KEGIATAN :
A JUMLAH Rp 136,082,610.44
C JUMLAH = A + B Rp 149,690,871.49
D PEMBULATAN Rp 149,690,000.00
Terbilang : Seratus Empat Puluh Sembilan Juta Enam Ratus Sembilan Puluh Ribu Rupiah
Di Buat Oleh
PT.MEGAPLAN INDORAYA ESA
I PEKERJAAN PERSIAPAN
1.1 Pembersihan Lokasi Awal & Akhir Pekerjaan Ls 1.00 Rp 500,000.00 Rp 500,000.00
A. UPAH
1 Pekerja Rp 110,000.00 OH
2 Tukang Rp 115,000.00 OH
3 Mandor Rp 170,000.00 OH
4 Tukang Kayu Rp 115,000.00 OH
B. BAHAN
1 Kayu Ulin 10x10 4m Rp 4,200,500.00 M3
2 Papan Ulin 2,5 x 20 4m Rp 5,200,000.00 M3
3 Kayu Ulin 5x10 4m Rp 4,300,000.00 M3
4 baut 12 mm x 15 cm Rp 17,000.00 Bh
5 paku Ulin 4" Rp 26,000.00 Kg
6 paku Ulin 3" Rp 26,000.00 Kg
7 paku Ulin 2,5" Rp 26,000.00 Kg
8 Kayu Ulin 10x10 2m Rp 3,701,500.00 M3
ANALISA HARGA SATUAN
Satuan Pembayaran : M3
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
B BAHAN
C PERALATAN
Satuan Pembayaran : M3
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
B BAHAN
C PERALATAN
Satuan Pembayaran : m1
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
B BAHAN
C PERALATAN
0.75
TOTAL 6.56 m3
ANALISA HARGA SATUAN
B BAHAN
1 Kayu Ulin 10x10 2m m3 1.1000 3,701,500.00 4,071,650.00
2 baut 12 mm x 15 cm bh 1.2100 17,000.00 20,570.00
3 paku Ulin 4" kg 1.2650 26,000.00 32,890.00
4 paku Ulin 3" kg 1.2650 26,000.00 32,890.00
B BAHAN
1 Papan Ulin 2,5 x 20 4m m3 1.1000 5,200,000.00 5,720,000.00
2 baut 12 mm x 15 cm bh 1.2210 17,000.00 20,757.00
3 paku Ulin 4" kg 1.3640 26,000.00 35,464.00
4 paku Ulin 3" kg 1.3640 26,000.00 35,464.00
B BAHAN
1 Kayu Ulin 5x10 4m m3 1.1000 4,300,000.00 4,730,000.00
2 baut 12 mm x 15 cm bh 1.2210 17,000.00 20,757.00
3 paku Ulin 4" kg 1.3640 26,000.00 35,464.00
4 paku Ulin 3" kg 1.3640 26,000.00 35,464.00
B BAHAN
1 Kayu Ulin 10x10 4m m3 1.1000 4,200,500.000 4,620,550.00
2 baut 12 mm x 15 cm bh 1.2100 17,000.000 20,570.00
3 paku Ulin 4" kg 1.2650 26,000.000 32,890.00
4 paku Ulin 3" kg 1.2650 26,000.000 32,890.00
* Kayu 10 x 10 x 4 m
1m3 = 25
- slof
9.00 / 1.50 = 7.00 X 16.45 = 115.15 / 4.00 = 28.79 batang
11.86 / 1.50 = 8.91 X 11.34 = 101.00 / 4.00 = 25.25 batang
* kayu 10 x 10 x 2 m
1m3 = 50
- pancang
7.00 x 10.97 = 76.77 titik/batang
8.91 x 7.56 = 67.33 titik/batang +
= 144.10 titik/batang
= 2.88 m3
* kayu 5 x 10 x 4 m
1m3 = 50
16.45
- suai
4.00 x 1.00 x 16.00 = 64.00 m
2.00 x 2.00 x 10.97 = 43.87 m +
= 107.87 m
= 26.97 batang
= 0.54 m3
- gelegar
16.45 / 0.70 x 11.00 = 258.50 m
11.34 / 0.70 x 11.86 = 192.13 m +
= 450.63 m
= 112.66 batang
= 9.01 m3
- balok jepit
11.34 m
20.86 m
16.45 m
11.00 m +
59.65 m / 4.00 = 14.91 batang = 0.30 m3
- kalang
144.10 x 1.50 = 216.15 m / 4.00 = 54.04 batang
= 1.08 m3
* papan 2.5 x 20 x 4 m
1m3 = 50
20.86 m
315.44 m2 11.34 m
16.45 m
11.86 m
5.11 m
2.0 7m
Rp 78.49
Rp 38,500,000
Rp 1,000,000
Rp 25,000,000