Rab Gudang SRG

OWNER ESTIMATE
( OE )
PROGRAM
PEKERJAAN
LOKASI
T/A
1. GUDANG
NO. URAIAN PEKERJAAN SAT. VOLUME HARGA SATUAN TOT. HARGA
A. PEKERJAAN PERSIAPAN
1 Pembuatan Direksi Keet 1.00 20,000,000.00 20,000,000.00
2 Papan Nama Proyek 1.00 1,000,000.00 1,000,000.00
3 Dokumentasi Proyek 3.00 1,000,000.00 3,000,000.00
Sub Total 24,000,000.00
B. PEKERJAAN GUDANG SRG

I. Pekerjaan Pendahuluan
1 Pas. Bouwplank 138.00 80,747.00 11,143,086.00
Sub Total 11,143,086.00
II. Pekerjaan Tanah dan Galian

1 Galian pondasi poer 148.50 42,105.00 6,252,592.50
2 Galian pondasi batu kali 27.68 42,105.00 1,165,466.40
3 Urugan tanah 1/4 galian 44.05 20,175.00 888,607.88
4 Urugan pasir bawah poer 4.95 411,718.00 2,038,004.10
5 Urugan pasir bawah pondasi batu kali 3.46 411,718.00 1,424,544.28
6 Urugan tanah peninggian lantai 174.00 411,718.00 71,638,932.00
7 Urugan pasir bawah lantai kerja 43.50 411,718.00 17,909,733.00
Sub Total 101,317,880.16
III. Pekerjaan Pondasi dan Sloef

1 Pek. Lantai kerja bawah poer 4.95 1,185,919.00 5,870,299.05
2 Pek. Pondasi Poer beton K225, pembesian 175 kg/m3 27.23 5,773,637.00 157,187,267.33
3 Pek. Batu kosong 10.38 615,719.00 6,391,163.22
4 Pek. Pas. Pondasi batu kali 22.01 1,280,464.00 28,177,378.60
5 Pek. Sloef 25/40 beton K225, pembesian 150 kg/m3 13.50 6,339,067.00 85,577,404.50
6 Pek. Sloef praktis 15/20
Sub Total 283,203,512.69
IV. Pekerjaan Lantai

1 Cor lantai kerja 43.50 1,185,919.00 51,587,476.50
2 Pek. Plat lantai Slab beton K225, pembesian 100 kg/m3 66.60 3,594,539.00 239,396,297.40
3 Pek. Floor Hardener 870.00 329,263.00 286,458,810.00
4 screed lantai ruang dalam dan lantai rabat 870.00 83,876.00 72,972,120.00
Sub Total 650,414,703.90
V. Pekerjaan Dinding dan kolom

1 Pek. Kolom Pedestal 40/40 beton K225, pembesian 150 kg/m3 55.08 6,988,479.00 384,925,423.32
2 Pek. balok 15/30 tengah beton K225, pembesian 145 kg/m3 12.15 7,447,257.00 90,484,172.55
3 Pek. Kolom 15/15 4.80 237,368.36 1,139,368.14
4 Pas. Dinding batu tela camp. 1 : 3 606.75 332,906.00 201,990,715.50
5 Plesteran dinding camp. 1 : 3 1,213.50 83,876.00 101,783,526.00
6 Acian dinding 1,213.50 20,569.00 24,960,481.50
Sub Total 805,283,687.01
VI. Pekerjaan Rangka Baja

1 Kolom H Beam 300.300.10.15 15,286.66 61,658.00 942,544,635.65
2 Kuda-Kuda IWF 300.150.6,5.9 13,020.13 61,658.00 802,795,323.52
3 Balok IWF 250.125.6.9 4,395.60 61,658.00 271,023,904.80
4 Trekstan besi Ø 8 mm 374.40 61,658.00 23,084,755.20
5 Gording Canal C 150.50.45 10,830.99 61,658.00 667,817,063.04
6 Rangka Atap Over Stek Besi Hollow 50x50 709.14 61,658.00 43,723,969.15
7 Gording Over stek Besi Hollow 40x40 539.22 61,658.00 33,247,226.76
Sub Total 2,784,236,878.11
VII. Pekerjaan Atap

1 Pasang Atap Superdek 1,017.50 162,596.00 165,442,112.90
2 Pasang talang air hujan 104.20 93,008.00 9,691,433.60
3 Pasang Pipa Air Hujan PVC 2" 55.00 89,048.00 4,897,640.00
Sub Total 180,031,186.50
VIII. Pekerjaan Kusen Pintu

1 Pasang Kusen aluminium hollow 418,118.00 0.00
2 Pasang Kaca Mati 48.00 418,118.00 20,069,664.00
3 Pasang Teralis besi pada kusen 52.80 708,324.00 37,399,507.20
4 Pasang Pintu Besi R. Pengeringan 1.00 15,000,000.00 15,000,000.00
5 Pasang Pintu Besi Gudang Utama 2.00 18,000,000.00 36,000,000.00
Sub Total 108,469,171.20
IX. PEKERJAAN PENGECATAN

1 Pengecatan Dinding 1,213.50 43,215.00 52,441,402.50
2
Sub Total 52,441,402.50
X. PEKERJAAN INSTALASI LISTRIK

1 Pasang Lampu TL 40 W 32.00 661,767.00 21,176,544.00
2 Pasang Stop Kontak 3.00 372,319.00 1,116,957.00
3
Sub Total 22,293,501.00
XI. PEKERJAAN AKHIR

1 Pembersihan Akhir 1.00 1,000,000.00 1,000,000.00
Sub Total 1,000,000.00
REKAPITULASI AKHIR
A. PEKERJAAN PERSIAPAN 24,000,000.00

B. PEKERJAAN GUDANG
I. PEKERJAAN PENDAHULUAN 11,143,086.00
II. PEKERJAAN TANAH DAN GALIAN 101,317,880.16
III. PEKERJAAN PONDASI DAN SLOEF 283,203,512.69
IV. PEKERJAAN LANTAI 650,414,703.90
V. PEKERJAAN DINDING, KOLOM, BALOK 805,283,687.01
VI. PEKERJAAN RANGKA BAJA 2,784,236,878.11
VII. PEKERJAAN ATAP 180,031,186.50
VIII. PEKERJAAN PINTU 108,469,171.20
IX. PEKERJAAN PENGECATAN 52,441,402.50
X. PEKERJAAN INSTALASI LISTRIK 22,293,501.00
XI. PEKERJAAN AKHIR 1,000,000.00
Real Cost 5,023,835,009.07
PPN 10 % 502,383,500.91
Total Cost 5,526,218,509.98
Dibulatkan 5,526,218,000.00
OWNER ESTIMATE
( OE )
PROGRAM
PEKERJAAN
LOKASI
T/A
2. LANTAI JEMUR
I. Pekerjaan Pendahuluan
Pas. Bouwplank 42.00 80,747.00 3,391,374.00
Sub Total 3,391,374.00
II. Pekerjaan Tanah dan Galian

Galian pondasi batu kali 10.96 42,105.00 461,555.01
Urugan tanah 1/4 galian 2.74 20,175.00 55,289.59
Urugan pasir bawah pondasi batu kali 1.26 411,718.00 518,764.68
Urugan tanah peninggian lantai 19.80 411,718.00 8,152,016.40
Urugan pasir bawah lantai kerja 4.50 411,718.00 1,852,731.00
Sub Total 11,040,356.68
III. Pekerjaan Pondasi dan Sloef

Pek. Batu kosong 3.78 615,719.00 2,327,417.82
Pek. Pas. Pondasi batu kali 8.40 1,280,464.00 10,755,897.60
Sub Total 13,083,315.42
IV. Pekerjaan Lantai

Cor lantai kerja 4.50 1,185,919.00 5,336,635.50
Pek. Plat lantai Slab beton K225, pembesian 100 kg/m3 9.00 3,594,539.00 32,350,851.00
Pek. Floor Hardener 90.00 329,263.00 29,633,670.00
screed lantai ruang dalam dan lantai rabat 90.00 83,876.00 7,548,840.00
Sub Total 74,869,996.50
V. PEKERJAAN AKHIR
Pembersihan Akhir 1.00 500,000.00 500,000.00
Sub Total 500,000.00
REKAPITULASI AKHIR
III. PEKERJAAN PONDASI DAN SLOEF 13,083,315.42
IV. PEKERJAAN LANTAI 74,869,996.50
V. PEKERJAAN AKHIR 500,000.00
Real Cost 102,885,042.60
PPN 10 % 10,288,504.26
Total Cost 113,173,546.86
Dibulatkan 113,173,000.00
OWNER ESTIMATE
( OE )
PROGRAM
PEKERJAAN
LOKASI
T/A
3. LANDSCAPE
NO. JENIS PEKERJAAN SAT. VOLUME HARGA SATUAN TOT. HARGA
I. Mobilisasai Alat Berat Ls 1.00 7,650,000.00 7,650,000.00

Sub Total 7,650,000.00
II. Pekerjaan Timbunan

1 Timbunan Tanah Pilihan M3 113.50 368,088.64 41,778,060.97
Sub Total 41,778,060.97
III. Pekerjaan Aspal

1 Lapis Resap Pengikat 2,043.00 19,204.81 39,235,418.40
2 Lapis Penetrasi Macadam ( Lapen ) tebal 7 cm 158.90 4,153,299.34 659,959,265.63
3 Lapis Tipis Aspal Pasir ( Latasir ) Kelas A tebal 1,5 cm 2,270.00 95,022.52 215,701,118.46
Sub Total 914,895,802.49
III. Pekerjaan Pasangan

1 Pek. Kerb Beton camp. 1 : 2 : 3 6.62 1,465,193.00 9,696,647.27
2 Pek. Saluran Air Hujan 299.00 171,833.70 51,378,276.30
Sub Total 61,074,923.57
REKAPITULASI AKHIR
I MOBILISASI ALAT BERAT 7,650,000.00
II. PEKERJAAN TIMBUNAN 41,778,060.97
III. PEKERJAAN ASPAL 914,895,802.49
IV. PEKERJAAN PASANGAN 61,074,923.57
Real Cost 1,025,398,787.03

PPN 10 % 102,539,878.70
Total Cost 1,127,938,665.74
Dibulatkan 1,127,938,000.00
OWNER ESTIMATE
( OE )
PROGRAM
PEKERJAAN
LOKASI
T/A
4. KANTOR
HARGA SATUAN JUMLAH HARGA

NO URAIAN PEKERJAAN SAT VOLUME
( Rp ) ( Rp )
1 2 3 4 5 6 = (4 x 5)
I PEKERJAAN PERSIAPAN
1 Pembersihan lokasi M2 99.00 0.00
2 Pas. Bouwplank M' 40.00 80,747.00 3,229,880.00
Sub Total 3,229,880.00
II PEKERJAAN TANAH DAN PASIR
1 Pekerjaan Galian Pondasi M3 27.52 42,105.00 1,158,729.60
2 Urugan kembali 1/4 Galian M3 8.39 20,175.00 169,167.38
3 Urugan Pasir Bawah Pondasi M3 1.72 411,718.00 708,154.96
4 Urugan Tanah Bawah Lantai M3 6.38 411,718.00 2,625,525.69
5 Urugan Pasir Bawah Lantai M3 2.78 411,718.00 1,143,340.89
Sub Total 5,804,918.51
III PEKERJAAN STRUKTUR DAN PASANGAN BATU
1 Pas. Batu Kosongan M3 5.16 615,719.00 3,177,110.04
2 Pasangan Pondasi Camp. 1 : 3 M3 12.26 1,280,464.00 15,692,086.32
3 Pekerjaan Sloof 15/20 M3 1.29 7,137,831.00 9,207,801.99
4 Pekerjaan kolom praktis 10/10 M' 56.00 114,800.93 6,428,852.08
5 Pekerjaan Kolom praktis 15/30 M3 0.32 6,988,479.00 2,201,370.89
6 Pekerjaan ringbalk praktis 10/20 M' 48.00 92,377.33 4,434,111.84
7 Plat kanopi beton M3 0.92 3,594,539.00 3,299,786.80
8 Cor lantai tanpa tulangan camp. 1 : 3 : 5 tebal 5 cm M3 2.78 1,185,919.00 3,293,297.06
9 Pas. Batu Tela Camp. 1 : 3 M2 132.50 166,453.00 22,055,022.50
10 Pekerjaan Plesteran dinding Camp. 1 : 3 M2 265.00 83,876.00 22,227,140.00
11 Pekerjaan acian dinding M2 265.00 20,569.00 5,450,785.00
12 Pas. Rolag Batu Tela Dinding Lantai Rabat dan Kaki Meja Beton Camp. 1 : 3 M2 8.92 332,906.00 2,969,521.52
13 Pekerjaan Plesteran Penebalan Kolom Teras Camp. 1 : 3 M2 3.96 83,876.00 332,148.96
14 Pekerjaan Saluran Air Hujan M' 27.10 171,833.70 4,656,693.27
Sub Total 105,425,728.27
IV PEKERJAAN KAYU DAN ATAP
1 Pekerjaan Kuda-Kuda Kayu Besi 5/10 M3 1.10 7,277,590.00 8,005,349.00
2 Pekerjaan Gording Kayu Kls II 5/10 M 3
0.60 5,462,590.00 3,277,554.00
3 Pekerjaan Lesplank Papan Kayu Besi M2 11.40 65,890.00 751,146.00
4 Pekerjaan Pasang Atap BJLS 30 M2 98.36 97,329.00 9,573,280.44
5 Pas. Nok Seng Plat BJLS 30 M2 9.74 55,829.00 543,662.80
6 Pas. Talang seng BJLS 30 M' 4.26 143,251.00 610,249.26
7 Pekerjaan Plafond tripleks 3 mm+ Rangka ky. Kls. II M2 76.00 239,044.00 18,167,344.00
8 Pekerjaan Kusen Kayu Kls. I M 3
0.30 8,698,926.00 2,609,677.80
Sub Total 43,538,263.30
V PEKERJAAN LANTAI DAN KERAMIK
1 Ssreed Lantai Rabat M2 19.54 83,876.00 1,638,937.04
2 Pas. Keramik Lantai Ruang Dalam uk. 40 x 40 M2 33.00 376,374.00 12,420,342.00
3 Pas. Lantai KM/WC uk. 20 x 20 M2 3.00 259,166.00 777,498.00
4 Pas. Keramik dinding KM/WC uk. 20 x 25 M2 10.50 256,226.00 2,690,373.00
5 Pas. Keramik teras uk. 40x40 M2 6.00 376,374.00 2,258,244.00
Sub Total 19,785,394.04
VI PEKERJAAN DAUN PINTU, JENDELA, DAN KACA
1 Pek. Daun Pintu Panil M2 9.87 668,560.00 6,598,687.20
2 Pek. Daun Jendela Panil Kaca M2 7.28 850,916.00 6,194,668.48
3 Pas. Kaca mati 5 mm M2 0.88 418,118.00 366,898.55
Sub Total 13,160,254.23
VII PEKERJAAN KUNCI DAN PENGGANTUNG
1 Pas. Engsel Daun Pintu Bh 18.00 62,125.00 1,118,250.00
2 Pas. Engsel Daun Jendela Panil Bh 16.00 33,180.00 530,880.00
3 Pas. Kait Angin Daun Jendela Panil Bh 16.00 54,443.00 871,088.00
4 Pas. Tarikan Daun Jendela Panil Bh 8.00 36,555.00 292,440.00
5 Pas. Grendel Slot Daun Jendela Bh 8.00 50,983.00 407,864.00
6 Pas. Kunci Slot Daun Pintu Bh 1.00 50,983.00 50,983.00
7 Pas. Kunci Tanam 2 Slag Biasa Bh 4.00 220,634.00 882,536.00
8 Pas. Kunci Tanam 2 Slag Antik Bh 1.00 322,974.00 322,974.00
Sub Total 4,477,015.00
VIII PEKERJAAN PENGECATAN
1 Pengecatan Dinding Dalam dan Luar M2 265.00 43,215.00 11,451,975.00
2 Pengecatan Kusen M2
14.70 57,767.00 849,174.90
3 Pengecatan Pintu Panil M2 25.50 57,767.00 1,473,058.50
4 Pengecatan Plafond M2 76.00 27,044.00 2,055,344.00
5 Pengecatan Lesplank M2 11.40 57,767.00 658,543.80
Sub Total 16,488,096.20
IX PEKERJAAN INSTALASI LISTRIK
1 Pas. Sekring Khas 2 Group Titik 1.00 123,999.00 123,999.00
2 Pas. Lampu TL 40 Watt Titik 3.00 661,767.00 1,985,301.00
3 Pas. Lampu XL 8 Watt Titik 2.00 587,392.00 1,174,784.00
4 Pas. Stop Kontak Titik 3.00 372,319.00 1,116,957.00
Sub Total 4,401,041.00
X PEKERJAAN SANITAIR
1 Pembuatan Septic Tank dan asesoris Ls 1.00 3,500,000.00 3,500,000.00
2 Pas. Bak Air Fiberglass Bh 1.00 1,305,158.00 1,305,158.00
3 Pas. Pipa 3" Pembuangan KM/WC M' 5.00 176,272.00 881,360.00
4 Pas. Pipa 4" Pembuangan Septic Tank M' 5.00 198,127.00 990,635.00
5 Pas. Kran air Titik 2.00 53,568.00 107,136.00
6 Pas. Pipa air bersih 1/2" M' 10.00 33,592.00 335,920.00
7 Pas. Floor Drain Bh 1.00 84,868.00 84,868.00
8 Pas. Closed Jongkok Bh 1.00 808,813.00 808,813.00
Sub Total 8,013,890.00
XI PEKERJAAN AKHIR
1 Pembersihan Sisa Proyek Ls 1.00 1,000,000.00 1,000,000.00
Sub Total 1,000,000.00
REKAPITULASI AKHIR
III. PEKERJAAN STRUKTUR DAN PASANGAN BATU 105,425,728.27
IV. PEKERJAAN KAYU DAN ATAP 43,538,263.30
V. PEKERJAAN LANTAI DAN KERAMIK 19,785,394.04
VI. PEKERJAAN DAUN PINTU, JENDELA, DAN KACA 13,160,254.23
VII. PEKERJAAN KUNCI DAN PENGGANTUNG 4,477,015.00
VIII. PEKERJAAN PENGECATAN 16,488,096.20
IX. PEKERJAAN INSTALASI LISTRIK 4,401,041.00
X. PEKERJAAN SANITAIR 8,013,890.00
Real Cost 225,324,480.54
PPN 10 % 22,532,448.05
Total Cost 247,856,928.60
OWNER ESTIMATE
( OE )
PROGRAM
PEKERJAAN
LOKASI
T/A
5. RUMAH JAGA

( Rp ) ( Rp )
1 2 3 4 5 6 = (4 x 5)
### Pas. Bouwplank M' 40.00 80,747.00 3,229,880.00
Sub Total 3,229,880.00
2 Urugan kembali 1/4 Galian M 3
8.68 20,175.00 175,068.56
5 Urugan Pasir Bawah Lantai M3 3.33 411,718.00 1,369,785.79
Sub Total 6,781,723.17
5 Pekerjaan Kolom praktis 15/30 M3 0.32 6,988,479.00 2,201,370.89
7 Pekerjaan plat meja beton tebal 10 cm M3 0.13 3,594,539.00 458,456.31
13 Pekerjaan Plesteran Penebalan Kolom Teras Camp. 1 : 3 M2 3.96 83,876.00 332,148.96
Sub Total 101,328,219.67
2 Pekerjaan Gording Kayu Kls II 5/10 M3 0.76 5,462,590.00 4,134,088.11
6 Pas. Talang seng BJLS 30 M' 4.26 143,251.00 610,249.26
8 Pekerjaan Kusen Kayu Kls. I M3 0.37 8,698,926.00 3,196,855.31
Sub Total 47,543,209.51
2 Pas. Keramik Lantai Ruang Dalam uk. 40 x 40 M 2
44.75 376,374.00 16,842,736.50
Pas. Keramik dinding KM/WC uk. 20 x 25 M2 10.50 256,226.00 2,690,373.00
3 Pas. Keramik teras uk. 20x20 M2 2.25 259,166.00 583,123.50
Sub Total 21,755,170.04
2 Pek. Daun Jendela Panil Kaca M2 7.28 850,916.00 6,194,668.48
3 Pas. Kaca mati 5 mm M2 0.88 418,118.00 366,898.55
Sub Total 12,037,073.43
1 Pas. Engsel Daun Pintu Bh 15.00 62,125.00 931,875.00
2 Pas. Engsel Daun Jendela Panil Bh 16.00 33,180.00 530,880.00
3 Pas. Kait Angin Daun Jendela Panil Bh 16.00 54,443.00 871,088.00
4 Pas. Tarikan Daun Jendela Panil Bh 8.00 36,555.00 292,440.00
5 Pas. Grendel Slot Daun Jendela Bh 8.00 50,983.00 407,864.00
Sub Total 4,290,640.00
2 Pengecatan Kusen M2 14.70 57,767.00 849,174.90
3 Pengecatan Pintu Panil M2 22.14 57,767.00 1,278,961.38
4 Pengecatan Plafond M2 79.50 27,044.00 2,149,998.00
Sub Total 15,193,801.55
4 Pas. Stop Kontak Titik 3.00 372,319.00 1,116,957.00
Sub Total 6,034,292.00
4 Pas. Pipa 4" Pembuangan Septic Tank M' 5.00 198,127.00 990,635.00
8 Pas. Closed Jongkok Bh 1.00 808,813.00 808,813.00
Sub Total 8,013,890.00
XI PEKERJAAN AKHIR
1 Pembersihan Sisa Proyek Ls 1.00 1,000,000.00 1,000,000.00
Sub Total 1,000,000.00
REKAPITULASI AKHIR
Real Cost 227,207,899.36
PPN 10 % 22,720,789.94
Total Cost 249,928,689.30
OWNER ESTIMATE
( OE )
PROGRAM
PEKERJAAN
LOKASI
T/A
6. POS SECURITY
NO. ITEM PEKERJAAN VOLUME HARGA SATUAN TOTAL HARGA
I PEKERJAAN PENDAHULUAN
Pas. Bouwplank 30.00 m' 80,747.00 2,422,410.00

Sub Total 2,422,410.00
Pekerjaan Galian Pondasi 16.80 m3 42,105.00 707,364.00
Urugan kembali 1/4 Galian 4.20 m3 20,175.00 84,735.00
Urugan Pasir Bawah Pondasi 0.84 m3 411,718.00 345,843.12
Urugan Tanah Bawah Lantai 8.00 m3 411,718.00 3,293,744.00
Urugan Pasir Bawah Lantai 2.00 m3 411,718.00 823,436.00

Sub Total 5,255,122.12
III PEKERJAAN PASANGAN, BATU DAN BETON
Pas. Batu Kosongan 2.52 m3 615,719.00 1,551,611.88
Pasangan Pondasi Camp. 1 : 3 5.99 m3 1,280,464.00 7,663,577.04
Pekerjaan Sloof 15/20 0.63 m3 7,137,831.00 4,496,833.53
Pekerjaan kolom 25/25 1.38 m3 8,760,439.00 12,045,603.63

Pekerjaan balok 15/30 0.95 m3 7,447,257.00 7,037,657.87
Pekerjaan lesplank beton 10/50 1.30 m3 5,853,205.00 7,609,166.50
Pekerjaan Dak beton teras depan 2.64 m3 3,594,539.00 9,489,582.96
Pekerjaan ringbalk 15/20 0.36 m3 7,137,831.00 2,569,619.16
Pekerjaan dinding batu tela camp. 1 : 3 57.00 m2 166,453.00 9,487,821.00
Pekerjaan plesteran camp. 1 : 3 114.00 m2 83,876.00 9,561,864.00
Pekerjaan kolom praktis 10/10 1.00 m' 114,800.93 114,800.93
Cor balok 10/10 8.00 m' 92,377.33 739,018.64
Pekerjaan acian dinding 114.00 m2 20,569.00 2,344,866.00
Pasangan Rolag batu tela camp. 1 : 3 1.56 m3 2,330,342.00 3,635,333.52
Pekerjaan Saluran Air Hujan 26.00 m' 171,833.70 4,467,676.20

Sub Total 82,815,032.85
OWNER ESTIMATE
( OE )
PROGRAM
PEKERJAAN
LOKASI
T/A
6. POS SECURITY
IV PEKERJAAN ATAP DAN PLAFOND

Pekerjaan Kuda-Kuda Kayu Besi 5/10 1.10 m3 7,277,590.00 8,005,349.00
Pekerjaan Gording Kayu Kls II 5/10 0.98 m3 5,462,590.00 5,353,338.20
Pekerjaan Lesplank Papan Kayu Besi 6.40 m2 65,890.00 421,696.00
Pasang Atap Seng BJLS 30 60.20 m2 97,329.00 5,859,205.80
Pasang Nok seng plat BJLS 30 8.13 m' 55,829.00 453,778.11
Pekerjaan Plafond 4 mm+ Rangka ky. Kls. II 16.00 m2 239,044.00 3,824,704.00

Sub Total 23,918,071.11
V PEKERJAAN LANTAI
Cor lantai kerja dan Lantai Rabat 2.00 m3 1,185,919.00 2,371,838.00
Pas. Keramik Lantai30 x 30 lantai ruang dalam dan rabat 40.00 m2 357,124.00 14,284,960.00
Sub Total 16,656,798.00
VI PEKERJAAN KUSEN, DAUN PINTU, JENDELA, DAN KACA
Pekerjaan Kusen Kayu besi 0.10 m3 8,698,926.00 869,892.60
Pek. Daun Pintu Panil 1.68 m2 668,560.00 1,123,180.80
Pas. Daun Jendela Panil Kaca 1.43 m2 850,916.00 1,216,809.88

Sub Total 3,209,883.28
Pas. Engsel Daun Pintu 3.00 Bh 62,125.00 186,375.00
Pas. Kunci Tanam 2 Slag 1.00 Bh 220,634.00 220,634.00
Pas. Engsel Daun Jendela Panil 4.00 Bh 33,180.00 132,720.00
Pas. Handle Jendela 2.00 Bh 36,555.00 73,110.00
Pas. Hak Angin 4.00 Bh 54,443.00 217,772.00
Pas. Grendel Jendela 4.00 Bh 50,983.00 203,932.00

Sub Total 1,034,543.00
Pengecatan Dinding Interior 114.00 43,215.00 4,926,510.00
Pengecatan Kusen 4.00 57,767.00 231,068.00
Pengecatan Pintu Panil 3.36 57,767.00 194,097.12
Pengecatan Daun Jendela Panil 0.57 57,767.00 33,042.72
Pengecatan Plafond 16.00 27,044.00 432,704.00
Pengecatan Lesplank 6.40 57,767.00 369,708.80

Sub Total 6,187,130.64
Pas. Sekring Khas 1 Group 1.00 bh 123,999.00 123,999.00
Pas. Lampu XL 18 Watt 3.00 titik 603,092.00 1,809,276.00
Pas. Stop Kontak 1.00 titik 372,319.00 372,319.00

Sub Total 2,305,594.00
X PEKERJAAN AKHIR
Pembersihan akhir sisa proyek 1.00 Ls 1,000,000.00 1,000,000.00
Sub Total 1,000,000.00
OWNER ESTIMATE
( OE )
PROGRAM
PEKERJAAN
LOKASI
T/A
6. POS SECURITY
REKAPITULASI BIAYA FISIK
I PEKERJAAN PENDAHULUAN 2,422,410.00

II PEKERJAAN TANAH DAN PASIR 5,255,122.12
III PEKERJAAN PASANGAN, BATU DAN BETON 82,815,032.85
IV PEKERJAAN ATAP DAN PLAFOND 23,918,071.11
V PEKERJAAN LANTAI 16,656,798.00
VI PEKERJAAN KUSEN, DAUN PINTU, JENDELA, DAN KACA 3,209,883.28
VII PEKERJAAN KUNCI DAN PENGGANTUNG 1,034,543.00
VIII PEKERJAAN PENGECATAN 6,187,130.64
IX PEKERJAAN INSTALASI LISTRIK 2,305,594.00
X PEKERJAAN AKHIR 1,000,000.00
REAL COAST 144,804,585.01
PPN 10 % 14,480,458.50
Total Cost 159,285,043.51
OWNER ESTIMATE
( OE )
PROGRAM
PEKERJAAN
LOKASI
T/A
7. TOILET

( Rp ) ( Rp )
1 2 3 4 5 6 = (4 x 5)
### Pas. Bouwplank M' 32.00 80,747.00 2,583,904.00
Sub Total 2,583,904.00
1 Pekerjaan Galian Pondasi M3 10.56 42,105.00 444,628.80
2 Urugan kembali 1/4 Galian M 3
2.64 20,175.00 53,262.00
5 Urugan Pasir Bawah Lantai M3 1.25 411,718.00 514,647.50
Sub Total 3,342,862.18
Sub Total 50,283,853.04
2 Pekerjaan Gording Kayu Kls II 5/10 M3 0.40 5,462,590.00 2,185,036.00
7 Pekerjaan Kusen Kayu Kls. I M3 0.08 8,698,926.00 665,467.84
Sub Total 18,801,442.46
2 Pas. Lantai KM/WC uk. 20 x 20 M2 9.00 259,166.00 2,332,494.00
3 Pas. Keramik dinding KM/WC uk. 20 x 25 M 2
21.00 256,226.00 5,380,746.00
Sub Total 9,055,256.00
2 Pas. Kaca mati 5 mm M2 0.56 418,118.00 234,146.08
Sub Total 2,199,712.48
1 Pas. Engsel Daun Pintu Bh 6.00 62,125.00 372,750.00
Sub Total 1,238,958.00
2 Pengecatan Kusen M2 3.06 57,767.00 176,767.02
3 Pengecatan Pintu Panil M2 5.88 57,767.00 339,669.96
4 Pengecatan Plafond M2 25.00 27,044.00 676,100.00
Sub Total 6,084,492.68
Sub Total 2,504,967.00
4 Pas. Pipa 4" Pembuangan Septic Tank M' 15.00 198,127.00 2,971,905.00
8 Pas. Closed Jongkok Bh 2.00 808,813.00 1,617,626.00
Sub Total 12,193,999.00
XI PEKERJAAN AKHIR
1 Pembersihan Sisa Proyek Ls 1.00 500,000.00 500,000.00
REKAPITULASI AKHIR
XI. PEKERJAAN AKHIR 500,000.00
Real Cost 108,789,446.83
PPN 10 % 10,878,944.68
Total Cost 119,668,391.52
OWNER ESTIMATE
( OE )
PROGRAM
PEKERJAAN
LOKASI
T/A
8. PAGAR KELILING

( Rp ) ( Rp )
1 2 3 4 5 6 = (4 x 5)
1 Pembersihan lokasi Ls 1.00 700,000.00 700,000.00
2 Pas. Bouwplank dan Pengukuran M' 1.00 1,000,000.00 1,000,000.00
Sub Total 1,700,000.00
2 Urugan kembali Galian Pondasi M3 41.28 20,175.00 832,824.00
3 Urugan Pasir Bawah Pondasi M3 10.32 411,718.00 4,248,929.76
Sub Total 12,034,131.36
2 Pasangan Pondasi Camp. 1 : 3 M 3
73.53 1,280,464.00 94,152,517.92
4 Pekerjaan Kolom 25/25 M3 8.50 8,760,439.00 74,463,731.50
5 Pekerjaan balok praktis 10/20 M' 72.00 92,377.33 6,651,167.76
6 Pekerjaan Ringbalk 15/20 M 3
5.22 7,137,831.00 37,259,477.82
7 Pas. Batu Tela Camp. 1 : 3 M 2
328.80 166,453.00 54,729,746.40
8 Pekerjaan Plesteran dinding Camp. 1 : 3 M 2
657.60 83,876.00 55,156,857.60
9 Pekerjaan Plesteran Penebalan Kolom Camp. 1 : 3 M2 165.12 83,876.00 13,849,605.12
10 Pekerjaan Les Profil Dinding dan Kolom M' 0.00
11 Pekerjaan Acian dinding M 2
822.72 20,569.00 16,922,527.68
12 Pekerjaan Pagar Besi Hollow M' 63.60 750,000.00 47,700,000.00
13 Pekerjaan Pintu Pagar Besi Hollow Set 2.00 8,000,000.00 16,000,000.00
Sub Total 491,195,103.98
IV PEKERJAAN PENGECATAN
1 Pengecatan Dinding M2 822.72 43,215.00 35,553,844.80
Sub Total 35,553,844.80
V PEKERJAAN AKHIR
1 Pembersihan Sisa Proyek Ls 1.00 800,000.00 800,000.00
REKAPITULASI
I PEKERJAAN PERSIAPAN 1,700,000.00

II PEKERJAAN TANAH DAN PASIR 12,034,131.36
III PEKERJAAN STRUKTUR DAN PASANGAN BATU 491,195,103.98
IV PEKERJAAN PENGECATAN 35,553,844.80
V PEKERJAAN AKHIR 800,000.00
Real Cost 541,283,080.14

PPN 10 % 54,128,308.01
Total Cost 595,411,388.15
OWNER ESTIMATE
( OE )
PROGRAM
PEKERJAAN
LOKASI
T/A
9. PENGADAAN CCTV
A. PERALATAN UTAMA
1 Pengadaan dan Pemasangan Sentral CCTV + Accesoris Unit 1.00 75,000,000.00 75,000,000.00
2 CCTV Monitor 21" Unit 1.00 5,000,000.00 5,000,000.00
Sub Total 80,000,000.00
B. MATERIAL DAN INSTALASI KABEL

1 Indoor CCTV Bh 4.00 10,000,000.00 40,000,000.00
2 Outdoor CCTV Bh 2.00 15,000,000.00 30,000,000.00
Sub Total 70,000,000.00
REKAPITULASI AKHIR
A. PERALATAN UTAMA 80,000,000.00
B. MATERIAL DAN INSTALASI KABEL 70,000,000.00
Real Cost 150,000,000.00

PPN 10 % 15,000,000.00
Total Cost 165,000,000.00
REKAPITULASI TOTAL
1 GUDANG 5,526,218,000.00
2 LANTAI JEMUR 113,173,000.00
3 LANDSCAPE 1,127,938,000.00
4 KANTOR 247,856,000.00
5 RUMAH JAGA 249,928,000.00
6 POS SECURITY 159,285,000.00
7 TOILET 119,668,000.00
8 PAGAR KELILING 595,411,000.00
9 PENGADAAN CCTV 165,000,000.00
Total Cost 8,304,477,000.00
TERBILANG : Delapan Milyar Tiga Ratus Empat Juta Empat Ratus Tujuh Puluh Tujuh Ribu Rupiah
Serui, April 2015
DISUSUN OLEH :
………………………………………….
…………………………………….
…………………………………………
NIP. 19750504 199703 1 001
ANALISA SATUAN PEKERJAAN BETON
No. Macam Pekerjaan Upah Bahan Jumlah
(1) (2) (3) (4) (5)
PEKERJAAN BETON
SNI 1.0000 m3 Membuat beton bertulang, 1 Pc : 2 Ps : 3 Kr
6.13 336.0000 kg PC @ Rp. 2,475.00 831,600.00
0.5400 m3 Pasir beton @ Rp. 319,706.94 172,641.75
0.8100 m 3
Kerikil beton @ Rp. 319,506.94 258,800.62
0.2750 org Tukang batu @ Rp. 140,352.00 38,596.80
0.0275 org Kepala tukang batu @ Rp. 157,896.00 4,342.14
1.6500 org Pekerja @ Rp. 87,720.00 144,738.00
0.0825 org Mandor @ Rp. 175,440.00 14,473.80
JUMLAH 202,150.74 1,263,042.37 1,465,193.11
DIBULATKAN 202,150.00 1,263,042.00 1,465,193.00
SNI 1.0000 m3 Membuat beton tumbuk, 1 Pc : 3 Ps : 5 Kr

6.1 218.0000 kg PC @ Rp. 2,475.00 539,550.00
0.5200 m 3
Pasir beton @ Rp. 319,706.94 166,247.61
0.8700 m3 Kerikil beton @ Rp. 319,506.94 277,971.04
1.6500 org Pekerja @ Rp. 87,720.00 144,738.00
0.0825 org Mandor @ Rp. 175,440.00 14,473.80
JUMLAH 202,150.74 983,768.65 1,185,919.39
DIBULATKAN 202,150.00 983,768.00 1,185,919.00
1.0000 m2 Membuat lantai beton tanpa tulangan, 1 Pc : 3 Ps : 6 Kr tebal 7 cm dan finishing plester
18.2000 kg PC @ Rp. 2,475.00 45,045.00
0.0440 m3 Pasir pasang @ Rp. 319,706.94 14,067.11
0.0700 m 3
Kerikil beton @ Rp. 319,506.94 22,365.49
0.7200 org Pekerja @ Rp. 87,720.00 63,158.40
0.0360 org Mandor @ Rp. 175,440.00 6,315.84
JUMLAH 90,553.36 81,477.59 172,030.95
DIBULATKAN 90,553.00 81,477.00 172,030.00
AK 1.0000 m3 Beton cyclope 1pc:3ps:5kr

0.7000 m 3
Batu kali (hitam) @ Rp. 319,506.94 223,654.86
61.2500 kg PC @ Rp. 2,475.00 151,593.75
0.4000 m3 Pasir pasang @ Rp. 319,706.94 127,882.78
0.0275 org Kep. Tk. Batu @ Rp. 157,896.00 4,342.14
1.6500 org Pekerja @ Rp. 87,720.00 144,738.00
0.0825 org Mandor @ Rp. 175,440.00 14,473.80
JUMLAH 202,150.74 710,810.90 912,961.64
DIBULATKAN 202,150.00 710,810.00 912,961.00
SNI 1.0000 m3 Membuat beton bertulang, 1 Pc : 1,5 Ps : 2,5 Kr

6.16 400.0000 kg PC @ Rp. 2,475.00 990,000.00
0.4800 m3 Pasir beton @ Rp. 319,706.94 153,459.33
0.8000 m Kerikil beton
3
@ Rp. 319,506.94 255,605.55
1.6500 org Pekerja @ Rp. 87,720.00 144,738.00
0.0825 org Mandor @ Rp. 175,440.00 14,473.80
JUMLAH 202,150.74 1,399,064.88 1,601,215.62
DIBULATKAN 202,150.00 1,399,064.00 1,601,215.00
SNI 1.0000 m3 Membuat beton dengan mutu K 175

6.36 326.0000 kg PC @ Rp. 2,475.00 806,850.00
0.5428 m 3
Pasir beton @ Rp. 319,706.94 173,536.93
1.6500 org Pekerja @ Rp. 87,720.00 144,738.00
0.0825 org Mandor @ Rp. 175,440.00 14,473.80
JUMLAH 202,150.74 1,223,915.12 1,426,065.86
DIBULATKAN 202,150.00 1,223,915.00 1,426,065.00

6.36 352.0000 kg PC @ Rp. 2,475.00 871,200.00
0.5221 m3 Pasir beton @ Rp. 319,706.94 166,918.99
0.7637 m 3
Kerikil beton @ Rp. 319,506.94 244,007.45
1.6500 org Pekerja @ Rp. 87,720.00 144,738.00
0.0825 org Mandor @ Rp. 175,440.00 14,473.80
JUMLAH 202,150.74 1,282,126.44 1,484,277.18
DIBULATKAN 202,150.00 1,282,126.00 1,484,277.00

6.35 388.0000 kg PC @ Rp. 2,475.00 960,300.00
0.6500 m 3
Pasir beton @ Rp. 319,706.94 207,809.51
1.6500 org Pekerja @ Rp. 87,720.00 144,738.00
0.0825 org Mandor @ Rp. 175,440.00 14,473.80
JUMLAH 202,150.74 1,375,789.02 1,577,939.76
DIBULATKAN 202,150.00 1,375,789.00 1,577,939.00

6.36 384.0000 kg PC @ Rp. 2,475.00 950,400.00
0.4943 m3 Pasir beton @ Rp. 319,706.94 158,031.14
1.6500 org Pekerja @ Rp. 87,720.00 144,738.00
0.0825 org Mandor @ Rp. 175,440.00 14,473.80
JUMLAH 202,150.74 1,354,323.68 1,556,474.42
DIBULATKAN 202,150.00 1,354,323.00 1,556,474.00

6.36 406.0000 kg PC @ Rp. 2,475.00 1,004,850.00
0.4886 m3 Pasir beton @ Rp. 319,706.94 156,208.81
0.7600 m 3
Kerikil beton @ Rp. 319,506.94 242,825.27
1.6500 org Pekerja @ Rp. 87,720.00 144,738.00
0.0825 org Mandor @ Rp. 175,440.00 14,473.80
JUMLAH 202,150.74 1,403,884.09 1,606,034.83
DIBULATKAN 202,150.00 1,403,884.00 1,606,034.00
1.0000 m3 Membuat beton dengan mutu K 300

413.0000 kg PC @ Rp. 2,475.00 1,022,175.00
0.4864 m 3
Pasir beton @ Rp. 319,706.94 155,505.46
1.6500 org Pekerja @ Rp. 87,720.00 144,738.00
0.0825 org Mandor @ Rp. 175,440.00 14,473.80
JUMLAH 202,150.74 1,419,323.55 1,621,474.29
DIBULATKAN 202,150.00 1,419,323.00 1,621,474.00
SNI 1.0000 kg Pembesian dengan besi polos

6.25 1.0500 kg Besi beton polos @ Rp. 16,592.57 17,422.20
0.0150 kg Kawat beton @ Rp. 31,850.00 477.75
0.0070 org Tukang besi @ Rp. 140,352.00 982.46
0.0007 org Kepala tukang besi @ Rp. 157,896.00 110.53
0.0070 org Pekerja @ Rp. 87,720.00 614.04
0.0004 org Mandor @ Rp. 175,440.00 61.40
JUMLAH 1,768.44 17,899.95 19,668.38
DIBULATKAN 1,768.00 17,899.00 19,668.00
SNI 1.0000 kg Pembesian dengan besi ulir

6.25 1.0500 kg Besi beton ulir @ Rp. 19,002.03 19,952.13
0.0150 kg Kawat beton @ Rp. 31,850.00 477.75
0.0070 org Tukang besi @ Rp. 140,352.00 982.46
0.0070 org Pekerja @ Rp. 87,720.00 614.04
0.0004 org Mandor @ Rp. 175,440.00 61.40
JUMLAH 1,768.44 20,429.88 22,198.32
DIBULATKAN 1,768.00 20,429.00 22,198.00
F.8 1.0000 m2 Cetakan beton / begisting memakai papan

0.0170 m3 Usuk ky. Kls. II @ Rp. 2,892,857.14 49,178.57
0.0240 m 3
Papan cetakan @ Rp. 2,892,857.14 69,428.57
0.4000 kg Paku @ Rp. 25,975.00 10,390.00
0.5000 org Tukang kayu @ Rp. 140,352.00 70,176.00
0.0500 org Kep. Tk. Kayu @ Rp. 157,896.00 7,894.80
0.2000 org Pekerja @ Rp. 87,720.00 17,544.00
0.0100 org Mandor @ Rp. 175,440.00 1,754.40
JUMLAH 97,369.20 128,997.14 226,366.34
DIBULATKAN 97,369.00 128,997.00 226,366.00
F.8 1.0000 m2 Cetakan beton / begisting memakai multiplek

0.0170 m 3
Usuk ky. Kls. II @ Rp. 2,892,857.14 49,178.57
0.3470 lbr Multiplek @ Rp. 335,940.00 116,571.18
0.4000 kg Paku @ Rp. 29,382.50 11,753.00
0.0500 org Kep. Tk. Kayu @ Rp. 156,960.00 7,848.00
0.2000 org Pekerja @ Rp. 87,200.00 17,440.00
0.0100 org Mandor @ Rp. 174,400.00 1,744.00
JUMLAH 96,792.00 177,502.75 274,294.75
DIBULATKAN 96,792.00 177,502.00 274,294.00
F.V 1.0000 m3 Membongkar cetakan

4.0000 org Pekerja @ Rp. 87,200.00 348,800.00
JUMLAH 348,800.00 348,800.00
DIBULATKAN 348,800.00 348,800.00
Sup Stutwerk untuk 1 m3 beton, tinggi 3 - 4 m ( memakai dolken )

muko2 0.7000 m3 Perancah/dolken @ Rp. 2,035,000.00 1,424,500.00
hal 10.5000 org Tukang kayu @ Rp. 139,520.00 1,464,960.00
332 1.0500 org Kep. Tk. Kayu @ Rp. 156,960.00 164,808.00
3.5000 org Pekerja @ Rp. 87,200.00 305,200.00
0.1750 org Mandor @ Rp. 174,400.00 30,520.00
JUMLAH 1,965,488.00 1,424,500.00 3,389,988.00
DIBULATKAN 1,965,488.00 1,424,500.00 3,389,988.00
Stutwerk untuk 1 m3 beton, tinggi 3 - 4 m ( memakai scafolding )

32.0000 unit Scafolding @ Rp. 75,000.00 2,400,000.00
0.3500 org Kep. Tk. Kayu @ Rp. 156,960.00 54,936.00
2.2000 org Pekerja @ Rp. 87,200.00 191,840.00
0.1200 org Mandor @ Rp. 174,400.00 20,928.00
JUMLAH 756,024.00 2,400,000.00 3,156,024.00
DIBULATKAN 756,024.00 2,400,000.00 3,156,024.00
1.0000 m' Membuat saluran air resapan sisi lapangan

0.4500 m 3
Dinding beton 1 : 2 : 3 @ Rp. 1,465,193.00 659,336.85
0.0700 m3 Dasar beton 1 : 3 : 5 @ Rp. 1,185,919.00 83,014.33
JUMLAH - 742,351.18 742,351.18
DIBULATKAN - 742,351.00 742,351.00
1.0000 m3 Kolom praktis beton bertulang (10x10 cm) K175

1.0000 m3 Beton K175 @ Rp. 1,426,065.00 1,426,065.00
281.0000 kg Besi Beton @ Rp. 19,668.00 5,526,708.00
20.0000 m2 Papan Bekisting @ Rp. 226,366.00 4,527,320.00
JUMLAH 11,480,093.00
DIBULATKAN 11,480,093.00
1.0000 m' Kolom praktis beton bertulang (10x10 cm) K175 114,800.93
1.0000 m3 Ring balok beton bertulang (10x15 cm)

1.0000 m3 Beton K225 @ Rp. 1,577,939.00 1,577,939.00
190.0000 kg Besi Beton @ Rp. 19,668.00 3,736,920.00
JUMLAH 9,842,179.00
1.0000 m' Ringbalk praktis beton bertulang (10x15 cm) 98,421.79
1.0000 m3 Balok praktis beton bertulang (10x20 cm)

1.0000 m3 Beton camp. 1 : 2 : 3 @ Rp. 1,465,193.00 1,465,193.00
165.0000 kg Besi Beton @ Rp. 19,668.00 3,245,220.00
JUMLAH 9,237,733.00
1.0000 m' Ringbalk praktis beton bertulang (10x20 cm) 92,377.33
1.0000 m3 Kolom Beton Bertulang K225 uk. 15x30 cm pembesian 150 kg

1.0000 m3 Beton K225 @ Rp. 1,577,939.00 1,577,939.00
160.0000 kg Besi Beton @ Rp. 19,668.00 3,146,880.00
JUMLAH 6,988,479.00

1.0000 m3 Beton K225 @ Rp. 1,577,939.00 1,577,939.00
160.0000 kg Besi Beton @ Rp. 19,668.00 3,146,880.00
JUMLAH 6,988,479.00
1.0000 m3 Kolom Beton Bertulang K200 uk. 15x15 cm dan 15x20 cm

1.0000 m3 Beton camp. 1 : 2 : 3 @ Rp. 1,465,193.00 1,465,193.00
155.0000 kg Besi Beton @ Rp. 19,668.00 3,048,540.00
JUMLAH 10,548,650.56
1.0000 m' Kolom beton bertulang 15x15 cm 237,368.36

1.0000 m3 Beton K225 @ Rp. 1,577,939.00 1,577,939.00
135.0000 kg Besi Beton @ Rp. 19,668.00 2,655,180.00
JUMLAH 8,760,439.00

1.0000 m3 Beton K225 @ Rp. 1,577,939.00 1,577,939.00
125.0000 kg Besi Beton @ Rp. 19,668.00 2,458,500.00
JUMLAH 8,185,727.78
1.0000 m3 Pondasi Poer Beton Bertulang K225 pembesian 175 kg

1.0000 m3 Beton K225 @ Rp. 1,577,939.00 1,577,939.00
175.0000 kg Besi Beton @ Rp. 19,668.00 3,441,900.00
3.3300 m2 Papan Bekisting @ Rp. 226,366.00 753,798.78
JUMLAH 5,773,637.78
1.0000 m3 Soof Beton Bertulang K225 uk. 25x40 cm pembesian 150 kg

1.0000 m3 Beton K225 @ Rp. 1,577,939.00 1,577,939.00
150.0000 kg Besi Beton @ Rp. 19,668.00 2,950,200.00
JUMLAH 6,339,067.00
1.0000 m3 Soof Beton Bertulang K225 uk. 20x30 cm pembesian 125 kg

1.0000 m3 Beton K225 @ Rp. 1,577,939.00 1,577,939.00
125.0000 kg Besi Beton @ Rp. 19,668.00 2,458,500.00
JUMLAH 6,300,099.00
1.0000 m3 Soof Beton Bertulang camp. 1 : 2 : 3 uk. 15x20 cm pembesian 135 kg

1.0000 m3 Beton camp. 1 : 2 : 3 @ Rp. 1,465,193.00 1,465,193.00
135.0000 kg Besi Beton @ Rp. 19,668.00 2,655,180.00
JUMLAH 7,137,831.78
1.0000 m3 Balok Beton Bertulang K225 uk. 25x50 cm pembesian 145 kg

1.0000 m3 Beton camp. 1 : 2 : 3 @ Rp. 1,465,193.00 1,465,193.00
145.0000 kg Besi Beton @ Rp. 19,668.00 2,851,860.00
JUMLAH 6,580,713.00
1.0000 m3 Ring Balok Beton Bertulang K225 uk. 15x30 cm pembesian 145 kg
1.0000 m3 Beton K225 @ Rp. 1,577,939.00 1,577,939.00
145.0000 kg Besi Beton @ Rp. 19,668.00 2,851,860.00
JUMLAH 7,447,257.78
1.0000 m3 Ring Balok Beton Bertulang K175 uk. 10x30 cm pembesian 145 kg
1.0000 m3 Beton K175 @ Rp. 1,426,065.00 1,426,065.00
110.0000 kg Besi Beton @ Rp. 19,668.00 2,163,480.00
JUMLAH 5,853,205.00
1.0000 m3 Plat lantai Beton Bertulang K225 pembesian 100 kg

1.0000 m3 Beton K225 @ Rp. 1,577,939.00 1,577,939.00
100.0000 kg Besi Beton @ Rp. 19,668.00 1,966,800.00
0.2200 m2 Papan Bekisting @ Rp. 226,366.00 49,800.52
JUMLAH 3,594,539.52
ANALISA SATUAN PEKERJAAN
(1) (2) (3) (4) (5)
PEKERJAAN RANGKA BAJA

SNI 1.0000 kg Pasang rangka baja
1.1000 kg Besi baja @ Rp. 42,000.00 46,200.00
0.0050 kg Elektroda @ Rp. 60,000.00 300.00
0.0600 org @ Rp. 140,352.00 8,421.12
0.0060 org @ Rp. 157,896.00 947.38
0.0600 org @ Rp. 87,720.00 5,263.20
0.0030 org @ Rp. 175,440.00 526.32
JUMLAH 15,158.02 46,500.00 61,658.02
DIBULATKAN 15,158.00 46,500.00 61,658.00
SNI 1.0000 m3 Pasang Gording baja

6.1 1.1000 kg Gording baja @ Rp. 42,000.00 46,200.00
0.0050 kg Elektroda @ Rp. 60,000.00 300.00
0.0600 org Tukang besi @ Rp. 140,352.00 8,421.12
0.0600 org Pekerja @ Rp. 87,720.00 5,263.20
0.0030 org Mandor @ Rp. 175,440.00 526.32
JUMLAH 15,158.02 46,500.00 61,658.02
DIBULATKAN 15,158.00 46,500.00 61,658.00
1.0000 M2 Atap Superdeks

0.8700 Lbr Superdeks @ Rp. 138,600.00 120,582.00
0.0250 kg Paku Ardeks @ Rp. 45,475.00 1,136.88
0.2000 org Tukang @ Rp. 140,352.00 28,070.40
0.0200 org Kepala Tukang @ Rp. 157,896.00 3,157.92
0.1000 org Pekerja @ Rp. 87,720.00 8,772.00
0.0050 org Mandor @ Rp. 175,440.00 877.20
JUMLAH 40,877.52 121,718.88 162,596.40
DIBULATKAN 40,877.00 121,718.00 162,596.00
ANALISA SATUAN PEKERJAAN PENDAHULUAN DAN TANAH
(1) (2) (3) (4) (5)
PEKERJAAN PERSIAPAN
SNI 1.0000 m1 Pengukuran dan pemasangan bouwplank untuk gedung dan saluran
6.4 0.0120 m3 Kayu meranti 5/7 @ Rp. 2,892,857.14 34,714.29
0.0200 kg Paku reng @ Rp. 25,975.00 519.50
0.0070 m Kayu meranti papan 3/20
3
@ Rp. 2,892,857.14 20,250.00
0.0100 org Kepala tukang kayu @ Rp. 157,896.00 1,578.96
0.1000 org Pekerja @ Rp. 87,720.00 8,772.00
0.0050 org Mandor @ Rp. 175,440.00 877.20
JUMLAH 25,263.36 55,483.79 80,747.15
DIBULATKAN 25,263.00 55,483.00 80,747.00
SNI 1.0000 m2 Membersihkan lapangan dan perataan

6.8 0.1000 org Pekerja @ Rp. 87,720.00 8,772.00
0.0500 org Mandor @ Rp. 175,440.00 8,772.00
JUMLAH 17,544.00 17,544.00
DIBULATKAN 17,544.00 17,544.00
SNI 1.0000 m2 Mengupas plesteran lama

0.1250 org Pekerja @ Rp. 87,720.00 10,965.00
0.0125 org Mandor @ Rp. 175,440.00 2,193.00
JUMLAH 13,158.00 - 13,158.00
DIBULATKAN 13,158.00 - 13,158.00
SNI 1.0000 m2 Membongkar plafond (bongkaran tidak terpakai)

0.1500 org Pekerja @ Rp. 87,720.00 13,158.00
0.0150 org Mandor @ Rp. 175,440.00 2,631.60
JUMLAH 15,789.60 - 15,789.60
DIBULATKAN 15,789.00 - 15,789.00
SNI 1.0000 m2 Membongkar atap (bongkaran tidak terpakai)

0.5000 org Pekerja @ Rp. 87,720.00 43,860.00
0.0500 org Mandor @ Rp. 175,440.00 8,772.00
JUMLAH 52,632.00 - 52,632.00
DIBULATKAN 52,632.00 - 52,632.00
PEKERJAAN TANAH
SNI 1.0000 m3 Galian tanah biasa sedalam sampai 1 meter
6.1 0.4000 org Pekerja @ Rp. 87,720.00 35,088.00
0.0400 org Mandor @ Rp. 175,440.00 7,017.60
JUMLAH 42,105.60 42,105.60
DIBULATKAN 42,105.00 42,105.00
SNI 1.0000 m3 Galian tanah biasa sedalam 1 - 2 meter

6.2 0.5260 org Pekerja @ Rp. 87,720.00 46,140.72
0.0526 org Mandor @ Rp. 175,440.00 9,228.14
JUMLAH 55,368.86 55,368.86
DIBULATKAN 55,368.00 55,368.00
(1) (2) (3) (4) (5)
SNI 1.0000 m3 Galian tanah biasa sedalam 2 - 3 meter

6.3 0.7350 org Pekerja @ Rp. 87,720.00 64,474.20
0.0735 org Mandor @ Rp. 175,440.00 12,894.84
JUMLAH 77,369.04 77,369.04
DIBULATKAN 77,369.00 77,369.00
SNI 1.0000 m3 Galian tanah keras sedalam sampai 1 meter

6.4 0.6250 org Pekerja @ Rp. 87,720.00 54,825.00
0.0620 org Mandor @ Rp. 175,440.00 10,877.28
JUMLAH 65,702.28 65,702.28
DIBULATKAN 65,702.00 65,702.00
SNI 1.0000 m3 Galian tanah cadas sedalam sampai 1 meter

6.5 1.2500 org Pekerja @ Rp. 87,720.00 109,650.00
0.1250 org Mandor @ Rp. 175,440.00 21,930.00
JUMLAH 131,580.00 131,580.00
DIBULATKAN 131,580.00 131,580.00
SNI 1.0000 m3 Galian tanah lumpur sedalam 1 meter

6.6 0.8230 org Pekerja @ Rp. 87,720.00 72,193.56
0.0830 org Mandor @ Rp. 175,440.00 14,561.52
JUMLAH 86,755.08 86,755.08
DIBULATKAN 86,755.00 86,755.00
A6 1.0000 m3 Mengangkut tanah sejauh 30 meter

0.3300 org Pekerja @ Rp. 87,720.00 28,947.60
0.0100 org Mandor @ Rp. 175,440.00 1,754.40
JUMLAH 30,702.00 30,702.00
DIBULATKAN 30,702.00 30,702.00
SNI 1.0000 m3 Pembuangan tanah sejauh 150 meter

6.8 0.5160 org Pekerja @ Rp. 87,720.00 45,263.52
0.0500 org Mandor @ Rp. 175,440.00 8,772.00
JUMLAH 54,035.52 54,035.52
DIBULATKAN 54,035.00 54,035.00
A14 1.0000 m3 Membuang tanah dengan menghampar

0.2500 org Pekerja @ Rp. 87,720.00 21,930.00
0.0100 org Mandor @ Rp. 175,440.00 1,754.40
JUMLAH 23,684.40 23,684.40
DIBULATKAN 23,684.00 23,684.00
SNI 1.0000 m3 Urug kembali bekas galian

6.9 0.1920 org Pekerja @ Rp. 87,720.00 16,842.24
0.0190 org Mandor @ Rp. 175,440.00 3,333.36
JUMLAH 20,175.60 20,175.60
DIBULATKAN 20,175.00 20,175.00
1.0000 m2 Meratakan tanah ditumbuk halus

0.2500 org Pekerja @ Rp. 87,720.00 21,930.00
0.0100 org Mandor @ Rp. 175,440.00 1,754.40
(1) (2) (3) (4) (5)
JUMLAH 23,684.40 23,684.40
DIBULATKAN 23,684.00 23,684.00
A18 1.0000 m3 Urug pasir

1.2000 m3 Pasir urug @ Rp. 319,706.94 383,648.33
0.3000 org Pekerja @ Rp. 87,720.00 26,316.00
0.0100 org Mandor @ Rp. 175,440.00 1,754.40
JUMLAH 28,070.40 383,648.33 411,718.73
DIBULATKAN 28,070.00 383,648.00 411,718.00
MOD 1.0000 m3 Urug tanah mendatangkan

A18 1.2000 m3 Tanah urug @ Rp. 319,706.94 383,648.33
0.3000 org Pekerja @ Rp. 87,720.00 26,316.00
0.0100 org Mandor @ Rp. 175,440.00 1,754.40
JUMLAH 28,070.40 383,648.33 411,718.73
DIBULATKAN 28,070.00 383,648.00 411,718.00
SNI 1.0000 m3 Urugan sirtu

6.15 1.2000 m3 Sirtu @ Rp. Err:509 Err:509
0.2500 org Pekerja @ Rp. 87,720.00 21,930.00
0.0250 org Mandor @ Rp. 175,440.00 4,386.00
JUMLAH 26,316.00 Err:509 Err:509
DIBULATKAN 26,316.00 Err:509 Err:509
ANALISA SATUAN PEKERJAAN BATU DAN PASANGAN
(1) (2) (3) (4) (5)
PEKERJAAN PASANGAN
SNI 1.0000 m3 Pasangan pondasi batu kosong

6.14 1.2000 m3 Batu belah 15/20 cm @ Rp. 319,706.95 383,648.34
0.3000 m 3
Pasir urug @ Rp. 319,706.94 95,912.08
0.7800 org Pekerja @ Rp. 87,720.00 68,421.60
0.0390 org Mandor @ Rp. 175,440.00 6,842.16
JUMLAH 136,158.98 479,560.42 615,719.41
DIBULATKAN 136,158.00 479,560.00 615,719.00
SNI 1.0000 m3 Pasangan pondasi 1 Pc : 3 Ps

6.5 1.1000 m3 Batu belah 15/20 cm @ Rp. 319,706.95 351,677.65
202.0000 kg PC @ Rp. 2,475.00 499,950.00
0.4850 m 3
Pasir pasang @ Rp. 392,606.94 190,414.37
1.5000 org Pekerja @ Rp. 87,720.00 131,580.00
0.0750 org Mandor @ Rp. 175,440.00 13,158.00
JUMLAH 238,422.96 1,042,042.01 1,280,464.97
DIBULATKAN 238,422.00 1,042,042.00 1,280,464.00
1.0000 m2 Pasangan Bata Tela, 1 Pc : 3 Ps

20.0000 bh Batu Tela @ Rp. 2,866.67 57,333.40
12.6400 kg PC @ Rp. 2,475.00 31,284.00
0.0280 m 3
Pasir pasang @ Rp. 392,606.94 10,992.99
0.4500 org Pekerja @ Rp. 87,720.00 39,474.00
0.0225 org Mandor @ Rp. 175,440.00 3,947.40
JUMLAH 66,842.64 99,610.39 166,453.03
DIBULATKAN 66,842.00 99,610.00 166,453.00
1.0000 m2 Pasangan Rolag Batu Tela, 1 Pc : 3 Ps 332,906.00
1.0000 m3 Pasangan Batu Tela, 1 Pc : 3 Ps 2,330,342.00
SNI 1.0000 m2 Pasangan bata merah tebal 1 bata, 1 Pc : 4 Ps

6.4 140.0000 bh Bata merah 5 x 11 x 22 cm @ Rp. - -
26.4500 kg PC @ Rp. 2,475.00 65,463.75
0.0980 m3 Pasir pasang @ Rp. 392,606.94 38,475.48
0.6500 org Pekerja @ Rp. 87,720.00 57,018.00
0.0300 org Mandor @ Rp. 175,440.00 5,263.20
JUMLAH 93,509.52 103,939.23 197,448.75
DIBULATKAN 93,509.00 103,939.00 197,448.00
G.50.q 1.0000 m2 Plesteran batu kali 1pc:4ps

6.5110 kg PC @ Rp. 2,475.00 16,114.73
0.0209 m3 Pasir plester @ Rp. 571,267.36 11,939.49
(1) (2) (3) (4) (5)
0.0200 org Kep. Tk. Batu @ Rp. 157,896.00 3,157.92
0.4000 org Pekerja @ Rp. 87,720.00 35,088.00
0.0200 org Mandor @ Rp. 175,440.00 3,508.80
JUMLAH 69,825.12 28,054.21 97,879.33
DIBULATKAN 69,825.00 28,054.00 97,879.00
SNI 1.0000 m2 Plesteran 1 Pc : 4 Ps, tebal 15 mm

6.4 5.2000 kg PC @ Rp. 2,475.00 12,870.00
0.2000 org Pekerja @ Rp. 87,720.00 17,544.00
0.0100 org Mandor @ Rp. 175,440.00 1,754.40
JUMLAH 42,719.64 24,295.35 67,014.99
DIBULATKAN 42,719.00 24,295.00 67,014.00
SNI 1.0000 m2 Plesteran dinding 1 Pc : 3 Ps, tebal 15 mm

6.30 7.7760 kg PC @ Rp. 2,475.00 19,245.60
0.3000 org Pekerja @ Rp. 87,720.00 26,316.00
0.0100 org Mandor @ Rp. 175,440.00 1,754.40
JUMLAH 51,491.64 32,384.75 83,876.39
DIBULATKAN 51,491.00 32,384.00 83,876.00
SNI 1.0000 m1 Plesteran skoneng 1 Pc : 2 Ps ( untuk gedung )

6.31 0.5000 kg PC @ Rp. 2,475.00 1,237.50
0.0570 org Pekerja @ Rp. 87,720.00 5,000.04
0.0020 org Mandor @ Rp. 175,440.00 350.88
JUMLAH 16,684.34 2,380.03 19,064.38
DIBULATKAN 16,684.00 2,380.00 19,064.00
SNI 1.0000 m2 Plesteran siar adukan 1 Pc : 2 Ps

6.35 4.3200 kg PC @ Rp. 2,475.00 10,692.00
0.1500 org Pekerja @ Rp. 87,720.00 13,158.00
0.0080 org Mandor @ Rp. 175,440.00 1,403.52
JUMLAH 25,491.43 19,832.28 45,323.71
DIBULATKAN 25,491.00 19,832.00 45,323.00
SNI 1.0000 m2 Plesteran Ciprat, 1 Pc : 2 Ps

6.34 4.3200 kg PC @ Rp. 2,475.00 10,692.00
0.2500 org Pekerja @ Rp. 87,720.00 21,930.00
0.0150 org Mandor @ Rp. 175,440.00 2,631.60
JUMLAH 40,175.76 19,832.28 60,008.04
DIBULATKAN 40,175.00 19,832.00 60,008.00
Analisa ZAZ 1.0000 m2 Acian dinding bata

3.5000 kg PC @ Rp. 2,475.00 8,662.50
(1) (2) (3) (4) (5)
0.0033 org Kep. Tk. Batu @ Rp. 157,896.00 521.06
0.0700 org Pekerja @ Rp. 87,720.00 6,140.40
0.0035 org Mandor @ Rp. 175,440.00 614.04
JUMLAH 11,907.11 8,662.50 20,569.61
DIBULATKAN 11,907.00 8,662.00 20,569.00
SNI 1.0000 m2 Pasang dinding batu hias tempel

6.74 1.0500 m2 Batu tempel hitam @ Rp. 350,000.00 367,500.00
11.7500 kg PC @ Rp. 2,475.00 29,081.25
0.0350 m3 Pasir pasang @ Rp. 392,606.94 13,741.24
0.6500 org Pekerja @ Rp. 87,720.00 57,018.00
0.0300 org Mandor @ Rp. 175,440.00 5,263.20
JUMLAH 116,930.76 410,322.49 527,253.25
DIBULATKAN 116,930.00 410,322.00 527,253.00
1.0000 m2 Pasang paving blok uk. 10x20x7

55.0000 bh paving blok @ Rp. 4,950.00 272,250.00
0.0500 m3 Pasir urug @ Rp. 319,706.94 15,985.35
0.0500 org Kep. Tk. Batu @ Rp. 157,896.00 7,894.80
0.0100 org Pekerja @ Rp. 87,720.00 877.20
0.0250 org Mandor @ Rp. 175,440.00 4,386.00
JUMLAH 35,614.32 288,235.35 323,849.67
DIBULATKAN 35,614.00 288,235.00 323,849.00
1.0000 m2 Pasangan keramik 20 x 20 campuran 1 PC : 3 PP

1.1000 m2 Keramik 20 x 20 @ Rp. 103,446.50 113,791.15
14.1500 kg Semen PC @ Rp. 2,475.00 35,021.25
0.0390 m3 Pasir pasang @ Rp. 392,606.94 15,311.67
0.2000 kg Semen nat (tile grout) @ Rp. 17,750.00 3,550.00
0.0350 org Kep. Tk. Batu @ Rp. 157,896.00 5,526.36
0.3500 org Pekerja @ Rp. 87,720.00 30,702.00
0.0350 org Mandor @ Rp. 175,440.00 6,140.40
JUMLAH 91,491.96 167,674.07 259,166.03
DIBULATKAN 91,491.00 167,674.00 259,166.00
1.0000 m2 Pasangan keramik 20 x 25 campuran 1 PC : 3 PP

1.1000 m2 Keramik 20 x 25 @ Rp. 100,773.80 110,851.18
14.1500 kg Semen PC @ Rp. 2,475.00 35,021.25
0.0390 m3 Pasir pasang @ Rp. 392,606.94 15,311.67
0.0350 org Kep. Tk. Batu @ Rp. 157,896.00 5,526.36
0.3500 org Pekerja @ Rp. 87,720.00 30,702.00
0.0350 org Mandor @ Rp. 175,440.00 6,140.40
JUMLAH 91,491.96 164,734.10 256,226.06
DIBULATKAN 91,491.00 164,734.00 256,226.00
1.0000 m2 Pasangan keramik 30 x 30 anti slip campuran 1 PC : 3 PP

1.1000 m2 Keramik 30 x 30 @ Rp. 192,500.00 211,750.00
14.1500 kg Semen PC @ Rp. 2,475.00 35,021.25
(1) (2) (3) (4) (5)
0.0390 m3 Pasir pasang @ Rp. 392,606.94 15,311.67
0.0350 org Kep. Tk. Batu @ Rp. 157,896.00 5,526.36
0.3500 org Pekerja @ Rp. 87,720.00 30,702.00
0.0350 org Mandor @ Rp. 175,440.00 6,140.40
JUMLAH 91,491.96 265,632.92 357,124.88
DIBULATKAN 91,491.00 265,632.00 357,124.00
1.0000 m2 Pasangan keramik 30 x 30 Homogenous Tile campuran 1 PC : 3 PP

1.1000 m2 Keramik HT 30 x 30 @ Rp. 203,500.00 223,850.00
14.1500 kg Semen PC @ Rp. 2,475.00 35,021.25
0.0390 m3 Pasir pasang @ Rp. 392,606.94 15,311.67
0.0350 org Kep. Tk. Batu @ Rp. 157,896.00 5,526.36
0.3500 org Pekerja @ Rp. 87,720.00 30,702.00
0.0350 org Mandor @ Rp. 175,440.00 6,140.40
JUMLAH 91,491.96 277,732.92 369,224.88
DIBULATKAN 91,491.00 277,732.00 369,224.00
1.0000 m2 Pasangan keramik 40 x 40 Homogenous Tile campuran 1 PC : 3 PP

1.1000 m2 Keramik HT 40 x 40 @ Rp. 210,000.00 231,000.00
14.1500 kg Semen PC @ Rp. 2,475.00 35,021.25
0.0390 m3 Pasir pasang @ Rp. 392,606.94 15,311.67
0.0350 org Kep. Tk. Batu @ Rp. 157,896.00 5,526.36
0.3500 org Pekerja @ Rp. 87,720.00 30,702.00
0.0350 org Mandor @ Rp. 175,440.00 6,140.40
JUMLAH 91,491.96 284,882.92 376,374.88
DIBULATKAN 91,491.00 284,882.00 376,374.00
1.0000 m2 Pekerjaan floor hardener

5.0000 kg floor hardener @ Rp. 60,000.00 300,000.00
0.0120 org Kep. Tk. Batu @ Rp. 157,896.00 1,894.75
0.1200 org Pekerja @ Rp. 87,720.00 10,526.40
JUMLAH 29,263.39 300,000.00 329,263.39
DIBULATKAN 29,263.00 300,000.00 329,263.00
10.0000 m' Selokan pas. Batu tela camp. 1 : 3 uk. 25x25 cm diplester camp. 1 : 3
111.0000 Bh Batu tela @ Rp. 2,866.67 318,200.37
0.2100 m3 Pasir @ Rp. 392,606.94 82,447.46
44.8000 kg Semen PC @ Rp. 2,475.00 110,880.00
8.5000 m2 Plesteran @ Rp. 83,876.00 712,946.00
1.1250 orgTukang batu @ Rp. 140,352.00 157,896.00
0.1900 orgKep. Tk. Batu @ Rp. 157,896.00 30,000.24
3.1500 orgPekerja @ Rp. 87,720.00 276,318.00
0.1690 orgMandor @ Rp. 175,440.00 29,649.36
JUMLAH 493,863.60 1,224,473.83 1,718,337.43
DIBULATKAN 493,863.00 1,224,473.00 1,718,337.00
1.0000 m' Selokan pas. Batu tela camp. 1 : 3 uk. 25x25 cm diplester camp. 1 : 3 171,833.70
ANALISA SATUAN PEKERJAAN SANITAIR
(1) (2) (3) (4) (5)
PEKERJAAN SANITASI
SNI 1.0000 bh Memasang kloset duduk/monoblock
1.0000 bh Kloset duduk / monoblock @ Rp. 1,455,300.00 1,455,300.00
6.1 6% x Harga kloset (Perlengkapan) @ Rp. 1,455,300.00 87,318.00
0.0010 org Kepala tukang batu @ Rp. 157,896.00 157.90
3.3000 org Pekerja @ Rp. 87,720.00 289,476.00
0.1600 org Mandor @ Rp. 175,440.00 28,070.40
JUMLAH 472,091.50 1,542,618.00 2,014,709.50
DIBULATKAN 472,091.00 1,542,618.00 2,014,709.00
SNI 1.0000 bh Memasang kloset jongkok porselen

1.0000 bh Kloset jongkok porselen @ Rp. 226,875.00 226,875.00
6.2 6.0000 kg PC @ Rp. 2,475.00 14,850.00
0.0100 m3 Pasir pasang @ Rp. 392,606.94 3,926.07
1.0000 org Pekerja @ Rp. 87,720.00 87,720.00
0.1600 org Mandor @ Rp. 175,440.00 28,070.40
JUMLAH 563,162.40 245,651.07 808,813.47
DIBULATKAN 563,162.00 245,651.00 808,813.00
SNI 1.0000 bh Memasang urinoir

1.0000 bh Urinoir @ Rp. 1,629,477.00 1,629,477.00
6.4 30% x Harga urinoir (Perlengkapan) @ Rp. 1,629,477.00 488,843.10
6.0000 kg PC @ Rp. 2,475.00 14,850.00
0.0100 m3 Pasir pasang @ Rp. Err:509 Err:509
1.0000 org Pekerja @ Rp. 87,720.00 87,720.00
0.1000 org Mandor @ Rp. 175,440.00 17,544.00
JUMLAH 261,405.60 Err:509 Err:509
SNI 1.0000 bh Memasang wastafel

1.0000 bh Wastafel @ Rp. 2,000,000.00 2,000,000.00
6.5 12% x Harga wastafel (Perlengkapan) @ Rp. 2,000,000.00 240,000.00
6.0000 kg PC @ Rp. 2,475.00 14,850.00
0.0100 m3 Pasir pasang @ Rp. Err:509 Err:509
1.2000 org Pekerja @ Rp. 87,720.00 105,264.00
0.1000 org Mandor @ Rp. 175,440.00 17,544.00
JUMLAH 350,002.80 Err:509 Err:509
SNI 1.0000 bh Memasang bak mandi fiberglass volume 0,30 m3

1.0000 bh Bak fiberglass @ Rp. 562,500.00 562,500.00
6.7 18% x Harga bak(Perlengkapan) @ Rp. 562,500.00 101,250.00
1.8000 org Pekerja @ Rp. 87,720.00 157,896.00
Analisa Gedung - 36
(1) (2) (3) (4) (5)
0.1100 org Mandor @ Rp. 175,440.00 19,298.40
JUMLAH 641,408.64 663,750.00 1,305,158.64
DIBULATKAN 641,408.00 663,750.00 1,305,158.00
SNI 1.0000 bh Memasang bak fiberglass volume 1 m3 air

1.0000 bh Bak fiberglass @ Rp. 906,250.00 906,250.00
6.11 12% x Harga bak (Perlengkapan) @ Rp. 906,250.00 108,750.00
3.0000 org Pekerja @ Rp. 87,720.00 263,160.00
0.9000 org Mandor @ Rp. 175,440.00 157,896.00
JUMLAH 1,194,746.40 1,015,000.00 2,209,746.40
DIBULATKAN 1,194,746.00 1,015,000.00 2,209,746.00
SNI 1.0000 m1 Memasang pipa galvanis diameter 1/2"

1.2000 m1 Pipa galvanis @ Rp. 39,420.00 47,304.00
6.19 35% x Harga pipa (Perlengkapan) @ Rp. 39,420.00 13,797.00
0.0540 org Pekerja @ Rp. 87,720.00 4,736.88
0.0270 org Mandor @ Rp. 175,440.00 4,736.88
JUMLAH 23,526.50 61,101.00 84,627.50
DIBULATKAN 23,526.00 61,101.00 84,627.00
SNI 1.0000 m1 Memasang pipa galvanis diameter 3/4"

0.0540 org Pekerja @ Rp. 87,720.00 4,736.88
0.0270 org Mandor @ Rp. 175,440.00 4,736.88
JUMLAH 23,526.50 92,243.60 115,770.10
DIBULATKAN 23,526.00 92,243.00 115,770.00
SNI 1.0000 m1 Memasang pipa galvanis diameter 1"

0.0540 org Pekerja @ Rp. 87,720.00 4,736.88
0.0270 org Mandor @ Rp. 175,440.00 4,736.88
JUMLAH 23,526.50 114,684.50 138,211.00
DIBULATKAN 23,526.00 114,684.00 138,211.00
SNI 1.0000 m1 Memasang pipa galvanis diameter 1 1/2"

0.1080 org Pekerja @ Rp. 87,720.00 9,473.76
0.0054 org Mandor @ Rp. 175,440.00 947.38
JUMLAH 38,526.62 136,882.05 175,408.67
DIBULATKAN 38,526.00 136,882.00 175,408.00
SNI 1.0000 m1 Memasang pipa PVC tipe AW diameter 1/2"
Analisa Gedung - 37
(1) (2) (3) (4) (5)
1.2000 m1 Pipa PVC @ Rp. 13,387.00 16,064.40
0.0360 org Pekerja @ Rp. 87,720.00 3,157.92
0.0018 org Mandor @ Rp. 175,440.00 315.79
JUMLAH 12,842.21 20,749.85 33,592.06
DIBULATKAN 12,842.00 20,749.00 33,592.00
SNI 1.0000 m1 Memasang pipa PVC tipe AW diameter 3/4"

1.2000 m1 Pipa PVC @ Rp. 15,300.00 18,360.00
0.0360 org Pekerja @ Rp. 87,720.00 3,157.92
0.0018 org Mandor @ Rp. 175,440.00 315.79
JUMLAH 12,842.21 23,715.00 36,557.21
DIBULATKAN 12,842.00 23,715.00 36,557.00
SNI 1.0000 m1 Memasang pipa PVC tipe AW diameter 1"

1.2000 m1 Pipa PVC @ Rp. 20,700.00 24,840.00
0.0360 org Pekerja @ Rp. 87,720.00 3,157.92
0.0018 org Mandor @ Rp. 175,440.00 315.79
JUMLAH 12,842.21 32,085.00 44,927.21
DIBULATKAN 12,842.00 32,085.00 44,927.00
SNI 1.0000 m1 Memasang pipa PVC tipe AW diameter 1 1/2"

1.2000 m1 Pipa PVC @ Rp. 31,500.00 37,800.00
0.0360 org Pekerja @ Rp. 87,720.00 3,157.92
0.0018 org Mandor @ Rp. 175,440.00 315.79
JUMLAH 12,842.21 48,825.00 61,667.21
DIBULATKAN 12,842.00 48,825.00 61,667.00

1.2000 m1 Pipa PVC @ Rp. 45,000.00 54,000.00
0.0544 org Pekerja @ Rp. 87,720.00 4,771.97
0.0027 org Mandor @ Rp. 175,440.00 473.69
JUMLAH 19,298.40 69,750.00 89,048.40
DIBULATKAN 19,298.00 69,750.00 89,048.00
SNI 1.0000 m1 Memasang pipa PVC tipe AW diameter 2 1/2"

1.2000 m1 Pipa PVC @ Rp. 66,600.00 79,920.00
0.0360 org Pekerja @ Rp. 87,720.00 3,157.92
Analisa Gedung - 38
(1) (2) (3) (4) (5)
0.0018 org Mandor @ Rp. 175,440.00 315.79
JUMLAH 12,842.21 103,230.00 116,072.21
DIBULATKAN 12,842.00 103,230.00 116,072.00

1.2000 m1 Pipa PVC @ Rp. 90,900.00 109,080.00
0.0810 org Pekerja @ Rp. 87,720.00 7,105.32
0.0410 org Mandor @ Rp. 175,440.00 7,193.04
JUMLAH 35,377.48 140,895.00 176,272.48
DIBULATKAN 35,377.00 140,895.00 176,272.00

1.2000 m1 Pipa PVC @ Rp. 105,000.00 126,000.00
0.0810 org Pekerja @ Rp. 87,720.00 7,105.32
0.0410 org Mandor @ Rp. 175,440.00 7,193.04
JUMLAH 35,377.48 162,750.00 198,127.48
DIBULATKAN 35,377.00 162,750.00 198,127.00
SNI 1.0000 bh Memasang bak cuci piring stainless steel

1.0000 bh Bak cuci stainless steel @ Rp. 680,625.00 680,625.00
6.33 1.0000 set Water drain + asesories @ Rp. 88,968.00 88,968.00
0.0300 org Pekerja @ Rp. 87,720.00 2,631.60
0.0015 org Mandor @ Rp. 175,440.00 263.16
JUMLAH 49,737.24 769,593.00 819,330.24
DIBULATKAN 49,737.00 769,593.00 819,330.00
SNI 1.0000 bh Memasang kran diameter 3/4" atau 1/2"

1.0000 bh Kran air @ Rp. 35,856.00 35,856.00
6.35 0.0250 bh Seal tape @ Rp. 13,750.00 343.75
0.0100 org Pekerja @ Rp. 87,720.00 877.20
0.0050 org Mandor @ Rp. 175,440.00 877.20
JUMLAH 17,368.56 36,199.75 53,568.31
DIBULATKAN 17,368.00 36,199.00 53,568.00
SNI 1.0000 bh Memasang floor drain

1.0000 bh Floor drain @ Rp. 67,500.00 67,500.00
6.35 0.1000 org Tukang batu @ Rp. 140,352.00 14,035.20
0.0100 org Pekerja @ Rp. 87,720.00 877.20
0.0050 org Mandor @ Rp. 175,440.00 877.20
JUMLAH 17,368.56 67,500.00 84,868.56
DIBULATKAN 17,368.00 67,500.00 84,868.00
Analisa Gedung - 39
ANALISA SATUAN PEKERJAAN PENGECATAN
(1) (2) (3) (4) (5)
PEKERJAAN CAT-CATAN
SNI 1.0000 m2 Pengecatan bidang kayu lama

6.7 0.1500 kg Plamir @ Rp. 41,250.00 6,187.50
0.1700 kg Cat dasar @ Rp. 50,062.50 8,510.63
0.1700 kg Cat penutup @ Rp. 50,062.50 8,510.63
0.0750 OH Tukang cat @ Rp. 140,352.00 10,526.40
0.0075 OH Kepala tukang cat @ Rp. 157,896.00 1,184.22
0.0700 OH Pekerja @ Rp. 87,720.00 6,140.40
0.0025 OH Mandor @ Rp. 175,440.00 438.60
JUMLAH 18,289.62 23,208.75 41,498.37
DIBULATKAN 18,289.00 23,208.00 41,498.00
SNI 1.0000 m2 Pengecatan bidang kayu baru (1 lapis plamir), 1 lapis cat dasar, 2 lapis cat penutup
6.8 0.2000 kg Cat meni @ Rp. 49,475.00 9,895.00
0.1500 kg Plamir @ Rp. 41,250.00 6,187.50
0.1700 kg Cat dasar @ Rp. 50,062.50 8,510.63
0.2600 kg Cat penutup @ Rp. 50,062.50 13,016.25
0.0900 OH Tukang cat @ Rp. 140,352.00 12,631.68
0.0060 OH Kepala tukang cat @ Rp. 157,896.00 947.38
0.0700 OH Pekerja @ Rp. 87,720.00 6,140.40
0.0025 OH Mandor @ Rp. 175,440.00 438.60
JUMLAH 20,158.06 37,609.38 57,767.43
DIBULATKAN 20,158.00 37,609.00 57,767.00
SNI 1.0000 m2 Pengecatan bidang kayu baru (1 lapis plamir), 1 lapis cat dasar, 3 lapis cat penutup
6.9 0.2000 kg Cat meni @ Rp. 49,475.00 9,895.00
0.1500 kg Plamir @ Rp. 41,250.00 6,187.50
0.1700 kg Cat dasar @ Rp. 50,062.50 8,510.63
0.3500 kg Cat penutup @ Rp. 50,062.50 17,521.88
0.1050 OH Tukang cat @ Rp. 140,352.00 14,736.96
0.0700 OH Pekerja @ Rp. 87,720.00 6,140.40
0.0025 OH Mandor @ Rp. 175,440.00 438.60
JUMLAH 21,947.54 42,115.00 64,062.54
DIBULATKAN 21,947.00 42,115.00 64,062.00
SNI 1.0000 m2 Pelaburan bidang kayu dengan vernis

0.1500 ltr Vernis @ Rp. 70,625.00 10,593.75
0.0500 kg Dempul @ Rp. 41,250.00 2,062.50
2.0000 lbr Ampelas @ Rp. 5,975.00 11,950.00
0.0100 bh Kuas @ Rp. 25,000.00 250.00
0.1600 OH Pekerja @ Rp. 87,720.00 14,035.20
0.1600 OH Tukang Cat @ Rp. 140,352.00 22,456.32
0.0160 OH Kepala Tukang @ Rp. 157,896.00 2,526.34
0.0025 OH Mandor @ Rp. 175,440.00 438.60
JUMLAH 39,456.46 24,856.25 64,312.71
DIBULATKAN 39,456.00 24,856.00 64,312.00
SNI 1.0000 m2 Pengecatan plafond lama (1 lapis cat dasar, 1 lapis cat penutup)
0.1200 kg Cat dasar @ Rp. 30,000.00 3,600.00
0.1200 kg Cat penutup 2 x @ Rp. 30,000.00 3,600.00
0.0630 OH Tukang cat @ Rp. 140,352.00 8,842.18
0.0420 OH Pekerja @ Rp. 87,720.00 3,684.24
0.0038 OH Mandor @ Rp. 175,440.00 657.90
(1) (2) (3) (4) (5)
JUMLAH 14,179.06 7,200.00 21,379.06
DIBULATKAN 14,179.00 7,200.00 21,379.00
(1) (2) (3) (4) (5)
SNI 1.0000 m2 Pengecatan tembok lama (1 lapis cat dasar, 2 lapis cat penutup)
0.1200 kg Cat dasar @ Rp. 68,640.00 8,236.80
0.0420 OH Tukang cat @ Rp. 140,352.00 5,894.78
0.0280 OH Pekerja @ Rp. 87,720.00 2,456.16
0.0025 OH Mandor @ Rp. 175,440.00 438.60
JUMLAH 9,452.71 20,592.00 30,044.71
DIBULATKAN 9,452.00 20,592.00 30,044.00
SNI 1.0000 m2 Pengecatan plafond baru (1 lapis cat dasar, 2 lapis cat penutup)
0.1200 kg Cat dasar @ Rp. 30,000.00 3,600.00
0.0945 OH Tukang cat @ Rp. 140,352.00 13,263.26
0.0095 OH Kepala tukang cat @ Rp. 157,896.00 1,492.12
0.0300 OH Pekerja @ Rp. 87,720.00 2,631.60
0.0038 OH Mandor @ Rp. 175,440.00 657.90
JUMLAH 18,044.88 9,000.00 27,044.88
DIBULATKAN 18,044.00 9,000.00 27,044.00
SNI 1.0000 m2 Pengecatan tembok baru (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup)
6.14 0.1000 kg Plamir tembok @ Rp. 64,750.00 6,475.00
0.1000 kg Cat dasar @ Rp. 68,640.00 6,864.00
0.0630 OH Tukang cat @ Rp. 140,352.00 8,842.18
0.0200 OH Pekerja @ Rp. 87,720.00 1,754.40
0.0025 OH Mandor @ Rp. 175,440.00 438.60
JUMLAH 12,029.92 31,185.40 43,215.32
DIBULATKAN 12,029.00 31,185.00 43,215.00
SNI 1.0000 m2 Pengecatan tembok tidak terlindung dari panas dan hujan
6.14 0.1000 kg Cat alkali resisting primer @ Rp. 70,562.50 7,056.25
0.3600 kg Cat ICI Weathershield @ Rp. 141,125.00 50,805.00
0.0630 OH Tukang cat @ Rp. 140,352.00 8,842.18
0.0200 OH Pekerja @ Rp. 87,720.00 1,754.40
0.0025 OH Mandor @ Rp. 175,440.00 438.60
JUMLAH 12,029.92 57,861.25 69,891.17
DIBULATKAN 12,029.00 57,861.00 69,891.00
ANALISA SATUAN PEKERJAAN KAYU
(1) (2) (3) (4) (5)
PEKERJAAN RANGKA ATAP
SNI 1.000 m3 Membuat kuda-kuda kayu kelas I

6.28 1.100 m3 Kayu kls. I @ Rp. 4,542,857.14 4,997,142.85
03-3434-2002 0.800 kg Paku biasa 2" - 5" @ Rp. 25,975.00 20,780.00
12.000 OH Tukang kayu @ Rp. 140,352.00 1,684,224.00
1.200 OH Kepala tukang kayu @ Rp. 157,896.00 189,475.20
4.000 OH Pekerja @ Rp. 87,720.00 350,880.00
0.200 OH Mandor @ Rp. 175,440.00 35,088.00
JUMLAH 2,259,667.20 5,017,922.85 7,277,590.05
DIBULATKAN 2,259,667.00 5,017,922.00 7,277,590.00
SNI 1.000 m3 Pasang kuda-kuda kayu lama

03-3434-2002 0.800 kg Paku biasa 2" - 5" @ Rp. 25,975.00 20,780.00
12.000 OH Tukang kayu @ Rp. 140,352.00 1,684,224.00
4.000 OH Pekerja @ Rp. 87,720.00 350,880.00
0.200 OH Mandor @ Rp. 175,440.00 35,088.00
JUMLAH 2,259,667.20 20,780.00 2,280,447.20
DIBULATKAN 2,259,667.00 20,780.00 2,280,447.00
SNI 1.000 m3 Pasang Nook,Goording dan Jurai kayu kelas II

1.100 m3 Kayu kls. II @ Rp. 2,892,857.14 3,182,142.85
0.800 kg Paku biasa 2" - 5" @ Rp. 25,975.00 20,780.00
12.000 OH Tukang kayu @ Rp. 140,352.00 1,684,224.00
4.000 OH Pekerja @ Rp. 87,720.00 350,880.00
0.200 OH Mandor @ Rp. 175,440.00 35,088.00
JUMLAH 2,259,667.20 3,202,922.85 5,462,590.05
DIBULATKAN 2,259,667.00 3,202,922.00 5,462,590.00
PEKERJAAN PINTU DAN JENDELA
SNI 1.000 m3 Membuat kusen pintu / jendela kayu kelas I

6.1 1.100 m3 Kayu kls. I @ Rp. 4,542,857.14 4,997,142.85
03-3434-2002 20.000 OH Tukang kayu @ Rp. 140,352.00 2,807,040.00
6.000 OH Pekerja @ Rp. 87,720.00 526,320.00
0.300 OH Mandor @ Rp. 175,440.00 52,632.00
JUMLAH 3,701,784.00 4,997,142.85 8,698,926.85
DIBULATKAN 3,701,784.00 4,997,142.00 8,698,926.00
SNI 1.000 m2 Mengerjakan daun pintu / jendela panil kayu Kls I

6.7 0.040 m3 Kayu Kls I @ Rp. 4,542,857.14 181,714.29
03-3434-2002 2.500 OH Tukang kayu @ Rp. 140,352.00 350,880.00
1.000 OH Pekerja @ Rp. 87,720.00 87,720.00
0.050 OH Mandor @ Rp. 175,440.00 8,772.00
JUMLAH 486,846.00 181,714.29 668,560.29
DIBULATKAN 486,846.00 181,714.00 668,560.00
(1) (2) (3) (4) (5)
SNI 1.000 m2 Pasang pintu dan jendela jalusi kayu kelas I

6.12 0.064 m3 Kayu Kls I @ Rp. 4,542,857.14 290,742.86
03-3434-2002 3.000 OH Tukang kayu @ Rp. 140,352.00 421,056.00
1.000 OH Pekerja @ Rp. 87,720.00 87,720.00
0.300 OH Mandor @ Rp. 175,440.00 52,632.00
JUMLAH 608,776.80 290,742.86 899,519.66
DIBULATKAN 608,776.00 290,742.00 899,519.00
1.000 m2 Mengerjakan daun pintu / jendela panil kaca 5 mm

0.025 m3 Kayu Kls I @ Rp. 4,542,857.14 113,571.43
0.800 m2 Kaca 5 mm Bening @ Rp. 357,500.00 286,000.00
3.000 OH Tukang kayu @ Rp. 140,352.00 421,056.00
1.000 OH Pekerja @ Rp. 87,720.00 87,720.00
0.050 OH Mandor @ Rp. 175,440.00 8,772.00
JUMLAH 564,916.80 286,000.00 850,916.80
DIBULATKAN 564,916.00 286,000.00 850,916.00
PEKERJAAN PLAFOND
SNI 1.000 m2 Pasang rangka langit-langit (1,00 x 1,00) m, kayu kelas II

6.39 0.012 m3 Kayu kls. II @ Rp. 4,750,000.00 57,000.00
03-3434-2002 0.100 kg Paku biasa 2" - 5" @ Rp. 8,000.00 800.00
0.250 OH Tukang kayu @ Rp. 30,000.00 7,500.00
0.025 OH Kepala tukang kayu @ Rp. 32,500.00 812.50
0.150 OH Pekerja @ Rp. 20,000.00 3,000.00
0.008 OH Mandor @ Rp. 32,500.00 243.75
JUMLAH 11,556.25 57,800.00 69,356.25
DIBULATKAN 11,556.00 57,800.00 69,356.00
1.000 m2 Pasang rangka langit-langit (60 x 120) m, kayu kelas II

0.013 m3 Kayu kls. II @ Rp. 2,892,857.14 37,607.14
0.120 kg Paku @ Rp. 25,975.00 3,117.00
0.270 OH Tukang kayu @ Rp. 140,352.00 37,895.04
0.170 OH Pekerja @ Rp. 87,720.00 14,912.40
0.009 OH Mandor @ Rp. 175,440.00 1,491.24
JUMLAH 58,561.87 40,724.14 99,286.01
DIBULATKAN 58,561.00 40,724.00 99,286.00
1.000 m2 Langit-langit tripleks t; 4 mm

0.336 Lbr Tripleks 4 mm @ Rp. 95,333.33 32,032.00
0.020 Kg Paku Tripleks @ Rp. 35,375.00 707.50
0.800 OH Tukang kayu @ Rp. 140,352.00 112,281.60
0.280 OH Pekerja @ Rp. 87,720.00 24,561.60
0.014 OH Mandor @ Rp. 175,440.00 2,456.16
JUMLAH 151,931.04 32,739.50 184,670.54
DIBULATKAN 151,931.00 32,739.00 184,670.00
(1) (2) (3) (4) (5)
1.000 m2 Langit-langit tripleks t; 4 mm, rangka 60 x 120 kayu kls. II

0.336 Lbr Tripleks 4 mm @ Rp. 95,333.33 32,032.00
0.017 M3 Kayu Matoa @ Rp. 2,892,857.14 49,178.57
0.200 Kg Paku @ Rp. 25,975.00 5,195.00
0.020 Kg Paku Tripleks @ Rp. 35,375.00 707.50
0.800 OH Tukang kayu @ Rp. 140,352.00 112,281.60
0.280 OH Pekerja @ Rp. 87,720.00 24,561.60
0.014 OH Mandor @ Rp. 175,440.00 2,456.16
JUMLAH 151,931.04 87,113.07 239,044.11
DIBULATKAN 151,931.00 87,113.00 239,044.00
6.13 1.000 m2 Langit2 gypsum t; 9 mm, rangka 60 x 120 kayu kamper

0.013 m3 Kayu kamper @ Rp. 4,750,000.00 61,750.00
0.360 lbr Gypsum board 9 mm @ Rp. 42,000.00 15,120.00
0.050 roll Kasa gypsum @ Rp. 10,000.00 500.00
0.450 kg Tepung gypsum @ Rp. 3,500.00 1,575.00
0.003 kg Alkasit @ Rp. 300,000.00 900.00
0.050 kg Paku gypsum @ Rp. 20,000.00 1,000.00
0.120 kg Paku usuk @ Rp. 8,000.00 960.00
0.370 OH Tukang kayu @ Rp. 30,000.00 11,100.00
0.240 OH Pekerja @ Rp. 20,000.00 4,800.00
0.012 OH Mandor @ Rp. 32,500.00 390.00
JUMLAH #REF! #REF! #REF!
DIBULATKAN #REF! #REF! #REF!
1.000 m2 Langit-langit gypsum board tebal 9 mm, rangka hollow

4.500 m1 Rangka hollow 4x4 cm @ Rp. 9,500.00 42,750.00
0.360 lbr Gypsum board 9 mm @ Rp. 42,000.00 15,120.00
0.003 kg Alkasit @ Rp. 300,000.00 900.00
0.150 kg Paku skrup @ Rp. 10,000.00 1,500.00
5.000 m1 Kawat penggantung @ Rp. 500.00 2,500.00
0.370 OH Tukang kayu @ Rp. 30,000.00 11,100.00
0.240 OH Pekerja @ Rp. 20,000.00 4,800.00
0.012 OH Mandor @ Rp. 32,500.00 390.00
JUMLAH ( BELUM PPN ) 17,492.50 64,845.00 82,337.50
JASA 10 % 1,749.25 6,484.50 8,233.75
JUMLAH 19,241.75 71,329.50 90,571.25
DIBULATKAN 19,241.00 71,329.00 90,571.00
6.13 1.000 m2 Langit2 kalsiboard t; 3.5 mm, rangka 60 x 120 ky kamper

0.013 m3 Kayu kamper @ Rp. 4,750,000.00 61,750.00
0.360 lbr Kalsiboard 3.5 mm @ Rp. 46,200.00 16,632.00
0.003 kg Alkasit @ Rp. 300,000.00 900.00
0.050 kg Paku gypsum @ Rp. 20,000.00 1,000.00
0.120 kg Paku usuk @ Rp. 8,000.00 960.00
(1) (2) (3) (4) (5)
0.370 OH Tukang kayu @ Rp. 30,000.00 11,100.00
0.240 OH Pekerja @ Rp. 20,000.00 4,800.00
0.012 OH Mandor @ Rp. 32,500.00 390.00
JUMLAH ( BELUM PPN ) 17,492.50 83,317.00 100,809.50
JASA 10 % 1,749.25 8,331.70 10,080.95
JUMLAH 19,241.75 91,648.70 110,890.45
DIBULATKAN 19,241.00 91,648.00 110,890.00
1.000 m2 Langit-langit kalsiboard tebal 3.5 mm, rangka hollow

4.500 m1 Rangka hollow 4x4 cm @ Rp. 9,500.00 42,750.00
0.360 lbr Kalsiboard 3.5 mm @ Rp. 46,200.00 16,632.00
0.003 kg Alkasit @ Rp. 300,000.00 900.00
0.150 kg Paku skrup @ Rp. 10,000.00 1,500.00
5.000 m1 Kawat penggantung @ Rp. 500.00 2,500.00
0.370 OH Tukang kayu @ Rp. 30,000.00 11,100.00
0.240 OH Pekerja @ Rp. 20,000.00 4,800.00
0.012 OH Mandor @ Rp. 32,500.00 390.00
JUMLAH ( BELUM PPN ) 17,492.50 66,357.00 83,849.50
JASA 10 % 1,749.25 6,635.70 8,384.95
JUMLAH 19,241.75 72,992.70 92,234.45
DIBULATKAN 19,241.00 72,992.00 92,234.00
1.000 m1 Pasang list profil cornees gypsum lebar sampai 5 cm

1.100 m1 List profil cornees gypsum @ Rp. 4,000.00 4,400.00
0.004 kg Alkasit @ Rp. 300,000.00 1,050.00
0.038 OH Tukang kayu @ Rp. 30,000.00 1,125.00
0.113 OH Pekerja @ Rp. 20,000.00 2,250.00
0.007 OH Mandor @ Rp. 32,500.00 211.25
JUMLAH ( BELUM PPN ) 3,706.50 7,900.00 11,606.50
JASA 10 % 370.65 790.00 1,160.65
JUMLAH 4,077.15 8,690.00 12,767.15
DIBULATKAN 4,077.00 8,690.00 12,767.00
1.000 m1 Pasang list profil cornees gypsum lebar 5 - 10 cm

0.004 kg Alkasit @ Rp. 300,000.00 1,320.00
0.038 OH Tukang kayu @ Rp. 30,000.00 1,125.00
0.113 OH Pekerja @ Rp. 20,000.00 2,250.00
0.007 OH Mandor @ Rp. 32,500.00 211.25
JUMLAH ( BELUM PPN ) 3,706.50 13,182.50 16,889.00
JASA 10 % 370.65 1,318.25 1,688.90
JUMLAH 4,077.15 14,500.75 18,577.90
DIBULATKAN 4,077.00 14,500.00 18,577.00
1.000 m1 Pasang list profil cornees gypsum lebar lebih dari 10 cm

(1) (2) (3) (4) (5)
0.005 kg Alkasit @ Rp. 300,000.00 1,590.00
0.040 OH Tukang kayu @ Rp. 30,000.00 1,200.00
0.113 OH Pekerja @ Rp. 20,000.00 2,250.00
0.007 OH Mandor @ Rp. 32,500.00 211.25
JUMLAH ( BELUM PPN ) 3,791.25 21,765.00 25,556.25
JASA 10 % 379.13 2,176.50 2,555.63
JUMLAH 4,170.38 23,941.50 28,111.88
DIBULATKAN 4,170.00 23,941.00 28,111.00
SNI 1.000 m1 List langit-langit kayu profil

6.19 1.100 m1 List kayu profil @ Rp. 14,300.00 15,730.00
03-2838-2002 0.010 kg Paku @ Rp. 25,975.00 259.75
0.050 OH Tukang kayu @ Rp. 140,352.00 7,017.60
0.050 OH Pekerja @ Rp. 87,720.00 4,386.00
0.003 OH Mandor @ Rp. 175,440.00 526.32
JUMLAH 12,719.40 15,989.75 28,709.15
DIBULATKAN 12,719.00 15,989.00 28,709.00
PEKERJAAN LISPLANK
SNI 1.000 m1 Pasang lisplank ukuran 2 x (2 x 20) cm, kayu kelas I
0.009 m3 Kayu kls. I papan @ Rp. 4,542,857.14 39,068.57
03-3434-2002 0.060 kg Paku biasa 2" - 5" @ Rp. 25,975.00 1,558.50
0.100 OH Tukang kayu @ Rp. 140,352.00 14,035.20
0.100 OH Pekerja @ Rp. 87,720.00 8,772.00
0.005 OH Mandor @ Rp. 175,440.00 877.20
JUMLAH ( BELUM PPN ) 25,263.36 40,627.07 65,890.43
DIBULATKAN 25,263.00 40,627.00 65,890.00
AK 1.000 m2 Membuat listplank asbes plat ram kayu kamper

0.025 m3 Ram kayu kamper @ Rp. 4,750,000.00 118,750.00
1.000 m2 Asbes plat @ Rp. 10,000.00 10,000.00
0.300 kg Paku reng @ Rp. 8,000.00 2,400.00
1.800 OH Tukang kayu @ Rp. 30,000.00 54,000.00
0.180 OH Kep. Tk. Kayu @ Rp. 32,500.00 5,850.00
0.600 OH Pekerja @ Rp. 20,000.00 12,000.00
0.030 OH Mandor @ Rp. 32,500.00 975.00
JUMLAH ( BELUM PPN ) 72,825.00 131,150.00 203,975.00
JASA 10 % 7,282.50 13,115.00 20,397.50
JUMLAH 80,107.50 144,265.00 224,372.50
DIBULATKAN 80,107.00 144,265.00 224,372.00
PEKERJAAN TALANG
SNI 1.000 m1 Pasang talang datar, seng BJLS 30, papan kayu kelas II
6.18 0.500 lbr Seng plat 3' x 6' BJLS 30 @ Rp. 83,250.00 41,625.00
0.015 kg Paku biasa 1/2" - 1" @ Rp. 25,975.00 389.63
0.010 m3 Kayu kls. II papan @ Rp. 2,892,857.14 27,771.43
0.400 OH Tukang kayu @ Rp. 140,352.00 56,140.80
0.150 OH Pekerja @ Rp. 87,720.00 13,158.00
(1) (2) (3) (4) (5)
0.001 OH Mandor @ Rp. 175,440.00 219.30
JUMLAH ( BELUM PPN ) 73,465.50 69,786.05 143,251.55
DIBULATKAN 73,465.00 69,786.00 143,251.00
SNI 1.000 m1 Pasang talang miring, seng BJLS 28, papan kayu kamper
0.015 kg Paku biasa 1/2" - 1" @ Rp. 8,000.00 120.00
0.019 m3 Kayu kamper papan @ Rp. 5,500,000.00 104,500.00
0.250 kg Flincoat @ Rp. 35,000.00 8,750.00
0.400 OH Tukang kayu @ Rp. 30,000.00 12,000.00
0.040 OH Pekerja @ Rp. 20,000.00 800.00
0.001 OH Mandor @ Rp. 32,500.00 40.63
JUMLAH ( BELUM PPN ) 13,653.13 135,370.00 149,023.13
JASA 10 % 1,365.31 13,537.00 14,902.31
JUMLAH 15,018.44 148,907.00 163,925.44
DIBULATKAN 15,018.00 148,907.00 163,925.00
H.18 10.000 m1 Pasang talang torong

10.000 m1 Seng BJLS 0,30 ( 60 cm ) @ Rp. 20,000.00 200,000.00
225.000 bh Paku sumbat @ Rp. 400.00 90,000.00
3.750 OH Tukang besi @ Rp. 25,000.00 93,750.00
0.375 OH Kep. Tk. Besi @ Rp. 27,000.00 10,125.00
2.250 OH Pekerja @ Rp. 20,000.00 45,000.00
0.110 OH Mandor @ Rp. 32,500.00 3,575.00
JUMLAH ( BELUM PPN ) 152,450.00 290,000.00 442,450.00
TIAP 1M1 ( BELUM PPN ) 15,245.00 29,000.00 44,245.00

JASA 10 % 1,524.50 2,900.00 4,424.50
JUMLAH 16,769.50 31,900.00 48,669.50
DIBULATKAN 16,769.00 31,900.00 48,669.00
SNI 1.000 m1 Pasang talang ½ lingkaran D - 10 cm, seng BJLS 28

0.100 kg Paku biasa 1/2" - 1" @ Rp. 8,000.00 800.00
0.019 m3 Kayu bengkirai papan @ Rp. 6,000,000.00 114,000.00
0.500 kg Besi strip @ Rp. 8,800.00 4,400.00
0.250 OH Tukang kayu @ Rp. 30,000.00 7,500.00
0.150 OH Pekerja @ Rp. 20,000.00 3,000.00
0.001 OH Mandor @ Rp. 32,500.00 40.63
JUMLAH ( BELUM PPN ) 11,353.13 132,400.00 143,753.13
JASA 10 % 1,135.31 13,240.00 14,375.31
JUMLAH 12,488.44 145,640.00 158,128.44
DIBULATKAN 12,488.00 145,640.00 158,128.00
SNI 1.000 m2 Pasang dinding pemisah teakwood rangkap, rangka kayu kamper
03-3434-2002 0.020 m3 Kayu kamper balok @ Rp. 4,750,000.00 92,625.00
6.56 0.007 m3 Kayu kamper papan @ Rp. 5,500,000.00 38,500.00
0.100 kg Paku biasa 2" - 5" @ Rp. 8,000.00 800.00
0.560 kg Lem kayu @ Rp. 11,000.00 6,160.00
1.000 lbr Teakwood 4' x 8' x 4 mm @ Rp. 69,500.00
0.450 OH Tukang kayu @ Rp. 30,000.00 13,500.00
(1) (2) (3) (4) (5)
0.150 OH Pekerja @ Rp. 20,000.00 3,000.00
0.075 OH Mandor @ Rp. 32,500.00 2,437.50
JUMLAH ( BELUM PPN ) 20,400.00 138,085.00 158,485.00
JASA 10 % 2,040.00 13,808.50 15,848.50
JUMLAH 22,440.00 151,893.50 174,333.50
DIBULATKAN 22,440.00 151,893.00 174,333.00
SNI 1.000 m2 Pas. dinding pemisah plywoodwood rangkap, rangka ky kamper

03-3434-2002 0.020 m3 Kayu kamper balok @ Rp. 4,750,000.00 92,625.00
6.57 0.007 m3 Kayu kamper papan @ Rp. 5,500,000.00 38,500.00
0.100 kg Paku biasa 2" - 5" @ Rp. 8,000.00 800.00
0.560 kg Lem kayu @ Rp. 11,000.00 6,160.00
1.000 lbr Plywood 4' x 8' x 4 mm @ Rp. 41,250.00 41,250.00
0.600 OH Tukang kayu @ Rp. 30,000.00 18,000.00
0.200 OH Pekerja @ Rp. 20,000.00 4,000.00
0.010 OH Mandor @ Rp. 32,500.00 325.00
JUMLAH ( BELUM PPN ) 24,275.00 179,335.00 203,610.00
JASA 10 % 2,427.50 17,933.50 20,361.00
JUMLAH 26,702.50 197,268.50 223,971.00
DIBULATKAN 26,702.00 197,268.00 223,971.00
SNI 1.000 m2 Pasang plywood tebal 4 mm, untuk dinding

03-3434-2002 0.400 lbr Plywood 4' x 8' x 4 mm @ Rp. 41,250.00 16,500.00
6.59 0.050 kg Paku biasa 2" - 5" @ Rp. 8,000.00 400.00
0.075 OH Tukang kayu @ Rp. 30,000.00 2,250.00
0.025 OH Pekerja @ Rp. 20,000.00 500.00
0.001 OH Mandor @ Rp. 32,500.00 42.25
JUMLAH ( BELUM PPN ) 3,036.00 16,900.00 19,936.00
JASA 10 % 303.60 1,690.00 1,993.60
JUMLAH 3,339.60 18,590.00 21,929.60
DIBULATKAN 3,339.00 18,590.00 21,929.00
PEKERJAAN ATAP
SNI 1.000 m2 Pasang atap Superdek 6 kaki

6.21 0.870 Lbr Superdeks @ Rp. 138,600.00 120,582.00
03-3436-2002 0.025 Kg Paku Ardeks @ Rp. 45,475.00 1,136.88
0.067 OH Tukang kayu @ Rp. 140,352.00 9,403.58
0.140 OH Pekerja @ Rp. 87,720.00 12,280.80
0.007 OH Mandor @ Rp. 175,440.00 1,228.08
JUMLAH 24,017.74 121,718.88 145,736.61
DIBULATKAN 24,017.00 121,718.00 145,736.00
SNI 1.000 m2 Pasang atap Seng gelombang BJLS 30
6.21 0.870 Lbr Seng gelombang BJLS 30 @ Rp. 83,250.00 72,427.50
03-3436-2002 0.025 Kg Paku seng @ Rp. 35,375.00 884.38
0.067 OH Tukang kayu @ Rp. 140,352.00 9,403.58
0.140 OH Pekerja @ Rp. 87,720.00 12,280.80
0.007 OH Mandor @ Rp. 175,440.00 1,228.08
JUMLAH 24,017.74 73,311.88 97,329.61
DIBULATKAN 24,017.00 73,311.00 97,329.00
(1) (2) (3) (4) (5)
SNI 1.000 m2 Pasang atap Seng plastik/fiber
6.21 0.870 Lbr Seng plastik/fiber @ Rp. 138,600.00 120,582.00
03-3436-2002 0.025 Kg Paku seng @ Rp. 35,375.00 884.38
0.067 OH Tukang kayu @ Rp. 140,352.00 9,403.58
0.140 OH Pekerja @ Rp. 87,720.00 12,280.80
0.007 OH Mandor @ Rp. 175,440.00 1,228.08
JUMLAH 24,017.74 121,466.38 145,484.11
DIBULATKAN 24,017.00 121,466.00 145,484.00
(1) (2) (3) (4) (5)
SNI 1.000 m1 Pasang nok Seng plat BJLS 30
6.22 0.380 Lbr Seng Plat BJLS 30 @ Rp. 41,800.00 15,884.00
03-3436-2002 0.004 M3 Kayu Matoa @ Rp. 2,892,857.14 11,571.43
0.020 Kg Paku Seng @ Rp. 35,375.00 707.50
0.125 OH Tukang kayu @ Rp. 140,352.00 17,544.00
0.084 OH Pekerja @ Rp. 87,720.00 7,368.48
0.004 OH Mandor @ Rp. 175,440.00 701.76
JUMLAH 27,666.89 28,162.93 55,829.82
DIBULATKAN 27,666.00 28,162.00 55,829.00
PEKERJAAN BESI DAN ALUMUNIUM
1.000 m2 Pasang teralis pengaman

6.177 kg Besi Strip @ Rp. 42,000.00 259,434.00
27.080 cm Pengelasan @ Rp. 1,000.00 27,080.00
1.670 OH Tukang besi @ Rp. 140,352.00 234,387.84
0.167 OH Kep. Tukang @ Rp. 157,896.00 26,368.63
1.670 OH Pekerja @ Rp. 87,720.00 146,492.40
0.083 OH Mandor @ Rp. 175,440.00 14,561.52
JUMLAH 421,810.39 286,514.00 708,324.39
DIBULATKAN 421,810.00 286,514.00 708,324.00
1.000 m2 Pasang has nyamuk besi

1.000 m2 Has Nyamuk besi @ Rp. 47,250.00 47,250.00
0.100 Kg Paku @ Rp. 25,975.00 2,597.50
0.025 H/O Tukang @ Rp. 140,352.00 3,508.80
JUMLAH 3,508.80 49,847.50 53,356.30
DIBULATKAN 3,508.00 49,847.00 53,356.00
PEKERJAAN KUNCI DAN KACA
6.1 1.000 bh Pasang kunci tanam besar

1.000 bh Kunci tanam antik @ Rp. 223,500.00 223,500.00
0.600 OH Tukang kayu @ Rp. 140,352.00 84,211.20
0.060 OH Pekerja @ Rp. 87,720.00 5,263.20
0.003 OH Mandor @ Rp. 175,440.00 526.32
JUMLAH 99,474.48 223,500.00 322,974.48
DIBULATKAN 99,474.00 223,500.00 322,974.00
6.2 1.000 bh Pasang kunci tanam kecil

1.000 bh Kunci tanam biasa @ Rp. 147,125.00 147,125.00
0.500 OH Tukang kayu @ Rp. 140,352.00 70,176.00
0.010 OH Pekerja @ Rp. 87,720.00 877.20
0.005 OH Mandor @ Rp. 175,440.00 877.20
JUMLAH 73,509.36 147,125.00 220,634.36
DIBULATKAN 73,509.00 147,125.00 220,634.00
6.5 1.000 bh Pasang engsel pintu

1.000 bh Engsel pintu @ Rp. 37,257.00 37,257.00
(1) (2) (3) (4) (5)
0.150 OH Tukang kayu @ Rp. 140,352.00 21,052.80
0.015 OH Pekerja @ Rp. 87,720.00 1,315.80
0.001 OH Mandor @ Rp. 175,440.00 131.58
JUMLAH 24,868.62 37,257.00 62,125.62
DIBULATKAN 24,868.00 37,257.00 62,125.00
6.6 1.000 bh Pasang engsel jendela kupu-kupu

1.000 bh Engsel jendela @ Rp. 15,812.00 15,812.00
0.100 OH Tukang kayu @ Rp. 140,352.00 14,035.20
0.010 OH Pekerja @ Rp. 87,720.00 877.20
0.005 OH Mandor @ Rp. 175,440.00 877.20
JUMLAH 17,368.56 15,812.00 33,180.56
DIBULATKAN 17,368.00 15,812.00 33,180.00
6.7 1.000 bh Pasang engsel angin

1.000 bh Engsel angin @ Rp. 14,231.00 14,231.00
0.200 OH Tukang kayu @ Rp. 140,352.00 28,070.40
0.020 OH Pekerja @ Rp. 87,720.00 1,754.40
0.010 OH Mandor @ Rp. 175,440.00 1,754.40
JUMLAH 34,737.12 14,231.00 48,968.12
DIBULATKAN 34,737.00 14,231.00 48,968.00
6.9 1.000 bh Pasang kait angin

1.000 bh Kait angin @ Rp. 29,575.00 29,575.00
0.150 OH Tukang kayu @ Rp. 140,352.00 21,052.80
0.015 OH Pekerja @ Rp. 87,720.00 1,315.80
0.001 OH Mandor @ Rp. 175,440.00 131.58
JUMLAH 24,868.62 29,575.00 54,443.62
DIBULATKAN 24,868.00 29,575.00 54,443.00
1.000 bh Pasang Tarikan jendela

1.000 bh Tarikan jendela @ Rp. 11,687.00 11,687.00
0.150 OH Tukang kayu @ Rp. 140,352.00 21,052.80
0.015 OH Pekerja @ Rp. 87,720.00 1,315.80
0.001 OH Mandor @ Rp. 175,440.00 131.58
JUMLAH 24,868.62 11,687.00 36,555.62
DIBULATKAN 24,868.00 11,687.00 36,555.00
6.10 1.000 bh Pasang door closer

1.000 bh Door closer @ Rp. 500,000.00 500,000.00
0.500 OH Tukang kayu @ Rp. 140,352.00 70,176.00
0.050 OH Pekerja @ Rp. 87,720.00 4,386.00
0.003 OH Mandor @ Rp. 175,440.00 438.60
JUMLAH 82,895.40 500,000.00 582,895.40
DIBULATKAN 82,895.00 500,000.00 582,895.00
(1) (2) (3) (4) (5)
6.11 1.000 bh Pasang kunci selot
1.000 bh Kunci selot @ Rp. 17,825.00 17,825.00
0.200 OH Tukang kayu @ Rp. 140,352.00 28,070.40
0.020 OH Pekerja @ Rp. 87,720.00 1,754.40
0.001 OH Mandor @ Rp. 175,440.00 175.44
JUMLAH 33,158.16 17,825.00 50,983.16
DIBULATKAN 33,158.00 17,825.00 50,983.00
6.16 1.000 m2 Pasang kaca, tebal 3 mm

1.100 m2 Kaca polos @ Rp. 341,000.00 375,100.00
0.150 OH Tukang kayu @ Rp. 140,352.00 21,052.80
0.015 OH Pekerja @ Rp. 87,720.00 1,315.80
0.001 OH Mandor @ Rp. 175,440.00 131.58
JUMLAH 24,868.62 375,100.00 399,968.62
DIBULATKAN 24,868.00 375,100.00 399,968.00
6.17 1.000 m2 Pasang kaca, tebal 5 mm

1.100 m2 Kaca polos @ Rp. 357,500.00 393,250.00
0.150 OH Tukang kayu @ Rp. 140,352.00 21,052.80
0.015 OH Pekerja @ Rp. 87,720.00 1,315.80
0.001 OH Mandor @ Rp. 175,440.00 131.58
JUMLAH 24,868.62 393,250.00 418,118.62
DIBULATKAN 24,868.00 393,250.00 418,118.00
ANJALISA PEKERJAAN LISTRIK
(1) (2) (3) (4) (5)
23. 1.0000 bh Pasang MCB Ampere + box tutup panel ukuran 30 x 30

1.0000 bh MCB 10 Ampere + box @ Rp. 103,824.00 103,824.00
0.0500 org Tukang listrik @ Rp. 140,352.00 7,017.60
0.1000 org Pekerja @ Rp. 87,720.00 8,772.00
0.0250 org Mandor @ Rp. 175,440.00 4,386.00
JUMLAH 20,175.60 103,824.00 123,999.60
DIBULATKAN 20,175.00 103,824.00 123,999.00
1.0000 TITIK PASANG LAMPU XL 8 WATT

1.0000 Bh Fitting @ Rp. 29,575.00 29,575.00
1.0000 Bh Lampu Pijar XL-8 Watt @ Rp. 55,000.00 55,000.00
10.0000 M1 Kabel NYY 3x2½ @ Rp. 14,300.00 143,000.00
10.0000 M1 Pipa Paralon instalasi 5/8" @ Rp. 5,859.00 58,590.00
1.0000 Bh Saklar @ Rp. 29,575.00 29,575.00
4.0000 Bh Isolator @ Rp. 17,825.00 71,300.00
1.0000 H/O Tukang Listrik @ Rp. 140,352.00 140,352.00
1.0000 TTK Instalasi @ Rp. 60,000.00 60,000.00
JUMLAH 447,040.00 140,352.00 587,392.00
DIBULATKAN 447,040.00 140,352.00 587,392.00
1.000 TITIK PASANG LAMPU XL 18 WATT

1.000 Bh Fitting @ Rp. 29,575.00 29,575.00
1.000 Bh Lampu Pijar XL 18 Watt @ Rp. 70,700.00 70,700.00
10.000 M1 Kabel NYY 3x2½ @ Rp. 14,300.00 143,000.00
1.000 Bh Saklar @ Rp. 29,575.00 29,575.00
4.000 Bh Isolator @ Rp. 17,825.00 71,300.00
1.000 TTK Instalasi @ Rp. 60,000.00 60,000.00
JUMLAH 462,740.00 140,352.00 603,092.00
DIBULATKAN 462,740.00 140,352.00 603,092.00
1.000 TITIK PASANG LAMPU TL 40 WATT

1.000 Bh Lampu Pijar TL 40 Watt @ Rp. 158,950.00 158,950.00
10.000 M1 Kabel NYY 3x2½ @ Rp. 14,300.00 143,000.00
1.000 Bh Saklar @ Rp. 29,575.00 29,575.00
4.000 Bh Isolator @ Rp. 17,825.00 71,300.00
1.000 TTK Instalasi @ Rp. 60,000.00 60,000.00
JUMLAH 521,415.00 140,352.00 661,767.00
DIBULATKAN 521,415.00 140,352.00 661,767.00
1.000 TITIK PASANG STOP KONTAK

1.000 Bh Stop Kontak @ Rp. 35,450.00 35,450.00
5.000 M1 Kabel NYY 2x2½ @ Rp. 14,300.00 71,500.00
4.000 Bh Isolator @ Rp. 17,825.00 71,300.00
1.000 TTK Instalasi @ Rp. 60,000.00 60,000.00
JUMLAH 255,827.00 116,492.16 372,319.16
DIBULATKAN 255,827.00 116,492.00 372,319.00
ANJALISA PEKERJAAN LISTRIK
(1) (2) (3) (4) (5)
1.000 TITIK PASANG SAKLAR TUNGGAL

1.000 Bh Saklar Tunggal @ Rp. 29,575.00 29,575.00
5.000 M1 Kabel NYY 2x2½ @ Rp. 14,300.00 71,500.00
4.000 Bh Isolator @ Rp. 17,825.00 71,300.00
1.000 TTK Instalasi @ Rp. 60,000.00 60,000.00
JUMLAH 249,952.00 116,492.16 366,444.16
DIBULATKAN 249,952.00 116,492.00 366,444.00
1.000 TITIK PASANG SAKLAR GANDA

1.000 Bh Saklar Ganda @ Rp. 34,375.00 34,375.00
5.000 M1 Kabel NYY 2x2½ @ Rp. 14,300.00 71,500.00
4.000 Bh Isolator @ Rp. 17,825.00 71,300.00
1.000 TTK Instalasi @ Rp. 60,000.00 60,000.00
JUMLAH 254,752.00 116,492.16 371,244.16
DIBULATKAN 254,752.00 116,492.00 371,244.00
DAFTAR HARGA BAHAN BANGUNAN DAN UPAH
KAB. KEPULAUAN YAPEN DISTRIK YAPEN SELATAN
1687
1.25 A. DAFTAR HARGA UPAH
UPAH TENAGA KERJA
NO. TENAGA KERJA
(Rp. / HARI)
1 Mandor Rp 175,440.00
2 Mekanik Rp 157,896.00
3 Mekanik Pembantu Rp 140,352.00
4 Kepala Tukang Rp 157,896.00
5 Tukang Rp 140,352.00
6 Operator Terampil Rp 175,440.00
7 Operator Kurang Terampil Rp 157,896.00
8 Pembantu Opearator Rp 140,352.00
9 Sopir Truck Rp 140,352.00
10 Sopir Pribadi Rp 122,808.00
11 Pembantu Sopir Rp 122,808.00
12 Buruh Tak Terampil Rp 87,720.00
13 Buruh Kurang Terampil Rp 96,492.00
14 Buruh Terampil Rp 105,264.00
B. DAFTAR HARGA BAHAN BANGUNAN
NO JENIS BAHAN BANGUNAN SAT. HARGA SATUAN
BAHAN DASAR
1 Batu
Batu Karang/Gunung M3 Rp 319,706.95
Batu Kali M 3
Rp 319,506.94
Batu Pecah 7-10 Cm M3 Rp 658,506.94
Batu Pecah 5-7 Cm M 3
Rp 658,506.94
Rp 658,506.94
Batu Pecah 2-3 Cm M3 Rp 713,506.94
Rp 768,506.94
Batu Pecah 0,5-1 Cm M 3
Rp 933,506.94
2 Kerikil
Koral/Kerikil Beton (Sudah Diayak) M3 Rp 319,506.94
3 Pasir
Pasir Beton M3 Rp 319,706.94
Pasir Pasang M 3
Rp 392,606.94
Pasir Plester Halus M 3
Rp 571,267.36
Pasir Urug/Timbunan M3 Rp 319,706.94
4 Tanah Urug/Timbunan M 3
Rp 319,706.94
5 Batu Merah Bh
6 Batu Tela Bh Rp 2,866.67
8 Kanstin 15x20x40 bh Rp -
9 Paving Block 10x20 Tebal 7 cm Bh Rp 4,950.00
10 Paving Block Segi enam Tebal 7 cm Bh Rp 8,800.00
11 Batu tempel hitam M2 Rp 350,000.00
12 Semen
Semen PC (Tonasa) kg Rp 2,475.00
Semen Warna/Tile Grout Kg Rp 17,750.00
Floor Hardener Ex. Sika Kg Rp 60,000.00
BAHAN KAYU
1 Balok/Papan Kayu Besi (Klas I) M3 Rp 4,542,857.14
2 Balok/Papan Kayu Matoa (Klas II) M3 Rp 2,892,857.14
3 Balok/Papan Kayu Tinang (Klas III) M3 Rp 2,122,857.14
4 Kayu Bakar M3 Rp 252,857.00
5 Kayu Perancah M3 Rp 2,122,857.14
Sewa Scafolding Unit Rp 75,000.00
BAHAN KERAMIK
Homogenous Tile uk. 40x40 Ex. Indogress M2 Rp 210,000.00
Homogenous Tile uk. 30x30 Ex. Indogress M2 Rp 203,500.00
Keramik anti slip 30 x 30 cm Ex. Roman M2 Rp 192,500.00
Keramik 20 x 20 cm Ex. Roman M2 Rp 103,446.50
Keramik 20 x 25 cm Ex. Roman M2 Rp 100,773.80
BAHAN KACA
1 Kaca Bening 5 mm M2 Rp 357,500.00
Kaca Bening 3 mm M2 Rp 341,000.00
Kaca Bening 2 mm M2 Rp 302,500.00
2 Kaca Ryben 5 mm M2 Rp 385,000.00
Kaca Ryben 3 mm M2 Rp 357,500.00
3 Kaca Buram 5 mm M2 Rp 477,000.00
Kaca Buram 3 mm M2 Rp 385,000.00
4 Kaca Nako Bening Lbr Rp 18,562.00
5 Kaca Nako Buram Lbr Rp 25,437.00
6 Kaca Nako Ryben Lbr Rp 24,750.00
7 Stang Kaca Louver 4 klip tanpa terali Set Rp 112,750.00
13 Kaca Louver 8 klip (lengkap tralis) Set Rp 391,680.00
BAHAN BESI
1 Besi Beton
Besi Beton Polos Kg Rp 16,592.57
Besi Beton Ulir Kg Rp 19,002.03
2 Paku
Paku Seng Kg Rp 35,375.00
Paku Campur Kg Rp 25,975.00
Paku Tripleks Kg Rp 35,375.00
3 Kawat
Kawat Ikat / Beton Kg Rp 31,850.00
Kawat Nyamuk Besi M2 Rp 47,250.00
5 Besi Baja
Segala ukuran Kg Rp 42,000.00
BAHAN LANGIT-LANGIT
2 Tripleks
122x244x0,3 cm Lbr Rp 77,375.00
122x244x0,4 cm Lbr Rp 95,333.33
122x244x0,6 cm Lbr Rp 152,278.00
122x244x0,9 cm Lbr Rp 162,140.00
BAHAN ATAP
4 Seng Gelombang
BWG 34" BJLS 0,20 mm Lbr Rp 65,458.33
BWG 32" BJLS 0,30 mm Lbr Rp 83,250.00
5 Seng Plat
BJLS 0,30 mm Lbr Rp 83,250.00
BJLS 0,20 mm Lbr Rp 71,333.33
6 Seng Super Dek
180x70 cm - 10 kaki Lbr Rp 231,000.00
180x70 cm - 8 kaki Lbr Rp 184,800.00
180x70 cm - 7 kaki Lbr Rp 161,700.00
180x70 cm - 6 kaki Lbr Rp 138,600.00
23 Talang Paralon f 4" M1 Rp 93,008.00
24 Talang Paralon f 12" M1 Rp 126,774.00
BAHAN PENGGANTUNG
1 Kunci Tanam
2 slag kecil Bh Rp 147,125.00
2 Slag besar Bh Rp 223,500.00
Kunci pintu bulat Bh Rp 85,437.50
2 Kunci Gembok No. 30 Bh Rp 47,565.00
3 Penggantung
Hak / Kait Angin Biasa Bh Rp 14,437.00
Hak / Kait Angin Kancing Bh Rp 29,575.00
Grendel Pintu Bh Rp 17,825.00
Grendel Jendela Bh Rp 17,825.00
Engsel Pintu Ring Nylon Bh Rp 37,257.00
Engsel H Pintu Bh Rp 26,616.00
Engsel Jendela Bh Rp 15,812.00
Engsel H Jendela Bh Rp 14,231.00
Engsel Almari Bh Rp 12,856.00
Tarikan Jendela Bh Rp 11,687.00
Expagnolet Bh Rp 75,625.00
BAHAN SANITAIR
1 Kloset Duduk INA Bh Rp 1,455,300.00
2 Kloset Jongkok Teraso Bh Rp 226,875.00
3 Wasthafel INA Set Rp 2,000,000.00
4 Wasthafel + Cermin INA Set Rp 2,500,000.00
5 Wasthafel Logam 1 Lubang Set Rp 680,625.00
6 Wasthafel Logam 2 Lubang Set Rp 983,125.00
7 Urinoir Porselin Bh Rp 1,629,477.00
8 Bak Air Viber Glass 200-300 ltr Bh Rp 562,500.00
9 Bak Air Viber Glass 300-500 ltr Bh Rp 656,250.00
10 Bak Air Viber Glass 750 ltr Bh Rp 906,250.00
11 Reservoir Viber Glass 650 ltr Bh Rp 1,925,000.00
12 Reservoir Viber Glass 1.100 ltr Bh Rp 2,812,500.00
13 Floor Drain dari Besi Bh Rp 67,500.00
14 Kran Air 1/2" Bh Rp 35,856.00
15 Kran Air 3/4" Bh Rp 39,468.00
16 Kran Air Aluminium Besar Bh Rp 65,868.00
17 Kran Air Wastafel Bh Rp 88,968.00
18 Penyambungan Air PDAM Ls Rp 907,500.00
BAHAN FINISHING/CAT
1 Cat Tembok ex. Mowilex Kg Rp 68,640.00
2 Cat Tembok ex. Altex Bintang Kg Rp 30,000.00
3 Cat Alkali resisting primer Kg Rp 70,562.50
4 Cat ICI ex. Dulux Weathershield Kg Rp 141,125.00
5 Cat Kilat Kg Rp 50,062.50
6 Cat Besi Kg Rp 51,825.00
7 Cat Aluminium Kg Rp 127,516.00
8 Vernis Kg Rp 70,625.00
9 Cat Atap Kg Rp 35,375.00
10 Meni Kayu Kg Rp 49,475.00
11 Meni Besi Kg Rp 41,250.00
12 Dempul Kayu Kg Rp 41,250.00
15 Plamur Tembok Kg Rp 64,750.00
16 Politur Kg Rp 58,875.00
17 Teak Oil Kg Rp 41,250.00
21 Kertas Amplas Lbr Rp 5,975.00
22 Lem Kayu Kg Rp 41,250.00
BAHAN LISTRIK
1 Kabel Listrik
Type NYY
2 x 1½ mm M1 Rp 11,950.00
2 x 2½ mm M1 Rp 14,300.00
3 x 2½ mm M1 Rp 14,300.00
5 Saklar
Tunggal Putih Bh Rp 29,575.00
6 Stop Kontak
Putih Bh Rp 35,450.00
8 Fitting Tempel Kotak Bulat Putih Bh Rp 29,575.00
9 Fitting Biasa Bh Rp 17,825.00
10 Lampu XL 18 wattt Bh Rp 70,700.00
13 Isolator Bh Rp 17,825.00
14 Instalasi Ttk Rp 60,000.00
15 Klem Kabel Dos Rp 30,750.00
PROYEK : PEMBANGUNAN GEDUNG PUSAT PELAYANAN AKADEMIK
UNIVERSITAS NEGERI MAKASSAR TAHAP III
LOKASI : JL. A.P. PETTARANI, GUNUNGSARI BARU, RAPPOCINI, MAKASAR
RENCANA ANGGARAN BIAYA
NO URAIAN PEKERJAAN Satuan Harga
1 Air ltr 625.00

2 Beton
2.1 Beton readymix K 300 m3 784,000.00
2.2 Beton readymix K 350 m3 826,000.00
3 Besi
3.1 Besi beton kg 8,575.00
3.2 Wire mesh M8 m2 59,413.58
3.3 Besi beton ulir kg 8,575.00
3.4 Besi Hollow 40x40 kg 17,150.00
3.5 Besi plat sandaran 10x100 kg 17,150.00
3.6 Besi railing sandaran 10x50 kg 17,150.00
4 Kawat
4.1 Bendrat kg 12,740.00
4.2 Anyam m2 6,125.00
5 Keramik
5.1 Keramik 40x40 dos 112,500.00
5.2 Keramik 30x30 dos 100,000.00
5.3 Keramik 20x20 dos 100,000.00
5.4 Keramik 20x25 dos 92,500.00
5.5 Keramik step nossing 10x30 bj 8,000.00
6 Marmer
6.1 Marmer Pangkep 60x60 dinding m2 325,000.00
6.2 Marmer Pangkep 60x60 lantai m2 325,000.00
7 Paku
7.1 Paku kg 14,976.91
8 Pasir
8.1 Pasir beton m3 104,187.20
8.2 Pasir pasang m3 104,187.20
8.3 pasir urug m3 78,140.40
8.4 Sirtu m3 110,698.90
9 Semen
9.1 Semen PC kg 1,237.22
9.2 Semen hardener kg 2,604.68
9.3 Semen nat ( tile grout ) kg 19,535.10
10 Batako
10.1 Batako bj 3,255.85
10.2 Batako roster bj 3,907.02
11 Batu
11.1 Batu kali m3 117,210.60
11.2 Batu pecah 2-3 cm m3 123,722.30
12 Kayu
12.1 Balok klas I m3 2,344,212.00
12.2 Papan klas I m3 2,409,329.00
12.3 Balok klas II m3 2,213,978.00
12.4 Papan klas II m3 2,279,095.00
12.5 Balok klas III m3 1,953,510.00
12.6 Papan klas III m3 2,018,627.00
12.7 Kayu begisting m3 1,953,510.00
12.8 Multipleks 9 mm lbr 240,932.90
13 Cat
13.1 Cat besi kg 2,205.00
13.2 Cat Zincromate m2 -
14 Bahan khusus
14.1 Curing compound ltr 240,932.90
14.2 Minyak begisting ltr 240,932.90
14.3 Spacer ( untuk begisting dinding ) bh 240,932.90
14.4 Skimcoat kg 240,932.90
14.5 Waterproofing membran m2 110,698.90
14.6 Screed m2 45,581.90
14.7 Mortar utama kg 1,627.93
15 Bata
15.1 Bata merah bj 520.94
15.2 Bata ringan hebel m3 1,126,524.10
15.3 Bata tempel UNM m2
16 Granite
16.1 Granite tile 60x60 m2 211,250.00
16.2 Granite tile 40x40 m2 186,250.00
16.3 Granite tile 30x30 m2 187,500.00
19 Baja
19.1 Baja WF kg 11,147.50
19.2 Baja gording kg 9,555.00
19.3 Elektroda kg 30,625.00
PROYEK : PEMBANGUNAN GEDUNG PUSAT PELAYANAN AKADEMIK
UNIVERSITAS NEGERI MAKASSAR TAHAP III
LOKASI : JL. A.P. PETTARANI, GUNUNGSARI BARU, RAPPOCINI, MAKASAR
UPAH TENAGA KERJA
NO Uraian Tenaga Kerja Satuan Harga
I Tenaga Kerja
Mandor org/ hr 98,000.00
Kepala Tukang Batu org/ hr 85,750.00
Kepala Tukang Kayu org/ hr 85,750.00
Kepala Tukang Besi org/ hr 85,750.00
Kepala Tukang Las org/ hr 85,750.00
Tukang Batu org/ hr 67,375.00
Tukang Kayu org/ hr 67,375.00
Tukang Besi org/ hr 67,375.00
Tukang Las org/ hr 67,375.00
Pekerja org/ hr 49,000.00

Rab Gudang SRG

Diunggah oleh

Informasi Dokumen

Deskripsi Asli:

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Rab Gudang SRG

Diunggah oleh

Hak Cipta:

Format Tersedia

OWNER ESTIMATE

NO. URAIAN PEKERJAAN SAT. VOLUME HARGA SATUAN TOT. HARGA

B. PEKERJAAN GUDANG SRG

II. Pekerjaan Tanah dan Galian

III. Pekerjaan Pondasi dan Sloef

IV. Pekerjaan Lantai

V. Pekerjaan Dinding dan kolom

VI. Pekerjaan Rangka Baja

VII. Pekerjaan Atap

VIII. Pekerjaan Kusen Pintu

IX. PEKERJAAN PENGECATAN

X. PEKERJAAN INSTALASI LISTRIK

XI. PEKERJAAN AKHIR

A. PEKERJAAN PERSIAPAN 24,000,000.00

NO. URAIAN PEKERJAAN SAT. VOLUME HARGA SATUAN TOT. HARGA

II. Pekerjaan Tanah dan Galian

III. Pekerjaan Pondasi dan Sloef

IV. Pekerjaan Lantai

NO. JENIS PEKERJAAN SAT. VOLUME HARGA SATUAN TOT. HARGA

I. Mobilisasai Alat Berat Ls 1.00 7,650,000.00 7,650,000.00

II. Pekerjaan Timbunan

III. Pekerjaan Aspal

III. Pekerjaan Pasangan

I MOBILISASI ALAT BERAT 7,650,000.00

II. PEKERJAAN TIMBUNAN 41,778,060.97

III. PEKERJAAN ASPAL 914,895,802.49

IV. PEKERJAAN PASANGAN 61,074,923.57

Real Cost 1,025,398,787.03

HARGA SATUAN JUMLAH HARGA

HARGA SATUAN JUMLAH HARGA

NO. ITEM PEKERJAAN VOLUME HARGA SATUAN TOTAL HARGA

Pas. Bouwplank 30.00 m' 80,747.00 2,422,410.00

Pekerjaan Galian Pondasi 16.80 m3 42,105.00 707,364.00

Urugan kembali 1/4 Galian 4.20 m3 20,175.00 84,735.00

Urugan Pasir Bawah Pondasi 0.84 m3 411,718.00 345,843.12

Urugan Tanah Bawah Lantai 8.00 m3 411,718.00 3,293,744.00

Urugan Pasir Bawah Lantai 2.00 m3 411,718.00 823,436.00

Pasangan Pondasi Camp. 1 : 3 5.99 m3 1,280,464.00 7,663,577.04

Pekerjaan Sloof 15/20 0.63 m3 7,137,831.00 4,496,833.53

Pekerjaan kolom 25/25 1.38 m3 8,760,439.00 12,045,603.63

Pasangan Rolag batu tela camp. 1 : 3 1.56 m3 2,330,342.00 3,635,333.52

Pekerjaan Saluran Air Hujan 26.00 m' 171,833.70 4,467,676.20

IV PEKERJAAN ATAP DAN PLAFOND

Pekerjaan Gording Kayu Kls II 5/10 0.98 m3 5,462,590.00 5,353,338.20

Pekerjaan Lesplank Papan Kayu Besi 6.40 m2 65,890.00 421,696.00

Pasang Atap Seng BJLS 30 60.20 m2 97,329.00 5,859,205.80

Pasang Nok seng plat BJLS 30 8.13 m' 55,829.00 453,778.11

Pekerjaan Plafond 4 mm+ Rangka ky. Kls. II 16.00 m2 239,044.00 3,824,704.00

Pek. Daun Pintu Panil 1.68 m2 668,560.00 1,123,180.80

Pas. Daun Jendela Panil Kaca 1.43 m2 850,916.00 1,216,809.88

Pas. Kunci Tanam 2 Slag 1.00 Bh 220,634.00 220,634.00

Pas. Engsel Daun Jendela Panil 4.00 Bh 33,180.00 132,720.00

Pas. Handle Jendela 2.00 Bh 36,555.00 73,110.00

Pas. Hak Angin 4.00 Bh 54,443.00 217,772.00

Pas. Grendel Jendela 4.00 Bh 50,983.00 203,932.00

Pengecatan Kusen 4.00 57,767.00 231,068.00

Pengecatan Pintu Panil 3.36 57,767.00 194,097.12

Pengecatan Daun Jendela Panil 0.57 57,767.00 33,042.72

Pengecatan Plafond 16.00 27,044.00 432,704.00

Pengecatan Lesplank 6.40 57,767.00 369,708.80

Pas. Lampu XL 18 Watt 3.00 titik 603,092.00 1,809,276.00

Pas. Stop Kontak 1.00 titik 372,319.00 372,319.00