Material Upah Kerja

Harga Total Bobot Upah Kerja Material Harga Total

NO URAIAN PEKERJAAN VOL SAT HARGA SAT. JML.HARGA Harga Satuan Jumlah Harga
Rp Rp Rp Rp Rp % Rp Rp

I PEK. PERSIAPAN & BONGKARAN

1 Persiapan lokasi 1.00 LS - 1,500,000 1,500,000 1,500,000 0.19% 1,500,000 - 1,500,000
2 Pagar pengaman proyek 15.00 M 98,000.00 1,470,000.00 33,000 495,000 1,965,000 0.25% 495,000 1,470,000 1,965,000
3 Pengukuran dan bouplank 150.00 M2 - 25,000 3,750,000 3,750,000 0.47% 3,750,000 - 3,750,000
4 Bongkar bangunan lama 1.00 LS 7,500,000 7,500,000 7,500,000 0.94% 7,500,000 - 7,500,000
5 Pembersihan lokasi & Pengangkutan 1.00 LS - 3,500,000 3,500,000 3,500,000 0.44% 3,500,000 - 3,500,000

Sub. Jumlah
Sub. Jumlah 1,470,000.00 16,745,000.00 18,215,000.00 2.29% 16,745,000 1,470,000 18,215,000

II PEK. BETON Lantai I

1 Galian Tanah Pondasi Cakar Ayam 19.60 M3 - 80,500 1,577,800 1,577,800 0.20% 1,577,800 - 1,577,800
2 Pasir Bawah Pondasi Cakar Ayam 3.10 M3 125,000.00 387,500.00 25,000 77,500 465,000 0.06% 77,500 387,500 465,000
3 Foot Plate Cakar Ayam 80x80x80 21.00 BH 375,700.00 7,889,700.00 81,650 1,714,650.00 9,604,350 1.21% 1,714,650 7,889,700 9,604,350
4 Sloof 20/25 40.50 M 53,800.00 2,178,900.00 59,800 2,421,900 4,600,800 0.58% 2,421,900 2,178,900 4,600,800
5 Pembuatan Lantai Kerja 151.00 M2 47,200.00 7,127,200.00 20,700 3,125,700 10,252,900 1.29% 3,125,700 7,127,200 10,252,900
6 Kolom Struktur 21.00 BH 236,500.00 4,966,500.00 180,000 3,780,000 8,746,500 1.10% 3,780,000 4,966,500 8,746,500
7 Kolom Praktis 13.00 BH 152,000.00 1,976,000.00 48,300 627,900 2,603,900 0.33% 627,900 1,976,000 2,603,900
8 Kolom Pilar 4.00 BH 253,800.00 1,015,200.00 81,650 326,600 1,341,800 0.17% 326,600 1,015,200 1,341,800
13 Kanopi 14.25 M2 320,000.00 4,560,000.00 70,000 997,500 5,557,500 0.70% 997,500 4,560,000 5,557,500
14 Beton Balkon 11.50 M2 393,200.00 4,521,800.00 85,700 985,550 5,507,350 0.69% 985,550 4,521,800 5,507,350
15 Beton Teras 14.00 M2 393,200.00 5,504,800.00 85,700 1,199,800 6,704,600 0.84% 1,199,800 5,504,800 6,704,600

Sub. Jumlah 40,127,600.00 16,834,900.00 56,962,500.00 7.16% 16,834,900 40,127,600 56,962,500

III PEK. BETON Lantai II

1 Balok Beton 79.00 M 75,500.00 5,964,500.00 81,650 6,450,350 12,414,850 1.56% 6,450,350 5,964,500 12,414,850
2 Balok Gantung Beton 37.60 M 84,800.00 3,188,480.00 81,650 3,070,040 6,258,520 0.79% 3,070,040 3,188,480 6,258,520
3 Bekisting 97.00 M2 120,000.00 11,640,000.00 45,000 4,365,000 16,005,000 2.01% 4,365,000 11,640,000 16,005,000
4 Beton Plat Dak Lantai T=12 Cm 99.00 M2 393,200.00 38,926,800.00 85,700 8,484,300 47,411,100 5.96% 8,484,300 38,926,800 47,411,100
5 Kolom Struktur 16.00 BH 236,500.00 3,784,000.00 180,000 2,880,000 6,664,000 0.84% 2,880,000 3,784,000 6,664,000
6 Kolom Praktis 7.00 BH 152,000.00 1,064,000.00 48,300 338,100 1,402,100 0.18% 338,100 1,064,000 1,402,100
7 Ring Balk 15/20 118.00 M 75,000.00 8,850,000.00 55,000 6,490,000 15,340,000 1.93% 6,490,000 8,850,000 15,340,000
8 Talang Beton 44.50 M 131,085.26 5,833,293.91 66,250 2,948,125 8,781,419 1.10% 2,948,125 5,833,294 8,781,419
9 Beton ornamen 8.80 M2 320,000.00 2,816,000.00 70,000 616,000 3,432,000 0.43% 616,000 2,816,000 3,432,000
10 Kanopi 16.20 M2 320,000.00 5,184,000.00 70,000 1,134,000 6,318,000 0.79% 1,134,000 5,184,000 6,318,000

Sub. Jumlah 87,251,073.91 36,775,915.00 124,026,988.91 15.58% 36,775,915 87,251,074 124,026,989

IV PEKERJAAN DINDING Lantai I

1 Dinding 254.40 M2 98,800.00 25,134,720.00 46,500 11,829,600 36,964,320 4.64% 11,829,600 25,134,720 36,964,320
2 Plesteran 702.00 M2 22,275.00 15,637,050.00 37,000 25,974,000 41,611,050 5.23% 25,974,000 15,637,050 41,611,050
3 Acian 702.00 M2 9,700.00 6,809,400.00 22,000 15,444,000 22,253,400 2.80% 15,444,000 6,809,400 22,253,400
4 Keramik Dinding KM/WC tidur utama 26.40 M2 160,000.00 4,224,000.00 70,500 1,861,200 6,085,200 0.76% 1,861,200 3,715,000 5,576,200
5 Keramik Dinding KM/WC umum 23.10 M2 160,000.00 3,696,000.00 70,500 1,628,550 5,324,550 0.67% 1,628,550 2,825,000 4,453,550
6 Keramik Dinding KM/WC bawah tangga 20.75 M2 140,000.00 2,905,000.00 70,500 1,462,875 4,367,875 0.55% 1,462,875 1,425,000 2,887,875

Sub. Jumlah 58,406,170.00 58,200,225.00 116,606,395.00 14.65% 58,200,225 55,546,170 113,746,395