MATERIAL TAKE OFF

MTO TEMPORARY FENCE

UNIT PRICE TOTAL PRICE TOTAL PRICE JASA

UNIT PRICE JASA TOTAL
NO URAIAN PEKERJAAN QTY UNIT MATERIAL MATERIAL ( Rp REMARKS
( Rp ) (Rp)
( Rp ) ( Rp ) )

- MATERIALS (1300 METERS) 1,300.00 M1 actual length 1185m + elevation differences and waste (10%)
1 Fence Panel 2,600.00 M2 75,000.00 195,000,000.00 0.00 0.00 195,000,000.00 MATERIAL
Roof spandek panel zyncalum, Height 2 meters, minimum
thickness 3mm
2 Fence Support Profile
a. Kolom dan brace support 2,799.30 M1 24,000.00 67,183,200.00 0.00 0.00 67,183,200.00 MATERIAL
Profil C zyncalum - baja ringan minimum thickness 0.75mm
b. Horizontal Frame 3,900.00 M1 13,500.00 52,650,000.00 0.00 0.00 52,650,000.00 MATERIAL
Reng zyncalum - baja ringan minimum thickness 0.45mm
3 Profile connection
a. Kolom, brace support, and horizontal bolting - 8 set screw
5,208.00 Set 7,150.00 37,237,200.00 0.00 0.00 37,237,200.00 MATERIAL
per column
b. Fence panel to horizontal frame bolt - 3 set screw per
3,903.00 Set 850.00 3,317,550.00 0.00 0.00 3,317,550.00 MATERIAL
meters
4 Sliding Gate 1.00 Set 0.00 0.00 0.00 0.00 0.00 JASA

Length 8000mm, Height 2000mm with profile galvanized

hollow 40x60 - minimum thickness 2mm and covered with
roof spandek panel zyncalum, Height 2 meters, minimum
thickness 3mm complete with accessories

- Profile Hollow 40x60, thickness 2 mm (gate+frame) 90.00 M1 50,000.00 4,500,000.00 0.00 0.00 4,500,000.00 MATERIAL
- Spandek Panel 16.00 M2 75,000.00 1,200,000.00 0.00 0.00 1,200,000.00 MATERIAL
- Sliding rail - Angle L40x40, length 16 meters, 2 unit T=2,2 32.00 M 1
18,000.00 576,000.00 0.00 0.00 576,000.00 MATERIAL
- Upper rail - Angle L30x30, length 8 meters + 1 meters 9.00 M 1
15,000.00 135,000.00 0.00 0.00 135,000.00 MATERIAL
- Wheel 10.00 Ea 80,000.00 800,000.00 0.00 0.00 800,000.00 MATERIAL
- Bolt connection and other accessories 1.00 Lot 2,750,000.00 2,750,000.00 0.00 0.00 2,750,000.00 MATERIAL
5 Personnel Gate 1.00 Set 1,122,500.00 1,122,500.00 0.00 0.00 1,122,500.00 JASA+MATERIAL

Length 1000mm, Height 2000mm with profile C zyncalum -

baja ringan minimum thickness 0.75m and covered with roof
spandek panel zyncalum, Height 2 meters, minimum
thickness 3mm complete with accessories and bolt

1 / 14
 MATERIAL TAKE OFF
MTO TEMPORARY FENCE

UNIT PRICE TOTAL PRICE TOTAL PRICE JASA

UNIT PRICE JASA TOTAL
NO URAIAN PEKERJAAN QTY UNIT MATERIAL MATERIAL ( Rp REMARKS
( Rp ) (Rp)
( Rp ) ( Rp ) )

- Profile C, min thickness 0.75 mm 10.60 M1 24,000.00 254,400.00 0.00 0.00 254,400.00 MATERIAL

- WORK VOLUME/ JASA (1300 METERS)

1 Fence installation work (include frame support and panel) 1,300.00 M1 0.00 0.00 58,000.00 75,400,000.00 75,400,000.00 JASA
2 Gate installation work (sliding gate and personnel gate) 1.00 Ls 0.00 0.00 5,800,000.00 5,800,000.00 5,800,000.00 JASA
3 Painting - oil based
a. Painting - white colour (include paint material) 1,988.16 M2 16,500.00 32,804,640.00 12,000.00 23,857,920.00 56,662,560.00 JASA+MATERIAL
b. Painting Strip 8 cm orange (include paint material) 104.64 M2 16,500.00 1,726,560.00 12,000.00 1,255,680.00 2,982,240.00 JASA+MATERIAL
c. Painting Strip 15 cm biru (include paint material) 196.20 M 2
16,500.00 3,237,300.00 12,000.00 2,354,400.00 5,591,700.00 JASA+MATERIAL
d. Painting Strip 25 cm Hijau (include paint material) 327.00 M 2
16,500.00 5,395,500.00 12,000.00 3,924,000.00 9,319,500.00 JASA+MATERIAL
4 Concrete Foundation for Fence Support 58.59 M 3
2,345,000.00 137,393,550.00 550,000.00 32,224,500.00 169,618,050.00 JASA+MATERIAL

Concrete strength K-175 (fc'= 14.5MPa), Dimension 300 mm

x 300 mm x 500 mm (without rebar, include excavation)

5 Concrete Foundation for Fence Support 3.13 M3 1,810,000.00 5,665,300.00 460,000.00 1,439,800.00 7,105,100.00 JASA+MATERIAL

Concrete base for railing, strength K-175 (fc'= 14.5MPa),

dimension 16000 mm Length x 800 mm Width x 200 mm
Thickness (without rebar, include excavation)

TOTAL 552,948,700 146,256,300 699,205,000.00

Bontang, 02 Maret 2020

PT. TITIAN ENGGANG MAHAKAM

2 / 14
 MATERIAL TAKE OFF
MTO TEMPORARY FENCE

UNIT PRICE TOTAL PRICE TOTAL PRICE JASA

UNIT PRICE JASA TOTAL
NO URAIAN PEKERJAAN QTY UNIT MATERIAL MATERIAL ( Rp REMARKS
( Rp ) (Rp)
( Rp ) ( Rp ) )

ALOYSIUS RONI
DIREKTUR

3 / 14
 ANALISA HARGA SATUAN PEKERJAAN

SATUAN UPAH SATUAN BAHAN JUMLAH BIAYA

BIAYA UPAH BIAYA BAHAN
NO URAIAN PEKERJAAN
( Rp. ) ( Rp. )
( Rp. ) ( Rp. ) ( Rp. )
a b c d e f g=(d+f)
2 1 M2 PEMASANGAN PAGAR PANEL SPANDEK
Material
1.0500 M2 Panel Spandek T=0,3 mm P=4 64,750.00 67,987.50 67,987.50
JUMLAH 0.00 67,987.50 67,987.50
OVER HEAD + PROFIT 10.00% 0.00 6,798.75 6,798.75
HARGA SATUAN PEKERJAAN 0.00 74,786.25 74,786.25

2 1 M1 PEMASANGAN PROFIL C BAJA RINGAN GALVANIS TEBAL 0,75MM

Material
1.1000 M1 Profil C Baja Ringan T=0,75 m 19,833.33 21,816.67 21,816.67
JUMLAH 0.00 21,816.67 21,816.67
OVER HEAD + PROFIT 10.00% 0.00 2,181.67 2,181.67
HARGA SATUAN PEKERJAAN 0.00 23,998.33 23,998.33

3 1 M1 PEMASANGAN RING TASO GALVANIS TEBAL 0,45MM

Material
1.1000 M1 Reng Taso T=045 mm 9,800.00 10,780.00 10,780.00
JUMLAH 0.00 10,780.00 10,780.00
OVER HEAD + PROFIT 10.00% 0.00 1,078.00 1,078.00
HARGA SATUAN PEKERJAAN 0.00 11,858.00 11,858.00

4 1 M3 PEKERJAAN BAGESTING PLYWOOD 9 MM

Material
0.0280 M3 Balok Kayu Meranti 5/7 3,500,000.00 98,000.00 98,000.00
0.3500 Lbr Plywood 9 mm 140,000.00 49,000.00 49,000.00
0.4000 Kg Paku Biasa 5 cm - 12 cm 25,000.00 10,000.00 10,000.00
0.2000 Ltr Minyak Bekisting 35,000.00 7,000.00 7,000.00

Tenaga + Alat
0.6600 Ho #REF! #REF! #REF! #REF!
0.3300 Ho Tukang Kayu 165,000.00 54,450.00 54,450.00
0.0330 Ho #REF! #REF! #REF! #REF!
0.0330 Ho #REF! #REF! #REF! #REF!
JUMLAH #REF! 164,000.00 #REF!
OVER HEAD + PROFIT 10.00% #REF! 16,400.00 #REF!
HARGA SATUAN PEKERJAAN #REF! 180,400.00 #REF!

5 1 M3 PEKERJAAN PEMADATAN TANAH KETEBALAN 200 MM

Material
1.2000 M3 Tanah Timbunan 80,000.00 96,000.00 96,000.00
Tenaga + Alat
0.5000 Ho Pekerja #REF! #REF! #REF!

Page 4 of 14
 ANALISA HARGA SATUAN PEKERJAAN

SATUAN UPAH SATUAN BAHAN JUMLAH BIAYA

BIAYA UPAH BIAYA BAHAN
NO URAIAN PEKERJAAN
( Rp. ) ( Rp. )
( Rp. ) ( Rp. ) ( Rp. )
a b c d e f g=(d+f)
0.0500 Ho Mandor #REF! #REF! #REF!
JUMLAH #REF! 96,000.00 #REF!
OVER HEAD + PROFIT 10.00% #REF! 9,600.00 #REF!
HARGA SATUAN PEKERJAAN #REF! 105,600.00 #REF!

6 1 M2 PEKERJAAN WIREMESH M6 - 1 LAYER

Material
1.0500 M2 Wiremesh M8 75,000.00 78,750.00 78,750.00
0.0333 Kg Kawat Beton 25,000.00 833.33 833.33
Tenaga + Alat
0.0167 Ho Pekerja #REF! #REF! #REF!
0.0167 Ho Tukang Besi 165,000.00 2,750.00 2,750.00
0.0017 Ho Kepala Tukang #REF! #REF! #REF!
0.0007 Ho Mandor #REF! #REF! #REF!
JUMLAH #REF! 79,583.33 #REF!
OVER HEAD + PROFIT 10.00% #REF! 7,958.33 #REF!
HARGA SATUAN PEKERJAAN #REF! 87,541.67 #REF!

7 1 M2 PEKERJAAN PASANG BATA MERAH 1 : 3

Material
70.0000 Bh Bata Merah 900.00 63,000.00 63,000.00
14.3700 Kg Semen Tonase 1,800.00 25,866.00 25,866.00
0.0400 M3 Pasir Palu 400,000.00 16,000.00 16,000.00
Tenaga + Alat
0.3000 Ho Pekerja #REF! #REF! #REF!
0.1000 Ho Tukang Batu 165,000.00 16,500.00 16,500.00
0.0100 Ho Kepala Tukang #REF! #REF! #REF!
0.0150 Ho Mandor #REF! #REF! #REF!
JUMLAH #REF! 104,866.00 #REF!
OVER HEAD + PROFIT 10.00% #REF! 10,486.60 #REF!
HARGA SATUAN PEKERJAAN #REF! 115,352.60 #REF!

8 1 M2 PEKERJAAN PASANG KERAMIK ANTI SELIP UNTUK TOILET UK 20 X 20 CM

Material
1.0000 M2 Keramik Roman 20 x 20 130,000.00 130,000.00 130,000.00
9.3000 Kg Semen Tonase 1,800.00 16,740.00 16,740.00
0.0180 M3 Pasir Palu 400,000.00 7,200.00 7,200.00
0.0130 Kg Semen Warna 2,000.00 26.00 26.00
Tenaga + Alat
0.1875 Ho Pekerja #REF! #REF! #REF!
0.3750 Ho Tukang Batu 165,000.00 61,875.00 61,875.00
0.0375 Ho Kepala Tukang #REF! #REF! #REF!
0.0180 Ho Mandor #REF! #REF! #REF!
JUMLAH #REF! 153,966.00 #REF!
OVER HEAD + PROFIT 10.00% #REF! 15,396.60 #REF!

Page 5 of 14
 ANALISA HARGA SATUAN PEKERJAAN

SATUAN UPAH SATUAN BAHAN JUMLAH BIAYA

BIAYA UPAH BIAYA BAHAN
NO URAIAN PEKERJAAN
( Rp. ) ( Rp. )
( Rp. ) ( Rp. ) ( Rp. )
a b c d e f g=(d+f)
HARGA SATUAN PEKERJAAN #REF! 169,362.60 #REF!
9 1 M2 PEKERJAAN PASANG KERAMIK LANTAI (UNTUK DALAM KANTOR) UK 60 X 60 CM
Material
1.0000 M2 Keramik Roman 60 x 60 140,000.00 140,000.00 140,000.00
9.3000 Kg Semen Tonase 1,800.00 16,740.00 16,740.00
0.0180 M 3
Pasir Palu 400,000.00 7,200.00 7,200.00
0.0130 Kg Semen Warna 2,000.00 26.00 26.00
Tenaga + Alat
0.1875 Ho Pekerja #REF! #REF! #REF!
0.3750 Ho Tukang Batu 165,000.00 61,875.00 61,875.00
0.0375 Ho Kepala Tukang #REF! #REF! #REF!
0.0180 Ho Mandor #REF! #REF! #REF!
JUMLAH #REF! 163,966.00 #REF!
OVER HEAD + PROFIT 10.00% #REF! 16,396.60 #REF!
HARGA SATUAN PEKERJAAN #REF! 180,362.60 #REF!
10 1 M PEKERJAAN PASANG PAVING BLOCK
2

Material
1.0100 M2 Paving Block 80,000.00 80,800.00 80,800.00
0.1000 M 3
Pasir Urug 85,000.00 8,500.00 8,500.00
Tenaga + Alat
0.2500 Ho Pekerja #REF! #REF! #REF!
0.5000 Ho Tukang Batu 165,000.00 82,500.00 82,500.00
0.0500 Ho Kepala Tukang #REF! #REF! #REF!
0.0250 Ho Mandor #REF! #REF! #REF!
JUMLAH #REF! 89,300.00 #REF!
OVER HEAD + PROFIT 10.00% #REF! 8,930.00 #REF!
HARGA SATUAN PEKERJAAN #REF! 98,230.00 #REF!
11 1 M3 PEKERJAAN URUGAN TANAH KEMBALI
Tenaga + Alat
0.2500 Ho Pekerja #REF! #REF! #REF!
0.0083 Ho Mandor #REF! #REF! #REF!
JUMLAH #REF! 0.00 #REF!
OVER HEAD + PROFIT 10.00% #REF! 0.00 #REF!
HARGA SATUAN PEKERJAAN #REF! 0.00 #REF!
12 1 M3 PEKERJAAN PEMBUANGAN TANAH GALIAN
Tenaga + Alat
0.5160 Ho Pekerja #REF! #REF! #REF!
0.0500 Ho Mandor #REF! #REF! #REF!
JUMLAH #REF! 0.00 #REF!
OVER HEAD + PROFIT 10.00% #REF! 0.00 #REF!
HARGA SATUAN PEKERJAAN #REF! 0.00 #REF!

13 1 M3 PENGECORAN K-125
Material
276.0000 Zak Semen Tonase 1,800.00 496,800.00 496,800.00

Page 6 of 14
 ANALISA HARGA SATUAN PEKERJAAN

SATUAN UPAH SATUAN BAHAN JUMLAH BIAYA

BIAYA UPAH BIAYA BAHAN
NO URAIAN PEKERJAAN
( Rp. ) ( Rp. )
( Rp. ) ( Rp. ) ( Rp. )
a b c d e f g=(d+f)
0.5914 M3 Pasir Beton 400,000.00 236,571.43 236,571.43
0.7496 M3 Koral Beton 415,000.00 311,096.30 311,096.30
215.0000 Ltr Air Bersih 50.00 10,750.00 10,750.00
Tenaga + Alat
1.6500 Ho Pekerja #REF! #REF! #REF!
0.2750 Ho Tukang Batu 165,000.00 45,375.00 45,375.00
0.0275 Ho Kepala Tukang #REF! #REF! #REF!
0.0830 Ho Mandor #REF! #REF! #REF!
JUMLAH #REF! 1,055,217.72 #REF!
OVER HEAD + PROFIT 10.00% #REF! 105,521.77 #REF!
HARGA SATUAN PEKERJAAN #REF! 1,160,739.50 #REF!

14 1 M2 PEKERJAAN PASANG BATA MERAH 1/4 BATA

Material
35.0000 Bh Bata Merah 900.00 31,500.00 31,500.00
7.1850 Kg Semen Tonase 1,800.00 12,933.00 12,933.00
0.0200 M3 Pasir Palu 400,000.00 8,000.00 8,000.00
Tenaga + Alat
0.1500 Ho Pekerja #REF! #REF! #REF!
0.0500 Ho Tukang Batu 165,000.00 8,250.00 8,250.00
0.0050 Ho Kepala Tukang #REF! #REF! #REF!
0.0075 Ho Mandor #REF! #REF! #REF!
JUMLAH #REF! 52,433.00 #REF!
OVER HEAD + PROFIT 10.00% #REF! 5,243.30 #REF!
HARGA SATUAN PEKERJAAN #REF! 57,676.30 #REF!
15 1 SET PEMASANGAN KITCHEN SINK
Material
1.0000 Set Kitchen Sink + Aksesories 720,000.00 720,000.00 720,000.00
Tenaga + Alat
0.0300 Ho Pekerja #REF! #REF! #REF!
0.3000 Ho Tukang Batu 165,000.00 49,500.00 49,500.00
0.0300 Ho Kepala Tukang #REF! #REF! #REF!
0.0015 Ho Mandor #REF! #REF! #REF!
JUMLAH #REF! 720,000.00 #REF!
OVER HEAD + PROFIT 10.00% #REF! 72,000.00 #REF!
HARGA SATUAN PEKERJAAN #REF! 792,000.00 #REF!
16 1 EA PEMASANGAN KERAN
Material
1.0000 Ea Kran Toto 145,000.00 145,000.00 145,000.00
0.0250 Bh Seal Tape 5,000.00 125.00 125.00
Tenaga + Alat
0.0100 Ho Pekerja #REF! #REF! #REF!
0.1000 Ho Tukang Batu 165,000.00 16,500.00 16,500.00
0.0100 Ho Kepala Tukang #REF! #REF! #REF!
0.0050 Ho Mandor #REF! #REF! #REF!

Page 7 of 14
 ANALISA HARGA SATUAN PEKERJAAN

SATUAN UPAH SATUAN BAHAN JUMLAH BIAYA

BIAYA UPAH BIAYA BAHAN
NO URAIAN PEKERJAAN
( Rp. ) ( Rp. )
( Rp. ) ( Rp. ) ( Rp. )
a b c d e f g=(d+f)
JUMLAH #REF! 145,125.00 #REF!
OVER HEAD + PROFIT 10.00% #REF! 14,512.50 #REF!
HARGA SATUAN PEKERJAAN #REF! 159,637.50 #REF!

17 1 SET PEMASANGAN WASHTAVEL

Material
1.0000 Set Washtavel + Aksesories 750,000.00 750,000.00 750,000.00
6.0000 Kg Semen Tonase 1,800.00 10,800.00 10,800.00
0.0100 M 3
Pasir Beton 400,000.00 4,000.00 4,000.00
Tenaga + Alat
1.2000 Ho Pekerja #REF! #REF! #REF!
1.4500 Ho Tukang Batu 165,000.00 239,250.00 239,250.00
0.1450 Ho Kepala Tukang #REF! #REF! #REF!
0.1000 Ho Mandor #REF! #REF! #REF!
JUMLAH #REF! 764,800.00 #REF!
OVER HEAD + PROFIT 10.00% #REF! 76,480.00 #REF!
HARGA SATUAN PEKERJAAN #REF! 841,280.00 #REF!

18 1 SET PEMASANGAN URINOIR

Material
1.0000 Set Urinoir TOTO 2,850,000.00 2,850,000.00 2,850,000.00
6.0000 Kg Semen Tonase 1,800.00 10,800.00 10,800.00
0.0100 M 3
Pasir Beton 400,000.00 4,000.00 4,000.00
Tenaga + Alat
1.0000 Ho Pekerja #REF! #REF! #REF!
1.0000 Ho Tukang Batu 165,000.00 165,000.00 165,000.00
0.1000 Ho Kepala Tukang #REF! #REF! #REF!
0.0100 Ho Mandor #REF! #REF! #REF!
JUMLAH #REF! 2,864,800.00 #REF!
OVER HEAD + PROFIT 10.00% #REF! 286,480.00 #REF!
HARGA SATUAN PEKERJAAN #REF! 3,151,280.00 #REF!

19 1 M1 PEMASANGAN PIPA DIAMETER 1"

Material
1.2000 M1 Pipa PVC Dia 1" Rucika AW 12,000.00 14,400.00 14,400.00

Tenaga + Alat
0.0300 Ho Pekerja #REF! #REF! #REF!
0.0400 Ho Tukang Batu 165,000.00 6,600.00 6,600.00
0.0040 Ho Kepala Tukang #REF! #REF! #REF!
0.0018 Ho Mandor #REF! #REF! #REF!
JUMLAH #REF! 14,400.00 #REF!
OVER HEAD + PROFIT 10.00% #REF! 1,440.00 #REF!

Page 8 of 14
 ANALISA HARGA SATUAN PEKERJAAN

SATUAN UPAH SATUAN BAHAN JUMLAH BIAYA

BIAYA UPAH BIAYA BAHAN
NO URAIAN PEKERJAAN
( Rp. ) ( Rp. )
( Rp. ) ( Rp. ) ( Rp. )
a b c d e f g=(d+f)
HARGA SATUAN PEKERJAAN #REF! 15,840.00 #REF!

20 1 M1 PEMASANGAN PIPA DIAMETER 4"

Material
1.2000 M1 Pipa PVC Dia 4" Rucika AW 120,000.00 144,000.00 144,000.00
Tenaga + Alat
0.0810 Ho Pekerja #REF! #REF! #REF!
0.1350 Ho Tukang Batu 165,000.00 22,275.00 22,275.00
0.0135 Ho Kepala Tukang #REF! #REF! #REF!
0.0041 Ho Mandor #REF! #REF! #REF!
JUMLAH #REF! 144,000.00 #REF!
OVER HEAD + PROFIT 10.00% #REF! 14,400.00 #REF!
HARGA SATUAN PEKERJAAN #REF! 158,400.00 #REF!

21 1 KG PEKERJAAN PEMBESIAN
Material
1.0500 Kg Besi Beton Polos/Ulir 12,750.00 13,387.50 13,387.50
0.0150 M 1
Kawat Beton 25,000.00 375.00 375.00
Tenaga + Alat
0.0070 Ho Pekerja #REF! #REF! #REF!
0.0070 Ho Tukang Besi 165,000.00 1,155.00 1,155.00
0.0007 Ho Kepala Tukang #REF! #REF! #REF!
0.0041 Ho Mandor #REF! #REF! #REF!
JUMLAH #REF! 13,762.50 #REF!
OVER HEAD + PROFIT 10.00% #REF! 1,376.25 #REF!
HARGA SATUAN PEKERJAAN #REF! 15,138.75 #REF!

22 1 EA PEMASANGAN CLOSED DUDUK

Material
1.0000 Ea Closed Duduk TOTO CW 421 J, 4 2,450,000.00 2,450,000.00 2,450,000.00
0.0600 % Perlengkapan 2,450,000.00 147,000.00 147,000.00
Tenaga + Alat
3.3000 Ho Pekerja #REF! #REF! #REF!
1.1000 Ho Tukang Batu 165,000.00 181,500.00 181,500.00
0.0110 Ho Kepala Tukang #REF! #REF! #REF!
0.1600 Ho Mandor #REF! #REF! #REF!
JUMLAH #REF! 2,597,000.00 #REF!
OVER HEAD + PROFIT 10.00% #REF! 259,700.00 #REF!
HARGA SATUAN PEKERJAAN #REF! 2,856,700.00 #REF!
23 1 EA PEMASANGAN CLOSED JONGKOK
Material
1.0000 Ea Closed Jongkok CW 6/7 Toto 520,000.00 520,000.00 520,000.00
6.0000 Kg Semen Tonase 1,800.00 10,800.00 10,800.00
0.0100 M 3
Pasir Beton 400,000.00 4,000.00 4,000.00

Page 9 of 14
 ANALISA HARGA SATUAN PEKERJAAN

SATUAN UPAH SATUAN BAHAN JUMLAH BIAYA

BIAYA UPAH BIAYA BAHAN
NO URAIAN PEKERJAAN
( Rp. ) ( Rp. )
( Rp. ) ( Rp. ) ( Rp. )
a b c d e f g=(d+f)
Tenaga + Alat
1.0000 Ho Pekerja #REF! #REF! #REF!
1.5000 Ho Tukang Batu 165,000.00 247,500.00 247,500.00
0.1500 Ho Kepala Tukang #REF! #REF! #REF!
0.1600 Ho Mandor #REF! #REF! #REF!
JUMLAH #REF! 534,800.00 #REF!
OVER HEAD + PROFIT 10.00% #REF! 53,480.00 #REF!
HARGA SATUAN PEKERJAAN #REF! 588,280.00 #REF!

24 1 M2 PEMASANGAN PARTISI GRC

Material
0.3640 Lbr Partisi GRC 4 mm 85,000.00 30,940.00 30,940.00
0.1100 Kg Paku GRC 35,000.00 3,850.00 3,850.00
0.0720 Bh Cotton Plaster 25,000.00 1,800.00 1,800.00
0.1250 Zak Compound GRC 95,000.00 11,875.00 11,875.00
Tenaga + Alat
0.0300 Ho Pekerja #REF! #REF! #REF!
0.0700 Ho Tukang Kayu 165,000.00 11,550.00 11,550.00
0.0070 Ho Kepala Tukang #REF! #REF! #REF!
0.0015 Ho Mandor #REF! #REF! #REF!
JUMLAH #REF! 48,465.00 #REF!
OVER HEAD + PROFIT 10.00% #REF! 4,846.50 #REF!
HARGA SATUAN PEKERJAAN #REF! 53,311.50 #REF!

25 1 LS PEMASANGAN RANGKA PARTISI GRC DENGAN BESI HOLLOW

Material
106.2400 Lbr Hollow 4/4 Zincromate 45,000.00 4,780,800.00 4,780,800.00
38.4000 Kg Hollow 2/4 Zincromate 30,000.00 1,152,000.00 1,152,000.00
18.4320 Bh Ramset / dina bolt 5,000.00 92,160.00 92,160.00
Tenaga + Alat
25.6000 Ho Pekerja #REF! #REF! #REF!
12.8000 Ho Tukang Kayu 165,000.00 2,112,000.00 2,112,000.00
1.2800 Ho Kepala Tukang #REF! #REF! #REF!
1.2800 Ho Mandor #REF! #REF! #REF!
JUMLAH #REF! 6,024,960.00 #REF!
OVER HEAD + PROFIT 10.00% #REF! 602,496.00 #REF!
HARGA SATUAN PEKERJAAN #REF! 6,627,456.00 #REF!

26 1 M2 PEMASANGAN RANGKA PLAFOND, PENUTUP PLAFOND DAN LIST GYPSUM

Material
0.0230 M3 Balok Meranti 3,500,000.00 80,500.00 80,500.00
0.0600 Kg Paku Biasa 25,000.00 1,500.00 1,500.00

Page 10 of 14
 ANALISA HARGA SATUAN PEKERJAAN

SATUAN UPAH SATUAN BAHAN JUMLAH BIAYA

BIAYA UPAH BIAYA BAHAN
NO URAIAN PEKERJAAN
( Rp. ) ( Rp. )
( Rp. ) ( Rp. ) ( Rp. )
a b c d e f g=(d+f)
0.1500 Lbr List Gypsum 25,000.00 3,750.00 3,750.00
0.3900 Lbr Plywood 3,6 mm 75,000.00 29,250.00 29,250.00
Tenaga + Alat
0.1000 Ho Pekerja #REF! #REF! #REF!
0.2400 Ho Tukang Kayu 165,000.00 39,600.00 39,600.00
0.0240 Ho Kepala Tukang #REF! #REF! #REF!
0.0135 Ho Mandor #REF! #REF! #REF!
JUMLAH #REF! 115,000.00 #REF!
OVER HEAD + PROFIT 10.00% #REF! 11,500.00 #REF!
HARGA SATUAN PEKERJAAN #REF! 126,500.00 #REF!

Page 11 of 14
 DAFTAR HARGA SATUAN
UPAH, BAHAN DAN PERALATAN KERJA

HARGA BAHAN HARGA UPAH HARGA ALAT

NO JENIS BAHAN SATUAN
( Rp. ) ( Rp.) ( Rp. )
a b c d e f
I. HARGA SATUAN UPAH KERJA

1 Pekerja HO 120,000.00
2 Tukang Batu HO 145,000.00
3 Tukang Kayu HO 145,000.00
4 Tukang Besi HO 140,000.00
3 Kepala Tukang HO 150,000.00
4 Mandor HO 165,000.00

#REF! Tukang Las HO 150,000.00

II. HARGA SATUAN BAHAN
1 Panel Spandek T=0,3 mm P=4 Mtr M2 64,750.00
2 Sekrup Spandek Kg 72,000.00
3 Profil C Baja Ringan T=0,75 mm M 1
19,833.33
4 Reng Taso T=045 mm M 3
9,800.00
5 Bolt dia 12 mm Bh 7,150.00
6 Profile Hollow 40x60, thickness 2 mm M 1
45,000.00
7 Angle L40x40, T=2,2 mm Lbr 18,000.00
8 Kg 25,000.00
9 Ltr 35,000.00
10 M 3
80,000.00
11 Wiremesh M8 M 2
75,000.00
12 Kawat Beton Kg 25,000.00
13 Bata Merah Bh 900.00
14 Keramik Anti Slip 20 x 20 cm Roman M 2
130,000.00
15 Semen Warna Kg 2,000.00
16 Keramik Lantai 60 x 60 cm Roman M 2
140,000.00
17 Paving Block M 2
80,000.00
18 Pasir Urug M 2
85,000.00
19 Kitchen Sink + Aksesories Set 720,000.00
20 Keran TOTO Ea 145,000.00
21 Seal Tape Bh 5,000.00
22 Wastafel LW 247 CJ Toto Set 750,000.00
23 Urinoir TOTO Set 2,850,000.00
24 Pipa PVC dia 1" Merk Rucika M 1
12,000.00
25 Pipa PVC dia 4" Merk Rucika M 1
120,000.00
26 Besi Beton Ulir/Polos Kg 12,750.00
27 Closed Duduk TOTO CW 421 J, 4,5/3 Ea 2,450,000.00
28 Closed Jongkok CW 6/7 Toto Ea 520,000.00
29 GRC 4 mm Lbr 85,000.00
30 Paku GRC Kg 35,000.00

Page 12 of 14
 DAFTAR HARGA SATUAN
UPAH, BAHAN DAN PERALATAN KERJA

HARGA BAHAN HARGA UPAH HARGA ALAT

NO JENIS BAHAN SATUAN
( Rp. ) ( Rp.) ( Rp. )
a b c d e f
31 Cotton Plaster Bh 25,000.00
32 Compound GRC Zak 95,000.00
33 Hollow 4/4 Zincromate Btg 45,000.00
34 Hollow 2/4 Zincromate Btg 30,000.00
35 Ramset / dina bolt Bh 5,000.00
36 Plywood 3,6 mm Lbr 75,000.00
37 List Gypsum Btg 25,000.00

Page 13 of 14
 Bontang, 22 APRIL 2019
SKEDUL PELAKSANAAN CV CAHAYA SOLO
PEKERJAA : PENGECATAN TOWER LAMPU STADION MULAWARMAN & BTS PT. PUPUK KALTIM
SCHEDULE : 60 (ENAM PULUH) HARI KALENDER
LOCATION : PT. PUPUK KALIANTAN TIMUR
HJ. TENRI
BOBOT BULAN KE-1 BULAN KE-4 REMARKS
NO URAIAN PEKERJAAN
[%] 1 2 3 4 1 2 3 4

0.000 0.000 0.000 0.000 0.000 0.000 0.000

Cat Jotun 275 micron (tower stadion

1 0.000
mulawarman)

3.984 3.984 3.984 3.984 3.984 3.984 3.984

2 Cat Jotun 175 micron (tower BTS) 27.889

0.000 0.000 0.000 0.000 0.000 0.000 0.000

3 Pabrikasi Ringan 0.000

0.000 0.000 0.000 0.000 0.000 0.000 0.000

4 Erection Ringan 0.000

JUMLAH BOBOT PEKERJAAN [ % ] 27.89

Rencana Perminggu [ % ] 0.00 3.98 3.98 3.98 3.98 3.98 3.98 3.98 0.00
Rencana Komulatif [ % ] 0.00 3.98 7.97 11.95 15.94 19.92 23.90 27.89 %
Realisasi Perminggu [ % ] 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 %
Realisasi Komulatif [ % ] 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 %
Deviasi [ + / - ] 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 %
Rencana Tenaga Kerja 12.00 12.00 12.00 12.00 12.00 12.00 12.00 12.00 Orang
Realisasi Tenaga Kerja 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Orang