MATERIAL UPAH

NO. ITEM PEKERJAAN UNIT VOL

Harga Sat. Total Harga Harga Sat. Total Harga

PEMBANGUNAN DGEDUNG FASILITAS UMUM ( KOPERASI & PKK )

A PEKERJAAN ARSITEKTURAL

1 PEKERJAAN SEMENTARA SUM 1.00 - 4,750,000

2 PEKERJAAN STRUKTUR
1 Pek. Tanah Pondasi Sum 1.00 129,933 10,549,543
2 Pekerjan Beton Sum 1.00 24,757,210 21,518,250
3 Pekerjaan Pembesian Sum 1.00 52,524,352 7,893,678
4 Pekerjaan Bekisting Sum 1.00 41,189,794 27,812,400

3 PEKERJAAN FINISHING
1 Pasangan Bata & Plaster Sum 1.00 21,293,597 16,972,500
2 Pekerjaan Lantai dan Dinding keramik Sum 1.00 16,124,024 5,304,000
3 Pekerjaan Atap Sum 1.00 49,690,000 330,000
4 Pekerjaan Pintu & Jendela Sum 1.00 40,875,000 2,150,000
5 Pekerjaan Plafond & partisi Sum 1.00 22,196,000
6 Pekerjaan Pengecatan Sum 1.00 7,183,250 9,530,000
4 PEKERJAAN LAIN - LAIN SUM 1.00 18,050,000 6,700,000
5 PEKERJAAN PLUMBING & LISTRIK SUM 1.00 18,000,000 -

312,013,160 113,510,371

TOTAL 425,523,531
DIBULATKAN 425,520,000

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

PEKRJAAN ARSITEKTURAL

1 PEKERJAAN SEMENTARA
- Pembersihan lapangan lot 1.00 - 500,000 500,000
- Schaffolding lot 1.00 - 750,000 750,000
- Safety lot 1.00 - -
- Bedeng pekerja lot 1.00 - 2,500,000 2,500,000
- Listrik dan air kerja lot 1.00 - 1,000,000 1,000,000

Sub Total - 4,750,000

3 PEKERJAAN STRUKTUR
1 Pek. Tanah Pondasi
- Galian tanah m3 96.52 - - 70,000 6,756,568
- Buang tanah m3 64.35 - - 30,000 1,930,448
- Urugan tanah m3 32.17 - - 17,500 563,047
- Pemadatan m2 61.15 - - 15,000 917,280
- Lantai kerja m3 3.06 125,000 382,200
Pasir m3 0.26 225,000 58,477
Semen zak 1.25 57,000 71,456

Sub Total 129,933 10,549,543

2 Pekerjaan Beton
- Pondasi 1000 x 1000 x 250 m3 4.00 650,000 2,600,000
Semen @50kg zak 27.2 57,000 1,553,136
Pasir pasang m3 2.18 225,000 490,500
Split m3 3.27 290,000 947,720

- Sloof 200 x 300 m3 4.68 650,000 3,042,000

Semen @50kg zak 31.9 57,000 1,817,169
Pasir pasang m3 2.55 225,000 573,885
Split m3 3.82 290,000 1,108,832

- Kolom Beton 250 x 250 m3 6.00 650,000 3,900,000

Semen @50kg zak 40.9 57,000 2,329,704
Pasir pasang m3 3.27 225,000 735,750
Split m3 4.90 290,000 1,421,580

- Balok beton 150 x 250 m3 2.93 650,000 1,901,250

Semen @50kg zak 19.9 57,000 1,135,731
Pasir pasang m3 1.59 225,000 358,678
Split m3 2.39 290,000 693,020

- Plat lantai beton m3 12.5 650,000 8,125,000

Semen @50kg zak 85.2 57,000 4,853,550
Pasir pasang m3 6.8 225,000 1,532,813
Split m3 10.2 290,000 2,961,625

- Kanopi beton m3 2.50 650,000 1,625,000

Semen @50kg zak 17.0 57,000 970,710
Pasir pasang m3 1.36 225,000 306,563
Split m3 2.04 290,000 592,325

- Pondasi Kanopi m3 0.50 650,000 325,000

Semen @50kg zak 3.4 57,000 194,142
Pasir pasang m3 0.27 225,000 61,313
Split m3 0.41 290,000 118,465

Sub Total 24,757,210 21,518,250

3 Pekerjaan Pembesian
- Pondasi 1000 x 1000 x 250 kg 212.16 1,300 275,808
Besi D13 btg 17.0 118,560 2,015,520
Kawat kg 1.06 22,000 23,338

- Sloof 200 x 300 kg 1,218.90 1,300 1,584,570

Besi D13 (6 pcs) btg 35.0 118,560 4,149,600
Cincin ø8mm @200 btg 165.0 45,030 7,429,950
Kawat kg 6.09 22,000 134,079

- Kolom beton 250 x 250 kg 2,532.60 1,300 3,292,380

Besi D13 ( 8 pcs) btg 70.0 118,560 8,299,200
Cincin ø8mm @200 btg 350.0 40,290 14,101,500
Kawat kg 12.66 22,000 278,586

- Balok 150 x 250 kg 1,218.90 1,300 1,584,570

Besi D13 (6 pcs) btg 35.0 70,680 2,473,800
Cincin ø8mm @200 btg 165.0 45,030 7,429,950
Kawat kg 6.09 22,000 134,079

- Lantai beton kg 818.40 1,300 1,063,920

Besi ø8mm @200 btg 110.0 45,030 4,953,300
Kawat kg 1.65 22,000 36,300

- Kanopi Beton kg 71.10 1,300 92,430

Besi D10@200 btg 15.0 70,680 1,060,200
Kawat kg 0.23 22,000 4,950
 MATERIAL UPAH
NO. ITEM PEKERJAAN UNIT VOL
Harga Sat. Total Harga Harga Sat. Total Harga

Sub Total 52,524,352 7,893,678

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

5 Pekerjaan Bekisting
- Pondasi 1000x 1000 x 250 m2 18.00 - - 15,000 270,000
Bata merah pcs 1,260.00 460 579,600
Pasir m3 0.76 225,000 170,100
Semen zak 3.81 57,000 217,102

- Sloof beton 200 x 300 m2 53.04 60,000 3,182,400

Triplek 6mm lbr 152.8 74,000 11,303,885
Kaso 50 x 70 m3 2.6 2,800,000 7,280,000
Paku kg 7.96 18,000 143,208

- Kolom beton 250 x 250 m2 396.00 60,000 23,760,000

Triplek 6mm lbr 137.5 74,000 10,175,000
Kaso 50 x 70 m3 3.3 2,800,000 9,240,000
Paku kg 19.80 18,000 356,400

- Kanopy beton m2 10.00 60,000 600,000

Triplek 6mm lbr 10.0 74,000 740,000
Kaso 50 x 70 m3 0.4 2,800,000 980,000
Paku kg 0.25 18,000 4,500

Sub Total 41,189,794 27,812,400

4 PEKERJAAN FINISHING

1 Pekerjaan Pasangan Bata

- Dinding bata 1 : 5 m2 270.0 18,000 4,860,000
Bata merah pcs 18,900 460 8,694,000
Semen @50kg zak 57.1 57,000 3,256,524
Pasir pasang m3 11.3 225,000 2,551,500

- Plasteran 1 : 5 tebal 2cm m2 540.00 20,000 10,800,000

Semen @50kg zak 65.30 57,000 3,721,918
Pasir pasang m3 12.96 225,000 2,916,000

- Penebalan Plastert+acian m2 12.50 45,000 562,500

Semen @50kg zak 1.51 57,000 86,156
Pasir pasang m3 0.30 225,000 67,500

- Tali air m' 25.00 - - 30,000 750,000

Sub Total 21,293,597 16,972,500

2 Pekerjaan Lantai dan Dinding keramik

- Lantai 1 m2 125.00 - 30,000 3,750,000
Keramik 400 x 400 doz 138.00 52,000 7,176,000
Semen @50kg zak 40.00 57,000 2,280,000
Pasir pasang m3 5.10 225,000 1,147,500
Grouting zak 31.25 25,000 781,250

- Lantai teras m2 30.00 - 30,000 900,000

Keramik 333 x 333 doz 33.00 48,000 1,584,000
Semen @50kg zak 10.00 57,000 570,000
Pasir pasang m3 1.22 225,000 275,400
Grouting zak 7.50 25,000 187,500

- Lantai keramik 200 x 200 m2 4.20 30,000 126,000

Keramik 200 x 200 doz 5.00 42,000 210,000
Semen @50kg zak 2.00 57,000 114,000
Pasir pasang m3 0.17 225,000 38,556
Grouting zak 1.05 25,000 26,250

- Dinding keramik 200 x 250 m2 17.60 30,000 528,000

Keramik 200 x 250 doz 20.00 42,000 840,000
List keramik 100 x 200 pcs 35.00 8,000 280,000
Semen @50kg zak 6.00 57,000 342,000
Pasir pasang m3 0.72 225,000 161,568
Grouting zak 4.40 25,000 110,000

Sub Total 16,124,024 5,304,000

3 Pekerjaan Atap
- Rangka Atap baja ringan m2 137.50 185,000 25,437,500 termasuk pasang
- Penutup atap Zinc. Alumn, t= 0,5 m2 137.50 155,000 21,312,500 termasuk pasang
- Nok zinc. Alumn m1 30.00 85,000 2,550,000 termasuk pasang
- Talang tegak pipa PVC 3" ex. Wavin btg 6.00 65,000 390,000 55,000 330,000

Sub Total 49,690,000 330,000

4 Pekerjaan Pintu & Jendela

- Pintu kayu uk. 1600 x 2100 unit 2.00 5,040,000 10,080,000 150,000 300,000
- Pintu PVC unit 2.00 400,000 800,000 75,000 150,000
- Jendela alumunium 3" uk. 1450 x 1400 unit 6.00 3,552,500 21,315,000 125,000 750,000
- Jendela alumunium 3" L uk. 600 x 1800 unit 4.00 1,890,000 7,560,000 175,000 700,000
- Jendela alumunium 3" uk. 800 x 400 unit 2.00 560,000 1,120,000 125,000 250,000

Sub Total 40,875,000 2,150,000

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

5 Pekerjaan Plafond & partisi

- Plafond Gypsum, t= 9mm rangka hollow m2 125.00 105,000 13,125,000 termasuk pasang
- Plafond GRC, t= 6mm rangka hollow m2 36.00 115,000 4,140,000 termasuk pasang
- List plafond gypsum m1 91.60 35,000 3,206,000 termasuk pasang
- Partisi gypsum, t= 12mm rangka hollow ( sua sisi ) m2 15.00 115,000 1,725,000 termasuk pasang

Sub Total 22,196,000 -

6 Pekerjaan Pengecatan 540.00 15,000 8,100,000

- Menie / Sealer kg 108.00 8,000 864,000
- Cat tembok Vinylex kg 135.00 11,000 1,485,000 -
- Plafon Emulsion ex. Vinylex kg 164.75 11,000 1,812,250 -
- Melamik kayu kg 22.00 85,000 1,870,000 65,000 1,430,000
- Bak cat pcs 12.00 15,000 180,000 -
Roll Cat besar pcs 12.00 27,000 324,000
Roll Cat kecil pcs 8.00 16,000 128,000
Thinner liter 65.00 8,000 520,000

Sub Total 7,183,250 9,530,000

5 PEKERJAAN LAIN-LAIN

1 Septic Tank ls 1.00 - - 2,500,000 2,500,000

2 Batu alam Andesit hitam m2 20.00 225,000 4,500,000 75,000 1,500,000
3 Coating anti lumut kaleng 30.00 65,000 1,950,000 -
4 Cor lantai untuk lapangan serbaguna m2 80.00 145,000 11,600,000 65,000 5,200,000

Sub Total 18,050,000 6,700,000

6 PEKERJAAN PLUMBING DAN LISTRIK

Biaya instalasi lot 1.00 18,000,000

Sub Total 18,000,000