07 analisa
DESCRIPTION
jkuyikreTRANSCRIPT
-
PROGRAM : PENGEMBANGAN DESTINASI PARIWISATA
KEGIATAN : PENGEMBANGAN SARANA DAN PRASARANA PARIWISATA
PEKERJAAN : PEMBANGUNAN KONSTRUKSI KOLAM RENANG DAN TERAPI AIR PANAS
LOKASI : KOMPL. HWB PINANG AWAN, KEC. PAUH DUO KAB. SOLOK SELATAN
1 1 M' Pengukuran dan pemasangan bowplank
Bahan
0.0120 M3 Kayu 5 x 7 cm 1,300,000.00Rp 15,600.00Rp
0.0200 Kg Besi paku 13,955.00Rp 279.10Rp
0.0070 M3 Kayu papan Kls. III 1,300,000.00Rp 9,100.00Rp
Upah
0.1000 Oh Tukang kayu 60,000.00Rp 6,000.00Rp
0.1000 Oh Pekerja 54,000.00Rp 5,400.00Rp
0.0100 Oh Kepala tukang 62,500.00Rp 625.00Rp
0.0050 Oh Mandor 62,500.00Rp 312.50Rp
Jumlah Upah + Bahan 24,979.10Rp 12,337.50Rp 37,316.60Rp
Over Head 5% 1,865.83Rp
Jumlah 39,182.43Rp
1 M2 Membersihkan lapangan dan perataan ( SNI 03-2835-2002)
Upah
0.1000 Oh Pekerja 54,000.00Rp 5,400.00Rp
0.0500 Oh Mandor 62,500.00Rp 3,125.00Rp
Jumlah Upah + Bahan -Rp 8,525.00Rp 8,525.00Rp
Over Head 5% 426.25Rp
Jumlah 8,951.25Rp
3 Mengali 1 m Tanah Biasa sedalam 2 meter ( SNI - DT - 91 - 006 - 2007 )
Upah
0.9000 Oh Pekerja 54,000.00Rp 48,600.00Rp
0.0450 Oh Mandor 62,500.00Rp 2,812.50Rp
Jumlah Upah + Bahan -Rp 51,412.50Rp 51,412.50Rp
Over Head 5% 2,570.63Rp
Jumlah 53,983.13Rp
3 Mengali 1 m Tanah Keras sedalam 1 meter ( SNI - DT - 91 - 006 - 2007 )
Upah
1.0000 Oh Pekerja 54,000.00Rp 54,000.00Rp
0.0320 Oh Mandor 62,500.00Rp 2,000.00Rp
Jumlah Upah + Bahan -Rp 56,000.00Rp 56,000.00Rp
Over Head 5% 2,800.00Rp
Jumlah 58,800.00Rp
4 Mengurug kembali 1 m galian ( SNI - DT - 91 - 0006 - 2007 )
Upah
0.2500 Oh Pekerja 54,000.00Rp 13,500.00Rp
0.0083 Oh Mandor 62,500.00Rp 518.75Rp
Jumlah Upah + Bahan -Rp 14,018.75Rp 14,018.75Rp
Over Head 5% 700.94Rp
Jumlah 14,719.69Rp
5 Mengurug 1 m Pasir Urug ( SNI - DT - 91 - 0006 - 2007 )
Upah
0.3000 Oh Pekerja 54,000.00Rp 16,200.00Rp
0.0100 Oh Mandor 62,500.00Rp 625.00Rp
Bahan
1.2000 M3 Pasir urug 25,000.00Rp 30,000.00Rp
Jumlah Upah + Bahan 30,000.00Rp 16,825.00Rp 46,825.00Rp
Over Head 10% 2,341.25Rp
Jumlah 49,166.25Rp
6 Mengurug 1 m Tanah
Upah
0.3000 Oh Pekerja 54,000.00Rp 16,200.00Rp
0.0100 Oh Mandor 62,500.00Rp 625.00Rp
Bahan
1.2000 M3 Tanah Gunung 25,000.00Rp 30,000.00Rp
Jumlah Upah + Bahan 30,000.00Rp 16,825.00Rp 46,825.00Rp
Over Head 10% 2,341.25Rp
Jumlah 49,166.25Rp
ANALISA ANGGARAN BIAYA
-
8 1 M3 Urugan Pasir
Bahan
1.2000 M3 Pasir Urug 25,000.00Rp 30,000.00Rp
Upah
0.3000 Oh Pekerja 54,000.00Rp 16,200.00Rp
0.0100 Oh Tukang batu 60,000.00Rp 600.00Rp
Jumlah Upah + Bahan 30,000.00Rp 16,800.00Rp 46,800.00Rp
Over Head 10% 2,340.00Rp
Jumlah 49,140.00Rp
9 Memasang 1 M2 dinding bata merah tebal 1/2 bata, Camp. 1 Pc : 2 Ps ( SNI-DT-0009-2007
Bahan
70.0000 Bh Bata merah 5 x 11 x 22 cm 740.00Rp 51,800.00Rp
18.9500 Kg Semen portland ( 50 Kg) 1,080.00Rp 20,466.00Rp
0.0380 M3 Pasir pasangan 38,000.00Rp 1,444.00Rp
Upah
0.3000 Oh Pekerja 54,000.00Rp 16,200.00Rp
0.1000 Oh Tukang batu 60,000.00Rp 6,000.00Rp
0.0100 Oh Kepala tukang 62,500.00Rp 625.00Rp
0.0150 Oh Mandor 62,500.00Rp 937.50Rp
Jumlah Upah + Bahan 73,710.00Rp 23,762.50Rp 97,472.50Rp
Over Head 10% 4,873.63Rp
Jumlah 102,346.13Rp
10 Memasang 1 M2 dinding bata merah tebal 1/2 bata, Camp. 1 Pc : 4 Ps ( SNI-DT-0009-2006
Bahan
70.0000 Bh Bata merah 5 x 11 x 22 cm 740.00Rp 51,800.00Rp
11.5000 Kg Semen portland ( 50 Kg) 1,080.00Rp 12,420.00Rp
0.0430 M3 Pasir pasangan 38,000.00Rp 1,634.00Rp
Upah
0.3000 Oh Pekerja 54,000.00Rp 16,200.00Rp
0.1000 Oh Tukang batu 60,000.00Rp 6,000.00Rp
0.0100 Oh Kepala tukang 62,500.00Rp 625.00Rp
0.0150 Oh Mandor 62,500.00Rp 937.50Rp
Jumlah Upah + Bahan 65,854.00Rp 23,762.50Rp 89,616.50Rp
Over Head 10% 4,480.83Rp
Jumlah 94,097.33Rp
11 Memasang 1 M2 Plesteran 1 Pc : 2 Ps, tebal 15 mm ( SNI-DT-00010-2007)
Bahan
10.2240 Kg Semen portland ( 50 Kg) 1,080.00Rp 11,041.92Rp
0.0200 M3 Pasir pasangan 38,000.00Rp 760.00Rp
Upah
0.3000 Oh Pekerja 54,000.00Rp 16,200.00Rp
0.1500 Oh Tukang batu 60,000.00Rp 9,000.00Rp
0.0150 Oh Kepala tukang 62,500.00Rp 937.50Rp
0.0100 Oh Mandor 62,500.00Rp 625.00Rp
Jumlah Upah + Bahan 11,801.92Rp 26,762.50Rp 38,564.42Rp
Over Head 10% 1,928.22Rp
Jumlah 40,492.64Rp
12 Memasang 1 M2 Plesteran 1 Pc : 4 Ps, tebal 15 mm ( SNI-DT-00010-2007)
Bahan
6.2400 Kg Semen portland ( 50 Kg) 1,080.00Rp 6,739.20Rp
0.0240 M3 Pasir pasangan 38,000.00Rp 912.00Rp
Upah
0.3000 Oh Pekerja 54,000.00Rp 16,200.00Rp
0.1500 Oh Tukang batu 60,000.00Rp 9,000.00Rp
0.0150 Oh Kepala tukang 62,500.00Rp 937.50Rp
0.0100 Oh Mandor 62,500.00Rp 625.00Rp
Jumlah Upah + Bahan 7,651.20Rp 26,762.50Rp 34,413.70Rp
Over Head 10% 1,720.69Rp
Jumlah 36,134.39Rp
13 Memasang 1 M2 Acian ( SNI-DT-00010-2007)
Bahan
3.2500 Kg Semen portland ( 50 Kg) 1,080.00Rp 3,510.00Rp
Upah
0.2000 Oh Pekerja 54,000.00Rp 10,800.00Rp
0.1000 Oh Tukang batu 60,000.00Rp 6,000.00Rp
0.0100 Oh Kepala tukang 62,500.00Rp 625.00Rp
0.0080 Oh Mandor 62,500.00Rp 500.00Rp
Jumlah Upah + Bahan 3,510.00Rp 17,925.00Rp 21,435.00Rp
Over Head 10% 1,071.75Rp
Jumlah 22,506.75Rp
-
15 Membuat 1 m lantai kerja beton mutu fc' = 7,4 Mpa ( K 100 ) Slump (12+2) cm, w/c=0,87
Upah
1.2000 Oh Pekerja 54,000.00Rp 64,800.00Rp
0.2000 Oh Tukang Batu 60,000.00Rp 12,000.00Rp
0.0200 Oh Kep. tukang batu 62,500.00Rp 1,250.00Rp
0.0600 Oh Mandor 62,500.00Rp 3,750.00Rp
Bahan
230.0000 Kg S e m e n ( 50 Kg ) 1,080.00Rp 248,400.00Rp
0.6300 M3 Pasir Beton 36,500.00Rp 22,995.00Rp
0.7600 M3 Kerikil Saring 50,000.00Rp 38,000.00Rp
Jumlah Upah + Bahan 309,395.00Rp 81,800.00Rp 391,195.00Rp
Over Head 10% 19,559.75Rp
Jumlah 410,754.75Rp
16 Membuat 1 m beton mutu fc' = 9,8 Mpa ( K 125 ) Slump (12+2) cm, w/c=0,78
Upah
1.6500 Oh Pekerja 54,000.00Rp 89,100.00Rp
0.2750 Oh Tukang Batu 60,000.00Rp 16,500.00Rp
0.0280 Oh Kep. tukang batu 62,500.00Rp 1,750.00Rp
0.0830 Oh Mandor 62,500.00Rp 5,187.50Rp
Bahan
276.0000 Kg S e m e n ( 50 Kg ) 1,080.00Rp 298,080.00Rp
0.5900 M3 Pasir Beton 36,500.00Rp 21,535.00Rp
0.7500 M3 Kerikil Saring 50,000.00Rp 37,500.00Rp
Jumlah Upah + Bahan 357,115.00Rp 112,537.50Rp 469,652.50Rp
Over Head 10% 23,482.63Rp
Jumlah 493,135.13Rp
16 Membuat 1 m beton mutu fc' = 14,5 Mpa ( K 175 ) Slump (12+2) cm, w/c=0,66
Upah
1.6500 Oh Pekerja 54,000.00Rp 89,100.00Rp
0.2750 Oh Tukang Batu 60,000.00Rp 16,500.00Rp
0.0280 Oh Kep. tukang batu 62,500.00Rp 1,750.00Rp
0.0830 Oh Mandor 62,500.00Rp 5,187.50Rp
Bahan
326.0000 Kg S e m e n ( 50 Kg ) 1,080.00Rp 352,080.00Rp
0.5400 M3 Pasir Beton 36,500.00Rp 19,710.00Rp
0.7600 M3 Kerikil Saring 50,000.00Rp 38,000.00Rp
Jumlah Upah + Bahan 409,790.00Rp 112,537.50Rp 522,327.50Rp
Over Head 10% 26,116.38Rp
Jumlah 548,443.88Rp
17 Membuat 1 m beton mutu fc' = 21.73 Mpa /K 250 Slump (12+2) cm, w/c=0,56
Upah
1.6500 Oh Pekerja 54,000.00Rp 89,100.00Rp
0.2750 Oh Tukang Batu 60,000.00Rp 16,500.00Rp
0.0280 Oh Kep. tukang batu 62,500.00Rp 1,750.00Rp
0.0830 Oh Mandor 62,500.00Rp 5,187.50Rp
Bahan
384.0000 Kg S e m e n ( 50 Kg ) 1,080.00Rp 414,720.00Rp
0.4900 M3 Pasir Beton 36,500.00Rp 17,885.00Rp
0.7600 M3 Split 190,000.00Rp 144,400.00Rp
Jumlah Upah + Bahan 577,005.00Rp 112,537.50Rp 689,542.50Rp
Over Head 10% 34,477.13Rp
Jumlah 724,019.63Rp
17 Membuat 1 m beton mutu fc' = 19,3 Mpa /K 225 Slump (12+2) cm, w/c=0,58
Upah
1.6500 Oh Pekerja 54,000.00Rp 89,100.00Rp
0.2750 Oh Tukang Batu 60,000.00Rp 16,500.00Rp
0.0280 Oh Kep. tukang batu 62,500.00Rp 1,750.00Rp
0.0830 Oh Mandor 62,500.00Rp 5,187.50Rp
Bahan
371.0000 Kg S e m e n ( 50 Kg ) 1,080.00Rp 400,680.00Rp
0.4900 M3 Pasir Beton 36,500.00Rp 17,885.00Rp
0.7700 M3 Split 190,000.00Rp 146,300.00Rp
Jumlah Upah + Bahan 564,865.00Rp 112,537.50Rp 677,402.50Rp
Over Head 10% 33,870.13Rp
Jumlah 711,272.63Rp
-
18 Memasang 1 m Bekisting untuk Dinding
Upah
0.5200 Oh Pekerja 54,000.00Rp 28,080.00Rp
0.0260 Oh Tukang Kayu 60,000.00Rp 1,560.00Rp
0.0260 Oh Kepala Tukang 62,500.00Rp 1,625.00Rp
0.0260 Oh Mandor 62,500.00Rp 1,625.00Rp
Bahan
0.0450 M3 Kayu Kelas III 1,300,000.00Rp 58,500.00Rp
1.0000 Kg Paku 5 cm - 10 cm 13,955.00Rp 13,955.00Rp
1.0000 M2 Multiplek 9 mm 96,000.00Rp 96,000.00Rp
Jumlah Upah + Bahan 168,455.00Rp 32,890.00Rp 201,345.00Rp
Untuk 2 x Pemakaian Bahan 100,672.50Rp
Over Head 10% 5,033.63Rp
Jumlah 105,706.13Rp
18 Memasang 1 m Bekisting untuk Balok
Upah
0.5200 Oh Pekerja 54,000.00Rp 28,080.00Rp
0.0260 Oh Tukang Kayu 60,000.00Rp 1,560.00Rp
0.0260 Oh Kepala Tukang 62,500.00Rp 1,625.00Rp
0.0260 Oh Mandor 62,500.00Rp 1,625.00Rp
Bahan
0.0400 M3 Kayu Kelas III 1,300,000.00Rp 52,000.00Rp
0.4000 Kg Paku 5 cm - 10 cm 13,955.00Rp 5,582.00Rp
0.0180 M3 Balok Kayu Kelas III 1,300,000.00Rp 23,400.00Rp
Jumlah Upah + Bahan 80,982.00Rp 32,890.00Rp 113,872.00Rp
Untuk 2 x Pemakaian Bahan 56,936.00Rp
Over Head 10% 2,846.80Rp
Jumlah 59,782.80Rp
18 Memasang 1 m Bekisting untuk Pondasi
Upah
0.5200 Oh Pekerja 54,000.00Rp 28,080.00Rp
0.0260 Oh Tukang Kayu 60,000.00Rp 1,560.00Rp
0.0260 Oh Kepala Tukang 62,500.00Rp 1,625.00Rp
0.0260 Oh Mandor 62,500.00Rp 1,625.00Rp
Bahan
0.0400 M3 Kayu Kelas III 1,300,000.00Rp 52,000.00Rp
0.3000 Kg Paku 5 cm - 10 cm 13,955.00Rp 4,186.50Rp
Jumlah Upah + Bahan 56,186.50Rp 32,890.00Rp 89,076.50Rp
Untuk 2 x Pemakaian Bahan 44,538.25Rp
Over Head 10% 2,226.91Rp
Jumlah 46,765.16Rp
18 Memasang 1 m Bekisting untuk Sloof
Upah
0.5200 Oh Pekerja 54,000.00Rp 28,080.00Rp
0.0260 Oh Tukang Kayu 60,000.00Rp 1,560.00Rp
0.0260 Oh Kepala Tukang 62,500.00Rp 1,625.00Rp
0.0260 Oh Mandor 62,500.00Rp 1,625.00Rp
Bahan
0.0450 M3 Kayu Kelas III 1,300,000.00Rp 58,500.00Rp
0.3000 Kg Paku 5 cm - 10 cm 13,955.00Rp 4,186.50Rp
Jumlah Upah + Bahan 62,686.50Rp 32,890.00Rp 95,576.50Rp
Untuk 2 x Pemakaian Bahan 47,788.25Rp
Over Head 10% 2,389.41Rp
Jumlah 50,177.66Rp
18 Memasang 1 m Bekisting untuk Kolom
Upah
0.6600 Oh Pekerja 54,000.00Rp 35,640.00Rp
0.3300 Oh Tukang Kayu 60,000.00Rp 19,800.00Rp
0.0330 Oh Kepala Tukang 62,500.00Rp 2,062.50Rp
0.0330 Oh Mandor 62,500.00Rp 2,062.50Rp
Bahan
0.0400 M3 Kayu Kelas III 1,300,000.00Rp 52,000.00Rp
0.4000 Kg Paku 5 cm - 10 cm 13,955.00Rp 5,582.00Rp
0.0150 M3 Balok Kayu Kelas III 1,300,000.00Rp 19,500.00Rp
Jumlah Upah + Bahan 77,082.00Rp 59,565.00Rp 136,647.00Rp
Untuk 2 x Pemakaian Bahan 68,323.50Rp
Over Head 10% 3,416.18Rp
Jumlah 71,739.68Rp
-
18 Memasang 1 m Bekisting untuk Balok
Upah
0.6600 Oh Pekerja 54,000.00Rp 35,640.00Rp
0.3300 Oh Tukang Kayu 60,000.00Rp 19,800.00Rp
0.0330 Oh Kepala Tukang 62,500.00Rp 2,062.50Rp
0.0330 Oh Mandor 62,500.00Rp 2,062.50Rp
Bahan
0.0400 M3 Kayu Kelas III 1,300,000.00Rp 52,000.00Rp
0.4000 Kg Paku 5 cm - 10 cm 13,955.00Rp 5,582.00Rp
0.0180 M3 Balok Kayu Kelas III 1,300,000.00Rp 23,400.00Rp
Jumlah Upah + Bahan 80,982.00Rp 59,565.00Rp 140,547.00Rp
Untuk 2 x Pemakaian Bahan 70,273.50Rp
Over Head 10% 3,513.68Rp
Jumlah 73,787.18Rp
18 Memasang 1 m Bekisting untuk Lantai
Upah
0.6600 Oh Pekerja 54,000.00Rp 35,640.00Rp
0.3300 Oh Tukang Kayu 60,000.00Rp 19,800.00Rp
0.0330 Oh Kepala Tukang 62,500.00Rp 2,062.50Rp
0.0330 Oh Mandor 62,500.00Rp 2,062.50Rp
Bahan
0.0400 M3 Kayu Kelas III 1,300,000.00Rp 52,000.00Rp
0.4000 Kg Paku 5 cm - 10 cm 13,955.00Rp 5,582.00Rp
0.0150 M3 Balok Kayu Kelas III 1,300,000.00Rp 19,500.00Rp
6.0000 Bt Dolken Kayu Galam dia. 8-10 cm pjg 4m 10,000.00Rp 60,000.00Rp
Jumlah Upah + Bahan 137,082.00Rp 59,565.00Rp 196,647.00Rp
Untuk 2 x Pemakaian Bahan 98,323.50Rp
Over Head 10% 4,916.18Rp
Jumlah 103,239.68Rp
23 Pembesian 1 Kg dengan besi ulir/polos
Upah
0.0070 Oh Tukang Besi 60,000.00Rp 420.00Rp
0.0007 Oh Kep. Tukang Besi 62,500.00Rp 43.75Rp
0.0004 Oh Mandor 62,500.00Rp 25.00Rp
0.0070 Oh Pekerja 54,000.00Rp 378.00Rp
Bahan
1.0500 Kg Besi Beton 9,300.00Rp 9,765.00Rp
0.0150 Kg Kawat Beton 15,000.00Rp 225.00Rp
Jumlah Upah + Bahan 9,990.00Rp 866.75Rp 10,856.75Rp
Over Head 10% 542.84Rp
Jumlah 11,399.59Rp
25 1 M3 Pondasi Plat Beton Bertulang (Tul. Pokok diz.12, Begol dia.8-15
Beton Mutu fc'=14,5MPa (K 175), Slump (12+2) cm, w/c=0,66
1.0000 M3Membuat 1 m beton mutu fc' = 14,5 Mpa ( K
175 ) Slump (12+2) cm, w/c=0,66548,443.88Rp 548,443.88Rp
6.2500 M2 Memasang 1 m Bekisting untuk Pondasi 46,765.16Rp 292,282.27Rp
121.6500 Kg Pembesian Besi Polos/Ulir 11,399.59Rp 1,386,759.82Rp
Jumlah 2,227,485.96Rp -Rp 2,227,485.96Rp
25 1 M3 Sloof Beton Bertulang 15/20 (4 Tul. Pokok dia.12, Begol dia.8-15
Beton Mutu fc'=14,5MPa (K 175), Slump (12+2) cm, w/c=0,66
1.0000 M3Membuat 1 m beton mutu fc' = 14,5 Mpa ( K
175 ) Slump (12+2) cm, w/c=0,66548,443.88Rp 548,443.88Rp
13.3333 M2 Memasang 1 m Bekisting untuk Sloof 50,177.66Rp 669,033.83Rp
144.4832 Kg Pembesian Besi Polos/Ulir 11,399.59Rp 1,647,048.88Rp
Jumlah 2,864,526.58Rp -Rp 2,864,526.58Rp
25 1 M3 Sloof Beton Bertulang 15/25 (4 Tul. Pokok dia.12, Begol dia.8-15
Beton Mutu fc'=14,5MPa (K 175), Slump (12+2) cm, w/c=0,66
1.0000 M3Membuat 1 m beton mutu fc' = 14,5 Mpa ( K
175 ) Slump (12+2) cm, w/c=0,66548,443.88Rp 548,443.88Rp
13.3333 M2 Memasang 1 m Bekisting untuk Sloof 50,177.66Rp 669,033.83Rp
136.6010 Kg Pembesian Besi Polos/Ulir 11,399.59Rp 1,557,195.05Rp
Jumlah 2,774,672.75Rp -Rp 2,774,672.75Rp
25 1 M3 Kolom Praktis Beton Bertulang 15/20 (4 Tul. Pokok dia.12, Begol dia.8-15
Beton Mutu fc'=14,5MPa (K 175), Slump (12+2) cm, w/c=0,66
1.0000 M3Membuat 1 m beton mutu fc' = 14,5 Mpa ( K
175 ) Slump (12+2) cm, w/c=0,66548,443.88Rp 548,443.88Rp
13.3330 M2 Memasang 1 m Bekisting untuk Kolom 71,739.68Rp 956,505.09Rp
147.6200 Kg Pembesian Besi Polos/Ulir 11,399.59Rp 1,682,807.11Rp
Jumlah 3,187,756.07Rp -Rp 3,187,756.07Rp
-
25 1 M3 Kolom Beton Bertulang 30/30 (8 Tul. Pokok dia.12, Begol dia.8-15
Beton Mutu fc'=14,5MPa (K 175), Slump (12+2) cm, w/c=0,66
1.0000 M3Membuat 1 m beton mutu fc' = 14,5 Mpa ( K
175 ) Slump (12+2) cm, w/c=0,66548,443.88Rp 548,443.88Rp
13.3330 M2 Memasang 1 m Bekisting untuk Kolom 71,739.68Rp 956,505.09Rp
112.2304 Kg Pembesian Besi Polos/Ulir 11,399.59Rp 1,279,380.26Rp
Jumlah 2,784,329.23Rp -Rp 2,784,329.23Rp
25 1 M3 Kolom Praktis Beton Bertulang 15/15 (4 Tul. Pokok dia.12, Begol dia.8-15
Beton Mutu fc'=14,5MPa (K 175), Slump (12+2) cm, w/c=0,66
1.0000 M3Membuat 1 m beton mutu fc' = 14,5 Mpa ( K
175 ) Slump (12+2) cm, w/c=0,66548,443.88Rp 548,443.88Rp
13.3330 M2 Memasang 1 m Bekisting untuk Kolom 71,739.68Rp 956,505.09Rp
149.9200 Kg Pembesian Besi Polos/Ulir 11,399.59Rp 1,709,026.16Rp
Jumlah 3,213,975.12Rp -Rp 3,213,975.12Rp
25 1 M3 Kolom Struktur Beton Bertulang 20/45 (6 Tul. Pokok dia.12, Begol dia.8-15
Beton Mutu fc'=14,5MPa (K 175), Slump (12+2) cm, w/c=0,66
1.0000 M3Membuat 1 m beton mutu fc' = 14,5 Mpa ( K
175 ) Slump (12+2) cm, w/c=0,66548,443.88Rp 548,443.88Rp
26.0000 M2 Memasang 1 m Bekisting untuk Kolom 71,739.68Rp 1,865,231.55Rp
93.3800 Kg Pembesian Besi Polos/Ulir 11,399.59Rp 1,064,493.48Rp
Jumlah 3,478,168.91Rp -Rp 3,478,168.91Rp
25 1 M3 Balok Beton Bertulang 15/20 (4 Tul. Pokok dia.12, Begol dia.8-15
Beton Mutu fc'=14,5MPa (K 175), Slump (12+2) cm, w/c=0,66
1.0000 M3Membuat 1 m beton mutu fc' = 14,5 Mpa ( K
175 ) Slump (12+2) cm, w/c=0,66548,443.88Rp 548,443.88Rp
13.3333 M2 Memasang 1 m Bekisting untuk Balok 59,782.80Rp 797,102.01Rp
124.4832 Kg Pembesian Besi Polos/Ulir 11,399.59Rp 1,419,057.13Rp
Jumlah 2,764,603.01Rp -Rp 2,764,603.01Rp
25 1 M3 Balok Praktis Beton Bertulang 13/13 (4 Tul. Pokok dia.10, Begol dia.8-15
Beton Mutu fc'=14,5MPa (K 175), Slump (12+2) cm, w/c=0,66
1.0000 M3Membuat 1 m beton mutu fc' = 14,5 Mpa ( K
175 ) Slump (12+2) cm, w/c=0,66548,443.88Rp 548,443.88Rp
15.3846 M2 Memasang 1 m Bekisting untuk Balok 59,782.80Rp 919,734.46Rp
117.5138 Kg Pembesian Besi Polos/Ulir 11,399.59Rp 1,339,608.85Rp
Jumlah 2,807,787.19Rp -Rp 2,807,787.19Rp
25 1 M3 Plat Beton Bertulang teb 10cm Tul. Pokok dia.8-12
Beton Mutu fc'=14,5MPa (K 175), Slump (12+2) cm, w/c=0,66
1.0000 M3Membuat 1 m beton mutu fc' = 14,5 Mpa ( K
175 ) Slump (12+2) cm, w/c=0,66548,443.88Rp 548,443.88Rp
10.0000 M2 Memasang 1 m Bekisting untuk Lantai 103,239.68Rp 1,032,396.75Rp
78.1200 Kg Pembesian Besi Polos/Ulir 11,399.59Rp 890,535.78Rp
Jumlah 2,471,376.40Rp -Rp 2,471,376.40Rp
25 1 M3 Plat Lantai beton Bertulang Tul. Pokok dia.12
Beton mutu fc' = 19,3 Mpa /K 225, Slump (12+2) cm, w/c=0,58
1.0000 M3Membuat 1 m beton mutu fc' = 19,3 Mpa /K
225 Slump (12+2) cm, w/c=0,58711,272.63Rp 711,272.63Rp
88.7800 Kg Pembesian Besi Ulir 11,399.59Rp 1,012,055.38Rp
Jumlah 1,723,328.00Rp -Rp 1,723,328.00Rp
25 1 M3 Dinding Beton Bertulang t 20cm Tul. Pokok dia.12 dan 10
Beton mutu fc' = 19,3 Mpa /K 225, Slump (12+2) cm, w/c=0,58
1.0000 M3Membuat 1 m beton mutu fc' = 19,3 Mpa /K
225 Slump (12+2) cm, w/c=0,58711,272.63Rp 711,272.63Rp
5.0000 M2 Memasang 1 m Bekisting untuk Dinding 105,706.13Rp 528,530.63Rp
75.2100 Kg Pembesian Besi Polos/Ulir 11,399.59Rp 857,362.98Rp
Jumlah 2,097,166.23Rp -Rp 2,097,166.23Rp
25 1 M3 Balok Beton Bertulang uk 20/40, 6 Tul. Pokok dia.16 begol 10-15
Beton mutu fc' = 19,3 Mpa /K 225, Slump (12+2) cm, w/c=0,58
1.0000 M3Membuat 1 m beton mutu fc' = 19,3 Mpa /K
225 Slump (12+2) cm, w/c=0,58711,272.63Rp 711,272.63Rp
5.0000 M2 Memasang 1 m Bekisting untuk Balok 59,782.80Rp 298,914.00Rp
110.0000 Kg Pembesian Besi Polos/Ulir 11,399.59Rp 1,253,954.63Rp
Jumlah 2,264,141.25Rp -Rp 2,264,141.25Rp
-
17 Memasang 1 M1 Pipa Galvanis dia. 2"
Upah
0.1080 Oh Pekerja 54,000.00Rp 5,832.00Rp
0.1800 Oh Tukang Batu 60,000.00Rp 10,800.00Rp
0.0180 Oh Kep. tukang batu 62,500.00Rp 1,125.00Rp
0.0054 Oh Mandor 62,500.00Rp 337.50Rp
Bahan
1.2000 M1 Pipa Galvanis 75,000.00Rp 90,000.00Rp
0.3500 Perlengkapan (35% harga pipa) 75,000.00Rp 26,250.00Rp
Jumlah Upah + Bahan 116,250.00Rp 18,094.50Rp 134,344.50Rp
Over Head 10% 6,717.23Rp
Jumlah 141,061.73Rp
17 Memasang 1 M1 Pipa Galvanis dia. 4"
Upah
0.1080 Oh Pekerja 54,000.00Rp 5,832.00Rp
0.1800 Oh Tukang Batu 60,000.00Rp 10,800.00Rp
0.0180 Oh Kep. tukang batu 62,500.00Rp 1,125.00Rp
0.0054 Oh Mandor 62,500.00Rp 337.50Rp
Bahan
1.2000 M1 Pipa Galvanis 37,500.00Rp 45,000.00Rp
0.3500 Perlengkapan (35% harga pipa) 37,500.00Rp 13,125.00Rp
Jumlah Upah + Bahan 58,125.00Rp 18,094.50Rp 76,219.50Rp
Over Head 10% 3,810.98Rp
Jumlah 80,030.48Rp
17 Memasang 1 M1 Pipa PVC Type AW dia. 2"
Upah
0.0360 Oh Pekerja 54,000.00Rp 1,944.00Rp
0.0600 Oh Tukang Batu 60,000.00Rp 3,600.00Rp
0.0060 Oh Kep. tukang batu 62,500.00Rp 375.00Rp
0.0018 Oh Mandor 62,500.00Rp 112.50Rp
Bahan
1.2000 M1 Pipa PVC 8,333.33Rp 10,000.00Rp
0.3500 Perlengkapan (35% harga pipa) 8,333.33Rp 2,916.67Rp
Jumlah Upah + Bahan 12,916.67Rp 6,031.50Rp 18,948.17Rp
Over Head 10% 947.41Rp
Jumlah 19,895.58Rp
17 Memasang 1 M1 Pipa PVC Type AW dia. 6"
Upah
0.0540 Oh Pekerja 54,000.00Rp 2,916.00Rp
0.0900 Oh Tukang Batu 60,000.00Rp 5,400.00Rp
0.0090 Oh Kep. tukang batu 62,500.00Rp 562.50Rp
0.0027 Oh Mandor 62,500.00Rp 168.75Rp
Bahan
1.2000 M1 Pipa PVC 67,333.33Rp 80,800.00Rp
0.3500 Perlengkapan (35% harga pipa) 67,333.33Rp 23,566.67Rp
Jumlah Upah + Bahan 104,366.67Rp 9,047.25Rp 113,413.92Rp
Over Head 10% 5,670.70Rp
Jumlah 119,084.61Rp
17 Memasang 1 M1 Pipa PVC Type AW dia. 3"
Upah
0.0810 Oh Pekerja 54,000.00Rp 4,374.00Rp
0.1350 Oh Tukang Batu 60,000.00Rp 8,100.00Rp
0.0135 Oh Kep. tukang batu 62,500.00Rp 843.75Rp
0.0041 Oh Mandor 62,500.00Rp 256.25Rp
Bahan
1.2000 M1 Pipa PVC 21,744.00Rp 26,092.80Rp
0.3500 Perlengkapan (35% harga pipa) 21,744.00Rp 7,610.40Rp
Jumlah Upah + Bahan 33,703.20Rp 13,574.00Rp 47,277.20Rp
Over Head 10% 2,363.86Rp
Jumlah 49,641.06Rp
17 1 M3 Pasang Kuzen Pintu dan Jendela, Kayu Klas II
Upah
6.0000 Oh Pekerja 54,000.00Rp 324,000.00Rp
18.0000 Oh Tukang Kayu 60,000.00Rp 1,080,000.00Rp
1.8000 Oh Kep. tukang 62,500.00Rp 112,500.00Rp
0.3000 Oh Mandor 62,500.00Rp 18,750.00Rp
Bahan
1.1000 M3 Balok Kayu Klas II 1,800,000.00Rp 1,980,000.00Rp
1.2500 Kg Paku 10 cm 13,955.00Rp 17,443.75Rp
1.0000 Kg Lem Kayu 8,500.00Rp 8,500.00Rp
Jumlah Upah + Bahan 2,005,943.75Rp 1,535,250.00Rp 3,541,193.75Rp
Over Head 10% 177,059.69Rp
Jumlah 3,718,253.44Rp
-
17 1 M1 Pasang Kuzen Pintu dan Jendela allumunium
Upah
0.0430 Oh Pekerja 54,000.00Rp 2,322.00Rp
0.0430 Oh Tukang Allumunium 60,000.00Rp 2,580.00Rp
0.0043 Oh Kep. tukang 62,500.00Rp 268.75Rp
0.0021 Oh Mandor 62,500.00Rp 131.25Rp
Bahan
1.1000 M1 Profil Allumunium 45,000.00Rp 49,500.00Rp
2.0000 Bh Skrup Fixer 2,500.00Rp 5,000.00Rp
0.0600 Tbe Sealant 20,000.00Rp 1,200.00Rp
Jumlah Upah + Bahan 55,700.00Rp 5,302.00Rp 61,002.00Rp
Over Head 10% 3,050.10Rp
Jumlah 64,052.10Rp
17 1 M2 Pasang Daun Pintu Panel Kayu Klas II
Upah
1.0000 Oh Pekerja 54,000.00Rp 54,000.00Rp
3.0000 Oh Tukang Kayu 60,000.00Rp 180,000.00Rp
0.3000 Oh Kep. tukang 62,500.00Rp 18,750.00Rp
0.0500 Oh Mandor 62,500.00Rp 3,125.00Rp
Bahan
0.0400 M3 Balok Kayu Klas II 1,800,000.00Rp 72,000.00Rp
0.5000 Kg Lem Kayu 8,500.00Rp 4,250.00Rp
Jumlah Upah + Bahan 76,250.00Rp 255,875.00Rp 332,125.00Rp
Over Head 10% 16,606.25Rp
Jumlah 348,731.25Rp
17 1 M2 Pasang Daun Pintu Panel Kayu Klas II Lapis Seng
Upah
1.0000 Oh Pekerja 54,000.00Rp 54,000.00Rp
3.0000 Oh Tukang Kayu 60,000.00Rp 180,000.00Rp
0.3000 Oh Kep. tukang 62,500.00Rp 18,750.00Rp
0.0500 Oh Mandor 62,500.00Rp 3,125.00Rp
Bahan
0.0400 M3 Balok Kayu Klas II 1,800,000.00Rp 72,000.00Rp
0.3086 Hl Seng Plat 40,000.00Rp 12,344.00Rp
0.0500 Kg paku 13,955.00Rp 697.75Rp
0.5000 Kg Lem Kayu 8,500.00Rp 4,250.00Rp
Jumlah Upah + Bahan 89,291.75Rp 255,875.00Rp 345,166.75Rp
Over Head 10% 17,258.34Rp
Jumlah 362,425.09Rp
17 1 M2 Pasang Pintu Alumunium
Upah
0.0850 Oh Pekerja 54,000.00Rp 4,590.00Rp
0.0850 Oh Tukang Allumunium 60,000.00Rp 5,100.00Rp
0.0085 Oh Kep. tukang 62,500.00Rp 531.25Rp
0.0042 Oh Mandor 62,500.00Rp 262.50Rp
Bahan
1.9400 M1 Profil Allumunium 45,000.00Rp 87,300.00Rp
12.6000 M1 Allumunium Strip 25,000.00Rp 315,000.00Rp
Jumlah Upah + Bahan 402,300.00Rp 10,483.75Rp 412,783.75Rp
Over Head 10% 20,639.19Rp
Jumlah 433,422.94Rp
17 1 M2 Pasang Pintu Rangka Kaca Alumunium
Upah
0.0850 Oh Pekerja 54,000.00Rp 4,590.00Rp
0.0850 Oh Tukang Allumunium 60,000.00Rp 5,100.00Rp
0.0090 Oh Kep. tukang 62,500.00Rp 562.50Rp
0.0050 Oh Mandor 62,500.00Rp 312.50Rp
Bahan
2.4000 M1 Profil Allumunium 45,000.00Rp 108,000.00Rp
1.1000 M2 Kaca 5mm 70,000.00Rp 77,000.00Rp
0.2700 Tbe Sealant 20,000.00Rp 5,400.00Rp
Jumlah Upah + Bahan 190,400.00Rp 10,565.00Rp 200,965.00Rp
Over Head 10% 10,048.25Rp
Jumlah 211,013.25Rp
17 1 M2 Pasang Pintu dan Jendela Kaca Kayu Klas II
Upah
0.8000 Oh Pekerja 54,000.00Rp 43,200.00Rp
2.4000 Oh Tukang Kayu 60,000.00Rp 144,000.00Rp
0.2400 Oh Kep. tukang 62,500.00Rp 15,000.00Rp
0.0400 Oh Mandor 62,500.00Rp 2,500.00Rp
Bahan
0.0240 M3 Papan Kayu Klas II 1,800,000.00Rp 43,200.00Rp
0.3000 Kg Lem Kayu 8,500.00Rp 2,550.00Rp
Jumlah Upah + Bahan 45,750.00Rp 204,700.00Rp 250,450.00Rp
Over Head 10% 12,522.50Rp
Jumlah 262,972.50Rp
-
17 1 M2 Pasang Jalusi Kuzen Kayu Klas II
Upah
0.6700 Oh Pekerja 54,000.00Rp 36,180.00Rp
2.0000 Oh Tukang Kayu 60,000.00Rp 120,000.00Rp
0.2000 Oh Kep. tukang 62,500.00Rp 12,500.00Rp
0.3350 Oh Mandor 62,500.00Rp 20,937.50Rp
Bahan
0.0600 M3 Papan Kayu Klas II 1,800,000.00Rp 108,000.00Rp
0.1500 Kg Paku 13,955.00Rp 2,093.25Rp
Jumlah Upah + Bahan 110,093.25Rp 189,617.50Rp 299,710.75Rp
Over Head 10% 14,985.54Rp
Jumlah 314,696.29Rp
17 1 M3 Pasang Konstruksi Kuda-kuda Konvensional
Upah
4.0000 Oh Pekerja 54,000.00Rp 216,000.00Rp
12.0000 Oh Tukang Kayu 60,000.00Rp 720,000.00Rp
1.2000 Oh Kep. tukang 62,500.00Rp 75,000.00Rp
0.2000 Oh Mandor 62,500.00Rp 12,500.00Rp
Bahan
1.1000 M3 Balok Kayu Klas II 1,800,000.00Rp 1,980,000.00Rp
15.0000 Kg Besi Strip Teb. 5mm 9,300.00Rp
5.6000 Kg Paku 13,955.00Rp 78,148.00Rp
Jumlah Upah + Bahan 2,058,148.00Rp 1,023,500.00Rp 3,081,648.00Rp
Over Head 10% 154,082.40Rp
Jumlah 3,235,730.40Rp
17 1 M3 Pasang Konstruksi Kuda-kuda Expose Kayu Klas II
Upah
6.7000 Oh Pekerja 54,000.00Rp 361,800.00Rp
20.1000 Oh Tukang Kayu 60,000.00Rp 1,206,000.00Rp
2.0100 Oh Kep. tukang 62,500.00Rp 125,625.00Rp
0.3350 Oh Mandor 62,500.00Rp 20,937.50Rp
Bahan
1.2000 M3 Balok Kayu Klas II 1,800,000.00Rp 2,160,000.00Rp
15.0000 Kg Besi Strip Teb. 5mm 9,300.00Rp 139,500.00Rp
5.6000 Kg Paku 13,955.00Rp 78,148.00Rp
Jumlah Upah + Bahan 2,377,648.00Rp 1,714,362.50Rp 4,092,010.50Rp
Over Head 10% 204,600.53Rp
Jumlah 4,296,611.03Rp
17 1 M3 Pasang Konstruksi Gordeng Kayu Klas II
Upah
2.4000 Oh Pekerja 54,000.00Rp 129,600.00Rp
7.2000 Oh Tukang Kayu 60,000.00Rp 432,000.00Rp
0.7200 Oh Kep. tukang 62,500.00Rp 45,000.00Rp
0.1200 Oh Mandor 62,500.00Rp 7,500.00Rp
Bahan
1.1000 M3 Balok Kayu Klas II 1,800,000.00Rp 1,980,000.00Rp
15.0000 Kg Besi Strip Teb. 5mm 9,300.00Rp 139,500.00Rp
3.0000 Kg Paku 13,955.00Rp 41,865.00Rp
Jumlah Upah + Bahan 2,161,365.00Rp 614,100.00Rp 2,775,465.00Rp
Over Head 10% 138,773.25Rp
Jumlah 2,914,238.25Rp
17 1 M2 Pasang Rangka Langit-langit 60x120 Kayu Klas II
Upah
0.1500 Oh Pekerja 54,000.00Rp 8,100.00Rp
0.3000 Oh Tukang Kayu 60,000.00Rp 18,000.00Rp
0.0300 Oh Kep. tukang 62,500.00Rp 1,875.00Rp
0.0750 Oh Mandor 62,500.00Rp 4,687.50Rp
Bahan
0.0131 M3 Balok Kayu Klas II 1,800,000.00Rp 23,580.00Rp
0.1750 Kg Paku 13,955.00Rp 2,442.13Rp
Jumlah Upah + Bahan 26,022.13Rp 32,662.50Rp 58,684.63Rp
Over Head 10% 2,934.23Rp
Jumlah 61,618.86Rp
17 1 M1 Pasang Listplank Kayu Klas II
Upah
0.1000 Oh Pekerja 54,000.00Rp 5,400.00Rp
0.2000 Oh Tukang Kayu 60,000.00Rp 12,000.00Rp
0.0200 Oh Kep. tukang 62,500.00Rp 1,250.00Rp
0.0050 Oh Mandor 62,500.00Rp 312.50Rp
Bahan
0.0108 M3 Papan Kayu Klas II 1,800,000.00Rp 19,440.00Rp
0.1000 Kg Paku 13,955.00Rp 1,395.50Rp
Jumlah Upah + Bahan 20,835.50Rp 18,962.50Rp 39,798.00Rp
Over Head 10% 1,989.90Rp
Jumlah 41,787.90Rp
-
17 1 M2 Pasang Partisi Kayu Klas II
Upah
0.1500 Oh Pekerja 54,000.00Rp 8,100.00Rp
0.4500 Oh Tukang Kayu 60,000.00Rp 27,000.00Rp
0.0450 Oh Kep. tukang 62,500.00Rp 2,812.50Rp
0.0080 Oh Mandor 62,500.00Rp 500.00Rp
Bahan
0.0280 M3 Balok Kayu Klas II 1,800,000.00Rp 50,400.00Rp
0.1500 Kg Paku 13,955.00Rp 2,093.25Rp
Jumlah Upah + Bahan 52,493.25Rp 38,412.50Rp 90,905.75Rp
Over Head 10% 4,545.29Rp
Jumlah 95,451.04Rp
17 1 Kg Pasang Besi Pipa
Upah
0.1500 Oh Pekerja 54,000.00Rp 8,100.00Rp
0.4500 Oh Tukang Las 60,000.00Rp 27,000.00Rp
0.0450 Oh Kep. tukang 62,500.00Rp 2,812.50Rp
0.0080 Oh Mandor 62,500.00Rp 500.00Rp
Bahan
1.1500 M1 Besi Pipa Baja Hitam 24,800.00Rp 28,520.00Rp
Jumlah Upah + Bahan 28,520.00Rp 38,412.50Rp 66,932.50Rp
Over Head 10% 3,346.63Rp
Jumlah 70,279.13Rp
17 1 M2 Pasang Atap Seng Warna Gelombang
Upah
0.1200 Oh Pekerja 54,000.00Rp 6,480.00Rp
0.0600 Oh Tukang Kayu 60,000.00Rp 3,600.00Rp
0.0060 Oh Kep. tukang 62,500.00Rp 375.00Rp
0.0060 Oh Mandor 62,500.00Rp 375.00Rp
Bahan
0.7000 Lbr Seng Gelombang BJLS 20 Bdr 11 36,000.00Rp 25,200.00Rp
0.0200 Kg Paku Atap 13,955.00Rp 279.10Rp
Jumlah Upah + Bahan 25,479.10Rp 10,830.00Rp 36,309.10Rp
Over Head 10% 1,815.46Rp
Jumlah 38,124.56Rp
17 1 M1 Pasang Nok Seng Warna
Upah
0.1500 Oh Pekerja 54,000.00Rp 8,100.00Rp
0.0700 Oh Tukang Kayu 60,000.00Rp 4,200.00Rp
0.0080 Oh Kep. tukang 62,500.00Rp 500.00Rp
0.0060 Oh Mandor 62,500.00Rp 375.00Rp
Bahan
0.3000 Lbr Seng Plat 40,000.00Rp 12,000.00Rp
0.0400 Kg Paku Atap 13,955.00Rp 558.20Rp
Jumlah Upah + Bahan 12,558.20Rp 13,175.00Rp 25,733.20Rp
Over Head 10% 1,286.66Rp
Jumlah 27,019.86Rp
17 1 M2 Pasang Keil Got
Upah
0.2000 Oh Pekerja 54,000.00Rp 10,800.00Rp
0.4000 Oh Tukang Kayu 60,000.00Rp 24,000.00Rp
0.0250 Oh Kep. tukang 62,500.00Rp 1,562.50Rp
0.0100 Oh Mandor 62,500.00Rp 625.00Rp
Bahan
1.0500 Lbr Seng Plat 40,000.00Rp 42,000.00Rp
0.0150 Kg Paku Atap 13,955.00Rp 209.33Rp
Jumlah Upah + Bahan 42,209.33Rp 36,987.50Rp 79,196.83Rp
Over Head 10% 3,959.84Rp
Jumlah 83,156.67Rp
17 1 M1 Pasang Bola-bola Atap
Upah
0.1500 Oh Pekerja 54,000.00Rp 8,100.00Rp
0.0700 Oh Tukang Kayu 60,000.00Rp 4,200.00Rp
0.0080 Oh Kep. tukang 62,500.00Rp 500.00Rp
0.0060 Oh Mandor 62,500.00Rp 375.00Rp
Bahan
0.1852 Lbr Seng Plat 40,000.00Rp 7,408.00Rp
0.0400 Kg Paku Atap 13,955.00Rp 558.20Rp
Jumlah Upah + Bahan 7,966.20Rp 13,175.00Rp 21,141.20Rp
Over Head 10% 1,057.06Rp
Jumlah 22,198.26Rp
-
17 1 M2 Pasang Plafond Triplek tebal 4mm
Upah
0.1000 Oh Pekerja 54,000.00Rp 5,400.00Rp
0.1000 Oh Tukang Kayu 60,000.00Rp 6,000.00Rp
0.0100 Oh Kep. tukang 62,500.00Rp 625.00Rp
0.0050 Oh Mandor 62,500.00Rp 312.50Rp
Bahan
0.3750 Lbr Triplek teb 4mm 51,000.00Rp 19,125.00Rp
0.0300 Kg Paku Triplek 13,955.00Rp 418.65Rp
Jumlah Upah + Bahan 19,543.65Rp 12,337.50Rp 31,881.15Rp
Over Head 10% 1,594.06Rp
Jumlah 33,475.21Rp
17 1 M2 Pasang Plafond Lumber sharing
Upah
0.8000 Oh Pekerja 54,000.00Rp 43,200.00Rp
0.8000 Oh Tukang Kayu 60,000.00Rp 48,000.00Rp
0.0800 Oh Kep. tukang 62,500.00Rp 5,000.00Rp
0.0400 Oh Mandor 62,500.00Rp 2,500.00Rp
Bahan
3.1250 Btg Kayu Papan Lumber sharing 14,000.00Rp 43,750.00Rp
0.0100 Kg Paku Triplek 13,955.00Rp 139.55Rp
Jumlah Upah + Bahan 43,889.55Rp 98,700.00Rp 142,589.55Rp
Over Head 10% 7,129.48Rp
Jumlah 149,719.03Rp
17 1 M1 Pasang Plafond Kayu Profil
Upah
0.0500 Oh Pekerja 54,000.00Rp 2,700.00Rp
0.0500 Oh Tukang Kayu 60,000.00Rp 3,000.00Rp
0.0050 Oh Kep. tukang 62,500.00Rp 312.50Rp
0.0030 Oh Mandor 62,500.00Rp 187.50Rp
Bahan
0.3000 Btg List Kayu Profil 4x4 21,000.00Rp 6,300.00Rp
0.0100 Kg Paku 13,955.00Rp 139.55Rp
Jumlah Upah + Bahan 6,439.55Rp 6,200.00Rp 12,639.55Rp
Over Head 10% 631.98Rp
Jumlah 13,271.53Rp
17 1 M2 Pasang Plafond Gypsum
Upah
0.1000 Oh Pekerja 54,000.00Rp 5,400.00Rp
0.0500 Oh Tukang Kayu 60,000.00Rp 3,000.00Rp
0.0050 Oh Kep. tukang 62,500.00Rp 312.50Rp
0.0050 Oh Mandor 62,500.00Rp 312.50Rp
Bahan
0.3641 Lbr Gypsum Board 58,000.00Rp 21,117.80Rp
0.1100 Kg Sekrup 24,000.00Rp 2,640.00Rp
Jumlah Upah + Bahan 23,757.80Rp 9,025.00Rp 32,782.80Rp
Over Head 10% 1,639.14Rp
Jumlah 34,421.94Rp
17 1 M1 Pasang List Gypsum 10x10 cm
Upah
0.1000 Oh Pekerja 54,000.00Rp 5,400.00Rp
0.0500 Oh Tukang Kayu 60,000.00Rp 3,000.00Rp
0.0050 Oh Kep. tukang 62,500.00Rp 312.50Rp
0.0050 Oh Mandor 62,500.00Rp 312.50Rp
Bahan
1.2000 M1 List Gypsum board 12,000.00Rp 14,400.00Rp
0.8000 Kg Semen Compound 6,500.00Rp 5,200.00Rp
Jumlah Upah + Bahan 19,600.00Rp 9,025.00Rp 28,625.00Rp
Over Head 10% 1,431.25Rp
Jumlah 30,056.25Rp
17 1 M2 Pasang Plafond Calsiboard / GRC 4mm
Upah
0.1000 Oh Pekerja 54,000.00Rp 5,400.00Rp
0.1000 Oh Tukang Kayu 60,000.00Rp 6,000.00Rp
0.0100 Oh Kep. tukang 62,500.00Rp 625.00Rp
0.0050 Oh Mandor 62,500.00Rp 312.50Rp
Bahan
0.3750 Lbr GRC 4mm 165,000.00Rp 61,875.00Rp
0.0300 Kg Sekrup 24,000.00Rp 720.00Rp
Jumlah Upah + Bahan 62,595.00Rp 12,337.50Rp 74,932.50Rp
Over Head 10% 3,746.63Rp
Jumlah 78,679.13Rp
-
17 Memasang 1 buah Kloset Jongkok Porselen
Upah
1.0000 Oh Pekerja 54,000.00Rp 54,000.00Rp
1.5000 Oh Tukang Batu 60,000.00Rp 90,000.00Rp
1.5000 Oh Kep. tukang 62,500.00Rp 93,750.00Rp
0.1600 Oh Mandor 62,500.00Rp 10,000.00Rp
Bahan
1.0000 Bh Kloset Jongkok KIA Standart 180,000.00Rp 180,000.00Rp
6.0000 Kg Semen Portland 1,080.00Rp 6,480.00Rp
0.1000 M3 Pasir Pasang 38,000.00Rp 3,800.00Rp
Jumlah Upah + Bahan 190,280.00Rp 247,750.00Rp 438,030.00Rp
Over Head 10% 21,901.50Rp
Jumlah 459,931.50Rp
17 Memasang 1 buah Kloset Duduk
Upah
3.3000 Oh Pekerja 54,000.00Rp 178,200.00Rp
1.1000 Oh Tukang Batu 60,000.00Rp 66,000.00Rp
0.0010 Oh Kep. tukang 62,500.00Rp 62.50Rp
0.1600 Oh Mandor 62,500.00Rp 10,000.00Rp
Bahan
1.0000 Bh Kloset Duduk Monoblok 400,000.00Rp 400,000.00Rp
0.0600 Perlengkapan (6% harga closet) 400,000.00Rp 24,000.00Rp
Jumlah Upah + Bahan 424,000.00Rp 254,262.50Rp 678,262.50Rp
Over Head 10% 33,913.13Rp
Jumlah 712,175.63Rp
17 1 Bh Pasang Kunci Silinder
Upah
0.0600 Oh Pekerja 54,000.00Rp 3,240.00Rp
0.6000 Oh Tukang Kayu 60,000.00Rp 36,000.00Rp
0.0600 Oh Kep. tukang 62,500.00Rp 3,750.00Rp
0.0030 Oh Mandor 62,500.00Rp 187.50Rp
Bahan
1.0000 Bh Kunci Silinder 75,000.00Rp 75,000.00Rp
Jumlah Upah + Bahan 75,000.00Rp 43,177.50Rp 118,177.50Rp
Over Head 10% 5,908.88Rp
Jumlah 124,086.38Rp
17 1 Bh Pasang Kunci Tanam Antik
Upah
0.0600 Oh Pekerja 54,000.00Rp 3,240.00Rp
0.6000 Oh Tukang Kayu 60,000.00Rp 36,000.00Rp
0.0600 Oh Kep. tukang 62,500.00Rp 3,750.00Rp
0.0030 Oh Mandor 62,500.00Rp 187.50Rp
Bahan
1.0000 Bh Kunci Tanam Antik 100,000.00Rp 100,000.00Rp
Jumlah Upah + Bahan 100,000.00Rp 43,177.50Rp 143,177.50Rp
Over Head 10% 7,158.88Rp
Jumlah 150,336.38Rp
17 1 Bh Pasang Kunci Tanam SES
Upah
0.0100 Oh Pekerja 54,000.00Rp 540.00Rp
0.5000 Oh Tukang Kayu 60,000.00Rp 30,000.00Rp
0.0100 Oh Kep. tukang 62,500.00Rp 625.00Rp
0.0050 Oh Mandor 62,500.00Rp 312.50Rp
Bahan
1.0000 Bh Kunci Tanam SES 95,000.00Rp 95,000.00Rp
Jumlah Upah + Bahan 95,000.00Rp 31,477.50Rp 126,477.50Rp
Over Head 10% 6,323.88Rp
Jumlah 132,801.38Rp
17 1 Bh Pasang Engsel Pintu
Upah
0.0075 Oh Pekerja 54,000.00Rp 405.00Rp
0.0750 Oh Tukang Kayu 60,000.00Rp 4,500.00Rp
0.0075 Oh Kep. tukang 62,500.00Rp 468.75Rp
0.0004 Oh Mandor 62,500.00Rp 23.75Rp
Bahan
1.0000 Bh Engsel Pintu 11,500.00Rp 11,500.00Rp
Jumlah Upah + Bahan 11,500.00Rp 5,397.50Rp 16,897.50Rp
Over Head 10% 844.88Rp
Jumlah 17,742.38Rp
-
17 1 Bh Pasang Engsel Jendela
Upah
0.0050 Oh Pekerja 54,000.00Rp 270.00Rp
0.0500 Oh Tukang Kayu 60,000.00Rp 3,000.00Rp
0.0050 Oh Kep. tukang 62,500.00Rp 312.50Rp
0.0003 Oh Mandor 62,500.00Rp 15.63Rp
Bahan
1.0000 Bh Engsel Jendela 10,000.00Rp 10,000.00Rp
Jumlah Upah + Bahan 10,000.00Rp 3,598.13Rp 13,598.13Rp
Over Head 10% 679.91Rp
Jumlah 14,278.03Rp
17 1 M2 Pasang kaca tebal 5mm
Upah
0.0075 Oh Pekerja 54,000.00Rp 405.00Rp
0.0750 Oh Tukang Kayu 60,000.00Rp 4,500.00Rp
0.0075 Oh Kep. tukang 62,500.00Rp 468.75Rp
0.0004 Oh Mandor 62,500.00Rp 23.75Rp
Bahan
1.1000 M2 kaca tebal 5mm 70,000.00Rp 77,000.00Rp
Jumlah Upah + Bahan 77,000.00Rp 5,397.50Rp 82,397.50Rp
Over Head 10% 4,119.88Rp
Jumlah 86,517.38Rp
17 1 M2 Pasang kaca tebal 3mm
Upah
0.0075 Oh Pekerja 54,000.00Rp 405.00Rp
0.0750 Oh Tukang Kayu 60,000.00Rp 4,500.00Rp
0.0075 Oh Kep. tukang 62,500.00Rp 468.75Rp
0.0004 Oh Mandor 62,500.00Rp 23.75Rp
Bahan
1.1000 M2 kaca tebal 3mm 50,000.00Rp 55,000.00Rp
Jumlah Upah + Bahan 55,000.00Rp 5,397.50Rp 60,397.50Rp
Over Head 10% 3,019.88Rp
Jumlah 63,417.38Rp
17 1 Bh Pasang Kaca Rayban teb 5mm
Upah
0.0075 Oh Pekerja 54,000.00Rp 405.00Rp
0.0750 Oh Tukang Kayu 60,000.00Rp 4,500.00Rp
0.0075 Oh Kep. tukang 62,500.00Rp 468.75Rp
0.0004 Oh Mandor 62,500.00Rp 23.75Rp
Bahan
1.1000 M2 Kaca Rayban teb 5mm 80,000.00Rp 88,000.00Rp
Jumlah Upah + Bahan 88,000.00Rp 5,397.50Rp 93,397.50Rp
Over Head 10% 4,669.88Rp
Jumlah 98,067.38Rp
17 1 M2 Pasang Lantai Keramik Polos 20x20
Upah
0.3500 Oh Pekerja 54,000.00Rp 18,900.00Rp
0.1750 Oh Tukang Batu 60,000.00Rp 10,500.00Rp
0.0175 Oh Kep. tukang 62,500.00Rp 1,093.75Rp
0.0175 Oh Mandor 62,500.00Rp 1,093.75Rp
Bahan
25.0000 Bh Keramik Polos 2,000.00Rp 50,000.00Rp
8.1900 Kg Semen Portland 1,080.00Rp 8,845.20Rp
0.0450 M3 Pasir Pasang 38,000.00Rp 1,710.00Rp
2.7500 Kg Semen Warna 4,000.00Rp 11,000.00Rp
Jumlah Upah + Bahan 71,555.20Rp 31,587.50Rp 103,142.70Rp
Over Head 10% 5,157.14Rp
Jumlah 108,299.84Rp
17 1 M2 Pasang Lantai Keramik Mozaik 20x20
Upah
0.3500 Oh Pekerja 54,000.00Rp 18,900.00Rp
0.1750 Oh Tukang Batu 60,000.00Rp 10,500.00Rp
0.0175 Oh Kep. tukang 62,500.00Rp 1,093.75Rp
0.0175 Oh Mandor 62,500.00Rp 1,093.75Rp
Bahan
25.0000 Bh Keramik Mozaik 2,000.00Rp 50,000.00Rp
10.4000 Kg Semen Portland 1,080.00Rp 11,232.00Rp
0.0450 M3 Pasir Pasang 38,000.00Rp 1,710.00Rp
1.6200 Kg Semen Warna 4,000.00Rp 6,480.00Rp
Jumlah Upah + Bahan 69,422.00Rp 31,587.50Rp 101,009.50Rp
Over Head 10% 5,050.48Rp
Jumlah 106,059.98Rp
-
17 1 M2 Pasang Dinding Keramik Mozaik 20x20
Upah
0.3500 Oh Pekerja 54,000.00Rp 18,900.00Rp
0.1750 Oh Tukang Batu 60,000.00Rp 10,500.00Rp
0.0175 Oh Kep. tukang 62,500.00Rp 1,093.75Rp
0.0175 Oh Mandor 62,500.00Rp 1,093.75Rp
Bahan
25.0000 Bh Keramik Mozaik 2,000.00Rp 50,000.00Rp
9.3000 Kg Semen Portland 1,080.00Rp 10,044.00Rp
0.0180 M3 Pasir Pasang 38,000.00Rp 684.00Rp
1.9400 Kg Semen Warna 4,000.00Rp 7,760.00Rp
Jumlah Upah + Bahan 68,488.00Rp 31,587.50Rp 100,075.50Rp
Over Head 10% 5,003.78Rp
Jumlah 105,079.28Rp
17 1 M2 Pasang Lantai dengan Paving Slabs 45x45
Upah
0.7000 Oh Pekerja 54,000.00Rp 37,800.00Rp
0.3500 Oh Tukang Batu 60,000.00Rp 21,000.00Rp
0.0350 Oh Kep. tukang 62,500.00Rp 2,187.50Rp
0.0350 Oh Mandor 62,500.00Rp 2,187.50Rp
Bahan
5.0000 Bh Paving slabs 20,000.00Rp 100,000.00Rp
10.4000 Kg Semen Portland 1,080.00Rp 11,232.00Rp
0.4500 M3 Pasir Pasang 38,000.00Rp 17,100.00Rp
1.6200 Kg Semen Warna 4,000.00Rp 6,480.00Rp
Jumlah Upah + Bahan 134,812.00Rp 63,175.00Rp 197,987.00Rp
Over Head 10% 9,899.35Rp
Jumlah 207,886.35Rp
17 1 M2 Pasang Keramik Polos 40x40
Upah
0.3500 Oh Pekerja 54,000.00Rp 18,900.00Rp
0.1750 Oh Tukang Batu 60,000.00Rp 10,500.00Rp
0.0175 Oh Kep. tukang 62,500.00Rp 1,093.75Rp
0.0175 Oh Mandor 62,500.00Rp 1,093.75Rp
Bahan
6.2500 Bh Keramik 40x40 9,166.67Rp 57,291.67Rp
10.0000 Kg Semen Portland 1,080.00Rp 10,800.00Rp
0.0450 M3 Pasir Pasang 38,000.00Rp 1,710.00Rp
1.5000 Kg Semen Warna 4,000.00Rp 6,000.00Rp
Jumlah Upah + Bahan 75,801.67Rp 31,587.50Rp 107,389.17Rp
Over Head 10% 5,369.46Rp
Jumlah 112,758.63Rp
17 1 M2 Pasang Keramik Kasat 30x30
Upah
0.3500 Oh Pekerja 54,000.00Rp 18,900.00Rp
0.1750 Oh Tukang Batu 60,000.00Rp 10,500.00Rp
0.0175 Oh Kep. tukang 62,500.00Rp 1,093.75Rp
0.0175 Oh Mandor 62,500.00Rp 1,093.75Rp
Bahan
11.1100 Bh Keramik Kasat 30x30 4,545.45Rp 50,500.00Rp
10.0000 Kg Semen Portland 1,080.00Rp 10,800.00Rp
0.0450 M3 Pasir Pasang 38,000.00Rp 1,710.00Rp
1.5000 Kg Semen Warna 4,000.00Rp 6,000.00Rp
Jumlah Upah + Bahan 69,010.00Rp 31,587.50Rp 100,597.50Rp
Over Head 10% 5,029.88Rp
Jumlah 105,627.38Rp
17 1 M2 Pengecatan Bidang Kayu Lama
Upah
0.0700 Oh Pekerja 54,000.00Rp 3,780.00Rp
0.0750 Oh Tukang Cat 60,000.00Rp 4,500.00Rp
0.0075 Oh Kep. tukang 62,500.00Rp 468.75Rp
0.0025 Oh Mandor 62,500.00Rp 156.25Rp
Bahan
0.1500 Kg Plamur Kayu 15,000.00Rp 2,250.00Rp
0.1700 Kg Cat Dasar 18,000.00Rp 3,060.00Rp
0.1700 Kg Cat minyak warna 40,000.00Rp 6,800.00Rp
Jumlah Upah + Bahan 12,110.00Rp 8,905.00Rp 21,015.00Rp
Over Head 10% 1,050.75Rp
Jumlah 22,065.75Rp
-
17 1 M2 Pengecatan Bidang Kayu Baru ( 1 lapis plamir, 1 Lapis cad dasar, 3 Lapis Cat Penutup)
Upah
0.0700 Oh Pekerja 54,000.00Rp 3,780.00Rp
0.1050 Oh Tukang Cat 60,000.00Rp 6,300.00Rp
0.0040 Oh Kep. tukang 62,500.00Rp 250.00Rp
0.0025 Oh Mandor 62,500.00Rp 156.25Rp
Bahan
0.1500 Kg Plamur Kayu 15,000.00Rp 2,250.00Rp
0.1700 Kg Cat Dasar 18,000.00Rp 3,060.00Rp
0.3500 Kg Cat penutup 3x 40,000.00Rp 14,000.00Rp
Jumlah Upah + Bahan 19,310.00Rp 10,486.25Rp 29,796.25Rp
Over Head 10% 1,489.81Rp
Jumlah 31,286.06Rp
17 1 M2 Pengecatan Tembok Baru ( 1 lapis plamir, 1 Lapis cad dasar, 2 Lapis Cat Penutup)
Upah
0.0200 Oh Pekerja 54,000.00Rp 1,080.00Rp
0.0630 Oh Tukang Cat 60,000.00Rp 3,780.00Rp
0.0063 Oh Kep. tukang 62,500.00Rp 393.75Rp
0.0025 Oh Mandor 62,500.00Rp 156.25Rp
Bahan
0.1000 Kg Plamur Tembok RJ 16,000.00Rp 1,600.00Rp
0.1000 Kg Cat Dasar Emulsion 18,000.00Rp 1,800.00Rp
0.2600 Kg Cat Tembok penutup 16,000.00Rp 4,160.00Rp
Jumlah Upah + Bahan 7,560.00Rp 5,410.00Rp 12,970.00Rp
Over Head 10% 648.50Rp
Jumlah 13,618.50Rp
17 1 M2 Pengecatan Tembok Lama ( 1 Lapis cad dasar, 2 Lapis Cat Penutup)
Upah
0.0280 Oh Pekerja 54,000.00Rp 1,512.00Rp
0.0420 Oh Tukang Cat 60,000.00Rp 2,520.00Rp
0.0042 Oh Kep. tukang 62,500.00Rp 262.50Rp
0.0025 Oh Mandor 62,500.00Rp 156.25Rp
Bahan
0.1200 Kg Cat Dasar 18,000.00Rp 2,160.00Rp
0.1800 Kg Cat Tembok penutup 16,000.00Rp 2,880.00Rp
Jumlah Upah + Bahan 5,040.00Rp 4,450.75Rp 9,490.75Rp
Over Head 10% 474.54Rp
Jumlah 9,965.29Rp
17 1 M2 Pengecatan Kayu dengan Cat Meni
Upah
0.0200 Oh Pekerja 54,000.00Rp 1,080.00Rp
0.2000 Oh Tukang Cat 60,000.00Rp 12,000.00Rp
0.0200 Oh Kep. tukang 62,500.00Rp 1,250.00Rp
0.0100 Oh Mandor 62,500.00Rp 625.00Rp
Bahan
0.1000 Kg Meni Kayu 11,000.00Rp 1,100.00Rp
0.0100 Bh Kuas 4,000.00Rp 40.00Rp
Jumlah Upah + Bahan 1,140.00Rp 14,955.00Rp 16,095.00Rp
Over Head 10% 804.75Rp
Jumlah 16,899.75Rp
17 1 M2 Residu Permukaan Kayu dengan Residu
Upah
0.0200 Oh Pekerja 54,000.00Rp 1,080.00Rp
0.2000 Oh Tukang Cat 60,000.00Rp 12,000.00Rp
0.0200 Oh Kep. tukang 62,500.00Rp 1,250.00Rp
0.0100 Oh Mandor 62,500.00Rp 625.00Rp
Bahan
0.1000 Kg Residu 15,000.00Rp 1,500.00Rp
0.0100 Bh Kuas 4,000.00Rp 40.00Rp
Jumlah Upah + Bahan 1,540.00Rp 14,955.00Rp 16,495.00Rp
Over Head 10% 824.75Rp
Jumlah 17,319.75Rp
17 1 M2 Pengecatan Permukaan Baja dengan Meni Besi
Upah
0.0200 Oh Pekerja 54,000.00Rp 1,080.00Rp
0.2000 Oh Tukang Cat 60,000.00Rp 12,000.00Rp
0.0200 Oh Kep. tukang 62,500.00Rp 1,250.00Rp
0.0100 Oh Mandor 62,500.00Rp 625.00Rp
Bahan
0.1000 Kg Meni Besi 15,000.00Rp 1,500.00Rp
0.0100 Bh Kuas 4,000.00Rp 40.00Rp
Jumlah Upah + Bahan 1,540.00Rp 14,955.00Rp 16,495.00Rp
Over Head 10% 824.75Rp
Jumlah 17,319.75Rp
-
17 Memasang 1 Bh Washtafel
Upah
1.2000 Oh Pekerja 54,000.00Rp 64,800.00Rp
1.4500 Oh Tukang Cat 60,000.00Rp 87,000.00Rp
0.1500 Oh Kep. tukang 62,500.00Rp 9,375.00Rp
0.0100 Oh Mandor 62,500.00Rp 625.00Rp
Bahan
1.0000 Bh Washtafel 525,000.00Rp 525,000.00Rp
0.1200 Perlengkapan (12% harga washtafel) 525,000.00Rp 63,000.00Rp
6.0000 Kg Semen Warna 4,000.00Rp 24,000.00Rp
0.0100 M3 Pasir Pasang 38,000.00Rp 380.00Rp
Jumlah Upah + Bahan 612,380.00Rp 161,800.00Rp 774,180.00Rp
Over Head 10% 38,709.00Rp
Jumlah 812,889.00Rp
Batusangkar, 28 Juni 2013
Penawar
CV. INDOMO RAJA SAKTI
ttd
Ir. FERRY ERIANDY
Wakil Direktur