Rekapitulasi TKDN PT Mototabian 2019
Rekapitulasi TKDN PT Mototabian 2019
N I L A I K O N T R A K ( Rp ) TKDN GABUNGAN
%
URAIAN PEKERJAAN TOTAL
LN DN Rp %
Rp % KDN TKDN
BARANG
I. Material Langsung ( Bahan Baku ) 4,785,295,321.29 4,785,295,321.29 24.50 100.00 4,785,295,321.29 24.50
II. Peralatan ( Barang Jadi ) 1,710,987,225.08 1,710,987,225.08 8.76 100.00 1,710,987,225.08 8.76
BOBOT JANGKA WAKTU PELAKSANAAN 270 (DUA RATUS TUJUH PULUH) HARI KALENDER
N O. URAIAN PEKERJAAN JUMLAH HARGA BULAN KE - 1 BULAN KE - 2 BULAN KE - 3 BULAN KE - 4 BULAN KE - 5 BULAN KE - 6 BULAN KE - 7 BULAN KE - 8 BULAN KE - 9 KET.
(%)
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36
II PEKERJAAN HALAMAN DAN PAGAR Rp 97,478,085.90 0.499 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062
PEKERJAAN PONDASI
III. PEK. BANGUNAN RESERVOIR DAN BACKWASH TANK Rp 142,044,561.95 0.727 0.182 0.182 0.182 0.182
IV PEKERJAAN PONDASI BANGUNAN INTAKE Rp 30,614,748.47 0.157 0.020 0.020 0.020 0.020 0.020 0.020 0.020 0.020
V PENGADAAN DAN PEMASANGAN GENSET Rp 767,000,000.00 3.927 0.436 0.436 0.436 0.436 0.436 0.436 0.436 0.436 0.436
VI PENGADAAN DAN PEMASANGAN LISTRIK PLN Rp 293,856,000.00 1.504 0.301 0.301 0.301 0.301 0.301
VII PEKERJAAN BANGUNAN INTAKE Rp 26,335,114.48 0.135 0.019 0.019 0.019 0.019 0.019 0.019 0.019
VIII PEKERJAAN RUMAH SWRO DAN POMPA Rp 1,311,231,329.08 6.713 0.746 0.746 0.746 0.746 0.746 0.746 0.746 0.746 0.746
IX PEKERJAAN PEMBANGUNAN RUMAH GENSET Rp 32,742,084.10 0.168 0.024 0.024 0.024 0.024 0.024 0.024 0.024
X PEKERJAAN SALURAN DRAINASE DAN PIPA RIJECT Rp 226,314,786.47 1.159 0.145 0.145 0.145 0.145 0.145 0.145 0.145 0.145
P
XI PEKERJAAN ANGKUTAN Rp 966,112,000.00 4.946 0.14 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 H
O
XII PEKERJAAN PONTON INTAKE Rp 139,026,045.01 0.712 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079
XIII PEKERJAAN JARINGAN DISTRIBUSI Rp 690,550,805.33 3.536 0.208 0.208 0.208 0.208 0.208 0.208 0.208 0.208 0.208 0.208 0.208 0.208 0.208 0.208 0.208 0.208 0.208
XIV PEKERJAAN SAMBUNGAN RUMAH (SR) Rp 5,618,540,077.13 28.766 1.370 1.370 1.370 1.370 1.370 1.370 1.370 1.370 1.370 1.370 1.370 1.370 1.370 1.370 1.370 1.370 1.370 1.370 1.370 1.370 1.370
REALISASI
KOMULATIF REALISASI
DEVIASI
Pekerjaan : Penyempurnaan Sarana Dan Prasarana Air Baku Kab. Gorontalo Utara
Lokasi : Kabupaten Gorontalo Utara
SNVT : Pelaksanaan Jaringan Pemanfaatan Air Sulawesi II
Kegiatan : Air Tanah Dan Air Baku I
Tahun : 2018
1 4 5 6 7
J U M L A H T O T A L II Rp 303,398,297.48
J U M L A H T O T A L III Rp 30,380,570.04
Rp 60,761,140.09
NO. URAIAN PEKERJAAN SAT. VOLUME HARGA SATUAN JUMLAH HARGA
1 4 5 6 7
J U M L A H T O T A L IV Rp 62,617,215.22
1 4 5 6 7
J U M L A H T O T A L VI Rp 18,822,003.50
BILL OF QUANTITY (BQQ)
1 2 3 4 5 6
JUMLAH Rp 90,110,000.00
JUMLAH Rp 97,478,085.90
JUMLAH Rp 142,044,561.95
IV. 1.3.2 PEKERJAAN PONDASI BANGUNAN INTAKE
B. Pekerjaan Bangunan Pondasi Backwash Tank
- Pekerjaan Bowplank 18.00 M Rp 100,000.00 Rp 1,800,000.00
- Pekerjaan Galian Tanah 3.60 M3 Rp 94,875.00 Rp 341,550.00
- Urugan Pasir 0.90 M3 Rp 243,210.00 Rp 218,889.00
- Pekerjaan Beton K-225 6.30 M3 Rp 1,187,498.49 Rp 7,481,240.52
- Pembesian 1,260.00 Kg Rp 13,243.45 Rp 16,686,747.00
- Pekerjaan Begisting 18.00 M2 Rp 227,017.89 Rp 4,086,321.96
JUMLAH Rp 30,614,748.47
JUMLAH Rp 767,000,000.00
JUMLAH Rp 293,856,000.00
NO. URAIAN PEKERJAAN VOLUME SAT. HARGA SATUAN JUMLAH HARGA
1 2 3 4 5 6
JUMLAH Rp 1,311,231,329.08
NO. URAIAN PEKERJAAN VOLUME SAT. HARGA SATUAN JUMLAH HARGA
1 2 3 4 5 6
JUMLAH Rp 32,742,084.10
JUMLAH Rp 226,314,786.47
XI. 1.7.
PEKERJAAN ANGKUTAN
- 1 Ton Angkutan Material Dengan Kapal Laut ja 1,610.27 Ton Rp 350,000.00 Rp 563,594,500.00
25 Mile s/d 30 Mill
- Pekerjaan Pengangkutan Material / Hasil Galia 1,610.07 M3 Rp 250,000.00 Rp 402,517,500.00
JUMLAH Rp 966,112,000.00
XII. 1.8. PEKERJAAN PONTON INTAKE
- Pekerjaan Intake Ponton 1.00 Set Rp 85,000,000.00 Rp 85,000,000.00
Pipa Transmisi HDPE 4" 300.00 M Rp 175,059.50 Rp 52,517,850.00
Beton Trust Blok K-175 1.35 M³ Rp 1,117,181.49 Rp 1,508,195.01
JUMLAH Rp 139,026,045.01
1 2 3 4 5 6
JUMLAH Rp 5,618,540,077.13
JUMLAH Rp 31,800,000.00
JUMLAH Rp 70,012,000.00
SUB TOTAL BAGIAN HARGA SATUAN Rp 10,533,767,637.94
1 2 3 4 5 6
TERBILANG : DUA PULUH SATU MILYAR EMPAT RATUS DELAPAN PULUH EMPAT JUTA SEMBILAN RATUS
SEMBILAN PULUH SEMBILAN RIBU RUPIAH
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.625 Rp 132,000.00 Rp 82,500.00
Mandor OH 0.025 Rp 150,000.00 Rp 3,750.00
B. BAHAN
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.300 Rp 132,000.00 Rp 39,600.00
Mandor OH 0.010 Rp 150,000.00 Rp 1,500.00
B. BAHAN
Pasir Urug M3 1.200 Rp 150,000.00 Rp 180,000.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.200 Rp 132,000.00 Rp 26,400.00
Mandor OH 0.010 Rp 150,000.00 Rp 1,500.00
B. BAHAN
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.150 Rp 132,000.00 Rp 19,800.00
Tukang Batu OH 0.150 Rp 135,000.00 Rp 20,250.00
Kepala Tukang OH 0.030 Rp 140,000.00 Rp 4,200.00
Mandor OH 0.025 Rp 150,000.00 Rp 3,750.00
B. BAHAN
Paving Blok M2 1.010 Rp 70,000.00 Rp 70,700.00
Pasir Pasang M3 0.100 Rp 170,000.00 Rp 17,000.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.660 Rp 132,000.00 Rp 87,120.00
Tukang Kayu OH 0.330 Rp 135,000.00 Rp 44,550.00
Kepala Tukang OH 0.033 Rp 140,000.00 Rp 4,620.00
Mandor OH 0.033 Rp 150,000.00 Rp 4,950.00
B. BAHAN
Kayu Klas III M3 0.040 Rp 2,103,550.80 Rp 84,142.03
Paku 5 cm - 10 cm Kg 0.400 Rp 14,246.93 Rp 5,698.77
Minyak Begisting Ltr 0.200 Rp 6,704.44 Rp 1,340.89
Balok Kayu Klas II M3 0.018 Rp 2,524,260.96 Rp 45,436.70
Plywood Tebal 9 Mm Lbr 0.350 Rp 125,708.20 Rp 43,997.87
Dolken Kayu Galam Ø ( 8 - 10 ) Panjang 4 M Btg 2.000 Rp 24,900.00 Rp 49,800.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.660 Rp 132,000.00 Rp 87,120.00
Tukang Kayu OH 0.330 Rp 135,000.00 Rp 44,550.00
Kepala Tukang OH 0.033 Rp 140,000.00 Rp 4,620.00
Mandor OH 0.033 Rp 150,000.00 Rp 4,950.00
B. BAHAN
Kayu Klas III M3 0.040 Rp 2,103,550.80 Rp 84,142.03
Paku 5 cm - 10 cm Kg 0.400 Rp 14,246.93 Rp 5,698.77
Minyak Begisting Ltr 0.200 Rp 6,704.44 Rp 1,340.89
Balok Kayu Klas II M3 0.015 Rp 2,524,260.96 Rp 37,863.91
Plywood Tebal 9 Mm Lbr 0.350 Rp 125,708.20 Rp 43,997.87
Dolken Kayu Galam Ø ( 8 - 10 ) Panjang 4 M Btg 2.000 Rp 24,900.00 Rp 49,800.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.660 Rp 132,000.00 Rp 87,120.00
Tukang Kayu OH 0.330 Rp 135,000.00 Rp 44,550.00
Kepala Tukang OH 0.033 Rp 140,000.00 Rp 4,620.00
Mandor OH 0.033 Rp 150,000.00 Rp 4,950.00
B. BAHAN
Kayu Klas III M3 0.040 Rp 2,103,550.80 Rp 84,142.03
Paku 5 cm - 10 cm Kg 0.400 Rp 14,246.93 Rp 5,698.77
Minyak Begisting Ltr 0.200 Rp 6,704.44 Rp 1,340.89
Balok Kayu Klas II M3 0.015 Rp 2,524,260.96 Rp 37,863.91
Plywood Tebal 9 Mm Lbr 0.350 Rp 125,708.20 Rp 43,997.87
Dolken Kayu Galam Ø ( 8 - 10 ) Panjang 4 M Btg 2.000 Rp 24,900.00 Rp 49,800.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.520 Rp 132,000.00 Rp 68,640.00
Tukang Kayu OH 0.260 Rp 135,000.00 Rp 35,100.00
Kepala Tukang OH 0.026 Rp 140,000.00 Rp 3,640.00
Mandor OH 0.026 Rp 150,000.00 Rp 3,900.00
B. BAHAN
Kayu Klas III M3 0.045 Rp 2,103,550.80 Rp 94,659.79
Paku 5 cm - 10 cm Kg 0.300 Rp 14,246.93 Rp 4,274.08
Minyak Begisting Ltr 0.100 Rp 6,704.44 Rp 670.44
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 1.650 Rp 132,000.00 Rp 217,800.00
Tukang Batu OH 0.275 Rp 135,000.00 Rp 37,125.00
Kepala Tukang OH 0.028 Rp 140,000.00 Rp 3,920.00
Mandor OH 0.083 Rp 150,000.00 Rp 12,450.00
B. BAHAN
Semen Kg 247.000 Rp 1,270.00 Rp 313,690.00
Pasir Beton Kg 869.000 Rp 178.57 Rp 155,178.57
Kerikil Kg 999.000 Rp 185.19 Rp 185,000.00
Air Liter 215.000 Rp 21.35 Rp 4,590.25
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 1.650 Rp 132,000.00 Rp 217,800.00
Tukang Batu OH 0.275 Rp 135,000.00 Rp 37,125.00
Kepala Tukang OH 0.028 Rp 140,000.00 Rp 3,920.00
Mandor OH 0.083 Rp 150,000.00 Rp 12,450.00
B. BAHAN
Semen Kg 276.000 Rp 1,270.00 Rp 350,520.00
Pasir Beton Kg 828.000 Rp 178.57 Rp 147,857.14
Kerikil Kg 1,012.000 Rp 185.19 Rp 187,407.41
Air Liter 215.000 Rp 21.35 Rp 4,590.25
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 1.650 Rp 132,000.00 Rp 217,800.00
Tukang Batu OH 0.275 Rp 135,000.00 Rp 37,125.00
Kepala Tukang OH 0.028 Rp 140,000.00 Rp 3,920.00
Mandor OH 0.083 Rp 150,000.00 Rp 12,450.00
B. BAHAN
Semen Kg 326.000 Rp 1,270.00 Rp 414,020.00
Pasir Beton Kg 760.000 Rp 178.57 Rp 135,714.29
Kerikil Kg 1,026.000 Rp 185.19 Rp 190,000.00
Air Liter 215.000 Rp 21.35 Rp 4,590.25
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 1.650 Rp 132,000.00 Rp 217,800.00
Tukang Batu OH 0.275 Rp 135,000.00 Rp 37,125.00
Kepala Tukang OH 0.028 Rp 140,000.00 Rp 3,920.00
Mandor OH 0.083 Rp 150,000.00 Rp 12,450.00
B. BAHAN
Semen Kg 352.000 Rp 1,270.00 Rp 447,040.00
Pasir Beton Kg 731.000 Rp 178.57 Rp 130,535.71
Kerikil (mak 30 mm) Kg 1,031.000 Rp 185.19 Rp 190,925.93
Air Liter 215.000 Rp 21.35 Rp 4,590.25
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 1.650 Rp 132,000.00 Rp 217,800.00
Tukang Batu OH 0.275 Rp 135,000.00 Rp 37,125.00
Kepala Tukang OH 0.028 Rp 140,000.00 Rp 3,920.00
Mandor OH 0.083 Rp 150,000.00 Rp 12,450.00
B. BAHAN
Semen Kg 384.000 Rp 1,270.00 Rp 487,680.00
Pasir Beton Kg 692.000 Rp 178.57 Rp 123,571.43
Kerikil Kg 1,039.000 Rp 185.19 Rp 192,407.41
Air Liter 215.000 Rp 21.35 Rp 4,590.25
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.007 Rp 132,000.00 Rp 924.00
Tukang Besi OH 0.007 Rp 135,000.00 Rp 945.00
Kepala Tukang OH 0.001 Rp 140,000.00 Rp 98.00
Mandor OH 0.000 Rp 150,000.00 Rp 45.00
B. BAHAN
Besi Beton (Polos / Ulir) Kg 1.050 Rp 9,300.00 Rp 9,765.00
Kawat Beton Kg 0.015 Rp 17,500.00 Rp 262.50
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.075 Rp 132,000.00 Rp 9,900.00
Tukang Las OH 0.020 Rp 135,000.00 Rp 2,700.00
Kepala Tukang OH 0.005 Rp 140,000.00 Rp 700.00
Mandor OH 0.002 Rp 150,000.00 Rp 225.00
B. BAHAN
Baja Profile IWF 150x100x10 Kg 1.100 Rp 9,100.00 Rp 10,010.00
Kawat Las Kg 0.025 Rp 20,000.00 Rp 500.00
Oli / Pelumas Ltr 0.003 Rp 26,687.50 Rp 66.72
Solar Ltr 0.020 Rp 12,000.00 Rp 240.00
Accessories % 0.500 Rp 10,816.72 Rp 5,408.36
C. PERALATAN
Sewa Alat Las Hari 0.003 Rp 70,000.00 Rp 175.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.075 Rp 132,000.00 Rp 9,900.00
Tukang Las OH 0.020 Rp 135,000.00 Rp 2,700.00
Kepala Tukang OH 0.005 Rp 140,000.00 Rp 700.00
Mandor OH 0.002 Rp 150,000.00 Rp 225.00
B. BAHAN
Baja Profile IWF 300x300x10 Kg 1.100 Rp 9,100.00 Rp 10,010.00
Kawat Las Kg 0.025 Rp 20,000.00 Rp 500.00
Oli / Pelumas Ltr 0.003 Rp 26,687.50 Rp 66.72
Solar Ltr 0.020 Rp 12,000.00 Rp 240.00
Accessories % 0.500 Rp 10,816.72 Rp 5,408.36
C. PERALATAN
Sewa Alat Las Hari 0.003 Rp 70,000.00 Rp 175.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.060 Rp 132,000.00 Rp 7,920.00
Tukang Las OH 0.060 Rp 135,000.00 Rp 8,100.00
Kepala Tukang OH 0.006 Rp 140,000.00 Rp 840.00
Mandor OH 0.003 Rp 150,000.00 Rp 450.00
B. BAHAN
Baja Profile CNP 100x50x20 Kg 1.100 Rp 9,100.00 Rp 10,010.00
Kawat Las Kg 0.025 Rp 20,000.00 Rp 500.00
Oli / Pelumas Ltr 0.003 Rp 26,687.50 Rp 66.72
Solar Ltr 0.020 Rp 12,000.00 Rp 240.00
C. PERALATAN
Sewa Alat Las Hari 0.003 Rp 70,000.00 Rp 175.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.060 Rp 132,000.00 Rp 7,920.00
Tukang Las OH 0.060 Rp 135,000.00 Rp 8,100.00
Kepala Tukang OH 0.006 Rp 140,000.00 Rp 840.00
Mandor OH 0.003 Rp 150,000.00 Rp 450.00
B. BAHAN
Baja Hollow 2" Kg 1.100 Rp 9,100.00 Rp 10,010.00
Kawat Las Kg 0.025 Rp 20,000.00 Rp 500.00
Oli / Pelumas Ltr 0.003 Rp 26,687.50 Rp 66.72
Solar Ltr 0.020 Rp 12,000.00 Rp 240.00
C. PERALATAN
Sewa Alat Las Hari 0.003 Rp 70,000.00 Rp 175.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.060 Rp 132,000.00 Rp 7,920.00
Tukang Las OH 0.060 Rp 135,000.00 Rp 8,100.00
Kepala Tukang OH 0.006 Rp 140,000.00 Rp 840.00
Mandor OH 0.003 Rp 150,000.00 Rp 450.00
B. BAHAN
Baja Hollow 1" Kg 1.100 Rp 9,100.00 Rp 10,010.00
Kawat Las Kg 0.025 Rp 20,000.00 Rp 500.00
Oli / Pelumas Ltr 0.003 Rp 26,687.50 Rp 66.72
Solar Ltr 0.020 Rp 12,000.00 Rp 240.00
C. PERALATAN
Sewa Alat Las Hari 0.003 Rp 70,000.00 Rp 175.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.200 Rp 132,000.00 Rp 26,400.00
Tukang Besi OH 0.450 Rp 135,000.00 Rp 60,750.00
Kepala Tukang OH 0.010 Rp 140,000.00 Rp 1,400.00
Mandor OH 0.050 Rp 150,000.00 Rp 7,500.00
B. BAHAN
C - 75. 0,8 M' 1.488 Rp 15,000.00 Rp 22,320.00
C - 75. 0,6 M' 2.232 Rp 15,000.00 Rp 33,480.00
Baut (Srew Driver) Bh 28.000 Rp 400.00 Rp 11,200.00
Dynabolt Bh 1.600 Rp 4,000.00 Rp 6,400.00
Reng M' 3.600 Rp 5,000.00 Rp 18,000.00
Talang Jurai M' 0.124 Rp 60,000.00 Rp 7,440.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.100 Rp 132,000.00 Rp 13,200.00
Tukang Kayu OH 0.050 Rp 135,000.00 Rp 6,750.00
Kepala Tukang OH 0.010 Rp 140,000.00 Rp 1,400.00
Mandor OH 0.006 Rp 150,000.00 Rp 900.00
B. BAHAN
Atap Aluminium IMW 920. 0,7 mm M2 1.100 Rp 85,000.00 Rp 93,500.00
Screw Cteks 12 - 4 x 50 Bh 6.000 Rp 2,000.00 Rp 12,000.00
Screw Cteks 10 - 16 - 16 Bh 2.000 Rp 2,000.00 Rp 4,000.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.200 Rp 132,000.00 Rp 26,400.00
Tukang Kayu OH 0.080 Rp 135,000.00 Rp 10,800.00
Kepala Tukang OH 0.010 Rp 140,000.00 Rp 1,400.00
Mandor OH 0.006 Rp 150,000.00 Rp 900.00
B. BAHAN
Nok Aluminium M' 1.100 Rp 62,350.00 Rp 68,585.00
Screw Cteks 10 - 16 - 16 Bh 6.000 Rp 1,400.00 Rp 8,400.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 1.000 Rp 132,000.00 Rp 132,000.00
Tukang Aluminium OH 1.000 Rp 135,000.00 Rp 135,000.00
Kepala Tukang OH 0.100 Rp 140,000.00 Rp 14,000.00
Mandor OH 0.050 Rp 150,000.00 Rp 7,500.00
B. BAHAN
Rolling Door Aluminium M2 1.000 Rp 450,000.00 Rp 450,000.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.043 Rp 132,000.00 Rp 5,676.00
Tukang Aluminium OH 0.043 Rp 135,000.00 Rp 5,805.00
Kepala Tukang OH 0.004 Rp 140,000.00 Rp 602.00
Mandor OH 0.002 Rp 150,000.00 Rp 315.00
B. BAHAN
Profil Aluminium M' 1.100 Rp 136,000.00 Rp 149,600.00
Skrup Fixer Bh 2.000 Rp 1,200.00 Rp 2,400.00
Sealant Tube 0.060 Rp 50,000.00 Rp 3,000.00
Pipa Hollow Aluminium (1 x 3cm) Btg 1.100 Rp 342,000.00 Rp 376,200.00
Paku Skrup 1" Bh 4.000 Rp 800.00 Rp 3,200.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.520 Rp 132,000.00 Rp 68,640.00
Tukang Kayu OH 0.260 Rp 135,000.00 Rp 35,100.00
Kepala Tukang OH 0.026 Rp 140,000.00 Rp 3,640.00
Mandor OH 0.026 Rp 150,000.00 Rp 3,900.00
B. BAHAN
Kayu Kelas III M3 0.040 Rp 2,245,540.48 Rp 89,821.62
Paku Biasa (5 cm - 10 cm) Kg 0.300 Rp 15,208.60 Rp 4,562.58
Minyak Begisting Liter 0.100 Rp 7,156.99 Rp 715.70
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.150 Rp 132,000.00 Rp 19,800.00
Tukang Pipa OH 0.125 Rp 135,000.00 Rp 16,875.00
Mandor OH 0.150 Rp 150,000.00 Rp 22,500.00
B. BAHAN
C. PERALATAN
Mesin Las Hari 0.159 Rp 70,000.00 Rp 11,130.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.576 Rp 132,000.00 Rp 76,032.00
Tukang Pipa OH 0.253 Rp 135,000.00 Rp 34,155.00
Mandor OH 0.051 Rp 150,000.00 Rp 7,650.00
B. BAHAN
Pipa GI Ø 6" M' 1.000 Rp 277,550.00 Rp 277,550.00
C. PERALATAN
Tripot / Tackel & Handle Crane 2 Ton Hari 0.019 Rp 850,000.00 Rp 16,150.00
Menyambung Pipa GIP ø 200 mm Mtr 0.100 Rp 77,335.50 Rp 7,733.55
PEKERJAAN : PLESTERAN
SATUAN : M2
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.250 Rp 132,000.00 Rp 33,000.00
Tukang Batu OH 0.150 Rp 135,000.00 Rp 20,250.00
Kepala Tukang OH 0.015 Rp 140,000.00 Rp 2,100.00
Mandor OH 0.015 Rp 150,000.00 Rp 2,250.00
B. BAHAN
Semen Portland Kg 7.776 Rp 1,270.00 Rp 9,875.52
Pasir Pasang M3 0.023 Rp 170,000.00 Rp 3,910.00
C. PERALATAN
PEKERJAAN : ACIAN
SATUAN : M2
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.143 Rp 132,000.00 Rp 18,876.00
Tukang Batu OH 0.107 Rp 135,000.00 Rp 14,445.00
Kepala Tukang OH 0.011 Rp 140,000.00 Rp 1,470.00
Mandor OH 0.011 Rp 150,000.00 Rp 1,575.00
B. BAHAN
Semen Portland Kg 4.000 Rp 1,270.00 Rp 5,080.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.150 Rp 132,000.00 Rp 19,800.00
Mandor OH 0.015 Rp 150,000.00 Rp 2,250.00
B. BAHAN
Ijuk M3 1.200 Rp 40,000.00 Rp 48,000.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.320 Rp 132,000.00 Rp 42,240.00
Tukang Batu OH 0.100 Rp 135,000.00 Rp 13,500.00
Kepala Tukang OH 0.010 Rp 140,000.00 Rp 1,400.00
Mandor OH 0.015 Rp 150,000.00 Rp 2,250.00
B. BAHAN
Bata Merah Bh 70.000 Rp 550.00 Rp 38,500.00
Semen Portland Kg 11.500 Rp 1,270.00 Rp 14,605.00
Pasir Pasang M3 0.043 Rp 170,000.00 Rp 7,310.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.300 Rp 132,000.00 Rp 39,600.00
Tukang Batu OH 0.100 Rp 135,000.00 Rp 13,500.00
Kepala Tukang OH 0.010 Rp 140,000.00 Rp 1,400.00
Mandor OH 0.015 Rp 150,000.00 Rp 2,250.00
B. BAHAN
Roster Bh 36.000 Rp 8,500.00 Rp 306,000.00
Semen Portland Kg 11.000 Rp 1,270.00 Rp 13,970.00
Pasir Pasang M3 0.035 Rp 170,000.00 Rp 5,950.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.018 Rp 132,000.00 Rp 2,389.14
Tukang Cat OH 0.055 Rp 135,000.00 Rp 7,395.65
Kepala Tukang OH 0.005 Rp 140,000.00 Rp 735.00
Mandor OH 0.002 Rp 150,000.00 Rp 340.91
B. BAHAN
Plamir Tembok Kg 0.110 Rp 20,000.00 Rp 2,200.00
Cat Tembok (Setara ICI) Kg 0.200 Rp 40,000.00 Rp 8,000.00
C. PERALATAN
Kuas Bh 0.010 Rp 15,000.00 Rp 150.00
Ampelas Lbr 0.500 Rp 3,000.00 Rp 1,500.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.806 Rp 132,000.00 Rp 106,451.61
Tukang Batu OH 0.200 Rp 135,000.00 Rp 27,000.00
Kepala Tukang OH 0.020 Rp 140,000.00 Rp 2,800.00
Mandor OH 0.031 Rp 150,000.00 Rp 4,687.50
B. BAHAN
Keramik Artistik 20x20 cm (serata Roman) M2 1.000 Rp 107,283.75 Rp 107,283.75
Semen portland Kg 8.000 Rp 1,270.00 Rp 10,160.00
Pasir pasang M3 0.022 Rp 170,000.00 Rp 3,655.00
Semen warna Kg 0.013 Rp 20,000.00 Rp 260.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.250 Rp 132,000.00 Rp 33,000.00
Tukang Batu OH 0.120 Rp 135,000.00 Rp 16,200.00
Kepala Tukang OH 0.012 Rp 140,000.00 Rp 1,680.00
Mandor OH 0.013 Rp 150,000.00 Rp 1,875.00
B. BAHAN
Keramik Corak 20 x 20 cm (serata Roman) M2 1.000 Rp 178,272.50 Rp 178,272.50
Semen portland Kg 8.000 Rp 1,270.00 Rp 10,160.00
Pasir pasang M3 0.022 Rp 170,000.00 Rp 3,655.00
Semen warna Kg 0.013 Rp 20,000.00 Rp 260.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.200 Rp 132,000.00 Rp 26,400.00
Tukang Kayu OH 0.300 Rp 135,000.00 Rp 40,500.00
Kepala Tukang OH 0.030 Rp 140,000.00 Rp 4,200.00
Mandor OH 0.012 Rp 150,000.00 Rp 1,800.00
B. BAHAN
Rangka Hollow 4x4 cm M' 4.500 Rp 10,000.00 Rp 45,000.00
Kawat Penggantung M' 5.000 Rp 9,000.00 Rp 45,000.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.050 Rp 132,000.00 Rp 6,600.00
Tukang Kayu OH 0.100 Rp 135,000.00 Rp 13,500.00
Kepala Tukang OH 0.019 Rp 140,000.00 Rp 2,590.00
Mandor OH 0.012 Rp 150,000.00 Rp 1,800.00
B. BAHAN
Gypsum 3,5 mm x 120 x 240 Lbr 0.360 Rp 35,000.00 Rp 12,600.00
Tepung Gypsum Kg 0.450 Rp 3,000.00 Rp 1,350.00
Alkasit Kg 0.003 Rp 5,000.00 Rp 15.00
Paku Skrup Kg 0.150 Rp 9,000.00 Rp 1,350.00
Kasa Gypsum Roll 0.050 Rp 2,500.00 Rp 125.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.100 Rp 132,000.00 Rp 13,200.00
Tukang Kayu OH 0.200 Rp 135,000.00 Rp 27,000.00
Kepala Tukang OH 0.020 Rp 140,000.00 Rp 2,800.00
Mandor OH 0.005 Rp 150,000.00 Rp 750.00
B. BAHAN
List Plank Ornamen Betawi M' 1.100 Rp 120,000.00 Rp 132,000.00
Paku Skrup Kg 0.100 Rp 9,000.00 Rp 900.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.022 Rp 132,000.00 Rp 2,904.00
Tukang Pipa OH 0.011 Rp 135,000.00 Rp 1,485.00
Mandor OH 0.002 Rp 150,000.00 Rp 300.00
B. BAHAN
Pipa PVC AW dia. 4" M 1.000 Rp 100,000.00 Rp 100,000.00
C. PERALATAN
Peralatan potong pipa
T1/manual (gergaji) Hari 0.003 Rp 100,000.00 Rp 300.00
/saw
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.020 Rp 132,000.00 Rp 2,673.00
Tukang Pipa OH 0.034 Rp 135,000.00 Rp 4,556.25
Kepala Tukang OH 0.003 Rp 140,000.00 Rp 472.50
Mandor OH 0.001 Rp 150,000.00 Rp 150.00
B. BAHAN
Pipa PVC dia. 3/4" M 1.200 Rp 10,000.00 Rp 12,000.00
C. PERALATAN
Perlengkapan % 0.050 Rp 12,000.00 Rp 600.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 2.200 Rp 132,000.00 Rp 290,400.00
Tukang Batu OH 1.100 Rp 135,000.00 Rp 148,500.00
Kepala Tukang OH 0.001 Rp 140,000.00 Rp 140.00
Mandor OH 0.160 Rp 150,000.00 Rp 24,000.00
B. BAHAN
Kloset Jongkok Bh 1.000 Rp 78,000.00 Rp 78,000.00
C. PERALATAN
Perlengkapan % 0.060 Rp 46,800.00 Rp 2,808.00
1 2 4 5 6 7
Jumlah Rp 5,532,522.34
ANALISA HARGA SATUAN PEKERJAAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.062 Rp 132,000.00 Rp 8,184.00
Tukang Pipa OH 0.031 Rp 135,000.00 Rp 4,185.00
Mandor OH 0.006 Rp 150,000.00 Rp 900.00
B. BAHAN
Pipa HDPE Ø 6" M' 1.000 Rp 278,100.00 Rp 278,100.00
C. PERALATAN
Sewa Tripot / Tackel & Handle Crane 2 Ton Hari 0.019 Rp 850,000.00 Rp 16,150.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.045 Rp 132,000.00 Rp 5,940.00
Tukang Pipa OH 0.023 Rp 135,000.00 Rp 3,105.00
Mandor OH 0.005 Rp 150,000.00 Rp 750.00
B. BAHAN
Pipa HDPE Ø 4" M' 1.000 Rp 133,200.00 Rp 133,200.00
C. PERALATAN
Sewa Tripot / Tackel & Handle Crane 2 Ton Hari 0.019 Rp 850,000.00 Rp 16,150.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.040 Rp 132,000.00 Rp 5,280.00
Tukang Pipa OH 0.020 Rp 135,000.00 Rp 2,700.00
Mandor OH 0.004 Rp 150,000.00 Rp 600.00
B. BAHAN
Pipa HDPE Ø 3" M' 1.000 Rp 89,200.00 Rp 89,200.00
C. PERALATAN
Sewa Tripot / Tackel & Handle Crane 2 Ton Hari 0.019 Rp 650,000.00 Rp 12,350.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.035 Rp 132,000.00 Rp 4,620.00
Tukang Pipa OH 0.017 Rp 135,000.00 Rp 2,295.00
Mandor OH 0.003 Rp 150,000.00 Rp 450.00
B. BAHAN
Pipa HDPE Ø 2" M' 1.000 Rp 44,000.00 Rp 44,000.00
C. PERALATAN
Sewa Tripot / Tackel & Handle Crane 2 Ton Hari 0.019 Rp 300,000.00 Rp 5,700.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.028 Rp 132,000.00 Rp 3,666.67
Tukang Pipa OH 0.013 Rp 135,000.00 Rp 1,821.43
Mandor OH 0.002 Rp 150,000.00 Rp 357.14
B. BAHAN
Pipa HDPE Ø 1,5" M' 1.000 Rp 25,000.00 Rp 25,000.00
C. PERALATAN
Sewa Tripot / Tackel & Handle Crane 2 Ton Hari 0.019 Rp - Rp -
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.009 Rp 132,000.00 Rp 1,222.22
Tukang Pipa OH 0.004 Rp 135,000.00 Rp 607.14
Mandor OH 0.001 Rp 150,000.00 Rp 119.05
B. BAHAN
Pipa HDPE Ø 1/5" M' 1.000 Rp 10,354.75 Rp 10,354.75
C. PERALATAN
Sewa Tripot / Tackel & Handle Crane 2 Ton Hari - Rp - Rp -
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.009 Rp 132,000.00 Rp 1,222.22
Tukang Pipa OH 0.004 Rp 135,000.00 Rp 607.14
Mandor OH 0.001 Rp 150,000.00 Rp 119.05
B. BAHAN
Pipa HDPE Ø 1" M' 1.000 Rp 18,000.00 Rp 18,000.00
C. PERALATAN
Sewa Tripot / Tackel & Handle Crane 2 Ton Hari - Rp - Rp -
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.106 Rp 132,000.00 Rp 13,992.00
Tukang Pipa OH 0.053 Rp 135,000.00 Rp 7,155.00
Mandor OH 0.011 Rp 150,000.00 Rp 1,650.00
B. BAHAN
Tee Ø 6" Bh 1.000 Rp 900,000.00 Rp 900,000.00
C. PERALATAN
Sewa Tripot/Tackel & Handle Crane 2 T Hari 0.028 Rp 50,000.00 Rp 1,400.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.101 Rp 132,000.00 Rp 13,332.00
Tukang Pipa OH 0.053 Rp 135,000.00 Rp 7,155.00
Mandor OH 0.011 Rp 150,000.00 Rp 1,650.00
B. BAHAN
Tee Ø 4" Bh 1.000 Rp 450,000.00 Rp 450,000.00
C. PERALATAN
Sewa Tripot/Tackel & Handle Crane 2 T Hari 0.026 Rp 50,000.00 Rp 1,300.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.106 Rp 132,000.00 Rp 13,992.00
Tukang Pipa OH 0.049 Rp 135,000.00 Rp 6,615.00
Mandor OH 0.007 Rp 150,000.00 Rp 1,050.00
B. BAHAN
Tee Ø 3" Bh 1.000 Rp 200,000.00 Rp 200,000.00
C. PERALATAN
Sewa Tripot/Tackel & Handle Crane 2 T Hari 0.022 Rp 50,000.00 Rp 1,100.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.101 Rp 132,000.00 Rp 13,332.00
Tukang Pipa OH 0.044 Rp 135,000.00 Rp 5,940.00
Mandor OH 0.002 Rp 150,000.00 Rp 300.00
B. BAHAN
Tee Ø 2" Bh 1.000 Rp 100,000.00 Rp 100,000.00
C. PERALATAN
Sewa Tripot/Tackel & Handle Crane 2 T Hari 0.017 Rp 50,000.00 Rp 850.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 1.429 Rp 132,000.00 Rp 188,628.00
Tukang Pipa OH 0.715 Rp 135,000.00 Rp 96,525.00
Mandor OH 0.143 Rp 150,000.00 Rp 21,450.00
B. BAHAN
Valve Steel Ø 6" Bh 1.000 Rp 2,500,000.00 Rp 2,500,000.00
C. PERALATAN
Sewa Tripot/Tackel & Handle Crane 2 T Hari 0.100 Rp 50,000.00 Rp 5,000.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 1.048 Rp 132,000.00 Rp 138,327.20
Tukang Pipa OH 0.524 Rp 135,000.00 Rp 70,785.00
Mandor OH 0.105 Rp 150,000.00 Rp 15,730.00
B. BAHAN
Valve Steel Ø 4" Bh 1.000 Rp 1,275,000.00 Rp 1,275,000.00
C. PERALATAN
Sewa Tripot/Tackel & Handle Crane 2 T Hari 0.073 Rp 50,000.00 Rp 3,666.67
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.857 Rp 132,000.00 Rp 113,176.80
Tukang Pipa OH 0.429 Rp 135,000.00 Rp 57,915.00
Mandor OH 0.086 Rp 150,000.00 Rp 12,870.00
B. BAHAN
Valve Steel Ø 3" Bh 1.000 Rp 1,120,000.00 Rp 1,120,000.00
C. PERALATAN
Sewa Tripot/Tackel & Handle Crane 2 T Hari 0.060 Rp 50,000.00 Rp 3,000.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.600 Rp 132,000.00 Rp 79,223.76
Tukang Pipa OH 0.300 Rp 135,000.00 Rp 40,540.50
Mandor OH 0.060 Rp 150,000.00 Rp 9,009.00
B. BAHAN
Valve Steel Ø 2" Bh 1.000 Rp 700,000.00 Rp 700,000.00
C. PERALATAN
Sewa Tripot/Tackel & Handle Crane 2 T Hari 0.042 Rp 50,000.00 Rp 2,100.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.476 Rp 132,000.00 Rp 62,876.00
Tukang Pipa OH 0.238 Rp 135,000.00 Rp 32,175.00
Mandor OH 0.048 Rp 150,000.00 Rp 7,150.00
B. BAHAN
Valve Steel Ø 1,5" Bh 1.000 Rp 650,000.00 Rp 650,000.00
C. PERALATAN
Sewa Tripot/Tackel & Handle Crane 2 T Hari 0.033 Rp 50,000.00 Rp 1,666.67
II BAHAN KAYU
1 Balok Kayu Begisting Kelas I M3 Rp 3,143,756.67
2 Balok Kayu Begisting Kelas II M 3
Rp 2,694,648.57
3 Balok Kayu Begisting Kelas III M3 Rp 2,245,540.48
4 Kayu Papan Kelas II M3 Rp 3,592,864.77
4.8 Kayu 5 x 7 cm Kelas II M 3
Rp 3,592,864.77
5.4 Balok Kayu Kuda-kuda M3 Rp 4,311,437.72
5.9 Balok Kayu Gordeng M3 Rp 4,311,437.72
6.5 Kayu Papan Kelas I M3 Rp 4,311,437.72
7.1 List Kayu Profil M' Rp 13,419.35
7.6 Rangka Hollow 4x4 cm M' Rp 14,624.75
8.2 Triplek tebal 6 mm Lembar Rp 89,462.33
8.8 Playwood tebal 9 mm Lembar Rp 134,193.50
9.4 Dolken Kayu Galam 8 - 10 cm, panjang 4 m Btg Rp 26,580.75
NO. U R A I A N SAT. TOTAL HARGA KET.
1 2 3 4 5
V BAHAN PENGECATAN
1 Lem Kayu Kg Rp 10,000.00
2 Cat Meni Kayu Kg Rp 25,000.00
3 Plamir Kayu Kg Rp 20,000.00
4 Cat Dasar Kayu Kg Rp 20,000.00
5 Cat Penutup Kayu (Setara Sieve) Kg Rp 35,000.00
6 Plamir Tembok Kg Rp 20,000.00
7 Cat Dasar Tembok Kg Rp 25,000.00
8 Cat Penutup Tembok (Setara ICI) Kg Rp 40,000.00
9 Meni Besi Kg Rp 30,000.00
10 Kuas Bh Rp 15,000.00
11 Roll Cat Bh Rp 15,000.00
12 Ampelas Lbr Rp 3,000.00
NO. U R A I A N SAT. TOTAL HARGA KET.
1 2 3 4 5
VI BAHAN ELEKTRIKAL
1 Stop Kontak Bh Rp 200,000.00
2 Lampu LED 18 watt Bh Rp 200,000.00
3 Lampu TL 36 watt Bh Rp 200,000.00
4 MCB + Box Bh Rp 200,000.00
5 NYM 3x2.5 mm2 M' Rp 31,374.00
6 Klem Bh Rp 1,155.00
7 Saklar Tunggal / Ganda Bh Rp 50,000.00
8 Pipa Conduit M' Rp 15,000.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.682 Rp 132,000.00 Rp 90,000.00
Mandor OH 0.025 Rp 150,000.00 Rp 3,750.00
B. BAHAN
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.300 Rp 132,000.00 Rp 39,600.00
Mandor OH 0.010 Rp 150,000.00 Rp 1,500.00
B. BAHAN
Pasir Urug M3 1.200 Rp 200,000.00 Rp 240,000.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.300 Rp 132,000.00 Rp 39,600.00
Mandor OH 0.010 Rp 150,000.00 Rp 1,500.00
B. BAHAN
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.200 Rp 132,000.00 Rp 26,400.00
Tukang Batu OH 0.300 Rp 135,000.00 Rp 40,500.00
Kepala Tukang OH 0.030 Rp 140,000.00 Rp 4,200.00
Mandor OH 0.025 Rp 150,000.00 Rp 3,750.00
B. BAHAN
Paving Blok M2 1.010 Rp 54,780.00 Rp 55,327.80
Pasir Pasang M 3
0.100 Rp 80,000.00 Rp 8,000.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 1.200 Rp 132,000.00 Rp 158,400.00
Tukang Batu OH 0.200 Rp 135,000.00 Rp 27,000.00
Kepala Tukang OH 0.020 Rp 140,000.00 Rp 2,800.00
Mandor OH 0.060 Rp 150,000.00 Rp 9,000.00
B. BAHAN
Semen Kg 230.000 Rp 1,200.00 Rp 276,000.00
Pasir Beton Kg 893.000 Rp 132.14 Rp 118,003.57
Kerikil Kg 1,027.000 Rp 88.89 Rp 91,288.89
Air Liter 200.000 Rp 50.00 Rp 10,000.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.733 Rp 132,000.00 Rp 96,800.00
Tukang Batu OH 0.125 Rp 135,000.00 Rp 16,875.00
Kepala Tukang OH 0.013 Rp 140,000.00 Rp 1,781.82
Mandor OH 0.038 Rp 150,000.00 Rp 5,659.09
B. BAHAN
Semen Kg 326.000 Rp 1,200.00 Rp 391,200.00
Pasir Beton Kg 760.000 Rp 132.14 Rp 100,428.57
Kerikil Kg 1,029.000 Rp 88.89 Rp 91,466.67
Air Liter 215.000 Rp 50.00 Rp 10,750.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.635 Rp 132,000.00 Rp 83,769.23
Tukang Batu OH 0.107 Rp 135,000.00 Rp 14,389.53
Kepala Tukang OH 0.011 Rp 140,000.00 Rp 1,580.65
Mandor OH 0.033 Rp 150,000.00 Rp 4,980.00
B. BAHAN
Semen Kg 352.000 Rp 1,200.00 Rp 422,400.00
Pasir Beton Kg 731.000 Rp 132.14 Rp 96,596.43
Kerikil (mak 30 mm) Kg 1,031.000 Rp 88.89 Rp 91,644.44
Air Liter 215.000 Rp 50.00 Rp 10,750.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 1.222 Rp 132,000.00 Rp 161,333.33
Tukang Batu OH 0.196 Rp 135,000.00 Rp 26,517.86
Kepala Tukang OH 0.020 Rp 140,000.00 Rp 2,800.00
Mandor OH 0.059 Rp 150,000.00 Rp 8,892.86
B. BAHAN
Semen Kg 317.000 Rp 1,200.00 Rp 380,400.00
Pasir Beton Kg 698.000 Rp 132.14 Rp 92,235.71
Kerikil Kg 1,047.000 Rp 88.89 Rp 93,066.67
Air Liter 215.000 Rp 50.00 Rp 10,750.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.007 Rp 132,000.00 Rp 924.00
Tukang Besi OH 0.007 Rp 135,000.00 Rp 945.00
Kepala Tukang OH 0.001 Rp 140,000.00 Rp 98.00
Mandor OH 0.000 Rp 150,000.00 Rp 45.00
B. BAHAN
Besi Beton (Polos / Ulir) Kg 1.050 Rp 10,000.00 Rp 10,500.00
Kawat Beton Kg 0.015 Rp 10,500.00 Rp 157.50
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 6.350 Rp 132,000.00 Rp 838,200.00
Tukang Besi OH 1.400 Rp 135,000.00 Rp 189,000.00
Kepala Tukang OH 0.333 Rp 140,000.00 Rp 46,620.00
Mandor OH 0.318 Rp 150,000.00 Rp 47,700.00
B. BAHAN
Besi Beton (Polos / Ulir) Kg 210.000 Rp 10,000.00 Rp 2,100,000.00
Kawat Beton Kg 3.000 Rp 10,500.00 Rp 31,500.00
C. PERALATAN
JUMLAH HARGA ALAT Rp -
D. Jumlah ( A + B + C ) Rp 3,253,020.00
E. Overhead & Profit 10% 10% x D 10% Rp 325,302.00
F. Harga Satuan Pekerjaan ( D + E ) Rp 3,578,322.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.075 Rp 132,000.00 Rp 9,900.00
Tukang Las OH 0.020 Rp 135,000.00 Rp 2,700.00
Kepala Tukang OH 0.005 Rp 140,000.00 Rp 700.00
Mandor OH 0.002 Rp 150,000.00 Rp 225.00
B. BAHAN
Baja Profile IWF 150x100x10 Kg 1.150 Rp 9,100.00 Rp 10,465.00
Kawat Las Kg 0.025 Rp 27,655.80 Rp 691.40
Oli / Pelumas Ltr 0.003 Rp 25,000.00 Rp 62.50
Solar Ltr 0.020 Rp 8,600.00 Rp 172.00
Accessories % 0.500 Rp 11,390.90 Rp 5,695.45
C. PERALATAN
Sewa Alat Las Hari 0.003 Rp 70,000.00 Rp 175.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.075 Rp 132,000.00 Rp 9,900.00
Tukang Las OH 0.020 Rp 135,000.00 Rp 2,700.00
Kepala Tukang OH 0.005 Rp 140,000.00 Rp 700.00
Mandor OH 0.002 Rp 150,000.00 Rp 225.00
B. BAHAN
Baja Profile IWF 300x300x10 Kg 1.150 Rp 9,100.00 Rp 10,465.00
Kawat Las Kg 0.025 Rp 27,655.80 Rp 691.40
Oli / Pelumas Ltr 0.003 Rp 25,000.00 Rp 62.50
Solar Ltr 0.020 Rp 8,600.00 Rp 172.00
Accessories % 0.500 Rp 11,390.90 Rp 5,695.45
C. PERALATAN
Sewa Alat Las Hari 0.003 Rp 70,000.00 Rp 175.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.060 Rp 132,000.00 Rp 7,920.00
Tukang Las OH 0.060 Rp 135,000.00 Rp 8,100.00
Kepala Tukang OH 0.006 Rp 140,000.00 Rp 840.00
Mandor OH 0.003 Rp 150,000.00 Rp 450.00
C. PERALATAN
Sewa Alat Las Hari 0.003 Rp 70,000.00 Rp 175.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.060 Rp 132,000.00 Rp 7,920.00
Tukang Las OH 0.060 Rp 135,000.00 Rp 8,100.00
Kepala Tukang OH 0.006 Rp 140,000.00 Rp 840.00
Mandor OH 0.003 Rp 150,000.00 Rp 450.00
B. BAHAN
Baja Hollow 2" Kg 1.150 Rp 1,000.00 Rp 1,150.00
Kawat Las Kg 0.025 Rp 27,655.80 Rp 691.40
Oli / Pelumas Ltr 0.003 Rp 25,000.00 Rp 62.50
Solar Ltr 0.020 Rp 8,600.00 Rp 172.00
C. PERALATAN
Sewa Alat Las Hari 0.003 Rp 70,000.00 Rp 175.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.060 Rp 132,000.00 Rp 7,920.00
Tukang Las OH 0.060 Rp 135,000.00 Rp 8,100.00
Kepala Tukang OH 0.006 Rp 140,000.00 Rp 840.00
Mandor OH 0.003 Rp 150,000.00 Rp 450.00
B. BAHAN
Baja Hollow 1" Kg 1.150 Rp 1,000.00 Rp 1,150.00
Kawat Las Kg 0.025 Rp 27,655.80 Rp 691.40
Oli / Pelumas Ltr 0.003 Rp 25,000.00 Rp 62.50
Solar Ltr 0.020 Rp 8,600.00 Rp 172.00
C. PERALATAN
Sewa Alat Las Hari 0.003 Rp 70,000.00 Rp 175.00
A. TENAGA
Pekerja OH 0.200 Rp 132,000.00 Rp 26,400.00
Tukang Kayu OH 0.100 Rp 135,000.00 Rp 13,500.00
Kepala Tukang OH 0.010 Rp 140,000.00 Rp 1,400.00
Mandor OH 0.001 Rp 150,000.00 Rp 150.00
B. BAHAN
Atap Aluminium M' 1.429 Rp 55,000.00 Rp 78,595.00
Nok Atap M' 1.100 Rp 20,000.00 Rp 22,000.00
Paku Atap Kg 4.370 Rp 16,761.09 Rp 73,245.98
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 1.000 Rp 132,000.00 Rp 132,000.00
Tukang Aluminium OH 1.000 Rp 135,000.00 Rp 135,000.00
Kepala Tukang OH 0.100 Rp 140,000.00 Rp 14,000.00
Mandor OH 0.050 Rp 150,000.00 Rp 7,500.00
B. BAHAN
Rolling Dor Aluminium M2 1.000 Rp 299,000.00 Rp 299,000.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.150 Rp 132,000.00 Rp 19,800.00
Tukang Pipa OH 0.125 Rp 135,000.00 Rp 16,875.00
Mandor OH 0.150 Rp 150,000.00 Rp 22,500.00
B. BAHAN
C. PERALATAN
Mesin Las Hari 0.159 Rp 70,000.00 Rp 11,130.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.576 Rp 132,000.00 Rp 76,032.00
Tukang Pipa OH 0.253 Rp 135,000.00 Rp 34,155.00
Mandor OH 0.051 Rp 150,000.00 Rp 7,650.00
B. BAHAN
Pipa GI Ø 6" M' 1.000 Rp 260,000.00 Rp 260,000.00
C. PERALATAN
Tripot / Tackel & Handle Crane 2 Ton Hari 0.019 Rp 850,000.00 Rp 16,150.00
Menyambung Pipa GIP ø 200 mm Mtr 0.100 Rp 77,335.50 Rp 7,733.55
PEKERJAAN : PLESTERAN
SATUAN : M2
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.300 Rp 132,000.00 Rp 39,600.00
Tukang Batu OH 0.150 Rp 135,000.00 Rp 20,250.00
Kepala Tukang OH 0.015 Rp 140,000.00 Rp 2,100.00
Mandor OH 0.015 Rp 150,000.00 Rp 2,250.00
B. BAHAN
Semen Portland Kg 7.776 Rp 1,200.00 Rp 9,331.20
Pasir Pasang M3 0.023 Rp 80,000.00 Rp 1,840.00
C. PERALATAN
PEKERJAAN : ACIAN
SATUAN : M2
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.143 Rp 132,000.00 Rp 18,876.00
Tukang Batu OH 0.107 Rp 135,000.00 Rp 14,445.00
Kepala Tukang OH 0.011 Rp 140,000.00 Rp 1,470.00
Mandor OH 0.011 Rp 150,000.00 Rp 1,575.00
B. BAHAN
Semen Portland Kg 4.000 Rp 1,200.00 Rp 4,800.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.150 Rp 132,000.00 Rp 19,800.00
Mandor OH 0.015 Rp 150,000.00 Rp 2,250.00
B. BAHAN
Ijuk M3 1.200 Rp 69,550.00 Rp 83,460.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.320 Rp 132,000.00 Rp 42,240.00
Tukang Batu OH 0.100 Rp 135,000.00 Rp 13,500.00
Kepala Tukang OH 0.010 Rp 140,000.00 Rp 1,400.00
Mandor OH 0.015 Rp 150,000.00 Rp 2,250.00
B. BAHAN
Bata Merah Bh 70.000 Rp 650.00 Rp 45,500.00
Semen Portland Kg 11.500 Rp 1,200.00 Rp 13,800.00
Pasir Pasang M3 0.043 Rp 80,000.00 Rp 3,440.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.300 Rp 132,000.00 Rp 39,600.00
Tukang Batu OH 0.100 Rp 135,000.00 Rp 13,500.00
Kepala Tukang OH 0.010 Rp 140,000.00 Rp 1,400.00
Mandor OH 0.015 Rp 150,000.00 Rp 2,250.00
B. BAHAN
Roster Bh 36.000 Rp 5,800.00 Rp 208,800.00
Semen Portland Kg 11.000 Rp 1,200.00 Rp 13,200.00
Pasir Pasang M 3
0.035 Rp 80,000.00 Rp 2,800.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.020 Rp 132,000.00 Rp 2,640.00
Tukang Cat OH 0.063 Rp 135,000.00 Rp 8,505.00
Kepala Tukang OH 0.006 Rp 140,000.00 Rp 882.00
Mandor OH 0.003 Rp 150,000.00 Rp 375.00
B. BAHAN
Plamir Tembok Kg 0.100 Rp 15,000.00 Rp 1,500.00
Cat Dasar Tembok Kg 0.100 Rp 20,000.00 Rp 2,000.00
Cat Penutup Tembok (Setara ICI) Kg 0.260 Rp 60,000.00 Rp 15,600.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.018 Rp 132,000.00 Rp 2,389.14
Tukang Cat OH 0.055 Rp 135,000.00 Rp 7,395.65
Kepala Tukang OH 0.005 Rp 140,000.00 Rp 735.00
Mandor OH 0.002 Rp 150,000.00 Rp 340.91
B. BAHAN
Plamir Tembok Kg 0.110 Rp 15,000.00 Rp 1,650.00
Cat Tembok (Setara ICI) Kg 0.200 Rp 60,000.00 Rp 12,000.00
C. PERALATAN
Kuas Bh 0.010 Rp 16,761.09 Rp 167.61
Ampelas Lbr 0.500 Rp 2,490.00 Rp 1,245.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.806 Rp 132,000.00 Rp 106,451.61
Tukang Batu OH 0.200 Rp 135,000.00 Rp 27,000.00
Kepala Tukang OH 0.020 Rp 140,000.00 Rp 2,800.00
Mandor OH 0.031 Rp 150,000.00 Rp 4,687.50
B. BAHAN
Keramik Artistik 20x20 cm (serata Roman) M2 1.000 Rp 100,000.00 Rp 100,000.00
Semen portland Kg 8.000 Rp 1,200.00 Rp 9,600.00
Pasir pasang M3 0.022 Rp 80,000.00 Rp 1,720.00
Semen warna Kg 0.013 Rp 20,000.00 Rp 260.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.250 Rp 132,000.00 Rp 33,000.00
Tukang Batu OH 0.120 Rp 135,000.00 Rp 16,200.00
Kepala Tukang OH 0.012 Rp 140,000.00 Rp 1,680.00
Mandor OH 0.013 Rp 150,000.00 Rp 1,875.00
B. BAHAN
Keramik Corak 20 x 20 cm (serata Roman) M2 1.000 Rp 165,000.00 Rp 165,000.00
Semen portland Kg 8.000 Rp 1,200.00 Rp 9,600.00
Pasir pasang M 3
0.022 Rp 80,000.00 Rp 1,720.00
Semen warna Kg 0.013 Rp 20,000.00 Rp 260.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.240 Rp 132,000.00 Rp 31,680.00
Tukang Kayu OH 0.370 Rp 135,000.00 Rp 49,950.00
Kepala Tukang OH 0.037 Rp 140,000.00 Rp 5,180.00
Mandor OH 0.012 Rp 150,000.00 Rp 1,800.00
B. BAHAN
Rangka Hollow 4x4 cm M' 4.500 Rp 13,700.00 Rp 61,650.00
Kawat Penggantung M' 5.000 Rp 4,000.00 Rp 20,000.00
C. PERALATAN
JUMLAH HARGA ALAT Rp -
D. Jumlah ( A + B + C ) Rp 170,260.00
E. Overhead & Profit 10% 10% x D 10% Rp 17,026.00
F. Harga Satuan Pekerjaan ( D + E ) Rp 187,286.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.080 Rp 132,000.00 Rp 10,560.00
Tukang Kayu OH 0.123 Rp 135,000.00 Rp 16,650.00
Kepala Tukang OH 0.019 Rp 140,000.00 Rp 2,590.00
Mandor OH 0.012 Rp 150,000.00 Rp 1,800.00
B. BAHAN
Gypsum 3,5 mm x 120 x 240 Lbr 0.360 Rp 36,000.00 Rp 12,960.00
Tepung Gypsum Kg 0.450 Rp 4,482.00 Rp 2,016.90
Alkasit Kg 0.003 Rp 20,916.00 Rp 62.75
Paku Skrup Kg 0.150 Rp 19,920.00 Rp 2,988.00
Kasa Gypsum Roll 0.050 Rp 2,490.00 Rp 124.50
JUMLAH HARGA BAHAN Rp 18,152.15
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.200 Rp 132,000.00 Rp 26,400.00
Tukang Besi OH 0.450 Rp 135,000.00 Rp 60,750.00
Kepala Tukang OH 0.010 Rp 140,000.00 Rp 1,400.00
Mandor OH 0.050 Rp 150,000.00 Rp 7,500.00
B. BAHAN
C- 75, 0.8 M' 1.488 Rp 15,936.00 Rp 23,712.77
C- 75, 0.6 M' 2.232 Rp 13,944.00 Rp 31,123.01
Baut (Srew Driver) Bh 28.000 Rp 498.00 Rp 13,944.00
Dynabolt Bh 1.600 Rp 4,482.00 Rp 7,171.20
Reng M' 5.400 Rp 7,968.00 Rp 43,027.20
Talang Jurai M' 0.124 Rp 49,800.00 Rp 6,175.20
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.120 Rp 132,000.00 Rp 15,840.00
Tukang Kayu OH 0.060 Rp 135,000.00 Rp 8,100.00
Kepala Tukang OH 0.006 Rp 140,000.00 Rp 840.00
Mandor OH 0.006 Rp 150,000.00 Rp 900.00
B. BAHAN
Seng Gelombang 180x80, 5mm Lbr 0.700 Rp 108,947.10 Rp 76,262.97
Paku Seng Biasa Kg 0.020 Rp 16,761.09 Rp 335.22
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.250 Rp 132,000.00 Rp 33,000.00
Tukang Kayu OH 0.150 Rp 135,000.00 Rp 20,250.00
Kepala Tukang OH 0.015 Rp 140,000.00 Rp 2,100.00
Mandor OH 0.013 Rp 150,000.00 Rp 1,950.00
JUMLAH HARGA TENAGA Rp 57,300.00
B. BAHAN
Bumbungan Seng Plat M 1.100 Rp 37,712.46 Rp 41,483.70
Paku Seng Biasa Kg 0.050 Rp 16,761.09 Rp 838.05
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.100 Rp 132,000.00 Rp 13,200.00
Tukang Kayu OH 0.200 Rp 135,000.00 Rp 27,000.00
Kepala Tukang OH 0.020 Rp 140,000.00 Rp 2,800.00
Mandor OH 0.005 Rp 150,000.00 Rp 750.00
B. BAHAN
List Plank Ornamen Betawi M' 1.100 Rp 128,000.00 Rp 140,800.00
Paku Skrup Kg 0.100 Rp 19,920.00 Rp 1,992.00
C. PERALATAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.081 Rp 132,000.00 Rp 10,692.00
Tukang Pipa OH 0.135 Rp 135,000.00 Rp 18,225.00
Kepala Tukang OH 0.014 Rp 140,000.00 Rp 1,890.00
Mandor OH 0.004 Rp 150,000.00 Rp 600.00
B. BAHAN
Pipa PVC AW dia. 4" M 1.200 Rp 38,500.00 Rp 46,200.00
C. PERALATAN
Perlengkapan % 0.350 Rp 46,200.00 Rp 16,170.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.020 Rp 132,000.00 Rp 2,673.00
Tukang Pipa OH 0.034 Rp 135,000.00 Rp 4,556.25
Kepala Tukang OH 0.003 Rp 140,000.00 Rp 472.50
Mandor OH 0.001 Rp 150,000.00 Rp 150.00
B. BAHAN
Pipa PVC dia. 3/4" M 1.200 Rp 9,462.00 Rp 11,354.40
C. PERALATAN
Perlengkapan % 0.050 Rp 11,354.40 Rp 567.72
1 2 4 5 6 7
A. TENAGA
Pekerja OH 3.300 Rp 132,000.00 Rp 435,600.00
Tukang Batu OH 1.100 Rp 135,000.00 Rp 148,500.00
Kepala Tukang OH 0.001 Rp 140,000.00 Rp 140.00
Mandor OH 0.160 Rp 150,000.00 Rp 24,000.00
B. BAHAN
Kloset Jongkok Bh 1.000 Rp 82,000.00 Rp 82,000.00
C. PERALATAN
Perlengkapan % 0.060 Rp 82,000.00 Rp 4,920.00
1 2 4 5 6 7
Jumlah Rp 4,585,610.05
ANALISA HARGA SATUAN PEKERJAAN
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.062 Rp 132,000.00 Rp 8,184.00
Tukang Pipa OH 0.031 Rp 135,000.00 Rp 4,185.00
Mandor OH 0.006 Rp 150,000.00 Rp 900.00
B. BAHAN
Pipa HDPE Ø 6" M' 1.000 Rp 374,500.00 Rp 374,500.00
C. PERALATAN
Sewa Tripot / Tackel & Handle Crane 2 Ton Hari 0.019 Rp 850,000.00 Rp 16,150.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.045 Rp 132,000.00 Rp 5,940.00
Tukang Pipa OH 0.023 Rp 135,000.00 Rp 3,105.00
Mandor OH 0.005 Rp 150,000.00 Rp 750.00
B. BAHAN
Pipa HDPE Ø 4" M' 1.000 Rp 216,500.00 Rp 216,500.00
C. PERALATAN
Sewa Tripot / Tackel & Handle Crane 2 Ton Hari 0.019 Rp 850,000.00 Rp 16,150.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.040 Rp 132,000.00 Rp 5,280.00
Tukang Pipa OH 0.020 Rp 135,000.00 Rp 2,700.00
Mandor OH 0.004 Rp 150,000.00 Rp 600.00
B. BAHAN
Pipa HDPE Ø 3" M' 1.000 Rp 137,500.00 Rp 137,500.00
C. PERALATAN
Sewa Tripot / Tackel & Handle Crane 2 Ton Hari 0.019 Rp 850,000.00 Rp 16,150.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.035 Rp 132,000.00 Rp 4,620.00
Tukang Pipa OH 0.017 Rp 135,000.00 Rp 2,295.00
Mandor OH 0.003 Rp 150,000.00 Rp 450.00
B. BAHAN
Pipa HDPE Ø 2" M' 1.000 Rp 82,200.00 Rp 82,200.00
C. PERALATAN
Sewa Tripot / Tackel & Handle Crane 2 Ton Hari 0.019 Rp 850,000.00 Rp 16,150.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.028 Rp 132,000.00 Rp 3,666.67
Tukang Pipa OH 0.013 Rp 135,000.00 Rp 1,821.43
Mandor OH 0.002 Rp 150,000.00 Rp 357.14
B. BAHAN
Pipa HDPE Ø 1,5" M' 1.000 Rp 81,100.00 Rp 81,100.00
C. PERALATAN
Sewa Tripot / Tackel & Handle Crane 2 Ton Hari 0.019 Rp 850,000.00 Rp 16,150.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.009 Rp 132,000.00 Rp 1,222.22
Tukang Pipa OH 0.004 Rp 135,000.00 Rp 607.14
Mandor OH 0.001 Rp 150,000.00 Rp 119.05
B. BAHAN
Pipa HDPE Ø 1/5" M' 1.000 Rp 150,000.00 Rp 150,000.00
C. PERALATAN
Sewa Tripot / Tackel & Handle Crane 2 Ton Hari - Rp - Rp -
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.106 Rp 132,000.00 Rp 13,992.00
Tukang Pipa OH 0.053 Rp 135,000.00 Rp 7,155.00
Mandor OH 0.011 Rp 150,000.00 Rp 1,650.00
B. BAHAN
Tee Ø 6" Bh 1.000 Rp 840,000.00 Rp 840,000.00
C. PERALATAN
Sewa Tripot/Tackel & Handle Crane 2 T Hari 0.028 Rp 850,000.00 Rp 23,800.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.101 Rp 132,000.00 Rp 13,332.00
Tukang Pipa OH 0.053 Rp 135,000.00 Rp 7,155.00
Mandor OH 0.011 Rp 150,000.00 Rp 1,650.00
B. BAHAN
Tee Ø 4" Bh 1.000 Rp 413,000.00 Rp 413,000.00
C. PERALATAN
Sewa Tripot/Tackel & Handle Crane 2 T Hari 0.026 Rp 850,000.00 Rp 22,100.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.106 Rp 132,000.00 Rp 13,992.00
Tukang Pipa OH 0.049 Rp 135,000.00 Rp 6,615.00
Mandor OH 0.007 Rp 150,000.00 Rp 1,050.00
B. BAHAN
Tee Ø 3" Bh 1.000 Rp 255,000.00 Rp 255,000.00
C. PERALATAN
Sewa Tripot/Tackel & Handle Crane 2 T Hari 0.022 Rp 850,000.00 Rp 18,700.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.101 Rp 132,000.00 Rp 13,332.00
Tukang Pipa OH 0.044 Rp 135,000.00 Rp 5,940.00
Mandor OH 0.002 Rp 150,000.00 Rp 300.00
B. BAHAN
Tee Ø 2" Bh 1.000 Rp 143,000.00 Rp 143,000.00
C. PERALATAN
Sewa Tripot/Tackel & Handle Crane 2 T Hari 0.017 Rp 850,000.00 Rp 14,450.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 1.429 Rp 132,000.00 Rp 188,628.00
Tukang Pipa OH 0.715 Rp 135,000.00 Rp 96,525.00
Mandor OH 0.143 Rp 150,000.00 Rp 21,450.00
B. BAHAN
Valve Steel Ø 6" Bh 1.000 Rp 3,295,000.00 Rp 3,295,000.00
C. PERALATAN
Sewa Tripot/Tackel & Handle Crane 2 T Hari 0.100 Rp 850,000.00 Rp 85,000.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 1.048 Rp 132,000.00 Rp 138,327.20
Tukang Pipa OH 0.524 Rp 135,000.00 Rp 70,785.00
Mandor OH 0.105 Rp 150,000.00 Rp 15,730.00
B. BAHAN
Valve Steel Ø 4" Bh 1.000 Rp 2,090,000.00 Rp 2,090,000.00
JUMLAH HARGA BAHAN Rp 2,090,000.00
C. PERALATAN
Sewa Tripot/Tackel & Handle Crane 2 T Hari 0.073 Rp 850,000.00 Rp 62,333.33
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.857 Rp 132,000.00 Rp 113,176.80
Tukang Pipa OH 0.429 Rp 135,000.00 Rp 57,915.00
Mandor OH 0.086 Rp 150,000.00 Rp 12,870.00
C. PERALATAN
Sewa Tripot/Tackel & Handle Crane 2 T Hari 0.060 Rp 850,000.00 Rp 51,000.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.600 Rp 132,000.00 Rp 79,223.76
Tukang Pipa OH 0.300 Rp 135,000.00 Rp 40,540.50
Mandor OH 0.060 Rp 150,000.00 Rp 9,009.00
JUMLAH HARGA TENAGA Rp 128,773.26
B. BAHAN
Valve Steel Ø 2" Bh 1.000 Rp 625,000.00 Rp 625,000.00
C. PERALATAN
Sewa Tripot/Tackel & Handle Crane 2 T Hari 0.042 Rp 850,000.00 Rp 35,700.00
1 2 4 5 6 7
A. TENAGA
Pekerja OH 0.476 Rp 132,000.00 Rp 62,876.00
Tukang Pipa OH 0.238 Rp 135,000.00 Rp 32,175.00
Mandor OH 0.048 Rp 150,000.00 Rp 7,150.00
B. BAHAN
Valve Steel Ø 1,5" Bh 0.333 Rp 260,000.00 Rp 86,666.67
C. PERALATAN
Sewa Tripot/Tackel & Handle Crane 2 T Hari 0.033 Rp 850,000.00 Rp 28,333.33
II BAHAN KAYU
1 Balok Kayu Begisting Kelas I M3 Rp 2,944,971.12
2 Balok Kayu Begisting Kelas II M 3
Rp 2,524,260.96
3 Balok Kayu Begisting Kelas III M3 Rp 2,103,550.80
4 Kayu Papan Kelas II M3 Rp 3,365,681.28
4.8 Kayu 5 x 7 cm Kelas II M 3
Rp 3,365,681.28
5.4 Balok Kayu Kuda-kuda M3 Rp 4,038,817.54
5.9 Balok Kayu Gordeng M3 Rp 4,038,817.54
6.5 Kayu Papan Kelas I M3 Rp 4,038,817.54
7.1 List Kayu Profil M' Rp 12,570.82
7.6 Rangka Hollow 4x4 cm M' Rp 13,700.00
8.2 Triplek tebal 6 mm Lembar Rp 83,805.46
8.8 Playwood tebal 9 mm Lembar Rp 125,708.20
9.4 Dolken Kayu Galam 8 - 10 cm, panjang 4 m Btg Rp 24,900.00
V BAHAN PENGECATAN
Lem Kayu Kg Rp 12,570.82
Cat Meni Kayu Kg Rp 37,712.46
Plamir Kayu Kg Rp 33,522.19
Cat Dasar Kayu Kg Rp 41,902.73
Cat Penutup Kayu (Setara Sieve) Kg Rp 83,805.46
Plamir Tembok Kg Rp 15,000.00
Cat Dasar Tembok Kg Rp 20,000.00
Cat Penutup Tembok (Setara ICI) Kg Rp 60,000.00
Meni Besi Kg Rp 46,093.01
Kuas Bh Rp 16,761.09
Roll Cat Bh Rp 37,848.00
Ampelas Lbr Rp 2,490.00
VI BAHAN ELEKTRIKAL
Stop Kontak Bh Rp 11,000.00
Lampu TL Philips Essensial 18 watt Bh Rp 28,000.00
MCB Bh Rp 36,000.00
NYM 3x2.5 mm2 M' Rp 29,880.00
Klem Bh Rp 1,100.00
Saklar Ganda Bh Rp 13,500.00
Pipa Conduit M' Rp 4,800.00
I. UPAH
1 Pekerja OH Rp 132,000.00
2 Tukang OH Rp 135,000.00
11 Mandor OH Rp 150,000.00
12 Operator OH Rp 140,000.00
14 Sopir OH Rp 135,000.00
II. ALAT
1 Mesin Las Hari Rp 70,000.00
A. PIPA
A.1 PIPA HDPE (SDR 17, PN 10)
1 Ø 500 mm ( Outside MM ) M' #REF!
2 Ø 450 mm ( Outside MM ) M' #REF!
3 Ø 400 mm ( Outside MM ) M' #REF!
4 Ø 335 mm ( Outside MM ) M' #REF!
5 Ø 315 mm ( Outside MM ) M' #REF!
6 Ø 250 mm ( Outside MM ) M' #REF!
7 Ø 225 mm ( Outside MM ) M' #REF!
8 Ø 200 mm ( Outside MM ) M' #REF!
9 Ø 180 mm ( Outside MM ) M' #REF!
10 Ø 160 mm ( Outside MM ) M' #REF!
11 Ø 125 mm ( Outside MM ) M' #REF!
12 Ø 110 mm ( Outside MM ) M' #REF!
13 Ø 90 mm ( Outside MM ) M' #REF!
14 Ø 75 mm ( Outside MM ) M' #REF!
15 Ø 63 mm ( Outside MM ) M' #REF!
C. ACCESSORIES PIPA
A.3 BEND INJECTION SDR 17 DAN SDR 21
1 Bend 900 (HDPE) Ø 400 mm Bh #REF!
2 Bend 450 (HDPE) Ø 400 mm Bh #REF!