Professional Documents
Culture Documents
New Workshop Test
New Workshop Test
I. PEKERJAAN PENDAHULUAN
1 Pembuatan Gudang dan Kantor Sementara m2 24.00 156,275.00 638,992.81 795,267.81 3,750,600.00 15,335,827.40 19,086,427.40
2 Biaya mobilisasi/demobilisasi alat ls 2.00 6,000,000.00 0.00 6,000,000.00 12,000,000.00 0.00 12,000,000.00
3 Perancah Kerja ls 1.00 15,000,000.00 0.00 15,000,000.00 15,000,000.00 0.00 15,000,000.00
4 Pengukuran dan Pemasangan Bowplank m' 112.00 23,582.75 67,153.50 90,736.25 2,641,268.00 7,521,192.00 10,162,460.00
5 Pembuatan Ijin Mendirikan Bangunan (IMB) m2 640.00 100,000.00 0.00 100,000.00 64,000,000.00 0.00 64,000,000.00
Jumlah I 120,248,887.40
1 Pekerjaan Galian Tanah m3 107.38 42,374.00 0.00 42,374.00 4,550,289.62 0.00 4,550,289.62
2 Pekerjaan urugan pasir m3 47.52 30,267.75 114,000.00 144,267.75 1,438,323.48 5,417,280.00 6,855,603.48
3 Lantai Kerja Beton t = 5 cm Camp 1:3:5 (Pondasi dan sloof) m3 2.16 199,954.25 513,701.92 713,656.17 431,901.18 1,109,596.15 1,541,497.33
4 Timbunan Tanah kembali m3 67.85 29,963.50 90,000.00 119,963.50 2,033,023.48 6,106,500.00 8,139,523.48
5 Pengadaan Tiang Pancang (Bottom Pile) dia. 35 Cm m' 160.00 0.00 285,000.00 285,000.00 0.00 45,600,000.00 45,600,000.00
6 Pengadaan Tiang Pancang (Upper Pile) dia. 35 Cm m' 160.00 0.00 309,000.00 309,000.00 0.00 49,440,000.00 49,440,000.00
7 Transportasi ke Tit m' 320.00 27,545.63 0.00 27,545.63 8,814,600.00 0.00 8,814,600.00
8 Pemancangan Tiang Pancang m' 320.00 40,900.00 83,467.54 124,367.54 13,088,000.00 26,709,612.00 39,797,612.00
9 Penyambungan Tiang Pancang Ttk 16.00 293,655.00 37,500.00 331,155.00 4,698,480.00 600,000.00 5,298,480.00
10 Pondasi Beton Bertulang K 300 m3 29.00 755,529.75 2,495,500.91 3,251,030.66 21,911,873.81 72,374,517.25 94,286,391.06
11 Sloof Beton Bertulang K 300 m3 10.53 1,316,609.75 4,205,102.72 5,521,712.47 13,863,900.67 44,279,731.59 58,143,632.26
12 Timbunan Base Coarse Klas B m3 216.00 17,122.25 192,000.00 209,122.25 3,698,406.81 41,472,000.00 45,170,406.81
13 Kolom Beton Bertulang K 300 m3 29.62 1,438,690.50 4,570,721.72 6,009,412.22 42,614,012.61 135,384,777.33 177,998,789.94
14 Balok Beton Bertulang K-300 m3 25.92 1,326,590.50 4,143,321.27 5,469,911.77 34,385,225.76 107,394,887.24 141,780,113.00
15 Lantai Kerja Beton t = 5 cm Camp 1:3:5 (Plat lantai) m3 32.00 199,954.25 513,701.92 713,656.17 6,398,536.00 16,438,461.44 22,836,997.44
16 Lantai Beton Bertulang K 300 m3 122.40 615,259.75 2,068,100.45 2,683,360.20 75,307,793.40 253,135,495.39 328,443,288.79
16 Stek Tiang Pancang Beton Bertulang K 300 m3 1.48 1,438,690.50 4,570,721.72 6,009,412.22 2,129,261.94 6,764,668.14 8,893,930.08
Jumlah II 1,047,591,155.27
Jumlah IV 193,262,362.19
Jumlah V 59,322,193.84
Jumlah VI 39,692,000.00
I. PEKERJAAN PENDAHULUAN
1 Pembuatan Gudang dan Kantor Sementara m2 24.00
2 Biaya mobilisasi/demobilisasi alat ls 2.00
3 Perancah Kerja ls 1.00
4 Pengukuran dan Pemasangan Bowplank m' 112.00
5 Pembuatan Ijin Mendirikan Bangunan (IMB) m2 640.00
Jumlah I
Jumlah II
Jumlah III
Jumlah IV
Jumlah V
Jumlah VI
Jumlah VII
Jumlah VIII
3 1 m2 Membersihkan Lapangan
0.075 org/hr Pekerja 95,850.00 7,188.75
0.015 org/hr Mandor 100,850.00 1,512.75
Jumlah 8,701.50 0.00 8,701.50
7 1 m3 Urugan Pasir
0.300 org/hr Pekerja 95,850.00 28,755.00
0.015 org/hr Mandor 100,850.00 1,512.75
1.200 m3 Pasir urug 95,000.00 114,000.00
Jumlah 30,267.75 114,000.00 144,267.75
19 Pembuatan Besi/Baja
(a) 1 kg Memotong dan mengelas besi Profil WF
0.009 org/hr Pekerja 95,850.00 862.65
0.009 org/hr Tukang 120,850.00 1,087.65
0.009 org/hr Kepala Tukang 140,850.00 1,267.65
0.004 org/hr Mandor 100,850.00 403.40
1.100 kg besi profil WF 12,000.00 13,200.00
0.001 unit Aceton, Oxygen 281,750.00 281.75
0.010 Jam Mesin las 45,000.00 450.00
0.010 Kg Kawat las 27,000.00 270.00
Jumlah 3,621.35 14,201.75 17,823.10
27 1 m² Upah Mengecat Tembok 3 x cat : (1 Lapis cat dasar dan 2lapis Cat Penutup)
0.090 org/hr Tukang 120,850.00 10,876.50
0.009 org/hr Kepala Tukang 140,850.00 1,267.65
0.030 org/hr Pekerja 95,850.00 2,875.50
0.002 org/hr Mandor 100,850.00 151.28
0.012 kg Cat Dasar 24,000.00 288.00
0.260 kg Cat tembok setara Vinileks 19,650.00 5,109.00
Jumlah 15,170.93 5,109.00 20,279.93
34 Analisa upah pemasangan 1 meter kabel tanah 1 KV dari ukuran 4 x 1.5 mm2 s/d 4 x 300 mm2
2.350 org/hr Pekerja 95,850.00 225,247.50
0.200 org/hr Tukang Listrik 120,850.00 24,170.00
0.100 org/hr Mandor 100,850.00 10,085.00
0.100 org/hr Kepala tukang 140,850.00 14,085.00
Jumlah 273,587.50 0.00
HARGA SATUAN
NO URAIAN SAT. KETERANGAN
(RP)
I. UPAH
1 Kepala Tukang org/hr 77,000.00
2 Tukang org/hr 60,500.00
3 Pekerja org/hr 50,000.00
4 Mandor org/hr 66,000.00
5 Operator alat berat org/hr 75,000.00
6 Pembantu operator org/hr 60,500.00
7 Penjaga Malam org/hr 55,000.00
II. BAHAN
A PEKERJAAN SIPIL DAN ARSITEKTUR
1 Semen Type I Kg 1,440.00
2 Semen Warna Kg 1,500.00
3 Pasir pasang m3 100,000.00
4 Pasir urug m3 95,000.00
5 Tanah timbun m3 75,000.00
6 Kerikil m3 230,000.00
7 Agregat Kelas A m3 250,000.00
8 Batu kali 7 cm - 20 cm m3 180,000.00
9 Batu bata bh 650.00
10 Base C Sirtu (30:70) m3 160,000.00
11 Tiang pancang dia. 35 cm (Bottom pile) m' 285,000.00
12 Tiang pancang dia. 35 cm (Upper pile) m' 309,000.00
13 Beton K 300 m3 732,000.00
14 Paving Block K 450, t = 6 mm bh 2,100.00
15 Kayu 2/3 m3 4,462,500.00
16 Kayu laut Ø 4" m 28,000.00
17 Kayu laut Ø 2" m 23,000.00
18 Kayu Sembarang (papan, broti dan balok) m3 4,462,500.00
19 Kayu Meranti batu (Papan, broti dan balok) m3 9,862,300.00
20 Kayu Damar Laut (papan, broti dan balok) m3 10,161,100.00
21 Triplex uk 1,22x 2,44 m, t = 9 mm Lbr 110,400.00
22 Triplex uk 1,22x 2,44 m, t = 6 mm lbr 81,000.00
23 Seng plat lbr 55,000.00
24 Besi Profil Kg 9,000.00
25 Besi ulir Kg 8,100.00
26 Besi beton kg 8,000.00
27 Kawat beton kg 9,867.27
28 Besi Plat kg 9,350.00
29 Besi Hollow 40 x 40 cm m' 10,000.00
30 Hollow Celling 20 x 40 mm rangka plafon) m' 6,250.00
31 Kawat Las Kg 27,000.00
32 Aceton, Oxygen unit 281,750.00
33 Denso Primer D bh 24,000.00
34 Densopol 60 HT Tape ltr 150,000.00
35 Paku kg 10,800.00
36 Baut dinabolt dia. 10 mm/3,5" bh 2,664.00
37 Cat Dasar kg 24,000.00
38 Cat Menie kg 46,000.00
39 Cat minyak kg 46,000.00
40 Cat tembok setara Vinileks kg 19,650.00
41 Thinner kg 23,000.00
42 Atap Spandek tebal 0.50 mm m2 225,000.00
43 Rabung Seng BJLS 35 lbr 39,400.00
HARGA SATUAN
NO URAIAN SAT. KETERANGAN
(RP)
44 Baut atap bh 2,000.00
45 Seng gelombang 6 ' lbr 39,600.00
HARGA SATUAN
NO URAIAN SAT. KETERANGAN
(RP)
A MOBILISASI PERALATAN
1 Crane Kapasitas 3,5 Ton unit 2,000,000.00
2 Hammer + Pile driver unit 2,000,000.00
3 Vibratory Roller unit 2,000,000.00
B SEWA PERALATAN
1 Crane Kapasitas 3,5 Ton Jam 455,062.50
2 Hammer + Pile driver Jam 212,677.80
3 Buldozer Jam 438,411.36
4 Motor grader Jam 366,982.50
5 Vibratory Roller Jam 268,785.00
6 Mesin las Jam 45,000.00
7 Mesin gerinda hr 30,000.00
8 Mesin Vibrator hr 60,000.00
Pembulatan 2,662,325,000.00
Terbilang : "Dua milyar tiga ratus sembilan puluh tujuh juta sembilan ratus dua puluh
tujuh ribu rupiah"