This document provides a cost estimate for various construction tasks including foundations, woodwork, roofing, and more. It lists materials and labor costs for each task, such as excavation costs, amounts of wood and other materials, numbers of workers required broken down by role, and unit costs for all items. The total cost for each task is calculated including a 10% profit margin.
This document provides a cost estimate for various construction tasks including foundations, woodwork, roofing, and more. It lists materials and labor costs for each task, such as excavation costs, amounts of wood and other materials, numbers of workers required broken down by role, and unit costs for all items. The total cost for each task is calculated including a 10% profit margin.
This document provides a cost estimate for various construction tasks including foundations, woodwork, roofing, and more. It lists materials and labor costs for each task, such as excavation costs, amounts of wood and other materials, numbers of workers required broken down by role, and unit costs for all items. The total cost for each task is calculated including a 10% profit margin.
This document provides a cost estimate for various construction tasks including foundations, woodwork, roofing, and more. It lists materials and labor costs for each task, such as excavation costs, amounts of wood and other materials, numbers of workers required broken down by role, and unit costs for all items. The total cost for each task is calculated including a 10% profit margin.
NO URAIAN PEKERJAAN BIAYA TENAGA BIAYA BAHAN JUMLAH
PEKERJAAN PONDASI SNI 1 M3 Pancang Ulin 10/10 - 8m (Sambung) 3 6,1 0,0800 m Balok Ulin @ Rp. 6.500.000,00 520.000,00 1,0000 ls Membuat Sambungan @ Rp. 325.000,00 325.000,00 2836-2008 0,5000 org Tukang Kayu @ Rp. 150.000,00 75.000,00 0,0500 org Kepala Tukang Kayu @ Rp. 160.000,00 8.000,00 0,2000 org Pekerja Biasa @ Rp. 135.000,00 27.000,00 0,0100 org Mandor @ Rp. 175.000,00 1.750,00 JUMLAH 111.750,00 845.000,00 956.750,00 PROFIT 10% 11.175,00 84.500,00 95.675,00 SUB TOTAL 122.925,00 929.500,00 1.052.425,00
PEKERJAAN KAYU
SNI 1 m 3 Membuat kuda-kuda kayu
3 1,1000 m Balok Kuda Kuda @ Rp. 5.100.000,00 5.610.000,00 03-3434-2002 15,0000 kg Lemkayu @ Rp. 21.000,00 315.000,00 0,8000 kg Paku Kayu 2" 6" / 57 cm @ Rp. 17.000,00 13.600,00 12,0000 org Pekerja Biasa @ Rp. 135.000,00 1.620.000,00 1,2000 org Kepala Tukang Kayu @ Rp. 160.000,00 192.000,00 4,0000 org Tukang Kayu @ Rp. 150.000,00 600.000,00 0,2000 org Mandor @ Rp. 175.000,00 35.000,00 JUMLAH 2.447.000,00 5.938.600,00 8.385.600,00 PROFIT 10% 244.700,00 593.860,00 838.560,00 SUB TOTAL 2.691.700,00 6.532.460,00 9.224.160,00 3 SNI 1 m Pasang Goording 1,1000 m3 Balok @ Rp. 5.100.000,00 5.610.000,00 0,8000 kg Paku Kayu 2" 6" / 57 cm @ Rp. 17.000,00 13.600,00 12,0000 org Pekerja Biasa @ Rp. 150.000,00 1.800.000,00 1,2000 org Kepala Tukang Kayu @ Rp. 185.000,00 222.000,00 4,0000 org Tukang Kayu @ Rp. 165.000,00 660.000,00 0,2000 org Mandor @ Rp. 210.000,00 42.000,00 JUMLAH 2.724.000,00 5.623.600,00 8.347.600,00 PROFIT 10% 272.400,00 562.360,00 834.760,00 SUB TOTAL 2.996.400,00 6.185.960,00 9.182.360,00
Page 1 NO URAIAN PEKERJAAN BIAYA TENAGA BIAYA BAHAN JUMLAH 2 F.16 1 m Pasang usuk 5/7, reng 2/3 1,1000 m3 Balok Kuda Kuda @ Rp. 5.100.000,00 5.610.000,00 0,1500 kg Paku Reng @ Rp. 19.000,00 2.850,00 0,1000 kg Paku Reng @ Rp. 19.000,00 1.900,00 0,1000 org Pekerja Biasa @ Rp. 150.000,00 15.000,00 0,0100 org Kepala Tukang Kayu @ Rp. 185.000,00 1.850,00 0,1000 org Tukang Kayu @ Rp. 165.000,00 16.500,00 0,0025 org Mandor @ Rp. 210.000,00 525,00 JUMLAH 33.875,00 5.614.750,00 5.648.625,00 PROFIT 10% 3.387,50 561.475,00 564.862,50 SUB TOTAL 37.262,50 6.176.225,00 6.213.487,50
SNI 1 m 3 Pekerjaan Balok kayu Kelas I
6,1 1,1000 m3 Balok @ Rp. 6.500.000,00 7.150.000,00 3434-2008 1,2500 kg Paku 10 cm @ Rp. 23.300,00 29.125,00 1,0000 kg Lem Kayu @ Rp. 37.000,00 37.000,00 7,0000 org Tukang Kayu @ Rp. 165.000,00 1.155.000,00 21,0000 org Pekerja Biasa @ Rp. 150.000,00 3.150.000,00 2,1000 org Kepala Tukang Kayu @ Rp. 185.000,00 388.500,00 0,3500 org Mandor @ Rp. 210.000,00 73.500,00 JUMLAH 4.767.000,00 7.216.125,00 11.983.125,00 PROFIT 10% 476.700,00 721.612,50 1.198.312,50 SUB TOTAL 5.243.700,00 7.937.737,50 13.181.437,50 SNI 1 m 3 Pekerjaan Papan kayu Kelas I 3 6,1 1,1000 m Balok @ Rp. 7.000.000,00 7.700.000,00 3434-2008 1,2500 kg Paku 10 cm @ Rp. 23.300,00 29.125,00 1,0000 kg Lem Kayu @ Rp. 37.000,00 37.000,00 7,0000 org Tukang Kayu @ Rp. 165.000,00 1.155.000,00 21,0000 org Pekerja Biasa @ Rp. 150.000,00 3.150.000,00 2,1000 org Kepala Tukang Kayu @ Rp. 185.000,00 388.500,00 0,3500 org Mandor @ Rp. 210.000,00 73.500,00 JUMLAH 4.767.000,00 7.766.125,00 12.533.125,00 PROFIT 10% 476.700,00 776.612,50 1.253.312,50 SUB TOTAL 5.243.700,00 8.542.737,50 13.786.437,50 SNI 1 m Listplank ukuran (2 x 20) cm, kayu kelas I atau II 6,22 0,0110 m3 Papan Listplank @ Rp. 4.500.000,00 49.500,00 3434-2008 0,0500 kg Paku Kayu 2" 6" / 57 cm @ Rp. 17.000,00 850,00 0,1000 org Tukang Kayu @ Rp. 165.000,00 16.500,00 0,2000 org Pekerja Biasa @ Rp. 150.000,00 30.000,00 0,0200 org Kepala Tukang Kayu @ Rp. 185.000,00 3.700,00 0,0050 org Mandor @ Rp. 210.000,00 1.050,00 JUMLAH 51.250,00 50.350,00 101.600,00 PROFIT 10% 5.125,00 5.035,00 10.160,00 SUB TOTAL 56.375,00 55.385,00 111.760,00
PEKERJAAN ATAP SNI 1 m Pasang bubung Spandek 6.23 2,1000 lbr Bubungan Atap Spandek @ Rp. 98.000,00 205.800,00 03-3436-2002 6,0000 bh Paku Sekrup @ Rp. 35.000,00 210.000,00 0,1250 org Tukang Kayu @ Rp. 165.000,00 20.625,00 0,0130 org Pekerja Biasa @ Rp. 150.000,00 1.950,00 0,0840 org Kepala Tukang Kayu @ Rp. 185.000,00 15.540,00 0,0040 org Mandor @ Rp. 210.000,00 840,00 JUMLAH 38.955,00 415.800,00 454.755,00 PROFIT 10% 3.895,50 41.580,00 45.475,50 SUB TOTAL 42.850,50 457.380,00 500.230,50 SNI 1 m 2 Pasang atap Spandek 03-3436-2002 1,0200 m2 Atap Spandek @ Rp. 175.000,00 178.500,00 6.32 0,2000 kg Paku Genteng Metal @ Rp. 25.000,00 5.000,00 0,1000 org Tukang Kayu @ Rp. 165.000,00 16.500,00 0,0100 org Pekerja Biasa @ Rp. 150.000,00 1.500,00 0,2000 org Kepala Tukang Kayu @ Rp. 185.000,00 37.000,00 0,0010 org Mandor @ Rp. 210.000,00 210,00 JUMLAH 55.210,00 183.500,00 238.710,00 PROFIT 10% 5.521,00 18.350,00 23.871,00 SUB TOTAL 60.731,00 201.850,00 262.581,00
