Mutual Check Awal ( MCA= MC0)

KONTRAK AWAL PEKERJAAN TAMBAH PEKERJAAN KURANG Mutual Check Awal ( MCA=MC0)
NO JENIS PEKERJAAN
HARGA SATUAN JUMLAH HARGA HARGA SATUAN JUMLAH HARGA
VOLUME SATUAN BOBOT VOLUME JUMLAH BOBOT VOLUME JUMLAH BOBOT VOLUME SATUAN BOBOT
(Rp) (Rp) (Rp) (Rp)

A PEKERJAAN PERSIAPAN 4,250,000.00 0.5630159202 4,250,000.00 0.56301591

1 Papan Proyek 1.00 Ls 250,000.00 250,000.00 0.0331185835 1.00 Ls 250,000.00 250,000.00 0.03311858
2 Pek Pembersihan Lokasi Pekerjaan 1.00 Ls 1,500,000.00 1,500,000.00 0.1987115013 1.00 Ls 1,500,000.00 1,500,000.00 0.19871150
3 K3 1.00 Ls 2,500,000.00 2,500,000.00 0.3311858354 1.00 Ls 2,500,000.00 2,500,000.00 0.33118583

B PEKERJAAN RANGKA BAJA DAN ATAP 454,832,727.55 60.25366274 32,678,855.25 4.87 491,592,143.20 65.12334048
1 Pek.Kuda Kuda Rangka Cremona Pipa Diam 4' 7255.20 KG 22,440.00 162,806,688.00 21.5677075909 754.01 16,919,984.40 2.24 (17.63) 8009.21 KG 22,440.00 179,726,672.40 23.80917076
2 Pek Kuda Kuda Cremona Pipa Diam 2' 2899.50 KG 19,277.50 55,895,111.25 7.4046676461 427.50 8,241,131.25 1.09 3327.00 KG 19,277.50 64,136,242.50 8.49640584
3 Sambungan Las 780.00 TITIK 7,458.00 5,817,240.00 0.7706349957 780.00 TITIK 7,458.00 5,817,240.00 0.77063498
4 Angkur 264.00 BH 57,854.50 15,273,588.00 2.0233584007 264.00 BH 57,854.50 15,273,588.00 2.02335836
5 Plat tbl 2 cm 1.20 M2 977,863.58 1,173,436.30 0.1554501925 1.20 M2 977,863.58 1,173,436.30 0.15545019
6 Canal C 3252.51 KG 21,780.00 70,839,667.80 9.3844378245 3252.51 KG 21,780.00 70,839,667.80 9.38443763
7 Atap Onduline 999.42 M2 143,110.00 143,026,996.20 18.9474060896 999.42 M2 143,110.00 143,026,996.20 18.94740569
8 Trestang Cable Steel Diam 12 mm + Jarum Pengeras KG 21,000.00 357.9876 7,517,739.60 1.00 357.99 KG 21,000.00 7,517,790.00 0.99591420
9 Ikatan Angin Besi diam + baut mur 12 mm KG 21,000.00 194.31 4,080,510.00 0.54 194.31 KG 21,000.00 4,080,510.00 0.54056283

C PEKERJAAN BETON BERTULANG 225,494,553.90 29.8722408864 36,493,992.98 4.83 258,021,074.03 34.18116928

1 Galian Tanah Pondasi 46.02 M3 72,875.00 3,353,707.50 0.4442801681 38.91 2,835,566.25 7.11 M3 72,875.00 518,141.25 0.06864042
2 Bor Pile Diameter 20 cm 1.68 M3 4,723,592.50 7,935,635.40 1.0512680158 Bore Pile 30 cm 1.48 M3 4,723,592.50 6,990,916.90 0.92611704
3 Poer Pondasi 100 x 100 x 40 cm 5.32 M3 4,296,407.50 22,856,887.90 3.0279510057 0.28 1,202,994.10 0.15937 5.60 M3 4,296,407.50 24,059,882.00 3.18731678
4 Pek.Sloof 20 x 50 cm 5.86 M3 4,679,702.50 27,423,056.65 3.6328511706 0.04 187,188.10 5.82 M3 4,679,702.50 27,235,868.55 3.60805348
5 Pek Kolom 25 x 60 cm 16.10 M3 5,753,302.50 92,628,170.25 12.2708551791 2.80 16,109,247.00 2.13406 18.90 M3 5,753,302.50 108,737,417.25 14.40491665
6 Pek Balok 20 x 50 cm 12.08 M3 5,902,077.50 71,297,096.20 9.4450353472 3.25 19,181,751.88 2.54109 15.33 M3 5,902,077.50 90,478,848.08 11.98612491

D PEKERJAAN ELEKTRIKAL 69,285,920.00 9.1786061192 69,285,920.00 9.18 - 0

1 Instalasi Listrik 144.00 TITIK 218,405.00 31,450,320.00 4.1663602014 144.00 31,450,320.00 TITIK 218,405.00 -
2 Saklar Ganda 39.00 Bh 28,050.00 1,093,950.00 0.1449202979 39.00 1,093,950.00 Bh 28,050.00 -
3 Stop kontak 33.00 Bh 28,050.00 925,650.00 0.1226248674 33.00 925,650.00 Bh 28,050.00 -
4 Lampu Indoor Tennis Ignitor merk Philips 32.00 Bh 1,119,250.00 35,816,000.00 4.7447007526 32.00 35,816,000.00 Bh 1,119,250.00 -

E PEKERJAAN AKHIR 1,000,000.00 0.1324743342 1,000,000.00 0.13247433

1 Pek.Pembersihan Akhir 1.00 Ls 1,000,000.00 1,000,000.00 0.1324743342 1.00 Ls 1,000,000.00 1,000,000.00 0.13247433

Jumlah Bobot 10 % 100.0000000

Jumlah 754,863,201.45 Jumlah 754,863,217.23

PPn 10% 75,486,320.15 PPn 10% 75,486,322
Total 830,349,521.60 Total 830,349,539.23

25 mm 12 mm
Menyetujui Menyetujui Menyetujui ### 21,000 2.76 0.635
Pejabat Pelaksana Teknis Kegiatan Konsultan Pengawas Kontraktor pelaksana
PT.MEGUMI ABADI CV. BERKAT PRIMA

Ir.Albein Ronald Wenas,MT Deitje l Monintja,Sp Redy Wantalangie,ST

NIP.196508311994031005 Direktur Site Engineer Direktur
 CONTRAK CHANGE OF ORDER (CCO)

MUTUAL CHECK AWAL( MCA=MCO) PEKERJAAN TAMBAH PEKERJAAN KURANG KONTRAK ADD
NO JENIS PEKERJAAN
HARGA SATUAN JUMLAH HARGA HARGA SATUAN JUMLAH HARGA
VOLUME SATUAN BOBOT VOLUME JUMLAH BOBOT VOLUME JUMLAH BOBOT VOLUME SATUAN BOBOT
(Rp) (Rp) (Rp) (Rp)

A PEKERJAAN PERSIAPAN 4,250,000.00 0.5630159084 4,250,000.00 0.5636861317

1 Papan Proyek 1.00 Ls 250,000.00 250,000.00 0.0331185828 1.00 Ls 250,000.00 250,000.00 0.0331580077
2 Pek Pembersihan Lokasi Pekerjaan 1.00 Ls 1,500,000.00 1,500,000.00 0.1987114971 1.00 Ls 1,500,000.00 1,500,000.00 0.1989480465
3 K3 1.00 Ls 2,500,000.00 2,500,000.00 0.3311858285 1.00 Ls 2,500,000.00 2,500,000.00 0.3315800775

B PEKERJAAN RANGKA BAJA DAN ATAP 491,592,143.20 73.5460054923 - - 491,592,143.20 66.87864542

1 Pek.Kuda Kuda Rangka Cremona Pipa Diam 4' 8009.21 KG 22,440.00 179,726,672.40 23.8091707607 8009.21 KG 22,440.00 179,726,672.40 25.88000000
2 Pek Kuda Kuda Cremona Pipa Diam 2' 3327.00 KG 19,277.50 64,136,242.50 8.4964058436 3327.00 KG 19,277.50 64,136,242.50 8.67000000
3 Sambungan Las 780.00 TITIK 7,458.00 5,817,240.00 0.7706349796 780.00 TITIK 7,458.00 5,817,240.00 0.7715523559
4 Angkur 264.00 BH 57,854.50 15,273,588.00 2.0233583584 264.00 BH 57,854.50 15,273,588.00 2.0257669969
5 Plat tbl 2 cm 1.20 M2 977,863.58 1,173,436.30 0.1554501893 1.20 M2 977,863.58 1,173,436.30 0.1556352397
6 Canal C 3252.51 KG 21,780.00 70,839,667.80 9.3844376283 3252.51 KG 21,780.00 70,839,667.80 9.4098447859
7 Atap Onduline 999.42 M2 143,110.00 143,026,996.20 18.9474056936 999.42 M2 143,110.00 143,026,996.20 18.9699609919
8 Trestang Cable Steel Diam 12 mm + Jarum Pengeras 357.99 KG 21,000.00 7,517,790.00 9.9591420389 357.99 KG 21,000.00 7,517,790.00 0.99588505
9 Ikatan Angin Besi diam + baut mur 12 mm 194.31 KG 21,000.00 4,080,510.00 0.4914207582 194.31 KG 21,000.00 4,080,510.00 0.54054701

C PEKERJAAN BETON BERTULANG 258,021,074.03 34.1811692689 1,202,994.10 0.16 0.16 258,043,170.01 31.893558027
1 Galian Tanah Pondasi 7.11 M3 72,875.00 518,141.25 0.0686404157 7.11 M3 72,875.00 518,141.25 0.4448090371
2 Bor Pile Diameter 30 cm 1.48 M3 4,723,592.50 6,990,916.90 0.9261170422 0.25 1,180,898.13 0.156439 1.23 M3 4,723,592.50 5,810,018.78 0.9192441439
3 Poer Pondasi 100 x 100 x 40 cm 5.60 M3 4,296,407.50 24,059,882.00 3.1873167815 0.28 1,202,994.10 0.15937 5.88 M3 4,296,407.50 25,262,876.10 3.0315554642
4 Pek.Sloof 20 x 50 cm 5.82 M3 4,679,702.50 27,235,868.55 3.6080534762 5.82 M3 4,679,702.50 27,235,868.55 3.6371756993
5 Pek Kolom 25 x 60 cm 18.90 M3 5,753,302.50 108,737,417.25 14.4049166482 18.90 M3 5,753,302.50 108,737,417.25 14.40449501
6 Pek Balok 20 x 50 cm 15.33 M3 5,902,077.50 90,478,848.08 11.9861249051 15.33 M3 5,902,077.50 90,478,848.08 9.4562786724

D PEKERJAAN AKHIR 1,000,000.00 0.1324743314 1,000,000.00 0.132632031

1 Pek.Pembersihan Akhir 1.00 Ls 1,000,000.00 1,000,000.00 0.1324743314 1.00 Ls 1,000,000.00 1,000,000.00 0.132632031

Jumlah Bobot 0 %

Jumlah 754,863,217.23 Jumlah 754,885,313.21

PPn 10% 75,486,321.72 PPn 10% 75,488,531
Total 830,349,538.95 Total 830,373,844.21

25 mm 12 mm
Menyetujui Menyetujui Menyetujui ### 21,000 2.76 0.4921
Pejabat Pelaksana Teknis Kegiatan Konsultan Pengawas Kontraktor pelaksana 754,885,313.21
PT.MEGUMI ABADI CV. BERKAT PRIMA -

Ir.Albein Ronald Wenas,MT Deitje l Monintja,Sp Redy Wantalangie,ST

NIP.196508311994031005 Direktur Site Engineer Direktur
 :PEMBANGUNAN INDOOR LAPAN
: SARIO, MANADO
: 2016

NO JENIS PEKERJAAN BOBOT (%)

A PEKERJAAN PERSIAPAN
1 Papan Proyek 0.03311858
2 Pek Pembersihan Lokasi Pekerjaan 0.19871150
3 K3 0.33118583
B PEKERJAAN RANGKA BAJA DAN ATAP
1 Pek.Kuda Kuda Rangka Cremona Pipa Diam 4' 23.80917076
2 Pek Kuda Kuda Cremona Pipa Diam 2' 8.49640584
3 Sambungan Las 0.77063498
4 Angkur 2.02335836
5 Plat tbl 2 cm 0.15545019
6 Canal C 9.38443763
7 Atap Onduline 18.94740569
8 Trestang Cable Steel Diam 12 mm + Jarum Pengeras 0.9959142
 9 Ikatan Angin Besi diam + baut mur 12 mm 0.54056283
C PEKERJAAN BETON BERTULANG
1 Galian Tanah Pondasi 0.06864042
2 Bor Pile Diameter 20 cm 0.92611704
3 Poer Pondasi 100 x 100 x 40 cm 3.18731678
4 Pek.Sloof 20 x 50 cm 3.60805348
5 Pek Kolom 25 x 60 cm 14.40491665
6 Pek Balok 20 x 50 cm 11.98612491
D PEKERJAAN ELEKTRIKAL
1 Instalasi Listrik -
2 Saklar Ganda -
3 Stop kontak -
4 Lampu Indoor Tennis Ignitor merk Philips -
E PEKERJAAN AKHIR
1 Pek.Pembersihan Akhir 0.13247433

PROGRES (%) 100

KUMULATIF (%)
 JADWAL WAKTU PELAKSANAAN (KURVA S)

NGUNAN INDOOR LAPANGAN TENNIS SARIO

MANADO

Jangka Waktu Pelaksanaan 150

Ming
1 2 3 4 5 6 7 8 9

0.03312
0.19871
0.01656 0.01656 0.01656 0.01656 0.01656 0.01656 0.01656 0.01656

3.40131 3.40131 3.40131 3.40131

1.21377 1.21377 1.21377 1.21377
0.38532 0.38532
2.02336
0.15545
 0.06864
0.92612
3.18732
3.60805
7.20246 7.20246
5.99306

0.03312 0.28391 0.94268 3.20388 3.62461 5.01696 12.2194 14.0129 10.6247

0.03312 0.31703 1.25971 4.46358 8.08819 13.1052 25.3246 39.3375 49.9622
AAN (KURVA S)

Cat :

a Waktu Pelaksanaan 150 (Seratus Lima Puluh) Hari Kalender

Minggu Ke -
10 11 12 13 14 15 16 17 18

0.01656 0.01656 0.01656 0.01656 0.01656 0.01656 0.01656 0.01656 0.01656

3.40131 3.40131 3.40131

1.21377 1.21377 1.21377

4.69222 4.69222
3.78948 3.78948 3.78948 3.78948
0.49796 0.49796
 0.27028 0.27028

5.99306

10.6247 4.63164 4.63164 5.47702 5.47702 3.80604 3.80604 3.80604 3.80604

60.5869 65.2185 69.8502 75.3272 80.8042 84.6102 88.4163 92.2223 96.0284

17.7

-66.9102
1 Minggu 7 Hari
Pada Minggu Ke - 22 Hanya 3 Hari
Total 22 Minggu
Total 150 Hari Kalender

KET
19 20 21 22

0.01656 0.01656 0.01656

3.78948
PHO
 PHO

0.13247

3.80604 0.01656 0.14903

99.8344 99.851 100 100
 ANALISA HARGA SATUAN
#REF! : #REF!
#REF! : #REF! ###
#REF! : #REF! 10.00%

1 M3 Galian Tanah Biasa

1 m2 Membersihkan lap
Tenaga 0.750 Oh Pekerja @ Rp. 85,000.00 = Rp. 63,750.00
0.025 Oh Mandor @ Rp. 100,000.00 = Rp. 2,500.00
Jumlah Rp. 66,250.00
Biaya Umum dan Keuntungan 10% Rp. 6,625.00
Harga Satuan Pekerjaan Rp. 72,875.00

1 M3 Urugan Kembali (Mengurug kembali galian dihitung dari 1/3 kali indeks galian)
Tenaga 0.250 Oh Pekerja @ Rp. 85,000.00 = Rp. 21,250.00
0.008 Oh Mandor @ Rp. 100,000.00 = Rp. 800.00
Jumlah Rp. 22,050.00
Biaya Umum dan Keuntungan 10% Rp. 2,205.00
Harga Satuan Pekerjaan Rp. 24,255.00

1 M3 Membuat Bor Pile Diameter 20 cm

Bahan 200.000 Kg Besi Beton @ Rp. 9,000.00 = Rp. 1,800,000.00
1.000 Ls Kawat Las @ Rp. 150,000.00 = Rp. 150,000.00
1.000 M' Pipa PCV Diam 30 cm @ Rp. 543,750.00 = Rp. 543,750.00
440.000 Kg Semen Portland @ Rp. 1,400.00 = Rp. 616,000.00
0.500 M3 Pasir Beton @ Rp. 200,000.00 = Rp. 100,000.00
0.800 M3 Koral Beton @ Rp. 300,000.00 = Rp. 240,000.00
Jumlah I Rp. 3,449,750.00
Tenaga 5.300 Oh Pekerja @ Rp. 85,000.00 = Rp. 450,500.00
0.275 Oh Tukang Batu @ Rp. 125,000.00 = Rp. 34,375.00
1.300 Oh Tukang Kayu @ Rp. 125,000.00 = Rp. 162,500.00
1.050 Oh Tukang Besi @ Rp. 125,000.00 = Rp. 131,250.00
0.262 Oh Kepala Tukang @ Rp. 150,000.00 = Rp. 39,300.00
0.265 Oh Mandor @ Rp. 100,000.00 = Rp. 26,500.00
Jumlah II Rp. 844,425.00
Jumlah I + II Rp. 4,294,175.00
Biaya Umum dan Keuntungan 10% Rp. 429,417.50
Harga Satuan Pekerjaan Rp. 4,723,592.50

1 M3 Membuat Poer Pondasi 100 x 100 x 40 cm

Bahan 0.200 M3 Kayu Papan Terentang @ Rp. 1,750,000.00 = Rp. 350,000.00
1.500 Kg Paku Biasa 2" - 5" @ Rp. 20,000.00 = Rp. 30,000.00
Ltr Minyak Bekisting @ Rp. 15,000.00 = Rp. 0.00
200.000 Kg Besi Beton @ Rp. 9,000.00 = Rp. 1,800,000.00
3.000 Kg Kawat Beton @ Rp. 20,000.00 = Rp. 60,000.00
336.000 Kg Semen Portland @ Rp. 1,400.00 = Rp. 470,400.00
0.540 M3 Pasir Beton @ Rp. 200,000.00 = Rp. 108,000.00
0.810 M3 Koral Beton @ Rp. 300,000.00 = Rp. 243,000.00
Jumlah I Rp. 3,061,400.00
Tenaga 5.300 Oh Pekerja @ Rp. 85,000.00 = Rp. 450,500.00
0.275 Oh Tukang Batu @ Rp. 125,000.00 = Rp. 34,375.00
1.300 Oh Tukang Kayu @ Rp. 125,000.00 = Rp. 162,500.00
1.050 Oh Tukang Besi @ Rp. 125,000.00 = Rp. 131,250.00
0.262 Oh Kepala Tukang @ Rp. 150,000.00 = Rp. 39,300.00
0.265 Oh Mandor @ Rp. 100,000.00 = Rp. 26,500.00
Jumlah II Rp. 844,425.00
Jumlah I + II Rp. 3,905,825.00
Biaya Umum dan Keuntungan 10% Rp. 390,582.50
Harga Satuan Pekerjaan Rp. 4,296,407.50
 ANALISA HARGA SATUAN
1 M3 Membuat Pek.Sloof 20 x 50 cm Kayu Kelas III (Kayu Nant
Bahan 0.270 M3 Kayu Papan Terentang @ Rp. 1,750,000.00 = Rp. 472,500.00
2.000 Kg Paku Biasa 2" - 5" @ Rp. 20,000.00 = Rp. 40,000.00
0.600 Ltr Minyak Bekisting @ Rp. 15,000.00 = Rp. 9,000.00
210.000 Kg Besi Beton @ Rp. 9,000.00 = Rp. 1,890,000.00
3.000 Kg Kawat Beton @ Rp. 20,000.00 = Rp. 60,000.00
336.000 Kg Semen Portland @ Rp. 1,400.00 = Rp. 470,400.00
0.540 M3 Pasir Beton @ Rp. 200,000.00 = Rp. 108,000.00
0.810 M3 Koral Beton @ Rp. 300,000.00 = Rp. 243,000.00
Jumlah I Rp. 3,292,900.00
Tenaga 5.650 Oh Pekerja @ Rp. 85,000.00 = Rp. 480,250.00
0.275 Oh Tukang Batu @ Rp. 125,000.00 = Rp. 34,375.00
1.560 Oh Tukang Kayu @ Rp. 125,000.00 = Rp. 195,000.00
1.400 Oh Tukang Besi @ Rp. 125,000.00 = Rp. 175,000.00
0.323 Oh Kepala Tukang @ Rp. 150,000.00 = Rp. 48,450.00
0.283 Oh Mandor @ Rp. 100,000.00 = Rp. 28,300.00
Jumlah II Rp. 961,375.00
Jumlah I + II Rp. 4,254,275.00
Biaya Umum dan Keuntungan 10% Rp. 425,427.50
Harga Satuan Pekerjaan Rp. 4,679,702.50

1 M3 Membuat Pek Kolom 25 x 60 cm Kayu Kelas III (Kayu Nant

Bahan 0.270 M3 Kayu Papan Terentang @ Rp. 1,750,000.00 = Rp. 472,500.00
2.000 Kg Paku Biasa 2" - 5" @ Rp. 20,000.00 = Rp. 40,000.00
0.600 Ltr Minyak Bekisting @ Rp. 15,000.00 = Rp. 9,000.00
210.000 Kg Besi Beton @ Rp. 9,000.00 = Rp. 1,890,000.00
3.000 Kg Kawat Beton @ Rp. 20,000.00 = Rp. 60,000.00
336.000 Kg Semen Portland @ Rp. 1,400.00 = Rp. 470,400.00
0.540 M3 Pasir Beton @ Rp. 200,000.00 = Rp. 108,000.00
0.810 M3 Koral Beton @ Rp. 300,000.00 = Rp. 243,000.00
0.150 M3 Kayu Kelas III (Kayu Nantu,Dll) @ Rp. 1,750,000.00 = Rp. 262,500.00
3.500 Lbr Multipleks 9 mm @ Rp. 140,000.00 = Rp. 490,000.00
20.000 Btg Bambu / Dolken @ Rp. 17,000.00 = Rp. 340,000.00
Jumlah I Rp. 4,385,400.00
Tenaga 5.300 Oh Pekerja @ Rp. 85,000.00 = Rp. 450,500.00
0.275 Oh Tukang Batu @ Rp. 125,000.00 = Rp. 34,375.00
1.300 Oh Tukang Kayu @ Rp. 125,000.00 = Rp. 162,500.00
1.050 Oh Tukang Besi @ Rp. 125,000.00 = Rp. 131,250.00
0.265 Oh Kepala Tukang @ Rp. 150,000.00 = Rp. 39,750.00
0.265 Oh Mandor @ Rp. 100,000.00 = Rp. 26,500.00
Jumlah II Rp. 844,875.00
Jumlah I + II Rp. 5,230,275.00
Biaya Umum dan Keuntungan 10% Rp. 523,027.50
Harga Satuan Pekerjaan Rp. 5,753,302.50
1 M3 Membuat Pek Balok 20 x 50 cm Kayu Kelas III (Kayu Nant
Bahan 0.320 M3 Kayu Papan Terentang @ Rp. 1,750,000.00 = Rp. 560,000.00
3.200 Kg Paku Biasa 2" - 5" @ Rp. 20,000.00 = Rp. 64,000.00
1.600 Ltr Minyak Bekisting @ Rp. 15,000.00 = Rp. 24,000.00
210.000 Kg Besi Beton @ Rp. 9,000.00 = Rp. 1,890,000.00
3.000 Kg Kawat Beton @ Rp. 20,000.00 = Rp. 60,000.00
336.000 Kg Semen Portland @ Rp. 1,400.00 = Rp. 470,400.00
0.540 M3 Pasir Beton @ Rp. 200,000.00 = Rp. 108,000.00
0.810 M3 Koral Beton @ Rp. 300,000.00 = Rp. 243,000.00
0.140 M3 Kayu Kelas III (Kayu Nantu,Dll) @ Rp. 1,750,000.00 = Rp. 245,000.00
2.800 Lbr Multipleks 9 mm @ Rp. 140,000.00 = Rp. 392,000.00
16.000 Btg Bambu / Dolken @ Rp. 17,000.00 = Rp. 272,000.00
Jumlah I Rp. 4,328,400.00
Tenaga 6.350 Oh Pekerja @ Rp. 85,000.00 = Rp. 539,750.00
0.275 Oh Tukang Batu @ Rp. 125,000.00 = Rp. 34,375.00
1.650 Oh Tukang Kayu @ Rp. 125,000.00 = Rp. 206,250.00
1.400 Oh Tukang Besi @ Rp. 125,000.00 = Rp. 175,000.00
0.333 Oh Kepala Tukang @ Rp. 150,000.00 = Rp. 49,950.00
0.318 Oh Mandor @ Rp. 100,000.00 = Rp. 31,800.00
Jumlah II Rp. 1,037,125.00
Jumlah I + II Rp. 5,365,525.00
Biaya Umum dan Keuntungan 10% Rp. 536,552.50
Harga Satuan Pekerjaan Rp. 5,902,077.50
 ANALISA HARGA SATUAN

1 KG Pek.Kuda Kuda Rangka Cremona Pipa Diam 4'

Bahan 1.150 Kg Pipa 4" @ Rp. 9,000.00 = Rp. 10,350.00
Jumlah I Rp. 10,350.00

Tenaga 0.060 Oh Pekerja @ Rp. 85,000.00 = Rp. 5,100.00

0.030 Oh Tukang @ Rp. 125,000.00 = Rp. 3,750.00
0.006 Oh Kepala Tukang @ Rp. 150,000.00 = Rp. 900.00
0.003 Oh Mandor @ Rp. 100,000.00 = Rp. 300.00
Jumlah II Rp. 10,050.00
Jumlah I + II Rp. 20,400.00
Biaya Umum dan Keuntungan 10% Rp. 2,040.00
Harga Satuan Pekerjaan Rp. 22,440.00

1 KG Pek.Kuda Kuda Rangka Cremona Pipa Diam 2'

Bahan 1.150 Kg Pipa 2" @ Rp. 6,500.00 = Rp. 7,475.00
Jumlah I Rp. 7,475.00

Tenaga 0.060 Oh Pekerja @ Rp. 85,000.00 = Rp. 5,100.00

0.030 Oh Tukang @ Rp. 125,000.00 = Rp. 3,750.00
0.006 Oh Kepala Tukang @ Rp. 150,000.00 = Rp. 900.00
0.003 Oh Mandor @ Rp. 100,000.00 = Rp. 300.00
Jumlah II Rp. 10,050.00
Jumlah I + II Rp. 17,525.00
Biaya Umum dan Keuntungan 10% Rp. 1,752.50
Harga Satuan Pekerjaan Rp. 19,277.50

1 KG Pek. Kanal C
Bahan 1.150 Kg Baja Kanal C @ Rp. 8,000.00 = Rp. 9,200.00
Jumlah I Rp. 9,200.00

Tenaga 0.010 Oh Pekerja @ Rp. 85,000.00 = Rp. 850.00

0.066 Oh Tukang @ Rp. 125,000.00 = Rp. 8,250.00
0.010 Oh Kepala Tukang @ Rp. 150,000.00 = Rp. 1,500.00
0.000 Oh Mandor @ Rp. 100,000.00 = Rp. 0.00
Jumlah II Rp. 10,600.00
Jumlah I + II Rp. 19,800.00
Biaya Umum dan Keuntungan 10% Rp. 1,980.00
Harga Satuan Pekerjaan Rp. 21,780.00

1 M2 Pasang Atap Onduline

Bahan 1.050 M2 Atap Onduline @ Rp. 80,000.00 = Rp. 84,000.00
10.000 Bh Self Screw @ Rp. 1,500.00 = Rp. 15,000.00
Jumlah I Rp. 99,000.00
###
Tenaga 0.200 Oh Pekerja @ Rp. 85,000.00 = Rp. 17,000.00
0.100 Oh Tukang @ Rp. 125,000.00 = Rp. 12,500.00
0.010 Oh Kepala Tukang @ Rp. 150,000.00 = Rp. 1,500.00
0.001 Oh Mandor @ Rp. 100,000.00 = Rp. 100.00
Jumlah II Rp. 31,100.00
Jumlah I + II Rp. 130,100.00
Biaya Umum dan Keuntungan 10% Rp. 13,010.00
Harga Satuan Pekerjaan Rp. 143,110.00

1 Ttk Sambungan Las ###

Bahan 0.040 Kg Kawat las listrik @ Rp. 27,000.00 = Rp. 1,080.00
0.030 Liter Solar @ Rp. 7,000.00 = Rp. 210.00
0.004 Liter Minyak pelumas @ Rp. 35,000.00 = Rp. 140.00
0.017 Jam Sewa alat @ Rp. 100,000.00 = Rp. 1,700.00
Jumlah I Rp. 3,130.00
Tenaga
Tenaga 0.040 Oh Pekerja @ Rp. 85,000.00 = Rp. 3,400.00
0.002 Oh Tukang @ Rp. 125,000.00 = Rp. 250.00
0.000 Oh Kepala Tukang @ Rp. 150,000.00 = Rp. 0.00
0.000 Oh Mandor @ Rp. 100,000.00 = Rp. 0.00
Jumlah II Rp. 3,650.00
Jumlah I + II Rp. 6,780.00
Biaya Umum dan Keuntungan 10% Rp. 678.00
Harga Satuan Pekerjaan Rp. 7,458.00
 ANALISA HARGA SATUAN

1 M2 Pasang Plat tbl 2 cm ###

Bahan 32.800 Kg Plat tbl 2 cm @ Rp. 19,700.21 = Rp. 646,166.89
0.050 Kg kawat las @ Rp. 27,000.00 = Rp. 1,350.00
Jumlah I Rp. 647,516.89
Tenaga
Tenaga 1.050 Oh Pekerja @ Rp. 85,000.00 = Rp. 89,250.00
1.050 Oh Tukang @ Rp. 125,000.00 = Rp. 131,250.00
0.105 Oh Kepala Tukang @ Rp. 150,000.00 = Rp. 15,750.00
0.052 Oh Mandor @ Rp. 100,000.00 = Rp. 5,200.00
Jumlah II Rp. 241,450.00
Jumlah I + II Rp. 888,966.89
Biaya Umum dan Keuntungan 10% Rp. 88,896.69
Harga Satuan Pekerjaan Rp. 977,863.58

1 BH Pasang Angkur ###

Bahan 1.000 BH Angkur Besi @ Rp. 50,000.00 = Rp. 50,000.00
Jumlah I Rp. 50,000.00
Tenaga
Tenaga 0.0270 Oh Pekerja @ Rp. 85,000.00 = Rp. 2,295.00
0.0030 Oh Mandor @ Rp. 100,000.00 = Rp. 300.00
Jumlah II Rp. 2,595.00
Jumlah I + II Rp. 52,595.00
Biaya Umum dan Keuntungan 10% Rp. 5,259.50
Harga Satuan Pekerjaan Rp. 57,854.50
1 Ttk Memasang Instalasi Listrik Inbow dan Outbow

Bahan 10.000 M1 Kabel 2x2,5 mm @ Rp. 10,000.00 = Rp. 100,000.00

1.000 Ujg Pipa Listrik @ Rp. 12,500.00 = Rp. 12,500.00
16.000 Bh Klem 1/2" @ Rp. 1,000.00 = Rp. 16,000.00
2.000 Bh T.Dos PVC 1/2" @ Rp. 5,000.00 = Rp. 10,000.00
1.000 Bh Bok PVC 1/2" @ Rp. 5,000.00 = Rp. 5,000.00
1.000 Bh Isolatip @ Rp. 15,000.00 = Rp. 15,000.00
1.000 Bh Klos @ Rp. 5,000.00 = Rp. 5,000.00
Jumlah I Rp. 163,500.00

Tenaga 0.030 Oh Pekerja @ Rp. 85,000.00 = Rp. 2,550.00

0.200 Oh Tukang @ Rp. 125,000.00 = Rp. 25,000.00
0.050 Oh Kepala Tukang @ Rp. 150,000.00 = Rp. 7,500.00
0.0000 Oh Mandor @ Rp. 100,000.00 = Rp. 0.00
Jumlah II Rp. 35,050.00
Jumlah I + II Rp. 198,550.00
Biaya Umum dan Keuntungan 10% Rp. 19,855.00
Harga Satuan Pekerjaan Rp. 218,405.00

Lampu Indoor Tennis Ignitor merk Philips

Bahan 1.000 Set Lampu Indoor Tennis Ignitor merk Philips @ Rp. 850,000.00 = Rp. 850,000.00
Jumlah I Rp. 850,000.00

Tenaga 0.500 Oh Pekerja @ Rp. 85,000.00 = Rp. 42,500.00

1.000 Oh Tukang Listrik @ Rp. 125,000.00 = Rp. 125,000.00
Jumlah II Rp. 167,500.00
Jumlah I + II Rp. 1,017,500.00
Biaya Umum dan Keuntungan 10% Rp. 101,750.00
Harga Satuan Pekerjaan Rp. 1,119,250.00

Pasang saklar double inbow

Bahan 1.000 Bh saklar double inbow @ Rp. 15,000.00 = Rp. 15,000.00
Jumlah I Rp. 15,000.00

Tenaga 0.050 Oh Pekerja @ Rp. 85,000.00 = Rp. 4,250.00

0.050 Oh Tukang Listrik @ Rp. 125,000.00 = Rp. 6,250.00
Jumlah II Rp. 10,500.00
Jumlah I + II Rp. 25,500.00
Biaya Umum dan Keuntungan 10% Rp. 2,550.00
Harga Satuan Pekerjaan Rp. 28,050.00
 ANALISA HARGA SATUAN

Pasang stop kontak

Bahan 1.000 Bh stop kontak Inbow @ Rp. 15,000.00 = Rp. 15,000.00
Jumlah I Rp. 15,000.00

Tenaga 0.050 Oh Pekerja @ Rp. 85,000.00 = Rp. 4,250.00

0.050 Oh Tukang Listrik @ Rp. 125,000.00 = Rp. 6,250.00
Jumlah II Rp. 10,500.00
Jumlah I + II Rp. 25,500.00
Biaya Umum dan Keuntungan 10% Rp. 2,550.00
Harga Satuan Pekerjaan Rp. 28,050.00

###
Mengetahui / menyetujui, Dibuat Oleh :
#REF!

#REF! ###
#REF! ###
 DAFTAR HARGA SATUAN DASAR UPAH, ALAT DAN BAHAN
#REF! : #REF!
#REF! : #REF!
#REF! : #REF!

HARGA SATUAN
No. URAIAN UPAH, ALAT DAN BAHAN SATUAN
(Rp.)
UPAH
1 Mandor OH 100,000.00
2 Kepala Tukang OH 150,000.00
3 Tukang OH 125,000.00
4 Pekerja OH 85,000.00

ALAT
1 Dump Truk Jam 200,000.00
2 Molen Beton Jam 75,000.00
3 Concrete Vibrator Jam 90,000.00
4 Theodolit Jam 100,000.00
5 Stamper Jam 50,000.00
6 Alat Las Jam 100,000.00

BAHAN
1 Batu Belah / Kali M3 250,000.00
2 Pasir Pasang M3 200,000.00
3 Kerikil M3 300,000.00
4 Semen Kg 1,400.00
5 Kayu Kls III M3 1,750,000.00
6 Kayu Kls II M3 3,150,000.00
7 Self Screw Bh 1,500.00
8 Besi Beton Kg 9,000.00
9 Kawat Bendrat Kg 20,000.00
10 Skrup M3 500.00
11 Multipleks 9mm Lbr 140,000.00
12 Paku Kg 20,000.00
13 Plat tbl 2 cm Kg 19,700.21
14 Atap Onduline M2 80,000.00
16 Pipa 4" Kg 9,000.00
17 Pipa 2" Kg 6,500.00
18 Angkur BH 50,000.00
19 Baja Kanal C Kg 8,000.00
20 Kawat Las Listrik Kg 27,000.00
21 Minyak bekisting Ltr 15,000.00
22 Dolken kayu 8-10/4 m Btg 17,000.00
23 Kabel Listrik 2x2,5 mm M' 10,000.00
 DAFTAR HARGA SATUAN DASAR UPAH, ALAT DAN BAHAN
#REF! : #REF!
#REF! : #REF!
#REF! : #REF!

HARGA SATUAN
No. URAIAN UPAH, ALAT DAN BAHAN SATUAN
(Rp.)
24 Pipa Listrik Ujg 12,500.00
25 Klem 1/2" Bh 1,000.00
26 T.Dos PVC 1/2" Bh 5,000.00
27 Bok PVC 1/2" Bh 5,000.00
28 Isolatip Bh 15,000.00
29 Klos Bh 5,000.00
30 Lampu Indoor Tennis Ignitor merk Philips Set 850,000.00
31 Saklar Ganda Bh 15,000.00
32 Stop kontak Bh 15,000.00
33 Solar Bh 7,000.00
34 Minyak pelumas Bh 35,000.00

#REF!
Mengetahui / menyetujui, Dibuat Oleh :
#REF!

#REF! #REF!
#REF! #REF!