Uraian
A.
1
2
3
4
UPAH
Pekerja
Tukang
Ka. Tukang
Mandor
Kode
U.1
U.2
U.3
U.4
Harga
Satuan
55,000.00
60,000.00
70,000.00
75,000.00
oh
oh
oh
oh
65,000.00
222,000.00
230,000.00
9,500.00
20,000.00
15,000.00
3,500,000.00
4,500,000.00
130,000.00
1,000.00
40,000.00
20,000.00
zak
m3
m3
kg
kg
kg
m3
m3
lbr
ltr
ltr
btg
BAHAN
1
2
3
4
5
6
7
8
9
10
11
12
Semen 3 roga
Pasir beton
Split1/2
Besi beton
Kawat beton
Paku
Kayu III
Kayu II
Triplek 9 mm
Air
Minyak begisting
Dolken
M.1
M.2
M.3
M.4
M.5
M.6
M.7
M.8
M.9
M.10
M.11
M.12
6.7 Membuat 1 m3 beton mutu fc = 19,3 MPa (K 225), slump (12 2) cm, w/c = 0,58
Kebutuhan
Portland Cement
Pasir beton ( kg )
koral beton kg
Bahan
Tenaga
kerja
Air
Pekerja
Tukang batu
Kepala tukang
Mandor
Satuan
kg
m3
m3
Liter
OH
OH
OH
OH
Indeks
371.000
0.499
0.776
Harga Satuan
Bahan
1,300.00
222,000.00
230,000.00
25.00
1.650
0.275
0.028
0.083
Jumlah sebelum PPN
Jasa 10%
Jumlah
Dibulatkan
Bahan
Tenaga
kerja
Kebutuhan
Besi beton (polos/ulir)
Kawat beton
Pekerja
Tukang besi
Kepala tukang
Mandor
Satuan
kg
kg
OH
OH
OH
OH
Indeks
10.500
0.150
0.070
0.070
0.007
0.004
Harga Satuan
Bahan
9,500.00
20,000.00
Bahan
Tenaga
kerja
Kebutuhan
Kayu kelas III
Paku 5 cm 10 cm
Minyak bekisting
Pekerja
Tukang kayu
Kepala tukang
Mandor
Satuan
m3
kg
Liter
OH
OH
OH
OH
Harga Satuan
Bahan
Indeks
### 3,500,000.00
###
15,000.00
###
40,000.00
###
###
###
###
Jumlah sebelum PPN
Jasa 10%
Jumlah
Dibulatkan
Satuan
m3
kg
Harga Satuan
Bahan
Indeks
### 3,500,000.00
###
15,000.00
Bahan
Tenaga
kerja
Minyak bekisting
Pekerja
Tukang kayu
Kepala tukang
Mandor
Liter
OH
OH
OH
OH
###
###
###
###
###
40,000.00
Bahan
Tenaga
kerja
Kebutuhan
Kayu kelas III
Paku 5 cm 12 cm
Minyak bekisting
Balok kayu kelas II
Plywood tebal 9 mm
Dolken kayu galam,
(810) cm, panjang 4 m
Pekerja
Tukang kayu
Kepala tukang
Mandor
Satuan
m3
kg
Liter
m3
Lbr
Batang
OH
OH
OH
OH
Harga Satuan
Bahan
Indeks
### 3,500,000.00
###
15,000.00
###
40,000.00
### 4,500,000.00
###
130,000.00
20,000.00
2.000
###
###
###
###
Jumlah sebelum PPN
Jasa 10%
Jumlah
Dibulatkan
Bahan
Tenaga
kerja
Kebutuhan
Kayu kelas III
Paku 5 cm 12 cm
Minyak bekisting
Balok kayu kelas II
Plywood tebal 9 mm
Dolken kayu galam,
(8-10) cm, panjang 4 m
Pekerja
Tukang kayu
Kepala tukang
Mandor
Satuan
m3
kg
Liter
m3
Lbr
Batang
OH
OH
OH
OH
Harga Satuan
Bahan
Indeks
### 3,500,000.00
###
15,000.00
###
40,000.00
### 4,500,000.00
###
130,000.00
20,000.00
###
###
###
###
###
Jumlah sebelum PPN
Jasa 10%
Jumlah
Dibulatkan
Satuan
m3
Harga Satuan
Bahan
Indeks
### 3,500,000.00
Paku 5 cm 12 cm
Minyak bekisting
Balok kayu kelas II
Plywood tebal 9 mm
Dolken kayu galam, (8-10) cm,
Bahan panjang 4 m
Pekerja
Tukang kayu
Tenaga Kepala tukang
kerja
Mandor
kg
Liter
m3
Lbr
###
15,000.00
###
40,000.00
### 4,500,000.00
###
130,000.00
Batang
OH
OH
OH
OH
###
###
###
###
###
20,000.00
Harga Satuan
Bahan
Satuan
m3
kg
Liter
m3
Lbr
Indeks
0.030
0.400
0.200
0.020
0.350
Batang
3.000
20,000.00
Buah
OH
OH
OH
OH
4.000
0.660
0.330
0.033
0.033
5,000.00
3,500,000.00
15,000.00
40,000.00
4,500,000.00
130,000.00
Satuan
m3
kg
Liter
m3
Lbr
Harga Satuan
Bahan
Indeks
### 3,500,000.00
###
15,000.00
###
40,000.00
### 4,500,000.00
###
130,000.00
Batang
OH
OH
OH
OH
###
###
###
###
###
20,000.00
Jumlah
Dibulatkan
Beton K-225
Beton kolom
Beton sloof
Beton balok
3,065,810.65
3,008,884.32
3,566,471.06
FK =
1.10
3,372,391.71
3,309,772.76
3,923,118.17
Beton 1:2:3
Fk ps
Fk pc
PC
Pasir beton
Split
Upah cor/m3
6
1.1
1.04
6.944
0.333
0.500
41.67
7.222
0.367
0.550
Jumlah
Beton kolom
Beton sloof
Beton balok
FK =
2,895,716.20
2,838,789.88
3,396,376.62
1.10
3,185,287.82
3,122,668.87
3,736,014.28
505,555.56
93,500.00
151,250.00
55,000.00
805,305.56
Harga Satuan
upah
55,000.00
60,000.00
70,000.00
75,000.00
h sebelum PPN
Harga Satuan
upah
55,000.00
60,000.00
70,000.00
75,000.00
h sebelum PPN
Harga Satuan
upah
55,000.00
60,000.00
70,000.00
75,000.00
h sebelum PPN
Harga Satuan
upah
Jml Harga
Jml Harga upah Jumlah Total
Bahan
482,300.00
110,682.86
178,377.78
0.00
90,750.00
16,500.00
1,960.00
6,225.00
771,360.63
115,435.00
886,795.63
88,679.56
975,475.20
975,400.00
Jml Harga
Jml Harga upah Jumlah Total
Bahan
99,750.00
3,000.00
3,850.00
4,200.00
490.00
300.00
102,750.00
8,840.00
111,590.00
11,159.00
122,749.00
122,700.00
Jml Harga
Jml Harga upah Jumlah Total
Bahan
140,000.00
4,500.00
4,000.00
28,600.00
15,600.00
1,820.00
1,950.00
148,500.00
47,970.00
196,470.00
19,647.00
216,117.00
216,100.00
Jml Harga
Jml Harga upah Jumlah Total
Bahan
157,500.00
4,500.00
371.000
698.000
1,047.000
4,000.00
55,000.00
60,000.00
70,000.00
75,000.00
h sebelum PPN
166,000.00
Harga Satuan
upah
153,000.00
Harga Satuan
upah
Harga Satuan
upah
36,300.00
19,800.00
2,310.00
2,475.00
60,885.00
213,885.00
21,388.50
235,273.50
235,200.00
Jml Harga
Jml Harga upah Jumlah Total
Bahan
140,000.00
6,000.00
8,000.00
81,000.00
45,500.00
40,000.00
55,000.00
60,000.00
70,000.00
75,000.00
h sebelum PPN
213,970.00
21,397.00
235,367.00
235,300.00
Jml Harga
Jml Harga upah Jumlah Total
Bahan
140,000.00
6,000.00
8,000.00
67,500.00
45,500.00
40,000.00
55,000.00
60,000.00
70,000.00
75,000.00
h sebelum PPN
28,600.00
15,600.00
1,820.00
1,950.00
47,970.00
166,500.00
36,300.00
19,800.00
2,310.00
2,475.00
60,885.00
227,385.00
22,738.50
250,123.50
250,100.00
Jml Harga
Jml Harga upah Jumlah Total
Bahan
140,000.00
6,000.00
8,000.00
67,500.00
45,500.00
120,000.00
55,000.00
60,000.00
70,000.00
75,000.00
h sebelum PPN
241,000.00
Harga Satuan
upah
36,300.00
19,800.00
2,310.00
2,475.00
60,885.00
301,885.00
30,188.50
332,073.50
332,000.00
Jml Harga
Jml Harga upah Jumlah Total
Bahan
105,000.00
6,000.00
8,000.00
90,000.00
45,500.00
60,000.00
20,000.00
55,000.00
60,000.00
70,000.00
75,000.00
h sebelum PPN
215,500.00
Harga Satuan
upah
h sebelum PPN
36,300.00
19,800.00
2,310.00
2,475.00
60,885.00
276,385.00
27,638.50
304,023.50
304,000.00
Jml Harga
Jml Harga upah Jumlah Total
Bahan
105,000.00
6,000.00
6,000.00
67,500.00
45,500.00
40,000.00
55,000.00
60,000.00
70,000.00
75,000.00
159,000.00
36,300.00
19,800.00
2,310.00
2,475.00
60,885.00
219,885.00
21,988.50
241,873.50
241,800.00
400
4
1.13
3.54
Begisting =
kg
138.60
1m3
44.44
x pake
Begisting Sloof
besi 8
kg
356.16
136.13
mal
1.54
1m3
25.00
Begisting Kolom
besi 12
kg
100.00
126.00
mal
2.31
1m3
33.33
Begisting Balok
besi 12
kg
133.33
167.92
mal
2.12
400
4
1.13
3.54
Begisting =
kg
138.60
1m3
44.44
x pake
Begisting Sloof
besi 8
kg
356.16
136.13
mal
1.54
1m3
25.00
Begisting Kolom
besi 12
kg
100.00
126.00
mal
2.31
1m3
33.33
Begisting Balok
besi 12
kg
133.33
167.92
mal
2.12
1.00
1.88
2.82