DAFTAR HARGA SATUAN UPAH, BAHAN DAN PERALATAN KE

CV. BUANA PRIMA

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

01 Pekerja HO
02 Tukang Batu HO
03 Tukang Kayu HO
04 Tukang Cat HO
05 Tukang Listrik HO
06 Mandor HO

II. HARGA SATUAN BAHAN PASANGAN DAN CAT

01 Plastik Cor M2 2,000.00
02 Besi Beton ¢ 12 Btg 130,000.00
03 Kawat Beton Kg 25,000.00
04 Besi Beton ¢ 8 Btg 65,000.00
05 Besi Beton ¢ 10 M 2
105,000.00
10 Semen Tonase kg 1,700.00
11 Koral Palu M 3
350,000.00
12 Pasir Palu M 3
340,000.00
13 Batu Gunung M 3
320,000.00
14 Plywood 9 MM Lbr 145,000.00
15 Bata Merah Bh 1,100.00
16 Balok Ulin 5 x 10 M 3
6,000,000.00
17 Paku Ulin Kg 25,000.00
18 Talang Zincalum L=60 T,0,3 Lbr 135,000.00
19 Paku Atap Kg 55,000.00
20 Balok Kapur M3 4,000,000.00
21 Papan Listplank 2x30Cm Lbr 180,000.00
22 Keramik Lantai Polish 50x50 KIA Hitam M2 115,000.00
23 Keramik Lantai Polish 50x50 KIA Putih M2 115,000.00
24 Keramik Lantai Unpolish 50x50 KIA Hitam M 2
115,000.00
25 Keramik Lantai Unpolish 30x30 KIA Abu-Abu M 2
115,000.00
26 Keramik Dinding Polish 30x60 KIA Cream M 2
115,000.00
27 Keramik Plint Lantai Polish 10x50 KIA Hitam M 2
115,000.00
28 Keramik Plint Lantai Polish 10x50 KIA Putih M 2
1,150,000.00
29 Keramik Plint Lantai UnPolish 10x50 KIA Hitam M 2
125,000.00
30 Keramik Plint Dinding Polish 10x30 KIA Cream M 2
125,000.00
31 Closet Duduk Type CW668/SW668j, TX214CWS "TOTO" Ea 2,750,000.00
32 Washtafel Type L237V3 kran TX101LB +accessories fitting Ea 1,500,000.00
THX1A3N, TL340C5 "TOTO"
33 Uronior Type U370 + assesories T60S " TOTO" Ea 850,000.00
34 Jet Shower Type THX20NNS " TOTO" Ea 350,000.00
33 Tempat Tissu Ea 150,000.00
34 Floor Drain Type TX1BN " TOTO" Ea 270,000.00
35 Pipa PVC 3/4" AW Maspion Btg 45,000.00
36 Pipa PVC 1/2" AW Maspion Btg 32,000.00

Page 1 of 38
 DAFTAR HARGA SATUAN UPAH, BAHAN DAN PERALATAN KE
CV. BUANA PRIMA

HARGA
BAHAN
SATUA
NO JENIS BAHAN
N
( Rp. )
a b c d
37 Pipa PVC 2" AW Maspion Btg 125,000.00
38 Pipa PVC 3" AW Maspion Btg 180,000.00
39 Pipa PVC 4" AW Maspion HDPE Btg 230,000.00
40 Cat Alkali Ltr 30,000.00
41 Cat Danabrite / DanaShield Bh 88,000.00
42 Rol Kuas Bh 20,000.00
43 Amplas Lbr 3,500.00
44 Cat Danabrite Bh 44,000.00
45 Kuas Bh 6,000.00
46 Cat Dasar Ltr 40,000.00
47 Cat Kilap AVIAN Ltr 50,000.00
48 Hollow Galvanis T=0,25 mm M 1
17,500.00
49 Gypsum tebal 9 mm " Knauf " Lbr 105,000.00
50 Kasa Gypsum Rol 15,000.00
51 Tepung Gypsum Kg 4,000.00
52 Paku Sekrup Kg 60,000.00
53 GRC Nusa Board 3,2 MM Kg 80,000.00
54 List Gypsum L=10 Cm M 1
20,000.00
55 List Plafond Meranti L = 4 cm M 1
8,750.00

V. HARGA SATUAN ALAT

01 Molen Jam 37,500.00

Page 2 of 38
 UPAH, BAHAN DAN PERALATAN KERJA
V. BUANA PRIMA

HARGA HARGA
BAHAN UPAH

( Rp. ) ( Rp.)
d e

100,000.00
120,000.00
120,000.00
110,000.00
120,000.00
130,000.00

2,000.00
130,000.00
25,000.00
65,000.00
105,000.00
1,700.00
350,000.00
340,000.00
320,000.00
145,000.00
1,100.00
6,000,000.00
25,000.00
135,000.00
55,000.00
4,000,000.00
180,000.00
115,000.00
115,000.00
115,000.00
115,000.00
115,000.00
115,000.00
1,150,000.00
125,000.00
125,000.00
2,750,000.00
1,500,000.00

850,000.00
350,000.00
150,000.00
270,000.00
45,000.00
32,000.00

Page 3 of 38
 UPAH, BAHAN DAN PERALATAN KERJA
V. BUANA PRIMA

HARGA HARGA
BAHAN UPAH

( Rp. ) ( Rp.)
d e
125,000.00
180,000.00
230,000.00
30,000.00
88,000.00
20,000.00
3,500.00
44,000.00
6,000.00
40,000.00
50,000.00
17,500.00
105,000.00
15,000.00
4,000.00
60,000.00
80,000.00
20,000.00
8,750.00

37,500.00

Page 4 of 38
 KONTRAKTOR PT. INDOMINCO MANDIRI
CV. BUANA PRIMA Pekerjaan : PINTU AIR SEDPOND 41
BONTANG - KALTIM Lokasi :
No. Contract :

MATERIAL
NO URAIAN PEKERJAAN VOL UNIT
Unit Price
I PEKERJAAN PERSIAPAN
1 Mobilisasi dan Demobilisasi 1.00 Ls
Sub Total
II PEKERJAAN BETON
1 Plastik Cor 68.96 M2 2,827.73
2 Pekerjaan Sloof S1, 15 x 20
- Pembesian ɸ 12 MM SNI 8.00 Btg 150,000.00
- Pembesian ɸ 8 MM SNI 8.00 Btg 78,000.00
- Cor Beton K-225( Site Mix ) 0.62 M3 1,420,000.00
3 Pekerjaan Kolom Praktis KP, 15 x 15 Cm
- Pembesian ɸ 10 MM SNI 11.00 Btg 128,000.00
- Pembesian ɸ 8 MM SNI 9.00 Btg 78,000.00
- Cor Beton K-225( Site Mix ) 0.66 M3 1,420,000.00
4 Pekerjaan Ring Bulk, RB1, 15x20Cm
- Pembesian ɸ 12 MM SNI 11.00 Btg 150,000.00
- Pembesian ɸ 8 MM SNI 10.00 Btg 78,000.00
- Cor Beton K-225( Site Mix ) 0.82 M3 1,420,000.00
5 Pekerjaan Cor Lantai T=10 Cm
- Pembesiaan Wiremesh M8, satu Lapis 72.97 M2 98,000.00
- Cor Beton K-225( Site Mix ), t = 10 Cm 7.30 M 3
1,420,000.00
6 Pekerjaan Cor Dinding t = 10 Cm
- Pembesiaan Wiremesh M8, satu Lapis 6.58 M2 98,000.00
- Cor Beton K-225( Site Mix ), t = 10 Cm 0.66 M3 1,420,000.00
7 Instalasi Pemasangan Box Culvert ( Crane Truck By IMM ) 1.00 Ls 0.00

5 / 38
 KONTRAKTOR PT. INDOMINCO MANDIRI
CV. BUANA PRIMA Pekerjaan : PINTU AIR SEDPOND 41
BONTANG - KALTIM Lokasi :
No. Contract :

MATERIAL
NO URAIAN PEKERJAAN VOL UNIT
Unit Price
8 Pekerjaan Bagesting 1.00 M3 5,000,000.00
Sub Total
III PEKERJAAN PASANG BATU GUNUNG
1 Pekerjaan Pasang Batu Gunung Camp 1 :4 T = 25 Cm 19.88 M3 1,050,000.00
Sub Total
IV PEKERJAAN PINTU
1 Pekerjaan pintu air [ papan ulin 5 x 20 cm, canal U 150.75.6,5.10 1.00 Unit 12,500,000.00
rangka pintu kayu ulin 5x10 cm, papan ulin 3 x 20 cm, poros as ulir
Tr 60 x 6 + stang pemutar, plate tebal 5 mm, baut galvanis D16
mm, panjang 20 & 30 cm, baut HTM M12 Panjang 5 cm, grouting
Sika ]
2 Pekerjaan pintu air [ papan ulin 3 x 20 cm, kayu ulin 5x10 cm, baut 1.00 Unit 7,350,000.00
galvanis D10 mm, panjang 12,50 cm , baut galvanis D16 mm
Panjang 20 cm, grouting Sika ]
3 Papan pengukur debit air [ papan ulin 2 x 20 cm, dinabolt galvanis 3.00 Unit 4,500,000.00
dia 8 panjang 5 cm, pengecatan 2 x cat alkyd "AVIAN "
4 Handrail tangga inlet & outlet [ kayu ulin 5 x 10 cm ] 1.00 Unit 5,000,000.00
5 Pekerjaan tangga kayu [ kolom & balok ulin 10x10 cm, lantai dan 1.00 Unit 5,000,000.00
anak tangga kayu ulin 2x20 cm, handrail kayu 5 x 10 cm
6 Pekerjaan papan pengumuman [ Plat aluminium t=1mm, aklirik 1.00 Unit 8,500,000.00
t=5mm, Pengecatan 3xcat alkyd "AVIAN" warna putih, baut dia
8mm panjang 12,5 cm , kolom kayu ulin 5x10 cm include atap ]
Sub Total
1 TOTAL I
2 PPN 10%
3 GRAND TOTAL

6 / 38
 KONTRAKTOR PT. INDOMINCO MANDIRI
CV. BUANA PRIMA Pekerjaan : PINTU AIR SEDPOND 41
BONTANG - KALTIM Lokasi :
No. Contract :

MATERIAL
NO URAIAN PEKERJAAN VOL UNIT
Unit Price

7 / 38
 PROJECT AND CONSTRUCTION DEPARTEMEN
EDPOND 41

MATERIAL LABOUR/ALAT TOTAL

Unit Cost Unit Price Unit Cost COST

45,000,000.00 45,000,000.00 45,000,000.00

0.00 45,000,000.00 45,000,000.00

195,000.00 2,001.16 138,000.00 333,000.00

1,200,000.00 40,000.00 320,000.00 1,520,000.00

624,000.00 25,000.00 200,000.00 824,000.00
880,400.00 350,000.00 217,000.00 1,097,400.00

1,408,000.00 32,000.00 352,000.00 1,760,000.00

702,000.00 25,000.00 225,000.00 927,000.00
937,200.00 350,000.00 231,000.00 1,168,200.00

1,650,000.00 40,000.00 440,000.00 2,090,000.00

780,000.00 25,000.00 250,000.00 1,030,000.00
1,164,400.00 350,000.00 287,000.00 1,451,400.00

7,151,060.00 11,000.00 802,670.00 7,953,730.00

10,366,000.00 350,000.00 2,555,000.00 12,921,000.00

644,840.00 11,000.00 72,380.00 717,220.00

937,200.00 350,000.00 231,000.00 1,168,200.00
0.00 3,000,000.00 3,000,000.00 3,000,000.00

8 / 38
 PROJECT AND CONSTRUCTION DEPARTEMEN
EDPOND 41

MATERIAL LABOUR/ALAT TOTAL

Unit Cost Unit Price Unit Cost COST
5,000,000.00 2,000,000.00 2,000,000.00 7,000,000.00
33,640,100.00 11,321,050.00 44,961,150.00

20,874,000.00 25,000.00 497,000.00 21,371,000.00

20,874,000.00 497,000.00 21,371,000.00

12,500,000.00 2,850,000.00 2,850,000.00 15,350,000.00

7,350,000.00 1,800,000.00 1,800,000.00 9,150,000.00

13,500,000.00 1,000,000.00 3,000,000.00 16,500,000.00

5,000,000.00 1,200,000.00 1,200,000.00 6,200,000.00

5,000,000.00 1,200,000.00 1,200,000.00 6,200,000.00

8,500,000.00 2,000,000.00 2,000,000.00 10,500,000.00

51,850,000.00 12,050,000.00 63,900,000.00

175,232,150.00
17,523,215.00
192,755,365.00

9 / 38
 PROJECT AND CONSTRUCTION DEPARTEMEN
EDPOND 41

MATERIAL LABOUR/ALAT TOTAL

Unit Cost Unit Price Unit Cost COST

10 / 38
 ANALISA HARGA SATUAN PEKERJAAN
CV. BUANA PRIMA

SATUAN BIAYA UPAH SATUAN BIAYA BAHAN

NO URAIAN PEKERJAAN UPAH BAHAN
( ( Rp. ) ( Rp. ) ( Rp. )
Rp. )
a b c d e f
01 1 M PEKERJAAN PLASTIK COR
2

Material
1.2000 M2 Plastik Cor 2,000.00 2,400.00
Tenaga
0.0100 Ho Pekerja 100,000.00 1,000.00
0.0038 Ho Tukang Batu 120,000.00 456.00
0.0004 Ho Mandor 130,000.00 49.40
JUMLAH 1,505.40 2,400.00
2 1 BTG PEMBESIAN 12 MM
Material
1.0500 Btg Besi dia 12 MM SNI full 130,000.00 136,500.00
0.1598 Kg Bendrat 25,000.00 3,996.00
Tenaga
0.0740 Ho Pekerja 100,000.00 7,400.00
0.0810 Ho Tukang Besi 120,000.00 9,720.00
0.0032 Ho Mandor 130,000.00 415.58
JUMLAH 17,535.58 140,496.00
3 1 BTG PEMBESIAN 10 MM
Material
1.0500 Btg Besi dia 10 MM SNI full 105,000.00 110,250.00
0.1300 Kg Bendrat 25,000.00 3,250.00
Tenaga
0.0500 Ho Pekerja 100,000.00 5,000.00
0.0650 Ho Tukang Besi 120,000.00 7,800.00
0.0030 Ho Mandor 130,000.00 390.00
JUMLAH 13,190.00 113,500.00
4 1 BTG PEMBESIAN 8 MM
Material
1.0500 Btg Besi dia 8 MM SNI full 65,000.00 68,250.00
0.0711 Kg Bendrat 25,000.00 1,777.50
Tenaga
0.0332 Ho Pekerja 100,000.00 3,318.00
0.0332 Ho Tukang Besi 120,000.00 3,981.60
0.0014 Ho Mandor 130,000.00 184.86
JUMLAH 7,484.46 70,027.50
5 1 M3 COR BETON K-225
Material
388.0000 Kg Semen Tonase 1,700.00 659,600.00

Page 11 of 38
 ANALISA HARGA SATUAN PEKERJAAN
CV. BUANA PRIMA

SATUAN BIAYA UPAH SATUAN BIAYA BAHAN

NO URAIAN PEKERJAAN UPAH BAHAN
( ( Rp. ) ( Rp. ) ( Rp. )
Rp. )
a b c d e f
0.6500 M3
Pasir Palu 340,000.00 221,000.00
0.6500 M3
Koral Palu 350,000.00 227,500.00
Tenaga
1.6500 Ho Pekerja 100,000.00 165,000.00
0.2750 Ho Tukang Batu 120,000.00 33,000.00
0.0800 Ho Mandor 130,000.00 10,400.00
3.2000 Jam Molen 35,000.00 112,000.00
JUMLAH 320,400.00 1,108,100.00
6 1 M3 PEKERJAAN PASANG BATU GUNUNG
Material
1.2000 M3 Batu Gunung 320,000.00 384,000.00
202.0000 Kg Semen Tonase 1,700.00 343,400.00
0.5200 M3
Pasir Palu 340,000.00 176,800.00
Tenaga
1.5000 Ho Pekerja 100,000.00 150,000.00
0.6600 Ho Tukang Kayu 110,000.00 72,600.00
0.0750 Ho Mandor 130,000.00 9,750.00
JUMLAH 232,350.0 904,200.00
13 1 M COR BETON K-175
3

Material
336.0000 Kg Semen Tonase 1,700.00 571,200.00
0.5400 M3 Pasir Palu 340,000.00 183,600.00
0.8200 M3 Koral Palu 350,000.00 287,000.00
Tenaga
1.6500 Ho Pekerja 100,000.00 165,000.00
0.2750 Ho Tukang Batu 120,000.00 33,000.00
0.0800 Ho Mandor 130,000.00 10,400.00
3.2000 Jam Molen 35,000.00 112,000.00
JUMLAH 320,400.00 1,041,800.00
14 1 M2 PASANG 1/2 BATU BATA CAM 1 : 2
Material
55.0000 Bh Batu Bata Merah 1,100.00 60,500.00
17.2500 Kg Semen Tonase 1,700.00 29,325.00
0.0430 M3 Pasir Palu 340,000.00 14,620.00
Tenaga
0.3520 Ho Pekerja 100,000.00 35,200.00
0.1210 Ho Tukang Batu 120,000.00 14,520.00
0.0165 Ho Mandor 130,000.00 2,145.00

Page 12 of 38
 ANALISA HARGA SATUAN PEKERJAAN
CV. BUANA PRIMA

SATUAN BIAYA UPAH SATUAN BIAYA BAHAN

NO URAIAN PEKERJAAN UPAH BAHAN
( ( Rp. ) ( Rp. ) ( Rp. )
Rp. )
a b c d e f
JUMLAH 51,865.00 104,445.00
15 1 M PASANG 1/2 BATU BATA CAM 1 : 4
2

Material
55.0000 Bh Batu Bata Merah 1,100.00 60,500.00
11.5000 Kg Semen Tonase 1,700.00 19,550.00
0.0430 M3 Pasir Palu 340,000.00 14,620.00
Tenaga
0.3520 Ho Pekerja 100,000.00 35,200.00
0.1210 Ho Tukang Batu 120,000.00 14,520.00
0.0165 Ho Mandor 130,000.00 2,145.00
JUMLAH 51,865.00 94,670.00
16 1 M2 PEKERJAAN PLESTERAN CAMP 1:2
Material
7.0700 Kg Semen Tonase 1,700.00 12,019.00
0.0200 M3 Pasir Palu 340,000.00 6,800.00
Tenaga
0.2400 Ho Pekerja 100,000.00 24,000.00
0.2000 Ho Tukang Batu 120,000.00 24,000.00
0.0130 Ho Mandor 130,000.00 1,690.00
JUMLAH 49,690.00 18,819.00
17 1 M2 PEKERJAAN PLESTERAN CAMP 1:4
Material
5.2000 Kg Semen Tonase 1,700.00 8,840.00
0.0200 M3 Pasir Palu 340,000.00 6,800.00
Tenaga
0.2400 Ho Pekerja 100,000.00 24,000.00
0.2000 Ho Tukang Batu 120,000.00 24,000.00
0.0130 Ho Mandor 130,000.00 1,690.00
JUMLAH 49,690.00 15,640.00
18 1 M2 PEKERJAAN ACIAN
Material
3.5000 Kg Semen Tonase 1,700.00 5,950.00
Tenaga
0.0700 Ho Pekerja 100,000.00 7,000.00
0.0360 Ho Tukang Batu 120,000.00 4,320.00
0.0035 Ho Mandor 130,000.00 455.00
JUMLAH 11,775.00 5,950.00
19 1 M PEKERJAAN CANOPY DEPAN KAYU ULIN 5 X 10 CM
3

Material
1.1000 M3 Balok Ulin 5 x 10 6,000,000.00 6,600,000.00

Page 13 of 38
 ANALISA HARGA SATUAN PEKERJAAN
CV. BUANA PRIMA

SATUAN BIAYA UPAH SATUAN BIAYA BAHAN

NO URAIAN PEKERJAAN UPAH BAHAN
( ( Rp. ) ( Rp. ) ( Rp. )
Rp. )
a b c d e f
3.5000 Kg Paku Ulin 25,000.00 87,500.00
Tenaga
4.0000 Ho Pekerja 100,000.00 400,000.00
13.2000 Ho Tukang Kayu 110,000.00 1,452,000.00
0.2000 Ho Mandor 130,000.00 26,000.00
JUMLAH 1,878,000.0 6,687,500.00
20 1 M1 PASANG TALANG JURAI ZINCALUM 0.30 LEBAR 60 CM
Material
0.5000 Lbr Seng Plat Zincalum 0.3 L=6 135,000.00 67,500.00
0.0150 Kg Paku Atap 55,000.00 825.00
0.0096 M3
Kayu Kapur 4,000,000.00 38,400.00
Tenaga
0.0440 Ho Pekerja 100,000.00 4,400.00
0.4250 Ho Tukang Kayu 110,000.00 46,750.00
0.0013 Ho Mandor 130,000.00 169.00
JUMLAH 51,319.00 106,725.00
21 1 M PEKERJAAN LISTPLANK 2 X 30 CM MERANTI
1

Material
0.2700 Lbr List Plank Meranti 2x30 Cm 180,000.00 48,600.00
0.0500 Kg Paku Biasa 18,000.00 900.00
Tenaga
0.1100 Ho Pekerja 100,000.00 11,000.00
0.1200 Ho Tukang Kayu 110,000.00 13,200.00
0.0050 Ho Mandor 130,000.00 650.00
JUMLAH 24,850.00 49,500.00
22 1 M2 PASANG ATAP ZINCALU SOKA
Material
1.7000 Lbr Atap Zincalum Soka 135,000.00 229,500.00
0.2000 Kg Paku Zincalum Atap 145,000.00 29,000.00
Tenaga
0.2200 Ho Pekerja 100,000.00 22,000.00
0.1100 Ho Tukang Kayu 120,000.00 13,200.00
0.0010 Ho Mandor 130,000.00 130.00
JUMLAH 35,330.00 258,500.00
23 1 M PASANG NOK ZINCALUM SOKA
1

Material
2.5000 Lbr Nok Zincalum Soka 80,000.00 200,000.00
0.0500 Kg Paku Zincalum Atap 145,000.00 7,250.00

Page 14 of 38
 ANALISA HARGA SATUAN PEKERJAAN
CV. BUANA PRIMA

SATUAN BIAYA UPAH SATUAN BIAYA BAHAN

NO URAIAN PEKERJAAN UPAH BAHAN
( ( Rp. ) ( Rp. ) ( Rp. )
Rp. )
a b c d e f
Tenaga
0.0920 Ho Pekerja 100,000.00 9,200.00
0.1480 Ho Tukang Batu 120,000.00 17,760.00
0.0044 Ho Mandor 130,000.00 572.00
JUMLAH 27,532.00 207,250.00
24 1 M PASANG KERAMIK LANTAI POLISH 50X50 KIA WARNA HITAM
2

Material
1.0000 M2 Keramik Polish 50x50 115,000.00 115,000.00
4.0800 Kg Semen Tonase 1,700.00 6,936.00
0.0090 M3
Pasir Palu 340,000.00 3,060.00
Tenaga
0.2500 Ho Pekerja 100,000.00 25,000.00
0.5000 Ho Tukang Batu 110,000.00 55,000.00
0.0120 Ho Mandor 130,000.00 1,560.00
JUMLAH 81,560.00 124,996.00
25 1 M PASANG KERAMIK LANTAI POLISH 50X50 KIA WARNA PUTIH
2

Material
1.0000 M2 Keramik Polish 50x50 115,000.00 115,000.00
4.0800 Kg Semen Tonase 1,700.00 6,936.00
0.0090 M3 Pasir Palu 340,000.00 3,060.00
Tenaga
0.2500 Ho Pekerja 100,000.00 25,000.00
0.5000 Ho Tukang Batu 110,000.00 55,000.00
0.0120 Ho Mandor 130,000.00 1,560.00
JUMLAH 81,560.00 124,996.00
26 1 M PASANG KERAMIK LANTAI UNPOLISH 50X50 KIA WARNA HITAM
2

Material
1.0000 M2 Keramik Unpolish 50x50 115,000.00 115,000.00
4.0800 Kg Semen Tonase 1,700.00 6,936.00
0.0090 M3
Pasir Palu 340,000.00 3,060.00
Tenaga
0.2500 Ho Pekerja 100,000.00 25,000.00
0.5000 Ho Tukang Batu 110,000.00 55,000.00
0.0120 Ho Mandor 130,000.00 1,560.00
JUMLAH 81,560.00 124,996.00
27 1 M PASANG KERAMIK LANTAI UNPOLISH 30X30 KIA WARNA ABU-ABU
2

Material
1.0000 M2 Keramik Unpolish 30x30 115,000.00 115,000.00

Page 15 of 38
 ANALISA HARGA SATUAN PEKERJAAN
CV. BUANA PRIMA

SATUAN BIAYA UPAH SATUAN BIAYA BAHAN

NO URAIAN PEKERJAAN UPAH BAHAN
( ( Rp. ) ( Rp. ) ( Rp. )
Rp. )
a b c d e f
4.0800 Kg Semen Tonase 1,700.00 6,936.00
0.0090 M 3
Pasir Palu 340,000.00 3,060.00
Tenaga
0.2500 Ho Pekerja 100,000.00 25,000.00
0.5000 Ho Tukang Batu 110,000.00 55,000.00
0.0120 Ho Mandor 130,000.00 1,560.00
JUMLAH 81,560.00 124,996.00
28 1 M2 PASANG KERAMIK DINDING POLISH 30X60 KIA WARNA CREAM
Material
1.0000 M2 Keramik Dinding 30x60 115,000.00 115,000.00
4.0800 Kg Semen Tonase 1,700.00 6,936.00
0.0090 M3 Pasir Palu 340,000.00 3,060.00
Tenaga
0.2500 Ho Pekerja 100,000.00 25,000.00
0.5000 Ho Tukang Batu 110,000.00 55,000.00
0.0120 Ho Mandor 130,000.00 1,560.00
JUMLAH 81,560.00 124,996.00
29 1 M2 PASANG KERAMIK PLINT LANTAI POLISH 10X50 KIA WARNA HITAM
Material
1.0000 M2 Plint Lantai 10x50 KIA 115,000.00 115,000.00
4.0800 Kg Semen Tonase 1,700.00 6,936.00
0.0090 M3 Pasir Palu 340,000.00 3,060.00
Tenaga
0.2500 Ho Pekerja 100,000.00 25,000.00
0.5000 Ho Tukang Batu 110,000.00 55,000.00
0.0120 Ho Mandor 130,000.00 1,560.00
JUMLAH 81,560.00 124,996.00
30 1 M2 PASANG KERAMIK PLINT LANTAI POLISH 10X50 KIA WARNA PUTIH
Material
1.0000 M2 Plint Lantai 10x50 KIA Puti 1,150,000.00 1,150,000.00
4.0800 Kg Semen Tonase 1,700.00 6,936.00
0.0090 M3 Pasir Palu 340,000.00 3,060.00
Tenaga
0.2500 Ho Pekerja 100,000.00 25,000.00
0.5000 Ho Tukang Batu 110,000.00 55,000.00
0.0120 Ho Mandor 130,000.00 1,560.00
JUMLAH 81,560.00 1,159,996.00

Page 16 of 38
 ANALISA HARGA SATUAN PEKERJAAN
CV. BUANA PRIMA

SATUAN BIAYA UPAH SATUAN BIAYA BAHAN

NO URAIAN PEKERJAAN UPAH BAHAN
( ( Rp. ) ( Rp. ) ( Rp. )
Rp. )
a b c d e f
30 1 M PASANG KERAMIK PLINT LANTAI UNPOLISH 10X50 KIA WARNAHITAM
2

Material
1.0000 M2 Plint Lantai 10x50 KIA Hit 125,000.00 125,000.00
4.0800 Kg Semen Tonase 1,700.00 6,936.00
0.0090 M3 Pasir Palu 340,000.00 3,060.00
Tenaga
0.2500 Ho Pekerja 100,000.00 25,000.00
0.5000 Ho Tukang Batu 110,000.00 55,000.00
0.0120 Ho Mandor 130,000.00 1,560.00
JUMLAH 81,560.00 134,996.00
31 1 M PASANG KERAMIK PLINTDINDING POLISH 10X30 KIA WARNA CREAM
2

Material
1.0000 M2 Plint Lantai 10x50 KIA Cre 125,000.00 125,000.00
4.0800 Kg Semen Tonase 1,700.00 6,936.00
0.0090 M3 Pasir Palu 340,000.00 3,060.00
Tenaga
0.2500 Ho Pekerja 100,000.00 25,000.00
0.5000 Ho Tukang Batu 110,000.00 55,000.00
0.0120 Ho Mandor 130,000.00 1,560.00
JUMLAH 81,560.00 134,996.00
32 1 M2 PASANG KERAMIK PLINTDINDING POLISH 10X30 KIA WARNA CREAM
Material
1.0000 M2 Plint Lantai 10x50 KIA Cre 180,000.00 180,000.00
4.0800 Kg Semen Tonase 1,700.00 6,936.00
0.0090 M3 Pasir Palu 340,000.00 3,060.00
Tenaga
0.2500 Ho Pekerja 100,000.00 25,000.00
0.5000 Ho Tukang Batu 110,000.00 55,000.00
0.0120 Ho Mandor 130,000.00 1,560.00
JUMLAH 81,560.00 189,996.00
33 1 UNIT PASANG CLOSET DUDUK TYPE CW668/SW668j, TX214CWS "TOTO"
Material
1.0000 Ea Closet Duduk 2,750,000.00 2,750,000.00
6% % [perlengkapan] 2,750,000.00 165,000.00
0.0090 M3 Pasir Palu 340,000.00 3,060.00
Tenaga
1.3000 Ho Pekerja 100,000.00 130,000.00

Page 17 of 38
 ANALISA HARGA SATUAN PEKERJAAN
CV. BUANA PRIMA

SATUAN BIAYA UPAH SATUAN BIAYA BAHAN

NO URAIAN PEKERJAAN UPAH BAHAN
( ( Rp. ) ( Rp. ) ( Rp. )
Rp. )
a b c d e f
1.1000 Ho Tukang Batu 110,000.00 121,000.00
0.1600 Ho Mandor 130,000.00 20,800.00
JUMLAH 271,800.00 2,918,060.00
34 1 UNIT PASANG WASHTAFEL TYPE L237V3 KRAN TX101LB +ACCESSORIES FITTING THX1A3N, TL340C5 "TOTO"
Material
1.0000 Ea Washtafel 1,500,000.00 1,500,000.00
12% % [perlengkapan] 1,500,000.00 180,000.00
6.0000 Kg Semen Tonase 1,700.00 10,200.00
0.0100 M 3
Pasir Palu 340,000.00 3,400.00
Tenaga
1.2000 Ho Pekerja 100,000.00 120,000.00
1.6000 Ho Tukang Batu 110,000.00 176,000.00
0.1000 Ho Mandor 130,000.00 13,000.00
JUMLAH 309,000.00 1,693,600.00
35 1 UNIT PASANG URONIOR TYPE U370 + ACCESORIES T60S " TOTO"
Material
1.0000 Ea Uronior 850,000.00 850,000.00
30% % [perlengkapan] 850,000.00 255,000.00
6.0000 Kg Semen Tonase 1,700.00 10,200.00
0.0100 M 3
Pasir Palu 340,000.00 3,400.00
Tenaga
1.0000 Ho Pekerja 100,000.00 100,000.00
1.1000 Ho Tukang Batu 110,000.00 121,000.00
0.1000 Ho Mandor 130,000.00 13,000.00
JUMLAH 234,000.00 1,118,600.00
36 1 UNIT PASANG JET SHOWER TYPE THX20NNS " TOTO"
Material
1.0000 Ea Jet Shower 350,000.00 350,000.00
Tenaga
0.0100 Ho Pekerja 100,000.00 1,000.00
0.1000 Ho Tukang Batu 110,000.00 11,000.00
0.0050 Ho Mandor 130,000.00 650.00
JUMLAH 12,650.00 350,000.00
37 1 UNIT PASANG TEMPAT TISSU TYPE TS116 " TOTO"
Material
1.0000 Ea Tempat Tissu 150,000.00 150,000.00
Tenaga
0.0100 Ho Pekerja 100,000.00 1,000.00

Page 18 of 38
 ANALISA HARGA SATUAN PEKERJAAN
CV. BUANA PRIMA

SATUAN BIAYA UPAH SATUAN BIAYA BAHAN

NO URAIAN PEKERJAAN UPAH BAHAN
( ( Rp. ) ( Rp. ) ( Rp. )
Rp. )
a b c d e f
0.1000 Ho Tukang Batu 110,000.00 11,000.00
0.0050 Ho Mandor 130,000.00 650.00
JUMLAH 12,650.00 150,000.00
38 1 UNIT PASANG FLOOR DRAIN TYPE TX1BN " TOTO"
Material
1.0000 Ea Floor Drain Type TX1BN " 270,000.00 270,000.00
Tenaga
0.0100 Ho Pekerja 100,000.00 1,000.00
0.1000 Ho Tukang Batu 110,000.00 11,000.00
0.0050 Ho Mandor 130,000.00 650.00
JUMLAH 12,650.00 270,000.00
39 1 BTG PASANG PIPA PVC UK. 3/4" AW MASPION
Material
1.0000 Btg Pipa 3/4" AW Maspion 45,000.00 45,000.00
Tenaga
0.0720 Ho Pekerja 100,000.00 7,200.00
0.1200 Ho Tukang Batu 110,000.00 13,200.00
0.0016 Ho Mandor 130,000.00 208.00
JUMLAH 20,608.00 45,000.00
40 1 BTG PASANG PIPA PVC UK. 1/2" AW MASPION
Material
1.0000 Btg Pipa 1/2" AW Maspion 32,000.00 32,000.00
Tenaga
0.0720 Ho Pekerja 100,000.00 7,200.00
0.1200 Ho Tukang Batu 110,000.00 13,200.00
0.0016 Ho Mandor 130,000.00 208.00
JUMLAH 20,608.00 32,000.00
41 1 BTG PASANG PIPA PVC UK. 2" AW MASPION
Material
1.0000 Btg Pipa 2" AW Maspion 125,000.00 125,000.00
Tenaga
0.1080 Ho Pekerja 100,000.00 10,800.00
0.1980 Ho Tukang Batu 110,000.00 21,780.00
0.0054 Ho Mandor 130,000.00 702.00
JUMLAH 33,282.00 125,000.00
42 1 BTG PASANG PIPA PVC UK. 3" AW MASPION
Material
1.0000 Btg Pipa PVC 3" 180,000.00 180,000.00

Page 19 of 38
 ANALISA HARGA SATUAN PEKERJAAN
CV. BUANA PRIMA

SATUAN BIAYA UPAH SATUAN BIAYA BAHAN

NO URAIAN PEKERJAAN UPAH BAHAN
( ( Rp. ) ( Rp. ) ( Rp. )
Rp. )
a b c d e f
Tenaga
0.1620 Ho Pekerja 100,000.00 16,200.00
0.2960 Ho Tukang Kayu 110,000.00 32,560.00
0.0882 Ho Mandor 130,000.00 11,466.00
JUMLAH 60,226.00 180,000.00
43 1 BTG PASANG PIPA PVC UK. 4" AW MASPION
Material
1.0000 Btg Pipa PVC 4" 1,500,000.00 1,500,000.00
Tenaga
0.2025 Ho Pekerja 100,000.00 20,250.00
0.3700 Ho Tukang Kayu 110,000.00 40,700.00
0.1103 Ho Mandor 130,000.00 14,332.50
JUMLAH 75,282.50 1,500,000.00
44 1M2 PENGECATAN DINDING LUAR 1 X ALKALI 2X CAT DANABRITE WARNA CREAM
Material
0.1800 Kg Cat Meni Alkali 30,000.00 5,400.00
0.2100 Kg Cat Penutup 88,000.00 18,480.00
0.0500 Bh Rol Kuas 20,000.00 1,000.00
0.3500 Lbr Amplas 3,500.00 1,225.00
Tenaga
0.0700 Ho Pekerja 100,000.00 7,000.00
0.0860 Ho Tukang Cat 100,000.00 8,600.00
0.0025 Ho Mandor 130,000.00 325.00
JUMLAH 15,925.00 26,105.00
45 1M2 PENGECATAN DINDING DALAM 1 X ALKALI 2X CAT DANABRITE WARNA CREAM
Material
0.1800 Kg Cat Meni Alkali 30,000.00 5,400.00
0.2100 Kg Cat Penutup 44,000.00 9,240.00
0.0500 Bh Rol Kuas 20,000.00 1,000.00
0.3500 Lbr Amplas 3,500.00 1,225.00
Tenaga
0.0700 Ho Pekerja 100,000.00 7,000.00
0.0860 Ho Tukang Cat 100,000.00 8,600.00
0.0025 Ho Mandor 130,000.00 325.00
JUMLAH 15,925.00 16,865.00
46 1M PENGECATAN LISTPLANK DENGAN CAT KILAP AVIAN 1 X CAT DASAT 2X CAT PENUTUP
2

Material
0.2000 Kg Cat Dasar 40,000.00 8,000.00

Page 20 of 38
 ANALISA HARGA SATUAN PEKERJAAN
CV. BUANA PRIMA

SATUAN BIAYA UPAH SATUAN BIAYA BAHAN

NO URAIAN PEKERJAAN UPAH BAHAN
( ( Rp. ) ( Rp. ) ( Rp. )
Rp. )
a b c d e f
0.2600 Kg Cat Kilap AVIAN 50,000.00 13,000.00
0.1500 Bh Kuas 20,000.00 3,000.00
0.3500 Lbr Amplas 3,500.00 1,225.00
Tenaga
0.0700 Ho Pekerja 100,000.00 7,000.00
0.0860 Ho Tukang Cat 100,000.00 8,600.00
0.0025 Ho Mandor 130,000.00 325.00
JUMLAH 15,925.00 25,225.00
47 1 M2 PASANG PLAFOND GYPSUM T=9MM RANGKA HOLLOW TEBAL 0,25
Material
4.5000 M1 Hollow 40 x 40 17,500.00 78,750.00
0.3600 Lbr Gypsum Board 9 MM 105,000.00 37,800.00
0.0500 Rol Kasa Gypsum 15,000.00 750.00
0.4500 Kg Tepung Gypsum 4,000.00 1,800.00
0.1500 Kg Paku Sekrup 60,000.00 9,000.00
Tenaga
0.2640 Ho Pekerja 100,000.00 26,400.00
0.4700 Ho Tukang Kayu 110,000.00 51,700.00
0.0132 Ho Mandor 130,000.00 1,716.00
JUMLAH 79,816.00 128,100.00
48 1 M2 PASANG GRC T= 3,2 MM RANGKA HOLLOW TEBAL 0,25 MM
Material
4.5000 M1 Hollow 40 x 40 17,500.00 78,750.00
0.3600 Lbr GRC 3,2 MM 80,000.00 28,800.00
0.0500 Rol Kasa Gypsum 15,000.00 750.00
0.4500 Kg Tepung Gypsum 4,000.00 1,800.00
0.1500 Kg Paku Sekrup 60,000.00 9,000.00
Tenaga
0.2640 Ho Pekerja 100,000.00 26,400.00
0.4700 Ho Tukang Kayu 110,000.00 51,700.00
0.0132 Ho Mandor 130,000.00 1,716.00
JUMLAH 79,816.00 119,100.00
49 1 M2 PASANG GRC T= 3,2 MM RANGKA GORDING
Material
0.3600 Lbr GRC 3,2 MM 80,000.00 28,800.00
0.0500 Rol Kasa Gypsum 15,000.00 750.00
0.4500 Kg Tepung Gypsum 4,000.00 1,800.00
0.0750 Kg Paku Sekrup 60,000.00 4,500.00

Page 21 of 38
 ANALISA HARGA SATUAN PEKERJAAN
CV. BUANA PRIMA

SATUAN BIAYA UPAH SATUAN BIAYA BAHAN

NO URAIAN PEKERJAAN UPAH BAHAN
( ( Rp. ) ( Rp. ) ( Rp. )
Rp. )
a b c d e f
Tenaga
0.1320 Ho Pekerja 100,000.00 13,200.00
0.2350 Ho Tukang Kayu 110,000.00 25,850.00
0.0132 Ho Mandor 130,000.00 1,716.00
JUMLAH 40,766.00 35,850.00
50 1 M1 PASANG LIST PLAFOND GYPSUM L = 10 CM
Material
1.1000 M1 List Profile Gypsum L=10 20,000.00 22,000.00
0.8750 Kg Tepung Gypsum 4,000.00 3,500.00
Tenaga
0.1125 Ho Pekerja 100,000.00 11,250.00
0.0520 Ho Tukang Kayu 110,000.00 5,720.00
0.0650 Ho Mandor 130,000.00 8,450.00
JUMLAH 25,420.00 25,500.00
51 1 M1 PASANG LIST PLAFOND KAYU MERANTI L = 4 CM
Material
1.1000 M1 List Profile Kayu Meranti 8,750.00 9,625.00
0.0200 Kg Paku Biasa 18,000.00 360.00
Tenaga
0.0550 Ho Pekerja 100,000.00 5,500.00
0.0500 Ho Tukang Kayu 110,000.00 5,500.00
0.0030 Ho Mandor 130,000.00 390.00
JUMLAH 11,390.00 9,985.00

Page 22 of 38
RGA SATUAN PEKERJAAN
CV. BUANA PRIMA

BIAYA BAHAN
JUMLAH BIAYA
( Rp. ) ( Rp. )

f g=(d+f)

2,400.00 2,400.00

1,000.00
456.00
49.40
2,400.00 3,905.40

136,500.00 136,500.00
3,996.00 3,996.00

7,400.00
9,720.00
415.58
140,496.00 158,031.58

110,250.00 110,250.00
3,250.00 3,250.00

5,000.00
7,800.00
390.00
113,500.00 126,690.00

68,250.00 68,250.00
1,777.50 1,777.50

3,318.00
3,981.60
184.86
70,027.50 77,511.96

659,600.00 659,600.00

Page 23 of 38
RGA SATUAN PEKERJAAN
CV. BUANA PRIMA

BIAYA BAHAN
JUMLAH BIAYA
( Rp. ) ( Rp. )

f g=(d+f)
221,000.00 221,000.00
227,500.00 227,500.00

165,000.00
33,000.00
10,400.00
112,000.00
1,108,100.00 1,428,500.00

384,000.00 384,000.00
343,400.00 343,400.00
176,800.00 176,800.00

150,000.00
72,600.00
9,750.00
904,200.00 1,136,550.0

571,200.00 571,200.00
183,600.00 183,600.00
287,000.00 287,000.00

165,000.00
33,000.00
10,400.00
112,000.00
1,041,800.00 1,362,200.00

60,500.00 60,500.00
29,325.00 29,325.00
14,620.00 14,620.00

35,200.00
14,520.00
2,145.00

Page 24 of 38
RGA SATUAN PEKERJAAN
CV. BUANA PRIMA

BIAYA BAHAN
JUMLAH BIAYA
( Rp. ) ( Rp. )

f g=(d+f)
104,445.00 156,310.00

60,500.00 60,500.00
19,550.00 19,550.00
14,620.00 14,620.00

35,200.00
14,520.00
2,145.00
94,670.00 146,535.00

12,019.00 12,019.00
6,800.00 6,800.00

24,000.00
24,000.00
1,690.00
18,819.00 68,509.00

8,840.00 8,840.00
6,800.00 6,800.00

24,000.00
24,000.00
1,690.00
15,640.00 65,330.00

5,950.00 5,950.00

7,000.00
4,320.00
455.00
5,950.00 17,725.00

6,600,000.00 6,600,000.00

Page 25 of 38
RGA SATUAN PEKERJAAN
CV. BUANA PRIMA

BIAYA BAHAN
JUMLAH BIAYA
( Rp. ) ( Rp. )

f g=(d+f)
87,500.00 87,500.00

400,000.00
1,452,000.00
26,000.00
6,687,500.00 8,565,500.00

67,500.00 67,500.00
825.00 825.00
38,400.00 38,400.00

4,400.00
46,750.00
169.00
106,725.00 158,044.00

48,600.00 48,600.00
900.00 900.00

11,000.00
13,200.00
650.00
49,500.00 74,350.00

229,500.00 229,500.00
29,000.00 29,000.00

22,000.00
13,200.00
130.00
258,500.00 293,830.00

200,000.00 200,000.00
7,250.00 7,250.00

Page 26 of 38
RGA SATUAN PEKERJAAN
CV. BUANA PRIMA

BIAYA BAHAN
JUMLAH BIAYA
( Rp. ) ( Rp. )

f g=(d+f)

9,200.00
17,760.00
572.00
207,250.00 234,782.00

115,000.00 115,000.00
6,936.00 6,936.00
3,060.00 3,060.00

25,000.00
55,000.00
1,560.00
124,996.00 206,556.00

115,000.00 115,000.00
6,936.00 6,936.00
3,060.00 3,060.00

25,000.00
55,000.00
1,560.00
124,996.00 206,556.00

115,000.00 115,000.00
6,936.00 6,936.00
3,060.00 3,060.00

25,000.00
55,000.00
1,560.00
124,996.00 206,556.00

115,000.00 115,000.00

Page 27 of 38
RGA SATUAN PEKERJAAN
CV. BUANA PRIMA

BIAYA BAHAN
JUMLAH BIAYA
( Rp. ) ( Rp. )

f g=(d+f)
6,936.00 6,936.00
3,060.00 3,060.00

25,000.00
55,000.00
1,560.00
124,996.00 206,556.00

115,000.00 115,000.00
6,936.00 6,936.00
3,060.00 3,060.00

25,000.00
55,000.00
1,560.00
124,996.00 206,556.00

115,000.00 115,000.00
6,936.00 6,936.00
3,060.00 3,060.00

25,000.00
55,000.00
1,560.00
124,996.00 206,556.00

1,150,000.00 1,150,000.00
6,936.00 6,936.00
3,060.00 3,060.00

25,000.00
55,000.00
1,560.00
1,159,996.00 1,241,556.00

Page 28 of 38
RGA SATUAN PEKERJAAN
CV. BUANA PRIMA

BIAYA BAHAN
JUMLAH BIAYA
( Rp. ) ( Rp. )

f g=(d+f)

125,000.00 125,000.00
6,936.00 6,936.00
3,060.00 3,060.00

25,000.00
55,000.00
1,560.00
134,996.00 216,556.00

125,000.00 125,000.00
6,936.00 6,936.00
3,060.00 3,060.00

25,000.00
55,000.00
1,560.00
134,996.00 216,556.00

180,000.00 180,000.00
6,936.00 6,936.00
3,060.00 3,060.00

25,000.00
55,000.00
1,560.00
189,996.00 271,556.00

2,750,000.00 2,750,000.00
165,000.00 165,000.00
3,060.00 3,060.00

130,000.00

Page 29 of 38
RGA SATUAN PEKERJAAN
CV. BUANA PRIMA

BIAYA BAHAN
JUMLAH BIAYA
( Rp. ) ( Rp. )

f g=(d+f)
121,000.00
20,800.00
2,918,060.00 3,189,860.00
AN TX101LB +ACCESSORIES FITTING THX1A3N, TL340C5 "TOTO"

1,500,000.00 1,500,000.00
180,000.00 180,000.00
10,200.00 10,200.00
3,400.00 3,400.00

120,000.00
176,000.00
13,000.00
1,693,600.00 2,002,600.00

850,000.00 850,000.00
255,000.00 255,000.00
10,200.00 10,200.00
3,400.00 3,400.00

100,000.00
121,000.00
13,000.00
1,118,600.00 1,352,600.00

350,000.00 350,000.00

1,000.00
11,000.00
650.00
350,000.00 362,650.00

150,000.00 150,000.00

1,000.00

Page 30 of 38
RGA SATUAN PEKERJAAN
CV. BUANA PRIMA

BIAYA BAHAN
JUMLAH BIAYA
( Rp. ) ( Rp. )

f g=(d+f)
11,000.00
650.00
150,000.00 162,650.00

270,000.00 270,000.00

1,000.00
11,000.00
650.00
270,000.00 282,650.00

45,000.00 45,000.00

7,200.00
13,200.00
208.00
45,000.00 65,608.00

32,000.00 32,000.00

7,200.00
13,200.00
208.00
32,000.00 52,608.00

125,000.00 125,000.00

10,800.00
21,780.00
702.00
125,000.00 158,282.00

180,000.00 180,000.00

Page 31 of 38
RGA SATUAN PEKERJAAN
CV. BUANA PRIMA

BIAYA BAHAN
JUMLAH BIAYA
( Rp. ) ( Rp. )

f g=(d+f)

16,200.00
32,560.00
11,466.00
180,000.00 240,226.00

1,500,000.00 1,500,000.00

20,250.00
40,700.00
14,332.50
1,500,000.00 1,575,282.50

5,400.00 5,400.00
18,480.00 18,480.00
1,000.00 1,000.00
1,225.00 1,225.00

7,000.00
8,600.00
325.00
26,105.00 42,030.00

5,400.00 5,400.00
9,240.00 9,240.00
1,000.00 1,000.00
1,225.00 1,225.00

7,000.00
8,600.00
325.00
16,865.00 32,790.00

8,000.00 8,000.00

Page 32 of 38
RGA SATUAN PEKERJAAN
CV. BUANA PRIMA

BIAYA BAHAN
JUMLAH BIAYA
( Rp. ) ( Rp. )

f g=(d+f)
13,000.00 13,000.00
3,000.00 3,000.00
1,225.00 1,225.00

7,000.00
8,600.00
325.00
25,225.00 41,150.00

78,750.00 78,750.00
37,800.00 37,800.00
750.00 750.00
1,800.00 1,800.00
9,000.00 9,000.00

26,400.00
51,700.00
1,716.00
128,100.00 207,916.00

78,750.00 78,750.00
28,800.00 28,800.00
750.00 750.00
1,800.00 1,800.00
9,000.00 9,000.00

26,400.00
51,700.00
1,716.00
119,100.00 198,916.00

28,800.00 28,800.00
750.00 750.00
1,800.00 1,800.00
4,500.00 4,500.00

Page 33 of 38
RGA SATUAN PEKERJAAN
CV. BUANA PRIMA

BIAYA BAHAN
JUMLAH BIAYA
( Rp. ) ( Rp. )

f g=(d+f)

13,200.00
25,850.00
1,716.00
35,850.00 76,616.00

22,000.00 22,000.00
3,500.00 3,500.00

11,250.00
5,720.00
8,450.00
25,500.00 50,920.00

9,625.00 9,625.00
360.00 360.00

5,500.00
5,500.00
390.00
9,985.00 21,375.00

Page 34 of 38
 JADWAL PELAKSANAAN PEKERJAAN

BOBOT MINGGU KE
No. Mata Perkiraan
Uraian Pekerjaan Satuan
Pemb. Kuantitas
[%] 1 2 3

3.67 3.669 3.669

1 Mobilisasi dan Demobilisasi Ls 1.00 25.680

0.19
2 Plastik Cor M2 68.96 0.190

1.96
3 Pekerjaan Sloof S1, 15 x 20 M3 0.62 1.964

2.200
4 Pekerjaan Kolom Praktis KP, 15 x 15 Cm M3 0.66 2.200

5 Pekerjaan Ring Bulk, RB1, 15x20Cm M3 0.82 2.609

5.956 5.956
6 Pekerjaan Cor Lantai T=10 Cm M3 7.30 11.913

7 Pekerjaan Cor Dinding t = 10 Cm M3 0.66 1.076

Instalasi Pemasangan Box Culvert ( Crane

8 Ls 1.00 1.712
Truck By IMM )
1.00 0.999 0.999
9 Pekerjaan Bagesting Ls 1.00 3.995

Pekerjaan Pasang Batu Gunung Camp 1 :4 T = 3.05 3.05

10 M3 19.88 12.196
25 Cm

11 Pekerjaan Pintu Ls 1.00 36.466

JUMLAH BOBOT PEKERJAAN [ % ] 100.000

 Renc. Minggu 6.821 15.873 13.673
PROGRESS PER MINGGU
Komulatif 6.821 22.694 36.366
LAKSANAAN PEKERJAAN

MINGGU KE
REMARKS
4 5 6 7

3.669 3.669 3.669 3.669

2.609

1.076

1.712

0.999

3.049 3.049

18.23 18.23
11.401 24.951 23.614 3.669 %
47.767 72.718 96.331 100.000 %

Bontang,11 Mei 2015

Dibuat Oleh :
CV. BUANA PRIMA

Suryanto
Direktur