TOTAL A 554,792,261.91
B. PEMBANGUNAN TALUD & PAGAR HALAMAN ###
I PEKERJAAN PENDAHULUAN 4,292,335.94
II PEKERJAAN TANAH DAN PASIR 3,898,100.30
III PEKERJAAN PASANGAN 32,986,687.60
IV PEK. PLESTERAN DAN LANTAI 839,238.55
V PEK. BETON BERTULANG 16,865,681.84
VI PEK. BESI 4,907,840.00
TOTAL B 63,789,884.24
C. PEMINDAHAN TEMPAT PEMANDIAN MOTOR
I PEKERJAAN PENDAHULUAN 1,776,355.35
II PEKERJAAN TANAH DAN PASIR 582,741.50
III PEKERJAAN PASANGAN 4,449,748.22
IV PEK. PLESTERAN DAN LANTAI 1,609,008.79
V PEK. LAIN-LAIN 3,000,000.00
TOTAL C 11,417,853.85
No. Uraian Pekerjaan Volume Sat. Nomor Harga Satuan Jumlah Harga
Analisa (Rp) (Rp)
A B C D E F G
A PEMBANGUNAN PUSKESMAS
I PEKERJAAN PENDAHULUAN
1 Papan Nama Proyek 1.0 Unit Ls 350,000.00 350,000.00
2 Pembongkaran Dinding Bangunan Lama 10.0 M3 SNI.6.14 206,977.10 2,069,771.00
3 Pengukuran & Bowplank 96.0 M' SNI.6.04 84,588.35 8,120,481.60
Sub Total 10,540,252.60
II PEKERJAAN TANAH DAN PASIR
1 Galian Tanah 90.56 M3 SNI.6.01 24,337.50 2,204,004.00
2 Urugan kembali 1/3 Galian M3 SNI.6.09 734,668.00
3 Urugan Tanah peninggian lantai 139.15 M3 SNI.6.15a 53,328.00 7,420,591.20
4 Urugan pasir bawah pondasidan lantai 38.23 M3 SNI.6.11 69,795.00 2,668,262.85
Sub Total 13,027,526.05
III PEKERJAAN PASANGAN
1 Pasangan Batu Kosong 25.88 M3 SNI.6.09 204,986.10 5,305,040.27
2 Pasangan Batu kali 49.06 M3 SNI.6.03 416,643.70 20,440,539.92
3 pasangan bata 1/2 Bata 1PC : 5 Ps 682.80 M2 SNI.6.10 59,340.71 40,517,836.79
4 Pas.Rollag 1 Bata 10.11 M2 SNI.6.04 122,864.50 1,242,160.10
Sub Total 67,505,577.07
IV PEK. PLESTERAN DAN LANTAI
1 Plesteran dinding 1pc : 1/2kpr : 3ps 1,168.4 M2 SNI.6.09 22,617.87 26,426,945.49
2 Plesteran beton 1 Pc : 3 Ps 38.25 M2 SNI.6.03 25,539.82 976,898.19
3 Laburan Kapur 1,109.4 M2 SNI.6.27a 12,777.19 14,175,139.58
4 Pas. Lantai keramik 30cm x 30cm 241.96 M2 SNI.6.35 128,999.19 31,212,644.17
5 Pas. Dinding Keramik 30cm x 30cm 72.69 M2 SNI.6.54a 136,194.29 9,899,962.99
6 Pas. Lantai Kramik 20cm x 20cm KM/WC 17.45 M2 SNI.6.36 129,907.80 2,266,891.11
7 Pas. Dinding Keramik 20cm x 25cm KM/WC 58.85 M2 SNI.6.54b 135,981.73 8,002,524.52
8 Dinding terawang roster 5.78 M2 SNI.6.10 169,331.25 978,734.63
9 Pas. Ornamen Cetak (Model Minimalis bahan PC) 65.65 M2 SNI.6.74a 107,896.25 7,083,388.81
10 Pas Paving Block 400.0 M2 Ls 48,500.00 19,400,000.00
Sub Total 120,423,129.48
V PEK. BETON BERTULANG
1 Sloof 17cm X 20cm 6.81 M3 SNI.6.29a 4,133,745.55 28,150,807.20
2 Pek Kolom 11cm x 11cm 173.00 M' SNI.6.35 70,689.25 12,229,239.39
3 Pek Kolom struktur13/20 2.85 M3 SNI.6.32 5,380,348.05 15,336,144.08
4 Pek Balok Kanopi & Balok Kusen 66.80 M' SNI.6.36 85,077.03 5,683,145.27
5 Pek Balok Struktur 13cm x 20cm 0.83 M3 SNI.6.31a 5,408,051.55 4,504,906.94
6 Pekerjaan ring Balok 10cm x 15 Cm 194.50 M' SNI.6.36 85,077.03 16,547,481.36
7 Pek Beton Balok Ring ( 10cm x 10cm) 53.78 M' SNI.6.36 85,077.03 4,575,442.40
8 Pek . Plat Kanopi t= 7cm 1.02 M2 SNI.6.33a 5,171,183.05 5,248,750.80
Sub Total 92,275,917.44
VI PEK. ATAP & PLAFOND
1 Rangka Kap Baja Ringan 279.57 M2 Ls 185,000.00 51,720,450.00
2 Rangka Flafond Hollow Galvalume 248.0 M2 Ls 55,000.00 13,640,000.00
3 Gypsum Board 9mm 248.0 M2 SNI.6.24 46,079.00 11,427,592.00
4 Spandeck 0,4mm 282.8 M2 SNI.6.40a 88,987.25 25,165,594.30
5 List Pinggir Plafond Gypsum 292.19 M' Ls 18,000.00 5,259,420.00
6 Listplank Calciplank 12mm 32.35 M' Ls 48,000.00 1,552,800.00
Sub Total 108,765,856.30
VII PEK. BESI & KUNCI & KACA
1 Kusen aluminium 226.93 M' Ls 88,343.75 20,047,847.19
2 Frame jendela, (60 x 95 cm) Komplit Acesoris 48.0 Unit Ls 404,525.00 19,417,200.00
3 Frame Pintu (90 x 200cm) kompilt Acesoris 8.0 Unit Ls 2,065,686.70 16,525,493.60
4 Frame Pintu Dua Daun (120 x 200Cm) komplit acesoris 5.0 Unit Ls 3,566,428.80 17,832,144.00
5 Pintu PVC (Pintu KM/WC) 6.0 Unit Ls 551,250.00 3,307,500.00
6 Pas Kaca Polos 5mm 50.08 M2 SNI.6.17a 98,289.13 4,922,319.38
7 Kaca Film 50.08 M2 Ls 105,000.00 5,258,400.00
8 Rolling door 7.0 M2 SNI.6.08 625,405.00 4,377,835.00
9 Pintu gerbang Koridor 7.6 M2 Ls 350,000.00 2,660,000.00
Sub Total 94,348,739.17
VIII PEKERJAAN FINISHING
1 mengecat tembok Baru 1,109.41 M2 SNI.6.14 15,639.25 17,350,340.34
2 Mengecat Plafond 292.19 M2 SNI.6.14 15,639.25 4,569,632.46
Sub Total 21,919,972.80
A B C D E F G
TOTAL A 554,792,261.91
B. PEMBANGUNAN TALUD & PAGAR HALAMAN
I PEKERJAAN PENDAHULUAN
1 membersihkan lapangan 47.72 M' SNI.6.08 5,555.00 265,084.60
2 Pengukuran & Bowplank 47.61 M' SNI.6.04 84,588.35 4,027,251.34
Sub Total 4,292,335.94
II PEKERJAAN TANAH DAN PASIR
1 Galian Tanah 17.50 M3 SNI.6.01 24,337.50 425,906.25
2 Urugan kembali 1/3 Galian M3 SNI.6.09 141,968.75
3 Urugan Tanah 45.73 M3 SNI.6.11a 63,063.00 2,883,631.76
4 Urugan pasir bawah pondasi 6.40 M3 SNI.6.11 69,795.00 446,593.54
Sub Total 3,898,100.30
III PEKERJAAN PASANGAN
1 Pasangan Batu Kosong 24.39 M3 SNI.6.09 204,986.10 4,999,610.98
2 Pasangan Batu kali 54.91 M3 SNI.6.03 416,643.70 22,878,541.32
3 Pasangan Bata 1/2 bata 60.00 M2 SNI.6.10 59,340.71 3,560,442.60
4 Pasangan 1 Bata 12.60 M2 SNI.6.04 122,864.50 1,548,092.70
Sub Total 32,986,687.60
IV PEK. PLESTERAN DAN LANTAI
1 Plesteran beton 1 Pc : 3 Ps 32.86 M2 SNI.6.03 25,539.82 839,238.55
Sub Total 839,238.55
V PEK. BETON BERTULANG
1 Sloof 17/20 4.08 M3 SNI.6.29a 4,133,745.55 16,865,681.84
Sub Total 16,865,681.84
VI PEK. BESI
1 Pek. Pipa Galvanis 3 Inch 125.20 M' Ls 39,200.00 4,907,840.00
Sub Total 4,907,840.00
TOTAL B 63,789,884.24
C. PEMINDAHAN TEMPAT PEMANDIAN MOTOR
I PEKERJAAN PENDAHULUAN
1 Pengukuran & Bowplank 21.00 M' SNI.6.04 84,588.35 1,776,355.35
Sub Total 1,776,355.35
II PEKERJAAN TANAH DAN PASIR
1 Galian Tanah 10.00 M3 SNI.6.01 24,337.50 243,375.00
2 Urugan kembali 1/3 Galian M3 SNI.6.09 81,125.00
3 Urugan pasir bawah pondasi Bawah Lantai 3.70 M3 SNI.6.11 69,795.00 258,241.50
Sub Total 582,741.50
III PEKERJAAN PASANGAN
1 Pasangan Batu Kosong 2.50 M3 SNI.6.09 204,986.10 512,465.25
2 Pasangan Batu kali 9.45 M3 SNI.6.03 416,643.70 3,937,282.97
Sub Total 4,449,748.22
IV PEK. PLESTERAN DAN LANTAI
1 Plesteran beton 1 Pc : 3 Ps 63.00 M2 SNI.6.03 25,539.82 1,609,008.79
Sub Total 1,609,008.79
V PEK. LAIN-LAIN
1 Pemindahan Bangunan 1.00 Unit LS 3,000,000.00 3,000,000.00
TOTAL C 11,417,853.85