NO.
URAIAN PEKERJAAN
2
1
I
II
III
Upah
3
24,550,000.00
Keterangan
6
24,550,000.00
112,149,854.22
164,974,501.20
277,124,355.42
76,836,417.22
179,505,979.94
256,342,397.16
IV
PEKERJAAN ATAP
40,647,746.94
132,864,280.43
173,512,027.37
PEKERJAAN DRAINASE
30,361,464.16
47,214,253.64
77,575,717.80
VI
9,048,000.00
9,048,000.00
Jumlah :
PPN 10 % :
Total :
Dibulatkan :
818,152,497.751
81,815,249.775
899,967,747.526
899,967,000.000
Terbilang : delapan ratus sembilan puluh sembilan juta sembilan ratus enam puluh tujuh ribu rupiah
Belawan,
Oktober 2010
Disetujui oleh,
Dibuat oleh,
MANAJER TEKNIK
SADARUDDIN
INGGU SARNAINI
Ditetapkan oleh,
GENERAL MANAGER
NO.
URAIAN PEKERJAAN
I
1
2
3
4
5
ls
ls
ls
ls
ls
1.00
1.00
1.00
1.00
1.00
Jumlah I
II
1
2
3
4
5
6
7
8
9
10
11
12
13
14
m
m
m
m
15.78
14.62
0.77
0.39
216.00
ls
ls
m
m
m
m
m
m
m
1.00
1.00
5.79
16.32
192.00
75.10
19.44
192.00
30.00
Jumlah II
III
Satuan Volume
kg
m
m
m
m
kg
kg
kg
kg
288.45
133.16
35.41
266.32
266.32
3,958.08
2,708.16
13.67
9.36
Upah
Bahan
Upah + Bahan
Upah
Bahan
300,000.00
5,000,000.00
2,000,000.00
6,000,000.00
11,250,000.00
300,000.00
5,000,000.00
2,000,000.00
6,000,000.00
11,250,000.00
300,000.00
5,000,000.00
2,000,000.00
6,000,000.00
11,250,000.00
24,550,000.00
24,550,000.00
24,550,000.00
54,664.80
13,666.20
16,406.00
378,675.00
84,000.00
498,596.00
54,664.80
13,666.20
100,406.00
877,271.00
862,776.72
199,863.26
12,599.81
147,834.72
220,000.00
220,000.00
12,000,000.00
13,000,000.00
2,589,339.75
2,317,496.36
15,228.00
23,542.00
16,406.00
10,700.00
868,368.35
64,512.00
194,651.88
47,520,000.00
1,618,358.25
12,000,000.00
13,000,000.00
5,794,568.50
4,319,274.46
15,228.00
233,782.00
100,406.00
10,700.00
2,486,726.60
12,000,000.00
13,000,000.00
14,989,169.94
37,821,540.60
2,923,776.00
1,767,910.03
318,932.64
2,054,400.00
26,051,050.50
18,554,428.19
32,669,018.59
0.00
15,788,183.04
1,632,960.00
0.00
48,550,747.50
31,304,492.46
7,922,201.10
39,226,693.56
112,149,854.22
164,974,501.20
7,482.00
55,505.20
9,025.00
39,910.00
9,552.25
7,482.00
7,482.00
170,125.00
170,125.00
19,140.00
74,830.00
67,500.00
11,441.00
18,445.00
19,140.00
19,140.00
1,132,440.00
1,132,440.00
26,622.00
130,335.20
76,525.00
51,351.00
27,997.25
26,622.00
26,622.00
1,302,565.00
1,302,565.00
2,158,182.90
7,391,119.61
319,587.89
10,628,899.05
2,543,971.46
29,614,354.56
20,262,453.12
2,326,222.63
1,591,626.01
5,520,933.00
9,964,426.41
2,390,269.50
3,046,986.57
4,912,303.76
75,757,651.20
51,834,182.40
15,484,541.10
10,594,686.01
476,688.45
2,494,516.00
2,971,204.45
76,836,417.22
179,505,979.94
3,205,228.75
2,001,778.10
210,240.00
84,000.00
NO.
URAIAN PEKERJAAN
IV
PEKERJAAN ATAP
Pekerjan kuda - kuda profil WF 300 x 150
Gording kanal profil C 150 x 65 x 20
Ikatan angin besi bulat 14 mm + klem
Trackstang besi bulat 14 mm + klem
Besi siku 110.110.10 untuk dudukan gording
Pelat besi 3 mm untuk pengait atap
7 Rangka listplank L 45.45.5
8 Atap zinkalum warna standart 0.5 mm
9 Listplank zinkalum 0.5 mm
1
2
3
4
5
6
Upah
5
Bahan
6
Upah
8
Bahan
9
Kg
Kg
Kg
Kg
Kg
Kg
1,572.23
1,056.00
181.40
96.80
72.48
31.09
7,482.00
7,482.00
8,955.40
8,955.40
6,555.63
8,692.40
19,140.00
19,140.00
10,120.00
10,120.00
14,800.00
14,900.00
26,622.00
26,622.00
19,075.40
19,075.40
21,355.63
23,592.40
11,763,409.90
7,900,992.00
1,624,538.22
866,882.72
475,152.24
270,211.95
30,092,443.92
20,211,840.00
1,835,800.38
979,616.00
1,072,704.00
463,181.40
Kg
m
332.76
428.40
6,555.63
21,338.00
14,800.00
138,000.00
21,355.63
159,338.00
2,181,458.83
9,141,199.20
4,924,862.80
59,119,200.00
24.12
21,338.00
138,000.00
159,338.00
514,672.56
3,328,560.00
m
m
24.12
160.00
3,512.25
27,890.00
23,645.00
49,568.12
27,157.25
77,458.12
84,715.47
4,462,400.00
570,317.40
7,930,899.20
Kg
156.70
8,692.40
14,900.00
23,592.40
1,362,113.86
2,334,855.33
137,449.12
467,133.12
604,582.24
40,647,746.94
132,864,280.43
54,664.80
13,666.20
1,243,810.68
16,406.00
8,692.40
6,555.63
1,940,038.10
84,000.00
14,900.00
14,800.00
54,664.80
13,666.20
3,183,848.78
100,406.00
23,592.40
21,355.63
1,730,272.12
187,718.92
20,294,512.58
26,249.60
5,359,039.84
2,763,671.10
31,654,437.65
134,400.00
9,186,150.38
6,239,265.60
1,343,795.71
2,053,738.10
3,397,533.81
30,361,464.16
47,214,253.64
3,000,000.00
3,500,000.00
2,548,000.00
3,000,000.00
3,500,000.00
2,548,000.00
3,000,000.00
3,500,000.00
2,548,000.00
9,048,000.00
9,048,000.00
9,048,000.00
Jumlah IV
V
1
2
3
4
5
6
PEKERJAAN DRAINASE
Galian tanah keras
Timbunan kembali
Beton bertulang K 300
lantai kerja pasir urug
Penutup parit pelat 3 mm
Besi siku 45.45.5
m
m
m
m
kg
kg
31.65
13.74
16.32
1.60
616.52
421.57
Jumlah V
VI
Satuan Volume
ls
ls
ls
1.00
1.00
1.00
Harga ( Rp)
Upah + Bahan
10
300,000.00
5,000,000.00
2,000,000.00
6,000,000.00
11,250,000.00
0.00
24,550,000.00
862,776.72
199,863.26
77,111.81
342,486.60
47,520,000.00
12,000,000.00
13,000,000.00
33,543,598.13
70,490,559.19
2,923,776.00
17,556,093.07
1,951,892.64
2,054,400.00
74,601,798.00
277,124,355.42
7,679,115.90
17,355,546.02
2,709,857.39
13,675,885.62
7,456,275.22
105,372,005.76
72,096,635.52
17,810,763.73
12,186,312.02
256,342,397.16
Harga ( Rp)
Upah + Bahan
10
41,855,853.82
28,112,832.00
3,460,338.60
1,846,498.72
1,547,856.24
733,393.35
7,106,321.63
68,260,399.20
3,843,232.56
655,032.87
12,393,299.20
3,696,969.19
173,512,027.37
1,730,272.12
187,718.92
51,948,950.23
160,649.60
14,545,190.22
9,002,936.70
77,575,717.80
3,000,000.00
3,500,000.00
2,548,000.00
9,048,000.00
Uraian
Satuan
Pekerja
Org/Hari
3
4
Mandor
Tukang batu
Tukang kayu
Org/Hari
Org/Hari
Org/Hari
65,600.00
78,800.00
78,800.00
5
6
Tukang besi
Kepala Tukang
Org/Hari
Org/Hari
78,800.00
91,900.00
1
2
Uraian
Satuan
1
2
3
Semen PC @ 40 Kg
Semen Putih
Zak
Zak
48,000.00
79,800.00
Pasir Pasang
85,000.00
Pasir Urug
70,000.00
Kerikil
156,000.00
635,000.00
Besi Profil WF
kg
17,400.00
kg
14,900.00
Baut
kg
14,900.00
10 Baut atap
bh
2,000.00
11 Triplek 4mm
47,000.00
120,000.00
13 Paku
Kg
10,906.00
14 Kayu sembarang
4,462,500.00
15 Besi Beton
Kg
9,375.00
16 Kawat Besi
Kg
14,500.00
17 besi siku
kg
14,800.00
233,000.00
263,000.00
20 Tali Manila
15,000.00
21 Cat tembok
Kg
41,000.00
22 minyak cat
ltr
18,000.00
23 Kawat las
Kg
15,000.00
btg
25,000.00
39,400.00
26 Paku seng
bh
500.00
27 Batu bata
bh
650.00
28 Lobang angin
bh
2,500.00
29 Base Coarse A
30 Biaya gilas
m
ls
175,200.00
26,760,000.00
220,000.00
Belawan,
Oktober 2010
Dibuat oleh,
ASISTEN MANAJER FASILITAS
INGGU SARNAINI
Anl
A2
Koef
Uraian
H. Satuan
Upah
Peralatan
Total
52,500.00
52,500.00
0.033 mandor
65,600.00
2,164.80
54,664.80
0.00
0.00
54,664.80
13,666.20
0.00
0.00
13,666.20
0.00
100,406.00
Bahan
70,000.00
52,500.00
65,600.00
84,000.00
15,750.00
656.00
16,406.00
84,000.00
4 G 43 a 1 M3 beton camp. 1 : 3 : 5
1.000 m3 kerikil
6.252 zak semen
0.500 m3 pasir bet
156,000.00
300,096.00
42,500.00
6.000 pekerja
0.300 mandor
52,500.00
65,600.00
315,000.00
19,680.00
78,800.00
91,900.00
39,400.00
4,595.00
378,675.00
498,596.00
0.00
877,271.00
0.00
762,000.00
762,000.00
0.00
762,000.00
1 M3 beton K - 300
1.200 ready mix K
I. 2
156,000.00
48,000.00
85,000.00
635,000.00
:
1,031,250.00
29,000.00
531,900.00
206,775.00
354,375.00
1,093,050.00 1,060,250.00
0.00 2,153,300.00
78,800.00
52,500.00
39,400.00
105,000.00
144,400.00
0.00
0.00
144,400.00
0.00 2,297,700.00
0.00
12,374.50
10,602.50
22,977.00
195.5
2,419,214.75 2,072,788.75
0.00 4,492,003.50
Untuk Sloof
Untuk Lantai
Untuk Drainase
93.64
63.3
93.64
1,158,748.18
783,305.85
1,158,748.18
0.00 2,151,566.28
0.00 1,454,444.10
0.00 2,151,566.28
992,818.10
671,138.25
992,818.10
No.
7
Anl
F8
Koef
Uraian
H. Satuan
10 M2 cetakan untuk 1 m3 beton :
5.000 Tukang kay
45,000.00
0.500
0.400
2.000
0.100
Kepala Tuk
M3 kayu se
Pekerja
Mandor
60,500.00
1,735,200.00
40,000.00
50,000.00
4.000 Kg paku
1.000 Ls Air bersi
10,200.00
6,000.00
11
12
Total
225,000.00
30,250.00
694,080.00
80,000.00
5,000.00
340,250.00
40,800.00
6,000.00
740,880.00
0.00 1,081,130.00
0.5
170,125.00
370,440.00
0.00
540,565.00
113,416.67
170,125.00
85,062.50
246,960.00
370,440.00
185,220.00
0.00
0.00
0.00
360,376.67
540,565.00
270,282.50
0.25
85,062.50
185,220.00
0.00
270,282.50
762,000.00
0.00
2,419,214.75 2,072,788.75
170,125.00
370,440.00
0.00
0.00
total
2,589,339.75 3,205,228.75
0.00 5,794,568.50
762,000.00
1,158,748.18
992,818.10
1,158,748.18
246,960.00
2,317,496.36 2,001,778.10
0.00
0.00
0.00
0.00 4,319,274.46
762,000.00
783,305.85
671,138.25
85,062.50
185,220.00
868,368.35 1,618,358.25
0.00
0.00
0.00
0.00 2,486,726.60
0.00
0.00
0.00
0.00 3,183,848.78
0.00
762,000.00
170,125.00
370,440.00
170,125.00 1,132,440.00
0.00
0.00 1,302,565.00
1.000 m
220,000.000
material,
pancang,
penyambu
ngan
14 G 55b. 1 M2 membongkar
conblok
0.060 tukang batu
0.200 pekerja
78,800.00
52,500.00
220,000.00
0.00
220,000.00
0.00
220,000.00
0.00
0.00
15,228.00
0.00
233,782.00
4,728.00
10,500.00
15,228.00
11.
Peralatan
0.33
0.50
0.25
Bahan
1 M3 beton K - 300
Pembesian beton bertulang (93.64 kg)
Cetakan utk. 1 M3 beton & siram
total
10
Upah
175,200.00
52,500.00
210,240.00
15,750.00
65,600.00
656.00
26,760,000.00
7,136.00
23,542.00
210,240.00
No.
Anl
Koef
Uraian
H. Satuan
Upah
Bahan
Peralatan
Total
45,000.00
0.200 pekerja
40,000.00
2,700.00
8,000.00
10,700.00
13
17,400.000
78,800.000
118,200.00
91,900.000
52,500.000
65,600.000
183,800.00
315,000.00
131,200.00
748,200.00
1,914,000.00
7,482.00
19,140.00
0.00 2,662,200.00
0.00
26,622.00
9,375.000
9,375.00
14,900.000
745.00
1,000.000
1,000.00
0.080 tukang
78,800.000
6,304.00
91,900.000
551.40
0.040 pekerja
52,500.000
2,100.00
8,955.40
1,000.00
10,120.00
2,000.00
21,075.40
14,800.000
0.067 tukang
78,800.000
14,800.00
0.001 mandor
65,600.000
77.08
0.023 pekerja
52,500.000
1,224.56
5,253.99
6,555.63
16
10,700.00
1,914,000.00
1.500 tukang
Untuk 1 Kg
15
0.00
14
0.00
0.00
14,800.00
0.00
21,355.63
14,900.000
0.080 tukang
78,800.000
14,900.00
0.014 mandor
65,600.000
918.40
0.028 pekerja
52,500.000
1,470.00
6,304.00
8,692.40
0.00
14,900.00
0.00
23,592.40
0.00
130,335.20
52,500.00
16,957.50
78,800.00
19,700.00
91,900.00
11,303.70
0.115 Mandor
65,600.00
7,544.00
85,000.00
15,300.00
48,000.00
17,280.00
650.00
42,250.00
55,505.20
18
74,830.00
2,500.000
67,500.00
0.038 tukang
78,800.000
2,955.00
0.013 mandor
65,600.000
820.00
0.100 pekerja
52,500.000
5,250.00
9,025.00
0.00
67,500.00
0.00
76,525.00
No.
19
Anl
Koef
Uraian
H. Satuan
Upah
Bahan
120,000.00
12,000.00
78,800.00
15,760.00
0.100 pekerja
52,500.00
5,250.00
0.005 mandor
65,600.00
328.00
138,000.00
39,400.00
50.00
78,800.00
91,900.00
2,297.50
0.250 pekerja
52,500.00
13,125.00
19,700.00
35,122.50
236,450.00
0.00
271,572.50
3,512.25
23,645.00
0.00
27,157.25
0.00
159,338.00
0.00
77,458.12
1 m lisplank zingnalum
1.050 m atap zink
6.000 bh baut
120,000.00
126,000.00
2,000.00
12,000.00
78,800.00
15,760.00
0.100 pekerja
52,500.00
5,250.00
0.005 mandor
65,600.00
328.00
21,338.00
138,000.00
1 m plafond triplek 4 mm
1.050 m triplek 4
47,000.00
10,906.00
0.500 pekerja
52,500.00
0.025 mandor
65,600.00
49,350.00
218.12
26,250.00
1,640.00
27,890.00
23
159,338.00
236,400.00
500.00
1 M'
22
0.00
21
Total
126,000.00
2,000.00
21,338.00
20
Peralatan
1 m2 atap zinkalum
49,568.12
52,500.00
65,600.00
1 m
174,250.00
10,200.00
26,250.00
3,280.00
95,522.50
184,450.00
0.00
279,972.50
9,552.25
18,445.00
0.00
27,997.25
0.00
51,351.00
78,800.00
91,900.00
15,760.00
1,838.00
0.400 Pekerja
0.020 Mandor
52,500.00
65,600.00
21,000.00
1,312.00
39,910.00
9,792.00
1,649.00
11,441.00
Belawan,
Oktober 2010
Dibuat oleh,
ASISTEN MANAJER FASILITAS
INGGU SARNAINI
No.
Uraian
Satuan
Koefisien
an material,pemancangan
16
dan penyambungan V pile 28.28.28
a. Upah , bahan dan peralatan
m
1.000
Jumlah
0ver head
Harga Satuan
(Rp)
220,000.00
Jlh. Harga
(Rp)
Total
Harga
(Rp)
220,000.00
220,000.00
220,000.00
22,000.00
0.1
###
1 m Base Coarse A
a. UpahPekerja
Mandor
b. BahanBase coar
c. Peralatan
Dump Tru
Motor Gra
Vibratory
Air Pema
Alat bant
Jam
Jam
Jam
Jam
Jam
Ls
Ls
0.1071
0.0178
6,562.50
8,200.00
702.84
145.96
848.80
1.200
175,200.00
210,240.00
210,240.00
0.2463
0.0044
0.0067
1.0000
1.0000
#REF!
#REF!
#REF!
3,000.00
1,000.00
#REF!
#REF!
#REF!
3,000.00
1,000.00
#REF!
Jumlah
0ver head
0.1
Harga satuan
1 m Pekerjaan
17
cerocok kayu laut
a. UpahPekerja
jam
#REF!
#REF!
#REF!
0.063
6,562.50
410.16
410.16
b. BahanKayu Laut
btg
1.000
25,000.00
25,000.00
25,000.00
c. Peralatan
excavator
jam
0.031
#REF!
#REF!
#REF!
Jumlah
0ver head
0.1
Harga satuan 1 Kg
1m memasang
18Kembali Pas. Coneblok
a. upahPekerja
jam
Mandor
jam
#REF!
#REF!
#REF!
1.400
0.093
6,562.50
8,200.00
9,187.50
765.06
9,952.56
a. bahanPasir pas
0.055
85,000.00
4,675.00
4,675.00
c. alat Vibratory
Alat bant
jam
ls
0.0040
1.0000
#REF!
500.00
#REF!
500.00
#REF!
Jumlah
0ver head
0.1
Harga satuan
#REF!
#REF!
#REF!
No.
Uraian
Satuan
100 Kg Pekerjaan
19 Besi profil WF/gording CNP
a. UpahPekerja
jam
Tukang
jam
Mandor
jam
b. Profil
Baha WF
Kawat
n Las &
peralata
n
Koefisien
24
24
8
Kg
110
ls
Harga Satuan
(Rp)
6,562.50
9,850.00
8,200.00
Jlh. Harga
(Rp)
Total
Harga
(Rp)
157,500.00
236,400.00
65,600.00
459,500.00
17,400.00 1,914,000.00
30,000.00
30,000
1,944,000.00
Jumlah
Untuk 1 Kg
2,403,500.00
0.01
2,403,500.00
Jumlah
0ver head
0.1
Harga satuan
1 Kg Pekerjaan20
Track stang dan ikatan angin
a. UpahPekerja
jam
Tukang
jam
Mandor
jam
b. BahanBesi beto
Bahan ba
Kg
ls
24,035.00
24,035.00
2,403.50
26,438.50
0.020
0.040
0.003
6,562.50
9,850.00
8,200.00
131.25
394.00
24.60
549.85
1.050
0.500
9,375.00
10,000.00
9,843.75
5,000.00
14,843.75
Jumlah
0ver head
0.1
Harga satuan 1 Kg
15,393.60
1,539.36
16,932.96
1 kg memasang
21
besi siku
a. UpahPekerja
jam
0.0933
6,562.50
612.50
Tukang
jam
0.2667
9,850.00
2,626.67
Mandor
jam
0.0047
8,200.00
38.27
3,277.43
b. besi siku
Baha
n
kg
Harga satuan
14,800.00
14,800.00
14,800.00
18,077.43
Jumlah
0ver head
1.0000
0.1
1,807.74
19,885.18
No.
Uraian
Satuan
Koefisien
Harga Satuan
(Rp)
Jlh. Harga
(Rp)
Total
Harga
(Rp)
1 kg memasang
22
pelat besi polos
a. UpahPekerja
jam
0.0560
6,562.50
367.50
Tukang
jam
0.1600
9,850.00
1,576.00
Mandor
jam
0.0028
8,200.00
22.96
1,966.46
b.
Baha
n
besi
pelat
baut
polos
kg
1.0000
14,900.00
ls
1.0000
2,000.00
14,900.00
2,000.00
16,900.00
18,866.46
Jumlah
0ver head
0.1
1,886.65
Harga satuan
20,753.11
jam
0.8000
6,562.50
5,250.00
Tukang
jam
1.6000
9,850.00
15,760.00
Mandor
jam
0.0400
8,200.00
328.00
21,338.00
b. Bahanbaut
Atap Zink
bh
6.0000
2,000.00
12,000.00
1.0500
120,000.00
126,000.00
138,000.00
C. Peralatan
Alat bant
ls
1.0000
500.00
500.00
500.00
159,838.00
Jumlah
0ver head
0.1
15,983.80
Harga satuan
###
1 m Pasang 24
Rabung Atap seng BJLS 35
a. UpahPekerja
jam
0.2000
6,562.50
1,312.50
Tukang
jam
0.1600
9,850.00
1,576.00
Mandor
jam
0.0160
8,200.00
131.20
3,019.70
b.
Baha
n
Rabung
Atap
Paku
seng sen
1.1000
39,400.00
bh
4.0000
500.00
43,340.00
2,000.00
45,340.00
48,359.70
Jumlah
0ver head
Harga satuan
0.1
4,835.97
53,195.67
No.
Uraian
Harga Satuan
(Rp)
Jlh. Harga
(Rp)
Satuan
Koefisien
a. UpahPekerja
jam
0.4200
6,562.50
2,756.25
Tukang
jam
1.2000
9,850.00
11,820.00
Mandor
jam
0.0210
8,200.00
Total
Harga
(Rp)
1 m25
lisplank zingnalum
172.20
14,748.45
b. zinkalum
Baha
baut
n
1.0500
120,000.00
126,000.00
bh
6.0000
2,000.00
12,000.00
126,000.00
C. Peralatan
Alat bant
ls
1.0000
500.00
500.00
500.00
141,248.45
Jumlah
0ver head
0.1
14,124.85
Harga satuan
###
100
26m cat tembok
a. UpahPekerja
jam
40.0000
6,562.50
262,500.00
Tukang
jam
60.0000
9,850.00
591,000.00
Mandor
jam
2.0000
8,200.00
16,400.00
869,900.00
untuk 1m
0.0100
b. BahanCat
kg
X cat
Harga satuan
8,699.00
20,500.00
2900.75
11,599.75
23,199.50
23,199.50
Jumlah
0ver head
0.1415
869,900.00
0.1
2,319.95
25,519.45
No.
Uraian
Harga Satuan
(Rp)
Jlh. Harga
(Rp)
Satuan
Koefisien
a. UpahPekerja
jam
2.0020
6,562.50
13,138.13
Tukang
jam
1.4980
9,850.00
14,755.30
Mandor
jam
0.1400
8,200.00
Total
Harga
(Rp)
27 1 m2 Plesteran 1
1,148.00
29,041.43
b. BahanSemen
Pasir Pas
Zak
0.2960
48,000.00
0.0190
85,000.00
14,208.00
1,615.00
15,823.00
C. Peralatan
Alat bant
ls
1.0000
500.00
500.00
500.00
45,364.43
Jumlah
0ver head
0.1
4,536.44
Harga satuan
49,900.87
1 m Pasangan
28
lobang angin
a. UpahPekerja
jam
0.8000
15,000.00
Tukang
jam
0.3000
500.00
12,000.00
150.00
Mandor
jam
0.1000
25,000.00
2,500.00
14,650.00
b. BahanLobang an
Semen
Bh
27.0000
2,500.00
67,500.00
Zak
0.2881
48,000.00
13,827.00
81,327.00
C. Peralatan
Alat bant
ls
1.0000
500.00
500.00
500.00
96,477.00
Jumlah
0ver head
Harga satuan
0.1
9,647.70
###
No.
Uraian
Harga Satuan
(Rp)
Jlh. Harga
(Rp)
Satuan
Koefisien
a. UpahPekerja
jam
2.6667
6,562.50
17,500.00
Mandor
jam
0.1333
8,200.00
1,093.33
Total
Harga
(Rp)
1 m29
Pasangan plafond
18,593.33
b. BahanTriplek 4
Paku
1.0500
47,000.00
49,350.00
Zak
0.2881
10,906.00
3,141.61
52,491.61
C. Peralatan
Alat bant
ls
1.0000
500.00
500.00
500.00
71,584.94
Jumlah
0ver head
0.1
7,158.49
Harga satuan
78,743.44
1 m Pasangan
30
Dinding 1/2 Bata
a. UpahPekerja
hr
0.3754
6,562.50
2,463.40
Tukang
hr
0.1873
9,850.00
1,844.41
Mandor
hr
0.0096
8,200.00
78.93
4,386.74
b. BahanBatu Bata
Bh
70.0000
650.00
45,500.00
Semen
Zak
0.5761
48,000.00
27,654.00
Pasir Pas
M3
0.0470
85,000.00
3,995.00
77,149.00
C. Peralatan
Alat bant
ls
1.0000
500.00
500.00
500.00
82,035.74
Jumlah
0ver head
0.1
8,203.57
Harga satuan
90,239.31
Belawan,
September 2010
Dibuat oleh,
ASISTEN MANAJER FASILITAS
INGGU SARNAINI
Besi(mm)
Lebar (m)
Tinggi (m)
Panjang /keliling(m)
Jumlah
Jumlah
Panjang Jumlah
(m)
Koefisien Berat
(Kg/m)
c=axb
e=cxd
Keterangan
12
10
8.3333333333
0.3
0.4
50
0.888
44.400 t.utama
1.4 56.5555555556
57
79.8
0.617
49.237 sengkang
jumlah
pjng 1 m
volume
0.12
93.637 kg
m
8.3333333333 m
16
16
12
16
2.2
2.2
0.3
0.6
9
6.3333333333
9
7
1.8 12.1333333333
2.27
19.8
15.4
1.580
1.580
13
23.4
0.880
20.592 sengkang
18.16
2.140
38.862 tiang
jumlah
1bh =
0.589 m
1bh =
115.070 kg
115.070 kg
195.498
kg
pondasi
ctt :
1 bh
volume
0.5886
No
Besi(mm)
Lebar (m)
Tinggi (m)
Panjang /keliling(m)
Jumlah
Jumlah
Panjang Jumlah
(m)
c=axb
Koefisien Berat
(Kg/m)
d
Keterangan
e=cxd
10
0.4166666667
81
81
33.75
0.617
20.824 melintang
10
16
3.0833333333
64
0.617
39.488 mamanjang 16 m
jumlah
pjg
24.3
lbr
16
volume
2.4
m
0.4166666667 m
60.312 kg