PEKERJAAN
LOKASI
SUMBER DANA
NO
URAIAN PEKERJAAN
JUMLAH HARGA
( Rp )
( Rp )
I.
PEKERJAAN PERSIAPAN
43,451,823.00
II.
PEKERJAAN TANAH
28,635,360.00
III.
PEKERJAAN STRUKTUR
IV.
V.
A.
LANTAI I
LANTAI II
1,933,276,468.14
1,469,457,042.64
463,819,425.50
1,679,006,000.34
PEKERJAAN ARSITEKTUR
A.
LANTAI I
737,226,369.08
LANTAI II
941,779,631.26
233,805,508.67
B.
196,163,542.11
37,641,966.57
Jumlah .
PPN 10% .
3,918,175,160.15
391,817,516.02
Jumlah ...
4,309,992,676.17
Dibulatkan .
4,309,993,000.00
Terbilang
: Empat Milyar tiga ratus sembilan juta sembilan ratus sembilan puluh tiga rupiah
LOKASI
SUMBER DANA:
NO
URAIAN PEKERJAAN
ANALISA
VOLUME
JUMLAH HARGA
I.
PEKERJAAN PERSIAPAN
1.
1.00
Ls
4,469,000.00
2.
1.00
Ls
300,000.00
300,000.00
3.
72.00
Ls
117,300.00
8,445,600.00
4.
Bowplank / Pengukuran
SNI 03-2835-2002
124.00
m2
82,558.25
10,237,223.00
5.
Air Kerja
1.00
Ls
8,000,000.00
8,000,000.00
6.
Listrik Kerja
1.00
Ls
11,000,000.00
11,000,000.00
7.
1.00
Ls
1,000,000.00
1,000,000.00
4,469,000.00
43,451,823.00
II.
PEKERJAAN TANAH
1.
SNI 2835:2008
157.76
m3
40,000.00
6,310,400.00
2.
SNI 2835:2008
26.80
m3
59,800.00
1,602,640.00
3.
1,746,133.33
4.
5.
SNI 2835:2008
130.96
m3
13,333.33
26.80
m3
6,666.67
178,666.67
SNI 2835:2008
321.60
m3
58,450.00
18,797,520.00
28,635,360.00
III.
PEKERJAAN STRUKTUR
A.
LANTAI I
1.
1.
2.
3.
4.
5.
6.
7.
8.
9.00
m3
811,095.00
7,299,855.00
560.00
m'
180,202.31
100,913,294.80
a. Besi Polos U 24
SNI 7394:2008
197.06
Kg
16,453.13
3,242,334.42
SNI 7394:2008
45.00
m3
874,913.75
39,371,118.75
22,935,300.00
SNI 7394:2008
Pekerjaan Sloof
a. Begisting
SNI 7394:2008
96.00
m2
238,909.38
b. Besi Polos U 24
SNI 7394:2008
256.27
Kg
16,453.13
4,216,507.47
SNI 7394:2008
22.76
m3
874,913.75
19,913,036.95
SNI 7394:2008
17.07
m2
384,261.46
6,558,062.22
b. Besi Polos U 24
SNI 7394:2008
747.15
Kg
16,453.13
12,292,985.25
SNI 7394:2008
5.12
m3
874,913.75
4,479,558.40
SNI 7394:2008
29.87
m2
384,261.46
11,476,608.89
b. Besi Polos U 24
SNI 7394:2008
1,284.75
Kg
16,453.13
21,138,185.25
SNI 7394:2008
8.96
m3
874,913.75
7,839,227.20
SNI 7394:2008
16.00
m2
384,261.46
6,148,183.33
b. Besi Polos U 24
SNI 7394:2008
881.33
Kg
16,453.13
14,500,599.75
SNI 7394:2008
4.80
m3
874,913.75
4,199,586.00
SNI 7394:2008
12.80
m2
384,261.46
4,918,546.67
b. Besi Polos U 24
SNI 7394:2008
524.94
Kg
16,453.13
8,636,969.25
SNI 7394:2008
2.88
m3
874,913.75
2,519,751.60
SNI 7394:2008
88.80
m2
384,261.46
34,122,417.50
b. Besi Polos U 24
SNI 7394:2008
639.21
Kg
16,453.13
10,517,034.94
NO
URAIAN PEKERJAAN
c. Beton Cor 1 : 2 : 3/K175
ANALISA
SNI 7394:2008
VOLUME
3.33
874,913.75
JUMLAH HARGA
2,913,462.79
NO
9.
10.
11.
12.
13.
14.
15.
16.
17.
URAIAN PEKERJAAN
ANALISA
VOLUME
SNI 7394:2008
0.68
m2
1,513,639.58
1,029,274.92
b. Besi Polos U 24
SNI 7394:2008
40.32
Kg
16,453.13
663,390.00
SNI 7394:2008
0.34
m3
874,913.75
293,971.02
SNI 7394:2008
21.00
m2
1,513,639.58
31,786,431.25
b. Besi Polos U 24
SNI 7394:2008
302.40
Kg
16,453.13
4,975,425.00
SNI 7394:2008
2.94
m3
874,913.75
2,572,246.43
SNI 7394:2008
229.90
m2
1,513,639.58
347,985,740.21
b. Besi Polos U 24
SNI 7394:2008
3,192.85
Kg
16,453.13
52,532,379.90
SNI 7394:2008
22.99
m3
874,913.75
20,114,267.11
m2
1,513,639.58
147,731,223.33
SNI 7394:2008
97.60
b. Besi Polos U 24
SNI 7394:2008
975.02
Kg
16,453.13
16,042,191.75
SNI 7394:2008
7.32
m3
874,913.75
6,404,368.65
m2
1,513,639.58
14,530,940.00
SNI 7394:2008
9.60
b. Besi Polos U 24
SNI 7394:2008
78.98
Kg
16,453.13
1,299,402.00
SNI 7394:2008
0.64
m3
874,913.75
559,944.80
m2
1,513,639.58
79,254,168.58
SNI 7394:2008
52.36
b. Besi Polos U 24
SNI 7394:2008
344.04
Kg
16,453.13
5,660,519.96
SNI 7394:2008
3.33
m3
874,913.75
2,915,212.62
m2
397,008.33
26,401,054.17
SNI 7394:2008
66.50
b. Besi Polos U 24
SNI 7394:2008
7,980.00
Kg
16,453.13
131,295,937.50
SNI 7394:2008
66.50
m3
874,913.75
58,181,764.38
SNI 7394:2008
124.25
m2
397,008.33
49,329,397.04
b. Besi Polos U 24
SNI 7394:2008
4,536.86
Kg
16,453.13
74,645,590.50
SNI 7394:2008
37.81
m3
874,913.75
33,078,039.13
Pekerjaan Tangga t = 15 cm
a. Begisting
SNI 7394:2008
7.62
m2
397,008.33
3,024,409.48
b. Besi Polos U 24
SNI 7394:2008
285.21
Kg
16,453.13
4,692,603.68
SNI 7394:2008
2.63
m3
874,913.75
2,304,522.82
1,469,457,042.64
LANTAI II
1.
2.
3.
4.
5.
JUMLAH HARGA
a. Begisting
SNI 7394:2008
20.91
m2
384,261.46
8,033,626.22
b. Besi Polos U 24
SNI 7394:2008
614.40
Kg
16,453.13
10,108,800.00
SNI 7394:2008
5.12
m3
874,913.75
4,479,558.40
SNI 7394:2008
36.59
m2
384,261.46
14,058,845.89
b. Besi Polos U 24
SNI 7394:2008
1,075.20
Kg
16,453.13
17,690,400.00
SNI 7394:2008
8.96
m3
874,913.75
7,839,227.20
SNI 7394:2008
16.00
m2
384,261.46
6,148,183.33
b. Besi Polos U 24
SNI 7394:2008
576.00
Kg
16,453.13
9,477,000.00
SNI 7394:2008
4.80
m3
874,913.75
4,199,586.00
a. Begisting
SNI 7394:2008
12.80
m2
384,261.46
4,918,546.67
b. Besi Polos U 24
SNI 7394:2008
345.60
Kg
16,453.13
5,686,200.00
SNI 7394:2008
2.88
m3
874,913.75
2,519,751.60
NO
URAIAN PEKERJAAN
ANALISA
VOLUME
JUMLAH HARGA
a. Begisting
SNI 7394:2008
88.80
m2
384,261.46
34,122,417.50
b. Besi Polos U 24
SNI 7394:2008
399.60
Kg
16,453.13
6,574,668.75
SNI 7394:2008
3.33
m3
874,913.75
2,913,462.79
NO
URAIAN PEKERJAAN
ANALISA
VOLUME
JUMLAH HARGA
6.
7.
8.
9.
10.
11.
12.
13.
14.
SNI 7394:2008
m2
1,513,639.58
b. Besi Polos U 24
SNI 7394:2008
Kg
16,453.13
SNI 7394:2008
m3
874,913.75
SNI 7394:2008
1.51
m2
1,513,639.58
2,282,164.85
b. Besi Polos U 24
SNI 7394:2008
51.88
Kg
16,453.13
853,561.80
SNI 7394:2008
0.43
m3
874,913.75
378,242.71
SNI 7394:2008
4.81
m2
397,008.33
1,909,213.08
b. Besi Polos U 24
SNI 7394:2008
126.36
Kg
16,453.13
2,079,016.88
SNI 7394:2008
1.05
m3
874,913.75
921,284.18
m2
1,513,639.58
67,305,497.71
SNI 7394:2008
44.47
b. Besi Polos U 24
SNI 7394:2008
1,067.18
Kg
16,453.13
17,558,511.75
SNI 7394:2008
8.89
m3
874,913.75
7,780,782.96
m2
397,008.33
2,790,306.90
SNI 7394:2008
7.03
b. Besi Polos U 24
SNI 7394:2008
2,129.91
Kg
16,453.13
35,043,655.73
SNI 7394:2008
17.75
m3
874,913.75
15,529,054.13
m2
1,513,639.58
58,941,125.38
SNI 7394:2008
38.94
b. Besi Polos U 24
SNI 7394:2008
2,115.59
Kg
16,453.13
34,808,073.30
SNI 7394:2008
17.63
m3
874,913.75
15,424,659.42
m2
1,513,639.58
8,012,198.86
SNI 7394:2008
5.29
b. Besi Polos U 24
SNI 7394:2008
188.16
Kg
16,453.13
3,095,820.00
SNI 7394:2008
1.57
m3
874,913.75
1,371,864.76
SNI 7394:2008
13.40
m2
1,513,639.58
20,282,770.42
b. Besi Polos U 24
SNI 7394:2008
230.35
Kg
16,453.13
3,789,922.50
SNI 7394:2008
4.00
m3
874,913.75
3,499,655.00
SNI 7394:2008
10.07
m2
1,513,639.58
15,237,305.14
b. Besi Polos U 24
SNI 7394:2008
259.20
Kg
16,453.13
4,264,650.00
SNI 7394:2008
2.16
m3
874,913.75
1,889,813.70
463,819,425.50
NO
URAIAN PEKERJAAN
IV.
PEKERJAAN ARSITEKTUR
A.
LANTAI I
1.
Pekerjaan Keramik
37.52
m3
811,095.00
30,432,284.40
SNI 7395:2008
95.67
m2
235,776.06
22,556,695.90
68,236,721.19
SNI 7395:2008
416.33
m2
163,900.56
SNI 7395:2008
24.00
m2
160,400.56
3,849,613.50
SNI 7395:2008
63.48
m2
159,275.56
10,110,812.71
f. Plint Kayu
SNI 7395:2008
218.26
m'
19,899.94
4,343,360.70
135.33
m'
45,479.88
6,154,791.48
Pekerjaan Dinding
a. Pasangan 1/2 Bata 1 : 2 (Trassram)
SNI 6897:2008
183.20
m2
118,411.91
21,693,062.37
181.56
m2
119,531.25
21,702,093.75
SNI 6897:2008
481.28
m2
106,839.31
51,419,624.32
( SNI 2837:2008 ) x 2
131.60
m2
89,215.10
11,740,707.16
e. Plesteran Dinding 1 : 4
SNI 2837:2008
962.56
m2
40,398.75
38,886,220.80
f. Acian
SNI 2837:2008
962.56
m2
24,610.21
23,688,806.14
497.95
m2
129,885.21
64,676,341.56
4.
SNI 3434:2008
17.82
m2
850,000.00
15,147,000.00
SNI 3434:2008
16.04
m2
850,000.00
13,634,000.00
SNI 3434:2008
13.71
m2
200,000.00
2,742,000.00
SNI 3434:2008
9.70
m2
200,000.00
1,940,000.00
SNI 3434:2008
5.16
m2
250,000.00
1,290,000.00
SNI 3434:2008
6.20
m3
250,001.00
1,549,377.45
SNI 3434:2008
81.00
m2
500,000.00
40,500,000.00
SNI 3434:2008
177.60
m2
500,000.00
88,800,000.00
i.
SNI 3434:2008
60.80
m2
500,000.00
30,400,000.00
l.
3.00
Set
750,000.00
2,250,000.00
m.
Psg
23,375.00
n.
Psg
15,000.00
o.
Set
40,125.00
p.
Grendel Jendela
Bh
40,125.00
Set
63,625.00
r.
3.00
Set
350,000.00
1,050,000.00
s. Handle Jendela
Bh
31,250.00
t.
3.00
Set
750,000.00
u.
Set
167,500.00
v.
Set
167,500.00
2,250,000.00
Pekerjaan Plafond
a. Plafond Gypsum Board 9 mm
SNI 2839-2008
522.18
m2
119,531.25
62,416,828.13
SNI 2839-2008
237.23
m'
46,856.25
11,115,708.19
Pekerjaan Pengecatan
SNI 03-2835-2002
962.56
m2
29,021.25
27,934,694.40
Dihitung
522.18
m2
33,834.38
17,667,633.94
Dihitung
237.23
m'
7,733.59
1,834,640.45
a. Cat Dinding
7.
JUMLAH HARGA
SNI 7394:2008
3.
6.
5.
VOLUME
g. Bonbon Keramik
2.
ANALISA
Pekerjaan Sanitary
a. Closet Jongkok TOTO sistem Tekan + Assosories
SNI 03-2835-2002
3.00
set
647,592.50
1,942,777.50
SNI 03-2835-2002
3.00
set
2,826,143.75
8,478,431.25
11.00
Bh
41,250.00
453,750.00
d. Tempat Tissue
2.00
Bh
53,125.00
106,250.00
e. Tempat Sabun
1.00
Bh
41,250.00
41,250.00
1.00
set
373,125.00
373,125.00
5.00
set
1,034,250.00
5,171,250.00
h. Urinoir + Assosories
3.00
set
1,520,000.00
4,560,000.00
NO
URAIAN PEKERJAAN
ANALISA
VOLUME
JUMLAH HARGA
i.
Keran Air
6.00
Bh
97,250.00
583,500.00
j.
Shower
1.00
set
2,000,000.00
2,000,000.00
8.
Dihitung
3.90
m'
2,061,233.43
8,038,810.37
9.
Dihitung
1.00
Unit
3,464,206.44
3,464,206.44
737,226,369.08
NO
URAIAN PEKERJAAN
LANTAI II
1.
Pekerjaan Keramik
3.
104.47
m2
235,776.06
24,631,525.25
SNI 7395:2008
241.91
m2
163,900.56
39,649,185.07
SNI 7395:2008
18.00
m2
160,400.56
2,887,210.13
SNI 7395:2008
44.80
m2
159,275.56
7,135,545.20
e. Plint Kayu
SNI 7395:2008
239.14
m'
19,899.94
4,758,871.43
5.00
m'
45,479.88
227,399.38
23.54
Pekerjaan Dinding
a. Pasangan Dinding Partisi (Gypsum)
SNI 2839:2008
248.98
m2
310,342.50
77,267,523.94
SNI 6897:2008
579.28
m2
106,839.31
61,889,663.27
d. Plesteran Dinding 1 : 4
SNI 2837:2008
1,158.56
m2
40,398.75
46,804,214.21
e. Acian
SNI 2837:2008
1,158.56
m2
24,610.21
28,512,309.35
SNI 3434:2008
13.71
m2
200,000.00
2,742,000.00
SNI 3434:2008
9.70
m2
200,000.00
1,940,000.00
SNI 3434:2008
3.44
m2
250,000.00
860,000.00
SNI 3434:2008
6.20
m3
250,001.00
1,549,377.45
SNI 3434:2008
177.60
m2
500,000.00
88,800,000.00
SNI 3434:2008
81.00
m2
500,000.00
40,500,000.00
SNI 3434:2008
30,400,000.00
60.80
m2
500,000.00
i.
Psg
23,375.00
j.
Psg
15,000.00
k.
Set
40,125.00
l.
Grendel Jendela
Bh
40,125.00
Set
63,625.00
n. Handle Jendela
Bh
31,250.00
o.
Set
167,500.00
p.
Set
167,500.00
1.00
Unit
45,500,000.00
45,500,000.00
SNI 03-2835-2002
425.36
m2
157,787.50
67,116,491.00
SNI 03-2835-2002
119.60
m'
194,856.25
23,304,807.50
SNI 03-2835-2002
31.40
m'
128,089.43
4,022,007.95
SNI 3434:2008
100.40
m'
58,505.00
5,873,902.00
Dihitung
232.60
m'
157,556.13
36,647,554.68
SNI 2839-2008
522.18
m2
119,531.25
62,416,828.13
SNI 2839-2008
237.23
m'
46,856.25
11,115,708.19
1,158.56
m2
29,021.25
33,622,743.32
Pekerjaan Pengecatan
a. Cat Dinding
SNI 03-2835-2002
Dihitung
522.18
m2
33,834.38
17,667,633.94
Dihitung
237.23
m'
7,733.59
1,834,640.45
SNI 03-2835-2002
79.74
m2
50,960.00
4,063,754.24
SNI 03-2835-2002
3.00
set
647,592.50
1,942,777.50
SNI 03-2835-2002
2.00
set
2,826,143.75
5,652,287.50
8.00
Bh
41,250.00
330,000.00
d. Tempat Tissue
2.00
Bh
53,125.00
106,250.00
1.00
set
373,125.00
373,125.00
JUMLAH HARGA
SNI 7395:2008
5.
7.
4.
6.
VOLUME
f. Bonbon Keramik
2.
ANALISA
Pekerjaan Sanitary
4.00
set
1,034,250.00
4,137,000.00
g. Urinoir + Assosories
3.00
set
1,520,000.00
4,560,000.00
h. Keran Air
5.00
Bh
97,250.00
486,250.00
NO
URAIAN PEKERJAAN
ANALISA
VOLUME
JUMLAH HARGA
9.
Dihitung
2.65
m'
2,061,233.43
5,462,268.58
10.
Dihitung
1.00
Unit
3,464,206.44
3,464,206.44
11.
a Begisting
SNI 7394:2008
4.69
m2
1,513,639.58
7,098,969.65
b Besi
SNI 7394:2008
67.58
Kg
16,453.13
1,111,855.18
c beton
SNI 7394:2008
0.66
m3
874,913.75
574,818.33
a Begisting
SNI 7394:2008
16.95
m2
384,261.46
6,513,231.72
b Besi
SNI 7394:2008
132.59
Kg
16,453.13
2,181,475.09
c kolom
SNI 7394:2008
0.66
m3
874,913.75
580,592.76
Plat Miring
Kolom Lobby
Atap
13.
a Penyangga
m'
m2
SNI 7394:2008
127.72
m2
384,261.46
2 Tulangan
SNI 7394:2008
348.82
Kg
16,453.13
49,076,912.80
5,739,152.74
3 Beton
SNI 7394:2008
34.61
m3
874,913.75
30,276,390.32
b. Hollow jendela
23.45
m'
129,885.21
3,045,808.23
1 Begisting
SNI 7394:2008
13.65
m2
397,008.33
5,420,487.11
2 Tulangan
SNI 7394:2008
97.32
Kg
16,453.13
1,601,140.47
3 Beton
SNI 7394:2008
0.97
m3
874,913.75
851,116.10
c. Plat Jendela 1
d. Plat Jendela 2
1 Begisting
SNI 7394:2008
53.24
m2
397,008.33
21,135,664.98
2 Tulangan
SNI 7394:2008
184.74
Kg
16,453.13
3,039,561.16
3 Beton
SNI 7394:2008
2.20
m3
874,913.75
1,926,210.11
1 Begisting
SNI 7394:2008
2.77
m2
397,008.33
1,101,036.44
2 Tulangan
SNI 7394:2008
4.31
Kg
16,453.13
70,964.67
3 Beton
SNI 7394:2008
0.20
m3
874,913.75
179,182.34
e. Plat Jendela 3
NO
URAIAN PEKERJAAN
ANALISA
VOLUME
941,779,631.26
V.
A.
1.
2.
3.
JUMLAH HARGA
a. Instalasi Lampu
338.00
Titik
165,125.00
55,812,250.00
87.00
Titik
165,125.00
14,365,875.00
Armature Lampu
a. Down Light Chrome 6" (1x23) Watt
292.00
Pcs
277,125.00
80,920,500.00
2.00
Pcs
1,500,000.00
3,000,000.00
39.00
Pcs
636,750.00
24,833,250.00
2.00
Pcs
3.00
Pcs
a. Saklar Tunggal
7.00
Pcs
15,000.00
105,000.00
b. Saklar Ganda
31.00
Pcs
20,625.00
639,375.00
c. Saklar Triple
9.00
Pcs
29,500.00
265,500.00
d. Stop Kontak13 A / IP
87.00
Pcs
17,750.00
1,544,250.00
4.
1.00
Lot
5,754,417.11
5,754,417.11
5.
1.00
Set
7,311,375.00
7,311,375.00
6.
Panel Pembagi
1.00
Set
111,750.00
111,750.00
8.
Commitionong Test
1.00
Lot
1,500,000.00
1,500,000.00
196,163,542.11
B.
1.
2.
Dihitung
120.00
m'
16,224.90
1,946,988.00
Dihitung
36.00
m'
117,568.13
4,232,452.50
Dihitung
42.00
m'
131,433.25
5,520,196.50
Dihitung
3.
126.00
m'
117,568.13
14,813,583.75
4.
1.00
Lot
2,500,000.00
2,500,000.00
5.
Commitionong Test
1.00
Lot
1,500,000.00
1,500,000.00
6.
Pekerjaan Septictank
a. Septictank
Dihitung
1.00
Unit
5,448,745.82
5,448,745.82
b. Bak kontrol
Dihitung
14.00
Unit
120,000.00
1,680,000.00
37,641,966.57
LOKASI
SUMBER DANA
: SNI 03-2835-2002
Jenis Pekerjaan
: Bowplank
Satuan Pekerjaan
: M'
: Rp.
N0.
82,558.25
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.1000
50,000.00
5,000.00
2 Tukang
Org/Hr
0.1000
75,000.00
7,500.00
3 Kepala Tukang
Org/Hr
0.0100
93,750.00
937.50
4 Mandor
Org/Hr
0.0050
100,000.00
500.00
Sub Jumlah.
13,937.50
B. BAHAN
1 Kayu Sembarang
M3
0.0120
3,596,750.00
2 Paku
Kg
0.0200
14,125.00
43,161.00
282.50
m3
0.0070
3,596,750.00
25,177.25
Sub Jumlah.
68,620.75
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 2835:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M3
: Rp.
N0.
82,558.25
C =A+ B
40,000.00
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.7500
50,000.00
2 Mandor
Org/Hr
0.0250
100,000.00
37,500.00
2,500.00
Sub Jumlah.
40,000.00
B. BAHAN
Sub Jumlah.
Sub Jumlah.
C. PERALATAN
D.
Jumlah.
Analisa
: SNI 2835:2008
Jenis Pekerjaan
: Urugan Kembali
Satuan Pekerjaan
: M3
: Rp.
N0.
URAIAN
40,000.00
C =A+ B
13,333.33
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.2500
50,000.00
12,500.00
2 Mandor
Org/Hr
0.0083
100,000.00
833.33
Sub Jumlah.
13,333.33
B. BAHAN
Sub Jumlah.
Sub Jumlah.
C. PERALATAN
D.
Jumlah.
13,333.33
C =A+ B
Analisa
: SNI 2835:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M3
: Rp.
N0.
59,800.00
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.3000
50,000.00
2 Mandor
Org/Hr
0.0100
100,000.00
15,000.00
1,000.00
Sub Jumlah.
16,000.00
B. BAHAN
Pasir Urug
36,500.00
43,800.00
Sub Jumlah.
M3
1.20
43,800.00
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 2835:2008
Jenis Pekerjaan
: Urugan Sirtu
Satuan Pekerjaan
: M3
: Rp.
N0.
59,800.00
C =A+ B
74,800.00
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.3000
50,000.00
2 Mandor
Org/Hr
0.0100
100,000.00
15,000.00
1,000.00
Sub Jumlah.
16,000.00
B. BAHAN
Sirtu
49,000.00
58,800.00
Sub Jumlah.
M3
1.20
58,800.00
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 2835:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M3
: Rp.
N0.
URAIAN
74,800.00
C =A+ B
58,450.00
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.3000
50,000.00
2 Mandor
Org/Hr
0.0100
100,000.00
15,000.00
1,000.00
Sub Jumlah.
16,000.00
B. BAHAN
Tanah Timbun Pilihan
35,375.00
42,450.00
Sub Jumlah.
M3
1.20
42,450.00
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
58,450.00
C =A+ B
Analisa
: SNI 7394:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M'
: Rp.
N0.
180,202.31
URAIAN
SATUAN
KOEFISIEN
JUMLAH HARGA
HARGA SATUAN
(Rp.)
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
1.2399
50,000.00
61,994.22
2 Tukang
Org/Hr
0.2066
75,000.00
15,498.55
3 Kepala Tukang
Org/Hr
0.0210
93,750.00
1,972.54
4 Mandor
Org/Hr
0.0624
100,000.00
6,236.99
Sub Jumlah.
85,702.31
B. BAHAN
1
M'
1.0000
23,625.00
23,625.00
Transport Material
M'
1.0000
23,625.00
23,625.00
Sub Jumlah.
47,250.00
C. PERALATAN
1
M'
1.0000
23,625.00
23,625.00
M'
1.0000
23,625.00
23,625.00
Sub Jumlah.
47,250.00
Jumlah.
180,202.31
C =A+ B
D.
Analisa
: SNI 7394:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M3
: Rp.
N0.
811,095.00
URAIAN
SATUAN
KOEFISIEN
JUMLAH HARGA
HARGA SATUAN
(Rp.)
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
1.6500
50,000.00
82,500.00
2 Tukang
Org/Hr
0.2750
75,000.00
20,625.00
3 Kepala Tukang
Org/Hr
0.0280
93,750.00
2,625.00
4 Mandor
Org/Hr
0.0830
100,000.00
8,300.00
Sub Jumlah.
114,050.00
B. BAHAN
1
Semen PC @ 40 Kg
Zak
6.9000
63,625.00
Pasir Beton
M3
0.5900
54,875.00
439,012.50
32,376.25
Batu Kerikil
M3
0.8700
259,375.00
225,656.25
Air
Liter
215.0000
Sub Jumlah.
697,045.00
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 2836:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M3
: Rp.
N0.
URAIAN
811,095.00
C =A+ B
551,278.75
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
1.5000
50,000.00
75,000.00
2 Tukang
Org/Hr
0.7500
75,000.00
56,250.00
3 Kepala Tukang
Org/Hr
0.0750
93,750.00
7,031.25
4 Mandor
Org/Hr
0.0750
100,000.00
7,500.00
Sub Jumlah.
145,781.25
B. BAHAN
M3
1.2000
96,750.00
116,100.00
Semen PC @ 40 Kg
Zak
4.1000
63,625.00
260,862.50
Pasir Pasang
M3
0.5200
54,875.00
28,535.00
Sub Jumlah.
405,497.50
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
551,278.75
C =A+ B
Analisa
: SNI 7394:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M3
: Rp.
N0.
874,913.75
URAIAN
SATUAN
KOEFISIEN
JUMLAH HARGA
HARGA SATUAN
(Rp.)
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
1.6500
50,000.00
82,500.00
2 Tukang
Org/Hr
0.2750
75,000.00
20,625.00
3 Kepala Tukang
Org/Hr
0.0280
93,750.00
2,625.00
4 Mandor
Org/Hr
0.0830
100,000.00
8,300.00
Sub Jumlah.
114,050.00
B. BAHAN
1
Semen PC @ 40 Kg
Zak
8.1500
63,625.00
Pasir Beton
M3
0.5400
54,875.00
518,543.75
29,632.50
Batu Pecah 2 - 3 Cm
M3
0.8200
259,375.00
212,687.50
Air
Liter
215.0000
Sub Jumlah.
760,863.75
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 7394:2008
Jenis Pekerjaan
Satuan Pekerjaan
: Kg
: Rp.
N0.
874,913.75
C =A+ B
16,453.13
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.0070
50,000.00
350.00
2 Tukang
Org/Hr
0.0070
75,000.00
525.00
3 Kepala Tukang
Org/Hr
0.0007
93,750.00
65.63
4 Mandor
Org/Hr
0.0004
100,000.00
40.00
Sub Jumlah.
980.63
B. BAHAN
1
Besi Beton
Kg
1.0500
14,500.00
Kawat Beton
Kg
0.0150
16,500.00
15,225.00
247.50
Sub Jumlah.
15,472.50
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 7394:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
URAIAN
16,453.13
C =A+ B
218,862.50
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.5200
50,000.00
26,000.00
2 Tukang
Org/Hr
0.2600
75,000.00
19,500.00
3 Kepala Tukang
Org/Hr
0.0260
93,750.00
2,437.50
4 Mandor
Org/Hr
0.0260
100,000.00
2,600.00
Sub Jumlah.
50,537.50
B. BAHAN
1
Begisting
M3
0.0400
4,009,375.00
160,375.00
Paku
Kg
0.3000
14,125.00
Ltr
0.1000
37,125.00
4,237.50
3,712.50
Sub Jumlah.
168,325.00
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
218,862.50
C =A+ B
Analisa
: SNI 7394:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
238,909.38
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.5200
50,000.00
26,000.00
2 Tukang
Org/Hr
0.2600
75,000.00
19,500.00
3 Kepala Tukang
Org/Hr
0.0260
93,750.00
2,437.50
4 Mandor
Org/Hr
0.0260
100,000.00
2,600.00
Sub Jumlah.
50,537.50
B. BAHAN
1
Begisting
M3
0.0450
4,009,375.00
180,421.88
Paku
Kg
0.3000
14,125.00
4,237.50
Ltr
0.1000
37,125.00
3,712.50
Sub Jumlah.
188,371.88
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 7394:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
URAIAN
238,909.38
C =A+ B
384,261.46
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.6600
50,000.00
33,000.00
2 Tukang
Org/Hr
0.3300
75,000.00
24,750.00
3 Kepala Tukang
Org/Hr
0.0330
93,750.00
3,093.75
4 Mandor
Org/Hr
0.0330
100,000.00
3,300.00
Sub Jumlah.
64,143.75
B. BAHAN
1
Kayu Begisting
M3
0.0400
4,009,375.00
160,375.00
Paku
Kg
0.4000
14,125.00
5,650.00
Ltr
0.2000
37,125.00
7,425.00
M3
0.0150
4,009,375.00
60,140.63
Lbr
0.3500
49,125.00
17,193.75
Btg
2.0000
34,666.67
69,333.33
Sub Jumlah.
320,117.71
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
384,261.46
C =A+ B
Analisa
: SNI 7394:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
1,513,639.58
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.6600
50,000.00
33,000.00
2 Tukang
Org/Hr
0.3300
75,000.00
24,750.00
3 Kepala Tukang
Org/Hr
0.0330
93,750.00
3,093.75
4 Mandor
Org/Hr
0.0330
100,000.00
3,300.00
Sub Jumlah.
64,143.75
B. BAHAN
1
Kayu Begisting
M3
0.6600
2,004,687.50
1,323,093.75
Paku
Kg
0.3300
50,000.00
16,500.00
Ltr
0.0330
75,000.00
2,475.00
M3
0.0330
93,750.00
3,093.75
Lbr
0.3500
100,000.00
35,000.00
Btg
2.0000
34,666.67
69,333.33
Sub Jumlah.
1,449,495.83
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 7394:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
URAIAN
1,513,639.58
C =A+ B
397,008.33
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.6600
50,000.00
33,000.00
2 Tukang
Org/Hr
0.3300
75,000.00
24,750.00
3 Kepala Tukang
Org/Hr
0.0330
93,750.00
3,093.75
4 Mandor
Org/Hr
0.0330
100,000.00
3,300.00
Sub Jumlah.
64,143.75
B. BAHAN
1
Kayu Begisting
M3
0.0400
1,336,458.33
53,458.33
Paku
Kg
0.4000
50,000.00
20,000.00
Ltr
0.2000
75,000.00
15,000.00
M3
0.0150
93,750.00
1,406.25
Lbr
0.3500
100,000.00
35,000.00
Btg
6.0000
34,666.67
208,000.00
Sub Jumlah.
332,864.58
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
397,008.33
C =A+ B
Analisa
: SNI 6897:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
219,712.65
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.6000
50,000.00
30,000.00
2 Tukang
Org/Hr
0.2000
75,000.00
15,000.00
3 Kepala Tukang
Org/Hr
0.0200
93,750.00
1,875.00
4 Mandor
Org/Hr
0.0300
100,000.00
3,000.00
Sub Jumlah.
49,875.00
B. BAHAN
1
Batu Bata
Buah
140.0000
875.00
122,500.00
Semen PC @ 40 Kg
Zak
0.6638
63,625.00
42,234.28
Pasir Pasang
M3
0.0930
54,875.00
5,103.38
Sub Jumlah.
169,837.65
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 6897:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
219,712.65
C =A+ B
245,957.19
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.6000
50,000.00
30,000.00
2 Tukang
Org/Hr
0.2000
75,000.00
15,000.00
3 Kepala Tukang
Org/Hr
0.0200
93,750.00
1,875.00
4 Mandor
Org/Hr
0.0300
100,000.00
3,000.00
Sub Jumlah.
49,875.00
B. BAHAN
1
Batu Bata
Buah
140.0000
875.00
122,500.00
Semen PC @ 40 Kg
Zak
1.0875
63,625.00
69,192.19
Pasir Pasang
M3
0.0800
54,875.00
4,390.00
Sub Jumlah.
196,082.19
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 6897:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
URAIAN
245,957.19
C =A+ B
106,839.31
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.3000
50,000.00
15,000.00
2 Tukang
Org/Hr
0.1000
75,000.00
7,500.00
3 Kepala Tukang
Org/Hr
0.0100
93,750.00
937.50
4 Mandor
Org/Hr
0.0150
100,000.00
1,500.00
Sub Jumlah.
24,937.50
B. BAHAN
1
Batu Bata
Buah
70.0000
875.00
61,250.00
Semen PC @ 40 Kg
Zak
0.2875
63,625.00
18,292.19
Pasir Pasang
54,875.00
2,359.63
Sub Jumlah.
M3
0.0430
81,901.81
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
106,839.31
C =A+ B
Analisa
: SNI 6897:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
118,411.91
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.3000
50,000.00
15,000.00
2 Tukang
Org/Hr
0.1000
75,000.00
7,500.00
3 Kepala Tukang
Org/Hr
0.0100
93,750.00
937.50
4 Mandor
Org/Hr
0.0150
100,000.00
1,500.00
Sub Jumlah.
24,937.50
B. BAHAN
1
Batu Bata
Buah
70.0000
875.00
61,250.00
Semen PC @ 40 Kg
Zak
0.4737
63,625.00
30,139.16
Pasir Pasang
M3
0.0380
54,875.00
2,085.25
Sub Jumlah.
93,474.41
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 2837:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
118,411.91
C =A+ B
40,398.75
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.3000
50,000.00
15,000.00
2 Tukang
Org/Hr
0.1500
75,000.00
11,250.00
3 Kepala Tukang
Org/Hr
0.0150
93,750.00
1,406.25
4 Mandor
Org/Hr
0.0150
100,000.00
1,500.00
Sub Jumlah.
29,156.25
B. BAHAN
1
Semen PC @ 40 Kg
Zak
0.1560
63,625.00
Pasir Pasang
M3
0.0240
54,875.00
9,925.50
1,317.00
Sub Jumlah.
11,242.50
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 2837:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
URAIAN
40,398.75
C =A+ B
42,787.08
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.3000
50,000.00
15,000.00
2 Tukang
Org/Hr
0.1500
75,000.00
11,250.00
3 Kepala Tukang
Org/Hr
0.0150
93,750.00
1,406.25
4 Mandor
Org/Hr
0.0150
100,000.00
1,500.00
Sub Jumlah.
29,156.25
B. BAHAN
1
Semen PC @ 40 Kg
Zak
0.1944
63,625.00
12,368.70
Pasir Pasang
M3
0.0230
54,875.00
1,262.13
Sub Jumlah.
13,630.83
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
42,787.08
C =A+ B
Analisa
: SNI 2837:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
44,607.55
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.3000
50,000.00
15,000.00
2 Tukang
Org/Hr
0.1500
75,000.00
11,250.00
3 Kepala Tukang
Org/Hr
0.0150
93,750.00
1,406.25
4 Mandor
Org/Hr
0.0150
100,000.00
1,500.00
Sub Jumlah.
29,156.25
B. BAHAN
1
Semen PC @ 40 Kg
Zak
0.2256
63,625.00
Pasir Pasang
M3
0.0200
54,875.00
14,353.80
1,097.50
Sub Jumlah.
15,451.30
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 2837:2008
Jenis Pekerjaan
: Acian
Satuan Pekerjaan
: M2
: Rp.
N0.
44,607.55
C =A+ B
24,610.21
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.2000
50,000.00
10,000.00
2 Tukang
Org/Hr
0.1000
75,000.00
7,500.00
3 Kepala Tukang
Org/Hr
0.0100
93,750.00
937.50
4 Mandor
Org/Hr
0.0100
100,000.00
1,000.00
Sub Jumlah.
19,437.50
B. BAHAN
1
Semen PC @ 40 Kg
63,625.00
5,172.71
Sub Jumlah.
Zak
0.0813
5,172.71
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 2837:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
URAIAN
24,610.21
C =A+ B
19,618.66
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.1500
50,000.00
7,500.00
2 Tukang
Org/Hr
0.0750
75,000.00
5,625.00
3 Kepala Tukang
Org/Hr
0.0080
93,750.00
750.00
4 Mandor
Org/Hr
0.0080
100,000.00
800.00
Sub Jumlah.
14,675.00
B. BAHAN
1
Semen PC @ 40 Kg
63,625.00
4,943.66
Sub Jumlah.
Zak
0.0777
4,943.66
C. PERALATAN
-
Sub Jumlah.
D.
Jumlah.
19,618.66
C =A+ B
Analisa
: SNI 03-2835-2002
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
157,787.50
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.1000
50,000.00
5,000.00
2 Tukang
Org/Hr
0.0500
75,000.00
3,750.00
3 Kepala Tukang
Org/Hr
0.0100
93,750.00
937.50
4 Mandor
Org/Hr
0.0010
100,000.00
100.00
Sub Jumlah.
9,787.50
B. BAHAN
1
M2
1.0000
79,000.00
Bh
4.0000
17,250.00
79,000.00
69,000.00
Sub Jumlah.
148,000.00
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 03-2835-2002
Jenis Pekerjaan
Satuan Pekerjaan
: M'
: Rp.
N0.
157,787.50
C =A+ B
194,856.25
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.2500
50,000.00
12,500.00
2 Tukang
Org/Hr
0.1500
75,000.00
11,250.00
3 Kepala Tukang
Org/Hr
0.0150
93,750.00
1,406.25
4 Mandor
Org/Hr
0.0130
100,000.00
1,300.00
Sub Jumlah.
26,456.25
B. BAHAN
1
M'
1.1000
59,000.00
64,900.00
Bh
6.0000
17,250.00
103,500.00
Sub Jumlah.
168,400.00
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 3434:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M'
: Rp.
N0.
URAIAN
194,856.25
C =A+ B
58,505.00
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.1000
50,000.00
5,000.00
2 Tukang
Org/Hr
0.2000
75,000.00
15,000.00
3 Kepala Tukang
Org/Hr
0.0200
93,750.00
1,875.00
4 Mandor
Org/Hr
0.0050
100,000.00
500.00
Sub Jumlah.
22,375.00
B. BAHAN
1
M3
0.0088
4,009,375.00
35,282.50
Paku
Kg
0.0600
14,125.00
847.50
Sub Jumlah.
36,130.00
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
58,505.00
C =A+ B
Analisa
: SNI 2839-2008
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
119,531.25
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.1100
50,000.00
5,500.00
2 Tukang
Org/Hr
0.1000
75,000.00
7,500.00
3 Kepala Tukang
Org/Hr
0.0050
93,750.00
468.75
4 Mandor
Org/Hr
0.0050
100,000.00
500.00
Sub Jumlah.
13,968.75
B. BAHAN
1
Rangka Furing
M2
1.0000
73,125.00
73,125.00
Lbr
0.3640
83,750.00
30,485.00
Paku Sekrup
Kg
0.1100
17,750.00
1,952.50
Sub Jumlah.
105,562.50
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 2839:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
119,531.25
C =A+ B
97,319.13
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.1000
50,000.00
5,000.00
2 Tukang
Org/Hr
0.1000
75,000.00
7,500.00
3 Kepala Tukang
Org/Hr
0.0100
93,750.00
937.50
4 Mandor
Org/Hr
0.0050
100,000.00
500.00
Sub Jumlah.
13,937.50
B. BAHAN
1
M3
0.0120
3,596,750.00
43,161.00
Triplek Tebal 6 mm
Lbr
0.3750
106,125.00
39,796.88
Paku Sekrup
Kg
0.0300
14,125.00
423.75
Sub Jumlah.
83,381.63
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 283:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
URAIAN
97,319.13
C =A+ B
46,856.25
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.0600
50,000.00
3,000.00
2 Tukang
Org/Hr
0.0600
75,000.00
4,500.00
3 Kepala Tukang
Org/Hr
0.0060
93,750.00
562.50
4 Mandor
Org/Hr
0.0030
100,000.00
300.00
Sub Jumlah.
8,362.50
B. BAHAN
1
Profil Gypsum
Lbr
0.5250
34,250.00
17,981.25
Tepung Cornice
136,750.00
20,512.50
Sub Jumlah.
Zak
0.1500
38,493.75
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
46,856.25
C =A+ B
Analisa
: SNI 03-2835-2002
Jenis Pekerjaan
Satuan Pekerjaan
: M'
: Rp.
N0.
128,089.43
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.1500
50,000.00
7,500.00
2 Tukang
Org/Hr
0.4000
75,000.00
30,000.00
3 Kepala Tukang
Org/Hr
0.0250
93,750.00
2,343.75
4 Mandor
Org/Hr
0.0013
100,000.00
130.00
Sub Jumlah.
39,973.75
B. BAHAN
1
Lbr
0.5000
62,500.00
Kg
0.0150
14,125.00
31,250.00
211.88
Kayu Sembarang
M3
0.0096
3,596,750.00
34,528.80
Kg
0.2500
88,500.00
22,125.00
Sub Jumlah.
88,115.68
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 7395:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
128,089.43
C =A+ B
235,776.06
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.7000
50,000.00
35,000.00
2 Tukang
Org/Hr
0.3500
75,000.00
26,250.00
3 Kepala Tukang
Org/Hr
0.0350
93,750.00
3,281.25
4 Mandor
Org/Hr
0.0350
100,000.00
3,500.00
Sub Jumlah.
68,031.25
B. BAHAN
1
Keramik Uk. 60 x 60 Cm
Kotak
1.0000
141,500.00
141,500.00
Semen PC @ 40 Kg
Zak
0.2845
63,625.00
18,101.31
Semen PC @ Putih 50 Kg
Zak
0.0300
194,625.00
5,838.75
Pasir Pasang
M3
0.0420
54,875.00
2,304.75
Sub Jumlah.
167,744.81
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 7395:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
URAIAN
235,776.06
C =A+ B
176,276.06
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.7000
50,000.00
35,000.00
2 Tukang
Org/Hr
0.3500
75,000.00
26,250.00
3 Kepala Tukang
Org/Hr
0.0350
93,750.00
3,281.25
4 Mandor
Org/Hr
0.0350
100,000.00
3,500.00
Sub Jumlah.
68,031.25
B. BAHAN
1
Keramik Uk. 40 x 40 Cm
Kotak
1.0000
82,000.00
82,000.00
Semen PC @ 40 Kg
Zak
0.2845
63,625.00
18,101.31
Semen PC @ Putih 50 Kg
Zak
0.0300
194,625.00
5,838.75
Pasir Pasang
M3
0.0420
54,875.00
2,304.75
Sub Jumlah.
108,244.81
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
176,276.06
C =A+ B
Analisa
: SNI 7395:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
168,526.06
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.7000
50,000.00
35,000.00
2 Tukang
Org/Hr
0.3500
75,000.00
26,250.00
3 Kepala Tukang
Org/Hr
0.0350
93,750.00
3,281.25
4 Mandor
Org/Hr
0.0350
100,000.00
3,500.00
Sub Jumlah.
68,031.25
B. BAHAN
1
Keramik Uk. 30 x 30 Cm
Kotak
1.0000
74,250.00
74,250.00
Semen PC @ 40 Kg
Zak
0.2845
63,625.00
18,101.31
Semen PC @ Putih 50 Kg
Zak
0.0300
194,625.00
5,838.75
Pasir Pasang
M3
0.0420
54,875.00
2,304.75
Sub Jumlah.
100,494.81
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 7395:2008
Jenis Pekerjaan
: Keramik Uk. 25 x 40 Cm
Satuan Pekerjaan
: M2
: Rp.
N0.
168,526.06
C =A+ B
185,713.06
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.9000
50,000.00
45,000.00
2 Tukang
Org/Hr
0.4500
75,000.00
33,750.00
3 Kepala Tukang
Org/Hr
0.0450
93,750.00
4,218.75
4 Mandor
Org/Hr
0.0450
100,000.00
4,500.00
Sub Jumlah.
87,468.75
B. BAHAN
1
Keramik Uk. 25 x 40 Cm
Kotak
1.0000
76,625.00
76,625.00
Semen PC @ 40 Kg
Zak
0.2325
63,625.00
14,792.81
Semen PC @ Putih 50 Kg
Zak
0.0300
194,625.00
5,838.75
Pasir Pasang
M3
0.0180
54,875.00
987.75
Sub Jumlah.
98,244.31
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 7395:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
URAIAN
185,713.06
C =A+ B
163,900.56
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.7000
50,000.00
35,000.00
2 Tukang
Org/Hr
0.3500
75,000.00
26,250.00
3 Kepala Tukang
Org/Hr
0.0350
93,750.00
3,281.25
4 Mandor
Org/Hr
0.0350
100,000.00
3,500.00
Sub Jumlah.
68,031.25
B. BAHAN
1
Keramik Uk. 30 x 30 Cm
Kotak
1.0000
74,250.00
74,250.00
Semen PC @ 40 Kg
Zak
0.2325
63,625.00
14,792.81
Semen PC @ Putih 50 Kg
Zak
0.0300
194,625.00
5,838.75
Pasir Pasang
M3
0.0180
54,875.00
987.75
Sub Jumlah.
95,869.31
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
163,900.56
C =A+ B
Analisa
: SNI 7395:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
159,275.56
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.7000
50,000.00
35,000.00
2 Tukang
Org/Hr
0.3500
75,000.00
26,250.00
3 Kepala Tukang
Org/Hr
0.0350
93,750.00
3,281.25
4 Mandor
Org/Hr
0.0350
100,000.00
3,500.00
Sub Jumlah.
68,031.25
B. BAHAN
1
Keramik Uk. 25 x 20 Cm
Kotak
1.0000
69,625.00
69,625.00
Semen PC @ 40 Kg
Zak
0.2325
63,625.00
14,792.81
Semen PC @ Putih 50 Kg
Zak
0.0300
194,625.00
5,838.75
Pasir Pasang
M3
0.0180
54,875.00
987.75
Sub Jumlah.
91,244.31
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 7395:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
159,275.56
C =A+ B
160,400.56
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.7000
50,000.00
35,000.00
2 Tukang
Org/Hr
0.3500
75,000.00
26,250.00
3 Kepala Tukang
Org/Hr
0.0350
93,750.00
3,281.25
4 Mandor
Org/Hr
0.0350
100,000.00
3,500.00
Sub Jumlah.
68,031.25
B. BAHAN
1
Keramik Uk. 25 x 25 Cm
Kotak
1.0000
70,750.00
70,750.00
Semen PC @ 40 Kg
Zak
0.2325
63,625.00
14,792.81
Semen PC @ Putih 50 Kg
Zak
0.0300
194,625.00
5,838.75
Pasir Pasang
M3
0.0180
54,875.00
987.75
Sub Jumlah.
92,369.31
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 7395:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M'
: Rp.
N0.
URAIAN
160,400.56
C =A+ B
30,643.81
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.0900
50,000.00
4,500.00
2 Tukang
Org/Hr
0.0900
75,000.00
6,750.00
3 Kepala Tukang
Org/Hr
0.0090
93,750.00
843.75
4 Mandor
Org/Hr
0.0050
100,000.00
500.00
Sub Jumlah.
12,593.75
B. BAHAN
1
Keramik Uk. 60 x 60 Cm
Kotak
0.1050
141,500.00
14,857.50
Semen PC @ 40 Kg
Zak
0.0413
63,625.00
2,627.71
Semen PC @ Putih 50 Kg
Zak
0.0020
194,625.00
389.25
Pasir Pasang
M3
0.0032
54,875.00
175.60
Sub Jumlah.
18,050.06
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
30,643.81
C =A+ B
Analisa
: SNI 7395:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
160,400.56
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.7000
50,000.00
35,000.00
2 Tukang
Org/Hr
0.3500
75,000.00
26,250.00
3 Kepala Tukang
Org/Hr
0.0350
93,750.00
3,281.25
4 Mandor
Org/Hr
0.0350
100,000.00
3,500.00
Sub Jumlah.
68,031.25
B. BAHAN
1
Keramik Uk. 20 x 20 Cm
Kotak
1.0000
70,750.00
70,750.00
Semen PC @ 40 Kg
Zak
0.2325
63,625.00
14,792.81
Semen PC @ Putih 50 Kg
Zak
0.0300
194,625.00
5,838.75
Pasir Pasang
M3
0.0180
54,875.00
987.75
Sub Jumlah.
92,369.31
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 7395:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M'
: Rp.
N0.
160,400.56
C =A+ B
23,582.56
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.0900
50,000.00
4,500.00
2 Tukang
Org/Hr
0.0900
75,000.00
6,750.00
3 Kepala Tukang
Org/Hr
0.0090
93,750.00
843.75
4 Mandor
Org/Hr
0.0050
100,000.00
500.00
Sub Jumlah.
12,593.75
B. BAHAN
1
Keramik Uk. 40 x 40 Cm
Kotak
0.1050
74,250.00
7,796.25
Semen PC @ 40 Kg
Zak
0.0413
63,625.00
2,627.71
Semen PC @ Putih 50 Kg
Zak
0.0020
194,625.00
389.25
Pasir Pasang
M3
0.0032
54,875.00
175.60
Sub Jumlah.
10,988.81
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 7395:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M'
: Rp.
N0.
URAIAN
23,582.56
C =A+ B
23,165.06
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.0900
50,000.00
4,500.00
2 Tukang
Org/Hr
0.0900
75,000.00
6,750.00
3 Kepala Tukang
Org/Hr
0.0090
93,750.00
843.75
4 Mandor
Org/Hr
0.0045
100,000.00
450.00
Sub Jumlah.
12,543.75
B. BAHAN
1
Keramik Uk. 30 x 30 Cm
Kotak
0.1050
70,750.00
7,428.75
Semen PC @ 40 Kg
Zak
0.0413
63,625.00
2,627.71
Semen PC @ Putih 50 Kg
Zak
0.0020
194,625.00
389.25
Pasir Pasang
M3
0.0032
54,875.00
175.60
Sub Jumlah.
10,621.31
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
23,165.06
C =A+ B
Analisa
: SNI 7395:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M'
: Rp.
N0.
45,479.88
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.0900
50,000.00
4,500.00
2 Tukang
Org/Hr
0.0150
75,000.00
1,125.00
3 Kepala Tukang
Org/Hr
0.0015
93,750.00
140.63
4 Mandor
Org/Hr
0.0045
100,000.00
450.00
Sub Jumlah.
6,215.63
B. BAHAN
1
Bonbon Keramik
M'
1.0000
38,875.00
Semen PC @ Putih 50 Kg
Zak
0.0020
194,625.00
38,875.00
389.25
Sub Jumlah.
39,264.25
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 7395:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M'
: Rp.
N0.
45,479.88
C =A+ B
19,899.94
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.0900
50,000.00
4,500.00
2 Tukang
Org/Hr
0.0900
75,000.00
6,750.00
3 Kepala Tukang
Org/Hr
0.0090
93,750.00
843.75
4 Mandor
Org/Hr
0.0045
100,000.00
450.00
Sub Jumlah.
12,543.75
B. BAHAN
1
Meranti Biasa
m3
0.0017
4,186,375.00
Paku Biasa
Kg
0.0207
14,125.00
7,064.51
291.68
Sub Jumlah.
7,356.19
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 03-2835-2002
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
URAIAN
19,899.94
C =A+ B
88,533.00
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
1.1500
50,000.00
57,500.00
2 Tukang
Org/Hr
0.0200
75,000.00
1,500.00
3 Kepala Tukang
Org/Hr
0.0020
93,750.00
187.50
4 Mandor
Org/Hr
0.0060
100,000.00
600.00
Sub Jumlah.
59,787.50
B. BAHAN
1
Semen PC @ 40 Kg
Zak
0.2500
63,625.00
15,906.25
Pasir Beton
M3
0.0260
54,875.00
1,426.75
Batu Kerikil
M3
0.0440
259,375.00
11,412.50
Sub Jumlah.
28,745.50
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
88,533.00
C =A+ B
Analisa
: SNI 03-2835-2002
Jenis Pekerjaan
: Kloset Jongkok
Satuan Pekerjaan
: Unit
: Rp.
N0.
647,592.50
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
1.0000
50,000.00
50,000.00
2 Tukang
Org/Hr
1.5000
75,000.00
112,500.00
3 Kepala Tukang
Org/Hr
1.5000
93,750.00
140,625.00
4 Mandor
Org/Hr
0.1600
100,000.00
16,000.00
Sub Jumlah.
319,125.00
B. BAHAN
1
Bh
1.0000
318,375.00
318,375.00
Semen @ 40 Kg
Kg
0.1500
63,625.00
9,543.75
Pasir Pasang
M3
0.0100
54,875.00
548.75
Sub Jumlah.
328,467.50
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 03-2835-2002
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
647,592.50
C =A+ B
50,960.00
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.0700
50,000.00
3,500.00
2 Tukang
Org/Hr
0.0090
75,000.00
675.00
3 Kepala Tukang
Org/Hr
0.0060
93,750.00
562.50
4 Mandor
Org/Hr
0.0025
100,000.00
250.00
Sub Jumlah.
4,987.50
B. BAHAN
1
Cat Meni
Kg
0.2000
63,625.00
Plamur Kayu
Kg
0.1500
17,750.00
12,725.00
2,662.50
Cat Dasar
Kg
0.1700
70,750.00
12,027.50
Cat Kayu
Kg
0.2600
71,375.00
18,557.50
Sub Jumlah.
45,972.50
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 03-2835-2002
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
URAIAN
50,960.00
C =A+ B
29,021.25
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.0800
50,000.00
4,000.00
2 Tukang
Org/Hr
0.0800
75,000.00
6,000.00
3 Kepala Tukang
Org/Hr
0.0080
93,750.00
750.00
4 Mandor
Org/Hr
0.0080
100,000.00
800.00
Sub Jumlah.
11,550.00
B. BAHAN
Plamur Tembok
Kg
0.1500
3,000.00
450.00
Alkali
Kg
0.1500
40,875.00
6,131.25
Cat Dasar
Kg
0.2000
16,500.00
3,300.00
Cat Tembok
Kg
0.4600
16,500.00
7,590.00
Sub Jumlah.
17,471.25
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
29,021.25
C =A+ B
Analisa
: Dihitung
Jenis Pekerjaan
: Cat Plafond
Satuan Pekerjaan
: M2
: Rp.
N0.
33,834.38
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.1500
50,000.00
7,500.00
2 Tukang
Org/Hr
0.2250
75,000.00
16,875.00
3 Kepala Tukang
Org/Hr
0.0225
93,750.00
2,109.38
4 Mandor
Org/Hr
0.0075
100,000.00
750.00
Sub Jumlah.
27,234.38
B. BAHAN
1
Cat Tembok
16,500.00
6,600.00
Sub Jumlah.
Kg
0.4000
6,600.00
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: Dihitung
Jenis Pekerjaan
Satuan Pekerjaan
: M'
: Rp.
N0.
33,834.38
C =A+ B
7,733.59
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.0375
50,000.00
1,875.00
2 Tukang
Org/Hr
0.0563
75,000.00
4,218.75
3 Kepala Tukang
Org/Hr
0.0056
93,750.00
527.34
4 Mandor
Org/Hr
0.0019
100,000.00
187.50
Sub Jumlah.
6,808.59
B. BAHAN
1
Plamur
Kg
0.0200
17,750.00
355.00
Cat Tembok
Kg
0.0300
19,000.00
570.00
Sub Jumlah.
925.00
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 03-2835-2002
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
URAIAN
7,733.59
C =A+ B
50,960.00
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1 Pekerja
Org/Hr
0.0700
50,000.00
3,500.00
2 Tukang
Org/Hr
0.0090
75,000.00
675.00
3 Kepala Tukang
Org/Hr
0.0060
93,750.00
562.50
4 Mandor
Org/Hr
0.0025
100,000.00
250.00
Sub Jumlah.
4,987.50
B. BAHAN
1
Cat Meni
Kg
0.2000
63,625.00
Plamur Kayu/Besi
Kg
0.1500
17,750.00
12,725.00
2,662.50
Cat Dasar
Kg
0.1700
70,750.00
12,027.50
Cat Besi
Kg
0.2600
71,375.00
18,557.50
Sub Jumlah.
45,972.50
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
50,960.00
C =A+ B
Analisa
: SNI 03-2835-2002
Jenis Pekerjaan
: Closet Duduk
Satuan Pekerjaan
: Unit
: Rp.
N0.
2,826,143.75
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1
Pekerja
Org/Hr
3.3000
50,000.00
165,000.00
Tukang
Org/Hr
1.1000
75,000.00
82,500.00
Kepala Tukang
Org/Hr
0.0010
93,750.00
93.75
Mandor
Org/Hr
0.1600
100,000.00
16,000.00
Sub Jumlah.
263,593.75
B. BAHAN
1
Bh
1.0000
2,417,500.00
Perlengkapan
Ls
0.0600
2,417,500.00
2,417,500.00
145,050.00
Sub Jumlah.
2,562,550.00
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: Dihitung
Jenis Pekerjaan
Satuan Pekerjaan
: M'
: Rp.
N0.
2,826,143.75
C =A+ B
16,224.90
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1
Pekerja
Org/Hr
0.0750
50,000.00
3,750.00
Tukang
Org/Hr
0.0250
75,000.00
1,875.00
Mandor
Org/Hr
0.0050
100,000.00
500.00
Sub Jumlah.
6,125.00
B. BAHAN
1
Btg
0.1670
51,250.00
8,558.75
Bh
0.1670
7,250.00
1,210.75
Kg
0.0056
59,000.00
330.40
Sub Jumlah.
10,099.90
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: Dihitung
Jenis Pekerjaan
Satuan Pekerjaan
: M'
: Rp.
N0.
URAIAN
16,224.90
C =A+ B
18,967.25
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1
Pekerja
Org/Hr
0.0750
50,000.00
3,750.00
Tukang
Org/Hr
0.0250
75,000.00
1,875.00
Mandor
Org/Hr
0.0050
100,000.00
500.00
Sub Jumlah.
6,125.00
B. BAHAN
1
Btg
0.1670
64,875.00
10,834.13
Bh
0.1670
9,375.00
1,565.63
Kg
0.0075
59,000.00
442.50
Sub Jumlah.
12,842.25
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
18,967.25
C =A+ B
Analisa
: Dihitung
Jenis Pekerjaan
Satuan Pekerjaan
: M'
: Rp.
N0.
44,099.45
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1
Pekerja
Org/Hr
0.0750
50,000.00
3,750.00
Tukang
Org/Hr
0.0250
75,000.00
1,875.00
Mandor
Org/Hr
0.0050
100,000.00
500.00
Sub Jumlah.
6,125.00
B. BAHAN
1
Btg
0.1670
191,250.00
31,938.75
Elbow/Socket 2 "
Bh
0.1670
29,500.00
4,926.50
Kg
0.0188
59,000.00
1,109.20
Sub Jumlah.
37,974.45
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: Dihitung
Jenis Pekerjaan
Satuan Pekerjaan
: M'
: Rp.
N0.
44,099.45
C =A+ B
117,568.13
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1
Pekerja
Org/Hr
0.0750
50,000.00
3,750.00
Tukang
Org/Hr
0.0250
75,000.00
1,875.00
Mandor
Org/Hr
0.0050
100,000.00
500.00
Sub Jumlah.
6,125.00
B. BAHAN
1
Btg
0.1670
580,375.00
96,922.63
Bh
0.1670
79,000.00
13,193.00
Kg
0.0225
59,000.00
1,327.50
Sub Jumlah.
111,443.13
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: Dihitung
Jenis Pekerjaan
Satuan Pekerjaan
: M'
: Rp.
N0.
URAIAN
117,568.13
C =A+ B
131,433.25
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1
Pekerja
Org/Hr
0.0750
50,000.00
3,750.00
Tukang
Org/Hr
0.0250
75,000.00
1,875.00
Mandor
Org/Hr
0.0050
100,000.00
500.00
Sub Jumlah.
6,125.00
B. BAHAN
1
Btg
0.1670
654,875.00
109,364.13
Bh
0.1670
84,875.00
14,174.13
Kg
0.0300
59,000.00
1,770.00
Sub Jumlah.
125,308.25
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
131,433.25
C =A+ B
Analisa
: Dihitung
Jenis Pekerjaan
Satuan Pekerjaan
: M'
: Rp.
N0.
157,556.13
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1
Pekerja
Org/Hr
0.0750
50,000.00
3,750.00
Tukang
Org/Hr
0.0250
75,000.00
1,875.00
Mandor
Org/Hr
0.0050
100,000.00
500.00
Sub Jumlah.
6,125.00
B. BAHAN
1
Btg
0.1670
749,375.00
125,145.63
Bh
0.1670
141,500.00
23,630.50
Kg
0.0450
59,000.00
2,655.00
Sub Jumlah.
151,431.13
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 7393:2008
Jenis Pekerjaan
Satuan Pekerjaan
: Kg
: Rp.
N0.
157,556.13
C =A+ B
25,612.50
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1
Pekerja
Org/Hr
0.0600
50,000.00
3,000.00
Tukang
Org/Hr
0.0600
75,000.00
4,500.00
Kepala Tukang
Org/Hr
0.0060
93,750.00
562.50
Mandor
Org/Hr
0.0030
100,000.00
300.00
Sub Jumlah.
8,362.50
B. BAHAN
1
15,000.00
17,250.00
Sub Jumlah.
Kg
1.1500
17,250.00
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 7393:2008
Jenis Pekerjaan
Satuan Pekerjaan
: Kg
: Rp.
N0.
URAIAN
25,612.50
C =A+ B
1,480.80
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1
Pekerja
Org/Hr
0.00100
50,000.00
50.00
Tukang
Org/Hr
0.00100
75,000.00
75.00
Kepala Tukang
Org/Hr
0.00001
93,750.00
0.94
Mandor
Org/Hr
0.00005
100,000.00
5.00
Sub Jumlah.
130.94
B. BAHAN
1
Solar
Liter
0.0100
5,250.00
52.50
Minyak Pelumas
Liter
0.0010
27,125.00
27.13
Sub Jumlah.
79.63
C. PERALATAN
D.
158,779.62
1,270.24
Sub Jumlah.
Jam
0.00800
1,270.24
Jumlah.
1,480.80
C =A+ B
Analisa
: SNI 3434:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M3
: Rp.
N0.
6,918,931.25
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1
Pekerja
Org/Hr
6.0000
50,000.00
300,000.00
Tukang
Org/Hr
18.0000
75,000.00
1,350,000.00
Kepala Tukang
Org/Hr
1.8000
93,750.00
168,750.00
Mandor
Org/Hr
0.3000
100,000.00
30,000.00
Sub Jumlah.
1,848,750.00
B. BAHAN
1
M3
1.2000
4,186,375.00
5,023,650.00
Paku
Kg
1.2500
14,125.00
17,656.25
Lem kayu
Kg
1.0000
28,875.00
28,875.00
Sub Jumlah.
5,070,181.25
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 3434:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
6,918,931.25
C =A+ B
490,017.50
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1
Pekerja
Org/Hr
1.0000
50,000.00
50,000.00
Tukang
Org/Hr
3.0000
75,000.00
225,000.00
Kepala Tukang
Org/Hr
0.3000
93,750.00
28,125.00
Mandor
Org/Hr
0.0500
100,000.00
5,000.00
Sub Jumlah.
308,125.00
B. BAHAN
1
M3
0.0400
4,186,375.00
Lem kayu
Kg
0.5000
28,875.00
167,455.00
14,437.50
Sub Jumlah.
181,892.50
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 3434:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
URAIAN
490,017.50
C =A+ B
469,577.17
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1
Pekerja
Org/Hr
0.8000
50,000.00
40,000.00
Tukang
Org/Hr
2.4000
75,000.00
180,000.00
Kepala Tukang
Org/Hr
0.2400
93,750.00
22,500.00
Mandor
Org/Hr
0.0400
100,000.00
4,000.00
Sub Jumlah.
246,500.00
B. BAHAN
1
M3
0.0240
4,186,375.00
100,473.00
M2
1.1000
98,333.33
108,166.67
Lem kayu
28,875.00
14,437.50
Sub Jumlah.
Kg
0.5000
223,077.17
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
469,577.17
C =A+ B
Analisa
: Dihitung
Jenis Pekerjaan
Satuan Pekerjaan
: Unit
: Rp.
N0.
5,448,745.82
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
RANGKUMAN PEKERJAAN
1 Galian tanah
M3
4.85
40,000.00
M3
0.27
811,095.00
218,995.65
M3
9.34
118,411.91
1,105,967.26
M2
9.84
44,607.55
438,938.29
M3
0.28
874,913.75
244,975.85
Kg
30.91
16,453.13
508,566.09
7 Bekisting/perancah
M2
2.66
397,008.33
1,056,042.17
M3
0.15
58,450.00
8,767.50
9 Urugan sirtu
M3
0.49
74,800.00
36,652.00
8.00
131,433.25
1,051,466.00
Bh
1.00
125,000.00
125,000.00
12 Ijuk peresapan
Ikat
15.00
30,625.00
459,375.00
Jumlah
194,000.00
5,448,745.82
Analisa
: SNI 2839-2008
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
379,436.25
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1
Pekerja
Org/Hr
0.4875
50,000.00
24,375.00
Tukang Besi
Org/Hr
0.2500
75,000.00
18,750.00
Tukang Kayu
Org/Hr
0.1500
75,000.00
11,250.00
Kepala Tukang
Org/Hr
0.1250
93,750.00
11,718.75
Mandor
Org/Hr
0.0300
100,000.00
3,000.00
Sub Jumlah.
69,093.75
B. BAHAN
1
m2
1.00
135,240.00
135,240.00
m'
7.00
17,250.00
120,750.00
m'
0.75
13,110.00
9,832.50
440.00
22,080.00
Paku Rivet
bh
0.11
4,000.00
m'
4.00
5,520.00
Kompon Gypsum
Kg
0.50
4,000.00
2,000.00
Sekrup Gypsum
bh
4.00
5,000.00
20,000.00
Sub Jumlah.
310,342.50
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: -
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
URAIAN
379,436.25
C =A+ B
104,956.25
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
A. TENAGA KERJA
1
Pekerja
Org/Hr
0.1500
50,000.00
7,500.00
Tukang Besi
Org/Hr
0.2000
75,000.00
15,000.00
Kepala Tukang
Org/Hr
0.1250
93,750.00
11,718.75
Mandor
Org/Hr
0.0630
100,000.00
6,300.00
KETERANGAN
Sub Jumlah.
40,518.75
B. BAHAN
1
Pagar Hollow
bh
3.5000
14,125.00
49,437.50
bh
1.0000
15,000.00
15,000.00
Sub Jumlah.
64,437.50
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: -
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
104,956.25
C =A+ B
129,885.21
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1
Pekerja
Org/Hr
0.3500
50,000.00
17,500.00
Tukang
Org/Hr
0.1750
75,000.00
13,125.00
Kepala Tukang
Org/Hr
0.0170
93,750.00
1,593.75
Mandor
Org/Hr
0.0020
100,000.00
200.00
Sub Jumlah.
32,418.75
B. BAHAN
1
Wallpaper
2.2000
31,177.94
68,591.46
Lem Wallpaper
kg
1.0000
28,875.00
28,875.00
Sub Jumlah.
97,466.46
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: SNI 3434:2008
Jenis Pekerjaan
Satuan Pekerjaan
: M2
: Rp.
N0.
129,885.21
C =A+ B
369,585.00
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
A. TENAGA KERJA
1
Pekerja
Org/Hr
0.4000
50,000.00
20,000.00
Tukang
Org/Hr
0.1000
75,000.00
7,500.00
Kepala Tukang
Org/Hr
0.0400
93,750.00
3,750.00
Mandor
Org/Hr
0.0100
100,000.00
1,000.00
Sub Jumlah.
32,250.00
B. BAHAN
1
Paving Block
bh
49.0000
6,750.00
Pasir Pasang
m3
0.1200
54,875.00
330,750.00
6,585.00
Sub Jumlah.
337,335.00
C. PERALATAN
Sub Jumlah.
D.
Jumlah.
Analisa
: Dihitung
Jenis Pekerjaan
Satuan Pekerjaan
: Unit
: Rp.
N0.
URAIAN
369,585.00
C =A+ B
3,464,206.44
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
KETERANGAN
RANGKUMAN PEKERJAAN
1
m2
3.90
118,411.91
461,806.46
m2
7.80
44,607.55
347,938.89
m3
0.38
874,913.75
334,217.05
Kg
28.65
16,453.13
471,382.03
Bekisting/perancah
m2
2.66
397,008.33
1,056,042.17
Keramik 25x20 cm
m2
1.60
159,275.56
254,840.90
m'
11.60
16,224.90
188,208.84
m'
11.60
18,967.25
220,020.10
Kran
bh
1.00
129,750.00
Jumlah
129,750.00
3,464,206.44
Analisa
: Dihitung
Jenis Pekerjaan
Satuan Pekerjaan
: m'
: Rp.
N0.
2,061,233.43
URAIAN
SATUAN
KOEFISIEN
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
RANGKUMAN PEKERJAAN
1
m2
1.92
118,411.91
227,350.87
m2
3.84
44,607.55
171,292.99
m3
0.11
874,913.75
94,490.69
Kg
12.96
16,453.13
213,232.50
Bekisting/perancah
m2
1.08
397,008.33
428,769.00
Keramik 60x60 cm
m2
8.64
235,776.06
2,037,105.18
m'
11.60
16,224.90
188,208.84
m'
11.60
18,967.25
220,020.10
Kran
bh
1.00
129,750.00
129,750.00
3,710,220.17
2,061,233.43
KETERANGAN
LOKASI
SUMBER DANA
No.
U R IAN
HARGA
(Rp.)
SATUAN
U PA H
1
Pekerja
50,000.00
Hr/Org
Mandor
100,000.00
Hr/Org
Tukang
75,000.00
Hr/Org
Kepala Tukang
93,750.00
Hr/Org
93,750.00
Hr/Org
Pembantu Operator
62,500.00
Hr/Org
Supir
62,500.00
Hr/Org
Pembantu Sopir
43,750.00
Hr/Org
Mekanik
62,500.00
Hr/Org
10
Pembantu Mekanik
43,750.00
Hr/Org
11
Penjaga Malam
50,000.00
Hr/Org
KETERANGAN
LOKASI
SUMBER DANA
No.
U R IAN
HARGA
(Rp.)
SATUAN
273,625.00
Batu Pecah 1 - 2 cm
273,625.00
Batu Pecah 2 - 3 cm
259,375.00
Batu Pecah 3 - 5 cm
98,500.00
Batu Pecah 5 - 7 cm
96,750.00
Batu Pecah 10 - 15 cm
96,750.00
Batu Pecah 15 - 20 cm
96,750.00
Sirtu Darat
49,000.00
Pasir Urug
36,500.00
10
Pasir Pasang/Beton
54,875.00
11
35,375.00
12
875.00
Bh
13
Paving Block
6,750.00
Bh
14
Semen Putih @ 40 Kg
194,625.00
Zak
15
Semen PC @ 40 Kg
63,625.00
Zak
16
Semen PC @ 50 Kg
76,625.00
Zak
17
Semen PC Warna @ 40 Kg
76,000.00
Kg
18
62,500.00
Lbr
19
79,000.00
M2
20
59,000.00
M'
21
176,875.00
M2
22
Rangka Furing
73,125.00
M2
23
Rangka Hollow 40 x 40 mm
14,125.00
M'
24
Tripleks 3 mm
59,000.00
Lbr
25
Tripleks 4 mm
76,625.00
Lbr
26
Tripleks 6 mm
106,125.00
Lbr
27
Tripleks 9 mm
147,375.00
Lbr
KETERANGAN
No.
U R IAN
HARGA
(Rp.)
SATUAN
28
Gipsum t = 6 mm
75,500.00
Lbr
29
Gipsum t = 9 mm
83,750.00
Lbr
30
Profil Gipsum L = 15 cm ; P = 2 m
34,250.00
Lbr
31
Tepung Gipsum @ 15 Kg
136,750.00
Zak
32
Kasa Gipsum
34,250.00
Rol
33
14,500.00
Kg
34
14,750.00
Kg
35
15,000.00
Kg
36
Kawat Beton/Binder
16,500.00
Kg
37
29,500.00
Bh
38
6,875.00
Set
39
9,875.00
Set
40
Paku Biasa
14,125.00
Kg
41
Paku Seng/Sekrup
17,750.00
Kg
42
135,240.00
43
17,250.00
44
20,700.00
45
13,110.00
46
Paku Rivet
47
48
Kompon Gypsum
49
Sekrup Gypsum
50
51
70,750.00
Kotak
52
69,625.00
Kotak
53
74,250.00
Kotak
54
76,625.00
Kotak
55
82,000.00
Kotak
56
141,500.00
Kotak
57
Bonbon Keramik
38,875.00
M'
58
1,827,625.00
M2
59
Pcs
60
Pcs
61
212,250.00
M2
62
188,625.00
Pcs
63
277,125.00
Pcs
Bh
5,520.00
8,875.00
KETERANGAN
No.
U R IAN
HARGA
(Rp.)
SATUAN
64
271,250.00
Pcs
65
129,750.00
Pcs
66
PLC 1 x 18 W
43,625.00
Pcs
67
PLC 1 x 23 W
76,625.00
Pcs
68
7,311,375.00
Set
69
Panel Pembagi
111,750.00
Set
70
265,375.00
Rol
71
111,750.00
M'
72
MCB 10 A
79,000.00
Bh
73
59,000.00
Bh
74
Saklar Tunggal
15,000.00
Bh
75
Saklar Ganda
20,625.00
Bh
76
Saklar Triple
29,500.00
Bh
77
Stop Kontak 13 A
17,750.00
Bh
78
165,125.00
Titik
79
188,625.00
Titik
80
283,000.00
Titik
81
59,000.00
M'
82
Pemasangan Daya
83
51,250.00
Btg
84
64,875.00
Btg
85
69,625.00
Btg
86
76,625.00
Btg
87
115,625.00
Btg
88
191,250.00
Btg
89
580,375.00
Btg
90
654,875.00
Btg
91
724,000.00
Btg
92
749,375.00
Btg
93
7,250.00
Bh
94
9,375.00
Bh
95
10,000.00
Bh
96
11,250.00
Bh
97
20,000.00
Bh
98
29,500.00
Bh
99
79,000.00
Bh
3,950,500.00
900 Volt
KETERANGAN
No.
U R IAN
HARGA
(Rp.)
SATUAN
100
84,875.00
Bh
101
94,375.00
Bh
102
141,500.00
Bh
103
Isolasi Pipa
17,125.00
Bh
104
Keran Air
97,250.00
Bh
105
Keran Air
129,750.00
Bh
106
41,250.00
Bh
107
Tempat Tissue
53,125.00
Bh
108
Tempat Sabun
41,250.00
Bh
109
10,625.00
Bh
110
Saringan Filter
129,750.00
Bh
111
28,250.00
Feet
112
29,500.00
Feet
113
29,500.00
Feet
114
31,875.00
Feet
115
7,546,000.00
116
Kayu Kapur
6,332,500.00
117
Meranti Batu
6,014,125.00
118
Meranti Biasa
4,186,375.00
119
4,009,375.00
120
3,596,750.00
121
26,000.00
M'
122
42,500.00
M'
123
Patok Kayu
13,000.00
Bh
124
Batang Kelapa
86,125.00
M'
125
Bambu 50-100mm
12,375.00
M'
126
Ijuk
30,625.00
kg
127
Kayu Bakar
18,375.00
128
Aspal
11,750.00
Kg
129
Wallpaper Dinding
31,177.94
130
Cat Perak
76,625.00
Kg
131
63,625.00
Kg
132
88,500.00
Kg
133
50,750.00
Kg
134
55,375.00
Kg
135
67,250.00
Kg
KETERANGAN
No.
U R IAN
HARGA
(Rp.)
SATUAN
136
70,750.00
Kg
137
71,375.00
Kg
138
14,750.00
Kg
139
16,500.00
Kg
140
16,500.00
Kg
141
Plamur Kayu
17,750.00
Kg
142
Plamur tembok
3,000.00
Kg
143
Lem Kayu
28,875.00
Kg
144
Minyak Tanah
5,000.00
Ltr
145
Minyak Solar
5,250.00
Ltr
146
Minyak Bensin
5,250.00
Ltr
147
Minyak Pelumas :
27,125.00
Ltr
148
Oli Mesin
31,875.00
Ltr
149
Oli Gardan
29,500.00
Ltr
150
Oli Hidrolis
29,500.00
Ltr
151
Oli Transmisi
29,500.00
Ltr
152
Oli Gemuk
37,125.00
Kg
153
373,125.00
Bh
154
97,250.00
Bh
155
Lem PVC
59,000.00
Kg
156
23,625.00
M'
157
147,375.00
Unit
158
324,250.00
Bh
159
386,250.00
Bh
160
318,375.00
Bh
161
2,948,125.00
Set
162
2,417,500.00
Set
163
401,000.00
164
1,034,250.00
Set
165
112,000.00
Set
166
23,375.00
Psg
167
15,000.00
Psg
168
19,000.00
Set
169
38,875.00
Set
170
41,500.00
Set
171
Grendel Tanam
40,125.00
Set
KETERANGAN
No.
U R IAN
HARGA
(Rp.)
SATUAN
172
Grendel Jendela
40,125.00
Bh
173
Handle 3"
31,250.00
Bh
174
167,500.00
Set
175
167,500.00
Set
176
63,625.00
Set
177
11,750.00
Bh
178
18,875.00
Bh
179
27,125.00
Bh
180
40,875.00
Bh
181
Dereksi Ket
159,250.00
182
Alkali
23,625.00
Kg
183
23,625.00
M'
184
23,625.00
M'
185
23,625.00
M'
186
23,625.00
M'
KETERANGAN
PEKERJAAN
LOKASI
NO.
JENIS MATERIAL
SATU
AN
BERAT
JENIS
(BJ)
HARGA
SUMBER /
QUARRY
BGGC
BERAT /
VOLUME
(Rp.)
(Rp.)
VOLUME / DAYA
(Km)
(Km)
(SAT.
(SAT.
MASS
MASSA)
A)
(Km/Jam)
WAKTU SIKLUS
ANGKUT
TEMPU
TEMPU
MUAT / LAIN
LAIN ANGKUT
BERMU KOSON TEMPU
H
TEMPU
H
MUA
BONGK
ATAN
G
H ISI KOSON
H ISI KOSON
T
AR
LAIN
LAIN
G
G
(Km/Jam) (Km/Jam)
(Km/Jam
)
20% * E
A
M
M
M
M
M
M
M
M
M
M
M
Bh
Bh
Zak
Zak
Zak
Kg
Lbr
M2
M'
M2
1.25
1.25
1.25
1.25
1.25
1.25
1.25
1.25
1.40
1.40
1.30
1.30
1.30
1.25
1.25
1.25
1.25
7.10
7.10
7.10
-
###
###
###
###
###
###
###
###
63,268.40
###
43,976.00
473.98
3,680.00
###
52,808.00
60,260.00
###
46,000.00
###
85,336.44
###
22 Rangka Furing
23 Rangka Hollow 40 x 40 mm
24 Tripleks 3 mm
25 Tripleks 4 mm
26 Tripleks 6 mm
27 Tripleks 9 mm
28 Gipsum t = 6 mm
29 Gipsum t = 9 mm
30 Profil Gipsum L = 15 cm ; P = 2 m
31 Tepung Gipsum @ 15 Kg
32 Kasa Gipsum
33 Besi Tulangan Polos
34 Besi Tulangan Ulir
35 Baja Profil/Baja Konstruksi
36 Kawat Beton/Binder
37 Besi Bout Angker
38 Baut Ring 1/2" - 6"
39 Baut Ring 1,5" - 8"
40 Paku Biasa
41 Paku Seng/Sekrup
42 Gypsum tb. 9 mm Jaya Board
43 Rangka Besi Hollow 60.60.12
M2
M'
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Zak
Rol
Kg
Kg
Kg
Kg
Bh
Set
Set
Kg
Kg
m2
m'
0.80
0.80
0.80
0.80
0.80
0.97
0.97
0.97
7.85
7.85
7.85
7.85
7.85
7.85
27,000.00
10,396.00
43,424.00
66,918.96
78,108.00
###
55,568.00
###
25,208.00
###
25,208.00
12,926.00
12,926.00
11,955.40
12,167.00
21,712.00
5,060.00
7,268.00
12,653.68
18,250.96
98,000.00
12,500.00
Menit
Menit
Menit
Menit
(G/K) * 60(G/L) * 60
G
KAP. PRODUKSI
PIKUL
Menit
Menit
Menit Menit
PIKUL
(SAT.
MASSA)
(Rp.)
(I * 60) / (J * 60) /
(O + P + Q (S + T + U
+ R)
+ V)
(H/M) * 60(H/N) * 60
Q
(SAT.
MASSA)
HARGA SATUAN
DASAR
DUMP
TRUCK
(Jam)
162,760
Y
BIAYA
UPAH
PEKERJA ANGKUT
(Jam)
(Rp.)
(Rp.)
7,142.9
(1/W) * Y
AA
HARGA
SAMPAI
KETERANG
DILOKASI
AN
PIKUL PEKERJAA
N
(Rp.)
(Rp.)
SUMBER
BAHAN /
(E + F + AA MATERIAL
(1/X)*Z
+ AB )
AB
AC
AD
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
3.57
3.57
3,200.00
3,200.00
100.00
125.00
100.00
5,000.00
2,800.00
1,400.00
4,400.00
-
###
###
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
-
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
-
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
-
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
-
4.50
4.50
4.50
4.50
4.50
4.50
4.50
4.50
4.50
4.50
###
4.50
4.50
4.50
4.50
4.50
4.50
4.50
4.50
4.50
###
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
62.50
62.50
62.50
62.50
62.50
62.50
-
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
###
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
9.41
9.41
9.41
9.41
9.41
9.41
9.41
9.41
8.40
8.40
7,529.41
7,529.41
235.29
96.15
76.92
3,846.15
2,153.85
1,076.92
3,384.62
-
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
-
###
###
17,293.22
17,293.22
17,293.22
17,293.22
17,293.22
17,293.22
17,293.22
17,293.22
19,368.41
19,368.41
21.62
21.62
691.73
1,692.70
2,115.88
42.32
75.57
151.13
48.09
-
###
###
###
###
###
###
###
###
###
###
82,700.00
###
44,000.00
500.00
3,800.00
###
54,600.00
62,400.00
###
46,100.00
###
85,400.00
###
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
700.00
500.00
400.00
200.00
400.00
200.00
1,900.00
333.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
###
###
###
###
###
###
-
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
###
###
###
###
###
###
-
###
###
###
###
###
###
###
###
###
###
###
###
###
###
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
###
###
4.50
4.50
4.50
4.50
4.50
4.50
4.50
4.50
###
4.50
4.50
4.50
4.50
###
###
###
4.50
4.50
62.50
62.50
62.50
62.50
62.50
62.50
62.50
62.50
62.50
62.50
62.50
62.50
62.50
62.50
###
###
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
###
5.00
5.00
5.00
5.00
###
###
###
5.00
5.00
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
538.46
384.62
307.69
153.85
307.69
153.85
1,461.54
256.15
3,846.15
3,846.15
3,846.15
3,846.15
3,846.15
3,846.15
###
###
###
###
###
###
-
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
-
302.27
423.18
528.97
1,057.94
528.97
1,057.94
111.36
635.40
42.32
42.32
42.32
42.32
42.32
42.32
###
###
###
###
###
###
-
27,000.00
10,400.00
43,800.00
67,400.00
78,700.00
###
56,100.00
###
25,400.00
###
25,300.00
13,000.00
13,000.00
12,000.00
12,300.00
21,800.00
5,100.00
7,300.00
12,700.00
18,300.00
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
JARAK
NO.
JENIS MATERIAL
SATU
AN
BERAT
JENIS
(BJ)
HARGA
SUMBER /
QUARRY
BGGC
BERAT /
VOLUME
(Rp.)
(Rp.)
VOLUME / DAYA
(Km)
(Km)
(SAT.
(SAT.
MASS
MASSA)
A)
(Km/Jam)
WAKTU SIKLUS
ANGKUT
TEMPU
TEMPU
MUAT / LAIN
LAIN ANGKUT
BERMU KOSON TEMPU
H
TEMPU
H
MUA
BONGK
ATAN
G
H ISI KOSON
H ISI KOSON
T
AR
LAIN
LAIN
G
G
(Km/Jam
(Km/Jam) (Km/Jam)
)
20% * E
A
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
m'
m'
kg
m'
kg
kg
Bh
Kotak
Kotak
Kotak
Kotak
Kotak
Kotak
M'
M2
Pcs
Pcs
M2
Pcs
Pcs
Pcs
Menit
Menit
Menit
Menit
(G/K) * 60(G/L) * 60
G
###
###
###
###
###
###
###
###
30.00
30.00
30.00
30.00
30.00
30.00
30.00
-
40.00
40.00
40.00
40.00
40.00
40.00
40.00
-
KAP. PRODUKSI
PIKUL
6.00
6.00
6.00
6.00
6.00
6.00
6.00
-
###
4.50
4.50
4.50
4.50
4.50
4.50
###
###
###
###
4.50
###
###
###
Menit
Menit
Menit Menit
PIKUL
(SAT.
MASSA)
(Rp.)
(I * 60) / (J * 60) /
(O + P + Q (S + T + U
+ R)
+ V)
(H/M) * 60(H/N) * 60
Q
(SAT.
MASSA)
HARGA SATUAN
DASAR
DUMP
TRUCK
(Jam)
162,760
Y
BIAYA
UPAH
PEKERJA ANGKUT
(Jam)
(Rp.)
(Rp.)
7,142.9
(1/W) * Y
AA
HARGA
SAMPAI
KETERANG
DILOKASI
AN
PIKUL PEKERJAA
N
(Rp.)
(Rp.)
SUMBER
BAHAN /
(E + F + AA MATERIAL
(1/X)*Z
+ AB )
AB
AC
AD
15,000.00
9,500.00
4,000.00
2.30
2.30
2.30
2.30
2.30
2.30
-
6,532.00
52,072.00
53,958.00
60,517.60
56,396.00
80,143.04
###
28,612.00
###
###
###
###
###
###
###
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
200.00
200.00
200.00
200.00
200.00
200.00
400.00
-
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
-
62.50
62.50
62.50
62.50
62.50
62.50
62.50
-
###
5.00
5.00
5.00
5.00
5.00
5.00
###
###
###
###
5.00
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
153.85
153.85
153.85
153.85
153.85
153.85
307.69
-
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
-
###
###
###
###
###
###
###
###
1,057.94
1,057.94
1,057.94
1,057.94
1,057.94
1,057.94
528.97
-
###
###
###
###
###
###
###
###
6,600.00
53,200.00
55,100.00
61,600.00
57,500.00
81,300.00
###
28,700.00
###
###
###
###
###
###
###
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
JARAK
NO.
JENIS MATERIAL
SATU
AN
BERAT
JENIS
(BJ)
HARGA
SUMBER /
QUARRY
BGGC
BERAT /
VOLUME
(Rp.)
(Rp.)
VOLUME / DAYA
(Km)
(Km)
(SAT.
(SAT.
MASS
MASSA)
A)
(Km/Jam)
WAKTU SIKLUS
(Km/Jam
(Km/Jam) (Km/Jam)
)
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
Menit
Menit
Menit
Menit
(G/K) * 60(G/L) * 60
G
HARGA SATUAN
PIKUL
TEMPU
TEMPU
MUAT / LAIN
LAIN ANGKUT
BERMU KOSON TEMPU
H
TEMPU
H
MUA
BONGK
ATAN
G
H ISI KOSON
H ISI KOSON
T
AR
LAIN
LAIN
G
G
20% * E
A
KAP. PRODUKSI
ANGKUT
Menit
Menit
Menit Menit
(SAT.
MASSA)
(Rp.)
(I * 60) / (J * 60) /
(O + P + Q (S + T + U
+ R)
+ V)
(H/M) * 60(H/N) * 60
Q
(SAT.
MASSA)
PIKUL
DASAR
DUMP
TRUCK
(Jam)
BIAYA
UPAH
PEKERJA ANGKUT
(Jam)
(Rp.)
162,760
Y
(Rp.)
HARGA
SAMPAI
KETERANG
DILOKASI
AN
PIKUL PEKERJAA
N
(Rp.)
7,142.9
(1/W) * Y
AA
(Rp.)
SUMBER
BAHAN /
(E + F + AA MATERIAL
(1/X)*Z
+ AB )
AB
AC
Pcs
95,496.00
3.00
###
###
###
###
###
###
###
95,500.00
Pcs
Pcs
32,108.00
3.00
###
###
###
###
###
###
###
32,200.00
56,396.00
3.00
###
###
###
###
###
###
###
56,400.00
Set
Set
5,381,172.00
3.00
###
###
###
###
###
###
###
5,381,200.00
82,248.00
3.00
###
###
###
###
###
###
###
82,300.00
Rol
M'
195,316.00
3.00
###
###
###
###
###
###
###
195,400.00
82,248.00
3.00
###
###
###
###
###
###
###
82,300.00
Bh
Bh
58,144.00
3.00
###
###
###
###
###
###
###
58,200.00
43,424.00
3.00
###
###
###
###
###
###
###
43,500.00
Bh
Bh
11,040.00
3.00
###
###
###
###
###
###
###
11,100.00
15,180.00
3.00
###
###
###
###
###
###
###
15,200.00
Bh
Bh
21,712.00
3.00
###
###
###
###
###
###
###
21,800.00
13,064.00
3.00
###
###
###
###
###
###
###
13,100.00
Titik
Titik
121,532.00
3.00
###
###
###
###
###
###
###
121,600.00
138,828.00
3.00
###
###
###
###
###
###
###
138,900.00
Titik
M'
208,288.00
3.00
###
###
###
###
###
###
###
208,300.00
43,424.00
3.00
###
###
###
###
###
###
###
43,500.00
900 Volt
Btg
2,907,568.00
3.00
###
###
###
###
###
###
###
2,907,600.00
37,720.00
3.00
###
###
###
###
###
###
###
37,800.00
Btg
Btg
Btg
47,748.00
3.00
###
###
###
###
###
###
###
47,800.00
51,244.00
3.00
###
###
###
###
###
###
###
51,300.00
56,396.00
3.00
###
###
###
###
###
###
###
56,400.00
Btg
Btg
85,100.00
3.00
###
###
###
###
###
###
###
85,100.00
140,760.00
3.00
###
###
###
###
###
###
###
140,800.00
Btg
Btg
427,156.00
3.00
###
###
###
###
###
###
###
427,200.00
481,988.00
3.00
###
###
###
###
###
###
###
482,000.00
Btg
Btg
532,864.00
3.00
###
###
###
###
###
###
###
532,900.00
551,540.00
3.00
###
###
###
###
###
###
###
551,600.00
Bh
Bh
5,336.00
3.00
###
###
###
###
###
###
###
5,400.00
6,900.00
3.00
###
###
###
###
###
###
###
6,900.00
Bh
Bh
7,360.00
3.00
###
###
###
###
###
###
###
8,280.00
3.00
###
###
###
###
###
###
###
8,300.00
Bh
Bh
14,720.00
3.00
###
###
###
###
###
###
###
14,800.00
21,712.00
3.00
###
###
###
###
###
###
###
21,800.00
Bh
Bh
58,144.00
3.00
###
###
###
###
###
###
###
58,200.00
62,468.00
3.00
###
###
###
###
###
###
###
62,500.00
Bh
Bh
69,460.00
3.00
###
###
###
###
###
###
###
69,500.00
104,144.00
3.00
###
###
###
###
###
###
###
104,200.00
Bh
Bh
12,604.00
3.00
###
###
###
###
###
###
###
12,700.00
18,400.00
3.00
###
###
###
###
###
###
###
18,400.00
Bh
Bh
Bh
26,450.00
3.00
###
###
###
###
###
###
###
26,500.00
30,360.00
3.00
###
###
###
###
###
###
###
30,400.00
39,100.00
3.00
###
###
###
###
###
###
###
39,100.00
Bh
Bh
30,360.00
3.00
###
###
###
###
###
###
###
30,400.00
7,820.00
3.00
###
###
###
###
###
###
###
7,900.00
Bh
Feet
95,496.00
3.00
###
###
###
###
###
###
###
95,500.00
7,300.20
3.00
###
###
###
###
###
###
###
7,400.00
Feet
Feet
7,760.20
3.00
###
###
###
###
###
###
###
7,800.00
9,733.60
3.00
###
###
###
###
###
###
###
9,800.00
Feet
M
10,653.60
3.00
###
###
###
###
###
###
###
10,700.00
7,400.00
0.80
5,605,468.00
3.00
6.25
30.00
40.00
###
6.00
4.50
10.00
5.00
###
14.71
162,759.75
11,067.66
5,616,600.00
M
M
0.80
4,761,000.00
3.00
6.25
30.00
40.00
###
6.00
4.50
10.00
5.00
###
14.71
162,759.75
11,067.66
4,772,100.00
0.80
4,426,396.00
3.00
6.25
30.00
40.00
###
6.00
4.50
10.00
5.00
###
14.71
162,759.75
11,067.66
4,437,500.00
M
M
0.80
3,967,500.00
3.00
6.25
30.00
40.00
###
6.00
4.50
10.00
5.00
###
14.71
162,759.75
11,067.66
3,978,600.00
0.80
3,174,000.00
3.00
6.25
30.00
40.00
###
6.00
4.50
10.00
5.00
###
14.71
162,759.75
11,067.66
3,185,100.00
M
M'
0.80
2,648,496.00
3.00
6.25
30.00
40.00
###
6.00
4.50
10.00
5.00
###
14.71
162,759.75
11,067.66
2,659,600.00
0.80
19,136.00
3.00
795.77
30.00
40.00
###
6.00
4.50
10.00
5.00
###
1,872.41
162,759.75
86.93
19,300.00
M'
0.80
31,280.00
3.00
353.68
30.00
40.00
###
6.00
4.50
10.00
5.00
###
832.18
162,759.75
195.58
31,500.00
AD
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
JARAK
NO.
JENIS MATERIAL
SATU
AN
BERAT
JENIS
(BJ)
HARGA
SUMBER /
QUARRY
BGGC
BERAT /
VOLUME
(Rp.)
(Rp.)
VOLUME / DAYA
(Km)
(Km)
(SAT.
(SAT.
MASS
MASSA)
A)
(Km/Jam)
WAKTU SIKLUS
(Km/Jam
(Km/Jam) (Km/Jam)
)
Patok Kayu
Batang Kelapa
Bambu 50-100mm
Ijuk
Kayu Bakar
Aspal
Cat Perak
Cat Manie Kayu
Cat Manie Besi
Cat Minyak Kuda Terbang
Cat Minyak Glotek
C
Bh
Menit
Menit
Menit
Menit
(G/K) * 60(G/L) * 60
G
HARGA SATUAN
PIKUL
TEMPU
TEMPU
MUAT / LAIN
LAIN ANGKUT
BERMU KOSON TEMPU
H
TEMPU
H
MUA
BONGK
ATAN
G
H ISI KOSON
H ISI KOSON
T
AR
LAIN
LAIN
G
G
20% * E
123
124
125
126
127
128
129
130
131
132
133
KAP. PRODUKSI
ANGKUT
Menit
Menit
Menit Menit
(SAT.
MASSA)
(Rp.)
(I * 60) / (J * 60) /
(O + P + Q (S + T + U
+ R)
+ V)
(H/M) * 60(H/N) * 60
Q
(SAT.
MASSA)
PIKUL
DASAR
DUMP
TRUCK
(Jam)
BIAYA
UPAH
PEKERJA ANGKUT
(Jam)
(Rp.)
162,760
Y
(Rp.)
HARGA
SAMPAI
KETERANG
DILOKASI
AN
PIKUL PEKERJAA
N
(Rp.)
7,142.9
(1/W) * Y
AA
(Rp.)
SUMBER
BAHAN /
(E + F + AA MATERIAL
(1/X)*Z
+ AB )
AB
AC
9,568.00
3.00
###
###
###
###
###
###
###
9,600.00
M'
M'
63,388.00
3.00
###
###
###
###
###
###
###
63,400.00
9,108.00
3.00
###
###
###
###
###
###
###
9,200.00
kg
M
27,600.00
3.00
###
###
###
###
###
###
###
27,600.00
0.80
13,524.00
3.00
6.25
30.00
40.00
###
6.00
4.50
10.00
5.00
###
14.71
162,759.75
11,067.66
24,600.00
1.01
8,077.60
3.00
5,000.00
30.00
40.00
###
6.00
4.50
62.50
5.00
###
3,846.15
162,759.75
42.32
8,200.00
56,396.00
3.00
5,000.00
30.00
40.00
###
6.00
4.50
62.50
5.00
###
3,846.15
162,759.75
42.32
56,500.00
Kg
Kg
46,828.00
3.00
5,000.00
30.00
40.00
###
6.00
4.50
62.50
5.00
###
3,846.15
162,759.75
42.32
46,900.00
65,136.00
3.00
5,000.00
30.00
40.00
###
6.00
4.50
62.50
5.00
###
3,846.15
162,759.75
42.32
65,200.00
Kg
Kg
38,934.40
3.00
5,000.00
30.00
40.00
###
6.00
4.50
62.50
5.00
###
3,846.15
162,759.75
42.32
39,000.00
40,756.00
3.00
5,000.00
30.00
40.00
###
6.00
4.50
62.50
5.00
###
3,846.15
162,759.75
42.32
40,800.00
Kg
Kg
AD
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
JARAK
NO.
JENIS MATERIAL
SATU
AN
BERAT
JENIS
(BJ)
HARGA
SUMBER /
QUARRY
BGGC
BERAT /
VOLUME
(Rp.)
(Rp.)
VOLUME / DAYA
(Km)
(Km)
(SAT.
(SAT.
MASS
MASSA)
A)
(Km/Jam)
WAKTU SIKLUS
(Km/Jam
(Km/Jam) (Km/Jam)
)
Menit
Menit
Menit
(G/K) * 60(G/L) * 60
G
Menit
Menit
Menit Menit
(SAT.
MASSA)
(Rp.)
(I * 60) / (J * 60) /
(O + P + Q (S + T + U
+ R)
+ V)
(H/M) * 60(H/N) * 60
Q
(SAT.
MASSA)
PIKUL
DASAR
DUMP
TRUCK
(Jam)
BIAYA
UPAH
PEKERJA ANGKUT
(Jam)
(Rp.)
162,760
Y
(Rp.)
HARGA
SAMPAI
KETERANG
DILOKASI
AN
PIKUL PEKERJAA
N
(Rp.)
7,142.9
(1/W) * Y
AA
(Rp.)
SUMBER
BAHAN /
(E + F + AA MATERIAL
(1/X)*Z
+ AB )
AB
AC
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
Kg
49,496.00
3.00
5,000.00
30.00
40.00
###
6.00
4.50
62.50
5.00
###
3,846.15
162,759.75
42.32
49,600.00
Kg
Kg
52,072.00
3.00
5,000.00
30.00
40.00
###
6.00
4.50
62.50
5.00
###
3,846.15
162,759.75
42.32
52,200.00
52,532.00
3.00
5,000.00
30.00
40.00
###
6.00
4.50
62.50
5.00
###
3,846.15
162,759.75
42.32
52,600.00
Kg
Kg
10,856.00
3.00
5,000.00
30.00
40.00
###
6.00
4.50
62.50
5.00
###
3,846.15
162,759.75
42.32
10,900.00
14,600.40
3.00
5,000.00
30.00
40.00
###
6.00
4.50
62.50
5.00
###
3,846.15
162,759.75
42.32
14,700.00
Kg
Kg
22,800.36
3.00
5,000.00
30.00
40.00
###
6.00
4.50
62.50
5.00
###
3,846.15
162,759.75
42.32
22,900.00
13,064.00
3.00
5,000.00
30.00
40.00
###
6.00
4.50
62.50
5.00
###
3,846.15
1.00
162,759.75
42.32
13,200.00
Kg
Kg
Menit
HARGA SATUAN
PIKUL
TEMPU
TEMPU
MUAT / LAIN
LAIN ANGKUT
BERMU KOSON TEMPU
H
TEMPU
H
MUA
BONGK
ATAN
G
H ISI KOSON
H ISI KOSON
T
AR
LAIN
LAIN
G
G
20% * E
D
KAP. PRODUKSI
ANGKUT
2,208.00
3.00
5,000.00
30.00
40.00
###
6.00
4.50
62.50
5.00
###
3,846.15
2.00
162,759.75
42.32
2,300.00
21,252.00
3.00
5,000.00
30.00
40.00
###
6.00
4.50
62.50
5.00
###
3,846.15
3.00
162,759.75
42.32
21,300.00
Ltr
Ltr
3,220.00
3.00
###
###
###
###
###
###
###
3,300.00
4,600.00
3.00
###
###
###
###
###
###
###
4,600.00
Ltr
Ltr
5,060.00
3.00
###
###
###
###
###
###
###
5,100.00
19,964.00
3.00
###
###
###
###
###
###
###
20,000.00
Ltr
Ltr
32,200.00
3.00
###
###
###
###
###
###
###
32,200.00
36,800.00
3.00
###
###
###
###
###
###
###
36,800.00
Ltr
Ltr
18,400.00
3.00
###
###
###
###
###
###
###
18,400.00
36,800.00
3.00
###
###
###
###
###
###
###
36,800.00
Kg
Bh
13,800.00
3.00
###
###
###
###
###
###
###
13,800.00
274,620.00
3.00
###
###
###
###
###
###
###
274,700.00
Bh
Kg
M'
71,576.00
3.00
###
###
###
###
###
###
###
71,600.00
43,424.00
3.00
###
###
###
###
###
###
###
43,500.00
17,388.00
3.00
###
###
###
###
###
###
###
17,400.00
Unit
Bh
108,468.00
3.00
###
###
###
###
###
###
###
108,500.00
238,648.00
3.00
###
###
###
###
###
###
###
238,700.00
Bh
Bh
284,280.00
3.00
###
###
###
###
###
###
###
874,000.00
3.00
###
###
###
###
###
###
###
874,000.00
Set
Set
2,169,820.00
3.00
###
###
###
###
###
###
###
2,169,900.00
1,779,280.00
3.00
###
###
###
###
###
###
###
1,779,300.00
M
Set
295,136.00
3.00
###
###
###
###
###
###
###
295,200.00
761,208.00
3.00
###
###
###
###
###
###
###
761,300.00
Set
Psg
82,432.00
3.00
###
###
###
###
###
###
###
82,500.00
17,204.00
3.00
###
###
###
###
###
###
###
17,300.00
Psg
Set
11,040.00
3.00
###
###
###
###
###
###
###
11,100.00
13,984.00
3.00
###
###
###
###
###
###
###
14,000.00
Set
Set
28,612.00
3.00
###
###
###
###
###
###
###
28,700.00
30,544.00
3.00
###
###
###
###
###
###
###
30,600.00
Set
Bh
29,532.00
3.00
###
###
###
###
###
###
###
29,600.00
18,400.00
3.00
###
###
###
###
###
###
###
Bh
Set
23,000.00
3.00
###
###
###
###
###
###
###
23,000.00
123,280.00
3.00
###
###
###
###
###
###
###
123,300.00
Set
Set
Bh
115,000.00
3.00
###
###
###
###
###
###
###
115,000.00
46,828.00
3.00
###
###
###
###
###
###
###
46,900.00
8,648.00
3.00
###
###
###
###
### p
###
8,700.00
Bh
Bh
13,892.00
3.00
###
###
###
###
###
###
###
13,900.00
19,964.00
3.00
###
###
###
###
###
###
###
20,000.00
Bh
M
284,300.00
18,400.00
30,084.00
3.00
###
###
###
###
###
###
###
30,100.00
117,208.00
3.00
###
###
###
###
###
###
###
117,300.00
Kg
M'
17,388.00
3.00
30.00
40.00
###
6.00
4.50
62.50
5.00
###
2.00
162,759.75
2.00
2.00
17,500.00
125,481.22
3.00
###
30.00
40.00
###
6.00
4.50
62.50
5.00
###
2.00
162,759.75
2.00
2.00
125,500.00
M'
M'
35,639.64
3.00
30.00
40.00
###
6.00
4.50
62.50
5.00
###
2.00
162,759.75
2.00
2.00
35,700.00
12,890.49
3.00
30.00
40.00
###
6.00
4.50
62.50
5.00
###
2.00
162,759.75
2.00
2.00
12,900.00
M'
31,903.97
3.00
30.00
40.00
###
6.00
4.50
62.50
5.00
###
2.00
162,759.75
2.00
2.00
32,000.00
5,000.00
3,846.15
42.32
AD
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
Sarudik
No.
I.
II.
III.
URAIAN
VOLUME
KOEFISIEN
SATUAN
LUAS
LUAS
ESELON III
1.
KEPALA
1.00
24.00
M2
24.00
37.00
2.
SEKRETARIS
1.00
24.00
M2
24.00
14.00
ESELON IV
1.
KASUBBAG TU
1.00
10.00
M2
10.00
12.00
2.
KASIE TOP
1.00
10.00
M2
10.00
12.00
3.
KASIE PENGEMBANGAN
1.00
10.00
M2
10.00
14.00
LAIN - LAIN
1.
STAF KEUANGAN
8.00
2.20
M2
17.60
14.00
2.
7.00
2.20
M2
15.40
33.00
3.
7.00
2.20
M2
15.40
33.00
7.00
2.20
M2
15.40
33.00
R. STAF TO
7.00
2.20
M2
15.40
3.00
2.20
M2
6.60
RUANG SYAHBANDAR
3.00
2.20
M2
6.60
4.
RUANG PERIZINAN
7.00
2.20
M2
5.
7.00
2.20
M2
15.40
6.
2.00
2.20
M2
4.40
2.00
2.20
M2
4.40
7.00
2.20
M2
15.40
R. KOSONG
3.00
2.20
M2
40.00
M2
7.
15.40
14.00
6.60
9.00
JUMLAH STAF
70.00
8.
RUANG RAPAT
1.00
9.
RUANG ARSIP
70.00
10.
HALL
1.00
96.00
M2
96.00
90.00
11.
PANTRY
1.00
12.00
M2
12.00
9.00
12.
KANTIN
1.00
36.00
M2
13.
TOILET
70.00
14.
SELASAR
1.00
40.00
0.40 M2/ORANG
28.00
36.00
0.08 M2/ORANG
89.92
M2
89.92
5.60
12.00
89.92
60.00
396.00
350.00
460.00
460.00
30.00
30.00
490.00
472.00
490.00
332.00
332.00
30.00
30.00
362.00
344.00
362.00
LUAS
LUAS
KETERANGAN
13.00
OK
(10.00)
CEK
2.00
OK
2.00
OK
4.00
OK
2,000.00 400,000,000.00
200,000.00
(3.60)
CEK
17.60
OK
17.60
OK
17.60
OK
14.00
(1.40)
CEK
33.00
26.40
OK
14.00
7.40
OK
(1.40)
CEK
33.00
17.60
OK
19.00
14.60
OK
14.00
9.60
OK
14.00
(1.40)
CEK
2.40
OK
47.00
7.00
OK
18.00
(10.00)
CEK
42.00
(6.00)
CEK
(3.00)
CEK
6.00
OK
28.50
12.00
22.90
OK
40.50
95.05
(29.92)
5.13
CEK
155.05
371.55
24.45
767.55
767.55
350.00
700.00
460.00
30.00
472.00
490.00
472.00
962.00
344.00
706.00
332.00
30.00
344.00
362.00
:
:
SUMBER DANA
NO
URAIAN PEKERJAAN
I.
PEKERJAAN PERSIAPAN
1.
2.
3.
4.
5.
Air Kerja
6.
Listrik Kerja
7.
1.00
1.00
72.00
124.00
1.00
1.00
1.00
Lebar
(x)
Tinggi Jumlah
Faktor Kurang
CAD
Keliling
(z)
(J)
(K) A CAD
Ls
Ls
Ls
m2
Ls
Ls
Ls
PEKERJAAN TANAH
1.
2.
3.
4.
5.
157.76
26.80
130.96
26.80
321.60
m3
m3
m3
m3
m3
0.05
536
0.6
536.00
PEKERJAAN STRUKTUR
A.
1.
LANTAI I
Pek. Lantai Kerja di Bawah Pondasi (Beton cor 1:3:5)/K125
1.
2.
3.
9.
a. Begisting
c. Beton Cor 1 : 2 : 3/K175
Pekerjaan Balok Elv. + 4,90 Ukuran (35x70) Cm
a. Begisting
b. Besi Polos U 24
11.
12.
40
40
197.06
45.00
Kg
m3
1.5
1.5
0.5
40
96.00
256.27
22.76
m2
Kg
m3
17.07
747.15
5.12
m2
Kg
m3
0.4
0.4
0.4
0.4
29.87
1,284.75
8.96
m2
Kg
m3
0.4
0.4
14
0.4
0.4
14
16.00
881.33
4.80
m2
Kg
m3
0.3
0.4
10
0.3
0.4
10
12.80
524.94
2.88
m2
Kg
m3
0.3
0.3
0.3
0.3
88.80
639.21
3.33
m2
Kg
m3
0.15
0.15
37
0.15
0.15
37
0.68
40.32
0.34
m2
Kg
m3
0.14
0.2
0.14
0.2
21.00
302.40
2.94
m2
Kg
m3
0.7
0.35
0.7
0.35
229.90
3,192.85
22.99
m2
Kg
m3
0.25
0.5
183.92
0.25
0.5
183.92
10.
0.1
7
7.
1.5
6.
1.5
5.
m3
m'
Pekerjaan Sloof
a. Begisting
b. Besi Polos U 24
4.
9.00
560.00
a. Begisting
b. Besi Polos U 24
c. Beton Cor 1 : 2 : 3/K175
13.
14.
15.
16.
17.
Pekerjaan Tangga t = 15 cm
a. Begisting
b. Besi Polos U 24
c. Beton Cor 1 : 2 : 3/K175
97.60
975.02
7.32
m2
Kg
m3
0.2
0.3
122
0.2
0.3
122
9.60
78.98
0.64
m2
Kg
m3
0.2
0.2
16
0.2
0.2
16
52.36
344.04
3.33
m2
Kg
m3
0.14
0.7
34
0.14
0.7
34
66.50
7,980.00
66.50
m2
Kg
m3
9.50
9.50
124.25
4,536.86
37.81
m2
Kg
m3
0.12
7.62
285.21
2.63
m2
Kg
m3
480.82
0.12
0.468
315.06
315.06
24
1.937
22.47254
LANTAI II
1.
2.
3.
4.
5.
6.
20.91
614.40
5.12
m2
Kg
m3
0.4
0.4
4.9
0.4
0.4
36.59
1,075.20
8.96
m2
Kg
m3
0.4
0.4
4.9
14
0.4
0.4
14
16.00
576.00
4.80
m2
Kg
m3
0.3
0.4
10
0.3
0.4
10
12.80
345.60
2.88
m2
Kg
m3
0.3
0.3
0.3
0.3
88.80
399.60
3.33
m2
Kg
m3
0.15
0.15
37
0.15
0.15
37
0.14
0.2
3.86
0.14
0.2
3.86
m2
Kg
m3
a. Begisting
b. Besi Polos U 24
c. Beton Cor 1 : 2 : 3/K175
7.
8.
44.47
1,067.18
8.89
m2
Kg
m3
7.03
2,129.91
17.75
m2
Kg
m3
38.94
2,115.59
17.63
m2
Kg
m3
1.1
0.14
114.48
1.1
0.14
114.48
5.29
m2
0.7
0.2
5.6
0.1
48.09
0.1
10.53
0.2
0.2
222.33
0.2
0.2
222.33
0.1
210.85
0.1
10.28
12.
m2
Kg
m3
11.
4.81
126.36
1.05
10.
m2
Kg
m3
9.
1.51
51.88
0.43
b. Besi Polos U 24
c. Beton Cor 1 : 2 : 3/K175
13.
Kg
m3
13.40
230.35
4.00
10.07
259.20
2.16
0.7
0.2
5.6
m2
Kg
m3
0.5
0.2
40
0.5
0.2
40
m2
Kg
m3
0.3
0.2
50
0.3
0.2
36
14.
188.16
1.57
PEKERJAAN ARSITEKTUR
A.
LANTAI I
1.
Pekerjaan Keramik
a. Pek.Lantai Kerja di Bawah Lantai (Beton cor 1:3:5)/K125 T=
b. Keramik Lantai Uk. (60x60) cm Ex. Roman/Setara
c. Keramik Lantai Uk. (30x30) cm Ex. Roman/Setara
d. Keramik Lantai KM. Uk. 20 x 20 cm Ex. Roman/Setara
e. Keramik Dinding KM Uk. 20 x 25 cm Ex. Roman/Setara
f. Plint Kayu
g. Bonbon Keramik
2.
183.20
181.56
481.28
962.56
962.56
m2
m2
m2
m2
m2
17.82
16.04
13.71
m2
m2
m2
9.70
5.16
6.20
81.00
177.60
60.80
3.00
16.50
41.00
3.00
66.00
33.00
3.00
33.00
3.00
8.00
8.00
m2
m2
m3
m2
m2
m2
Set
Psg
Psg
Set
Bh
Set
Set
Bh
Set
Set
Set
522.18
237.23
m2
m'
962.56
522.18
237.23
m2
m2
m'
3.00
3.00
11.00
2.00
1.00
1.00
5.00
3.00
6.00
1.00
3.90
1.00
set
set
Bh
Bh
Bh
set
set
set
Bh
set
m'
Unit
45.8
4
4
4
45.39
120.32
p.
Grendel Jendela
u.
v.
4.
Pekerjaan Plafond
5.
a. Cat Dinding
b. Cat Plafond Gypsum
6.
m3
m2
m2
m2
m2
m'
m'
Pekerjaan Dinding
a. Pasangan 1/2 Bata 1 : 2 (Trassram)
b. Pasangan Dinding Partisi (Gypsum)
3.
37.52
95.67
416.33
24.00
63.48
218.26
135.33
7.
j. Shower
Pekerjaan Meja Washtafel
8.
13.82
237.23
536.00
LANTAI II
1.
Pekerjaan Keramik
a. Keramik Lantai Uk. (60x60) cm Ex. Roman/Setara
b. Keramik Lantai Uk. (30x30) cm Ex. Roman/Setara
c. Keramik Lantai KM. Uk. 20 x 20 cm Ex. Roman/Setara
d. Keramik Dinding KM Uk. 20 x 25 cm Ex. Roman/Setara
e. Plint Kayu
f. Bonbon Keramik
2.
Pekerjaan Dinding
a. Pasangan Dinding Partisi (Gypsum)
b. Pasangan 1/2 Bata 1 : 4
d. Plesteran Dinding 1 : 4
e. Acian
3.
4.
5.
6.
7.
8.
9.
10.
11.
11.
13.
104.47
241.91
18.00
44.80
239.14
5.00
23.54
248.98
579.28
1,158.56
1,158.56
497.95
m2
m2
m2
m2
m'
m'
13.71
9.70
m2
m2
m2
m2
m2
m2
4.6
4.6
54.125
125.93
4.6
0.1
2
2
2
0.4
0.1
0.4
0.1
7.75
2.35
0.4
9
9
20.64
446.00
119.60
31.40
100.40
13.82
536.00
145.90
6.57
6.57
8.6
3 Beton
b. Hollow jendela
b. Plat Jendela 1
1 Begisting
2 Tulangan
3 Beton
c. Plat Jendela 2
1 Begisting
2 Tulangan
3 Beton
d. Plat Jendela 3
1 Begisting
2 Tulangan
3 Beton
34.61
23.45
m3
m'
7.75
2.35
0.4
13.65
97.32
0.97
m2
Kg
m3
0.95
0.4
0.08
32
32
32
53.24
184.74
2.20
m2
Kg
m3
2.425
1.875
0.08
16
16
16
2.77
4.31
0.20
m2
Kg
m3
3.2
0.4
0.08
2
2
2
A.
1.
2.
Titik
Titik
292.00
2.00
39.00
2.00
3.00
Pcs
Pcs
Pcs
Pcs
Pcs
7.00
31.00
9.00
87.00
Pcs
Pcs
Pcs
Pcs
1.00
1.00
1.00
1.00
Lot
Set
Set
Lot
Armature Lampu
a. Down Light Chrome 6" (1x23) Watt
b. Lampu Hias Gantung (8x18) Watt
c. Lampu TL Tanam (2x40) Watt
d. Floodlight (1x150 Watt) (Lampu Sorot)
3.
338.00
87.00
4.
5.
6.
Panel Pembagi
8.
Commitionong Test
8.6
B.
1.
120.00
m'
2.
36.00
42.00
m'
m'
126.00
1.00
1.00
m'
Lot
Lot
1.00
14.00
Unit
Unit
4.
5.
Commitionong Test
6.
Pekerjaan Septictank
a. Septictank
b. Bak kontrol
UKURAN
BERAT
(mm)
(Kg)/m
0.222
0.395
0.500
10
0.617
12
0.888
13
1.040
14
1.12
16
1.578
19
2.223
22
2.985
25
3.853
28
4.830
29
5.185
32
6.313
36
7.990
6p
0.22
8p
0.4
9p
0.5
10p
0.62
12p
0.89
13p
1.04
16p
1.57
16p
1.58
19p
2.23
22p
2.98
25p
3.85
28p
4.83
29p
5.19
32p
6.31
36p
7.99
:
:
SUMBER DANA
URIAN
HARGA
(Rp.)
U PA H
1
2
3
4
5
6
7
8
9
10
11
Pekerja
Mandor
Tukang
Kepala Tukang
Operator Alat Berat
Pembantu Operator
Supir
Pembantu Sopir
Mekanik
Pembantu Mekanik
Penjaga Malam
50,000.00
100,000.00
75,000.00
93,750.00
93,750.00
62,500.00
62,500.00
43,750.00
62,500.00
43,750.00
50,000.00
:
:
SUMBER DANA
No.
URIAN
HARGA
(Rp.)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
273,625.00
273,625.00
259,375.00
98,500.00
96,750.00
96,750.00
96,750.00
49,000.00
36,500.00
54,875.00
35,375.00
875.00
6,750.00
194,625.00
63,625.00
76,625.00
76,000.00
62,500.00
79,000.00
59,000.00
176,875.00
73,125.00
14,125.00
59,000.00
76,625.00
106,125.00
147,375.00
75,500.00
83,750.00
34,250.00
136,750.00
32
Kasa Gipsum
34,250.00
33
34
35
36
37
38
39
14,500.00
14,750.00
15,000.00
16,500.00
29,500.00
6,875.00
9,875.00
14,125.00
17,750.00
135,240.00
17,250.00
20,700.00
13,110.00
5,520.00
8,875.00
70,750.00
69,625.00
74,250.00
76,625.00
82,000.00
141,500.00
38,875.00
1,827,625.00
212,250.00
188,625.00
277,125.00
271,250.00
129,750.00
43,625.00
76,625.00
7,311,375.00
111,750.00
265,375.00
111,750.00
79,000.00
59,000.00
15,000.00
20,625.00
29,500.00
17,750.00
165,125.00
79
Paku Biasa
Paku Seng/Sekrup
Gypsum tb. 9 mm Jaya Board
Rangka Besi Hollow 60.60.12
Rangka Metal Stud (MS 100) uk.100x34 mm
Rangka U Runner (U 100) uk.100x30 mm
Paku Rivet
Plester Sambungan Gypsum
Kompon Gypsum
Sekrup Gypsum
Baut atap komplt ring karet
Keramik 25 x 25 cm Ex. Hermes
Keramik 25 x 20 cm Ex. Hermes
Keramik 30 x 30 cm Ex. Platinum
Keramik 25 x 40 cm Ex. Platinum
Keramik 40 x 40 cm Ex. Platinum
Keramik 60 x 60 cmEx. Roman/Setara
Bonbon Keramik
Pintu dan Jendela UPVC
Floodlight (1x150 Watt) (Lampu Sorot)
Lampu Kristal Bulat (1x150 Watt)
Lampu TL 2 x 40 Watt Philips
DRM Chrome 5" 1 x 18 W
DRM Chrome 6" 1 x 23 W
Lampu Hias Dinding
Lampu Sorot 100 Watt
PLC 1 x 18 W
PLC 1 x 23 W
Circuit Panel (10x10) Ampere 3 Phase
Panel Pembagi
Kabel 1 x 2,5 mm @ 95 m'
Kabel Tanam NYA 2 x 2,5 mm
MCB 10 A
Rosset + Vitting 12 Watt
Saklar Tunggal
Saklar Ganda
Saklar Triple
Stop Kontak 13 A
Instalasi Listrik Bagian Dalam
Instalasi Listrik Bagian Luar
80
81
82
83
283,000.00
59,000.00
3,950,500.00
51,250.00
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
188,625.00
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
64,875.00
69,625.00
76,625.00
115,625.00
191,250.00
580,375.00
654,875.00
724,000.00
749,375.00
7,250.00
9,375.00
10,000.00
11,250.00
20,000.00
29,500.00
79,000.00
84,875.00
94,375.00
141,500.00
17,125.00
97,250.00
129,750.00
41,250.00
53,125.00
41,250.00
10,625.00
129,750.00
28,250.00
29,500.00
29,500.00
31,875.00
7,546,000.00
6,332,500.00
6,014,125.00
4,186,375.00
4,009,375.00
3,596,750.00
26,000.00
42,500.00
13,000.00
86,125.00
12,375.00
30,625.00
18,375.00
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
Aspal
Wallpaper Dinding
Cat Perak
Cat Manie Kayu
Cat Manie Besi
Cat Minyak Kuda Terbang
Cat Minyak Glotek
Cat Minyak Platona
Cat Minyak Kansai
Cat Minyak Sico
Cat Tembok Nippon
Cat Tembok Venoteks
Cat Tembok Vinilex
Plamur Kayu
Plamur tembok
Lem Kayu
Minyak Tanah
Minyak Solar
Minyak Bensin
Minyak Pelumas :
Oli Mesin
Oli Gardan
Oli Hidrolis
Oli Transmisi
Oli Gemuk
Bak Cuci Piring Logam
Keran Leiding Stainless
Lem PVC
Selang Plasti 5/8"
Closet jongkok Biasa
11,750.00
31,177.94
76,625.00
63,625.00
88,500.00
50,750.00
55,375.00
67,250.00
70,750.00
71,375.00
14,750.00
16,500.00
16,500.00
17,750.00
3,000.00
28,875.00
5,000.00
5,250.00
5,250.00
27,125.00
31,875.00
29,500.00
29,500.00
29,500.00
37,125.00
373,125.00
97,250.00
59,000.00
23,625.00
147,375.00
158
324,250.00
159
160
161
162
163
164
165
166
167
168
169
170
171
386,250.00
318,375.00
2,948,125.00
2,417,500.00
401,000.00
1,034,250.00
112,000.00
23,375.00
15,000.00
19,000.00
38,875.00
41,500.00
40,125.00
172
173
174
175
176
177
178
179
180
181
182
183
184
185
Grendel Jendela
Handle 3"
Kunci Tanam 2 Slag 10 N
Kunci Tanam Kodok
Winhak Siku Lipat
Kuas Uk. 1"
Kuas Uk. 2"
Kuas Uk. 3"
Kuas Uk. 4"
Dereksi Ket
Alkali
Material Tiang Pancang V Pile Uk. (28x28x28) cm
Transport Material Tiang Pancang
Pengadaan Crane Bantu
186
40,125.00
31,250.00
167,500.00
167,500.00
63,625.00
11,750.00
18,875.00
27,125.00
40,875.00
159,250.00
23,625.00
23,625.00
23,625.00
23,625.00
23,625.00
DIRI (HPS)
BRONDONG
SATUAN
Hr/Org
Hr/Org
Hr/Org
Hr/Org
Hr/Org
Hr/Org
Hr/Org
Hr/Org
Hr/Org
Hr/Org
Hr/Org
AN
BRONDONG
KETERANGAN
Asli
UP 15%
40,000.00
80,000.00
60,000.00
75,000.00
75,000.00
50,000.00
50,000.00
35,000.00
50,000.00
35,000.00
40,000.00
UP 20%
46,000.00
92,000.00
69,000.00
86,250.00
86,250.00
57,500.00
57,500.00
40,250.00
57,500.00
40,250.00
46,000.00
48,000.00
96,000.00
72,000.00
90,000.00
90,000.00
60,000.00
60,000.00
42,000.00
60,000.00
42,000.00
48,000.00
SATUAN
KETERANGAN
Asli
UP 15%
M
M
M
M
M
M
M
M
M
M
M
Bh
Bh
Zak
Zak
Zak
Kg
Lbr
M2
M'
M2
M2
M'
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Zak
218,900.00
218,900.00
207,500.00
78,800.00
77,400.00
77,400.00
77,400.00
39,200.00
29,200.00
43,900.00
28,300.00
700.00
5,400.00
155,700.00
50,900.00
61,300.00
60,800.00
50,000.00
63,200.00
47,200.00
141,500.00
58,500.00
11,300.00
47,200.00
61,300.00
84,900.00
117,900.00
60,400.00
67,000.00
27,400.00
109,400.00
251,735.00
251,735.00
238,625.00
90,620.00
89,010.00
89,010.00
89,010.00
45,080.00
33,580.00
50,485.00
32,545.00
UP 20%
262,680.00
262,680.00
249,000.00
94,560.00
92,880.00
92,880.00
92,880.00
47,040.00
35,040.00
52,680.00
33,960.00
805.00
6,210.00
179,055.00
58,535.00
70,495.00
69,920.00
57,500.00
72,680.00
54,280.00
162,725.00
67,275.00
12,995.00
54,280.00
70,495.00
97,635.00
135,585.00
69,460.00
77,050.00
31,510.00
125,810.00
840.00
6,480.00
186,840.00
61,080.00
73,560.00
72,960.00
60,000.00
75,840.00
56,640.00
169,800.00
70,200.00
13,560.00
56,640.00
73,560.00
101,880.00
141,480.00
72,480.00
80,400.00
32,880.00
131,280.00
Rol
27,400.00
Kg
Kg
Kg
Kg
Bh
Set
Set
11,600.00
11,800.00
12,000.00
13,200.00
23,600.00
5,500.00
7,900.00
31,510.00
13,340.00
13,570.00
13,800.00
15,180.00
27,140.00
6,325.00
9,085.00
32,880.00
13,920.00
14,160.00
14,400.00
15,840.00
28,320.00
6,600.00
9,480.00
Kg
Kg
m2
m'
m'
m'
kg
m'
kg
kg
Bh
Kotak
Kotak
Kotak
Kotak
Kotak
Kotak
M'
M2
Pcs
Pcs
M2
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Set
Set
Rol
M'
Bh
Bh
Bh
Bh
Bh
Bh
Titik
7,100.00
56,600.00
55,700.00
59,400.00
61,300.00
65,600.00
113,200.00
31,100.00
1,462,100.00
169,800.00
150,900.00
221,700.00
217,000.00
103,800.00
34,900.00
61,300.00
5,849,100.00
89,400.00
212,300.00
89,400.00
63,200.00
47,200.00
12,000.00
16,500.00
23,600.00
14,200.00
132,100.00
Titik
150,900.00
Titik
M'
900 Volt
Btg
11,300.00
14,200.00
98,000.00
12,500.00
15,000.00
9,500.00
4,000.00
226,400.00
47,200.00
3,160,400.00
41,000.00
12,995.00
16,330.00
112,700.00
14,375.00
17,250.00
10,925.00
4,600.00
8,165.00
65,090.00
64,055.00
68,310.00
70,495.00
75,440.00
130,180.00
35,765.00
1,681,415.00
195,270.00
173,535.00
254,955.00
249,550.00
119,370.00
40,135.00
70,495.00
6,726,465.00
102,810.00
244,145.00
102,810.00
72,680.00
54,280.00
13,800.00
18,975.00
27,140.00
16,330.00
151,915.00
13,560.00
17,040.00
117,600.00
15,000.00
18,000.00
11,400.00
4,800.00
8,520.00
67,920.00
66,840.00
71,280.00
73,560.00
78,720.00
135,840.00
37,320.00
1,754,520.00
203,760.00
181,080.00
266,040.00
260,400.00
124,560.00
41,880.00
73,560.00
7,018,920.00
107,280.00
254,760.00
107,280.00
75,840.00
56,640.00
14,400.00
19,800.00
28,320.00
17,040.00
158,520.00
173,535.00
260,360.00
54,280.00
3,634,460.00
47,150.00
181,080.00
271,680.00
56,640.00
3,792,480.00
49,200.00
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Feet
Feet
Feet
Feet
M
M
M
M
M
M
M'
M'
Bh
M'
M'
kg
M
51,900.00
55,700.00
61,300.00
92,500.00
153,000.00
464,300.00
523,900.00
579,200.00
599,500.00
5,800.00
7,500.00
8,000.00
9,000.00
16,000.00
23,600.00
63,200.00
67,900.00
75,500.00
113,200.00
13,700.00
77,800.00
103,800.00
33,000.00
42,500.00
33,000.00
8,500.00
103,800.00
22,600.00
23,600.00
23,600.00
25,500.00
6,036,800.00
5,066,000.00
4,811,300.00
3,349,100.00
3,207,500.00
2,877,400.00
20,800.00
34,000.00
10,400.00
68,900.00
9,900.00
24,500.00
14,700.00
59,685.00
64,055.00
70,495.00
106,375.00
175,950.00
533,945.00
602,485.00
666,080.00
689,425.00
6,670.00
8,625.00
9,200.00
10,350.00
18,400.00
27,140.00
72,680.00
78,085.00
86,825.00
130,180.00
15,755.00
89,470.00
119,370.00
37,950.00
48,875.00
37,950.00
9,775.00
119,370.00
25,990.00
27,140.00
27,140.00
29,325.00
6,942,320.00
5,825,900.00
5,532,995.00
3,851,465.00
3,688,625.00
3,309,010.00
23,920.00
39,100.00
11,960.00
79,235.00
11,385.00
28,175.00
16,905.00
62,280.00
66,840.00
73,560.00
111,000.00
183,600.00
557,160.00
628,680.00
695,040.00
719,400.00
6,960.00
9,000.00
9,600.00
10,800.00
19,200.00
28,320.00
75,840.00
81,480.00
90,600.00
135,840.00
16,440.00
93,360.00
124,560.00
39,600.00
51,000.00
39,600.00
10,200.00
124,560.00
27,120.00
28,320.00
28,320.00
30,600.00
7,244,160.00
6,079,200.00
5,773,560.00
4,018,920.00
3,849,000.00
3,452,880.00
24,960.00
40,800.00
12,480.00
82,680.00
11,880.00
29,400.00
17,640.00
Kg
m
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Ltr
Ltr
Ltr
Ltr
Ltr
Ltr
Ltr
Ltr
Kg
Bh
Bh
Kg
M'
Unit
9,400.00
20,500.00
61,300.00
50,900.00
70,800.00
40,600.00
44,300.00
53,800.00
56,600.00
57,100.00
11,800.00
13,200.00
13,200.00
14,200.00
2,400.00
23,100.00
4,000.00
4,200.00
4,200.00
21,700.00
25,500.00
23,600.00
23,600.00
23,600.00
29,700.00
298,500.00
77,800.00
47,200.00
18,900.00
117,900.00
10,810.00
23,575.00
70,495.00
58,535.00
81,420.00
46,690.00
50,945.00
61,870.00
65,090.00
65,665.00
13,570.00
15,180.00
15,180.00
16,330.00
2,760.00
26,565.00
4,600.00
4,830.00
4,830.00
24,955.00
29,325.00
27,140.00
27,140.00
27,140.00
34,155.00
343,275.00
89,470.00
54,280.00
21,735.00
135,585.00
11,280.00
27,111.25
73,560.00
61,080.00
84,960.00
48,720.00
53,160.00
64,560.00
67,920.00
68,520.00
14,160.00
15,840.00
15,840.00
17,040.00
2,880.00
27,720.00
4,800.00
5,040.00
5,040.00
26,040.00
30,600.00
28,320.00
28,320.00
28,320.00
35,640.00
358,200.00
93,360.00
56,640.00
22,680.00
141,480.00
Bh
259,400.00
Bh
Bh
Set
Set
M
Set
Set
Psg
Psg
Set
Set
Set
Set
309,000.00
254,700.00
2,358,500.00
1,934,000.00
320,800.00
827,400.00
89,600.00
18,700.00
12,000.00
15,200.00
31,100.00
33,200.00
32,100.00
298,310.00
355,350.00
292,905.00
2,712,275.00
2,224,100.00
368,920.00
951,510.00
103,040.00
21,505.00
13,800.00
17,480.00
35,765.00
38,180.00
36,915.00
311,280.00
370,800.00
305,640.00
2,830,200.00
2,320,800.00
384,960.00
992,880.00
107,520.00
22,440.00
14,400.00
18,240.00
37,320.00
39,840.00
38,520.00
Bh
Bh
Set
Set
Set
Bh
Bh
Bh
Bh
M
Kg
M'
M'
M'
32,100.00
25,000.00
134,000.00
134,000.00
50,900.00
9,400.00
15,100.00
21,700.00
32,700.00
127,400.00
18,900.00
18,900.00
18,900.00
18,900.00
36,915.00
28,750.00
154,100.00
154,100.00
58,535.00
10,810.00
17,365.00
24,955.00
37,605.00
146,510.00
21,735.00
21,735.00
21,735.00
21,735.00
38,520.00
30,000.00
160,800.00
160,800.00
61,080.00
11,280.00
18,120.00
26,040.00
39,240.00
152,880.00
22,680.00
22,680.00
22,680.00
22,680.00
M'
18,900.00
21,735.00
22,680.00
UP 25%
UP 30%
UP 35%
UP 25%
273,625.00
273,625.00
259,375.00
98,500.00
96,750.00
96,750.00
96,750.00
49,000.00
36,500.00
54,875.00
35,375.00
UP 30%
284,570.00
284,570.00
269,750.00
102,440.00
100,620.00
100,620.00
100,620.00
50,960.00
37,960.00
57,070.00
36,790.00
UP 35%
339,842.25
339,842.25
322,143.75
122,337.00
120,163.50
120,163.50
120,163.50
60,858.00
45,333.00
68,154.75
43,935.75
875.00
6,750.00
194,625.00
63,625.00
76,625.00
76,000.00
62,500.00
79,000.00
59,000.00
176,875.00
73,125.00
14,125.00
59,000.00
76,625.00
106,125.00
147,375.00
75,500.00
83,750.00
34,250.00
136,750.00
910.00
7,020.00
202,410.00
66,170.00
79,690.00
79,040.00
65,000.00
82,160.00
61,360.00
183,950.00
76,050.00
14,690.00
61,360.00
79,690.00
110,370.00
153,270.00
78,520.00
87,100.00
35,620.00
142,220.00
1,086.75
8,383.50
241,724.25
79,022.25
95,168.25
94,392.00
77,625.00
98,118.00
73,278.00
219,678.75
90,821.25
17,543.25
73,278.00
95,168.25
131,807.25
183,039.75
93,771.00
104,017.50
42,538.50
169,843.50
34,250.00
14,500.00
14,750.00
15,000.00
16,500.00
29,500.00
6,875.00
9,875.00
35,620.00
15,080.00
15,340.00
15,600.00
17,160.00
30,680.00
7,150.00
10,270.00
42,538.50
18,009.00
18,319.50
18,630.00
20,493.00
36,639.00
8,538.75
12,264.75
14,125.00
17,750.00
135,240.00
17,250.00
20,700.00
13,110.00
5,520.00
8,875.00
70,750.00
69,625.00
74,250.00
76,625.00
82,000.00
141,500.00
38,875.00
1,827,625.00
212,250.00
188,625.00
277,125.00
271,250.00
129,750.00
43,625.00
76,625.00
7,311,375.00
111,750.00
265,375.00
111,750.00
79,000.00
59,000.00
15,000.00
20,625.00
29,500.00
17,750.00
165,125.00
14,690.00
18,460.00
141,120.00
18,000.00
21,600.00
13,680.00
5,760.00
9,230.00
73,580.00
72,410.00
77,220.00
79,690.00
85,280.00
147,160.00
40,430.00
###
220,740.00
196,170.00
288,210.00
282,100.00
134,940.00
45,370.00
79,690.00
###
116,220.00
275,990.00
116,220.00
82,160.00
61,360.00
15,600.00
21,450.00
30,680.00
18,460.00
171,730.00
17,543.25
22,045.50
162,288.00
20,700.00
24,840.00
15,732.00
6,624.00
11,022.75
87,871.50
86,474.25
92,218.50
95,168.25
101,844.00
175,743.00
48,282.75
###
263,614.50
234,272.25
344,189.25
336,892.50
161,149.50
54,182.25
95,168.25
###
138,793.50
329,595.75
138,793.50
98,118.00
73,278.00
18,630.00
25,616.25
36,639.00
22,045.50
205,085.25
64,875.00
69,625.00
76,625.00
115,625.00
191,250.00
580,375.00
654,875.00
724,000.00
749,375.00
7,250.00
9,375.00
10,000.00
11,250.00
20,000.00
29,500.00
79,000.00
84,875.00
94,375.00
141,500.00
17,125.00
97,250.00
129,750.00
41,250.00
53,125.00
41,250.00
10,625.00
129,750.00
28,250.00
29,500.00
29,500.00
31,875.00
7,546,000.00
6,332,500.00
6,014,125.00
4,186,375.00
4,009,375.00
3,596,750.00
26,000.00
42,500.00
13,000.00
86,125.00
12,375.00
30,625.00
18,375.00
67,470.00
72,410.00
79,690.00
120,250.00
198,900.00
603,590.00
681,070.00
752,960.00
779,350.00
7,540.00
9,750.00
10,400.00
11,700.00
20,800.00
30,680.00
82,160.00
88,270.00
98,150.00
147,160.00
17,810.00
101,140.00
134,940.00
42,900.00
55,250.00
42,900.00
11,050.00
134,940.00
29,380.00
30,680.00
30,680.00
33,150.00
###
###
###
###
###
###
27,040.00
44,200.00
13,520.00
89,570.00
12,870.00
31,850.00
19,110.00
80,574.75
86,474.25
95,168.25
143,606.25
237,532.50
720,825.75
813,354.75
899,208.00
930,723.75
9,004.50
11,643.75
12,420.00
13,972.50
24,840.00
36,639.00
98,118.00
105,414.75
117,213.75
175,743.00
21,269.25
120,784.50
161,149.50
51,232.50
65,981.25
51,232.50
13,196.25
161,149.50
35,086.50
36,639.00
36,639.00
39,588.75
###
###
###
###
###
###
32,292.00
52,785.00
16,146.00
106,967.25
15,369.75
38,036.25
22,821.75
337,220.00
401,700.00
331,110.00
###
###
417,040.00
###
116,480.00
24,310.00
15,600.00
19,760.00
40,430.00
43,160.00
41,730.00
402,718.50
479,722.50
395,421.75
###
###
498,042.00
###
139,104.00
29,031.75
18,630.00
23,598.00
48,282.75
51,543.00
49,835.25
24,570.00
29,342.25