JENIS PEKERJAAN
BAHAN
Kayu papan borneo
Paku 2" - 5"
BAHAN
Tanah urug
Org
0.1000
Org
0.0500
TOTAL UPAH
30,000.00
50,000.00
3,000.00
2,500.00
5,500.00
5,500.00
Org
Org
Org
Org
TOTAL UPAH
0.0300
0.0900
0.0090
0.0020
m3
0.0100
kg
0.0100
TOTAL BAHAN
30,000.00
40,000.00
50,000.00
50,000.00
900.00
3,600.00
450.00
100.00
5,050.00
5,050.00
30,000.00
50,000.00
300.00
500.00
800.00
800.00
Org
0.7500
Org
0.0250
TOTAL UPAH
30,000.00
50,000.00
22,500.00
1,250.00
23,750.00
23,750.00
Org
0.3000
Org
0.0100
TOTAL UPAH
30,000.00
50,000.00
9,000.00
500.00
9,500.00
9,500.00
m3
1.2000
TOTAL BAHAN
55,000.00
66,000.00
66,000.00
66,000.00
9,000.00
500.00
9,500.00
9,500.00
78,000.00
78,000.00
78,000.00
BAHAN
Pasir urug
TOTAL
JUMLAH
HARGA
HARGA
KOEFISIEN
SATUAN
Org
0.3000
Org
0.0100
TOTAL UPAH
30,000.00
50,000.00
m3
1.2000
TOTAL BAHAN
65,000.00
Org
Org
Org
Org
3.6000
1.2000
0.1200
0.1800
30,000.00
40,000.00
50,000.00
50,000.00
108,000.00
48,000.00
6,000.00
9,000.00
TOTAL UPAH
BAHAN
Batu belah
Semen 50 kg
Pasir pasang
BAHAN
Batu bata
Pasir pasang
Semen 50 kg
BAHAN
Batu bata
Pasir pasang
Semen 50 kg
#REF!
135,408.00
39,150.00
#REF!
#REF!
Org
Org
Org
Org
TOTAL UPAH
4.5000
1.5000
0.1500
0.2250
bh
450.0000
m3
0.4220
Zak
2.1040
TOTAL BAHAN
30,000.00
40,000.00
50,000.00
50,000.00
300.00
75,000.00
42,000.00
135,000.00
60,000.00
7,500.00
11,250.00
213,750.00
213,750.00
135,000.00
31,650.00
88,368.00
255,018.00
255,018.00
Org
Org
Org
Org
TOTAL UPAH
7.5000
2.5000
0.2500
0.3750
bh
450.0000
m3
0.4220
Zak
2.1040
TOTAL BAHAN
30,000.00
40,000.00
50,000.00
50,000.00
225,000.00
100,000.00
12,500.00
18,750.00
356,250.00
356,250.00
300.00
75,000.00
42,000.00
135,000.00
31,650.00
88,368.00
255,018.00
255,018.00
12,000.00
8,000.00
1,000.00
1,000.00
22,000.00
22,000.00
1,567.50
5,443.20
7,010.70
7,010.70
19,980.00
13,320.00
1,650.00
1,650.00
36,600.00
36,600.00
BAHAN
Pasir pasang
Semen 50 kg
10
#REF!
42,000.00
75,000.00
m3
1.2000
sak
3.2240
m3
0.5220
TOTAL BAHAN
171,000.00
171,000.00
Org
Org
Org
Org
TOTAL UPAH
0.4000
0.2000
0.0200
0.0200
m3
0.0209
Zak
0.1296
TOTAL BAHAN
30,000.00
40,000.00
50,000.00
50,000.00
75,000.00
42,000.00
BAHAN
Pasir pasang
Semen 50 kg
Org
Org
Org
Org
TOTAL UPAH
m3
Zak
0.6660
0.3330
0.0330
0.0330
0.0209
0.1296
30,000.00
40,000.00
50,000.00
50,000.00
75,000.00
42,000.00
1,567.50
5,443.20
TOTAL BAHAN
11
BAHAN
Roster 20 x 20 cm
Pasir pasang
Semen 50 kg
BAHAN
Kayu papan borneo
Paku 2" - 5"
BAHAN
Besi beton
Kawat beton
bh
25.0000
m3
0.0210
Zak
0.1620
TOTAL BAHAN
30,000.00
40,000.00
50,000.00
50,000.00
15,000.00
10,000.00
1,250.00
1,250.00
27,500.00
27,500.00
#REF!
75,000.00
42,000.00
#REF!
1,575.00
6,804.00
#REF!
#REF!
Org
Org
Org
Org
TOTAL UPAH
0.2000
0.5000
0.0500
0.0100
m3
0.0400
kg
0.4000
TOTAL BAHAN
30,000.00
40,000.00
50,000.00
50,000.00
3,000,000.00
10,000.00
6,000.00
20,000.00
2,500.00
500.00
29,000.00
29,000.00
120,000.00
4,000.00
124,000.00
124,000.00
Org
0.0660
TOTAL UPAH
40,000.00
2,640.00
2,640.00
2,640.00
kg
1.1000
kg
0.0200
TOTAL BAHAN
7,000.00
10,000.00
7,700.00
200.00
7,900.00
7,900.00
180,000.00
20,000.00
2,500.00
15,000.00
217,500.00
217,500.00
BAHAN
Semen 50 kg
Pasir beton
Split 2/3 cm
15
0.5000
0.2500
0.0250
0.0250
14
Org
Org
Org
Org
TOTAL UPAH
13
7,010.70
12
7,010.70
Org
Org
Org
Org
TOTAL UPAH
6.0000
0.5000
0.0500
0.3000
sak
4.5400
m3
0.5400
m3
0.9100
TOTAL BAHAN
30,000.00
40,000.00
50,000.00
50,000.00
42,000.00
75,000.00
160,000.00
190,680.00
145,600.00
336,280.00
Org
Org
Org
Org
6.0000
1.0000
0.1000
0.3000
30,000.00
40,000.00
50,000.00
50,000.00
180,000.00
40,000.00
5,000.00
15,000.00
336,280.00
TOTAL UPAH
BAHAN
Semen 50 kg
Pasir beton
Split 2/3 cm
16
BAHAN
Kayu dolken 10 cm @ 4 m
Paku 2" - 5"
BAHAN
Kayu dolken 10 cm @ 4 m
Paku 2" - 5"
129,600.00
415,200.00
415,200.00
Org
0.4000
TOTAL UPAH
30,000.00
12,000.00
12,000.00
12,000.00
Org
8.0000
Org
24.0000
Org
2.4000
Org
0.4000
TOTAL UPAH
30,000.00
40,000.00
50,000.00
50,000.00
240,000.00
960,000.00
120,000.00
20,000.00
1,340,000.00
1,340,000.00
m3
1.1000
kg
2.5000
TOTAL BAHAN
#REF!
10,000.00
#REF!
#REF!
#REF!
Org
5.0000
Org
15.0000
Org
1.5000
Org
0.2500
TOTAL UPAH
30,000.00
40,000.00
50,000.00
50,000.00
m3
1.1000
kg
2.5000
TOTAL BAHAN
#REF!
10,000.00
150,000.00
600,000.00
75,000.00
12,500.00
837,500.00
837,500.00
#REF!
#REF!
#REF!
BAHAN
Kayu balok jati Jabar
Paku 2" - 5"
20
285,600.00
19
42,000.00
75,000.00
160,000.00
18
sak
6.8000
m3
0.5400
m3
0.8100
TOTAL BAHAN
240,000.00
17
240,000.00
Org
12.0000
Org
36.0000
Org
3.6000
Org
0.6000
TOTAL UPAH
30,000.00
40,000.00
50,000.00
50,000.00
m3
1.1000
kg
0.2000
TOTAL BAHAN
#REF!
10,000.00
360,000.00
1,440,000.00
180,000.00
30,000.00
2,010,000.00
2,010,000.00
#REF!
#REF!
#REF!
PEKERJAAN MEMBUAT DAN PASANG DAUN PINTU RANGKA KAYU BALAU LAPIS TEAKWOOD DOUBLE /
M2
UPAH
Pekerja
Tukang
Kepala Tukang
Mandor
Org
Org
Org
Org
0.7800
2.4000
0.2400
0.0390
30,000.00
40,000.00
50,000.00
50,000.00
23,400.00
96,000.00
12,000.00
1,950.00
TOTAL UPAH
BAHAN
Kayu papan balau
Lem Fox
Teakwood lebar 90 cm
21
BAHAN
Kayu papan jati Jabar
BAHAN
Kayu papan balau
Lem Fox
BAHAN
Kayu papan balau
Paku 2" - 5"
Org
Org
Org
Org
TOTAL UPAH
2.0000
6.0000
0.6000
0.1000
30,000.00
40,000.00
50,000.00
50,000.00
m3
0.0440
TOTAL BAHAN
60,000.00
240,000.00
30,000.00
5,000.00
335,000.00
335,000.00
Org
Org
Org
Org
TOTAL UPAH
0.6667
2.0000
0.2000
0.0333
30,000.00
40,000.00
50,000.00
50,000.00
m3
0.0330
Kg
0.1000
TOTAL BAHAN
20,000.00
80,000.00
10,000.00
1,666.67
111,666.67
111,666.67
Org
Org
Org
Org
TOTAL UPAH
0.2800
0.8000
0.0800
0.0140
30,000.00
40,000.00
50,000.00
50,000.00
m3
0.0360
kg
0.1000
TOTAL BAHAN
8,400.00
32,000.00
4,000.00
700.00
45,100.00
45,100.00
BAHAN
Kayu borneo balok
Paku 2" - 5"
25
24
23
m3
0.0135
Kg
0.2500
Lb
1.2500
TOTAL BAHAN
133,350.00
PEKERJAAN MEMBUAT DAN PASANG DAUN PINTU PANEL KAYU JATI JAWA BARAT / M2
UPAH
Pekerja
Tukang
Kepala Tukang
Mandor
22
133,350.00
Org
Org
Org
Org
TOTAL UPAH
0.1000
0.3000
0.0300
0.0050
m3
0.0130
kg
0.2500
TOTAL BAHAN
30,000.00
40,000.00
50,000.00
50,000.00
3,000.00
12,000.00
1,500.00
250.00
16,750.00
16,750.00
UPAH
Pekerja
Tukang
Kepala Tukang
Mandor
BAHAN
GRC t. 4 mm
Paku 2" - 5"
26
Org
Org
Org
Org
TOTAL UPAH
0.0420
0.1200
0.0120
0.0021
30,000.00
40,000.00
50,000.00
50,000.00
m2
1.0000
kg
0.0200
TOTAL BAHAN
1,260.00
4,800.00
600.00
105.00
6,765.00
6,765.00
BAHAN
GRC t. 4 mm
Paku 2" - 5"
Org
Org
Org
Org
TOTAL UPAH
0.0420
0.1200
0.0120
0.0021
m2
1.0000
kg
0.0200
TOTAL BAHAN
30,000.00
40,000.00
50,000.00
50,000.00
1,260.00
4,800.00
600.00
105.00
6,765.00
6,765.00
BONGKAR TAMAN
Bongkar pasangan bata
Samping tangga
=
0.35
3.60
2.00
6.00 =
15.12 m2
17.00
1.00
1.00 =
5.95 m2
7.00
1.00
1.00 =
2.45 m2
20.00
1.00
1.00 =
8.00 m2
15.00
1.00
1.00 =
6.00 m2
0.35
0.35
Dekat stopkran
=
0.40
0.40
Jumlah
37.52 m2
BONGKAR SHOWER
Bongkar pasangan bata
Batas keliling
=
0.25
9.00
1.00
1.00 =
2.25 m2
2.60
0.22
0.22
0.12 =
1.05 m2
Tiang
=
Jumlah
3.30 m2
2.00
0.30
x
x
0.60
0.60
x
x
0.10
0.15
x
x
4.00 =
12.00 =
0.48 m3
0.32 m3
3.00
0.30
x
x
0.60
0.60
x
x
0.10
0.15
x
x
2.00 =
6.00 =
Jumlah
0.36 m3
0.16 m3
1.33 m3
Besar
=
=
136.00
0.40
54.40 m2
0.30
1.40
1.40
=
=
=
=
40.80
10.50
16.80
68.10
Bongkar keramik
=
=
=
136.00
7.50
12.00
x
x
x
Jumlah
m2
m2
m2
m2
135.00
0.20
2.00
1.00 =
Jumlah
54.00 m2
54.00 m2
0.05
1.00 =
Jumlah
3.38 m3
3.38 m3
=
=
38.43 m2
38.43 m2
5.00 =
0.12 m3
0.12 =
0.72 m3
135.00
0.50
BONGKAR TANGGA
Bongkar keramik (7 unit)
= {(0.63+0.075)*2+3.4*1.2}*7
Jumlah
Bongkar cor lantai (6 unit)
=
0.40
1.20
Jumlah
0.05
6x
1.035
0.250
0.300
0.550
0.250
x
x
x
x
x
2.00
1.20
1.20
1.20
1.20
=
=
=
=
=
Jumlah
Jumlah
6x
3.69 =
2.07
0.30
0.36
0.66
0.30
3.69
m2
m2
m2
m2
m2
m2
22.14 m2
1.035
1.20
0.12
Jumlah
=
=
10.35 m2
10.35 m2
Jumlah
6x
10.35 =
62.10 m2
617.68 m2
BONGKAR KERAMIK
=
=
=
=
=
=
=
=
1,100.00
389.00
38.00
12.6
55.4
7.4
2.5
2.78
m2
m2
m2
m2
m2
m2
m2
m2
(a)
(b)
(c )
(d)
(e)
(f)
(g)
(h)
=
=
=
=
=
=
=
=
=
=
=
425.00
389.00
7.40
50.00
38.00
2.50
m2
m2
m2
m2
m2
m2
40.80
10.50
16.80
126.00
m2
m2
m2
m2
URUGAN TANAH
=
=
Jumlah
URUGAN PASIR
=
1100 x
=
50 x
=
465 x
4.4 m3
2.75 m3
7.15 m3
=
=
=
110
5
46.5
161.50
m3
m3
m3
m3
=
=
=
55
2.5
23.25
80.75
m3
m3
m3
m3
54.40 m2
136.00
0.40
=
=
=
=
1,100.00 m2
389.00 m2
38.00 m2
673.00 m2
=
=
=
11.1 m2
3.75 m2
2.78 m2
=
=
=
54.40 m2
10.50 m2
16.80 m2
=
=
=
56.40 m2
2.40 m2
158.13 m2
JENIS PEKERJA
Pekerja
Tukang
Kepala Tukang
Mandor
Tk.las
Pekerja Las
Sewa mesin las potong
Sewa mesin las sambung
HARGA UPAH
Rp
30,000
Rp
40,000
Rp
50,000
Rp
50,000
Rp
50,000
Rp
40,000
Rp
30,000
Rp
85,000
SATUAN
hari
hari
hari
hari
hari
hari
hari
hari
HARGA BAHAN
Rp 3,000,000
Rp 3,000,000
Rp
10,000
Rp
42,000
Rp
65,000
Rp
65,000
Rp
75,000
Rp
75,000
Rp
55,000
Rp
160,000
Rp
7,000
Rp
10,000
Rp
300
Rp
10,000
Rp
35,000
Rp
21,000
Rp
45,000
Rp
6,000
Rp
95,000
Rp
15,000
Rp
7,000
Rp
240,000
Rp
2,000
Rp
15,000
Rp
140,000
Rp
14,000
Rp
2,000
Rp
5,000
Rp
34,000
Rp
12,000
Rp
2,500
Rp
30,000
Rp
7,000
Rp
7,600
Rp
15,000
SATUAN
m3
m3
kg
sak
sak
m3
m3
m3
m3
m3
kg
kg
bh
m3
m3
kg
m'
bh
m'
bh
bh
bh
bh
bh
bh
m'
bh
bh
kg
ltr
bh
bh
kg
kg
bh
60000/24
NO
1
JENIS PEKERJAAN
SATUAN
16,800.00
Org
0.0300
Org
0.0500
TOTAL UPAH
30,000.00
50,000.00
900.00
2,500.00
3,400.00
3,400.00
Org
0.1000
Org
0.0100
TOTAL UPAH
30,000.00
50,000.00
3,000.00
500.00
3,500.00
3,500.00
Org
0.2000
Org
0.0200
TOTAL UPAH
30,000.00
50,000.00
6,000.00
1,000.00
7,000.00
7,000.00
Org
2.0000
Org
0.2000
TOTAL UPAH
30,000.00
50,000.00
60,000.00
10,000.00
70,000.00
70,000.00
Org
Org
Org
Org
Org
TOTAL UPAH
4.2000
3.0000
2.4750
0.3000
0.2000
30,000.00
40,000.00
40,000.00
50,000.00
50,000.00
126,000.00
120,000.00
99,000.00
15,000.00
10,000.00
370,000.00
370,000.00
4,500.00
375.00
4,875.00
4,875.00
600.00
200.00
800.00
800.00
14,400.00
2,400.00
16,800.00
30,000.00
50,000.00
Org
0.4800
Org
0.0480
TOTAL UPAH
TOTAL
JUMLAH
HARGA
HARGA
KOEFISIEN
Org
0.1500
Org
0.0075
TOTAL UPAH
30,000.00
50,000.00
Org
0.0200
Org
0.0050
TOTAL UPAH
30,000.00
40,000.00
BAHAN
Besi siku
BAHAN
Besi pelat
BAHAN
O2
1
BAHAN
Kawat Las RB
BAHAN
Tanah urug
8,360.00
8,360.00
8,360.00
Org
0.2500
Org
0.1250
Org
0.1250
TOTAL UPAH
30,000.00
40,000.00
30,000.00
7,500.00
5,000.00
3,750.00
16,250.00
16,250.00
m3
0.4760
m3
0.1600
TOTAL BAHAN
10,000.00
35,000.00
4,760.00
5,600.00
10,360.00
10,360.00
Org
0.2500
Org
0.1250
Org
0.1250
TOTAL UPAH
30,000.00
40,000.00
30,000.00
7,500.00
5,000.00
3,750.00
16,250.00
16,250.00
kg
0.3000
TOTAL BAHAN
21,000.00
6,300.00
6,300.00
6,300.00
Org
0.3000
Org
0.0100
TOTAL UPAH
30,000.00
50,000.00
9,000.00
500.00
9,500.00
9,500.00
m3
1.2000
TOTAL BAHAN
55,000.00
66,000.00
66,000.00
66,000.00
9,000.00
500.00
9,500.00
9,500.00
78,000.00
78,000.00
78,000.00
135,000.00
60,000.00
7,500.00
11,250.00
213,750.00
213,750.00
BAHAN
Pasir urug
13
7,600.00
7,700.00
12
kg
1.1000
TOTAL BAHAN
7,700.00
7,700.00
11
7,000.00
10
kg
1.1000
TOTAL BAHAN
Org
0.3000
Org
0.0100
TOTAL UPAH
30,000.00
50,000.00
m3
1.2000
TOTAL BAHAN
65,000.00
Org
Org
Org
Org
TOTAL UPAH
4.5000
1.5000
0.1500
0.2250
30,000.00
40,000.00
50,000.00
50,000.00
BAHAN
Batu bata
Pasir pasang
Semen 50 kg
14
BAHAN
Pasir pasang
Bata merah
Semen
split 2/3 cm.
Besi beton
Kawat beton
Kayu terentang
Paku
135,000.00
30,450.00
105,504.00
270,954.00
270,954.00
Org
Org
Org
Org
TOTAL UPAH
1.8500
0.7710
0.1055
0.0810
m3
0.1110
bh
105.0000
zak
1.1900
m3
0.1110
kg
2.0000
kg
0.0360
m3
0.0072
kg
0.0720
TOTAL BAHAN
30,000.00
40,000.00
50,000.00
50,000.00
55,500.00
30,840.00
5,277.00
4,050.00
95,667.00
95,667.00
75,000.00
300.00
42,000.00
160,000.00
7,000.00
10,000.00
3,000,000.00
10,000.00
8,325.00
31,500.00
49,980.00
17,760.00
14,000.00
360.00
21,600.00
720.00
144,245.00
144,245.00
1,125.00
2,500.00
315.00
85.00
4,025.00
4,025.00
45,000.00
1,750.00
1,500.00
48,250.00
48,250.00
95,000.00
1,750.00
3,750.00
100,500.00
100,500.00
3,000.00
4,000.00
7,000.00
7,000.00
240,000.00
200.00
15,000.00
255,200.00
255,200.00
BAHAN
Pipa pvc 4"
Lem
Sambungan pvc 4"
BAHAN
Pipa pvc 6"
Lem
Sambungan pvc 6"
16
300.00
75,000.00
42,000.00
15
bh
450.0000
m3
0.4060
Zak
2.5120
TOTAL BAHAN
Org
Org
Org
Org
TOTAL UPAH
0.0375
0.0625
0.0063
0.0017
30,000.00
40,000.00
50,000.00
50,000.00
m'
1.0000
bh
0.2500
bh
0.2500
TOTAL BAHAN
45000.0000
7000.0000
6000.0000
m'
1.0000
bh
0.2500
bh
0.2500
TOTAL BAHAN
95000.0000
7000.0000
15000.0000
PEKERJAAN SANITARY / BH
UPAH
Pekerja
Tukang
BAHAN
Shower S361C san'ei
Siltip
Sambungan
Org
0.1000
Org
0.1000
TOTAL UPAH
30,000.00
40,000.00
bh
1.0000
bh
0.1000
bh
1.0000
TOTAL BAHAN
240,000.00
2,000.00
15,000.00
BAHAN
Saringan H-51
Siltip
Sambungan
17
BAHAN
Pip.galv. 1/2"
Siltip
Sambungan 1/2"
BAHAN
Cat F-Talit
Thinner
15,000.00
155,000.00
155,000.00
Org
Org
Org
Org
TOTAL UPAH
0.1500
0.2500
0.0250
0.0066
m'
1.0000
bh
0.1000
bh
1.0000
TOTAL BAHAN
30,000.00
40,000.00
50,000.00
50,000.00
4,500.00
10,000.00
1,250.00
330.00
16,080.00
16,080.00
14,000.00
2,000.00
5,000.00
14,000.00
200.00
5,000.00
19,200.00
19,200.00
Org
Org
Org
Org
TOTAL UPAH
0.1000
0.1500
0.0150
0.0050
kg
0.0625
ltr
0.0060
TOTAL BAHAN
30,000.00
40,000.00
50,000.00
50,000.00
3,000.00
6,000.00
750.00
250.00
10,000.00
10,000.00
34,000.00
12,000.00
2,125.00
72.00
2,197.00
2,197.00
2,500.00
2,500.00
2,500.00
30,000.00
30,000.00
30,000.00
15,000.00
15,000.00
15,000.00
15,000.00
10,000.00
1,250.00
1,250.00
27,500.00
27,500.00
BAHAN
Gembok Globe
BAHAN
Engsel
20
140,000.00
19
140,000.00
2,000.00
15,000.00
18
bh
1.0000
bh
0.1000
bh
1.0000
TOTAL BAHAN
Org
0.0625
TOTAL UPAH
40,000.00
bh
1.0000
TOTAL BAHAN
30,000.00
bh
1.0000
TOTAL BAHAN
15,000.00
BAHAN
Keramik 20x20 roman
Semen 50 kg
Pasir pasang
Semen putih
Org
Org
Org
Org
TOTAL UPAH
bh
Zak
m3
Zak
0.5000
0.2500
0.0250
0.0250
25.0000
0.2000
0.0330
0.0200
30,000.00
40,000.00
50,000.00
50,000.00
2,500.00
42,000.00
75,000.00
65,000.00
62,500.00
8,400.00
2,475.00
1,300.00
TOTAL BAHAN
21
74,675.00
18,750.00
12,500.00
1,562.50
1,562.50
34,375.00
34,375.00
62,500.00
8,400.00
2,475.00
1,300.00
74,675.00
74,675.00
180,000.00
20,000.00
2,500.00
15,000.00
217,500.00
217,500.00
BAHAN
Keramik 20x20 roman
Semen 50 kg
Pasir pasang
Semen putih
22
74,675.00
Org
Org
Org
Org
TOTAL UPAH
0.6250
0.3125
0.0313
0.0313
bh
25.0000
Zak
0.2000
m3
0.0330
Zak
0.0200
TOTAL BAHAN
30,000.00
40,000.00
50,000.00
50,000.00
2,500.00
42,000.00
75,000.00
65,000.00
BAHAN
Semen 50 kg
Pasir beton
Split 2/3 cm
Org
Org
Org
Org
TOTAL UPAH
6.0000
0.5000
0.0500
0.3000
sak
4.5400
m3
0.5400
m3
0.9100
TOTAL BAHAN
30,000.00
40,000.00
50,000.00
50,000.00
42,000.00
75,000.00
160,000.00
190,680.00
145,600.00
336,280.00
336,280.00
NO
URAIAN PEKERJAAN
PEKERJAAN BONGKARAN
10
PEKERJAAN RENOVASI
1
2
3
4
Urugan tanah
Urugan pasir
Cor lantai kerja 1:3:5 t. 5 cm
Pasangan bata 1:4 untuk memperbaiki tembok keliling
dan pinggir kolam.
Pasang lantai keramik 20 cm x 20 cm
Pasang dinding keramik 20 cm x 20 cm
Pembuatan tempat shower.
a. Pasangan bata 1:4 untuk pembatas keliling & tiang
b. Urugan pasir t. 10 cm
c. Cor lantai kerja 1:3:5 t. 5 cm.
d. Pasang lantai keramik muka kasar 20 cm x 2 cm
Pembuatan tutup stop kran
a. Buat rangka tutup dari L 50.50.5
b. Pasang pelat tutup t. 5 mm
c. Pasang engsel
c. Las potong
d. Las sambung
e. Pasang gembok Globe
f. Cat Ftalit seluruh permukaan tutup
2
3
4
5
6
8
9
5
6
7
VOLUME
SAT
HARGA
SATUAN
JUMLAH
HARGA
SATUAN
37.52
1.00
1.00
m2
ls
ls
16,800.00
100,000.00
50,000.00
630,336.00
100,000.00
50,000.00
3.30
10.50
1.33
3.38
m2
m'
m3
m3
16,800.00
3,400.00
370,000.00
70,000.00
55,440.00
35,700.00
490,620.00
236,250.00
1.00
54.00
ls
m2
100,000.00
16,800.00
100,000.00
907,200.00
38.43
0.72
22.14
617.68
m2
m3
m2
m2
3,500.00
70,000.00
16,800.00
3,500.00
134,505.00
50,400.00
371,952.00
2,161,880.00
54.40
68.10
0.76
m2
m2
m3
16,800.00
3,500.00
70,000.00
Jumlah
913,920.00
238,350.00
52,920.00
6,529,473.00
7.15
161.50
81.11
22.14
m3
m3
m3
m2
75,500.00
87,500.00
553,780.00
484,704.00
539,825.00
14,131,250.00
44,917,095.80
10,731,346.56
668.19
158.13
m2
m2
102,175.00
109,050.00
68,272,057.81
17,244,076.50
3.30
0.48
0.24
7.51
m2
m3
m3
m2
484,704.00
87,500.00
553,780.00
109,050.00
1,599,523.20
42,109.38
133,253.31
819,238.13
32.52
21.89
2.00
1.98
1.98
1.00
1.98
kg
kg
bh
m'
m'
bh
m2
8,500.00
9,160.00
17,500.00
26,610.00
22,550.00
32,500.00
12,197.00
Jumlah
276,420.00
200,502.32
35,000.00
52,687.80
44,649.00
32,500.00
24,150.06
159,095,684.87
NO
URAIAN PEKERJAAN
PEKERJAAN SANITARY
1
2
3
4
5
6
PEKERJAAN LAIN-LAIN
1
2
Pembuangan ex bongkaran
Perapihan bekas kerja
VOLUME
31.00
88.00
124.00
78.00
2.00
1.00
1.00
1.00
a
b
HARGA
SATUAN
JUMLAH
HARGA
SATUAN
unit
m'
m'
m'
bh
bh
239,912.00
52,275.00
104,525.00
35,280.00
262,200.00
162,000.00
Jumlah
7,437,272.00
4,600,200.00
12,961,100.00
2,751,840.00
524,400.00
162,000.00
28,436,812.00
ls
ls
##########
500,000.00
Jumlah
2,500,000.00
500,000.00
3,000,000.00
SAT
Jumlah Keseluruhan
Keuntungan dan resiko (15% x a)
Jumlah (a + b)
197,061,969.87
29,559,295.48
226,621,265.35
Dibulatkan
226,621,000.00
Terbilang :
Dua ratus dua puluh enam juta enam ratus dua puluh satu ribu rupiah.