889,000
8 Besi Ø. 16 ex.Sii (Tulangan Utama) 28 btg Rp 116,000 Rp 3,248,000
9 Kawat beton + paku 1 ls Rp 150,000 Rp 150,000
Sub Total Rp 16,463,007
1 Semen ex.tiga roda 29 zak Rp 55,000 Rp 1,595,000
2 Pasir 3 M³ Rp 240,000 Rp 720,000
3 Batu Split 4 M³ Rp 400,000 Rp 1,600,000
4 Papan cor 2/20 48 lbr Rp 20,000 Rp 960,000
5 Kaso kayu Meranti 4/6 80 btg Rp 25,000 Rp 2,000,000
6 Besi Ø. 8 ex. Sii ( Sengkang jarak 0.15 ) 37 btg Rp 25,000 Rp 925,000
7 Besi Ø. 12 ex.Sii (Tulangan Tengah) 14 btg Rp 63,500 Rp 889,000
8 Besi Ø. 16 ex.Sii (Tulangan Utama) 28 btg Rp 116,000 Rp 3,248,000
9 Kawat beton + paku 1 ls Rp 150,000 Rp 150,000
Sub Total Rp 28,550,007
C.Pekerjaan Ring Balk ( 15 x 20 ) 6 M³ Rp 1,094,002 Rp 6,564,011
1 Semen ex.tiga roda 44 zak Rp 55,000 Rp 2,420,000
2 Pasir 4 M³ Rp 240,000 Rp 960,000
3 Batu Split 6 M³ Rp 400,000 Rp 2,400,000
4 Papan cor 2/20 72 lbr Rp 20,000 Rp 1,440,000
5 Kaso kayu Meranti 4/6 12 btg Rp 25,000 Rp 300,000
6 Besi Ø. 8 ex. Sii ( Sengkang jarak 0.15 ) 32 btg Rp 25,000 Rp 800,000
7 Besi Ø. 12 ex. Sii (Tulangan Utama) 32 btg Rp 63,500 Rp 2,032,000
8 Kawat beton + paku 1 ls Rp 200,000 Rp 200,000
Sub Total Rp 17,116,011
D. Pekerjaan Balok ( B1) 20 X 30 5 M³ Rp 1,094,002 Rp 5,470,009
1 Semen ex.tiga roda 8 zak Rp 55,000 Rp 440,000
2 Pasir 1 M³ Rp 240,000 Rp 240,000
3 Batu Split 1 M³ Rp 400,000 Rp 400,000
4 Papan cor 2/20 12 lbr Rp 20,000 Rp 240,000
5 Kaso kayu Meranti 4/6 30 btg Rp 25,000 Rp 750,000
6 Besi Ø.8 ex. Sii ( Sengkang jarak 0.15 ) 7 btg Rp 25,000 Rp 175,000
6 Besi Ø.12 ex. Sii ( Tulangan Tengah ) 3 btg Rp 63,500 Rp 190,500
7 Besi Ø. 16 ex. Sii (Tulangan Utama) 5 btg Rp 116,000 Rp 580,000
8 Kawat beton + paku 1 ls Rp 200,000 Rp 200,000
Sub Total Rp 8,685,509
VI PEKERJAAN BETON NON STRUKTUR
A. PekerjaanTangga beton 5 M³ Rp 1,094,002 Rp 5,470,009
1 Semen tiga roda 10 zak Rp 55,000 Rp 550,000
2 Pasir 1 M³ Rp 240,000 Rp 240,000
3 Batu Split 1 M³ Rp 400,000 Rp 400,000
4 Triplek cor 9mm 5 lbr Rp 125,000 Rp 625,000
5 Kaso kayu Meranti 4/6 18 btg Rp 25,000 Rp 450,000
6 Besi Ø. 8 ex. Sii 18 btg Rp 25,000 Rp 450,000
6 Besi Ø.10 ex. Sii 23 btg Rp 43,000 Rp 989,000
8 Kawat beton + paku 1 ls Rp 100,000 Rp 100,000
Sub Total Rp 9,274,009
B. Pekerjaan Dak Lantai 2 26 M³ Rp 1,094,002 Rp 28,444,046
1 Semen tiga roda 188 zak Rp 55,000 Rp 10,340,000
2 Pasir 18 M³ Rp 240,000 Rp 4,320,000
3 Batu Split 24 M³ Rp 400,000 Rp 9,600,000
4 Triplek cor 9mm 91 lbr Rp 125,000 Rp 11,375,000
5 Kaso kayu Meranti 4/6 338 btg Rp 25,000 Rp 8,450,000
6 Besi Ø. 8 ex.S ii 434 btg Rp 25,000 Rp 10,850,000
7 Kawat beton + paku 1 ls Rp 300,000 Rp 300,000
Sub Total Rp 93,053,055
C. Pekerjaan Pet beton 1 M³ Rp 1,094,002 Rp 1,094,002
1 Semen tiga roda 8 zak Rp 55,000 Rp 440,000
2 Pasir 1 M³ Rp 240,000 Rp 240,000
3 Batu Split 1 M³ Rp 400,000 Rp 400,000
4 Triplek cor 9mm 4 lbr Rp 125,000 Rp 500,000
5 Kaso kayu Meranti 4/6 13 btg Rp 25,000 Rp 325,000
6 Besi Ø. 8 ex. Sii 17 btg Rp 25,000 Rp 425,000
7 Kawat beton + paku 1 ls Rp 300,000 Rp 300,000
Sub Total Rp 3,724,002
D. Pekerjaan Profilan 1 ls Rp 3,000,000 3,000,000.00
Sub Total Rp 3,000,000
PEKERJAAN BETON NON STRUKTUR
A. Pekerjaan Pet + Dak Talang beton klling 4 M³ Rp 1,094,002 Rp 4,376,007
1 Semen ex.tiga roda 29 zak Rp 55,000 Rp 1,595,000
2 Pasir 3 M³ Rp 240,000 Rp 720,000
3 Batu Split 4 M³ Rp 400,000 Rp 1,600,000
4 Triplek cor 9mm 14 lbr Rp 125,000 Rp 1,750,000
5 Kaso kayu Meranti 4/6 52 btg Rp 25,000 Rp 1,300,000
6 Besi Ø. 8 ex. Sii 67 btg Rp 25,000 Rp 1,675,000
8 Kawat beton + paku 1 ls Rp 300,000 Rp 300,000
Sub Total Rp 13,316,007
LANTAI 1 Page 3
B. Pekerjaan Profilan 1 ls Rp 3,000,000 Rp 3,000,000
Sub Total Rp 3,000,000
VII PEKERJAAN DINDING LANTAI 1
PEKERJAAN PASANGAN 438 M² Rp 15,000 Rp 6,570,000
1 Bata 35040 bh Rp 1,000 Rp 35,040,000
2 Semen tiga roda 144 Zak Rp 55,000 Rp 7,920,000
3 Pasir Pasang 35 M³ Rp 220,000 Rp 7,700,000
Sub Total Rp 57,230,000
PEKERJAAN PLESTERAN 876 M² Rp 8,500 Rp 7,446,000
1 Semen tiga roda 180 Zak Rp 55,000 Rp 9,900,000
2 Pasir pasang 26 M³ Rp 220,000 Rp 5,720,000
Sub Total Rp 23,066,000
PEKERJAAN ACIAN 876 M² Rp 8,500 Rp 7,446,000
1 Semen tiga roda 180 Zak Rp 55,000 Rp 9,900,000
Sub Total Rp 17,346,000
PEKERJAAN DINDING LANTAI 2
PEKERJAAN PASANGAN 595 M² Rp 15,000 Rp 8,925,000
1 Bata 47600 bh Rp 410 Rp 19,516,000
2 Semen ex Tiga roda 195 Zak Rp 55,000 Rp 10,725,000
3 Pasir Pasang 48 M³ Rp 220,000 Rp 10,560,000
Sub Total Rp 49,726,000
PEKERJAAN PLESTERAN 1190 M² Rp 8,500 Rp 10,115,000
1 Semen tiga roda 245 Zak Rp 55,000 Rp 13,475,000
2 Pasir pasang 36 M³ Rp 220,000 Rp 7,920,000
Sub Total Rp 31,510,000
PEKERJAAN ACIAN 1190 M² Rp 8,500 Rp 10,115,000
1 Semen tiga roda 245 Zak Rp 55,000 Rp 13,475,000
Sub Total Rp 23,590,000
VIII PEK.LANTAI DAN FINISHING LANTAI 1
A.LANTAI 1
1 TERAS/CORIDOOR 45 M² Rp 278,306 Rp 12,523,772
1. Lantai Keramik 40X40 ex Roman 45 M² Rp 80,000 Rp 3,600,000
2. Semen tiga roda 14 Zak Rp 55,000 Rp 770,000
3. Pasir pasang 5 M³ Rp 240,000 Rp 1,200,000
Sub Total Rp 18,093,772
2 RUANG TIDUR
1. Lantai Keramik 40X40 ex Roman 110 M² Rp 278,306 Rp 30,613,666
2. Semen tiga roda 32 Zak Rp 55,000 Rp 1,760,000
3. Pasir pasang 13 M³ Rp 220,000 Rp 2,860,000
Sub Total Rp 35,233,666
4 RUANG TAMU
1. Lantai Keramik 40X40 ex Roman 16 M² Rp 278,306 Rp 4,452,897
2. Semen tiga roda 5 Zak Rp 55,000 Rp 275,000
3. Pasir pasang 2 M³ Rp 220,000 Rp 440,000
Sub Total Rp 5,167,897
5 KM/WC
1. Lantai Keramik 25X25 ex Roman 29 M² Rp 278,306 Rp 8,070,875
2. Semen tiga roda 10 Zak Rp 55,000 Rp 550,000
3. Pasir pasang 4 M³ Rp 220,000 Rp 880,000
Sub Total Rp 9,500,875
PAS. DINDING km/wc
1. Dinding Keramik 33/25 ex Roman 180 M² Rp 278,306 Rp 50,095,089
2. BORDER 10/25 ex Roman 315 BH Rp 20,000 Rp 6,300,000
3. Semen tiga roda 52 Zak Rp 55,000 Rp 2,860,000
4. Pasir pasang 22.00 M³ Rp 220,000 Rp 4,840,000
Sub Total Rp 64,095,089
6 GUDANG
1. Lantai Keramik 40X40 ex Roman 5 M² Rp 278,306 Rp 1,391,530
2. Semen tiga roda 2 Zak Rp 55,000 Rp 110,000
3. Pasir pasang 1 M³ Rp 220,000 Rp 220,000
Sub Total Rp 1,721,530
PEK.LANTAI DAN FINISHING LANTAI 2
A.LANTAI 2
1 CORIDOOR+TANGGA
1. Lantai Keramik 40X40 ex Roman 40 M² Rp 278,306 Rp 11,132,242
2. Semen tiga roda 12 Zak Rp 55,000 Rp 660,000
3. Pasir pasang 4 M³ Rp 220,000 Rp 880,000
Sub Total Rp 12,672,242
2 RUANG TIDUR
1. Lantai Keramik 40X40 ex Roman 86 M² Rp 278,306 Rp 23,934,320
2. Semen tiga roda 25 Zak Rp 55,000 Rp 1,375,000
3. Pasir pasang 10 M³ Rp 220,000 Rp 2,200,000
Sub Total Rp 27,509,320
4 KM/WC
1. Lantai Keramik 25X25 ex Roman 41 M² Rp 278,306 Rp 11,410,548
2. Semen tiga roda 12 Zak Rp 55,000 Rp 660,000
3. Pasir pasang 5 M³ Rp 220,000 Rp 1,100,000
Sub Total Rp 13,170,548
PAS. DINDING km/wc
1. Dinding Keramik 33/25 ex Roman 240 M² Rp 80,000 Rp 19,200,000
2. BORDER 10/25 ex Roman 420 BH Rp 20,000 Rp 8,400,000
3. Semen tiga roda 69 Zak Rp 55,000 Rp 3,795,000
4. Pasir pasang 28.80 M³ Rp 220,000 Rp 6,336,000
LANTAI 1 Page 4
Sub Total Rp 18,531,000
IX PEKERJAAN PLAFOND LANTAI 1
PEKERJAAN PLAFOND 213 M² Rp 35,000 Rp 7,455,000
1 Plafond Gypsum 9 mm 85 LBR Rp 55,000 Rp 4,675,000
2 Hollow 150 btg Rp 20,000 Rp 3,000,000
3 Dempul Canstein + Paku Gypsum 1 ls Rp 200,000 Rp 200,000
Sub Total Rp 15,330,000
LANTAI 1 Page 5
7 Saklar Double ex Broco 15 ttk Rp 235,000 Rp 3,525,000
8 Box MCB 1 bh Rp 200,000 Rp 200,000
9 KABEL Ex ETERNA 1 LS Rp 5,000,000 Rp 5,000,000
Sub Total Rp 36,250,000
PEK. INSTALASI LISTRIK LANTAI 2 72 Rp 245,000 Rp 17,640,000
1 Lampu Pijar Biasa 24 ttk Rp 225,000 Rp 5,400,000
2 Lampu Tl 40 w 4 ttk Rp 300,000 Rp 1,200,000
3 Lampu exterior Pet beton 4 ttk Rp 250,000 Rp 1,000,000
5 Stop Kontak 12 ttk Rp 225,000 Rp 2,700,000
6 Saklar Tunggal ex Broco 10 ttk Rp 225,000 Rp 2,250,000
7 Saklar Double ex Broco 18 ttk Rp 235,000 Rp 4,230,000
8 Box MCB 1 bh Rp 200,000 Rp 200,000
9 KABEL Ex ETERNA 1 LS Rp 5,000,000 Rp 5,000,000
Sub Total Rp 39,620,000
XIV PEKERJAAN FINISHING LANTAI 1
1 Cat Dinding Dalam ex ICI 816 M² Rp 60,000 Rp 48,960,000
2 Cat Dinding Luar ex ICI 60 M² Rp 80,000 Rp 4,800,000
3 Plitur Pintu + Jendela 1 ls Rp 150,000 Rp 150,000
4 Cat Plafond ex Vinilex 213 M² Rp 45,000 Rp 9,585,000
5 Nat Keramik 1 ls Rp 500,000 Rp 500,000
6 Railing Tangga+Void 33 M¹ Rp 500,000 Rp 16,500,000
Sub Total Rp 80,495,000
PEKERJAAN FINISHING LANTAI 2
1 Cat Dinding Dalam ex ICI 76 M² Rp 60,000 Rp 4,560,000
2 Cat Dinding Luar ex ICI 88 M² Rp 80,000 Rp 7,040,000
3 Plitur Pintu + Jendela 1 ls Rp 150,000 Rp 150,000
4 Cat Plafond ex Vinilex 1 M² Rp 45,000 Rp 45,000
5 Nat Keramik 1 ls Rp 500,000 Rp 500,000
Sub Total Rp 12,295,000
XV PEKERJAAN ATAP
1 Rangka Baja ringan 250 M² Rp 160,000 Rp 40,000,000
2 Genteng keramik 250 M² Rp 90,000 Rp 22,500,000
3 NOK (KM2) 96 BH Rp 20,000 Rp 1,920,000
4 Polycarbonit 60 M² Rp 600,000 Rp 36,000,000
5 Lisplang Kamper Medan 3/30 15 lbr Rp 200,000 Rp 3,000,000
6 Paku 5,7 + Baut + Plat 1 ls Rp 200,000 Rp 200,000
Sub Total Rp 103,620,000
JUMLAH
TOTAL BIAYA L ANTAI 1 Rp 2,934,939,592
LANTAI 1 Page 6
ANALISA HARGA SATUAN PEKERJAAN
HARGA JUMLAH HARGA
NO URAIAN PEKERJAAN SAT KOEF SATUAN
Rp. Rp.
A. 2.2.1.8 (K3) Pembuatan 1 m2 bedeng pekerja
A Tenaga
Pekerja OH 1 120,000.00 120,000.00
Tukang kayu OH 2 140,000.00 280,000.00
Kepala tukang OH 0.2 160,000.00 32,000.00
- Mandor OH 0.05 180,000.00 9,000.00
Jumlah Tenaga Kerja 441,000.00
B Bahan
Dolken kayu diameter 8-10/400 cm Batang 1.25 45,000.00 56,250.00
Kayu m2 0.186 2,500,000.00 465,000.00
Paku biasa kg 0.3 15,000.00 4,500.00
Semen Portland kg 18 1,600.00 28,800.00
Pasir Beton m3 0.03 240,700.00 7,221.00
Koral Beton m3 0.05 240,700.00 12,035.00
Seng Gelombang lbr 1.5 75,000.00 112,500.00
Plywood 4 mm lbr 1.35 70,000.00 94,500.00
Jumlah Harga Bahan 780,806.00
C Peralatan
Jumlah Harga Peralatan
D Jumlah upah + bahan + peralatan ( A+B+C) 1,221,806.00
E Overhrad & Profit 10 % 10 % 122,180.60
F Jumlah harga satua pekerjaan ( D+E ) Jumlah 1,343,986.60
Dibulatkan 1,343,000.00