Upah Kerja Pengadaan Moke- Up

Junior Swit Room Sutan Raja Hotel

Kotamobagu
No. Uraian Kerja Vol Sat
1 Rangka Dinding Lapis Triplek 9mm (0.7x100,8) 70.56 m2
2 Pekerjaan Plafond Gypsum (0,6x71,7) 43.02 m2
3 Pekerjaan Lantai Rangka Kayu Lapis Triplek 9mm (0,5x58,4) 29.2 m2
4 Pekerjaan Atap Seng Gelombang (0,3x82,8) 24.84 m2
5 Pekerjaan Cat (0,2x144,5) 28.9 m2
6 Pekerjaan Pasang Kaca (0,4x10,8) 4.32 m2
7 Pekerjaan Pintu (1,3x4) 5.2 m2
8 Pekerjaan Instalasi Listrik 29 m1
Harga Satuan Jumlah
48,500.00 3,422,160.00
55,500.00 2,387,610.00
67,000.00 1,956,400.00
84,000.00 2,086,560.00
23,000.00 664,700.00
16,000.00 69,120.00
88,000.00 457,600.00
45,000.00 1,305,000.00
12,349,150.00
 1 1 m² Pekerjaan pemasangan dinding partisi Gypsum 9mm rangka double
Bahan
Gypum Board 9 mm ex. Jayaboard 2 m² 24305.55555556
Rangka Double Hollow 8 m¹ 6250
Aksesoris (plaster board, dempul) 1 ls 10000
Tenaga
Pekerja 0.28 oh 75,000.00
Tukang Kayu 0.30 oh 85,000.00
Mandor 0.01 oh 150,000.00
Jumlah
Keuntungan Max. 0.10
Jumlah
Dibulatkan

2.00 1 M2 Pas. Plafond Gypsum (9 MM) Berikut rangka Kayu Borneo super
Bahan
Gypsum DN ex. Jayaboard 0.34 lbr 70,000.00
Kaso-kaso 5/7 Borneo 0.01 m³ 4,250,000.00
Kayu 5/10 Borneo 0.00 m³ 4,250,000.00
Paku Biasa 2" - 5" 0.20 kg 17,000.00
Assesories (skrup,kompon, plester board ,steger 1.00 Ls 5,000.00
Tenaga
Pekerja 0.25 oh 75,000.00
Tk. kayu terampil 0.25 oh 85,000.00
Kep. tukang kayu 0.05 oh 95,000.00
Mandor 0.01 oh 150,000.00
Alat bantu 0.05 lot 78,000.00
Jumlah
Keuntungan Max. 0.10
Jumlah
Dibulatkan

30.00 1 m2 Pasang lantai parkit laminated, ex. DHM

Bahan
Parkit Laminated 1.08 m2 225,000.00
underlayer 1.08 m2 7,000.00
Lem 0.05 kg 34,000.00
Tenaga
Pekerja 0.55 oh 75,000.00
Tk. Kayu Trampil 0.20 oh 85,000.00
Kep. Tk. Kayu 0.03 oh 95,000.00
Mandor 0.00 oh 150,000.00
Jumlah
Keuntungan Max. 0.10
Jumlah
 Dibulatkan

4.00 1 m² Pasang atap seng

Bahan
seng gelombang 1.10 lbr 46,899.60
Paku seng 6.00 kg 17,000.00
Tenaga
Pekerja 0.15 oh 75,000.00
Tukang Kayu 0.75 oh 85,000.00
Kepala Tukang Kayu 0.01 oh 95,000.00
Mandor 0.01 oh 150,000.00
Jumlah
Keuntungan Max. 0.10
Jumlah
Dibulatkan

5.00 1 m² Pekerjaan Pengecatan

Bahan
Cat ICI Dulux 0.18 kg 37,000.00
Roll Cat 0.01 bh 27,500.00
Steger Werk 1.00 ls 500.00
Ampelas 0.50 lbr 10,500.00
Tenaga
Pekerja 0.15 oh 75,000.00
Tukang Cat 0.08 oh 85,000.00
Kepala Tukang Cat 0.04 oh 95,000.00
Mandor 0.00 oh 150,000.00
Jumlah
Keuntungan Max. 0.10
Jumlah
Dibulatkan

6.00 1 m² Pasang Kaca, Tebal 5 mm

Bahan
Kaca 5 mm 1.00 m² 95,000.00
Tenaga
Pekerja 0.02 oh 75,000.00
Tukang kayu 0.15 oh 85,000.00
Kepala tukang kayu 0.02 oh 95,000.00
Mandor 0.00 oh 150,000.00
Jumlah
Keuntungan Max. 0.10
Jumlah
Dibulatkan
7.00 1 Unit Daun Pintu (SATU DAUN PINTU tanpa door closer) P1b = 211x90, Lapis HPL
DAUN (satu daun)
Bahan
Multiplek 12 mm 1.39 lbr 170,000.00
Paku 1.25 kg 20,000.00
Lem fox kuning 5.00 kg 34,000.00
Lever Handle solid LHSR DKS 058 SS ex. Dekson 1.00 psg -
Engsel Pintu ES DKS BR 4X3X3mm 2BB AB ex. D 3.00 bh -
Eschutheon ESCN 855 SS ex. Dekson 1.00 psg -
MortiseLock MTS L DKS 8585 SN ex. Dekson 1.00 psg -
Cylinder CYL DKS DC 70 mm SN ex. Dekson 1.00 bh -
Tenaga
Pekerja terampil 1.00 oh 75,000.00
Tk. kayu setengah terampil 0.05 oh 85,000.00
Kep. tukang kayu 0.01 oh 95,000.00
Mandor 0.01 oh 150,000.00
Jumlah
Keuntungan Max. 0.10
Jumlah
Dibulatkan
48611.1111111
50000
10000

21,000.00
25,500.00
1,800.00
108,611.11 48,300.00 144,811.11
4,830.00 14,481.11
53,130.00 159,292.22
159,000.00

107,065.00 38,772.50

23,489.93
31,875.00
10,625.00
3,400.00
5,000.00

18,787.50
21,250.00
4,797.50
2,175.00
3,510.00
74,389.93 50,520.00 113,162.43
5,052.00 11,316.24
55,572.00 124,478.68
124,400.00

241,875.00
7,525.00
1,700.00

41,250.00
17,000.00
2,375.00
300.00
251,100.00 60,925.00 294,675.00
6,092.50 29,467.50
67,017.50 324,142.50
 324,100.00

51,589.56
102,000.00

11,250.00
63,750.00
760.00
900.00
153,589.56 76,660.00 294,675.00
7,666.00 29,467.50
84,326.00 324,142.50
324,100.00

6,475.00
275.00
500.00
5,250.00

11,250.00
6,375.00
3,562.50
450.00
12,500.00 21,637.50 294,675.00
2,163.75 29,467.50
23,801.25 324,142.50
324,100.00

95,000.00

1,125.00
12,750.00
1,425.00
112.50
95,000.00 15,412.50 294,675.00
1,541.25 29,467.50
16,953.75 324,142.50
324,100.00
236,428.38
25,000.00
170,000.00
-
-
-
-
-

75,000.00
4,250.00
475.00
750.00
767,593.74 80,475.00 294,675.00
8,047.50 29,467.50
88,522.50 324,142.50
324,100.00
Upah Kerja Pengadaan Moke- Up
Deluxe Room Sutan Raja Hotel
Kotamobagu
No. Uraian Kerja Vol Sat
1 Rangka Dinding Lapis Triplek 9mm (0.7x72,6) 50.82 m2
2 Pekerjaan Plafond Gypsum (0,6x43,9) 26.34 m2
3 Pekerjaan Lantai Rangka Kayu Lapis Triplek 9mm (29,2x0,5) 14.6 m2
4 Pekerjaan Atap Seng Gelombang (36,5x0,3) 10.95 m2
5 Pekerjaan Cat (116,5x0,2) 23.3 m2
6 Pekerjaan Pasang Kaca (5,4x0,4) 2.16 m2
7 Pekerjaan Pintu (1,3x4) 5.2 m2
8 Pekerjaan Instalasi Listrik 19 m1
Harga Satuan Jumlah
48,500.00 2,464,770.00
55,500.00 1,461,870.00
67,000.00 978,200.00
84,000.00 919,800.00
23,000.00 535,900.00
16,000.00 34,560.00
88,000.00 457,600.00
45,000.00 855,000.00
7,707,700.00
Material yang digunakan pada Moke- Up
Suit Room Sutan Raja Hotel
Kotamobagu
No. Jenis material Sat Vol
1 Kayu kelapa 5x7x400 m3 4.5
2 Dinding triplek 9mm lbr 22
3 Lantai triplek 9mm lbr 20
4 GRC dinding 9mm lbr 38
5 Gypsum 9mm lbr 25
6 Seng gelombang lbr 25
7 Paku 4cm kg 28
8 Paku seng kg 9
9 Cat tembok peil 1.2
10 Kaca bening 5mm m2 10.8
11 Kunci pintu bh 2
12 Stop kontak panasonic bh 6
13 Saklar engkel panasonic bh 2
14 Saklar seri panasonic bh 1
15 Exhausfan panasonic bh 1
16 inbow dus bh 12
17 Box MCB 4 group bh 1
18 MCB 16 A bh 3
19 Lampu TL 36 wat bh 2
20 Pipa cripsal btg 15
21 Kabel nym2x1,5 rol 1
22 kwas bh 3
23 Rol cat bh 2
24 Ampelas lbr 10
25 Engsel pintu pcs 4

1 Luas Pasangan atap seng 35.79 m2

Luas 1 lembar seng 1.62 m2
kebutuhan material seng 35,79/1,62=22 lembar 25 lbr
2 Luas pengecatan 121 m2
Luas 1kg cat 6 m2
kebutuhan material cat, 121x0.2kg=24,21kg
1 peil=20kg 1.21 peil

Catatan:
Yang berubah hanya volume cat dan seng gelombang
Harga Satuan Jumlah
1,200,000.00 5,400,000.00
135,000.00 2,970,000.00
135,000.00 2,700,000.00
150,000.00 5,700,000.00
72,000.00 1,800,000.00
37,500.00 937,500.00
15,000.00 420,000.00
25,000.00 225,000.00
350,000.00 420,000.00
170,000.00 1,836,000.00
210,000.00 420,000.00
17,500.00 105,000.00
15,000.00 30,000.00
25,000.00 25,000.00
425,000.00 425,000.00
3,500.00 42,000.00
30,000.00 30,000.00
60,000.00 180,000.00
120,000.00 240,000.00
15,000.00 225,000.00
320,000.00 320,000.00
7,000.00 21,000.00
45,000.00 90,000.00
7,500.00 75,000.00
12,000.00 48,000.00
24,636,500.00