You are on page 1of 13

NO

JENIS PEKERJAAN

I.
II.
III.
IV.
V
VI
VII
VIII
IX
X
XI
XII

PEKERJAAN PERSIAPAN
PEKERJAAN GALIAN DAN URUGAN TANAH
PEKERJAAN PONDASI DAN BETON
PEKERJAAN DINDING
PEKERJAAN KOSEN PINTU DAN JENDELA
PEKERJAAN ATAP
PEKERJAAN PLAFOND
PEKERJAAN LANTAI
PEKERJAAN PENGECATAN
PEKERJAAN INSTALASI LISTRIK
PEKERJAAN KUNCI, PENGGANTUNG
PEKERJAAN MOBILER

JUMLAH

JUMLAH
PPN 10 %
JUMLAH TOTAL
DIBULATKAN

-

Terbilang :
NO

I.

ITEM PEKERJAAN

PEKERJAAN PERSIAPAN
1 Pembuatan Papan Nama Pekerjaan
2 Photo Dokumentasi & As built drawing
3 Pembersihan Awal dan Akhir Lokasi
4 Penyedian air/ Listrik kerja
5 P3K & Keamanan
6 Gudang Semen /Sewa
7 Pengukuran dan pemasangan bowplank

ANALISA

SAT

Di Taksir
Di Taksir
Di Taksir
Di Taksir
Di Taksir
Di Taksir
Di Taksir

VOLUME

Ls
Ls
Ls
Ls
Ls
Ls
Ls

1
1
1
1
1
1
1
Sub Jumlah

II.

PEKERJAAN GALIAN DAN URUGAN TANAH
1 Galian Tanah
2 Urugan Tanah kembali dipadatkan
3 Timbunan Tanah
4 Timbunan Pasir

PT 6.2
PT 6.9
PT 6.16
PT 6.11

M3
M3
M3
M3

20.52
5.13
34.79
7.24
Sub Jumlah

III.

PEKERJAAN PONDASI DAN BETON
1 Pasangan Pondasi Batu Koral 1:4
2 Pekerjaan Beton Bertulang
a. Kolom Praktis 12x18Cm
- Beton K.150
- Begesting
- Pembesian Besi Polos
b. Kolom 20x20 Cm
- Beton K.150
- Begesting
- Pembesian Besi Polos
c. Tiang Teras 15x20 Cm
- Beton K.150
- Begesting
- Pembesian Besi Polos
d. Sloof 20x25 Cm
- Beton K.150
- Begesting
- Pembesian Besi Polos
e. Ring Balk 12x18 Cm
- Beton K.150
- Begesting
- Pembesian Besi Polos
f. Ring Balk Teras 12x20 Cm
- Beton K.150
- Begesting
- Pembesian Besi Polos
3 Rabat Beton Selasar Keliling Cor 1:3:5

PP 6.2

M3

11.4

PB 6.3
PB 6.22
PB 6.17

M3
M2
Kg

0.33
0.46
47.82

PB 6.3
PB 6.22
PB 6.17

M3
M2
Kg

1.82
25.92
205.78

PB 6.3
PB 6.22
PB 6.17

M3
M2
Kg

0.87
10.8
59.03

PB 6.3
PB 6.21
PB 6.17

M3
M2
Kg

2.85
28.5
256.62

PB 6.3
PB 6.21
PB 6.17

M3
M2
Kg

1.64
20.52
178.51

PB 6.3
PB 6.23
PB 6.17
PB 6.40

M3
M2
Kg
M2

0.47
9.4
65.73
2.92
Sub Jumlah

IV.

PEKERJAAN DINDING
1 Dinding 1/2 bata Camp 1:2
2 Dinding 1/2 bata Camp 1:4
3 Pelesteran 1:2
4 Pelesteran 1:4

PD 6.7
PD 6.9
PPL 6.2
PPL 6.4

M2
M2
M2
M2

50.7
186.77
101.4
357.54
Sub Jumlah

V

PEKERJAAN KOSEN PINTU DAN JENDELA

1 Kosen Pintu Type P.2
2 Kosen Pintu Type P.1
3 Kosen Jendela Type J.3
4 Kosen BV.3
4 Daun Jendela Kaca 5 mm 70x85
5 Daun Pintu Panel 80x210
6 Kaca Mati 5 mm

PK 6.2
PK 6.2
PK 6.2
PK 6.2
PK 6.6.a
PK 6.5 A
PKK 6.15

M3
M3
M3
Unit
M2
M2
M2

0.04
0.08
0.89
0.06
10.08
6.72
4.32
Sub Jumlah

VI

PEKERJAAN ATAP
1 Rangka Kuda-kuda baja ringan
2 Penutup atap Alumi zinc 0.35 mm
3 Rabung
4 Listplank GRC

Di Hitung
PPA 6.12
PPA 6.18
Di Hitung

M2
M2
M1
M1

228.48
228.48
20
59.1
Sub Jumlah

VII

PEKERJAAN PLAFOND
1 Plafond Gypsum T 9 mm
2 Rangka Furing
3 Profil Gypsum 4"

PLL 6.5
PLL 6.17
PLL 6.8

M2
M2
M1

193.07
193.07
68
Sub Jumlah

VIII

PEKERJAAN LANTAI
1 Lantai Keramik Teras 40x40 cm (Dop)
2 Lantai Keramik Ruangan 40x40 cm

PPL 6.37
PPL 6.37

M2
M2

30
114.96
Sub Jumlah

IX

X

XI

PEKERJAAN PENGECATAN
1 Pengecatan Dinding
2 Pengecatan kosen,pintu, jendela Listplank
3 Pengecatan Plafond

PC 6.11
PC 6.6
PC 6.19

M2
M2
M2

357.54
56.7
193.07

PEKERJAAN INSTALASI LISTRIK
1 MCB Box
2 MCB 2 A
3 Instalasi Titik Lampu+titik Stop kontak
4 Stop Kontak
5 Saklar Tunggal
6 Saklar Double
7 Lampu XL 18 wt + Fitting

Di Hitung
Di Hitung
Di Hitung
Di Hitung
Di Hitung
Di Hitung
Di Hitung

Bh
Bh
Titik
Bh
Bh
Bh
Bh

1
1
19
5
2
4
14

PEKERJAAN KUNCI, PENGGANTUNG
1 Kunci Tanam
2 Engsel Pintu 4"
3 Engsel Jendela 3"
4 Hak Angin Lipat (Salon)
5 Gerendel Kodok

PKK 6.2
PKK 6.6
PKK 6.7
PKK 6.7
PKK 6.8

Bh
Psg
Psg
Psg
Bh

2
3
16
16
16

Di Hitung
Di Hitung
Di Hitung
Di Hitung
Di Hitung
Di Hitung
Di Hitung
Di Hitung

Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh

3
7
28
28
1
1
5
1

XII PEKERJAAN MOBILER
1 Meja Kerja
2 Meja baca kelompok
3 Meja Lab bahasa
4 Kursi busa rangka stainless
5 Lemari kaca geser
6 Lemari besi
7 Lemari kaca tinggi
8 Papan tulis White board

AH

-

HARGA SATUAN

JUMLAH

Sub Jumlah

-

Sub Jumlah

-

-

Sub Jumlah

-

Sub Jumlah

-

Sub Jumlah

-

Sub Jumlah

-

Sub Jumlah

-

Sub Jumlah

-

Sub Jumlah

-

Sub Jumlah

-

Sub Jumlah

-

Sub Jumlah

Rp

-

NO
I.

II.

III.

ITEM PEKERJAAN
PEKERJAAN PERSIAPAN
1 Pembuatan Papan Nama Pekerjaan
2 Photo Dokumentasi & As built drawing
3 Pembersihan Awal dan Akhir Lokasi
4 Penyedian air/ Listrik kerja
5 P3K & Keamanan
6 Gudang Semen /Sewa
7 Pengukuran dan pemasangan bowplank
Sub Jumlah
PEKERJAAN GALIAN DAN URUGAN TANAH
1 Galian Tanah
2 Urugan Tanah kembali dipadatkan
3 Timbunan Tanah
4 Timbunan Pasir
Sub Jumlah
PEKERJAAN PONDASI DAN BETON
1 Pasangan Pondasi Batu Koral 1:4
2 Pekerjaan Beton Bertulang
a. Kolom Praktis 12x18Cm
- Beton K.150
- Begesting
- Pembesian Besi Polos
b. Kolom 20x20 Cm
- Beton K.150
- Begesting
- Pembesian Besi Polos
c. Tiang Teras 15x20 Cm
- Beton K.150
- Begesting
- Pembesian Besi Polos
d. Sloof 20x25 Cm
- Beton K.150
- Begesting
- Pembesian Besi Polos
e. Ring Balk 12x18 Cm
- Beton K.150
- Begesting
- Pembesian Besi Polos
f. Ring Balk Teras 12x20 Cm
- Beton K.150
- Begesting

ANALISA

SAT

Di
Di
Di
Di
Di
Di
Di

Taksir
Taksir
Taksir
Taksir
Taksir
Taksir
Taksir

Ls
Ls
Ls
Ls
Ls
Ls
Ls

PT
PT
PT
PT

6.2
6.9
6.16
6.11

M3
M3
M3
M3

PP 6.2

M3

PB 6.3
PB 6.22
PB 6.17

M3
M2
Kg

PB 6.3
PB 6.22
PB 6.17

M3
M2
Kg

PB 6.3
PB 6.22
PB 6.17

M3
M2
Kg

PB 6.3
PB 6.21
PB 6.17

M3
M2
Kg

PB 6.3
PB 6.21
PB 6.17

M3
M2
Kg

PB 6.3
PB 6.23

M3
M2

- Pembesian Besi Polos
3 Rabat Beton Selasar Keliling Cor 1:3:5
Sub Jumlah
IV.
PEKERJAAN DINDING
1 Dinding 1/2 bata Camp 1:2
2 Dinding 1/2 bata Camp 1:4
3 Pelesteran 1:2
4 Pelesteran 1:4
Sub Jumlah
V
PEKERJAAN KOSEN PINTU DAN JENDELA
1 Kosen Pintu Type P.2
2 Kosen Pintu Type P.1
3 Kosen Jendela Type J.3
4 Kosen BV.3
4 Daun Jendela Kaca 5 mm 70x85
5 Daun Pintu Panel 80x210
6 Kaca Mati 5 mm
Sub Jumlah
VI PEKERJAAN ATAP
1 Rangka Kuda-kuda baja ringan
2 Penutup atap Alumi zinc 0.35 mm
3 Rabung
4 Listplank GRC
Sub Jumlah
VII
PEKERJAAN PLAFOND
1 Plafond Gypsum T 9 mm
2 Rangka Furing
3 Profil Gypsum 4"

VIII

IX

X

Sub Jumlah
PEKERJAAN LANTAI
1 Lantai Keramik Teras 40x40 cm (Dop)
2 Lantai Keramik Ruangan 40x40 cm
Sub Jumlah
PEKERJAAN PENGECATAN
1 Pengecatan Dinding
2 Pengecatan kosen,pintu, jendela Listplank
3 Pengecatan Plafond

PEKERJAAN INSTALASI LISTRIK
1 MCB Box
2 MCB 2 A
3 Instalasi Titik Lampu+titik Stop kontak
4 Stop Kontak
5 Saklar Tunggal
6 Saklar Double
7 Lampu XL 18 wt + Fitting

PB 6.17
PB 6.40

Kg
M2

PD 6.7
PD 6.9
PPL 6.2
PPL 6.4

M2
M2
M2
M2

PK 6.2
PK 6.2
PK 6.2
PK 6.2
PK 6.6.a
PK 6.5 A
PKK 6.15

M3
M3
M3
Unit
M2
M2
M2

Di Hitung
PPA 6.12
PPA 6.18
Di Hitung

M2
M2
M1
M1

PLL 6.5
PLL 6.17
PLL 6.8

M2
M2
M1

PPL 6.37
PPL 6.37

M2
M2

PC 6.11
PC 6.6
PC 6.19

M2
M2
M2

Di
Di
Di
Di
Di
Di
Di

Bh
Bh
Titik
Bh
Bh
Bh
Bh

Hitung
Hitung
Hitung
Hitung
Hitung
Hitung
Hitung

XI

PEKERJAAN KUNCI, PENGGANTUNG
1 Kunci Tanam
2 Engsel Pintu 4"
3 Engsel Jendela 3"
4 Hak Angin Lipat (Salon)
5 Gerendel Kodok

XII PEKERJAAN MOBILER
1 Meja Kerja
2 Meja baca kelompok
3 Meja Lab bahasa
4 Kursi busa rangka stainless
5 Lemari kaca geser
6 Lemari besi
7 Lemari kaca tinggi
8 Papan tulis White board

PKK
PKK
PKK
PKK
PKK

Di
Di
Di
Di
Di
Di
Di
Di

6.2
6.6
6.7
6.7
6.8

Bh
Psg
Psg
Psg
Bh

Hitung
Hitung
Hitung
Hitung
Hitung
Hitung
Hitung
Hitung

Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh

JUMLAH
PPN 10 %
JUMLAH TOTAL
DIBULATKAN

VOLUME

CV. Arief Karya Sejati
Harga Satuan (Rp)
Jumlah

1
1
1
1
1
1
1

250,000.00
500,000.00
1,500,000.00
700,000.00
1,000,000.00
2,000,000.00
500,000.00

20.52
5.13
34.79
7.24

62,825.00
20,941.00
145,531.00
175,130.00

11.4

747,250.00

0.33
0.46
47.82

862,514.00
285,629.00
14,840.00

1.82
25.92
205.78

862,514.00
285,629.00
14,840.00

0.87
10.8
59.03

862,514.00
285,629.00
14,840.00

2.85
28.5
256.62

862,514.00
285,629.00
14,840.00

1.64
20.52
178.51

862,514.00
285,629.00
14,840.00

0.47
9.4

862,514.00
285,629.00

250,000.00
500,000.00
1,500,000.00
700,000.00
1,000,000.00
2,000,000.00
500,000.00
6,450,000.00
1,289,169.00
107,427.33
5,063,023.49
1,267,941.20
7,727,561.02
8,518,650.00
284,629.62
131,389.34
709,648.80
1,569,775.48
7,403,503.68
3,053,775.20
750,387.18
3,084,793.20
876,005.20
2,458,164.90
8,140,426.50
3,808,240.80
1,414,522.96
5,861,107.08
2,649,088.40
405,381.58
2,684,912.60

CV. Kurnia
Harga Satuan (Rp)
250,000.00
500,000.00
1,000,000.00
500,000.00
2,500,000.00
3,000,000.00
600,000.00

66,625.00
22,208.00
128,649.00
170,650.00

752,700.00

871,264.00
237,170.00
17,519.00
871,264.00
237,170.00
17,519.00
871,264.00
237,170.00
17,519.00
871,264.00
237,170.00
17,519.00
871,264.00
237,170.00
17,519.00
871,264.00
237,170.00

65.73
2.92

14,840.00
767,592.00

50.7
186.77
101.4
357.54

103,122.00
93,952.00
67,365.00
54,758.00

0.04
0.08
0.89
0.06
10.08
6.72
4.32

10,776,400.00
10,776,400.00
10,776,400.00
10,776,400.00
600,817.00
733,724.00
110,018.00

228.48
228.48
20
59.1

120,000.00
105,905.00
44,485.00
52,050.00

193.07
193.07
68

51,817.00
70,215.00
21,489.00

30
114.96

198,840.00
217,589.00

357.54
56.7
193.07

22,402.00
33,772.00
30,600.00

1
1
19
5
2
4
14

35,000.00
38,000.00
100,000.00
7,000.00
15,000.00
20,000.00
30,000.00

975,433.20
2,241,368.64
57,021,204.36
5,228,285.40
17,547,415.04
6,830,811.00
19,578,175.32
49,184,686.76
431,056.00
862,112.00
9,590,996.00
646,584.00
6,056,235.36
4,930,625.28
475,277.76
22,992,886.40
27,417,600.00
24,197,174.40
889,700.00
3,076,155.00
55,580,629.40
10,004,308.19
13,556,410.05
1,461,252.00
25,021,970.24
5,965,200.00
25,014,031.44
30,979,231.44
8,009,611.08
1,914,872.40
5,907,942.00
15,832,425.48
35,000.00
38,000.00
1,900,000.00
35,000.00
30,000.00
80,000.00
420,000.00

17,519.00
779,875.00

104,429.00
95,445.00
61,115.00
56,497.00

11,212,000.00
11,212,000.00
11,212,000.00
11,212,000.00
618,095.00
758,250.00
110,000.00

120,000.00
106,664.00
45,205.00
25,000.00

49,651.00
72,400.00
21,945.00

215,540.00
234,290.00

23,465.00
36,137.00
32,225.00

35,000.00
38,000.00
100,000.00
7,000.00
15,000.00
20,000.00
30,000.00

2
3
16
16
16

156,645.00
46,284.00
28,854.00
46,715.00
29,224.00

3
7
28
28
1
1
5
1

300,000.00
500,000.00
300,000.00
350,000.00
1,500,000.00
2,500,000.00
2,000,000.00
300,000.00

2,538,000.00
313,290.00
138,852.00
461,664.00
747,440.00
467,584.00
2,128,830.00
900,000.00
3,500,000.00
8,400,000.00
9,800,000.00
1,500,000.00
2,500,000.00
10,000,000.00
300,000.00
36,900,000.00
281,378,193.66
28,137,819.37
309,516,013.03
309,516,000.00

157,675.00
46,736.00
29,157.00
47,350.00
29,736.00

300,000.00
400,000.00
300,000.00
400,000.00
1,500,000.00
2,000,000.00
1,800,000.00
400,000.00

-

CV. Kurnia
Jumlah
250,000.00
500,000.00
1,000,000.00
500,000.00
2,500,000.00
3,000,000.00
600,000.00
8,350,000.00
1,367,145.00
113,927.04
4,475,698.71
1,235,506.00
7,192,276.75
8,580,780.00
287,517.12
109,098.20
837,758.58
1,585,700.48
6,147,446.40
3,605,059.82
757,999.68
2,561,436.00
1,034,146.57
2,483,102.40
6,759,345.00
4,495,725.78
1,428,872.96
4,866,728.40
3,127,316.69
409,494.08
2,229,398.00

CV. Rezky Abdi Jaya
Harga Satuan (Rp)
Jumlah
250,000.00
500,000.00
1,500,000.00
500,000.00
1,500,000.00
1,200,000.00
500,000.00

62,875.00
20,958.00
145,150.00
175,150.00

788,170.00

876,298.00
264,288.00
14,360.00
876,298.00
264,255.00
14,360.00
876,298.00
264,255.00
14,360.00
876,298.00
158,135.00
14,360.00
876,298.00
269,505.00
14,360.00
876,298.00
269,505.00

250,000.00
500,000.00
1,500,000.00
500,000.00
1,500,000.00
1,200,000.00
500,000.00
5,950,000.00
1,290,195.00
107,514.54
5,049,768.50
1,268,086.00
7,715,564.04
8,985,138.00
289,178.34
121,572.48
686,695.20
1,594,862.36
6,849,489.60
2,955,000.80
762,379.26
2,853,954.00
847,670.80
2,497,449.30
4,506,847.50
3,685,063.20
1,437,128.72
5,530,242.60
2,563,403.60
411,860.06
2,533,347.00

1,151,523.87
2,277,235.00
54,735,685.03
5,294,550.30
17,826,262.65
6,197,061.00
20,199,937.38
49,517,811.33
448,480.00
896,960.00
9,978,680.00
672,720.00
6,230,397.60
5,095,440.00
475,200.00
23,797,877.60
27,417,600.00
24,370,590.72
904,100.00
1,477,500.00
54,169,790.72
9,586,118.57
13,978,268.00
1,492,260.00
25,056,646.57
6,466,200.00
26,933,978.40
33,400,178.40
8,389,676.10
2,048,967.90
6,221,680.75
16,660,324.75
35,000.00
38,000.00
1,900,000.00
35,000.00
30,000.00
80,000.00
420,000.00

14,360.00
778,900.00

104,207.00
94,900.00
60,252.00
55,474.00

11,169,250.00
11,169,250.00
11,169,250.00
11,169,250.00
606,400.00
751,750.00
100,000.00

130,000.00
103,875.00
44,575.00
52,000.00

52,911.00
69,845.00
22,366.00

204,080.00
213,455.00

22,513.00
36,397.00
29,505.00

35,000.00
40,000.00
95,000.00
8,000.00
15,000.00
20,000.00
35,000.00

943,882.80
2,274,388.00
52,329,553.62
5,283,294.90
17,724,473.00
6,109,552.80
19,834,173.96
48,951,494.66
446,770.00
893,540.00
9,940,632.50
670,155.00
6,112,512.00
5,051,760.00
432,000.00
23,547,369.50
29,702,400.00
23,733,360.00
891,500.00
3,073,200.00
57,400,460.00
10,215,526.77
13,484,974.15
1,520,888.00
25,221,388.92
6,122,400.00
24,538,786.80
30,661,186.80
8,049,298.02
2,063,709.90
5,696,530.35
15,809,538.27
35,000.00
40,000.00
1,805,000.00
40,000.00
30,000.00
80,000.00
490,000.00

2,538,000.00
315,350.00
140,208.00
466,512.00
757,600.00
475,776.00
2,155,446.00
900,000.00
2,800,000.00
8,400,000.00
11,200,000.00
1,500,000.00
2,000,000.00
9,000,000.00
400,000.00
36,200,000.00
280,373,858.75
28,037,385.88
308,411,244.63
308,411,000.00

157,575.00
46,586.00
29,057.00
47,150.00
29,586.00

300,000.00
350,000.00
300,000.00
400,000.00
1,700,000.00
5,000,000.00
1,700,000.00
400,000.00

-

2,520,000.00
315,150.00
139,758.00
464,912.00
754,400.00
473,376.00
2,147,596.00
900,000.00
2,450,000.00
8,400,000.00
11,200,000.00
1,700,000.00
5,000,000.00
8,500,000.00
400,000.00
38,550,000.00
280,142,965.01
28,014,296.50
308,157,261.51
308,157,000.00