REKAPITULASI

RENCANA ANGGARAN BIAYA

PEKERJAAN : PERENCANAAN REHABILITASI GEDUNG KANTOR BPBD

KABUPATEN SAMPANG
LOKASI : JL. JAKSA AGUNG SUPRAPTO NO. 9A SAMPANG
TAHUN ANGGARAN : 2022

JUMLAH HARGA
NO URAIAN PEKERJAAN
( Rp )

I. PEKERJAAN PERSIAPAN
A PEKERJAAN PERSIAPAN 4,685,750.00
B PEKERJAAN PEMBONGKARAN 43,493,927.44

II. PEKERJAAN STRUKTUR

A PEKERJAAN BETON 127,177,802.25
B PEKERJAAN ATAP DAN PLAFOND 75,649,999.75

III. PEKERJAAN ARSITEKTUR

A PEKERJAAN PASANGAN & PLESTERAN 31,505,807.01
B PEKERJAAN LANTAI 138,716,790.80
C PEKERJAAN KUSEN 15,559,798.67
D PEKERJAAN PENGECATAN 16,645,464.40

IV PEKERJAAN MEP DAN SANITAIR 10,527,591.94

JUMLAH 463,962,932.26
PPN 11 % 51,035,922.55
JUMLAH + PPN 11 % 514,998,854.81
DIBULATKAN (BIAYA KONSTRUKSI FISIK) 514,998,000.00

Terbilang : Lima ratus empat belas juta sembilan ratus sembilan puluh delapan ribu rupiah

Surabaya, Juli 2022

Dibuat Oleh :
Konsultan Perencana
PT. ALCO ART STUDIO CONSULTANT

Ir. GUNAWAN, MT., IAI

Direktur Utama
 RINCIAN
RENCANA ANGGARAN BIAYA
PEKERJAAN : PERENCANAAN REHABILITASI GEDUNG KANTOR BPBD
KABUPATEN SAMPANG
LOKASI : JL. JAKSA AGUNG SUPRAPTO NO. 9A SAMPANG
TAHUN ANGGARAN : 2022

HARGA SAT JML HARGA JML TOTAL

No URAIAN PEKERJAAN VOLUME SAT
( Rp ) ( Rp ) ( Rp )

I PEKERJAAN PERSIAPAN
A PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan 1.00 Ls 1,000,000.00 1,000,000.00
2 Keamanan dan Kesehatan Kerja (K3) 1.00 Ls 3,685,750.00 3,685,750.00
Jumlah A 4,685,750.00
B PEKERJAAN PEMBONGKARAN
1 Pembongkaran Genteng 142.05 M2 15,865.69 2,253,720.91
2 Pembongkaran Bubungan 10.90 M1 20,403.88 222,402.24
3 Pembongkaran Reng & Usuk 103.53 M2 14,389.38 1,489,731.99
4 Pembongkaran Gording 102.50 M1 8,633.63 884,946.56
5 Pembongkaran 1/2 Kuda-Kuda WF 2.00 Unit 2,662,325.04 5,324,650.08
6 Pembongkaran Penutup Plafond 130.00 M2 3,790.69 492,789.38
7 Pembongkaran Rangka Plafond 130.00 M2 38,338.13 4,983,956.25
8 Pembongkaran Ring Balok 0.94 M3 1,790,021.00 1,678,144.69
9 Pembongkaran Kusen 8.80 m2 892,256.25 7,856,137.83
10 Pembongkaran Tembok 77.29 M2 80,557.50 6,226,289.18
11 Pembongkaran Kolom 2.83 M3 1,790,021.00 5,071,666.50
12 Pembongkaran Sloof 0.76 M3 1,790,021.00 1,358,625.94
13 Pembongkaran pondasi batu gunung 11.92 M3 201,393.75 2,400,613.50
14 Galian tanah 7.76 M3 120,836.25 937,689.30
15 Urugan tanah kembali 7.76 M3 40,278.75 312,563.10
16 Pembuangan bekas bongkaran keluar lokasi 1.00 Ls 2,000,000.00 2,000,000.00
Jumlah B 43,493,927.44

II PEKERJAAN STRUKTUR

A PEKERJAAN BETON
1 Pondasi Strous Ø 30 cm - 6,3 meter (dari dasar Sloof) 8.00 titik 1,649,088.38 13,192,707.00
Bor Strous Ø 30 cm 32.00 M' 135,000.00 4,320,000.00
2 Sloof 30x40 cm (SL) 1.98 M3 3,599,297.59 7,126,609.23
3 Kolom Utama 46x63 cm (KU1) 2.05 M3 7,650,224.88 15,682,961.01
4 Kolom Utama 35x35 cm (KU2) 1.26 M3 7,650,224.88 9,639,283.35
5 Kolom praktis 15/15 (KP) 0.40 M3 9,396,542.62 3,788,685.98
6 Ring Balok 15x25 cm (RB) 0.62 M3 9,252,805.91 5,736,739.67
7 Balok Latai 15x15 cm (BL) 0.36 M3 9,608,189.56 3,458,948.24
8 Plat Beton 6 Cm Wire Mesh M6 23.59 M3 2,397,957.99 56,567,829.06
9 Ankur Ø 10 mm Pondasi dan Sloof 8.68 Kg 17,374.78 150,813.05
10 Pasang kembali pondasi batu gunung 10.81 M3 695,025.50 7,513,225.66
Jumlah A 127,177,802.25
B PEKERJAAN ATAP DAN PLAFOND
1 Pemasangan Kembali 1/2 Kuda-Kuda WF 2.000 Unit 5,324,650.08 10,649,300.16
2 Pemasangan Kembali Gording 92.250 M1 138,828.69 12,806,946.65
3 Pemasangan Kembali Usuk dan Reng 93.267 M2 35,103.75 3,274,021.45
4 Pemasangan Kembali Genteng 127.845 M2 31,809.00 4,066,621.61
5 Pemasangan Kembali Rangka Plafond 117.000 M2 81,736.25 9,563,141.25
6 Pengadaan dan Pemasangan Bubungan 10.900 M' 172,557.50 1,880,876.75
7 Pengadaan dan Pemasangan Gording 10.250 M' 277,056.39 2,839,828.00
8 Pengadaan dan Pemasangan Usuk & Reng 10.363 M2 596,061.68 6,176,987.14
9 Pengadaan dan Pemasangan Genteng 14.205 M2 55,959.00 794,897.60
10 Pengadaan dan Pemasangan Listplank 2 x 3/20 22.000 M' 142,490.75 3,134,796.50
11 Pengadaan dan Pemasangan Rangka Plafond 13.000 M2 195,965.75 2,547,554.75
 HARGA SAT JML HARGA JML TOTAL
No URAIAN PEKERJAAN VOLUME SAT
( Rp ) ( Rp ) ( Rp )

12 Pengadaan dan Pemasangan Penutup Plafond 130.000 M2 62,979.75 8,187,367.50

13 Pengadaan dan pemasangan treck stank Ø 19 mm 118.410 Kg 17,374.78 2,057,347.11
 HARGA SAT JML HARGA JML TOTAL
No URAIAN PEKERJAAN VOLUME SAT
( Rp ) ( Rp ) ( Rp )

14 Pengadaan dan pemasangan jarum keras Ø 20 mm 6.000 Bh 220,000.00 1,320,000.00

15 Pengadaan dan Pemasangan Ikatan Angin Ø 12 mm 92.350 Kg 17,374.78 1,604,560.47
16 Pengadaan dan pemasangan jarum keras Ø 12 mm 8.000 Bh 90,000.00 720,000.00
17 Pengadaan dan Pemasangan Pengaku Gording Ø 12 mm 59.670 Kg 17,374.78 1,036,752.82
18 Pengadaan dan Pemasangan List Plafond 122.000 m' 24,500.00 2,989,000.00
Jumlah B 75,649,999.75
III PEKERJAAN ARSITEKTUR

A PEKERJAAN PASANGAN & PLESTERAN

1 Pasangan Dinding 1 : 3 9.72 M2 166,750.00 1,620,810.00
2 Pasangan Dinding 1 : 5 63.97 M2 159,982.25 10,234,064.53
3 Plesteran Dinding 1 : 3 tebal 15 mm 76.20 M2 82,804.60 6,309,710.52
4 Plesteran Dinding 1 : 5 tebal 15 mm 63.97 M2 79,126.90 5,061,747.79
5 Acian Dinding 140.17 M2 47,811.25 6,701,702.91
6 Acian Beton Expose 33.00 M2 47,811.25 1,577,771.25
Jumlah A 31,505,807.01
B PEKERJAAN LANTAI
1 Granit Tile Lantai 60 x 60 cm (Halus) 384.98 M2 327,629.25 126,130,708.67
2 Keramik Lantai 30x30 cm 10.91 M2 253,023.00 2,760,480.93
3 Keramik Dinding 60 x 60 cm (Halus) 29.99 M2 327,629.25 9,825,601.21
Jumlah B 138,716,790.80
C PEKERJAAN KUSEN
1 Kusen Alluminium Silver 4'' 28.00 M1 157,554.60 4,411,528.80
2 Kaca Bening 5 mm 5.27 M2 157,875.45 832,003.62
3 Slimar Jendela Alluminium 7.64 M1 148,689.25 1,135,985.87
4 Casement 8" Jendela 4.00 Bh 88,292.69 353,170.75
5 Grendel Jendela 2.00 Bh 65,292.69 130,585.38
6 Bongkar, Potong, Pasang Daun Pintu 17.00 Bh 511,560.25 8,696,524.25
Jumlah C 15,559,798.67
D PEKERJAAN PENGECATAN
1 Cat Dinding 111.54 M2 40,182.73 4,481,981.15
2 Cat Beton Expose 54.49 M2 40,182.73 2,189,556.69
3 Cat Daun Pintu dan Kusen 82.89 M2 51,436.63 4,263,581.85
4 Cat Listplank 9.46 M2 51,436.63 486,590.47
5 Cat Plafon 130.00 M2 40,182.73 5,223,754.25
Jumlah D 16,645,464.40

IV PEKERJAAN MEP DAN SANITAIR

1 Pembongkaran Bak Mandi 2.00 Bh 200,000.00 400,000.00
2 Pembongkaran Closet Duduk 1.00 Bh 148,561.31 148,561.31
3 Pembongkaran Closet Jongkok 1.00 Bh 111,607.50 111,607.50
4 Pembongkaran Pipa Air Bersih 27.00 M1 6,300.00 170,100.00
5 Pengadaan dan Pemasangan Bak Mandi Fibre Luxury 220 Lt 2.00 Bh 1,400,000.00 2,800,000.00
6 Pengadaan dan Pemasangan Closet Duduk 1.00 Bh 2,361,795.25 2,361,795.25
7 Pengadaan dan Pemasangan Closet Jongkok 1.00 Bh 976,925.00 976,925.00
8 Pengadaan dan Pemasangan Water Spray 1.00 Bh 269,695.13 269,695.13
9 Pengadaan dan Pemasangan Pipa Air Bersih 27.00 Bh 32,490.00 877,230.00
10 Pengadaan dan Pemasangan Floor Drain 2.00 Bh 63,393.75 126,787.50
11 Bongkar Pasang Kran Stainless 2.00 Bh 68,445.13 136,890.25
12 Pengadaan dan Pemasangan Instalasi Listrik 7.00 Titik 187,500.00 1,312,500.00
13 Pengadaan dan Pemasangan Fitting + LED 18 Watt 5.00 Bh 129,500.00 647,500.00
14 Pengadaan dan Pemasangan Fitting + LED 7 Watt 2.00 Bh 94,000.00 188,000.00
Jumlah IV 10,527,591.94
 ANALISA HARGA SATUAN PEKERJAAN STRUKTUR & ARSITEKTUR

1. ANALISA BIAYA PEKERJAAN PERSIAPAN

1.1. 1 m' Pengukuran dan pemasangan bouwplank

1.1.1 Bahan
0.007 M³ Papan Kayu @ Rp 1,800,000.00 = Rp 12,600.00
0.020 Kg Paku biasa 2" - 5" @ Rp 17,400.00 = Rp 348.00
0.010 M³ Usuk Kayu @ Rp 6,450,000.00 = Rp 65,790.00
Jumlah (1) = Rp 78,738.00
1.1.2 Tenaga
0.100 OH Pekerja @ Rp 110,000.00 = Rp 11,000.00
0.100 OH Tukang kayu @ Rp 120,000.00 = Rp 12,000.00
0.010 OH Kepala tukang @ Rp 135,000.00 = Rp 1,350.00
0.005 OH Mandor @ Rp 135,000.00 = Rp 675.00
Jumlah (2) = Rp 25,025.00
Jumlah (1) + (2) = Rp 103,763.00
Overhead + Profit 15% = Rp 15,564.45
Harga Satuan = Rp 119,327.45
1.2. 1 m3 Pembongkaran beton
1.2.1 Tenaga
13.333 OH Pekerja @ Rp 110,000.00 = Rp 1,466,630.00
0.666 OH Mandor @ Rp 135,000.00 = Rp 89,910.00
Jumlah = Rp 1,556,540.00
Overhead + Profit 15% = Rp 233,481.00
Harga Satuan = Rp 1,790,021.00
1.3. 1 m2 Pembongkaran Kusen
1.3.1. Tenaga
1.500 OH Pekerja @ Rp 110,000.00 = Rp 165,000.00
4.500 OH Tukang kayu @ Rp 120,000.00 = Rp 540,000.00
0.450 OH Kepala tukang @ Rp 135,000.00 = Rp 60,750.00
0.075 OH Mandor @ Rp 135,000.00 = Rp 10,125.00
Jumlah = Rp 775,875.00
Overhead + Profit 15% = Rp 116,381.25
Harga Satuan = Rp 892,256.25
1.4. 1 m2 Pembongkaran Tembok
1.4.1. Tenaga
0.600 OH Pekerja @ Rp 110,000.00 = Rp 66,000.00
0.030 OH Mandor @ Rp 135,000.00 = Rp 4,050.00
Jumlah = Rp 70,050.00
Overhead + Profit 15% = Rp 10,507.50
Harga Satuan = Rp 80,557.50
1.5. 1 m2 Pembongkaran Lantai Keramik
1.5.1. Tenaga
0.175 OH Pekerja @ Rp 110,000.00 = Rp 19,250.00
0.088 OH Tukang batu @ Rp 120,000.00 = Rp 10,500.00
0.009 OH Kepala tukang @ Rp 135,000.00 = Rp 1,181.25
0.009 OH Mandor @ Rp 135,000.00 = Rp 1,181.25
Jumlah = Rp 32,112.50
Overhead + Profit 15% = Rp 4,816.88
Harga Satuan = Rp 36,929.38
1..6. 1 m2 Pembongkaran Plafond
1.6.1. Tenaga
0.008 OH Pekerja @ Rp 110,000.00 = Rp 825.00
0.018 OH Tukang kayu @ Rp 120,000.00 = Rp 2,100.00
0.002 OH Kepala tukang @ Rp 135,000.00 = Rp 236.25
0.001 OH Mandor @ Rp 135,000.00 = Rp 135.00
Jumlah = Rp 3,296.25
Overhead + Profit 15% = Rp 494.44
Harga Satuan = Rp 3,790.69
1.7. 1 m2 Pembongkaran Rangka Plafond
1.7.1. Tenaga
0.075 OH Pekerja @ Rp 110,000.00 = Rp 8,250.00
0.150 OH Tukang kayu @ Rp 120,000.00 = Rp 18,000.00
0.015 OH Kepala tukang @ Rp 135,000.00 = Rp 2,025.00
0.038 OH Mandor @ Rp 135,000.00 = Rp 5,062.50
Jumlah = Rp 33,337.50
Overhead + Profit 15% = Rp 5,000.63
Harga Satuan = Rp 38,338.13
1.8. 1 m2 Pembongkaran Genteng
1.8.1. Tenaga
0.075 OH Pekerja @ Rp 110,000.00 = Rp 8,250.00
0.038 OH Tukang kayu @ Rp 120,000.00 = Rp 4,500.00
0.004 OH Kepala tukang @ Rp 135,000.00 = Rp 506.25
0.004 OH Mandor @ Rp 135,000.00 = Rp 540.00
Jumlah = Rp 13,796.25
Overhead + Profit 15% = Rp 2,069.44
Harga Satuan = Rp 15,865.69
1.9. 1 m1 Pembongkaran Bubungan Genteng
1.9.1. Tenaga
0.100 OH Pekerja @ Rp 110,000.00 = Rp 11,000.00
0.050 OH Tukang kayu @ Rp 120,000.00 = Rp 6,000.00
0.005 OH Kepala tukang @ Rp 135,000.00 = Rp 675.00
0.001 OH Mandor @ Rp 135,000.00 = Rp 67.50
Jumlah = Rp 17,742.50
Overhead + Profit 15% = Rp 2,661.38
Harga Satuan = Rp 20,403.88

1.10 1 m2 Pembongkaran Rangka Atap

 1.10.1 Tenaga
0.050 OH Pekerja @ Rp 110,000.00 = Rp 5,500.00
0.050 OH Tukang kayu @ Rp 120,000.00 = Rp 6,000.00
0.005 OH Kepala tukang @ Rp 135,000.00 = Rp 675.00
0.003 OH Mandor @ Rp 135,000.00 = Rp 337.50
Jumlah = Rp 12,512.50
Overhead + Profit 15% = Rp 1,876.88
Harga Satuan = Rp 14,389.38
Bongkar 1 buah Klosed duduk
1.11. 1.11.1. Tenaga
0.825 OH Pekerja @ Rp 110,000.00 = Rp 90,750.00
0.275 OH Tukang batu @ Rp 120,000.00 = Rp 33,000.00
0.000 OH Kepala tukang @ Rp 135,000.00 = Rp 33.75
0.040 OH Mandor @ Rp 135,000.00 = Rp 5,400.00
Jumlah = Rp 129,183.75
Overhead + Profit 15% = Rp 19,377.56
Harga Satuan = Rp 148,561.31
1.12. Bongkar 1 buah Klosed jongkok
1.12.1 Tenaga
0.375 OH Pekerja @ Rp 110,000.00 = Rp 41,250.00
0.375 OH Tukang batu @ Rp 120,000.00 = Rp 45,000.00
0.040 OH Kepala tukang @ Rp 135,000.00 = Rp 5,400.00
0.040 OH Mandor @ Rp 135,000.00 = Rp 5,400.00
Jumlah = Rp 97,050.00
Overhead + Profit 15% = Rp 14,557.50
Harga Satuan = Rp 111,607.50
1.13. 1 Unit Pembongkaran Kuda-Kuda WF
1.13.1. Tenaga
0.0300 OH Pekerja @ Rp 110,000.00 = Rp 3,300.00
0.0300 OH Tukang las @ Rp 120,000.00 = Rp 3,600.00
0.0030 OH Kepala tukang @ Rp 135,000.00 = Rp 405.00
0.0015 OH Mandor @ Rp 135,000.00 = Rp 202.50
Jumlah = Rp 7,507.50
Overhead + Profit 15% = Rp 1,126.13
Harga Satuan = Rp 8,633.63
1 Unit 1/2 Kuda-Kuda WF = 308,367 Kg x Rp 8,633.63 Rp 2,662,325.04

1.14. 1 M' Bongkar Besi CNP / Canal C

1.14.1. Tenaga
0.0300 OH Pekerja @ Rp 110,000.00 = Rp 3,300.00
0.0300 OH Tukang las @ Rp 120,000.00 = Rp 3,600.00
0.0030 OH Kepala tukang @ Rp 135,000.00 = Rp 405.00
0.0015 OH Mandor @ Rp 135,000.00 = Rp 202.50
Jumlah (2) = Rp 7,507.50
Jumlah (1) + (2) = Rp 7,507.50
Overhead + Profit 15% = Rp 1,126.13
Harga Satuan = Rp 8,633.63
1.15. 1 m3 Pembongkaran Pondasi Batu Gunung
Tenaga
1.500 OH Pekerja @ Rp 110,000.00 = Rp 165,000.00
0.075 OH Mandor @ Rp 135,000.00 = Rp 10,125.00
Jumlah = Rp 175,125.00
Overhead + Profit 15% = Rp 26,268.75
Harga Satuan = Rp 201,393.75

2. ANALISA BIAYA PEKERJAAN TANAH

2.1. 1 m³ Galian tanah keras sedalam 2 meter

2.1.1 Tenaga
0.900 OH Pekerja @ Rp 110,000.00 = Rp 99,000.00
0.045 OH Mandor @ Rp 135,000.00 = Rp 6,075.00
Jumlah = Rp 105,075.00
Overhead + Profit 15% = Rp 15,761.25
Harga Satuan = Rp 120,836.25
2.2. 1 m³ Urugan Tanah kembali
2.2.1 Tenaga
0.300 OH Pekerja @ Rp 110,000.00 = Rp 33,000.00
0.015 OH Mandor @ Rp 135,000.00 = Rp 2,025.00
Jumlah = Rp 35,025.00
Overhead + Profit 15% = Rp 5,253.75
Harga Satuan = Rp 40,278.75
2.3. 1 m³ Urugan Pasir Urug
2.3.1 Bahan
1.200 M³ Pasir urug @ Rp 158,900.00 = Rp 190,680.00
Jumlah (1) = Rp 190,680.00
2.3.2 Tenaga
0.300 OH Pekerja @ Rp 110,000.00 = Rp 33,000.00
0.010 OH Mandor @ Rp 135,000.00 = Rp 1,350.00
Jumlah (2) = Rp 34,350.00
Jumlah (1) + (2) = Rp 225,030.00
Overhead + Profit 15% = Rp 33,754.50
Harga Satuan = Rp 258,784.50
2.4. 1 m³ Urugan Sirtu + Pemadatan
2.4.1 Bahan
1.200 M³ Sirtu @ Rp 116,000.00 = Rp 139,200.00
Jumlah (1) = Rp 139,200.00
2.4.2 Tenaga
 0.250 OH Pekerja @ Rp 110,000.00 = Rp 27,500.00
0.025 OH Mandor @ Rp 135,000.00 = Rp 3,375.00
Jumlah (2) = Rp 30,875.00
Jumlah (1) + (2) = Rp 170,075.00
Overhead + Profit 15% = Rp 25,511.25
Harga Satuan = Rp 195,586.25

3. ANALISA BIAYA PEKERJAAN PENUTUP ATAP

3.1. 1 Kg Pasang Besi WF

3.1.1 Bahan
1.150 Kg Besi WF @ Rp 13,500.00 = Rp 15,525.00
Jumlah (1) = Rp 15,525.00
3.1.2 Tenaga
0.040 OH Pekerja @ Rp 110,000.00 = Rp 4,400.00
0.060 OH Tukang las @ Rp 120,000.00 = Rp 7,200.00
0.006 OH Kepala tukang @ Rp 135,000.00 = Rp 810.00
0.003 OH Mandor @ Rp 135,000.00 = Rp 405.00
Jumlah (2) = Rp 12,815.00
Jumlah (1) + (2) = Rp 28,340.00
Overhead + Profit 15% = Rp 4,251.00
Harga Satuan = Rp 32,591.00

3.2. 1 Kg Pasang Besi Canal C / CNP

3.2.1 Bahan
1.150 Kg Besi Canal C / CNP @ Rp 13,000.00 = Rp 14,950.00
Jumlah (1) = Rp 14,950.00
3.2.2 Tenaga
0.040 OH Pekerja @ Rp 110,000.00 = Rp 4,400.00
0.060 OH Tukang las @ Rp 120,000.00 = Rp 7,200.00
0.006 OH Kepala tukang @ Rp 135,000.00 = Rp 810.00
0.003 OH Mandor @ Rp 135,000.00 = Rp 405.00
Jumlah (2) = Rp 12,815.00
Jumlah (1) + (2) = Rp 27,765.00
Overhead + Profit 15% = Rp 4,164.75
Harga Satuan = Rp 31,929.75
3.3. 1 Kg Pasang Besi Plat
3.3.1 Bahan
1.150 Kg Besi Plat @ Rp 13,400.00 = Rp 15,410.00
Jumlah (1) = Rp 15,410.00
3.3.2 Tenaga
0.040 OH Pekerja @ Rp 110,000.00 = Rp 4,400.00
0.060 OH Tukang las @ Rp 120,000.00 = Rp 7,200.00
0.006 OH Kepala tukang @ Rp 135,000.00 = Rp 810.00
0.003 OH Mandor @ Rp 135,000.00 = Rp 405.00
Jumlah (2) = Rp 12,815.00
Jumlah (1) + (2) = Rp 28,225.00
Overhead + Profit 15% = Rp 4,233.75
Harga Satuan = Rp 32,458.75
3.4. 1 M2 Rangka Atap Zincalum C75 tebal 0.75 + Reng Royal Tebal 0.4 mm
3.4.1 Bahan
7.000 M1 Usuk Zincalum C75, tebal 0.75 mm @ Rp 15,000.00 = Rp 105,000.00
4.000 M1 Reng Royal @ Rp 9,000.00 = Rp 36,000.00
Jumlah (1) = Rp 141,000.00
3.4.2 Tenaga
0.100 OH Pekerja @ Rp 110,000.00 = Rp 11,000.00
0.100 OH Tukang Besi @ Rp 120,000.00 = Rp 12,000.00
0.010 OH Kepala tukang @ Rp 135,000.00 = Rp 1,350.00
0.005 OH Mandor @ Rp 135,000.00 = Rp 675.00
Jumlah (2) = Rp 25,025.00
Jumlah (1) + (2) = Rp 166,025.00
Overhead + Profit 15% = Rp 24,903.75
Harga Satuan = Rp 190,928.75
3.5. 1 M2 Penutup Atap Genteng Beton
3.5.1 Bahan
14.000 bh Genteng Beton @ Rp 8,000.00 = Rp 112,000.00
Jumlah (1) = Rp 112,000.00
3.5.2 Tenaga
0.200 OH Pekerja @ Rp 110,000.00 = Rp 22,000.00
0.100 OH Tukang Besi @ Rp 120,000.00 = Rp 12,000.00
0.010 OH Kepala tukang @ Rp 135,000.00 = Rp 1,350.00
0.001 OH Mandor @ Rp 135,000.00 = Rp 135.00
Jumlah (2) = Rp 35,485.00
Jumlah (1) + (2) = Rp 147,485.00
Overhead + Profit 15% = Rp 22,122.75
Harga Satuan = Rp 169,607.75
4. ANALISA BIAYA PEKERJAAN BETON

4.1 1 m³ Beton Lantai Kerja 1 PC : 3 PS : 5 KR

4.1.1 Bahan
230.000 Kg Semen portland @ Rp 1,500.00 = Rp 345,000.00
0.638 M³ Pasir Beton @ Rp 347,500.00 = Rp 221,655.36
0.761 M³ Batu Pecah 2/3 @ Rp 220,000.00 = Rp 167,362.96
200.000 ltr Air @ Rp 40.00 = Rp 8,000.00
Jumlah (1) = Rp 742,018.32
4.1.2 Tenaga
1.200 OH Pekerja @ Rp 110,000.00 = Rp 132,000.00
0.200 OH Tukang batu @ Rp 120,000.00 = Rp 24,000.00
0.020 OH Kepala tukang @ Rp 135,000.00 = Rp 2,700.00
0.060 OH Mandor @ Rp 135,000.00 = Rp 8,100.00
Jumlah (2) = Rp 166,800.00
Jumlah (1) + (2) = Rp 908,818.32
Overhead + Profit 15% = Rp 136,322.75
Harga Satuan = Rp 1,045,141.07

4.2 1 m3 Beton Struktur K-175

4.2.1 Bahan
326.000 Kg Semen portland @ Rp 1,500.00 = Rp 489,000.00
0.543 M³ Pasir Beton @ Rp 347,500.00 = Rp 188,642.86
0.762 M³ Batu Pecah 2/3 @ Rp 220,000.00 = Rp 167,688.89
215.000 ltr Air @ Rp 40.00 = Rp 8,600.00
Jumlah (1) = Rp 853,931.75
4.2.2 Tenaga
1.650 OH Pekerja @ Rp 110,000.00 = Rp 181,500.00
0.275 OH Tukang batu @ Rp 120,000.00 = Rp 33,000.00
0.028 OH Kepala tukang @ Rp 135,000.00 = Rp 3,780.00
0.083 OH Mandor @ Rp 135,000.00 = Rp 11,205.00
Jumlah (2) = Rp 229,485.00
Jumlah (1) + (2) = Rp 1,083,416.75
Overhead + Profit 15% = Rp 162,512.51
Harga Satuan = Rp 1,245,929.26
4.3 1 m3 Beton Struktur K-225
4.3.1 Bahan
371.000 Kg Semen portland @ Rp 1,500.00 = Rp 556,500.00
0.499 M³ Pasir Beton @ Rp 347,500.00 = Rp 173,253.57
0.776 M³ Batu Pecah 2/3 @ Rp 220,000.00 = Rp 170,622.22
215.000 ltr Air @ Rp 40.00 = Rp 8,600.00
Jumlah (1) = Rp 908,975.79
4.3.2 Tenaga
1.650 OH Pekerja @ Rp 110,000.00 = Rp 181,500.00
0.275 OH Tukang batu @ Rp 120,000.00 = Rp 33,000.00
0.028 OH Kepala tukang @ Rp 135,000.00 = Rp 3,780.00
0.083 OH Mandor @ Rp 135,000.00 = Rp 11,205.00
Jumlah (2) = Rp 229,485.00
Jumlah (1) + (2) = Rp 1,138,460.79
Overhead + Profit 15% = Rp 170,769.12
Harga Satuan = Rp 1,309,229.91
4.4. 1 Kg Pembesian dengan besi beton polos
4.4.1 Bahan
1.050 Kg Besi U24 @ Rp 12,500.00 = Rp 13,125.00
0.015 Kg Kawat beton @ Rp 15,000.00 = Rp 225.00
Jumlah (1) Rp 13,350.00

4.4.2 Tenaga
0.007 OH Pekerja @ Rp 110,000.00 = Rp 770.00
0.007 OH Tukang besi @ Rp 120,000.00 = Rp 840.00
0.001 OH Kepala tukang @ Rp 135,000.00 = Rp 94.50
0.000 OH Mandor @ Rp 135,000.00 = Rp 54.00
Jumlah (2) = Rp 1,758.50
Jumlah (1) + (2) = Rp 15,108.50
Overhead + Profit 15% = Rp 2,266.28
Harga Satuan = Rp 17,374.78
4.5. 1 Kg Pembesian dengan besi beton ulir
4.5.1 Bahan
1.050 Kg Besi Ulir U32 @ Rp 10,200.00 = Rp 10,710.00
0.015 Kg Kawat beton @ Rp 15,000.00 = Rp 225.00
Jumlah (1) Rp 10,935.00

4.5.2 Tenaga
0.007 OH Pekerja @ Rp 110,000.00 = Rp 770.00
0.007 OH Tukang besi @ Rp 120,000.00 = Rp 840.00
0.001 OH Kepala tukang @ Rp 135,000.00 = Rp 94.50
0.000 OH Mandor @ Rp 135,000.00 = Rp 54.00
Jumlah (2) = Rp 1,758.50
Jumlah (1) + (2) = Rp 12,693.50
Overhead + Profit 15% = Rp 1,904.03
Harga Satuan = Rp 14,597.53
4.6. Pengadaan dan Pemasangan 10 Kg Wiremesh
4.6.1. Bahan
10.200 Kg Wiremesh @ Rp 19,150.00 = Rp 195,330.00
0.050 Kg Kawat beton @ Rp 15,000.00 = Rp 750.00
Jumlah (1) Rp 196,080.00

4.6.1. Tenaga
0.025 OH Pekerja @ Rp 110,000.00 = Rp 2,750.00
0.025 OH Tukang besi @ Rp 120,000.00 = Rp 3,000.00
0.025 OH Kepala tukang @ Rp 135,000.00 = Rp 3,375.00
0.001 OH Mandor @ Rp 135,000.00 = Rp 135.00
Jumlah (2) = Rp 9,260.00
Jumlah (1) + (2) = Rp 205,340.00
Overhead + Profit 15% = Rp 30,801.00
Harga Satuan = Rp 236,141.00

Dalam 1 Kg Wiremesh = Rp.236.141,00 : 10 = Rp 23,614.10

4.7. 1 m² Pasang bekisting untuk pondasi (diasumsi 3x pakai)

4.7.1. Bahan
0.040 M³ Kayu Kelas III @ Rp 1,800,000.00 = Rp 72,000.00
0.300 Kg Paku biasa 2" - 5" @ Rp 17,400.00 = Rp 5,220.00
0.100 Lt Minyak bekisting @ Rp 10,500.00 = Rp 1,050.00
Jumlah (1) Rp 78,270.00
4.7.2. Tenaga
0.520 OH Pekerja @ Rp 110,000.00 = Rp 57,200.00
0.260 OH Tukang kayu @ Rp 120,000.00 = Rp 31,200.00
0.026 OH Kepala tukang @ Rp 135,000.00 = Rp 3,510.00
0.026 OH Mandor @ Rp 135,000.00 = Rp 3,510.00
Jumlah (2) = Rp 95,420.00
Jumlah (1) + (2) = Rp 173,690.00
Asumsi 3xPakai (Harga dibagi 3) = Rp 57,896.67
Overhead + Profit 15% = Rp 8,684.50
Harga Satuan = Rp 66,581.17

4.7. 1 m² Pasang bekisting untuk sloof (diasumsi 3x pakai)

4.7.1 Bahan
0.045 M³ Kayu Kelas III @ Rp 1,800,000.00 = Rp 81,000.00
0.300 Kg Paku biasa 2" - 5" @ Rp 17,400.00 = Rp 5,220.00
0.100 Lt Minyak bekisting @ Rp 10,500.00 = Rp 1,050.00
Jumlah (1) Rp 87,270.00
4.7.2 Tenaga
0.520 OH Pekerja @ Rp 110,000.00 = Rp 57,200.00
0.260 OH Tukang kayu @ Rp 120,000.00 = Rp 31,200.00
0.026 OH Kepala tukang @ Rp 135,000.00 = Rp 3,510.00
0.026 OH Mandor @ Rp 135,000.00 = Rp 3,510.00
Jumlah (2) = Rp 95,420.00
Jumlah (1) + (2) = Rp 182,690.00
Asumsi 3xPakai (Harga dibagi 3) = Rp 60,896.67
Overhead + Profit 15% = Rp 9,134.50
Harga Satuan = Rp 70,031.17
4.8 1 m² Pasang bekisting untuk kolom (Asumsi 2x Pakai)
4.8.1 Bahan
0.040 M³ Kayu Kelas III @ Rp 1,800,000.00 = Rp 72,000.00
0.400 Kg Paku biasa 2" - 5" @ Rp 17,400.00 = Rp 6,960.00
0.200 Lt Minyak bekisting @ Rp 10,500.00 = Rp 2,100.00
0.015 M³ Balok Kayu Kelas II @ Rp 6,450,000.00 = Rp 96,750.00
0.350 Lbr Multipleks 6 mm (1.22 x 2.44) @ Rp 53,000.00 = Rp 18,550.00
2.000 Btg Dolken Gelam @ Rp 127,700.00 = Rp 255,400.00
Jumlah (1) Rp 451,760.00
4.8.2 Tenaga
0.660 OH Pekerja @ Rp 110,000.00 = Rp 72,600.00
0.330 OH Tukang kayu @ Rp 120,000.00 = Rp 39,600.00
0.033 OH Kepala tukang @ Rp 135,000.00 = Rp 4,455.00
0.033 OH Mandor @ Rp 135,000.00 = Rp 4,455.00
Jumlah (2) = Rp 121,110.00
Jumlah (1) + (2) = Rp 572,870.00
Asumsi 2xPakai (Harga dibagi 2) = Rp 286,435.00
Overhead + Profit 15% = Rp 42,965.25
Harga Satuan = Rp 329,400.25
4.9 1 m² Pasang bekisting untuk balok (Asumsi 2x Pakai)
4.9.1 Bahan
0.040 M³ Kayu Kelas III @ Rp 1,800,000.00 = Rp 72,000.00
0.400 Kg Paku biasa 2" - 5" @ Rp 17,400.00 = Rp 6,960.00
0.200 Lt Minyak bekisting @ Rp 10,500.00 = Rp 2,100.00
0.018 M³ Balok Kayu Kelas II @ Rp 6,450,000.00 = Rp 116,100.00
0.350 Lbr Multipleks 6 mm (1.22 x 2.44) @ Rp 53,000.00 = Rp 18,550.00
2.000 Btg Dolken Gelam @ Rp 127,700.00 = Rp 255,400.00
Jumlah (1) Rp 471,110.00
4.9.2 Tenaga
0.660 OH Pekerja @ Rp 110,000.00 = Rp 72,600.00
0.330 OH Tukang kayu @ Rp 120,000.00 = Rp 39,600.00
0.033 OH Kepala tukang @ Rp 135,000.00 = Rp 4,455.00
0.033 OH Mandor @ Rp 135,000.00 = Rp 4,455.00
Jumlah (2) = Rp 121,110.00
Jumlah (1) + (2) = Rp 592,220.00
Asumsi 2xPakai (Harga dibagi 2) = Rp 296,110.00
Overhead + Profit 15% = Rp 44,416.50
Harga Satuan = Rp 340,526.50
4.10. 1 m² Pasang bekisting untuk Plat lantai / dag (diasumsi 2x pakai)
4.10.1 Bahan
0.040 M³ Kayu kelas III @ Rp 1,800,000.00 = Rp 72,000.00
0.400 Kg Paku biasa 2" - 5" @ Rp 17,400.00 = Rp 6,960.00
0.200 Lt Minyak bekisting @ Rp 10,500.00 = Rp 2,100.00
0.015 M³ Balok kayu kelas II @ Rp 6,450,000.00 = Rp 96,750.00
0.350 Lbr Multipleks 6 mm (1.22 x 2.44) @ Rp 53,000.00 = Rp 18,550.00
6.000 Btg Dolken Gelam @ Rp 127,700.00 = Rp 766,200.00
Jumlah (1) Rp 962,560.00
4.10.2 Tenaga
0.660 OH Pekerja @ Rp 110,000.00 = Rp 72,600.00
0.330 OH Tukang kayu @ Rp 120,000.00 = Rp 39,600.00
0.033 OH Kepala tukang @ Rp 135,000.00 = Rp 4,455.00
0.033 OH Mandor @ Rp 135,000.00 = Rp 4,455.00
Jumlah (2) = Rp 121,110.00
Jumlah (1) + (2) = Rp 1,083,670.00
Asumsi 2xPakai (Harga dibagi 2) = Rp 541,835.00
Overhead + Profit 15% = Rp 81,275.25
Harga Satuan = Rp 623,110.25

4.11. 1 m² Pasang bekisting untuk Plat tangga (diasumsi 2x pakai)

4.11.1 Bahan
0.030 M³ Kayu kelas III @ Rp 1,800,000.00 = Rp 54,000.00
0.400 Kg Paku biasa 2" - 5" @ Rp 17,400.00 = Rp 6,960.00
0.150 Lt Minyak bekisting @ Rp 10,500.00 = Rp 1,575.00
0.015 M³ Balok kayu kelas II @ Rp 6,450,000.00 = Rp 96,750.00
0.350 Lbr Multipleks 6 mm (1.22 x 2.44) @ Rp 53,000.00 = Rp 18,550.00
2.000 Btg Dolken Gelam @ Rp 127,700.00 = Rp 255,400.00
Jumlah (1) Rp 433,235.00
4.11.2 Tenaga
0.660 OH Pekerja @ Rp 110,000.00 = Rp 72,600.00
0.330 OH Tukang kayu @ Rp 120,000.00 = Rp 39,600.00
0.033 OH Kepala tukang @ Rp 135,000.00 = Rp 4,455.00
0.033 OH Mandor @ Rp 135,000.00 = Rp 4,455.00
Jumlah (2) = Rp 121,110.00
Jumlah (1) + (2) = Rp 554,345.00
Asumsi 2xPakai (Harga dibagi 2) = Rp 277,172.50
Overhead + Profit 15% = Rp 41,575.88
Harga Satuan = Rp 318,748.38

ANALISA STRUKTUR

4.12 1 titik Pekerjaan Pondasi Strous dia. 30 cm, Kedalaman 6,3 m

0.445 M3 Beton struktur K- 225 @ Rp 1,309,229.91 = Rp 582,607.31
61.381 Kg Besi beton Polos @ Rp 17,374.78 = Rp 1,066,481.06
Jumlah = Rp 1,649,088.38
Harga Satuan = Rp 1,649,088.38
4.13 1 m3 Pekerjaan Sloof 30/40 (SL)
1.000 M3 Beton struktur K- 225 @ Rp 1,309,229.91 = Rp 1,309,229.91
104.932 Kg Besi beton Polos @ Rp 17,374.78 = Rp 1,823,169.89
6.667 M2 Bekesting Sloof @ Rp 70,031.17 = Rp 466,897.79
Jumlah = Rp 3,599,297.59
Harga Satuan = Rp 3,599,297.59
4.14 1 m3 Pekerjaan Kolom 35x35 (KU)
1.000 M3 Beton struktur K- 225 @ Rp 1,309,229.91 = Rp 1,309,229.91
148.277 Kg Besi beton Polos @ Rp 17,374.78 = Rp 2,576,279.51
11.429 M2 Bekesting Kolom @ Rp 329,400.25 = Rp 3,764,715.46
Jumlah = Rp 7,650,224.88
Harga Satuan = Rp 7,650,224.88
4.15 1 m3 Kolom Praktis 15/15 (KP)
1.000 M3 Beton struktur K- 225 @ Rp 1,245,929.26 = Rp 1,245,929.26
216.332 Kg Besi beton Polos @ Rp 17,374.78 = Rp 3,758,719.83
13.333 M2 Begesting beton @ Rp 329,400.25 = Rp 4,391,893.53
Jumlah = Rp 9,396,542.62
Harga Satuan = Rp 9,396,542.62
4.16. 1 m3 Pekerjaan Ring Balok 15/25 (RB)
1.000 M3 Beton struktur K- 225 @ Rp 1,309,229.91 = Rp 1,309,229.91
195.878 Kg Besi beton Polos @ Rp 17,374.78 = Rp 3,403,336.18
13.333 M2 Bekesting Balok @ Rp 340,526.50 = Rp 4,540,239.82
Jumlah = Rp 9,252,805.91
Harga Satuan = Rp 9,252,805.91
4.17. 1 m3 Pekerjaan Balok Latai 15/15 (BL)
1.000 M3 Beton struktur K- 225 @ Rp 1,309,229.91 = Rp 1,309,229.91
216.332 Kg Besi beton Polos @ Rp 17,374.78 = Rp 3,758,719.83
13.333 M2 Bekesting Balok @ Rp 340,526.50 = Rp 4,540,239.82
Jumlah = Rp 9,608,189.56
Harga Satuan = Rp 9,608,189.56
4.18. 1 m3 Pekerjaan Plat Beton 6 Cm Wire Mesh M6
1.000 M3 Beton struktur K- 225 @ Rp 1,309,229.91 = Rp 1,309,229.91
46.105 Kg Wiremesh M6 @ Rp 23,614.10 = Rp 1,088,728.08
Jumlah = Rp 2,397,957.99
Harga Satuan = Rp 2,397,957.99
5. ANALISA BIAYA PEKERJAAN PONDASI & PASANGAN

5.1. 1 m2 Pasangan bata merah tebal ½ bata, 1 Pc : 3 Ps

5.1.1 Bahan
70.000 Bh Bata merah @ Rp 941.00 = Rp 65,870.00
14.370 Kg Semen portland @ Rp 1,500.00 = Rp 21,555.00
0.040 M³ Pasir Pasang @ Rp 230,000.00 = Rp 9,200.00
Jumlah (1) = Rp 96,625.00
5.1.2 Tenaga
0.300 Org Pekerja @ Rp 110,000.00 = Rp 33,000.00
0.100 Org Tukang batu @ Rp 120,000.00 = Rp 12,000.00
0.010 Org Kepala tukang @ Rp 135,000.00 = Rp 1,350.00
0.015 Org Mandor @ Rp 135,000.00 = Rp 2,025.00
Jumlah (2) = Rp 48,375.00
Jumlah (1) + (2) = Rp 145,000.00
Overhead + Profit 15% = Rp 21,750.00
Harga Satuan = Rp 166,750.00
5.2. 1 m2 Pasangan bata merah tebal ½ bata, 1 Pc : 5 Ps
5.2.1 Bahan
70.000 Bh Bata merah @ Rp 941.00 = Rp 65,870.00
9.680 Kg Semen portland @ Rp 1,500.00 = Rp 14,520.00
0.045 M³ Pasir Pasang @ Rp 230,000.00 = Rp 10,350.00
Jumlah (1) = Rp 90,740.00
5.2.2 Tenaga
0.300 Org Pekerja @ Rp 110,000.00 = Rp 33,000.00
0.100 Org Tukang batu @ Rp 120,000.00 = Rp 12,000.00
0.010 Org Kepala tukang @ Rp 135,000.00 = Rp 1,350.00
0.015 Org Mandor @ Rp 135,000.00 = Rp 2,025.00
Jumlah (2) = Rp 48,375.00
Jumlah (1) + (2) = Rp 139,115.00
Overhead + Profit 15% = Rp 20,867.25
Harga Satuan = Rp 159,982.25
5.3. 1 m2 Pasangan bata merah tebal 1 bata, 1 Pc : 3 Ps (Rolag Bata)
5.3.1 Bahan
140.0000 Bh Bata merah @ Rp 941.00 = Rp 131,740.00
32.9500 Kg Semen portland @ Rp 1,500.00 = Rp 49,425.00
0.0910 M³ Pasir Pasang @ Rp 230,000.00 = Rp 20,930.00
Jumlah (1) = Rp 202,095.00
5.2.3 Tenaga
0.6000 OH Pekerja @ Rp 110,000.00 = Rp 66,000.00
0.2000 OH Tukang batu @ Rp 120,000.00 = Rp 24,000.00
0.0200 OH Kepala tukang @ Rp 135,000.00 = Rp 2,700.00
0.0300 OH Mandor @ Rp 135,000.00 = Rp 4,050.00
Jumlah (2) = Rp 96,750.00
Jumlah (1) + (2) = Rp 298,845.00
Overhead + Profit 15% = Rp 44,826.75
Harga Satuan = Rp 343,671.75
5.4. 1 m3 Pasangan Pondasi Batu Gunung 1 : 5
5.4.1 Bahan
1.200 M³ Batu Kali/Belah 15/20 @ Rp 220,861.00 = Rp 265,033.20
136.000 Kg Semen portland @ Rp 1,500.00 = Rp 204,000.00
0.544 M³ Pasir pasang @ Rp 230,000.00 = Rp 125,120.00
Jumlah (1) = Rp 594,153.20
5.4.2 Tenaga
1.500 OH Pekerja @ Rp 110,000.00 = Rp 165,000.00
0.750 OH Tukang batu @ Rp 120,000.00 = Rp 90,000.00
0.075 OH Kepala tukang @ Rp 135,000.00 = Rp 10,125.00
0.075 OH Mandor @ Rp 135,000.00 = Rp 10,125.00
Jumlah (2) = Rp 275,250.00
Jumlah (1) + (2) = Rp 869,403.20
Overhead + Profit 15% = Rp 130,410.48
Harga Satuan = Rp 999,813.68
5.5. 1 m3 Pasangan Aanstampeng (Batu Kosong)
5.5.1 Bahan
1.200 M³ Batu Kali/Belah 15/20 @ Rp 220,861.00 = Rp 265,033.20
0.432 M³ Pasir pasang @ Rp 230,000.00 = Rp 99,360.00
Jumlah (1) = Rp 364,393.20
5.5.2 Tenaga
0.780 OH Pekerja @ Rp 110,000.00 = Rp 85,800.00
0.390 OH Tukang batu @ Rp 120,000.00 = Rp 46,800.00
0.039 OH Kepala tukang @ Rp 135,000.00 = Rp 5,265.00
0.039 OH Mandor @ Rp 135,000.00 = Rp 5,265.00
Jumlah (2) = Rp 143,130.00
Jumlah (1) + (2) = Rp 507,523.20
Overhead + Profit 15% = Rp 76,128.48
Harga Satuan = Rp 583,651.68
5.5. 1 m3 Pasang Kembali Pondasi Batu Gunung 1 : 5
5.5.1. Bahan
136.000 Kg Semen portland @ Rp 1,500.00 = Rp 204,000.00
0.544 M³ Pasir pasang @ Rp 230,000.00 = Rp 125,120.00
Jumlah (1) = Rp 329,120.00
5.5.2. Tenaga
1.500 OH Pekerja @ Rp 110,000.00 = Rp 165,000.00
0.750 OH Tukang batu @ Rp 120,000.00 = Rp 90,000.00
0.075 OH Kepala tukang @ Rp 135,000.00 = Rp 10,125.00
0.075 OH Mandor @ Rp 135,000.00 = Rp 10,125.00
Jumlah (2) = Rp 275,250.00
 Jumlah (1) + (2) = Rp 604,370.00
Overhead + Profit 15% = Rp 90,655.50
Harga Satuan = Rp 695,025.50
6. ANALISA BIAYA PEKERJAAN PLESTERAN
6.1. 1 m2 Plesteran Dinding 1 Pc : 3 Ps, tebal 15 mm
6.1.1 Bahan
7.776 Kg Semen portland @ Rp 1,500.00 = Rp 11,664.00
0.023 M³ Pasir Pasang @ Rp 230,000.00 = Rp 5,290.00
Jumlah (1) = Rp 16,954.00
6.1.2 Tenaga
0.300 OH Pekerja @ Rp 110,000.00 = Rp 33,000.00
0.150 OH Tukang batu @ Rp 120,000.00 = Rp 18,000.00
0.015 OH Kepala tukang @ Rp 135,000.00 = Rp 2,025.00
0.015 OH Mandor @ Rp 135,000.00 = Rp 2,025.00
Jumlah (2) = Rp 55,050.00
Jumlah (1) + (2) = Rp 72,004.00
Overhead + Profit 15% = Rp 10,800.60
Harga Satuan = Rp 82,804.60
6.2. 1 m2 Plesteran Dinding 1 Pc : 5 Ps, tebal 15 mm
6.2.1 Bahan
5.184 Kg Semen portland @ Rp 1,500.00 = Rp 7,776.00
0.026 M³ Pasir Pasang @ Rp 230,000.00 = Rp 5,980.00
Jumlah (1) = Rp 13,756.00
6.2.2 Tenaga
0.300 OH Pekerja @ Rp 110,000.00 = Rp 33,000.00
0.150 OH Tukang batu @ Rp 120,000.00 = Rp 18,000.00
0.015 OH Kepala tukang @ Rp 135,000.00 = Rp 2,025.00
0.015 OH Mandor @ Rp 135,000.00 = Rp 2,025.00
Jumlah (2) = Rp 55,050.00
Jumlah (1) + (2) = Rp 68,806.00
Overhead + Profit 15% = Rp 10,320.90
Harga Satuan = Rp 79,126.90
6.3. 1 M2 Acian Dinding
6.3.1 Bahan
3.250 Kg Semen portland @ Rp 1,500.00 = Rp 4,875.00
Jumlah (1) = Rp 4,875.00
6.3.2 Tenaga
0.200 OH Pekerja @ Rp 110,000.00 = Rp 22,000.00
0.100 OH Tukang batu @ Rp 120,000.00 = Rp 12,000.00
0.010 OH Kepala tukang @ Rp 135,000.00 = Rp 1,350.00
0.010 OH Mandor @ Rp 135,000.00 = Rp 1,350.00
Jumlah (2) = Rp 36,700.00
Jumlah (1) + (2) = Rp 41,575.00
Overhead + Profit 15% = Rp 6,236.25
Harga Satuan = Rp 47,811.25

6.4. 1 m1 Benangan / Tali Air/Kol-Kolan

6.4.1 Bahan
0.110 Kg Semen portland @ Rp 1,500.00 = Rp 165.00
0.009 M³ Pasir Pasang @ Rp 230,000.00 = Rp 2,070.00
Jumlah (1) = Rp 2,235.00
6.4.2 Tenaga
0.040 OH Pekerja @ Rp 110,000.00 = Rp 4,400.00
0.120 OH Tukang batu @ Rp 120,000.00 = Rp 14,400.00
0.012 OH Kepala tukang @ Rp 135,000.00 = Rp 1,620.00
0.002 OH Mandor @ Rp 135,000.00 = Rp 270.00
Jumlah (2) = Rp 20,690.00
Jumlah (1) + (2) = Rp 22,925.00
Overhead + Profit 15% = Rp 3,438.75
Harga Satuan = Rp 26,363.75

7. ANALISA BIAYA PEKERJAAN KUSEN, PINTU, JENDELA

7.1. 1 m' Mengerjakan Kusen Aluminium 4'' Silver

7.1.1 Bahan
1.1000 M' Profil Aluminium 4" Silver @ Rp 110,500.00 = Rp 121,550.00
2.0000 Bh Skrup Fixer @ Rp 1,000.00 = Rp 2,000.00
0.0600 Tube Sealant @ Rp 45,000.00 = Rp 2,700.00
Jumlah (1) = Rp 126,250.00
7.1.2 Tenaga
0.0430 OH Pekerja @ Rp 110,000.00 = Rp 4,730.00
0.0430 OH Tukang Aluminium @ Rp 120,000.00 = Rp 5,160.00
0.0043 OH Kepala tukang @ Rp 135,000.00 = Rp 580.50
0.0021 OH Mandor @ Rp 135,000.00 = Rp 283.50
Jumlah (2) = Rp 10,754.00
Jumlah (1) + (2) = Rp 137,004.00
Overhead + Profit 15% = Rp 20,550.60
Harga Satuan = Rp 157,554.60
7.2. 1 m² Pasang kaca polos, tebal 5 mm
7.2.1 Bahan
1.100 M² Kaca polos 5 mm @ Rp 105,000.00 = Rp 115,500.00
Jumlah (1) = Rp 115,500.00
7.2.2 Tenaga
0.015 OH Pekerja @ Rp 110,000.00 = Rp 1,650.00
0.150 OH Tukang Aluminium @ Rp 120,000.00 = Rp 18,000.00
0.015 OH Kepala tukang @ Rp 135,000.00 = Rp 2,025.00
0.001 OH Mandor @ Rp 135,000.00 = Rp 108.00
Jumlah (2) = Rp 21,783.00
Jumlah (1) + (2) = Rp 137,283.00
Overhead + Profit 15% = Rp 20,592.45
Harga Satuan = Rp 157,875.45
7.3. 1 m' Slimar Pintu Aluminium
7.3.1 Bahan
1.1000 M' Profil Pintu Aluminium @ Rp 138,000.00 = Rp 151,800.00
0.0680 Tube Sealant @ Rp 45,000.00 = Rp 3,060.00
Jumlah (1) = Rp 154,860.00
7.3.2 Tenaga
0.0210 OH Pekerja @ Rp 110,000.00 = Rp 2,310.00
0.0210 OH Tukang aluminium @ Rp 120,000.00 = Rp 2,520.00
0.0020 OH Kepala tukang @ Rp 135,000.00 = Rp 270.00
0.0010 OH Mandor @ Rp 135,000.00 = Rp 135.00
Jumlah (2) = Rp 5,235.00
Jumlah (1) + (2) = Rp 160,095.00
Overhead + Profit 15% = Rp 24,014.25
Harga Satuan = Rp 184,109.25
7.4. 1 m' Slimar Jendela Aluminium
7.4.1 Bahan
1.1000 M' Profil Slimar Jendela Aluminium @ Rp 110,000.00 = Rp 121,000.00
0.0680 Tube Sealant @ Rp 45,000.00 = Rp 3,060.00
Jumlah (1) = Rp 124,060.00
7.4.2 Tenaga
0.0210 OH Pekerja @ Rp 110,000.00 = Rp 2,310.00
0.0210 OH Tukang aluminium @ Rp 120,000.00 = Rp 2,520.00
0.0020 OH Kepala tukang @ Rp 135,000.00 = Rp 270.00
0.0010 OH Mandor @ Rp 135,000.00 = Rp 135.00
Jumlah (2) = Rp 5,235.00
Jumlah (1) + (2) = Rp 129,295.00
Overhead + Profit 15% = Rp 19,394.25
Harga Satuan = Rp 148,689.25
7.5. Pemotongan dan Pemasangan 1 Unit Pintu
Pembuatan dan Pemasangan 1 m2 Daun Pintu Panel , Kayu Kelas I atau II
Tenaga
1.0000 OH Pekerja @ Rp 110,000.00 = Rp 110,000.00
3.0000 OH Tukang Kayu @ Rp 120,000.00 = Rp 360,000.00
0.3000 OH Kepala tukang @ Rp 135,000.00 = Rp 40,500.00
0.0500 OH Mandor @ Rp 135,000.00 = Rp 6,750.00
Jumlah = Rp 517,250.00
Overhead + Profit 15% = Rp 77,587.50
Harga Satuan (1) = Rp 594,837.50
- Daun Pintu Panel dengan luas 1,72 m2 Harga Satuan x 1,72 (2) = Rp 1,023,120.50
- Koefisien Upah Pemotongan dan Pemasangan 1 Unit Pintu sebesar 50% Harga Satuan (2) x 50% = Rp 511,560.25

8. ANALISA BIAYA PEKERJAAN PLAFOND & PARTISI

8.1. 1 m2 Pasang Plafond Kalsi 6 mm + Rangka

8.1.1 Bahan
0.364 Lbr Kalsi 6 mm (1200x2400) mm @ Rp 125,000.00 = Rp 45,500.00
0.110 Kg Paku Skrup @ Rp 22,000.00 = Rp 2,420.00
3.600 M' Metal Hollow @ Rp 10,000.00 = Rp 36,000.00
0.200 Kg Penggantung Rangka Dia. 4 mm @ Rp 12,500.00 = Rp 2,500.00
1.050 Kg Dynabolt @ Rp 5,000.00 = Rp 5,250.00
Jumlah (1) = Rp 91,670.00
8.1.2 Tenaga
0.130 OH Pekerja @ Rp 110,000.00 = Rp 14,300.00
0.270 OH Tukang Aluminium @ Rp 120,000.00 = Rp 32,400.00
0.027 OH Kepala tukang @ Rp 135,000.00 = Rp 3,645.00
0.007 OH Mandor @ Rp 135,000.00 = Rp 877.50
Jumlah (2) = Rp 51,222.50
Jumlah (1) + (2) = Rp 142,892.50
Overhead + Profit 15% = Rp 21,433.88
Harga Satuan = Rp 164,326.38
8.1. 1 m2 Pasang Plafond Gypsumboard 9 mm + Rangka
8.1.1 Bahan
0.364 Lbr Gypsumboard 9 mm (1200x2400) mm @ Rp 65,000.00 = Rp 23,660.00
0.110 Kg Paku Skrup @ Rp 22,000.00 = Rp 2,420.00
3.600 M' Metal Hollow @ Rp 10,000.00 = Rp 36,000.00
0.200 Kg Penggantung Rangka Dia. 4 mm @ Rp 12,500.00 = Rp 2,500.00
1.050 Kg Dynabolt @ Rp 5,000.00 = Rp 5,250.00
Jumlah (1) = Rp 69,830.00
8.1.2 Tenaga
0.130 OH Pekerja @ Rp 110,000.00 = Rp 14,300.00
0.270 OH Tukang Aluminium @ Rp 120,000.00 = Rp 32,400.00
0.027 OH Kepala tukang @ Rp 135,000.00 = Rp 3,645.00
0.007 OH Mandor @ Rp 135,000.00 = Rp 877.50
Jumlah (2) = Rp 51,222.50
Jumlah (1) + (2) = Rp 121,052.50
Overhead + Profit 15% = Rp 18,157.88
Harga Satuan = Rp 139,210.38
8.2. 1 m2 Pasang Dinding Partisi Hardboard (8 mm + 8mm) 2 sisi + Rangka Hollow 40x60 mm
8.2.1 Bahan
3.0000 m1 Rangka Hollow 40x60 mm tebal 0,55 mm @ Rp 27,000.00 = Rp 81,000.00
0.7292 lbr Hardboard 8mm (2 sisi) uk. 120x240 cm @ Rp 180,000.00 = Rp 131,250.00
1.0000 ls Plamur + Kompon + Screw + Material bantu @ Rp 21,225.00 = Rp 21,225.00
Jumlah (1) = Rp 233,475.00
8.2.2 Tenaga
0.130 OH Pekerja @ Rp 110,000.00 = Rp 14,300.00
0.270 OH Tukang Kayu @ Rp 120,000.00 = Rp 32,400.00
0.027 OH Kepala tukang @ Rp 135,000.00 = Rp 3,645.00
0.007 OH Mandor @ Rp 135,000.00 = Rp 877.50
Jumlah (2) = Rp 51,222.50
Jumlah (1) + (2) = Rp 284,697.50
Overhead + Profit 15% = Rp 42,704.63
Harga Satuan = Rp 327,402.13

9. ANALISA BIAYA PEKERJAAN LANTAI & PELAPIS DINDING

9.1. 1 m² Pasang Lantai Granite Tile 60x60 cm, Halus

9.1.1 Bahan
1.060 M2 Granite Tile 60x60 cm, Halus @ Rp 121,000.00 = Rp 128,260.00
8.190 Kg Semen portland @ Rp 1,500.00 = Rp 12,285.00
0.045 M³ Pasir pasang @ Rp 230,000.00 = Rp 10,350.00
0.250 Kg Semen Warna @ Rp 22,200.00 = Rp 5,550.00
Jumlah (1) = Rp 156,445.00
9.1.2 Tenaga
0.700 OH Pekerja @ Rp 110,000.00 = Rp 77,000.00
0.350 OH Tukang batu @ Rp 120,000.00 = Rp 42,000.00
0.035 OH Kepala tukang @ Rp 135,000.00 = Rp 4,725.00
0.035 OH Mandor @ Rp 135,000.00 = Rp 4,725.00
Jumlah (2) = Rp 128,450.00
Jumlah (1) + (2) = Rp 284,895.00
Overhead + Profit 15% = Rp 42,734.25
Harga Satuan = Rp 327,629.25

9.2. 1 m² Pasang Lantai Granite Tile 30x60 cm (Kasar)

9.2.1 Bahan
1.060 M2 Granite Tile 30x60 cm (Kasar) @ Rp 161,400.00 = Rp 171,084.00
8.190 Kg Semen portland @ Rp 1,500.00 = Rp 12,285.00
0.045 M³ Pasir pasang @ Rp 230,000.00 = Rp 10,350.00
0.250 Kg Semen Warna @ Rp 22,200.00 = Rp 5,550.00
Jumlah (1) = Rp 199,269.00
9.2.2 Tenaga
0.700 OH Pekerja @ Rp 110,000.00 = Rp 77,000.00
0.350 OH Tukang batu @ Rp 120,000.00 = Rp 42,000.00
0.035 OH Kepala tukang @ Rp 135,000.00 = Rp 4,725.00
0.035 OH Mandor @ Rp 135,000.00 = Rp 4,725.00
Jumlah (2) = Rp 128,450.00
Jumlah (1) + (2) = Rp 327,719.00
Overhead + Profit 15% = Rp 49,157.85
Harga Satuan = Rp 376,876.85
9.3 1 m² Pasang Lantai Keramik 30x30 cm
9.3.1 Bahan
1.060 M2 Keramik 30/30 @ Rp 52,000.00 = Rp 55,120.00
10.000 Kg Semen portland @ Rp 1,500.00 = Rp 15,000.00
0.045 M³ Pasir pasang @ Rp 230,000.00 = Rp 10,350.00
0.500 Kg Semen Warna @ Rp 22,200.00 = Rp 11,100.00
Jumlah (1) = Rp 91,570.00
9.3.2 Tenaga
0.700 OH Pekerja @ Rp 110,000.00 = Rp 77,000.00
0.350 OH Tukang batu @ Rp 120,000.00 = Rp 42,000.00
0.035 OH Kepala tukang @ Rp 135,000.00 = Rp 4,725.00
0.035 OH Mandor @ Rp 135,000.00 = Rp 4,725.00
Jumlah (2) = Rp 128,450.00
Jumlah (1) + (2) = Rp 220,020.00
Overhead + Profit 15% = Rp 33,003.00
Harga Satuan = Rp 253,023.00
9.4. 1 m² Pasang Keramik Dinding 30x60 cm
9.4.1 Bahan
1.060 M2 Keramik Dinding 30x60 cm @ Rp 140,000.00 = Rp 148,400.00
9.300 Kg Semen portland @ Rp 1,500.00 = Rp 13,950.00
0.018 M³ Pasir pasang @ Rp 230,000.00 = Rp 4,140.00
0.500 Kg Semen Warna @ Rp 22,200.00 = Rp 11,100.00
Jumlah (1) = Rp 177,590.00
9.4.2 Tenaga
0.900 OH Pekerja @ Rp 110,000.00 = Rp 99,000.00
0.450 OH Tukang batu @ Rp 120,000.00 = Rp 54,000.00
0.045 OH Kepala tukang @ Rp 135,000.00 = Rp 6,075.00
0.045 OH Mandor @ Rp 135,000.00 = Rp 6,075.00
Jumlah (2) = Rp 165,150.00
Jumlah (1) + (2) = Rp 342,740.00
Overhead + Profit 15% = Rp 51,411.00
Harga Satuan = Rp 394,151.00
9.5. 1 m' Pasangan Plint Keramik 30x30 cm
9.5.1 Bahan
0.318 M2 Keramik Dinding 30x30 cm @ Rp 140,000.00 = Rp 44,520.00
3.420 Kg Semen portland @ Rp 1,500.00 = Rp 5,130.00
0.009 M³ Pasir pasang @ Rp 230,000.00 = Rp 2,070.00
0.150 Kg Semen Warna @ Rp 22,200.00 = Rp 3,330.00
Jumlah (1) = Rp 55,050.00
9.5.2 Tenaga
0.090 OH Pekerja @ Rp 110,000.00 = Rp 9,900.00
0.090 OH Tukang batu @ Rp 120,000.00 = Rp 10,800.00
0.035 OH Kepala tukang @ Rp 135,000.00 = Rp 4,725.00
0.005 OH Mandor @ Rp 135,000.00 = Rp 675.00
Jumlah (2) = Rp 26,100.00
Jumlah (1) + (2) = Rp 81,150.00
Overhead + Profit 15% = Rp 12,172.50
Harga Satuan = Rp 93,322.50

10. ANALISA BIAYA PEKERJAAN PENGECATAN

10.1. 1 m² Pengecatan Cat Minyak

10.1.1 Bahan
0.170 kg Cat Dasar @ Rp 60,000.00 = Rp 10,200.00
0.260 kg Cat Kayu @ Rp 60,000.00 = Rp 15,600.00
0.200 kg Cat Meni @ Rp 45,000.00 = Rp 9,000.00
Jumlah (1) = Rp 34,800.00

10.1.2 Tenaga
0.070 OH Pekerja @ Rp 110,000.00 = Rp 7,700.00
0.009 OH Tukang cat @ Rp 120,000.00 = Rp 1,080.00
0.006 OH Kepala tukang @ Rp 135,000.00 = Rp 810.00
0.003 OH Mandor @ Rp 135,000.00 = Rp 337.50
Jumlah (2) = Rp 9,927.50
Jumlah (1) + (2) = Rp 44,727.50
Overhead + Profit 15% = Rp 6,709.13
Harga Satuan = Rp 51,436.63

10.2. 1 m2 Pengecatan Dinding Tembok Interior & Exterior

10.2.1 Bahan
0.1700 Kg Cat Tembok (Dasar) @ Rp 41,000.00 = Rp 6,970.00
0.2700 Kg Cat Tembok Waterproofing @ Rp 62,800.00 = Rp 16,956.00
Jumlah (1) = Rp 23,926.00
10.2. Tenaga
0.0200 OH Pekerja @ Rp 110,000.00 = Rp 2,200.00
0.0630 OH Tukang cat @ Rp 120,000.00 = Rp 7,560.00
0.0063 OH Kepala tukang @ Rp 135,000.00 = Rp 850.50
0.0030 OH Mandor @ Rp 135,000.00 = Rp 405.00
Jumlah (2) = Rp 11,015.50
Jumlah (1) + (2) = Rp 34,941.50
Overhead + Profit 15% = Rp 5,241.23
Harga Satuan = Rp 40,182.73
10.3. 1 m² cat Zinchromate
10.3.1 Bahan
0.200 kg Zinchromate @ Rp 45,000.00 = Rp 9,000.00
Jumlah (1) = Rp 9,000.00

10.3.2 Tenaga
0.020 OH Pekerja @ Rp 110,000.00 = Rp 2,200.00
0.100 OH Tukang cat @ Rp 120,000.00 = Rp 12,000.00
0.020 OH Kepala tukang @ Rp 135,000.00 = Rp 2,700.00
0.000 OH Mandor @ Rp 135,000.00 = Rp 40.50
Jumlah (2) = Rp 16,940.50
Jumlah (1) + (2) = Rp 25,940.50
Overhead + Profit 15% = Rp 3,891.08
Harga Satuan = Rp 29,831.58
10.4. 1 m² Cat Coating Batu Alam
10.4.1 Bahan
0.200 kg Cat Coating Batu Alam @ Rp 68,700.00 = Rp 13,740.00
Jumlah (1) = Rp 13,740.00

10.4.2 Tenaga
0.020 OH Pekerja @ Rp 110,000.00 = Rp 2,200.00
0.050 OH Tukang cat @ Rp 120,000.00 = Rp 6,000.00
0.020 OH Kepala tukang @ Rp 135,000.00 = Rp 2,700.00
0.000 OH Mandor @ Rp 135,000.00 = Rp 40.50
Jumlah (2) = Rp 10,940.50
Jumlah (1) + (2) = Rp 24,680.50
Overhead + Profit 15% = Rp 3,702.08
Harga Satuan = Rp 28,382.58

10.5. 1 m² Cat Genteng

10.5.1 Bahan
0.250 kg Cat Genteng @ Rp 78,000.00 = Rp 19,500.00
Jumlah (1) = Rp 19,500.00

10.5.2 Tenaga
0.020 OH Pekerja @ Rp 110,000.00 = Rp 2,200.00
0.050 OH Tukang cat @ Rp 120,000.00 = Rp 6,000.00
0.020 OH Kepala tukang @ Rp 135,000.00 = Rp 2,700.00
0.000 OH Mandor @ Rp 135,000.00 = Rp 40.50
Jumlah (2) = Rp 10,940.50
Jumlah (1) + (2) = Rp 30,440.50
Overhead + Profit 15% = Rp 4,566.08
Harga Satuan = Rp 35,006.58

11. ANALISA BIAYA PEKERJAAN ATAP DAN PLAFOND

11. ANALISA BIAYA PEKERJAAN SANITASI

11.1. Memasang 1 buah kloset duduk

11.1.1 Bahan
1.000 Bh Kloset Duduk @ Rp 3,200,000.00 = Rp 3,200,000.00
6% Harga kloset Perlengkapan + Asesoris @ Rp 192,000.00 = Rp 192,000.00
Jumlah (1) = Rp 3,392,000.00
11.1.2 Tenaga
3.300 OH Pekerja @ Rp 110,000.00 = Rp 363,000.00
1.100 OH Tukang batu @ Rp 120,000.00 = Rp 132,000.00
0.001 OH Kepala tukang @ Rp 135,000.00 = Rp 135.00
0.160 OH Mandor @ Rp 135,000.00 = Rp 21,600.00
Jumlah (2) = Rp 516,735.00
Jumlah (1) + (2) = Rp 3,908,735.00
Overhead + Profit 15% = Rp 586,310.25
Harga Satuan = Rp 4,495,045.25
11.2. Memasang 1 bh kran Leher Angsa
11.2.1 Bahan
1.000 Bh Kran Leher Angsa @ Rp 360,000.00 = Rp 360,000.00
0.025 Bh Seal tape @ Rp 5,000.00 = Rp 125.00
Jumlah (1) = Rp 360,125.00
11.2.2 Tenaga
0.010 OH Pekerja @ Rp 110,000.00 = Rp 1,100.00
0.100 OH Tukang batu @ Rp 120,000.00 = Rp 12,000.00
0.010 OH Kepala tukang @ Rp 135,000.00 = Rp 1,350.00
0.005 OH Mandor @ Rp 135,000.00 = Rp 675.00
Jumlah (2) = Rp 15,125.00
Jumlah (1) + (2) = Rp 375,250.00
Overhead + Profit 15% = Rp 56,287.50
Harga Satuan = Rp 431,537.50
11.3. Memasang 1 buah wastafel (Lengkap)
11.3.1 Bahan
1.000 Bh Washtafel @ Rp 1,430,000.00 = Rp 1,430,000.00
- Siphon
- Stop Kran
12% Harga wastafel Perlengkapan + Asesoris @ Rp 171,600.00 = Rp 171,600.00
Jumlah (1) = Rp 1,601,600.00
11.3.2 Tenaga
1.200 OH Pekerja @ Rp 110,000.00 = Rp 132,000.00
1.450 OH Tukang batu @ Rp 120,000.00 = Rp 174,000.00
0.150 OH Kepala tukang @ Rp 135,000.00 = Rp 20,250.00
0.100 OH Mandor @ Rp 135,000.00 = Rp 13,500.00
Jumlah (2) = Rp 339,750.00
Jumlah (1) + (2) = Rp 1,941,350.00
Overhead + Profit 15% = Rp 291,202.50
Harga Satuan = Rp 2,232,552.50
11.4. Memasang 1 bh Pasang Jet Shower Closed
11.4.1 Bahan
1.000 Bh Jet Shower Closed @ Rp 310,000.00 = Rp 310,000.00
0.025 rol Seal Tape @ Rp 5,000.00 = Rp 125.00
Jumlah (1) = Rp 310,000.00
11.4.2 Tenaga
0.010 OH Pekerja @ Rp 110,000.00 = Rp 1,100.00
0.100 OH Tukang batu @ Rp 120,000.00 = Rp 12,000.00
0.010 OH Kepala tukang @ Rp 135,000.00 = Rp 1,350.00
0.001 OH Mandor @ Rp 135,000.00 = Rp 67.50
Jumlah (2) = Rp 14,517.50
Jumlah (1) + (2) = Rp 324,517.50
Overhead + Profit 15% = Rp 48,677.63
Harga Satuan = Rp 373,195.13
11.5. Memasang 1 bh kran air dingin
11.5.1 Bahan
1.000 Bh Kran (air dingin) @ Rp 230,000.00 = Rp 230,000.00
0.025 Bh Seal tape @ Rp 5,000.00 = Rp 125.00
Jumlah (1) = Rp 230,125.00
11.5.2 Tenaga
0.010 OH Pekerja @ Rp 110,000.00 = Rp 1,100.00
0.100 OH Tukang batu @ Rp 120,000.00 = Rp 12,000.00
0.010 OH Kepala tukang @ Rp 135,000.00 = Rp 1,350.00
0.005 OH Mandor @ Rp 135,000.00 = Rp 675.00
Jumlah (2) = Rp 15,125.00
Jumlah (1) + (2) = Rp 245,250.00
Overhead + Profit 15% = Rp 36,787.50
Harga Satuan = Rp 282,037.50
11.6. Memasang 1 bh Floor Drain
11.6.1 Bahan
1.000 Bh Floor drain @ Rp 280,000.00 = Rp 280,000.00
Jumlah (1) = Rp 280,000.00
11.6.2 Tenaga
0.010 OH Pekerja @ Rp 110,000.00 = Rp 1,100.00
0.100 OH Tukang batu @ Rp 120,000.00 = Rp 12,000.00
0.010 OH Kepala tukang @ Rp 135,000.00 = Rp 1,350.00
0.005 OH Mandor @ Rp 135,000.00 = Rp 675.00
Jumlah (2) = Rp 15,125.00
Jumlah (1) + (2) = Rp 295,125.00
Overhead + Profit 15% = Rp 44,268.75
Harga Satuan = Rp 339,393.75
11.7. Memasang 1 bh Tempat Sabun
11.7.1 Bahan
1.000 Bh Tempat Sabun @ Rp 200,000.00 = Rp 200,000.00
Jumlah (1) = Rp 200,000.00
11.7.2 Tenaga
0.010 OH Pekerja @ Rp 110,000.00 = Rp 1,100.00
0.100 OH Tukang batu @ Rp 120,000.00 = Rp 12,000.00
0.010 OH Kepala tukang @ Rp 135,000.00 = Rp 1,350.00
0.005 OH Mandor @ Rp 135,000.00 = Rp 675.00
Jumlah (2) = Rp 15,125.00
Jumlah (1) + (2) = Rp 215,125.00
Overhead + Profit 15% = Rp 32,268.75
Harga Satuan = Rp 247,393.75
11.8. Memasang 1 buah Bak Mandi Fiber
11.8.1 Bahan
1.000 Bh Bak Mandi Fiber @ Rp 400,000.00 = Rp 400,000.00
6% Harga kloset Perlengkapan + Asesoris @ Rp 24,000.00 = Rp 24,000.00
Jumlah (1) = Rp 424,000.00
11.8.2 Tenaga
1.000 OH Pekerja @ Rp 110,000.00 = Rp 110,000.00
1.500 OH Tukang batu @ Rp 120,000.00 = Rp 180,000.00
0.150 OH Kepala tukang @ Rp 135,000.00 = Rp 20,250.00
0.160 OH Mandor @ Rp 135,000.00 = Rp 21,600.00
Jumlah (2) = Rp 331,850.00
Jumlah (1) + (2) = Rp 755,850.00
Overhead + Profit 15% = Rp 113,377.50
Harga Satuan = Rp 869,227.50
11.9. Memasang 1 buah Kitcensink
11.9.1 Bahan
1.000 Bh Kitcensink @ Rp 425,000.00 = Rp 425,000.00
Jumlah (1) = Rp 425,000.00
11.9.2 Tenaga
1.200 OH Pekerja @ Rp 110,000.00 = Rp 132,000.00
1.450 OH Tukang batu @ Rp 120,000.00 = Rp 174,000.00
0.150 OH Kepala tukang @ Rp 135,000.00 = Rp 20,250.00
0.100 OH Mandor @ Rp 135,000.00 = Rp 13,500.00
Jumlah (2) = Rp 339,750.00
Jumlah (1) + (2) = Rp 764,750.00
Overhead + Profit 15% = Rp 114,712.50
Harga Satuan = Rp 879,462.50
12. ANALISA BIAYA PEKERJAAN PENGGANTUNG

12.1. 1 bh Pasang Engsel Pintu 4" Stainless

12.1.1 Bahan
1.000 Bh Engsel Pintu 4" Stainless @ Rp 65,000.00 = Rp 65,000.00
Jumlah (1) = Rp 65,000.00
12.1.2 Tenaga
0.015 OH Pekerja @ Rp 110,000.00 = Rp 1,650.00
0.150 OH Tukang aluminium @ Rp 120,000.00 = Rp 18,000.00
0.015 OH Kepala tukang @ Rp 135,000.00 = Rp 2,025.00
0.001 OH Mandor @ Rp 135,000.00 = Rp 101.25
Jumlah (2) = Rp 21,776.25
Jumlah (1) + (2) = Rp 86,776.25
Overhead + Profit 15% = Rp 13,016.44
Harga Satuan = Rp 99,792.69
12.2. 1 bh Pasang Engsel Jendela 3" Stainless
12.2.1 Bahan
1.000 Bh Engsel Jendela 3" Stainless @ Rp 40,000.00 = Rp 40,000.00
Jumlah (1) = Rp 40,000.00
12.2.2 Tenaga
0.015 OH Pekerja @ Rp 110,000.00 = Rp 1,650.00
0.150 OH Tukang aluminium @ Rp 120,000.00 = Rp 18,000.00
0.015 OH Kepala tukang @ Rp 135,000.00 = Rp 2,025.00
0.001 OH Mandor @ Rp 135,000.00 = Rp 101.25
Jumlah (2) = Rp 21,776.25
Jumlah (1) + (2) = Rp 61,776.25
Overhead + Profit 15% = Rp 9,266.44
Harga Satuan = Rp 71,042.69
12.3. 1 bh Pasang Handle Pintu KM + Kunci
12.3.1 Bahan
1.000 Bh Handle Pintu KM + Kunci @ Rp 175,000.00 = Rp 175,000.00
Jumlah (1) = Rp 175,000.00
12.3.2 Tenaga
0.015 OH Pekerja @ Rp 110,000.00 = Rp 1,650.00
0.150 OH Tukang Aluminium @ Rp 120,000.00 = Rp 18,000.00
0.015 OH Kepala tukang @ Rp 135,000.00 = Rp 2,025.00
0.001 OH Mandor @ Rp 135,000.00 = Rp 101.25
Jumlah (2) = Rp 21,776.25
Jumlah (1) + (2) = Rp 196,776.25
Overhead + Profit 15% = Rp 29,516.44
Harga Satuan = Rp 226,292.69
12.4. 1 bh Pasang Kunci + Handle Pintu
12.4.1 Bahan
1.000 Bh Kunci Pintu @ Rp 35,000.00 = Rp 35,000.00
1.000 Bh Handle Pintu @ Rp 55,000.00 = Rp 55,000.00
Jumlah (1) = Rp 90,000.00
12.4.2 Tenaga
0.010 OH Pekerja @ Rp 110,000.00 = Rp 1,100.00
0.500 OH Tukang Aluminium @ Rp 120,000.00 = Rp 60,000.00
0.010 OH Kepala tukang @ Rp 135,000.00 = Rp 1,350.00
0.005 OH Mandor @ Rp 135,000.00 = Rp 675.00
Jumlah (2) = Rp 63,125.00
Jumlah (1) + (2) = Rp 153,125.00
Overhead + Profit 15% = Rp 22,968.75
Harga Satuan = Rp 176,093.75

12.5. 1 bh Pasang Grendel Tanam Stainless

12.5.1 Bahan
1.000 Set Gerendel Tanam Stainless @ Rp 120,000.00 = Rp 120,000.00
Jumlah (1) = Rp 120,000.00
12.5.2 Tenaga
0.015 OH Pekerja @ Rp 110,000.00 = Rp 1,650.00
0.150 OH Tukang Aluminium @ Rp 120,000.00 = Rp 18,000.00
0.015 OH Kepala tukang @ Rp 135,000.00 = Rp 2,025.00
0.001 OH Mandor @ Rp 135,000.00 = Rp 101.25
Jumlah (2) = Rp 21,776.25
Jumlah (1) + (2) = Rp 141,776.25
Overhead + Profit 15% = Rp 21,266.44
Harga Satuan = Rp 163,042.69
12.6. 1 bh Pasang Grendel
12.6.1 Bahan
1.000 Bh Grendel @ Rp 35,000.00 = Rp 35,000.00
Jumlah (1) = Rp 35,000.00
12.6.2 Tenaga
0.015 OH Pekerja @ Rp 110,000.00 = Rp 1,650.00
0.150 OH Tukang Aluminium @ Rp 120,000.00 = Rp 18,000.00
0.015 OH Kepala tukang @ Rp 135,000.00 = Rp 2,025.00
0.001 OH Mandor @ Rp 135,000.00 = Rp 101.25
Jumlah (2) = Rp 21,776.25
Jumlah (1) + (2) = Rp 56,776.25
Overhead + Profit 15% = Rp 8,516.44
Harga Satuan = Rp 65,292.69
12.7. 1 bh Pasang Casement
12.7.1 Bahan
1.000 Bh Casement @ Rp 55,000.00 = Rp 55,000.00
Jumlah (1) = Rp 55,000.00
12.7.2 Tenaga
0.015 OH Pekerja @ Rp 110,000.00 = Rp 1,650.00
0.150 OH Tukang Aluminium @ Rp 120,000.00 = Rp 18,000.00
0.015 OH Kepala tukang @ Rp 135,000.00 = Rp 2,025.00
0.001 OH Mandor @ Rp 135,000.00 = Rp 101.25
Jumlah (2) = Rp 21,776.25
Jumlah (1) + (2) = Rp 76,776.25
Overhead + Profit 15% = Rp 11,516.44
Harga Satuan = Rp 88,292.69

13. ANALISA BIAYA PEKERJAAN ELEKTRIKAL

13.1. 1 Titik Instalasi Penerangan Kabel NYM 2x2,5 mm² dalam conduit PVC HI 20 mm²
13.1.1 Bahan
10.000 m1 Kabel NYM 2x2,5 mm @ Rp 9,000.00 = Rp 90,000.00
10.000 m1 Pipa Conduit Ø20 mm @ Rp 4,300.00 = Rp 43,000.00
1.000 ls Material bantu @ Rp 18,000.00 = Rp 18,000.00
Jumlah (1) = Rp 151,000.00
13.1.2 Tenaga
0.200 OH Tukang Listrik @ Rp 120,000.00 = Rp 24,000.00
0.020 OH Kepala tukang @ Rp 135,000.00 = Rp 2,700.00
0.010 OH Mandor @ Rp 135,000.00 = Rp 1,350.00
Jumlah (2) = Rp 28,050.00
Jumlah (1) + (2) = Rp 179,050.00
Overhead + Profit 15% = Rp 26,857.50
Harga Satuan = Rp 205,907.50

13.2. 1 Titik Instalasi Stop Kontak Kabel NYM 3x2,5 mm² dalam conduit PVC HI 20 mm²
13.2.1 Bahan
10.000 m1 Kabel NYM 3x2,5 mm @ Rp 12,500.00 = Rp 125,000.00
10.000 m1 Pipa Conduit Ø20 mm @ Rp 4,300.00 = Rp 43,000.00
1.000 ls Material bantu @ Rp 25,000.00 = Rp 25,000.00
Jumlah (1) = Rp 193,000.00
13.2.2 Tenaga
0.200 OH Tukang Listrik @ Rp 120,000.00 = Rp 24,000.00
0.020 OH Kepala tukang @ Rp 135,000.00 = Rp 2,700.00
0.010 OH Mandor @ Rp 135,000.00 = Rp 1,350.00
Jumlah (2) = Rp 28,050.00
Jumlah (1) + (2) = Rp 221,050.00
Overhead + Profit 15% = Rp 33,157.50
Harga Satuan = Rp 254,207.50
13.3. 1 Titik Instalasi AC Kabel NYM 3x2,5 mm² dalam conduit PVC HI 20 mm²
13.3.1 Bahan
16.000 m1 Kabel NYM 3x2,5 mm @ Rp 12,500.00 = Rp 200,000.00
16.000 m1 Pipa Conduit Ø20 mm @ Rp 4,300.00 = Rp 68,800.00
1.000 ls Material bantu @ Rp 40,000.00 = Rp 40,000.00
Jumlah (1) = Rp 308,800.00
13.3.2 Tenaga
0.200 OH Tukang Listrik @ Rp 120,000.00 = Rp 24,000.00
0.020 OH Kepala tukang @ Rp 135,000.00 = Rp 2,700.00
0.010 OH Mandor @ Rp 135,000.00 = Rp 1,350.00
Jumlah (2) = Rp 28,050.00
Jumlah (1) + (2) = Rp 336,850.00
Overhead + Profit 15% = Rp 50,527.50
Harga Satuan = Rp 387,377.50
13.4. 1 Bh Pasang Saklar Tunggal
13.4.1 Bahan
1.000 bh Saklar Tunggal @ Rp 21,000.00 = Rp 21,000.00
1.000 bh Inbow Dos @ Rp 5,000.00 = Rp 5,000.00
1.000 ls Material bantu @ Rp 2,100.00 = Rp 2,100.00
Jumlah (1) = Rp 28,100.00
13.4.2 Tenaga
0.100 OH Tukang Listrik @ Rp 120,000.00 = Rp 12,000.00
0.010 OH Kepala tukang @ Rp 135,000.00 = Rp 1,350.00
0.010 OH Mandor @ Rp 135,000.00 = Rp 1,350.00
Jumlah (2) = Rp 14,700.00
Jumlah (1) + (2) = Rp 42,800.00
Overhead + Profit 15% = Rp 6,420.00
Harga Satuan = Rp 49,220.00
13.5. 1 Bh Pasang Saklar Ganda
13.5.1 Bahan
1.000 bh Saklar Ganda @ Rp 23,000.00 = Rp 23,000.00
1.000 bh Inbow Dos @ Rp 5,000.00 = Rp 5,000.00
1.000 ls Material bantu @ Rp 2,300.00 = Rp 2,300.00
Jumlah (1) = Rp 30,300.00
13.5.2 Tenaga
0.100 OH Tukang Listrik @ Rp 120,000.00 = Rp 12,000.00
0.010 OH Kepala tukang @ Rp 135,000.00 = Rp 1,350.00
0.010 OH Mandor @ Rp 135,000.00 = Rp 1,350.00
Jumlah (2) = Rp 14,700.00
Jumlah (1) + (2) = Rp 45,000.00
Overhead + Profit 15% = Rp 6,750.00
Harga Satuan = Rp 51,750.00
13.7. 1 Bh Pasang Stop Kontak
13.7.1 Bahan
1.000 bh Stop Kontak @ Rp 22,500.00 = Rp 22,500.00
1.000 bh Inbow Dos @ Rp 5,000.00 = Rp 5,000.00
1.000 ls Material bantu @ Rp 2,250.00 = Rp 2,250.00
Jumlah (1) = Rp 29,750.00
13.7.2 Tenaga
0.100 OH Tukang Listrik @ Rp 120,000.00 = Rp 12,000.00
0.010 OH Kepala tukang @ Rp 135,000.00 = Rp 1,350.00
0.010 OH Mandor @ Rp 135,000.00 = Rp 1,350.00
Jumlah (2) = Rp 14,700.00
Jumlah (1) + (2) = Rp 44,450.00
Overhead + Profit 15% = Rp 6,667.50
Harga Satuan = Rp 51,117.50

13.8. 1 Bh Pasang Stop Kontak AC

13.8.1 Bahan
1.000 bh Stop Kontak @ Rp 85,000.00 = Rp 85,000.00
1.000 bh Inbow Dos @ Rp 5,000.00 = Rp 5,000.00
1.000 ls Material bantu @ Rp 8,500.00 = Rp 8,500.00
Jumlah (1) = Rp 98,500.00
13.8.2 Tenaga
0.100 OH Tukang Listrik @ Rp 120,000.00 = Rp 12,000.00
0.010 OH Kepala tukang @ Rp 135,000.00 = Rp 1,350.00
0.010 OH Mandor @ Rp 135,000.00 = Rp 1,350.00
Jumlah (2) = Rp 14,700.00
Jumlah (1) + (2) = Rp 113,200.00
Overhead + Profit 15% = Rp 16,980.00
Harga Satuan = Rp 130,180.00

13.9. 1 Bh Pasang Lampu LED 4 Watt + Fitting

13.9.1 Bahan
1.000 bh LED 4 watt @ Rp 30,000.00 = Rp 30,000.00
1.000 bh Fitting @ Rp 15,000.00 = Rp 15,000.00
Jumlah (1) = Rp 45,000.00
13.9.2 Tenaga
0.100 OH Tukang Listrik @ Rp 120,000.00 = Rp 12,000.00
0.010 OH Kepala tukang @ Rp 135,000.00 = Rp 1,350.00
0.010 OH Mandor @ Rp 135,000.00 = Rp 1,350.00
Jumlah (2) = Rp 14,700.00
Jumlah (1) + (2) = Rp 59,700.00
Overhead + Profit 15% = Rp 8,955.00
Harga Satuan = Rp 68,655.00

13.9. 1 Bh Pasang Lampu DL 4'' + LED 4 Watt

13.9.1 Bahan
1.000 bh LED 4 watt @ Rp 30,000.00 = Rp 30,000.00
1.000 bh Donwlignt 4'' @ Rp 175,000.00 = Rp 175,000.00
Jumlah (1) = Rp 205,000.00
13.9.2 Tenaga
0.100 OH Tukang Listrik @ Rp 120,000.00 = Rp 12,000.00
0.010 OH Kepala tukang @ Rp 135,000.00 = Rp 1,350.00
0.010 OH Mandor @ Rp 135,000.00 = Rp 1,350.00
Jumlah (2) = Rp 14,700.00
Jumlah (1) + (2) = Rp 219,700.00
Overhead + Profit 15% = Rp 32,955.00
Harga Satuan = Rp 252,655.00

13.10. 1 Bh Pasang Lampu DL Ø4'' + LED 7 Watt

13.10.1 Bahan
1.000 bh LED 7 watt @ Rp 45,000.00 = Rp 45,000.00
1.000 bh Donwlignt 4'' @ Rp 175,000.00 = Rp 175,000.00
Jumlah (1) = Rp 220,000.00
13.10.2 Tenaga
0.100 OH Tukang Listrik @ Rp 120,000.00 = Rp 12,000.00
0.010 OH Kepala tukang @ Rp 135,000.00 = Rp 1,350.00
0.010 OH Mandor @ Rp 135,000.00 = Rp 1,350.00
Jumlah (2) = Rp 14,700.00
Jumlah (1) + (2) = Rp 234,700.00
Overhead + Profit 15% = Rp 35,205.00
Harga Satuan = Rp 269,905.00
13.11. 1 Bh Pasang Lampu DL 4'' + LED 10 Watt
13.11.1 Bahan
1.000 bh LED 10 watt @ Rp 70,000.00 = Rp 70,000.00
1.000 bh Donwlignt 4'' @ Rp 175,000.00 = Rp 175,000.00
Jumlah (1) = Rp 245,000.00
13.11.2 Tenaga
0.100 OH Tukang Listrik @ Rp 120,000.00 = Rp 12,000.00
0.010 OH Kepala tukang @ Rp 135,000.00 = Rp 1,350.00
0.010 OH Mandor @ Rp 135,000.00 = Rp 1,350.00
Jumlah (2) = Rp 14,700.00
Jumlah (1) + (2) = Rp 259,700.00
Overhead + Profit 15% = Rp 38,955.00
Harga Satuan = Rp 298,655.00

13.12. 1 Bh Pasang Lampu DL 4'' Outbow + LED 4 Watt

13.9.1 Bahan
1.000 bh LED 4 watt @ Rp 30,000.00 = Rp 30,000.00
1.000 bh Donwlignt 4'' Outbow @ Rp 210,000.00 = Rp 210,000.00
Jumlah (1) = Rp 240,000.00
13.9.2 Tenaga
0.100 OH Tukang Listrik @ Rp 120,000.00 = Rp 12,000.00
0.010 OH Kepala tukang @ Rp 135,000.00 = Rp 1,350.00
0.010 OH Mandor @ Rp 135,000.00 = Rp 1,350.00
Jumlah (2) = Rp 14,700.00
Jumlah (1) + (2) = Rp 254,700.00
Overhead + Profit 15% = Rp 38,205.00
Harga Satuan = Rp 292,905.00

14. ANALISA BIAYA PEKERJAAN PLUMBING

14.1. 1 M' Pasang Pipa PVC AW Ø 1/2

14.1.1 Bahan
1.000 m1 Pipa PVC AW Ø 1/2 @ Rp 6,400.00 = Rp 6,400.00
Jumlah (1) = Rp 6,400.00
14.1.2 Tenaga
0.081 OH Pekerja @ Rp 110,000.00 = Rp 8,910.00
0.041 OH Tukang Pipa @ Rp 120,000.00 = Rp 4,920.00
0.008 OH Mandor @ Rp 135,000.00 = Rp 1,080.00
Jumlah (2) = Rp 14,910.00
Jumlah (1) + (2) = Rp 21,310.00
Overhead + Profit 15% = Rp 3,196.50
Harga Satuan = Rp 24,506.50

14.2. 1 M' Pasang Pipa PVC AW Ø 3/4

14.2.1 Bahan
1.000 m1 Pipa PVC AW Ø 3/4 @ Rp 8,200.00 = Rp 8,200.00
Jumlah (1) = Rp 8,200.00
14.2.2 Tenaga
0.081 OH Pekerja @ Rp 110,000.00 = Rp 8,910.00
0.041 OH Tukang Pipa @ Rp 120,000.00 = Rp 4,920.00
0.008 OH Mandor @ Rp 135,000.00 = Rp 1,080.00
Jumlah (2) = Rp 14,910.00
Jumlah (1) + (2) = Rp 23,110.00
Overhead + Profit 15% = Rp 3,466.50
Harga Satuan = Rp 26,576.50

14.3. 1 M' Pasang Pipa PVC AW Ø 1

14.3.1 Bahan
1.000 m1 Pipa PVC AW Ø 1 @ Rp 11,800.00 = Rp 11,800.00
Jumlah (1) = Rp 11,800.00
14.3.2 Tenaga
0.081 OH Pekerja @ Rp 110,000.00 = Rp 8,910.00
0.041 OH Tukang Pipa @ Rp 120,000.00 = Rp 4,920.00
0.008 OH Mandor @ Rp 135,000.00 = Rp 1,080.00
Jumlah (2) = Rp 14,910.00
Jumlah (1) + (2) = Rp 26,710.00
Overhead + Profit 15% = Rp 4,006.50
Harga Satuan = Rp 30,716.50

14.4. 1 M' Pasang Pipa PVC AW Ø 1 1/2

14.4.1 Bahan
1.000 m1 Pipa PVC AW Ø 1 1/2 @ Rp 20,000.00 = Rp 20,000.00
Jumlah (1) = Rp 20,000.00
14.4.2 Tenaga
0.081 OH Pekerja @ Rp 110,000.00 = Rp 8,910.00
0.041 OH Tukang Pipa @ Rp 120,000.00 = Rp 4,920.00
0.008 OH Mandor @ Rp 135,000.00 = Rp 1,080.00
Jumlah (2) = Rp 14,910.00
Jumlah (1) + (2) = Rp 34,910.00
Overhead + Profit 15% = Rp 5,236.50
Harga Satuan = Rp 40,146.50
14.5. 1 M' Pasang Pipa PVC D Ø 2
14.5.1 Bahan
1.000 m1 Pipa PVC D Ø 2 @ Rp 15,000.00 = Rp 15,000.00
Jumlah (1) = Rp 15,000.00
14.5.2 Tenaga
0.081 OH Pekerja @ Rp 110,000.00 = Rp 8,910.00
0.041 OH Tukang Pipa @ Rp 120,000.00 = Rp 4,920.00
0.008 OH Mandor @ Rp 135,000.00 = Rp 1,080.00
Jumlah (2) = Rp 14,910.00
Jumlah (1) + (2) = Rp 29,910.00
Overhead + Profit 15% = Rp 4,486.50
Harga Satuan = Rp 34,396.50

14.6. 1 M' Pasang Pipa PVC D Ø 2 1/2

14.6.1 Bahan
1.000 m1 Pipa PVC D Ø 2 1/2 @ Rp 20,500.00 = Rp 20,500.00
Jumlah (1) = Rp 20,500.00
14.6.2 Tenaga
0.081 OH Pekerja @ Rp 110,000.00 = Rp 8,910.00
0.041 OH Tukang Pipa @ Rp 120,000.00 = Rp 4,920.00
0.008 OH Mandor @ Rp 135,000.00 = Rp 1,080.00
Jumlah (2) = Rp 14,910.00
Jumlah (1) + (2) = Rp 35,410.00
Overhead + Profit 15% = Rp 5,311.50
Harga Satuan = Rp 40,721.50

14.7. 1 M' Pasang Pipa PVC D Ø 3

14.7.1 Bahan
1.000 m1 Pipa PVC D Ø 3 @ Rp 28,000.00 = Rp 28,000.00
Jumlah (1) = Rp 28,000.00
14.7.2 Tenaga
0.081 OH Pekerja @ Rp 110,000.00 = Rp 8,910.00
0.041 OH Tukang Pipa @ Rp 120,000.00 = Rp 4,920.00
0.008 OH Mandor @ Rp 135,000.00 = Rp 1,080.00
Jumlah (2) = Rp 14,910.00
Jumlah (1) + (2) = Rp 42,910.00
Overhead + Profit 15% = Rp 6,436.50
Harga Satuan = Rp 49,346.50

14.8. 1 M' Pasang Pipa PVC D Ø 4

14.8.1 Bahan
1.000 m1 Pipa PVC D Ø @ Rp 42,000.00 = Rp 42,000.00
Jumlah (1) = Rp 42,000.00
14.8.2 Tenaga
0.081 OH Pekerja @ Rp 110,000.00 = Rp 8,910.00
0.041 OH Tukang Pipa @ Rp 120,000.00 = Rp 4,920.00
0.008 OH Mandor @ Rp 135,000.00 = Rp 1,080.00
Jumlah (2) = Rp 14,910.00
Jumlah (1) + (2) = Rp 56,910.00
Overhead + Profit 15% = Rp 8,536.50
Harga Satuan = Rp 65,446.50

14.9. 1 Unit Pemasangan Kembali Kuda-Kuda WF

14.9.1. Tenaga
0.0600 OH Pekerja @ Rp 110,000.00 = Rp 6,600.00
0.0600 OH Tukang las @ Rp 120,000.00 = Rp 7,200.00
0.0060 OH Kepala tukang @ Rp 135,000.00 = Rp 810.00
0.0030 OH Mandor @ Rp 135,000.00 = Rp 405.00
Jumlah = Rp 15,015.00
Overhead + Profit 15% = Rp 2,252.25
Harga Satuan = Rp 17,267.25
1 Unit 1/2 Kuda-Kuda WF 300 x 150 x 6,5 x 9 mm = 308,367 Kg x Rp 17,267.25 Rp 5,324,650.08

14.10. 1 m' Pengadaan dan Pemasangan Besi CNP / Canal C

14.10.1. Bahan
1.1500 Kg Besi CNP @ Rp 13,000.00 = Rp 14,950.00
Jumlah (1) = Rp 14,950.00
14.10.2 Tenaga
0.0600 OH Pekerja @ Rp 110,000.00 = Rp 6,600.00
0.0600 OH Tukang las @ Rp 120,000.00 = Rp 7,200.00
0.0060 OH Kepala tukang @ Rp 135,000.00 = Rp 810.00
0.0030 OH Mandor @ Rp 135,000.00 = Rp 405.00
Jumlah (2) = Rp 15,015.00
Jumlah (1) + (2) = Rp 29,965.00
Overhead + Profit 15% = Rp 4,494.75
Harga Satuan = Rp 34,459.75

1 M1 Pengadaan dan Pemasangan Gording C 200 x 50 x 20 x 3,2 mm = 8,04 Kg x Rp 34,459.75 Rp 277,056.39

14.11. 1 m' Pasang Kembali Besi CNP / Canal C
14.11.1. Tenaga
0.0600 OH Pekerja @ Rp 110,000.00 = Rp 6,600.00
0.0600 OH Tukang las @ Rp 120,000.00 = Rp 7,200.00
0.0060 OH Kepala tukang @ Rp 135,000.00 = Rp 810.00
0.0030 OH Mandor @ Rp 135,000.00 = Rp 405.00
Jumlah (2) = Rp 15,015.00
Jumlah (1) + (2) = Rp 15,015.00
Overhead + Profit 15% = Rp 2,252.25
Harga Satuan = Rp 17,267.25

1 M1 Pasang Kembali Gording C 200 x 50 x 20 x 3,2 mm = 8,04 Kg x Rp 17,267.25 Rp 138,828.69

14.12. 1 m2 Pekerjaan Reng & Usuk

14.12.1. Bahan
0.0140 M3 Kaso-kaso 5 x 7 cm Kelas II @ Rp 6,450,000.00 = Rp 90,300.00
0.0570 M3 Reng (3 x 4) Cm Kelas II @ Rp 6,973,500.00 = Rp 397,489.50
0.2500 Kg Paku 5 dan 10 cm @ Rp 22,000.00 = Rp 5,500.00
Jumlah (1) = Rp 493,289.50
14.12.2. Tenaga
0.1000 OH Pekerja @ Rp 110,000.00 = Rp 11,000.00
0.1000 OH Tukang kayu @ Rp 120,000.00 = Rp 12,000.00
0.0100 OH Kepala tukang @ Rp 135,000.00 = Rp 1,350.00
0.0050 OH Mandor @ Rp 135,000.00 = Rp 675.00
Jumlah (2) = Rp 25,025.00
Jumlah (1) + (2) = Rp 518,314.50
Overhead + Profit 15% = Rp 77,747.18
Harga Satuan = Rp 596,061.68
14.13. 1 m2 Pemasangan Kembali Reng & Usuk
14.13.1. Bahan
- M3 Kaso-kaso 5 x 7 cm Kelas II @ Rp 6,450,000.00 = Rp -
- M3 Reng (3 x 4) Cm Kelas II @ Rp 6,973,500.00 = Rp -
0.2500 Kg Paku 5 dan 10 cm @ Rp 22,000.00 = Rp 5,500.00
Jumlah (1) = Rp 5,500.00
14.13.2. Tenaga
0.1000 OH Pekerja @ Rp 110,000.00 = Rp 11,000.00
0.1000 OH Tukang kayu @ Rp 120,000.00 = Rp 12,000.00
0.0100 OH Kepala tukang @ Rp 135,000.00 = Rp 1,350.00
0.0050 OH Mandor @ Rp 135,000.00 = Rp 675.00
Jumlah (2) = Rp 25,025.00
Jumlah (1) + (2) = Rp 30,525.00
Overhead + Profit 15% = Rp 4,578.75
Harga Satuan = Rp 35,103.75
14.14. 1 m2 Pekerjaan Genteng
14.14.1. Bahan
12.0000 Bh Genteng @ Rp 1,750.00 = Rp 21,000.00
Jumlah (1) = Rp 21,000.00
14.14.2. Tenaga
0.1500 OH Pekerja @ Rp 110,000.00 = Rp 16,500.00
0.0750 OH Tukang kayu @ Rp 120,000.00 = Rp 9,000.00
0.0080 OH Kepala tukang @ Rp 135,000.00 = Rp 1,080.00
0.0080 OH Mandor @ Rp 135,000.00 = Rp 1,080.00
Jumlah (2) = Rp 27,660.00
Jumlah (1) + (2) = Rp 48,660.00
Overhead + Profit 15% = Rp 7,299.00
Harga Satuan = Rp 55,959.00
14.15. 1 m2 Pemasangan Kembali Genteng
14.15.1. Bahan
- Bh Genteng @ Rp 1,750.00 = Rp -
Jumlah (1) = Rp -
14.15.2. Tenaga
0.1500 OH Pekerja @ Rp 110,000.00 = Rp 16,500.00
0.0750 OH Tukang kayu @ Rp 120,000.00 = Rp 9,000.00
0.0080 OH Kepala tukang @ Rp 135,000.00 = Rp 1,080.00
0.0080 OH Mandor @ Rp 135,000.00 = Rp 1,080.00
Jumlah (2) = Rp 27,660.00
Jumlah (1) + (2) = Rp 27,660.00
Overhead + Profit 15% = Rp 4,149.00
Harga Satuan = Rp 31,809.00
14.16. Memasang 1 m2 Rangka Langit-Langit (50x100) cm, Kayu Kelas II atau III
14.16.1. Bahan
0.0154 M3 Kaso-kaso 5 x 7 cm Kelas II @ Rp 6,450,000.00 = Rp 99,330.00
0.2000 Kg Paku 7 dan 10 cm @ Rp 22,000.00 = Rp 4,400.00
Jumlah (1) = Rp 103,730.00
14.16.2. Tenaga
0.1500 OH Pekerja @ Rp 110,000.00 = Rp 16,500.00
0.3000 OH Tukang kayu @ Rp 120,000.00 = Rp 36,000.00
0.0300 OH Kepala tukang @ Rp 135,000.00 = Rp 4,050.00
0.0750 OH Mandor @ Rp 135,000.00 = Rp 10,125.00
Jumlah (2) = Rp 66,675.00
Jumlah (1) + (2) = Rp 170,405.00
Overhead + Profit 15% = Rp 25,560.75
Harga Satuan = Rp 195,965.75
14.17. 1 m2 Pemasangan Kembali Rangka Plafond
14.17.1. Bahan
- M3 Kaso-kaso 5 x 7 cm Kelas II @ Rp 6,450,000.00 = Rp -
0.2000 Kg Paku 7 dan 10 cm @ Rp 22,000.00 = Rp 4,400.00
Jumlah (1) = Rp 4,400.00
14.17.2. Tenaga
0.1500 OH Pekerja @ Rp 110,000.00 = Rp 16,500.00
0.3000 OH Tukang kayu @ Rp 120,000.00 = Rp 36,000.00
0.0300 OH Kepala tukang @ Rp 135,000.00 = Rp 4,050.00
0.0750 OH Mandor @ Rp 135,000.00 = Rp 10,125.00
Jumlah (2) = Rp 66,675.00
Jumlah (1) + (2) = Rp 71,075.00
Overhead + Profit 15% = Rp 10,661.25
Harga Satuan = Rp 81,736.25
14.18. 1 m1 Pekerjaan Bubungan
14.18.1. Bahan
4.0000 Bh Bubungan @ Rp 14,930.00 = Rp 59,720.00
0.0320 M3 Pasir Pasang Rp 230,000.00 = Rp 7,360.00
8.0000 Kg Portland Cement (PC) Rp 1,500.00 = Rp 12,000.00
Jumlah (1) = Rp 79,080.00
14.18.2. Tenaga
0.4000 OH Pekerja @ Rp 110,000.00 = Rp 44,000.00
0.2000 OH Tukang kayu @ Rp 120,000.00 = Rp 24,000.00
0.0200 OH Kepala tukang @ Rp 135,000.00 = Rp 2,700.00
0.0020 OH Mandor @ Rp 135,000.00 = Rp 270.00
Jumlah (2) = Rp 70,970.00
Jumlah (1) + (2) = Rp 150,050.00
Overhead + Profit 15% = Rp 22,507.50
Harga Satuan = Rp 172,557.50
14.19. Memasang 1 m2 Langit-Langit asbes Semen, Tebal 4 mm, 5 mm, 6 mm
14.19.1. Bahan
1.1000 M2 Asbes Semen 4 mm @ Rp 37,600.00 = Rp 41,360.00
0.0100 Kg Paku Tripleks @ Rp 22,000.00 = Rp 220.00
Jumlah (1) = Rp 41,580.00
14.19.2. Tenaga
0.0300 OH Pekerja @ Rp 110,000.00 = Rp 3,300.00
0.0700 OH Tukang kayu @ Rp 120,000.00 = Rp 8,400.00
0.0070 OH Kepala tukang @ Rp 135,000.00 = Rp 945.00
0.0040 OH Mandor @ Rp 135,000.00 = Rp 540.00
Jumlah (2) = Rp 13,185.00
Jumlah (1) + (2) = Rp 54,765.00
Overhead + Profit 15% = Rp 8,214.75
Harga Satuan = Rp 62,979.75
14.20. 1 m1 Pekerjaan Listplank Kayu 3 x 20 cm Double, Kayu Kelas II
14.20.1. Bahan
0.0140 m3 Papan Kayu 3 x 20 cm @ Rp 5,795,000.00 = Rp 81,130.00
0.2000 Kg Paku 5 dan 7 cm @ Rp 22,000.00 = Rp 4,400.00
Jumlah (1) = Rp 85,530.00
14.20.2. Tenaga
0.1000 OH Pekerja @ Rp 110,000.00 = Rp 11,000.00
0.2000 OH Tukang kayu @ Rp 120,000.00 = Rp 24,000.00
0.0200 OH Kepala tukang @ Rp 135,000.00 = Rp 2,700.00
0.0050 OH Mandor @ Rp 135,000.00 = Rp 675.00
Jumlah (2) = Rp 38,375.00
Jumlah (1) + (2) = Rp 123,905.00
Overhead + Profit 15% = Rp 18,585.75
Harga Satuan = Rp 142,490.75

15. ANALISA BIAYA PEKERJAAN SANITAIR

15.1. Memasang 1 buah Klosed duduk
15.1.1. Bahan
1.000 Bh Klosed Duduk Monoblock @ Rp 1,450,000.00 = Rp 1,450,000.00
6% Harga kloset Perlengkapan + Asesoris @ Rp 87,000.00 = Rp 87,000.00
Jumlah (1) = Rp 1,537,000.00
15.1.2. Tenaga
3.300 OH Pekerja @ Rp 110,000.00 = Rp 363,000.00
1.100 OH Tukang batu @ Rp 120,000.00 = Rp 132,000.00
0.001 OH Kepala tukang @ Rp 135,000.00 = Rp 135.00
0.160 OH Mandor @ Rp 135,000.00 = Rp 21,600.00
Jumlah (2) = Rp 516,735.00
Jumlah (1) + (2) = Rp 2,053,735.00
Overhead + Profit 15% = Rp 308,060.25
Harga Satuan = Rp 2,361,795.25
15.2. Memasang 1 buah Klosed jongkok
15.2.1. Bahan
1.000 Bh Klosed Jongkok @ Rp 450,000.00 = Rp 450,000.00
6.000 Kg Semen Portland @ Rp 1,500.00 = Rp 9,000.00
0.010 M3 Pasir Pasang @ Rp 230,000.00 = Rp 2,300.00
Jumlah (1) = Rp 461,300.00
15.2.2. Tenaga
1.500 OH Pekerja @ Rp 110,000.00 = Rp 165,000.00
1.500 OH Tukang batu @ Rp 120,000.00 = Rp 180,000.00
0.160 OH Kepala tukang @ Rp 135,000.00 = Rp 21,600.00
0.160 OH Mandor @ Rp 135,000.00 = Rp 21,600.00
Jumlah (2) = Rp 388,200.00
Jumlah (1) + (2) = Rp 849,500.00
Overhead + Profit 15% = Rp 127,425.00
Harga Satuan = Rp 976,925.00
15.3. Memasang 1 bh Jet Shower Closed
15.3.1. Bahan
1.000 Bh Jet Shower Closed @ Rp 220,000.00 = Rp 220,000.00
0.025 rol Seal Tape @ Rp 4,000.00 = Rp 100.00
Jumlah (1) = Rp 220,000.00
15.3.2. Tenaga
0.010 OH Pekerja @ Rp 110,000.00 = Rp 1,100.00
0.100 OH Tukang batu @ Rp 120,000.00 = Rp 12,000.00
0.010 OH Kepala tukang @ Rp 135,000.00 = Rp 1,350.00
0.001 OH Mandor @ Rp 135,000.00 = Rp 67.50
Jumlah (2) = Rp 14,517.50
Jumlah (1) + (2) = Rp 234,517.50
Overhead + Profit 15% = Rp 35,177.63
Harga Satuan = Rp 269,695.13
15.4. 1 M' Pasang Pipa PVC AW Ø 3/4
15.4.1. Bahan
1.000 m1 Pipa PVC AW Ø 3/4 @ Rp 7,500.00 = Rp 7,500.00
Jumlah (1) = Rp 7,500.00
15.4.2. Tenaga
0.081 OH Pekerja @ Rp 110,000.00 = Rp 8,910.00
0.041 OH Tukang Pipa @ Rp 120,000.00 = Rp 4,920.00
0.008 OH Mandor @ Rp 135,000.00 = Rp 1,080.00
Jumlah (2) = Rp 14,910.00
Jumlah (1) + (2) = Rp 22,410.00
Overhead + Profit 15% = Rp 3,361.50
Harga Satuan = Rp 25,771.50
15.5. Memasang 1 bh Floor Drain
15.5.1. Bahan
1.000 Bh Floor drain @ Rp 40,000.00 = Rp 40,000.00
Jumlah (1) = Rp 40,000.00
15.5.2. Tenaga
0.010 OH Pekerja @ Rp 110,000.00 = Rp 1,100.00
0.100 OH Tukang batu @ Rp 120,000.00 = Rp 12,000.00
0.010 OH Kepala tukang @ Rp 135,000.00 = Rp 1,350.00
0.005 OH Mandor @ Rp 135,000.00 = Rp 675.00
Jumlah (2) = Rp 15,125.00
Jumlah (1) + (2) = Rp 55,125.00
Overhead + Profit 15% = Rp 8,268.75
Harga Satuan = Rp 63,393.75
15.6. Memasang 1 bh Kran Air Stainless
15.6.1. Bahan
1.000 Bh Kran Air Stainless @ Rp 45,000.00 = Rp 45,000.00
0.025 rol Seal Tape @ Rp 4,000.00 = Rp 100.00
Jumlah (1) = Rp 45,000.00
15.6.2. Tenaga
0.010 OH Pekerja @ Rp 110,000.00 = Rp 1,100.00
0.100 OH Tukang batu @ Rp 120,000.00 = Rp 12,000.00
0.010 OH Kepala tukang @ Rp 135,000.00 = Rp 1,350.00
0.001 OH Mandor @ Rp 135,000.00 = Rp 67.50
Jumlah (2) = Rp 14,517.50
Jumlah (1) + (2) = Rp 59,517.50
Overhead + Profit 15% = Rp 8,927.63
Harga Satuan = Rp 68,445.13

16. ANALISA BIAYA KEAMANAN DAN KESEHATAN KERJA (K3)

10.000 Bh Topi Pelindung (Safety Helmet) @ Rp 35,000.00 = Rp 350,000.00
10.000 Psg Sepatu Keselamatan (Rubber Safety Shoes) @ Rp 120,000.00 = Rp 1,200,000.00
10.000 Psg Sarung Tangan (Safety Gloves) @ Rp 10,000.00 = Rp 100,000.00
1.000 Ls Tali Keselamatan (Life Line) @ Rp 1,000,000.00 = Rp 1,000,000.00
1.000 Ls Spanduk K3 @ Rp 350,000.00 = Rp 350,000.00
5.000 Bh Kaca mata (anti debu) @ Rp 35,000.00 = Rp 175,000.00
1.000 box Masker Medis @ Rp 30,000.00 = Rp 30,000.00
Jumlah = Rp 3,205,000.00
Overhead + Profit 15% = Rp 480,750.00
Harga Satuan = Rp 3,685,750.00
 DAFTAR HARGA BAHAN BANGUNAN & UPAH KERJA
LOKASI : JL. JAKSA AGUNG SUPRAPTO NO. 9A SAMPANG
TAHUN ANGGARAN: 2022

HARGA
No. JENIS BAHAN SATUAN
(Rp.)

A BAHAN BATU
1 Batu pecah 2/3 m3 220,000.00
2 Batu Gunung 15/20 m3 220,861.00
3 Bata Merah bh 941.00

B BAHAN TANAH & PASIR

1 Pasir Urug m3 158,900.00
2 Pasir Beton m3 347,500.00
3 Pasir Pasang m3 230,000.00
4 Sirtu m3 116,000.00
5 Air Ltr 40.00

C BAHAN SEMEN
1 Portland Cement (PC) kg 1,500.00
2 Semen Warna kg 22,200.00
3 Semen MU380 kg 3,125.00
4 Waterproofing Serat Fiber + Coating M2 97,750.00
5 Screeding M2 65,000.00

D BAHAN BESI & ATAP

1 Besi Beton Polos U24 kg 12,500.00
2 Besi Baja WF kg 13,000.00
3 Genteng Bh 1,750.00
4 Bubungan Bh 14,930.00
5 Besi CNP Kg 13,000.00
6 Wiremesh Kg 19,150.00

E BAHAN KAYU
1 Kayu Bekisting m3 1,800,000.00
2 Balok Kayu (Bekisting) Kelas II m3 6,450,000.00
3 Dolken Gelam btg 127,700.00
4 Multiplex 6 mm (1.22 x 2.44) lbr 53,000.00
5 Kaso-kaso 5 x 7 cm Kelas II m3 6,450,000.00
6 Reng (3 x 4) Cm Kelas II m3 6,973,500.00
7 Paku 5 dan 10 cm kg 22,000.00
8 Papan Kayu 3 x 20 cm Kelas II m3 5,795,000.00

G BAHAN CAT & MINYAK

1 Cat Tembok (Dasar) kg 41,000.00
2 Cat Tembok Waterproofing kg 62,800.00
3 Cat Kayu / Cat besi kg 60,000.00
4 Cat Meni Besi / Zincromate kg 45,000.00
5 Plamir Tembok kg 22,500.00
6 Tinner Ltr 30,000.00
7 Minyak Bekisting Ltr 10,500.00
 HARGA
No. JENIS BAHAN SATUAN
(Rp.)

H PEKERJAAN LANTAI, PELAPIS DINDING & ORNAMEN

1 Granit Tile 60x60 cm (Halus) M2 121,000.00

I PEKERJAAN PLAFOND
1 Asbes Semen 4 mm M2 37,600.00
2 Paku Tripleks kg 22,000.00

J BAHAN SANITAIR
1 Klosed Duduk Monoblock Bh 1,450,000.00
2 Klosed Jongkok Bh 450,000.00
3 Jet Shower Closed Bh 220,000.00
4 Seal Tape Rol 4,000.00
5 Pipa PVC AW Ø 3/4 M1 7,500.00
6 Floor drain Bh 40,000.00
7 Kran Air Stainless Bh 45,000.00

K UPAH TENAGA KERJA

1 Mandor Org/Hr 135,000.00
2 Kepala Tukang Kayu Org/Hr 135,000.00
3 Tukang Kayu Org/Hr 120,000.00
4 Kepala Tukang Batu Org/Hr 135,000.00
5 Tukang Batu Org/Hr 120,000.00
6 Kepala Tukang Besi Org/Hr 135,000.00
7 Tukang Besi Org/Hr 120,000.00
8 Kepala Tukang Aluminium Org/Hr 135,000.00
9 Tukang Aluminium Org/Hr 120,000.00
10 Kepala Tukang Cat Org/Hr 135,000.00
11 Tukang Cat Org/Hr 120,000.00
12 Kepala Tukang Listrik Org/Hr 135,000.00
13 Tukang Listrik Org/Hr 120,000.00
14 Kepala Tukang Las Org/Hr 135,000.00
15 Tukang Las Org/Hr 120,000.00
16 Tukang Pipa Org/Hr 120,000.00
17 Pekerja Org/Hr 110,000.00
 BACK UP PERHITUNGAN VOLUME
BPBD SAMPANG

I PEKERJAAN PERSIAPAN
A PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan 1.000 Ls

2 Keamanan dan Kesehatan Kerja (K3) 1.000 Ls

B PEKERJAAN PEMBONGKARAN

1 Pembongkaran Genteng 142.05 M2

Panjang lebar jumlah volume
- Genteng sisi selatan 103.53
- Genteng untuk Pemasangan Penguat gording 8.20 0.60 6.00 29.52
- Genteng untuk Pemasangan Ikatan Angin 0.75 0.75 16.00 9.00
Jumlah 142.05 M2

2 Pembongkaran Bubungan 10.90 M1

3 Pembongkaran Reng & Usuk 103.53 M2

Panjang volume
- Sisi Selatan 103.53
Jumlah 103.53 M2

4 Pembongkaran Gording 102.50 M1

5 Pembongkaran 1/2 Kuda-Kuda WF 2.00 Unit

6 Pembongkaran Penutup Plafond 130.00 M2

Panjang lebar volume
- Overstack 22.00 1.00 22.00
- Sisi Dalam ruangan 18.00 6.00 108.00
Jumlah 130.00 M2

7 Pembongkaran Rangka Plafond 130.00 M2

8 Pembongkaran Ring Balok 0.94 M3

Panjang Lebar Tinggi volume
- Bongkar Ring Balok 25.00 0.15 0.25 0.94
Jumlah 0.94 M3

9 Pembongkaran Kusen 8.80 m2

Panjang Lebar Jumlah volume
- Kusen J1 1.55 0.80 1.00 1.24
- Kusen J2 1.50 2.20 2.00 6.60
- Kusen BV 0.60 0.80 2.00 0.96
Jumlah 8.80 m2

10 Pembongkaran Tembok 77.29 M2

Panjang Lebar Tinggi volume
- Bongkar Tembok 1 18.00 4.68 84.24
Pengurangan luas Kusen 6.95
Jumlah Total 77.29 -
Jumlah 77.29 M2

11 Pembongkaran Kolom 2.83 M3

Panjang Lebar Tinggi Jumlah volume
- Bongkar Kolom Utama 0.35 0.35 4.88 4.00 2.39
- Bongkar Kolom Praktis 1 0.15 0.15 4.88 4.00 0.44
Jumlah 2.83 M3

12 Pembongkaran Sloof 0.76 M3

Panjang Lebar Tinggi volume
- Bongkar Sloof 25.30 0.15 0.20 0.76
Jumlah 0.76 M3

13 Pembongkaran pondasi batu gunung - M3

Panjang Lebar Tinggi volume
- Bongkar Batu Gunung -
Jumlah - M3

14 Galian tanah - M3
Panjang Lebar Tinggi volume
- Galian tanah -
Jumlah - M3

15 Urugan tanah kembali - M3

16 Pembuangan bekas bongkaran keluar lokasi 1.00 Ls

II PEKERJAAN STRUKTUR

A PEKERJAAN BETON

1 Pondasi Strous Ø 30 cm - 6,3 meter (dari dasar Sloof) 8.00 titik

- Bor Strous Ø 30 cm 32.00 m1

Panjang Jumlah volume
- Bor Strous Ø 30 cm 4.00 8.00 32.00
Jumlah 32.00 m1

2 Sloof 30x40 cm (SL) 1.98 M3

Panjang Lebar Tinggi volume
- Sloof 30x40 cm 16.52 0.30 0.40 1.98
Jumlah 1.98 M3

3 Kolom Utama 46x63 cm (KU1) 2.05 M3

Jumlah Vol. Kolom Ext Vol. Kolom 46x63 Tinggi volume
- Kolom 46x63 2.00 0.46 0.63 5.13 2.97
Jumlah 2.97 M3
Dikurangi Kolom Existing 30x30 0.92
Jumlah Total 2.05 M3

4 Kolom Utama 35x35 cm (KU2) 1.26 M3

Jumlah Panjang Lebar Tinggi volume
- Kolom 35x35 2.00 0.35 0.35 5.13 1.26
Jumlah 1.26 M3

5 Kolom praktis 15/15 (KP)

Jumlah Panjang Lebar Tinggi volume 0.40 M3
- Kolom Praktis 4.00 0.15 0.15 4.48 0.40
Jumlah 0.40 M3

6 Ring Balok 15x25 cm (RB)

Panjang Lebar Tinggi volume 0.62 M3
- Ring Balk 16.52 0.15 0.25 0.62
Jumlah 0.62 M3

7 Balok Latai 15x15 cm (BL)

Panjang Lebar Tinggi volume 0.36 M3
- Balok Latai 16.00 0.15 0.15 0.36
Jumlah 0.36 M3

8 Plat Beton Wiremesh M6

Panjang Lebar Luas Tinggi volume 23.59 M3
- Wiremesh 393.10 0.06 23.59
Jumlah 23.59 M3

9 Ankur Ø 10 mm Pondasi dan Sloof

8.68 Kg
Panjang jumlah berat/m volume
- Besi dia. 10 mm 1.40 10.00 0.62 8.68
Jumlah 8.68 kg

10 Pasang kembali pondasi batu gunung

Panjang Lebar Luas volume - M3
- Pasang kembali pondasi batu gunung -
Jumlah - M3

B PEKERJAAN ATAP DAN PLAFOND

1 Pemasangan Kembali 1/2 Kuda-Kuda WF 2.000 Unit

2 Pemasangan Kembali Gording 92.250 M1

3 Pemasangan Kembali Usuk dan Reng 93.267 M2

4 Pemasangan Kembali Genteng 127.845 M2

5 Pemasangan Kembali Rangka Plafond 117.000 M2

6 Pengadaan dan Pemasangan Bubungan 10.900 M1

7 Pengadaan dan Pemasangan Gording 10.250 M1

Vol. Koef. Pengadaan baru 10 % volume
- Pengadaan dan Pemasangan Gording 102.50 0.10 10.25
Jumlah 10.25 m1

8 Pengadaan dan Pemasangan Usuk & Reng 10.363 M2

Luas Koef. Pengadaan baru 10 % volume
- Pengadaan dan Pemasangan Usuk & Reng 103.63 0.10 10.36
Jumlah 10.36 m2
9 Pengadaan dan Pemasangan Genteng 14.205 M2
Luas Koef. Pengadaan baru 10 % volume
- Pengadaan dan Pemasangan Genteng 142.05 0.10 14.21
Jumlah 14.21 m2

10 Pengadaan dan Pemasangan Listplank 2 x 3/20 22.000 M1

11 Pengadaan dan Pemasangan Rangka Plafond 13.000 M2

Luas Koef. Pengadaan baru 10 % volume
- Pengadaan dan Pemasangan Rangka Plafond 130.00 0.10 13.00
Jumlah 13.00 m2

12 Pengadaan dan Pemasangan Penutup Plafond 130.000 M2

Panjang lebar volume
- Overstack 22.00 1.00 22.00
- Sisi Dalam ruangan 18.00 6.00 108.00
Jumlah 130.00 m2

13 Pengadaan dan pemasangan treck stank Ø 19 mm 118.41 kg

Panjang jumlah berat/m volume
- Besi dia. 19 mm 17.70 3.00 2.23 118.41
Jumlah 118.41 kg

14 Pengadaan dan pemasangan jarum keras Ø 20 mm 6.000 bh

15 Pengadaan dan Pemasangan Ikatan Angin Ø 12 mm 92.35 kg

Panjang jumlah berat/m volume
- Besi dia. 12 mm Panjang 10.00 4.00 0.89 35.52
- Besi dia. 12 mm Pendek 7.50 4.00 0.89 26.64
- Besi dia. 12 mm Pendek 8.50 4.00 0.89 30.19
Jumlah 92.35 kg

16 Pengadaan dan pemasangan jarum keras Ø 12 mm 8.000 bh

17 Pengadaan dan Pemasangan Pengaku Gording Ø 12 mm 59.67 kg

Panjang jumlah berat/m volume
- Besi dia. 12 mm 1.20 56.00 0.89 59.67
Jumlah 59.67 kg

18 Pengadaan dan Pemasangan List Plafond 122.00 M1

Panjang volume
- Overstack 22.00 22.00
- Sisi Dalam ruangan 100.00 100.00
Jumlah 122.00 M1

III PEKERJAAN ARSITEKTUR

A PEKERJAAN PASANGAN & PLESTERAN

1 Pasangan Dinding 1 : 3 9.72 M2
Panjang Tinggi volume
- Trasram Keliling 14.00 0.18 2.52
- Toilet 4.00 1.80 7.20
Jumlah 9.72 M2

2 Pasangan Dinding 1 : 5 63.97 M2

Panjang Tinggi volume
- Dinding Tinggi 4,48 m 14.00 4.30 60.20
- Dinding Tinggi 2,68 m (atas Keramik dinding toilet) 4.00 2.68 10.72
Jumlah 70.92 M2
Pengurangan luas Kusen 6.95
Jumlah Total 63.97 M2

3 Plesteran Dinding 1 : 3 tebal 15 mm

volume 76.20 M2
- Trasraam Keliling 5.04
- Toilet sisi luar 17.21
- Dinding Luar 53.95
Jumlah 76.20 M2

4 Plesteran Dinding 1 : 5 tebal 15 mm

volume 63.97 M2
- Dinding Dalam 63.97
Jumlah 63.97 M2

5 Acian Dinding
volume 140.17 M2

6 Acian Beton Expose

Jumlah Panjang Tinggi Lebar volume 33.00 M2
- Sloof (SL) 18.00 0.19 3.42
- Kolom KU1 2.00 4.48 0.40 3.58
- Kolom KU2 2.00 4.48 1.09 9.79
- Ring Balk (RB) 18.00 0.90 16.20
 Jumlah 33.00 M2

B PEKERJAAN LANTAI
1 Granit Tile Lantai 60 x 60 cm (Halus) 384.98 M2
volume
- Granite Tile 384.98
Jumlah 384.98 M2

2 Keramik Lantai 30x30 cm 10.91 m2

Horisontal Vertikal volume
- Kamar Mandi 1 (Closet Duduk) 5.27 0.37 5.64
- Kamar Mandi 2 (Closet Jongkok) 5.27 5.27
Jumlah 10.91 m2

3 Keramik Dinding 60 x 60 cm (Halus) 29.99 m2

Pengurangan
Pengurangan
Panjang sisi Tinggi Luas dudukan volume
Luas Kusen
Kloset
- Kamar Mandi 1 (Closet Duduk) 9.39 1.80 1.72 0.37 14.81
- Kamar Mandi 2 (Closet Jongkok) 9.39 1.80 1.72 15.18
Jumlah 29.99 m2

C PEKERJAAN KUSEN
1 Kusen Alluminium Silver 4'' 28.00 M1

2 Kaca Bening 5 mm 5.27 M2

3 Slimar Jendela Alluminium 7.64 M1

4 Casement 8" Jendela 4.00 bh

5 Grendel Jendela 2.00 bh

6 Bongkar, Potong, Pasang Daun Pintu 17.00 Bh

D PEKERJAAN PENGECATAN
1 Cat Dinding 111.54 M2

2 Cat Beton Expose 54.49 M2

3 Cat Daun Pintu dan Kusen 82.89 M2

4 Cat Listplank 9.46 M2

Panjang Luas Sisi volume
- Besi dia. 12 mm 22.00 0.43 9.46
Jumlah 9.46 m2

5 Cat Plafon 130.00 M2

IV PEKERJAAN MEP DAN SANITAIR

1 Pembongkaran Bak Mandi 2.00 Bh

2 Pembongkaran Closet Duduk 1.00 Bh

3 Pembongkaran Closet Jongkok 1.00 Bh

4 Pembongkaran Pipa Air Bersih 27.00 M1

5 Pengadaan dan Pemasangan Bak Mandi Fibre Luxury 220 Lt 2.00 Bh

6 Pengadaan dan Pemasangan Closet Duduk 1.00 Bh

7 Pengadaan dan Pemasangan Closet Jongkok 1.00 Bh

8 Pengadaan dan Pemasangan Water Spray 1.00 Bh

9 Pengadaan dan Pemasangan Pipa Air Bersih 27.00 M1

10 Pengadaan dan Pemasangan Floor Drain 2.00 Bh

11 Bongkar Pasang Kran Stainless 2.00 Bh

12 Pengadaan dan Pemasangan Instalasi Listrik 7.00 Titik

13 Pengadaan dan Pemasangan Fitting + LED 18 Watt 5.00 Bh

14 Pengadaan dan Pemasangan Fitting + LED 7 Watt 2.00 Bh

 PERHITUNGAN VOLUME KUSEN ALUMINIUM

Grendel
Kusen 4" Slimar Casement Kaca 5 mm
Type Jumlah jendela
(m1) Jendela (m1) (bh) (m2)
(bh)

J1 1 4.20 7.64 2.00 4.00 0.79

J2 2 9.50 - - - 1.97
BV 2 2.40 - - - 0.27

Grendel
Kusen 4" Slimar Casement Kaca 5 mm
Type Jumlah jendela
(m1) Jendela (m1) (bh) (m2)
(bh)

J1 1 4.20 7.64 2.00 4.00 0.79

J2 2 19.00 - - - 3.93
BV 2 4.80 - - - 0.55

JUMLAH 28.00 7.64 2.00 4.00 5.27