15 Pek. Bongkar kuda2 & loteng kayu (kayu akan dipakai lagi) / M3
Upah : Pekerja 2.666 Org
Tukang kayu 4.000 Org
Kepala Tukang 0.400 Org
Mandor 0.133 Org
Sub - Upah
16 Pek. Bongkar kuda2 & loteng kayu (kayu tidak dipakai lagi) / M3
Upah : Pekerja 4.000 Org
Mandor 0.400 Org
Sub - Upah
### ###
### ###
### 307.13
Sub - Bahan ### ###
### 1,050.00
### 9,000.00
### 7,500.00
### 550.00
Sub - Upah ### ###
TOTAL ###
1,300.00 3,250.00
### 1,351.88
### 2,425.50
### ###
### ###
### ###
### 921.38
### ###
Sub - Bahan ### ###
### 2,100.00
### ###
### ###
### 2,200.00
Sub - Upah ### ###
TOTAL ###
### ###
### ###
### 2,651.25
Sub - Bahan ### ###
### ###
### 5,500.00
Sub - Upah ### ###
TOTAL ###
### ###
### ###
### ###
### ###
1,300.00 ###
### ###
### ###
### ###
630.00 ###
### ###
### ###
### 6,000.00
### 9,000.00
### 6,300.00
Sub - Bahan ### ###
### ###
### ###
### ###
### ###
### 5,500.00
Sub - Upah ### ###
TOTAL ###
### ###
### ###
### 4,606.88
1,300.00 ###
### 8,111.25
### ###
### ###
Sub - Bahan ### ###
### ###
### ###
### ###
### 5,500.00
Sub - Upah ### ###
TOTAL ###
### ###
1,300.00 2,600.00
### 1,351.88
### 2,425.50
### 921.38
### 826.88
Sub - Bahan ### ###
### 2,100.00
### ###
### ###
### 2,200.00
Sub - Upah ### ###
TOTAL ###
### 7,500.00
### 5,500.00
Sub - Upah ### ###
### ###
### 1,320.00
Sub - Upah ### ###
### ###
### 2,750.00
Sub - Upah ### ###
### ###
### 4,950.00
Sub - Upah ### ###
### ###
### 7,370.00
Sub - Upah ### ###
### ###
### 3,520.00
Sub - Upah ### ###
### ###
### 6,600.00
Sub - Upah ### ###
### ###
### 4,950.00
Sub - Upah ### ###
### 3,750.00
### 550.00
Sub - Upah 4,300.00 ###
### ###
### 5,500.00
Sub - Upah ### ###
### ###
### 880.00
Sub - Upah ### ###
### ###
### 5,500.00
Sub - Upah ### ###
### ###
### ###
Sub - Bahan ### ###
### ###
### 1,100.00
Sub - Upah ### ###
TOTAL ###
### 8,175.00
### 5,940.00
Sub - Upah ### ###
### ###
### ###
### ###
Sub - Sewa Perala ### ###
TOTAL ###
### ###
Sub - Bahan ### ###
### ###
### 2,750.00
Sub - Upah ### ###
### 5,345.41
### ###
### 2,019.59
### 2,720.61
### 1,164.24
### ###
Sub - Sewa Perala ### ###
TOTAL ###
### ###
Sub - Bahan ### ###
### ###
### 1,100.00
Sub - Upah ### ###
TOTAL ###
### ###
Sub - Bahan ### ###
### ###
### 2,750.00
Sub - Upah ### ###
TOTAL ###
### ###
Sub - Bahan ### ###
### ###
### 2,750.00
Sub - Upah ### ###
TOTAL ###
### ###
Sub - Bahan ### ###
### ###
### 2,750.00
Sub - Upah ### ###
TOTAL ###
### ###
Sub - Bahan ### ###
### ###
### 2,750.00
Sub - Upah ### ###
TOTAL ###
### ###
Sub - Bahan ### ###
### ###
### 2,750.00
Sub - Upah ### ###
TOTAL ###
### ###
Sub - Bahan ### ###
### ###
### 1,650.00
Sub - Upah ### ###
TOTAL ###
### ###
### ###
Sub - Upah ### ###
TOTAL ###
### ###
### 3,630.00
Sub - Upah ### ###
TOTAL ###
### 5,475.00
### 440.00
Sub - Upah 5,915.00 ###
TOTAL ###
### ###
### 4,400.00
Sub - Upah ### ###
TOTAL ###
### ###
### 8,250.00
Sub - Upah ### ###
TOTAL ###
### ###
### ###
Sub - Upah ### ###
TOTAL ###
### 7,500.00
### 1,100.00
Sub - Upah 8,600.00 ###
TOTAL ###
### 7,500.00
### 550.00
Sub - Upah 8,050.00 ###
TOTAL ###
### 5,625.00
### 550.00
Sub - Upah 6,175.00 ###
TOTAL ###
### 1,500.00
### 1,100.00
Sub - Upah 2,600.00 ###
TOTAL ###
### 4,500.00
### 1,650.00
Sub - Upah 6,150.00 ###
TOTAL ###
### 3,750.00
### 2,750.00
Sub - Upah 6,500.00 ###
TOTAL ###
### 7,500.00
### 2,250.00
### 315.00
### 550.00
Sub - Upah ### ###
TOTAL ###
### 7,500.00
### 550.00
Sub - Upah 8,050.00 ###
TOTAL ###
### ###
### ###
### ###
### ###
Sub - Upah ### ###
TOTAL ###
### ###
### ###
Sub - Upah ### ###
TOTAL ###
### 7,500.00
### 550.00
Sub - Upah 8,050.00 ###
TOTAL ###
### 2,250.00
### 330.00
Sub - Upah 2,580.00 ###
TOTAL ###
1,300.00 ###
193.13 ###
199.63 ###
100.00 ###
Sub - Bahan ### ###
### ###
### ###
### 2,800.00
### 9,130.00
Sub - Upah ### ###
TOTAL ###
1,300.00 ###
193.13 ###
199.63 ###
100.00 ###
Sub - Bahan ### ###
KEBUTUHAN BAHAN MATERIAL
PROJECT : ESINA VILLA
ANALISA PENGAMBILAN BARANG
NO URAIAN PEKERJAAN Total Bahan
Koef Jumlah Sat 1 2 3 4 5 6
I.PEKERJAAN DINDING
1.1 Cor beton kolom praktis 100 x 100 (53 M')
Bahan : Semen PC 4.000 53 m' kg 212.000
Pasir beton 0.006 53 m' m3 0.318
Kerikil / split (2-3 cm) 0.009 53 m' m3 0.477
Kayu kelas III (kayu papan Terentang) 0.002 53 m' M3 0.106
Paku 5-12 cm 0.010 53 m' Kg 0.530
Besi beton polos 3.000 53 m' Kg 159.000
Kawat beton 0.045 53 m' Kg 2.385
1.7 Pasang dinding gypsum board 12mm 2 muka, rangka besi hollow galvanice,
double rangka 40 x 40mm & 20 x 40mm, compound unfinish (41,76 m2)
Bahan : Hollow 40x40 mm, tbl 0.35 mm 1.250 41.76 btg 52.200
Hollow 20x40 mm, tbl 0.35 mm 0.250 41.76 btg 10.440
Paku rivet 8.000 41.76 bh 334.080
Sekrup 6x1-1,5 8.000 41.76 bh 334.080
Gypsumboard 120x240 cm 12 mm 0.700 41.76 lbr 29.232
Textile tape 0.240 41.76 roll 10.022
Compound gypsum 0.120 41.76 zak 5.011
Sekrup gypsum 24.000 41.76 bh 1,002.240
Amplas 0.500 41.76 lbr 20.880
1.8 Pasang dinding gypsum board 12mm 2 muka, rangka besi hollow galvanice,
double rangka 40 x 40mm & 20 x 40mm (75,81 m2)
Bahan : Hollow 40x40 mm, tbl 0.35 mm 1.250 75.81 btg 94.763
Hollow 20x40 mm, tbl 0.35 mm 0.250 75.81 btg 18.953
Paku rivet 8.000 75.81 bh 606.480
Sekrup 6x1-1,5 8.000 75.81 bh 606.480
Plywood 120x240 cm 12 mm 0.700 75.81 lbr 53.067
Textile tape 0.240 75.81 roll 18.194
Compound 0.120 75.81 zak 9.097
Sekrup 24.000 75.81 bh 1,819.440
Amplas 0.500 75.81 lbr 37.905
1.9 Pasang dinding plywood 12mm 2 muka, rangka besi hollow galvanice double
40 x 40mm & 20 x 40mm unfinish (39,04 m2)
Bahan : Hollow 40x40 mm, tbl 0.35 mm 1.250 39.04 btg 48.800
Hollow 20x40 mm, tbl 0.35 mm 0.250 39.04 btg 9.760
Paku rivet 8.000 39.04 bh 312.320
Sekrup 6x1-1,5 8.000 39.04 bh 312.320
Plywood 120x240 cm 12 mm 0.700 39.04 lbr 27.328
Textile tape 0.240 39.04 roll 9.370
Compound 0.120 39.04 zak 4.685
Sekrup 24.000 39.04 bh 936.960
Amplas 0.500 39.04 lbr 19.520
2.0 Pasang dinding plywood 12mm 1 muka, rangka besi hollow galvanice 40 x 40mm
& 20 x 40mm unfinish (85,56 m2)
Bahan : Hollow 40x40 mm, tbl 0.35 mm 1.250 85.56 btg 106.950
Hollow 20x40 mm, tbl 0.35 mm 0.250 85.56 btg 21.390
Paku rivet 8.000 85.56 bh 684.480
Sekrup 6x1-1,5 8.000 85.56 bh 684.480
Gypsumboard 120x240 cm 12 mm 0.350 85.56 lbr 29.946
Textile tape 0.240 85.56 roll 20.534
Compound gypsum 0.120 85.56 zak 10.267
Sekrup gypsum 24.000 85.56 bh 2,053.440
Amplas 0.500 85.56 lbr 42.780
2.1 Pasang dinding plywood 12mm 1 muka, sub frame plywood 12mm, unfinish (43,52 m2)
Bahan : Hollow 40x40 mm, tbl 0.35 mm 1.250 43.52 btg 54.400
Hollow 20x40 mm, tbl 0.35 mm 0.250 43.52 btg 10.880
Paku rivet 8.000 43.52 bh 348.160
Sekrup 6x1-1,5 8.000 43.52 bh 348.160
Gypsumboard 120x240 cm 12 mm 0.350 43.52 lbr 15.232
Textile tape 0.240 43.52 roll 10.445
Compound gypsum 0.120 43.52 zak 5.222
Sekrup gypsum 24.000 43.52 bh 1,044.480
Amplas 0.500 43.52 lbr 21.760
2.3 Pasang dinding homogenous tile @ Toilet Male & Female (14,20 M2)
Bahan : Semen PC 10.000 14.2 Kg 142
Homogenus Tile 120x60 1.388 14.2 Bh 19.7096
Semen Warna 1.500 14.2 Kg 21.3
II.PEKERJAAN LANTAI
2.4 Peninggian lantai tinggi 350mm dengan bata ringan & cor beton (26,81 M3)
Screeding semen pasir 50mm @ Corridor, Dining Room 1, 2, 3, 4, 5 & Toilet (111,72 M2)
Cor Beton
Bahan : Bata Ringan 83.000 26.81 Bh 2225.23
Semen PC 247.000 111.72 kg 27594.84
Pasir beton 0.500 111.72 M3 55.86
Koral beton 1.000 111.72 Kg 111.72
Screeding
Bahan : Semen PC 0.408 111.72 zak 45.58176
Pasir pasang 0.039 111.72 M3 4.35708
Kawat ayam 1.000 111.72 m2 111.72
2.5 Peninggian lantai tinggi 200mm dengan bata ringan & screeding semen pasir (49,62 M2)
Bahan : Bata Ringan 83.000 9.924 Bh 823.692
Semen PC 0.408 49.62 zak 20.24496
Pasir pasang 0.039 49.62 M3 1.93518
Kawat ayam 1.000 49.62 m2 49.62
2.5 Water profing 1 membran sebelum peninggian & sebelum penempatan pipa (90,86 M2)
Bahan : Lapisan Coating PF Primer 1.000 90.86 m2 90.86
Waterproofing Membrane, Sopralene 4 mm 1.100 90.86 m2 99.946
2.6 Water profing 2 membran, setelah screeding & pasang lubang got & sebelum pasang keramik (90,86 M2)
Bahan : Lapisan Coating PF Primer 1.000 90.86 m2 90.86
Waterproofing Membrane, Sopralene 4 mm 1.100 90.86 m2 99.946
2.8 Pasang homogenous tile @ lantai Toilet Male & Female (14,2 M2)
Bahan : Semen PC 10.000 14.2 Kg 142
Homogenus Tile 120x60 1.388 14.2 Bh 19.7096
Semen Warna 1.500 14.2 Kg 21.3
3.3 Pengecatan dinding @ Male & Female Locker & Storage (133,45 M2)
Bahan : Cat Tembok Catylac (Acrilyc Emulsion) 0.220 133.45 Kg 29.359
Plamur tembok 0.110 133.45 Kg 14.6795
Amplas besi 0.500 133.45 Lbr 66.725
Kuas Roll 0.100 133.45 Bh 13.345
3.9 Pengecatan plafond @ Male & Female Locker & Storage (43,11 M2)
Bahan : Cat Tembok Catylac (Acrilyc Emulsion) 0.220 43.11 Kg 9.4842
Kuas Roll 0.100 43.11 Bh 4.311
IV.PEKERJAAN PLAFOND
4.0 Pekerjaan plafond @ Lobby Reception, Cashier & Server Room (35 M2)
Bahan : Paku peluru ramset 0.390 35 bh 13.650
Hollow 40x40x0,35mm (rangka utama) 0.459 35 btg 16.065
Hollow 20x40x0,35mm (rangka pembagi) 0.431 35 btg 15.085
Paku beton 0.010 35 kg 0.350
Sekrup 6x1-1,5 14.000 35 Bh 490.000
Gypsumboard 120x240 cm 9 mm 0.364 35 lbr 12.740
Sekrup gypsum 21.000 35 bh 735.000
Textile tape 0.024 35 rol 0.840
Compound gypsum 0.020 35 zak 0.700
Amplas 0.100 35 lbr 3.500
Cove lighting gypsum board 9mm & febroce, rangka besi hollow galvanice (21 M')
Bahan : Hollow 40x40x0,35mm (rangka utama) 0.459 btg
Hollow 20x40x0,35mm (rangka pembagi) 0.431 btg
Gypsumboard 120x240 cm 9 mm 0.364 lbr
Plafond panel wood veneer recomposed black, rangka besi hollow galvanice (13,23 M2)
Bahan : Hollow 40x40x0,35mm (rangka utama) 0.459 13.23 btg 6.073
Hollow 20x40x0,35mm (rangka pembagi) 0.431 13.23 btg 5.702
MDF Board 6mm 0.364 13.23 lbr 4.816
Drop ceiling 150mm, penempatan AC linier, gypsum board 9mm, rangka bes hollow
20 x 40mm & 40 x 40mm + Feborce (52 M2)
Hollow 40x40x0,35mm (rangka utama) 0.459 btg
Hollow 20x40x0,35mm (rangka pembagi) 0.431 btg
Paku beton 0.010 kg
Sekrup 6x1-1,5 14.000 bh
Gypsumboard 120x240 cm 9 mm 0.364 lbr
Sekrup gypsum 21.000 bh
Textile tape 0.024 rol
Compound gypsum 0.020 zak
List Febroce 1.000 39 M' 39.000
4.3 Pekerjaan plafond @ Toilet, Kitchen, Storage, & Locker (85,00 M2)
Paku peluru ramset 0.390 85 bh 33.150
Hollow 40x40x0,35mm (rangka utama) 0.459 85 btg 39.015
Hollow 20x40x0,35mm (rangka pembagi) 0.431 85 btg 36.635
Paku beton 0.010 85 kg 0.850
Sekrup 6x1-1,5 14.000 85 bh 1,190.000
Gypsumboard 120x240 cm 9 mm 0.364 85 lbr 30.940
Sekrup gypsum 21.000 85 bh 1,785.000
Textile tape 0.024 85 rol 2.040
Compound gypsum 0.020 85 zak 1.700
Amplas 0.100 85 lbr 8.500
Shadow Line Galvanis 1.000 85 m' 85.000
Cove exhaust fan (2 UNIT)
Bahan : Hollow 40x40x0,35mm (rangka utama) 0.459 btg
Hollow 20x40x0,35mm (rangka pembagi) 0.431 btg
Gypsumboard 120x240 cm 9 mm 0.364 lbr
TOAL BAHAN