Professional Documents
Culture Documents
Kabupaten: Aceh Utara Jenis Prasarana: MCK Kecamatan: Tanah Luas Take of Sheet Lokasi: Alue Sijuek Desa: Alue Sijuek: 7.5 X 3 M
Kabupaten: Aceh Utara Jenis Prasarana: MCK Kecamatan: Tanah Luas Take of Sheet Lokasi: Alue Sijuek Desa: Alue Sijuek: 7.5 X 3 M
0.45 Dimensi
=
=
26 M3
0.5 x 0.6 x 17
31.1 M3
Volume = 0.3 m2 x 17
0.60 = 5.1 M3
0.20
2
= 0.35 x 0.45
= 0.1575 m2
Volume = 0.1575 m2 x 29
0.45 = 4.5675 M3 M3
0.50
3. Batu Kosong
13 Unit
0.15
Dimensi = PxL
= 0.6 x 0.15 x 13
0.60 Volume
=
=
1.17 M2
1.17 M2
0.702 M3
x 0.6
M3
6. Tanah Timbun
Luas I Dimensi = PxL
= 10 x 30.4
= 304 M2
V = 66.88 M3
1. Sloof'
29 M
0.2
0.15
Dimensi = PxL
= 0.2 x 0.4
= 0.08 M2
Luas total = 0.08 M2 x 155 m
Volume = 12.4 M3 12.4 M3
2. Kolom 26 Unit
Dimensi = PxL
= 0.15 x 0.3 X
= 0.045 M2
17 Unit Luas total = 1.17 M2 x 7.5 m
Volume = 8.775 M3 X 0
Dimensi = PxL
= 0.15 x 0.15
= 0.0225 M2
Luas total = 0.3825 M2 7.5
Volume = 2.86875 M3 11.64 M3
Pejerjaan Dinding
1. dindig 1 12 m
Dimensi = PxL
= 210 x 3.7
= 777 M2
Luas total = 621.6 M2
dindig 2 7m
Dimensi = PxL
= 7x 1.63
= 11.41 M2
Luas total = M2
dindig 3 9m
Dimensi = PxL
= 9x 1
= 9 M2
Luas total = M2
Kabupaten : Aceh Utara Jenis Prasarana : MCK
Kecamatan : Tanah Luas Take Of Sheet Lokasi : Alue Sijuek
Desa : Alue Sijuek Volume : 7.5 x 3 M
4. Keramik
Bak Air Dimensi = PxL
4 sisi = 1x 1.5
= 1.5 M2
= 6 M2
4 sisi Dimensi = PxL
= 1x 1
= 1 M2
= 4
dinding Dimensi = PxL
4 sisi = 1x 1.5
= 1.5 M2
= 6 M2
3 2 sisi Dimensi = PxL
= 1x 2
= 2 M2
= 12 M2
4 sisi = 1.63 x 2
= 3.26 M2
= 13.04 M2
4 sisi Dimensi = PxL
= 1.63 x 3
= 4.89 M2
= 19.56
4 sisi = 1x 2.5
= 2.5 M2
= 10 M2
4 sisi Dimensi = PxL
= 1x 3
= 3 M2
= 12 82.6 M2
Pekerjaan Atap
1. Luas Atap
Luas I Dimensi = PxL
= 7.18 x 2.39
= 17.1602 M2
Lus II Dimensi = PxL
= 7.18 x 2.97
= 21.3246 M2
V = 132 M2 132 M2
Luas seng
Dimensi = PxL
= 1.8 x 1.02
= 1.836 M2
kebutuhan = 71.8954248366 + 10%
= 79.08496732026 lembar
2. Kuda-kuda
Kayu 6/12 3 btg
5.36 m 16.08 m = 4.02 btg
Kayu 5/10
balok tarik 3
2.6 m 7.8 m = 1.95 btg
Kayu 5/10
Makelar 3
1.3 m 3.9 m = 0.975 btg
Kayu 5/10
Gording 7
7.2 m 50.4 m = 12.6 btg
Gording 6 unit
5m 30 m = 7.5 Btg
Gording 7 unit
2m 14 m = 3.5 Btg
Kabupaten : Aceh Utara Jenis Prasarana : MCK
Kecamatan : Tanah Luas Take Of Sheet Lokasi : Alue Sijuek
Desa : Alue Sijuek Volume : 7.5 x 3 M
Tripleks 3 mm
Luas Plafond 257.4 m2
Luas tripleks
Dimensi = PxL
= 1.6 x 2.4
= 3.84 M2
Kebutuhan = 67.03125 Lembar
pekerjaanseptictank
galian tanah Dimensi = a+b x t
2
1.36 = 1.13 x 1.32
= 1.4916 M2
Volume = 1.4916 x 1.1
= 1.64076 M3
Dimensi = a+b x t
2
= 1.935 x 0.62
= 1.1997 M2
Volume = 1.1997 x 1.1
= 1.31967 M3
Beton 5.04 m
Dimensi = PxL
= 5.04 x 1.1
= 5.544 M2
Volume = 5.544 x 0.13
= 0.72072 M3 0.72072 M3
Pelat lantai
Dimensi = PxL
= 2.47 x 0.1
= 0.247 M2
Volume = 0.247 x 1.1
= 0.2717 M3 0.2717 M3
Kabupaten : Aceh Utara Jenis Prasarana : MCK
Kecamatan : Tanah Luas Take Of Sheet Lokasi : Alue Sijuek
Desa : Alue Sijuek Volume : 7.5 x 3 M
Bekisting
sloof 2 unit
Papan = 58 m
= 14.5 lmbar
sloof 2 unit
Papan = 20 m
= 5 lmbar 35.997 Lembar
41.82
83.64
Kayu 2/2 20.91
Kabupaten : Aceh Utara Jenis Prasarana : MCK
Kecamatan : Tanah Luas Take Of Sheet Lokasi : Alue Sijuek
Desa : Alue Sijuek Volume : 7.5 x 3 M
3. Balok
Vertikal
b
a
30 ɸ 12
a
a b c
0.05 5 0.05 = 5.4 m
= 162 m : 10
ɸ 12 = 16.2 btg
5 Ø 12
a
f
Ø 8 - 100 e
0,3
d b
0,2
a b c d e f
0.24 0.14 0.24 0.14 0.05 0.05 = 0.86 m
bh 228 = 196.08 m : 10
ɸ8 = 19.608 btg
Horizontal
b
a
40 ɸ 12
a
a b c
0.05 4.5 0.05 = 4.9 m
= 196 m : 10
ɸ 12 = 19.6 btg
5 Ø 12
a
f
Ø 8 - 100 e
0,3
d b
0,2
a b c d e f
0.24 0.14 0.24 0.14 0.05 0.05 = 0.86 m
bh 288 = 247.68 m : 10
ɸ8 = 24.768 btg
4. Pelat lantai
Tipe 1 4 unit
ɸ8 80
81
37.8
36.75
ɸ 10 115
4,5
108
5
Horizontal
ɸ8 235.55 m = 942.2 m : 10 = 94.22 btg
tipe 2 2 unit
ɸ8 48
54
23.8
22.05
3
ɸ 10 99
42
4,5
tipe 3 2 unit
ɸ8 24
27
1,5
11.25
9
ɸ 10 36
33
4,325
5. Tangga
Balok
b
a a
15 ɸ 12
a b c
0.05 1.6 0.05 = 1.7 m
= 25.5 m : 10
ɸ 12 = 2.55 btg
a Ø 8 - 100 mm
f 5 Ø 12 mm
de b
0,2
c
0,15
a b c d e f
0.09 0.14 0.09 0.14 0.05 0.05 = 0.56 m
bh 32 = 17.92 m : 10
ɸ8 = 1.792 btg
Kabupaten : Aceh Utara Jenis Prasarana : MCK
Kecamatan : Tanah Luas Take Of Sheet Lokasi : Alue Sijuek
Desa : Alue Sijuek Volume : 7.5 x 3 M
Sloof tangga
b
a a
5 ɸ 12
a b c
0.05 1.6 0.05 = 1.7 m
= 8.5 m : 10
ɸ 12 = 0.85 btg
5 Ø 12
a
f
Ø 8 - 100 e
0,3
d b
0,2
a b c d e f
0.24 0.14 0.24 0.14 0.05 0.05 = 0.86 m
bh 10.67 = 9.1762 m : 10
ɸ8 = 0.91762 btg
Pelat tangga
Pelat 1
3.616
b
a a
12
a b c
0.05 3.616 0.05 = 3.716 m
= 44.592 m : 10
ɸ 10 = 4.4592 btg
Pelat 2
3.5
b
a a
12
a b c
0.05 3.5 0.05 = 3.6 m
= 43.2 m : 10
ɸ 10 = 4.32 btg
b
11
a a
a b c
0.05 1.2 0.05 = 1.3 m
= 14.3 m : 10
ɸ 10 = 1.43 btg
b
a a
b
24
a a
a b c
0.05 1.6 0.05 = 1.7 m
ɸ8 = 40.8 m : 10
4.08 btg
6. Pondasi 0,3
0,8
0,15
0,15
0,8 0,74
ɸ 12 326.4 m : 10 174.144 m : 10
ɸ 12 32.64 btg 17.4144 btg
Kabupaten : Aceh Utara Jenis Prasarana : MCK
Kecamatan : Tanah Luas Take Of Sheet Lokasi : Alue Sijuek
Desa : Alue Sijuek Volume : 7.5 x 3 M
Total Panjang Ø 16 = 0 M
Ø 12 = 696.544 M
Ø 10 = 1414.092 M
Ø 8 = 3495.856 M
HARGA JUMLAH
NO JENIS PEKERJAAN SAT VOLUME TOTAL HARGA Rp.
SATUAN (Rp.) HARGA (Rp.)
I PEKERJAAN PERSIAPAN
1 Pengukuran m2 144.00 17,034.90 2,453,025.60
2 Air Kerja ls 1.00 500,000.00 500,000.00
3 Listrik ls 1.00 500,000.00 500,000.00
4 Pembersihan lokasi m2 144.00 5,000.00 720,000.00
4,173,025.60
JUMLAH HARGA
NO JENIS PEKERJAAN
(RP.)
PEKERJAAN PERSIAPAN
SNI 1.0000 m1 Pengukuran dan pemasangan bouwplank untuk gedung dan saluran
6.4 0.0120 m3 Kayu glugu 5/7 @ Rp. 10,400.00 124.80
03-2835-2002 0.0200 kg Paku reng @ Rp. 28,600.00 572.00
0.0070 m3 Papan begesting @ Rp. 3,575,000.00 25,025.00
0.1000 org Tukang kayu @ Rp. 140,000.00 14,000.00
0.0100 org Kepala tukang kayu @ Rp. 130,000.00 1,300.00
0.1000 org Pekerja @ Rp. 100,000.00 10,000.00
0.0050 org Mandor @ Rp. 120,000.00 600.00
JUMLAH ( BELUM PPN ) 25,900.00 25,721.80
PPN BAHAN 10%
JUMLAH
DIBULATKAN
Page 17
PEKERJAAN TANAH
SNI 1.0000 m3 Galian tanah biasa sedalam sampai 1 meter
6.1 0.4000 org Pekerja @ Rp. 100,000.00 40,000.00
0.0400 org Mandor @ Rp. 120,000.00 4,800.00
JUMLAH ( BELUM PPN ) 44,800.00 -
PPN BAHAN 10%
JUMLAH
DIBULATKAN
PEKERJAAN PASANGAN
SNI 1.0000 m3 Pasangan pondasi batu kosong
6.14 1.2000 m3 Batu belah @ Rp. 117,000.00 140,400.00
03-2836-2002 0.3000 m 3
Pasir urug @ Rp. 234,000.00 70,200.00
0.3900 org Tukang batu @ Rp. 140,000.00 54,600.00
0.0390 org Kepala tukang batu @ Rp. 130,000.00 5,070.00
0.7800 org Pekerja @ Rp. 100,000.00 78,000.00
0.0390 org Mandor @ Rp. 120,000.00 4,680.00
JUMLAH ( BELUM PPN ) 142,350.00 210,600.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
Page 19
SNI 1.0000 m2 Pasangan bata merah tebal 1/2 bata, 1 Pc : 3 Ps
6.10 110.0000 bh Bata merah 5 x 11 x 22 cm @ Rp. 578.50 63,635.00
03-2837-2002 14.3700 kg PC @ Rp. 1,560.00 22,417.20
0.0400 m3 Pasir pasang @ Rp. 325,000.00 13,000.00
0.1000 org Tukang batu @ Rp. 140,000.00 14,000.00
0.0100 org Kepala tukang batu @ Rp. 130,000.00 1,300.00
0.3200 org Pekerja @ Rp. 100,000.00 32,000.00
0.0150 org Mandor @ Rp. 120,000.00 1,800.00
JUMLAH ( BELUM PPN ) 49,100.00 99,052.20
PPN BAHAN 10%
JUMLAH
DIBULATKAN
PEKERJAAN BETON
SNI 1.0000 m3 Membuat beton bertulang, 1 Pc : 2 Ps : 3 Kr
6.13 336.0000 kg PC @ Rp. 1,560.00 524,160.00
0.5400 m 3
Pasir beton @ Rp. 325,000.00 175,500.00
0.8100 m3 Kerikil beton @ Rp. 325,000.00 263,250.00
0.3500 org Tukang batu @ Rp. 140,000.00 49,000.00
0.0350 org Kepala tukang batu @ Rp. 130,000.00 4,550.00
2.0000 org Pekerja @ Rp. 100,000.00 200,000.00
0.1000 org Mandor @ Rp. 120,000.00 12,000.00
JUMLAH ( BELUM PPN ) 265,550.00 962,910.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
Page 20
SNI 1.0000 m3 Membuat beton tumbuk, 1 Pc : 3 Ps : 5 Kr
6.1 218.0000 kg PC @ Rp. 1,560.00 340,080.00
0.5200 m 3
Pasir beton @ Rp. 325,000.00 169,000.00
0.8700 m3 Kerikil beton @ Rp. 325,000.00 282,750.00
0.2500 org Tukang batu @ Rp. 140,000.00 35,000.00
0.0250 org Kepala tukang batu @ Rp. 130,000.00 3,250.00
1.6500 org Pekerja @ Rp. 100,000.00 165,000.00
0.0800 org Mandor @ Rp. 120,000.00 9,600.00
JUMLAH ( BELUM PPN ) 212,850.00 791,830.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
Page 22
REKAPITULASI (CONTOH UNTUK 100 KG BESI)
Pekerjaan beton bertulang 1:2:3 tanpa dolken, 100 kg besi
A. Beton cor 1pc:2ps:3kr 1,324,751.00 1,324,751.00
B. Tulangan 100 kg 39,773.50 1,988,675.00
C. Cetakan memakai papan ( 10 m2 ) 204,858.48 1,024,292.40
D. Membongkar cetakan 400,000.00
JUMLAH
DIBULATKAN
Page 23
REKAPITULASI (CONTOH UNTUK 150 KG BESI)
PEKERJAAN PELESTERAN
Page 24
Analisa ZAZ 1.0000 m2 Acian dinding bata
3.5000 kg PC @ Rp. 1,560.00 5,460.00
0.0330 org Tukang batu @ Rp. 140,000.00 4,620.00
0.0033 org Kep. Tk. Batu @ Rp. 130,000.00 429.00
0.0700 org Pekerja @ Rp. 100,000.00 7,000.00
0.0035 org Mandor @ Rp. 120,000.00 420.00
JUMLAH ( BELUM PPN ) 12,469.00 5,460.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu kruing, reng 2/3 kayu kamper
2.2000 m1 Usuk kayu kruing 5/7 @ Rp. 19,500.00 42,900.00
4.0000 m1 Reng kayu kamper 2/3 @ Rp. 3,770.00 15,080.00
0.1500 kg Paku usuk @ Rp. 28,600.00 4,290.00
0.1000 kg Paku reng @ Rp. 28,600.00 2,860.00
0.1000 org Tukang kayu @ Rp. 140,000.00 14,000.00
0.0100 org Kep. Tk. Kayu @ Rp. 130,000.00 1,300.00
0.1000 org Pekerja @ Rp. 100,000.00 10,000.00
0.0025 org Mandor @ Rp. 120,000.00 300.00
JUMLAH ( BELUM PPN ) 25,600.00 65,130.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
Page 26
JUMLAH
DIBULATKAN
SNI 1.0000 m2 Langit-langit asbes (1,00 x 1,00) m, rangka kayu kruing tanpa plepet
0.0120 m3 Kayu kruing balok @ Rp. 7,052,500.00 84,630.00
03-2838-2002 0.0600 kg Paku biasa @ Rp. 28,600.00 1,716.00
1.1000 lbr Asbes 1,00 x 1,00 m @ Rp. 14,300.00 15,730.00
0.3200 org Tukang kayu @ Rp. 140,000.00 44,800.00
0.0320 org Kepala tukang kayu @ Rp. 130,000.00 4,160.00
0.1800 org Pekerja @ Rp. 100,000.00 18,000.00
0.0090 org Mandor @ Rp. 120,000.00 1,080.00
JUMLAH ( BELUM PPN ) 68,040.00 102,076.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
SNI 1.0000 m2 Langit-langit asbes (1,00 x 1,00) m, rangka kayu kruing memakai plepet
0.0120 m3 Kayu kruing balok @ Rp. 7,052,500.00 84,630.00
03-2838-2002 0.0600 kg Paku biasa @ Rp. 28,600.00 1,716.00
1.1000 lbr Asbes 1,00 x 1,00 m @ Rp. 14,300.00 15,730.00
2.6000 m1 Plepet kayu @ Rp. 7,150.00 18,590.00
0.0100 kg Paku eternit @ Rp. 37,180.00 371.80
0.0100 kg Paku plepet @ Rp. 37,180.00 371.80
0.3200 org Tukang kayu @ Rp. 140,000.00 44,800.00
0.0320 org Kepala tukang kayu @ Rp. 130,000.00 4,160.00
0.1800 org Pekerja @ Rp. 100,000.00 18,000.00
0.0090 org Mandor @ Rp. 120,000.00 1,080.00
JUMLAH ( BELUM PPN ) 68,040.00 121,409.60
PPN BAHAN 10%
JUMLAH
DIBULATKAN
6.13 1.0000 m2 Langit-langit gypsum board tebal 9 mm, rangka 60 x 120 kayu kruing
Page 27
0.0130 m3 Kayu kruing @ Rp. 7,052,500.00 91,682.50
0.3600 lbr Gypsum board 9 mm @ Rp. 76,700.00 27,612.00
0.0500 roll Kasa gypsum @ Rp. 253,500.00 12,675.00
0.4500 kg Tepung gypsum @ Rp. 6,500.00 2,925.00
0.0030 kg Alkasit @ Rp. 22,100.00 66.30
0.0500 kg Paku gypsum @ Rp. 37,180.00 1,859.00
0.1200 kg Paku usuk @ Rp. 28,600.00 3,432.00
0.3700 org Tukang kayu @ Rp. 140,000.00 51,800.00
0.0370 org Kepala tukang kayu @ Rp. 130,000.00 4,810.00
0.2400 org Pekerja @ Rp. 100,000.00 24,000.00
0.0120 org Mandor @ Rp. 120,000.00 1,440.00
JUMLAH ( BELUM PPN ) 82,050.00 140,251.80
PPN BAHAN 10%
JUMLAH
DIBULATKAN
6.13 1.0000 m2 Langit-langit kalsiboard tebal 3.5 mm, rangka 60 x 120 kayu kruing
0.0130 m3 Kayu kruing @ Rp. 7,052,500.00 91,682.50
0.3600 lbr Kalsiboard 3.5 mm @ Rp. Err:509 Err:509
0.0500 roll Kasa gypsum @ Rp. 253,500.00 12,675.00
0.4500 kg Tepung gypsum @ Rp. 6,500.00 2,925.00
0.0030 kg Alkasit @ Rp. 22,100.00 66.30
0.0500 kg Paku gypsum @ Rp. 37,180.00 1,859.00
0.1200 kg Paku usuk @ Rp. 28,600.00 3,432.00
0.3700 org Tukang kayu @ Rp. 140,000.00 51,800.00
0.0370 org Kepala tukang kayu @ Rp. 130,000.00 4,810.00
0.2400 org Pekerja @ Rp. 100,000.00 24,000.00
0.0120 org Mandor @ Rp. 120,000.00 1,440.00
JUMLAH ( BELUM PPN ) 82,050.00 138,847.80
PPN BAHAN 10%
JUMLAH
DIBULATKAN
SNI 1.0000 m1 Pasang talang miring, seng BJLS, papan kayu kruing
6.18 0.5000 lbr Seng plat BJLS @ Rp. 54,600.00 27,300.00
0.0150 kg Paku biasa @ Rp. 37,180.00 557.70
0.0190 m3 Kayu kruing papan @ Rp. 7,475,000.00 142,025.00
0.3000 kg Flincoat @ Rp. 19,040.00 5,712.00
0.4000 org Tukang kayu @ Rp. 140,000.00 56,000.00
0.0250 org Kepala tukang kayu @ Rp. 130,000.00 3,250.00
0.0400 org Pekerja @ Rp. 100,000.00 4,000.00
0.0013 org Mandor @ Rp. 120,000.00 150.00
JUMLAH ( BELUM PPN ) 63,400.00 175,594.70
PPN BAHAN 10%
JUMLAH
DIBULATKAN
SNI 1.0000 m1 Pasang talang miring, seng BJLS 28, papan kayu kruing
6.19 0.5000 lbr Seng plat BJLS 20 @ Rp. 54,600.00 27,300.00
0.0150 kg Paku biasa 1/2" - 1" @ Rp. 37,180.00 557.70
0.0190 m3 Kayu kruing papan @ Rp. 7,475,000.00 142,025.00
0.2500 kg Flincoat @ Rp. 19,040.00 4,760.00
0.4000 org Tukang kayu @ Rp. 140,000.00 56,000.00
0.0250 org Kepala tukang kayu @ Rp. 130,000.00 3,250.00
0.0400 org Pekerja @ Rp. 100,000.00 4,000.00
0.0013 org Mandor @ Rp. 120,000.00 150.00
JUMLAH ( BELUM PPN ) 63,400.00 174,642.70
PPN BAHAN 10%
JUMLAH
DIBULATKAN
PEKERJAAN ATAP
H.2 1.0000 m2 Pasang genteng plentong
25.0000 bh Genteng plentong @ Rp. 1,105.00 27,625.00
0.1000 org Tukang batu @ Rp. 140,000.00 14,000.00
0.0100 org Kep. Tk. Batu @ Rp. 130,000.00 1,300.00
0.2000 org Pekerja @ Rp. 100,000.00 20,000.00
0.0100 org Mandor @ Rp. 120,000.00 1,200.00
JUMLAH ( BELUM PPN ) 36,500.00 27,625.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
PEKERJAAN CAT-CATAN
SNI 1.0000 m2 Pengecatan bidang kayu baru (1 lapis plamir), 1 lapis cat dasar, 3 lapis cat penutup
6.9 0.2000 kg Cat meni @ Rp. 21,000.00 4,200.00
0.1500 kg Plamir @ Rp. 22,400.00 3,360.00
0.1700 kg Cat dasar @ Rp. 58,800.00 9,996.00
0.3500 kg Cat penutup @ Rp. 58,800.00 20,580.00
0.1050 org Tukang cat @ Rp. 140,000.00 14,700.00
0.0040 org Kepala tukang cat @ Rp. 130,000.00 520.00
0.0700 org Pekerja @ Rp. 100,000.00 7,000.00
0.0025 org Mandor @ Rp. 120,000.00 300.00
JUMLAH ( BELUM PPN ) 22,520.00 38,136.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
SNI 1.0000 m2 Pengecatan tembok baru (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup)
6.14 0.1000 kg Plamir tembok @ Rp. 35,000.00 3,500.00
0.1000 kg Cat dasar @ Rp. 60,000.00 6,000.00
0.2600 kg Cat penutup 2 x @ Rp. 60,000.00 15,600.00
0.0630 org Tukang cat @ Rp. 140,000.00 8,820.00
0.0063 org Kepala tukang cat @ Rp. 130,000.00 819.00
0.0200 org Pekerja @ Rp. 100,000.00 2,000.00
0.0025 org Mandor @ Rp. 120,000.00 300.00
JUMLAH ( BELUM PPN ) 11,939.00 25,100.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
Page 30
0.1 org Kepala tukang cat @ Rp. 130,000.00 13,000.00
0.67 org Pekerja @ Rp. 100,000.00 67,000.00
0.34 org Mandor @ Rp. 120,000.00 40,800.00
JUMLAH ( BELUM PPN ) 260,800.00 94,920.00
PPN BAHAN 10%
JUMLAH
Jadi 1 m2 Cat lama
SNI 1.0000 m2 Pengecatan tembok lama (1 lapis cat dasar, 2 lapis cat penutup)
6.15 0.1200 kg Cat dasar @ Rp. 60,000.00 7,200.00
0.1800 kg Cat penutup 2 x @ Rp. 60,000.00 10,800.00
0.0420 org Tukang cat @ Rp. 140,000.00 5,880.00
0.0042 org Kepala tukang cat @ Rp. 130,000.00 546.00
0.0280 org Pekerja @ Rp. 100,000.00 2,800.00
0.0025 org Mandor @ Rp. 120,000.00 300.00
JUMLAH ( BELUM PPN ) 9,526.00 18,000.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
Page 32
6.8 1.0000 bh Pasang handle jendela
1.0000 bh Handle jendela @ Rp. 5,850.00 5,850.00
0.1500 org Tukang kayu @ Rp. 140,000.00 21,000.00
0.0150 org Kepala tukang kayu @ Rp. 130,000.00 1,950.00
0.0150 org Pekerja @ Rp. 100,000.00 1,500.00
0.0008 org Mandor @ Rp. 120,000.00 90.00
JUMLAH ( BELUM PPN ) 24,540.00 5,850.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
Page 33
FTAR ANALISA PEKERJAAN
TAHUN 2009
51,621.80
5,162.18
56,783.98
56,783.00
1,191,980.50
57,893.05
1,249,873.55
1,249,873.00
Page 34
44,800.00
44,800.00
44,800.00
58,912.00
58,912.00
58,912.00
21,480.00
21,480.00
21,480.00
312,000.00
28,080.00
340,080.00
340,080.00
168,400.00
14,040.00
182,440.00
182,440.00
352,950.00
21,060.00
374,010.00
374,010.00
Page 35
668,002.50
41,720.25
709,722.75
709,722.00
139,417.50
9,031.75
148,449.25
148,449.00
Page 36
148,152.20
9,905.22
158,057.42
158,057.00
1,228,460.00
96,291.00
1,324,751.00
1,324,751.00
Page 37
1,004,680.00
79,183.00
1,083,863.00
1,083,863.00
1,362,300.00
57,330.00
1,419,630.00
1,419,630.00
36,322.00
3,451.50
39,773.50
39,773.00
195,116.80
9,741.68
204,858.48
204,858.00
400,000.00
400,000.00
Page 38
400,000.00
Page 39
1,324,751.00
1,988,675.00
1,024,292.40
400,000.00
4,737,718.40
4,737,718.00
Page 40
1,324,751.00
5,966,025.00
2,048,584.80
400,000.00
11,308,743.78
11,308,743.00
52,935.40
878.54
53,813.94
53,813.00
58,762.00
1,461.20
60,223.20
60,223.00
76,014.20
1,785.42
77,799.62
77,799.00
17,630.00
143.00
17,773.00
17,773.00
Page 41
17,929.00
546.00
18,475.00
18,475.00
163,834.80
6,083.48
169,918.28
169,918.00
10,411,130.00
815,113.00
11,226,243.00
11,226,243.00
13,735,880.00
1,147,588.00
14,883,468.00
14,883,468.00
10,411,130.00
815,113.00
Page 42
11,226,243.00
11,226,243.00
90,730.00
6,513.00
97,243.00
97,243.00
15,506,000.00
1,209,000.00
16,715,000.00
16,715,000.00
800,300.00
40,950.00
841,250.00
841,250.00
1,313,800.00
74,880.00
1,388,680.00
1,388,680.00
141,640.00
8,749.00
Page 43
150,389.00
150,389.00
29,991.80
1,610.18
31,601.98
31,601.00
48,953.60
3,506.36
52,459.96
52,459.00
170,116.00
10,207.60
180,323.60
180,323.00
189,449.60
12,140.96
201,590.56
201,590.00
Page 44
222,301.80
14,025.18
236,326.98
236,326.00
220,897.80
13,884.78
234,782.58
234,782.00
83,776.00
5,787.60
89,563.60
89,563.00
62,580.00
4,737.20
67,317.20
67,317.00
Page 45
50,014.00
2,411.40
52,425.40
52,425.00
62,580.00
4,737.20
67,317.20
67,317.00
238,994.70
17,559.47
256,554.17
256,554.00
238,042.70
17,464.27
255,506.97
255,506.00
64,125.00
2,762.50
66,887.50
66,887.00
Page 46
100,025.44
2,702.54
102,727.98
102,727.00
12,577.40
215.74
12,793.14
12,793.00
60,656.00
3,813.60
64,469.60
64,469.00
37,039.00
2,510.00
39,549.00
39,549.00
Page 47
355,720.00
9,492.00
365,212.00
36,521.20
27,526.00
1,800.00
29,326.00
29,326.00
238,351.00
16,545.10
254,896.10
254,896.00
47,940.00
2,340.00
50,280.00
50,280.00
32,500.00
1,560.00
34,060.00
34,060.00
Page 48
46,150.00
1,235.00
47,385.00
47,385.00
Page 49
30,390.00
585.00
30,975.00
30,975.00
31,690.00
715.00
32,405.00
32,405.00
159,990.00
12,727.00
172,717.00
172,717.00
81,740.00
5,720.00
87,460.00
87,460.00
88,890.00
6,435.00
95,325.00
95,325.00
Page 50
DAFTAR HARGA BAHAN DAN UPAH
A. UPAH
NO TENAGA KERJA SATUAN HARGA
B. BAHAN / MATERIAL
NO BAHAN/MATERIAL SATUAN HARGA
I BAHAN PEREKAT
1 PC (40 kg) zak Rp 75,000.00
2 PC kg Rp 1,560.00
3 PC putih kg Rp 3,575.00
4 Kapur pasang m3 Rp 227,500.00
Rp -
II BAHAN BATU ALAM Rp -
5 Pasir pasang (progo) m3 Rp 325,000.00
6 Pasir urug m3 Rp 234,000.00
7 Tanah urug m3 Rp 156,000.00
8 Batu pecah (split)2/3cm m3 Rp 325,000.00
9 Batu belah putih 15/20cm m3 Rp 117,000.00
10 Batu belah kali (hitam) m3 Rp 195,000.00
11 Kroco m3 Rp 208,000.00
12 Semen merah m3 Rp 169,000.00
13 Batu tempel hitam m2 Rp 143,000.00
IV BAHAN KAYU
56 Papan begesteng m3 Rp 3,575,000.00
57 Kayu tahun steger m3 Rp 2,925,000.00
NO BAHAN/MATERIAL SATUAN HARGA
Wonosari, 2009