Professional Documents
Culture Documents
URAIAN
HARGA
SATUAN
A
1
2
3
4
5
6
7
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
52,250.00
52,250.00
40,000.00
B
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
44,000.00
51,700.00
78,650.00
82,500.00
148,500.00
104,500.00
114,950.00
217,250.00
175,700.00
167,750.00
151,750.00
400.00
450.00
32,500.00
113,000.00
135,000.00
170,000.00
33,000.00
84,700.00
600.00
1,570.00
/ M.
/ M.
/ M.
/ M.
/ M.
/ M.
/ M.
/ M.
/ M.
/ M.
/ M.
/ Bh
/ M.
/ M.
/ M.
/ M.
/ M.
/ Zak
/ Zak
/ Kg
/ Kg
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
II. K A Y U
Broti/papan kayu meranti/kayu sembarang
Broti kayu meranti
Broti kayu damar laut
Papan kayu meranti
Papan kayu meranti batu
Papan kayu damar laut
Kayu laut 2" - 3" Pj - 4m
Kayu laut 3" - 4" Pj - 4m
Kayu lat asbes ketam
Kayu lat asbes tidak ketam
Listplank motif bunga 18 x 60 cm
Jelusi motif bunga 18x60 cm
Profil gymsum
Papan gymsum uk. 120x240 cm # 6 mm
Papan gymsum uk. 120x240 cm # 9 mm
Papan gymsum uk. 120x240 cm # 12 mm
Triplek sungkai # 3 mm uk. 120x240 cm
Triplek jati # 3 mm uk. 120x240 cm
Triplek # 4 mm uk. 120x240 cm
Triplek # 4 mm uk. 1 M2
Triplek # 6 mm uk. 120x240 cm
Triplek # 9 mm uk. 120x240 cm
Triplek # 12 mm uk. 120x240 cm
Triplek # 18 mm uk. 120x240 cm
Slof board # 12 mm uk. 120x240 cm
Asbes lokal 1 x 1 M
Asbes atrisco 1 x 1 M
Kayu api
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,550,000.00
3,425,000.00
5,130,000.00
3,550,000.00
5,450,000.00
5,600,000.00
38,500.00
44,000.00
6,650.00
5,450.00
11,800.00
12,700.00
9,100.00
67,000.00
86,000.00
105,600.00
133,100.00
121,000.00
50,600.00
15,972.00
85,250.00
115,500.00
126,500.00
164,550.00
133,100.00
8,200.00
11,000.00
131,750.00
/ M.
/ M.
/ M.
/ M.
/ M.
/ M.
/ Btg
/ Btg
/ Btg
/ Btg
/ Bh
/ Bh
/ Lbr
/ Lbr
/ Lbr
/ Lbr
/ Lbr
/ Lbr
/ Lbr
/ M2
/ Lbr
/ Lbr
/ Lbr
/ Lbr
/ Lbr
/ Lbr
/ Lbr
/ M.
/
/
/
/
/
/
/
Hari.
Hari.
Hari.
Hari.
Hari.
Hari.
Hari.
NO
URAIAN
HARGA
SATUAN
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
III. B E S I / K A W A T
Paku biasa
Paku seng
Paku sumbat
Paku asbes/genteng asbes + ring karet
Baut seng/asbes + ring karet
Besi beton
Paku beton
Besi strteep 12.2.2 mm
Besi profil
Jerjak besi
Pagar besi strip
Pintu pagar besi
Pintu harmonika
Tiang bendera besi 3" Pj 6 m
Kawat beton
Kawat las
Kawat licin
Kawat harmonika
Kawat nyamuk lokal
Kawat duri
Rangka Jendela Nako 8 daun standart
Profil aluminium
Wall stud 64 mm
Wall track mead 64
Wall track bottom
Sekrup fisher
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
8,800.00
350.00
400.00
400.00
1,350.00
8,800.00
350.00
27,250.00
11,000.00
211,750.00
242,000.00
325,000.00
450,000.00
250,000.00
8,800.00
3,750.00
15,150.00
30,500.00
10,800.00
2,750.00
64,150.00
35,100.00
7,150.00
7,150.00
7,150.00
250.00
/ Kg
/ Bh
/ Kg
/ Bh
/ Bh
/ Kg
/ Bh
/ Btg
/ Kg
/ M2
/ M2
/ M2
/ M2
/ Bh
/ Kg
/ Bh
/ Kg
/ M2
/ M2
/ M'
/ Set
/ M'
/ M'
/ M'
/ M'
/ Bh
76
77
78
79
80
81
82
83
84
85
86
87
88
89
IV. A T A P
Rabung seng BJLS
Rabung genteng
Rabung genteng keramik
Rabung genteng asbes (fiber cement)
Rabung genteng asbes gelombang
Plat aluminium # 0,5 mm
Seng plat 35 k
Seng plat 20 k
Seng gelombang BJLS 35 uk. 6 kaki
Seng gelombang BJLS 20 uk. 6 kaki
Atap asbes gelombang uk. 6 kaki
Genteng warna
Genteng keramik
Genteng asbes (fiber cement)
@
@
@
@
@
@
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
18,150.00
5,900.00
26,650.00
36,300.00
19,950.00
78,650.00
82,500.00
58,300.00
56,650.00
42,950.00
36,300.00
7,100.00
12,100.00
40,500.00
/ Lbr
/ Bh
/ Bh
/ Bh
/ Bh
/ Lbr
/ Lbr
/ Lbr
/ Lbr
/ Lbr
/ Lbr
/ Bh
/ Bh
/ Bh
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
V. CAT / AMPLAS
Cat minyak perak (setara kuda terbang)
Cat kilat ICI
Minyak cat
Tepung dempul
Dempul jadi
Cat tembok (setara vinilex)
Cat tembok (setara kimek)
Cat tembok ICI
Cat vernis jadi
Cat menie
Cat sending
Cat melamix
Kertas pasir
residu (colter)
Tepung pelitur
Serlak leripik
Serlak putih
Tinner
Spiritus putih
Paper tape (20x76)
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
38,500.00
65,000.00
11,850.00
9,100.00
15,150.00
13,650.00
11,350.00
17,500.00
33,600.00
33,000.00
40,000.00
55,000.00
2,750.00
4,500.00
5,000.00
60,300.00
10,300.00
10,450.00
4,250.00
35,350.00
/ Kg
/ Kg
/ Ltrt
/ Kg
/ Kg
/ Kg
/ Kg
/ Kg
/ Kg
/ Kg
/ Kg
/ Kg
/ Lbr
/ Kg
/ Kg
/ Kg
/ Ltrt
/ Ltrt
/ Ltrt
/ Rol
NO
URAIAN
HARGA
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
Dempul gypsum
Screw
Gypsum board 6 mm
Gypsum board 6 mm
Gypsum board 9 mm
Gypsum board 9 mm
Gypsum Board 12 mm
Top cross
Furing channel
Wall angel (lokal)
Conector
Suspension spring clip 5 mm
Suspension rod 100 cm 5 mm
Besi angel brangket (to concrete)
Baut ramset
Main runner white
Cross tee white
Wall angel white
Suspension rod 3 mm
Suspension clip
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
6,400.00
250.00
23,300.00
66,000.00
29,900.00
85,800.00
105,600.00
6,050.00
11,000.00
4,950.00
550.00
1,250.00
1,250.00
950.00
1,250.00
6,050.00
5,500.00
5,400.00
1,250.00
3,650.00
/ Kg
/ Bh
/ M2
/ Lbr
/ M2
/ Lbr
/ Lbr
/ M'
/ M'
/ M'
/ Bh
/ Bh
/ M'
/ Bh
/ Bh
/ M'
/ M'
/ M'
/ Bh
/ Bh
130
131
132
133
134
135
VI. K A C A
Kaca bening # = 5 mm
Kaca ryben # = 5 mm
Kaca es # = 5 mm
Kaca blok
Kaca naco bening # = 5 mm standart
Kaca naco ryben # = 5 mm standart
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
119,800.00
146,450.00
129,450.00
19,950.00
8,800.00
9,950.00
/ M2
/ M2
/ M2
/ Bh
/ Lbr
/ Lbr
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
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,000.00
3,650.00
2,800.00
1,550.00
2,550.00
2,750.00
1,100.00
2,200.00
3,050.00
5,500.00
10,450.00
35,400.00
42,500.00
10,300.00
48,400.00
159,750.00
1,270,500.00
786,500.00
750,200.00
363,000.00
484,000.00
151,250.00
484,000.00
10,300.00
13,950.00
16,950.00
20,600.00
27,500.00
33,000.00
137,500.00
181,500.00
1,650.00
2,250.00
1,600.00
1,750.00
1,750.00
/ Bh
/ Bh
/ Bh
/ Bh
/ Bh
/ Bh
/ Bh
/ Bh
/ Bh
/ Bh
/ Bh
/ Bh
/ Bh
/ M'
/ Bh
/ Bh
Unit
Unit
Unit
Unit
Unit
Unit
/ Bh
/ Bh
/ Bh
/ Bh
/ Bh
/ Bh
/ Bh
/ Bh
/ Bh
/ Bh
/ Bh
/ Bh
/ Bh
/ Bh
SATUAN
NO
URAIAN
HARGA
SATUAN
172
173
174
175
176
177
178
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,050.00
1,750.00
1,950.00
1,750.00
1,950.00
19,950.00
2,850.00
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
27,500.00
36,850.00
148,500.00
247,500.00
6,650.00
73,250.00
99,850.00
146,400.00
166,400.00
186,350.00
236,000.00
330,000.00
280,000.00
375,000.00
850,000.00
72,600.00
/ Btg
/ Btg
/ Btg
/ Btg
/ Btg
/ Btg
/ Btg
/ Btg
/ Btg
/ Btg
/ Btg
/ Bh
/ Bh
/ Bh
/ Bh
/ Bh
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
IX. LISTRIK
Kabel listrik NGA golden liver/sejenis 1,5 mm
Kabel listrik NGA golden liver/sejenis 2,5 mm
Kabel listrik NYM golden liver/sejenis 2 x 1,5 mm
Kabel listrik NYM golden liver/sejenis 2 x 2,5 mm
Kabel listrik NYM golden liver/sejenis 2 x 4 mm
Instalasi linstrik stop kontak
Instalasi listrik nyata
Lampu TL 1 x 40 watt (komplet)
Lampu TL 1 x 20 watt (komplet)
Lampu pijar 40 watt
Saklar engkel timbul
Saklar seri timbul
Stop kontak timbul
Saklar triple timbul
Saklar engkel tanam
Saklar seri tanam
Saklar triple tanam
Stop kontak tanam
Box zekering 1 group
Box zekering 2 group
MBC 2 ampere
MBC 4 ampere
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
151,250.00
181,500.00
320,650.00
417,450.00
574,750.00
81,700.00
75,000.00
78,650.00
60,500.00
9,100.00
7,250.00
10,300.00
7,250.00
13,050.00
15,150.00
16,950.00
21,200.00
15,200.00
48,500.00
60,500.00
30,250.00
36,300.00
/ Roll
/ Roll
/ Roll
/ Roll
/ Roll
/ Ttk
/ Ttk
/ Set
/ Set
/ Bh
/ Bh
/ Bh
/ Bh
/ Bh
/ Bh
/ Bh
/ Bh
/ Bh
/ Set
/ Set
/ Bh
/ Bh
217
218
219
220
221
222
223
224
225
226
X. SANITAIR
Kran air lokal uk. 1/2 "
Kran air bebek lokal uk. 1/2 "
Kran air San El uk. 1/2 "
Kran air bebek San El uk. 1/2 "
Stop kran uk. 1/2 "
Stop kran uk. 3/4 "
Instalasi air bersih
Saringan air kamar mandi
Pipa pembuangan bak
Septitank kapasitas 3 M3
@
@
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
14,550.00
35,000.00
65,000.00
115,000.00
25,000.00
35,000.00
75,000.00
15,750.00
10,500.00
1,573,000.00
/ Bh
/ Bh
/ Bh
/ Bh
/ Bh
/ Bh
/ M'
/ Bh
/ Bh
/ Unit
227
228
229
@ Rp.
@ Rp.
@ Rp.
78,650.00
48,400.00
10,300.00
/ Bh
/ Bh
/ Set
1/2"
3/4"
3"
4"
/
/
/
/
/
/
/
Bh
Bh
Bh
Bh
Bh
Bh
Bh
URAIAN
NO
HARGA
SATUAN
230
231
232
233
234
235
236
237
238
239
@
@
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
11,500.00
7,900.00
10,300.00
75,050.00
66,550.00
38,750.00
5,450.00
4,850.00
4,250.00
78,650.00
/ Set
/ Set
/ Set
/ Set
/ Set
/ Set
/ Bh
/ Bh
/ Set
/ Set
240
241
242
243
244
245
246
247
248
249
250
251
252
253
XII. AKSESORIS
Wall paper falcon
Wall paper kingsrtone
Wall paper durapot
Pengeringan kayu
Lem kayu
Kunci laci / lemari
Busa
Kulit
Tikar rotan
List profil
Cat papan tulis
List profil 2 x 4 cm
List profil 2 x 10 cm
Plat besi penggantung
@
@
@
@
@
@
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
54,450.00
78,650.00
94,400.00
219,650.00
26,650.00
10,300.00
151,250.00
66,550.00
90,750.00
4,250.00
32,500.00
3,650.00
5,150.00
6,050.00
/ M2
/ M2
/ M2
/ M3
/ Kg
/ Bh
/ Kg
/ M2
/ M2
/ M'
/ Kg
/ M'
/ M'
/ Bh
254
255
256
257
258
259
260
261
XIII. PENGASPALAN
Sewa mesin gilas
Minyak tanah
Minyak solar
Minyak silinder
Minyak gardang
Minyak gemuk
Aspal AC 60/70
Tempat memasak aspal
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
48,400.00
2,500.00
4,300.00
32,500.00
28,000.00
22,000.00
4,350.00
19,150.00
/ Hari
/ Ltr
/ Ltr
/ Ltr
/ Ltr
/ Kg
/ Kg
/ Unit
ISMED ISKANDAR, ST
DAFTAR ANALISA
PEKERJAAN PEMBANGUNAN GEDUNG NEGARA
1
Anl. A.1
1 M3 Galian Tanah :
0.7500
Pekerja
0.0250
Mandor
@ Rp.
@ Rp.
40,000.00
49,500.00
Jumlah
Dibulatkan
Anl. A.1.1
1 M3 Timbunan kembali :
0.2500
Analisa A1
@ Rp.
31,238.00 = Rp.
Jumlah = Rp.
Dibulatkan = Rp.
Anl. A.2
@ Rp.
@ Rp.
40,000.00
49,500.00
Jumlah
Dibulatkan
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Anl. A.6
@ Rp.
@ Rp.
40,000.00
49,500.00
Jumlah
Dibulatkan
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Anl. A.18
1 M3 Pasir Urug :
0.3000
0.0100
1.2000
M3
@ Rp.
@ Rp.
@ Rp.
40,000.00
49,500.00
51,700.00
Jumlah
Dibulatkan
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Anl. F.1
1 M3 Gantungan/Rangka Plafond :
Upah :
5.0000
Pekerja
0.2500
Mandor
15.0000
Tukang
1.5000
Kepala Tukang
@
@
@
@
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
@ Rp.
1,086,875.00
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
@ Rp.
@ Rp.
3,425,000.00
8,800.00
=
=
=
Jumlah =
Dibulatkan =
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
@ Rp.
58,533.00
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
@ Rp.
@ Rp.
5,450,000.00
8,800.00
=
=
=
Jumlah =
Dibulatkan =
Rp.
Rp.
Rp.
Rp.
Rp.
Bahan :
1.1000
0.2000
Anl. F.1.a
Pekerja
Mandor
Pasir Urug
0.50
M3
Kg
1
M3
Kg
@
@
@
@
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Anl. F.16
1 M2 Rangka Atap (pasang usuk dan reng untuk atap genteng dan sirap) :
0.1000
Pekerja
@ Rp.
40,000.00
0.0050
Mandor
@ Rp.
49,500.00
0.1000
Tukang
@ Rp.
52,250.00
0.0100
Kepala Tukang
@ Rp.
60,500.00
0.0147
M3 Kayu Meranti
@ Rp.
3,425,000.00
0.2500
Kg Paku Biasa
@ Rp.
8,800.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
Anl. F.16.a
= Rp.
= Rp.
= Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
0.0100
0.0250
0.1000
M3
Kg
Kepala Tukang
Kayu Meranti
Paku Biasa
@ Rp.
@ Rp.
@ Rp.
60,500.00
3,425,000.00
8,800.00
Jumlah
Dibulatkan
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Anl. F. 19
10
Anl. F. 21
1 M2 Lysplank
0.2800
0.0140
0.8000
0.0800
0.0240
M3
0.1000
Kg
11
Anl. F. 22
12
Anl. F. 27
Anl. F. 27.a
Anl. F. 28
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
@ Rp.
1,739,000.00
@ Rp.
5,130,000.00 = Rp.
Jumlah = Rp.
Dibulatkan = Rp.
0.5
M3
40,000.00
49,500.00
52,250.00
60,500.00
@ Rp.
2,608,500.00
@ Rp.
5,130,000.00 = Rp.
Jumlah = Rp.
Dibulatkan = Rp.
0.5
M3
=
=
=
=
Jumlah =
Dibulatkan =
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
@ Rp.
3,043,250.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
@ Rp.
5,130,000.00 = Rp.
Jumlah = Rp.
Dibulatkan = Rp.
0.5
M3
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
@ Rp.
2,608,500.00
@ Rp.
@ Rp.
@ Rp.
5,130,000.00
5,450,000.00
8,800.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
@
@
@
@
=
=
=
=
=
=
=
=
=
=
=
=
0.5
M3
M3
Kg
@
@
@
@
40,000.00
49,500.00
52,250.00
60,500.00
5,600,000.00
8,800.00
Jumlah
Dibulatkan
Rp.
Rp.
Rp.
Rp.
14
@
@
@
@
@
@
13
Pekerja
Mandor
Tukang
Kepala Tukang
Papan kayu damar laut
Paku Biasa
@
@
@
@
=
=
=
=
=
=
15
Anl. F. 33
1 M2 Pintu/jendela
Upah :
2.5000
0.1250
7.5000
0.7500
Bahan :
0.0440
16
Anl. F. 33.a
Anl. F. 30.a
Pekerja
Mandor
Tukang
Kepala Tukang
@
@
@
@
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
0.5
@ Rp.
543,437.50
@ Rp.
17
M3
panel
0.25
M3
Lbr
Kg
Kayu Meranti
Triplek 4 mm
Paku Biasa
0.5
M3
Lbr
Kg
Kayu Meranti
Triplek sungkai
Paku Biasa
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
5,450,000.00 = Rp.
Jumlah = Rp.
Dibulatkan = Rp.
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
=
=
=
=
Jumlah =
Dibulatkan =
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
@ Rp.
288,417.50
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
@ Rp.
@ Rp.
@ Rp.
3,425,000.00
133,100.00
8,800.00
@ Rp.
288,417.50
@ Rp.
@ Rp.
@ Rp.
3,425,000.00
50,600.00
8,800.00
=
=
=
=
=
=
=
=
=
=
=
=
= Rp.
= Rp.
= Rp.
Jumlah = Rp.
Dibulatkan = Rp.
18
Anl. F. 34
19
Anl. F. 36
Anl. F. 37
M3
Kg
Paku Biasa
Kayu Meranti Batu
20
0.5
0.5
M2
M3
Kaca polos 5 mm
Kayu Meranti Batu
@
@
@
@
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
@ Rp.
652,125.00
@ Rp.
@ Rp.
8,800.00
5,450,000.00
=
=
=
Jumlah =
Dibulatkan =
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
@ Rp.
434,750.00
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
@ Rp.
@ Rp.
119,800.00
5,450,000.00
=
=
=
Jumlah =
Dibulatkan =
Rp.
Rp.
Rp.
Rp.
Rp.
@ Rp.
@ Rp.
40,000.00
49,500.00
= Rp.
= Rp.
@
@
@
@
0.8000
0.0800
Bahan :
0.0198
0.2000
21
Anl. F. 37.a
Anl. F. 37.b
@ Rp.
@ Rp.
52,250.00
60,500.00
=
=
=
=
Rp.
Rp.
Rp.
Rp.
0.5
@ Rp.
58,533.00
@ Rp.
@ Rp.
3,550,000.00
8,800.00
=
=
=
Jumlah =
Dibulatkan =
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
@ Rp.
58,533.00
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
@ Rp.
@ Rp.
3,550,000.00
8,800.00
=
=
=
Jumlah =
Dibulatkan =
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
@ Rp.
32,385.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
@ Rp.
@ Rp.
@ Rp.
3,425,000.00
50,600.00
8,800.00
22
M3
Kg
Tukang
Kepala Tukang
0.5
M3
Kg
0.5
M3
Lbr
Kg
@
@
@
@
@
@
@
@
=
=
=
=
=
=
= Rp.
= Rp.
= Rp.
Jumlah = Rp.
Dibulatkan = Rp.
23
Anl. F. 37.c
0.5
M3
Lbr
Kg
@
@
@
@
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
@ Rp.
32,385.00
@ Rp.
@ Rp.
@ Rp.
3,425,000.00
50,600.00
8,800.00
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
= Rp.
= Rp.
= Rp.
Jumlah = Rp.
Dibulatkan = Rp.
24
Anl. F. 37.d
1 M2 Dinding
0.1400
0.0700
0.4000
0.0400
0.0150
0.8000
0.2500
25
Anl. F. 37.e
1 M2 Lapis dinding
0.1400
0.0700
0.4000
0.0400
0.0125
M3
0.4000
Lbr
0.2500
Kg
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
3,425,000.00
133,100.00
8,800.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
3,425,000.00
133,100.00
8,800.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
26
Anl. F. 60
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
44,000.00
15,150.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
27
Anl. G.2
@ Rp.
@ Rp.
@ Rp.
40,000.00
49,500.00
114,950.00
Jumlah
Dibulatkan
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
28
Anl. G.14
1 M3 Perekat 1 : 2
14.6880
Zak Semen PC
0.9500
M3 Pasir pasang
@ Rp.
@ Rp.
33,000.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
Rp.
Rp.
Rp.
Rp.
29
Anl. G.16
1 M3 Perekat 1 : 3
11.2490
Zak Semen PC
1.0800
M3 Pasir pasang
@ Rp.
@ Rp.
33,000.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
Rp.
Rp.
Rp.
Rp.
30
Anl. G.31.h
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
104,500.00
33,000.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
31
Anl. G.31.m
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
104,500.00
33,000.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
32
Anl. G.32.h
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
400.00
33,000.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
33
Anl. G.32.m
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
400.00
33,000.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
34
Anl. G.41
1 M3 Beton cor 1 :
6.0000
0.3000
1.0000
0.1000
0.8300
M3
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
2:3
Pekerja
Mandor
Tukang
Kepala Tukang
Batu Kerikil (A)
40,000.00
49,500.00
52,250.00
60,500.00
148,500.00
8.5000
0.5400
Zak
M3
Semen PC
Pasir Pasang
33,000.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
148,500.00
33,000.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
35
Anl. G.41.a
1 M3 Beton cor 1 :
6.0000
0.3000
1.0000
0.1000
0.7800
M3
9.6857
Zak
0.4650
M3
36
Anl. G.42
1 M3 Beton cor 1 : 2 : 4 di pakai untuk lantai ubin, beton yang dicor dibawah air, lapisan turap
diatas pasangan-pasangan yang dimiringkan tebal 6 cm
6.0000
Pekerja
@ Rp.
40,000.00 = Rp.
0.3000
Mandor
@ Rp.
49,500.00 = Rp.
0.5000
Tukang
@ Rp.
52,250.00 = Rp.
0.0500
Kepala Tukang
@ Rp.
60,500.00 = Rp.
0.9600
M3 Batu Kerikil (A)
@ Rp.
148,500.00 = Rp.
7.4630
Zak Semen PC
@ Rp.
33,000.00 = Rp.
0.4800
M3 Pasir Pasang
@ Rp.
78,650.00 = Rp.
Jumlah = Rp.
Dibulatkan = Rp.
37
Anl. G.43
1 M3 Beton cor 1 :
6.0000
0.3000
0.5000
0.0500
1.0000
M3
6.2517
Zak
0.5000
M3
2.5 : 5
Pekerja
Mandor
Tukang
Kepala Tukang
Batu Kerikil (A)
Semen PC
Pasir Pasang
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
148,500.00
33,000.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Anl. G.43.a
@
@
@
@
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
@ Rp.
313,150.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
@ Rp.
@ Rp.
@ Rp.
148,500.00
33,000.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
33,000.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
= Rp.
Bahan
0.9180
5.6750
0.5470
1.5 : 2.5
Pekerja
Mandor
Tukang
Kepala Tukang
Batu Kerikil (A)
Semen PC
Pasir Pasang
@ Rp.
@ Rp.
0.75
M3
Zak
M3
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
38
Anl. G.44
1 M3 Beton cor 1 :
6.0000
0.3000
0.5000
0.0500
1.0000
M3
5.2955
Zak
0.5000
M3
39
Anl. G. 50.h
@
@
@
@
@
@
40
Anl. G. 50.i
1 M2 Plesteran 1 : 3 Tebal 15 mm
0.4000
Pekerja
@ Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
0.0200
0.1500
0.0150
0.2040
0.0194
Zak
M3
Mandor
Tukang
Kepala Tukang
Semen PC
Pasir Pasang
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
49,500.00
52,250.00
60,500.00
33,000.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
41
Anl. G. 50.k
1 M2 Plesteran 1 : 3 Tebal 10 mm
0.4000
Pekerja
0.0200
Mandor
0.1500
Tukang
0.0150
Kepala Tukang
0.1347
Zak Semen PC
0.0130
M3 Pasir Pasang
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
33,000.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
42
Anl. G. 50.q
1 M2 Plesteran 1 : 4 Tebal 10 mm
0.4000
Pekerja
0.0200
Mandor
0.1500
Tukang
0.0150
Kepala Tukang
0.1084
Zak Semen PC
0.0139
M3 Pasir Pasang
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
33,000.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
43
Anl. G. 50.q.1
1 M2 Plesteran 1 : 4 Tebal 15 mm
0.4000
Pekerja
0.0200
Mandor
0.1500
Tukang
0.0150
Kepala Tukang
0.1627
Zak Semen PC
0.0209
M3 Pasir Pasang
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
33,000.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
40,000.00
52,250.00
1,650.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
148,500.00
33,000.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
44
Anl. G. 60
45
Anl. G. 67
46
Anl. G. 68
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
1,550.00
33,000.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
47
Anl. G. 68.a
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
2,750.00
33,000.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
48
Anl. G. 72
0.5000
0.0250
0.2500
0.0250
25.0000
0.1419
2.4000
0.0230
Bh
Zak
Kg
M3
Pekerja
Mandor
Tukang
Kepala Tukang
Tegel tahu 20 x 20 cm
Semen PC
Kapur
Pasir Pasang
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
2,000.00
33,000.00
600.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
49
Anl. G. 72.a
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
3,650.00
33,000.00
600.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
50
Anl. G. 72.b
@
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
1,100.00
33,000.00
84,700.00
600.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
51
Anl. G. 72.c
@
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
2,200.00
33,000.00
84,700.00
600.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
52
Anl. G. 72.d
@
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
5,500.00
33,000.00
84,700.00
600.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
53
Anl. G. 72.e
@
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
10,450.00
33,000.00
84,700.00
600.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
54
Anl. G.72f
@ Rp.
@ Rp.
@ Rp.
40,000.00
49,500.00
52,250.00
= Rp.
= Rp.
= Rp.
0.0250
Bahan :
6.2500
0.1419
0.0020
2.4000
0.0230
Bh
Zak
Zak
Kg
M3
Kepala Tukang
@ Rp.
60,500.00
1.5
@ Rp.
35,812.50
= Rp.
= Rp.
= Rp.
@
@
@
@
@
42,500.00
33,000.00
84,700.00
600.00
78,650.00
=
=
=
=
=
Keramik Essenza 40 x 40 cm
Semen PC
Semen Putih
Kapur
Pasir pasang
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Jumlah = Rp.
Dibulatkan = Rp.
55
Anl. Supl. IV
1 M2 Pas. Keramik
1.0000
0.0500
0.5000
0.0500
50.0000
Bh
0.0100
dinding uk. 10 x 20 cm
Pekerja
Mandor
Tukang
Kepala Tukang
Keramik 10 x 20 cm
Perekat (G.14)
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
1,100.00
559,422.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
56
dinding uk. 20 x 20 cm
Pekerja
Mandor
Tukang
Kepala Tukang
Keramik 20 x 20 cm
Perekat (G.14)
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
2,200.00
559,422.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
57
dinding uk. 20 x 25 cm
Pekerja
Mandor
Tukang
Kepala Tukang
Keramik 20 x 25 cm
Perekat (G.14)
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
3,050.00
559,422.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
58
2:3
Pekerja
Mandor
Tukang
Kepala Tukang
Batu Kerikil (A)
Semen PC
Pasir Pasang
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
148,500.00
33,000.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
0.5
Kg
Kg
Besi beton
Kawat beton
@ Rp.
1,011,750.00
@ Rp.
@ Rp.
8,800.00
8,800.00
Jumlah = Rp.
1,491,475.00
Dibulatkan = Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
Untuk 10 M2
@ Rp.
37,645.00
10
= Rp.
= Rp.
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Himpunan Supl. V
1
2
3
63
Anl. G.41
Anl. I2
Anl. F.8
Asbes 1 x 1 m
Pekerja
Mandor
Lbr Asbes 1 x 1m Atrisco
Kg Paku Biasa
Bh Lat Asbes
M2
Kg
Bh
8,800.00
2,550,000.00
= Rp.
= Rp.
Jumlah = Rp.
Dibulatkan = Rp.
62
0.5000
0.0250
1.0500
0.0200
1.0000
@ Rp.
@ Rp.
Pekerja
Mandor
Triplek 4 mm
Paku Biasa
Lat
=
=
=
Jumlah =
Dibulatkan =
Rp.
Rp.
Rp.
Rp.
Rp.
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
11,000.00
8,800.00
6,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
15,972.00
8,800.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
64
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
52,250.00
60,500.00
7,150.00
7,150.00
7,150.00
250.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
65
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
52,250.00
60,500.00
2,750.00
6,400.00
250.00
67,000.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
66
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
52,250.00
60,500.00
2,750.00
6,400.00
250.00
86,000.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
67
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
52,250.00
60,500.00
35,350.00
2,750.00
6,400.00
250.00
105,600.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
68
@
@
@
@
Rp.
Rp.
Rp.
Rp.
40,000.00
52,250.00
6,050.00
11,000.00
=
=
=
=
Rp.
Rp.
Rp.
Rp.
0.1900
1.3000
0.6200
0.6200
0.6200
0.6200
0.6200
M'
Bh
Bh
Bh
Bh
Bh
Bh
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
4,950.00
550.00
1,250.00
1,250.00
950.00
1,250.00
350.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
69
@
@
@
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
52,250.00
6,050.00
5,500.00
5,400.00
1,250.00
3,650.00
550.00
950.00
1,250.00
350.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
70
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
52,250.00
35,350.00
2,750.00
6,400.00
250.00
23,300.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
71
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
52,250.00
35,350.00
2,750.00
6,400.00
250.00
29,900.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
72
Anl. H.2
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
7,100.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
73
Anl. H.2.a
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
12,100.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
74
Anl. H.8
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
36,300.00
350.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
75
Anl. H.8.a
@
@
@
@
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
=
=
=
=
Rp.
Rp.
Rp.
Rp.
0.8700
6.0000
Lbr
Bh
@ Rp.
@ Rp.
56,650.00
350.00
Jumlah
Dibulatkan
=
=
=
=
Rp.
Rp.
Rp.
Rp.
76
Anl. H.8.b
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
40,500.00
350.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
77
Anl. H.8.10
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
52,250.00
60,500.00
18,150.00
350.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
78
Anl. H.10.a
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
5,900.00
456,159.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
79
Anl. H.15
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
82,500.00
3,000.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
80
Anl. H.17
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
82,500.00
3,000.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
81
Anl. H.18
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
82,500.00
3,000.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
82
Anl. K.23
@
@
@
@
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
Jumlah
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Upah untuk 1 M2
@ Rp.
83
Anl. K.23.a
0.01
@ Rp.
@ Rp.
649,625.00 = Rp.
Dibulatkan = Rp.
6,497.00
13,650.00
Jumlah
Dibulatkan
=
=
=
=
Rp.
Rp.
Rp.
Rp.
84
Anl. K.23.a1
@ Rp.
@ Rp.
6,497.00
13,650.00
Jumlah
Dibulatkan
=
=
=
=
Rp.
Rp.
Rp.
Rp.
85
Anl. K.23.b
1 M2 Cat Kilat (3 x
3.0000
0.4250
Kg
0.1000
Ltr
Cat)
Upah cat 3 Lapis
Cat Kilat
Tinner
@ Rp.
@ Rp.
@ Rp.
6,497.00
38,500.00
10,450.00
Jumlah
Dibulatkan
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
86
Anl. K.23.b1
1 M2 Cat Kilat (2 x
2.0000
0.2830
Kg
0.1000
Ltr
Cat)
Upah cat 2 Lapis
Cat Kilat
Tinner
@ Rp.
@ Rp.
@ Rp.
6,497.00
38,500.00
10,450.00
Jumlah
Dibulatkan
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
87
Anl. K.23.c
@ Rp.
@ Rp.
6,497.00
33,000.00
Jumlah
Dibulatkan
=
=
=
=
Rp.
Rp.
Rp.
Rp.
88
Anl. K.23.d
@ Rp.
@ Rp.
6,497.00
33,600.00
Jumlah
Dibulatkan
=
=
=
=
Rp.
Rp.
Rp.
Rp.
89
Anl. K.23.d1
@ Rp.
@ Rp.
6,497.00
33,600.00
Jumlah
Dibulatkan
=
=
=
=
Rp.
Rp.
Rp.
Rp.
90
Anl. K.23.e
@ Rp.
@ Rp.
@ Rp.
6,497.00
40,000.00
10,450.00
Jumlah
Dibulatkan
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
91
Anl. K.23.f
@ Rp.
@ Rp.
@ Rp.
6,497.00
55,000.00
10,450.00
Jumlah
Dibulatkan
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
92
Anl. L.4
=
=
=
=
Rp.
Rp.
Rp.
Rp.
93
Anl. L.5
@ Rp.
@ Rp.
40,000.00
49,500.00
Jumlah
Dibulatkan
=
=
=
=
Rp.
Rp.
Rp.
Rp.
94
Anl. L.6
1 M2 Mengupas Plesteran
0.0500
Pekerja
0.0025
Mandor
@ Rp.
@ Rp.
40,000.00
49,500.00
Jumlah
Dibulatkan
=
=
=
=
Rp.
Rp.
Rp.
Rp.
95
Anl. L.7
40,000.00
49,500.00
Jumlah
Dibulatkan
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Jika bongkaran tidak dipakai lagi di hitung 1/2 dari analisa L.7
0.5
@ Rp.
1,295.00 = Rp.
Jumlah = Rp.
Dibulatkan = Rp.
96
Anl. L.8
@ Rp.
@ Rp.
40,000.00
49,500.00
Jumlah
Dibulatkan
=
=
=
=
Rp.
Rp.
Rp.
Rp.
97
Anl. L.9
@
@
@
@
40,000.00
49,500.00
52,250.00
60,500.00
Jumlah
Dibulatkan
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
52,250.00
60,500.00
Jumlah
Dibulatkan
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Jika bongkaran tidak dipakai agi tukang dan kepala tukang bisa diabaikan
98
Anl. L11
Anl. L12
Membongkar 1 M3 Kuda-kuda, balok loteng, selasasr jembatan, dsb (kayu dipakai lagi)
4.0000
Pekerja
@ Rp.
40,000.00
0.2000
Mandor
@ Rp.
49,500.00
6.0000
Tukang
@ Rp.
52,250.00
0.6000
Kepala Tukang
@ Rp.
60,500.00
Jumlah
Dibulatkan
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100
Anl. W.1
1 M3 Timbunan Pasir timbun untuk dasar badan jalan dan digilas padat
0.3750
Pekerja
@ Rp.
40,000.00
0.0190
Mandor
0.00 @ Rp.
49,500.00
1.2000
M3 Pasiu Urug
@ Rp.
51,700.00
5*3/4*1/7500
Biaya Gilas
@ Rp.
6,597,750.00
Jumlah
Dibulatkan
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
101
Anl. W.1.a
40,000.00
49,500.00
82,500.00
6,597,750.00
Jumlah
Dibulatkan
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
102
Anl. W.2
40,000.00
49,500.00
104,500.00
51,700.00
6,597,750.00
Jumlah
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Untuk tebal 10 cm
103
Anl. W.3
10/15
0.66666667
@ Rp.
x
x
0.01
0.83333333
@ Rp.
@ Rp.
40,305.20 = Rp.
Dibulatkan = Rp.
40,000.00
49,500.00
148,500.00
51,700.00
6,597,750.00
Jumlah
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,785,902.50 = Rp.
17,859.03 = Rp.
Dibulatkan = Rp.
104
Anl. W.3.a
x
x
105
Anl. W.4
106
Anl. W.5
100 M2 Mengaspal
10.0000
0.5000
250.0000
Kg
1.2000
M3
0.7500
M3
0.5000
1/750
Untuk 1 M2
107
Anl. W.7
100 M2 Mengaspal
8.0000
0.4000
150.0000
Kg
1.2000
M3
0.5000
M3
0.3000
1/750
Untuk 1 M2
108 Anl. W.5 + W.7
0.01
0.83333333
@ Rp.
@ Rp.
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
0.01
@ Rp.
0.01
@ Rp.
40,000.00
49,500.00
175,700.00
51,700.00
6,597,750.00
Jumlah
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,003,502.50 = Rp.
20,035.03 = Rp.
Dibulatkan = Rp.
48,400.00
52,250.00
40,000.00
4,300.00
32,500.00
28,000.00
22,000.00
22,000.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,000.00
49,500.00
4,350.00
135,000.00
131,750.00
19,150.00
6,597,750.00
60,700.00
Jumlah
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
= Rp.
= Rp.
1,852,134.50 = Rp.
Dibulatkan = Rp.
40,000.00
49,500.00
4,350.00
170,000.00
131,750.00
19,150.00
6,597,750.00
60,700.00
Jumlah
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
= Rp.
= Rp.
1,337,417.00 = Rp.
Dibulatkan = Rp.
= Rp.
= Rp.
Jumlah = Rp.
Dibulatkan
Anl. W.5.a
100 M2 Mengaspal
10.0000
0.5000
200.0000
Kg
1.2000
M3
0.6000
M3
0.5000
1/750
Untuk 1 M2
110
Anl. W.7.a
100 M2 Mengaspal
8.0000
0.4000
100.0000
Kg
1.2000
M3
0.01
@ Rp.
40,000.00
49,500.00
4,350.00
135,000.00
131,750.00
19,150.00
6,597,750.00
60,700.00
Jumlah
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
= Rp.
= Rp.
1,614,872.00 = Rp.
Dibulatkan = Rp.
40,000.00
49,500.00
4,350.00
170,000.00
=
=
=
=
Rp.
Rp.
Rp.
Rp.
111
0.4000
0.3000
1/750
M3
Untuk 1 M2
Kayu Api
Tempat memasak Aspal
Biaya Gilas
0.001333333
Alat-alat mengaspal
@
@
@
@
1/100
@ Rp.
0.01
Rp.
Rp.
Rp.
Rp.
131,750.00
19,150.00
6,597,750.00
60,700.00
Jumlah
= Rp.
= Rp.
= Rp.
= Rp.
1,106,742.00 = Rp.
Dibulatkan = Rp.
= Rp.
= Rp.
Jumlah = Rp.
Dibulatkan
Medan, 11 April 2006
Disusun Oleh :
EDO BARLIAN, ST
DAFTAR ANALISA
30,000.00
1,237.50
31,237.50
31,238.00
7,809.50
7,809.50
7,810.00
40,000.00
1,633.50
41,633.50
41,634.00
13,200.00
495.00
13,695.00
13,695.00
12,000.00
495.00
62,040.00
74,535.00
74,535.00
200,000.00
12,375.00
783,750.00
90,750.00
1,086,875.00
543,437.50
3,767,500.00
1,760.00
3,769,260.00
4,312,697.50
4,312,698.00
11,200.00
693.00
41,800.00
4,840.00
58,533.00
58,533.00
109,000.00
1,760.00
110,760.00
169,293.00
169,293.00
4,000.00
247.50
5,225.00
605.00
50,347.50
2,200.00
62,625.00
62,625.00
6,000.00
371.25
5,225.00
605.00
85,625.00
880.00
98,706.25
98,707.00
600.00
371.25
5,225.00
605.00
37,675.00
880.00
45,356.25
45,357.00
11,200.00
693.00
41,800.00
4,840.00
134,400.00
880.00
193,813.00
193,813.00
320,000.00
19,800.00
1,254,000.00
145,200.00
1,739,000.00
869,500.00
5,643,000.00
6,512,500.00
6,512,500.00
480,000.00
29,700.00
1,881,000.00
217,800.00
2,608,500.00
1,304,250.00
5,643,000.00
6,947,250.00
6,947,250.00
480,000.00
29,700.00
1,881,000.00
217,800.00
2,608,500.00
1,304,250.00
5,643,000.00
130,800.00
8,800.00
5,782,600.00
7,086,850.00
7,086,850.00
560,000.00
34,650.00
2,194,500.00
254,100.00
3,043,250.00
1,521,625.00
5,643,000.00
7,164,625.00
7,164,625.00
100,000.00
6,187.50
391,875.00
45,375.00
543,437.50
271,718.75
239,800.00
511,518.75
511,519.00
52,000.00
3,217.50
209,000.00
24,200.00
288,417.50
72,104.38
42,812.50
50,600.00
880.00
94,292.50
166,396.88
166,397.00
52,000.00
3,217.50
209,000.00
24,200.00
288,417.50
144,208.75
42,812.50
133,100.00
2,200.00
178,112.50
322,321.25
322,322.00
120,000.00
7,425.00
470,250.00
54,450.00
652,125.00
326,062.50
2,804.56
348,800.00
351,604.56
677,667.06
677,668.00
80,000.00
4,950.00
313,500.00
36,300.00
434,750.00
217,375.00
119,800.00
190,750.00
310,550.00
527,925.00
527,925.00
11,200.00
693.00
41,800.00
4,840.00
58,533.00
29,266.50
70,290.00
1,760.00
72,050.00
101,316.50
101,317.00
11,200.00
693.00
41,800.00
4,840.00
58,533.00
29,266.50
42,600.00
1,760.00
44,360.00
73,626.50
73,627.00
5,600.00
3,465.00
20,900.00
2,420.00
32,385.00
16,192.50
51,375.00
20,240.00
1,320.00
72,935.00
89,127.50
89,128.00
5,600.00
3,465.00
20,900.00
2,420.00
32,385.00
16,192.50
51,375.00
40,480.00
1,760.00
93,615.00
109,807.50
109,808.00
5,600.00
3,465.00
20,900.00
2,420.00
51,375.00
106,480.00
2,200.00
192,440.00
192,440.00
5,600.00
3,465.00
20,900.00
2,420.00
42,812.50
53,240.00
2,200.00
130,637.50
130,638.00
48,000.00
2,970.00
188,100.00
21,780.00
330,000.00
7,575.00
598,425.00
598,425.00
60,000.00
3,712.50
126,445.00
190,157.50
190,158.00
484,704.00
74,717.50
559,421.50
559,422.00
371,217.00
84,942.00
456,159.00
456,159.00
144,000.00
8,910.00
62,700.00
7,260.00
125,400.00
127,627.50
38,223.90
514,121.40
514,122.00
144,000.00
8,910.00
62,700.00
7,260.00
125,400.00
134,359.50
41,055.30
523,684.80
523,685.00
180,000.00
11,137.50
78,375.00
9,075.00
288,000.00
104,487.90
31,931.90
703,007.30
703,008.00
180,000.00
11,137.50
78,375.00
9,075.00
288,000.00
169,841.10
26,190.45
762,619.05
762,620.00
240,000.00
14,850.00
52,250.00
6,050.00
123,255.00
280,500.00
42,471.00
759,376.00
759,376.00
240,000.00
14,850.00
52,250.00
6,050.00
115,830.00
319,628.10
36,572.25
785,180.35
785,181.00
pakai untuk lantai ubin, beton yang dicor dibawah air, lapisan turap
240,000.00
14,850.00
26,125.00
3,025.00
142,560.00
246,279.00
37,752.00
710,591.00
710,591.00
240,000.00
14,850.00
26,125.00
3,025.00
148,500.00
206,306.10
39,325.00
678,131.10
678,132.00
240,000.00
14,850.00
52,250.00
6,050.00
313,150.00
234,862.50
136,323.00
187,275.00
43,021.55
601,482.05
601,483.00
240,000.00
14,850.00
26,125.00
3,025.00
148,500.00
174,751.50
39,325.00
646,576.50
646,577.00
16,000.00
990.00
7,837.50
907.50
5,890.50
896.61
32,522.11
32,523.00
16,000.00
990.00
7,837.50
907.50
6,732.00
1,525.81
33,992.81
33,993.00
16,000.00
990.00
7,837.50
907.50
4,445.10
1,022.45
31,202.55
31,203.00
16,000.00
990.00
7,837.50
907.50
3,577.20
1,093.24
30,405.44
30,406.00
16,000.00
990.00
7,837.50
907.50
5,369.10
1,643.79
32,747.89
32,748.00
16,000.00
5,225.00
75,900.00
9,438.00
106,563.00
106,563.00
28,800.00
1,782.00
7,053.75
816.75
10,395.00
15,005.10
3,460.60
67,313.20
67,314.00
12,000.00
742.50
5,225.00
605.00
5,166.15
2,524.50
550.55
26,813.70
26,814.00
12,000.00
742.50
5,225.00
605.00
9,165.75
2,524.50
550.55
30,813.30
30,814.00
20,000.00
1,237.50
13,062.50
1,512.50
50,000.00
4,682.70
1,440.00
1,808.95
93,744.15
93,745.00
20,000.00
1,237.50
13,062.50
1,512.50
40,551.50
4,682.70
1,440.00
1,808.95
84,295.65
84,296.00
20,000.00
1,237.50
13,062.50
1,512.50
55,000.00
4,682.70
169.40
1,440.00
1,808.95
98,913.55
98,914.00
20,000.00
1,237.50
13,062.50
1,512.50
55,000.00
4,682.70
169.40
1,440.00
1,808.95
98,913.55
98,914.00
20,000.00
1,237.50
13,062.50
1,512.50
61,105.00
4,682.70
169.40
1,440.00
1,808.95
105,018.55
105,019.00
20,000.00
1,237.50
13,062.50
1,512.50
65,312.50
4,682.70
169.40
1,440.00
1,808.95
109,226.05
109,227.00
20,000.00
1,237.50
13,062.50
1,512.50
35,812.50
53,718.75
265,625.00
4,682.70
169.40
1,440.00
1,808.95
273,726.05
327,444.80
327,445.00
40,000.00
2,475.00
26,125.00
3,025.00
55,000.00
5,594.22
132,219.22
132,220.00
40,000.00
2,475.00
26,125.00
3,025.00
55,000.00
5,594.22
132,219.22
132,220.00
40,000.00
2,475.00
26,125.00
3,025.00
61,000.00
5,594.22
138,219.22
138,220.00
240,000.00
14,850.00
52,250.00
6,050.00
123,255.00
280,500.00
42,471.00
759,376.00
759,376.00
360,000.00
470,250.00
181,500.00
1,011,750.00
505,875.00
968,000.00
17,600.00
985,600.00
1,491,475.00
1,864,343.75
1,864,344.00
8,000.00
495.00
26,125.00
3,025.00
37,645.00
376,450.00
35,200.00
1,020,000.00
1,055,200.00
1,431,650.00
1,431,650.00
759,376.00
1,864,344.00
1,431,650.00
4,055,370.00
4,055,370.00
20,000.00
1,237.50
11,000.00
176.00
6,650.00
39,063.50
39,064.00
20,000.00
1,237.50
16,770.60
176.00
38,184.10
38,185.00
1,828.75
21,175.00
13,585.00
3,003.00
3,003.00
3,000.00
45,594.75
45,595.00
2,000.00
7,837.50
1,512.50
165.00
1,408.00
3,000.00
67,000.00
82,923.00
82,923.00
2,000.00
7,837.50
1,512.50
165.00
1,408.00
3,025.00
86,000.00
101,948.00
101,948.00
2,000.00
7,837.50
1,512.50
494.90
165.00
1,408.00
3,025.00
105,600.00
122,042.90
122,043.00
12,000.00
5,225.00
5,566.00
20,240.00
940.50
715.00
775.00
775.00
589.00
775.00
217.00
47,817.50
47,818.00
12,000.00
5,225.00
5,566.00
10,120.00
1,080.00
775.00
2,263.00
715.00
589.00
775.00
217.00
39,325.00
39,325.00
12,000.00
5,225.00
707.00
192.50
1,216.00
2,750.00
24,465.00
46,555.50
46,556.00
12,000.00
5,225.00
707.00
192.50
1,216.00
2,750.00
31,395.00
53,485.50
53,486.00
8,000.00
495.00
5,225.00
605.00
78,100.00
92,425.00
92,425.00
8,000.00
495.00
5,225.00
605.00
175,450.00
189,775.00
189,775.00
4,000.00
247.50
10,450.00
1,210.00
31,581.00
2,100.00
49,588.50
49,589.00
4,000.00
247.50
10,450.00
1,210.00
49,285.50
2,100.00
67,293.00
67,293.00
4,000.00
247.50
10,450.00
1,210.00
44,550.00
1,400.00
61,857.50
61,858.00
1,000.00
1,306.25
151.25
10,890.00
1,400.00
14,747.50
14,748.00
1,600.00
99.00
1,045.00
121.00
20,650.00
1,368.48
24,883.48
24,884.00
10,000.00
742.50
20,900.00
2,420.00
20,625.00
3,000.00
57,687.50
57,688.00
12,000.00
742.50
26,125.00
3,025.00
24,750.00
3,000.00
69,642.50
69,643.00
1,000.00
544.50
19,593.75
2,268.75
17,160.00
3,000.00
43,567.00
43,567.00
200,000.00
12,375.00
391,875.00
45,375.00
649,625.00
6,496.25
6,497.00
19,491.00
5,801.25
25,292.25
25,293.00
12,994.00
3,862.95
16,856.95
16,857.00
19,491.00
16,362.50
1,045.00
36,898.50
36,899.00
12,994.00
10,895.50
1,045.00
24,934.50
24,935.00
6,497.00
4,672.80
11,169.80
11,170.00
19,491.00
14,280.00
33,771.00
33,771.00
12,994.00
9,508.80
22,502.80
22,503.00
19,491.00
17,000.00
1,045.00
37,536.00
37,536.00
19,491.00
23,375.00
1,045.00
43,911.00
43,911.00
80,000.00
4,950.00
84,950.00
84,950.00
4,000.00
495.00
4,495.00
4,495.00
2,000.00
123.75
2,123.75
2,124.00
800.00
495.00
1,295.00
1,295.00
647.50
647.50
648.00
2,000.00
495.00
2,495.00
2,495.00
8,000.00
247.50
1,306.25
151.25
9,705.00
9,705.00
8,000.00
495.00
3,135.00
363.00
11,993.00
11,993.00
160,000.00
9,900.00
313,500.00
36,300.00
519,700.00
519,700.00
15,000.00
940.50
62,040.00
3,298.88
81,279.38
81,280.00
15,000.00
940.50
90,750.00
3,298.88
109,989.38
109,990.00
15,000.00
940.50
20,900.00
2,585.00
879.70
40,305.20
26,870.13
26,871.00
300,000.00
18,562.50
1,188,000.00
103,400.00
175,940.00
1,785,902.50
17,859.03
14,882.52
14,883.00
300,000.00
18,562.50
1,405,600.00
103,400.00
175,940.00
2,003,502.50
20,035.03
16,695.85
16,696.00
1,210,000.00
1,306,250.00
1,200,000.00
2,150,000.00
487,500.00
112,000.00
110,000.00
22,000.00
6,597,750.00
6,597,750.00
400,000.00
24,750.00
1,087,500.00
162,000.00
98,812.50
9,575.00
8,797.00
60,700.00
1,852,134.50
18,521.34
18,522.00
320,000.00
19,800.00
652,500.00
204,000.00
65,875.00
5,745.00
8,797.00
60,700.00
1,337,417.00
13,374.17
13,375.00
18,522.00
13,375.00
31,897.00
31,897.00
400,000.00
24,750.00
870,000.00
162,000.00
79,050.00
9,575.00
8,797.00
60,700.00
1,614,872.00
16,148.72
16,149.00
320,000.00
19,800.00
435,000.00
204,000.00
52,700.00
5,745.00
8,797.00
60,700.00
1,106,742.00
11,067.42
11,068.00
16,149.00
11,068.00
27,217.00
27,217.00
Anl. A.1
1 M3 Galian Tanah
Rp.
Anl. A.1.1
1 M3 Timbunan Kembali
Rp.
Anl. A.2
Rp.
Anl. A.6
Rp.
Anl. A.18
1 M3 Pasir Urug
Rp.
Anl. F.1
1 M3 Gantungan/Rangka plafond
Rp.
Anl. F.1.a
Rp.
Anl. F.16
1 M2 Rangka atap (pasang usuk dan reng untuk atap genteng dan sirap
Rp.
Anl. F.16.a
1 M2 Rangka Atap Gentng biasa/genteng semen (psg usuk, reng dan gording) Rp.
10
Anl. F.19
Rp.
11
Anl. F.21
1 M2 Lystplank
Rp.
12
Anl. F.22
1 M3 Kayu kuda-kuda
Rp.
13
Anl. F.27
Rp.
14
Anl. F.27.a
Rp.
15
Anl. F.28
Rp.
16
Anl. F.33
1 M2 Pintu/Jendela panel
Rp.
17
Anl. F.33.a
Rp.
18
Anl. F.30.a
Rp.
19
Anl. F.34
1 M2 Pintu/jendela Jalusi
Rp.
20
Anl. F.36
1 M2 Pintu/jendela kaca
Rp.
21
Anl. F.37
Rp.
22
Anl. F.37.a
Rp.
23
Anl. F.37.b
Rp.
24
Anl. F.37.c
Rp.
25
Anl. F.37.d
Rp.
26
Anl. F.37.e
Rp.
27
Anl. F.60
Rp.
Anl. G.2
Rp.
29
Anl. G.14
1 M3 Perekat 1 : 2
Rp.
30
Anl. G.16
1 M3 Perekat 1 : 3
Rp.
31
Anl. G.31.h
Rp.
32
Anl. G.31.m
Rp.
33
Anl. G.32.h
Rp.
34
Anl. G.32.m
Rp.
35
Anl. G.41
1 M3 Beton cor 1 : 2 : 3
Rp.
36
Anl. G.41.a
Rp.
37
Anl. G.42
Rp.
Rp.
38
Anl. G.43
Rp.
39
Anl. G.44
1 M3 Beton cor 1 : 3 : 6 (untuk beton yang dicor dalam air tebal 6 cm - 7 cm Rp.
40
Anl. G.50.h
Rp.
41
Anl. G.50.i
1 M2 Plesteran 1 : 3 Tebal 15 mm
Rp.
42
Anl. G.50.k
1 M2 Plesteran 1 : 3 Tebal 10 mm
Rp.
43
Anl. G.50.q
1 M2 Plesteran 1 : 4 Tebal 10 mm
Rp.
44
Anl. G.50.q.1
1 M2 Plesteran 1 : 4 Tebal 15 mm
Rp.
45
Anl. G.60
1 M2 Memasang Conblock
Rp.
46
Anl. G.67
Rp.
47
Anl. G.68
Rp.
48
Anl. G.68.a
Rp.
49
Anl. G.72
Rp.
50
Anl. G.72.a
Rp.
51
Anl. G.72.b
Rp.
52
Anl. G.72.c
Rp.
53
Anl. G.72.d
Rp.
54
Anl. G.72.e
Rp.
55
Anl. G.72.f
Rp.
56
Anl. Supl. IV
Rp.
57
Rp.
58
Rp.
59
Supl. V
60
Anl. G.41
61
Anl. I.2
62
Anl. F.8
Rp.
63
Anl. Supl.VIII
1 M2 Plafond Asbes 1 x 1 m
Rp.
64
Anl. Supl.VIII.a
1 M2 Plafond triplek 4 mm
Rp.
65
Anl. Taksir(a)
Rp.
66
Anl. Taksir(b)
Rp.
67
Anl. Taksir(c)
Rp.
68
Anl. Taksir(d)
Rp.
69
Anl. Taksir(e)
Rp.
70
Anl. Taksir(f)
Rp.
71
Anl. Taksir(g)
Rp.
72
Anl. Taksir(h)
Rp.
73
Anl. H.2
Rp.
74
Anl. H.2.a
Rp.
75
Anl. H.8
Rp.
76
Anl. H.8.a
Rp.
77
Anl. H.8.b
Rp.
78
Anl. H.10
Rp.
79
Anl. H.10.a
Rp.
80
Anl. H.15
Rp.
81
Anl. H.17
Rp.
82
Anl. H.18
Rp.
83
Anl. K.23
84
Anl. K.23.a
Rp.
85
Anl. K.23.a.1
Rp.
86
Anl. K.23.b
Rp.
87
Anl. K.23.b.1
Rp.
88
Anl. K.23.c
Rp.
89
Anl. K.23.d
Rp.
90
Anl. K.23.d.1
Rp.
91
Anl. K.23.e
Rp.
92
Anl. K.23.f
Rp.
93
Anl. L.4
Rp.
Rp.
Rp.
Rp.
94
Anl. L.5
Rp.
95
Anl. L.6
Rp.
95
Anl. L.7
Rp.
96
Anl. L.7
Rp.
97
Anl. L.8
Rp.
98
Anl. L.9
Rp.
99
Anl. L.11
Rp.
Anl. L.12
101
Anl. W.1
1 M3 Timbunan pasir timbun untuk dasar badan jalan dan digilas padat
Rp.
102
Anl. W.1.a
Rp.
103
Anl. W.2
Rp.
104
Anl. W.3
Rp.
105
Anl. W.3.a
Rp.
106
Anl. W.4
107
Anl. W.5
100 M2 Mengaspal I jalan dengan aspal 2.5 Kg/M2 dan digilas padat
Rp.
108
Anl. W.7
100 M2 Mengaspal II jalan dengan aspal 1.5 Kg/M2 dan digilas padat
Rp.
109
Anl. W.5+W.7
110
Anl. W.5.a
Rp.
111
Anl. W.7.a
Rp.
112
Anl. W.5.a+W.7.a
Rp.
Rp.
Rp.
67,314.00
26,814.00
30,814.00
93,745.00
84,296.00
98,914.00
98,914.00
105,019.00
109,227.00
327,445.00
132,220.00
132,220.00
138,220.00
4,055,370.00
759,376.00
1,864,344.00
1,431,650.00
39,064.00
38,185.00
45,595.00
82,923.00
101,948.00
122,043.00
47,818.00
39,325.00
46,556.00
53,486.00
92,425.00
189,775.00
49,589.00
67,293.00
61,858.00
14,748.00
24,884.00
57,688.00
69,643.00
43,567.00
6,497.00
25,293.00
16,857.00
36,899.00
24,935.00
11,170.00
33,771.00
22,503.00
37,536.00
43,911.00
84,950.00
4,495.00
2,124.00
1,295.00
648.00
2,495.00
9,705.00
11,993.00
519,700.00
81,280.00
109,990.00
26,871.00
14,883.00
16,696.00
6,597,750.00
18,522.00
13,375.00
31,897.00
16,149.00
11,068.00
27,217.00
Kepala Tukang
Mandor
Pekerja
Tukang
@
@
@
@
Rp.
Rp.
Rp.
Rp.
48,400.00
39,600.00
32,000.00
41,800.00
60,500.00
49,500.00
40,000.00
52,250.00
40,500.00
400.00
148,500.00
8,800.00
5,130,000.00
38,500.00
13,650.00
600.00
8,800.00
3,425,000.00
5,450,000.00
2,550,000.00
2,200.00
3,050.00
5,500.00
8,800.00
350.00
5,600,000.00
5,450,000.00
78,650.00
5,900.00
33,000.00
84,700.00
78,650.00
44,000.00
10,450.00
40,500.00
400.00
148,500.00
8,800.00
5,130,000.00
38,500.00
13,650.00
600.00
8,800.00
3,425,000.00
5,450,000.00
2,550,000.00
2,200.00
3,050.00
5,500.00
8,800.00
350.00
5,600,000.00
5,450,000.00
78,650.00
5,900.00
33,000.00
84,700.00
78,650.00
44,000.00
10,450.00
DAFTAR ANALISA
PEKERJAAN PEMBANGUNAN GEDUNG NEGARA
1
Anl. A.1
1 M3 Galian Tanah :
0.7500
Pekerja
0.0250
Mandor
@ Rp.
@ Rp.
32,000.00
39,600.00
Jumlah
Dibulatkan
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Anl. A.18a
1 M3 Sirtu :
0.3000
0.0100
1.2000
M3
Pekerja
Mandor
Sirtu
@ Rp.
@ Rp.
@ Rp.
32,000.00
39,600.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Anl. A.18b
1 M3 Tanah timbun :
0.3000
Pekerja
0.0100
Mandor
1.2000
M3 tanah
@ Rp.
@ Rp.
@ Rp.
32,000.00
39,600.00
44,000.00
Jumlah
Dibulatkan
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Anl. F. 19
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
10
Anl. F. 21
1 M2 Lysplank
0.2800
0.0140
0.8000
0.0800
0.0240
M3
0.1000
Kg
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
11
Anl. F. 22
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Bahan :
1.1000
12
Anl. F. 27
Anl. F. 27.a
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
32,000.00
39,600.00
41,800.00
48,400.00
@ Rp.
1,391,200.00
@ Rp.
5,130,000.00 = Rp.
Jumlah = Rp.
Dibulatkan = Rp.
0.5
M3
13
Pekerja
Mandor
Tukang
Kepala Tukang
Papan kayu damar laut
Paku Biasa
Rp.
Rp.
Rp.
Rp.
32,000.00
39,600.00
41,800.00
48,400.00
@ Rp.
2,086,800.00
@ Rp.
5,130,000.00 = Rp.
Jumlah = Rp.
Dibulatkan = Rp.
0.5
M3
@
@
@
@
32,000.00
39,600.00
41,800.00
48,400.00
5,600,000.00
8,800.00
Jumlah
Dibulatkan
@
@
@
@
Rp.
Rp.
Rp.
Rp.
32,000.00
39,600.00
41,800.00
48,400.00
=
=
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Bahan :
1.1000
0.0240
1.0000
15
Anl. F. 33
0.5
M3
M3
Kg
1 M2 Pintu/jendela
Upah :
2.5000
0.1250
7.5000
0.7500
Bahan :
0.0440
M3
@ Rp.
2,086,800.00
= Rp.
@ Rp.
@ Rp.
@ Rp.
5,130,000.00
5,450,000.00
8,800.00
=
=
=
=
Jumlah =
Dibulatkan =
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
panel
Pekerja
Mandor
Tukang
Kepala Tukang
@
@
@
@
Rp.
Rp.
Rp.
Rp.
32,000.00
39,600.00
41,800.00
48,400.00
0.5
@ Rp.
434,750.00
@ Rp.
=
=
=
=
=
=
5,450,000.00 = Rp.
Jumlah = Rp.
Dibulatkan = Rp.
28
Anl. G.14
1 M3 Perekat 1 : 2
14.6880
Zak Semen PC
0.9500
M3 Pasir pasang
@ Rp.
@ Rp.
33,000.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
Rp.
Rp.
Rp.
Rp.
32
Anl. G.32.h
@
@
@
@
@
@
@
32,000.00
39,600.00
41,800.00
48,400.00
400.00
33,000.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
38
Anl. G.44
1 M3 Beton cor 1 :
6.0000
0.3000
0.5000
0.0500
1.0000
M3
5.2955
Zak
0.5000
M3
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
42
Anl. G. 50.q
1 M2 Plesteran 1 : 4 Tebal 10 mm
0.4000
Pekerja
0.0200
Mandor
0.1500
Tukang
0.0150
Kepala Tukang
0.1084
Zak Semen PC
0.0139
M3 Pasir Pasang
32,000.00
39,600.00
41,800.00
48,400.00
33,000.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45
Anl. G. 67
32,000.00
39,600.00
41,800.00
48,400.00
148,500.00
33,000.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
51
Anl. G. 72.c
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
@ Rp.
32,000.00
= Rp.
0.0250
0.2500
0.0250
25.0000
0.1419
0.0020
2.4000
0.0230
Mandor
Tukang
Kepala Tukang
Keramik 20 x 20 cm
Semen PC
Semen putih
Kapur
Pasir Pasang
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
39,600.00
41,800.00
48,400.00
2,200.00
33,000.00
84,700.00
600.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
@
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
32,000.00
39,600.00
41,800.00
48,400.00
5,500.00
33,000.00
84,700.00
600.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Bh
Zak
Zak
Kg
M3
52
Anl. G. 72.d
57
dinding uk. 20 x 25 cm
Pekerja
Mandor
Tukang
Kepala Tukang
Keramik 20 x 25 cm
Perekat (G.14)
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
32,000.00
39,600.00
41,800.00
48,400.00
3,050.00
559,422.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
58
2:3
Pekerja
Mandor
Tukang
Kepala Tukang
Batu Kerikil (A)
Semen PC
Pasir Pasang
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
32,000.00
39,600.00
41,800.00
48,400.00
148,500.00
33,000.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
0.5
Kg
Kg
Besi beton
Kawat beton
@ Rp.
809,400.00
@ Rp.
@ Rp.
8,800.00
8,800.00
Jumlah = Rp.
1,390,300.00
Dibulatkan = Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
32,000.00
39,600.00
41,800.00
48,400.00
Untuk 10 M2
@ Rp.
30,116.00
@ Rp.
@ Rp.
8,800.00
2,550,000.00
10
= Rp.
= Rp.
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
= Rp.
= Rp.
Jumlah = Rp.
Dibulatkan = Rp.
Himpunan Supl. V
Anl. G.41
= Rp.
2
3
Anl. I2
Anl. F.8
=
=
Jumlah =
Dibulatkan =
Rp.
Rp.
Rp.
Rp.
76
Anl. H.8.b
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
32,000.00
39,600.00
41,800.00
48,400.00
40,500.00
350.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
78
Anl. H.10
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
32,000.00
41,800.00
48,400.00
5,900.00
350.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
82
Anl. K.23
@
@
@
@
Rp.
Rp.
Rp.
Rp.
32,000.00
39,600.00
41,800.00
48,400.00
Jumlah
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Upah untuk 1 M2
@ Rp.
0.01
519,700.00 = Rp.
Dibulatkan = Rp.
83
Anl. K.23.a
@ Rp.
@ Rp.
5,197.00
13,650.00
Jumlah
Dibulatkan
=
=
=
=
Rp.
Rp.
Rp.
Rp.
85
Anl. K.23.b
1 M2 Cat Kilat (3 x
3.0000
0.4250
Kg
0.1000
Ltr
@ Rp.
@ Rp.
@ Rp.
5,197.00
38,500.00
10,450.00
Jumlah
Dibulatkan
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Cat)
Upah cat 3 Lapis
Cat Kilat
Tinner
DAFTAR ANALISA
24,000.00
990.00
24,990.00
24,990.00
9,600.00
396.00
94,380.00
104,376.00
104,376.00
9,600.00
396.00
52,800.00
62,796.00
62,796.00
480.00
297.00
4,180.00
484.00
37,675.00
880.00
43,996.00
43,996.00
8,960.00
554.40
33,440.00
3,872.00
134,400.00
880.00
182,106.40
182,107.00
256,000.00
15,840.00
1,003,200.00
116,160.00
1,391,200.00
695,600.00
5,643,000.00
6,338,600.00
6,338,600.00
384,000.00
23,760.00
1,504,800.00
174,240.00
2,086,800.00
1,043,400.00
5,643,000.00
6,686,400.00
6,686,400.00
384,000.00
23,760.00
1,504,800.00
174,240.00
2,086,800.00
1,043,400.00
5,643,000.00
130,800.00
8,800.00
5,782,600.00
6,826,000.00
6,826,000.00
80,000.00
4,950.00
313,500.00
36,300.00
434,750.00
217,375.00
239,800.00
457,175.00
457,175.00
484,704.00
74,717.50
559,421.50
559,422.00
144,000.00
8,910.00
62,700.00
7,260.00
288,000.00
104,487.90
31,931.90
647,289.80
647,290.00
192,000.00
11,880.00
20,900.00
2,420.00
148,500.00
174,751.50
39,325.00
589,776.50
589,777.00
12,800.00
792.00
6,270.00
726.00
3,577.20
1,093.24
25,258.44
25,259.00
23,040.00
1,425.60
5,643.00
653.40
10,395.00
15,005.10
3,460.60
59,622.70
59,623.00
16,000.00
484,704.00
990.00
10,450.00
1,210.00
55,000.00
4,682.70
169.40
1,440.00
1,808.95
91,751.05
91,752.00
16,000.00
990.00
10,450.00
1,210.00
61,105.00
4,682.70
169.40
1,440.00
1,808.95
97,856.05
97,857.00
32,000.00
1,980.00
20,900.00
2,420.00
61,000.00
5,594.22
123,894.22
123,895.00
192,000.00
11,880.00
41,800.00
4,840.00
123,255.00
280,500.00
42,471.00
696,746.00
696,746.00
288,000.00
376,200.00
145,200.00
809,400.00
404,700.00
968,000.00
17,600.00
985,600.00
1,390,300.00
1,737,875.00
1,737,875.00
6,400.00
396.00
20,900.00
2,420.00
30,116.00
301,160.00
35,200.00
1,020,000.00
1,055,200.00
1,356,360.00
1,356,360.00
696,746.00
1,737,875.00
1,356,360.00
3,790,981.00
3,790,981.00
3,200.00
198.00
8,360.00
968.00
44,550.00
1,400.00
58,676.00
58,676.00
800.00
104.50
96.80
3,540.00
1,400.00
5,941.30
5,942.00
160,000.00
9,900.00
313,500.00
36,300.00
519,700.00
5,197.00
5,197.00
15,591.00
5,801.25
21,392.25
21,393.00
15,591.00
16,362.50
1,045.00
32,998.50
32,999.00
DAFTAR ANALISA
PEKERJAAN PEMBANGUNAN GEDUNG NEGARA
1
Anl. A.1
1 M3 Galian Tanah :
0.7500
Pekerja
0.0250
Mandor
@ Rp.
@ Rp.
32,000.00
39,600.00
Jumlah
Dibulatkan
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Anl. A.18a
1 M3 Sirtu :
0.3000
0.0100
1.2000
M3
Pekerja
Mandor
Sirtu
@ Rp.
@ Rp.
@ Rp.
32,000.00
39,600.00
Jumlah
Dibulatkan
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Anl. A.18b
1 M3 Tanah timbun :
0.3000
Pekerja
0.0100
Mandor
1.2000
M3 tanah
@ Rp.
@ Rp.
@ Rp.
32,000.00
39,600.00
Jumlah
Dibulatkan
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Anl. F. 19
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
10
Anl. F. 21
1 M2 Lysplank
0.2800
0.0140
0.8000
0.0800
0.0240
M3
0.1000
Kg
11
Anl. F. 22
12
Anl. F. 27
Anl. F. 27.a
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
32,000.00
39,600.00
41,800.00
48,400.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
32,000.00
39,600.00
41,800.00
48,400.00
@ Rp.
1,391,200.00
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
@ Rp.
= Rp.
Jumlah = Rp.
Dibulatkan = Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
32,000.00
39,600.00
41,800.00
48,400.00
@ Rp.
2,086,800.00
@ Rp.
= Rp.
Jumlah = Rp.
Dibulatkan = Rp.
@
@
@
@
32,000.00
39,600.00
41,800.00
48,400.00
0.5
M3
13
Pekerja
Mandor
Tukang
Kepala Tukang
Papan kayu damar laut
Paku Biasa
0.5
M3
Rp.
Rp.
Rp.
Rp.
=
=
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Bahan :
1.1000
0.0240
1.0000
15
Anl. F. 33
0.5
M3
M3
Kg
1 M2 Pintu/jendela
Upah :
2.5000
0.1250
7.5000
0.7500
Bahan :
0.0440
M3
@ Rp.
2,086,800.00
= Rp.
@ Rp.
@ Rp.
@ Rp.
=
=
=
=
Jumlah =
Dibulatkan =
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Pekerja
Mandor
Tukang
Kepala Tukang
@
@
@
@
Rp.
Rp.
Rp.
Rp.
32,000.00
39,600.00
41,800.00
48,400.00
0.5
@ Rp.
434,750.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
panel
=
=
=
=
=
=
@ Rp.
= Rp.
Jumlah = Rp.
Dibulatkan = Rp.
28
Anl. G.14
1 M3 Perekat 1 : 2
14.6880
Zak Semen PC
0.9500
M3 Pasir pasang
@ Rp.
@ Rp.
Jumlah
Dibulatkan
=
=
=
=
Rp.
Rp.
Rp.
Rp.
32
Anl. G.32.h
@
@
@
@
@
@
@
32,000.00
39,600.00
41,800.00
48,400.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
38
Anl. G.44
1 M3 Beton cor 1 :
6.0000
0.3000
0.5000
0.0500
1.0000
M3
5.2955
Zak
0.5000
M3
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
42
Anl. G. 50.q
1 M2 Plesteran 1 : 4 Tebal 10 mm
0.4000
Pekerja
0.0200
Mandor
0.1500
Tukang
0.0150
Kepala Tukang
0.1084
Zak Semen PC
0.0139
M3 Pasir Pasang
32,000.00
39,600.00
41,800.00
48,400.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45
Anl. G. 67
32,000.00
39,600.00
41,800.00
48,400.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
51
Anl. G. 72.c
32,000.00
= Rp.
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
@ Rp.
0.0250
0.2500
0.0250
25.0000
0.1419
0.0020
2.4000
0.0230
Mandor
Tukang
Kepala Tukang
Keramik 20 x 20 cm
Semen PC
Semen putih
Kapur
Pasir Pasang
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
39,600.00
41,800.00
48,400.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
@
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
32,000.00
39,600.00
41,800.00
48,400.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Bh
Zak
Zak
Kg
M3
52
Anl. G. 72.d
57
dinding uk. 20 x 25 cm
Pekerja
Mandor
Tukang
Kepala Tukang
Keramik 20 x 25 cm
Perekat (G.14)
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
32,000.00
39,600.00
41,800.00
48,400.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
58
2:3
Pekerja
Mandor
Tukang
Kepala Tukang
Batu Kerikil (A)
Semen PC
Pasir Pasang
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
32,000.00
39,600.00
41,800.00
48,400.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
0.5
Kg
Kg
Besi beton
Kawat beton
@ Rp.
@ Rp.
@ Rp.
809,400.00
-
Jumlah = Rp.
404,700.00
Dibulatkan = Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
32,000.00
39,600.00
41,800.00
48,400.00
Untuk 10 M2
@ Rp.
30,116.00
10
@ Rp.
@ Rp.
= Rp.
= Rp.
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
= Rp.
= Rp.
Jumlah = Rp.
Dibulatkan = Rp.
Himpunan Supl. V
Anl. G.41
= Rp.
2
3
Anl. I2
Anl. F.8
=
=
Jumlah =
Dibulatkan =
Rp.
Rp.
Rp.
Rp.
76
Anl. H.8.b
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
32,000.00
39,600.00
41,800.00
48,400.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
78
Anl. H.10
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
32,000.00
41,800.00
48,400.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
82
Anl. K.23
@
@
@
@
Rp.
Rp.
Rp.
Rp.
32,000.00
39,600.00
41,800.00
48,400.00
Jumlah
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Upah untuk 1 M2
@ Rp.
0.01
519,700.00 = Rp.
Dibulatkan = Rp.
83
Anl. K.23.a
@ Rp.
@ Rp.
5,197.00
Jumlah
Dibulatkan
=
=
=
=
Rp.
Rp.
Rp.
Rp.
85
Anl. K.23.b
1 M2 Cat Kilat (3 x
3.0000
0.4250
Kg
0.1000
Ltr
@ Rp.
@ Rp.
@ Rp.
5,197.00
Jumlah
Dibulatkan
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Cat)
Upah cat 3 Lapis
Cat Kilat
Tinner
DAFTAR ANALISA
24,000.00
990.00
24,990.00
24,990.00
9,600.00
396.00
9,996.00
9,996.00
9,600.00
396.00
9,996.00
9,996.00
480.00
297.00
4,180.00
484.00
5,441.00
5,441.00
8,960.00
554.40
33,440.00
3,872.00
46,826.40
46,827.00
256,000.00
15,840.00
1,003,200.00
116,160.00
1,391,200.00
695,600.00
695,600.00
695,600.00
384,000.00
23,760.00
1,504,800.00
174,240.00
2,086,800.00
1,043,400.00
1,043,400.00
1,043,400.00
384,000.00
23,760.00
1,504,800.00
174,240.00
2,086,800.00
1,043,400.00
1,043,400.00
1,043,400.00
80,000.00
4,950.00
313,500.00
36,300.00
434,750.00
217,375.00
217,375.00
217,375.00
144,000.00
8,910.00
62,700.00
7,260.00
222,870.00
222,870.00
192,000.00
11,880.00
20,900.00
2,420.00
227,200.00
227,200.00
12,800.00
792.00
6,270.00
726.00
20,588.00
20,588.00
23,040.00
1,425.60
5,643.00
653.40
30,762.00
30,762.00
16,000.00
990.00
10,450.00
1,210.00
28,650.00
28,650.00
16,000.00
990.00
10,450.00
1,210.00
28,650.00
28,650.00
32,000.00
1,980.00
20,900.00
2,420.00
57,300.00
57,300.00
192,000.00
11,880.00
41,800.00
4,840.00
250,520.00
250,520.00
288,000.00
376,200.00
145,200.00
809,400.00
404,700.00
404,700.00
505,875.00
505,875.00
6,400.00
396.00
20,900.00
2,420.00
30,116.00
301,160.00
301,160.00
301,160.00
250,520.00
505,875.00
301,160.00
1,057,555.00
1,057,555.00
3,200.00
198.00
8,360.00
968.00
12,726.00
12,726.00
800.00
104.50
96.80
1,001.30
1,002.00
160,000.00
9,900.00
313,500.00
36,300.00
519,700.00
5,197.00
5,197.00
15,591.00
15,591.00
15,591.00
15,591.00
15,591.00
15,591.00
DAFTAR ANALISA
PEKERJAAN PEMBANGUNAN GEDUNG NEGARA
1
Anl. A.1
1 M3 Galian Tanah :
0.7500
Pekerja
0.0250
Mandor
@ Rp.
@ Rp.
Jumlah
Dibulatkan
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Anl. A.18a
1 M3 Sirtu :
0.3000
0.0100
1.2000
M3
Pekerja
Mandor
Sirtu
@ Rp.
@ Rp.
@ Rp.
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Anl. A.18b
1 M3 Tanah timbun :
0.3000
Pekerja
0.0100
Mandor
1.2000
M3 tanah
@ Rp.
@ Rp.
@ Rp.
44,000.00
Jumlah
Dibulatkan
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Anl. F. 19
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
10
Anl. F. 21
1 M2 Lysplank
0.2800
0.0140
0.8000
0.0800
0.0240
M3
0.1000
Kg
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
11
Anl. F. 22
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Bahan :
1.1000
12
Anl. F. 27
Anl. F. 27.a
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
@ Rp.
@ Rp.
5,130,000.00 = Rp.
Jumlah = Rp.
Dibulatkan = Rp.
0.5
M3
13
Pekerja
Mandor
Tukang
Kepala Tukang
Papan kayu damar laut
Paku Biasa
Rp.
Rp.
Rp.
Rp.
@ Rp.
@ Rp.
5,130,000.00 = Rp.
Jumlah = Rp.
Dibulatkan = Rp.
0.5
M3
@
@
@
@
5,600,000.00
8,800.00
Jumlah
Dibulatkan
@
@
@
@
Rp.
Rp.
Rp.
Rp.
=
=
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Bahan :
1.1000
0.0240
1.0000
15
Anl. F. 33
0.5
M3
M3
Kg
1 M2 Pintu/jendela
Upah :
2.5000
0.1250
7.5000
0.7500
Bahan :
0.0440
M3
@ Rp.
@ Rp.
@ Rp.
@ Rp.
= Rp.
5,130,000.00
5,450,000.00
8,800.00
=
=
=
=
Jumlah =
Dibulatkan =
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
panel
Pekerja
Mandor
Tukang
Kepala Tukang
@
@
@
@
Rp.
Rp.
Rp.
Rp.
0.5
@ Rp.
@ Rp.
5,450,000.00 = Rp.
Jumlah = Rp.
Dibulatkan = Rp.
=
=
=
=
=
=
28
Anl. G.14
1 M3 Perekat 1 : 2
14.6880
Zak Semen PC
0.9500
M3 Pasir pasang
@ Rp.
@ Rp.
33,000.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
Rp.
Rp.
Rp.
Rp.
32
Anl. G.32.h
@
@
@
@
@
@
@
400.00
33,000.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
38
Anl. G.44
1 M3 Beton cor 1 :
6.0000
0.3000
0.5000
0.0500
1.0000
M3
5.2955
Zak
0.5000
M3
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
42
Anl. G. 50.q
1 M2 Plesteran 1 : 4 Tebal 10 mm
0.4000
Pekerja
0.0200
Mandor
0.1500
Tukang
0.0150
Kepala Tukang
0.1084
Zak Semen PC
0.0139
M3 Pasir Pasang
33,000.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45
Anl. G. 67
148,500.00
33,000.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
51
Anl. G. 72.c
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
@ Rp.
= Rp.
0.0250
0.2500
0.0250
25.0000
0.1419
0.0020
2.4000
0.0230
Mandor
Tukang
Kepala Tukang
Keramik 20 x 20 cm
Semen PC
Semen putih
Kapur
Pasir Pasang
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,200.00
33,000.00
84,700.00
600.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
@
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
5,500.00
33,000.00
84,700.00
600.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Bh
Zak
Zak
Kg
M3
52
Anl. G. 72.d
57
dinding uk. 20 x 25 cm
Pekerja
Mandor
Tukang
Kepala Tukang
Keramik 20 x 25 cm
Perekat (G.14)
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
3,050.00
559,422.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
58
2:3
Pekerja
Mandor
Tukang
Kepala Tukang
Batu Kerikil (A)
Semen PC
Pasir Pasang
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
148,500.00
33,000.00
78,650.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
0.5
Kg
Kg
Besi beton
Kawat beton
@ Rp.
@ Rp.
@ Rp.
8,800.00
8,800.00
Jumlah = Rp.
985,600.00
Dibulatkan = Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Untuk 10 M2
@ Rp.
10
@ Rp.
@ Rp.
= Rp.
= Rp.
8,800.00
2,550,000.00
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
= Rp.
= Rp.
Jumlah = Rp.
Dibulatkan = Rp.
Himpunan Supl. V
Anl. G.41
= Rp.
2
3
Anl. I2
Anl. F.8
=
=
Jumlah =
Dibulatkan =
Rp.
Rp.
Rp.
Rp.
76
Anl. H.8.b
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,500.00
350.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
78
Anl. H.10
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
5,900.00
350.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
82
Anl. K.23
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Jumlah
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Upah untuk 1 M2
@ Rp.
= Rp.
Dibulatkan = Rp.
0.01
83
Anl. K.23.a
@ Rp.
@ Rp.
13,650.00
Jumlah
Dibulatkan
=
=
=
=
Rp.
Rp.
Rp.
Rp.
85
Anl. K.23.b
1 M2 Cat Kilat (3 x
3.0000
0.4250
Kg
0.1000
Ltr
@ Rp.
@ Rp.
@ Rp.
38,500.00
10,450.00
Jumlah
Dibulatkan
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Cat)
Upah cat 3 Lapis
Cat Kilat
Tinner
DAFTAR ANALISA
94,380.00
94,380.00
94,380.00
52,800.00
52,800.00
52,800.00
37,675.00
880.00
38,555.00
38,555.00
134,400.00
880.00
135,280.00
135,280.00
5,643,000.00
5,643,000.00
5,643,000.00
5,643,000.00
5,643,000.00
5,643,000.00
5,643,000.00
130,800.00
8,800.00
5,782,600.00
5,782,600.00
5,782,600.00
239,800.00
239,800.00
239,800.00
484,704.00
74,717.50
559,421.50
559,422.00
288,000.00
104,487.90
31,931.90
424,419.80
424,420.00
148,500.00
174,751.50
39,325.00
362,576.50
362,577.00
3,577.20
1,093.24
4,670.44
4,671.00
10,395.00
15,005.10
3,460.60
28,860.70
28,861.00
484,704.00
55,000.00
4,682.70
169.40
1,440.00
1,808.95
63,101.05
63,102.00
61,105.00
4,682.70
169.40
1,440.00
1,808.95
69,206.05
69,207.00
61,000.00
5,594.22
66,594.22
66,595.00
123,255.00
280,500.00
42,471.00
446,226.00
446,226.00
968,000.00
17,600.00
985,600.00
985,600.00
1,232,000.00
1,232,000.00
35,200.00
1,020,000.00
1,055,200.00
1,055,200.00
1,055,200.00
446,226.00
1,232,000.00
1,055,200.00
2,733,426.00
2,733,426.00
44,550.00
1,400.00
45,950.00
45,950.00
3,540.00
1,400.00
4,940.00
4,940.00
5,801.25
5,801.25
5,802.00
16,362.50
1,045.00
17,407.50
17,408.00
1
4
Anl. A.1
Anl. A.18a
Anl. A.18b
TOTAL
24,990.00
104,376.00
62,796.00
UPAH
24,990.00
9,996.00
9,996.00
BAHAN
94,380.00
52,800.00
9
10
11
12
13
15
Anl.
Anl.
Anl.
Anl.
Anl.
Anl.
F.
F.
F.
F.
F.
F.
19
21
22
27
27.a
33
43,996.00
182,107.00
6,338,600.00
6,686,400.00
6,826,000.00
457,175.00
5,441.00
46,827.00
695,600.00
1,043,400.00
1,043,400.00
217,375.00
38,555.00
135,280.00
5,643,000.00
5,643,000.00
5,782,600.00
239,800.00
28
32
38
42
45
51
52
Anl.
Anl.
Anl.
Anl.
Anl.
Anl.
Anl.
G.14
G.32.h
G.44
G. 50.q
G. 67
G. 72.c
G. 72.d
559,422.00
647,290.00
589,777.00
25,259.00
59,623.00
91,752.00
97,857.00
222,870.00
227,200.00
20,588.00
30,762.00
28,650.00
28,650.00
559,422.00
424,420.00
362,577.00
4,671.00
28,861.00
63,102.00
69,207.00
57
123,895.00
57,300.00
66,595.00
58
696,746.00
1,737,875.00
1,356,360.00
3,790,981.00
250,520.00
505,875.00
301,160.00
1,057,555.00
446,226.00
1,232,000.00
1,055,200.00
2,733,426.00
76
78
Anl. H.8.b
Anl. H.10
58,676.00
5,942.00
12,726.00
1,002.00
45,950.00
4,940.00
82
83
85
Anl. K.23
Anl. K.23.a
Anl. K.23.b
5,197.00
21,393.00
32,999.00
5,197.00
15,591.00
15,591.00
5,802.00
17,408.00
RINCIAN PEKERJAAN
DAN KEGIATAN
ANALISA
VOLUME
I
1
2
3
PEKERJAAN PENDAHULUAN
PENEBANGAN POHON / PEMBERSIHAN LOKASI
LS
PENGUKURAN KEMBALI / BOWPLANK
LS
PENYEDIAAN AIR KERJA
LS
II
1
2
3
III
1
2
3
IV
1
2
3
4
5
6
0.10
0.42
8.30
1.00
8.75
1.00
V
1
2
3
4
5
6
VI
1
2
3
4
5
6
7
VII
1
2
3
PEKERJAAAN SALURAN
PEKERJAAN SALURAN AIR KOTOR
LS
SEPTICTANK
PEKERJAAN SALURAN AIR BERSIH + KRAN AIR
LS
1.00
1.00
1.00
VIII
1
2
3
4
PEKERJAAN ELEKTRIKAL
LAMPU PIJAR 40 WATT
LAMPU TL 40 WATT
LAMPU TL 20 WATT
INSTALASI LISTRIK
1.00
1.00
4.00
1.00
A.1
G.44
A.18b
LS
IX
1
2
PEKERJAAN CAT
PEKERJAAN CAT TEMBOK
PEKERJAAAN CAT KILAT
K.23a
K.23b
X
1
2
3
PEKERJAAN LAIN-LAIN
FOTO DOKUMENTASI
P3K / KEAMANAN
PEMBERSIHAN AKHIR
LS
LS
LS
1.00
1.00
1.00
SAT
TOTAL
250,000.00
200,000.00
500,000.00
12.60
9.45
30.00
M3
M3
M3
24,990.00
589,777.00
62,796.00
4.30
16.80
260.20
M3
M3
M2
BAHAN
JUMLAH HARGA
Rp.
HARGA UPAH
Rp.
250,000.00
200,000.00
500,000.00
JUMLAH
250,000.00
200,000.00
500,000.00
950,000.00
24,990.00
227,200.00
9,996.00
362,577.00
52,800.00
JUMLAH
314,874.00
5,573,392.65
1,883,880.00
7,772,146.65
314,874.00
2,147,040.00
299,880.00
2,761,794.00
3,790,981.00
647,290.00
25,259.00
1,057,555.00
222,870.00
20,588.00
2,733,426.00
424,420.00
4,671.00
JUMLAH
16,301,218.30
10,874,472.00
6,572,391.80
33,748,082.10
4,547,486.50
3,744,216.00
5,356,997.60
13,648,700.10
M3
M3
M2
SET
M2
-
6,686,400.00
6,826,000.00
457,175.00
350,000.00
400,000.00
275,000.00
1,043,400.00
1,043,400.00
217,375.00
5,643,000.00
5,782,600.00
239,800.00
350,000.00
400,000.00
275,000.00
JUMLAH
668,640.00
2,866,920.00
3,794,552.50
350,000.00
3,500,000.00
275,000.00
11,455,112.50
104,340.00
438,228.00
1,804,212.50
2,346,780.50
1.20
234.00
234.00
28.00
16.00
30.00
M3
M2
M2
M
M2
M2
6,338,600.00
43,996.00
58,676.00
5,942.00
182,107.00
12,000.00
695,600.00
5,441.00
12,726.00
1,002.00
46,827.00
5,643,000.00
38,555.00
45,950.00
4,940.00
135,280.00
12,000.00
JUMLAH
7,606,320.00
10,295,064.00
13,730,184.00
166,376.00
2,913,712.00
360,000.00
35,071,656.00
834,720.00
1,273,194.00
2,977,884.00
28,056.00
749,232.00
5,863,086.00
126.00
123.00
3.00
9.30
1.00
1.00
2.00
M2
M2
M2
M2
SET
SET
SET
59,623.00
97,857.00
91,752.00
123,895.00
159,750.00
786,500.00
150,000.00
30,762.00
28,650.00
28,650.00
57,300.00
28,861.00
69,207.00
63,102.00
66,595.00
159,750.00
786,500.00
150,000.00
JUMLAH
7,512,498.00
12,036,411.00
275,256.00
1,152,223.50
159,750.00
786,500.00
300,000.00
22,222,638.50
3,876,012.00
3,523,950.00
85,950.00
532,890.00
8,018,802.00
750,000.00
3,500,000.00
1,000,000.00
750,000.00
3,500,000.00
1,000,000.00
JUMLAH
750,000.00
3,500,000.00
1,000,000.00
5,250,000.00
SET
SET
SET
9,100.00
78,650.00
60,500.00
81,700.00
9,100.00
78,650.00
60,500.00
81,700.00
JUMLAH
9,100.00
78,650.00
242,000.00
81,700.00
411,450.00
M2
M2
21,393.00
32,999.00
5,802.00
17,408.00
JUMLAH
5,566,458.60
669,879.70
6,236,338.30
4,056,778.20
316,497.30
4,373,275.50
250,000.00
350,000.00
500,000.00
JUMLAH
SUB TOTAL
TOTAL
250,000.00
350,000.00
500,000.00
1,100,000.00
124,217,424.05
37,012,438.10
260.20
20.30
1.00
1.00
1.00
UNIT
250,000.00
350,000.00
500,000.00
15,591.00
15,591.00
HARGA BAHAN
Rp.
250,000.00
200,000.00
500,000.00
950,000.00
3,426,352.65
1,584,000.00
5,010,352.65
11,753,731.80
7,130,256.00
1,215,394.20
20,099,382.00
564,300.00
2,428,692.00
1,990,340.00
350,000.00
3,500,000.00
275,000.00
9,108,332.00
6,771,600.00
9,021,870.00
10,752,300.00
138,320.00
2,164,480.00
360,000.00
29,208,570.00
3,636,486.00
8,512,461.00
189,306.00
619,333.50
159,750.00
786,500.00
300,000.00
14,203,836.50
750,000.00
3,500,000.00
1,000,000.00
5,250,000.00
9,100.00
78,650.00
242,000.00
81,700.00
411,450.00
1,509,680.40
353,382.40
1,863,062.80
250,000.00
350,000.00
500,000.00
1,100,000.00
87,204,985.95
##########
RINCIAN PEKERJAAN
DAN KEGIATAN
ANALISA
VOLUME
I
1
2
3
PEKERJAAN PENDAHULUAN
PENEBANGAN POHON / PEMBERSIHAN LOKASI
PENGUKURAN KEMBALI / BOWPLANK
PENYEDIAAN AIR KERJA
II
1
2
3
III
1
2
3
IV
1
2
3
4
5
6
F.27
F.27a
F.33
LS
0.10
0.42
8.30
1.00
8.75
1.00
V
1
2
3
4
5
6
F.22
F.19
H.8b
H.10
F.21
-
VI
1
2
3
4
5
6
7
G.67
G.72d
G.72c
SUPL. Ivb
-
VII
1
2
3
PEKERJAAAN SALURAN
PEKERJAAN SALURAN AIR KOTOR
SEPTICTANK
PEKERJAAN SALURAN AIR BERSIH + KRAN AIR
LS
LS
1.00
1.00
1.00
VIII
1
2
3
4
PEKERJAAN ELEKTRIKAL
LAMPU PIJAR 40 WATT
LAMPU TL 40 WATT
LAMPU TL 20 WATT
INSTALASI LISTRIK
LS
1.00
1.00
4.00
1.00
LS
LS
LS
A.1
G.44
A.18b
IX
1
2
PEKERJAAN CAT
PEKERJAAN CAT TEMBOK
PEKERJAAAN CAT KILAT
K.23a
K.23b
X
1
2
3
PEKERJAAN LAIN-LAIN
FOTO DOKUMENTASI
P3K / KEAMANAN
PEMBERSIHAN AKHIR
LS
LS
LS
1.00
1.00
1.00
SAT
HARGA SATUAN Rp.
JUMLAH HARGA
TOTAL
Rp.
#######
#######
#######
250,000.00
200,000.00
500,000.00
950,000.00
12.60
9.45
30.00
M3
M3
M3
24,990.00
#######
62,796.00
314,874.00
5,573,392.65
1,883,880.00
7,772,146.65
4.30
16.80
260.20
M3
M3
M2
#######
#######
25,259.00
16,301,218.30
10,874,472.00
6,572,391.80
33,748,082.10
M3
M3
M2
SET
M2
-
#######
#######
#######
#######
#######
#######
668,640.00
2,866,920.00
3,794,552.50
350,000.00
3,500,000.00
275,000.00
11,455,112.50
1.20
234.00
234.00
28.00
16.00
30.00
M3
M2
M2
M
M2
M2
#######
43,996.00
58,676.00
5,942.00
#######
12,000.00
7,606,320.00
10,295,064.00
13,730,184.00
166,376.00
2,913,712.00
360,000.00
35,071,656.00
126.00
123.00
3.00
9.30
1.00
1.00
2.00
M2
M2
M2
M2
SET
SET
SET
59,623.00
97,857.00
91,752.00
#######
#######
#######
#######
7,512,498.00
12,036,411.00
275,256.00
1,152,223.50
159,750.00
786,500.00
300,000.00
22,222,638.50
UNIT
#######
#######
#######
750,000.00
3,500,000.00
1,000,000.00
5,250,000.00
260.20
20.30
1.00
1.00
1.00
SET
SET
SET
9,100.00
78,650.00
60,500.00
81,700.00
9,100.00
78,650.00
242,000.00
81,700.00
411,450.00
M2
M2
21,393.00
32,999.00
5,566,458.60
669,879.70
6,236,338.30
#######
#######
#######
250,000.00
350,000.00
500,000.00
1,100,000.00
124,217,424.05
I
II
III
IV
V
VI
VII
VIII
IX
X
RINCIAN PEKERJAAN
DAN KEGIATAN
JUMLAH HARGA
Rp.
PEKERJAAN PENDAHULUAN
PEKERJAAN TANAH DAN PONDASI
PEKERJAAN BATU DAN BETON
PEKERJAAN KOSEN DAN PINTU
PEKERJAAN KAYU DAN ATAP
PEKERJAAN LANTAI DAN KERAMIK
PEKERJAAAN SALURAN
PEKERJAAN ELEKTRIKAL
PEKERJAAN CAT
PEKERJAAN LAIN-LAIN
JUMLAH
950,000.00
7,772,146.65
33,748,082.10
11,455,112.50
35,071,656.00
22,222,638.50
5,250,000.00
411,450.00
6,236,338.30
1,100,000.00
124,217,424.05
PENAWARAN I
150,000.000
Pagu
turun dari pagu
0.3
Harga
Harga Penawaran
Ppn-pph
0.12
0.025
sewa perusahaan
fee perusahaan pemenang
KANTIN TEKNIK
0.025
UKM
700,000.000
200,000.000
250,000.000
PARKIR FIP
JUMLAH
173,746.000
1,473,746.000
45,000.000
210,000.000
60,000.000
75,000.000
52,123.800
105,000.000
490,000.000
140,000.000
175,000.000
121,622.200
105,000.000
490,000.000
140,000.000
175,000.000
121,622.200
12,600.000
58,800.000
16,800.000
21,000.000
14,594.664
92,400.000
431,200.000
123,200.000
154,000.000
107,027.536
1,848.000
8,624.000
2,464.000
3,080.000
2,140.551
2,310.000
10,780.000
3,080.000
3,850.000
2,675.688
2,310.000
10,780.000
3,080.000
3,850.000
2,675.688
800.000
2,000.000
800.000
800.000
800.000
907,827.536
5,200.000
2,625.000
12,250.000
3,500.000
4,375.000
3,040.555
0.5
82,507.000
75,000.000
7,507.000
386,766.000
350,000.000
36,766.000
110,276.000
100,000.000
10,276.000
138,045.000
125,000.000
13,045.000
95,695.053
86,873.000
8,822.053
813,289.053
736,873.000
76,416.053
standby modal
0.3
22,500.000
105,000.000
30,000.000
37,500.000
26,061.900
221,061.900
PENAWARAN II
Pagu
KANTIN TEKNIK
150,000.000
0.12
250,000.000
PARKIR FIP
JUMLAH
173,746.000
54,000.000
252,000.000
72,000.000
90,000.000
62,548.560
96,000.000
448,000.000
128,000.000
160,000.000
111,197.440
96,000.000
448,000.000
128,000.000
160,000.000
111,197.440
11,520.000
53,760.000
15,360.000
19,200.000
13,343.693
84,480.000
394,240.000
112,640.000
140,800.000
97,853.747
830,013.747
3,942.400
1,126.400
1,408.000
978.537
9,856.000
2,816.000
3,520.000
2,446.344
0.025
2,112.000
9,856.000
2,816.000
3,520.000
2,446.344
800.000
2,000.000
800.000
800.000
800.000
0.025
2,400.000
11,200.000
3,200.000
4,000.000
2,779.936
0.5
76,211.200
75,000.000
1,211.200
357,385.600
350,000.000
7,385.600
101,881.600
100,000.000
1,881.600
127,552.000
125,000.000
2,552.000
88,402.586
86,873.000
1,529.586
751,432.986
736,873.000
14,559.986
0.3
22,500.000
105,000.000
30,000.000
37,500.000
26,061.900
221,061.900
NET
standby modal
200,000.000
844.800
2,112.000
sewa perusahaan
fee perusahaan pemenang
UKM
700,000.000
221,061.900
3,684.365
221,061.900
2,210.619
##########
221,061.900
2,210.619