REKAPITULASI

DAFTAR KUANTITAS DAN HARGA

Satuan Kerja
Pekerjaan
Lokasi
Th. Anggaran : 2018

JUMLAH HARGA
NO. URAIAN PEKERJAAN
(Rp)

I. PERSIAPAN
II. BANGUNAN TEMPAT PENGOLAHAN SAMPAH TERPADU (TPST)
III. PENATAAN LANSEKAP
IV. PENGADAAN PERALATAN PENGANGKUTAN DAN PENGOLAHAN SAMPAH
V. PEKERJAAN LAIN-LAIN

REAL COST
PPN 10 %
JUMLAH
DIBULATKAN

TERBILANG :
Tujuh Milyar Lima Ratus Juta Rupiah

Mengetahui/Menyetujui: Disusun oleh:

GA

JUMLAH HARGA
(Rp)

26,950,000.00
#VALUE!
#VALUE!
435,100,000.00
130,000,000.00

#VALUE!
#VALUE!
#VALUE!
#VALUE!

Disusun oleh:
 DAFTAR KUANTITAS DAN HARGA

Satuan Kerja
Pekerjaan
Lokasi
Th. Anggaran : 2018

HARGA SATUAN JUMLAH HARGA

NO URAIAN PEKERJAAN SAT. VOLUME
(Rp) (Rp)

I. PEKERJAAN PERSIAPAN

1 Pembersihan Site dan Pengukuran m2 2,700.00 5,500.00 14,850,000.00

2 Papan Bowplank dan Uitzet m1 220.00 55,000.00 12,100,000.00

TOTAL PEKERJAAN PERSIAPAN Rp 26,950,000.00

II. BANGUNAN TEMPAT PENGOLAHAN SAMPAH TERPADU (TPST)

A. PEKERJAAN STRUKTUR

A.1 PEKERJAAN TANAH DAN PASIR

1 Galian Tanah m3 982.32 #VALUE! #VALUE!
2 Timbunan Tanah Kembali Dipadatkan m3 1,045.27 #VALUE! #VALUE!
3 Timbunan Pasir m3 107.89 #VALUE! #VALUE!

Sub. Total A.1 Rp. #VALUE!

A.2 PASANGAN BATU KALI

1 Pasangan Batu Kosong m3 89.77 #VALUE! #VALUE!
2 Pasangan Batu Kali 1:5 m3 204.51 #VALUE! #VALUE!

Sub. Total A.2 Rp. #VALUE!

A.3 PEKERJAAN STRUKTUR BETON

1 Beton Bored Pile diameter 30 cm m1 720.00 #VALUE! #VALUE!
2 Beton K250 m3 593.94 972,666.42 577,705,493.49
3 Beton K150 m3 22.45 877,595.10 19,702,010.00
4 Pembesian kg 35,442.41 10,942.50 387,828,571.43
5 Wiremesh M6 (1 Lapis) m2 536.50 #VALUE! #VALUE!
6 Wiremesh M6 (2 Lapis) m2 1,108.96 #VALUE! #VALUE!
7 Wiremesh M8 (1 Lapis) m2 1,434.50 #VALUE! #VALUE!
8 Bekisting Kolom m2 318.86 #VALUE! #VALUE!
9 Bekisting Sloof m2 369.95 #VALUE! #VALUE!
10 Bekisting Dinding m2 229.54 #VALUE! #VALUE!
11 Bekisting Plat Tangga m2 212.70 #VALUE! #VALUE!
12 Waterproofing kg 378.47 45,000.00 17,031,150.00
13 Pasangan Batu Kali m2 57.50 #VALUE! #VALUE!
14 Metal Deck m2 1,796.66 #VALUE! #VALUE!

Sub. Total A.3 Rp. #VALUE!

konsultan perencana pengawas

Rencana Anggaran Biaya; Halaman 3 dari 30
PT. MITRA TRI SAKTI
NO URAIAN PEKERJAAN SAT. VOLUME HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)

A.4 PEKERJAAN STRUKTUR BAJA

1 Pasang Baja kg 82,036.35 24,112.50 1,978,101,489.38
2 Baut dia. 16 Bj 1,004.00 4,500.00 4,518,000.00
3 Baut dia. 13 (gording) Bj 1,008.00 3,500.00 3,528,000.00
4 Angkur baut 16 ~ 50 cm Bj 336.00 35,000.00 11,760,000.00
5 Trimdek Warna Hijau 0,3 mm m2 1,425.90 #VALUE! #VALUE!
6 Bubungan Warna Hijau m' 72.00 #VALUE! #VALUE!
7 Baut Trimdek Bj 10,560.00 1,250.00 13,200,000.00
8 Cat Dasar Baja dan Pipa Galvanis dengan Zinc Chromate m2 924.92 #VALUE! #VALUE!

Sub. Total A.4 Rp. #VALUE!

Sub. Total A. Rp. #VALUE!

B. PEKERJAAN ARSITEKTUR

B.1 PEKERJAAN PASANGAN

1 Pasangan Batako 1:2 m2 786.24 #VALUE! #VALUE!
2 Pasangan Batako 1:5 m2 150.28 #VALUE! #VALUE!

Sub. Total B.1 Rp. #VALUE!

B.2 FINISHING DINDING

1 Plesteran 1:2 m2 1,295.25 #VALUE! #VALUE!
2 Plesteran 1:5 m2 419.54 46,283.85 19,417,926.43
3 Acian m2 1,813.99 #VALUE! #VALUE!
4 Pasang Dinding Keramik WC 20 cm x 25 cm, t=150 cm m2 66.00 #VALUE! #VALUE!
5 Dinding dan Railing Kawat Harmonika PVC dgn Frame Galvanis 2" m2 762.65 #VALUE! #VALUE!
6 Glass Block m2 18.60 #VALUE! #VALUE!
7 Tangga Darurat m1 6.40 250,000.00 1,600,000.00
8 Pasang Bracket Stainless Steel Green Wall bh 246.00 100,000.00 24,600,000.00
9 Pasang Kantong Vertikal Garden HDPE Woven dengan UV m2 240.68 #VALUE! #VALUE!

Sub. Total B.2 Rp. #VALUE!

B.3 FINISHING LANTAI

1 Pekerjaan Floor Hardener Lantai Ground dan Lantai 3 m2 1,956.83 #VALUE! #VALUE!
2 Pekerjaan Acian Lantai m2 943.81 #VALUE! #VALUE!
3 Pasang Lantai Keramik Toilet 20 cm x 20 cm m2 36.50 #VALUE! #VALUE!

Sub. Total B.3 Rp. #VALUE!

B.4 PEKERJAAN KUSEN, PINTU, JENDELA, DAN PLAFON

1 Pekerjaan Kusen Pintu Kayu Keruing 6/15 cm m1 65.00 #VALUE! #VALUE!
2 Pekerjaan Daun Pintu Double Teakwood m2 109.20 #VALUE! #VALUE!
3 Pekerjaan Daun Pintu Teakwood + Aluminium m2 5.35 #VALUE! #VALUE!
4 Pekerjaan Kusen Jendela Kayu Keruing 6/15 cm m1 70.32 #VALUE! #VALUE!
5 Pekerjaan Daun Jendela Kaca m2 21.84 #VALUE! #VALUE!
6 Pekerjaan Kusen Pintu Galvanis 2" m1 71.20 69,000.00 4,912,800.00
7 Pekerjaan Pintu Kawat Harmonika PVC dgn frame Galvanis 2" m2 38.40 #VALUE! #VALUE!
8 Plafon Lampit Rotan Lobby m2 66.00 #VALUE! #VALUE!
9 Kisi-Kisi Kayu Usuk Bangkirai 4/6 m2 184.66 #VALUE! #VALUE!
10 Polituran Kayu Kusen, Pintu, Jendela, Plafon, dan Kisi-Kisi m2 363.44 #VALUE! #VALUE!

Sub. Total B.4 Rp. #VALUE!

konsultan perencana pengawas

Rencana Anggaran Biaya; Halaman 4 dari 30
PT. MITRA TRI SAKTI
NO URAIAN PEKERJAAN SAT. VOLUME HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)

B.5 HARDWARE PINTU DAN JENDELA

1 Engsel Pintu 4" bh 120.00 31,800.00 3,816,000.00
2 Engsel Jendela 3" (Jendela) bh 112.00 22,500.00 2,520,000.00
3 Kait Angin (Jendela) bh 56.00 27,500.00 1,540,000.00
4 Kunci Pintu bh 23.00 85,000.00 1,955,000.00
5 Angker Kusen bh 232.00 15,000.00 3,480,000.00
6 Gerendel (Jendela) bh 14.00 14,960.00 209,440.00

Sub. Total B.5 Rp. 13,520,440.00

Sub. Total B. Rp. #VALUE!

C. PEKERJAAN M, E & P

C.1 PEKERJAAN SANITASI DAN INSTALASI AIR

1 Pasang Pipa Air Bersih PVC AW Ø3/4" m1 399.00 #VALUE! #VALUE!
2 Pasang Pipa Air Bekas PVC AW Ø3" m1 260.50 #VALUE! #VALUE!
3 Bak Kontrol + Floor Drain Dalam Bangunan titik 20.00 350,000.00 7,000,000.00
4 Pasang Pipa Air Kotor PVC AW Ø6" m1 45.00 #VALUE! #VALUE!
5 Pasang Pipa Air Lindi Perforasi PVC AW Ø3" m1 570.00 #VALUE! #VALUE!
6 Pasang Pipa 1/2 Air Lindi Perforasi PVC AW Ø6" m1 350.00 #VALUE! #VALUE!
7 Kloset Duduk bh 7.00 #VALUE! #VALUE!
8 Urinoir bh 3.00 #VALUE! #VALUE!
9 Washtafel bh 7.00 #VALUE! #VALUE!
10 Shower + Aksesoris bh 10.00 750,000.00 7,500,000.00
11 Floor drain KM/WC bh 9.00 250,000.00 2,250,000.00
12 Stop Keran Stainless Steel Air Bersih dan Air Lindi Ø3/4" bh 40.00 #VALUE! #VALUE!
13 Bak Biofilter ls 30.00 500,000.00 15,000,000.00
14 Serat Kayu (Gaharu, Cidar, Cendana, Arang, dll) Isian Biofilter ls 30.00 300,000.00 9,000,000.00
15 Rangka dan Atap Biofilter ls 30.00 350,000.00 10,500,000.00
16 Ijuk Pengisi Pipa Air Lindi Perforasi PVC AW 1/2 Ø6" ls 1.00 1,000,000.00 1,000,000.00
17 Pompa Penghisap Air Bersih bh 1.00 5,000,000.00 5,000,000.00
18 Pompa Pendorong Air Bersih 7 Liter/Menit bh 3.00 800,000.00 2,400,000.00
19 Pompa Stainless Steel Resirkulasi Lindi bh 1.00 30,000,000.00 30,000,000.00
20 Toren Air Kapasitas 1000 L + Aksesoris bh 2.00 1,750,000.00 3,500,000.00
21 Selang Plastik Benang Serat Tebal 3/4" Warna Merah m1 270.00 15,000.00 4,050,000.00
22 Sprayer Air Lindi bh 15.00 100,000.00 1,500,000.00
23 Pasang Pipa Air Bersih PVC AW Ø1/2" Green Wall m1 246.00 #VALUE! #VALUE!

Sub. Total C.1 Rp. #VALUE!

C.2 PEKERJAAN INSTALASI LISTRIK

1 Instalasi Box Panel set 4.00 750,000.00 3,000,000.00
2 Instalasi Stop Kontak, Saklar, Titik Lampu, Exhaust Fan, Mesin Pengolah Sampah bh 284.00 224,000.00 63,616,000.00
3 Pemasangan Lampu LED 15 Watt + Pendant bh 132.00 75,000.00 9,900,000.00
4 Pemasangan Lampu LED 5 Watt dan Spotlight 5 Watt bh 15.00 50,000.00 750,000.00
5 Genset 5000 Watt + Perlengkapan bh 1.00 50,000,000.00 50,000,000.00
6 Pemasangan Inhaust/Exhaust Fan 12" ls 50.00 750,000.00 37,500,000.00
7 Cerobong Stainless Steel Exhaust Fan Biofilter ls 25.00 750,000.00 18,750,000.00
8 Pondasi Cerobong Exhaust Fan dan Bak Biofilter ls 25.00 500,000.00 12,500,000.00
9 Rangka Galvalum dan Atap Trimdek Bak Biofilter ls 25.00 500,000.00 12,500,000.00
10 Pemasangan Penangkal Petir ls 2.00 5,000,000.00 10,000,000.00

Sub. Total C.2 Rp. 218,516,000.00

konsultan perencana pengawas

Rencana Anggaran Biaya; Halaman 5 dari 30
PT. MITRA TRI SAKTI
NO URAIAN PEKERJAAN SAT. VOLUME HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)

C.3 PEKERJAAN SEPTIC TANK DAN DRAINASE

1 Pekerjaan Septictank Lindi dan KM/WC ls 2.00 #VALUE! #VALUE!
2 Pekerjaan Peresapan KM/WC ls 1.00 #VALUE! #VALUE!
3 Pekerjaan Saluran Drainase Keliling Bangunan Menuju Sungai m1 81.50 65,000.00 5,297,500.00
4 Pekerjaan Gutter Area Pemilahan dan Pemaparan Sampah m1 64.00 75,000.00 4,800,000.00
5 Pekerjaan Pembersihan Akhir Areal Bangunan ls 1.00 3,000,000.00 3,000,000.00

Sub. Total C.3 Rp. #VALUE!

Sub. Total C. Rp. #VALUE!

TOTAL BANGUNAN TPST Rp #VALUE!

III. PENATAAN LANSEKAP

1 Timbunan Pasir Dibawah Grass Block t=5 cm m3 5.66 #VALUE! #VALUE!

2 Timbunan Tanah Subur Pengisi Grass Block (Diatas Pasir) m3 2.26 #VALUE! #VALUE!
3 Timbunan Tanah Subur Pengisi Planter Box Terasering m3 12.54 #VALUE! #VALUE!
3 Pemasangan Grass Block dan Beton Pengunci m2 113.19 #VALUE! #VALUE!
4 Pemasangan Wooden Floor Deck Plaza m2 108.00 #VALUE! #VALUE!
5 Penanaman Pohon Ketapang Kencana dengan Tanah Subur titik 8.00 1,500,000.00 12,000,000.00
6 Penanaman Pohon Bambu Jepang dengan Tanah Subur rumpun 100.00 50,000.00 5,000,000.00
7 Penanaman Pohon Heliconia dengan Tanah Subur titik 100.00 30,000.00 3,000,000.00
8 Penanaman Pohon Alang-Alang Ekor Kuda dengan Tanah Subur titik 500.00 20,000.00 10,000,000.00
9 Penanaman Pohon Bunga Lantana dengan Tanah Subur titik 100.00 25,000.00 2,500,000.00
10 Penanaman Green Wall Sirih Merah dengan Tanah Subur titik 50.00 22,000.00 1,100,000.00
11 Penanaman Green Wall Lili Paris dengan Tanah Subur titik 50.00 20,000.00 1,000,000.00
12 Penanaman Green Wall Pakis Boston dengan Tanah Subur titik 50.00 20,000.00 1,000,000.00
13 Penanaman Green Wall Sirih dengan Tanah Subur titik 50.00 15,000.00 750,000.00
14 Penanaman Green Wall Bromelia dengan Tanah Subur titik 50.00 28,000.00 1,400,000.00
15 Penanaman Green Wall Cryptanthus dengan Tanah Subur titik 50.00 30,000.00 1,500,000.00
16 Penanaman Green Wall Tanduk Rusa dengan Tanah Subur titik 50.00 30,000.00 1,500,000.00
17 Penanaman Green Wall Glacier Ivy dengan Tanah Subur titik 50.00 24,000.00 1,200,000.00
18 Penanaman Green Wall Sirih Gading dengan Tanah Subur titik 50.00 20,000.00 1,000,000.00
19 Penanaman Rumput Gajah Mini dengan Tanah Subur didlm Grass Block m2 150.00 20,000.00 3,000,000.00
20 Planter Box Atap Terasering Batako Lapis Geomembran+Aksesoris Pipa m2 104.00 100,000.00 10,400,000.00
21 Rangka Hollow untuk Green Wall m2 405.30 20,000.00 8,106,000.00
22 Wall Planter Fiber Polypropylene (ukuran 66x120 cm) m2 405.30 85,000.00 34,450,500.00
23 Sistem Pipa PVC AW Penyiram Green Wall Ø 3/4" m1 180.00 #VALUE! #VALUE!

TOTAL PENATAAN LANSEKAP Rp #VALUE!

IV. PENGADAAN PERALATAN PENGANGKUTAN DAN PENGOLAHAN SAMPAH

1 Forklift Manual (Hand Stacker) Max Load 2 Ton unit 2.00 17,100,000.00 34,200,000.00
2 Wadah Sampah/Bin (4 Roda+Tutup) HDPE Kapasitas 660 Liter unit 4.00 5,300,000.00 21,200,000.00
3 Wadah Sampah/Bin (2 Roda+Tutup) HDPE Kapasitas 240 Liter unit 8.00 1,200,000.00 9,600,000.00
4 Bioaktivator Padat kg 100.00 35,000.00 3,500,000.00
5 Bioaktivator Cair kg 100.00 35,000.00 3,500,000.00
6 Segitiga Kompos dari Bambu Laminasi (Ukuran 40x40x250 cm) unit 116.00 350,000.00 40,600,000.00
7 Conveyor Belt 5 m Elektrik Lapis Anti Karat Kapasitas 7-10 m3/jam. unit 2.00 46,500,000.00 93,000,000.00
8 Mesin Pencacah Sampah Elektrik Lapis Anti Karat Kapasitas 1.000 kg/jam unit 4.00 37,600,000.00 150,400,000.00
9 Pengayak Elektrik Lapis Anti Karat Kapasitas 5-10 m3/jam unit 2.00 21,200,000.00 42,400,000.00
10 Baler Kompaktor Press Hidrolik Anti Karat Kapasitas 12 ball/jam unit 1.00 34,000,000.00 34,000,000.00
11 Fire Extinguisher 3 Kg unit 10.00 270,000.00 2,700,000.00

TOTAL PENGADAAN PERALATAN PENGANGKUTAN DAN PENGOLAHAN SAMPAH Rp 435,100,000.00

konsultan perencana pengawas

Rencana Anggaran Biaya; Halaman 6 dari 30
PT. MITRA TRI SAKTI
NO URAIAN PEKERJAAN SAT. VOLUME HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)

V. PEKERJAAN LAIN-LAIN

1 Neon Box Letter "TPST Ubud" ls 1.00 20,000,000.00 20,000,000.00

2 Bale Bengong Tradisional Bali pada Gardu Pandang ls 1.00 75,000,000.00 75,000,000.00
3 Biaya Pengurusan IMB ls 1.00 20,000,000.00 20,000,000.00
4 Batu Prasasti Granit ls 1.00 5,000,000.00 5,000,000.00
5 Dudukan Prasasti ls 1.00 10,000,000.00 10,000,000.00

TOTAL PEKERJAAN LAIN-LAIN Rp 130,000,000.00

konsultan perencana pengawas

Rencana Anggaran Biaya; Halaman 7 dari 30
PT. MITRA TRI SAKTI
 DAFTAR ANALISA

Satuan Kerja
Pekerjaan
Lokasi
Th. Anggaran : 2018

URAIAN HARGA UPAH BAHAN JUMLAH

(Rp) (Rp) (Rp) (Rp)

1 m3 Galian Tanah Biasa

0.7500 Pekerja 80,000.00 60,000.00 #VALUE!
0.0250 Mandor 125,000.00 3,125.00 #VALUE!
63,125.00 - #VALUE!

1 m3 Timbunan Tanah Dipadatkan

1.2000 m3 Tanah Urug 114,200.00 137,040.00 #VALUE!
0.5000 Pekerja 80,000.00 40,000.00 #VALUE!
0.0500 Mandor 125,000.00 6,250.00 #VALUE!
46,250.00 137,040.00 #VALUE!

1 m3 Timbunan Pasir
1.2000 m3 Pasir Urug 105,000.00 126,000.00 #VALUE!
0.3000 Pekerja #NAME? #NAME? #NAME?
0.0100 Mandor #NAME? #NAME? #NAME?
#NAME? 126,000.00 #VALUE!

1 m3 Pasangan Batu Kosong

1.0500 m3 Batu Kali 254,400.00 267,120.00 #VALUE!
0.2000 m3 Pasir Pasang 222,700.00 44,540.00 #VALUE!
0.4500 Tukang Batu 90,000.00 40,500.00 #VALUE!
0.0450 Kep. Tukang Batu 100,000.00 4,500.00 #VALUE!
1.3500 Pekerja 80,000.00 108,000.00 #VALUE!
0.0068 Mandor 125,000.00 843.75 #VALUE!
153,843.75 311,660.00 #VALUE!

1 m3 Pas. Batu Kali Camp. 1:5

1.0500 m3 Batu kali 254,400.00 267,120.00 #VALUE!
136.0000 Kg Semen 890.00 121,040.00 #VALUE!
0.5400 m3 Pasir Pasang 222,700.00 120,258.00 #VALUE!
0.4500 Tukang Batu 90,000.00 40,500.00 #VALUE!
0.0450 Kep. Tukang Batu 100,000.00 4,500.00 #VALUE!
1.5000 Pekerja 80,000.00 120,000.00 #VALUE!
0.0750 Mandor 125,000.00 9,375.00 #VALUE!
174,375.00 508,418.00 #VALUE!

1 m3 Beton Cor Mutu K400

413.0000 Kg. Semen 1,250.00 516,250.00 #VALUE!
0.4864 m3 Pasir 205,800.00 100,101.12 #VALUE!
0.7563 m3 Koral 278,800.00 210,856.44 #VALUE!
215.0000 lt Air 30.00 6,450.00 #VALUE!
0.2750 Tukang Batu 90,000.00 24,750.00 24,750.00
0.0280 Kep. Tukang Batu 100,000.00 2,800.00 2,800.00
1.6500 Pekerja 80,000.00 132,000.00 132,000.00
0.0830 Mandor 125,000.00 10,375.00 10,375.00
169,925.00 833,657.56 1,003,582.56

1 m3 Beton Cor Mutu K250

384.0000 Kg. Semen 1,250.00 480,000.00 #VALUE!
0.4943 m3 Pasir 205,800.00 101,726.94 #VALUE!
0.7696 m3 Koral 278,800.00 214,564.48 #VALUE!
215.0000 lt Air 30.00 6,450.00 #VALUE!
0.2750 Tukang Batu 90,000.00 24,750.00 24,750.00
0.0280 Kep. Tukang Batu 100,000.00 2,800.00 2,800.00
1.6500 Pekerja 80,000.00 132,000.00 132,000.00
0.0830 Mandor 125,000.00 10,375.00 10,375.00
169,925.00 802,741.42 972,666.42

PT. MITRA TRI SAKTI Daftar Analisa; Halaman 8 dari 30

 HARGA UPAH BAHAN JUMLAH
URAIAN
(Rp) (Rp) (Rp) (Rp)

1 m3 Beton Cor Mutu K150

299.0000 Kg. Semen 1,250.00 373,750.00 #VALUE!
0.5707 m3 Pasir 205,800.00 117,450.06 #VALUE!
0.7533 m3 Koral 278,800.00 210,020.04 #VALUE!
215.0000 lt Air 30.00 6,450.00 #VALUE!
0.2750 Tukang Batu 90,000.00 24,750.00 24,750.00
0.0280 Kep. Tukang Batu 100,000.00 2,800.00 2,800.00
1.6500 Pekerja 80,000.00 132,000.00 132,000.00
0.0830 Mandor 125,000.00 10,375.00 10,375.00
169,925.00 707,670.10 877,595.10

1 m3 Beton Rabat
230.0000 Kg Semen 1,250.00 287,500.00 #VALUE!
0.5400 m3 Pasir 205,800.00 111,132.00 #VALUE!
0.9100 m3 Koral 278,800.00 253,708.00 #VALUE!
0.5000 Tukang batu 90,000.00 45,000.00 #VALUE!
0.0500 Kep. Tukang Batu 100,000.00 5,000.00 #VALUE!
6.0000 Pekerja 80,000.00 480,000.00 #VALUE!
0.3000 Mandor 125,000.00 37,500.00 #VALUE!
567,500.00 652,340.00 #VALUE!

100 kg Pekerjaan Besi Beton Bertulang

105.0000 kg Besi Beton 8,900.00 934,500.00 #VALUE!
1.5000 kg Kawat Beton 22,500.00 33,750.00 #VALUE!
0.7000 Tukang Besi 90,000.00 63,000.00 #VALUE!
0.0700 Kep. Tukang Besi 100,000.00 7,000.00 #VALUE!
0.7000 Pekerja 80,000.00 56,000.00 #VALUE!
0.0400 Mandor 50,000.00 2,000.00 #VALUE!
126,000.00 968,250.00 #VALUE!
Pekerjaan Besi Beton Bertulang per-kg 1,260.00 9,682.50 10,942.50

1 m2 Pembesian dengan Wire Mesh M6 (1 Lapis)

0.1000 lbr Besi Wire Mesh M6 225,000.00 22,500.00 #VALUE!
0.1500 kg Kawat Beton 22,500.00 3,375.00 #VALUE!
0.0700 Tukang Besi 90,000.00 6,300.00 #VALUE!
0.0070 Kep. Tukang Besi 100,000.00 700.00 #VALUE!
0.0700 Pekerja 80,000.00 5,600.00 #VALUE!
0.0040 Mandor 125,000.00 500.00 #VALUE!
12,600.00 25,875.00 #VALUE!

1 m1 Pengeboran O 13 Pondasi Bored Pile Diameter 30 Cm

0.1550 Jam Mesin Bor 50,000.00 7,750.00 #VALUE!
1.0000 Ls Oli+Solar 36,000.00 36,000.00 #VALUE!
0.2200 Alat Bantu 20,000.00 4,400.00 #VALUE!
0.1800 Tukang Gali 90,000.00 16,200.00 #VALUE!
0.0090 Mandor 125,000.00 1,125.00 #VALUE!
21,725.00 43,750.00 #VALUE!

1 m3 Beton K-400 Pondasi Bored Pile

0.0707 m3 Beton K-400 1,003,582.56 70,953.29 #VALUE!
1.0000 Ls Pipa Tremi dan Casing Pelindung 121,000.00 121,000.00 #VALUE!
0.4250 Tukang Batu 90,000.00 38,250.00 #VALUE!
0.0210 Mandor 125,000.00 2,625.00 #VALUE!
161,875.00 70,953.29 #VALUE!

1 kg Pembesian 6 O 13 Begel O 8 Spiral

7.2936 Kg Besi Ulir U23 9,375.00 68,377.50 #VALUE!
1.5600 Kg Begel Besi O 8 12,100.00 18,876.00 #VALUE!
18,876.00 68,377.50 #VALUE!

1 m1 Pondasi Bored Pile Diameter 30 cm #VALUE!

1 m2 Pembesian dengan Wire Mesh M6 (2 Lapis)

0.2000 lbr Besi Wire Mesh M6 225,000.00 45,000.00 #VALUE!
0.1500 kg Kawat Beton 22,500.00 3,375.00 #VALUE!
0.0700 Tukang Besi 90,000.00 6,300.00 #VALUE!
0.0070 Kep. Tukang Besi 100,000.00 700.00 #VALUE!

PT. MITRA TRI SAKTI Daftar Analisa; Halaman 9 dari 30

 HARGA UPAH BAHAN JUMLAH
URAIAN
(Rp) (Rp) (Rp) (Rp)
0.0700 Pekerja 80,000.00 5,600.00 #VALUE!
0.0040 Mandor 125,000.00 500.00 #VALUE!
12,600.00 48,375.00 #VALUE!

PT. MITRA TRI SAKTI Daftar Analisa; Halaman 10 dari 30

 HARGA UPAH BAHAN JUMLAH
URAIAN
(Rp) (Rp) (Rp) (Rp)

1 m2 Pembesian dengan Wire Mesh M8 (1 Lapis)

0.1000 lbr Besi Wire Mesh M8 424,600.00 42,460.00 #VALUE!
0.1500 kg Kawat Beton 22,500.00 3,375.00 #VALUE!
0.0700 Tukang Besi 90,000.00 6,300.00 #VALUE!
0.0070 Kep. Tukang Besi 100,000.00 700.00 #VALUE!
0.0700 Pekerja 80,000.00 5,600.00 #VALUE!
0.0040 Mandor 125,000.00 500.00 #VALUE!
12,600.00 45,835.00 #VALUE!

1 m2 Pembesian dengan Wire Mesh M8 (2 Lapis)

0.2000 lbr Besi Wire Mesh M8 424,600.00 84,920.00 #VALUE!
0.1500 kg Kawat Beton 22,500.00 3,375.00 #VALUE!
0.0700 Tukang Besi 90,000.00 6,300.00 #VALUE!
0.0070 Kep. Tukang Besi 100,000.00 700.00 #VALUE!
0.0700 Pekerja 80,000.00 5,600.00 #VALUE!
0.0040 Mandor 125,000.00 500.00 #VALUE!
12,600.00 88,295.00 #VALUE!

1 m2 Pemasangan Metal Deck

1.0300 m2 Metal Deck 120,000.00 123,600.00 #VALUE!
0.0076 m3 Balok Kayu Kelas III 4,500,000.00 34,200.00 #VALUE!
0.4000 kg Paku 17,300.00 6,920.00 #VALUE!
4.0000 btg Dolken Kayu 8"-10"/Bambu Besar @4m 10,500.00 42,000.00 #VALUE!
0.0800 Tukang Kayu 90,000.00 7,200.00 #VALUE!
0.0100 Kep. Tukang Kayu 100,000.00 1,000.00 #VALUE!
0.1700 Pekerja 80,000.00 13,600.00 #VALUE!
0.0100 Mandor 125,000.00 1,250.00 #VALUE!
23,050.00 206,720.00 #VALUE!

1 m2 Waterproofing
0.4500 kg Waterproofing Damplix 3 45,000.00 20,250.00 #VALUE!
0.1600 Tukang Cat 90,000.00 14,400.00 #VALUE!
0.0140 Kep. Tukang Cat 100,000.00 1,400.00 #VALUE!
0.0150 Pekerja 80,000.00 1,200.00 #VALUE!
0.0050 Mandor 125,000.00 625.00 #VALUE!
17,000.00 20,250.00 #VALUE!

100 kg Pekerjaan Baja Profil

115.0000 kg Baja Profil 15,300.00 1,759,500.00 #VALUE!
0.0300 Mandor 125,000.00 3,750.00 #VALUE!
6.0000 Tukang Besi 90,000.00 540,000.00 #VALUE!
0.6000 Kep. Tukang Besi 100,000.00 60,000.00 #VALUE!
0.6000 Pekerja 80,000.00 48,000.00 #VALUE!
648,000.00 1,763,250.00 #VALUE!
Pekerjaan Besi Baja Profil per-kg 6,480.00 17,632.50 24,112.50

1 m2 Pengecatan Zinc Chromate pada Baja (2x lapis)

0.4000 kg Zinc Chromate 55,000.00 22,000.00 #VALUE!
0.1600 Tukang Cat 90,000.00 14,400.00 #VALUE!
0.0140 Kep. Tukang Cat 100,000.00 1,400.00 #VALUE!
0.0150 Pekerja 80,000.00 1,200.00 #VALUE!
0.0050 Mandor 125,000.00 625.00 #VALUE!
17,625.00 22,000.00 #VALUE!
Bekisting Per-m2 untuk Pondasi
0.0200 m3 Kayu Kelas III 2,985,675.00 59,713.50 #VALUE!
0.3000 kg Paku 17,300.00 5,190.00 #VALUE!
0.1000 ltr Minyak Bekisting 38,325.00 3,832.50 #VALUE!
0.2600 Tukang Kayu 90,000.00 23,400.00 #VALUE!
0.0260 Kep. Tukang Kayu 100,000.00 2,600.00 #VALUE!
0.5200 Pekerja 80,000.00 41,600.00 #VALUE!
0.2500 Tukang Bongkar Bekisting 50,000.00 12,500.00 #VALUE!
0.0260 Mandor 125,000.00 3,250.00 #VALUE!
83,350.00 68,736.00 #VALUE!

PT. MITRA TRI SAKTI Daftar Analisa; Halaman 11 dari 30

 HARGA UPAH BAHAN JUMLAH
URAIAN
(Rp) (Rp) (Rp) (Rp)

Bekisting Per-m2 untuk Sloof

0.0225 m3 Kayu Kelas III 2,985,675.00 67,177.69 #VALUE!
0.3000 kg Paku 17,300.00 5,190.00 #VALUE!
0.1000 ltr Minyak Bekisting 38,325.00 3,832.50 #VALUE!
0.0075 m3 Kayu Meranti Usuk 4/6 4,500,000.00 33,750.00 #VALUE!
0.1750 lbr Plywood 9 mm 148,500.00 25,987.50 #VALUE!
0.2600 Tukang Kayu 90,000.00 23,400.00 #VALUE!
0.0260 Kep. Tukang Kayu 100,000.00 2,600.00 #VALUE!
0.5200 Pekerja 80,000.00 41,600.00 #VALUE!
0.2500 Tukang Bongkar Bekisting 50,000.00 12,500.00 #VALUE!
0.0260 Mandor 125,000.00 3,250.00 #VALUE!
83,350.00 135,937.69 #VALUE!

Bekisting Per-m2 untuk Kolom

0.0200 m3 Kayu Kelas III 2,985,675.00 59,713.50 #VALUE!
0.4000 kg Paku 17,300.00 6,920.00 #VALUE!
0.2000 ltr Minyak Bekisting 38,325.00 7,665.00 #VALUE!
0.0075 m3 Kayu Meranti Usuk 4/6 4,500,000.00 33,750.00 #VALUE!
0.1750 lbr Plywood 9 mm 148,500.00 25,987.50 #VALUE!
1.0000 btg Dolken Kayu 8"-10"/Bambu Besar @4m 10,500.00 10,500.00 #VALUE!
0.3300 Tukang Kayu 90,000.00 29,700.00 #VALUE!
0.0330 Kep. Tukang Kayu 100,000.00 3,300.00 #VALUE!
0.6600 Pekerja 80,000.00 52,800.00 #VALUE!
0.2500 Tukang Bongkar Bekisting 50,000.00 12,500.00 #VALUE!
0.0330 Mandor 125,000.00 4,125.00 #VALUE!
102,425.00 144,536.00 #VALUE!

Bekisting Per-m2 untuk Balok

0.0200 m3 Kayu Kelas III 2,985,675.00 59,713.50 #VALUE!
0.4000 kg Paku 17,300.00 6,920.00 #VALUE!
0.2000 ltr Minyak Bekisting 38,325.00 7,665.00 #VALUE!
0.0090 m3 Kayu Meranti Usuk 4/6 4,500,000.00 40,500.00 #VALUE!
0.1750 lbr Plywood 9 mm 148,500.00 25,987.50 #VALUE!
1.0000 btg Dolken Kayu 8"-10"/Bambu Besar @4m 10,500.00 10,500.00 #VALUE!
0.3300 Tukang Kayu 90,000.00 29,700.00 #VALUE!
0.0330 Kep. Tukang Kayu 100,000.00 3,300.00 #VALUE!
0.6600 Pekerja 80,000.00 52,800.00 #VALUE!
0.2500 Tukang Bongkar Bekisting 50,000.00 12,500.00 #VALUE!
0.0330 Mandor 125,000.00 4,125.00 #VALUE!
102,425.00 151,286.00 #VALUE!

Bekisting Per-m2 untuk Plat Lantai

0.0200 m3 Kayu Kelas III 2,985,675.00 59,713.50 #VALUE!
0.4000 kg Paku 17,300.00 6,920.00 #VALUE!
0.2000 ltr Minyak Bekisting 38,325.00 7,665.00 #VALUE!
0.0075 m3 Kayu Meranti Usuk 4/6 4,500,000.00 33,750.00 #VALUE!
0.1750 lbr Plywood 9 mm 148,500.00 25,987.50 #VALUE!
3.0000 btg Dolken Kayu 8"-10"/Bambu Besar @4m 10,500.00 31,500.00 #VALUE!
0.3300 Tukang Kayu 90,000.00 29,700.00 #VALUE!
0.0330 Kep. Tukang Kayu 100,000.00 3,300.00 #VALUE!
0.6600 Pekerja 80,000.00 52,800.00 #VALUE!
0.2500 Tukang Bongkar Bekisting 50,000.00 12,500.00 #VALUE!
0.0330 Mandor 125,000.00 4,125.00 #VALUE!
102,425.00 165,536.00 #VALUE!

Bekisting Per-m2 untuk Dinding

0.0100 m3 Kayu Kelas III 2,985,675.00 29,856.75 #VALUE!
0.4000 kg Paku 17,300.00 6,920.00 #VALUE!
0.2000 ltr Minyak Bekisting 38,325.00 7,665.00 #VALUE!
0.0050 m3 Kayu Meranti Usuk 4/6 4,500,000.00 22,500.00 #VALUE!
0.1750 lbr Plywood 9 mm 148,500.00 25,987.50 #VALUE!
1.5000 btg Dolken Kayu 8"-10"/Bambu Besar @4m 10,500.00 15,750.00 #VALUE!
4.0000 bh Formite (penjaga jarak bekisting/spacer) 2,000.00 8,000.00 #VALUE!
0.3300 Tukang Kayu 90,000.00 29,700.00 #VALUE!
0.0330 Kep. Tukang Kayu 100,000.00 3,300.00 #VALUE!
0.6600 Pekerja 80,000.00 52,800.00 #VALUE!
0.2500 Tukang Bongkar Bekisting 50,000.00 12,500.00 #VALUE!

PT. MITRA TRI SAKTI Daftar Analisa; Halaman 12 dari 30

 HARGA UPAH BAHAN JUMLAH
URAIAN
(Rp) (Rp) (Rp) (Rp)
0.0330 Mandor 125,000.00 4,125.00 #VALUE!
102,425.00 116,679.25 #VALUE!

PT. MITRA TRI SAKTI Daftar Analisa; Halaman 13 dari 30

 HARGA UPAH BAHAN JUMLAH
URAIAN
(Rp) (Rp) (Rp) (Rp)

Bekisting Per-m2 untuk Tangga

0.0150 m3 Kayu Kelas III 2,985,675.00 44,785.13 #VALUE!
0.4000 kg Paku 17,300.00 6,920.00 #VALUE!
0.1500 ltr Minyak Bekisting 38,325.00 5,748.75 #VALUE!
0.0075 m3 Kayu Meranti Usuk 4/6 4,500,000.00 33,750.00 #VALUE!
0.1750 lbr Plywood 9 mm 148,500.00 25,987.50 #VALUE!
1.0000 btg Dolken Kayu 8"-10"/Bambu Besar @4m 10,500.00 10,500.00 #VALUE!
0.3300 Tukang Kayu 90,000.00 29,700.00 #VALUE!
0.0330 Kep. Tukang Kayu 100,000.00 3,300.00 #VALUE!
0.6600 Pekerja 80,000.00 52,800.00 #VALUE!
0.2500 Tukang Bongkar Bekisting 50,000.00 12,500.00 #VALUE!
0.0330 Mandor 125,000.00 4,125.00 #VALUE!
102,425.00 127,691.38 #VALUE!

1 m2 Pas. Batako Camp. 1:5

12.5000 Bh. Batako 2,900.00 36,250.00 #VALUE!
7.5000 Kg Semen 1,250.00 9,375.00 #VALUE!
0.0270 m3 Pasir 222,700.00 6,012.90 #VALUE!
0.1000 Tukang Batu 90,000.00 9,000.00 #VALUE!
0.0100 Kep. Tukang Batu 100,000.00 1,000.00 #VALUE!
0.3200 Pekerja 80,000.00 25,600.00 #VALUE!
0.0150 Mandor 125,000.00 1,875.00 #VALUE!
37,475.00 51,637.90 #VALUE!

1 m2 Pas. Batako Camp. 1:2

12.5000 Bh. Batako 2,900.00 36,250.00 #VALUE!
9.5000 Kg Semen 1,250.00 11,875.00 #VALUE!
0.0270 m3 Pasir Pasang 222,700.00 6,012.90 #VALUE!
0.1000 Tukang Batu 90,000.00 9,000.00 #VALUE!
0.0100 Kep. Tukang Batu 100,000.00 1,000.00 #VALUE!
0.3200 Pekerja 80,000.00 25,600.00 #VALUE!
0.0150 Mandor 125,000.00 1,875.00 #VALUE!
37,475.00 54,137.90 #VALUE!

1 m3 Pas. Batako Camp. 1:5

135.0000 Bh. Batako 2,900.00 391,500.00 #VALUE!
1.1360 Sak Semen 62,500.00 71,000.00 #VALUE!
0.2030 m3 Pasir Pasang 222,700.00 45,208.10 #VALUE!
1.2000 Tukang Batu 90,000.00 108,000.00 #VALUE!
0.1500 Kep. Tukang Batu 100,000.00 15,000.00 #VALUE!
3.6000 Pekerja 80,000.00 288,000.00 #VALUE!
0.1800 Mandor 125,000.00 22,500.00 #VALUE!
433,500.00 507,708.10 #VALUE!

1 m2 Plesteran Tebal 1,5 cm (Camp. 1:2)

9.520 Kg Semen 1,250.00 11,900.00 #VALUE!
0.0170 m3 Pasir Super 232,700.00 3,955.90 #VALUE!
0.150 Tukang Batu 90,000.00 13,500.00 #VALUE!
0.015 Kep. Tukang Batu 100,000.00 1,500.00 #VALUE!
0.200 Pekerja 80,000.00 16,000.00 #VALUE!
0.010 Mandor 125,000.00 1,250.00 #VALUE!
32,250.00 15,855.90 #VALUE!

1 m2 Plesteran Tebal 1 cm (Camp. 1:5)

4.320 Kg Semen 1,250.00 5,400.00 #VALUE!
0.017 m3 Pasir super 232,700.00 3,955.90 #VALUE!
0.150 Tukang Batu 90,000.00 13,500.00 #VALUE!
0.015 Kep. Tukang Batu 100,000.00 1,500.00 #VALUE!
0.200 Pekerja 80,000.00 16,000.00 #VALUE!
0.010 Mandor 125,000.00 1,250.00 #VALUE!
32,250.00 9,355.90 #VALUE!
1 m2 Plesteran Tebal 1,5 cm (Camp. 1:5) 32,250.00 14,033.85 46,283.85

PT. MITRA TRI SAKTI Daftar Analisa; Halaman 14 dari 30

 HARGA UPAH BAHAN JUMLAH
URAIAN
(Rp) (Rp) (Rp) (Rp)

1 m2 Siaran PC
4.3200 Kg Semen 1,250.00 5,400.00 #VALUE!
0.0160 m3 Pasir 232,700.00 3,723.20 #VALUE!
0.0700 Tukang Batu 90,000.00 6,300.00 #VALUE!
0.0070 Kep. Tukang Batu 100,000.00 700.00 #VALUE!
0.1500 Pekerja 80,000.00 12,000.00 #VALUE!
0.0080 Mandor 125,000.00 1,000.00 #VALUE!
20,000.00 9,123.20 #VALUE!

1 m2 Acian
4.3200 Kg Semen 1,250.00 5,400.00 #VALUE!
0.0085 m3 Pasir 232,700.00 1,977.95 #VALUE!
0.0700 Tukang Batu 90,000.00 6,300.00 #VALUE!
0.0070 Kep. Tukang Batu 100,000.00 700.00 #VALUE!
0.1500 Pekerja 80,000.00 12,000.00 #VALUE!
0.0080 Mandor 125,000.00 1,000.00 #VALUE!
20,000.00 7,377.95 #VALUE!

1 m2 Floor Hardener (5 kg)

5.0000 Kg Floor Hardener 5,527.20 27,636.00 #VALUE!
1.0000 Ls Alat Bantu 1,500.00 1,500.00 #VALUE!
0.1200 Tukang Batu 90,000.00 10,800.00 #VALUE!
0.0120 Kep. Tukang Batu 100,000.00 1,200.00 #VALUE!
0.1200 Pekerja 80,000.00 9,600.00 #VALUE!
0.0060 Mandor 125,000.00 750.00 #VALUE!
22,350.00 29,136.00 #VALUE!

1 m2 Pas. Glass Block Camp. 1:4

35.0000 Bh. Glass Block 25,000.00 875,000.00 #VALUE!
0.2000 Kg Semen 1,250.00 250.00 #VALUE!
0.0350 m3 Pasir 60,000.00 2,100.00 #VALUE!
0.1000 Tukang Batu 90,000.00 9,000.00 #VALUE!
0.0100 Kep. Tukang Batu 100,000.00 1,000.00 #VALUE!
0.3000 Pekerja 80,000.00 24,000.00 #VALUE!
0.0150 Mandor 125,000.00 1,875.00 #VALUE!
35,875.00 877,350.00 #VALUE!

1 m1 Pekerjaan Benangan
4.3200 Kg Semen 1,250.00 5,400.00 #VALUE!
0.0700 Tukang Batu 90,000.00 6,300.00 #VALUE!
0.0070 Kep. Tukang Batu 100,000.00 700.00 #VALUE!
0.1500 Pekerja 80,000.00 12,000.00 #VALUE!
0.0080 Mandor 125,000.00 1,000.00 #VALUE!
20,000.00 5,400.00 #VALUE!

1 m2 Pas. Keramik 20 x 20
1.000 m2 Keramik 20 x 20 52,500.00 52,500.00 #VALUE!
11.3800 Kg. Semen 1,250.00 14,225.00 #VALUE!
0.0420 m3 Pasir Super 232,700.00 9,773.40 #VALUE!
0.3500 Tukang Batu 100,000.00 35,000.00 #VALUE!
0.0350 Kep. Tukang Batu 100,000.00 3,500.00 #VALUE!
0.6200 Pekerja 80,000.00 49,600.00 #VALUE!
0.0300 Mandor 125,000.00 3,750.00 #VALUE!
91,850.00 76,498.40 #VALUE!

1 m2 Pas. Keramik 20 x 25
1.0000 m2 Keramik 20 x 25 54,200.00 54,200.00 #VALUE!
11.3800 Kg. Semen 1,250.00 14,225.00 #VALUE!
0.0420 m3 Pasir Pasang 222,700.00 9,353.40 #VALUE!
0.3500 Tukang Batu 90,000.00 31,500.00 #VALUE!
0.0350 Kep. Tukang Batu 100,000.00 3,500.00 #VALUE!
0.6200 Pekerja 80,000.00 49,600.00 #VALUE!
0.0300 Mandor 125,000.00 3,750.00 #VALUE!
88,350.00 77,778.40 #VALUE!

1 m3 Kusen Pintu/Jendela Keruing

1.2000 m3 Kayu Keruing 6,750,000.00 8,100,000.00 #VALUE!

PT. MITRA TRI SAKTI Daftar Analisa; Halaman 15 dari 30

 HARGA UPAH BAHAN JUMLAH
URAIAN
(Rp) (Rp) (Rp) (Rp)
18.0000 Tukang Kayu 90,000.00 1,620,000.00 #VALUE!
2.0000 Kep. Tukang Kayu 100,000.00 200,000.00 #VALUE!
6.0000 Pekerja 80,000.00 480,000.00 #VALUE!
0.3000 Mandor 125,000.00 37,500.00 #VALUE!
2,337,500.00 8,100,000.00 #VALUE!
1 m1 Kusen Pintu/Jendela Keruing #VALUE!

PT. MITRA TRI SAKTI Daftar Analisa; Halaman 16 dari 30

 HARGA UPAH BAHAN JUMLAH
URAIAN
(Rp) (Rp) (Rp) (Rp)

1 m2 Pekerjaan Kaca Mati 5 mm

1.2000 m2 Kaca Bening 5 mm 102,600.00 123,120.00 #VALUE!
0.6000 Tukang Kayu 90,000.00 54,000.00 #VALUE!
0.0600 Kep. Tukang Kayu 100,000.00 6,000.00 #VALUE!
0.3000 Pekerja 80,000.00 24,000.00 #VALUE!
0.0200 Mandor 125,000.00 2,500.00 #VALUE!
86,500.00 123,120.00 #VALUE!

1 m2 Pintu Teakwood + Aluminium

0.0196 m3 Papan Kayu Kamper 8,600,000.00 168,560.00 #VALUE!
0.5000 Lbr. Teakwood 95,000.00 47,500.00 #VALUE!
0.5000 Lbr. Aluminium 128,500.00 64,250.00 #VALUE!
0.0300 kg Paku List 19,600.00 588.00 #VALUE!
0.3000 kg Lem Aica Aibon 15,000.00 4,500.00 #VALUE!
2.0000 Tukang Kayu 90,000.00 180,000.00 #VALUE!
0.2000 Kep. Tukang Kayu 100,000.00 20,000.00 #VALUE!
0.6000 Pekerja 80,000.00 48,000.00 #VALUE!
0.0300 Mandor 125,000.00 3,750.00 #VALUE!
251,750.00 285,398.00 #VALUE!

1 m2 Pintu Double Teakwood

0.0196 m3 Papan Kayu Kamper 8,600,000.00 168,560.00 #VALUE!
1.0000 Lbr. Teakwood 95,000.00 95,000.00 #VALUE!
0.0300 kg Paku List 19,600.00 588.00 #VALUE!
0.3000 kg Lem Aica Aibon 15,000.00 4,500.00 #VALUE!
2.0000 Tukang Kayu 90,000.00 180,000.00 #VALUE!
0.2000 Kep. Tukang Kayu 100,000.00 20,000.00 #VALUE!
0.6000 Pekerja 80,000.00 48,000.00 #VALUE!
0.0300 Mandor 125,000.00 3,750.00 #VALUE!
251,750.00 268,648.00 #VALUE!

1 m2 Pekerjaan Jendela Pintu/Jendela Kaca Kamper

0.0259 m3 Papan Kayu Kamper 8,600,000.00 222,525.00 #VALUE!
0.8000 m2 Kaca Bening 6 mm 110,000.00 88,000.00 #VALUE!
0.1000 kg Paku List 19,600.00 1,960.00 #VALUE!
2.0000 Tukang Kayu 90,000.00 180,000.00 #VALUE!
0.2000 Kep. Tukang Kayu 100,000.00 20,000.00 #VALUE!
0.8000 Pekerja 80,000.00 64,000.00 #VALUE!
0.0300 Mandor 125,000.00 3,750.00 #VALUE!
267,750.00 312,485.00 #VALUE!

1 m2 Pekerjaan Rangka Kisi-Kisi Kamper

0.0075 m3 Papan Kayu Kamper 8,600,000.00 64,500.00 #VALUE!
0.1000 kg Paku List 19,600.00 1,960.00 #VALUE!
0.6000 Tukang Kayu 90,000.00 54,000.00 #VALUE!
0.0600 Kep. Tukang Kayu 100,000.00 6,000.00 #VALUE!
1.0000 Pekerja 80,000.00 80,000.00 #VALUE!
0.0060 Mandor 125,000.00 750.00 #VALUE!
140,750.00 66,460.00 #VALUE!

1 m2 Pekerjaan Rangka Kisi-Kisi Bangkirai

0.0075 m3 Kayu Bangkirai 11,300,000.00 84,750.00 #VALUE!
0.1000 kg Paku List 19,600.00 1,960.00 #VALUE!
0.6000 Tukang Kayu 90,000.00 54,000.00 #VALUE!
0.0600 Kep. Tukang Kayu 100,000.00 6,000.00 #VALUE!
1.0000 Pekerja 80,000.00 80,000.00 #VALUE!
0.0060 Mandor 125,000.00 750.00 #VALUE!
140,750.00 86,710.00 #VALUE!

1 m2 Pekerjaan Pemasangan Lantai Kayu Bekas Kapal

0.0150 m3 Papan Kayu Bekas Kapal 7,000,000.00 105,000.00 #VALUE!
0.1000 kg Paku List 19,600.00 1,960.00 #VALUE!
0.6000 Tukang Kayu 90,000.00 54,000.00 #VALUE!
0.0600 Kep. Tukang Kayu 100,000.00 6,000.00 #VALUE!
1.0000 Pekerja 80,000.00 80,000.00 #VALUE!
0.0060 Mandor 125,000.00 750.00 #VALUE!
140,750.00 106,960.00 #VALUE!

PT. MITRA TRI SAKTI Daftar Analisa; Halaman 17 dari 30

 HARGA UPAH BAHAN JUMLAH
URAIAN
(Rp) (Rp) (Rp) (Rp)

1 m2 Pintu Teakwood + Aluminium (dgn frame kruing)

0.0196 m3 Papan Kayu Kruing 7,285,700.00 142,799.72 #VALUE!
0.5000 Lbr. Teakwood 95,000.00 47,500.00 #VALUE!
0.5000 Lbr. Aluminium 128,500.00 64,250.00 #VALUE!
0.0300 kg Paku List 19,600.00 588.00 #VALUE!
0.3000 kg Lem Aica Aibon 15,000.00 4,500.00 #VALUE!
2.0000 Tukang Kayu 90,000.00 180,000.00 #VALUE!
0.2000 Kep. Tukang Kayu 100,000.00 20,000.00 #VALUE!
0.6000 Pekerja 80,000.00 48,000.00 #VALUE!
0.0300 Mandor 125,000.00 3,750.00 #VALUE!
251,750.00 259,637.72 #VALUE!

1 m2 Pintu Double Teakwood (dgn frame kruing)

0.0196 m3 Papan Kayu Kruing 7,285,700.00 142,799.72 #VALUE!
1.0000 Lbr. Teakwood 95,000.00 95,000.00 #VALUE!
0.0300 kg Paku List 19,600.00 588.00 #VALUE!
0.3000 kg Lem Aica Aibon 15,000.00 4,500.00 #VALUE!
2.0000 Tukang Kayu 90,000.00 180,000.00 #VALUE!
0.2000 Kep. Tukang Kayu 100,000.00 20,000.00 #VALUE!
0.6000 Pekerja 80,000.00 48,000.00 #VALUE!
0.0300 Mandor 125,000.00 3,750.00 #VALUE!
251,750.00 242,887.72 #VALUE!

1 m2 Pekerjaan Jendela Pintu/Jendela Kaca Kruing

0.0259 m3 Papan Kayu Kruing 7,285,700.00 188,517.49 #VALUE!
0.8000 m2 Kaca Bening 6 mm 110,000.00 88,000.00 #VALUE!
0.1000 kg Paku List 19,600.00 1,960.00 #VALUE!
2.0000 Tukang Kayu 90,000.00 180,000.00 #VALUE!
0.2000 Kep. Tukang Kayu 100,000.00 20,000.00 #VALUE!
0.8000 Pekerja 80,000.00 64,000.00 #VALUE!
0.0300 Mandor 125,000.00 3,750.00 #VALUE!
267,750.00 278,477.49 #VALUE!

1 m3 Mengerjakan Kuda-Kuda Keruing

1.1000 m3 Kayu Keruing 6,750,000.00 7,425,000.00 #VALUE!
15.0000 Kg.Besi strip 33,500.00 502,500.00 502,500.00
0.8000 Kg.Paku Biasa 2"-5" 17,300.00 13,840.00 13,840.00
12.0000 Tukang Kayu 90,000.00 1,080,000.00 #VALUE!
1.2000 Kep. Tukang Kayu 100,000.00 120,000.00 #VALUE!
4.0000 Pekerja 80,000.00 320,000.00 #VALUE!
0.2000 Mandor 125,000.00 25,000.00 #VALUE!
1,545,000.00 7,941,340.00 #VALUE!

1 m2 Mengerjakan Usuk Keruing

0.0085 m3 Kayu Usuk Keruing 7,285,700.00 61,928.45 #VALUE!
0.1500 kg Paku Usuk 17,300.00 2,595.00 #VALUE!
0.1000 Tukang Kayu 90,000.00 9,000.00 #VALUE!
0.0100 Kep. Tukang Kayu 100,000.00 1,000.00 #VALUE!
0.1000 Pekerja 80,000.00 8,000.00 #VALUE!
0.0500 Mandor 125,000.00 6,250.00 #VALUE!
24,250.00 64,523.45 #VALUE!

1 m2 Mengerjakan Reng Keruing

0.0016 m3 Kayu Reng Keruing 7,285,700.00 11,657.12 #VALUE!
0.1000 kg Paku Reng 17,300.00 1,730.00 #VALUE!
0.1000 Tukang Kayu 90,000.00 9,000.00 #VALUE!
0.0100 Kep. Tukang Kayu 100,000.00 1,000.00 #VALUE!
0.1000 Pekerja 80,000.00 8,000.00 #VALUE!
0.0500 Mandor 125,000.00 6,250.00 #VALUE!
24,250.00 13,387.12 #VALUE!
1 m2 Mengerjakan Usuk + Reng Keruing #VALUE!

1 m2 Papan Rambu (Listplank)

0.0060 m3 Papan Kayu Keruing 7,285,700.00 43,714.20 #VALUE!
0.5000 kg Paku Reng 17,300.00 8,650.00 #VALUE!
0.4000 Tukang Kayu 90,000.00 36,000.00 #VALUE!
0.0400 Kep. Tukang Kayu 100,000.00 4,000.00 #VALUE!
0.1000 Pekerja 80,000.00 8,000.00 #VALUE!

PT. MITRA TRI SAKTI Daftar Analisa; Halaman 18 dari 30

 HARGA UPAH BAHAN JUMLAH
URAIAN
(Rp) (Rp) (Rp) (Rp)
0.0100 Mandor 125,000.00 1,250.00 #VALUE!
49,250.00 52,364.20 #VALUE!

PT. MITRA TRI SAKTI Daftar Analisa; Halaman 19 dari 30

 HARGA UPAH BAHAN JUMLAH
URAIAN
(Rp) (Rp) (Rp) (Rp)

1 m2 Memasang Atap Genteng

25.0000 Bh. Genteng 1,200.00 30,000.00 #VALUE!
0.0600 Tukang Kayu 90,000.00 5,400.00 #VALUE!
0.0060 Kep. Tukang Kayu 100,000.00 600.00 #VALUE!
0.1500 Pekerja 80,000.00 12,000.00 #VALUE!
0.0080 Mandor 125,000.00 1,000.00 #VALUE!
19,000.00 30,000.00 #VALUE!

1 m' Memasang Bubungan Genteng

5.0000 Bh. Bubungan 3,500.00 17,500.00 #VALUE!
8.0000 Kg. Semen 1,250.00 10,000.00 #VALUE!
0.0320 m3 Pasir Super 232,700.00 7,446.40 #VALUE!
0.2000 Tukang Batu 90,000.00 18,000.00 #VALUE!
0.0200 Kep. Tukang Batu 100,000.00 2,000.00 #VALUE!
0.4000 Pekerja 80,000.00 32,000.00 #VALUE!
0.0020 Mandor 125,000.00 250.00 #VALUE!
52,250.00 34,946.40 #VALUE!

1 m2 Memasang Atap Trimdek Warna Hijau

0.2250 lbr Trimdek Warna 213,800.00 48,105.00 #VALUE!
0.1000 Tukang Besi 90,000.00 9,000.00 #VALUE!
0.0100 Kep. Tukang Besi 100,000.00 1,000.00 #VALUE!
0.1000 Pekerja 80,000.00 8,000.00 #VALUE!
0.0010 Mandor 125,000.00 125.00 #VALUE!
18,125.00 48,105.00 #VALUE!

1 m' Memasang Bubungan Trimdek Warna Hijau

0.2150 m1 Bubungan Trimdek Warna 213,800.00 45,967.00 #VALUE!
0.1000 Tukang Besi 90,000.00 9,000.00 #VALUE!
0.0100 Kep. Tukang Besi 100,000.00 1,000.00 #VALUE!
0.1000 Pekerja 80,000.00 8,000.00 #VALUE!
0.0010 Mandor 125,000.00 125.00 #VALUE!
18,125.00 45,967.00 #VALUE!

1 m2 Pekerjaan Plafon Lampit

1.1000 m2 Lampit Bambu 75,000.00 82,500.00 #VALUE!
0.0150 m3 Usuk Kamper 7,875,000.00 118,125.00 #VALUE!
0.0200 kg Paku Usuk 17,300.00 346.00 #VALUE!
0.2000 kg Paku Reng 17,300.00 3,460.00 #VALUE!
0.2000 Tukang Kayu 90,000.00 18,000.00 #VALUE!
0.0200 Kep. Tukang Kayu 100,000.00 2,000.00 #VALUE!
0.5000 Pekerja 80,000.00 40,000.00 #VALUE!
0.0250 Mandor 125,000.00 3,125.00 #VALUE!
63,125.00 204,431.00 #VALUE!

1 m2 Pekerjaan Plafon Kalsiboard

0.3500 Lbr. Kalsiboard 4,5 mm 60,000.00 21,000.00 #VALUE!
0.0150 m3 Usuk Kruing 4,000,000.00 60,000.00 #VALUE!
0.0200 kg Paku Usuk 17,300.00 346.00 #VALUE!
35.0000 Bj. Paku Sekrup 300.00 10,500.00 #VALUE!
0.2000 Tukang Kayu 90,000.00 18,000.00 #VALUE!
0.0200 Kep. Tukang Kayu 100,000.00 2,000.00 #VALUE!
0.5000 Pekerja 80,000.00 40,000.00 #VALUE!
0.0250 Mandor 125,000.00 3,125.00 #VALUE!
63,125.00 91,846.00 #VALUE!

1 m2 Mengecat Tembok (1x Plamur, 2x Mengecat) ex. Vinilex

0.3700 kg Cat Vinilex 24,000.00 8,880.00 #VALUE!
0.2500 kg Plamur ex .Tartar 18,800.00 4,700.00 #VALUE!
1.0000 Lbr. Amplas Kasar 9,000.00 9,000.00 #VALUE!
0.0230 Tukang Cat 90,000.00 2,070.00 #VALUE!
0.0250 Kep. Tukang Cat 100,000.00 2,500.00 #VALUE!
0.0600 Pekerja 80,000.00 4,800.00 #VALUE!
0.0080 Mandor 125,000.00 1,000.00 #VALUE!
10,370.00 22,580.00 #VALUE!

PT. MITRA TRI SAKTI Daftar Analisa; Halaman 20 dari 30

 HARGA UPAH BAHAN JUMLAH
URAIAN
(Rp) (Rp) (Rp) (Rp)

1 m2 Mengecat Kayu (1x Wood Filler, 2x Politur) ex. Ultran

0.1000 kg Wood Filler 60,500.00 6,050.00 #VALUE!
0.2000 kg Politur Jadi 75,900.00 15,180.00 #VALUE!
1.0000 Lbr. Amplas Kasar 9,000.00 9,000.00 #VALUE!
0.0200 Bh Kuas 13,200.00 264.00 #VALUE!
0.2500 Tukang Cat 90,000.00 22,500.00 #VALUE!
0.0250 Kep. Tukang Cat 100,000.00 2,500.00 #VALUE!
0.2500 Pekerja 80,000.00 20,000.00 #VALUE!
0.0130 Mandor 125,000.00 1,625.00 #VALUE!
46,625.00 30,494.00 #VALUE!

1 m2Paving Grass Block tebal 6 cm

1.0000 m2 Paving Grass Block tebal 6 cm 50,000.00 50,000.00 #VALUE!
0.0300 m3 Pasir Urug 105,000.00 3,150.00 #VALUE!
0.2000 Tukang Batu 90,000.00 18,000.00 #VALUE!
0.0200 Kep. Tukang Batu 100,000.00 2,000.00 #VALUE!
0.4000 Pekerja 80,000.00 32,000.00 #VALUE!
0.0200 Mandor 125,000.00 2,500.00 #VALUE!
54,500.00 53,150.00 #VALUE!

1 m1 Pagar BRC tinggi 120 cm

1.0000 m2 Panel BRC 90 A2 165,000.00 165,000.00 165,000.00
0.4650 m1 Tiang P 90 - dia 1,5" 150,000.00 69,750.00 69,750.00
0.2400 m3 Galian Tanah #VALUE! #VALUE! #VALUE!
0.0800 m3 Urugan Kembali 11,500.00 920.00 920.00
0.0300 m3 Pasir Urug #VALUE! #VALUE! #VALUE!
0.2700 m3 Batu Kali #VALUE! #VALUE! #VALUE!
0.5000 Pekerja 80,000.00 40,000.00 #VALUE!
0.0250 Mandor 125,000.00 3,125.00 #VALUE!
43,125.00 #VALUE! #VALUE!

1 m2 Pintu Kawat Harmonika PVC dgn Frame Galvanis 2"

1.0000 m2 Kawat Harmonika PVC 150,000.00 150,000.00 150,000.00
1.3700 m1 Pipa Bulat Galvanis 2" 60,000.00 82,200.00 82,200.00
15.0000 Bj. Paku Sekrup 300.00 4,500.00 #VALUE!
0.2000 Tukang Besi 90,000.00 18,000.00 #VALUE!
0.0200 Kep. Tukang Besi 100,000.00 2,000.00 #VALUE!
0.5000 Pekerja 80,000.00 40,000.00 #VALUE!
0.0250 Mandor 125,000.00 3,125.00 #VALUE!
63,125.00 236,700.00 #VALUE!

1 m2 Kantong Vertikal Garden HDPE dengan UV

1.1000 m2 Kantong HDPE dengan UV 85,000.00 93,500.00 93,500.00
10.0000 Bj. Paku Sekrup 300.00 3,000.00 #VALUE!
0.0500 Tukang Besi 90,000.00 4,500.00 #VALUE!
0.0050 Kep. Tukang Besi 100,000.00 500.00 #VALUE!
0.2500 Pekerja 80,000.00 20,000.00 #VALUE!
0.0250 Mandor 125,000.00 3,125.00 #VALUE!
28,125.00 96,500.00 #VALUE!

1 m1 Pipa PVC AW Ø 1/2"

1.1000 m1 Pipa PVC AW Ø 1/2" 6,200.00 6,820.00 6,820.00
35%xHarga Pipa Perlengkapan 2,387.00 2,387.00
0.0600 Tukang Pipa 100,000.00 6,000.00 #VALUE!
0.0060 Kep. Tukang Pipa 125,000.00 750.00 #VALUE!
0.0360 Pekerja 90,000.00 3,240.00 #VALUE!
0.0018 Mandor 20,000.00 36.00 #VALUE!
10,026.00 9,207.00 #VALUE!

1 m1 Pipa PVC AW Ø 3/4"

1.1000 m1 Pipa PVC AW Ø 3/4" 10,000.00 11,000.00 11,000.00
35%xHarga Pipa Perlengkapan 3,850.00 3,850.00
0.0600 Tukang Pipa 90,000.00 5,400.00 #VALUE!
0.0060 Kep. Tukang Pipa 100,000.00 600.00 #VALUE!
0.0360 Pekerja 80,000.00 2,880.00 #VALUE!
0.0018 Mandor 125,000.00 225.00 #VALUE!

PT. MITRA TRI SAKTI Daftar Analisa; Halaman 21 dari 30

 HARGA UPAH BAHAN JUMLAH
URAIAN
(Rp) (Rp) (Rp) (Rp)
9,105.00 14,850.00 #VALUE!

1 m1 Pipa PVC AW Ø 3"

1.1000 m1 Pipa PVC AW Ø 3" 58,275.00 64,102.50 64,102.50
35%xHarga Pipa Perlengkapan 22,435.88 22,435.88
0.1350 Tukang Pipa 90,000.00 12,150.00 #VALUE!
0.0135 Kep. Tukang Pipa 100,000.00 1,350.00 #VALUE!
0.0810 Pekerja 80,000.00 6,480.00 #VALUE!
0.0041 Mandor 125,000.00 512.50 #VALUE!
20,492.50 86,538.38 #VALUE!

PT. MITRA TRI SAKTI Daftar Analisa; Halaman 22 dari 30

 HARGA UPAH BAHAN JUMLAH
URAIAN
(Rp) (Rp) (Rp) (Rp)

1 m1 Pipa Perforasi PVC AW Ø 3"

1.1000 m1 Pipa PVC AW Ø 3" 58,275.00 64,102.50 64,102.50
35%xHarga Pipa Perlengkapan 22,435.88 22,435.88
0.1550 Tukang Pipa 90,000.00 13,950.00 #VALUE!
0.0155 Kep. Tukang Pipa 100,000.00 1,550.00 #VALUE!
0.0910 Pekerja 80,000.00 7,280.00 #VALUE!
0.0015 Mandor 125,000.00 187.50 #VALUE!
22,967.50 86,538.38 #VALUE!

1 m1 Pipa PVC AW Ø 6"

1.1000 m1 Pipa PVC AW Ø 6" 176,400.00 194,040.00 194,040.00
35%xHarga Pipa Perlengkapan 67,914.00 67,914.00
0.3000 Tukang Pipa 90,000.00 27,000.00 #VALUE!
0.0300 Kep. Tukang Pipa 100,000.00 3,000.00 #VALUE!
0.1600 Pekerja 80,000.00 12,800.00 #VALUE!
0.0030 Mandor 125,000.00 375.00 #VALUE!
43,175.00 261,954.00 #VALUE!

1 m1 Pipa PVC Perforasi AW Ø 6"

1.1000 m1 Pipa PVC AW Ø 6" 176,400.00 194,040.00 194,040.00
35%xHarga Pipa Perlengkapan 67,914.00 67,914.00
0.4000 Tukang Pipa 90,000.00 36,000.00 #VALUE!
0.0400 Kep. Tukang Pipa 100,000.00 4,000.00 #VALUE!
0.2600 Pekerja 80,000.00 20,800.00 #VALUE!
0.0040 Mandor 125,000.00 500.00 #VALUE!
61,300.00 261,954.00 #VALUE!

1 m1 Pipa 1/2 PVC Perforasi AW Ø 6"

1.1000 m1 Pipa PVC AW Ø 6" 88,200.00 97,020.00 97,020.00
35%xHarga Pipa Perlengkapan 33,957.00 33,957.00
0.4000 Tukang Pipa 85,000.00 34,000.00 #VALUE!
0.0400 Kep. Tukang Pipa 60,000.00 2,400.00 #VALUE!
0.2600 Pekerja 55,000.00 14,300.00 #VALUE!
0.0040 Mandor 100,000.00 400.00 #VALUE!
51,100.00 130,977.00 #VALUE!

1 buah Kloset Duduk/Monoblok

1.0000 bh Kloset Duduk 1,900,000.00 1,900,000.00 1,900,000.00
6%xHarga Kloset Perlengkapan 114,000.00 114,000.00
1.1000 Tukang Pipa 90,000.00 99,000.00 #VALUE!
0.0100 Kep. Tukang Pipa 100,000.00 1,000.00 #VALUE!
1.0000 Pekerja 80,000.00 80,000.00 #VALUE!
0.0100 Mandor 125,000.00 1,250.00 #VALUE!
181,250.00 2,014,000.00 #VALUE!

1 buah Urinoir
1.0000 bh Urinoir 1,900,000.00 1,900,000.00 1,900,000.00
10%xHarga UrinoirPerlengkapan 190,000.00 190,000.00
6.0000 kg Semen Portland 1,250.00 7,500.00 7,500.00
0.0100 m3 Pasir Pasang 222,700.00 2,227.00 2,227.00
1.1000 Tukang Pipa 85,000.00 93,500.00 #VALUE!
0.0100 Kep. Tukang Pipa 60,000.00 600.00 #VALUE!
1.0000 Pekerja 55,000.00 55,000.00 #VALUE!
0.0100 Mandor 100,000.00 1,000.00 #VALUE!
150,100.00 2,099,727.00 #VALUE!

1 buah Washtafel
1.0000 bh Washtafel 1,700,000.00 1,700,000.00 1,700,000.00
10%xHarga UrinoirPerlengkapan 170,000.00 170,000.00
6.0000 kg Semen Portland 1,250.00 7,500.00 7,500.00
0.0100 m3 Pasir Pasang 222,700.00 2,227.00 2,227.00
1.4500 Tukang Pipa 90,000.00 130,500.00 #VALUE!
0.1500 Kep. Tukang Pipa 100,000.00 15,000.00 #VALUE!
1.2000 Pekerja 80,000.00 96,000.00 #VALUE!
0.0100 Mandor 125,000.00 1,250.00 #VALUE!
242,750.00 1,879,727.00 #VALUE!

PT. MITRA TRI SAKTI Daftar Analisa; Halaman 23 dari 30

 HARGA UPAH BAHAN JUMLAH
URAIAN
(Rp) (Rp) (Rp) (Rp)

1 buah Keran Ø 3/4"

1.0000 bh Keran 300,000.00 300,000.00 300,000.00
0.0250 Seal Tape 3,500.00 87.50 87.50
0.1000 Tukang Pipa 90,000.00 9,000.00 #VALUE!
0.0100 Kep. Tukang Pipa 100,000.00 1,000.00 #VALUE!
0.0010 Mandor 125,000.00 125.00 #VALUE!
10,125.00 300,087.50 #VALUE!

1 titik Instalasi Stop Kontak, Saklar, Exhaust/Inhaust Fan, Alat-Alat Pengolah Sampah
6.0000 m1 Kabel NYM 3x2,5 mm ex Supreme 10,000.00 60,000.00 60,000.00
3.0000 btg Pipa Clipsal 20 mm Hitam 3,000.00 9,000.00 9,000.00
2.0000 bh Tee Dos Clipsal 20 mm Hitam 7,000.00 14,000.00 14,000.00
10.0000 bj Klem Clipsal 20 mm Hitam 10,000.00 100,000.00 100,000.00
2.0000 bj Sock Clipsal 20 mm Hitam 3,000.00 6,000.00 6,000.00
1.0000 bj Inbow Dos Plastik Clipsal 10,000.00 10,000.00 10,000.00
1.0000 ttk Biaya Pasang 25,000.00 25,000.00 25,000.00
25,000.00 199,000.00 224,000.00

1 unit Septictank 250 x 125 x 175 cm

8.1900 m3 Galian Tanah #VALUE! #VALUE! #VALUE!
0.2275 m3 Pasir Urug #VALUE! #VALUE! #VALUE!
21.8900 m2 Pas. Batako #VALUE! #VALUE! #VALUE!
0.4550 m3 Beton Pelat Penutup 972,666.42 442,563.22 442,563.22
0.0455 m2 Bekisting #VALUE! #VALUE! #VALUE!
45.5000 kg Besi 10,942.50 497,883.75 497,883.75
24.2300 m2 Plesteran #VALUE! #VALUE! #VALUE!
3.0000 unit Box Kontrol 85,000.00 255,000.00 255,000.00
15.0000 Pekerja 80,000.00 1,200,000.00 #VALUE!
2.0000 Mandor 125,000.00 250,000.00 #VALUE!
1,450,000.00 #VALUE! #VALUE!

1 unit Peresapan 165 x 125 x 165 cm

3.4031 m3 Galian Tanah #VALUE! #VALUE! #VALUE!
0.3094 m3 Pasir Urug #VALUE! #VALUE! #VALUE!
9.8600 m2 Pas. Batako #VALUE! #VALUE! #VALUE!
0.2063 m3 Beton Pelat Penutup 972,666.42 200,612.45 200,612.45
0.0206 m2 Begisting #VALUE! #VALUE! #VALUE!
20.6250 kg Besi 10,942.50 225,689.06 225,689.06
9.8600 m2 Plesteran #VALUE! #VALUE! #VALUE!
9.8600 m2 Ijuk 35,000.00 345,100.00 345,100.00
1.6500 m3 Pecahan batu karang 254,400.00 419,760.00 419,760.00
10.0000 Pekerja 80,000.00 800,000.00 #VALUE!
1.0000 Mandor 125,000.00 125,000.00 #VALUE!
925,000.00 #VALUE! #VALUE!

PT. MITRA TRI SAKTI Daftar Analisa; Halaman 24 dari 30

 DAFTAR HARGA SATUAN BAHAN & UPAH

Satuan Kerja
Pekerjaan
Lokasi
Th. Anggaran : 2018

URAIAN SATUAN HARGA SATUAN (Rp)

BAHAN:
Batu Kali m3 254,400.00
Koral Pecah m3 278,800.00
Pasir Cor m3 205,800.00
Pasir Pasang m3 222,700.00
Pasir Super m3 232,700.00
Pasir Urug m3 133,300.00
Tanah Urug m3 114,200.00
Portland cement 50 kg kg 1,250.00
Portland cement 50 kg zak 62,500.00
Besi Polos kg 8,900.00
Kawat Ikat kg 22,500.00
Besi Baja kg 15,300.00
Wire Mesh M6 lbr 225,000.00
Wire Mesh M8 lbr 424,600.00
Batako Lubang bh 2,900.00
Genteng pres pejaten bh 1,300.00
Genteng bubungan bh 3,500.00
Trimdek warna (0,35x620x75)cm lbr 213,800.00
Trimdek biasa (0,35x620x75)cm lbr 208,300.00
Kayu Kamper Papan m3 8,600,000.00
Kayu Kamper Usuk m3 7,875,000.00
Kayu Bekas Kapal m3 7,000,000.00
Kayu Bangkirai m3 11,300,000.00
Kayu Meranti Papan/Bekesting m3 4,500,000.00
Kayu Meranti Usuk m3 4,500,000.00
Kayu Keruing Balok m3 6,750,000.00
Kayu Keruing Usuk 5/7 m3 7,285,700.00
Kayu Keruing Reng 3/5 m3 7,285,700.00
Kayu Keruing Papan m3 7,285,700.00
Kayu Kelas III m3 2,985,675.00
Plywood 9 mm lbr 148,500.00
Gypsum 9 mm lbr 71,000.00
Kalsiboard tebal 4 mm lbr 136,500.00
Teakwood 4 mm lbr 95,000.00
Lampit Bambu m2 75,000.00
Plywood Aluminium lbr 128,500.00
Kaca Bening 5 mm m2 102,600.00
Kaca Bening 6 mm m2 125,000.00
Paku/Baut Atap bj 950.00
Paku List kg 19,600.00
Paku Reng kg 17,300.00
Paku Usuk kg 17,300.00
Paku Sekrup bj 300.00
Besi Strip kg 33,500.00
Cat Tembok kg 52,500.00
Plamur Tembok ex. Tartar kg 18,800.00
Amplas Kasar lbr 9,000.00
Keramik Warna 20/20 m2 52,500.00
Keramik Warna 20/25 m2 54,200.00

PT. MITRA TRI SAKTI Harga Satuan Upah dan Bahan; Halaman 25 dari 30
 URAIAN SATUAN HARGA SATUAN (Rp)

Keramik Warna 40/40 m3 70,000.00

Kloset Duduk Setara Merk Toto bh 1,900,000.00

PT. MITRA TRI SAKTI Harga Satuan Upah dan Bahan; Halaman 26 dari 30
 URAIAN SATUAN HARGA SATUAN (Rp)

Urinoir Setara Merk Toto bh 1,900,000.00

Washtafel Setara Merk Toto bh 1,700,000.00
Stop Keran Setara Merk Toto bh 300,000.00
Instalasi Listrik titik 160,000.00
Saklar Setara Merk Clypsal Putih bh 55,000.00
Saklar Setara Merk Clypsal Warna bh 105,000.00
Stop Kontak Setara Merk Clypsal Putih bh 55,000.00
Stop Kontak Setara Merk Clypsal Warna bh 105,000.00
Box Sekring (MCB) bh 1,075,000.00
Panel bh 9,000,000.00
Lampu Pijar 40 Watt bh 7,000.00
Lampu TL 20 watt komplit bh 111,500.00
Kunci pintu 1 slaag bh 85,000.00
Kait Angin bh 27,500.00
Grendel Jendela bh 13,600.00
Engsel Pintu bh 31,800.00
Engsel Jendela bh 22,500.00
Lem Aica Aibon kg 15,000.00
Pipa PVC AW 1/2" m1 6,200.00
Pipa PVC AW 3/4" m1 10,000.00
Pipa PVC AW 3" m1 58,275.00
Pipa PVC AW 4" m1 85,000.00
Pipa PVC AW 6" m1 176,400.00
Paving Grass block tebal 6 cm m2 50,000.00
Panel BRC 90 A2 m2 165,000.00
Tiang P 90 - dia 1,5" m1 150,000.00
Kawat Harmonika PVC 50x50 mm, diameter 4 mm m2 150,000.00
Pipa galvanize 2" m1 60,000.00
Minyak Bekisting ltr 38,325.00
Air lt 30.00
Dolken Kayu 8"-10"/Bambu Besar @4m btg 10,500.00
Formite (penjaga jarak bekisting/spacer) bh 2,000.00
Waterproofing damplix 3 kg 45,000.00
Metal Deck m2 120,000.00
Zinc Chromate setara Kansai kg 55,000.00
Angkur Pengikat Atap bh 35,000.00
Seal Tape bh 3,500.00
Kabel NYM 3 x 2.5 mm ex. Supreme m1 10,000.00
Pipa Clipsal 20 mm hitam btg 3,000.00
Tee dos clipsal 20 mm hitam bh 7,000.00
Klem clipsal 20 mm hitam bj 10,000.00
Sock clipsal 20 mm hitam bj 3,000.00
Inbow dos plastik clipsal E 157 P bj 10,000.00
Glass Block bj 25,000.00
Mesin Bor jam 50,000.00
Oli+Solar Ls 36,000.00
Alat Bantu Pengeboran Bored Pile Ls 20,000.00
Pipa Tremi dan Casing Pelindung Ls 121,000.00
Besi Ulir U23 kg 9,375.00
Begel Besi O 8 kg 12,100.00
Wood Filler kg 60,500.00
Politur Jadi kg 75,900.00
Kuas bh 13,200.00
Kantong Vertikal Garden HDPE dengan UV m2 85,000.00
Floor Hardener (MU 700) 25 Kg zak 138,180.00
Floor Hardener (MU 700) 25 Kg kg 5,527.20

UPAH:
Mandor orang 125,000.00
Kepala Tukang Kayu orang 100,000.00
Tukang Kayu orang 90,000.00
Kepala Tukang Batu orang 100,000.00

PT. MITRA TRI SAKTI Harga Satuan Upah dan Bahan; Halaman 27 dari 30
 URAIAN SATUAN HARGA SATUAN (Rp)

Tukang Batu orang 90,000.00

Kepala Tukang Cat orang 100,000.00
Tukang Cat orang 90,000.00
Kepala Tukang Besi orang 100,000.00
Tukang Besi orang 90,000.00
Kepala Tukang Pipa orang 100,000.00

PT. MITRA TRI SAKTI Harga Satuan Upah dan Bahan; Halaman 28 dari 30
 URAIAN SATUAN HARGA SATUAN (Rp)

Tukang Pipa orang 90,000.00

Kepala Tukang Gali orang 100,000.00
Tukang Gali orang 90,000.00
Pekerja orang 80,000.00
Bongkar Bekisting orang 50,000.00

PT. MITRA TRI SAKTI Harga Satuan Upah dan Bahan; Halaman 29 dari 30
RENCANA ANGGARAN BIAYA ( RAB )

Satuan Kerja
Pekerjaan
Lokasi
Th. Anggaran : 2018

HARGA SATUAN JUMLAH HARGA

NO URAIAN PEKERJAAN SAT. VOLUME
(Rp) (Rp)

V. PENGADAAN PERALATAN OPERASIONAL PENGELOLAAN SAMPAH

1 Gerobak Sorong Satu Roda buah 2.00 590,000.00 1,180,000.00

2 Sekop dengan Gantungan buah 20.00 100,000.00 2,000,000.00
3 Cangkul dengan Gantungan buah 20.00 100,000.00 2,000,000.00
4 Alat Jahit Karung unit 2.00 1,480,000.00 2,960,000.00
5 Karung Plastik untuk Pengemasan Kompos buah 1,000.00 3,000.00 3,000,000.00
6 Alat Pelindung Diri Helm Proyek dan Rompi set 20.00 56,000.00 1,120,000.00
7 Alat Pelindung Diri Masker Dual Respirator unit 20.00 177,000.00 3,540,000.00
8 Alat Pelindung Diri Sepatu Boot pasang 20.00 110,000.00 2,200,000.00
9 Loker Anti Karat 380x380x1830 mm unit 10.00 1,236,000.00 12,360,000.00
10 Kotak P3K Lengkap termasuk Obat-obatan unit 5.00 883,000.00 4,415,000.00

TOTAL PENGADAAN PERALATAN PENGANGKUTAN DAN PENGOLAHAN SAMPAH Rp 34,775,000.00

konsultan perencana pengawas

Rencana Anggaran Biaya; Halaman 30 dari 30
PT. MITRA TRI SAKTI