alat menghitung biaya bangunan

Upload: maher-achmadziyaen

Post on 12-Jul-2015

268 views

Category:

Documents


2 download

TRANSCRIPT

Menghitung Volume/luas Pekerjaan Bangunan12345 12345

Anda cukup edit ukuran yang diblok maka BIAYA secara otomatis berub

Jangan diedit ! edit sesuai ukuran di lapangan

A

Volume Galian Tanah/Pondasi- lebar galian - dalam galian - total panjang galian

63.0070.00 90.00 100.00 72.00 60.00 30.00 80.00 200.00 327.44 3.25 100.75

M3cm cm m'lebar

B

Volume Pasangan Pondasi Batu kali - alas pondasi - atas pondasi - dalam pondasi - total panjang pondasi Luas Pasangan Dinding Bata Merah - tinggi dinding - total panjang dinding

M3 cm cm cm m' M2 m' m'tinggi

C

D

Luas Lantai - panjang lantai - lebar lantai

267.75 10.50 25.50

M2 m' m'

E

Volume Lantai Beton Bertulang - panjang lantai - lebar lantai - tebal lantai Luas Atap lebar denah panjang denah

8.06 12.00 5.60 12.00 147.00 7.00 12.00

M3 m' m' cm M2 m' m'

F

Anda cukup edit ukuran yang diblok warna ABU2, maka BIAYA secara otomatis berubah

suai ukuran di lapangan

panjang

dalam

atas dalam panjang alas

total panjang dinding

Perhitungan Biaya (Bahan & Upah Kerja) Yang Diperlukan (diproteksi)

No A

Pekerjaan Galian Tanah/Pondasi Pekerja Mandor Alat Bantu Pasangan Pondasi Batu kali Batu Belah P C (50 kg) Pasir Pasang Pekerja Tukang Mandor Pasangan Dinding Bata Merah Bata merah P.C (50 kg) Pasir pasang Pekerja Tukang Mandor

Volume 63.00

Satuan Harga Satuan (Rp) M3 oh oh oh M3 m zak m org org org M2 bh zak m org org org

Sub Total 1,988,280 229,320 110,880

TOTAL 2,328,480

B

72.00 86.40 67.97 30.96 90.00 36.00 1.22 327.44 22920.63 67.90 18.99 105.37 59.10 2.72

26,438,436 126,000.00 55,000.00 178,250.00 45,000.00 60,000.00 70,000.00 10,886,400 3,738,240 5,518,620 4,050,000 2,160,000 85,176 24,765,834 400.00 55,000.00 178,250.00 45,000.00 60,000.00 70,000.00 9,168,250 3,734,359 3,385,213 4,741,622 3,546,148 190,241

C

D

Lantai Keramik (30 x 30) Keramik KW 1 DN putih polos P.C (50 kg) Pasir pasang Semen warna Pekerja Tukang Mandor Lantai Beton Bertulang Semen Portland (50 kg) Pasir Beton Batu pecah 1 - 2 Pekerja Tukang Mandor

267.75 270.43 42.84 8.11 3.48 50.20 100.41 2.22 8.06 54.19 4.35 6.53 16.13 2.82 8.06

M2 m zak m kg org org org M3 zak M3 M3 Oh Oh Oh

23,842,258 42,768.00 55,000.00 178,250.00 10,120.00 45,000.00 60,000.00 70,000.00 11,565,643 2,356,200 1,446,111 35,225 2,259,141 6,024,375 155,563 6,662,475 55,000.00 191,245.00 212,750.00 45,000.00 60,000.00 70,000.00 2,980,454 832,788 1,389,649 725,760 169,344 564,480

E

F

Tutup Atap (Genting Plentong Jatiwangi) Atap Genteng Plentong pres Bakar KW 1 Tukang Pekerja Mandor

147.00 3,675.00 8.82 17.64 0.88

M2 bh org org org 1,500.00 60,000.00 45,000.00 70,000.00 5,512,500 529,200 793,800 61,740

6,897,240

JMLH A-F

90,934,723

Perhitungan sudah Otomatis ! Anda hanya perlu mengedit harga satuan upah & bahan sesuai harga setempat pada worksheet Bahan dan Upah

Untuk lantai beton tebal 10 cm per M2 diperlukan biaya Rp666,248 belum termasuk besi & bekisting

Hanya Pasang Tutup Atap, belum termasuk rangka atap & genting bubungan.

DAFTAR BAHAN BANGUNAN (diurutkan berdasarkan abjad)SATUAN Abu Batu Acustik Amstrong 60 x 120 Alat-alat bantu Aluminium foile Ampelas Atap Aluminium Natural USR 26 ( JAINDO ) Atap Aluminium Warna USR 26 ( JAINDO ) Atap Asbes Gel. Besar 4 mm 80 x 180 Atap Asbes Gel. Kecil 5 mm 80 x 180 Atap Fiber Glass Tebal 80 x 180 (gelombang) Atap Fiber Glass Tipis 80 x 180 (gelombang) Atap Genteng Beton Warna 14,5/m2 Atap Genteng Flam pres Molen Oven Jatiwangi Atap Genteng Kodok Atap Genteng Plentong pres Bakar KW 1 Atap Genteng Plentong pres Molen Oven Jatiwangi Atap Genteng Plentong pres Molen Oven KW1 Atap Plastik Gelombang 80 x 180 Atap Seng Gelombang 3 mm 80 x 180 Atap Seng Gelombang 5 mm 80 x 180 Atap Tegola Kubota, lengkap Plafond Asbes Semen 5 mm Plafond Enternit 4 mm Plafond hardpleks 5 mm 120 x 240 Plitur Kripik ( Sirlak India ) Bak KM Fiber 60 x 60 Bak KM Taraso 60 x 60 Bak Taraso WC 40 x 40 Bambu Gombong Bambu 5 s.d 7 Bambu 7 s.d 10 Bata Karawang Bata Merah Bakar Kelas I Bata Merah Bakar Kelas II Bata Merah Oven ( Klingker ) Batako Besar 8 x 20 x 30 Batako kecil 8 x 10 x 20 Bath Cape Washteren Batu Belah Pondasi Batu Bronjol ( Untuk Bronjong ) Batu Gosok ( Apung ) Batu Gunung ( Quarry ) Batu Koral Beton Kali Batu Pecah Mesin 0,5-1 cm (abu batu) Batu Pecah Mesin 1/2 Batu Pecah Mesin 2/3 Batu Pecah Mesin 3/5 Batu Pecah Mesin 5/7 Batu Pecah Tersaring Bergradasi Batu Pinggir Beton 10 x 20 x 35 m lbr bh m lbr m m lbr lbr lbr lbr m bh bh bh bh bh lbr lbr lbr m m lbr m kg bh bh bh bt bt bt bh bh bh bh bh bh unit m m kg m m m m m m m m bh HARGA SATUAN Rp. 144,000.00 112,200.00 35,000.00 7,920.00 2,070.00 139,920.00 161,436.00 69,432.00 96,360.00 74,580.00 36,960.00 85,932.00 1,518.00 1,254.00 1,122.00 1,518.00 1,320.00 20,328.00 46,200.00 69,960.00 488,400.00 13,200.00 54,780.00 16,896.00 79,200.00 206,580.00 130,416.00 43,560.00 9,200.00 13,200.00 33,000.00 6,600.00 400.00 375.00 990.00 1,980.00 600.00 2,152,920.00 126,000.00 126,000.00 13,464.00 110,880.00 110,880.00 144,000.00 212,750.00 175,375.00 149,500.00 134,800.00 144,000.00 10,164.00

Batu Pinggir Beton 15 x 35 x 50 ( K -225 ) Batu Telor Batu Tempel Hitam Bensin Premium Besi Beton U-24 Rata - Rata Besi Beton U-39 / U-32 Rata - Rata Besi Beugel kuda - kuda Besi C Lip Chanel Besi Galvanisir Besi Pipa Hitam 1" t=2 mm Besi Pipa Hitam 2" t=2 mm Besi Pipa Hitam 3" t=2 mm Besi Pipa Hitam 4" t=2 mm Besi Pipa Hitam 6" t=2 mm Besi Pipa untuk Hydrant BSP 1" Besi Pipa untuk Hydrant BSP 1,25" Besi Pipa untuk Hydrant BSP 1,5" Besi Pipa untuk Hydrant BSP 2" Besi Pipa untuk Hydrant BSP 2,5" Besi Pipa untuk Hydrant BSP 3" Besi Pipa untuk Hydrant BSP 4" Besi Pipa untuk Hydrant BSP 6" Besi Profil DN SII Besi Profil Ex LN Besi Strip kaca nako Bilik Bambu ( dengan kulit ) Bilik Bambu ( tanpa kulit ) Bilik Bambu Hitam Variasi Bondek Bubung Genteng pres Bulat Ex Jatiwangi Bubung Murando Glasur Bubung Murando Natural Bubungan Genteng Keramik Bubungan Genteng Kodok Cangkul Cat Besi Cat Besi Duco Danaglos/ICI Cat Bron Cat Dasar ICI untuk Interior ( 2 Pelapis ) Cat Kayu Sieve Cat Marka / Spotlight Cat Primer Marka Cat Tahan Asam Cat Tembok ICI Eksterior Cat Tembok ICI Eksterior ( BETON ) Cat Tembok ICI Interior ( PLAFOND DAN DINDING ) Cat Tembok Sanlex Cat Tembok Vinilex Cat Tembok Vinilex Check Valve 1/2 " Closet Duduk Warna Standard TOTO C 240 Lengkap Closet Duduk Warna Standard lengkap INA Closet Jongkok Lengkap Sistem Jet TOTO Closet Jongkok Poslin warna TOTO Closet Jongkok Standard Putih Poslin TOTO

bh m m lt kg kg kg kg kg bt bt bt bt bt bt bt bt bt bt bt bt bt kg kg kg m m m m bh bh bh bh bh bh kg kg kg lt kg kg kg kg kg lt lt kg kg gln bh unit bh unit unit unit

36,300.00 92,400.00 73,656.00 5,000.00 8,100.00 8,100.00 10,956.00 6,563.00 12,650.00 98,340.00 198,000.00 357,720.00 472,560.00 660,000.00 147,840.00 203,280.00 224,400.00 314,820.00 459,096.00 597,300.00 851,400.00 1,433,520.00 6,563.00 6,563.00 6,563.00 14,000.00 9,500.00 19,800.00 137,280.00 5,676.00 7,524.00 5,676.00 6,600.00 3,630.00 25,000.00 33,120.00 83,160.00 44,352.00 70,422.00 42,900.00 60,500.00 60,500.00 23,958.00 31,680.00 75,504.00 75,504.00 11,080.00 18,480.00 85,800.00 71,280.00 1,705,440.00 1,300,200.00 1,805,760.00 198,000.00 174,240.00

Compresor 210 m3 Compresor Blower Compresor Jack Hammer Con Blok 8 x 20 x 40 Daun Jendela Alumunium Natural ( Tanpa Kaca dan accessories ) Daun Jendela Alumunium Warna ( Tanpa Kaca dan accessories ) Daun Pintu Alumunium Natural ( tanpa kaca dan accessories ) Daun Pintu Alumunium Warna ( tanpa kaca dan accessories ) Deep Well dengan kelengkapannya kap. 150 liter/menit Demobilisasi Alat Berat setelah pekerjaan Overlay Dempul Duco Dempul Halus / Imfra ( Wood Filler ) Dempul Kayu Cap Kucing Dempul Lilin Dempul Plastik Dempul Plitur Diesel Pump kap. 750 gln / menit 120 m1 ( 105 kW ) Dolken 5 s/d 7 Dolken 7 s/d 10 Door Closer Kelas Rendah Door Closer Kelas Standard ( Kelas Baik ) Door Closer Kelas Standard ( Kelas Sedang ) Double Neple 1/2 " Down Light + SL 25 W Down Light +SL 25 W Engsel Harmonika Engsel Jendela Unilon Engsel Patrun Engsel Pintu Unilon Standard Espangolet Exhouse Fan H 100 W 40 x 40 cm Exhouse Fan H 360 W 60 x 60 cm Exhouse Fan H 380 W CFM 55 x 55 cm Fire House 1.5 x 30 m + nose Formika 120 x 240 Formika Ukuran Pintu Gate Walve 1/2 " Genteng Beton Natural Genteng Beton Warna Genteng Bubungan Beton Genteng Bubungan Ex Jatiwangi Segi Tiga Genteng Keramik Glasur Premium 14,5 / m2 Genteng Keramik Glasur Special 14,5 / m2 Genteng Keramik Glasur Standard 14,5 / m2 Genteng Keramik Natural Intan 14,5 / m2 Genteng Metal ( Rainbow Roof ) Genteng Metal Hana Genteng Murando Glasur 1m2 = 18 bh Genteng Murando Glasur 1m2 = 20 bh Genteng Press Plentong JTW KW 1 Genteng Murando Natural 1m2 = 20 bh Glass Block DN 20 x 20 ( Kedawung ) Glass Block DN 20 x 20 Ex LN Granit Alam DN Ukuran Besar Granit Alam DN Ukuran Kecil

/jam /jam /jam bh m m m m unit kg kg kg kg kg kg unit bt bt unt unt unt bh bh bh m1 ps ps ps ps unit unit unit unit lbr lbr bh m m bh bh m m m m m m bh bh bh bh bh bh m m

81,500.00 81,500.00 81,500.00 3,960.00 87,120.00 129,360.00 171,600.00 129,360.00 200,000,000.00 28,090.00 26,136.00 22,176.00 21,780.00 24,394.00 23,958.00 566,606,700.00 14,000.00 18,700.00 184,140.00 543,180.00 380,556.00 26,400.00 271,920.00 116,160.00 11,220.00 10,824.00 6,600.00 15,576.00 36,960.00 865,700.00 4,878,500.00 5,500,000.00 4,725,600.00 146,520.00 110,484.00 52,800.00 72,527.00 84,084.00 8,976.00 3,960.00 131,736.00 117,084.00 110,484.00 98,340.00 216,216.00 155,760.00 5,280.00 2,904.00 1,500.00 2,904.00 20,856.00 80,520.00 300,300.00 204,600.00

Granit Alam LN Ukuran Besar Granit Alam LN Ukuran Kecil Granito Tile Essenza 60 x 60 Polis Granito Tile Essenza 60 x 60 Unpolis Granito Tile Essenza Ukuran 40 x 40 Polis Granito Tile Essenza Ukuran 40 x 40 Unpolis Grass Blok 20 x 20 Grass Blok 30 x 30 Grendel 15 cm Grendel 5 cm Ground Reservoir 100 m3 Ground Reservoir 1000 m3 Ground Reservoir 200 m3 Ground Reservoir 300 m3 Ground Reservoir 50 m3 Ground Reservoir 500 m3 Gypsum 120 x 240 t = 9 mm ex DN Gypsum 120 x 240 t = 9 mm ex Luar Hak Angin Jendela Antik Hak Angin Kait Jendela Biasa Hak Angin Sendok Stainless / Kuningan Hand Oil Pump Handle Alumunium ( Tarikan Pintu Alumunium ) Hot Roller Sheet (Lataston) / HRS Injuk Instalasi Titik Lampu / Stop Kontak ( Upah dan Alat ) Jockey Pump kap. 80 gln / menit 100 m1 ( 18,6 kW ) Kabel NYA 1x 1.5 Prima (1 rol = 50 m') Kabel NYA 1x 2.5 Prima (1 rol = 50 m') Kabel NYM 2 x 1.5 Prima (1 rol = 50 m') Kabel NYM 2 x 10 Supreme (1 rol = 50 m') Kabel NYM 2 x 2.5 Prima (1 rol = 50 m') Kabel NYM 2 x 4 Prima (1 rol = 50 m') Kabel NYM 2 x 6 Supreme (1 rol = 50 m') Kabel NYM 3 x 1.5 Prima (1 rol = 50 m') Kabel NYM 3 x 10 Supreme (1 rol = 50 m') Kabel NYM 3 x 2.5 Prima (1 rol = 50 m') Kabel NYM 3 x 4 Prima (1 rol = 50 m') Kabel NYM 3 x 6 Supreme (1 rol = 50 m') Kabel NYM 4 x 10 Supreme (1 rol = 50 m') Kabel NYM 4 x 16 Supreme (1 rol = 50 m') Kabel NYM 4 x 2.5 Prima (1 rol = 50 m') Kabel NYM 4 x 4 Prima (1 rol = 50 m') Kabel NYM 4 x 6 Supreme (1 rol = 50 m') Kabel NYY 2 x 4 Supreme (1 rol = 50 m') Kabel NYY 2 x 6 Supreme (1 rol = 50 m') Kabel NYY 2 x 10 Supreme (1 rol = 50 m') Kabel NYY 3 x 4 Supreme (1 rol = 50 m') Kabel NYY 3 x 6 Supreme (1 rol = 50 m') Kabel NYY 3 x 10 Supreme (1 rol = 50 m') Kabel NYY 4 x 4 Supreme (1 rol = 50 m') Kabel NYY 4 x 6 Supreme (1 rol = 50 m') Kabel NYY 4 x 10 Supreme (1 rol = 50 m') Kabel NYY 4 x 16 Supreme (1 rol = 50 m') Kaca 6 mm Gravver

m m m m m m bh bh bh bh unit unit unit unit unit unit lbr lbr ps ps bh unit bh ton kg ttk unit ROLL ROLL m' m' m' m' m' m' m' m' m' m' m' m' m' m' m' m' m' m' m' m' m' m' m' m' m' m

250,300.00 170,500.00 1,795,200.00 1,227,600.00 1,785,200.00 1,518,000.00 4,514.00 5,702.00 33,000.00 3,300.00 267,894,000.00 1,778,700,000.00 529,980,000.00 726,000,000.00 76,832,580.00 987,360,000.00 62,832.00 60,720.00 21,120.00 4,620.00 25,872.00 4,510,000.00 366,960.00 753,250.00 5,000.00 163,284.00 66,104,016.00 76,560.00 114,312.00 2,838.00 14,256.00 3,828.00 4,752.00 8,580.00 6,072.00 18,876.00 6,600.00 10,824.00 11,352.00 20,790.00 28,380.00 5,676.00 15,180.00 15,180.00 8,580.00 8,514.00 15,180.00 11,352.00 14,190.00 20,724.00 18,876.00 17,556.00 25,476.00 40,524.00 1,188,000.00

Kaca Patri EX Luar negeri terpasang Kaca Patri Lokal Terpasang ( ASAHI ) Kaca Polos 2 mm ( ASAHI ) Kaca Polos 3 mm ( ASAHI ) Kaca Polos 5 mm ( ASAHI ) Kaca Rayband 12 mm ( ASAHI ) Kaca Rayband 5 mm ( ASAHI ) Kaca Rayband 8 mm ( ASAHI ) Kait Angin alumunium Kanstin / Kerb Beton Pracetak P = 50 cm Kanstin / Kerb Beton Pracetak P = 60 cm Kanstin Paving Blok Kape Kayu Kape Tembok Kapur Bakar Kapur Pasang/ kapur tembok Kapur Sirih Karet Asisoris Kusen / Pintu Alumunium Karet Penyekat Air/Rubber Water Stop Lebar 150 cm Karet Penyekat Air/Rubber Water Stop Lebar 225 cm Karpet Kelas Baik LN Karpet Kelas Sedang LN Karung Plastik Kawat BC ( Tembaga ) Kawat Beton Kawat Bronjong 3 mm Kawat Bronjong 4 mm Kawat Duri Kawat Harmonika 2 cm Kawat Harmonika 4 cm Kawat Kasa 1 x 1 cm ( Putih ) Kawat Las Listrik Kawat Las Listrik Kawat Las Listrik Kawat Pengikat Kawat Tembaga Kayu Albasia Kayu Balok Borneo Super Kayu Balok Kamper Banjar Kayu Balok Kamper Medan (kruing) Kayu Balok Kamper Samarinda Kayu Balok Rasamala Kayu Hutan Kelas I ( Segeng, Mahoni, Laban ) Kayu Jati Jabar dia. 40 cm kebawah Kayu Jati Jabar Tua dia. 40 cm Kayu Jati Jateng Tua dia. 40 cm Kayu Jati Jateng Tua Lepas Mata dari dia. 80 cm ke atas Kayu Jati Jatim Tua dia. 40 cm Kayu Kamper Singkil / Kapur (K. Samarinda Klas II) Kayu Papan Borneo Super Kayu Papan Kamper Banjar Kayu Papan Kamper Medan (Kruing) Kayu Papan Kamper Samarinda Kayu Papan Untuk Bekisting Kayu Reng 2/3 Borneo Super

m m m m m m m m ps bh bh m1 bh bh m m kg m1 m m m m bh kg kg kg kg m1 m m m kg kg kg m1 kg m m m m m m m m m m m m m m m m m m m

3,405,600.00 1,254,000.00 39,600.00 57,552.00 85,008.00 266,200.00 85,800.00 437,300.00 101,640.00 30,000.00 35,000.00 22,000.00 4,356.00 4,356.00 1,001,880.00 300,960.00 6,336.00 5,676.00 99,600.00 133,200.00 801,768.00 316,800.00 900.00 36,960.00 9,660.00 12,375.00 14,375.00 2,661.00 21,120.00 31,680.00 26,400.00 16,700.00 9,693.00 16,500.00 813.00 27,720.00 1,250,000.00 2,731,250.00 3,600,000.00 3,200,000.00 6,090,000.00 1,980,000.00 1,848,000.00 5,322,240.00 5,940,000.00 12,276,000.00 22,605,000.00 12,276,000.00 3,484,800.00 2,300,000.00 3,900,000.00 3,400,000.00 5,400,000.00 2,300,000.00 2,442,000.00

Kayu Reng 2/3 Kamper Banjar Kayu Reng 3/4 Kamper Banjar Kayu Terentang Keramik 10 x 20 dan 20 x 20 KW I DN Putih / Polos Mulia Keramik 10 x 20 dan 20 x 20 KW I DN Putih / Polos Roman Keramik 10 x 20 KW I DN Corak / Warna / Anti Slip Mulia Keramik 10 x 20 KW I DN Corak / Warna / Anti Slip Roman Keramik 20 x 20 (KM) KW I DN Corak / Warna / Anti Slip Mulia Keramik 20 x 20 (KM) KW I DN Corak / Warna / Anti Slip Roman Keramik 20 x 20 (KM) KWI DN Putih Polos Roman Keramik 20 x 20 (KM) KWI DN Putih Polos Mulia Keramik 20 x 25 Dinding KM KWI DN Corak Mulia Keramik 20 x 25 Dinding KM KWI DN Corak Roman Keramik 30 x 30 KW I DN putih polos Mulia Keramik 30 x 30 KW I DN putih polos Roman Keramik 30 x 30 KW I DN Warna/Corak ( ANTI SLIP ) Mulia Keramik 30 x 30 KW I DN Warna/Corak ( ANTI SLIP ) Roman Kitchen Zink Stainless Non Standard Franke ( 1 Lobang ) Kitchen Zink Stainless Non Standard Franke ( 2 Lobang ) Kitchen Zink Stainless Standard Lokal ( 1 Lobang ) Kotak Baja untuk menyimpan data Kran Bebek ITAP 1/2 " Kran Bebek Sun Eui 1/2 " Kran Panas Dingin San Eui Standard Kran stain less Lokal Kait Kran Tembok ITAP dia. 1/2 " Kran Tembok Sun Eui dia. 1/2 " Kumpon Kunci KM Bulat ALFA Kunci 2 Slaag Ancor Asli Kunci 2 Slaag ISO Kunci 2 Slaag Kuda Terbang Kunci 2 Slaag ROYAL Kunci 2 Slaag Silinder SEIS Asli type 210 s/d type 226 Kunci 2 Slaag Silinder Utama Standard Kunci Gembok Besar Kunci KM Bulat Kualitas Biasa Kunci Silinder ALFA untuk Pintu Alumunium Kusen Alumunium Natural 1.3 mm t=1,3 mm ( 4 " ) Kusen Alumunium Warna 1.3 mm t=1,3 mm ( 4 " ) Kwas 1 1/2" Kwas 3" Lampu Baret 30 cm + Neon Lampu Mercuri 80 W Lampu Neon Arcrilik 2 x 40 W lengkap Lampu Neon TL Philip 20 W Lampu Neon TL Philip 40 W Lampu pijar 25 Watt s/d 100 Watt Lampu Sirkel TL 20 W Lengkap Lampu SL Philip 25 W Lampu Taman + Tiang + Lampu 1 Buah Lapis`Aspal Perekat ? Tack Coat Lapis`Aspal Resap Pengikat / Prime Coat Lem Fox Lem Kuning (aibond)

m m m m m m m m m m m m m m m m m bh bh bh bh bh bh bh bh bh bh kg bh bh bh bh bh bh bh bh bh m1 m1 bh bh bh bh bh bh bh bh bh bh bh ton ton kg kg

2,640,000.00 2,640,000.00 1,350,000.00 42,768.00 44,352.00 49,896.00 43,560.00 53,064.00 38,016.00 38,525.00 53,856.00 58,608.00 63,360.00 57,816.00 69,696.00 52,272.00 63,360.00 1,138,896.00 1,702,800.00 371,976.00 123,400.00 47,520.00 142,560.00 198,000.00 45,144.00 31,680.00 79,200.00 29,568.00 76,560.00 118,000.00 165,000.00 75,240.00 109,560.00 243,100.00 489,720.00 59,400.00 39,600.00 285,800.00 98,340.00 130,000.00 6,785.00 9,900.00 184,800.00 98,340.00 673,200.00 19,800.00 23,760.00 7,524.00 59,400.00 118,800.00 271,920.00 5,060.00 5,060.00 21,780.00 26,400.00

Lem Paralon Linggis List profil kamper 1 cm List profil kamper 10 cm List profil kamper 2 cm List profil kamper 4 cm List profil kamper 5 cm Macam2 Sambungan GIP 1 1/2" Macam2 Sambungan GIP 1 1/4" Macam2 Sambungan GIP 1 3/4" Macam2 Sambungan GIP 1" Macam2 Sambungan GIP 1/2" Macam2 Sambungan GIP 2 1/2" Macam2 Sambungan GIP 2" Macam2 Sambungan GIP 3" Macam2 Sambungan GIP 3/4" Macam2 Sambungan GIP 4" Macam2 Sambungan Paralon 1 1/2" Macam2 Sambungan Paralon 1 1/4" Macam2 Sambungan Paralon 1 3/4" Macam2 Sambungan Paralon 1" Macam2 Sambungan Paralon 1/2" Macam2 Sambungan Paralon 2 1/2" Macam2 Sambungan Paralon 2" Macam2 Sambungan Paralon 3" Macam2 Sambungan Paralon 3/4" Macam2 Sambungan Paralon 4" Marmer Alam Lampung Ukuran Besar Marmer Alam Lampung Ukuran Kecil Marmer Alam Citatah Ukuran Besar Marmer Alam Citatah Ukuran Kecil Marmer Sintetis MCB 1 PAS MCB 3 PAS Melamik Melamin 4 mm 120 x 240 Melamin TOK 4 mm Meni Kayu / Besi Multiplek 12 mm 120 x 240 Multiplek 18 mm 120 x 240 Multiplek 9 mm 120 x 240 Mur Baut Biasa dia.19 s/d 16 (5 cm) Mur Baut dia.19 / panjang 60 cm Mur Baut HTB dia. 19 s/d 16 (5 cm) Nako Lengkap Tralis 1 Daun Nok Atas Metal ( Rainbow Roof ) Nok Atas Metal Hana Nok Pinggir Hana Nok Pinggir Metal ( Rainbow Roof ) Oker Oten (Pewarna Plitur ) Oyan Pagar BRC Lengkap Tiang ( Tanpa Pondasi ) Paku 1 cm s/d 3 cm Paku 4 cm s/d 7 cm

tb bh m' m' m' m' m' bh bh bh bh bh bh bh bh bh bh bh bh bh bh bh bh bh bh bh bh m m m m m bh bh kg lbr lbr kg lbr lbr lbr bh bh bh dn m1 m1 m1 m1 kg bks bks m kg kg

5,676.00 25,000.00 1,980.00 3,300.00 7,524.00 11,220.00 23,496.00 18,480.00 16,500.00 22,572.00 10,824.00 5,478.00 48,180.00 37,752.00 65,208.00 6,600.00 102,960.00 6,600.00 6,534.00 7,524.00 2,904.00 2,310.00 19,800.00 13,200.00 26,400.00 2,541.00 33,000.00 277,200.00 184,800.00 475,200.00 319,440.00 122,760.00 43,560.00 54,780.00 34,003.00 72,600.00 119,592.00 14,500.00 178,900.00 234,500.00 137,000.00 5,280.00 48,972.00 8,976.00 21,780.00 140,712.00 75,636.00 95,304.00 97,416.00 19,140.00 3,300.00 1,742.00 118,800.00 10,000.00 9,085.00

Paku 8 cm s/d 12 cm kg Paku Beton 2 cm s/d 5 cm bh Paku Cacing kg Paku Kait Lengkap bh Palu 0,5 kg bh Papan Eksploitasi bh Papan Nama Bendung bh Papan Nama Bendung/Nomenklatur bh Papan Nama Saluran bh Papan Operasi Bendung bh Pasir Beton m Pasir Pasang Kali m Pasir Teras m Pasir Urug m Patok Hektometer (Pengairan) bh Patok Hm bh Paving Blok Natural 6 cm m Paving Blok Natural 8 cm m Paving Blok Warna 6 cm m Paving Blok Warna 8 cm m Pegangan Tangga profil Jati m' Pegangan Tangga profil Kamper m' Pelapis Alkali ICI ( Cat Dasar Beton Ekterior ) lt Pemberesan kembali Areal lapangan setelah pekerjaan Overlay Pemecah 30 t/j 185 HP /jam Pengisi Sambungan/Joint Sealer tebal 10 m Pengisi Sambungan/Joint Sealer tebal 20 m Pengki bh Pengopenan Kayu m Pengukuran Site + Patok m Pentanahan Panel ttk Pentanahan Penangkal Petir ttk Penutup Sambungan/Joint Sealer tebal 25 m Penyambungan Listrik PLN 1 watt Penyambungan PDAM untuk Rumah unit Penyediaan Acces Road Alat - alat Berat dari AMP ke Lokasi Proyek Penyediaan Acces Road Dump Truck Hotmix dari AMP ke Lokasi Proyek Penyekat Poslin Urinoar TOTO lbr Penyekat Poslin Urinoir TOTO lbr Pheumatic Drill Hammer /jam Pintu Angkat type IB = 0,30 Meter bh Pintu Angkat type IB = 0,40 Meter bh Pintu Angkat type IB = 0,50 Meter bh Pintu Angkat type IIB = 0,30 Meter bh Pintu Angkat type IIB = 0,40 Meter bh Pintu Angkat type IIB = 0,50 Meter bh Pintu Sorong Baja type 1A ukuran (B=0,30-0,60)&(H=0,30-0,60) bh Pintu Sorong Baja type 2A ukuran (B=0,60-0,80)&(H=0,30-1,00) bh Pintu Sorong Baja type 3A ukuran (B=0,80-1,20)&(H=0,40-1,50) bh Pintu Sorong Baja type 4A ukuran (B=1,00-1,00)&(H=0,50-2,00) bh Pintu Sorong Baja type 5A ukuran (B=1,00-1,50)&(H=0,70-0,90) bh Pintu Sorong Baja type 6A ukuran (B=1,60-2,00)&(H=0,90-1,35) bh Pintu Sorong Baja type 7A ukuran (B=2,10-2,50)&(H=1,35-1,70) bh Pintu Sorong Baja type dua Draadstang Ulir dengan 3 stel roda gigi Pintu Sorong Baja type dua Draadstang Ulir dengan 3 stel roda gigi

9,085.00 2,244.00 42,240.00 660.00 17,500.00 617,300.00 370,700.00 623,300.00 98,700.00 617,300.00 191,245.00 178,250.00 89,496.00 132,250.00 99,100.00 90,000.00 47,000.00 58,000.00 60,000.00 74,800.00 130,284.00 37,752.00 40,656.00 350,000.00 116,400.00 150,000.00 12,500.00 396,000.00 1,188.00 165,000.00 382,800.00 116,400.00 792.00 726,000.00

475,860.00 396,600.00 90,000.00 617,300.00 740,800.00 1,111,200.00 864,500.00 110,100.00 1,356,400.00 2,744,280.00 2,287,560.00 2,744,280.00 3,202,320.00 3,659,040.00 4,117,080.00 4,573,800.00

Pintu Sorong Baja type dua Draadstang Ulir dengan 3 stel roda gigi Pintu Sorong Baja type dua Draadstang Ulir dengan 3 stel roda gigi Pipa GIP Medium A 1 1/2" ( 6 m1 ) Pipa GIP Medium A 1 1/4" ( 6 m1 ) Pipa GIP Medium A 1 3/4"( 6 m1 ) Pipa GIP Medium A 1" ( 6 m1 ) Pipa GIP Medium A 1/2" ( 6 m1 ) Pipa GIP Medium A 2 1/2" ( 6 m1 ) Pipa GIP Medium A 2" ( 6 m1 ) Pipa GIP Medium A 3" ( 6 m1 ) Pipa GIP Medium A 3/4" ( 6 m1 ) Pipa GIP Medium A 4" ( 6 m1 ) Pipa PVC MASPION ABU 1 1/2" (AW) Pipa PVC MASPION ABU 1 1/4" (AW) Pipa PVC MASPION ABU 1" (AW) Pipa PVC MASPION ABU 1/2" (AW) Pipa PVC MASPION ABU 2 1/2" (AW) Pipa PVC MASPION ABU 2" (AW) Pipa PVC MASPION ABU 3" (AW) Pipa PVC MASPION ABU 3/4" (AW) Pipa PVC MASPION ABU 4" (AW) Pipa PVC 4" berlobang jenis AW Pipa PVC Diameter 110 mm Pipa PVC Diameter 140 mm Pipa PVC Diameter 160 mm Pipa PVC Diameter 20 mm Pipa PVC Diameter 200 mm Pipa PVC Diameter 225 mm Pipa PVC Diameter 25 mm Pipa PVC Diameter 250 mm Pipa PVC Diameter 315 mm Pipa PVC Diameter 32 mm Pipa PVC Diameter 355 mm Pipa PVC Diameter 40 mm Pipa PVC Diameter 400 mm Pipa PVC Diameter 50 mm Pipa PVC Diameter 500 mm Pipa PVC Diameter 63 mm Pipa PVC Diameter 630 mm Pipa PVC Diameter 75 mm Pipa PVC Diameter 90 mm Pipa PVC RUCIKA type AW 1 1/2" Pipa PVC RUCIKA type AW 1 1/4" Pipa PVC RUCIKA type AW 1" Pipa PVC RUCIKA type AW 1/2" Pipa PVC RUCIKA type AW 2 1/2" Pipa PVC RUCIKA type AW 2" Pipa PVC RUCIKA type AW 3" Pipa PVC RUCIKA type AW 3/4" Pipa PVC RUCIKA type AW 4" Pipa PVC RUCIKA type AW 6" Pipa PVC RUCIKA type AW 8" Piser dia. 12 s/d 20 cm Plamir Tembok Plat Alumunium 0.1 mm

bt bt bt bt bh bt bt bt bt bt bt bt bt bt bt bt bt bt bt m1 btg btg btg btg btg btg btg btg btg btg btg btg btg btg btg btg btg btg btg bt bt bt bt bt bt bt bt bt bt bt bh kg m

260,700.00 236,016.00 330,660.00 167,640.00 98,340.00 489,192.00 347,556.00 651,684.00 115,236.00 868,824.00 47,916.00 36,300.00 25,846.00 16,698.00 96,558.00 69,696.00 137,491.00 20,328.00 192,192.00 32,076.00 297,660.00 598,950.00 631,620.00 13,200.00 1,110,780.00 1,510,080.00 17,424.00 1,709,730.00 2,671,680.00 35,381.00 3,884,100.00 51,546.00 4,573,800.00 92,565.00 8,058,600.00 108,537.00 12,850,200.00 173,151.00 225,060.00 78,408.00 63,888.00 47,916.00 23,232.00 135,036.00 107,448.00 198,924.00 39,930.00 304,920.00 580,800.00 842,160.00 4,356.00 11,220.00 45,540.00

Plat Alumunium 0.2 mm Plat Alumunium 0.3 mm Plat Alumunium 0.4 mm Plat Alumunium 0.5 mm Plat Alumunium 0.6 mm Plat Bed Truck Plat Besi 10 mm Ke atas Plat Besi 2 mm s/d 5 mm Plat Besi 6 mm s/d 10 mm Plat Besi Tipis 0.5 mm Plat Besi Tipis 1 mm Plat Besi Tipis 10 mm ke atas Plat Besi Tipis 2 - 5 mm Plat Besi Tipis 6 - 10 mm Plat Karet untuk Perletakan Jembatan Type 4 Kx Plat Srip 2 x 30 mm ( 6 m1) Plat Srip 3 x 30 mm ( 6 m1) Plat Tanda Muka Air/Peil Schal Play Wood 18 mm 120 x 240 Plin Taraso 10 x 30 Plin Tegel PC 10 x 20 Plin Tegel PC 15 x 30 Plin Tegel Warna 10 x 20 Plin Tegel Warna 15 x 30 Plincote Plus Oil Pompa Air (50 mm) 30 m3/jam Pompa Dragon Asli Pompa Dragon Tegal Pompa Kodok Pompa Submersible kap. 150 liter/menit 3 kW Pompa Zet pump 250 W - Sanyo Pompa Zet pump 450 W - Sanyo Poslin 11 x 11 Warna Khusus DN Poslin 11 x 11 Warna Standar DN Presure Tank kap. 500 liter lengkap Ram Ayam Ram Kawat 1 x 1 cm Ram Nyamuk Aluminium Ram Nyamuk Hijau Readymix Beton K 175, tanpa pompa ( selang ) Readymix Beton K 225, tanpa pompa ( selang ) Readymix Beton K 250, tanpa pompa ( selang ) Readymix Beton K 300, tanpa pompa ( selang ) Readymix Beton K 350, tanpa pompa ( selang ) Rel Henderson Lengkap Rel Maraton I Pintu Rool Cat Tembok Rool Meter 30 meter ( Bahan Plastik ) Rool Meter 5 meter ( Bahan Besi ) Roster Beton 20 x 20 Roster Beton 30 x 30 Rumah Panel 30 x 60 cm (kosong) Rumah TL In Bow / Out Bow 2 x 20 W ( Kosongan ) Saklar Broko Seri Standard ( 1 Phase )

m m m m m /jam kg kg kg kg kg kg kg kg m bt bt bh lbr bh bh bh bh bh kg lt /jam unit unit unit unit unit unit m m unit m m m m m m m m m bh unt bh bh bh bh bh unt bh bh

74,580.00 95,568.00 116,820.00 137,544.00 159,324.00 95,000.00 10,032.00 10,032.00 10,032.00 13,068.00 12,144.00 10,900.00 10,900.00 10,900.00 216,000.00 25,740.00 33,000.00 123,400.00 303,600.00 6,336.00 1,307.00 1,518.00 1,584.00 2,376.00 17,424.00 1,320.00 33,500.00 760,320.00 249,876.00 173,844.00 31,152,000.00 5,280,000.00 8,580,000.00 50,028.00 43,296.00 33,132,000.00 8,870.00 10,349.00 18,216.00 11,827.00 518,400.00 567,600.00 585,000.00 602,000.00 640,000.00 760,188.00 163,680.00 14,520.00 75,000.00 15,000.00 4,620.00 5,940.00 141,240.00 98,208.00 19,800.00

Saklar Broko Tunggal Standard ( 1 Phase ) Sambungan Pipa PVC Jenis AW 4 " TY Saringan Air Lt KM Stainless Steel Sekop Selang Plastik untuk Water Pas dia. 0.5 cm Semen PC / 50 kg Semen Putih Semen Warna Seng BJLS 30 lebar 60cm (1 rol 50 m' ) Seng BJLS 30 lebar 90cm (1 rol 50 m' ) Seng Plat BJLS 28 (80 X 180 ) Seng Plat BJLS 30 (80 X 180 ) Seng Plat BJLS 30 dia. 60 cm ( 100 m1 ) Seng Plat BJLS 30 dia. 90 cm ( 100 m1 ) Ship Foot Roller Shower Dengan Tiang Shower Tanpa Tiang Sincromat Singkup Sirap Kelas I ( 80 / m2 ) Sirtu Skring Kas 2 grop Biasa Skring Kas 3 grop Biasa Skring Kas 5 grop Biasa Sloot Jendela Tunggal Sloot Pintu berikut Rantai Solatip Leideng Soligneum 1 blek Sondir Rata-rata Spirtus Stop Kontak Broko 3 Phase ( In Bow ) Stop Kontak Broko 3 Phase ( Out Bow ) Stop Kontak Broko Standard ( 1 Phase ) Stop Kontak Handle 3 Phase Stop Kran 1 " KIT Stop Kran 1 1/2 " KIT Stop Kran 2 " KIT Stop Kran 2 1/2" KIT Stop Kran 3 " KIT Stop Kran 3/4 " KIT Supercon Tacon ( tahan bakar ) Tahanan 50 A Merk Fuji Tali Rami Tanah Liat Tanah Urug Tangki Air Fiber Glass 0.5 m3 ( Excel ) Tangki Air Fiber Glass 1 m3 ( Excel ) Tangki Air Fiber Glass 2 m3 ( Excel ) Taraso Kerang 30 x 30 Tarikan Almari Rata - rata Tarikan Pintu Alumunium Teak Wood 3 mm 120 x 240 Teak Wood 3 mm 120 x 240 Ukuran Pintu Teak Wood 4 mm 120 x 240

bh bh bh bh bh zak zak kg m1 m1 lbr lbr rool rool /jam bh bh kg bh bh m unt unt unt bh bh gl 5 lt ttk lt bh bh bh bh bh bh bh bh bh bh m m bh rool m m bh bh bh m bh bh lbr lbr lbr

16,500.00 79,200.00 52,800.00 25,000.00 1,452.00 55,000.00 62,100.00 10,120.00 29,304.00 42,372.00 55,440.00 42,320.00 1,438,800.00 2,072,400.00 160,000.00 178,200.00 99,000.00 29,568.00 25,000.00 944.00 110,000.00 172,656.00 206,580.00 434,280.00 8,580.00 25,872.00 3,300.00 25,410.00 244,200.00 3,630.00 130,284.00 76,560.00 18,480.00 76,428.00 118,800.00 205,920.00 285,120.00 712,800.00 807,840.00 85,800.00 47,520.00 110,800.00 489,192.00 6,600.00 20,000.00 34,500.00 651,552.00 1,031,184.00 2,061,840.00 27,456.00 11,220.00 342,989.00 112,100.00 85,800.00 127,000.00

Teak Wood ukuran Pintu 4 mm Tegel Badak PC 30 x 30 Tegel PC 20 x 20 Tegel PC 30 x 30 Tegel Wafel PC 20 x 20 Tegel Wafel Warna 20 x 20 Tegel Warna 20 x 20 Tegel Warna 30 x 30 Tempat Sabun Poslin Terpentin Thermo Plastik Timah Timah Hitam Tiner A Tiner B Trapo TL 20 W ( Philip ) Trapo TL 20 W ( Sinar ) Trapo TL 40 W ( Philip ) Trapo TL 40 W ( Sinar ) Triplek 3 mm 120 x 240 Triplek 4 mm 120 x 240 Triplek 4 mm Ukuran Pintu Triplek 6 mm 120 x 240 Triplek 9 mm 120 x 240 Truck bak terbuka Truck Fuso Truck Tangki Air 115 HP Urinoir Lengkap TOTO Warna Standard lengkap Vinyl Lantai standar Wall Flashing ( Rainbow Roof ) Wall Flashing Hana Wall Paper ( kls menengah ) Wastafel Bulat Warna Standard Lengkap Wastafel Lengkap INA Wastafel Lengkap TOTO LW 230 Water Mur 1/2 " Water Pas Alumuniumm 60 cm Water Profing Emulsion Water Profing Membrance Whell Loader 115 HP Wiremesh M6 Wiremesh M8

lbr bh bh bh bh bh bh bh bh lt kg kg kg lt lt bh bh bh bh lbr lbr lbr lbr lbr /jam /jam /jam unit m m1 m1 m unit unit unit bh bh kg ml /jam m m

101,244.00 2,100.00 1,518.00 2,244.00 1,584.00 1,848.00 1,848.00 2,772.00 45,540.00 4,500.00 31,500.00 36,960.00 32,340.00 13,530.00 14,800.00 27,720.00 23,100.00 33,000.00 27,324.00 40,900.00 55,440.00 44,880.00 103,400.00 154,440.00 95,000.00 95,000.00 85,000.00 1,762,200.00 26,400.00 97,284.00 75,636.00 46,200.00 1,166,880.00 681,780.00 1,030,920.00 41,448.00 30,000.00 42,108.00 72,600.00 95,000.00 32,076.00 39,468.00

Silahkan Edit sesuai harga setempat agar perhitungan biaya sesuai dengan tempat anda

865,700.00

x

DAFTAR UPAH PEKERJA BANGUNAN

NO. 1 4 20

JENIS PEKERJA BANGUNAN PEKERJA TUKANG (Batu, Kayu. Besi) MANDOR

HARGA UPAH Rp. 45,000 60,000 70,000

SATUAN WAKTU 1 ORANG/ HR/ 8 JAM 1 ORANG/ HR/ 8 JAM 1 ORANG/ HR/ 8 JAM

ANALISA HARGA SATUAN PEKERJAANNO. URAIAN KOEF 1 2 3 B002 1 M3 PEK.GALIAN TANAH BIASA MAX KEDALAMAN 2 M' Pekerja 0.5260 Mandor 0.0520 Alat Bantu 0.0500 Jumlah Dibulatkan F001 1 M3 PASANGAN ANSTAMPING BATU BELAH Batu Belah 1.2000 Pasir Urug 0.1000 Pekerja 0.5000 Tukang 0.5625 Mandor 0.0563 Jumlah Dibulatkan F004 1 M3 PASANGAN BATU BELAH 1 : 6 Batu Belah 1.2000 P C (50 kg) 0.9440 Pasir Pasang 0.4300 Pekerja 1.2500 Tukang 0.5000 Mandor 0.0169 Jumlah Dibulatkan F005 1 M3 PASANGAN BATU BELAH 1 : 5 Batu Belah 1.2000 P C (50 kg) 1.0800 Pasir Pasang 0.4400 Pekerja 1.2500 Tukang 0.5000 Mandor 0.0169 Jumlah Dibulatkan 1 M3 ADUKAN BETON (1 PC : 2 Pasir : 3Krikil)Semen Portland (50 kg) Pasir Beton Batu pecah 1 - 2 Pekerja Tukang Mandor 6.7200 0.5400 0.8100 2.0000 0.3500 1.0000

SAT. 4 org org lot

HARGA SAT. 5 60,000.00 70,000.00 35,200.00

m m org org org

20,328.00 132,250.00 45,000.00 60,000.00 70,000.00

m zak m org org org

126,000.00 55,000.00 178,250.00 45,000.00 60,000.00 70,000.00

m zak m org org org

126,000.00 55,000.00 178,250.00 45,000.00 60,000.00 70,000.00

zak M3 M3 Oh Oh Oh

55,000.00 191,245.00 212,750.00 45,000.00 60,000.00 70,000.00

Dibulatkan

G001 1 M2 DINDING KERAMIK 10/20 DAN 20/20 DN PUTIH Keramik KW 1 DN putih P.C (50 kg) Pasir pasang Semen warna Pekerja Tukang

1.0100 0.1600 0.0300 0.0130 0.1875 0.3750

m zak m kg org org

42,768.00 55,000.00 178,250.00 10,120.00 45,000.00 60,000.00

G003

G005

G006

H004

H006

Mandor 0.0188 Jumlah Dibulatkan 1 M2 LANTAI KERAMIK 20/20 BERCORAK/ANTI SLIP KAMAR MANDI Keramik KW 1 DN bercorak / anti slip 1.0100 P.C (50 kg) 0.2400 Pasir pasang 0.0300 Semen warna 0.0130 Pekerja 0.1875 Tukang 0.3750 Mandor 0.0282 Jumlah Dibulatkan 1 M2 LANTAI KERAMIK 30/30 DN PUTIH POLOS Keramik KW 1 DN putih polos 1.0100 P.C (50 kg) 0.1600 Pasir pasang 0.0300 Semen warna 0.0130 Pekerja 0.1875 Tukang 0.3750 Mandor 0ss.0188 Jumlah Dibulatkan 1 M2 LANTAI KERAMIK 30/30 DN BERCORAK/BERWARNA Keramik KW 1 DN bercorak berwarna 1.0100 P.C (50 kg) 0.1600 Pasir pasang 0.0300 Semen warna 0.0130 Pekerja 0.1875 Tukang 0.3750 Mandor 0.0188 Jumlah Dibulatkan 1 M2 PASANGAN BATA MERAH 1 : 5 Bata merah 70.0000 P.C (50 kg) 0.2074 Pasir pasang 0.0580 Pekerja 0.3218 Tukang 0.1805 Mandor 0.0083 Jumlah Dibulatkan 1 M2 PASANGAN BATAKO BESAR PRES 8 X 20 X 30 AD 1:4 1.740 P.C (50 kg) Pasir pasang 0.279 Batako 142.000 Tukang 1.500 Pekerja 4.500 Mandor 0.225 Jumlah

org

70,000.00

m zak m kg org org org

42,768.00 55,000.00 178,250.00 10,120.00 45,000.00 60,000.00 70,000.00

m zak m kg org org org

42,768.00 55,000.00 178,250.00 10,120.00 45,000.00 60,000.00 70,000.00

m zak m kg org org org

42,768.00 55,000.00 178,250.00 10,120.00 45,000.00 60,000.00 70,000.00

bh zak m org org org

400.00 55,000.00 178,250.00 45,000.00 60,000.00 70,000.00

Zak m3 Bh Org Org Org

55,000.00 178,250.00 1,980.00 60,000.00 45,000.00 70,000.00 Dalam 1 M3 Dalam 1 M2

Keuntungan Max. Jumlah Dibulatkan H011 1 M2 PLESTERAN DINDING 1 : 5 + ACIAN

H014

I003

I005

J001

P.C (50 kg) 0.1000 zak Pasir pasang 0.0190 m Pekerja 0.2860 org Tukang 0.2140 org Mandor 0.0200 org Jumlah Dibulatkan 1 UNIT SEPTICTANK 1.5 X 1 X 1,5 M + REMBESANNYA ( RUMAH KAPASITAS KECIL) Galian tanah 2.2500 m Pasir urug 0.1071 m Lantai kerja 1.1250 m Pas. bata 1 PC : 2 PS + Plesteran 7.5000 m Plat beton penutup & balok 0.1500 m Pipa PVC 4" jenis AW + sambungan 9.0000 m1 Pipa GIP 1 1/2" 0.6000 btg Galian tanah untuk rembesan 1.6875 m Pas. injuk 2.7000 kg Urugan kerikil 3,5 cm 0.5250 m Pipa PVC 4" berlobang jenis AW 9.0000 m1 Urugan kembali perataan tanah 0.5625 m Tambahan upah 0.0650 ls Jumlah Dibulatkan 1 M2 PENGECATAN DINDING VINILEX (3x) Cat tembok Vinilex 0.1750 kg Plamir tembok 0.1600 kg Rol cat 0.0100 bh Ampelas 0.5000 lbr Pekerja 0.1600 org Tukang 0.2800 org Mandor 0.0100 org Steger Werk 0.0450 lot Jumlah Dibulatkan 1 M2 PENGECATAN PLAFOND VINILEX (3x) Cat tembok Vinilex 0.2000 kg Plamir tembok 0.1600 kg Rol cat 0.0100 bh Ampelas 0.5000 lbr Pekerja 0.2000 org Tukang 0.2800 org Mandor 0.0100 org Steger Werk 0.0425 lot Jumlah Dibulatkan 1 M2 PAS. PLAFOND TRIPLEK 6 MM BERIKUT RANGKA K-BANJAR Triplek 6 mm 0.3470 lbr Kaso-kaso 5/7 banjar 0.0140 m Kayu 5/10 Banjar 0.0070 m Paku 0.2200 kg Pekerja 0.2800 org Tukang 0.4000 org Mandor 0.0140 org Jumlah Dibulatkan

55,000.00 178,250.00 45,000.00 60,000.00 70,000.00

#REF! 132,250.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

139,920.00 11,220.00 14,520.00 2,070.00 45,000.00 60,000.00 70,000.00 52,161.40

139,920.00 11,220.00 14,520.00 2,070.00 45,000.00 60,000.00 70,000.00 57,459.40

40,900.00 #REF! #REF! 44,352.00 #REF! #REF! 70,000.00

K003 1 M3 KUSEN KAYU KAMPER SAMARINDA Kayu kamper Samarinda 1.1000 Paku 1.2500 Lem Putih (FOX) 1.0000 Pekerja terampil 4.0000 Tk. kayu terampil 15.0000 Kep. tukang kayu 2.7000 Mandor 0.5000 Jumlah Dibulatkan K005 1 M2 DAUN PINTU PANIL KAYU SAMARINDA Rangka + panil kayu kamper samarinda 0.0500 Lem putih ( FOX ) 0.7500 List kayu profil 4.0000 Pekerja terampil 0.6000 Tk. kayu setengah terampil 2.6000 Kep. tukang kayu 0.2600 Mandor 0.0260 Jumlah Dibulatkan K007 1 M2 DAUN PINTU DOUBLE TEAKWOOD Rangka Kayu Banjar 0.0150 Teakwood untuk pintu uk. 4 mm 2.0000 Lem putih (FOX) 0.0050 Paku triplek 0.2000 Pekerja terampil 0.3000 Tk. kayu setengah terampil 1.5000 Kep. tukang kayu 0.2000 Mandor 0.0200 Jumlah Dibulatkan K010 1 M2 DAUN PINTU TRIPLEK UKURAN PINTU LAPIS FORMIKA (KM/WC) Rangka kayu kamper Banjar 0.0150 Triplek 4 mm (ukuran pintu) 2.0000 Formika ukuran pintu 1.0000 Paku triplek 0.2000 lem putih (FOX) 0.5000 Lem kuning (Ica Aibon) 1.0000 Pekerja setengah terampil 0.3000 Tk. kayu terampil 1.3000 Kep. tukang kayu 0.1300 Mandor 0.0130 Jumlah Dibulatkan K012 1 M2 DAUN JENDELA KACA (TANPA KACA) Rangka kayu kamper Samarinda 0.0170 Lem Putih (FOX) 0.3000 List Kayu 4.0000 Pekerja setengah terampil 0.3000 Tk. kayu terampil 1.2000 Kep. tukang kayu 0.1200 Mandor 0.0200 Jumlah Dibulatkan K013 1 M2 DAUN PINTU KACA (TANPA KACA)

m kg kg org org org org

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

m kg m1 org org org org

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

m lbr kg m1 org org org org

#REF! #REF! #REF! 83,160.00 #REF! #REF! #REF! #REF!

m lbr lbr kg kg kg org org org org

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

m kg m1 org org org org

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

L002

L008

L010

M002

Rangka Kayu Kamper Samarinda 0.0200 m Lem putih (FOX) 0.6000 kg List Kayu 4.0000 m1 Pekerja setengah terampil 0.4000 org Tk. kayu terampil 1.4000 org Kep. tukang kayu 0.1400 org Mandor 0.0140 org Jumlah Dibulatkan 1 M3 KUDA-KUDA BORNEO SUPER Kayu balok Borneo Super 1.1000 m Paku 8 s.d. 12 cm 5.8000 kg Pekerja setengah terampil 3.0000 org Tk. kayu setengah terampil 5.0000 org Kep. Tukang kayu 2.0000 org Jumlah Dibulatkan 1 M2 RANGKA ATAP GENTENG PLENTONG BORNEO SUPER (HANYA RANGKANYA) Kayu kaso 5/7 Borneo Super 0.0168 m Kayu kaso 2/3 Borneo Super 4.0000 m1 Paku 5 s.d. 7 cm 0.2500 kg Pekerja setengah terampil 0.1500 org Tk. kayu terampil 0.1500 org Kep. Tukang kayu 0.0100 org Mandor 0.0050 org Jumlah Dibulatkan 1 M2 RANGKA ATAP BAJA RINGAN (BERIKUT RANGKA KUDA-KUDA & RENG) Trusses ZAM-75 t=0.80 mm rangka utama 1.9850 m' Trusses ZAM-75 t=0.50 mm rangka pembagi(web) 2.5850 m' Reng/G-DB Roof battens t= 0.48 mm 5.1750 m' Foot plate (dudukan kuda-kuda) 1.20 mm 0.3250 bh PLD - Diafragma plate 14.0000 bh Wind Braching (tali angin) 0.7150 m' Tensioner (pengaku tali angin) 0.2500 bh Baut besar 54.0000 pcs Baut kecil 80.0000 pcs Dynabolt 0.8750 pcs Tukang Besi 0.0250 org Kepala Tukang Besi 0.3074 org Pekerja 0.3500 org Mandor 0.0100 org Jumlah Dibulatkan 1 M2 PENUTUP ATAP GENTENG PLENTONG

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! 70,422.00 #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

25,000.00 16,000.00 8,000.00 5,000.00 1,500.00 1,200.00 5,000.00 200.00 95.00 7,500.00 #REF! #REF! 45,000.00 70,000.00

Atap Genteng Plentong pres Bakar KW 1Tukang batu terampil Kepala tukang batu Pembantu tukang Mandor

25.000 bh 0.060 org 0.006 org 0.120 org 0.006 org

#REF! #REF! #REF! #REF! 70,000.00

Jumlah Dibulatkan M004 1 M2 PENUTUP ATAP GENTENG BETON

Atap Genteng Beton

10.000 bh

#REF!

Tukang batu terampil Kepala tukang batu Pembantu tukang Mandor

0.010 org 0.010 org 0.200 org 0.010 org

#REF! #REF! #REF! #REF!

Jumlah Dibulatkan M007 1 M1 PEK. BUBUNGAN ATAP GENTENG PLENTONG EX JATIWANGI Genteng bubungan genteng ex Jatiwangi 4.0000 PC (50 kg) 0.1304 Pasir pasang 0.2100 Pekerja setengah terampil 0.1500 Tk. batu terampil 0.2000 Kep. Tukang batu 0.0100 Mandor 0.0050 Peralatan 0.0650 Jumlah Dibulatkan M008 1 M1 PEK. BUBUNGAN ATAP GENTENG BETON Genteng bubungan genteng beton 3.0000 PC (50 kg) 0.1304 Pasir pasang 0.2100 Pekerja setengah terampil 0.1500 Tk. batu terampil 0.2000 Kep. Tukang batu 0.0100 Mandor 0.0050 Peralatan 0.0950 Jumlah Dibulatkan Q007 1 Bh PAS. KUNCI TANAMTukang kayu terampil Kunci tanam 1.000 bh

bh zak lbr org org org org lot

#REF! #REF! #REF! #REF! #REF! #REF! 70,000.00 #REF!

bh zak m org org org org lot

#REF! #REF! #REF! #REF! #REF! #REF! 70,000.00 #REF!

0.500 org

#REF! #REF!

Jumlah Dibulatkan Q008 1 Bh PAS. KUNCI TANAMTukang kayu terampil Kunci tanam 0.500 org 1.000 bh

#REF! #REF!

Jumlah Dibulatkan Q009 1 Bh PAS. KUNCI TANAM#REF! Tukang kayu terampil Kunci tanam 0.500 org 1.000 bh

#REF! #REF!

Jumlah Dibulatkan Q010 1 Bh PAS. KUNCI TANAMTukang kayu terampil Kunci tanam 0.500 org 1.000 bh

#REF! #REF!

Jumlah Keuntungan Max. Jumlah Dibulatkan Q011 1 Bh PAS. ENGSEL PintuTukang kayu terampil 0.150 org

#REF!

Engsel Pintu

1.000 bh

#REF!

Jumlah Keuntungan Max. Jumlah Dibulatkan Q012 1 Bh PAS. ENGSEL JENDELATukang kayu terampil Engsel Pintu 0.150 org 1.000 bh

#REF! #REF!

Jumlah Dibulatkan Q013 1 m2 PAS. KACA POLOS TEBAL 3 mmTukang kayu terampil Pembantu tukang Kaca polos tebal 3 mm 0.150 org 0.150 org 1.000 m2

#REF! #REF! #REF!

Jumlah Dibulatkan Q014 1 m2 PAS. KACA POLOS TEBAL 5 mmTukang kayu terampil Pembantu tukang Kaca polos tebal 5 mm 0.150 org 0.150 org 1.000 m2

#REF! #REF! #REF!

Jumlah Dibulatkan R001 1 Bh PAS. WASHTAFEL WASHTAFEL Semen Portland Pasir Pasang Pekerja Setengah Terampil Tukang Batu Setengah Terampil Kepala Tukang Batu Mandor Jumlah Dibulatkan R002 1 Bh PAS. BAK MANDI FIBRE Bak Mandi Fiber Pekerja Setengah Terampil Tukang Batu Setengah Terampil Kepala Tukang Batu Mandor Jumlah Dibulatkan R003 1 Bh BAK MANDI PAS. BATA MERAH VOL. 0.3 M3 Bata Merah Semen Portland Pasir Pasang Pekerja Tukang Batu Setengah Terampil Kepala Tukang Batu Mandor Jumlah Dibulatkan R004 1 Bh PAS. KLOSET JONGKOK Closet Jongkok Pekerja Setengah Terampil Tukang Batu Setengah Terampil 1.0000 0.1200 0.0100 1.2000 1.4500 0.1500 0.1000 bh zak m org org org org #REF! #REF! #REF! #REF! #REF! #REF! 70,000.00

1.0000 2.1000 0.7500 0.0700 0.1100

bh org org org org

#REF! #REF! #REF! #REF! 70,000.00

200.0000 2.4000 0.3000 6.0000 3.0000 0.3000 0.3000

bh zak m org org org org

#REF! #REF! #REF! 45,000.00 #REF! #REF! 70,000.00

1.0000 1.0000 1.5000

bh org org

#REF! #REF! #REF!

Kepala Tukang Batu Mandor Jumlah Dibulatkan

0.1500 0.1600

org org

#REF! 70,000.00

ANJUMLAH 6=(3x5) 31,560.00 3,640.00 1,760.00 36,960.00 36,960.00 24,393.60 13,225.00 22,500.00 33,750.00 3,941.00 97,809.60 97,800.00 151,200.00 51,920.00 76,647.50 56,250.00 30,000.00 1,183.00 367,200.50 367,200.00 151,200.00 59,400.00 78,430.00 56,250.00 30,000.00 1,183.00 376,463.00 376,460.00 369,600.00 103,272.30 172,327.50 90,000.00 21,000.00 70,000.00

43,195.68 8,800.00 5,347.50 131.56 8,437.50 22,500.00

1,316.00 89,728.24 89,720.00 43,195.68 13,200.00 5,347.50 131.56 8,437.50 22,500.00 1,974.00 94,786.24 94,780.00 43,195.68 8,800.00 5,347.50 131.56 8,437.50 22,500.00 #VALUE! #VALUE! #VALUE! 43,195.68 8,800.00 5,347.50 131.56 8,437.50 22,500.00 1,316.00 89,728.24 #REF! 28,000.00 11,404.80 10,338.50 14,481.00 10,830.00 581.00 75,635.30 #REF! 95,700.00 49,731.75 281,160.00 90,000.00 202,500.00 15,750.00 734,841.75 58,787.34 5,878.73 64,666.07 64,660.00

5,500.00 3,386.75 12,870.00 12,840.00 1,400.00 35,996.75 #REF! #REF! 14,163.98 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 24,486.00 1,795.20 145.20 1,035.00 7,200.00 16,800.00 700.00 2,347.26 52,161.40 52,160.00 27,984.00 1,795.20 145.20 1,035.00 9,000.00 16,800.00 700.00 2,442.02 57,459.40 #REF! 14,192.30 #REF! #REF! 9,757.44 #REF! #REF! 980.00 #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 16,632.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 408,447.60 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 49,625.00 41,360.00 41,400.00 1,625.00 21,000.00 858.00 1,250.00 10,800.00 7,600.00 6,562.50 #REF! #REF! 15,750.00 700.00 #REF! #REF! #REF! #REF! #REF! #REF! 420.00 #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 350.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 350.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 7,000.00 #REF! #REF! #REF! #REF! #REF! #REF! 7,700.00 #REF! #REF! #REF! #REF! #REF! 270,000.00 #REF! #REF! 21,000.00 #REF! #REF! #REF! #REF! #REF!

#REF! 11,200.00 #REF! #REF!