HARGA UPAH HARGA MATERIAL TOTAL UPAH TOTAL MATERIAL

NO URAIAN PEKERJAAN VOL SAT

(Rp) (Rp)
1 2 3 4 5 6 7 8

I. PEKERJAAN PERSIAPAN
I.A. PEKERJAAN LANTAI 1.00 lot 105,651.00 -
1 galian tanah kanstin 1.204 m3 87,750.00 - 105,651.00 -
-

II. PEKERJAAN UTAMA

II.A. PEKERJAAN LANTAI 1.00 lot 10,265,247.00 27,739,302.65
1 paving 190 m2 43,600.00 127,150.00 8,284,000.00 24,158,500.00
2 kanstin (batu bata) 0.86 m2 41,450.00 87,939.13 35,647.00 75,627.65
3
3 rabat beton 10 m 194,560.00 350,517.50 1,945,600.00 3,505,175.00

II.B. PEKERJAAN TIANG 1.00 lot 112,428.00 2,142,338.55

1 umpak 20/30 0.108 m3 90,000.00 3,744,718.08 9,720.00 404,429.55
2 pengelasan canal C 12 16.2 m' 6,340.00 107,278.33 102,708.00 1,737,909.00

II.C. PEKERJAAN ATAP 1.00 lot 18,819,293.00 30,917,310.14

1 rangka baja ringan 116.42 m2 76,200.00 113,492.00 8,871,204.00 13,212,738.64
2 galvalum 116.42 m2 42,700.00 102,740.00 4,971,134.00 11,960,990.80
2
3 nok galvalum 116.42 m 42,750.00 49,335.00 4,976,955.00 5,743,580.70

JUMLAH TOTAL 29,302,619.00 60,798,951.34

UPAH DAN BAHAN 90,101,570.34
PEMBULATAN 90,000,000.00
Pasang Lantai Paving/m2
Bahan
1.0000 m2 Paving kawung t= 6cm K250 (abu-abu) SNI
0.1050 m3 pasir urug

Tenaga Kerja
0.4000 Org Pekerja
0.0200 Org Tukang Kayu
0.0200 Org Kepala tukang
0.0200 Org Mandor

Tiap 1 M3 Plat Lantai t:12 cm butuh

Bahan
0.320 m3 Kayu Kelas III
3.200 kg Paku biasa 2' - 5'
1.600 Lt Minyak Begesting
326.000 Kg semen 40 kg
698.000 kg Pasir Beton (1400 kg/m3)
1,047.000 kg Kerikil (1350 kg/m3)
50 Kg Besi Beton Polos
0.744 Kg Kawat Beton
215.000 Liter Air
0.120 m3 Kayu meranti balok
2.800 Lbr Triplek
32.000 Btg Bambu ori

Tenaga Kerja
5.300 Oh Pekerja
0.275 Oh Tukang batu
1.300 Oh Tukang kayu
1.050 Oh Tukang besi
0.265 Oh Kepala Tukang
0.265 Oh Mandor

Tiap 10 cm Pengelasan + pemasangan canal c

Bahan
0.400 kg kawat las listrik
0.300 lt solar
0.040 Lt minyak pelumas
 10.000 cm canal c 12

Tenaga Kerja
0.0400 Org/Hr Pekerja
0.0200 Org/Hr Tukang besi
0.0020 Org/Hr Kepala tukang
0.0020 Org/Hr Mandor

Alat
0.0000

Pasang rangka baja ringan atap galvalum untuk 1 m2 butuh:

Bahan
2.2000 m' c-75.0,8
3.6000 m' Reng 45
28.0000 bh Baut
1.6000 bh Dynabolt

Tenaga Kerja
0.2000 Org Pekerja
0.4500 Org Tukang Kayu
0.0100 Org Kepala tukang
0.0500 Org Mandor

Alat
0.2000

Pasang rangka baja ringan atap galvalum untuk 1 m2 butuh:

Bahan
2.2000 m' c-75.0,8
3.6000 m' Reng 45
28.0000 bh Baut
1.6000 bh Dynabolt

Tenaga Kerja
0.2000 Org Pekerja
0.4500 Org Tukang Kayu
0.0100 Org Kepala tukang
0.0500 Org Mandor

Alat
 0.2000

Pasang Galvalum/m2
Bahan
1.1000 lmbr Galvalum
0.2000 kg paku biasa 5-10cm

Tenaga Kerja
0.2000 Org Pekerja
0.2000 Org Tukang Kayu
0.0200 Org Kepala tukang
0.0020 Org Mandor

Pasang Nok Galvalum

Bahan
1.1000 M' Nok galvalum
0.0500 kg paku biasa 5-10cm

Tenaga Kerja
0.2500 Org Pekerja
0.1500 Org Tukang Kayu
0.0150 Org Kepala tukang
0.0130 Org Mandor
 Rp 170,750.00

@Rp 111,400.00 Rp 111,400.00

@Rp 150,000.00 Rp 15,750.00
Rp 127,150.00

@Rp 90,000.00 Rp 36,000.00

@Rp 110,000.00 Rp 2,200.00
@Rp 120,000.00 Rp 2,400.00
@Rp 150,000.00 Rp 3,000.00
Rp 43,600.00

Rp 3,941,591.23

@Rp 1,800,000.00 Rp 576,000.00

@Rp 17,500.00 Rp 56,000.00
@Rp 17,500.00 Rp 28,000.00
@Rp 1,237.50 Rp 403,425.00
@Rp 157.14 Rp 109,685.71
@Rp 196.91 Rp 206,168.52
@Rp 13,000.00 Rp 650,000.00
@Rp 23,000.00 Rp 17,112.00
@Rp 100.00 Rp 21,500.00
@Rp 3,000,000.00 Rp 360,000.00
@Rp 93,000.00 Rp 260,400.00
@Rp 13,000.00 Rp 416,000.00
Rp 3,104,291.23

@Rp 90,000.00 Rp 477,000.00

@Rp 110,000.00 Rp 30,250.00
@Rp 110,000.00 Rp 143,000.00
@Rp 110,000.00 Rp 115,500.00
@Rp 120,000.00 Rp 31,800.00
@Rp 150,000.00 Rp 39,750.00
Rp 837,300.00

Rp 113,618.33

@Rp 65,000.00 Rp 26,000.00

@Rp 5,150.00 Rp 1,545.00
@Rp 35,000.00 Rp 1,400.00
@Rp 7,833.33 Rp 78,333.33
Rp 107,278.33

@Rp 90,000.00 Rp 3,600.00

@Rp 110,000.00 Rp 2,200.00
@Rp 120,000.00 Rp 240.00
@Rp 150,000.00 Rp 300.00
Rp 6,340.00

@Rp 113,618.33 Rp -

Rp 189,692.00

@Rp 15,216.67 Rp 33,476.67

@Rp 7,333.33 Rp 26,400.00
@Rp 500.00 Rp 14,000.00
@Rp 5,000.00 Rp 8,000.00
Rp 81,876.67

@Rp 90,000.00 Rp 18,000.00

@Rp 110,000.00 Rp 49,500.00
@Rp 120,000.00 Rp 1,200.00
@Rp 150,000.00 Rp 7,500.00
Rp 76,200.00

@Rp 158,076.67 Rp 31,615.33

Rp 189,692.00

@Rp 15,216.67 Rp 33,476.67

@Rp 7,333.33 Rp 26,400.00
@Rp 500.00 Rp 14,000.00
@Rp 5,000.00 Rp 8,000.00
Rp 81,876.67 113,492.00

@Rp 90,000.00 Rp 18,000.00

@Rp 110,000.00 Rp 49,500.00
@Rp 120,000.00 Rp 1,200.00
@Rp 150,000.00 Rp 7,500.00
Rp 76,200.00
@Rp 158,076.67 Rp 31,615.33

Rp 145,440.00

@Rp 90,000.00 Rp 99,000.00

@Rp 18,700.00 Rp 3,740.00
Rp 102,740.00

@Rp 90,000.00 Rp 18,000.00

@Rp 110,000.00 Rp 22,000.00
@Rp 120,000.00 Rp 2,400.00
@Rp 150,000.00 Rp 300.00
Rp 42,700.00

Rp 92,085.00

@Rp 44,000.00 Rp 48,400.00

@Rp 18,700.00 Rp 935.00
Rp 49,335.00

@Rp 90,000.00 Rp 22,500.00

@Rp 110,000.00 Rp 16,500.00
@Rp 120,000.00 Rp 1,800.00
@Rp 150,000.00 Rp 1,950.00
Rp 42,750.00