You are on page 1of 39

DAFTAR ANALISA HARGA SATUAN PEKERJAAN

NO URAIAN PEKERJAAN
O1

SAT

Analys Persiapan : 1 m2 Pembersihan Lapangan.


Tukang batu
Org
Kepala tukang batu
Org
Pekerja
Org
Mandor
Org
Total
Dibulatkan

Analys Persiapan : 1 M' Pasang dan Ukur Bowplank


m3 Kayu
Org
Kg Paku
Kg
Tukang batu
Org
Kepala tukang batu
Org
Pekerja
Org
Mandor
Org
Total
Dibulatkan

Galian tanah biasa dalam maks 1m


1 Galian Pondasi
Pekerja
Org
Mandor
Org
Total
Dibulatkan
A2 Galian tanah keras
Galian Pondasi
Pekerja
Org
Mandor
Org
Total
Dibulatkan
A3 Galian tanah berbatu/lumpur dlm maks 1m
Galian Pondasi
Pekerja
Org
Mandor
Org
Total
Dibulatkan
A4 Galian tanah cadas dlm maks 1m
Galian Pondasi
Pekerja
Org
Mandor
Org
Total
Dibulatkan
B1 Urugan tanah kembali
Pekerja
Org

HARGA
SATUAN
RP

INDEX

0.05
0.05
0.05
0.005

45,000.00
50,000.00
30,000.00
60,000.00

UPAH
RP

BAHAN
RP

TOTAL
RP

2,250.00
2,500.00
1,500.00
300.00
6,550.00

0.0075
0.02
0.05
0.005
0.05
0.005

1,000,000.00
17,000.00
45,000.00
50,000.00
30,000.00
60,000.00

7,500.00
340.00
2,250.00
250.00
1,500.00
300.00
12,140.00

A1

0.75
0.025

1.0000
0.0330

1.5000
0.0500

2.0000
0.0660

0.2500

30,000.00
60,000.00

30,000.00
60,000.00

30,000.00
60,000.00

30,000.00
60,000.00

30,000.00

22,500.00
1,500.00
24,000.00

24,000.00

30,000.00
1,980.00
31,980.00

31,980.00

45,000.00
3,000.00
48,000.00

48,000.00

60,000.00
3,960.00
63,960.00

63,960.00

7,500.00

NO URAIAN PEKERJAAN

B2

C1

C2

D1
A

Mandor
Total
Dibulatkan
Urugan pasir bwh lt/pondasi
Pasir Urug
Pekerja
Mandor
Total
Dibulatkan
Pondasi batu kali trasraam 1:3
Batu Kali
PC
Pasir Pasang
Pekerja
Tukang Batu 1/2 trampil
Kepala tukang batu
Mandor
Total
Dibulatkan

Pondasi batu kali 1:4


Batu Kali
PC
Pasir Pasang
Pekerja
Tukang Batu 1/2 trampil
Kepala tukang batu
Mandor
Total
Dibulatkan
1m3 Beton 1:2:3
Bahan Beton
Split
PC
Pasir Beton
Upah Kerja Beton
Pekerja
Tukang Batu trampil
Kepala tukang batu
Mandor
Bahan besi beton
Besi beton
Kawat ikat
Upah kerja besi beton
Pekerja
Tukang besi trampil
Kepala tukang besi

SAT
Org

m3
Org
Org

m3
Zak
m3
Org
Org
Org
Org

m3
Zak
m3
Org
Org
Org
Org

INDEX
0.0100

1.2
0.3
0.01

1.2000
4.0400
0.4860
3.6000
1.2000
0.1200
0.1800

1.2000
3.2570
0.5220
3.6000
1.2000
0.1200
0.1800

HARGA
SATUAN
RP
60,000.00

150,000.00
30,000.00
60,000.00

155,000.00
65,000.00
150,000.00
30,000.00
40,000.00
50,000.00
60,000.00

155,000.00
65,000.00
150,000.00
30,000.00
40,000.00
50,000.00
60,000.00

m3
Zak
m3

0.8200
6.8000
0.5400

180,000.00
65,000.00
200,000.00

Org
Org
Org
Org

6.0000
1.0000
0.1000
0.3000

30,000.00
45,000.00
50,000.00
60,000.00

110.0000
2.0000

12,750.00
15,000.00

6.7500
6.7500
2.2500

30,000.00
45,000.00
50,000.00

kg
kg
Org
Org
Org

UPAH
RP
600.00
8,100.00

BAHAN
RP

TOTAL
RP
8,100.00

180,000.00
9,000.00
600.00
9,600.00

180,000.00

189,600.00

186,000.00
262,600.00
72,900.00
108,000.00
48,000.00
6,000.00
10,800.00
172,800.00

521,500.00

694,300.00

186,000.00
211,705.00
78,300.00
108,000.00
48,000.00
6,000.00
10,800.00
172,800.00

476,005.00

147,600.00
442,000.00
108,000.00
180,000.00
45,000.00
5,000.00
18,000.00
1,402,500.00
30,000.00
202,500.00
303,750.00
112,500.00

648,805.00

NO URAIAN PEKERJAAN
E

D2
A

Bahan Bekisting
Papan alba
Paku
Upah Kerja Bekisting
Pekerja
Tukang kayu 1/2 trampil
Kepala tukang kayu
Mandor
Tukang bongkar bekisting
Total
Dibulatkan

1 m3 Beton 1:21/2:21/2
Bahan Beton
Split
PC
Pasir Beton
Upah Kerja Beton
Pekerja
Tukang Batu trampil
Kepala tukang batu
Mandor
Bahan besi beton
Besi beton
Kawat ikat
Upah kerja besi beton
Pekerja
Tukang besi trampil
Kepala tukang besi
Bahan Bekisting
Papan alba
Paku
Upah Kerja Bekisting
Pekerja
Tukang kayu 1/2 trampil
Kepala tukang kayu
Mandor
Tukang bongkar bekisting

SAT

INDEX

HARGA
SATUAN
RP

m3
kg

0.4000
4.0000

1,200,000.00
13,000.00

Org
Org
Org
Org
Org

2.0000
5.0000
0.5000
0.1000
4.0000

30,000.00
50,000.00
55,000.00
60,000.00
30,000.00

m3
Zak
m3

0.8100
8.1400
0.4900

180,000.00
65,000.00
200,000.00

Org
Org
Org
Org

6.0000
1.0000
0.1000
0.3000

30,000.00
45,000.00
50,000.00
60,000.00

110.0000
2.0000

12,750.00
15,000.00

Org
Org
Org

6.7500
6.7500
2.2500

30,000.00
45,000.00
50,000.00

m3
kg

0.4000
4.0000

1,200,000.00
13,000.00

Org
Org
Org
Org
Org

2.0000
5.0000
0.5000
0.1000
4.0000

30,000.00
50,000.00
55,000.00
60,000.00
30,000.00

kg
kg

UPAH
RP

BAHAN
RP

TOTAL
RP

480,000.00
52,000.00
60,000.00
250,000.00
27,500.00
6,000.00
120,000.00
1,330,250.00

2,662,100.00

145,800.00
529,100.00
98,000.00
180,000.00
45,000.00
5,000.00
18,000.00
1,402,500.00
30,000.00
202,500.00
303,750.00
112,500.00
480,000.00
52,000.00
60,000.00
250,000.00
27,500.00
6,000.00
120,000.00

3,992,350.00

NO URAIAN PEKERJAAN

D3

D5

D6

D7
A

E1

Total
Dibulatkan
1 m2 Esteiger werk
Kayu
Papan alba
Paku
Pekerja
Tukang kayu 1/2 trampil
Kepala tukang
Mandor
Total
Dibulatkan
1 m2 Bekisting papan alba
Papan alba 50%
Kayu kaso
Paku
Pekerja
Tukang kayu 1/2 trampil
Kepala tukang
Mandor
Tukang bongkar bekisting
Total
Dibulatkan

SAT

btg
m3
kg
Org
Org
Org
Org

m3
m3
kg
Org
Org
Org
Org
Org

1 m2 Bekisting papan alba


Multipleks 9mm
lbr
Paku
kg
Pekerja
Org
Tukang kayu 1/2 trampil
Org
Kepala tukang
Org
Mandor
Org
Tukang bongkar bekisting
Org
Total
Total
Rabat Beton 1 PC:3 Pasir: 5 Split utk lantai 6-7 cm
Bahan Beton
Split
m3
PC
Zak
Pasir Beton
m3
Upah Kerja Beton
Pekerja
Org
Tukang Batu 1/2 trampil
Org
Kepala tukang batu
Org
Mandor
Org
Total
Total
Pas. Bata merah trasraam 1:3
Bata merah
Bh
PC
Zak
Pasir Pasang
m3

INDEX

4.5000
0.0800
0.5000
0.1500
0.2000
0.2000
0.0170

0.0180
0.0085
0.4000
0.1200
0.1500
0.1500
0.0500
0.2400

0.3470
0.4000
0.1200
0.1500
0.1500
0.0500
0.2400

HARGA
SATUAN
RP

13,000.00
1,200,000.00
13,000.00
30,000.00
45,000.00
55,000.00
60,000.00

1,200,000.00
1,200,000.00
13,000.00
30,000.00
50,000.00
55,000.00
60,000.00
30,000.00

100,000.00
13,000.00
30,000.00
50,000.00
55,000.00
60,000.00
30,000.00

1.0000
4.2400
0.5000

180,000.00
65,000.00
200,000.00

6.0000
0.5000
0.0500
0.3000

30,000.00
40,000.00
50,000.00
60,000.00

70.0000
0.3778
0.0454

750.00
65,000.00
150,000.00

UPAH
RP
1,330,250.00

BAHAN
RP
2,737,400.00

TOTAL
RP
4,067,650.00

58,500.00
96,000.00
6,500.00
4,500.00
9,000.00
11,000.00
1,020.00
25,520.00

161,000.00

186,520.00

21,600.00
10,200.00
5,200.00
3,600.00
7,500.00
8,250.00
3,000.00
7,200.00
29,550.00

37,000.00

66,550.00

34,700.00
5,200.00
3,600.00
7,500.00
8,250.00
3,000.00
7,200.00
29,550.00

39,900.00

69,450.00

180,000.00
275,600.00
100,000.00
180,000.00
20,000.00
2,500.00
18,000.00
220,500.00

555,600.00

52,500.00
24,557.00
6,810.00

776,100.00

NO URAIAN PEKERJAAN

E2

F1

F2

F3

F4

Pekerja
Tukang Batu 1/2 trampil
Kepala tukang batu
Mandor
Total
Dibulatkan
Pas. Bata merah 1:4
Bata merah
PC
Pasir Pasang
Pekerja
Tukang Batu 1/2 trampil
Kepala tukang batu
Mandor
Total
Dibulatkan
Plesteran dinding 1:2 15 mm
PC
Pasir Pasang
Pekerja
Tukang Batu 1/2 trampil
Kepala tukang batu
Mandor
Total
Dibulatkan
Plesteran dinding 1:3 15 mm
PC
Pasir Pasang
Pekerja
Tukang Batu 1/2 trampil
Kepala tukang batu
Mandor
Total
Dibulatkan
Plesteran dinding 1:4 15 mm
PC
Pasir Pasang
Pekerja
Tukang Batu 1/2 trampil
Kepala tukang batu
Mandor
Total
Dibulatkan
Plesteran dinding 1:5 15 mm
PC
Pasir Pasang
Pekerja
Tukang Batu 1/2 trampil
Kepala tukang batu
Mandor

SAT
Org
Org
Org
Org

Bh
Zak
m3
Org
Org
Org
Org

Zak
m3
Org
Org
Org
Org

Zak
m3
Org
Org
Org
Org

Zak
m3
Org
Org
Org
Org

Zak
m3
Org
Org
Org
Org

INDEX
0.9000
0.3000
0.0300
0.0450

70.0000
0.3040
0.0487
0.5400
0.1800
0.0180
0.0270

0.2150
0.0171
0.4000
0.2000
0.0200
0.0200

0.1630
0.0194
0.4000
0.2000
0.0200
0.0200

0.1300
0.0209
0.4000
0.2000
0.0200
0.0200

0.1080
0.0209
0.4000
0.2000
0.0200
0.0200

HARGA
SATUAN
RP
30,000.00
40,000.00
50,000.00
60,000.00

750.00
65,000.00
150,000.00
30,000.00
40,000.00
50,000.00
60,000.00

65,000.00
150,000.00
30,000.00
40,000.00
50,000.00
60,000.00

65,000.00
150,000.00
30,000.00
40,000.00
50,000.00
60,000.00

65,000.00
150,000.00
30,000.00
40,000.00
50,000.00
60,000.00

65,000.00
150,000.00
30,000.00
40,000.00
50,000.00
60,000.00

UPAH
RP
27,000.00
12,000.00
1,500.00
2,700.00
43,200.00

BAHAN
RP

77,057.00

TOTAL
RP

120,257.00

52,500.00
19,760.00
7,305.00
16,200.00
7,200.00
900.00
1,620.00
25,920.00

79,565.00

105,485.00

13,975.00
2,565.00
12,000.00
8,000.00
1,000.00
1,200.00
22,200.00

16,540.00

38,740.00

10,595.00
2,910.00
12,000.00
8,000.00
1,000.00
1,200.00
22,200.00

13,505.00

35,705.00

8,450.00
3,135.00
12,000.00
8,000.00
1,000.00
1,200.00
22,200.00

11,585.00

7,020.00
3,135.00
12,000.00
8,000.00
1,000.00
1,200.00

33,785.00

NO URAIAN PEKERJAAN

F5

F6

F7

G1

G2

Total
Dibulatkan
Pas lt Keramik 30x30 ex roman
Keramik Roman AW
PC
Pasir Pasang
Semen warna
Pekerja
Tukang Batu trampil
Kepala tukang batu
Mandor
Total
Dibulatkan
Pas dd Keramik 20x25 ex roman
Keramik Roman AW
PC
Pasir Pasang
Semen warna
Pekerja
Tukang Batu trampil
Kepala tukang batu
Mandor
Total
Dibulatkan

SAT

Dus
Zak
m3
kg
Org
Org
Org
Org

Dus
Zak
m3
kg
Org
Org
Org
Org

1m Plint Lantai
Plint lt KW 1
bh
PC
Zak
Pasir Pasang
m3
Pekerja
Org
Tukang Batu trampil
Org
Kepala tukang batu
Org
Mandor
Org
Total
Dibulatkan
1 m3 Kusen Pintu/Jendela Kamper Samarinda oven
Balok 8/12 Kamper Smrd
m3
Paku
kg
Pekerja
Org
Tukang kayu trampil
Org
Kepala tukang kayu
Org
Mandor
Org
Total
Dibulatkan
1 m3 Kusen Pintu Jendela Borneo super
Balok 8/12 Borneo
m3
Paku
kg
Pekerja
Org
Tukang kayu trampil
Org

HARGA
SATUAN
RP

INDEX

1.0000
0.1250
0.0250
0.0130
0.5000
0.2500
0.0250
0.0250

1.0000
0.1770
0.0300
0.0130
1.0000
0.5000
0.0500
0.0500

5
0.025
0.002
0.1
0.05
0.005
0.005

1.1000
1.2500
4.0000
15.0000
2.7000
0.6000

1.1000
1.2500
4.0000
15.0000

60,600.00
65,000.00
150,000.00
7,000.00
30,000.00
45,000.00
50,000.00
60,000.00

50,000.00
150,000.00
150,000.00
7,000.00
30,000.00
45,000.00
50,000.00
60,000.00

5000.00
150,000.00
150,000.00
30,000.00
45,000.00
50,000.00
60,000.00

7,800,000.00
18,000.00
30,000.00
50,000.00
55,000.00
60,000.00

3,600,000.00
18,000.00
30,000.00
50,000.00

UPAH
RP
22,200.00

BAHAN
RP
10,155.00

TOTAL
RP
32,355.00

60,600.00
8,125.00
3,750.00
91.00
15,000.00
11,250.00
1,250.00
1,500.00
29,000.00

72,566.00

101,566.00

50,000.00
26,550.00
4,500.00
91.00
30,000.00
22,500.00
2,500.00
3,000.00
58,000.00

81,141.00

139,141.00

25,000.00
3,750.00
300.00
3,000.00
2,250.00
250.00
300.00
5,800.00

29,050.00

8,580,000.00
22,500.00
120,000.00
750,000.00
148,500.00
36,000.00
1,054,500.00

8,602,500.00

3,960,000.00
22,500.00
120,000.00
750,000.00

9,657,000.00

NO URAIAN PEKERJAAN

H1

H2

H3

H4

H5

I1

SAT

Kepala tukang kayu


Org
Mandor
Org
Total
Dibulatkan
1 m2 Pintu Panil Kamper Samarinda
Balok 8/12 Kamper Smrd
m3
Pekerja
Org
Tukang kayu trampil
Org
Kepala tukang kayu
Org
Mandor
Org
Total
Dibulatkan
1m2 Pintu Panil Borneo super
Balok 8/12 Borneo Super
m3
Pekerja
Org
Tukang kayu trampil
Org
Kepala tukang kayu
Org
Mandor
Org
Total
1 m2 Pintu dobel teakwood rangka borneo super
Kayu borneo super
m3
Teakwood
m2
Pekerja
Org
Tukang kayu trampil
Org
Kepala tukang kayu
Org
Mandor
Org
Total
1m2 Pintu teakwood lapis melamin
Kayu borneo super
m3
Teakwood
m2
Melamin
m2
Pekerja
Org
Tukang kayu trampil
Org
Kepala tukang kayu
Org
Mandor
Org
Total
1m2 Jendela kamper samarinda oven
Kayu kamper samarinda oven
m3
Pekerja
Org
Tukang kayu trampil
Org
Kepala tukang kayu
Org
Mandor
Org
Total
1m3 Kuda-kuda kamper banjar
Balok 8/12 Kamper Banjar
m3
Paku
kg
Angkur
bh
Mur baut
bh
Plat Penguat
bh
Pekerja
Org

INDEX
2.7000
0.6000

0.0300
2.5000
7.5000
0.7500
0.1250

0.0300
2.5000
7.5000
0.7500
0.1250

0.0064
2.0000
0.5700
1.7000
0.1700
0.0285

0.0064
1.0000
1.0000
0.5700
1.7000
0.1700
0.0285

0.0198
2.0000
3.0000
0.6000
0.1000

1.0000
0.5000
12.0000
12.0000
12.0000
8.0000

HARGA
SATUAN
RP
55,000.00
60,000.00

7,800,000.00
30,000.00
50,000.00
55,000.00
60,000.00

3,000,000.00
30,000.00
50,000.00
55,000.00
60,000.00

3,000,000.00
34722.22
30,000.00
50,000.00
55,000.00
60,000.00

3,000,000.00
34722.22
30,000.00
30,000.00
50,000.00
55,000.00
60,000.00

5,000,000.00
30,000.00
50,000.00
55,000.00
60,000.00

3,500,000.00
13,000.00
7,000.00
5,000.00
7,000.00
30,000.00

UPAH
RP
148,500.00
36,000.00
1,054,500.00

BAHAN
RP

TOTAL
RP

3,982,500.00

5,037,000.00

234,000.00
75,000.00
375,000.00
41,250.00
7,500.00
498,750.00

234,000.00

732,750.00

90,000.00
75,000.00
375,000.00
41,250.00
7,500.00
498,750.00

90,000.00

588,750.00

19,200.00
69,444.44
17,100.00
85,000.00
9,350.00
1,710.00
113,160.00

19,200.00

132,360.00

19,200.00
34,722.22
30,000.00
17,100.00
85,000.00
9,350.00
1,710.00
113,160.00

83,922.22

197,082.22

99,000.00
60,000.00
150,000.00
33,000.00
6,000.00
249,000.00

99,000.00
3,500,000.00
6,500.00
84,000.00
60,000.00
84,000.00

240,000.00

348,000.00

NO URAIAN PEKERJAAN

I2

I3

I4

I5

I6

SAT

Tukang kayu trampil


Org
Kepala tukang kayu
Org
Mandor
Org
Total
1m3 Kuda-kuda Borneo super
Balok 8/12 Borneo Super
m3
Paku
kg
Angkur
bh
Mur baut
bh
Plat Penguat
bh
Pekerja
Org
Tukang kayu trampil
Org
Kepala tukang kayu
Org
Mandor
Org
Total
Rangka atap kaso 5/7,reng 2/3 utk genteng beton
Balok 8/12 Borneo Super
m3
Paku
kg
Pekerja
Org
Tukang kayu trampil
Org
Kepala tukang kayu
Org
Mandor
Org
Total

1m' Listplank(0,03 X 0,35 X 4m) kamper samarinda


Papan kamper
m3
Paku
kg
Pekerja
Org
Tukang kayu trampil
Org
Kepala tukang kayu
Org
Mandor
Org
Total
1m2 Pasang genteng beton
Genteng beton
Bh
Pekerja
Org
Tukang Batu trampil
Org
Kepala tukang batu
Org
Mandor
Org
Total
1m2 Pasang genteng plentong
Genteng plentong
Bh
Pekerja
Org
Tukang Batu trampil
Org
Kepala tukang batu
Org
Mandor
Org
Total

INDEX
24.0000
2.4000
0.4000

1.0000
0.5000
12.0000
12.0000
12.0000
8.0000
24.0000
2.4000
0.4000

0.0110
0.2500
0.1500
0.1000
0.0100
0.0050

0.0075
0.0230
0.0280
0.0800
0.0080
0.0014

12.0000
0.2000
0.1000
0.0100
0.0100

25.0000
0.2000
0.1000
0.0100
0.0100

HARGA
SATUAN
RP
50,000.00
55,000.00
60,000.00

3,600,000.00
13,000.00
7,000.00
5,000.00
7,000.00
30,000.00
50,000.00
55,000.00
60,000.00

3,600,000.00
13,000.00
30,000.00
50,000.00
55,000.00
60,000.00

2300000
13,000.00
30,000.00
50,000.00
55,000.00
60,000.00

7,200.00
30,000.00
45,000.00
50,000.00
60,000.00

1,700.00
30,000.00
45,000.00
50,000.00
60,000.00

UPAH
RP
1,200,000.00
132,000.00
24,000.00
1,596,000.00

BAHAN
RP

TOTAL
RP

3,734,500.00

5,330,500.00

3,600,000.00
6,500.00
84,000.00
60,000.00
84,000.00
240,000.00
1,200,000.00
132,000.00
24,000.00
1,596,000.00

3,834,500.00

5,430,500.00

39,600.00
3,250.00
4,500.00
5,000.00
550.00
300.00
10,350.00

42,850.00

53,200.00

17,250.00
299.00
840.00
4,000.00
440.00
84.00
5,364.00

17,549.00

22,913.00

86,400.00
6,000.00
4,500.00
500.00
600.00
5,600.00

86,400.00

92,000.00

42,500.00
6,000.00
4,500.00
500.00
600.00
11,600.00

42,500.00

54,100.00

NO URAIAN PEKERJAAN
I7

J1

J2

K1

K2

1m2 Pasang atap seng


Seng 55cm
Paku seng
Pekerja
Tukang kayu trampil
Kepala tukang kayu
Mandor
Total
1m2 Rangka plafond+triplek 4mm
Kaso 4/6 borneo super
Multipleks 4mm
Paku
Pekerja
Tukang kayu trampil
Kepala tukang kayu
Mandor
Total
1m2 Rangka plafond gypsum 9mm
Kaso 4/6 borneo super
Gypsum 9mm
Paku gypsum
Tepung gypsum
Plester gypsum
Pekerja
Tukang kayu trampil
Kepala tukang kayu
Mandor
Total

SAT

m2
bh
Org
Org
Org
Org

m3
m2
kg
Org
Org
Org
Org

m3
m2
kg
kg
ls
Org
Org
Org
Org

Pengecatan dinding dgn ICI 3x digosok dan didempul


Cat ICI/Dulux
kg
Dempul
kg
Rol Cat
bh
Amplas
lbr
Pekerja
Org
Tukang cat/dempul
Org
Kepala tukang cat
Org
Mandor
Org
Total
Melamik
Dempul wood filler
Melamik
Amplas
Kwas
Pekerja
Tukang politur
Kepala tukang
Mandor
Total

kg
kg
bh
bh
Org
Org
Org
Org

INDEX

1.0000
4.0000
0.1000
0.2000
0.0200
0.0050

0.0120
1.0000
0.2000
0.2800
0.8000
0.0800
0.0140

0.0120
1.0000
0.2200
0.6000
1.0000
0.2800
0.4000
0.0400
0.0140

0.4250
0.0800
0.0100
0.5000
0.2000
0.3400
0.0340
0.0100

0.2100
0.3500
0.6000
0.0600
0.2500
0.2850
0.0400
0.0200

HARGA
SATUAN
RP
22,500.00
500.00
30,000.00
50,000.00
55,000.00
60,000.00

3,600,000.00
26,041.67
13,000.00
30,000.00
50,000.00
55,000.00
60,000.00

3,600,000.00
26,041.67
17,000.00
2,500.00
500.00
30,000.00
50,000.00
55,000.00
60,000.00

67,500.00
42,500.00
15,000.00
3,500.00
30,000.00
45,000.00
50,000.00
60,000.00

35,000.00
45,000.00
9,000.00
3,500.00
30,000.00
45,000.00
50,000.00
60,000.00

UPAH
RP

BAHAN
RP

TOTAL
RP

22,500.00
2,000.00
3,000.00
10,000.00
1,100.00
300.00
14,400.00

24,500.00

38,900.00

43,200.00
26,041.67
2,600.00
8,400.00
40,000.00
4,400.00
840.00
53,640.00

71,841.67

125,481.67

43,200.00
26,041.67
3,740.00
1,500.00
500.00
8,400.00
20,000.00
2,200.00
840.00
31,440.00

74,981.67

106,421.67

28,687.50
3,400.00
150.00
1,750.00
6,000.00
15,300.00
1,700.00
600.00
23,600.00

33,987.50

57,587.50

7,350.00
15,750.00
5,400.00
210.00
7,500.00
12,825.00
2,000.00
1,200.00
23,525.00

28,710.00

52,235.00

NO URAIAN PEKERJAAN
K3

Pengecatan kayu/besi 3x
Cat kayu/besi
Minyak Cat
Kwas
Amplas
Pekerja
Tukang cat/dempul
Kepala tukang cat
Mandor
Total
1m Pipa pembuangan air
Pipa 4" dan sambungan
Tukang plumbing
Pekerja
Mandor
Total
1 m' Talang atap 1/2" lingkaran
Seng
Tukang besi 1/2 trampil
Pekerja
Kepala Tukang
Mandor
Total
1 m3 Membongkar dinding
Pekerja
Tukang 1/2 trampil
Total
1m2 membongkar plesteran dinding
Pekerja
Tukang 1/2 trampil
Total

SAT

klg
klg
bh
lbr
Org
Org
Org
Org

m'
Org
Org
Org

m1
Org
Org
Org
Org

Org
Org

Org
Org

INDEX

0.2700
0.2000
0.0800
0.4500
0.1330
0.2000
0.0200
0.0067

1.0000
0.3750
0.2250
0.0150

0.3000
0.5000
0.3000
0.0500
0.0150

2.0000
0.1000

0.0500
0.0025

HARGA
SATUAN
RP
30,000.00
23,000.00
3,500.00
3,500.00
30,000.00
45,000.00
50,000.00
60,000.00

56,250.00
40,000.00
30,000.00
60,000.00

21,000.00
40,000.00
30,000.00
50,000.00
60,000.00

30,000.00
32,500.00

30,000.00
32,500.00

UPAH
RP

BAHAN
RP

TOTAL
RP

8,100.00
4,600.00
280.00
1,575.00
3,990.00
9,000.00
1,000.00
402.00
14,392.00

14,555.00

28,947.00

56,250.00
15,000.00
6,750.00
900.00
7,650.00

71,250.00

78,900.00

6,300
20,000.00
9,000.00
2,500.00
900.00
32,400.00

6,300

38,700.00

60,000.00
3,250.00
63,250.00

63,250.00

1,500.00
81.25
1,581.25

1,581.25

0.05
0.05
0.05
0.005

Tukang batu a.Rp.


Kepala tukanga.Rp.
Pekerja
a.Rp.
Mandor
a.Rp.

31,250.00
34,400.00
25,000.00
0.00
PPN 10 %

Analys Persiapan : 1 M' Pasang dan Ukur Bowplank


0.0075 m3 Kayu krui a.Rp.
5,250,000.00
0.02 Kg Paku
a.Rp.
14,330.00
0.05 Tukang batu a.Rp.
31,250.00
0.005 Kepala tukanga.Rp.
34,400.00
0.05 Pekerja
a.Rp.
25,000.00
0.005 Mandor
a.Rp.
0.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

1,562.50
1,720.00
1,250.00
0.00
4,532.50
453.25
4,985.75

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

1,562.50
172.00
1,250.00
0.00

Galian
Batu kali
PC
Upah

m3
m3
zak
m3

1
1
2.5
1

25000
160000
55500
55000

25000
160000
138750
55000
378750
1
0.5

1m3

378,750.00
0.65 246,187.50

1.2

67500
42500

Ampelas
Thinner
Wall Filler
Cat dasar
Cat penutup 2
x

lb
lt
kg
kg
kg

0.30
0.20
0.10
0.10
0.26

Pekerja
Tukang cat
Kepala tukang
cat
Mandor

oh
oh

0.10
0.08

oh

0.01

oh

0.00

NO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18

JENIS PEKERJA
PEKERJA
PEKERJA 1/2 TRAMPIL
PEKERJA TRAMPIL
TUKANG BATU 1/2 TRAMPIL
TUKANG BATU TRAMPIL
KEPALA TUKANG BATU
TUKANG BESI BETON 1/2 TRAMPIL
TUKANG BESI BETON TRAMPIL
KEPALA TUKANG BESI BETON
TUKANG KAYU 1/2 TRAMPIL
TUKANG KAYU TRAMPIL
KEPALA TUKANG KAYU
TUKANG CAT 1/2 TRAMPIL
TUKANG CAT TRAMPIL
KEPALA TUKANG CAT
TUKANG GALI
MANDOR
OPERATOR ALAT BERAT

UPAH HARIAN
30,000.00
32,500.00
40,000.00
40,000.00
45,000.00
50,000.00
40,000.00
45,000.00
50,000.00
45,000.00
50,000.00
55,000.00
40,000.00
45,000.00
50,000.00
45,000.00
60,000.00
60,000.00

NO JENIS BAHAN
1
2
3
4
5
6
7
8
9
10

11
12
13
14
15
16
17
18

18

19

20
21

22
23
24
25
26
27
28

Aisan tengah kuda-kuda


Aisan sudut kuda-kuda
Alumunium
Alumunium hollow 4 x 4
Alumunium hollow 2 x 4
Amplas
Amril
Atap genteng metal
Atap rangka,Zincalum
Atap rangka,Galvanis
Atap onduline 95 x 2 m
Paku isi 25 pieces
Besi hollow 4 x 4
Besi hollow 2 x 4
Bahan bakar solar
Bak air fiber
Bak Cat
Bata merah Jatiwangi
Bata merah garut
Batu Andesit
Ukuran 10 x 20/30
Ukuran 30 x 30
Ukuran 20 x 40
Ukuran 40 x 60
Ukuran 30/40 x 60
Susun sirih
Batu Basalto
Ukuran 20 x 20/40
Ukuran 30 x 30
Ukuran 40 x 40
Ukuran 30 x 60, alur
Batu Candi
Ukuran 15 x 30, 20 x 20
Ukuran 20 x 40
Ukuran 30 x 60
Batu Palimanan
Ukuran 15 x 30, 20 x 20, 30 x 30
Batu Paras
Ukuran 20 x 40, 30 x 30
Ukuran 30 x 60
Batu kali
Batu sikat (Pearlstone)
Batu sikat (Pearlstone) alor
Batu templek
Batu Pecah 1/2
Batu Pecah 3/5
Baut konsol 20 cm + plat
Baut konsol 25 cm + plat

SAT
bh
bh
lbr
btg
btg
lbr
bh
m2
m2
m2
lbr
bks
btg
btg
ltr
bh
bh
bh
bh
m2

HARGA

171,900.00
141,900.00
2,000.00
15,000.00
120,000.00
130,000.00
130,000.00
135,000.00
17,000.00
160,000.00
130,000.00

lbr

8,000.00 lbr

6,000.00
750.00
750.00
100,000.00
145,000.00
160,000.00
160,000.00
180,000.00
200,000.00
150,000.00

m2
180,000.00
200,000.00
210,000.00
260,000.00
m2
105,000.00
110,000.00
140,000.00
m2

75,000.00

85,000.00
105,000.00

m2

m3
krg
krg
m2
m3
m3
bh

120,000.00
140,000.00
155,000.00
40,000.00 isi 1.8 m2
70,000.00
35,000.00
180,000.00
7,000.00

29 Benang

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
62
63

Besi beton rata-rata


Besi d.6 panjang 12m
Besi d.8 panjang 12m polos
Besi d.10 panjang 12m polos/ulir
Besi d.12 panjang 12m polos
Besi d.13 panjang 12m ulir
Besi d.16 panjang 12m polos/ulir
Besi d.19 panjang 12m polos/ulir
Cangkul
Cat tembok catylac
Cat besi Seiv
Cat genteng dulux/mowilex
Cat Kayu dulux
Coating bt
Dempul tembok alkali resisting primer
Dempul tembok WF Matex
Dempul wood filler propan
Door stopper
Dop 1/2"
Dus Inbow Panasonic
Ember
Engsel Jendela
Engsel pintu
Engsel pintu panil
Eternit
Fitting plafond
Fleksibel lisrik (30m)
Floor drain
Formika
Gapit kuda-kuda
Gegep
Genteng beton jati wangi
Genteng beton bubung
Genteng beton nok bulat
Genteng beton nok samping
Genteng beton nok ujung/tutup
Genteng beton nok tiga arah
Genteng KIA
Genteng keramik kanmuri
Genteng marando
Genteng M Klass
Genteng plentong
Genteng plentong bubung
Genteng plentong nok
Gergaji besi
Glass block 20x20
Glass block 30x30
Gravel 1/2 d.20cm

bh

5,000.00
TIKS

kg

KS Berat Besi/btg
12750

36,000.00
45,000.00
67,000.00
96,000.00
113,000.00

peil
kl
gln
kg
klg
peil
peil
gln
bh
bh
bh
bh

37,500.00
375,000.00
39,000.00
120,000.00
60,000.00
50,000.00
622,500.00
237,500.00
104,000.00
28,000.00
2,000.00
1,500.00
7,500.00

psng

30,000.00

Roll

70,000.00

bh
bh
bh
bh
bh
bh
bh
bh
bh
bh

5,200.00
20,000.00
9,750.00
9,750.00
19,500.00
27,000.00
7,800.00
5,800.00
1,450.00
6,000.00
850.00

bh

30,000.00

4.74
7.14
10.70
12.50
19.00
26.80
77,500.00 galon

4500.00
11500.00
11500.00
29000.00
75000.00

2400.00
1800.00 glazur

64 Gravel 1/2 d.30cm


Grendel tanam
GRC
65 Gypsum
66 Gypsum list
67 Gypsum tepung
68 Gypsum plester
Gypsum paku
69 Isamu
70 Jendela Borneo
71 Jendela Kamper Samarinda oven
72 Kabel Antenne
73 Kabel Listrik NYM 3 x 2.5 prima (50m)
74 Kabel Listrik NYM 3x 2.5 supreme
75 Kabel Listrik NYM 3 x 2.5 Eterna
76 Kabel Listrik NYM 2 x 2.5 supreme
77 Kabel Listrik NYM 2 x 1..5 prima
78 Kabel alarm NYMHY 2 x 1,5 eterna (100)
79 Kabel telpon Supreme
80 Knee 3/4 listrik merk EGA
81 Soket listrik Clipsal
82 Klem Pipa listrik Clipsal
83 Kaca polos 6 mm
84 Kaca temper 9 mm
85 Kaca Rayband
86 Kaca es
87 Kape
88 Kayu papan 3/30 x 4m Alba
89 Kayu kaso 6/6 x 4m Alba
90 Kayu kaso 10/10 x 3m Alba
91 Kayu papan 3/30 x 4m Borneo
92 Kayu papan 3/30 x 4m Borneo
Kayu papan 2/30 x 4m Borneo
93 Kayu reng 3/4 x 4m Borneo
94 Kayu kaso 4/6 x 4m Borneo
95 Kayu kaso 5/7 x 4m Borneo
96 Kayu kaso 6/12 x 4m Borneo Super
97 Kayu papan 3/30 x 4m Kamper Samarinda ove
98 Kayu reng 3/4 x 4m Kamper
99 Kayu kaso 4/6 x 4m Kamper
100 Kayu kaso 5/7 x 4m Kamper
101 Kayu kaso 6/12 x 4m Kamper Samarinda oven
Kayu meranti
102 Kawat Beton
103 Kawat Beton
104 Kawat duri
105 Kawat las
106 Keramik lt 20x20
107 Keramik lt 30x30 Roman
Keramik lt 60x60 Roman

unit
lbr

70,000.00
43,000.00
55,000.00

Zak
Roll
kg
kg

100,000.00
13,000.00
18,000.00
33,000.00

Roll
Roll
Roll
Roll
Roll
Roll
Mtr
Bh
Bh
Bh
m2

440,000.00
445,000.00
420,000.00
340,000.00
215,000.00
499,000.00
2,450.00
600.00
600.00
115,000.00

bh
m3
m3
m3
m3
m3

4,000.00
1,200,000.00
1,200,000.00
1,800,000.00
3,500,000.00

m3
btg
m3
m3
m3
m3
m3
m3

3,500,000.00

m3
Roll(30kg)
Kg
kg
Dus
Dus
dus

3,600,000.00
3,600,000.00
8,600,000.00

7,800,000.00
3,000,000.00
375,000.00
15,000.00
22,000.00
40,000.00
60,600.00
150,000.00

7000.00 kg

ukuran kaca 3.05 x 2.14

42,857.14 lbr
17,142.86
0.0144
69.44444444
116,666.67
0.036
175,000.00
110,000.00
16,826.92
0.0048
37,500.00
50,000.00
0.014
102,857.14 71.42857143

125,000.00 perm'

108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156

Keramik lt 60x60 rocktile Roman


Keramik ddg 20x25
Keramik ddg 30x30
Keramik list
Kichen sink
Kikir
Kloset Jongkok
Kloset duduk
Knee 1/2"
Knee 1 1/2"
Knee 2"
Knee 2 1/2"
Knee 3"
Knee 4"
Knee drat 1/2"
Kusen Alumunium
Kusen Borneo
Kusen Jati
Kusen Kamper Samarinda oven
Kunci Pintu tanam(pelor)
Kunci Pintu Km
Kwas 2"
Kwas 2.5"
Kwas 3"
Kwas 4"
Lakban kertas
Lampu sorot osram
Lem Asahi
Lem putih FOX
Lem Tangit
Lem Kuning FOX
Lemkra DS 105
Lemkra TG 301
Lis Kaca
MCB 4 grup
Meni besi/kayu aitx
Mill
Melamin lack/meubel lack
Minyak Cat Tinner
Multiplek 4 mm
Multiplek 6 mm
Multiplek 9 mm
Multiplek 12 mm
Pahat beton
Paku 5,7,10,
Paku GRC
Paku kaca
Paku seng
Paku Triplek
Pasir Beton

Dus
Dus

60,600.00
50,000.00

bh

1,500.00

bh
bh

9,000.00
10,000.00

m'
m'
bh

125,000.00
125,000.00
150,000.00

bh
bh
bh
bh
bh
bh
klg
kg
bh
klg
Zak
btl

4,000.00
5,000.00
6,000.00
8,000.00
5,000.00
100,000.00
24,000.00
7,000.00
6,000.00
32,000.00
338,500.00
20,950.00

klg
krg
klg

20,000.00
15,000.00
39,000.00

lbr
lbr

75,000.00
95,000.00
130,000.00
10,000.00
13,000.00
20,000.00
20,000.00
30,000.00

bh

kg
kg

200,000.00

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
189
190
191
192
193
194
195
194
195
196
197
198
199
200
201
202
203

Pasir Pasang Padalarang


Pasir Pasang Cimalaka
Paving Block Polos
Paving Block Berwarna
Penguat beton, Besmitel
Pintu Borneo
Pintu Kamper
Pintu Jati
Pintu Alumunium
Pipa PVC 1/2" AW
Pipa PVC 3/4"
Pipa PVC 1"
Pipa PVC 11/4" AW Maspion
Pipa PVC 2"
Pipa PVC 3" AW Maspion
Pipa PVC 4" AW Maspion
Pipa PVC 5"
Pipa PVC 6"
Pipa PVC 5/8"
Pipa listrik 3/4" Ega
Plastik Cor
Politur mowilex
Porstek
PC Tigaroda
PC Holcim
Ram Kawat
Rangka atap baja ringan
Roll Cat Eterna
Saklar Tunggal
Saklar Ganda
Seal tape
Selang water pass
Semen warna
Sending sealand
Seng gelombang
Seng 55cm
Sikat Kawat
Sikat injuk
Scrub
Slot
SDD Stop kran
Soket pipa 3" Maspion
Stop Kontak
Tangki air 500 ltr
Tangki air 1100 ltr alumunium
Tangki air 1500 ltr alumunium
Teakwood 4mm
Teakwood 6mm
Teakwood 9mm
Teakwood 12mm

m2

150,000.00
150,000.00
65,000.00

klg

20,000.00

900,000.00
btg
btg

13,500.00

btg

25,000.00
50,000.00

btg
btg

165,000.00
230,000.00

btg
btg
Kg
ltr
btl
Zak
Zak
m
m2
bh

6,000.00

m'

21,000.00
47,500.00
12,000.00
65,000.00
64,500.00
13,000.00
140,000.00
22,500.00

klg
lbr
m'
bh
bh
bh

1,000.00
7,000.00
39,000.00
45,000.00
17,500.00
6,000.00
3,000.00
5,000.00

bh

6,000.00

bh
bh
bh
lbr

450,000.00
2,850,000.00
3,300,000.00
85,000.00

5,000.00

204
205
206
207
208
209
210
211
212
213
214

Terpal
Terpentin
Tinner
Triplek
1 x 3/4"

lbr
btl
gln

150,000.00
6,000.00
55,000.00

bh

2,000.00

TABEL BERAT BESI


d. 8 KS
d.10 KS
d.12 KS
d.13 KS
d.16 KS
d.19 KS

hrg/btg
4.74
7.14
10.70
12.50
19.00
26.80

Pewarna bahan minyak


terpentin kuning
sending sealand 1 atau 2 komponen
meubel lack (1 komponen)melamin lack(2 komponen)
tinner

kg
kg
kg
kg
kg
kg

polos
ulir/polos
polos
ulir
ulir/polos
ulir

erat Besi/btg

kuran kaca 3.05 x 2.14

0.036
27.7777778
27.7777778

208.333333
0.0288
34.7222222

VOLUME
1 PEKERJAAN PERSIAPAN
1.1 PEMBERSIHAN LAHAN
1.2 PEMASANGAN BOUPLANK
1.3 PENGGALIAN TANAH

SATUAN

25.00
14.40
10.56

2 PEKERJAAN PONDASI
2.1 PASIR URUG
2.2 LANTAI KERJA
2.3 PAS. BATU KALI 1 : 3
3 PEKERJAAN SLOOF 15 X 20 CM
3.1 TULANGAN SLOOF TP 4 X D=12 MM
3.2 SENGKANG SLOOF D 8 - 200 MM
3.3 COR BETON
3.4 BEKISTING

m2
m1
M3

m3

kg
kg

3 PEKERJAAN KOLOM PRAKTIS 15 X 15 CM


3.1 TULANGAN SLOOF TP 4 X D=12 MM
3.2 SENGKANG SLOOF D 8 - 200 MM
3.3 COR BETON
3.4 BEKISTING
4 PEKERJAAN PAS. DINDING BATU BATA T = 15 CM
4.1 PAS. BATU BATA TRASRAM 1:3
4.2 PAS. BATU BATA 1 : 4
4.3 PLESTERAN 1:2 +ACIAN
5 PEKERJAAN RING BALOK 15 X 20 CM
5.1 TULANGAN SLOOF TP 4 X D=12 MM
5.2 SENGKANG SLOOF D 8 - 200 MM
5.3 COR BETON
5.4 BEKISTING
6 PEKERJAAN KUDA-KUDA KAYU
6.1 KAKI KUDA-KUDA KAYU KAMPER 8/12 CM
6.2 GORDING KAYU KAMPER6/12 CM
6.3 KASO KAMPER 5/7 CM
6.4 RENG KAMPER 3/4 CM
6.5 PENUTUP ATAP GENTENG

m3

7 PEKERJAAN PLAFOND
7.1 RANGKA PLAFOND KAYU KAMPER 5/7 CM
7.2 PENUTUP GRC
8 PEKERJAAN PEMASANGAN KUSEN
8.1 KUSEN KAYU 6/16 CM
8.2 DAUN PINTU
9 PEKERJAANPEMASANGAN FIXTURE
9.1 PEMASANGAN KLOSET DUDUK INA
9.2 KRAN AIR WAHER

Ls
Ls

9.3 FLOOR DRAIN

Ls

10 PEKERJAAN ELEKTRIKAL

Ls

11 FINISHING
11.1 PENGECATAN DINDING
11.2 PENGECATAN PLAFOND
11.3 PEMASANGAN KERAMIK DINDING 20x20CM
11.4 PEMASANGAN KERAMIK LANTAI 20x20 CM

m2
m2
m2
m2

12 PEKERJAAN PENGADAAN DAN PEMASANGAN SEPTIK TANK

Ls

HARGA SATUAN

TOTAL HARGA

6,550.00
12,140.00
24,000.00

163,750.00
174,816.00
253,440.00
592,006.00

5,430,500.00

16,291,500.00

VOL
PONDASI
DINDING
KOLOM PRAKTIS

SATUAN

HARGA SATUAN

9.125
146
1.6425

m3
m2
m3

648,805.00
105,485.00
3,992,350.00

0.175
0.7

0.25

0.125

HARGA TOTAL
5,920,345.63
15,400,810.00
6,557,434.88
27,878,590.50
22.5
14
315

90
56

8
5
24.33333

You might also like