RENCANA ANGGARAN BIAYA ( RAB )

PEKERJAAN : Pembangunan Rumah Dinas type 72 1 (Satu) Unit dan

Type 36 4 (empat) unit
TAHUN ANGGARAN : 2015
LOKASI : Bandar Udara Matahora Wakatobi

NO. URAIAN PEKERJAAN SATUAN VOLUME HARGA SATUAN JUMLAH HARGA

(Rp.) (Rp.)
I PEK.PERSIAPAN/PENDAHULUAN
1 Pengadaan Air Kerja/ P3K Ls 1.00 800,000.00 800,000.00
2 Administrasi / Dokumentasi Proyek Ls 1.00 500,000.00 500,000.00
3 Pembersihan Lokasi M2 218.00 15,000.00 3,270,000.00
4 Pengukuran dan Pasangan Bouwplank M 161.00 49,390.00 7,951,790.00
Jumlah 12,521,790.00

II PEK.TANAH DAN PASIR

1 Pek. Galian tanah pondasi M3 47,452.50 -
2 Pek. Galian Pondasi Poor Plat M3 47,452.50 -
2 Pek. Urugan pasir bawah pondasi M3 164,900.00 -
3 Pek. Urugan pasir Alas Lantai Kerja M3 164,900.00 -
4 Pek. Urugan pasir bawah lantai M3 164,900.00 -
5 Pek. Urugan Tanah kembali alur pondasi M3 15,817.50 -
6 Pek. Urugan tanah Bawah Lantai M3 123,000.00 -
7 Pek. Urugan Pasir Bawah Rabat Kel. Bangunan M3 164,900.00 -
Jumlah -

III PEK. BATU DAN BETON

1 Pek. Pasangan Batu Kosong M3 424,198.50 -
2 Pek. Pondasi Bt.Gunung 1 : 5 M3 720,385.00 -
3 Pek. Dinding Tembok Trasram 1 : 2 M2 130,080.00 -
4 Pek. Dinding Tembok 1 : 5 M2 116,158.00 -
5 Pek. Lantai Kerja PC 1 : 3 : 5 M3 772,137.50 -
6 Pek. Sloof M3 6,136,681.50 -
7 Pek. Kolom Utama 20 x 20 PC 1 : 2 : 3 M3 9,398,655.00 -
8 Pek. Kolom Praktis 15 x 15 PC 1 : 2 : 3 M3 8,251,655.00 -
9 Pek. Balok Utama 20 x 25, PC 1 : 2 : 3 M3 9,398,655.00 -
10 Pek. Rabat Beton Kel. Bangunan PC 1 : 3 : 5 M3 1,249,977.50 -
11 Pek. Rabat Beton Bawah Lantai PC. 1 : 3 : 5 M3 772,137.50 -
Jumlah 0.00

IV PEKERJAAN PLESTERAN
1 Pek. Plesteran Dinding Trasram 1 : 2 M2 - 42,639.50 -
2 Pek. Plesteran Dinding Tembok 1 : 5 M2 - 36,569.50 -
3 Pek. Plesteran Beton 1 : 3 M2 23.00 39,635.50 911,616.50
4 Pek. Plesteran Diprofil M2 12.00 36,569.50 438,834.00
5 Pek. Plesteran Pondasi 1 : 3 M2 10.70 39,635.50 424,099.85
Jumlah Jumlah 1,774,550.35

V PEK. KUSEN PINTU, JENDELA DAN VENTILASI

1 Pek. Kusen Pintu Dan Jendela M 86.50 87,284.50 7,550,109.25
2 Pek. Pas. Pintu panel jati M2 24.50 650,000.00 15,925,000.00
3 Pek. Pas. Kaca bening 5 mm Bh 12.50 576,260.00 7,203,250.00
Jumlah Jumlah 30,678,359.25

VI PEKERJAAN ATAP
1 Pek. Pas. Rangka Atap GIP Diameter 10 cm M 125.00 450,000.00 56,250,000.00
2 Pek. Pas. Atap Spandek M2 128.00 180,000.00 23,040,000.00
3 Pek. Pas. Kusen Aluminium Pada Bidang Atap M 85.00 87,284.50 7,419,182.50
Jumlah 86,709,182.50

VII PEKERJAAN RANGKA DAN PLAFOND

1 Pek. Pas. Rangka plafond Besi Holo 4 x 4 M2 70.00 196,120.50 13,728,435.00
2 Pek. Pas. Plafond Gipsumboard tebal 9 mm M2 70.00 68,517.50 4,796,225.00
3 Pek. Pas. List plafond Gibsumboard M' 34.00 121,989.50 4,147,643.00
Jumlah 22,672,303.00

VIII PEKERJAAN LANTAI KERAMIK

1 Pas. Lantai Granit 20 x 20 M2 66.00 448,625.50 29,609,283.00
2 Pas. Tegel Dinding KM/WC Keramik 40 x 40 M2 6.00 164,362.50 986,175.00
3 Pek. Pasangan Lantai KM/WC Wafel 30 x 30 M2 4.00 415,025.50 1,660,102.00
Jumlah 32,255,560.00

IX PEKERJAAN SANITAIR
1 Pek. Instalasi Air Bersih Pipa PVC 3/4" M' 10.00 21,534.00 215,340.00
2 Pek. Instalasi Air Kotor Pipa PVC 3" M' 5.00 43,502.40 217,512.00
3 Pek. Pasangan Floor Drain Bh 1.00 24,505.00 24,505.00
4 Pek. Pasangan Kran Air Bh 2.00 34,880.00 69,760.00
5 Pek. Pas. Kloset Duduk Bh 1.00 1,834,850.00 1,834,850.00
6 Pek. Pas. Urinoir Bh 1.00 1,730,550.00 1,730,550.00
7 Pek Pas Septik Tank Unit 1.00 3,000,000.00 3,000,000.00
Jumlah 7,092,517.00

X PEKERJAAN INSTALASI LISTRIK

1 Pek. Pasangan Instalasi Listrik Titik 10.00 650,000.00 6,500,000.00
2 Pek. Pasangan Stop Kontak broco Bh 2.00 45,000.00 90,000.00
3 Pek. Pasangan Saklar Tunggal Bh 2.00 50,000.00 100,000.00
4 Pek. Pasangan Saklar Ganda Bh 2.00 55,000.00 110,000.00
5 Pek. Pasangan TL 10 Watt Bh 4.00 550,000.00 2,200,000.00
Jumlah 9,000,000.00

XI PEKERJAAN PENGECATAN DAN FINISHING

1 Pek. Plamir Tembok M2 136.00 19,895.00 2,705,720.00
 2 Pek. Pengecatan tembok M2 272.00 30,137.45 8,197,386.40
3 Pek. Cat Plafond Dan Nut - Nutnya M2 70.00 28,387.45 1,987,121.50
Jumlah 12,890,227.90

REKAPITULASI
PEKERJAAN : Pembangunan Rumah Dinas type 72 1 (Satu) Unit dan
TAHUN ANGGARAN Type 36 4 (empat) unit
LOKASI : Bandar Udara Matahora Wakatobi

NO. URAIAN PEKERJAAN JUMLAH HARGA

(Rp.)

I PEK.PERSIAPAN/PENDAHULUAN 12,521,790.00
II PEK.TANAH DAN PASIR -
III PEK. BATU DAN BETON 0.00
IV PEKERJAAN PLESTERAN 1,774,550.35
V PEK. KUSEN PINTU, JENDELA DAN VENTILASI 30,678,359.25
VI PEKERJAAN ATAP 86,709,182.50
VII PEKERJAAN RANGKA DAN PLAFOND 22,672,303.00
VIII PEKERJAAN LANTAI KERAMIK 32,255,560.00
IX PEKERJAAN SANITAIR 7,092,517.00
X PEKERJAAN INSTALASI LISTRIK 9,000,000.00
XI PEKERJAAN PENGECATAN DAN FINISHING 12,890,227.90

Real Cost (A) 215,594,490.00

PPn 10% x A 21,559,449.00
Jumlah 237,153,939.00
Jumlah Total 237,153,939.00
Pembulatan 237,100,000.00

Terbilang : Empat Ratus Dua Puluh Juta Rupiah

Wakatobi, April 2015

KEPALA KANTOR UNIT PELAYANAN BANDAR UDARA

MATAHORA WAKATOBI

SARMIN
Pembina Tk. I (III/b)
NIP. 19660806 199103 1 001
 DAFTAR ANALISA

PEKERJAAN : Pembangunan Rumah Dinas type 72 1 (Satu) Unit dan

Type 36 4 (empat) unit
TAHUN ANGGARAN : 2015
LOKASI : Bandar Udara Matahora Wakatobi

NO ANALISA/ URAIAN PEKERJAAN SATUAN JUMLAH

MOR KOEFISIEN ( Rp) (Rp)

1 Analisa 1 M Pengukuran Dan Pemasangan Bouw Plank

0.012 M3 Balok 5/7 @ Rp 2,200,000.00 26,400.000
0.020 Kg Paku Campur @ Rp 25,000.00 500.000
0.007 M3 Papan Kelas IV @ Rp 1,000,000.00 7,000.000
0.100 Org Pekerja @ Rp 66,500.00 6,650.000
0.100 Org Tukang Batu @ Rp 75,000.00 7,500.000
0.010 Org Kepala Tukang @ Rp 86,500.00 865.000
0.005 Org Mandor @ Rp 95,000.00 475.000
Jumlah 49,390.000

2 Analisa 1 M3 Galian Tanah Keras Sedalam 1 Meter

0.625 Org Pekerja @ Rp 66,500.00 41,562.50
0.062 Org Mandor @ Rp 95,000.00 5,890.00
Jumlah 47,452.50

Untuk Urugan Kembali 1/3 x A1 Jumlah 15,817.50

3 Analisa 1 M3 Urugan Tanah ( Diambil dari luar)

1.000 M3 Tanah Urug Didatangkan @ Rp 85,000.00 85,000.00
0.500 Org Pekerja @ Rp 66,500.00 33,250.00
0.050 Org Mandor @ Rp 95,000.00 4,750.00
Jumlah 123,000.00

5 Analisa 1 M3 Pekerjaan Urugan Pasir

1.200 M3 Pasir Urug @ Rp 120,000.00 144,000.00
0.300 Org Pekerja @ Rp 66,500.00 19,950.00
0.010 Org Mandor @ Rp 95,000.00 950.00
Jumlah 164,900.00

6 Analisa 1 M2 Pekerjaan Pasangan Paving Blok

1.000 M2 Paving Blok @ Rp 50,000.00 50,000.00
0.100 M3 Pasir Urug @ Rp 120,000.00 12,000.00
0.300 Org Pekerja @ Rp 66,500.00 19,950.00
0.390 Org Tukang Batu @ Rp 75,000.00 29,250.00
0.039 Org Kepala Tukang @ Rp 86,500.00 3,373.50
0.039 Org Mandor @ Rp 95,000.00 3,705.00
Jumlah 118,278.50

7 Analisa 1 M3 Pasangan Batu Kosong

1.200 M3 Batu Gunung @ Rp 250,000.00 300,000.00
0.300 M3 Pasir Urug @ Rp 120,000.00 36,000.00
0.780 Org Pekerja @ Rp 66,500.00 51,870.00
0.390 Org Tukang @ Rp 75,000.00 29,250.00
0.039 Org Kepala Tukang @ Rp 86,500.00 3,373.50
0.039 Org Mandor @ Rp 95,000.00 3,705.00
Jumlah 424,198.50

8 Analisa 1 M3 Pasangan Batu Gunung 1 : 5

1.100 M3 M3 Batu Gunung @ Rp 250,000.00 275,000.00
136.000 Kg Kg Semen @ Rp 1,600.00 217,600.00
0.544 M3 M3 Pasir Pasang @ Rp 130,000.00 70,720.00
0.600 Org Tukang Batu @ Rp 75,000.00 45,000.00
0.060 Org Kepala Tukang @ Rp 86,500.00 5,190.00
1.500 Org Pekerja @ Rp 66,500.00 99,750.00
0.075 Org Mandor @ Rp 95,000.00 7,125.00
Jumlah 720,385.00
9 Analisa G.18 1 M2 Upah Pasangan Batu Bata
0.100 Tukang Batu @ Rp 75,000.00 7,500.00
0.010 Kepala Tukang @ Rp 86,500.00 865.00
0.320 Pekerja @ Rp 66,500.00 21,280.00
0.015 Mandor @ Rp 95,000.00 1,425.00
Jumlah 31,070.00
10 Analisa M2 Pasangan Batu Bata 1:5
85.000 Biji Batu Bata @ Rp 750.00 63,750.00
9.680 Kg Semen @ Rp 1,600.00 15,488.00
0.045 M3 Pasir Pasang @ Rp 130,000.00 5,850.00
1.000 Upah Kerja G. 18 @ Rp 31,070.00 31,070.00
Jumlah 116,158.00
11 Analisa 1 M 2 Pasangan Batu Bata 1 : 2
85.000 Biji Batu Bata @ Rp 750.00 63,750.00
18.950 Kg Semen @ Rp 1,600.00 30,320.00
0.038 M3 Pasir Pasang @ Rp 130,000.00 4,940.00
1.000 Upah Kerja G 18 @ Rp 31,070.00 31,070.00
Jumlah 130,080.00
12 Analisa 1 M2 Upah Kerja Plesteran
0.150 Tukang Batu @ Rp 75,000.00 11,250.00
0.015 Kepala Tukang @ Rp 86,500.00 1,297.50
0.200 Pekerja @ Rp 66,500.00 13,300.00
0.010 Mandor @ Rp 95,000.00 950.00
Jumlah 26,797.50

13 Analisa 1 M 2 Plesteran Dinding Bata 1 : 2

8.520 Kg Semen @ Rp 1,600.00 13,632.00
0.017 M3 Pasir Pasang @ Rp 130,000.00 2,210.00
1.000 Upah Kerja G. 27 @ Rp 26,797.50 26,797.50
Jumlah 42,639.50
14 Analisa 1 M2 Plesteran Beton 1 : 3
6.480 Kg Semen @ Rp 1,600.00 10,368.00
0.019 M3 Pasir Pasang @ Rp 130,000.00 2,470.00
1.000 Upah Kerja G. 27 @ Rp 26,797.50 26,797.50
Jumlah 39,635.50
16 Analisa 1 M2 Plesteran Dinding Bata 1 : 5
4.32 Kg Semen @ Rp 1,600.00 6,912.00
0.022 M3 Pasir Pasang @ Rp 130,000.00 2,860.00
1.000 Upah Kerja G. 27 @ Rp 26,797.50 26,797.50
Jumlah 36,569.50

17 Analisa 1 M2 Plesteran Siar Adukan 1 Pc : 2 Ps

0.200 Kg. Sement Portland @ Rp 1,600.000 320.00
0.016 M3 pasir pasang @ Rp 130,000.000 2,080.00
0.150 Pekerja @ Rp 66,500.000 9,975.00
0.070 Tukang batu @ Rp 75,000.000 5,250.00
0.007 Kepala tukang @ Rp 86,500.000 605.50
0.008 Mandor @ Rp 95,000.000 760.00
Jumlah 18,990.500

18 Analisa 1 M2 Acian Plesteran Menggunakan Sement

1 Bahan @ Rp
4.320 Kg. Sement Portland @ Rp 1,600.000 6,912.00
Jumlah 6,912.00
2 Tenaga
0.0700 Pekerja @ Rp 66,500.000 4,655.00
0.0090 Tukang batu @ Rp 75,000.000 675.00
0.0060 Kepala tukang @ Rp 86,500.000 519.00
0.0025 Mandor @ Rp 95,000.000 237.50
Jumlah 6,086.50
Jumlah ( 1 + 2 ) 12,998.50
19 Analisa 1 M3 Beton Tak Bertulang 1 : 2 : 3
0.810 M3 Kerikil (Batu Pecah) @ Rp 250,000.00 202,500.00
0.540 M3 Pasir Pasang @ Rp 130,000.00 70,200.00
450.000 Kg Semen @ Rp 1,600.00 720,000.00
0.350 Tukang Batu @ Rp 75,000.00 26,250.00
0.035 Kepala Tukang @ Rp 86,500.00 3,027.50
2.000 Pekerja @ Rp 66,500.00 133,000.00
1.000 Mandor @ Rp 95,000.00 95,000.00
Jumlah 1,249,977.50

20 Analisa 1 M3 Membuat ring balk dan sloof beton bertulang (200 Kg Besi + Bekisting)
0.270 M3 Papan Bekisting @ Rp 1,000,000.00 270,000.00
2.000 Kg Paku Campur @ Rp 25,000.00 50,000.00
200.000 Kg Besi Beton Polos @ Rp 22,000.00 4,400,000.00
3.000 Kg Kawat Beton @ Rp 15,000.00 45,000.00
323.000 Kg Semen Portland @ Rp 1,600.00 516,800.00
0.520 M3 Pasir Beton @ Rp 130,000.00 67,600.00
0.780 M3 Kerikil Beton @ Rp 250,000.00 195,000.00
Jumlah 5,544,400.00
2 Tenaga
4.500 Pekerja @ Rp 66,500.00 299,250.00
0.350 Tukang batu @ Rp 75,000.00 26,250.00
1.560 Tukang kayu @ Rp 75,000.00 117,000.00
1.400 Tukang besi @ Rp 75,000.00 105,000.00
0.331 Kepala tukang @ Rp 86,500.00 28,631.50
0.170 Mandor @ Rp 95,000.00 16,150.00
Jumlah 592,281.50
Jumlah ( 1 + 2 ) 6,136,681.50

21 Analisa 1 M3 Buat Kolom,Balok utama & Poor Plat beton bertulang (300 Kg Besi + Bekisting)
0.400 M3 Papan Bekisting @ Rp 1,000,000.00 400,000.00
4.000 Kg Paku Campur @ Rp 25,000.00 100,000.00
300.000 Kg Besi Beton Polos @ Rp 22,000.00 6,600,000.00
4.500 Kg Kawat Beton @ Rp 15,000.00 67,500.00
323.000 Kg Semen Portland @ Rp 1,600.0 516,800.00
0.520 M3 Pasir Beton @ Rp 230,000.00 119,600.00
0.780 M3 Kerikil Beton @ Rp 250,000.00 195,000.00
0.15 M3 balok 5/7 @ Rp 2,100,000.00 315,000.00
20.00 Btg Dolken Dia. 8 cm @ Rp 5,000.00 100,000.00
Jumlah 8,413,900.00
2 Tenaga
7.300 Pekerja @ Rp 66,500.00 485,450.00
0.350 Tukang batu @ Rp 75,000.00 26,250.00
3.300 Tukang kayu @ Rp 75,000.00 247,500.00
2.100 Tukang besi @ Rp 75,000.00 157,500.00
0.570 Kepala tukang @ Rp 86,500.00 49,305.00
0.250 Mandor @ Rp 75,000.00 18,750.00
Jumlah 984,755.00
Jumlah ( 1 + 2 ) 9,398,655.00
22 Analisa 1 M3 Membuat Kolom beton bertulang (250 Kg Besi + Bekisting)
1 Bahan @ Rp
0.400 M3 Papan Bekisting @ Rp 1,000,000.00 400,000.00
4.000 Kg Paku Campur @ Rp 25,000.00 100,000.00
250.000 Kg Besi Beton Polos @ Rp 22,000.00 5,500,000.00
4.500 Kg Kawat Beton @ Rp 15,000.00 67,500.00
323.000 Kg Semen Portland @ Rp 1,600.0 516,800.00
0.520 M3 Pasir Beton @ Rp 130,000.00 67,600.00
0.780 M3 Kerikil Beton @ Rp 250,000.00 195,000.00
0.15 M3 balok 5/7 @ Rp 2,100,000.00 315,000.00
20.00 Btg Dolken Dia. 8 cm @ Rp 5,000.00 100,000.00
Jumlah 7,261,900.00
2 Tenaga
7.300 Pekerja @ Rp 66,500.00 485,450.00
0.350 Tukang batu @ Rp 75,000.00 26,250.00
3.300 Tukang kayu @ Rp 75,000.00 247,500.00
2.100 Tukang besi @ Rp 75,000.00 157,500.00
0.570 Kepala tukang @ Rp 86,500.00 49,305.00
0.250 Mandor @ Rp 95,000.00 23,750.00
Jumlah 989,755.00
Jumlah ( 1 + 2 ) 8,251,655.00

23 Analisa 1 M3 Membuat balok beton bertulang (200 Kg Besi + Bekisting)

1 Bahan @ Rp
0.320 M3 Papan Bekisting @ Rp 1,000,000.00 320,000.00
3.200 Kg Paku Campur @ Rp 25,000.00 80,000.00
200.000 Kg Besi Beton Polos @ Rp 22,000.00 4,400,000.00
3.000 Kg Kawat Beton @ Rp 15,000.00 45,000.00
323.000 Kg Semen Portland @ Rp 1,600.0 516,800.00
0.520 M3 Pasir Beton @ Rp 130,000.00 67,600.00
0.780 M3 Kerikil Beton @ Rp 250,000.00 195,000.00
0.140 M3 Balok 5/7 @ Rp 2,100,000.00 294,000.00
16.000 Btg Kayu Dolken @ Rp 5,000.00 80,000.00
Jumlah 5,998,400.00

2 Tenaga
5.960 Pekerja @ Rp 66,500.00 396,340.00
0.350 Tukang batu @ Rp 75,000.00 26,250.00
2.800 Tukang kayu @ Rp 75,000.00 210,000.00
1.400 Tukang besi @ Rp 75,000.00 105,000.00
0.455 Kepala tukang @ Rp 86,500.00 39,357.50
0.208 Mandor @ Rp 75,000.00 15,600.00
Jumlah 792,547.50
Jumlah ( 1 + 2 ) 6,790,947.50

24 Analisa 1 M3 Membuat Balok beton bertulang (150 Kg Besi + Bekisting)

1 Bahan @ Rp
0.320 M3 Papan Bekisting @ Rp 1,000,000.00 320,000.00
3.200 Kg Paku Campur @ Rp 25,000.00 80,000.00
150.000 Kg Besi Beton Polos @ Rp 22,000.00 3,300,000.00
2.250 Kg Kawat Beton @ Rp 15,000.00 33,750.00
323.000 Kg Semen Portland @ Rp 1,600.00 516,800.00
0.520 M3 Pasir Beton @ Rp 230,000.00 119,600.00
0.780 M3 Kerikil Beton @ Rp 250,000.00 195,000.00
0.120 M3 Balok 5/7 @ Rp 2,100,000.00 252,000.00
32.000 Btg Dolken Dia. 8 Cm @ Rp 5,000.00 160,000.00
Jumlah 4,977,150.00

2 Tenaga
5.800 Pekerja @ Rp 66,500.00 385,700.00
0.350 Tukang batu @ Rp 75,000.00 26,250.00
2.800 Tukang kayu @ Rp 75,000.00 210,000.00
1.050 Tukang besi @ Rp 75,000.00 78,750.00
0.420 Kepala tukang @ Rp 86,500.00 36,330.00
0.185 Mandor @ Rp 95,000.00 17,575.00
Jumlah 754,605.00
Jumlah ( 1 + 2 ) 5,731,755.00

25 Analisa 1 M' Membuat Kolom Penguat Beton Bertulang ( 11 X 15 ) CM

1 Bahan
0.002 M3 Kayu terentang /Papan Bekisting @ Rp 1,000,000.00 2,000.00
0.010 Kg Paku biasa 2" - 5 " @ Rp 25,000.00 250.00
3.000 Kg Besi beton polos @ Rp 22,000.00 66,000.00
0.450 Kg Kawat beton @ Rp 15,000.00 6,750.00
4.000 Kg Semen portland @ Rp 1,600.00 6,400.00
0.006 M3 Pasir beton @ Rp 230,000.00 1,380.00
0.009 M3 Koral beton @ Rp 250,000.00 2,250.00
Jumlah 85,030.00
2 Tenaga
0.060 Pekerja @ Rp 66,500.00 3,990.00
0.023 Tukang batu @ Rp 75,000.00 1,725.00
0.020 Tukang kayu @ Rp 75,000.00 1,500.00
0.020 Tukang besi @ Rp 75,000.00 1,500.00
0.060 Kepala tukang @ Rp 86,500.00 5,190.00
0.003 Mandor @ Rp 75,000.00 225.00
Jumlah 14,130.00
Jumlah ( 1 + 2 ) 99,160.00

26 Analisa 1 M3 membuat Plat lantai beton bertulang (150 Kg besi + Bekisting)

0.240 M3 kayu terentang @ Rp 1,000,000.00 240,000.00
3.200 Kg paku campur @ Rp 25,000.00 80,000.00
150.000 Kg besi beton polos @ Rp 22,000.00 3,300,000.00
2.250 Kg kawat beton @ Rp 15,000.00 33,750.00
323.000 Kg semen @ Rp 1,600.00 516,800.00
0.520 M3 pasir beton @ Rp 130,000.00 67,600.00
0.780 M3 batu pecah @ Rp 250,000.00 195,000.00
0.160 M3 kayu balok @ Rp 2,100,000.00 336,000.00
24.000 Btg kayu dolken @ Rp 5,000.00 120,000.00
5.600 Pekerja @ Rp 66,500.00 372,400.00
4.040 Tukang @ Rp 75,000.00 303,000.00
0.400 Kepala tukang @ Rp 86,500.00 34,600.00
0.193 Mandor @ Rp 95,000.00 18,335.00
Jumlah 5,617,485.00
27 Analisa 1 M3 Membuat Beton Tumbuk 1 Pc : 3 Ps : 5 Kr
1 Bahan
218.000 Kg. Sement Portland @ Rp 1,600.00 348,800.00
0.520 M3 Pasir Pasang @ Rp 130,000.00 67,600.00
0.870 M3 Kerikil Suplit @ Rp 250,000.00 217,500.00
@ Rp Jumlah 1 633,900.00
2 Tenaga
1.650 Pekerja @ Rp 66,500.00 109,725.00
0.250 Tukang Batu @ Rp 75,000.00 18,750.00
0.025 Kepala tukang @ Rp 86,500.00 2,162.50
0.080 Mandor @ Rp 95,000.00 7,600.00
Jumlah 2 138,237.50
Jumlah ( 1 + 2 ) 772,137.50

Analisa 1 M Pekerjaan Pasangan kusen Pintu Alluminium

1.05 M Kusen Alluminium @ Rp 55,000.00 57,750.00
0.15 Kg Paku Sekrup @ Rp 45,000.00 6,750.00
0.188 Org Pekerja @ Rp 66,500.00 12,502.00
0.125 Org Tukang @ Rp 75,000.00 9,375.00
0.005 Org Kepala Tukang @ Rp 86,500.00 432.50
0.005 Org Mandor @ Rp 95,000.00 475.00
Jumlah 87,284.50

Analisa 1 Bh Pekerjaan Pasangan Daun pintu Panil Kaca 8 MM

5.500 M' Slimar Alluminium @ Rp 55,000.00 302,500.00
0.585 M2 Kaca tebal 8 mm @ Rp 150,000.00 87,750.00
16.000 Bh Paku/ Rivet @ Rp 5,000.00 80,000.00
1.000 M2 Alat Bantu @ Rp 30,000.00 30,000.00
2.000 Bh Engsel ARCH 4" @ Rp 24,000.00 48,000.00
0.850 Or Pekerja @ Rp 5,000.00 4,250.00
0.280 Or Tukang Kaca @ Rp 80,000.00 22,400.00
0.100 Or Kepala Tukang @ Rp 12,000.00 1,200.00
0.100 Or Mandor @ Rp 1,600.00 160.00
Jumlah 576,260.00

29 Analisa 1 M3 Pekerjaan Kusen Kayu Kalapi / Sejenisnya

1 Bahan @ Rp
1.200 M3 Kayu Kalapi / sejenisnya @ Rp 3,200,000.00 3,840,000.00
3.000 Kg Paku Campur @ Rp 25,000.00 75,000.00
Jumlah 1 3,915,000.00
2 Tenaga
6.000 Pekerja @ Rp 66,500.00 399,000.00
18.000 Tukang kayu @ Rp 75,000.00 1,350,000.00
2.000 Kepala tukang @ Rp 86,500.00 173,000.00
0.300 Mandor @ Rp 95,000.00 28,500.00
@ Rp Jumlah 2 1,950,500.00
Jumlah ( 1 + 2 ) 5,865,500.00

30 Analisa 1 M2 Pekerjaan Pas Jalusi Kusen

0.020 M3 Kayu Papan Kayu Kls II @ Rp 2,200,000.00 44,000.00
0.180 Tukang @ Rp 75,000.00 13,500.00
0.600 Kepala Tukang @ Rp 86,500.00 51,900.00
0.030 Pekerja @ Rp 66,500.00 1,995.00
Jumlah 111,395.00
31 Analisa 1 M3 Pekerjaan Konsol Kayu Maranti/ Sejenisnya
1 Bahan
1.200 M3 Kayu Maranti / sejenisnya @ Rp 2,100,000.00 2,520,000.00
3.000 Kg Paku Campur @ Rp 25,000.00 75,000.00
Jumlah 1 2,595,000.00
2 Tenaga
6.000 Pekerja @ Rp 66,500.00 399,000.00
18.000 Tukang kayu @ Rp 75,000.00 1,350,000.00
2.000 Kepala tukang @ Rp 86,500.00 173,000.00
0.300 Mandor @ Rp 95,000.00 28,500.00
Jumlah 2 1,950,500.00
Jumlah ( 1 + 2 ) 4,545,500.00

32 Analisa 1 M2 Pasang kaso/usuk + reng untuk atap sakura roof

0.012 M3 kayu maranti sejenis @ Rp 2,100,000.00 25,200.00
0.1500 Kg Paku biasa 5-7 cm @ Rp 25,000.00 3,750.00
0.1000 Pekerja @ Rp 66,500.00 6,650.00
0.1000 Tukang Kayu @ Rp 75,000.00 7,500.00
0.0100 Kepala Tukang @ Rp 86,500.00 865.00
0.005 mandor @ Rp 95,000.00 475.00
Jumlah 44,440.00

33 Analisa 1 M' Pasang Bumbungan sakura roof

2.500 Lbr Nok sakura roof @ Rp 40,000.00 100,000.00
0.0150 Kg Paku biasa @ Rp 25,000.00 375.00
0.4000 Pekerja @ Rp 66,500.00 26,600.00
0.2000 Tukang Kayu @ Rp 75,000.00 15,000.00
0.0200 Kepala Tukang @ Rp 86,500.00 1,730.00
0.002 mandor @ Rp 95,000.00 190.00
Jumlah 143,895.00
34 Analisa 1 M2 Pasang atap sakura roof
1.3000 Lbr atap sakura roof @ Rp 47,000.00 61,100.00
0.0500 Kg Paku biasa @ Rp 25,000.00 1,250.00
0.1400 Pekerja @ Rp 66,500.00 9,310.00
0.0670 Tukang Kayu @ Rp 75,000.00 5,025.00
0.0070 Kepala Tukang @ Rp 86,500.00 605.50
0.0070 Mandor @ Rp 95,000.00 665.00
Jumlah 77,955.50

35 Analisa 1M3 Pek. Rangka Kuda-Kuda / Kap & Konsol

1 Bahan
1.100 M3 Balok Kayu Kls II @ Rp 2,100,000.00 2,310,000.00
0.800 Kg Paku Campur @ Rp 25,000.00 20,000.00
@ Rp Jumlah 1 2,330,000.00
2 Tenaga
3.745 Pekerja @ Rp 66,500.00 249,042.50
12.000 Tukang Kayu @ Rp 75,000.00 900,000.00
2.400 Kepala Tukang @ Rp 86,500.00 207,600.00
0.400 Mandor @ Rp 95,000.00 38,000.00
@ Rp Jumlah 2 1,394,642.50
Jumlah ( 1 + 2 ) 3,724,642.50

36 Analisa 1 M3 Pek. Gording, Balok Pengaku Gord. KlsII

1.100 M3 Balok Kayu Kls II @ Rp 2,100,000.00 2,310,000.00
4.000 Kg Paku Campur @ Rp 25,000.00 100,000.00
12.000 Tukang @ Rp 75,000.00 900,000.00
1.200 Kepala Tukang @ Rp 86,500.00 103,800.00
4.000 Pekerja @ Rp 66,500.00 266,000.00
0.200 Mandor @ Rp 95,000.00 19,000.00
Jumlah 3,698,800.00
37 Analisa 1 M2 Pekerjaan Papan Lisplank
1 Bahan @ Rp
0.055 M3 Papan Kls II @ Rp 2,200,000.00 121,000.00
0.050 Kg Paku Campur @ Rp 25,000.00 1,250.00
Jumlah 1 122,250.00
2 Tenaga
0.220 Tukang Kayu @ Rp 75,000.00 16,500.00
0.022 Kepala Tukang @ Rp 86,500.00 1,903.00
0.110 Pekerja @ Rp 66,500.00 7,315.00
0.005 Mandor @ Rp 95,000.00 475.00
Jumlah 2 26,193.00
Jumlah 1 + 2 148,443.00
38 Analisa 1 M2 Pekerjaan Papan Jurai
1 Bahan
0.039 M3 Papan Kls II @ Rp 2,200,000.00 85,800.00
0.050 Kg Paku Campur @ Rp 25,000.00 1,250.00
0.022 Tukang Kayu @ Rp 75,000.00 1,650.00
0.011 Pekerja @ Rp 66,500.00 731.50
0.005 Mandor @ Rp 95,000.00 475.00
Jumlah 89,906.50
39 Analisa 1 M3 Pekerjaan Pintu Panil
0.040 M3 Papan Jati / Cendana @ Rp 3,200,000.00 128,000.00
1.000 Pekerja @ Rp 66,500.00 66,500.00
2.500 Tukang kayu @ Rp 75,000.00 187,500.00
0.250 Kepala Tukang @ Rp 86,500.00 21,625.00
0.050 Mandor @ Rp 95,000.00 4,750.00
0.010 Kg Lem Fok @ Rp 20,000.00 200.00
Jumlah 408,575.00

40 Analisa 1 M3 Pekerjaan Bingkai Jendela Kaca

0.035 M3 Papan Kayu Jati @ Rp 3,200,000.00 112,000.00
0.800 Pekerja @ Rp 66,500.00 53,200.00
2.000 Tukang kayu @ Rp 75,000.00 150,000.00
0.200 Kepala Tukang @ Rp 75,000.00 15,000.00
0.040 Mandor @ Rp 95,000.00 3,800.00
0.010 Kg Lem Fok @ Rp 20,000.00 200.00
Jumlah 334,200.00
41 Analisa 1 M2 Pekerjaan Atap Seng Gel. BJLS 0.20
6.500 Kk. Seng Gelombang @ Rp 7,500.00 48,750.00
0.050 Kg Paku Seng @ Rp 21,000.00 1,050.00
0.060 Tukang Kayu @ Rp 75,000.00 4,500.00
0.006 Kepala Tukang @ Rp 86,500.00 519.00
0.120 Pekerja @ Rp 66,500.00 7,980.00
0.014 Mandor @ Rp 95,000.00 1,330.00
Jumlah 64,129.00
42 Analisa 1 M' Pekerjaan Pas. Nok Seng Plat
1.000 M' Seng Plat @ Rp 12,000.00 12,000.00
0.112 Kg Paku Seng @ Rp 21,000.00 2,352.00
0.250 Tukang Kayu @ Rp 75,000.00 18,750.00
0.025 Kepala Tukang @ Rp 86,500.00 2,162.50
0.250 Pekerja @ Rp 66,500.00 16,625.00
Jumlah 51,889.50

43 Analisa 1 M2 Pek. Rangka Plafond / Penggantung

0.011 M3 Balok Kayu Kls II @ Rp 3,200,000.00 35,200.00
0.220 Kg Paku Campur @ Rp 25,000.00 5,500.00
0.210 Tukang Kayu @ Rp 75,000.00 15,750.00
0.021 Kepala Tukang @ Rp 86,500.00 1,816.50
0.070 Pekerja @ Rp 66,500.00 4,655.00
0.001 Mandor @ Rp 95,000.00 95.00
Jumlah 63,016.50

44 Analisa 1 M2 Pek. Plafond Tripleks

0.350 Lbr Tripleks 3 mm @ Rp 65,000.00 22,750.00
0.020 Kg Paku Tripleks @ Rp 20,000.00 400.00
0.150 Tukang Kayu @ Rp 75,000.00 11,250.00
0.250 Pekerja @ Rp 66,500.00 16,625.00
0.070 Mandor @ Rp 95,000.00 6,650.00
Jumlah 57,675.00

45 Analisa 1 M2 Pasang Lantai Keramik 20 x 20 cm

25.000 Bh. Ubin keramik 20 x 20 cm @ Rp 12,000.00 300,000.00
11.380 Kg. Sement portland @ Rp 1,600.00 18,208.00
0.042 M3 Pasir Pasang @ Rp 130,000.00 5,460.00
1.500 Kg. Sement warna @ Rp 12,000.00 18,000.00
0.350 Tukang @ Rp 75,000.00 26,250.00
0.035 Kepala Tukang @ Rp 86,500.00 3,027.50
0.620 Pekerja @ Rp 66,500.00 41,230.00
0.030 Mandor @ Rp 95,000.00 2,850.00
Jumlah 2 415,025.50

46 Analisa 1 M2 Pasang Dinding Keramik 40 x 40 cm

6.250 Bh Ubin keramik 40 x 40 cm @ Rp 12,000.00 75,000.00
9.300 Kg Sement portland @ Rp 1,600.00 14,880.00
0.018 M3 Pasir Pasang @ Rp 130,000.00 2,340.00
1.500 Kg Sement warna @ Rp 12,000.00 18,000.00
0.100 Org Tukang @ Rp 75,000.00 7,500.00
0.045 Org Kepala Tukang @ Rp 86,500.00 3,892.50
0.600 Org Pekerja @ Rp 66,500.00 39,900.00
0.030 Org Mandor @ Rp 95,000.00 2,850.00
Jumlah 164,362.50

47 Analisa 1 M2 Pasang Lantai Granit 60 x 60 cm

2.780 Bh Granit 60 x 60 cm @ Rp 120,000.00 333,600.00
11.380 Kg Sement portland @ Rp 1,600.00 18,208.00
0.042 M3 Pasir Pasang @ Rp 130,000.00 5,460.00
1.500 Kg Sement warna @ Rp 12,000.00 18,000.00
0.350 Org Tukang @ Rp 75,000.00 26,250.00
0.035 Org Kepala Tukang @ Rp 86,500.00 3,027.50
0.620 Org Pekerja @ Rp 66,500.00 41,230.00
0.030 Org Mandor @ Rp 95,000.00 2,850.00
Jumlah 448,625.50
48 Analisa 1 M2 Pasang Lantai Keramik 60 x 20 cm
6.250 Bh Ubin keramik 40 x 40 cm @ Rp 16,000.00 100,000.00
11.380 Kg Sement portland @ Rp 1,600.00 18,208.00
0.042 M3 Pasir Pasang @ Rp 130,000.00 5,460.00
1.500 Kg Sement warna @ Rp 12,000.00 18,000.00
0.350 Org Tukang @ Rp 75,000.00 26,250.00
0.035 Org Kepala Tukang @ Rp 86,500.00 3,027.50
0.620 Org Pekerja @ Rp 66,500.00 41,230.00
0.030 Org Mandor @ Rp 95,000.00 2,850.00
Jumlah 215,025.50

49 Analisa 1 M' Pasang Plint Keramik 20 x 40 cm

2.500 Bh Ubin keramik 20 x 40 cm @ Rp 12,500.00 31,250.00
1.650 Kg Sement portland @ Rp 1,600.00 2,640.00
0.0022 M3 Pasir Pasang @ Rp 130,000.00 286.00
0.080 Kg Sement warna @ Rp 12,000.00 960.00
0.090 Org Tukang @ Rp 75,000.00 6,750.00
0.009 Org Kepala Tukang @ Rp 86,500.00 778.50
0.090 Org Pekerja @ Rp 66,500.00 5,985.00
0.0045 Org Mandor @ Rp 95,000.00 427.50
Jumlah 49,077.00

50 Analisa M' Pasang Plint Granit 20 x 60 cm

8.330 Bh Granit 20 x 60 cm @ Rp 85,000.00 708,050.00
1.650 Kg Sement portland @ Rp 1,600.00 2,640.00
0.003 M3 Pasir Pasang @ Rp 130,000.00 416.00
0.100 Kg Sement warna @ Rp 12,000.00 1,200.00
0.090 Org Tukang @ Rp 75,000.00 6,750.00
0.009 Org Kepala Tukang @ Rp 86,500.00 778.50
0.090 Org Pekerja @ Rp 66,500.00 5,985.00
0.005 Org Mandor @ Rp 95,000.00 427.50
Jumlah 726,247.00

51 Analisa 1 M2 Pek. Plamir Tembok

0.100 Kg Plamir Jadi @ Rp 25,000.00 2,500.00
0.150 Lbr Amplas @ Rp 7,000.00 1,050.00
0.100 T ukang Cat @ Rp 75,000.00 7,500.00
0.010 Kepala Tukang @ Rp 86,500.00 865.00
0.120 Pekerja @ Rp 66,500.00 7,980.00
Jumlah 19,895.00

52 Analaisa 1 M2 Pengecatan tembok lama ( 1 Lapis cat dasar, 2 Lapis cat penutup
1.500 Btg Dolken/ Perancah @ Rp 5,000.00 7,500.00
0.1200 Kg Cat tembok (dasar) @ Rp 35,000.00 4,200.00
0.1800 Kg Cat tembok (Penutup) 2X @ Rp 35,000.00 6,300.00
0.0280 Pekerja @ Rp 66,500.00 1,862.00
0.0420 Tukang cat @ Rp 75,000.00 3,150.00
0.0042 Kepala Tukang @ Rp 86,500.00 363.30
0.0025 Mandor @ Rp 95,000.00 237.50
Jumlah 23,612.80

53 Analaisa 1 M2 Pengecatan tembok baru ( 1 Lapis Plam

@ Rp
1.500 Btg. Dolken perancah @ Rp 5,000.00 7,500.00
0.100 Kg Plamir @ Rp 25,000.00 2,500.00
0.100 Lbr Amplas @ Rp 7,000.00 700.00
0.100 Kg Cat tembok (dasar) @ Rp 35,000.00 3,500.00
0.260 Kg Cat tembok (Penutup) 2X @ Rp 35,000.00 9,100.00
0.0200 Pekerja @ Rp 66,500.00 1,330.00
0.0630 Tukang cat @ Rp 75,000.00 4,725.00
0.0063 Kepala Tukang @ Rp 86,500.00 544.95
0.0025 Mandor @ Rp 95,000.00 237.50
Jumlah 30,137.45

Analisa 1 M2 Pekerjaan Rangka Plafond Bahan Alluminium

0.625 M Alluminium Holow 40.20.2 @ Rp 270,000.00 168,750.00
0.140 Kg Paku Rypet @ Rp 75,000.00 10,500.00
0.150 Org Pekerja @ Rp 66,500.00 9,975.00
0.075 Org Tukang @ Rp 75,000.00 5,625.00
0.007 Org Kepala Tukang @ Rp 86,500.00 605.50
0.007 Org Mandor @ Rp 95,000.00 665.00
Jumlah 196,120.50
 Analisa 1 M2 Pek. Plafond Gibsunboard tebal 9 mm
0.542 Lbr Gibsumboard @ Rp 80,000.00 43,360.00
0.110 Kg Paku Gibsunboard @ Rp 65,000.00 7,150.00
0.150 Org Pekerja @ Rp 66,500.00 9,975.00
0.095 Org Tukang @ Rp 75,000.00 7,125.00
0.005 Org Kepala Tukang @ Rp 86,500.00 432.50
0.005 Org Mandor @ Rp 95,000.00 475.00
Jumlah 68,517.50

Analisa 1 M Pekerjaan Pasangan List Plafond Gipsum profil

1.050 M list Profil Gibsum @ Rp 110,000.00 115,500.00
0.050 Kg Paku gibsun @ Rp 65,000.00 3,250.00
0.021 Org Pekerja @ Rp 66,500.00 1,396.50
0.021 Org Tukang @ Rp 75,000.00 1,575.00
0.002 Org Kepala Tukang @ Rp 86,500.00 173.00
0.001 Org Mandor @ Rp 95,000.00 95.00
Jumlah 121,989.50

54 Analaisa 1 M2 Pengecatan Permukaan Plafond tripleks ( 1 Lapis Plamir, 1 lapis cat dasar, 2 Lapis cat penutup)
1.15 Btg. Perancah @ Rp 5,000.00 5,750.00
0.100 Kg Plamir @ Rp 25,000.00 2,500.00
0.100 Lbr Amplas @ Rp 7,000.00 700.00
0.100 Kg Cat tembok (dasar) @ Rp 35,000.00 3,500.00
0.260 Kg Cat tembok (Penutup) 2X @ Rp 35,000.00 9,100.00
0.0200 Pekerja @ Rp 66,500.00 1,330.00
0.0630 Tukang cat @ Rp 75,000.00 4,725.00
0.0063 Kepala Tukang @ Rp 86,500.00 544.95
0.0025 Mandor @ Rp 95,000.00 237.50
Jumlah 28,387.45

55 Analisa 1 M2 Mendempul dan Menggosok Kayu

0.080 Kg Dempul jadi @ Rp 7,500.00 600.00
0.020 Kg Minyak cat @ Rp 2,500.00 50.00
0.155 Lbr Amplas @ Rp 7,000.00 1,085.00
0.040 Pekerja @ Rp 66,500.00 2,660.00
0.040 Tukang cat @ Rp 75,000.00 3,000.00
0.004 Kepala Tukang @ Rp 86,500.00 346.00
0.003 Mandor @ Rp 95,000.00 237.50
Jumlah 7,978.50
56 Analisa 1 M2 Pengecatan Bidang Kayu lama
0.150 Kg Plamir @ Rp 25,000.00 3,750.00
0.020 Kg Minyak cat @ Rp 2,500.00 50.00
0.170 Kg Cat dasar @ Rp 16,000.00 2,720.00
0.170 Kg Cat penutup @ Rp 25,000.00 4,250.00
0.070 Pekerja @ Rp 66,500.00 4,655.00
0.075 Tukang cat @ Rp 75,000.00 5,625.00
0.0075 Kepala Tukang @ Rp 86,500.00 648.75
0.0025 Mandor @ Rp 95,000.00 237.50
Jumlah 21,936.25

57 Analisa 1 M2 Pengecatan Bidang Kayu baru (1 Lapis plamir, 1 Lapis cat dasar, 2 lapis cat penutup)
0.200 Kg cat meny @ Rp 16,000.00 3,200.00
0.150 Kg Plamir @ Rp 25,000.00 3,750.00
0.020 Kg Minyak cat @ Rp 2,500.00 50.00
0.260 Kg Cat penutup 2 kali @ Rp 25,000.00 6,500.00
0.070 Pekerja @ Rp 66,500.00 4,655.00
0.009 Tukang cat @ Rp 75,000.00 675.00
0.006 Kepala Tukang @ Rp 86,500.00 519.00
0.0025 Mandor @ Rp 95,000.00 237.50
Jumlah 19,586.50
58 Analisa 1 M2 Pengecatan permukaan seng
0.300 Kg Cat atap 2 kali @ Rp 40,000.00 12,000.00
0.100 Pekerja @ Rp 66,500.00 6,650.00
0.075 Tukang cat @ Rp 75,000.00 5,625.00
0.0500 Mandor @ Rp 95,000.00 4,750.00
Jumlah 29,025.00

59 Analisa 1 M2 Pek. Pengecatan pada besi 3 kali

0.300 Kg Cat besi @ Rp 25,000.00 7,500.00
0.075 Tukang Cat @ Rp 75,000.00 5,625.00
0.008 Kepala Tukang @ Rp 86,500.00 692.00
0.100 Pekerja @ Rp 66,500.00 6,650.00
0.050 Mandor @ Rp 95,000.00 4,750.00
Jumlah 25,217.00

60 Analisa 1 M2 Pek. Pengeteran bidang kayu

0.100 Kg teer residu @ Rp 20,000.00 2,000.00
0.100 Pekerja @ Rp 66,500.00 6,650.00
0.005 Mandor @ Rp 95,000.00 475.00
Jumlah 9,125.00

61 Analisa 1 M' Pek.Saluran Air Hujan Di plester dan Aci dengan Semen
0.140 Batu Gunung @ Rp 250,000.00 35,000.00
21.500 Kg Semen @ Rp 1,600.00 34,400.00
0.020 M3 Pasir Pasang @ Rp 130,000.00 2,600.00
0.050 Tukang @ Rp 75,000.00 3,750.00
0.005 Kepala Tukang @ Rp 86,500.00 432.50
1.000 Pekerja @ Rp 66,500.00 66,500.00
0.090 Mandor @ Rp 95,000.00 8,550.00
Jumlah 151,232.50
62 Analisa 1 Buah pasang kunci tanam biasa
1.000 Bh Kunci tanam biasa @ Rp 170,000.00 170,000.00
0.010 Pekerja @ Rp 66,500.00 665.00
0.500 Tukang kayu @ Rp 75,000.00 37,500.00
0.010 Kepala tukang @ Rp 86,500.00 865.00
0.005 Mandor @ Rp 95,000.00 475.00
Jumlah 209,505.00
63 Analisa 1 Buah pasang engsel pintu
1.000 Bh Engsel pintu @ Rp 35,000.00 35,000.00
0.015 Pekerja @ Rp 66,500.00 997.50
0.150 Tukang kayu @ Rp 75,000.00 11,250.00
0.015 Kepala tukang @ Rp 86,500.00 1,297.50
0.00075 Mandor @ Rp 95,000.00 71.25
Jumlah 48,616.25

64 Analisa 1 Buah pasang engsel jendela kupu-kupu

1.000 Bh Engsel jendela @ Rp 35,000.00 35,000.00
0.010 Pekerja @ Rp 66,500.00 665.00
0.100 Tukang kayu @ Rp 75,000.00 7,500.00
0.010 Kepala tukang @ Rp 86,500.00 865.00
0.00050 Mandor @ Rp 95,000.00 47.50
Jumlah 44,077.50

65 Analisa 1 Buah pasang kait angin

1.000 Bh Engsel jendela @ Rp 35,000.00 35,000.00
0.015 Pekerja @ Rp 66,500.00 997.50
0.150 Tukang kayu @ Rp 75,000.00 11,250.00
0.015 Kepala tukang @ Rp 86,500.00 1,297.50
0.00075 Mandor @ Rp 95,000.00 71.25
Jumlah 48,616.25
66 Analisa 1 M2 Pasang kaca, tebal 3 mm
1.1000 M2 Kaca bening @ Rp 120,000.00 132,000.00
4.0000 M' list kayu jati @ Rp 5,000.00 20,000.00
0.0150 Pekerja @ Rp 66,500.00 997.50
0.1500 Tukang Kayu @ Rp 75,000.00 11,250.00
0.0150 Kepala tukang @ Rp 86,500.00 1,297.50
0.00075 Mandor @ Rp 95,000.00 71.25
Jumlah 165,616.25

67 Analisa 1 M2 Pasang kaca, tebal 5 mm

1.1000 M2 Kaca bening @ Rp 130,000.00 143,000.00
4.0000 M' list kayu jati @ Rp 5,000.00 20,000.00
0.0150 Pekerja @ Rp 66,500.00 997.50
0.1500 Tukang Kayu @ Rp 75,000.00 11,250.00
0.0150 Kepala tukang @ Rp 86,500.00 1,297.50
0.00075 Mandor @ Rp 95,000.00 71.25
Jumlah 176,616.25

68 Analisa 1 M2 Pasang kaca cermin, tebal 5 mm

1.1000 M2 Kaca cermin @ Rp 120,000.00 132,000.00
4.0000 M' list kayu jati @ Rp 5,000.00 20,000.00
0.0150 Pekerja @ Rp 66,500.00 997.50
0.1500 Tukang Kayu @ Rp 75,000.00 11,250.00
0.0150 Kepala tukang @ Rp 86,500.00 1,297.50
0.00075 Mandor @ Rp 95,000.00 71.25
Jumlah 165,616.25

69 Analisa Memasang 1 Bh Closed duduk / Monoblok

1.0000 Bh Closed duduk / Monoblok @ Rp 4,750,000.00 4,750,000.00
3.3000 Pekerja @ Rp 66,500.00 219,450.00
1.1000 Tukang Batu @ Rp 75,000.00 82,500.00
0.0010 Kepala tukang @ Rp 86,500.00 86.50
0.18000 Mandor @ Rp 95,000.00 17,100.00
Jumlah 5,069,136.50

70 Analisa Memasang 1 Bh Closed jongkok porselen

1.0000 Bh Closed jongkok porselen @ Rp 1,500,000.00 1,500,000.00
6.0000 Kg Sement Portland @ Rp 1,600.00 9,600.00
0.0100 M3 Pasir pasang @ Rp 130,000.00 1,300.00
1.0000 Pekerja @ Rp 66,500.00 66,500.00
1.5000 Tukang Batu @ Rp 75,000.00 112,500.00
1.5000 Kepala tukang @ Rp 86,500.00 129,750.00
0.16000 Mandor @ Rp 95,000.00 15,200.00
Jumlah 1,834,850.00

71 Analisa Memasang 1 Bh Urinoir

1.0000 Bh Urinoir @ Rp 1,200,000.00 1,200,000.00
1.0000 Perlengkapan (30 % harga urinoir) @ Rp 360,000.00 360,000.00
6.0000 Kg Sement Portland @ Rp 1,600.00 9,600.00
0.0100 M3 Pasir pasang @ Rp 130,000.00 1,300.00
1.0000 Pekerja @ Rp 66,500.00 66,500.00
1.0000 Tukang Batu @ Rp 75,000.00 75,000.00
0.1000 Kepala tukang @ Rp 86,500.00 8,650.00
0.1000 Mandor @ Rp 95,000.00 9,500.00
Jumlah 1,730,550.00

72 Analisa Memasang 1 Bh wastafel

1.0000 Bh Wastafel @ Rp 1,000,000.00 1,000,000.00
1.0000 Perlengkapan (12 % harga wastafel) @ Rp 120,000.00 120,000.00
6.0000 Kg Sement Portland @ Rp 1,600.00 9,600.00
0.0100 M3 Pasir pasang @ Rp 130,000.00 1,300.00
1.2000 Pekerja @ Rp 66,500.00 79,800.00
1.4500 Tukang Batu @ Rp 75,000.00 108,750.00
0.1500 Kepala tukang @ Rp 86,500.00 12,975.00
0.1000 Mandor @ Rp 95,000.00 9,500.00
Jumlah 1,341,925.00

73 Analisa Memasang 1 M' pipa galvanis diameter 1/2 '

1.200 M' Pipa galvanis @ Rp 13,000.00 15,600.00
1.000 Perlengkapan (35 % harga pipa) @ Rp 4,550.00 4,550.00
0.054 Pekerja @ Rp 66,500.00 3,591.00
0.090 Tukang batu @ Rp 75,000.00 6,750.00
0.009 Kepala Tukang @ Rp 86,500.00 778.50
0.027 Mandor @ Rp 95,000.00 2,565.00
Jumlah 33,834.50
74 Analisa Memasang 1 M' pipa galvanis diameter 3/4 '
1.200 M' Pipa galvanis @ Rp 15,000.00 18,000.00
1.000 Perlengkapan (35 % harga pipa) @ Rp 5,250.00 5,250.00
0.054 Pekerja @ Rp 66,500.00 3,591.00
0.090 Tukang batu @ Rp 75,000.00 6,750.00
0.009 Kepala Tukang @ Rp 86,500.00 778.50
0.027 Mandor @ Rp 95,000.00 2,565.00
Jumlah 36,934.50

75 Analisa Memasang 1 M' pipa PVC tipe AW diameter 1/2 '

1.200 M' Pipa PVC @ Rp 9,000.00 10,800.00
1.000 Perlengkapan (35 % harga pipa) @ Rp 3,150.00 3,150.00
0.036 Pekerja @ Rp 66,500.00 2,394.00
0.060 Tukang batu @ Rp 75,000.00 4,500.00
0.006 Kepala Tukang @ Rp 86,500.00 519.00
0.0018 Mandor @ Rp 95,000.00 171.00
Jumlah 21,534.00

76 Analisa Memasang 1 M' pipa PVC tipe AW diameter 3/4 '

1.200 M' Pipa PVC @ Rp 9,000.00 10,800.00
1.000 Perlengkapan (35 % harga pipa) @ Rp 3,150.00 3,150.00
0.036 Pekerja @ Rp 66,500.00 2,394.00
0.060 Tukang batu @ Rp 75,000.00 4,500.00
0.006 Kepala Tukang @ Rp 86,500.00 519.00
0.0018 Mandor @ Rp 95,000.00 171.00
Jumlah 21,534.00

77 Analisa Memasang 1 M' pipa PVC tipe AW diameter 3 '

1.200 M' Pipa PVC @ Rp 17,000.00 20,400.00
1.000 Perlengkapan (35 % harga pipa) @ Rp 5,950.00 5,950.00
0.081 Pekerja @ Rp 66,500.00 5,386.50
0.136 Tukang batu @ Rp 75,000.00 10,200.00
0.0136 Kepala Tukang @ Rp 86,500.00 1,176.40
0.0041 Mandor @ Rp 95,000.00 389.50
Jumlah 43,502.40

78 Analisa Memasang 1 bh kran diameter 3/4" atau 1/2 "

1.000 Bh Kran air @ Rp 25,000.00 25,000.00
0.025 Bh Seal tape @ Rp 15,000.00 375.00
0.010 Pekerja @ Rp 66,500.00 665.00
0.100 Tukang batu @ Rp 75,000.00 7,500.00
0.010 Kepala Tukang @ Rp 86,500.00 865.00
0.005 Mandor @ Rp 95,000.00 475.00
Jumlah 34,880.00

79 Analisa Memasang 1 bh floor drain

1.000 Bh Floor drain @ Rp 15,000.00 15,000.00
0.010 Pekerja @ Rp 66,500.00 665.00
0.100 Tukang batu @ Rp 75,000.00 7,500.00
0.010 Kepala Tukang @ Rp 86,500.00 865.00
0.005 Mandor @ Rp 95,000.00 475.00
Jumlah 24,505.00

80 Analisa Memasang 1 bh Bak Mandi Fibre Glass Volume 0,30 M3

1.000 Bh Bak Fiber Glass @ Rp 400,000.00 400,000.00
1.000 Perlengkapan (18 % Harga Bak) @ Rp 72,000.00 72,000.00
1.800 Pekerja @ Rp 66,500.00 119,700.00
2.700 Tukang batu @ Rp 75,000.00 202,500.00
0.540 Kepala Tukang @ Rp 86,500.00 46,710.00
0.110 Mandor @ Rp 95,000.00 10,450.00
Jumlah 851,360.00

PEJABAT PEMBUAT KOMITMEN

HERFIANSYAH
Penata Muda Tk. I (III/b)
NIP. 19820707 200312 1 003
 DAFTAR UPAH DAN HARGA BAHAN

PEKERJAAN : Pembangunan Rumah Dinas type 72 1 (Satu) Unit dan

TAHUN ANGGARAN Type 36 4 (empat) unit
LOKASI : Bandar Udara Matahora Wakatobi

NO. URAIAN SATUAN HARGA ( Rp )

I. UPAH KERJA
1 Pekerja hari 66,500.00
2 Mandor hari 95,000.00
3 Tukang hari 75,000.00
4 Kepala Tukang hari 86,500.00

II. HARGA BAHAN

1 Tanah Urug/Tanah timbunan M3 85,000.00
2 Pasir Urug M3 120,000.00
3 Pasir Pasang M3 130,000.00
4 Pasir beton M3 230,000.00
5 Batu gunung M3 250,000.00
6 Paving Blok M2 50,000.00
7 Kayu penyokong Btg 5,000.00
8 Semen Kg 1,600.00
9 Semen Sak 80,000.00
10 Semen warna Kg 12,000.00
11 Batu Merah Biji 750.00
12 Bataco Bh 12,500.00
13 Batu kerikil / suplit M3 250,000.00
14 Besi beton Kg 22,000.00
15 Kawat beton Kg 15,000.00
16 Papan bekisting klas III M3 1,000,000.00
17 Kayu perancah M3 1,000,000.00
18 Kayu Dolken Btg 5,000.00
19 Kayu / Papan Meranti / Pontoh M3 2,200,000.00
20 Kayu Balok Meranti / sejenisnya M3 2,100,000.00
21 Kayu Balok Kalapi / sejenisnya M3 3,200,000.00
22 Kayu besi diameter 18 cm - 25 cm Batang 40,000.00
23 Papan jati M3 3,200,000.00
24 Papan silae M3 3,000,000.00
25 Kalsiboard Lbr 135,000.00
26 Teak wood Lbr 170,000.00
27 Play wood 9 mm Lbr 180,000.00
28 Tripleks 3 mm Lbr 65,000.00
29 Paku seng Kg 21,000.00
30 Paku campur 5/10 Kg 25,000.00
31 Paku tripleks Kg 20,000.00
Paku sekrup Kg 45,000.00
32 Keramik 10 x 20 Bh 1,100.00
33 Keramik 40 x 40 Bh 12,000.00
34 Granit 20 x 60 Bh 85,000.00
35 granit 60 x 60 Bh 120,000.00
36 Keramik 20 x 20 anti slip Bh 12,000.00
37 Keramik 40 x 40 Bh 16,000.00
38 Keramik 20 x 25 Bh 12,000.00
39 Keramik 20 x 40 Bh 12,500.00
40 Kayu bayam M3 3,000,000.00
41 kayu kalapi M3 3,200,000.00
42 Kayu jati M3 3,200,000.00
43 List plapond kayu jati 2x3 cm (diprofil) M' 10,000.00
44 List plapond kayu jati 3x5 cm (diprofil) M' 12,000.00
45 List plapond Gipsum M' 45,000.00
46 List Kayu Jati M' 5,000.00
47 Atap seng BJLS 0.20 KK 7,500.00
48 Seng plat M' 12,000.00
49 Sakura roof Lbr 47,000.00
50 Nok/Bubungan sakura roof Lbr 40,000.00
51 Paku seng Kg 25,000.00
52 Paku sirap Bh 1,500.00
53 Besi plat baja T . 5 mm (dibentuk) Lbr 1,500,000.00
54 Besi strip, baut, Beugel dan angker Bh 5,000.00
55 Gypsum Lbr 75,000.00
56 Paku Gypsum Lbr 25,000.00
57 Dempul Kg 7,500.00
58 Amplas Lbr 7,000.00
59 Kuas Bh 22,000.00
60 Cat meny Kg 16,000.00
61 Cat meny besi Kg 20,000.00
62 Cat besi Kg 25,000.00
63 Cat Kilap/vernis Kg 25,000.00
64 Cat atap/seal coat merk INA Kg 40,000.00
65 Cat teer residu Kg 20,000.00
66 Minyak cat Ltr 2,500.00
67 Plamir Kg 25,000.00
68 Cat tembok merk Wintex / INA Kg 35,000.00
69 Daun Jendela Daun 250,000.00
kusen alluminium M 55,000.00
70 Daun Pintu panela jati Daun 650,000.00
71 Kunci Tanam 2x Putar Bh 170,000.00
72 Kunci Tanam 1x Putar Bh 130,000.00
73 Kunci tanam utama Bh 150,000.00
74 Gerendel pintu Bh 65,000.00
75 Lem Fox Kg 20,000.00
76 Pegangan pintu/door holder Bh 135,000.00
77 Engsel pintu Bh 35,000.00
78 Engsel pintu kipas Bh 35,000.00
79 Engsel jendela Bh 35,000.00
80 Grendel pintu panjang Bh 75,000.00
81 Grendel pintu standar Bh 55,000.00
82 Grendel jendela Bh 55,000.00
83 Kait Angin Bh 15,000.00
84 Handle Pintu Bh 170,000.00
85 Panel Instalasi Unit 250,000.00
86 Pasangan sekring MCB Unit 200,000.00
87 Bok Sekring Unit 75,000.00
88 Kaca bening 3 mm M2 120,000.00
89 Kaca bening 5 mm M2 130,000.00
90 Kaca riben 5 mm M2 140,000.00
91 Kaca cermin 5 mm M2 120,000.00
92 Kaca Buram 5mm M2 100,000.00
93 Lampu neon 35 watt + down light Bh 135,000.00
95 Lampu Tl 40 watt Bh 65,000.00
96 Lampu Tl 20 watt Bh 45,000.00
97 Lampu sorot Bh 65,000.00
98 Lampu pijar 40 Watt Bh 65,000.00
99 Lampu pijar 20 Watt Bh 45,000.00
100 Lampu pijar 10 Watt Bh 35,000.00
101 Stop kontak 100 watt Bh 45,000.00
102 Stop kontak 500 watt Bh 45,000.00
103 Saklar tunggal Broco Bh 50,000.00
104 Saklar ganda Broco Bh 55,000.00
105 Pipa Conduit she M' 25,000.00
106 Kabel instalasi penerangan NYY Uk.2x2.5 mm M' 12,500.00
107 Titik instalasi termasuk gambar PLN Titik 650,000.00
108 Elekltroda penangkal petir Spit 30,000.00
109 Kabel BC M' 10,000.00
110 Klem Bh 4,000.00
111 Pipa GIP Medium 1/2 " - 6 M M' 13,000.00
112 Pipa GIP Medium 3/4 " - 6 M M' 15,000.00
113 Pipa GIP Medium 1"-6M M' 20,000.00
114 Pipa GIP Medium 1.5 " - 6 M M' 20,500.00
115 Pipa GIP Medium 2"-6M M' 19,000.00
116 Pipa GIP Medium 3"-6M M' 20,000.00
117 Pipa GIP Medium 2 " - 6 M (dilas dan dibentuk) M' 35,500.00
118 Pipa PVC Type AW Dia. 1/2" - 4 " Bh 9,000.00
119 Pipa PVC Type AW Dia. 3/4" - 4 " Bh 9,000.00
120 Pipa PVC Type AW Dia. 1" - 4 " Bh 10,000.00
121 Pipa PVC Type AW Dia. 1.5" - 4 " Bh 12,000.00
122 Pipa PVC Type AW Dia. 2" - 4 " Bh 13,000.00
123 Pipa PVC Type AW Dia. 2.5" - 4 " Bh 15,000.00
124 Pipa PVC Type AW Dia. 3" - 4 " Bh 17,000.00
125 Tempat sabun keramik Bh 20,000.00
126 Kran air Kuningan Bh 25,000.00
127 Seal Tape Bh 15,000.00
128 Floor drain Bh 15,000.00
129 Bak air fiber Bh 400,000.00
130 Bak Cuci Logam Bh 500,000.00
131 Wastafel Dinding Toto Bh 1,335,000.00
132 Wastafel Meja Bh 1,000,000.00
133 Closed jongkok Porselin Toto Bh 1,500,000.00
134 Closed duduk standar merk KIA Bh 4,500,000.00
135 Closed duduk monoblok lengkap merk KIA Bh 4,750,000.00
136 Urinoir Lengkap terpasang Bh 1,200,000.00
137 Glass Block Bh 30,000.00
138 Pembersihan Lokasi M2 15,000.00
139 Pek. Bak kontrol Unit 120,000.00
140 Pek. Septick tank lengkap dengan peresapan Unit 3,000,000.00
141 Pek. Resapan bak limbah Unit 1,200,000.00
142 Pasangan besi pengaman pada saluran Unit 1,500,000.00
143 Ventilasi atap Unit 250,000.00

PEJABAT PEMBUAT KOMITMEN

HERFIANSYAH
Penata Muda Tk. I (III/b)
NIP. 19820707 200312 1 003