Documentos de Académico
Documentos de Profesional
Documentos de Cultura
KEGIATAN
LOKASI
TAHUN ANGGARAN
SUMBER DANA
NO
A
URAIAN PEKERJAAN
NOMOR
VOLUME
ANALISA PEKERJAAN
HARGA
SATUAN
JUMLAH
HARGA
PEKERJAAN PERSIAPAN
1 Uizet dan Bouplank
1.0000 LS
750,000.00
750,000.00
1.0000 LS
500,000.00
500,000.00
1.0000 LS
400,000.00
Jumlah I
II
400,000.00
1,650,000.00
PEKERJAAN BONGKARAN
1 Pek . Bongaran garasi mobil
1.0000 LS
125,000.00
125,000.00
1.0000 LS
300,000.00
300,000.00
Jumlah II
III
425,000.00
PEKERJAAN TANAH
1 Galian tanah pondasi
TA. 01
71.7300 M3
5,380.00
385,907.40
TA. 09
17.9300 M3
7,066.00
126,693.38
TA. 11
11.7300 M3
TA. 11
17.2500 M3
TA. 09
86.2900 M3
TA. 02
156.0000 M3
BT. 02
1.3400 M3
2,582.40
222,835.30
7,066.00
1,102,296.00
JUMLAH
Jumlah III
IV
1,837,732.08
PEKERJAAN PASANGAN
1 Pek, Pasangan pond batu kali camp 1:3:10
PO. 12
40.4200 M3
205,858.50
8,320,800.57
DD. 15
375.0000 M2
26,497.50
9,936,562.50
DD. 12
25.6000 M2
28,304.90
724,605.44
PL. 09
742.0000 M2
5,928.20
4,398,724.40
PL. 03
51.2000 M2
8,908.40
456,110.08
PL. 31
148.0000 M1
2,061.60
305,116.80
PL. 31
352.0000 M1
2,061.60
725,683.20
LT, 44
417.5000 M2
55,859.40
23,321,299.50
LT. 45
13.9500 M2
46,859.40
653,688.63
LT. 63
50.8600 M2
47,239.40
2,402,595.88
56.5000 M1
25,500.00
1,440,750.00
BT. 02
21.4400 M3
JUMLAH
Jumlah IV
52,685,937.00
BT. 40
5.8800 M3
1,823,982.50
10,725,017.10
BT. 46
6.1400 M3
3,538,480.00
21,726,267.20
BT. 44
1.1700 M3
2,938,480.00
3,438,021.60
BT. 42
5.9200 M3
1,622,291.00
9,603,962.72
BT. 42
5.0950 M3
1,622,291.00
8,265,572.65
BT. 48
1.5100 M3
3,092,887.50
4,670,260.13
BT. 41
1.7800 M3
1,322,291.00
2,353,677.98
4.5000 M3
3,092,887.50
13,917,993.75
513,689.09
PL. 30
49.3500 M2
10,409.10
PL. 31
225.0000 M1
2,061.60
463,860.00
BT. 32
34.0000 M2
144,881.00
4,925,954.00
Jumlah V
NO
80,604,276.21
URAIAN PEKERJAAN
NOMOR
VOLUME
HARGA
JUMLAH
ANALISA PEKERJAAN
VI
SATUAN
BE. 01
8307.5500 Kg
9,578.95
BE. 01
132.3300 M2
9,578.95
1,267,582.45
KY. 28
3.9600 M3
5,607,200.00
22,204,512.00
KY. 32
560.5000 M2
48,085.00
26,951,642.50
AT. 03
560.5000 M2
18,924.75
10,607,322.38
AT. 06
66.0000 M1
30,565.00
2,017,290.00
10.0000 Bh
45,000.00
450,000.00
2.0000 Bh
65,000.00
130,000.00
BE. 18
9.0000 M1
70,798.85
637,189.65
2,050,290.00
KY. 53
66.0000 M1
31,065.00
KY. 50
146.0000 M1
25,500.00
Jumlah VI
VII
362.5200 M1
145,000.00
52,565,400.00
13.0000 Unt
600,000.00
7,800,000.00
5.0000 Unt
145,000.00
725,000.00
4.0000 Unt
300,000.00
1,200,000.00
33.0000 Unt
235,000.00
7,755,000.00
KU. 17
61.7500 M2
60,931.60
Jumlah VII
CT. 14
783.2000 M2
CT. 14
CT. 09
6,568.55
5,144,488.36
491.0000 M2
6,568.55
3,225,158.05
36.5000 M2
21,030.25
767,604.13
9,137,250.54
1.0000 LS
350,000.00
350,000.00
58.0000 Bh
70,000.00
4,060,000.00
13.0000 Bh
85,000.00
1,105,000.00
2.0000 Bh
500,000.00
1,000,000.00
11.0000 Bh
13,000.00
143,000.00
45.0000 Bh
48,000.00
2,160,000.00
5.0000 Bh
13,000.00
65,000.00
11.0000 Bh
17,000.00
187,000.00
55.0000 M1
30,000.00
1,650,000.00
1.0000 Bh
1,300,000.00
1,300,000.00
12,020,000.00
SA. 05
3.0000 Bh
451,695.00
1,355,085.00
2.0000 Bh
250,000.00
500,000.00
SA. 31
12.0000 M1
9,711.10
116,533.20
SA. 26
40.0000 M1
5,511.10
220,444.00
SA. 01
1.0000
353,180.00
353,180.00
SA. 02
5.0000 Bh
353,180.00
1,765,900.00
SA. 36
5.0000 Bh
18,572.50
92,862.50
5.0000 Bh
4,250.00
21,250.00
SA. 35
5.0000 Bh
30,615.00
153,075.00
SA. 07
5.0000 Bh
109,887.25
549,436.25
1.0000 Bh
2,250,000.00
2,250,000.00
Jumlah X
XI
3,762,526.30
73,807,926.30
Jumlah VIII
3,723,000.00
149,616,435.05
IX
79,577,606.07
VIII
HARGA
7,377,765.95
PF. 24
362.0000 M2
72,409.50
26,212,239.00
PF. 03
129.0000 M2
65,787.50
8,486,587.50
KY. 61
399.0000 M1
12,893.50
5,144,506.50
KY. 59
152.0000 M1
1,800.00
273,600.00
BE. 01
484.0000 Kg
9,578.95
4,636,211.80
45.0000 M2
150,000.00
6,750,000.00
51,503,144.80
NO
XII
URAIAN PEKERJAAN
NOMOR
VOLUME
ANALISA PEKERJAAN
HARGA
SATUAN
JUMLAH
HARGA
TA. 07
200.0000 M2
5,380.00
1,076,000.00
200.0000 M2
20,000.00
4,000,000.00
SA. 13
39.0000 M1
14,455.00
563,745.00
22.0000 M2
13,000.00
JUMLAH TOTAL A
286,000.00
5,925,745.00
446,591,212.92
PEKERJAAN BONGKARAN
1 Pek, bongkaran atap lama
1.0000 LS
75,000.00
75,000.00
1.0000 LS
25,000.00
25,000.00
1.0000 LS
50,000.00
50,000.00
1.0000 LS
250,000.00
250,000.00
Jumlah I
II
400,000.00
PEKERJAAN TANAH
1 Galian tanah pondasi
TA. 01
30.0600 M3
5,380.00
161,722.80
TA. 09
7.5150 M3
2,582.40
19,406.74
TA. 11
3.3500 M3
BT. 02
1.9500 M3
Jumlah II
III
JUMLAH
181,129.54
PEKERJAAN PASANGAN
1 Pek, Pasangan pond batu kali camp 1:3:10
PO. 12
7.4200 M3
205,858.50
1,527,470.07
DD. 15
498.3734 M2
26,497.50
13,205,649.17
DD. 12
19.9600 M2
28,304.90
564,965.80
PL. 09
978.0000 M2
5,928.20
5,797,779.60
PL. 03
39.9200 M2
8,908.40
355,623.33
PL. 31
331.7300 M1
2,061.60
683,894.57
6.0000 M2
55,000.00
330,000.00
LT, 44
178.4500 M2
55,859.40
9,968,109.93
LT. 45
20.5000 M2
46,859.40
960,617.70
LT. 63
47.0000 M2
47,239.40
2,220,251.80
35,614,361.97
IV
BT. 40
5.0000 M3
1,823,982.50
9,119,912.50
BT. 46
5.2600 M3
3,538,480.00
18,612,404.80
BT. 45
2.7500 M3
3,238,480.00
8,905,820.00
BT. 48
3.6400 M3
3,092,887.50
11,258,110.50
BT. 49
7.2300 M3
3,228,326.00
23,340,796.98
BT. 48
1.6700 M3
3,092,887.50
5,165,122.13
BT. 48
BT. 32
0.7800 M3
3,092,887.50
2,412,452.25
22.8600 M3
3,092,887.50
70,703,408.25
175.0000 M2
144,881.00
25,354,175.00
Jumlah IV
174,872,202.41
KY. 28
0.9500 M3
5,607,200.00
5,326,840.00
KY. 28
2.9000 M3
5,607,200.00
16,260,880.00
KY. 32
315.0000 M2
48,085.00
15,146,775.00
AT. 03
315.0000 M2
18,924.75
5,961,296.25
AT. 06
41.0000 M1
30,565.00
1,253,165.00
4.0000 Bh
45,000.00
180,000.00
KY. 53
41.0000 M1
31,065.00
1,273,665.00
KY. 50
68.0000 M1
25,500.00
Jumlah V
NO
1,734,000.00
47,136,621.25
URAIAN PEKERJAAN
NOMOR
VOLUME
HARGA
JUMLAH
ANALISA PEKERJAAN
VI
SATUAN
KY. 03
1.0570 M3
6,145,350.00
6,495,634.95
KY. 08
32.4000 M2
271,725.00
8,803,890.00
KY. 11
15.3600 M2
271,380.00
4,168,396.80
KU. 17
3.0600 M2
60,931.60
186,450.70
6.0000 Bh
145,000.00
VII
PEKERJAAN PLAFOND
1 Pek, pasang ceiling hardflex
PF. 03
240.0000 M2
65,787.50
15,789,000.00
KY. 59
188.0000 M1
1,800.00
338,400.00
KY. 60
164.0000 M1
3,543.50
CT. 14
960.2000 M2
6,568.55
6,307,121.71
CT. 14
240.0000 M2
6,568.55
1,576,452.00
CT. 09
107.9200 M2
21,030.25
2,269,584.58
CT. 14
195.4000 M2
6,568.55
54.0000 Bh
70,000.00
3,780,000.00
42.0000 Bh
25,750.00
1,081,500.00
12.0000 Bh
13,000.00
156,000.00
12.0000 Bh
85,000.00
1,020,000.00
6.0000 Bh
13,000.00
78,000.00
18.0000 Bh
17,000.00
306,000.00
1.0000 Bh
1,300,000.00
1,300,000.00
7,721,500.00
SA. 31
30.0000 M1
9,711.10
291,333.00
SA. 26
50.0000 M1
5,511.10
275,555.00
6.0000 Bh
4,250.00
25,500.00
6.0000 Bh
2,500.00
15,000.00
6.0000 Bh
86,000.00
516,000.00
SA. 02
6.0000 Bh
3,000.00
18,000.00
SA. 36
6.0000 Bh
18,572.50
111,435.00
6.0000 Bh
4,250.00
25,500.00
SA. 35
6.0000 Bh
30,615.00
183,690.00
SA. 07
6.0000 Bh
109,887.25
659,323.50
2.0000 Bh
2,250,000.00
4,500,000.00
6,621,336.50
KU. 07
18.0000 Bh
11,105.00
199,890.00
KU. 05
54.0000 Bh
16,731.60
903,506.40
KU. 06
24.0000 Bh
4,581.60
109,958.40
12.0000 Bh
4,500.00
54,000.00
KU. 09
24.0000 Bh
9,731.60
233,558.40
18.0000 Bh
7,000.00
126,000.00
1,626,913.20
JUMLAH TOTAL B
1,283,494.67
11,436,652.96
Jumlah IX
X
581,134.00
16,708,534.00
Jumlah VIII
IX
870,000.00
20,524,372.45
Jumlah VII
VIII
HARGA
322,843,624.26
PEKERJAAN TANAH
1 Galian tanah pondasi
TA. 01
10.8600 M3
TA. 03
84.0000 M3
TA. 11
4.5000 M3
5,380.00
Jumlah I
NO
II
URAIAN PEKERJAAN
NOMOR
VOLUME
ANALISA PEKERJAAN
HARGA
SATUAN
DD. 15
30.0000 M2
26,497.50
PL. 09
63.0000 M2
5,928.20
BT. 02
2.4000 M3
LT, 44
42.5000 M2
55,859.40
LT. 45
5.5000 M2
46,859.40
JUMLAH
2,374,024.50
257,726.70
#VALUE!
BT. 40
1.1800 M3
1,823,982.50
2,152,299.35
BT. 46
1.1200 M3
3,538,480.00
3,963,097.60
BT. 42
1.0800 M3
1,622,291.00
1,752,074.28
BT. 48
5.3700 M3
3,092,887.50
16,608,805.88
9.7300 M3
3,092,887.50
30,093,795.38
PL. 31
80.0000 M1
2,061.60
164,928.00
0.2500 M3
2,938,480.00
734,620.00
BT. 32
48.0000 M2
144,881.00
Jumlah III
6,954,288.00
62,423,908.48
KY. 03
0.1250 M3
6,145,350.00
768,168.75
KY. 08
3.6800 M2
271,725.00
999,948.00
KY. 11
1.9200 M2
271,380.00
521,049.60
8.0000 M2
70,000.00
560,000.00
1.0000 M2
75,000.00
75,000.00
Jumlah IV
2,924,166.35
SA. 32
6.0000 M1
17,511.10
105,066.60
SA. 31
24.0000 M1
9,711.10
233,066.40
SA. 26
24.0000 M1
5,511.10
132,266.40
SA. 02
1.0000 Bh
3,000.00
3,000.00
SA. 36
1.0000 Bh
18,572.50
18,572.50
1.0000 Bh
4,250.00
4,250.00
SA. 35
2.0000 Bh
30,615.00
61,230.00
SA. 07
1.0000 Bh
109,887.25
109,887.25
SA. 33
1.0000 Bh
239,521.75
239,521.75
Jumlah V
906,860.90
9.0000 Bh
70,000.00
630,000.00
4.0000 Bh
85,000.00
340,000.00
8.0000 Bh
50,000.00
400,000.00
1.0000 Bh
8,500.00
8,500.00
1.0000 Bh
13,000.00
13,000.00
2.0000 Bh
17,000.00
34,000.00
Jumlah VI
VII
373,476.60
#VALUE!
VI
794,925.00
JUMLAH
HARGA
PEKERJAAN PASANGAN
IV
58,426.80
Jumlah II
III
58,426.80
1,425,500.00
66.0000 M1
17,000.00
1,122,000.00
108.0000 M1
13,000.00
1,404,000.00
45.0000 M2
21,500.00
967,500.00
BT. 54
1.7500 M3
3,092,887.50
5,412,553.13
DD. 15
14.0000 M2
26,497.50
370,965.00
PL. 09
30.0000 M2
5,928.20
177,846.00
12.0000 M1
35,000.00
420,000.00
LT. 43
10.0000 M2
55,859.40
558,594.00
CT. 14
180.0000 M2
6,568.55
1,182,339.00
CT. 09
20.7800 M2
21,030.25
Jumlah VII
JUMLAH TOTAL C
NO
URAIAN PEKERJAAN
PEKERJAAN TANAH
NOMOR
VOLUME
ANALISA PEKERJAAN
#VALUE!
HARGA
SATUAN
JUMLAH
HARGA
TA. 01
62.6000 M3
5,380.00
336,788.00
TA. 09
14.4000 M3
2,582.40
37,186.56
TA. 11
5.7600 M3
TA. 09
70.7500 M3
2,582.40
Jumlah I
II
PEKERJAAN PASANGAN
PO. 12
179.0900
205,858.50
36,867,198.77
PL. 35
126.5000
6,287.60
795,381.40
PL. 09
69.7500
5,928.20
413,491.95
72.0000
3,000.00
216,000.00
38,292,072.12
JUMLAH TOTAL D
PEKERJAAN TANAH
1 Galian tanah pondasi
TA. 01
26.4000 M3
5,380.00
TA. 09
6.6000 M3
2,582.40
Jumlah I
38,848,751.48
142,032.00
17,043.84
159,075.84
PO. 12
12.2800 M3
DD. 15
205,858.50
2,527,942.38
140.7500 M2
26,497.50
3,729,523.13
5.6200 M3
1,322,291.00
7,431,275.42
BT. 29
10.0000 M2
45,210.50
452,105.00
PL. 09
294.0000 M2
5,928.20
1,742,890.80
PL. 03
27.4500 M2
8,908.40
244,535.58
PL. 31
213.0000 M1
2,061.60
439,120.80
Jumlah II
16,567,393.11
PO. 12
23.0000 M3
205,858.50
DD. 15
16.0000 M2
26,497.50
423,960.00
2.0000 M3
1,322,291.00
2,644,582.00
BT. 02
12.5000 M3
PL. 03
27.0000 M2
8,908.40
240,526.80
7.5000 M2
172,000.00
1,290,000.00
10.0000 M2
65,000.00
JUMLAH
4,734,745.50
#VALUE!
Jumlah III
IV
182,704.80
556,679.36
Jumlah II
III
II
437,008.60
12,052,805.72
650,000.00
#VALUE!
44.0000 Bh
103,000.00
4,532,000.00
17.0000 Bh
70,000.00
1,190,000.00
90.0000 M1
21,500.00
1,935,000.00
Jumlah IV
7,657,000.00
CT. 14
294.0000 M2
6,568.55
Jumlah V
1,931,153.70
JUMLAH TOTAL E
F
PEMBANGUNAN GARASI
PEKERJAAN TANAH
#VALUE!
TA. 01
6.6000 M3
5,380.00
35,508.00
TA. 09
1.6500 M3
2,582.40
4,260.96
TA. 11
1.2000 LS
Jumlah I
NO
II
URAIAN PEKERJAAN
NOMOR
VOLUME
ANALISA PEKERJAAN
HARGA
SATUAN
JUMLAH
HARGA
PO. 12
5.5000 M3
205,858.50
1,132,221.75
DD. 15
42.2000 M2
26,497.50
1,118,194.50
1.9900 M3
1,322,291.00
2,631,359.09
BT. 29
10.5000 M2
45,210.50
474,710.25
PL. 09
90.7500 M2
5,928.20
537,984.15
PL. 03
7.0000 M2
8,908.40
62,358.80
BT. 02
1.4000 M3
LT. 44
24.0000 M2
55,859.40
1,340,625.60
100.0000 Bh
2,000.00
200,000.00
28.0000 M1
2,061.60
PL. 31
JUMLAH
#VALUE!
Julah II
57,724.80
#VALUE!
KY. 28
0.1500 M3
5,607,200.00
841,080.00
KY. 32
56.0000 M2
48,085.00
2,692,760.00
AT. 03
56.0000 M2
30,565.00
1,711,640.00
KY.53
8.0000 M1
31,065.00
248,520.00
AT. 04
8.0000 M1
34,865.00
278,920.00
PF. 03
24.0000 M2
65,787.50
1,578,900.00
KY. 59
20.0000 M1
1,800.00
Jumlah III
IV
39,768.96
III
1,931,153.70
36,000.00
7,387,820.00
10.5000 M2
145,000.00
1,522,500.00
KY. 03
0.0370 M3
6,145,350.00
227,377.95
KY. 06
1.6800 M2
271,725.00
456,498.00
3.0000 Bh
20,000.00
60,000.00
KU. 03
1.0000 Bh
140,951.25
140,951.25
CT. 14
24.0000 M2
6,568.55
157,645.20
CT. 14
92.6500 M2
6,568.55
608,576.16
Jumlah IV
3,173,548.56
JUMLAH TOTAL F
#VALUE!
REKAPITULASI :
446,591,212.92
322,843,624.26
#VALUE!
38,848,751.48
#VALUE!
PEMBANGUNAN GARASI
#VALUE!
JUMLAH
A s/d F
PPN 10 %
JUMLAH
DI BULATKAN
IMB ( Ijin Mendirikan Bangunan )
JUMLAH TOTAL
#VALUE!
#VALUE!
#VALUE!
1,056,020,000.00
3,000,000.00
1,059,020,000.00
TERBILANG : Satu milyar lima puluh sembilan jutadua puluh ribu rupiah
Karanganyar, 14 juli 2006
PENAWAR
PT. CANDI UNGGUL PERKASA
Y. SUNARDI HP SH., HP
Direktur
LOKAS
: KABUPATEN KARANGANYAR
TH ANGGA
: 2006
UPAH
SATUAN
Pekerja
Hari / orang
12,000.00
Mandor
Hari / orang
14,500.00
Hari / orang
21,000.00
Tukang Kayu
Hari / orang
21,500.00
Hari / orang
21,000.00
Tukang Batu
Hari / orang
1,700.00
Hari / orang
21,000.00
Tukang Besi
Hari / orang
17,000.00
Hari / orang
21,000.00
10
Tukang Cat
Hari / orang
20,000.00
11
Hari / orang
21,000.00
12
Tukang Pelitur
Hari / orang
20,000.00
13
Jaga Malam
Hari / orang
17,500.00
MATERIAL
SATUAN
BAHAN TAMBANG
1
M3
70,000.00
Batu pecah15-20 cm
M3
80,000.00
M3
90,000.00
M3
17,000.00
Pasir urug
M3
38,500.00
Pasir pasang
M3
73,000.00
Pasir beton
M3
85,000.00
M3
35,000.00
Kapur pasang
M3
90,000.00
No
MATERIAL
SATUAN
bh
103,000.00
bh
70,000.00
Kawat bendrat
Kg
6,000.00
Besi strip
Kg
6,500.00
Kg
6,000.00
Kg
7,000.00
Plat baja 10 mm
Kg
7,500.00
Baut baja
bh
2,000.00
Alumunium foil
m'
2,500.00
10
m'
60,000.00
11
unit
600,000.00
12
unit
343,000.00
No
MATERIAL
SATUAN
13
unit
300,000.00
14
unit
145,000.00
15
unit
235,000.00
16
Paku biasa
kg
7,000.00
17
Paku asbes
bh
100.00
18
kg
200.00
lt
2,000.00
bh
4,500.00
3 Buis Beton U - 20
m'
8,500.00
4 Buis Beton U - 30
m'
15,000.00
5 Buis Beton O - 20
m'
13,000.00
6 Buis Beton O - 30
m'
17,000.00
200.00
Batu Bata
bh
bh
2,000.00
Glass blok
bh
13,000.00
Semen portland 40 kg
zak
25,000.00
Semen portland 50 kg
zak
34,000.00
PC warna
kg
1,900.00
m2
8,500.00
m2
6,500.00
M3
9,000,000.00
M3
9,800,000.00
M3
2,000,000.00
M3
4,250,000.00
M3
4,700,000.00
M3
4,700,000.00
M3
5,000,000.00
M3
2,700,000.00
M3
3,500,000.00
10
M3
3,700,000.00
11
M3
1,250,000.00
12
M3
850,000.00
13
btg
17,000.00
14
m3
1,100,000.00
15
m'
1,800.00
16
m'
1,500.00
17
btg
4,500.00
KAYU
PENUTUP ATAP
1
bh
900.00
bh
1,300.00
bh
3,000.00
bh
4,300.00
bh
45,000.00
bh
65,000.00
m'
26,000.00
m'
21,500.00
m'
17,000.00
10
m'
13,000.00
11
Polycarbonat
m2
21,500.00
12
m'
17,000.00
13
m'
25,000.00
14
m'
43,000.00
15
Fiber gelombang
lbr
55,000.00
No
MATERIAL
SATUAN
m2
150,000.00
Triplex tebal 3 mm
lbr
30,000.00
Multifleks tebal 4 mm
lbr
50,000.00
Multifleks tebal 9 mm
lbr
100,000.00
harplex
lbr
13,000.00
List Gypsum 10 Cm
lbr
10,000.00
lbr
60,000.00
m2
24,000.00
m2
33,000.00
m2
32,000.00
m2
30,000.00
m2
20,000.00
Batu palimanan
m2
55,000.00
m'
25,500.00
Kanteen beton
bh
13,000.00
Lem viny
kg
25,000.00
BAHAN FINISHING
1
Minyat cat
lt
10,000.00
Meni kayu
Kg
14,000.00
Kg
13,000.00
Kg
22,000.00
Kg
26,000.00
Plamir
Kg
13,000.00
Kg
10,000.00
Kg
8,500.00
Plamuur
Kg
8,000.00
10
Dempul
Kg
2,500.00
11
Kg
8,500.00
12
Soda api
Kg
6,500.00
bh
250,000.00
Bak mandi
bh
170,000.00
bh
425,000.00
Zink Washbak
bh
195,000.00
set
43,000.00
bh
86,000.00
bh
300,000.00
Tee 3/4"
bh
2,500.00
bh
3,000.00
L Bow 2"
bh
3,500.00
L Bow 3"
bh
4,250.00
L Bow 4"
bh
5,500.00
PVC 1.5"
m'
3,000.00
PVC 2"
m'
4,250.00
PVC 3"
m'
6,500.00
PVC 4"
m'
13,000.00
bh
30,000.00
Stop kran3"
bh
35,000.00
Seal tape
bh
1,700.00
Ploor drain
bh
18,000.00
bh
4,250.00
bh
2,250,000.00
Perlengkapan
LS
3,500.00
SANITAIR
No
MATERIAL
SATUAN
PINTU JENDELA
1
m2
52,000.00
m2
60,000.00
Engsel pintu
bh
13,000.00
Engsel jendela
bh
850.00
bh
130,000.00
bh
85,000.00
bh
43,000.00
bh
65,000.00
bh
4,500.00
10
bh
7,000.00
11
bh
6,000.00
12
m2
70,000.00
13
m2
65,000.00
14
m2
172,000.00
15
m2
145,000.00
bh
350,000.00
bh
500,000.00
bh
70,000.00
bh
85,000.00
pasang instalasi
bh
70,000.00
M'
30,000.00
bh
17,000.00
bh
13,000.00
bh
25,750.00
bh
98,000.00
bh
48,000.00
bh
13,000.00
bh
8,500.00
bh
50,000.00
KELISTRIKAN
Unit
1,300,000.00
Y. SUNARDI HP.SH., ST
Direktur
0.143
14,000.00
17,500.00
25,000.00
25,000.00
25,000.00
20,000.00
25,000.00
20,000.00
25,000.00
22,500.00
25,000.00
22,000.00
20,000.00
SATUAN
80,000.00
90,000.00
105,000.00
20,000.00
45,000.00
85,000.00
95,000.00
40,000.00
115,000.00
SATUAN
120,000.00
80,000.00
7,500.00
7,500.00
7,000.00
7,000.00
7,500.00
2,000.00
3,000.00
68,000.00
700,000.00
400,000.00
350,000.00
170,000.00
275,000.00
8,000.00
100.00
200.00
2,000.00
5,000.00
10,000.00
17,000.00
15,000.00
20,000.00
225.00
2,000.00
15,000.00
30,000.00
40,000.00
2,000.00
10,000.00
7,500.00
9,500,000.00
11,500,000.00
2,250,000.00
4,750,000.00
5,500,000.00
5,600,000.00
5,900,000.00
3,150,000.00
3,750,000.00
4,250,000.00
1,200,000.00
1,100,000.00
20,000.00
1,200,000.00
2,000.00
1,500.00
5,000.00
1,000.00
1,500.00
3,500.00
5,000.00
50,000.00
75,000.00
30,000.00
25,000.00
20,000.00
15,000.00
25,000.00
20,000.00
30,000.00
50,000.00
60,000.00
175,000.00
35,000.00
60,000.00
110,000.00
14,000.00
10,000.00
70,000.00
27,000.00
37,500.00
37,500.00
35,000.00
25,000.00
65,000.00
30,000.00
15,000.00
30,000.00
11,500.00
16,200.00
16,200.00
25,000.00
30,000.00
15,000.00
11,000.00
10,000.00
9,000.00
3,000.00
10,000.00
7,500.00
275,000.00
200,000.00
475,000.00
225,000.00
50,000.00
100,000.00
350,000.00
3,000.00
3,500.00
4,000.00
5,000.00
6,000.00
3,000.00
5,000.00
7,500.00
15,000.00
35,000.00
40,000.00
2,000.00
20,000.00
5,000.00
2,500,000.00
4,000.00
60,000.00
70,000.00
15,000.00
1,000.00
150,000.00
100,000.00
50,000.00
75,000.00
5,000.00
8,000.00
6,600.00
80,000.00
75,000.00
200,000.00
170,000.00
400,000.00
550,000.00
80,000.00
95,000.00
80,000.00
35,000.00
20,000.00
15,000.00
30,000.00
115,000.00
55,000.00
15,000.00
10,000.00
60,000.00
1,500,000.00
DAFTAR ANALISA
KEGIATAN
LOKAS
: KABUPATEN KARANGANYAR
TH ANGGA
: 2006
NO
URAIAN
KOEF
SAT
HARGA SAT
JUMLAH
TANAH
TA. 01
0.4000 Org
12,000.00
4,800.00
Mandor
0.0400 Org
14,500.00
580.00
5,380.00
TA. 02
0.5260 Org
12,000.00
Mandor
0.0520 Org
14,500.00
6,312.00
754.00
7,066.00
TA. 07
0.0500 Org
12,000.00
Mandor
0.0050 Org
14,500.00
600.00
72.50
672.50
TA. 09
1 M3 Urugan kembali
Pekerja
0.1920 Org
12,000.00
2,304.00
Mandor
0.0192 Org
14,500.00
278.40
2,582.40
TA. 11
1 M3 Urugan pasir
pasir urug
1.2000 m3
38,500.00
46,200.00
Pekerja
0.3000 Org
12,000.00
3,600.00
Mandor
0.0100 Org
14,500.00
145.00
49,945.00
PONDASI
PO. 12
1.1000 m3
80,000.00
88,000.00
Semen portland ( 50 kg )
1.2200 zak
34,000.00
41,480.00
Pasir pasang
0.1470 m3
73,000.00
10,731.00
Kapur pasang
0.4920 m3
90,000.00
44,280.00
Pekerja
1.5000 oh
12,000.00
18,000.00
Tukang batu
0.6000 oh
1,700.00
1,020.00
0.0600 oh
21,000.00
1,260.00
Mandor
0.0750 oh
14,500.00
1,087.50
205,858.50
NO
URAIAN
KOEF
SAT
HARGA SAT
JUMLAH
DINDING
DD. 12
70.0000 bh
200.00
14,000.00
Semen portland ( 50 kg )
0.1936 zak
34,000.00
6,582.40
Pasir pasang
0.0450 m3
73,000.00
3,285.00
Pekerja
0.3200 oh
12,000.00
3,840.00
Tukang batu
0.1000 oh
1,700.00
170.00
0.0100 oh
21,000.00
210.00
Mandor
0.0150 oh
14,500.00
217.50
28,304.90
DD. 15
70.0000 bh
200.00
14,000.00
Semen portland ( 50 kg )
0.0900 zak
34,000.00
3,060.00
Pasir pasang
0.0500 m3
73,000.00
3,650.00
Kapur pasang
0.0150 m3
90,000.00
1,350.00
Pekerja
0.3200 oh
12,000.00
3,840.00
Tukang batu
0.1000 oh
1,700.00
170.00
0.0100 oh
21,000.00
210.00
Mandor
0.0150 oh
14,500.00
217.50
26,497.50
DD. 25
2,000.00
50,000.00
Semen portland ( 50 kg )
25.0000 bh
0.2560 zak
34,000.00
8,704.00
Pasir pasang
0.0350 m3
73,000.00
2,555.00
Pekerja
0.3000 oh
12,000.00
3,600.00
Tukang batu
0.1000 oh
1,700.00
170.00
0.0100 oh
21,000.00
210.00
Mandor
0.0150 oh
14,500.00
217.50
65,456.50
PLESTERAN
PL. 03
0.1296 zak
34,000.00
4,406.40
Pasir pasang
0.0190 m3
73,000.00
1,387.00
Pekerja
0.2000 oh
12,000.00
2,400.00
Tukang batu
0.1500 oh
1,700.00
255.00
0.0150 oh
21,000.00
315.00
Mandor
0.0100 oh
14,500.00
145.00
8,908.40
PL. 09
0.0368 zak
34,000.00
Kapur pasang
0.0060 m3
90,000.00
1,251.20
540.00
Pasir pasang
0.0140 m3
73,000.00
1,022.00
Pekerja
0.2000 oh
12,000.00
2,400.00
Tukang batu
0.1500 oh
1,700.00
255.00
0.0150 oh
21,000.00
315.00
Mandor
0.0100 oh
14,500.00
145.00
5,928.20
PL. 30
0.1414 zak
34,000.00
4,807.60
Pasir pasang
0.0210 m3
73,000.00
1,533.00
Pekerja
0.2600 oh
12,000.00
3,120.00
Tukang batu
0.2000 oh
1,700.00
340.00
0.0200 oh
21,000.00
420.00
Mandor
0.0130 oh
14,500.00
188.50
10,409.10
NO
URAIAN
KOEF
SAT
HARGA SAT
JUMLAH
PL. 31
0.0100 zak
34,000.00
340.00
Pasir pasang
0.0020 m3
73,000.00
146.00
Pekerja
0.0570 oh
12,000.00
684.00
Tukang batu
0.0380 oh
1,700.00
64.60
0.0380 oh
21,000.00
798.00
Mandor
0.0020 oh
14,500.00
29.00
2,061.60
PL. 35
0.0864 zak
34,000.00
2,937.60
Pasir pasang
0.0160 m3
73,000.00
1,168.00
Pekerja
0.1500 oh
12,000.00
1,800.00
Tukang batu
0.0700 oh
1,700.00
119.00
0.0070 oh
21,000.00
147.00
Mandor
0.0080 oh
14,500.00
116.00
6,287.60
KAYU
KY. 03
1.2000 m3
4,700,000.00
Pekerja
6.0000 oh
12,000.00
72,000.00
18.0000 oh
21,500.00
387,000.00
2.0000 oh
21,000.00
42,000.00
Mandor
0.3000 oh
14,500.00
Tukang kayu
5,640,000.00
4,350.00
6,145,350.00
KY. 08
0.0400 m3
5,000,000.00
200,000.00
Pekerja
1.0000 oh
12,000.00
12,000.00
Tukang kayu
2.5000 oh
21,500.00
53,750.00
0.2500 oh
21,000.00
5,250.00
Mandor
0.0500 oh
14,500.00
725.00
271,725.00
KY. 11
0.0350 m3
5,000,000.00
175,000.00
kaca bening
0.7500 m2
52,000.00
39,000.00
Pekerja
0.8000 oh
12,000.00
9,600.00
Tukang kayu
2.0000 oh
21,500.00
43,000.00
0.2000 oh
21,000.00
4,200.00
Mandor
0.0400 oh
14,500.00
580.00
271,380.00
KY. 28
1.1000 m3
4,700,000.00
5,170,000.00
97,500.00
15.0000 kg
6,500.00
Paku biasa
0.8000 kg
7,000.00
5,600.00
Pekerja
4.0000 oh
12,000.00
48,000.00
Tukang kayu
12.0000 oh
21,500.00
258,000.00
1.2000 oh
21,000.00
25,200.00
Mandor
0.2000 oh
14,500.00
2,900.00
5,607,200.00
NO
URAIAN
KOEF
SAT
HARGA SAT
JUMLAH
KY. 32
0.0105 m3
3,500,000.00
36,750.00
0.0030 kg
2,000,000.00
6,000.00
Paku biasa
0.1500 kg
7,000.00
1,050.00
Pekerja
0.1000 oh
12,000.00
1,200.00
Tukang kayu
0.1000 oh
21,500.00
2,150.00
0.0100 oh
21,000.00
210.00
Mandor
0.0500 oh
14,500.00
725.00
48,085.00
KY. 50
0.0060 m3
4,700,000.00
28,200.00
Paku biasa
0.0500 kg
7,000.00
350.00
Pekerja
0.1100 oh
12,000.00
1,320.00
Tukang kayu
0.2200 oh
21,500.00
4,730.00
0.0220 oh
21,000.00
462.00
Mandor
0.0050 oh
14,500.00
72.50
35,134.50
KY. 53
0.0048 m3
5,000,000.00
Paku biasa
0.0600 kg
7,000.00
24,000.00
420.00
Pekerja
0.1000 oh
12,000.00
1,200.00
Tukang kayu
0.2000 oh
21,500.00
4,300.00
0.0200 oh
21,000.00
420.00
Mandor
0.0500 oh
14,500.00
725.00
31,065.00
KY. 60
1.1000 m'
1,500.00
1,650.00
Paku biasa
0.0100 kg
7,000.00
70.00
Pekerja
0.0500 oh
12,000.00
600.00
Tukang kayu
0.0500 oh
21,500.00
1,075.00
0.0050 oh
21,000.00
105.00
Mandor
0.0030 oh
14,500.00
43.50
3,543.50
KY. 61
1.1000 m'
10,000.00
11,000.00
Paku biasa
0.0100 kg
7,000.00
70.00
Pekerja
0.0500 oh
12,000.00
600.00
Tukang kayu
0.0500 oh
21,500.00
1,075.00
0.0050 oh
21,000.00
105.00
Mandor
0.0030 oh
14,500.00
43.50
12,893.50
BETON
BT. 02
3.9400 zak
34,000.00
133,960.00
Paasir beton
0.4700 m3
85,000.00
39,950.00
0.9400 m3
90,000.00
84,600.00
Pekerja
1.6500 oh
12,000.00
19,800.00
Tukang batu
0.2500 oh
1,700.00
425.00
0.0200 oh
21,000.00
420.00
Mandor
0.0800 oh
14,500.00
1,160.00
280,315.00
NO
URAIAN
KOEF
SAT
HARGA SAT
JUMLAH
BT. 29
0.0450 m3
850,000.00
38,250.00
Paku biasa
0.3000 kg
7,000.00
2,100.00
Minyak bekisting
0.1000 lt
2,000.00
200.00
Pekerja
0.3000 oh
12,000.00
3,600.00
Tukang batu
0.2600 oh
1,700.00
442.00
0.0260 oh
21,000.00
546.00
Mandor
0.0050 oh
14,500.00
72.50
45,210.50
BT. 32
0.0400 m3
850,000.00
34,000.00
Paku biasa
0.4000 kg
7,000.00
2,800.00
Minyak bekisting
0.2000 lt
2,000.00
400.00
0.0150 m3
2,700,000.00
40,500.00
Multipleks tebal 9 mm
0.3500 lbr
100,000.00
35,000.00
6.0000 bt
4,500.00
27,000.00
Pekerja
0.3200 oh
12,000.00
3,840.00
Tukang batu
0.3300 oh
1,700.00
561.00
0.0330 oh
21,000.00
693.00
Mandor
0.0060 oh
14,500.00
87.00
144,881.00
BT. 40
0.2000 m3
850,000.00
170,000.00
Paku biasa
1.5000 kg
7,000.00
10,500.00
Minyak bekisting
0.4000 lt
2,000.00
800.00
200.0000 kg
6,000.00
1,200,000.00
Kawat bendrat
2.2500 kg
6,000.00
13,500.00
Semen Portland ( 50 kg )
6.4600 zak
34,000.00
219,640.00
Paasir beton
0.5200 m3
85,000.00
44,200.00
0.7800 m3
90,000.00
70,200.00
Pekerja
3.9000 oh
12,000.00
46,800.00
Tukang batu
0.3500 oh
1,700.00
595.00
Tukang kayu
1.0400 oh
21,500.00
22,360.00
Tukang besi
1.0500 oh
17,000.00
17,850.00
Kepala tukang
0.2450 oh
21,000.00
5,145.00
Mandor
0.1650 oh
14,500.00
2,392.50
1,823,982.50
BT. 41
0.2700 m3
850,000.00
229,500.00
Paku biasa
2.0000 kg
7,000.00
14,000.00
Minyak bekisting
0.6000 lt
2,000.00
1,200.00
600,000.00
100.0000 kg
6,000.00
Kawat bendrat
3.0000 kg
6,000.00
18,000.00
Semen Portland ( 50 kg )
6.4600 zak
34,000.00
219,640.00
Paasir beton
0.5200 m3
85,000.00
44,200.00
0.7800 m3
90,000.00
70,200.00
Pekerja
4.8500 oh
12,000.00
58,200.00
Tukang batu
0.3500 oh
1,700.00
595.00
Tukang kayu
1.5600 oh
21,500.00
33,540.00
Tukang besi
1.4000 oh
17,000.00
23,800.00
Kepala tukang
0.3310 oh
21,000.00
6,951.00
Mandor
0.1700 oh
14,500.00
2,465.00
1,322,291.00
NO
URAIAN
KOEF
SAT
HARGA SAT
JUMLAH
BT. 42
0.2700 m3
850,000.00
229,500.00
Paku biasa
2.0000 kg
7,000.00
14,000.00
Minyak bekisting
0.6000 lt
2,000.00
1,200.00
150.0000 kg
6,000.00
900,000.00
Kawat bendrat
3.0000 kg
6,000.00
18,000.00
Semen Portland ( 50 kg )
6.4600 zak
34,000.00
219,640.00
Paasir beton
0.5200 m3
85,000.00
44,200.00
0.7800 m3
90,000.00
70,200.00
Pekerja
4.8500 oh
12,000.00
58,200.00
Tukang batu
0.3500 oh
1,700.00
595.00
Tukang kayu
1.5600 oh
21,500.00
33,540.00
Tukang besi
1.4000 oh
17,000.00
23,800.00
Kepala tukang
0.3310 oh
21,000.00
6,951.00
Mandor
0.1700 oh
14,500.00
2,465.00
1,622,291.00
BT. 44
0.4000 m3
850,000.00
340,000.00
Paku biasa
4.0000 kg
7,000.00
28,000.00
Minyak bekisting
2.0000 lt
2,000.00
4,000.00
100.0000 kg
6,000.00
600,000.00
Kawat bendrat
4.5000 kg
6,000.00
27,000.00
Semen Portland ( 50 kg )
6.4600 zak
34,000.00
219,640.00
Paasir beton
0.5200 m3
85,000.00
44,200.00
0.7800 m3
90,000.00
70,200.00
0.1500 m3
4,700,000.00
705,000.00
Plywood 9 mm
3.5000 lbr
100,000.00
350,000.00
20.0000 btg
17,000.00
340,000.00
Pekerja
7.3000 oh
12,000.00
87,600.00
Tukang batu
0.3500 oh
1,700.00
595.00
Tukang kayu
3.3000 oh
21,500.00
70,950.00
Tukang besi
2.1000 oh
17,000.00
35,700.00
Kepala tukang
0.5700 oh
21,000.00
11,970.00
Mandor
0.2500 oh
14,500.00
3,625.00
2,938,480.00
BT. 45
0.4000 m3
850,000.00
340,000.00
Paku biasa
4.0000 kg
7,000.00
28,000.00
Minyak bekisting
2.0000 lt
2,000.00
4,000.00
900,000.00
150.0000 kg
6,000.00
Kawat bendrat
4.5000 kg
6,000.00
27,000.00
Semen Portland ( 50 kg )
6.4600 zak
34,000.00
219,640.00
Paasir beton
0.5200 m3
85,000.00
44,200.00
0.7800 m3
90,000.00
70,200.00
0.1500 m3
4,700,000.00
705,000.00
Plywood 9 mm
3.5000 lbr
100,000.00
350,000.00
20.0000 btg
17,000.00
340,000.00
Pekerja
7.3000 oh
12,000.00
87,600.00
Tukang batu
0.3500 oh
1,700.00
595.00
Tukang kayu
3.3000 oh
21,500.00
70,950.00
Tukang besi
2.1000 oh
17,000.00
35,700.00
Kepala tukang
0.5700 oh
21,000.00
11,970.00
Mandor
0.2500 oh
14,500.00
3,625.00
3,238,480.00
NO
URAIAN
KOEF
SAT
HARGA SAT
JUMLAH
BT. 46
0.4000 m3
850,000.00
340,000.00
Paku biasa
4.0000 kg
7,000.00
28,000.00
Minyak bekisting
2.0000 lt
2,000.00
4,000.00
200.0000 kg
6,000.00
1,200,000.00
Kawat bendrat
4.5000 kg
6,000.00
27,000.00
Semen Portland ( 50 kg )
6.4600 zak
34,000.00
219,640.00
Paasir beton
0.5200 m3
85,000.00
44,200.00
0.7800 m3
90,000.00
70,200.00
0.1500 m3
4,700,000.00
705,000.00
Plywood 9 mm
3.5000 lbr
100,000.00
350,000.00
20.0000 btg
17,000.00
340,000.00
Pekerja
7.3000 oh
12,000.00
87,600.00
Tukang batu
0.3500 oh
1,700.00
595.00
Tukang kayu
3.3000 oh
21,500.00
70,950.00
Tukang besi
2.1000 oh
17,000.00
35,700.00
Kepala tukang
0.5700 oh
21,000.00
11,970.00
Mandor
0.2500 oh
14,500.00
3,625.00
3,538,480.00
BT. 48
0.3200 m3
850,000.00
272,000.00
Paku biasa
3.2000 kg
7,000.00
22,400.00
Minyak bekisting
1.6000 lt
2,000.00
3,200.00
150.0000 kg
6,000.00
900,000.00
Kawat bendrat
2.2500 kg
6,000.00
13,500.00
Semen Portland ( 50 kg )
6.4600 zak
34,000.00
219,640.00
Pasir beton
0.5200 m3
85,000.00
44,200.00
0.7800 m3
90,000.00
70,200.00
0.1200 m3
4,700,000.00
564,000.00
Plywood 9 mm
2.8000 lbr
100,000.00
280,000.00
32.0000 btg
17,000.00
544,000.00
Pekerja
5.8000 oh
12,000.00
69,600.00
Tukang batu
0.3500 oh
1,700.00
595.00
Tukang kayu
2.8000 oh
21,500.00
60,200.00
Tukang besi
1.0500 oh
17,000.00
17,850.00
Kepala tukang
0.4200 oh
21,000.00
8,820.00
Mandor
0.1850 oh
14,500.00
2,682.50
3,092,887.50
BT. 49
NO
0.3200 m3
850,000.00
272,000.00
Paku biasa
3.2000 kg
7,000.00
22,400.00
Minyak bekisting
1.6000 lt
2,000.00
3,200.00
1,200,000.00
200.0000 kg
6,000.00
Kawat bendrat
3.0000 kg
6,000.00
18,000.00
Semen Portland ( 50 kg )
6.4600 zak
34,000.00
219,640.00
Pasir beton
0.5200 m3
85,000.00
44,200.00
0.7800 m3
90,000.00
70,200.00
0.1400 m3
4,700,000.00
658,000.00
Plywood 9 mm
2.8000 lbr
100,000.00
280,000.00
URAIAN
KOEF
SAT
HARGA SAT
JUMLAH
16.0000 btg
17,000.00
272,000.00
Pekerja
5.9600 oh
12,000.00
71,520.00
Tukang batu
0.3500 oh
1,700.00
595.00
Tukang kayu
2.8000 oh
21,500.00
60,200.00
Tukang besi
1.4000 oh
17,000.00
23,800.00
Kepala tukang
0.4550 oh
21,000.00
9,555.00
Mandor
0.2080 oh
14,500.00
3,016.00
3,228,326.00
BT. 49
0.2500 m3
850,000.00
212,500.00
Paku biasa
3.0000 kg
7,000.00
21,000.00
Minyak bekisting
1.2000 lt
2,000.00
2,400.00
150.0000 kg
6,000.00
900,000.00
Kawat bendrat
3.0000 kg
6,000.00
18,000.00
Semen Portland ( 50 kg )
6.4600 zak
34,000.00
219,640.00
Pasir beton
0.5200 m3
85,000.00
44,200.00
0.7800 m3
90,000.00
70,200.00
0.1050 m3
4,700,000.00
493,500.00
Plywood 9 mm
2.5000 lbr
100,000.00
250,000.00
14.0000 btg
17,000.00
238,000.00
Pekerja
5.6000 oh
12,000.00
67,200.00
Tukang batu
0.3500 oh
1,700.00
595.00
Tukang kayu
2.3000 oh
21,500.00
49,450.00
Tukang besi
1.4000 oh
17,000.00
23,800.00
Kepala tukang
0.4050 oh
21,000.00
8,505.00
Mandor
0.2020 oh
14,500.00
2,929.00
2,621,919.00
PENUTUP ATAP
AT. 03
12.0000 bh
1,300.00
15,600.00
Pekerja
0.1500 oh
12,000.00
1,800.00
Tukang kayu
0.0600 oh
21,500.00
1,290.00
0.0060 oh
21,000.00
126.00
Mandor
0.0075 oh
14,500.00
108.75
18,924.75
AT. 04
5.0000 bh
4,300.00
21,500.00
Semen Portland ( 50 kg )
0.1600 zak
34,000.00
5,440.00
Paasir pasang
0.0320 m3
73,000.00
2,336.00
Pekerja
0.4000 oh
12,000.00
4,800.00
Tukang batu
0.2000 oh
1,700.00
340.00
0.0200 oh
21,000.00
420.00
Mandor
0.0020 oh
14,500.00
29.00
34,865.00
AT. 06
4.0000 bh
4,300.00
17,200.00
Semen Portland ( 50 kg )
0.1600 zak
34,000.00
5,440.00
Paasir pasang
0.0320 m3
73,000.00
2,336.00
Pekerja
0.4000 oh
12,000.00
4,800.00
Tukang batu
0.2000 oh
1,700.00
340.00
0.0200 oh
21,000.00
420.00
Mandor
0.0020 oh
14,500.00
29.00
30,565.00
NO
URAIAN
KOEF
SAT
HARGA SAT
JUMLAH
PLAFOND
PF. 03
0.0120 m3
3,500,000.00
42,000.00
Harflex
1.1000 lbr
13,000.00
14,300.00
Paku biasa
0.1000 kg
7,000.00
700.00
Pekerja
0.1500 oh
12,000.00
1,800.00
Tukang kayu
0.2500 oh
21,500.00
5,375.00
0.0250 oh
21,000.00
525.00
Mandor
0.0750 oh
14,500.00
1,087.50
65,787.50
PF. 24
0.0120 m3
3,500,000.00
42,000.00
Gypsum board
0.3600 lbr
60,000.00
21,600.00
Paku sekrup
0.1100 kg
200.00
22.00
Pekerja
0.1500 oh
12,000.00
1,800.00
Tukang kayu
0.2500 oh
21,500.00
5,375.00
0.0250 oh
21,000.00
525.00
Mandor
0.0750 oh
14,500.00
1,087.50
72,409.50
1.0000 m2
33,000.00
33,000.00
Semen Portland ( 50 kg )
0.2276 zak
34,000.00
7,738.40
Pasir pasang
0.0420 m2
73,000.00
3,066.00
1.5000 kg
1,900.00
2,850.00
Pekerja
0.6200 oh
12,000.00
7,440.00
Tukang batu
0.3500 oh
1,700.00
595.00
0.0350 oh
21,000.00
735.00
Mandor
0.0300 oh
14,500.00
435.00
55,859.40
LT. 44
1.0000 m2
33,000.00
33,000.00
Semen Portland ( 50 kg )
0.2276 zak
34,000.00
7,738.40
Pasir pasang
0.0420 m2
73,000.00
3,066.00
1.5000 kg
1,900.00
2,850.00
Pekerja
0.6200 oh
12,000.00
7,440.00
Tukang batu
0.3500 oh
1,700.00
595.00
0.0350 oh
21,000.00
735.00
Mandor
0.0300 oh
14,500.00
435.00
55,859.40
LT. 45
1.0000 m2
24,000.00
24,000.00
Semen Portland ( 50 kg )
0.2276 zak
34,000.00
7,738.40
Pasir pasang
0.0420 m2
73,000.00
3,066.00
1.5000 kg
1,900.00
2,850.00
Pekerja
0.6200 oh
12,000.00
7,440.00
Tukang batu
0.3500 oh
1,700.00
595.00
0.0350 oh
21,000.00
735.00
Mandor
0.0300 oh
14,500.00
435.00
46,859.40
NO
URAIAN
KOEF
SAT
HARGA SAT
JUMLAH
LT. 63
1.0000 m2
24,000.00
24,000.00
Semen Portland ( 50 kg )
0.2276 zak
34,000.00
7,738.40
Pasir pasang
0.0420 m2
73,000.00
3,066.00
1.5000 kg
1,900.00
2,850.00
Pekerja
0.6200 oh
12,000.00
7,440.00
Tukang batu
0.4500 oh
1,700.00
765.00
0.0450 oh
21,000.00
945.00
Mandor
0.0300 oh
14,500.00
435.00
47,239.40
PENGECATAN
CT. 09
0.2000 kg
13,000.00
2,600.00
Plamir
0.1500 kg
13,000.00
1,950.00
Cat dasar
0.1700 kg
26,000.00
4,420.00
cat penutup
0.3500 kg
26,000.00
9,100.00
Pekerja
0.0700 oh
12,000.00
840.00
Tukang cat
0.1000 oh
20,000.00
2,000.00
0.0040 oh
21,000.00
84.00
Mandor
0.0025 oh
14,500.00
36.25
21,030.25
CT. 14
0.1000 kg
13,000.00
1,300.00
Cat dasar
0.1000 kg
10,000.00
1,000.00
cat penutup
0.2600 kg
10,000.00
2,600.00
Pekerja
0.0200 oh
12,000.00
240.00
Tukang cat
0.0630 oh
20,000.00
1,260.00
0.0063 oh
21,000.00
132.30
Mandor
0.0025 oh
14,500.00
36.25
6,568.55
SANITASI
SA. 01
1.0000 bh
300,000.00
300,000.00
Semen Portland ( 50 kg )
0.1200 zak
34,000.00
4,080.00
Pasir pasang
0.0100 m3
73,000.00
730.00
Pekerja
1.0000 oh
12,000.00
12,000.00
Tukang batu
1.5000 oh
1,700.00
2,550.00
1.5000 oh
21,000.00
31,500.00
Mandor
0.1600 oh
14,500.00
2,320.00
353,180.00
SA. 02
1.0000 bh
300,000.00
300,000.00
Semen Portland ( 50 kg )
0.1200 zak
34,000.00
4,080.00
Pasir pasang
0.0100 m3
73,000.00
730.00
Pekerja
1.0000 oh
12,000.00
12,000.00
Tukang batu
1.5000 oh
1,700.00
2,550.00
1.5000 oh
21,000.00
31,500.00
Mandor
0.1600 oh
14,500.00
2,320.00
353,180.00
NO
URAIAN
KOEF
SAT
HARGA SAT
JUMLAH
SA. 05
1.0000 bh
Perlengkapan
0.1200
425,000.00
425,000.00
3,500.00
420.00
Semen Portland ( 50 kg )
Pasir pasang
0.1200 zak
34,000.00
4,080.00
0.0100 m3
73,000.00
730.00
Pekerja
1.2000 oh
12,000.00
14,400.00
Tukang batu
1.4500 oh
1,700.00
2,465.00
0.1500 oh
21,000.00
3,150.00
Mandor
0.1000 oh
14,500.00
1,450.00
451,695.00
SA. 07
1.0000 bh
70,762.25
70,762.25
Pekerja
1.8000 oh
12,000.00
21,600.00
Tukang batu
2.7000 oh
1,700.00
4,590.00
0.5400 oh
21,000.00
11,340.00
Mandor
0.1100 oh
14,500.00
1,595.00
109,887.25
SA. 13
1.1000 m'
8,500.00
9,350.00
Semen Portland ( 50 kg )
0.0900 zak
34,000.00
3,060.00
Pasir pasang
0.0500 m3
73,000.00
3,650.00
Kapur pasang
0.0150 m3
90,000.00
1,350.00
Pekerja
0.3200 oh
12,000.00
3,840.00
Tukang batu
0.1000 oh
1,700.00
170.00
0.0100 oh
21,000.00
210.00
Mandor
0.1500 oh
14,500.00
2,175.00
14,455.00
SA. 26
1.2000 m'
3,000.00
3,600.00
Perlengkapan
0.3500
Pekerja
0.0360 oh
3,500.00
1,225.00
12,000.00
Tukang batu
0.0600 oh
1,700.00
432.00
102.00
0.0060 oh
21,000.00
126.00
Mandor
0.0018 oh
14,500.00
26.10
5,511.10
SA. 31
1.2000 m'
6,500.00
7,800.00
Perlengkapan
0.3500
3,500.00
1,225.00
Pekerja
0.0360 oh
12,000.00
432.00
Tukang
0.0600 oh
1,700.00
102.00
Kepala tukang
0.0060 oh
21,000.00
126.00
Mandor
0.0018 oh
14,500.00
26.10
9,711.10
SA. 32
1.2000 m'
Perlengkapan
0.3500
13,000.00
15,600.00
3,500.00
Pekerja
0.0360 oh
1,225.00
12,000.00
432.00
Tukang
Kepala tukang
0.0600 oh
1,700.00
102.00
0.0060 oh
21,000.00
Mandor
126.00
0.0018 oh
14,500.00
26.10
17,511.10
NO
URAIAN
KOEF
SAT
HARGA SAT
JUMLAH
SA. 33
1.0000 bh
195,000.00
195,000.00
1.0000 set
43,000.00
43,000.00
Pekerja
0.0300 oh
12,000.00
360.00
Tukang
0.3000 oh
1,700.00
510.00
Kepala tukang
0.0300 oh
21,000.00
630.00
Mandor
0.0015 oh
14,500.00
21.75
239,521.75
SA. 35
1.0000 bh
30,000.00
30,000.00
seal tape
0.0250 bh
1,700.00
42.50
Pekerja
0.0100 oh
12,000.00
120.00
Tukang
0.1000 oh
1,700.00
170.00
Kepala tukang
0.0100 oh
21,000.00
210.00
Mandor
0.0050 oh
14,500.00
72.50
30,615.00
SA. 36
1.0000 bh
18,000.00
18,000.00
Pekerja
0.0100 oh
12,000.00
120.00
Tukang
0.1000 oh
1,700.00
170.00
Kepala tukang
0.0100 oh
21,000.00
210.00
Mandor
0.0050 oh
14,500.00
72.50
18,572.50
1.1000 kg
7,000.00
7,700.00
Meni besi
0.0800 kg
13,000.00
1,040.00
Pekerja
0.0600 oh
12,000.00
720.00
Tukang besi
0.0060 oh
17,000.00
102.00
0.0006 oh
21,000.00
12.60
Mandor
0.0003 oh
14,500.00
4.35
9,578.95
BE. 18
0.5000 lb
17,000.00
8,500.00
Paku biasa
0.0150 kg
7,000.00
105.00
0.0096 m3
5,000,000.00
48,000.00
0.2500 kg
13,000.00
3,250.00
Pekerja
0.1500 oh
12,000.00
1,800.00
Tukang kayu
0.4000 oh
21,500.00
8,600.00
0.0250 oh
21,000.00
525.00
Mandor
0.0013 oh
14,500.00
18.85
70,798.85
1.0000 bh
130,000.00
Pekerja
0.0100 oh
12,000.00
130,000.00
120.00
Tukang kayu
0.5000 oh
21,500.00
10,750.00
0.0100 oh
21,000.00
210.00
Mandor
0.0050 oh
14,500.00
72.50
141,152.50
NO
URAIAN
KOEF
SAT
HARGA SAT
JUMLAH
KU. 03
1.0000 bh
130,000.00
130,000.00
Pekerja
0.0050 oh
12,000.00
60.00
Tukang kayu
0.5000 oh
21,500.00
10,750.00
0.0050 oh
21,000.00
105.00
Mandor
0.0025 oh
14,500.00
36.25
140,951.25
KU. 05
1.0000 bh
13,000.00
13,000.00
Pekerja
0.0150 oh
12,000.00
180.00
Tukang kayu
0.1500 oh
21,500.00
3,225.00
0.0150 oh
21,000.00
315.00
Mandor
0.0008 oh
14,500.00
11.60
16,731.60
KU. 06
1.0000 bh
850.00
Pekerja
0.0150 oh
12,000.00
850.00
180.00
Tukang kayu
0.1500 oh
21,500.00
3,225.00
0.0150 oh
21,000.00
315.00
Mandor
0.0008 oh
14,500.00
11.60
4,581.60
KU. 07
1.0000 bh
6,000.00
6,000.00
Pekerja
0.0200 oh
12,000.00
240.00
Tukang kayu
0.2000 oh
21,500.00
4,300.00
0.0200 oh
21,000.00
420.00
Mandor
0.0100 oh
14,500.00
145.00
11,105.00
KU. 09
1.0000 bh
6,000.00
6,000.00
Pekerja
0.0150 oh
12,000.00
180.00
Tukang kayu
0.1500 oh
21,500.00
3,225.00
0.0150 oh
21,000.00
315.00
Mandor
0.0008 oh
14,500.00
11.60
9,731.60
KU. 17
1.1000 bh
52,000.00
Pekerja
0.0150 oh
12,000.00
57,200.00
180.00
Tukang kayu
0.1500 oh
21,500.00
3,225.00
0.0150 oh
21,000.00
315.00
Mandor
0.0008 oh
14,500.00
11.60
60,931.60
LOKAS
: KABUPATEN KARANGANYAR
TH ANGGA
: 2006
URAIAN
NOMOR
HARGA SATUAN
TANAH
TA. 01
Rp
5,380.00
TA. 02
Rp
7,066.00
TA. 07
Rp
672.50
TA. 09
1 M3 Urugan kembali
Rp
2,582.40
TA. 11
1 M3 Urugan pasir
Rp
49,945.00
PO. 12
Rp
DD. 12
Rp
28,304.90
DD. 15
Rp
26,497.50
DD. 25
Rp
65,456.50
DINDING
Rp
PLESTERAN
Rp
PL. 03
Rp
8,908.40
PL. 09
Rp
5,928.20
PL. 30
Rp
10,409.10
PL. 31
Rp
2,061.60
PL. 35
Rp
6,287.60
KY. 03
Rp
6,145,350.00
KY. 08
Rp
271,725.00
KY. 11
Rp
271,380.00
KY. 28
Rp
5,607,200.00
KY. 32
Rp
48,085.00
KY. 50
Rp
35,134.50
KY. 53
Rp
31,065.00
KY. 60
Rp
3,543.50
KY. 61
Rp
12,893.50
BT. 02
Rp
280,315.00
BT. 29
Rp
45,210.50
BT. 32
Rp
144,881.00
BT. 40
Rp
1,823,982.50
BT. 41
Rp
1,322,291.00
BT. 42
Rp
1,622,291.00
BT. 44
Rp
2,938,480.00
BT. 45
Rp
3,238,480.00
KAYU
BETON
URAIAN
NOMOR
HARGA SATUAN
BT. 46
Rp
3,538,480.00
BT. 48
Rp
3,092,887.50
BT. 49
Rp
3,228,326.00
AT. 03
Rp
AT. 04
Rp
AT. 06
Rp
18,924.75
34,865.00
30,565.00
PENUTUP ATAP
Rp
PLAFOND
Rp
PF. 03
Rp
PF. 24
Rp
65,787.50
72,409.50
Rp
LT. 44
Rp
LT. 45
Rp
LT. 63
Rp
55,859.40
55,859.40
55,859.40
47,239.40
Rp
PENGECATAN
Rp
CT. 09
Rp
CT. 14
Rp
SA. 01
Rp
SA. 02
Rp
SA. 05
Rp
SA. 07
Rp
SA. 13
Rp
SA. 26
Rp
SA. 31
Rp
21,030.25
6,568.55
SANITASI
353,180.00
353,180.00
451,695.00
109,887.25
14,455.00
5,511.10
9,711.10
Rp
BE. 18
Rp
KU. 02
Rp
KU. 05
Rp
KU. 06
Rp
KU. 07
Rp
KU. 09
Rp
KU. 17
Rp
9,578.95
70,798.85
141,152.50
16,731.60
4,581.60
11,105.00
9,731.60
60,931.60
JADWAL
KEGIATAN
LOKASI
TH ANGGA
SUMBER DANA
Nomor
URAIAN KEGIATAN
BOBOT
%
Bulan I
0.118
WAKTU PELAKSANAAN
Bulan II
Bulan III
Keterangan
Bulan IV
0.473
0.337
0.088
0.022
0.022
0.022
0.041
0.010
0.010
0.010
0.010
0.041
0.014
0.014
0.014
PEMBANGUNAN GARASI
0.019
Jumlah bobot
Kemajuan Pekerjaan Bulanan ( % )
Kemajuan Pekerjaan Kumulatif ( % )
1.0000
24.861
75.139
24.861
100.000
0.118
0.118
0.118
waktu Pelaksanaan
0.084
0.084
0.084
0.084
0.010
0.010
24.448
24.448
25.830
50.278
960,018,579.12
454,424,194.72
323,557,554.26
84,489,329.55
39,136,434.68
39,802,374.45
E
18608691.46