ANALISA
JENIS PEKERJAAN
(1)
(2)
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
HARGA
SATUAN
(Rp.)
(3)
UPAH
(Rp.)
(4)
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
35,000.00
8,750.00
0.0120 Hr Mandor
1.2000 M3 Pasir Urug
JBT
JBT
JBT
JBT
BERTULANG K.175
Hr Pekerja
Hr Tukang
Hr Mandor
Hr Kepala Tukang
M3 Beton K.175
Kg Tulangan Baja
Kg Kawat Beton
47,500.00
55,000.00
Jumlah
570.00
9,320.00
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
Jumlah
270,000.00
52,500.00
5,500.00
1,425.00
329,425.00
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
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
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
JBT
JBT
JBT
JBT
JBT
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
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
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
45,000.00
47,500.00
18,000.00
Jumlah
63,000.00
16,625.00
79,625.00
45,000.00
47,500.00
6,500.00
Jumlah
4,500.00
4,500.00
JUMLAH
UPAH+BAHAN
(Rp.)
(6)
BAHAN
(Rp.)
(5)
0.00
1,125.00
47.50
1,172.50
32,500.00
10.00
32,510.00
180.00
1,050.00
950.00
32,500.00
10.00
32,510.00
0.00
26,250.00
1,187.50
27,437.50
0.00
13,125.00
570.00
13,695.00
36,000.00
36,000.00
11,250.00
570.00
36,000.00
47,820.00
8,750.00
66,000.00
66,000.00
570.00
66,000.00
75,320.00
204,000.00
32,500.00
70,750.00
680,000.00
40,000.00
56,442.73
1,083,692.73
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
1,413,117.73
715,000.00
10,000.00
2,138,117.73
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
78,000.00
33,800.00
97,200.00
209,000.00
202,500.00
78,750.00
10,687.50
8,250.00
78,000.00
33,800.00
97,200.00
509,187.50
798,000.00
25,900.00
823,900.00
2,160.00
7,875.00
95.00
825.00
798,000.00
25,900.00
834,855.00
2,550.00
5,950.00
26,000.00
1,300.00
16,250.00
52,050.00
-
23,625.00
1,235.00
2,550.00
5,950.00
26,000.00
1,300.00
16,250.00
76,910.00
780.00
4,890.00
5,670.00
18,000.00
10,500.00
950.00
1,100.00
780.00
4,890.00
36,220.00
2,625.00
2,625.00
63,000.00
16,625.00
2,625.00
12,000.00
94,250.00
6,300.00
6,300.00
63,000.00
16,625.00
6,300.00
85,925.00
237.50
2,275.00
2,512.50
4,500.00
237.50
2,275.00
7,012.50
:
:
:
:
KOMPONEN
ANALISA
(1)
A.
NORMALISASI SUNGAI
DESA LANCANG PASILO JUMERANG
PIDIE
NANGGROE ACEH DARUSSALAM
(2)
SATUAN
(3)
TENAGA
1 Pekerja
2 Mandor
Jam
Jam
Jumla
B.
PERALATAN
1 Excavator
2 Alat Bantu
Jam
Set
Jumla
C.
NO.
:
:
:
:
NORMALISASI SUNGAI
DESA LANCANG PASILO JUMERANG
PIDIE
NANGGRO ACEH DARUSSALAM
U RAIAN
KODE
NO.
U RAIAN
I.
1
2
3
4
5
II.
1
2
3
III.
KODE
ASUMSI
Menggunakan alat berat ( cara mekanik )
Lokasi pekerjaan :
Kondisi drainase : selesai dibersihkan
Jam kerja efektif
Luas penampang saluran
Ttk
L
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
Faktor Efisiensi Alat
Waktu Siklus :
- Menggali dan menimbun
- Lain - lain
Kap. Produksi/Jam
C03
V
Fb
Fa
TS1
T1
T2
TS1
Q1
= V x Fb x fa x 60
TS1
Koef. Alat/Km
Galian Saluran
Q1
1 (2 + 1)/2 x 1
C03
Q1
ALAT BANTU
- Cangkul
- Sekop
2
TENAGA
Produksi Kebutuhan Tenaga
C10
Q1
- Pekerja
- Mandor
Koefisien Tenaga :
- Pekerja (P x Tk) : Q1
- Mandor (M x Tk) : Q1
:
:
:
:
:
P
M
L01
L02
NO.
U RAIAN
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 ( * )
BULDOZER 100
Pw
Cp
A
W
B
A'
W'
B'
C
1 x (1+1) ^ A'
(1+1) ^ A' - 1
( B' - C ) x D
W'
0,002 x B'
W'
F
G
H
I
K
L
M
D.
E.
LAIN - LAIN
1
2
3
4
5
6
i
U1
U2
Mb
Ms
Mp
PERKIRAAN
VOLUME
(4)
HARGA
SATUAN
(Rp.)
(5)
JUMLAH
HARGA
(Rp.)
(6)
0.625
6,428.57
0.077
6,785.71
Jumlah Harga Tenaga A
4,017.86
522.50
4,540.36
0.051
247,475.36
1.000
12,000.00
Jumlah Harga Tenaga B
12,621.24
12,000.00
24,621.24
29,161.60
2,916.16
32,077.76
KOEF.
SATUAN
KETERANGAN
KOEF.
SATUAN
7.00
1.50
KETERANGAN
Jam
M2
Ls
0.65
0.90
0.83
0.50
0.50
1.00
29.13
M3
Menit
Menit
M3/Jam
-
0.05
Jam
Ls
22.41
M3
2.00
0.25
Jam
Jam
0.625
0.077
Jam
Jam
KOEFISIEN
SATUAN
HP
5.00
1,600.00
512,500,000.00
Tahun
Jam
Rupiah
5.00
1,600.00
410,000,000.00
Tahun
Jam
Rupiah
41,000,000.00
Rupiah
0.65
0.90
0.83
0.50
0.50
1.00
29.13
0.05
M3
Rupiah
Rupiah
Rupiah
Rupiah
Rupiah
Rupiah
Rupiah
Rupiah
22.41
Rupiah
KETERANGAN
2.00
0.25
9,500.00
6,000.00
4,500.00
4,300.00
12,500.00
Rupiah
%/Tahun
Rp./Jam
Rp./Jam
Liter
Liter
Liter
WORK ITEM
CODE
NAME OF OWNER
LOCATION
:
:
:
:
NO.
REHABILITATION OF FISHPOND
KEMBANG TANJUNG SUB DISTRIC PIDIE DISTRIC NANGGROE ACEH DARR
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
RENTAL
COST/HOURS
(Rp.)
(4)
(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
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
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
33
34
35
36
37
38
39
40
41
42
43
44
Cat tembok
Cat Minyak
Minyak Cat
Dempul
Cat Menie
Amplas
Cat Kayu
Teer
Seng Plat
Minyak Bensin
Minyak Solar
Minyak Pelumas
Kg
Kg
Kg
Kg
Kg
Lbr
Kg
Kg
M2
Ltr
Ltr
Ltr
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
UPAH/JAM
(Rp.)
(5)
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
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
ASUMTION
1 Soil excavation doing by man
power
2 Result of soil excavation
be moved from digging
3 Depth excavation be containing
water and having balance factor
URAIAN :
LABOUR
PEKERJA
Foreman
Non skill Laborer
1
2
3
4
5
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
UNIT
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.)
VOLUME E
2.000
SATUAN
M3
D/E
(Rp.)
HARGA
SATUAN
(Rp.)
HARGA SATUAN
(Rp.)
EXPLANATION
URAIAN :
LABOUR
PEKERJA
Foreman
Non skill Laborer
Operator
MATERIAL
BAHAN
Soil Filler
EQUIPMENT
PERALATAN
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
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
SUM
JUMLAH
UNIT
SATUAN
26.000
M3
30,000.000
TOTAL
EQUIPMENT
JUMLAH
WORK
DAYS
HARI
WORK
HOURS
JAM
UNIT PRICE
(Rp.)
HARGA
VOLUME E
ALAT
KERJA
KERJA
1.000
3.000
1.000
SATUAN
M3
D/E
SATUAN
(Rp.)
55,500.00
HARGA SATUAN
(Rp.)
EXPLANATION
URAIAN :
ASUMTION
ANGGAPAN :
LABOUR
PEKERJA
Foreman
Non skill Laborer
Operator
TOTAL
PERSONEL
JUMLAH
ORANG
DAYS
HARI
TOTAL
MAN/DAYS
JUMLAH
HARI/ORANG
0.012
0.375
1.000
1.000
0.012
0.375
BILLING
RATE
(Rp./Days/Man)
UPAH
(Rp./Hr/Orang
47,500.00
35,000.00
UNIT
(Rp.)
HARGA
SATUAN
(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.)
Water Pump
VOLUME E
1.000
SATUAN
D/E
0.00
M3
HARGA SATUAN
(Rp.)
EXPLANATION
URAIAN :
ASUMTION
1
2
ANGGAPAN :
1
2
diluar
lokasi pekerjaan
diangkut oleh tenaga
manusia ketempat pekerjaan
Bahan ditumpuk ditempat
3
pengambilan
Jarak pengambilan maksimum 5
4
Km
2 Bahan
TOTAL
TOTAL
BILLING
LABOUR
PEKERJA
Foreman
Chief Laborer
Skill Laborer
Non skill Laborer
MATERIAL
BAHAN
Timber
EQUIPMENT
PERALATAN
VOLUME E
PERSONEL
JUMLAH
ORANG
DAYS
HARI
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
RATE
(Rp./Days/Man)
UPAH
(Rp./Hr/Orang
47,500.00
55,000.00
52,500.00
35,000.00
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
SUM
JUMLAH
UNIT
SATUAN
0.220
M3
1,300,000.000
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
7.000
SATUAN
M'
D/E
HARGA SATUAN
(Rp.)
EXPLANATION
URAIAN :
ASUMTION
1
2
3
4
ANGGAPAN :
1
2
3
4
LABOUR
PEKERJA
Foreman
Chief Laborer
Skill Laborer
Non skill Laborer
MATERIAL
BAHAN
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
SUM
JUMLAH
UNIT
SATUAN
BILLING
RATE
(Rp./Days/Man)
UPAH
(Rp./Hr/Orang
47,500.00
55,000.00
52,500.00
35,000.00
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
-
EQUIPMENT
PERALATAN
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
1.000
0.140
1.000
SATUAN
M'
Hammer
VOLUME E
D/E
HARGA SATUAN
11,415.00
(Rp.)
EXPLANATION
URAIAN :
LABOUR
PEKERJA
Foreman
Skill Laborer
Operator
MATERIAL
BAHAN
Sand Filler
EQUIPMENT
PERALATAN
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
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
55,000.00
WORK
HOURS
JAM
KERJA
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
VOLUME E
1.000
SATUAN
D/E
M3
HARGA SATUAN
(Rp.)
EXPLANATION
URAIAN :
ASUMTION
2
3
4
ANGGAPAN :
2
3
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
5.000
SATUAN
M3
VOLUME E
D/E
HARGA SATUAN
Adukan spesi 1 : 3
BILLING
RATE
(Rp./Days/Man)
UPAH
(Rp./Hr/Orang
47,500.00
52,500.00
35,000.00
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
65,000.000
65,000.000
30,000.000
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
-
(Rp.)
EXPLANATION
URAIAN :
ASUMTION
1
2
3
4
ANGGAPAN :
1
2
3
4
LABOUR
PEKERJA
TOTAL
PERSONEL
JUMLAH
ORANG
DAYS
HARI
TOTAL
MAN/DAYS
JUMLAH
HARI/ORANG
BILLING
RATE
(Rp./Days/Man)
UPAH
Foreman
Chief Laborer
Skill Laborer
Non skill Laborer
MATERIAL
BAHAN
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
EQUIPMENT
PERALATAN
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
VOLUME E
50.000
SATUAN
M2
Concrete Sand
PC @40 Kg
D/E
HARGA SATUAN
(Rp./Hr/Orang
47,500.00
55,000.00
52,500.00
35,000.00
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
65,000.000
30,000.000
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
(Rp.)
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
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
15,000.00
4,000.00
EQUIPMENT
PERALATAN
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
VOLUME E
40.000
SATUAN
M'
D/E
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
HARGA SATUAN
(Rp.)
EXPLANATION
ASUMTION
1
2
LABOUR
PEKERJA
Foreman
Skill Operator
Operator Ass.
Non Skill Laborer
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
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
MATERIAL
BAHAN
SUM
JUMLAH
UNIT
SATUAN
EQUIPMENT
PERALATAN
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
1.000
1.000
5.000
Exavator 140 HP
ANGGAPAN :
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
247,475.36
VOLUME E
140.000
SATUAN
D/E
M3
HARGA SATUAN
(Rp.)
Hal. 1
WORK COST ESTIMATE ANALIZE
ANALISA PERKIRAAN BIAYA PEKERJAAN
DEEP SOIL EXCAVATION
GALIAN TANAH DALAM
CODE
KODE
K.224 A
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
47,500.00
280,000.00
COST
327,500.00
SUB TOTAL
(Rp.)
BIAYA
(Rp.)
B (Rp.)
SUB JUMLAH
B (Rp.)
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
0.00
JUMLAH (Rp.)
327,500.00
40,937.50
Per M3
Hal. 2
WORK COST ESTIMATE ANALIZE
ANALISA PERKIRAAN BIAYA PEKERJAAN
SOIL FILLER FOR OPRIT
TIMBUNAN TANAH/OPRIT
CODE
KODE
K.225
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
COST
(Rp.)
BIAYA
SUB TOTAL
C (Rp.)
SUB JUMLAH
(Rp.)
C (Rp.)
166,500.00
166,500.00
JUMLAH (Rp.)
1,200,500.00
150,062.50
Per M3
Hal. 3
WORK COST ESTIMATE ANALIZE
ANALISA PERKIRAAN BIAYA PEKERJAAN
SOIL RE-FILL
URUGAN TANAH KEMBALI
CODE
KODE
1/2 A.1
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
570.00
13,125.00
13,695.00
SUB TOTAL
B (Rp.)
SUB JUMLAH
B (Rp.)
COST
(Rp.)
BIAYA
(Rp.)
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
0.00
JUMLAH (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
COST
SUB TOTAL
(Rp.)
BIAYA
(Rp.)
A (Rp.)
SUB JUMLAH
A (Rp.)
475.00
1,650.00
13,125.00
3,500.00
COST
(Rp.)
BIAYA
(Rp.)
18,750.00
SUB TOTAL
B (Rp.)
SUB JUMLAH
B (Rp.)
286,000.00
286,000.00
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
0.00
JUMLAH (Rp.)
304,750.00
43,535.71
Per M'
Hal. 5
CODE
KODE
K.901
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
2,375.00
1,650.00
94,500.00
12,250.00
COST
(Rp.)
BIAYA
110,775.00
SUB TOTAL
B (Rp.)
SUB JUMLAH
(Rp.)
B (Rp.)
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
1,598.10
1,598.10
JUMLAH (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
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
570.00
19,687.50
COST
(Rp.)
BIAYA
(Rp.)
20,257.50
SUB TOTAL
B (Rp.)
SUB JUMLAH
B (Rp.)
66,000.00
66,000.00
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
0.00
JUMLAH (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
Adukan spesi 1 : 3
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
475.00
210,000.00
420,000.00
COST
(Rp.)
BIAYA
(Rp.)
325,000.00
81,250.00
450,000.00
COST
(Rp.)
BIAYA
(Rp.)
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.)
297,345.00
1,486,725.00
Per M3
Hal. 8
WORK COST ESTIMATE ANALIZE
ANALISA PERKIRAAN BIAYA PEKERJAAN
PLESTERING
PLESTERAN
CODE
KODE
K.811
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
47,500.00
55,000.00
315,000.00
420,000.00
COST
(Rp.)
BIAYA
(Rp.)
837,500.00
SUB TOTAL
B (Rp.)
SUB JUMLAH
B (Rp.)
-
50,700.00
237,000.00
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
0.00
JUMLAH (Rp.)
837,500.00
16,750.00
Per M2
Hal. 9
WORK COST ESTIMATE ANALIZE
ANALISA PERKIRAAN BIAYA PEKERJAAN
CONCRETE FORM WORK
CODE
KODE
K. 890
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
47,500.00
140,000.00
COST
(Rp.)
BIAYA
(Rp.)
600,000.00
80,000.00
187,500.00
SUB TOTAL
B (Rp.)
SUB JUMLAH
B (Rp.)
680,000.00
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
0.00
JUMLAH (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
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
COST
(Rp.)
BIAYA
(Rp.)
1,237,376.80
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
1,237,376.80
JUMLAH (Rp.)
11,202.69
1,568,376.80
Per M3
ASUMTION
ANGGAPAN :
1 Menyiapkan bahan memotong, pada
mengergaji, memaku dan
2 Kapasitas produksi = 2 M3 / ha
memasang
2 Membongkar cetakan setelah
beton mengeras.
10 Formwork
10 Cetakan dibongkar oleh pekerja
atau ijin Direksi.
LABOUR
PEKERJA
Foreman
Chief Laborer
TOTAL
PERSONEL
JUMLAH
ORANG
DAYS
HARI
TOTAL
MAN/DAYS
JUMLAH
HARI/ORANG
1.000
1.000
1.000
1.000
1.000
1.000
BILLING
RATE
(Rp./Days/Man)
UPAH
(Rp./Hr/Orang
47,500.00
55,000.00
Skill Laborer
Non Skill Laborer
MATERIAL
BAHAN
6.000
4.000
1.000
1.000
6.000
4.000
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
1,300,000.00
10,000.00
SUM
JUMLAH
UNIT
SATUAN
0.800
8.000
M3
Kg
EQUIPMENT
PERALATAN
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
VOLUME E
2.000
SATUAN
M3
Kayu Begisting
Paku
D/E
52,500.00
35,000.00
HARGA SATUAN
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
(Rp.)
EXPLANATION
URAIAN :
ASUMTION
ANGGAPAN :
1 Membersihkan tempat yang akan
dicat.
2
3
LABOUR
PEKERJA
Foreman
Skill Laborer
Operator
MATERIAL
BAHAN
Cat Tembok
EQUIPMENT
PERALATAN
TOTAL
PERSONEL
JUMLAH
ORANG
DAYS
HARI
TOTAL
MAN/DAYS
JUMLAH
HARI/ORANG
1.000
1.000
-
1.000
1.000
-
0.010
0.200
-
BILLING
RATE
(Rp./Days/Man)
UPAH
(Rp./Hr/Orang
47,500.00
52,500.00
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
SUM
JUMLAH
UNIT
SATUAN
0.300
Kg
7,500.000
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
VOLUME E
1.000
SATUAN
D/E
M2
HARGA SATUAN
(Rp.)
EXPLANATION
URAIAN :
ASUMTION
ANGGAPAN :
LABOUR
PEKERJA
Foreman
Laborer
Skill Laborer
Non skill Laborer
MATERIAL
BAHAN
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
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
6,500.00
5,000.00
SUM
JUMLAH
UNIT
SATUAN
220.000
2.000
Kg
Kg
EQUIPMENT
PERALATAN
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
VOLUME E
2.000
SATUAN
M3
Besi Beton
Kawat Ikat
D/E
BILLING
RATE
(Rp./Days/Man)
UPAH
(Rp./Hr/Orang
47,500.00
52,500.00
45,000.00
35,000.00
HARGA SATUAN
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
(Rp.)
EXPLANATION
URAIAN :
ASUMTION
1
2
3
4
5
ANGGAPAN :
1
2
3
4
5
Harga/material dihitung d
Kapasitas produksi aduka
Campuran 1 : 2 : 3.
Lamanya setiap kali peng
1 M3 beton beratnya 2.40
40 Kg
TOTAL
TOTAL
BILLING
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
VOLUME E
PERSONEL
JUMLAH
ORANG
DAYS
HARI
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
2.000
SATUAN
M3
D/E
HARGA SATUAN
RATE
(Rp./Days/Man)
UPAH
(Rp./Hr/Orang
47,500.00
55,000.00
52,500.00
35,000.00
35,000.00
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
70,750.000
30,000.000
79,500.000
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
23,424.11
(Rp.)
EXPLANATION
URAIAN :
LABOUR
PEKERJA
Pek. Beton
Pek. Besi
Pek. Cetakan
Operator
MATERIAL
BAHAN
ASUMTION
1
2
3
Concrete mixing 1 : 2 : 3
Capacity are 2 M3/days
Material cost be calculated
ANGGAPAN :
1
2
3
Campuran beton 1 : 2 : 3
Kapasitas 2 M3/hari
Haraga bahan dilokasi pek
BILLING
RATE
(Rp./Days/Man)
UPAH
(Rp./Hr/Orang
470,000.00
260,000.00
557,500.00
42,000.00
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
UNIT
(Rp.)
HARGA
Beton
Besi
Cetakan
EQUIPMENT
PERALATAN
Concrete Mixer
VOLUME E
SATUAN
(Rp.)
696,997.50
1,440,000.00
1,120,000.00
1.000
1.400
0.400
(1)
(1)
(1)
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
1.000
8.000
2.000
SATUAN
M3
D/E
HARGA SATUAN
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
23,424.11
(Rp.)
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
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
(Rp.)
HARGA
SATUAN
(Rp.)
10,000.000
2,000,000.000
7,200.000
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
Alat bantu
VOLUME E
1.000
Set
1.000
SATUAN
M3
D/E
12,000.000
HARGA SATUAN
(Rp.)
EXPLANATION
URAIAN :
ASUMTION
1
2
ANGGAPAN :
1
2
LABOUR
PEKERJA
Foreman
Chief Laborer
Skill Laborer
Laborer
MATERIAL
BAHAN
Paku
Kayu
EQUIPMENT
PERALATAN
VOLUME E
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
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
1.000
SATUAN
M3
D/E
HARGA SATUAN
BILLING
RATE
(Rp./Days/Man)
UPAH
(Rp./Hr/Orang
47,500.00
55,000.00
52,500.00
45,000.00
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
10,000.000
1,300,000.000
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
-
(Rp.)
EXPLANATION
URAIAN :
LABOUR
PEKERJA
ASUMTION
1
2
3
ANGGAPAN :
1
2
3
TOTAL
MAN/DAYS
JUMLAH
HARI/ORANG
BILLING
RATE
(Rp./Days/Man)
UPAH
TOTAL
PERSONEL
JUMLAH
ORANG
DAYS
HARI
Foreman
Chief Laborer
Skill Laborer
Laborer
MATERIAL
BAHAN
Nail/Bolt
Timber
EQUIPMENT
PERALATAN
Suporting Eq.
VOLUME E
1.000
0.200
2.000
4.000
1.000
1.000
1.000
1.000
1.000
0.200
2.000
4.000
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
10,000.00
1,700,000.00
SUM
JUMLAH
UNIT
SATUAN
6.500
1.000
Kg
M3
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
1.000
Set
1.000
SATUAN
M3
D/E
(Rp./Hr/Orang
47,500.00
45,000.00
52,500.00
55,000.00
HARGA SATUAN
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
12,000.000
(Rp.)
EXPLANATION
URAIAN :
LABOUR
PEKERJA
Foreman
Chief Laborer
Skill Laborer
Non Skill Laborer
MATERIAL
BAHAN
Nail/Bolt
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
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
Kg
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
10,000.00
Timber
1.000
M3
EQUIPMENT
PERALATAN
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
VOLUME E
1.000
SATUAN
M2
D/E
1,300,000.00
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
HARGA SATUAN
(Rp.)
EXPLANATION
ASUMTION
1
2
3
URAIAN :
LABOUR
PEKERJA
Foreman
Laborer
Operator
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
-
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
65,000.00
85,000.00
6,500.00
65,000.00
45,000.00
MATERIAL
BAHAN
SUM
JUMLAH
UNIT
SATUAN
0.070
0.030
4.000
0.020
0.500
M3
M3
Kg
M3
Lbr
EQUIPMENT
PERALATAN
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
2.000
Set
Supporting Eq.
ANGGAPAN :
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
12,000.000
VOLUME E
1.000
SATUAN
D/E
M2
HARGA SATUAN
(Rp.)
EXPLANATION
URAIAN :
ASUMTION
1
2
3
ANGGAPAN :
1
2
3
LABOUR
PEKERJA
Foreman
Skill Laborer
Operator
MATERIAL
BAHAN
TOTAL
PERSONEL
JUMLAH
ORANG
DAYS
HARI
TOTAL
MAN/DAYS
JUMLAH
HARI/ORANG
0.080
0.540
-
1.000
1.000
-
0.080
0.540
-
UNIT
(Rp.)
HARGA
SATUAN
(Rp.)
SUM
JUMLAH
UNIT
SATUAN
0.400
Kg
EQUIPMENT
PERALATAN
TOTAL
EQUIPMENT
JUMLAH
ALAT
WORK
DAYS
HARI
KERJA
WORK
HOURS
JAM
KERJA
VOLUME E
1.000
SATUAN
M2
Termite
D/E
BILLING
RATE
(Rp./Days/Man)
UPAH
(Rp./Hr/Orang
47,500.00
52,500.00
0.00
6,500.00
HARGA SATUAN
UNIT PRICE
(Rp.)
HARGA
SATUAN
(Rp.)
(Rp.)
Hal. 10
WORK COST ESTIMATE ANALIZE
ANALISA PERKIRAAN BIAYA PEKERJAAN
CONCRETE FORM WORK
PEKERJAAN CETAKAN UNTUK BETON
CODE
KODE
K. 710
COST
(Rp.)
BIAYA
(Rp.)
47,500.00
55,000.00
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
315,000.00
140,000.00
COST
(Rp.)
BIAYA
(Rp.)
557,500.00
SUB TOTAL
B (Rp.)
SUB JUMLAH
B (Rp.)
1,040,000.00
80,000.00
1,120,000.00
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
0.00
JUMLAH (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
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
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
0.00
JUMLAH (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
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
47,500.00
52,500.00
90,000.00
70,000.00
COST
(Rp.)
BIAYA
(Rp.)
260,000.00
SUB TOTAL
B (Rp.)
SUB JUMLAH
B (Rp.)
1,430,000.00
10,000.00
1,440,000.00
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
0.00
JUMLAH (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
COST
SUB TOTAL
(Rp.)
BIAYA
(Rp.)
A (Rp.)
SUB JUMLAH
A (Rp.)
47,500.00
55,000.00
52,500.00
280,000.00
35,000.00
COST
(Rp.)
BIAYA
(Rp.)
470,000.00
SUB TOTAL
B (Rp.)
SUB JUMLAH
B (Rp.)
696,997.50
116,737.50
494,400.00
85,860.00
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
187,392.88
187,392.88
JUMLAH (Rp.)
677,195.19
1,354,390.38
Per M3
Hal. 14
CODE
KODE
K.725 A
Concrete mixing 1 : 2 : 3
Capacity are 2 M3/days
Material cost be calculated on the job site
Campuran beton 1 : 2 : 3
Kapasitas 2 M3/hari
Haraga bahan dilokasi pekerjaan.
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
470,000.00
364,000.00
223,000.00
42,000.00
COST
(Rp.)
BIAYA
1,099,000.00
SUB TOTAL
B (Rp.)
SUB JUMLAH
(Rp.)
B (Rp.)
696,997.50
2,016,000.00
448,000.00
3,160,997.50
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
187,392.88
187,392.88
JUMLAH (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
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
47,500.00
55,000.00
105,000.00
270,000.00
COST
(Rp.)
BIAYA
(Rp.)
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.)
12,000.00
12,000.00
JUMLAH (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
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
9,500.00
66,000.00
630,000.00
180,000.00
COST
(Rp.)
BIAYA
(Rp.)
7,500.00
1,300,000.00
COST
(Rp.)
BIAYA
(Rp.)
885,500.00
SUB TOTAL
B (Rp.)
SUB JUMLAH
B (Rp.)
1,307,500.00
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
0.00
JUMLAH (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
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
47,500.00
9,000.00
105,000.00
220,000.00
COST
(Rp.)
BIAYA
(Rp.)
381,500.00
SUB TOTAL
B (Rp.)
SUB JUMLAH
B (Rp.)
65,000.00
1,700,000.00
1,765,000.00
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
12,000.00
12,000.00
JUMLAH (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
CODE
KODE
K.902
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
47,500.00
55,000.00
105,000.00
210,000.00
COST
(Rp.)
BIAYA
(Rp.)
65,000.00
417,500.00
SUB TOTAL
B (Rp.)
SUB JUMLAH
B (Rp.)
1,300,000.00
1,365,000.00
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
0.00
JUMLAH (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
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.)
4,550.00
2,550.00
26,000.00
1,300.00
22,500.00
56,900.00
COST
(Rp.)
BIAYA
(Rp.)
24,000.00
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
24,000.00
JUMLAH (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
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
A (Rp.)
SUB JUMLAH
A (Rp.)
3,800.00
28,350.00
32,150.00
SUB TOTAL
B (Rp.)
SUB JUMLAH
B (Rp.)
COST
(Rp.)
BIAYA
(Rp.)
2,600.00
2,600.00
COST
(Rp.)
BIAYA
(Rp.)
SUB TOTAL
C (Rp.)
SUB JUMLAH
C (Rp.)
0.00
JUMLAH (Rp.)
34,750.00
34,750.00
Per M2