An Alize
An Alize
ANALISA
JENIS PEKERJAAN
(1)
(2)
JBT
JBT
JBT
JBT
JBT
JBT
JBT
1 M2 PEMBERSIHAN LAPANGAN
0.0250 Hr Pekerja
0.0010 Hr Mandor
1 M' PENGUKURAN BOUWPLANK
0.0040 Hr Pekerja
0.0200 Hr Tukang
0.0200 Hr Mandor
0.0250 M3 Papan Sembarang
0.0010 Kg Paku
1 M3 GALIAN TANAH
0.7500 Hr Buruh tak terlatih
0.0250 Hr Mandor
1 M3 URUGAN TANAH
0.3750 Hr Buruh tak terlatih
0.0120 Hr Mandor
1 M3 TIMBUNAN TANAH BIASA
0.2500 Hr Pekerja
0.0120 Hr Mandor
1.2000 M3 Tanah Timbun
1 M2 URUGAN PASIR
0.2500 Hr Buruh tak terlatih
0.0120 Hr Mandor
1.2000 M3 Pasir Urug
1 M3 BETON TAK BERTULANG K.175
6.0000 Hr Pekerja
1.0000 Hr Tukang
0.1000 Hr Kepala Tukang
0.0300 Hr Mandor
6.8000 Zak Semen
0.5000 M3 Pasir
1.0000 M3 Kerikil
0.4000 M3 Papan Begisting
4.0000 Kg Paku
2.4096 Jam Concrete Mixer
HARGA
SATUAN
(Rp.)
(3)
UPAH
(Rp.)
(4)
BAHAN
(Rp.)
(5)
45,000.00
47,500.00
Jumlah
1,125.00
47.50
1,172.50
45,000.00
52,500.00
47,500.00
1,300,000.00
10,000.00
Jumlah
180.00
1,050.00
950.00
0.00
35,000.00
47,500.00
Jumlah
26,250.00
1,187.50
27,437.50
35,000.00
47,500.00
Jumlah
13,125.00
570.00
13,695.00
45,000.00
47,500.00
30,000.00
Jumlah
11,250.00
570.00
11,820.00
36,000.00
36,000.00
35,000.00
47,500.00
55,000.00
Jumlah
8,750.00
570.00
9,320.00
66,000.00
66,000.00
45,000.00
52,500.00
55,000.00
47,500.00
30,000.00
65,000.00
70,750.00
1,700,000.00
10,000.00
23,424.11
270,000.00
52,500.00
5,500.00
1,425.00
-
204,000.00
32,500.00
70,750.00
680,000.00
40,000.00
56,442.73
0.00
32,500.00
10.00
32,510.00
0.00
0.00
JBT
JBT
JBT
JBT
JBT
JBT
JBT
1 M3 BETON
0.6000
0.1000
0.0300
0.0100
1.0000
110.0000
2.0000
BERTULANG K.175
Hr Pekerja
Hr Tukang
Hr Mandor
Hr Kepala Tukang
M3 Beton K.175
Kg Tulangan Baja
Kg Kawat Beton
Jumlah
329,425.00
1,083,692.73
45,000.00
52,500.00
47,500.00
55,000.00
1,413,117.73
6,500.00
5,000.00
Jumlah
27,000.00
5,250.00
1,425.00
550.00
34,225.00
1,413,117.73
715,000.00
10,000.00
2,138,117.73
45,000.00
52,500.00
47,500.00
55,000.00
65,000.00
65,000.00
30,000.00
Jumlah
202,500.00
78,750.00
10,687.50
8,250.00
300,187.50
78,000.00
33,800.00
97,200.00
209,000.00
45,000.00
52,500.00
47,500.00
55,000.00
2,000,000.00
10,000.00
Jumlah
2,160.00
7,875.00
95.00
825.00
10,955.00
798,000.00
25,900.00
823,900.00
45,000.00
47,500.00
85,000.00
85,000.00
6,500.00
65,000.00
32,500.00
Jumlah
23,625.00
1,235.00
24,860.00
2,550.00
5,950.00
26,000.00
1,300.00
16,250.00
52,050.00
45,000.00
52,500.00
47,500.00
55,000.00
65,000.00
30,000.00
Jumlah
18,000.00
10,500.00
950.00
1,100.00
30,550.00
780.00
4,890.00
5,670.00
45,000.00
47,500.00
7,500.00
12,000.00
Jumlah
63,000.00
16,625.00
12,000.00
91,625.00
2,625.00
2,625.00
45,000.00
47,500.00
18,000.00
63,000.00
16,625.00
-
6,300.00
JBT
Jumlah
79,625.00
45,000.00
47,500.00
6,500.00
Jumlah
4,500.00
4,500.00
6,300.00
237.50
2,275.00
2,512.50
JUMLAH
UPAH+BAHAN
(Rp.)
(6)
1,125.00
47.50
1,172.50
180.00
1,050.00
950.00
32,500.00
10.00
32,510.00
26,250.00
1,187.50
27,437.50
13,125.00
570.00
13,695.00
11,250.00
570.00
36,000.00
47,820.00
8,750.00
570.00
66,000.00
75,320.00
270,000.00
52,500.00
5,500.00
1,425.00
204,000.00
32,500.00
70,750.00
680,000.00
40,000.00
56,442.73
1,413,117.73
27,000.00
5,250.00
1,425.00
550.00
1,413,117.73
715,000.00
10,000.00
2,172,342.73
202,500.00
78,750.00
10,687.50
8,250.00
78,000.00
33,800.00
97,200.00
509,187.50
2,160.00
7,875.00
95.00
825.00
798,000.00
25,900.00
834,855.00
23,625.00
1,235.00
2,550.00
5,950.00
26,000.00
1,300.00
16,250.00
76,910.00
18,000.00
10,500.00
950.00
1,100.00
780.00
4,890.00
36,220.00
63,000.00
16,625.00
2,625.00
12,000.00
94,250.00
63,000.00
16,625.00
6,300.00
85,925.00
4,500.00
237.50
2,275.00
7,012.50
:
:
:
:
ANALISA
(1)
A.
NORMALISASI SUNGAI
DESA LANCANG PASILO JUMERANG
PIDIE
NANGGROE ACEH DARUSSALAM
KOMPONEN
(2)
SATUAN
PERKIRAAN
VOLUME
(3)
(4)
HARGA
SATUAN
(Rp.)
(5)
JUMLAH
HARGA
(Rp.)
(6)
TENAGA
1
2
B.
Pekerja
Mandor
Jam
Jam
0.625
6,428.57
0.077
6,785.71
Jumlah Harga Tenaga A
4,017.86
522.50
4,540.36
Jam
Set
0.051
247,475.36
1.000
12,000.00
Jumlah Harga Tenaga B
12,621.24
12,000.00
24,621.24
PERALATAN
1
2
Excavator
Alat Bantu
C.
29,161.60
2,916.16
32,077.76
NO.
I.
1
2
3
4
5
II.
1
2
3
III.
:
:
:
:
NORMALISASI SUNGAI
DESA LANCANG PASILO JUMERANG
PIDIE
NANGGRO ACEH DARUSSALAM
URAIAN
KODE
KOEF.
SATUAN
ASUMSI
Menggunakan alat berat ( cara mekanik )
Lokasi pekerjaan :
Kondisi drainase : selesai dibersihkan
Jam kerja efektif
Luas penampang saluran
Ttk
L
7.00
1.50
Jam
M2
C03
V
Fb
0.65
0.90
M3
KETERANGAN
URUTAN KERJA
Penggalian sungai dengan menggunakan
Alat Berat Excavator
Hasil galian ditimbun disamping sungai dan
membentuk tanggul
Sekelompok pekerja membersihkan daerah
galian dan merapikan hasil galian, sekaligus
membentuk tanggul saluran
PEMAKAIAN ALAT DAN TENAGA
ALAT
- Excavator
Kapasitas Bucket
Faktor Bucket
Ls
= V x Fb x fa x 60
Koef. Alat/Km
Galian Saluran
1 (2 + 1)/2 x 1
Fa
TS1
T1
T2
TS1
Q1
0.83
0.50
0.50
1.00
29.13
TS1
Menit
Menit
M3/Jam
-
Q1
C03
0.05
Jam
Q1
ALAT BANTU
- Cangkul
- Sekop
2
TENAGA
Produksi Kebutuhan Tenaga
- Pekerja
- Mandor
Koefisien Tenaga :
- Pekerja (P x Tk) : Q1
- Mandor (M x Tk) : Q1
:
:
:
:
:
C10
Ls
Q1
P
M
22.41
2.00
0.25
M3
Jam
Jam
L01
L02
0.625
0.077
Jam
Jam
NO.
URAIAN
A.
1
2
3
4
B.
KODE
URAIAN PERALATAN
Jenis Peralatan
Tenaga
Kapasitas
Alat Baru :
a. Umur Ekonomis
b. Jam Kerja dalam 1 Tahun
c. Harga Alat
Alat yang dipakai :
a. Umur Ekonomis
b. Jam Kerja dalam 1 Tahun
c. Harga Alat ( * )
Pw
Cp
KOEFISIEN
SATUAN
HP
A
W
B
5.00
1,600.00
512,500,000.00
Tahun
Jam
Rupiah
A'
W'
B'
5.00
1,600.00
410,000,000.00
Tahun
Jam
Rupiah
41,000,000.00
Rupiah
1 x (1+1) ^ A'
(1+1) ^ A' - 1
( B' - C ) x D
W'
0,002 x B'
W'
0.65
0.90
0.83
0.50
0.50
1.00
29.13
C.
F
G
M3
Rupiah
Rupiah
Rupiah
L
M
D.
E.
LAIN - LAIN
4
5
1
2
3
4
5
6
H
I
K
i
U1
U2
Mb
Ms
Mp
0.05
Rupiah
Rupiah
Rupiah
Rupiah
Rupiah
22.41
2.00
0.25
9,500.00
6,000.00
4,500.00
4,300.00
12,500.00
Rupiah
Rupiah
%/Tahun
Rp./Jam
Rp./Jam
Liter
Liter
Liter
KETERANGAN
WORK ITEM
CODE
NAME OF OWNER
LOCATION
:
:
:
:
NO.
REHABILITATION OF FISHPOND
KEMBANG TANJUNG SUB DISTRIC PIDIE DISTRIC NANGGROE ACEH DAR
REPLACEMENT OF SEMI PERMANENT BRIDGE WITH 6 METER SPAN
EXPLANATION
(1)
(2)
A.
1
2
3
4
5
6
7
8
9
10
NO.
(2)
B.
1
2
3
4
5
6
7
8
(3)
Man-hours
Man-hours
Man-hours
Man-hours
Man-hours
Man-hours
Man-hours
Man-hours
Man-hours
Man-hours
EXPLANATION
(1)
UNIT
UNIT
(3)
WAGE/DAY
WAGE/HOURS
(Rp.)
(4)
(Rp.)
(5)
35,000.00
45,000.00
60,750.00
67,500.00
80,500.00
67,500.00
67,500.00
45,000.00
75,000.00
50,000.00
UNIT PRICE
(Rp.)
(4)
750,000.00
3,000,000.00
2,500,000.00
5,200.00
9,250.00
9,250.00
19,000.00
41,000.00
5,000.00
6,428.57
8,678.57
9,642.86
11,500.00
9,642.86
9,642.86
6,428.57
10,714.29
7,142.86
TRANSPORTA
TION
(Rp.)
(5)
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
NO.
(1)
EXPLANATION
(2)
M3
M3
M3
M3
M3
M3
M3
M3
Kg
Kg
M'
M'
M'
M'
M'
M'
Unit
Unit
Unit
Unit
Unit
M1
M1
M1
Kg
Kg
Kg
Kg
Kg
Piece
Kg
Kg
M2
Litre
Litre
Litre
UNIT
(3)
30,000.00
55,000.00
79,500.00
79,500.00
70,750.00
65,000.00
65,000.00
65,000.00
8,000.00
10,000.00
480,000.00
188,000.00
340,000.00
130,000.00
88,000.00
64,000.00
7,200.00
3,500.00
45,000.00
30,000.00
23,000.00
15,000.00
12,000.00
30,000.00
7,500.00
23,000.00
5,200.00
4,500.00
18,000.00
2,750.00
15,000.00
6,500.00
32,500.00
4,500.00
4,300.00
12,500.00
PRICE
(Rp.)
(4)
RENTAL
COST/HOURS
(Rp.)
(5)
C.
1
2
3
4
5
6
7
8
9
10
4,510,000.00
9,840,000.00
410,000,000.00
512,500,000.00
110,700,000.00
123,000,000.00
6,150,000.00
5,330,000.00
41,000,000.00
12,000.00
25,995.80
23,424.11
247,475.36
354,640.56
109,978.54
131,678.96
11,008.29
16,306.18
151,168.79
12,000.00
NOTE
(6)
PRICE ON
LOCATION
(Rp.)
(6)
750,000.00
3,000,000.00
2,500,000.00
5,200.00
9,250.00
9,250.00
19,000.00
41,000.00
30,000.00
55,000.00
79,500.00
79,500.00
70,750.00
65,000.00
65,000.00
65,000.00
8,000.00
10,000.00
480,000.00
188,000.00
340,000.00
130,000.00
88,000.00
64,000.00
7,200.00
3,500.00
45,000.00
30,000.00
23,000.00
15,000.00
12,000.00
30,000.00
7,500.00
23,000.00
5,200.00
4,500.00
18,000.00
2,750.00
15,000.00
6,500.00
32,500.00
4,500.00
4,300.00
12,500.00
NOTE
(6)
URAIAN
SATUAN
(1)
(2)
(3)
A.
1
2
3
4
5
6
7
8
9
10
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
UPAH/HARI
(Rp.)
(4)
35,000.00
45,000.00
47,500.00
52,500.00
55,000.00
66,500.00
55,500.00
42,000.00
65,000.00
45,000.00
NO.
URAIAN
SATUAN
HARGA SATUAN
(Rp.)
(1)
(2)
(3)
(4)
B.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
M3
M3
M3
Bh
Kg
Kg
Kg
Zak
M3
M3
M3
M3
M3
M3
M3
M3
Kg
Kg
M'
M'
M'
M'
M'
M'
Bh
Bh
Bh
Bh
Bh
M1
M1
M1
Kg
Kg
Kg
Kg
Kg
Lbr
Kg
Kg
M2
Ltr
Ltr
Ltr
UPAH/JAM
(Rp.)
(5)
1,300,000.00
2,000,000.00
1,700,000.00
1,200.00
10,000.00
9,250.00
19,000.00
30,000.00
30,000.00
55,000.00
65,000.00
79,500.00
70,750.00
65,000.00
85,000.00
65,000.00
6,500.00
5,000.00
480,000.00
188,000.00
340,000.00
130,000.00
88,000.00
64,000.00
7,200.00
3,500.00
45,000.00
30,000.00
23,000.00
15,000.00
12,000.00
30,000.00
7,500.00
23,000.00
5,200.00
4,500.00
18,000.00
2,750.00
15,000.00
6,500.00
32,500.00
4,500.00
4,300.00
12,500.00
KETERANGAN
(6)
5,000.00
6,428.57
6,785.71
7,500.00
7,857.14
9,500.00
7,928.57
6,000.00
9,285.71
6,428.57
ONGKOS
ANGKUT
(Rp.)
(5)
JLH HARGA
DILOKASI
(Rp.)
(6)
1,300,000.00
2,000,000.00
1,700,000.00
1,200.00
10,000.00
9,250.00
19,000.00
30,000.00
30,000.00
55,000.00
65,000.00
79,500.00
70,750.00
65,000.00
85,000.00
65,000.00
6,500.00
5,000.00
480,000.00
188,000.00
340,000.00
130,000.00
88,000.00
64,000.00
7,200.00
3,500.00
45,000.00
30,000.00
23,000.00
15,000.00
12,000.00
30,000.00
7,500.00
23,000.00
5,200.00
4,500.00
18,000.00
2,750.00
15,000.00
6,500.00
32,500.00
4,500.00
4,300.00
12,500.00
NO.
URAIAN
SATUAN
HARGA SATUAN
(Rp.)
(1)
(2)
(3)
(4)
C.
1
2
3
4
5
6
7
8
9
10
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
4,510,000.00
9,840,000.00
495,000,000.00
512,500,000.00
110,700,000.00
123,000,000.00
6,150,000.00
5,330,000.00
41,000,000.00
12,000.00
ONGKOS
ANGKUT
(Rp.)
(5)
25,995.80
23,424.11
247,475.36
354,640.56
109,978.54
131,678.96
11,008.29
16,306.18
151,168.79
12,000.00
JLH HARGA
DILOKASI
(Rp.)
(6)
10,077.92
Hal. 1
WORK COST ESTIMATE ANALIZE
ANALISA PERKIRAAN BIAYA PEKERJAAN
DEEP SOIL EXCAVATION
GALIAN TANAH DALAM
CODE
KODE
K.224 A
ASUMTION
1
2
3
4
URAIAN :
LABOUR
PEKERJA
Foreman
Non skill Laborer
ANGGAPAN :
1
2
3
4
5
TOTAL
PERSONEL
JUMLAH
ORANG
DAYS
HARI
TOTAL
MAN/DAYS
JUMLAH
HARI/ORANG
1.000
8.000
1.000
1.000
1.000
8.000
BILLING
RATE
(Rp./Days/Man)
UPAH
(Rp./Hr/Orang
47,500.00
35,000.00
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
47,500.00
280,000.00
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
COST
(Rp.)
BIAYA
(Rp.)
327,500.00
SUB TOTAL
B (Rp.)
SUB JUMLAH
B (Rp.)
MATERIAL
BAHAN
SUM
JUMLAH
UNIT
SATUAN
EQUIPMENT
PERALATAN
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
0.00
JUMLAH (Rp.)
VOLUME E
2.000
SATUAN
M3
D/E
HARGA SATUAN
(Rp.)
40,937.50
327,500.00
Per M3
Hal. 2
WORK COST ESTIMATE ANALIZE
ANALISA PERKIRAAN BIAYA PEKERJAAN
SOIL FILLER FOR OPRIT
TIMBUNAN TANAH/OPRIT
CODE
KODE
K.225
EXPLANATION
URAIAN :
LABOUR
PEKERJA
Foreman
Non skill Laborer
Operator
MATERIAL
BAHAN
Soil Filler
ASUMTION
1
2
ANGGAPAN :
1
2
BILLING
RATE
(Rp./Days/Man)
UPAH
(Rp./Hr/Orang
47,500.00
35,000.00
66,500.00
TOTAL
PERSONEL
JUMLAH
ORANG
DAYS
HARI
TOTAL
MAN/DAYS
JUMLAH
HARI/ORANG
1.000
4.000
1.000
1.000
1.000
1.000
1.000
4.000
1.000
SUM
JUMLAH
UNIT
SATUAN
26.000
M3
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
-
30,000.000
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
47,500.00
140,000.00
66,500.00
COST
(Rp.)
BIAYA
(Rp.)
254,000.00
SUB TOTAL
B (Rp.)
SUB JUMLAH
B (Rp.)
780,000.00
780,000.00
EQUIPMENT
PERALATAN
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
1.000
3.000
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
55,500.00
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
166,500.00
166,500.00
JUMLAH (Rp.)
VOLUME E
1.000
SATUAN
M3
D/E
HARGA SATUAN
(Rp.)
150,062.50
1,200,500.00
Per M3
Hal. 3
WORK COST ESTIMATE ANALIZE
ANALISA PERKIRAAN BIAYA PEKERJAAN
SOIL RE-FILL
URUGAN TANAH KEMBALI
CODE
KODE
1/2 A.1
EXPLANATION
URAIAN :
LABOUR
PEKERJA
Foreman
Non skill Laborer
Operator
ASUMTION
ANGGAPAN :
BILLING
RATE
(Rp./Days/Man)
UPAH
(Rp./Hr/Orang
47,500.00
35,000.00
TOTAL
PERSONEL
JUMLAH
ORANG
DAYS
HARI
TOTAL
MAN/DAYS
JUMLAH
HARI/ORANG
0.012
0.375
1.000
1.000
0.012
0.375
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
570.00
13,125.00
-
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
COST
(Rp.)
BIAYA
(Rp.)
13,695.00
SUB TOTAL
B (Rp.)
SUB JUMLAH
B (Rp.)
MATERIAL
BAHAN
SUM
JUMLAH
UNIT
SATUAN
EQUIPMENT
PERALATAN
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
Water Pump
0.00
0.00
JUMLAH (Rp.)
VOLUME E
1.000
SATUAN
M3
D/E
HARGA SATUAN
(Rp.)
1,711.88
13,695.00
Per M3
Hal. 4
WORK COST ESTIMATE ANALIZE
ANALISA PERKIRAAN BIAYA PEKERJAAN
LOG TIMBER 15 s/d 20 Cm FOR PILLING
PENGADAAN TIANG PANCANG 15 s/d 20 Cm
CODE
KODE
K.900
EXPLANATION
URAIAN :
LABOUR
PEKERJA
Foreman
Chief Laborer
Skill Laborer
Non skill Laborer
MATERIAL
BAHAN
Timber
ASUMTION
1
2
ANGGAPAN :
1
2
BILLING
RATE
(Rp./Days/Man)
UPAH
(Rp./Hr/Orang
47,500.00
55,000.00
52,500.00
35,000.00
TOTAL
PERSONEL
JUMLAH
ORANG
DAYS
HARI
TOTAL
MAN/DAYS
JUMLAH
HARI/ORANG
0.010
0.030
0.250
0.100
1.000
1.000
1.000
1.000
0.010
0.030
0.250
0.100
SUM
JUMLAH
UNIT
SATUAN
0.220
M3
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
-
COST
(Rp.)
BIAYA
(Rp.)
475.00
1,650.00
13,125.00
3,500.00
COST
(Rp.)
BIAYA
(Rp.)
1,300,000.000
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
286,000.00
18,750.00
SUB TOTAL
B (Rp.)
SUB JUMLAH
B (Rp.)
286,000.00
EQUIPMENT
PERALATAN
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
0.00
JUMLAH (Rp.)
VOLUME E
7.000
SATUAN
M'
304,750.00
D/E
HARGA SATUAN
(Rp.)
43,535.71
Per M'
Hal. 5
WORK COST ESTIMATE ANALIZE
ANALISA PERKIRAAN BIAYA PEKERJAAN
LOG TIMBER 15 s/d 20 Cm PILLING
PEMANCANGAN TIANG PANCANG KAYU
CEROCOK dia. 15 S/D 20 CM
CODE
KODE
K.901
EXPLANATION
URAIAN :
ASUMTION
1
2
3
4
ANGGAPAN :
1
2
3
4
LABOUR
PEKERJA
Foreman
Chief Laborer
Skill Laborer
Non skill Laborer
TOTAL
PERSONEL
JUMLAH
ORANG
DAYS
HARI
TOTAL
MAN/DAYS
JUMLAH
HARI/ORANG
0.050
0.030
1.800
0.350
1.000
1.000
1.000
1.000
0.050
0.030
1.800
0.350
BILLING
RATE
(Rp./Days/Man)
UPAH
(Rp./Hr/Orang
47,500.00
55,000.00
52,500.00
35,000.00
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
2,375.00
1,650.00
94,500.00
12,250.00
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
COST
(Rp.)
BIAYA
(Rp.)
110,775.00
SUB TOTAL
B (Rp.)
SUB JUMLAH
B (Rp.)
MATERIAL
BAHAN
SUM
JUMLAH
UNIT
SATUAN
EQUIPMENT
PERALATAN
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
1.000
0.140
Hammer
11,415.00
1,598.10
1,598.10
JUMLAH (Rp.)
VOLUME E
1.000
SATUAN
M'
D/E
HARGA SATUAN
(Rp.)
112,373.10
112,373.10
Per M'
Hal. 6
WORK COST ESTIMATE ANALIZE
ANALISA PERKIRAAN BIAYA PEKERJAAN
SAND FILLER UNDER THE FOUNDATION
URUGAN PASIR PADA BAWAH PONDASI
CODE
KODE
A. 18
EXPLANATION
URAIAN :
LABOUR
PEKERJA
Foreman
Skill Laborer
Operator
MATERIAL
BAHAN
Sand Filler
1 Filling be compacted
each 20 cm per layer
ASUMTION
1
2
ANGGAPAN :
1
2
BILLING
RATE
(Rp./Days/Man)
UPAH
(Rp./Hr/Orang
47,500.00
52,500.00
0.00
TOTAL
PERSONEL
JUMLAH
ORANG
DAYS
HARI
TOTAL
MAN/DAYS
JUMLAH
HARI/ORANG
0.012
0.375
-
1.000
1.000
-
0.012
0.375
-
SUM
JUMLAH
UNIT
SATUAN
1.200
M3
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
55,000.00
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
570.00
19,687.50
20,257.50
SUB TOTAL
B (Rp.)
SUB JUMLAH
B (Rp.)
COST
(Rp.)
BIAYA
(Rp.)
66,000.00
66,000.00
EQUIPMENT
PERALATAN
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
0.00
JUMLAH (Rp.)
VOLUME E
1.000
SATUAN
M3
D/E
HARGA SATUAN
(Rp.)
86,257.50
10,782.19
Per M3
Hal. 7
WORK COST ESTIMATE ANALIZE
ANALISA PERKIRAAN BIAYA PEKERJAAN
RIVER STONE PAIRING CONTRUCTION
KONSTRUKSI PASANGAN BATU
CODE
KODE
K.810
EXPLANATION
URAIAN :
ASUMTION
2
3
4
ANGGAPAN :
2
3
4
LABOUR
PEKERJA
Foreman
Skill Laborer
Non Skill Laborer
TOTAL
PERSONEL
JUMLAH
ORANG
DAYS
HARI
TOTAL
MAN/DAYS
JUMLAH
HARI/ORANG
0.010
4.000
12.000
1.000
1.000
1.000
0.010
4.000
12.000
MATERIAL
BAHAN
SUM
JUMLAH
UNIT
SATUAN
5.000
1.250
15.000
M3
M3
zak
EQUIPMENT
PERALATAN
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
BILLING
RATE
(Rp./Days/Man)
UPAH
(Rp./Hr/Orang
47,500.00
52,500.00
35,000.00
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
475.00
210,000.00
420,000.00
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
65,000.000
65,000.000
30,000.000
COST
(Rp.)
BIAYA
(Rp.)
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
COST
(Rp.)
BIAYA
(Rp.)
325,000.00
81,250.00
450,000.00
630,475.00
SUB TOTAL
B (Rp.)
SUB JUMLAH
B (Rp.)
856,250.00
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
0.00
JUMLAH (Rp.)
VOLUME E
5.000
SATUAN
M3
D/E
HARGA SATUAN
(Rp.)
1,486,725.00
297,345.00
Per M3
Hal. 8
WORK COST ESTIMATE ANALIZE
ANALISA PERKIRAAN BIAYA PEKERJAAN
PLESTERING
PLESTERAN
CODE
KODE
K.811
EXPLANATION
URAIAN :
ASUMTION
1
2
3
4
ANGGAPAN :
1
2
3
4
LABOUR
PEKERJA
Foreman
Chief Laborer
Skill Laborer
Non skill Laborer
MATERIAL
BAHAN
Concrete Sand
PC @40 Kg
EQUIPMENT
TOTAL
PERSONEL
JUMLAH
ORANG
DAYS
HARI
TOTAL
MAN/DAYS
JUMLAH
HARI/ORANG
1.000
1.000
6.000
12.000
1.000
1.000
1.000
1.000
1.000
1.000
6.000
12.000
SUM
JUMLAH
UNIT
SATUAN
0.780
7.900
M3
zak
TOTAL
WORK
WORK
BILLING
RATE
(Rp./Days/Man)
UPAH
(Rp./Hr/Orang
47,500.00
55,000.00
52,500.00
35,000.00
COST
(Rp.)
BIAYA
(Rp.)
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
65,000.000
30,000.000
COST
(Rp.)
BIAYA
(Rp.)
UNIT PRICE
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
47,500.00
55,000.00
315,000.00
420,000.00
50,700.00
237,000.00
COST
837,500.00
SUB TOTAL
B (Rp.)
SUB JUMLAH
B (Rp.)
-
SUB TOTAL
PERALATAN
EQUIPMENT
JUMLAH
ALAT
DAYS
HARI
KERJA
HOURS
JAM
KERJA
(Rp.)
HARGA
SATUAN
(Rp.)
(Rp.)
BIAYA
(Rp.)
C (Rp.)
SUB JUMLAH
C (Rp.)
0.00
JUMLAH (Rp.)
VOLUME E
50.000
SATUAN
M2
D/E
HARGA SATUAN
(Rp.)
837,500.00
16,750.00
Per M2
Hal. 9
WORK COST ESTIMATE ANALIZE
ANALISA PERKIRAAN BIAYA PEKERJAAN
CONCRETE FORM WORK
PEKERJAAN CETAKAN UNTUK BETON
CODE
KODE
K. 890
EXPLANATION
ASUMTION
3
4
ANGGAPAN :
URAIAN :
LABOUR
PEKERJA
Foreman
Non Skill Laborer
Operator
MATERIAL
BAHAN
Paralon 2 "
Ijuk
DAYS
HARI
TOTAL
MAN/DAYS
JUMLAH
HARI/ORANG
1.000
4.000
-
1.000
1.000
-
1.000
4.000
-
UNIT
SATUAN
40.000
20.000
M'
Kg
1
2
3
4
TOTAL
PERSONEL
JUMLAH
ORANG
SUM
JUMLAH
1
2
BILLING
RATE
(Rp./Days/Man)
UPAH
(Rp./Hr/Orang
47,500.00
35,000.00
0.00
COST
(Rp.)
BIAYA
(Rp.)
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
15,000.00
4,000.00
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
47,500.00
140,000.00
187,500.00
SUB TOTAL
B (Rp.)
SUB JUMLAH
B (Rp.)
600,000.00
80,000.00
680,000.00
EQUIPMENT
PERALATAN
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
0.00
JUMLAH (Rp.)
VOLUME E
40.000
SATUAN
M'
D/E
HARGA SATUAN
(Rp.)
867,500.00
21,687.50
Per M3
Hal. 9a
WORK COST ESTIMATE ANALIZE
ANALISA PERKIRAAN BIAYA PEKERJAAN
CANAL REPLECEMENT BY HEAVY DUTY EQ.
MEMBUAT SALURAN
(MENGGUNAKAN ALAT BERAT)
CODE
KODE
K. 110 A
EXPLANATION
URAIAN :
LABOUR
PEKERJA
Foreman
Skill Operator
Operator Ass.
Non Skill Laborer
MATERIAL
BAHAN
ASUMTION
1
2
ANGGAPAN :
1
2
BILLING
RATE
(Rp./Days/Man)
UPAH
(Rp./Hr/Orang
47,500.00
66,500.00
42,000.00
35,000.00
TOTAL
PERSONEL
JUMLAH
ORANG
DAYS
HARI
TOTAL
MAN/DAYS
JUMLAH
HARI/ORANG
1.000
1.000
1.000
5.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
5.000
SUM
JUMLAH
UNIT
SATUAN
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
47,500.00
66,500.00
42,000.00
175,000.00
COST
(Rp.)
BIAYA
(Rp.)
331,000.00
SUB TOTAL
B (Rp.)
SUB JUMLAH
B (Rp.)
0.00
EQUIPMENT
PERALATAN
Exavator 140 HP
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
1.000
1.000
5.000
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
247,475.36
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
1,237,376.80
1,237,376.80
JUMLAH (Rp.)
VOLUME E
140.000
SATUAN
M3
D/E
HARGA SATUAN
(Rp.)
11,202.69
1,568,376.80
Per M3
Hal. 10
WORK COST ESTIMATE ANALIZE
ANALISA PERKIRAAN BIAYA PEKERJAAN
CONCRETE FORM WORK
PEKERJAAN CETAKAN UNTUK BETON
CODE
KODE
K. 710
ASUMTION
ANGGAPAN :
1 Menyiapkan bahan memotong, pada
memasang
2 Membongkar cetakan setelah
beton mengeras.
10 Formwork
10 Cetakan dibongkar oleh pekerja
atau ijin Direksi.
LABOUR
PEKERJA
Foreman
Chief Laborer
Skill Laborer
Non Skill Laborer
MATERIAL
BAHAN
Kayu Begisting
Paku
TOTAL
PERSONEL
JUMLAH
ORANG
DAYS
HARI
TOTAL
MAN/DAYS
JUMLAH
HARI/ORANG
1.000
1.000
6.000
4.000
1.000
1.000
1.000
1.000
1.000
1.000
6.000
4.000
SUM
JUMLAH
UNIT
SATUAN
0.800
8.000
M3
Kg
BILLING
RATE
(Rp./Days/Man)
UPAH
(Rp./Hr/Orang
47,500.00
55,000.00
52,500.00
35,000.00
COST
(Rp.)
BIAYA
(Rp.)
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
1,300,000.00
10,000.00
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
47,500.00
55,000.00
315,000.00
140,000.00
557,500.00
SUB TOTAL
B (Rp.)
SUB JUMLAH
B (Rp.)
1,040,000.00
80,000.00
1,120,000.00
EQUIPMENT
PERALATAN
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
0.00
JUMLAH (Rp.)
VOLUME E
2.000
SATUAN
M3
D/E
HARGA SATUAN
(Rp.)
671,000.00
1,677,500.00
Per M3
Hal. 11
WORK COST ESTIMATE ANALIZE
ANALISA PERKIRAAN BIAYA PEKERJAAN
CLEANING AND COATING
PEMBERSIHAN DAN CAT TEMBOK
CODE
KODE
K.813
ASUMTION
ANGGAPAN :
2
3
2 Cat dituang kedalam baskom
dan dicatkan dengan roll kuas.
LABOUR
PEKERJA
Foreman
Skill Laborer
Operator
MATERIAL
BAHAN
Cat Tembok
TOTAL
PERSONEL
JUMLAH
ORANG
DAYS
HARI
TOTAL
MAN/DAYS
JUMLAH
HARI/ORANG
1.000
1.000
-
1.000
1.000
-
0.010
0.200
-
SUM
JUMLAH
UNIT
SATUAN
0.300
Kg
BILLING
RATE
(Rp./Days/Man)
UPAH
(Rp./Hr/Orang
47,500.00
52,500.00
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
7,500.000
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
475.00
10,500.00
COST
(Rp.)
BIAYA
(Rp.)
10,975.00
SUB TOTAL
B (Rp.)
SUB JUMLAH
B (Rp.)
2,250.00
2,250.00
EQUIPMENT
PERALATAN
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
0.00
JUMLAH (Rp.)
VOLUME E
1.000
SATUAN
M2
D/E
HARGA SATUAN
(Rp.)
13,225.00
13,225.00
Per M2
Hal. 12
WORK COST ESTIMATE ANALIZE
ANALISA PERKIRAAN BIAYA PEKERJAAN
CONCRETE REINFORCEMENT
PENULANGAN BETON
CODE
KODE
K. 715
EXPLANATION
URAIAN :
LABOUR
PEKERJA
Foreman
Laborer
Skill Laborer
Non skill Laborer
MATERIAL
BAHAN
Besi Beton
Kawat Ikat
ASUMTION
ANGGAPAN :
TOTAL
PERSONEL
JUMLAH
ORANG
DAYS
HARI
TOTAL
MAN/DAYS
JUMLAH
HARI/ORANG
1.000
1.000
2.000
2.000
1.000
1.000
1.000
1.000
1.000
1.000
2.000
2.000
SUM
JUMLAH
UNIT
SATUAN
220.000
2.000
Kg
Kg
BILLING
RATE
(Rp./Days/Man)
UPAH
(Rp./Hr/Orang
47,500.00
52,500.00
45,000.00
35,000.00
COST
(Rp.)
BIAYA
(Rp.)
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
6,500.00
5,000.00
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
47,500.00
52,500.00
90,000.00
70,000.00
260,000.00
SUB TOTAL
B (Rp.)
SUB JUMLAH
B (Rp.)
1,430,000.00
10,000.00
1,440,000.00
EQUIPMENT
PERALATAN
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
0.00
JUMLAH (Rp.)
VOLUME E
2.000
SATUAN
M3
D/E
HARGA SATUAN
(Rp.)
850,000.00
1,700,000.00
Per M3
Hal. 13
WORK COST ESTIMATE ANALIZE
ANALISA PERKIRAAN BIAYA PEKERJAAN
CONCRETE K. 175
B E T O N K. 175
CODE
KODE
K.725
EXPLANATION
URAIAN :
LABOUR
PEKERJA
Foreman
Chief Laborer
Skill Laborer
Non skill Laborer
Operator Non skill
MATERIAL
BAHAN
Batu Kerikil
Semen PC
Pasir Beton
EQUIPMENT
PERALATAN
Concrete Mixer
ASUMTION
1
2
3
4
5
ANGGAPAN :
1
2
3
4
5
BILLING
RATE
(Rp./Days/Man)
UPAH
(Rp./Hr/Orang
47,500.00
55,000.00
52,500.00
35,000.00
35,000.00
COST
(Rp.)
BIAYA
(Rp.)
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
70,750.000
30,000.000
79,500.000
COST
(Rp.)
BIAYA
(Rp.)
TOTAL
PERSONEL
JUMLAH
ORANG
DAYS
HARI
TOTAL
MAN/DAYS
JUMLAH
HARI/ORANG
1.000
1.000
1.000
8.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
8.000
1.000
SUM
JUMLAH
UNIT
SATUAN
1.650
16.480
1.080
M3
Zak
M3
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
1.000
8.000
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
23,424.11
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
47,500.00
55,000.00
52,500.00
280,000.00
35,000.00
116,737.50
494,400.00
85,860.00
COST
(Rp.)
BIAYA
(Rp.)
470,000.00
SUB TOTAL
B (Rp.)
SUB JUMLAH
B (Rp.)
696,997.50
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
187,392.88
187,392.88
JUMLAH (Rp.)
1,354,390.38
VOLUME E
2.000
SATUAN
M3
D/E
HARGA SATUAN
(Rp.)
677,195.19
Per M3
Hal. 14
WORK COST ESTIMATE ANALIZE
ANALISA PERKIRAAN BIAYA PEKERJAAN
REINFORCEMENT CONCRETE
BETON BERTULANG LANDASAN PLAT INJAK
DAN GLAGAR
CODE
KODE
K.725 A
EXPLANATION
URAIAN :
LABOUR
PEKERJA
Pek. Beton
Pek. Besi
Pek. Cetakan
Operator
MATERIAL
BAHAN
Beton
Besi
Cetakan
ASUMTION
1
2
3
Concrete mixing 1 : 2 : 3
Capacity are 2 M3/days
Material cost be calculated on the job site
ANGGAPAN :
1
2
3
Campuran beton 1 : 2 : 3
Kapasitas 2 M3/hari
Haraga bahan dilokasi pekerjaan.
BILLING
RATE
(Rp./Days/Man)
UPAH
(Rp./Hr/Orang
470,000.00
260,000.00
557,500.00
42,000.00
COST
(Rp.)
BIAYA
(Rp.)
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
696,997.50
1,440,000.00
1,120,000.00
COST
(Rp.)
BIAYA
(Rp.)
TOTAL
PERSONEL
JUMLAH
ORANG
DAYS
HARI
TOTAL
MAN/DAYS
JUMLAH
HARI/ORANG
1.000
1.400
0.400
1.000
1.000
1.000
1.000
1.000
1.000
1.400
0.400
1.000
SUM
JUMLAH
UNIT
SATUAN
1.000
1.400
0.400
(1)
(1)
(1)
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
470,000.00
364,000.00
223,000.00
42,000.00
1,099,000.00
SUB TOTAL
B (Rp.)
SUB JUMLAH
B (Rp.)
696,997.50
2,016,000.00
448,000.00
3,160,997.50
EQUIPMENT
PERALATAN
Concrete Mixer
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
1.000
8.000
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
23,424.11
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
187,392.88
187,392.88
JUMLAH (Rp.)
VOLUME E
2.000
SATUAN
M3
D/E
HARGA SATUAN
(Rp.)
2,223,695.19
4,447,390.38
Per M3
Hal. 15
WORK COST ESTIMATE ANALIZE
ANALISA PERKIRAAN BIAYA PEKERJAAN
INSTALL THE TIMBER BEAM AND BRANCHING
MEMASANG GELAGAR/SEKUR
CODE
KODE
K.900E
EXPLANATION
URAIAN :
LABOUR
PEKERJA
Foreman
Chief Laborer
Skill Laborer
Laborer
MATERIAL
BAHAN
Paku/baut
Kayu
Besi begel
EQUIPMENT
PERALATAN
ASUMTION
1
2
3
4
ANGGAPAN :
1
2
3
4
BILLING
RATE
(Rp./Days/Man)
UPAH
(Rp./Hr/Orang
47,500.00
55,000.00
52,500.00
45,000.00
COST
(Rp.)
BIAYA
(Rp.)
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
10,000.000
2,000,000.000
7,200.000
COST
(Rp.)
BIAYA
(Rp.)
TOTAL
PERSONEL
JUMLAH
ORANG
DAYS
HARI
TOTAL
MAN/DAYS
JUMLAH
HARI/ORANG
1.000
1.000
2.000
6.000
1.000
1.000
1.000
1.000
1.000
1.000
2.000
6.000
SUM
JUMLAH
UNIT
SATUAN
6.500
1.000
3.015
Kg
M3
Bh
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
47,500.00
55,000.00
105,000.00
270,000.00
65,000.00
2,000,000.00
21,708.00
COST
(Rp.)
BIAYA
(Rp.)
477,500.00
SUB TOTAL
B (Rp.)
SUB JUMLAH
B (Rp.)
2,086,708.00
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
Alat bantu
1.000
Set
12,000.000
12,000.00
12,000.00
JUMLAH (Rp.)
VOLUME E
1.000
SATUAN
M3
D/E
HARGA SATUAN
(Rp.)
2,576,208.00
2,576,208.00
M3
Hal. 16
WORK COST ESTIMATE ANALIZE
ANALISA PERKIRAAN BIAYA PEKERJAAN
INSTALL THE TIMBER RUNNING FLOOR
PEKERJAAN KAYU BANTALAN LANTAI
CODE
KODE
K. 903
EXPLANATION
URAIAN :
LABOUR
PEKERJA
Foreman
Chief Laborer
Skill Laborer
Laborer
MATERIAL
BAHAN
Paku
Kayu
EQUIPMENT
PERALATAN
ASUMTION
1
2
ANGGAPAN :
1
2
BILLING
RATE
(Rp./Days/Man)
UPAH
(Rp./Hr/Orang
47,500.00
55,000.00
52,500.00
45,000.00
COST
(Rp.)
BIAYA
(Rp.)
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
10,000.000
1,300,000.000
COST
(Rp.)
BIAYA
(Rp.)
TOTAL
PERSONEL
JUMLAH
ORANG
DAYS
HARI
TOTAL
MAN/DAYS
JUMLAH
HARI/ORANG
0.200
1.200
12.000
4.000
1.000
1.000
1.000
1.000
0.200
1.200
12.000
4.000
SUM
JUMLAH
UNIT
SATUAN
0.750
1.000
Kg
M3
TOTAL
EQUIPMENT
JUMLAH
WORK
DAYS
HARI
WORK
HOURS
JAM
UNIT PRICE
(Rp.)
HARGA
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
9,500.00
66,000.00
630,000.00
180,000.00
7,500.00
1,300,000.00
COST
(Rp.)
BIAYA
885,500.00
SUB TOTAL
B (Rp.)
SUB JUMLAH
B (Rp.)
1,307,500.00
SUB TOTAL
C (Rp.)
SUB JUMLAH
ALAT
KERJA
KERJA
SATUAN
(Rp.)
(Rp.)
C (Rp.)
0.00
JUMLAH (Rp.)
VOLUME E
1.000
SATUAN
M3
D/E
HARGA SATUAN
(Rp.)
2,193,000.00
2,193,000.00
Per M3
Hal. 17
WORK COST ESTIMATE ANALIZE
ANALISA PERKIRAAN BIAYA PEKERJAAN
COATING FOR RAILING
PENGECATAN SANDARAN
CODE
KODE
K.813 A
EXPLANATION
URAIAN :
LABOUR
PEKERJA
Foreman
Chief Laborer
Skill Laborer
Laborer
MATERIAL
BAHAN
Nail/Bolt
Timber
ASUMTION
1
2
3
ANGGAPAN :
1
2
3
BILLING
RATE
(Rp./Days/Man)
UPAH
(Rp./Hr/Orang
47,500.00
45,000.00
52,500.00
55,000.00
COST
(Rp.)
BIAYA
(Rp.)
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
10,000.00
1,700,000.00
COST
(Rp.)
BIAYA
(Rp.)
TOTAL
PERSONEL
JUMLAH
ORANG
DAYS
HARI
TOTAL
MAN/DAYS
JUMLAH
HARI/ORANG
1.000
0.200
2.000
4.000
1.000
1.000
1.000
1.000
1.000
0.200
2.000
4.000
SUM
JUMLAH
UNIT
SATUAN
6.500
1.000
Kg
M3
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
47,500.00
9,000.00
105,000.00
220,000.00
381,500.00
SUB TOTAL
B (Rp.)
SUB JUMLAH
B (Rp.)
65,000.00
1,700,000.00
1,765,000.00
EQUIPMENT
PERALATAN
Suporting Eq.
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
1.000
Set
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
12,000.000
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
12,000.00
12,000.00
JUMLAH (Rp.)
VOLUME E
1.000
SATUAN
M3
D/E
HARGA SATUAN
(Rp.)
2,158,500.00
2,158,500.00
Per M3
Hal. 18
WORK COST ESTIMATE ANALIZE
ANALISA PERKIRAAN BIAYA PEKERJAAN
INSTALL THE TMBER FOR BRIDGE FLOORING
MEMASANG LANTAI JEMBATAN
CODE
KODE
K.902
EXPLANATION
URAIAN :
LABOUR
PEKERJA
Foreman
Chief Laborer
Skill Laborer
Non Skill Laborer
MATERIAL
BAHAN
Nail/Bolt
Timber
ASUMTION
1
2
3
ANGGAPAN :
1
2
3
BILLING
RATE
(Rp./Days/Man)
UPAH
(Rp./Hr/Orang
47,500.00
55,000.00
52,500.00
35,000.00
COST
(Rp.)
BIAYA
(Rp.)
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
10,000.00
1,300,000.00
COST
(Rp.)
BIAYA
(Rp.)
TOTAL
PERSONEL
JUMLAH
ORANG
DAYS
HARI
TOTAL
MAN/DAYS
JUMLAH
HARI/ORANG
1.000
1.000
2.000
6.000
1.000
1.000
1.000
1.000
1.000
1.000
2.000
6.000
SUM
JUMLAH
UNIT
SATUAN
6.500
1.000
Kg
M3
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
47,500.00
55,000.00
105,000.00
210,000.00
65,000.00
1,300,000.00
417,500.00
SUB TOTAL
B (Rp.)
SUB JUMLAH
B (Rp.)
1,365,000.00
EQUIPMENT
PERALATAN
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
0.00
JUMLAH (Rp.)
VOLUME E
1.000
SATUAN
M2
D/E
HARGA SATUAN
(Rp.)
1,782,500.00
1,782,500.00
Per M2
Hal. 19
WORK COST ESTIMATE ANALIZE
ANALISA PERKIRAAN BIAYA PEKERJAAN
INSTALL THE TIMBER FOR FLOORING COVER
LAPIS PENUTUP LANTAI
CODE
KODE
K. 813 B
EXPLANATION
URAIAN :
LABOUR
PEKERJA
Foreman
Laborer
Operator
MATERIAL
BAHAN
ASUMTION
1
2
3
ANGGAPAN :
1
2
3
BILLING
RATE
(Rp./Days/Man)
UPAH
(Rp./Hr/Orang
47,500.00
52,500.00
0.00
TOTAL
PERSONEL
JUMLAH
ORANG
DAYS
HARI
TOTAL
MAN/DAYS
JUMLAH
HARI/ORANG
1.000
6.000
-
1.000
1.000
-
1.000
6.000
-
SUM
JUMLAH
UNIT
SATUAN
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
47,500.00
315,000.00
COST
(Rp.)
BIAYA
(Rp.)
362,500.00
SUB TOTAL
B (Rp.)
SUB JUMLAH
B (Rp.)
0.070
0.030
4.000
0.020
0.500
M3
M3
Kg
M3
Lbr
65,000.00
85,000.00
6,500.00
65,000.00
45,000.00
4,550.00
2,550.00
26,000.00
1,300.00
22,500.00
56,900.00
EQUIPMENT
PERALATAN
Supporting Eq.
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
2.000
Set
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
12,000.000
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
24,000.00
24,000.00
JUMLAH (Rp.)
VOLUME E
1.000
SATUAN
M2
D/E
HARGA SATUAN
(Rp.)
419,400.00
419,400.00
Per M2
Hal. 20
WORK COST ESTIMATE ANALIZE
ANALISA PERKIRAAN BIAYA PEKERJAAN
CLEAN OUT AND TERMINITE COATING
PEMBERSIHAN DAN PENGETERAN
CODE
KODE
K. 813 B
EXPLANATION
URAIAN :
LABOUR
PEKERJA
Foreman
Skill Laborer
Operator
MATERIAL
ASUMTION
1
2
3
ANGGAPAN :
1
2
3
BILLING
RATE
(Rp./Days/Man)
UPAH
(Rp./Hr/Orang
47,500.00
52,500.00
0.00
TOTAL
PERSONEL
JUMLAH
ORANG
DAYS
HARI
TOTAL
MAN/DAYS
JUMLAH
HARI/ORANG
0.080
0.540
-
1.000
1.000
-
0.080
0.540
-
SUM
UNIT
UNIT
(Rp.)
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
3,800.00
28,350.00
COST
(Rp.)
32,150.00
SUB TOTAL
B (Rp.)
BAHAN
Termite
JUMLAH
SATUAN
0.400
Kg
HARGA
SATUAN
(Rp.)
6,500.00
BIAYA
(Rp.)
SUB JUMLAH
B (Rp.)
2,600.00
2,600.00
EQUIPMENT
PERALATAN
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
0.00
JUMLAH (Rp.)
VOLUME E
1.000
SATUAN
M2
D/E
HARGA SATUAN
(Rp.)
34,750.00
34,750.00
Per M2