Professional Documents
Culture Documents
SAMPLE
NO
SATUAN
1
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
2
Semen PPC (Gresik)
Pasir pasang
Pasir urug
Tanah urug
Kapur
Mill
Batu kali
Batu bata
Besi beton Polos U.24 (SNI)
Besi beton Ulir U.39 (SNI)
Batu split 2-3 cm (pecah manual)
Batu split 3-4 cm (pecah manual)
Koral 3-4 cm
Bendrat
Taek wood 3 mm (90 x 210) cm
Papan sengon (Bekesting) 2/20 x 200
cm
Bambu
Dolken
Minyak bekesting
Paku (rata-rata)
Paku Plepet
Paku Zeng
Lem Kayu
Balok kayu Meranti
Papan kayu Meranti
Balok kayu Jati kelas Politur
Papan kayu Jati kelas Politur
Balok kayu Bengkirai
Papan kayu Bengkirai
Balok kayu Kamper
Papan kayu Kamper
Balok kayu Kruing
Papan kayu Kruing
Genteng Beton eks Mutiara
Nok genteng Beton Eks Mutiara
Zeng Datar 90 cm
Kaca bening 5 mm (ASAHI MAS)
3
/zak
/m3
/m3
/m3
/zak
/zak
/m3
/bh
/kg
/kg
/m3
/m3
/m3
/kg
/lembar
HARGA
(Rp.)
4
22,000.00
50,000.00
27,000.00
22,500.00
4,500.00
4,500.00
35,000.00
180.00
4,500.00
5,000.00
90,000.00
67,000.00
50,000.00
8,000.00
45,000.00
/lembar
/batang
/batang
/liter
/kg
/kg
/bh
/kg
/m3
/m3
/m3
/m3
/m3
/m3
/m3
/m3
/m3
/m3
/buah
/buah
/m'
/m2
3,000.00
4,500.00
4,000.00
8,000.00
7,000.00
8,000.00
150.00
13,000.00
1,200,000.00
1,400,000.00
6,000,000.00
8,000,000.00
2,800,000.00
3,000,000.00
3,200,000.00
3,450,000.00
1,800,000.00
2,000,000.00
2,100.00
4,000.00
24,000.00
60,000.00
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
KETERANGAN
5
1 zak = 40 Kg
1 zak = 21,5 kg
1 zak = 22 kg
/m2
70,000.00
39
/m2
85,000.00
No.
SATUAN
HARGA
(Rp)
40
41
/m2
/m2
30,000.00
33,000.00
/m2
/buah
/kg
/m'
/m2
35,000.00
4,000.00
7,500.00
27,400.00
14,000.00
38
42
43
44
45
46
47
48
/lembar
/lembar
45,000.00
3,500.00
49
50
51
52
Tripleks 3 mm (120x240)
Eternit Harflex 1x1 m, biasa (Kerang)
Eternit Harflex 1x1 m, biasa
(Djubesment)
Gypsium Board (120x240) cm
Calsiboard (120x240) cm
List Plafon Gypsium L = 10 Cm
/lembar
/lembar
/lembar
/m'
6,000.00
35,000.00
30,000.00
8,000.00
53
54
55
56
57
58
59
60
/kg
/5 Kg
/kg
/kg
/liter
/liter
/liter
/lembar
33,000.00
50,000.00
5,800.00
9,700.00
4,500.00
9,000.00
6,000.00
1,250.00
61
62
63
64
65
66
67
/bh
/bh
/bh
/ps
/ps
/bh
/bh
125,000.00
90,000.00
20,000.00
16,900.00
5,000.00
3,200.00
3,000.00
KETERANGAN
68
69
/bh
/ps
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
/set
/set
/set
/set
/bh
/bh
/set
/bh
/bh
/bh
/bh
/bh
/bh
/bh
/bh
/bh
/bh
No.
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Sock 3"
Tee 3"
Lem PVC (tube)
Batu Candi ( Andesit)
Batu Belah
Baut
Plate
Begel
Solar
Lis Kayu
Roster Kayu 30x 30
Sirlak
Spirtus
Batu Apung
10,900.00
50,000.00
1,000,000.00
74,500.00
200,000.00
50,000.00
10,000.00
5,000.00
1,250,000.00
15,000.00
25,000.00
25,000.00
1,000.00
14,000.00
85,000.00
2,500.00
2,000.00
3,000.00
7,800.00
HARGA
SATUAN
KETERANGAN
(Rp)
/bh
/bh
/bh
/m2
/m2
/bh
/bh
/bh
/ltr
/m'
/bh
/kg
/ltr
/kg
5,000.00
8,200.00
3,500.00
65,000.00
65,000.00
1,500.00
1,000.00
7,500.00
2,300.00
3,000.00
45,000.00
60,000.00
6,000.00
4,000.00
NO.
DAFTAR PEKERJA
SATUAN
UPAH
(Rp.)
KET.
TUKANG BATU
Hari
22,000.00
per Hari
TUKANG KAYU
Hari
22,000.00
per Hari
TUKANG BESI
Hari
25,000.00
per Hari
TUKANG LISTRIK
Hari
25,000.00
per Hari
TUKANG PLAMBING
Hari
21,000.00
per Hari
TUKANG KERAMIK
Hari
25,000.00
per Hari
Hari
30,000.00
per Hari
Hari
20,000.00
per Hari
TENAGA
Hari
18,000.00
per Hari
10
TUKANG CAT
Hari
22,000.00
per Hari
No
JENIS PEKERJAAN
Sat.
Pekj
Upah Borongan
(Rp)
Faktor
Alat
(%)
Upah
Langsung
(Rp)
Over
Head
(%)
Upah Total
(Rp)
A.
PEKERJAAN PERSIAPAN
M`
3,000.00
0 3,000.00
32.90
3,986.95
M2
36,000.00
0 36,000.00
32.90
47,843.36
M2
36,000.00
0 36,000.00
32.90
47,843.36
M2
30,000.00
0 30,000.00
32.90
39,869.46
M`
5,000.00
0 5,000.00
32.90
6,644.91
M`
5,000.00
0 5,000.00
32.90
6,644.91
M2
2,400.00
0 2,400.00
32.90
3,189.56
B.
M3
8,500.00
0 8,500.00
32.90
11,296.35
M3
10,000.00
0 10,000.00
32.90
13,289.82
M3
4,500.00
0 4,500.00
32.90
5,980.42
M3
6,500.00
0 6,500.00
32.90
8,638.38
Urugan Pasir
M3
4,950.00
0 4,950.00
32.90
6,578.46
M2
1,100.00
0 1,100.00
32.90
1,461.88
M2
1,100.00
0 1,100.00
32.90
1,461.88
Urugan Sirtu
M2
1,000.00
0 1,000.00
32.90
1,328.98
M2
1,375.00
0 1,375.00
32.90
1,827.35
No
JENIS PEKERJAAN
Sat.
Pekj
Upah Borongan
(Rp)
Faktor
Alat
(%)
Upah
Langsung
(Rp)
Over
Head
(%)
Upah Total
(Rp)
C.
M3
24,000.00
24,000.00
32.90
31,895.57
M3
35,000.00
7.5
37,625.00
32.90
50,002.95
M2
7,200.00
12.5
8,100.00
32.90
10,764.76
M2
6,500.00
12.5
7,312.50
32.90
9,718.18
M`
3,500.00
12.5
3,937.50
32.90
5,232.87
Plesteran Trasram
M2
8,300.00
10
9,130.00
32.90
12,133.61
Plesteran
M2
8,300.00
10
9,130.00
32.90
12,133.61
M`
2,750.00
2,750.00
32.90
3,654.70
M`
3,250.00
3,250.00
32.90
4,319.19
10
M`
7,500.00
10
8,250.00
32.90
10,964.10
11
M`
11,250.00
10
12,375.00
32.90
16,446.15
12
M2
3,300.00
3,300.00
32.90
4,385.64
13
M2
5,200.00
10
5,720.00
32.90
7,601.78
14
bh.
1,900.00
1,900.00
32.90
2,525.07
15
bh.
1,000.00
1,000.00
32.90
1,328.98
M3
450,000.00
35
607,500.00
32.90
807,356.63
M3
430,000.00
430,000.00
32.90
571,462.31
M2
4,000.00
4,000.00
32.90
5,315.93
Papan Ruiter
M`
1,500.00
1,500.00
32.90
1,993.47
Lisjplank ( Tunggal )
M`
7,250.00
7,250.00
32.90
9,635.12
Lisjplank ( Double )
M`
14,500.00
14,500.00
32.90
19,270.24
M`
5,000.00
5,000.00
32.90
6,644.91
M`
7,750.00
7,750.00
32.90
10,299.61
M2
7,200.00
7,200.00
32.90
9,568.67
Upah Borongan
(Rp)
Faktor
Alat
(%)
Upah
Langsung
(Rp)
Over
Head
(%)
Upah Total
(Rp)
No
JENIS PEKERJAAN
Sat.
Pekj
10
M2
11,500.00
11,500.00
32.90
15,283.29
11
M2
13,000.00
13,000.00
32.90
17,276.77
12
M`
1,000.00
1,000.00
32.90
1,328.98
13
M`
1,900.00
1,900.00
32.90
2,525.07
14
M2
1,300.00
1,300.00
32.90
1,727.68
15
M2
1,300.00
1,300.00
32.90
1,727.68
Genteng Keramik
M2
6,000.00
17.5
7,050.00
32.90
9,369.32
2
3
M2
M2
7,300.00
10,000.00
17.5
17.5
8,577.50
11,750.00
32.90
32.90
11,399.34
15,615.54
M`
14,500.00
17.5
17,037.50
32.90
22,642.53
M`
14,500.00
17.5
17,037.50
32.90
22,642.53
Keramik Lantai
M2
7,400.00
25
9,250.00
32.90
12,293.08
Keramik Tangga
M2
13,800.00
100
27,600.00
32.90
36,679.91
Keramik Dinding
M2
15,000.00
100
30,000.00
32.90
39,869.46
Keramik Plin
M`
3,400.00
100
6,800.00
32.90
9,037.08
Keramik Assesories
bh
500.00
100
1,000.00
32.90
1,328.98
M2
15,000.00
200
45,000.00
32.90
59,804.19
M2
20,000.00
50
30,000.00
32.90
39,869.46
Upah Borongan
(Rp)
Faktor
Alat
(%)
Upah
Langsung
(Rp)
Over
Head
(%)
Upah Total
(Rp)
No
JENIS PEKERJAAN
Sat.
Pekj
M3
575,000.00
50
862,500.00
32.90
1,146,247.07
M3
700,000.00
75
1,730,000.00
32.90
2,299,139.05
M3
800,000.00
75
1,620,000.00
32.90
2,152,951.02
bh.
48,750.00
100
128,500.00
32.90
170,774.20
bh.
26,000.00
25
32,500.00
32.90
43,191.92
bh.
30,000.00
50
45,000.00
32.90
59,804.19
bh.
32,500.00
50
48,750.00
32.90
64,787.88
M3
340,000.00
340,000.00
32.90
451,853.92
bh.
31,000.00
31,000.00
32.90
41,198.45
10
bh.
27,000.00
27,000.00
32.90
35,882.52
11
bh.
25,000.00
25,000.00
32.90
33,224.55
12
bh.
18,000.00
18,000.00
32.90
23,921.68
Unit
36,300.00
36,300.00
32.90
48,242.05
Unit
72,600.00
72,600.00
32.90
96,484.10
Pasang Washtafel
Unit
72,600.00
72,600.00
32.90
96,484.10
Unit
90,750.00
90,750.00
32.90
120,605.13
Unit
42,350.00
42,350.00
32.90
56,282.39
Pasang WallShower
Unit
15,125.00
15,125.00
32.90
20,100.85
bh.
15,125.00
15,125.00
32.90
20,100.85
bh.
15,125.00
15,125.00
32.90
20,100.85
Pasang Kran
bh.
3,600.00
3,600.00
32.90
4,784.34
10
bh.
6,000.00
6,000.00
32.90
7,973.89
11
bh.
9,000.00
9,000.00
32.90
11,960.84
12
Pasang Avor
bh.
9,000.00
9,000.00
32.90
11,960.84
No
JENIS PEKERJAAN
Sat.
Pekj
Upah Borongan
(Rp)
Faktor
Alat
(%)
Upah
Langsung
(Rp)
Over
Head
(%)
Upah Total
(Rp)
13
Unit
93,750.00
93,750.00
32.90
124,592.07
14
Unit
30,000.00
30,000.00
32.90
39,869.46
15
M'
2,500.00
2,500.00
32.90
3,322.46
16
M'
5,000.00
5,000.00
32.90
6,644.91
17
Unit
52,000.00
52,000.00
32.90
69,107.07
18
Unit
100,000.00
100,000.00
32.90
132,898.21
19
Bikin Septictank
Unit
350,000.00
350,000.00
32.90
465,143.74
Kg.
400.00
17.5
470.00
32.90
624.62
Kg.
330.00
17.5
387.75
32.90
515.31
M2
1,750.00
1,750.00
32.90
2,325.72
M3
35,000.00
35
47,250.00
32.90
62,794.40
Perancah Bambu
M2
3,000.00
3,000.00
32.90
3,986.95
M2
4,125.00
17.5
4,846.88
32.90
6,441.41
M2
2,900.00
10
3,190.00
32.90
4,239.45
M2
9,600.00
35
12,960.00
32.90
17,223.61
Politur
M2
13,750.00
35
18,562.50
32.90
24,669.23
Melamin
M2
25,000.00
35
33,750.00
32.90
44,853.15
M2
2,400.00
15
2,760.00
32.90
3,667.99
M2
3,300.00
25
4,125.00
32.90
5,482.05
M2
2,000.00
25
2,500.00
32.90
3,322.46
M2
2,000.00
25
2,500.00
32.90
3,322.46
No
JENIS PEKERJAAN
Upah Borongan
(Rp)
Faktor
Alat
(%)
Upah
Langsung
(Rp)
Over
Head
(%)
Upah Total
(Rp)
Sat.
Pekj
M2
1,600.00
25
2,000.00
32.90
2,657.96
Pasang Conblok
M2
4,600.00
4,600.00
32.90
6,113.32
Pengasphalan
M2
2,500.00
25
3,125.00
32.90
4,153.07
Pasang Kansten
M'
1,900.00
1,900.00
32.90
2,525.07
ttk.
24,200.00
24,200.00
32.90
32,161.37
Stop Kontak.
ttk.
24,200.00
24,200.00
32.90
32,161.37
NCB
Unit
82,500.00
82,500.00
32.90
109,641.02
Unit
310,000.00
310,000.00
32.90
411,984.45
Besarnya
Over
Head
(OH)
32.90
DAFTAR ANALISIS
HARGA SATUAN PEKERJAAN (HSP) - TANPA OVER HEAD
PROYEK : SAMPLE
LOKASI : SAMPLE
PEKERJAAN PERSIAPAN
1.
MOBILISASI
Upah :
1.00
ls.
Rp.
200,000.00
. = Rp.
200,000.00
1.00
M2
Rp.
2,800.00
. = Rp.
2,800.00
Lbr
Rp.
3,000.00
. = Rp.
1,650.00
M3
Rp.
1,200,000.00
. = Rp.
7,200.00
Paku 0.0200
Kg.
Rp.
7,000.00
. = Rp.
. = Rp.
140.00
8,990.00
M`
Rp.
3,000.00
Total
. = Rp.
. = Rp.
3,000.00
11,990.00
Upah : 1.00
4.
Bahan :
Zeng 1.2500
Lbr
Rp.
8,000.00
. = Rp.
10,000.00
M3
Rp.
1,200,000.00
. = Rp.
36,000.00
bh.
Rp.
150.00
. = Rp.
1,875.00
Kg.
Rp.
7,000.00
. = Rp.
. = Rp.
140.00
48,015.00
M`
Rp.
5,000.00
Total
. = Rp.
. = Rp.
5,000.00
53,015.00
M2
Rp.
100,000.00
. = Rp.
100,000.00
Paku 0.0200
Upah : 1.00
1 M2 PEKERJAAN
5. DIREKSIKIT
Bahan & Upah :
6.
7.
1.00
m2
Rp.
100,000.00
. = Rp.
100,000.00
ls.
Rp.
150,000.00
. = Rp.
150,000.00
1.00
1.00
2.
m3
Rp.
8,500.00
Total
. = Rp.
. = Rp.
8,500.00
8,500.00
m3
Rp.
10,000.00
Total
. = Rp.
. = Rp.
10,000.00
10,000.00
m3
Rp.
4,500.00
Total
. = Rp.
. = Rp.
4,500.00
4,500.00
m3
Rp.
22,500.00
. = Rp.
27,000.00
Upah : *) 1.0000
*). Termasuk Pemadatan
m3
Rp.
6,500.00
Total
. = Rp.
. = Rp.
6,500.00
33,500.00
m3
Rp.
27,000.00
. = Rp.
32,400.00
4.
5.
Upah : 1.0000
6.
m3
Rp.
4,950.00
Total
. = Rp.
. = Rp.
4,950.00
37,350.00
Pasir 0.1200
m3
Rp.
27,000.00
. = Rp.
3,240.00
Upah : 1.0000
m3
Rp.
1,243.13
Total
. = Rp.
. = Rp.
1,243.13
4,483.13
1.
m3
@ Rp. 35,000.00
. = Rp.
42,000.00
zak
@ Rp. 22,000.00
. = Rp.
67,535.08
zak
@ Rp. 4,500.00
. = Rp.
m3
@ Rp. 50,000.00
. = Rp.
30,873.18
. = Rp.
140,408.26
. = Rp.
37,625.00
. = Rp.
178,033.26
. = Rp.
. = Rp.
42,000.00
Kapur
Upah : 1.0000
m3
@ Rp. 37,625.00
Total :
2.
1.2000
0.4500
m3
m3
@
@
Rp. 35,000.00
Rp. 27,000.00
Upah :
1.0000
m3
Rp. 24,000.00
Total :
3.
12,150.00
. = Rp.
54,150.00
. = Rp.
24,000.00
. = Rp.
78,150.00
77.0000
bh
Rp. 180.00
. = Rp.
13,860.00
Semen (pc)
0.6077
zak
Rp. 22,000.00
. = Rp.
13,369.32
zak
Rp. 4,500.00
. = Rp.
m3
Rp. 50,000.00
. = Rp.
3,055.84
Kapur
Pasir Pasang (Ayak)
0.0611
. = Rp.
Upah :
1.0000
m2
Rp. 8,100.00
Total
4.
. = Rp.
30,285.16
8,100.00
. = Rp.
38,385.16
12,600.00
70.0000
bh
Rp. 180.00
. = Rp.
Semen (pc)
Kapur
0.4093
-
zak
zak
@
@
Rp. 22,000.00
. = Rp.
. = Rp.
9,004.49
-
Rp. 4,500.00
Pasir Pasang (Ayak)
0.0686
m3
Rp. 50,000.00
. = Rp.
3,430.28
. = Rp.
Upah :
5.
1.0000
m2
@ Rp.
25,034.77
7,312.50
. = Rp.
7,312.50
Total
. = Rp.
32,347.27
6.
Batu Bata
14.0000
bh
@ Rp.
180.00
. = Rp.
2,520.00
Semen (pc)
0.2263
zak
@ Rp.
22,000.00
. = Rp.
4,978.82
0.0122
m3
@ Rp.
50,000.00
. = Rp.
. = Rp.
611.68
8,110.51
Upah :
1.0000
m'
@ Rp.
3,937.50
. = Rp.
3,937.50
Total
. = Rp.
12,048.01
7.
Semen (pc)
0.1428
zak
@ Rp.
22,000.00
. = Rp.
3,142.38
Kapur
zak
@ Rp.
4,500.00
. = Rp.
0.0239
m3
@ Rp.
50,000.00
. = Rp.
. = Rp.
1,197.10
4,339.48
Upah :
1.0000
m2
@ Rp.
9,130.00
. = Rp.
9,130.00
Total
. = Rp.
13,469.48
0.2121
zak
. = Rp.
4,665.62
Rp. 22,000.00
Kapur
zak
Rp. 4,500.00
. = Rp.
0.0213
m3
Rp. 50,000.00
. = Rp.
. = Rp.
1,066.43
5,732.05
Upah :
1.0000
m2
Rp. 9,130.00
. = Rp.
9,130.00
Total
8.
. = Rp.
14,862.05
0.0943
-
zak
Rp. 22,000.00
. = Rp.
2,073.61
zak
Rp. 4,500.00
. = Rp.
0.0095
m3
Rp. 50,000.00
. = Rp.
. = Rp.
473.97
2,547.58
Upah :
1.0000
m2
Rp. 9,130.00
. = Rp.
9,130.00
Total
9.
. = Rp.
11,677.58
0.0249
-
zak
Rp. 22,000.00
. = Rp.
547.39
zak
Rp. 4,500.00
. = Rp.
Rp. 50,000.00
. = Rp.
. = Rp.
. = Rp.
83.41
630.81
2,750.00
0.0017
m3
Upah :
1.0000
m2
10.
Rp. 2,750.00
Total
. = Rp.
3,380.81
11.
Semen (pc)
0.0071
zak
Rp. 22,000.00
. = Rp.
157.12
0.0012
m3
Rp. 50,000.00
. = Rp.
. = Rp.
59.85
216.97
Upah :
1.0000
m2
Rp. 8,250.00
Total
. = Rp.
. = Rp.
8,250.00
8,466.97
12.
Semen (pc)
0.0114
zak
Rp. 22,000.00
. = Rp.
251.39
0.0019
m3
Rp. 50,000.00
. = Rp.
. = Rp.
95.77
347.16
Upah :
1.0000
m2
Rp. 8,250.00
Total
. = Rp.
. = Rp.
8,250.00
8,597.16
zak @
Rp.
22,000.00
. = Rp.
7,510.84
m3 @
Rp.
50,000.00
. = Rp.
2,289.02
. = Rp.
9,799.86
. = Rp.
3,300.00
. = Rp.
13,099.86
Upah : 1.0000
m2 @
Rp.
3,300.00
Total
13.
zak @
Rp.
22,000.00
. = Rp.
6,702.65
Pasir 0.0292
m3 @
Rp.
50,000.00
. = Rp.
1,462.40
Krikil 0.0266
m3 @
Rp.
50,000.00
. = Rp.
1,327.76
. = Rp.
9,492.80
. = Rp.
5,720.00
. = Rp.
15,212.80
Upah : 1.0000
m2 @
Rp.
5,720.00
Total
1.
1.1000
m2
Rp.
30,000.00
. = Rp.
33,000.00
Semen (pc)
0.1730
zak
Rp.
22,000.00
. = Rp.
3,805.49
Pasir
0.0206
m3
Rp.
50,000.00
. = Rp.
1,030.06
Semen Grouting
0.1833
m3
Rp.
7,500.00
. = Rp.
1,375.00
Upah :
1.0000
m2
Rp.
9,250.00
Total
2.
. = Rp.
39,210.55
. = Rp.
9,250.00
. = Rp.
48,460.55
1.1000
m2
Rp.
35,000.00
. = Rp.
38,500.00
Semen (pc)
0.1730
zak
Rp.
22,000.00
. = Rp.
3,805.49
Pasir
0.0206
m3
Rp.
50,000.00
. = Rp.
1,030.06
Semen Grouting
0.1833
m3
Rp.
7,500.00
. = Rp.
1,375.00
. = Rp.
44,710.55
. = Rp.
9,250.00
. = Rp.
53,960.55
Upah :
1.0000
m2
Rp.
9,250.00
Total
3.
1.1000
m2
Rp.
33,000.00
. = Rp.
36,300.00
Semen (pc)
0.1297
zak
Rp.
22,000.00
. = Rp.
2,854.12
Pasir
0.0155
m3
Rp.
50,000.00
. = Rp.
772.54
Semen Grouting
0.1833
m3
Rp.
7,500.00
. = Rp.
1,375.00
. = Rp.
41,301.66
. = Rp.
30,000.00
. = Rp.
71,301.66
Upah :
1.0000
m2
Rp.
30,000.00
Total
4.
0.1667
m2
Rp.
30,000.00
. = Rp.
5,001.00
Semen (pc)
0.0156
zak
Rp.
22,000.00
. = Rp.
342.49
Pasir
0.0019
m3
Rp.
50,000.00
. = Rp.
92.71
Semen Grouting
0.0220
m3
Rp.
7,500.00
. = Rp.
165.00
. = Rp.
5,601.20
. = Rp.
6,800.00
. = Rp.
12,401.20
Upah :
1.0000
m2
Rp.
6,800.00
Total
5.
1.1000
bh
Rp.
4,000.00
. = Rp.
4,400.00
Semen (pc)
0.0021
zak
Rp.
22,000.00
. = Rp.
45.67
Pasir
0.0002
m3
Rp.
50,000.00
. = Rp.
12.36
Semen Grouting
0.0029
m3
Rp.
7,500.00
. = Rp.
22.00
. = Rp.
4,480.03
. = Rp.
1,000.00
. = Rp.
5,480.03
Upah :
1.0000
m2
Rp.
1,000.00
Total
6.
DINDING
Bahan :
Batu Alam
1.1200
m2
Rp.
65,000.00
. = Rp.
72,800.00
Semen (pc)
0.1297
zak
Rp.
22,000.00
. = Rp.
2,854.12
Pasir
0.0155
m3
Rp.
50,000.00
. = Rp.
772.54
. = Rp.
76,426.66
. = Rp.
45,000.00
. = Rp.
121,426.66
Upah :
1.0000
m2
Rp.
45,000.00
Total
7.
275.0000
bh
Rp.
500.00
. = Rp.
137,500.00
Semen (pc)
0.1297
zak
Rp.
22,000.00
. = Rp.
2,854.12
Pasir
0.0155
m3
Rp.
50,000.00
. = Rp.
772.54
. = Rp.
141,126.66
. = Rp.
30,000.00
. = Rp.
171,126.66
Upah :
1.0000
m2
Rp.
30,000.00
Total
1.
2.
3.
m3
Rp. 2,800,000.00
. = Rp.
25,872.00
Kg
Rp. 1,800,000.00
. = Rp.
8,188.71
Paku 0.2000
Kg
Rp. 7,000.00
. = Rp.
. = Rp.
1,400.00
35,460.71
Upah : 1.0000
M2
Rp. 4,000.00
Total :
. = Rp.
. = Rp.
4,000.00
39,460.71
m3
Rp. 2,800,000.00
. = Rp.
25,872.00
Kg
Rp. 1,800,000.00
. = Rp.
11,583.00
Paku 0.2000
Kg
Rp. 7,000.00
. = Rp.
. = Rp.
1,400.00
38,855.00
Upah : 1.0000
M2
Rp. 4,000.00
Total :
. = Rp.
. = Rp.
4,000.00
42,855.00
m3
. = Rp.
3,080,000.00
1.1000
Baut 50.0833
Upah : 1.0000
4.
Rp. 2,800,000.00
bh
Rp. 1,500.00
. = Rp.
. = Rp.
75,125.00
3,155,125.00
m3
Rp. 430,000.00
Total :
. = Rp.
. = Rp.
430,000.00
3,585,125.00
5.
m3
Rp. 3,000,000.00
. = Rp.
13,200.00
Paku 0.0200
bh
Rp. 7,000.00
. = Rp.
. = Rp.
140.00
13,340.00
Upah : 1.0000
m`
Rp. 1,500.00
Total :
. = Rp.
. = Rp.
1,500.00
14,840.00
6.
m3
Rp. 3,000,000.00
. = Rp.
16,500.00
Paku 0.0200
bh
Rp. 7,000.00
. = Rp.
. = Rp.
140.00
16,640.00
Upah : 1.0000
m`
Rp. 7,250.00
Total :
. = Rp.
. = Rp.
7,250.00
23,890.00
m3
Rp. 3,000,000.00
. = Rp.
33,000.00
Paku 0.0400
bh
Rp. 7,000.00
. = Rp.
. = Rp.
280.00
33,280.00
Upah : 1.0000
m`
Rp. 14,500.00
Total :
. = Rp.
. = Rp.
14,500.00
47,780.00
7.
8.
m'
Rp. 24,000.00
. = Rp.
26,400.00
m3
Rp. 1,400,000.00
. = Rp.
24,640.00
buah
Rp. 150.00
. = Rp.
1,500.00
Paku 0.2000
kg
Rp. 7,000.00
. = Rp.
. = Rp.
1,400.00
53,940.00
Upah : 1.0000
m'
Rp. 7,750.00
Total
. = Rp.
. = Rp.
7,750.00
61,690.00
9.
Seng
1.1000
m'
Rp. 8,000.00
. = Rp.
8,800.00
0.0026
m3
Rp. 1,400,000.00
. = Rp.
3,640.00
Paku
0.0200
kg
Rp. 7,000.00
. = Rp.
. = Rp.
140.00
12,580.00
Upah :
1.0000
m'
Rp. 5,000.00
Total
. = Rp.
. = Rp.
5,000.00
17,580.00
m3
Rp. 35,000.00
. = Rp.
13,368.06
m3
Rp. 1,800,000.00
. = Rp.
24,552.00
Paku 0.2000
Kg
Rp. 7,000.00
. = Rp.
1,400.00
Kg
Rp. 8,000.00
. = Rp.
. = Rp.
160.00
39,480.06
Upah : 1.0000
10.
11.
m2
Rp. 13,000.00
Total :
. = Rp.
. = Rp.
13,000.00
52,480.06
m3
Rp. 30,000.00
. = Rp.
11,458.33
m3
Rp. 1,800,000.00
. = Rp.
16,632.00
Paku 0.2000
Kg
Rp. 7,000.00
. = Rp.
1,400.00
Kg
Rp. 8,000.00
. = Rp.
. = Rp.
160.00
29,650.33
Upah : 1.0000
m2
Rp. 7,200.00
Total :
. = Rp.
. = Rp.
7,200.00
36,850.33
m'
Rp. 8,000.00
Total :
. = Rp.
. = Rp.
8,000.00
8,000.00
m3
1.
1 M2 PEKERJAAN PENUTUP ATAP GENTENG KERAMIK SOKKA TYPE MORANDO SE, BESAR
Bahan :
Genteng Keramik
Upah :
9.9000
1.0000
bh
m2
Rp.
Rp.
2,100.00
7,050.00
Total :
2.
. = Rp.
20,790.00
. = Rp.
20,790.00
. = Rp.
7,050.00
. = Rp.
27,840.00
1 M' PEKERJAAN KERPUS GENTENG KERAMIK SOKKA TYPE MORANDO SE, BESAR
Bahan :
Genteng Kerpus
3.3000
m3
Rp.
4,000.00
. = Rp.
13,200.00
Semen
0.2601
m3
Rp.
22,000.00
. = Rp.
5,722.54
Pasir
0.0366
Kg
Rp.
50,000.00
. = Rp.
1,831.21
. = Rp.
20,753.76
. = Rp.
17,037.50
. = Rp.
37,791.26
Upah :
1.0000
m2
Rp.
17,037.50
Total :
1.
2.
3.
4.
Bahan :
Balok Kayu
Paku
1.1000
5.0000
m3
Kg
@
@
Rp.
Rp.
6,000,000.00
7,000.00
Upah :
1.0000
m3
Rp.
1,730,000.00
Total :
. = Rp.
. = Rp.
. = Rp.
. = Rp.
. = Rp.
6,600,000.00
35,000.00
6,635,000.00
1,730,000.00
8,365,000.00
. = Rp.
. = Rp.
. = Rp.
. = Rp.
. = Rp.
52,272.00
252.00
52,524.00
12,456.00
64,980.00
8,800,000.00
35,000.00
8,835,000.00
1,620,000.00
10,455,000.00
504,800.00
1,200.00
0.0087
0.0360
m3
Kg
@
@
Rp.
Rp.
Upah :
1.0000
m'
Rp.
6,000,000.00
7,000.00
12,456.00
Total :
1.1000
5.0000
m3
Kg
@
@
Rp.
Rp.
8,000,000.00
7,000.00
Upah :
1.0000
m3
Rp.
1,620,000.00
Total :
. = Rp.
. = Rp.
. = Rp.
. = Rp.
. = Rp.
@
@
Rp.
Rp.
8,000,000.00
8,000.00
. = Rp.
. = Rp.
0.0631
0.1500
m3
Kg
Upah :
5.
6.
7.
1.0000
bh
Rp.
184,740.00
Total :
. = Rp.
. = Rp.
. = Rp.
506,000.00
184,740.00
690,740.00
. = Rp.
. = Rp.
. = Rp.
. = Rp.
. = Rp.
390,400.00
1,200.00
391,600.00
179,020.00
570,620.00
. = Rp.
. = Rp.
. = Rp.
. = Rp.
. = Rp.
322,400.00
1,200.00
323,600.00
175,620.00
499,220.00
0.0488
0.1500
m3
Kg
@
@
Rp.
Rp.
Upah :
1.0000
bh
Rp.
8,000,000.00
8,000.00
179,020.00
Total :
0.0403
0.1500
m3
Kg
@
@
Rp.
Rp.
Upah :
1.0000
bh
Rp.
8,000,000.00
8,000.00
175,620.00
Total :
8.
0.0156
m3
Rp.
8,000,000.00
. = Rp.
124,800.00
Kaca Bening 5 mm
0.4725
m2
Rp.
60,000.00
. = Rp.
. = Rp.
28,350.00
153,150.00
Upah :
1.0000
bh
Rp.
70,000.00
Total :
. = Rp.
. = Rp.
70,000.00
223,150.00
0.0137
m3
Rp.
8,000,000.00
. = Rp.
109,600.00
Kaca Bening 5 mm
0.4500
m2
Rp.
60,000.00
. = Rp.
. = Rp.
27,000.00
136,600.00
Upah :
1.0000
bh
Rp.
70,000.00
. = Rp.
70,000.00
9.
Total :
. = Rp.
206,600.00
10.
0.0176
m3
Rp.
8,000,000.00
. = Rp.
140,800.00
Kaca Bening 5 mm
0.6750
m2
Rp.
60,000.00
. = Rp.
. = Rp.
40,500.00
181,300.00
Upah :
1.0000
bh
Rp.
70,000.00
Total :
. = Rp.
. = Rp.
70,000.00
251,300.00
1 BH ROSTER KAYU 30 X 40 CM
Bahan :
Roster Kayu
1.0000
bh
Rp.
45,000.00
. = Rp.
. = Rp.
45,000.00
45,000.00
Upah :
1.0000
bh
Rp.
1,000.00
Total :
. = Rp.
. = Rp.
1,000.00
46,000.00
1.0000
m2
Rp.
70,000.00
. = Rp.
70,000.00
Lis Kayu
4.0000
m'
Rp.
3,000.00
Total :
. = Rp.
. = Rp.
12,000.00
82,000.00
1.
Kg
Rp.
33,000.00
. = Rp.
9,075.00
Kg
Rp.
9,700.00
. = Rp.
1,333.75
bh
ltr
@
@
Rp.
1,000.00
. = Rp.
. = Rp.
500.00
1,125.00
0.2500
2.
Rp.
4,500.00
Amplas 1.0000
lbr
Rp.
1,250.00
. = Rp.
. = Rp.
1,250.00
13,283.75
Upah : 1.0000
bh
Rp.
12,960.00
Total :
. = Rp.
. = Rp.
12,960.00
26,243.75
3.
Menie Jadi
0.2750
kg
Rp.
6,000.00
. = Rp.
. = Rp.
1,650.00
1,650.00
Upah :
1.0000
m2
Rp.
3,190.00
Total
. = Rp.
. = Rp.
3,190.00
4,840.00
4.
5.
Cat-catan
1.0000
m2
Rp.
26,243.75
. = Rp.
26,243.75
Menie
1.0000
m2
Rp.
4,840.00
Total
. = Rp.
. = Rp.
4,840.00
31,083.75
0.1830
kg
Rp.
10,000.00
. = Rp.
1,830.00
Plamur Jadi
0.0460
kg
Rp.
5,800.00
. = Rp.
266.80
Amplas
0.2500
lbr
Rp.
1,250.00
. = Rp.
. = Rp.
312.50
2,409.30
Upah :
1.0000
m2
Rp.
4,846.88
Total
. = Rp.
. = Rp.
4,846.88
7,256.18
1M2 PEKERJAAN POLITUR UNTUK KUSEN DAN DAUN PINTU DAN JENDELA
Bahan :
Sirlak
0.0275
kg
Rp.
60,000.00
. = Rp.
1,650.00
Spirtus
0.5500
kg
Rp.
6,000.00
. = Rp.
3,300.00
Batu Apung
0.3667
kg
Rp.
4,000.00
. = Rp.
. = Rp.
1,466.80
6,416.80
Upah :
1.0000
m2
Rp.
18,562.50
Total
. = Rp.
. = Rp.
18,562.50
24,979.30
1.
1M3 PEKERJAAN COR BETON UNTUK SLOOF, SKELET DAN RING BALOK; DGN MOLEN
Bahan :
Semen (pc) 8.5150
. = Rp.
187,329.70
m3 @ Rp. 50,000.00
. = Rp.
27,247.96
Kerikil 0.8174
m3 @ Rp. 50,000.00
. = Rp.
40,871.93
. = Rp.
255,449.59
. = Rp.
47,250.00
. = Rp.
302,699.59
Upah : 1.0000
m3 @ Rp. 47,250.00
Total
2.
1.1000
kg
@ Rp. 4,500.00
. = Rp.
4,950.00
0.0200
kg
@ Rp. 8,000.00
. = Rp.
160.00
. = Rp.
5,110.00
. = Rp.
428.88
. = Rp.
5,538.88
Upah :
3.
Papan sengon
2.7500
lbr
@ Rp. 3,000.00
. = Rp.
8,250.00
Paku
0.2000
kg
@ Rp. 7,000.00
. = Rp.
1,400.00
. = Rp.
9,650.00
. = Rp.
1,750.00
. = Rp.
11,400.00
. = Rp.
247,500.00
. = Rp.
11,620.00
. = Rp.
259,120.00
. = Rp.
24,990.00
. = Rp.
284,110.00
. = Rp.
302,699.59
. = Rp.
553,887.50
. = Rp.
57,000.00
. = Rp.
913,587.09
Upah :
4.
Upah :
1.0000
kg
ls
@ Rp. 7,000.00
@ Rp. 24,990.00
Total
5.
kg
@ Rp. 5,538.88
6.
. = Rp.
. = Rp.
302,699.59
@ Rp. 5,538.88
Bekesting
664,665.00
7.
kg
@ Rp. 5,538.88
kg
@ Rp. 5,538.88
ls
@ Rp. 284,110.00
Total
1.
. = Rp.
1,024,364.59
. = Rp.
302,699.59
. = Rp.
664,665.00
. = Rp.
57,000.00
. = Rp.
1,024,364.59
. = Rp.
302,699.59
. = Rp.
692,359.38
. = Rp.
57,000.00
. = Rp.
142,055.00
. = Rp.
1,194,113.97
57,000.00
8.
. = Rp.
0.2750
btg
Rp.
14,000.00
. = Rp.
3,850.00
Sock
0.2750
bh
Rp.
2,000.00
. = Rp.
550.00
Knee
0.1875
bh
Rp.
2,500.00
. = Rp.
468.75
Lem PC
0.1000
tube
Rp.
3,500.00
. = Rp.
. = Rp.
350.00
5,218.75
Upah :
1.0000
m'
Rp.
2,500.00
Total
2.
. = Rp.
. = Rp.
2,500.00
7,718.75
0.2750
btg
Rp.
85,000.00
. = Rp.
23,375.00
Sock
0.2750
bh
Rp.
5,000.00
. = Rp.
1,375.00
Knee
0.1875
bh
Rp.
7,800.00
. = Rp.
1,462.50
Lem PVC
0.2000
tube
Rp.
3,500.00
. = Rp.
. = Rp.
700.00
26,912.50
Upah :
1.0000
m'
Rp.
5,000.00
. = Rp.
. = Rp.
5,000.00
31,912.50
. = Rp.
. = Rp.
1,000,000.00
1,000,000.00
. = Rp.
. = Rp.
72,600.00
1,072,600.00
Total
3.
1.0000
set
Rp.
1,000,000.00
Upah :
1.0000
unit
Rp.
72,600.00
Total
4.
1.0000
bh
Rp.
74,500.00
. = Rp.
74,500.00
Dudukan closet
1.0000
ls
Rp.
25,000.00
. = Rp.
. = Rp.
25,000.00
99,500.00
Upah :
1.0000
unit
Rp.
36,300.00
. = Rp.
. = Rp.
36,300.00
135,800.00
. = Rp.
200,000.00
Total
5.
1.0000
set
Rp.
200,000.00
Upah :
1.0000
unit
72,600.00
Rp.
Total
6.
. = Rp.
200,000.00
. = Rp.
. = Rp.
72,600.00
272,600.00
. = Rp.
. = Rp.
50,000.00
50,000.00
. = Rp.
. = Rp.
15,125.00
65,125.00
1.0000
set
Rp.
50,000.00
Upah :
1.0000
unit
Rp.
15,125.00
Total
7.
Upah :
1.0000
1.0000
bh
unit
Rp. 10,000.00
Rp. 9,000.00
Total
8.
. = Rp.
10,000.00
. = Rp.
10,000.00
. = Rp.
9,000.00
. = Rp.
19,000.00
. = Rp.
5,000.00
. = Rp.
5,000.00
. = Rp.
9,000.00
. = Rp.
14,000.00
Upah :
1.0000
1.0000
bh
unit
Rp. 5,000.00
Rp. 9,000.00
Total
9.
1 BH PEKERJAAN KERAN
AIR
Bahan :
Keran Air (rata-rata)
1.0000
bh
Rp. 15,000.00
. = Rp.
15,000.00
Knee
1.0000
bh
Rp. 2,500.00
. = Rp.
2,500.00
Isolasi
Upah :
1.0000
1.0000
bh
m'
Rp. 1,000.00
Rp. 3,600.00
Total
10.
. = Rp.
1,000.00
. = Rp.
18,500.00
. = Rp.
3,600.00
. = Rp.
22,100.00
1.0000
bh
Rp. 25,000.00
. = Rp.
25,000.00
Knee
1.0000
bh
Rp. 2,500.00
. = Rp.
2,500.00
Isolasi
1.0000
bh
Rp. 1,000.00
. = Rp.
1,000.00
. = Rp.
28,500.00
. = Rp.
3,600.00
. = Rp.
32,100.00
. = Rp.
25,000.00
. = Rp.
25,000.00
. = Rp.
15,125.00
Total
. = Rp.
40,125.00
Rp. 1,250,000.00
. = Rp.
1,250,000.00
. = Rp.
1,250,000.00
Upah :
1.0000
m'
Rp. 3,600.00
Total
11.
Upah :
12.
1.0000
1.0000
bh
unit
Rp. 25,000.00
Rp. 15,125.00
1.0000
set
Upah :
1.0000
unit
Rp. 93,750.00
. = Rp.
93,750.00
. = Rp.
1,343,750.00
. = Rp.
200,000.00
. = Rp.
200,000.00
. = Rp.
52,000.00
. = Rp.
252,000.00
. = Rp.
750,000.00
. = Rp.
750,000.00
. = Rp.
100,000.00
Total
. = Rp.
850,000.00
Rp. 1,500,000.00
. = Rp.
1,500,000.00
. = Rp.
1,500,000.00
. = Rp.
350,000.00
. = Rp.
1,850,000.00
Total
13.
Upah :
1.0000
1.0000
unit
ls
Rp. 200,000.00
Rp. 52,000.00
Total
14.
Upah :
15.
1.0000
1.0000
unit
ls
Rp. 750,000.00
Rp. 100,000.00
Upah :
1.0000
1.0000
unit
ls
Rp. 350,000.00
Total
16.
17.
1.0000
unit
Rp. 1,000,000.00
. = Rp.
1,000,000.00
Total
. = Rp.
1,000,000.00
Rp. 1,000,000.00
. = Rp.
1,000,000.00
Total
. = Rp.
1,000,000.00
1.0000
unit
1.
1.1000 m2
Rp.
Pasir Beton
0.1200 m3
Rp.
Sirtu
0.1200 m3
Rp.
Pasir urug
0.1350 m3
Rp.
Batu Belah
0.3000 m3
Rp.
Upah :
2.
1.0000 m2
Rp.
.=
14,000.00
Rp.
.=
50,000.00
Rp.
.=
30,000.00
Rp.
.=
27,000.00
Rp.
.=
35,000.00
Rp.
.=
Rp.
.=
Rp.
10,725.00
.=
Total Rp.
15,400.00
6,000.00
3,600.00
3,645.00
10,500.00
39,145.00
10,725.00
49,870.00
1.1000
m'
Rp.
27,400.00
Pasir Beton
0.0300 m3
Rp.
50,000.00
Sirtu
0.0300 m3
Rp.
30,000.00
Pasir urug
0.0297 m3
Rp.
27,000.00
.=
Rp.
.=
Rp.
.=
Rp.
.=
Rp.
30,140.00
1,500.00
900.00
801.90
Batu Belah
Upah :
0.0660 m3
1.0000 m2
1.
1 LS PEMBERSIHAN AKHIR
PROYEK
Upah :
DAFTAR ANALISIS
1.00
ls.
Rp.
Rp.
Rp.
.=
Rp.
.=
Rp.
.=
3,431.25
Rp.
.=
Total Rp.
39,083.15
.=
Rp.
200,000.00
35,000.00
200,000.00
2,310.00
35,651.90
3,431.25
PEKERJAAN PERSIAPAN
1.
MOBILISASI
Upah : 1.00
ls.
Rp. 200,000.00
. = Rp.
200,000.00
m2
Rp. 3,189.56
. = Rp.
3,189.56
Lbr
Rp. 3,000.00
. = Rp.
1,650.00
m3
Rp. 1,200,000.00
. = Rp.
7,200.00
Paku 0.0200
Kg.
Rp. 7,000.00
. = Rp.
. = Rp.
140.00
8,990.00
M`
Rp. 3,986.95
Total
. = Rp.
. = Rp.
3,986.95
12,976.95
Zeng 1.2500
Lbr
Rp. 8,000.00
. = Rp.
10,000.00
m3
Rp. 1,200,000.00
. = Rp.
36,000.00
bh.
Rp. 150.00
. = Rp.
1,875.00
Kg.
Rp. 7,000.00
. = Rp.
. = Rp.
140.00
48,015.00
Upah : 1.00
4.
Paku 0.0200
Upah : 1.00
M`
Rp. 6,644.91
Total
. = Rp.
. = Rp.
6,644.91
54,659.91
M2
Rp. 100,000.00
. = Rp.
100,000.00
1 M2 PEKERJAAN DIREKSI
5. KIT
Bahan & Upah : 1.00
7.
1.
m2
Rp. 100,000.00
. = Rp.
100,000.00
ls.
Rp. 150,000.00
. = Rp.
150,000.00
Rp.
11,296.35
m3 @
Total
2.
m3 @
Rp.
13,289.82
Total
. = Rp.
11,296.35
. = Rp.
13,289.82
. = Rp.
13,289.82
. = Rp.
5,980.42
. = Rp.
5,980.42
4.
11,296.35
3.
. = Rp.
1 M3 PEKERJAAN URUGAN
m3 @
Rp.
5,980.42
Total
TANAH
Dengan Mendatangkan Tanah dari
Luar
Bahan :
Tanah Urug 1.2000
m3 @
Rp.
22,500.00
. = Rp.
27,000.00
Upah : *) 1.0000
m3 @
Rp.
8,638.38
. = Rp.
8,638.38
. = Rp.
35,638.38
5.
Total
1 M3 PEKERJAAN URUGAN
PASIR
Bahan :
Pasir 1.2000
m3 @
Rp.
27,000.00
. = Rp.
32,400.00
Upah : 1.0000
m3 @
Rp.
6,578.46
. = Rp.
6,578.46
. = Rp.
38,978.46
Total
6.
1 M2 PEKERJAAN URUGAN
PASIR
TEBAL = 10 CM`
Bahan :
Pasir 0.1200
m3 @
Rp.
27,000.00
. = Rp.
3,240.00
Upah : 1.0000
m3 @
Rp.
1,461.88
. = Rp.
1,461.88
. = Rp.
4,701.88
Total
C
1.
1.2000
m3
@ Rp. 35,000.00
. = Rp.
42,000.00
Semen (pc)
3.0698
. = Rp.
67,535.08
Kapur
Pasir Pasang
0.6175
. = Rp.
. = Rp.
m3
Upah :
1.0000
m3
@ Rp. 50,000.00
@ Rp. 50,002.95
Total :
2.
30,873.18
. = Rp.
140,408.26
. = Rp.
50,002.95
. = Rp.
190,411.22
1.2000
m3
@ Rp. 35,000.00
. = Rp.
42,000.00
Pasir Pasang
0.4500
m3
@ Rp. 27,000.00
. = Rp.
12,150.00
. = Rp.
54,150.00
. = Rp.
31,895.57
. = Rp.
86,045.57
. = Rp.
13,860.00
. = Rp.
13,369.32
. = Rp.
m3
. = Rp.
3,055.84
. = Rp.
30,285.16
. = Rp.
10,764.76
. = Rp.
41,049.92
. = Rp.
12,600.00
Upah :
1.0000
m3
@ Rp. 31,895.57
Total :
3.
77.0000
Semen (pc)
0.6077
Kapur
Pasir Pasang (Ayak)
Upah :
0.0611
1.0000
bh
m2
@ Rp. 180.00
@ Rp. 50,000.00
@ Rp. 10,764.76
Total
4.
70.0000
bh
@ Rp. 180.00
Semen (pc)
0.4093
Kapur
0.0686
Upah :
1.0000
. = Rp.
9,004.49
. = Rp.
m3
. = Rp.
3,430.28
. = Rp.
25,034.77
. = Rp.
9,718.18
. = Rp.
34,752.95
. = Rp.
2,520.00
m2
@ Rp. 50,000.00
@ Rp. 9,718.18
Total
5.
Bahan :
Batu Bata
14.0000
Semen (pc)
0.2263
. = Rp.
4,978.82
0.0122
m3
. = Rp.
611.68
. = Rp.
8,110.51
. = Rp.
5,232.87
. = Rp.
13,343.37
Upah :
bh
1.0000
m'
@ Rp. 180.00
@ Rp. 50,000.00
@ Rp. 5,232.87
Total
6.
0.1428
-
zak
Rp.
22,000.00 . = Rp.
3,142.38
zak
m3
@
@
Rp.
Rp.
4,500.00 . = Rp.
50,000.00 . = Rp.
1,197.10
Rp.
. = Rp.
12,133.61 . = Rp.
4,339.48
12,133.61
Total . = Rp.
16,473.09
0.0239
Upah :
m2
1.0000
7.
zak @ Rp.
0.2121
. = Rp.
22,000.00
4,665.62
Kapur
- zak @ Rp.
4,500.00 . = Rp.
-
m3
@ Rp.
0.0213
. = Rp.
50,000.00
1,066.43
. = Rp.
5,732.05
Upah :
m2
@ Rp.
1.0000
. = Rp.
12,133.61
Total . = Rp.
12,133.61
17,865.65
8.
zak @ Rp.
. = Rp.
Kapur
0.0943
- zak @ Rp.
22,000.00
4,500.00 . = Rp.
2,073.61
-
m3
@ Rp.
0.0095
. = Rp.
50,000.00
473.97
. = Rp.
2,547.58
Upah :
m2
@ Rp.
1.0000
. = Rp.
12,133.61
Total . = Rp.
12,133.61
14,681.18
9.
zak @ Rp.
. = Rp.
Kapur (Mill)
0.0249
- zak @ Rp.
22,000.00
4,500.00 . = Rp.
547.39
-
m3
@ Rp.
0.0017
. = Rp.
50,000.00
83.41
. = Rp.
630.81
Upah :
m2
@ Rp.
3,654.70 . = Rp.
1.0000
3,654.70
Total . = Rp.
4,285.51
Bahan :
Semen (pc)
zak @ Rp.
0.0071
. = Rp.
22,000.00
m3
@ Rp.
0.0012
157.12
. = Rp.
50,000.00
59.85
. = Rp.
216.97
Upah :
m2
@ Rp.
1.0000
. = Rp.
10,964.10
Total . = Rp.
10,964.10
11,181.08
zak @ Rp.
0.0114
. = Rp.
22,000.00
m3
@ Rp.
0.0019
251.39
. = Rp.
50,000.00
95.77
. = Rp.
347.16
Upah :
m2
@ Rp.
1.0000
. = Rp.
10,964.10
Total . = Rp.
10,964.10
11,311.26
zak @ Rp.
0.3414
. = Rp.
22,000.00
m3
@ Rp.
0.0458
7,510.84
. = Rp.
50,000.00
2,289.02
. = Rp.
9,799.86
Upah :
m2
@ Rp.
4,385.64 . = Rp.
1.0000
4,385.64
Total . = Rp.
14,185.50
zak @ Rp.
0.3047
Pasir
22,000.00
m3
0.0292
. = Rp.
@ Rp.
6,702.65
. = Rp.
50,000.00
1,462.40
Krikil
m3
@ Rp.
0.0266
. = Rp.
50,000.00
1,327.76
. = Rp.
9,492.80
Upah :
m2
@ Rp.
7,601.78 . = Rp.
1.0000
7,601.78
Total . = Rp.
17,094.58
1.
m2
@ Rp.
1.1000
Semen (pc)
. = Rp.
30,000.00
zak @ Rp.
0.1730
Pasir
m3
@ Rp.
0.0206
Semen Grouting
m3
@ Rp.
33,000.00
. = Rp.
22,000.00
3,805.49
. = Rp.
50,000.00
7,500.00 . = Rp.
1,030.06
0.1833
1,375.00
. = Rp.
39,210.55
Upah :
m2
@ Rp.
1.0000
. = Rp.
12,293.08
Total . = Rp.
12,293.08
51,503.63
2.
m2
@ Rp.
1.1000
Semen (pc)
. = Rp.
35,000.00
zak @ Rp.
0.1730
Pasir
22,000.00
3,805.49
m3
@ Rp.
. = Rp.
m3
@ Rp.
50,000.00
7,500.00 . = Rp.
0.0206
Semen Grouting
38,500.00
. = Rp.
0.1833
1,030.06
1,375.00
. = Rp.
44,710.55
Upah :
m2
1.0000
@ Rp.
. = Rp.
12,293.08
Total . = Rp.
12,293.08
57,003.63
3.
m2
@ Rp.
1.1000
Semen (pc)
. = Rp.
33,000.00
zak @ Rp.
0.1297
Pasir
22,000.00
2,854.12
m3
@ Rp.
. = Rp.
m3
@ Rp.
50,000.00
7,500.00 . = Rp.
0.0155
Semen Grouting
36,300.00
. = Rp.
0.1833
772.54
1,375.00
. = Rp.
41,301.66
Upah :
m2
@ Rp.
1.0000
. = Rp.
39,869.46
Total . = Rp.
39,869.46
81,171.13
4.
m2
@ Rp.
0.1667
Semen (pc)
. = Rp.
30,000.00
zak @ Rp.
0.0156
Pasir
22,000.00
342.49
m3
@ Rp.
. = Rp.
m3
@ Rp.
50,000.00
7,500.00 . = Rp.
0.0019
Semen Grouting
5,001.00
. = Rp.
0.0220
92.71
165.00
. = Rp.
5,601.20
Upah :
m2
@ Rp.
9,037.08 . = Rp.
1.0000
9,037.08
Total . = Rp.
14,638.28
5.
bh
@ Rp.
4,000.00 . = Rp.
1.1000
Semen (pc)
4,400.00
zak @ Rp.
0.0021
Pasir
m3
0.0002
. = Rp.
22,000.00
@ Rp.
45.67
. = Rp.
50,000.00
12.36
Semen Grouting
m3
@ Rp.
7,500.00 . = Rp.
0.0029
22.00
. = Rp.
4,480.03
Upah :
m2
@ Rp.
1,328.98 . = Rp.
1.0000
1,328.98
Total . = Rp.
5,809.01
6.
1.1200
m2
Rp.
65,000.00
. = Rp.
Semen (pc)
0.1297
zak
Rp.
22,000.00
. = Rp.
2,854.12
Pasir
0.0155
m3
Rp.
50,000.00
. = Rp.
772.54
Upah :
1.0000
m2
Rp.
59,804.19
Total
7.
72,800.00
. = Rp.
76,426.66
. = Rp.
59,804.19
. = Rp.
136,230.86
137,500.00
275.0000
bh
Rp.
500.00
. = Rp.
Semen (pc)
0.1297
zak
Rp.
22,000.00
. = Rp.
2,854.12
Pasir
0.0155
m3
Rp.
50,000.00
. = Rp.
772.54
Upah :
1.0000
m2
Rp.
39,869.46
Total
1.
. = Rp.
141,126.66
. = Rp.
39,869.46
. = Rp.
180,996.13
m3
@ Rp. 2,800,000.00
. = Rp.
25,872.00
Kg
@ Rp. 1,800,000.00
. = Rp.
8,188.71
Paku 0.2000
Kg
@ Rp. 7,000.00
. = Rp.
1,400.00
. = Rp.
35,460.71
. = Rp.
5,315.93
. = Rp.
40,776.64
Upah : 1.0000
M2
@ Rp. 5,315.93
Total :
2.
m3
@ Rp. 2,800,000.00
. = Rp.
25,872.00
Kg
@ Rp. 1,800,000.00
. = Rp.
11,583.00
Paku 0.2000
Kg
@ Rp. 7,000.00
. = Rp.
1,400.00
. = Rp.
38,855.00
. = Rp.
5,315.93
. = Rp.
44,170.93
Upah : 1.0000
M2
@ Rp. 5,315.93
Total :
3.
Upah : 1.0000
m3
@ Rp. 2,800,000.00
. = Rp.
3,080,000.00
bh
@ Rp. 1,500.00
. = Rp.
75,125.00
. = Rp.
3,155,125.00
. = Rp.
571,462.31
. = Rp.
3,726,587.31
m3
@ Rp. 571,462.31
Total :
4.
m3
@ Rp. 3,000,000.00
. = Rp.
13,200.00
Paku 0.0200
bh
@ Rp. 7,000.00
. = Rp.
140.00
. = Rp.
13,340.00
. = Rp.
1,993.47
Total :
. = Rp.
15,333.47
Upah : 1.0000
5.
m`
@ Rp. 1,993.47
m3
@ Rp. 3,000,000.00
. = Rp.
16,500.00
Paku 0.0200
bh
@ Rp. 7,000.00
. = Rp.
140.00
. = Rp.
16,640.00
. = Rp.
9,635.12
. = Rp.
26,275.12
Upah : 1.0000
m`
@ Rp. 9,635.12
Total :
6.
m3
@ Rp. 3,000,000.00
. = Rp.
33,000.00
Paku 0.0400
bh
@ Rp. 7,000.00
. = Rp.
280.00
. = Rp.
33,280.00
. = Rp.
19,270.24
. = Rp.
52,550.24
Upah : 1.0000
m`
@ Rp. 19,270.24
Total :
7.
MERANTI
Bahan :
Seng BJLS 30 1.1000
m'
@ Rp. 24,000.00
. = Rp.
26,400.00
m3
@ Rp. 1,400,000.00
. = Rp.
24,640.00
. = Rp.
1,500.00
. = Rp.
140.00
. = Rp.
52,680.00
. = Rp.
10,299.61
. = Rp.
62,979.61
Upah : 1.0000
kg
m'
@ Rp. 7,000.00
@ Rp. 10,299.61
Total
8.
1.1000
m'
@ Rp. 8,000.00
. = Rp.
8,800.00
0.0026
m3
@ Rp. 1,400,000.00
. = Rp.
3,640.00
Paku
0.0200
kg
@ Rp. 7,000.00
. = Rp.
140.00
. = Rp.
12,580.00
. = Rp.
6,644.91
. = Rp.
19,224.91
Upah :
1.0000
m'
@ Rp. 6,644.91
Total
9.
m3
@ Rp. 35,000.00
. = Rp.
13,368.06
m3
@ Rp. 1,800,000.00
. = Rp.
24,552.00
Paku 0.2000
Paku Plepet
Kg
Kg
@ Rp. 7,000.00
. = Rp.
. = Rp.
1,400.00
0.0200
Upah : 1.0000
@ Rp. 8,000.00
m2
@ Rp. 17,276.77
Total :
160.00
. = Rp.
39,480.06
. = Rp.
17,276.77
. = Rp.
56,756.82
m3
@ Rp. 30,000.00
. = Rp.
11,458.33
m3
@ Rp. 1,800,000.00
. = Rp.
16,632.00
Paku 0.2000
Kg
@ Rp. 7,000.00
. = Rp.
1,400.00
Kg
@ Rp. 8,000.00
. = Rp.
160.00
. = Rp.
29,650.33
. = Rp.
9,568.67
. = Rp.
39,219.00
. = Rp.
8,000.00
. = Rp.
8,000.00
Upah : 1.0000
m2
@ Rp. 9,568.67
Total :
11.
m3
1.
9.9000
bh @ Rp.
2,100.00
. = Rp.
20,790.00
. = Rp.
20,790.00
Upah :
1.0000
m2 @ Rp.
9,369.32
Total :
2.
. = Rp.
9,369.32
. = Rp.
30,159.32
3.3000
m3 @ Rp.
4,000.00
. = Rp.
13,200.00
Semen
0.2601
m3 @ Rp.
22,000.00
. = Rp.
5,722.54
Pasir
0.0366
Kg
50,000.00
. = Rp.
1,831.21
. = Rp.
20,753.76
. = Rp.
22,642.53
. = Rp.
43,396.29
Upah :
1.0000
@ Rp.
m2 @ Rp.
22,642.53
Total :
F
1.
2.
Balok Kayu
1.1000
m3
Rp.
6,000,000.00
. = Rp.
6,600,000.00
Paku
5.0000
Kg
Rp.
7,000.00
. = Rp.
. = Rp.
35,000.00
6,635,000.00
Upah :
1.0000
m3
Rp.
. = Rp.
. = Rp.
2,299,139.05
8,934,139.05
2,299,139.05
Total :
0.0087
m3
Rp.
6,000,000.00
. = Rp.
52,272.00
Paku
0.0360
Kg
Rp.
7,000.00
. = Rp.
. = Rp.
252.00
52,524.00
Upah :
1.0000
m'
Rp.
16,553.80
Total :
. = Rp.
. = Rp.
16,553.80
69,077.80
3.
4.
Papan Kayu
1.1000
m3
Rp.
8,000,000.00
. = Rp.
8,800,000.00
Paku
5.0000
Kg
Rp.
7,000.00
. = Rp.
. = Rp.
35,000.00
8,835,000.00
Upah :
1.0000
m3
Rp.
2,152,951.02
Total :
. = Rp.
. = Rp.
2,152,951.02
10,987,951.02
5.
Papan Kayu
0.0631
m3
Rp.
8,000,000.00
. = Rp.
504,800.00
Lem
0.1500
Kg
Rp.
8,000.00
. = Rp.
. = Rp.
1,200.00
506,000.00
Upah :
1.0000
bh
Rp.
. = Rp.
. = Rp.
245,516.15
751,516.15
245,516.15
Total :
6.
Papan Kayu
0.0488
m3
Rp.
8,000,000.00
. = Rp.
390,400.00
Lem
0.1500
Kg
Rp.
8,000.00
. = Rp.
. = Rp.
1,200.00
391,600.00
Upah :
1.0000
bh
Rp.
. = Rp.
. = Rp.
237,914.38
629,514.38
237,914.38
Total :
0.0403
m3
Rp.
8,000,000.00
. = Rp.
322,400.00
Lem
0.1500
Kg
Rp.
8,000.00
. = Rp.
1,200.00
Upah :
7.
1.0000
bh
Rp.
233,395.84
Total :
. = Rp.
323,600.00
. = Rp.
. = Rp.
233,395.84
556,995.84
0.0156
m3
Rp.
8,000,000.00
Kaca Bening 5 mm
0.4725
m2
Rp.
60,000.00
Upah :
8.
1.0000
bh
Rp.
93,028.75
.=
Rp.
.=
Rp.
.=
Rp.
.=
Rp.
.=
Total : Rp.
124,800.00
28,350.00
153,150.00
93,028.75
246,178.75
0.0137
m3
Rp.
8,000,000.00
Kaca Bening 5 mm
0.4500
m2
Rp.
60,000.00
Upah :
9.
1.0000
bh
Rp.
93,028.75
.=
Rp.
.=
Rp.
.=
Rp.
.=
Rp.
.=
Total : Rp.
109,600.00
27,000.00
136,600.00
93,028.75
229,628.75
0.0176
m3
Rp.
8,000,000.00
Kaca Bening 5 mm
0.6750
m2
Rp.
60,000.00
Upah :
10.
1 BH ROSTER KAYU 30 X 40 CM
1.0000
bh
Rp.
93,028.75
.=
Rp.
.=
Rp.
.=
Rp.
.=
Rp.
.=
Total : Rp.
140,800.00
40,500.00
181,300.00
93,028.75
274,328.75
Bahan :
Roster Kayu
Upah :
11.
1.0000
bh
1.0000
bh
Rp.
Rp.
45,000.00
1,328.98
.=
Rp.
.=
Rp.
.=
Rp.
.=
Total : Rp.
45,000.00
45,000.00
1,328.98
46,328.98
1.0000
m2
Rp.
70,000.00
Lis Kayu
4.0000
m'
Rp.
3,000.00
1.
2.
Cat Kayu
0.2750
Kg
Rp. 33,000.00
. = Rp.
9,075.00
Plamur Kayu
0.1375
Kg
Rp. 9,700.00
. = Rp.
1,333.75
Dempul Jadi
0.5000
bh
Rp. 1,000.00
. = Rp.
500.00
Thiner
0.2500
ltr
Rp. 4,500.00
. = Rp.
1,125.00
Amplas
1.0000
lbr
Rp. 1,250.00
. = Rp.
. = Rp.
1,250.00
13,283.75
Upah :
1.0000
bh
Rp. 17,223.61
Total :
. = Rp.
. = Rp.
17,223.61
30,507.36
. = Rp.
. = Rp.
. = Rp.
1,650.00
1,650.00
4,239.45
0.2750
kg
Rp. 6,000.00
Upah :
1.0000
m2
Rp.
.=
Rp.
.=
Rp.
.=
Total : Rp.
70,000.00
12,000.00
82,000.00
4,239.45
Total
3.
. = Rp.
5,889.45
1.0000
m2
Rp. 30,507.36
. = Rp.
30,507.36
Menie
1.0000
m2
Rp. 5,889.45
. = Rp.
. = Rp.
5,889.45
36,396.81
Total
4.
0.1830
kg
Rp. 10,000.00
. = Rp.
1,830.00
Plamur Jadi
0.0460
kg
Rp. 5,800.00
. = Rp.
266.80
Amplas
0.2500
lbr
Rp. 1,250.00
. = Rp.
. = Rp.
312.50
2,409.30
Upah :
1.0000
m2
Rp. 6,441.41
. = Rp.
. = Rp.
6,441.41
8,850.71
Total
5.
1M2 PEKERJAAN POLITUR UNTUK KUSEN DAN DAUN PINTU DAN JENDELA
Bahan :
Sirlak
0.0275
kg
Rp. 60,000.00
. = Rp.
1,650.00
Spirtus
0.5500
kg
Rp. 6,000.00
. = Rp.
3,300.00
Batu Apung
0.3667
kg
Rp. 4,000.00
. = Rp.
. = Rp.
1,466.80
6,416.80
Upah :
1.0000
m2
Rp. 24,669.23
Total
. = Rp.
. = Rp.
24,669.23
31,086.03
1.
1M3 PEKERJAAN COR BETON UNTUK SLOOF, SKELET DAN RING BALOK; DGN MOLEN
Bahan :
Semen (pc)
8.5150
zak
Rp.
. = Rp.
187,329.70
2.
22,000.00
Pasir Beton
0.5450
m3
Rp.
50,000.00
. = Rp.
27,247.96
Kerikil
0.8174
m3
Rp.
50,000.00
. = Rp.
. = Rp.
40,871.93
255,449.59
Upah :
1.0000
m3
Rp.
62,794.40
Total
. = Rp.
. = Rp.
62,794.40
318,244.00
1.1000
kg
Rp.
4,500.00
. = Rp.
4,950.00
0.0200
kg
Rp.
8,000.00
. = Rp.
. = Rp.
160.00
5,110.00
Upah :
1.0000
m3
Rp.
569.97
. = Rp.
. = Rp.
569.97
5,679.97
Total
3.
2.7500
lbr
Rp.
3,000.00
. = Rp.
8,250.00
Paku
0.2000
kg
Rp.
7,000.00
. = Rp.
. = Rp.
1,400.00
9,650.00
Upah :
1.0000
m2
Rp.
2,325.72
. = Rp.
. = Rp.
2,325.72
11,975.72
Total
4.
55.0000
btg
Rp.
4,500.00
. = Rp.
247,500.00
Paku
1.6600
kg
Rp.
7,000.00
. = Rp.
. = Rp.
11,620.00
259,120.00
Upah :
1.0000
ls
Rp.
33,211.26
. = Rp.
33,211.26
Total
5.
6.
7.
8.
. = Rp.
292,331.26
1.0000
m3
Rp.
318,244.00
. = Rp.
318,244.00
100.0000
kg
Rp.
5,679.97
. = Rp.
567,996.72
Bekesting
5.0000
m2
Rp.
11,975.72
Total
. = Rp.
. = Rp.
59,878.59
946,119.31
1.0000
m3
Rp.
318,244.00
. = Rp.
318,244.00
120.0000
kg
Rp.
5,679.97
. = Rp.
681,596.06
Bekesting
5.0000
m2
Rp.
11,975.72
Total
. = Rp.
. = Rp.
59,878.59
1,059,718.65
1.0000
m3
Rp.
318,244.00
. = Rp.
318,244.00
120.0000
kg
Rp.
5,679.97
. = Rp.
681,596.06
Bekesting
5.0000
m2
Rp.
11,975.72
Total
. = Rp.
. = Rp.
59,878.59
1,059,718.65
1.0000
m3
Rp.
318,244.00
. = Rp.
318,244.00
125.0000
5.0000
kg
m2
Rp.
Rp.
5,679.97
. = Rp.
. = Rp.
709,995.90
59,878.59
@
Perancah Bambu
0.5000
1.
11,975.72
ls
Rp.
292,331.26
Total
. = Rp.
. = Rp.
146,165.63
1,234,284.12
Bahan :
Pipa PVC 3/4"
0.2750
btg
Rp.
14,000.00
. = Rp.
3,850.00
Sock
0.2750
bh
Rp.
2,000.00
. = Rp.
550.00
Knee
0.1875
bh
Rp.
2,000.00
. = Rp.
375.00
Lem PC
0.2000
tube
Rp.
3,500.00
. = Rp.
. = Rp.
700.00
5,475.00
Upah :
1.0000
m'
Rp.
3,322.46
. = Rp.
. = Rp.
3,322.46
8,797.46
Total
2.
0.2750
btg
Rp.
85,000.00
. = Rp.
23,375.00
Sock
0.2750
bh
Rp.
5,000.00
. = Rp.
1,375.00
Knee
0.1875
bh
Rp.
7,800.00
. = Rp.
1,462.50
Lem PC
0.2000
tube
Rp.
3,500.00
. = Rp.
. = Rp.
700.00
26,912.50
Upah :
1.0000
m'
Rp.
6,644.91
. = Rp.
. = Rp.
6,644.91
33,557.41
. = Rp.
. = Rp.
1,000,000.00
1,000,000.00
Total
3.
1.0000
set
Rp.
1,000,000.00
Upah :
1.0000
unit
Rp.
96,484.10
Total
4.
. = Rp.
. = Rp.
96,484.10
1,096,484.10
1.0000
bh
Rp.
74,500.00
. = Rp.
74,500.00
Dudukan closet
1.0000
ls
Rp.
25,000.00
. = Rp.
. = Rp.
25,000.00
99,500.00
Upah :
1.0000
unit
Rp.
48,242.05
. = Rp.
. = Rp.
48,242.05
147,742.05
Total
5.
1.0000
set
Rp.
200,000.00
. = Rp.
. = Rp.
200,000.00
200,000.00
Upah :
1.0000
unit
Rp.
96,484.10
. = Rp.
. = Rp.
96,484.10
296,484.10
Total
6.
1.0000
set
Rp.
50,000.00
. = Rp.
. = Rp.
50,000.00
50,000.00
Upah :
1.0000
unit
Rp.
21,125.00
. = Rp.
. = Rp.
21,125.00
71,125.00
Total
7.
8.
Floordrain
1.0000
bh
Rp. 10,000.00
. = Rp.
. = Rp.
10,000.00
10,000.00
Upah :
1.0000
unit
Rp. 11,960.84
Total
. = Rp.
. = Rp.
11,960.84
21,960.84
BAK)
Bahan :
9.
Avor
1.0000
bh
Rp. 5,000.00
. = Rp.
. = Rp.
5,000.00
5,000.00
Upah :
1.0000
unit
Rp. 11,960.84
Total
. = Rp.
. = Rp.
11,960.84
16,960.84
1.0000
bh
Rp. 15,000.00
. = Rp.
15,000.00
Knee
1.0000
bh
Rp. 2,500.00
. = Rp.
2,500.00
Isolasi
1.0000
bh
Rp. 1,000.00
. = Rp.
. = Rp.
1,000.00
18,500.00
Upah :
1.0000
m'
Rp. 4,784.34
Total
. = Rp.
. = Rp.
4,784.34
23,284.34
1 BH PEKERJAAN KERAN
AIR
Bahan :
1.0000
bh
Rp. 25,000.00
. = Rp.
25,000.00
Knee
1.0000
bh
Rp. 2,500.00
. = Rp.
2,500.00
Isolasi
1.0000
bh
Rp. 1,000.00
. = Rp.
. = Rp.
1,000.00
28,500.00
Upah :
1.0000
m'
Rp. 4,784.34
Total
. = Rp.
. = Rp.
4,784.34
33,284.34
Rp. 25,000.00
. = Rp.
. = Rp.
25,000.00
25,000.00
1.0000
bh
Upah :
1.0000
bh
Rp. 20,100.85
Total
. = Rp.
. = Rp.
20,100.85
45,100.85
1.0000
set
Rp. 1,250,000.00
. = Rp.
. = Rp.
1,250,000.00
1,250,000.00
Upah :
1.0000
unit
Rp. 124,592.07
Total
. = Rp.
. = Rp.
124,592.07
1,374,592.07
Bak Kontrol
1.0000
unit
Rp. 200,000.00
. = Rp.
. = Rp.
200,000.00
200,000.00
Upah :
1.0000
ls
Rp. 73,125.00
Total
. = Rp.
. = Rp.
73,125.00
273,125.00
14.
15.
Sumur Resapan
1.0000
unit
Rp. 750,000.00
. = Rp.
. = Rp.
750,000.00
750,000.00
Upah :
1.0000
ls
Rp. 132,898.21
Total
. = Rp.
. = Rp.
132,898.21
882,898.21
Septic tank
1.0000
unit
Rp. 1,500,000.00
. = Rp.
. = Rp.
1,500,000.00
1,500,000.00
Upah :
1.0000
ls
Rp. 465,143.74
Total
. = Rp.
. = Rp.
465,143.74
1,965,143.74
16.
1.0000
unit
Rp. 1,000,000.00
Total
. = Rp.
. = Rp.
1,000,000.00
1,000,000.00
unit
Rp. 1,000,000.00
Total
. = Rp.
. = Rp.
1,000,000.00
1,000,000.00
1.0000
1.
1.1000 m2 @
Rp.
14,000.00
. = Rp.
15,400.00
Pasir Beton
0.1200 m3 @
Rp.
50,000.00
. = Rp.
6,000.00
Sirtu
0.1200 m3 @
Rp.
30,000.00
. = Rp.
3,600.00
Pasir urug
0.1350 m3 @
Rp.
27,000.00
. = Rp.
3,645.00
Batu Belah
0.3000 m3 @
Rp.
35,000.00
. = Rp.
10,500.00
. = Rp.
39,145.00
. = Rp.
14,253.33
. = Rp.
53,398.33
Upah :
1.0000 m2 @
Rp.
14,253.33
Total
2.
Rp.
27,400.00
. = Rp.
30,140.00
Pasir Beton
0.0300 m3 @
Rp.
50,000.00
. = Rp.
1,500.00
Sirtu
0.0300 m3 @
Rp.
30,000.00
. = Rp.
900.00
Kansten
1.1000
m'
Pasir urug
0.0297 m3 @
Rp.
27,000.00
. = Rp.
801.90
Batu Belah
0.0660 m3 @
Rp.
35,000.00
. = Rp.
2,310.00
. = Rp.
35,651.90
. = Rp.
4,560.07
. = Rp.
40,211.97
. = Rp.
200,000.00
Upah :
1.0000 m2 @
Rp.
4,560.07
Total
1.
1 LS PEMBERSIHAN AKHIR
PROYEK
Upah :
1.00
ls. @
Rp.
200,000.00
Analisa Harga satuan pekerjaan menggunakan metode Modern Yang Dikembangkan oleh Pelatihan Jasa Konstruksi Sensa Yogyakarta (metode modern merupakan standar yang berlaku untuk seluruh
dunia)
URAIAN PEKERJAAN
No.
Harga Satuan
Pekerjaan
SAT.
PEKJ.
VOLUME
JUMLAH
Bahan
Upah
Bahan
Upah
(Rp)
(Rp)
(Rp)
(Rp)
Pekerjaan Persiapan
Mobilisasi
ls.
1.0000
Direksikit (2,5x2,5) m
m2
6.2500
100,000.00
625,000.00
Gudang (4x3) m
m2
12.0000
100,000.00
1,200,000.00
Pemagaran Proyek
m'
26.0000
48,015.00
5,000.00
1,248,390.00
m'
40.8000
8,990.00
3,000.00
366,792.00
Dokumentasi
ls.
1.0000
150,000.00
m3
52.4711
8,500.00
m3
27.5767
4,500.00
m3
1.9256
27,000.00
6,500.00
m3
2.3490
32,400.00
4,950.00
TOTAL
BOBOT
( Rp)
(%)
200,000.00
0.1904
625,000.00
0.5951
1,200,000.00
1.1426
130,000.00
1,378,390.00
1.3125
122,400.00
489,192.00
0.4658
150,000.00
0.1428
4,042,582.00
3.8493
446,004.35
446,004.35
0.4247
124,095.15
124,095.15
0.1182
51,991.20
12,516.40
64,507.60
0.0614
76,107.60
11,627.55
87,735.15
0.0835
722,342.25
0.6878
200,000.00
200,000.00
150,000.00
m3
22.1193
140,408.26
37,625.00
3,105,732.51
832,238.66
3,937,971.18
3.7496
m3
10.4090
54,150.00
24,000.00
563,647.35
249,816.00
813,463.35
0.7746
m2
40.4513
30,285.16
8,100.00
1,225,074.21
327,655.53
1,552,729.74
1.4785
m2
196.3907
25,034.77
7,312.50
4,916,595.49
1,436,106.99
6,352,702.49
6.0489
m'
10.0000
8,110.51
3,937.50
81,105.07
39,375.00
120,480.07
0.1147
m2
404.0258
4,339.48
9,130.00
1,753,261.90
3,688,755.55
5,442,017.45
5.1818
m2
73.3026
5,732.05
9,130.00
420,173.92
669,252.74
1,089,426.66
1.0373
m2
47.6000
2,547.58
9,130.00
121,264.63
434,588.00
555,852.63
0.5293
m'
433.2800
630.81
2,750.00
273,315.49
1,191,520.00
1,464,835.49
1.3948
10
m'
31.5000
216.97
8,250.00
6,834.68
259,875.00
266,709.68
0.2540
11
m'
10.6000
347.16
8,250.00
3,679.88
87,450.00
91,129.88
0.0868
12
m2
74.5000
9,492.80
5,720.00
707,213.90
426,140.00
1,133,353.90
1.0792
22,820,672.53
21.7293
No.
URAIAN PEKERJAAN
Harga Satuan
Pekerjaan
SAT.
PEKJ.
VOLUME
JUMLAH
Bahan
Upah
Bahan
Upah
(Rp)
(Rp)
(Rp)
(Rp)
TOTAL
BOBOT
( Rp)
(%)
m3
2.2830
814,699.59
98,887.50
1,859,959.17
225,760.16
2,085,719.33
1.9860
m3
1.9125
916,899.59
107,465.00
1,753,570.47
205,526.81
1,959,097.28
1.8654
m3
1.4940
916,899.59
107,465.00
1,369,847.99
160,552.71
1,530,400.70
1.4572
m3
1.7387
916,899.59
107,465.00
1,594,213.32
186,849.40
1,781,062.71
1.6959
m3
0.4992
1,072,009.59
122,104.38
535,147.19
60,954.50
596,101.69
0.5676
7,952,381.72
7.5721
m2
68.5000
39,210.55
9,250.00
2,685,922.62
633,625.00
3,319,547.62
3.1608
m2
6.0000
44,710.55
9,250.00
268,263.29
55,500.00
323,763.29
0.3083
m2
31.8080
41,301.66
30,000.00
1,313,723.26
954,240.00
2,267,963.26
2.1595
Keramik Plint t = 12 cm
m'
39.7000
5,601.20
6,800.00
222,367.62
269,960.00
492,327.62
0.4688
m2
16.0000
141,126.66
30,000.00
2,258,026.59
480,000.00
2,738,026.59
2.6071
m2
12.5565
76,426.66
45,000.00
959,651.38
565,042.50
1,524,693.88
1.4518
pcs.
56.0000
4,480.03
1,000.00
250,881.49
56,000.00
306,881.49
0.2922
10,973,203.75
10.4484
m3
0.7013
6,635,000.00
1,730,000.00
4,653,125.50
1,213,249.00
5,866,374.50
5.5858
m3
0.0498
8,835,000.00
1,620,000.00
439,983.00
80,676.00
520,659.00
0.4958
bh.
2.0000
323,600.00
175,620.00
647,200.00
351,240.00
998,440.00
0.9507
bh.
5.0000
506,000.00
184,740.00
2,530,000.00
923,700.00
3,453,700.00
3.2885
bh.
2.0000
391,600.00
179,020.00
783,200.00
358,040.00
1,141,240.00
1.0867
6
7
bh.
bh.
2.0000
153,150.00
70,000.00
306,300.00
140,000.00
446,300.00
0.4250
No.
bh.
URAIAN PEKERJAAN
7.0000
136,600.00
70,000.00
956,200.00
490,000.00
1,446,200.00
1.3770
2.0000
181,300.00
70,000.00
362,600.00
140,000.00
502,600.00
0.4786
14,375,513.50
13.6880
Harga Satuan
Pekerjaan
SAT.
PEKJ.
VOLUME
JUMLAH
Bahan
Upah
Bahan
Upah
(Rp)
(Rp)
(Rp)
(Rp)
TOTAL
BOBOT
( Rp)
(%)
m3
1.0952
3,155,125.00
430,000.00
3,455,492.90
470,936.00
3,926,428.90
3.7387
Pekj. Usuk: 5/7, Reng: 3/5 dengan Kayu Bangkirai & Kruing
m2
137.0915
35,460.71
4,000.00
4,861,362.51
548,366.00
5,409,728.51
5.1510
m'
34.6035
16,640.00
7,250.00
575,802.24
250,875.38
826,677.62
0.7871
m'
28.3299
13,340.00
1,500.00
377,920.87
42,494.85
420,415.72
0.4003
m'
12.3035
12,580.00
5,000.00
154,778.03
61,517.50
216,295.53
0.2060
Pekj. Plafon (60 x 60) Cm dgn Kayu 4/6 & 5/7 Ky Meranti
m2
68.5000
39,480.06
13,000.00
2,704,383.81
890,500.00
3,594,883.81
3.4230
Pekj. Plafon (100 x 100) Cm dgn Kayu 4/6 & 5/7 Ky Meranti
m2
37.9052
29,650.33
7,200.00
1,123,901.82
272,917.44
1,396,819.26
1.3300
Pekerjaan Talang
m'
22.5165
53,940.00
7,750.00
1,214,540.01
174,502.88
1,389,042.89
1.3226
17,180,292.22
16.3587
*) Semua Rangka Atap: Gording, Nog,Usuk & Reng dll. dianti Rayap
m2
137.0915
20,790.00
7,050.00
2,850,132.29
966,495.08
3,816,627.36
3.6341
m'
28.3299
20,753.76
17,037.50
587,951.87
482,670.67
1,070,622.54
1.0194
m'
72.0000
8,000.00
576,000.00
0.5485
5,463,249.90
5.2020
63,960.00
0.0609
63,960.00
0.0609
576,000.00
m2
503.1195
2,409.30
4,846.88
1,212,165.81
2,438,557.33
3,650,723.14
3.4761
m2
106.4052
2,409.30
4,846.88
256,362.05
515,732.70
772,094.75
0.7352
m2
8.6509
14,933.75
16,150.00
129,190.38
139,712.04
268,902.41
0.2560
m2
27.7159
6,416.80
18,562.50
177,847.39
514,476.39
692,323.78
0.6592
m2
0.7800
82,000.00
63,960.00
37.4094
6,416.80
18,562.50
240,048.64
694,411.99
934,460.63
0.8898
6,318,504.71
6.0163
Stop kontak
titik
5.0000
75,000.00
375,000.00
375,000.00
0.3571
titik
16.0000
75,000.00
1,200,000.00
1,200,000.00
1.1426
unit.
1.0000
125,000.00
125,000.00
125,000.00
0.1190
1,700,000.00
1.6187
URAIAN PEKERJAAN
No.
Harga Satuan
Pekerjaan
SAT.
PEKJ.
VOLUME
JUMLAH
Bahan
Upah
Bahan
Upah
(Rp)
(Rp)
(Rp)
(Rp)
TOTAL
BOBOT
( Rp)
(%)
bh.
6.0000
125,000.00
750,000.00
750,000.00
0.7141
bh.
1.0000
90,000.00
90,000.00
90,000.00
0.0857
bh.
2.0000
20,000.00
40,000.00
40,000.00
0.0381
ps.
2.0000
50,000.00
100,000.00
100,000.00
0.0952
Engsel Pintu
ps.
9.0000
16,900.00
152,100.00
152,100.00
0.1448
Engsel Jendela
ps.
11.0000
5,000.00
55,000.00
55,000.00
0.0524
bh.
22.0000
3,000.00
66,000.00
66,000.00
0.0628
Grendel Pintu
bh.
16.0000
3,200.00
51,200.00
51,200.00
0.0488
bh.
22.0000
10,900.00
239,800.00
239,800.00
0.2283
1,544,100.00
1.4703
unit
1.0000
1,000,000.00
72,600.00
1,000,000.00
72,600.00
1,072,600.00
1.0213
Closest Jongkok
bh.
1.0000
99,500.00
36,300.00
99,500.00
36,300.00
135,800.00
0.1293
Wall Shower
unit
1.0000
50,000.00
15,125.00
50,000.00
15,125.00
65,125.00
0.0620
unit
1.0000
200,000.00
72,600.00
200,000.00
72,600.00
272,600.00
0.2596
Floor Drain
bh.
2.0000
10,000.00
9,000.00
20,000.00
18,000.00
38,000.00
0.0362
bh.
1.0000
5,000.00
9,000.00
5,000.00
9,000.00
14,000.00
0.0133
Kran Air
bh.
5.0000
18,500.00
3,600.00
92,500.00
18,000.00
110,500.00
0.1052
bh.
1.0000
28,500.00
3,600.00
28,500.00
3,600.00
32,100.00
0.0306
bh.
2.0000
25,000.00
15,125.00
50,000.00
30,250.00
80,250.00
0.0764
10
bh.
1.0000
1,250,000.00
93,750.00
1,250,000.00
93,750.00
1,343,750.00
1.2795
11
bh.
1.0000
1,000,000.00
1,000,000.00
1,000,000.00
0.9522
12
bh.
1.0000
1,000,000.00
1,000,000.00
1,000,000.00
0.9522
13
m'
18.2000
5,218.75
2,500.00
94,981.25
45,500.00
140,481.25
0.1338
14
m'
20.2000
26,912.50
5,000.00
543,632.50
101,000.00
644,632.50
0.6138
15
m'
14.7000
26,912.50
5,000.00
395,613.75
73,500.00
469,113.75
0.4467
16
Bak Kontrol
unit
1.0000
200,000.00
52,000.00
200,000.00
52,000.00
252,000.00
0.2399
17
Bak Lemak
unit
1.0000
200,000.00
52,000.00
200,000.00
52,000.00
252,000.00
0.2399
18
Sumur Resapan
unit
2.0000
750,000.00
100,000.00
1,500,000.00
200,000.00
1,700,000.00
1.6187
19
Septictank
unit
1.0000
1,500,000.00
350,000.00
1,500,000.00
350,000.00
1,850,000.00
1.7615
10,472,952.50
9.9721
No.
Harga Satuan
Pekerjaan
SAT.
URAIAN PEKERJAAN
PEKJ.
VOLUME
JUMLAH
Bahan
Upah
Bahan
Upah
(Rp)
(Rp)
(Rp)
(Rp)
TOTAL
BOBOT
( Rp)
(%)
m2
20.0000
39,145.00
10,725.00
782,900.00
214,500.00
997,400.00
0.9497
m'
5.0000
35,651.90
3,431.25
178,259.50
17,156.25
195,415.75
0.1861
1,192,815.75
1.1358
200,000.00
0.1904
200,000.00
0.1904
ls
TOTAL
1.0000
200,000.00
76,643,190.32
200,000.00
28,379,380.50
105,022,570.81
100.00
MACAM PEKERJAAN
Pekerjaan Persiapan
BOBOT
JUMLAH
(%)
(Rp)
3.8493
4,042,582.00
0.6878
722,342.25
21.7293
22,820,672.53
7.5721
7,952,381.72
10.4484
10,973,203.75
13.6880
14,375,513.50
16.3587
17,180,292.22
5.2020
5,463,249.90
0.0609
63,960.00
6.0163
6,318,504.71
1.6187
1,700,000.00
1.4703
1,544,100.00
9.9721
10,472,952.50
1.1358
1,192,815.75
0.1904
200,000.00
TOTAL
100.0000
105,022,570.81
Jumlah Nominal
Rp
105,022,570.81
10%
Rp
10,502,257.08
Rp
115,524,827.90
10%
Rp
11,552,482.79
Jumlah
Rp
127,077,310.68
Dibulatkan
Rp
Jasa Konstruksi
Jumlah
PPN
URAIAN PEKERJAAN
No.
SAT
.
PEK
J.
Harga Satuan
Pekerjaan
VOLUM
E
JUMLAH
Bahan
Upah
Bahan
Upah
(Rp.)
(Rp.
(Rp.)
(Rp.)
Pekerjaan Persiapan
Mobilisasi
ls.
1.0000
m2
6.2500
100,000.00
625,000.00
Gudang (4 x 3) m
m2
12.0000
100,000.00
1,200,000.00
Pemagaran Proyek
m'
26.0000
48,015.00
6,644.91
1,248,390.00
m'
40.8000
8,990.00
3,986.95
366,792.00
Dokumentasi
ls.
1.0000
150,000.00
m3
52.4711
11,296.35
m3
27.5767
5,980.42
m3
1.9256
27,000.00
8,638.38
m3
2.3490
32,400.00
6,578.46
m3
22.1193
140,408.26
50,002.95
3,105,732.51
m3
10.4090
54,150.00
31,895.57
m2
40.4513
30,285.16
m2
196.3907
m'
7
8
TOTAL
BOBOT
(Rp.)
(%)
200,000.00
0.1751
625,000.00
0.5472
1,200,000.00
1.0507
172,767.67
1,421,157.67
1.2443
162,667.41
529,459.41
0.4636
150,000.00
0.1313
4,125,617.08
3.6122
592,731.80
592,731.80
0.5190
164,920.23
164,920.23
0.1444
51,991.20
16,634.07
68,625.27
0.0601
76,107.60
15,452.81
91,560.41
0.0802
917,837.71
0.8036
1,106,030.29
4,211,762.81
3.6877
563,647.35
332,000.99
895,648.34
0.7842
10,764.76
1,225,074.21
435,448.34
1,660,522.55
1.4539
25,034.77
9,718.18
4,916,595.49
1,908,560.50
6,825,155.99
5.9758
10.0000
8,110.51
5,232.87
81,105.07
52,328.67
133,433.74
0.1168
m2
404.0258
4,339.48
12,133.61
1,753,261.90
4,902,290.13
6,655,552.03
5.8273
m2
73.3026
5,732.05
12,133.61
420,173.92
889,424.91
1,309,598.84
1.1466
m2
47.6000
2,547.58
12,133.61
121,264.63
577,559.68
698,824.31
0.6119
200,000.00
200,000.00
150,000.00
m'
433.2800
630.81
3,654.70
273,315.49
1,583,508.76
1,856,824.25
1.6258
10
m'
31.5000
216.97
10,964.10
6,834.68
345,369.23
352,203.91
0.3084
11
m'
10.6000
347.16
10,964.10
3,679.88
116,219.49
119,899.36
0.1050
12
m2
74.5000
9,492.80
7,601.78
707,213.90
566,332.44
1,273,546.34
1.1151
25,992,972.47
No.
URAIAN PEKERJAAN
SAT
.
PEK
J.
Harga Satuan
Pekerjaan
VOLUM
E
22.7584
JUMLAH
Bahan
Upah
Bahan
Upah
(Rp)
(Rp)
(Rp)
(Rp)
TOTAL
BOBOT
( Rp)
(%)
m3
2.2830
814,699.59
131,419.72
1,859,959.17
300,031.22
2,159,990.38
1.8912
m3
1.9125
916,899.59
142,819.06
1,753,570.47
273,141.46
2,026,711.92
1.7745
m3
1.4940
916,899.59
142,819.06
1,369,847.99
213,371.68
1,583,219.67
1.3862
m3
1.7387
916,899.59
142,819.06
1,594,213.32
248,319.50
1,842,532.82
1.6132
m3
0.4992
1,072,009.59
162,274.53
535,147.19
81,007.45
616,154.63
0.5395
8,228,609.43
7.2046
m2
68.5000
39,210.55
12,293.08
2,685,922.62
842,076.29
3,527,998.90
3.0890
m2
6.0000
44,710.55
12,293.08
268,263.29
73,758.51
342,021.80
0.2995
m2
31.8080
41,301.66
39,869.46
1,313,723.26
1,268,167.89
2,581,891.15
2.2606
Keramik Plint t = 12 cm
m'
39.7000
5,601.20
9,037.08
222,367.62
358,772.01
581,139.63
0.5088
m2
16.0000
141,126.66
39,869.46
2,258,026.59
637,911.41
2,895,938.00
2.5356
m2
12.5565
76,426.66
59,804.19
959,651.38
750,931.37
1,710,582.75
1.4977
pcs.
56.0000
4,480.03
1,328.98
250,881.49
74,423.00
325,304.49
0.2848
m3
0.7013
6,635,000.00
2,299,139.05
4,653,125.50
1,612,386.21
6,265,511.71
5.4858
m3
0.0498
8,835,000.00
2,152,951.02
439,983.00
107,216.96
547,199.96
0.4791
bh.
2.0000
323,600.00
233,395.84
647,200.00
466,791.68
1,113,991.68
0.9754
bh.
5.0000
506,000.00
245,516.15
2,530,000.00
1,227,580.77
3,757,580.77
3.2900
bh.
2.0000
391,600.00
237,914.38
783,200.00
475,828.75
1,259,028.75
1.1024
11,964,876.72
10.4760
-
bh.
2.0000
153,150.00
93,028.75
306,300.00
186,057.50
492,357.50
0.4311
bh.
7.0000
136,600.00
93,028.75
956,200.00
651,201.23
1,607,401.23
1.4074
bh.
2.0000
181,300.00
93,028.75
362,600.00
186,057.50
548,657.50
0.4804
15,591,729.10
13.6515
No.
URAIAN PEKERJAAN
SAT
.
PEK
J.
Harga Satuan
Pekerjaan
VOLUM
E
JUMLAH
Bahan
Upah
Bahan
Upah
(Rp)
(Rp)
(Rp)
(Rp)
TOTAL
BOBOT
( Rp)
(%)
m3
1.0952
3,155,125.00
571,462.31
3,455,492.90
625,865.52
4,081,358.42
3.5735
Pekj. Usuk: 5/7, Reng: 3/5 dengan Kayu Bangkirai & Kruing
m2
137.0915
35,460.71
5,315.93
4,861,362.51
728,768.60
5,590,131.12
4.8945
m'
34.6035
16,640.00
9,635.12
575,802.24
333,408.88
909,211.12
0.7961
m'
28.3299
13,340.00
1,993.47
377,920.87
56,474.90
434,395.76
0.3803
m'
12.3035
12,580.00
6,644.91
154,778.03
81,755.66
236,533.69
0.2071
m2
68.5000
39,480.06
17,276.77
2,704,383.81
1,183,458.57
3,887,842.37
3.4040
m2
37.9052
29,650.33
9,568.67
1,123,901.82
362,702.39
1,486,604.21
1.3016
Pekerjaan Talang
m'
22.5165
52,680.00
10,299.61
1,186,169.22
231,911.20
1,418,080.42
1.2416
18,044,157.11
15.7987
m2
137.0915
20,790.00
9,369.32
2,850,132.29
1,284,454.66
4,134,586.95
3.6201
m'
28.3299
20,753.76
22,642.53
587,951.87
641,460.69
1,229,412.55
1.0764
m'
72.0000
8,000.00
576,000.00
0.5043
5,939,999.50
5.2008
63,960.00
0.0560
63,960.00
0.0560
m2
0.7800
576,000.00
82,000.00
63,960.00
m2
503.1195
2,409.30
6,441.41
1,212,165.81
3,240,799.06
4,452,964.87
3.8988
m2
106.4052
2,409.30
6,441.41
256,362.05
685,399.54
941,761.58
0.8246
m2
8.6509
14,933.75
21,463.06
129,190.38
185,674.79
314,865.17
0.2757
m2
27.7159
6,416.80
24,669.23
177,847.39
683,729.92
861,577.31
0.7544
m2
37.4094
6,416.80
24,669.23
240,048.64
922,861.11
1,162,909.75
1.0182
7,734,078.68
6.7716
Stop kontak
titik
5.0000
75,000.00
375,000.00
375,000.00
0.3283
titik
16.0000
75,000.00
1,200,000.00
1,200,000.00
1.0507
unit.
1.0000
125,000.00
125,000.00
125,000.00
0.1094
1,700,000.00
1.4885
URAIAN PEKERJAAN
No.
SAT
.
PEK
J.
Harga Satuan
Pekerjaan
VOLUM
E
JUMLAH
Bahan
Upah
Bahan
Upah
(Rp)
(Rp)
(Rp)
(Rp)
TOTAL
BOBOT
( Rp)
(%)
bh.
6.0000
125,000.00
750,000.00
750,000.00
0.6567
bh.
1.0000
90,000.00
90,000.00
90,000.00
0.0788
bh.
2.0000
20,000.00
40,000.00
40,000.00
0.0350
ps.
2.0000
50,000.00
100,000.00
100,000.00
0.0876
Engsel Pintu
ps.
9.0000
16,900.00
152,100.00
152,100.00
0.1332
Engsel Jendela
ps.
11.0000
5,000.00
55,000.00
55,000.00
0.0482
bh.
22.0000
3,000.00
66,000.00
66,000.00
0.0578
Grendel Pintu
bh.
16.0000
3,200.00
51,200.00
51,200.00
0.0448
bh.
22.0000
10,900.00
239,800.00
239,800.00
0.2100
1,544,100.00
1.3520
unit
1.0000
1,000,000.00
96,484.10
1,000,000.00
96,484.10
1,096,484.10
0.9600
Closest Jongkok
bh.
1.0000
99,500.00
48,242.05
99,500.00
48,242.05
147,742.05
0.1294
Wall Shower
unit
1.0000
50,000.00
21,125.00
50,000.00
21,125.00
71,125.00
0.0623
unit
1.0000
200,000.00
96,484.10
200,000.00
96,484.10
296,484.10
0.2596
Floor Drain
bh.
2.0000
10,000.00
11,960.84
20,000.00
23,921.68
43,921.68
0.0385
bh.
1.0000
5,000.00
11,960.84
5,000.00
11,960.84
16,960.84
0.0149
Kran Air
bh.
5.0000
18,500.00
4,784.34
92,500.00
23,921.68
116,421.68
0.1019
8
9
bh.
bh.
1.0000
28,500.00
4,784.34
28,500.00
4,784.34
33,284.34
0.0291
0.0790
2.0000
25,000.00
20,100.85
50,000.00
40,201.71
90,201.71
124,592.07
1,250,000.00
124,592.07
1,374,592.07
1.2035
10
bh.
1.0000
1,250,000.00
11
bh.
1.0000
1,000,000.00
1,000,000.00
1,000,000.00
0.8756
12
bh.
1.0000
1,000,000.00
1,000,000.00
1,000,000.00
0.8756
13
m'
18.2000
5,475.00
3,322.46
99,645.00
60,468.69
160,113.69
0.1402
14
m'
20.2000
26,912.50
6,644.91
543,632.50
134,227.19
677,859.69
0.5935
15
m'
14.7000
26,912.50
6,644.91
395,613.75
97,680.18
493,293.93
0.4319
16
Bak Kontrol
unit
1.0000
200,000.00
73,125.00
200,000.00
73,125.00
273,125.00
0.2391
17
Bak Lemak
unit
1.0000
200,000.00
73,125.00
200,000.00
73,125.00
273,125.00
0.2391
18
Sumur Resapan
unit
2.0000
750,000.00
132,898.21
1,500,000.00
265,796.42
1,765,796.42
1.5461
19
Septictank
unit
1.0000
1,500,000.00
465,143.74
1,500,000.00
465,143.74
1,965,143.74
1.7206
10,895,675.04
9.5398
No.
URAIAN PEKERJAAN
SAT
.
PEK
J.
Harga Satuan
Pekerjaan
VOLUM
E
JUMLAH
Bahan
Upah
Bahan
Upah
(Rp)
(Rp)
(Rp)
(Rp)
TOTAL
BOBOT
( Rp)
(%)
m2
20.0000
39,145.00
14,253.33
782,900.00
285,066.66
1,067,966.66
0.9351
m'
5.0000
35,651.90
4,560.07
178,259.50
22,800.35
201,059.85
0.1760
1,269,026.51
1.1111
200,000.00
0.1751
200,000.00
0.1751
ls
TOTAL
1.0000
200,000.00
76,619,483.28
200,000.00
37,593,156.09
114,212,639.36
100.00
NO
MACAM PEKERJAAN
BOBOT
JUMLAH
(%)
(Rp)
TOTAL
Pekerjaan Persiapan
3.6122
4,125,617.08
0.8036
917,837.71
22.7584
7.2046
10.4760
11,964,876.72
13.6515
15,591,729.10
15.7987
18,044,157.11
5.2008
5,939,999.50
0.0560
63,960.00
6.7716
7,734,078.68
1.4885
1,700,000.00
1.3520
1,544,100.00
9.5398
1.1111
1,269,026.51
0.1751
200,000.00
25,992,972.47
8,228,609.43
10,895,675.04
100.0000
114,212,639.36
Jumlah Nominal
Jasa Konstruksi
Jumlah
PPN
Jumlah
Dibulatkan
10%
Rp
Rp
114,212,639.36
11,421,263.94
10%
Rp
Rp
125,633,903.30
12,563,390.33
Rp
Rp
138,197,293.63
138,190,000.00
Copyright @2008
http://kontraktorrumah.blogspot.com
contact:
e-mail : kontraktor.rumah@yahoo.com
mobile : 6281804298940,622747848678