ANALLISA PEKERJAAN

Lokasi :MAKAM TAWANGSARI KEC. TAMAN

NO SAT HARGA SATUAN JUMLAH (RP)

I. MATERIAL
Kayu kaso 5/7 borneo m3 2,750,000.00
Paku 5 - 10 cm kg 12,500.00
Papan Papan kayu terentang 2/20 m3 3,250,000.00
Papan kayu terentang m3 3,250,000.00
Paku semua ukuran kg 15,000.00
Besi Strip kg 85,000.00
Semen PC (abu-abu) kg 1,450.00
Pasir Pasang m3 125,000.00
Pasir beton m3 145,000.00
Splitz (batu pecah) m3 165,000.00
Bata Merah bh 600.00
Seng Gelombang 180 x 90 x 0,05 cm lbr 35,000.00
Seng Plat BJLS 32 m2 31,000.00
Kawat harmonika m2 22,500.00
Kaca Polos 3 mm m2 55,000.00
Kunci Tanam standart bh 100,000.00
Triplek 120 x 240 x 0,4 cm lbr 65,000.00
Batu Belah m3 120,000.00
Besi Beton Polos kg 8,500.00
Kawat Beton kg 15,000.00
Pelumas begisting (oli/minyak) Ltr 45,000.00
Balok kayu Borneo Super m3 2,750,000.00
Multiplex 120 x 240 x 9 mm lbr 100,000.00
Dolken Ø-8 Cm atau kayu 4 x 6 cm / 4m btg 8,000.00
Besi Beton rakit kg 650,000.00
Keramik polos 20 x 25 cm m2 65,000.00
Semen warna kg 2,750.00
Keramik motif 40 x 40 cm m2 65,000.00
Keramik polos 40 x 40 cm m2 60,000.00
Keramik motif 20 x 25 cm m2 60,000.00
Genteng metal lbr 65,000.00
Nok genteng metal bh 17,000.00
Drilling kg 17,500.00
Hollow 4/4 Zincromate btg 24,000.00
Hollow 2/4 Zincromate btg 18,000.00
Kalsiboard 4mm lbr 45,000.00
Paku sekrup bh 1,750.00
Ramset / dina bolt bh 2,500.00
Cotton plaster bh 15,000.00
Compoun kg 15,000.00
Water Drain + Asesories Set 125,000.00
Kran air bh 50,000.00
Kran air angsa bh 125,000.00
Floor drain bh 25,000.00
Pipa galvanis M¹ -
Pipa PVC 3" type D M¹ 80,000.00
Pipa PVC 3/4" type aw M¹ 20,000.00
Pintu besi jadi bh 675,000.00
Kaca rayben 5mm m2 75,000.00
Plamir kg 17,000.00
Rol cat bh 25,000.00
Cat penutup kwalitas baik kg 45,000.00
Steger ( perancah kerja ) Ls 7,500.00
Ampelas lbr 2,500.00
Meni besi kg 35,000.00
Cat besi kg 45,000.00
Kuas bh 15,000.00
Perancah kayu m3 2,750,000.00
NO SAT HARGA SATUAN JUMLAH (RP)
Stop Kontak bh 22,500.00 ex. Broco
Stop Kontak AC bh 40,000.00 ex. Broco
Saklar Double bh 22,500.00 ex. Broco
Kabel Listrik NYM 3 x 2,5 mm rol 350,000.00
Kabel Listrik NYM 2 x 2,5 mm rol 290,000.00
Saklar tunggal bh 20,000.00
Fitting standart bh 35,000.00
Lampu LED 5watt bh 75,000.00 ex. Philips
Lampu TL 2x18 + asesories bh 450,000.00
Lampu LED 7watt bh 175,000.00 ex. Philips
Lampu Taman bh -
Panel Listrik 40x50 + 6bh MCB + rakit bh 650,000.00
Panel Listrik 80x100 + MCB tuas+ rakit bh 2,500,000.00
Genteng goodyear type gemini bh 3,100.00
Sirtu m3 120,000.00

II. UPAH
Tukang Kayu org 75,000.00
Tukang Gali org 75,000.00
Tukang Batu org 75,000.00
Tukang Besi org 75,000.00
Tukang pipa org 75,000.00
Tukang cat org 75,000.00
Tukang listrik org 75,000.00
Pembantu Tukang org 60,000.00
 ANALISA PEKERJAAN
Lokasi :MAKAM TAWANGSARI KEC. TAMAN
NO URAIAN KOEFISIEN SAT HARGA SATUAN JUMLAH (RP)
PEKERJAAN PERSIAPAN
1 1 M1 PENGUKURAN & PEMASANGAN BOWPLANK
a Kayu kaso 5/7 borneo 0.02 m3 2,750,000.00 55,000.00
b Paku 5 - 10 cm 0.02 kg 12,500.00 250.00
c Papan Papan kayu terentang 2/20 0.00 m3 3,250,000.00 13,000.00
d Tukang Kayu 0.10 org 75,000.00 7,500.00
e Pembantu Tukang 0.10 org 60,000.00 6,000.00
Jumlah 81,750.00
Dibulatkan 81,750.00
2 1 m2 PEMBUATAN KANTOR DIREKSI
a Kayu kaso 5/7 borneo 0.02 m3 2,750,000.00 55,000.00
b Papan kayu terentang 0.18 m3 3,250,000.00 585,000.00
c Paku semua ukuran 0.85 kg 15,000.00 12,750.00
d Besi Strip 1.10 kg 85,000.00 93,500.00
e Semen PC (abu-abu) 35.00 kg 1,450.00 50,750.00
f Pasir Pasang 0.15 m3 125,000.00 18,750.00
g Pasir beton 0.10 m3 145,000.00 14,500.00
h Splitz (batu pecah) 0.15 m3 165,000.00 24,750.00
i Bata Merah 30.00 bh 600.00 18,000.00
j Seng Gelombang 180 x 90 x 0,05 cm 1.20 lbr 35,000.00 42,000.00
k Seng Plat BJLS 32 1.00 m2 31,000.00 31,000.00
l Kawat harmonika 2.00 m2 22,500.00 45,000.00
m Kaca Polos 3 mm 0.08 m2 55,000.00 4,400.00
n Kunci Tanam standart 0.15 bh 100,000.00 15,000.00
o Triplek 120 x 240 x 0,4 cm 0.06 lbr 65,000.00 3,900.00
p Tukang Kayu 2.00 org 75,000.00 150,000.00
q Tukang Batu 1.00 org 75,000.00 75,000.00
r Pembantu Tukang 2.00 org 60,000.00 120,000.00
Jumlah 1,359,300.00
Dibulatkan 1,359,300.00
3 1 m2 PEMBUATAN GUDANG PROYEK
a Kayu kaso 5/7 borneo 0.02 m3 2,750,000.00 55,000.00
b Papan kayu terentang 0.10 m3 3,250,000.00 325,000.00
c Paku 0.30 kg 15,000.00 4,500.00
d Semen PC (abu-abu) 0.21 sak 1,450.00 304.50
e Pasir Beton 0.03 m3 145,000.00 4,350.00
f Splitz (batu pecah) 0.05 m3 165,000.00 8,250.00
g Seng Gelombang 180 x 90 x 0,05 cm 1.20 lbr 35,000.00 42,000.00
h Tukang Kayu 1.00 org 75,000.00 75,000.00
i Pembantu Tukang 1.00 org 60,000.00 60,000.00
Jumlah 574,404.50
Dibulatkan 574,400.00
1 1 m2 MEMBERSIHKAN LOKASI ROYEK
a Pembantu Tukang 0.10 org 60,000.00 6,000.00
Jumlah 6,000.00
Dibulatkan 6,000.00
5 1 m3 GALIAN TANAH SEDALAM 1 M
a Pembantu Tukang 0.40 org 60,000.00 24,000.00
b Tukang Gali 0.02 org 75,000.00 1,500.00
Jumlah 25,500.00
Dibulatkan 25,500.00
6 1 m3 PEMBUANGAN TANAH SEJAUH 150 M
a Pembantu Tukang 0.42 org 60,000.00 25,200.00
b Tukang Gali 0.02 org 75,000.00 1,500.00
Jumlah 26,700.00
Dibulatkan 26,700.00
7 1 m3 URUGAN TANAH KEMBALI
a Pembantu Tukang 0.19 org 60,000.00 11,400.00
b Tukang Gali 0.02 org 75,000.00 1,500.00
Jumlah 12,900.00
Dibulatkan 12,900.00
8 1 m3 PEMADATAN TANAH
a Pembantu Tukang 0.50 org 60,000.00 30,000.00
b Tukang Gali 0.02 org 75,000.00 1,500.00
Jumlah 31,500.00
Dibulatkan 31,500.00
9 1 m3 URUGAN PASIR
NO URAIAN KOEFISIEN SAT HARGA SATUAN JUMLAH (RP)
a Pasir Urug 1.20 m3 60,000.00 72,000.00
b Pembantu Tukang 0.30 org 60,000.00 18,000.00
c Tukang Gali 0.02 org 75,000.00 1,500.00
Jumlah 91,500.00
Dibulatkan 91,500.00
10 1 m3 URUGAN SIRTU
a Sirtu ( koral ) 1.20 m3 120,000.00 144,000.00
b Pembantu Tukang 0.25 org 60,000.00 15,000.00
c Tukang Gali 0.02 org 75,000.00 1,500.00
Jumlah 160,500.00
Dibulatkan 160,500.00
11 1 m3 PASANG PONDASI BT KALI , 1 Pc : 5 Ps
a Batu Belah 1.10 m3 120,000.00 132,000.00
b Semen PC (abu-abu) 2.72 sak 58,000.00 157,760.00
c Pasir Pasang 0.54 m3 125,000.00 68,000.00
d Pembantu Tukang 1.50 org 60,000.00 90,000.00
e Tukang Batu 0.60 org 75,000.00 45,000.00
Jumlah 492,760.00
Dibulatkan 492,760.00
12 1 m3 MEMBUAT BETON BERTULANG UNTUK PONDASI 1 Pc : 2 Ps : 3 Kr
a Semen PC (abu-abu) 6.72 sak 58,000.00 389,760.00
b Pasir Beton 0.54 m3 145,000.00 78,300.00
c Splitz (batu pecah) 0.81 m3 165,000.00 133,650.00
d Pembantu Tukang 2.00 org 60,000.00 120,000.00
e Tukang Batu 0.35 org 75,000.00 26,250.00
Jumlah 747,960.00
Dibulatkan 747,900.00
13 1 kg PENULANGAN BETON PONDASI
a Besi Beton Polos 1.05 kg 8,500.00 8,925.00
b Kawat Beton 0.02 kg 15,000.00 225.00
c Pembantu Tukang 0.01 org 60,000.00 420.00
d Tukang Besi 0.01 org 75,000.00 525.00
Jumlah 10,095.00
Dibulatkan 10,000.00
14 1 m2 PEKERJAAN BEKISTING UNTUK PONDASI
a Papan kayu terentang 0.04 m3 3,250,000.00 130,000.00
b Paku 5 - 12 cm 0.30 kg 12,500.00 3,750.00
c Pelumas begisting (oli/minyak) 0.10 Ltr 45,000.00 4,500.00
d Pembantu Tukang 0.30 org 60,000.00 18,000.00
e Tukang Kayu 0.26 org 75,000.00 19,500.00
Jumlah 175,750.00
Dibulatkan 175,700.00
15 1 m3 MEMBUAT PONDASI PLAT BETON (PENULANGAN 125 kg + BEKISTING )
a Papan kayu terentang 0.20 m3 3,250,000.00 650,000.00
b Paku 5 - 12 cm 1.50 kg 12,500.00 18,750.00
c Pelumas begisting (oli/minyak) 0.40 Ltr 45,000.00 18,000.00
d Besi Beton Polos 125.00 kg 8,500.00 1,062,500.00
e Kawat Beton 2.25 kg 15,000.00 33,750.00
f Semen PC (abu-abu) 6.46 sak 58,000.00 374,680.00
g Pasir Beton 0.52 m3 145,000.00 75,400.00
h Splitz (batu pecah) 0.78 m3 165,000.00 128,700.00
i Pembantu Tukang 3.90 org 60,000.00 234,000.00
j Tukang Batu 0.35 org 75,000.00 26,250.00
k Tukang Kayu 1.04 org 75,000.00 78,000.00
l Tukang Besi 1.05 org 75,000.00 78,750.00
Jumlah 2,778,780.00
Dibulatkan 2,778,700.00
16 1 m3 MEMBUAT PONDASI PLAT BETON (PENULANGAN 150 kg + BEKISTING )
a Papan kayu terentang 0.20 m3 3,250,000.00 650,000.00
b Paku 5 - 12 cm 1.50 kg 12,500.00 18,750.00
c Pelumas begisting (oli/minyak) 0.40 ltr 45,000.00 18,000.00
d Besi Beton Polos Polos 150.00 kg 8,500.00 1,275,000.00
e Kawat Beton 2.25 kg 15,000.00 33,750.00
f Semen PC (abu-abu) 6.46 sak 58,000.00 374,680.00
g Pasir Beton 0.52 m3 145,000.00 75,400.00
h Splitz (batu pecah) 0.78 m3 165,000.00 128,700.00
i Pembantu Tukang 4.00 org 60,000.00 240,000.00
NO URAIAN KOEFISIEN SAT HARGA SATUAN JUMLAH (RP)
j Tukang Batu 0.40 org 75,000.00 30,000.00
k Tukang Kayu 1.00 org 75,000.00 75,000.00
l Tukang Besi 1.00 org 75,000.00 75,000.00
Jumlah 2,994,280.00
Dibulatkan 2,994,200.00
17 1 m3 MEMBUAT BETON NON STRUKTUR, 1 Pc : 3 Ps : 5 Splt
a Semen PC (abu-abu) 4.36 sak 58,000.00 252,880.00
b Pasir Beton 0.52 m3 145,000.00 75,400.00
c Splitz (batu pecah) 0.87 m3 165,000.00 143,550.00
d Pembantu Tukang 2.00 org 60,000.00 120,000.00
e Tukang Batu 0.35 org 75,000.00 26,250.00
Jumlah 618,080.00
Dibulatkan 618,000.00
18 1 m3 MEMBUAT BETON STRUKTUR 1 Pc : 2 Ps : 3 Splt
a Semen PC (abu-abu) 6.72 sak 58,000.00 389,760.00
b Pasir Beton 0.54 m3 145,000.00 78,300.00
c Splitz (batu pecah) 0.81 m3 165,000.00 133,650.00
d Pembantu Tukang 2.00 org 60,000.00 120,000.00
e Tukang Batu 0.35 org 75,000.00 26,250.00
Jumlah 747,960.00
Dibulatkan 747,900.00
19 1 kg PENULANGAN BETON/BESI BETON POLOS
a Besi Beton Polos 1.05 kg 8,500.00 8,925.00
b Kawat Beton 0.02 kg 15,000.00 300.00
c Pembantu Tukang 0.01 org 60,000.00 600.00
d Tukang Besi 0.01 org 75,000.00 750.00
Jumlah 10,575.00
Dibulatkan 10,500.00
2 1 m3 MEMBUAT KOLOM BETON BERTULANG ( 100 kg BESI + BEKISTING )
a Papan kayu terentang 0.40 m3 3,250,000.00 1,300,000.00
b Paku 5 - 12 cm 4.00 kg 12,500.00 50,000.00
c Pelumas begisting (oli/minyak) - Ltr 45,000.00 -
d Besi Beton Polos 100.00 kg 8,500.00 850,000.00
e Kawat Beton 4.50 kg 15,000.00 67,500.00
f Semen PC (abu-abu) 6.45 sak 58,000.00 374,100.00
g Pasir Beton 0.52 m3 145,000.00 75,400.00
h Splitz (batu pecah) 0.78 m3 165,000.00 128,700.00
i Balok kayu Borneo Super - m3 2,750,000.00 -
j Multiplex 120 x 240 x 9 mm - lbr 100,000.00 -
k Pembantu Tukang 7.30 org 60,000.00 438,000.00
l Tukang Batu 0.35 org 75,000.00 26,250.00
m Tukang Kayu - org 75,000.00 -
n Tukang Besi 2.10 org 75,000.00 157,500.00
Jumlah 3,467,450.00
Dibulatkan 3,467,400.00
3 1 m3 MEMBUAT KOLOM BETON BERTULANG ( 160 kg BESI + BEKISTING )
a Papan kayu terentang 0.40 m3 3,250,000.00 1,300,000.00
b Paku 5 - 12 cm 4.00 kg 12,500.00 50,000.00
c Pelumas begisting (oli/minyak) 2.00 Ltr 45,000.00 90,000.00
d Besi Beton Polos 160.00 kg 8,500.00 1,360,000.00
e Kawat Beton 4.50 kg 15,000.00 67,500.00
f Semen PC (abu-abu) 6.45 sak 58,000.00 374,100.00
g Pasir Beton 0.52 m3 145,000.00 75,400.00
h Splitz (batu pecah) 0.78 m3 165,000.00 128,700.00
i Balok kayu Borneo Super 0.30 m3 2,750,000.00 825,000.00
j Multiplex 120 x 240 x 9 mm 3.50 lbr 100,000.00 350,000.00
k Pembantu Tukang 7.30 org 60,000.00 438,000.00
l Tukang Batu 0.35 org 75,000.00 26,250.00
m Tukang Kayu 3.30 org 75,000.00 247,500.00
n Tukang Besi 2.10 org 75,000.00 157,500.00
Jumlah 5,489,950.00
Dibulatkan 5,489,900.00
4 1 m3 MEMBUAT KOLOM BETON BERTULANG ( 175 kg BESI + BEKISTING )
a Papan kayu terentang 0.40 m3 3,250,000.00 1,300,000.00
b Paku 5 - 12 cm 4.00 kg 12,500.00 50,000.00
c Pelumas begisting (oli/minyak) 2.00 Ltr 45,000.00 90,000.00
d Besi Beton Polos 175.00 kg 8,500.00 1,487,500.00
e Kawat Beton 4.50 kg 15,000.00 67,500.00
f Semen PC (abu-abu) 6.45 sak 58,000.00 374,100.00
NO URAIAN KOEFISIEN SAT HARGA SATUAN JUMLAH (RP)
g Pasir Beton 0.52 m3 145,000.00 75,400.00
h Splitz (batu pecah) 0.78 m3 165,000.00 128,700.00
i Balok kayu Borneo Super 0.30 m3 2,750,000.00 825,000.00
j Multiplex 120 x 240 x 9 mm 3.50 lbr 100,000.00 350,000.00
k Pembantu Tukang 7.30 org 60,000.00 438,000.00
l Tukang Batu 0.35 org 75,000.00 26,250.00
m Tukang Kayu 3.30 org 75,000.00 247,500.00
n Tukang Besi 2.10 org 75,000.00 157,500.00
Jumlah 5,617,450.00
Dibulatkan 5,617,400.00
5 1 m3 MEMBUAT KOLOM BETON BERTULANG ( 200 kg BESI + BEKISTING )
a Papan kayu terentang 0.40 m3 3,250,000.00 1,300,000.00
b Paku 5 - 12 cm 4.00 kg 12,500.00 50,000.00
c Pelumas begisting (oli/minyak) 2.00 Ltr 45,000.00 90,000.00
d Besi Beton Polos 200.00 kg 8,500.00 1,700,000.00
e Kawat Beton 4.50 kg 15,000.00 67,500.00
f Semen PC (abu-abu) 6.45 sak 58,000.00 374,100.00
g Pasir Beton 0.52 m3 145,000.00 75,400.00
h Splitz (batu pecah) 0.78 m3 165,000.00 128,700.00
i Balok kayu Borneo Super 0.30 m3 2,750,000.00 825,000.00
j Multiplex 120 x 240 x 9 mm 3.50 lbr 100,000.00 350,000.00
k Pembantu Tukang 7.30 org 60,000.00 438,000.00
l Tukang Batu 0.35 org 75,000.00 26,250.00
m Tukang Kayu 3.30 org 75,000.00 247,500.00
n Tukang Besi 2.10 org 75,000.00 157,500.00
Jumlah 5,829,950.00
Dibulatkan 5,829,900.00
6 1 m3 MEMBUAT KOLOM BETON BERTULANG ( 250 kg BESI + BEKISTING )
a Papan kayu terentang 0.40 m3 3,250,000.00 1,300,000.00
b Paku 5 - 12 cm 4.00 kg 12,500.00 50,000.00
c Pelumas begisting (oli/minyak) 2.00 Ltr 45,000.00 90,000.00
d Besi Beton Polos 250.00 kg 8,500.00 2,125,000.00
e Kawat Beton 4.50 kg 15,000.00 67,500.00
f Semen PC (abu-abu) 6.45 sak 58,000.00 374,100.00
g Pasir Beton 0.52 m3 145,000.00 75,400.00
h Splitz (batu pecah) 0.78 m3 165,000.00 128,700.00
i Balok kayu Borneo Super 0.30 m3 2,750,000.00 825,000.00
j Multiplex 120 x 240 x 9 mm 3.50 lbr 100,000.00 350,000.00
k Pembantu Tukang 7.30 org 60,000.00 438,000.00
l Tukang Batu 0.35 org 75,000.00 26,250.00
m Tukang Kayu 3.30 org 75,000.00 247,500.00
n Tukang Besi 2.10 org 75,000.00 157,500.00
Jumlah 6,254,950.00
Dibulatkan 6,254,900.00
7 1 m3 MEMBUAT KOLOM BETON BERTULANG ( 300 kg BESI + BEKISTING )
a Papan kayu terentang 0.40 m3 3,250,000.00 1,300,000.00
b Paku 5 - 12 cm 4.00 kg 12,500.00 50,000.00
c Pelumas begisting (oli/minyak) 2.00 Ltr 45,000.00 90,000.00
d Besi Beton Polos 300.00 kg 8,500.00 2,550,000.00
e Kawat Beton 4.50 kg 15,000.00 67,500.00
f Semen PC (abu-abu) 6.45 sak 58,000.00 374,100.00
g Pasir Beton 0.52 m3 145,000.00 75,400.00
h Splitz (batu pecah) 0.78 m3 165,000.00 128,700.00
i Balok kayu Borneo Super 0.30 m3 2,750,000.00 825,000.00
j Multiplex 120 x 240 x 9 mm 3.50 lbr 100,000.00 350,000.00
k Pembantu Tukang 7.30 org 60,000.00 438,000.00
l Tukang Batu 0.35 org 75,000.00 26,250.00
m Tukang Kayu 3.30 org 75,000.00 247,500.00
n Tukang Besi 2.10 org 75,000.00 157,500.00
Jumlah 6,679,950.00
Dibulatkan 6,679,900.00
8 1 m3 MEMBUAT BALOK BETON BERTULANG ( 125 kg BESI + BEKISTING )
a Papan kayu terentang 0.32 m3 3,250,000.00 1,040,000.00
b Paku 5 - 12 cm 3.20 kg 12,500.00 40,000.00
c Pelumas begisting (oli/minyak) 1.60 Ltr 45,000.00 72,000.00
d Besi Beton Polos 125.00 kg 8,500.00 1,062,500.00
e Kawat Beton 2.25 kg 15,000.00 33,750.00
f Semen PC (abu-abu) 6.45 sak 58,000.00 374,100.00
g Pasir Beton 0.52 m3 145,000.00 75,400.00
h Splitz (batu pecah) 0.78 m3 165,000.00 128,700.00
i Balok kayu Borneo Super 0.12 m3 2,750,000.00 330,000.00
j Multiplex 120 x 240 x 9 mm 2.80 lbr 100,000.00 280,000.00
k Dolken Ø-8 Cm atau kayu 4 x 6 cm / 4m 32.00 btg 8,000.00 256,000.00
NO URAIAN KOEFISIEN SAT HARGA SATUAN JUMLAH (RP)
l Pembantu Tukang 5.80 org 60,000.00 348,000.00
m Tukang Batu 0.35 org 75,000.00 26,250.00
n Tukang Kayu 2.80 org 75,000.00 210,000.00
o Tukang Besi 1.05 org 75,000.00 78,750.00
Jumlah 4,355,450.00
Dibulatkan 4,355,400.00
9 1 m3 MEMBUAT BALOK BETON BERTULANG ( 150 kg BESI + BEKISTING )
a Papan kayu terentang 0.32 m3 3,250,000.00 1,040,000.00
b Paku 5 - 12 cm 3.20 kg 12,500.00 40,000.00
c Pelumas begisting (oli/minyak) 1.60 Ltr 45,000.00 72,000.00
d Besi Beton Polos 150.00 kg 8,500.00 1,275,000.00
e Kawat Beton 2.25 kg 15,000.00 33,750.00
f Semen PC (abu-abu) 6.45 sak 58,000.00 374,100.00
g Pasir Beton 0.52 m3 145,000.00 75,400.00
h Splitz (batu pecah) 0.78 m3 165,000.00 128,700.00
i Balok kayu Borneo Super 0.12 m3 2,750,000.00 330,000.00
j Multiplex 120 x 240 x 9 mm 2.80 lbr 100,000.00 280,000.00
k Dolken Ø-8 Cm atau kayu 4 x 6 cm / 4m 32.00 btg 8,000.00 256,000.00
l Pembantu Tukang 5.80 org 60,000.00 348,000.00
m Tukang Batu 0.35 org 75,000.00 26,250.00
n Tukang Kayu 2.80 org 75,000.00 210,000.00
o Tukang Besi 1.05 org 75,000.00 78,750.00
Jumlah 4,567,950.00
Dibulatkan 4,567,900.00
10 1 m3 MEMBUAT BALOK BETON BERTULANG ( 200 kg BESI + BEKISTING )
a Papan kayu terentang 0.32 m3 3,250,000.00 1,040,000.00
b Paku 5 - 12 cm 3.20 kg 12,500.00 40,000.00
c Pelumas begisting (oli/minyak) 1.60 Ltr 45,000.00 72,000.00
d Besi Beton Polos 200.00 kg 8,500.00 1,700,000.00
e Kawat Beton 3.00 kg 15,000.00 45,000.00
f Semen PC (abu-abu) 6.45 sak 58,000.00 374,100.00
g Pasir Beton 0.52 m3 145,000.00 75,400.00
h Splitz (batu pecah) 0.78 m3 165,000.00 128,700.00
j Multiplex 120 x 240 x 9 mm 2.80 lbr 100,000.00 280,000.00
k Dolken Ø-8 Cm atau kayu 4 x 6 cm / 4m 16.00 btg 8,000.00 128,000.00
l Pembantu Tukang 5.96 org 60,000.00 357,600.00
m Tukang Batu 0.35 org 75,000.00 26,250.00
n Tukang Kayu 2.80 org 75,000.00 210,000.00
o Tukang Besi 1.40 org 75,000.00 105,000.00
Jumlah 4,582,050.00
Dibulatkan 4,582,000.00
29 1 m3 MEMBUAT BALOK BETON BERTULANG ( 250 kg BESI + BEKISTING )
a Papan kayu terentang 0.32 m3 3,250,000.00 1,040,000.00
b Paku 5 - 12 cm 3.20 kg 12,500.00 40,000.00
c Pelumas begisting (oli/minyak) 1.60 Ltr 45,000.00 72,000.00
d Besi Beton Polos 250.00 kg 8,500.00 2,125,000.00
e Kawat Beton 6.00 kg 15,000.00 90,000.00
f Semen PC (abu-abu) 6.45 sak 58,000.00 374,100.00
g Pasir Beton 0.52 m3 145,000.00 75,400.00
h Splitz (batu pecah) 0.78 m3 165,000.00 128,700.00
i Balok kayu Borneo Super 0.14 m3 2,750,000.00 385,000.00
j Multiplex 120 x 240 x 9 mm 2.80 lbr 100,000.00 280,000.00
k Dolken Ø-8 Cm atau kayu 4 x 6 cm / 4m 16.00 btg 8,000.00 128,000.00
l Pembantu Tukang 5.96 org 60,000.00 357,600.00
m Tukang Batu 0.35 org 75,000.00 26,250.00
n Tukang Kayu 2.80 org 75,000.00 210,000.00
o Tukang Besi 1.40 org 75,000.00 105,000.00
Jumlah 5,437,050.00
Dibulatkan 5,437,000.00
30 1 m3 MEMBUAT TANGGA BETON BERTULANG ( 200 kg BESI + BEKISTING )
a Papan kayu terentang 0.25 m3 3,250,000.00 812,500.00
b Paku 5 - 12 cm 3.00 kg 12,500.00 37,500.00
c Pelumas begisting (oli/minyak) 1.20 Ltr 45,000.00 54,000.00
d Besi Beton Polos 200.00 kg 8,500.00 1,700,000.00
e Kawat Beton 3.00 kg 15,000.00 45,000.00
f Semen PC (abu-abu) 6.45 sak 58,000.00 374,100.00
g Pasir Beton 0.52 m3 145,000.00 75,400.00
h Splitz (batu pecah) 0.78 m3 165,000.00 128,700.00
i Balok kayu Borneo Super 0.30 m3 2,750,000.00 825,000.00
j Multiplex 120 x 240 x 9 mm 2.50 lbr 100,000.00 250,000.00
k Pembantu Tukang 5.60 org 60,000.00 336,000.00
NO URAIAN KOEFISIEN SAT HARGA SATUAN JUMLAH (RP)
l Tukang Batu 0.35 org 75,000.00 26,250.00
m Tukang Kayu 2.30 org 75,000.00 172,500.00
n Tukang Besi 1.40 org 75,000.00 105,000.00
Jumlah 4,941,950.00
Dibulatkan 4,941,900.00
3 1 m3 MEMBUAT PLAT LANTAI Tb. 10 Cm BETON BERTULANG ( 100 kg BESI + BEKISTING )
a Beton bertulang camp. 1Pc : 2 Ps : 3 Kr 1.00 m3 747,900.00 747,900.00
b Pasang Bekisting untuk lantai 10.00 m2 175,700.00 1,757,000.00
c Besi Beton rakit 100.00 kg 6,500.00 650,000.00
Jumlah 3,154,900.00
Dibulatkan 3,154,900.00
4 1 m3 MEMBUAT BETON BERTULANG ( 100 kg BESI + BEKISTING ) K225
a Papan kayu terentang 0.27 m3 3,250,000.00 877,500.00
b Paku 5 - 12 cm 2.00 kg 12,500.00 25,000.00
c Pelumas begisting (oli/minyak) 0.60 Ltr 45,000.00 27,000.00
d Besi Beton Polos 100.00 kg 8,500.00 850,000.00
e Kawat Beton 3.00 kg 15,000.00 45,000.00
f Semen PC (abu-abu) 8.00 sak 58,000.00 464,000.00
g Pasir Beton 0.52 m3 145,000.00 75,400.00
h Splitz (batu pecah) 0.78 m3 165,000.00 128,700.00
i Pembantu Tukang 4.85 org 60,000.00 291,000.00
j Tukang Batu 0.40 org 75,000.00 30,000.00
k Tukang Kayu 1.75 org 75,000.00 131,250.00
l Tukang Besi 1.45 org 75,000.00 108,750.00
Jumlah 3,053,600.00
Dibulatkan 3,053,600.00
PEKERJAAN DINDING
5 1 m2 PASANGAN BATA MERAH TEBAL ½ BATA, CAMPURAN 1 Pc : 5 Ps
a Bata Merah 70.00 bh 600.00 42,000.00
b Semen PC (abu-abu) 0.22 sak 58,000.00 12,760.00
c Pasir Pasang 0.05 m3 125,000.00 6,250.00
d Pembantu Tukang 0.32 org 60,000.00 19,200.00
e Tukang Batu 0.10 org 75,000.00 7,500.00
Jumlah 87,710.00
Dibulatkan 87,700.00
PEKERJAAN PLESTERAN/ACCI
6 1 m2 PLESTERAN CAMPURAN 1 Pc : 5 Ps TEBAL 1,5 cm
a Semen PC (abu-abu) 0.09 sak 58,000.00 5,220.00
b Pasir Pasang 0.02 m3 125,000.00 2,500.00
c Pembantu Tukang 0.20 org 60,000.00 12,000.00
d Tukang Batu 0.15 org 75,000.00 11,250.00
Jumlah 30,970.00
Dibulatkan 30,900.00
7 1 m2 ACCIAN PLESTERAN
a Semen PC (abu-abu) 0.08 sak 58,000.00 4,640.00
b Pembantu Tukang 0.14 org 60,000.00 8,400.00
c Tukang batu 0.11 org 75,000.00 8,250.00
Jumlah 21,290.00
Dibulatkan 21,200.00
8 1 m2 Pengecatan Tembok/plafond Baru kwalitas baik
a Plamir 0.10 kg 17,000.00 1,700.00
b Rol cat 0.01 bh 25,000.00 250.00
c Cat penutup kwalitas baik 0.50 kg 45,000.00 22,500.00
d Steger ( perancah kerja ) 0.01 Ls 7,500.00 75.00
e Ampelas 0.50 lbr 2,500.00 1,250.00
f Pembantu Tukang 0.06 org 60,000.00 3,600.00
g Tukang cat 0.20 org 75,000.00 15,000.00
Jumlah 44,375.00
Dibulatkan 44,370.00
 REKAPITULASI BIAYA KESELURUHAN

NO. URAIAN PEKERJAAN JUMLAH HARGA (Rp)

I PAGAR MAKAM Rp 132,493,000.00

JUMLAH Rp 132,493,000.00

Dibulatkan Rp 132,493,000.00

Terbilang : Seratus tiga puluh juta sembilan ratus delapan belas ribu rupiah
 Daftar Rencana Anggaran Biaya
MAKAM TAWANGSARI KEC. TAMAN

HARGA SATUAN
NO. URAIAN PEKERJAAN VOLUME JUMLAH HARGA (Rp) KETERANGAN
SATUAN Rp

MAKAM TAWANGSARI
I. PEKERJAAN PERSIAPAN
1 Pekerjaan pembersihan 180.00 m2 6,000.00 1,080,000.00
Jumlah 1,080,000.00
Dibulatkan 1,080,000.00

II PEKERJAAN PONDASI DAN BETON -

1 Membuat Kolom Beton Bertulang ( 100 KG Besi ) 1.55 m³ 3,467,400.00 5,374,470.00
2 Membuat kolom, sloof dan ring Beton Bertulang ( 100 KG Besi + Bekisting ) 8.90 m³ 3,467,400.00 30,842,523.00
Jumlah 36,216,993.00
Dibulatkan 36,216,990.00

III PEKERJAAN PASANGAN DAN PLESTERAN

1 Pasangan dinding bata merah 1 : 5 295.87 m² 87,700.00 25,947,799.00
2 Plesteran 1 : 5 701.50 m² 30,900.00 21,676,350.00
3 Accian 701.50 m² 21,200.00 14,871,800.00
Jumlah 62,495,949.00
Dibulatkan 62,495,940.00
IV PEKERJAAN PENGECATAN
1 Pengecatan dinding dengan cat tembok kwalitas baik 701.50 m² 44,370.00 31,125,555.00
Jumlah 31,125,555.00
Dibulatkan 31,125,550.00
V PEKERJAAN PAGAR BESI
1 Pagar Besi minimalis 4.50 m2 350,000.00 1,575,000.00
Jumlah 1,575,000.00
Dibulatkan 1,575,000.00

TOTAL 132,493,480.00
DIBULATKAN 132,493,000.00
6 1 m2 PLESTERAN CAMPURAN 1 Pc : 5 Ps TEBAL 1,5 cm
a Semen PC (abu-abu) 0.09
b Pasir Pasang 0.02
c Pembantu Tukang 0.20
d Tukang Batu 0.15
Jumlah
Dibulatkan
7 1 m2 ACCIAN PLESTERAN
a Semen PC (abu-abu) 0.08
b Pembantu Tukang 0.14
c Tukang batu 0.11
Jumlah
Dibulatkan

90
63
31.5
9
21
214.5
1 Pc : 5 Ps TEBAL 1,5 cm
sak 59,000.00 5,310.00
m3 125,000.00 2,500.00
org 70,000.00 14,000.00
org 80,000.00 12,000.00
33,810.00
33,800.00

sak 59,000.00 4,720.00

org 70,000.00 9,800.00
org 80,000.00 8,800.00
23,320.00
23,300.00

4,997,850.00
7,250,100.00
12,247,950.00