Pekerjaan
Tahun Anggaran
Analisa dan Harga Tahun
:
:
:
Pembangunan Musholla
2015
2011
NO
URAIAN PEKERJAAN
ANALISA
VOLUME
1
I
PEKERJAAN PENDAHULUAN
1 Pembersihan Lokasi/Pengukuran
Ls
1.000
J
II
PEKERJAAN TANAH
1 Pek. Galian Tanah Untuk Pondasi
2 Pek. Urugan Pasir Bawah Pondasi
3 Pek. Urugan Tanah Kembali
4 Pek. Pemadatan
5 Pek. Membuat beton tumbuk, 1 Pc : 3 Ps : 5 Kr
2.1
2.11
2.9
2.10
7.1
3.640
0.364
2.548
0.364
0.182
JU
III PEKERJAAN BATU, BETON, LANTAI DAN PLESTERAN
1 Pas. Pondasi beton bertulang (100 kg besi + bekesting)
2 Pek. Pasangan Dinding Bata Camp. 1:4
3 Pek. Pasangan dinding keramik tempat wudhu 20 x 20 cm
4 Pek. 1 m3 Membuat beton tumbuk, 1 Pc : 3 Ps : 6 Kr untuk tempat wudhu
5 pek. Cor dak Camp. 1:2:3 untuk Pelat Lantai dan Atap
6 pek. Cor dak Camp. 1:2:3 untuk kanopi
7 pek. Cor portal pintu depan Camp. 1:2:3
8 Pek. Kolom Beton Bertulang Camp. 1:2:3 (30/30)
9 Pek. Balok lantai dan balok atap Beton bertulang Camp. 1:2:3 ( 20/30 )
10 Pek. tangga beton bertulang (200 Kg besi + bekisting)
11 Pek. Plesteran Tembok Camp. 1:4
12 Pek. Keramik ( Lantai ) 40x40 cm
13 Pek. Keramik tempat wudhu 20x20 cm
3434.6B.38a
4.4
2838.6E.68
3434.6B.2
3434.6B.42a
7.1
7.1
3434.6B.40a
3434.6B.42a
7.44
2837.6B.4
2838.6E.48b
2838.6E.44
1.270
73.930
5.200
0.152
12.417
2.355
0.163
2.844
6.252
0.416
147.860
27.000
2.800
JU
IV PEKERJAAN KAYU
1 Pek. Kusen Kayu Ulin 7/15
3434.6A.1a
0.285
JU
V
3434.6A.4a
3434.6A.4b
Ls
3.190
9.790
12.000
JU
VI PEKERJAAN BESI PENGGANTUNG
1 Pasang Kunci Tanam
2 Pasang Engsel Pintu
Ls
Ls
2.000
9.000
Ls
Ls
Ls
Ls
Ls
4.000
2.000
2.000
2.000
36.200
JU
VII PEKERJAAN PENGECATAN
1 Cat Tembok Dinding + Plafond
2 Mengecat Kilap Kayu
2838.6f.1
2838.6f.2
260.740
7.190
JU
NO
URAIAN PEKERJAAN
1
2
VIII PEKERJAAN INSTALASI LISTRIK DAN TITIK LAMPU
1 Pek. Instalasi Titik Lampu
2 Pas. Saklar Tunggal
3 Pas. Stop Kontak
4 MCB 1 x 10 A - MC 45 A
ANALISA
VOLUME
Ls
Ls
Ls
Ls
6.000
2.000
3.000
1.000
JU
IX PEKERJAAN INST. AIR BERSIH DAN AIR KOTOR
1 Pekerjaan pasangan kran dia. 3/4"
2 Pekerjaan pasangan floor draine
3 Pasang Pipa Air Bersih 1"
4 Pasang Pipa Air Kotor 2"
5 Pasang talang air miring, seng bjls 28
Ls
Ls
Ls
Ls
11.190
5.000
1.000
3.000
3.000
30.200
JU
IV PEKERJAAN ATAP
1 Pekerjaan ter-teran rangka atap keseluruhan
2 Pekerjaan kuda-kuda 6/12 ky kls II
3 Pekerjaan reng 3/5 dan kasau 5/7 ky kls II
4 Pekerjaan gording 6/12 ky kls II
5 Pekerjaan pasang penutup atap metal
6 Pasang bubungan atap metal
7 Pasang talang seng plat
8 Pekerjaan lisplank ulin 2x 2/20
2.9
2.11
4.11
3.5
8.32.a
8.36
6.16.a
6.52.a
59.500
0.362
0.060
0.346
31.560
1.500
31.000
31.000
JU
REKAPITULASI
I
PEKERJAAN PENDAHULUAN
JUMLA
PPN 10
JUMLAH TOTA
DIBULATKA
VOLUME
HARGA SATUAN
(Rp)
JUMLAH
(Rp)
Unit
JUMLAH I
1,000,000.00
1,000,000.00
1,000,000.00
M3
M3
M3
M3
M3
JUMLAH II
29,442.00
98,980.50
28,658.70
36,802.50
763422.040
107,168.88
36,028.90
73,022.37
13,396.11
138,942.81
229,616.26
M3
M
M
M3
M3
M3
M3
M3
M3
M3
M
M
M
JUMLAH III
2,995,327.94
241,993.07
168,750.20
898,839.55
4,034,399.92
956,685.68
956,685.68
3,802,741.43
4,034,399.92
4,863,030.55
36,163.38
179,869.26
193,157.74
3,804,066.48
17,890,547.67
877,501.04
136,623.61
50,094,336.97
2,253,186.11
155,461.42
10,814,996.63
25,223,068.32
2,023,020.71
5,347,117.37
4,856,469.97
540,841.67
123,476,396.29
M3
JUMLAH IV
5,608,415.00
1,598,398.28
1,598,398.28
M
M
Bh
JUMLAH V
371,532.50
303,667.00
35,000.00
1,185,188.68
2,972,899.93
420,000.00
4,578,088.61
Bh
Bh
189,990.00
45,022.00
379,980.00
405,198.00
Bh
Bh
Bh
Bh
M'
JUMLAH VI
30,055.00
6,500.00
22,998.00
7,450.00
350,000.00
120,220.00
13,000.00
45,996.00
14,900.00
12,670,000.00
13,649,294.00
M
M
JUMLAH VII
16,837.15
40,637.74
4,390,117.19
292,185.35
4,682,302.54
VOLUME
HARGA SATUAN
(Rp)
JUMLAH
(Rp)
Bh
Bh
Bh
Bh
JUMLAH VIII
250,000.00
45,000.00
45,000.00
150,000.00
1,500,000.00
90,000.00
135,000.00
150,000.00
1,875,000.00
Bh
Bh
Btg
Btg
M'
JUMLAH IX
35,000.00
35,000.00
23,473.94
45,501.21
82,342.10
175,000.00
35,000.00
70,421.82
136,503.64
2,486,731.36
2,903,656.81
m2
m3
m2
m3
m2
m'
m'
m'
JUMLAH X
9108.000
70674.000
64065.789
637918.631
147220.000
46805.000
345485.780
205284.420
541,926.00
25,554.59
3,843.95
220,464.68
4,646,263.20
70,207.50
10,710,059.18
6,363,817.02
22,582,136.11
Rp.
1,000,000.00
Rp.
229,616.26
Rp.
123,476,396.29
Rp.
1,598,398.28
Rp.
4,578,088.61
Rp.
13,649,294.00
Rp.
4,682,302.54
Rp.
1,875,000.00
JUMLAH
PPN 10 %
JUMLAH TOTAL
DIBULATKAN
Rp.
2,903,656.81
Rp.
22,582,136.11
Rp.
176,574,888.90
17,657,488.89
194,232,377.79
193,000,000.00
BOQ
Pekerjaan
Tahun Anggaran
:
:
Pembangunan Musholla
2015
NO
URAIAN PEKERJAAN
PNJG
LEBAR
1
I
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
0.300
1.000
0.300
II
PEKERJAAN PENDAHULUAN
1 Pembersihan Lokasi/Pengukuran
PEKERJAAN TANAH
1 Pek. Galian Tanah Untuk Pondasi
2 Pek. Urugan Pasir Bawah Pondasi
3 Pek. Urugan Tanah Kembali
4 Pek. Pemadatan
5 Pek. Membuat beton tumbuk, 1 Pc : 3 Ps : 5 Kr
depan
belakang
kanan
kiri
6.140
4.200
4.500
4.500
6.000
6.000
4.000
1.300
4.000
4.000
0.200
0.150
8.300
8.300
6.800
6.800
8.300
6.800
2.250
0.250
10
11
12
13
2.000
0.250
0.300
0.300
0.300
0.300
0.300
0.300
0.200
0.200
0.200
0.200
2.600
0.800
6.000
4.500
4.000
4.000
0.200
0.150
1.800
1.800
1.000
0.800
IV PEKERJAAN KAYU
1 Pek. Kusen Kayu Ulin 7/15
V
8.300
6.800
4.000
4.000
8.300
6.800
8.500
0.120
0.050
7.000
0.060
0.030
0.120
0.120
0.060
0.060
1.500
8.500
8.500
7.000
7.000
Dibuat
Dike Oleh
Diketahui/Diperiksa :
Diketahui/Diperiksa
Diketahui/Disetujui :
tahui : Ketua Panitia Pembangunan
KetuaUSB
Panitia
SMUPembangunan
Kepala Dinas
USB
Pendidikan
SMU
dan Pengajaran
/Dis
Konsultan
Pangkalan Banteng
Pangkalan
1 Kab. Ktw.
Banteng
BaratI Kabupaten
Kabupaten
Kotawaringin
Kotawaringin
Barat Barat
etuju
CV. Indah
Tahun 2003
Tahun 2003
i :Jasa
Kep
Design
alaPusat
Dina
Palangka
s Raya
AGUS BASRAWIYANTA, SPd
Pen
NIP. 131 692 118 Drs. IKHWANUDIN
didik
AGUS BASRAWIYANTA, Spd
NIP. 131 760 735
an
NIP. 131 692 118
dan
SUKRIANS
Pen
gajar
YAH, BE
anWakil
SUKRIANS
Kab
Direktur
i :Jasa
Kep
Design
alaPusat
Dina
Palangka
s Raya
Pen
didik
AGUS BASRAWIYANTA, Spd
an
NIP. 131 692 118
dan
SUKRIANS
Pen
gajar
YAH, BE
anWakil
SUKRIANS
Kab
Direktur
upat
YAH, BE
enWakil
Kota
Direktur
wari
ngin
Bara
t
Drs. IKHWANUDIN
NIP. 131 760 735
Drs.
IKH
Drs.
WA
NUD
IKH
WA
IN
Diketahui/Diperiksa :
NUD
NIP.
Ketua Panitia Pembangunan USB SMU
Diketahui/Disetujui :
131
INPangkalan Banteng 1 Kab. Ktw. Barat Tahun 2003
Kepala Dinas Pendidikan dan Pengajaran
NIP.
760
Kabupaten Kotawaringin Barat
131
735
760
735
AGUS BASRAWIYANTA, Spd
NIP. 131 692 118
Drs. IKHWANUDIN
NIP. 131 760 735
BOQ
LUAS
PENGURA
NGAN
LUAS
LUAS
LUAS
TERKORE
KSI
TEBAL
10
TINGGI
ATAU PNJG JUMLAH VOLUME
TOTAL
11
12
1.000
1.000
1.000
1.000
1.000
1.000
Kolom
Kolom
Kolom
Kolom
Kolom
0.09
0.09
0.09
0.09
0.09
0.910
0.910
0.910
0.910
0.910
1.000
0.090
1.000
0.100
0.700
0.100
0.050
0.25
0.75
kusen
kusen
kusen
kusen
1.000
1.000
3.550
3.550
3.550
3.550
0.000
0.000
0.000
0.000
4
4
4
4
4
3.640
0.364
2.548
0.364
0.182
4
4
1.000
0.270
1.270
2
2
12.280
8.400
15.975
15.975
21.300
21.300
73.930
5.200
0.800
0.600
0.040
0.200
0.032
0.120
0.152
56.440
56.440
0.100
0.120
5.644
6.773
12.417
2.355
56.440 ruangan
27
29.440
0.08
0.100
0.113
0.100
0.090
7.9
0.060
0.060
0.060
0.060
8.3
6.8
8.3
6.8
3
4
3
4
2.080
73.930
0.800
0.600
0.2
2
2
0.050
0.163
2.844
1.494
1.632
1.494
1.632
6.252
0.416
147.860
27.000
1.600
1.200
2.800
0.285
1.800
1.440
3.240
9.790
12
2
9
4
2
2
2
73.930
56.440
2
2
2
1
16.600
13.600
5.200
0.800
36.200
2
2
147.860
112.880
260.740
7.190
6
2
3
1
5
1
3
3
2
12.000
12.000
30.200
59.500
0.362
0.060
0.007
0.002
16.740
3
40
0.007
0.007
4.000
4.000
6
6
3.945
3.945
2
2
0.173
0.173
0.346
16.766
14.794
31.560
1.500
31.000
31.000
URAIAN PEKERJAAN
1
1.1
1.2
1.4
1.8
1.9
HARGA SATUAN
(Rp.)
3
BAHAN
(Rp.)
4
TENAGA
(Rp.)
5
JUMLAH
6
3,765.16
1,157.38
51,765.56
432,180.00
1,181,292.00
13,446.00
37,665.00
55,000.00
50,000.00
58,000.00
60,000.00
JUMLAH
3,765.16
1,157.38
42,872.00
51,765.56
432,180.00
1,181,292.00
13,446.00
16,327.00
55,000.00
50,000.00
58,000.00
60,000.00
JUMLAH
1,181,292.00
13,446.00
1,037,232.00
55,000.00
50,000.00
58,000.00
60,000.00
JUMLAH
41,500.00
60,000.00
JUMLAH
3,765.16
4,706.45
2,893.45
258.83
3,889.62
85,053.02
806.76
15,066.00
112,674.13
11,000.00
20,000.00
1,160.00
1,200.00
33,360.00
146,034.13
11,000.00
20,000.00
1,160.00
1,200.00
33,360.00
189,761.68
5,500.00
5,000.00
580.00
300.00
11,380.00
33,085.05
4,150.00
3,000.00
7,150.00
7,150.00
4,706.45
2,893.45
51,446.40
258.83
3,889.62
85,053.02
806.76
7,347.15
156,401.68
14,175.50
268.92
7,260.62
21,705.05
4,706.45
0.186
0.300
18.000
0.030
0.050
1.500
1.350
2.000
1.000
0.200
0.050
M3
Kg
Kg
M3
M3
Lbr
Lbr
Oh
Oh
Oh
Oh
Kayu
Paku biasa
Semen portland
Pasir beton
Koral beton
Seng gelombang BJLS 32
Plywood 4 mm
Tukang kayu
Pekerja
Kepala tukang
Mandor
1,181,292.00
13,446.00
1,157.38
51,765.56
432,180.00
42,872.00
47,606.00
55,000.00
50,000.00
58,000.00
60,000.00
JUMLAH
219,720.31
4,033.80
20,832.84
1,552.97
21,609.00
64,308.00
64,268.10
401,031.47
110,000.00
50,000.00
11,600.00
3,000.00
174,600.00
575,631.47
Halaman : 2
2
2.1
2.2
2.3
2.4
2.6
2.7
2.8
2.9
1 M3 Urugan kembali
0.192 Oh
Pekerja
50,000.00
60,000.00
JUMLAH
333,350.00
19,980.00
353,330.00
353,330.00
50,000.00
60,000.00
JUMLAH
333,350.00
19,980.00
353,330.00
353,330.00
2,100.00
232.00
2,310.00
120.00
4,762.00
12,979.36
65,100.00
85,050.00
JUMLAH
26,040.00
3,402.00
29,442.00
29,442.00
65,100.00
85,050.00
JUMLAH
34,242.60
4,422.60
38,665.20
38,665.20
65,100.00
85,050.00
JUMLAH
47,848.50
6,208.65
54,057.15
54,057.15
65,100.00
85,050.00
JUMLAH
40,687.50
5,273.10
45,960.60
45,960.60
65,100.00
85,050.00
JUMLAH
53,577.30
7,059.15
60,636.45
60,636.45
65,100.00
85,050.00
JUMLAH
3,255.00
425.25
3,680.25
3,680.25
65,100.00
85,050.00
JUMLAH
33,591.60
4,252.50
37,844.10
37,844.10
65,100.00
12,499.20
18,934.00
50,000.00
58,000.00
55,000.00
60,000.00
JUMLAH
8,217.36
8,217.36
0.019
Oh
Mandor
Pasir urug
Pekerja
85,050.00
JUMLAH
1,615.95
14,115.15
65,100.00
85,050.00
JUMLAH
32,550.00
4,252.50
36,802.50
48,020.00
65,100.00
57,624.00
19,530.00
14,115.15
36,802.50
Halaman : 3
0.010
Oh
Mandor
85,050.00
JUMLAH
3
3.1
3.2
3.3
3.4
3.5
57,624.00
12,485.00
65,100.00
85,050.00
JUMLAH
74,910.00
224,000.00
1,539.40
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
246,400.00
603,444.80
20,567.00
224,000.00
1,539.40
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
246,400.00
411,019.80
27,968.50
224,000.00
1,539.40
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
246,400.00
603,444.80
20,567.00
224,000.00
1,539.40
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
246,400.00
310,958.80
31,767.50
224,000.00
1,539.40
65,500.00
65,100.00
78,050.00
246,400.00
250,922.20
34,060.00
74,910.00
870,411.80
685,388.30
870,411.80
589,126.30
850.50
20,380.50
78,004.50
9,765.00
1,275.75
11,040.75
85,950.75
97,650.00
46,830.00
5,082.00
6,378.75
155,940.75
1,026,352.55
97,650.00
46,830.00
5,082.00
6,378.75
155,940.75
841,329.05
97,650.00
46,830.00
5,082.00
6,378.75
155,940.75
1,026,352.55
97,650.00
46,830.00
5,082.00
6,378.75
155,940.75
745,067.05
97,650.00
46,830.00
0.060
0.075
3.6
Oh
Oh
Kepala tukang
Mandor
84,700.00
85,050.00
JUMLAH
224,000.00
1,539.40
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
531,382.20
5,082.00
6,378.75
155,940.75
687,322.95
Halaman : 4
246,400.00
209,358.40
35,632.00
491,390.40
97,650.00
46,830.00
5,082.00
6,378.75
155,940.75
647,331.15
3.7
3.8
224,000.00
1,539.40
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
246,400.00
180,109.80
36,745.50
224,000.00
1,539.40
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
246,400.00
140,085.40
36,745.50
224,000.00
48,020.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
246,400.00
14,406.00
11,193.80
1,539.40
65,500.00
432,180.00
11,237.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
839,535.00
310,958.80
20,960.00
211,768.20
8,989.60
463,255.30
423,230.90
260,806.00
1,392,211.60
224,000.00
1,539.40
65,500.00
432,180.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
100,800.00
431,032.00
29,475.00
289,560.60
48,020.00
65,500.00
432,180.00
912.38
6,157.00
64,827.00
850,867.60
97,650.00
46,830.00
5,082.00
6,378.75
155,940.75
619,196.05
97,650.00
46,830.00
5,082.00
6,378.75
155,940.75
579,171.65
50,778.00
30,439.50
3,303.30
3,316.95
87,837.75
348,643.75
195,300.00
66,342.50
7,199.50
12,757.50
281,599.50
1,673,811.10
154,938.00
23,415.00
2,541.00
6,804.00
187,698.00
1,038,565.60
Halaman : 5
60.500
45.000
0.900
0.032
0.120
0.090
0.240
1.000
0.670
0.067
0.050
Kg
Kg
Kg
M3
Kg
Lt
Kg
Oh
Oh
Oh
Oh
Semen portland
Besi beton
Kawat beton
Kayu begisting
Paku
Solar
Plamur tembok
Pekerja
Tukang batu
Kepala tukang
Mandor
1,539.40
11,193.80
11,237.00
816,340.00
13,446.00
5,426.00
25,866.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
93,133.70
503,721.00
10,113.30
26,122.88
1,613.52
488.34
6,207.84
713,296.96
65,100.00
52,293.50
5,674.90
4,252.50
127,320.90
127,320.90
4.2
4.3
4.4
48,020.00
65,500.00
432,180.00
1,539.40
11,193.80
11,237.00
816,340.00
13,446.00
5,426.00
25,866.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
768.32
5,240.00
54,022.50
61,576.00
386,186.10
7,865.90
22,041.18
1,613.52
488.34
5,173.20
949.00
1,539.40
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
132,860.00
98,567.78
3,864.50
949.00
1,539.40
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
132,860.00
66,963.90
5,240.00
949.00
1,539.40
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
132,860.00
50,723.23
5,960.50
949.00
1,539.40
65,500.00
65,100.00
78,050.00
84,700.00
132,860.00
40,871.07
6,091.50
544,975.06
235,292.28
205,063.90
189,543.73
52,080.00
39,025.00
4,235.00
3,402.00
98,742.00
98,742.00
42,315.00
15,610.00
1,694.00
2,551.50
62,170.50
297,462.78
42,315.00
15,610.00
1,694.00
2,551.50
62,170.50
267,234.40
42,315.00
15,610.00
1,694.00
2,551.50
62,170.50
42,315.00
15,610.00
1,694.00
251,714.23
Halaman : 6
0.030
4.5
Oh
Mandor
85,050.00
JUMLAH
949.00
1,539.40
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
179,822.57
2,551.50
62,170.50
241,993.07
42,315.00
15,610.00
1,694.00
2,551.50
62,170.50
235,886.18
132,860.00
34,174.68
6,681.00
173,715.68
4.6
4.8
4.9
949.00
1,539.40
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
132,860.00
34,174.68
6,681.00
949.00
1,539.40
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
66,430.00
42,795.32
1,834.00
173,715.68
111,059.32
949.00
1,539.40
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
66,430.00
29,171.63
2,489.00
949.00
1,539.40
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
66,430.00
22,121.18
2,620.00
949.00
1,539.40
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
66,430.00
17,703.10
2,816.50
949.00
1,539.40
65,500.00
65,100.00
78,050.00
66,430.00
14,778.24
2,947.50
98,090.63
91,171.18
86,949.60
42,315.00
15,610.00
1,694.00
2,551.50
62,170.50
235,886.18
20,832.00
7,805.00
847.00
1,275.75
30,759.75
141,819.07
20,832.00
7,805.00
847.00
1,275.75
30,759.75
128,850.38
20,832.00
7,805.00
847.00
1,275.75
30,759.75
20,832.00
7,805.00
847.00
1,275.75
30,759.75
20,832.00
7,805.00
121,930.93
Halaman : 7
117,709.35
0.010
0.015
Oh
Oh
Kepala tukang
Mandor
84,700.00
85,050.00
JUMLAH
949.00
1,539.40
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
84,155.74
847.00
1,275.75
30,759.75
114,915.49
20,832.00
7,805.00
847.00
1,275.75
30,759.75
113,207.06
66,430.00
12,807.81
3,209.50
82,447.31
5.2
5.3
949.00
1,539.40
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
66,430.00
10,006.10
3,275.00
1,681.00
1,539.40
52,822.00
65,500.00
11,237.00
16,039.00
816,340.00
11,237.00
432,180.00
65,100.00
78,050.00
55,000.00
84,700.00
85,050.00
JUMLAH
21,012.50
11,083.68
105.64
1,375.50
28,541.98
48.12
816.34
168.56
1,296.54
1,539.40
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
19,889.05
851.50
1,539.40
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
13,115.69
1,113.50
1,539.40
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
79,711.10
64,448.86
20,740.55
14,229.19
20,832.00
7,805.00
847.00
1,275.75
30,759.75
110,470.85
22,134.00
8,351.35
385.00
965.58
1,445.85
33,281.78
97,730.64
13,020.00
11,707.50
1,270.50
850.50
26,848.50
47,589.05
Halaman : 8
13,020.00
11,707.50
1,270.50
850.50
26,848.50
41,077.69
13,020.00
11,707.50
1,270.50
850.50
26,848.50
38,068.31
9,975.31
1,244.50
11,219.81
5.4
5.5
1,539.40
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
8,004.88
1,310.00
1,539.40
65,500.00
65,100.00
6,650.21
1,441.00
9,314.88
13,020.00
11,707.50
1,270.50
850.50
26,848.50
13,020.00
36,163.38
0.150
0.015
0.010
5.6
5.7
Oh
Oh
Oh
Tukang batu
Kepala tukang
Mandor
78,050.00
84,700.00
85,050.00
JUMLAH
8,091.21
1,539.40
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
5,664.99
1,506.50
1,539.40
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
4,433.47
1,572.00
1,181.00
52,822.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
16,864.68
1,214.91
1,181.00
52,822.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
12,754.80
1,373.37
1,181.00
52,822.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
10,251.08
1,479.02
1,181.00
52,822.00
65,100.00
78,050.00
84,700.00
85,050.00
8,609.49
1,479.02
7,171.49
6,005.47
18,079.59
14,128.17
11,730.10
11,707.50
1,270.50
850.50
26,848.50
34,939.71
13,020.00
11,707.50
1,270.50
850.50
26,848.50
34,019.99
13,020.00
11,707.50
1,270.50
850.50
26,848.50
32,853.97
16,275.00
15,610.00
1,694.00
1,063.13
34,642.13
52,721.71
Halaman : 9
16,275.00
15,610.00
1,694.00
1,063.13
34,642.13
48,770.30
16,275.00
15,610.00
1,694.00
1,063.13
34,642.13
46,372.22
16,275.00
15,610.00
1,694.00
1,063.13
JUMLAH
10,088.51
1,181.00
52,822.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
7,369.44
1,584.66
8,954.10
34,642.13
44,730.63
16,275.00
15,610.00
1,694.00
1,063.13
34,642.13
43,596.23
1,181.00
52,822.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
18,305.50
686.69
1,181.00
52,822.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
13,876.75
1,848.77
1,181.00
52,822.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
11,195.88
2,007.24
1,181.00
52,822.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
18,992.19
15,725.52
13,203.12
19,530.00
15,610.00
1,694.00
1,105.65
37,939.65
56,931.84
19,530.00
15,610.00
1,694.00
1,105.65
37,939.65
53,665.17
19,530.00
15,610.00
1,694.00
1,105.65
37,939.65
51,142.77
Halaman : 10
9,377.14
2,060.06
11,437.20
1,181.00
52,822.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
22,025.65
1,848.77
1,181.00
52,822.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
16,711.15
2,060.06
18,771.21
1,181.00
13,439.78
23,874.42
19,530.00
15,610.00
1,694.00
1,105.65
37,939.65
49,376.85
20,832.00
19,512.50
2,117.50
1,275.75
43,737.75
67,612.17
20,832.00
19,512.50
2,117.50
1,275.75
43,737.75
62,508.96
0.042
0.320
0.250
0.025
0.015
M3
Oh
Oh
Oh
Oh
Pasir pasang
Pekerja
Tukang batu
Kepala tukang
Mandor
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
1,181.00
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
2,751.00
16,190.78
20,832.00
19,512.50
2,117.50
1,275.75
43,737.75
59,928.53
20,832.00
19,512.50
2,117.50
1,275.75
43,737.75
56,357.64
9,765.00
5,463.50
592.90
680.40
16,501.80
26,226.97
9,672.39
2,947.50
12,619.89
1,181.00
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
8,349.67
1,375.50
1,181.00
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
6,696.27
1,506.50
1,181.00
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
10,983.30
1,179.00
1,181.00
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
8,349.67
1,375.50
1,181.00
65,500.00
65,100.00
78,050.00
590.50
131.00
9,725.17
8,202.77
12,162.30
9,725.17
9,765.00
5,463.50
592.90
680.40
16,501.80
24,704.57
Halaman : 11
16,926.00
15,610.00
1,694.00
1,105.65
35,335.65
47,497.95
16,926.00
15,610.00
1,694.00
1,105.65
35,335.65
45,060.82
3,710.70
2,965.90
0.038
0.002
Oh
Oh
Kepala tukang
Mandor
84,700.00
85,050.00
JUMLAH
721.50
1,181.00
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
5,101.92
1,048.00
1,181.00
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
5,101.92
1,048.00
6,149.92
6,149.92
3,218.60
170.10
10,065.30
10,786.80
16,275.00
7,805.00
847.00
1,275.75
26,202.75
32,352.67
9,765.00
5,463.50
592.90
680.40
16,501.80
22,651.72
6
ANALISA BIAYA KONSTRUKSI PEKERJAAN KAYU
6.1.a 1 M3 Pasang kusen pintu dan jendela kayu ulin
1.100 M3 Balok kayu ulin
6.000 Oh Pekerja
20.000 Oh Tukang kayu
2.000 Oh Kepala tukang
0.300 Oh Mandor
1,181.00
1,681.00
65,500.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
590.50
4,874.90
393.00
3,325,000.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
3,657,500.00
2,147,000.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
2,576,400.00
2,147,000.00
13,446.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
77,292.00
672.30
3,256,148.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
130,245.92
1,037,232.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
41,489.28
3,256,148.00
65,100.00
78,050.00
113,965.18
5,858.40
3,657,500.00
2,576,400.00
77,964.30
130,245.92
41,489.28
19,530.00
15,610.00
1,694.00
1,275.75
38,109.75
390,600.00
1,561,000.00
169,400.00
25,515.00
2,146,515.00
43,968.15
5,804,015.00
Halaman : 12
390,600.00
1,404,900.00
169,400.00
25,515.00
1,990,415.00
4,566,815.00
22,785.00
81,952.50
8,893.50
1,530.90
115,161.90
193,126.20
65,100.00
195,125.00
21,175.00
4,252.50
285,652.50
415,898.42
65,100.00
195,125.00
21,175.00
4,252.50
285,652.50
327,141.78
52,080.00
156,100.00
0.200
0.040
Oh
Oh
Kepala tukang
Mandor
84,700.00
85,050.00
JUMLAH
113,965.18
1,037,232.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
36,303.12
3,256,148.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
208,393.47
1,037,232.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
66,382.85
3,256,148.00
13,446.00
45,523.00
47,606.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
63,820.50
403.38
13,656.90
47,606.00
36,303.12
208,393.47
66,382.85
125,486.78
1,037,232.00
13,446.00
45,523.00
47,606.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
20,329.75
403.38
13,656.90
47,606.00
3,256,148.00
13,446.00
65,100.00
78,050.00
84,700.00
85,050.00
195,368.88
2,016.90
81,996.03
16,940.00
3,402.00
228,522.00
342,487.18
52,080.00
156,100.00
16,940.00
3,402.00
228,522.00
264,825.12
65,100.00
234,150.00
25,410.00
25,515.00
350,175.00
558,568.47
65,100.00
234,150.00
25,410.00
25,515.00
350,175.00
416,557.85
Halaman : 13
39,060.00
156,100.00
16,940.00
2,551.50
214,651.50
340,138.28
39,060.00
156,100.00
16,940.00
2,551.50
214,651.50
296,647.53
32,550.00
156,100.00
16,940.00
2,126.25
JUMLAH
197,385.78
1,037,232.00
13,446.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
62,233.92
2,016.90
3,256,148.00
13,446.00
45,523.00
96,040.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
63,820.50
4,033.80
13,656.90
96,040.00
177,551.20
1,037,232.00
13,446.00
20,329.75
4,033.80
64,250.82
207,716.25
405,102.03
32,550.00
156,100.00
16,940.00
2,126.25
207,716.25
271,967.07
39,060.00
156,100.00
16,940.00
2,551.50
214,651.50
392,202.70
0.300
1.000
0.600
2.000
0.200
0.030
Lt
Lbr
Oh
Oh
Oh
Oh
Lem kayu
Teakwood 4' x 8' x 4mm
Pekerja
Tukang kayu
Kepala tukang
Mandor
45,523.00
96,040.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
13,656.90
96,040.00
134,060.45
2,679,516.00
15,366.00
16,039.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
2,947,467.60
230,490.00
12,831.20
2,147,000.00
22,528.00
15,366.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
2,361,700.00
337,920.00
12,292.80
2,147,000.00
15,366.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
25,764.00
2,304.90
2,679,516.00
16,039.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
37,513.22
2,405.85
2,147,000.00
15,366.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
30,058.00
2,304.90
2,147,000.00
354,255.00
3,190,788.80
2,711,912.80
28,068.90
39,919.07
32,362.90
39,060.00
156,100.00
16,940.00
2,551.50
214,651.50
348,711.95
Halaman : 14
260,400.00
936,600.00
101,640.00
17,010.00
1,315,650.00
4,506,438.80
260,400.00
936,600.00
101,640.00
17,010.00
1,315,650.00
4,027,562.80
6,510.00
7,805.00
847.00
425.25
15,587.25
43,656.15
6,510.00
7,805.00
847.00
425.25
15,587.25
55,506.32
6,510.00
7,805.00
847.00
425.25
15,587.25
47,950.15
0.200
0.120
0.120
0.012
0.060
Kg
Oh
Oh
Oh
Oh
15,366.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
2,147,000.00
15,366.00
65,100.00
3,073.20
357,328.20
7,812.00
9,366.00
1,016.40
5,103.00
23,297.40
25,764.00
1,536.60
9,765.00
380,625.60
0.250
0.025
0.075
Oh
Oh
Oh
Tukang kayu
Kepala tukang
Mandor
78,050.00
84,700.00
85,050.00
JUMLAH
27,300.60
2,147,000.00
15,366.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
49,381.00
2,304.90
2,147,000.00
15,366.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
57,969.00
3,073.20
3,256,148.00
16,039.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
23,444.27
801.95
1,037,232.00
16,039.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
7,468.07
801.95
3,256,148.00
16,039.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
35,817.63
801.95
1,037,232.00
16,039.00
65,100.00
78,050.00
84,700.00
85,050.00
11,409.55
801.95
51,685.90
61,042.20
24,246.22
8,270.02
36,619.58
19,512.50
2,117.50
6,378.75
37,773.75
65,074.35
Halaman : 15
13,020.00
23,415.00
2,541.00
850.50
39,826.50
91,512.40
16,275.00
27,317.50
2,964.50
1,063.13
47,620.13
108,662.33
6,510.00
15,610.00
2,117.50
425.25
24,662.75
48,908.97
6,510.00
15,610.00
2,117.50
425.25
24,662.75
32,932.77
7,161.00
17,171.00
1,863.40
425.25
26,620.65
63,240.23
7,161.00
17,171.00
1,863.40
425.25
JUMLAH
12,211.50
1,037,232.00
16,039.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
15,039.86
962.34
6,037,500.00
51,922.50
16,002.20
26,620.65
9,765.00
19,512.50
2,117.50
6,378.75
37,773.75
38,832.15
53,775.95
Halaman : 16
0.060
0.100
0.100
0.010
0.050
Kg
Oh
Oh
Oh
Oh
Paku ulin
Pekerja
Tukang kayu
Kepala tukang
Mandor
17,585.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
2,147,000.00
1,037,232.00
16,039.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
7
7.1
1,055.10
52,977.60
6,510.00
7,805.00
847.00
4,252.50
19,414.50
72,392.10
9,765.00
35,122.50
3,811.50
6,378.75
55,077.75
105,808.77
9,765.00
35,122.50
3,811.50
6,378.75
55,077.75
105,808.77
13,020.00
46,830.00
5,082.00
850.50
65,782.50
189,612.40
16,275.00
5,853.75
635.25
110.57
22,874.57
42,781.32
41,866.50
7,260.62
1,603.90
50,731.02
41,866.50
7,260.62
1,603.90
50,731.02
41,866.50
7,260.62
1,603.90
25,492.88
47,606.00
123,829.90
47,606.00
17,287.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
19,042.40
864.35
1,181.00
52,822.00
432,180.00
50,000.00
55,000.00
58,000.00
257,458.00
27,467.44
375,996.60
19,906.75
82,500.00
13,750.00
1,450.00
0.080
7.2
Oh
Mandor
60,000.00
JUMLAH
1,181.00
52,822.00
432,180.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
660,922.04
4,800.00
102,500.00
763,422.04
Halaman : 17
232,657.00
24,826.34
406,249.20
663,732.54
82,500.00
13,750.00
1,450.00
4,800.00
102,500.00
766,232.54
7.3
7.4
7.5
7.6
7.7
7.8
1,181.00
52,822.00
432,180.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
204,313.00
30,108.54
375,996.60
1,181.00
52,822.00
432,180.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
11,810.00
1,373.37
19,015.92
1,181.00
52,822.00
432,180.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
273,992.00
27,467.44
337,100.40
1,181.00
52,822.00
432,180.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
330,680.00
23,769.90
388,962.00
1,181.00
52,822.00
432,180.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
415,712.00
29,580.32
302,526.00
1,181.00
52,822.00
432,180.00
50,000.00
55,000.00
58,000.00
421,617.00
22,185.24
233,377.20
610,418.14
32,199.29
638,559.84
743,411.90
747,818.32
82,500.00
13,750.00
1,450.00
4,800.00
102,500.00
712,918.14
57,500.00
1,100.00
116.00
360.00
59,076.00
91,275.29
82,500.00
13,750.00
1,450.00
4,800.00
102,500.00
741,059.84
82,500.00
13,750.00
1,450.00
4,800.00
102,500.00
845,911.90
82,500.00
13,750.00
1,450.00
4,800.00
102,500.00
82,500.00
13,750.00
1,450.00
850,318.32
Halaman : 18
0.080
7.9
Oh
Mandor
60,000.00
JUMLAH
1,181.00
52,822.00
432,180.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
677,179.44
4,800.00
102,500.00
779,679.44
82,500.00
13,750.00
1,450.00
4,800.00
102,500.00
920,292.74
455,866.00
24,826.34
337,100.40
817,792.74
1,181.00
52,822.00
432,180.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
565,699.00
19,544.14
319,813.20
1,181.00
52,822.00
432,180.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
396,816.00
28,523.88
350,065.80
1,181.00
52,822.00
432,180.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
343,671.00
24,826.34
401,927.40
1,181.00
52,822.00
432,180.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
433,427.00
23,241.68
380,318.40
1,181.00
52,822.00
432,180.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
472,400.00
25,354.56
345,744.00
1,181.00
52,822.00
432,180.00
50,000.00
55,000.00
726,315.00
27,467.44
224,733.60
905,056.34
775,405.68
770,424.74
836,987.08
843,498.56
82,500.00
13,750.00
1,450.00
4,800.00
102,500.00
1,007,556.34
100,000.00
19,250.00
2,030.00
60,000.00
181,280.00
956,685.68
100,000.00
19,250.00
2,030.00
60,000.00
181,280.00
951,704.74
100,000.00
19,250.00
2,030.00
60,000.00
181,280.00
100,000.00
19,250.00
2,030.00
60,000.00
181,280.00
100,000.00
19,250.00
1,018,267.08
Halaman : 19
1,024,778.56
0.035
1.000
7.25
Oh
Oh
Kepala tukang
Mandor
58,000.00
60,000.00
JUMLAH
978,516.04
2,030.00
60,000.00
181,280.00
Kg
Kg
Oh
11,549.00
11,237.00
50,000.00
12,126.45
168.56
350.00
1,159,796.04
0.007
0.0007
0.0003
7.25.a
Tukang besi
Kepala tukang
Mandor
55,000.00
58,000.00
60,000.00
JUMLAH
12,295.01
385.00
40.60
18.00
793.60
13,088.61
350.00
385.00
40.60
18.00
793.60
11,046.36
350.00
385.00
40.60
18.00
793.60
13,416.21
15,000.00
14,300.00
1,508.00
300.00
31,108.00
68,338.00
7.25.b
Oh
Oh
Oh
Kg
Kg
Oh
Oh
Oh
Oh
9,604.00
11,237.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
10,084.20
168.56
11,861.00
11,237.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
12,454.05
168.56
816,340.00
13,446.00
5,426.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
32,653.60
4,033.80
542.60
816,340.00
13,446.00
5,426.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
36,735.30
4,033.80
542.60
816,340.00
13,446.00
5,426.00
816,340.00
816,340.00
3,842.00
50,000.00
55,000.00
58,000.00
60,000.00
32,653.60
5,378.40
1,085.20
12,245.10
17,010.57
7,684.00
10,252.76
Kg
Kg
Oh
Oh
Oh
Oh
12,622.61
37,230.00
41,311.70
15,000.00
14,300.00
1,508.00
300.00
31,108.00
15,000.00
18,150.00
1,914.00
360.00
72,419.70
Halaman : 20
#
#
#
0
JUMLAH
76,056.87
816,340.00
13,446.00
5,426.00
816,340.00
816,340.00
3,842.00
50,000.00
32,653.60
5,378.40
1,085.20
14,694.12
17,010.57
7,684.00
35,424.00
111,480.87 ##
#
#
#
#
0
##
#
16,000.00
0.330
0.033
0.006
Oh
Oh
Oh
Tukang kayu
Kepala tukang
Mandor
55,000.00
58,000.00
60,000.00
JUMLAH
78,505.89
816,340.00
13,446.00
5,426.00
816,340.00
816,340.00
3,842.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
32,653.60
5,378.40
1,085.20
12,245.10
17,010.57
23,052.00
816,340.00
13,446.00
5,426.00
816,340.00
816,340.00
3,842.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
24,490.20
5,378.40
1,085.20
16,326.80
17,010.57
11,526.00
816,340.00
13,446.00
5,426.00
816,340.00
816,340.00
3,842.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
24,490.20
5,378.40
813.90
12,245.10
17,010.57
7,684.00
1,181.00
52,822.00
432,180.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
458,228.00
34,334.30
280,917.00
1,181.00
52,822.00
472,400.00
21,128.80
91,424.87
75,817.17
67,622.17
773,479.30
18,150.00
1,914.00
360.00
36,424.00
114,929.89
16,000.00
18,150.00
1,914.00
360.00
36,424.00
127,848.87
16,000.00
18,150.00
1,914.00
360.00
36,424.00
112,241.17
#
#
#
0
##
#
16,000.00
18,150.00
1,914.00
360.00
36,424.00
300,000.00
55,000.00
5,800.00
18,000.00
378,800.00
104,046.17
Halaman : 21
1,152,279.30
0.820
6.000
1.000
0.100
0.300
M3
Oh
Oh
Oh
Oh
Koral beton
Pekerja
Tukang batu
Kepala tukang
Mandor
432,180.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
354,387.60
816,340.00
13,446.00
3,842.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
21,551.38
8,067.60
1,921.00
816,340.00
13,446.00
5,426.00
11,549.00
11,237.00
1,181.00
52,822.00
432,180.00
50,000.00
55,000.00
55,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
163,268.00
20,169.00
2,170.40
1,732,350.00
25,283.25
381,463.00
27,467.44
337,100.40
1,341,000.00
13,451.67
5,426.00
12,500.00
15,105.00
1,539.40
65,500.00
456,500.00
65,100.00
78,050.00
78,050.00
78,050.00
84,700.00
85,050.00
JUMLAH
362,070.00
26,903.33
3,255.60
2,500,000.00
45,315.00
497,226.20
34,060.00
356,070.00
1,341,000.00
536,400.00
847,916.40
31,539.98
2,689,271.49
300,000.00
55,000.00
5,800.00
18,000.00
378,800.00
1,226,716.40
7,500.00
2,750.00
290.00
420.00
10,960.00
42,499.98
195,000.00
19,250.00
57,200.00
57,750.00
14,210.00
9,900.00
353,310.00
3,042,581.49
7.40
M3
Kg
Lt
Kg
Kg
Kg
M3
M3
Oh
Oh
Oh
Oh
Oh
Oh
Kayu perancah
Paku biasa 2" - 5"
Solar
Besi beton polos
Kawat beton
Semen portland
Pasir beton
Koral beton
Pekerja
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang
Mandor
3,824,900.13
M3
Kayu perancah
315,735.00
27,317.50
121,758.00
109,270.00
28,035.70
14,458.50
616,574.70
4,441,474.83
Halaman : 22
4.000
2.000
300.000
4.500
323.000
0.520
0.780
0.150
0.208
20.000
7.300
0.350
3.300
2.100
0.570
0.250
Kg
Lt
Kg
Kg
Kg
M3
M3
M3
M3
Btg
Oh
Oh
Oh
Oh
Oh
Oh
13,451.67
5,426.00
12,500.00
15,105.00
1,539.40
65,500.00
456,500.00
1,341,000.00
816,340.00
3,842.00
65,100.00
78,050.00
78,050.00
78,050.00
84,700.00
85,050.00
JUMLAH
53,806.67
10,852.00
3,750,000.00
67,972.50
497,226.20
34,060.00
356,070.00
201,150.00
170,105.66
76,840.00
1,341,000.00
13,451.67
5,426.00
12,500.00
15,105.00
429,120.00
43,045.33
8,681.60
2,500,000.00
45,315.00
5,754,483.03
M3
Kg
Lt
Kg
Kg
Kayu perancah
Paku biasa 2" - 5"
Solar
Besi beton polos
Kawat beton
###
#
###
0
##
#
475,230.00
27,317.50
257,565.00
163,905.00
48,279.00
21,262.50
993,559.00
6,748,042.03
323.000
0.520
0.780
0.140
0.167
16.000
5.960
0.350
2.800
1.400
0.455
0.208
Kg
M3
M3
M3
M3
Btg
Oh
Oh
Oh
Oh
Oh
Oh
Semen portland
Pasir beton
Koral beton
Kayu rangka begisting
Papan begisting
Dolken dia. 8 cm - 4 m
Pekerja
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang
Mandor
7.43
1,539.40
65,500.00
456,500.00
1,341,000.00
816,340.00
3,842.00
65,100.00
78,050.00
78,050.00
78,050.00
84,700.00
85,050.00
JUMLAH
497,226.20
34,060.00
356,070.00
187,740.00
136,084.53
61,472.00
4,298,814.66
1,341,000.00
13,451.67
5,426.00
12,500.00
15,105.00
1,539.40
65,500.00
456,500.00
1,341,000.00
816,340.00
3,842.00
65,100.00
78,050.00
78,050.00
78,050.00
84,700.00
85,050.00
JUMLAH
429,120.00
43,045.33
8,681.60
1,875,000.00
33,986.25
497,226.20
34,060.00
356,070.00
160,920.00
136,084.53
122,944.00
1,341,000.00
13,451.67
5,426.00
12,500.00
15,105.00
1,539.40
65,500.00
456,500.00
1,341,000.00
816,340.00
3,842.00
65,100.00
78,050.00
78,050.00
78,050.00
84,700.00
85,050.00
JUMLAH
321,840.00
43,045.33
8,681.60
1,875,000.00
33,986.25
497,226.20
34,060.00
356,070.00
214,560.00
136,084.53
92,208.00
1,341,000.00
335,250.00
3,697,137.91
387,996.00
27,317.50
218,540.00
109,270.00
38,538.50
17,690.40
799,352.40
377,580.00
27,317.50
218,540.00
81,952.50
35,574.00
15,734.25
756,698.25
5,098,167.06
4,453,836.16
Halaman : 23
M3
Kg
Lt
Kg
Kg
Kg
M3
M3
M3
M3
Btg
Oh
Oh
Oh
Oh
Oh
Oh
Kayu perancah
Paku biasa 2" - 5"
Solar
Besi beton polos
Kawat beton
Semen portland
Pasir beton
Koral beton
Kayu rangka begisting
Papan begisting
Dolken dia. 8 cm - 4 m
Pekerja
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang
Mandor
3,612,761.91
364,560.00
27,317.50
206,052.00
81,952.50
33,880.00
16,414.65
730,176.65
4,342,938.56
3.000
1.200
200.000
3.000
323.000
0.520
0.780
0.105
0.149
14.000
5.600
0.350
2.300
1.400
0.405
0.202
Kg
Lt
Kg
Kg
Kg
M3
M3
M3
M3
Btg
Oh
Oh
Oh
Oh
Oh
Oh
8
ANALISA BIAYA KONSTRUKSI PEKERJAAN PENUTUP ATAP
8.32.a 1 M2 Pasang atap genteng metal (sesuai merk dan ukuran)
1.620 lbr Genteng metal
0.200 kg Paku genteng metal
0.200 Oh Pekerja
0.100 Oh Tukang kayu
13,451.67
5,426.00
12,500.00
15,105.00
1,539.40
65,500.00
456,500.00
1,341,000.00
816,340.00
3,842.00
65,100.00
78,050.00
78,050.00
78,050.00
84,700.00
85,050.00
JUMLAH
40,355.00
6,511.20
2,500,000.00
45,315.00
497,226.20
34,060.00
356,070.00
140,805.00
121,504.05
53,788.00
1,341,000.00
13,451.67
12,500.00
15,105.00
1,539.40
65,500.00
456,500.00
65,100.00
78,050.00
78,050.00
78,050.00
84,700.00
85,050.00
JUMLAH
2,682.00
134.52
37,500.00
6,797.25
6,157.60
393.00
4,108.50
1,341,000.00
13,451.67
12,500.00
15,105.00
1,539.40
65,500.00
456,500.00
65,100.00
78,050.00
78,050.00
78,050.00
84,700.00
85,050.00
JUMLAH
4,023.00
269.03
45,000.00
755.25
8,466.70
589.50
6,847.50
114,600.00
23,371.67
65,100.00
78,050.00
185,652.00
4,674.33
4,130,884.45
57,772.87
65,950.98
#
#
#
0
##
#
364,560.00
27,317.50
179,515.00
109,270.00
34,303.50
17,180.10
732,146.10
3,906.00
1,561.00
1,561.00
1,561.00
508.20
255.15
9,352.35
6,510.00
2,575.65
2,575.65
2,575.65
847.00
425.25
15,509.20
13,020.00
7,805.00
4,863,030.55
67,125.22
Halaman : 24
81,460.18
0.010
0.001
Oh
Oh
Kepala tukang
Mandor
84,700.00
85,050.00
JUMLAH
190,326.33
17,750.00
23,371.67
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
19,525.00
1,168.58
37,513.00
18,248.00
13,446.00
3,238,508.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
15,005.20
1,094.88
672.30
12,954.03
20,693.58
29,726.41
847.00
85.05
21,757.05
212,083.38
16,275.00
11,707.50
1,270.50
1,105.65
30,358.65
51,052.23
7,812.00
19,512.50
2,117.50
510.30
29,952.30
59,678.71
9
ANALISA BIAYA KONSTRUKSI PEKERJAAN LANGIT-LANGIT
9.8 1 M2 Langit-langit plywood (30x60) cm, tebal 4 mm
0.360 lbr Plywood 4' x 8' x 4 mm
0.030 kg Paku
0.070 Oh Pekerja
0.100 Oh Tukang kayu
0.010 Oh Kepala tukang
0.0035 Oh Mandor
42,872.00
18,248.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
30,010.40
364.96
37,513.00
18,248.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
11,253.90
729.92
47,606.00
17,287.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
17,138.16
518.61
47,606.00
17,287.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
17,852.25
518.61
96,040.00
17,287.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
34,574.40
518.61
96,040.00
17,287.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
36,015.00
518.61
30,375.36
11,983.82
17,656.77
18,370.86
35,093.01
36,533.61
7,812.00
4,683.00
508.20
510.30
13,513.50
9,765.00
5,463.50
677.60
510.30
16,416.40
43,888.86
28,400.22
Halaman : 25
3,500.00
5,500.00
580.00
210.00
9,790.00
27,446.77
3,500.00
5,500.00
580.00
210.00
9,790.00
28,160.86
3,500.00
5,500.00
580.00
210.00
9,790.00
44,883.01
3,500.00
5,500.00
580.00
210.00
9,790.00
46,323.61
10
10.1
10.2
10.5
10.7
1,181,292.00
13,446.00
47,606.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
27,169.72
806.76
18,566.34
1,667,254.00
1,667,254.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
1,667,254.00
100,035.24
121,971.00
1,181.00
52,822.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
121,971.00
7,086.00
528.22
336,140.00
336,140.00
1,181.00
52,822.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
336,140.00
40,336.80
7,086.00
528.22
288,120.00
288,120.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
288,120.00
51,861.60
3,609.75
3,609.75
50,000.00
55,000.00
58,000.00
4,331.70
1,263.41
46,542.82
1,767,289.24
129,585.22
384,091.02
339,981.60
13,500.00
22,000.00
2,320.00
810.00
38,630.00
85,172.82
165,000.00
60,500.00
58.00
9,600.00
235,158.00
2,002,447.24
50,000.00
82,500.00
87,000.00
9,600.00
229,100.00
358,685.22
Halaman : 26
60,000.00
79,750.00
8,700.00
6,000.00
154,450.00
538,541.02
90,000.00
148,500.00
31,320.00
6,600.00
276,420.00
616,401.60
1,800.00
3,300.00
348.00
0.0018
Oh
Mandor
60,000.00
JUMLAH
4,441.75
4,441.75
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
5,595.11
108.00
5,556.00
11,151.11
1,800.00
3,300.00
348.00
108.00
5,556.00
12,440.71
5,330.10
1,554.61
6,884.71
12
12.2
6,446.75
6,446.75
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
7,736.10
2,256.36
13,546.50
13,546.50
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
16,255.80
4,741.28
26,795.25
26,795.25
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
32,154.30
9,378.34
53,002.00
53,002.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
63,602.40
18,550.70
19,208.00
2,000.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
19,208.00
50.00
11,295.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
11,295.00
115,248.00
50,000.00
115,248.00
9,992.46
20,997.08
41,532.64
82,153.10
19,258.00
11,295.00
1,800.00
3,300.00
348.00
108.00
5,556.00
15,548.46
2,700.00
4,950.00
522.00
162.00
8,334.00
29,331.08
4,050.00
7,425.00
783.00
246.00
12,504.00
54,036.64
Halaman : 27
4,050.00
7,425.00
783.00
246.00
12,504.00
94,657.10
500.00
5,500.00
580.00
300.00
6,880.00
26,138.00
500.00
5,500.00
580.00
300.00
6,880.00
18,175.00
500.00
0.500
0.010
0.0050
12.3
Oh
Oh
Oh
Tukang kayu
Kepala tukang
Mandor
55,000.00
58,000.00
60,000.00
JUMLAH
72,030.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
115,248.00
27,500.00
580.00
300.00
28,880.00
144,128.00
250.00
27,500.00
290.00
150.00
28,190.00
100,220.00
72,030.00
72,030.00
12.5
12.6
12.7
12.9
11
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
22,690.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
22,690.00
22,690.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
22,690.00
9,892.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
9,892.00
74,911.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
82,402.10
92,198.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
101,417.80
18,934.00
13,446.00
1,037,232.00
50,000.00
55,000.00
58,000.00
60,000.00
20,827.40
268.92
1,867.02
22,690.00
22,690.00
9,892.00
82,402.10
101,417.80
750.00
8,250.00
870.00
45.00
9,915.00
9,915.00
500.00
5,500.00
580.00
30.00
6,610.00
29,300.00
1,000.00
11,000.00
1,160.00
600.00
13,760.00
750.00
8,250.00
870.00
45.00
9,915.00
19,807.00
750.00
8,250.00
870.00
45.00
9,915.00
92,317.10
750.00
8,250.00
870.00
45.00
9,915.00
111,332.80
36,450.00
Halaman : 28
5,000.00
5,500.00
580.00
30.00
JUMLAH
22,963.34
7,203.00
13,446.00
1,037,232.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
7,923.30
268.92
1,867.02
10,059.24
11,110.00
34,073.34
5,000.00
5,500.00
580.00
30.00
11,110.00
21,169.24
seng bjls 28
Seng plat 3'x6' bjls 28
Paku biasa 1/2" - 1"
Papan lanan / sejenisnya
Flincoat/meni besi
Pekerja
Tukang kayu
Kepala tukang
Mandor
37,513.00
13,446.00
1,037,232.00
60,505.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
18,756.50
201.69
9,957.43
15,126.25
37,513.00
13,446.00
1,037,232.00
60,505.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
18,756.50
201.69
19,707.41
18,151.50
44,041.87
56,817.10
7,500.00
22,000.00
1,450.00
75.00
31,025.00
2,000.00
22,000.00
1,450.00
75.00
25,525.00
75,066.87
82,342.10
Halaman : 29
14
14.7
1,924.64
1,539.40
65,500.00
10,145.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
48,116.00
17,518.37
2,751.00
15,217.50
5130.00
1,539.40
65,500.00
10,145.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
61,560.00
17,518.37
2,751.00
15,217.50
1,382.98
1,539.40
65,500.00
10,145.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
69,149.00
14,316.42
1,179.00
15,217.50
1,382.98
1,181.00
52,822.00
9,680.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
69,149.00
10,983.30
950.80
14,520.00
25,866.00
16,327.00
34,334.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
3,879.90
2,775.59
5,836.78
83,602.87
97,046.87
99,861.92
95,603.10
40,362.00
27,317.50
2,964.50
2,551.50
73,195.50
156,798.37
40,362.00
27,317.50
2,964.50
2,551.50
73,195.50
170,242.37
39,060.00
35,122.50
3,811.50
2,551.50
80,545.50
180,407.42
39,060.00
9,756.25
1,058.75
2,551.50
52,426.50
148,029.60
3,500.00
4,125.00
435.00
150.00
8,210.00
20,702.27
12,492.27
14.8
kg
kg
kg
kg
Oh
Oh
Oh
Oh
Cat meni
Plamir
Cat dasar
Cat penutup
Pekerja
Tukang cat
Kepala tukang
Mandor
16,327.00
25,866.00
16,327.00
34,334.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
3,265.40
3,879.90
2,775.59
8,926.84
18,847.73
3,500.00
495.00
348.00
150.00
4,493.00
23,340.73
Halaman : 30
14.14
kg
kg
kg
kg
Oh
Oh
Oh
Oh
Cat meni
Plamir
Cat dasar
Cat penutup
Pekerja
Tukang cat
Kepala tukang
Mandor
16,327.00
25,866.00
16,327.00
34,334.00
50,000.00
55,000.00
58,000.00
60,000.00
JUMLAH
3,265.40
3,879.90
2,775.59
12,016.90
42,075.00
16,327.00
14,406.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
4,207.50
1,632.70
3,745.56
16,327.00
14,406.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
1,959.24
2,593.08
16,327.00
10,000.00
65,100.00
78,050.00
84,700.00
85,050.00
JUMLAH
1,632.70
100.00
21,937.79
3,500.00
5,775.00
232.00
150.00
9,657.00
31,594.79
1,302.00
4,917.15
533.61
212.63
6,965.39
16,551.15
1,822.80
3,278.10
355.74
212.63
5,669.27
10,221.59
1,302.00
15,610.00
1,694.00
850.50
19,456.50
21,189.20
kg
kg
kg
Oh
Oh
Oh
Oh
Plamir
Cat dasar
Cat penutup 2 x
Pekerja
Tukang cat
Kepala tukang
Mandor
14.15 1 M2 Pengecatan tembok lama (1 lapis cat dasar, 2 lapis cat penutup)
0.120 kg Cat dasar
0.1800 kg Cat penutup 2 x
0.028 Oh Pekerja
0.042 Oh Tukang cat
0.0042 Oh Kepala tukang
0.00250 Oh Mandor
9,585.76
4,552.32
1,732.70
76,970.00
m2 plywood
m2 papan
keping papan
m2 plywood
m2 papan
keping papan
keping per kubik
m3 papan
m2 plywood
m2 papan
keping papan
keping per kubik
m3 papan
8.34 m2 plywood
0.80 m2 papan
10.42 keping papan
0.016
62.5 keping per kubik
0.167 m3 papan
m2 plywood
m2 papan
keping papan
keping per kubik
m3 papan
DAFTAR ANALISA
Analisa
1
Volume Sat
Pekerja/Bahan
Harga Satuan
3
6.5.1 Bahan
1.1000
163.0000
0.5200
m3
kg
m3
Batu belah
Semen Portland
Pasir pasang
Rp.
Rp.
Rp.
224,000.00 Rp.
1,539.40 Rp.
65,500.00 Rp.
246,400.00
250,922.20
34,060.00
531,382.20
6.5.2 Tenaga
1.5000
0.6000
0.0600
0.0750
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Rp.
Rp.
Rp.
Rp.
65,100.00
78,050.00
84,700.00
85,050.00
Rp.
Rp.
Rp.
Rp.
97,650.00
46,830.00
5,082.00
6,378.75
155,940.75
JUMLAH 1 + 2 Rp.
687,322.95
Rp.
Rp.
1,404.00
687,322.95
DAFTAR ANALISA
Analisa
Volume Sat
Pekerja/Bahan
Harga Satuan
Ubin keramik 20 x 20 cm
Semen Portland
Pasir pasang
Semen warna
Rp.
Rp.
Rp.
Rp.
3,392.37
1,592.83
100,625.00
15,134.52
SUB JUMLAH 1
6.44.2 Tenaga
0.6200
#N/A Pembantu tukang batu
0.3500 Set
Tukang batu
0.0350 Bh
Kepala tukang batu
0.0300 Bh
Mandor
Rp.
Rp.
Rp.
Rp.
52,800.00
72,600.00
79,200.00
79,200.00
SUB JUMLAH 2
JUMLAH 1 + 2
2838.6E.48a
Rp.
Rp.
Rp.
Rp.
5,960.07
1,592.83
100,625.00
15,134.52
SUB JUMLAH 1
6.48.2 Tenaga
0.6200
#N/A Pembantu tukang batu
0.3500 Set
Tukang batu
Rp.
Rp.
52,800.00
72,600.00
0.0350 Bh
Rp.
79,200.00
0.0300 Bh
Mandor
Rp.
79,200.00
SUB JUMLAH 2
JUMLAH 1 + 2
2838.6E.48b
Rp.
Rp.
Rp.
Rp.
11,947.30
1,539.40
65,500.00
10,145.00
SUB JUMLAH 1
6.49.2 Tenaga
0.6200
#N/A Pembantu tukang batu
0.3500 Set
Tukang batu
0.0350 Bh
Kepala tukang batu
0.0300 Bh
Mandor
Rp.
Rp.
Rp.
Rp.
65,100.00
78,050.00
84,700.00
85,050.00
SUB JUMLAH 2
JUMLAH 1 + 2
2838.6E.68
25.0000
9.3000 Set
0.0180 Bh
1.5000 Set
Ubin keramik 20 x 20 cm
Semen Pc
Pasir pasang
Semen warna
Rp.
Rp.
Rp.
Rp.
3,392.37
1,539.40
65,500.00
10,145.00
SUB JUMLAH 1
6.68.2 Tenaga
0.6000
#N/A Pembantu tukang batu
0.1000 Set
Tukang batu
0.0450 Bh
Kepala tukang batu
0.0300 Bh
Mandor
Rp.
Rp.
Rp.
Rp.
65,100.00
78,050.00
84,700.00
85,050.00
SUB JUMLAH 2
JUMLAH 1 + 2
2838.6E.74
Rp.
Rp.
Rp.
199,411.84
1,539.40
65,500.00
SUB JUMLAH 1
6.74.2 Tenaga
0.6200
#N/A Pembantu tukang batu
0.3500 Set
Tukang batu
0.0350 Bh
Kepala tukang batu
0.0300 Bh
Mandor
Rp.
Rp.
Rp.
Rp.
65,100.00
78,050.00
84,700.00
85,050.00
SUB JUMLAH 2
JUMLAH 1 + 2
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
84,809.28
18,126.43
4,226.25
22,701.78
129,863.74
32,736.00
25,410.00
2,772.00
2,376.00
63,294.00
193,157.74 Rp.
71,520.80
18,126.43
4,226.25
22,701.78
116,575.26
Rp.
Rp.
32,736.00
25,410.00
Rp.
2,772.00
Rp.
2,376.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
193,157.74
63,294.00
179,869.26 Rp.
179,869.26
13,140.27
79,210.60
17,518.37
2,751.00
15,217.50
114,697.47
40,362.00
27,317.50
2,964.50
2,551.50
73,195.50
187,892.97 Rp.
187,892.97
Rp.
Rp.
Rp.
Rp.
Rp.
84,809.28
14,316.42
1,179.00
15,217.50
115,522.20
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
39,060.00
7,805.00
3,811.50
2,551.50
53,228.00
168,750.20 Rp.
168,750.20
209,382.43
18,087.95
2,292.50
229,762.88
40,362.00
27,317.50
2,964.50
2,551.50
73,195.50
302,958.38 Rp.
302,958.38
DAFTAR ANALISA
Analisa
Volume Sat
Pekerja/Bahan
Harga Satuan
Rp
3,015,000.00
SUB JUMLAH 1
6.1.2 Tenaga
6.0000
18.0000
2.0000
0.3000
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Rp
Rp
Rp
Rp
65,100.00
78,050.00
84,700.00
85,050.00
SUB JUMLAH 2
JUMLAH 1 + 2
3434.6A.7a
Rp
3,087,500.00
SUB JUMLAH 1
6.7.2 Tenaga
1.0000
2.5000
0.2500
0.0500
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Rp
Rp
Rp
Rp
65,100.00
78,050.00
84,700.00
85,050.00
SUB JUMLAH 2
JUMLAH 1 + 2
3434.6A.8a
Rp
1,828,224.00
SUB JUMLAH 1
6.8.2 Tenaga
1.0000
2.5000
0.2500
0.0500
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Rp
Rp
Rp
Rp
65,100.00
78,050.00
84,700.00
85,050.00
SUB JUMLAH 2
JUMLAH 1 + 2
3434.6A.9a
Rp
1,828,224.00
SUB JUMLAH 1
6.9.2 Tenaga
0.8000 Org/Hr
Rp
65,100.00
2.0000 Org/Hr
Tukang kayu
Rp
78,050.00
0.2000 Org/Hr
Rp
84,700.00
0.0400 Org/Hr
Mandor
Rp
85,050.00
SUB JUMLAH 2
JUMLAH 1 + 2
3434.6A.9
Rp
3,087,500.00
SUB JUMLAH 1
6.9.2 Tenaga
0.8000
2.0000
0.2000
0.0400
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Rp
Rp
Rp
Rp
65,100.00
78,050.00
84,700.00
85,050.00
SUB JUMLAH 2
JUMLAH 1 + 2
3434.6A.12a
Rp
3,087,500.00
SUB JUMLAH 1
6.12.2 Tenaga
1.0000
3.0000
0.3000
0.3000
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Rp
Rp
Rp
Rp
65,100.00
78,050.00
84,700.00
85,050.00
SUB JUMLAH 2
JUMLAH 1 + 2
3434.6A.13a
Rp
1,828,224.00
SUB JUMLAH 1
6.13.2 Tenaga
1.0000
3.0000
0.3000
0.3000
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Rp
Rp
Rp
Rp
65,100.00
78,050.00
84,700.00
85,050.00
SUB JUMLAH 2
JUMLAH 1 + 2
3434.6A.17a
Rp
Rp
1,828,224.00
23,699.20
SUB JUMLAH 1
6.17.2 Tenaga
0.5000
2.0000
0.2000
0.0250
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Rp
Rp
Rp
Rp
65,100.00
78,050.00
84,700.00
85,050.00
SUB JUMLAH 2
JUMLAH 1 + 2
3434.6A.28
Rp
Rp
Rp
2,147,000.00
22,528.00
17,585.00
SUB JUMLAH 1
6.28.2 Tenaga
4.0000 Org/Hr
Rp
65,100.00
12.0000 Org/Hr
1.2000 Org/Hr
0.2000 Org/Hr
Tukang kayu
Kepala tukang kayu
Mandor
Rp
Rp
Rp
78,050.00
84,700.00
85,050.00
SUB JUMLAH 2
JUMLAH 1 + 2
3434.6A.30c
Rp
Rp
2,147,000.00
17,585.00
SUB JUMLAH 1
6.30.2 Tenaga
1.9400
5.8000
0.5800
0.0970
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Rp
Rp
Rp
Rp
65,100.00
78,050.00
84,700.00
85,050.00
SUB JUMLAH 2
JUMLAH 1 + 2
3434.6A.37c
Rp
Rp
2,147,000.00
17,585.00
SUB JUMLAH 1
6.37.2 Tenaga
0.1000
0.1000
0.0100
0.0050
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Rp
Rp
Rp
Rp
65,100.00
78,050.00
84,700.00
85,050.00
SUB JUMLAH 2
JUMLAH 1 + 2
3434.6A.53d
Rp
Rp
3,087,500.00
28,269.76
SUB JUMLAH 1
6.53.2 Tenaga
0.1000
0.1000
0.0100
0.0500
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Rp
Rp
Rp
Rp
65,100.00
78,050.00
84,700.00
85,050.00
SUB JUMLAH 2
JUMLAH 1 + 2
LISA
Harga Upah & Bahan
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,618,000.00
3,618,000.00
390,600.00
1,404,900.00
169,400.00
25,515.00
1,990,415.00
5,608,415.00 Rp
123,500.00
123,500.00
65,100.00
195,125.00
21,175.00
4,252.50
285,652.50
409,152.50 Rp
73,128.96
Rp
Rp
Rp
Rp
65,100.00
195,125.00
21,175.00
4,252.50
Rp
Rp
Rp
409,152.50
73,128.96
Rp
Rp
5,608,415.00
285,652.50
358,781.46 Rp
63,987.84
63,987.84
Rp
52,080.00
Rp
156,100.00
Rp
16,940.00
358,781.46
Rp
Rp
Rp
3,402.00
228,522.00
292,509.84 Rp
292,509.84
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
108,062.50
108,062.50
52,080.00
156,100.00
16,940.00
3,402.00
228,522.00
336,584.50 Rp
336,584.50
197,600.00
197,600.00
65,100.00
234,150.00
25,410.00
25,515.00
350,175.00
547,775.00 Rp
547,775.00
117,006.34
117,006.34
65,100.00
234,150.00
25,410.00
25,515.00
350,175.00
467,181.34 Rp
467,181.34
109,693.44
3,554.88
113,248.32
32,550.00
156,100.00
16,940.00
2,126.25
207,716.25
320,964.57 Rp
2,361,700.00
337,920.00
14,068.00
2,713,688.00
260,400.00
320,964.57
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
936,600.00
101,640.00
17,010.00
1,315,650.00
4,029,338.00 Rp
4,029,338.00
2,361,700.00
38,687.00
2,400,387.00
126,294.00
452,690.00
49,126.00
8,249.85
636,359.85
3,036,746.85 Rp
3,036,746.85
23,617.00
2,637.75
26,254.75
6,510.00
7,805.00
847.00
425.25
15,587.25
41,842.00 Rp
41,842.00
26,552.50
1,696.19
28,248.69
6,510.00
7,805.00
847.00
4,252.50
19,414.50
47,663.19 Rp
47,663.19
DAFTAR ANALISA
Analisa
Volume Sat
Pekerja/Bahan
Harga Satuan
Rp.
Rp.
Rp.
1,539.40
65,500.00
456,500.00
SUB JUMLAH 1
6.2.2 Tenaga
1.6500
#N/A Pembantu tukang batu
0.2500 Set
Tukang batu
0.0250 Btg
Kepala tukang batu
0.0800 Btg
Mandor
Rp.
Rp.
Rp.
Rp.
65,100.00
78,050.00
78,050.00
85,050.00
SUB JUMLAH 2
JUMLAH 1 + 2
3434.6B.38a
M3
Kg
Papan bekisting
Paku kayu 2" - 6"
#N/A Minyak bekesting
#N/A Besi beton polos
Kg
Kawat beton
Set
Semen Portland
Ttk
Pasir beton
Btg
Koral beton
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
617,500.00
23,699.20
33,856.00
13,978.25
15,180.00
1,592.83
100,625.00
538,200.00
SUB JUMLAH 1
6.38.2 Tenaga
3.9000
0.3500
1.0400
1.0500
0.2450
0.1650
Set
Set
Set
Btg
Btg
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
52,800.00
72,600.00
72,600.00
72,600.00
79,200.00
79,200.00
SUB JUMLAH 2
JUMLAH 1 + 2
3434.6B.39a
M3
Kg
Kg
Papan bekisting
Paku kayu 2" - 6"
Besi beton polos
#N/A Kawat beton
Set
Semen Portland
Ttk
Pasir beton
Btg
Koral beton
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,403,000.00
13,451.67
12,500.00
15,105.00
1,539.40
65,500.00
456,500.00
SUB JUMLAH 1
6.39.2 Tenaga
4.8500
0.3500
1.5600
1.4000
0.3310
0.1700
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
65,100.00
78,050.00
78,050.00
78,050.00
84,700.00
85,050.00
SUB JUMLAH 2
JUMLAH 1 + 2
3434.6B.40a
M3
Kg
Kg
Papan bekisting
Paku kayu 2" - 6"
Besi beton polos
#N/A Kawat beton
Set
Semen Portland
Ttk
Pasir beton
Btg
Koral beton
M3
Dolken kayu 8-10/400 cm
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,403,000.00
13,451.67
13,978.25
15,105.00
1,539.40
65,500.00
456,500.00
14,925.00
SUB JUMLAH 1
6.40.2 Tenaga
7.3000
0.3500
3.3000
2.1000
0.5700
0.2500
Set
Set
Set
Btg
Btg
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
65,100.00
78,050.00
78,050.00
78,050.00
84,700.00
85,050.00
SUB JUMLAH 2
JUMLAH 1 + 2
3434.6B.42a
M3
Kg
M3
Papan bekisting
Paku kayu 2" - 6"
Besi beton polos
#N/A Kawat beton
Set
Semen Portland
Ttk
Pasir beton
Btg
Koral beton
M3
Balok kayu lanan
M3
Dolken kayu 8-10/400 cm
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,403,000.00
13,451.67
13,978.25
15,105.00
1,539.40
65,500.00
456,500.00
2,147.00
14,925.00
SUB JUMLAH 1
6.42.2 Tenaga
5.8000
0.3500
2.8000
1.0500
0.4200
0.1850
Set
Set
Set
Btg
Btg
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
65,100.00
78,050.00
78,050.00
78,050.00
84,700.00
85,050.00
SUB JUMLAH 2
JUMLAH 1 + 2
ALISA
Harga Upah & Bahan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
303,261.80
30,785.00
429,110.00
763,156.80
107,415.00
19,512.50
1,951.25
6,804.00
135,682.75
898,839.55 Rp.
898,839.55
123,500.00
35,548.80
13,542.40
1,397,825.00
22,770.00
514,484.74
52,325.00
419,796.00
2,579,791.94
205,920.00
25,410.00
75,504.00
76,230.00
19,404.00
13,068.00
415,536.00
2,995,327.94 Rp.
378,810.00
26,903.33
1,250,000.00
22,657.50
497,226.20
34,060.00
356,070.00
2,565,727.03
2,995,327.94
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
315,735.00
27,317.50
121,758.00
109,270.00
28,035.70
14,458.50
616,574.70
3,182,301.73 Rp.
3,182,301.73
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
561,200.00
53,806.67
1,397,825.00
22,657.50
497,226.20
34,060.00
356,070.00
298,500.00
3,221,345.37
475,230.00
27,317.50
257,565.00
163,905.00
48,279.00
21,262.50
993,559.00
4,214,904.37 Rp.
4,214,904.37
448,960.00
43,045.33
1,397,825.00
22,657.50
497,226.20
34,060.00
356,070.00
257.64
477,600.00
3,277,701.67
377,580.00
27,317.50
218,540.00
81,952.50
35,574.00
15,734.25
756,698.25
4,034,399.92 Rp.
4,034,399.92
DAFTAR ANALISA
Analisa
Volume Sat
Pekerja/Bahan
Harga Satuan
Rp.
0.2000 Kg
Rp.
114,600.00
38,088.00
SUB JUMLAH 1
6.32.2 Tenaga
0.2000
Rp.
52,800.00
0.1000 Set
Tukang kayu
Rp.
72,600.00
0.0100 Kg
Rp.
79,200.00
0.0010 Kg
Mandor
Rp.
79,200.00
SUB JUMLAH 2
JUMLAH 1 + 2
3436.6.36
Rp.
0.0500 kg
Rp.
30,150.00
38,088.00
SUB JUMLAH 1
6.36.2 Tenaga
0.2500
Rp.
52,800.00
0.1500 Set
Tukang kayu
Rp.
72,600.00
0.0150 Kg
Rp.
79,200.00
0.0130 Kg
Mandor
Rp.
79,200.00
SUB JUMLAH 2
JUMLAH 1 + 2
Rp.
Rp.
Rp.
7,617.60
218,481.60
Rp.
10,560.00
Rp.
7,260.00
Rp.
792.00
Rp.
79.20
Rp.
Rp.
Rp.
Rp.
Rp.
18,691.20
237,172.80 Rp.
1,904.40
35,069.40
13,200.00
Rp.
10,890.00
Rp.
1,188.00
Rp.
1,029.60
Rp.
237,172.80
33,165.00
Rp.
Rp.
0.616
3.4902597403
210,864.00
26,307.60
61,377.00 Rp.
61,377.00
DAFTAR ANALISA
Analisa
Volume Sat
Pekerja/Bahan
Harga Satuan
Rp.
Rp.
12,850.00
16,039.00
SUB JUMLAH 1
6.19.2 Tenaga
0.0500
#N/A Pembantu tukang kayu
0.0500 Set
Tukang kayu
0.0050 lbr
Kepala tukang kayu
0.0030 Set
Mandor
Rp.
Rp.
Rp.
Rp.
65,100.00
65,100.00
84,700.00
85,050.00
SUB JUMLAH 2
JUMLAH 1 + 2
2838.6A.21a
Rp.
Rp.
Rp.
2,147,000.00
16,039.00
48,880.00
SUB JUMLAH 1
6.21.2 Tenaga
0.2700
#N/A Pembantu tukang kayu
0.4000 Set
Tukang kayu
0.0400 lbr
Kepala tukang kayu
0.0135 Set
Mandor
Rp.
Rp.
Rp.
Rp.
65,100.00
65,100.00
84,700.00
85,050.00
SUB JUMLAH 2
JUMLAH 1 + 2
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
14,135.00
160.39
14,295.39
3,255.00
3,255.00
423.50
255.15
7,188.65
21,484.04 Rp.
21,484.04
49,381.00
962.34
18,330.00
68,673.34
17,577.00
26,040.00
3,388.00
1,148.18
48,153.18
116,826.52 Rp.
116,826.52
DAFTAR ANALISA
Analisa
Volume Sat
Pekerja/Bahan
Harga Satuan
1 m2 Pengecatan bidang kayu baru (1 lapis plamir), 1 lapis cat dasar 3 lapis cat penutup
6.9.1 Bahan
0.2000
0.1500
0.1700
0.3500
kg
kg
kg
kg
Cat menie
Plamir
Cat dasar
Cat kilap
Rp.
Rp.
Rp.
Rp.
38,975.00
32,775.00
28,777.60
60,517.60
Rp.
Rp.
Rp.
Rp.
7,795.00
4,916.25
4,892.19
21,181.16
38,784.60
6.9.2 Tenaga
0.0700
#N/A Pembantu tukang cat
0.1050 Set
Tukang cat
0.0040 bh
Kepala tukang cat
0.0025 bh
Mandor
2838.6F.11
Rp.
Rp.
Rp.
Rp.
65,100.00
78,050.00
84,700.00
85,050.00
Rp.
Rp.
Rp.
Rp.
4,557.00
8,195.25
338.80
212.63
13,303.68
JUMLAH 1 + 2 Rp.
52,088.28
Rp.
Rp.
Rp.
29,900.00 Rp.
29,900.00 Rp.
4,232.00 Rp.
4,485.00
11,122.80
8,464.00
24,071.80
6.11.2 Tenaga
0.1000
#N/A Pembantu tukang cat
0.0600 Set
Tukang cat
0.0160 bh
Kepala tukang cat
0.0025 bh
Mandor
2838.6F.12
Rp.
Rp.
Rp.
Rp.
65,100.00
78,050.00
84,700.00
85,050.00
Rp.
Rp.
Rp.
Rp.
6,510.00
4,683.00
1,355.20
212.63
12,760.83
JUMLAH 1 + 2 Rp.
36,832.63
#N/A Residu/Ter
Rp.
28,745.00 Rp.
10,060.75
10,060.75
6.12.2 Tenaga
0.1000
#N/A Pembantu tukang cat
0.0600 Set
Tukang cat
0.0160 bh
Kepala tukang cat
0.0060 bh
Mandor
2838.6F.14
Rp.
Rp.
Rp.
Rp.
65,100.00
78,050.00
84,700.00
85,050.00
Rp.
Rp.
Rp.
Rp.
6,510.00
4,683.00
1,355.20
510.30
13,058.50
JUMLAH 1 + 2 Rp.
23,119.25
1 m2 Pengecatan tembok baru (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup)
6.14.1 Bahan
0.1000
0.1000
#N/A Plamir
#N/A Cat dasar
Rp.
Rp.
45,592.18 Rp.
Rp.
4,559.22
-
0.2600
Cat tembok
Rp.
29,624.00 Rp.
7,702.24
12,261.46
6.14.2 Tenaga
0.0200
#N/A Pembantu tukang cat
0.0630 Set
Tukang cat
0.0063 bh
Kepala tukang cat
0.0025 bh
Mandor
Rp.
Rp.
Rp.
Rp.
65,100.00
78,050.00
84,700.00
85,050.00
Rp.
Rp.
Rp.
Rp.
1,302.00
4,917.15
533.61
212.63
6,965.39
JUMLAH 1 + 2 Rp.
19,226.84
Rp.
52,088.28
Rp.
36,832.63
Rp.
23,119.25
###
###
Rp.
19,226.84
URAIAN
SATUAN
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
Asbes gelombang
Atap multi roof uk. 77 x 100 cm pakai pasir
Atap sakura roof uk. 80 x 77 cm Merpati
Atap surya roof uk. 77 x 80 cm pakai pasir
Atap Tora-tora uk. 80 x 80 cm
Bubungan atap asbes
Bubungan genteng multi roof pakai pasir
Bubungan genteng sakura elang
Bubungan genteng surya roof pakai pasir
Genteng beton
Karpus asbes
Karpus genteng beton
Seng gelombang BJLS 30
Seng plastik gelombang
Seng plat
Seng plat BJLS (lebar 30 cm)
Seng plat BJLS 27
Seng plat BJLS 30
Seng talang 45 cm
Talang PVC 1/2 lingkaran
Talang PVC siku-siku
Talang seng patahan BJLS 27
lbr
lbr
lbr
lbr
lbr
psg
buah
buah
buah
buah
biji
biji
lbr
lbr
lbr
m'
lbr
lbr
m'
btg
btg
m
HARGA DI KECAMATAN
ARUT SELATAN
4
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
34,415
114,600
31,210
77,400
64,504
25,190
30,150
17,750
30,150
20,850
23,330
13,782
42,040
24,680
65,104
12,900
17,240
17,240
19,100
44,340
52,400
22,640
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
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
kg
kg
Btg
Btg
Btg
Btg
Btg
kg
Kg
buah
buah
buah
Bh
Bh
buah
buah
kg
rol
kg
m'
m2
m2
buah
buah
buah
buah
set
set
buah
m
kg
kg
biji
kg
kg
kg
kg
kg
buah
m
buah
Bh
m'
buah
kg
m'
m'
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
15,293
33,705
53,338
87,025
158,325
22,752
37,425
25,025
15,601
10,540
17,050
2,170
52,700
21,700
7,750
3,100
15,105
218,200
83,305
577,325
18,600
15,810
12,813
20,770
43,400
192,200
117,120
78,680
38,233
517,720
22,700
23,372
1,240
13,452
20,892
22,080
21,925
17,585
130,000
26,320
415,300
4,340
182,079
2,195,833
32,550
2,066,667
2,195,833
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
32
33
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
M
M
M
btg
btg
btg
btg
btg
btg
btg
btg
buah
buah
buah
buah
unit
buah
buah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,217,000
1,232,500
969,000
876,000
233,983
413,783
231,240
248,600
200,650
151,050
220,800
394,917
6,200
1,218,000
114,550
34,550
31,450
43,850
23,474
16,077
45,501
76,953
19,670
75,686
128,386
81,886
1,584,000
412,200
545,500
1,491,000
133,200
554,233
376,500
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Alat-alat bantu
Ampelas kw 1
Cat jembatan
Cat kayu dasar
Cat kayu mengkilap avian
Cat marka jalan
Cat menie
Cat merk Glotek
Cat tembok avitex a 25 kg
Cat tembok Danabride a 5 kg
Cat tembok Vinilex a 5 kg
Cat tembok virgo a 20 kg
Dempul kayu
Milamin
Minyak cat
Plamur tembok
Plitur
Residu / teer
Tinner
Blass bit
BAHAN KACA
1
2
3
4
5
6
7
8
9
10
11
Glass block 20 x 20 cm
Kaca bening ukuran 3 mm
Kaca bening ukuran 5 mm
Kaca buram ukuran 3 mm
Kaca buram ukuran 5 mm
Kaca rayben ukuran 3 mm
Kaca rayben ukuran 5 mm
Kaca cermin 5 mm
Kaca cermin 3 mm
Kaca Buram 5 mm
Kaca buram motif 5 mm
set
lbr
kg
kg
kg
kg
kg
kg
Klg
Klg
Klg
Klg
Klg
lbr
ltr
kg
ltr
Ltr
ltr
kg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
93,000
4,133
43,625
20,685
45,485
43,625
38,975
40,525
412,525
96,945
21,305
7,045
70,285
74,625
23,475
32,775
42,075
28,745
35,358
46,725
btg
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
25,670
100,053
122,373
127,333
164,533
111,213
127,333
145,933
124,853
127,333
158,333
BAHAN PASANGAN
1
2
3
4
5
6
7
8
9
10
11
12
13
Batu Alam
Keramik 10 x 20 cm lacopa
Keramik 20 X 20 cm diamond/ putih polos
Keramik 30 x 30 motif
Keramik 30 x 30 putih polos
Keramik 40 x 40
Marmer
Mozaik 30 x 30
Plywood 3 mm
Semen PC ( isi 50 kg / zak )
Semen putih ( isi 40 kg / zak )
Semen warna
Teakwood pintu uk. 122 x 244
1
2
3
4
5
6
7
8
9
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
m2
m2
m2
m2
m2
m2
m2
m2
lbr
zak
kg
Kg
Lbr
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
49,400
72,100
73,960
78,507
61,560
71,687
344,900
70,240
48,880
76,970
97,875
10,145
114,600
rol
rol
rol
rol
buah
buah
buah
titik
titik
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
272,800
186,000
229,400
434,000
105,400
74,400
7,440
-
m3
m3
m3
m3
BATANG
m3
m3
m3
m3
m3
m3
m3
m3
m'
m'
keping
keping
m3
m3
m3
m3
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,147,000
3,325,000
3,015,000
6,200
14,925
4,565,000
4,441,000
4,441,000
4,565,000
4,565,000
6,037,500
4,441,000
1,341,000
12,850
25,250
24,680
17,240
1,403,000
2,519,000
6,037,500
5,391,667
I
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
J
1
2
3
4
5
6
7
8
9
10
11
12
13
BAHAN BATU/PASIR/TANAH
Agregat Kasar
Agregat Halus
Aspal bitumen
Batu belah
Batu gunung/quarry
Batu kali
Batu kerikil sungai ayak tanpa pasir
Batu pecah 0.5 - 1 cm
Batu pecah 10-15/10-12 cm
Batu pecah 1-2 cm
Batu pecah 2-3 cm
Batu pecah 3-5 cm
Batu pecah 5-7 cm
Batu pecah 7-10 cm
Laterit
Pasir ayak untuk beton
Pasir urug/timbunan
Tanah urug biasa
Tanah urug subur
Tanah Bahan Timbunan Pilihan
M3
M3
Drum
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
456,500
456,500
1,612,400
224,000
224,000
224,000
447,200
255,000
447,200
442,550
441,000
436,867
410,000
162,000
65,500
62,400
65,500
74,800
65,500
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,760
949
7,100
13,525
131,800
170,600
230,300
217,900
286,100
1,848
176,800
367,400
1,814
BAHAN CETAKAN
Bataco
Batu bata
Beton kerawang/roster 20 X 20
Beton kerawang/roster 40 X 40
Buis beton diameter 0,2 m
Buis beton diameter 0,6 m
Buis beton diameter 0,9 m
Buis beton diameter 0.8 m
Buis beton diameter 1 m
Paving stone
Pot bunga semen Dia 50 cm
Tiang teras
Bata Semen (10x20)
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
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Meter
Meter
Meter
Meter
Meter
Meter
btg
btg
btg
btg
btg
btg
btg
btg
btg
Meter
Meter
Meter
Buah
Buah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,205,291
339,796
128,438
61,044
25,679
12,572
2,774,139
640,260
320,502
234,260
152,209
1,115,540
308,300
221,500
77,660
48,768
6,311,351
873,269
495,862
367,789
285,131
2,769,446
696,612
387,238
276,364
208,027
13,143,540
3,712,100
2,079,330
1,532,800
860,100
785,700
812,594
201,648
96,210
65,956
33,141
20,412
210,874
128,678
64,998
6,695,255
1,098,067
2,016,417
777,496
676,020
506,058
11,550
266,866
38,830
16,400
10,820
57
58
Buah
Buah
Rp
Rp
8,960
8,960
59
60
61
62
63
64
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
BAHAN TAMAN/BUNGA/POHON
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
Angsana
Arut (tanaman khas Daerah)
Asam Kranji
Belimbiung
Bintaro
Biola Cantik
Bunga Kupu-kupu
Bunga Lampion
Bunga Sapu Tangan
Bungur
Cempaka
Dadap Belang
Damar
Flamboyan Kuning/orange
Galiggem
Jambu Batu
Jambu Boll
Jambu Kancing
Jambu Mawar
Kaliandra
Kedondong
Kemang
Buah
Buah
Buah
Meter
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
53,600
1,240
223,374
8,164
53,530
83,463
92,763
9,304,500
686,302
589,383
638,958
489,018
440,162
317,966
280,574
209,980
182,130
280,350
163,654
160,281
1,526,092
1,570,484
223,571
140,850
27,204
405,020
352,768
2,170,000
1,550,000
1,178,000
558,000
465,000
-
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
515,517
636,785
122,850
132,770
348,530
239,410
535,770
135,250
217,090
122,850
167,490
328,690
244,370
122,850
110,450
236,930
170,545
253,600
257,320
142,000
525,160
138,280
23
24
Kembang Merak
Kenanga
Rp
Rp
132,080
94,880
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
Kersen
Ketapang
Kisabun
Lengkeng
Mangga
Melinjo
Nangka
Pala
Palm ekor tupai tinggi 3 m
Rumput Paitan
Salam
Sawo Kecik
Sawo/cempedak
Tanjung
Yang Liu
ACCESSORIES TAMAN
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
32
33
34
35
36
37
38
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
Biji
Biji
Biji
Biji
Biji
Biji
Biji
Biji
Biji
Biji
Biji
M3
M3
M3
Batang
Buah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
352,800
185,400
134,560
168,040
186,640
465,640
144,480
418,520
443,320
33,004
406,120
394,960
284,600
124,144
168,040
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
148,600
154,800
154,800
173,400
179,600
179,600
185,800
198,200
154,800
161,000
161,000
167,200
167,200
185,800
179,600
204,400
154,800
161,000
161,000
173,400
216,800
229,200
650,800
1,084,800
68,000
80,400
92,800
105,200
123,800
92,800
105,200
111,400
142,400
216,800
260,200
278,800
24,600
179,600
URAIAN
PENDIDIKAN
PENGALAMAN
(TAHUN)
SATUAN
UPAH
KETERANGAN
S2 / S3
Orang/Bulan
5,200,000.00
Ahli
S2 / S3
Orang/Bulan
5,500,000.00
Ahli
S2 / S3
Orang/Bulan
5,800,000.00
Ahli
S2 / S3
Orang/Bulan
6,100,000.00
Ahli Utama
S2 / S3
Orang/Bulan
6,500,000.00
Ahli Utama
S2 / S3
Orang/Bulan
6,930,000.00
Ahli Utama
S2 / S3
Orang/Bulan
7,360,000.00
Ahli Utama
S2 / S3
Orang/Bulan
7,800,000.00
Ahli Kepala
S2 / S3
Orang/Bulan
8,200,000.00
10
11
12
13
14
15
16
17
18
19
20
Ahli Kepala
S2 / S3
10
Orang/Bulan
8,730,000.00
Ahli Kepala
S2 / S3
11
Orang/Bulan
9,260,000.00
Ahli Kepala
S2 / S3
12
Orang/Bulan
9,800,000.00
Ahli Kepala
S2 / S3
13
Orang/Bulan
10,400,000.00
Ahli Kepala
S2 / S3
14
Orang/Bulan
11,300,000.00
Ahli Kepala
S2 / S3
15
Orang/Bulan
12,200,000.00
Ahli Kepala
S2 / S3
16
Orang/Bulan
13,100,000.00
Ahli Kepala
S2 / S3
17
Orang/Bulan
14,300,000.00
Ahli Kepala
S2 / S3
18
Orang/Bulan
15,730,000.00
Ahli Kepala
S2 / S3
19
Orang/Bulan
17,160,000.00
Ahli Kepala
S2 / S3
20
Orang/Bulan
18,600,000.00
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
Ahli Muda
S1
Orang/Bulan
4,400,000.00
Ahli Muda
S1
Orang/Bulan
4,670,000.00
Ahli Muda
S1
Orang/Bulan
4,940,000.00
Ahli Muda
S1
Orang/Bulan
5,200,000.00
Ahli
S1
Orang/Bulan
5,500,000.00
Ahli
S1
Orang/Bulan
6,030,000.00
Ahli
S1
Orang/Bulan
6,560,000.00
Ahli
S1
Orang/Bulan
7,100,000.00
Ahli Utama
S1
Orang/Bulan
7,500,000.00
Ahli Utama
S1
10
Orang/Bulan
8,000,000.00
Ahli Utama
S1
11
Orang/Bulan
8,500,000.00
Ahli Utama
S1
12
Orang/Bulan
9,000,000.00
Ahli Kepala
S1
13
Orang/Bulan
9,500,000.00
Ahli Kepala
S1
14
Orang/Bulan
10,300,000.00
Ahli Kepala
S1
15
Orang/Bulan
10,560,000.00
A
1
2
3
4
5
6
7
8
9
36
37
38
39
40
Ahli Kepala
S1
16
Orang/Bulan
11,100,000.00
Ahli Kepala
S1
17
Orang/Bulan
11,700,000.00
Ahli Kepala
S1
18
Orang/Bulan
12,100,000.00
Ahli Kepala
S1
19
Orang/Bulan
12,500,000.00
Ahli Kepala
S1
20
Orang/Bulan
12,900,000.00
41
42
43
44
45
46
Asisten Muda
S2 / S3
Orang/Bulan
3,200,000.00
Asisten Muda
S2 / S3
Orang/Bulan
3,900,000.00
Asisten Muda
S1
Orang/Bulan
2,800,000.00
Asisten Muda
S1
Orang/Bulan
3,000,000.00
Asisten Muda
S1
Orang/Bulan
3,200,000.00
Asisten Muda
S1
Orang/Bulan
3,400,000.00
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
Teknisi
D3
Orang/Bulan
2,200,000.00
Teknisi
D3
Orang/Bulan
2,375,000.00
Teknisi
D3
Orang/Bulan
2,550,000.00
Teknisi
D3
Orang/Bulan
2,700,000.00
Teknisi
D3
Orang/Bulan
2,883,000.00
Teknisi
D3
Orang/Bulan
3,066,000.00
Teknisi
D3
Orang/Bulan
3,250,000.00
Teknisi
D3
Orang/Bulan
3,600,000.00
Teknisi
D3
Orang/Bulan
4,000,000.00
Teknisi
D3
10
Orang/Bulan
4,400,000.00
Teknisi
D3
11
Orang/Bulan
4,800,000.00
Teknisi
D3
12
Orang/Bulan
5,100,000.00
Teknisi
D3
13
Orang/Bulan
5,400,000.00
Teknisi
D3
14
Orang/Bulan
5,700,000.00
Teknisi
D3
15
Orang/Bulan
6,000,000.00
Teknisi
D3
16
Orang/Bulan
6,500,000.00
Teknisi
D3
17
Orang/Bulan
6,750,000.00
Teknisi
D3
18
Orang/Bulan
7,000,000.00
Teknisi
D3
19
Orang/Bulan
7,250,000.00
Teknisi
D3
20
Orang/Bulan
7,500,000.00
Teknisi
SMK/D1/D2
Orang/Bulan
1,800,000.00
Teknisi
SMK/D1/D2
Orang/Bulan
1,975,000.00
Teknisi
SMK/D1/D2
Orang/Bulan
2,150,000.00
Teknisi
SMK/D1/D2
Orang/Bulan
2,325,000.00
Teknisi
SMK/D1/D2
Orang/Bulan
2,500,000.00
Teknisi
SMK/D1/D2
Orang/Bulan
2,700,000.00
Teknisi
SMK/D1/D2
Orang/Bulan
2,883,000.00
Teknisi
SMK/D1/D2
10
Orang/Bulan
3,066,000.00
Teknisi
SMK/D1/D2
11
Orang/Bulan
3,250,000.00
Teknisi
SMK/D1/D2
12
Orang/Bulan
3,600,000.00
77
78
79
80
81
82
83
84
Teknisi
SMK/D1/D2
13
Orang/Bulan
4,000,000.00
Teknisi
SMK/D1/D2
14
Orang/Bulan
4,400,000.00
Teknisi
SMK/D1/D2
15
Orang/Bulan
4,800,000.00
Teknisi
SMK/D1/D2
16
Orang/Bulan
5,100,000.00
Teknisi
SMK/D1/D2
17
Orang/Bulan
5,200,000.00
Teknisi
SMK/D1/D2
18
Orang/Bulan
5,300,000.00
Teknisi
SMK/D1/D2
19
Orang/Bulan
5,400,000.00
Teknisi
SMK/D1/D2
20
Orang/Bulan
5,500,000.00
85
86
87
88
89
90
91
92
Office Manager
Orang/Bulan
2,000,000.00
Sekretaris Bilingual
Orang/Bulan
1,500,000.00
Sekretaris
Orang/Bulan
750,000.00
Juru Gambar
Orang/Bulan
1,500,000.00
Operator Komputer
Orang/Bulan
750,000.00
Sopir
Orang/Bulan
500,000.00
Pesuruh
Orang/Bulan
400,000.00
Penjaga
Orang/Bulan
400,000.00
B
1
2
3
4
5
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
UPAH PEKERJA
Mandor
Kepala tukang batu
Kepala tukang besi
Kepala tukang kayu
Kepala tukang cat
Tukang batu
Tukang besi
Tukang kayu
Tukang gali tanah
Tukang cat
Tukang listrik
Tukang las
Tukang pancang
Tukang tebas
Tukang anyam
Pembantu tukang batu
Pembantu tukang kayu
Pembantu tukang besi
Pembantu tukang cat
Pembantu sopir / kenek
Penjaga malam
Mekanik
Pembantu mekanik
Operator terlatih
Operator kurang terlatih
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
85,050.00
84,700.00
84,700.00
84,700.00
84,700.00
78,050.00
78,050.00
78,050.00
65,100.00
78,050.00
71,500.00
71,500.00
65,100.00
65,100.00
65,100.00
65,100.00
65,100.00
65,100.00
65,100.00
65,100.00
65,100.00
65,100.00
50,000.00
78,050.00
70,000.00
27
28
29
30
31
32
Pembantu operator
Sopir material / truck
Sopir personil
Buruh tak terlatih
Buruh lapangan agak terlatih
Buruh lapangan terlatih
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
Orang/hari
65,100.00
78,050.00
78,050.00
65,100.00
67,600.00
71,500.00