JUMLAH Rp 23,782,763,481.76
DIBULATKAN Rp 23,782,760,000.00
PPN 10 % Rp 2,378,276,000.00
JUMLAH TOTAL Rp 26,161,036,000.00
HARGA SATUAN DASAR ( HSD )
I. UPAH
HARGA SATUAN
NO JENIS ALAT SATUAN
( Rp )
A Tenaga
1 Pekerja oh 0.4000 39,000.00
2 Tukang oh 0.2000 47,600.00
3 Kepala tukang oh 0.0200 52,500.00
4 Mandor oh 0.0070 52,500.00
B Alat
1 Bambu Dia. 10 cm, L=4 m btg 1.0000 60,000.00
2 Perlengkapan set 0.3500 50,000.00
Jumlah
Profit 10%
Harga satuan pekerjaan
A Tenaga
1 Pekerja oh 0.2900 39,000.00
2 Tukang oh 0.0290 47,600.00
3 Kepala tukang oh 0.0145 52,500.00
4 Mandor oh 0.0073 52,500.00
B Alat
1 Buis beton Dia. 1 m unit 1.0000 200,000.00
2 Perlengkapan set 0.2900 50,000.00
Jumlah
Profit 10%
Harga satuan pekerjaan
Harga
No. Uraian Satuan Kuant.
Satuan
1 Sewa pompa hari 2.00 200,000.00
2 Bahan bakar liter 48.00 12,800.00
3 Operator Pompa OH 2.00 39,000.00
Jumlah harga tenaga kerja, bahan dan peralatan
Overhead dan profit 10%
Harga Satuan Pekerjaan
A. Tenaga
1 Pekerja OH 0.0700 39,000.00
2 Tukang OH 0.0700 47,600.00
3 Kepala tukang OH 0.0070 52,500.00
4 Mandor OH 0.0040 52,500.00
B. Bahan
1 Besi beton kg 10.5000 11,000.00
2 Kawat beton kg 0.1500 15,900.00
Jumlah harga tenaga kerja, bahan dan peralatan
Overhead dan profit 10%
Harga Satuan Pekerjaan - 100 kg
Harga Satuan Pekerjaan - 1 kg
Jenis Pekerjaan : Pintu besi plat baja t= 2mm rangkap, rangka baja siku
Satuan Pekerjaan : kg
A. Tenaga
1 Pekerja OH 1.0500 39,000.00
2 Tukang OH 1.0500 47,600.00
3 Kepala tukang OH 0.1050 52,500.00
4 Mandor OH 0.0525 52,500.00
B. Bahan
1 Besi siku L 30 30 3 kg 15.0000 15,000.00
2 Besi plat baja kg 32.8000 15,000.00
3 Kawat las kg 0.0500 36,000.00
URAIAN HARGA
NO SAT KOEF
SATUAN
A. Tenaga Kerja
1 Mandor hari 3.00 52,500.00
2 Operator terlatih hari 1.00 47,600.00
3 Buruh tak terlatih hari 99.00 39,000.00
Harga Bahan
C. Peralatan
1 Mesin gilas 3 roda 8-10 T jam 5.00 92,750.00
Harga Peralatan
D. Jumlah Harga Tenaga Kerja, Bahan dan Peralatan
E. Overhead + Profit ( 10 % )
F. Harga Satuan Pekerjaan 80 M3
G. Harga Satuan Pekerjaan
Jenis Pekerjaan : Perataan dan pemadatan Tanah
Satuan Pekerjaan : m3
Analisa Permenpu no 11 Tahun 2013
Harga
No. Uraian Satuan Kuant.
Satuan
A. Tenaga
1 Pekerja OH 0.5000 39,000.00
2 Mandor OH 0.0500 52,500.00
URAIAN HARGA
NO SAT KOEF
SATUAN
A. Tenaga Kerja
1 Pekerja OH 0.008 39,000.00
2 Mandor OH 0.001 52,500.00
Harga Bahan
C. Peralatan
Harga Peralatan
D. Jumlah Harga Tenaga Kerja, Bahan dan Peralatan
E. Overhead + Profit ( 10 % )
F. Harga Satuan Pekerjaan
29,250.00
1,312.50
30,562.50
3,056.25
33,618.75
Jumlah
35,100.00
2,362.50
37,462.50
3,746.25
41,208.75
Jumlah
40,950.00
3,517.50
44,467.50
4,446.75
48,914.25
Jumlah
75.77
51.00
2,040.00 2400000
51,200.00
53,366.77
5,336.68
58,703.45
Jumlah
3,814.20
2,567.25
9,780.00
6,580.00
8,820.00
31,561.45
3,156.15
34,717.60
Jumlah
13,884.00
934.50
14,818.50
1,481.85
16,300.35
Jumlah
11,700.00
525.00
108,000.00
120,225.00
12,022.50
132,247.50
Jumlah
9,750.00
1,312.50
172,800.00
183,862.50
18,386.25
202,248.75
Jumlah
9,750.00
1,312.50
90,000.00
101,062.50
10,106.25
111,168.75
Jumlah
9,750.00
1,312.50
132,000.00
143,062.50
14,306.25
157,368.75
Jumlah
15,600.00
9,520.00
1,050.00
367.50
60,000.00
17,500.00
104,037.50
10403.75
114,441.25
Jumlah
11,310.00 0.285714
1,380.40
761.25
380.63
200,000.00
14,500.00
228,332.28
22833.2275
251,165.50
Jumlah
127,530.00
54,600.00
51,884.00
10,500.00
24,517.50
490,000.00
357,020.95
1,116,052.45
111,605.25
1,227,657.70
613,828.85
Jumlah
400,000.00
614,400.00
78,000.00
1,092,400.00
109,240.00
1,201,640.00
Jumlah
39,000.00
11,900.00
1,312.50
5,250.00
908,820.00
60,000.00
1,026,282.50
102,628.25
1,128,910.75
Jumlah
39,000.00
11,900.00
1,312.50
5,250.00
869,040.00
60,000.00
986,502.50
98,650.25
1,085,152.75
Jumlah
2,730.00
3,332.00
367.50
210.00
115,500.00
2,385.00
124,524.50
12,452.45
136,976.95
13,697.70
Jumlah
40,950.00
49,980.00
5,512.50
2,756.25
225,000.00
492,000.00
1,800.00
817,998.75
81,799.88
899,798.63
Jumlah
25,740.00
15,708.00
1,732.50
1,732.50
6,325.00
6,000.00
43,225.00 110,000.00
60,000.00 20,000.00
20,000.00 5,000.00
168,000.00 5,900,000.00
67,500.00 1,550,000.00
415,963.00
41,596.30
457,559.30
Jumlah
20,280.00
12,376.00
1,365.00
1,365.00
4,110.00
3,000.00
101,250.00 1,550,000.00
143,746.00
14,374.60
158,120.60
Jumlah
25,740.00
15,708.00
1,732.50
1,732.50
5,480.00
6,000.00
90,000.00 1,550,000.00
126,000.00
43,225.00
120,000.00
435,618.00
43,561.80
479,179.80
Jumlah
25,740.00
15,708.00
1,732.50
1,732.50
5,480.00
6,000.00
90,000.00 1,550,000.00
151,200.00
43,225.00
120,000.00
460,818.00
46,081.80
506,899.80
,4 MPA (K100)
Jumlah
46,800.00
9,520.00
1,050.00
315.00
304,750.00
150,917.00
145,986.15
3,000.00
662,338.15
66,233.81
728,571.96
Jumlah
20,280.00
12,376.00
1,365.00
1,365.00
4,743.75
3,000.00
90,000.00
133,129.75
13,312.98
146,442.73
Jumlah
7,722.00
6,521.20
1,102.50
180,000.00
1,550.00
196,895.70
19,689.57
216,585.27
Jumlah
11,466.00
6,997.20
1,522.50
445,000.00
2,000.00
466,985.70
46,698.57
513,684.27
Jumlah
9,750.00 0.3214285714
5,950.00
656.25
790,000.00
1,250.00
807,606.25
80,760.63
888,366.88
Jumlah
12,480.00 0.3214285714
7,616.00
1,575.00
4,335,000.00
2,500.00
4,359,171.00
435,917.10
4,795,088.10
Jumlah
5,460.00 0.142857
3,332.00
367.50
704,000.00
2,000.00
715,159.50
71,515.95
786,675.45
Jumlah
1,560.00
952.00
105.00
241,000.00
500.00
244,117.00
24,411.70
268,528.70
JUMLAH
157,500.00
47,600.00
3,861,000.00
4,066,100.00
8,750,000.00
2,880,000.00
2,700,000.00
200,000.00
14,530,000.00
463,750.00
463,750.00
19,059,850.00
1,905,985.00
20,965,835.00
262,072.94
Jumlah
19,500.00
2,625.00
22,125.00
2,212.50
24,337.50
Analisa Perhitungan)
JUMLAH
292.50
52.50
345.00
1,050.00
1,050.00
1,395.00
139.50
1,534.50
Jumlah
11,700.00
4,760.00
525.00
787.50
58,800.00
15,237.50
7,666.90
99,476.90
9,947.69
109,424.59
Jumlah
11,700.00
7,140.00
787.50
787.50
10,303.20
5,441.80
36,160.00
3,616.00
39,776.00
Jumlah
30,420.00
18,564.00
2,047.50
2,047.50
144,000.00
38,880.00
235,959.00
23,595.90
259,554.90
Jumlah
4,602.00
3,097.50
630.00
118,000.00
1,200.00
127,529.50
12,752.95
140,282.45
Jumlah
7,722.00
7,192.50
1,102.50
180,000.00
3,100.00
199,117.00
19,911.70
219,028.70
Jumlah
7,722.00 0.1428571429
7,192.50
1,102.50
606,000.00
3,100.00
625,117.00
62,511.70
687,628.70
Jumlah
82,000.00
8,000.00
94,230.00
9,423.00
103,653.00
Jumlah
63,000.00
2,500.00
68,372.50
6,837.25
75,209.75
Jumlah
7,800.00 0.0357142857
5,250.00
1,050.00
90,000.00
15,000.00
119,100.00
11,910.00
131,010.00
Jumlah
19,500.00 0.0119047619
2,625.00
17,857.14
39,982.14
3,998.21
43,980.36
Jumlah
23,400.00 0.0119047619
3,150.00
17,857.14
44,407.14
4,440.71
48,847.86
Jumlah
19,500.00 0.0119047619
2,625.00
50,000.00
72,125.00
7,212.50
79,337.50
Jumlah
11,700.00
525.00
192,000.00
204,225.00
20,422.50
224,647.50
HARGA SATUAN DASAR ( HSD )
I. BAHAN
I. BAHAN
A0 150
40 276.5 11060
A 403
50 332.5 16625
B 262
50 246 12300
C 230
25 165 4125
C0 100
A0 74.69
40 74.69 2987.6
A 74.69
50 46.885 2344.25
B 19.08
50 77.04 3852
C 135
25 135 3375
C0 135
PEKERJAAN PERSIAPAN
1. 1 m' pagar sementara dari Kayu
tinggi 2,00 m, pondasi setempat
Upah
0.200 Oh Tukang Kayu @ Rp. 47,600.00 = Rp. 9,520.00
0.400 Oh Pekerja @ Rp. 39,000.00 = Rp. 15,600.00
0.020 Oh Kepala tukang @ Rp. 52,500.00 = Rp. 1,050.00
0.020 Oh Mandor @ Rp. 52,500.00 = Rp. 1,050.00
Rp. 27,220.00
Bahan
0.0400 m3 Kayu Kruing 5/10 @ Rp. 4,680,500.00 = Rp. 187,220.00
2.500 Kg Semen @ Rp. 1,100.00 = Rp. 2,750.00
0.005 m3 Pasir Beton @ Rp. 145,475.00 = Rp. 727.38
0.009 m3 Koral Beton @ Rp. 183,425.00 = Rp. 1,650.83
0.072 m3 Kayu 5/7 @ Rp. 4,680,500.00 = Rp. 336,996.00
0.060 Kg Paku biasa 2 " - 5" @ Rp. 15,812.50 = Rp. 948.75
0.400 Lt Residu @ Rp. 6,325.00 = Rp. 2,530.00
Rp. 532,822.95
Rp. 560,042.95
2. 1 m' Pembuatan pagar sementara dari Seng gelombang tinggi 2 m'
Upah
0.200 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 9,520.00
0.400 Oh Pekerja @ Rp. 39,000.00 = Rp. 15,600.00
0.020 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 1,050.00
0.020 Oh Mandor @ Rp. 52,500.00 = Rp. 1,050.00
Rp. 27,220.00
Bahan
0.040 m3 Kayu Kruing 5/10 @ Rp. 4,680,500.00 = Rp. 187,220.00
2.500 Kg Semen @ Rp. 1,100.00 = Rp. 2,750.00
1.200 lbr Seng Gelombang 3" - @ Rp. 61,985.00 = Rp. 74,382.00
0.005 m3 Pasir beton @ Rp. 145,475.00 = Rp. 727.38
0.009 m3 Koral beton @ Rp. 183,425.00 = Rp. 1,650.83
0.072 m3 Kayu 5/7 @ Rp. 4,680,500.00 = Rp. 336,996.00
0.060 Kg Paku biasa 2" - 5" @ Rp. 15,812.50 = Rp. 948.75
0.450 Kg Meni besi @ Rp. 31,625.00 = Rp. 14,231.25
Rp. 618,906.20
Rp. 646,126.20
3. 1 m' Pengukuran dan Pemasangan Bouwplank
Upah
0.100 Oh Tukang Kayu @ Rp. 47,600.00 = Rp. 4,760.00
0.100 Oh Pekerja @ Rp. 39,000.00 = Rp. 3,900.00
0.010 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 525.00
0.005 Oh Mandor @ Rp. 52,500.00 = Rp. 262.50
Rp. 9,447.50
Bahan
0.012 m3 Kayu sengon 5/7 @ Rp. 948,750.00 = Rp. 11,385.00
0.020 Kg Paku biasa 2" - 5" @ Rp. 15,812.50 = Rp. 316.25
0.007 m3 Kayu sengon papan 3 @ Rp. 948,750.00 = Rp. 6,641.25
Rp. 18,342.50
Rp. 27,790.00
PEMADATAN TANAH DENGAN TANDEM ROLLER / M3 TANAH
ASUMSI :
1. Tanah yang dipadatkan sudah dirapikan dulu
2. Jenis Tanah Biasa / Kering
PEKERJAAN :
1. Pemadatan dilakukan 5 ( lima ) kali lintasan
2. Hasil kerja 1 ( satu ) jam : m3
: 24.800 m3/jam
TENAGA
Mandor 1 1 1 Rp 52,500.00 Rp 52,500.00
Pekerja 1 1 1 Rp 39,000.00 Rp 39,000.00
Operator 1 1 1 #REF! #REF!
Pembantu Operator 1 1 1 #REF! #REF!
Penjaga Malam 2 1 1 #REF! #REF!
#REF!
ALAT
Tandem Roller 1 1 7 ### ###
###
#REF!
2. Lain - lain :
Asuransi 3 % + PPN 10 %
harga
0.333 x
jam/tahun
450,000,000.00
0.333 x : Rp 9,990.00
15000
I EXCAVATOR
A DATA PERALATAN
1 Nama Alat : Excavator
2 Merk : Komatsu
3 Type : PC 200
4 Tahun Pembuatan : 2005
5 Kapasitas Bucket : 0.5 m3
6 Umur Ekonomis : 8 th
7 Jam Kerja/Tahun : 2555
8 Harga Pokok : 1,000,000,000.00
9 Nilai Sisa 10 % : 100,000,000.00
10 Harga Penyusutan : 900,000,000.00 :
3. Biaya Repair
65 % x (8) =Rp 31,800.39 /Jam
(7)x(6)
Jumlah 3 =Rp 31,800.39 /Jam
II. DATA :
1.3775 JAM
PRODUKSI DUMP TRUK PER JAM (Q) : (F) X (V) / ( C ) 1.8986 M3/JAM
13.2903 M3/HARI
PEKERJA
#REF!
ALAT
Rp 974,400.00
DATA :
0.1478 JAM
PRODUKSI DUMP TRUK PER JAM (Q) : (F) X (V) / ( C ) 17.7000 M3/JAM
123.8998 M3/HARI
PEKERJA
#REF!
ALAT
Rp 974,400.00
1. JENIS :
DUMP TRUK 5 T
2. TENAGA :
100 HP
3. HARGA :
Rp190,000,000.00
4. UMUR KERJA :
6 TAHUN
:
( 1 TAHUN : 300 HARI KERJA, 1 HARI : 5 JAM )
: 9,000 JAM
5. JAM KERJA PER TAHUN 1,500
6. FAKTOR (CRF) : 0.246680
: Rp 28,121.520
2. LAIN - LAIN
ASURANSI 3 % x PPN 10 %
: 0,033 x HARGA
JAM /TAHUN
: 0,033 x 190.000.000,-
1500
: Rp 4,180.00
Rp 139,174.432
DIBULATKAN Rp 139,200.000
1. Biaya penyusutan :
: 0.12
B. BIAYA OPERASI
1. Biaya bahan bakar
Pemakaian bahan bakar 100 HP efisiensi 80 %
Kebutuhan bahan bakar ( liter / jam ) :
80 % x 100 x 0,2 : 16
Biaya bahan bakar per jam :
2. Biaya pelumas
g = DK x F + C
195,5 t
0.3 lt/jam
H = C/t x 1,2
10/200 x 1,2
0.06 lt/jam
Biaya pelumas total :
( 0,3 + 0,06 ) x 30000
Rp 10,903.58 per jam
4. BIAYA PERBAIKAN :
5. BIAYA UPAH
SOPIR TERAMPIL #VALUE! per jam
#VALUE!
#VALUE!
#VALUE!
B. BIAYA OPERASIONAL
1. Biaya bahan bakar : Rp 60,500.00
2. Biaya pelumas dan filter
Pelumas 0.21 ltr/jam 6,300.00
Grease 0.02 ltr/jam 600.00
Filter 50% x ( pelumas + grease 3,450.00
TOTAL : 10,350.00
3. Biaya perbaikan
Faktor x Harga pokok : Rp 38,500.00
Umur ekonomis
1. BAHAN
Tidak ada bahan yang diperlukan
2. ALAT
2.a. EXCAVATOR PC 200 (E10)
Kapasitas Bucket V 0.50 M3
Faktor Bucket Fb 0.90 -
Faktor Efisiensi alat Fa 0.75 -
3. TENAGA
Produksi menentukan : EXCAVATOR Q4 20.45 M3/Jam
Produksi Galian / hari = Tk x Q1 Qt 143.18 M3
Kebutuhan tenaga :
P 2.00 orang
M 1.00 orang
Koefisien tenaga / M3 :
(L01) 0.0978 Jam
(L03) 0.0489 Jam
I TENAGA
Pekerja 0.0978 Jam 4,285.71 419.05
Mandor 0.0489 Jam 6,428.57 314.29
II BAHAN
III ALAT
EXCAVATOR 0.0489 Jam #REF! #REF!
BULLDOZER 0.0329 Jam #REF! #REF!
ALAT BANTU 1.0000 Ls. 500.00 500.00
Jumlah #REF!
I TENAGA
Pekerja 0.0978 Jam 4,285.71 419.05
Mandor 0.0489 Jam 6,428.57 314.29
II BAHAN
III ALAT
EXCAVATOR 0.0489 Jam 200,000.00 9,777.78
BULLDOZER 0.0329 Jam 200,000.00 6,574.24
DUMP TRUK 0.0588 Jam 139,200.00 8,188.24
Jumlah 25,273.58
ANALISA BIAYA PEKERJAAN TANAH
1. BAHAN
Tidak ada bahan yang diperlukan
2. ALAT
2.a. EXCAVATOR (E10)
Kapasitas Bucket V 0.50 M3
Faktor Bucket Fb 0.90 -
Faktor Efisiensi alat Fa 0.75 -
3. TENAGA
Produksi menentukan : EXCAVATOR Q4 20.45 M3/Jam
Produksi Galian / hari = Tk x Q1 Qt 143.18 M3
Kebutuhan tenaga :
P 2.00 orang
M 1.00 orang
Koefisien tenaga / M3 :
(L01) 0.0978 Jam
(L03) 0.0489 Jam
I TENAGA
Pekerja 0.0978 Jam 3,500.00 342.22
Mandor 0.0489 Jam 5,625.00 275.00
II BAHAN
Tidak ada bahan yang diperlukan
III ALAT
EXCAVATOR 0.0489 Jam #REF! #REF!
DUMP TRUCK 0.0835 Jam #VALUE! #VALUE!
ALAT BANTU 1.0000 Ls. 1,000.00 1,000.00
Jumlah #REF!
PEKERJAAN TANAH
Bahan
Rp. -
Rp. 8,485.50
9. 1 m3 Urugan tanah dipadatkan
Upah
0.500 Oh Pekerja @ Rp. 39,000.00 = Rp. 19,500.00
0.050 Oh Mandor @ Rp. 52,500.00 = Rp. 2,625.00
Rp. 22,125.00
Bahan
1.2 m3 Tanah padas @ Rp. 60,000.00 72000 Rp. 72,000
Rp. 94,125.00
10. 1 m3 Urugan pasir
Upah
0.300 Oh Pekerja @ Rp. 39,000.00 = Rp. 11,700.00
0.010 Oh Mandor @ Rp. 52,500.00 = Rp. 525.00
Rp. 12,225.00
Bahan
1.200 m3 Pasir urug @ Rp. 85,387.50 = Rp. 102,465.00
Rp. 102,465.00
Rp. 114,690.00
11. 1 m3 Lapisan pudel campuran 1 Kp : 3 Ps : 7 TL
Upah
0.833 Oh Pekerja @ Rp. 39,000.00 = Rp. 32,487.00
0.416 Oh Tukang batu @ Rp. 47,600.00 = Rp. 19,801.60
0.040 Oh Kepala tukang @ Rp. 52,500.00 = Rp. 2,100.00
0.083 Oh Mandor @ Rp. 52,500.00 = Rp. 4,357.50
Rp. 58,746.10
Bahan
0.330 m3 Pasir urug @ Rp. 85,387.50 = Rp. 28,177.88
0.109 m3 Kapur padam @ Rp. 253,000.00 = Rp. 27,577.00
0.763 m3 Tanah liat @ Rp. 55,027.50 = Rp. 41,985.98
Rp. 97,740.86
Rp. 156,486.96
12. 1 m3 Lapisan pudel campuran 1 Kp : 5 TL
Upah
0.833 Oh Pekerja @ Rp. 39,000.00 = Rp. 32,487.00
0.416 Oh Tukang batu @ Rp. 47,600.00 = Rp. 19,801.60
0.041 Oh Kepala tukang @ Rp. 52,500.00 = Rp. 2,152.50
0.081 Oh Mandor @ Rp. 52,500.00 = Rp. 4,252.50
Rp. 58,693.60
Bahan
0.200 m3 Kapur padam @ Rp. 253,000.00 = Rp. 50,600.00
1.000 m3 Tanah liat @ Rp. 55,027.50 = Rp. 55,027.50
Rp. 105,627.50
Rp. 164,321.10
13. 1 m3 Urugan Sirtu
Upah
0.250 Oh Pekerja @ Rp. 39,000.00 = Rp. 9,750.00
0.025 Oh Mandor @ Rp. 52,500.00 = Rp. 1,312.50
Rp. 11,062.50
Bahan
1.200 m3 Sirtu @ Rp. 74,000.00 = Rp. 88,800.00
Rp. 88,800.00
Rp. 99,862.50
14 1 m3 Urugan Kerikil 3/5
Upah
0.250 Oh Pekerja @ Rp. 39,000.00 = Rp. 9,750.00
0.025 Oh Mandor @ Rp. 52,500.00 = Rp. 1,312.50
Rp. 11,062.50
Bahan
1.200 m3 Kerikil 3/5 @ Rp. 160,000.00 = Rp. 192,000.00
Rp. 192,000.00
Rp. 203,062.50
15. 1 m3 Urugan tanah merah
Upah
0.250 Oh Pekerja @ Rp. 39,000.00 = Rp. 9,750.00
0.010 Oh Mandor @ Rp. 52,500.00 = Rp. 525.00
Rp. 10,275.00
Bahan
1.200 m3 Tanah merah @ Rp. 55,750.00 = Rp. 66,900.00
Rp. 66,900.00
Rp. 77,175.00
BAHAN
1.2 m3 Tanah merah 55,750.00 Rp. 66,900.00
PERALATAN
1 Holling sejauh 15 KM ( DUMP RUK ) Rp. #REF!
1 Perataan tanah ( BULLDOZER ) Rp. #REF!
1 Pemadatan 90% SP ( VIBRO ROLLER )Rp. #REF!
Rp. #REF!
PERALATAN
Upah
1.500 Oh Pekerja @ Rp. 39,000.00 = Rp. 58,500.00
0.600 Oh Tukang batu @ Rp. 47,600.00 = Rp. 28,560.00
0.060 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 3,150.00
0.075 Oh Mandor @ Rp. 52,500.00 = Rp. 3,937.50
Rp. 94,147.50
Bahan
1.100 m3 Batu belah 15/2 @ Rp. 120,175.00 = Rp. 132,192.50
202.000 Kg PC @ Rp. 1,100.00 = Rp. 222,200.00
0.485 m3 Pasir pasang @ Rp. 101,200.00 = Rp. 49,082.00
Rp. 403,474.50
Rp. 497,622.00
Upah
1.500 Oh Pekerja @ Rp. 39,000.00 = Rp. 58,500.00
0.600 Oh Tukang batu @ Rp. 47,600.00 = Rp. 28,560.00
0.060 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 3,150.00
0.075 Oh Mandor @ Rp. 52,500.00 = Rp. 3,937.50
Rp. 94,147.50
Bahan
1.100 m3 Batu belah 15/2 @ Rp. 120,175.00 = Rp. 132,192.50
163.000 Kg PC @ Rp. 1,100.00 = Rp. 179,300.00
0.520 m3 Pasir pasang @ Rp. 101,200.00 = Rp. 52,624.00
Rp. 364,116.50
Rp. 458,264.00
Upah
1.500 Oh Pekerja @ Rp. 39,000.00 = Rp. 58,500.00
0.600 Oh Tukang batu @ Rp. 47,600.00 = Rp. 28,560.00
0.060 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 3,150.00
0.075 Oh Mandor @ Rp. 52,500.00 = Rp. 3,937.50
Rp. 94,147.50
Bahan
1.100 m3 Batu belah 15/2 @ Rp. 120,175.00 = Rp. 132,192.50
136.000 Kg PC @ Rp. 1,100.00 = Rp. 149,600.00
0.544 m3 Pasir pasang @ Rp. 101,200.00 = Rp. 55,052.80
Rp. 336,845.30
Rp. 430,992.80
PEKERJAAN BETON
Upah
5.600 Oh Pekerja @ Rp. 39,000.00 = Rp. 218,400.00
0.350 Oh Tukang batu @ Rp. 47,600.00 = Rp. 16,660.00
2.640 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 125,664.00
1.050 Oh Tukang besi @ Rp. 47,600.00 = Rp. 49,980.00
0.400 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 21,000.00
0.193 Oh Mandor @ Rp. 52,500.00 = Rp. 10,132.50
Rp. 441,836.50
Bahan
0.240 m3 Kayu sengon @ Rp. 948,750.00 = Rp. 227,700.00
3.200 kg Paku biasa 2' - 5' @ Rp. 15,812.50 = Rp. 50,600.00
1.600 Lt Minyak Begesting @ Rp. 6,325.00 = Rp. 10,120.00
150.000 Kg Besi beton (Polos/ulir) @ Rp. 12,000.00 = Rp. 1,800,000.00
2.250 Kg Kawat beton @ Rp. 15,180.00 = Rp. 34,155.00
323.000 kg Semen Portland @ Rp. 1,100.00 = Rp. 355,300.00
0.520 m3 Pasir beton @ Rp. 145,475.00 = Rp. 75,647.00
0.780 m3 Koral beton @ Rp. 183,425.00 = Rp. 143,071.50
0.160 m3 Kayu meranti @ Rp. 4,301,000.00 = Rp. 688,160.00
2.800 Lbr Triplek @ Rp. 132,825.00 = Rp. 371,910.00
24.000 Btg Bambu ori @ Rp. 12,650.00 = Rp. 303,600.00
Rp. 4,060,263.50
Rp. 4,502,100.00
21. 1 m3 Tangga beton bertulang (200 Kg besi + Begesting)
Upah
5.600 Oh Pekerja @ Rp. 39,000.00 = Rp. 218,400.00
0.350 Oh Tukang batu @ Rp. 47,600.00 = Rp. 16,660.00
2.300 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 109,480.00
1.400 Oh Tukang besi @ Rp. 47,600.00 = Rp. 66,640.00
0.405 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 21,262.50
0.202 Oh Mandor @ Rp. 52,500.00 = Rp. 10,605.00
Rp. 443,047.50
Bahan
0.250 m3 Kayu sengon @ Rp. 948,750.00 = Rp. 237,187.50
3.000 kg Paku biasa 2' - 5' @ Rp. 15,812.50 = Rp. 47,437.50
1.200 Lt Minyak Begesting @ Rp. 6,325.00 = Rp. 7,590.00
200.000 Kg Besi beton (Polos/ulir) @ Rp. 12,000.00 = Rp. 2,400,000.00
3.000 Kg Kawat beton @ Rp. 15,180.00 = Rp. 45,540.00
323.000 kg Semen Portland @ Rp. 1,100.00 = Rp. 355,300.00
0.520 m3 Pasir beton @ Rp. 145,475.00 = Rp. 75,647.00
0.780 m3 Koral beton @ Rp. 183,425.00 = Rp. 143,071.50
0.105 m3 Kayu meranti @ Rp. 4,301,000.00 = Rp. 451,605.00
2.500 Lbr Triplek @ Rp. 132,825.00 = Rp. 332,062.50
14.000 Btg Bambu ori @ Rp. 12,650.00 = Rp. 177,100.00
Rp. 4,272,541.00
Rp. 4,715,588.50
22. 1 m' Sloof beton bertulang (15 x 20) cm
Upah
0.060 Oh Pekerja @ Rp. 39,000.00 = Rp. 2,340.00
0.020 Oh Tukang batu @ Rp. 47,600.00 = Rp. 952.00
0.020 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 952.00
0.020 Oh Tukang besi @ Rp. 47,600.00 = Rp. 952.00
0.006 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 315.00
0.003 Oh Mandor @ Rp. 52,500.00 = Rp. 157.50
Rp. 5,668.50
Bahan
0.002 m3 Kayu sengon @ Rp. 948,750.00 = Rp. 1,897.50
0.010 kg Paku biasa 2' - 5' @ Rp. 15,812.50 = Rp. 158.13
4.000 Kg Besi beton (Polos/ulir) @ Rp. 12,000.00 = Rp. 48,000.00
0.450 Kg Kawat beton @ Rp. 15,180.00 = Rp. 6,831.00
4.000 kg Semen Portland @ Rp. 1,100.00 = Rp. 4,400.00
0.007 m3 Pasir beton @ Rp. 145,475.00 = Rp. 1,018.33
0.010 m3 Koral beton @ Rp. 183,425.00 = Rp. 1,834.25
Rp. 64,139.20
Rp. 69,807.70
23. 1 m' membuat kolom praktis beton bertulang (11 X 11) cm
Upah
0.060 Oh Pekerja @ Rp. 39,000.00 = Rp. 2,340.00
0.020 Oh Tukang batu @ Rp. 47,600.00 = Rp. 952.00
0.020 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 952.00
0.020 Oh Tukang besi @ Rp. 47,600.00 = Rp. 952.00
0.006 Oh Kepala tukang @ Rp. 52,500.00 = Rp. 315.00
0.003 Oh Mandor @ Rp. 52,500.00 = Rp. 157.50
Rp. 5,668.50
Bahan
0.0020 m3 Kayu bekisting @ Rp. 948,750.00 = Rp. 1,897.50
0.010 Kg Paku @ Rp. 15,812.50 = Rp. 158.13
3.000 Kg Besi beton polos @ Rp. 12,000.00 = Rp. 36,000.00
0.450 Kg Kawat beton @ Rp. 15,180.00 = Rp. 6,831.00
4.000 Kg Semen portland @ Rp. 1,100.00 = Rp. 4,400.00
0.006 m3 Pasir beton @ Rp. 145,475.00 = Rp. 872.85
0.009 m3 Koral beton @ Rp. 183,425.00 = Rp. 1,650.83
Rp. 51,810.30
Rp. 57,478.80
Upah
0.100 Oh Pekerja @ Rp. 39,000.00 = Rp. 3,900.00
0.033 Oh Tukang batu @ Rp. 47,600.00 = Rp. 1,570.80
0.033 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 1,570.80
0.033 Oh Tukang besi @ Rp. 47,600.00 = Rp. 1,570.80
0.010 Oh Kepala tukang @ Rp. 52,500.00 = Rp. 525.00
0.005 Oh Mandor @ Rp. 52,500.00 = Rp. 262.50
Rp. 9,399.90
Bahan
0.0030 m3 Kayu bekisting @ Rp. 948,750.00 = Rp. 2,846.25
0.020 Kg Paku @ Rp. 15,812.50 = Rp. 316.25
3.600 Kg Besi beton polos @ Rp. 12,000.00 = Rp. 43,200.00
0.050 Kg Kawat beton @ Rp. 15,180.00 = Rp. 759.00
5.500 Kg Semen portland @ Rp. 1,100.00 = Rp. 6,050.00
0.009 m3 Pasir beton @ Rp. 145,475.00 = Rp. 1,309.28
0.015 m3 Koral beton @ Rp. 183,425.00 = Rp. 2,751.38
Rp. 57,232.15
Rp. 66,632.05
PEKERJAAN PASANGAN
Upah
0.6500 Oh Pekerja @ Rp. 39,000.00 = Rp. 25,350.00
0.2000 Oh Tukang batu @ Rp. 47,600.00 = Rp. 9,520.00
0.0200 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 1,050.00
0.0300 Oh Mandor @ Rp. 52,500.00 = Rp. 1,575.00
Rp. 37,495.00
Bahan
140.0000 bh Bata merah @ Rp. 442.75 = Rp. 61,985.00
43.500 Kg PC @ Rp. 1,100.00 = Rp. 47,850.00
0.080 m3 Pasir pasang @ Rp. 101,200.00 = Rp. 8,096.00
Rp. 117,931.00
Rp. 155,426.00
2. 1 m2 Pasangan bata merah tebal 1 bata,1 PC : 4 Ps
Upah
0.6500 Oh Pekerja @ Rp. 39,000.00 = Rp. 25,350.00
0.2000 Oh Tukang batu @ Rp. 47,600.00 = Rp. 9,520.00
0.0200 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 1,050.00
0.0300 Oh Mandor @ Rp. 52,500.00 = Rp. 1,575.00
Rp. 37,495.00
Bahan
140.0000 bh Bata merah @ Rp. 442.75 = Rp. 61,985.00
26.550 Kg PC @ Rp. 1,100.00 = Rp. 29,205.00
0.093 m3 Pasir pasang @ Rp. 101,200.00 = Rp. 9,411.60
Rp. 100,601.60
Rp. 138,096.60
3. 1 m2 Pasangan bata merah tebal 1 bata, 1 PC : 3 Kp. : 10 Ps
Upah
0.650 Oh Pekerja @ Rp. 39,000.00 = Rp. 25,350.00
0.200 Oh Tukang batu @ Rp. 47,600.00 = Rp. 9,520.00
0.020 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 1,050.00
0.030 Oh Mandor @ Rp. 52,500.00 = Rp. 1,575.00
Rp. 37,495.00
Bahan
140.0000 bh Bata merah @ Rp. 442.75 = Rp. 61,985.00
10.080 Kg PC @ Rp. 1,100.00 = Rp. 11,088.00
0.0925 m3 Pasir pasang @ Rp. 101,200.00 = Rp. 9,361.00
0.0275 m3 Kapur pasang @ Rp. 253,000.00 = Rp. 6,957.50
Rp. 89,391.50
Rp. 126,886.50
4. 1 m2 Pasang bata merah tebal 1/2 bata, 1 PC : 2 Ps
Upah
0.320 Oh Pekerja @ Rp. 39,000.00 = Rp. 12,480.00
0.100 Oh Tukang batu @ Rp. 47,600.00 = Rp. 4,760.00
0.010 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 525.00
0.015 Oh Mandor @ Rp. 52,500.00 = Rp. 787.50
Rp. 18,552.50
Bahan
70.0000 bh Bata merah @ Rp. 442.75 = Rp. 30,992.50
18.950 Kg PC @ Rp. 1,100.00 = Rp. 20,845.00
0.038 m3 Pasir pasang @ Rp. 101,200.00 = Rp. 3,845.60
Rp. 55,683.10
Rp. 74,235.60
5. 1 m2 Pasang bata merah tebal 1/2 bata, 1 PC : 4 Ps
Upah
0.320 Oh Pekerja @ Rp. 39,000.00 = Rp. 12,480.00
0.100 Oh Tukang batu @ Rp. 47,600.00 = Rp. 4,760.00
0.010 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 525.00
0.015 Oh Mandor @ Rp. 52,500.00 = Rp. 787.50
Rp. 18,552.50
Bahan
70.0000 bh Bata merah @ Rp. 442.75 = Rp. 30,992.50
11.500 Kg PC @ Rp. 1,100.00 = Rp. 12,650.00
0.043 m3 Pasir pasang @ Rp. 101,200.00 = Rp. 4,351.60
Rp. 47,994.10
Rp. 66,546.60
6. 1 m2 Pasang bata merah tebal 1/2 bata, 1 PC : 3 Kp : 10 Ps
Upah
0.320 Oh Pekerja @ Rp. 39,000.00 = Rp. 12,480.00
0.100 Oh Tukang batu @ Rp. 47,600.00 = Rp. 4,760.00
0.010 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 525.00
0.015 Oh Mandor @ Rp. 52,500.00 = Rp. 787.50
Rp. 18,552.50
Bahan
70.0000 bh Bata merah @ Rp. 442.75 = Rp. 30,992.50
4.500 Kg PC @ Rp. 1,100.00 = Rp. 4,950.00
0.050 m3 Kawur @ Rp. 253,000.00 = Rp. 12,650.00
0.015 m3 Pasir pasang @ Rp. 101,200.00 = Rp. 1,518.00
Rp. 50,110.50
Rp. 68,663.00
7. 3 m3 Membuat bronjong dari kawat di galvano utk diisi dgn batu belah utk kawat 3 mm
Upah
4.5000 Oh Pekerja @ Rp. 39,000.00 = Rp. 175,500.00
2.2000 Oh Tukang batu @ Rp. 47,600.00 = Rp. 104,720.00
1.6000 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 84,000.00
0.0800 Oh Mandor @ Rp. 52,500.00 = Rp. 4,200.00
Rp. 368,420.00
Bahan
25.0000 Kg Kawat @ Rp. 16,445.00 = Rp. 411,125.00
3.0000 m3 batu belah @ Rp. 113,850.00 = Rp. 341,550.00
Rp. 752,675.00
Rp. 1,121,095.00
8. 3 m3 Membuat bronjong dari kawat di galvano utk diisi dgn batu belah utk kawat 4 mm
Upah
4.5000 Oh Pekerja @ Rp. 39,000.00 = Rp. 175,500.00
2.2000 Oh Tukang batu @ Rp. 47,600.00 = Rp. 104,720.00
1.6000 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 84,000.00
0.0800 Oh Mandor @ Rp. 52,500.00 = Rp. 4,200.00
Rp. 368,420.00
Bahan
45.0000 Kg Kawat @ Rp. 17,077.50 = Rp. 768,487.50
3.0000 m3 batu belah @ Rp. 113,850.00 = Rp. 341,550.00
Rp. 1,110,037.50
Rp. 1,478,457.50
9. 3 m3 Membuat bronjong dari kawat di galvano utk diisi dgn batu belah utk kawat 5 mm
Upah
4.5000 Oh Pekerja @ Rp. 39,000.00 = Rp. 175,500.00
2.5000 Oh Tukang batu @ Rp. 47,600.00 = Rp. 119,000.00
2.0000 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 105,000.00
0.0800 Oh Mandor @ Rp. 52,500.00 = Rp. 4,200.00
Rp. 403,700.00
Bahan
70.0000 Kg Kawat @ Rp. 17,710.00 = Rp. 1,239,700.00
3.0000 m3 batu belah @ Rp. 113,850.00 = Rp. 341,550.00
Rp. 1,581,250.00
Rp. 1,984,950.00
PEKERJAAN PLESTERAN
1. 1 m2 Plesteran 1 Pc : 2 Ps tebal 15 mm
Upah
0.200 Oh Pekerja @ Rp. 39,000.00 = Rp. 7,800.00
0.150 Oh Tukang batu @ Rp. 47,600.00 = Rp. 7,140.00
0.015 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 787.50
0.010 Oh Mandor @ Rp. 52,500.00 = Rp. 525.00
Rp. 16,252.50
Bahan
8.520 Kg Pc @ Rp. 1,100.00 = Rp. 9,372.00
0.017 m3 Pasir pasang @ Rp. 101,200.00 = Rp. 1,720.40
Rp. 11,092.40
Rp. 27,344.90
2. 1 m2 Plesteran 1 Pc : 3 Ps tebal 15 mm
Upah
0.200 Oh Pekerja @ Rp. 39,000.00 = Rp. 7,800.00
0.150 Oh Tukang batu @ Rp. 47,600.00 = Rp. 7,140.00
0.015 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 787.50
0.010 Oh Mandor @ Rp. 52,500.00 = Rp. 525.00
Rp. 16,252.50
Bahan
6.480 kg Pc @ Rp. 1,100.00 = Rp. 7,128.00
0.019 m3 Pasir pasang @ Rp. 101,200.00 = Rp. 1,922.80
Rp. 9,050.80
Rp. 25,303.30
3. 1 m2 Plesteran 1 Pc : 4 Ps tebal 15 mm
Upah
0.200 Oh Pekerja @ Rp. 39,000.00 = Rp. 7,800.00
0.150 Oh Tukang batu @ Rp. 47,600.00 = Rp. 7,140.00
0.015 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 787.50
0.010 Oh Mandor @ Rp. 52,500.00 = Rp. 525.00
Rp. 16,252.50
Bahan
5.200 kg Pc @ Rp. 1,100.00 = Rp. 5,720.00
0.020 m3 Pasir pasang @ Rp. 101,200.00 = Rp. 2,024.00
Rp. 7,744.00
Rp. 23,996.50
4. 1 m2 Plesteran 1 Pc : 5 Ps tebal 15 mm
Upah
0.200 Oh Pekerja @ Rp. 39,000.00 = Rp. 7,800.00
0.150 Oh Tukang batu @ Rp. 47,600.00 = Rp. 7,140.00
0.015 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 787.50
0.010 Oh Mandor @ Rp. 52,500.00 = Rp. 525.00
Rp. 16,252.50
Bahan
4.320 kg Pc @ Rp. 1,100.00 = Rp. 4,752.00
0.022 m3 Pasir pasang @ Rp. 101,200.00 = Rp. 2,226.40
Rp. 6,978.40
Rp. 23,230.90
5. 1 m2 Plesteran 1 Pc : 3 Kp : 10 Ps tebal 15 mm
Upah
0.200 Oh Pekerja @ Rp. 39,000.00 = Rp. 7,800.00
0.150 Oh Tukang batu @ Rp. 47,600.00 = Rp. 7,140.00
0.015 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 787.50
0.010 Oh Mandor @ Rp. 52,500.00 = Rp. 525.00
Rp. 16,252.50
Bahan
1.840 kg Pc @ Rp. 1,100.00 = Rp. 2,024.00
0.006 m3 Kapur @ Rp. 253,000.00 = Rp. 1,518.00
0.014 m3 Pasir pasang @ Rp. 101,200.00 = Rp. 1,416.80
Rp. 4,958.80
Rp. 21,211.30
6. 1 m2 Plesteran 1 Pc : 2 Ps tebal 20 mm
Upah
0.250 Oh Pekerja @ Rp. 39,000.00 = Rp. 9,750.00
0.200 Oh Tukang batu @ Rp. 47,600.00 = Rp. 9,520.00
0.020 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 1,050.00
0.0125 Oh Mandor @ Rp. 52,500.00 = Rp. 656.25
Rp. 20,976.25
Bahan
14.280 kg Pc @ Rp. 1,100.00 = Rp. 15,708.00
0.023 m3 Pasir pasang @ Rp. 101,200.00 = Rp. 2,327.60
Rp. 18,035.60
Rp. 39,011.85
Upah
0.250 Oh Pekerja @ Rp. 39,000.00 = Rp. 9,750.00
0.200 Oh Tukang @ Rp. 47,600.00 = Rp. 9,520.00
0.020 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 1,050.00
0.0125 Oh Mandor @ Rp. 52,500.00 = Rp. 656.25
Rp. 20,976.25
Bahan
10.800 kg Pc @ Rp. 1,100.00 = Rp. 11,880.00
0.026 m3 Pasir pasang @ Rp. 101,200.00 = Rp. 2,631.20
Rp. 14,511.20
Rp. 35,487.45
8. 1 m2 Plesteran 1 Pc : 4 Ps tebal 20 mm
Upah
0.250 Oh Pekerja @ Rp. 39,000.00 = Rp. 9,750.00
0.200 Oh Tukang batu @ Rp. 47,600.00 = Rp. 9,520.00
0.020 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 1,050.00
0.0125 Oh Mandor @ Rp. 52,500.00 = Rp. 656.25
Rp. 20,976.25
Bahan
8.680 kg Pc @ Rp. 1,100.00 = Rp. 9,548.00
0.028 m3 Pasir pasang @ Rp. 101,200.00 = Rp. 2,833.60
Rp. 12,381.60
Rp. 33,357.85
9. 1 m2 Plesteran 1 Pc : 5 Ps tebal 20 mm
Upah
0.250 Oh Pekerja @ Rp. 39,000.00 = Rp. 9,750.00
0.200 Oh Tukang @ Rp. 47,600.00 = Rp. 9,520.00
0.020 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 1,050.00
0.0125 Oh Mandor @ Rp. 52,500.00 = Rp. 656.25
Rp. 20,976.25
Bahan
7.290 kg Pc @ Rp. 1,100.00 = Rp. 8,019.00
0.028 m3 Pasir pasang @ Rp. 101,200.00 = Rp. 2,833.60
Rp. 10,852.60
Rp. 31,828.85
Upah
0.260 Oh Pekerja @ Rp. 39,000.00 = Rp. 10,140.00
0.200 Oh Tukang @ Rp. 47,600.00 = Rp. 9,520.00
0.020 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 1,050.00
0.013 Oh Mandor @ Rp. 52,500.00 = Rp. 682.50
Rp. 21,392.50
Bahan
9.300 kg Pc @ Rp. 1,100.00 = Rp. 10,230.00
0.018 m3 Pasir pasang @ Rp. 101,200.00 = Rp. 1,821.60
Rp. 12,051.60
Rp. 33,444.10
Upah
0.260 Oh Pekerja @ Rp. 39,000.00 = Rp. 10,140.00
0.200 Oh Tukang @ Rp. 47,600.00 = Rp. 9,520.00
0.020 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 1,050.00
0.013 Oh Mandor @ Rp. 52,500.00 = Rp. 682.50
Rp. 21,392.50
Bahan
7.070 kg Pc @ Rp. 1,100.00 = Rp. 7,777.00
0.021 m3 Pasir pasang @ Rp. 101,200.00 = Rp. 2,125.20
Rp. 9,902.20
Rp. 31,294.70
12. 1 m Plesteran Skoning 1 Pc : 2 Ps
Upah
0.057 Oh Pekerja @ Rp. 39,000.00 = Rp. 2,223.00
0.038 Oh Tukang batu @ Rp. 47,600.00 = Rp. 1,808.80
0.038 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 1,995.00
0.002 Oh Mandor @ Rp. 52,500.00 = Rp. 105.00
Rp. 6,131.80
Bahan
0.500 kg Pc @ Rp. 1,100.00 = Rp. 550.00
0.002 m3 Pasir pasang @ Rp. 101,200.00 = Rp. 202.40
Rp. 752.40
Rp. 6,884.20
Upah
0.150 Oh Pekerja @ Rp. 39,000.00 = Rp. 5,850.00
0.070 Oh Tukang batu @ Rp. 47,600.00 = Rp. 3,332.00
0.007 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 367.50
0.008 Oh Mandor @ Rp. 52,500.00 = Rp. 420.00
Rp. 9,969.50
Bahan
4.320 kg Pc @ Rp. 1,100.00 = Rp. 4,752.00
0.016 m3 Pasir pasang @ Rp. 101,200.00 = Rp. 1,619.20
Rp. 6,371.20
Rp. 16,340.70
PEKERJAAN BESI DAN ALUMUNIUM :
Bahan
0.500 lbr Seng plat 3' x 6' bjls @ Rp. 49,335.00 = Rp. 24,667.50
0.015 kg Paku biasa 1/2" - 1" @ Rp. 15,812.50 = Rp. 237.19
0.0096 m3 papan sengon @ Rp. 948,750.00 = Rp. 9,108.00
0.250 kg Flincote/meni besi @ Rp. 31,625.00 = Rp. 7,906.25
Rp. 41,918.94
Rp. 68,187.06
10. 1 m' Pasang talang miring, seng bjls 26
Upah
0.040 Oh Pekerja @ Rp. 39,000.00 = Rp. 1,560.00
0.400 Oh Tukang batu @ Rp. 47,600.00 = Rp. 19,040.00
0.025 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 1,312.50
0.00125 Oh Mandor @ Rp. 52,500.00 = Rp. 65.63
Rp. 21,978.13
Bahan
0.500 lbr Seng plat 3' x 6' bjls @ Rp. 49,335.00 = Rp. 24,667.50
0.015 kg Paku biasa 1/2" - 1" @ Rp. 15,812.50 = Rp. 237.19
0.019 m3 papan sengon @ Rp. 948,750.00 = Rp. 18,026.25
0.300 kg Flincote/meni besi @ Rp. 31,625.00 = Rp. 9,487.50
Rp. 52,418.44
Rp. 74,396.56
11. 1 m' Pasang talang 1/2 lingkaran D-10 cm, seng bjls 26
Upah
0.150 Oh Pekerja @ Rp. 39,000.00 = Rp. 5,850.00
0.250 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 11,900.00
0.025 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 1,312.50
0.00125 Oh Mandor @ Rp. 52,500.00 = Rp. 65.63
Rp. 19,128.13
Bahan
0.300 lbr Seng plat 3' x 6' bjls @ Rp. 49,335.00 = Rp. 14,800.50
0.100 kg Paku biasa 1/2" - 1" @ Rp. 15,812.50 = Rp. 1,581.25
0.019 m3 papan sengon @ Rp. 948,750.00 = Rp. 18,026.25
0.500 kg Besi strip @ Rp. 13,915.00 = Rp. 6,957.50
Rp. 41,365.50
Rp. 60,493.63
12 1 m2 Pasang Rolling Door Besi
Upah
1.050 Oh Pekerja @ Rp. 39,000.00 = Rp. 40,950.00
1.500 Oh Tukang besi @ Rp. 47,600.00 = Rp. 71,400.00
0.1050 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 5,512.50
0.0052 Oh Mandor @ Rp. 52,500.00 = Rp. 273.00
Rp. 118,135.50
Bahan
1.000 m2 Roll Door Besi @ Rp. 79,062.50 = Rp. 79,062.50
Rp. 79,062.50
Rp. 197,198.00
12 1 m' Pasang Pagar BRC
Upah
0.500 Oh Pekerja @ Rp. 39,000.00 = Rp. 19,500.00
0.750 Oh Tukang besi @ Rp. 47,600.00 = Rp. 35,700.00
0.0375 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 1,968.75
0.0052 Oh Mandor @ Rp. 52,500.00 = Rp. 273.00
Rp. 57,441.75
Bahan
0.417 lbr Pagar BRC 120 x 240 @ Rp. 215,000.00 = Rp. 89,583.33
Rp. 89,583.33
Rp. 147,025.08
PEKERJAAN KAYU
Rp. 1,024,500.00
6. 1 m2 Pasang pintu dan jendela kaca kayu kamper
Upah
0.800 Oh Pekerja @ Rp. 39,000.00 = Rp. 31,200.00
2.000 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 95,200.00
0.200 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 10,500.00
0.040 Oh Mandor @ Rp. 52,500.00 = Rp. 2,100.00
Rp. 139,000.00
Bahan
0.035 m3 Kayu kamper, papan @ Rp. 8,475,500 = Rp. 296,642.50
Rp. 296,642.50
Rp. 435,642.50
7. 1 m2 Pasang pintu dan jendela jalusi kayu jati
Upah
1.000 Oh Pekerja @ Rp. 39,000.00 = Rp. 39,000.00
3.000 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 142,800.00
0.300 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 15,750.00
0.300 Oh Mandor @ Rp. 52,500.00 = Rp. 15,750.00
Rp. 213,300.00
Bahan
0.064 m3 Kayu jati, papan @ Rp. 25,300,000.00 = Rp. 1,619,200.00
Rp. 1,619,200.00
Rp. 1,832,500.00
8. 1 m2 Pasang pintu dan jendela jalusi kayu kamper
Upah
1.000 Oh Pekerja @ Rp. 39,000.00 = Rp. 39,000.00
3.000 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 142,800.00
0.300 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 15,750.00
0.500 Oh Mandor @ Rp. 52,500.00 = Rp. 26,250.00
Rp. 223,800.00
Bahan
0.064 m3 Kayu kamper, papan @ Rp. 8,475,500.00 = Rp. 542,432.00
Rp. 542,432.00
Rp. 766,232.00
9. 1 m2 Pasang pintu teakwood rangkap, rangka kayu jati
Upah
0.600 Oh Pekerja @ Rp. 39,000.00 = Rp. 23,400.00
2.000 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 95,200.00
0.200 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 10,500.00
0.030 Oh Mandor @ Rp. 52,500.00 = Rp. 1,575.00
Rp. 130,675.00
Bahan
0.0196 m3 Kayu jati papan @ Rp. 25,300,000.00 = Rp. 495,880.00
0.300 kg Paku biasa 1/2" - 1" @ Rp. 15,812.50 = Rp. 4,743.75
0.300 lt Lem kayu @ Rp. 10,752.50 = Rp. 3,225.75
1.000 lbr Teakwood 1,2 x 2,4 x 4 @ Rp. 110,687.50 = Rp. 110,687.50
Rp. 614,537.00
Rp. 745,212.00
10. 1 m2 Pasang pintu teakwood rangkap, rangka kayu kamper
Upah
0.600 Oh Pekerja @ Rp. 39,000.00 = Rp. 23,400.00
2.000 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 95,200.00
0.200 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 10,500.00
0.030 Oh Mandor @ Rp. 52,500.00 = Rp. 1,575.00
Rp. 130,675.00
Bahan
0.0196 m3 Kayu kamper papan @ Rp. 8,475,500.00 = Rp. 166,119.80
0.300 kg Paku biasa 1/2" - 1" @ Rp. 15,812.50 = Rp. 4,743.75
0.300 lt Lem kayu @ Rp. 10,752.50 = Rp. 3,225.75
1.000 lbr Teakwood 1,2 x 2,4 x 4 @ Rp. 110,687.50 = Rp. 110,687.50
Rp. 284,776.80
Rp. 415,451.80
11. 1 m2 Pasang jalusi mati kusen kayu jati
Upah
0.500 Oh Pekerja @ Rp. 39,000.00 = Rp. 19,500.00
2.000 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 95,200.00
0.200 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 10,500.00
0.025 Oh Mandor @ Rp. 52,500.00 = Rp. 1,312.50
Rp. 126,512.50
Bahan
0.060 m3 Kayu jati papan @ Rp. 25,300,000.00 = Rp. 1,518,000.00
0.150 kg Paku biasa 1/2" - 1" @ Rp. 15,812.50 = Rp. 2,371.88
Rp. 1,520,371.88
Rp. 1,646,884.38
12. 1 m2 Pasang jalusi mati kusen kayu kamper
Upah
0.500 Oh Pekerja @ Rp. 39,000.00 = Rp. 19,500.00
2.000 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 95,200.00
0.200 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 10,500.00
0.025 Oh Mandor @ Rp. 52,500.00 = Rp. 1,312.50
Rp. 126,512.50
Bahan
0.060 m3 Kayu kamper papan @ Rp. 8,475,500.00 = Rp. 508,530.00
0.150 kg Paku biasa 1/2" - 1" @ Rp. 15,812.50 = Rp. 2,371.88
Rp. 510,901.88
Rp. 637,414.38
13. 1 m2 Pasang pintu Plywood rangkap, rangka kayu jati
Upah
0.600 Oh Pekerja @ Rp. 39,000.00 = Rp. 23,400.00
2.000 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 95,200.00
0.200 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 10,500.00
0.030 Oh Mandor @ Rp. 52,500.00 = Rp. 1,575.00
Rp. 130,675.00
Bahan
0.0196 m3 Kayu jati papan @ Rp. 25,300,000.00 = Rp. 495,880.00
0.300 kg Paku biasa 1/2" - 1" @ Rp. 15,812.50 = Rp. 4,743.75
0.300 lt Lem kayu @ Rp. 10,752.50 = Rp. 3,225.75
1.000 lbr Plywood 4 x 8 x 4 mm @ Rp. 111,320.00 = Rp. 111,320.00
Rp. 615,169.50
Rp. 745,844.50
14. 1 m2 Pasang pintu Plywood rangkap, rangka kayu kamper
Upah
0.600 Oh Pekerja @ Rp. 39,000.00 = Rp. 23,400.00
2.000 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 95,200.00
0.200 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 10,500.00
0.030 Oh Mandor @ Rp. 52,500.00 = Rp. 1,575.00
Rp. 130,675.00
Bahan
0.0196 m3 Kayu kamper papan @ Rp. 8,475,500.00 = Rp. 166,119.80
0.300 kg Paku biasa 1/2" - 1" @ Rp. 15,812.50 = Rp. 4,743.75
0.300 lt Lem kayu @ Rp. 10,752.50 = Rp. 3,225.75
1.000 lbr Plywood 4 x 8 x 4 mm @ Rp. 111,320.00 = Rp. 111,320.00
Rp. 285,409.30
Rp. 416,084.30
15. 1 m3 Pasang konstruksi kuda-kuda kayu jati
Upah
4.000 Oh Pekerja @ Rp. 39,000.00 = Rp. 156,000.00
12.000 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 571,200.00
1.200 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 63,000.00
0.200 Oh Mandor @ Rp. 52,500.00 = Rp. 10,500.00
Rp. 800,700.00
Bahan
1.100 m3 Kayu jati, balok @ Rp. 18,975,000.00 = Rp. 20,872,500.00
15.000 kg Besi strip @ Rp. 9,108.00 = Rp. 136,620.00
0.800 kg Paku biasa 2" - 5" @ Rp. 15,812.50 = Rp. 12,650.00
Rp. 21,021,770.00
Rp. 21,822,470.00
16. 1 m3 Pasang konstruksi kuda-kuda kayu kamper
Upah
4.000 Oh Pekerja @ Rp. 39,000.00 = Rp. 156,000.00
12.000 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 571,200.00
1.200 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 63,000.00
0.200 Oh Mandor @ Rp. 52,500.00 = Rp. 10,500.00
Rp. 800,700.00
Bahan
1.100 m3 Kayu kamper, balok @ Rp. 7,084,000.00 = Rp. 7,792,400.00
15.000 kg Besi strip @ Rp. 9,108.00 = Rp. 136,620.00
0.800 kg Paku biasa 2" - 5" @ Rp. 15,812.50 = Rp. 12,650.00
Rp. 7,941,670.00
Rp. 8,742,370.00
17. 1 m3 Pasang konstruksi kuda-kuda kayu kruing
Upah
4.000 Oh Pekerja @ Rp. 39,000.00 = Rp. 156,000.00
12.000 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 571,200.00
1.200 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 63,000.00
0.200 Oh Mandor @ Rp. 52,500.00 = Rp. 10,500.00
Rp. 800,700.00
Bahan
1.100 m3 Kayu kruing, balok @ Rp. 4,680,500.00 = Rp. 5,148,550.00
15.000 kg Besi strip @ Rp. 9,108.00 = Rp. 136,620.00
0.800 kg Paku biasa 2" - 5" @ Rp. 15,812.50 = Rp. 12,650.00
Rp. 5,297,820.00
Rp. 6,098,520.00
18. 1 m2 Pasang kaso 5/7 + reng genteng kodok kayu kamper
Upah
0.100 Oh Pekerja @ Rp. 39,000.00 = Rp. 3,900.00
0.100 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 4,760.00
0.010 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 525.00
0.005 Oh Mandor @ Rp. 52,500.00 = Rp. 262.50
Rp. 9,447.50
Bahan
0.012 m3 Kayu kamper, balok @ Rp. 6,072,000.00 = Rp. 72,864.00
0.150 kg Paku biasa 2" - 5" @ Rp. 15,812.50 = Rp. 2,371.88
Rp. 75,235.88
Rp. 84,683.38
19. 1 m2 Pasang kaso 5/7 + reng genteng monier kayu jati
Upah
0.100 Oh Pekerja @ Rp. 39,000.00 = Rp. 3,900.00
0.100 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 4,760.00
0.010 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 525.00
0.005 Oh Mandor @ Rp. 52,500.00 = Rp. 262.50
Rp. 9,447.50
Bahan
0.014 m3 Kayu jati, balok @ Rp. 18,975,000.00 = Rp. 265,650.00
0.150 kg Paku biasa 2" - 5" @ Rp. 15,812.50 = Rp. 2,371.88
Rp. 268,021.88
Rp. 277,469.38
20. 1 m2 Pasang kaso 5/7 + reng genteng monier kayu kamper
Upah
0.100 Oh Pekerja @ Rp. 39,000.00 = Rp. 3,900.00
0.100 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 4,760.00
0.010 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 525.00
0.005 Oh Mandor @ Rp. 52,500.00 = Rp. 262.50
Rp. 9,447.50
Bahan
0.014 m3 Kayu kamper, balok @ Rp. 6,072,000.00 = Rp. 85,008.00
0.150 kg Paku biasa 2" - 5" @ Rp. 15,812.50 = Rp. 2,371.88
Rp. 87,379.88
Rp. 96,827.38
21. 1 m2 Pasang kaso 5/7 + reng atap sirap kayu kamper
Upah
0.120 Oh Pekerja @ Rp. 39,000.00 = Rp. 4,680.00
0.120 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 5,712.00
0.012 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 630.00
0.006 Oh Mandor @ Rp. 52,500.00 = Rp. 315.00
Rp. 11,337.00
Bahan
0.165 m3 Kayu kamper, balok @ Rp. 6,072,000.00 = Rp. 1,001,880.00
0.200 kg Paku biasa 2" - 5" @ Rp. 15,812.50 = Rp. 3,162.50
Rp. 1,005,042.50
Rp. 1,016,379.50
22. 1 m2 Pasang rangka langit-langit (1 x 1 ) m, Kayu jati
Upah
0.150 Oh Pekerja @ Rp. 39,000.00 = Rp. 5,850.00
0.250 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 11,900.00
0.025 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 1,312.50
0.075 Oh Mandor @ Rp. 52,500.00 = Rp. 3,937.50
Rp. 23,000.00
Bahan
0.012 m3 Kayu jati, balok @ Rp. 18,975,000.00 = Rp. 227,700.00
0.100 kg Paku biasa 2" - 5" @ Rp. 15,812.50 = Rp. 1,581.25
Rp. 229,281.25
Rp. 252,281.25
23. 1 m2 Pasang rangka langit-langit (1 x 1 ) m, Kayu kamper
Upah
0.150 Oh Pekerja @ Rp. 39,000.00 = Rp. 5,850.00
0.250 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 11,900.00
0.025 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 1,312.50
0.075 Oh Mandor @ Rp. 52,500.00 = Rp. 3,937.50
Rp. 23,000.00
Bahan
0.012 m3 Kayu kamper, balok @ Rp. 6,072,000.00 = Rp. 72,864.00
0.100 kg Paku biasa 2" - 5" @ Rp. 15,812.50 = Rp. 1,581.25
Rp. 74,445.25
Rp. 97,445.25
24. 1 m2 Pasang rangka langit-langit (30 x 60 ) cm, Kayu jati
Upah
0.200 Oh Pekerja @ Rp. 39,000.00 = Rp. 7,800.00
0.300 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 14,280.00
0.030 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 1,575.00
0.010 Oh Mandor @ Rp. 52,500.00 = Rp. 525.00
Rp. 24,180.00
Bahan
0.023 m3 Kayu jati, balok @ Rp. 18,975,000.00 = Rp. 436,425.00
0.150 kg Paku biasa 2" - 5" @ Rp. 15,812.50 = Rp. 2,371.88
Rp. 438,796.88
Rp. 462,976.88
25. 1 m2 Pasang rangka langit-langit (30 x 60 ) cm, Kayu kamper
Upah
0.200 Oh Pekerja @ Rp. 39,000.00 = Rp. 7,800.00
0.300 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 14,280.00
0.030 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 1,575.00
0.010 Oh Mandor @ Rp. 52,500.00 = Rp. 525.00
Rp. 24,180.00
Bahan
0.023 m3 Kayu kamper, balok @ Rp. 6,072,000.00 = Rp. 139,656.00
0.150 kg Paku biasa 2" - 5" @ Rp. 15,812.50 = Rp. 2,371.88
Rp. 142,027.88
Rp. 166,207.88
26. 1 m2 Pasang lisplang ukuran ( 3 x 20 ) cm, Kayu jati
Upah
0.100 Oh Pekerja @ Rp. 39,000.00 = Rp. 3,900.00
0.200 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 9,520.00
0.025 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 1,312.50
0.005 Oh Mandor @ Rp. 52,500.00 = Rp. 262.50
Rp. 14,995.00
Bahan
0.0072 m3 Kayu jati, papan @ Rp. 18,975,000.00 = Rp. 136,620.00
0.050 kg Paku biasa 2" - 5" @ Rp. 15,812.50 = Rp. 790.63
Rp. 137,410.63
Rp. 152,405.63
27. 1 m2 Pasang lisplang ukuran ( 3 x 20 ) cm, Kayu kamper
Upah
0.100 Oh Pekerja @ Rp. 39,000.00 = Rp. 3,900.00
0.200 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 9,520.00
0.020 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 1,050.00
0.005 Oh Mandor @ Rp. 52,500.00 = Rp. 262.50
Rp. 14,732.50
Bahan
0.0072 m3 Kayu kamper, papan @ Rp. 7,716,500.00 = Rp. 55,558.80
0.050 kg Paku biasa 2" - 5" @ Rp. 15,812.50 = Rp. 790.63
Rp. 56,349.43
Rp. 71,081.93
28. 1 m' Pasang lisplang ukuran ( 3 x 30 ) cm, Kayu jati
Upah
0.110 Oh Pekerja @ Rp. 39,000.00 = Rp. 4,290.00
0.220 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 10,472.00
0.022 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 1,155.00
0.005 Oh Mandor @ Rp. 52,500.00 = Rp. 262.50
Rp. 16,179.50
Bahan
0.011 m3 Kayu jati, papan @ Rp. 25,300,000.00 = Rp. 278,300.00
0.050 kg Paku biasa 2" - 5" @ Rp. 15,812.50 = Rp. 790.63
Rp. 279,090.63
Rp. 295,270.13
29. 1 m' Pasang lisplang ukuran ( 3 x 30 ) cm, Kayu kamper
Upah
0.110 Oh Pekerja @ Rp. 39,000.00 = Rp. 4,290.00
0.220 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 10,472.00
0.022 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 1,155.00
0.005 Oh Mandor @ Rp. 52,500.00 = Rp. 262.50
Rp. 16,179.50
Bahan
0.011 m3 Kayu kamper, papan @ Rp. 8,475,500.00 = Rp. 93,230.50
0.050 kg Paku biasa 2" - 5" @ Rp. 15,812.50 = Rp. 790.63
Rp. 94,021.13
Rp. 110,200.63
30. 1 m' Pasang lisplang ukuran 2 x ( 3 x 20 ) cm, Kayu kamper
Upah
0.150 Oh Pekerja @ Rp. 39,000.00 = Rp. 5,850.00
0.250 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 11,900.00
0.025 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 1,312.50
0.075 Oh Mandor @ Rp. 52,500.00 = Rp. 3,937.50
Rp. 23,000.00
Bahan
0.0145 m3 Kayu kamper, papan @ Rp. 7,716,500.00 = Rp. 111,889.25
0.060 kg Paku biasa 2" - 5" @ Rp. 15,812.50 = Rp. 948.75
Rp. 112,838.00
Rp. 135,838.00
31. 1 m2 Pasang rangka dinding pemisah kayu kamper
Upah
0.150 Oh Pekerja @ Rp. 39,000.00 = Rp. 5,850.00
0.450 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 21,420.00
0.045 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 2,362.50
0.075 Oh Mandor @ Rp. 52,500.00 = Rp. 3,937.50
Rp. 33,570.00
Bahan
0.0195 m3 Kayu kamper, balok @ Rp. 7,084,000.00 = Rp. 138,138.00
0.007 m3 Kayu kamper, papan @ Rp. 8,475,500.00 = Rp. 59,328.50
0.100 kg Paku biasa 2" - 5" @ Rp. 15,812.50 = Rp. 1,581.25
Rp. 199,047.75
Rp. 232,617.75
32 1 m2 Pasang dinding pemisah teakwood rangkap, rangka kayu kamper
Upah
0.150 Oh Pekerja @ Rp. 39,000.00 = Rp. 5,850.00
0.450 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 21,420.00
0.045 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 2,362.50
0.075 Oh Mandor @ Rp. 52,500.00 = Rp. 3,937.50
Rp. 33,570.00
Bahan
0.0195 m3 Kayu kamper, balok @ Rp. 6,072,000.00 = Rp. 118,404.00
0.0070 m3 Kayu kamper, papan @ Rp. 8,475,500.00 = Rp. 59,328.50
0.100 kg Paku biasa 2" - 5" @ Rp. 15,812.50 = Rp. 1,581.25
0.560 lt Lem kayu @ Rp. 10,752.50 = Rp. 6,021.40
1.000 lbr Teakwood (1,2 x 2,4) x @ Rp. 110,687.50 = Rp. 110,687.50
Rp. 296,022.65
Rp. 329,592.65
33 1 m2 Pasang dinding pemisah Plywood rangkap, rangka kayu kamper
Upah
0.200 Oh Pekerja @ Rp. 39,000.00 = Rp. 7,800.00
0.600 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 28,560.00
0.060 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 3,150.00
0.010 Oh Mandor @ Rp. 52,500.00 = Rp. 525.00
Rp. 40,035.00
Bahan
0.0195 m3 Kayu kamper, balok @ Rp. 6,072,000.00 = Rp. 118,404.00
0.0070 m3 Kayu kamper, papan @ Rp. 8,475,500.00 = Rp. 59,328.50
0.100 kg Paku biasa 1/2" - 1" @ Rp. 15,812.50 = Rp. 1,581.25
0.560 lt Lem kayu @ Rp. 10,752.50 = Rp. 6,021.40
1.000 lbr Plywood 4' x 8' x 4 mm @ Rp. 111,320.00 = Rp. 111,320.00
Rp. 296,655.15
Rp. 336,690.15
34 1 m2 Pasang dinding lambriziring dr papan jati
Upah
0.600 Oh Pekerja @ Rp. 39,000.00 = Rp. 23,400.00
1.800 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 85,680.00
0.180 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 9,450.00
0.030 Oh Mandor @ Rp. 52,500.00 = Rp. 1,575.00
Rp. 120,105.00
Bahan
0.007 m3 Kayu jati, balok @ Rp. 18,975,000.00 = Rp. 132,825.00
0.100 kg Paku biasa 2" - 5" @ Rp. 15,812.50 = Rp. 1,581.25
0.150 kg Paku skrup 3,5 " @ Rp. 12,500.00 = Rp. 1,875.00
Rp. 136,281.25
Rp. 256,386.25
35 1 m2 Pasang teakwood tebal 4 mm, untuk dinding
Upah
0.025 Oh Pekerja @ Rp. 39,000.00 = Rp. 975.00
0.075 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 3,570.00
0.0075 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 393.75
0.0013 Oh Mandor @ Rp. 52,500.00 = Rp. 68.25
Rp. 5,007.00
Bahan
0.400 lbr Teakwood (1,2' x 2,4') x @ Rp. 110,687.50 = Rp. 44,275.00
0.050 kg Paku biasa 1/2" - 1" @ Rp. 15,812.50 = Rp. 790.63
Rp. 45,065.63
Rp. 50,072.63
36 1 m2 Pasang list plafond kayu profil
Upah
0.021 Oh Pekerja @ Rp. 39,000.00 = Rp. 819.00
0.021 Oh Tukang kayu @ Rp. 47,600.00 = Rp. 999.60
0.002 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 105.00
0.001 Oh Mandor @ Rp. 52,500.00 = Rp. 52.50
Rp. 1,976.10
Bahan
1.050 m' Kayu profil @ Rp. 6,325.00 = Rp. 6,641.25
Rp. 6,641.25
Rp. 8,617.35
PEKERJAAN CAT / PLITUR
Upah
0.0700 Oh Pekerja @ Rp. 39,000.00 = Rp. 2,730.00
0.0090 Oh Tukang cat @ Rp. 47,600.00 = Rp. 428.40
0.0060 Oh Kepala Tukang @ Rp. 52,500.00 = Rp. 315.00
0.0025 Oh Mandor @ Rp. 52,500.00 = Rp. 131.25
Rp. 3,604.65
Bahan
0.2000 kg Cat meni @ Rp. 17,077.50 = Rp. 3,415.50
0.1500 kg Plamir @ Rp. 18,975.00 = Rp. 2,846.25
0.1700 kg Cat dasar @ Rp. 35,420.00 = Rp. 6,021.40
0.2600 kg Cat penutup 2 kali @ Rp. 35,420.00 = Rp. 9,209.20
Rp. 21,492.35
Rp. 25,097.00
PEKERJAAN PERPIPAAN
Jumlah 103,513.50
Jumlah 208,885.35
Jumlah 565,311.35
Jumlah 12,743,425.00
5 MEMASANG 1 BH CHECK VALVE DN 2"
Jumlah 808,016.25
Jumlah 222,381.00
Jumlah 1,112,560.50
Jumlah 1,983,519.60
9 MEMASANG 1 BH LONG BEND PVC DN 8" X 45°
Jumlah 989,273.08
Jumlah 6,005,307.56
Jumlah 43,385.00
Jumlah 543,087.50
13 MEMASANG 1 BH WALL PIPE PVC DN 12"
Jumlah 2,748,641.25
Jumlah 2,342.97
Jumlah 937.19
Jumlah 1,561.98
17 MEMASANG 1 KG IJUK
Jumlah 11,666.67
Jumlah 37,487.50
19 UPAH MELUBANGI PIPA LEACHATE PVC DN 6" E 8 mm /m'
Jumlah 14,057.81
Jumlah 46,859.38
Jumlah 93,718.75
ANALISA BIAYA KONSTRUKSI PEKERJAAN JALAN
REF /
WAKTU HARGA SAT. JUMLAH
NO KODE URAIAN VOL SAT.
1 2 3 4 5 6 7 8=(4X6X7)
1 K.516 400 M2 KONSRTRUKSI LAPIS PONDASI BAWAH (LPB) -TELFORD (MENGGUNAKAN BURUH)
E.080 Mesin Gilas 3 roda 8-10 ton 1.00 set 5 jam 92,750.00 463,750.00
Jumlah #REF!
Proses
1. Material disiapakan dilokasi pekerjaan
2. Menghampar pasir setebal 5 cm
3. Batu pecah berukuran besar 15/20 disusun berdiri
4. Batu pecah yang lebih kecil mengisi rongga diatasnya sehingga rata, kemudian
dipadatkan / digilas dengan mesin gilas.
2 K.521 120 M3 KONSRTRUKSI LAPIS PONDASI ATAS (LPA) - KELAS A (MENGGUNAKAN BURUH)
E.080 Mesin Gilas 3 roda 8-10 ton 1.00 set 10 jam 92,750.00 927,500.00
E.182 Truk Tangki Air 115 HP 1.00 set 10 jam 110,400.66 1,104,006.60
Jumlah #REF!
Proses
1. Agregat tesaring ditimbun sepanjang jalan oleh [emasok
2. Menghampar Agregat dengan tenaga manusia
3. Jalan disiram air dengan truck air
4. Pemadatan memakai truck air dan mesin gilas roda baja
3 K.612 2400 M2 LABURAN ASPAL PASIR (BURAS) (MENGGUNAKAN ALAT)
E.080 Mesin Gilas 3 roda 6-8 ton 1.00 set 15 jam 92,750.00 1,391,250.00
E.211 Dump Truck 3.5tL/ 100 HP 2.00 set 30 jam - -
Jumlah #REF!
Proses
1. Hanya berfungsi sebagai penutup permukaan jalan supaya tidak berdebu
2. Lubang-lubang yang ada harus ditambal dan permukaan harus kering beban debu
3. Aspal yang telah dipanaskan s/d 110 derajat celcius disiramkan secara merata
4. kemudian pasir ditebarkan diatasnya dan digilas dengan mesin gilas 6-8 ton
E.080 Mesin Gilas 3 roda 6-8 ton 1.00 set 15 jam 92,750.00 1,391,250.00
E.211 Dump Truck 3.5 t / 100 HP 2.00 set 30 jam - -
Jumlah #REF!
Proses
1. Bersihkan permukaan aspal dari material lepas
2. Semprotkan primer aspal cair MC "0"
3. Lapisi Permukaan aspal dengan bitumen dan split kemudian digilas
1800 M2 LABURAN ASPAL DUA LAPIS ATAU (BURDA)
5 K.617
(MENGGUNAKAN BURUH)
E.080 Mesin Gilas 3 roda 6-10 ton 20.00 set 20 jam 92,750.00 37,100,000.00
Jumlah #REF!
Proses
1. Permukaan harus rata kering dan bersih
2. Untuk permukaan jslsn ysng tk beraspal perlu prime coat 0.7 lt/m2
3. menebarkan agregat / batu pecah 1-2 cm dengan gradasi seragam 2 lapis
4. Pemadatan dengan PTR 4-6 ton.
ANALISA PEKERJAAN LAIN - LAIN
Jumlah 37,320.00
BAHAN
Geomembran HDPE 1,5 mm 1.05 m2 78,287.00 82,201.35
BIAYA PEMASANGAN
Peaya Pemotongan dan Penyambungan 1 m2 11,000.00 11,000.00
PERALATAN
Pengadaan Power supply / Generator
0.02 paket 78,287.00 1,565.74
minimum 10 KVA
94,767.09
BAHAN
Geotextile non woven 4mm 1.05 m2 36,542.00 38,369.10
BIAYA PEMASANGAN
Biaya Potonga dan Jahit 1.00 m2 2,200.00 2,200.00
PERALATAN
Peralatan Potong, Penyambungan/Jahit 0.02 paket 36,542.00 730.84
Mandor
Jumlah 41,299.94
Biaya Pemasangan
Pekerja 0.3000 Oh 39,000.00 11,700.00
Tukang 0.1500 Oh 47,600.00 7,140.00
Kepala Tukang 0.0150 Oh 52,500.00 787.50
Mandor 0.0050 Oh 52,500.00 262.50
Jumlah 101,140.00
3 1 M2 PENGADAAN DAN PEMASANGAN GEOTEXTILE
Jumlah 17,703.00
Jumlah 67,260.00
Jumlah 101,997.50
Jumlah 72,797.50
7 1 M2 PENGADAAN DAN PEMASANGAN GEOMEMBRAN
Jumlah 145,467.45
Jumlah 52,646.70
NO URAIAN PEKERJAAN SKALA PRIORITAS
1 PERLUASAN LAHAN TPA ++++
2 PENATAAN TIMBUNAN SAMPAH ZONA EKSISTING +++
3 PEMBUATAN ZONA BARU
- PEMBUATAN ZONA A ( 0,25 Ha ) ++++
- PEMBUATAN ZONA B ( 0,65 Ha ) ++++
- #REF! ++++
4 PEMBANGUNAN BANGUNAN IPL ++++
5 PEMBANGUNAN / PENINGKATAN JALAN OPERASIONAL +++
- PEMBANGUNAN JALAN ASPAL KELILING ZONA IV +++
- PENINGKATAN JALAN ASPAL +++
- PEMBANGUNAN JALAN ASPAL PENETRASI BARU +++
6 PEMBANGUNAN SALURAN DRAINASE ++++
7 REVITALISASI SISTEM VENTILASI GAS ++++
8 PENGADAAN MESIN DAN ALAT BERAT
- PENGADAAN 1 UNIT EXCAVATOR PC 200 +++
- PENGADAAN 1 UNIT BULLDOZER D65 +++
- PENGADAAN MESIN GRANUL KAPASITAS 10 TON/HARI +++
- PENGADAAN TRUK + KONTAINER 6 M3 +++
9 PEMBANGUNAN PAGAR KELILING KAWAT BERDURI ++
SISTEM MANEJEMEN KESELAMATAN DAN KESELAMATAN KERJA (SMK3)
NO URAIAN SATUAN
I Penyiapan RK3
a Pembuatan Manual , Instruksi Kerja, Ijin Kerja dan Formulir Set
b Pembuatan Kartu Identitas Pekerja (KIP) org
VIII Rambu-rambu
a Rambu Petunjuk bh
b Rambu Larangan bh
c Rambu Peringatan bh
d Rambu Kewajiban bh
e Rambu Informasi bh
f Rambu Pekerjaan Sementara bh
g Tongkat Pengatur Lalu-lintas (Warning Light Stick) bh
h Kerucut Lalu-lintas (Traffic Cone) bh
i Lampu Putas (Rotary Lamp) bh
j Lampu Selang Lalu-lintas Ls
1 1 2,000,000.00 2,000,000.00
50 1 7,000.00 350,000.00
50 1 7,500.00 375,000.00
50 1 7,500.00 375,000.00
50 1 7,500.00 375,000.00
2 1 150,000.00 300,000.00
2 1 50,000.00 100,000.00
1 1 500,000.00 500,000.00
1 1 5,000,000.00 5,000,000.00
1 1 1,000,000.00 1,000,000.00
1 1 5,000,000.00 5,000,000.00
1 1 10,000,000.00 10,000,000.00
1 1 5,000,000.00 5,000,000.00
50 1 75,000.00 3,750,000.00
50 1 25,000.00 1,250,000.00
10 1 75,000.00 750,000.00
50 1 5,000.00 250,000.00
50 1 5,000.00 250,000.00
10 1 275,000.00 2,750,000.00
50 1 145,000.00 7,250,000.00
10 1 100,000.00
50 1 25,000.00 1,250,000.00
5 1 40,000.00 200,000.00
10 1 100,000.00 1,000,000.00
1 1 63,546,551.00 63,546,551.00
1 1 8,500,000.00 8,500,000.00
1 1 6,500,000.00 6,500,000.00
1 1 500,000.00 500,000.00
1 1 7,000,000.00 7,000,000.00
1 1 4,000,000.00
1 1 3,000,000.00
1 1 3,000,000.00
1 1 3,000,000.00
1 1 6,500,000.00 6,500,000.00
1 1 5,000,000.00 5,000,000.00
1 1 1,500,000.00 1,500,000.00
3 6 15,000.00 270,000.00
15 1 75,000.00 1,125,000.00
15 1 75,000.00 1,125,000.00
15 1 75,000.00 1,125,000.00
15 1 75,000.00 1,125,000.00
5 1 75,000.00 375,000.00
1 1 75,000.00
1 1 50,000.00
1 1 100,000.00
1 1 100,000.00
1 1 1,000,000.00
5 1 550,000.00 2,750,000.00
1 1 100,000.00
1 1 50,000.00
1 1 500,000.00
2 1 70,000.00
1 1 2,000,000.00 2,000,000.00
1 1 500,000.00 500,000.00
###