Professional Documents
Culture Documents
Dikit Lagi Benar
Dikit Lagi Benar
DAFTAR ANALISA
Pekerjaan : Pembangunan Rumah Type Real Estate 180 m2
Lokasi : Perumahan SUKA TIDAK TIDUR
Provinsi : Bengkulu
T. Anggaran : 2019
UPAH
0.100 Oh Pekerja Rp. 95,000.00 9,500.00 Rp. 9,500.00
0.100 Oh Tukang Rp. 150,000.00 15,000.00 Rp. 15,000.00
0.0100 Oh Kepala Tukang Rp. 165,000.00 1,650.00 Rp. 1,650.00
0.0050 Oh Mandor Rp. 170,000.00 850.00 Rp. 850.00
Rp. 44,546.25
AHSP-PA.A.4.5.2.38 1 M2 PAS. ATAP MULTIROOF
BAHAN
100.000 Lbr Multiroof Rp. 1,900.00 190,000.00 Rp. 190,000.00
- Rp. -
UPAH
0.120 Oh Pekerja Rp. 95,000.00 11,400.00 Rp. 11,400.00
0.060 Oh Tukang Rp. 150,000.00 9,000.00 Rp. 9,000.00
0.006 Oh Kepala Tukang Rp. 165,000.00 990.00 Rp. 990.00
0.006 Oh Mandor Rp. 170,000.00 1,020.00 Rp. 1,020.00
Rp. 212,410.00
AHSP-PA.A.4.5.2.39 1 M1 PAS. NOK ATAP MULTIROOF
BAHAN
100.000 Bh Multiroof Rp. 1,900.00 190,000.00 Rp. 190,000.00
- Rp. -
UPAH
0.120 Oh Pekerja Rp. 95,000.00 11,400.00 Rp. 11,400.00
0.060 Oh Tukang Rp. 150,000.00 9,000.00 Rp. 9,000.00
0.006 Oh Kepala Tukang Rp. 165,000.00 990.00 Rp. 990.00
0.006 Oh Mandor Rp. 170,000.00 1,020.00 Rp. 1,020.00
Rp. 212,410.00
FAKULTAS TEKNIK
PROGRAM STUDI TEKNIK SIPIL
UNIVERSITAS BENGKULU
MANAJEMEN KONTRUKSI
ABK-PK.6.32 1 M1 PAS. ATAP MULTIROOF
BAHAN
100.000 Lbr Multiroof Rp. 1,900.00 190,000.00 Rp. 190,000.00
UPAH
0.120 Oh Pekerja Rp. 95,000.00 11,400.00 Rp. 11,400.00
0.060 Oh Tukang Rp. 150,000.00 9,000.00 Rp. 9,000.00
0.006 Oh Kepala Tukang Rp. 165,000.00 990.00 Rp. 990.00
0.006 Oh Mandor Rp. 170,000.00 1,020.00 Rp. 1,020.00
Rp. 212,410.00
AHSP-PA.A.4.5.2.39 1 M1 PAS. NOK ATAP MULTIROOF
BAHAN
1.1000 Bh Bubungan Multiroof Rp. 35,500.00 39,050.00 Rp. 39,050.00
0.0500 Kg Paku Rp. 25,000.00 1,250.00 Rp. 1,250.00
UPAH
0.2500 Oh Pekerja Rp. 95,000.00 23,750.00 Rp. 23,750.00
0.1500 Oh Tukang Rp. 150,000.00 22,500.00 Rp. 22,500.00
0.1500 Oh Kepala Tukang Rp. 165,000.00 24,750.00 Rp. 24,750.00
0.0130 Oh Mandor Rp. 170,000.00 2,210.00 Rp. 2,210.00
Rp. 113,510.00
AHSP-PA.A.4.6.1.21 1 M' PASANGAN LISPLANK PAPAN
BAHAN
0.0108 m' Kayu Kelas II (Papan Kamper) Rp. 1,600,000.00 17,280.0000 Rp. 17,280.00
0.1000 kg Paku Biasa 2"-5" Rp. 14,000.00 1,400.0000 Rp. 1,400.00
UPAH
0.1000 Oh Pekerja Rp. 95,000.00 9,500.00 Rp. 9,500.00
0.1000 Oh Tukang Rp. 150,000.00 15,000.00 Rp. 15,000.00
0.0200 Oh Kepala Tukang Rp. 165,000.00 3,300.00 Rp. 3,300.00
0.0500 Oh Mandor Rp. 170,000.00 8,500.00 Rp. 8,500.00
Rp. 54,980.00
AHSP-PPL.A.4.5.1.9 1 M' PAS. LIST PLAFOND PROFIL
BAHAN
0.350 M1 Kayu Profil Rp. 39,000.00 13,650.00 Rp. 13,650.00
0.010 Kg Paku 2" - 5" Rp. 14,000.00 140.00 Rp. 140.00
UPAH
0.050 Oh Pekerja Rp. 95,000.00 4,750.00 Rp. 4,750.00
0.050 Oh Tukang Rp. 150,000.00 7,500.00 Rp. 7,500.00
0.005 Oh Kepala Tukang Rp. 165,000.00 825.00 Rp. 825.00
0.003 Oh Mandor Rp. 170,000.00 510.00 Rp. 510.00
Rp. 27,375.00
AHSP-PPL.A.4.6.1.20 1 M2 PASANGAN RANGKA PLAFOND
BAHAN
0.016 M3 Kayu Kaso 5/7 Rp. 2,902,000.00 47,302.60 Rp. 47,302.60
0.250 Kg Paku 2" - 5" Rp. 14,000.00 3,500.00 Rp. 3,500.00
UPAH
0.200 Oh Pekerja Rp. 95,000.00 19,000.00 Rp. 19,000.00
0.300 Oh Tukang Kayu Rp. 150,000.00 45,000.00 Rp. 45,000.00
0.030 Oh Kepala Tukang Rp. 165,000.00 4,950.00 Rp. 4,950.00
0.010 Oh Mandor Rp. 170,000.00 1,700.00 Rp. 1,700.00
Rp. 121,452.60
AHSP-PCat.A.4.7.1.10 1 M2 CAT TEMBOK BARU
BAHAN
0.100 Kg Plamir Rp. 17,000.00 1,700.00 Rp. 1,700.00
0.100 Kg Cat Dasar Rp. 35,000.00 3,500.00 Rp. 3,500.00
0.260 Kg Cat Penutup 2 Kali Rp. 39,000.00 10,140.00 Rp. 10,140.00
UPAH
0.020 Oh Pekerja Rp. 95,000.00 1,900.00 Rp. 1,900.00
- Oh Tukang Rp. 150,000.00 - Rp. -
0.0063 Oh Kepala Tukang Rp. 165,000.00 1,039.50 Rp. 1,039.50
0.0030 Oh Mandor Rp. 170,000.00 510.00 Rp. 510.00
Rp. 18,789.50
AHSP-PCat.A.4.7.1.4 1 M2 CAT KAYU BARU
BAHAN
0.2000 Kg Cat menie Rp. 23,000.00 4,600.00 Rp. 4,600.00
0.150 Kg Plamir Rp. 55,000.00 8,250.00 Rp. 8,250.00
0.170 Kg Cat Dasar Rp. 24,000.00 4,080.00 Rp. 4,080.00
0.260 Kg Cat Penutup 2 Kali Rp. 24,000.00 6,240.00 Rp. 6,240.00
UPAH
0.070 Oh Pekerja Rp. 95,000.00 6,650.00 Rp. 6,650.00
- Oh Tukang Rp. 150,000.00 - Rp. -
0.0060 Oh Kepala Tukang Rp. 165,000.00 990.00 Rp. 990.00
0.0030 Oh Mandor Rp. 170,000.00 510.00 Rp. 510.00
Rp. 23,170.00
FAKULTAS TEKNIK
PROGRAM STUDI TEKNIK SIPIL
UNIVERSITAS BENGKULU
MANAJEMEN KONTRUKSI
ABK-Ppw.C.8 1 M2 CAT PLAFOND TRIPLEKS
BAHAN
0.170 Kg Cat Dasar Rp. 24,000.00 4,080.00 Rp. 4,080.00
0.260 Kg Cat Penutup 2 Kali Rp. 24,000.00 6,240.00 Rp. 6,240.00
UPAH
0.070 Oh Pekerja Rp. 95,000.00 6,650.00 Rp. 6,650.00
- Oh Tukang Rp. 150,000.00 - Rp. -
0.0060 Oh Kepala Tukang Rp. 165,000.00 990.00 Rp. 990.00
0.0030 Oh Mandor Rp. 170,000.00 510.00 Rp. 510.00
Rp. 18,470.00
AHSP-PCat.A.4.7.1.10 1 M2 CAT PLAFOND MULTIPLEKS
BAHAN
0.100 Kg Plamir Rp. 55,000.00 5,500.00 Rp. 5,500.00
0.100 Kg Cat Dasar Rp. 24,000.00 2,400.00 Rp. 2,400.00
0.260 Kg Cat Penutup 2 Kali Rp. 24,000.00 6,240.00 Rp. 6,240.00
UPAH
0.020 Oh Pekerja Rp. 95,000.00 1,900.00 Rp. 1,900.00
- Oh Tukang Rp. 150,000.00 - Rp. -
0.0063 Oh Kepala Tukang Rp. 165,000.00 1,039.50 Rp. 1,039.50
0.0030 Oh Mandor Rp. 170,000.00 510.00 Rp. 510.00
Rp. 17,589.50
AHSP-PKunci.A.4.6.2.3 1 BH PAS. KUNCI TANAM 2 SLAAG
BAHAN
1.000 Bh Kunci Tanam Slag Rp. 30,000.00 30,000.00 Rp. 30,000.00
UPAH
0.010 Oh Pekerja Rp. 95,000.00 950.00 Rp. 950.00
- Oh Tukang Rp. 150,000.00 - Rp. -
0.050 Oh Kepala Tukang Rp. 165,000.00 8,250.00 Rp. 8,250.00
0.005 Oh Mandor Rp. 170,000.00 850.00 Rp. 850.00
Rp. 31,800.00
AHSP-PKunci.A.4.6.2.5 1 BH PAS. ENGSEL PINTU
BAHAN
0.015 Bh Engsel Pintu Rp. 95,000.00 1,425.00 Rp. 1,425.00
UPAH
0.015 Oh Pekerja Rp. 95,000.00 1,425.00 Rp. 1,425.00
- Oh Tukang Rp. 150,000.00 - Rp. -
0.015 Oh Kepala Tukang Rp. 165,000.00 2,475.00 Rp. 2,475.00
0.00080 Oh Mandor Rp. 170,000.00 136.00 Rp. 136.00
Rp. 5,461.00
AHSP-PKunci.A.4.6.2.6 1 BH PAS. ENGSEL JENDELA
BAHAN
1.000 Bh Engsel Jendela Rp. 35,000.00 35,000.00 Rp. 35,000.00
UPAH
0.010 Oh Pekerja Rp. 95,000.00 950.00 Rp. 950.00
- Oh Tukang Rp. 150,000.00 - Rp. -
0.010 Oh Kepala Tukang Rp. 165,000.00 1,650.00 Rp. 1,650.00
0.00050 Oh Mandor Rp. 170,000.00 85.00 Rp. 85.00
Rp. 36,035.00
AHSP-PKunci.A.4.6.2.11 1 BH PAS. GERENDEL PINTU
BAHAN
0.015 Bh Gerendel Pintu Rp. 95,000.00 1,425.00 Rp. 1,425.00
UPAH
0.015 Oh Pekerja Rp. 95,000.00 1,425.00 Rp. 1,425.00
- Oh Tukang Rp. 150,000.00 - Rp. -
0.015 Oh Kepala Tukang Rp. 165,000.00 2,475.00 Rp. 2,475.00
0.00080 Oh Mandor Rp. 170,000.00 136.00 Rp. 136.00
Rp. 7,936.00
AHSP-PKunci.A.4.6.2.11 1 BH PAS. GERENDEL JENDELA
BAHAN
1.000 Bh Gerendel Jendela Rp. 15,000.00 15,000.00 Rp. 15,000.00
UPAH
0.020 Oh Pekerja Rp. 95,000.00 1,900.00 Rp. 1,900.00
- Oh Tukang Rp. 150,000.00 - Rp. -
0.020 Oh Kepala Tukang Rp. 165,000.00 3,300.00 Rp. 3,300.00
0.00100 Oh Mandor Rp. 170,000.00 170.00 Rp. 170.00
Rp. 17,070.00
AHSP-PKunci.A.4.6.2.9 1 BH PAS. HAK ANGIN JENDELA
BAHAN
1.000 Bh Hak Angin Rp. 7,500.00 7,500.00 Rp. 7,500.00
UPAH
0.015 Oh Pekerja Rp. 95,000.00 1,425.00 Rp. 1,425.00
- Oh Tukang Rp. 150,000.00 - Rp. -
0.015 Oh Kepala Tukang Rp. 165,000.00 2,475.00 Rp. 2,475.00
0.00080 Oh Mandor Rp. 170,000.00 136.00 Rp. 136.00
Rp. 9,061.00
FAKULTAS TEKNIK
PROGRAM STUDI TEKNIK SIPIL
UNIVERSITAS BENGKULU
MANAJEMEN KONTRUKSI
ABK-PKc.6.8 1 BH PAS. HANDLE/TARIKAN JENDELA
BAHAN
1.000 Bh Handle/Tarikan Jendela Rp. 15,000.00 15,000.00 Rp. 15,000.00
UPAH
0.010 Oh Pekerja Rp. 95,000.00 950.00 Rp. 950.00
- Oh Tukang Rp. 150,000.00 - Rp. -
0.010 Oh Kepala Tukang Rp. 165,000.00 1,650.00 Rp. 1,650.00
0.00050 Oh Mandor Rp. 170,000.00 85.00 Rp. 85.00
Rp. 16,035.00
AHSP-PS.A.5.1.1.16 PEMASANGAN 1BH CLOSET DUDUK
BAHAN
1.0000 bh Closet duduk Rp. 2,149,000.00 2,149,000.00 Rp. 2,149,000.00
0.060 ls Perlengkapan Rp. 575,900.00 34,554.00 Rp. 34,554.00
UPAH
3.300 Oh Pekerja Rp. 95,000.00 313,500.00 Rp. 313,500.00
1.100 Oh Tukang Rp. 150,000.00 165,000.00 Rp. 165,000.00
0.0100 Oh Kepala Tukang Rp. 165,000.00 1,650.00 Rp. 1,650.00
0.1600 Oh Mandor Rp. 170,000.00 27,200.00 Rp. 27,200.00
Rp. 2,525,904.00
AHSP-PS.A.5.1.1.16 PEMASANGAN 1BH BATHTUB
BAHAN
1.0000 bh Buthtub Rp. 1,495,000.00 1,495,000.00 Rp. 1,495,000.00
6.000 kg semen pc Rp. 1,130.00 6,780.00 Rp. 6,780.00
0.0100 m3 pasir pasang 200000 2,000.00 2,000.00
7.0000 bh bata merah lokal 800 5,600.00 5,600.00
UPAH
1.000 Oh Pekerja Rp. 95,000.00 95,000.00 Rp. 95,000.00
1.500 Oh Tukang Rp. 150,000.00 225,000.00 Rp. 225,000.00
0.1500 Oh Kepala Tukang Rp. 165,000.00 24,750.00 Rp. 24,750.00
0.0500 Oh Mandor Rp. 170,000.00 8,500.00 Rp. 8,500.00
Rp. 1,862,630.00
AHSP-PS.A.5.1.1.26 PEMASANGAN PIPA PVC ø 2 Air Bersih
BAHAN
1.0000 m' Pipa PVC ø 3/4" Rp. 28,600.00 28,600.00 Rp. 28,600.00
0.3500 ls Perlengkapan Rp. 20,000.00 7,000.00 Rp. 7,000.00
UPAH
0.036 Oh Pekerja Rp. 95,000.00 3,420.00 Rp. 3,420.00
0.060 Oh Tukang Rp. 150,000.00 9,000.00 Rp. 9,000.00
0.0060 Oh Kepala Tukang Rp. 165,000.00 990.00 Rp. 990.00
0.0020 Oh Mandor Rp. 170,000.00 340.00 Rp. 340.00
Rp. 49,350.00
AHSP-PS.A.5.1.1.32 PEMASANGAN PIPA PVC ø 4" Air Kotor
BAHAN
1.0000 m' Pipa PVC ø 4" Rp. 144,100.00 144,100.00 Rp. 144,100.00
0.3500 ls Perlengkapan Rp. 124,000.00 43,400.00 Rp. 43,400.00
UPAH
0.081 Oh Pekerja Rp. 95,000.00 7,695.00 Rp. 7,695.00
0.135 Oh Tukang batu Rp. 150,000.00 20,250.00 Rp. 20,250.00
0.0135 Oh Kepala Tukang Rp. 165,000.00 2,227.50 Rp. 2,227.50
0.0040 Oh Mandor Rp. 170,000.00 680.00 Rp. 680.00
Rp. 218,352.50
ABK-Ppw.Sal 1 M1 PAS. SALURAN AIR HUJAN
BAHAN + UPAH
0.130 M3 Galian Tanah Biasa Rp. 75,500.00 9,815.000 Rp. 9,815.00
0.090 M3 Urugan Tanah Kembali Rp. 56,000.00 5,040.000 Rp. 5,040.00
0.030 M3 Urugan Pasir Rp. 140,000.00 4,200.000 Rp. 4,200.00
0.018 M3 Cor Beton 1: 2 : 3 Rp. 1,230,000.00 22,140.000 Rp. 22,140.00
0.060 M3 Pasangan Batu Bata 1 : 4 Rp. 110,795.00 6,647.700 Rp. 6,647.70
0.010 M2 Plesteran 1 : 4 Rp. 67,076.20 670.762 Rp. 670.76
Rp. 48,513.46
Harga Jumlah
No. Uraian Pekerjaan Analisa Volume Satuan Harga
(Rp.) (Rp.)
1 2 3 4 5 6=4X5
I PEKERJAAN PERSIAPAN
1 Pembersihan lokasi dan Perataan AHSP-Pper.A.2.2.1.9 208 m2 8,500.00 1,768,000.00
2 Pas. Bowplank dan Pengukuran ABK-Pper.6.4 48.4 m' 78,320.00 3,790,688.00
SUB TOTAL I 5,558,688.00
II PEKERJAAN TANAH/PASIR -
1 Pek. Galian Tanah Biasa AHSP-PT.A.2.3.1.1 70.166 m3 75,500.00 5,297,533.00
2 Pek. Urugan Tanah Kembali AHSP-PT.A.2.3.1.9 28.620 m3 56,000.00 1,602,720.00
3 Pek. Urugan Pasir AHSP-PT.A.2.3.1.11 18.490 m3 222,200.00 4,108,478.00
4 Pek. Urugan Tanah Peninggi Lantai AHSP-PT.A.2.3.1.10 17.25 m3 96,200.00 1,659,450.00
SUB TOTAL II 12,668,181.00
III PEKERJAAN BETON
1 Pek. Beton Pondasi ABK-Ppw.BT.5 31.1 m3 4,706,021.86 146,357,279.81
2 Pek. Lantai Kerja tebal 10 cm ABK-PBtn (6.4) 1.8 m3 325,305.00 585,549.00
3 Pek. Pelat Lantai 15 cm ABK-Ppw.BT.8 11.46 m3 2,810,277.92 32,205,784.96
4 Pek. Beton Tangga ABK-Ppw.BT.8 b 1.63 m3 3,768,412.29 6,142,512.02
5 Pek. Balok Sloof 15/20 ABK-Ppw.BT.8 b 0.430 m3 2,263,345.93 973,238.75
6 Pek. Balok Tie Beam 35/35 ABK-Ppw.BT.1a 11.025 m3 2,263,345.93 24,953,388.82
7 Pek. Kolom Utama 35/35 ABK-Ppw.BT.9 14.990 m3 3,276,716.15 49,117,975.12
8 Pek. Kolom Praktis 15/15 ABK-Ppw.BT.4 1.400 m3 3,150,258.43 4,410,361.80
9 Pek. Balok Utama 30/30 ABK-Ppw.Bt.7 11.610 m3 2,668,801.50 30,984,785.42
10 Pek. Ring balok 20/25 ABK-Ppw.BT.1.ab 0.510 m3 2,844,765.22 1,450,830.26
11 Pek. Balok Anak 20/25 ABK-Ppw.Bt.6 0.210 m3 2,844,765.22 597,400.70
12 Pek. Tangga ABK-Ppw.BT.8b 1.63 m3 375,000.00 611,250.00
SUB TOTAL III 298,390,356.66
IV PEKERJAAN PASANGAN
1 Pek. Pasangan Batu Kosong AHSP-PPon.A.3.2.1.9 3.92 m3 508,785.00 1,994,437.20
2 Pek. Pasangan Batu Kali 1 :4 AHSP-PPon.A.3.2.1.2 6.59 m3 862,315.00 5,682,655.85
3 Pek. Pasangan dinding 1:4 AHSP-PD.A.4.4.1.9 327.639 m2 110,795.00 36,300,763.01
4 Pek. Plesteran 1:4 ABK-PD.A.4.4.2.4 655.278 m2 67,076.20 43,953,558.18
5 Pek. Beton Tumbuk Bawah Lantai ABK-PBtn (6.4) 11.46 m3 750,550.00 8,601,303.00
6 Pas. Lantai Keramik 40 x 40 cm ABK-Ppld (6.47.a) 151.42 m2 215,175.00 32,581,798.50
7 Pas. Lantai Keramik 20 x 20 cm AHSP-PL.A.4.4.3.36 14 m2 209,175.00 2,928,450.00
8 Pas. Dinding Keramik 20 x 20 cm T 150 cm AHSP-PL.A.4.4.3.54 2.1 m2 206,025.00 432,652.50
SUB TOTAL IV 132,475,618.24
V PEKERJAAN KAYU KACA
1 Pek. Kusen pintu/jendela AHSP-PK.A.4.6.1.2 0.93 m3 1,802,600.00 1,676,418.00
2 Pek. Pasangan Kaca T. 5 mm AHSP-PKc.A.4.6.2.17 6.232 m2 138,736.00 864,602.75
3 Pek. Daun Pintu AHSP-PK.A.4.6.1.5 14.2 m2 683,000.00 9,698,600.00
4 Pek. Daun Jendela AHSP-PKaca.A.4.6.1.6 8.76 m2 542,400.00 4,751,424.00
5 Pek. Box Ventilasi LS 8 unit 50,000.00 400,000.00
SUB TOTAL V 17,391,044.75
VI PEKERJAAN ATAP
1 Pek. Rangka Kuda kuda ABK-PK.A.4.6.1.3 2.093 m3 5,240,400.00 10,968,157.20
2 Pek. Gording 4/3 AHSP-PK.A.4.6.1.15 0.12 m3 8,009,500.00 961,140.00
3 Pek. Nok Atap Multiroof AHSP-PA.A.4.5.2.39 53 m 113,510.00 6,016,030.00
4 Pek. Atap Multiroof ABK-PK.6.32 200.918 Lbr 212,410.00 42,676,992.38
5 Pek. Lisplank AHSP-PA.A.4.6.1.21 62.4 m' 54,980.00 3,430,752.00
6 Residu Atap LS 1 unit 450,000.00 450,000.00
SUB TOTAL VI 1 64,503,071.58
FAKULTAS TEKNIK
PROGRAM STUDI TEKNIK SIPIL
UNIVERSITAS BENGKULU
MANAJEMEN KONTRUKSI
VII PEKERJAAN PLAPOND
1 Pek. Plapond +Rangka Plafond Multipleks AHSP-PPL.A.4.5.1.5 212.1 m2 86,966.25 18,445,541.63
SUB TOTAL VII 18,445,541.63
VIII PEKERJAAN KUNCI / PENGGANTUNG
1 Pas. Kunci Pintu 2 Slaag AHSP-PKunci.A.4.6.2.3 13 bh 31,800.00 413,400.00
2 Pas. Grendel Pintu AHSP-PKunci.A.4.6.2.11 10 bh 7,936.00 79,360.00
3 Pas. Grendel Jendela AHSP-PKunci.A.4.6.2.11 15 bh 17,070.00 256,050.00
4 Pas. Handle Jendela ABK-PKc.6.8 15 bh 16,035.00 673,470.00
5 Pas. Engsel Pintu AHSP-PKunci.A.4.6.2.5 42 bh 5,461.00 163,830.00
6 Pas. Engsel Jendela AHSP-PKunci.A.4.6.2.6 30 bh 36,035.00 576,560.00
7 Pek. Tarikan Pintu LS 16 bh 100,000.00 2,850,000.00
8 Pek. Relling Tangga Steinless Steel LS 28.5 m 150,000.00 4,275,000.00
REKAPITULASI :
I . PEKERJAAN PERSIAPAN …………………………………………… Rp. 5,558,688.00
II . PEKERJAAN TANAH/PASIR ........………………………………… Rp. 12,668,181.00
III . PEKERJAAN BETON……………... …………………………………… Rp. 298,390,356.66
IV . PEKERJAAN PASANGAN ……………………………...…………… Rp. 132,475,618.24
V . PEKERJAAN KAYU, KACA… ………………………………………… Rp. 17,391,044.75
VI . PEKERJAAN ATAP ………………………………………………………… Rp. 64,503,071.58
VII . PEKERJAAN PLAFOND …………………………………………………… Rp. 18,445,541.63
VIII . PEKERJAAN KUNCI / PENGGANTUNG …………………………… Rp. 9,287,670.00
IX . PEKERJAAN SANITASI........................................................................................ Rp. 37,619,616.19
X . PEKERJAAN INSTALASI LISTRIK………………………………… Rp. 4,436,000.00
XI . PEKERJAAN PENGECATAN …………………………………………… Rp. 10,561,109.85
XII . PEKERJAAN LAIN-LAIN …………………………………………… Rp. 2,500,000.00
SUB JUMLAH…………………………. Rp. 613,836,897.89
KEUNTUNGAN 15% ……………… Rp. 92,075,534.68
PPN 10% …………………...……………… Rp. 9,207,553.47
JUMLAH TOTAL …………………...… Rp. 715,120,042.05
JUMLAH DIBULATKAN Rp. 715,120,000.00
Terbilang : Tujuh Ratus Lima Puluh Juta Seratus Lima Puluh Lima Rupiah
Direktur
Total 3
Produktivitas/Hari Jumlah Produktivitas Durasi
No. Jenis Pekerjaan Volume Pekerjaan
(Orang/Volume) Pekerja Per Hari (Hari)
14 Sanitasi
Pasang Keramik 1 :. 5 m2 5 25 m2 16.10 m2 1
Kloset 2 2
Septictank dan bak kontrol 4 4
Total 7
17 Plumbing 6 2
19 Landscaping 6 3
TIME SCHEDULE
PEMBANGUNAN RUMAH REAL ESTATE DUA LANTAI
LUAS RUMAH 180 m²
KOTA BENGKULU
DANA BOBOT DURASI BOBOT JADWAL WAKT
NO. JENIS PEKERJAAN ( Rp.) (%) ( Hari ) PER HARI 1 2 3 4 5 6 7
(%) ######
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
### ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
1 PEKERJAAN PERSIAPAN 5,558,688 0.906 3 0.302
2 PEKERJAAN CIVIL WORK DAN PONDASI 193,214,730 31.477 15 2.063
3 PEKERJAAN KOLOM LANTAI 1 26,764,168 4.360 12 0.356
4 PEKERJAAN BALOK DAN PELAT LANTAI 64,399,220 10.491 21 0.498
5 PEKERJAAN TANGGA 6,142,512 1.001 11 0.095
6 PEKERJAAN KOLOM LANTAI 2 26,764,168 4.360 11 0.396
7 PEKERJAAN DINDING, KUSEN LANTAI 1 31,489,739 5.130 9 0.560
8 PEKERJAAN DINDING, KUSEN LANTAI 2 31,489,739 5.130 6 0.815
9 PEKERJAAN PLUMBING 9,492,104 1.546 2 0.773
10 PEKERJAAN RING BALOK 1,450,830 0.236 16 0.014
11 PEKERJAAN ATAP 64,503,072 10.508 5 2.159 50.
46.260
12 PEKERJAAN INSTALASI LISTRIK 4,436,000 0.723 2 0.361 42.108
13 18,445,542 3.005 2 1.502 38.620
PEKERJAAN PLAFOND
32.922 35.417
14 PEKERJAAN PLESTERAN 43,953,558 7.160 6 1.221
15 PEKERJAAN SANITASI 31,488,615 5.130 7 0.772 23.600
16 PEKERJAAN LANTAI 41,183,102 6.709 3 2.162
17 PEKERJAAN PENGECATAN DAN FINISHING 10,561,110 1.721 8 0.210 9.158
18 PEKERJAAN LAIN-LAIN (LANDSCAPING) 2,500,000 0.407 3 0.136
0.000
Kemajuan Fisik Per Minggu 9.158 14.442 9.322 2.495 3.204 3.487 4.152
613,836,897 100 % 143
Komulatif (%) 9.158 23.600 32.922 35.417 38.620 42.108 46.260
ULE
98.284 100.000
79.445
Jumlah Harga
Analisa Uraian Pekerjaan Harga Satuan ( Rp).-
Bahan Rp,-
UPAH
0.1500 Oh Pekerja Rp. 140,000.00
0.2500 Oh Tukang Rp. 125,000.00
0.0250 Oh Kepala Tukang Rp. 150,000.00
0.0750 Oh Mandor Rp. 140,000.00
ABK-PK.A.4.6.1.3 1 M3 RANGKA KUDA-KUDA
BAHAN
1.100 M3 Kayu kelas II Rp. 4,000,000.00 4,400,000.00
15.000 kg Besi Strip tebal 5mm Rp. 25,000.00 375,000.00
5.600 Kg Paku Kayu 10 cm Rp. 16,000.00 89,600.00
UPAH
4.000 Oh Pekerja Rp. 95,000.00
12.000 Oh Tukang Rp. 150,000.00
1.200 Oh Kepala Tukang Rp. 165,000.00
0.200 Oh Mandor Rp. 170,000.00
Rp. 24,000.00
Rp. 320.00
Rp. 24,000.00
Rp. 3,000.00
Rp. 55,000.00
Rp. 294,000.00
Rp. 69,120.00
Rp. 294,000.00
Rp. 184,190.00
Rp. 104,000.00
Rp. 56,000.00
Rp. 12,995.00
Rp. 8,600.00
Rp. 7,051.20
Rp. 4,800.00
Rp. 419,230.00
Rp. 139,600.00
Rp. 243,951.00
40,000.00
Rp. 9,345.00
Rp. 3,450.00
Rp. 80,000.00
Rp. 4,800.00
Rp. 600.00
Rp. 80,000.00
Rp. 6,400.00
Rp. 1,200.00
Rp. 40,250.00
Rp. 15,000.00
Rp. 80,000.00
Rp. 6,400.00
Rp. 1,200.00
Rp. 30,000.00
Rp. 40,250.00
Rp. 15,000.00
Rp. 60,000.00
Rp. 6,400.00
Rp. 1,200.00
Rp. 30,000.00
Rp. 40,250.00
Rp. 15,000.00
Rp. 80,000.00
Rp. 6,400.00
Rp. 1,200.00
Rp. 30,000.00
Rp. 40,250.00
Rp. 45,000.00
Rp. 1,230,000.00
Rp. 11,898,749.80
Rp. 36,502.00
Rp. 13,165,251.80
Rp. 1,230,000.00
Rp. 5,255,426.82
Rp. 134,757.00
Rp. 6,620,183.82
Rp. 1,230,000.00
Rp. 4,413,701.74
Rp. 84,704.40
Rp. 5,728,406.14
Rp. 1,230,000.00
Rp. 3,823,960.28
Rp. 104,606.00
Rp. 5,158,566.28
Rp. 1,230,000.00
Rp. 6,236,411.86
Rp. 209,212.00
Rp. 7,675,623.86
Rp. 1,230,000.00
Rp. 2,499,894.00
Rp. 84,704.40
Rp. 3,814,598.40
Rp. 1,230,000.00
Rp. 3,456,000.00
Rp. 103,955.40
Rp. 4,789,955.40
Rp. 1,230,000.00
Rp. 2,976,642.00
Rp. 134,757.00
Rp. 4,341,399.00
Rp. 1,230,000.00
Rp. 2,671,740.00
Rp. 14,674.73
Rp. 3,916,414.73
Rp. 1,230,000.00
Rp. 1,769,040.00
Rp. 195,663.00
Rp. 3,194,703.00
Rp. 1,230,000.00
Rp. 2,857,140.00
Rp. 8,283.15
Rp. 4,095,423.15
Rp. 83,334.00
Rp. 11,300.00
Rp. 9,000.00
Rp. 3,150.00
Rp. 61,000.00
Rp. 11,300.00
Rp. 9,000.00
Rp. 3,150.00
66,500.00 Rp. 66,500.00
52,500.00 Rp. 52,500.00
5,775.00 Rp. 5,775.00
5,950.00 Rp. 5,950.00
Rp. 215,175.00
Rp. 55,000.00
Rp. 11,300.00
Rp. 9,000.00
Rp. 3,150.00
Rp. 55,000.00
Rp. 11,300.00
Rp. 9,000.00
Rp. 4,400,000.00
Rp. 6,400.00
Rp. 5,000,000.00
Rp. 89,600.00
Rp. 4,400,000.00
Rp. 375,000.00
Rp. 48,000.00
Rp. 4,400,000.00
Rp. 375,000.00
Rp. 48,000.00
Rp. 3,247,200.00
Rp. 375,000.00
Rp. 48,000.00
Rp. 100,000.00
95,000.00 Rp. 95,000.00
450,000.00 Rp. 450,000.00
49,500.00 Rp. 49,500.00
8,500.00 Rp. 8,500.00
Rp. 703,000.00
Rp. 60,000.00
Rp. 264,935.88
Rp. 22,932.00
Rp. 4,400.00
Rp. 62,980.50
Rp. 3,872.00
Rp. 44,100.00
Rp. 540.00
Rp. 18,900.00
Rp. 1,080.00
Rp. 255,725.00
Rp. 2,100.00
Rp. 39,050.00
Rp. 1,250.00
Rp. 72,500.00
Rp. 1,500.00
Rp. 40,950.00
Rp. 140.00
Rp. 5,500.00
Rp. 2,400.00
Rp. 6,240.00
Rp. 4,600.00
Rp. 8,250.00
Rp. 4,080.00
Rp. 6,240.00
Rp. 4,080.00
Rp. 6,240.00
Rp. 5,500.00
Rp. 2,400.00
Rp. 6,240.00
Rp. 66,000.00
Rp. 1,425.00
Rp. 35,000.00
Rp. 1,425.00
Rp. 15,000.00
Rp. 7,500.00
Rp. 15,000.00
Rp. 2,849,000.00
Rp. 170,940.00
Rp. 365,000.00
Rp. 6,780.00
2,000.00
5,600.00
Rp. 28,600.00
Rp. 10,010.00
Rp. 12,109.50
Rp. 5,040.00
Rp. 4,200.00
Rp. 22,140.00
Rp. 6,707.70
Rp. 678.76
Rp. 50,875.96