NO
URAIAN PEKERJAAN
SATUAN
1
2
3
4
5
6
7
8
9
10
11
12
13
14
KELOMPOK I
Analisa Pembersihan lapangan /M2 (SNI 2002)
Analisa Pengukuran dan Pasangan 1 m' Bowplank
Analisa Galian Tanah Biasa dalam 1 meter / M3
Analisa Galian Tanah Biasa dalam 2 meter / M3
Analisa Urugan kembali/M3
Analisa urugan pasir/M3
Analisa urugan sirtu padat untuk peninggian lantai bangunan /M3
1 M Pasang Pondasi Siklop, 60 % Beton Campuran 1 Pc : 2 PB : 3 KR & 40 % Batu Belah
Anlasi Menurunkan Cincin 1 M Pertama 120
Anlasi Menurunkan Cincin 1 M Kedua 120
Anlasi Menurunkan Cincin 1 M Ktiga 120
Anlasi Menurunkan Cincin 1 M Pertama 100
Anlasi Menurunkan Cincin 1 M Kedua 100
Anlasi Menurunkan Cincin 1 M Ktiga 100
M
M'
M
M
M
M
M
M
Unit
Unit
Unit
Unit
Unit
Unit
KELOMPOK II
1 Analisa pas.Pondasi batu kali, 1 Pc ; 4 Ps/M3 (SNI 2008)
2 Analisa Pas. Batu Kosong/ astamping /M3
M
M
KELOMPOK III
1 Analisa pasangan bata merah (5x11x22) tebal 1/2 bata, 1 Pc : 2 Ps/M2
2 Analisa pasangan bata merah (5x11x22) tebal 1/2 bata, 1 Pc : 4 Ps/M2
3 Analisa pasangan dinding terawang(roster)/M2 spesi 1 : 3 (12 x 11 x 24)
M
M
M
KELOMPOK IV
1 Analisa plesteran 1 Pc " 2 Ps, tebal 15 mm/M2
2 Analisa plesteran 1 Pc " 4 Ps, tebal 15 mm/M2
3 Analisa Acian /M2
M
M
M
1
2
3
4
5
KELOMPOK V
Analisa Membuat dan Pasang kusen pintu dan jendela kayu /M3 kayu klas II ( Analisa SNI 2008)
Analisa pasang daun pintu panel /M2 kayu klas II (SNI 2008)
Analisa Pasang pintu/jendela kaca kayu / M2 kayu Klas II (SNI 2008)
Analisa pasang pintu dan jendela jalusi kayu /M2 kayu Klas II (SNI 2008)
Analisa pasang rangka langit-langit (60 x120) cm,kayu kelas II /M2
KELOMPOK VI
Page 1 of 297
M
M
M
M
M
NO
URAIAN PEKERJAAN
SATUAN
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
Page 2 of 297
Kg
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
NO
URAIAN PEKERJAAN
SATUAN
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
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
KELOMPOK VII
1 1 M Memasang Waterproofing Membrance
2 1 M Pelesteran 1 : 3 (tebal 3 cm) Penutup Waterproofing
M
M
KELOMPOK VIII
1 Analisa Memasang Loteng Triplek ukuran ( 120 x 240 ) Tebal 4 mm
2 List langi-langit kayu/M'
M
M'
1
2
3
4
5
6
7
KELOMPOK IX
Analisa memasang kloset jongkok porslen
1 Bh Memasang Zink Kitchen Stainless Steel
Analisa memasang pipa pvc AW diameter 1/2"/M' (SNI 2002)
Analisa memasang pipa pvc aw diameter 3/4"/M' (SNI 2002)
Analisa memasang pipa pvc diameter 2"/M' (SNI 2002)
Analisa memasang pipa pvc aw diameter 2 1/2"/M' 2002)
Analisa memasang pipa pvc aw diameter 3"/M' (SNI 2002)
Page 3 of 297
Unit
Unit
M'
M'
M'
M'
M'
NO
URAIAN PEKERJAAN
SATUAN
M'
Bh
Bh
1
2
3
4
5
6
7
8
9
KELOMPOK X
Analisa pasang kunci tanam antik/Bh
Analisa pasang kunci tanam biasa/Bh
Analisa pasang Garendel Pintu/Bh
Analisa pasang ensel pintu/Bh
Analisa pasang ensel jendela kupu-kupu/Bh
Analisa pasang Garendel Jendela/Bh
Analisa pasang Tangan tangan Jendela/Bh
Analisa pasang kait angin/Bh
Analisa pasang kaca tebal. 5 mm/M2
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
M
1
2
3
4
KELOMPOK XII
Analisa pasang dinding keramik 20 x25 cm/M2
Analisa pasang lantai keramik (20 X 20)/M2
Analisa pasang lantai keramik (40 X 40)/M2 (analisa Kab. P. Pariaman)
Analisa pasang lantai keramik (40 X 40)/M2 antislip (analisa Kab. P. Pariaman)
M
M
M
M
Page 4 of 297
NO
URAIAN PEKERJAAN
SATUAN
1
2
3
4
5
1
2
3
4
5
6
7
8
9
10
KELOMPOK XIII
Analisa pengecatan bidang kayu baru ( 1 lapis plamur, 1 lapis cat dasar, 3 Lapis cat penutup )/M2
Analisa Pekerjaan Mencat Menie 1 x Jalan / 10 M2
Analisa pengecatan bidang dinding baru (1 lapis plamur, 1 Lapis cat Dasar, 2 lapis Cat Penutup) /M2
Analisa pengecatan Triplek baru (1 Lapis cat Dasar, 2 lapis Cat Penutup) /M2
Analisa C.1 ( Satu ) Unit Septick Tank Kap. 50 Orang lengkap peresapan ( Uk. 1.30 x 3.40 x 2.05 M' )
M
M
M
M
Unit
Titik
Titik
Bh
Bh
Bh
Bh
Bh
Unit
Titik
Unit
Padang
Kons
CV. ART
Page 5 of 297
GA SATUAN PEKERJAAN
HARGA SATUAN
Rp.
4
14,850.00
82,533.00
72,875.00
89,100.00
52,250.00
121,550.00
171,325.00
915,871.00
400,125.00
416,350.00
432,795.00
356,125.00
372,350.00
388,795.00
770,627.00
389,103.00
138,081.00
128,662.00
180,912.00
64,931.00
60,090.00
36,443.00
9,237,250.00
711,700.00
523,380.00
677,270.00
144,100.00
KET
Page 6 of 297
HARGA SATUAN
Rp.
4
13,945.00
150,454.00
166,872.00
174,194.00
177,907.00
247,069.00
154,000.00
738,767.00
780,079.00
842,936.00
899,720.00
1,123,351.00
3,304,087.16
3,530,351.48
3,220,645.91
3,810,647.51
5,749,518.56
5,533,350.39
4,767,977.58
Page 7 of 297
KET
5
HARGA SATUAN
Rp.
4
4,768,194.65
5,440,860.52
6,044,652.21
5,132,781.00
6,044,652.21
6,165,656.54
6,755,339.10
4,390,837.94
6,136,396.91
3,903,793.76
7,237,361.96
4,603,874.13
4,889,226.88
4,941,659.04
4,482,158.45
4,899,408.85
5,308,304.69
5,308,304.69
4,352,304.78
5,278,940.14
5,109,527.83
5,499,185.71
4,970,202.48
6,194,329.37
6,931,093.13
185,618.00
110,061.00
47,322.00
17,628.00
762,894.00
502,260.00
17,710.00
18,989.00
31,680.00
51,777.00
77,572.00
Harga Satuan Pekerjaan
KET
Page 8 of 297
HARGA SATUAN
Rp.
4
79,703.00
78,100.00
47,300.00
326,700.00
161,535.00
29,700.00
44,666.00
38,060.00
13,255.00
25,795.00
28,848.00
117,260.00
228,274.00
217,361.00
194,125.00
195,340.00
KET
Page 9 of 297
HARGA SATUAN
Rp.
4
51,494.00
17,050.00
19,880.00
17,680.00
8,633,836.00
199,000.00
227,000.00
625,000.00
275,000.00
50,000.00
35,000.00
45,000.00
1,150,000.00
2,917,500.00
2,215,000.00
Ir. GUNAWAN
Direktur
Page 10 of 297
KET
5
No Nama Struktur
Dia
b=lebar
h=tinggi
Luas
Panjang/m3
Banyak
Pjg Total
Tul utama
(M)
(M)
(M)
(M2)
(M)
(BH)
(M)
( Dia )
Begel
( Dia )
1 Sloof
15X20
0.15
0.20
0.030
33.33
4.00
133.33
12.00
0.89
118.37
8.00
1 Kolom
13x13
0.13
0.13
0.017
59.17
4.00
236.69
12.00
0.89
210.12
8.00
1 ballok
13x20
0.13
0.20
0.026
38.46
4.00
153.85
12.00
0.89
136.58
8.00
1 ballok
13X15
0.13
0.15
0.020
51.28
4.00
205.13
12.00
0.89
182.10
8.00
1 Ring Balok
13x18
0.13
0.18
0.023
42.74
4.00
170.94
12.00
0.89
151.75
8.00
1 Ring Balok
13x20
0.13
0.20
0.026
38.46
4.00
153.85
12.00
0.89
136.58
8.00
1 Ring Balok
13x15
0.13
0.15
0.020
51.28
4.00
205.13
12.00
0.89
182.10
8.00
1 Ring Balok
20x20
0.20
0.20
0.040
25.00
4.00
100.00
12.00
0.89
88.78
8.00
1 Ring Balok
15x30
0.15
0.30
0.045
22.22
4.00
88.89
12.00
0.89
78.91
8.00
0.15
0.20
0.030
33.33
4.00
133.33
12.00
0.89
118.37
8.00
1.00
0.60
0.600
1.67
8.00
13.33
12.00
0.89
11.84
12.00
0.15
0.30
0.045
22.22
4.00
88.89
12.00
0.89
78.91
8.00
0.13
0.13
0.017
59.17
4.00
236.69
12.00
0.89
210.12
8.00
0.20
0.20
0.040
25.00
4.00
100.00
12.00
0.89
88.78
8.00
x 0.25
0.25
0.25
0.063
16.00
4.00
64.00
12.00
0.89
56.82
8.00
RB 15 x20
Pondasi
0.15
0.2
125x110x60
Kolom 15 x 30
0.15
Kolom 13 x 10
0.13
x 0.13
Kolom 20 x 20
0.2
Kolom 25 x 25
0.25
Kolom 20 x 30
0.2
0.3
0.20
0.30
0.060
16.67
4.00
66.67
12.00
0.89
59.18
8.00
Jalan
5.25
0.1
5.25
0.10
0.525
1.90
35.00
66.67
12.00
0.89
59.18
12.00
2 Kolom
15x30
0.15
0.30
0.045
22.22
4.00
88.89
12.00
0.89
8.00
110x60
1.10
0.60
0.660
1.52
6.00
9.09
12.00
0.89
12.00
3 Pondasi Tapak
0.3
0.2
Berat/m
Jrk Rata-Rata
Banyak Begel
Pjg 1 Begel
Kg/M
(M)
(BH)
(BH)
dia 8
Berat Besi
Cetakan
(Kg)
(M2)
(M3)
(M3)
0.39
0.150
224.00
0.54
47.73
166.09
18.33
0.75
0.00
0.00
0.39
0.150
396.00
0.36
56.25
266.37
23.08
1.31
0.00
0.00
0.39
0.150
258.00
0.50
50.90
187.48
20.38
0.86
0.00
0.00
0.39
0.150
343.00
0.40
54.13
236.24
22.05
1.14
0.00
0.00
0.39
0.125
343.00
0.46
62.25
214.01
20.94
0.95
0.00
0.00
0.39
0.125
309.00
0.50
60.96
197.54
20.38
0.86
0.00
0.00
0.39
0.125
412.00
0.40
65.02
247.13
22.05
1.14
0.00
0.00
0.39
0.150
168.00
0.64
42.42
131.20
15.00
0.56
0.00
0.00
0.39
0.150
150.00
0.74
43.80
122.71
16.67
0.50
0.00
0.00
0.39
0.150
224.00
0.54
47.73
166.09
18.33
0.00
0.00
0.00
0.89
0.150
13.00
3.04
35.08
46.92
3.67
0.00
0.00
0.00
-0.16
0.39
0.150
150.00
0.74
43.80
122.71
16.67
0.00
0.00
0.00
0.39
0.150
396.00
0.36
56.25
266.37
23.08
0.00
0.00
0.00
0.39
0.150
168.00
0.64
42.42
131.20
15.00
0.00
0.00
0.00
0.39
0.100
161.00
0.84
53.36
110.18
12.00
0.00
0.00
0.00
0.39
0.100
168.00
0.84
55.68
114.86
13.33
0.00
0.00
0.00
0.89
0.150
14.00
5.27
65.50
124.68
10.38
0.00
0.39
0.150
150.00
0.74
122.71
16.67
0.00
0.00
0.39
0.89
0.150
12.00
3.24
42.59
3.48
0.00
0.37
0.00
KELOMPOK I
1
Pekerja
Rp.
85,000.00 Rp.
8,500.00
0.050
Mandor
Rp.
100,000.00 Rp.
5,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
2
Tukang kayu
Rp.
105,000.00 Rp.
10,500.00
0.010
Kepala Tukang
Rp.
110,000.00 Rp.
1,100.00
0.100
Pekerja
Rp.
85,000.00 Rp.
8,500.00
0.005
Mandor
Rp.
100,000.00 Rp.
500.00
0.007
M3
Papan Bekisting
Rp.
2,850,000.00 Rp.
19,950.00
0.012
M3
Kayu 5/7
Rp.
2,850,000.00 Rp.
34,200.00
0.020
Kg
Paku (2 -5 ")
Rp.
14,000.00 Rp.
280.00
Jumlah
Over Head + Fee10%
Dibulatkan
3
Pekerja
Rp.
85,000.00 Rp.
63,750.00
0.025
Mandor
Rp.
100,000.00 Rp.
2,500.00
Jumlah
Over Head + Fee 10%
Dibulatkan
4
Pekerja
Mandor
Rp.
Rp.
85,000.00 Rp.
100,000.00 Rp.
Jumlah
76,500.00
4,500.00
Pekerja
Rp.
85,000.00 Rp.
42,500.00
0.050
Mandor
Rp.
100,000.00 Rp.
5,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
6
0.300
Pekerja
Rp.
85,000.00 Rp.
25,500.00
0.010
mandor
Rp.
100,000.00 Rp.
1,000.00
1.200
M3
Rp.
70,000.00 Rp.
84,000.00
Pasir urug
Jumlah
Over Head + Fee 10%
Dibulatkan
Pekerja
Rp.
85,000.00 Rp.
21,250.00
0.025
mandor
Rp.
100,000.00 Rp.
2,500.00
1.200
M3
Rp.
110,000.00 Rp.
132,000.00
Sirtu
Jumlah
Over Head + Fee 10%
Dibulatkan
8
Pekerja
Rp.
85,000.00 Rp.
289,000.00
0.170
Mandor
Rp.
100,000.00 Rp.
17,000.00
0.850
Tukang Batu
Rp.
100,000.00 Rp.
85,000.00
0.085
Rp.
110,000.00 Rp.
9,350.00
194.000
Kg
Rp.
1,240.00 Rp.
240,560.00
0.312
M3
Pasir Beton
Rp.
135,000.00 Rp.
42,120.00
0.468
M3
Koral Beton
Rp.
135,000.00 Rp.
63,180.00
0.480
M3
Rp.
180,000.00 Rp.
86,400.00
Jumlah
Over Head + Fee 10%
Dibulatkan
9
Pekerja
Rp.
85,000.00 Rp.
63,750.00
0.025
Mandor
Rp.
100,000.00 Rp.
2,500.00
0.500
Pekerja
Rp.
85,000.00 Rp.
42,500.00
0.050
Mandor
Rp.
100,000.00 Rp.
5,000.00
1.000
Sumuran 120
Rp.
250,000.00
Menurunkan Cincin
250,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Pekerja
Rp.
85,000.00 Rp.
76,500.00
0.045
Mandor
Rp.
100,000.00 Rp.
4,500.00
0.500
Pekerja
Rp.
85,000.00 Rp.
42,500.00
0.050
Mandor
Rp.
100,000.00 Rp.
5,000.00
1.000
Sumuran 120
Rp.
250,000.00
Menurunkan Cincin
250,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Pekerja
Rp.
85,000.00 Rp.
89,250.00
0.067
Mandor
Rp.
100,000.00 Rp.
6,700.00
0.500
Pekerja
Rp.
85,000.00 Rp.
42,500.00
0.050
Mandor
Rp.
100,000.00 Rp.
5,000.00
1.000
Sumuran 120
Rp.
250,000.00
Menurunkan Cincin
250,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Pekerja
Rp.
85,000.00 Rp.
63,750.00
0.025
Mandor
Rp.
100,000.00 Rp.
2,500.00
0.500
Pekerja
Rp.
85,000.00 Rp.
42,500.00
0.050
Mandor
Rp.
100,000.00 Rp.
5,000.00
1.000
Sumuran 120
Rp.
210,000.00
Menurunkan Cincin
210,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Pekerja
Rp.
85,000.00 Rp.
76,500.00
0.045
Mandor
Rp.
100,000.00 Rp.
4,500.00
0.500
Pekerja
Rp.
85,000.00 Rp.
42,500.00
0.050
Mandor
Rp.
100,000.00 Rp.
5,000.00
1.000
Sumuran 120
Rp.
210,000.00
Menurunkan Cincin
210,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Pekerja
Rp.
85,000.00 Rp.
89,250.00
0.067
Mandor
Rp.
100,000.00 Rp.
6,700.00
0.500
Pekerja
Rp.
85,000.00 Rp.
42,500.00
0.050
Mandor
Rp.
100,000.00 Rp.
5,000.00
1.000
Sumuran 120
Rp.
210,000.00
Menurunkan Cincin
210,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
KELOMPOK II
1
Pekerja
Rp.
85,000.00 Rp.
127,500.00
0.750
Tukang batu
Rp.
100,000.00 Rp.
75,000.00
0.075
kepala tukang
Rp.
110,000.00 Rp.
8,250.00
0.075
mandor
Rp.
100,000.00 Rp.
7,500.00
1.200
M3
Rp.
175,000.00 Rp.
210,000.00
163.000
Kg
Semen Pc ( 50 Kg)
Rp.
1,240.00 Rp.
202,120.00
0.520
M3
Pasir Pasang
Rp.
135,000.00 Rp.
70,200.00
Jumlah
Over Head + Fee 10%
Dibulatkan
2
Pekerja
Rp.
85,000.00 Rp.
66,300.00
0.390
Tukang batu
Rp.
100,000.00 Rp.
39,000.00
0.039
kepala tukang
Rp.
110,000.00 Rp.
4,290.00
0.039
mandor
Rp.
100,000.00 Rp.
3,900.00
1.200
M3
Rp.
175,000.00 Rp.
210,000.00
0.432
M3
Pasir Urug
Rp.
70,000.00 Rp.
30,240.00
Jumlah
Over Head + Fee 10%
Dibulatkan
KELOMPOK III
1
Pekerja
Rp.
85,000.00 Rp.
25,500.00
0.100
Tukang batu
Rp.
100,000.00 Rp.
10,000.00
0.010
kepala tukang
Rp.
110,000.00 Rp.
1,100.00
0.015
mandor
Rp.
100,000.00 Rp.
1,500.00
70.000
Bh
Bata merah
Rp.
840.00 Rp.
58,800.00
18.950
Kg
Rp.
1,240.00 Rp.
23,498.00
0.038
M3
Pasir pasang
Rp.
135,000.00 Rp.
5,130.00
Jumlah
Over Head + Fee 10%
Dibulatkan
2
Pekerja
Rp.
85,000.00 Rp.
25,500.00
0.100
Tukang batu
Rp.
100,000.00 Rp.
10,000.00
0.010
kepala tukang
Rp.
110,000.00 Rp.
1,100.00
0.015
mandor
Rp.
100,000.00 Rp.
1,500.00
70.000
Bh
Bata merah
Rp.
840.00 Rp.
58,800.00
11.500
Kg
Rp.
1,240.00 Rp.
14,260.00
0.043
M3
Pasir pasang
Rp.
135,000.00 Rp.
5,805.00
Jumlah
Over Head + Fee 10%
Dibulatkan
3
Pekerja
Tukang batu
Rp.
Rp.
85,000.00 Rp.
100,000.00 Rp.
25,500.00
10,000.00
0.010
kepala tukang
Rp.
110,000.00 Rp.
1,100.00
0.015
mandor
Rp.
100,000.00 Rp.
1,500.00
30.000
Bh
Bata Rooster
Rp.
3,600.00 Rp.
108,000.00
11.000
Kg
Rp.
1,240.00 Rp.
13,640.00
0.035
M3
Pasir Pasag
Rp.
135,000.00 Rp.
4,725.00
Jumlah
Over Head + Fee 10%
Dibulatkan
KELOMPOK IV
1
Pekerja
Rp.
85,000.00 Rp.
25,500.00
0.150
Tukang batu
Rp.
100,000.00 Rp.
15,000.00
0.015
kepala tukang
Rp.
110,000.00 Rp.
1,650.00
0.015
mandor
Rp.
100,000.00 Rp.
1,500.00
10.224
Kg
Rp.
1,240.00 Rp.
12,677.76
0.020
M3
Pasir pasang
Rp.
135,000.00 Rp.
2,700.00
Jumlah
Over Head + Fee 10%
Dibulatkan
2
Pekerja
Rp.
85,000.00 Rp.
25,500.00
0.150
Tukang batu
Rp.
100,000.00 Rp.
15,000.00
0.015
kepala tukang
Rp.
110,000.00 Rp.
1,650.00
0.015
mandor
Rp.
100,000.00 Rp.
1,500.00
6.240
Kg
Rp.
1,240.00 Rp.
7,737.60
0.024
M3
Pasir pasang
Rp.
135,000.00 Rp.
3,240.00
Jumlah
Over Head + Fee 10%
Dibulatkan
3
Pekerja
Rp.
85,000.00 Rp.
17,000.00
0.100
Tukang batu
Rp.
100,000.00 Rp.
10,000.00
0.010
kepala tukang
Rp.
110,000.00 Rp.
1,100.00
0.010
mandor
Rp.
100,000.00 Rp.
1,000.00
3.250
Kg
Rp.
1,240.00 Rp.
4,030.00
Jumlah
Over Head + Fee 10%
Dibulatkan
KELOMPOK V
1
Analisa Membuat dan Pasang kusen pintu dan jendela kayu /M3 kayu klas II ( Analisa SNI 2008)
6.000
Pekerja
Rp.
85,000.00 Rp.
510,000.00
Tukang kayu
Rp.
105,000.00 Rp.
1,890,000.00
2.000
kepala tukang
Rp.
110,000.00 Rp.
220,000.00
0.300
mandor
Rp.
100,000.00 Rp.
30,000.00
1.200
M3
Kayu, balok
Rp.
4,750,000.00 Rp.
5,700,000.00
1.250
Kg
Paku 10 cm
Rp.
14,000.00 Rp.
17,500.00
1.000
kg
Lem Kayu
Rp.
30,000.00 Rp.
30,000.00
18.000
Jumlah
Over Head + Fee 10%
Dibulatkan
2
Analisa pasang daun pintu panel /M2 kayu klas II (SNI 2008)
1.000
Pekerja
Rp.
85,000.00 Rp.
85,000.00
3.000
Tukang kayu
Rp.
105,000.00 Rp.
315,000.00
0.300
kepala tukang
Rp.
110,000.00 Rp.
33,000.00
0.050
mandor
Rp.
100,000.00 Rp.
5,000.00
0.040
M3
Kayu , papan
Rp.
4,850,000.00 Rp.
194,000.00
0.500
ltr
Lem Kayu
Rp.
30,000.00 Rp.
15,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
3
Pekerja
Mandor
Tukang Kayu
Rp.
Rp.
Rp.
85,000.00 Rp.
100,000.00 Rp.
105,000.00 Rp.
68,000.00
4,000.00
252,000.00
0.240
Kepala Tukang
Rp.
110,000.00 Rp.
26,400.00
0.024
M3
Rp.
4,850,000.00 Rp.
116,400.00
Kayu Papan
0.300
kg
Lem Kayu
Rp.
30,000.00 Rp.
9,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
4
Analisa pasang pintu dan jendela jalusi kayu /M2 kayu Klas II (SNI 2008)
0.670
Pekerja
Rp.
85,000.00 Rp.
56,950.00
2.000
Tukang kayu
Rp.
105,000.00 Rp.
210,000.00
0.200
Kepala Tukang
Rp.
110,000.00 Rp.
22,000.00
0.335
Mandor
Rp.
100,000.00 Rp.
33,500.00
0.060
M3
0.150
Kg
Rp.
4,850,000.00 Rp.
291,000.00
Rp.
15,000.00 Rp.
2,250.00
Jumlah
Over Head + Fee 10%
Dibulatkan
5
Pekerja
Rp.
85,000.00 Rp.
12,750.00
0.300
Tukang kayu
Rp.
105,000.00 Rp.
31,500.00
0.030
kepala tukang
Rp.
110,000.00 Rp.
3,300.00
0.075
mandor
Rp.
100,000.00 Rp.
7,500.00
0.0154
M3
Rp.
4,750,000.00 Rp.
73,150.00
0.200
Kg
Rp.
14,000.00 Rp.
2,800.00
Jumlah
Over Head + Fee 10%
Dibulatkan
KELOMPOK VI
1
Pekerja
Rp.
85,000.00 Rp.
595.00
0.007
Tukang besi
Rp.
100,000.00 Rp.
700.00
0.001
kepala tukang
Rp.
110,000.00 Rp.
77.00
0.000
mandor
Rp.
100,000.00 Rp.
40.00
1.050
Kg
Besi beton
Rp.
10,500.00 Rp.
11,025.00
0.015
Kg
Kawat beton
Rp.
16,000.00 Rp.
240.00
Jumlah
Over Head + Fee 10%
Dibulatkan
2
Pekerja
Rp.
85,000.00 Rp.
44,200.00
0.260
Tukang kayu
Rp.
105,000.00 Rp.
27,300.00
0.026
kepala tukang
Rp.
110,000.00 Rp.
2,860.00
0.026
mandor
Rp.
100,000.00 Rp.
2,600.00
0.040
M3
Kayu terentang
Rp.
2,850,000.00 Rp.
114,000.00
0.300
Kg
Rp.
14,000.00 Rp.
4,200.00
0.100
Lt
Minyak bekisting
Rp.
14,333.00 Rp.
1,433.30
Bahan 2 x pemakaian
0.50 x
119,633.30
Jumlah
Over Head + Fee 10%
Dibulatkan
3
Pekerja
Rp.
105,000.00 Rp.
54,600.00
0.260
Tukang kayu
Rp.
105,000.00 Rp.
27,300.00
0.026
kepala tukang
Rp.
110,000.00 Rp.
2,860.00
0.026
mandor
Rp.
0.00 Rp.
0.00
0.045
M3
Kayu terentang
Rp.
2,850,000.00 Rp.
128,250.00
0.300
Kg
Rp.
14,000.00 Rp.
4,200.00
0.100
Lt
Minyak bekisting
Rp.
14,333.00 Rp.
Bahan 2 x pemakaian
0.50 x
1,433.30
133,883.30
Jumlah
Over Head + Fee 10%
Dibulatkan
Pekerja
Rp.
85,000.00 Rp.
56,100.00
0.330
Tukang kayu
Rp.
105,000.00 Rp.
34,650.00
0.033
kepala tukang
Rp.
110,000.00 Rp.
3,630.00
0.033
mandor
Rp.
100,000.00 Rp.
3,300.00
0.040
M3
Kayu terentang
Rp.
2,850,000.00 Rp.
114,000.00
0.400
Kg
Rp.
14,000.00 Rp.
5,600.00
0.200
Ltr
Minyak bekisting
Rp.
14,333.00 Rp.
2,866.60
0.015
M3
Rp.
5,250,000.00 Rp.
78,750.00
0.350
Kg
Plywood tebal 9 mm
Rp.
130,000.00 Rp.
45,500.00
2.000
Btg
Dolken kayu
Rp.
35,000.00 Rp.
Bahan 2 x pemakaian
0.50 x
Jumlah
70,000.00
316,716.60
Pekerja
Rp.
85,000.00 Rp.
56,100.00
0.330
Tukang kayu
Rp.
105,000.00 Rp.
34,650.00
0.033
kepala tukang
Rp.
110,000.00 Rp.
3,630.00
0.033
mandor
Rp.
100,000.00 Rp.
3,300.00
0.040
M3
Kayu terentang
Rp.
2,850,000.00 Rp.
114,000.00
0.400
Kg
Rp.
14,000.00 Rp.
5,600.00
0.200
Ltr
Minyak bekisting
Rp.
14,333.00 Rp.
2,866.60
0.018
M3
Balok kayu
Rp.
4,750,000.00 Rp.
85,500.00
0.350
Kg
Tripleks tebal 9 mm
Rp.
130,000.00 Rp.
45,500.00
2.000
Btg
Dolken kayu
Rp.
35,000.00 Rp.
Bahan 2 x pemakaian
0.50 x
70,000.00
323,466.60
Jumlah
Over Head + Fee 10%
Dibulatkan
6
Pekerja
Rp.
85,000.00 Rp.
56,100.00
0.330
Tukang kayu
Rp.
105,000.00 Rp.
34,650.00
0.033
kepala tukang
Rp.
110,000.00 Rp.
3,630.00
0.033
mandor
Rp.
100,000.00 Rp.
3,300.00
0.040
M3
Kayu terentang
Rp.
2,850,000.00 Rp.
114,000.00
0.400
Kg
Rp.
14,000.00 Rp.
5,600.00
0.200
Ltr
Minyak bekisting
Rp.
14,333.00 Rp.
2,866.60
0.015
M3
Balok kayu
Rp.
4,750,000.00 Rp.
71,250.00
0.350
Kg
Plywood tebal 9 mm
Rp.
130,000.00 Rp.
45,500.00
6.000
Btg
Dolken kayu
Rp.
35,000.00 Rp.
210,000.00
Bahan 2 x pemakaian
0.50 x
449,216.60
Jumlah
Over Head + Fee 10%
Dibulatkan
7
0.660
Pekerja
Rp.
85,000.00 Rp.
56,100.00
0.330
Tukang kayu
Rp.
105,000.00 Rp.
34,650.00
0.033
kepala tukang
Rp.
110,000.00 Rp.
3,630.00
0.033
mandor
Rp.
100,000.00 Rp.
3,300.00
0.030
M3
Kayu terentang
Rp.
2,850,000.00 Rp.
85,500.00
0.400
Kg
Rp.
14,000.00 Rp.
5,600.00
0.150
Ltr
Minyak bekisting
Rp.
14,333.00 Rp.
2,149.95
0.015
M3
Balok kayu
Rp.
4,750,000.00 Rp.
71,250.00
0.350
Kg
Tripleks tebal 9 mm
Rp.
130,000.00 Rp.
45,500.00
2.000
Btg
Dolken kayu
Rp.
35,000.00 Rp.
70,000.00
Bahan 2 x pemakaian
0.50 x
279,999.95
Jumlah
Over Head + Fee 10%
Dibulatkan
8
Analisa beton mutu f'c = 7,4 Mpa (K 100) slump (12 2) cm, w/c = 0.87 /M3
1.600
Pekerja
Rp.
85,000.00 Rp.
136,000.00
0.275
Tukang batu
Rp.
105,000.00 Rp.
28,875.00
0.028
kepala tukang
Rp.
110,000.00 Rp.
3,080.00
0.083
mandor
Rp.
100,000.00 Rp.
8,300.00
247.000
Kg
Semen Pc ( 50 Kg)
Rp.
1,240.00 Rp.
306,280.00
869.000
Kg
Pasir beton
Rp.
96.43 Rp.
83,796.43
999.000
Kg
Koral beton
Rp.
100.00 Rp.
99,900.00
215.000
Ltr
Air
Rp.
25.00 Rp.
5,375.00
Jumlah
Over Head + Fee 10%
Dibulatkan
9
Analisa beton mutu f'c = 9,8 Mpa (K 125) slump (12 2) cm, w/c = 0.78 /M3
1.650
Pekerja
Rp.
85,000.00 Rp.
140,250.00
0.275
Tukang batu
Rp.
105,000.00 Rp.
28,875.00
0.028
kepala tukang
Rp.
110,000.00 Rp.
3,080.00
0.083
mandor
Rp.
100,000.00 Rp.
8,300.00
276.000
Kg
Semen Pc ( 50 Kg)
Rp.
1,240.00 Rp.
342,240.00
828.000
Kg
Pasir beton
Rp.
96.43 Rp.
79,842.86
1,012.000
Kg
Koral beton
Rp.
100.00 Rp.
101,200.00
215.000
Ltr
Air
Rp.
25.00 Rp.
5,375.00
Jumlah
Over Head + Fee 10%
Dibulatkan
10 Analisa beton mutu f'c = 14,5 Mpa (K 175) slump (12 2) cm, w/c = 0.66 /M3
1.650
Pekerja
Rp.
85,000.00 Rp.
140,250.00
0.275
Tukang batu
Rp.
105,000.00 Rp.
28,875.00
0.028
kepala tukang
Rp.
110,000.00 Rp.
3,080.00
0.083
mandor
Rp.
100,000.00 Rp.
8,300.00
326.000
Kg
Semen Pc ( 50 Kg)
Rp.
1,240.00 Rp.
404,240.00
760.000
Kg
Pasir beton
Rp.
96.43 Rp.
73,285.71
1,029.000
Kg
Koral beton
Rp.
100.00 Rp.
102,900.00
215.000
Ltr
Air
Rp.
25.00 Rp.
5,375.00
Jumlah
Over Head + Fee 10%
Dibulatkan
11 Analisa beton mutu f'c = 19,3 Mpa (K 225) slump (12 2) cm, w/c = 0.58 /M3
1.650
Pekerja
Rp.
85,000.00 Rp.
140,250.00
0.275
Tukang batu
Rp.
105,000.00 Rp.
28,875.00
0.028
kepala tukang
Rp.
110,000.00 Rp.
3,080.00
0.083
mandor
Rp.
100,000.00 Rp.
8,300.00
371.000
Kg
Semen Pc ( 50 Kg)
Rp.
1,240.00 Rp.
460,040.00
698.000
Kg
Pasir beton
Rp.
96.43 Rp.
67,307.14
1,047.000
Kg
Koral beton
Rp.
100.00 Rp.
104,700.00
215.000
Ltr
Air
Rp.
25.00 Rp.
5,375.00
Jumlah
Over Head + Fee 10%
Dibulatkan
12 Analisa beton mutu f'c = 21,7 Mpa (K 250) slump (12 2) cm, w/c = 0.56 /M3
1.650
Pekerja
Rp.
85,000.00 Rp.
140,250.00
0.275
Tukang batu
Rp.
105,000.00 Rp.
28,875.00
0.028
kepala tukang
Rp.
110,000.00 Rp.
3,080.00
0.083
mandor
Rp.
100,000.00 Rp.
8,300.00
384.000
Kg
Semen Pc ( 50 Kg)
Rp.
1,240.00 Rp.
476,160.00
692.000
Kg
Pasir beton
Rp.
96.43 Rp.
66,728.57
1,039.000
Kg
Split
Rp.
281.48 Rp.
292,459.26
215.000
Ltr
Air
Rp.
25.00 Rp.
5,375.00
Jumlah
Over Head + Fee 10%
Dibulatkan
13 Analisa Cor Beton Leher Sumuran P1
M
1.000
Beton K-250
156.381
Kg
Besi Beton
Rp.
Rp.
1,123,351.00 Rp.
13,945.00 Rp.
1,123,351.00
2,180,736.16
Rp.
Rp.
1,123,351.00 Rp.
13,945.00 Rp.
1,123,351.00
2,407,000.48
Rp.
Rp.
Rp.
150,454.00 Rp.
1,123,351.00 Rp.
13,945.00 Rp.
501,513.33
1,123,351.00
1,595,781.58
Rp.
Rp.
Rp.
150,454.00 Rp.
1,123,351.00 Rp.
13,945.00 Rp.
601,816.00
1,123,351.00
2,085,480.51
Bekisting Sloof
Beton K-250
Besi Beton
Rp.
Rp.
Rp.
166,872.00 Rp.
1,123,351.00 Rp.
13,945.00 Rp.
1,112,480.00
1,123,351.00
3,513,687.56
Bekisting Sloof
Beton K-250
Besi Beton
Rp.
Rp.
Rp.
166,872.00 Rp.
1,123,351.00 Rp.
13,945.00 Rp.
1,112,480.00
1,123,351.00
3,297,519.39
Bekisting Sloof
Beton K-250
Besi Beton
Rp.
Rp.
Rp.
166,872.00 Rp.
1,123,351.00 Rp.
13,945.00 Rp.
1,112,480.00
1,123,351.00
2,532,146.58
Bekisting Sloof
Beton K-250
Besi Beton
Rp.
Rp.
Rp.
166,872.00 Rp.
1,123,351.00 Rp.
13,945.00 Rp.
1,334,976.00
1,123,351.00
2,309,867.65
Rp.
Rp.
Rp.
166,872.00 Rp.
899,720.00 Rp.
13,945.00 Rp.
2,224,960.00
899,720.00
2,316,180.52
Rp.
Rp.
Rp.
174,194.00 Rp.
899,720.00 Rp.
13,945.00 Rp.
2,032,263.33
899,720.00
3,112,668.87
Rp.
Rp.
Rp.
174,194.00 Rp.
899,720.00 Rp.
13,945.00 Rp.
1,887,101.67
899,720.00
2,345,959.33
Rp.
Rp.
Rp.
174,194.00 Rp.
899,720.00 Rp.
13,945.00 Rp.
2,032,263.33
899,720.00
3,112,668.87
Rp.
Rp.
Rp.
174,194.00 Rp.
899,720.00 Rp.
13,945.00 Rp.
2,322,586.67
899,720.00
2,943,349.87
Rp.
Rp.
Rp.
174,194.00 Rp.
899,720.00 Rp.
13,945.00 Rp.
3,483,880.00
899,720.00
2,371,739.10
t-12 cm
M
Bekisting Lantai
M
Beton K-250
Kg
Besi Beton
Rp.
Rp.
Rp.
247,069.00 Rp.
899,720.00 Rp.
13,945.00 Rp.
2,058,908.33
899,720.00
1,432,209.60
t-8 cm
M
Bekisting Lantai
M
Beton K-250
Kg
Besi Beton
Rp.
Rp.
Rp.
247,069.00 Rp.
899,720.00 Rp.
13,945.00 Rp.
3,088,362.50
899,720.00
2,148,314.41
Rp.
Rp.
Rp.
13,945.00 Rp.
2,172,050.19
154,000.00 Rp.
832,023.58
899,720.00 Rp.
899,720.00
Jumlah
Dibulatkan
29 Pekerjaan Tangga
155.758
Kg
5.403
M
1.000
M
Bekisting Sloof
Beton K-250
Besi Beton
Pembesian
Bekisting
Beton K-250
15.385
1.000
266.369
M
M
Kg
Bekisting Kolom
Beton K-175
Besi Beton
Rp.
Rp.
Rp.
174,194.00 Rp.
842,936.00 Rp.
13,945.00 Rp.
2,679,907.69
842,936.00
3,714,518.27
Rp.
Rp.
Rp.
177,907.00 Rp.
899,720.00 Rp.
13,945.00 Rp.
1,482,558.33
899,720.00
2,221,595.80
Rp.
Rp.
Rp.
177,907.00 Rp.
899,720.00 Rp.
13,945.00 Rp.
1,541,860.67
899,720.00
2,447,646.21
Rp.
Rp.
Rp.
177,907.00 Rp.
899,720.00 Rp.
13,945.00 Rp.
1,630,814.17
899,720.00
2,411,124.87
Rp.
Rp.
Rp.
177,907.00 Rp.
899,720.00 Rp.
13,945.00 Rp.
1,630,814.17
899,720.00
1,951,624.29
Rp.
Rp.
Rp.
177,907.00 Rp.
899,720.00 Rp.
13,945.00 Rp.
1,630,814.17
899,720.00
2,368,874.69
Rp.
Rp.
Rp.
177,907.00 Rp.
899,720.00 Rp.
13,945.00 Rp.
1,630,814.17
899,720.00
2,777,770.53
Rp.
Rp.
Rp.
177,907.00 Rp.
899,720.00 Rp.
13,945.00 Rp.
1,630,814.17
899,720.00
2,777,770.53
Rp.
Rp.
Rp.
177,907.00 Rp.
899,720.00 Rp.
13,945.00 Rp.
1,630,814.17
899,720.00
1,821,770.62
Rp.
Rp.
Rp.
177,907.00 Rp.
899,720.00 Rp.
13,945.00 Rp.
2,287,375.71
899,720.00
2,091,844.43
Rp.
Rp.
Rp.
177,907.00 Rp.
899,720.00 Rp.
13,945.00 Rp.
2,490,698.00
899,720.00
1,719,109.83
Rp.
177,907.00 Rp.
2,372,093.33
1.000
159.726
M
Kg
Beton K-250
Besi Beton
(20/25)
M
Bekisting Balok
M
Beton K-250
Kg
Besi Beton
Rp.
Rp.
899,720.00 Rp.
13,945.00 Rp.
899,720.00
2,227,372.38
Rp.
Rp.
Rp.
177,907.00 Rp.
899,720.00 Rp.
13,945.00 Rp.
2,490,698.00
899,720.00
1,579,784.48
Bekisting Balok
Beton K-175
Besi Beton
Rp.
Rp.
Rp.
177,907.00 Rp.
842,936.00 Rp.
13,945.00 Rp.
2,737,030.77
842,936.00
2,614,362.60
Bekisting Balok
Beton K-250
Besi Beton
Rp.
Rp.
Rp.
177,907.00 Rp.
899,720.00 Rp.
13,945.00 Rp.
2,737,030.77
899,720.00
3,294,342.36
KELOMPOK VII
1
Waterproofing Membrance
Rp.
80,000.00 Rp.
84,000.00
0.014
Pasir Pasang
Rp.
135,000.00 Rp.
1,890.00
7.140
Kg
Semen Pc
Rp.
1,240.00 Rp.
8,853.60
0.150
Tukang Batu
Rp.
100,000.00 Rp.
15,000.00
0.150
Tukang Waterproofing
100,000.00 Rp.
15,000.00
0.150
Kepala Tukang
110,000.00 Rp.
16,500.00
0.300
Pekerja
85,000.00 Rp.
25,500.00
0.020
Mandor
100,000.00 Rp.
2,000.00
Rp.
Jumlah
Over Head + Fee 10%
Dibulatkan
2
Pekerja
Tukang Batu
kepala tukang Batu
Rp.
Rp.
Rp.
85,000.00 Rp.
100,000.00 Rp.
110,000.00 Rp.
34,000.00
30,000.00
3,300.00
0.020
mandor
Rp.
100,000.00 Rp.
2,000.00
20.448
Kg
Semen PC
Rp.
1,240.00 Rp.
25,355.52
0.040
Pasir Pasang
Rp.
135,000.00 Rp.
5,400.00
Jumlah
Over Head + Fee 10%
Dibulatkan
KELOMPOK VIII
1
Pekerja
Rp.
85,000.00 Rp.
8,500.00
0.100
Tukang Kayu
Rp.
100,000.00 Rp.
10,000.00
0.010
Kepala Tukang
Rp.
110,000.00 Rp.
1,100.00
0.005
Mandor
Rp.
100,000.00 Rp.
500.00
0.030
Kg
Paku 2"-5"
Rp.
14,000.00 Rp.
420.00
0.375
Lbr
Triplek tebal 4 mm
Rp.
60,000.00 Rp.
22,500.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Pekerja
Rp.
85,000.00 Rp.
4,250.00
0.050
Tukang kayu
Rp.
100,000.00 Rp.
5,000.00
0.005
Kepala tukang
Rp.
110,000.00 Rp.
550.00
0.003
Mandor
Rp.
100,000.00 Rp.
300.00
1.050
M'
Rp.
5,500.00 Rp.
5,775.00
0.010
Kg
Paku
Rp.
15,000.00 Rp.
150.00
Jumlah
Over Head + Fee 10%
Dibulatkan
KELOMPOK IX
1
Pekerja
Rp.
85,000.00 Rp.
85,000.00
1.500
Tukang batu
Rp.
100,000.00 Rp.
150,000.00
1.500
Kepala tukang
Rp.
110,000.00 Rp.
165,000.00
0.160
Mandor
Rp.
100,000.00 Rp.
16,000.00
1.000
Bh
Kloset jongkok
Rp.
268,750.00 Rp.
268,750.00
6.000
Kg
Semen Portland
Rp.
1,240.00 Rp.
7,440.00
0.010
M3
Pasir Pasang
Rp.
135,000.00 Rp.
1,350.00
Jumlah
Over Head + Fee 10%
Dibulatkan
2
Pekerja
Rp.
85,000.00 Rp.
4,250.00
0.500
Tukang batu
Rp.
100,000.00 Rp.
50,000.00
0.050
Kepala tukang
Rp.
110,000.00 Rp.
5,500.00
0.003
Mandor
Rp.
100,000.00 Rp.
300.00
1.000
Bh
Rp.
350,000.00 Rp.
350,000.00
1.000
set
Rp.
15,000.00 Rp.
15,000.00
20.000
Kg
Semen Portland
Rp.
1,240.00 Rp.
24,800.00
0.050
M3
Pasir Pasang
Rp.
135,000.00 Rp.
6,750.00
Jumlah
Over Head + Fee 10%
Dibulatkan
3
Pekerja
Rp.
85,000.00 Rp.
3,060.00
0.060
Tukang batu
Rp.
100,000.00 Rp.
6,000.00
0.006
Kepala tukang
Rp.
110,000.00 Rp.
660.00
0.002
Mandor
Rp.
100,000.00 Rp.
180.00
1.200
M'
Pipa 1/2"
Rp.
4,000.00 Rp.
4,800.00
35.000
Perlengkapan
Rp.
1,400.00 Rp.
1,400.00
Jumlah
Over Head + Fee 10%
Dibulatkan
4
Pekerja
Rp.
85,000.00 Rp.
3,060.00
0.060
Tukang batu
Rp.
100,000.00 Rp.
6,000.00
0.006
Kepala tukang
Rp.
110,000.00 Rp.
660.00
0.002
Mandor
Rp.
100,000.00 Rp.
180.00
1.200
M'
Pipa 3/4"
Rp.
4,750.00 Rp.
5,700.00
35.000
Perlengkapan
Rp.
1,662.50 Rp.
1,662.50
Jumlah
Over Head + Fee 10%
Dibulatkan
Pekerja
Rp.
85,000.00 Rp.
4,590.00
0.090
Tukang batu
Rp.
100,000.00 Rp.
9,000.00
0.009
Kepala tukang
Rp.
110,000.00 Rp.
990.00
0.003
Mandor
Rp.
100,000.00 Rp.
270.00
1.200
M'
Pipa 2"
Rp.
9,000.00 Rp.
10,800.00
35.000
Perlengkapan
Rp.
3,150.00 Rp.
3,150.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Pekerja
Rp.
85,000.00 Rp.
6,885.00
0.135
Tukang batu
Rp.
100,000.00 Rp.
13,500.00
0.0135
Kepala tukang
Rp.
110,000.00 Rp.
1,485.00
0.004
Mandor
Rp.
100,000.00 Rp.
400.00
1.200
M'
Pipa 2.1/2"
Rp.
16,000.00 Rp.
19,200.00
35.000
Perlengkapan
Rp.
5,600.00 Rp.
5,600.00
Jumlah
Over Head + Fee 10%
Dibulatkan
7
Pekerja
Rp.
85,000.00 Rp.
6,885.00
0.135
Tukang batu
Rp.
100,000.00 Rp.
13,500.00
0.135
Kepala tukang
Rp.
110,000.00 Rp.
14,850.00
0.004
Mandor
Rp.
100,000.00 Rp.
410.00
1.200
M'
Pipa 3"
Rp.
22,500.00 Rp.
27,000.00
35.000
Perlengkapan
Rp.
7,875.00 Rp.
7,875.00
Jumlah
Over Head + Fee 10%
Dibulatkan
8
Pekerja
Rp.
85,000.00 Rp.
6,885.00
0.135
Tukang batu
Rp.
100,000.00 Rp.
13,500.00
0.135
Kepala tukang
Rp.
110,000.00 Rp.
14,850.00
0.004
Mandor
Rp.
100,000.00 Rp.
410.00
1.200
M'
Pipa 4"
Rp.
23,750.00 Rp.
28,500.00
35.000
Perlengkapan
Rp.
8,312.50 Rp.
8,312.50
Jumlah
Over Head + Fee 10%
Dibulatkan
9
Pekerja
Rp.
85,000.00 Rp.
850.00
0.400
Tukang batu
Rp.
100,000.00 Rp.
40,000.00
0.040
Kepala tukang
Rp.
110,000.00 Rp.
4,400.00
0.005
Mandor
Rp.
100,000.00 Rp.
500.00
1.000
Bh
Kran Air
Rp.
25,000.00 Rp.
25,000.00
0.025
Bh
Seal tape
Rp.
10,000.00 Rp.
250.00
Jumlah
Over Head + Fee 10%
Dibulatkan
10 Analisa memasang 1 buah Floor Drain
0.010
Pekerja
Rp.
100,000.00 Rp.
1,000.00
0.100
Tukang batu
Rp.
110,000.00 Rp.
11,000.00
0.010
Kepala tukang
Rp.
100,000.00 Rp.
1,000.00
0.005
Mandor
Rp.
0.00 Rp.
0.00
1.000
Bh
Rp.
30,000.00 Rp.
30,000.00
Floor Drain
Jumlah
Over Head + Fee 10%
Dibulatkan
KELOMPOK X
1
Pekerja
Rp.
85,000.00 Rp.
5,100.00
0.600
Tukang kayu
Rp.
100,000.00 Rp.
60,000.00
0.060
Kepala tukang
Rp.
110,000.00 Rp.
6,600.00
0.003
Mandor
Rp.
100,000.00 Rp.
300.00
1.000
Bh
Rp.
225,000.00 Rp.
225,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
2
Pekerja
Rp.
85,000.00 Rp.
850.00
0.500
Tukang kayu
Rp.
100,000.00 Rp.
50,000.00
0.050
Kepala tukang
Rp.
110,000.00 Rp.
5,500.00
0.005
Mandor
Rp.
100,000.00 Rp.
500.00
1.000
Bh
Rp.
90,000.00 Rp.
90,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
3
Pekerja
Rp.
85,000.00 Rp.
850.00
0.100
Tukang kayu
Rp.
100,000.00 Rp.
10,000.00
0.010
Kepala tukang
Rp.
110,000.00 Rp.
1,100.00
0.001
Mandor
Rp.
100,000.00 Rp.
50.00
1.000
Bh
Rp.
15,000.00 Rp.
15,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
4
Pekerja
Rp.
85,000.00 Rp.
1,275.00
0.150
Tukang kayu
Rp.
100,000.00 Rp.
15,000.00
0.015
Kepala tukang
Rp.
110,000.00 Rp.
1,650.00
Mandor
Rp.
100,000.00 Rp.
80.00
Rp.
22,600.00 Rp.
22,600.00
0.0008
1.000
Bh
engsel pintu
Jumlah
Over Head + Fee 10%
Dibulatkan
5
Pekerja
Rp.
85,000.00 Rp.
850.00
0.100
Tukang kayu
Rp.
100,000.00 Rp.
10,000.00
0.010
Kepala tukang
Rp.
110,000.00 Rp.
1,100.00
Mandor
Rp.
100,000.00 Rp.
50.00
0.0005
1.000
Bh
Rp.
22,600.00 Rp.
22,600.00
Jumlah
Over Head + Fee 10%
Dibulatkan
6
Pekerja
Rp.
85,000.00 Rp.
850.00
0.100
Tukang kayu
Rp.
100,000.00 Rp.
10,000.00
0.010
Kepala tukang
Rp.
110,000.00 Rp.
1,100.00
0.001
Mandor
Rp.
100,000.00 Rp.
100.00
1.000
Bh
Rp.
0.00 Rp.
0.00
Jumlah
Over Head + Fee 10%
Dibulatkan
7
Pekerja
Rp.
85,000.00 Rp.
850.00
0.100
Tukang kayu
Rp.
100,000.00 Rp.
10,000.00
0.010
Kepala tukang
Rp.
110,000.00 Rp.
1,100.00
0.005
Mandor
Rp.
100,000.00 Rp.
500.00
1.000
Bh
Rp.
11,000.00 Rp.
11,000.00
Tangan-tangan jendela
Jumlah
Over Head + Fee 10%
Dibulatkan
8
Pekerja
Rp.
85,000.00 Rp.
1,275.00
0.150
Tukang kayu
Rp.
100,000.00 Rp.
15,000.00
0.015
Kepala tukang
Rp.
110,000.00 Rp.
1,650.00
0.008
Mandor
Rp.
100,000.00 Rp.
800.00
1.000
Bh
Rp.
7,500.00 Rp.
7,500.00
kait angin
Jumlah
Over Head + Fee 10%
Dibulatkan
9
Pekerja
Rp.
85,000.00 Rp.
1,275.00
0.150
Tukang kayu
Rp.
100,000.00 Rp.
15,000.00
0.015
Kepala tukang
Rp.
110,000.00 Rp.
1,650.00
Mandor
Rp.
100,000.00 Rp.
75.00
0.0008
1.100
M2
Kaca
Rp.
80,000.00 Rp.
88,000.00
0.050
Kg
Sealant
Rp.
12,000.00 Rp.
600.00
Jumlah
Over Head + Fee 10%
Dibulatkan
KELOMPOK XII
1
Pekerja
Rp.
85,000.00 Rp.
76,500.00
0.450
Tukang batu
Rp.
100,000.00 Rp.
45,000.00
0.045
Kepala tukang
Rp.
110,000.00 Rp.
4,950.00
0.045
Mandor
Rp.
100,000.00 Rp.
4,500.00
20.000
Bh
Keramik 20 x 25
Rp.
2,500.00 Rp.
50,000.00
9.300
Kg
Rp.
1,240.00 Rp.
11,532.00
0.018
M3
Pasir pasang
Rp.
135,000.00 Rp.
2,430.00
1.940
Kg
Semen warna
Rp.
6,500.00 Rp.
12,610.00
Jumlah
Over Head + Fee 10%
Dibulatkan
2
Pekerja
Rp.
85,000.00 Rp.
59,500.00
0.350
Tukang batu
Rp.
100,000.00 Rp.
35,000.00
0.035
Kepala tukang
Rp.
110,000.00 Rp.
3,850.00
0.035
Mandor
Rp.
100,000.00 Rp.
3,500.00
26.500
Bh
Keramik 20 X 20
Rp.
2,500.00 Rp.
66,250.00
10.400
Kg
Rp.
1,240.00 Rp.
12,896.00
0.045
M3
Pasir pasang
Rp.
135,000.00 Rp.
6,075.00
1.620
Kg
Semen warna
Rp.
6,500.00 Rp.
10,530.00
Jumlah
Over Head + Fee 10%
Dibulatkan
3
Pekerja
Rp.
85,000.00 Rp.
52,700.00
0.350
Tukang batu
Rp.
100,000.00 Rp.
35,000.00
0.035
Kepala tukang
Rp.
110,000.00 Rp.
3,850.00
0.030
Mandor
Rp.
100,000.00 Rp.
3,000.00
6.630
Bh
Keramik 40 X 40
Rp.
8,333.33 Rp.
55,250.00
9.800
Kg
Rp.
1,240.00 Rp.
12,152.00
0.045
M3
Pasir pasang
Rp.
135,000.00 Rp.
6,075.00
1.300
Kg
Semen warna
Rp.
6,500.00 Rp.
8,450.00
Jumlah
Over Head + Fee 10%
Dibulatkan
4
Analisa pasang lantai keramik (40 X 40)/M2 antislip (analisa Kab. P. Pariaman)
0.620
Pekerja
Rp.
85,000.00 Rp.
52,700.00
0.350
Tukang batu
Rp.
100,000.00 Rp.
35,000.00
0.035
Kepala tukang
Rp.
110,000.00 Rp.
3,850.00
0.030
Mandor
Rp.
100,000.00 Rp.
3,000.00
6.630
Bh
Keramik 40 X 40
Rp.
8,500.00 Rp.
56,355.00
9.800
Kg
Rp.
1,240.00 Rp.
12,152.00
0.045
M3
Pasir pasang
Rp.
135,000.00 Rp.
6,075.00
1.300
Kg
Semen warna
Rp.
6,500.00 Rp.
8,450.00
Jumlah
Over Head + Fee 10%
Dibulatkan
KELOMPOK XIII
1
Analisa pengecatan bidang kayu baru ( 1 lapis plamur, 1 lapis cat dasar, 3 Lapis cat penutup )/M2
0.070
Pekerja
Rp.
85,000.00 Rp.
5,950.00
0.105
Tukang cat
Rp.
100,000.00 Rp.
10,500.00
0.004
Kepala tukang
Rp.
110,000.00 Rp.
440.00
0.003
Mandor
Rp.
100,000.00 Rp.
250.00
0.200
Kg
Cat meni
Rp.
23,750.00 Rp.
4,750.00
0.150
Kg
Plemuur
Rp.
23,750.00 Rp.
3,562.50
0.170
Kg
cat dasar
Rp.
24,500.00 Rp.
4,165.00
0.350
Kg
cat penutup
Rp.
44,500.00 Rp.
15,575.00
0.010
bh
Kuas
Rp.
17,000.00 Rp.
170.00
0.030
kg
Pengencer
Rp.
15,000.00 Rp.
450.00
0.200
Lbr
Ampelas
Rp.
5,000.00 Rp.
1,000.00
Jumlah
Pekerja
Rp.
85,000.00 Rp.
42,500.00
0.750
Tukang Cat
Rp.
100,000.00 Rp.
75,000.00
0.075
Kepala Tukang
Rp.
110,000.00 Rp.
8,250.00
0.008
Mandor
Rp.
100,000.00 Rp.
750.00
1.200
Kg
Cat Meni
Rp.
23,750.00 Rp.
28,500.00
0.1 Unitk 1 m2
Jumlah
Over Head + Fee 10%
Dibulatkan
3
Analisa pengecatan bidang dinding baru (1 lapis plamur, 1 Lapis cat Dasar, 2 lapis Cat Penutup) /M2
0.020
Pekerja
Rp.
85,000.00 Rp.
1,700.00
0.063
Tukang cat
Rp.
100,000.00 Rp.
6,300.00
0.0063
Kepala tukang
Rp.
110,000.00 Rp.
693.00
0.003
Mandor
Rp.
100,000.00 Rp.
250.00
0.100
Kg
Plemir
Rp.
20,000.00 Rp.
2,000.00
0.100
Kg
cat dasar
Rp.
24,500.00 Rp.
2,450.00
0.260
Kg
cat penutup
Rp.
18,000.00 Rp.
4,680.00
Jumlah
Over Head + Fee 10%
Dibulatkan
4
Analisa pengecatan Triplek baru (1 Lapis cat Dasar, 2 lapis Cat Penutup) /M2
0.020
Pekerja
Rp.
85,000.00 Rp.
1,700.00
0.063
Tukang cat
Rp.
100,000.00 Rp.
6,300.00
Kepala tukang
Rp.
110,000.00 Rp.
693.00
0.003
Mandor
Rp.
100,000.00 Rp.
250.00
0.100
Kg
cat dasar
Rp.
24,500.00 Rp.
2,450.00
0.260
Kg
cat penutup
Rp.
18,000.00 Rp.
4,680.00
0.0063
Jumlah
Over Head + Fee 10%
Dibulatkan
5
Analisa C.1 ( Satu ) Unit Septick Tank Kap. 50 Orang lengkap peresapan ( Uk. 1.30 x 3.40 x 2.05 M' )
15.100
M3
2.300
M3
19.300
0.480
Galian Tanah
Rp.
89,100.00 Rp.
1,345,410.00
Rp.
336,352.50
Pas. Bata 1 : 2
Rp.
138,081.00 Rp.
317,586.30
M3
Plesteran 1 : 2
Rp.
64,931.00 Rp.
1,253,168.30
M3
Rp.
697,367.00 Rp.
334,736.16
0.592
M3
Rp.
4,027,725.00 Rp.
2,384,413.20
1.000
M3
Kerikil Saringan
Rp.
135,000.00 Rp.
135,000.00
2.000
M3
Pasir Saringan
Rp.
135,000.00 Rp.
270,000.00
5.000
M'
Rp.
79,703.00 Rp.
398,515.00
3.000
M'
Rp.
117,920.00 Rp.
353,760.00
1.000
Bh
T Stuck 2"
Rp.
10,000.00 Rp.
10,000.00
2.000
Bh
Keni 2"
Rp.
5,000.00 Rp.
10,000.00
20.000
Kg
Ijuk
Rp.
35,000.00 Rp.
700,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Padang,
Agustus 2015
Konsultan Perencana
CV. ARTERINDO PRATAMA
Ir. GUNAWAN
Direktur
Rp.
13,500.00
Rp.
13,500.00
Rp.
1,350.00
Rp.
14,850.00
Rp.
20,600.00
Rp.
54,430.00
Rp.
75,030.00
Rp.
7,503.00
Rp.
82,533.00
Rp.
66,250.00
Rp.
66,250.00
Rp.
6,625.00
Rp.
72,875.00
Rp.
Rp.
81,000.00
81,000.00
Rp.
8,100.00
Rp.
89,100.00
Rp.
47,500.00
Rp.
47,500.00
Rp.
4,750.00
Rp.
52,250.00
Rp.
26,500.00
Rp.
84,000.00
Rp.
Rp.
110,500.00
11,050.00
Rp.
121,550.00
Rp.
23,750.00
Rp.
132,000.00
Rp.
Rp.
155,750.00
15,575.00
Rp.
171,325.00
Rp.
400,350.00
Rp.
432,260.00
Rp.
832,610.00
Rp.
83,261.00
Rp.
915,871.00
Rp.
66,250.00
Rp.
47,500.00
Rp.
250,000.00
Rp.
363,750.00
Rp.
36,375.00
Rp.
400,125.00
Rp.
81,000.00
Rp.
47,500.00
Rp.
250,000.00
Rp.
378,500.00
Rp.
37,850.00
Rp.
416,350.00
Rp.
95,950.00
Rp.
47,500.00
Rp.
250,000.00
Rp.
393,450.00
Rp.
39,345.00
Rp.
432,795.00
Rp.
66,250.00
Rp.
47,500.00
Rp.
210,000.00
Rp.
323,750.00
Rp.
32,375.00
Rp.
356,125.00
Rp.
81,000.00
Rp.
47,500.00
Rp.
210,000.00
Rp.
338,500.00
Rp.
33,850.00
Rp.
372,350.00
Rp.
95,950.00
Rp.
47,500.00
Rp.
210,000.00
Rp.
353,450.00
Rp.
35,345.00
Rp.
388,795.00
Rp.
218,250.00
Rp.
482,320.00
Rp.
700,570.00
Rp.
70,057.00
Rp.
770,627.00
Rp.
113,490.00
Rp.
240,240.00
Rp.
353,730.00
Rp.
35,373.00
Rp.
389,103.00
Rp.
38,100.00
Rp.
87,428.00
Rp.
125,528.00
Rp.
12,552.80
Rp.
138,081.00
Rp.
38,100.00
Rp.
78,865.00
Rp.
116,965.00
Rp.
11,696.50
Rp.
128,662.00
Rp.
38,100.00
Rp.
126,365.00
Rp.
164,465.00
Rp.
16,446.50
Rp.
180,912.00
Rp.
43,650.00
Rp.
15,377.76
Rp.
59,027.76
Rp.
5,902.78
Rp.
64,931.00
Rp.
43,650.00
Rp.
10,977.60
Rp.
54,627.60
Rp.
5,462.76
Rp.
60,090.00
Rp.
29,100.00
Rp.
4,030.00
Rp.
33,130.00
Rp.
3,313.00
Rp.
36,443.00
Rp.
2,650,000.00
Rp.
5,700,000.00
Rp.
17,500.00
Rp.
30,000.00
Rp.
8,397,500.00
Rp.
839,750.00
Rp.
9,237,250.00
Rp.
438,000.00
Rp.
194,000.00
Rp.
15,000.00
Rp.
647,000.00
Rp.
64,700.00
Rp.
711,700.00
Rp.
350,400.00
116,400.00
Rp.
9,000.00
Rp.
475,800.00
Rp.
47,580.00
Rp.
523,380.00
Rp.
322,450.00
Rp.
291,000.00
Rp.
2,250.00
Rp.
615,700.00
Rp.
61,570.00
Rp.
677,270.00
Rp.
55,050.00
Rp.
75,950.00
Rp.
131,000.00
Rp.
13,100.00
Rp.
144,100.00
Rp.
1,412.00
Rp.
11,265.00
Rp.
12,677.00
Rp.
1,267.70
Rp.
13,945.00
Rp.
76,960.00
Rp.
119,633.30
=
Rp.
59,816.65
136,776.65
Rp.
13,677.67
Rp.
150,454.00
Rp.
84,760.00
Rp.
=
133,883.30
66,941.65
Rp.
151,701.65
Rp.
15,170.17
Rp.
166,872.00
Rp.
97,680.00
Rp.
316,716.60
=
Rp.
158,358.30
158,358.30
Rp.
15,835.83
Rp.
174,194.00
Rp.
97,680.00
Rp.
323,466.60
161,733.30
Rp.
161,733.30
Rp.
16,173.33
Rp.
177,907.00
Rp.
97,680.00
Rp.
449,216.60
224,608.30
Rp.
224,608.30
Rp.
22,460.83
Rp.
247,069.00
Rp.
97,680.00
Rp.
279,999.95
139,999.98
Rp.
139,999.98
Rp.
14,000.00
Rp.
154,000.00
Rp.
176,255.00
Rp.
489,976.43
Rp.
495,351.43
Rp.
671,606.43
Rp.
67,160.64
Rp.
738,767.00
Rp.
180,505.00
Rp.
523,282.86
Rp.
528,657.86
Rp.
709,162.86
Rp.
70,916.29
Rp.
780,079.00
Rp.
180,505.00
Rp.
580,425.71
Rp.
585,800.71
Rp.
766,305.71
Rp.
76,630.57
Rp.
842,936.00
Rp.
180,505.00
Rp.
632,047.14
Rp.
637,422.14
Rp.
817,927.14
Rp.
81,792.71
Rp.
899,720.00
Rp.
180,505.00
Rp.
835,347.83
Rp.
840,722.83
Rp.
1,021,227.83
Rp.
102,122.78
Rp.
1,123,351.00
Rp.
Rp.
3,304,087.16
3,304,087.16
Rp.
Rp.
3,530,351.48
3,530,351.48
Rp.
Rp.
3,220,645.91
3,220,645.91
Rp.
Rp.
3,810,647.51
3,810,647.51
Rp.
Rp.
5,749,518.56
5,749,518.56
Rp.
5,533,350.39
Rp.
5,533,350.39
Rp.
Rp.
4,767,977.58
4,767,977.58
Rp.
Rp.
4,768,194.65
4,768,194.65
Rp.
Rp.
5,440,860.52
5,440,860.52
Rp.
Rp.
6,044,652.21
6,044,652.21
Rp.
Rp.
5,132,781.00
5,132,781.00
Rp.
Rp.
6,044,652.21
6,044,652.21
Rp.
Rp.
6,165,656.54
6,165,656.54
Rp.
Rp.
6,755,339.10
6,755,339.10
Rp.
Rp.
4,390,837.94
4,390,837.94
Rp.
Rp.
6,136,396.91
6,136,396.91
Rp.
Rp.
3,903,793.76
3,903,793.76
3,903,793.76
Rp.
Rp.
7,237,361.96
7,237,361.96
Rp.
Rp.
4,603,874.13
4,603,874.13
Rp.
Rp.
4,889,226.88
4,889,226.88
Rp.
Rp.
4,941,659.04
4,941,659.04
Rp.
Rp.
4,482,158.45
4,482,158.45
Rp.
Rp.
4,899,408.85
4,899,408.85
Rp.
Rp.
5,308,304.69
5,308,304.69
Rp.
Rp.
5,308,304.69
5,308,304.69
Rp.
Rp.
4,352,304.78
4,352,304.78
Rp.
Rp.
5,278,940.14
5,278,940.14
Rp.
Rp.
5,109,527.83
5,109,527.83
Rp.
Rp.
5,499,185.71
5,499,185.71
Rp.
Rp.
4,970,202.48
4,970,202.48
Rp.
Rp.
6,194,329.37
6,194,329.37
Rp.
Rp.
6,931,093.13
6,931,093.13
Rp.
94,743.60
Rp.
74,000.00
Rp.
168,743.60
Rp.
16,874.36
Rp.
185,618.00
Rp.
69,300.00
Rp.
30,755.52
Rp.
100,055.52
Rp.
10,005.55
Rp.
110,061.00
Rp.
20,100.00
Rp.
22,920.00
Rp.
43,020.00
Rp.
4,302.00
Rp.
47,322.00
Rp.
10,100.00
Rp.
5,925.00
Rp.
16,025.00
Rp.
1,602.50
Rp.
17,628.00
Rp.
416,000.00
Rp.
277,540.00
Rp.
693,540.00
Rp.
69,354.00
Rp.
762,894.00
Rp.
60,050.00
Rp.
396,550.00
Rp.
456,600.00
Rp.
45,660.00
Rp.
502,260.00
Rp.
9,900.00
Rp.
6,200.00
Rp.
16,100.00
Rp.
1,610.00
Rp.
17,710.00
Rp.
9,900.00
Rp.
7,362.50
Rp.
17,262.50
Rp.
1,726.25
Rp.
18,989.00
Rp.
14,850.00
Rp.
13,950.00
Rp.
28,800.00
Rp.
2,880.00
Rp.
31,680.00
Rp.
22,270.00
Rp.
24,800.00
Rp.
47,070.00
Rp.
4,707.00
Rp.
51,777.00
Rp.
35,645.00
Rp.
34,875.00
Rp.
70,520.00
Rp.
7,052.00
Rp.
77,572.00
Rp.
35,645.00
Rp.
36,812.50
Rp.
72,457.50
Rp.
7,245.75
Rp.
79,703.00
Rp.
45,750.00
Rp.
25,250.00
Rp.
71,000.00
Rp.
7,100.00
Rp.
78,100.00
Rp.
13,000.00
Rp.
30,000.00
Rp.
43,000.00
Rp.
4,300.00
Rp.
47,300.00
Rp.
72,000.00
Rp.
225,000.00
Rp.
297,000.00
Rp.
29,700.00
Rp.
326,700.00
Rp.
56,850.00
Rp.
90,000.00
Rp.
146,850.00
Rp.
14,685.00
Rp.
161,535.00
Rp.
12,000.00
Rp.
15,000.00
Rp.
27,000.00
Rp.
2,700.00
Rp.
29,700.00
Rp.
18,005.00
Rp.
22,600.00
Rp.
40,605.00
Rp.
4,060.50
Rp.
44,666.00
Rp.
12,000.00
Rp.
22,600.00
Rp.
34,600.00
Rp.
3,460.00
Rp.
38,060.00
Rp.
12,050.00
Rp.
0.00
Rp.
12,050.00
Rp.
1,205.00
Rp.
13,255.00
Rp.
12,450.00
Rp.
11,000.00
Rp.
23,450.00
Rp.
2,345.00
Rp.
25,795.00
Rp.
18,725.00
Rp.
7,500.00
Rp.
26,225.00
Rp.
2,622.50
Rp.
28,848.00
Rp.
18,000.00
Rp.
88,000.00
Rp.
600.00
Rp.
106,600.00
Rp.
10,660.00
Rp.
117,260.00
Rp.
130,950.00
Rp.
76,572.00
Rp.
207,522.00
Rp.
20,752.20
Rp.
228,274.00
Rp.
101,850.00
Rp.
Rp.
Rp.
Rp.
95,751.00
Rp.
197,601.00
Rp.
19,760.10
Rp.
217,361.00
Rp.
94,550.00
Rp.
Rp.
Rp.
Rp.
81,927.00
Rp.
176,477.00
Rp.
17,647.70
Rp.
194,125.00
Rp.
94,550.00
Rp.
Rp.
Rp.
Rp.
83,032.00
Rp.
177,582.00
Rp.
17,758.20
Rp.
195,340.00
Rp.
17,140.00
Rp.
29,672.50
Rp.
46,812.50
Rp.
4,681.25
Rp.
51,494.00
Rp.
126,500.00
28,500.00
15,500.00
Padang,
Rp.
15,500.00
Rp.
1,550.00
Rp.
17,050.00
Rp.
8,943.00
Rp.
9,130.00
Rp.
18,073.00
Rp.
1,807.30
Rp.
19,880.00
Rp.
8,943.00
Rp.
7,130.00
Rp.
16,073.00
Rp.
1,607.30
Rp.
17,680.00
Rp.
7,848,941.46
Rp.
784,894.15
Rp.
8,633,836.00
Agustus 2015
Konsultan Perencana
CV. ARTERINDO PRATAMA
KUMPULAN ANALISA
DILINGKUNGAN DINAS PEKERJAAN UMUM KOTA PARIAMAN
TRIWULAN I TAHUN 2011
KELOMPOK I
1. Analisa Pembersihan lapangan /M2
UPAH :
0.1000
Pekerja
0.0500
Mandor
Rp.
Rp.
45,000.00 Rp.
4,500.00
70,000.00 Rp.
3,500.00
Jumlah
Over Head + Fee 10%
Dibulatkan
70,000.00
45,000.00
80,000.00
70,000.00
24,000.00
1,000.00
36,000.00
75,000.00
85,000.00
1,600,000.00
17,500.00
25,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
14,000.00
18,000.00
1,600.00
1,400.00 Rp.
Rp.
30,000.00
Rp.
2,500.00
Rp.
43,200.00
Rp.
90,000.00
Rp.
765.00
Rp.
115,200.00
Rp.
1,050.00
Rp.
11,250.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
70,000.00
45,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
14,000.00
13,500.00
1,600.00
1,400.00 Rp.
24,000.00
1,000.00
6,800.00
75,000.00
85,000.00
17,500.00
Rp.
24,000.00
Rp.
2,000.00
Rp.
170,000.00
Rp.
375.00
Rp.
765.00
Rp.
1,050.00
Jumlah
Rp.
Over Head + Fee 10% Rp.
87
Dibulatkan
4 Analisa Pasangan Bowplank tiap-tiap 1 M'
UPAH :
0.1000
Tukang kayu
0.0100
Kepala Tukang
0.1000
Pekerja
0.0050
Mandor
BAHAN :
0.0070
0.0120
0.0200
M3
M3
Kg
Papan Bekisting
Tiang Pancang 5/7
Paku
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
70,000.00
80,000.00
45,000.00
70,000.00
Rp.
Rp.
Rp.
7,000.00
800.00
4,500.00
350.00 Rp.
1,800,000.00 Rp.
12,600.00
1,600,000.00 Rp.
19,200.00
17,500.00 Rp.
350.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
140,000.00
70,000.00
90,000.00
24,000.00
3,500.00 Rp.
Rp.
30,000.00
Rp.
360,000.00
Rp.
14,875.00
Rp.
16,500.00
Rp.
35,000.00
Rp.
9,750.00
Rp.
7,500.00
Rp.
12,750.00
Rp.
210,000.00
Rp.
9,000.00
Rp.
210,000.00
Rp.
6,000.00
Rp.
9,000.00
Rp.
2,940.00
Jumlah
Over Head + Fee 10%
Dibulatkan
70,000.00 Rp.
45,000.00 Rp.
80,000.00 Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
140,000.00
45,000.00
24,000.00
88
0.0500
BAHAN :
1.7000
0.2100
0.3000
10.5000
0.0300
0.0500
1.5000
Mandor
Btg
M3
Kg
Kg
M3
M3
Lbr
Rp.
Kayu pancang
Rp.
Kayu
Rp.
Paku biasa
Rp.
Semen Pc (50 Kg)
Rp.
Pasir beton
Rp.
Koral beton
Rp.
Seng BJLS 0,20 x 3' x 6' bdRp.
BAHAN :
3.0000
0.2760
0.7000
1.5000
Btg
M3
Kg
Lbr
70,000.00 Rp.
24,000.00
2,000,000.00
17,500.00
1,000.00
75,000.00
85,000.00
36,000.00
Rp.
Rp.
Rp.
Rp.
70,000.00
45,000.00
80,000.00
70,000.00
Kayu pancang
Rp.
Kayu
Rp.
Paku biasa
Rp.
Seng BJLS 0,20 x 3' x 6' bdRp.
24,000.00
2,000,000.00
17,500.00
36,000.00
70,000.00
45,000.00
80,000.00
70,000.00
24,000.00
2,000,000.00
17,500.00
1,000.00
75,000.00
85,000.00
49,000.00
36,000.00
3,500.00 Rp.
Rp.
40,800.00
Rp.
420,000.00
Rp.
5,250.00
Rp.
10,500.00
Rp.
2,250.00
Rp.
4,250.00
Rp.
54,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
105,000.00
45,000.00
12,000.00
3,500.00 Rp.
Rp.
72,000.00
Rp.
552,000.00
Rp.
12,250.00
Rp.
54,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
105,000.00
45,000.00
12,000.00
3,500.00 Rp.
Rp.
72,000.00
Rp.
552,000.00
Rp.
12,250.00
Rp.
700.00
Rp.
52,500.00
Rp.
59,500.00
Rp.
34,300.00
Rp.
54,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
89
0.0170
0.0020
0.2500
0.0130
BAHAN :
1.0000
0.2500
Tukang kayu
Kepala tukang
Pekerja
Mandor
Rp.
Rp.
Rp.
Rp.
70,000.00
80,000.00
45,000.00
70,000.00
Btg
Kg
Rp.
Rp.
8,000.00 Rp.
8,000.00
35,000.00 Rp.
8,750.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
Rp.
Rp.
Rp.
Rp.
1,190.00
160.00
11,250.00
910.00 Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00
3,500.00 Rp.
Rp.
Rp.
Rp.
150,000.00 Rp.
22,500.00
135,000.00 Rp.
12,150.00
65,000.00 Rp.
650.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00 Rp.
300,015.00
70,000.00 Rp.
23,310.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00 Rp.
300,015.00
70,000.00 Rp.
23,310.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00 Rp.
33,750.00
70,000.00 Rp.
1,750.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00 Rp.
40,500.00
90
0.0450
Mandor
Rp.
70,000.00 Rp.
3,150.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00 Rp.
47,250.00
70,000.00 Rp.
4,690.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00 Rp.
45,000.00
70,000.00 Rp.
2,240.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00 Rp.
67,500.00
70,000.00 Rp.
4,200.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00 Rp.
54,000.00
70,000.00 Rp.
3,150.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00 Rp.
2,250.00
70,000.00 Rp.
350.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
91
UPAH :
0.3300
0.0100
Pekerja
Mandor
Rp.
Rp.
45,000.00 Rp.
14,850.00
70,000.00 Rp.
700.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00 Rp.
23,220.00
70,000.00 Rp.
3,500.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00 Rp.
11,250.00
70,000.00 Rp.
583.33
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00 Rp.
22,500.00
70,000.00 Rp.
3,500.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
Rp.
40,000.00 Rp.
48,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
45,000.00 Rp.
70,000.00 Rp.
13,500.00
700.00 Rp.
Rp.
Rp.
Rp.
Rp.
11,250.00
1,750.00 Rp.
60,000.00 Rp.
72,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
92
KELOMPOK II
1 Analisa pas.Pondasi batu kali, 1 Pc ; 1 Ps/M3
UPAH :
1.5000
Pekerja
0.6000
Tukang batu
0.0600
kepala tukang
0.0750
mandor
BAHAN :
1.2000
M3
Batu belah 15/20
392.0000
Kg
Semen Pc ( 50 Kg)
0.3140
M3
Pasir Pasang
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
67,500.00
42,000.00
4,800.00
5,250.00 Rp.
150,000.00 Rp.
180,000.00
1,000.00 Rp.
392,000.00
65,000.00 Rp.
20,410.00
Jumlah
Over Head + Fee 10%
Dibulatkan
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
67,500.00
42,000.00
4,800.00
5,250.00 Rp.
150,000.00 Rp.
180,000.00
1,000.00 Rp.
267,000.00
65,000.00 Rp.
27,755.00
Jumlah
Over Head + Fee 10%
Dibulatkan
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
67,500.00
42,000.00
4,800.00
5,250.00 Rp.
150,000.00 Rp.
180,000.00
1,000.00 Rp.
202,000.00
65,000.00 Rp.
31,525.00
Jumlah
Over Head + Fee 10%
Dibulatkan
45,000.00 Rp.
70,000.00 Rp.
80,000.00 Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
67,500.00
42,000.00
4,800.00
93
0.0750
BAHAN :
1.2000
163.0000
0.5200
mandor
M3
Kg
M3
Rp.
Batu belah 15/20
Semen Pc ( 50 Kg)
Pasir Pasang
Rp.
Rp.
Rp.
70,000.00 Rp.
5,250.00 Rp.
150,000.00 Rp.
180,000.00
1,000.00 Rp.
163,000.00
65,000.00 Rp.
33,800.00
Jumlah
Over Head + Fee 10%
Dibulatkan
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
35,100.00
27,300.00
3,120.00
2,730.00 Rp.
150,000.00 Rp.
180,000.00
40,000.00 Rp.
17,280.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
150,000.00
1,000.00
75,000.00
85,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
107,100.00
21,000.00
2,400.00
5,600.00 Rp.
Rp.
67,500.00
Rp.
194,000.00
Rp.
23,400.00
Rp.
39,780.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
135,000.00
59,500.00
6,800.00
10,500.00 Rp.
Rp.
72,000.00
Rp.
194,000.00
Rp.
23,400.00
Rp.
39,780.00
Rp.
32,400.00
Rp.
1,260,000.00 Rp.
Jumlah
Rp.
Over Head + Fee 10% Rp.
94
Dibulatkan
8 Pembuatan tiang pancang (35 x 35) cm, beton bertulang
UPAH :
0.8000
Pekerja
Rp.
0.5000
Tukang batu
Rp.
0.0500
kepala tukang
Rp.
0.0400
mandor
Rp.
BAHAN :
0.0160
M3
Pasir urug
Rp.
0.0800
M3
Pasir beton
Rp.
0.1250
M3
Koral beton
Rp.
49.0000
Kg
Semen Pc (50 Kg)
Rp.
34.5000
Kg
Besi beton
Rp.
0.7000
Kg
Kawat beton
Rp.
0.0270
M3
Kayu 5/7
Rp.
0.1200
Kg
Paku biasa
Rp.
0.0900
Lt
Minyak bekisting
Rp.
0.2000
Kg
Plamur tembok
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
40,000.00
75,000.00
85,000.00
1,000.00
10,000.00
18,000.00
1,600,000.00
17,500.00
30,000.00
20,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
36,000.00
35,000.00
4,000.00
2,800.00 Rp.
Rp.
640.00
Rp.
6,000.00
Rp.
10,625.00
Rp.
49,000.00
Rp.
345,000.00
Rp.
12,600.00
Rp.
43,200.00
Rp.
2,100.00
Rp.
2,700.00
Rp.
4,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
KELOMPOK III
1 Analisa pasangan bata merah tebal satu bata, 1 Pc : 2 Ps/M2
UPAH :
0.6000
Pekerja
Rp.
0.2000
Tukang batu
Rp.
0.0200
kepala tukang
Rp.
0.0300
mandor
Rp.
BAHAN :
140.0000
Bh
Bata merah 5x11x22cm
Rp.
43.5000
Kg
Semen Pc (50 kg)
Rp.
0.0800
M3
Pasir pasang
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
27,000.00
14,000.00
1,600.00
2,100.00 Rp.
700.00 Rp.
98,000.00
1,000.00 Rp.
43,500.00
65,000.00 Rp.
5,200.00
Jumlah
Over Head + Fee 10%
Dibulatkan
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
27,000.00
14,000.00
1,600.00
2,100.00 Rp.
700.00 Rp.
98,000.00
1,000.00 Rp.
32,950.00
65,000.00 Rp.
5,915.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
95
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
27,000.00
14,000.00
1,600.00
2,100.00 Rp.
700.00 Rp.
98,000.00
1,000.00 Rp.
26,550.00
65,000.00 Rp.
6,045.00
Jumlah
Over Head + Fee 10%
Dibulatkan
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
13,500.00
7,000.00
800.00
1,050.00 Rp.
700.00 Rp.
49,000.00
1,000.00 Rp.
18,950.00
65,000.00 Rp.
2,470.00
Jumlah
Over Head + Fee 10%
Dibulatkan
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
13,500.00
7,000.00
800.00
1,050.00 Rp.
700.00 Rp.
49,000.00
1,000.00 Rp.
14,370.00
65,000.00 Rp.
2,600.00
Jumlah
Over Head + Fee 10%
Dibulatkan
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
13,500.00
7,000.00
800.00
1,050.00 Rp.
96
BAHAN :
70.0000
11.5000
0.0430
Bh
Kg
M3
Rp.
Rp.
Rp.
700.00 Rp.
49,000.00
1,000.00 Rp.
11,500.00
65,000.00 Rp.
2,795.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
50,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,000.00
1,000.00
65,000.00
10,000.00
Rp.
25,000.00
Rp.
13,500.00
Rp.
3,120.00
Rp.
19,500.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,000.00 Rp.
15,504.00
65,000.00 Rp.
1,040.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
1,000.00 Rp.
10,224.00
65,000.00 Rp.
1,300.00 Rp.
Jumlah
Rp.
Over Head + Fee 10% Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
17,500.00
10,500.00
1,200.00
1,190.00 Rp.
Rp.
Rp.
Rp.
Rp.
9,000.00
10,500.00
1,200.00
700.00 Rp.
Rp.
Rp.
Rp.
Rp.
9,000.00
10,500.00
1,200.00
700.00 Rp.
97
Dibulatkan
10 Analisa plesteran 1 Pc " 3 Ps, tebal 15 mm/M2
UPAH :
0.2000
Pekerja
0.1500
Tukang batu
0.0150
kepala tukang
0.0100
mandor
BAHAN :
7.7760
Kg
Semen Pc (50 kg)
0.0230
M3
Pasir pasang
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
1,000.00 Rp.
7,776.00
65,000.00 Rp.
1,495.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
1,000.00 Rp.
6,240.00
65,000.00 Rp.
1,560.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
Rp.
Rp.
2,500.00 Rp.
87,500.00
40,000.00 Rp.
1,400.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
9,000.00
10,500.00
1,200.00
700.00 Rp.
Rp.
Rp.
Rp.
Rp.
9,000.00
10,500.00
1,200.00
700.00 Rp.
Rp.
Rp.
Rp.
Rp.
9,000.00
4,200.00 Rp.
Rp.
Rp.
Rp.
Rp.
KELOMPOK IV
1 Analisa Pasang kusen pintu dan jendela kayu Banio/M3
UPAH :
6.0000
Pekerja
Rp.
20.0000
Tukang kayu
Rp.
2.0000
kepala tukang
Rp.
0.3000
mandor
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
270,000.00
1,400,000.00
160,000.00
21,000.00 Rp.
BAHAN :
98
1.1000
1.2500
1.0000
Rp.
Rp.
Rp.
3,200,000.00 Rp.
3,520,000.00
17,500.00 Rp.
21,875.00
10,000.00 Rp.
10,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
45,000.00
70,000.00
70,000.00
80,000.00
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00
210,000.00
24,000.00
3,500.00 Rp.
3,500,000.00 Rp.
224,000.00
10,000.00 Rp.
5,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
36,000.00
2,800.00
140,000.00
16,000.00 Rp.
2,500,000.00 Rp.
60,000.00
10,000.00 Rp.
3,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00
175,000.00
20,000.00
3,500.00 Rp.
3,500,000.00 Rp.
140,000.00
10,000.00 Rp.
5,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
27,000.00
140,000.00
16,000.00
2,100.00 Rp.
99
0.0250
0.0300
0.5000
1.0000
M3
Kg
lt
Lbr
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,500,000.00
19,000.00
10,000.00
49,000.00
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
62,500.00
Rp.
570.00
Rp.
5,000.00
Rp.
49,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
180,000.00
840,000.00
96,000.00
14,000.00 Rp.
2,350,000.00 Rp.
2,585,000.00
17,500.00 Rp.
98,000.00
10,000.00 Rp.
150,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
4,500.00
7,000.00
800.00
350.00 Rp.
17,500.00 Rp.
4,375.00
2,350,000.00 Rp.
84,600.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
6,750.00
525.00
8,000.00
700.00 Rp.
17,500.00 Rp.
1,750.00
2,350,000.00 Rp.
25,850.00
Jumlah
Over Head + Fee 10%
Dibulatkan
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
6,750.00
100
0.2500
0.0250
0.0750
BAHAN :
0.0120
0.1000
Tukang kayu
kepala tukang
mandor
Rp.
Rp.
Rp.
M3
Kg
Rp.
Rp.
Kayu Marsawa
paku biasa 2" - 5"
70,000.00 Rp.
80,000.00 Rp.
70,000.00 Rp.
2,350,000.00 Rp.
28,200.00
17,500.00 Rp.
1,750.00
Jumlah
Over Head + Fee 10%
Dibulatkan
BAHAN :
0.0270
0.2000
M3
Kg
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
17,500.00
2,000.00
5,250.00 Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
11,250.00
24,500.00
2,800.00
875.00 Rp.
2,350,000.00 Rp.
63,450.00
17,500.00 Rp.
3,500.00
Jumlah
Over Head + Fee 10%
Dibulatkan
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
4,500.00
14,000.00
2,000.00
350.00 Rp.
3,500,000.00 Rp.
37,800.00
17,500.00 Rp.
1,750.00
Jumlah
Over Head + Fee 10%
Dibulatkan
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
6,750.00
31,500.00
3,600.00
560.00 Rp.
2,350,000.00 Rp.
65,800.00
17,500.00 Rp.
2,625.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
101
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
27,000.00
126,000.00
14,400.00
2,100.00 Rp.
3,500,000.00 Rp.
24,500.00
20,000.00 Rp.
3,000.00
17,500.00 Rp.
1,750.00
Jumlah
Over Head + Fee 10%
Dibulatkan
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,125.00
5,250.00
600.00
91.00 Rp.
49,000.00 Rp.
19,600.00
20,000.00 Rp.
1,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
KELOMPOK V
1 Analisa pembesian dengan besi polos atau besi ulir/Kg
UPAH :
0.0070
Pekerja
Rp.
0.0070
Tukang besi
Rp.
0.0007
kepala tukang
Rp.
0.0004
mandor
Rp.
BAHAN :
1.0500
Kg
Besi beton
Rp.
0.0150
Kg
Kawat beton
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
315.00
490.00
56.00
28.00 Rp.
10,000.00 Rp.
10,500.00
18,000.00 Rp.
270.00
Jumlah
Over Head + Fee 10%
Dibulatkan
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
1,800,000.00 Rp.
17,500.00 Rp.
Rp.
Rp.
Rp.
Rp.
13,500.00
18,200.00
2,080.00
350.00 Rp.
81,000.00
5,250.00
102
0.1000
Lt
Minyak bekisting
Rp.
30,000.00 Rp.
3,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,800,000.00
17,500.00
30,000.00
2,350,000.00
95,000.00
24,000.00
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,800,000.00
17,500.00
30,000.00
2,350,000.00
95,000.00
24,000.00
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,800,000.00
17,500.00
30,000.00
2,350,000.00
95,000.00
24,000.00
Rp.
Rp.
Rp.
Rp.
29,700.00
23,100.00
2,640.00
2,310.00 Rp.
Rp.
72,000.00
Rp.
7,000.00
Rp.
6,000.00
Rp.
35,250.00
Rp.
33,250.00
Rp.
48,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
29,700.00
23,100.00
2,640.00
2,310.00 Rp.
Rp.
72,000.00
Rp.
7,000.00
Rp.
6,000.00
Rp.
42,300.00
Rp.
33,250.00
Rp.
48,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
29,700.00
23,100.00
2,640.00
2,310.00 Rp.
Rp.
72,000.00
Rp.
7,000.00
Rp.
6,000.00
Rp.
35,250.00
Rp.
33,250.00
Rp.
144,000.00 Rp.
Jumlah
Rp.
Over Head + Fee 10% Rp.
103
Dibulatkan
6 Analisa pasang bekisting untuk untuk tangga/M2
UPAH :
0.6600
Pekerja
0.3300
Tukang kayu
0.0330
kepala tukang
0.0330
mandor
BAHAN :
0.0300
M3
Kayu terentang
0.4000
Kg
Paku biasa 2"-5"
0.1500
Ltr
Minyak bekisting
0.0150
M3
Balok kayu kelas II
0.3500
Kg
Plywood tebal 9 mm
2.0000
Btg
Dolken kayu
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,800,000.00
17,500.00
30,000.00
2,350,000.00
95,000.00
24,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
29,700.00
23,100.00
2,640.00
2,310.00 Rp.
Rp.
54,000.00
Rp.
7,000.00
Rp.
4,500.00
Rp.
35,250.00
Rp.
33,250.00
Rp.
48,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
7 Membuat 1 m3 lantai kerja beton mutu fc = 7,4 MPa (K 100), slump (3-6) cm, w/c = 0,87
UPAH :
1.2000
Pekerja
Rp.
45,000.00 Rp.
54,000.00
0.2000
Tukang batu
Rp.
70,000.00 Rp.
14,000.00
0.0200
kepala tukang
Rp.
80,000.00 Rp.
1,600.00
0.0600
mandor
Rp.
70,000.00 Rp.
4,200.00
BAHAN :
230.0000 Kg Semen Pc ( 50 Kg)
Rp.
1,000.00 Rp.
230,000.00
893.0000 Kg Pasir beton
Rp.
53.57 Rp.
47,839.29
1,027.0000 Kg Koral beton
Rp.
62.96 Rp.
64,662.96
200.0000 Ltr Air
Rp.
250.00 Rp.
50,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
8 Membuat 1 m3 beton mutu fc = 9,8 MPa (K 125), slump (12 2) cm, w/c = ,78
UPAH :
1.6500
Pekerja
Rp.
45,000.00 Rp.
74,250.00
0.2750
Tukang batu
Rp.
70,000.00 Rp.
19,250.00
0.0280
kepala tukang
Rp.
80,000.00 Rp.
2,240.00
0.0830
mandor
Rp.
70,000.00 Rp.
5,810.00
BAHAN :
276.0000 Kg Semen Pc ( 50 Kg)
Rp.
1,000.00 Rp.
276,000.00
828.0000 Kg Pasir beton
Rp.
53.57 Rp.
44,357.14
1,012.0000 Kg Koral beton
Rp.
62.96 Rp.
63,718.52
215.0000 Ltr Air
Rp.
250.00 Rp.
53,750.00
Jumlah
Over Head + Fee 10%
Dibulatkan
9 Membuat 1 m3 beton mutu fc = 12,2 MPa (K 150), slump (12 2) cm, w/c = 0,72
UPAH :
1.6500
Pekerja
Rp.
45,000.00 Rp.
0.2750
Tukang batu
Rp.
70,000.00 Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
74,250.00
19,250.00
104
0.0280
0.0830
BAHAN :
299.0000
799.0000
1,017.0000
215.0000
Kg
Kg
Kg
Ltr
kepala tukang
mandor
Rp.
Rp.
Semen Pc ( 50 Kg)
Pasir beton
Koral beton
Air
Rp.
Rp.
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
1,000.00
53.57
62.96
250.00
2,240.00
5,810.00 Rp.
Rp.
299,000.00
Rp.
42,803.57
Rp.
64,033.33
Rp.
53,750.00
Jumlah
Over Head + Fee 10%
Dibulatkan
10 Membuat 1 m3 beton mutu fc = 14,5 MPa (K 175), slump (12 2) cm, w/c = 0,66
UPAH :
1.6500
Pekerja
Rp.
45,000.00 Rp.
74,250.00
0.2750
Tukang batu
Rp.
70,000.00 Rp.
19,250.00
0.0280
kepala tukang
Rp.
80,000.00 Rp.
2,240.00
0.0830
mandor
Rp.
70,000.00 Rp.
5,810.00
BAHAN :
326.0000 Kg Semen Pc ( 50 Kg)
Rp.
1,000.00 Rp.
326,000.00
760.0000 Kg Pasir beton
Rp.
53.57 Rp.
40,714.29
1,029.0000 Kg Koral beton
Rp.
62.96 Rp.
64,788.89
215.0000 Ltr Air
Rp.
250.00 Rp.
53,750.00
Jumlah
Over Head + Fee 10%
Dibulatkan
11 Membuat 1 m3 beton mutu fc = 19,3 MPa (K 225), slump (12 2) cm, w/c = 0,58
UPAH :
1.6500
Pekerja
Rp.
45,000.00 Rp.
74,250.00
0.2750
Tukang batu
Rp.
70,000.00 Rp.
19,250.00
0.0280
kepala tukang
Rp.
80,000.00 Rp.
2,240.00
0.0830
mandor
Rp.
70,000.00 Rp.
5,810.00
BAHAN :
371.0000 Kg Semen Pc ( 50 Kg)
Rp.
1,000.00 Rp.
371,000.00
698.0000 Kg Pasir beton
Rp.
53.57 Rp.
37,392.86
1,047.0000 Kg Koral beton
Rp.
62.96 Rp.
65,922.22
215.0000 Ltr Air
Rp.
250.00 Rp.
53,750.00
Jumlah
Over Head + Fee 10%
Dibulatkan
12 Membuat 1 m3 beton mutu fc = 21,7 MPa (K 250), slump (12 2) cm, w/c = 0,56
UPAH :
1.6500
Pekerja
Rp.
45,000.00 Rp.
0.2750
Tukang batu
Rp.
70,000.00 Rp.
0.0280
kepala tukang
Rp.
80,000.00 Rp.
0.0830
mandor
Rp.
70,000.00 Rp.
BAHAN :
384.0000 Kg Semen Pc ( 50 Kg)
Rp.
1,000.00 Rp.
692.0000 Kg Pasir beton
Rp.
53.57 Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
74,250.00
19,250.00
2,240.00
5,810.00 Rp.
384,000.00
37,071.43
105
1,039.0000
215.0000
Kg
Ltr
Koral beton
Air
Rp.
Rp.
62.96 Rp.
65,418.52
250.00 Rp.
53,750.00
Jumlah
Over Head + Fee 10%
Dibulatkan
13 Membuat 1 m3 beton mutu fc = 24,0 MPa (K 275), slump (12 2) cm, w/c = 0,53
UPAH :
1.6500
Pekerja
Rp.
45,000.00 Rp.
74,250.00
0.2750
Tukang batu
Rp.
70,000.00 Rp.
19,250.00
0.0280
kepala tukang
Rp.
80,000.00 Rp.
2,240.00
0.0830
mandor
Rp.
70,000.00 Rp.
5,810.00
BAHAN :
406.0000 Kg Semen Pc ( 50 Kg)
Rp.
1,000.00 Rp.
406,000.00
684.0000 Kg Pasir beton
Rp.
53.57 Rp.
36,642.86
1,026.0000 Kg Koral beton
Rp.
62.96 Rp.
64,600.00
215.0000 Ltr Air
Rp.
250.00 Rp.
53,750.00
Jumlah
Over Head + Fee 10%
Dibulatkan
14 Membuat 1 m3 beton mutu fc = 26,4 MPa (K 300), slump (12 2) cm, w/c = 0,52
UPAH :
1.6500
Pekerja
Rp.
45,000.00 Rp.
74,250.00
0.2750
Tukang batu
Rp.
70,000.00 Rp.
19,250.00
0.0280
kepala tukang
Rp.
80,000.00 Rp.
2,240.00
0.0830
mandor
Rp.
70,000.00 Rp.
5,810.00
BAHAN :
413.0000 Kg Semen Pc ( 50 Kg)
Rp.
1,000.00 Rp.
413,000.00
681.0000 Kg Pasir beton
Rp.
53.57 Rp.
36,482.14
1,021.0000 Kg Koral beton
Rp.
62.96 Rp.
64,285.19
215.0000 Ltr Air
Rp.
250.00 Rp.
53,750.00
Jumlah
Over Head + Fee 10%
Dibulatkan
15 analisa membuat pondasi beton bertulang(150 kg besi + bekisting)/M3
UPAH :
5.3000
Pekerja
Rp.
45,000.00
0.2750
Tukang batu
Rp.
70,000.00
1.3000
Tukang kayu
Rp.
70,000.00
1.0500
tukang besi
Rp.
70,000.00
0.2620
kepala tukang
Rp.
80,000.00
0.2650
mandor
Rp.
70,000.00
BAHAN :
0.2000
M3
Kayu terentang
Rp.
1,800,000.00
1.5000
Kg
Paku biasa 2"-5"
Rp.
17,500.00
0.4000
Lt
Minyak bekisting
Rp.
30,000.00
157.5000
Kg
Besi beton polos
Rp.
10,000.00
2.2500
Kg
kawat beton
Rp.
18,000.00
336.0000
Kg
Semen Pc ( 50 Kg)
Rp.
1,000.00
0.5400
M3
Pasir beton
Rp.
53.57
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.
238,500.00
19,250.00
91,000.00
73,500.00
20,960.00
18,550.00 Rp.
360,000.00
26,250.00
12,000.00
1,575,000.00
40,500.00
336,000.00
28.93
106
0.8100
M3
Koral beton
Rp.
62.96 Rp.
51.00
Jumlah
Over Head + Fee 10%
Dibulatkan
BAHAN :
0.2700
2.0000
0.6000
210.0000
3.0000
336.0000
0.5400
0.8100
M3
Kg
Lt
Kg
Kg
Kg
M3
M3
Kayu terentang
Paku biasa 2"-5"
Minyak bekisting
Besi beton polos
kawat beton
Semen Pc ( 50 Kg)
Pasir beton
Koral beton
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,800,000.00
17,500.00
30,000.00
10,000.00
18,000.00
1,000.00
53.57
62.96
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
254,250.00
19,250.00
109,200.00
98,000.00
25,840.00
19,810.00 Rp.
Rp.
486,000.00
Rp.
35,000.00
Rp.
18,000.00
Rp.
2,100,000.00
Rp.
54,000.00
Rp.
336,000.00
Rp.
28.93
Rp.
51.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
317,250.00
19,250.00
115,500.00
147,000.00
32,240.00
24,710.00 Rp.
Rp.
720,000.00
Rp.
70,000.00
Rp.
60,000.00
Rp.
3,150,000.00
Rp.
81,000.00
Rp.
336,000.00
Rp.
28.93
Rp.
51.00
Rp.
352,500.00
Rp.
332,500.00
Rp.
480,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
6.3500
0.2750
1.6500
1.4000
0.3330
0.3180
BAHAN :
0.3200
3.2000
1.6000
210.0000
3.0000
336.0000
0.5400
0.8100
0.1400
2.8000
16.0000
Pekerja
Tukang batu
Tukang kayu
tukang besi
kepala tukang
mandor
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
70,000.00
70,000.00
80,000.00
70,000.00
M3
Kg
Lt
Kg
Kg
Kg
M3
M3
M3
Lbr
Btg
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,800,000.00
17,500.00
30,000.00
10,000.00
18,000.00
1,000.00
53.57
62.96
2,350,000.00
95,000.00
24,000.00
Kayu terentang
Paku biasa 2"-5"
Minyak bekisting
Besi beton polos
kawat beton
Semen Pc ( 50 Kg)
Pasir beton
Koral beton
Balok kayu kelas II
Plywood 9 mm
kayu dolken
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
285,750.00
19,250.00
115,500.00
98,000.00
26,640.00
22,260.00 Rp.
Rp.
576,000.00
Rp.
56,000.00
Rp.
48,000.00
Rp.
2,100,000.00
Rp.
54,000.00
Rp.
336,000.00
Rp.
28.93
Rp.
51.00
Rp.
329,000.00
Rp.
266,000.00
Rp.
384,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
252,000.00
24,500.00
161,000.00
98,000.00
32,400.00
14,140.00 Rp.
Rp.
450,000.00
Rp.
52,500.00
Rp.
36,000.00
Rp.
2,000,000.00
Rp.
54,000.00
Rp.
323,000.00
Rp.
27.86
Rp.
49.11
Rp.
246,750.00
Rp.
237,500.00
Rp.
336,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
108
UPAH :
0.2970
0.0330
0.0330
0.0330
0.0100
0.0150
BAHAN :
0.0030
0.0200
3.6000
0.0500
5.5000
0.0090
0.0150
Pekerja
Tukang batu
Tukang kayu
tukang besi
kepala tukang
mandor
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
70,000.00
70,000.00
80,000.00
70,000.00
M3
Kg
Kg
Kg
Kg
M3
M3
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,800,000.00
17,500.00
10,000.00
18,000.00
1,000.00
53.57
62.96
Kayu terentang
Paku biasa 2"-5"
Besi beton polos
kawat beton
Semen Pc ( 50 Kg)
Pasir beton
Koral beton
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
13,365.00
2,310.00
2,310.00
2,310.00
800.00
1,050.00 Rp.
Rp.
5,400.00
Rp.
350.00
Rp.
36,000.00
Rp.
900.00
Rp.
5,500.00
Rp.
0.48
Rp.
0.94
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
692,577.00 Rp.
135,718.00 Rp.
12,825.00 Rp.
Jumlah
692,577.00
905,239.06
1,016,894.25 Rp.
Rp.
Rp.
Rp.
Rp.
692,577.00 Rp.
135,718.00 Rp.
12,825.00 Rp.
Jumlah
692,577.00
994,812.94
1,187,595.00 Rp.
Rp.
Rp.
Rp.
Rp.
692,577.00 Rp.
135,718.00 Rp.
12,825.00 Rp.
Jumlah
692,577.00
1,243,855.47
2,130,104.25 Rp.
Rp.
Rp.
Rp.
Rp.
692,577.00 Rp.
135,718.00 Rp.
12,825.00 Rp.
Jumlah
692,577.00
950,026.00
1,871,808.75 Rp.
Rp.
109
BAHAN :
1.0000
12.5000
204.2000
Rp.
Rp.
Rp.
692,577.00 Rp.
285,175.00 Rp.
12,825.00 Rp.
Jumlah
692,577.00
3,564,687.50
2,618,865.00 Rp.
Rp.
Rp.
Rp.
Rp.
692,577.00 Rp.
285,175.00 Rp.
12,825.00 Rp.
Jumlah
692,577.00
2,851,750.00
1,778,827.50 Rp.
Rp.
Rp.
Rp.
Rp.
692,577.00 Rp.
285,175.00 Rp.
12,825.00 Rp.
Jumlah
692,577.00
2,471,041.38
1,794,217.50 Rp.
Rp.
Rp.
Rp.
Rp.
692,577.00 Rp.
285,175.00 Rp.
12,825.00 Rp.
Jumlah
692,577.00
2,138,812.50
1,682,640.00 Rp.
Rp.
Rp.
Rp.
Rp.
692,577.00 Rp.
285,175.00 Rp.
12,825.00 Rp.
Jumlah
692,577.00
1,996,225.00
1,416,393.00 Rp.
Rp.
Rp.
Rp.
Rp.
692,577.00 Rp.
285,175.00 Rp.
12,825.00 Rp.
Jumlah
692,577.00
1,425,875.00
905,958.00 Rp.
Rp.
Rp.
Rp.
Rp.
692,577.00 Rp.
292,930.00 Rp.
12,825.00 Rp.
Jumlah
692,577.00
3,417,028.45
2,159,345.25 Rp.
Rp.
110
Rp.
Rp.
Rp.
692,577.00 Rp.
292,930.00 Rp.
12,825.00 Rp.
Jumlah
692,577.00
3,173,896.55
1,698,927.75 Rp.
Rp.
Rp.
Rp.
Rp.
692,577.00 Rp.
292,930.00 Rp.
12,825.00 Rp.
Jumlah
692,577.00
2,684,703.45
2,130,104.25 Rp.
Rp.
KELOMPOK VI
1 Analisa pasang atap asbes gelombang(2.5x0.92m)x5 mm/M2
UPAH :
0.1400
Pekerja
Rp.
0.0750
Tukang kayu
Rp.
0.0080
kepala tukang
Rp.
0.0080
mandor
Rp.
BAHAN :
0.5000
Lbr
Asbes gelombang
Rp.
0.1200
Kg
Paku
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
6,300.00
5,250.00
640.00
560.00 Rp.
25,000.00 Rp.
12,500.00
19,000.00 Rp.
2,280.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
10,000.00 Rp.
110,000.00
17,500.00 Rp.
525.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
36,000.00 Rp.
17,500.00 Rp.
Jumlah
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
9,000.00
7,000.00
800.00
700.00 Rp.
Rp.
Rp.
Rp.
Rp.
9,000.00
7,000.00
800.00
70.00 Rp.
36,720.00
3,500.00 Rp.
Rp.
111
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
75,000.00 Rp.
78,750.00
15,000.00 Rp.
300.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Seng
37,500.00 Rp.
123,750.00
19,000.00 Rp.
380.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Seng plat t- 4 mm
Paku biasa 1/2"-1"
Rp.
Rp.
85,000.00 Rp.
25,500.00
19,000.00 Rp.
760.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
80,000.00 Rp.
11,250.00
17,500.00
2,000.00
Rp.
85,000.00 Rp.
170,000.00
BAHAN :
0.3000
0.0400
Hl
Kg
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
6,750.00
52,500.00
640.00
420.00 Rp.
Rp.
Rp.
Rp.
Rp.
11,250.00
10,500.00
1,200.00
910.00 Rp.
Rp.
Rp.
Rp.
Rp.
6,750.00
4,900.00
640.00
420.00 Rp.
Rp.
Rp.
Rp.
Rp.
112
0.0400
Kg
Paku Atap
Rp.
26,000.00 Rp.
1,040.00
Jumlah
Untuk 1 M'
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
85,000.00 Rp.
89,250.00
Jumlah
Untuk 1 M'
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
37,500.00 Rp.
26,250.00
26,000.00 Rp.
520.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
55,000.00 Rp.
38,500.00
26,000.00 Rp.
520.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
6,750.00
3,500.00
400.00
560.00
Rp.
Rp.
Rp.
Rp.
Rp.
5,400.00
4,200.00
480.00
420.00
Rp.
Rp.
Rp.
Rp.
5,400.00
4,200.00
480.00
420.00
Rp.
Rp.
Rp.
Rp.
6,750.00
4,900.00
113
0.0080
0.0060
BAHAN :
0.3000
0.0400
Oh Kepala Tukang
Oh Mandor
Rp.
Rp.
Hl
Kg
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
640.00
420.00
85,000.00 Rp.
25,500.00
195,000.00 Rp.
7,800.00
Jumlah
Over Head + Fee 10%
Dibulatkan
45,000.00
70,000.00
70,000.00
80,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
4,500.00
350.00
14,000.00
1,600.00 Rp.
75,000.00 Rp.
62,475.00
195,000.00 Rp.
3,900.00
Jumlah
Untuk 1 M'
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
KELOMPOK VII
1 Analisa Memasang Loteng Triplek Tebal 4 mm + rangka kayu kelas II / M2
UPAH :
0.2700
Pekerja
Rp.
45,000.00
0.4000
Tukang Kayu
Rp.
70,000.00
0.0400
Kepala Tukang
Rp.
80,000.00
0.0135
Mandor
Rp.
70,000.00
BAHAN :
0.0230
M3
Kayu balok kelas II
Rp.
2,350,000.00
0.0600
Kg
Paku 2"-5"
Rp.
17,500.00
0.3900
Lbr
Triplek tebal 4 mm
Rp.
49,000.00
Rp.
Rp.
Rp.
Rp.
12,150.00
28,000.00
3,200.00
945.00 Rp.
Rp.
54,050.00
Rp.
1,050.00
Rp.
19,110.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
16,650.00
28,000.00
2,800.00
1,080.00 Rp.
Rp.
Rp.
Rp.
Jumlah
54,050.00
47,500.00
1,050.00 Rp.
Rp.
114
45,000.00
70,000.00
80,000.00
70,000.00
8,100.00
22,400.00
2,560.00
630.00 Rp.
2,350,000.00 Rp.
28,200.00
17,500.00 Rp.
1,050.00
15,000.00 Rp.
16,500.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
4,500.00
3,500.00
400.00
350.00 Rp.
Rp.
94,000.00
Rp.
600.00
Rp.
25,480.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
5,000.00 Rp.
5,250.00
17,500.00 Rp.
175.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
2,250.00
3,500.00
400.00
210.00 Rp.
Rp.
Rp.
Rp.
Rp.
KELOMPOK VIII
1 Analisa memasang kloset duduk/buah
UPAH :
115
3.3000
1.1000
0.0010
0.1600
BAHAN :
1.0000
1.0000
Bh
Ls
Pekerja
Tukang batu
Kepala tukang
Mandor
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
148,500.00
77,000.00
80.00
11,200.00 Rp.
800,000.00 Rp.
800,000.00
240,000.00 Rp.
240,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
45,000.00
105,000.00
120,000.00
11,200.00 Rp.
175,000.00 Rp.
175,000.00
1,000.00 Rp.
6,000.00
65,000.00 Rp.
650.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
250,000.00
15,000.00
1,000.00
65,000.00
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
8,000.00
7,000.00 Rp.
Rp.
250,000.00
Rp.
15,000.00
Rp.
6,000.00
Rp.
650.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00
101,500.00
12,000.00
7,000.00 Rp.
116
1.0000
1.0000
6.0000
0.0100
Bh
Ls
Kg
M3
bh Keramik ( 11 x 11 ) cm
Kg Semen nat
M3 Pasir pasang
Rp.
Rp.
Rp.
Rp.
650,000.00
39,000.00
1,000.00
65,000.00
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
650,000.00
Rp.
39,000.00
Rp.
6,000.00
Rp.
650.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
81,000.00
189,000.00
43,200.00
7,700.00 Rp.
250,000.00 Rp.
250,000.00
45,000.00 Rp.
45,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,000.00
700.00
544.46
6,000.00
65,000.00
Rp.
120,000.00
Rp.
154,000.00
Rp.
196,007.26
Rp.
36,000.00
Rp.
19,500.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
270,000.00
210,000.00
24,000.00
21,000.00 Rp.
Rp.
Rp.
Rp.
Rp.
135,000.00
315,000.00
72,000.00
63,000.00 Rp.
250,000.00 Rp.
250,000.00
30,000.00 Rp.
30,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
117
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
700.00
1,000.00
65,000.00
60,000.00
10,000.00
75,000.00
Rp.
15,400.00
Rp.
77,000.00
Rp.
8,450.00
Rp.
1,200.00
Rp.
26,000.00
Rp.
6,750.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
10,000.00 Rp.
12,000.00
3,500.00 Rp.
3,500.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
14,000.00 Rp.
16,800.00
4,900.00 Rp.
4,900.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
Rp.
Rp.
Rp.
Rp.
63,900.00
33,110.00
3,760.00
4,970.00 Rp.
Rp.
Rp.
Rp.
Rp.
2,430.00
6,300.00
720.00
1,890.00 Rp.
Rp.
Rp.
Rp.
Rp.
2,430.00
6,300.00
720.00
1,890.00 Rp.
Rp.
Rp.
Rp.
Rp.
2,430.00
6,300.00
118
0.0090
0.0270
UPAH :
1.2000
1.0000
M'
Ls
Kepala tukang
Mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
Rp.
Rp.
20,000.00 Rp.
24,000.00
7,000.00 Rp.
7,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
25,000.00 Rp.
30,000.00
8,750.00 Rp.
8,750.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
50,000.00 Rp.
60,000.00
17,500.00 Rp.
17,500.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
60,000.00 Rp.
72,000.00
21,000.00 Rp.
21,000.00 Rp.
Jumlah
Rp.
Over Head + Fee 10% Rp.
UPAH :
1.2000
1.0000
M'
Ls
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
720.00
1,890.00 Rp.
Rp.
Rp.
Rp.
Rp.
4,860.00
12,600.00
1,440.00
378.00 Rp.
Rp.
Rp.
Rp.
Rp.
4,860.00
12,600.00
1,440.00
378.00 Rp.
Rp.
Rp.
Rp.
Rp.
6,075.00
15,750.00
1,800.00
476.00 Rp.
119
Dibulatkan
15 Analisa memasang pipa pvc diameter 1/2"/M'
UPAH :
0.0360
Pekerja
0.0600
Tukang batu
0.0060
Kepala tukang
0.0018
Mandor
BAHAN :
1.2000
M'
Pipa 1/2"
1.0000
Ls
Perlengkapan
BAHAN :
1.2000
1.0000
M'
Ls
Pipa 3/4"
Perlengkapan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
1,620.00
4,200.00
480.00
126.00 Rp.
4,500.00 Rp.
5,400.00
1,575.00 Rp.
1,575.00
Jumlah
Over Head + Fee 10%
Dibulatkan
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
1,620.00
4,200.00
480.00
126.00 Rp.
5,000.00 Rp.
6,000.00
1,750.00 Rp.
1,750.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
12,500.00 Rp.
15,000.00
4,375.00 Rp.
4,375.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
14,000.00 Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,430.00
6,300.00
720.00
189.00 Rp.
Rp.
Rp.
Rp.
Rp.
1,620.00
4,200.00
480.00
126.00 Rp.
16,800.00
120
1.0000
Ls
Perlengkapan
Rp.
4,900.00 Rp.
4,900.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
20,000.00 Rp.
24,000.00
7,000.00 Rp.
7,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
27,000.00 Rp.
32,400.00
9,450.00 Rp.
9,450.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
3,645.00
9,450.00
1,080.00
287.00 Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
3,645.00
9,450.00
1,080.00
287.00 Rp.
Rp.
Rp.
Rp.
Rp.
1,350.00
21,000.00
2,400.00
105.00 Rp.
250,000.00 Rp.
250,000.00
75,000.00 Rp.
75,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
450.00
7,000.00
800.00
350.00 Rp.
121
BAHAN :
1.0000
0.0250
Bh
Bh
Kran Air
Seal tape
Rp.
Rp.
25,000.00 Rp.
25,000.00
10,000.00 Rp.
250.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
25,000.00 Rp.
25,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
450.00
7,000.00
800.00
350.00 Rp.
Rp.
Rp.
Rp.
Rp.
KELOMPOK IX
1 Analisa pasang rolling door/M2
UPAH :
1.0000
Pekerja
1.0000
Tukang besi
0.1000
Kepala tukang
0.0500
Mandor
BAHAN :
1.0000
M2
Roll door
BAHAN :
1.1000 M' Kusen Aluminium
2.0000 Bh Sekrup fixer
0.0600 Tube Sealent
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
8,000.00
3,500.00 Rp.
300,000.00 Rp.
300,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,935.00
3,010.00
344.00
147.00 Rp.
150,000.00 Rp.
165,000.00
400.00 Rp.
800.00
12,000.00 Rp.
720.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
122
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
BAHAN :
6.1770
27.0800
Kg Besi trip 2 x 3
cm Pengelasan
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
47,250.00
73,500.00
8,400.00
364.00 Rp.
500,000.00 Rp.
500,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
15,750.00
24,500.00
2,800.00
122.50 Rp.
300,000.00 Rp.
300,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
10,000.00 Rp.
61,770.00
3,500.00 Rp.
94,780.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
11,600.00 Rp.
12,760.00
10,000.00 Rp.
17,160.00
3,500.00 Rp.
38,885.00 Rp.
Jumlah
Rp.
Over Head + Fee 10% Rp.
Rp.
Rp.
Rp.
Rp.
75,150.00
116,900.00
13,360.00
5,810.00 Rp.
Rp.
Rp.
Rp.
Rp.
4,500.00
7,000.00
800.00
35.00 Rp.
123
Dibulatkan
7 Analisa pasang jendela nako dan tralis /M2
UPAH :
0.2000
Pekerja
0.2000
Tukang kayu
0.0200
Kepala tukang
0.0010
Mandor
BAHAN :
1.1000 M2 Jendela nako
10.0000 Bh Sekrup 1 - 2,5 cm
7.0000 Kg Besi trip
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
9,000.00
14,000.00
1,600.00
70.00 Rp.
105,000.00 Rp.
115,500.00
350.00 Rp.
3,500.00
10,000.00 Rp.
70,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
19,800.00
30,800.00
3,520.00
1,540.00 Rp.
550,000.00 Rp.
550,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
KELOMPOK X
1 Analisa pasang kunci tanam antik/Bh
UPAH :
0.0600
Pekerja
0.6000
Tukang kayu
0.0600
Kepala tukang
0.0030
Mandor
BAHAN :
1.0000
Bh
Kunci tanam antik
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
45,000.00 Rp.
45,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
2,700.00
42,000.00
4,800.00
210.00 Rp.
330,000.00 Rp.
330,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
450.00
35,000.00
800.00
350.00 Rp.
Rp.
Rp.
Rp.
Rp.
0.0150
0.1500
0.0150
0.0010
BAHAN :
1.0000
Pekerja
Tukang kayu
Kepala tukang
Mandor
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Bh
engsel pintu
Rp.
10,000.00 Rp.
10,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
55,000.00 Rp.
60,500.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
45,000.00 Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
675.00
10,500.00
1,200.00
70.00 Rp.
450.00
7,000.00
800.00
70.00 Rp.
5,000.00 Rp.
5,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
675.00
10,500.00
1,200.00
70.00 Rp.
5,000.00 Rp.
5,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
675.00
10,500.00
1,200.00
52.50 Rp.
Rp.
Rp.
Rp.
Rp.
675.00
125
0.1500
0.0150
0.00075
BAHAN :
1.1000
Tukang kayu
Kepala tukang
Mandor
Rp.
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
70,000.00 Rp.
M2
Rp.
75,000.00 Rp.
82,500.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Kaca
Rp.
Rp.
Rp.
Rp.
Rp.
10,500.00
1,200.00
52.50 Rp.
Rp.
Rp.
Rp.
Rp.
742.50
11,550.00
1,320.00
56.00 Rp.
100,000.00 Rp.
110,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
KELOMPOK XI
1 Analisa pasang lantai ubin PC (40 x 40)/M2
UPAH :
0.2500
Pekerja
0.1200
Tukang batu
0.0120
Kepala tukang
0.0130
Mandor
BAHAN :
6.6300 Bh Ubin
9.8000 Kg Semen Pc (50 kg)
0.0450 M3 Pasir pasang
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
11,250.00
8,400.00
960.00
910.00 Rp.
Rp.
Rp.
Rp.
6,711.92 Rp.
44,500.00
1,000.00 Rp.
9,800.00
65,000.00 Rp.
2,925.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
3,032.86
1,000.00
65,000.00
6,000.00
Rp.
36,000.00
Rp.
10,000.00
Rp.
2,925.00
Rp.
9,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
11,700.00
8,750.00
1,040.00
910.00 Rp.
Rp.
Rp.
Rp.
Rp.
126
Bh
Kg
M3
Kg
Ubin taraso
Semen Pc (50 kg)
Pasir pasang
Semen warna
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
3,580.45
1,000.00
65,000.00
6,000.00
Rp.
42,500.00
Rp.
10,000.00
Rp.
2,925.00
Rp.
9,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
3,580.45
1,000.00
65,000.00
6,000.00
Rp.
42,500.00
Rp.
10,000.00
Rp.
2,925.00
Rp.
9,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
11,700.00
8,750.00
1,040.00
910.00 Rp.
27,900.00
24,500.00
2,800.00
2,100.00 Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
7,650.00
11,900.00
1,360.00
630.00 Rp.
150,000.00 Rp.
157,500.00
25,000.00 Rp.
8,750.00
Jumlah
Over Head + Fee 10%
Dibulatkan
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
29,250.00
24,500.00
2,800.00
2,310.00 Rp.
127
1.0500
0.6000
M2
Kg
Parquet jati
Lem vinily
Rp.
Rp.
250,000.00 Rp.
262,500.00
25,000.00 Rp.
15,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
27,000.00
31,500.00
3,600.00
2,100.00 Rp.
Rp.
Rp.
Rp.
Rp.
1,132.08
1,000.00
65,000.00
6,000.00
Rp.
30,000.00
Rp.
9,300.00
Rp.
1,170.00
Rp.
11,640.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,800.00
1,000.00
65,000.00
6,000.00
Rp.
45,000.00
Rp.
9,300.00
Rp.
1,170.00
Rp.
16,500.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
27,900.00
24,500.00
2,800.00
2,100.00 Rp.
Rp.
Rp.
Rp.
1,698.11 Rp.
1,000.00 Rp.
65,000.00 Rp.
45,000.00 Rp.
10,400.00 Rp.
2,925.00 Rp.
Rp.
Rp.
Rp.
Rp.
27,000.00
31,500.00
3,600.00
2,100.00 Rp.
Rp.
Rp.
Rp.
Rp.
128
1.6200
Kg
Semen warna
Bh
Kg
M3
Kg
Plin keramik 10 X 40
Semen Pc (50 kg)
Pasir pasang
Semen warna
Rp.
6,000.00 Rp.
9,720.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
6,787.33
1,000.00
65,000.00
6,000.00
Rp.
45,000.00
Rp.
9,800.00
Rp.
2,925.00
Rp.
7,800.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,696.83
1,000.00
65,000.00
6,000.00
Rp.
4,496.61
Rp.
1,140.00
Rp.
195.00
Rp.
600.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
27,900.00
24,500.00
2,800.00
2,100.00 Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
4,050.00
6,300.00
720.00
350.00 Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
5,400.00
8,400.00
960.00
420.00 Rp.
2,500,000.00 Rp.
7,500.00
17,500.00 Rp.
875.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
129
KELOMPOK XII
1 Analisa pengecatan bidang kayu lama/M2
UPAH :
0.0700
Pekerja
0.0750
Tukang cat
0.0075
Kepala tukang
0.0025
Mandor
BAHAN :
0.1500
Kg
Plamir
0.1700
Kg
cat dasar
0.1700
Kg
cat penutup
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
3,150.00
5,250.00
600.00
175.00 Rp.
Rp.
Rp.
Rp.
20,000.00 Rp.
3,000.00
20,000.00 Rp.
3,400.00
40,000.00 Rp.
6,800.00
Jumlah
Over Head + Fee 10%
Dibulatkan
2 1 m Mengecatan Bidang Kayu Baru ( 1 Lapis Plamir ), 1 Lapis Cat Dasar, 2 Lapis Cat Penutup
UPAH :
0.0700
Pekerja
Rp.
45,000.00 Rp.
3,150.00
0.0090
Tukang cat
Rp.
70,000.00 Rp.
630.00
0.0060
Kepala tukang
Rp.
80,000.00 Rp.
480.00
0.0025
Mandor
Rp.
70,000.00 Rp.
175.00
BAHAN :
0.2000
Kg
Cat meni
Rp.
20,000.00 Rp.
4,000.00
0.1500
Kg
Plemir
Rp.
20,000.00 Rp.
3,000.00
0.1700
Kg
cat dasar
Rp.
20,000.00 Rp.
3,400.00
0.2600
Kg
cat penutup
Rp.
40,000.00 Rp.
10,400.00
Jumlah
Over Head + Fee 10%
Dibulatkan
3 Analisa pengecatan bidang dinding lama/M2
UPAH :
0.0280
Pekerja
0.0420
Tukang cat
0.0042
Kepala tukang
0.0025
Mandor
BAHAN :
0.1200
0.1800
Kg
Kg
cat dasar
cat penutup
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
20,000.00 Rp.
2,400.00
12,000.00 Rp.
2,160.00
Jumlah
Over Head + Fee 10%
Dibulatkan
4 1 m Pengecatan Tembok Baru ( 1 Plamir, 1 Lapis Cat Dasar, 2 Lapis Cat Penutup )
UPAH :
0.0200
Pekerja
Rp.
45,000.00 Rp.
0.0630
Tukang cat
Rp.
70,000.00 Rp.
0.0063
Kepala tukang
Rp.
80,000.00 Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,260.00
2,940.00
336.00
175.00 Rp.
Rp.
Rp.
Rp.
Rp.
900.00
4,410.00
504.00
130
0.0025
BAHAN :
0.1000
0.1000
0.2600
Mandor
Kg
Kg
Kg
Plemir
cat dasar
cat penutup
Rp.
70,000.00 Rp.
175.00 Rp.
Rp.
Rp.
Rp.
20,000.00 Rp.
2,000.00
20,000.00 Rp.
2,000.00
12,000.00 Rp.
3,120.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Pekerja
Rp.
45,000.00 Rp.
22,500.00
0.0250
Mandor
Rp.
70,000.00 Rp.
1,750.00
0.7500
Tukang Cat
Rp.
70,000.00 Rp.
52,500.00
0.0750
Rp.
80,000.00 Rp.
6,000.00 Rp.
Cat Menie
Rp.
20,000.00 Rp.
24,000.00 Rp.
BAHAN :
1.2000
Kg
Jumlah
Rp.
Rp.
Jumlah
Rp.
Untuk 1 M2
Rp.
Dibulatkan
Rp.
Pekerja
Rp.
45,000.00 Rp.
4,500.00
0.0060
Mandor
Rp.
70,000.00 Rp.
420.00 Rp.
Residu
Rp.
6,000.00 Rp.
2,100.00 Rp.
BAHAN :
0.3500
Ltr
Jumlah
Rp.
Rp.
Dibulatkan
Rp.
Pekerja
Rp.
45,000.00 Rp.
900.00
0.2000
Tukang cat
Rp.
70,000.00 Rp.
14,000.00
0.0020
Kepala tukang
Rp.
80,000.00 Rp.
160.00
0.0025
Mandor
Rp.
70,000.00 Rp.
175.00 Rp.
BAHAN :
1.2000
M3
wall paper
Rp.
550,000.00 Rp.
0.2000
Kg
perekat
Rp.
10,000.00 Rp.
660,000.00
2,000.00 Rp.
Jumlah
Rp.
Rp.
Dibulatkan
Rp.
131
8 Analisa ( Satu ) Unit Septick Tank Kap. 15 Orang lengkap peresapan ( Uk.1.00 x 2.00 x 1.40 M' )
4.8000
M3
Galian Tanah
Rp.
57,134.00 Rp.
274,243.20
Rp.
68,560.80
1.1000
M3
Pas. Bata 1 : 2
Rp.
102,047.00 Rp.
112,251.70
8.5000
M2
Plesteran 1 : 2
Rp.
36,216.00 Rp.
307,836.00
0.1600
M3
Rp.
512,932.00 Rp.
82,069.12
0.3000
M3
Rp.
3,092,749.00 Rp.
927,824.70
1.0000
M3
Kerikil Saringan
Rp.
85,000.00 Rp.
85,000.00
2.0000
M3
Pasir Saringan
Rp.
75,000.00 Rp.
150,000.00
5.0000
M'
Rp.
35,000.00 Rp.
175,000.00
3.0000
M'
Rp.
40,000.00 Rp.
120,000.00
1.0000
Bh
TEE 2"
Rp.
10,000.00 Rp.
10,000.00
2.0000
Bh
Keni 2"
Rp.
5,000.00 Rp.
10,000.00
20.0000
Kg
Ijuk
Rp.
35,000.00 Rp.
700,000.00
Jumlah
Rp.
Dibulatkan
Rp.
9 Analisa ( Satu ) Unit Septick Tank Kap. 25 Orang lengkap peresapan ( Uk. 1.10 x 2.20 x 1,70 M' )
9.0000
M3
Galian Tanah
Rp.
57,134.00 Rp.
514,206.00
Rp.
128,551.50
1.4000
M3
Pas. Bata 1 : 2
Rp.
102,047.00 Rp.
142,865.80
11.5000
M3
Plesteran 1 : 2
Rp.
36,216.00 Rp.
416,484.00
0.2000
M3
Rp.
512,932.00 Rp.
102,586.40
0.3500
M3
Rp.
3,092,749.00 Rp.
1,082,462.15
1.0000
M3
Kerikil Saringan
Rp.
85,000.00 Rp.
85,000.00
2.0000
M3
Pasir Saringan
Rp.
75,000.00 Rp.
150,000.00
5.0000
M'
Rp.
8,750.00 Rp.
43,750.00
3.0000
M'
Rp.
18,333.33 Rp.
55,000.00
1.0000
Bh
TEE 2"
Rp.
10,000.00 Rp.
10,000.00
2.0000
Bh
Keni 2"
Rp.
5,000.00 Rp.
10,000.00
20.0000
Kg
Ijuk
Rp.
35,000.00 Rp.
700,000.00
Jumlah
Rp.
Dibulatkan
Rp.
10 Analisa C.1 ( Satu ) Unit Septick Tank Kap. 50 Orang lengkap peresapan ( Uk. 1.30 x 3.40 x 2.05 M' )
15.1000
M3
Galian Tanah
Rp.
57,134.00 Rp.
862,723.40
Urugan kembali 1/4 Eks Galian
Rp.
215,680.85
2.3000
M3
Pas. Bata 1 : 2
Rp.
102,047.00 Rp.
234,708.10
19.3000
M3
Plesteran 1 : 2
Rp.
36,216.00 Rp.
698,968.80
0.4800
M3
Lantai kerja Beton K.100 Rp.
512,932.00 Rp.
246,207.36
0.5920
M3
Beton Bertulang 1:2:3
Rp.
3,092,749.00 Rp.
1,830,907.41
1.0000
M3
Kerikil Saringan
Rp.
85,000.00 Rp.
85,000.00
2.0000
M3
Pasir Saringan
Rp.
75,000.00 Rp.
150,000.00
5.0000
M'
Pipa PVC dia 4"
Rp.
8,750.00 Rp.
43,750.00
3.0000
M'
Pipa GIP 2"
Rp.
18,333.33 Rp.
55,000.00
1.0000
Bh
T Stuck 2"
Rp.
10,000.00 Rp.
10,000.00
2.0000
Bh
Keni 2"
Rp.
5,000.00 Rp.
10,000.00
132
20.0000
Kg
Ijuk
Rp.
35,000.00 Rp.
700,000.00
Jumlah
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
50,000.00
60,000.00
60,000.00
65,000.00
Untuk 1 M2 = 1/500
Rp.
Rp.
Rp.
Rp.
50,000.00
60,000.00
60,000.00
65,000.00
Untuk 1 M2 = 1/500
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Jumlah
Jumlah
Dibulatkan
300,000.00
360,000.00
180,000.00
195,000.00
Rp.
Rp.
Rp.
Rp.
Jumlah
Jumlah
Dibulatkan
200,000.00
240,000.00
120,000.00
130,000.00
50,000.00 Rp.
60,000.00 Rp.
60,000.00 Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
800,000.00
960,000.00
480,000.00
133
4.000
OH
Supervisor Smartruss
Rp.
65,000.00 Rp.
260,000.00
Jumlah
Rp.
Rp.
Untuk 1 M2 = 1/500 Jumlah
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
50,000.00
60,000.00
60,000.00
65,000.00
Untuk 1 M2 = 1/500
Rp.
Rp.
Rp.
Rp.
50,000.00
60,000.00
60,000.00
65,000.00
Untuk 1 M2 = 1/500
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
18,000.00
17,000.00
15,500.00
400.00
43,000.00
2,750.00
2,000.00
Untuk 1 M2 = 1/500
Rp.
Rp.
1,200,000.00
Rp.
1,440,000.00
Rp.
720,000.00
Rp.
780,000.00
Jumlah
Rp.
Jumlah
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Jumlah
Jumlah
Dibulatkan
700,000.00
840,000.00
420,000.00
227,500.00
Rp.
Rp.
Rp.
Rp.
34,020,000.00
Rp.
7,854,000.00
Rp.
26,040,000.00
Rp.
5,670,000.00
Rp.
2,709,000.00
Rp.
577,500.00
Rp.
420,000.00
Jumlah
Rp.
Jumlah
Rp.
Dibulatkan
Rp.
8,000.00 Rp.
Jumlah
JUMLAH / M2
Dibulatkan
8,000.00
Rp.
Rp.
Rp.
Disetujui Oleh :
KEPALA DINAS PEKERJAAN UMUM
KOTA PARIAMAN
134
135
UMPULAN ANALISA
AS PEKERJAAN UMUM KOTA PARIAMAN
WULAN I TAHUN 2011
8,000.00
8,000.00
800.00
8,800.00
35,000.00
293,965.00
328,965.00
32,896.50
361,862.00
30,500.00
198,190.00
228,690.00
22,869.00
136
251,559.00
12,650.00
32,150.00
44,800.00
4,480.00
49,280.00
327,500.00
933,315.00
1,260,815.00
126,081.50
1,386,897.00
137
212,500.00
537,050.00
749,550.00
74,955.00
824,505.00
165,500.00
690,250.00
855,750.00
85,575.00
941,325.00
165,500.00
837,250.00
1,002,750.00
100,275.00
1,103,025.00
138
13,510.00
16,750.00
30,260.00
3,026.00
33,286.00
48,500.00
35,300.00
83,800.00
8,380.00
92,180.00
323,325.00
323,325.00
32,332.50
355,658.00
323,325.00
323,325.00
32,332.50
355,658.00
35,500.00
35,500.00
3,550.00
39,050.00
139
43,650.00
43,650.00
4,365.00
48,015.00
51,940.00
51,940.00
5,194.00
57,134.00
47,240.00
47,240.00
4,724.00
51,964.00
71,700.00
71,700.00
7,170.00
78,870.00
57,150.00
57,150.00
5,715.00
62,865.00
2,600.00
2,600.00
260.00
2,860.00
140
15,550.00
15,550.00
1,555.00
17,105.00
26,720.00
26,720.00
2,672.00
29,392.00
11,833.33
11,833.33
1,183.33
13,017.00
26,000.00
26,000.00
2,600.00
28,600.00
14,200.00
48,000.00
62,200.00
6,220.00
68,420.00
13,000.00
72,000.00
85,000.00
8,500.00
93,500.00
141
119,550.00
592,410.00
711,960.00
71,196.00
783,156.00
119,550.00
474,755.00
594,305.00
59,430.50
653,736.00
119,550.00
413,525.00
533,075.00
53,307.50
586,383.00
142
119,550.00
376,800.00
496,350.00
49,635.00
545,985.00
68,250.00
197,280.00
265,530.00
26,553.00
292,083.00
136,100.00
324,680.00
460,780.00
46,078.00
506,858.00
211,800.00
1,621,580.00
1,833,380.00
183,338.00
143
2,016,718.00
77,800.00
475,865.00
553,665.00
55,366.50
609,032.00
44,700.00
146,700.00
191,400.00
19,140.00
210,540.00
44,700.00
136,865.00
181,565.00
18,156.50
199,722.00
144
44,700.00
130,595.00
175,295.00
17,529.50
192,825.00
22,350.00
70,420.00
92,770.00
9,277.00
102,047.00
22,350.00
65,970.00
88,320.00
8,832.00
97,152.00
22,350.00
145
63,295.00
85,645.00
8,564.50
94,210.00
30,390.00
61,120.00
91,510.00
9,151.00
100,661.00
21,400.00
16,544.00
37,944.00
3,794.40
41,738.00
21,400.00
11,524.00
32,924.00
3,292.40
146
36,216.00
21,400.00
9,271.00
30,671.00
3,067.10
33,738.00
21,400.00
7,800.00
29,200.00
2,920.00
32,120.00
13,200.00
88,900.00
102,100.00
10,210.00
112,310.00
1,851,000.00
147
3,551,875.00
5,402,875.00
540,287.50
5,943,163.00
243,500.00
145,000.00
388,500.00
38,850.00
427,350.00
194,800.00
63,000.00
257,800.00
25,780.00
283,580.00
282,500.00
229,000.00
511,500.00
51,150.00
562,650.00
185,100.00
148
117,070.00
302,170.00
30,217.00
332,387.00
1,130,000.00
2,833,000.00
3,963,000.00
396,300.00
4,359,300.00
15,975.00
27,600.00
43,575.00
4,357.50
47,933.00
12,650.00
88,975.00
101,625.00
10,162.50
111,788.00
149
31,500.00
29,950.00
61,450.00
6,145.00
67,595.00
39,425.00
66,950.00
106,375.00
10,637.50
117,013.00
20,850.00
39,550.00
60,400.00
6,040.00
66,440.00
42,410.00
68,425.00
110,835.00
11,083.50
121,919.00
150
169,500.00
29,250.00
198,750.00
19,875.00
218,625.00
7,066.00
20,600.00
27,666.00
2,766.60
30,433.00
889.00
10,770.00
11,659.00
1,165.90
12,825.00
34,130.00
151
89,250.00
123,380.00
12,338.00
135,718.00
57,750.00
201,500.00
259,250.00
25,925.00
285,175.00
57,750.00
208,550.00
266,300.00
26,630.00
292,930.00
57,750.00
297,500.00
355,250.00
35,525.00
152
390,775.00
57,750.00
182,000.00
239,750.00
23,975.00
263,725.00
73,800.00
392,502.25
466,302.25
46,630.22
512,932.00
101,550.00
437,825.66
539,375.66
53,937.57
593,313.00
153
101,550.00
459,586.90
561,136.90
56,113.69
617,251.00
101,550.00
485,253.17
586,803.17
58,680.32
645,483.00
101,550.00
528,065.08
629,615.08
62,961.51
692,577.00
101,550.00
154
540,239.95
641,789.95
64,178.99
705,969.00
101,550.00
560,992.86
662,542.86
66,254.29
728,797.00
101,550.00
567,517.33
669,067.33
66,906.73
735,974.00
461,760.00
155
2,349,829.93
2,811,589.93
281,158.99
3,092,749.00
526,350.00
3,029,079.93
3,555,429.93
355,542.99
3,910,973.00
655,950.00
5,582,079.93
6,238,029.93
623,802.99
6,861,833.00
156
567,400.00
4,149,079.93
4,716,479.93
471,647.99
5,188,128.00
582,040.00
3,735,826.97
4,317,866.97
431,786.70
4,749,654.00
157
22,145.00
48,151.43
70,296.43
7,029.64
77,326.00
2,614,710.31
2,614,700.00
2,874,984.94
2,875,000.00
4,066,536.72
4,066,500.00
3,514,411.75
3,514,400.00
158
6,876,129.50
6,876,100.00
5,323,154.50
5,323,200.00
4,957,835.88
4,957,800.00
4,514,029.50
4,514,000.00
4,105,195.00
4,105,200.00
3,024,410.00
3,024,400.00
6,268,950.70
6,269,000.00
159
5,565,401.30
5,565,400.00
5,507,384.70
5,507,400.00
12,750.00
14,780.00
27,530.00
2,753.00
30,283.00
17,500.00
110,525.00
128,025.00
12,802.50
140,828.00
16,870.00
40,220.00
57,090.00
160
5,709.00
62,799.00
60,310.00
79,050.00
139,360.00
13,936.00
153,296.00
23,860.00
124,130.00
147,990.00
14,799.00
162,789.00
12,710.00
26,260.00
38,970.00
3,897.00
42,867.00
30,750.00
161
171,040.00
201,790.00
20,179.00
2,017.90
22,197.00
11,210.00
89,250.00
100,460.00
10,046.00
1,004.60
11,051.00
10,500.00
26,770.00
37,270.00
3,727.00
40,997.00
10,500.00
39,020.00
49,520.00
4,952.00
54,472.00
162
12,710.00
33,300.00
46,010.00
4,601.00
50,611.00
20,450.00
66,375.00
86,825.00
8,682.50
868.25
9,551.00
44,295.00
74,210.00
118,505.00
11,850.50
130,356.00
48,530.00
102,600.00
151,130.00
163
15,113.00
166,243.00
33,690.00
45,750.00
79,440.00
7,944.00
87,384.00
8,750.00
120,080.00
128,830.00
12,883.00
141,713.00
6,360.00
5,425.00
11,785.00
1,178.50
12,964.00
164
236,780.00
1,040,000.00
1,276,780.00
127,678.00
1,404,458.00
281,200.00
181,650.00
462,850.00
46,285.00
509,135.00
130,000.00
271,650.00
401,650.00
40,165.00
441,815.00
165,500.00
165
695,650.00
861,150.00
86,115.00
947,265.00
320,900.00
295,000.00
615,900.00
61,590.00
677,490.00
525,000.00
525,507.26
1,050,507.26
105,050.73
1,155,558.00
585,000.00
280,000.00
865,000.00
86,500.00
951,500.00
166
105,740.00
134,800.00
240,540.00
24,054.00
264,594.00
11,340.00
15,500.00
26,840.00
2,684.00
29,524.00
11,340.00
21,700.00
33,040.00
3,304.00
36,344.00
167
11,340.00
31,000.00
42,340.00
4,234.00
46,574.00
19,278.00
38,750.00
58,028.00
5,802.80
63,831.00
19,278.00
77,500.00
96,778.00
9,677.80
106,456.00
24,101.00
93,000.00
117,101.00
11,710.10
168
128,811.00
6,426.00
6,975.00
13,401.00
1,340.10
14,741.00
6,426.00
7,750.00
14,176.00
1,417.60
15,594.00
9,639.00
19,375.00
29,014.00
2,901.40
31,915.00
6,426.00
169
21,700.00
28,126.00
2,812.60
30,939.00
14,462.00
31,000.00
45,462.00
4,546.20
50,008.00
14,462.00
41,850.00
56,312.00
5,631.20
61,943.00
24,855.00
325,000.00
349,855.00
34,985.50
384,841.00
8,600.00
170
25,250.00
33,850.00
3,385.00
37,235.00
8,600.00
25,000.00
33,600.00
3,360.00
36,960.00
126,500.00
300,000.00
426,500.00
42,650.00
469,150.00
5,436.00
166,520.00
171,956.00
17,195.60
189,152.00
171
129,514.00
500,000.00
629,514.00
62,951.40
692,465.00
43,172.50
300,000.00
343,172.50
34,317.25
377,490.00
211,220.00
156,550.00
367,770.00
36,777.00
404,547.00
12,335.00
68,805.00
81,140.00
8,114.00
172
89,254.00
24,670.00
189,000.00
213,670.00
21,367.00
235,037.00
55,660.00
550,000.00
605,660.00
60,566.00
666,226.00
49,710.00
330,000.00
379,710.00
37,971.00
417,681.00
36,600.00
45,000.00
81,600.00
8,160.00
89,760.00
173
12,445.00
10,000.00
22,445.00
2,244.50
24,690.00
8,320.00
5,000.00
13,320.00
1,332.00
14,652.00
12,445.00
5,000.00
17,445.00
1,744.50
19,190.00
12,427.50
60,500.00
72,927.50
7,292.75
80,220.00
174
12,427.50
82,500.00
94,927.50
9,492.75
104,420.00
13,668.50
110,000.00
123,668.50
12,366.85
136,035.00
21,520.00
57,225.00
78,745.00
7,874.50
86,620.00
22,400.00
57,925.00
80,325.00
8,032.50
88,358.00
175
22,400.00
64,425.00
86,825.00
8,682.50
95,508.00
57,300.00
64,425.00
121,725.00
12,172.50
133,898.00
21,540.00
166,250.00
187,790.00
18,779.00
206,569.00
58,860.00
176
277,500.00
336,360.00
33,636.00
369,996.00
64,200.00
52,110.00
116,310.00
11,631.00
127,941.00
64,200.00
71,970.00
136,170.00
13,617.00
149,787.00
57,300.00
177
68,045.00
125,345.00
12,534.50
137,880.00
57,300.00
65,525.00
122,825.00
12,282.50
135,108.00
11,420.00
6,431.61
17,851.61
1,785.16
19,637.00
15,180.00
8,375.00
23,555.00
2,355.50
25,911.00
178
9,175.00
13,200.00
22,375.00
2,237.50
24,613.00
4,435.00
20,800.00
25,235.00
2,523.50
27,759.00
4,711.00
4,560.00
9,271.00
927.10
10,198.00
179
5,989.00
7,120.00
13,109.00
1,310.90
14,420.00
82,750.00
24,000.00
106,750.00
10,675.00
117,425.00
11,742.50
11,740.00
4,920.00
2,100.00
7,020.00
702.00
7,722.00
15,235.00
662,000.00
677,235.00
67,723.50
744,959.00
180
3,022,785.52
3,022,786.00
3,440,905.85
3,440,906.00
181
5,142,945.92
5,142,946.00
1,035,000.00
2,070.00
2,000.00
690,000.00
1,380.00
1,000.00
182
2,500,000.00
5,000.00
5,000.00
4,140,000.00
8,280.00
8,000.00
2,187,500.00
4,375.00
4,000.00
77,290,500.00
154,581.00
155,000.00
8,000.00
183,000.00
183,000.00
183
184
NO
SAT.
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
100,000
110,000
110,000
110,000
110,000
110,000
110,000
105,000
100,000
100,000
85,000
77,000
120,000
100,000
100,000
77,000
M3
M3
M3
M3
175,000
180,000
180,000
180,000
M3
M3
M3
M3
M3
370,000
370,000
380,000
380,000
1,240
Kerikil
- Kerikil Beton/Ayak
- Kerikil Timbun
- Koral Sikat
- Batu Alam
M3
M3
Kg
M2
135,000
100,000
5,000
155,000
Pasir
- Pasir Pasang
- Pasir Beton
- Pasir Urug
- Tanah Bunga (timbun)
- Sirtu
M3
M3
M3
M3
M3
135,000
135,000
70,000
70,000
110,000
II BATU BATUAN
Batu kali :
- Batu Bulat utuh
- Batu pecah 5/10
- Batu pecah 5/7
- Batu pecah 4/6
Bh
840
Zak
Kg
62,000
4,000
M3
M3
M3
M3
M3
M3
M3
M3
Btg
Btg
M3
5,300,000
5,250,000
4,850,000
4,750,000
3,800,000
3,750,000
2,850,000
2,800,000
35,000
21,000
70,000
Triplek :
- Tebal 4 mm (Kw 1)
- Tebal 9 mm (Kw 1)
- Les Profil 3 x 3,5 x 400 cm
Lbr
Lbr
Btg
60,000
130,000
22,000
Kg
16,000
Bahan Besi
- Besi beton
Kg
10,500
Btg
Btg
Btg
14,000
16,000
15,000
Bahan Paku :
- 1 1/2"
- (2 - 5)"
- Paku seng (1/2 - 1)" RRC
Kg
Kg
Kg
15,000
14,000
30,000
Lbr
Lbr
Lbr
Lbr
73,000
63,000
40,000
50,000
Semen :
- Semen Padang TP 1 (50 Kg)
- Semen Putih (40 Kg)
IV BAHAN KAYU
- Kayu Banio : Papan
Kayu Banio Balok
- Kayu Marsawa : Papan
Kayu Marsawa Balok
- Kayu Marantih : Papan
Kayu Marantih Balok
- Kayu Bekisting : Papan
Kayu Bekisting Balok
- Tiang Pancang (dolken Dia 8-10/400 cm)
- Tiang Pancang (bambu pjg.400 cm)
- Kayu Api
M2
M2
65,000
72,500
M2
M2
67,500
70,000
IX BAHAN KACA
Kaca Polos
- Tebal 5 mm
M2
80,000
X PENGGANTUNG/PENGUNCI
Kunci Pintu/Tanam
- Merk Jangkar 9702 RRC/692 LD
- Jangkar 746
- Merk Ciga Brown 5404
- Merk Ciga Brown 5009
- Kunci Mandili 450 Itali
- Kunci Antik A/C Itali
- Kunci Sanghai 9702 LD
- Grendel Antik 2
- Tarikan Antik Jendela
- Engsel Nyilon
- Engsel Lokal
Set
Set
Set
Set
Set
Set
Set
Set
Set
Set
Set
92,500
58,750
72,500
101,500
172,500
225,000
90,000
5,000
7,500
22,600
9,000
XI BAHAN CAT
- Platone Cat Tembok
- Dulux Cat Tembok
- Rimatex Dempul Tembok
- Platone Cat Besi
- Multi Seal Cat Seng
Kg
Kg
Kg
Kg
Kg
44,500
110,000
10,000
50,000
75,000
Kg
Kg
Kg
Kg
Kg
Kg
Ltr
Kg
Kg
Btl
Ltr
Ltr
Ltr
23,750
23,750
31,250
18,000
20,000
12,500
14,333
24,500
14,000
Keramik Dinding
- Ukuran 20 x25
- Ukuran 40 x 40
BAHAN CAT :
- Plemer Kayu - wa
- Meni Kayu - wa
- Meni Besi - wa
- Cat Tembok Matex
- Cat Tembok Caltilac
- Residu
- Minyak Cat
- Cat Dasar TL
- Aspal
- Pylox
- Oil
- Solar
- Bensin
24,500
17,500
5,650
6,950
Bh
Bh
Bh
Bh
268,750
268,750
281,250
112,222
Closet Jongkok
- Merk Toto Type CE 7 Warna Tua
- Merk Toto Type C Warna Tua
Bh
Bh
406,667
262,500
Seng Plat
Air
Paku hak panjang
kayu balok
Wastafel
Kran Air
Seal tape
Floor Drain
Semen warna
Lem
Lbr
Ltr
Kg
M3
Bh
Bh
Bh
Bh
Kg
Kg
48,000
25
25,000
5,000,000
880,000
25,000
10,000
30,000
6,500
30,000
Ir. GUNAWAN
Direktur
KETERANGAN
5
Agustus 2015
n Perencana
NDO PRATAMA
NO
URAIAN PEKERJAAN
1
I.
SATUAN
3
Hari
Tukang kayu
Hari
Tukang Batu
Hari
Tukang Cat
Hari
Tukang Listrik
Hari
Tukang besi
Hari
Hari
Tukang Beronjong
Hari
Pekerja Terlatih
Hari
Hari
Mandor
Hari
Penjaga Malam
Hari
Operator
Hari
Pembantu Operator
Hari
Mekanik
Hari
Pembantu Mekanik
Hari
Sopir
Hari
II.
B A H A N
A.
BATU - BATUAN
Batu Kali
a
Abu Batu
Kerikil
a
Kerikil Beton
Pasir
a
Pasir Pasang
III
Pasir beton
Pasir Urug
Tanah Timbun
Sirtu
BATU BATA
1
Bh
Bh
Hollowbrick
Bh
Bataco
Bh
Paving Block
Bh
NO
URAIAN PEKERJAAN
IV
2
Semen Padang ( 50 Kg )
Zak
Semen Putih ( 40 Kg )
Zak
Kapur Sirih
Kg
Semen Nat
Kg
BAHAN KAYU
Kayu jati/surian : Papan
Balok
1
2
3
4
VI
SATUAN
M
M
(Kelas I ) Balok
( Kelas II ) Balok
( Kelas IV ) Balok
Tiang Pancang
M1
Bambu dia 6 - 8 cm
Btg
Tebal 3 mm (Kw 1 )
Lbr
Tebal 4 mm ( Kw1 )
Lbr
Tebal 6 mm ( Kw1 )
Lbr
Tebal 9 mm ( Kw1 )
Lbr
Lbr
Lamberzering
Btg
Eternit Asbes 1 m X 1 m
Lbr
Lbr
Btg
10
Btg
11
Btg
12
Btg
13
Lbr
Kawat Berduri
Rol
b.
Kawat Beton
Kg
c.
Kawat Nyamuk
M2
d.
Kawat Ayam
M2
e.
Kg
f.
Roll door
M2
Bahan Besi
1
Besi Beton
Kg
Besi Kanal C
Kg
Besi Propil
Kg
Besi Strip
Kg
Bahan Paku
1
1 1/2 "
Kg
( 2 - 5 )"
Kg
Kg
Kg
NO
URAIAN PEKERJAAN
1
VI
SATUAN
3
BAHAN PIPA
Pipa Besi Standard Medium
1
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
buah
buah
buah
buah
buah
buah
buah
buah
buah
10
buah
11
buah
12
buah
NO
URAIAN PEKERJAAN
SATUAN
3
13
buah
14
buah
15
buah
16
buah
17
buah
18
buah
19
buah
20
buah
21
buah
22
buah
23
buah
24
buah
25
buah
26
buah
27
buah
28
buah
29
buah
30
buah
31
buah
32
buah
33
buah
34
buah
35
buah
36
buah
37
buah
38
buah
39
buah
40
buah
41
buah
42
Knie GI 1 "
buah
43
buah
44
buah
45
Knie GI 2 "
buah
46
buah
47
Knie GI 3 "
buah
48
Knie GI 4 "
buah
49
buah
50
buah
51
Socket GI 1 "
buah
52
buah
53
buah
54
Socket GI 2 "
buah
55
buah
56
Socket GI 3 "
buah
57
Socket GI 4 "
buah
58
buah
59
buah
60
Tee GI 1 "
buah
61
buah
62
buah
63
Tee GI 2 "
buah
64
buah
65
Tee GI 3 "
buah
66
Tee GI 4 "
buah
NO
URAIAN PEKERJAAN
VII
SATUAN
3
BAHAN ATAP
-
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Seng plat t- 4 mm
Lbr
Atap Plastik :
-
Lbr
Fibre Glass
Lbr
Bh
VIII
Lbr
Lbr
Lbr
Lbr
Lbr
atap aluminium
Lbr
Aluminium Foil
Lbr
Tali ijuk
Kg
ukuran 20 x 20 cm
M2
ukuran 30 x 30 cm
M2
ukuran 40 x 40 cm
M2
ukuran 20 x 20 cm
M2
ukuran 30 x 30 cm
M2
ukuran 40 x 40 cm
M2
Keramik Dinding
-
ukuran 20 x 25cm
M2
ukuran 20 x 30 cm
M2
walpaper
Ubin
IX
Ubin PC abu-abu
M2
Ubin Warna
M2
Teraso
M2
Karpet
M2
Parquet Jati
M2
Poselin
M2
BAHAN KACA
kaca Polos
-
Tebal 3 mm
M2
Tebal 5 mm
M2
Tebal 6 mm
M2
NO
URAIAN PEKERJAAN
SATUAN
3
Raiben
-
Tebal 3 mm
M2
Tebal 5 mm
M2
kaca Es
-
Tebal 3 mm
M2
Tebal 5 mm
M2
( 15 X 90 ) cm + rangka
Bh
PENGGANTUNG / PENGUNCI
Kunci Pintu Tanam
-
Set
Jangkar 746
Set
Set
Set
Set
Set
Set
Set
Grendel Antik 2
Set
Set
Engsel Nylon
Set
Engsel Lokal
Set
XI
XII
Kait angin
Set
Pegangan pintu
Set
BAHAN CAT
-
Kg
Kg
Kg
Kg
Kg
Plemer Kayu - wa
Kg
Meni Kayu - wa
Kg
Meni Besi - wa
Kg
Residu
Ltr
Minyak Cat
Ltr
Aspal
Kg
Oil
Ltr
Cat Dasar TL
Kg
Pylox
Btl
Lem kayu
Ltr
BAHAN SANITAIR
-
Bh
Bh
Merk Tato
Bh
Merk Campian
Bh
Kran air
Bh
Seal tape
Bh
Bh
Closed duduk
-
Bh
Bh
NO
URAIAN PEKERJAAN
SATUAN
3
Closed Jongkok
-
Bh
Bh
Closed Jongkok
-
Bh
Bh
Bak fiber
-
voll 0.3 M3
Bh
Bak fiber
-
voll 1 M3
Bh
Bak Cuci
-
Bh
waterdrain+aksesoris
Set
Wastafel Komplek
XIII
Bh
Bh
BUIS BETON
-
100 cm
Bh
80 cm
Bh
60 cm
Bh
40 cm
Bh
30 cm
Bh
20 cm
Bh
Trali Beton :
-
Tinggi 63 cm
Bh
Tinggi 87 cm
Bh
Pariaman,
Ditetapkan Oleh
.
Dibuat Oleh
KETERANGAN
65,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
50,000.00
45,000.00
60,000.00
45,000.00
70,000.00
60,000.00
70,000.00
60,000.00
65,000.00
120,000.00
150,000.00
155,000.00
170,000.00
180,000.00
180,000.00
90,000.00
75,000.00
75,000.00
80,000.00
60,000.00
60,000.00
80,000.00
800.00
3,500.00
3,500.00
2,000.00
HARGA SATUAN
Rp.
KETERANGAN
51,000.00
120,000.00
1,000.00
12,000.00
4,500,000.00
4,000,000.00
3,500,000.00
3,500,000.00
2,750,000.00
2,750,000.00
2,250,000.00
2,250,000.00
800,000.00
18,000.00
42,000.00
52,000.00
75,000.00
115,000.00
80,000.00
15,000.00
14,000.00
100,000.00
10,000.00
15,000.00
20,000.00
20,000.00
80,000.00
100,000.00
15,000.00
30,000.00
30,000.00
15,000.00
-
8,500.00
20,000.00
20,000.00
15,000.00
13,500.00
13,000.00
20,000.00
-
HARGA SATUAN
Rp.
KETERANGAN
77,825.00
99,275.00
125,250.00
184,500.00
10,000.00
13,333.33
18,333.33
23,333.33
26,666.67
37,500.00
41,666.67
50,000.00
58,333.33
11,000.00
15,000.00
17,500.00
20,000.00
21,000.00
22,500.00
25,000.00
30,000.00
35,000.00
15,000.00
18,000.00
26,000.00
35,000.00
-
85,000.00
90,000.00
HARGA SATUAN
Rp.
KETERANGAN
5
-
HARGA SATUAN
Rp.
KETERANGAN
42,000.00
36,000.00
65,000.00
38,000.00
2,500.00
50,000.00
35,000.00
90,000.00
70,000.00
25,000.00
70,000.00
60,000.00
45,000.00
27,000.00
90,000.00
-
47,000.00
48,000.00
52,000.00
45,000.00
40,000.00
45,000.00
44,000.00
-
30,000.00
35,000.00
25,000.00
50,000.00
100,000.00
25,000.00
55,000.00
75,000.00
-
HARGA SATUAN
Rp.
KETERANGAN
61,500.00
97,000.00
72,150.00
85,000.00
-
50,000.00
40,000.00
60,000.00
75,000.00
125,000.00
125,000.00
45,000.00
5,000.00
7,000.00
10,000.00
6,000.00
15,000.00
100,000.00
42,000.00
43,000.00
50,000.00
20,000.00
20,000.00
25,000.00
6,000.00
15,000.00
9,500.00
17,500.00
20,000.00
19,000.00
4,500.00
150,000.00
160,000.00
180,000.00
80,000.00
-
400,000.00
-
HARGA SATUAN
Rp.
KETERANGAN
180,000.00
170,000.00
100,000.00
150,000.00
450,000.00
-
300,000.00
350,000.00
200,000.00
150,000.00
100,000.00
75,000.00
65,000.00
45,000.00
25,000.00
35,000.00
Pariaman,
2009
Dibuat Oleh :
.
:
:
:
:
NO
URAIAN PEKERJAAN
SAT
VOLUME
HARGA SATUAN
A. PEKERJAAN LANTAI I
I.
PEKERJAAN PERMULAAN
Pembersihan Lahan
Pas. Papan Bouwplank
Ls
M'
1.00 Rp
48.00 Rp
PEKERJAAN PONDASI
Galian Pondasi Batu Kali
Pek. Astampang Batu Kali
Pek. Pondasi Batu Kali 1 : 4
Pasang Stak Pondasi Ke sloof 8 Panjang 50 cm
Urugan Bekas Galian (1/3 Galian)
M
M
M
Kg
M
58.80
13.44
22.68
3.30
19.60
Rp
Rp
Rp
Rp
Rp
72,875.00
389,103.00
770,627.00
13,945.00
52,250.00
M
M
M
M
M
M
M
2.52
0.65
1.77
2.18
0.91
1.58
0.32
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,440,860.52
6,044,652.21
7,237,361.96
6,194,329.37
6,931,093.13
4,390,837.94
6,136,396.91
1
2
II.
1
14
15
16
17
RAB
1,000,000.00
82,533.00
M
M
69.26 Rp
138.52 Rp
138,081.00
128,662.00
M
M
Bh
0.90 Rp
14.48 Rp
102.00 Rp
9,237,250.00
17,050.00
500.00
1
2
3
4
5
M
M
M
M
M
17.22
138.52
277.04
17.22
17.22
Rp
Rp
Rp
Rp
Rp
36,443.00
64,931.00
60,090.00
185,618.00
110,061.00
1
2
3
4
PEKERJAAN LOTENG
Pasang Rangka Plafond
Memeni Rangka Plafond
Pasang Plafond Triplek 4 mm
Pasang List Plafond Kayu 3x3 cm
M
M
M
M'
83.23
20.81
83.23
119.91
Rp
Rp
Rp
Rp
144,100.00
17,050.00
47,322.00
17,628.00
M
M
M
M
M
M
M
M
M
M'
16.65
8.32
4.16
75.73
7.50
17.20
17.20
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
72,875.00
738,767.00
138,081.00
121,550.00
121,550.00
780,079.00
194,125.00
217,361.00
228,274.00
25,000.00
V.
VI.
1
2
3
4
5
6
7
9
10
11
VII.
M
M
M
M
13.80
4.80
6.50
3.70
Rp
Rp
Rp
Rp
711,700.00
523,380.00
123,475.00
677,270.00
1
2
3
4
5
6
7
Bh
Bh
Bh
Bh
Bh
Bh
Bh
27.00
7.00
7.00
26.00
26.00
13.00
26.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
44,666.00
326,700.00
29,700.00
38,060.00
28,848.00
28,848.00
25,795.00
1
2
3
4
PEKERJAAN PENGECATAN
Mencat Bidang Kozen DP,DJ & Jalusi dengan Cat Minyak
Mencat Listplank Plafond
Mencat Dinding dengan Cat Tembok
Cat Plafond Triplek
M
M
M
M
22.30
8.10
415.56
83.23
Rp
Rp
Rp
Rp
51,494.00
51,494.00
19,880.00
17,680.00
1
3
4
5
VIII.
IX.
RAB
1
2
3
6
7
8
RAB
A . Instalasi Sanitair
Pas. Closet jongkok
Pas. Floor Drain
Pas. Kran Air SAN-EI
Pas. Pipa PVC dia. 3"
Pas. Pipa PVC dia. 4"
Pas. Septik Tank dan Peresapan Kapasitas 50 Org
Unit
Bh
Bh
M'
M'
Unit
3.00
3.00
3.00
12.00
12.00
-
Rp
Rp
Rp
Rp
Rp
Rp
762,894.00
47,300.00
78,100.00
77,572.00
79,703.00
8,633,836.00
1
2
6
7
8
B . Instalasi Listrik
Pas. Instalasi Penerangan
Pas. Instalasi Stop Kontak
Saklar Tunggal
Skalar Ganda
Stop Kontak
Ttk
Ttk
Bh
Bh
Bh
11.00
6.00
3.00
5.00
8.00
Rp
Rp
Rp
Rp
Rp
199,000.00
227,000.00
35,000.00
50,000.00
45,000.00
RAB
BIAYA
JUMLAH HARGA
SATUAN
JUMLAH TOTAL
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
RAB
Rp
247,231,280.27
Rp
4,961,584.00
Rp
28,062,595.10
Rp
95,233,502.10
1,000,000.00
3,961,584.00
4,285,050.00
5,229,544.32
17,477,820.36
46,080.42
1,024,100.00
13,710,968.50
3,929,023.93
12,795,655.94
13,528,415.35
6,328,088.03
6,937,523.94
1,988,192.60
Rp
Rp
9,563,490.06
17,822,260.24
Rp
Rp
Rp
8,331,999.50
246,884.00
51,000.00
Rp
Rp
Rp
Rp
Rp
627,426.98
8,994,242.12
16,647,333.60
3,195,723.23
1,894,883.55
Rp
Rp
Rp
Rp
11,993,443.00
354,767.88
3,938,610.06
2,113,773.48
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
31,359,609.49
Rp
18,400,594.42
Rp
26,968,887.26
Rp
22,128,254.50
Rp
11,298,071.42
Rp
8,818,182.00
2,023,321.30
1,011,660.65
3,246,298.76
14,701,086.25
1,630,207.50
3,926,312.80
430,000.00
Rp
Rp
Rp
Rp
9,821,460.00
2,512,224.00
802,587.50
2,505,899.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,205,982.00
2,286,900.00
207,900.00
989,560.00
750,048.00
375,024.00
670,670.00
Rp
Rp
Rp
Rp
1,148,316.20
416,916.02
8,261,332.80
1,471,506.40
RAB
Rp
Rp
Rp
Rp
Rp
Rp
RAB
2,288,682.00
141,900.00
234,300.00
930,864.00
956,436.00
-
Rp
Rp
Rp
Rp
Rp
2,189,000.00
1,362,000.00
105,000.00
250,000.00
360,000.00
Ir. GUNAWAN
Direktur
RAB
NO
I
1
:
:
:
:
:
:
PERHITUNGAN
SAT.
PEKERJAAN BENDUNG
Pek. Galian Tanah Berbatu
A
0.80 x
0.80 x
17.50
B
0.80 x
0.80 x
22.00
=
=
JUMLAH
2
=
=
x
39.50
JUMLAH
M
M
M
11.20
14.08
25.28
M
M
M
11.20
14.08
28.24
53.52
63.20
JUMLAH
3
1.30 +
0.30
19.75
NO
:
:
:
:
:
:
PERHITUNGAN
SAT.
JUMLAH
I
1
PEKERJAAN BENDUNG
Pek. Galian Tanah Berbatu
A
0.40 x
6.60 x
14.40
B
- x
- x
-
=
=
JUMLAH
2
=
=
x
14.40
1.00 =
M
M
M
38.02
38.02
M
M
M
38.02
32.40
4.32
74.74
135.36
JUMLAH
3
2.50 +
1.00
1.40
0.
1.44
0.
NO
:
:
:
:
:
:
PERHITUNGAN
SAT.
PEKERJAAN BENDUNG
Pek. Galian Tanah Berbatu
A
0.80 x
0.80 x
20.00
B
0.80 x
1.60 x
20.00
=
=
JUMLAH
2
=
=
x
20.00
JUMLAH
M
M
M
12.80
25.60
38.40
M
M
M
12.80
25.60
44.00
POT. C
SKALA : 1
0.40
POT. C
SKALA : 1
JUMLAH
82.40
0.40
0.60 +
0.40
2.60
104.00
KEGIATAN
PEKERJAAN
LOKASI
KABUPATEN
PROPINSI
TAHUN ANGGARAN
NO
:
:
:
:
:
:
PERHITUNGAN
SAT.
JUMLAH
PEKERJAAN SALURAN
1
0.50
45.00
45.00
M
M
M
=
=
JUMLAH
2
7.20
28.80
36.00
1.60
=
=
=
x
45.00
M
M
M
M
7.20
28.80
8.10
9.45
0.30 +
0.80
0.80 x
1.60
45.00
=
JUMLAH
M
M
39.60
93.15
0.
1.60 +
X
0.30 +
45.00
0.60 +
0.60
0.90
180.00
NO
:
:
:
:
:
:
PERHITUNGAN
SAT.
JUMLAH
NO
PERHITUNGAN
SAT.
JUMLAH
PEKERJAAN SALURAN
Pek. Galian Tanah Biasa
0.40 x
0.40 x
19.50
0.20 x
0.60 x
19.50
2.00
6.24
2.34
8.58
6.24
2.34
8.19
16.77
46.80
JUMLAH
2
0.40 x
0.40 x
19.50
0.20 x
0.60 x
19.50
0.30 +
0.40 x
0.60
x
x
2.00
19.50
2.00 =
JUMLAH
0.60 +
19.50
0.60 +
0.60
0.30
NO
:
:
:
:
:
:
PERHITUNGAN
SAT.
JUMLAH
LOKASI
KABUPATEN
PROPINSI
TAHUN ANGGARAN
NO
PERHITUNGAN
SAT.
JUMLAH
NO
:
:
:
:
:
:
PERHITUNGAN
SAT.
JUMLAH
PEKERJAAN
LOKASI
KABUPATEN
PROPINSI
TAHUN ANGGARAN
NO
:
:
:
:
:
PERHITUNGAN
SAT.
JUMLAH
NO
:
:
:
:
:
:
PERHITUNGAN
SAT.
JUMLAH
NO
:
:
:
:
:
:
PERHITUNGAN
SAT.
JUMLAH
:
:
:
:
:
:
NO
PERHITUNGAN
SAT.
JUMLAH
MC. 0 )
0.500.30
13.60
0.80
+2.30
0.300.50
+2.30
MPANG BALERI
1.30
1.30
+1.40
+1.00
0.80
0.30
0.80
+0.70
+0.40
0.80
14.40
SKETSA
GAMBAR
15.00
0.60 0.80
Lubuk Alung,
Pebruari 2016
Dihitung Oleh
STAF TEKNIK
JONADI. S.ST
NIP. 19740124 200604 1 001
MC. 0 )
MPANG BALERI
SKETSA
GAMBAR
1.00
1.00
+1.40
2.44
+1.00
0.40
0.50
0.57
1.44
4.00
- 0.60
0.40
0.60
0.40
Lubuk Alung,
0.60
1.80
Pebruari 2016
Dihitung Oleh
STAF TEKNIK
0.00
0.60
0.50
0.60
4.40
JONADI. S.ST
NIP. 19740124 200604 1 001
MC. 0 )
MPANG BALERI
SKETSA
GAMBAR
0.30
1.00
POT. C - C
SKALA : 1 : 50
0.60
1.30
0.30
0.80
2.00
0.60
2.10
0.40
0.50
0.80
MC. 0 )
POT. C - C
SKALA : 1 : 50
0.80
2.00
0.60
0.80
2.10
0.40
418,000,000.00
0.40
1.60
Lubuk Alung,
Pebruari 2016
Dihitung Oleh
STAF TEKNIK
JONADI. S.ST
NIP. 19740124 200604 1 001
MPANG BALERI
SKETSA
0.50
0.30
0.60
GAMBAR
0.30
0.60
0.30
1.60
0.40
0.40
POT. D - D
0.80
SKALA : 1 : 50
0.80
418,000,000.00
Lubuk Alung,
Pebruari 2016
Dihitung Oleh
STAF TEKNIK
JONADI. S.ST
NIP. 19740124 200604 1 001
MC. 0 )
MPANG BALERI
SKETSA
GAMBAR
SKETSA
GAMBAR
418000000
Lubuk Alung,
Pebruari 2016
Dihitung Oleh
STAF TEKNIK
JONADI. S.ST
NIP. 19740124 200604 1 001
MC. 0 )
MPANG BALERI
SKETSA
GAMBAR
Lubuk Alung,
MC. 0 )
MPANG BALERI
Pebruari 2016
Dihitung Oleh
STAF TEKNIK
JONADI. S.ST
NIP. 19740124 200604 1 001
SKETSA
Lubuk Alung,
GAMBAR
Pebruari 2016
Dihitung Oleh
STAF TEKNIK
JONADI. S.ST
NIP. 19740124 200604 1 001
MC. 0 )
MPANG BALERI
SKETSA
GAMBAR
MC. 0 )
Lubuk Alung,
Pebruari 2016
Dihitung Oleh
STAF TEKNIK
JONADI. S.ST
NIP. 19740124 200604 1 001
MPANG BALERI
SKETSA
GAMBAR
418000000
Lubuk Alung,
Pebruari 2016
Dihitung Oleh
STAF TEKNIK
JONADI. S.ST
NIP. 19740124 200604 1 001
MC. 0 )
MPANG BALERI
SKETSA
GAMBAR
Lubuk Alung,
Pebruari 2016
Dihitung Oleh
STAF TEKNIK
JONADI. S.ST
NIP. 19740124 200604 1 001
MC. 0 )
MPANG BALERI
SKETSA
GAMBAR
MC. 0 )
MPANG BALERI
Lubuk Alung,
Pebruari 2016
Dihitung Oleh
STAF TEKNIK
JONADI. S.ST
NIP. 19740124 200604 1 001
SKETSA
GAMBAR
Lubuk Alung,
Pebruari 2016
Dihitung Oleh
STAF TEKNIK
JONADI. S.ST
NIP. 19740124 200604 1 001
REKAPITULASI BIAYA
KEGIATAN
PEKERJAAN
LOKASI
TAHUN
:
:
:
:
No
URAIAN PEKERJAAN
BIAYA
A. PEKERJAAN LANTAI I
I.
II.
III.
IV.
V.
VI.
VII.
VIII.
IX.
Err:509
PEKERJAAN PERMULAAN
PEKERJAAN PONDASI
PEKERJAAN BETON DINDING
PEKERJAAN PLESTERAN DAN WATERPROOFING
PEKERJAAN LOTENG
PEKERJAAN LANTAI DAN DINDING KERAMIK
PEKERJAAN DAUN PINTU JENDELA & PENGGANTUNG
PEKERJAAN PENGECATAN
PEKERJAAN PERLENGKAPAN DALAM
Err:509
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Err:509
4,961,584.00
28,062,595.10
95,233,502.10
31,359,609.49
18,400,594.42
26,968,887.26
22,128,254.50
11,298,071.42
8,818,182.00
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
JUMLAH BIAYA FISIK
PPN 10%
JUMLAH
DIBULATKAN
TERBILANG : TIGA MILYAR TUJUH RATUS SEMBILAN PULUH JUTA DELAPAN RATUS SEPULUH RIBU RUPIA
Diperiksa Oleh :
PPTK
Dinas Dikpora Pariaman
REKAB
Diperiksa Oleh :
Pengelola Teknis Perencanaan
Dinas Pekerjaan Umum Pariaman
No
URAIAN PEKERJAAN
MULYADI S.Pd
NIP. 19790603 200312 1 004
REKAB
BIAYA
Ir. GUNAWAN
Direktur
Diketahui Oleh :
PA
Kepala Dinas Dikpora Pariaman
Disetujui Oleh :
PPK
Dinas Dikpora Pariaman
Drs. KANDERI, MM
NIP. 19641231 198903 1 120
K A S N I S.Pd
NIP. 19620305 198903 1 005
IAYA
JUMLAH HARGA
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
REKAB
JUMLAH HARGA
Ir. GUNAWAN
Direktur
REKAB
TIME SCHEDULLE
Err:509
KEGIATAN
PEKERJAAN
LOKASI
TAHUN
NO
:
:
:
:
:
Err:509
WAJIB BELAJAR PENDIDIKAN DASAR SEMBILAN TAHUN
PERENCANAAN PEMBANGUNAN RUANG KELAS BARU SMPN 2 PARIAMAN
KEC.PARIAMAN TENGAH KOTA PARIAMAN
2015
URAIAN PEKERJAAN
I.
II.
III.
IV.
V.
VI.
VII.
VIII.
IX.
###
###
A. PEKERJAAN LANTAI I
PEKERJAAN PERMULAAN
PEKERJAAN PONDASI
PEKERJAAN BETON DINDING
PEKERJAAN PLESTERAN DAN WATERPROOFING
PEKERJAAN LOTENG
PEKERJAAN LANTAI DAN DINDING KERAMIK
PEKERJAAN DAUN PINTU JENDELA & PENGGANTUNG
PEKERJAAN PENGECATAN
PEKERJAAN PERLENGKAPAN DALAM
M I N G G
BOBOT
Err:509
10
11
12
13
Err:509
0.75
Err:509
2.50
2.50
3.00
3.00 #VALUE!
2.50
3.50
3.60
3.70
3.00
3.00
3.00
Err:509
Err:509
Err:509
BOBOT RENCANA
Err:509 Err:509
0.75
BOBOT KOMULATIF RENCANA
0.00 Err:509 Err:509
BOBOT REALISASI
0.00
BOBOT KOMULATIF REALISASI
0.00
DEVIASI ( + / - )
0.00
Ket : WAKTU PELAKSANAAN : 180 ( SERATUS DELAPAN PULUH HARI ) HARI KALENDER
2.50
Err:509
2.50
Err:509
3.00
Err:509
3.00 #VALUE!
Err:509 Err:509
3.50
Err:509
3.60
Err:509
3.70
Err:509
Err:509
Err:509
Diketahui Oleh :
PA
Kepala Dinas Dikpora Pariaman
Disetujui Oleh :
PPK
Dinas Dikpora Pariaman
Diperiksa Oleh :
PPTK
Dinas Dikpora Pariaman
Drs. KANDERI, MM
NIP. 19641231 198903 1 120
K A S N I S.Pd
NIP. 19620305 198903 1 005
MULYADI S.Pd
NIP. 19790603 200312 1 004
Err:509
Err:509
Err:509
Err:509
G U
14
K E
15
16
KET.
17
18
19
20
21
22
23
24
25
26
100
3.00
3.00 #VALUE!
1.50
0.25 #VALUE!
#VALUE! #VALUE! #VALUE! #VALUE!
#VALUE!
#VALUE! #VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE!
0.50
Err:509
Err:509
Err:509
0.20 #VALUE!
Err:509
50
#VALUE! #VALUE! #VALUE! #VALUE!
#VALUE!
0.50
0.50 #VALUE!
2.20
1.00 #VALUE!
0.15
0.05
#VALUE! #VALUE!
00
Err:509
Err:509
Err:509 #VALUE!
Err:509 Err:509
Err:509 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
Diperiksa Oleh :
Pengelola Teknis Perencanaan
Dinas Pekerjaan Umum Pariaman
Ir. GUNAWAN
Direktur
No
URAIAN
HARGA SATUAN
10,000.00
10.00 m
3,000.00
3.00 bh
500.00
8.00 bh
Clamp Clipsal 20 mm
500.00
2.00 bh
Junction Box
2,500.00
1.00 lot
8,500.00
1.00 ttk
Upah Pasang
50,000.00
Jumlah Harga
Harga Satuan
10,000.00
3,000.00
500.00
500.00
2,500.00
8,500.00
50,000.00
Jumlah Harga
Harga Satuan
575,000.00
10,000.00
40,000.00
Jumlah Harga
Harga Satuan
240,000.00
10,000.00
25,000.00
Jumlah Harga
Harga Satuan
45,000.00
5,000.00
Jumlah Harga
Harga Satuan
No
URAIAN
1.00 bh
1.00 bh
HARGA SATUAN
30,000.00
5,000.00
Jumlah Harga
Harga Satuan
40,000.00
5,000.00
Jumlah Harga
Harga Satuan
450,000.00
50,000.00
50,000.00
50,000.00
50,000.00
50,000.00
100,000.00
Jumlah Harga
Harga Satuan
600,000.00
65,000.00
3,000.00
10,000.00
500.00
65,000.00
400,000.00
400,000.00
750,000.00
Jumlah Harga
Harga Satuan
No
10
URAIAN
Pas. Grounding Penangkal Petir
1.00 bh
Grounding Spite Dia.16
1.00 bh
Terminal Box Kontrol
1.00 bh
Pasang Bax Kontrol 400 x 400 mm
1.00 lot
Material / Alat Bantu
1.00 ls
Upah Pasang
lot
Tes Commissioning
HARGA SATUAN
600,000.00
65,000.00
400,000.00
400,000.00
750,000.00
2,500,000.00
Jumlah Harga
Harga Satuan
JUMLAH
UPAH
JUMLAH
BAHAN
100,000.00
30,000.00
1,500.00
4,000.00
5,000.00
8,500.00
50,000.00
50,000.00
149,000.00
199,000.00
199,000.00
120,000.00
36,000.00
1,500.00
6,000.00
5,000.00
8,500.00
50,000.00
50,000.00
177,000.00
227,000.00
227,000.00
575,000.00
10,000.00
40,000.00
40,000.00
585,000.00
625,000.00
625,000.00
240,000.00
10,000.00
25,000.00
25,000.00
250,000.00
275,000.00
275,000.00
45,000.00
5,000.00
5,000.00
45,000.00
50,000.00
50,000.00
JUMLAH
UPAH
5,000.00
5,000.00
JUMLAH
BAHAN
30,000.00
30,000.00
35,000.00
35,000.00
40,000.00
5,000.00
5,000.00
40,000.00
45,000.00
45,000.00
450,000.00
100,000.00
350,000.00
50,000.00
50,000.00
50,000.00
100,000.00
100,000.00
1,050,000.00
1,150,000.00
1,150,000.00
600,000.00
650,000.00
30,000.00
20,000.00
2,500.00
65,000.00
400,000.00
400,000.00
750,000.00
750,000.00
2,167,500.00
2,917,500.00
2,917,500.00
JUMLAH
UPAH
JUMLAH
BAHAN
600,000.00
65,000.00
400,000.00
400,000.00
750,000.00
750,000.00
1,465,000.00
2,215,000.00
2,215,000.00
Ir. GUNAWAN
Direktur