ahs+rab mck fix 2

Sheet1JENIS PEKERJAAN: Galian Urugan dan PemadatanSATUAN13.5m3

NoBAHAN / UPAH / ALATKOEFSATH. SATUANJUMLAH TOTAL HARGARp.H. SATUAN Rp.Rp.

A.BAHAN0.0

B.UPAH62,775

1Mandor0.045OH95,0004,2750.60752Pekerja0.9OH65,00058,50012.15

C.ALAT0

D.SUBTOTAL62,775

E.OVERHEAD & PROFIT15,694

F.JUMLAH78,469

G.PEMBULATAN78,5001,059,750JENIS PEKERJAAN: Pondasi Batu BelahSATUAN3.5m3


A.BAHAN414,100

1Batu belah 15 cm/20 cm1.20m385,000102,0004.22Pasir0.52m3130,00067,6001.823Semen163kg1,500244,500570.5

B.UPAH159,375

1Mandor0.075OH95,0007,1250.26252Kepala Tukang0.075OH80,0006,0000.26253Tukang Batu0.75OH65,00048,7502.6254Pekerja1.5OH65,00097,5005.25

C.ALAT0.0

D.SUBTOTAL573,475


F.JUMLAH716,844

G.PEMBULATAN716,9002,509,150JENIS PEKERJAAN: SloofSATUAN0.3m3


A.BAHAN2,628,081

1Kayu Kelas III0.27m31,331,500359,5050.0812Paku 5cm-12cm2kg15,00030,0000.63Minya Bekisting0.6Ltr15,0009,0000.184Besi Beton Polos210kg8,0001,680,000635Kawat Beton3kg16,00048,0000.96Portland Cement336kg1,100369,600100.87Pasir Beton0.54m3106,70057,6180.1628Kerikil0.81m391,80074,3580.243

B.UPAH639,665

1Mandor0.283OH95,00026,8850.08492Kepala Tukang0.323OH85,00027,4550.09693Tukang Batu0.275OH65,00017,8750.08254Tukang Kayu1.56OH70,000109,2000.4685Tukang Besi1.4OH65,00091,0000.426Pekerja5.65OH65,000367,2501.695

C.ALAT0.0

D.SUBTOTAL3,267,746


F.JUMLAH4,248,070

G.PEMBULATAN4,248,0001,274,400JENIS PEKERJAAN: Kolom dan Balok dan PlatJENIS PEKERJAAN: Kolom dan Balok dan PlatSATUAN0.5m3SATUAN2m3

NoBAHAN / UPAH / ALATKOEFSATH. SATUANJUMLAH TOTAL HARGANoBAHAN / UPAH / ALATKOEFSATH. SATUANJUMLAH TOTAL HARGARp.H. SATUAN Rp.Rp.Rp.H. SATUAN Rp.Rp.

A.BAHAN4,606,176A.BAHAN3,679,326

1Kayu Kelas III0.4m31,331,500532,6000.21Kayu Kelas III0.5m31,331,500665,7500.252Paku 5cm-12cm4kg15,00060,00022Paku 5cm-12cm3.2kg15,00048,0001.63Minya Bekisting2Ltr15,00030,00013Minya Bekisting1.6Ltr15,00024,0000.84Besi Beton Polos315kg8,0002,520,000157.54Besi Beton Polos157.5kg8,0001,260,00078.755Kawat Beton4.5kg16,00072,0002.255Kawat Beton2.25kg16,00036,0001.1256Portland Cement336kg1,100369,6001686Portland Cement336kg1,100369,6001687Pasir Beton0.54m3106,70057,6180.277Pasir Beton0.54m3106,70057,6180.278Kerikil0.81m391,80074,3580.4058Kerikil0.81m391,80074,3580.4059Plywood 9mm3.5lembar100,000350,0001.759Plywood 9mm2.8lembar100,000280,0001.410Dolken kayu galam20batang27,000540,0001010Dolken kayu galam32batang27,000864,00016

B.UPAH792,665B.UPAH569,325

1Mandor0.353OH95,00033,5350.17651Mandor0.265OH95,00025,1750.13252Kepala Tukang0.403OH85,00034,2550.20152Kepala Tukang0.265OH85,00022,5250.13253Tukang Batu0.275OH65,00017,8750.13753Tukang Batu0.275OH65,00017,8750.13754Tukang Kayu1.65OH70,000115,5000.8254Tukang Kayu1.3OH70,00091,0000.655Tukang Besi2.1OH65,000136,5001.055Tukang Besi1.05OH65,00068,2500.5256Pekerja7OH65,000455,0003.56Pekerja5.3OH65,000344,5002.65

C.ALAT0.0C.ALAT0.0

D.SUBTOTAL5,398,841D.SUBTOTAL4,248,651

E.OVERHEAD & PROFIT1,619,652E.OVERHEAD & PROFIT1,274,595

F.JUMLAH7,018,493F.JUMLAH5,523,246

G.PEMBULATAN7,018,5003,509,250G.PEMBULATAN7,018,50014,037,000JENIS PEKERJAAN: Pasangan bataSATUAN7.5m2


A.BAHAN160,600

1Semen PC43.5kg1,20052,200326.252Pasir0.08m3130,00010,4000.63Batu Bata Merah 140Buah70098,0001050UK 22x11x4.5

B.UPAH45,050

1Mandor0.03OH85,0002,5500.2252Kepala Tukang Batu0.02OH75,0001,5000.153Tukang Batu0.2OH55,00011,0001.54Pekerja0.6OH50,00030,0004.5

C.ALAT0

D.SUBTOTAL205,650


F.JUMLAH257,063

G.PEMBULATAN257,1001,928,250JENIS PEKERJAAN: Plesteran 1:3SATUAN22m2


A.BAHAN10,825

1Semen PC0.155Zak55,0008,5253.412Pasir0.023m3100,0002,3000.506

B.UPAH22,525

1Mandor0.015OH85,0001,2750.332Kepala Tukang Batu0.01OH75,0007500.223Tukang Batu0.1OH55,0005,5002.24Pekerja0.3OH50,00015,0006.6

C.ALAT0.0

D.SUBTOTAL33,350


F.JUMLAH46,690

G.PEMBULATAN46,7001,027,400JENIS PEKERJAAN: Pas. Homogenous toilet 20 cm x 25 cmSATUAN2buah


A.BAHAN512,360

1Closet duduk1buah500,000500,00022Perlengkapan0.06buah206,00012,3600.126% harga kloset

B.UPAH243,775

1Mandor0.015OH85,0001,2750.032Kepala Tukang Batu0.8OH75,00060,0001.63Tukang Batu1.5OH55,00082,50034Pekerja2OH50,000100,0004

C.ALAT0.0

D.SUBTOTAL756,135


F.JUMLAH945,169

G.PEMBULATAN945,2001,890,400JENIS PEKERJAAN: PengecatanSATUAN11m2


A.BAHAN4,097

1Cat0.1Kg39,7003,9702Kuas0.01Bh12,700127

B.UPAH13,450

1Mandor0.01OH85,0008502Kepala Tukang Cat0.02OH75,0001,5003Tukang Cat0.2OH55,00011,0004Pekerja0.002OH50,000100

C.ALAT0.0

D.SUBTOTAL17,547


F.JUMLAH26,321

G.PEMBULATAN26,400290,400JENIS PEKERJAAN: Pemasangan kusenSATUAN2unit


A.BAHAN510,400

1Kusen Alumunium1set900,000500,0002Skrup/Ripet2Buah3,7007,4003Sealent0.06Tube50,0003,000

B.UPAH177,550

1Mandor0.03OH85,0002,5502Kepala Tukang Kayu0.2OH75,00015,0003Tukang Kayu2OH65,000130,0004Pekerja0.6OH50,00030,000

C.ALAT0.0

D.SUBTOTAL687,950


F.JUMLAH894,335

G.PEMBULATAN894,4001,788,800JENIS PEKERJAAN: Langit-langitSATUAN5.3m2


A.BAHAN41,664

1Multiplek0.375lembar65,00024,3756.152Paku 5cm-12cm0.28kg15,0004,2004.5923Kaso-Kaso0.0163m3803,00013,0890.26732

B.UPAH53,275

1Mandor0.025OH95,0002,3750.412Kepala Tukang0.04OH85,0003,4000.6564Tukang Kayu0.4OH70,00028,0006.566Pekerja0.3OH65,00019,5004.92

C.ALAT0.0

D.SUBTOTAL94,939


F.JUMLAH123,421

G.PEMBULATAN123,500654,550JENIS PEKERJAAN: LantaiSATUAN16.4m2


A.BAHAN99,052

1Keramik26.5buah2,50066,250434.66Portland Cement10.4kg1,20012,480170.567Pasir Beton0.045m3106,7004,8020.7388Semen Warna1.94m38,00015,52031.816

B.UPAH95,850

1Mandor0.045OH95,0004,2750.7382Kepala Tukang0.045OH85,0003,8250.7383Tukang Batu0.45OH65,00029,2507.386Pekerja0.9OH65,00058,50014.76

C.ALAT0.0

D.SUBTOTAL194,902


F.JUMLAH253,372

G.PEMBULATAN262,8004,309,920realistis19,951,870.00super pesimis15,961,496.00pesimis17,956,683.00super optimis27,932,618.00optimis23,942,244.00

Sheet2JENIS PEKERJAAN: atap-plafondJENIS PEKERJAAN: saluran airJENIS PEKERJAAN: septic tankSATUANm2SATUANm2SATUANm3

NoBAHAN / UPAH / ALATKOEFSATH. SATUANJUMLAH TOTAL HARGANoBAHAN / UPAH / ALATKOEFSATH. SATUANJUMLAH TOTAL HARGANoBAHAN / UPAH / ALATKOEFSATH. SATUANJUMLAH TOTAL HARGARp.H. SATUAN Rp.Rp.Rp.H. SATUAN Rp.Rp.Rp.H. SATUAN Rp.Rp.

A.BAHAN786,785A.BAHAN38,660A.BAHAN165,780

1Genteng1.65m2170,700281,6551kran0.1m248,0004,8001galian tanah1.12m224,00026,8802Kuda-kuda0.0128m27,360,00094,2082instalasi air bersih0.4m228,00011,2002penutup0.13m2115,00014,9503Pengapit Kuda-kuda0.0075m2262,5001,9693instalasi air kotor0.22m2103,00022,6603beton dan tembok dalam0.37m2275,000101,7504Gording0.0132m26,910,40091,21740m20.00.04urugan pasir0.12m2185,00022,2005Reng0.008m2117,30093850m20.00.050m20.00.06Bumbungan0.25m272,90018,22560m20.00.060m20.00.07Listplank0.45m2191,00085,95070m20.00.070m20.00.08Talang0.066m2161,70010,67280m20.00.080m20.00.09Pemasangan0.45m239,20017,64090m20.00.090m20.00.010Plafond1.39m2125,000173,750100m20.00.0100m20.00.010List Plafond0.08m2132,00010,560100m20.00.0100m20.00.0

B.UPAH0.0B.UPAH0.0B.UPAH0.0

1Mandor0OH95,0000.01Mandor0OH95,0000.01Mandor0OH95,0000.02Kepala Tukang0OH85,0000.02Kepala Tukang0OH85,0000.02Kepala Tukang0OH85,0000.03Tukang Batu0OH65,0000.03Tukang Batu0OH65,0000.03Tukang Batu0OH65,0000.04Tukang Kayu0OH70,0000.04Tukang Kayu0OH70,0000.04Tukang Kayu0OH70,0000.05Tukang Besi0OH65,0000.05Tukang Besi0OH65,0000.05Tukang Besi0OH65,0000.06Pekerja0OH65,0000.06Pekerja0OH65,0000.06Pekerja0OH65,0000.0

C.ALAT0.0C.ALAT0.0C.ALAT0.0

D.SUBTOTAL786,785D.SUBTOTAL38,660D.SUBTOTAL165,780

E.OVERHEAD & PROFIT236,035E.OVERHEAD & PROFIT11,598E.OVERHEAD & PROFIT49,734

F.JUMLAH1,022,820F.JUMLAH50,258F.JUMLAH215,514

G.PEMBULATANG.PEMBULATANG.PEMBULATAN

Sheet3

ahs+rab mck fix 2

Documents