ENGINEERING
Jalan Kabayan No. 50 Sumbawa Besar
:
:
:
:
:
Sat Koepesien
Peker
Analisa jaan
Bahan
A.1
A.3
Nama Bahan
A.2
Sat Bahan
Hari
Hari
Hari
Hari
Tukang kayu
Pekerja
Kepala tukang
Mandor
Jumlah Harga
Rp.
1,750,000.00
Rp.
17,500.00
Rp.
2,500,000.00
Jumlah (I)
21,000.00
350.00
17,500.00
38,850.00
Rp.
60,000.00
Rp.
44,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 7.5 %
Harga Satuan
6,000.00
4,400.00
650.00
364.10
11,414.10
50,264.10
7,539.62
57,803.72
Rp.
44,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
4,400.00
7,282.00
11,682.00
69,485.72
10,422.86
79,908.57
Rp.
60,000.00
Rp.
44,000.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
3,000.00
220.00
3,220.00
3,220.00
483.00
3,703.00
No
Sat Koepesien
Peker
Analisa jaan
Bahan
B.1
B.2
Sat Bahan
Nama Bahan
Rp.
44,000.00
Rp.
72,820.00
Jumlah (I)
Over Head 15 %
Harga Satuan
33,000.00
1,820.50
34,820.50
5,223.08
40,043.58
Rp.
44,000.00
Rp.
72,820.00
Jumlah (I)
Over Head 15 %
Harga Satuan
39,600.00
3,276.90
42,876.90
6,431.54
49,308.44
Rp.
44,000.00
Rp.
72,820.00
Jumlah (I)
Over Head 15 %
Harga Satuan
22,000.00
3,641.00
25,641.00
3,846.15
29,487.15
Rp.
Jumlah (I)
25,000.00
30,000.00
30,000.00
Rp.
44,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
13,200.00
728.20
13,928.20
43,928.20
6,589.23
50,517.43
Rp.
Jumlah (I)
27,500.00
33,000.00
33,000.00
Rp.
44,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
13,200.00
728.20
13,928.20
46,928.20
7,039.23
53,967.43
B.4
1m Pemadatan tanah
Tenaga
0.500 Hari
0.050 Hari
Pekerja
Mandor
B.6
Jumlah Harga
B.3
B.5.
Pekerja
Mandor
Pekerja
Mandor
No
Sat Koepesien
Peker
Analisa jaan
Bahan
Sat Bahan
Nama Bahan
Jumlah Harga
C.1
C.3
Batu belah
Semen Portland
pasir pasang
Rp.
Rp.
Rp.
Jumlah (I)
80,000.00
1,200.00
80,000.00
96,000.00
242,400.00
38,800.00
377,200.00
Pekerja
Tukang batu
Kepala Tukang
Mandor
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
66,000.00
36,000.00
3,900.00
5,461.50
111,361.50
488,561.50
73,284.23
561,845.73
Rp.
Rp.
Rp.
Jumlah (I)
80,000.00
1,200.00
80,000.00
96,000.00
163,200.00
43,520.00
302,720.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
60,000.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
66,000.00
36,000.00
3,900.00
4,500.00
110,400.00
413,120.00
61,968.00
475,088.00
Rp.
Rp.
Jumlah (I)
80,000.00
80,000.00
96,000.00
34,560.00
130,560.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
34,320.00
23,400.00
2,535.00
5,461.50
65,716.50
196,276.50
29,441.48
225,717.98
C.4
Hari
Hari
Hari
Hari
1 Pc : 3 Ps
Hari
Hari
Hari
Hari
Pekerja
Tukang batu
Kepala Tukang
Mandor
Hari
Hari
Hari
Hari
Pekerja
Tukang batu
Kepala Tukang
Mandor
D.1
D.2
Jumlah Harga
1 bata. 1 Pc : 3 Ps
Bata merah
Semen Portland
pasir pasang
Rp.
Rp.
Rp.
Jumlah (I)
450.00
1,200.00
80,000.00
64,800.00
39,540.00
7,280.00
111,620.00
Pekerja
Tukang batu
Kepala Tukang
Mandor
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
26,400.00
12,000.00
1,300.00
2,184.60
41,884.60
153,504.60
23,025.69
176,530.29
D.3
Hari
Hari
Hari
Hari
Nama Bahan
Hari
Hari
Hari
Hari
Pekerja
Tukang batu
Kepala Tukang
Mandor
Hari
Hari
Hari
Hari
Pekerja
Tukang batu
Kepala Tukang
Mandor
Rp.
Rp.
Rp.
Jumlah (I)
450.00
1,200.00
80,000.00
31,500.00
17,244.00
3,200.00
51,944.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
13,200.00
6,000.00
650.00
1,092.30
20,942.30
72,886.30
10,932.95
83,819.25
Rp.
Rp.
Rp.
Jumlah (I)
450.00
1,200.00
80,000.00
31,500.00
11,616.00
3,440.00
46,556.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
13,200.00
6,000.00
650.00
1,092.30
20,942.30
67,498.30
10,124.75
77,623.05
Sat Koepesien
Peker
Analisa jaan
Bahan
E.1
Hari
Hari
Hari
Hari
Pekerja
Tukang batu
Kepala Tukang
Mandor
Jumlah Harga
Rp.
Rp.
Jumlah (I)
1,200.00
80,000.00
9,312.00
1,840.00
11,152.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
8,800.00
9,000.00
975.00
728.20
19,503.20
30,655.20
4,598.28
35,253.48
Rp.
Rp.
Jumlah (I)
1,200.00
80,000.00
8,484.00
1,680.00
10,164.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
11,440.00
12,000.00
1,300.00
946.66
25,686.66
35,850.66
5,377.60
41,228.26
Hari
Hari
Hari
Hari
Pekerja
Tukang batu
Kepala Tukang
Mandor
E.6
Tenaga
0.260
0.200
0.020
0.013
E.3
Nama Bahan
E.2
Sat Bahan
Hari
Hari
Hari
Hari
Pekerja
Tukang batu
Kepala Tukang
Mandor
Hari
Hari
Hari
Hari
Pekerja
Tukang batu
Kepala Tukang
Mandor
Rp.
Rp.
Jumlah (I)
1,200.00
30,000.00
6,177.60
780.00
6,957.60
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
8,800.00
9,000.00
975.00
728.20
19,503.20
26,460.80
3,969.12
30,429.92
Rp.
Rp.
Jumlah (I)
1,200.00
80,000.00
7,608.00
960.00
8,568.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
3,300.00
2,100.00
260.00
291.28
5,951.28
14,519.28
2,177.89
16,697.17
No
Sat Koepesien
Peker
Analisa jaan
Bahan
E.7
Sat Bahan
Nama Bahan
Jumlah Harga
1m memasang acian
Bahan
3.250 Kg
0.031 M
Tenaga
0.150
0.100
0.010
0.008
Hari
Hari
Hari
Hari
Semen Portland
Pasir pasang
Rp.
Rp.
Jumlah (I)
1,200.00
80,000.00
3,900.00
0.00
3,900.00
Pekerja
Tukang batu
Kepala Tukang
Mandor
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
6,600.00
6,000.00
650.00
582.56
13,832.56
17,732.56
2,659.88
20,392.44
Rp.
2,500,000.00
Rp.
17,500.00
Rp.
25,000.00
Jumlah (I)
2,750,000.00
21,875.00
25,000.00
2,796,875.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
264,000.00
1,200,000.00
130,000.00
21,846.00
1,615,846.00
4,412,721.00
661,908.15
5,074,629.15
Rp.
2,500,000.00
Rp.
25,000.00
Rp.
125,000.00
Jumlah (I)
60,000.00
7,500.00
111,250.00
178,750.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
35,200.00
120,000.00
13,000.00
2,912.80
171,112.80
349,862.80
52,479.42
402,342.22
F.1
F.3
Hari
Hari
Hari
Hari
Pekerja
Tukang kayu
Kepala Tukang kayu
Mandor
No
Sat Koepesien
Peker
Analisa jaan
Bahan
F.4
Hari
Hari
Hari
Hari
F.10
Nama Bahan
F.5
Sat Bahan
Hari
Hari
Hari
Hari
Jumlah Harga
Rp.
2,500,000.00
Rp.
17,500.00
Jumlah (I)
150,000.00
2,625.00
152,625.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
22,000.00
120,000.00
13,000.00
1,820.50
156,820.50
309,445.50
46,416.83
355,862.33
Rp.
2,500,000.00
Rp.
17,500.00
Rp.
25,000.00
Rp.
75,000.00
Jumlah (I)
62,500.00
525.00
12,500.00
75,000.00
150,525.00
Pekerja
Tukang kayu
Kepala Tukang kayu
Mandor
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
35,200.00
120,000.00
13,000.00
2,184.60
170,384.60
320,909.60
48,136.44
369,046.04
Rp.
2,500,000.00
Rp.
3,500.00
Rp.
17,500.00
Jumlah (I)
2,750,000.00
52,500.00
98,000.00
2,900,500.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
176,000.00
720,000.00
78,000.00
14,564.00
988,564.00
3,889,064.00
583,359.60
4,472,423.60
Pekerja
Tukang kayu
Kepala Tukang kayu
Mandor
Hari
Hari
Hari
Hari
Pekerja
Tukang kayu
Kepala Tukang kayu
Mandor
No
Sat
Koepesien
Peker
Analisa
F.11
jaan
Sat Bahan
Hari
Hari
Hari
Hari
Pekerja
Tukang kayu
Kepala Tukang kayu
Mandor
F.12a
Jumlah Harga
F.12
Nama Bahan
Bahan
Hari
Hari
Hari
Hari
Pekerja
Tukang kayu
Kepala Tukang kayu
Mandor
Rp.
2,500,000.00
Rp.
3,500.00
Rp.
17,500.00
Jumlah (I)
3,000,000.00
52,500.00
98,000.00
3,150,500.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
264,000.00
1,200,000.00
130,000.00
21,846.00
1,615,846.00
4,766,346.00
714,951.90
5,481,297.90
Rp.
3,500,000.00
Rp.
3,500.00
Rp.
17,500.00
Jumlah (I)
3,850,000.00
52,500.00
52,500.00
3,955,000.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
105,600.00
432,000.00
46,800.00
8,738.40
593,138.40
4,548,138.40
682,220.76
5,230,359.16
Rp.
2,500,000.00
Rp.
3,500.00
Rp.
17,500.00
Jumlah (I)
2,750,000.00
52,500.00
52,500.00
2,855,000.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
105,600.00
432,000.00
46,800.00
8,738.40
593,138.40
3,448,138.40
517,220.76
3,965,359.16
Hari
Hari
Hari
Hari
Pekerja
Tukang kayu
Kepala Tukang
Mandor
No
Sat Koepesien
Peker
Analisa jaan
Bahan
F.13
Jumlah Harga
Hari
Hari
Hari
Hari
Pekerja
Tukang kayu
Kepala Tukang
Mandor
F.15
Nama Bahan
1m Memasang rangka atap multi roof usuk klas II dan reng kayu Klas I
Bahan
0.014 m
Kayu Klas II
0.009 m
Kayu Klas I
1.200 kg
Paku
Tenaga
0.100
0.100
0.010
0.005
F.14
Sat Bahan
Hari
Hari
Hari
Hari
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Rp.
2,500,000.00
Rp.
3,500,000.00
Rp.
17,500.00
Jumlah (I)
35,000.00
31,500.00
21,000.00
87,500.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
4,400.00
6,000.00
650.00
364.10
11,414.10
98,914.10
14,837.12
113,751.22
Rp.
2,500,000.00
Rp.
17,500.00
Jumlah (I)
40,000.00
4,375.00
44,375.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
8,800.00
18,000.00
1,950.00
728.20
29,478.20
73,853.20
11,077.98
84,931.18
Rp.
3,500,000.00
Rp.
17,500.00
Jumlah (I)
38,500.00
1,750.00
40,250.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
440.00
12,000.00
1,625.00
364.10
14,429.10
54,679.10
8,201.87
62,880.97
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala Tukang
Mandor
No
Sat Koepesien
Peker
Analisa jaan
Bahan
G.1
G.3
G.4
No
Nama Bahan
Jumlah Harga
1,200.00
80,000.00
100,000.00
250.00
276,000.00
51,040.00
76,100.00
500.00
403,640.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
3
1 m Membuat lantai kerja beton mutu Fc = 14,5 (K175) stum (12-2) cm wc = 0,66
Bahan
326.000 Kg
Semen
Rp.
1,200.00
0.543 m
Pasir Cor
Rp.
80,000.00
0.762 m
Kerikil
Rp.
100,000.00
215.000 liter
Air Bersih
Rp.
250.00
Jumlah (I)
Tenaga
1.650 Hari
Pekerja
Rp.
44,000.00
0.275 Hari
Tukang batu
Rp.
60,000.00
0.280 Hari
Kepala Tukang Batu
Rp.
65,000.00
0.8300 Hari
Mandor
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
3
1 m Membuat lantai kerja beton mutu Fc = 16,9 (K200) stum (12-2) cm wc = 0,61
Bahan
352.000 Kg
Semen
Rp.
1,200.00
0.622 m
Pasir Cor
Rp.
80,000.00
0.754 m
Kerikil
Rp.
100,000.00
215.000 liter
Air Bersih
Rp.
250.00
Jumlah (I)
Tenaga
1.650 Hari
Pekerja
Rp.
44,000.00
0.275 Hari
Tukang batu
Rp.
60,000.00
0.280 Hari
Kepala Tukang Batu
Rp.
65,000.00
0.0830 Hari
Mandor
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
3
1 m Membuat lantai kerja beton mutu Fc = 19,3 Mpa (K225) stum (12-2) cm wc = 0,58
Bahan
371.000 Kg
Semen
Rp.
1,200.00
0.499 m
Pasir Cor
Rp.
80,000.00
0.776 m
Kerikil
Rp.
100,000.00
215.000 liter
Air Bersih
Rp.
250.00
Jumlah (I)
Tenaga
1.650 Hari
Pekerja
Rp.
36,500.00
0.275 Hari
Tukang batu
Rp.
48,000.00
0.280 Hari
Kepala Tukang Batu
Rp.
52,500.00
0.083 Hari
Mandor
Rp.
58,000.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
52,800.00
12,000.00
1,300.00
64,081.60
130,181.60
533,821.60
80,073.24
613,894.84
Tenaga
1.200
0.200
0.020
0.8800
G.2
Sat Bahan
Sat
Koepesien
Hari
Hari
Hari
Hari
Pekerja
Tukang batu
Kepala Tukang Batu
Mandor
Rp.
Rp.
Rp.
Rp.
Jumlah (I)
391,200.00
43,428.57
76,222.22
53,750.00
564,600.79
72,600.00
16,500.00
18,200.00
60,440.60
167,740.60
732,341.39
109,851.21
842,192.60
422,400.00
49,760.00
75,400.00
53,750.00
601,310.00
72,600.00
16,500.00
18,200.00
6,044.06
113,344.06
714,654.06
107,198.11
821,852.17
445,200.00
39,920.00
77,600.00
53,750.00
616,470.00
60,225.00
13,200.00
14,700.00
4,814.00
92,939.00
709,409.00
106,411.35
815,820.35
Analisa
G.5
Peker
jaan
Sat Bahan
G.6
Hari
Hari
Hari
Hari
Pekerja
Tukang besi
Kepala Tukang Besi
Mandor
Jumlah Harga
Rp.
Rp.
Jumlah (I)
9,500.00
17,500.00
9,975.00
262.50
10,237.50
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
308.00
420.00
455.00
291.28
1,474.28
11,711.78
1,756.77
13,468.55
Rp.
1,750,000.00
Rp.
17,500.00
Rp.
3,500.00
Rp.
9,500.00
Rp.
17,500.00
Rp.
1,200.00
Rp.
80,000.00
Rp.
100,000.00
Jumlah (I)
350,000.00
26,250.00
1,400.00
702,069.00
39,375.00
403,200.00
43,200.00
81,000.00
1,646,494.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
233,200.00
16,500.00
78,000.00
63,000.00
17,030.00
19,297.30
427,027.30
2,073,521.30
311,028.20
2,384,549.50
Rp.
1,750,000.00
Rp.
17,500.00
Rp.
3,500.00
Rp.
9,500.00
Rp.
17,500.00
Rp.
1,200.00
Rp.
80,000.00
Rp.
100,000.00
Jumlah (I)
350,000.00
26,250.00
1,400.00
1,322,742.00
39,375.00
403,200.00
43,200.00
81,000.00
2,267,167.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
233,200.00
16,500.00
78,000.00
63,000.00
17,030.00
19,297.30
427,027.30
2,694,194.30
404,129.15
3,098,323.45
G.6.a
Nama Bahan
Bahan
Hari
Hari
Hari
Hari
Hari
Hari
Pekerja
Tukang Batu
Tukang kayu
Tukang Besi
Kepala Tukang Besi
Mandor
Hari
Hari
Hari
Hari
Hari
Hari
Pekerja
Tukang Batu
Tukang kayu
Tukang Besi
Kepala Tukang Besi
Mandor
No
Sat Koepesien
Peker
Analisa jaan
Bahan
G.7.a
Nama Bahan
Jumlah Harga
G.7.b
Sat Bahan
Hari
Hari
Hari
Hari
Hari
Hari
Pekerja
Tukang Batu
Tukang kayu
Tukang Besi
Kepala Tukang Besi
Mandor
Rp.
1,750,000.00
Rp.
17,500.00
Rp.
3,500.00
Rp.
9,500.00
Rp.
17,500.00
Rp.
1,200.00
Rp.
80,000.00
Rp.
100,000.00
Jumlah (I)
467,250.00
35,000.00
2,100.00
2,402,075.00
52,500.00
403,200.00
43,200.00
81,000.00
3,486,325.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
246,400.00
16,500.00
93,600.00
84,000.00
20,995.00
20,608.06
482,103.06
3,968,428.06
595,264.21
4,563,692.27
Rp.
1,750,000.00
Rp.
17,500.00
Rp.
3,500.00
Rp.
9,500.00
Rp.
17,500.00
Rp.
1,200.00
Rp.
80,000.00
Rp.
100,000.00
Jumlah (I)
467,250.00
35,000.00
2,100.00
2,308,500.00
52,500.00
403,200.00
43,200.00
81,000.00
3,392,750.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
246,400.00
16,500.00
93,600.00
84,000.00
20,995.00
20,608.06
482,103.06
3,874,853.06
581,227.96
4,456,081.02
Hari
Hari
Hari
Hari
Hari
Hari
Pekerja
Tukang Batu
Tukang kayu
Tukang Besi
Kepala Tukang Besi
Mandor
No
Sat Koepesien
Peker
Analisa jaan
Bahan
G.7.c
Nama Bahan
Jumlah Harga
G.7.d
Sat Bahan
Hari
Hari
Hari
Hari
Hari
Hari
Pekerja
Tukang Batu
Tukang kayu
Tukang Besi
Kepala Tukang Besi
Mandor
Rp.
1,750,000.00
Rp.
17,500.00
Rp.
3,500.00
Rp.
9,500.00
Rp.
17,500.00
Rp.
1,200.00
Rp.
80,000.00
Rp.
100,000.00
Jumlah (I)
539,000.00
35,000.00
2,100.00
1,500,629.50
52,500.00
403,200.00
43,200.00
81,000.00
2,656,629.50
Rp.
44,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
248,600.00
16,500.00
93,600.00
84,000.00
20,995.00
20,608.06
484,303.06
3,140,932.56
471,139.88
3,612,072.44
1 m Membuat sloof/ring balok/baok latai Beton Bertulang 10/15 279.88 Kg besi + bekesting
Bahan
0.400 M
Kayu klas III
Rp.
1,750,000.00
2.000 Kg
Paku
Rp.
17,500.00
0.600 Ltr
Minyak bekisting
Rp.
3,500.00
279.890 Kg
Besi Beton
Rp.
9,500.00
3.000 Kg
Kawat Beton
Rp.
17,500.00
336.000 Kg
Semen
Rp.
1,200.00
0.540 M
Pasir Cor
Rp.
80,000.00
0.810 M
Krikil
Rp.
100,000.00
Jumlah (I)
Tenaga
5.650 Hari
Pekerja
Rp.
44,000.00
0.275 Hari
Tukang Batu
Rp.
60,000.00
1.560 Hari
Tukang kayu
Rp.
60,000.00
1.400 Hari
Tukang Besi
Rp.
60,000.00
0.323 Hari
Kepala Tukang Besi
Rp.
65,000.00
0.283 Hari
Mandor
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
700,000.00
35,000.00
2,100.00
2,658,955.00
52,500.00
403,200.00
43,200.00
81,000.00
3,975,955.00
248,600.00
16,500.00
93,600.00
84,000.00
20,995.00
20,608.06
484,303.06
4,460,258.06
669,038.71
5,129,296.77
No
Sat Koepesien
Peker
Analisa jaan
Bahan
Sat Bahan
Nama Bahan
Jumlah Harga
G.8.b
Hari
Hari
Hari
Hari
Hari
Hari
Pekerja
Tukang Batu
Tukang kayu
Tukang Besi
Kepala Tukang Besi
Mandor
Rp.
1,750,000.00
Rp.
17,500.00
Rp.
3,500.00
Rp.
9,500.00
Rp.
17,500.00
Rp.
1,200.00
Rp.
80,000.00
Rp.
100,000.00
Jumlah (I)
350,000.00
35,000.00
2,100.00
2,402,075.00
52,500.00
403,200.00
43,200.00
81,000.00
3,369,075.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
248,600.00
16,500.00
93,600.00
84,000.00
20,995.00
20,608.06
484,303.06
3,853,378.06
578,006.71
4,431,384.77
Rp.
1,750,000.00
Rp.
17,500.00
Rp.
3,500.00
Rp.
9,500.00
Rp.
17,500.00
Rp.
1,200.00
Rp.
80,000.00
Rp.
100,000.00
Rp.
2,500,000.00
Rp.
125,000.00
Rp.
8,500.00
Jumlah (I)
437,500.00
70,000.00
7,000.00
1,482,285.00
78,750.00
403,200.00
43,200.00
81,000.00
375,000.00
450,000.00
170,000.00
3,597,935.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
310,200.00
16,500.00
99,000.00
126,000.00
26,195.00
25,705.46
603,600.46
4,201,535.46
630,230.32
4,831,765.78
Hari
Hari
Hari
Hari
Hari
Hari
Pekerja
Tukang Batu
Tukang kayu
Tukang Besi
Kepala Tukang Besi
Mandor
No
Sat Koepesien
Peker
Analisa jaan
Bahan
G.8.c
Nama Bahan
Jumlah Harga
G.8.h
Sat Bahan
Hari
Hari
Hari
Hari
Hari
Hari
Pekerja
Tukang Batu
Tukang kayu
Tukang Besi
Kepala Tukang Besi
Mandor
Hari
Hari
Hari
Hari
Hari
Hari
Pekerja
Tukang Batu
Tukang kayu
Tukang Besi
Kepala Tukang Besi
Mandor
Rp.
1,750,000.00
Rp.
17,500.00
Rp.
3,500.00
Rp.
9,500.00
Rp.
17,500.00
Rp.
1,200.00
Rp.
80,000.00
Rp.
100,000.00
Rp.
2,500,000.00
Rp.
125,000.00
Rp.
8,500.00
Jumlah (I)
350,000.00
70,000.00
7,000.00
1,482,285.00
78,750.00
403,200.00
43,200.00
81,000.00
375,000.00
437,500.00
170,000.00
3,497,935.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
310,200.00
16,500.00
99,000.00
126,000.00
26,195.00
25,705.46
603,600.46
4,101,535.46
615,230.32
4,716,765.78
Rp.
1,750,000.00
Rp.
17,500.00
Rp.
3,500.00
Rp.
9,500.00
Rp.
17,500.00
Rp.
1,200.00
Rp.
80,000.00
Rp.
100,000.00
Rp.
2,500,000.00
Rp.
125,000.00
Rp.
8,500.00
Jumlah (I)
700,000.00
70,000.00
7,000.00
1,621,336.50
78,750.00
403,200.00
43,200.00
81,000.00
375,000.00
437,500.00
170,000.00
3,986,986.50
Rp.
44,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
310,200.00
16,500.00
99,000.00
126,000.00
26,195.00
25,705.46
603,600.46
4,590,586.96
688,588.04
5,279,175.00
No
Sat Koepesien
Peker
Analisa jaan
Bahan
G.8.j
Nama Bahan
Jumlah Harga
G.9.b
Sat Bahan
Hari
Hari
Hari
Hari
Hari
Hari
Pekerja
Tukang Batu
Tukang kayu
Tukang Besi
Kepala Tukang Besi
Mandor
Rp.
1,750,000.00
Rp.
17,500.00
Rp.
3,500.00
Rp.
9,500.00
Rp.
17,500.00
Rp.
1,200.00
Rp.
80,000.00
Rp.
100,000.00
Rp.
2,500,000.00
Rp.
125,000.00
Rp.
8,500.00
Jumlah (I)
467,250.00
70,000.00
7,000.00
1,781,953.00
78,750.00
403,200.00
43,200.00
81,000.00
375,000.00
667,500.00
170,000.00
4,144,853.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
310,200.00
16,500.00
99,000.00
126,000.00
26,195.00
25,705.46
603,600.46
4,748,453.46
712,268.02
5,460,721.48
292,250.00
56,000.00
5,600.00
1,842,781.50
52,500.00
403,200.00
43,200.00
81,000.00
350,000.00
350,000.00
136,000.00
3,612,531.50
279,400.00
16,500.00
99,000.00
84,000.00
21,645.00
23,156.76
523,701.76
4,136,233.26
620,434.99
4,756,668.25
No
Sat Koepesien
Peker
Analisa jaan
Bahan
G.9.c
G.9.d
Sat Bahan
Nama Bahan
Jumlah Harga
292,250.00
56,000.00
5,600.00
1,614,430.00
52,500.00
403,200.00
43,200.00
81,000.00
350,000.00
350,000.00
136,000.00
3,384,180.00
279,400.00
16,500.00
99,000.00
84,000.00
21,645.00
23,156.76
523,701.76
3,907,881.76
586,182.26
4,494,064.02
875,000.00
56,000.00
5,600.00
1,254,503.50
52,500.00
403,200.00
43,200.00
81,000.00
350,000.00
350,000.00
136,000.00
3,607,003.50
279,400.00
16,500.00
99,000.00
84,000.00
21,645.00
23,156.76
523,701.76
4,130,705.26
619,605.79
4,750,311.05
No
Sat Koepesien
Peker
Analisa jaan
Bahan
G.9.e
G.9.f
Sat Bahan
Nama Bahan
Jumlah Harga
350,000.00
56,000.00
5,600.00
1,925,840.00
52,500.00
403,200.00
43,200.00
81,000.00
350,000.00
350,000.00
136,000.00
3,753,340.00
279,400.00
16,500.00
99,000.00
84,000.00
21,645.00
23,156.76
523,701.76
4,277,041.76
641,556.26
4,918,598.02
350,000.00
56,000.00
5,600.00
2,287,220.00
52,500.00
403,200.00
43,200.00
81,000.00
350,000.00
350,000.00
136,000.00
4,114,720.00
279,400.00
16,500.00
99,000.00
84,000.00
21,645.00
23,156.76
523,701.76
4,638,421.76
695,763.26
5,334,185.02
No
Sat Koepesien
Peker
Analisa jaan
Bahan
G.9.h
G.10
Sat Bahan
Nama Bahan
Jumlah Harga
Hari
Hari
Hari
Hari
Hari
Hari
Pekerja
Tukang Batu
Tukang kayu
Tukang Besi
Kepala Tukang Besi
Mandor
437,500.00
56,000.00
5,600.00
2,262,805.00
52,500.00
403,200.00
43,200.00
81,000.00
350,000.00
350,000.00
136,000.00
4,177,805.00
279,400.00
16,500.00
99,000.00
84,000.00
21,645.00
23,156.76
523,701.76
4,701,506.76
705,226.01
5,406,732.77
Rp.
1,750,000.00
Rp.
17,500.00
Rp.
9,500.00
Rp.
17,500.00
Rp.
1,200.00
Rp.
80,000.00
Rp.
100,000.00
Rp.
2,500,000.00
Rp.
2,500,000.00
Rp.
125,000.00
Jumlah (I)
14,000.00
175.00
25,545.50
7,875.00
403,200.00
43,200.00
81,000.00
350,000.00
7,000,000.00
2,000,000.00
924,995.50
Rp.
44,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
279,400.00
16,500.00
99,000.00
1,200.00
390.00
218.46
396,708.46
1,321,703.96
198,255.59
1,519,959.55
No
Sat Koepesien
Peker
Analisa jaan
Bahan
G.11
Nama Bahan
Jumlah Harga
G.12a
Sat Bahan
Hari
Hari
Hari
Hari
Hari
Hari
Pekerja
Tukang Batu
Tukang kayu
Tukang Besi
Kepala Tukang Besi
Mandor
Hari
Hari
Hari
Hari
Hari
Hari
Pekerja
Tukang Batu
Tukang kayu
Tukang Besi
Kepala Tukang Besi
Mandor
Rp.
1,750,000.00
Rp.
17,500.00
Rp.
3,500.00
Rp.
9,500.00
Rp.
17,500.00
Rp.
1,200.00
Rp.
80,000.00
Rp.
100,000.00
Rp.
2,500,000.00
Rp.
125,000.00
Rp.
8,500.00
Jumlah (I)
673,750.00
56,000.00
5,600.00
1,972,380.50
52,500.00
403,200.00
43,200.00
81,000.00
350,000.00
1,117,500.00
136,000.00
4,891,130.50
Rp.
44,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
279,400.00
16,500.00
99,000.00
84,000.00
21,645.00
23,156.76
523,701.76
5,414,832.26
812,224.84
6,227,057.10
437,500.00
56,000.00
5,600.00
1,541,394.00
43,750.00
387,600.00
41,600.00
78,000.00
300,000.00
350,000.00
272,000.00
3,513,444.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
255,200.00
21,000.00
168,000.00
63,000.00
27,300.00
13,471.70
547,971.70
4,061,415.70
609,212.36
4,670,628.06
No
Sat Koepesien
Peker
Analisa jaan
Bahan
G.12b
Nama Bahan
G.12c
Sat Bahan
Hari
Hari
Hari
Hari
Hari
Hari
Pekerja
Tukang Batu
Tukang kayu
Tukang Besi
Kepala Tukang Besi
Mandor
Hari
Hari
Hari
Hari
Hari
Hari
Pekerja
Tukang Batu
Tukang kayu
Tukang Besi
Kepala Tukang Besi
Mandor
Jumlah Harga
525,000.00
56,000.00
5,600.00
1,724,155.00
43,750.00
387,600.00
41,600.00
78,000.00
300,000.00
350,000.00
272,000.00
3,783,705.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
255,200.00
21,000.00
168,000.00
63,000.00
27,300.00
13,471.70
547,971.70
4,331,676.70
649,751.51
4,981,428.21
350,000.00
56,000.00
5,600.00
2,294,392.50
39,375.00
387,600.00
41,600.00
78,000.00
300,000.00
350,000.00
272,000.00
4,174,567.50
Rp.
44,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
255,200.00
21,000.00
168,000.00
63,000.00
27,300.00
13,471.70
547,971.70
4,722,539.20
708,380.88
5,430,920.08
No
Sat Koepesien
Peker
Analisa jaan
Bahan
G.12d
Nama Bahan
G.14a
Sat Bahan
Hari
Hari
Hari
Hari
Hari
Hari
Pekerja
Tukang Batu
Tukang kayu
Tukang Besi
Kepala Tukang Besi
Mandor
Hari
Hari
Hari
Hari
Hari
Hari
Pekerja
Tukang Batu
Tukang kayu
Tukang Besi
Kepala Tukang Besi
Mandor
Jumlah Harga
262,500.00
56,000.00
5,600.00
1,720,830.00
39,375.00
387,600.00
41,600.00
78,000.00
300,000.00
350,000.00
272,000.00
3,513,505.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
255,200.00
21,000.00
168,000.00
63,000.00
27,300.00
13,471.70
547,971.70
4,061,476.70
609,221.51
4,670,698.21
506,378.50
39,375.00
387,600.00
41,600.00
78,000.00
300,000.00
350,000.00
272,000.00
1,974,953.50
Rp.
44,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
255,200.00
21,000.00
168,000.00
63,000.00
27,300.00
13,471.70
547,971.70
2,522,925.20
0.00
2,522,925.20
No
Sat Koepesien
Peker
Analisa jaan
Bahan
G.14b
Nama Bahan
G.12f
Sat Bahan
1 m Membuat plat
Bahan
0.375
3.200
1.600
150.622
2.500
323.000
0.520
0.780
0.120
4.340
32.000
Tenaga
5.800
0.350
2.800
1.050
0.420
0.185
Hari
Hari
Hari
Hari
Hari
Pekerja
Tukang Batu
Tukang Besi
Kepala Tukang Besi
Mandor
topian tebal 8 cm
Jumlah Harga
9,500.00
17,500.00
1,200.00
80,000.00
100,000.00
791,027.00
39,375.00
387,600.00
41,600.00
78,000.00
1,337,602.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
255,200.00
21,000.00
63,000.00
27,300.00
13,471.70
379,971.70
1,717,573.70
257,636.06
1,975,209.76
M
Kg
Ltr
Kg
Kg
Kg
M
M
M
Lbr
Btg
Rp.
1,750,000.00
Rp.
17,500.00
Rp.
3,500.00
Rp.
9,500.00
Rp.
17,500.00
Rp.
1,200.00
Rp.
80,000.00
Rp.
100,000.00
Rp.
2,500,000.00
Rp.
125,000.00
Rp.
8,500.00
Jumlah (I)
656,250.00
56,000.00
5,600.00
1,430,909.00
43,750.00
387,600.00
41,600.00
78,000.00
300,000.00
542,500.00
272,000.00
3,814,209.00
Hari
Hari
Hari
Hari
Hari
Hari
Pekerja
Tukang Batu
Tukang kayu
Tukang Besi
Kepala Tukang Besi
Mandor
Rp.
44,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
255,200.00
21,000.00
168,000.00
63,000.00
27,300.00
13,471.70
547,971.70
4,362,180.70
654,327.11
5,016,507.81
No
Sat Koepesien
Peker
Analisa jaan
Bahan
G.12g
Nama Bahan
G.13b
Sat Bahan
Hari
Hari
Hari
Hari
Hari
Hari
Pekerja
Tukang Batu
Tukang kayu
Tukang Besi
Kepala Tukang Besi
Mandor
Hari
Hari
Hari
Hari
Hari
Hari
Pekerja
Tukang Batu
Tukang kayu
Tukang Besi
Kepala Tukang Besi
Mandor
Jumlah Harga
656,250.00
56,000.00
5,600.00
1,430,909.00
39,375.00
387,600.00
41,600.00
78,000.00
300,000.00
1,240,000.00
272,000.00
4,507,334.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
255,200.00
21,000.00
168,000.00
63,000.00
27,300.00
13,471.70
547,971.70
5,055,305.70
758,295.86
5,813,601.56
210,000.00
52,500.00
4,200.00
1,322,020.00
52,500.00
387,600.00
41,600.00
78,000.00
262,500.00
312,500.00
119,000.00
2,842,420.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
255,200.00
21,000.00
138,000.00
84,000.00
26,325.00
14,709.64
539,234.64
3,381,654.64
507,248.20
3,888,902.84
No
Sat Koepesien
Peker
Analisa jaan
Bahan
G.13c
Nama Bahan
G.13d
Sat Bahan
Hari
Hari
Hari
Hari
Hari
Hari
Pekerja
Tukang Batu
Tukang kayu
Tukang Besi
Kepala Tukang Besi
Mandor
Hari
Hari
Hari
Hari
Hari
Hari
Pekerja
Tukang Batu
Tukang kayu
Tukang Besi
Kepala Tukang Besi
Mandor
Jumlah Harga
210,000.00
52,500.00
4,200.00
1,476,585.00
52,500.00
387,600.00
41,600.00
78,000.00
262,500.00
312,500.00
119,000.00
2,996,985.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
255,200.00
21,000.00
138,000.00
84,000.00
26,325.00
14,709.64
539,234.64
3,536,219.64
530,432.95
4,066,652.59
210,000.00
52,500.00
4,200.00
1,509,360.00
52,500.00
387,600.00
41,600.00
78,000.00
262,500.00
312,500.00
119,000.00
3,029,760.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
255,200.00
21,000.00
138,000.00
84,000.00
26,325.00
14,709.64
539,234.64
3,568,994.64
535,349.20
4,104,343.84
Sat Koepesien
Peker
Analisa jaan
Bahan
H.3
1 m Talang
Bahan
0.500
0.015
0.010
0.250
Tenaga
0.150
0.400
0.025
0.001
Jumlah Harga
Rp.
2,500,000.00
Rp.
17,500.00
Jumlah (I)
30,000.00
2,625.00
32,625.00
Pekerja
Tukang kayu
Kepala Tukang kayu
Mandor
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
4,400.00
6,000.00
650.00
364.10
11,414.10
44,039.10
6,605.87
50,644.97
Kayu Klas II
Mesin Bor
Paku Skrup
Listrik
Rp.
2,500,000.00
Rp.
17,000.00
Rp.
350.00
Rp.
200.00
Jumlah (I)
2,750,000.00
17.00
2,100.00
300.00
2,750,017.00
Hari
Hari
Hari
Hari
Pekerja
Tukang kayu
Kepala Tukang kayu
Mandor
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
88,000.00
12,000.00
1,300.00
364.10
101,664.10
2,851,681.10
427,752.17
3,279,433.27
Lbr
Kg
M3
Kg
Seng Talang
Paku
Papan kayu Klas II
Meni Besi
Rp.
55,000.00
Rp.
17,500.00
Rp.
2,500,000.00
Rp.
22,500.00
Jumlah (I)
27,500.00
262.50
25,000.00
5,625.00
27,762.50
Hari
Hari
Hari
Hari
Pekerja
Tukang kayu
Kepala Tukang kayu
Mandor
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
6,600.00
24,000.00
1,625.00
72.82
32,297.82
60,060.32
9,009.05
69,069.37
Hari
Hari
Hari
Hari
H.5
Nama Bahan
H.4
Sat Bahan
No
Sat Koepesien
Peker
Analisa jaan
Bahan
H.6
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Pekerja
Tukang kayu
Kepala Tukang kayu
Mandor
I.1
Pekerja
Tukang kayu
Kepala Tukang kayu
Mandor
H.8
Nama Bahan
H.7
Sat Bahan
Pekerja
Tukang kayu
Kepala Tukang kayu
Rp.
Jumlah (I)
Jumlah Harga
1,000.00
22,000.00
22,000.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
660.00
4,500.00
520.00
72.82
5,752.82
27,752.82
4,162.92
31,915.74
Rp.
Rp.
Jumlah (I)
97,500.00
350.00
97,500.00
1,750.00
97,500.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
660.00
4,500.00
520.00
582.56
6,262.56
103,762.56
15,564.38
119,326.94
Rp.
Jumlah (I)
2,000.00
42,000.00
42,000.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
5,280.00
4,200.00
1,300.00
10,780.00
52,780.00
7,917.00
60,697.00
30,940.00
1,942.50
32,882.50
4,400.00
3,000.00
325.00
364.10
8,089.10
40,971.60
6,145.74
47,117.34
No
Sat Koepesien
Peker
Analisa jaan
Bahan
I.1.1
I.2a
Hari
Hari
Hari
Hari
Nama Bahan
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Jumlah Harga
Rp.
Rp.
Jumlah (I)
75,000.00
17,500.00
27,300.00
1,942.50
29,242.50
Pekerja
Tukang kayu
Kepala Tukang kayu
Mandor
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
4,400.00
3,000.00
325.00
364.10
8,089.10
37,331.60
5,599.74
42,931.34
Rp.
Rp.
Jumlah (I)
17,500.00
17,500.00
19,250.00
175.00
19,425.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
2,200.00
3,000.00
325.00
218.46
5,743.46
25,168.46
3,775.27
28,943.73
Rp.
Rp.
Jumlah (I)
20,000.00
17,500.00
22,000.00
175.00
22,175.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
2,200.00
3,000.00
325.00
218.46
5,743.46
27,918.46
4,187.77
32,106.23
Pekerja
Tukang kayu
Kepala Tukang kayu
Mandor
Kalsilboard 4.5
Paku
I.2b
Sat Bahan
Pekerja
Tukang kayu
Kepala Tukang kayu
Mandor
No
Sat Koepesien
Peker
Analisa jaan
Bahan
J.1
J.2
Nama Bahan
Jumlah Harga
47,500.00
12,000.00
3,600.00
11,250.00
74,350.00
27,280.00
21,000.00
2,275.00
2,184.60
52,739.60
127,089.60
19,063.44
146,153.04
J.8
Sat Bahan
Hari
Hari
Hari
Hari
Pekerja
Tukang batu
Kepala tukang Batu
Mandor
Hari
Hari
Hari
Hari
Pekerja
Tukang batu
Kepala tukang Batu
Mandor
Rp.
Rp.
Rp.
Rp.
Jumlah (I)
50,000.00
1,200.00
80,000.00
7,500.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
Rp.
Rp.
Rp.
Rp.
Jumlah (I)
2,750.00
1,200.00
80,000.00
7,500.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
328,100.00
12,000.00
3,600.00
11,250.00
354,950.00
27,280.00
21,000.00
2,275.00
2,184.60
52,739.60
407,689.60
61,153.44
468,843.04
55,000.00
11,160.00
1,440.00
14,550.00
82,150.00
26,400.00
27,000.00
2,925.00
2,184.60
58,509.60
140,659.60
21,098.94
161,758.54
No
Sat Koepesien
Peker
Analisa jaan
Bahan
J.7
Jumlah Harga
Hari
Hari
Hari
Hari
Pekerja
Tukang batu
Kepala tukang
Mandor
J.11b
Nama Bahan
J.11
Sat Bahan
Hari
Hari
Hari
Hari
Pekerja
Tukang batu
Kepala tukang batu
Mandor
Rp.
Rp.
Rp.
Rp.
Jumlah (I)
4,212.30
1,200.00
80,000.00
7,500.00
50,000.00
12,000.00
3,600.00
11,250.00
76,850.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
27,280.00
21,000.00
2,275.00
2,257.42
52,812.42
129,662.42
19,449.36
149,111.78
Rp.
Rp.
Rp.
Jumlah (I)
150,000.00
1,200.00
80,000.00
165,000.00
14,100.00
2,800.00
181,900.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
27,280.00
21,000.00
2,275.00
218.46
50,773.46
232,673.46
34,901.02
267,574.48
Rp.
Rp.
Rp.
Jumlah (I)
175,000.00
1,200.00
80,000.00
192,500.00
14,100.00
2,800.00
209,400.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
27,280.00
21,000.00
2,275.00
2,184.60
52,739.60
262,139.60
39,320.94
301,460.54
Hari
Hari
Hari
Hari
Pekerja
Tukang batu
Kepala tukang Batu
Mandor
No
Sat Koepesien
Peker
Analisa jaan
Bahan
J.11c
Jumlah Harga
Hari
Hari
Hari
Hari
J.11b
Nama Bahan
J.11a
Sat Bahan
Hari
Hari
Hari
Hari
150,000.00
1,200.00
80,000.00
165,000.00
14,100.00
2,800.00
181,900.00
Pekerja
Tukang batu
Kepala tukang Batu
Mandor
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
27,280.00
21,000.00
2,275.00
2,184.60
52,739.60
234,639.60
35,195.94
269,835.54
Koral Sikat
Semen
Pasir pasang
HCL
Rp.
Rp.
Rp.
Rp.
Jumlah (I)
8,999.98
1,200.00
80,000.00
7,500.00
150,000.00
282.00
2,800.00
3,750.00
156,832.00
Pekerja
Tukang batu
Kepala tukang Batu
Mandor
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
27,280.00
21,000.00
2,275.00
2,184.60
52,739.60
209,571.60
31,435.74
241,007.34
Rp.
Rp.
Rp.
Rp.
Jumlah (I)
8,099.98
1,200.00
80,000.00
7,500.00
135,000.00
282.00
2,800.00
3,750.00
141,832.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
27,280.00
21,000.00
2,275.00
2,184.60
52,739.60
194,571.60
29,185.74
223,757.34
Hari
Hari
Hari
Hari
Pekerja
Tukang batu
Kepala tukang Batu
Mandor
Rp.
Rp.
Rp.
Jumlah (I)
No
Sat Koepesien
Peker
Analisa jaan
Bahan
J.12
Jumlah Harga
Hari
Hari
Hari
Hari
J.17
Nama Bahan
J.16
Sat Bahan
Hari
Hari
Hari
Hari
50,000.00
25,000.00
55,000.00
5,000.00
60,000.00
Pekerja
Tukang batu
Kepala tukang Batu
Mandor
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
11,000.00
15,000.00
1,625.00
1,820.50
29,445.50
89,445.50
13,416.83
102,862.33
Rp.
Jumlah (I)
132,000.00
132,000.00
Pekerja
Tukang batu
Kepala tukang Batu
Mandor
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
Hari
Hari
Hari
Hari
Pekerja
Tukang batu
Kepala tukang Batu
Mandor
Rp.
Rp.
Jumlah (I)
Rp.
Jumlah (I)
55,000.00
35,000.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
22,000.00
15,000.00
1,625.00
1,820.50
40,445.50
172,445.50
25,866.83
198,312.33
35,000.00
35,000.00
0.00
3,000.00
0.00
0.00
3,000.00
38,000.00
5,700.00
43,700.00
Rp.
150,000.00
Jumlah (I)
Tenaga
0.100
0.500
0.010
0.005
Hari
Hari
Hari
Hari
Pekerja
Tukang Kayu
Kepala Tukang Kayu
Mandor
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
150,000.00
150,000.00
4,400.00
30,000.00
650.00
364.10
35,414.10
185,414.10
27,812.12
213,226.22
No
Sat Koepesien
Peker
Analisa jaan
Bahan
K.2
Sat Bahan
Nama Bahan
Engsel Pintu
Rp.
35,000.00
Jumlah (I)
Tenaga
0.015
0.150
0.015
0.001
K.3
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
35,000.00
35,000.00
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
660.00
9,000.00
975.00
72.82
10,707.82
45,707.82
6,856.17
52,563.99
Engsel Jendela
Rp.
25,000.00
25,000.00
Jumlah (I)
Tenaga
0.010
0.100
0.010
0.001
Jumlah Harga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
25,000.00
440.00
6,000.00
650.00
72.82
7,162.82
32,162.82
4,824.42
36,987.24
Sat Koepesien
Peker
Analisa jaan
Bahan
L.1
Sat Bahan
Nama Bahan
Rp.
Rp.
1,950,000.00
117,000.00
Jumlah (I)
Tenaga
3.300
1.100
0.001
0.160
L.1a
L.2
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
1 Bh Memasang Urinoar
Bahan
1.0000 bh
3% Hk
6.0000 kg
0.0100 m3
Tenaga
1.000
1.000
0.100
0.100
Hari
Hari
Hari
Hari
Jumlah Harga
1,950,000.00
7,020.00
1,957,020.00
Pekerja
Tukang batu
Kepala Tukang Batu
Mandor
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
145,200.00
66,000.00
65.00
11,651.20
222,916.20
2,179,936.20
326,990.43
2,506,926.63
Rp.
Rp.
Jumlah (I)
175,000.00
10,500.00
175,000.00
630.00
175,630.00
Pekerja
Tukang batu
Kepala Tukang
Mandor
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
145,200.00
66,000.00
65.00
11,651.20
222,916.20
398,546.20
59,781.93
458,328.13
Rp.
1,950,000.00
Rp.
58,500.00
Rp.
1,200.00
Rp.
80,000.00
Jumlah (I)
1,950,000.00
1,755.00
7,200.00
800.00
1,959,755.00
Pekerja
Tukang batu
Kepala Tukang Batu
Mandor
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
44,000.00
60,000.00
6,500.00
7,282.00
117,782.00
2,077,537.00
311,630.55
2,389,167.55
No
Sat Koepesien
Peker
Analisa jaan
Bahan
L.3
1 Bh Memasang wastafel
Bahan
1.0000 bh
12% Hk
6.0000 kg
0.0100 m3
Tenaga
1.200
1.450
0.150
0.100
L.4
Jumlah Harga
Rp.
Rp.
Rp.
Rp.
Jumlah (I)
650,000.00
78,000.00
1,200.00
80,000.00
650,000.00
9,360.00
7,200.00
800.00
667,360.00
Pekerja
Tukang batu
Kepala Tukang Batu
Mandor
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
52,800.00
87,000.00
9,750.00
7,282.00
156,832.00
824,192.00
123,628.80
947,820.80
Rp.
Rp.
Jumlah (I)
225,000.00
2,250.00
225,000.00
22.50
225,022.50
Hari
Hari
Hari
Hari
Pekerja
Tukang batu
Kepala Tukang Batu
Mandor
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
1,320.00
18,000.00
1,950.00
145.64
21,415.64
246,438.14
36,965.72
283,403.86
1 Bh Memasang avour
Bahan
1.0000 bh
Rp.
Jumlah (I)
40,000.00
40,000.00
Pekerja
Tukang batu
Kepala Tukang Batu
Mandor
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
Tenaga
0.010
0.100
0.010
0.001
L.6
Hari
Hari
Hari
Hari
Nama Bahan
L.5
Sat Bahan
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Pekerja
Tukang pipa
Kepala Tukang pipa
Mandor
Rp.
Rp.
Jumlah (I)
40,000.00
37,500.00
13,125.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
440.00
6,000.00
650.00
72.82
7,162.82
47,162.82
7,074.42
54,237.24
75,000.00
4,593.75
75,000.00
1,584.00
3,600.00
390.00
145.64
5,719.64
80,719.64
12,107.95
92,827.59
No
Sat Koepesien
Peker
Analisa jaan
Bahan
L.7
Pekerja
Tukang pipa
Kepala Tukang pipa
Mandor
Hari
Hari
Hari
Hari
Pekerja
Tukang pipa
Kepala Tukang pipa
Mandor
L.14
Hari
Hari
Hari
Hari
L.9
Nama Bahan
L.8
Sat Bahan
Hari
Hari
Hari
Hari
Pekerja
Tukang pipa
Kepala Tukang pipa
Mandor
Hari
Hari
Hari
Hari
Pekerja
Tukang pipa
Kepala Tukang pipa
Mandor
Rp.
Rp.
Jumlah (I)
12,500.00
4,375.00
Jumlah Harga
15,000.00
1,531.25
16,531.25
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
1,584.00
3,600.00
390.00
145.64
5,719.64
22,250.89
3,337.63
25,588.52
Rp.
Rp.
Jumlah (I)
54,000.00
5,512.50
59,512.50
45,000.00
15,750.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
1,584.00
3,600.00
390.00
145.64
5,719.64
65,232.14
9,784.82
75,016.96
Rp.
Rp.
Jumlah (I)
42,000.00
4,287.50
46,287.50
35,000.00
12,250.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
1,584.00
3,600.00
390.00
145.64
5,719.64
52,007.14
7,801.07
59,808.21
Rp.
Rp.
Jumlah (I)
35,000.00
4,287.50
39,287.50
35,000.00
12,250.00
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
1,584.00
3,600.00
390.00
145.64
5,719.64
45,007.14
6,751.07
51,758.21
No
Sat Koepesien
Peker
Analisa jaan
Bahan
L.14a
L.15
L.16
Sat Bahan
Hari
Hari
Hari
Hari
Nama Bahan
showaer spray
Perlengkapan
Rp.
Rp.
Jumlah (I)
Pekerja
Tukang pipa
Kepala Tukang pipa
Mandor
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
1 UNIT SEPTIKTANK
Bahan
B2
Galian Tanah
G.12.b
Beton Mutu K225 Plat dasa Septinktank
D.2
Pasangan transram 1 Pc : 3Ps
E.1
Plesteran transram Plat beton penutup Septiktank
G.12.b
Plat beton penutup Septiktank
Pipa Pembuang hawa dia 1.5"
Lubang Kontol
125,000.00
43,750.00
Jumlah Harga
125,000.00
15,312.50
140,312.50
1,584.00
3,600.00
390.00
145.64
5,719.64
146,032.14
21,904.82
167,936.96
Rp.
42,876.90
Rp.
4,331,676.70
Rp.
72,886.30
Rp.
30,655.20
Rp.
4,331,676.70
Rp.
50,000.00
Rp.
50,000.00
Jumlah (I)
Over Head 15 %
Harga Satuan
42,876.90
4,331,676.70
72,886.30
30,655.20
4,331,676.70
50,000.00
50,000.00
8,909,771.80
1,336,465.77
10,246,237.57
Rp.
42,876.90
Rp.
15,000.00
Rp.
4,331,676.70
Rp.
72,886.30
Rp.
30,655.20
Rp.
4,331,676.70
Rp.
50,000.00
Rp.
50,000.00
Jumlah (I)
Harga Satuan
Harga Satuan
42,876.90
15,000.00
4,331,676.70
72,886.30
30,655.20
4,331,676.70
50,000.00
50,000.00
8,881,894.90
1,332,284.24
10,214,179.14
1 UNIT PERESAPAN
Bahan
B2
Galian Tanah
G.12.b
Lapisan Ijuk
G.12.b
Beton Mutu K225 Plat dasa Septinktank
D.2
Pasangan transram 1 Pc : 3Ps
E.1
Plesteran transram Plat beton penutup Septiktank
G.12.b
Plat beton penutup Septiktank
Pipa Pembuang hawa dia 1.5"
Lubang Kontol
Sat Koepesien
Peker
Analisa jaan
Bahan
M.1
M.2
M.4
Sat Bahan
Nama Bahan
Jumlah Harga
1 m Pengecatan bidang kayu baru (1 lapis plamir), 1 lapis cat dasar, 2 lapis cat penutup
Bahan
0.200 Kg
Meni Kayu
Rp.
20,000.00
0.150 Kg
Plamir Kayu
Rp.
15,000.00
Dasar
0.170 Kg
Cat Kayu Mutu menengah
Rp.
45,000.00
Penutup
2.600 Kg
Cat Kayu Mutu menengah
Rp.
45,000.00
Jumlah (I)
Tenaga
0.070 Hari
Pekerja
Rp.
44,000.00
0.090 Hari
Tukang cat
Rp.
60,000.00
0.060 Hari
Kepala tukang Cat
Rp.
65,000.00
0.0300 Hari
Mandor
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
2
1 m Politur
Bahan
0.150 Kg
Politur
Rp.
35,000.00
0.372 Kg
Politur
Rp.
35,000.00
2.000 Lbr
Amplas
Rp.
3,500.00
Jumlah (I)
Tenaga
0.000 Hari
Pekerja
Rp.
44,000.00
0.060 Hari
Tukang cat
Rp.
60,000.00
0.016 Hari
Kepala tukang Cat
Rp.
65,000.00
0.0300 Hari
Mandor
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
2
Hari
Hari
Hari
Hari
4,000.00
2,250.00
7,650.00
117,000.00
130,900.00
3,080.00
5,400.00
3,900.00
2,184.60
14,564.60
145,464.60
21,819.69
167,284.29
5,250.00
13,020.00
7,000.00
25,270.00
3,600.00
1,040.00
2,184.60
6,824.60
32,094.60
4,814.19
36,908.79
Rp.
Rp.
Rp.
Jumlah (I)
17,500.00
25,000.00
25,000.00
Pekerja
Tukang cat
Kepala tukang Cat
Mandor
Rp.
44,000.00
Rp.
60,000.00
Rp.
65,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
1,750.00
2,500.00
6,500.00
10,750.00
880.00
3,780.00
390.00
218.46
5,268.46
16,018.46
2,402.77
18,421.23
N.2b
N.2c
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
13,500.00
15,525.00
15,525.00
Tukang Besi
Kepala tukang Besi
Buruh terampil
Mandor
Rp.
60,000.00
Rp.
65,000.00
Rp.
60,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
3,600.00
3,900.00
3,600.00
218.46
11,318.46
26,843.46
4,026.52
30,869.98
Besi plat
Rp.
Jumlah (I)
15,525.00
15,525.00
Tukang Besi
Kepala tukang Besi
Buruh terampil
Mandor
Rp.
60,000.00
Rp.
65,000.00
Rp.
60,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
N.2d
Hari
Hari
Hari
Hari
Rp.
Jumlah (I)
Rp.
Rp.
Jumlah (I)
13,500.00
4,500.00
22,500.00
3,600.00
3,900.00
3,600.00
218.46
11,318.46
26,843.46
4,026.52
30,869.98
450.00
225.00
675.00
Tukang Besi
Kepala tukang Besi
Buruh terampil
Mandor
Rp.
60,000.00
Rp.
65,000.00
Rp.
60,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
600.00
65.00
600.00
72.82
1,337.82
2,012.82
301.92
2,314.74
Rp.
Rp.
Rp.
Rp.
Jumlah (I)
2,000.00
4,250.00
315.00
900.00
7,465.00
Tukang Besi
Kepala tukang Besi
Buruh terampil
Mandor
Rp.
60,000.00
Rp.
65,000.00
Rp.
60,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
Harga 1 Cm
50,000.00
25,000.00
4,500.00
22,500.00
1,200.00
13.00
240.00
145.64
1,598.64
9,063.64
1,359.55
10,423.19
1,042.32
Hari
Hari
Hari
Hari
Profil Allumenium
Skrup fixel
Sealant
Rp.
Rp.
Rp.
Jumlah (I)
350,000.00
350.00
50,000.00
Pekerja
Tukang Besi
Kepala tukang Besi
Mandor
Rp.
60,000.00
Rp.
65,000.00
Rp.
60,000.00
Rp.
72,820.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 15 %
Harga Satuan
385,000.00
700.00
3,500.00
389,200.00
2,580.00
2,795.00
258.00
152.92
5,785.92
394,985.92
59,247.89
454,233.81
M. NAGIB USMAN
Direktur