ANALISA SATUAN PEKERJAAN

Nama Item Fabrikasi Struktur Baja - Include Material Baja dan Pengecatan
Volume 1500 Kg *Acuan Hitung
No. Item A.1

DESCRIPTION VOLUME TOTAL PROFIT PPH TOTAL

QTY UNIT UNIT COST PER UNIT 10% SUB TOTAL 2%
MATERIAL & CONSUMABLES
Welding Rod 20 Kg's Rp 120,000.00 Rp 2,400,000.00 Rp 240,000.00 Rp 2,640,000.00 Rp 52,800.00 Rp 2,692,800.00
Oxy 1 Cyl Rp 200,000.00 Rp 200,000.00 Rp 20,000.00 Rp 220,000.00 Rp 4,400.00 Rp 224,400.00
LPG 0.5 Cyl Rp 250,000.00 Rp 125,000.00 Rp 12,500.00 Rp 137,500.00 Rp 2,750.00 Rp 140,250.00
Grinding Disc 7" 5 Ea Rp 50,000.00 Rp 250,000.00 Rp 25,000.00 Rp 275,000.00 Rp 5,500.00 Rp 280,500.00
Grinding Disc 4" 18 EA Rp 15,000.00 Rp 270,000.00 Rp 27,000.00 Rp 297,000.00 Rp 5,940.00 Rp 302,940.00
Grinding Wire Brush 4 EA Rp 35,000.00 Rp 140,000.00 Rp 14,000.00 Rp 154,000.00 Rp 3,080.00 Rp 157,080.00
Brush 2 EA Rp 50,000.00 Rp 100,000.00 Rp 10,000.00 Rp 110,000.00 Rp 2,200.00 Rp 112,200.00
Baja Profil 1500 Kg's
Cat Zyn Chromate 2 Kg's Rp 100,000.00 Rp 200,000.00 Rp 20,000.00 Rp 220,000.00 Rp 4,400.00 Rp 224,400.00
LABOUR
Supervisor 1 Mday Rp 250,000.00 Rp 250,000.00 Rp 25,000.00 Rp 275,000.00 Rp 5,500.00 Rp 280,500.00
Foreman 1 Mday Rp 200,000.00 Rp 200,000.00 Rp 20,000.00 Rp 220,000.00 Rp 4,400.00 Rp 224,400.00
Welder 5 Mday Rp 180,000.00 Rp 900,000.00 Rp 90,000.00 Rp 990,000.00 Rp 19,800.00 Rp 1,009,800.00
Fitter 3 Mday Rp 160,000.00 Rp 480,000.00 Rp 48,000.00 Rp 528,000.00 Rp 10,560.00 Rp 538,560.00
Painter 2 Mday Rp 140,000.00 Rp 280,000.00 Rp 28,000.00 Rp 308,000.00 Rp 6,160.00 Rp 314,160.00
Helper 2 Mday Rp 120,000.00 Rp 240,000.00 Rp 24,000.00 Rp 264,000.00 Rp 5,280.00 Rp 269,280.00
EQUIPMENT & TOOLS
Welding Machine 5 EA Rp 200,000.00 Rp 1,000,000.00 Rp 100,000.00 Rp 1,100,000.00 Rp 22,000.00 Rp 1,122,000.00
Grinding Machine 5 EA Rp 125,000.00 Rp 625,000.00 Rp 62,500.00 Rp 687,500.00 Rp 13,750.00 Rp 701,250.00
Magnetic Drill 1 EA Rp 150,000.00 Rp 150,000.00 Rp 15,000.00 Rp 165,000.00 Rp 3,300.00 Rp 168,300.00
Regulator Oxy 2 SET Rp 250,000.00 Rp 500,000.00 Rp 50,000.00 Rp 550,000.00 Rp 11,000.00 Rp 561,000.00
Subtotal *(Roundup -3) Rp 8,310,000.00 Rp 831,000.00 Rp 9,141,000.00 Rp 183,000.00 Rp 9,324,000.00

Nama Item Instalasi Struktur Baja - Crane dan Boomtruck atau Heavy Load Lifting Equipment tidak termasuk
Volume 1500 Kg *Acuan Hitung
No. Item A.2

DESCRIPTION VOLUME TOTAL PROFIT PPH TOTAL

QTY UNIT UNIT COST PER UNIT 10% SUB TOTAL 2%
LABOUR
Supervisor 1 Mday Rp 250,000.00 Rp 250,000.00 Rp 25,000.00 Rp 275,000.00 Rp 5,500.00 Rp 280,500.00
Foreman 1 Mday Rp 200,000.00 Rp 200,000.00 Rp 20,000.00 Rp 220,000.00 Rp 4,400.00 Rp 224,400.00
Welder 2 Mday Rp 180,000.00 Rp 360,000.00 Rp 36,000.00 Rp 396,000.00 Rp 7,920.00 Rp 403,920.00
Mechanical 2 Mday Rp 160,000.00 Rp 320,000.00 Rp 32,000.00 Rp 352,000.00 Rp 7,040.00 Rp 359,040.00
Rigger 1 Mday Rp 140,000.00 Rp 140,000.00 Rp 14,000.00 Rp 154,000.00 Rp 3,080.00 Rp 157,080.00
Helper 4 Mday Rp 120,000.00 Rp 480,000.00 Rp 48,000.00 Rp 528,000.00 Rp 10,560.00 Rp 538,560.00
EQUIPMENT & TOOLS
Grinding Disc 4" 18 EA Rp 15,000.00 Rp 270,000.00 Rp 27,000.00 Rp 297,000.00 Rp 5,940.00 Rp 302,940.00
Brush (For Touchup) 1 EA Rp 50,000.00 Rp 50,000.00 Rp 5,000.00 Rp 55,000.00 Rp 1,100.00 Rp 56,100.00
Webbing Sling 4 Set Rp 100,000.00 Rp 400,000.00 Rp 40,000.00 Rp 440,000.00 Rp 8,800.00 Rp 448,800.00
Shackle 6 EA Rp 100,000.00 Rp 600,000.00 Rp 60,000.00 Rp 660,000.00 Rp 13,200.00 Rp 673,200.00
Chain Block 3 ton 2 Unit Rp 125,000.00 Rp 250,000.00 Rp 25,000.00 Rp 275,000.00 Rp 5,500.00 Rp 280,500.00
Lever Block 3 ton 2 Unit Rp 125,000.00 Rp 250,000.00 Rp 25,000.00 Rp 275,000.00 Rp 5,500.00 Rp 280,500.00
Subtotal *(Roundup -3) Rp 3,570,000.00 Rp 357,000.00 Rp 3,927,000.00 Rp 79,000.00 Rp 4,006,000.00

Total Harga Fabrikasi dan Instalasi 1500 Kg Baja (Total A1 + Total A2) Rp 13,330,000.00
TOTAL HARGA FABRIKASI DAN INSTALASI PER 1 KG Rp 8,886.67