NO NAMA BAHAN/BARANG VOLUME HARGA @ (Rp)

1 Pasir 4 Ret Rp 450,000

2 Bata Merah 866 Biji Rp 750
3 Cipping 1 Ret Rp 1,100,000
4 Semen 180 Sak Rp 70,000
5 Benang 4 Gulung Rp 5,000
6 Besi 6 7 Btg Rp 60,000
7 Besi 8 10 Btg Rp 80,000
8 Besi 10 22 Btg Rp 90,000
9 Besi 12 16 Btg Rp 130,000
10 Besi 13 ulir 4 Btg Rp 200,000
11 Kawat Pengikat 3 Kg Rp 25,000
12 Papan 10 Lbr/ 4m Rp 45,000
13 Batu pondasi 1 Ret Rp 450,000
14 Paku 6 cm 1 Kg Rp 20,000
15 Paku 7 cm 1 Kg Rp 20,000
16 Sekrup beton 1 dos Rp 45,000
17 Kayu balok 5 x 5 16 Btg Rp 45,000
18 Kayu balok 5 x 7 8 Btg Rp 55,000
19 Atap spandek 10 lbr Rp 54,000
20 Tripleks 9 mm 5 Lbr Rp 90,000
21 Keramik lantai 40 x 40 375 dos Rp 80,000
22 Papan Kisi2 jendela 4 Lbr Rp 75,000
23 Cat Tembok 4 file Rp 750,000
24 Cat Kayu 4 Klg Rp 85,000
25 Tinner 6 Klg Rp 15,000
26 Kuas 6 Bh Rp 15,000
27 Roll Kuas 4 bh Rp 25,000
28 Lampu LED / Neon 20 set Rp 50,000
29 Kusen Jendela 6 set Rp 600,000
30 Cat Meni Kayu 2 klg Rp 75,000
31 Sekrup Plafon 2 dos Rp 45,000
32 Rangka hollow 2x4 cm2 40 btg Rp 20,000
33 Semen Aplus 6 sak Rp 75,000
34 Timbunan Sirtu 2 ret Rp 850,000
35 Upah Kerja 1 paket
Jumlah
 JUMLAH (Rp)
Rp 1,800,000
Rp 649,500
Rp 1,100,000
Rp 12,600,000
Rp 20,000
Rp 420,000
Rp 800,000
Rp 1,980,000
Rp 2,080,000
Rp 800,000
Rp 75,000
Rp 450,000
Rp 450,000
Rp 20,000
Rp 20,000
Rp 45,000
Rp 720,000
Rp 440,000
Rp 540,000
Rp 450,000
Rp 30,000,000
Rp 300,000
Rp 3,000,000
Rp 340,000
Rp 90,000
Rp 90,000
Rp 100,000
Rp 1,000,000
Rp 3,600,000
Rp 150,000
Rp 90,000
Rp 800,000
Rp 450,000
Rp 1,700,000
Rp 48,330,600
Rp 115,500,100
 PERHITUNGAN UPAH KERJA*

NO ITEM PEKERJAAN VOLUME/ BIAYA @ JUMLAH

LUAS
I Pasang Keramik Lantai
a Lantai Dalam 330 m2 65,000 21,450,000
b Lantai Luar (Teras & Ruang Penunjang) 252 m2 65,000 16,380,000
37,830,000
II Pasang Tulangan/Keramik Pintu
a Kusen Beton pintu 3 buah
1 Tiang/Vertikal 2,2 m x 2 3 bh 600,000 1,800,000
1 balok mendatar 2m 2m 75,000 150,000
b Border Keramik 3 pintu
Keramik Hitam (50cm x 50cm) @ 4.5m 5 m2 90,000 405,000
Keramik Krem (15cm x 50 cm) @ 9 potongan 27 potgn 25,000 675,000
3,030,000
III Panggung
a Pasang bata dinding pagar/Cor 8m 100,000 800,000
b Timbunan Panggung 2 ret 500,000 1,000,000
c Pasang bata sisi luar 5m lari ( 2bh) 10 m 90,000 900,000
d Acian penebalan sisi panggung 10 m 15,000 150,000
e Keramik Tegak 0,6m x 9m 5 m2 90,000 486,000
f 2 tangga panggung 1,5m x 2 6m 70,000 420,000
3,756,000
II Jendela & Krewangan
a Pasang bata 2 jendela (kantin) 3m 90,000 270,000
b Acian tutup 2 jendela 3m 15,000 45,000
c Pasang bata 3 lubang kisi2 6m 90,000 540,000
d Acian tutup 3 lubang kisi2 6m 15,000 90,000
e Krewangan jendela 6 bh 800,000 4,800,000
5,745,000
III Kanopi
4 bh tiang (all) 4 bh 2,500,000 10,000,000
Dak/Plat Beton 6 m2 650,000 3,900,000
13,900,000
IV Plafon dan Instalasi listrik/lampu
Plafon teras (4m x 39m) 156 m2 35,000 5,460,000
Ganti Lampu 20 titik 45,000 900,000
Instalasi Teras 14 titik 35,000 490,000
6,850,000
VII Pengecatan
Ruang Dalam ( 5m x 72m) 360 m2 10,000 3,600,000
Ruang Luar 340 m2 10,000 3,400,000
Plafon 156 m2 15,000 2,340,000
Kanopi 10 m2 10,000 100,000
9,440,000
JUMLAH 80,551,000
* Perhitungan Borongan
NO NAMA BAHAN/BARANG VOLUME HARGA @ (Rp)
1 Pasir 6 Ret Rp 450,000
2 Bata Merah 1000 Biji Rp 750
3 Cipping 1 Ret Rp 1,100,000
4 Semen 250 Sak Rp 70,000
5 Benang 4 Gulung Rp 5,000
6 Besi 6 7 Btg Rp 60,000
7 Besi 8 10 Btg Rp 80,000
8 Besi 10 25 Btg Rp 90,000
9 Besi 12 22 Btg Rp 130,000
10 Besi 13 ulir 4 Btg Rp 200,000
11 Kawat Pengikat 3 Kg Rp 25,000
12 Papan 14 Lbr/ 4m Rp 45,000
13 Batu pondasi 1 Ret Rp 450,000
14 Krewangan 6 bh Rp 800,000
15 Lesplang GRC 40 lbr Rp 84,000
16 Plafon GRC 50 lbr Rp 79,000
17 Paku 6 cm 1 Kg Rp 20,000
18 Paku 7 cm 1 Kg Rp 20,000
19 Sekrup beton 1 dos Rp 45,000
20 Lem Fox 12 pak Rp 7,500
21 Kayu balok 5 x 5 24 Btg Rp 45,000
22 Kayu balok 5 x 7 6 Btg Rp 55,000
23 Atap spandek 20 lbr Rp 54,000
24 Tripleks 9 mm 8 Lbr Rp 90,000
25 Keramik lantai 40 x 40 582 dos Rp 80,000
26 Granit 50 x 50 (42 lbr) 14 dos Rp 280,000
27 Granit Krem 50 x 50 4 dos Rp 200,000
28 Papan Kisi2 jendela 4 Lbr Rp 75,000
29 Pintu kaca tempered 3 Bh Rp 5,500,000
30 Hampelas 10 m Rp 5,000
31 Cat Tembok Nippon 4 file Rp 1,250,000
32 Cat Plafon Nippon 1 file Rp 1,250,000
33 Cat Kayu 8 Klg Rp 85,000
34 Cat Emas krewangan 4 klg Rp 125,000
35 Pintu Ruang Penunjang 2 Bh Rp 250,000
36 Tinner 6 Klg Rp 15,000
37 Kuas 6 Bh Rp 15,000
38 Roll Kuas 4 bh Rp 25,000
39 Cat Dasar (Precoat) 6 Klg Rp 150,000
40 Lampu LED / Neon 30 set Rp 50,000
41 Kusen Jendela 10 set Rp 600,000
42 Cat Meni Kayu 2 klg Rp 75,000
43 Sekrup Plafon 2 dos Rp 45,000
44 Sekrup Lisplang 1 dos Rp 100,000
45 Rangka hollow 2x4 cm2 50 btg Rp 20,000
46 Kap lampu downlight 6 bh Rp 75,000
47 Semen Aplus 6 sak Rp 75,000
48 Timbunan Sirtu 2 ret Rp 850,000
49 Kursi 600 bh Rp 80,000
50 Kipas Embun 6 bh Rp 5,000,000
51 Sound System 1 unit Rp 10,000,000
52 Upah Kerja 1 paket
Jumlah
 JUMLAH (Rp)
Rp 2,700,000
Rp 750,000
Rp 1,100,000
Rp 17,500,000
Rp 20,000
Rp 420,000
Rp 800,000
Rp 2,250,000
Rp 2,860,000
Rp 800,000
Rp 75,000
Rp 630,000
Rp 450,000
Rp 4,800,000
Rp 3,360,000
Rp 3,950,000
Rp 20,000
Rp 20,000
Rp 45,000
Rp 90,000
Rp 1,080,000
Rp 330,000
Rp 1,080,000
Rp 720,000
Rp 46,560,000
Rp 3,920,000
Rp 800,000
Rp 300,000
Rp 16,500,000
Rp 50,000
Rp 5,000,000
Rp 1,250,000
Rp 680,000
Rp 500,000
Rp 500,000
Rp 90,000
Rp 90,000
Rp 100,000
Rp 900,000
Rp 1,500,000
Rp 6,000,000
Rp 150,000
Rp 90,000
Rp 100,000
Rp 1,000,000
Rp 450,000
Rp 450,000
Rp 1,700,000
Rp 48,000,000
Rp 30,000,000
Rp 10,000,000
Rp 80,551,000
Rp 303,081,000