PT.

SEMOGA SUKSES TERUS

MATERIAL UPAH
NO. PEKERJAAN UNIT VOL
Harga Sat. Total Harga Harga Sat. Total Harga

RUMAH TINGGAL CIKARANG BARU

FULL SEMUA

A PEKERJAAN SEMENTARA SUM 1.00 - 2,895,000

B PEKERJAAN STRUKTUR SUM 1.00 26,835,439 2,195,549

C PEKERJAAN FINISHING SUM 1.00 10,163,814 5,068,375

D PEKERJAAN LAIN - LAIN SUM 1.00 4,875,000 -

GRAND TOTAL SUM 1.00 41,874,253 10,158,924

DIBULATKAN 41,870,000 10,150,000

TOTAL MATERIAL + UPAH 52,020,000

A PEKERJAAN SEMENTARA

- Bongkar atap m2 33.75 - 25,000 843,750

- Bongkar dinding lama m2 10.50 - 15,000 157,500
- Bongkar dapur lama dari kayu dan triplek m2 14.38 - 10,000 143,750
- Kuli bongkar lot 1.00 - 750,000 750,000
- Sewa alat & Mobilisasi alat sewa lot 1.00 - 1,000,000 1,000,000

Sub Total - 2,895,000

B PEKERJAAN STRUKTUR

1 Pekerjaan Pondasi Cakar ayam ( 1000x1000x300) 9 unit

- Galian tanah pondasi m3 20.25 30,000 607,500

- Buang tanah pondasi m3 13.50 7,500 101,250
- Urugan tanah pondasi m3 6.75 5,000 33,750
- Lantai kerja tebal 5cm m3 0.45 35,000 15,750
Pasir m3 0.63 140,000 88,427
Semen @50kg zak 2.26 42,500 95,885

- Galian tanah sloof m3 4.50 30,000 135,000

- Buang tanah sloof m3 3.00 7,500 22,500
- Urugan tanah sloof m3 1.50 5,000 7,500
- Lantai kerja tebal 5cm m2 0.30 35,000 10,395
Pasir m3 0.42 140,000 58,362
Semen zak 1.49 42,500 63,284

Sub Total 305,957 933,645

2 Pekerjaan Beton

- Pondasi cakar ayam ( 1000x1000x300) 9 unit m3 2.70 51,000 137,700

Semen @50kg zak 20.2 42,500 859,845
Pasir pasang m3 1.62 140,000 226,611
Split m3 2.43 170,000 412,503

- Sloof ( 250 x 400 ), L= 15 m' m3 1.50 51,000 76,500

Semen @50kg zak 11.2 42,500 477,692
Pasir pasang m3 0.90 140,000 125,895
Split m3 1.35 170,000 229,169

- Sloof ( 200 x 300 ), L= 3 m' m3 0.18 51,000 9,180

Semen @50kg zak 1.3 42,500 57,323
Pasir pasang m3 0.11 140,000 15,107
Split m3 0.16 170,000 27,500

- Kolom Utama (120x300) 9 unit m3 1.30 51,000 66,096

Semen @50kg zak 9.7 42,500 412,725
Pasir pasang m3 0.78 140,000 108,773
Split m3 1.16 170,000 198,002

- Kolom Praktis (100x100) 5 pcs x 3,5m m3 0.21 51,000 10,710

Semen @50kg zak 1.6 42,500 66,877
Pasir pasang m3 0.13 140,000 17,625
Split m3 0.19 170,000 32,084
PT. SEMOGA SUKSES TERUS
MATERIAL UPAH
NO. PEKERJAAN UNIT VOL
Harga Sat. Total Harga Harga Sat. Total Harga

- Balok Induk ( 250 x 400 ), L= 15 m' m3 1.50 51,000 76,500

Semen @50kg zak 11.2 42,500 477,692
Pasir pasang m3 0.90 140,000 125,895
Split m3 1.35 170,000 229,169

- Balok anak ( 150 x 250 ), L= 15 m' m3 0.56 51,000 28,688

Semen @50kg zak 4.2 42,500 179,134
Pasir pasang m3 0.34 140,000 47,211
Split m3 0.51 170,000 85,938

- Dak beton tebal 120 mm m3 3.62 51,000 184,824

Semen @50kg zak 27.2 42,500 1,154,103
Pasir pasang m3 2.17 140,000 304,162
Split m3 3.26 170,000 553,671

- Tangga beton lebar 90 cm m3 1.17 51,000 59,466

Semen @50kg zak 8.7 42,500 371,326
Pasir pasang m3 0.70 140,000 97,862
Split m3 1.05 170,000 178,140

Sub Total 7,072,033 649,664

3 Pekerjaan Pembesian

- Pondasi cakar ayam ( 1000x1000x300) 9 unit kg 124.80 600 74,880

Besi D13 ulir btg 10.0 106,080 1,060,800
Kawat kg 0.20 12,000 2,400

- Sloof 250 x 400, L= 15m' kg 117.54 600 70,524

Besi D13 ulir (4pcs) btg 6.0 106,080 636,480
Begel ø8mm @200 btg 9.0 40,290 362,610
Kawat kg 1.50 12,000 18,000

- Sloof 200 x 300, L= 3m' kg 28.20 600 16,920

Besi D13 ulir (4pcs) btg 1.5 106,080 159,120
Begel ø8mm @200 btg 2.0 40,290 80,580
Kawat kg 1.00 12,000 12,000

- Kolom Utama (120x300) - 9 unit kg 266.52 600 159,912

Besi D13 ulir (4pcs) btg 13.0 106,080 1,379,040
Begel ø8mm @200 btg 22.0 40,290 886,380
Kawat kg 3.00 12,000 36,000

- Kolom Praktis (100x100) tinggi 3,5 m kg 43.74 600 26,244

Besi ø8 (4pcs) btg 7.0 40,290 282,030
Begel ø6mm @200 btg 4.0 22,440 89,760
Kawat kg 1.00 12,000 12,000

- Balok induk (250x400) L=15m kg 121.92 600 73,152

Besi D13 ulir (4pcs) btg 5.0 106,080 530,400
Begel ø10mm @200 btg 8.0 63,240 505,920
Kawat kg 1.50 12,000 18,000

- Balok anak (150x250) L=15m kg 141.84 600 85,104

Besi D13 ulir (4pcs) btg 6.0 106,080 636,480
Begel ø10mm @200 btg 9.0 63,240 569,160
Kawat kg 1.50 12,000 18,000

- Dak beton tebal 120 mm kg 134.56 600 80,736

Wiremesh - M6 lmbr 4.0 415,000 1,660,000
Kawat kg 2.00 12,000 24,000

- Tangga beton kg 41.28 600 24,768

Besi ø10mm @200 btg 3.0 63,240 189,720
Besi ø8mm @200 btg 4.0 40,290 161,160
Kawat kg 0.80 12,000 9,600

Sub Total 9,339,640 612,240

4 Pekerjaan Bekisting
- Sloof 250 x 400, L= 18m' m2 10.80 20,000 216,000
Triplek t=6mm uk. 2400x1200 (3x pakai) lbr 4.3 72,000 310,500
Kaso 50/70 m3 1.0 1,500,000 1,500,000
Paku kg 3.00 12,000 36,000

- Kolom Utama (120x300) - 9 unit m2 36.00 10,000 360,000

Triplek t=6mm uk. 2400x1200 (3x pakai)
Bekas bongkaran sloof
PT. SEMOGA SUKSES TERUS
MATERIAL UPAH
NO. PEKERJAAN UNIT VOL
Harga Sat. Total Harga Harga Sat. Total Harga
Bekas bongkaran sloof
Kaso 50/70
Paku kg 2.00 12,000 24,000

- Balok induk (250x400) L=15m m2 12.00 20,000 240,000

Triplek t=6mm uk. 2400x1200 lbr 6.0 72,000 432,000
Kaso 50/70 m3 0.3 1,500,000 375,000
Paku kg 3.0 12,000 36,000

- Balok anak (150x250) L=15m m2 7.50 20,000 150,000

Triplek t=6mm uk. 2400x1200 lbr 3.0 72,000 215,625
Kaso 50/70 m3 0.3 1,500,000 450,000
Paku kg 1.9 12,000 22,500

- Dak beton tebal 120 mm m2 39.00 20,000 780,000

Triplek t=9mm uk. 2400x1200 lbr 13.0 105,000 1,365,000
Kaso 50/70 m3 1.7 1,500,000 2,527,200
Support kayu / bambu m3 1.2 1,500,000 1,800,000
Paku kg 11.23 12,000 134,784

- Tangga beton m2 6.75 40,000 270,000

Triplek t=9mm uk. 2400x1200 lbr 4.0 105,000 420,000
Kaso 50/70 m3 0.3 1,500,000 450,000
Paku kg 1.60 12,000 19,200

Sub Total 10,117,809 2,016,000

C PEKERJAAN FINISHING

1 Pekerjaan Dinding
- Pasangan bata 1 : 5 m2 113.25 9,500 1,075,875
Bata merah pcs 7,927.50 240 1,902,600
Semen @50kg zak 31.49 42,500 1,338,434
Pasir pasang m3 4.53 140,000 634,200

- Plasteran + acian t=20 m2 226.50 13,000 2,944,500

Semen @50kg zak 30.13 42,500 1,280,407
Pasir pasang m3 5.44 140,000 761,040

Sub Total 5,916,681 4,020,375

2 Pekerjaan Lantai
- Pekerjaan Lantai
Pasang keramik 300x300 m2 27.00 17,500 472,500
Keramik 300x300 doz 30.00 42,000 1,260,000
Semen @50kg zak 4.90 42,500 208,157
Pasir pasang m3 0.97 140,000 136,080
Semen grouting @50 kg zak 0.27 80,000 21,600

Pasang keramik 200x200 meja dapur m2 7.00 17,500 122,500

Keramik 200x200 doz 8.00 36,000 288,000
Semen @50kg zak 1.27 41,000 52,062
Pasir pasang m3 0.25 130,000 32,760
Semen grouting @50 kg zak 0.07 80,000 5,600
Sub Total 2,004,258 595,000

4 Pekerjaan Plafond

- Plafond Gypsum 9mm rangka hollow m2 27.00 60,000 1,620,000 termasuk

Hollow 40x20x0,5 mm
Gypsum board ex. Elephant
Compond

Sub Total 1,620,000 -

5 Pekerjaan Pengecatan
- Dinding Emulsion m2 113.25 5,500 622,875 4,000 453,000

Sub Total 622,875 453,000

D PEKERJAAN LAIN-LAIN

- Pagar depan hollow 40x20 tinggi 2 m finish cat minyak unit 1.00 2,500,000 2,500,000 termasuk
- Meja dapur unit 1.00 400,000 400,000 termasuk
- Waterproofing m2 39.00 25,000 975,000 termasuk
- Pintu kayu panel uk. 900 x 2100 unit 1.00 1,000,000 1,000,000 termasuk
PT. SEMOGA SUKSES TERUS
MATERIAL UPAH
NO. PEKERJAAN UNIT VOL
Harga Sat. Total Harga Harga Sat. Total Harga

Sub Total 4,875,000 -

PT. SEMOGA SUKSES TERUS
MATERIAL UPAH
NO. PEKERJAAN UNIT VOL
Harga Sat. Total Harga Harga Sat. Total Harga

RUMAH TINGGAL CIKARANG BARU

( dak hanya sisi kanan, tanpa pagar, plafond & cat )

A PEKERJAAN SEMENTARA SUM 1.00 - 2,895,000

B PEKERJAAN STRUKTUR SUM 1.00 20,555,075 1,988,974

C PEKERJAAN FINISHING SUM 1.00 8,496,756 3,470,500

D PEKERJAAN LAIN - LAIN SUM 1.00 2,341,700 -

GRAND TOTAL SUM 1.00 31,393,531 8,354,474

DIBULATKAN 31,390,000 8,350,000

TOTAL MATERIAL + UPAH 39,740,000

m2 27.00 1,471,852

A PEKERJAAN SEMENTARA

- Bongkar atap m2 33.75 - 25,000 843,750

- Bongkar dinding lama m2 10.50 - 15,000 157,500
- Bongkar dapur lama dari kayu dan triplek m2 14.38 - 10,000 143,750
- Kuli bongkar lot 1.00 - 750,000 750,000
- Sewa alat & Mobilisasi alat sewa lot 1.00 - 1,000,000 1,000,000

Sub Total - 2,895,000

B PEKERJAAN STRUKTUR

1 Pekerjaan Pondasi Cakar ayam ( 1000x1000x300) 6 unit

- Galian tanah pondasi m3 20.25 30,000 607,500

- Buang tanah pondasi m3 13.50 7,500 101,250
- Urugan tanah pondasi m3 6.75 5,000 33,750
- Lantai kerja tebal 5cm m3 0.45 35,000 15,750
Pasir m3 0.63 130,000 82,111
Semen @50kg zak 2.26 42,500 95,885

- Galian tanah sloof m3 4.50 30,000 135,000

- Buang tanah sloof m3 3.00 7,500 22,500
- Urugan tanah sloof m3 1.50 5,000 7,500
- Lantai kerja tebal 5cm m2 0.30 35,000 10,395
Pasir m3 0.42 130,000 54,193
Semen zak 1.49 42,500 63,284

Sub Total 295,472 933,645

2 Pekerjaan Beton

- Pondasi cakar ayam ( 1000x1000x300) 6 unit m3 2.70 51,000 137,700

Semen @50kg zak 20.2 42,500 859,845
Pasir pasang m3 1.62 130,000 210,425
Split m3 2.43 160,000 388,238

- Pondasi cakar ayam ( 500x500x300) 2 unit m3 0.15 51,000 7,650

Semen @50kg zak 1.1 42,500 47,769
Pasir pasang m3 0.09 130,000 11,690
Split m3 0.13 160,000 21,569

- Sloof ( 250 x 400 ), L= 8,5 m' m3 0.85 51,000 43,350

Semen @50kg zak 6.4 42,500 270,692
Pasir pasang m3 0.51 130,000 66,245
Split m3 0.76 160,000 122,223

- Sloof ( 150 x 250 ), L= 9,5 m' m3 0.36 51,000 18,169

Semen @50kg zak 2.7 42,500 113,452
Pasir pasang m3 0.21 130,000 27,764
Split m3 0.32 160,000 51,226

- Kolom Utama (120x300) 6 unit m3 0.86 51,000 44,064

Semen @50kg zak 6.5 42,500 275,150
Pasir pasang m3 0.52 130,000 67,336
Split m3 0.78 160,000 124,236

- Kolom Praktis (100x100) 8 pcs x 3,5m m3 0.34 51,000 17,136

Semen @50kg zak 2.5 42,500 107,003
Pasir pasang m3 0.20 130,000 26,186
PT. SEMOGA SUKSES TERUS
MATERIAL UPAH
NO. PEKERJAAN UNIT VOL
Harga Sat. Total Harga Harga Sat. Total Harga
Split m3 0.30 160,000 48,314
PT. SEMOGA SUKSES TERUS
MATERIAL UPAH
NO. PEKERJAAN UNIT VOL
Harga Sat. Total Harga Harga Sat. Total Harga

- Balok Induk ( 250 x 400 ), L= 8,5 m' m3 0.85 51,000 43,350

Semen @50kg zak 6.4 42,500 270,692
Pasir pasang m3 0.51 130,000 66,245
Split m3 0.76 160,000 122,223

- Balok anak ( 150 x 250 ), L= 12 m' m3 0.45 51,000 22,950

Semen @50kg zak 3.4 42,500 143,307
Pasir pasang m3 0.27 130,000 35,071
Split m3 0.40 160,000 64,706

- Ring balok ( 150 x 200 ), L= 9,5 m' m3 0.29 51,000 14,535

Semen @50kg zak 2.1 42,500 90,761
Pasir pasang m3 0.17 130,000 22,211
Split m3 0.26 160,000 40,981

- Dak beton tebal 120 mm m3 3.62 51,000 184,824

Semen @50kg zak 27.2 42,500 1,154,103
Pasir pasang m3 2.17 130,000 282,436
Split m3 3.26 160,000 521,102

- Tangga beton lebar 90 cm m3 1.17 51,000 59,466

Semen @50kg zak 8.7 42,500 371,326
Pasir pasang m3 0.70 130,000 90,872
Split m3 1.05 160,000 167,661

Sub Total 6,283,062 593,194

3 Pekerjaan Pembesian

- Pondasi cakar ayam ( 1000x1000x300) 6 unit kg 87.36 600 52,416

Besi D13 ulir btg 7.0 106,080 742,560
Kawat kg 0.20 12,000 2,400

- Pondasi cakar ayam ( 5000x3000x300) 2 unit kg 24.96 600 14,976

Besi D13 ulir btg 2.0 106,080 212,160
Kawat kg 0.10 12,000 1,200

- Sloof 250 x 400, L= 8,5m' kg 56.40 600 33,840

Besi D13 ulir (4pcs) btg 3.0 106,080 318,240
Begel ø8mm @200 btg 4.0 40,290 161,160
Kawat kg 1.00 12,000 12,000

- Sloof 150 x 250, L= 3m' kg 18.41 600 11,043

Besi D13 ulir (4pcs) btg 1.0 106,080 106,080
Begel ø8mm @200 btg 1.3 40,290 50,363
Kawat kg 1.00 12,000 12,000

- Kolom Utama (120x300) - 6 unit kg 147.24 600 88,344

Besi D13 ulir (4pcs) btg 8.0 106,080 848,640
Begel ø8mm @200 btg 10.0 40,290 402,900
Kawat kg 1.30 12,000 15,600

- Kolom Praktis (100x100) tinggi 3,5 m kg 58.50 600 35,100

Besi ø8 (4pcs) btg 9.0 40,290 362,610
Begel ø6mm @200 btg 6.0 22,440 134,640
Kawat kg 1.50 12,000 18,000

- Balok induk (250x400) L=8,5m kg 67.20 600 40,320

Besi D13 ulir (4pcs) btg 3.0 106,080 318,240
Begel ø10mm @200 btg 4.0 63,240 252,960
Kawat kg 1.00 12,000 12,000

- Balok anak (150x250) L=12m kg 121.92 600 73,152

Besi D13 ulir (4pcs) btg 5.0 106,080 530,400
Begel ø10mm @200 btg 8.0 63,240 505,920
Kawat kg 1.20 12,000 14,400

- Ring balok (150x200) L=9,5m kg 79.68 600 47,808

Besi ø10mm (4pcs) btg 4.0 106,080 424,320
Begel ø8mm @200 btg 4.0 63,240 252,960
Kawat kg 0.70 12,000 8,400

- Dak beton tebal 120 mm kg 67.28 600 40,368

Wiremesh - M6 lmbr 2.0 415,000 830,000
Kawat kg 1.50 12,000 18,000

- Tangga beton kg 41.28 600 24,768

Besi ø10mm @200 btg 3.0 63,240 189,720
Besi ø8mm @200 btg 4.0 40,290 161,160
Kawat kg 0.80 12,000 9,600
PT. SEMOGA SUKSES TERUS
MATERIAL UPAH
NO. PEKERJAAN UNIT VOL
Harga Sat. Total Harga Harga Sat. Total Harga
Sub Total 6,928,633 462,135
PT. SEMOGA SUKSES TERUS
MATERIAL UPAH
NO. PEKERJAAN UNIT VOL
Harga Sat. Total Harga Harga Sat. Total Harga

4 Pekerjaan Bekisting
- Sloof 250 x 400, L= 8,5m' m2 5.10 20,000 102,000
Triplek t=6mm uk. 2400x1200 (3x pakai) lbr 2.0 72,000 146,625
Kaso 50/70 m3 0.5 1,500,000 750,000
Paku kg 2.00 12,000 24,000

- Kolom Utama (120x300) - 6 unit m2 20.16 10,000 201,600

Triplek t=6mm uk. 2400x1200 (3x pakai)
Bekas bongkaran sloof
Kaso 50/70
Paku kg 1.50 12,000 18,000

- Balok induk (250x400) L=8,5m m2 6.80 20,000 136,000

Triplek t=6mm uk. 2400x1200 lbr 6.0 72,000 432,000
Kaso 50/70 m3 0.3 1,500,000 375,000
Paku kg 1.7 12,000 20,400

- Balok anak (150x250) L=12m m2 6.00 20,000 120,000

Triplek t=6mm uk. 2400x1200 lbr 2.4 72,000 172,500
Kaso 50/70 m3 0.3 1,500,000 450,000
Paku kg 1.5 12,000 18,000

- Dak beton tebal 120 mm m2 16.50 20,000 330,000

Triplek t=9mm uk. 2400x1200 lbr 6.3 105,000 661,719
Kaso 50/70 m3 0.8 1,500,000 1,225,125
Support kayu / bambu m3 1.2 1,500,000 1,800,000
Paku kg 5.45 12,000 65,340

- Tangga beton m2 6.75 40,000 270,000

Triplek t=9mm uk. 2400x1200 lbr 4.0 105,000 420,000
Kaso 50/70 m3 0.3 1,500,000 450,000
Paku kg 1.60 12,000 19,200

Sub Total 7,047,909 1,159,600

C PEKERJAAN FINISHING

1 Pekerjaan Dinding
- Pasangan bata 1 : 5 m2 81.00 9,500 769,500
Bata merah pcs 5,670.00 240 1,360,800
Semen @50kg zak 22.52 42,500 957,290
Pasir pasang m3 3.24 130,000 421,200

- Plasteran + acian t=20 m2 162.00 13,000 2,106,000

Semen @50kg zak 21.55 42,500 915,788
Pasir pasang m3 3.89 130,000 505,440

Sub Total 4,160,518 2,875,500

2 Pekerjaan Lantai
- Pekerjaan Lantai
Pasang keramik 300x300 m2 27.00 17,500 472,500
Keramik 300x300 doz 30.00 42,000 1,260,000
Semen @50kg zak 4.90 42,500 208,157
Pasir pasang m3 0.97 130,000 126,360
Semen grouting @50 kg zak 0.27 80,000 21,600

Pasang keramik 200x200 meja dapur m2 7.00 17,500 122,500

Keramik 200x200 doz 8.00 36,000 288,000
Semen @50kg zak 1.27 41,000 52,062
Pasir pasang m3 0.25 130,000 32,760
Semen grouting @50 kg zak 0.07 80,000 5,600
Sub Total 1,994,538 595,000

D PEKERJAAN LAIN-LAIN

- Meja dapur ( include besi & bekisting ) unit 1.00 400,000 400,000 termasuk
- Waterproofing m2 16.50 25,000 412,500 termasuk
- Pintu kayu panel uk. 900 x 2100 unit 1.00 1,000,000 1,000,000 termasuk
- Atap asbes rangka kayu m2 11.76 45,000 529,200 termasuk

Sub Total 2,341,700 -