Anda di halaman 1dari 70

PROPOSAL KERJASAMA PENGOLAHAN LAHAN

TAHUN 2020

NO URAIAN VOLUME SATUAN HARGA SATUAN JUMLAH KETERANGAN

A PIHAK PERTAMA / PEMILIK LAHAN


I Lahan 2475 m2 600,000.00 1,485,000,000.00
1,485,000,000.00 Total Nilai Modal

B PIHAK KEDUA / PENGELOLA


I Biaya Langsung Personil
Tenaga Perencana, Pelaksana dan Pengawas 2 O/BL 3,500,000.00 168,000,000.00 24 Bulan
Tenaga Pemasaran 1 O/BL 2,000,000.00 48,000,000.00 24 Bulan
Tenaga Pendukung 2 O/BL 1,500,000.00 72,000,000.00 24 Bulan

II Biaya Langsung Non Personil


1 Peralatan Kantor (Komputer, Printer, dsb) 1 Ls/Bl 1,000,000.00 24,000,000.00 24 Bulan
2 Operasional Kantor (ATK, Air, Listrik, Telpon) 1 Ls/Bl 1,000,000.00 24,000,000.00 24 Bulan

III Biaya Perizinan


1 Perizinan Kegiatan Pengembang Perumahan 1 Ls 10,000,000.00 10,000,000.00
2 Perizinan IMB 13 Ls 2,000,000.00 26,000,000.00

IV Biaya Konstruksi
1 Pembersihan dan penataan Lapangan 2475 m2 20,000.00 49,500,000.00
2 Pembangunan Rumah 585 m2 3,000,000.00 1,755,000,000.00
3 Pajak Penjualan 13 Unit 489,000,000.00 317,850,000.00 5% Biaya Pajak
4 Pembangunan Fasos dan Fasum 941 m2 200,000.00 188,200,000.00
2,682,550,000.00 Total Nilai Modal

C MODAL KESELURUHAN KEGIATAN (A + B) 4,167,550,000.00

D PENJUALAN
I Penjualan Rumah 13 Unit 489,000,000.00 6,357,000,000.00

E ESTIMASI PROFIT (D - C)
I Profit/Keuntungan Kerjasama 2,189,450,000.00

F SISTIM SHARING PROFIT


I Pihak Pertama / Pemilik Lahan (35,63 %) 780,101,035.00
II Pihak Kedua / Pengelola (64,36 %) 1,409,130,020.00
DAFTAR ANALISIS HARGA SATUAN PEKERJAAN

PROGRAM : PEMBANGUNAN SARANA DAN PRASARANA


KEGIATAN : PERENCANAAN PEMBANGUNAN PUSKESMAS TIGO BALEH
PEKERJAAN : DED PEMBANGUNAN PUSKESMAS TIGO BALEH
LOKASI : KOTA BUKTTINGGI

Upah
Harga Satuan
No. Uraian Pekerjaan ( Rp )
(Rp) (Rp)
1 2 3 4

1 1 m¹ Membuat Pagar Sementara Dari Sen Gelombang (Tinggi = 2.00 m)


0.4000 OH Pekerja 92,000.00 36,800.00
0.2000 OH Tukang Kayu 130,000.00 26,000.00
0.0200 OH Kepala Tukang 146,000.00 2,920.00
0.0200 OH Mandor 140,000.00 2,800.00

2.5000 kg Semen Portland 1,240.00


0.0050 m³ Pasir Beton 150,000.00
0.0090 m³ Kerikil Beton 180,000.00
1.2500 Btg Kayu Dolken Ø8-10 cm Pjg. 4.00 m 8,000.00
1.2000 Lbr Seng Gelombang BJLS 20 Warna 58,200.00
0.0720 m³ Kayu 5/7 Kayu Kelas IV 1,900,000.00
0.0600 Kg Paku 5 cm - 10 cm 18,000.00
0.4500 Kg Meni Besi 25,000.00
Jumlah 68,520.00
Biaya Umum + Keuntungan 10%
Total

2 1 m² Membuat Kantor Sementara


0.0500 OH Mandor 140,000.00 7,000.00
0.3000 OH Kepala Tukang 146,000.00 43,800.00
2.0000 OH Tukang Kayu 130,000.00 260,000.00
1.0000 OH Tukang Batu 130,000.00 130,000.00
2.0000 OH Pekerja 92,000.00 184,000.00

35.0000 kg Semen Portland 1,240.00


30.0000 Bh Batu Bata 1,100.00
0.1500 m³ Pasir Pasangan 150,000.00
0.1000 m³ Pasir Beton 150,000.00
0.1500 m³ Kerikil Beton 180,000.00
1.2500 Btg Kayu Dolken Ø8-10 cm Pjg. 4.00 m 8,000.00
0.1800 m³ Balok Kayu Kelas III 2,100,000.00
0.8500 Kg Paku 5 cm - 10 cm 18,000.00
1.1000 Kg Plat Strip Tebal 5 mm 9,000.00
0.2500 Lbr Seng Plat BJLS 20 48,750.00
2.0000 Bh Jendela Nako 35,000.00
0.0800 m² Kaca Tb 5 mm #N/A
0.1500 Bh Kunci Tanam Biasa 75,000.00
0.0600 Lbr Tripleks Tbl 4 mm 75,000.00
Jumlah 624,800.00
Biaya Umum + Keuntungan 10%
Total

2 1 m² Membersihkan Lapangan dan Peralatan


0.1000 OH Pekerja 92,000.00 9,200.00
0.0500 OH Mandor 140,000.00 7,000.00
Jumlah 16,200.00
Biaya Umum + Keuntungan 10%
Total

3 1 m¹ Pengukuran dan Pemasangan Bouwplank


0.1000 OH Pekerja 92,000.00 9,200.00
0.1000 OH Tukang Kayu 130,000.00 13,000.00
0.0100 OH Kepala Tukang 146,000.00 1,460.00
0.0050 OH Mandor 140,000.00 700.00

0.0120 m³ Kayu Tiang Pancang (dia > 10 cm) 1,800,000.00


0.0200 Kg Paku 5 cm - 10 cm 18,000.00
0.0070 m³ Papan Kayu Kelas IV 1,900,000.00
Jumlah 24,360.00
Biaya Umum + Keuntungan 10%
Total

4 1 m³ Galian Tanah Biasa Sedalam 1 Meter


0.7500 OH Pekerja 92,000.00 69,000.00
0.0250 OH Mandor 140,000.00 3,500.00
Jumlah 72,500.00
Biaya Umum + Keuntungan 10%
Total

5 1 m³ Urugan Kembali
0.5000 OH Pekerja 92,000.00 46,000.00
0.0500 OH Mandor 140,000.00 7,000.00
Jumlah 53,000.00
Biaya Umum + Keuntungan 10%
Total

6 1 m³ Urugan Tanah
0.3000 OH Pekerja 92,000.00 27,600.00
0.0100 OH Mandor 140,000.00 1,400.00

1.2000 m³ Tanah Urug 50,000.00


Jumlah 29,000.00
Biaya Umum + Keuntungan 10%
Total

7 1 m³ Urugan Pasir
0.3000 OH Pekerja 92,000.00 27,600.00
0.0100 OH Mandor 140,000.00 1,400.00
1.2000 m³ Pasir Urug 50,000.00
Jumlah 29,000.00
Biaya Umum + Keuntungan 10%
Total

8 1 m³ Pemadatan
0.5000 OH Pekerja 92,000.00 46,000.00
0.0500 OH Mandor 140,000.00 7,000.00
Jumlah 53,000.00
Biaya Umum + Keuntungan 10%
Total

9 1 m³ Pasangan Batu Kali, 1 Pc : 4 Ps


1.5000 OH Pekerja 92,000.00 138,000.00
0.7500 OH Tukang Batu 130,000.00 97,500.00
0.0750 OH Kepala Tukang 146,000.00 10,950.00
0.0750 OH Mandor 140,000.00 10,500.00

1.2000 m³ Batu kali 285,000.00


163.0000 Kg Semen Portland 1,240.00
0.5200 m³ Pasir Pasangan 150,000.00
Jumlah 256,950.00
Biaya Umum + Keuntungan 10%
Total

10 1 m³ Pasangan Aanstampang Batu Kali


0.7800 OH Pekerja 92,000.00 71,760.00
0.3900 OH Tukang Batu 130,000.00 50,700.00
0.0390 OH Kepala Tukang 146,000.00 5,694.00
0.0390 OH Mandor 140,000.00 5,460.00

1.2000 m³ Batu kali 285,000.00


0.4320 m³ Pasir Urug 50,000.00
Jumlah 133,614.00
Biaya Umum + Keuntungan 10%
Total

11 1 m³ Pemasangan Pondasi Siklop, 60% Beton Camp, 1PC : 2 PB : 3 Kr dan 40% Batu Belah
3.4000 OH Pekerja 92,000.00 312,800.00
0.8500 OH Tukang Batu 130,000.00 110,500.00
0.0850 OH Kepala Tukang 146,000.00 12,410.00
0.1700 OH Mandor 140,000.00 23,800.00

0.4800 m³ Batu kali 285,000.00


194.0000 Kg Semen Portland 1,240.00
0.3120 Kg Pasir Beton 107.14
0.4680 Kg Kerikil Beton 133.33
126.0000 Kg Besi Beton 11,600.00
1.8000 Kg Kawat Beton 20,000.00
Jumlah 459,510.00
Biaya Umum + Keuntungan 10%
Total
12 1 m³ Pemasangan Pondasi Sumuran, Diameter 100 Cm
2.4000 OH Pekerja 92,000.00 220,800.00
0.8000 OH Tukang Batu 130,000.00 104,000.00
0.0800 OH Kepala Tukang 146,000.00 11,680.00
0.1190 OH Mandor 140,000.00 16,660.00

0.4500 m³ Batu kali 285,000.00


194.0000 Kg Semen Portland 1,240.00
0.3120 Kg Pasir Beton 107.14
0.4680 Kg Kerikil Beton 133.33
Jumlah 353,140.00
Biaya Umum + Keuntungan 10%
Total

13 1 Bh Menurunkan Sumuran Kedalaman 1.00 m


0.7500 OH Pekerja 92,000.00 69,000.00
0.5000 OH Tukang Batu 130,000.00 65,000.00
0.0500 OH Kepala Tukang 146,000.00 7,300.00
0.0250 OH Mandor 140,000.00 3,500.00
Jumlah 144,800.00
Biaya Umum + Keuntungan 10%
Total

14 1 Bh Menurunkan Sumuran Kedalaman 2.00 m


1.1250 OH Pekerja 92,000.00 103,500.00
0.5000 OH Tukang Batu 130,000.00 65,000.00
0.0500 OH Kepala Tukang 146,000.00 7,300.00
0.0375 OH Mandor 140,000.00 5,250.00
Jumlah 181,050.00
Biaya Umum + Keuntungan 10%
Total

15 1 Bh Menurunkan Sumuran Kedalaman 3.00 m


1.5000 OH Pekerja 92,000.00 138,000.00
0.5000 OH Tukang Batu 130,000.00 65,000.00
0.0500 OH Kepala Tukang 146,000.00 7,300.00
0.0500 OH Mandor 140,000.00 7,000.00
Jumlah 217,300.00
Biaya Umum + Keuntungan 10%
Total

16 1 Bh Menurunkan Sumuran Kedalaman 4.00 m


1.8750 OH Pekerja 92,000.00 172,500.00
0.5000 OH Tukang Batu 130,000.00 65,000.00
0.0500 OH Kepala Tukang 146,000.00 7,300.00
0.0625 OH Mandor 140,000.00 8,750.00
Jumlah 253,550.00
Biaya Umum + Keuntungan 10%
Total

17 1 Bh Pembuatan Sumuran Dia. 1.00 m


0.3500 m³ Pekerjaan Beton fc'=19,3 Mpa (K 225) 1,021,083.71
0.2075 m² Pasang Bekisting Pondasi 133,866.00
Jumlah -
Biaya Umum + Keuntungan 10%
Total

18 1 Titik Menurun Sumuran Dia. 1.00 m Kedalaman 3.00 m


1.0000 Ls Menurunkan Sumuran Kedalaman 3.00 m 217,300.00
3.0000 Bh Sumuran Dia. 1.00 m 385,156.50
Jumlah -
Biaya Umum + Keuntungan 10%
Total

19 1 m² Pasang Paving Block


0.0600 OH Tukang Batu 130,000.00 7,800.00
0.2000 OH Pekerja 92,000.00 18,400.00

0.0350 m³ Pasir Pasangan 150,000.00


35.0000 Bh Paving Block tbl. 8 cm Hexagonal K.225 5,000.00
Jumlah 26,200.00
Biaya Umum + Keuntungan 10%
Total

20 1 m³ Pekerjaan Beton f'c = 7,4 Mpa (K 100)


1.6500 OH Pekerja 92,000.00 151,800.00
0.2750 OH Tukang Batu 130,000.00 35,750.00
0.0280 OH Kepala Tukang 146,000.00 4,088.00
0.0830 OH Mandor 140,000.00 11,620.00

247.0000 kg Semen Portland 1,240.00


869.0000 kg Pasir Beton 107.14
999.0000 kg Kerikil Beton 133.33
215.0000 Ltr Air 180.00
Jumlah 203,258.00
Biaya Umum + Keuntungan 10%
Total

21 1 m³ Pekerjaan Beton fc'=14,5 Mpa (K 175)


1.6500 OH Pekerja 92,000.00 151,800.00
0.2750 OH Tukang Batu 130,000.00 35,750.00
0.0280 OH Kepala Tukang 146,000.00 4,088.00
0.0830 OH Mandor 140,000.00 11,620.00

326.0000 kg Semen Portland 1,240.00


760.0000 kg Pasir Beton 107.14
1,029.0000 kg Kerikil Beton 133.33
215.0000 Ltr Air 180.00
Jumlah 203,258.00
Biaya Umum + Keuntungan 10%
Total
22 1 m³ Pekerjaan Beton fc'=19,3 Mpa (K 225)
1.6500 OH Pekerja 92,000.00 151,800.00
0.2750 OH Tukang Batu 130,000.00 35,750.00
0.0280 OH Kepala Tukang 146,000.00 4,088.00
0.0830 OH Mandor 140,000.00 11,620.00

371.0000 kg Semen Portland 1,240.00


698.0000 kg Pasir Beton 107.14
1,047.0000 kg Split 2/3 233.33
215.0000 Ltr Air 180.00
Jumlah 203,258.00
Biaya Umum + Keuntungan 10%
Total

23 1 m³ Pekerjaan Beton fc'=21,7 Mpa (K 250)


1.6500 OH Pekerja 92,000.00 151,800.00
0.2750 OH Tukang Batu 130,000.00 35,750.00
0.0280 OH Kepala Tukang 146,000.00 4,088.00
0.0830 OH Mandor 140,000.00 11,620.00

384.0000 kg Semen Portland 1,240.00


692.0000 kg Pasir Beton 107.14
1,039.0000 kg Split 2/3 233.33
215.0000 Ltr Air 180.00
Jumlah 203,258.00
Biaya Umum + Keuntungan 10%
Total

24 1 m³ Pekerjaan Beton fc'=24,0 Mpa (K 275)


1.6500 OH Pekerja 92,000.00 151,800.00
0.2750 OH Tukang Batu 130,000.00 35,750.00
0.0280 OH Kepala Tukang 146,000.00 4,088.00
0.0830 OH Mandor 140,000.00 11,620.00

406.0000 kg Semen Portland 1,240.00


684.0000 kg Pasir Beton 107.14
1,026.0000 kg Split 2/3 233.33
215.0000 Ltr Air 180.00
Jumlah 203,258.00
Biaya Umum + Keuntungan 10%
Total

24 1 m³ Pekerjaan Beton fc'=21,7 Mpa (K 250) Menggunakan Ready Mix dan Concrete Pump
1.0000 OH Pekerja 92,000.00 92,000.00
0.2500 OH Tukang Batu 130,000.00 32,500.00
0.0250 OH Kepala Tukang 146,000.00 3,650.00
0.1000 OH Mandor 140,000.00 14,000.00

1.0200 m³ Beton Ready Mixed Beton fc'=21,7 Mpa (K.250) 1,030,000.00


0.1200 Ls/J Sewa Concrete Pump dan Conveyor Beton 650,000.00
Jumlah 142,150.00
Biaya Umum + Keuntungan 10%
Total
25 1 m³ Pekerjaan Beton fc'=26,4 Mpa (K 300) Menggunakan Ready Mix dan Concrete Pump
1.0000 OH Pekerja 92,000.00 92,000.00
0.2500 OH Tukang Batu 130,000.00 32,500.00
0.0250 OH Kepala Tukang 146,000.00 3,650.00
0.1000 OH Mandor 140,000.00 14,000.00

1.0200 m³ Beton Ready Mixed Beton fc'=26,4 Mpa (K.300) 1,084,000.00


0.1200 Ls/J Sewa Concrete Pump dan Conveyor Beton 650,000.00
Jumlah 142,150.00
Biaya Umum + Keuntungan 10%
Total

26 1 m² Pasang Bekisting Pondasi


0.5200 OH Pekerja 92,000.00 47,840.00
0.2600 OH Tukang Kayu 130,000.00 33,800.00
0.0260 OH Kepala Tukang 146,000.00 3,796.00
0.0260 OH Mandor 140,000.00 3,640.00

0.0400 m³ Papan Kayu Kelas III 2,100,000.00


0.3000 Kg Paku 5 cm - 10 cm 18,000.00
0.1000 Ltr Minyak Bekisting 1,800.00
Jumlah 89,076.00
Penggunaan Bahan 2 X Pakai
Biaya Umum + Keuntungan 10%
Total

27 1 m² Pasang Bekisting Sloof


0.5200 OH Pekerja 92,000.00 47,840.00
0.2600 OH Tukang Kayu 130,000.00 33,800.00
0.0260 OH Kepala Tukang 146,000.00 3,796.00
0.0260 OH Mandor 140,000.00 3,640.00

0.0450 m³ Papan Kayu Kelas III 2,100,000.00


0.3000 Kg Paku 5 cm - 10 cm 18,000.00
0.1000 Ltr Minyak Bekisting 1,800.00
Jumlah 89,076.00
Penggunaan Bahan 2 X Pakai
Biaya Umum + Keuntungan 10%
Total

28 1 m² Pasang Bekisting Kolom


0.6600 OH Pekerja 92,000.00 60,720.00
0.3300 OH Tukang Kayu 130,000.00 42,900.00
0.0330 OH Kepala Tukang 146,000.00 4,818.00
0.0330 OH Mandor 140,000.00 4,620.00

0.0400 m³ Papan Kayu Kelas III 2,100,000.00


0.4000 Kg Paku 5 cm - 10 cm 18,000.00
0.2000 Ltr Minyak Bekisting 1,800.00
0.0150 m³ Balok Kayu Kelas Iii 2,100,000.00
0.3500 Lbr Plywood tb 9 mm 118,500.00
2.0000 Btg Kayu Dolken Ø8-10 cm Pjg. 4.00 m 8,000.00
Jumlah 113,058.00
Penggunaan Bahan 2 X Pakai
Biaya Umum + Keuntungan 10%
Total

29 1 m² Pasang Bekisting Kolom Pada Lantai II


1.0900 Upah Tenaga Kerja 113,058.00
1.0000 Bahan 2 x Pakai 90,267.50
Jumlah
Biaya Umum + Keuntungan 10%
Total

30 1 m² Pasang Bekisting Balok


0.6600 OH Pekerja 92,000.00 60,720.00
0.3300 OH Tukang Kayu 130,000.00 42,900.00
0.0330 OH Kepala Tukang 146,000.00 4,818.00
0.0330 OH Mandor 140,000.00 4,620.00

0.0400 m³ Papan Kayu Kelas III 2,100,000.00


0.4000 Kg Paku 5 cm - 10 cm 18,000.00
0.2000 Ltr Minyak Bekisting 1,800.00
0.0180 m³ Balok Kayu Kelas III 2,100,000.00
0.3500 Lbr Plywood tb 9 mm 118,500.00
2.0000 Btg Kayu Dolken Ø8-10 cm Pjg. 4.00 m 8,000.00
Jumlah 113,058.00
Penggunaan Bahan 2 X Pakai
Biaya Umum + Keuntungan 10%
Total

31 1 m² Pasang Bekisting Balok Pada Lantai II


1.0900 Upah Tenaga Kerja 113,058.00
1.0000 Bahan 2 x Pakai 93,417.50
Jumlah
Biaya Umum + Keuntungan 10%
Total

32 1 m² Pasang Bekisting Plat Lantai


0.6600 OH Pekerja 92,000.00 60,720.00
0.3300 OH Tukang Kayu 130,000.00 42,900.00
0.0330 OH Kepala Tukang 146,000.00 4,818.00
0.0330 OH Mandor 140,000.00 4,620.00

0.0400 m³ Papan Kayu Kelas III 2,100,000.00


0.4000 Kg Paku 5 cm - 10 cm 18,000.00
0.2000 Ltr Minyak Bekisting 1,800.00
0.0150 m³ Balok Kayu Kelas III 2,100,000.00
0.3500 Lbr Plywood tb 9 mm 118,500.00
6.0000 Btg Kayu Dolken Ø8-10 cm Pjg. 4.00 m 8,000.00
Jumlah 113,058.00
Penggunaan Bahan 2 X Pakai
Biaya Umum + Keuntungan 10%
Total

33 1 m² Pasang Bekisting Plat Lantai Pada Lantai II


1.0900 Upah Tenaga Kerja 113,058.00
1.0000 Bahan 2 x Pakai 106,267.50
Jumlah
Biaya Umum + Keuntungan 10%
Total

34 1 m² Pasang Bekisting Untuk Tangga


0.6600 OH Pekerja 92,000.00 60,720.00
0.3300 OH Tukang Kayu 130,000.00 42,900.00
0.0330 OH Kepala Tukang 146,000.00 4,818.00
0.0330 OH Mandor 140,000.00 4,620.00

0.0300 m³ Papan Kayu Kelas III 2,100,000.00


0.4000 Kg Paku 5 cm - 10 cm 18,000.00
0.1500 Ltr Minyak Bekisting 1,800.00
0.0150 m³ Balok Kayu Kelas III 2,100,000.00
0.3500 Lbr Plywood tb 9 mm 118,500.00
2.0000 Btg Kayu Dolken Ø8-10 cm Pjg. 4.00 m 8,000.00
Jumlah 113,058.00
Penggunaan Bahan 2 X Pakai
Biaya Umum + Keuntungan 10%
Total

35 1 m² Pasang Bekisting Sloof, Kolom, Balok dan Pet Beton Praktis


0.5200 OH Pekerja 92,000.00 47,840.00
0.2600 OH Tukang Kayu 130,000.00 33,800.00
0.0260 OH Kepala Tukang 146,000.00 3,796.00
0.0260 OH Mandor 140,000.00 3,640.00

0.0450 m³ Papan Kayu Kelas III 2,100,000.00


0.3000 Kg Paku 5 cm - 10 cm 18,000.00
0.1000 Ltr Minyak Bekisting 1,800.00
Jumlah 89,076.00
Penggunaan Bahan 2 X Pakai
Biaya Umum + Keuntungan 10%
Total

36 1 Kg Pembesian dengan Besi Polos Atau Besi Ulir


0.0070 OH Pekerja 92,000.00 644.00
0.0070 OH Tukang Besi 130,000.00 910.00
0.0007 OH Kepala Tukang 146,000.00 102.20
0.0004 OH Mandor 140,000.00 56.00

1.0500 Kg Besi Beton 11,600.00


0.0150 Kg Kawat Beton 20,000.00
Jumlah 1,712.20
Biaya Umum + Keuntungan 10%
Total

37 1 Kg Pembesian dengan Besi Polos Atau Besi Ulir Pada Lantai II


1.0900 Upah Tenaga Kerja 1,712.20
1.0000 Bahan 2 x Pakai 12,480.00
Jumlah
Biaya Umum + Keuntungan 10%
Total

36 1 m² Pasangan Batu Bata 1 Batu, 1 Pc : 2 Ps


0.6000 OH Pekerja 92,000.00 55,200.00
0.2000 OH Tukang Batu 130,000.00 26,000.00
0.0200 OH Kepala Tukang 146,000.00 2,920.00
0.0300 OH Mandor 140,000.00 4,200.00

140.0000 Bh Batu Bata 1,100.00


43.5000 Kg Semen Portland 1,240.00
0.0800 m³ Pasir Pasangan 150,000.00
Jumlah 88,320.00
Biaya Umum + Keuntungan 10%
Total

37 1 m² Pasangan Batu Bata 1 Batu, 1 Pc : 4 Ps


0.6000 OH Pekerja 92,000.00 55,200.00
0.2000 OH Tukang Batu 130,000.00 26,000.00
0.0200 OH Kepala Tukang 146,000.00 2,920.00
0.0300 OH Mandor 140,000.00 4,200.00

140.0000 Bh Batu Bata 1,100.00


26.5500 Kg Semen Portland 1,240.00
0.0930 m³ Pasir Pasangan 150,000.00
Jumlah 88,320.00
Biaya Umum + Keuntungan 10%
Total

38 1 m² Pasangan Batu Bata, 1 Pc : 2 Ps


0.3000 OH Pekerja 92,000.00 27,600.00
0.1000 OH Tukang Batu 130,000.00 13,000.00
0.0100 OH Kepala Tukang 146,000.00 1,460.00
0.0150 OH Mandor 140,000.00 2,100.00

70.0000 Bh Batu Bata 1,100.00


18.9500 Kg Semen Portland 1,240.00
0.0380 m³ Pasir Pasangan 150,000.00
Jumlah 44,160.00
Biaya Umum + Keuntungan 10%
Total

39 1 m² Pasangan Batu Bata, 1 Pc : 4 Ps


0.3000 OH Pekerja 92,000.00 27,600.00
0.1000 OH Tukang Batu 130,000.00 13,000.00
0.0100 OH Kepala Tukang 146,000.00 1,460.00
0.0150 OH Mandor 140,000.00 2,100.00

70.0000 Bh Batu Bata 1,100.00


11.5000 Kg Semen Portland 1,240.00
0.0430 m³ Pasir Pasangan 150,000.00
Jumlah 44,160.00
Biaya Umum + Keuntungan 10%
Total

40 1 m² Pasangan Dinding Rooster (12 x 11 x 24), Spesi 1 Pc : 4 Ps


0.3000 OH Pekerja 92,000.00 27,600.00
0.1000 OH Tukang Batu 130,000.00 13,000.00
0.0100 OH Kepala Tukang 146,000.00 1,460.00
0.0150 OH Mandor 140,000.00 2,100.00

30.0000 Bh Terawang/Rooster (12 x 11 x 24) 8,400.00


11.0000 Kg Semen Portland 1,240.00
0.0350 m³ Pasir Pasangan 150,000.00
Jumlah 44,160.00
Biaya Umum + Keuntungan 10%
Total

41 1 m² Plesteran 1 Pc : 1 Ps, Tebal 15 mm


0.3000 OH Pekerja 92,000.00 27,600.00
0.1500 OH Tukang Batu 130,000.00 19,500.00
0.0150 OH Kepala Tukang 146,000.00 2,190.00
0.0150 OH Mandor 140,000.00 2,100.00

15.5040 Kg Semen Portland 1,240.00


0.0160 m³ Pasir Pasangan 150,000.00
Jumlah 51,390.00
Biaya Umum + Keuntungan 10%
Total

42 1 m² Plesteran 1 Pc : 2 Ps, Tebal 15 mm


0.3000 OH Pekerja 92,000.00 27,600.00
0.1500 OH Tukang Batu 130,000.00 19,500.00
0.0150 OH Kepala Tukang 146,000.00 2,190.00
0.0150 OH Mandor 140,000.00 2,100.00
10.2240 Kg Semen Portland 1,240.00
0.0200 m³ Pasir Pasangan 150,000.00
Jumlah 51,390.00
Biaya Umum + Keuntungan 10%
Total

43 1 m² Plesteran 1 Pc :4 Ps, Tebal 15 mm


0.3000 OH Pekerja 92,000.00 27,600.00
0.1500 OH Tukang Batu 130,000.00 19,500.00
0.0150 OH Kepala Tukang 146,000.00 2,190.00
0.0150 OH Mandor 140,000.00 2,100.00

6.2400 Kg Semen Portland 1,240.00


0.0240 m³ Pasir Pasangan 150,000.00
Jumlah 51,390.00
Biaya Umum + Keuntungan 10%
Total

44 1 m² Acian
0.2000 OH Pekerja 92,000.00 18,400.00
0.1000 OH Tukang Batu 130,000.00 13,000.00
0.0100 OH Kepala Tukang 146,000.00 1,460.00
0.0100 OH Mandor 140,000.00 1,400.00

3.2500 Kg Semen Portland 1,240.00


Jumlah 34,260.00
Biaya Umum + Keuntungan 10%
Total

45 ANALISA PEKERJAAN KUDA-KUDA BAJA RINGAN STRUKTUR


Perhitungan Berdasarkan Luas Atap 500 m² Bentuk Biasa
a. Analisa Pemotongan Bahan Kuda-Kuda
6.0000 OH Tukang Besi 130,000.00 780,000.00
6.0000 OH Pekerja 92,000.00 552,000.00
3.0000 OH Kepala Tukang 146,000.00 438,000.00
3.0000 OH Mandor 140,000.00 420,000.00
2,190,000.00
Nilai Untuk Pemasangan 1 m²

b. Analisa Pemasangan Wallplate / Metal Beam


4.0000 OH Tukang Besi 130,000.00 520,000.00
4.0000 OH Pekerja 92,000.00 368,000.00
2.0000 OH Kepala Tukang 146,000.00 292,000.00
2.0000 OH Mandor 140,000.00 280,000.00
1,460,000.00
Nilai Untuk Pemasangan 1 m²

c. Analisa Pabrikasi Kuda-kuda


16.0000 OH Tukang Besi 130,000.00 2,080,000.00
16.0000 OH Pekerja 92,000.00 1,472,000.00
8.0000 OH Kepala Tukang 146,000.00 1,168,000.00
4.0000 OH Mandor 140,000.00 560,000.00
5,280,000.00
Nilai Untuk Pemasangan 1 m²

d. Analisa Instalasi kuda-kuda diatas Ring Balok


24.0000 OH Tukang Besi 130,000.00 3,120,000.00
24.0000 OH Pekerja 92,000.00 2,208,000.00
12.0000 OH Kepala Tukang 146,000.00 1,752,000.00
12.0000 OH Mandor 140,000.00 1,680,000.00
8,760,000.00
Nilai Untuk Pemasangan 1 m²

e. Analisa Pemasangan Reng


14.0000 OH Tukang Besi 130,000.00 1,820,000.00
14.0000 OH Pekerja 92,000.00 1,288,000.00
7.0000 OH Kepala Tukang 146,000.00 1,022,000.00
3.5000 OH Mandor 140,000.00 490,000.00
4,620,000.00
Nilai Untuk Pemasangan 1 m²

f. Analisa Pemakaian Material


2,025.0000 m¹ Baja Ringan C.75.75 27,500.00
1,954.0000 m¹ Talang/Valeey Gutter 12,000.00
1,954.0000 m¹ Reng/Topsan 7,000.00
7,352.0000 Bh Baut/Screw 500.00
80.0000 Bh L-Plate 25,000.00
80.0000 Bh Dinabold 3,168.00
-
Nilai Untuk Pemasangan 1 m²

1 m² Pasang Kuda-kuda Baja Ringan


1.0000 Upah 44,620.00 44,620.00
1.0000 Bahan Material 197,485.88
44,620.00
Biaya Umum + Keuntungan 10%
Jumlah

45 1 m² Pasang Kuda-kuda Baja Ringan


0.2000 OH Pekerja 92,000.00 18,400.00
0.4500 OH Tukang Besi 130,000.00 58,500.00
0.0100 OH Kepala Tukang 146,000.00 1,460.00
0.0500 OH Mandor 140,000.00 7,000.00

2.8000 m¹ Baja Ringan C.75.75 27,500.00


5.1000 Bh Reng/Topsan 7,000.00
25.0000 m¹ Baut/Screw 500.00
1.0000 Bh Dinabold 3,168.00
Jumlah 85,360.00
Biaya Umum + Keuntungan 10%
Total
46 1 m² Pasang Rangka Besi Hollow Modul 60 x 60 cm
0.0180 OH Mandor 140,000.00 2,520.00
0.0350 OH Kepala Tukang 146,000.00 5,110.00
0.3500 OH Tukang Kayu 130,000.00 45,500.00
0.3500 OH Pekerja 92,000.00 32,200.00

4.0000 m¹ Besi Hollow 20.40.2 mm 16,250.00


0.1500 Ls Accessories (Perkuatan, Las, dll) 65,000.00
Jumlah 85,330.00
Biaya Umum + Keuntungan 10%
Total
46 1 m³ Pasang Konstruksi Kuda-kuda Konvensional Kayu Klas II
0.2000 OH Mandor 140,000.00 28,000.00
1.2000 OH Kepala Tukang 146,000.00 175,200.00
12.0000 OH Tukang Kayu 130,000.00 1,560,000.00
4.0000 OH Pekerja 92,000.00 368,000.00

1.1000 m³ Balok Kayu Kelas II 2,500,000.00


5.6000 Kg Paku 5 cm - 10 cm 18,000.00
15.0000 Kg Besi Strip Tebal 5 mm 9,000.00
Jumlah 2,131,200.00
Biaya Umum + Keuntungan 10%
Total

47 1 m³ Pasang Konstruksi Gording Kayu Klas II


0.1200 OH Mandor 140,000.00 16,800.00
0.7200 OH Kepala Tukang 146,000.00 105,120.00
7.2000 OH Tukang Kayu 130,000.00 936,000.00
2.4000 OH Pekerja 92,000.00 220,800.00

1.1000 m³ Balok Kayu Kelas II 2,500,000.00


3.0000 Kg Paku 5 cm - 10 cm 18,000.00
15.0000 Kg Besi Strip Tebal 5 mm 9,000.00
Jumlah 1,278,720.00
Biaya Umum + Keuntungan 10%
Total

47 1 m² Pasang Atap Seng Gelombang


0.0060 OH Mandor 140,000.00 840.00
0.0060 OH Kepala Tukang 146,000.00 876.00
0.0600 OH Tukang Kayu 130,000.00 7,800.00
0.1200 OH Pekerja 92,000.00 11,040.00

0.7000 Lbr Seng Gelombang BJLS 20 #N/A


0.0200 Kg Paku Seng 21,600.00
Jumlah 20,556.00
Biaya Umum + Keuntungan 10%
Total

48 1 m² Pasang Atap Seng Gelombang Warna


0.0060 OH Mandor 140,000.00 840.00
0.0060 OH Kepala Tukang 146,000.00 876.00
0.0600 OH Tukang Kayu 130,000.00 7,800.00
0.1200 OH Pekerja 92,000.00 11,040.00

0.7000 Lbr Seng Gelombang BJLS 20 Warna 58,200.00


0.0200 Kg Paku Seng 21,600.00
Jumlah 20,556.00
Biaya Umum + Keuntungan 10%
Total

47 1 m² Pasang Atap Genteng Metal


0.0010 OH Mandor 140,000.00 140.00
0.0100 OH Kepala Tukang 146,000.00 1,460.00
0.1000 OH Tukang Kayu 130,000.00 13,000.00
0.2000 OH Pekerja 92,000.00 18,400.00

1.0200 Lbr Atap Genteng Metal 98,000.00


15.0000 Kg Baut/Screw 500.00
Jumlah 33,000.00
Biaya Umum + Keuntungan 10%
Total

48 1 m¹ Pasang Bubungan Atap


0.0013 OH Mandor 140,000.00 182.00
0.0080 OH Kepala Tukang 146,000.00 1,168.00
0.0700 OH Tukang Kayu 130,000.00 9,100.00
0.1500 OH Pekerja 92,000.00 13,800.00

0.3000 Lbr Seng Plat BJLS 30 65,000.00


0.0150 Kg Paku Seng 21,600.00
0.0020 m³ Papan Kayu Kelas III 2,100,000.00
Jumlah 24,250.00
Biaya Umum + Keuntungan 10%
Total

49 1 m¹ Pasang Nok Pinggir Atap


0.0060 OH Mandor 140,000.00 840.00
0.0080 OH Kepala Tukang 146,000.00 1,168.00
0.0700 OH Tukang Kayu 130,000.00 9,100.00
0.1500 OH Pekerja 92,000.00 13,800.00

0.3000 Lbr Seng Plat BJLS 20 48,750.00


0.0200 Kg Paku Seng 21,600.00
Jumlah 24,908.00
Biaya Umum + Keuntungan 10%
Total
50 1 m¹ Memasang Lissplank GRC
0.0050 OH Mandor 140,000.00 700.00
0.0250 OH Kepala Tukang 146,000.00 3,650.00
0.1500 OH Tukang Kayu 130,000.00 19,500.00
0.1000 OH Pekerja 92,000.00 9,200.00

1.0500 m¹ Lessplank GRC 34,583.33


0.0800 Kg Skrup 15,000.00
Jumlah 33,050.00
Biaya Umum + Keuntungan 10%
Total

51 1 m² Memasang Lissplank Kayu 2/20, Kayu Klas III


0.0050 OH Mandor 140,000.00 700.00
0.0200 OH Kepala Tukang 146,000.00 2,920.00
0.2000 OH Tukang Kayu 130,000.00 26,000.00
0.1000 OH Pekerja 92,000.00 9,200.00

0.0300 m³ Papan Kayu Kelas III 2,100,000.00


0.0500 Kg Paku 5 cm - 10 cm 18,000.00
Jumlah 38,820.00
Biaya Umum + Keuntungan 10%
Total

52 1 m¹ Pasang Kusen Alluminium Pintu dan Jendela


0.0021 OH Mandor 140,000.00 294.00
0.0043 OH Kepala Tukang 146,000.00 627.80
0.0430 OH Tukang Alluminium 130,000.00 5,590.00
0.0430 OH Pekerja 92,000.00 3,956.00

1.1000 m¹ Profil Alluminium 4" Warna Coating Powder 91,200.00


2.0000 Bh Sekrup Fixer 450.00
0.0600 Tb Sealent 30,000.00
Jumlah 10,467.80
Biaya Umum + Keuntungan 10%
Total

53 1 m² Memasang Pintu alluminium Strip


0.0042 OH Mandor 140,000.00 588.00
0.0085 OH Kepala Tukang 146,000.00 1,241.00
0.0850 OH Tukang Alluminium 130,000.00 11,050.00
0.0850 OH Pekerja 92,000.00 7,820.00

4.0000 m¹ Profil Pintu alluminium 95,000.00


2.8000 m¹ Kisi-kisi Alluminium 8 cm 65,000.00
Jumlah 20,699.00
Biaya Umum + Keuntungan 10%
Total

54 1 m¹ Memasang Rangka Pintu Kaca Alluminium


0.0011 OH Mandor 140,000.00 147.00
0.0021 OH Kepala Tukang 146,000.00 310.25
0.0213 OH Tukang Alluminium 130,000.00 2,762.50
0.0213 OH Pekerja 92,000.00 1,955.00

1.1000 m¹ Profil Pintu Alluminium 95,000.00


1.2500 m¹ Profil Kaca Alluminium 8,000.00
0.0675 Tb Sealent 30,000.00
Jumlah 5,174.75
Biaya Umum + Keuntungan 10%
Total

55 1 m¹ Memasang Rangka Jendela/Ventilasi Kaca Alluminium


0.0011 OH Mandor 140,000.00 147.00
0.0021 OH Kepala Tukang 146,000.00 310.25
0.0213 OH Tukang Alluminium 130,000.00 2,762.50
0.0213 OH Pekerja 92,000.00 1,955.00

1.1000 m¹ Profil Jendela Alluminium 65,000.00


1.2500 m¹ Profil Kaca Alluminium 8,000.00
0.0675 Tb Sealent 30,000.00
Jumlah 5,174.75
Biaya Umum + Keuntungan 10%
Total

54 1 Set Memasang Floor Hinges


0.0008 OH Mandor 140,000.00 112.00
0.0150 OH Kepala Tukang 146,000.00 2,190.00
0.1500 OH Tukang Alluminium 130,000.00 19,500.00
0.0150 OH Pekerja 92,000.00 1,380.00

1.0000 Set Floor Hinges 1,700,000.00


Jumlah 23,182.00
Biaya Umum + Keuntungan 10%
Total

55 1 Set Memasang Patch Fitting


0.0050 OH Mandor 140,000.00 700.00
0.0100 OH Kepala Tukang 146,000.00 1,460.00
0.6000 OH Tukang Alluminium 130,000.00 78,000.00
0.0100 OH Pekerja 92,000.00 920.00

1.0000 Set Patch Fitting 2,400,000.00


Jumlah 81,080.00
Biaya Umum + Keuntungan 10%
Total

56 1 Set Memasang Tarikan Pintu Utama (Stainles Steel)


0.0008 OH Mandor 140,000.00 112.00
0.0150 OH Kepala Tukang 146,000.00 2,190.00
0.1500 OH Tukang Alluminium 130,000.00 19,500.00
0.0150 OH Pekerja 92,000.00 1,380.00
1.0000 Set Tarikan Pintu Utama (Stainles Steel) 350,000.00
Jumlah 23,182.00
Biaya Umum + Keuntungan 10%
Total

57 1 Set Memasang Rambuncis


0.0008 OH Mandor 140,000.00 112.00
0.0150 OH Kepala Tukang 146,000.00 2,190.00
0.1500 OH Tukang Alluminium 130,000.00 19,500.00
0.0150 OH Pekerja 92,000.00 1,380.00

1.0000 Set Rambuncis 32,500.00


Jumlah 23,182.00
Biaya Umum + Keuntungan 10%
Total

58 1 Set Memasang Engsel Casement


0.0008 OH Mandor 140,000.00 112.00
0.0150 OH Kepala Tukang 146,000.00 2,190.00
0.1500 OH Tukang Alluminium 130,000.00 19,500.00
0.0150 OH Pekerja 92,000.00 1,380.00

1.0000 Set Casement 75,000.00


Jumlah 23,182.00
Biaya Umum + Keuntungan 10%
Total

52 1 m³ Pasang Kusen Pintu dan Jendela Kayu Kelas II


0.3000 OH Mandor 140,000.00 42,000.00
2.0000 OH Kepala Tukang 146,000.00 292,000.00
20.0000 OH Tukang Kayu 130,000.00 2,600,000.00
6.0000 OH Pekerja 92,000.00 552,000.00

1.1000 m³ Balok Kayu Kelas II 2,500,000.00


1.2500 Kg Paku 5 cm - 10 cm 18,000.00
1.0000 Kg Lem Kayu 18,000.00
Jumlah 3,486,000.00
Biaya Umum + Keuntungan 10%
Total

53 1 m² Pasang Pintu Panil Kayu Kelas I


1.0000 OH Pekerja 92,000.00 92,000.00
0.0500 OH Mandor 140,000.00 7,000.00
3.0000 OH Tukang Kayu 130,000.00 390,000.00
0.3000 OH Kepala Tukang 146,000.00 43,800.00

0.0400 m³ Papan Kayu Kelas I 4,500,000.00


0.5000 Kg Lem Kayu 18,000.00
Jumlah 532,800.00
Biaya Umum + Keuntungan 10%
Total
54 1 Bh Pasang Engsel Pintu
0.0100 OH Pekerja 92,000.00 920.00
0.0005 OH Mandor 140,000.00 70.00
0.1000 OH Tukang Kayu 130,000.00 13,000.00
0.0100 OH Kepala Tukang 146,000.00 1,460.00

1.0000 Bh Engsel Pintu 4" 15,600.00


15,450.00
Biaya Umum + Keuntungan 10%
Jumlah

55 1 Bh Pasang Kunci Tanam 2 x Slaag


0.0200 OH Pekerja 92,000.00 1,840.00
0.0100 OH Mandor 140,000.00 1,400.00
0.2000 OH Tukang Kayu 130,000.00 26,000.00
0.0200 OH Kepala Tukang 146,000.00 2,920.00

1.0000 Bh Kunci Tanam 2 Slaag SES 300,000.00


Jumlah 32,160.00
Biaya Umum + Keuntungan 10%
Total

56 1 Bh Pasang Gerendel Pintu


0.0200 OH Pekerja 92,000.00 1,840.00
0.0100 OH Mandor 140,000.00 1,400.00
0.2000 OH Tukang Kayu 130,000.00 26,000.00
0.0200 OH Kepala Tukang 146,000.00 2,920.00

1.0000 Bh Gerendel Pintu 38,500.00


Jumlah 32,160.00
Biaya Umum + Keuntungan 10%
Total

57 1 m² Pasang Jendela Rangka Kayu+Kaca tb 5 mm


1.0000 OH Pekerja 92,000.00 92,000.00
0.0500 OH Mandor 140,000.00 7,000.00
3.0000 OH Tukang besi 130,000.00 390,000.00
0.3000 OH Kepala Tukang 146,000.00 43,800.00

0.0106 m³ Papan Kayu Kelas II 2,500,000.00


1.0000 m² Kaca Polos Tebal 5 mm 113,750.00
Jumlah 532,800.00
Biaya Umum + Keuntungan 10%
Total

58 1 m² Pasang Kaca Mati tb 5 mm


0.0150 OH Pekerja 92,000.00 1,380.00
0.1500 OH Tukang besi 130,000.00 19,500.00
0.0150 OH Kepala Tukang 146,000.00 2,190.00
0.0008 OH Mandor 140,000.00 105.00

1.1000 m² Kaca Polos Tebal 5 mm 113,750.00


0.0500 Tb Sealent 30,000.00
Jumlah 23,175.00
Biaya Umum + Keuntungan 10%
Total

59 1 m² Pasang Kaca Reyben tb 5 mm


0.0150 OH Pekerja 92,000.00 1,380.00
0.1500 OH Tukang besi 130,000.00 19,500.00
0.0150 OH Kepala Tukang 146,000.00 2,190.00
0.0008 OH Mandor 140,000.00 105.00

1.1000 m² Kaca Rayben Tebal 5 mm 124,700.00


0.0500 Tb Sealent 30,000.00
Jumlah 23,175.00
Biaya Umum + Keuntungan 10%
Total

60 1 m² Pasang Kaca Mati tb 10 mm


0.0150 OH Pekerja 92,000.00 1,380.00
0.1500 OH Tukang besi 130,000.00 19,500.00
0.0150 OH Kepala Tukang 146,000.00 2,190.00
0.0008 OH Mandor 140,000.00 105.00

1.1000 m² Kaca Polos Tebal 10 mm 227,500.00


0.0500 Tb Sealent 30,000.00
Jumlah 23,175.00
Biaya Umum + Keuntungan 10%
Total

61 1 m² Pasang Kaca Tempered tbl. 8 mm


0.0150 OH Pekerja 92,000.00 1,380.00
0.1500 OH Tukang besi 130,000.00 19,500.00
0.0150 OH Kepala Tukang 146,000.00 2,190.00
0.0008 OH Mandor 140,000.00 105.00

1.1000 m² Kaca Tempered Tebal 8 mm 715,000.00


0.0500 Tb Sealent 30,000.00
Jumlah 23,175.00
Biaya Umum + Keuntungan 10%
Total

62 1 m² Pasang Kaca Tempered tbl. 10 mm


0.0150 OH Pekerja 92,000.00 1,380.00
0.1500 OH Tukang besi 130,000.00 19,500.00
0.0150 OH Kepala Tukang 146,000.00 2,190.00
0.0008 OH Mandor 140,000.00 105.00

1.1000 m² Kaca Tempered Tebal 10 mm 907,500.00


0.0500 Tb Sealent 30,000.00
Jumlah 23,175.00
Biaya Umum + Keuntungan 10%
Total

63 1 m² Pasang Kaca Tempered tbl. 12 mm


0.0150 OH Pekerja 92,000.00 1,380.00
0.1500 OH Tukang besi 130,000.00 19,500.00
0.0150 OH Kepala Tukang 146,000.00 2,190.00
0.0008 OH Mandor 140,000.00 105.00

1.1000 m² Kaca Tempered Tebal 12 mm 1,100,000.00


0.0500 Tb Sealent 30,000.00
Jumlah 23,175.00
Biaya Umum + Keuntungan 10%
Total

64 1 Bh Pasang Engsel Jendela


0.0100 OH Pekerja 92,000.00 920.00
0.0005 OH Mandor 140,000.00 70.00
0.1000 OH Tukang Kayu 130,000.00 13,000.00
0.0100 OH Kepala Tukang 146,000.00 1,460.00

1.0000 Bh Engsel Jendela 3" 13,200.00


Jumlah 15,450.00
Biaya Umum + Keuntungan 10%
Total

65 1 Bh Pasang Engsel Angin


0.0200 OH Pekerja 92,000.00 1,840.00
0.0100 OH Mandor 140,000.00 1,400.00
0.2000 OH Tukang Kayu 130,000.00 26,000.00
0.0200 OH Kepala Tukang 146,000.00 2,920.00

1.0000 Bh Engsel Angin 22,000.00


Jumlah 32,160.00
Biaya Umum + Keuntungan 10%
Total

66 1 Bh Pasang Kait Angin


0.0200 OH Pekerja 92,000.00 1,840.00
0.0100 OH Mandor 140,000.00 1,400.00
0.2000 OH Tukang Kayu 130,000.00 26,000.00
0.0200 OH Kepala Tukang 146,000.00 2,920.00

1.0000 Bh Kait Angin 11,000.00


Jumlah 32,160.00
Biaya Umum + Keuntungan 10%
Total

67 1 Bh Pasang Gerendel Jendela


0.0200 OH Pekerja 92,000.00 1,840.00
0.0100 OH Mandor 140,000.00 1,400.00
0.2000 OH Tukang Kayu 130,000.00 26,000.00
0.0200 OH Kepala Tukang 146,000.00 2,920.00

1.0000 Bh Gerendel Jendela 16,500.00


Jumlah 32,160.00
Biaya Umum + Keuntungan 10%
Total

68 1 Bh Pasang Pegangan Jendela


0.0200 OH Pekerja 92,000.00 1,840.00
0.0100 OH Mandor 140,000.00 1,400.00
0.2000 OH Tukang Kayu 130,000.00 26,000.00
0.0200 OH Kepala Tukang 146,000.00 2,920.00

1.0000 Bh Pegangan Jendela 14,000.00


Jumlah 32,160.00
Biaya Umum + Keuntungan 10%
Total

69 1 m² Pasang Gypsum Tb. 9 mm Rangkap Rangka Hollow 40 x 40 mm (Modul 60 x 120) cm, Dinding Partisi
0.2500 OH Pekerja 92,000.00 23,000.00
0.2500 OH Tukang Kayu 130,000.00 32,500.00
0.0250 OH Kepala Tukang 146,000.00 3,650.00
0.0130 OH Mandor 140,000.00 1,820.00

3.5000 m¹ Hollow Zincalume 40x40 12,000.00


1.0000 Ls Assesories (Perkuatan, Las dll, 100% x Rangka) 42,000.00
0.8600 Lbr Gypsum Board Tbl 9 mm 42,000.00
0.2200 Kg Baut/Screw 36,120.00
Jumlah 60,970.00
Biaya Umum + Keuntungan 10%
Total

70 1 m² Pasang Rangka Plafond (60 x 60) cm, Kayu Kelas II


0.2000 OH Pekerja 92,000.00 18,400.00
0.0100 OH Mandor 140,000.00 1,400.00
0.3000 OH Tukang Kayu 130,000.00 39,000.00
0.0300 OH Kepala Tukang 146,000.00 4,380.00

0.0163 m³ Balok Kayu Kelas II 2,500,000.00


0.2500 Kg Paku 5 cm - 10 cm 18,000.00
Jumlah 63,180.00
Biaya Umum + Keuntungan 10%
Total

71 1 m² Pasang Plafond Triplek tbl 4 mm (60 x 60) cm


0.1000 OH Pekerja 92,000.00 9,200.00
0.0050 OH Mandor 140,000.00 700.00
0.1000 OH Tukang Kayu 130,000.00 13,000.00
0.0100 OH Kepala Tukang 146,000.00 1,460.00

0.3750 Lbr Tripleks Tbl 4 mm 75,000.00


0.0300 Kg Paku 5 cm - 10 cm 18,000.00
Jumlah 24,360.00
Biaya Umum + Keuntungan 10%
Total

72 1 m² Pasang Plafond GRC tbl 4 mm


0.1000 OH Pekerja 92,000.00 9,200.00
0.0050 OH Mandor 140,000.00 700.00
0.1000 OH Tukang Kayu 130,000.00 13,000.00
0.0100 OH Kepala Tukang 146,000.00 1,460.00

0.3750 Lbr GRC Board Tbl 4 mm 83,000.00


0.0300 Kg Paku 5 cm - 10 cm 18,000.00
Jumlah 24,360.00
Biaya Umum + Keuntungan 10%
Total

73 1 m² Pasang Plafond Gypsum Board Tbl 9 mm + Rangka Hollow Zincalumme


0.1500 OH Pekerja 92,000.00 13,800.00
0.0050 OH Mandor 140,000.00 700.00
0.5000 OH Tukang Kayu 130,000.00 65,000.00
0.0500 OH Kepala Tukang 146,000.00 7,300.00

0.3640 Lbr Gypsum Board Tbl 9 mm 75,000.00


5.7500 m¹ Hollow Zincalume 40x40 12,000.00
0.1100 Kg Baut/Screw 50,000.00
Jumlah 86,800.00
Biaya Umum + Keuntungan 10%
Total

74 1 m¹ Pasang Less Kayu Profil Plafond


0.0500 OH Pekerja 92,000.00 4,600.00
0.0030 OH Mandor 140,000.00 420.00
0.0500 OH Tukang Kayu 130,000.00 6,500.00
0.0050 OH Kepala Tukang 146,000.00 730.00

1.0500 m Les Kayu 1 x 4 cm 4,000.00


0.0100 Kg Paku 5 cm - 10 cm 18,000.00
Jumlah 12,250.00
Biaya Umum + Keuntungan 10%
Total

75 1 m¹ Pasang Less Kayu Profil Plafond


0.0500 OH Pekerja 92,000.00 4,600.00
0.0030 OH Mandor 140,000.00 420.00
0.0500 OH Tukang Kayu 130,000.00 6,500.00
0.0050 OH Kepala Tukang 146,000.00 730.00

1.0500 m Les Profil Kayu 3 x 3 cm 11,000.00


0.0100 Kg Paku 5 cm - 10 cm 18,000.00
Jumlah 12,250.00
Biaya Umum + Keuntungan 10%
Total

76 1 m¹ Pasang Less Plafond Gypsum


0.0600 OH Pekerja 92,000.00 5,520.00
0.0030 OH Mandor 140,000.00 420.00
0.0600 OH Tukang Kayu 130,000.00 7,800.00
0.0060 OH Kepala Tukang 146,000.00 876.00

1.0500 m Les Plafond Gypsum 15,000.00


0.1500 Kg Tepung Gypsum 4,000.00
Jumlah 14,616.00
Biaya Umum + Keuntungan 10%
Total

77 1 m² Pasang Plafond Alluminium Kisi-kisi


0.1000 OH Pekerja 92,000.00 9,200.00
0.0050 OH Mandor 140,000.00 700.00
0.0500 OH Tukang Kayu 130,000.00 6,500.00
0.0050 OH Kepala Tukang 146,000.00 730.00

3.4375 m Kisi-kisi Alluminium 8 cm 65,000.00


4.4000 Kg Besi Hollow 20.40.2 mm 16,250.00
0.1100 Kg Skrup 15,000.00
Jumlah 17,130.00
Biaya Umum + Keuntungan 10%
Total

78 1 m² Pasang Plafond Lambersering


0.1000 OH Pekerja 92,000.00 9,200.00
0.0050 OH Mandor 140,000.00 700.00
0.0500 OH Tukang Kayu 130,000.00 6,500.00
0.0050 OH Kepala Tukang 146,000.00 730.00

3.4375 m Kisi-kisi Alluminium 8 cm 65,000.00


4.4000 Kg Besi Hollow 20.40.2 mm 16,250.00
0.1100 Kg Skrup 15,000.00
Jumlah 17,130.00
Biaya Umum + Keuntungan 10%
Total

79 1 m² Pasang Lantai Granit 60 x 60 cm


0.7000 OH Pekerja 92,000.00 64,400.00
0.3500 OH Tukang Batu 130,000.00 45,500.00
0.0350 OH Kepala Tukang 146,000.00 5,110.00
0.0350 OH Mandor 140,000.00 4,900.00

3.0000 Bh Granit 60 x 60 cm 62,500.00


10.0000 Kg Semen Portland 1,240.00
0.0450 m³ Pasir Pasangan 150,000.00
1.5000 Kg Semen Warna 3,000.00
Jumlah 119,910.00
Biaya Umum + Keuntungan 10%
Total

80 1 m² Pasang Lantai Granit 60 x 60 cm Unpolish


0.7000 OH Pekerja 92,000.00 64,400.00
0.3500 OH Tukang Batu 130,000.00 45,500.00
0.0350 OH Kepala Tukang 146,000.00 5,110.00
0.0350 OH Mandor 140,000.00 4,900.00

3.0000 Bh Granit 60 x 60 cm Unpolish 74,000.00


10.0000 Kg Semen Portland 1,240.00
0.0450 m³ Pasir Pasangan 150,000.00
1.5000 Kg Semen Warna 3,000.00
Jumlah 119,910.00
Biaya Umum + Keuntungan 10%
Total

81 1 m² Pasang Keramik Lantai 40 x 40 cm Anti Slip


0.7000 OH Pekerja 92,000.00 64,400.00
0.3500 OH Tukang Batu 130,000.00 45,500.00
0.0350 OH Kepala Tukang 146,000.00 5,110.00
0.0350 OH Mandor 140,000.00 4,900.00

6.8750 Bh Keramik 40 x 40 cm Anti Slip 19,200.00


10.0000 Kg Semen Portland 1,240.00
0.0450 m³ Pasir Pasangan 150,000.00
1.5000 Kg Semen Warna 3,000.00
Jumlah 119,910.00
Biaya Umum + Keuntungan 10%
Total

82 1 m² Pasang Dinding Granit 60 x 60 cm


0.9000 OH Pekerja 92,000.00 82,800.00
0.4500 OH Tukang Batu 130,000.00 58,500.00
0.0450 OH Kepala Tukang 146,000.00 6,570.00
0.0450 OH Mandor 140,000.00 6,300.00

3.0000 Bh Granit 60 x 60 cm 62,500.00


10.0000 Kg Semen Portland 1,240.00
0.0450 m³ Pasir Pasangan 150,000.00
1.5000 Kg Semen Warna 3,000.00
Jumlah 154,170.00
Biaya Umum + Keuntungan 10%
Total

83 1 m² Pasang Keramik Dinding 25 x 40


0.9000 OH Pekerja 92,000.00 82,800.00
0.4500 OH Tukang Batu 130,000.00 58,500.00
0.0450 OH Kepala Tukang 146,000.00 6,570.00
0.0450 OH Mandor 140,000.00 6,300.00

10.5000 Bh Keramik 25 x 40 cm 11,000.00


9.3000 Kg Semen Portland 1,240.00
0.0180 m³ Pasir Pasangan 150,000.00
1.9400 Kg Semen Warna 3,000.00
Jumlah 154,170.00
Biaya Umum + Keuntungan 10%
Total

84 1 m¹ Pasang Pipa Gip Dia. ¾"


0.0540 OH Pekerja 92,000.00 4,968.00
0.0900 OH Tukang Batu 130,000.00 11,700.00
0.0090 OH Kepala Tukang 146,000.00 1,314.00
0.0270 OH Mandor 140,000.00 3,780.00

1.2000 m¹ Pipa Galvanish Dia. ¾" 16,700.00


0.3500 Perlengkapan 16,700.00
Jumlah 21,762.00
Biaya Umum + Keuntungan 10%
Total

85 1 m¹ Pasang Pipa PVC Dia. 4"


0.0810 OH Pekerja 92,000.00 7,452.00
0.1350 OH Tukang Batu 130,000.00 17,550.00
0.0135 OH Kepala Tukang 146,000.00 1,971.00
0.0040 OH Mandor 140,000.00 560.00

1.2000 m¹ Pipa PVC Dia. 4" 73,200.00


0.3500 Perlengkapan 73,200.00
Jumlah 27,533.00
Biaya Umum + Keuntungan 10%
Total

86 1 m¹ Pasang Pipa PVC Dia. 3"


0.0810 OH Pekerja 92,000.00 7,452.00
0.1350 OH Tukang Batu 130,000.00 17,550.00
0.0135 OH Kepala Tukang 146,000.00 1,971.00
0.0040 OH Mandor 140,000.00 560.00

1.2000 m¹ Pipa PVC Dia. 3" 44,200.00


0.3500 Perlengkapan 44,200.00
Jumlah 27,533.00
Biaya Umum + Keuntungan 10%
Total

86 1 m¹ Pasang Pipa PVC Dia. 2"


0.0027 OH Mandor 140,000.00 378.00
0.0090 OH Kepala Tukang 146,000.00 1,314.00
0.0900 OH Tukang Batu 130,000.00 11,700.00
0.0540 OH Pekerja 92,000.00 4,968.00
1.2000 m¹ Pipa PVC Dia. 2" 21,500.00
0.3500 Perlengkapan 21,500.00
Jumlah 18,360.00
Biaya Umum + Keuntungan 10%
Total

87 1 m¹ Pasang Pipa PVC Dia. ¾"


0.0018 OH Mandor 140,000.00 252.00
0.0060 OH Kepala Tukang 146,000.00 876.00
0.0600 OH Tukang Batu 130,000.00 7,800.00
0.0360 OH Pekerja 92,000.00 3,312.00

1.2000 m¹ Pipa PVC Dia. ¾" 7,500.00


0.3500 Perlengkapan 7,500.00
Jumlah 12,240.00
Biaya Umum + Keuntungan 10%
Total

88 1 Bh Pasang Kran Air


0.0100 OH Pekerja 92,000.00 920.00
0.4000 OH Tukang Batu 130,000.00 52,000.00
0.0400 OH Kepala Tukang 146,000.00 5,840.00
0.0050 OH Mandor 140,000.00 700.00

1.0000 Bh Kran Air 21,600.00


0.0250 Bh Seal Tape 2,000.00
Jumlah 59,460.00
Biaya Umum + Keuntungan 10%
Total

89 1 Bh Pasang Floor Drain


0.0050 OH Mandor 140,000.00 700.00
0.0100 OH Kepala Tukang 146,000.00 1,460.00
0.1000 OH Tukang Batu 130,000.00 13,000.00
0.0100 OH Pekerja 92,000.00 920.00

1.0000 Bh Floor Drain 75,000.00


Jumlah 16,080.00
Biaya Umum + Keuntungan 10%
Total

90 1 Bh Pasang Roof Drain


0.0050 OH Mandor 140,000.00 700.00
0.0100 OH Kepala Tukang 146,000.00 1,460.00
0.1000 OH Tukang Batu 130,000.00 13,000.00
0.0100 OH Pekerja 92,000.00 920.00

1.0000 Bh Roof Drain 125,000.00


Jumlah 16,080.00
Biaya Umum + Keuntungan 10%
Total

91 1 Unit Memasang Kloset Jongkok


0.1600 OH Mandor 140,000.00 22,400.00
0.1500 OH Kepala Tukang 146,000.00 21,900.00
1.5000 OH Tukang Batu 130,000.00 195,000.00
1.0000 OH Pekerja 92,000.00 92,000.00

1.0000 Bh Kloset Jongkok 750,000.00


6.0000 Kg Semen Portland 1,240.00
0.0100 m³ Pasir Pasangan 150,000.00
Jumlah 331,300.00
Biaya Umum + Keuntungan 10%
Total

92 1 Unit Memasang Kloset Duduk


0.1600 OH Mandor 140,000.00 22,400.00
0.1500 OH Kepala Tukang 146,000.00 21,900.00
1.5000 OH Tukang Batu 130,000.00 195,000.00
1.0000 OH Pekerja 92,000.00 92,000.00

1.0000 Bh Kloset Duduk 3,750,000.00


6.0000 Kg Semen Portland 1,240.00
0.0100 m³ Pasir Pasangan 150,000.00
Jumlah 331,300.00
Biaya Umum + Keuntungan 10%
Total

93 1 Unit Memasang Wasstavel


1.2000 OH Pekerja 92,000.00 110,400.00
1.4500 OH Tukang Batu 130,000.00 188,500.00
0.1500 OH Kepala Tukang 146,000.00 21,900.00
0.0600 OH Mandor 140,000.00 8,400.00

1.0000 Bh Wastafel 1,010,000.00


0.1200 Perlengkapan (30% Harga Wastafel) 1,010,000.00
6.0000 Kg Semen Portland 1,240.00
0.0100 m³ Pasir Pasangan 150,000.00
Jumlah 329,200.00
Biaya Umum + Keuntungan 10%
Total

94 1 Unit Memasang Bak Fiber


0.1100 OH Mandor 140,000.00 15,400.00
0.5400 OH Kepala Tukang 146,000.00 78,840.00
2.7000 OH Tukang Batu 130,000.00 351,000.00
1.8000 OH Pekerja 92,000.00 165,600.00

1.0000 Bh Bak Fiber 290,000.00


0.1800 Perlengkapan 290,000.00
Jumlah 610,840.00
Biaya Umum + Keuntungan 10%
Total

95 1 m² Pengikisan/Mengorek Permukaan Cat Dinding Lama


0.0025 OH Mandor 140,000.00 350.00
0.1500 OH Pekerja 92,000.00 13,800.00

0.0500 Kg Soda Api 10,000.00


Jumlah 14,150.00
Biaya Umum + Keuntungan 10%
Total

95 1 m² Pengecatan Dengan Cat Air (1 Lapis Plamir), 1 Lapis Cat dasar, 2 Lapis Cat Penutup
0.0025 OH Mandor 140,000.00 350.00
0.0063 OH Kepala Tukang 146,000.00 919.80
0.0630 OH Tukang Cat 130,000.00 8,190.00
0.0200 OH Pekerja 92,000.00 1,840.00

0.1000 Kg Plamur tembok 18,000.00


0.1000 Kg Cat Dasar 25,000.00
0.2600 Kg Cat Tembok Setara Catylax 26,000.00
Jumlah 11,299.80
Biaya Umum + Keuntungan 10%
Total

96 1 m² Pengecatan Dengan Cat Air , 1 Lapis Cat dasar, 2 Lapis Cat Penutup ex. Dulux Watershield
0.0025 OH Mandor 140,000.00 350.00
0.0063 OH Kepala Tukang 146,000.00 919.80
0.0630 OH Tukang Cat 130,000.00 8,190.00
0.0200 OH Pekerja 92,000.00 1,840.00

0.1250 Ltr Alkali 75,000.00


0.2600 Kg Cat Tembok Setara Dulux Water Shield 120,000.00
Jumlah 11,299.80
Biaya Umum + Keuntungan 10%
Total

97 1 m² Pengecatan Dengan Cat Minyak (1 Lapis Plamir), 1 Lapis Cat dasar, 2 Lapis Cat Penutup
0.0025 OH Mandor 140,000.00 350.00
0.0075 OH Kepala Tukang 146,000.00 1,095.00
0.0750 OH Tukang Cat 130,000.00 9,750.00
0.0700 OH Pekerja 92,000.00 6,440.00

0.1500 Kg Plamur Kayu 26,250.00


0.1700 Kg Cat Dasar 25,000.00
0.2600 Kg Cat Minyak Ex. Platone 50,500.00
Jumlah 17,635.00
Biaya Umum + Keuntungan 10%
Total

98 1 m² Pengecatan Ulang Dengan Cat Air , 1 Lapis Cat dasar, 2 Lapis Cat Penutup
0.0025 OH Mandor 140,000.00 350.00
0.0042 OH Kepala Tukang 146,000.00 613.20
0.0420 OH Tukang Cat 130,000.00 5,460.00
0.0280 OH Pekerja 92,000.00 2,576.00

0.1200 Kg Cat Dasar 25,000.00


0.1800 Kg Cat Tembok Setara Catylax 26,000.00
Jumlah 8,999.20
Biaya Umum + Keuntungan 10%
Total

99 1 m² Pengecatan Ulang Dengan Cat Minyak, 1 Lapis Cat dasar, 2 Lapis Cat Penutup
0.0025 OH Mandor 140,000.00 350.00
0.0075 OH Kepala Tukang 146,000.00 1,095.00
0.0750 OH Tukang Cat 130,000.00 9,750.00
0.0700 OH Pekerja 92,000.00 6,440.00

0.1500 Kg Plamur Kayu 26,250.00


0.1700 Kg Cat Dasar 25,000.00
0.1700 Kg Cat Minyak Ex. Platone 50,500.00
Jumlah 17,635.00
Biaya Umum + Keuntungan 10%
Total

100 1 Unit Septictank Kap. 15 Orang


2.9000 m³ Galian Tanah Biasa 79,750.00
0.8000 m³ Urugan Kembali 58,300.00
0.1400 m³ Pekerjaan Beton K-100 851,999.66
8.5833 m² Pasangan Bata 1 : 2 165,393.80
2.2500 m² Plesteran 1 : 2 73,774.54
0.1400 m³ Pekerjaan Beton K-175 951,309.23
14.0000 Kg Pembesian 15,611.42
1.4000 m² Pasang Bekisting 241,258.05
2.0000 m³ Kerikil Saring 205,000.00
2.0000 m³ Abu Batu / Pasir Saring 150,000.00
5.0000 m¹ Pas. Pipa PVC Dia. 4" 155,092.30
3.0000 m¹ Pas. Pipa PVC Dia. ¾" 26,251.50
10.0000 Kg Ijuk Saringan 10,700.00

Total

101 1 Unit Septictank Kap. 25 Orang


6.3200 m³ Galian Tanah Biasa 79,750.00
1.6000 m³ Urugan Kembali 58,300.00
0.2000 m³ Pekerjaan Beton K-100 851,999.66
16.1667 m² Pasangan Bata 1 : 2 165,393.80
16.5000 m² Plesteran 1 : 2 73,774.54
0.3000 m³ Pekerjaan Beton K-175 951,309.23
30.0000 Kg Pembesian 15,611.42
3.0000 m² Pasang Bekisting 241,258.05
2.0000 m³ Kerikil Saring 205,000.00
2.0000 m³ Abu Batu / Pasir Saring 150,000.00
5.0000 m¹ Pas. Pipa PVC Dia. 4" 155,092.30
3.0000 m¹ Pas. Pipa PVC Dia. ¾" 26,251.50
20.0000 Kg Ijuk Saringan 10,700.00

Total

102 1 Unit Pasang Panel MDP 800.600.250 mm 56-80A, 3P, 36 kA


0.3000 Ls Upah (30%xTotal Material) 14,979,500.00 4,493,850.00

1.0000 Bh MCCB Type NSX100-250F 56-800A, 3P, 36 kA 1,535,600.00


2.0000 Bh MCCB Type NSX100-250F 28-40A, 3P, 36 kA (TM40D 1,420,100.00
1.0000 Bh MCCB Type NSX100-250F 22,4-32A, 3P, 36 kA (TM3 1,420,100.00
1.0000 Bh Current Transformer (CT) 100/5A 324,500.00
3.0000 Bh Ampere Meter Digital 50mA-6A 490,000.00
1.0000 Bh Volt Meter Digital 50-480V AcLL 452,000.00
1.0000 Bh Frekuensi Meter Digital 20 -100 Hz 563,000.00
3.0000 Bh Pilot Lamp Protected LED 159,100.00
1.0000 Bh Power Meter Digital LCD Tipe PM2230 2,600,000.00
3.0000 Bh Fuse Carrier 3P+N 25A 371,800.00
3.0000 Bh Fuse Cartridge 120kA Tipe aM 17,000.00
3.0000 Bh Push Button ON XB4BA31 99,150.00
3.0000 Bh Push Button OF XB4BA51 99,150.00
1.0000 Lot Busbar 250A 4 Way 5,283,000.00
1.0000 Lot Control Wiring + aksesori 145,000.00
1.0000 Lot Wall Mounted Box Panel 800.600.250 mm 2,629,000.00
1.0000 Lot Ground Khusus ≤ 1 Ohm Komplit 3,500,000.00
0.0250 Ls Alat Bantu (2,5%xTotal Material) 14,979,500.00
Jumlah 4,493,850.00
Biaya Umum + Keuntungan 10%
Total

103 1 Unit Pasang Panel MDP Lantai 1


0.3000 Ls Upah (30%xTotal Material) 9,575,000.00 2,872,500.00

1.0000 unit Box Besi 35 x 55 x 90 3 Fhase 1,400,000.00


1.0000 bh MCCB Type NSX 3 Pole 40-63A Ajustable Schneider 1,450,000.00
1.0000 bh MCCB Type NSX 3 Pole 16-25A Ajustable Schneider 1,125,000.00
3.0000 bh MCCB Type NSX 3 Pole 16-25A Ajustable Schneider 1,125,000.00
1.0000 set Ampere , Volt Meter Digital + Current Transformer 1,775,000.00
1.0000 ls Accessories (Hanger, Support, Pentanahan, Cat, dll) 450,000.00
0.0250 Ls Alat Bantu (2,5%xTotal Material) 9,575,000.00
Jumlah 2,872,500.00
Biaya Umum + Keuntungan 10%
Total

104 1 Unit Pasang Panel SDP 1 Lantai 1


0.3000 Ls Upah (30%xTotal Material) 5,410,000.00 1,623,000.00

1.0000 unit Box Besi 35 x 55 x 90 3 Fhase 1,400,000.00


1.0000 bh MCCB Type NSX 3 Pole 16-25A Ajustable Schneider 1,125,000.00
9.0000 bh MCB Type BH-D6 DIN 1Pole 10A Schneider 55,000.00
3.0000 bh MCB Type BH-D6 DIN 1Pole 6A Schneider 55,000.00
1.0000 set Ampere , Volt Meter Digital + Current Transformer 1,775,000.00
1.0000 ls Accessories (Hanger, Support, Pentanahan, Cat, dll) 450,000.00
0.0250 Ls Material / Alat Bantu 5,410,000.00
Jumlah 1,623,000.00
Biaya Umum + Keuntungan 10%
Total

105 1 Unit Pasang Panel SDP 2 Lantai 2


0.3000 Ls Upah (30%xTotal Material) 5,410,000.00 1,623,000.00

1.0000 unit Box Besi 35 x 55 x 90 3 Fhase 1,400,000.00


1.0000 bh MCCB Type NSX 3 Pole 16-25A Ajustable Schneider 1,125,000.00
9.0000 bh MCB Type BH-D6 DIN 1Pole 10A Schneider 55,000.00
3.0000 bh MCB Type BH-D6 DIN 1Pole 6A Schneider 55,000.00
1.0000 set Ampere , Volt Meter Digital + Current Transformer 1,775,000.00
1.0000 ls Accessories (Hanger, Support, Pentanahan, Cat, dll) 450,000.00
0.0250 Ls Material / Alat Bantu 5,410,000.00
Jumlah 1,623,000.00
Biaya Umum + Keuntungan 10%
Total

106 1 Unit Pasang Panel SDP 3 Lantai 3


0.3000 Ls Upah (30%xTotal Material) 5,410,000.00 1,623,000.00

1.0000 unit Box Besi 35 x 55 x 90 3 Fhase 1,400,000.00


1.0000 bh MCCB Type NSX 3 Pole 16-25A Ajustable Schneider 1,125,000.00
9.0000 bh MCB Type BH-D6 DIN 1Pole 10A Schneider 55,000.00
3.0000 bh MCB Type BH-D6 DIN 1Pole 6A Schneider 55,000.00
1.0000 set Ampere , Volt Meter Digital + Current Transformer 1,775,000.00
1.0000 ls Accessories (Hanger, Support, Pentanahan, Cat, dll) 450,000.00
0.0250 Ls Material / Alat Bantu 5,410,000.00
Jumlah 1,623,000.00
Biaya Umum + Keuntungan 10%
Total
Padang, Maret

Konsultan Peren
CV. INDO MEGA KON

Ir. JASHARDI,
JAAN

Bahan
Jumlah
( Rp )
(Rp) (Rp)
5 6

3,100.00
750.00
1,620.00
10,000.00
69,840.00
136,800.00
1,080.00
11,250.00
234,440.00 302,960.00
30,296.00
333,256.00

43,400.00
33,000.00
22,500.00
15,000.00
27,000.00
10,000.00
378,000.00
15,300.00
9,900.00
12,187.50
70,000.00
#N/A
11,250.00
4,500.00
#N/A #N/A
#N/A 10%
#N/A

16,200.00
1,620.00 10%
17,820.00

21,600.00
360.00
13,300.00
35,260.00 59,620.00
5,962.00
65,582.00

72,500.00
7,250.00
79,750.00

53,000.00
5,300.00
58,300.00

60,000.00
60,000.00 89,000.00
8,900.00
97,900.00
60,000.00
60,000.00 89,000.00
8,900.00
97,900.00

- 53,000.00
5,300.00
58,300.00

342,000.00
202,120.00
78,000.00
622,120.00 879,070.00
87,907.00
966,977.00

342,000.00
21,600.00
363,600.00 497,214.00
49,721.40
546,935.40

136,800.00
240,560.00
33.43
62.40
1,461,600.00
36,000.00
1,875,055.83 2,334,565.83
233,456.58
2,568,022.41
128,250.00
240,560.00
33.43
62.40
368,905.83 722,045.83
72,204.58
794,250.41

- 144,800.00
14,480.00
159,280.00

- 181,050.00
18,105.00
199,155.00

- 217,300.00
21,730.00
239,030.00

- 253,550.00
25,355.00
278,905.00
357,379.30
27,777.20
- 385,156.50
38,515.65
423,672.14

217,300.00
1,155,469.49
- 1,372,769.49
137,276.95
1,510,046.43

5,250.00
175,000.00
180,250.00 206,450.00
20,645.00
227,095.00

306,280.00
93,107.14
133,200.00
38,700.00
571,287.14 774,545.14
77,454.51
851,999.66

404,240.00
81,428.57
137,200.00
38,700.00
661,568.57 864,826.57
86,482.66
951,309.23
460,040.00
74,785.71
244,300.00
38,700.00
817,825.71 1,021,083.71
102,108.37
1,123,192.09

476,160.00
74,142.86
242,433.33
38,700.00
831,436.19 1,034,694.19
103,469.42
1,138,163.61

503,440.00
73,285.71
239,400.00
38,700.00
854,825.71 1,058,083.71
105,808.37
1,163,892.09

1,050,600.00
78,000.00
1,128,600.00 1,270,750.00
127,075.00
1,397,825.00
1,105,680.00
78,000.00
1,183,680.00 1,325,830.00
132,583.00
1,458,413.00

84,000.00
5,400.00
180.00
89,580.00
44,790.00 133,866.00
13,386.60
147,252.60

94,500.00
5,400.00
180.00
100,080.00
50,040.00 139,116.00
13,911.60
153,027.60

84,000.00
7,200.00
360.00
31,500.00
41,475.00
16,000.00
180,535.00
90,267.50 203,325.50
20,332.55
223,658.05

123,233.22
90,267.50
213,500.72
21,350.07
234,850.79

84,000.00
7,200.00
360.00
37,800.00
41,475.00
16,000.00
186,835.00
93,417.50 206,475.50
20,647.55
227,123.05

123,233.22
93,417.50
216,650.72
21,665.07
238,315.79
84,000.00
7,200.00
360.00
31,500.00
41,475.00
48,000.00
212,535.00
106,267.50 219,325.50
21,932.55
241,258.05

123,233.22
106,267.50
229,500.72
22,950.07
252,450.79

63,000.00
7,200.00
270.00
31,500.00
41,475.00
16,000.00
159,445.00
79,722.50 192,780.50
19,278.05
212,058.55

94,500.00
5,400.00
180.00
100,080.00
50,040.00 139,116.00
13,911.60
153,027.60

12,180.00
300.00
12,480.00 14,192.20
1,419.22
15,611.42

1,866.30
12,480.00
14,346.30
1,434.63
15,780.93

154,000.00
53,940.00
12,000.00
219,940.00 308,260.00
30,826.00
339,086.00

154,000.00
32,922.00
13,950.00
200,872.00 289,192.00
28,919.20
318,111.20
77,000.00
23,498.00
5,700.00
106,198.00 150,358.00
15,035.80
165,393.80

77,000.00
14,260.00
6,450.00
97,710.00 141,870.00
14,187.00
156,057.00

252,000.00 1.62 25.510204082 29.336734694


13,640.00
5,250.00
270,890.00 315,050.00
31,505.00
346,555.00

19,224.96
2,400.00
21,624.96 73,014.96
7,301.50
80,316.46
12,677.76
3,000.00
15,677.76 67,067.76
6,706.78
73,774.54

7,737.60
3,600.00
11,337.60 62,727.60
6,272.76
69,000.36

4,030.00
4,030.00 38,290.00
3,829.00
42,119.00

- 2,190,000.00
4,380.00

- 1,460,000.00
2,920.00
- 5,280,000.00
10,560.00

- 8,760,000.00
17,520.00

- 4,620,000.00
9,240.00

55,687,500.00 1080.0000 2025


23,448,000.00 60.0000 1954
13,678,000.00 2031.3000
3,676,000.00 9670.0000 3558
2,000,000.00 80.0000 3794
253,440.00 80.0000 7352
98,742,940.00 98,742,940.00
197,485.88

197,485.88
197,485.88 242,105.88
-
242,105.88

77,000.00
35,700.00
12,500.00
3,168.00
128,368.00 213,728.00
21,372.80
235,100.80
65,000.00
9,750.00
74,750.00 160,080.00
16,008.00
176,088.00

2,750,000.00
100,800.00
135,000.00
2,985,800.00 5,117,000.00
-
5,117,000.00

2,750,000.00
54,000.00
135,000.00
2,939,000.00 4,217,720.00
-
4,217,720.00

#N/A
432.00
#N/A #N/A
#N/A
#N/A
40,740.00
432.00
41,172.00 61,728.00
-
61,728.00

99,960.00
7,500.00
107,460.00 140,460.00
14,046.00
154,506.00

0.0762
0.1524
0.01161288

19,500.00
324.00
4,200.00
24,024.00 48,274.00
4,827.40
53,101.40

0.0762
0.1524
0.01161288

14,625.00
432.00
15,057.00 39,965.00
3,996.50
43,961.50
MEMASANG 1 M1 LISPLANK UKURAN (3 X 30) CM, KAYU KELAS I
0.1 OH Pekerja
0.2 OH Tukang Kayu
0.02 OH Kepala Tukang
0.005 OH Mandor

36,312.50 0.0108 m3 Papan Kayu


1,200.00 0.05 kg Paku 5 cm dan 7 cm
37,512.50 70,562.50
7,056.25 0.3 0.36
77,618.75 5 15,523.75 0.0108 1

MEMASANG 1 M1 LISPLANK UKURAN (3 X 30) CM, KAYU KELAS I


0.1 OH Pekerja
0.2 OH Tukang Kayu
0.02 OH Kepala Tukang
0.005 OH Mandor

63,000.00 0.0108 m3 Papan Kayu


900.00 0.05 kg Paku 5 cm dan 7 cm
63,900.00 102,720.00
10,272.00 0.3 0.36
112,992.00 5 22,598.40 0.0108 1

100,320.00
900.00
1,800.00
103,020.00 113,487.80
11,348.78
124,836.58

380,000.00
182,000.00
562,000.00 582,699.00
58,269.90
640,968.90
104,500.00
10,000.00
2,025.00
116,525.00 121,699.75
12,169.98
133,869.73

71,500.00
10,000.00
2,025.00
83,525.00 88,699.75
8,869.98
97,569.73

1,700,000.00
1,700,000.00 1,723,182.00
172,318.20
1,895,500.20

2,400,000.00
2,400,000.00 2,481,080.00
248,108.00
2,729,188.00
350,000.00
350,000.00 373,182.00
37,318.20
410,500.20

32,500.00
32,500.00 55,682.00
5,568.20
61,250.20

75,000.00
75,000.00 98,182.00
9,818.20
108,000.20

2,750,000.00
22,500.00
18,000.00
2,790,500.00 6,276,500.00
627,650.00
6,904,150.00

180,000.00
9,000.00
189,000.00 721,800.00
72,180.00
793,980.00 1.68 1,333,886.40
15,600.00
15,600.00 31,050.00
3,105.00
34,155.00

300,000.00
300,000.00 332,160.00
33,216.00
365,376.00

38,500.00
38,500.00 70,660.00
7,066.00
77,726.00

26,400.00
113,750.00
140,150.00 672,950.00
67,295.00
740,245.00
125,125.00
1,500.00
126,625.00 149,800.00
14,980.00
164,780.00

137,170.00
1,500.00
138,670.00 161,845.00
16,184.50
178,029.50

250,250.00
1,500.00
251,750.00 274,925.00
27,492.50
302,417.50

786,500.00
1,500.00
788,000.00 811,175.00
81,117.50
892,292.50

998,250.00
1,500.00
999,750.00 1,022,925.00
102,292.50
1,125,217.50

1,210,000.00
1,500.00
1,211,500.00 1,234,675.00
123,467.50
1,358,142.50

13,200.00
13,200.00 28,650.00
2,865.00
31,515.00

22,000.00
22,000.00 54,160.00
5,416.00
59,576.00

11,000.00
11,000.00 43,160.00
4,316.00
47,476.00
16,500.00
16,500.00 48,660.00
4,866.00
53,526.00

14,000.00
14,000.00 46,160.00
4,616.00
50,776.00

, Dinding Partisi

42,000.00
42,000.00
36,120.00
7,946.40
128,066.40 189,036.40
18,903.64
207,940.04

40,750.00
4,500.00
45,250.00 108,430.00
10,843.00
119,273.00
28,125.00
540.00
28,665.00 53,025.00
5,302.50
58,327.50

31,125.00
540.00
31,665.00 56,025.00
5,602.50
61,627.50

27,300.00
69,000.00
5,500.00
101,800.00 188,600.00
18,860.00
207,460.00

4,200.00
180.00
4,380.00 16,630.00
1,663.00
18,293.00

11,550.00
180.00
11,730.00 23,980.00
2,398.00
26,378.00

15,750.00
600.00
16,350.00 30,966.00
3,096.60
34,062.60

223,437.50
71,500.00
1,650.00
296,587.50 313,717.50
31,371.75
345,089.25

223,437.50
71,500.00
1,650.00
296,587.50 313,717.50
31,371.75
345,089.25

187,500.00
12,400.00
6,750.00
4,500.00
211,150.00 331,060.00
33,106.00
364,166.00

222,000.00
12,400.00
6,750.00
4,500.00
245,650.00 365,560.00
36,556.00
402,116.00

132,000.00
12,400.00
6,750.00
4,500.00
155,650.00 275,560.00
27,556.00
303,116.00

187,500.00
12,400.00
6,750.00
4,500.00
211,150.00 365,320.00
36,532.00
401,852.00
11.11111111 11.877777778
115,500.00 10 10.6
11,532.00
2,700.00
5,820.00
135,552.00 289,722.00
28,972.20
318,694.20

20,040.00
5,845.00
25,885.00 47,647.00
4,764.70
52,411.70

87,840.00
25,620.00
113,460.00 140,993.00
14,099.30
155,092.30

53,040.00
15,470.00
68,510.00 96,043.00
9,604.30
105,647.30
25,800.00
7,525.00
33,325.00 51,685.00
5,168.50
56,853.50

9,000.00
2,625.00
11,625.00 23,865.00
2,386.50
26,251.50

21,600.00
50.00
21,650.00 81,110.00
8,111.00
89,221.00

75,000.00
75,000.00 91,080.00
9,108.00
100,188.00

125,000.00
125,000.00 141,080.00
14,108.00
155,188.00

750,000.00
7,440.00
1,500.00
758,940.00 1,090,240.00
109,024.00
1,199,264.00

3,750,000.00
7,440.00
1,500.00
3,758,940.00 4,090,240.00
409,024.00
4,499,264.00

1,010,000.00
121,200.00
7,440.00
1,500.00
1,140,140.00 1,469,340.00
146,934.00
1,616,274.00

290,000.00
52,200.00
342,200.00 953,040.00
95,304.00
1,048,344.00

500.00
500.00 14,650.00
-
14,650.00

1,800.00
2,500.00
6,760.00
11,060.00 22,359.80
2,235.98
24,595.78

9,375.00
31,200.00
40,575.00 51,874.80
5,187.48
57,062.28

3,937.50
4,250.00
13,130.00
21,317.50 38,952.50
3,895.25
42,847.75
3,000.00
4,680.00
7,680.00 16,679.20
1,667.92
18,347.12

3,937.50
4,250.00
8,585.00
16,772.50 34,407.50
3,440.75
37,848.25

231,275.00
46,640.00
119,279.95
1,419,624.60
165,992.72
133,183.29
218,559.88
337,761.27
410,000.00
300,000.00
775,461.50
78,754.50
107,000.00
4,343,532.71
4,343,532.71

504,020.00
93,280.00
170,399.93
2,673,871.95
1,217,279.91
285,392.77
468,342.60
723,774.15
410,000.00
300,000.00
775,461.50
78,754.50
214,000.00
7,914,577.31
7,914,577.31

1,535,600.00
2,840,200.00
1,420,100.00
324,500.00
1,470,000.00
452,000.00
563,000.00
477,300.00
2,600,000.00
1,115,400.00
51,000.00
297,450.00
297,450.00
5,283,000.00
145,000.00
2,629,000.00
3,500,000.00
374,487.50
25,375,487.50 29,869,337.50
2,986,933.75
32,856,271.25

1,400,000.00
1,450,000.00
1,125,000.00
3,375,000.00
1,775,000.00
450,000.00
239,375.00
9,814,375.00 12,686,875.00
1,268,687.50
13,955,562.50

1,400,000.00
1,125,000.00
495,000.00
165,000.00
1,775,000.00
450,000.00
135,250.00
5,545,250.00 7,168,250.00
716,825.00
7,885,075.00

1,400,000.00
1,125,000.00
495,000.00
165,000.00
1,775,000.00
450,000.00
135,250.00
5,545,250.00 7,168,250.00
716,825.00
7,885,075.00

1,400,000.00
1,125,000.00
495,000.00
165,000.00
1,775,000.00
450,000.00
135,250.00
5,545,250.00 7,168,250.00
716,825.00
7,885,075.00
Padang, Maret 2019
Dibuat Oleh :
Konsultan Perencana
CV. INDO MEGA KONSULTAN

Ir. JASHARDI, IAI


Direktur
30) CM, KAYU KELAS I ATAU KELAS II

0.0108

30) CM, KAYU KELAS I ATAU KELAS II

0.0108