No
1
Jenis Pekerjaan
2
Harga(Rp)
3
Mandor Lapangan
Satuan
4
Hari/Orang
Mekanik
Hari/Orang
95,000.00
Mekanik Pembantu
Hari/Orang
55,000.00
Kepala Tukang
Hari/Orang
90,000.00
Tukang
Hari/Orang
80,000.00
Operator Terlatih
Hari/Orang
95,000.00
Hari/Orang
60,000.00
Pembantu Operator
Hari/Orang
55,000.00
80,000.00
55,000.00
Sopir Truk
Hari/Orang
10
Sopir Personil
Hari/Orang
70,000.00
11
Pembantu Sopir
Hari/Orang
55,000.00
12
Hari/Orang
40,000.00
13
Hari/Orang
45,000.00
Hari/Orang
53,000.00
14
No
1
A
1
Satuan
3
Harga(Rp)
4
Bahan Lokal
Agregat Halus (Hotmix)
M3
3
400,000.00
390,000.00
Air Liter
Lt
70.00
Bh
6
7
8
9
10
11
12
13
Batu Gunung
Bh
Batu Kali
Batu Pecah 0,5 - 1 cm
80,000.00
600.00
300,000.00
6,000.00
320,000.00
32,000.00
Batu Pecah 1 - 2 cm
320,000.00
Batu Pecah 3 - 5 cm
M3
300,000.00
Batu Pecah 5 - 7 cm
Batu Pecah 7 - 10 cm
300,000.00
270,000.00
14
Batu Pecah 10 - 15 cm
270,000.00
15
Bh
90,000.00
16
Bh
105,000.00
Bh
120,000.00
Filler (Hotmix)
Kg
1,700.00
17
18
19
20
21
22
23
24
25
Kayu Bakar
Kayu Kelas 1
Kayu Kelas II (sejenis kayu keras)
280,000.00
3,500,000.00
2,500,000.00
2,500,000.00
Kayu Medang
M3
2,500,000.00
Kayu Perancah
Kayu Rangka Plafond
1,800,000.00
2,500,000.00
26
1,600,000.00
27
Kayu Stut/Dolken
Btg
1,600,000.00
28
29
30
31
M3
3,500,000.00
150,000.00
350,000.00
140,000.00
32
M3
115,000.00
33
Kg
72.00
34
Btg
9,500.00
35
Btg
21,500.00
Material Pilihan
M3
80,000.00
36
37
Papan Meurante
38
Lbr
36,000.00
39
Lbr
85,000.00
2,500,000.00
40
Pasir Beton
41
Pasir Beton
Kg
80.00
Pasir Pasang
M3
90,000.00
42
95,000.00
43
Pasir Urug
85,000.00
44
Paving Blok
150,000.00
45
46
Sirtu
Tanah Timbun
85,000.00
75,000.00
47
Tanah Urug
Amplas Buah
Bh
2,500.00
30,000.00
30,000.00
Aspal Beton
Kg
1,620.00
Aspal Bitumen
Kg
13,000.00
Aspal Emulsi
Kg
13,000.00
Aspal Penetrasi
13,000.00
40,000.00
51,500.00
10
67,500.00
11
60,000.00
12
Kg
23,000.00
13
Baja Teralis
Kg
25,000.00
14
Baja Tulangan
Kg
21,000.00
15
Bh
260,000.00
Bh
480,000.00
17
Bh
840,000.00
18
Bh
1,200,000.00
19
Batu Kapur
380,000.00
20
Baut Baja
Bh
4,000.00
21
Bensin
Lt
4,500.00
22
Besi Beton
Kg
12,500.00
23
Besi Galvanisir
Kg
25,000.00
24
Besi Ulir
Kg
14,200.00
25
Besi Profil
Kg
23,000.00
26
Kg
10,800.00
27
Kg
57,000.00
28
Kg
36,000.00
16
120,000.00
Kg
77,000.00
30
Cat Manie
Kg
25,000.00
31
Cat Tembok
Kg
16,000.00
32
D Nevel 1/2 cm
Bh
8,500.00
33
D Nevel 3/4 cm
Bh
8,500.00
34
Kg
16,000.00
35
Bh
14,600.00
Bh
14,500.00
37
Bh
14,500.00
38
Bh
7,000.00
39
Bh
7,000.00
40
Bh
1,200,000.00
41
Bh
520,000.00
42
150,000.00
43
Bh
320,000.00
44
Gebalan Rumput
26,400.00
45
Genteng Beton
Lbr
6,500.00
46
Lbr
69,500.00
47
Geotektile
70,500.00
48
Glass Bit
Bh
46,500.00
49
Guard Rail
52,000.00
50
Gypsum tbl 9 mm
Lbr
72,000.00
51
Hand Kran
Bh
28,000.00
52
Kaca Bening 3 mm
124,000.00
53
Kaca Bening 5 mm
149,000.00
54
Kaca Hitam 3 mm
130,000.00
55
Kaca Hitam 5 mm
152,000.00
56
Kapur
Kg
7,500.00
57
Kapur Bakar
380,000.00
58
Kawat Beton
Kg
16,000.00
59
Kg
14,000.00
60
Keping
415,000.00
61
Kawat Duri 10 kg
Gulung
120,000.00
62
17,500.00
63
9,500.00
64
Keramik 20 x 20 cm
69,000.00
65
Keramik 20 x 20 cm
Bh
2,760.00
66
Keramik 20 x 25 cm
69,000.00
67
Keramik 20 x 25 cm
Bh
3,450.00
68
Keramik 30 x 30 cm
69,000.00
69
Keramik 30 x 30 cm
Bh
6,210.00
70
Keramik 40 x 40 cm
72,500.00
Keramik 40 x 40 cm
Bh
11,600.00
Keramik 10 x 20 cm
69,000.00
29
36
71
72
73
Keramik 10 x 20 cm
Bh
1,380.00
74
Kertas Pasir
Lbr
5,000.00
75
Klam Sadle
Lbr
30,000.00
76
Bh
1,350,000.00
77
Unit
250,000.00
78
Kran Leading
Unit
75,500.00
79
Lem Pipa
Bh
9,000.00
80
Lem Kayu
Bh
45,000.00
81
Minyak Kilat
Kg
16,500.00
82
Ltr
32,000.00
83
Ltr
7,500.00
84
Paku
Kg
18,500.00
85
Kg
26,000.00
86
Paku Jembatan
Kg
23,000.00
87
Paku Seng
Kg
24,000.00
88
Paku Skrop
Bh
150.00
89
Paku Skrop
Kg
30,000.00
90
Pelat Rambu
Bh
67,000.00
91
Lbr
32,000.00
92
Lbr
2,450,000.00
93
2,800,000.00
94
3,150,000.00
95
72,000.00
96
62,000.00
97
17,500.00
98
23,000.00
99
28,500.00
36,500.00
41,500.00
62,500.00
Btg
11,000.00
18,000.00
Kg
13,000.00
Bh
1,900,000.00
27,000.00
6,500.00
103
Unit
26,000,000.00
Unit
48,000,000.00
Unit
75,500,000.00
22,000.00
178,500.00
114 Residu
Ltr
5,000.00
115 Seltif
Bh
5,000.00
Zak
58,000.00
Kg
1,450.00
118
Zak
129,000.00
119
Kg
2,580.00
120
Lbr
125,000.00
121
Sirlak
Kg
14,000.00
Ltr
9,500.00
123 Spirtus
Ltr
11,000.00
Bh
14,000.00
Bh
8,000.00
Bh
18,000.00
127 Tiner
Ltr
19,000.00
Lbr
59,000.00
Lbr
76,500.00
Lbr
105,500.00
Lbr
145,000.00
Bh
7,000.00
Bh
545,000.00
Bh
456,000.00
Bh
125,000.00
Bh
14,000.00
Bh
11,500.00
Bh
11,000.00
Bh
10,000.00
Bh
10,000.00
Bh
22,000.00
Bh
17,000.00
143 Urinoir
Bh
375,000.00
Bh
8,100.00
Bh
5,500.00
Bh
200.00
Bh
150.00
146
Baut truss
Mukhtaruddin Putra
Direktur
@
@
Rp.
Rp.
40,000.00
55,000.00
=
=
=
Rp.
Rp.
Rp.
4,000.00
2,750.00
6,750.00
OH
OH
@
@
Rp.
Rp.
40,000.00
55,000.00
=
=
Rp.
Rp.
Rp.
30,000.00
1,375.00
31,375.00
OH
OH
@
@
Rp.
Rp.
40,000.00
55,000.00
=
=
Rp.
Rp.
Rp.
36,000.00
2,475.00
38,475.00
OH
OH
@
@
Rp.
Rp.
40,000.00
55,000.00
=
=
Rp.
Rp.
Rp.
42,000.00
3,685.00
45,685.00
0.250
0.008
Jumlah harga per-satuan pekerjaan
OH
OH
@
@
0.500
0.050
Jumlah harga per-satuan pekerjaan
OH
OH
@
@
1.200
0.300
0.010
Jumlah harga per-satuan pekerjaan
M3
OH
OH
1.200
0.300
0.010
Jumlah harga per-satuan pekerjaan
JUMLAH HARGA
HARGA. SATUAN
OH
OH
SAT.
Rp.
Rp.
40,000.00
55,000.00
=
=
=
Rp.
Rp.
Rp.
10,000.00
440.00
10,440.00
Rp.
Rp.
40,000.00
55,000.00
=
=
=
Rp.
Rp.
Rp.
20,000.00
2,750.00
22,750.00
@
@
@
Rp.
Rp.
Rp.
85,000.00
40,000.00
55,000.00
=
=
=
=
Rp.
Rp.
Rp.
Rp.
102,000.00
12,000.00
550.00
114,550.00
OH
OH
OH
@
@
@
Rp.
Rp.
Rp.
120,000.00
40,000.00
55,000.00
=
=
=
=
Rp.
Rp.
Rp.
Rp.
144,000.00
12,000.00
550.00
156,550.00
m
OH
OH
@
@
@
Rp.
Rp.
Rp.
85,000.00
40,000.00
55,000.00
=
=
=
=
Rp.
Rp.
Rp.
Rp.
102,000.00
10,000.00
1,375.00
113,375.00
m
m
OH
OH
OH
OH
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
320,000.00
85,000.00
40,000.00
53,000.00
90,000.00
55,000.00
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
384,000.00
36,720.00
31,200.00
20,670.00
3,510.00
2,145.00
478,245.00
m
Kg
m
OH
OH
OH
Oh
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
55,000.00
1,450.00
90,000.00
40,000.00
53,000.00
90,000.00
55,000.00
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
11,000.00
21.75
900.00
600.00
1,060.00
11,700.00
7,150.00
25,281.75
Kg
Rp.
1,450.00
Rp.
Pasir Beton
0.520
M3
Rp.
95,000.00
Rp.
49,400.00
Kerikil
0.870
M3
Rp.
140,000.00
Rp.
121,800.00
Portland Cement
Bahan
215.00
Ltr
Rp.
70.00
Rp.
15,050.00
Pekerja
1.650
OH
Rp.
40,000.00
Rp.
66,000.00
Tukang Batu
0.250
Oh
Rp.
53,000.00
Rp.
13,250.00
Kepala Tukang
0.025
OH
Rp.
90,000.00
Rp.
2,250.00
Mandor
0.080
OH
Rp.
55,000.00
Rp.
4,400.00
Rp.
588,250.00
Air
Tenaga kerja
316,100.00
Bahan
Tenaga kerja
Portland Cement
276.00
Kg
Rp.
1,450.00
Rp.
400,200.00
Pasir Beton
828.00
Kg
Rp.
80.00
Rp.
66,240.00
1.0120
Kg
Rp.
72.00
Rp.
72.86
Air
215.00
Ltr
Rp.
70.00
Rp.
15,050.00
Pekerja
1.650
OH
Rp.
40,000.00
Rp.
66,000.00
Tukang Batu
0.275
Oh
Rp.
53,000.00
Rp.
14,575.00
Kepala Tukang
0.028
OH
Rp.
90,000.00
Rp.
2,520.00
Mandor
0.083
OH
Rp.
55,000.00
Rp.
4,565.00
Rp.
569,222.86
Kg
Rp.
1,450.00
Rp.
433,550.00
Pasir Beton
799.00
Kg
Rp.
80.00
Rp.
63,920.00
1.0170
Kg
Rp.
72.00
Rp.
73.22
Air
215.00
Ltr
Rp.
70.00
Rp.
15,050.00
Pekerja
1.650
OH
Rp.
40,000.00
Rp.
66,000.00
Tukang Batu
0.275
Oh
Rp.
53,000.00
Rp.
14,575.00
Kepala Tukang
0.028
OH
Rp.
90,000.00
Rp.
2,520.00
0.083
OH
Rp.
55,000.00
Rp.
4,565.00
Rp.
600,253.22
Portland Cement
Bahan
Tenaga kerja
Mandor
Bahan
Portland Cement
230.00
Kg
Rp.
1,450.00
Rp.
333,500.00
Pasir Beton
893.00
Kg
Rp.
80.00
Rp.
71,440.00
1.0270
Kg
Rp.
72.00
Rp.
73.94
Air
200.00
Ltr
Rp.
70.00
Rp.
14,000.00
1.200
OH
Rp.
40,000.00
Rp.
48,000.00
Tukang Batu
0.200
Oh
Rp.
53,000.00
Rp.
10,600.00
Kepala Tukang
0.020
OH
Rp.
90,000.00
Rp.
1,800.00
Mandor
0.060
OH
Rp.
55,000.00
Rp.
3,300.00
Rp.
482,713.94
Pekerja
Tenaga kerja
Pasir Beton
Kerikil (maksimum 30 mm)
Kg
Rp.
1,450.00
Rp.
472,700.00
760
Kg
Rp.
80.00
Rp.
60,800.00
1.029
Kg
Rp.
72.00
Rp.
74.09
215
Ltr
Rp.
70.00
Rp.
15,050.00
Pekerja
1.650
OH
Rp.
40,000.00
Rp.
66,000.00
Tukang Batu
0.275
Oh
Rp.
53,000.00
Rp.
14,575.00
Kepala Tukang
0.028
OH
Rp.
90,000.00
Rp.
2,520.00
Mandor
0.083
OH
Rp.
55,000.00
Rp.
4,565.00
Rp.
636,284.09
Air
Tenaga kerja
326.000
@Rp.
@Rp.
@Rp.
Jumlah
771,884.00
12,500.00
312,575.00
1,096,959.00
Rp.
Rp.
Rp.
Rp.
771,884.00
1,752,500.00
1,375,330.00
3,899,714.00
@Rp.
@Rp.
@Rp.
Jumlah
771,884.00
12,500.00
156,400.00
940,784.00
Rp.
Rp.
Rp.
Rp.
771,884.00
3,112,500.00
719,440.00
4,603,824.00
@Rp.
@Rp.
@Rp.
Jumlah
771,884.00
12,500.00
312,575.00
1,096,959.00
Rp.
Rp.
Rp.
Rp.
771,884.00
2,562,500.00
2,594,372.50
5,928,756.50
@Rp.
@Rp.
@Rp.
Jumlah
771,884.00
12,500.00
312,575.00
1,096,959.00
Rp.
Rp.
Rp.
Rp.
771,884.00
2,687,500.00
2,656,887.50
6,116,271.50
@Rp.
@Rp.
@Rp.
Jumlah
771,884.00
12,500.00
312,575.00
1,096,959.00
Rp.
Rp.
Rp.
Rp.
771,884.00
2,272,500.00
3,188,265.00
6,232,649.00
@Rp.
@Rp.
@Rp.
Jumlah
771,884.00
12,500.00
143,900.00
928,284.00
Rp.
Rp.
Rp.
Rp.
771,884.00
2,625,000.00
647,550.00
4,044,434.00
@Rp.
@Rp.
@Rp.
Jumlah
771,884.00
12,500.00
312,575.00
1,096,959.00
Rp.
Rp.
Rp.
Rp.
771,884.00
1,562,500.00
1,656,647.50
3,991,031.50
@Rp.
@Rp.
@Rp.
Jumlah
771,884.00
12,500.00
312,575.00
1,096,959.00
Rp.
Rp.
Rp.
Rp.
771,884.00
1,282,500.00
2,081,749.50
4,136,133.50
@Rp.
@Rp.
@Rp.
Jumlah
771,884.00
12,500.00
320,075.00
1,104,459.00
Rp.
Rp.
Rp.
Rp.
771,884.00
1,187,500.00
1,376,322.50
3,335,706.50
@Rp.
@Rp.
@Rp.
Jumlah
771,884.00
12,500.00
320,075.00
1,104,459.00
Rp.
Rp.
Rp.
Rp.
771,884.00
1,562,500.00
1,760,412.50
4,094,796.50
@Rp.
@Rp.
@Rp.
Jumlah
771,884.00
12,500.00
320,075.00
1,104,459.00
Rp.
Rp.
Rp.
Rp.
771,884.00
1,875,000.00
1,984,465.00
4,631,349.00
@Rp.
@Rp.
@Rp.
Jumlah
771,884.00
12,500.00
320,075.00
Rp.
Rp.
Rp.
Rp.
771,884.00
2,462,500.00
2,048,480.00
5,282,864.00
@Rp.
@Rp.
@Rp.
Jumlah
771,884.00
12,500.00
320,075.00
Rp.
Rp.
Rp.
Rp.
771,884.00
2,121,250.00
1,728,405.00
4,621,539.00
@Rp.
@Rp.
@Rp.
Jumlah
771,884.00
12,500.00
320,075.00
Rp.
Rp.
Rp.
Rp.
771,884.00
2,136,250.00
1,952,457.50
4,860,591.50
771,884.00
12,500.00
320,075.00
Rp.
Rp.
Rp.
Rp.
771,884.00
2,450,000.00
2,336,547.50
5,558,431.50
@Rp.
@Rp.
@Rp.
Jumlah
771,884.00
12,500.00
320,075.00
Rp.
Rp.
Rp.
Rp.
771,884.00
2,621,250.00
2,464,577.50
5,857,711.50
@Rp.
@Rp.
@Rp.
Jumlah
771,884.00
12,500.00
490,625.00
1,275,009.00
Rp.
Rp.
Rp.
Rp.
771,884.00
1,375,000.00
1,717,187.50
3,864,071.50
@Rp.
@Rp.
@Rp.
Jumlah
771,884.00
12,500.00
490,625.00
1,275,009.00
Rp.
Rp.
Rp.
Rp.
771,884.00
2,062,500.00
2,943,750.00
5,778,134.00
@Rp.
@Rp.
@Rp.
Jumlah
771,884.00
12,500.00
320,075.00
1,104,459.00
Rp.
Rp.
Rp.
Rp.
771,884.00
1,500,000.00
1,696,397.50
3,968,281.50
@Rp.
@Rp.
@Rp.
Jumlah
771,884.00
12,500.00
143,900.00
928,284.00
Rp.
Rp.
Rp.
Rp.
771,884.00
937,500.00
460,480.00
2,169,864.00
Jumlah (Rp)
510,400.00
58,480.00
74,232.00
15,050.00
66,000.00
14,575.00
2,520.00
4,565.00
745,822.00
Jumlah (Rp)
537,950.00
55,840.00
75,384.00
15,050.00
66,000.00
14,575.00
2,520.00
4,565.00
771,884.00
Jumlah (Rp)
556,800.00
55,360.00
74,808.00
15,050.00
66,000.00
14,575.00
2,520.00
4,565.00
789,678.00
Jumlah (Rp)
588,700.00
54,720.00
73,872.00
15,050.00
66,000.00
14,575.00
2,520.00
4,565.00
820,002.00
Jumlah (Rp)
598,850.00
54,480.00
73,512.00
15,050.00
66,000.00
14,575.00
2,520.00
4,565.00
829,552.00
Jumlah (Rp)
636,550.00
53,600.00
72,432.00
15,050.00
84,000.00
18,550.00
3,150.00
5,775.00
889,107.00
Jumlah (Rp)
649,600.00
53,360.00
72,000.00
15,050.00
84,000.00
18,550.00
3,150.00
5,775.00
901,485.00
Satuan
Indeks
kg
kg
OH
OH
OH
OH
10.500
0.150
0.070
0.070
0.007
0.004
Satuan
Indeks
kg
kg
OH
OH
OH
OH
10.500
0.150
0.070
0.070
0.007
0.004
Harga Satuan
Bahan/Upah (Rp)
12,500.000
16,000.000
40,000.00
53,000.00
90,000.00
55,000.00
Jumlah (Rp)
Harga Satuan
Bahan/Upah (Rp)
12,500.000
16,000.000
40,000.00
53,000.00
90,000.00
55,000.00
Jumlah (Rp)
Harga Satuan
Bahan/Upah (Rp)
14,000.000
16,000.000
40,000.00
53,000.00
90,000.00
55,000.00
Jumlah (Rp)
131,250.00
2,400.00
2,800.00
3,710.00
630.00
220.00
141,010.00
14,101.000
131,250.00
2,400.00
2,800.00
3,710.00
630.00
220.00
141,010.00
14,101.000
kg
kg
OH
OH
OH
OH
Indeks
10.200
0.050
0.025
0.025
0.025
0.001
142,800.00
800.00
1,000.00
1,325.00
2,250.00
55.00
148,230.00
30.214
Harga Satuan
Bahan/Upah (Rp)
2,500,000.00
18,500.00
40,000.00
53,000.00
90,000.00
55,000.00
Jumlah (Rp)
Harga Satuan
Bahan/Upah (Rp)
2,500,000.00
18,500.00
40,000.00
53,000.00
90,000.00
55,000.00
Jumlah (Rp)
Jumlah (Rp)
0.040
0.400
0.015
1.000
2.000
Harga Satuan
Bahan/Upah (Rp)
2,500,000.00
26,000.00
2,500,000.00
36,000.00
40,000.00
OH
OH
OH
OH
0.660
0.330
0.033
0.033
40,000.00
53,000.00
90,000.00
55,000.00
26,400.00
17,490.00
2,970.00
1,815.00
312,575.00
Satuan
Indeks
Jumlah (Rp)
m
kg
m
Lbr
Btg
0.040
0.400
0.018
1.000
2.000
Harga Satuan
Bahan/Upah (Rp)
2,500,000.00
26,000.00
2,500,000.00
36,000.00
40,000.00
OH
OH
OH
OH
0.660
0.330
0.033
0.033
40,000.00
53,000.00
90,000.00
55,000.00
26,400.00
17,490.00
2,970.00
1,815.00
320,075.00
Satuan
Indeks
Jumlah (Rp)
m
kg
Liter
m
Lbr
Btg
0.040
0.400
0.200
0.015
0.350
6.000
Harga Satuan
Bahan/Upah (Rp)
2,500,000.00
26,000.00
16,500.00
2,500,000.00
145,000.00
40,000.00
OH
OH
OH
OH
0.660
0.330
0.033
0.033
40,000.00
53,000.00
90,000.00
55,000.00
26,400.00
17,490.00
2,970.00
1,815.00
Satuan
Indeks
m
kg
OH
OH
OH
OH
0.040
0.300
0.520
0.260
0.026
0.026
Satuan
Indeks
m
kg
OH
OH
OH
OH
0.045
0.300
0.520
0.260
0.026
0.026
Satuan
Indeks
m
kg
m
Lbr
Btg
100,000.00
5,550.00
20,800.00
13,780.00
2,340.00
1,430.00
143,900.00
112,500.00
5,550.00
20,800.00
13,780.00
2,340.00
1,430.00
156,400.00
100,000.00
10,400.00
37,500.00
36,000.00
80,000.00
100,000.00
10,400.00
45,000.00
36,000.00
80,000.00
Bahan
Tenaga Kerja
100,000.00
10,400.00
3,300.00
37,500.00
50,750.00
240,000.00
490,625.00
Jumlah (Rp)
0.030
0.400
0.150
0.015
0.350
2.000
Harga Satuan
Bahan/Upah (Rp)
2,500,000.00
26,000.00
16,500.00
2,500,000.00
145,000.00
40,000.00
0.660
0.330
0.033
0.033
40,000.00
53,000.00
90,000.00
55,000.00
26,400.00
17,490.00
2,970.00
1,815.00
304,800.00
Satuan
Indeks
m
kg
Liter
m
Lbr
Btg
OH
OH
OH
OH
75,000.00
10,400.00
2,475.00
37,500.00
50,750.00
80,000.00
Bahan
Tenaga Kerja
Portland Cement
Pasir Pasang
Pekerja
Tukang batu
Kepala tukang
kg
m
OH
OH
OH
Indeks
10.224
0.020
0.300
0.150
0.015
Harga Satuan
Bahan/Upah (Rp)
1,450.00
90,000.00
40,000.00
53,000.00
90,000.00
Jumlah (Rp)
14,824.80
1,800.00
12,000.00
7,950.00
1,350.00
Tenaga Kerja
Mandor
Jumlah harga per satuan pekerjaan
OH
0.015
55,000.00
825.00
38,749.80
Indeks
Harga Satuan
Bahan/Upah (Rp)
1,450.00
90,000.00
40,000.00
53,000.00
90,000.00
55,000.00
Jumlah (Rp)
Portland Cement
Pasir Pasang
Pekerja
Tukang batu
Kepala tukang
Tenaga Kerja
Mandor
Jumlah harga per satuan pekerjaan
kg
m
OH
OH
OH
OH
6.240
0.024
0.300
0.150
0.015
0.015
9,048.00
2,160.00
12,000.00
7,950.00
1,350.00
825.00
33,333.00
Jumlah (Rp)
Balok kayu
Besi strip tebal 5 mm
Paku 12 cm
Pekerja
Tukang Kayu
Tenaga Kerja
Kepala tukang
Mandor
Jumlah harga per satuan pekerjaan
1,980,000.00
375,000.00
134,400.00
160,000.00
636,000.00
108,000.00
11,000.00
3,404,400.00
Bahan
m
kg
kg
OH
OH
OH
OH
1.100
15.000
5.600
4.000
12.000
1.200
0.200
1,800,000.000
25,000.000
24,000.000
40,000.00
53,000.00
90,000.00
55,000.00
Jumlah (Rp)
2,160,000.00
31,250.00
45,000.00
240,000.00
954,000.00
162,000.00
16,500.00
3,608,750.00
Bh
kg
m
kg
OH
OH
OH
OH
Indeks
6.630
9.800
0.045
1.500
0.700
0.350
0.035
0.035
Harga Satuan
Bahan/Upah (Rp)
2,760.00
1,450.00
90,000.00
2,580.00
40,000.00
53,000.00
90,000.00
55,000.00
Jumlah (Rp)
Harga Satuan
Bahan/Upah (Rp)
2,760.00
1,450.00
90,000.00
2,580.00
40,000.00
53,000.00
90,000.00
55,000.00
Jumlah (Rp)
18,298.80
14,210.00
4,050.00
3,870.00
28,000.00
18,550.00
3,150.00
1,925.00
92,053.80
Bh
kg
m
kg
OH
OH
OH
OH
Indeks
11.870
10.000
0.045
1.500
0.700
0.350
0.035
0.035
32,761.20
14,500.00
4,050.00
3,870.00
28,000.00
18,550.00
3,150.00
1,925.00
106,806.20
Bh
kg
m
kg
OH
OH
OH
OH
Indeks
26.500
10.400
0.045
1.620
0.700
0.350
0.035
0.035
Harga Satuan
Bahan/Upah (Rp)
2,760.00
1,450.00
90,000.00
2,580.00
40,000.00
53,000.00
90,000.00
55,000.00
Jumlah (Rp)
Harga Satuan
Bahan/Upah (Rp)
2,760.00
1,450.00
90,000.00
2,580.00
40,000.00
53,000.00
90,000.00
55,000.00
Jumlah (Rp)
73,140.00
15,080.00
4,050.00
4,179.60
28,000.00
18,550.00
3,150.00
1,925.00
148,074.60
Bh
kg
m
kg
OH
OH
OH
OH
Indeks
21.200
10.400
0.045
1.620
0.700
0.350
0.035
0.035
58,512.00
15,080.00
4,050.00
4,179.60
28,000.00
18,550.00
3,150.00
1,925.00
133,446.60
Jumlah (Rp)
28,687.50
780.00
4,000.00
5,300.00
900.00
275.00
39,942.50
Satuan
Indeks
m'
kg
OH
OH
OH
OH
1.050
0.010
0.050
0.050
0.005
0.003
Harga Satuan
Bahan/Upah (Rp)
21,500.00
26,000.00
40,000.00
53,000.00
90,000.00
55,000.00
Jumlah (Rp)
22,575.00
260.00
2,000.00
2,650.00
450.00
165.00
28,100.00
Jumlah (Rp)
293.40
7,500.00
8,000.00
15,900.00
2,700.00
550.00
34,943.40
Kebutuhan
Satuan
Indeks
Bahan
m
kg
OH
OH
OH
OH
0.0108
0.100
0.100
0.200
0.020
0.005
Papan Kayu
Paku 5 cm dan 7 cm
Pekerja
Tukang Kayu
Kepala tukang
Tenaga Kerja
Mandor
Jumlah harga per satuan pekerjaan
Harga Satuan
Bahan/Upah (Rp)
2,500,000.00
30,000.00
40,000.00
53,000.00
90,000.00
55,000.00
Jumlah (Rp)
Harga Satuan
Bahan/Upah (Rp)
2,500,000.00
25,000.00
18,500.00
40,000.00
53,000.00
90,000.00
55,000.00
Jumlah (Rp)
27,000.00
3,000.00
4,000.00
10,600.00
1,800.00
275.00
46,675.00
M3
Kg
Kg
OH
OH
OH
OH
1.100
15.000
0.800
4.000
12.000
1.200
0.200
2,750,000.00
375,000.00
14,800.00
160,000.00
636,000.00
108,000.00
11,000.00
4,054,800.00
SNI DT 91-0014-2007-6.20
Memasang 1 M2 Rangka kuda-kuda aluzing 55% aluminium untuk metal
Kebutuhan
Satuan
Indeks
Harga Satuan
Bahan/Upah (Rp)
Profil C 100
M'
4.260
8,100.00
Reng U 0.5
M'
4.930
5,500.00
Baut truss
Bh
14.000
200.00
Bahan
Baut reng
Bh
11.000
150.00
Pekerja
OH
0.140
40,000.00
Tukang kayu
OH
0.400
53,000.00
Kepala Tukang
OH
0.040
90,000.00
Tenaga kerja
Mandor
OH
0.070
55,000.00
Jumlah harga per-satuan pekerjaan
Jumlah (Rp)
34,506.00
27,115.00
2,800.00
1,650.00
5,600.00
21,200.00
3,600.00
3,850.00
100,321.00
Indeks
Lbr
Kg
OH
OH
OH
OH
0.700
0.020
0.120
0.060
0.006
0.006
Satuan
Lbr
Indeks
0.300
Lbr
Kg
OH
OH
OH
OH
0.300
0.040
0.150
0.070
0.008
0.006
Harga Satuan
Bahan/Upah (Rp)
40,000.00
18,500.00
40,000.00
53,000.00
90,000.00
55,000.00
Jumlah (Rp)
Harga Satuan
Bahan/Upah (Rp)
51,500.00
18,500.000
40,000.00
53,000.00
90,000.00
55,000.00
Jumlah (Rp)
28,000.00
370.00
4,800.00
3,180.00
540.00
330.00
37,220.00
15,450.00
740.00
6,000.00
3,710.00
720.00
330.00
26,950.00
Tenaga
Seng genteng 3 mm
Paku skrop
Pekerja
Tukang
Satuan
Indeks
Lbr
Kg
OH
OH
1.020
0.200
0.200
0.100
Harga Satuan
Bahan/Upah (Rp)
69,500.00
30,000.00
40,000.00
53,000.00
Jumlah (Rp)
70,890.00
6,000.00
8,000.00
5,300.00
Kepala tukang
Mandor
Jumlah harga per-satuan pekerjaan
Tenaga
OH
OH
0.010
0.001
90,000.00
55,000.00
900.00
55.00
91,145.00
Satuan
Indeks
Jumlah (Rp)
Lbr
Kg
OH
OH
OH
OH
1.100
0.050
0.250
0.150
0.015
0.013
Harga Satuan
Bahan/Upah (Rp)
150,000.00
30,000.00
40,000.00
53,000.00
90,000.00
55,000.00
165,000.00
1,500.00
10,000.00
7,950.00
1,350.00
715.00
186,515.00
Satuan
Indeks
Kg
Kg
Kg
OH
OH
OH
OH
0.150
0.170
0.170
0.070
0.075
0.0075
0.0025
Harga Satuan
Bahan/Upah (Rp)
13,000.00
10,800.00
36,000.00
40,000.00
53,000.00
90,000.00
55,000.00
Jumlah (Rp)
Harga Satuan
Bahan/Upah (Rp)
5,000.00
40,000.00
55,000.00
Jumlah (Rp)
1,950.00
1,836.00
6,120.00
2,800.00
3,975.00
675.00
137.50
17,493.50
Ltr
OH
OH
Indeks
0.350
0.100
0.006
1,750.00
4,000.00
330.00
6,080.00
Jumlah (Rp)
1,300.00
1,080.00
9,360.00
800.00
3,339.00
567.00
137.50
16,583.50
Jumlah (Rp)
1,300.00
Cat dasar
Cat penutup 2 kali
Bahan
Kayu Perancah
Pekerja
Tukang Cat
Kepala Tukang
Tenaga kerja
Mandor
Jumlah harga per-satuan pekerjaan
Kg
Kg
M
OH
OH
OH
OH
0.100
0.260
0.002
0.020
0.063
0.0063
0.0025
10,800.00
36,000.00
1,800,000.00
40,000.00
53,000.00
90,000.00
55,000.00
1,080.00
9,360.00
3,600.00
800.00
3,339.00
567.00
137.50
20,183.50
Jumlah (Rp)
1,296.00
6,480.00
1,120.00
2,226.00
378.00
137.50
11,637.50
M
Kg
Kg
OH
OH
OH
OH
0.040
0.050
0.500
1.000
2.500
0.2500
0.0500
Harga Satuan
Bahan/Upah (Rp)
2,500,000.00
18,500.00
45,000.00
40,000.00
53,000.00
90,000.00
55,000.00
Jumlah (Rp)
100,000.00
925.00
22,500.00
40,000.00
132,500.00
22,500.00
2,750.00
321,175.00
Jumlah (Rp)
60,000.00
555.00
13,500.00
124,000.00
32,000.00
106,000.00
18,000.00
2,200.00
356,255.00
Jumlah (Rp)
Papan kayu
Paku kayu 1 - 5 cm
Lem kayu
Pekerja
Tukang kayu
Kepala Tukang
Tenaga kerja
Mandor
Jumlah harga per-satuan pekerjaan
160,000.00
925.00
22,500.00
40,000.00
159,000.00
27,000.00
2,750.00
412,175.00
Bahan
M
Kg
Kg
OH
OH
OH
OH
0.064
0.050
0.500
1.000
3.000
0.3000
0.0500
2,500,000.00
18,500.00
45,000.00
40,000.00
53,000.00
90,000.00
55,000.00
Kebutuhan
Papan kayu
Paku kayu 1 - 5 cm
Bahan
Satuan
Indeks
M
Kg
0.025
0.030
Harga Satuan
Bahan/Upah (Rp)
2,500,000.00
18,500.00
Jumlah (Rp)
62,500.00
555.00
Lem kayu
Plywood t=4 mm ukr.
(90x220 cm)
Pekerja
Tukang kayu
Kepala Tukang
Tenaga kerja
Mandor
Jumlah harga per-satuan pekerjaan
Bahan
Kg
Lbr
OH
OH
OH
OH
0.500
1.000
0.600
2.000
0.2000
0.0300
45,000.00
145,000.00
40,000.00
53,000.00
90,000.00
55,000.00
22,500.00
145,000.00
24,000.00
106,000.00
18,000.00
1,650.00
380,205.00
Papan kayu
Paku kayu 1 - 5 cm
Pekerja
Tukang kayu
Kepala Tukang
Tenaga kerja
Mandor
Jumlah harga per-satuan pekerjaan
M
Kg
OH
OH
OH
OH
0.060
0.150
0.500
2.000
0.2000
0.0250
Harga Satuan
Bahan/Upah (Rp)
2,500,000.00
18,500.00
40,000.00
53,000.00
90,000.00
55,000.00
Jumlah (Rp)
Harga Satuan
Bahan/Upah (Rp)
1,800,000.00
18,500.00
145,000.00
45,000.00
40,000.00
53,000.00
90,000.00
55,000.00
Jumlah (Rp)
Harga Satuan
Bahan/Upah (Rp)
125,000.00
40,000.00
53,000.00
90,000.00
55,000.00
Jumlah (Rp)
Harga Satuan
Bahan/Upah (Rp)
14,000.00
40,000.00
53,000.00
90,000.00
55,000.00
Jumlah (Rp)
150,000.00
2,775.00
20,000.00
106,000.00
18,000.00
1,375.00
298,150.00
M
Kg
Lbr
Kg
OH
OH
OH
OH
0.028
0.150
0.860
0.560
0.200
0.600
0.0600
0.0100
Satuan
Indeks
Bh
OH
OH
OH
OH
1.000
0.010
0.500
0.010
0.005
Satuan
Indeks
Bh
OH
OH
OH
OH
1.000
0.015
0.150
0.015
0.00080
50,400.00
2,775.00
124,700.00
25,200.00
8,000.00
31,800.00
5,400.00
550.00
248,825.00
RSNI T-30-200-C-B.2
Memasang 1 Buah kunci tanam 2 slaag
Kebutuhan
Bahan
125,000.00
400.00
26,500.00
900.00
275.00
153,075.00
RSNI T-30-200-C-B.5
Memasang 1 Buah engsel pintu
Kebutuhan
Bahan
Engsel pintu
Pekerja
Tukang kayu
Tenaga kerja
Kepala Tukang
Mandor
Jumlah harga per-satuan pekerjaan
14,000.00
600.00
7,950.00
1,350.00
44.00
23,944.00
RSNI T-30-200-C-B.6
Memasang 1 Buah engsel jendela
Kebutuhan
Satuan
Indeks
Bahan
Bh
OH
OH
OH
OH
Engsel jendela
Pekerja
Tukang kayu
Tenaga kerja
Kepala Tukang
Mandor
Jumlah harga per-satuan pekerjaan
Jumlah (Rp)
1.000
Harga Satuan
Bahan/Upah (Rp)
11,500.00
0.010
0.100
0.010
0.0005
40,000.00
53,000.00
90,000.00
55,000.00
400.00
5,300.00
900.00
27.50
18,127.50
Satuan
Indeks
Jumlah (Rp)
Bh
OH
OH
OH
OH
1.000
0.015
0.150
0.015
0.00080
Harga Satuan
Bahan/Upah (Rp)
11,000.00
40,000.00
53,000.00
90,000.00
55,000.00
Harga Satuan
Bahan/Upah (Rp)
10,000.00
40,000.00
53,000.00
90,000.00
55,000.00
Jumlah (Rp)
Harga Satuan
Bahan/Upah (Rp)
10,000.00
40,000.00
53,000.00
90,000.00
55,000.00
Jumlah (Rp)
Harga Satuan
Bahan/Upah (Rp)
1,350,000.00
81,000.00
40,000.00
53,000.00
90,000.00
55,000.00
Jumlah (Rp)
Harga Satuan
Bahan/Upah (Rp)
250,000.00
90,000.00
1,450.00
40,000.00
53,000.00
90,000.00
55,000.000
Jumlah (Rp)
11,500.00
RSNI T-30-200-C-B.9
Memasang 1 Buah hak angin jendela
Kebutuhan
Bahan
11,000.00
600.00
7,950.00
1,350.00
44.00
20,944.00
RSNI T-30-200-C-B.11
Memasang 1 Buah kunci selot (grendel/pacok)
Kebutuhan
Satuan
Bahan
Bh
OH
OH
OH
OH
Indeks
1.000
0.020
0.200
0.020
0.001
10,000.00
800.00
10,600.00
1,800.00
55.00
23,255.00
RSNI T-30-200-C-B.12
Memasang 1 Buah pegangan pintu / jendela (tarikan)
Kebutuhan
Satuan
Bahan
Indeks
Bh
OH
OH
OH
OH
1.000
0.050
0.500
0.050
0.0025
Satuan
Indeks
Bh
Ls
OH
OH
OH
OH
1.000
1.000
3.300
1.100
0.001
0.160
Satuan
Indeks
Bh
M
Kg
OH
OH
OH
OH
1.000
0.010
6.000
1.000
1.500
0.300
0.160
10,000.00
2,000.00
26,500.00
4,500.00
137.50
43,137.50
RSNI T-15-2002-B.1
Memasang 1 Buah kloset duduk
Kebutuhan
Bahan
1,350,000.00
81,000.00
132,000.00
58,300.00
90.00
8,800.00
1,630,190.00
RSNI T-15-2002-B.2
Memasang 1 Buah kloset jongkok
Kebutuhan
Bahan
Tenaga kerja
250,000.00
900.00
8,700.00
40,000.00
79,500.00
27,000.00
8,800.00
414,900.00
RSNI T-15-2002-B.4
Memasang 1 Buah urinoir
Kebutuhan
Urinoir (standart KIA)
Perlengkapan (30% x harga
urinoir)
Pasir
pasang
Bahan
Semen portland
Pekerja
Tukang kayu
Kepala Tukang
Tenaga kerja
Mandor
Jumlah harga per-satuan pekerjaan
Satuan
Indeks
Bh
Ls
M
Kg
OH
OH
OH
OH
1.000
1.000
0.010
6.000
1.000
1.000
0.100
0.100
Satuan
Indeks
Bh
Bh
OH
OH
OH
OH
1.000
0.025
0.010
0.100
0.010
0.005
Satuan
Indeks
Bh
OH
OH
OH
OH
1.000
0.010
0.100
0.010
0.005
Satuan
Indeks
Kg
OH
OH
OH
OH
3.250
0.150
0.100
0.010
0.008
Satuan
Indeks
M2
OH
OH
OH
OH
1.100
0.015
0.150
0.015
0.00080
Harga Satuan
Bahan/Upah (Rp)
456,000.00
136,800.00
90,000.00
1,450.00
40,000.00
53,000.00
90,000.00
55,000.00
Jumlah (Rp)
Harga Satuan
Bahan/Upah (Rp)
14,000.00
5,000.00
40,000.00
53,000.00
90,000.00
55,000.00
Jumlah (Rp)
Harga Satuan
Bahan/Upah (Rp)
22,000.00
40,000.00
53,000.00
90,000.00
55,000.00
Jumlah (Rp)
Harga Satuan
Bahan/Upah (Rp)
1,450.00
40,000.00
53,000.00
90,000.00
55,000.00
Jumlah (Rp)
Harga Satuan
Bahan/Upah (Rp)
149,000.00
40,000.00
53,000.00
90,000.00
55,000.00
Jumlah (Rp)
456,000.00
136,800.00
900.00
8,700.00
40,000.00
53,000.00
9,000.00
5,500.00
709,900.00
RSNI T-15-2002-B.35
Memasang 1 Buah kran air
Kebutuhan
Bahan
Kran air
Seal tape
Pekerja
Tukang kayu
Tenaga kerja
Kepala Tukang
Mandor
Jumlah harga per-satuan pekerjaan
14,000.00
125.00
400.00
5,300.00
900.00
275.00
21,000.00
RSNI T-15-2002-B.36
Memasang 1 Buah floor drain
Kebutuhan
Bahan
Floor drain
Pekerja
Tukang kayu
Kepala Tukang
Tenaga kerja
Mandor
Jumlah harga per-satuan pekerjaan
22,000.00
400.00
5,300.00
900.00
275.00
28,875.00
SNI. DT-91-0010-2007-6.27
Memasang 1 M2 Lantai Di Aci
Kebutuhan
Bahan
Semen PC @40 Kg
Pekerja
Tukang
Tenaga kerja
Kepala Tukang
Mandor
Jumlah harga per-satuan pekerjaan
4,712.50
6,000.00
5,300.00
900.00
440.00
17,352.50
RSNI.T-30-200-B.17
Memasang 1 M2 Kaca Tebal 5 mm
Kebutuhan
Bahan
Kaca Polos 5 mm
Pekerja
Tukang
Tenaga kerja
Kepala Tukang
Mandor
Jumlah harga per-satuan pekerjaan
Mukhtaruddin Putra
Direktur
163,900.00
600.00
7,950.00
1,350.00
44.00
173,844.00
No.
Uraian Pekerjaan
Volume
Sat
Analisa
Harga Satuan
(Rp)
Jumlah Harga
(Rp)
Pekerjaan Persiapan
1 Pembersihan Lapangan/Lokasi & Pembongkaran Lantai Lama 110.50
m2
Taksir
70,000.00
7,735,000.00
2 Direksiket/Gudang
1.00
Unt
Taksir
2,500,000.00
2,500,000.00
1.00
Pkt
Taksir
2,000,000.00
2,000,000.00
1.00
Unit
Taksir
700,000.00
700,000.00
5 P2K
1.00
Pkt
Taksir
1,000,000.00
1,000,000.00
1.00
Pkt
Taksir
4,000,000.00
4,000,000.00
Sub jumlah
17,935,000.00
4.95
m3
38,475.00
190,451.25
34.43
m3
6,750.00
232,402.50
1.65
m3
10,440.00
17,226.00
8.61
m3
10,440.00
89,888.40
0.15
m3
114,550.00
17,182.50
2.68
m3
114,550.00
306,994.00
0.30
m3
478,245.00
143,473.50
5.36
m3
478,245.00
2,563,393.20
70.40
m3
113,375.00
7,981,600.00
8.80
m3
114,550.00
1,008,040.00
Sub jumlah
12,550,651.35
25.39
m3
25,281.75
641,903.63
2 Pondasi Tapak
0.66
m3
Spl. V.6
4,044,434.00
2,669,326.44
3 Sloof Uk.20/25 cm
3.67
m3
Spl. V.2
4,603,824.00
16,896,034.08
1.08
m3
Spl. V.8
4,136,133.50
4,467,024.18
1.98
m3
Spl. V.3
5,928,756.50
11,738,937.87
0.59
m3
Spl. V.15
5,558,431.50
3,279,474.59
1.95
m3
Spl. V.13
4,621,539.00
9,012,001.05
8 Plat Dak
0.76
m3
Spl. V.17
3,864,071.50
2,936,694.34
1.00
Pkt
Taksir
1,000,000.00
1,000,000.00
Sub jumlah
52,641,396.18
13.80
m2
91,922.50
1,268,530.50
28.99
m2
91,922.50
2,664,833.28
194.50
m2
81,570.00
15,865,365.00
27.60
m2
38,749.80
1,069,494.48
57.98
m2
38,749.80
2,246,713.40
389.00
m2
33,333.00
12,966,537.00
Sub jumlah
36,081,473.66
5.78
m3
569,222.86
3,290,108.15
66.00
m2
92,053.80
6,075,550.80
9.63
m2
92,053.80
886,478.09
4.50
m2
148,074.60
666,335.70
18.00
m2
2,402,038.80
6.50
m2
SNI. DT-91-0010-2007-6.27
17,352.50
112,791.25
1.00
Pkt
Taksir
500,000.00
500,000.00
Sub jumlah
13,933,302.80
0.09
m3
3,608,750.00
324,787.50
3.78
m2
321,175.00
1,214,041.50
0.72
m2
356,255.00
256,503.60
2.00
Bh
RSNI T-30-200-C-B.2
153,075.00
306,150.00
- Engsel Pintu
6.00
Bh
RSNI T-30-200-C-B.5
23,944.00
143,664.00
4.00
Bh
RSNI T-30-200-C-B.6
18,127.50
72,510.00
- Grendel Pintu
4.00
Bh
RSNI T-30-200-C-B.11
23,255.00
93,020.00
4.00
Bh
RSNI T-30-200-C-B.11
23,255.00
93,020.00
- Pegangan Ventilasi
2.00
Bh
RSNI T-30-200-C-B.12
43,137.50
86,275.00
- Hak Angin
4.00
Bh
RSNI T-30-200-C-B.9
20,944.00
83,776.00
0.32
m3
3,608,750.00
1,154,800.00
11.72
m2
321,175.00
3,764,171.00
2.24
m2
356,255.00
798,011.20
7.00
Bh
RSNI T-30-200-C-B.2
153,075.00
1,071,525.00
- Engsel Pintu
21.00
Bh
RSNI T-30-200-C-B.5
23,944.00
502,824.00
14.00
Bh
RSNI T-30-200-C-B.6
18,127.50
253,785.00
- Grendel Pintu
14.00
Bh
RSNI T-30-200-C-B.11
23,255.00
325,570.00
14.00
Bh
RSNI T-30-200-C-B.11
23,255.00
325,570.00
- Pegangan Ventilasi
7.00
Bh
RSNI T-30-200-C-B.12
43,137.50
301,962.50
- Hak Angin
14.00
Bh
RSNI T-30-200-C-B.9
20,944.00
293,216.00
0.07
m3
3,608,750.00
252,612.50
2.94
m2
321,175.00
944,254.50
2.00
Bh
RSNI T-30-200-C-B.2
153,075.00
306,150.00
- Engsel Pintu
6.00
Bh
RSNI T-30-200-C-B.5
23,944.00
143,664.00
- Grendel Pintu
4.00
Bh
RSNI T-30-200-C-B.11
23,255.00
93,020.00
0.07
m3
3,608,750.00
252,612.50
1.92
m2
356,255.00
684,009.60
0.48
m2
356,255.00
171,002.40
- Engsel Jendela
4.00
Bh
RSNI T-30-200-C-B.6
18,127.50
72,510.00
- Grendel Jendela
4.00
Bh
RSNI T-30-200-C-B.11
23,255.00
93,020.00
4.00
Bh
RSNI T-30-200-C-B.9
20,944.00
83,776.00
- Pegangan Jendela
2.00
Bh
RSNI T-30-200-C-B.12
43,137.50
86,275.00
0.25
m3
3,608,750.00
902,187.50
5.76
m2
356,255.00
2,052,028.80
1.92
m2
356,255.00
684,009.60
- Engsel Jendela
8.00
Bh
RSNI T-30-200-C-B.6
18,127.50
145,020.00
- Grendel Jendela
8.00
Bh
RSNI T-30-200-C-B.11
23,255.00
186,040.00
8.00
Bh
RSNI T-30-200-C-B.9
20,944.00
167,552.00
- Pegangan Jendela
4.00
Bh
RSNI T-30-200-C-B.12
43,137.50
172,550.00
0.09
m3
3,608,750.00
324,787.50
2.16
m2
356,255.00
769,510.80
0.72
m2
356,255.00
256,503.60
- Engsel Jendela
6.00
Bh
RSNI T-30-200-C-B.6
18,127.50
108,765.00
- Grendel Jendela
6.00
Bh
RSNI T-30-200-C-B.11
23,255.00
139,530.00
6.00
Bh
RSNI T-30-200-C-B.9
20,944.00
125,664.00
- Pegangan Jendela
3.00
Bh
RSNI T-30-200-C-B.12
43,137.50
129,412.50
0.03
m3
3,608,750.00
108,262.50
- Kaca Polos T. 5 mm
0.43
m2
RSNI.T-30-200-B.17
173,844.00
74,752.92
Sub jumlah
20,994,665.52
6.68
m3
4,054,800.00
27,086,064.00
6.68
m2
91,145.00
608,848.60
42.17
m'
186,515.00
7,865,337.55
122.50
m2
34,943.40
4,280,566.50
5 Plafond Triplek T. 4 mm
122.50
m2
39,942.50
4,892,956.25
6 List Profil
143.50
m'
28,100.00
4,032,350.00
49.00
m'
46,675.00
2,287,075.00
Sub jumlah
51,053,197.90
Pekerjaan Pengecatan
1 Cat Tembok (L/D)
446.98
m2
16,583.50
7,412,492.83
2 Cat Plafond
122.50
m2
20,183.50
2,472,478.75
18.29
m2
22,100.50
404,218.15
18.48
m2
22,100.50
408,417.24
6.37
m2
22,100.50
140,780.19
6 Cat Lisplank
12.25
m2
22,100.50
270,731.13
24.25
m2
6,080.00
147,440.00
Sub jumlah
11,256,558.28
1.00
Pkt
Taksir
3,000,000.00
3,000,000.00
2 Box Zekring
1.00
Bh
Taksir
100,000.00
100,000.00
16.00
Ttk
Taksir
90,000.00
1,440,000.00
8.00
Ttk
Taksir
90,000.00
720,000.00
5 Saklar Ganda
2.00
Bh
Taksir
100,000.00
200,000.00
6 Saklar Tunggal
1.00
Bh
Taksir
120,000.00
120,000.00
10.00
Bh
Taksir
45,000.00
450,000.00
6.00
Bh
Taksir
45,000.00
270,000.00
9 Stop Kontak
8.00
Bh
Taksir
80,000.00
640,000.00
Sub jumlah
6,940,000.00
Pekerjaan Sanitair
1 Kloset Jongkok
2.00
Bh
RSNI T-15-2002-B.2
414,900.00
829,800.00
32.00
m'
Taksir
120,000.00
3,840,000.00
25.00
m'
Taksir
150,000.00
3,750,000.00
4 Westafel
1.00
Bh
Taksir
456,000.00
456,000.00
2.00
Bh
Taksir
15,000.00
30,000.00
6 Kran Air
3.00
Bh
RSNI T-15-2002-B.35
21,000.00
63,000.00
7 Tempat Sabun
2.00
Bh
Taksir
250,000.00
500,000.00
8 Floor Drain
2.00
Bh
RSNI T-15-2002-B.36
28,875.00
57,750.00
1.00
Unit
Taksir
3,000,000.00
3,000,000.00
1.00
Unit
Taksir
2,000,000.00
2,000,000.00
Sub jumlah
14,526,550.00
2,541,800.00
2,541,800.00
5,000,000.00
5,000,000.00
Sub jumlah
7,541,800.00
Pekerjaan Lain-Lain
1 Relief Kolom Selasar Dan Plat Dak
1.00
Pkt
Taksir
2 Pembersihan Akhir/Finishing
1.00
Pkt
Taksir
Mukhtaruddin Putra
Direktur
REKAPITULASI
Program : Penigkatan/Perbaikan Saran dan Prasarana Kesehatan
Kegiatan : Pembangunan Sarana Kesehatan
Pekerjaan : Pembangunan Poskesdes Jawi
Lokasi : Kec. Woyla Kab. Aceh Barat
Tahun : 2012
Program
No.
17,935,000
Pekerjaan Persiapan
Rp
Rp
12,550,651
Rp
52,641,396
Rp
36,081,474
Rp
13,933,303
Rp
20,994,666
Rp
51,053,198
Pekerjaan Pengecatan
Rp
11,256,558
Rp
6,940,000
Pekerjaan Sanitair
Rp
14,526,550
Pekerjaan Lain-Lain
Rp
7,541,800
Jumlah
Rp
245,454,596
Ppn 10%
Rp
24,545,460
Total
Rp
270,000,055
Dibulatkan
Rp
270,000,000
Mukhtaruddin Putra
Direktur
0e
297,000,000.00
tawar
270,000,000.00
90.91
potong
9.09 %
27,000,000
297,000,000.00
27,000,000.00
8,910,000.00
URAIAN PEKERJAAN
HARGA
BOBOT
(Rp.)
BULAN KE-I
I
II
III
BULAN KE-2
IV
II
III
BULAN KE-3
IV
II
BULAN KE-4
III
IV
II
III
KET.
IV
100
A.
B.
C.
D.
E.
F.
G.
H.
I.
J.
K
17,935,000.00
7.307
7.307
12,550,651.35
5.113
2.557
52,641,396.18
21.446
36,081,473.66
14.700
13,933,302.80
5.677
20,994,665.52
8.553
51,053,197.90
20.799
11,256,558.28
4.586
6,940,000.00
2.827
14,526,550.00
5.918
7,541,800.00
3.073
Jumlah
245,454,595.68
100.00
PPN 10%
24,545,459.57
Jumlah Total
Dibulatkan
270,000,055.25
Pekerjaan Persiapan
Pekerjaan Tanah, Pasir Urug & Pas. Anstamping
Pekerjaan Pondasi & Beton Bertulang
Pekerjaan Dinding Batu Bata
2.557
5.362
80 %
5.362
5.362
5.362
3.675
3.675
70 %
3.675
3.675
60 %
RENCANA
90 %
1.135
1.135
1.135
1.135
1.135
1.711
1.711
1.711
50 %
1.711
1.711
6.933
6.933
6.933
1.147
1.147
1.147
0.942
0.942
0.942
2.959
2.959
40 %
30 %
1.147
1.54
20 %
10 %
1.54
270,000,000.00
Minggu
9.86
7.92
5.36
9.04
9.04
4.81
4.81
2.85
2.85
2.85
8.64
9.79
9.02
5.05
6.58
1.54
Kumulatif
9.86
17.78
23.14
32.18
41.22
46.03
50.84
53.68
56.53
59.37
68.02
77.81
86.83
91.88
98.46
100.00
Mukhtaruddin Putra
Direktur
0%