Anda di halaman 1dari 30

R E K A P I T U L A S I

PEKERJAAN PERKERASAN BETON KAWASAN RUMAH KHUSUS Natuna


Nama Pekerjaan

Pekerjaan Pembangunan Fasilitas Umum Rumah Khusus

Lokasi
Tahun Anggaran

:
:

Natuna
2016

NO

URAIAN PEKERJAAN

HARGA

1
1.a.

PEKERJAAN FASILITAS UMUM


Pekerjaan Perkerasan Beton

Rp

1,086,923,321.67

1.b

Pekerjaan Drainase
Drainase Jalan Utama (Type A)

Rp
Rp

297,455,220.75
1,447,855,053.44

Drainase Jalan Rumah (Type B)


Pekerjaan Gorong-gorong

Rp
Rp

26,342,582.40
26,342,582.40

Pekerjaan Rumah Unit


Pekerjaan Bangunan Fasilitas

Rp
Rp

13,036,870,422.40
1,855,000,000.00

PEKERJAAN JARINGAN AIR BERSIH

Rp

550,000,000.00

3
4

PEKERJAAN SEPTICTANK (225m3 untuk 50 rumah)


PEKERJAAN JARINGAN LISTRIK

Rp
Rp

750,000,000.00
250,000,000.00

1.c
1.d

JUMLAH :
PPN 10 % :
JUMLAH + PPN 10 % :
TOTAL BIAYA :

R E K A P I T U L A S I
N PERKERASAN BETON KAWASAN RUMAH KHUSUS Natuna

TOTAL HARGA
Rp

17,776,789,183

Rp

550,000,000

Rp
Rp

750,000,000
250,000,000

Rp

19,326,789,183.06

Rp
Rp

1,932,678,918.31
21,259,468,101.37

Rp

21,259,468,000.00

Bill of Quantity
PEKERJAAN PERKERASAN BETON KAWASAN RUMAH KHUSUS Natuna

ITEM PEKERJAAN
1
1.a.

PEKERJAAN FASILITAS UMUM


Pekerjaan Perkerasan Beton
Urugan Sirtu Area Jalan termasuk pemadatan
Jalan Utama
Jalan Rumah
Perkerasan beton
Beton
Bekisting
Wiremesh

1.b

Pekerjaan Drainase
Drainase Jalan Utama (Type A)
Galian tanah
Urugan Pasir
Lantai Kerja
U Ditch Cor di tempat
Beton
Bekisting
Wiremesh M4

Sat.

Volume

Harga Satuan

m3
m3

300.00
923.40

152,650
152,650

m3
m2

611.70
188.70

1,105,224
156,560

m2

4,078.00
47,710
Total Pekerjaan Perkerasan Beton

m3
m2
m2

256.00
320.00
320.00

95,450
21,018
55,261

m3

44.00
1,200.00
450.00

1,105,224
156,560
26,908

m2
m2

Sub Total Drainase Jalan Utama (Type A)


Drainase Jalan Rumah (Type B)
Galian tanah
Urugan Pasir
Lantai Kerja
U Ditch Cor di tempat
Beton
Bekisting
Wiremesh M4

m3
m2
m2

738.72
1,231.20
1,231.20

m3

800.28
2,257.20
1,692.90

m2
m2

95,450
21,018
55,261
1,105,224
156,560
26,908

Sub Total Drainase Jalan Rumah (Type B)


Pekerjaan Gorong-gorong
Gorong-gorong Pipa Bertulang uk. 600x600mm
Beton Mutu K-250, tebal 130mm
Bekisting
Pembesian Rasio 100kg/m3

m3

3.60

1,105,224

m2
kg

75.60
432.00

156,560
24,370

Sub Total Pekerjaan Gorong-gorong


1.c

Pekerjaan Rumah Unit

Rumah Unit

m2

2,600.00

5,000,000

Sub Total Pekerjaan Rumah Unit


1.d

Pekerjaan Bangunan Fasilitas

Masjid
Paud & Balai Warga

m2

240.00

5,000,000

m2

131.00

5,000,000

Sub Total Pekerjaan Bangunan Fasilitas

Total

atuna

Total

45,795,000
140,957,010
676,065,521
29,542,872
194,562,919
1,086,923,322

24,435,200
6,725,760
17,683,584
48,629,856
187,872,000
12,108,821
297,455,221
70,510,824
25,877,362
68,037,589
884,488,663
353,387,232
45,553,384
1,447,855,053

3,978,806
11,835,936
10,527,840
26,342,582

13,000,000,000
13,036,870,422

1,200,000,000
655,000,000
1,855,000,000

17,750,446,601

Qty Take Off


PEKERJAAN PERKERASAN BETON KAWASAN RUMAH KHUSUS Natuna
Unit Rumah

ITEM PEKERJAAN

1
1.a

PEKERJAAN FASILITAS UMUM


Pekerjaan Perkerasan
Urugan Sirtu Area Jalan termasuk pemadatan
Jalan Utama
Jalan Rumah
Cor Beton
Jalan Utama
Jalan Rumah
Bekisting
Jalan Utama
Jalan Rumah
Tulangan
Jalan Utama
Jalan Rumah

1.b

Pekerjaan Drainase
Drainase Jalan Utama (Type A)
Galian tanah
Jalan Utama
Urugan Pasir
Jalan Utama
Lantai Kerja
Jalan Utama
U Ditch Cor di tempat
Beton Dinding Drainase Jalan Utama
Beton Alas Drainase Jalan Utama
Bekisting Drainase Jalan Utama
Wiremesh M4 Drainase Jalan Utama
Drainase Jalan Rumah (Type B)
Galian tanah
Jalan Rumah
Urugan Pasir
Jalan Rumah
Lantai Kerja
Jalan Rumah
U Ditch Cor di tempat
Beton Dinding Drainase Jalan Rumah

p
m

l
m

1.00
1.00

100.00
513.00

10.00
6.00

0.30
0.30

1.00
1.00

100.00
513.00

10.00
6.00

0.15
0.15

1.00
1.00

100.00
513.00

10.00
6.00

0.15
0.15

1.00
1.00

100.00
513.00

10.00
6.00

2.00

200.00

0.80

2.00

200.00

0.80

2.00

200.00

0.80

2.00
1.00
2.00
1.00

200.00
200.00
200.00
200.00

0.10
0.80
3.00
2.25

2.00

1,026.00

0.60

2.00

1,026.00

0.60

2.00

1,026.00

0.60

2.00

1,026.00

0.60

t
m

###

0.70
0.10

###

###

Beton Alas Drainase Jalan Rumah


Bekisting Drainase Jalan Rumah
Wiremesh M4 Drainase Jalan Rumah
Gorong-gorong
Beton Mutu K-250, tebal 200mm
Bekisting
Pembesian Rasio 120kg/m3

1.00
1.00
1.00

1,026.00
1,026.00
1,026.00

0.60
2.20
1.65

0.10

1.00
1.00

18.00
18.00

0.20
4.20

1.00

H KHUSUS Natuna

Panjang
m

Area
m2

Volume

Berat

m3

kg

300.00
923.40
150.00
461.70
33.00
155.70
1,000.00
3,078.00

256.00
320.00
320.00
28.00
16.00
1,200.00
450.00

738.72
1,231.20
1,231.20
738.72

61.56
2,257.20
1,692.90

3.60
75.60
432.00

Bill of Quantity
Analisa Harga Satuan
No

Jenis Pekerjaan
1 Tiap 1 M2 Pembersihan Lapangan butuh:
Tenaga Kerja
Pekerja
0.15 Org
Mandor
0.02 Org

100,000
150,000
sub total
profit
total

15,000
2,250
17,250
17,250

9,275
8,000
17,000
100,000
120,000
150,000
150,000
sub total
profit
total

8,348
8,000
340
8,000
9,600
1,200
750
36,238
36,238

Gelombang Tinggi 2 m
1.25 m1
9,275
0.06 Zak
146,400
1.20 Lbr
70,272
0.01 M3
146,400
0.01 M3
549,000
3.00 m
8,000
0.06 Kg
26,800
0.40 Oh
100,000
0.20 Oh
120,000
0.02 Oh
150,000
0.02 Oh
150,000
sub total
profit
total

11,594
9,150
84,326
732
4,941
24,000
1,608
40,000
24,000
3,000
3,000
206,351
206,351

2 Tiap 1 M' Pasangan Bouwplank butuh:


Balok Meranti 5/7 Kelas I
0.90
Kayu Meranti Papan 3/20
1.00
Paku Biasa 2"-5"
0.02
Pekerja
0.08
Tukang
0.08
Kepala Tukang
0.01
Mandor
0.01

3 Tiap 1 m' Pagar Sementara Seng


Balok Meranti 5/7 Kelas I
Semen portland
Seng Gelombang 0.2
Pasir Beton
Batu Kali
Kayu Meranti Papan 3/20
Paku
Pekerja
Tukang
Kepala Tukang
Mandor

36,238 m'
m1
m1
Kg
Org
Org
Org
Org

4 Tiap 1 M2 Gudang Semen dan Alat butuh:


Balok Meranti 5/7 Kelas I
1.70 m1
Kayu Meranti Papan 3/20
8.75 m1
Paku Biasa 2"-5"
0.30 Kg
Semen portland
0.21 Zak
Pasir Beton
0.03 M3
Kerikil Beton
0.05 M3
Seng Gelombang 0.2
1.10 m2
Pekerja
2.00 Org
Tukang
1.00 Org
Kepala Tukang
0.20 Org
Mandor
0.05 Org

5 Pekerjaan Galian Tanah


Tenaga
Pekerja
Mandor

Harga Satuan
Satuan
17,250 m3

206,351 m2

567,553 m2
9,275
8,000
17,000
146,400
146,400
135,000
70,272
100,000
120,000
150,000
150,000
sub total
profit
total

15,768
70,000
5,100
30,744
4,392
6,750
77,299
200,000
120,000
30,000
7,500
567,553
567,553
95,450 m3

0.83 Org
0.08 Org

100,000
150,000

83,000
12,450

sub total
profit
total
6 Buang Tanah Galian
Tenaga
Pekerja
Mandor

7 Pekerjaan Urugan Tanah


Bahan
Tanah urug
Tenaga
Pekerja
Mandor

8 Pekerjaan Pemadatan Tanah


Tenaga
Pekerja
Mandor

37,950 m3
0.33 Org
0.03 Org

100,000
150,000
sub total
profit
total

33,000
4,950
37,950
37,950
207,180 m3

1.20 m3

146,400

175,680

0.30 Org
0.01 Org

100,000
150,000
sub total
profit
total

30,000
1,500
207,180
207,180
65,000 m2

0.50 Org
0.10 Org

9 Pekerjaan Urugan Tanah Kembali


Tenaga
Pekerja
0.40 Org
Mandor
0.04 Org

10 Pekerjaan Urugan Pasir 10cm thk


Bahan
Pasir Urug
1.20 m3
Tenaga
Pekerja
0.30 Org
Mandor
0.03 Org

11 Tiap 1 M3 Beton 1Pc : 2 Ps : 3Kr butuh:


Bahan
Semen portland
4.64 Zak
Pasir Beton
0.52 M3
Kerikil Beton
0.78 M3
Tenaga Kerja
Pekerja
Tukang
Kepala Tukang
Mandor

95,450
95,450

1.65
0.25
0.25
0.08

Org
Org
Org
Org

100,000
150,000
sub total
profit
total

50,000
15,000
65,000
65,000
46,000 m3

100,000
150,000
sub total
profit
total

40,000
6,000
46,000
46,000
21,018 m2

146,400

175,680

100,000
150,000
sub total
per m2
profit
total

30,000
4,500
210,180
21,018
21,018
1,105,224 m3

146,400
146,400
135,000

679,296
76,128
105,300

100,000
120,000
150,000
150,000

165,000
30,000
37,500
12,000

sub total
profit
total
12 Tiap 1 M2 Lantai Kerja Thk. 50mm
Beton
0.05 m3

55,261 m2
1,105,224

13 Tiap 1 M3 Pasangan Pondasi Batu Kosong (Aanstampang) butuh:


Bahan
Batu Kali
1.20 M3
549,000
Pasir Urug
0.30 M3
146,400
Tenaga Kerja
Pekerja
Tukang
Kepala Tukang
Mandor

0.40
0.20
0.04
0.04

Org
Org
Org
Org

100,000
120,000
150,000
150,000
sub total
profit
total

14 Tiap 1 M3 Pasangan Pondasi Batu Kali (1:3) butuh:


Bahan
Batu Kali
1.10 M3
Semen portland
2.00 Zak
Pasir Pasang
0.25 M3
Tenaga Kerja
Tukang
Kepala Tukang
Pekerja
Mandor

15 Tiap 1 M2 Bekisting butuh:


Bahan
Plywood 9mm
Balok Meranti 5/7 Kelas I
Paku
Minyak Bekisting
Tenaga Kerja
Pekerja
Tukang
Kepala Tukang
Mandor

16 Tiap 1 kg besi beton:


Bahan
Besi beton
Tenaga Kerja
Pekerja
Tukang

0.20
0.04
0.40
0.02

Org
Org
Org
Org

1,105,224
1,105,224

55,261
778,420 m3
658,800
43,920

40,000
24,000
5,850
5,850
778,420
778,420
1,006,300 m3

549,000
146,400
146,400

603,900
292,800
36,600

120,000
150,000
100,000
150,000
sub total
profit
total

24,000
6,000
40,000
3,000
1,006,300
1,006,300
156,560 m2

0.30
3.00
0.40
0.20

Lbr
Btg
kg
Lt

247,050
9,275
26,800
10,000

74,115
27,825
10,720
2,000

0.20
0.15
0.02
0.01

Org
Org
Org
Org

100,000
120,000
150,000
150,000
sub total
profit
total

20,000
18,000
3,000
900
156,560
156,560
24,370 kg

1.10 kg

0.01 Org
0.01 Org

20,700

22,770

100,000
120,000
sub total

1,000
600
24,370

profit
total
17 Tiap 1 m2 waterproofing
Waterproofing

24,370
#N/A m2

1.00 m2

#N/A
sub total
profit
total

18 1 m2 pasang usuk dan reng untuk rangka atap


Balok Meranti 5/7 Jenis K
0.014 m3
Balok Meranti 2/3 Jenis K
0.036 m3
paku
0.25 Kg
Pekerja
0.1 Oh
Tukang
0.1 Oh
Kepala tukang
0.01 Oh
Mandor
0.005 Oh

#N/A
#N/A
#N/A
#N/A
163,450 m2

2,650,000
2,650,000
26,800
100,000
120,000
150,000
150,000
sub total
profit
total

37,100
95,400
6,700
10,000
12,000
1,500
750
163,450
163,450

19 1 m2 pasang genteng asbes


Asbes Semen
paku
Pekerja
Tukang
Kepala tukang
Mandor

1.10
0.25
0.17
0.25
0.03
0.01

lbr
Kg
Oh
Oh
Oh
Oh

46,500
26,800
100,000
120,000
150,000
150,000
sub total
profit
total

51,150
6,700
16,600
30,000
3,750
1,200
109,400
109,400

109,400 m2

20 Tiap 1 m3 Gording
Balok Meranti 2/3 Jenis K
besi plat uk. 1,8mm
paku
Pekerja
Tukang
Kepala tukang
Mandor

1.10
1.00
5.60
6.70
20.10
2.01
0.34

m3
m2
Kg
Oh
Oh
Oh
Oh

2,650,000
583,000
26,800
100,000
120,000
150,000
150,000
sub total
profit
total

2,915,000
583,000
150,080
670,000
2,412,000
301,500
50,250
7,081,830
7,081,830

21 Tiap 1 m1 talang
Balok Meranti 2/3 Jenis K
paku
Pekerja
Tukang
Kepala tukang
Mandor

0.02
0.10
0.10
0.20
0.02
0.01

m3
Kg
Oh
Oh
Oh
Oh

2,650,000
26,800
100,000
120,000
150,000
150,000
sub total
profit
total

53,000
2,680
10,000
24,000
3,000
750
93,430
93,430

22 Plester Aci Dinding


Semen portland
Pasir Pasang
Mandor
Tukang

0.35
0.03
0.02
0.05

sak
m3
oh
oh

146,400
146,400
150,000
120,000

51,240
3,660
2,250
6,000

7,081,830 m2

93,430 m2

78,150 m2

Pekerja

0.15 oh

100,000
sub total
profit
total

15,000
78,150
78,150

23 Screed Lantai
Semen portland
Pasir Beton
Mandor
Tukang
Pekerja

0.17
0.02
0.02
0.05
0.15

zak
m3
oh
oh
oh

146,400
146,400
150,000
120,000
100,000
sub total
profit
total

24,947
2,489
2,250
6,000
15,000
50,685
50,685

24 Screed Aci Lantai


Semen portland
Pasir Beton
Mandor
Tukang
Pekerja

0.25
0.01
0.02
0.05
0.15

zak
m3
oh
oh
oh

146,400
146,400
150,000
120,000
100,000
sub total
profit
total

36,600
1,464
2,250
6,000
15,000
61,314
61,314

50,685 m2

61,314 m2

25 Keramik 30x30cm
Bahan
Keramik 30x30cm
Semen portland
Pasir Pasang
Semen Warna

216,314 m2
1.05
0.23
0.04
0.03

m2
Zak
M3
Zak

115,900
146,400
146,400
80,000

121,695
33,321
6,149
2,400

Tenaga Kerja
Pekerja
Tukang
Kepala Tukang
Mandor

0.25
0.15
0.04
0.03

Org
Org
Org
Org

100,000
120,000
150,000
150,000
sub total
profit
total

25,000
18,000
5,250
4,500
216,314
216,314

26 Plint keramik 10x30cm


Bahan
Keramik 30x30cm
Semen portland
Pasir Pasang
Semen Warna

1.35
0.31
0.06
0.04

m2
Zak
M3
Zak

115,900
146,400
146,400
80,000

156,465
44,983
8,301
3,240

Tenaga Kerja
Pekerja
Tukang
Kepala Tukang
Mandor

0.40
0.25
0.08
0.05

Org
Org
Org
Org

100,000
120,000
150,000
150,000
sub total
per m1
profit
total

40,000
30,000
12,000
7,500
302,489
30,248.87
30,249

1.00 m2

25,000

25,000

27 Rumput taman
Rumput taman

30,249 m1

63,140 m2

Tanah urug
Mandor
Tukang
Pekerja

28 Pasangan Batako
Batako
Semen portland
Kolom & balok praktis
Mandor
Tukang
Pekerja

0.10
0.05
0.05
0.10

m3
oh
oh
oh

146,400
150,000
120,000
100,000
sub total
profit
total

14,640
7,500
6,000
10,000
63,140
63,140

buah
sak
m1
oh
oh
oh

4,900
146,400
50,000
150,000
120,000
100,000
sub total
profit
total

53,900
14,640
30,000
7,500
24,000
10,000
140,040
140,040

140,040 m2
11.00
0.10
0.60
0.05
0.20
0.10

29 Tiap 1 m2 Mengecat Tembok Baru dalam


(1 Lapis Plamir, 1 Lapis Cat Dasar, 2 Lapis Cat Penutup) butuh:
Paragon PlaMir
0.10 Kg
14,000
Altex Cat Dasar
0.10 Kg
23,000
Cat Mowilex Interior
0.26 Kg
24,400
Pekerja
0.02 Org
100,000
Tukang
0.06 Org
120,000
Kepala Tukang
0.01 Org
150,000
Mandor
0.00 Org
150,000
sub total
profit
total
30 Tiap 1 m2 Mengecat Tembok Baru luar
(1 Lapis Plamir, 1 Lapis Cat Dasar, 2 Lapis Cat Penutup) butuh:
Paragon PlaMir
0.15 Kg
14,000
Altex Cat Dasar
0.15 Kg
23,000
Cat Mowilex Eksterior
0.30 Kg
104,900
Pekerja
0.02 Org
100,000
Tukang
0.06 Org
120,000
Kepala Tukang
0.01 Org
150,000
Mandor
0.00 Org
150,000
sub total
profit
total
31 Plafon Tripleks 4mm
Bahan
Balok Bengkirai 5/7
Paku Biasa 2"-5"
Tripleks 4mm
Paku Sekrup
Tenaga Kerja
Pekerja
Tukang
Kepala Tukang
Mandor

20,924 m2
1,400
2,300
6,344
2,000
7,560
945
375
20,924
20,924
47,900 m2
2,100
3,450
31,470
2,000
7,560
945
375
47,900
47,900
124,891 m2

0.86
0.20
0.42
0.05

Btg
Kg
Lbr
Kg

28,000
17,000
109,800
30,000

24,000
3,400
46,116
1,500

0.15
0.25
0.03
0.01

Org
Org
Org
Org

100,000
120,000
150,000
150,000
sub total
profit
total

15,000
30,000
3,750
1,125
124,891
124,891

32 Tiap 1 unit kran PVC


Kran Leding PVC 3/4
Seal tape
Tukang
Kepala tukang
Pekerja
Mandor

1.00
0.03
0.10
0.01
0.01
0.01

bh
bh
org
org
org
org

31,700
5,000
120,000
150,000
100,000
150,000
sub total
profit
total

31,700
125
12,000
1,500
1,000
750
47,075
47,075

33 Tiap 1 unit Floor drain


Floordrain
Tukang
Kepala tukang
Pekerja
Mandor

1.00
0.10
0.01
0.01
0.01

bh
org
org
org
org

100,000
120,000
150,000
100,000
150,000
sub total
profit
total

100,000
12,000
1,500
1,000
750
115,250
115,250

34 Tiap 1 unit bak mandi


beton 1:2:3
besi beton
kayu bekesting
Keramik 30x30cm
Tukang
Kepala tukang
Pekerja
Mandor

0.30
59.00
2.60
2.50
0.10
0.01
0.01
0.01

m3
kg
m2
m2
org
org
org
org

1,105,224
20,700
97,625
115,900
120,000
150,000
100,000
150,000
sub total
profit
total

331,567
1,221,300
253,825
289,750
12,000
1,500
1,000
750
2,111,692
2,111,692

1.00
1.00
1.00
0.00
2.00
0.16

bh
ls
org
org
org
org

366,000
20,000
120,000
150,000
100,000
150,000
sub total
profit
total

366,000
20,000
120,000
150
200,000
24,000
730,150
730,150

M'
ls
Oh
Oh
Oh
Oh

9,150
10,000
100,000
120,000
150,000
150,000
sub total
profit
total

10,065
10,000
3,600
7,200
900
270
32,035
32,035

17,283
10,000
100,000

19,012
10,000
4,000

35 Tiap 1 unit Closet jongkok


Closet jongkok
Kelengkapan
Tukang
Kepala tukang
Pekerja
Mandor

47,075 m2

115,250 m2

2,111,692 m2

730,150 m2

36 Tiap 1 m' pipa PVC tipe AW diameter 1"


pipa leding paralon dia.
1.1
Perlengkapan
1
Pekerja
0.036
Tukang
0.06
Kepala tukang
0.006
Mandor
0.0018

32,035 m2

37 Tiap 1 m' pipa PVC tipe AW diameter 2"


pipa leding paralon dia.
1.1 M'
Perlengkapan
1 ls
Pekerja
0.04 Oh

41,982 m2

Tukang
Kepala tukang
Mandor

0.06 Oh
0.01 Oh
0.0018 Oh

120,000
150,000
150,000
sub total
profit
total

7,200
1,500
270
41,982
41,982

38 Tiap 1 m' pipa PVC tipe AW diameter 3"


pipa leding paralon dia.
1.1
Perlengkapan
1
Pekerja
0.05
Tukang
0.06
Kepala tukang
0.01
Mandor
0.0018

M'
ls
Oh
Oh
Oh
Oh

40,667
10,000
100,000
120,000
150,000
150,000
sub total
profit
total

44,733
10,000
5,000
7,200
1,500
270
68,703
68,703

68,703 m2

39 Tiap 1 m' pipa PVC tipe AW diameter 4"


pipa leding paralon dia.
1.1
Perlengkapan
1
Pekerja
0.05
Tukang
0.06
Kepala tukang
0.01
Mandor
0.0018

M'
ls
Oh
Oh
Oh
Oh

61,000
10,000
100,000
120,000
150,000
150,000
sub total
profit
total

67,100
10,000
5,000
7,200
1,500
270
91,070
91,070

40 Tiap 1m3 Sirtu


Sirtu
Pekerja
Mandor

1.2 M3
0.25 Oh
0.025 Oh

122,000
10,000
150,000
sub total
profit
total

146,400
2,500
3,750
152,650
152,650

41 Tiap 1 m2 Aspal 5cm


Agregat Aspal
Filler Aspal
Aspal curah
Pekerja
Mandor

0.1
0.1
12.24
0.25
0.025

M3
M3
kg
Oh
Oh

84,000
120,000
12,500
100,000
150,000
sub total
profit
total

8,400
12,000
153,000
25,000
3,750
202,150
202,150

42 Tiap 1 m2 Paving Block 6cm


Paving Block uk. 20x10.
Pasir Pasang
Pekerja
Tukang
Kepala Tukang
Mandor

50
0.08
0.15
0.2
0.02
0.01

bh
M3
Oh
Oh
Oh
Oh

2,000
146,400
100,000
120,000
150,000
150,000
sub total
profit
total

100,000
11,712
15,000
24,000
3,000
1,500
155,212
155,212

43 Tiap 1 m Kanstin
Kansteen uk. 60x14x30

1.67

91,070 m2

152,650 m2

202,150 m2

155,212 m2

#N/A m
#N/A

#N/A

#N/A

Semen portland
Pasir Pasang
Pekerja
Tukang
Kepala Tukang
Mandor

0.12
0.008
0.15
0.2
0.02
0.01

zak
m3
Oh
Oh
Oh
Oh

146,400
146,400
100,000
120,000
150,000
150,000
sub total
profit
total

1
0.1
0.05
0.5
0.3
0.1
0.05

bh
zak
m3
Oh
Oh
Oh
Oh

2,000,000
146,400
146,400
100,000
120,000
150,000
150,000
sub total
profit
total

2,000,000
14,640
7,320
50,000
36,000
15,000
7,500
2,130,460
2,130,460

45 Tiap 1 m kabel listrik tipe 1 x 2,5mm


kabel listrik tipe 1 x 2,
1.05
Pekerja
0.05
Tukang
0.03
Kepala Tukang
0.01
Mandor
0.001

m
Oh
Oh
Oh
Oh

11,250
100,000
120,000
150,000
150,000
sub total
profit
total

11,813
5,000
3,600
1,500
150
22,063
22,063

46 Tiap 1 m2 wiremesh M6
Wiremesh M6
Pekerja
Tukang
Kepala Tukang
Mandor

1.05
0.08
0.02
0.01
0.001

m2
Oh
Oh
Oh
Oh

33,962
100,000
120,000
150,000
150,000
sub total
profit
total

35,660
8,000
2,400
1,500
150
47,710
47,710

47 Tiap 1 m2 wiremesh M4
Wiremesh M4
Pekerja
Tukang
Kepala Tukang
Mandor

1.05
0.08
0.02
0.01
0.001

m2
Oh
Oh
Oh
Oh

14,151
100,000
120,000
150,000
150,000
sub total
profit
total

14,858
8,000
2,400
1,500
150
26,908
26,908

44 Tiap 1 unit tiang listrik besi


Tiang Listrik besi
Semen portland
Pasir Pasang
Pekerja
Tukang
Kepala Tukang
Mandor

17,568
1,171
15,000
24,000
3,000
1,500
#N/A
#N/A
#N/A
2,130,460 m

22,063 m

47,710 m

26,908 m

Additional Profit

0%

Bill of Quantity
Harga Satuan
Harga
No

Uraian

Satuan

Satuan
(Rp)

Upah:
1 Mandor

Oh

150,000

2 Kepala Tukang

Oh

150,000

3 Tukang

Oh

120,000

4 Pekerja

Oh

100,000

5 Operator

Oh

200,000

6 Pembantu Operator

Oh

150,000

7 Sopir

Oh

150,000

8 Pembantu Sopir

Oh

100,000

9 Mekanik

Oh

150,000

Oh

100,000

1 Tanah urug

m3

146,400

2 Pasir urug

m3

146,400

3 Pasir Beton

m3

146,400

4 Pasir Pasang

m3

146,400

5 Semen portland

zak

146,400

6 Kerikil Beton

m3

135,000

7 Batu kali

m3

549,000

8 Tripleks 4mm

Lbr

109,800

9 Plywood 9mm

Lbr

247,050

10 Balok Meranti 5/7 Kelas II

m1

9,275

11 Balok Meranti 5/7 Jenis Keras

m3

2,650,000

12 Balok Meranti 2/3 Jenis Keras

m3

2,650,000

13 Kayu Meranti Papan 3/20

m1

8,000

14 Seng Gelombang 0.2

m2

70,272

15 Paku

kg

26,800

16 Minyak Bekisting

Lt

10,000

17 Besi beton

kg

20,700

18 Waterproofing

m2

75,000

19 Keramik 30x30cm

m2

115,900

20 Semen Warna

zak

80,000

21 Batako

buah

22 Kolom & balok praktis

m1

50,000

23 Paragon PlaMir

Kg

14,000

24 Altex Cat Dasar

Kg

23,000

25 Cat Mowilex Interior

Kg

24,400

26 Cat Mowilex Eksterior

Kg

104,900

10 Pembantu Mekanik

Bahan/Material

4,900

Ket

27 Balok Bengkirai 5/7

Btg

28,000

28 Paku Biasa 2"-5"

kg

17,000

29 Paku Sekrup

kg

30,000

30 Closet jongkok

unit

366,000

31 Floordrain

unit

100,000

32 Kran Leding PVC 3/4

unit

31,700

33 Seal tape

unit

5,000

34 Rumput taman

m2

25,000

35 Asbes Semen

lbr

46,500

36 besi plat uk. 1,8mm

m2

583,000

37 pipa leding paralon dia. 1"

9,150

38 pipa leding paralon dia. 2"

17,283

39 pipa leding paralon dia. 3"

40,667

40 pipa leding paralon dia. 4"

41 Sirtu

m3

122,000

42 Agregat Aspal

m3

84,000

43 Filler Aspal

m3

120,000

44 Aspal curah

kg

12,500

45 Paving Block uk. 20x10.5x6 cm

bh

2,000

46 Paving Block uk. 20x10.5x8 cm

bh

2,667

47 Topi Uskup Tebal 8cm

bh

9,900

48 Kansteen uk. 10x20x40 cm

bh

20,000

49 Tiang Listrik besi

bh

2,000,000

50 kabel listrik tipe 1 x 2,5mm

11,250

51 Wiremesh M6

m2

33,962

52 Wiremesh M4

m2

14,151

53
54

61,000