1 2
Lima Milyar Empat Ratus Delapan Puluh Sembilan Juta Enam Ratus Tiga Belas Ribu
Terbilang :
Rupiah.
ULASI
:
TAN KOTA BALIKPAPAN :
:
3,959,853,511.26
29,933,782.28
283,734,697.03
438,875,838.92
278,160,021.52
1 2 3
I PEKERJAAN PERSIAPAN
1 Pengukuran dan Pasang Bouwplank 106.00 m1
Membersihkan lapangan / penebangan pohon / semak semak
2 2,000.00 m2
Pek. Pondasi Mini Pile Tiang Pancang Kotak 20x20 K500 panjang 12 m,
4 1,296.00 m1
sdh termsuk Biaya mob. dan demob.
35
No. Uraian Pekerjaan Volume
1 2 3
Ring Balok 20/30 beton bertulang K 175 (besi beton 200 kg)
9 12.79 m3
Ring Balok 15/20 beton bertulang K 175 (besi beton 200 kg)
10 1.96 m3
Balok Praktis (Latei) 11/11 beton bertulang K 175 (besi beton 350 kg)
11 2.46 m3
Plat kanopi parkir kendaraan beton bertulang K 225 (besi beton 140 kg)
13 2.10 m3
Plat kanopi diatas jendela 50x7 besi beton K 175 besi beton 140 kg
14 2.00 m3
Plat beton bertulang K225 penutup dinding batu tempel, dan konsul type
15 K3 (besi beton 140 kg) 1.44 m3
Tangga Beton bertulang K 225 (besi beton 240 kg) termsuk Pondasi
17 6.75 m3
IV PEKERJAAN ATAP
1 Kuda-kuda baja ringan atap belakang 274.93 m2
2 Kuda-kuda baja ringan atap depan 186.62 m2
Pek. Membuat kanopi model minimalis, Bahan polycarbonat black grey ex.
3 38.88 m2
Starlite dan rangka besi hollow galvaniz di cat.
V PEKERJAAN PLAFOND
Pasang Plafond Lumbersiring Kayu Bangkirai pada gedung bagian luar dan
1 kanopi pintu masuk 180.14 m2
36
No. Uraian Pekerjaan Volume
1 2 3
Pasang rangka metal furing untuk plafon pada gedung bagian dalam dan luar
3 863.00 m2
Pasang jendela alumunium Type J2a ex. Ykk, incl. Asesories rambuncis
7 321US 3, engsel 3" dan casement CM T75-012 16.00 bh
Pasang jendela alumunium Type J2b ex. Ykk, incl. Asesories rambuncis
8 321US 3, engsel 3" dan casement CM T75-012 2.00 bh
Pasang pintu spandrel alumunium Type P2, incl. Kunci dan engsel. (KM dan
13 R.Service) 9.00 bh
Pasang pintu Panil Bangkiray Type Pa2, incl. Kunci dan engsel.
14 (R.Rontgen), termsuk Kusen dan Cat 1.00 bh
37
No. Uraian Pekerjaan Volume
1 2 3
Pek. Pasang Dinding Keramik 20/40 motif unpolish KM/WC dan Lab
19 30.00 m2
Pek. Pasang railing pipa Dia. 2" galvanize pada dinding bata ram,pagar dan
22 tangga + cat 44.00 m1
Pek. Pasang Tangga menuju atap dak r. Service pipa besi Dia. 1,5 " + cat
23 1.00 ls
Pasang Kaca Curtain wall 8mm, termasuk mulion dan ransom alumunium
24 24.60 m2
29 Pasang Lantai Koral sikat pada teras depan pintu lobby 25.00 m2
30 Pasang Railing stainless steel 1,5" tangga, koridor dan ram. 50.00 m1
Pek. Plint lantai lengkung, ruang lab, dipasang pada sudut sudut pertemuan
33 44.00 m1
dinding dan lantai
1 Pasang instalasi titik lampu dan stop kontak + aksesoris 146.00 ttk
38
No. Uraian Pekerjaan Volume
1 2 3
11 Pasang Main Panel (50/40/20) lengkap MCB, powder coating anti karat 1.00 unit
Pasang Sub panel (40/30/20) lantai 2 lengkap MCB, powder coating anti
12 1.00 unit
karat
13 Pasang Sub panel (30/20/20) ruang Lab lengkap MCB, bahan PVC 1.00 unit
Pasang grating steel penutup saluran air pada pintu masuk dan keluar
6 10.00 m1
Pasang pipa PVC 4 " Pada tangki septik dan outlet pit
11 50.00 m1
Pek. Pemasangan Tangki Septik Fiber Glass ex Biotech BT-12 Vol. 1800 Ltr
12 3.00 bh
Pek. Pemasangan Tangki Septik Fiber Glass ex Biotech BT-12 Vol. 800 Ltr
13 1.00 bh
39
No. Uraian Pekerjaan Volume
1 2 3
Pasang Tandon air 1200 Lt trmsuk instalasi, 2 untuk gedung, 2 untuk
21 mushola 4.00 bh
IX PEKERJAAN PENGECATAN
1 Cat dinding Luar weather shield ex Mowilek
1,039.86 m2
X PEKERJAAN INTERIOR
1 Pek. Interior R. Kepala Kantor 15.00 m1
2 Pek. Interior R. Lobby 62.43 m2
3 Pek. Interior R. Rapat 90.00 m2
4 Pek. Interior R. Kasir dan Pendaftaran 12.50 m2
Pasang Lantai Karpet ex. Nobel + under layer pd. R. Rapat,R.Pimpinan dan
6 94.50 m2
R. Shollat.
Pek. Pasang lapisan kayu ukir khas kaltim pada Kolom area Pintu Masuk R.
9 2.00 bh
Rapat
40
No. Uraian Pekerjaan Volume
1 2 3
41
No. Uraian Pekerjaan Volume
1 2 3
PEKERJAAN BETON
1 Pek. Beton Sloop 150/200 0.24 m3
PEKERJAAN PENGECATAN
1 Pengecatan dinding dan plafon 41.20 m2
PEKERJAAN LISTRIK
1 Instalasi listrik 3.00 ttk
2 Pas. Stop Kontak 1.00 ttk
3 Pas. Saklar dan Lampu (trmsk saklar Lampu taman) 3.00 ttk
7 Pekerjaan Plesteran 1 : 2 sloop dan pondasi batu gunung bag. Luar 109.74 m2
42
No. Uraian Pekerjaan Volume
1 2 3
11 3.91 m3
Pek. Baton Pondasi umpak pagar 350/350 K 225
Pek. Pintu masuk, stainless steel 5/5, 2.5/5, termasuk asesories, engsel dan
12 6.50 m1
kunci
Pek. Membuat papan nama kantor, lengkap dgn Tulisan plat galvaniz dan
14 1.00 ls
Lampu sorot ex Artolite
17 Pek. Pemasangan Kawat Duri, termasuk Besi Siku 60/60 ( 5 susun ) 925.00 m1
43
No. Uraian Pekerjaan Volume
1 2 3
PEKERJAAN BETON
1 Pek. Beton Sloop 150/200 1.03 m3
PEKERJAAN PENGECATAN
1 Pengecatan dinding dan plafon 48.00 m2
44
No. Uraian Pekerjaan Volume
1 2 3
PEKERJAAN LISTRIK
1 Pasang instalasi titik lampu dan stop kontak + aksesoris 13.00 ttk
2 Stop Kontak Biasa ex LEGRAND 2.00 ttk
3 Saklar tunggal ex LEGRAND 3.00 ttk
4 Kipas Angin Gantung 4.00 bh
PEKERJAAN SANITASI
1 Pasang pipa pvc 3" talang air hujan 24.00 m1
45
RGA
TOTAL 3,959,853,511.26
88,875.00 9,420,750.00
3,250.00 6,500,000.00
Jumlah I 15,920,750.00
35,720.00 2,362,878.00
35,720.00 1,125,180.00
13,040.00 698,292.00
250,000.00 324,000,000.00
50,000.00 5,400,000.00
66,800.00 93,520,000.00
114,800.00 15,027,033.00
Jumlah II 442,133,383.00
4,489,070.00 60,602,445.00
4,926,030.00 14,204,700.11
4,251,030.00 93,151,970.18
8,272,280.00 172,650,755.88
7,593,280.00 118,637,406.72
6,328,099.17 31,297,987.50
6,348,470.00 153,553,618.13
6,930,470.00 102,260,470.94
46
Harga Satuan Jumlah Harga
( Rp. ) ( Rp. )
4 5
6,364,240.00 81,411,358.08
6,494,240.00 12,708,578.26
6,328,099.17 15,543,710.00
5,551,520.00 281,195,591.04
5,551,520.00 11,658,192.00
5,551,520.00 11,103,040.00
5,551,520.00 7,994,188.80
5,339,520.00 6,407,424.00
5,551,520.00 37,472,760.00
1,822,961.50 2,114,635.34
1,822,961.50 84,585,413.60
196,875.00 54,126,843.75
196,875.00 36,740,812.50
450,000.00 17,496,000.00
48,160.00 22,228,248.00
125,000.00 57,693,750.00
73,580.00 3,973,320.00
151,350.00 69,855,592.50
172,798.00 17,459,509.92
362,331.83 913,076.22
2,500,000.00 7,500,000.00
Jumlah IV 287,987,152.89
160,255.00 28,867,854.94
47,571.24 36,487,141.08
47
Harga Satuan Jumlah Harga
( Rp. ) ( Rp. )
4 5
110,825.00 95,641,975.00
37,095.00 15,060,570.00
23,785.62 3,398,489.39
362,331.83 16,232,466.13
Jumlah V 195,688,496.53
117,287.00 141,588,866.40
41,812.00 100,950,892.80
17,234.50 35,842,934.34
159,238.75 93,785,254.20
190,538.75 6,476,412.11
650,000.00 27,300,000.00
650,000.00 10,400,000.00
650,000.00 1,300,000.00
2,977,000.00 2,977,000.00
2,977,000.00 20,839,000.00
2,100,000.00 39,900,000.00
40,000,000.00 40,000,000.00
750,000.00 6,750,000.00
1,500,000.00 1,500,000.00
12,000.00 28,972,800.00
286,602.80 132,553,795.00
321,602.80 34,733,102.40
151,602.80 7,276,934.40
48
Harga Satuan Jumlah Harga
( Rp. ) ( Rp. )
4 5
175,358.00 5,260,740.00
66,099.17 26,836,263.62
51,216.50 5,377,732.50
175,000.00 7,700,000.00
1,200,000.00 1,200,000.00
750,000.00 18,450,000.00
400,000.00 4,504,000.00
500,000.00 15,000,000.00
350,000.00 35,000,000.00
650,000.00 100,295,000.00
350,000.00 8,750,000.00
150,000.00 7,500,000.00
298,135.80 6,444,503.45
162,716.50 523,947.13
45,000.00 1,980,000.00
673,960.00 49,064,288.00
Jumlah VI 1,027,033,466.36
250,000.00 36,500,000.00
550,000.00 33,000,000.00
450,000.00 10,800,000.00
45,000.00 900,000.00
45,000.00 675,000.00
55,000.00 2,200,000.00
60,000.00 1,320,000.00
500,000.00 2,500,000.00
500,000.00 5,000,000.00
500,000.00 10,000,000.00
49
Harga Satuan Jumlah Harga
( Rp. ) ( Rp. )
4 5
1,000,000.00 1,000,000.00
750,000.00 750,000.00
500,000.00 500,000.00
2,000,000.00 6,000,000.00
600,000.00 3,600,000.00
47,000.00 9,400,000.00
2,500,000.00 2,500,000.00
70,000.00 3,150,000.00
150,000.00 3,300,000.00
81,699.25 1,633,985.00
59,499.25 5,949,925.00
985,980.00 5,915,880.00
125,000.00 18,750,000.00
350,000.00 3,500,000.00
18,849.25 565,477.50
20,349.25 1,017,462.50
22,449.25 4,040,865.00
59,499.25 3,569,955.00
81,699.25 4,084,962.50
7,500,000.00 22,500,000.00
5,500,000.00 5,500,000.00
75,000.00 1,050,000.00
150,000.00 1,050,000.00
50,000.00 350,000.00
2,271,500.00 11,357,500.00
450,000.00 900,000.00
1,953,500.00 13,674,500.00
475,600.00 8,560,800.00
50
Harga Satuan Jumlah Harga
( Rp. ) ( Rp. )
4 5
1,500,000.00 6,000,000.00
500,000.00 3,500,000.00
500,000.00 500,000.00
25,000.00 6,250,000.00
750,000.00 750,000.00
5,551,520.00 7,494,552.00
5,551,520.00 2,276,123.20
250,000.00 8,750,000.00
80,569.50 83,781,000.27
67,569.50 70,262,820.27
45,000.00 1,350,000.00
67,569.50 60,136,855.00
31,039.50 5,591,362.41
Jumlah IX 221,122,037.95
2,500,000.00 37,500,000.00
500,000.00 31,215,000.00
500,000.00 45,000,000.00
500,000.00 6,250,000.00
51,885.00 7,899,491.25
150,000.00 14,175,000.00
250,000.00 3,787,500.00
250,000.00 2,000,000.00
7,500,000.00 15,000,000.00
3,500,000.00 3,500,000.00
15,000,000.00 15,000,000.00
7,500,000.00 7,500,000.00
51
Harga Satuan Jumlah Harga
( Rp. ) ( Rp. )
4 5
Jumlah X 188,826,991.25
52
Harga Satuan Jumlah Harga
( Rp. ) ( Rp. )
4 5
TOTAL 29,933,782.28
27,200.00 163,200.00
13,040.00 19,560.00
928,555.00 2,640,810.42
1,172,870.00 1,128,300.94
Jumlah 3,951,871.36
4,926,030.00 1,182,247.20
8,272,280.00 2,010,164.04
5,339,520.00 1,943,585.28
985,980.00 429,887.28
6,930,470.00 2,099,932.41
5,551,520.00 2,657,734.68
5,339,520.00 2,289,586.18
Jumlah 12,613,137.07
117,287.00 844,466.40
41,812.00 1,906,627.20
17,234.50 785,893.20
350,000.00 1,540,000.00
151,602.80 1,652,470.52
159,238.75 1,815,321.75
190,538.75 400,131.38
Jumlah 8,944,910.45
67,569.50 2,783,863.40
Jumlah 2,783,863.40
250,000.00 750,000.00
55,000.00 55,000.00
45,000.00 135,000.00
350,000.00 700,000.00
Jumlah 1,640,000.00
TOTAL 283,734,697.03
88,875.00 18,663,750.00
27,200.00 482,800.00
27,200.00 2,387,942.40
928,555.00 71,329,737.99
13,040.00 1,306,829.68
4,926,030.00 27,029,126.61
117,287.00 12,871,075.38
250,000.00 4,500,000.00
53
Harga Satuan Jumlah Harga
( Rp. ) ( Rp. )
4 5
250,000.00 13,250,000.00
120,000.00 37,680,000.00
3,608,070.00 14,121,534.97
2,000,000.00 13,000,000.00
1,000,000.00 25,000,000.00
10,000,000.00 10,000,000.00
9,000,000.00 18,000,000.00
157,600.00 10,874,400.00
3,500.00 3,237,500.00
TOTAL 438,875,838.92
1,694,893.30 222,708,979.62
214,430.00 56,180,660.00
250,000.00 4,250,000.00
750,000.00 7,500,000.00
159,099.00 2,545,584.00
298,135.80 5,962,716.00
3,500,000.00 3,500,000.00
250,000.00 5,000,000.00
25,000.00 400,000.00
10,000.00 200,000.00
50,000.00 800,000.00
25,000.00 500,000.00
500,000.00 500,000.00
50,000.00 50,000.00
350,000.00 350,000.00
25,000.00 50,000.00
300,000.00 600,000.00
300,000.00 600,000.00
47,000,000.00 94,000,000.00
54
Harga Satuan Jumlah Harga
( Rp. ) ( Rp. )
4 5
1,822,961.50 33,177,899.30
TOTAL 278,160,021.52
27,200.00 696,320.00
13,040.00 83,456.00
928,555.00 14,856,880.00
1,172,870.00 4,926,054.00
Jumlah 20,562,710.00
5,551,520.00 5,729,168.64
5,623,780.00 13,542,062.24
5,339,520.00 35,240,832.00
985,980.00 3,869,971.50
6,930,470.00 11,102,612.94
Jumlah 69,484,647.32
117,287.00 2,814,888.00
41,812.00 2,006,976.00
17,234.50 827,256.00
298,135.80 36,930,081.55
296,891.00 5,640,929.00
159,238.75 18,904,824.40
190,538.75 926,018.33
362,331.83 7,550,995.41
50,000.00 2,500,000.00
2,977,000.00 8,931,000.00
650,000.00 11,700,000.00
Jumlah 98,732,968.68
80,569.50 3,867,336.00
Jumlah 3,867,336.00
147,900.00 22,539,960.00
78,525.00 2,355,750.00
47,571.24 5,851,262.52
110,825.00 13,631,475.00
37,095.00 2,967,600.00
73,580.00 993,330.00
Jumlah 48,339,377.52
55
Harga Satuan Jumlah Harga
( Rp. ) ( Rp. )
4 5
250,000.00 3,250,000.00
55,000.00 110,000.00
45,000.00 135,000.00
450,000.00 1,800,000.00
Jumlah 5,295,000.00
59,499.25 1,427,982.00
75,000.00 450,000.00
30,000,000.00 30,000,000.00
Jumlah 31,877,982.00
4,990,557,851.00
499,055,785.10
5,489,613,636.10
5,489,613,000.00
56
57
58
72.00 34.00 106.00
13.50
260.00
59
213.20 0.00 0.00
1.20
60
32.40 10.80 43.20
1,207.20
5.10 44.00 224.40
61
17.00
68.40 29.10 114.50
175.00
89.70
154.30 124.80
64.60
62
45.00 2.40 18.75 139,000.00
63
30.00 12.93
62.43
90.00
152.25
26.32 24.43 3.00
334.68
64
7,483,445.57 4.00
0.5
22,800.00 4.20 13.9
882,325.00 2.84 0.5
880,350.00 3.74
0.03
5,449,984.50 0.06075
6,692,544.50 7.28
6,933,495.00
97,090.00 0.30
0.48
0.43
7.00 3.00 7
1,029,970.00 7
39,755.00
450,000.00
169,922.00 2.70 250,000.00 2.1
11.4
250,000.00
55,000.00
125,000.00
0.03 0 0 0 80
0.6 0 0 0 80
65
182 0.3 54.6
0.11025 0 0 0 2
66
182.00 0.10 18.20
5,676,735 49.00
3.93
53.40 0.03 1.60
24.00
6
87.72
25 108.00 19.44 51.90 13.68
118.72
12.15 7.29 1.40 20.84
67
48.00 66.00 8.00 12.00 252.00 0.13 31.50
2.88
21.91
0.13 24.19
0.08 14.76
68
0.06 12.79
0.03 1.96
0.01 2.46
3.67
6.75
101.04
69
10.85 88.00 145.05 1,646.95 290.00 1,356.95
3.48 33.99
0.00
108.00 462.50
70
12.00 1.20 13.20 34.82
29.00 0.10 2.90 5.80
71
166,800.00 3,127,500.00
72
152.25
73
8 4
0.05 0.695
6 3
5.88 0.1 0.962
8 0.24
4 0.243
0.05 0.364
10.9
0.04 0.436
3 10
3 10 2.8 7.2
2.8 7.2 2 14.4 31.2 45.6
301020 632142
- -
632,142
9 30 30 71 17.75
80 25 25 182.9 87.792 34.5
80 25 17 182.9 76.818
80 25 17 182.9 5.487
80 25 17 182.9 109.74
204.1
74
236.6
5 687.5
9 30 30 71 3.913875
rol
75
1.03
193.02
76
1296
4.95
77
ANALISA BIAYA KONSTRUKSI BANGUNAN GEDUNG DAN PERUMAHAN
(S N I)
I. PEKERJAAN PERSIAPAN
Keterangan :
78
Harga satuan diatas sudah termasuk over head dan profit , belum termasuk pajak-pajak sesuai dengan peraturan yang berlaku
Harga Jumlah Harga (Rp)
No Uraian Pekerjaan Sat.
(Rp) Upah Bahan Jumlah
1 2 3 4 5 6 7
2 Pasang Batu Gunung Campuran 1Pc : 4Psr M3
1.500 Oh Pekerja 75,000.0 112,500.0 - 112,500.0
0.600 Oh Tukang Batu 80,000.0 48,000.0 - 48,000.0
0.060 Oh Kepala Tukang 90,000.0 5,400.0 - 5,400.0
0.075 Oh Mandor 85,000.0 6,375.0 - 6,375.0
1.100 M3 Batu Gunung 350,000.0 - 385,000.0 385,000.0
163.000 Kg Semen Ex. Tonasa 1,560.0 - 254,280.0 254,280.0
0.520 M3 Pasir Pasang 225,000.0 - 117,000.0 117,000.0
Jumlah 172,275.0 756,280.0 928,555.0
3 Pancang Ulin 10/10-200 Ttk
0.100 Oh Pekerja 75,000.0 7,500.0 - 7,500.0
0.250 Oh Tukang Kayu 80,000.0 20,000.0 - 20,000.0
0.025 Oh Kepala Tukang 90,000.0 2,250.0 - 2,250.0
0.050 Oh Mandor 85,000.0 4,250.0 - 4,250.0
0.020 M3 Kayu Ulin 10/10-200 6,000,000.0 - 120,000.0 120,000.0
1.000 Ls Peralatan Pancang 3,600.0 - 3,600.0 3,600.0
Jumlah 26,500.0 123,600.0 157,600.0
4 Pancang Ulin 10/10-800 Ttk
0.100 Oh Pekerja 75,000.0 7,500.0 - 7,500.0
0.250 Oh Tukang Kayu 80,000.0 20,000.0 - 20,000.0
0.025 Oh Kepala Tukang 90,000.0 2,250.0 - 2,250.0
0.050 Oh Mandor 85,000.0 4,250.0 - 4,250.0
0.110 M3 Kayu Ulin 12/12-800 6,000,000.0 - 660,000.0 660,000.0
1.000 Ls Peralatan Pancang 3,600.0 - 3,600.0 3,600.0
1.000 Ls Cincin penyambung 20,000.0 - 20,000.0 20,000.0
Jumlah 26,500.0 663,600.0 717,600.0
IV. PEKERJAAN DINDING
1 Pasangan Bata Merah Tebal 1/2 Batu 1Pc : 2Ps M2
0.320 Oh Pekerja 75,000.0 24,000.0 - 24,000.0
0.100 Oh Tukang Batu 80,000.0 8,000.0 - 8,000.0
0.010 Oh Kepala Tukang 90,000.0 900.0 - 900.0
0.015 Oh Mandor 85,000.0 1,275.0 - 1,275.0
50.000 Bh Bata Merah 900.0 - 45,000.0 45,000.0
18.950 Kg Semen Ex. Tonasa 1,560.0 - 29,562.0 29,562.0
0.038 M3 Pasir Pasang 225,000.0 - 8,550.0 8,550.0
Jumlah 34,175.0 83,112.0 117,287.0
2 Plesteran 1Pc : 4Psr, Tebal 15 mm M2
0.200 Oh Pekerja 75,000.0 15,000.0 - 15,000.0
0.150 Oh Tukang Batu 80,000.0 12,000.0 - 12,000.0
0.015 Oh Kepala Tukang 90,000.0 1,350.0 - 1,350.0
0.010 Oh Mandor 85,000.0 850.0 - 850.0
5.200 Kg Semen Ex. Tonasa 1,560.0 - 8,112.0 8,112.0
0.020 M3 Pasir Pasang 225,000.0 - 4,500.0 4,500.0
Jumlah 29,200.0 12,612.0 41,812.0
3 Acian dinding M2
0.070 Oh Pekerja 75,000.0 5,250.0 5,250.0
0.033 Oh Tukang Batu 80,000.0 2,640.0 2,640.0
0.003 Oh Kepala Tukang 90,000.0 297.0 297.0
0.004 Oh Mandor 85,000.0 297.5 297.5
3.500 Kg Semen AM 86 2,500.0 8,750.0 8,750.0
Jumlah 8,484.5 8,750.0 17,234.5
VI. PEKERJAAN KACA DAN ALUMUNIUM
1 Pekerjaan Kusen Alumunium Black Anodize M1
0.015 Oh Pekerja 75,000.0 1,125.0 - 1,125.0
0.150 Oh Tukang Alumunium 80,000.0 12,000.0 - 12,000.0
0.015 Oh Kepala Tukang 90,000.0 1,350.0 - 1,350.0
0.001 Oh Mandor 85,000.0 63.8 - 63.8
1.100 M2 Profil Alumunium 120,000.0 - 132,000.0 132,000.0
2.000 bh Sekrup fixer 5,000.0 - 10,000.0 10,000.0
0.060 tube Sielent 45,000.0 - 2,700.0 2,700.0
Jumlah 14,538.8 132,000.0 159,238.8
2 Pekerjaan Kaca Mati Tebal 5 mm M2
0.015 Oh Pekerja 75,000.0 1,125.0 - 1,125.0
0.150 Oh Tukang Kayu 80,000.0 12,000.0 - 12,000.0
0.015 Oh Kepala Tukang 90,000.0 1,350.0 - 1,350.0
0.001 Oh Mandor 85,000.0 63.8 - 63.8
1.100 M2 Kaca 5 mm 160,000.0 - 176,000.0 176,000.0
Keterangan :
79
Harga satuan diatas sudah termasuk over head dan profit , belum termasuk pajak-pajak sesuai dengan peraturan yang berlaku
Harga Jumlah Harga (Rp)
No Uraian Pekerjaan Sat.
(Rp) Upah Bahan Jumlah
1 2 3 4 5 6 7
Jumlah 14,538.8 176,000.0 190,538.8
3 Pasang Aluminium Foil, Glasswool dan Roofmesh M2
0.150 Oh Pekerja 75,000.0 11,250.0 - 11,250.0
0.050 Oh Tukang Kayu 80,000.0 4,000.0 - 4,000.0
0.005 Oh Kepala Tukang 90,000.0 450.0 - 450.0
0.008 Oh Mandor 85,000.0 680.0 - 680.0
1.050 M2 Aluminium foil 5,166.7 - 5,425.0 5,425.0
1.050 M2 Glasswool 15,933.3 - 16,730.0 16,730.0
1.050 M2 Roofmesh 9,166.7 - 9,625.0 9,625.0
Jumlah 16,380.0 5,425.0 48,160.0
Pasang atap steel jenis Spandek Hi-ten tebal 0,40 mm M2
4
finish Colorbond
0.033 oh Tukang 80,000.0 2,666.7 - 2,666.7
0.003 oh Kepala Kerja 90,000.0 300.0 - 300.0
0.200 oh Pekerja 75,000.0 15,000.0 - 15,000.0
0.010 oh Mandor 85,000.0 850.0 - 850.0
1.000 M2 Atap Spandek 199,000.0 - 199,000.0 199,000.0
6.000 bh Sekrup 26,400.0 - 158,400.0 158,400.0
Jumlah 18,816.7 357,400.0 376,216.7
5 Pasang Dinding Partisi Kaca M2
0.015 Oh Pekerja 75,000.0 1,125.0 1,125.0
0.150 Oh Tukang Alumunium 80,000.0 12,000.0 12,000.0
0.015 Oh Kepala Tukang 90,000.0 1,350.0 1,350.0
0.001 Oh Mandor 85,000.0 85.0 85.0
2.500 M1 Kusen Alumunium 120,000.0 300,000.0 300,000.0
1.100 M2 Kaca 5 mm 160,000.0 176,000.0 176,000.0
6.000 Bh Paku/ Rivet 26,400.0 158,400.0 158,400.0
1.000 Ls Alat Bantu 25,000.0 25,000.0 25,000.0
Jumlah 14,560.0 476,000.0 673,960.0
6.0 Pasang Rangka Atap Baja Ringan M2
0.500 Oh Pekerja 75,000.0 37,500.0 - 37,500.0
0.250 Oh Tukang Besi 80,000.0 20,000.0 - 20,000.0
0.025 Oh Kepala Tukang 90,000.0 2,250.0 - 2,250.0
0.025 Oh Mandor 85,000.0 2,125.0 - 2,125.0
1.000 M2 Kuda-kuda Baja Ringan 85,000.0 - 85,000.0 85,000.0
1.000 M2 Reng Baja Ringan 40,000.0 - 40,000.0 40,000.0
1.000 Ls Accessories 10,000.0 - 10,000.0 10,000.0
Jumlah 61,875.0 135,000.0 196,875.0
7 Pasang rangka Metal Ceiling M2
0.100 oh Tukang 80,000.0 8,000.0 - 8,000.0
0.010 oh Kepala Kerja 90,000.0 900.0 - 900.0
0.060 oh Pekerja 75,000.0 4,500.0 - 4,500.0
0.003 oh Mandor 85,000.0 255.0 - 255.0
0.750 set Rod M5 2,200.0 - 1,650.0 1,650.0
0.700 Pc U Clamp Channel 1,000.0 - 700.0 700.0
0.840 m' C Channel 37,500.0 - 31,500.0 31,500.0
1.390 Pc Channel Clamp 500.0 - 695.0 695.0
1.670 m' Metal Furring 37,500.0 - 62,625.0 62,625.0
Jumlah 13,655.0 97,170.0 110,825.0
8 Pasang louvre aluminium (Venetion) m2
0.35 oh Tukang 75,000.0 26,250.0 - 26,250.0
0.035 oh Kepala Kerja 85,000.0 2,975.0 - 2,975.0
0.35 oh Pekerja 80,000.0 28,000.0 - 28,000.0
0.0018 oh Mandor 90,000.0 157.5 - 157.5
13.0000 m' Panellux 85 R 20,625.0 268,125.0 268,125.0
0.8300 m' Stringer 45o 44,366.7 36,824.3 36,824.3
57,382.5 304,949.3 362,331.8
Keterangan :
80
Harga satuan diatas sudah termasuk over head dan profit , belum termasuk pajak-pajak sesuai dengan peraturan yang berlaku
Harga Jumlah Harga (Rp)
No Uraian Pekerjaan Sat.
(Rp) Upah Bahan Jumlah
1 2 3 4 5 6 7
VII. PEKERJAAN BETON
1 Beton Tumbuk 1Pc : 3Psr : 5Kr M3
1.650 Oh Pekerja 75,000.0 123,750.0 - 123,750.0
0.250 Oh Tukang Batu 80,000.0 20,000.0 - 20,000.0
0.025 Oh Kepala Tukang 90,000.0 2,250.0 - 2,250.0
0.080 Oh Mandor 85,000.0 6,800.0 - 6,800.0
0.520 M3 Pasir Beton 312,500.0 - 162,500.0 162,500.0
0.870 M3 Koral Beton 380,000.0 - 330,600.0 330,600.0
218.000 Kg Semen Ex. Tonasa 1,560.0 - 340,080.0 340,080.0
Jumlah 152,800.0 833,180.0 985,980.0
2 Lantai Kerja Beton Tumbuk M3
1Pc : 3Psr : 5Kr Tebal 5 cm
1.150 Oh Pekerja 75,000.0 86,250.0 - 86,250.0
0.020 Oh Tukang Batu 80,000.0 1,600.0 - 1,600.0
0.002 Oh Kepala Tukang 90,000.0 180.0 - 180.0
0.006 Oh Mandor 85,000.0 510.0 - 510.0
0.026 M3 Pasir Beton 312,500.0 - 8,125.0 8,125.0
0.044 M3 Koral Beton 380,000.0 - 16,720.0 16,720.0
10.000 Kg Semen Ex. Tonasa 1,560.0 - 15,600.0 15,600.0
Jumlah 88,540.0 40,445.0 128,985.0
3 Pembesian Dengan Besi Polos Kg
0.007 Oh Pekerja 75,000.0 525.0 - 525.0
0.007 Oh Tukang Besi 80,000.0 560.0 - 560.0
0.001 Oh Kepala Tukang 90,000.0 63.0 - 63.0
0.000 Oh Mandor 85,000.0 25.5 - 25.5
1.050 Kg Besi Beton Polos 9,000.0 - 9,450.0 9,450.0
0.015 Kg Kawat Beton 21,500.0 - 322.5 322.5
1,173.5 9,772.5 10,946.0
4 Pembesian Dengan Besi Ulir Kg
0.007 Oh Pekerja 75,000.0 525.0 - 525.0
0.007 Oh Tukang Besi 80,000.0 560.0 - 560.0
0.001 Oh Kepala Tukang 90,000.0 63.0 - 63.0
0.000 Oh Mandor 85,000.0 25.5 - 25.5
1.050 Kg Besi beton ulir 9,700.0 - 10,185.0 10,185.0
0.015 Kg Kawat Beton 21,500.0 - 322.5 322.5
Jumlah 1,173.5 10,507.5 11,681.0
5 Beton Bertulang K 175 M3
3.900 Oh Pekerja 75,000.0 292,500.0 - 292,500.0
0.638 Oh Tukang Batu 80,000.0 51,000.0 - 51,000.0
0.200 Oh Kepala Tukang 90,000.0 18,000.0 - 18,000.0
0.068 Oh Mandor 85,000.0 5,737.5 - 5,737.5
0.550 M3 Pasir Pasang 225,000.0 - 123,750.0 123,750.0
0.830 M3 Koral Beton 380,000.0 - 315,400.0 315,400.0
340.000 Kg Semen Ex. Tonasa 1,560.0 - 530,400.0 530,400.0
Jumlah 367,237.5 969,550.0 1,336,787.5
6 Beton Bertulang K 225 M3
3.900 Oh Pekerja 75,000.0 292,500.0 - 292,500.0
0.638 Oh Tukang Batu 80,000.0 51,000.0 - 51,000.0
0.200 Oh Kepala Tukang 90,000.0 18,000.0 - 18,000.0
0.068 Oh Mandor 85,000.0 5,737.5 - 5,737.5
0.550 M3 Pasir Pasang 225,000.0 - 123,750.0 123,750.0
0.830 M3 Koral Beton 380,000.0 - 315,400.0 315,400.0
378.000 Kg Semen Ex. Tonasa 1,560.0 - 589,680.0 589,680.0
Jumlah 367,237.5 1,028,830.0 1,396,067.5
Keterangan :
81
Harga satuan diatas sudah termasuk over head dan profit , belum termasuk pajak-pajak sesuai dengan peraturan yang berlaku
Harga Jumlah Harga (Rp)
No Uraian Pekerjaan Sat.
(Rp) Upah Bahan Jumlah
1 2 3 4 5 6 7
323.000 Kg Semen Ex. Tonasa 1,560.0 - 503,880.0 503,880.0
0.520 M3 Pasir Beton 312,500.0 - 162,500.0 162,500.0
0.780 M3 Koral Beton 380,000.0 - 296,400.0 296,400.0
Jumlah 523,775.0 3,084,295.0 3,608,070.0
8 Pondasi Beton Bertulang (230 Kg Besi + Bekisting) M3
3.900 Oh Pekerja 75,000.0 292,500.0 - 292,500.0
0.350 Oh Tukang Batu 80,000.0 28,000.0 - 28,000.0
1.040 Oh Tukang Kayu 80,000.0 83,200.0 - 83,200.0
1.050 Oh Tukang Besi 80,000.0 84,000.0 - 84,000.0
0.245 Oh Kepala Tukang 90,000.0 22,050.0 - 22,050.0
0.165 Oh Mandor 85,000.0 14,025.0 - 14,025.0
0.200 M3 Kayu Meranti 3,500,000.0 - 700,000.0 700,000.0
1.500 Kg Paku Biasa 15,000.0 - 22,500.0 22,500.0
0.400 Ltr Minyak Bekisting 1,600.0 - 640.0 640.0
230.000 Kg Besi Beton Ulir 9,700.0 - 2,231,000.0 2,231,000.0
2.250 Kg Kawat Beton 21,500.0 - 48,375.0 48,375.0
323.000 Kg Semen Ex. Tonasa 1,560.0 - 503,880.0 503,880.0
0.520 M3 Pasir Beton 312,500.0 - 162,500.0 162,500.0
0.780 M3 Koral Beton 380,000.0 - 296,400.0 296,400.0
Jumlah 523,775.0 3,965,295.0 4,489,070.0
Keterangan :
82
Harga satuan diatas sudah termasuk over head dan profit , belum termasuk pajak-pajak sesuai dengan peraturan yang berlaku
Harga Jumlah Harga (Rp)
No Uraian Pekerjaan Sat.
(Rp) Upah Bahan Jumlah
1 2 3 4 5 6 7
9 Sloof Beton Bertulang (250 Kg Besi + Bekisting) M3
15/30
4.850 Oh Pekerja 75,000.0 363,750.0 - 363,750.0
0.350 Oh Tukang Batu 80,000.0 28,000.0 - 28,000.0
1.560 Oh Tukang Kayu 80,000.0 124,800.0 - 124,800.0
1.400 Oh Tukang Besi 80,000.0 112,000.0 - 112,000.0
0.331 Oh Kepala Tukang 90,000.0 29,790.0 - 29,790.0
0.170 Oh Mandor 85,000.0 14,450.0 - 14,450.0
0.270 M3 Kayu Meranti 3,500,000.0 - 945,000.0 945,000.0
2.000 Kg Paku Biasa 15,000.0 - 30,000.0 30,000.0
0.600 Ltr Minyak Bekisting 1,600.0 - 960.0 960.0
250.000 Kg Besi Beton Polos 9,000.0 - 2,250,000.0 2,250,000.0
3.000 Kg Kawat Beton 21,500.0 - 64,500.0 64,500.0
323.000 Kg Semen Ex. Tonasa 1,560.0 - 503,880.0 503,880.0
0.520 M3 Pasir Beton 312,500.0 - 162,500.0 162,500.0
0.780 M3 Koral Beton 380,000.0 - 296,400.0 296,400.0
Jumlah 672,790.0 4,253,240.0 4,926,030.0
10 Sloof Beton Bertulang (175 Kg Besi + Bekisting) M3
20/40
4.850 Oh Pekerja 75,000.0 363,750.0 - 363,750.0
0.350 Oh Tukang Batu 80,000.0 28,000.0 - 28,000.0
1.560 Oh Tukang Kayu 80,000.0 124,800.0 - 124,800.0
1.400 Oh Tukang Besi 80,000.0 112,000.0 - 112,000.0
0.331 Oh Kepala Tukang 90,000.0 29,790.0 - 29,790.0
0.170 Oh Mandor 85,000.0 14,450.0 - 14,450.0
0.270 M3 Kayu Meranti 3,500,000.0 - 945,000.0 945,000.0
2.000 Kg Paku Biasa 15,000.0 - 30,000.0 30,000.0
0.600 Ltr Minyak Bekisting 1,600.0 - 960.0 960.0
175.000 Kg Besi Beton Polos 9,000.0 - 1,575,000.0 1,575,000.0
3.000 Kg Kawat Beton 21,500.0 - 64,500.0 64,500.0
323.000 Kg Semen Ex. Tonasa 1,560.0 - 503,880.0 503,880.0
0.520 M3 Pasir Beton 312,500.0 - 162,500.0 162,500.0
0.780 M3 Koral Beton 380,000.0 - 296,400.0 296,400.0
Jumlah 672,790.0 3,578,240.0 4,251,030.0
11 Kolom Beton Bertulang M3
(135 Kg Besi + Bekisting) 200/200
7.300 Oh Pekerja 75,000.0 547,500.0 547,500.0
0.350 Oh Tukang Batu 80,000.0 28,000.0 28,000.0
3.300 Oh Tukang Kayu 80,000.0 264,000.0 264,000.0
2.100 Oh Tukang Besi 80,000.0 168,000.0 168,000.0
0.570 Oh Kepala Tukang 90,000.0 51,300.0 51,300.0
0.250 Oh Mandor 85,000.0 21,250.0 21,250.0
0.400 M3 Kayu Meranti 3,500,000.0 1,400,000.0 1,400,000.0
4.000 Kg Paku Biasa 15,000.0 60,000.0 60,000.0
2.000 Ltr Minyak Bekisting 1,600.0 3,200.0 3,200.0
135.000 Kg Besi Beton Polos 9,000.0 1,215,000.0 1,215,000.0
4.500 Kg Kawat Beton 21,500.0 96,750.0 96,750.0
323.000 Kg Semen Ex. Tonasa 1,560.0 503,880.0 503,880.0
0.520 M3 Pasir Beton 312,500.0 162,500.0 162,500.0
0.780 M3 Koral Beton 380,000.0 296,400.0 296,400.0
3.500 Lbr Plywood Tebal 9 mm 100,000.0 350,000.0 350,000.0
24.000 Btg Dolken Kayu Galam 19,000.0 456,000.0 456,000.0
Jumlah 1,080,050.0 4,543,730.0 5,623,780.0
12 Kolom Beton Bertulang (330 Kg Besi + Bekisting) M3
7.300 Oh Pekerja 75,000.0 547,500.0 - 547,500.0
0.350 Oh Tukang Batu 80,000.0 28,000.0 - 28,000.0
3.300 Oh Tukang Kayu 80,000.0 264,000.0 - 264,000.0
2.100 Oh Tukang Besi 80,000.0 168,000.0 - 168,000.0
0.570 Oh Kepala Tukang 90,000.0 51,300.0 - 51,300.0
0.250 Oh Mandor 85,000.0 21,250.0 - 21,250.0
0.550 M3 Kayu Meranti 3,750,000.0 - 2,062,500.0 2,062,500.0
4.000 Kg Paku Biasa 15,000.0 - 60,000.0 60,000.0
2.000 Ltr Minyak Bekisting 1,600.0 - 3,200.0 3,200.0
330.000 Kg Besi Beton Ulir 9,700.0 - 3,201,000.0 3,201,000.0
4.500 Kg Kawat Beton 21,500.0 - 96,750.0 96,750.0
323.000 Kg Semen Ex. Tonasa 1,560.0 - 503,880.0 503,880.0
0.520 M3 Pasir Beton 312,500.0 - 162,500.0 162,500.0
Keterangan :
83
Harga satuan diatas sudah termasuk over head dan profit , belum termasuk pajak-pajak sesuai dengan peraturan yang berlaku
Harga Jumlah Harga (Rp)
No Uraian Pekerjaan Sat.
(Rp) Upah Bahan Jumlah
1 2 3 4 5 6 7
0.780 M3 Koral Beton 380,000.0 - 296,400.0 296,400.0
3.500 Lbr Plywood Tebal 9 mm 100,000.0 - 350,000.0 350,000.0
24.000 Btg Dolken Kayu Galam Dia. 8 - 4 m 19,000.0 - 456,000.0 456,000.0
Jumlah 1,080,050.0 7,192,230.0 8,272,280.0
13 Kolom Beton Bertulang (260 Kg Besi + Bekisting) M3
7.300 Oh Pekerja 75,000.0 547,500.0 - 547,500.0
0.350 Oh Tukang Batu 80,000.0 28,000.0 - 28,000.0
3.300 Oh Tukang Kayu 80,000.0 264,000.0 - 264,000.0
2.100 Oh Tukang Besi 80,000.0 168,000.0 - 168,000.0
0.570 Oh Kepala Tukang 90,000.0 51,300.0 - 51,300.0
0.250 Oh Mandor 85,000.0 21,250.0 - 21,250.0
0.550 M3 Kayu Meranti 3,750,000.0 - 2,062,500.0 2,062,500.0
4.000 Kg Paku Biasa 15,000.0 - 60,000.0 60,000.0
2.000 Ltr Minyak Bekisting 1,600.0 - 3,200.0 3,200.0
260.000 Kg Besi Beton Ulir 9,700.0 - 2,522,000.0 2,522,000.0
4.500 Kg Kawat Beton 21,500.0 - 96,750.0 96,750.0
323.000 Kg Semen Ex. Tonasa 1,560.0 - 503,880.0 503,880.0
0.520 M3 Pasir Beton 312,500.0 - 162,500.0 162,500.0
0.780 M3 Koral Beton 380,000.0 - 296,400.0 296,400.0
3.500 Lbr Plywood Tebal 9 mm 100,000.0 - 350,000.0 350,000.0
24.000 Btg Dolken Kayu Galam Dia. 8 - 4 m 19,000.0 - 456,000.0 456,000.0
Jumlah 1,080,050.0 6,513,230.0 7,593,280.0
Keterangan :
84
Harga satuan diatas sudah termasuk over head dan profit , belum termasuk pajak-pajak sesuai dengan peraturan yang berlaku
Harga Jumlah Harga (Rp)
No Uraian Pekerjaan Sat.
(Rp) Upah Bahan Jumlah
1 2 3 4 5 6 7
14 Balok Beton Bertulang (200 Kg Besi + Bekisting) M3
25/50
5.960 Oh Pekerja 75,000.0 447,000.0 - 447,000.0
0.350 Oh Tukang Batu 80,000.0 28,000.0 - 28,000.0
2.800 Oh Tukang Kayu 80,000.0 224,000.0 - 224,000.0
1.400 Oh Tukang Besi 80,000.0 112,000.0 - 112,000.0
0.455 Oh Kepala Tukang 90,000.0 40,950.0 - 40,950.0
0.208 Oh Mandor 85,000.0 17,680.0 - 17,680.0
0.460 M3 Kayu Meranti 3,750,000.0 - 1,725,000.0 1,725,000.0
3.200 Kg Paku Biasa 15,000.0 - 48,000.0 48,000.0
1.600 Ltr Minyak Bekisting 1,600.0 - 2,560.0 2,560.0
200.000 Kg Besi Beton Ulir 9,700.0 - 1,940,000.0 1,940,000.0
3.000 Kg Kawat Beton 21,500.0 - 64,500.0 64,500.0
323.000 Kg Semen Ex. Tonasa 1,560.0 - 503,880.0 503,880.0
0.520 M3 Pasir Beton 312,500.0 - 162,500.0 162,500.0
0.780 M3 Koral Beton 380,000.0 - 296,400.0 296,400.0
2.800 Lbr Plywood Tebal 9 mm 100,000.0 - 280,000.0 280,000.0
24.000 Btg Dolken Kayu Galam Dia. 8 - 4 m 19,000.0 - 456,000.0 456,000.0
Jumlah 869,630.0 5,478,840.0 6,348,470.0
15 Balok Beton Bertulang (260 Kg Besi + Bekisting) M3
20/40
5.960 Oh Pekerja 75,000.0 447,000.0 - 447,000.0
0.350 Oh Tukang Batu 80,000.0 28,000.0 - 28,000.0
2.800 Oh Tukang Kayu 80,000.0 224,000.0 - 224,000.0
1.400 Oh Tukang Besi 80,000.0 112,000.0 - 112,000.0
0.455 Oh Kepala Tukang 90,000.0 40,950.0 - 40,950.0
0.208 Oh Mandor 85,000.0 17,680.0 - 17,680.0
0.460 M3 Kayu Meranti 3,750,000.0 - 1,725,000.0 1,725,000.0
3.200 Kg Paku Biasa 15,000.0 - 48,000.0 48,000.0
1.600 Ltr Minyak Bekisting 1,600.0 - 2,560.0 2,560.0
260.000 Kg Besi Beton Ulir 9,700.0 - 2,522,000.0 2,522,000.0
3.000 Kg Kawat Beton 21,500.0 - 64,500.0 64,500.0
323.000 Kg Semen Ex. Tonasa 1,560.0 - 503,880.0 503,880.0
0.520 M3 Pasir Beton 312,500.0 - 162,500.0 162,500.0
0.780 M3 Koral Beton 380,000.0 - 296,400.0 296,400.0
2.800 Lbr Plywood Tebal 9 mm 100,000.0 - 280,000.0 280,000.0
24.000 Btg Dolken Kayu Galam Dia. 8 - 4 m 19,000.0 - 456,000.0 456,000.0
Jumlah 869,630.0 6,060,840.0 6,930,470.0
16 Balok Beton Bertulang (200 Kg Besi + Bekisting) M3
20/30
5.800 Oh Pekerja 75,000.0 435,000.0 - 435,000.0
0.350 Oh Tukang Batu 80,000.0 28,000.0 - 28,000.0
2.800 Oh Tukang Kayu 80,000.0 224,000.0 - 224,000.0
1.050 Oh Tukang Besi 80,000.0 84,000.0 - 84,000.0
0.420 Oh Kepala Tukang 90,000.0 37,800.0 - 37,800.0
0.185 Oh Mandor 85,000.0 15,725.0 - 15,725.0
0.440 M3 Kayu Meranti 3,750,000.0 - 1,650,000.0 1,650,000.0
3.200 Kg Paku Biasa 15,000.0 - 48,000.0 48,000.0
1.600 Ltr Minyak Bekisting 1,600.0 - 2,560.0 2,560.0
200.000 Kg Besi Beton Ulir 9,700.0 - 1,940,000.0 1,940,000.0
2.250 Kg Kawat Beton 21,500.0 - 48,375.0 48,375.0
323.000 Kg Semen Ex. Tonasa 1,560.0 - 503,880.0 503,880.0
0.520 M3 Pasir Beton 312,500.0 - 162,500.0 162,500.0
0.780 M3 Koral Beton 380,000.0 - 296,400.0 296,400.0
2.800 Lbr Plywood Tebal 9 mm 100,000.0 - 280,000.0 280,000.0
32.000 Btg Dolken Kayu Galam Dia. 8 - 4 m 19,000.0 - 608,000.0 608,000.0
Jumlah 824,525.0 5,539,715.0 6,364,240.0
17 Balok Beton Bertulang (230 Kg Besi + Bekisting) M3
15/20
5.800 Oh Pekerja 75,000.0 435,000.0 - 435,000.0
0.350 Oh Tukang Batu 80,000.0 28,000.0 - 28,000.0
2.800 Oh Tukang Kayu 80,000.0 224,000.0 - 224,000.0
1.050 Oh Tukang Besi 80,000.0 84,000.0 - 84,000.0
0.420 Oh Kepala Tukang 90,000.0 37,800.0 - 37,800.0
0.185 Oh Mandor 85,000.0 15,725.0 - 15,725.0
0.440 M3 Kayu Meranti 3,750,000.0 - 1,650,000.0 1,650,000.0
3.200 Kg Paku Biasa 15,000.0 - 48,000.0 48,000.0
Keterangan :
85
Harga satuan diatas sudah termasuk over head dan profit , belum termasuk pajak-pajak sesuai dengan peraturan yang berlaku
Harga Jumlah Harga (Rp)
No Uraian Pekerjaan Sat.
(Rp) Upah Bahan Jumlah
1 2 3 4 5 6 7
1.600 Ltr Minyak Bekisting 1,600.0 - 2,560.0 2,560.0
230.000 Kg Besi Beton Polos 9,000.0 - 2,070,000.0 2,070,000.0
2.250 Kg Kawat Beton 21,500.0 - 48,375.0 48,375.0
323.000 Kg Semen Ex. Tonasa 1,560.0 - 503,880.0 503,880.0
0.520 M3 Pasir Beton 312,500.0 - 162,500.0 162,500.0
0.780 M3 Koral Beton 380,000.0 - 296,400.0 296,400.0
2.800 Lbr Plywood Tebal 9 mm 100,000.0 - 280,000.0 280,000.0
32.000 Btg Dolken Kayu Galam Dia. 8 - 4 m 19,000.0 - 608,000.0 608,000.0
Jumlah 824,525.0 5,669,715.0 6,494,240.0
Keterangan :
86
Harga satuan diatas sudah termasuk over head dan profit , belum termasuk pajak-pajak sesuai dengan peraturan yang berlaku
Harga Jumlah Harga (Rp)
No Uraian Pekerjaan Sat.
(Rp) Upah Bahan Jumlah
1 2 3 4 5 6 7
18 Dinding Beton Bertulang (150 Kg Besi + Bekisting) M3
5.600 Oh Pekerja 75,000.0 420,000.0 - 420,000.0
0.350 Oh Tukang Batu 80,000.0 28,000.0 - 28,000.0
2.640 Oh Tukang Kayu 80,000.0 211,200.0 - 211,200.0
1.050 Oh Tukang Besi 80,000.0 84,000.0 - 84,000.0
0.400 Oh Kepala Tukang 90,000.0 36,000.0 - 36,000.0
0.193 Oh Mandor 85,000.0 16,405.0 - 16,405.0
0.400 M3 Kayu Meranti 3,750,000.0 - 1,500,000.0 1,500,000.0
3.200 Kg Paku Biasa 15,000.0 - 48,000.0 48,000.0
1.600 Ltr Minyak Bekisting 1,600.0 - 2,560.0 2,560.0
150.000 Kg Besi Beton Polos 9,000.0 - 1,350,000.0 1,350,000.0
2.250 Kg Kawat Beton 21,500.0 - 48,375.0 48,375.0
323.000 Kg Semen Ex. Tonasa 1,560.0 - 503,880.0 503,880.0
0.520 M3 Pasir Beton 312,500.0 - 162,500.0 162,500.0
0.780 M3 Koral Beton 380,000.0 - 296,400.0 296,400.0
2.800 Lbr Plywood Tebal 9 mm 100,000.0 - 280,000.0 280,000.0
24.000 Btg Dolken Kayu Galam Dia. 8 - 4 m 19,000.0 - 456,000.0 456,000.0
Jumlah 795,605.0 4,647,715.0 5,443,320.0
19 Kolom Penguat Beton Bertulang (11 x 11) cm M3
4.959 Oh Pekerja 75,000.0 371,900.8 - 371,900.8
1.653 Oh Tukang Batu 80,000.0 132,231.4 - 132,231.4
1.653 Oh Tukang Kayu 80,000.0 132,231.4 - 132,231.4
1.653 Oh Tukang Besi 80,000.0 132,231.4 - 132,231.4
0.496 Oh Kepala Tukang 90,000.0 44,628.1 - 44,628.1
0.248 Oh Mandor 85,000.0 21,074.4 - 21,074.4
0.165 M3 Kayu Meranti 3,500,000.0 - 578,512.4 578,512.4
0.826 Kg Paku Biasa 15,000.0 - 12,396.7 12,396.7
350.000 Kg Besi Beton Polos 9,000.0 - 3,150,000.0 3,150,000.0
37.190 Kg Kawat Beton 21,500.0 - 799,586.8 799,586.8
330.579 Kg Semen Ex. Tonasa 1,560.0 - 515,702.5 515,702.5
0.496 M3 Pasir Beton 312,500.0 - 154,958.7 154,958.7
0.744 M3 Koral Beton 380,000.0 - 282,644.6 282,644.6
Jumlah 834,297.5 5,493,801.7 6,328,099.2
20 PLat Beton Bertulang (140 Kg Besi + Bekisting) M3
5.300 ho Pekerja 75,000.0 397,500.0 - 397,500.0
0.275 ho Tukang batu 80,000.0 22,000.0 - 22,000.0
1.300 ho Tukang kayu 80,000.0 104,000.0 - 104,000.0
1.050 ho Tukang besi 80,000.0 84,000.0 - 84,000.0
0.265 ho Kep.tukang 90,000.0 23,850.0 - 23,850.0
0.265 ho Mandor 85,000.0 22,525.0 - 22,525.0
0.320 m3 Kayu Meranti 3,750,000.0 - 1,200,000.0 1,200,000.0
3.200 kg Paku biasa 15,000.0 - 48,000.0 48,000.0
1.600 ltr Minyak begesting 1,600.0 - 2,560.0 2,560.0
140.000 kg Besi beton polos 9,000.0 - 1,260,000.0 1,260,000.0
2.250 kg Kawat beton 21,500.0 - 48,375.0 48,375.0
336.000 kg Semen Ex. Tonasa 1,560.0 - 524,160.0 524,160.0
0.540 m3 Pasir beton 312,500.0 - 168,750.0 168,750.0
0.810 m3 Koral beton 380,000.0 - 307,800.0 307,800.0
0.120 m3 Kayu Meranti 3,750,000.0 - 450,000.0 450,000.0
2.800 lbr Plywood 9 mm 100,000.0 - 280,000.0 280,000.0
32.000 btg Dolken kayu galam dia. 8cm/4m 19,000.0 - 608,000.0 608,000.0
Jumlah 653,875.0 4,897,645.0 5,551,520.0
Keterangan :
87
Harga satuan diatas sudah termasuk over head dan profit , belum termasuk pajak-pajak sesuai dengan peraturan yang berlaku
Harga Jumlah Harga (Rp)
No Uraian Pekerjaan Sat.
(Rp) Upah Bahan Jumlah
1 2 3 4 5 6 7
21 Lisplank Beton Bertulang (150 Kg Besi + Bekisting)
5.300 ho Pekerja 75,000.0 397,500.0 - 397,500.0
0.275 ho Tukang batu 80,000.0 22,000.0 - 22,000.0
1.300 ho Tukang kayu 80,000.0 104,000.0 - 104,000.0
1.050 ho Tukang besi 80,000.0 84,000.0 - 84,000.0
0.265 ho Kep.tukang 90,000.0 23,850.0 - 23,850.0
0.265 ho Mandor 85,000.0 22,525.0 - 22,525.0
0.240 m3 Kayu meranti papan 3,750,000.0 - 900,000.0 900,000.0
3.200 kg Paku biasa 15,000.0 - 48,000.0 48,000.0
1.600 ltr Minyak begesting 1,600.0 - 2,560.0 2,560.0
150.000 kg Besi beton polos 9,000.0 - 1,350,000.0 1,350,000.0
2.250 kg Kawat beton 21,500.0 - 48,375.0 48,375.0
336.000 kg Semen Portland 1,560.0 - 524,160.0 524,160.0
0.540 m3 Pasir beton 312,500.0 - 168,750.0 168,750.0
0.810 m3 Koral beton 380,000.0 - 307,800.0 307,800.0
0.160 m3 Kayu meranti balok 3,750,000.0 - 600,000.0 600,000.0
2.800 lbr Plywood 9 mm 100,000.0 - 280,000.0 280,000.0
24.000 btg Dolken kayu galam dia. 8cm/4m 19,000.0 - 456,000.0 456,000.0
Jumlah 653,875.0 4,685,645.0 5,339,520.0
22 Plat Beton Bertulang dgn Tul. dia. 8 -20 teb. 10cm m3
1.000 m3 Beton K 225 1,396,067.5 1,396,067.5
39.000 Kg Besi Beton 10,946.0 426,894.0
Jumlah 1,822,961.5
23 Plat Beton Bertulang dgn Tul. dia. 8 -20 teb. 15cm m3
1.000 m3 Beton K 225 1,396,067.5 1,396,067.5
27.300 Kg Besi Beton 10,946.0 298,825.8
Jumlah 1,694,893.3
24 Memasang beton kansteen type 2 K 300 m1
15/20 x 40 x 50
0.500 Org Pekerja 75,000.0 37,500.0 - 37,500.0
0.200 Org Tk batu 80,000.0 16,000.0 - 16,000.0
0.020 Org Kep. Tk batu 90,000.0 1,800.0 - 1,800.0
0.100 Org Mandor 85,000.0 8,500.0 - 8,500.0
0.170 m3 Pasir pasang 225,000.0 - 38,250.0 38,250.0
0.160 Zak Semen Portland 78,000.0 - 12,480.0 12,480.0
2.000 bh Bahan beton blok t = 8 Cm berwarna 49,950.0 - 99,900.0 99,900.0
Jumlah 63,800.0 150,630.0 214,430.0
X. PEKERJAAN PENUTUP ATAP DAN PLAFON
1 Langit-langit Gyfsum, Tebal 9 mm M2
0.100 Oh Pekerja 75,000.0 7,500.0 - 7,500.0
0.050 Oh Tukang Kayu 80,000.0 4,000.0 - 4,000.0
0.005 Oh Kepala Tukang 90,000.0 450.0 - 450.0
0.005 Oh Mandor 85,000.0 425.0 - 425.0
0.364 Lbr Gyfsum 9mm 92,160.0 - 33,546.2 33,546.2
0.110 Kg Paku Sekrup 15,000.0 - 1,650.0 1,650.0
Jumlah 12,375.0 35,196.2 47,571.2
Keterangan :
88
Harga satuan diatas sudah termasuk over head dan profit , belum termasuk pajak-pajak sesuai dengan peraturan yang berlaku
Harga Jumlah Harga (Rp)
No Uraian Pekerjaan Sat.
(Rp) Upah Bahan Jumlah
1 2 3 4 5 6 7
2 Langit-langit Lumbersiring tbl 9mm M2
0.100 oh Tukang 75,000.0 7,500.0 - 7,500.0
0.010 oh Kepala Kerja 80,000.0 800.0 - 800.0
0.060 oh Pekerja 90,000.0 5,400.0 - 5,400.0
0.003 oh Mandor 85,000.0 255.0 - 255.0
0.010 m3 Rangka Kayu 5/7 meranti 3,750,000.0 - 37,500.0 37,500.0
3.200 lbr Papan lumbersiring 34,000.0 - 108,800.0 108,800.0
Jumlah 13,955.0 146,300.0 160,255.0
3 List Langit-langit Gyfsum M2
0.060 Oh Pekerja 75,000.0 4,500.0 - 4,500.0
0.060 Oh Tukang Kayu 80,000.0 4,800.0 - 4,800.0
0.006 Oh Kepala Tukang 90,000.0 540.0 - 540.0
0.003 Oh Mandor 85,000.0 255.0 - 255.0
1.050 m1 List Gyfsum 9mm 25,000.0 - 26,250.0 26,250.0
0.150 Kg Tepung gyfsum 5,000.0 - 750.0 750.0
Jumlah 10,095.0 27,000.0 37,095.0
4 Pasang Atap Genteng Metal M2
0.2000 Oh Pekerja 75,000.0 15,000.0 15,000.0
0.1000 Oh Tukang Kayu 80,000.0 8,000.0 8,000.0
0.0100 Oh Kepala Tukang 90,000.0 900.0 900.0
0.0100 Oh Mandor 85,000.0 850.0 850.0
1.7000 Lbr Genteng Metal ex Surya roof 72,000.0 122,400.0 122,400.0
0.0300 Kg Paku Anti Karat 25,000.0 750.0 750.0
Jumlah 24,750.0 123,150.0 147,900.0
5 Pasang Nok Genteng Keramik M1
0.4000 Oh Pekerja 75,000.0 30,000.0 30,000.0
0.2000 Oh Tukang Kayu 80,000.0 16,000.0 16,000.0
0.0200 Oh Kepala Tukang 90,000.0 1,800.0 1,800.0
0.0200 Oh Mandor 85,000.0 1,700.0 1,700.0
3.8000 Bh Nok Genteng Keramik ex KIA 25,000.0 95,000.0 95,000.0
0.0500 Kg Paku Biasa 15,000.0 750.0 750.0
10.8000 Kg Semen Ex. Tonasa 1,560.0 16,848.0 16,848.0
0.0320 M3 Pasir Pasang 225,000.0 7,200.0 7,200.0
1.0000 Kg Semen Warna 3,500.0 3,500.0 3,500.0
Jumlah 49,500.0 123,298.0 172,798.0
6 Pasang Nok Genteng Metal M1
0.2500 Oh Pekerja 75,000.0 18,750.0 18,750.0
0.1500 Oh Tukang Kayu 80,000.0 12,000.0 12,000.0
0.0150 Oh Kepala Tukang 90,000.0 1,350.0 1,350.0
0.0130 Oh Mandor 85,000.0 1,105.0 1,105.0
1.1000 Bh Nok Genteng Metal ex Multiroof 40,000.0 44,000.0 44,000.0
0.0500 Kg Paku Anti Karat 26,400.0 1,320.0 1,320.0
Jumlah 33,205.0 45,320.0 78,525.0
7 Pasang Atap Genteng Keramik M2
0.200 Oh Pekerja 75,000.0 15,000.0 15,000.0
0.100 Oh Tukang Kayu 80,000.0 8,000.0 8,000.0
0.010 Oh Kepala Tukang 90,000.0 900.0 900.0
0.010 Oh Mandor 85,000.0 850.0 850.0
14.500 Lbr Genteng Keramik ex KIA 8,700.0 126,150.0 126,150.0
0.030 Kg Paku Biasa 15,000.0 450.0 450.0
Jumlah 24,750.0 126,600.0 151,350.0
8 Pas. Listplank Ukuran 2x (2 x 20) cm Kayu Bangkirai M2
0.100 Oh Pekerja 75,000.0 7,500.0 7,500.0
0.100 Oh Tukang Kayu 80,000.0 8,000.0 8,000.0
0.010 Oh Kepala Tukang 90,000.0 900.0 900.0
0.050 Oh Mandor 85,000.0 4,250.0 4,250.0
0.009 M3 Papan Kayu Bangkirai 6,050,000.0 52,030.0 52,030.0 52,030.0
0.060 Kg Paku Biasa 15,000.0 900.0 900.0
Jumlah 72,680.0 52,930.0 73,580.0
XI. PEKERJAAN PENUTUP LANTAI DAN DINDING
1 Pasang Lantai Keramik 60 x 60 cm (Warna terang) M2
0.620 Oh Pekerja 75,000.0 46,500.0 - 46,500.0
0.350 Oh Tukang Batu 80,000.0 28,000.0 - 28,000.0
0.035 Oh Kepala Tukang 90,000.0 3,150.0 - 3,150.0
0.030 Oh Mandor 85,000.0 2,550.0 - 2,550.0
2.770 Bh Keramik 60 x 60 cm 63,176.9 - 175,000.0 175,000.0
11.380 Kg Semen Ex.Tonasa 1,560.0 - 17,752.8 17,752.8
Keterangan :
89
Harga satuan diatas sudah termasuk over head dan profit , belum termasuk pajak-pajak sesuai dengan peraturan yang berlaku
Harga Jumlah Harga (Rp)
No Uraian Pekerjaan Sat.
(Rp) Upah Bahan Jumlah
1 2 3 4 5 6 7
1.500 Kg Semen Warna 2,800.0 - 4,200.0 4,200.0
0.042 M3 Pasir Pasang 225,000.0 - 9,450.0 9,450.0
Jumlah 80,200.0 206,402.8 286,602.8
2 Pasang Lantai Keramik 60 x 60 cm ( Warna gelap ) M2
0.620 Oh Pekerja 75,000.0 46,500.0 - 46,500.0
0.350 Oh Tukang Batu 80,000.0 28,000.0 - 28,000.0
0.035 Oh Kepala Tukang 90,000.0 3,150.0 - 3,150.0
0.030 Oh Mandor 85,000.0 2,550.0 - 2,550.0
2.770 Bh Keramik 60 x 60 cm 75,812.3 - 210,000.0 210,000.0
11.380 Kg Semen Ex.Tonasa 1,560.0 - 17,752.8 17,752.8
1.500 Kg Semen Warna 2,800.0 - 4,200.0 4,200.0
0.042 M3 Pasir Pasang 225,000.0 - 9,450.0 9,450.0
Jumlah 80,200.0 241,402.8 321,602.8
3 Pasang Lantai Keramik 40 x 40 cm (Warna terang) M2
0.620 Oh Pekerja 75,000.0 46,500.0 - 46,500.0
0.350 Oh Tukang Batu 80,000.0 28,000.0 - 28,000.0
0.035 Oh Kepala Tukang 90,000.0 3,150.0 - 3,150.0
0.030 Oh Mandor 85,000.0 2,550.0 - 2,550.0
6.260 Bh Keramik 60 x 60 cm 8,800.0 - 55,088.0 55,088.0
11.380 Kg Semen Ex.Tonasa 1,560.0 - 17,752.8 17,752.8
1.500 Kg Semen Warna 2,800.0 - 4,200.0 4,200.0
0.042 M3 Pasir Pasang 225,000.0 - 9,450.0 9,450.0
Jumlah 80,200.0 86,490.8 166,690.8
Keterangan :
90
Harga satuan diatas sudah termasuk over head dan profit , belum termasuk pajak-pajak sesuai dengan peraturan yang berlaku
Harga Jumlah Harga (Rp)
No Uraian Pekerjaan Sat.
(Rp) Upah Bahan Jumlah
1 2 3 4 5 6 7
4 Pasang Lantai Keramik 20 x 20 cm M2
0.620 Oh Pekerja 75,000.0 46,500.0 - 46,500.0
0.350 Oh Tukang Batu 80,000.0 28,000.0 - 28,000.0
0.035 Oh Kepala Tukang 90,000.0 3,150.0 - 3,150.0
0.030 Oh Mandor 85,000.0 2,550.0 - 2,550.0
25.000 Bh Keramik 20 x 20 cm 1,600.0 - 40,000.0 40,000.0
11.380 Kg Semen Ex.Tonasa 1,560.0 - 17,752.8 17,752.8
1.500 Kg Semen Warna 2,800.0 - 4,200.0 4,200.0
0.042 M3 Pasir Pasang 225,000.0 - 9,450.0 9,450.0
Jumlah 80,200.0 71,402.8 151,602.8
5 Pasang Plint Keramik 10 x 40 cm M'
0.090 Oh Pekerja 75,000.0 6,750.0 - 6,750.0
0.090 Oh Tukang Batu 80,000.0 7,200.0 - 7,200.0
0.009 Oh Kepala Tukang 90,000.0 810.0 - 810.0
0.005 Oh Mandor 85,000.0 382.5 - 382.5
2.500 Bh Keramik 10 x 40 cm 18,953.1 - 47,382.7 47,382.7
1.650 Kg Semen Ex.Tonasa 1,560.0 - 2,574.0 2,574.0
0.100 Kg Semen Warna 2,800.0 - 280.0 280.0
0.003 M3 Pasir Pasang 225,000.0 - 720.0 720.0
Jumlah 15,142.5 50,956.7 66,099.2
6 Pasang Plint Keramik 7 x 20 cm M'
0.090 Oh Pekerja 75,000.0 6,750.0 - 6,750.0
0.090 Oh Tukang Batu 80,000.0 7,200.0 - 7,200.0
0.009 Oh Kepala Tukang 90,000.0 810.0 - 810.0
0.005 Oh Mandor 85,000.0 382.5 - 382.5
5.000 Bh Keramik 7 x 20 cm 6,500.0 - 32,500.0 32,500.0
1.650 Kg Semen Ex.Tonasa 1,560.0 - 2,574.0 2,574.0
0.100 Kg Semen Warna 2,800.0 - 280.0 280.0
0.003 M3 Pasir Pasang 225,000.0 - 720.0 720.0
Jumlah 15,142.5 36,074.0 51,216.5
7 Pasang Dinding Keramik 20 x 40 cm M2
0.600 Oh Pekerja 75,000.0 45,000.0 - 45,000.0
0.450 Oh Tukang Batu 80,000.0 36,000.0 - 36,000.0
0.045 Oh Kepala Tukang 90,000.0 4,050.0 - 4,050.0
0.030 Oh Mandor 85,000.0 2,550.0 - 2,550.0
12.500 Bh Keramik 20 x 40 cm 5,200.0 - 65,000.0 65,000.0
9.300 Kg Semen Ex.Tonasa 1,560.0 - 14,508.0 14,508.0
1.500 Kg Semen Warna 2,800.0 - 4,200.0 4,200.0
0.018 M3 Pasir Pasang 225,000.0 - 4,050.0 4,050.0
Jumlah 87,600.0 87,758.0 175,358.0
8 Pasang Lantai Keramik 30 x 30 cm M2
0.620 Oh Pekerja 75,000.0 46,500.0 - 46,500.0
0.350 Oh Tukang Batu 80,000.0 28,000.0 - 28,000.0
0.035 Oh Kepala Tukang 90,000.0 3,150.0 - 3,150.0
0.030 Oh Mandor 85,000.0 2,550.0 - 2,550.0
11.110 Bh Keramik 30 x 30 cm 16,789.6 - 186,533.0 186,533.0
11.380 Kg Semen Ex.Tonasa 1,560.0 - 17,752.8 17,752.8
1.500 Kg Semen Warna 2,800.0 - 4,200.0 4,200.0
0.042 M3 Pasir Pasang 225,000.0 - 9,450.0 9,450.0
Jumlah 80,200.0 217,935.8 298,135.8
9 Pasang Step nosing Keramik 10 x 30 M2
0.090 Oh Pekerja 75,000.0 6,750.0 - 6,750.0
0.090 Oh Tukang Batu 80,000.0 7,200.0 - 7,200.0
0.009 Oh Kepala Tukang 90,000.0 810.0 - 810.0
0.005 Oh Mandor 85,000.0 382.5 - 382.5
0.720 M2 Keramik 10 x 30 cm 200,000.0 - 144,000.0 144,000.0
1.650 Kg Semen Ex.Tonasa 1,560.0 - 2,574.0 2,574.0
0.100 Kg Semen Warna 2,800.0 - 280.0 280.0
0.003 M3 Pasir Pasang 225,000.0 - 720.0 720.0
Jumlah 15,142.5 147,574.0 162,716.5
10 Pasang Dinding Keramik 30 x 30 cm M2
0.600 Oh Pekerja 75,000.0 45,000.0 - 45,000.0
0.450 Oh Tukang Batu 80,000.0 36,000.0 - 36,000.0
0.045 Oh Kepala Tukang 90,000.0 4,050.0 - 4,050.0
0.030 Oh Mandor 85,000.0 2,550.0 - 2,550.0
11.110 Bh Keramik 30 x 30 cm 16,789.6 - 186,533.0 186,533.0
9.300 Kg Semen Ex.Tonasa 1,560.0 - 14,508.0 14,508.0
Keterangan :
91
Harga satuan diatas sudah termasuk over head dan profit , belum termasuk pajak-pajak sesuai dengan peraturan yang berlaku
Harga Jumlah Harga (Rp)
No Uraian Pekerjaan Sat.
(Rp) Upah Bahan Jumlah
1 2 3 4 5 6 7
1.500 Kg Semen Warna 2,800.0 - 4,200.0 4,200.0
0.018 M3 Pasir Pasang 225,000.0 - 4,050.0 4,050.0
Jumlah 87,600.0 209,291.0 296,891.0
Keterangan :
92
Harga satuan diatas sudah termasuk over head dan profit , belum termasuk pajak-pajak sesuai dengan peraturan yang berlaku
Harga Jumlah Harga (Rp)
No Uraian Pekerjaan Sat.
(Rp) Upah Bahan Jumlah
1 2 3 4 5 6 7
3 Pengecatan Tembok Baru (1 Lapis Plamir, 1 Lapis M2
Cat Dasar, 2 Lapis Cat Penutup) Interior
0.020 Oh Pekerja 75,000.0 1,500.0 - 1,500.0
0.063 Oh Tukang Cat 80,000.0 5,040.0 - 5,040.0
0.006 Oh Kepala Tukang 90,000.0 567.0 - 567.0
0.003 Oh Mandor 85,000.0 212.5 - 212.5
0.110 Ltr Cat Dasar 75,000.0 - 8,250.0 8,250.0
0.260 Kg Cat Penutup 2 x 200,000.0 - 52,000.0 52,000.0
Jumlah 7,319.5 60,250.0 67,569.5
4 Pengecatan Kayu Baru (1 Lapis Plamir, 1 Lapis M2
Cat Dasar, 2 Lapis Cat Penutup) Exterior
0.020 Oh Pekerja 75,000.0 1,500.0 - 1,500.0
0.063 Oh Tukang Cat 80,000.0 5,040.0 - 5,040.0
0.006 Oh Kepala Tukang 90,000.0 567.0 - 567.0
0.003 Oh Mandor 85,000.0 212.5 - 212.5
0.110 Ltr Cat Dasar 75,000.0 - 8,250.0 8,250.0
0.260 Kg Cat Penutup 2 x 59,500.0 - 15,470.0 15,470.0
Jumlah 7,319.5 23,720.0 31,039.5
XIII. PEKERJAAN SANITASI
Keterangan :
93
Harga satuan diatas sudah termasuk over head dan profit , belum termasuk pajak-pajak sesuai dengan peraturan yang berlaku
Harga Jumlah Harga (Rp)
No Uraian Pekerjaan Sat.
(Rp) Upah Bahan Jumlah
1 2 3 4 5 6 7
6 Memasang Pipa PVC Type AW Diameter 3/4" M'
0.036 Oh Pekerja 75,000.0 2,700.0 - 2,700.0
0.002 Oh Tukang Batu 85,000.0 153.0 - 153.0
0.060 Oh Kepala Tukang 80,000.0 4,800.0 - 4,800.0
0.006 Oh Mandor 90,000.0 540.0 - 540.0
1.200 M' Pipa PVC 8,125.0 - 9,750.0 9,750.0
1.000 Ls Perlengkapan (35% Harga Pipa) 2,406.3 - 2,406.3 2,406.3
Jumlah 8,193.0 12,156.3 20,349.3
7 Memasang Pipa PVC Type AW Diameter 1" M'
0.036 Oh Pekerja 75,000.0 2,700.0 - 2,700.0
0.002 Oh Tukang Batu 85,000.0 153.0 - 153.0
0.060 Oh Kepala Tukang 80,000.0 4,800.0 - 4,800.0
0.006 Oh Mandor 90,000.0 540.0 - 540.0
1.200 M' Pipa PVC 9,875.0 - 11,850.0 11,850.0
1.000 Ls Perlengkapan (35% Harga Pipa) 2,406.3 - 2,406.3 2,406.3
Jumlah 8,193.0 14,256.3 22,449.3
8 Memasang Pipa PVC Type AW Diameter 2" M'
0.036 Oh Pekerja 75,000.0 2,700.0 - 2,700.0
0.002 Oh Tukang Batu 85,000.0 153.0 - 153.0
0.060 Oh Kepala Tukang 80,000.0 4,800.0 - 4,800.0
0.006 Oh Mandor 90,000.0 540.0 - 540.0
1.200 M' Pipa PVC 16,250.0 - 19,500.0 19,500.0
1.000 Ls Perlengkapan (35% Harga Pipa) 2,406.3 - 2,406.3 2,406.3
Jumlah 8,193.0 21,906.3 30,099.3
9 Memasang Pipa PVC Type AW Diameter 3" M'
0.036 Oh Pekerja 75,000.0 2,700.0 - 2,700.0
0.002 Oh Tukang Batu 85,000.0 153.0 - 153.0
0.060 Oh Kepala Tukang 80,000.0 4,800.0 - 4,800.0
0.006 Oh Mandor 90,000.0 540.0 - 540.0
1.200 M' Pipa PVC 40,750.0 - 48,900.0 48,900.0
1.000 Ls Perlengkapan (35% Harga Pipa) 2,406.3 - 2,406.3 2,406.3
Jumlah 8,193.0 51,306.3 59,499.3
10 Memasang Pipa BSA Diameter 3" M'
0.036 Oh Pekerja 75,000.0 2,700.0 - 2,700.0
0.002 Oh Tukang Batu 85,000.0 153.0 - 153.0
0.060 Oh Kepala Tukang 80,000.0 4,800.0 - 4,800.0
0.006 Oh Mandor 90,000.0 540.0 - 540.0
1.200 M' Pipa BS Galvaniz 115,666.7 - 138,800.0 138,800.0
1.000 Ls Perlengkapan (35% Harga Pipa) 2,406.3 - 2,406.3 2,406.3
Jumlah 8,193.0 141,206.3 149,399.3
11 Memasang Pipa BSA Diameter 2,5" M'
0.036 Oh Pekerja 75,000.0 2,700.0 - 2,700.0
0.002 Oh Tukang Batu 85,000.0 153.0 - 153.0
0.060 Oh Kepala Tukang 80,000.0 4,800.0 - 4,800.0
0.006 Oh Mandor 90,000.0 540.0 - 540.0
1.200 M' Pipa BS Galvaniz 106,666.7 - 128,000.0 128,000.0
1.000 Ls Perlengkapan (35% Harga Pipa) 2,406.3 - 2,406.3 2,406.3
Jumlah 8,193.0 130,406.3 138,599.3
12 Memasang Pipa BSA Diameter 2" M'
0.036 Oh Pekerja 75,000.0 2,700.0 - 2,700.0
0.002 Oh Tukang Batu 85,000.0 153.0 - 153.0
0.060 Oh Kepala Tukang 80,000.0 4,800.0 - 4,800.0
0.006 Oh Mandor 90,000.0 540.0 - 540.0
1.200 M' Pipa BS Galvaniz 93,333.3 - 112,000.0 112,000.0
1.000 Ls Perlengkapan (35% Harga Pipa) 2,406.3 - 2,406.3 2,406.3
Jumlah 8,193.0 114,406.3 122,599.3
13 Memasang Floor Drain Bh
0.010 Oh Pekerja 75,000.0 750.0 - 750.0
0.100 Oh Tukang Batu 85,000.0 8,500.0 - 8,500.0
0.010 Oh Kepala Tukang 80,000.0 800.0 - 800.0
0.005 Oh Mandor 90,000.0 450.0 - 450.0
1.000 Bh Floor Drain 105,000.0 - 105,000.0 105,000.0
Jumlah 10,500.0 105,000.0 115,500.0
14 Pemasangan Wallcover M2
0.0200 ho Pekerja 75,000.0 1,500.0 1,500.0
Keterangan :
94
Harga satuan diatas sudah termasuk over head dan profit , belum termasuk pajak-pajak sesuai dengan peraturan yang berlaku
STANDAR SATUAN HARGA MATERIAL
Keterangan :
Harga satuan diatas belum termasuk pajak-pajak sesuai dengan peraturan yang berlaku
No Nama Material Spesifikasi Satuan Harga
Keterangan :
Harga satuan diatas belum termasuk pajak-pajak sesuai dengan peraturan yang berlaku
No Nama Material Spesifikasi Satuan Harga
Keterangan :
Harga satuan diatas belum termasuk pajak-pajak sesuai dengan peraturan yang berlaku
X - 98
Keterangan :
Harga satuan diatas belum termasuk pajak-pajak sesuai dengan peraturan yang berlaku
X - 99
Keterangan :
Harga satuan diatas belum termasuk pajak-pajak sesuai dengan peraturan yang berlaku
URAIAN ANALISA HARGA SATUAN
ITEM PEMBAYARAN NO. : 5.1 (2)
JENIS PEKERJAAN : LAPIS PONDASI AGREGAT KELAS B
SATUAN PEMBAYARAN : M3 Analisa El - 512
I ASUMSI
1 Menggunakan alat berat ( cara mekanik )
2 Lokasi Pekerjaan : sepanjang jalan / ruas
3 Kondisi jalan : jelek, sedang / baik
4 Jam kerja efektif per - hari Tk 7.00 jam
5 Jarak rata-rata Base Camp ke Lokasi Pekerjaan L 20.00 Km
6 Tebal lapis Agregat Padat t 0.15 M
7 Faktor Pengembangan Bahan Fk 1.20
8 Lebar rata-rata Bahu Jalan Lb 1.00 M
9 Proporsi Campuran Agregat :
- Agregat Kasar Ak 59.00 %
- Agregat Halus Ah 41.00 %
II URUTAN KERJA
1 Wheel Loader mencampur dan memuat Agregat kedalam
Dump Truck di Base Camp.
2 Agregat dihampar dengan Motor Grader
###
3 Sebelum dipadatkan Agregat disiram / dibasahi dengan
Water Tank Truck.
4 Pemadatan dilakukan dengan Vibro Roller
5 Perapian tepi dan level permukaan dilakukan oleh pekerja
2 ALAT
2a. WHEEL LOADER E-15
Kapasitas Bucket V 1.50 m3
Faktor Bucket b 0.90 -
Faktor Efisiensi Alat Fa 0.83 -
Waktu Siklus : Ts1
- Muat T1 2.50 Menit
- Lain - lain T2 1.00 Menit
Ts1 3.50 Menit
Bersambung …
3. TENAGA
Produksi menentukan : WHEEL LOADER Q1 16.01 m3 / jam
Produksi Pekerjaan / hari = Tk x Q1 Qt 112.05 m3
Kebutuhan Tenaga :
- Pekerja P 7.00 orang
- Tukang T 0.00 orang
- Mandor M 1.00 orang
Koefisien Tenaga / m3
- Pekerja = (Tk x P ) : Qt 0.4373 Jam
- Tukang = (Tk x T ) : Qt 0.0000 Jam
- Mandor = (Tk x M ) : Qt 0.0625 Jam
Rp.
A TENAGA KERJA :
1 Mandor jam 0.0625 12,142.86 758.59
2 Pekerja jam 0.4373 10,714.29 4,685.41
B BAHAN - BAHAN :
1 Agregat Kasar m3 0.7680 #REF! #REF!
2 Agregat Halus m3 0.4320 #REF! #REF!
D Jumlah ( A + B + C ) #VALUE!
E Biaya Umum dan Keuntungan ( 10% x D ) #VALUE!
F Harga Satuan = ( D + E ) #VALUE!
G Harga Satuan Dibulatkan #VALUE!
Catatan :
* Satuan dapat berdasarkan atas jam operasi untuk tenaga kerja dan peralatan, vulume dan / atau ukuran berat untuk bahan-bahan
* Kuantitas satuan adalah perkiraan dari setiap komponen untuk menyelesaikan satu satuan pekerjaan dari nomor mata pembayaran.
Harga Satuan yang disampaikan Peserta Lelang tidak dapat diubah, kecuali persyaratan Ayat 13.4 dari Instruksi Kepada Peserta Lelang.
* Biaya Satuan untuk peralatan sudah termasuk bahan bakar, bahan habis terpakai oleh operator
* Biaya satuan sudah termasuk pengeluaran untuk seluruh pajak yang berkaitan (tetapi tidak termasuk PPN yang dibayarkan dari kontrak)
dan biaya - biaya lainnya.
* Harga Satuan yang diajukan Peserta Lelang harus mencakup seluruh tambahan tenaga kerja, bahan, peralatan atau kerugian yang
mungkin diperlukan untuk menyelesaikan pekerjaan sesuai dengan Spesifikasi dan Gambar.
………………………………
Analisa EI - 512
Keterangan :
Harga satuan diatas belum termasuk pajak-pajak sesuai dengan peraturan yang berlaku
Analisa E - 25
A TENAGA KERJA :
1 Mandor jam 0.0625 12,142.86 758.59
2 Pekerja jam 0.4373 10,714.29 4,685.41
B BAHAN - BAHAN :
1 Agregat Kasar m3 0.7080 #REF! #REF!
2 Agregat Halus m3 0.4920 #REF! #REF!
D Jumlah ( A + B + C ) #VALUE!
E Biaya Umum dan Keuntungan ( 10% x D ) #VALUE!
F Harga Satuan = ( D + E ) #VALUE!
G Harga Satuan Dibulatkan #VALUE!
Catatan :
* Satuan dapat berdasarkan atas jam operasi untuk tenaga kerja dan peralatan, vulume dan / atau ukuran berat untuk bahan-bahan
* Kuantitas satuan adalah perkiraan dari setiap komponen untuk menyelesaikan satu satuan pekerjaan dari nomor mata pembayaran.
Harga Satuan yang disampaikan Peserta Lelang tidak dapat diubah, kecuali persyaratan Ayat 13.4 dari Instruksi Kepada Peserta Lelang.
* Biaya Satuan untuk peralatan sudah termasuk bahan bakar, bahan habis terpakai oleh operator
* Biaya satuan sudah termasuk pengeluaran untuk seluruh pajak yang berkaitan (tetapi tidak termasuk PPN yang dibayarkan dari kontrak)
dan biaya - biaya lainnya.
* Harga Satuan yang diajukan Peserta Lelang harus mencakup seluruh tambahan tenaga kerja, bahan, peralatan atau kerugian yang
mungkin diperlukan untuk menyelesaikan pekerjaan sesuai dengan Spesifikasi dan Gambar.
………………………………
Keterangan :
Harga satuan diatas belum termasuk pajak-pajak sesuai dengan peraturan yang berlaku
Analisa Alat - 106+25
A URAIAN PERALATAN
1. Jenis peralatan JACK HAMMER
2. Tenaga Pw 3.00 HP
3. Kapasitas Cp
4. Alat baru : a. Umur ekonomis A 4.00 Tahun
b. Jam kerja dalam 1 tahun W 1,000.00 Jam
c. Harga alat B 20,000,000.00 Rupiah
5. Alat yang dipakai : a. Umur ekonomis A' 4.00 Tahun Alat Baru
b. Jam kerja dalam 1 tahun W' 1,000.00 Jam Alat Baru
c. Harga alat (*) B' 20,000,000.00 Rupiah Alat Baru
E LAIN - LAIN
1. Tingkat Suku Bunga i 25.00 %/Tahun
2. Upah Operator U1 #VALUE! Rp./Jam
3 Upah Pembantu Operator U3 #VALUE! Rp./Jam
4 Bahan Bakar Bensin Mb 4,500.00 Rp./Liter
5 Bahan Bakar Solar Ms 4,300.00 Rp./Liter
6 Minyak Pelumas Mp 30,000.00 Rp./Liter
7 PPN diperhitungkan pada lembar Rekapitulasi Biaya Pekerjaan
Keterangan :
Harga satuan diatas sudah termasuk over head dan profit , belum termasuk pajak-pajak sesuai dengan peraturan yang berlaku
Analisa Alat - 107+25
Keterangan :
Harga satuan diatas sudah termasuk over head dan profit , belum termasuk pajak-pajak sesuai dengan peraturan yang berlaku
Analisa Alat - 108+25
Keterangan :
Harga satuan diatas sudah termasuk over head dan profit , belum termasuk pajak-pajak sesuai dengan peraturan yang berlaku
Analisa Alat - 109+25
Keterangan :
Harga satuan diatas sudah termasuk over head dan profit , belum termasuk pajak-pajak sesuai dengan peraturan yang berlaku
ANALISA HARGA SATUAN Kode
MEMASANG BETON BLOK ( PAVING BLOK )
TEBAL 8 CM BERWARNA K. PVb
Propinsi : Kalimantan Timur Kode : 64 Kota Balikpapan Kode : 71 Disiapkan Tanggal :
Proses : Anggapan :
1. Bahan didatangkan oleh pemasok ( leveransir ).
Pekerja Vol Hari Kode Total Vol Upah Biaya Sub Total
(Org/Hari) (Rp/Org/Hari) ( Rp ) ( Rp )
Pekerja 84,550.00
Upah 1/2 x Pekerja 42,275.00
Material #REF!
Peralatan 0.00
Total #REF!
Volume Satuan
M2 Harga Satuan Rp. #REF! Per M2
Pekerja Vol Hari Kode Total Vol Upah Biaya Sub Total
(Org/Hari) (Rp/Org/Hari) ( Rp ) ( Rp )
Pekerja 84,550.00
Upah 1/2 x Pekerja 42,275.00
Material #REF!
Peralatan 0.00
Total #REF!
Volume Satuan
1 M2 Harga Satuan Rp. #REF! Per M2
Pekerja
Material Satuan Kode Total Vol. Harga Biaya
(Rp/Unit) (Rp)
Alat bantu ( Set @ 3 alat ) Set M.170 1.92 35,000.00 67,200.00
Material
Peralatan Jumlah Hari Kode Jam Biaya Biaya
Kerja Kerja (Rp/Jam) (Rp)
Peralatan
Jumlah Rp.
Kwantitas Volume Satuan
1200 M2 Harga Satuan 2,526.83 Per M2
K.210
Disiapkan Tanggal :
Sub Total
( Rp )
2,965,000.00
Sub Total
(Rp)
67,200.00
Sub Total
(Rp)
0.00
3,032,200.00
2,526.83
252.68
2,779.52
KEMENTERIAN KESEHATAN R.I.
DITJEN PENGENDALIAN PENYAKIT
DAN PENYEHATAN LINGKUNGAN
KANTOR KESEHATAN PELABUHAN
KELAS II BALIKPAPAN
Pekerjaan :
PEMBANGUNAN GEDUNG KANTOR INDUK
KESEHATAN PELABUHAN KELAS II
BALIKPAPAN
Kegiatan