URAIAN PEKERJAAN
SATUAN
A
1
2
3
4
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
HARGA SATUAN
( Rp. )
4
OH
OH
OH
OH
KUANTITAS
BIAYA SATUAN
( Rp. )
60,000.00
75,000.00
75,000.00
80,000.00
0.1000
0.1000
0.0100
0.0050
Jumlah
B
1
2
3
BAHAN
Kayu Pancang (Dolken) d = 6 - 8 cm, p = 4 m
Paku
Papan Kayu Kelas III
Btg
Kg
M3
6,000.00
7,500.00
750.00
400.00
14,650.00
8,226.57
20,840.64
1,319,761.20
1.0000
0.0200
0.0070
Jumlah
8,226.57
416.81
9,238.33
17,881.71
Jumlah A + B
32,531.71
Harga Satuan
32,531.71
URAIAN PEKERJAAN
SATUAN
A
1
TENAGA
Pekerja
HARGA SATUAN
( Rp. )
4
OH
KUANTITAS
BIAYA SATUAN
( Rp. )
60,000.00
0.1000
Jumlah
6,000.00
6,000.00
Jumlah A
6,000.00
Harga Satuan
6,000.00
URAIAN PEKERJAAN
SATUAN
A
1
2
TENAGA
Pekerja
Kepala Tukang
HARGA SATUAN
( Rp. )
4
OH
OH
KUANTITAS
BIAYA SATUAN
( Rp. )
60,000.00
75,000.00
0.1000
0.0500
Jumlah
6,000.00
3,750.00
9,750.00
Jumlah A
9,750.00
Harga Satuan
9,750.00
URAIAN PEKERJAAN
SATUAN
A
1
TENAGA
Pekerja
HARGA SATUAN
( Rp. )
4
OH
60,000.00
Jumlah
KUANTITAS
BIAYA SATUAN
( Rp. )
0.9000
54,000.00
54,000.00
Jumlah A
54,000.00
Harga Satuan
54,000.00
No.
URAIAN PEKERJAAN
SATUAN
HARGA SATUAN
( Rp. )
KUANTITAS
BIAYA SATUAN
( Rp. )
A
1
2
TENAGA
Pekerja
Kepala Tukang
OH
OH
60,000.00
75,000.00
Jumlah
0.2500
0.0083
15,000.00
622.50
15,622.50
Jumlah A
15,622.50
Harga Satuan
15,622.50
URAIAN PEKERJAAN
SATUAN
HARGA SATUAN
( Rp. )
KUANTITAS
BIAYA SATUAN
( Rp. )
A
1
2
TENAGA
Pekerja
Kepala Tukang
OH
OH
60,000.00
75,000.00
0.3750
0.1990
Jumlah
B
1
BAHAN
Pasir Urug
C
D
Jumlah A + B
Harga Satuan
M3
22,500.00
14,925.00
37,425.00
114,733.23
1.2500
Jumlah
143,416.54
143,416.54
180,841.54
180,841.54
URAIAN PEKERJAAN
SATUAN
A
1
2
TENAGA
Pekerja
Kepala Tukang
HARGA SATUAN
( Rp. )
4
OH
OH
KUANTITAS
BIAYA SATUAN
( Rp. )
60,000.00
75,000.00
0.3000
0.0100
Jumlah
B
1
BAHAN
Pasir Urug
M3
18,000.00
750.00
18,750.00
62,521.93
1.2000
Jumlah
75,026.32
75,026.32
Jumlah A + B
93,776.32
Harga Satuan
93,776.32
URAIAN PEKERJAAN
SATUAN
A
1
2
3
4
TENAGA
Pekerja
Tukang Batu
Kepala Tukang
Mandor
HARGA SATUAN
( Rp. )
4
OH
OH
OH
OH
60,000.00
75,000.00
75,000.00
80,000.00
KUANTITAS
BIAYA SATUAN
( Rp. )
1.2000
0.2000
0.0200
0.0600
Jumlah
B
1
2
3
4
BAHAN
Semen Portland
Pasir
Batu Pecah 1 - 2 cm (Kerikil)
Air
Kg
Kg
Kg
Liter
93,300.00
1,396.02
44.66
300.79
0.00
Jumlah
72,000.00
15,000.00
1,500.00
4,800.00
230.0000
893.0000
1,027.0000
0.0000
321,085.52
39,880.06
308,909.04
0.00
669,874.63
Jumlah A + B
763,174.63
Harga Satuan
763,174.63
Membuat 1 M3 Beton Mutu f'c = 19,3 Mpa (K 225), slump (12 2) cm, w/c = 0,58 (P.BB.04)
No.
URAIAN PEKERJAAN
SATUAN
A
1
2
3
TENAGA
Pekerja
Tukang Batu
Kepala Tukang
HARGA SATUAN
( Rp. )
4
OH
OH
OH
KUANTITAS
BIAYA SATUAN
( Rp. )
60,000.00
75,000.00
75,000.00
1.6500
0.2750
0.0280
Jumlah
B
1
2
3
4
BAHAN
Semen Portland
Pasir
Batu Pecah 1 - 2 cm (Kerikil)
Air
99,000.00
20,625.00
2,100.00
121,725.00
Kg
Kg
Kg
Liter
1,396.02
44.66
300.79
0.00
371.0000
698.0000
1,047.0000
0.0000
Jumlah
517,924.90
31,171.65
314,924.80
0.00
864,021.35
Jumlah A + B
985,746.35
Harga Satuan
985,746.35
URAIAN PEKERJAAN
SATUAN
A
1
2
3
TENAGA
Pekerja
Tukang Besi
Kepala Tukang
HARGA SATUAN
( Rp. )
4
OH
OH
OH
KUANTITAS
BIAYA SATUAN
( Rp. )
60,000.00
75,000.00
75,000.00
0.0700
0.0700
0.0070
Jumlah
B
1
2
BAHAN
Besi Beton (polos/ulir)
Kawat Ikat Beton (bendrat)
Kg
Kg
4,200.00
5,250.00
525.00
9,975.00
15,465.95
18,700.00
10.5000
0.1500
Jumlah
162,392.49
2,805.00
165,197.49
Jumlah A + B
175,172.49
Harga Satuan
175,172.49
Untuk 1 Kg
17,517.25
URAIAN PEKERJAAN
SATUAN
A
1
2
3
B
1
2
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
BAHAN
Papan Mal Kelas III
Paku 2" - 5"
HARGA SATUAN
( Rp. )
4
OH
OH
OH
60,000.00
75,000.00
75,000.00
KUANTITAS
BIAYA SATUAN
( Rp. )
0.5200
0.2600
0.0260
31,200.00
19,500.00
1,950.00
Jumlah
52,650.00
26,325.00
M3
Kg
1,319,761.20
20,840.64
Jumlah
0.0310
0.3000
40,912.60
6,252.19
47,164.79
Jumlah A + B
73,489.79
Harga Satuan
73,489.79
URAIAN PEKERJAAN
SATUAN
HARGA SATUAN
( Rp. )
KUANTITAS
BIAYA SATUAN
( Rp. )
A
1
2
3
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
OH
OH
OH
60,000.00
75,000.00
75,000.00
0.5200
0.2600
0.0260
Jumlah
B
1
2
3
BAHAN
Kayu Kelas III
Paku 2" - 5"
Minyak Bekisting
C
D
Jumlah A + B
Harga Satuan
M3
Kg
Lt
31,200.00
19,500.00
1,950.00
52,650.00
2,161,394.16
20,840.64
4,487.22
0.0450
0.3000
0.1000
Jumlah
97,262.74
6,252.19
448.72
103,963.65
156,613.65
156,613.65
URAIAN PEKERJAAN
SATUAN
HARGA SATUAN
( Rp. )
KUANTITAS
BIAYA SATUAN
( Rp. )
A
1
2
3
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
OH
OH
OH
60,000.00
75,000.00
75,000.00
0.6600
0.3300
0.0330
Jumlah
B
1
2
3
4
5
BAHAN
Kayu Kelas III
Paku 2" - 5"
Minyak Bekisting
Papan Mal
Cerucuk 6 - 8cm / 4 m
M3
Kg
Lt
M3
Btg
39,600.00
24,750.00
2,475.00
66,825.00
2,161,394.16
20,840.64
0.00
1,319,761.20
8,226.57
0.0550
0.4000
0.0000
0.0220
2.0000
Jumlah
118,876.68
8,336.26
0.00
29,034.75
16,453.14
172,700.82
Jumlah A + B
239,525.82
Harga Satuan
239,525.82
URAIAN PEKERJAAN
SATUAN
HARGA SATUAN
( Rp. )
KUANTITAS
BIAYA SATUAN
( Rp. )
A
1
2
3
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
OH
OH
OH
60,000.00
75,000.00
75,000.00
0.6600
0.3300
0.0330
Jumlah
B
1
2
3
4
5
BAHAN
Paku 2" - 5"
Minyak Bekisting
Balok Kayu Kelas III
Papan Mal
Cerucuk 6 - 8 cm / 4 m
C
D
Jumlah A + B
Harga Satuan
Kg
Ltr
M3
M3
Btg
66,825.00
20,840.64
0.00
2,161,394.16
1,319,761.20
8,226.57
Jumlah
39,600.00
24,750.00
2,475.00
0.4000
0.0000
0.0580
0.0220
2.0000
8,336.26
0.00
125,360.86
29,034.75
16,453.14
179,185.01
246,010.01
246,010.01
URAIAN PEKERJAAN
SATUAN
A
1
2
3
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
HARGA SATUAN
( Rp. )
4
OH
OH
OH
KUANTITAS
BIAYA SATUAN
( Rp. )
60,000.00
75,000.00
75,000.00
0.6600
0.3300
0.0330
Jumlah
B
1
2
3
4
5
BAHAN
Paku 2" - 5"
Minyak Bekisting
Balok Kayu Kelas III
Papan Mal
Cerucuk 6 - 8 cm / 4 m
Kg
Ltr
M3
M3
Btg
39,600.00
24,750.00
2,475.00
66,825.00
20,840.64
0.00
2,161,394.16
1,319,761.20
8,226.57
0.4000
0.0000
0.0550
0.0220
6.0000
Jumlah
8,336.26
0.00
118,876.68
29,034.75
49,359.42
205,607.10
Jumlah A + B
272,432.10
Harga Satuan
272,432.10
URAIAN PEKERJAAN
SATUAN
HARGA SATUAN
( Rp. )
KUANTITAS
BIAYA SATUAN
( Rp. )
A
1
2
3
TENAGA
Pekerja
Tukang Batu
Kepala Tukang
OH
OH
OH
60,000.00
75,000.00
75,000.00
0.3200
0.1000
0.0100
Jumlah
B
1
2
3
BAHAN
Batako 15/30/7 (cetak mesin)
Semen Portland
Pasir Beton / Pasang
C
D
Jumlah A + B
Harga Satuan
Bh
Kg
M3
19,200.00
7,500.00
750.00
27,450.00
987.19
1,396.02
62,521.93
22.0000
7.5000
0.0270
Jumlah
21,718.14
10,470.18
1,688.09
33,876.42
61,326.42
61,326.42
URAIAN PEKERJAAN
SATUAN
A
1
2
3
4
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
HARGA SATUAN
( Rp. )
4
OH
OH
OH
OH
60,000.00
75,000.00
75,000.00
80,000.00
Jumlah
KUANTITAS
BIAYA SATUAN
( Rp. )
2.6667
4.0000
0.4000
0.1333
160,002.00
300,000.00
30,000.00
10,664.00
500,666.00
Jumlah A
500,666.00
Harga Satuan
500,666.00
Acuan : Harga Satuan Bahan, Upah dan Analisa Biaya Pekerjaan BOW - L.13
50,066.60
URAIAN PEKERJAAN
SATUAN
HARGA SATUAN
( Rp. )
KUANTITAS
BIAYA SATUAN
( Rp. )
A
1
2
3
4
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
OH
OH
OH
OH
60,000.00
75,000.00
75,000.00
80,000.00
5.0000
7.0000
1.5000
0.6000
Jumlah
B
1
2
BAHAN
Kayu Belian (Tidak Ketam uk. 8/8)
Paku Beton
C
D
Jumlah A + B
Harga Satuan
Bh
Kg
300,000.00
525,000.00
112,500.00
48,000.00
985,500.00
9,037,490.43
27,421.90
1.0000
2.0000
Jumlah
9,037,490.43
54,843.80
9,092,334.23
10,077,834.23
10,077,834.23
Acuan : Harga Satuan Bahan, Upah dan Analisa Biaya Pekerjaan BOW - F.3
1 M3 Pekerjaan Rangka Badan Kayu Kelas I uk. 8/8 (P.K.08)
No.
URAIAN PEKERJAAN
SATUAN
HARGA SATUAN
( Rp. )
KUANTITAS
BIAYA SATUAN
( Rp. )
60,000.00
75,000.00
75,000.00
80,000.00
8.0000
24.0000
2.4000
0.4000
A
1
2
3
4
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
OH
OH
OH
OH
Jumlah
B
1
2
BAHAN
Kayu Kelas I (Ketam uk. 8/8)
Paku
C
D
Jumlah A + B
Harga Satuan
M3
Kg
480,000.00
1,800,000.00
180,000.00
32,000.00
2,492,000.00
6,641,255.12
20,840.64
1.1000
6.0000
Jumlah
7,305,380.63
125,043.86
7,430,424.49
9,922,424.49
9,922,424.49
Acuan : Harga Satuan Bahan, Upah dan Analisa Biaya Pekerjaan BOW - F.27a
URAIAN PEKERJAAN
SATUAN
A
1
2
3
4
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
HARGA SATUAN
KUANTITAS
BIAYA SATUAN
( Rp. )
60,000.00
75,000.00
75,000.00
80,000.00
8.0000
24.0000
2.4000
0.4000
( Rp. )
OH
OH
OH
OH
Jumlah
480,000.00
1,800,000.00
180,000.00
32,000.00
2,492,000.00
B
1
2
BAHAN
Kayu Kelas II (Ketam uk. 8/8)
Paku
Jumlah A + B
6,229,736.60
Harga Satuan
6,229,736.60
M3
Kg
3,284,266.12
20,840.64
Jumlah
Acuan : Harga Satuan Bahan, Upah dan Analisa Biaya Pekerjaan BOW - F.27a
1.1000
6.0000
3,612,692.73
125,043.86
3,737,736.60
URAIAN PEKERJAAN
SATUAN
HARGA SATUAN
( Rp. )
KUANTITAS
BIAYA SATUAN
( Rp. )
A
1
2
3
4
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
OH
OH
OH
OH
0.00
0.00
3,284,266.12
20,840.64
8.0000
24.0000
2.4000
0.4000
Jumlah
B
1
2
BAHAN
Kayu Kelas II (Tidak Ketam uk. 5/7)
Paku
C
D
Jumlah A + B
Harga Satuan
M3
Kg
0.00
0.00
7,882,238.69
8,336.26
7,890,574.94
54,843.80
88,627.58
1.1000
6.0000
Jumlah
60,328.18
531,765.48
592,093.66
8,482,668.61
8,482,668.61
Acuan : Harga Satuan Bahan, Upah dan Analisa Biaya Pekerjaan BOW - F.27a
1 M' Melancip Tiang / Batang (P.K.09)
No.
URAIAN PEKERJAAN
SATUAN
HARGA SATUAN
( Rp. )
KUANTITAS
BIAYA SATUAN
( Rp. )
A
1
2
3
4
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
C
D
Jumlah A + B
Harga Satuan
OH
OH
OH
OH
60,000.00
75,000.00
75,000.00
80,000.00
0.1000
0.2500
0.0250
0.0050
Jumlah
6,000.00
18,750.00
1,875.00
400.00
27,025.00
27,025.00
27,025.00
Acuan : Harga Satuan Bahan, Upah dan Analisa Biaya Pekerjaan BOW - E.1
Membuat Putting dan Lobang / Pasang (P.K.10)
No.
URAIAN PEKERJAAN
SATUAN
HARGA SATUAN
( Rp. )
KUANTITAS
BIAYA SATUAN
( Rp. )
A
1
2
TENAGA
Tukang Kayu
Kepala Tukang
C
D
Jumlah A + B
Harga Satuan
OH
OH
75,000.00
75,000.00
0.6000
0.0600
Jumlah
45,000.00
4,500.00
49,500.00
49,500.00
49,500.00
Acuan : Harga Satuan Bahan, Upah dan Analisa Biaya Pekerjaan BOW - E.4
1 M' Memancang Tiang ke Dalam Tanah (P.K.11)
No.
URAIAN PEKERJAAN
SATUAN
HARGA SATUAN
( Rp. )
KUANTITAS
BIAYA SATUAN
( Rp. )
A
1
2
3
4
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
C
D
E
Jumlah A + B
Harga Satuan
Harga Upah 1/2 x Harga Satuan
OH
OH
OH
OH
60,000.00
75,000.00
75,000.00
80,000.00
Jumlah
Acuan : Harga Satuan Bahan, Upah dan Analisa Biaya Pekerjaan BOW - E.1
1.8000
0.0400
0.0040
0.0430
108,000.00
3,000.00
300.00
3,440.00
114,740.00
114,740.00
114,740.00
57,370.00
Membuat dan Memasang 1 M3 Kusen Pintu dan Kusen Jendela, Kayu Kelas I (P.K.12)
HARGA SATUAN
No.
URAIAN PEKERJAAN
SATUAN
( Rp. )
1
A
1
2
3
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
OH
OH
OH
KUANTITAS
BIAYA SATUAN
( Rp. )
60,000.00
75,000.00
75,000.00
7.0000
21.0000
2.1000
Jumlah
B
1
2
3
BAHAN
Kayu Kelas I uk. 5/10 (Ketam - utk. Kusen)
Paku 10 cm
Lem Kayu
C
D
Jumlah A + B
Harga Satuan
M3
Kg
420,000.00
1,575,000.00
157,500.00
2,152,500.00
11,517,198.00
20,840.64
20,342.06
1.1000
1.2500
1.0000
Jumlah
12,668,917.80
26,050.81
20,342.06
12,715,310.67
14,867,810.67
14,867,810.67
URAIAN PEKERJAAN
SATUAN
A
1
2
3
4
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
HARGA SATUAN
KUANTITAS
BIAYA SATUAN
( Rp. )
60,000.00
75,000.00
75,000.00
80,000.00
4.0000
12.0000
1.2000
0.2000
( Rp. )
OH
OH
OH
OH
Jumlah
B
1
2
3
BAHAN
Balok Kayu Kelas II (Tidak Ketam)
Besi Strip
Paku 12 cm
M3
Kg
Kg
240,000.00
900,000.00
90,000.00
16,000.00
1,246,000.00
3,730,914.03
38,390.66
20,840.64
1.1000
15.0000
5.6000
Jumlah
4,104,005.43
575,859.90
116,707.61
4,796,572.94
Jumlah A + B
6,042,572.94
Harga Satuan
6,042,572.94
URAIAN PEKERJAAN
SATUAN
A
1
2
3
4
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
HARGA SATUAN
( Rp. )
4
OH
OH
OH
OH
60,000.00
75,000.00
75,000.00
80,000.00
KUANTITAS
BIAYA SATUAN
( Rp. )
2.4000
7.2000
0.7200
0.1200
Jumlah
B
1
2
3
BAHAN
Balok Kayu Kelas II (Tidak Ketam)
Besi Strip
Paku 12 cm
M3
Kg
Kg
747,600.00
3,730,914.03
38,390.66
20,840.64
Jumlah
144,000.00
540,000.00
54,000.00
9,600.00
1.1000
15.0000
3.0000
4,104,005.43
575,859.90
62,521.93
4,742,387.26
Jumlah A + B
5,489,987.26
Harga Satuan
5,489,987.26
URAIAN PEKERJAAN
SATUAN
A
1
2
3
4
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
HARGA SATUAN
( Rp. )
4
OH
OH
OH
OH
KUANTITAS
BIAYA SATUAN
( Rp. )
60,000.00
75,000.00
75,000.00
80,000.00
0.1000
0.1000
0.0100
0.0050
Jumlah
6,000.00
7,500.00
750.00
400.00
14,650.00
B
1
2
BAHAN
Kayu Kelas II (Tidak Ketam)
Paku
Jumlah A + B
70,008.89
Harga Satuan
70,008.89
M3
Kg
3,730,914.03
20,840.64
0.0140
0.1500
Jumlah
52,232.80
3,126.10
55,358.89
URAIAN PEKERJAAN
SATUAN
A
1
2
3
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
HARGA SATUAN
( Rp. )
4
OH
OH
OH
KUANTITAS
BIAYA SATUAN
( Rp. )
60,000.00
75,000.00
75,000.00
0.2000
0.3000
0.0300
Jumlah
B
1
2
BAHAN
Kaso-kaso (5 x 7) cm
Paku 7 cm - 10 cm
M3
Kg
12,000.00
22,500.00
2,250.00
36,750.00
1,941,251.14
20,840.64
0.0163
0.2500
Jumlah
31,642.39
5,210.16
36,852.55
Jumlah A + B
73,602.55
Harga Satuan
73,602.55
URAIAN PEKERJAAN
SATUAN
A
1
2
3
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
HARGA SATUAN
( Rp. )
4
OH
OH
OH
60,000.00
75,000.00
75,000.00
KUANTITAS
BIAYA SATUAN
( Rp. )
0.1000
0.1000
0.0100
Jumlah
6,000.00
7,500.00
750.00
14,250.00
B
1
2
BAHAN
Papan Kayu Kelas II (Ketam)
Paku
Jumlah A + B
71,056.42
Harga Satuan
71,056.42
M3
Kg
6,313,179.51
20,840.64
Jumlah
0.0088
0.0600
55,555.98
1,250.44
56,806.42
Memasang 1 M2 Dinding Pemisah Triplek uk. 9 mm, Rangka Kayu Kelas II (P.K.46)
No.
URAIAN PEKERJAAN
SATUAN
A
1
2
3
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
HARGA SATUAN
( Rp. )
4
OH
OH
OH
KUANTITAS
BIAYA SATUAN
( Rp. )
60,000.00
75,000.00
75,000.00
0.2000
0.6000
0.0600
Jumlah
B
1
2
3
BAHAN
Ky. Kelas II Mabang uk. 6/12 - 4 m (tdk ketam)
Paku
Triplek uk. 9 mm
M3
Kg
Lbr
12,000.00
45,000.00
4,500.00
61,500.00
3,730,914.03
20,840.64
164,531.40
0.0280
0.1500
0.4000
Jumlah
104,465.59
3,126.10
65,812.56
173,404.25
Jumlah A + B
234,904.25
Harga Satuan
234,904.25
URAIAN PEKERJAAN
SATUAN
HARGA SATUAN
( Rp. )
KUANTITAS
BIAYA SATUAN
( Rp. )
A
1
2
3
TENAGA
Pekerja
Tukang Batu
Kepala Tukang
OH
OH
OH
60,000.00
75,000.00
75,000.00
0.3000
0.1500
0.0150
Jumlah
B
1
2
BAHAN
Semen Portland
Pasir
C
D
Jumlah A + B
Harga Satuan
Kg
M3
18,000.00
11,250.00
1,125.00
30,375.00
1,396.02
62,521.93
6.2400
0.0240
Jumlah
8,711.19
1,500.53
10,211.72
40,586.72
40,586.72
URAIAN PEKERJAAN
SATUAN
A
1
2
3
TENAGA
Pekerja
Tukang Batu
Kepala Tukang
HARGA SATUAN
( Rp. )
4
OH
OH
OH
60,000.00
75,000.00
75,000.00
KUANTITAS
BIAYA SATUAN
( Rp. )
0.4000
0.2000
0.0200
Jumlah
B
1
2
BAHAN
Semen Portland
Pasir
Kg
M3
40,500.00
1,396.02
62,521.93
Jumlah
24,000.00
15,000.00
1,500.00
8.3200
0.0320
11,614.92
2,000.70
13,615.62
Jumlah A + B
54,115.62
Harga Satuan
54,115.62
URAIAN PEKERJAAN
SATUAN
A
1
2
3
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
HARGA SATUAN
( Rp. )
4
OH
OH
OH
KUANTITAS
BIAYA SATUAN
( Rp. )
60,000.00
75,000.00
75,000.00
0.2000
0.1000
0.0100
Jumlah
B
1
2
BAHAN
Genteng Metal Type CLASSIC 0.35
Paku
Lbr
Kg
12,000.00
7,500.00
750.00
20,250.00
67,128.81
20,840.64
1.6200
0.2000
Jumlah
108,748.67
4,168.13
112,916.80
Jumlah A + B
133,166.80
Harga Satuan
133,166.80
URAIAN PEKERJAAN
SATUAN
HARGA SATUAN
( Rp. )
KUANTITAS
BIAYA SATUAN
( Rp. )
A
1
2
3
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
OH
OH
OH
60,000.00
75,000.00
75,000.00
0.1200
0.0600
0.0060
Jumlah
B
1
2
BAHAN
Seng Gelombang 3" x 6" BJLS 20
Paku - 1" ( paku atap seng )
C
D
Jumlah A + B
Harga Satuan
Lbr
Kg
7,200.00
4,500.00
450.00
12,150.00
51,224.11
27,421.90
0.7000
0.0200
Jumlah
35,856.88
548.44
36,405.31
48,555.31
48,555.31
1 M' Pekerjaan Bumbungan dengan Seng Datar Colour 0.35 / 10 M' (P.PA.07)
No.
URAIAN PEKERJAAN
SATUAN
HARGA SATUAN
( Rp. )
KUANTITAS
BIAYA SATUAN
( Rp. )
A
1
2
3
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
OH
OH
OH
60,000.00
75,000.00
75,000.00
0.2500
0.2500
0.0250
Jumlah
B
1
2
3
BAHAN
Paku
Seng Datar Colour 0.35
Papan Kayu Kelas II (tdk ketam)
Kg
Lbr
M3
15,000.00
18,750.00
1,875.00
35,625.00
20,840.64
60,328.18
4,608,414.83
Jumlah
0.1000
6.0000
0.0720
2,084.06
361,969.08
331,805.87
695,859.01
Jumlah A + B
731,484.01
Harga Satuan
731,484.01
Untuk 1 M' ( D / 10 )
Acuan : Harga Satuan Bahan, Upah dan Analisa Biaya Pekerjaan BOW - H.10
73,148.40
URAIAN PEKERJAAN
SATUAN
A
1
2
3
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
HARGA SATUAN
( Rp. )
4
OH
OH
OH
KUANTITAS
BIAYA SATUAN
( Rp. )
60,000.00
75,000.00
75,000.00
0.1000
0.0500
0.0050
Jumlah
B
1
2
BAHAN
GRC Board (120 x 240 x 4)
Paku GRC
Lbr
Kg
6,000.00
3,750.00
375.00
10,125.00
64,715.68
28,788.01
0.3640
0.1100
Jumlah
23,556.51
3,166.68
26,723.19
Jumlah A + B
36,848.19
Harga Satuan
36,848.19
URAIAN PEKERJAAN
SATUAN
A
1
2
3
TENAGA
Pekerja
Tukang Batu
Kepala Tukang
HARGA SATUAN
( Rp. )
4
OH
OH
OH
KUANTITAS
BIAYA SATUAN
( Rp. )
60,000.00
75,000.00
75,000.00
0.7000
0.3500
0.0350
Jumlah
B
1
2
3
4
BAHAN
Keramik 40 x 40 cm
Semen Portland
Pasir Pasang
Semen Warna
Kotak
Kg
M3
Kg
42,000.00
26,250.00
2,625.00
70,875.00
125,592.30
1,396.02
62,521.93
55,661.47
1.0000
10.0000
0.0450
0.1500
Jumlah
125,592.30
13,960.24
2,813.49
8,349.22
150,715.25
Jumlah A + B
221,590.25
Harga Satuan
221,590.25
URAIAN PEKERJAAN
SATUAN
HARGA SATUAN
( Rp. )
KUANTITAS
BIAYA SATUAN
( Rp. )
A
1
2
3
4
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
OH
OH
OH
OH
60,000.00
75,000.00
75,000.00
#REF!
0.0100
0.5000
0.0100
0.0050
Jumlah
B
1
BAHAN
Kunci Tanam 1 slag
C
D
Jumlah A + B
Harga Satuan
Bh
#REF!
117,914.17
Jumlah
600.00
37,500.00
750.00
#REF!
1.0000
117,914.17
117,914.17
#REF!
#REF!
URAIAN PEKERJAAN
SATUAN
HARGA SATUAN
( Rp. )
KUANTITAS
BIAYA SATUAN
( Rp. )
A
1
2
3
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
OH
OH
OH
60,000.00
75,000.00
75,000.00
0.0150
0.1500
0.0150
Jumlah
B
1
BAHAN
Engsel Pintu
C
D
Jumlah A + B
Harga Satuan
Bh
900.00
11,250.00
1,125.00
13,275.00
32,906.28
1.0000
Jumlah
32,906.28
32,906.28
46,181.28
46,181.28
URAIAN PEKERJAAN
SATUAN
HARGA SATUAN
( Rp. )
KUANTITAS
BIAYA SATUAN
( Rp. )
A
1
2
3
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
OH
OH
OH
60,000.00
75,000.00
75,000.00
0.0150
0.1500
0.0150
Jumlah
B
1
BAHAN
Engsel Jendela
C
D
Jumlah A + B
Harga Satuan
Bh
900.00
11,250.00
1,125.00
13,275.00
24,679.71
1.0000
Jumlah
24,679.71
24,679.71
37,954.71
37,954.71
URAIAN PEKERJAAN
SATUAN
HARGA SATUAN
( Rp. )
KUANTITAS
BIAYA SATUAN
( Rp. )
A
1
2
3
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
OH
OH
OH
60,000.00
75,000.00
75,000.00
0.0200
0.2000
0.0200
Jumlah
B
1
BAHAN
Slot Jendela
C
D
Jumlah A + B
Harga Satuan
Bh
17,700.00
11,517.20
Jumlah
1,200.00
15,000.00
1,500.00
1.0000
11,517.20
11,517.20
29,217.20
29,217.20
URAIAN PEKERJAAN
SATUAN
HARGA SATUAN
( Rp. )
KUANTITAS
BIAYA SATUAN
( Rp. )
A
1
2
3
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
OH
OH
OH
60,000.00
75,000.00
75,000.00
0.0200
0.2000
0.0200
Jumlah
B
1
BAHAN
Handle Jendela
C
D
Jumlah A + B
Harga Satuan
Bh
1,200.00
15,000.00
1,500.00
17,700.00
16,453.14
1.0000
Jumlah
16,453.14
16,453.14
34,153.14
34,153.14
URAIAN PEKERJAAN
SATUAN
HARGA SATUAN
( Rp. )
KUANTITAS
BIAYA SATUAN
( Rp. )
A
1
2
3
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
OH
OH
OH
60,000.00
75,000.00
75,000.00
0.0150
0.1500
0.0150
Jumlah
B
1
BAHAN
Kait Angin
C
D
Jumlah A + B
Harga Satuan
Bh
900.00
11,250.00
1,125.00
13,275.00
14,807.83
1.0000
Jumlah
14,807.83
14,807.83
28,082.83
28,082.83
URAIAN PEKERJAAN
SATUAN
A
1
2
3
TENAGA
Pekerja
Tukang Cat
Kepala Tukang
HARGA SATUAN
( Rp. )
4
OH
OH
OH
60,000.00
75,000.00
75,000.00
KUANTITAS
BIAYA SATUAN
( Rp. )
0.0700
0.0750
0.0075
Jumlah
4,200.00
5,625.00
562.50
10,387.50
B
1
2
3
BAHAN
Dempul
Cat Dasar
Cat Kilat Penutup
Jumlah A + B
27,321.07
Harga Satuan
27,321.07
Kg
Kg
Kg
27,860.65
32,906.28
42,120.04
Jumlah
0.1500
0.1700
0.1700
4,179.10
5,594.07
7,160.41
16,933.57
URAIAN PEKERJAAN
SATUAN
A
1
TENAGA
Tukang Cat
HARGA SATUAN
( Rp. )
4
OH
KUANTITAS
BIAYA SATUAN
( Rp. )
75,000.00
0.1000
Jumlah
B
1
BAHAN
Residu dan Ter
7,500.00
7,500.00
Ltr
37,951.91
0.3500
Jumlah
13,283.17
13,283.17
Jumlah A + B
20,783.17
Harga Satuan
20,783.17
URAIAN PEKERJAAN
SATUAN
A
1
2
3
TENAGA
Pekerja
Tukang Cat
Kepala Tukang
HARGA SATUAN
( Rp. )
4
OH
OH
OH
KUANTITAS
BIAYA SATUAN
( Rp. )
60,000.00
75,000.00
75,000.00
0.0200
0.0630
0.0063
Jumlah
B
1
2
3
BAHAN
Plamur (dempul tembok)
Cat Dasar Tembok
Cat Tembok Penutup 2 x
Kg
Kg
Kg
1,200.00
4,725.00
472.50
6,397.50
27,860.65
32,906.28
71,296.94
0.1000
0.1200
0.2600
Jumlah
2,786.07
3,948.75
18,537.20
25,272.02
Jumlah A + B
31,669.52
Harga Satuan
31,669.52
URAIAN PEKERJAAN
SATUAN
A
1
2
3
TENAGA
Pekerja
Tukang Cat
Kepala Tukang
HARGA SATUAN
( Rp. )
4
OH
OH
OH
60,000.00
75,000.00
75,000.00
KUANTITAS
BIAYA SATUAN
( Rp. )
0.0280
0.0420
0.0042
Jumlah
1,680.00
3,150.00
315.00
5,145.00
B
1
2
BAHAN
Cat Dasar Tembok
Cat Tembok Penutup 2 x
Jumlah A + B
21,927.20
Harga Satuan
21,927.20
Kg
Kg
32,906.28
71,296.94
Jumlah
0.1200
0.1800
3,948.75
12,833.45
16,782.20
HARGA TERMASUK
TENAGA KERJA
NO
SATUAN
KODE
KEUNTUNGAN
(OVERHEAD)
(Rp)
A. UPAH
1
Mandor Lapangan
Org/hari
L.061
80,000.00
Mekanik
Org/hari
L.071
70,000.00
Kepala Tukang
Org/hari
L.073
75,000.00
Tukang Batu / Kayu / Gali / Besi / Cor / Semen / Cat / Listrik / Pancang
Org/hari
L.079
75,000.00
Operator terlatih
Org/hari
L.081
54,295.36
Org/hari
L.082
48,262.54
Sopir
Org/hari
L.091
54,295.36
Org/hari
L.101
60,000.00
Org/hari
L.106
60,000.00
SATUAN
KODE
HARGA TERMASUK
NO
MATERIAL
KEUNTUNGAN
(OVERHEAD)
(Rp)
B. BAHAN PENGISI
1
Batu Kong
M.101
191,953.30
214,439.26
255,572.11
M.020
269,941.18
M.022
297,363.08
M.023
318,861.85
M.024
358,678.45
M.025
406,063.50
408,257.25
10
M.026
432,936.96
11
Stone Dust
407,379.75
12
Aspal
Kg
10,859.07
13
Pasir
M.040
62,521.93
14
Semen PC
Zak
M.080
70,200.06
15
Semen PC
Kg
16
M.050.a
114,733.23
17
M.050
219,375.20
18
Paving Block
Bh
2,413.13
19
Paving Stone
Bh
3,948.75
20
Bh
2,522.81
21
Bataco 15 x 30 x 7 cm
Bh
987.19
22
Bataco 20 x 40 x 9 cm ( press )
Bh
2,522.81
23
Bataco 20 x 40 x 7 cm ( press )
Bh
2,303.44
24
Kerawang ( roster ) 18 x 18 cm
Bh
3,290.63
25
Bh
26,325.02
26
Keramik 20 x 20 cm
Kotak
50,346.61
27
Keramik 30 x 30 cm
Kotak
40,305.21
28
Keramik 30 x 30 cm Unpolished
Kotak
54,295.36
29
Keramik 30 x 30 cm Artistik
Kotak
63,947.87
30
Keramik 40 x 40 cm ( biasa )
Kotak
71,187.25
31
Kotak
125,592.30
32
Kotak
119,060.90
33
Kotak
140,948.57
34
Kotak
120,766.05
35
Kotak
276,412.75
36
Kotak
209,064.57
37
Granito 40 x 40 cm
Kotak
188,882.05
1,396.02
38
Marmer
452,461.35
39
Wood Flooring
274,219.00
40
Bh
5,205.18
41
M1
46,617.23
42
Keramik dinding 20 x 20 cm
Kotak
52,979.11
43
Keramik dinding 20 x 25 cm
Kotak
54,734.11
44
Floor Hardener
Kg
8,226.57
45
756,844.44
46
795,235.10
47
855,563.28
48
948,797.74
49
1,036,547.82
50
43,875.04
51
52
Gulung
11,517.20
Btg
1,151,719.80
53
Btg
1,513,688.88
54
Btg
987,188.40
55
Btg
1,102,360.38
56
Kpg
877,500.80
57
Kpg
1,118,813.52
58
Btg
131,625.12
59
54,843.80
60
3,839.07
C.
BAHAN KAYU
11,521,037.07
11,430,983.55
9,037,490.43
5,998,535.64
M.181.a
9,323,994.44
M.181.b
8,546,528.73
9,807,168.32
7,349,837.01
8,226,570.00
10
12,092,290.09
11
11,858,436.12
12
10,740,609.79
13
10,740,609.79
14
12,068,487.88
15
M.181.e
16,910,208.23
16
M.181.d
15,031,259.64
17
M.181.f
6,641,255.12
18
M.181.g
11,265,135.90
19
4,616,970.46
20
6,016,035.80
21
11,517,198.00
22
23
M.181.h
3,427,737.50
24
M.181.i
3,284,266.12
25
3,730,914.03
26
3,581,629.20
27
2,757,107.51
28
1,941,251.14
29
3,595,340.15
30
3,234,797.01
31
3,938,772.03
32
4,098,148.11
33
2,513,710.73
34
4,933,309.50
35
2,041,395.92
36
2,161,394.16
37
M.181.j
4,608,414.83
38
M.181.k
6,313,179.51
39
9,026,411.98
40
7,541,022.50
41
M.181.l
1,319,761.20
42
Papan Simpiran
1,051,136.27
43
Btg
42,558.79
44
Btg
20,621.27
45
Btg
5,614.01
46
Btg
8,226.57
47
Btg
10,420.32
48
Btg
76,781.32
49
93,234.46
C 50
Btg
199,082.99
C 51
Alas Laci
Btg
16,453.14
C 52
Wood Plank
M1
54,843.80
82,265.70
D.
BAHAN CAT
Amplas
Lbr
2,742.19
Minyak cat
Kg
27,860.65
Cat kilat
Kg
42,120.04
Plamur
Kg
29,396.28
Cat dasar
Kg
32,906.28
Cat tembok
Kg
71,296.94
Kg
98,718.84
Kg
157,730.77
Cat seng
Kg
106,835.72
10
Dempul
Kg
27,860.65
11
Plitur
Kg
50,017.55
12
Thiner
Ltr
M.090.f
22,924.71
13
Thiner ND
Ltr
32,357.84
14
Melamic
Ltr
56,379.43
15
Vernis
Ltr
37,513.16
16
Meni
Kg
44,094.42
17
Oker
Kg
55,661.47
18
Lem Kayu
Kg
20,342.06
19
Sealent
Tube
137,109.50
20
Soda Api
Kg
12,065.64
21
Kg
20,292.21
22
Teak Oil
Ltr
43,875.04
23
Ter / Residu
Ltr
37,951.91
24
Kuas 4"
Bh
17,659.70
25
Ltr
M.090.e
98,718.84
26
Glass Bit
Kg
M.090.g
40,055.92
27
Kg
M.090.h
98,718.84
28
Termoplast
Kg
37,403.47
M2
52,849.48
29 Water Proofit
E.
Kg
Kawat baja/bendrat
M.167
15,465.95
Kg
17,659.70
Kg
M.168
18,646.89
Simpai roll
Kg
20,840.64
Kawat simpai
Kg
26,544.40
Btg
M.163
8,226.57
Besi Penahan
bh
11,517.20
Beugel plat L. 3 cm
bh
38,390.66
Bh
444,234.78
10
Kg
17,879.08
11
Besi Konstruksi ( C )
Kg
18,537.20
12
Kg
18,537.20
13
Kawat Las
Btg
5,484.38
14
Kawat Las
Kg
109,687.60
15
Kawat harmonika
27,421.90
16
Kawat kasa
13,710.95
17
Btg
148,187.95
18
Btg
121,533.86
19
Btg
190,966.11
20
Btg
269,063.68
21
Btg
311,841.85
22
Btg
383,358.16
23
Btg
612,605.25
24
Btg
821,280.92
25
Folding gate
548,438.00
26
Meter
82,265.70
27
Meter
105,300.10
28
Unit
2,385,705.30
29
186,468.92
30
263,250.24
31
197,437.68
32
296,156.52
33
175,500.16
34
219,375.20
35
186,468.92
36
252,281.48
37
947,302.00
38
79,772.80
-
F.
BAHAN PENGANTUNG
Bh
301,640.90
Kait angin
Bh
14,807.83
Handle Jendela
Bh
16,453.14
Handle Pintu
Bh
109,687.60
Engsel jendela
Bh
24,679.71
Engsel pintu
Bh
32,906.28
Slot pintu
Bh
20,292.21
Slot jendela
Bh
11,517.20
Bh
183,726.73
10
Bh
117,914.17
11
Bh
178,511.58
12
Bh
86,653.20
13
Kunci silinder
Bh
106,945.41
14
Door Closer
Bh
163,155.32
15
Door Stoper
Bh
76,781.32
16
Paku Seng
Kg
M.166.a
24,460.33
17
Kg
M.166.b
20,840.64
18
Paku beton
Kg
27,421.90
19
Kg
M.166.c
27,421.90
20
Paku triplek
Kg
28,788.01
21
Paku GRC
Kg
28,788.01
22
Paku Zincallume
Kg
38,390.66
23
Sekrup Gypsum
Kg
65,812.56
24
Sekrup Fixer
Bh
329.06
25
Sekrup Zincalume
Bh
10,968.76
26
Unit
10,968.76
27
Unit
10,968.76
28
Unit
10,968.76
29
Unit
10,968.76
30
Kusen aluminium
M1
10,968.76
-
G.
BAHAN ATAP
Sirap belian
Lbr
5,484.38
Asbes
Lbr
56,489.11
Eternit
71,296.94
Lbr
69,432.25
Lbr
69,432.25
Lbr
67,128.81
Lbr
88,627.58
Lbr
88,627.58
M'
93,234.46
10
116,597.92
11
104,233.13
12
117,036.67
13
Bh
71,296.94
14
Nok bubungan genteng metal stone 1/2 lingkaran 0.35 (pj 40cm)
Bh
87,750.08
15
M'
85,117.58
16
M'
100,912.59
17
M'
114,075.10
18
M'
128,334.49
19
M'
46,068.79
20
M'
52,650.05
21
M'
42,778.16
22
M'
46,068.79
23
Lbr
71,187.25
24
Lbr
51,224.11
25
Lbr
52,650.05
26
Lbr
71,296.94
27
Lbr
20,840.64
28
M'
60,328.18
29
M2
125,153.55
30
M2
31
M2
140,290.44
32
M2
125,153.55
33
lbr
130,528.24
34
Aluminium Foil
54,843.80
35
116,169.14
36
116,169.14
110,126.35
H.
BAHAN KACA
Kaca Polos, t = 5 mm
120,656.36
548,438.00
Kaca Rayben, t = 5 mm
145,884.51
219,375.20
Kaca Patri
2,742,190.00
Sealent
Kg
111,332.91
Bh
254,475.23
Bh
280,800.26
Kaca Es
166,725.15
I.
BAHAN TRIPLEK
Triplek t = 3 mm
Lbr
60,328.18
Triplek t = 6 mm
Lbr
132,722.00
Triplek t =9 mm
Lbr
164,531.40
Multiplek t = 10 mm
Lbr
186,468.92
Multiplek t = 12 mm
Lbr
221,568.95
Lbr
109,029.47
Lbr
64,715.68
GypsumBoard t = 9mm
Lbr
66,909.44
J.
BAHAN SANITASI
Bh
1,700,157.80
Bh
2,138,908.20
Bh
2,336,345.88
Bh
204,018.94
Bh
137,109.50
Bh
38,390.66
Btg
17,769.39
Btg
27,591.42
Btg
40,584.41
10
Btg
61,644.43
11
Btg
116,817.29
12
Btg
153,562.64
K.
Minyak solar
Ltr
Bensin premium
M.183
4,487.22
Ltr
8,077.00
Ltr
M.184
4,487.22
Minyak pelumas
Ltr
M.185
24,131.27
Ltr
46,507.54
Minyak tanah
Ltr
M.064
7,807.76
Gas Elpiji
Kg
8,276.43
Alat-alat bantu
Set
M.170
56,838.12
Jam
62,322.50
10
Sewa Molen
Set
149,574.00
11
Set
63,120.23
L.
Unit
14,442,566.29
Unit
5,987,327.56
Unit
4,085,833.19
Unit
5,599,661.67
Unit
4,689,114.99
Unit
5,417,470.56
Set
597,248.98
Set
7,322,634.49
Set
6,102,190.42
Set
3,948,474.40
Tiang
8,506,163.69
Tiang
7,465,198.45
Btg
7,938,101.58
Btg
8,337,354.48
Tiang
73,728,873.64
Tiang
88,473,689.10
Btg
11,888,510.47
Btg
13,554,734.91
Btg
11,888,271.15
Btg
12,491,552.95
Btg
1,078,239.08
Btg
1,078,199.19
Btg
1,003,860.92
12
748,069.43
Btg
567,084.89
Set
5,115,829.66
Set
3,703,232.86
Buah
874,758.61
36 Traffo
Buah
247,614.77
37 Traffo
SON T 70 Watt
Buah
158,548.44
38 Traffo
Buah
448,931.40
39 Traffo
Buah
308,162.33
40 Traffo
Buah
272,374.25
41 Traffo
SON H 70 Watt
Buah
162,576.97
42 Traffo
HPiT 400
Buah
296,704.96
43 Traffo
Neon 40 Watt
Buah
21,508.74
44 Traffo
Neon 20 Watt
Buah
17,938.91
45 Traffo
Neon 10 Watt
Buah
15,775.07
46 HPL
400 Watt
Buah
222,606.00
47 HPL
250 Watt
Buah
162,676.68
48 HPL
125 Watt
Buah
77,010.67
49 SOX
135 Watt
Buah
532,583.16
50 SOX
180 Watt
Buah
532,583.16
51 MLL
160 Watt
Buah
77,010.67
Buah
814,430.43
Buah
369,208.46
Buah
355,936.26
Buah
272,374.25
Buah
184,843.55
Buah
308,162.33
Buah
308,162.33
Buah
272,374.25
60 SON H 70 Watt
Buah
154,031.31
Buah
369,208.46
Buah
356,055.92
Kotak
60,816.79
64 Seri Kuning
Kotak
60,816.79
65 Neon Sen
Meter
45,649.98
66 Pijar 5 Watt
Buah
2,303.44
67 Pijar 20 Watt
Buah
3,809.15
68 Pijar 25 Watt
Buah
3,809.15
69 Pijar 40 Watt
Buah
3,809.15
70 Pijar 60 Watt
Buah
5,424.55
71 Pijar 75 Watt
Buah
5,424.55
72 Pijar 80 Watt
Buah
4,317.70
Buah
6,830.55
Buah
15,176.78
75 Neon 40 Watt
Buah
14,369.08
76 Neon 20 Watt
Buah
9,941.69
77 Neon 10 Watt
Buah
5,723.70
Set
590,199.06
Buah
144,578.23
Buah
45,640.01
81 Lampu XL 14 Watt
Buah
38,001.77
Buah
150,820.45
Buah
38,001.77
Buah
6,830.55
Buah
38,001.77
Buah
38,001.77
Buah
30,453.27
Buah
77,010.67
Buah
162,576.97
Buah
91,290.00
Buah
22,815.02
Buah
24,320.73
Buah
34,990.34
Buah
41,112.91
Buah
42,618.62
Buah
56,299.65
Buah
38,001.77
98 Lampu Taman
Buah
126,689.18
99 SL 15 Watt
Buah
49,339.48
100 SL 18 Watt
Buah
44,862.23
101 SL 25 Watt
Buah
58,024.74
Buah
27,601.39
Buah
33,265.26
Buah
51,822.41
Buah
137,109.50
Buah
40,125.72
Buah
78,875.36
Buah
89,844.12
109 NYY
1 x 1.5 mm
Meter
2,961.57
110 NYY
1 x 2.5 mm
Meter
4,606.88
111 NYY
1 x 4 mm
Meter
7,239.38
112 NYY
1 x 6 mm
Meter
11,188.14
113 NYY
2 mm
Meter
6,122.56
114 NYY
2 x 2.5 mm
Meter
12,175.32
115 NYY
2 x 4 mm
Meter
17,450.30
116 NYY
2 x 6 mm
Meter
16,562.83
117 NYY
2 x 10 mm
Meter
21,837.80
118 NYY
3 x 4 mm
Meter
23,672.58
119 NYY
4 x 2.5 mm
Meter
23,363.46
120 NYY
4 x 4 mm
Meter
34,551.59
121 NYY
4 x 6 mm
Meter
56,100.22
122 NYY
4 x 10 mm
Meter
76,342.57
123 NYY
4 x 16 mm
Meter
65,712.84
124 NYY
4 x 25 mm
Meter
272,573.69
125 NYY
4 x 35 mm
Meter
304,383.09
126 NYY
4 x 50 mm
Meter
373,486.28
127 NYY
4 x 70 mm
Meter
134,177.85
128 NYYFYGBY 4 x 6 mm
Meter
86,433.83
129 NYYFYGBY 4 x 10 mm
Meter
127,566.68
130 NYN
2 x 2,5 mm
Meter
6,481.54
131 NYN
3 x 1,5 mm
Meter
5,933.10
132 NYN
3 x 2,5 mm
Meter
7,857.62
133 NYA
1 x 1,5 mm
Meter
2,961.57
134 NYA
1 x 2,5 mm
Meter
4,606.88
135 NYA
1 x 4 mm
Meter
7,239.38
136 NYA
1 x 6 mm
Meter
11,188.14
137 NYA
2 x 2,5 mm
Meter
12,175.32
138 NYA
2 x 4 mm
Meter
17,550.02
139 NYA
2 x 30 mm
Meter
12,245.12
140 NYA
4 x 6 mm
Meter
22,755.19
141 NYA
1,5 mm
Meter
1,366.11
142 NYA
4 mm
Meter
3,559.86
143 NYA
10 mm
Meter
8,675.29
144 NYA
16 mm
Meter
2,373.24
145 NYF6BY 4 x 10 mm
Meter
60,328.18
146 NYF6BY 4 x 16 mm
Meter
88,019.31
147 NYF6BY 4 x 25 mm
Meter
121,753.24
148 NYF6BY 4 x 35 mm
Meter
154,928.75
149 NYF6BY 4 x 50 mm
Meter
199,172.74
150 NYF6BY 4 x 70 mm
Meter
271,197.61
151 NYM
4 mm
Meter
3,559.86
152 NYM
3 x 4 mm
Meter
19,644.05
153 NYM
2 x 2 mm
Meter
5,933.10
154 NYM
2 x 4 mm
Meter
14,618.37
155 NYM
2 x 2,5 mm
Meter
10,141.12
156 NYM
2 x 1,5 mm
Meter
4,387.50
157 NYM
3 x 1,5 mm
Meter
5,484.38
158 NYM
3 x 2,5 mm
Meter
7,857.62
159 NYM
3 x 10 mm
Meter
27,601.39
160 NYM
4 x 2,5 mm
Meter
10,051.37
161 NYM
4 x 4 mm
Meter
25,407.64
Meter
3,101.17
Meter
5,294.92
Buah
926,860.22
Buah
549,754.25
Buah
447,964.16
Buah
172,977.35
Roll
55,292.52
Meter
27,601.39
Meter
55,292.52
Roll
179,787.95
Meter
7,857.62
Roll
34,551.59
174 Kabel H / M
Meter
2,004.29
Meter
2,742.19
Meter
1,645.31
177 Kabel TC 2 x 10 mm
Meter
7,069.86
178 Kabel TC 2 x 16 mm
Meter
9,871.88
Buah
8,226.57
Buah
4,108.30
Buah
55,292.52
Buah
1,102,908.82
183 Conector
Buah
7,947.37
Buah
6,940.23
185 Esensial
Buah
34,551.59
Buah
1,455.85
Buah
3,470.12
Buah
27,691.13
Buah
17,390.47
Buah
17,390.47
Buah
22,047.21
Buah
27,691.13
Buah
12,464.50
Buah
69,192.93
Buah
69,192.93
Buah
4,935.94
197 Icnitor SN 58
Buah
99,596.34
198 Inector
Buah
82,993.63
199 Ignator
Buah
55,342.38
200 Indiktor
Buah
129,790.35
201 Insuluk
Buah
319.09
202 Kapasitor
Buah
155,756.39
Buah
27,421.90
Buah
43,875.04
Buah
96,794.32
Buah
96,794.32
Buah
4,178.10
Buah
11,098.39
Buah
837.61
Buah
13,840.58
Buah
13,840.58
212 MCB 25 A
Buah
13,840.58
213 MCB 63 A
Buah
124,495.43
214 MCB 40 A
Buah
52,550.33
215 MCB 45 A
Buah
52,550.33
216 MCB 50 A
Buah
234,950.84
217 MCB 10 A
Buah
67,806.88
218 MCB 16 A
Buah
34,551.59
219 MCB 6 A
Buah
34,551.59
220 MCB 2 A
Buah
13,840.58
221 MCB 4 A
Buah
34,551.59
222 MCB 32 A
Buah
34,551.59
Buah
3,470.12
Buah
62,242.73
225 MC Se-3 N
Buah
909,031.00
Buah
498,071.45
Buah
1,323,490.58
228 NH Fuse 80 A
Buah
24,929.00
Buah
48,422.09
Buah
48,422.09
Buah
19,554.31
Buah
19,554.31
Buah
2,084.06
234 On - Off
Buah
6,252.19
235 Pat 38
Buah
51,872.26
Buah
124,495.43
Batang
228,419.44
Batang
7,628.27
Batang
2,084.06
Batang
8,994.38
Batang
8,316.31
Batang
16,632.63
Batang
43,366.49
Batang
149,564.03
Batang
82,993.63
Batang
96,844.18
Batang
437,284.57
Batang
567,812.82
Batang
1,142,117.15
Batang
1,272,645.39
Unit
1,435,810.68
Buah
2,802.02
Buah
13,800.69
Buah
20,740.93
Buah
4,886.08
Buah
6,262.16
Buah
4,287.79
Buah
16,632.63
Buah
55,292.52
260 Sekring 63 A
Buah
8,994.38
Buah
304,383.09
262 Solder
Buah
20,740.93
Buah
124,495.43
Buah
4,178.10
Buah
8,316.31
266 Steker T
Buah
9,682.42
267
268
269
270
Buah
2,802.02
Bungkus
977.22
1,296.31
1,435.91
Steker PH
Sadel No. 6
Sadel No. 8
Sadel No. 9
Bungkus
Bungkus
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
Sadel No. 10
Sadel No. 12
Sadel No. 14
Sadel No. 19
Sadel No. 22
Skun RS-16
Stater
Ston 63 A
Stost 40 A + Ip
Stost 32 A + Ip
Tedus Hitam
Tali Tester
Tang Amper
Tang Buaya
Tang Potong
Tang Kombinasi
Tang Jepit
Tang Skun
Time Swicht Theben
Taping
Taping Conector 1 baut
Taping Conector 2 baut
Tespen
Timah Solder
Terminal 25 ml
Tolkit
Wedge Klem
Wide Klem
WD 40
Bungkus
Buah
3,839.07
4,935.94
2,802.02
4,178.10
8,346.23
977.22
2,802.02
124,525.34
52,600.19
34,581.51
707.98
20,740.93
899,338.60
27,671.19
27,671.19
27,671.19
27,671.19
276,711.90
590,498.21
456,569.65
10,659.64
17,390.47
6,900.35
20,740.93
34,591.48
62,242.73
4,178.10
6,401.77
34,591.48
Set
191,953.30
Bungkus
Bungkus
Bungkus
Bungkus
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
#REF!
#REF!
#REF!
#REF!
TENTANG
STANDARISASI HARGA SATUAN BAHAN, UPAH DAN ANALISA
ANALISA BIAYA KONSTRUKSI NASIONAL INDONESIA ( ABK-SNI )
DAN ANALISA E KOTA PONTIANAK
TAHUN ANGGARAN 2011
( Periode Januari 2012)
HARGA
TENAGA KERJA
NO
TANPA
SATUAN
KODE
SATUAN
KODE
HARGA TERMASUK
KEUNTUNGAN
KEUNTUNGAN
KEUNTUNGAN
(OVERHEAD)
(OVERHEAD)
(OVERHEAD)
(Rp)
(Rp)
(Rp)
A. UPAH
1
Mandor Lapangan
Org/hari
L.061
Org/hari
L.061
60,500.00
6,050.00
66,550.00
Mekanik
Org/hari
L.071
Org/hari
L.071
60,500.00
6,050.00
66,550.00
Kepala Tukang
Org/hari
L.073
Org/hari
L.073
60,500.00
6,050.00
66,550.00
Tukang Batu / Kayu / Gali / Besi / Cor / Semen / Cat / Listrik / Pancang
Org/hari
L.079
Org/hari
L.079
55,000.00
5,500.00
60,500.00
Operator terlatih
Org/hari
L.081
Org/hari
L.081
49,500.00
4,950.00
54,450.00
Org/hari
L.082
Org/hari
L.082
44,000.00
4,400.00
48,400.00
Sopir
Org/hari
L.091
Org/hari
L.091
49,500.00
4,950.00
54,450.00
Org/hari
L.101
Org/hari
L.101
44,000.00
4,400.00
48,400.00
Org/hari
L.106
Org/hari
L.106
49,500.00
4,950.00
54,450.00
HARGA DI
LOKASI
NO
MATERIAL
SATUAN
KODE
(Rp)
JARAK
HARGA
ONGKOS
ANGKUT
ANGKUT
TANPA
RATA-RATA
PER UNIT
KEUNTUNGAN
KEUNTUNGAN
KEUNTUNGAN
(km)
(Rp)
(OVERHEAD)
(OVERHEAD)
(OVERHEAD)
(Rp)
(Rp)
(Rp)
HARGA TERMASUK
B. BAHAN PENGISI
1
Batu Kong
M.101
175,000.00
17,500.00
192,500.00
195,500.00
19,550.00
215,050.00
233,000.00
23,300.00
256,300.00
M.020
246,100.00
24,610.00
270,710.00
M.022
271,109.00
27,110.90
298,210.00
M.023
290,700.00
29,070.00
319,770.00
M.024
327,000.00
32,700.00
359,700.00
M.025
370,205.00
37,020.50
407,220.00
372,200.00
37,220.00
409,420.00
10
M.026
394,700.00
39,470.00
434,170.00
11
Stone Dust
371,400.00
37,140.00
408,540.00
12
Aspal
Kg
9,900.00
990.00
10,890.00
13
Pasir
M.040
57,000.00
5,700.00
62,700.00
14
Semen PC
Zak
M.080
64,000.00
6,400.00
15
Semen PC
Kg
1,280.00
128.00
1,400.00
16
M.050.a
104,600.00
10,460.00
115,060.00
17
M.050
200,000.00
20,000.00
220,000.00
18
Paving Block
Bh
2,205.00
220.50
2,420.00
19
Paving Stone
Bh
3,600.00
360.00
3,960.00
20
Bh
2,300.00
230.00
2,530.00
21
Bataco 15 x 30 x 7 cm
Bh
900.00
90.00
990.00
22
Bataco 20 x 40 x 9 cm ( press )
Bh
2,300.00
230.00
2,530.00
23
Bataco 20 x 40 x 7 cm ( press )
Bh
2,100.00
210.00
2,310.00
24
Kerawang ( roster ) 18 x 18 cm
Bh
3,000.00
300.00
3,300.00
25
Bh
24,000.00
2,400.00
26,400.00
26
Keramik 20 x 20 cm
Kotak
45,900.00
4,590.00
50,490.00
27
Keramik 30 x 30 cm
Kotak
36,750.00
3,675.00
40,420.00
28
Keramik 30 x 30 cm Unpolished
Kotak
49,500.00
4,950.00
54,450.00
29
Keramik 30 x 30 cm Artistik
Kotak
58,300.00
5,830.00
30
Keramik 40 x 40 cm ( biasa )
Kotak
64,900.00
6,490.00
71,390.00
31
Kotak
114,500.00
11,450.00
125,950.00
32
Kotak
108,550.00
10,855.00
119,400.00
33
Kotak
128,500.00
12,850.00
141,350.00
34
Kotak
110,100.00
11,010.00
121,110.00
35
Kotak
252,000.00
25,200.00
277,200.00
36
Kotak
190,600.00
19,060.00
209,660.00
37
Granito 40 x 40 cm
Kotak
172,200.00
17,220.00
189,420.00
38
Marmer
412,500.00
41,250.00
453,750.00
39
Wood Flooring
250,000.00
25,000.00
275,000.00
40
Bh
4,750.00
475.00
5,220.00
41
M1
42,500.00
4,250.00
46,750.00
42
Keramik dinding 20 x 20 cm
Kotak
48,300.00
4,830.00
53,130.00
43
Keramik dinding 20 x 25 cm
Kotak
49,900.00
4,990.00
54,890.00
44
Floor Hardener
Kg
7,505.00
750.50
8,250.00
70,400.00
64,130.00
45
690,000.00
69,000.00
46
725,000.00
72,500.00
47
780,000.00
78,000.00
759,000.00
48
865,000.00
86,500.00
951,500.00
49
945,000.00
94,500.00
1,039,500.00
50
40,000.00
4,000.00
51
Gulung
10,500.00
1,050.00
11,550.00
52
Btg
1,050,000.00
105,000.00
1,155,000.00
53
Btg
1,380,000.00
138,000.00
1,518,000.00
54
Btg
900,000.00
90,000.00
990,000.00
55
Btg
1,005,000.00
100,500.00
1,105,500.00
56
Kpg
800,000.00
80,000.00
880,000.00
57
Kpg
1,020,000.00
102,000.00
1,122,000.00
58
Btg
120,000.00
12,000.00
132,000.00
59
50,000.00
5,000.00
55,000.00
60
3,500.00
350.00
3,850.00
C.
BAHAN KAYU
10,503,500.00
1,050,350.00
11,553,850.00
10,421,400.00
1,042,140.00
11,463,540.00
8,239,300.00
823,930.00
9,063,230.00
5,468,750.00
546,875.00
6,015,620.00
M.181.a
8,500,500.00
850,050.00
9,350,550.00
M.181.b
7,791,700.00
779,170.00
8,570,870.00
8,941,000.00
894,100.00
9,835,100.00
6,700,700.00
670,070.00
7,500,000.00
750,000.00
8,250,000.00
10
11,024,300.00
1,102,430.00
12,126,730.00
11
10,811,100.00
1,081,110.00
11,892,210.00
12
9,792,000.00
979,200.00
10,771,200.00
13
9,792,000.00
979,200.00
10,771,200.00
14
11,002,600.00
1,100,260.00
12,102,860.00
15
M.181.e
15,416,700.00
1,541,670.00
16,958,370.00
16
M.181.d
13,703,700.00
1,370,370.00
15,074,070.00
17
M.181.f
6,054,700.00
605,470.00
6,660,170.00
18
M.181.g
10,270,200.00
1,027,020.00
11,297,220.00
19
4,209,200.00
420,920.00
20
5,484,700.00
548,470.00
6,033,170.00
21
10,500,000.00
1,050,000.00
11,550,000.00
22
75,000.00
7,500.00
82,500.00
23
M.181.h
3,125,000.00
312,500.00
3,437,500.00
24
M.181.i
2,994,200.00
299,420.00
3,293,620.00
25
3,401,400.00
340,140.00
3,741,540.00
26
3,265,309.00
326,530.90
3,591,830.00
27
2,513,600.00
251,360.00
2,764,960.00
28
1,769,800.00
176,980.00
1,946,780.00
29
3,277,800.00
327,780.00
3,605,580.00
30
2,949,100.00
294,910.00
3,244,010.00
31
3,590,900.00
359,090.00
3,949,990.00
32
3,736,200.00
373,620.00
4,109,820.00
33
2,291,700.00
229,170.00
2,520,870.00
34
4,497,600.00
449,760.00
4,947,360.00
797,500.00
858,000.00
44,000.00
7,370,770.00
4,630,120.00
35
1,860,100.00
186,010.00
2,047,210.00
36
1,970,500.00
197,050.00
2,167,550.00
37
M.181.j
4,201,400.00
420,140.00
4,621,540.00
38
M.181.k
5,755,600.00
575,560.00
6,331,160.00
39
8,229,200.00
822,920.00
9,052,120.00
40
6,875,000.00
687,500.00
7,562,500.00
41
M.181.l
1,203,200.00
120,320.00
1,323,520.00
42
Papan Simpiran
549,800.00
54,980.00
1,054,130.00
43
Btg
17,600.00
1,760.00
42,680.00
44
Btg
18,800.00
1,880.00
20,680.00
45
Btg
5,120.00
512.00
46
Btg
9,500.00
950.00
8,250.00
2,062.50
47
Btg
60,000.00
6,000.00
10,450.00
12,345.00
48
Btg
75,000.00
7,500.00
77,000.00
49
5,630.00
165,000.00
16,500.00
93,500.00
C 50
Btg
15,000.00
1,500.00
199,650.00
C 51
Alas Laci
Btg
15,000.00
1,500.00
16,500.00
C 52
Wood Plank
M1
15,000.00
1,500.00
55,000.00
D.
BAHAN CAT
Amplas
Lbr
2,500.00
250.00
2,750.00
Minyak cat
Kg
25,400.00
2,540.00
27,940.00
Cat kilat
Kg
38,400.00
3,840.00
42,240.00
Plamur
Kg
26,800.00
2,680.00
29,480.00
Cat dasar
Kg
30,000.00
3,000.00
33,000.00
Cat tembok
Kg
65,000.00
6,500.00
Kg
90,000.00
9,000.00
99,000.00
36,666.67
Kg
143,000.00
14,300.00
158,180.00
51,666.67
71,500.00
Cat seng
Kg
97,400.00
9,740.00
107,140.00
10
Dempul
Kg
25,400.00
2,540.00
27,940.00
11
Plitur
Kg
45,600.00
4,560.00
50,160.00
12
Thiner
Ltr
M.090.f
29,500.00
2,950.00
22,990.00
13
Thiner ND
Ltr
29,500.00
2,950.00
32,450.00
14
Melamic
Ltr
51,400.00
5,140.00
56,540.00
15
Vernis
Ltr
28,100.00
2,810.00
37,620.00
16
Meni
Kg
40,200.00
4,020.00
44,220.00
17
Oker
Kg
50,750.00
5,075.00
18
Lem Kayu
Kg
18,550.00
1,855.00
20,400.00
19
Sealent
Tube
125,000.00
12,500.00
137,500.00
20
Soda Api
Kg
11,000.00
1,100.00
12,100.00
21
Kg
18,500.00
1,850.00
20,350.00
22
Teak Oil
Ltr
40,000.00
4,000.00
44,000.00
23
Ter / Residu
Ltr
23,000.00
2,300.00
38,060.00
24
Kuas 4"
Bh
16,100.00
1,610.00
17,710.00
25
Ltr
M.090.e
90,000.00
9,000.00
99,000.00
26
Glass Bit
Kg
M.090.g
36,500.00
3,650.00
40,170.00
27
Kg
M.090.h
90,000.00
9,000.00
99,000.00
28
Termoplast
Kg
34,000.00
3,400.00
37,510.00
M2
34,000.00
3,400.00
53,000.00
29 Water Proofit
55,820.00
E.
Kg
M.167
14,100.00
1,410.00
15,510.00
Kg
27,500.00
2,750.00
17,710.00
Kawat baja/bendrat
Kg
M.168
17,000.00
1,700.00
18,700.00
Simpai roll
Kg
19,000.00
1,900.00
20,900.00
Kawat simpai
Kg
24,200.00
2,420.00
26,620.00
Btg
M.163
7,500.00
750.00
8,250.00
Besi Penahan
bh
10,500.00
1,050.00
11,550.00
Beugel plat L. 3 cm
bh
35,000.00
3,500.00
38,500.00
Bh
405,000.00
40,500.00
445,500.00
10
Kg
16,300.00
1,630.00
17,930.00
11
Besi Konstruksi ( C )
Kg
16,900.00
1,690.00
18,590.00
12
Kg
16,900.00
1,690.00
13
Kawat Las
Btg
5,000.00
500.00
5,500.00
14
Kawat Las
Kg
100,000.00
10,000.00
110,000.00
15
Kawat harmonika
25,000.00
2,500.00
27,500.00
16
Kawat kasa
12,500.00
1,250.00
13,750.00
17
Btg
135,100.00
13,510.00
148,610.00
18
Btg
110,800.00
11,080.00
121,880.00
19
Btg
174,100.00
17,410.00
191,510.00
20
Btg
245,300.00
24,530.00
269,830.00
21
Btg
284,300.00
28,430.00
312,730.00
22
Btg
349,500.00
34,950.00
384,450.00
23
Btg
558,500.00
55,850.00
614,350.00
24
Btg
397,800.00
39,780.00
823,620.00
25
Folding gate
500,000.00
50,000.00
26
Meter
75,000.00
7,500.00
27
Meter
96,000.00
9,600.00
105,600.00
28
Unit
2,175,000.00
217,500.00
2,392,500.00
29
230,000.00
23,000.00
187,000.00
30
150,000.00
15,000.00
264,000.00
31
150,000.00
15,000.00
198,000.00
32
150,000.00
15,000.00
297,000.00
33
150,000.00
15,000.00
176,000.00
34
150,000.00
15,000.00
220,000.00
35
150,000.00
15,000.00
187,000.00
36
150,000.00
15,000.00
253,000.00
37
1,900,000.00
190,000.00
950,000.00
38
1,900,000.00
190,000.00
80,000.00
F.
BAHAN PENGANTUNG
Bh
275,000.00
27,500.00
302,500.00
Kait angin
Bh
13,500.00
1,350.00
Handle Jendela
Bh
15,000.00
1,500.00
16,500.00
Handle Pintu
Bh
100,000.00
10,000.00
110,000.00
Engsel jendela
Bh
22,500.00
2,250.00
24,750.00
Engsel pintu
Bh
30,000.00
3,000.00
33,000.00
Slot pintu
Bh
18,500.00
1,850.00
Slot jendela
Bh
10,500.00
1,050.00
11,550.00
Bh
167,500.00
16,750.00
184,250.00
10
Bh
107,500.00
10,750.00
118,250.00
11
Bh
162,750.00
16,275.00
179,020.00
12
Bh
79,000.00
7,900.00
86,900.00
13
Kunci silinder
Bh
97,500.00
9,750.00
107,250.00
18,590.00
550,000.00
82,500.00
14,850.00
20,350.00
14
Door Closer
Bh
148,000.00
14,800.00
163,620.00
15
Door Stoper
Bh
70,000.00
7,000.00
77,000.00
16
Paku Seng
Kg
M.166.a
22,300.00
2,230.00
24,530.00
17
Kg
M.166.b
19,000.00
1,900.00
20,900.00
18
Paku beton
Kg
25,000.00
2,500.00
27,500.00
19
Kg
M.166.c
25,000.00
2,500.00
27,500.00
20
Paku triplek
Kg
26,250.00
2,625.00
28,870.00
21
Paku GRC
Kg
26,250.00
2,625.00
28,870.00
22
Paku Zincallume
Kg
35,000.00
3,500.00
38,500.00
23
Sekrup Gypsum
Kg
60,000.00
6,000.00
66,000.00
24
Bh
300.00
30.00
330.00
25
Sekrup Fixer
Sekrup Zincalume
Bh
10,000.00
1,000.00
11,000.00
26
Unit
10,000.00
1,000.00
11,000.00
27
Unit
10,000.00
1,000.00
11,000.00
28
Unit
10,000.00
1,000.00
11,000.00
29
Unit
10,000.00
1,000.00
11,000.00
30
Kusen aluminium
M1
10,000.00
1,000.00
11,000.00
G.
BAHAN ATAP
Sirap belian
Lbr
5,000.00
500.00
5,500.00
Asbes
Lbr
50,000.00
5,000.00
56,650.00
65,000.00
6,500.00
71,500.00
Eternit
Genteng Metal Type Prima 0.35
Lbr
63,300.00
6,330.00
69,630.00
Lbr
63,300.00
6,330.00
69,630.00
Lbr
61,200.00
6,120.00
67,320.00
Lbr
80,800.00
8,080.00
Lbr
80,800.00
8,080.00
88,880.00
88,880.00
M'
85,000.00
8,500.00
93,500.00
10
106,300.00
10,630.00
116,930.00
11
95,029.59
9,502.96
104,530.00
12
106,745.56
10,674.56
117,370.00
13
Bh
65,000.00
6,500.00
71,500.00
14
Nok bubungan genteng metal stone 1/2 lingkaran 0.35 (pj 40cm)
Bh
80,000.00
8,000.00
15
M'
77,600.00
7,760.00
85,360.00
16
M'
92,000.00
9,200.00
101,200.00
17
M'
104,000.00
10,400.00
114,400.00
18
M'
117,000.00
11,700.00
128,700.00
19
M'
64,900.00
6,490.00
46,200.00
20
M'
46,700.00
4,670.00
52,800.00
21
M'
48,000.00
4,800.00
42,900.00
22
M'
65,000.00
6,500.00
46,200.00
23
Lbr
19,000.00
1,900.00
71,390.00
24
Lbr
55,000.00
5,500.00
51,370.00
25
Lbr
52,800.00
26
Lbr
71,500.00
27
Lbr
28
M'
60,500.00
29
M2
125,510.00
30
M2
110,440.00
31
M2
103,750.00
10,375.00
140,690.00
32
M2
91,250.00
9,125.00
125,510.00
33
lbr
116,250.00
11,625.00
130,900.00
34
88,000.00
20,900.00
Aluminium Foil
103,750.00
10,375.00
55,000.00
35
103,750.00
10,375.00
116,500.00
36
103,750.00
10,375.00
116,500.00
H.
BAHAN KACA
Kaca Polos, t = 5 mm
110,000.00
11,000.00
121,000.00
500,000.00
50,000.00
550,000.00
Kaca Rayben, t = 5 mm
133,000.00
13,300.00
200,000.00
20,000.00
220,000.00
Kaca Patri
2,500,000.00
250,000.00
2,750,000.00
Sealent
Kg
101,500.00
10,150.00
111,650.00
Bh
232,000.00
23,200.00
255,200.00
Bh
256,000.00
25,600.00
281,600.00
Kaca Es
152,000.00
15,200.00
167,200.00
I.
BAHAN TRIPLEK
Triplek t = 3 mm
Lbr
55,000.00
5,500.00
60,500.00
Triplek t = 6 mm
Lbr
121,000.00
12,100.00
133,100.00
Triplek t =9 mm
Lbr
150,000.00
15,000.00
165,000.00
Multiplek t = 10 mm
Lbr
170,000.00
17,000.00
187,000.00
Multiplek t = 12 mm
Lbr
202,000.00
20,200.00
222,200.00
Lbr
99,400.00
9,940.00
109,340.00
Lbr
59,000.00
5,900.00
64,900.00
GypsumBoard t = 9mm
Lbr
61,000.00
6,100.00
67,100.00
J.
BAHAN SANITASI
Bh
1,550,000.00
155,000.00
1,705,000.00
Bh
1,950,000.00
195,000.00
2,145,000.00
Bh
2,130,000.00
213,000.00
2,343,000.00
Bh
186,000.00
18,600.00
204,600.00
Bh
125,000.00
12,500.00
137,500.00
Bh
35,000.00
3,500.00
38,500.00
Btg
16,200.00
1,620.00
17,820.00
Btg
25,160.00
2,516.00
27,670.00
Btg
37,000.00
3,700.00
10
Btg
56,200.00
5,620.00
61,820.00
11
Btg
106,500.00
10,650.00
117,150.00
12
Btg
140,000.00
14,000.00
154,000.00
146,300.00
40,700.00
K.
Minyak solar
Ltr
M.183
4,500.00
Ltr
5,750.00
Bensin premium
Ltr
M.184
5,600.00
4,500.00
Minyak pelumas
Ltr
M.185
24,200.00
24,200.00
Ltr
42,400.00
46,640.00
Minyak tanah
Ltr
M.064
5,100.00
Gas Elpiji
Kg
8,300.00
8,300.00
Alat-alat bantu
Set
M.170
57,000.00
57,000.00
Jam
62,500.00
62,500.00
10
Sewa Molen
Set
150,000.00
150,000.00
11
Set
63,300.00
63,300.00
4,500.00
8,100.00
7,830.00
L.
Unit
11,970,000.00
1,197,000.00
14,483,700.00
Unit
4,962,300.00
496,230.00
6,004,380.00
Unit
3,386,350.00
338,635.00
4,097,470.00
Unit
4,641,000.00
464,100.00
5,615,610.00
Unit
3,886,350.00
388,635.00
4,702,470.00
Unit
4,490,000.00
449,000.00
5,432,900.00
Set
495,000.00
49,500.00
598,950.00
Set
6,069,000.00
606,900.00
7,343,490.00
Set
5,057,500.00
505,750.00
6,119,570.00
Set
3,272,500.00
327,250.00
3,959,720.00
Tiang
7,049,916.67
704,991.67
8,530,390.00
Tiang
6,187,166.67
618,716.67
7,486,460.00
Btg
6,579,100.00
657,910.00
Btg
6,910,000.00
691,000.00
8,361,100.00
Tiang
61,106,500.00
6,110,650.00
73,938,860.00
Tiang
73,327,000.00
7,332,700.00
88,725,670.00
Btg
9,853,200.00
985,320.00
11,922,370.00
Btg
11,238,300.00
1,123,830.00
13,593,340.00
Btg
9,853,000.00
985,300.00
11,922,130.00
Btg
10,353,000.00
1,035,300.00
12,527,130.00
Btg
893,650.00
89,365.00
1,081,310.00
Btg
893,625.00
89,362.50
1,081,270.00
Btg
832,000.00
83,200.00
1,006,720.00
12
620,000.00
62,000.00
Btg
470,000.00
47,000.00
568,700.00
Set
4,240,000.00
424,000.00
5,130,400.00
Set
3,069,250.00
306,925.00
3,713,780.00
Buah
725,000.00
72,500.00
877,250.00
29 Traffo
Buah
249,700.00
24,970.00
274,670.00
30 Traffo
Buah
202,030.00
20,203.00
222,230.00
31 Traffo
Buah
124,850.00
12,485.00
137,330.00
124,845.45
32 Traffo
Buah
842,870.00
84,287.00
927,150.00
842,863.64
33 Traffo
Buah
459,430.00
45,943.00
505,370.00
459,427.27
34 Traffo
Buah
374,355.00
37,435.50
411,790.00
374,354.55
35 Traffo
Buah
248,320.00
24,832.00
273,150.00
248,318.18
36 Traffo
Buah
225,750.00
22,575.00
248,320.00
37 Traffo
SON T 70 Watt
Buah
144,550.00
14,455.00
159,000.00
144,545.45
38 Traffo
Buah
409,290.00
40,929.00
450,210.00
409,281.82
39 Traffo
Buah
280,950.00
28,095.00
309,040.00
280,945.45
40 Traffo
Buah
248,320.00
24,832.00
273,150.00
41 Traffo
SON H 70 Watt
Buah
148,220.00
14,822.00
163,040.00
148,218.18
42 Traffo
HPiT 400
Buah
270,500.00
27,050.00
297,550.00
270,500.00
43 Traffo
Neon 40 Watt
Buah
19,610.00
1,961.00
21,570.00
19,609.09
44 Traffo
Neon 20 Watt
Buah
16,355.00
1,635.50
17,990.00
45 Traffo
Neon 10 Watt
Buah
14,390.00
1,439.00
15,820.00
14,381.82
46 HPL
400 Watt
Buah
202,950.00
20,295.00
223,240.00
202,945.45
47 HPL
250 Watt
Buah
148,310.00
14,831.00
163,140.00
148,309.09
48 HPL
125 Watt
Buah
70,210.00
7,021.00
77,230.00
70,209.09
49 SOX
135 Watt
Buah
485,550.00
48,555.00
534,100.00
485,545.45
50 SOX
180 Watt
Buah
485,550.00
48,555.00
534,100.00
7,960,710.00
750,200.00
16,354.55
Buah
70,210.00
7,021.00
77,230.00
Buah
742,500.00
74,250.00
816,750.00
742,500.00
Buah
336,600.00
33,660.00
370,260.00
336,600.00
Buah
324,500.00
32,450.00
356,950.00
324,500.00
Buah
248,320.00
24,832.00
273,150.00
Buah
168,520.00
16,852.00
185,370.00
Buah
280,950.00
28,095.00
309,040.00
Buah
280,950.00
28,095.00
309,040.00
Buah
248,320.00
24,832.00
273,150.00
60 SON H 70 Watt
Buah
140,430.00
14,043.00
154,470.00
140,427.27
Buah
336,600.00
33,660.00
370,260.00
336,600.00
Buah
324,610.00
32,461.00
357,070.00
324,609.09
Kotak
55,450.00
5,545.00
60,990.00
55,445.45
64 Seri Kuning
Kotak
55,450.00
5,545.00
60,990.00
65 Neon Sen
Meter
41,620.00
4,162.00
45,780.00
66 Pijar 5 Watt
Buah
2,100.00
210.00
2,310.00
67 Pijar 20 Watt
Buah
3,475.00
347.50
3,820.00
68 Pijar 25 Watt
Buah
3,475.00
347.50
3,820.00
69 Pijar 40 Watt
Buah
3,475.00
347.50
3,820.00
70 Pijar 60 Watt
Buah
4,950.00
495.00
5,440.00
71 Pijar 75 Watt
Buah
4,950.00
495.00
5,440.00
72 Pijar 80 Watt
Buah
3,940.00
394.00
4,330.00
Buah
6,230.00
623.00
6,850.00
6,227.27
Buah
13,840.00
1,384.00
15,220.00
13,836.36
75 Neon 40 Watt
Buah
13,100.00
1,310.00
14,410.00
13,100.00
76 Neon 20 Watt
Buah
9,065.00
77 Neon 10 Watt
Buah
5,220.00
522.00
5,740.00
5,218.18
Set
538,075.00
53,807.50
591,880.00
538,072.73
Buah
131,810.00
13,181.00
144,990.00
131,809.09
Buah
41,610.00
4,161.00
45,770.00
41,609.09
81 Lampu XL 14 Watt
Buah
34,650.00
3,465.00
38,110.00
34,645.45
Buah
137,500.00
13,750.00
151,250.00
137,500.00
Buah
34,650.00
3,465.00
38,110.00
Buah
6,230.00
623.00
6,850.00
Buah
34,650.00
3,465.00
38,110.00
Buah
34,650.00
3,465.00
38,110.00
Buah
27,765.00
Buah
70,210.00
7,021.00
77,230.00
70,209.09
Buah
148,220.00
14,822.00
163,040.00
148,218.18
Buah
83,230.00
8,323.00
91,550.00
83,227.27
Buah
20,800.00
2,080.00
22,880.00
20,800.00
Buah
22,175.00
2,217.50
24,390.00
22,172.73
Buah
31,900.00
3,190.00
35,090.00
31,900.00
Buah
37,485.00
3,748.50
41,230.00
37,481.82
Buah
38,855.00
3,885.50
42,740.00
38,854.55
Buah
51,330.00
5,133.00
56,460.00
Buah
34,650.00
3,465.00
38,110.00
34,645.45
98 Lampu Taman
Buah
115,500.00
11,550.00
127,050.00
115,500.00
99 SL 15 Watt
Buah
44,985.00
4,498.50
49,480.00
44,981.82
51 MLL
160 Watt
906.50
2,776.50
9,970.00
30,540.00
168,518.18
41,618.18
3,472.73
4,945.45
3,936.36
9,063.64
6,227.27
27,763.64
51,327.27
100 SL 18 Watt
Buah
40,900.00
4,090.00
44,990.00
101 SL 25 Watt
Buah
52,900.00
5,290.00
58,190.00
Buah
25,166.67
2,516.67
27,680.00
Buah
30,333.33
3,033.33
Buah
47,250.00
4,725.00
51,970.00
Buah
125,000.00
12,500.00
137,500.00
Buah
36,583.33
3,658.33
40,240.00
Buah
71,916.67
7,191.67
79,100.00
Buah
81,916.67
8,191.67
90,100.00
109 NYY
1 x 1.5 mm
Meter
2,700.00
270.00
2,970.00
110 NYY
1 x 2.5 mm
Meter
4,200.00
420.00
111 NYY
1 x 4 mm
Meter
6,600.00
660.00
7,260.00
112 NYY
1 x 6 mm
Meter
10,200.00
1,020.00
11,220.00
113 NYY
2 mm
Meter
5,583.33
558.33
6,140.00
114 NYY
2 x 2.5 mm
Meter
11,100.00
1,110.00
12,210.00
115 NYY
2 x 4 mm
Meter
15,910.00
1,591.00
17,500.00
116 NYY
2 x 6 mm
Meter
15,100.00
1,510.00
16,610.00
117 NYY
2 x 10 mm
Meter
19,916.67
1,991.67
21,900.00
118 NYY
3 x 4 mm
Meter
21,583.33
2,158.33
23,740.00
119 NYY
4 x 2.5 mm
Meter
21,300.00
2,130.00
23,430.00
120 NYY
4 x 4 mm
Meter
31,500.00
3,150.00
34,650.00
121 NYY
4 x 6 mm
Meter
51,150.00
5,115.00
56,260.00
122 NYY
4 x 10 mm
Meter
69,600.00
6,960.00
123 NYY
4 x 16 mm
Meter
59,916.67
5,991.67
65,900.00
124 NYY
4 x 25 mm
Meter
248,500.00
24,850.00
273,350.00
125 NYY
4 x 35 mm
Meter
277,500.00
27,750.00
305,250.00
126 NYY
4 x 50 mm
Meter
340,500.00
34,050.00
374,550.00
127 NYY
4 x 70 mm
Meter
122,333.33
12,233.33
134,560.00
Meter
78,800.00
7,880.00
86,680.00
129 NYYFYGBY 4 x 10 mm
Meter
116,300.00
11,630.00
127,930.00
130 NYN
2 x 2,5 mm
Meter
5,916.67
591.67
6,500.00
131 NYN
3 x 1,5 mm
Meter
5,416.67
541.67
5,950.00
132 NYN
3 x 2,5 mm
Meter
7,166.67
716.67
7,880.00
133 NYA
1 x 1,5 mm
Meter
2,700.00
270.00
2,970.00
134 NYA
1 x 2,5 mm
Meter
4,200.00
420.00
135 NYA
1 x 4 mm
Meter
6,600.00
660.00
7,260.00
136 NYA
1 x 6 mm
Meter
10,200.00
1,020.00
11,220.00
137 NYA
2 x 2,5 mm
Meter
11,100.00
1,110.00
12,210.00
138 NYA
2 x 4 mm
Meter
16,000.00
1,600.00
17,600.00
139 NYA
2 x 30 mm
Meter
11,166.67
1,116.67
12,280.00
140 NYA
4 x 6 mm
Meter
20,750.00
2,075.00
22,820.00
141 NYA
1,5 mm
Meter
1,250.00
125.00
1,370.00
142 NYA
4 mm
Meter
3,250.00
325.00
3,570.00
143 NYA
10 mm
Meter
7,916.67
791.67
144 NYA
16 mm
Meter
2,166.67
216.67
2,380.00
145 NYF6BY 4 x 10 mm
Meter
55,000.00
5,500.00
60,500.00
146 NYF6BY 4 x 16 mm
Meter
80,250.00
8,025.00
88,270.00
147 NYF6BY 4 x 25 mm
Meter
111,000.00
11,100.00
122,100.00
148 NYF6BY 4 x 35 mm
Meter
141,250.00
14,125.00
155,370.00
149 NYF6BY 4 x 50 mm
Meter
181,583.33
18,158.33
199,740.00
150 NYF6BY 4 x 70 mm
Meter
247,250.00
24,725.00
271,970.00
128 NYYFYGBY 4 x 6 mm
33,360.00
4,620.00
76,560.00
4,620.00
8,700.00
151 NYM
4 mm
Meter
3,250.00
325.00
3,570.00
152 NYM
3 x 4 mm
Meter
17,916.67
1,791.67
19,700.00
153 NYM
2 x 2 mm
Meter
5,416.67
541.67
5,950.00
154 NYM
2 x 4 mm
Meter
13,333.33
1,333.33
14,660.00
155 NYM
2 x 2,5 mm
Meter
9,250.00
925.00
10,170.00
156 NYM
2 x 1,5 mm
Meter
4,000.00
400.00
4,400.00
157 NYM
3 x 1,5 mm
Meter
5,000.00
500.00
158 NYM
3 x 2,5 mm
Meter
7,166.67
716.67
7,880.00
159 NYM
3 x 10 mm
Meter
25,166.67
2,516.67
27,680.00
160 NYM
4 x 2,5 mm
Meter
9,166.67
916.67
10,080.00
161 NYM
4 x 4 mm
25,480.00
5,500.00
Meter
23,166.67
2,316.67
Meter
2,833.33
283.33
Meter
4,833.33
483.33
5,310.00
Buah
845,000.00
84,500.00
929,500.00
Buah
501,200.00
50,120.00
551,320.00
Buah
408,400.00
40,840.00
449,240.00
Buah
157,700.00
15,770.00
173,470.00
Roll
50,416.67
5,041.67
55,450.00
Meter
25,166.67
2,516.67
Meter
50,416.67
5,041.67
55,450.00
Roll
163,916.67
16,391.67
180,300.00
Meter
7,166.67
716.67
7,880.00
3,110.00
27,680.00
Roll
31,500.00
3,150.00
34,650.00
174 Kabel H / M
Meter
1,833.33
183.33
2,010.00
Meter
2,500.00
250.00
2,750.00
Meter
1,500.00
150.00
1,650.00
177 Kabel TC 2 x 10 mm
Meter
6,450.00
645.00
7,090.00
178 Kabel TC 2 x 16 mm
Meter
9,000.00
900.00
9,900.00
Buah
7,500.00
750.00
Buah
3,750.00
375.00
4,120.00
Buah
50,416.67
5,041.67
55,450.00
Buah
1,005,500.00
100,550.00
1,106,050.00
183 Conector
Buah
7,250.00
Buah
6,333.33
633.33
6,960.00
185 Esensial
Buah
31,500.00
3,150.00
34,650.00
Buah
1,333.33
133.33
Buah
3,166.67
316.67
3,480.00
Buah
25,250.00
2,525.00
27,770.00
Buah
15,855.00
1,585.50
17,440.00
Buah
15,855.00
1,585.50
17,440.00
Buah
20,100.00
2,010.00
22,110.00
Buah
25,250.00
2,525.00
27,770.00
Buah
11,365.00
1,136.50
12,500.00
Buah
63,083.33
6,308.33
69,390.00
Buah
63,083.33
6,308.33
69,390.00
Buah
4,500.00
450.00
4,950.00
197 Icnitor SN 58
Buah
90,800.00
9,080.00
99,880.00
198 Inector
Buah
75,666.67
7,566.67
83,230.00
725.00
8,250.00
7,970.00
1,460.00
199 Ignator
Buah
50,455.83
5,045.58
55,500.00
200 Indiktor
Buah
118,333.33
11,833.33
130,160.00
201 Insuluk
Buah
291.67
29.17
320.00
202 Kapasitor
Buah
142,000.00
14,200.00
156,200.00
Buah
25,000.00
2,500.00
27,500.00
Buah
40,000.00
4,000.00
44,000.00
Buah
88,250.00
8,825.00
97,070.00
Buah
88,250.00
8,825.00
97,070.00
Buah
3,812.50
381.25
4,190.00
Buah
10,125.00
1,012.50
11,130.00
Buah
770.83
77.08
840.00
Buah
12,625.00
1,262.50
13,880.00
Buah
12,625.00
1,262.50
13,880.00
212 MCB 25 A
Buah
12,625.00
1,262.50
13,880.00
213 MCB 63 A
Buah
113,500.00
11,350.00
124,850.00
214 MCB 40 A
Buah
47,916.67
4,791.67
215 MCB 45 A
Buah
47,916.67
4,791.67
52,700.00
216 MCB 50 A
Buah
214,200.00
21,420.00
235,620.00
217 MCB 10 A
Buah
61,820.00
6,182.00
68,000.00
218 MCB 16 A
Buah
31,500.00
3,150.00
34,650.00
219 MCB 6 A
Buah
31,500.00
3,150.00
34,650.00
220 MCB 2 A
Buah
12,625.00
1,262.50
13,880.00
221 MCB 4 A
Buah
31,500.00
3,150.00
34,650.00
222 MCB 32 A
Buah
31,500.00
3,150.00
34,650.00
Buah
3,166.67
316.67
Buah
56,750.00
5,675.00
62,420.00
225 MC Se-3 N
Buah
828,750.00
82,875.00
911,620.00
Buah
454,083.33
45,408.33
499,490.00
Buah
1,206,600.00
120,660.00
1,327,260.00
228 NH Fuse 80 A
Buah
22,729.17
2,272.92
25,000.00
Buah
44,145.83
4,414.58
48,560.00
Buah
44,145.83
4,414.58
48,560.00
Buah
17,833.33
1,783.33
19,610.00
Buah
17,833.33
1,783.33
19,610.00
Buah
1,904.17
190.42
234 On - Off
Buah
5,708.33
570.83
6,270.00
235 Pat 38
Buah
47,291.67
4,729.17
52,020.00
Buah
113,500.00
11,350.00
124,850.00
Batang
208,250.00
20,825.00
229,070.00
Batang
6,958.33
695.83
7,650.00
Batang
1,904.17
190.42
2,090.00
Batang
8,208.33
820.83
Batang
7,583.33
758.33
8,340.00
Batang
15,166.67
1,516.67
16,680.00
Batang
39,545.00
3,954.50
43,490.00
Batang
136,360.00
13,636.00
149,990.00
Batang
75,666.67
7,566.67
83,230.00
52,700.00
3,480.00
2,090.00
9,020.00
Batang
88,291.67
8,829.17
97,120.00
Batang
398,666.67
39,866.67
438,530.00
Batang
517,666.67
51,766.67
569,430.00
Batang
1,041,250.00
104,125.00
1,145,370.00
Batang
1,160,250.00
116,025.00
1,276,270.00
Unit
1,309,000.00
130,900.00
1,439,900.00
Buah
2,562.50
256.25
2,810.00
Buah
12,583.33
1,258.33
13,840.00
Buah
18,916.67
1,891.67
20,800.00
Buah
4,458.33
445.83
4,900.00
Buah
5,711.67
571.17
Buah
3,916.67
391.67
4,300.00
Buah
15,166.67
1,516.67
16,680.00
Buah
50,416.67
5,041.67
55,450.00
260 Sekring 63 A
Buah
8,208.33
820.83
9,020.00
Buah
277,500.00
27,750.00
305,250.00
262 Solder
Buah
18,916.67
1,891.67
20,800.00
Buah
113,500.00
11,350.00
124,850.00
Buah
3,812.50
381.25
4,190.00
Buah
7,583.33
758.33
8,340.00
266 Steker T
Buah
8,833.33
883.33
9,710.00
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
Buah
256.25
2,810.00
Bungkus
Buah
2,562.50
895.83
1,187.50
1,312.50
3,500.00
4,500.00
2,562.50
3,812.50
7,612.50
895.83
2,562.50
113,529.17
47,958.33
31,535.00
654.17
18,916.67
819,912.50
25,229.17
25,229.17
25,229.17
25,229.17
252,279.17
538,350.00
416,250.00
9,725.00
15,855.00
6,291.67
18,916.67
31,541.67
56,750.00
3,812.50
5,840.00
31,537.50
89.58
118.75
131.25
350.00
450.00
256.25
381.25
761.25
89.58
256.25
11,352.92
4,795.83
3,153.50
65.42
1,891.67
81,991.25
2,522.92
2,522.92
2,522.92
2,522.92
25,227.92
53,835.00
41,625.00
972.50
1,585.50
629.17
1,891.67
3,154.17
5,675.00
381.25
584.00
3,153.75
980.00
1,300.00
1,440.00
3,850.00
4,950.00
2,810.00
4,190.00
8,370.00
980.00
2,810.00
124,880.00
52,750.00
34,680.00
710.00
20,800.00
901,900.00
27,750.00
27,750.00
27,750.00
27,750.00
277,500.00
592,180.00
457,870.00
10,690.00
17,440.00
6,920.00
20,800.00
34,690.00
62,420.00
4,190.00
6,420.00
34,690.00
Set
175,000.00
17,500.00
192,500.00
Steker PH
Sadel No. 6
Sadel No. 8
Sadel No. 9
Sadel No. 10
Sadel No. 12
Sadel No. 14
Sadel No. 19
Sadel No. 22
Skun RS-16
Stater
Ston 63 A
Stost 40 A + Ip
Stost 32 A + Ip
Tedus Hitam
Tali Tester
Tang Amper
Tang Buaya
Tang Potong
Tang Kombinasi
Tang Jepit
Tang Skun
Time Swicht Theben
Taping
Taping Conector 1 baut
Taping Conector 2 baut
Tespen
Timah Solder
Terminal 25 ml
Tolkit
Wedge Klem
Wide Klem
WD 40
Bungkus
Bungkus
Bungkus
Bungkus
Bungkus
Bungkus
Bungkus
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
6,280.00
M.
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
Buah
Buah
6,500,000.00
50,000.00
5,500,000.00
500,000.00
333,500.00
8,000,000.00
60,000.00
2,500,000.00
150,000.00
300,000.00
45,000.00
4,500,000.00
5,000,000.00
4,900,000.00
7,500,000.00
8,000,000.00
Roll
2,750,000.00
Roll
2,950,000.00
Buah
9,600,000.00
8,800,000.00
Unit
16,250,000.00
Unit
82,916,700.00
4,750,000.00
666,666.67
1,000,000.00
10,000,000.00
15,833,333.33
35,182,250.00
5,000,000.00
8,666,666.67
Buah
Buah
Buah
Pasang
Pasang
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Unit
Buah
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
573,500.00
57,350.00
650,000.00
5,000.00
550,000.00
50,000.00
33,350.00
800,000.00
6,000.00
250,000.00
15,000.00
30,000.00
4,500.00
450,000.00
500,000.00
490,000.00
750,000.00
800,000.00
630,850.00
7,150,000.00
55,000.00
6,050,000.00
550,000.00
366,850.00
8,800,000.00
66,000.00
2,750,000.00
165,000.00
330,000.00
49,500.00
4,950,000.00
5,500,000.00
5,390,000.00
8,250,000.00
8,800,000.00
275,000.00
3,025,000.00
295,000.00
3,245,000.00
960,000.00
880,000.00
10,560,000.00
9,680,000.00
1,625,000.00
17,875,000.00
8,291,670.00
475,000.00
66,666.67
100,000.00
1,000,000.00
1,583,333.33
3,518,225.00
500,000.00
866,666.67
91,208,370.00
5,225,000.00
733,330.00
1,100,000.00
11,000,000.00
17,416,660.00
38,700,470.00
5,500,000.00
9,533,330.00
WALIKOTA PONTIANAK
N
1.20
1,408.00
0.98540146
N
N
OK
kompetisi
OK
kompetisi
OK
kompetisi
30000
N
312,500.00
3,819,444.44
harga dibulatkan
harga dibulatkan
3,867,187.50
harga dibulatkan
3,867,187.50
harga dibulatkan
4,012,345.68
harga dibulatkan
harga dibulatkan
4,591,836.73
4,846,938.78
39.06
0.02
50.00
harga dibulatkan
harga dibulatkan
1,041,666.67
harga dibulatkan
1,953,125.00
210,000.00
52,500.00
7,000,000.00
0.02
1,530,612.24
N
N
N
N
312,500.00
unilex
TT
sy ganti harga
TT
sy ganti harga
TT
TT
TT
unilex
TT
OK
harga dibulatkan
6,638,500.00
harga dibulatkan
114,480.00
harga dibulatkan
89,280.00
harga dibulatkan
213,120.00
harga dibulatkan
269,280.00
1.333333333
113,333.33
sy ubah harga
harga dibulatkan
31,920.00
harga dibulatkan
53,520.00
N
N
N
N
N
No.
URAIAN PEKERJAAN
VOLUME
SAT
Ls
1.00
Ls
M2
PEKERJAAN PERSIAPAN
1 Pengukuran dan Pembersihan Lokasi
PEKERJAAN ATAP
1 Pembongkaran Atap
2 Atap Seng BJLS
3 PEKERJAAN PLAFON
1 Pembongkaran Plafon lama
2 Pemasangan Plafon
4
PEKERJAAN VENTILASI
1 Pembongkaran kawat ventilasi
2 Ventilasi kaca
PEKERJAAN PINTU
1 Pembongkaran pintu
2 Pemasangan pintu
Ls
Ls
1.00
1.00
Ls
Ls
2.00
2.00
PEKERJAAN JENDELA
1 Pemasangan kusen dan jendela
1
1
4.00
300,000.00
Sub Total
300,000.00
300,000.00
700,000.00
700,000
Sub Total
700,000
Sub Total
Sub Total
Sub Total
Sub Total
Ls
Ls
Unit
PEKERJAAN PENGECETAN
1
Sub Total
Total
1,000,000
Pembulatan
: PEMBANGUNAN WC SEKOLAH
: KOTA SINGKAWANG
URAIAN PEKERJAAN
VOLUME
SAT
Ls
7.40
M3
M3
M3
M3
M3
M3
1
1
Ls
Ls
1.00
1.00
Ls
Ls
Panjang
PEKERJAAN PERSIAPAN
1
Pekerjaan Pondasi
Galian tanah
Urugan kembali
Urug Pasir Tebal 20 cm
Cor lantai kerja t: 5 cm camp 1 PC : 3 Psr : 5 bt
Pasangan Batu Pecah
Balok sloof 10/12
1
2
3
4
5
6
3
PEKERJAAN PLAFON
1 Pembongkaran Plafon lama
2 Pemasangan Plafon
PEKERJAAN VENTILASI
1 Pembongkaran kawat ventilasi
2 Ventilasi kaca
PEKERJAAN PINTU
1 Pembongkaran pintu
2 Pemasangan pintu
PEKERJAAN JENDELA
1 Pemasangan kusen dan jendela
PEKERJAAN PENGECETAN
1 Dinding
2 Plafon
2.00
2.00
4.00
300,000.00
Sub Total
300,000.00
300,000.00
1.50
Sub Total
Sub Total
Sub Total
Sub Total
Sub Total
Ls
Ls
Unit
R1
4368.896
1083.92
300,000
0.20
3.70
7.4
Luas
Pengali
8.8
6.8
3.2
191.488
8.8
8.8
3.2
247.808
71.4
6.8
3.2 1553.664
6.8
3.2
21.76
plafon 1
71.4
6.8
485.52
plafon 2
8.8
68
R2
Luar
Sub Total
Total
Pembulatan
2.00
Luar atas
1
598.4
Jumlah Total
1083.92
1083.92
No
Tanggal
Nama Barang
Banyak Barang
Besi 8
15
Harga Satuan
5/30/2012
5/30/2012
Besi 6
10
22,000
5/30/2012
Pasir Kasar
110,000
5/30/2012
Cerucuk
30
7,500
5/30/2012
Papan Mal
20
16,000
5/30/2012
Gerobak Arco
350,000
5/30/2012
Sekop
40,000
5/30/2012
Batu 1/2
450,000
5/30/2012
Pasir Kasar
125,000
12
6/5/2012
Bikin SBU
1,500,000
13
6/6/2012
Cangkul
40,000
14
6/6/2012
Ganggang Cangkul
15,000
15
6/6/2012
Paku 4 inci
15,000
16
6/6/2012
Kawat Beton
36,000
17
6/6/2012
Gegep
10,000
18
6/6/2012
Gunting Besi
100,000
19
6/6/2012
Makan Wahid
150,000
20
6/6/2012
Paku 2 inci
15,000
21
6/6/2012
Makan Feri
15,000
22
6/7/2012
Besi 8
15
47,000
23
6/7/2012
Selang
25,000
24
6/7/2012
15,000
25
6/8/2012
Cerucuk
30
7,500
26
6/8/2012
Kayu 4/6
10
14,000
27
6/8/2012
Kunci Spana
20,000
28
6/9/2012
Upah Tukang
545,000
29
6/11/2012
Papan Mal
20
12,000
30
6/11/2012
Paku
15,000
31
6/11/2012
Kayu 4/6
10
12,000
32
6/11/2012
Triplek
50,000
33
6/11/2012
Paku Triplek
12,000
34
6/11/2012
Baut
20,000
35
6/11/2012
Bensin 18 hari
112,000
36
6/12/2012
Semen
15
67,000
37
6/12/2012
Plastik
30
4,000
38
6/12/2012
Plastik
20
4,000
39
6/12/2012
L BO
10,000
40
6/12/2012
Lem
20,000
41
6/12/2012
Rantai
30,000
42
6/12/2012
Paku
2.5
20,000
43
6/12/2012
20,000
47,000
44
6/13/2012
Pengagali
45
6/13/2012
Sarung Tangan
4,000
46
6/13/2012
Batu 1/1
430,000
47
6/13/2012
Pasir Kasar
110,000
48
6/13/2012
Semen
10
67,000
49
6/13/2012
Obat Tukang
20,000
50
6/14/2012
Pipa 2 Inci
40,000
51
6/14/2012
L bo
4,000
52
6/14/2012
T Sambungan
5,000
53
6/14/2012
Sambungan Pipa
4,000
54
6/14/2012
Wearmes
2,600,000
55
6/14/2012
Batu 1 Picup
400,000
56
6/14/2012
L bo
4,000
57
6/14/2012
Paku 3 Inci
15,000
58
6/14/2012
Besi Ulir 10
75,000
59
6/14/2012
Besi 8
47,000
60
6/14/2012
Cerucuk
150
5,000
61
6/14/2012
Linggis
15,000
62
6/14/2012
Pasir Kasar
110,000
63
6/15/2012
Pasir Kasar
110,000
64
6/15/2012
Paku 3 Inci
15,000
65
6/15/2012
Paku 2 inci
15,000
66
6/15/2012
kikir gergaji
8,000
67
6/15/2012
Upah Tukang
68
6/16/2012
Cerucuk Kecil
100
3,500
69
6/16/2012
Cerucuk Besar
100
5,000
70
6/18/2012
Besi 6mm
10
22,000
71
6/18/2012
Besi 8 mm
10
47,000
72
6/18/2012
Besi 10 mm
67,000
73
6/18/2012
Papan Mal
50
12,000
74
6/18/2012
Cerucuk Kecil
100
3,500
75
6/18/2012
Paku
15,000
76
6/19/2012
Cerucuk
100
3,500
77
6/19/2012
Semen
10
67,000
78
6/19/2012
380,000
79
6/20/2012
Papan Mal
100
12,000
80
6/20/2012
Cerucuk
100
3,500
81
6/20/2012
Batako
330
1,800
82
6/20/2012
18,000
83
6/21/2012
Batako
335
1,700
84
6/21/2012
Pasir Kasar
110,000
85
6/21/2012
Besi Dia 8 mm
10
47,000
86
6/21/2012
Besi 6 mm
10
22,000
87
6/22/2012
Pasir Kasar
110,000
88
6/22/2012
Kawat Beton
18,000
25,000
89
6/22/2012
Paku 5 Inci
90
6/22/2012
91
6/23/2012
92
6/23/2012
Upah Tukang
93
6/25/2012
94
6/25/2012
95
6/26/2012
96
97
15,000
Gegep Besi
20,000
Papan Mal
100
12,000
Besi 8 mm
10
47,000
Besi 6 mm
10
22,000
Papan Mal
100
12,000
6/26/2012
Cerucuk
50
3,500
6/27/2012
Plastik Cor
30
4,000
98
6/27/2012
Cerucuk
100
3,500
99
6/26/2012
Pinjaman Ayah
1,100,000
100
6/28/2012
Pinjaman Wahid
1,000,000
101
6/28/2012
Paku
15,000
102
6/28/2012
Paku 2 Inci
15,000
103
6/28/2012
Pipa Plastik
15
6,000
104
6/28/2012
Lembur Tukang
75,000
105
6/28/2012
Fintelasi
20,000
106
6/28/2012
Batu 1/2
420,000
107
6/28/2012
Pasir Kasar
110,000
108
6/28/2012
Semen
25
67,000
109
6/28/2012
Besi 8 mm
10
47,000
110
6/28/2012
Besi 6 mm
10
22,000
111
6/29/2012
Pasir Kasar
110,000
111
6/30/2012
Papan Mal
50
12,000
112
6/30/2012
Batu 1/2
420,000
113
6/30/2012
Isi Staples
15,000
114
6/30/2012
Pasir Kasar
110,000
115
6/30/2012
Upah Tukang
2,995,000
116
6/30/2012
Sewa Molen
150,000
117
6/30/2012
10,000
118
6/1/2012
Semen Holcim
35
68,000
119
6/1/2012
Pasir Kasar
110,000
120
6/1/2012
Batu 1/2
450,000
121
6/1/2012
Ember Cor
6,000
122
6/1/2012
1,470,000
123
6/1/2012
Batu 1/2
420,000
124
6/1/2012
Batu 1/1
420,000
125
6/2/2012
500,000
126
6/3/2012
Pasir Kasar
110,000
127
6/3/2012
Batako
450,000
128
6/4/2012
3,000,000
129
6/4/2012
Besi 7 mm
10
35,000
130
6/4/2012
Besi 6 mm
10
22,000
131
6/4/2012
Pasir Kasar
110,000
132
6/5/2012
150,000
133
6/6/2012
Batako Pres
500
2,200
134
6/6/2012
Besi Dia 10 mm
10
68,000
135
6/6/2012
Besi 7 mm
10
35,000
136
6/7/2012
Kawat Beton
18,000
137
6/7/2012
Upah Tukang
138
7/9/2012
Terpal
190,000
139
7/10/2012
Besi Dia 7 mm
10
35,000
140
7/10/2012
Besi Dia 6 mm
10
22,000
141
7/10/2012
Semen Holcim
10
68,000
142
7/10/2012
Batako Pres
500
2,200
143
7/10/2012
Pasir Kasar
110,000
144
7/10/2012
720,000
145
7/10/2012
56,000
146
7/12/2012
147
148
149
150
146
7/12/2012
147
148
149
150
146
7/12/2012
147
148
149
150
Total Harga Pengeluaran
Sisa Pegangan
Penarikan Saldo
ELAKSANAAN
62,910,000
Harga Satuan
Jumlah Harga
47,000
705,000
22,000
220,000
110,000
110,000
7,500
225,000
16,000
320,000
350,000
700,000
40,000
80,000
450,000
450,000
125,000
125,000
1,500,000
1,500,000
40,000
40,000
15,000
15,000
15,000
15,000
36,000
36,000
10,000
10,000
100,000
100,000
150,000
150,000
15,000
30,000
15,000
15,000
47,000
705,000
25,000
25,000
15,000
15,000
7,500
225,000
14,000
140,000
20,000
20,000
545,000
545,000
12,000
240,000
15,000
30,000
12,000
120,000
50,000
200,000
12,000
12,000
20,000
20,000
112,000
112,000
67,000
1,005,000
4,000
120,000
4,000
80,000
10,000
20,000
20,000
20,000
30,000
30,000
20,000
50,000
20,000
20,000
25,000
25,000
4,000
4,000
430,000
430,000
110,000
110,000
67,000
670,000
20,000
20,000
40,000
40,000
4,000
8,000
5,000
5,000
4,000
4,000
2,600,000
2,600,000
400,000
400,000
4,000
12,000
15,000
30,000
75,000
450,000
47,000
235,000
5,000
750,000
15,000
15,000
110,000
110,000
110,000
110,000
15,000
45,000
15,000
45,000
8,000
16,000
1,700,000
3,500
350,000
5,000
500,000
22,000
220,000
47,000
470,000
67,000
134,000
12,000
600,000
3,500
350,000
15,000
60,000
3,500
350,000
67,000
670,000
380,000
380,000
12,000
1,200,000
3,500
350,000
1,800
594,000
18,000
18,000
1,700
569,500
110,000
110,000
47,000
470,000
22,000
220,000
110,000
110,000
18,000
90,000
15,000
45,000
20,000
20,000
12,000
1,200,000
2,765,000
47,000
470,000
22,000
220,000
12,000
1,200,000
3,500
175,000
4,000
120,000
3,500
350,000
1,100,000
1,100,000
1,000,000
1,000,000
15,000
75,000
15,000
45,000
6,000
90,000
75,000
225,000
20,000
100,000
420,000
840,000
110,000
110,000
67,000
1,675,000
47,000
470,000
22,000
220,000
GRC
110,000
330,000
Luas grc
12,000
600,000
Jumlah
420,000
840,000
15,000
15,000
110,000
220,000
2,995,000
2,995,000
150,000
300,000
10,000
70,000
68,000
2,380,000
110,000
110,000
450,000
450,000
6,000
12,000
1,470,000
1,470,000
420,000
420,000
420,000
420,000
500,000
500,000
110,000
220,000
450,000
2,250,000
3,000,000
3,000,000
35,000
350,000
22,000
220,000
110,000
220,000
150,000
150,000
Total Harga
Rangka kayu Grc
1 M2
Total Harga
Upah
2,200
1,100,000
68,000
680,000
35,000
350,000
18,000
54,000
2,155,000
190,000
380,000
35,000
350,000
22,000
220,000
68,000
680,000
2,200
1,100,000
110,000
110,000
720,000
720,000
56,000
56,000
-
62,261,500
648,500
62,910,000
20
20
50
100
100
440
5,280,000
81.25
2.9768
27.29
1,637,665
243.75
4,875,000
3,656,250
10,168,915
BUKU KAS
RENOVASI RUMAH
No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Tanggal
5/29/2012
5/29/2012
5/29/2012
5/30/2012
5/30/2012
6/7/2012
6/8/2012
6/9/2012
6/9/2012
6/12/2012
6/12/2012
6/12/2012
6/13/2012
6/14/2012
6/14/2012
6/15/2012
6/15/2012
6/16/2012
21
22
23
24
25
26
27
28
29
30
31
32
33
6/18/2012
34
35
36
37
38
7/3/2012
7/4/2012
Transaksi
10,100,000
5,000,000
15,000,000
Saldo
10,100,000
15,100,000
Penarikan Saldo
500,000
Keterangan
Buku Kas
Cas Langsung'
ATM
Penarikan Saldo
Sisa Saldo
Penarikan Saldo
Sisa Saldo
Penarikan Saldo
2,000,000
Penarikan Saldo
2,000,000
Penarikan Saldo
Sisa Saldo
Penarikan Saldo
Sisa Saldo
Penarikan Saldo
Sisa Saldo
Penarikan Saldo
Sisa Saldo
Penarikan Saldo
30,100,000
7,000,000
23,100,000
1,000,000
22,100,000
21,600,000
19,600,000
17,600,000
3,000,000
14,600,000
2,000,000
12,600,000
1,000,000
11,600,000
6/18/2012
1,500,000
30,000,000
3,000,000
2,000,000
25,000,000
6/22/2012
6/22/2012
6/23/2012
6/25/2012
6/26/2012
6/27/2012
6/28/2012
1,500,000
22,000,000
2,000,000
2,000,000
2,000,000
16,000,000
2,000,000
16,000,000
-
30,000,000
4,000,000
26,000,000
Pemasukan Kas
Penarikan Saldo
Penarikan Saldo
Sisa Saldo
Penarikan Saldo
Sisa Saldo
Penarikan Saldo
Penarikan Saldo
Penarikan Saldo
Sisa Saldo
Penarikan Saldo
Sisa Saldo
Pemasukan Kas
Penarikan Saldo
Penarikan Saldo
8,410,000
7/11/2012
Total
17,590,000
90,100,000
Sisa Saldo
62,910,000
27,190,000
10,000,000
Minggu Ke 6
No
1
2
3
4
5
6
7
8
Nama Tukang
Feri
Mamat
Tukang Feri
Tukang A
Amin
Topik
Ridho
Kernet
Senin
Selasa
1
1
1
Rabu
1
1
1
1
1
1
1
1
Kamis
1
1
1
1
1
1
1
Jumat
1
1
1
1
1
1
1
1
Jumlah
Absen
Sabtu
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
6
5
5
5
5
5
5
5
Total
Upah
(Rp)
80,000
75,000
80,000
70,000
70,000
70,000
70,000
70,000
Jumlah Upah
(Rp)
480,000
375,000
400,000
350,000
350,000
350,000
350,000
350,000
3,005,000
Uang
Tukang
Untung
Uang Bahan
125,000,000
30,000,000
30,000,000
57,000,000
Plafond
list Plafond
Rangka Atap
Perancah Cerucuk
Paku
Kusen
Atap
Papan Lantai
Triplek
Besi
List Minimalis
Besi Pagar
GRC
Klosed Jongkok
kran Pipa Dll
Listrik
Bahan Untuk Cat
Bahan
Kolom
Keramik
Lantai
Dinding
Plesteran
Balok
Pintu
Plafond
list Plafond
Rangka Atap
Perancah Cerucuk
Paku
Kusen
Atap
Papan Lantai
Triplek
Besi
List Minimalis
Besi Pagar
GRC
Klosed Jongkok
kran Pipa Dll
Listrik
Bahan Untuk Cat
Volume
1
118
1
3000
1
1
4
100
30
100
300
5
3
30
300
4
1
1
1
100
1
1
1
1
Sat
ls
m
m
buah
lsm
m
buah
m
m
Btg
Btg
kg
buah
m
kpg
kpg
Lsm
Lsm
Lsm
m
bh
lsm
Lsm
lsm
Harga Bahan
1,000,000
65,000
1,200,000
750
1,700,000
1,500,000
1,750,000
18,000
11,000
18,000
5,000
20,000
400,000
70,000
13,000
55,000
2,000,000
1,000,000
6,000,000
60,000
130,000
500,000
1,500,000
4,600,000
Total Harga
1,000,000
7,670,000
1,200,000
2,250,000
1,700,000
1,500,000
7,000,000
1,800,000
330,000
1,800,000
1,500,000
100,000
1,200,000
2,100,000
3,900,000
220,000
2,000,000
1,000,000
6,000,000
6,000,000
130,000
500,000
1,500,000
4,600,000
57,000,000
-
Papan Mal
80
142.9
Pekerjaan Lantai
Balok 15/25
Balok 15/30
Lantai
Keramik
2.34
0.50
4.8
1.4
1 kubik
1 kubik
1 Kubik
1 kubik
8
8
8
8
zak
zak
zak
zak
19
4
38
12
73
Pasir
Atap
Plafond
Semen
Pagar Besi
Batu
67.25
67.25
297
1
125
Pasir
batako
225
3000
ls
9,011,500
13,450,000
19,899,000
7,000,000
5,625,000
25,875,000
6,000,000
0.56
12,000
1,714,286
88,574,786
Semen
Pasir
Batu
Jumlah
4,087,000
1,100,000
2,250,000
7,437,000
Zak
Zak
Zak
Zak
Zak
4,866,210