Professional Documents
Culture Documents
No.
Material/Barang
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
Tanah urug
Pasir Urug
Sirtu
Laterid
Pasir Beton/Pasang
Koral Beton Split
Kerikil Sungai
Batu kali/ Batu Belah
Baru Belah 10-15 cm
Baru Belah 7- 10 cm
Batu Pecah 3-5 cm
Batu Pecah 2-3 cm
Batu Pecah 1-2 cm
Batu Pecah 0,5-1 cm
Batu Bata
Bataco
Paving Stone
Conblock
Beton Kerawang
Bata Press
Semen PC ( Isi 40 Kg/Zak)
Semen PC ( Isi 50 Kg/Zak)
Semen Pc
SPK
Semen Merah
Semen Putih
Kapur Pasang/Kapur PDAM
Kapur Sirih
Besi Beton Polos
Besi Beton Ulir
Baja Siku
Kawat Beton
Kawat Harmonika T=1M (1 Roll=25M)
Kawat Duri (1 Roll=25 M)
Ubin Abu-abu 20 x 20 cm
Ubin Berwarna 20 x20 cm
Ubin Teraso 30x30 cm
Ubin Wapel 20x20 cm
Porselin 11x11 cm
Lis Keramik 5 x 20
Lis Keramik 8x20
Galss Blok
Batu Geranit
Batu Teraso
Batu Alam
Keramik Lokal 10x20 cm
Keramik Lokal 20x20 cm
Keramik Lokal 20x25 cm
Keramik Asia Putih 20/20 cm
Keramik Asia Warna 20/20 cm
Keramik Asia Putih 30/30 cm
Keramik Asia Warna 30/30 cm
Kerami Mozaik 30/30 cm
Keramik Anti gores 60/60 cm
Keramik Lokal 30/30 cm
Keramik Lokal 40/40 cm
Balok Kayu Kelas I Jati/Ulin dll
Papan Kayu Kelas I Jati/Ulin dll
Balok Kayu Kelas I Benuas
Papan Kayu Kelas I Benuas
Balok Kayu Kelas II
Satuan
(Volume)
Harga
3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
Bh
Bh
M2
Bh
Bh
Bh
Zak
Zak
Kg
Zak
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
M'
M'
Bh
Bh
Bh
Bh
Bh
Lbr
Lbr
Bh
M2
M2
M2
M2
M2
M2
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
M3
M3
M3
M3
M3
Harga
Satuan
Dasar
4
66,667
66,667
73,333
57,000
76,667
327,600
224,640
280,000
340,000
340,000
340,000
480,000
480,000
480,000
650
2,100
125,000
10,000
3,900
950
52,100
65,150
1,303
5,120
2,400
3,000
2,760
4,800
13,000
16,333
21,486
14,000
26,300
74,000
1,650
1,820
3,300
1,580
900
7,500
9,000
23,500
840,000
300,000
114,000
44,000
46,000
51,000
54,000
66,000
60,000
72,000
108,000
250,000
63,000
67,800
3,750,000
4,500,000
3,250,000
3,500,000
2,000,000
Galian C
5
1,000
1,200
1,200
1,200
1,200
3,600
3,600
3,000
3,000
3,000
3,000
3,600
3,600
3,600
50
50
50
50
50
50
Hsd+Galian C+
PPN + Operhead
(4)+(5)+10%+10%=
6
81,000
81,200
89,200
69,600
93,200
396,720
273,168
339,000
411,000
411,000
411,000
579,600
579,600
579,600
830
2,570
150,050
12,050
4,680
1,140
55,226
68,277
1,564
6,144
2,880
3,600
3,312
5,760
15,600
19,600
25,783
16,800
31,560
88,800
1,980
2,184
3,960
1,896
1,080
9,000
10,800
28,200
1,008,000
360,000
136,800
52,800
55,200
61,200
64,800
79,200
72,000
86,400
129,600
300,000
75,600
81,360
4,500,000
5,400,000
3,900,000
4,200,000
2,400,000
Ket.
7
Hal.1
No.
1
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
Satuan
(Volume)
Harga
2
3
Papan Kayu Kelas II
M3
Balok Kayu Kelas III Burneo dll
M3
Papan Kayu Kelas II Burneo dll
M3
Kuda-kuda Kayu
M3
Papan Kayu (Bouplank)
M3
Papan Bekisting
M3
Kayu Bulat
Btg
Kayu Knopel
Btg
Kayu Dolken (Galam)
Btg
Kayu Rangka Plafond
M3
Kayu Rangka Atap
M3
Balok Ulin 20/20 = 4M
Btg
Kayu Reng Ukuran 2/3= 4 M
M3
Kayu Ulin Gelagar 5/50 = 4M
M3
Moulding / Papan Lap-lapan Bangkirai
Kpg
Moulding / Papan Lap-lapan Ramin
Kpg
List Moulding
Btg
List Gibzum
M'
Eternit (Asbes)
M2
Papan Lisplank Ulin
M3
Playwood 3 mm
Lbr
Playwood 4 mm
Lbr
Playwood Melamin/ Fomika
Lbr
Multiplek 4 mm
Lbr
Multiplek 6 mm
Lbr
Multiplek 9 mm
Lbr
Kalcibord
Lbr
Teakwood
Lbr
Gibzum
M2
Seng Talang BJLS
M'
Genteng Kodok /Sejenis
Bh
Karpus Genteng Kodok / Mantili
Bh
Genteng Mantili/ Sejenis
Bh
Karpus Genteng Plam
Bh
Genteng Keramik
Bh
Karpus Genteng Keramik
Bh
Penutup Bubungan Genteng Beton
Bh
Genteng Beron
Bh
Genteng Kaca
Bh
Genteng Metal Multi Roof Motif 1,30=M2
M2
Genteng Metal Multi Roof Polos 1,30=M2
M2
Atap Genteng Metal Spiro 2,15=1M2
M2
Atap Genteng Metal Sakura 0,25,3,25=1 M2
M2
Atap Genteng Metal Sakura 0,25,1,63=1 M2
M2
Atap Genteng Metal Sakura Prima 1,62 = 1M2
M2
M' Bubungan Genteng Metal Multi Roof Motif
M'
M' Bubungan Genteng Metal Multi Roof Polos
M'
M' Bubungan Atap Genteng Metal Spiro
M'
M' Bubungan Atap Genteng Metal Sakura 0,25
M'
M' Bubungan Atap Genteng Metal Sakura Prima
M'
Rangka Baja Ringan
M2
Asbes Sirap
Lbr
Asbes Gelombang Besar
Lbr
Karpus Asbes Gelombang Besar
Bh
Asbes Gelombang Kecil
Lbr
Karpus Asbes Gelombang Kecil
Bh
Seng Gelombang BJLS 30
Lbr
Seng Gelombang BJLS 27
Lbr
Seng Plat BJLS 30
Lbr
Seng Plat BJLS 27
Lbr
Seng Almunium 0,5 mm
Lbr
Seng Bubungan Almunium 0,5 mm
M'
Atap Sirap
Lbr
Lem Kayu
Kg
Material/Barang
Harga
Galian C
Hsd+Galian C+
Satuan
PPN + Operhead
Dasar
(4)+(5)+10%+10%=
4
5
6
2,150,000
2,580,000
1,600,000
1,920,000
1,800,000
2,160,000
2,000,000
2,400,000
1,800,000
2,160,000
1,800,000
2,160,000
6,000
7,200
7,200
8,640
14,400
17,280
2,000,000
2,400,000
2,000,000
2,400,000
400,000
480,000
2,000,000
2,400,000
3,750,000
4,500,000
21,000
25,200
27,600
33,120
24,000
28,800
28,500
34,200
37,200
44,640
2,976,000
3,571,200
50,000
60,000
71,500
85,800
87,000
104,400
83,000
99,600
126,000
151,200
142,800
171,360
63,000
75,600
142,000
170,400
175,500
210,600
24,000
28,800
960
1,152
3,900
4,680
1,380
1,656
16,800
20,160
15,600
18,720
16,800
20,160
3,600
4,320
3,000
3,600
8,700
10,440
134,400
161,280
134,160
160,992
46,440
55,728
53,625
64,350
47,628
57,154
64,152
76,982
90,000
108,000
87,000
104,400
54,000
64,800
60,000
72,000
75,000
90,000
275,000
3,000
3,600
34,500
41,400
16,800
20,160
27,600
33,120
13,800
16,560
40,400
48,480
37,500
45,000
47,900
57,480
43,500
52,200
165,000
198,000
27,500
33,000
900
1,080
14,400
17,280
Ket.
7
Hal. 2
No.
1
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
Material/Barang
2
Lem Aica Aibon
Angker
Paku Kayu
Paku Seng
Paku Reng
Paku Anti Karat
Paku Asbes
Paku Calsiboard
Paku Ulin
Paku Sirap
Paku Triplex
Paku Kait
Paku Sumbat
Paku Sekrup
Baut dan Mur
Besi Beugel/Baut (Kuda-Kuda)
Engsel Jendel (Kualitas Standart)
Engsel Pintu (Kualitas Standart)
Grendel
Handel
Kunci Gembok
Kunci Tanam Dua Slag Lokal Yale/Setara
Expanolet
Hak Angin
Naco (Kerangka dean Daun ) 8 daun
Kaca Bening Ukuran 3 mm
Kaca Bening Ukuran 5 mm
Kaca Reyben Ukuran 5 mm
Bak Mandi Feiberglass Sedang
Bak Mandi Feiberglass Besar
Bak Mandi Plastik
Bak Mandi Porselin
Klased Jongkok traso
Klosed Jongkok Keramik
Klosed duduk Ina/Setara
Klosed Mono Block Lokal
Urinoit Porselin/Keramik
Bak Cuci tangan /Wastafel Keramik
Bak Cuci Piring Teraso
Bak Cuci Piring logam Lubang Tunggal
Bak Cuci Piring Logam Lubang Ganda
Kran Leiding Standart
Rumput Gajah Pahitan
Pipa PVC 1/2" Aw
Pipa PVC 3/4" Aw
Pipa PVC 1" Aw
Pipa PVC 2" D
Pipa PVC 3"D
Pipa PVC 4"D
Pipa Leiding 1/2 " Medium A
Pipa Leiding 3/4 " Medium A
Pipa Leiding 1" Medium A
Pipa Leding 2" Medium A (BSB)
Pipa Leding 3" Medium A
Pipa Leding 4" Medium A
Pipa PVC Siku
Talang PVC Siku-Siku
Talang PVC 1/2 Lingkaran
Sambungan Sok
Sumur Pompa Tangan terpasang
Sumur Pompa Elektrik terpasang
Buis Beton 10 Cm
Buis Beton 50 Cm Panjang 1 M
Satuan
(Volume)
Harga
3
Kg
Bh
Kg
Kg
Kg
Kg
Bh
Kg
Kg
Kg
Kg
Bh
Bh
Bh
Kg
Kg
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Set
M2
M2
M2
Bh
Bh
Bh
Bh
Bh
Bh
Set
Bh
Set
Set
Bh
Bh
Bh
Bh
M2
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Bh
Bh
Bh
Bh
Bh
Harga
Galian C
Hsd+Galian C+
Satuan
PPN + Operhead
Dasar
(4)+(5)+10%+10%=
4
5
6
27,500
33,000
2,500
3,000
17,000
20,400
22,000
26,400
17,000
20,400
21,900
26,280
400
480
21,900
26,280
18,800
22,560
22,500
27,000
22,500
27,000
1,500
1,800
400
480
300
360
1,500
1,800
22,500
27,000
18,000
21,600
24,000
28,800
6,600
7,920
4,500
5,400
60,000
72,000
150,000
180,000
34,500
41,400
10,000
12,000
200,000
240,000
81,300
97,560
118,800
142,560
131,300
157,560
450,000
540,000
540,000
648,000
102,000
122,400
240,000
288,000
84,000
100,800
204,000
244,800
1,188,000
1,425,600
108,000
129,600
126,000
151,200
369,600
443,520
252,000
302,400
234,000
280,800
495,000
594,000
25,000
30,000
10,800
12,960
22,700
27,240
25,000
30,000
30,000
36,000
43,560
52,272
87,500
105,000
150,000
180,000
135,000
162,000
156,000
187,200
196,900
236,280
306,300
367,560
480,000
576,000
750,000
900,000
30,000
36,000
87,840
105,408
60,000
72,000
16,000
19,200
750,000
750,000
1,200,000
1,200,000
69,000
82,800
106,000
127,200
Ket.
7
Bh
175,000
210,000
Hal. 3
No.
1
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
Material/Barang
2
Titik Lampu+Instalasi (Bangunan Kayu)
Titik Lampu+Instalasi (Bangunan Beton)
Stop Kontak+Instalasi (Bangunan Kayu)
Stop Kontak+Instalasi (Bangunan Beton)
Saclar Tunggal Standart (Broco)
Saclar Ganda Standart (Broco)
Zekring Kast Lokal 1 Group (Broco)
Zekring Kast Lokal 2 Group (Broco)
Zekring Kast Lokal 3 Group (Broco)
Lampu Tl 2x40 Watt
Lampu Tl Bambu
Lampu Pijar 40 Watt
Lampu Daonligh
Lampu baret
Lampu Hias Gantung
Dak Standart Meter
Dempul Kayu
Plamur Tembok
Cat Kayu Mengkilat
Cat Tembok (Matek/Setara)
Cat Menie
Cat Kayu Dasar
Melamik/ Teak Oil
Minyak Cat (Abduner)
Minyak Cat (Thiner A)
Residu
Teralis Besi 6 mm
Kawat Duri
Kawat Harmonika
Kawat Nyamuk/Kasa Besi
Kawat Nyamuk/Kasa Plastik
Beton Rooster/Kerawang
Septictank Rembesan 1 M3
Septictank Rembesan 2 M3
Septictank Rembesan 6 M3
Septictank Rembesan 10 M3
Ijuk
Cat Genteng
Amplas
Aspal AC Pen 60/70
Geotestick Woven (40Kpa)
Geotestil Woven (50 Kpa)
Geotestil Woven (70 Kpa)
Geotestil Non Woven (70 Kpa)
Geotestil Non Woven (80 Kpa)
Geogrid (40/40 Kpa)
Geogrid (60/60 Kpa)
Geogrid (70/70 kpa)
Geocomposite (50 Kpa)
Geocomposite (70 Kpa)
Geocomposite (100 Kpa)
Geocomposite (50/50 Kpa)
Geocomposite (75/75 Kpa)
Baja Bergelombang Galvanizir
Minyak Cat
Minyak Bakar
Minyak Diesel/Solar Bersubsidi
Minyak Diesel/Solar Non Subsidi
Minyak Bensin/Bersubsidi
Minyak Pelumas/Olie
Minyak Pelumas/Olie Hidrolik/Transmisi
Satuan
(Volume)
Harga
3
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Ltr
Ltr
Ltr
M2
Rol
M2
M2
M2
Bh
Bh
Bh
Bh
Bh
Kg
Kg
Lbr
Kg
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
Kg
Ltr
Ltr
Ltr
Ltr
Ltr
Ltr
Ltr
Harga
Galian C
Hsd+Galian C+
Satuan
PPN + Operhead
Dasar
(4)+(5)+10%+10%=
4
5
6
156,300
187,560
171,300
205,560
156,300
187,560
171,300
205,560
16,800
20,160
21,600
25,920
35,500
42,600
48,000
57,600
69,000
82,800
145,000
174,000
110,000
132,000
20,000
24,000
21,000
25,200
45,000
54,000
345,000
414,000
51,600
61,920
24,000
28,800
20,000
24,000
33,600
40,320
11,400
13,680
21,600
25,920
18,500
22,200
28,200
33,840
12,000
14,400
17,400
20,880
6,300
7,560
245,000
294,000
210,000
252,000
15,000
18,000
14,000
16,800
12,000
14,400
32,400
38,880
1,020,000
1,224,000
1,620,000
1,944,000
3,000,000
3,600,000
4,320,000
5,184,000
15,000
18,000
13,800
16,560
4,200
5,040
11,000
13,200
13,000
15,600
17,000
20,400
26,000
31,200
33,000
39,600
39,000
46,800
56,000
67,200
69,000
82,800
104,000
124,800
51,000
61,200
59,000
70,800
67,000
80,400
68,000
81,600
88,000
105,600
42,000
50,400
5,000
6,000
4,500
5,400
4,500
5,400
7,292
8,750
4,500
5,400
28,100
33,720
25,000
30,000
Ket.
7
Ltr
Ltr
Ltr
1,300,000
1,062,500
850,000
1,560,000
1,275,000
1,020,000
Hal. 4
No.
Material/Barang
254
255
256
257
258
259
260
261
Satuan
(Volume)
Harga
3
Ltr
Btl
Doz
M2
M2
Btg
Btg
Btg
Harga
Satuan
Dasar
4
750,000
84,000
336,000
54,000
62,400
372,000
6,600
10,800
Galian C
Hsd+Galian C+
PPN + Operhead
(4)+(5)+10%+10%=
6
900,000
100,800
403,200
64,800
74,880
446,400
7,920
12,960
Ket.
7
Hal. 5
No.
Uraian Tenaga
Satuan
Upah
Harian
(Rp)
4
Org/Hari
Org/Hari
Org/Hari
Org/Hari
Org/Hari
Org/Hari
Org/Hari
Org/Hari
Org/Hari
Org/Hari
Org/Hari
Org/Hari
Org/Hari
Org/Hari
Org/Hari
Org/Hari
Org/Hari
Org/Hari
Org/Hari
Org/Hari
Org/Hari
Org/Hari
Org/Hari
Org/Hari
Org/Hari
Org/Hari
Org/Hari
Org/Hari
Org/Hari
Org/Hari
83,229
110,104
63,958
100,000
68,750
84,375
80,208
63,958
70,417
63,958
57,604
76,042
65,625
75,938
66,667
52,083
75,938
66,667
57,604
76,042
65,625
52,053
76,771
70,417
52,083
76,771
76,771
90,833
52,083
57,604
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
Mandor
Mekanik
Pembantu Mekanik
Operator Terlatih
Pembantu Operator
Operator Semi Terlatih
Sopir Terlatih
Pembantu Sopir
Buruh Terlatih
Buruh Semi Terlatih/Pekerja
Buruh Tak Terlatih
Kepala Tukang Gali
Tukang Gali Tanah
Kepala Tukang Batu
Tukang Batu
Laden Tukang Batu
Kepala Tukang Kayu
Tukang Kayu
Laden Tukang Kayu
Kepala Tukang Besi
Tukang Besi
Laden Tukang Besi
Kepala Tukang Cat
Tukang Cat
Laden Tukang Cat
Tukang Listrik
Tukang Las
Tukang Pancang
Tukang Tebas
Penjaga Malam
UH+PPh
Overhead
(4)+ 1,5 % + 10 %
6
99,875
132,125
76,750
120,000
82,500
101,250
96,250
76,750
84,500
76,750
69,125
91,250
78,750
91,125
80,000
62,500
91,125
80,000
69,125
91,250
78,750
62,464
92,125
84,500
62,500
92,125
92,125
109,000
62,500
69,125
Ket.
7
Hal. 6
Mandor
Kepala Tukang
Tukang kayu
Pembantu tukang/pekerja
M3 kayu lanan
M3 papan lanan
Kg paku kayu
99,875
91,125
80,000
76,750
2,400,000
2,580,000
20,400
Halaman 01
Upah (Rp.)
4
02.6.1
02.6.2
02.6.9
02.6.11
1 M2 Pembersihan Lapangan :
0.0050 Mandor
0.1000 Pembantu Tkg./pekerja
PEKERJAAN TANAH
1 M3 Penggalian Tanah Biasa Sedalam 1 m :
0.0400
Mandor
0.4000
Pembantu Tkg./pekerja
1 M3 Penggalian Tanah Biasa Sedalam 2 m :
0.0520
Mandor
0.5260
Pembantu Tkg./pekerja
1 M3 Urugan tanah Kembali :
0.0190
Mandor
0.1920
Pembantu Tkg./pekerja
1 M3 Urugan Pasir :
0.0100
Mandor
0.3000
Pembantu tukang/pekerja
1.2000
M3 Pasir urug
99,875
76,750
99,875
76,750
99,875
76,750
99,875
76,750
99,875
76,750
81,200
99,875
76,750
81,200
8,174.37
3,995.00
30,700.00
34,695.00
34,695.00
5,193.50
40,370.50
45,564.00
45,564.00
1,897.63
14,736.00
16,633.62
16,633.62
998.75
23,025.00
97,440.48
97,440.48
121,464.23
97,440.48
97,440.48
119,124.85
372,900.00
180,036.76
50,701.02
603,637.78
758,345.90
406,800.00
24,360.12
431,160.12
518,559.12
2,496.88
19,187.50
PEKERJAAN PONDASI
1 M3 Pasang Pondasi Batu Belah camp. 1pc : 4ps
0.0750
0.0600
0.6000
1.5000
1.1000
3.2600
0.5440
Mandor
Kepala Tukang
Tukang Batu
Pembantu Tukang
M3 Batu Belah
Sak semen
M3 Pasir pasang
99,875
91,125
80,000
62,500
339,000
55,226
93,200
7,490.63
5,467.50
48,000.00
93,749.99
154,708.12
03.6.4
64,353.66
21,684.37
03.6.5
28,800.00
18,060.00
408.00
47,268.00
499.38
7,675.00
8,174.37
24,023.75
02.6.11.a
Jumlah (Rp.)
6
499.38
911.25
8,000.04
7,675.00
17,085.66
01.6.7
Bahan (Rp.)
5
99,875
91,125
80,000
62,500
339,000
81,200
3,895.13
3,553.88
31,200.00
48,750.00
87,399.00
Halaman 02
Analisa
1
04.6.3
Uraian Pekerjaan
2
PEKERJAAN PASANGAN DINDING
1 M2 Pasangan Bata Merah 1 bata camp. 1:3
0.0300 Mandor
0.0200 Kepala Tukang
0.2000 Tukang Batu
0.6500 Pembantu tukang
140.0000 Bh Batu bata
0.8700 Sak semen
0.0800 M3 Pasir pasang
99,875
91,125
80,000
62,500
830
55,226
93,200
Upah (Rp.)
4
99,875
91,125
80,000
62,500
830
55,226
93,200
99,875
91,125
80,000
62,500
830
55,226
93,200
PEKERJAAN PLESTERAN
1 M2 Plesteran 1:2 tebal 15 mm :
0.0100 Mandor
0.0150 Kepala Tukang
0.1500 Tukang batu
0.2000 Pembantu Tukang
0.1704 Sak semen
0.0170 M3 Pasir pasang
99,875
91,125
80,000
62,500
55,226
93,200
99,875
91,125
80,000
62,500
55,226
93,200
99,875
91,125
80,000
62,500
55,226
93,200
PEKERJAAN KAYU
1 M3 Pasangan Kusen pintu / jendela kayu ulin
0.3000 Mandor
2.0000 Kepala Tukang
20.0000 Tukang kayu
6.0000 Pembantu Tukang
1.1000 M3 Kayu ulin
99,875
91,125
80,000
69,125
4,500,000
58,100.00
15,871.95
4,007.62
77,979.57
108,388.98
9,410.51
1,584.41
10,994.92
37,860.60
5,743.50
1,864.01
7,607.51
34,473.20
7,808.96
1,957.21
9,766.16
45,137.12
4,950,000.00
4,950,000.00
7,176,970.53
1,298.38
1,822.50
16,000.08
16,250.00
35,370.95
06.6.1
112,981.68
998.75
1,366.88
12,000.06
12,500.00
26,865.68
05.6.30
58,100.00
20,930.65
3,541.62
82,572.27
998.75
1,366.88
12,000.06
12,500.00
26,865.68
05.6.4
233,146.48
1,498.13
911.25
8,000.04
20,000.00
30,409.41
05.6.2
116,200.00
48,046.62
7,456.03
171,702.65
1,498.13
911.25
8,000.04
20,000.00
30,409.41
04.6.11
Jumlah (Rp.)
6
2,996.25
1,822.50
16,000.08
40,625.00
61,443.83
04.6.9
Bahan (Rp.)
5
29,962.50
182,250.00
1,600,008.00
414,750.02
2,226,970.53
Halaman 03
Analisa
1
06.6.7
Uraian Pekerjaan
2
1 M2 Pasangan Pintu Panil Kayu Ulin
0.0500 Mandor
0.2500 Kepala Tukang
2.5000 Tukang kayu
1.0000 Pembantu tukang
0.0400 M3 Papan ulin
Upah (Rp.)
4
99,875
91,125
80,000
69,125
5,400,000
99,875
91,125
80,000
69,125
2,580,000
Mandor
Kepala Tukang
Tukang kayu
Pembantu tukang
M3 Papan ulin
99,875
91,125
80,000
69,125
5,400,000
1 M2 Pasangan
Lanan
0.0400
0.2000
2.0000
0.8000
0.0350
Mandor
Kepala Tukang
Tukang
Pembantu tukang
M3 Papan Lanan
99,875
91,125
80,000
69,125
2,580,000
426,520.80
90,300.00
90,300.00
327,820.80
165,120.00
165,120.00
551,521.21
154,800.00
3,060.00
157,860.00
373,145.18
2,640,000.00
16,320.00
405,000.00
3,061,320.00
3,061,320.00
4,427,149.82
5,792,979.63
3,995.00
18,225.00
160,000.80
55,300.00
Mandor
Kepala Tukang
Tukang kayu
Pembantu tukang
M3 Papan Lanan
99,875
91,125
80,000
69,125
2,580,000
49,937.50
27,337.50
240,001.20
69,125.00
386,401.21
99,875
91,125
80,000
69,125
2,580,000
20,400
2,496.88
18,225.00
160,000.80
34,562.50
215,285.18
06.6.31
189,000.00
189,000.00
06.6.28
400,101.00
237,520.80
06.6.11.a
103,200.00
103,200.00
3,995.00
18,225.00
160,000.80
55,300.00
237,520.80
06.6.13
512,901.00
06.6.10
216,000.00
216,000.00
4,993.75
22,781.25
200,001.00
69,125.00
296,901.00
06.6.9
Jumlah (Rp.)
6
4,993.75
22,781.25
200,001.00
69,125.00
296,901.00
06.6.8
Bahan (Rp.)
5
99,875
91,125
80,000
69,125
2,400,000
20,400
27,000
19,975.00
109,350.00
960,004.80
276,500.02
1,365,829.82
2,731,659.63
99,875
91,125
80,000
69,125
2,400,000
20,400
499.38
911.25
8,000.04
6,912.50
16,323.17
32,646.33
33,600.00
3,060.00
36,660.00
36,660.00
52,983.17
69,306.33
26,491.58
Halaman 04
Analisa
1
06.6.39
Uraian Pekerjaan
2
99,875
91,125
80,000
69,125
2,400,000
20,400
Upah (Rp.)
4
99,875
91,125
80,000
69,125
5,400,000
2,580,000
22,560
papan ulin
papan lanan
06.6.47a
06.6.54
99,875
91,125
80,000
69,125
2,400,000
20,400
151,200
17,280
99,875
91,125
80,000
69,125
2,400,000
20,400
157,560
17,280
99,875
91,125
80,000
69,125
5,400,000
2,580,000
20,400
Papan Kayu Ulin
Papan Kayu Lanan
12,960.00
6,192.00
564.00
13,524.00
6,756.00
38,758.46
31,990.46
16,800.00
2,040.00
18,840.00
76,800.18
45,600.00
2,040.00
50,803.20
5,184.00
103,627.20
171,918.69
45,600.00
2,040.00
157,560.00
5,184.00
210,384.00
278,675.49
135,000.00
64,500.00
4,080.00
139,080.00
68,580.00
278,320.88
207,820.88
998.75
5,467.50
48,000.24
13,825.00
68,291.4908
06.6.61
52,282.46
38,746.46
998.75
5,467.50
48,000.24
13,825.00
68,291.4908
06.6.54.b
25,920.00
12,384.00
1,128.00
27,048.00
13,512.00
7,490.63
4,100.63
36,000.18
10,368.75
57,960.1809
06.6.54.a
70,977.60
499.38
1,822.50
16,000.08
6,912.50
25,234.4554
25,234.4554
99,875
91,125
80,000
69,125
2,400,000
20,400
28,800.00
2,040.00
30,840.00
499.38
1,822.50
16,000.08
6,912.50
25,234.4554
25,234.4554
99,875
91,125
80,000
69,125
5,400,000
2,580,000
22,560
Jumlah (Rp.)
6
7,490.63
2,278.13
20,000.10
10,368.75
40,137.6009
06.6.47
Bahan (Rp.)
5
199.75
11,390.63
100,000.50
27,650.00
139,240.88
139,240.88
Halaman 05
Analisa
1
07.6.2
Uraian Pekerjaan
2
PEKERJAAN BETON
1 M3 Membuat Beton Tumbuk camp. 1:3:6
0.0800 Mandor
0.0250 Kepala Tukang
0.2500 Tukang batu
1.6500 Pembantu tukang
0.9400 M3 Krikil
3.9400 Zak semen
0.4700 M3 Pasir beton
99,875
91,125
80,000
62,500
273,168
55,226
93,200
Upah (Rp.)
4
99,875
91,125
80,000
62,500
273,168
55,226
93,200
256,777.92
217,590.44
43,804.19
518,172.55
74,256.50
99,875
91,125
80,000
62,500
273,168
55,226
93,200
12,019.39
11,045.20
2,423.21
25,487.80
07.6.25
Mandor
Kepala Tukang
Tukang besi
Pembantu tukang
Kg Kawat beton
Kg Besi
99,875
91,125
78,750
62,500
16,800
19,600
99,875
91,125
78,750
62,500
2,160,000
20,400
252.00
20,579.58
20,831.58
21,914.08
86,400.00
6,120.00
92,520.00
134,613.62
86,400.00
6,120.00
92,520.00
134,613.62
86,400.00
8,160.00
36,000.00
59,976.00
34,560.00
225,096.00
274,689.87
499.38
2,369.25
20,475.00
18,750.00
42,093.62
1 M2 Pasangan Bekesting Untuk Sloof
0.0050 Mandor
0.0260 Kepala Tukang
0.2600 Tukang besi
0.3000 Pembantu tukang
0.0400 M3 Papan bekesting
0.3000 Kg Paku kayu
99,875
91,125
78,750
62,500
2,160,000
20,400
499.38
2,369.25
20,475.00
18,750.00
42,093.62
07.6.30
898,777.53
1,154,842.04
29.96
63.79
551.25
437.50
1,082.50
07.6.29
221,266.08
371,118.72
50,328.22
642,713.02
642,713.02
07.6.28
99,744.31
199,488.61
99,875.00
3,189.38
28,000.14
124,999.99
256,064.51
512,129.02
X2
651,565.77
599.25
182.25
1,600.01
71,875.00
x2
07.6.13
Jumlah (Rp.)
6
7,990.00
2,278.13
20,000.10
103,124.99
133,393.22
07.6.4
Bahan (Rp.)
5
99,875
91,125
78,750
62,500
2,160,000
20,400
2,400,000
171,360
17,280
599.25
3,007.13
25,987.50
20,000.00
49,593.87
Halaman 06
Analisa
1
07.6.31
Uraian Pekerjaan
2
1 M2 Pasangan Bekesting Untuk Balok
0.0060 Mandor
0.0330 Kepala Tukang
0.3300 Tukang besi
0.3200 Pembantu tukang
0.0400 M3 Papan bekesting
0.4000 Kg Paku kayu
0.0150 M3 Kayu lanan
0.3500 Lbr Plywood 9 mm
2.0000 Btg Kayu Dolken
99,875
91,125
78,750
62,500
2,160,000
20,400
2,400,000
171,360
17,280
Upah (Rp.)
4
99,875
91,125
78,750
62,500
2,160,000
20,400
2,400,000
171,360
17,280
99,875
91,125
80,000
62,500
396,720
55,226
93,200
99,875
91,125
80,000
62,500
396,720
55,226
93,200
99,875
91,125
78,750
80,000
80,000
62,500
2,160,000
20,400
15,600
16,800
55,226
93,200
396,720
86,400.00
8,160.00
36,000.00
59,976.00
103,680.00
294,216.00
343,809.87
257,868.00
428,553.76
60,580.26
747,002.02
1,241,077.00
325,310.40
441,808.00
37,280.16
804,398.56
1,298,473.54
432,000.00
30,600.00
1,638,000.00
37,800.00
356,759.96
48,464.21
309,441.60
2,853,065.77
3,329,508.67
29,962.50
9,112.50
80,000.00
374,999.98
494,074.98
07.6.38
274,689.87
29,962.50
9,112.50
80,000.00
374,999.98
494,074.98
07.6.36
86,400.00
8,160.00
36,000.00
59,976.00
34,560.00
225,096.00
599.25
3,007.13
25,987.50
20,000.00
49,593.87
07.6.35
Jumlah (Rp.)
6
599.25
3,007.13
25,987.50
20,000.00
49,593.87
07.6.32
Bahan (Rp.)
5
16,479.38
22,325.63
82,687.50
83,200.42
28,000.00
243,749.98
476,442.90
Halaman 07
Analisa
1
07.6.38.a
Uraian Pekerjaan
2
1 M3 Membuat pondasi beton bertulang (225 Kg
besi + begesting)
0.1650 Mandor
0.2450 Kepala Tukang
1.0500 Tukang besi
1.0400 Tukang kayu
0.3500 Tukang batu
3.9000 Pembantu tukang
0.2000 M3 Papan bekesting
1.5000 Kg Paku kayu
225.0000 Besi beton polos
2.2500 Kawat beton
6.4600 Zak semen
0.5200 Pasir beton
0.7800 Koral
99,875
91,125
78,750
80,000
80,000
62,500
2,160,000
20,400
15,600
16,800
55,226
93,200
396,720
Upah (Rp.)
4
99,875
91,125
78,750
80,000
80,000
62,500
2,160,000
20,400
15,600
16,800
55,226
93,200
396,720
99,875
91,125
78,750
80,000
80,000
62,500
2,160,000
20,400
15,600
16,800
55,226
396,720
99,875
91,125
78,750
80,000
80,000
62,500
2,160,000
57,600
15,600
16,800
55,226
93,200
396,720
5,201,508.81
583,200.00
40,800.00
3,120,000.00
50,400.00
356,759.96
48,464.21
309,441.60
4,509,065.77
5,122,382.64
583,200.00
40,800.00
1,638,000.00
50,400.00
356,759.96
309,441.60
2,978,601.56
3,591,918.43
864,000.00
230,400.00
4,680,000.00
75,600.00
356,759.96
48,464.21
309,441.60
6,564,665.77
7,555,202.20
16,978.75
30,162.38
110,250.00
124,800.62
28,000.14
303,124.98
613,316.87
07.6.40
432,000.00
30,600.00
3,510,000.00
37,800.00
356,759.96
48,464.21
309,441.60
4,725,065.77
16,978.75
30,162.38
110,250.00
124,800.62
28,000.14
303,124.98
613,316.87
07.6.39.d
Jumlah (Rp.)
6
16,479.38
22,325.63
82,687.50
83,200.42
28,000.14
243,749.98
476,443.04
07.6.39
Bahan (Rp.)
5
24,968.75
51,941.25
165,375.00
264,001.32
28,000.14
456,249.97
990,536.43
Halaman 08
Analisa
1
07.6.40.a
Uraian Pekerjaan
2
1 M3 Membuat kolom beton bertulang (100 Kg besi
+ begesting)
0.2500 Mandor
0.5700 Kepala Tukang
2.1000 Tukang besi
3.3000 Tukang kayu
0.3500 Tukang batu
7.3000 Pembantu tukang
0.2666 M3 Papan bekesting
4.0000 Kg Paku kayu
100.0000 Besi beton polos
4.5000 Kawat beton
6.4600 Zak semen
0.5200 Pasir beton
0.7800 Koral
99,875
91,125
78,750
80,000
80,000
62,500
2,160,000
57,600
15,600
16,800
55,226
93,200
396,720
Upah (Rp.)
4
99,875
91,125
78,750
80,000
80,000
62,500
2,160,000
205,560
15,600
16,800
55,226
93,200
396,720
2,400,000
137,500
17,280
99,875
91,125
78,750
80,000
80,000
62,500
2,160,000
205,560
15,600
16,800
55,226
93,200
396,720
2,400,000
17,280
99,875
91,125
78,750
80,000
80,000
62,500
2,160,000
205,560
15,600
16,800
55,226
93,200
396,720
2,400,000
137,500
17,280
4,147,144.60
691,200.00
657,792.00
3,120,000.00
50,400.00
356,759.96
48,464.21
309,441.60
336,000.00
385,000.00
276,480.00
6,231,537.77
7,028,524.88
691,200.00
657,792.00
1,638,000.00
37,800.00
176,723.20
48,464.21
309,441.60
288,000.00
552,960.00
4,400,381.01
5,154,319.12
540,000.00
616,680.00
3,120,000.00
50,400.00
356,759.96
48,464.21
309,441.60
252,000.00
343,750.00
241,920.00
5,879,415.77
6,608,747.18
18,476.88
38,272.50
82,687.50
224,001.12
28,000.14
362,499.98
753,938.11
07.6.44
575,942.40
230,400.00
1,560,000.00
75,600.00
356,759.96
48,464.21
309,441.60
3,156,608.17
20,774.00
41,461.88
110,250.00
224,001.12
28,000.14
372,499.98
796,987.11
07.6.42.a
Jumlah (Rp.)
6
24,968.75
51,941.25
165,375.00
264,001.32
28,000.14
456,249.97
990,536.43
07.6.41
Bahan (Rp.)
5
20,174.75
36,905.63
110,250.00
184,000.92
28,000.14
349,999.98
729,331.41
Halaman 09
Analisa
1
07.6.45
Uraian Pekerjaan
2
1 M' Membuat Kolom Penguat Beton Bertulang
camp.1:2:3 (11x11) cm
0.0030 Mandor
0.0060 Kepala Tukang
0.0200 Tukang batu
0.0200 Tukang besi
0.0200 Tukang kayu
0.0600 Pembantu tukang
0.0090 M3 Kerikil
0.0800 Zak semen
0.0060 M3 Pasir Beton
0.0020 M3 Papan bekesting
0.0100 Kg Paku kayu
3.0000 Kg besi beton polos
0.0450 Kg kawat beton
99,875
91,125
78,750
80,000
80,000
62,500
273,168
55,226
93,200
2,160,000
20,400
13,416
16,800
Upah (Rp.)
4
99,875
91,125
78,750
80,000
80,000
62,500
2,160,000
20,400
13,416
16,800
55,226
93,200
396,720
Jumlah (Rp.)
6
299.63
546.75
1,575.00
1,600.01
1,600.01
3,750.00
9,371.39
07.6.46
Bahan (Rp.)
5
2,458.51
4,418.08
559.20
4,320.00
204.00
40,248.00
756.00
52,963.79
62,335.19
6,480.00
408.00
48,297.60
840.00
6,074.86
838.80
5,950.80
68,890.06
84,429.46
64,350.00
4,080.00
68,430.00
91,266.17
97,200.00
4,080.00
101,280.00
124,116.17
79,200.00
1,224.00
80,424.00
112,370.56
499.38
911.25
2,598.75
2,640.01
2,640.01
6,250.00
15,539.40
PEKERJAAN PENUTUP ATAP
08.6.32
99,875
91,125
80,000
69,125
64,350
20,400
99.88
911.25
8,000.04
13,825.00
22,836.17
08.6.33
99,875
91,125
80,000
69,125
1,080
20,400
99.88
911.25
8,000.04
13,825.00
22,836.17
08.6.36
99,875
91,125
80,000
69,125
72,000
20,400
1,298.38
1,366.88
12,000.06
17,281.25
31,946.56
Halaman 10
Analisa
1
08.6.37.a
Uraian Pekerjaan
2
1 M2 Pasang Atap Seng gelombang
0.0060 Mandor
0.0060 Kepala Tukang
0.0600 Tukang kayu
0.1200 Pembantu tukang
0.7000 Bh Seng gelombang
0.0200 Kg paku
99,875
91,125
80,000
69,125
45,000
20,400
99,875
91,125
80,000
69,125
60,000
27,000
99,875
91,125
80,000
69,125
7,200
20,400
99,875
91,125
80,000
69,125
210,600
360
99,875
91,125
80,000
69,125
34,200
360
99,875
91,125
80,000
69,125
75,600
26,280
99,875
91,125
80,000
69,125
210,600
360
499.38
455.63
4,000.02
6,912.50
76,658.4000
88,525.9204
10.6.2
37,409.60
7,920.00
20.40
7,940.40
13,041.30
76,658.40
39.60
76,698.00
88,565.52
37,620.00
3.60
37,623.60
45,835.12
27,518.40
2,890.80
30,409.20
42,276.72
76,658.40
39.60
76,698.00
165,223.92
6,627.12
244,800.00
5,592.02
250,392.02
448,963.75
499.38
455.63
4,000.02
6,912.50
11,867.5204
10.6.24
22,500.00
810.00
23,310.00
299.63
455.63
4,000.02
3,456.25
8,211.5202
09.6.24
46,149.02
14,241.02
499.38
455.63
4,000.02
6,912.50
11,867.5204
09.6.27
31,500.00
408.00
31,908.00
299.63
455.63
4,000.02
345.63
5,100.8950
09.6.24
Jumlah (Rp.)
6
349.56
911.25
8,000.04
4,838.75
14,099.6028
09.6.19
Bahan (Rp.)
5
599.25
546.75
4,800.02
8,295.00
14,241.02
14,241.02
09.6.10
Upah (Rp.)
4
PEKERJAAN SANITASI
Memasang 1 Bh Closed Jongkok Porselin/Keramik
0.1600
0.0010
1.5000
1.0000
0.1200
1.0000
0.0600
Mandor
Kepala Tukang
Tukang batu
Pembantu tukang
Zak semen PC
Bh Closed Jongkok
M3 Pasir Pasang
99,875
91,125
80,000
62,500
55,226
244,800
93,200
15,980.00
91.13
120,000.60
62,500.00
198,571.7216
Halaman 11
Analisa
1
10.6.3
Uraian Pekerjaan
2
Upah (Rp.)
4
Mandor
Kepala Tukang
Tukang batu
Pembantu tukang
Zak semen PC
Bh Closed Duduk
M3 Pasir Pasang
99,875
91,125
80,000
62,500
55,226
1,425,600
93,200
15,980.00
91.13
120,000.60
62,500.00
198,571.7216
Memasang 1 Bh wastafel Porselin/Keramik
0.1600 Mandor
0.0010 Kepala Tukang
1.5000 Tukang batu
1.0000 Pembantu tukang
0.1200 Zak semen PC
1.0000 Bh Wastafel
0.0600 M3 Pasir Pasang
99,875
91,125
80,000
62,500
55,226
443,520
93,200
99,875
91,125
80,000
62,500
540,000
97,200
99,875
91,125
80,000
62,500
27,240
9,534
99,875
91,125
80,000
62,500
30,000
10,500
99,875
91,125
80,000
62,500
36,000
12,600
99,875
91,125
80,000
62,500
42,000
14,700
540,000.00
17,496.00
557,496.00
946,190.82
32,688.00
3,336.90
36,024.90
43,801.45
36,000.00
3,675.00
39,675.00
47,451.55
43,200.00
4,410.00
47,610.00
55,386.55
50,400.00
5,145.00
55,545.00
63,321.55
179.78
546.75
4,800.02
2,250.00
7,776.5489
10.6.29
647,683.75
179.78
546.75
4,800.02
2,250.00
7,776.5489
10.6.27
6,627.12
443,520.00
5,592.02
449,112.02
179.78
546.75
4,800.02
2,250.00
7,776.5489
10.6.26
1,629,763.75
10,986.25
49,207.50
216,001.08
112,499.99
388,694.82
10.6.25
6,627.12
1,425,600.00
5,592.02
1,431,192.02
15,980.00
91.13
120,000.60
62,500.00
198,571.7216
10.6.7
Jumlah (Rp.)
6
10.6.4
Bahan (Rp.)
5
179.78
546.75
4,800.02
2,250.00
7,776.5489
Halaman 12
Analisa
1
10.6.32
Uraian Pekerjaan
2
99,875
91,125
80,000
62,500
48,000
16,800
Upah (Rp.)
4
99,875
91,125
80,000
62,500
30,000
187,560
Memasang 1 Bh Flourdrain
0.0050 Mandor
0.0100 Kepala Tukang
0.1000 Tukang batu
0.0100 Pembantu tukang
1.0000 Bh Flourdrain
99,875
91,125
80,000
62,500
99,875
91,125
80,000
62,500
24,400
25,920
29.96
546.75
480.00
3,750.00
26,840.0000
31,646.71
99,875
91,125
80,000
62,500
2,400,000
20,400
99,875
91,125
80,000
62,500
28,800
20,400
2,580,000
25,920
99,875
91,125
80,000
62,500
28,800
20,400
20,400
2,580,000
99,875
91,125
80,000
69,125
180,000
10,035.66
26,840.00
2,073.60
28,913.60
60,560.31
2,640,000.00
44,880.00
2,684,880.00
2,684,880.00
3,332,672.69
3,970,777.50
14,400.00
306.00
49,020.00
7,776.00
71,502.00
108,410.12
11,520.00
1,020.00
1,224.00
10,320.00
24,084.00
54,773.97
180,000.00
180,000.00
222,102.08
599.25
2,278.13
20,000.10
7,812.50
30,689.97
12.6.2
44,724.66
129.84
2,278.13
32,000.16
2,500.00
36,908.12
11.6.37
30,000.00
4,689.00
34,689.00
9,687.88
52,852.50
464,002.32
121,249.99
647,792.69
1,285,897.50
Upah X 2
71,256.55
499.38
911.25
8,000.04
625.00
10,035.6650
11.6.1
57,600.00
5,880.00
63,480.00
499.38
911.25
8,000.04
625.00
10,035.6650
10.6.36
Jumlah (Rp.)
6
179.78
546.75
4,800.02
2,250.00
7,776.5489
10.6.35
Bahan (Rp.)
5
499.38
911.25
40,000.20
691.25
42,102.08
Halaman 13
Analisa
1
12.6.3
Uraian Pekerjaan
2
1 Bh Pasang Kunci Tanam Kamar Mandi
0.0025 Mandor
0.0050 Kepala Tukang
0.5000 Tukang kayu
0.0050 Pembantu tukang
1.0000 Bh kunci tanam kamar mandi
99,875
91,125
80,000
69,125
180,000
Upah (Rp.)
4
99,875
91,125
80,000
69,125
28,800
99,875
91,125
80,000
69,125
21,600
99,875
91,125
80,000
69,125
12,000
99,875
91,125
80,000
69,125
41,400
99,875
91,125
80,000
69,125
142,560
43,283.71
21,600.00
21,600.00
31,252.48
12,000.00
12,000.00
26,483.71
41,400.00
41,400.00
55,883.71
156,816.00
156,816.00
171,299.71
79.90
1,366.88
12,000.06
1,036.88
14,483.71
12.6.17
28,800.00
28,800.00
79.90
1,366.88
12,000.06
1,036.88
14,483.71
12.6.8
221,051.14
49.94
911.25
8,000.04
691.25
9,652.48
12.6.9
180,000.00
180,000.00
79.90
1,366.88
12,000.06
1,036.88
14,483.71
12.6.6
Jumlah (Rp.)
6
249.69
455.63
40,000.20
345.63
41,051.14
12.6.5
Bahan (Rp.)
5
79.90
1,366.88
12,000.06
1,036.88
14,483.71
99,875
91,125
80,000
62,500
55,200
55,226
93,200
3,600
2,996.25
3,189.38
28,000.14
38,750.00
55,200.00
12,569.44
3,914.42
135.00
72,935.76
71,818.85
144,754.62
Halaman 14
Analisa
1
13.6.47
Uraian Pekerjaan
2
1 M2 Pasang Lantai Keramik 30 x 30 cm
0.0300 Mandor
0.0350 Kepala Tukang
0.3500 Tukang batu
0.6200 Pembantu tukang
1.0000 M2 Keramik 30 x 30
11.3800 Kg semen
0.0420 M3 Pasir pasang
0.0375 Kg semen warna
Upah (Rp.)
4
99,875
91,125
80,000
62,500
81,360
55,226
93,200
3,600
99,875
91,125
80,000
62,500
300,000
55,226
93,200
3,600
99,875
91,125
80,000
62,500
61,200
1,563
93,200
3,600
14.6.1
99,875
62,500
76,000
99,875
91,125
80,000
62,500
24,000
22,200
40,320
99,875
91,125
80,000
62,500
13,680
27,360
300,000.00
153,405.56
3,914.42
135.00
457,454.97
530,390.73
61,200.00
290.72
1,677.61
135.00
63,303.33
135,900.34
3,800.00
3,800.00
13,424.69
3,600.00
3,774.00
6,854.40
14,228.40
25,536.55
1,641.60
4,924.80
6,566.40
12,308.83
249.69
683.44
6,000.03
4,375.00
11,308.15
SNI 6.15
170,914.62
249.69
9,375.00
9,624.69
SNI 6.7
81,360.00
12,569.44
3,914.42
135.00
97,978.85
2,996.25
4,100.63
28,000.14
37,500.00
72,597.01
PEKERJAAN PENGECATAN
1 M2 Mengikis/mengerok permukaan cat tembok
lama
0.0025 Mandor
0.1500 Pembantu tukang
0.0500 kg Soda api
166,772.12
2,996.25
3,189.38
28,000.14
38,750.00
72,935.76
13.6.68
72,000.00
17,786.94
3,914.42
135.00
93,836.36
2,996.25
3,189.38
28,000.14
38,750.00
72,935.76
13.6.47.c
Jumlah (Rp.)
6
2,996.25
3,189.38
28,000.14
38,750.00
72,935.76
13.6.47.a
Bahan (Rp.)
5
249.69
382.73
3,360.02
1,750.00
5,742.43
Halaman 15
Analisa
1
14.6.8
Uraian Pekerjaan
2
1 M2 Pengecatan Bidang Kayu Baru (1 lps plamir,
1 lps cat dsr, 2 lps cat kilap)
0.0025 Mandor
0.0060 Kepala Tukang
0.0090 Tukang cat
0.0700 Pembantu tukang
0.2000 kg cat meni
0.1500 kg plamir
0.1700 kg cat dasar
0.2600 kg cat kilap
0.2600 kg cat brown besi
99,875
62,500
7,560
99,875
91,125
80,000
62,500
24,000
13,680
13,680
13,680
16,560
Cat Tembok (Dulux)
Cat Genteng
14.6.15
99,875
91,125
80,000
62,500
13,680
13,680
Jumlah (Rp.)
6
5,184.00
4,320.00
3,774.00
10,483.20
76,440.00
23,761.20
47,522.40
85,398.00
29,652.64
59,305.28
91,289.44
2,646.00
2,646.00
9,495.25
2,400.00
1,368.00
3,556.80
3,556.80
4,305.60
7,324.80
7,324.80
8,073.60
14,438.60
14,438.60
15,187.40
1,368.00
3,556.80
4,924.80
12,038.60
4,950,000.00
112,800.00
5,062,800.00
6,101,740.52
2,640,000.00
61,200.00
2,701,200.00
5,432,859.63
4,950,000.00
67,680.00
5,017,680.00
7,749,339.63
599.25
6,250.00
6,849.25
14.6.14
Bahan (Rp.)
5
249.69
546.75
720.00
4,375.00
5,891.44
11,782.88
5,891.44
Upah (Rp.)
4
249.69
574.09
5,040.03
1,250.00
7,113.80
7,113.80
7,113.80
249.69
574.09
5,040.03
1,250.00
7,113.80
ANALISA BOW
F.1
99,875
91,125
80,000
69,125
4,500,000
22,560
24,968.75
68,343.75
600,003.00
345,625.02
1,038,940.52
F.22.a
99,875
91,125
80,000
69,125
2,400,000
20,400
39,950.00
218,700.00
1,920,009.60
553,000.03
2,731,659.63
F.22.b
99,875
91,125
80,000
69,125
4,500,000
22,560
39,950.00
218,700.00
1,920,009.60
553,000.03
2,731,659.63
Halaman 16
Analisa
1
F.38
Uraian Pekerjaan
2
1 M2
Mengerjakan lantai papan ulin tebal 3 cm
lidah diserut rapi
0.0360 Mandor
0.0135 Kepala tukang
0.1350 Tukang kayu
0.7200 Pembantu tukang
0.0700 M3 Papan ulin
0.3640 Kg Paku ulin
99,875
91,125
80,000
69,125
5,400,000
22,560
Upah (Rp.)
4
Bahan (Rp.)
5
3,595.50
1,230.19
10,800.05
49,770.00
65,395.74
F.38.a
1 M2
Mengerjakan lantai papan lanan tebal 3
cm lidah diserut rapi
0.0360 Mandor
0.0135 Kepala tukang
0.1350 Tukang kayu
0.7200 Pembantu tukang
0.0700 M3 Kayu Lanan
0.3640 Kg Paku kayu
99,875
91,125
80,000
69,125
2,580,000
20,400
99,875
91,125
80,000
69,125
2,580,000
20,400
99,875
91,125
80,000
69,125
2,400,000
20,400
99,875
91,125
80,000
69,125
480
33,120
99,875
91,125
78,750
80,000
80,000
62,500
20,400
15,600
16,800
1,563
93,200
396,720
253,421.34
60,114.00
4,080.00
64,194.00
269,068.47
2,640,000.00
44,880.00
2,684,880.00
2,684,880.00
3,345,525.20
4,006,170.41
7,680.00
82,800.00
90,480.00
158,771.49
65,280.00
1,170,000.00
37,800.00
5,001.60
48,464.21
309,441.60
1,635,987.41
2,389,925.52
998.75
5,467.50
48,000.24
13,825.00
68,291.49
07.6.42.c
180,600.00
7,425.60
188,025.60
9,687.88
52,852.50
464,002.32
134,102.51
660,645.20
1,321,290.41
451,607.58
2,996.25
16,402.50
144,000.72
41,475.00
204,874.47
SNI 11.2.6 1 M3 Pasangan gording bahan kayu kelas II Lanan
:
0.0970 Mandor
0.5800 Kepala Tukang
5.8000 Tukang kayu
1.9400 m3 kayu lanan
1.1000 M3 Balok Lanan
2.2000 Kg paku kayu
378,000.00
8,211.84
386,211.84
3,595.50
1,230.19
10,800.05
49,770.00
65,395.74
F.38.c
Jumlah (Rp.)
6
18,476.88
38,272.50
82,687.50
224,001.12
28,000.14
362,499.98
753,938.11
A'AN AGUS P, ST
Direktur
KEGIATAN
LOKASI
T.A
No.
Uraian Pekerjaan
Analisa
Volume
1
2
A. PEKERJAAN PENDAHULUAN
1
2
3
4
Pembersihan lokasi
Pek. Pengukuran dan pasang bouwplank
Pembuatan papan nama
Pembuatan bangsal kerja
01.6.7
01.6.4
Ls
Ls
1,368.00
148.00
1.00
24.00
Jumlah Harga
Upah & Bahan
(Rp)
5
Jumlah
Harga
(Rp)
6
M2
M'
Paket
M2
8,174.37
64,353.66
400,000.00
350,000.00
11,182,544.48
9,524,342.36
400,000.00
8,400,000.00
29,506,886.84
B. PEKERJAAN TANAH
1
2
02.6.1
02.6.11
233.70
30.42
M3
M3
34,695.00
121,464.23
8,108,221.16
3,694,941.84
3
4
5
02.6.11.a
02.6.11.a
02.6.9
166.40
43.20
46.43
M3
M3
M3
119,124.85
119,124.85
16,633.62
19,822,375.72
5,146,193.70
772,299.18
37,544,031.60
03.6.4
03.6.5
45.63
111.22
M3
M3
518,559.12
758,345.90
23,661,852.58
84,343,230.92
3
4
04.6.9
07.6.4
25.00
0.07
M2
M3
112,981.68
99,744.31
2,824,542.07
6,982.10
5
6
7
07.6.38
07.6.39
07.6.40.a
0.14
11.76
1.54
M3
M3
M3
3,329,508.67
3,329,508.67
4,147,144.60
466,131.21
39,155,021.96
6,386,602.68
8
9
07.6.40.a
07.6.45
4.59
280.00
M3
M'
4,147,144.60
62,335.19
19,035,393.71
17,453,851.85
07.6.46
04.6.11
05.6.4
392.25
1132.00
2244.88
M'
M2
m2
84,429.46
112,981.68
34,473.20
33,117,457.50
127,895,265.13
77,388,188.78
LS
170.90
3.01
7.20
40.65
41.00
60.00
M'
31,365.18
5,360,309.01
07.6.40.a
Ls
07.6.2
13.6.44
13.6.47
M3
M2
M3
M2
M2
4,147,144.60
622,300.00
651,565.77
144,754.62
166,772.12
12,482,905.25
4,480,560.00
26,486,148.42
5,934,939.30
10,006,327.17
13.6.68
113.10
M2
135,900.34
15,370,328.22
511,856,037.87
D. PEKERJAAN KUDA - KUDA, ATAP + PLAFON
1
2
3
2
06.6.28
SNI 11.2.6
06.6.31
08.6.32
9.16
5.89
1174.57
1174.57
M3
M3
M2
M2
4,427,149.82
3,332,672.69
52,983.17
91,266.17
40,552,692.32
19,629,442.13
62,232,436.61
107,198,500.37
3
4
5
6
7
06.6.47a
06.6.47
F.38.c
08.6.36
11.6.37
231.00
231.00
13.80
145.60
45.40
M'
M'
M2
M2
M'
38,758.46
52,282.46
269,068.47
112,370.56
54,773.97
8,953,203.20
12,077,247.20
3,713,144.92
16,361,153.69
2,486,738.44
8
9
10
11
06.6.39
09.6.24
09.6.27
09.6.19
1070.80
1070.80
491.80
355.60
M2
M2
M'
M'
70,977.60
42,276.72
45,835.12
13,041.30
76,002,815.04
45,269,912.23
22,541,712.12
4,637,484.51
417,018,998.27
No.
Uraian Pekerjaan
Analisa
Volume
Jumlah Harga
Upah & Bahan
(Rp)
Jumlah
Harga
(Rp)
E.
Pek. Kusen pintu & jendela kayu kuat kelas I Uk. 6/12
06.6.1
4.30
M3
7,176,970.53
30,860,973.26
2
3
4
5
6
06.6.7
06.6.8
06.6.10
06.6.10
Ls
18.48
23.42
31.54
98.86
31.54
M2
M2
M2
M2
M2
512,901.00
400,101.00
327,820.80
327,820.80
157,560.00
9,478,410.56
9,370,365.52
10,339,468.14
32,408,364.62
4,969,442.40
7
8
9
10
11
12
13
14
98.86
3.74
99.94
35.29
31.57
8.84
13.12
1,661.00
M2
M2
M2
M2
M2
M2
M2
M'
142,560.00
373,145.18
171,918.69
278,675.49
76,800.18
400,101.00
426,520.80
13,041.30
14,093,481.60
1,395,562.96
17,181,553.96
9,834,458.07
2,424,581.71
3,536,892.88
5,595,952.94
21,661,591.05
173,151,099.67
F.
1
2
12.6.2
12.6.5
54.00
108.00
Bh
Bh
222,102.08
43,283.71
11,993,512.05
4,674,640.69
3
4
12.6.6
Ls
290.00
3.00
Bh
Set
31,252.48
15,840.00
9,063,218.49
47,520.00
5
6
7
Ls
Ls
Ls
145.00
290.00
145.00
Set
Bh
Bh
7,920.00
12,000.00
5,400.00
1,148,400.00
3,480,000.00
783,000.00
Expanolet
12.6.8
3.00
Set
55,883.71
167,651.13
31,357,942.36
Ls
06.6.11.a
06.6.54.a
06.6.54.b
06.6.54
06.6.8
06.6.9
09.6.19
G. PEKERJAAN SANITASI
1
2
10.6.7
10.6.3
10.00
1.00
Bh
Bh
946,190.82
1,629,763.75
9,461,908.23
1,629,763.75
3
4
10.6.2
10.6.35
8.00
17.00
Bh
Bh
448,963.75
44,724.66
3,591,709.97
760,319.30
5
6
7
10.6.4
10.6.27
10.6.26
7.00
16.00
245.00
Bh
M'
M'
647,683.75
55,386.55
47,451.55
4,533,786.22
886,184.78
11,625,629.47
8
9
10
11
10.6.29
10.6.32
Ls
Ls
70.00
M'
60.00
M'
6.00 Unit
1.00
Unit
63,321.55
71,256.55
3,600,000.00
1,200,000.00
4,432,508.42
4,275,392.93
21,600,000.00
1,200,000.00
63,997,203.07
Ls
Ls
Ls
Ls
Ls
131.00
21.00
42.00
27.00
9.00
Titik
Titik
Bh
Bh
Bh
205,560.00
205,560.00
25,920.00
20,160.00
174,000.00
26,928,360.00
4,316,760.00
1,088,640.00
544,320.00
1,566,000.00
6
6
7
8
9
Ls
Ls
Ls
Ls
Ls
61.00
34.00
25.00
1.00
1.00
Bh
Bh
Bh
Bh
Bh
132,000.00
24,000.00
25,200.00
54,000.00
414,000.00
8,052,000.00
816,000.00
630,000.00
54,000.00
414,000.00
Ls
1.00
Paket
3,500,000.00
3,500,000.00
47,910,080.00
I.
PEKERJAAN CAT-CATAN
1
2
14.6.14
14.6.14
2,444.76
1,070.80
M2
M2
12,947.25
12,947.25
31,652,923.80
13,863,917.44
14.6.8
689.26
M2
27,468.26
18,932,772.89
64,449,614.13
No.
Uraian Pekerjaan
Analisa
Volume
Jumlah Harga
Upah & Bahan
(Rp)
Jumlah
Harga
(Rp)
1
J
1
2
3
2
PEMBUATAN TOWER AIR BERSIH
Galian tanah
Urugan Pasir bawah lantai
Pas. Batu Bata Trasram
02.6.1
02.6.11
04.6.3
0.75
0.60
3.00
M3
M3
M'
34,695.00
121,464.23
233,146.48
26,021.25
72,878.54
699,439.44
4
5
6
7
8
07.6.2
F.1
F.22.b
F.1
F.22.b
0.60
0.24
0.07
0.08
0.21
M3
M3
M3
M3
M3
651,565.77
6,101,740.52
7,749,339.63
6,101,740.52
7,749,339.63
390,939.46
1,464,417.73
526,955.10
488,139.24
1,627,361.32
9
10
11
12
13
14
F.22.b
F.38
F.22.b
F.22.b
Ls
Ls
0.14
8.16
0.09
0.02
2.00
2.00
M3
M3
M3
M3
Unit
bh
7,749,339.63
451,607.58
7,749,339.63
7,749,339.63
1,560,000.00
30,000.00
1,084,907.55
3,685,117.89
697,440.57
139,488.11
3,120,000.00
60,000.00
14,083,106.19
REKAPITULASI TOTAL
PROGRAM
KEGIATAN
LOKASI
T.A
:
:
:
:
I.
J.
PEKERJAAN CAT-CATAN
PEMBUATAN TOWER AIR BERSIH
TOTAL BIAYA FISIK
DIBULATKAN
Terbilang
## Satu Miliyar Tiga ratus Sembilan Puluh Juta Delapan Ratus Tujuh Puluh Lima Ribu Rupiah ###
KASONGAN, April 2009
Diperiksa/disetujui oleh :
Pengelola Teknis
Kabit Cipta Karya Dinas Pekerjaan Umum
Kabupaten Katingan
Perencana :
CV. WIRA CIPTA DESIGN
Pusat Palangka Raya,
A'AN AGUS P, ST
Direktur
Disetujui
Pejabat Pelaksana Teknis Kegiatan
(PPTK)
Penata Tingkat I
Mengetahui :
Kepala Dinas Pemuda Olahraga
Kebudayaan dan Pariwisata Kabupaten Katingan
Pembina Tingkat I
HARNISEN, S.Pd
NIP. 1955 02 04 1979 03 1 009
Hal - 01
Jumlah
Total
(Rp.)
7
29,506,886.84
37,544,031.60
511,856,037.87
417,018,998.27
Hal - 02
Jumlah
Total
(Rp.)
7
173,151,099.67
31,357,942.36
63,997,203.07
47,910,080.00
64,449,614.13
Hal - 03
Jumlah
Total
(Rp.)
7
14,083,106.19
29,506,886.84
37,544,031.60
511,856,037.87
417,018,998.27
173,151,099.67
31,357,942.36
63,997,203.07
47,910,080.00
64,449,614.13
14,083,106.19
1,390,875,000.00
1,390,875,000.00
Perencana :
CV. WIRA CIPTA DESIGN
Pusat Palangka Raya,
A'AN AGUS P, ST
Direktur
Mengetahui :
Dinas Pemuda Olahraga
an Pariwisata Kabupaten Katingan
Pembina Tingkat I
. SURAPATI NANYAN
956 12 10 1980 01 1 002
DIMENSI
PROGRAM
KEGIATAN
LOKASI
T.A
:
:
:
:
0 :
No
Jenis Kegiatan
PEKERJAAN PENDAHULUAN
1 Pembersihan lokasi
2 Pek. Pengukuran dan pasang bouwplang
3 Pembuatan papan nama
4 Pembuatan bangsal kerja
PEKERJAAN TANAH
1 Pek Pondasi batu kosong
2 Pek. Pondasi Batu Belah
3 Pek. Pondasi rolag bata merah
4 Pek. Lantai Kerja Pondasi Plat Beton
5 Pek. Pondasi Plat Beton
6 Pek. Sloff 20/25
7 Pek. Kolom Beton 30/30 cm
8 Pek. Kolom Beton 20/20 cm
9 Pek. Kolom Praktis
10 Pek. Ring balk 15/20
11 Pek. Pas dinding batu bata
12 Pek. Plesteran dinding
13 Pek. List Profil Dinding
14 Pek. Ornamen Pasangan Batu alam Pada Dinding
15 Pek. Cor Beton Tumbuk 1:3:6
16 Pek. Cor Beton Tumbuk Rabat 1:3:6
17 Pek. Pasangan dinding Bata Saluran
18 Pek. Plesteran Saluran
19 Pek. Cor Lantai Kerja Saluran
20 Pek. Pasangan Keramik Lantai 20/20 cm
21 Pek. Pasangan Keramik Lantai 40/40 cm
22 Pek. Pasangan Keramik Lantai 30/30 cm
23 Pek. Pasangan Keramik dinding 20/25 cm
24 Pek. Pasangan Keramik Lantai 60/60 cm
Lebar
Tinggi
Jumlah