Analisa Pekerjaan Interior [PDF]

Citation preview

ENGGINEER ESTIMATE (EE) REKAPITULASI PEKERJAAN : PEMELIHARAAN GEDUNG DAN BANGUNAN RUJAB WALIKOTA LOKASI : KOTA KENDARI TAHUN ANGGARAN: 2017



NO.



URAIAN



JUMLAH (Rp)



I



#REF!



#REF!



II



#REF!



#REF!



III #REF!



#REF!



IV #REF!



#REF!



V



#REF!



#REF!



A B C D



REAL COST PPN 10 % x A TOTAL COST DIBULATKAN



#REF! #REF! #REF! #REF!



Terbilang : SERATUS JUTA RUPIAH,-



Kendar,



2017



Mengetahui : KONSULTAN PERENCANA CV, NATURAL PLAN CONSULTANT



Dibuat Oleh :



BUDI HARTONO, S.T. Direktur



INDRASANTO, S.T. Estimator



ANALISA HARGA SATUAN PEKERJAAN PEKERJAAN INTERIOR Pemasangan 1 M1 Kabinet No.



Uraian



Kode



Satuan



Koefisien



Harga Satuan Jumlah Harga (Rp) (Rp)



A 1



TENAGA Tukang Interior



M1



1.0000 650,000.00 Jumlah Tenaga Kerja



650,000.00 650,000.00



B 1 2 3 4 5 6 7 8 9 10 11 12 13 14



BAHAN Multipleks 18 mm Multipleks 15 mm Multipleks 12 mm Multipleks 9 mm Multipleks 6 mm Melaminto High Pressure Laminate (HPL) Engsel Hidrolic Handle Lem Fox Kuning Paku Stepless Baut Sekrup Amplas PVC Edging



Lbr Lbr Lbr Lbr Lbr Lbr Lbr Psg Bh Kg Bh Bh Lbr M1



0.4000 295,000.00 0.7500 255,000.00 0.6500 210,000.00 0.2500 145,000.00 0.3500 120,000.00 0.6500 130,000.00 0.7500 190,000.00 3.0000 40,000.00 3.0000 35,000.00 0.6500 45,000.00 75.0000 100.00 80.0000 900.00 0.2500 10,000.00 1.7500 15,000.00 Jumlah Harga Bahan



118,000.00 191,250.00 136,500.00 36,250.00 42,000.00 84,500.00 142,500.00 120,000.00 105,000.00 29,250.00 7,500.00 72,000.00 2,500.00 26,250.00 1,113,500.00



C



PERALATAN Sewa Alat Kerja & Listrik



0.3000 1,000,000.00 Jumlah Harga Alat



300,000.00 300,000.00 2,063,500.00 309,525.00 2,373,025.00



D E F



Jumlah ( A + B + ) Overhead & Profit (Contoh 15%) Harga Satuan Pekerjaan ( D + E )



15 % x D



Pemasangan 1 M1 Meja Kerja Tinggi 0,75 M - 0,85 M No.



Uraian



Kode



Satuan



A 1



TENAGA Tukang Interior



M1



B 1 2 3 4 5 6 7 8 9 10 11



BAHAN Multipleks 18 mm Multipleks 15 mm Multipleks 12 mm Multipleks 9 mm Multipleks 6 mm Melaminto High Pressure Laminate (HPL) Engsel Hidrolic Handle Lem Fox Kuning Paku Stepless



Lbr Lbr Lbr Lbr Lbr Lbr Lbr Psg Bh Kg Bh



Koefisien



Harga Satuan Jumlah Harga (Rp) (Rp)



1.0000 650,000.00 Jumlah Tenaga Kerja 0.4000 0.7500 0.6500 0.2500 0.3500 0.6500 0.7500 3.0000 3.0000 0.6500 75.0000



295,000.00 255,000.00 210,000.00 145,000.00 120,000.00 130,000.00 190,000.00 40,000.00 35,000.00 45,000.00 100.00



650,000.00 650,000.00 118,000.00 191,250.00 136,500.00 36,250.00 42,000.00 84,500.00 142,500.00 120,000.00 105,000.00 29,250.00 7,500.00



12 13 14



Baut Sekrup Amplas PVC Edging



C



PERALATAN Sewa Alat Kerja & Listrik



D E F



Bh Lbr M1



Jumlah ( A + B + ) Overhead & Profit (Contoh 15%) Harga Satuan Pekerjaan ( D + E )



80.0000 900.00 0.2500 10,000.00 1.7500 15,000.00 Jumlah Harga Bahan



72,000.00 2,500.00 26,250.00 1,113,500.00



0.3000 1,000,000.00 Jumlah Harga Alat



300,000.00 300,000.00 2,063,500.00 309,525.00 2,373,025.00



15 % x D



Pemasangan 1 M1 Meja Tinggi 1,1 CM No.



Uraian



Kode



Satuan



Koefisien



Harga Satuan Jumlah Harga (Rp) (Rp)



A 1



TENAGA Tukang Interior



M1



1.0000 650,000.00 Jumlah Tenaga Kerja



650,000.00 650,000.00



B 1 2 3 4 5 6 7 8 9 10 11 12 13 14



BAHAN Multipleks 18 mm Multipleks 15 mm Multipleks 12 mm Multipleks 9 mm Multipleks 6 mm Melaminto High Pressure Laminate (HPL) Engsel Hidrolic Handle Lem Fox Kuning Paku Stepless Baut Sekrup Amplas PVC Edging



Lbr Lbr Lbr Lbr Lbr Lbr Lbr Psg Bh Kg Bh Bh Lbr M1



0.4000 295,000.00 0.7500 255,000.00 0.6500 210,000.00 0.2500 145,000.00 0.3500 120,000.00 0.6500 130,000.00 0.7500 190,000.00 3.0000 40,000.00 3.0000 35,000.00 0.6500 45,000.00 75.0000 100.00 80.0000 900.00 0.2500 10,000.00 1.7500 15,000.00 Jumlah Harga Bahan



118,000.00 191,250.00 136,500.00 36,250.00 42,000.00 84,500.00 142,500.00 120,000.00 105,000.00 29,250.00 7,500.00 72,000.00 2,500.00 26,250.00 1,113,500.00



C



PERALATAN Sewa Alat Kerja & Listrik



0.3000 1,000,000.00 Jumlah Harga Alat



300,000.00 300,000.00 2,063,500.00 309,525.00 2,373,025.00



D E F



Jumlah ( A + B + ) Overhead & Profit (Contoh 15%) Harga Satuan Pekerjaan ( D + E )



15 % x D



Pemasangan 1 M2 Backdrop No.



Uraian



Kode



Satuan



Koefisien



Harga Satuan Jumlah Harga (Rp) (Rp)



A 1



TENAGA Tukang Interior



M2



1.0000 250,000.00 Jumlah Tenaga Kerja



250,000.00 250,000.00



B 1 2 3 4 5 6 7 8 9 10



BAHAN Multipleks 18 mm Multipleks 12 mm Multipleks 9 mm Multipleks 6 mm High Pressure Laminate (HPL) List Steinless Steel Lem Fox Kuning Paku Stepless Baut Sekrup Amplas



Lbr Lbr Lbr Lbr Lbr Btg Kg Bh Bh Lbr



0.2500 295,000.00 0.3500 210,000.00 0.5500 145,000.00 0.2000 120,000.00 0.4000 190,000.00 1.6500 160,000.00 0.4500 45,000.00 35.0000 100.00 40.0000 900.00 0.2500 10,000.00 Jumlah Harga Bahan



73,750.00 73,500.00 79,750.00 24,000.00 76,000.00 264,000.00 20,250.00 3,500.00 36,000.00 2,500.00 653,250.00



C



PERALATAN



Sewa Alat Kerja & Listrik D E F



Jumlah ( A + B + ) Overhead & Profit (Contoh 15%) Harga Satuan Pekerjaan ( D + E )



0.1500 1,000,000.00 Jumlah Harga Alat 15 % x D



150,000.00 150,000.00 1,053,250.00 157,987.50 1,211,237.50



DAFTAR UPAH KERJA DAN HARGA BAHAN



NO.



U R A I A N



HARGA SATUAN



SATUAN



I 1 2 3 4



UPAH TENAGA KERJA Pekerja Tukang Kepala Tukang Mandor



OH OH OH OH



Rp Rp Rp Rp



85,000.00 100,000.00 100,000.00 90,000.00



II 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



HARGA BAHAN Tanah Timbunan Biasa Tanah Timbunan Pilihan Kapur Air Tanah Liat Ijuk Pasir Urug Sirtu Pasir Pasang Pasir Beton Kerikil Kali/Gunung Portland Cement (PC) 50 Kg Semen Warna (Neut untuk tegel) Kerikil Beton/Suplit 1 - 2 cm Batu Gunung Batu Bata Bataco Standar Beton Roster Standar Paving blok Besi Beugel/baut/Angker Kuda-kuda Besi Beton Polos Kawat Bindrat/Kawat Beton Angkur besi dia. 8 mm Kawat Las Paku 5 - 12 cm Paku 1 - 4 cm Paku Tripleks Paku Seng Sekerup Papan Jati Balok Kayu Kls I Sewa Scafolding Tali nilon pengikat



M3 M3 M3 Ltr M3 Kg M3 M3 M3 M3 M3 Kg Kg M3 M3 Bh Bh Bh Bh Kg Kg Kg Bh Kg Kg Kg Kg Kg Kg M3 M3 Unit Kg



Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp



115,000.00 138,000.00 459,000.00 65.00 75,000.00 15,000.00 100,000.00 166,000.00 236,000.00 236,000.00 278,000.00 1,650.00 24,500.00 470,000.00 241,000.00 690.00 5,500.00 7,450.00 2,500.00 22,300.00 22,400.00 25,000.00 15,000.00 17,500.00 20,000.00 20,000.00 28,500.00 28,500.00 27,900.00 5,980,000.00 5,980,000.00 65,000.00 12,500.00



NO.



U R A I A N



SATUAN



1 2 3 4 5 6 7 8 9 11 14 23 24 25 26 27 28 28 36 37 39 40 41 42 43 44 45 47 48 49 50 51 52 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 73 92 93 94 95 96 97 98 99 100



Balok Kayu Kelapi / Sejenis Balok Kayu Kls II Balok Kayu Kls III Papan Kayu Kls II Papan Kayu Kls I Papan Kayu Klas III Papan Kayu Klas IV (Papan Bekesting) Kayu Besi dia.30 cm Dolken dia. 8 - 10 cm Multipleks 9 mm Plywood tebal 9 mm Pengelasan Kaca Cermin uk. 60 x 120 cm Tegel Keramik 30 x 30 cm Tegel Keramik Anti Slip 40 x 40 cm Batu Tempel Hitam Tegel Keramik 20 x 20 cm Tegel Keramik 40 x 40 cm Geranit 60 x 60 cm Biasa Plint Geranit `10 x 60 cm Kapur Tonasa Plamir Tembok Plamir Kayu Amplas Cat dasar kayu merk Glotex Cat kilap kayu merk Avian Cat/Seal Coat anti lumut untuk Seng merk Yoko Cat Tembok Metrolight Cat Tembok ex. Dulux Lem Kayu Dempul Kayu Vernis kayu Cat Meny seng/besi Minyak Cat Minyak Bekisting Kuas Biasa 3 " Kuas Roll Kran Air dia 3/4" Floor Drain Klosed Jongkok Klosed Duduk Lengkap Klosed Duduk Standard Bak Penampungan Air Fiber Kapasitas 1200 Liter Seal tape Pintu /jendela kaca rangka aluminium Profil kaca Besi Hollow t= 5 x 4 cm Besi Hollow t= 30 x 30 x 2 cm Besi Hollow t= 20 x 20 x 2 cm Besi Plat tebal 10 mm Besi Hollow Galvalum t= 2 x 4 cm Besi Strip Pipa Besi Steenlis dia. 2" Pipa Besi Steenlis dia. 1,5" Pipa Besi Steenlis dia. 1" Eskapolding Steger Kawat Ram Pintu Dorong Besi Lengkap Baja Siku L. 30.60.5 Baja Canal. C. 50.38.5 Realling Pagar



M3 M3 M3 M3 M3 M3 M3 M1 Btg Lbr Lbr Cm Lbr Bh Bh Bh M2 Bh Bh Bh Kg Kg Kg Lbr Kg Kg Kg Kg Kg Kg Kg Ltr Kg Ltr Ltr Bh Bh Bh Bh Bh Bh Bh Bh Bh M1 M1 M1 M1 M1 Kg M1 M2 M1 M1 M1 Bh M2 Bh kg kg M2



Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp



HARGA SATUAN 2,200,000.00 4,280,000.00 3,200,000.00 4,000,000.00 4,700,000.00 1,600,000.00 1,400,000.00 128,000.00 7,000.00 134,400.00 130,000.00 10,000.00 44,700.00 5,650.00 11,950.00 4,500.00 69,000.00 12,500.00 65,000.00 10,833.33 15,000.00 18,400.00 18,400.00 5,000.00 57,500.00 63,250.00 20,700.00 27,300.00 60,000.00 15,000.00 20,125.00 11,500.00 18,400.00 12,000.00 12,000.00 17,500.00 25,000.00 28,750.00 28,750.00 350,000.00 2,300,000.00 747,500.00 1,500,000.00 9,500.00 250,000.00 35,000.00 30,000.00 25,000.00 23,000.00 25,000.00 19,925.00 16,000.00 51,000.00 37,000.00 27,000.00 175,000.00 20,000.00 6,000,000.00 22,750.00 18,500.00 750,000.00



NO. 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133



U R A I A N Soda Api Penguras bak Bak Mandi Fiberglas Wastafel 1 Set Urinoir Bak Cuci Piring Stenlist Water Drain + Asesories Septic Tank dan Peresapan Kunci Tanam 2 x putar Engsel Pintu Koboy / Door Closer Kunci Tanam Biasa Engsel Pintu Type Kupu-Kupu Engsel Jendela Type Kupu Kupu Grendel Jendela Kait-kait Angin Grendel Pintu Besar Door Closer Door Holder Rel Pintu Dorong Pasangan Instalasi Titik Lampu Lampu SL 30 Watt Lampu SL 18 Watt Lampu SL 5 Watt Lampu Crystal Gantung Stop Kontak Saklar Tunggal Saklar Ganda Box Skring / Sekring Kast 1 Group (Asli) Pasangan lampu Tanam TL 2 x 40 watt Pasangan lampu TL 40 watt Lampu Down Light (LED 7 Watt) Lengkap Fitting plafond Biasa Penangkal Petir



HARGA SATUAN



SATUAN kg Bh Bh Bh Bh Bh Bh Unit Bh Bh Bh Bh Bh Bh Bh Bh Bh Bh Bh Titik Bh Bh Bh Bh Bh Bh Bh Bh Bh Bh Bh Bh Unit



Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp



15,000.00 20,000.00 345,000.00 546,000.00 1,677,200.00 350,000.00 150,000.00 7,500,000.00 172,500.00 172,500.00 150,000.00 34,500.00 31,600.00 9,500.00 11,500.00 24,000.00 172,500.00 172,500.00 200,000.00 178,000.00 51,750.00 35,000.00 21,000.00 200,000.00 17,250.00 20,125.00 23,000.00 36,000.00 180,750.00 118,000.00 125,000.00 14,350.00 8,000,000.00