Harga Satuan
No. Uraian Satuan
(Rp.)
1 2 3 4
II HARGA BAHAN
A. BAHAN PASANGAN
1 Pasir beton M3 77,000.00
2 Pasir pasang M3 77,000.00
3 Pasir urug M3 75,000.00
4 Kerikil M3 330,000.00
5 Tanah urug biasa M3 50,000.00
6 Tanah urug pilihan M3 60,000.00
7 Semen PC ( 50 Kg ) Zak 72,000.00
8 Semen putih Zak 104,000.00
9 Semen warna Kg 12,000.00
10 Air Ltr 52.50
B. BAHAN PONDASI
1 Batu kali/batu belah/batu gunung M3 287,000.00
2 Split 2/3 & 3/4 M3 300,000.00
C. BAHAN LANTAI
1 Keramik 30x30 cm polos Ktk 46,000.00
2 Keramik 30x30 cm motif/warna Ktk 55,000.00
3 Keramik 30x30 cm anti slip / motif kulit jeruk Ktk 57,000.00
4 Keramik 10x20 cm warna Ktk 52,000.00
5 Keramik 20x20 cm polos Ktk 54,000.00
6 Keramik 20x20 cm warna Ktk 57,000.00
7 Keramik 20x25 cm polos Ktk 54,000.00
8 Keramik 20x25 cm warna Ktk 65,000.00
9 Keramik 40x40 cm motif Ktk 97,000.00
10 Keramik 40x40 cm polos Ktk 79,000.00
11 Keramik 10 x 40 cm polos Bh 3,000.00
12 Cincin Keramik M1 8,000.00
D. BAHAN DINDING
1 Batu bata kecil Bh 600.00
2 Batu bata kecil M3 441,000.00
3 Batu bata bolong besar Bh 740.00
4 Batu Tempel Andesit M2 175,000.00
G. BAHAN KAYU
1 Kayu balok klas I M3 6,000,000.00
2 Kayu balok klas II M3 1,800,000.00
3 Kayu reng klas II M3 1,800,000.00
4 Kayu balok klas III M3 1,600,000.00
5 Kayu papan klas I ( lisplank ) M3 8,400,000.00
6 Kayu papan klas I M3 5,750,000.00
7 Kayu papan tembesu M3 12,000,000.00
8 Kayu papan lambesering klas II M3 2,400,000.00
9 Kayu papan klas II M3 1,950,000.00
10 Kayu papan klas III M3 1,600,000.00
11 Kayu papan klas IV M3 1,500,000.00
12 Dolken kayu Ø 8-10/400 Cm Btg 8,000.00
13 Kayu gelam Ø 12/400 Cm Btg 20,000.00
14 Formtie/penjaga jarak bekisting/spacer Btg 5,750.00
15 Lis propil M1 4,500.00
K BAHAN FINISHING
1 Cat besi Kg 54,000.00
2 Cat genteng Kg 31,000.00
3 Cat tembok Kg 25,000.00
4 Cat kayu Kg 44,800.00
5 Cat dasar tembok Kg 22,000.00
6 Cat dasar kayu Kg 34,000.00
7 Minyak cat Ltr 12,000.00
8 Minyak bekisting Ltr 12,500.00
9 Dempul kayu Kg 20,000.00
10 Meni Kg 52,000.00
11 Plamir tembok Kg 8,200.00
12 Ter/residu Ltr 6,900.00
13 Plitur Ltr 55,000.00
14 Tiner Ltr 23,000.00
15 Lem aibon Kg 38,000.00
16 Lem vinyl Kg 38,000.00
17 Amplas Lbr 6,000.00
18 Lem kayu ( fox ) Kg 18,000.00
19 Sabun Kg 25,000.00
20 Kuas Bh 28,000.00
L BAHAN LAIN-LAIN
1 Kaca bening 5 mm M2 138,000.00
2 Kaca rayban 5 mm M2 90,000.00
3 Kaca biru 5 mm M2 110,000.00
4 Kaca Cermin, Tebal 5 mm M2 85,000.00
5 Kaca "Wireglass", Tebal 5 mm M2 98,000.00
6 Pintu kamar mandi PVC Bh 240,000.00
7 Kunci pintu 2 slaag kualitas Bh 190,000.00
8 Kunci pintu 2 slaag biasa Bh 95,000.00
9 Kunci Silinder Bh 52,000.00
10 Kunci selot Bh 42,000.00
11 Engsel pintu Bh 14,300.00
12 Engsel jendela Bh 9,000.00
13 Tarikan pintu Bh 115,000.00
14 Hak angin Bh 7,000.00
15 Tarikan jendela Bh 6,000.00
16 Grendel pintu Bh 11,500.00
17 Grendel jendela Bh 6,000.00
18 Kunci lemari Bh 11,500.00
19 Sealent Kg 15,500.00
20 Pompa air Bh 400,000.00
21 Papan nama proyek Unit 200,000.00
22 Barak kerja Unit 3,000,000.00
23 Sewa barak kerja Unit 750,000.00
24 Huruf Stainless Tinggi 20 cm Hrf 198,000.00
25 Logo Fiber Uk. 70 x 70 cm M2 780,000.00
Harga Satuan
No. Uraian Satuan
(Rp.)
1 2 3 4
Jambi, 2014
Konsultan Perencana
PT. MULT STRUKTUR AROYA
ILKI REPELITA, ST
Team Leader
DAN BAHAN
sdn 150 - -
sdn 26 -
5
1,800.00
Harga tidak
termasuk PPN
50,000.00 50,000.00 50,000.00
65,000.00 65,000.00 70,000.00
70,000.00 70,000.00 80,000.00
60,000.00 60,000.00 65,000.00
-
-
630.00 550.00 82.50 630.00
441,000.00 - 441,000.00
740.00 650.00 97.50 740.00
-
-
66,000.00 58,000.00 8,700.00 66,000.00
51,000.00 43,000.00 6,450.00 51,000.00
2012 Rata-2 TOKO 15% dekat final
Ket.
5
110,000.00 80,000.00 12,000.00 110,000.00
150,000.00 120,000.00 18,000.00 150,000.00
64,000.00 58,000.00 8,700.00 66,000.00
132,000.00 50,000.00 7,500.00 58,000.00
280,000.00 65,000.00 9,750.00 75,000.00
95,000.00 77,000.00 11,550.00 95,000.00
17,250.00 15,000.00 2,250.00 17,250.00
4,600.00 4,000.00 600.00 4,600.00
35,000.00 30,000.00 4,500.00 35,000.00
-
65,000.00 54,000.00 8,100.00 65,000.00
82,000.00 71,300.00 10,695.00 82,000.00
5,500.00 - 5,500.00
5,750.00 5,000.00 750.00 5,750.00
60,000.00 42,000.00 6,300.00 48,000.00
18,000.00 - 18,000.00
750,000.00 630,000.00 94,500.00 750,000.00
870,000.00 730,000.00 109,500.00 870,000.00
1,150,000.00 960,000.00 144,000.00 1,150,000.00
-
-
5,750,000.00 5,500,000.00 825,000.00 6,300,000.00
1,950,000.00 1,700,000.00 255,000.00 1,950,000.00
2,500,000.00 - 2,500,000.00
1,600,000.00 1,400,000.00 210,000.00 1,600,000.00
8,400,000.00 7,200,000.00 1,080,000.00 8,400,000.00
5,750,000.00 5,500,000.00 825,000.00 5,750,000.00
5,290,000.00 4,600,000.00 690,000.00 5,290,000.00
2,400,000.00 - 2,400,000.00
1,950,000.00 1,700,000.00 255,000.00 1,950,000.00
1,600,000.00 1,400,000.00 210,000.00 1,600,000.00
1,500,000.00 1,300,000.00 195,000.00 1,500,000.00
5,750.00 5,000.00 750.00 5,750.00
20,000.00 18,000.00 2,700.00 20,000.00
5,750.00 5,000.00 750.00 5,750.00
4,500.00 4,000.00 600.00 4,500.00
-
14,375.00 12,500.00 1,875.00 14,375.00
13,800.00 12,000.00 1,800.00 13,800.00
18,500.00 16,000.00 2,400.00 18,500.00
18,000.00 - 18,000.00
18,000.00 - 18,000.00
5,750.00 6,000.00 900.00 6,900.00
11,500.00 - 11,500.00
18,000.00 - 18,000.00
184,000.00 145,000.00 21,750.00 165,000.00
16,750.00 14,500.00 2,175.00 16,750.00
21,500.00 18,000.00 2,700.00 21,500.00
23,000.00 - 23,000.00
23,000.00 20,000.00 3,000.00 23,000.00
22,000.00 20,000.00 3,000.00 23,000.00
23,000.00 20,000.00 3,000.00 23,000.00
23,000.00 - 23,000.00
23,000.00 20,000.00 3,000.00 23,000.00
2012 Rata-2 TOKO 15% dekat final
Ket.
5
4,800.00 5,000.00 750.00 5,700.00
7,200.00 6,500.00 975.00 7,500.00
132,000.00 - 13,800.00
13,800.00 - 13,800.00
575,000.00 500,000.00 75,000.00 575,000.00
175,000.00 150,000.00 22,500.00 175,000.00
175,000.00 - 175,000.00
-
-
-
-
75,000.00 - 75,000.00
115,000.00 - 115,000.00
18,000.00 15,000.00 2,250.00 18,000.00
20,000.00 18,000.00 2,700.00 20,000.00
26,000.00 22,000.00 3,300.00 26,000.00
19,000.00 16,000.00 2,400.00 19,000.00
50,000.00 45,000.00 6,750.00 50,000.00
55,000.00 50,000.00 7,500.00 55,000.00
2012 Rata-2 TOKO 15% dekat final
Ket.
-
-
45,000.00 47,000.00 7,050.00 54,000.00
31,000.00 26,000.00 3,900.00 31,000.00
17,800.00 20,000.00 3,000.00 23,000.00
45,000.00 47,000.00 7,050.00 54,000.00
19,000.00 16,000.00 2,400.00 19,000.00
19,000.00 30,000.00 4,500.00 34,000.00
11,500.00 10,000.00 1,500.00 11,500.00
8,600.00 - 8,600.00
18,400.00 17,000.00 2,550.00 19,000.00
18,400.00 16,000.00 2,400.00 19,000.00
8,200.00 7,000.00 1,050.00 8,200.00
10,300.00 9,000.00 1,350.00 10,300.00
42,000.00 48,000.00 7,200.00 55,000.00
18,400.00 20,000.00 3,000.00 23,000.00
38,000.00 31,000.00 4,650.00 38,000.00
38,000.00 - 38,000.00
3,500.00 3,500.00 525.00 4,000.00
20,000.00 16,000.00 2,400.00 20,000.00
25,000.00 - 25,000.00
24,000.00 25,000.00 3,750.00 28,000.00
-
-
97,000.00 - 97,000.00
90,000.00 - 90,000.00
110,000.00 - 110,000.00
85,000.00 71,000.00 10,650.00 85,000.00
98,000.00 82,000.00 12,300.00 98,000.00
240,000.00 210,000.00 31,500.00 240,000.00
190,000.00 160,000.00 24,000.00 190,000.00
90,000.00 80,000.00 12,000.00 95,000.00
42,000.00 45,000.00 6,750.00 52,000.00
42,000.00 35,000.00 5,250.00 42,000.00
12,000.00 12,500.00 1,875.00 14,300.00
9,000.00 7,500.00 1,125.00 9,000.00
9,000.00 100,000.00 15,000.00 115,000.00
5,000.00 6,000.00 900.00 7,000.00
6,000.00 5,000.00 750.00 6,000.00
9,000.00 10,000.00 1,500.00 11,500.00
6,000.00 5,000.00 750.00 6,000.00
9,500.00 10,000.00 1,500.00 11,500.00
15,500.00 13,000.00 1,950.00 15,500.00
400,000.00 335,000.00 50,250.00 400,000.00
200,000.00 - 200,000.00
1,500,000.00 - 1,500,000.00
750,000.00 - 750,000.00
0.16
2012 Rata-2 TOKO 15% dekat final
Ket.
i, 2014 4,687,500.00
Konsultan Perencana
MULT STRUKTUR AROYA
750,000.00
120,000.00
0.24
750,000.00
65,740,000.00 0.6864 1.4568764569
0.16
6.25
- - -
- - -
632.50 660.00 661.50 700.00 693.00
- 463,000.00 463,050.00 485,000.00 485,100.00
747.50 775.00 777.00 815.00 814.00
- - -
- - -
66,700.00 69,000.00 69,300.00 73,000.00 72,600.00
49,450.00 53,500.00 53,550.00 56,500.00 56,100.00
DEKAT SEDANG JAUH
- - -
62,100.00 68,250.00 68,250.00 72,000.00 71,500.00
81,995.00 86,100.00 86,100.00 90,500.00 90,200.00
- 5,750.00 5,775.00 6,100.00 6,050.00
5,750.00 6,000.00 6,037.50 6,400.00 6,325.00
48,300.00 50,000.00 50,400.00 53,000.00 52,800.00
- 18,900.00 18,900.00 20,000.00 19,800.00
724,500.00 787,000.00 787,500.00 825,000.00 825,000.00
839,500.00 913,000.00 913,500.00 960,000.00 957,000.00
1,104,000.00 1,207,000.00 1,207,500.00 1,265,000.00 1,265,000.00 897000
- - -
- - -
6,325,000.00 6,600,000.00 6,615,000.00 6,930,000.00 6,930,000.00
1,955,000.00 2,000,000.00 2,047,500.00 2,145,000.00 2,145,000.00
- 2,625,000.00 2,625,000.00 2,750,000.00 2,750,000.00
1,610,000.00 1,680,000.00 1,680,000.00 1,760,000.00 1,760,000.00
8,280,000.00 8,820,000.00 8,820,000.00 9,240,000.00 9,240,000.00
6,325,000.00 6,025,000.00 6,037,500.00 6,325,000.00 6,325,000.00
5,290,000.00 5,550,000.00 5,554,500.00 5,820,000.00 5,819,000.00
- 2,520,000.00 2,520,000.00 2,640,000.00 2,640,000.00
1,955,000.00 2,000,000.00 2,047,500.00 2,145,000.00 2,145,000.00
1,610,000.00 1,680,000.00 1,680,000.00 1,760,000.00 1,760,000.00
1,495,000.00 1,575,000.00 1,575,000.00 1,650,000.00 1,650,000.00
5,750.00 6,000.00 6,037.50 6,500.00 6,325.00
20,700.00 21,000.00 21,000.00 22,000.00 22,000.00
5,750.00 6,000.00 6,037.50 6,350.00 6,325.00
4,600.00 4,700.00 4,725.00 4,950.00 4,950.00
- - -
14,375.00 15,100.00 15,093.75 15,850.00 15,812.50
13,800.00 14,500.00 14,490.00 15,200.00 15,180.00
18,400.00 19,425.00 19,425.00 20,350.00 20,350.00
- 18,900.00 18,900.00 19,800.00 19,800.00
- 18,900.00 18,900.00 19,800.00 19,800.00
6,900.00 7,250.00 7,245.00 7,590.00 7,590.00
- 12,075.00 12,075.00 12,650.00 12,650.00
- 18,900.00 18,900.00 19,800.00 19,800.00
166,750.00 173,000.00 173,250.00 181,500.00 181,500.00
16,675.00 17,550.00 17,587.50 18,500.00 18,425.00
20,700.00 22,500.00 22,575.00 24,000.00 23,650.00
- 24,150.00 24,150.00 25,500.00 25,300.00
23,000.00 24,000.00 24,150.00 25,500.00 25,300.00
23,000.00 24,000.00 24,150.00 25,500.00 25,300.00
23,000.00 24,150.00 24,150.00 25,500.00 25,300.00
- 24,150.00 24,150.00 25,500.00 25,300.00
23,000.00 24,150.00 24,150.00 25,500.00 25,300.00
DEKAT SEDANG JAUH
- - -
- - -
- - -
- - -
- 78,500.00 78,750.00 83,000.00 82,500.00
- 120,000.00 120,750.00 127,000.00 126,500.00
17,250.00 18,900.00 18,900.00 20,000.00 19,800.00
20,700.00 21,000.00 21,000.00 22,000.00 22,000.00
25,300.00 27,700.00 27,300.00 29,000.00 28,600.00
18,400.00 20,150.00 19,950.00 21,000.00 20,900.00
51,750.00 52,500.00 52,500.00 55,000.00 55,000.00
57,500.00 57,500.00 57,750.00 61,000.00 60,500.00
DEKAT SEDANG JAUH
- - -
- - -
54,050.00 57,000.00 56,700.00 60,000.00 59,400.00
29,900.00 32,500.00 32,550.00 34,000.00 34,100.00
23,000.00 24,000.00 24,150.00 25,300.00 25,300.00
54,050.00 56,000.00 56,700.00 60,000.00 59,400.00
18,400.00 20,000.00 19,950.00 21,000.00 20,900.00
34,500.00 35,500.00 35,700.00 37,500.00 37,400.00
11,500.00 12,000.00 12,075.00 12,700.00 12,650.00
- 9,000.00 9,030.00 9,500.00 9,460.00
19,550.00 20,000.00 19,950.00 21,000.00 20,900.00
18,400.00 19,300.00 19,950.00 21,000.00 20,900.00
8,050.00 8,600.00 8,610.00 9,050.00 9,020.00
10,350.00 10,800.00 10,815.00 11,350.00 11,330.00
55,200.00 57,000.00 57,750.00 60,500.00 60,500.00
23,000.00 24,000.00 24,150.00 25,300.00 25,300.00
35,650.00 39,900.00 39,900.00 42,000.00 41,800.00
- 39,900.00 39,900.00 42,000.00 41,800.00
4,025.00 4,200.00 4,200.00 4,400.00 4,400.00
18,400.00 21,000.00 21,000.00 22,000.00 22,000.00
- 26,200.00 26,250.00 27,500.00 27,500.00
28,750.00 30,000.00 29,400.00 31,000.00 30,800.00
- - -
- - -
- 101,800.00 101,850.00 107,000.00 106,700.00
- 94,500.00 94,500.00 99,000.00 99,000.00
- 115,500.00 115,500.00 121,000.00 121,000.00
81,650.00 89,250.00 89,250.00 94,000.00 93,500.00
94,300.00 102,500.00 102,900.00 108,000.00 107,800.00
241,500.00 252,000.00 252,000.00 264,000.00 264,000.00
184,000.00 200,000.00 199,500.00 210,000.00 209,000.00
92,000.00 100,000.00 99,750.00 105,000.00 104,500.00
51,750.00 54,500.00 54,600.00 58,000.00 57,200.00
40,250.00 44,100.00 44,100.00 56,500.00 46,200.00
14,375.00 15,000.00 15,015.00 15,750.00 15,730.00
8,625.00 9,450.00 9,450.00 9,900.00 9,900.00
115,000.00 120,000.00 120,750.00 127,000.00 126,500.00
6,900.00 7,350.00 7,350.00 7,700.00 7,700.00
5,750.00 6,300.00 6,300.00 6,600.00 6,600.00
11,500.00 12,000.00 12,075.00 12,650.00 12,650.00
5,750.00 6,300.00 6,300.00 6,600.00 6,600.00
11,500.00 12,000.00 12,075.00 12,650.00 12,650.00
14,950.00 16,000.00 16,275.00 17,050.00 17,050.00
385,250.00 420,000.00 420,000.00 440,000.00 440,000.00
- 210,000.00 210,000.00 220,000.00 220,000.00
- 1,575,000.00 1,575,000.00 1,650,000.00 1,650,000.00
- 800,000.00 787,500.00 825,000.00 825,000.00
79062.5
0.16
6.25 79062.5
DAFTAR ANALISA HARGA SATUAN PEKERJAAN
TAHUN ANGGARAN : 2014
L O K A S I : KOTA JAMBI
Harga Satuan
Kebutuhan Satuan Indeks Bahan/Upah
(Rp)
2 3 4 5
PEKERJAAN PERSIAPAN
PEKERJAAN TANAH
PEKERJAAN PONDASI
PEKERJAAN BETON
PEKERJAAN DINDING
PEKERJAAN PLESTERAN
PEKERJAAN KAYU
PEKERJAAN LANGIT-LANGIT
PEKERJAAN SANITAIR
PEKERJAAN PENGECATAN
Jumlah (Rp)
10,000.00
3,600.00
53,820.00
385.00
2,970.00
129,600.00
900.00
250.00
23,400.00
28,000.00
18,000.00
2,000.00
1,900.00
274,825.00
21,600.00
360.00
11,200.00
7,000.00
9,000.00
1,000.00
475.00
50,635.00
52,500.00
2,375.00
54,875.00
Jumlah (Rp)
63,000.00
4,275.00
67,275.00
18,273.38
18,273.38
62,500.00
35,000.00
4,750.00
102,250.00
90,000.00
21,000.00
950.00
111,950.00
81,900.00
64,505.00
146,405.00
10,000.00
73,202.50
83,202.50
420,000.00
229,104.00
29,106.00
420,000.00
180,000.00
20,000.00
28,500.00
1,326,710.00
Jumlah (Rp)
313,920.00
40,040.00
287,100.00
115,500.00
22,500.00
2,500.00
7,600.00
789,160.00
355,680.00
47,740.00
244,200.00
11,287.50
115,500.00
24,750.00
2,800.00
7,885.00
809,842.50
331,200.00
49,110.60
251,262.00
10,500.00
84,000.00
18,000.00
2,000.00
5,700.00
751,772.60
Jumlah (Rp)
6
397,440.00
45,507.00
247,368.00
11,287.50
115,500.00
24,750.00
2,800.00
7,885.00
852,537.50
430,560.00
43,943.90
248,589.00
11,287.50
115,500.00
24,750.00
2,800.00
7,885.00
885,315.40
506,880.00
40,201.70
252,021.00
11,287.50
115,500.00
24,750.00
2,800.00
7,885.00
961,325.20
11,550.00
Jumlah (Rp)
6
270.00
490.00
630.00
70.00
38.00
13,048.00
13,650.00
270.00
490.00
630.00
70.00
38.00
15,148.00
64,000.00
5,400.00
1,250.00
36,400.00
23,400.00
2,600.00
2,470.00
135,520.00
72,000.00
5,400.00
1,250.00
36,400.00
23,400.00
2,600.00
2,470.00
143,520.00
64,000.00
7,200.00
Jumlah (Rp)
6
2,500.00
24,000.00
52,500.00
16,000.00
46,200.00
29,700.00
3,300.00
3,135.00
248,535.00
64,000.00
7,200.00
2,500.00
28,800.00
52,500.00
16,000.00
46,200.00
29,700.00
3,300.00
3,135.00
253,335.00
64,000.00
7,200.00
2,500.00
24,000.00
52,500.00
48,000.00
46,200.00
29,700.00
3,300.00
3,135.00
280,535.00
48,000.00
7,200.00
2,500.00
32,000.00
52,500.00
24,000.00
Jumlah (Rp)
6
23,000.00
46,200.00
29,700.00
3,300.00
3,135.00
271,535.00
48,000.00
7,200.00
1,875.00
24,000.00
52,500.00
16,000.00
46,200.00
29,700.00
3,300.00
3,135.00
231,910.00
42,240.00
10,800.00
4,000.00
10,500.00
4,500.00
500.00
760.00
73,300.00
320,000.00
27,000.00
5,000.00
1,732,500.00
40,500.00
483,840.00
41,580.00
267,300.00
371,000.00
24,750.00
117,000.00
94,500.00
Jumlah (Rp)
6
26,200.00
25,175.00
3,576,345.00
432,000.00
36,000.00
7,500.00
1,270,500.00
31,185.00
483,840.00
41,580.00
267,300.00
395,500.00
24,750.00
140,400.00
126,000.00
32,300.00
26,885.00
3,315,740.00
640,000.00
72,000.00
25,000.00
1,490,500.00
36,585.00
483,840.00
41,580.00
267,300.00
Jumlah (Rp)
6
270,000.00
525,000.00
160,000.00
493,500.00
24,750.00
148,500.00
189,000.00
40,300.00
33,535.00
4,941,390.00
640,000.00
72,000.00
25,000.00
1,732,500.00
40,500.00
483,840.00
41,580.00
267,300.00
270,000.00
525,000.00
160,000.00
493,500.00
24,750.00
148,500.00
189,000.00
Jumlah (Rp)
6
40,300.00
33,535.00
5,187,305.00
512,000.00
57,600.00
20,000.00
2,150,500.00
52,785.00
483,840.00
41,580.00
267,300.00
252,000.00
420,000.00
128,000.00
444,500.00
24,750.00
148,500.00
126,000.00
33,300.00
30,210.00
5,192,865.00
512,000.00
57,600.00
20,000.00
1,930,500.00
47,385.00
483,840.00
Jumlah (Rp)
6
41,580.00
267,300.00
252,000.00
420,000.00
128,000.00
444,500.00
24,750.00
148,500.00
126,000.00
33,300.00
30,210.00
4,967,465.00
512,000.00
57,600.00
20,000.00
1,732,500.00
40,500.00
465,120.00
41,580.00
267,300.00
252,000.00
420,000.00
128,000.00
444,500.00
24,750.00
148,500.00
126,000.00
33,300.00
30,210.00
4,743,860.00
Jumlah (Rp)
512,000.00
57,600.00
20,000.00
1,160,500.00
28,485.00
465,120.00
41,580.00
267,300.00
252,000.00
420,000.00
128,000.00
444,500.00
24,750.00
148,500.00
126,000.00
33,300.00
30,210.00
4,159,845.00
512,000.00
57,600.00
20,000.00
1,270,500.00
31,185.00
465,120.00
41,580.00
267,300.00
252,000.00
420,000.00
128,000.00
444,500.00
24,750.00
148,500.00
126,000.00
33,300.00
30,210.00
4,272,545.00
Jumlah (Rp)
384,000.00
57,600.00
20,000.00
1,732,500.00
40,500.00
483,840.00
41,580.00
267,300.00
288,000.00
420,000.00
192,000.00
371,000.00
24,750.00
117,000.00
94,500.00
26,200.00
25,175.00
4,585,945.00
400,000.00
54,000.00
15,000.00
2,310,000.00
54,000.00
483,840.00
41,580.00
267,300.00
189,000.00
Jumlah (Rp)
6
375,000.00
112,000.00
395,500.00
24,750.00
140,400.00
126,000.00
32,300.00
26,790.00
5,047,460.00
3,200.00
180.00
33,000.00
8,100.00
5,760.00
462.00
2,970.00
12,600.00
1,800.00
1,800.00
1,800.00
600.00
855.00
73,127.00
4,800.00
360.00
39,600.00
900.00
Jumlah (Rp)
6
7,920.00
693.00
4,950.00
20,790.00
2,970.00
2,970.00
2,970.00
1,000.00
1,425.00
91,348.00
512,000.00
57,600.00
20,000.00
1,732,500.00
40,500.00
483,840.00
41,580.00
267,300.00
216,000.00
420,000.00
256,000.00
371,000.00
24,750.00
117,000.00
94,500.00
26,500.00
25,175.00
4,706,245.00
42,000.00
27,288.00
2,926.00
21,000.00
9,000.00
1,000.00
1,425.00
Jumlah (Rp)
6
104,639.00
42,000.00
20,692.80
3,080.00
21,000.00
9,000.00
1,000.00
1,425.00
98,197.80
42,000.00
16,560.00
3,311.00
21,000.00
9,000.00
1,000.00
1,425.00
94,296.00
14,722.56
1,540.00
21,000.00
13,500.00
1,500.00
1,425.00
53,687.56
11,197.44
1,771.00
21,000.00
13,500.00
1,500.00
1,425.00
50,393.44
8,985.60
Jumlah (Rp)
6
1,848.00
21,000.00
13,500.00
1,500.00
1,425.00
48,258.60
4,680.00
14,000.00
9,000.00
1,000.00
950.00
29,630.00
6,600,000.00
22,500.00
18,000.00
490,000.00
1,890,000.00
210,000.00
33,250.00
9,263,750.00
2,160,000.00
22,500.00
18,000.00
420,000.00
1,620,000.00
180,000.00
28,500.00
4,449,000.00
336,000.00
9,000.00
70,000.00
270,000.00
30,000.00
Jumlah (Rp)
6
4,750.00
719,750.00
78,000.00
9,000.00
70,000.00
270,000.00
30,000.00
4,750.00
461,750.00
201,600.00
5,400.00
111,780.00
56,700.00
226,800.00
25,200.00
4,370.00
631,850.00
46,800.00
5,400.00
111,780.00
56,700.00
226,800.00
25,200.00
4,370.00
477,050.00
29,250.00
3,750.00
46,900.00
180,000.00
20,000.00
31,825.00
Jumlah (Rp)
6
311,725.00
1,980,000.00
207,000.00
100,800.00
280,000.00
1,080,000.00
120,000.00
19,000.00
3,786,800.00
1,980,000.00
207,000.00
54,000.00
168,000.00
648,000.00
72,000.00
11,400.00
3,140,400.00
72,240.00
1,080.00
7,000.00
9,000.00
1,000.00
4,750.00
95,070.00
55,100.00
1,080.00
7,000.00
9,000.00
1,000.00
4,750.00
Jumlah (Rp)
6
77,930.00
71,400.00
5,000.00
14,000.00
9,000.00
1,000.00
95.00
100,495.00
31,395.00
500.00
8,400.00
5,400.00
600.00
570.00
46,865.00
40,250.00
500.00
8,400.00
5,400.00
600.00
570.00
55,720.00
35,750.00
2,500.00
17,500.00
13,500.00
1,500.00
1,235.00
Jumlah (Rp)
6
71,985.00
19,800.00
2,500.00
5,850.00
1,750.00
225.00
2,375.00
32,500.00
35,750.00
2,500.00
5,850.00
1,750.00
225.00
2,375.00
48,450.00
18,900.00
180.00
37,050.00
6,900.00
10,500.00
27,000.00
3,000.00
760.00
104,290.00
27,720.00
3,600.00
Jumlah (Rp)
6
10,500.00
27,000.00
3,000.00
7,125.00
78,945.00
27,000.00
750.00
7,000.00
9,000.00
1,000.00
475.00
45,225.00
27,187.50
750.00
7,000.00
9,000.00
1,000.00
475.00
45,412.50
36,750.00
690.00
4,200.00
5,400.00
600.00
285.00
47,925.00
4,725.00
180.00
3,500.00
4,500.00
500.00
285.00
13,690.00
Jumlah (Rp)
57,240.00
14,976.00
3,465.00
4,212.00
49,000.00
31,500.00
3,500.00
3,325.00
167,218.00
60,420.00
14,976.00
3,465.00
4,212.00
49,000.00
31,500.00
3,500.00
3,325.00
170,398.00
49,638.18
14,400.00
3,465.00
3,900.00
49,000.00
31,500.00
3,500.00
3,325.00
158,728.18
59,350.00
14,400.00
3,465.00
Jumlah (Rp)
6
3,900.00
49,000.00
31,500.00
3,500.00
3,325.00
168,440.00
61,508.18
14,400.00
3,465.00
3,900.00
49,000.00
31,500.00
3,500.00
3,325.00
170,598.18
87,295.00
14,112.00
3,465.00
3,380.00
17,500.00
11,250.00
1,300.00
1,235.00
139,537.00
65,000.00
13,392.00
1,386.00
7,150.00
63,000.00
40,500.00
4,500.00
Jumlah (Rp)
6
4,275.00
199,203.00
755,250.00
13,392.00
1,386.00
5,044.00
63,000.00
40,500.00
4,500.00
4,275.00
887,347.00
192,500.00
16,920.00
2,695.00
43,400.00
31,500.00
3,500.00
3,325.00
293,840.00
7,950.00
1,641.60
231.00
260.00
6,300.00
8,100.00
900.00
475.00
25,857.60
184,000.00
4,200.00
8,640.00
770.00
70,000.00
Jumlah (Rp)
6
135,000.00
30,000.00
10,450.00
443,060.00
210,000.00
4,200.00
8,640.00
770.00
70,000.00
135,000.00
30,000.00
10,450.00
469,060.00
4,200.00
1,225.00
2,520.00
5,400.00
600.00
171.00
14,116.00
5,400.00
1,575.00
2,520.00
5,400.00
600.00
171.00
15,666.00
9,000.00
2,625.00
2,520.00
5,400.00
600.00
171.00
20,316.00
15,300.00
Jumlah (Rp)
6
4,462.50
2,520.00
5,400.00
600.00
171.00
28,453.50
19,800.00
5,775.00
3,780.00
8,100.00
900.00
256.50
38,611.50
29,100.00
8,487.50
2,520.00
5,400.00
600.00
171.00
46,278.50
30,000.00
8,750.00
5,670.00
12,150.00
1,350.00
389.50
58,309.50
31,500.00
9,187.50
5,670.00
12,150.00
1,350.00
389.50
60,247.00
Jumlah (Rp)
6
12,000.00
87.50
700.00
9,000.00
1,000.00
475.00
23,262.50
17,000.00
700.00
9,000.00
1,000.00
475.00
28,175.00
20,700.00
4,200.00
5,400.00
600.00
285.00
31,185.00
20,700.00
4,200.00
5,400.00
600.00
285.00
31,185.00
175,000.00
84,000.00
108,000.00
12,000.00
570.00
379,570.00
575,000.00
Jumlah (Rp)
6
30,800.00
39,600.00
4,400.00
2,090.00
651,890.00
37,400.00
50,000.00
828.00
3,010.00
38,700.00
430.00
199.50
130,567.50
149,600.00
102,200.00
5,950.00
7,650.00
850.00
399.00
266,649.00
176,000.00
31,500.00
3,726.00
5,950.00
7,650.00
900.00
475.00
226,201.00
190,000.00
700.00
Jumlah (Rp)
6
45,000.00
1,000.00
475.00
237,175.00
95,000.00
700.00
45,000.00
1,000.00
475.00
142,175.00
14,300.00
1,050.00
12,870.00
1,500.00
67.50
29,787.50
9,000.00
700.00
8,580.00
1,000.00
45.00
19,325.00
7,000.00
1,050.00
12,870.00
1,500.00
67.50
22,487.50
6,000.00
Jumlah (Rp)
6
700.00
8,580.00
1,000.00
45.00
16,325.00
6,000.00
700.00
8,580.00
1,000.00
45.00
16,325.00
11,500.00
700.00
8,580.00
1,000.00
45.00
21,825.00
151,800.00
1,050.00
12,870.00
1,500.00
67.50
167,287.50
107,800.00
1,050.00
13,500.00
1,500.00
71.25
123,921.25
3,000.00
3,230.00
Jumlah (Rp)
6
7,616.00
4,900.00
6,750.00
750.00
237.50
26,483.50
10,400.00
3,000.00
3,230.00
11,648.00
4,900.00
810.00
600.00
237.50
34,825.50
10,400.00
3,000.00
3,230.00
15,680.00
4,900.00
9,450.00
400.00
237.50
47,297.50
8,250.00
20,460.00
12,000.00
5,400.00
1,600.00
237.50
47,947.50
2,415.00
7,000.00
Jumlah (Rp)
6
570.00
9,985.00
820.00
2,200.00
6,500.00
1,400.00
5,670.00
630.00
237.50
17,457.50
2,640.00
4,500.00
1,960.00
3,780.00
420.00
237.50
13,537.50
REKAPITULASI DAFTAR ANALIS
DINAS PEKERJAAN
TAHUN ANG
NO SATUAN
1 1M'
2 1M'
3 1M2
4 1M2
5 1M2
6 1M2
7 1 Buah
8 1M3
9 1M3
1 1M3
2 1M3
3 1M3
4 1M3
5 1M3
6 1M3
7 1M2
8 1M3
9 1M3
10 1M3
11 1M3
12 1M3
13 1M1
14 1 Btg
15 1M3
16 1M3
1 1M3
NO SATUAN
2 1M3
3 1M3
4 1M3
5 1M3
6 1M3
7 1M3
8 1M3
9 1M3
10 1M3
11 1M3
ANALISA BIAYA KO
PEKERJAA
1 1M3
2 1M2
1 1M3
2 1M3
3 1M3
4 1M3
5 1M3
6 1M3
7 1M3
8 1M3
9 1M3
10 1M3
11 1M3
12 1M3
13 1M3
14 1M'
15 1M'
16 1M'
17 10 Kg
18 10 Kg
19 10 Kg
20 1M2
NO SATUAN
21 1M2
22 1M2
23 1M2
24 1M2
25 1M2
26 1M2
27 1M2
28 1M3
29 1M3
30 1M3
31 1M3
32 1M3
33 1M3
34 1M3
35 1M3
36 1M3
37 1M3
38 1M3
39 1M3
40 1M3
41 1M3
42 1M3
43 1M'
44 1M'
45 1M3
1 1M2
2 1M2
3 1M2
4 1M2
5 1 Bh
6 1 Bh
7 1 Bh
8 1 Bh
9 1 Bh
10 1 Bh
NO SATUAN
11 1 Ttk
12 1 Ttk
13 1 Ttk
NO SATUAN
1 1M2
2 1M2
3 1M2
4 1M2
5 1M2
6 1M2
7 1M2
8 1M2
9 1M2
10 1M2
11 1M2
12 1M2
13 1M2
14 1M2
15 1M2
1 1M2
2 1M2
3 1M2
4 1M2
5 1M2
6 1M2
7 1M2
8 1M2
9 1M2
10 1M2
11 1M2
12 1M2
13 1M2
14 1M2
15 1M2
16 1M2
17 1M2
18 1M2
NO SATUAN
19 1M2
20 1M'
21 1M2
22 1M2
23 1M2
24 1M2
25 1M2
26 1M2
NO SATUAN
1 1M3
2 1M3
3 1M2
4 1M2
5 1M2
6 1M2
7 1M2
8 1M2
9 1M2
10 1M2
11 1M2
12 1M2
13 1M2
14 1M3
15 1M3
16 1M3
17 1M2
18 1M2
19 1M2
20 1M2
21 1M2
22 1M'
23 1M'
24 1M'
25 1M'
26 1M2
27 1M2
28 1M2
29 1M2
30 1M2
HARGA SATUAN PEKERJAAN PE
1 1M2
2 1M2
3 1M2
4 1M2
NO SATUAN
5 1M2
6 1M2
7 1M2
8 1M2
9 1M2
10 1M2
NO SATUAN
1 1M2
2 1M2
3 1M2
4 1M2
5 1M'
6 1M2
1 1Kg
2 1Kg
3 1M2
4 1M2
5 1M'
6 1M2
7 1M2
8 1M'
9 1M2
10 1M2
1 1M2
2 1M2
3 1M2
4 1M2
5 1M2
6 1M2
7 1M2
8 1M2
9 1M2
10 1M2
11 1M2
12 1M2
13 1M2
NO SATUAN
14 1M2
15 1M2
16 1M2
17 1M2
18 1M'
19 1M'
20 1M2
21 1M2
22 1M2
NO SATUAN
1 1 Bh
2 1 Bh
3 1 Bh
4 1 Bh
5 1 Bh
6 1 Bh
7 1 Bh
8 1 Bh
9 1 Bh
10 1 Bh
11 1 Bh
12 1 Bh
13 1 M'
14 1 M'
15 1 M'
16 1 M'
17 1 M'
18 1 Bh
19 1 Bh
20 1 Bh
21 1 Bh
1 1 Bh
2 1 Bh
3 1 Bh
4 1 Bh
5 1 Bh
6 1 Bh
7 1 Bh
8 1 Bh
9 1 Bh
10 1 Bh
11 1 Bh
12 1 Bh
NO SATUAN
1 1M2
2 1M2
3 1M2
4 1M2
5 1M2
6 1M2
7 1M2
8 1M2
9 1M2
10 1M2
11 1M2
1 1M2
1 1M
2 1 M2
3 1 Unit
4 1 Set
5 1M
REKAPITULASI DAFTAR ANALISA BIAYA KONSTRUKSI SNI 2008
DINAS PEKERJAAN UMUM KOTA JAMBI
TAHUN ANGGARAN 2016
NAMA ANALISA
MEMBUAT BETON MUTU f'c = 7,4 Mpa (K 100), SLUMP (12 + 2) cm, w/c = 0,87
MEMBUAT BETON MUTU f'c = 9,8 Mpa (K 125), SLUMP (12 + 2) cm, w/c = 0,78
MEMBUAT BETON MUTU f'c = 12,2 Mpa (K 150), SLUMP (12 + 2) cm, w/c = 0,72
MEMBUAT BETON MUTU f'c = 7,4 Mpa (K 100), SLUMP (3 - 6) cm, w/c = 0,87
MEMBUAT BETON MUTU f'c = 14,5 Mpa (K 175), SLUMP (12 + 2) cm, w/c = 0,66
MEMBUAT BETON MUTU f'c = 16,9 Mpa (K 200), SLUMP (12 + 2) cm, w/c = 0,61
MEMBUAT BETON MUTU f'c = 19,3 Mpa (K 225), SLUMP (12 + 2) cm, w/c = 0,58
MEMBUAT BETON MUTU f'c = 21,7 Mpa (K 250), SLUMP (12 + 2) cm, w/c = 0,56 (Ready Mix Mobile)
MEMBUAT BETON MUTU f'c = 24,0 Mpa (K 275), SLUMP (12 + 2) cm, w/c = 0,53
MEMBUAT BETON MUTU f'c = 26,4 Mpa (K 300), SLUMP (12 + 2) cm, w/c = 0,52
MEMBUAT BETON MUTU f'c = 28,8 Mpa (K 325), SLUMP (12 + 2) cm, w/c = 0,49
MEMBUAT BETON MUTU f'c = 31,2 Mpa (K 350), SLUMP (12 + 2) cm, w/c = 0,48
MEMBUAT BETON KEDAP AIR DENGAN STROROX- 100.
MEMASANG PVC WATERSTOP LEBAR 150 MM
MEMASANG PVC WATERSTOP LEBAR 200 MM
MEMASANG PVC WATERSTOP LEBAR 230 - 320 MM
PEMBESIAN DENGAN BESI POLOS ATAU BESI ULIR
MEMASANG KABEL PRESSTRESSED POLOS / STRANDS
MEMASANG JARING KAWAT BAJA / WIRE MESH
MEMASANG BEKISTING UNTUK PONDASI
NAMA ANALISA
LAHAN PRODUKSI TEBAL 8 Cm BETON F'c 14,5 Mpa (K 175) slump (12 ± 2)
LAHAN PRODUKSI TEBAL 10 Cm BETON F'c 14,5 Mpa (K 175) slump (12 ± 2)
LAHAN PRODUKSI TEBAL 12 Cm BETON F'c 14,5 Mpa (K 175) slump (12 ± 2)
LAHAN PRODUKSI TEBAL 15 Cm BETON F'c 14,5 Mpa (K 175) slump (12 ± 2)
Pemasangan dan membuka Bekisting Komponen Plat Beton Pracetak
Pemasangan dan membuka Bekisting Komponen Balok Beton Pracetak
Pemasangan dan membuka Bekisting Komponen Kolom Beton Pracetak
Penuangan/menebar Beton untuk Komponen Plat Pracetak
Penuangan/menebar Beton untuk Komponen Balok Pracetak
Penuangan/menebar Beton untuk Komponen Kolom Pracetak
NAMA ANALISA
Total Biaya Pemasangan , Total Biaya Bahan Material, Perkiraaan Alat Bantu Peralatan, Perkiraan Material Bantu
Kerja Dan Resiko Over head Cost
JUMLAH
HARGA
KERJAAN PERSIAPAN
Rp 288,329.00
Rp 69,823.00
Rp 891,065.00
Rp 1,148,940.00
Rp 14,000.00
Rp 1,108,930.00
Rp 127,832.00
Rp 1,146,640.00
Rp 573,320.00
KERJAAN TANAH
Rp 63,000.00
Rp 77,400.00
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Rp 21,000.00
Rp 25,800.00
Rp 46,000.00
Rp 97,562.50
Rp 175,080.00
Rp 97,040.00
Rp 130,800.00
Rp 72,762.50
KERJAAN PONDASI
Rp 1,093,635.00
JUMLAH
HARGA
Rp 1,044,465.00
Rp 1,010,409.00
Rp 986,451.00
Rp 953,649.00
Rp 821,454.00
Rp 909,035.40
Rp 884,566.20
Rp 726,621.00
Rp 2,187,175.00
Rp 1,009,546.00
KERJAAN BETON
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
JUMLAH
HARGA
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Rp 3,452,021.25
Rp 3,989,891.26
Err:509
Rp 5,202,611.26
Rp 5,453,480.00
Rp 6,829,355.00
Rp 4,708,704.93
Rp 4,508,663.81
Rp 5,063,858.88
Rp 5,100,441.25
Rp 5,275,391.25
Rp 5,399,755.00
Rp 4,812,990.00
Rp 4,711,385.00
Rp 5,008,695.00
Rp 69,942.00
Rp 90,515.00
Rp 4,812,990.00
Rp 89,243.60
Rp 111,587.00
Rp 124,565.40
Rp 167,363.00
Rp 6,820.00
Rp 11,020.00
Rp 8,920.00
Rp 59,390.00
Rp 61,075.00
Rp 54,945.00
JUMLAH
HARGA
Rp 54,800.00
Rp 70,040.60
Rp 67,320.00
JUMLAH
HARGA
AN PASANGAN DINDING
Rp 209,000.00
Rp 195,800.00
Rp 187,484.00
Rp 182,336.00
Rp 178,772.00
Rp 165,908.60
Rp 100,672.00
Rp 94,758.40
Rp 91,168.00
Rp 88,897.60
Rp 87,366.40
Rp 85,030.00
Rp 82,498.00
Rp 74,764.60
Rp 75,329.80
ERJAAN PLESTERAN
Rp 65,846.28
Rp 59,140.68
Rp 56,107.32
Rp 54,145.80
Rp 52,883.88
Rp 51,936.12
Rp 51,368.52
Rp 50,800.92
Rp 54,262.80
Rp 51,096.00
Rp 46,587.30
Rp 46,935.90
Rp 79,116.24
Rp 62,791.76
Rp 72,434.40
Rp 70,773.84
Rp 69,488.16
Rp 66,411.30
JUMLAH
HARGA
Rp 30,848.88
Rp 57,798.00
Rp 44,248.40
Rp 26,392.56
Rp 12,582.00
Rp 120,470.00
Rp 53,485.80
Rp 33,840.00
JUMLAH
HARGA
EKERJAAN KAYU
Rp 6,679,750.00
Rp 6,206,750.00
Rp 275,005.00
Rp 242,005.00
Rp 590,150.00
Rp 948,750.00
Rp 610,390.00
Rp 665,390.00
Rp 491,762.00
Rp 539,128.00
Rp 514,710.00
Rp 531,487.00
Rp 555,747.00
Rp 5,878,240.00
Rp 7,424,290.00
Rp 4,805,300.00
Rp 75,136.00
Rp 85,432.00
Rp 500,120.00
Rp 105,174.00
Rp 104,718.00
Rp 65,728.00
Rp 68,555.00
Rp 65,500.00
Rp 51,024.00
Rp 150,925.00
Rp 231,115.00
Rp 262,050.00
Rp 299,635.00
Rp 49,020.00
PENUTUP LANTAI DAN DINDING
Rp 281,382.00
Rp 169,574.76
Rp 211,113.75
Rp 213,784.50
JUMLAH
HARGA
Rp 199,853.00
Rp 219,993.00
Rp 3,405,075.00
Rp 235,089.00
Rp 243,814.00
Rp 257,814.00
JUMLAH
HARGA
LANGIT - LANGIT (Plafond)
Rp 105,174.00
Rp 44,297.50
Rp 210,720.00
Rp 46,455.00
Rp 39,630.00
Rp 51,310.00
Rp 36,490.00
Rp 36,490.00
Rp 809,500.00
Rp 858,880.00
Rp 184,312.50
Rp 2,335,961.50
Rp 597,320.00
Rp 194,221.00
Rp 112,845.00
Rp 142,425.00
Rp 47,126.00
Rp 50,721.00
Rp 50,721.00
Rp 57,321.00
Rp 39,721.00
Rp 42,801.00
Rp 43,681.00
Rp 46,761.00
Rp 59,521.00
Rp 40,601.00
Rp 41,041.00
Rp 44,561.00
Rp 45,881.00
JUMLAH
HARGA
Rp 49,401.00
Rp 144,412.00
Rp 76,430.00
Rp 669,195.00
Rp 136,138.00
Rp 68,905.00
Rp 45,120.00
Rp 77,400.00
Rp 43,830.00
JUMLAH
HARGA
N SANITASI DALAM GEDUNG
Rp 3,164,235.00
Rp 535,030.00
Rp 525,330.00
Rp 1,661,530.00
Rp 1,165,975.00
Rp 580,869.20
Rp 446,730.00
Rp 811,010.00
Rp 360,335.00
Rp 395,420.00
Rp 569,945.00
Rp 676,334.00
Rp 20,052.00
Rp 75,993.75
Rp 29,126.80
Rp 74,879.38
Rp 94,716.88
Rp 80,910.00
Rp 43,860.00
Rp 52,250.00
Rp 19,800.00
Rp 395,510.00
Rp 211,150.00
Rp 137,510.00
Rp 52,821.00
Rp 35,210.00
Rp 29,710.00
Rp 30,821.00
Rp 35,210.00
Rp 22,010.00
Rp 94,860.00
Rp 110,290.00
Rp 186,746.00
JUMLAH
HARGA
KERJAAN PENGECATAN
Rp 28,705.50
Rp 28,211.00
Rp 42,359.00
Rp 60,478.00
Rp 11,345.00
Rp 29,962.50
Rp 18,047.00
Rp 30,547.50
Rp 62,327.00
Rp 29,126.00
Rp 134,053.50
Rp 156,700.00
Rp 184,312.50
Rp 993,165.00
Rp 1,963,520.00
Rp 1,016,050.00
Rp 36,120.00
DAFTAR ANALISA
PEKERJAAN
TAHUN ANGGARAN 2015
PEMERINTAH KOTA JAMBI
DINAS PEKERJAAN UMUM
BIDANG CIPTA KARYA
Jalan H. ZAINIR HAVIZ No. 04 Kota Baru telp. (0741) 40553
JAMBI
NO URAIAN
1 2
1 Kepala Tukang
2 Mandor
3 Tukang Batu
4 Tukang Besi
5 Tukang Kayu
6 Pekerja
7 Sopir
8 Operator
9 Mekanik
10 Teknisi
11 Pembantu Sopir
12 Pembantu Operator
13 Pembantu Mekanik
NO NAMA/JENIS BARANG
1 2
MATERIAL
A. BAHAN PONDASI DAN PASANGAN
1 Batu Bata
2 Batu Belah
3 Batu Keduk
4 Batu Kerikil
NO NAMA/JENIS BARANG
1 2
5 Batu Kerikil
6 Batu Puru
7 Pasir Beton
8 Pasir Beton
9 Pasir Pasangan
10 Pasir Urug
11 Semen 40 Kg
12 Semen 50 Kg
13 Semen 50 Kg
14 Semen Perekat Glass Block
15 Semen Putih
16 Semen warna
17 Batu Koral beton (KERACAL)
18 Batu Kali
19 Super Bata
20 Tanah
21 Tanah Latrik
B. BAHAN LANTAI
1 Cincin Keramik
2 Keramik 40 x 40 cm (Warna)
3 Keramik 40 x 40 cm
4 Keramik 40 x 40 cm (Polos)
5 Keramik 40 x 40 cm
6 Keramik Mulia 10 x 20 cm
7 Keramik Mulia 20 x 20 cm (Warna)
8 Keramik Mulia 20 x 20 cm
9 Keramik Mulia 20 x 20 cm (Polos)
10 Keramik Mulia 20 x 20 cm
11 Keramik Mulia 30 x 30 cm (Warna)
NO NAMA/JENIS BARANG
1 2
12 Keramik Mulia 30 x 30 cm
13 Keramik Mulia 30 x 30 cm (Polos)
14 Keramik Mulia 30 x 30 cm
15 Keramik 20/25 (Warna)
16 Keramik 20/25
17 Keramik 20/25 (Polos)
18 Keramik 20/25
19 Tegel 20 x 20 cm
20 Tegel Plin 10 x 20 cm
21 Tegel Plin Mar-mar 40 x 60 cm
22 Tegel Plin Teraso 10 x 10 cm
23 Tegel Porselin 11 x 11 cm
24 Tegel Porselin 15 x 15 cm
25 Tegel Plin Teraso 30 x 30 cm
26 Granit 60 x 60
27 Granit 60 x 60
28 Keramik 60 x 60 cm
29 Keramik 60 x 60 cm
30 Tekwood
1 2
10 Genteng Monier
11 Genteng Multi Roof
12 Genteng Pres Kodok
13 Genteng Sakura Roof
14 GRC Board 4 mm
15 GRC Board 5 mm
16 GRC Board 6 mm
17 Super Plank GRC 9 mm lebar 10 cm
18 Super Plank GRC 9 mm lebar 20 cm
19 Super Plank GRC 9 mm lebar 30 cm
20 Gypsum 9 mm
21 Teakwood t .4 mm
22 Triplek 2,8 mm
23 Triplek 3,6 mm
1 2
15 Reng/Topspan
16 Baut/Screw
17 L-Plate
18 Dynabolt
E. BAHAN KAYU
1 Kayu Balok Klas I
2 Kayu Balok Klas II
3 Kayu Balok Klas III
4 Kayu Balok Kulim
5 Kayu Bulian
6 Kayu Papan Bekisting
7 Kayu Papan Klas I
8 Kayu Papan Kelas I Parquite Tangga
9 Kayu Papan klass II
10 Kayu Papan klass III
11 Kayu Papan Tembesu
12 Kayu Papan Bulian
13 Papan Kayu Klass II ( Meranti )
14 List Plapond 1 x 3
15 List Profil Kayu P = 4 m
16 Multiplek t = 2 cm
17 Papan Mal
18 Plywood 4 mm
19 Plywood 9 mm
20 Kayu Bulat (Dolken)
21 Kayu Gelam
22 Papan Lisplank GRC L = 20 Cm
23 Papan Lisplank GRC L = 30 Cm
NO NAMA/JENIS BARANG
1 2
F. BAHAN BESI
1 Aluminium Strip
2 Baut/ Paku
3 Besi Beton
4 Besi dia. 8 mm
5 Besi dia. 10 mm
6 Besi dia. 12 mm
7 Besi dia. 14 mm
8 Besi dia. 16 mm
9 Besi Ulir dia. 8 mm
10 Besi Ulir dia. 10 mm
11 Besi Ulir dia. 12 mm
12 Besi Ulir dia. 14 mm
13 Besi Ulir dia. 16 mm
14 Besi Ulir dia. 25 mm
15 Besi Ulir dia. 32 mm
16 Besi Plat ( 120 x 240 ) cm tebal 10 mm
17 Besi Plat ( 120 x 240 ) cm tebal 5 mm
18 Besi Profil
19 Besi Strip (3/4 x 4) mm
20 Kawat beton
21 Kawat Bronjong
22 Kawat Ikat
23 Kawat Las
24 Mour Baut/Begel/Besi
25 Paku Asbes
26 Paku Beton 3 ''
27 Paku Biasa
28 Paku Bulian
29 Paku GRC
NO NAMA/JENIS BARANG
1 2
30 Paku Halus
31 Paku Payung Ulir Pakai Karet
32 Paku Seng
33 Paku Sirap
34 Paku Sumbat
35 Paku Pancing 60 x 230
36 Paku Sekrup
37 Pintu Lipat (Folding Door) Besi
38 Plat Strip 4 x 40
39 Profil Aluminium
40 Rolling Door Alumunium
41 Sealent
42 Sewa Alat
43 Skrup Fixer
44 Hollow Galvanis 2 x 4
45 Hollow Galvanis 4 x 4
46 Hollow Zincromat 2 x 4
47 HollowZincromat 4 x 4
48 Hollow Meni 2 x 4
49 Besi Jaring Kawat Baja (Wiremesh)
50 Baja Profil/ Baja Prestres/ Baja Seling
1 2
8 Pek. Pasang Meteran Baru 1300 watt + Gorunding Meteran
H. BAHAN SANITAIR
1 Bak Cuci Piring Stainles Stell
2 Bak Mandi Fiver Glass 0.3 M3
3 Bak Mandi Teraso 0.3 M3
4 Closet Jongkok Standar
5 Daun Pintu Fiber Wc/Km Terpasang
6 Floor Drain Besi
7 Floor Drain Plastik
8 Isolatif
9 Closet Jongkok
10 Closet Duduk (America Standart Lengkap)
11 Kran 1/2 ''
12 Kran Air San Standar
13 Lem Pipa
14 Pintu Fiber
15 Pipa Hitam 3"
16 Pipa Hitam 4"
17 Pipa Hitam, Dia 3"
18 Pipa Hitam, Dia 4"
19 Pipa PVC, Dia 1/2"
20 Pipa PVC, Dia 3/4"
21 Pipa PE, Dia. 1/2"
22 Pipa PE, Dia. 3/4"
23 Pipa PE, Dia. 2 1/2"
24 Pipa PE, Dia. 3"
25 Pipa PE, Dia. 4"
26 Pipa PE, Dia. 6"
27 Pipa PE, Dia. 8"
NO NAMA/JENIS BARANG
1 2
28 Pipa PE, Dia. 12"
29 Pipa PE, Dia. 16"
30 Seal Tape
31 Wastafel
32 Reducer
33 Bend
34 Dop 1/2"
35 Tee 1/2"
36 Flange 4"
37 Stop valve 1/2"
38 Elbow
39 Gate valve 1/2"
40 Instalasi Titik Air Bersih
41 Instalasi Titik Air Kotor
42 Pek. Penyambungan Baru PDAM
43 Uriniour
44 Waterstop 150 mm
45 Waterstop 200 mm
46 Waterstop 230-320 mm
47 Pek. Septicktank dan Resapan
I. BAHAN FINISHING
1 Amplas
2 Cat Dasar/Menie Kayu dan Besi
3 Cat Kilat/Cat Kayu
4 Cat Tembok Metrolit
5 Dempul
6 Kapur Padam
7 Lem Fox
8 Lem Aibon
NO NAMA/JENIS BARANG
1 2
9 Lem Kayu
10 Minyak Bekisting
11 Thiner (Minyak Cat)
12 Minyak Tanah
13 Plamour
1 2
2 Conblok segi enam
3 Conblok bata
4 Gorong-gorong dia. 100 cm
5 Gorong-gorong dia. 80 cm
6 Gorong-gorong dia. 60 cm
7 Gorong-gorong dia. 40 cm
8 Gorong-gorong dia. 30 cm
9 Gorong-gorong dia. 20 cm
10 Kaca Polos 3 mm
11 Kaca Polos 5 mm
12 Kaca Polos 8 mm
13 Kaca Tempered 12 mm
14 Pasir Kasar
15 Aspal
16 Aspal Hot mix
17 Solar
18 Bensin
19 Abu Batu
20 Agregat Klas A
21 Agregat Klas B
22 Agregat Klas C
23 Agregat Pecah Mesin 0 - 5 mm
24 Agregat Pecah Mesin 5 - 10 mm
25 Agregat Pecah Mesin 10 - 20 mm
26 Bahan Tanah Timbunan
27 Bahan Pilihan
28 Plastik Filter
29 Agregat Kasar
30 Agregat Halus
31 Air
NO NAMA/JENIS BARANG
1 2
32 Filler/Abu Batu
33 Baja Tulangan (Ulir) D32
34 Belangkin
35 Glass Block
36 Minyak Pelumas
37 Mozaik 30 x 30 cm
38 Pelumas
39 Residu
40 Sirlak
41 Spritus
42 Wallpaper
43 Cat Meni
44 Cat Antara
45 Politur
46 Kuas
47 Strotox
48 Kapur Padam
49 Floor Hings
50 List Gutter Aluminium
51 Portal Pintu
Catatan :
-
Adanya perbedaan Harga Bahan, Material dan Upah di Analisa SNI karena naiknya Harga BBM d
-
Di Bulan Maret 2015 inflasinya berkisar 15 % karena BBM Premium berkisar Rp 7300 dan Solar R
-
Dibulan Januari 2016 inflasinya berkisar 10 % karena BBM Premium berkisar Rp. 6950 Dan Sola
DAFTAR UPAH
3
135,000.00
120,000.00
110,000.00
110,000.00
110,000.00
80,000.00
95,000.00
120,000.00
150,000.00
110,000.00
80,000.00
80,000.00
80,000.00
3 4 5 7 10
3 4 5 7 10
Kg - - - 285.71
M3 - - - -
M3 50,000.00 80,000.00 50,000.00 75,000.00
Kg - - - -
M3 - - 50,000.00 60,000.00
M3 50,000.00 80,000.00 50,000.00 60,000.00
Zak - - - 50,000.00
Zak 65,000.00 65,000.00 63,500.00 65,000.00
Kg 2,000.00 1,300.00 1,270.00 1,300.00
Kg - - - -
40 Kg 80,000.00 80,000.00 80,000.00 110,000.00
Kg 15,000.00 15,000.00 15,000.00 15,000.00
M3 - - - -
M3 - - - -
Bh - 380.00 - -
M3 - 37,500.00 - -
M3 - - - -
6.25
M' 10,000.00 5,000.00 7,000.00 6,000.00
M2 55,000.00 55,000.00 57,000.00 60,000.00
Bh 8,800.00 8,800.00 9,120.00 9,600.00
M2 - - 48,500.00 -
Bh - - 7,760.00 -
Bh 15,000.00 1,100.00 1,060.00 -
M2 60,000.00 55,000.00 53,000.00 55,000.00
Bh 2,400.00 2,200.00 2,120.00 2,200.00
M2 - - - -
Bh - - - -
M2 60,000.00 50,000.00 48,000.00 50,000.00
HARGA HASIL SURVEY
KECAMATAN
1 2 4 7
SATUAN
3 4 5 7 10
Bh 5,400.54 4,500.45 4,320.43 4,500.45
M2 - - - -
Bh - - - -
M2 60,000.00 54,000.00 55,000.00 60,000.00
Bh 3,000.00 2,700.00 2,750.00 3,000.00
M2 - - - -
Bh - - - -
Bh - - - -
Bh - 3,500.00 3,500.00 -
Bh - 15,000.00 15,000.00 -
Bh - - - -
Bh - - - -
Bh - - - -
Bh - - - -
M2 - - - -
Bh - - - -
M2 - - - -
Bh - - - -
Kpg 75,000.00 70,000.00 70,000.00 -
Bh - - - -
Bh - - - -
Kpg - 22,000.00 17,000.00 18,000.00
Kpg - - - -
Kpg - - - -
Kpg - - - -
Lbr - - - -
Kpg - - - -
Kpg - 50,500.00 50,000.00 40,000.00
HARGA HASIL SURVEY
KECAMATAN
1 2 4 7
SATUAN
3 4 5 7 10
Bh - - - -
Kpg 90,000.00 26,000.00 25,500.00 100,000.00
Bh - - - -
Lbr 40,000.00 30,000.00 29,000.00 40,000.00
Lbr 70,000.00 72,000.00 68,500.00 69,000.00
Lbr - - - -
Lbr - - - -
Kpg - - - -
Kpg - - - -
Kpg - - - -
Lbr 75,000.00 69,000.00 65,000.00 75,000.00
Lbr 75,000.00 64,000.00 70,000.00 -
Lbr 55,000.00 52,000.00 43,000.00 50,000.00
Lbr 65,000.00 55,000.00 63,000.00 60,000.00
3 4 5 7 10
M1
Bh
Bh
Bh
3 4 5 7 10
M1 - - - -
Kg 14,000.00 - - -
Kg - - - -
Btg 32,000.00 32,000.00 30,000.00 35,000.00
Btg 52,000.00 53,000.00 50,000.00 50,000.00
Btg 72,000.00 61,000.00 70,000.00 75,000.00
Btg 100,000.00 95,000.00 90,000.00 110,000.00
Btg 75,000.00 - 77,000.00 135,000.00
Btg 150,000.00 - - 37,000.00
Btg 150,000.00 - - 55,000.00
Btg 50,000.00 - - 80,000.00
Btg 85,000.00 - - 120,000.00
Btg 90,000.00 - - 150,000.00
Btg - - - -
Btg - - - -
Lbr - - - -
Lbr - - - -
Kg - - - -
Btg - - - -
Kg 15,000.00 15,000.00 12,000.00 15,000.00
Rol (10m) - 90,000.00 85,000.00 -
Kg - 15,000.00 12,000.00 20,000.00
Kg 30,000.00 25,000.00 25,000.00 20,000.00
Bh - - - -
Kg 25,000.00 21,000.00 20,000.00 -
Kg 20,000.00 15,000.00 15,000.00 12,000.00
Kg 14,000.00 13,000.00 12,000.00 14,000.00
Kg 20,000.00 25,000.00 20,000.00 35,000.00
Bungkus 20,000.00 15,000.00 15,000.00 20,000.00
HARGA HASIL SURVEY
KECAMATAN
1 2 4 7
SATUAN
3 4 5 7 10
Ktk 20,000.00 10,000.00 15,000.00 17,000.00
Ktk - 16,000.00 - -
Ktk 20,000.00 12,000.00 20,000.00 20,000.00
Kg - - 15,000.00 -
Kg - - - -
Kg - - - -
Kg - - - -
M2 - - - -
Btg - - - -
M1 - - - -
M2 - - - -
Tube 25,000.00 35,000.00 30,000.00 -
Jam - - - -
Bh - 22,000.00 - -
Btg - - - -
Btg - - - -
Btg - - - -
M1 - - - -
M1 - - - -
Kg - - - -
Kg - - - -
Titik - - - -
Unit - - - -
Unit - - - -
bh 25,000.00 35,000.00 - 30,000.00
Unit 20,000.00 42,500.00 - 20,000.00
Unit 15,000.00 35,000.00 - 15,000.00
Bh 15,000.00 14,000.00 14,000.00 20,000.00
HARGA HASIL SURVEY
KECAMATAN
1 2 4 7
SATUAN
3 4 5 7 10
Bh - - - -
3 4 5 7 10
M' - - - -
M' - - - -
Bh - 3,500.00 3,000.00 4,000.00
Set - 255,000.00 250,000.00 -
Bh - 25,000.00 20,000.00 -
Bh - - - -
Bh 2,000.00 3,000.00 2,500.00 -
Bh 125,000.00 3,500.00 3,000.00 3,000.00
Bh - 35,000.00 30,000.00 -
Bh - 25,500.00 30,000.00 20,000.00
Bh 2,000.00 2,500.00 2,000.00 2,500.00
Bh - 3,000.00 2,500.00 -
Titik - - - -
Titik - - - -
Unit - - - -
Bh - - - -
M' - - - -
M' - - - -
M' - - - -
Unit - - - -
3 4 5 7 10
Kg 15,000.00 - - -
Ltr - - - -
Btl 10,000.00 9,000.00 8,000.00 10,000.00
Ltr - - - -
Pl 120,000.00 200,000.00 195,000.00 -
Bh - - - -
HARGA HASIL SURVEY
KECAMATAN
1 2 4 7
SATUAN
3 4 5 7 10
Bh - - - -
Bh - - - -
Bh - - - -
Bh - - - -
Bh - - - -
Bh - - - -
Bh - - - -
Bh - - - -
M2 - - - -
M2 - - - -
M2 - - - -
M2
M3 - - - -
Kg - - - -
Ton - - - -
Ltr - 14,000.00 - -
Ltr - - - -
M3 - - - -
Unit Price - - - -
Unit Price - - - -
Unit Price - - - -
M3 - - - -
M3 - - - -
M3 - - - -
M3 - - - -
M3 - - - -
M2 - - - -
M3 - - - -
M3 - - - -
Kg - - - -
HARGA HASIL SURVEY
KECAMATAN
1 2 4 7
SATUAN
3 4 5 7 10
M3 - - - -
Kg - - - -
Ltr - - - -
Bh 20,000.00 - - -
Ltr - - - -
Bh - - - -
Ltr - - - -
Ltr - - - -
Kg - - - -
Btl - 8,000.00 8,500.00 -
M2 - - - -
Kg - - - -
Kg - - - -
Ltr - - - -
Bh - - - -
Kg - - - -
M³
pcs
m'
M³
an Upah di Analisa SNI karena naiknya Harga BBM di Bulan Maret 2015 dan turunnya harga BBM di bulan Januari 2016.
% karena BBM Premium berkisar Rp. 6950 Dan Solar Rp. 5650
Orang/Hari (OH) 2015
3
135,000.00
120,000.00
110,000.00
110,000.00
110,000.00
80,000.00
95,000.00
120,000.00
150,000.00
110,000.00
80,000.00
80,000.00
80,000.00
4 6
4 6
285.71 314.29 400.00
- - -
80,000.00 88,000.00 88,000.00
- - 100.00
60,000.00 66,000.00 66,000.00
80,000.00 88,000.00 88,000.00
50,000.00 55,000.00 55,000.00
65,000.00 71,500.00 71,500.00
2,000.00 2,200.00 2,200.00
- 7,800.00 7,800.00
110,000.00 121,000.00 121,000.00
15,000.00 16,500.00 16,500.00
- 325,000.00 325,000.00
- 350,000.00 350,000.00
380.00 418.00 500.00
37,500.00 41,250.00 41,250.00
- 77,600.00 77,600.00
4 6
5,400.54 5,940.59 5,950.00
- 62,500.00 62,500.00
- 5,625.00 5,700.00
60,000.00 66,000.00 66,000.00
3,000.00 3,300.00 3,300.00
- 52,000.00 52,000.00
- 2,600.00 2,600.00
- - -
3,500.00 3,850.00 3,850.00
15,000.00 16,500.00 16,500.00
- - -
- - -
- - -
- - -
- 184,000.00 184,000.00
- 66,240.00 66,300.00
- 140,000.00 140,000.00
- 50,400.00 50,400.00
75,000.00 82,500.00 82,500.00
- 12,400.00 12,400.00
- 8,600.00 8,600.00
22,000.00 24,200.00 24,200.00
- 10,400.00 10,400.00
- 70,200.00 70,200.00
- 10,400.00 10,400.00
- 13,000.00 13,000.00
- 14,300.00 14,300.00
50,500.00 55,550.00 55,550.00
HARGA HASIL SURVEY
Harga Survey
Bahan Sept + 10 %
Harga Survey (Overhead + Profit) Harga Satuan KETERANGAN
Bahan Januari & Harga Bensin Bahan Untuk
2016 Pada 5 Januari Tahun 2016
2016 Rp. 6950 dan
Solar Rp. 5650
4 6
- 9,780.00 9,780.00
100,000.00 110,000.00 110,000.00
- 1,150.00 1,150.00
40,000.00 44,000.00 44,000.00
72,000.00 79,200.00 79,200.00
- 115,000.00 115,000.00
- 172,000.00 172,000.00
- 40,300.00 40,300.00
- 57,500.00 57,500.00
- 80,500.00 80,500.00
75,000.00 82,500.00 82,500.00
75,000.00 82,500.00 82,500.00
55,000.00 60,500.00 60,500.00
65,000.00 71,500.00 71,500.00
4 6
15,000.00 15,000.00
500.00 500.00
3,500.00 3,500.00
1,000.00 1,000.00
4 6
- 119,600.00 119,600.00
14,000.00 15,400.00 15,400.00
- 8484.961 8,500.00
35,000.00 38,500.00 38,500.00 P=11,5 M
53,000.00 58,300.00 58,300.00 P=11,5 M
75,000.00 82,500.00 82,500.00 P=11,5 M
110,000.00 121,000.00 121,000.00 P=11,5 M
135,000.00 148,500.00 148,500.00 P=11,5 M
150,000.00 165,000.00 165,000.00
150,000.00 165,000.00 165,000.00
80,000.00 88,000.00 88,000.00
120,000.00 132,000.00 132,000.00
150,000.00 165,000.00 165,000.00
- 437,000.00 437,000.00
- 920,000.00 920,000.00
- 3,055,000.00 3,055,000.00
- 1,495,000.00 1,495,000.00
- - -
- 34,500.00 34,500.00
15,000.00 16,500.00 16,500.00
90,000.00 99,000.00 99,000.00
20,000.00 22,000.00 22,000.00
30,000.00 33,000.00 33,000.00
- 6,500.00 6,500.00
25,000.00 27,500.00 27,500.00
20,000.00 22,000.00 22,000.00
14,000.00 15,400.00 15,400.00
35,000.00 38,500.00 38,500.00
20,000.00 22,000.00 22,000.00 per 1 kg
HARGA HASIL SURVEY
Harga Survey
Bahan Sept + 10 %
Harga Survey (Overhead + Profit) Harga Satuan KETERANGAN
Bahan Januari & Harga Bensin Bahan Untuk
2016 Pada 5 Januari Tahun 2016
2016 Rp. 6950 dan
Solar Rp. 5650
4 6
20,000.00 22,000.00 22,000.00
16,000.00 17,600.00 17,600.00
20,000.00 22,000.00 22,000.00
15,000.00 16,500.00 16,500.00
- 26,000.00 26,000.00
- 30,300.00 30,300.00
- 15,000.00 15,000.00
- 766,700.00 766,700.00
- 27,400.00 27,400.00
- 130,000.00 130,000.00
- 600,000.00 600,000.00
35,000.00 38,500.00 38,500.00
- 109,200.00 109,200.00
22,000.00 24,200.00 24,200.00
- 6,475.00 6,480.00
- 8,625.00 8,630.00
- 6,000.00 6,000.00
- 7,500.00 7,500.00
- 20,200.00 20,200.00
- 15,000.00 15,000.00
- 20,800.00 20,800.00
- 162,500.00 162,500.00
- 46,000.00 46,000.00
- 63,300.00 63,300.00
35,000.00 38,500.00 38,500.00
42,500.00 46,750.00 46,750.00
35,000.00 38,500.00 38,500.00
20,000.00 22,000.00 22,000.00
HARGA HASIL SURVEY
Harga Survey
Bahan Sept + 10 %
Harga Survey (Overhead + Profit) Harga Satuan KETERANGAN
Bahan Januari & Harga Bensin Bahan Untuk
2016 Pada 5 Januari Tahun 2016
2016 Rp. 6950 dan
Solar Rp. 5650
4 6
- 3,500,000.00 3,500,000.00
4 6
- 381,250.00 381,250.00
- 417,500.00 417,500.00
4,000.00 4,400.00 4,400.00
255,000.00 280,500.00 280,500.00
25,000.00 27,500.00 27,500.00
- 10,400.00 10,400.00
3,000.00 3,300.00 3,300.00
125,000.00 137,500.00 137,500.00
35,000.00 38,500.00 38,500.00
30,000.00 33,000.00 33,000.00
2,500.00 2,750.00 2,750.00
3,000.00 3,300.00 3,300.00
- 55,000.00 55,000.00
- 55,000.00 55,000.00
- 2,500,000.00 2,500,000.00
- 862,500.00 862,500.00
- 110,745.00 110,750.00
- 144,831.00 144,900.00
- 982,100.00 982,100.00
- 10,000,000.00 10,000,000.00
4 6
15,000.00 16,500.00 16,500.00
- 11,700.00 11,700.00
10,000.00 11,000.00 11,000.00
- 12,900.00 12,900.00
200,000.00 220,000.00 220,000.00
- 2,200.00 2,200.00
HARGA HASIL SURVEY
Harga Survey
Bahan Sept + 10 %
Harga Survey (Overhead + Profit) Harga Satuan KETERANGAN
Bahan Januari & Harga Bensin Bahan Untuk
2016 Pada 5 Januari Tahun 2016
2016 Rp. 6950 dan
Solar Rp. 5650
4 6
- 2,200.00 2,200.00
- 2,200.00 2,200.00
- 517,500.00 517,500.00
- 402,500.00 402,500.00
- 287,500.00 287,500.00
- 149,500.00 149,500.00
- 126,500.00 126,500.00
- 115,000.00 115,000.00
- 80,500.00 80,500.00
- 150,000.00 150,000.00
- 207,000.00 207,000.00
850,000.00 850,000.00
- 86,300.00 86,300.00
- 13,000.00 13,000.00
- 1,200,000.00 1,200,000.00
14,000.00 15,400.00 15,400.00
- 12,500.00 12,500.00
- 437,000.00 437,000.00
- 647,300.00 647,300.00
- 555,300.00 555,300.00
- 326,984.00 326,990.00
- 533,000.00 533,000.00
- 533,000.00 533,000.00
- 533,000.00 533,000.00
- 35,000.00 35,000.00
- 40,000.00 40,000.00
- 5,000.00 5,000.00
- 455,000.00 455,000.00
- 455,000.00 455,000.00
- 57.50 100.00
HARGA HASIL SURVEY
Harga Survey
Bahan Sept + 10 %
Harga Survey (Overhead + Profit) Harga Satuan KETERANGAN
Bahan Januari & Harga Bensin Bahan Untuk
2016 Pada 5 Januari Tahun 2016
2016 Rp. 6950 dan
Solar Rp. 5650
4 6
- 209.09 300.00
- 12,500.00 12,500.00
- 10,400.00 10,400.00
20,000.00 22,000.00 22,000.00
- 30,000.00 30,000.00
- - -
- - -
- 7,500.00 7,500.00
- 107,700.00 107,700.00
8,500.00 9,350.00 9,350.00
- 56,900.00 56,900.00
- 28,750.00 28,750.00
- 28,750.00 28,750.00
- 69,000.00 69,000.00
- 17,250.00 17,250.00
- 6,900.00 6,900.00
7,200.00 7,200.00
750,000.00 750,000.00
105,000.00 105,000.00
5,326,718.00 5,326,800.00
4 6
I Pekerjaan Persiapan
1 Pembersihan Lokasi 1.00 Ls 375,000.00
2 Penyiapan Badan Jalan 1.00 Ls 750,000.00
3 Mobilisasi dan Demobilisasi 1.00 Ls 1,000,000.00
4 Pengukuran 1.00 Ls 300,000.00
5 Pelaporan 1.00 Ls 300,000.00
Jumlah
Ppn 10 %
Total
Total Dibulatkan
375,000.00
750,000.00
1,000,000.00
300,000.00
300,000.00
2,725,000.00
5,972,812.50
761,250.00
11,626,612.50
18,360,675.00
5,969,320.80
8,219,184.96
13,183,750.00
27,372,255.76
48,457,931
4,845,793
53,303,724
53,304,000
533,040.00
533,100.00
URAIAN ANALISA ALAT
No. URAIAN
A. URAIAN PERALATAN
1. Jenis Peralatan
2. Tenaga
3. Kapasitas
4. Alat Baru :
b. Asuransi, dll =
1. Bahan Bakar =
2. Pelumas =
Biaya bengkel =
3. Perawatan dan
perbaikan =
4. Operator =
5. Pembantu Operator =
E. LAIN - LAIN
1. Tingkat Suku Bunga
2. Upah Operator / Sopir
3. Upah Pembantu Operator / Pmb.Sopir
4. Bahan Bakar Bensin
5. Bahan Bakar Solar
6. Minyak Pelumas
7. PPN diperhitungkan pada lembar Rekapitulasi
Biaya Pekerjaan
URAIAN ANALISA ALAT
10 % x B C 18,500,000.00 Rupiah
i 10.00 % / Tahun
U1 17,290.00 Rp./Jam
U2 11,580.00 Rp./Jam
Mb 12,500.00 Liter
Ms 14,400.00 Liter
Mp 30,000.00 Liter
KET.
E23
URAIAN ANALISA ALAT
No. URAIAN
A. URAIAN PERALATAN
1. Jenis Peralatan
2.
3. Kapasitas
4. Alat Baru :
b. Asuransi, dll =
1. Bahan Bakar =
2. Pelumas =
Biaya bengkel
3. Perawatan dan
perbaikan =
4. Operator =
5. Pembantu Operator =
E. LAIN - LAIN
1. Tingkat Suku Bunga
2. Upah Operator / Sopir
3. Upah Pembantu Operator / Pmb.Sopir
4. Bahan Bakar Bensin
5. Bahan Bakar Solar
6. Minyak Pelumas
7. PPN diperhitungkan pada lembar Rekapitulasi
Biaya Pekerjaan
URAIAN ANALISA ALAT
KODE KOEF. SATUAN
CONCRETE PUMP
Pw 100.00 HP
Cp 8.00 M3
a. Umur Ekonomis A 6.00 Tahun
b. Jam Kerja Dalam 1 Tahun W 2,000.00 Jam
c. Harga Alat B 185,000,000.00 Rupiah
10 % x B C 18,500,000.00 Rupiah
i 10.00 % / Tahun
U1 17,290.00 Rp./Jam
U2 11,580.00 Rp./Jam
Mb 12,500.00 Liter
Ms 14,400.00 Liter
Mp 30,000.00 Liter
KET.
E28
URAIAN ANALISA ALAT
No. URAIAN
A. URAIAN PERALATAN
1. Jenis Peralatan
2. Tenaga
3. Kapasitas
4. Alat Baru :
b. Asuransi, dll =
1. Bahan Bakar =
2. Pelumas =
Biaya bengkel =
3. Perawatan dan =
perbaikan
4. Operator =
5. Pembantu Operator =
E. LAIN - LAIN
1. Tingkat Suku Bunga
2. Upah Operator / Sopir
3. Upah Pembantu Operator / Pmb.Sopir
4. Bahan Bakar Bensin
5. Bahan Bakar Solar
6. Minyak Pelumas
7. PPN diperhitungkan pada lembar Rekapitulasi
Biaya Pekerjaan
URAIAN ANALISA ALAT
KODE SATUAN
10 % x B C 100,000,000.00 Rupiah
i 10.00 % / Tahun
U1 17,290.00 Rp./Jam
U2 11,580.00 Rp./Jam
Mb 12,500.00 Liter
Ms 14,400.00 Liter
Mp 30,000.00 Liter
KET.
E43
URAIAN ANALISA ALAT
No. URAIAN
A. URAIAN PERALATAN
1. Jenis Peralatan
2. Tenaga
3. Kapasitas
4. Alat Baru :
b. Asuransi, dll =
1. Bahan Bakar =
2. Pelumas =
Biaya bengkel =
3. Perawatan dan =
perbaikan
4. Operator =
5. Pembantu Operator =
E. LAIN - LAIN
1. Tingkat Suku Bunga
2. Upah Operator / Sopir
3. Upah Pembantu Operator / Pmb.Sopir
4. Bahan Bakar Bensin
5. Bahan Bakar Solar
6. Minyak Pelumas
7. PPN diperhitungkan pada lembar Rekapitulasi
Biaya Pekerjaan
URAIAN ANALISA ALAT
10 % x B C 75,000,000.00 Rupiah
i 10.00 % / Tahun
U1 17,290.00 Rp./Jam
U2 11,580.00 Rp./Jam
Mb 12,500.00 Liter
Ms 14,400.00 Liter
Mp 30,000.00 Liter
KET.
E49
DAFTAR ANALISA BAHAN DAN UPAH
Mengurug kembali 1 M3 galian dihitung dari 1/3 kali indeks pekerjaan Galian
1M2 Memasang Dinding Bata Merah uk. (5x11x22) cm Tebal 1/2 Bata, 1 Pc : 4 Pp
1M3 Membuat dan Memasang Kusen Pintu dan Jendela, Kayu Kelas I
1M2 Membuat dan Memasang Pintu dan Jendela Kaca, Kayu Kelas I atau II
1M2 Memasang Langit - langit Gypsum Board uk. (1200x 2400x 9 mm)
1M2 Memasang Rangka Besi Hollow 1x40.40.2mm, Modul 60x120Cm, Dinding Partisi
Bahan Rangka Metal Hollow 40.40.2mm M' 3.5000 Rp. 8,630.00 Rp.
Aksesoris (perkuatan,Las, dll) Ls 3.5000 Rp. 8,630.00 Rp.
Bahan Rangka Metal Hollow 40.40.2mm M' 4.0000 Rp. 8,630.00 Rp.
Aksesoris (perkuatan,Las, dll) Ls 4.0000 Rp. 8,630.00 Rp.
1 Bh MEMASANG WASTAFEL
JUMLAH
34,320.00
308.00
14,245.00
48,873.00
8,000.00
11,000.00
1,350.00
600.00
20,950.00
69,823.00
60,000.00
3,000.00
63,000.00
63,000.00
72,000.00
5,400.00
77,400.00
77,400.00
21,000.00
21,000.00
21,000.00
25,800.00
25,800.00
25,800.00
40,000.00
6,000.00
46,000.00
46,000.00
51,562.50
40,000.00
6,000.00
97,562.50
97,562.50
93,600.00
81,480.00
175,080.00
175,080.00
105,600.00
105,600.00
24,000.00
1,200.00
25,200.00
130,800.00
51,562.50
51,562.50
20,000.00
1,200.00
21,200.00
72,762.50
287,760.00
45,760.00
395,850.00
729,370.00
132,000.00
27,500.00
3,375.00
9,600.00
172,475.00
901,845.00
13,200.00
2,288.00
20,020.00
35,508.00
92,000.00
2,200.00
270.00
720.00
95,190.00
130,698.00
407,000.00
23,100.00
4,680.00
1,338,750.00
38,981.25
443,520.00
47,520.00
368,550.00
2,672,101.25
424,000.00
30,250.00
143,000.00
115,500.00
35,370.00
31,800.00
779,920.00
3,452,021.25
549,450.00
30,800.00
7,020.00
1,610,716.00
46,900.26
443,520.00
47,520.00
368,550.00
3,104,476.26
452,000.00
30,250.00
171,600.00
154,000.00
43,605.00
33,960.00
885,415.00
3,989,891.26
814,000.00
61,600.00
23,400.00
1,093,175.56
31,830.70
443,520.00
47,520.00
368,550.00
429,000.00
654,500.00
132,000.00
4,099,096.26
5,202,611.26
814,000.00
61,600.00
23,400.00
1,138,932.00
33,163.02
443,520.00
47,520.00
368,550.00
429,000.00
654,500.00
132,000.00
4,146,185.02
564,000.00
30,250.00
181,500.00
231,000.00
54,405.00
42,360.00
1,103,515.00
5,249,700.02
651,200.00
49,280.00
18,720.00
1,113,709.67
46,900.26
426,360.00
47,520.00
368,550.00
400,400.00
523,600.00
105,600.00
3,751,839.93
508,000.00
30,250.00
181,500.00
154,000.00
44,955.00
38,160.00
956,865.00
4,708,704.93
651,200.00
49,280.00
18,720.00
933,390.67
27,178.14
426,360.00
47,520.00
368,550.00
400,400.00
523,600.00
105,600.00
3,551,798.81
508,000.00
30,250.00
181,500.00
154,000.00
44,955.00
38,160.00
956,865.00
4,508,663.81
651,200.00
49,280.00
18,720.00
1,472,877.17
42,886.72
426,360.00
47,520.00
368,550.00
400,400.00
523,600.00
105,600.00
4,106,993.88
508,000.00
30,250.00
181,500.00
154,000.00
44,955.00
38,160.00
956,865.00
5,063,858.88
4,070.00
154.00
25,500.00
7,425.00
5,280.00
6,105.00
308.00
30,600.00
825.00
7,260.00
792.00
6,825.00
52,715.00
23,760.00
3,630.00
3,630.00
3,630.00
1,350.00
1,800.00
37,800.00
90,515.00
6,105.00
308.00
1,166,840.77
33,975.66
7,260.00
792.00
6,825.00
1,222,106.43
23,760.00
3,630.00
3,630.00
3,630.00
1,350.00
1,800.00
37,800.00
1,259,906.43
651,200.00
49,280.00
18,720.00
1,338,750.00
37,125.00
443,520.00
47,520.00
368,550.00
343,200.00
523,600.00
211,200.00
4,032,665.00
424,000.00
30,250.00
143,000.00
115,500.00
35,775.00
31,800.00
780,325.00
4,812,990.00
70,000.00
43,494.00
6,006.00
119,500.00
48,000.00
22,000.00
2,700.00
3,600.00
76,300.00
195,800.00
35,000.00
15,180.00
2,838.00
53,018.00
24,000.00
11,000.00
1,350.00
1,800.00
38,150.00
91,168.00
8,236.80
1,584.00
9,820.80
24,000.00
16,500.00
2,025.00
1,800.00
44,325.00
54,145.80
4,290.00
4,290.00
16,000.00
33,840.00
3,448,500.00
19,250.00
16,500.00
3,484,250.00
560,000.00
2,310,000.00
283,500.00
42,000.00
3,195,500.00
6,679,750.00
125,400.00
8,250.00
133,650.00
80,000.00
330,000.00
40,500.00
6,000.00
456,500.00
590,150.00
484,000.00
8,250.00
492,250.00
80,000.00
330,000.00
40,500.00
6,000.00
456,500.00
948,750.00
75,240.00
4,950.00
165,000.00
245,190.00
64,000.00
264,000.00
610,390.00
30,000.00
2,200.00
32,200.00
8,000.00
22,000.00
2,700.00
600.00
33,300.00
65,500.00
23,750.00
924.00
24,674.00
8,000.00
11,000.00
1,350.00
6,000.00
26,350.00
51,024.00
205,530.00
12,672.00
2,970.00
24,750.00
245,922.00
19,200.00
13,200.00
1,620.00
1,440.00
35,460.00
281,382.00
95,153.76
12,936.00
2,970.00
21,450.00
132,509.76
20,000.00
13,750.00
1,755.00
1,560.00
37,065.00
169,574.76
56,593.68
12,936.00
2,970.00
21,450.00
93,949.68
20,000.00
13,750.00
1,755.00
1,560.00
37,065.00
131,014.68
56,000.00
38,500.00
4,725.00
4,200.00
103,425.00
213,784.50
53,000.00
13,728.00
2,970.00
26,730.00
96,428.00
56,000.00
38,500.00
4,725.00
4,200.00
103,425.00
199,853.00
73,140.00
13,728.00
2,970.00
26,730.00
116,568.00
56,000.00
38,500.00
4,725.00
4,200.00
103,425.00
219,993.00
52,000.00
12,276.00
1,188.00
45,375.00
110,839.00
72,000.00
49,500.00
6,075.00
5,400.00
132,975.00
243,814.00
66,000.00
12,276.00
1,188.00
45,375.00
124,839.00
72,000.00
49,500.00
6,075.00
5,400.00
132,975.00
257,814.00
126,500.00
18,377.00
3,381.00
17,500.00
34,500.00
200,258.00
48,000.00
49,500.00
6,075.00
3,600.00
107,175.00
307,433.00
30,030.00
1,650.00
31,680.00
8,000.00
5,500.00
675.00
600.00
14,775.00
46,455.00
28,875.00
220.00
29,095.00
4,000.00
5,500.00
675.00
360.00
10,535.00
39,630.00
29,700.00
660.00
30,360.00
8,000.00
11,000.00
1,350.00
600.00
20,950.00
51,310.00
75,240.00
231.00
7,429.00
11,730.00
94,630.00
115,580.00
11,480.00
6,600.00
50,000.00
68,080.00
160,000.00
66,660.00
16,200.00
5,400.00
248,260.00
316,340.00
75,075.00
231.00
54,340.00
129,646.00
16,000.00
44,000.00
3,375.00
1,200.00
64,575.00
194,221.00
30,205.00
30,205.00
60,410.00
20,000.00
27,500.00
3,375.00
1,560.00
52,435.00
112,845.00
34,520.00
34,520.00
69,040.00
28,000.00
38,500.00
4,725.00
2,160.00
73,385.00
142,425.00
44,880.00
3,080.00
47,960.00
16,000.00
11,000.00
1,350.00
120.00
28,470.00
76,430.00
26,620.00
770.00
27,390.00
20,000.00
16,500.00
2,025.00
1,560.00
40,085.00
67,475.00
26,620.00
2,200.00
28,820.00
20,000.00
16,500.00
2,025.00
1,560.00
40,085.00
68,905.00
1,350,750.00
3,500.00
7,920.00
660.00
1,362,830.00
80,000.00
165,000.00
40,500.00
13,200.00
298,700.00
1,661,530.00
280,500.00
4,039.20
7,920.00
660.00
293,119.20
96,000.00
159,500.00
20,250.00
12,000.00
287,750.00
580,869.20
275,000.00
3,960.00
278,960.00
24,000.00
49,500.00
6,075.00
1,800.00
81,375.00
360,335.00
30,000.00
110.00
30,110.00
800.00
80,910.00
4,080.00
4,080.00
6,480.00
14,850.00
1,822.50
480.00
23,632.50
27,712.50
17,850.00
17,850.00
6,480.00
14,850.00
1,822.50
480.00
23,632.50
41,482.50
30,000.00
110.00
30,110.00
800.00
11,000.00
1,350.00
600.00
13,750.00
43,860.00
38,500.00
38,500.00
800.00
11,000.00
1,350.00
600.00
13,750.00
52,250.00
6,050.00
6,050.00
800.00
11,000.00
1,350.00
600.00
13,750.00
19,800.00
38,500.00
38,500.00
2,000.00
27,500.00
600.00
30,100.00
68,600.00
22,000.00
22,000.00
2,000.00
27,500.00
600.00
30,100.00
52,100.00
46,750.00
46,750.00
2,000.00
27,500.00
600.00
30,100.00
76,850.00
150,000.00
150,000.00
2,000.00
27,500.00
600.00
30,100.00
180,100.00
140,000.00
140,000.00
1,000.00
13,750.00
300.00
15,050.00
155,050.00
72,000.00
72,000.00
1,000.00
13,750.00
300.00
15,050.00
87,050.00
45,000.00
45,000.00
1,000.00
13,750.00
300.00
15,050.00
60,050.00
316,250.00
316,250.00
4,800.00
66,000.00
8,100.00
360.00
79,260.00
395,510.00
148,000.00
148,000.00
800.00
55,000.00
6,750.00
600.00
63,150.00
211,150.00
75,000.00
75,000.00
400.00
55,000.00
6,750.00
360.00
62,510.00
137,510.00
33,000.00
33,000.00
1,200.00
16,500.00
2,025.00
96.00
19,821.00
22,000.00
22,000.00
800.00
11,000.00
1,350.00
60.00
13,210.00
35,210.00
16,500.00
16,500.00
800.00
11,000.00
1,350.00
60.00
13,210.00
29,710.00
11,000.00
11,000.00
1,200.00
16,500.00
2,025.00
96.00
19,821.00
30,821.00
22,000.00
22,000.00
800.00
11,000.00
1,350.00
60.00
13,210.00
35,210.00
8,800.00
800.00
11,000.00
1,350.00
60.00
13,210.00
22,010.00
28,750.00
28,750.00
4,000.00
55,000.00
6,750.00
360.00
66,110.00
94,860.00
88,550.00
1,925.00
90,475.00
1,200.00
16,500.00
2,025.00
90.00
19,815.00
110,290.00
165,000.00
1,925.00
166,925.00
1,200.00
16,500.00
2,025.00
96.00
19,821.00
186,746.00
2,275.00
2,275.00
12,000.00
360.00
12,360.00
14,635.00
I. HARGA UPAH
B. BAHAN LANTAI
1 Keramik 40 x 40 cm (Warna) Rp. 89,700.00 / M²
2 Keramik 40 x 40 cm (Warna) Rp. 14,352.00 / Bh
2 Keramik Putih 40 x 40 cm Rp. 53,350.00 / M²
3 Keramik Putih 40 x 40 cm Rp. 8,536.00 / Bh
3 Keramik 30 x 30 cm (Warna) Rp. 65,000.00 / M²
4 Keramik 30 x 30 cm (Warna) Rp. 5,850.00 / Bh
4 Keramik Putih 30 x 30 cm Rp. 62,500.00 / M²
5 Keramik Putih 30 x 30 cm Rp. 5,625.00 / Bh
3 Keramik Mulia 20 x 20 cm (Warna) Rp. 69,000.00 / M²
E. BAHAN KAYU
F. BAHAN BESI
H. BAHAN SANITAIR
I. BAHAN FINISHING
NO URAIAN PEKERJAAN
1 PEK. Pendahuluan
jumlah
2 PEK. Sumur Bor
a Pek: Mencari Sumber Air
b Pek: Pengeboran
c Pek: pemasangan pipa 3 "
Pek: Pemasangan Pipa 1 "
d Pek: Pembuatan Dudukan Mesin Pompa Jet
e Pek: Pemasangan mesin Pompa Jet
jumlah
3 PEK. Tower Tedmon
a Pek: Pemasangan Pondasi Cor Beton
b Pek: Pemasangan Rangka Besi Siku
c Pek: Pengecatan Tower
d pek: Pemasangan Tedmon
jumlah
4 PEK. Pemasangan Instalasi Pemipaan
a Pek: Pemasangan Pipa Air bersi
b Pek: Pembongkaran dan perapian Kembali Beton saluran Pipa
c Pek: pemasangan Sok Dran
d Pek: Pemasangan Kran
jumlah
JUMLAH
PPN 10 %
TOTAL
PENGADAAN DAN PEMASANGAN POMPA BESERTA JARING
KEGIATAN
PEKERJAAN
TAHUN ANGGARAN
KONTRAKTOR PELAKSANA
NO URAIAN PEKERJAAN
A B
1 PEK. Pendahuluan
2 PEK. Sumur Bor
3 PEK. Tower Tedmon
4 PEK. Pemasangan Instalasi Pemipaan
JUM
PPN
JUMLAH +
DIBULAT
MPA BESERTA JARINGAN INSTALASI AIR MESS PU KERINCI
: BELANJA MODAL PEMELIHARAAN GEDUNG KANTOR
: PENGADAAN DAN PEMASANGAN POMPA BESERTA JARINGAN INSTALASI AIR
: 2019
:
1 ls Rp 1,000,000.00 Rp 1,000,000.00
1 ls Rp 4,500,000.00 Rp 4,500,000.00
34 m1 Rp 41,482.50 Rp 1,410,405.00
34 m1 Rp 27,712.50 Rp 942,225.00
1 ls Rp 450,000.00 Rp 450,000.00
1 unit Rp 2,350,000.00 Rp 2,350,000.00
Rp 10,652,630.00
Rp 10,605,361.75
48 m1 Rp 41,482.50 Rp 1,991,160.00
1 ls Rp 1,000,000.00 Rp 1,000,000.00
3 bh Rp 36,500.00 Rp 109,500.00
3 bh Rp 80,910.00 Rp 242,730.00
Rp 3,343,390.00
Rp 27,101,381.75
Rp 2,710,138.18
Rp 29,811,519.93
MPA BESERTA JARINGAN INSTALASI AIR MESS PU KERINCI
: BELANJA MODAL PEMELIHARAAN GEDUNG KANTOR
: PENGADAAN DAN PEMASANGAN POMPA BESERTA JARINGAN INSTALASI AIR
: 2019
:
JUMLAH HARGA
C
Rp 2,500,000.00
Rp 10,652,630.00
Rp 10,605,361.75
Rp 3,343,390.00
JUMLAH Rp 27,101,381.75
PPN 10 % Rp 2,710,138.18
JUMLAH + PPN Rp 29,811,519.93
DIBULATKAN Rp 29,811,000.00