Jelajahi eBook
Kategori
Jelajahi Buku audio
Kategori
Jelajahi Majalah
Kategori
Jelajahi Dokumen
Kategori
NO
URAIAN PEKERJAAN
I. PEK. PENDAHULUAN
1 Pek. Pengukuran
2 Pek. Papan nama proyek
1
2
3
4
1
2
3
4
1
2
3
4
5
6
7
8
HARGA
SATUAN
Rp
VOLUME SATUAN
TOTAL
HARGA
Rp
31.00
1.00
M1
LS
Rp
Rp
60,750.00
400,000.00
Rp
Rp
Rp
1,883,250.00
400,000.00
2,283,250.00
0.53
45.00
0.86
9.00
M3
M3
M3
M3
Rp
Rp
Rp
Rp
76,250.00
29,690.00
196,100.00
196,100.00
Rp
Rp
Rp
Rp
Rp
40,031.25
1,336,050.00
169,430.40
1,764,900.00
3,310,411.65
0.53
0.39
0.24
0.53
M3
M3
M3
M3
Rp
Rp
Rp
Rp
4,420,740.00
4,420,740.00
4,420,740.00
4,420,740.00
Rp
Rp
Rp
Rp
Rp
2,320,888.50
1,701,984.90
1,060,977.60
2,320,888.50
7,404,739.50
77.00
154.00
0.33
3.50
3.00
9.00
2.40
4.80
M2
M2
M3
M2
M2
M2
M2
M2
Rp
162,493.00
Rp
34,752.00
Rp 1,017,120.00
Rp
200,002.60
Rp
200,002.60
Rp
300,003.90
Rp
200,002.60
Rp
300,003.90
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
12,511,961.00
5,351,808.00
330,564.00
700,009.10
600,007.80
2,700,035.10
480,006.24
1,440,018.72
24,114,409.96
277.10
240.00
M2
M2
Rp
Rp
167,500.00
134,040.00
Rp
Rp
Rp
46,414,250.00
32,169,600.00
78,583,850.00
1
2
3
4
5
6
7
8
2.00
2.00
6.00
1.00
1.00
2.00
1.00
1.00
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Rp
400,000.00
Rp
700,000.00
Rp 1,000,000.00
Rp
800,000.00
Rp
700,000.00
Rp
800,000.00
Rp 1,200,000.00
Rp
750,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
800,000.00
1,400,000.00
6,000,000.00
800,000.00
700,000.00
1,600,000.00
1,200,000.00
750,000.00
13,250,000.00
1
2
3
4
5
6
4.00
1.00
1.00
1.00
1.00
1.00
M1
Bh
Bh
Bh
Bh
Bh
Rp
110,000.00
Rp 2,000,000.00
Rp
20,000.00
Rp
150,000.00
Rp
35,000.00
Rp
150,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
440,000.00
2,000,000.00
20,000.00
150,000.00
35,000.00
150,000.00
2,795,000.00
NO
URAIAN PEKERJAAN
HARGA
SATUAN
Rp
VOLUME SATUAN
TOTAL
HARGA
Rp
1.00
12.00
Ls
Bh
Rp 2,000,000.00
Rp
55,000.00
Rp
Rp
Rp
2,000,000.00
660,000.00
2,660,000.00
394.00
28.80
M2
M2
Rp
Rp
30,333.33
40,000.00
Rp
Rp
Rp
11,951,333.33
1,152,000.00
13,103,333.33
1.00
1.00
Ls
Ls
Rp 1,500,000.00
Rp 2,000,000.00
Rp
Rp
Rp
1,500,000.00
2,000,000.00
3,500,000.00
REKAPITULASI AKHIR
I. PEK. PENDAHULUAN
II. PEK. URUGAN DAN TIMBUNAN
III. PEK. BETON / PLAT / PONDASI
IV. PEK. LANTAI / DINDING
V. PEK. KAP ATAP
VI. PEK. KUSEN, PINTU, JENDELA
VII. PEK. SANITASI
VIII. PEK. LISTRIK
IX. PEK. CAT
X. PEK. AKHIR
JUMLAH
PPN 10%
TOTAL
DIBULATKAN
Terbilang : ( Seratus Enam Puluh Enam Juta Seratus Lima Ribu Rupiah )
Rp
2,283,250.00
Rp
3,310,411.65
Rp
7,404,739.50
Rp 24,114,409.96
Rp 78,583,850.00
Rp 13,250,000.00
Rp
2,795,000.00
Rp
2,660,000.00
Rp 13,103,333.33
Rp
3,500,000.00
Rp 151,004,994.44
Rp 15,100,499.44
Rp 166,105,493.89
Rp 166,105,000.00
ENGINEERING'S ESTIMATOR ( EE )
PROYEK
PEKERJAAN
LOKASI
DAFTAR ANALISA
1. 1M PASANG BOUWPLANK
0.012
0.02
0.007
M3
Kg
M3
0.1
0.1
0.01
0.005
Kayu 5/7
Paku biasa 2"-5"
Kayu papan 3/20
@ Rp
@ Rp
@ Rp
Pekerja
Tukang kayu
Kepala tukang
Mandor
@
@
@
@
Rp
Rp
Rp
Rp
2,400,000.00
30,000.00
2,400,000.00
50,000.00
80,000.00
100,000.00
110,000.00
Rp
28,800.00
Rp
600.00
Rp
16,800.00
Jumlah Bahan
Rp
5,000.00
Rp
8,000.00
Rp
1,000.00
Rp
550.00
Jumlah Upah
Total
Rp
46,200.00
Rp
Rp
14,550.00
60,750.00
Rp
Rp
76,250.00
76,250.00
Rp
18,000.00
Rp
Rp
11,690.00
29,690.00
Rp
180,000.00
Rp
Rp
16,100.00
196,100.00
Pekerja
Mandor
@ Rp
@ Rp
50,000.00
110,000.00
Rp
62,500.00
Rp
13,750.00
Jumlah Upah
Total
3. TIMBUN TANAH / M3
1.00
M3
0.192
0.019
Tanah urug
@ Rp
18,000.00
Pekerja
Mandor
@ Rp
@ Rp
50,000.00
110,000.00
Rp
18,000.00
Jumlah Upah
Rp
9,600.00
Rp
2,090.00
Jumlah Upah
Total
4. TIMBUN PASIR / M3
1.20
0.30
0.010
M3
Pasir urug
@ Rp
150,000.00
Pekerja
Mandor
@ Rp
@ Rp
50,000.00
110,000.00
Rp
180,000.00
Jumlah Upah
Rp
15,000.00
Rp
1,100.00
Jumlah Upah
Total
TENAGA
3.9
0.35
1.04
1.05
0.245
0.165
Oh
Oh
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang
Mandor
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
50,000.00
80,000.00
80,000.00
80,000.00
100,000.00
110,000.00
TENAGA
4.85
0.35
1.56
1.4
0.331
0.17
Oh
Oh
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang
Mandor
Tukang batu
Kepala tukang
Pekerja
Mandor
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
50,000.00
80,000.00
80,000.00
80,000.00
100,000.00
110,000.00
@
@
@
Rp
Rp
Rp
1,300.00
180,000.00
1,260.00
@
@
@
@
Rp
Rp
Rp
Rp
80,000.00
100,000.00
50,000.00
110,000.00
Rp
480,000.00
Rp
45,000.00
Rp
6,000.00
Rp 2,700,000.00
Rp
33,750.00
Rp
406,980.00
Rp
104,000.00
Rp
212,160.00
Jumlah Bahan
Rp
3,987,890.00
Rp
195,000.00
Rp
28,000.00
Rp
83,200.00
Rp
84,000.00
Rp
24,500.00
Rp
18,150.00
Jumlah Tenaga
Rp
432,850.00
TOTAL A+B
Rp
4,420,740.00
Rp
648,000.00
Rp
60,000.00
Rp
9,000.00
Rp 3,600,000.00
Rp
45,000.00
Rp
406,980.00
Rp
104,000.00
Rp
212,160.00
Jumlah Bahan
Rp
5,085,140.00
Rp
242,500.00
Rp
28,000.00
Rp
124,800.00
Rp
112,000.00
Rp
33,100.00
Rp
18,700.00
Jumlah Tenaga
Rp
559,100.00
TOTAL A+B
Rp
5,644,240.00
Rp
108,693.00
Rp
Rp
53,800.00
162,493.00
Rp
58,500.00
Rp
16,740.00
Rp
33,453.00
Jumlah Bahan
Rp
16,000.00
Rp
2,000.00
Rp
32,500.00
Rp
3,300.00
Jumlah Upah
Total
9. PLESTERAN 1:4 / M2
0.02 M3
5.2 Kg
0.15
0.015
0.2
0.01
Tukang batu
Kepala tukang
Pekerja
Mandor
@
@
@
@
Rp
Rp
Rp
Rp
80,000.00
100,000.00
50,000.00
110,000.00
Rp
Rp
180,000.00
1,260.00
Tukang batu
Kepala tukang
Pekerja
Mandor
@
@
@
@
Rp
Rp
Rp
Rp
80,000.00
100,000.00
50,000.00
110,000.00
Tukang batu
Kepala tukang
Pekerja
Mandor
Tukang batu
Kepala tukang
Pekerja
Mandor
1,300.00
180,000.00
1,260.00
@
@
Rp
Rp
Rp
Pasir pasangan
Semen
@
@
@
Tukang batu
Kepala tukang
Pekerja
Mandor
@
@
Rp
Rp
180,000.00
1,260.00
@
@
@
@
Rp
Rp
Rp
Rp
80,000.00
100,000.00
50,000.00
110,000.00
@
@
@
@
Rp
Rp
Rp
Rp
22,000.00
180,000.00
1,260.00
4,600.00
@
@
@
@
Rp
Rp
Rp
Rp
80,000.00
100,000.00
50,000.00
110,000.00
@
@
@
Rp
Rp
Rp
272,000.00
200,000.00
1,260.00
@
@
@
@
Rp
Rp
Rp
Rp
80,000.00
100,000.00
50,000.00
110,000.00
Rp
58,500.00
Rp
14,400.00
Rp
54,810.00
Jumlah Bahan
Rp
16,000.00
Rp
2,000.00
Rp
32,500.00
Rp
3,300.00
Jumlah Upah
Total
Rp
3,600.00
Rp
6,552.00
Jumlah Bahan
Rp
12,000.00
Rp
1,500.00
Rp
10,000.00
Rp
1,100.00
Jumlah Upah
Total
Rp
3,060.00
Rp
10,735.20
Jumlah Bahan
Rp
12,000.00
Rp
1,500.00
Rp
10,000.00
Rp
1,100.00
Jumlah Upah
Total
Rp
154,000.00
Rp
4,140.00
Rp
11,037.60
Rp
4,140.00
Jumlah Bahan
Rp
10,400.00
Rp
1,300.00
Rp
13,500.00
Rp
1,485.00
Jumlah Upah
Total
Rp
272,000.00
Rp
100,000.00
Rp
267,120.00
Jumlah Bahan
Rp
40,000.00
Rp
5,000.00
Rp
300,000.00
Rp
33,000.00
Jumlah Upah
Total
Rp
127,710.00
Rp
Rp
53,800.00
181,510.00
Rp
10,152.00
Rp
Rp
24,600.00
34,752.00
Rp
13,795.20
Rp
Rp
24,600.00
38,395.20
Rp
173,317.60
Rp
Rp
26,685.00
200,002.60
Rp
639,120.00
Rp
Rp
378,000.00
1,017,120.00
Rp
23,800.00
Rp
123,760.00
Rp
22,500.00
Rp
31,500.00
Rp
50,000.00
Rp
13,000.00
& t=0,83mm)
1.400
Kg
0.260
Kg
Baut
+asesoris
0.35
0.1
0.05
0.02
Tukang
Kepala tukang
Pekerja
Mandor
Tukang
Kepala tukang
Pekerja
@
@
@
@
Rp
Rp
Rp
Rp
80,000.00
100,000.00
50,000.00
110,000.00
@
@
Rp
Rp
135,000.00
35,000.00
@
@
@
Rp
Rp
Rp
80,000.00
100,000.00
50,000.00
@
@
Rp
Rp
Rp
70,000.00
35,000.00
22,500.00
@
@
@
@
Rp
Rp
Rp
Rp
80,000.00
100,000.00
50,000.00
110,000.00
Jumlah Upah
Rp
168,260.00
Rp
28,000.00
Rp
10,000.00
Rp
2,500.00
Rp
2,200.00
Jumlah Upah
Total
Rp
Rp
42,700.00
210,960.00
Rp
142,000.00
Rp
Rp
25,500.00
167,500.00
Rp
136,850.00
Rp
Rp
40,200.00
177,050.00
Rp
53,500.00
Rp
Rp
38,220.00
91,720.00
Rp
135,000.00
Rp
7,000.00
Jumlah Bahan
Rp
16,000.00
Rp
2,000.00
Rp
7,500.00
Jumlah Upah
Total
Rp
Rp
Rp
105,000.00
350.00
31,500.00
+asesoris
0.2
0.02
0.4
0.02
Tukang
Kepala tukang
Pekerja
Mandor
Tukang
Kepala tukang
Pekerja
Mandor
@
@
Rp
Rp
50,000.00
35,000.00
@
@
@
@
Rp
Rp
Rp
Rp
80,000.00
100,000.00
50,000.00
110,000.00
Jumlah Bahan
Rp
16,000.00
Rp
2,000.00
Rp
20,000.00
Rp
2,200.00
Jumlah Upah
Total
Rp
50,000.00
Rp
3,500.00
Jumlah Bahan
Rp
16,000.00
Rp
2,000.00
Rp
20,000.00
Rp
220.00
Jumlah Upah
Total
Tukang kayu
Kepala tukang
Pekerja
Mandor
0.8
0.08
0.28
0.014
Tukang
Kepala tukang
Pekerja
Mandor
0.8
0.08
0.28
0.014
Tukang
Kepala tukang
Pekerja
Mandor
Tukang cat
Kepala tukang
Pekerja
@
@
@
Rp
Rp
Rp
70,000.00
20,000.00
15,000.00
@
@
@
@
Rp
Rp
Rp
Rp
80,000.00
100,000.00
50,000.00
110,000.00
Rp
70,000.00
Rp
200.00
Rp
15,000.00
Jumlah Bahan
Rp
16,000.00
Rp
2,000.00
Rp
20,000.00
Rp
2,200.00
Jumlah Upah
Total
Rp
85,200.00
Rp
Rp
40,200.00
125,400.00
Jumlah Bahan
Rp
46,500.00
Rp
64,000.00
Rp
8,000.00
Rp
14,000.00
Rp
1,540.00
Jumlah Upah
Total
Rp
Rp
87,540.00
134,040.00
Rp
42,000.00
Rp
7,000.00
Rp
30,000.00
Jumlah Bahan
Rp
79,000.00
Rp
64,000.00
Rp
8,000.00
Rp
14,000.00
Rp
1,540.00
Jumlah Upah
Total
Rp
Rp
87,540.00
166,540.00
Rp
65,000.00
Rp
Rp
Rp
390,000.00
455,000.00
30,333.33
@
@
Rp
Rp
40,000.00
20,000.00
Rp
Rp
20,000.00
4,000.00
Rp
22,500.00
Rp
22,500.00
@
@
@
@
@
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
80,000.00
100,000.00
50,000.00
110,000.00
42,000.00
35,000.00
30,000.00
80,000.00
100,000.00
50,000.00
110,000.00
Rp
13,000.00
@
@
@
Rp
Rp
Rp
80,000.00
100,000.00
50,000.00
1M2
Rp
65,000.00
Jumlah Bahan
Rp
80,000.00
Rp
10,000.00
Rp
300,000.00
Jumlah Upah
Total
15
ENGINEERING'S ESTIMATOR ( EE )
PROYEK
PEKERJAAN
LOKASI
UPAH
1
2
3
4
Pekerja
Mandor
Tukang
Kepala Tukang
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
Rp
Rp
Rp
Rp
50,000.00
110,000.00
80,000.00
100,000.00
/ Hari
/ Hari
/ Hari
/ Hari
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,400,000.00
18,000.00
200,000.00
150,000.00
180,000.00
1,260.00
4,600.00
272,000.00
18,000.00
15,000.00
2,400,000.00
1,300.00
1,000.00
70,000.00
40,000.00
42,000.00
8,000.00
23,800.00
22,500.00
135,000.00
50,000.00
70,000.00
30,000.00
20,000.00
20,000.00
35,000.00
50,000.00
15,000.00
13,000.00
20,000.00
15,000.00
300,000.00
350,000.00
22,000.00
15,000.00
/ M3
/ M3
/ M3
/ M3
/ M3
/ Kg
/ Kg
/ M3
/ Kg
/ Kg
/ M3
/ BH
/ BH
/ M2
/ M2
/ M2
/ M'
/Kg
/Kg
/ M2
/ M'
/ M2
/ Kg
/ Kg
/ Kg
/ Kg
/ Kg
/ M'
/ Kg
/ Kg
/ Kg
/ BH
/ BH
/ BH
/ BH
BAHAN