ekotek finish 2
TRANSCRIPT
DAFTAR ANALISA PEKERJAAN
NO URAIAN
1 2
I PEKERJAAN PERSIAPAN1 1 M' Pengukuran & pemasangan bowplank
0.0120 m3 Kayu Usuk 5/7 0.0250 oh Paku Biasa 2"-5" 0.0070 m3 Kayu Papan 3/20 0.1000 Oh Pekerja 0.1000 Oh Tukang kayu 0.0100 Oh Kepala Tukang 0.0050 Oh Mandor
2 1 M3 Membersihkan lapangan dan peralatan 0.1000 oh Pekerja 0.0500 oh Mandor
II PEKERJAAN TANAH1 1 M3 Galian Tanah biasa sedalam 1 meter
0.7500 oh Pekerja 0.0250 oh Mandor
2 1 M3 Galian tanah biasa sedalam 2 meter 0.9000 oh Pekerja 0.0450 oh Mandor
3 1 M3 Galian tanah biasa sedalam 3 meter 1.0500 oh Pekerja 0.0670 oh Mandor
4 1 M3 Galian tanah keras sedalam 1 meter 1.0000 oh Pekerja 0.0320 oh Mandor
5 1 M3 Galian tanah cadas sedalam 1 meter 1.5000 oh Pekerja 0.0600 oh Mandor
6 1 M3 Galian tanah lumpur sedalam 1 meter 1.2000 oh Pekerja 0.0450 oh Mandor
7 1 M3 Pekerjaan Stripping tebing setinggi 1 meter 0.0500 oh Pekerja 0.0050 oh Mandor
8 1 M3 Membuang tanah sejauh 30 meter 0.3300 oh Pekerja 0.0100 oh Mandor
9 Mengurug kembali 1 m3 galian 0.2500 oh Pekerja 0.0083 oh Mandor
10 1 M3 Pemadatan tanah (per 20 cm) 0.5000 oh Pekerja 0.0500 oh Mandor
11 1 M3 urugan pasir 1.2000 m3 Pasir urug 0.3000 oh Pekerja 0.0100 oh Mandor
12 1 M2 Pemasangan lapisan ijuk tebal 10 cm 6.0000 m3 Ijuk 0.1500 oh Pekerja 0.0150 oh Mandor
13 1 M3 Urugan sirtu padat untuk peninggian lantai bangunan 1.2000 m3 sirtu 0.2500 oh Pekerja 0.0250 oh Mandor
III PEKERJAAN PONDASI1 1 M3 Pasang pondasi batu belah 1 Pc : 3 Ps
1.2000 m3 Batu belah 15/20 cm 136.0000 kg Semen portland 0.4850 m3 Pasir pasangan 1.5000 oh Pekerja 0.7500 oh Tukang Batu
0.0750 oh Kepala tukang 0.0750 oh Mandor
2 1 M3 Pasang pondasi batu belah 1 Pc : 4 Ps 1.2000 m3 Batu belah 15/20 cm 163.0000 kg Semen portland 0.5200 m3 Pasir pasangan 1.5000 oh Pekerja 0.7500 oh Tukang Batu 0.0750 oh Kepala tukang 0.0750 oh Mandor
3 1 M3 Pasang pondasi batu belah 1 Pc : 5 Ps 1.2000 m3 Batu belah 15/20 cm 136.0000 kg Semen Portland 0.5440 m3 Pasir pasangan 1.5000 oh Pekerja 0.7500 oh Tukang Batu 0.0750 oh Kepala Tukang 0.0750 oh Mandor
4 1 M3 Pasang pondasi batu belah 1 Pc : 6 Ps 1.2000 m3 Batu belah 15/20 cm 117.0000 kg Semen Portland 0.5610 m3 Pasir pasangan 1.5000 oh Pekerja 0.7500 oh Tukang Batu 0.0750 oh Kepala Tukang 0.0750 oh Mandor
5 1 M3 Pasang pondasi batu belah 1 Pc : 8 Ps 1.2000 m3 Batu belah 15/20 cm 91.0000 kg Semen Portland 0.5840 m3 Pasir pasangan 1.5000 oh Pekerja 0.7500 oh Tukang Batu 0.0750 oh Kepala Tukang 0.0750 oh Mandor
6 1 M3 Pasang pondasi batu kosong 1.2000 m3 Batu belah 15/20 cm 0.4320 m3 Pasir urug 1.5000 oh Pekerja
0.7500 oh Tukang Batu 0.0750 oh Kepala Tukang 0.0750 oh Mandor
IV PEKERJAAN BETON1 Pembesian 10 kg dengan besi polos / ulir
10.5000 kg Besi beton (polos/ulir) 0.1500 kg Kawat beton 0.0700 oh Pekerja 1.0500 oh Tukang Besi 0.0070 oh Kepala tukang 0.0040 oh Mandor
2 1 M2 Pasang bekisting untuk pondasi 0.0400 m3 Kayu kelas III 0.3000 kg Paku biasa 5' - 10' 0.1000 ltr Minyak bekisting 0.5200 oh Pekerja 0.2600 oh Tukang Kayu 0.0260 oh Kepala tukang 0.0260 oh Mandor
3 1 M2 Pasang bekisting untuk sloof 0.0450 m3 Kayu kelas III 0.3000 kg Paku biasa 5' - 10' 0.1000 ltr Minyak bekisting 0.5200 oh Pekerja 0.2600 oh Tukang Kayu 0.0260 oh Kepala tukang 0.0260 oh Mandor
4 1 M2 Pasang bekisting untuk kolom 0.0400 m3 Kayu kelas III 0.4000 kg Paku biasa 5' - 10' 0.2000 ltr Minyak bekisting 0.3500 lbr Plywood tebal 9 mm 0.6600 oh Pekerja 0.3300 oh Tukang Kayu 0.0330 oh Kepala tukang 0.0330 oh Mandor
5 1 M2 Pasang bekisting untuk balok
0.0400 m3 Kayu kelas III 0.4000 kg Paku biasa 5' - 10' 0.2000 ltr Minyak bekisting 0.3500 lbr Plywood tebal 9 mm 0.6600 oh Pekerja 0.3300 oh Tukang Kayu 0.0330 oh Kepala tukang 0.0330 oh Mandor
6 1 M2 Pasang bekisting untuk lantai 0.0400 m3 Kayu kelas III 0.4000 kg Paku biasa 5' - 10' 0.2000 ltr Minyak bekisting 0.3500 lbr Plywood tebal 9 mm 0.6600 oh Pekerja 0.3300 oh Tukang Kayu 0.0330 oh Kepala tukang 0.0330 oh Mandor
7 1 M2 Pasang bekisting untuk tangga 0.0300 m3 Kayu kelas III 0.4000 kg Paku biasa 5' - 10' 0.1500 ltr Minyak bekisting 0.3500 lbr Plywood tebal 9 mm 0.6600 oh Pekerja 0.3300 oh Tukang Kayu 0.0330 oh Kepala tukang 0.0330 oh Mandor
8 1 M2 Pasang jembatan untuk pengecoran beton 0.0264 m3 Kayu klas III (papan) 0.600 kg Paku biasa 5' - 12'
0.1500 oh Pekerja 0.0500 oh Tukang Kayu 0.0050 oh Kepala Tukang Kayu 0.0080 oh Mandor
9 1 M3 membuat pondasi beton 336.0000 Kg Semen portland
0.5400 m3 Pasir beton0.8100 m3 Koral beton5.3000 oh Pekerja0.2750 oh Tukang batu
0.2620 oh Kepala tukang0.2650 oh Mandor
10 1 M3 membuat sloof beton 336.0000 Kg Semen portland
0.5400 m3 Pasir beton0.8100 m3 Koral beton5.6500 oh Pekerja0.2750 oh Tukang batu0.3230 oh Kepala tukang0.2830 oh Mandor
11 1 M3 membuat kolom beton 336.0000 Kg Semen portland
0.5400 m3 Pasir beton0.8100 m3 Koral beton7.0500 oh Pekerja0.2750 oh Tukang batu0.4030 oh Kepala tukang0.3530 oh Mandor
12 1 M3 membuat balok beton 336.0000 Kg Semen portland
0.5400 m3 Pasir beton0.8100 m3 Koral beton6.3500 oh Pekerja0.2750 oh Tukang batu0.3330 oh Kepala tukang0.3180 oh Mandor
13 1 M3 membuat lantai beton 336.0000 Kg Semen portland
0.5400 m3 Pasir beton0.8100 m3 Koral beton5.3000 oh Pekerja0.2750 oh Tukang batu0.2650 oh Kepala tukang0.2650 oh Mandor
14 1 M' membuat kolom praktis beton bertulang (11x11) cm4.0000 Kg Semen portland0.0060 m3 Pasir beton0.0090 m3 Koral beton
0.1800 oh Pekerja0.0200 oh Tukang batu0.0060 oh Kepala tukang0.0090 oh Mandor
15 1 M' membuat ring balok beton bertulang (10 x 15) cm0.0300 m3 Kayu kelas III0.0200 Kg Paku biasa 5'-12'3.6000 kg Besi beton polos0.0500 kg Kawat beton5.5000 Kg Semen portland0.0090 m3 Pasir beton0.0150 m3 Koral beton0.2970 oh Pekerja0.0330 oh Tukang batu0.0330 oh Tukang kayu0.0330 oh Tukang besi0.0100 oh Kepala tukang0.0150 oh Mandor
16 1 M3 MEMBUAT BETON 1 PC : 3 PS : 5 KR 218.0000 kg Semen Portland 0.5200 m3 Pasir Beton 0.8700 m3 Koral Beton 1.6500 oh Pekerja 0.2500 oh Tukang Batu 0.0250 oh Kepala Tukang Batu 0.0800 oh Mandor
V PEKERJAAN PENUTUP ATAP1
12.0000 bh Genteng Plentong 0.1500 oh Pekerja 0.0600 oh Tukang Kayu 0.0060 oh Kepala Tukang 0.0080 oh Mandor
2 1 M' PASANG BUBUNGAN PLENTONG BESAR 4.0000 bh Bubungan Plentong 8.0000 kg Semen Portland 0.0320 Pasir Pasang 0.4000 oh Pekerja
1 M2 PEKERJAAN ATAP GENTENG PLENTONG BESAR
m3
0.2000 oh Tukang Kayu 0.0200 oh Kepala Tukang 0.0020 oh Mandor
VI PEKERJAAN LANGIT - LANGIT
1 0.3750 lbr Tripleks 0.0300 kg Paku biasa 1/2" - 1" 0.1000 oh Pekerja 0.1000 oh Tukang Kayu 0.0100 oh Kepala Tukang 0.0050 oh Mandor
2 1 M' PASANG LIST LANGIT-LANGIT KAYU PROFIL 1.0500 m' List Kayu Profil 0.1000 kg Paku lis 0.0500 oh Pekerja 0.0500 oh Tukang Kayu 0.0050 oh Kepala Tukang 0.0030 oh Mandor
VII PEKERJAAN SANITASI1 MEMASANG 1 BUAH KLOSET DUDUK/MONOBLOK
1.0000 bh Kloset jongkok 6 % x harga kloset Perlengkapan 3.3000 oh Pekerja 1.1000 oh Tukang batu 0.0010 oh Kepala Tukang 0.1600 oh Mandor
2 MEMASANG 1 BUAH KLOSET JONGKOK PORSELIN 1.0000 bh Kloset jongkok porselen 6.0000 kg Semen Portland 0.0100 Pasir Pasang 1.0000 oh Pekerja 1.5000 oh Tukang batu 1.5000 oh Kepala Tukang 0.1600 oh Mandor
1 M2 PASANG LANGIT-LANGIT TRIPLEKS 120 cmx240 cm/6mm
m3
3 MEMASANG 1 BUAH URINOIR KIA 1.0000 bh Urinoir 30% x harga Urin. Perlengkapan 6.0000 kg Semen Portland 0.0100 Pasir Pasang 1.0000 oh Pekerja 1.0000 oh Tukang batu 0.1000 oh Kepala Tukang 0.1000 oh Mandor
4 MEMASANG 1 BUAH WASTAFEL 1.0000 bh Wastafel 12% x harga wast Perlengkapan 6.0000 kg Semen Portland 0.0100 Pasir Pasang 1.2000 oh Pekerja 1.4500 oh Tukang batu 0.1500 oh Kepala Tukang 0.1000 oh Mandor
5 1.0000 bh Bak Fibreglass 18% x harga wast Perlengkapan 1.8000 oh Pekerja 2.7000 oh Tukang batu 0.5400 oh Kepala Tukang 0.1100 oh Mandor
6 MEMASANG 1 M1 PIPA GALVANIS f 0,5" - 1 " 1.2000 m' Pipa galvanis 35% x harga pipa Perlengkapan 0.0540 oh Pekerja 0.0900 oh Tukang batu 0.0090 oh Kepala Tukang 0.0270 oh Mandor
7 MEMASANG 1 M1 PIPA GALVANIS f 1,5" - 3"
m3
m3
MEMASANG 1 BUAH BAK MANDI FIBREGLASS, VOLUME 0,30 M3
1.2000 M' Pipa galvanis 35% x harga pipa Perlengkapan 0.1080 Oh Pekerja 0.1800 Oh Tukang batu 0.0180 Oh Kepala Tukang 0.0054 Oh Mandor
8 1.2000 m' Pipa PVC 35% x harga pipa Perlengkapan 0.0360 oh Pekerja 0.0600 oh Tukang batu 0.0060 oh Kepala Tukang 0.0018 oh Mandor
9 1.2000 m' Pipa PVC 35% x harga pipa Perlengkapan 0.0540 oh Pekerja 0.0900 oh Tukang batu 0.0090 oh Kepala Tukang 0.0027 oh Mandor
10 1.2000 m1 Pipa PVC 35% x harga pipa Perlengkapan 0.0810 oh Pekerja 0.1350 oh Tukang batu 0.0135 oh Kepala Tukang 0.0041 oh Mandor
11 MEMASANG 1 BUAH KRAN f 0,75" ATAU 0,5" 1.0000 bh Kran air 0.0250 bh Seal tape 0.0100 oh Pekerja 0.1000 oh Tukang batu 0.0100 oh Kepala Tukang 0.0050 oh Mandor
MEMASANG 1 M1 PIPA PVC TYPE AW f 0,5" - 1,5"
MEMASANG 1 M1 PIPA PVC TYPE AW f 2"
MEMASANG 1 M1 PIPA PVC TYPE AW f 3" - 4"
VIII PEKERJAAN BESI DAN ALUMINIUM1 MEMASANG 1 KG BESI PROFIL
1.1500 kg Besi Profil 0.0600 oh Pekerja 0.0600 oh Tukang besi 0.0060 oh Kepala Tukang 0.0030 oh Mandor
2 1.0500 m' Seng plat 0.0150 bh Paku biasa 1 cm - 2,5 cm 0.0190 papan kayu klas II atau III 0.2000 oh Pekerja 0.4000 oh Tukang besi 0.0250 oh Kepala Tukang 0.0100 oh Mandor
IX PEKERJAAN KUNCI DAN KACA1 1 BH PASANG KUNCI TANAM BIASA
1.0000 bh Kunci tanam biasa 0.0100 oh Pekerja 0.5000 oh Tukang besi 0.0100 oh Kepala Tukang 0.0050 oh Mandor
2 1 BH PASANG ENGSEL PINTU 1.0000 bh Engsel pintu 0.0150 oh Pekerja 0.1500 oh Tukang besi 0.0150 oh Kepala Tukang 0.0008 oh Mandor
3 1 PS PASANG ENGSEL JENDELA KUPU-KUPU 1.0000 bh Engsel pintu 0.0100 oh Pekerja 0.1000 oh Tukang besi 0.0100 oh Kepala Tukang 0.0005 oh Mandor
MEMASANG 1 M1 TALANG DATAR/JURAI SENG BJLS 28 LEBAR 90 CM
m3
4 1 BH PASANG KAIT ANGIN 1.0000 bh Kait angin 0.0150 oh Pekerja 0.1500 oh Tukang besi 0.0150 oh Kepala Tukang 0.0008 oh Mandor
5 1 BH PASANG KUNCI SLOT 1.0000 bh Kunci slot 0.0200 oh Pekerja 0.2000 oh Tukang besi 0.0200 oh Kepala Tukang 0.0010 oh Mandor
6 1 M2 PASANG KACA, TEBAL 3 - 5 MM 1.1000 m2 Kaca 0.0150 oh Pekerja 0.1500 oh Tukang besi 0.0150 oh Kepala Tukang 0.0008 oh Mandor
X PEK. PENUTUP LANTAI DAN DINDING1
11.8700 bh Keramik 10.0000 kg Semen Portland 0.0450 Pasir Pasang 1.5000 kg Semen warna/semen grouting 0.7000 oh Pekerja 0.3500 oh Tukang batu 0.0350 oh Kepala Tukang 0.0300 oh Mandor
2 3.3300 bh Keramik 30 x 30 cm 1.6500 kg Semen Portland 0.0032 Pasir Pasang 0.1000 kg Semen warna/semen grouting
1 M2 PASANG LANTAI KERAMIK 30 X 30 CM
m2
1 M1 PASANG PLIN KERAMIK 10 X 30 CM
m2
0.0600 oh Pekerja 0.0300 oh Tukang batu 0.0030 oh Kepala Tukang 0.0030 oh Mandor
3 26.5000 bh Keramik 20 x 20 cm 10.4000 kg Semen Portland 0.0450 Pasir Pasang 1.6200 kg Semen warna/semen grouting 0.7000 oh Pekerja 0.3500 oh Tukang batu 0.0350 oh Kepala Tukang 0.0350 oh Mandor
4 26.5000 bh Keramik 20 x 20 cm 10.4000 kg Semen Portland 0.0450 Pasir Pasang 1.6200 kg Semen warna/semen grouting 0.7000 oh Pekerja 0.3500 oh Tukang batu 0.0350 oh Kepala Tukang 0.0350 oh Mandor
XI PEKERJAAN PENGECATAN DAN STIL BALI1
1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP) 0.2000 kg Cat meni 0.1500 kg Dempul 0.1700 kg Cat dasar 0.2600 kg Cat Penutup 2x 0.0700 oh Pekerja 0.0090 oh Tukang cat 0.0060 oh Kepala Tukang 0.0025 oh Mandor
2 0.1500 kg Vernis 0.0500 kg Dempul 0.1000 lbr Amplas
1 M2 PASANG DINDING KERAMIK 20 X 20 CM
m2
1 M2 PASANG LANTAI KERAMIK 20 X 20 CM
m2
1 M2 PENGECATAN BIDANG KAYU BARU (1 LAPIS PLAMIR,
1 M2 PENGECATAN BIDANG KAYU DENGAN VERNIS
0.0100 bh Kuas 0.1600 oh Pekerja 0.1600 oh Tukang cat 0.0160 oh Kepala Tukang 0.0025 oh Mandor
31 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP)
0.1000 kg Plamir 0.1000 kg Cat dasar 0.2600 kg Cat Penutup 2x 0.0200 oh Pekerja 0.0630 oh Tukang cat 0.0063 oh Kepala Tukang 0.0025 oh Mandor
4 0.1200 kg Cat dasar 0.1800 kg Cat Penutup 2x 0.0280 oh Pekerja 0.0420 oh Tukang cat 0.0042 oh Kepala Tukang 0.0025 oh Mandor
5 0.1000 kg Meni besi 0.0100 bh Kuas 0.0200 oh Pekerja 0.2000 oh Tukang cat 0.0200 oh Kepala Tukang 0.0100 oh Mandor
XII PEKERJAAN DINDING1 1 M2 PASANGAN BATA MERAH TEBAL 1/2 BATA CAMP. 1 PC : 2 PS
70.0000 bh Bata Merah 5 x 11 x 22 cm 18.9500 kg Semen Portland 0.0380 m3 Pasir Pasang 0.3000 oh Pekerja 0.1000 oh Tukang Batu
1 M2 PENGECATAN TEMBOK BARU (1 LAPIS PLAMIR,
1 M2 PENGECATAN TEMBOK LAMA (1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP)
1 M2 PENGECATAN PERMUKAAN BAJA DENGAN MENI BESI
0.0100 oh Kepala Tukang Batu 0.0150 oh Mandor
2 1 M2 PASANGAN BATA MERAH TEBAL 1/2 BATA CAMP. 1 PC : 6 PS 70.0000 bh Bata Merah 5 x 11 x 22 cm 8.3200 kg Semen Portland 0.0490 m3 Pasir Pasang 0.3000 oh Pekerja 0.1000 oh Tukang Batu 0.0100 oh Kepala Tukang Batu 0.0150 oh Mandor
XIII PEKERJAAN PLESTERAN1 1 M2 PLESTERAN CAMP. 1 PC : 2 PS TEBAL 15 MM
10.2240 kg Semen Portland 0.0200 m3 Pasir Pasang 0.3000 oh Pekerja 0.1500 oh Tukang Batu 0.0150 oh Kepala Tukang Batu 0.0150 oh Mandor
2 1 M2 PLESTERAN CAMP. 1 PC : 3 PS TEBAL 15 MM 7.7760 kg Semen Portland 0.0230 m3 Pasir Pasang 0.3000 oh Pekerja 0.1500 oh Tukang Batu 0.0150 oh Kepala Tukang Batu 0.0150 oh Mandor
3 1 M2 PLESTERAN CAMP. 1 PC : 6 PS TEBAL 15 MM 4.4160 kg Semen Portland 0.0270 m3 Pasir Pasang 0.3000 oh Pekerja 0.1500 oh Tukang Batu 0.0150 oh Kepala Tukang Batu 0.1500 oh Mandor
4 Memasang 1 M2 finishing siap pasangan dinding bata merah (=20 m') 3.1080 kg Semen Portland 0.1500 oh Pekerja 0.0750 oh Tukang Batu 0.0080 oh Kepala Tukang Batu 0.0080 oh Mandor
5 1 M2 PEKERJAAN ACIAN DENGAN PC DAN MILL 3.2500 Kg Semen Portland 50 Kg 0.2000 Zak Mill 0.1000 oh Tukang Labur/Cat 0.0100 oh Kepala Tukang Labur/Cat 0.0100 oh Mandor
XIV PEKERJAAN KAYU1 1 M3 PASANG KUSEN PINTU DAN JENDELA KAYU KAMPER
1.2000 m3 Kayu Kamper balok 1.2500 kg Paku 10 cm 1.0000 kg Lem Kayu 6.0000 oh Pekerja 18.0000 oh Tukang Kayu 1.8000 oh Kepala Tukang Kayu 0.3000 oh Mandor
2 1 M3 PASANG PINTU KLAMP KAYU KAMPER 0.0400 m3 Kayu Kamper Papan 3/20 0.0500 kg Paku Biasa 2" - 5" 0.3500 oh Pekerja 1.0500 oh Tukang Kayu 0.1050 oh Kepala Tukang Kayu 0.0180 oh Mandor
3 1 M2 PASANG PINTU PANEL KAYU KAMPER 0.0400 m3 Kayu Kamper Papan 3/20 0.5000 kg Lem Kayu 1.0000 oh Pekerja 3.0000 oh Tukang Kayu 0.3000 oh Kepala Tukang Kayu 0.0500 oh Mandor
4 1 M2 PASANG PINTU DAN JENDELA KACA KAYU KAMPER 0.0240 m3 Kayu Kamper Papan 3/20 0.3000 kg Lem kayu 0.8000 oh Pekerja 2.4000 oh Tukang Kayu 0.2400 oh Kepala Tukang Kayu
0.0400 oh Mandor
5 1 M2 PEKERJAAN PINTU KAYU PLYWOOD RANGKAP KAMPER 0.0250 m3 Kayu Kamper Papan 3/20 0.0300 kg Paku Biasa 2" - 5" 0.5000 ltr Lem Kayu 1.0000 lbr Plywood 4' x 3' x 6 mm 0.7000 oh Pekerja 2.1000 oh Tukang Kayu 0.2100 oh Kepala Tukang Kayu 0.0350 oh Mandor
6 1 M2 PEKERJAAN PINTU KAYU TEAKWOOD RANGKAP KAMPER 0.0250 m3 Kayu Kamper Papan 3/20 0.0300 kg Paku Biasa 2" - 5" 0.3000 ltr Lem Kayu 1.0000 lbr Teakwood 4 mm 0.8000 oh Pekerja 2.4000 oh Tukang Kayu 0.2400 oh Kepala Tukang Kayu 0.0400 oh Mandor
7 1 M2 PASANG PINTU DAN JENDELA JALUSI KAYU KAMPER 0.0640 m3 Kayu Kamper Papan 3/20 0.5000 kg Lem kayu 1.0000 oh Pekerja 3.0000 oh Tukang Kayu 0.3000 oh Kepala Tukang Kayu 0.0500 oh Mandor
8 1 M2 PASANG KUSEN JALUSI KAYU KAMPER 0.0600 m3 Kayu Kamper Papan 3/20 0.1500 kg Paku 1 - 2,5 cm 0.6700 oh Pekerja 2.0000 oh Tukang Kayu 0.2000 oh Kepala Tukang Kayu 0.3350 oh Mandor
9 1 M3 PEKERJAAN KONSTRUKSI KUDA - KUDA KAYU KRUING BENTANG 6 M'
1.1000 m3 Kayu Kruing Balok 8/12 15.0000 kg Besi Strip tebal 5 cm 5.6000 kg Paku Biasa 2" - 5" 4.0000 oh Pekerja 12.0000 oh Tukang Kayu 1.2000 oh Kepala Tukang Kayu 0.2000 oh Mandor
10 1 M2 PEMASANGAN RANGKA ATAP GENTENG KERAMIK 0.0140 m3 Kayu Kruing 5/7 0.0036 m3 Kayu Reng Kamper
0.2500 kg Paku Biasa 2" - 5" 0.1000 oh Pekerja 0.1000 oh Tukang Kayu 0.0100 oh Kepala Tukang Kayu 0.0050 oh Mandor
11 1 M2 PEMASANGAN ATAP SIRAP 0.1650 m3 Kayu Kamper 0.2000 Kg Paku reng 5 sampai 10 cm 0.1200 or/hr Pekerja 0.1200 or/hr Tukang Kayu 0.0120 or/hr Kepala Tukang Kayu 0.0060 or/hr Mandor
12 1 M2 PAS. RANGKA LANGIT-LANGIT (50X100) 0.0154 m3 Kayu Kamper usuk 5 X 7 0.2000 Kg Paku Biasa 2" - 5" 0.1500 or/hr Pekerja 0.3000 or/hr Tukang Kayu 0.0300 or/hr Kepala Tukang Kayu 0.0750 or/hr Mandor
13 1 M2 PEKERJAAN RANGKA LANGIT - LANGIT (60 x 60), KAYU KAMPER 0.0163 m3 Kayu Kamper Usuk 4/6 0.2500 kg Paku Biasa 2" - 5" 0.2000 oh Pekerja 0.3000 oh Tukang Kayu 0.0300 oh Kepala Tukang Kayu
0.0100 oh Mandor
14 1 M1 PEKERJAAN LIST PLANK UKURAN 3 X 20 CM KAYU KAMPER 0.0108 m3 Kayu Kamper Papan 3/20 0.1000 kg Paku Biasa 2" - 5" 0.1000 oh Pekerja 0.2000 oh Tukang Kayu 0.0200 oh Kepala Tukang Kayu 0.0050 oh Mandor
15 1 M1 PEKERJAAN LIST PLANK UKURAN 3 X 30 CM KAYU KAMPER 0.0110 m3 Kayu Kamper Papan 3/20 0.0500 kg Paku Biasa 2" - 5" 0.2200 oh Pekerja 0.0220 oh Tukang Kayu 0.1100 oh Kepala Tukang Kayu 0.0050 oh Mandor
16 1 M2 PEK. DINDING PEMISAH TEAKWOOD RANGKAP RANGKA KAMFER 0.0280 m3 Kayu Kamper 6/12 cm 0.1500 kg Paku Biasa 2" - 5" 0.5600 ltr Lem Kayu 0.8600 lbr Teakwood 4 mm uk. 120 x 240 cm 0.4500 oh Tukang Kayu 0.0450 oh Kepala Tukang Kayu 0.1500 oh Pekerja 0.0080 oh Mandor
17 1 M2 PEKERJAAN DINDING PEMISAH PLAYWOOD RANGKAP RANGKA KAMFER 0.0280 m3 Kayu Kamper 6/12 cm 0.1500 kg Paku Biasa 2" - 5" 0.5600 ltr Lem Kayu 0.8600 lbr Teakwood 4 mm uk. 120 x 240 cm 0.6000 oh Tukang Kayu 0.0600 oh Kepala Tukang Kayu 0.2000 oh Pekerja 0.0100 oh Mandor
18 MEMASANG 1 M1 PIPA GALVANIS f 0,5" - 1 " 1.2000 m1 Pipa galvanis
35% x harga pipa Perlengkapan 0.0540 oh Pekerja 0.0900 oh Tukang batu 0.0090 oh Kepala Tukang 0.0270 oh Mandor
19 MEMASANG 1 M1 PIPA GALVANIS f 1,5" - 3" 1.2000 M' Pipa galvanis 35% x harga pipa Perlengkapan 0.1080 Oh Pekerja 0.1800 Oh Tukang batu 0.0180 Oh Kepala Tukang 0.0054 Oh Mandor
20 MEMASANG 1 M1 PIPA PVC TYPE AW f 0,5" - 1,5" 1.2000 m1 Pipa PVC 35% x harga pipa Perlengkapan 0.0360 oh Pekerja 0.0600 oh Tukang batu 0.0060 oh Kepala Tukang 0.0018 oh Mandor
21 MEMASANG 1 M1 PIPA PVC TYPE AW f 2" 1.2000 m1 Pipa PVC 35% x harga pipa Perlengkapan 0.0540 oh Pekerja 0.0900 oh Tukang batu 0.0090 oh Kepala Tukang 0.0027 oh Mandor
22 MEMASANG 1 M1 PIPA PVC TYPE AW f 3" - 4" 1.2000 m1 Pipa PVC 35% x harga pipa Perlengkapan 0.0810 oh Pekerja 0.1350 oh Tukang batu 0.0135 oh Kepala Tukang 0.0041 oh Mandor
23 MEMASANG 1 BUAH KRAN f 0,75" ATAU 0,5" 1.0000 bh Kran air 0.0250 bh Seal tape 0.0100 oh Pekerja 0.1000 oh Tukang batu 0.0100 oh Kepala Tukang 0.0050 oh Mandor
XV PEKERJAAN BESI DAN ALUMINIUM1 1 KG PASANG RANGKA ATAP BAJA
1.1000 kg Besi Profil WF 0.0800 kg Meni besi 0.0060 oh Pekerja 0.0600 oh Tukang besi 0.0060 oh Kepala Tukang 0.0003 oh Mandor
2 1 M1 PASANG TALANG MIRING, SENG BJLS 28 0.5000 lbr Seng plat 3' x 6' BJLS 28 0.0150 kg Paku biasa 0,5" - 1" 0.0190 m3 Kayu papan kamper 0.3000 kg Meni besi 0.0400 oh Pekerja 0.4000 oh Tukang besi 0.0250 oh Kepala Tukang 0.0013 oh Mandor
XVI PEKERJAAN KUNCI DAN KACA1 1 BH PASANG KUNCI TANAM BIASA
1.0000 bh Kunci tanam biasa 0.0100 oh Pekerja 0.5000 oh Tukang besi 0.0100 oh Kepala Tukang 0.0050 oh Mandor
2 1 PS PASANG ENGSEL PINTU 1.0000 ps Engsel pintu 0.0150 oh Pekerja 0.1500 oh Tukang besi
0.0150 oh Kepala Tukang 0.0008 oh Mandor
3 1 PS PASANG ENGSEL JENDELA KUPU-KUPU 1.0000 ps Engsel pintu 0.0100 oh Pekerja 0.1000 oh Tukang besi 0.0100 oh Kepala Tukang 0.0005 oh Mandor
4 1 BH PASANG KAIT ANGIN 1.0000 ps Kait angin 0.0150 oh Pekerja 0.1500 oh Tukang besi 0.0150 oh Kepala Tukang 0.0008 oh Mandor
5 1 BH PASANG KUNCI SLOT 1.0000 bh Kunci slot 0.0200 oh Pekerja 0.2000 oh Tukang besi 0.0200 oh Kepala Tukang 0.0010 oh Mandor
6 1 M2 PASANG KACA, TEBAL 3 - 5 MM 1.1000 m2 Kaca 0.0150 oh Pekerja 0.1500 oh Tukang besi 0.0150 oh Kepala Tukang 0.0008 oh Mandor
XVII PEK. PENUTUP LANTAI DAN DINDING1 1 M2 PASANG LANTAI KERAMIK 30 X 30 CM
11.8700 bh Keramik 30 x 30 cm 11.3800 kg Semen Portland 0.0420 m3 Pasir Pasang 1.5000 kg Semen warna/semen grouting 0.6200 oh Pekerja
0.3500 oh Tukang batu 0.0350 oh Kepala Tukang 0.0300 oh Mandor
2 1 M1 PASANG PLIN KERAMIK 10 X 30 CM 3.3300 bh Keramik 30 x 30 cm 1.6500 kg Semen Portland 0.0032 m3 Pasir Pasang 0.1000 kg Semen warna/semen grouting 0.0600 oh Pekerja 0.0300 oh Tukang batu 0.0030 oh Kepala Tukang 0.0030 oh Mandor
3 1 M2 PASANG DINDING KERAMIK 20 X 20 CM 25.0000 bh Keramik 20 x 20 cm 9.3000 kg Semen Portland 0.0180 m3 Pasir Pasang 1.5000 kg Semen warna/semen grouting 0.6000 oh Pekerja 0.4500 oh Tukang batu 0.0450 oh Kepala Tukang 0.0300 oh Mandor
4 1 M2 PASANG LANTAI KERAMIK 20 X 20 CM 25.0000 bh Keramik 20 x 20 cm 9.3000 kg Semen Portland 0.0180 m3 Pasir Pasang 1.5000 kg Semen warna/semen grouting 0.6000 oh Pekerja 0.4500 oh Tukang batu 0.0450 oh Kepala Tukang 0.0300 oh Mandor
5 1 M2 PASANG DINDING KERAMIK 30 X 30 CM 20.0000 bh Keramik 20 x 30 cm 9.3000 kg Semen Portland 0.0180 m3 Pasir Pasang 1.5000 kg Semen warna/semen grouting 0.6000 oh Pekerja 0.4500 oh Tukang batu 0.0450 oh Kepala Tukang
0.0300 oh Mandor
XVIII PEKERJAAN PENGECATAN DAN STIL BALI1 1 M2 PENGECATAN BIDANG KAYU BARU (1 LAPIS PLAMIR,
1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP) 0.2000 kg Cat meni 0.1500 kg Dempul 0.1700 kg Cat dasar 0.2600 kg Cat Penutup 2x 0.0700 oh Pekerja 0.0090 oh Tukang cat 0.0060 oh Kepala Tukang 0.0025 oh Mandor
2 1 M2 PENGECATAN BIDANG KAYU DENGAN VERNIS 0.1500 kg Vernis 0.0500 kg Dempul 0.1000 lbr Amplas 0.0100 bh Kuas 0.1600 oh Pekerja 0.1600 oh Tukang cat 0.0160 oh Kepala Tukang 0.0025 oh Mandor
3 1 M2 PENGECATAN TEMBOK BARU (1 LAPIS PLAMIR, 1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP)
0.1000 kg Plamir 0.1000 kg Cat dasar 0.2600 kg Cat Penutup 2x 0.0200 oh Pekerja 0.0630 oh Tukang cat 0.0063 oh Kepala Tukang 0.0025 oh Mandor
4 1 M2 PENGECATAN TEMBOK LAMA (1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP) 0.1200 kg Cat dasar 0.1800 kg Cat Penutup 2x 0.0280 oh Pekerja 0.0420 oh Tukang cat
0.0042 oh Kepala Tukang 0.0025 oh Mandor
5 1 M2 PENGECATAN PERMUKAAN BAJA DENGAN MENI BESI 0.1000 kg Meni besi 0.0100 lbr Kuas 0.0200 oh Pekerja 0.2000 oh Tukang cat 0.0200 oh Kepala Tukang 0.0100 oh Mandor
6 1 M2 PENGECATAN PERMUKAAN BAJA, 1 LAPIS DENGAN CAT BESI 0.3000 kg Cat besi 0.0060 oh Pekerja 0.0600 oh Tukang cat 0.0120 oh Kepala Tukang 0.0060 oh Mandor
7 1 M2 PELABURAN BIDANG KAYU DENGAN POLITUR 0.2200 kg Wood filler 0.1600 kg Wood stain 0.1600 kg Sanding sealer 0.1600 ltr Politur Ultran top coat 0.7500 ltr Tinner A 1.2000 lbr Amplas 0.2000 oh Pekerja 0.0200 oh Tukang cat 0.0250 oh Kepala Tukang 0.0020 oh Mandor
8 1 M2 PASANGAN ORNAMEN PEPALIHAN PARAS KEROBOKAN 1 MUKA13.750 bj Paras kerobokan8.400 kg Semen Gresik2.000 or/hr Tukang style bali0.300 or/hr Kepala tukang style bali1.000 or/hr Pekerja0.010 or/hr Mandor
9 1 M2 PASANGAN WATER PROOFING 1.0000 kg Masterseal 440 0.4000 oh Pekerja 0.0400 oh Mandor
XIX PEKERJAAN ELEKTRIKAL1 1 TITIK INSTALASI STOP KONTAK, LAMPU, EXHAUST FAN, DAN CEILING FAN
8.0000 m1 Kabel NYM 3x2.5 mm ex Supreme 3.0000 bt Pipa clipsal 20 mm hitam 2.0000 bh T dus clipsal 20 mm hitam 15.0000 bj Klem clipsal 20 mm hitam 3.0000 bj Sock clipsal 20 mm hitam 1.0000 bj Inbow dus plastik clipsal 1.0000 ttk Biaya pasang
2 1 TITIK INSTALASI AC 10.0000 m1 Kabel NYM 3x2.5 mm ex Supreme 3.0000 bt Pipa clipsal 20 mm hitam 1.0000 bh T dus clipsal 20 mm hitam 15.0000 bj Klem clipsal 20 mm hitam 4.0000 bj Sock clipsal 20 mm hitam 1.0000 bj Inbow dus plastik clipsal 1.0000 m1 Pipa flexible clipsal 20 mm hitam 1.0000 ttk Biaya pasang
XX PEKERJAAN STYLE BALI1 1 M2 PASANGAN ORNAMEN PEPALIHAN PARAS KEROBOKAN 1 MUKA
13.750 bj Paras kerobokan8.400 kg Semen Gresik2.000 or/hr Tukang style bali0.300 or/hr Kepala tukang style bali1.000 or/hr Pekerja0.010 or/hr Mandor
DAFTAR ANALISA PEKERJAAN
HARGA HARGA HARGA HARGA SATUAN BAHAN UPAH JUMLAH
(Rp) (Rp) (Rp) (Rp) 3 4 5 6
1,800,000.00 21,600.00 21,600.00 11,000.00 275.00 275.00 3,000,000.00 21,000.00 21,000.00 30,000.00 3,000.00 3,000.00 55,000.00 5,500.00 5,500.00 60,000.00 600.00 600.00 60,000.00 300.00 300.00
Total : 42,875.00 9,400.00 52,275.00
30,000.00 3,000.00 3,000.00 60,000.00 3,000.00 3,000.00
Total : 6,000.00 6,000.00
30,000.00 22,500.00 22,500.00 60,000.00 1,500.00 1,500.00
Total : - 24,000.00 24,000.00
30,000.00 27,000.00 27,000.00 60,000.00 2,700.00 2,700.00
Total : - 29,700.00 29,700.00
30,000.00 31,500.00 31,500.00 60,000.00 4,020.00 4,020.00
Total : - 35,520.00 35,520.00
30,000.00 30,000.00 30,000.00 60,000.00 1,920.00 1,920.00
Total : - 31,920.00 31,920.00
30,000.00 45,000.00 45,000.00 60,000.00 3,600.00 3,600.00
Total : - 48,600.00 48,600.00
30,000.00 36,000.00 36,000.00 60,000.00 2,700.00 2,700.00
Total : - 38,700.00 38,700.00
30,000.00 1,500.00 1,500.00 60,000.00 300.00 300.00
Total : - 1,800.00 1,800.00
30,000.00 9,900.00 9,900.00 60,000.00 600.00 600.00
Total : - 10,500.00 10,500.00
30,000.00 7,500.00 7,500.00 60,000.00 498.00 498.00
Total : 7,998.00 7,998.00
30,000.00 15,000.00 15,000.00 60,000.00 3,000.00 3,000.00
Total : - 18,000.00 18,000.00
85,000.00 102,000.00 102,000.00 30,000.00 9,000.00 9,000.00 60,000.00 600.00 600.00
Total : 102,000.00 9,600.00 111,600.00
20,000.00 120,000.00 120,000.00 30,000.00 4,500.00 4,500.00 60,000.00 900.00 900.00
Total : 120,000.00 5,400.00 125,400.00
90,000.00 108,000.00 108,000.00 30,000.00 7,500.00 7,500.00 60,000.00 1,500.00 1,500.00
Total : 108,000.00 9,000.00 117,000.00
100,000.00 120,000.00 120,000.00 1,000.00 136,000.00 136,000.00 100,000.00 48,500.00 48,500.00 30,000.00 45,000.00 45,000.00 45,000.00 33,750.00 33,750.00
60,000.00 4,500.00 4,500.00 60,000.00 4,500.00 4,500.00
Total : 304,500.00 87,750.00 392,250.00
100,000.00 120,000.00 120,000.00 1,000.00 163,000.00 163,000.00 100,000.00 52,000.00 52,000.00 30,000.00 45,000.00 45,000.00 45,000.00 33,750.00 33,750.00 60,000.00 4,500.00 4,500.00 60,000.00 4,500.00 4,500.00
Total : 335,000.00 87,750.00 422,750.00
100,000.00 120,000.00 120,000.00 1,000.00 136,000.00 136,000.00 100,000.00 54,400.00 54,400.00 30,000.00 45,000.00 45,000.00 45,000.00 33,750.00 33,750.00 60,000.00 4,500.00 4,500.00 60,000.00 4,500.00 4,500.00
Total : 310,400.00 87,750.00 398,150.00
100,000.00 120,000.00 120,000.00 1,000.00 117,000.00 117,000.00 100,000.00 56,100.00 56,100.00 30,000.00 45,000.00 45,000.00 45,000.00 33,750.00 33,750.00 60,000.00 4,500.00 4,500.00 60,000.00 4,500.00 4,500.00
Total : 293,100.00 87,750.00 380,850.00
100,000.00 120,000.00 120,000.00 1,000.00 91,000.00 91,000.00 100,000.00 58,400.00 58,400.00 30,000.00 45,000.00 45,000.00 45,000.00 33,750.00 33,750.00 60,000.00 4,500.00 4,500.00 60,000.00 4,500.00 4,500.00
Total : 269,400.00 87,750.00 357,150.00
100,000.00 120,000.00 120,000.00 85,000.00 36,720.00 36,720.00 30,000.00 45,000.00 45,000.00
45,000.00 33,750.00 33,750.00 60,000.00 4,500.00 4,500.00 60,000.00 4,500.00 4,500.00
Total : 156,720.00 87,750.00 244,470.00
7,500.00 78,750.00 78,750.00 12,000.00 1,800.00 1,800.00 30,000.00 2,100.00 2,100.00 60,000.00 63,000.00 63,000.00 60,000.00 420.00 420.00 60,000.00 240.00 240.00
Total : Untuk 1 kg besi 14,631.00 Total 10 kg besi 146,310.00
1,800,000.00 72,000.00 72,000.00 15,000.00 4,500.00 4,500.00 12,000.00 1,200.00 1,200.00 30,000.00 15,600.00 15,600.00 55,000.00 14,300.00 14,300.00 60,000.00 1,560.00 1,560.00 60,000.00 1,560.00 1,560.00
Total : 77,700.00 33,020.00 110,720.00
1,800,000.00 81,000.00 81,000.00 15,000.00 4,500.00 4,500.00 12,000.00 1,200.00 1,200.00 30,000.00 15,600.00 15,600.00 55,000.00 14,300.00 14,300.00 60,000.00 1,560.00 1,560.00 60,000.00 1,560.00 1,560.00
Total : 86,700.00 33,020.00 119,720.00
1,800,000.00 72,000.00 72,000.00 15,000.00 6,000.00 6,000.00 12,000.00 2,400.00 2,400.00 95,000.00 33,250.00 33,250.00 30,000.00 19,800.00 19,800.00 55,000.00 18,150.00 18,150.00 60,000.00 1,980.00 1,980.00 60,000.00 1,980.00 1,980.00
Total : 113,650.00 41,910.00 155,560.00
1,800,000.00 72,000.00 72,000.00 15,000.00 6,000.00 6,000.00 12,000.00 2,400.00 2,400.00 95,000.00 33,250.00 33,250.00 30,000.00 19,800.00 19,800.00 55,000.00 18,150.00 18,150.00 60,000.00 1,980.00 1,980.00 60,000.00 1,980.00 1,980.00
Total : 113,650.00 41,910.00 155,560.00
1,800,000.00 72,000.00 72,000.00 15,000.00 6,000.00 6,000.00 12,000.00 2,400.00 2,400.00 95,000.00 33,250.00 33,250.00 30,000.00 19,800.00 19,800.00 55,000.00 18,150.00 18,150.00 60,000.00 1,980.00 1,980.00 60,000.00 1,980.00 1,980.00
Total : 113,650.00 41,910.00 155,560.00
1,800,000.00 54,000.00 54,000.00 15,000.00 6,000.00 6,000.00 12,000.00 1,800.00 1,800.00 95,000.00 33,250.00 33,250.00 30,000.00 19,800.00 19,800.00 55,000.00 18,150.00 18,150.00 60,000.00 1,980.00 1,980.00 60,000.00 1,980.00 1,980.00
Total : 95,050.00 41,910.00 136,960.00
3,000,000.00 79,200.00 79,200.00 15,000.00 9,000.00 9,000.00 30,000.00 4,500.00 4,500.00 55,000.00 2,750.00 2,750.00 60,000.00 300.00 300.00 60,000.00 480.00 480.00
Total : 88,200.00 8,030.00 96,230.00
1,000.00 336,000.00 336,000.00 85,000.00 45,900.00 45,900.00 100,000.00 81,000.00 81,000.00 30,000.00 159,000.00 159,000.00 45,000.00 12,375.00 12,375.00
60,000.00 15,720.00 15,720.00 60,000.00 15,900.00 15,900.00
Total : 462,900.00 202,995.00 665,895.00
1,000.00 336,000.00 336,000.00 85,000.00 45,900.00 45,900.00 100,000.00 81,000.00 81,000.00 30,000.00 169,500.00 169,500.00 45,000.00 12,375.00 12,375.00 60,000.00 19,380.00 19,380.00 60,000.00 16,980.00 16,980.00
Total : 462,900.00 218,235.00 681,135.00
1,000.00 336,000.00 336,000.00 85,000.00 45,900.00 45,900.00 100,000.00 81,000.00 81,000.00 30,000.00 211,500.00 211,500.00 45,000.00 12,375.00 12,375.00 60,000.00 24,180.00 24,180.00 60,000.00 21,180.00 21,180.00
Total : 462,900.00 269,235.00 732,135.00
1,000.00 336,000.00 336,000.00 85,000.00 45,900.00 45,900.00 100,000.00 81,000.00 81,000.00 30,000.00 190,500.00 190,500.00 45,000.00 12,375.00 12,375.00 60,000.00 19,980.00 19,980.00 60,000.00 19,080.00 19,080.00
Total : 462,900.00 241,935.00 704,835.00
1,000.00 336,000.00 336,000.00 85,000.00 45,900.00 45,900.00 100,000.00 81,000.00 81,000.00 30,000.00 159,000.00 159,000.00 45,000.00 12,375.00 12,375.00 60,000.00 15,900.00 15,900.00 60,000.00 15,900.00 15,900.00
Total : 462,900.00 203,175.00 666,075.00
1,000.00 4,000.00 4,000.00 85,000.00 510.00 510.00 100,000.00 900.00 900.00
30,000.00 5,400.00 5,400.00 45,000.00 900.00 900.00 60,000.00 360.00 360.00 60,000.00 540.00 540.00
Total : 5,410.00 7,200.00 12,610.00
1,800,000.00 54,000.00 54,000.00 11,000.00 220.00 220.00 7,500.00 27,000.00 27,000.00 12,500.00 625.00 625.00 1,000.00 5,500.00 5,500.00 85,000.00 765.00 765.00 100,000.00 1,500.00 1,500.00 30,000.00 8,910.00 8,910.00 45,000.00 1,485.00 1,485.00 55,000.00 1,815.00 1,815.00 60,000.00 1,980.00 1,980.00 60,000.00 600.00 600.00 60,000.00 900.00 900.00
Total : 89,610.00 15,690.00 105,300.00
1,000.00 218,000.00 218,000.00 85,000.00 44,200.00 44,200.00 100,000.00 87,000.00 87,000.00 30,000.00 49,500.00 49,500.00 45,000.00 11,250.00 11,250.00 60,000.00 1,500.00 1,500.00 60,000.00 4,800.00 4,800.00
Total : 349,200.00 67,050.00 416,250.00
1,400.00 16,800.00 16,800.00 30,000.00 4,500.00 4,500.00 55,000.00 3,300.00 3,300.00 60,000.00 360.00 360.00 60,000.00 480.00 480.00
Total : 16,800.00 8,640.00 25,440.00
5,000.00 20,000.00 20,000.00 1,000.00 8,000.00 8,000.00 100,000.00 3,200.00 3,200.00 30,000.00 12,000.00 12,000.00
55,000.00 11,000.00 11,000.00 60,000.00 1,200.00 1,200.00 60,000.00 120.00 120.00
Total 31,200.00 24,320.00 55,520.00
59,000.00 22,125.00 22,125.00 15,000.00 450.00 450.00 30,000.00 3,000.00 3,000.00 55,000.00 5,500.00 5,500.00 60,000.00 600.00 600.00 60,000.00 300.00 300.00
22,575.00 9,400.00 31,975.00
14,000.00 14,700.00 14,700.00 16,000.00 1,600.00 1,600.00 30,000.00 1,500.00 1,500.00 55,000.00 2,750.00 2,750.00 60,000.00 300.00 300.00 60,000.00 180.00 180.00
Total: 16,300.00 4,730.00 21,030.00
70,000.00 70,000.00 70,000.00 4,200.00 4,200.00
30,000.00 99,000.00 99,000.00 45,000.00 49,500.00 49,500.00 60,000.00 60.00 60.00 60,000.00 9,600.00 9,600.00
Total: 70,000.00 162,360.00 232,360.00
70,000.00 70,000.00 70,000.00 1,000.00 6,000.00 6,000.00 100,000.00 1,000.00 1,000.00 30,000.00 30,000.00 30,000.00 55,000.00 82,500.00 82,500.00 60,000.00 90,000.00 90,000.00 60,000.00 9,600.00 9,600.00
Total: 77,000.00 212,100.00 289,100.00
265,000.00 265,000.00 265,000.00 79,500.00 79,500.00
1,000.00 6,000.00 6,000.00 100,000.00 1,000.00 1,000.00 30,000.00 30,000.00 30,000.00 45,000.00 45,000.00 45,000.00 60,000.00 6,000.00 6,000.00 60,000.00 6,000.00 6,000.00
Total: 272,000.00 166,500.00 438,500.00
253,000.00 253,000.00 253,000.00 30,360.00 30,360.00
1,000.00 6,000.00 6,000.00 100,000.00 1,000.00 1,000.00 30,000.00 36,000.00 36,000.00 45,000.00 65,250.00 65,250.00 60,000.00 9,000.00 9,000.00 60,000.00 6,000.00 6,000.00
Total: 260,000.00 146,610.00 406,610.00
215,000.00 215,000.00 215,000.00 38,700.00 38,700.00
30,000.00 54,000.00 54,000.00 45,000.00 121,500.00 121,500.00 60,000.00 32,400.00 32,400.00 60,000.00 6,600.00 6,600.00
Total: 269,000.00 199,200.00 468,200.00
130,000.00 156,000.00 156,000.00 45,500.00 45,500.00
30,000.00 1,620.00 1,620.00 45,000.00 4,050.00 4,050.00 60,000.00 540.00 540.00 60,000.00 1,620.00 1,620.00
Total: 156,000.00 7,830.00 209,330.00
345,000.00 414,000.00 414,000.00 120,750.00 120,750.00
30,000.00 3,240.00 3,240.00 45,000.00 8,100.00 8,100.00 60,000.00 1,080.00 1,080.00 60,000.00 324.00 324.00
Total: 414,000.00 133,494.00 547,494.00
52,250.00 62,700.00 62,700.00 18,287.50 18,287.50
30,000.00 1,080.00 1,080.00 45,000.00 2,700.00 2,700.00 60,000.00 360.00 360.00 60,000.00 108.00 108.00
Total: 62,700.00 22,535.50 85,235.50
77,900.00 93,480.00 93,480.00 27,265.00 27,265.00
30,000.00 1,620.00 1,620.00 45,000.00 4,050.00 4,050.00 60,000.00 540.00 540.00 60,000.00 162.00 162.00
Total: 93,480.00 33,637.00 127,117.00
220,000.00 264,000.00 264,000.00 77,000.00 77,000.00
30,000.00 2,430.00 2,430.00 45,000.00 6,075.00 6,075.00 60,000.00 810.00 810.00 60,000.00 246.00 246.00
Total: 264,000.00 86,561.00 350,561.00
20,000.00 20,000.00 20,000.00 2,000.00 50.00 50.00 30,000.00 300.00 300.00 45,000.00 4,500.00 4,500.00 60,000.00 600.00 600.00 60,000.00 300.00 300.00
Total: 20,050.00 5,700.00 25,750.00
8,350.00 9,602.50 9,602.50 30,000.00 1,800.00 1,800.00 60,000.00 3,600.00 3,600.00 60,000.00 360.00 360.00 60,000.00 180.00 180.00
Total: 11,402.50 4,140.00 15,542.50
40,000.00 42,000.00 42,000.00 15,000.00 225.00 225.00 3,000,000.00 57,000.00 57,000.00 30,000.00 6,000.00 6,000.00 60,000.00 24,000.00 24,000.00 60,000.00 1,500.00 1,500.00 60,000.00 600.00 600.00
Total: 99,225.00 32,100.00 131,325.00
72,000.00 72,000.00 72,000.00 30,000.00 300.00 300.00 60,000.00 30,000.00 30,000.00 60,000.00 600.00 600.00 60,000.00 300.00 300.00
Total: 72,000.00 31,200.00 103,200.00
25,000.00 25,000.00 25,000.00 30,000.00 450.00 450.00 60,000.00 9,000.00 9,000.00 60,000.00 900.00 900.00 60,000.00 48.00 48.00
Total: 25,000.00 10,398.00 35,398.00
25,000.00 25,000.00 25,000.00 30,000.00 300.00 300.00 60,000.00 6,000.00 6,000.00 60,000.00 600.00 600.00 60,000.00 30.00 30.00
Total: 25,000.00 6,930.00 31,930.00
8,000.00 8,000.00 8,000.00 30,000.00 450.00 450.00 60,000.00 9,000.00 9,000.00 60,000.00 900.00 900.00 60,000.00 48.00 48.00
Total: 8,000.00 10,398.00 18,398.00
72,000.00 72,000.00 72,000.00 30,000.00 600.00 600.00 60,000.00 12,000.00 12,000.00 60,000.00 1,200.00 1,200.00 60,000.00 60.00 60.00
Total: 72,000.00 13,860.00 85,860.00
72,500.00 79,750.00 79,750.00 30,000.00 450.00 450.00 60,000.00 9,000.00 9,000.00 60,000.00 900.00 900.00 60,000.00 48.00 48.00
Total: 79,750.00 10,398.00 90,148.00
6,400.00 75,968.00 75,968.00 1,000.00 10,000.00 10,000.00 100,000.00 4,500.00 4,500.00 4,000.00 6,000.00 6,000.00 30,000.00 21,000.00 21,000.00 45,000.00 15,750.00 15,750.00 60,000.00 2,100.00 2,100.00 60,000.00 1,800.00 1,800.00
Total: 96,468.00 40,650.00 137,118.00
6,400.00 21,312.00 21,312.00 1,000.00 1,650.00 1,650.00 100,000.00 320.00 320.00 4,000.00 400.00 400.00
30,000.00 1,800.00 1,800.00 45,000.00 1,350.00 1,350.00 60,000.00 180.00 180.00 60,000.00 180.00 180.00
Total: 23,682.00 3,510.00 27,192.00
2,600.00 68,900.00 68,900.00 1,000.00 10,400.00 10,400.00 100,000.00 4,500.00 4,500.00 4,000.00 6,480.00 6,480.00 30,000.00 21,000.00 21,000.00 45,000.00 15,750.00 15,750.00 60,000.00 2,100.00 2,100.00 60,000.00 2,100.00 2,100.00
Total: 90,280.00 40,950.00 131,230.00
2,600.00 68,900.00 68,900.00 1,000.00 10,400.00 10,400.00 100,000.00 4,500.00 4,500.00 4,000.00 6,480.00 6,480.00 30,000.00 21,000.00 21,000.00 45,000.00 15,750.00 15,750.00 60,000.00 2,100.00 2,100.00 60,000.00 2,100.00 2,100.00
Total: 90,280.00 40,950.00 131,230.00
18,000.00 3,600.00 3,600.00 15,000.00 2,250.00 2,250.00 18,000.00 3,060.00 3,060.00 18,000.00 4,680.00 4,680.00 30,000.00 2,100.00 2,100.00 45,000.00 405.00 405.00 60,000.00 360.00 360.00 60,000.00 150.00 150.00
Total: 13,590.00 3,015.00 16,605.00
42,000.00 6,300.00 6,300.00 15,000.00 750.00 750.00 2,000.00 200.00 200.00
10,000.00 100.00 100.00 30,000.00 4,800.00 4,800.00 45,000.00 7,200.00 7,200.00 60,000.00 960.00 960.00 60,000.00 150.00 150.00
Total: 7,350.00 13,110.00 20,310.00
12,500.00 1,250.00 1,250.00 18,000.00 1,800.00 1,800.00 18,000.00 4,680.00 4,680.00 30,000.00 600.00 600.00 45,000.00 2,835.00 2,835.00 60,000.00 378.00 378.00 60,000.00 150.00 150.00
Total: 7,730.00 3,963.00 11,693.00
18,000.00 2,160.00 2,160.00 18,000.00 3,240.00 3,240.00 30,000.00 840.00 840.00 45,000.00 1,890.00 1,890.00 60,000.00 252.00 252.00 60,000.00 150.00 150.00
Total: 5,400.00 3,132.00 8,532.00
18,000.00 1,800.00 1,800.00 10,000.00 100.00 100.00 30,000.00 600.00 600.00 45,000.00 9,000.00 9,000.00 60,000.00 1,200.00 1,200.00 60,000.00 600.00 600.00
Total: 1,900.00 11,400.00 13,300.00
1,000.00 70,000.00 70,000.00 1,000.00 18,950.00 18,950.00 100,000.00 3,800.00 3,800.00 30,000.00 9,000.00 9,000.00 45,000.00 4,500.00 4,500.00
PENGECATAN TEMBOK LAMA (1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP)
60,000.00 600.00 600.00 60,000.00 900.00 900.00
Total : 92,750.00 15,000.00 107,750.00
1,000.00 70,000.00 70,000.00 1,000.00 8,320.00 8,320.00 100,000.00 4,900.00 4,900.00 30,000.00 9,000.00 9,000.00 45,000.00 4,500.00 4,500.00 60,000.00 600.00 600.00 60,000.00 900.00 900.00
Total : 83,220.00 15,000.00 98,220.00
1,000.00 10,224.00 10,224.00 100,000.00 2,000.00 2,000.00 30,000.00 9,000.00 9,000.00 45,000.00 6,750.00 6,750.00 60,000.00 900.00 900.00 60,000.00 900.00 900.00
Total : 12,224.00 17,550.00 29,774.00
1,000.00 7,776.00 7,776.00 100,000.00 2,300.00 2,300.00 30,000.00 9,000.00 9,000.00 45,000.00 6,750.00 6,750.00 60,000.00 900.00 900.00 60,000.00 900.00 900.00
Total : 10,076.00 17,550.00 27,626.00
1,000.00 4,416.00 4,416.00 100,000.00 2,700.00 2,700.00 30,000.00 9,000.00 9,000.00 45,000.00 6,750.00 6,750.00 60,000.00 900.00 900.00 60,000.00 9,000.00 9,000.00
Total : 7,116.00 25,650.00 32,766.00
1,000.00 3,108.00 3,108.00 30,000.00 4,500.00 4,500.00 45,000.00 3,375.00 3,375.00 60,000.00 480.00 480.00 60,000.00 480.00 480.00
Total : 3,108.00 8,835.00 11,943.00
1,000.00 3,250.00 3,250.00 15,000.00 3,000.00 3,000.00 45,000.00 4,500.00 4,500.00 60,000.00 600.00 600.00 60,000.00 600.00 600.00
Total : 6,250.00 5,700.00 11,950.00
6,200,000.00 7,440,000.00 7,440,000.00 15,000.00 18,750.00 18,750.00 11,500.00 11,500.00 11,500.00 30,000.00 180,000.00 180,000.00 55,000.00 990,000.00 990,000.00 60,000.00 108,000.00 108,000.00 60,000.00 18,000.00 18,000.00
Total : 8,766,250.00
6,500,000.00 260,000.00 260,000.00 15,000.00 750.00 750.00 30,000.00 10,500.00 10,500.00 55,000.00 57,750.00 57,750.00 60,000.00 6,300.00 6,300.00 60,000.00 1,080.00 1,080.00
Total : 260,750.00 75,630.00 336,380.00
6,500,000.00 260,000.00 260,000.00 11,500.00 5,750.00 5,750.00 30,000.00 30,000.00 30,000.00 55,000.00 165,000.00 165,000.00 60,000.00 18,000.00 18,000.00 60,000.00 3,000.00 3,000.00
Total : 265,750.00 216,000.00 481,750.00
6,500,000.00 156,000.00 156,000.00 11,500.00 3,450.00 3,450.00 30,000.00 24,000.00 24,000.00 55,000.00 132,000.00 132,000.00 60,000.00 14,400.00 14,400.00
60,000.00 2,400.00 2,400.00 Total : 159,450.00 172,800.00 332,250.00
6,500,000.00 162,500.00 162,500.00 15,000.00 450.00 450.00 11,500.00 5,750.00 5,750.00 115,000.00 115,000.00 115,000.00 30,000.00 21,000.00 21,000.00 55,000.00 115,500.00 115,500.00 60,000.00 12,600.00 12,600.00 60,000.00 2,100.00 2,100.00
Total : 283,700.00 151,200.00 434,900.00
6,500,000.00 162,500.00 162,500.00 15,000.00 450.00 450.00 11,500.00 3,450.00 3,450.00 59,000.00 59,000.00 59,000.00 30,000.00 24,000.00 24,000.00 55,000.00 132,000.00 132,000.00 60,000.00 14,400.00 14,400.00 60,000.00 2,400.00 2,400.00
Total : 225,400.00 172,800.00 398,200.00
6,500,000.00 416,000.00 416,000.00 11,500.00 5,750.00 5,750.00 30,000.00 30,000.00 30,000.00 55,000.00 165,000.00 165,000.00 60,000.00 18,000.00 18,000.00 60,000.00 3,000.00 3,000.00
Total : 421,750.00 216,000.00 637,750.00
6,500,000.00 390,000.00 390,000.00 15,000.00 2,250.00 2,250.00 30,000.00 20,100.00 20,100.00 55,000.00 110,000.00 110,000.00 60,000.00 12,000.00 12,000.00 60,000.00 20,100.00 20,100.00
Total : 392,250.00 162,200.00 554,450.00
4,800,000.00 5,280,000.00 5,280,000.00 250,000.00 3,750,000.00 3,750,000.00 15,000.00 84,000.00 84,000.00 30,000.00 120,000.00 120,000.00 55,000.00 660,000.00 660,000.00 60,000.00 72,000.00 72,000.00 60,000.00 12,000.00 12,000.00
Total : 9,114,000.00 864,000.00 9,978,000.00
3,900,000.00 54,600.00 54,600.00 4,300,000.00 15,480.00 15,480.00 15,000.00 3,750.00 3,750.00 30,000.00 3,000.00 3,000.00 55,000.00 5,500.00 5,500.00 60,000.00 600.00 600.00 60,000.00 300.00 300.00
Total : 73,830.00 9,400.00 83,230.00
6,200,000.00 1,023,000.00 6,200,000.00 15,000.00 3,000.00 15,000.00 30,000.00 3,600.00 30,000.00 55,000.00 6,600.00 55,000.00 60,000.00 720.00 60,000.00 60,000.00 360.00 60,000.00
Total : 1,026,000.00 11,280.00 6,420,000.00
4,300,000.00 66,220.00 66,220.00 15,000.00 3,000.00 3,000.00 30,000.00 4,500.00 4,500.00 55,000.00 16,500.00 16,500.00 60,000.00 1,800.00 1,800.00 60,000.00 4,500.00 4,500.00
Total : 69,220.00 27,300.00 96,520.00
4,300,000.00 70,090.00 70,090.00 15,000.00 3,750.00 3,750.00 30,000.00 6,000.00 6,000.00 55,000.00 16,500.00 16,500.00 60,000.00 1,800.00 1,800.00
60,000.00 600.00 600.00 Total : 73,840.00 24,900.00 98,740.00
6,500,000.00 70,200.00 70,200.00 15,000.00 1,500.00 1,500.00 30,000.00 3,000.00 3,000.00 55,000.00 11,000.00 11,000.00 60,000.00 1,200.00 1,200.00 60,000.00 300.00 300.00
Total : 71,700.00 15,500.00 87,200.00
6,500,000.00 71,500.00 71,500.00 15,000.00 750.00 750.00 30,000.00 6,600.00 6,600.00 55,000.00 1,210.00 1,210.00 60,000.00 6,600.00 6,600.00 60,000.00 300.00 300.00
Total : 72,250.00 14,710.00 86,960.00
6,200,000.00 173,600.00 173,600.00 15,000.00 2,250.00 2,250.00 11,500.00 6,440.00 6,440.00 221,000.00 190,060.00 190,060.00 55,000.00 24,750.00 24,750.00 60,000.00 2,700.00 2,700.00 30,000.00 4,500.00 4,500.00 60,000.00 480.00 480.00
Total : 372,350.00 32,430.00 404,780.00
1 M2 PEKERJAAN DINDING PEMISAH PLAYWOOD RANGKAP RANGKA KAMFER 6,200,000.00 173,600.00 173,600.00 15,000.00 2,250.00 2,250.00 11,500.00 6,440.00 6,440.00 221,000.00 190,060.00 190,060.00 55,000.00 33,000.00 33,000.00 60,000.00 3,600.00 3,600.00 30,000.00 6,000.00 6,000.00 60,000.00 600.00 600.00
Total : 372,350.00 43,200.00 415,550.00
17,500.00 21,000.00 21,000.00
6,125.00 6,125 6,125.00 30,000.00 1,620.00 1,620.00 45,000.00 4,050.00 4,050.00 60,000.00 540.00 540.00 60,000.00 1,620.00 1,620.00
Total : 27,125.00 7,830.00 34,955.00
47,500.00 57,000.00 57,000.00 16,625.00 16,625 16,625.00 30,000.00 3,240.00 3,240.00 45,000.00 8,100.00 8,100.00 60,000.00 1,080.00 1,080.00 60,000.00 324.00 324.00
Total : 73,625.00 12,744.00 86,369.00
52,250.00 62,700.00 62,700.00 18,287.50 18,287.50 18,287.50 30,000.00 1,080.00 1,080.00 45,000.00 2,700.00 2,700.00 60,000.00 360.00 360.00 60,000.00 108.00 108.00
Total : 80,987.50 4,248.00 85,235.50
77,900.00 93,480.00 93,480.00 27,265.00 27,265.00
30,000.00 1,620.00 1,620.00 45,000.00 4,050.00 4,050.00 60,000.00 540.00 540.00 60,000.00 162.00 162.00
Total : 120,745.00 6,372.00 127,117.00
18,000.00 21,600.00 21,600.00 6,300.00 6,300.00 6,300.00 30,000.00 2,430.00 2,430.00 45,000.00 6,075.00 6,075.00 60,000.00 810.00 810.00 60,000.00 246.00 246.00
Total : 27,900.00 9,561.00 37,461.00
20,000.00 20,000.00 20,000.00 2,000.00 50.00 50.00 30,000.00 300.00 300.00 45,000.00 4,500.00 4,500.00 60,000.00 600.00 600.00 60,000.00 300.00 300.00
Total : 20,050.00 5,700.00 25,750.00
8,350.00 9,185.00 9,185.00 18,000.00 1,440.00 1,440.00 30,000.00 180.00 180.00 60,000.00 3,600.00 3,600.00 60,000.00 360.00 360.00 60,000.00 18.00 18.00
Total : 10,625.00 4,158.00 14,783.00
40,000.00 20,000.00 20,000.00 15,000.00 225.00 225.00 6,500,000.00 123,500.00 123,500.00 18,000.00 5,400.00 5,400.00 30,000.00 1,200.00 1,200.00 60,000.00 24,000.00 24,000.00 60,000.00 1,500.00 1,500.00 60,000.00 78.00 78.00
Total : 149,125.00 26,778.00 175,903.00
72,000.00 72,000.00 72,000.00 30,000.00 300.00 300.00 60,000.00 30,000.00 30,000.00 60,000.00 600.00 600.00 60,000.00 300.00 300.00
Total : 72,000.00 31,200.00 103,200.00
25,000.00 25,000.00 25,000.00 30,000.00 450.00 450.00 60,000.00 9,000.00 9,000.00
60,000.00 900.00 900.00 60,000.00 48.00 48.00
Total : 25,000.00 10,398.00 35,398.00
25,000.00 25,000.00 25,000.00 30,000.00 300.00 300.00 60,000.00 6,000.00 6,000.00 60,000.00 600.00 600.00 60,000.00 30.00 30.00
Total : 25,000.00 6,930.00 31,930.00
8,000.00 8,000.00 8,000.00 30,000.00 450.00 450.00 60,000.00 9,000.00 9,000.00 60,000.00 900.00 900.00 60,000.00 48.00 48.00
Total : 8,000.00 10,398.00 18,398.00
72,000.00 72,000.00 72,000.00 30,000.00 600.00 600.00 60,000.00 12,000.00 12,000.00 60,000.00 1,200.00 1,200.00 60,000.00 60.00 60.00
Total : 72,000.00 13,860.00 85,860.00
72,500.00 79,750.00 79,750.00 30,000.00 450.00 450.00 60,000.00 9,000.00 9,000.00 60,000.00 900.00 900.00 60,000.00 48.00 48.00
Total : 79,750.00 10,398.00 90,148.00
6,400.00 75,968.00 75,968.00 1,000.00 11,380.00 11,380.00 100,000.00 4,200.00 4,200.00 4,000.00 6,000.00 6,000.00 30,000.00 18,600.00 18,600.00
45,000.00 15,750.00 15,750.00 60,000.00 2,100.00 2,100.00 60,000.00 1,800.00 1,800.00
Total : 97,548.00 38,250.00 135,798.00
6,400.00 21,312.00 21,312.00 1,000.00 1,650.00 1,650.00 100,000.00 320.00 320.00 4,000.00 400.00 400.00 30,000.00 1,800.00 1,800.00 45,000.00 1,350.00 1,350.00 60,000.00 180.00 180.00 60,000.00 180.00 180.00
Total : 23,682.00 3,510.00 27,192.00
2,600.00 65,000.00 65,000.00 1,000.00 9,300.00 9,300.00 100,000.00 1,800.00 1,800.00 4,000.00 6,000.00 6,000.00 30,000.00 18,000.00 18,000.00 45,000.00 20,250.00 20,250.00 60,000.00 2,700.00 2,700.00 60,000.00 1,800.00 1,800.00
Total : 82,100.00 42,750.00 124,850.00
2,600.00 65,000.00 65,000.00 1,000.00 9,300.00 9,300.00 100,000.00 1,800.00 1,800.00 4,000.00 6,000.00 6,000.00 30,000.00 18,000.00 18,000.00 30,000.00 13,500.00 13,500.00 60,000.00 2,700.00 2,700.00 60,000.00 1,800.00 1,800.00
Total : 118,100.00
6,400.00 128,000.00 128,000.00 1,000.00 9,300.00 9,300.00 100,000.00 1,800.00 1,800.00 4,000.00 6,000.00 6,000.00 30,000.00 18,000.00 18,000.00 45,000.00 20,250.00 20,250.00 60,000.00 2,700.00 2,700.00
60,000.00 1,800.00 1,800.00 Total : 145,100.00 42,750.00 187,850.00
18,000.00 3,600.00 3,600.00 15,000.00 2,250.00 2,250.00 18,000.00 3,060.00 3,060.00 18,000.00 4,680.00 4,680.00 30,000.00 2,100.00 2,100.00 45,000.00 405.00 405.00 60,000.00 360.00 360.00 60,000.00 150.00 150.00
Total : 13,590.00 3,015.00 16,605.00
42,000.00 6,300.00 6,300.00 15,000.00 750.00 750.00 2,000.00 200.00 200.00 10,000.00 100.00 100.00 30,000.00 4,800.00 4,800.00 45,000.00 7,200.00 7,200.00 60,000.00 960.00 960.00 60,000.00 150.00 150.00
Total : 12,150.00 8,310.00 20,460.00
12,500.00 1,250.00 1,250.00 18,000.00 1,800.00 1,800.00 18,000.00 4,680.00 4,680.00 30,000.00 600.00 600.00 45,000.00 2,835.00 2,835.00 60,000.00 378.00 378.00 60,000.00 150.00 150.00
Total : 7,730.00 3,963.00 11,693.00
1 M2 PENGECATAN TEMBOK LAMA (1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP) 18,000.00 2,160.00 2,160.00 18,000.00 3,240.00 3,240.00 30,000.00 840.00 840.00 45,000.00 1,890.00 1,890.00
60,000.00 252.00 252.00 60,000.00 150.00 150.00
Total : 5,400.00 3,132.00 8,532.00
18,000.00 1,800.00 1,800.00 10,000.00 100.00 100.00 30,000.00 600.00 600.00 45,000.00 9,000.00 9,000.00 60,000.00 1,200.00 1,200.00 60,000.00 600.00 600.00
Total : 1,900.00 11,400.00 13,300.00
37,500.00 11,250.00 11,250.00 30,000.00 180.00 180.00 45,000.00 2,700.00 2,700.00 60,000.00 720.00 720.00 60,000.00 360.00 360.00
Total : 11,250.00 3,960.00 15,210.00
22,000.00 4,840.00 4,840.00 40,000.00 6,400.00 6,400.00 32,000.00 5,120.00 5,120.00 42,000.00 6,720.00 6,720.00 18,000.00 13,500.00 13,500.00 2,000.00 2,400.00 2,400.00 30,000.00 6,000.00 6,000.00 45,000.00 900.00 900.00 60,000.00 1,500.00 1,500.00 60,000.00 120.00 120.00
Total : 38,980.00 8,520.00 47,500.00
4,000.00 55,000.00 55,000.00 1,000.00 8,400.00 8,400.00 75,000.00 150,000.00 150,000.00 60,000.00 18,000.00 18,000.00 30,000.00 30,000.00 30,000.00 60,000.00 600.00 600.00
Total : 63,400.00 198,600.00 262,000.00
32,000.00 32,000.00 32,000.00 30,000.00 12,000.00 12,000.00 60,000.00 2,400.00 2,400.00
Total : 32,000.00 14,400.00 46,400.00
10,000.00 80,000.00 80,000.00 18,000.00 54,000.00 54,000.00 2,500.00 5,000.00 5,000.00 700.00 10,500.00 10,500.00 800.00 2,400.00 2,400.00 2,300.00 2,300.00 2,300.00 45,000.00 45,000.00 45,000.00
Total : 154,200.00 45,000.00 199,200.00
10,000.00 100,000.00 100,000.00 18,000.00 54,000.00 54,000.00 2,500.00 2,500.00 2,500.00 700.00 10,500.00 10,500.00 800.00 3,200.00 3,200.00 2,300.00 2,300.00 2,300.00 10,000.00 10,000.00 10,000.00 45,000.00 45,000.00 45,000.00
Total : 182,500.00 45,000.00 227,500.00
6,500.00 89,375.00 89,375.00 12,000.00 100,800.00 100,800.00 75,000.00 150,000.00 150,000.00 60,000.00 18,000.00 18,000.00 30,000.00 30,000.00 30,000.00 60,000.00 600.00 600.00
Total : 190,175.00 198,600.00 388,775.00
DAFTAR HARGA SATUAN BAHAN BANGUNAN
NO NAMA BARANG SATUAN HARGA 1 2 4 5 1 Amplas lbr 2,000 2 Bak Mandi Fiber bh 215,000 3 Bambu Besar bt 12,000 4 Bambu Kecil bt 9,500 5 Bambu Sedang bt 11,500 6 Batako Kualitas I bh 1,650 7 Batu Bata Gosok Klas I bh 1,600 8 Batu Bata Pasangan Kelas I bh 1,000 9 Batu Belah 15-30 cm/ batu kali m3 100,000 10 Batu Pecah 1 - 2 cm m3 150,000 11 Batu Pecah 2 - 3 cm (Manual, Mesin) m3 125,000 12 Batu Pecah 3 - 5 cm (Manual, Mesin) m3 120,000 13 Batu Pecah 5 - 7 cm (Manual) m3 100,000 14 Batu Pecah 7 - 10 cm m3 100,000 15 Bentala Paras bh 100,000 16 Besi Beton 4 mm btg 7,500 17 Besi Beton 8 mm btg 24,700 18 Besi Galvanised diameter 1,5" bt 250,000 19 Besi Galvanised diameter 2" bt 280,000 20 Besi Profil WF kg 8,350 21 Besi Strip kg 73,500 22 Cat Besi kg 37,500 23 Cat Dasar kg 18,000 24 Cat Kayu Emco kg 40,000 25 Cat Meni Besi kg 18,000 26 Cat Meni Kayu kg 18,000 27 Cat Tembok kg 21,000 28 Clear Gross kg 38,000 29 Closet Jongkok bh 70,000 30 Dempul kg 15,000 31 Engsel Kupu - Kupu ps 25,000 32 Engsel Nilon ps 9,000 33 Enternit Plapond Klas I lbr 13,500 34 Expagnolet bh 45,000 35 Floor drain plastik bh 8,000 36 Floor drain stainless bh 38,000 37 Gedeg kulit Klas I m2 17,000
38 Genteng Bubungan Lokal bj 4,000 39 Genteng Bubungan Plentong bj 5,000 40 Genteng lokal Plentong bj 1,400 41 Glass Block bj 18,500 42 Grendel Biasa bh 10,000 43 Grendel Hanaro bh 22,000 44 Gypsum board standard lbr 54,000 45 Hard Board MDF lbr 115,000 46 Ijuk kg 20,000 47 ikut celedu kg 100,000 48 Jaro bh 3,500 49 Kabel NYM 2 mm m1 5,500 50 Kabel NYM 4 mm m1 5,200 51 Kaca Bening 5 MM m2 72,500 52 Kait angin biasa ps 8,000 53 Kalsiboard 4.5 mm lbr 17,500 54 Kawat Baja Bendrat kg 12,500 55 Kawat Beton RRT kg 12,000 56 Kawat las kg 16,500 57 Kayu Bingkirai Balok m3 6,400,000 58 Kayu Bingkirai Papan / Usuk / Reng m3 7,800,000 59 Kayu Dolken (Pekerjaan Sementara) btg 23,000 60 Kayu Jati Balok m3 15,500,000 61 Kayu Jati Papan m3 21,000,000 62 Kayu Kamper Balok 8/12 m3 6,200,000 63 Kayu Kamper Usuk 5/7 m3 4,300,000 64 Kayu Kruing Balok 8/12 m3 4,800,000 65 Kayu Kruing Usuk 5/7 m3 3,900,000 66 Kayu Meranti papan 3/20 m3 3,000,000 67 Kayu Meranti Usuk 5/7 m3 1,800,000 68 Kayu Meranti balok 6/12 m3 1,800,000 69 Kayu Merbau Papan m3 12,500,000 70 Kayu Perancah / Begesting m3 1,850,000 71 Kayu Profil m1 60,000 72 List kayu 2/5 m1 14,000 73 Keramik 30x30 cm (warna tua) bh 6,400 74 Keramik 20x20 cm (warna muda) bh 2,600 75 Kran Air biasa bh 20,000 76 Kerikil Beton m3 100,000 77 Kuas bh 10,000 78 Kunci Slot bh 72,000
79 Kunci Pintu ex Union bh 110,000 80 Kunci Pintu ex Yale bh 120,000 81 Kunci Tanam Biasa bh 72,000 82 Kabel NYM 3x2.5 mm ex Supreme m1 10,000 83 Klem clipsal 20 mm hitam bj 700 84 Lampu SL 18 Watt bh 35,000 85 Lampu TL 20 Watt bh 28,500 86 Lem Aibond kg 18,000 87 Lem Kayu ltr 11,000 88 Limestone m3 125,000 89 List Gypsum Stdr m1 14,500 90 Mild zak 15,000 91 Minyak Bekisting ltr 12,000 92 Minyak Cat ltr 18,000 93 Multiplek 6 MM ltr 85,000 94 Multiplek 9 MM ltr 120,000 95 Multiplek 12 MM ltr 175,000 96 Multiplek 18 MM ltr 210,000 97 Mur Baut bh 3,500 98 Murda bh 70,000 99 Paku 2" - 5" (reng/usuk) kg 15,000 100 Paku List kg 16,000 101 Paku Skrup 2" kg 11,000 102 Paras Kerobokan 50 x 20 x 12 bj 4,000 103 Pasir Beton m3 85,000 104 Pasir Pasang m3 100,000 105 Pasir Urug m3 85,000 106 Pipa Galvanis 1/2" m1 90,250 107 Pipa Galvanis 3/4" m1 130,000 108 Pipa Galvanis 1 1/4" m1 236,550 109 Pipa Galvanis 1 1/2" m1 285,000 110 Pipa Galvanis 1" m1 17,500 111 Pipa Galvanis 1,5 BSA m1 46,500 112 Pipa Galvanis 2" m1 345,000 113 Pipa Galvanis 3" m1 47,500 114 Pipa PVC tipe AW Ø 0,5" P = 4 m bt 21,000 115 Pipa PVC tipe AW Ø 0,75" P = 4 m bt 24,000 116 Pipa PVC tipe AW Ø 1" P = 4 m bt 28,500 117 Pipa PVC tipe AW Ø 1,5" P = 4 m bt 52,250 118 Pipa PVC tipe AW Ø 2" P = 4 m bt 77,900 119 Pipa PVC tipe AW Ø 2.5" P = 4 m bt 109,250
120 Pipa PVC tipe AW Ø 3" P = 4 m bt 142,500 121 Pipa PVC tipe AW Ø 4" P = 4 m bt 220,000 122 Pipa clipsal 20 mm hitam bt 18,000 123 Pipa flexible clipsal 20 mm hitam m1 10,000 124 Plamir Tembok kg 12,500 125 Plywood 12 MM lbr 140,000 126 Plywood 3 MM lbr 60,000 127 Plywood 4 MM lbr 42,500 128 Plywood 6 MM lbr 53,000 129 Plywood 9MM lbr 95,000 130 Plywood Alluminium lbr 115,000 131 Politur kg 42,000 132 Politur Ultra kg 42,000 133 Rangka aluminium/holow m1 100,000 134 Sock clipsal 20 mm hitam m1 800 135 Sanding sealer kg 32,000 136 Seal tape bh 2,000 137 Semen PC 50 Kg gresik kg 1,000 138 Semen warna/semen grouting kg 4,000 139 Seng Gelombang 3" x 5" BJLS 28 lbr 47,500 140 Sirtu m3 90,000 141 Seng Bjls 0,25 lbr 47,500 142 Seng Bjls 0,32 lbr 52,500 143 Seng plat 3" x 6" BJLS 28 lbr 40,000 144 Stop Kontak bj 23,750 145 Tanah Urug m3 70,000 146 Teak Oll ltr 22,000 147 Teakwood 3 MM lbr 61,500 148 Teakwood 4 MM lbr 221,000 149 Tinner A ltr 18,000 150 Triplex 3 Mm lbr 59,000 151 T dus clipsal 20 mm hitam bh 2,500 152 Vernis kg 42,000 153 Washtafel KIA Standar bh 253,000 154 Wood Filer kg 22,000 155 Wood stain kg 40,000 156 Water proofing Masterseal 440 kg 32,000 157 Urinoir bh 265,000 158 Cat Penutup 2x kg 18,000 159 Kayu Kamper Papan m3 6,500,000 160 Lem kayu kg 11,500
161 kayu Kamper Reng ikat 240,000 162 Inbow dus plastik clipsal bj 2,300 163 Overspaning NYM ls 151,000 164 Penangkal Petir tbk 2,700,000
DAFTAR HARGA SATUAN UPAH
NO NAMA BARANG SATUAN HARGA(Rp.)
1 2 3 4
1 Mandor Hari 60,0002 Kepala Tukang Hari 60,0003 Tukang Politur Hari 45,0004 Tukang Batu Hari 45,0005 Tukang kayu Hari 55,000 6 Tukang Besi Hari 60,0007 Tukang cat Hari 45,0008 Tukang gali Hari 35,0009 Tukang Listrik Hari 45,000
10 Tukang Pipa/ Tukang Ledeng Hari 45,00012 Tukang Aspal Hari 40,00013 Tukang masak Aspal Hari 40,00014 Pekerja Hari 30,00015 Tukang Ukir Hari 75,000
Catatan :1. Harga - harga belum termasuk PPn 10 %;2. Harga - harga hanya sebagai pedoman / pendukung
dalam perhitungan konstruksi ( tidak mengikat ).
RENCANA ANGGARAN BIAYA (RAB) SMP NEGERI 4 KUTA SELATAN
NO. URAIAN PEKERJAAN VOLUME SAT No./ HARGA JUMLAH
Kode SATUAN HARGA Analisa ( Rp ) ( Rp )
A RUANG KELAS (lt. 2)A.1 PEKERJAAN LANTAI 1
I PEKERJAAN PERSIAPAN1 Pek. Pengukuran dan Bowplank 94.100 m' I.1 52,275.00 4,919,077.50 2 Pek. Pembersihan lahan 345.060 m2 I.2 6,000.00 2,070,360.00
6,989,437.50 II PEKERJAAN PONDASI DAN SLOOF1 Galian tanah biasa/pondasi menerus 74.550 m3 II.2 29,700.00 2,214,135.00 2 Galian tanah foot plat 99.825 m3 II.3 29,700.00 2,964,802.50 3 Urugan pasir bawah pondasi menerus 9.975 m3 II.11 111,600.00 1,113,210.00 4 Urugan pasir bawah foot plat 6.050 m3 II.12 111,600.00 675,180.00 5 Beton Rabat bawah foot plat 3.025 m3 IV.16 416,250.00 1,259,156.25 6 Pas. Batu kosong 19.950 m3 III.6 244,470.00 4,877,176.50 7 Pas. Batu kali 1pc : 5ps 44.888 m3 III.3 398,150.00 17,872,157.20 8 Besi foot plat besi 157 kg/m3 1,942.875 kg IV.1 14,631.00 28,426,204.13
Beton foot plat 12.375 m3 IV.10 681,135.00 8,429,045.63 9 Besi foot plat besi 171 kg/m3 470.250 kg IV.1 14,631.00 6,880,227.75
Beton foot plat 2.750 m3 1V.9 665,895.00 1,831,211.25 10 Begesting sloof 25/30 37.675 m2 IV.3 119,720.00 4,510,451.00
Besi sloof 25/30 besi 93 kg/m3 955.575 kg IV.1 14,631.00 13,981,017.83 Beton sloof 25/30 10.275 m3 IV.10 681,135.00 6,998,662.13
11 Begesting sloof praktis 15/20 10.400 m2 IV.3 119,720.00 1,245,088.00
Besi sloof praktis 15/20 besi 132kg/m3 235.620 kg IV.1 14,631.00 3,447,356.22 Beton sloof praktis 15/20 1.785 m3 IV.10 681,135.00 1,215,825.97
12 Pek. Urugan tanah kembali 58.125 m3 II.9 7,998.00 464,883.75 108,405,791.10 III PEKERJAAN BETON 1 Begesting kolom 25/40 (K1) 102.960 m2 IV.6 155,560.00 16,016,457.60
Besi kolom 25/40 besi 174 kg/m3 (K1) 1,378.080 Kg IV.1 14,631.00 20,162,688.48 Beton kolom 25/40 (K1) 7.920 m3 IV.11 732,135.00 5,798,509.20
2 Begesting kolom 25/25 (K2) 39.050 m2 IV.6 155,560.00 6,074,618.00 Besi kolom 25/25 besi 279 kg/m3 (K2) 1,361.520 Kg IV.1 14,631.00 19,920,399.12 Beton kolom 25/25 (K2) 4.880 m3 IV.11 732,135.00 3,572,818.80
3 Begesting balok 25/50 besi 140 kg/m3 (B1) 140.250 m2 IV.6 155,560.00 21,817,290.00 Besi balok 25/50 besi 140 kg/m3 (B1) 1,636.250 Kg IV.1 14,631.00 23,939,973.75 Beton balok 25/50 (B1) 11.688 m3 IV.12 704,835.00 8,237,759.06
4 Begesting balok 25/40 besi 139 kg/m3 (B2) 35.750 m2 IV.6 155,560.00 5,561,270.00 Besi balok 25/40 besi 139 kg/m3 (B2) 382.250 Kg IV.1 14,631.00 5,592,699.75 Beton balok 25/40 (B2) 2.750 m3 IV.12 704,835.00 1,938,296.25
5 Begesting balok 20/30 besi 174 kg/m3 (B3) 132.000 m2 IV.6 155,560.00 20,533,920.00 Besi balok 20/30 besi 174 kg/m3 (B3) 1,378.080 Kg IV.1 14,631.00 20,162,688.48 Beton balok 20/30 (B3) 7.920 m3 IV.12 704,835.00 5,582,293.20
6 Begesting plat lantai besi 100 kg/m3 402.172 m2 IV.6 155,560.00 62,561,938.54 Besi plat lantai besi 100 kg/m3 4,828.000 Kg IV.1 14,631.00 70,638,468.00 Beton plat lantai 48.280 m3 IV.13 666,075.00 32,158,101.00
7 Begesting tangga dan foot platnya besi 150 18.000 m2 IV.7 136,960.00 2,465,280.00 Besi tangga dan foot platnya besi 150 kg/m3 437.400 Kg IV.1 14,631.00 6,399,599.40 Beton tangga dan foot platnya 2.916 m3 IV.12 704,835.00 2,055,298.86
8 Begesting balok tangga 20/30 besi 205 kg/m 3.000 m2 IV.7 136,960.00 410,880.00 Besi balok tangga 20/30 besi 205 kg/m3 99.630 Kg IV.1 14,631.00 1,457,686.53
Beton balok tangga 20/30 0.486 m3 IV.12 704,835.00 342,549.81 9 Begesting Kolom praktis 12/12 besi 272 kg/ 3.456 m2 IV.6 155,560.00 537,615.36
Besi Kolom praktis 12/12 besi 272 kg/m3 (K4 151.586 Kg IV.1 14,631.00 2,217,848.91 Beton Kolom praktis 12/12 0.557 m3 IV.14 12,610.00 7,027.55
366,163,975.66 IV PEKERJAAN DINDING DAN PLESTERAN1 Pas. Bata merah 1pc : 2ps 50.675 m2 XII.1 107,750.00 5,460,231.25 2 Pas. Bata merah 1pc : 6ps dinding 231.870 m2 XII.2 98,220.00 22,774,271.40 3 Plesteran 1pc:2psr 101.350 m2 XIII.1 29,774.00 3,017,594.90 4 Plesteran 1pc:6psr dinding 463.740 m2 XIII.3 32,766.00 15,194,904.84 5 Acian dinding 565.090 m2 XIII.5 11,950.00 6,752,825.50
53,199,827.89 V PEKERJAAN KUSEN, PINTU, JENDELA DAN ACC.1 Pek. Kusen pintu panil 0.285 m3 XIV.1 8,766,250.00 2,496,908.52 2 Pek. Daun pintu panil 14.400 m2 XIV.3 481,750.00 6,937,200.00 3 Pek. Daun pintu Km/WC 2.800 m2 XIV.2 336,380.00 941,864.00 4 Pek. Daun jendela kaca 5 mm bening 6.624 m2 XIV.4 332,250.00 2,200,824.00 5 Pas. Kaca mati 5mm 5.443 m2 XVI.6 90,148.00 490,693.59 6 Pas. Jaro + papan 6.000 unit dihitung 3,500.00 21,000.00 7 Kusen jendela 0.865 m3 XIV.8 554,450.00 479,364.16 8 Engsel pintu panil 12.000 bh dihitung 35,398.00 424,776.00 9 Engsel jendala 96.000 bh dihitung 31,930.00 3,065,280.00 10 Engsel pintu teakwood 4.000 bh dihitung 35,398.00 141,592.00 11 Grendel pintu panil kamper 12.000 bh dihitung 10,000.00 120,000.00 12 Grendel pintu KM/WC 2.000 bh dihitung 10,000.00 20,000.00 13 Grendel jendela 24.000 bh dihitung 10,000.00 240,000.00 14 Kait angin jendela 24.000 bh dihitung 18,398.00 441,552.00
18,021,054.28
VI PEKERJAAN LANTAI1 Pas. Keramik lantai 30 x 30 cm 337.560 m2 XVII.5 187,850.00 63,410,646.00 2 Pas. Keramik Plint 10/30 cm 167.600 m' XVII.2 27,192.00 4,557,379.20 3 Pas. Keramik lantai WC 20 x 20 cm 7.500 m2 XVII.4 118,100.00 885,750.00 4 Pas. Keramik dinding WC 20 x 20 cm 44.000 m2 XVII.3 124,850.00 5,493,400.00 74,347,175.20
VII PEKERJAAN PLAPOND1 Pek. Rangka Plafond Metalfuring 243.000 m2 IV.12 96,520.00 23,454,360.00 2 Pas. Plafond Kalsiboard tebal 4,5 mm 243.000 m2 VI.1 31,975.00 7,769,925.00 3 Pek. List Plapond gypsum 5/5 36.000 m1 VI.2 21,030.00 757,080.00 31,981,365.00
VIII PEKERJAAN MEKANIKAL, ELEKTRIKAL DAN PLUMBING1 Pas. Instalasi titik lampu termasuk saklar 24.000 ttk XIX.1 199,200.00 4,780,800.00 2 Pas. Instalasi stop kontak setara broco 6.000 ttk XIX.1 199,200.00 1,195,200.00 3 Pas. Panel induk 1.000 unit dihitung 1,610,000.00 1,610,000.00 4 Pas. Lampu TL 20 Watt 18.000 bh dihitung 28,500.00 513,000.00 5 Pas. Lampu SL 18 Watt 7.000 bh dihitung 35,000.00 245,000.00 6 Overspaning NYM 1.000 ls dihitung 151,000.00 151,000.00 7 Closet jongkok 2.000 unit VII.2 289,100.00 578,200.00 8 Bak air 2.000 bh VII.5 468,200.00 936,400.00 9 Wastafel 2.000 bh VII.4 406,610.00 813,220.00 10 Kran air bak mandi 2.000 bh dihitung 25,750.00 51,500.00 11 Floor drain stenles 2.000 bh dihitung 38,000.00 76,000.00 12 Pipa PVC 3/4" dan acc 55.000 m1 VII.8 85,235.50 4,687,952.50 13 Pipa PVC 2.5" dan acc 30.000 m1 VII.9 127,117.00 3,813,510.00 14 Pipa PVC 4" dan acc 15.000 m1 VII.10 350,561.00 5,258,415.00 15 Septiktank 1.000 unit dihitung 1,500,000.00 1,500,000.00 16 Peresapan 2.000 unit dihitung 1,500,000.00 3,000,000.00
29,210,197.50 IX PEKERJAAN FINISHING1 Cat dinding 565.090 m2 XI.3 11,693.00 6,607,597.37 2 Cat plafond 243.000 m2 XI.3 11,693.00 2,841,399.00 3 Cat list plafond 1.800 m2 XI.3 11,693.00 21,047.40 4 Politur kusen 1.149 m2 XI.2 20,310.00 23,344.48 5 Politur bingkai jendela, papan jaro + jaro 11.578 m2 XI.2 20,310.00 235,141.06 6 Politur daun pintu 17.200 m2 XI.2 20,310.00 349,332.00 7 Style Bali pintu dengan paras kerobokan 24.243 m2 XX.1 388,775.00 9,425,072.33 8 Style Bali kolom dengan paras kerobokan 33.060 m2 XX.1 388,775.00 12,852,901.50 9 Style Bali dinding dengan paras kerobokan 50.400 m2 XX.1 388,775.00 19,594,260.00
51,950,095.13
REAL COST A1. 740,268,919.25
NO. URAIAN PEKERJAAN VOLUME SAT No/ HARGA JUMLAH
KODE SATUAN HARGA ANALISA ( Rp ) ( Rp )
A.2 PEKERJAAN LANTAI 2
I PEKERJAAN BETON 1 Begesting kolom 25/25 cm 83.600 m2 IV.6 155,560.00 13,004,816.00
Besi kolom 25/25 besi 223 kg/m3 116.518 Kg IV.1 14,631.00 1,704,767.54 Beton kolom 25/25 5.225 m3 IV.11 732,135.00 3,825,405.37
2 Begesting kolom 20/20 cm 33.440 m2 IV.6 155,560.00 5,201,926.40 Besi kolom 20/20 besi 174 kg/m3 29.093 Kg IV.1 14,631.00 425,656.76 Beton kolom 20/20 1.672 m3 IV.11 732,135.00 1,224,129.72
3 Begesting ring balok 15/25 cm 46.331 m2 IV.5 155,560.00 7,207,250.36 Besi ring balok 15/25 besi 153 kg/m3 80.899 Kg IV.1 14,631.00 1,183,629.61 Beton ring balok 15/25 5.288 m3 IV.12 704,835.00 3,726,815.06
4 Begesting Kolom praktis 12/12 cm 3.456 m2 IV.6 155,560.00 537,615.36 Besi Kolom praktis 12/12 besi 327 kg/m3 15.159 Kg IV.1 14,631.00 221,784.89 Beton Kolom praktis 12/12 0.557 m3 IV.11 12,610.00 7,027.55
38,270,824.63 II PEKERJAAN DINDING DAN PLESTERAN1 Pas. Bata merah 1pc : 2ps 50.675 m2 XII.1 107,750.00 5,460,231.25 2 Pas. Bata merah 1pc : 6ps dinding 231.870 m2 XII.2 98,220.00 22,774,271.40 4 Plesteran 1pc:2psr 101.350 m2 XIII.1 29,774.00 3,017,594.90 5 Plesteran 1pc:6psr dinding 463.740 m2 XIII.3 32,766.00 15,194,904.84 6 Acian dinding 565.090 m2 XIII.5 11,950.00 6,752,825.50
53,199,827.89 III PEKERJAAN KUSEN, PINTU, JENDELA DAN ACC.1 Pek. Kusen pintu panil 0.285 m3 XIV.1 8,766,250.00 2,496,908.52 2 Pek. Daun pintu panil 14.400 m2 XIV.3 481,750.00 6,937,200.00 3 Pek. Daun pintu Km/WC 2.800 m2 XIV.2 336,380.00 941,864.00 4 Pek. Daun jendela kaca 5 mm bening 6.624 m2 XIV.4 332,250.00 2,200,824.00 5 Pas. Kaca mati 5mm 5.443 m2 XVI.6 90,148.00 490,693.59 6 Pas. Jaro + papan 6.000 unit dihitung 3,500.00 21,000.00 7 Kusen jendela 0.865 m3 XIV.8 554,450.00 479,364.16 8 Engsel pintu panil 12.000 bh dihitung 35,398.00 424,776.00 9 Engsel jendala 96.000 bh dihitung 31,930.00 3,065,280.00 10 Engsel pintu teakwood 4.000 bh dihitung 35,398.00 141,592.00 11 Grendel pintu panil Kmper 12.000 bh dihitung 10,000.00 120,000.00 12 Grendel pintu KM/WC 2.000 bh dihitung 10,000.00 20,000.00 13 Grendel jendela 24.000 bh dihitung 10,000.00 240,000.00
14 Kait angin jendela 24.000 bh dihitung 18,398.00 441,552.00 18,021,054.28
IV PEKERJAAN LANTAI1 Pas. Keramik lantai 30 x 30 cm 355.500 m2 XVII.5 187,850.00 66,780,675.00 2 Pas. Keramik Plint 10/30 cm 244.600 m2 XVII.2 27,192.00 6,651,163.20 3 Pas. Keramik lantai WC 20 x 20 cm 7.500 m2 XVII.4 118,100.00 885,750.00 4 Pas. Keramik dinding WC 20 x 20 cm 44.000 m2 XVII.3 124,850.00 5,493,400.00 79,810,988.20 V PEKERJAAN ATAP1 Pek. Kap rangka baja 256 kg/12 m 5,589.330 kg Dihitung 12,000.00 67,071,960.00 2 Pek. Kap rangka baja 217,2 kg/ 12 m 2,968.400 kg Dihitung 12,000.00 35,620,800.00 3 Pekerjaan gording C-15 33 kg/6 m 445.500 kg Dihitung 12,000.00 5,346,000.00 4 Atap genteng kodok karang pilang 305.850 m2 V.1 25,440.00 7,780,824.00 5 Bubungan genteng 28.400 m V.2 55,520.00 1,576,768.00 6 Murda paras ukir 1.000 bh Dihitung 70,000.00 70,000.00 7 Ikut celedu paras ukir 2.000 bh Dihitung 100,000.00 200,000.00 8 Lisplank Kamper 3x20 cm 44.000 m1 XIV.14 87,200.00 3,836,800.00
121,503,152.00 VI PEKERJAAN PLAPOND1 Pas. Rangka Plafond Metalfuring 270.000 m2 XIV.12 96,520.00 26,060,400.00 2 Pas. Plafond Kalsiboard tebal 4,5 mm 270.000 m2 VI.1 31,975.00 8,633,250.00 3 Pek. List Plapond gypsum 5/5 41.000 m1 VI.2 21,030.00 862,230.00 35,555,880.00
VII PEKERJAAN MEKANIKAL DAN ELEKTRIKAL DAN PLUMBING1 Pas. Instalasi titik lampu termasuk saklar 25.000 ttk XIX.1 199,200.00 4,980,000.00 2 Pas. Instalasi stop kontak 6.000 ttk XIX.1 199,200.00 1,195,200.00 3 Pas. Lampu TL 20 Watt 18.000 bh dihitung 28,500.00 513,000.00 4 Pas. Lampu SL 18 Watt 7.000 bh dihitung 35,000.00 245,000.00
5 Pas. Panel distribusi 9.000 bh dihitung 1,610,000.00 14,490,000.00 6 Overspaning NYM 1.000 ls dihitung 151,000.00 151,000.00 7 Penangkal petir 2.000 tbk dihitung 2,700,000.00 5,400,000.00 8 Closet jongkok 2.000 unit VII.2 70,000.00 140,000.00 9 Bak air 2.000 bh VII.5 215,000.00 430,000.00 10 Kran air bak mandi 2.000 bh dihitung 20,000.00 40,000.00 11 Floor drain stenles 2.000 bh dihitung 38,000.00 76,000.00 12 Pipa PVC 3/4" dan acc 15.000 m1 VII.8 85,235.50 1,278,532.50 13 Pipa PVC 2.5" dan acc 10.000 m1 VII.9 127,117.00 1,271,170.00 14 Pipa PVC 4" dan acc 10.000 m1 VII.10 350,561.00 3,505,610.00
33,715,512.50 VIII PEKERJAAN FINISHING1 Cat dinding 565.090 m2 XI.3 11,693.00 6,607,597.37 2 Cat plafond 270.000 m2 XI.3 11,693.00 3,157,110.00 3 Cat list plafond 2.050 m2 XI.3 11,693.00 23,970.65 4 Politur kusen 1.130 m2 XI.2 20,310.00 22,952.57 5 Politur bingkai jendela, papan jaro + jaro 11.578 m2 XI.2 20,310.00 235,141.06 6 Politur daun pintu 17.200 m2 XI.2 20,310.00 349,332.00 7 Politur listplank 66.000 m2 XVIII.7 47,500.00 3,135,000.00 8 Politur list kayu 2/5 0.820 m2 XVIII.8 47,500.00 38,950.00 9 Style Bali pintu dengan paras kerobokan 15.000 m2 XX.1 388,775.00 5,831,625.00 10 Style Bali kolom dengan paras kerobokan 1.000 m2 XX.2 388,775.00 388,775.00 11 Style Bali dinding dengan paras kerobokan 21.870 m2 XX.3 388,775.00 8,502,509.25
28,292,962.90 IX PEKERJAAN LAIN LAIN1 Pek. Pembersihan akhir 345.060 ls I.2 6,000.00 2,070,360.00
2,070,360.00
REAL COST A2 410,440,562.40 JUMLAH REAL COST 1,150,709,481.65 PPN 10 % 115,070,948.17 TOTAL COST 1,265,780,429.82 DIBULATKAN 1,265,780,000.00
Bobot
0.43
0.18
0.61
0.19
0.26
0.10
0.06
0.11
0.42
1.55
2.47
0.73
0.60
0.16
0.39
1.21
0.61
0.11
0.30
0.11
0.04
9.42
1.39
1.75
0.50
0.53
1.73
0.31
1.90
2.08
0.72
0.48
0.49
0.17
1.78
1.75
0.49
5.44
6.14
2.79
0.21
0.56
0.18
0.04
0.13
0.03
0.05
0.19
0.00
31.82
0.47
1.98
0.26
1.32
0.59
4.62
0.22
0.60
0.08
0.19
0.04
0.00
0.04
0.04
0.27
0.01
0.01
0.00
0.02
0.04
1.57
5.51
0.40
0.08
0.48
6.46
2.04
0.68
0.07
2.78
0.42
0.10
0.14
0.04
0.02
0.01
0.05
0.08
0.07
0.00
0.01
0.41
0.33
0.46
0.13
0.26
2.54
0.57
0.25
0.00
0.00
0.02
0.03
0.82
1.12
1.70
4.51
1.13
0.15
0.33
0.45
0.04
0.11
0.63
0.10
0.32
0.05
0.02
0.00
3.33
0.47
1.98
0.26
1.32
0.59
4.62
0.22
0.60
0.08
0.19
0.04
0.00
0.04
0.04
0.27
0.01
0.01
0.00
0.02
0.04
1.57
5.80
0.58
0.08
0.48
6.94
5.83
3.10
0.46
0.68
0.14
0.01
0.02
0.33
10.56
2.26
0.75
0.07
3.09
0.43
0.10
0.04
0.02
1.26
0.01
0.47
0.01
0.04
0.00
0.01
0.11
0.11
0.30
2.93
0.57
0.27
0.00
0.00
0.02
0.03
0.27
0.00
0.51
0.03
0.74
2.46
0.18
REKAP RAB
NO JENIS PEKERJAAN JUMLAH HARGA BOBOT
1 Pek. Persiapan Lt.1 6,989,437.50 0.612 Pek. Pondasi dan Sloof Lt.1 108,405,791.10 9.423 Pek. Beton Lt.1 366,163,975.66 31.824 Pek. Dinding dan Plesteran lt.1 53,199,827.89 4.625 Pek. Kusen, Pintu, Jendela lt. 1 18,021,054.28 1.576 Pek. Lantai lt. 1 74,347,175.20 6.467 Pek.Plafond lt. 1 31,981,365.00 2.788 Pek. Mekanikal, Elektrikal dan Plumbing lt. 1 29,210,197.50 2.549 Pek. Finishing 51,950,095.13 4.5110 Pek. Beton Lt. 2 38,270,824.63 3.3311 Pek. Dinding dan Plesteran lt. 2 53,199,827.89 4.6212 Pek. Kusen, Pintu, Jendela lt. 2 18,021,054.28 1.5713 Pek. Lantai lt. 2 79,810,988.20 6.9414 Pek. Atap 121,503,152.00 10.5615 Pek. Plapond 35,555,880.00 3.0916 Pek. Mekanikal, Elektrikal dan Plumbing lt. 2 33,715,512.50 2.9317 Pek. Finishing 28,292,962.90 2.4618 Pekerjaan Lain-lain 2,070,360.00 0.18
TOTAL 1,150,709,481.65 100.00
NO JENIS PEKERJAAN
WAKTU PELAKSANAAN
MINGGU KE
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17
Apr-09 Mei 2009 Juni 2009 Juli 2009
29 _ 4 5_11 12_18 19_25 26_2 3_9 10_16 17_23 24_30 31_6 7_13 14_20 21_27 28_4 5_11 12_18 19_25
1 Pek. Persiapan Lt.1 0.61 0.61
2 Pek. Pondasi dan Sloof Lt.1 9.42 0.36 4.36 3.36 1.34
3 Pek. Beton Lt.1 31.82 2.36 5.36 7.36 9.36 5.36 2.02
4 Pek. Dinding dan Plesteran lt.1 4.62 2.31 2.31
5 Pek. Kusen, Pintu, Jendela lt. 1 1.57 0.35 1.22
6 Pek. Lantai lt. 1 6.46 1.15 2.15 3.16
7 Pek.Plafond lt. 1 2.78 2.38 0.39
8 Pek. Mekanikal, Elektrikal dan Plumbing lt. 1 2.54 0.55 1.65 0.34
9 Pek. Finishing 4.51 2.26 2.25
10 Pek. Beton Lt. 2 3.33 2.21 0.11 0.11 0.90
11 Pek. Dinding dan Plesteran lt. 2 4.62 1.32 3.30
12 Pek. Kusen, Pintu, Jendela lt. 2 1.57 1.22 0.35
13 Pek. Lantai lt. 2 6.94 3.40 3.54
14 Pek. Atap 10.56 2.52 2.52 3.00 2.52
15 Pek. Plapond 3.09 2.52 0.33 0.24
16 Pek. Mekanikal, Elektrikal dan Plumbing lt. 2 2.93 0.06 1.45 1.24 0.05 0.13
17 Pek. Finishing 2.46 1.23 1.23
18 Pekerjaan Lain-lain 0.18 0.18
Total (%) 100.00
Rencana fisik per minggu 0.97 4.36 5.72 6.70 12.05 15.42 8.52 6.94 5.00 5.88 4.32 6.76 5.16 6.02 3.54 1.23 1.41
Rencana fisik komulatif 0.97 5.33 11.05 17.75 29.80 45.22 53.74 60.68 65.68 71.55 75.88 82.64 87.80 93.82 97.36 98.59 100.00
BOBOT (%)
RINCIAN PENERIMAAN DAN PENGELUARAN
biaya 1,150,709,482
No UraianBulan
0 1 2 3 41 bobot perbulan 29.82 36.51 28.35 6.182 prestasi pekerjaan % - 29.82 66.33 94.68 100.003 Penerimaan
- modal 20% 230,141,896 - - - -- uang muka 20% 230,141,896 - - - -- termin pekerjaan - - 575,354,741 - 345,212,844- total penerimaan 460,283,793 - 575,354,741 - 345,212,844
4 pengeluaran - biaya konstruksi - 308,827,411 378,111,629 293,603,524 64,002,461- total pengeluaran - 308,827,411 378,111,629 293,603,524 64,002,461
CASH FLOW PROYEK
No UraianBulan
0 1 2 3 41 Penerimaan 460,283,793 575,354,741 345,212,8442 Pengeluaran 308,827,411 378,111,629 293,603,524 64,002,4613 Pen - Peng 460,283,793 -308,827,411 197,243,112 -293,603,524 281,210,3834 Kas awal 460,283,793 460,283,793 151,456,382 498,699,494 204,900,9705 Kas sebelum finansial 460,283,793 151,456,382 348,699,494 205,095,970 486,111,3536 Finansial
- pinjaman 150,000,000- pengembalian 150,000,000- bunga pinjaman (0.13%) 195,000 195,000total finansial 150,000,000 -195,000 -150,195,000
7 Kas akhir 498,699,494 204,900,970 335,916,3538 kumulatif pinjaman 150,000,000 150,000,000
Cashflow Garis
0 1 2 3
DP 20% dari RAB + modal 20% Rp 460,283,793
Termin I (25%*RAB) + Termin II (25%*RAB) Rp 575,354,740
Rp 308,827,411
Pinjaman Rp 150,000,000
Rp 378,111,629Rp 293,603,524
bunga 0.13 % Rp 195,000
343,141,567.43 420,124,031.75 326,226,138.05 71,113,845.97
1,150,709,482 115,070,948.17
1,035,638,533
4
bunga 0.13 % Rp 195,000
Rp 293,603,524Rp 64,002,461
bunga 0.13 % Rp 195,000
pengembalian pinjaman Rp 150,000,000
Termin III (30%*RAB) Rp 345,212,844
Nilai Sisa Rp 335,916,353
ANALISA INVESTASI
1 Dengan rasio manfaat biaya (RMB)(benefit cost ratio = BCR)
PmoRMB = > 1
Pbo
Dimana :Pmo = Nilai kontrak = Rp. 1,150,709,482 Pbo = Nilai biaya pelaksana = Rp. 1,035,638,533
Maka : 1,150,709,482
RMB = = 1.11 1,035,638,533
RMB = 1.11 > 1 Investasi layak!
2 Dengan Net Present Value (NPV)
NPV = PWB - PWCPWB = Rp 460,283,793 + Rp 575,354,740 (P/F,10%,2) +
+ Rp 345,212,844 (P/F,10%,4) +
Dimana := Rp 460,283,793 + Rp 575,354,740 0,8264 +
+ Rp 345,212,844 0,6839 += Rp 1,525,541,208.00
PWC = Rp (308,827,411.00) (P/F,10%,1) - Rp 378,111,629 Rp 293,603,524.00 (P/F,10%,3) - Rp 195,000 Rp 64,002,461.00 (P/F,10%,4) - Rp 195,000 Rp 150,000,000.00 (P/F,10%,4)
= Rp (308,827,411.00) 0,9091 - Rp 378,111,629 Rp 293,603,524.00 0,7313 - Rp 195,000 Rp 64,002,461.00 0,6839 - Rp 195,000 Rp 150,000,000.00 0,6839
= Rp 952,069,452.00
Maka :NPV = PWB - PWCNPV = Rp 573,471,756 - Rp - NPV = Rp 573,471,756 > Investasi layak!
3 Dengan laju pemulangan internal(internal rate of return = IRR)
Dimana :
Investasi (I) = nilai kontrak 1,150,709,482 Annual benefit (Ab) = Rp 335,916,353 Suku bunga (i) = 10% per tahunRencana umur investasi (n) = 7 tahun
IRR ³ MARR
MARR = i = 12 % NPV = 0
Maka :
1 Untuk i = 12 %
NPV = - I + Ab ( P/A, I, n )
NPV = -Rp1,150,709,482 + Rp 335,916,353 4.5638 NPV = Rp382,330,971
2 Untuk i = 15 %
NPV = - I + Ab ( P/A, I, n )
NPV = -Rp1,150,709,482 + Rp 335,916,353 4.1604 = Rp246,843,542
Untuk mendapatkan IRR diinterpolasikan antara I = 12% dan i = 15%
IRR = + NPV+
=12%
+ Rp382,330,971Rp382,330,971 + -Rp246,843,542
= 12% + 0.0847 %
= 12.0847 %
Karena IRR = 12.0847% >>> MARR = 12%, maka Investasi layak!
iNPV+ NPV+ NPV-
ANALISA INVESTASI
Investasi layak!
Rp 150,000,000 (P/F,10%,2) Rp 335,916,353 (P/F,10%,4)
Rp 150,000,000 0,8264 Rp 335,916,353 0,6839
(P/F,10%,2) -(P/F,10%,3)(P/F,10%,4)
-0,8264 -0,7313 -0,6839
( 15% - 12% )
( iNPV- + iNPV+ )
0,90910,82640,73130,6839
1.2106814 4.56375650.12 0.2652818
1.6600199 4.16041970.15 0.399003