I PEKERJAAN PERSIAPAN
1 Pembersihan lokasi 1.00 LS 2,500,000.00 2,500,000.00
II PEKERJAAN PASANGAN
1 Membuat partisi aluminium 43.72 M¹
* Profil alluminium 3 inc 12.00 btg 350,000.00 4,200,000.00
* Skrup fixer 87.44 bh 1,500.00 131,160.00
* Sealant 2.62 Tube 50,000.00 131,160.00
* Profil kaca 196.74 M¹ 25,000.00 4,918,500.00
* Kaca t: 5mm 13.27 M² 250,000.00 3,318,000.00
TOTAL 42,226,044.20
PEMBULATAN
REKAPITULASI ANALISA BAHAN DAN UPAH TENAGA KERJA
INTERIOR KANTOR KTU RSU BHAKTI HUSADA
RSU BHAKTI HUSADA, BANYUWANGI
I PEKERJAAN PERSIAPAN
1 Pembersihan lokasi 1.00 LS
II PEKERJAAN PASANGAN
1 Membuat partisi aluminium 232.80 M¹
* Profil alluminium 3 inc 40.00 btg
* Skrup fixer 465.60 bh
* Sealant 13.97 Tube
* Profil kaca 1047.60 M¹
* Kaca t: 5mm 42.84 M²
TOTAL
PEMBULATAN
NAGA KERJA
SADA
GI
2,500,000.00 2,500,000.00
350,000.00 14,000,000.00
1,500.00 698,400.00
50,000.00 698,400.00
25,000.00 26,190,000.00
250,000.00 10,710,000.00
350,000.00 9,979,200.00
25,000.00 729,000.00
50,000.00 87,480.00
250,000.00 1,620,000.00
350,000.00 4,900,000.00
1,500.00 212,400.00
50,000.00 212,400.00
25,000.00 1,947,000.00
250,000.00 5,586,000.00
80,070,280.00
DAFTAR ANALISA BAHAN DAN UPAH TENAGA KERJA
MC
PEKERJAAN PERSIAPAN
2. 1 m³ Urugan kembali
Bahan An. SNI ( Revisi ) 6.11.1
1.200 m3 Tanah urug 40,000.00
PEKERJAAN BETON
Dolken Kayu
Ø (8-10) cm
24 batang Panjang 4m
Skrup
buah 2.000 #REF! #REF!
fixer
Sealant Tube 0.060 #REF! #REF!
JUMLAH HARGA BAHAN #REF!
C PERALAT
AN
Pintu
m 4.400 #REF! #REF!
alluminium
Overhead
& Profit
E 15% x D (maksimum) #REF!
(Contoh
15%)
12.00 15
12.00 0.84
12.00 3.6
12.00 18
12.00 16.2
12.00 1.8
12.00 1.2
12.00 0.6
12.00 0.48
56.00 0.672
56.00 1.120
56.00 0.392
56.00 5.600
56.00 5.600
56.00 0.560
56.00 0.280
11.00 4.40 -
11.00 0.44 -
23.00 27.600
23.00 6.900
23.00 0.230
### 5.75 6.900
5.75 1.725
5.75 0.058
0.89 194.827
0.89 0.465
0.89 0.778
0.89 1.475
0.89 0.223
0.89 0.022
0.89 0.071
2.27 0.454 -
2.27 3.402 -
2.27 26.878 -
2.27 1.907 -
2.27 732.564 -
2.27 1.179 -
2.27 1.769 -
2.27 8.845 -
2.27 0.794 -
2.27 2.359 -
2.27 2.381 -
2.27 0.556 -
2.27 0.374 -
5.85 1.580
5.85 11.700
5.85 -
5.85 -
5.85 5.283
5.85 1,889.550
5.85 3.042
5.85 4.563
5.85 28.373
5.85 2.048
5.85 9.126
5.85 8.190
5.85 -
5.85 -
1.07 0.213
1.07 1.599
1.07 -
1.07 -
1.07 3.441
1.07 344.318
1.07 0.554
1.07 0.831
1.07 4.157
1.07 0.373
1.07 1.109
1.07 1.119
1.07 -
1.07 -
3.11 0.622 -
3.11 4.665 -
3.11 - -
3.11 - -
3.11 6.220 -
3.11 1,004.530 -
3.11 1.617 -
3.11 2.426 -
3.11 12.129 0
3.11 1.089 0
3.11 3.234 0
3.11 3.266 0
3.11 - 0
3.11 - 0
1 m2 Buat los kerja
An. SNI ( Revisi ) 6.9.1
1.250
0.070
0.300
1.500
1.350
0.108 3.2323232
0.027
0.135
7.4074074 8.6195286
11.851852 56.1152
0.841728
55.555556 -
20.20202 -
277.78 -
136.11
0.49 12.373737 -
0
0
0
0
-
-
-
0
0.15 6.6666667
btg dolken kayu f 8-10 / 400 cm @ Rp. 12,000.00 = Rp. 15,000.00
m³ kayu Meranti 5/7 @ Rp. ### = Rp. ###
kg paku biasa 2" - 5 " @ Rp. 12,000.00 = Rp. 3,600.00
lbr seng gelombang BJLS 30 @ Rp. 35,000.00 = Rp. 52,500.00
lbr playwood 4 mm @ Rp. 45,000.00 = Rp. 60,750.00
Total bahan = Rp. ###