NAMA BARANG
1
2
5
7
12
20
23
35
36
37
38
39
40
41
42
43
FINISHING
Amplas
Kawat has
Cat Meni Besi/dasar (Polibest) Kaleng 0,8 kg
Cat Kayu
Cat menie kayu (polibest) 0,8 kg
Cat tembok Kaleng 5 kg
Dempul kayu (polibest) 0,8 Kg
Plamir tembok 5 kg
Politur (Boyo) kaleng 5 liter
Politur (Joly) kaleng 1 liter
Politur (vernis) kaleng 1 liter
Thiner A Avian kaleng 1 liter
Thiner B Avian kaleng 1 liter
Thiner Super 5 kg
Thiner A Spesial 5 kg
Impra
PENUTUP ATAP
43 Seng BJLS 0,30 gelombang
44 Seng Plat BJLS 30 lebar 28 cm
PENGGANTUNG
4 Engsel kupu-kupu pintu biasa 4cmx3cmx3mm merk jezz
6 Engsel jendela biasa Merk King
48 Kunci tanam 2 slag Biasa
12
13
14
15
16
17
18
19
20
24
25
26
27
28
Hal. 1
NO
NAMA BARANG
29 Plywood 3 mm
30 Trileks 4 mm
31 Plywood 4 mm
KERAMIK
1
2
9
10
11
12
13
14
Keramik 20 x 20
Keramik 30 x 30
Keramik 40 x 40 kelas I warna muda
Keramik 10 x 20 kelas II
Keramik 20 x 20 kelas II
Keramik 20 x 30 kelas II
Keramik 30 x 30 kelas II
Keramik 40 x 40 kelas II
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
SANITAIR
Bak mandi fibre glass 70x70x66 cm biasa
Bak mandi fibre glass 70x70x66 cm sudut
Bak mandi keramik 50x50
Floor Drain " TOTO TypeTx 1 Bv 1 " Square Flange "
Floor drain plastik
Floor drain stainless
Kloset duduk DATA komplit
Kloset duduk INA Komplit
Kloset duduk INA standard
Kloset duduk Amerika Standar
Kloset duduk " TOTO Type AVANTE CW 821 PJ / SW 821JP COMPLIT
Kloset duduk " TOTO Type AVANTE CW 821J"/ SW 821JP COMPLIT
Kloset duduk " TOTO Type AVANTE CW 823 J
Kloset duduk " TOTO Type CW 660J
Kloset duduk " TOTO Type CW 660J / SW 660J COMPLIT
Kloset duduk " TOTO Type CW 660J / SW 660J COMPLIT WARNA
Kloset duduk LOLO warna COMPLIT
Kloset duduk " TOTO Type CW 661JT1 BODI COMPLIT
Kloset duduk " TOTO Type CW 661JT1" / SW 661JP COMPLIT
Kloset duduk " TOTO Type CW 661JT1" / SW 784JP COMPLIT
Kloset jongkok " TOTO Type CE 6 COMPLIT
Kloset jongkok " TOTO
Kloset porselin jongkok Avena (standar)
Kloset porselin jongkok Kia (standar)
Kloset porselin jongkok VITO (standar)
Kloset porselin jongkok Ina (standar)
Kloset porselin jongkok America (standar)
Kloset porselin jongkok DUTY
Kloset porselin jongkok DATA
Kloset porselin jongkok ROSI
Kloset porselin jongkok CHELSEA
Kran air 3/4 biasa dari besi ONDA
Kran air 3/4 biasa dari plastik
Kran air 1/2 biasa dari besi ONDA
Kran SunEi
Hal. 2
NO
NAMA BARANG
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
Hal. 3
NO
NAMA BARANG
PAKU
1 Paku 5 biasa
2 Paku 5 putih
3 Paku 7 biasa
4 Paku 7 putih
5 Paku 10 biasa
6 Paku 10 putih
7 Paku 12 biasa
8 Paku 12 putih
9 Paku 14 biasa
10 Paku 15 biasa
11 Paku 15 putih
23 Paku tripleks
1
2
3
4
5
6
8
9
10
15
17
18
19
20
21
13
14
15
16
17
18
19
PIPA
Pipa Maspion AW 10
Pipa Maspion AW 1-1/2
Pipa Maspion D 1-1/2
Pipa Maspion AW 1-1/4
Pipa Maspion AW 12
Pipa Maspion AW 14
Pipa Maspion AW 16
1
6
SEMEN
Semen Gresik 40 kg
Semen putih
1
6
7
3
4
BAHAN LISTRIK
Saklar (Oni) double
Saklar (Oni) engkle
Hal. 4
NO
NAMA BARANG
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
22
32
33
34
35
36
37
Hal. 5
HARGA
lbr
m'
kg
kg
kg
kg
kg
kg
ltr
ltr
ltr
ltr
ltr
kg
kg
ltr
lbr
m'
ps
ps
bh
m3
m3
m3
m3
m3
m3
m3
m3
btg
ltr
klg
m'
ltr
Lbr
Harga Barang dan Upah
8,778.00
37,620.00
78,244.38
45,196.25
57,213.75
22,258.50
60,218.13
36,784.00
75,240.00
75,240.00
75,240.00
45,196.25
84,854.00
42,688.25
34,276.00
75,240.00
115,733.75
20,795.50
37,620.00
31,611.25
115,733.75
3,850,825.00
3,971,000.00
3,971,000.00
4,932,400.00
2,528,900.00
2,528,900.00
2,528,900.00
2,528,900.00
37,620.00
55,646.25
181,830.00
21,997.25
19,593.75
87,257.50
Hal. 6
SATUAN
HARGA
Lbr
Lbr
lbr
m2
m2
m2
m2
m2
m2
m2
m2
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
Harga Barang dan Upah
117,301.25
87,257.50
93,266.25
71,634.75
75,240.00
84,854.00
56,540.77
59,106.51
63,222.50
46,998.88
67,218.32
488,015.00
548,102.50
205,603.75
269,437.58
25,602.50
47,234.00
908,627.50
2,230,552.50
722,356.25
1,076,872.50
1,809,940.00
6,749,132.50
6,737,115.00
731,729.90
1,647,703.75
1,799,124.25
1,809,940.00
3,367,648.35
2,639,147.50
2,091,990.73
421,918.75
307,752.50
169,551.25
217,621.25
187,577.50
187,577.50
283,717.50
199,595.00
145,516.25
139,507.50
187,577.50
49,637.50
25,602.50
44,830.50
120,540.75
Hal. 7
SATUAN
HARGA
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
266,553.38
190,122.08
163,202.88
170,413.38
222,569.33
491,761.33
1,007,171.00
302,005.00
271,961.25
56,727.83
7,576.25
5,172.75
1,271,556.00
1,027,600.75
722,356.25
602,181.25
1,365,292.50
882,189.00
788,452.50
451,962.50
512,050.00
764,417.50
644,242.50
277,708.75
554,111.25
199,595.00
-
Hal. 8
SATUAN
HARGA
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
bj
bj
bj
bj
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m1
m1
m1
m1
m1
m1
m1
kg
kg
kg
kg
m'
bh
bh
Harga Barang dan Upah
25,602.50
25,602.50
25,602.50
25,602.50
25,602.50
25,602.50
25,602.50
25,602.50
25,602.50
25,602.50
25,602.50
29,207.75
31,718.27
7,683.27
7,683.27
7,683.27
353,732.50
279,910.20
1,110,835.00
1,086,800.00
1,086,800.00
1,176,931.25
594,082.50
594,082.50
485,925.00
425,837.50
245,575.00
34,636.53
24,662.00
24,361.56
17,751.94
48,396.56
58,911.88
73,933.75
2,586.38
11,181.50
13,786.99
30,409.50
40,023.50
25,602.50
13,585.00
Hal. 9
SATUAN
HARGA
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
m1
m1
m1
m1
bh
bt
m1
bj
bh
bj
bj
25,602.50
31,611.25
31,611.25
15,988.50
15,988.50
20,795.50
26,804.25
13,585.00
19,593.75
15,988.50
25,602.50
8,417.48
15,988.50
29,207.75
7,576.25
57,213.75
13,585.00
12,383.25
3,370.13
12,383.25
5,172.75
5,172.75
-
Hal. 10
NO
NAMA BARANG
SPESIFIKASI
SATUAN
HARGA
(Rp.)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
Mandor
Kepala Tukang
Tukang Politur
Tukang Batu
Tukang kayu
Tukang Besi
Tukang cat
Tukang gali/buruh/ pekerja
Tukang Listrik
Tukang Pipa/ Tukang Ledeng
Tukang Aspal
Tukang masak Aspal/pekerja
Pekerja
Tukang Ukir
Operator
Pembantu Operator
Mekanik
Pembantu Mekanik
Pasang Atap Alang-Alang
Pasang Bata Gosok Dua Muka
Pasang Bata Gosok Satu Muka
Pasang Batu Paras Diukir
Pasang Patu Paras Siap Diukir
Tukang Bongkar Begesting
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
M2
M2
M2
M2
Hari
120,000.00
110,000.00
100,000.00
90,000.00
100,000.00
100,000.00
100,000.00
75,000.00
100,000.00
100,000.00
100,000.00
75,000.00
75,000.00
100,000.00
100,000.00
75,000.00
100,000.00
75,000.00
100,000.00
297,000.00
159,500.00
317,350.00
275,000.00
90,000.00
URAIAN
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
PEKERJAAN PERSIAPAN
1
(SNI 03-2835-2002)
2,528,900.00
25,602.50
2,528,900.00
100,000.00
75,000.00
110,000.00
120,000.00
Total :
10,000.00
7,500.00
1,100.00
600.00
19,200.00
37,620.00
2,528,900.00
25,602.50
10,292.21
2,586.38
594,082.50
594,082.50
1,176,931.25
7,683.27
15,988.50
30,409.50
224,495.29
115,733.75
87,257.50
100,000.00
90,000.00
75,000.00
110,000.00
120,000.00
Total :
200,000.00
90,000.00
150,000.00
33,000.00
6,000.00
479,000.00
11,782.38
2,528,900.00
25,602.50
2,586.38
594,082.50
1,176,931.25
79,681.25
100,000.00
75,000.00
110,000.00
120,000.00
Total :
200,000.00
75,000.00
22,000.00
6,000.00
303,000.00
11,782.38
2,528,900.00
25,602.50
79,681.25
100,000.00
75,000.00
110,000.00
120,000.00
Total :
150,000.00
75,000.00
16,500.00
6,000.00
247,500.00
NO
URAIAN
HARGA
SATUAN
(Rp)
II
PEKERJAAN TANAH
1
HARGA
UPAH
(Rp)
4
75,000.00
120,000.00
Total :
7,500.00
6,000.00
13,500.00
11,782.38
2,528,900.00
25,602.50
2,586.38
594,082.50
1,176,931.25
79,681.25
87,257.50
100,000.00
75,000.00
110,000.00
120,000.00
Total :
200,000.00
75,000.00
22,000.00
6,000.00
303,000.00
2,528,900.00
25,602.50
25,289.00
100,000.00
120,000.00
Total :
30,000.00
180.00
30,180.00
9,979.75
58,049.75
100,000.00
75,000.00
110,000.00
120,000.00
1,700.00
150.00
27,500.00
1,560.00
30,910.00
353,732.50
1,086,800.00
594,082.50
75,000.00
120,000.00
Total :
75,000.00
6,000.00
81,000.00
75,000.00
120,000.00
Total :
500,025.00
39,960.00
539,985.00
75,000.00
120,000.00
Total :
500,025.00
3,960.00
503,985.00
75,000.00
120,000.00
Total :
56,250.00
3,000.00
59,250.00
NO
URAIAN
0.9000
0.0450
oh Pekerja
oh Mandor
HARGA
SATUAN
(Rp)
3
HARGA
UPAH
(Rp)
4
75,000.00
120,000.00
Total :
67,500.00
5,400.00
72,900.00
75,000.00
120,000.00
Total :
78,750.00
8,040.00
86,790.00
75,000.00
120,000.00
Total :
75,000.00
3,840.00
78,840.00
75,000.00
120,000.00
Total :
112,500.00
7,200.00
119,700.00
75,000.00
120,000.00
Total :
90,000.00
5,400.00
95,400.00
75,000.00
120,000.00
Total :
3,750.00
600.00
4,350.00
75,000.00
120,000.00
Total :
24,750.00
1,200.00
25,950.00
1 M3 URUGAN KEMBALI
Mengurug Kembali 1 m3 galian dihitung dari 1/3 kali dari indeks pekerjaan galian
11 1 M3 URUGAN PASIR
1.2000 m3 Pasir Urug
0.3000 oh Pekerja
0.0100 oh Mandor
75,000.00
120,000.00
Total :
37,500.00
6,000.00
43,500.00
485,925.00
75,000.00
120,000.00
Total :
22,500.00
1,200.00
23,700.00
4,451.70
75,000.00
120,000.00
Total :
11,250.00
1,800.00
13,050.00
425,837.50
75,000.00
120,000.00
Total :
18,750.00
3,000.00
21,750.00
245,575.00
75,000.00
37,500.00
NO
URAIAN
0.0500
oh Mandor
III
1
PEKERJAAN PONDASI
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
4
120,000.00
Total :
6,000.00
43,500.00
102,253.25
75,000.00
120,000.00
Total :
18,750.00
3,000.00
21,750.00
353,732.50
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
Total :
112,500.00
67,500.00
8,250.00
9,000.00
197,250.00
353,732.50
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
Total :
112,500.00
67,500.00
8,250.00
9,000.00
197,250.00
353,732.50
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
Total :
112,500.00
67,500.00
8,250.00
9,000.00
197,250.00
353,732.50
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
Total :
112,500.00
67,500.00
8,250.00
9,000.00
197,250.00
353,732.50
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
Total :
112,500.00
67,500.00
8,250.00
9,000.00
197,250.00
353,732.50
NO
URAIAN
194.0000
0.3120
0.4680
126.0000
1.8000
3.4000
0.8500
0.0850
0.1700
IV
kg
m3
m3
kg
kg
oh
oh
oh
oh
Semen Portland
Pasir Beton
Koral Beton
Besi Beton
Kawat Beton
Pekerja
Tukang Batu
Kepala Tukang
Mandor
HARGA
UPAH
(Rp)
2,586.38
594,082.50
1,176,931.25
13,786.99
30,409.50
75,000.00
90,000.00
110,000.00
120,000.00
PEKERJAAN DINDING
HARGA
SATUAN
(Rp)
255,000.00
76,500.00
9,350.00
20,400.00
361,250.00
353,732.50
2,586.38
594,082.50
1,176,931.25
75,000.00
90,000.00
110,000.00
120,000.00
Total :
180,000.00
72,000.00
8,800.00
14,280.00
275,080.00
353,732.50
485,925.00
75,000.00
90,000.00
110,000.00
120,000.00
Total :
58,500.00
35,100.00
4,290.00
4,680.00
102,570.00
7,683.27
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
7,683.27
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
7,683.27
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
24,000.00
9,000.00
1,100.00
1,800.00
35,900.00
24,000.00
9,000.00
1,100.00
1,800.00
35,900.00
24,000.00
9,000.00
1,100.00
1,800.00
NO
URAIAN
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
4
35,900.00
4
7,683.27
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
7,683.27
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
7,683.27
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
24,000.00
9,000.00
1,100.00
1,800.00
35,900.00
45,000.00
18,000.00
2,200.00
3,600.00
68,800.00
22,500.00
9,000.00
1,100.00
1,800.00
34,400.00
7,683.27
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
Total :
22,500.00
9,000.00
1,100.00
1,800.00
34,400.00
7,683.27
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
Total :
22,500.00
9,000.00
1,100.00
1,800.00
34,400.00
7,683.27
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
Total :
22,500.00
9,000.00
1,100.00
1,800.00
34,400.00
7,683.27
2,586.38
NO
URAIAN
0.0490
0.3000
0.1000
0.0100
0.0150
m3
oh
oh
oh
oh
Pasir Pasang
Pekerja
Tukang Batu
Kepala Tukang
Mandor
PEKERJAAN PLESTERAN
1
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
Total :
22,500.00
9,000.00
1,100.00
1,800.00
34,400.00
7,683.27
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
Total :
22,500.00
9,000.00
1,100.00
1,800.00
34,400.00
7,683.27
2,586.38
594,082.50
13,786.99
75,000.00
90,000.00
110,000.00
120,000.00
Total :
24,000.00
9,000.00
1,100.00
1,800.00
35,900.00
7,683.27
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
Total :
24,000.00
9,000.00
1,100.00
1,800.00
35,900.00
81,248.75
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
Total :
22,500.00
9,000.00
1,100.00
1,800.00
34,400.00
28,371.75
2,528,900.00
15,988.50
2,528,900.00
75,000.00
100,000.00
110,000.00
120,000.00
Total :
7,500.00
5,000.00
550.00
240.00
13,290.00
2,586.38
594,082.50
NO
URAIAN
0.3000
0.1500
0.0150
0.0150
2
oh
oh
oh
oh
Pekerja
Tukang Batu
Kepala Tukang
Mandor
1 M2 PLESTERAN
10.2240 kg
0.0200 m3
0.3000 oh
0.1500 oh
0.0150 oh
0.0150 oh
CAMP. 1 PC : 2 PS TEBAL 15 MM
Semen Portland
Pasir Pasang
Pekerja
Tukang Batu
Kepala Tukang
Mandor
1 M2 PLESTERAN
7.7760 kg
0.0230 m3
0.3000 oh
0.1500 oh
0.0150 oh
0.0150 oh
CAMP. 1 PC : 3 PS TEBAL 15 MM
Semen Portland
Pasir Pasang
Pekerja
Tukang Batu
Kepala Tukang
Mandor
1 M2 PLESTERAN
6.2400 kg
0.0240 m3
0.3000 oh
0.1500 oh
0.0150 oh
0.0150 oh
CAMP. 1 PC : 4 PS TEBAL 15 MM
Semen Portland
Pasir Pasang
Pekerja
Tukang Batu
Kepala Tukang
Mandor
HARGA
SATUAN
(Rp)
3
HARGA
UPAH
(Rp)
4
75,000.00
90,000.00
110,000.00
120,000.00
Total :
22,500.00
13,500.00
1,650.00
1,800.00
39,450.00
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
Total :
22,500.00
13,500.00
1,650.00
1,800.00
39,450.00
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
Total :
22,500.00
13,500.00
1,650.00
1,800.00
39,450.00
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
Total :
22,500.00
13,500.00
1,650.00
1,800.00
39,450.00
NO
URAIAN
HARGA
SATUAN
(Rp)
1 M2 PLESTERAN
5.1840 kg
0.0260 m3
0.3000 oh
0.1500 oh
0.0150 oh
0.0150 oh
CAMP. 1 PC : 5 PS TEBAL 15 MM
Semen Portland
Pasir Pasang
Pekerja
Tukang Batu
Kepala Tukang
Mandor
1 M2 PLESTERAN
4.4160 kg
0.0270 m3
0.3000 oh
0.1500 oh
0.0150 oh
0.0150 oh
CAMP. 1 PC : 6 PS TEBAL 15 MM
Semen Portland
Pasir Pasang
Pekerja
Tukang Batu
Kepala Tukang
Mandor
1 M2 PLESTERAN
3.4560 kg
0.0290 m3
0.3000 oh
0.1500 oh
0.0150 oh
0.0150 oh
CAMP. 1 PC : 8 PS TEBAL 15 MM
Semen Portland
Pasir Pasang
Pekerja
Tukang Batu
Kepala Tukang
Mandor
1 M2 PLESTERAN
13.6320 kg
0.0270 m3
0.4000 oh
0.2000 oh
0.0200 oh
0.0220 oh
CAMP. 1 PC : 2 PS TEBAL 20 MM
Semen Portland
Pasir Pasang
Pekerja
Tukang Batu
Kepala Tukang
Mandor
1 M2 PLESTERAN
10.3680 kg
0.0310 m3
0.4000 oh
0.2000 oh
0.0200 oh
0.0220 oh
CAMP. 1 PC : 3 PS TEBAL 20 MM
Semen Portland
Pasir Pasang
Pekerja
Tukang Batu
Kepala Tukang
Mandor
10 1 M2 PLESTERAN
8.3200 kg
0.0320 m3
0.4000 oh
0.2000 oh
0.0200 oh
0.0220 oh
CAMP. 1 PC : 4 PS TEBAL 20 MM
Semen Portland
Pasir Pasang
Pekerja
Tukang Batu
Kepala Tukang
Mandor
11 1 M2 PLESTERAN
6.9120 kg
0.0350 m3
0.4000 oh
0.2000 oh
0.0200 oh
0.0220 oh
CAMP. 1 PC : 5 PS TEBAL 20 MM
Semen Portland
Pasir Pasang
Pekerja
Tukang Batu
Kepala Tukang
Mandor
HARGA
UPAH
(Rp)
4
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
Total :
22,500.00
13,500.00
1,650.00
1,800.00
39,450.00
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
Total :
22,500.00
13,500.00
1,650.00
1,800.00
39,450.00
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
Total :
22,500.00
13,500.00
1,650.00
1,800.00
39,450.00
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
Total :
30,000.00
18,000.00
2,200.00
2,640.00
52,840.00
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
Total :
30,000.00
18,000.00
2,200.00
2,640.00
52,840.00
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
Total :
30,000.00
18,000.00
2,200.00
2,640.00
52,840.00
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
Total :
30,000.00
18,000.00
2,200.00
2,640.00
52,840.00
NO
URAIAN
5.8880
0.0360
0.4000
0.2000
0.0200
0.0220
kg
m3
oh
oh
oh
oh
Semen Portland
Pasir Pasang
Pekerja
Tukang Batu
Kepala Tukang
Mandor
14 1 M2 PLESTERAN CIPRAT 1 PC : 2 PS
4.3200 kg Semen Portland
0.0060 m3 Pasir Pasang
0.3000 oh Pekerja
0.1000 oh Tukang Batu
0.0100 oh Kepala Tukang
0.0150 oh Mandor
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
Total :
30,000.00
18,000.00
2,200.00
2,640.00
52,840.00
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
Total :
6,000.00
36,000.00
4,400.00
480.00
46,880.00
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
Total :
22,500.00
9,000.00
1,100.00
1,800.00
34,400.00
2,586.38
75,000.00
90,000.00
110,000.00
120,000.00
Total :
11,250.00
6,750.00
880.00
960.00
19,840.00
2,586.38
75,000.00
90,000.00
110,000.00
120,000.00
Total :
5,250.00
3,150.00
440.00
480.00
9,320.00
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
Total :
22,500.00
13,500.00
1,650.00
1,800.00
39,450.00
2,586.38
75,000.00
100,000.00
110,000.00
120,000.00
Total :
15,000.00
10,000.00
1,100.00
1,200.00
27,300.00
15
1 M2 FINISHING SIAR PASANGAN DINDING BATU TELA (=20 M')
3.1080 kg Semen Portland
0.1500 oh Pekerja
0.0750 oh Tukang Batu
0.0080 oh Kepala Tukang
0.0080 oh Mandor
18 1 M2 PEKERJAAN ACIAN
3.2500 zak Semen Portland 50 Kg
0.2000 oh Pekerja
0.1000 oh Tukang Labur/Cat
0.0100 oh Kepala Tukang
0.0100 oh Mandor
VI
PEKERJAAN KAYU
NO
URAIAN
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
4
3,971,000.00
25,602.50
55,646.25
75,000.00
100,000.00
110,000.00
120,000.00
Total :
525,000.00
2,100,000.00
231,000.00
42,000.00
2,898,000.00
2,528,900.00
25,602.50
55,646.25
75,000.00
100,000.00
110,000.00
120,000.00
Total :
450,000.00
1,800,000.00
198,000.00
36,000.00
2,484,000.00
2,528,900.00
25,602.50
75,000.00
100,000.00
110,000.00
120,000.00
Total :
26,250.00
105,000.00
11,550.00
2,160.00
144,960.00
2,528,900.00
25,602.50
75,000.00
100,000.00
110,000.00
120,000.00
Total :
26,250.00
105,000.00
11,550.00
2,160.00
144,960.00
4,932,400.00
55,646.25
75,000.00
100,000.00
110,000.00
120,000.00
Total :
75,000.00
300,000.00
33,000.00
6,000.00
414,000.00
4,932,400.00
331,787.50
55,646.25
75,000.00
100,000.00
110,000.00
120,000.00
Total :
60,000.00
240,000.00
26,400.00
4,800.00
331,200.00
NO
URAIAN
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
4
4,932,400.00
55,646.25
75,000.00
100,000.00
110,000.00
120,000.00
Total :
75,000.00
300,000.00
33,000.00
6,000.00
414,000.00
2,528,900.00
25,602.50
55,646.25
147,345.00
75,000.00
100,000.00
110,000.00
120,000.00
Total :
75,000.00
300,000.00
33,000.00
6,000.00
414,000.00
4,932,400.00
25,602.50
55,646.25
147,345.00
75,000.00
100,000.00
110,000.00
120,000.00
Total :
60,000.00
240,000.00
26,400.00
4,800.00
331,200.00
NO
URAIAN
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
4
m3
Kg
oh
oh
oh
oh
4,932,400.00
25,602.50
75,000.00
100,000.00
110,000.00
120,000.00
Total :
50,250.00
200,000.00
22,000.00
40,200.00
312,450.00
4,932,400.00
25,602.50
55,646.25
147,345.00
75,000.00
100,000.00
110,000.00
120,000.00
Total :
60,000.00
240,000.00
26,400.00
4,800.00
331,200.00
2,528,900.00
25,602.50
55,646.25
147,345.00
117,301.25
75,000.00
100,000.00
110,000.00
120,000.00
Total :
60,000.00
240,000.00
26,400.00
4,800.00
331,200.00
3,971,000.00
10,292.21
25,602.50
75,000.00
100,000.00
110,000.00
120,000.00
Total :
300,000.00
1,200,000.00
132,000.00
24,000.00
1,656,000.00
3,971,000.00
10,292.21
25,602.50
75,000.00
100,000.00
110,000.00
120,000.00
Total :
502,500.00
2,010,000.00
221,100.00
40,200.00
2,773,800.00
m3
Kg
Kg
oh
oh
oh
oh
m3
Kg
Kg
oh
oh
oh
oh
2,528,900.00
10,292.21
25,602.50
NO
URAIAN
2.4000
7.2000
0.7200
0.1200
oh
oh
oh
oh
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
HARGA
SATUAN
(Rp)
3
HARGA
UPAH
(Rp)
4
75,000.00
100,000.00
110,000.00
120,000.00
Total :
180,000.00
720,000.00
79,200.00
14,400.00
993,600.00
2,528,900.00
2,528,900.00
25,602.50
75,000.00
100,000.00
110,000.00
120,000.00
Total :
7,500.00
10,000.00
1,100.00
600.00
19,200.00
2,528,900.00
2,528,900.00
25,602.50
75,000.00
100,000.00
110,000.00
120,000.00
Total :
7,500.00
10,000.00
1,100.00
600.00
19,200.00
2,528,900.00
25,602.50
75,000.00
100,000.00
110,000.00
120,000.00
Total :
9,000.00
12,000.00
1,320.00
720.00
23,040.00
m3
m3
Kg
oh
oh
oh
oh
Kaso-Kaso ( 5 x 7 ) Cm
Reng ( 2 x 3 ) Cm
Paku 5 Cm dan 10 Cm
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
m3
m3
Kg
oh
oh
oh
oh
Kaso-Kaso ( 5 x 7 ) Cm
Reng ( 2 x 3 ) Cm
Paku 5 Cm dan 10 Cm
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
m3
Kg
oh
oh
oh
oh
3,850,825.00
100,000.00
800,000.00
110,000.00
88,000.00
75,000.00
300,000.00
120,000.00
2,400.00
1,190,400.00
m3
lbr
Kg
oh
oh
oh
oh
Kaso-Kaso ( 5 x 5 ) Cm
tripleks 4 mm
Paku 7 Cm dan 10 Cm
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
2,528,900.00
87,257.50
25,602.50
75,000.00
100,000.00
110,000.00
120,000.00
Total :
11,250.00
30,000.00
3,300.00
9,000.00
53,550.00
NO
URAIAN
0.0163
0.2500
0.2000
0.3000
0.0300
0.0100
m3
Kg
oh
oh
oh
oh
Kaso-Kaso ( 5 x 7 ) Cm
Paku 7 Cm dan 10 Cm
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
2,528,900.00
25,602.50
75,000.00
100,000.00
110,000.00
120,000.00
Total :
15,000.00
30,000.00
3,300.00
1,200.00
49,500.00
4,932,400.00
25,602.50
75,000.00
100,000.00
110,000.00
120,000.00
Total :
7,500.00
20,000.00
2,200.00
600.00
30,300.00
m3
Kg
oh
oh
oh
oh
NO
URAIAN
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
4
m3
Kg
oh
oh
oh
oh
4,932,400.00
25,602.50
75,000.00
100,000.00
110,000.00
120,000.00
Total :
7,500.00
20,000.00
2,200.00
600.00
30,300.00
2,528,900.00
25,602.50
75,000.00
100,000.00
110,000.00
120,000.00
Total :
11,250.00
45,000.00
4,950.00
960.00
62,160.00
2,528,900.00
25,602.50
147,345.00
55,646.25
75,000.00
100,000.00
110,000.00
120,000.00
Total :
11,250.00
45,000.00
4,950.00
960.00
62,160.00
2,528,900.00
25,602.50
93,266.25
55,646.25
75,000.00
100,000.00
110,000.00
120,000.00
Total :
15,000.00
60,000.00
6,600.00
1,200.00
82,800.00
4,932,400.00
25,602.50
21,396.38
75,000.00
100,000.00
110,000.00
120,000.00
Total :
45,000.00
180,000.00
19,800.00
3,600.00
248,400.00
93,266.25
25,602.50
75,000.00
1,875.00
m3
Kg
oh
oh
oh
oh
m3
Kg
Lbr
Kg
oh
oh
oh
oh
m3
Kg
Lbr
Kg
oh
oh
oh
oh
m3
Kg
Kg
oh
oh
oh
oh
NO
URAIAN
0.0750
0.0080
0.0010
VII
1
oh Tukang Kayu
oh Kepala Tukang
oh Mandor
HARGA
SATUAN
(Rp)
3
100,000.00
110,000.00
120,000.00
Total :
HARGA
UPAH
(Rp)
4
7,500.00
880.00
120.00
10,375.00
1 M3 MEMBUAT BETON 1 PC : 2 PS : 4 KR
232.0000 kg Semen Portland
0.5200 m3 Pasir Beton
0.7800 m3 Koral Beton
1.6500 oh Pekerja
0.2500 oh Tukang Batu
0.0250 oh Kepala Tukang
0.0800 oh Mandor
1 M3 MEMBUAT BETON 1 PC : 2 PS : 3 KR
280.0000 kg Semen Portland
0.4500 m3 Pasir Beton
0.9000 m3 Koral Beton
1.6500 oh Pekerja
0.2500 oh Tukang Batu
0.0250 oh Kepala Tukang
0.0800 oh Mandor
2,586.38
594,082.50
1,176,931.25
75,000.00
90,000.00
110,000.00
120,000.00
123,750.00
22,500.00
2,750.00
9,600.00
158,600.00
2,586.38
594,082.50
1,176,931.25
75,000.00
90,000.00
110,000.00
120,000.00
Total :
123,750.00
22,500.00
2,750.00
9,600.00
158,600.00
2,586.38
594,082.50
1,176,931.25
75,000.00
90,000.00
110,000.00
120,000.00
Total :
123,750.00
22,500.00
2,750.00
9,600.00
158,600.00
13,786.99
30,409.50
75,000.00
100,000.00
110,000.00
120,000.00
Total :
5,250.00
7,000.00
770.00
480.00
13,500.00
2,528,900.00
25,602.50
19,593.75
75,000.00
100,000.00
110,000.00
120,000.00
Total :
39,000.00
26,000.00
2,860.00
3,120.00
70,980.00
2,528,900.00
25,602.50
19,593.75
75,000.00
100,000.00
110,000.00
120,000.00
39,000.00
26,000.00
2,860.00
3,120.00
NO
URAIAN
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
4
Total :
70,980.00
2,528,900.00
25,602.50
19,593.75
2,528,900.00
180,212.86
37,620.00
75,000.00
100,000.00
110,000.00
120,000.00
Total :
49,500.00
33,000.00
3,630.00
3,960.00
90,090.00
2,528,900.00
25,602.50
19,593.75
2,528,900.00
180,212.86
37,620.00
75,000.00
100,000.00
110,000.00
120,000.00
Total :
49,500.00
33,000.00
3,630.00
3,960.00
90,090.00
NO
URAIAN
HARGA
SATUAN
(Rp)
2,528,900.00
25,602.50
19,593.75
2,528,900.00
180,212.86
37,620.00
75,000.00
100,000.00
110,000.00
120,000.00
Total :
2,528,900.00
25,602.50
19,593.75
2,528,900.00
180,212.86
37,620.00
2,000.00
75,000.00
100,000.00
110,000.00
120,000.00
HARGA
UPAH
(Rp)
4
49,500.00
33,000.00
3,630.00
3,960.00
90,090.00
49,500.00
33,000.00
3,630.00
3,960.00
90,090.00
2,528,900.00
25,602.50
19,593.75
2,528,900.00
180,212.86
37,620.00
75,000.00
100,000.00
110,000.00
120,000.00
Total :
49,500.00
33,000.00
3,630.00
3,960.00
90,090.00
2,528,900.00
25,602.50
37,620.00
75,000.00
100,000.00
110,000.00
120,000.00
Total :
11,250.00
5,000.00
550.00
960.00
17,760.00
397,500.00
24,750.00
130,000.00
105,000.00
NO
URAIAN
0.2620
0.2650
oh Kepala Tukang
oh Mandor
HARGA
SATUAN
(Rp)
3
HARGA
UPAH
(Rp)
4
110,000.00
120,000.00
Total :
28,820.00
31,800.00
717,870.00
2,528,900.00
25,602.50
19,593.75
13,786.99
30,409.50
2,586.38
594,082.50
1,176,931.25
75,000.00
90,000.00
100,000.00
100,000.00
110,000.00
120,000.00
Total :
423,750.00
24,750.00
156,000.00
140,000.00
35,530.00
33,960.00
813,990.00
2,528,900.00
25,602.50
19,593.75
13,786.99
30,409.50
2,586.38
594,082.50
1,176,931.25
2,528,900.00
180,212.86
37,620.00
75,000.00
90,000.00
100,000.00
100,000.00
110,000.00
120,000.00
Total :
528,750.00
24,750.00
165,000.00
210,000.00
44,330.00
42,360.00
1,015,190.00
2,528,900.00
25,602.50
19,593.75
13,786.99
30,409.50
2,586.38
594,082.50
1,176,931.25
2,528,900.00
180,212.86
37,620.00
75,000.00
90,000.00
100,000.00
100,000.00
110,000.00
120,000.00
Total :
476,250.00
24,750.00
165,000.00
140,000.00
36,630.00
38,160.00
880,790.00
NO
URAIAN
0.3200
3.2000
1.6000
157.5000
2.2500
336.0000
0.5400
0.8100
0.1200
2.8000
32.0000
5.3000
0.2750
1.3000
1.0500
0.2650
0.2650
m3
kg
ltr
kg
kg
kg
m3
m3
m3
lbr
btg
oh
oh
oh
oh
oh
oh
Kayu Bekisting
Paku Biasa 5' - 12'
Minyak Bekisting
Besi Beton
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton
Kayu Kelas II balok
Plywood 9 mm
Dolken Kayu 8" /4 m
Pekerja
Tukang Batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
2,528,900.00
25,602.50
19,593.75
13,786.99
30,409.50
2,586.38
594,082.50
1,176,931.25
2,528,900.00
180,212.86
37,620.00
75,000.00
90,000.00
100,000.00
100,000.00
110,000.00
120,000.00
397,500.00
24,750.00
130,000.00
105,000.00
29,150.00
31,800.00
718,200.00
NO
URAIAN
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
4
m3
kg
ltr
kg
kg
kg
m3
m3
m3
lbr
btg
oh
oh
oh
oh
oh
oh
Kayu Bekisting
Paku Biasa 5' - 12'
Minyak Bekisting
Besi Beton
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton
Kayu Kelas II balok
Plywood 9 mm
Dolken Kayu 8" /4 m
Pekerja
Tukang Batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
2,528,900.00
25,602.50
19,593.75
13,786.99
30,409.50
2,586.38
594,082.50
1,176,931.25
2,528,900.00
180,212.86
37,620.00
75,000.00
90,000.00
100,000.00
100,000.00
110,000.00
120,000.00
2,528,900.00
25,602.50
19,593.75
13,786.99
30,409.50
2,586.38
594,082.50
1,176,931.25
2,528,900.00
180,212.86
37,620.00
75,000.00
90,000.00
100,000.00
100,000.00
110,000.00
120,000.00
397,500.00
24,750.00
130,000.00
105,000.00
28,820.00
31,800.00
717,870.00
423,750.00
24,750.00
156,000.00
140,000.00
35,530.00
33,960.00
813,990.00
m3
kg
kg
kg
kg
m3
m3
oh
oh
oh
oh
oh
oh
Kayu Bekisting
Paku Biasa 5' - 12'
Besi Beton
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton
Pekerja
Tukang Batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
2,528,900.00
25,602.50
13,786.99
30,409.50
2,586.38
594,082.50
1,176,931.25
75,000.00
90,000.00
100,000.00
100,000.00
110,000.00
120,000.00
Total :
m3
kg
kg
kg
Kayu Bekisting
Paku Biasa 5' - 12'
Besi Beton
Kawat Beton
2,528,900.00
25,602.50
13,786.99
30,409.50
13,500.00
1,800.00
2,000.00
2,000.00
660.00
1,080.00
21,040.00
NO
URAIAN
5.5000
0.0090
0.0150
0.2970
0.0330
0.0330
0.0330
0.0100
0.0150
kg
m3
m3
oh
oh
oh
oh
oh
oh
Semen Portland
Pasir Beton
Koral Beton
Pekerja
Tukang Batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
2,586.38
594,082.50
1,176,931.25
75,000.00
90,000.00
100,000.00
100,000.00
110,000.00
120,000.00
Total :
22,275.00
2,970.00
3,300.00
3,300.00
1,100.00
1,800.00
34,745.00
3,442.23
75,000.00
100,000.00
110,000.00
120,000.00
Total :
11,250.00
6,000.00
660.00
960.00
18,870.00
3,225.92
75,000.00
100,000.00
110,000.00
120,000.00
Total :
11,250.00
6,000.00
660.00
960.00
18,870.00
10,220.10
2,586.38
594,082.50
75,000.00
100,000.00
110,000.00
120,000.00
Total :
1 M2 PASANG ATAP GENTENG ASBES GELOMBANG 1.8 M X 0.92 M X 5 MM
0.7500 lbr Asbes Gelombang 1.8 mx0.92mx5mm
41,946.30
0.1200 kg Paku Pancing 60 x 230
24,100.31
0.1400 oh Pekerja
75,000.00
0.0700 oh Tukang Kayu
100,000.00
0.0070 oh Kepala Tukang Kayu
110,000.00
0.0070 oh Mandor
120,000.00
Total :
1 M1 PASANG BUBUNGAN STEL GELOMBANG 0.92 M
2.4000 lbr Bubungan Stel Gelombang
6.0000 kg Paku Skrup 3,5"
0.0840 oh Pekerja
0.1250 oh Tukang Kayu
0.0130 oh Kepala Tukang
0.0040 oh Mandor
1 M2 PEKERJAAN ATAP SIRAP
60.0000 bh Genteng Sirap
0.2000 kg Paku Biasa 1/2" - 1"
0.1660 oh Pekerja
0.2500 oh Tukang Kayu
0.0250 oh Kepala Tukang
0.0080 oh Mandor
30,000.00
20,000.00
2,200.00
240.00
52,440.00
10,500.00
7,000.00
770.00
840.00
19,110.00
30,409.50
30,610.19
75,000.00
100,000.00
110,000.00
120,000.00
Total :
6,300.00
12,500.00
1,430.00
480.00
20,710.00
13,825.35
25,602.50
75,000.00
100,000.00
110,000.00
120,000.00
Total :
12,450.00
25,000.00
2,750.00
960.00
41,160.00
NO
1
URAIAN
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
20,795.50
25,602.50
25,602.50
4,932,400.00
75,000.00
100,000.00
110,000.00
120,000.00
Total :
9,375.00
25,000.00
2,750.00
960.00
38,085.00
14,786.75
55,646.25
75,000.00
120,000.00
Total :
15,000.00
1,200.00
16,200.00
115,733.75
31,611.25
75,000.00
100,000.00
110,000.00
120,000.00
Total :
9,000.00
6,000.00
660.00
720.00
16,380.00
36,418.25
75,000.00
100,000.00
110,000.00
120,000.00
Total :
11,250.00
5,000.00
550.00
960.00
17,760.00
20,795.50
31,611.25
75,000.00
100,000.00
110,000.00
120,000.00
Total :
11,250.00
7,000.00
880.00
720.00
19,850.00
63,758.06
15,300.00
75,000.00
100,000.00
110,000.00
120,000.00
43,628.75
2,586.38
594,082.50
75,000.00
100,000.00
110,000.00
120,000.00
15,000.00
10,000.00
1,100.00
1,200.00
27,300.00
30,000.00
20,000.00
2,200.00
240.00
52,440.00
NO
URAIAN
HARGA
SATUAN
(Rp)
IX
1
HARGA
UPAH
(Rp)
4
59,617.25
31,611.25
75,000.00
100,000.00
110,000.00
120,000.00
Total :
2,250.00
7,000.00
770.00
480.00
10,500.00
87,257.50
31,611.25
75,000.00
100,000.00
110,000.00
120,000.00
Total :
7,500.00
10,000.00
1,100.00
600.00
19,200.00
4,932,400.00
31,611.25
75,000.00
100,000.00
110,000.00
120,000.00
60,000.00
80,000.00
8,800.00
4,800.00
Total : 153,600.00
4
121,742.50
25,602.50
75,000.00
100,000.00
110,000.00
120,000.00
3,750.00
5,000.00
550.00
360.00
Total :
9,660.00
2,528,900.00
25,602.50
59,617.25
75,000.00
100,000.00
110,000.00
120,000.00
Total :
13,500.00
32,000.00
3,520.00
1,080.00
50,100.00
7,500.00
5,000.00
550.00
600.00
13,650.00
21,396.38
87,257.50
75,000.00
100,000.00
110,000.00
7,500.00
5,000.00
550.00
NO
URAIAN
0.0050
oh Mandor
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
120,000.00
Total :
600.00
13,650.00
X
1
1,647,703.75
75,000.00
90,000.00
110,000.00
120,000.00
Total :
247,500.00
99,000.00
110.00
19,200.00
365,810.00
187,577.50
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
Total :
75,000.00
135,000.00
165,000.00
19,200.00
394,200.00
1,271,556.00
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
Total :
75,000.00
90,000.00
11,000.00
12,000.00
188,000.00
722,356.25
2,586.38
594,082.50
75,000.00
90,000.00
110,000.00
120,000.00
Total :
90,000.00
130,500.00
16,500.00
12,000.00
249,000.00
488,015.00
75,000.00
90,000.00
110,000.00
120,000.00
Total :
135,000.00
243,000.00
59,400.00
13,200.00
450,600.00
56,299.38
75,000.00
100,000.00
110,000.00
120,000.00
Total :
4,050.00
9,000.00
990.00
3,240.00
17,280.00
NO
URAIAN
1.2000
XI
1
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
166,459.79
75,000.00
100,000.00
110,000.00
120,000.00
Total :
8,100.00
18,000.00
1,980.00
648.00
28,728.00
24,662.00
75,000.00
100,000.00
110,000.00
120,000.00
Total :
2,700.00
6,000.00
660.00
216.00
9,576.00
28,567.69
75,000.00
100,000.00
110,000.00
120,000.00
Total :
4,050.00
9,000.00
990.00
324.00
14,364.00
114,492.81
75,000.00
100,000.00
110,000.00
120,000.00
Total :
6,075.00
13,500.00
1,485.00
492.00
21,552.00
49,637.50
7,576.25
75,000.00
100,000.00
110,000.00
120,000.00
Total :
750.00
10,000.00
1,100.00
600.00
12,450.00
21,396.38
75,000.00
100,000.00
110,000.00
120,000.00
Total :
450.00
6,000.00
660.00
36.00
7,146.00
37,620.00
21,396.38
10,292.21
75,000.00
100,000.00
110,000.00
120,000.00
Total :
15,000.00
20,000.00
2,200.00
120.00
37,320.00
NO
1
XII
1
URAIAN
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
20,795.50
21,396.38
2,528,900.00
75,000.00
100,000.00
110,000.00
120,000.00
Total :
11,250.00
40,000.00
2,750.00
156.00
54,156.00
115,733.75
75,000.00
100,000.00
110,000.00
120,000.00
Total :
750.00
50,000.00
1,100.00
600.00
52,450.00
37,620.00
75,000.00
100,000.00
110,000.00
120,000.00
Total :
1,125.00
15,000.00
1,650.00
96.00
17,871.00
31,611.25
75,000.00
100,000.00
110,000.00
120,000.00
Total :
750.00
10,000.00
1,100.00
60.00
11,910.00
NO
URAIAN
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
4
13,585.00
75,000.00
100,000.00
110,000.00
120,000.00
Total :
1,125.00
15,000.00
1,650.00
96.00
17,871.00
31,611.25
75,000.00
100,000.00
110,000.00
120,000.00
Total :
1,500.00
20,000.00
2,200.00
120.00
23,820.00
271,700.00
75,000.00
100,000.00
110,000.00
120,000.00
Total :
1,125.00
15,000.00
1,650.00
96.00
17,871.00
37,620.00
21,396.38
12,040.50
75,000.00
100,000.00
110,000.00
120,000.00
Total :
15,000.00
20,000.00
2,200.00
120.00
37,320.00
6,840.00
2,586.38
594,082.50
11,181.50
75,000.00
90,000.00
110,000.00
120,000.00
Total :
52,500.00
31,500.00
3,850.00
4,200.00
92,050.00
2,865.39
2,586.38
594,082.50
11,181.50
75,000.00
90,000.00
110,000.00
52,500.00
31,500.00
3,850.00
(SNI
NO
URAIAN
0.0350
oh Mandor
HARGA
SATUAN
(Rp)
3
HARGA
UPAH
(Rp)
4
120,000.00
Total :
4,200.00
92,050.00
6,840.00
2,586.38
594,082.50
11,181.50
75,000.00
90,000.00
110,000.00
120,000.00
Total :
6,750.00
8,100.00
990.00
600.00
16,440.00
2,865.39
2,586.38
594,082.50
11,181.50
75,000.00
90,000.00
110,000.00
120,000.00
Total :
67,500.00
40,500.00
4,950.00
5,400.00
118,350.00
NO
URAIAN
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
4
2,528,900.00
24,167.00
75,000.00
100,000.00
110,000.00
120,000.00
Total :
9,000.00
12,000.00
1,320.00
720.00
23,040.00
57,213.75
60,218.13
78,244.38
45,196.25
75,000.00
100,000.00
110,000.00
120,000.00
Total :
5,250.00
900.00
660.00
300.00
7,110.00
75,240.00
60,218.13
8,778.00
21,997.25
75,000.00
100,000.00
110,000.00
120,000.00
Total :
12,000.00
16,000.00
1,760.00
300.00
30,060.00
36,784.00
78,244.38
22,258.50
75,000.00
100,000.00
110,000.00
120,000.00
Total :
1,500.00
6,300.00
693.00
300.00
8,793.00
2,100.00
4,200.00
462.00
300.00
7,062.00
27,170.00
21,997.25
75,000.00
100,000.00
110,000.00
120,000.00
Total :
1,500.00
20,000.00
2,200.00
1,200.00
24,900.00
NO
URAIAN
0.3000
0.0060
0.0600
0.0120
0.0060
kg
oh
oh
oh
oh
Cat besi
Pekerja
Tukang cat
Kepala Tukang
Mandor
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
81,248.75
75,000.00
100,000.00
110,000.00
120,000.00
Total :
450.00
6,000.00
1,320.00
720.00
8,490.00
75,240.00
8,778.00
75,000.00
100,000.00
110,000.00
120,000.00
4,500.00
6,000.00
1,760.00
300.00
Total :
12,560.00
31,718.27
2,586.38
297,000.00
Total :
297,000.00
297,000.00
3,135.00
2,586.38
159,500.00
Total :
159,500.00
159,500.00
31,718.27
2,586.38
159,500.00
Total :
159,500.00
159,500.00
3,135.00
2,586.38
159,500.00
Total :
159,500.00
159,500.00
31,718.27
3,135.00
2,586.38
159,500.00
Total :
159,500.00
159,500.00
31,718.27
2,586.38
317,350.00
Total :
317,350.00
317,350.00
3,135.00
2,586.38
317,350.00
Total :
317,350.00
317,350.00
NO
URAIAN
55.0000
4.4917
5.2500
bh Bata gosok
bh Batu paras
kg Semen 50 Kg
Upah Kerja ( Lumpsum)
HARGA
SATUAN
(Rp)
HARGA
UPAH
(Rp)
31,718.27
3,135.00
2,586.38
317,350.00
Total :
317,350.00
317,350.00
90,000.00
110,000.00
75,000.00
120,000.00
Total :
-
22,500.00
2,750.00
37,500.00
3,000.00
65,750.00
65,750.00
65,750.00
65,750.00
65,750.00
65,750.00
65,750.00
65,750.00
65,750.00
65,750.00
65,750.00
65,750.00
65,750.00
65,750.00
485,925.00
90,000.00
110,000.00
75,000.00
120,000.00
Total :
45,000.00
5,500.00
75,000.00
6,000.00
131,500.00
2,586.38
594,082.50
90,000.00
110,000.00
75,000.00
120,000.00
Total :
22,500.00
1,100.00
46,875.00
3,720.00
74,195.00
2,586.38
594,082.50
90,000.00
110,000.00
75,000.00
120,000.00
Total :
-
31,500.00
3,850.00
71,250.00
11,400.00
118,000.00
118,000.00
118,000.00
25 1 M2 PENGECATAN KANSTEIN
0.2840 kg Cat
0.0710 kg Thiner
0.0300 oh Tukang Cat
0.0030 oh Kep. Tukang
81,248.75
84,854.00
100,000.00
110,000.00
3,000.00
330.00
2
4
5
5
7
8
10
11
12
14
15
16
18
NO
URAIAN
0.1500
0.0150
oh Pekerja
oh Mandor
HARGA
SATUAN
(Rp)
3
HARGA
UPAH
(Rp)
4
75,000.00
120,000.00
Total :
11,250.00
1,800.00
16,380.00
1 TITIK INSTALASI STOP KONTAK, LAMPU, EXHAUST FAN DAN CEILING FAN
8.0000 m1 Kabel NYM 3 x 2.5 mm ex. Supreme
15,988.50
3.0000 bt Pipa Clipsal 20 mm hitam
13,585.00
2.0000 bh Tee dos clipsal 20 mm hitam
12,383.25
15.0000 bj Klem clipsal 20 mm hitam
5,172.75
3.0000 bj Sock clipsal 20 mm hitam
3,370.13
1.0000 bj Inbow dos plastik clipsal E 157 P
5,172.75
1.0000 ttk Biaya pasang
50,000.00
Total :
50,000.00
50,000.00
57,213.75
25,602.50
15,988.50
15,988.50
1 TITIK INSTALASI AC
10.0000 m1 Kabel NYM 3 x 2.5 mm ex. Supreme
3.0000 bt Pipa Clipsal 20 mm hitam
1.0000 bh Tee dos clipsal 20 mm hitam
15.0000 bj Klem clipsal 20 mm hitam
4.0000 bj Sock clipsal 20 mm hitam
1.0000 bj Inbow dos plastik clipsal E 157 P
1.0000 m1 Pipa flexible clipsal 20 mm hitam
1.0000 ttk Biaya pasang
15,988.50
13,585.00
12,383.25
5,172.75
3,370.13
5,172.75
12,383.25
50,000.00
Total :
50,000.00
50,000.00
7,576.25
13,585.00
12,383.25
5,172.75
3,370.13
5,172.75
50,000.00
Total :
50,000.00
50,000.00
NO
URAIAN
HARGA
SATUAN
(Rp)
8,417.48
13,585.00
12,383.25
5,172.75
3,370.13
5,172.75
50,000.00
Total :
59,250.00
20,737.50
606,810.00
1,432,306.76
2,055,282.84
2,209,360.25
73,933.75
HARGA
UPAH
(Rp)
4
50,000.00
50,000.00
ANALISA PEKERJAAN
0
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
30,346.80
512.05
17,702.30
48,561.15
67,761.15
47,025.00
455,202.00
21,762.13
11,321.43
90,523.13
89,112.38
59,408.25
176,539.69
230,498.04
3,997.13
60,819.00
17,959.62
17,360.06
5,235.45
1,286,763.29
1,765,763.29
20,030.04
531,069.00
7,680.75
27,156.94
17,822.48
58,846.56
119,521.88
782,127.64
1,085,127.64
35,347.13
697,976.40
17,921.75
119,521.88
870,767.15
1,118,267.15
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
13,500.00
14,727.97
470,375.40
7,680.75
46,554.75
17,822.48
58,846.56
119,521.88
117,797.63
853,327.41
1,156,327.41
91,040.40
2,048.20
25,289.00
118,377.60
148,557.60
9,979.75
14,512.44
24,492.19
55,402.19
53,059.88
97,812.00
5,940.83
156,812.70
237,812.70
539,985.00
503,985.00
59,250.00
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
72,900.00
86,790.00
78,840.00
119,700.00
95,400.00
4,350.00
25,950.00
43,500.00
583,110.00
583,110.00
606,810.00
26,710.20
26,710.20
39,760.20
511,005.00
511,005.00
294,690.00
532,755.00
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
294,690.00
338,190.00
122,703.90
122,703.90
144,453.90
424,479.00
522,447.75
288,130.01
1,235,056.76
1,432,306.76
424,479.00
421,579.13
308,922.90
1,154,981.03
1,352,231.03
424,479.00
351,747.00
323,180.88
1,099,406.88
1,296,656.88
424,479.00
302,605.88
333,280.28
1,060,365.16
1,257,615.16
424,479.00
235,360.13
346,944.18
1,006,783.31
169,791.60
1,204,033.31
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
501,756.75
185,353.74
550,803.83
1,737,160.25
54,737.10
3,199,603.27
3,560,853.27
159,179.63
501,756.75
185,353.74
550,803.83
1,397,093.94
1,672,173.94
424,479.00
209,919.60
634,398.60
736,968.60
207,448.24
48,752.22
46,072.75
302,273.21
338,173.21
207,448.24
37,166.21
23,763.30
268,377.75
207,448.24
29,730.40
28,096.39
304,277.75
HARGA
BAHAN
(Rp)
5
265,275.03
HARGA
JUMLAH
(Rp)
6
301,175.03
207,448.24
25,036.11
26,733.71
259,218.06
295,118.06
414,896.48
47,847.94
72,478.07
535,222.48
604,022.48
207,448.24
49,011.81
22,575.14
279,035.18
313,435.18
307,330.72
37,166.21
23,763.30
368,260.23
402,660.23
307,330.72
29,743.31
25,545.55
362,619.58
397,019.58
307,330.72
25,036.11
26,733.71
359,100.55
307,330.72
21,518.64
393,500.55
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
29,110.04
357,959.41
392,359.41
307,330.72
16,811.44
29,704.13
353,846.29
388,246.29
96,040.85
19,397.81
16,040.23
26,884.62
158,363.51
194,263.51
96,040.85
19,397.81
16,040.23
131,478.89
167,378.89
2,437,462.50
28,450.13
20,792.89
2,486,705.51
2,521,105.51
42,557.63
35,404.60
191.86
7,586.70
85,740.79
40,099.16
9,505.32
99,030.79
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
49,604.48
89,054.48
26,443.10
11,881.65
38,324.75
77,774.75
20,111.65
13,663.90
33,775.55
73,225.55
16,138.98
14,257.98
30,396.96
69,846.96
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
13,407.77
15,446.15
28,853.91
68,303.91
11,421.43
16,040.23
27,461.66
66,911.66
8,938.51
17,228.39
26,166.90
65,616.90
35,257.46
16,040.23
51,297.69
104,137.69
26,815.54
18,416.56
45,232.09
98,072.09
21,518.64
19,010.64
40,529.28
93,369.28
17,877.02
20,792.89
38,669.91
91,509.91
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
15,228.58
21,386.97
36,615.55
89,455.55
1,293.19
7,723.07
9,016.26
55,896.26
11,173.14
3,564.50
14,737.64
49,137.64
8,038.45
8,038.45
27,878.45
4,138.20
4,138.20
13,458.20
16,397.62
7,128.99
23,526.61
62,976.61
8,405.72
8,405.72
35,705.72
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
4,368,100.00
32,003.13
55,646.25
4,455,749.38
7,353,749.38
3,034,680.00
32,003.13
55,646.25
3,122,329.38
5,606,329.38
101,156.00
1,280.13
102,436.13
247,396.13
101,156.00
1,280.13
102,436.13
247,396.13
233,055.90
27,823.13
260,879.03
674,879.03
118,377.60
331,787.50
16,693.88
466,858.98
798,058.98
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
315,673.60
27,823.13
343,496.73
757,496.73
63,222.50
768.08
27,823.13
147,345.00
239,158.70
653,158.70
126,269.44
768.08
27,823.13
147,345.00
302,205.64
633,405.64
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
295,944.00
3,840.38
299,784.38
612,234.38
126,269.44
768.08
27,823.13
147,345.00
302,205.64
633,405.64
63,222.50
768.08
44,517.00
147,345.00
58,650.63
314,503.20
645,703.20
4,368,100.00
154,383.08
143,374.00
4,665,857.08
6,321,857.08
4,765,200.00
154,383.08
143,374.00
5,062,957.08
2,781,790.00
154,383.08
76,807.50
7,836,757.08
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
3,012,980.58
4,006,580.58
35,404.60
9,104.04
6,400.63
50,909.27
70,109.27
35,404.60
18,208.08
6,400.63
60,013.31
79,213.31
417,268.50
5,120.50
422,389.00
445,429.00
4,235,907.50
4,235,907.50
5,426,307.50
38,945.06
5,120.50
44,065.56
97,615.56
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
41,221.07
6,400.63
47,621.70
97,121.70
53,269.92
2,560.25
55,830.17
86,130.17
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
54,256.40
1,280.13
55,536.53
85,836.53
70,809.20
3,840.38
74,649.58
136,809.58
70,809.20
3,840.38
126,716.70
31,161.90
232,528.18
294,688.18
70,809.20
3,840.38
80,208.98
31,161.90
186,020.45
268,820.45
34,526.80
2,560.25
3,209.46
40,296.51
37,306.50
1,280.13
288,696.51
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
38,586.63
48,961.63
563,829.75
308,922.90
1,023,930.19
1,896,682.84
2,055,282.84
600,039.00
308,922.90
918,006.38
1,826,968.28
1,985,568.28
724,185.00
267,337.13
1,059,238.13
2,050,760.25
2,209,360.25
144,763.35
4,561.43
149,324.78
162,824.78
101,156.00
7,680.75
1,959.38
110,796.13
101,156.00
7,680.75
1,959.38
181,776.13
HARGA
BAHAN
(Rp)
5
110,796.13
HARGA
JUMLAH
(Rp)
6
181,776.13
101,156.00
10,241.00
3,918.75
37,933.50
63,074.50
75,240.00
291,563.75
381,653.75
101,156.00
10,241.00
3,918.75
45,520.20
63,074.50
75,240.00
299,150.45
389,240.45
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
101,156.00
10,241.00
3,918.75
37,933.50
63,074.50
225,720.00
442,043.75
532,133.75
75,867.00
10,241.00
3,918.75
50,578.00
63,074.50
112,860.00
8,000.00
324,539.25
414,629.25
75,867.00
10,241.00
2,939.06
37,933.50
63,074.50
75,240.00
265,295.06
355,385.06
66,762.96
15,361.50
18,810.00
100,934.46
505,780.00
38,403.75
7,837.50
2,164,556.82
68,421.38
869,022.00
320,804.55
953,314.31
118,694.46
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
4,928,140.31
5,646,010.31
682,803.00
51,205.00
11,756.25
2,895,267.09
91,228.50
869,022.00
320,804.55
953,314.31
5,875,400.70
6,689,390.70
1,011,560.00
102,410.00
39,187.50
4,342,900.63
136,842.75
869,022.00
320,804.55
953,314.31
379,335.00
630,745.02
752,400.00
9,538,521.76
10,553,711.76
809,248.00
81,928.00
31,350.00
2,895,267.09
91,228.50
869,022.00
320,804.55
953,314.31
354,046.00
504,596.02
601,920.00
7,512,724.47
8,393,514.47
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
809,248.00
81,928.00
31,350.00
2,171,450.32
68,421.38
869,022.00
320,804.55
953,314.31
303,468.00
504,596.02
1,203,840.00
7,317,442.57
8,035,642.57
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
606,936.00
81,928.00
31,350.00
2,164,556.82
68,421.38
869,022.00
320,804.55
953,314.31
404,624.00
504,596.02
902,880.00
6,908,433.08
7,626,303.08
632,225.00
76,807.50
23,512.50
2,895,267.09
91,228.50
869,022.00
320,804.55
953,314.31
265,534.50
450,532.16
526,680.00
7,104,928.11
7,918,918.11
5,057.80
256.03
41,360.96
1,368.43
10,345.50
3,564.50
10,592.38
72,545.59
7,586.70
512.05
49,633.15
1,520.48
93,585.59
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
14,225.06
5,346.74
17,653.97
96,478.15
131,223.15
86,055.75
86,055.75
104,925.75
80,647.88
80,647.88
99,517.88
51,100.50
20,691.00
19,010.64
90,802.14
143,242.14
31,459.73
2,892.04
34,351.76
53,461.76
72,982.80
183,661.15
256,643.95
277,353.95
829,521.00
5,120.50
834,641.50
875,801.50
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
8,318.20
1,536.15
1,280.13
19,729.60
30,864.08
68,949.08
96,113.88
27,823.13
123,937.00
140,137.00
81,013.63
632.23
81,645.85
98,025.85
38,239.16
38,239.16
55,999.16
6,238.65
1,264.45
7,503.10
27,353.10
65,033.22
3,060.00
68,093.22
95,393.22
218,143.75
2,069.10
19,010.64
239,223.49
291,663.49
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
65,578.98
316.11
65,895.09
76,395.09
32,721.56
948.34
33,669.90
52,869.90
73,986.00
316.11
74,302.11
227,902.11
127,829.63
2,560.25
130,389.88
140,049.88
30,346.80
1,536.15
65,578.98
97,461.93
147,561.93
2,353.60
28,480.95
30,834.55
2,353.60
31,761.73
44,484.55
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
34,115.33
47,765.33
1,647,703.75
98,862.23
1,746,565.98
2,112,375.98
187,577.50
15,518.25
5,940.83
209,036.58
603,236.58
1,271,556.00
76,293.36
15,518.25
5,940.83
1,369,308.44
1,557,308.44
722,356.25
86,682.75
15,518.25
5,940.83
830,498.08
1,079,498.08
488,015.00
87,842.70
575,857.70
1,026,457.70
67,559.25
19,704.78
87,264.03
104,544.03
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
199,751.75
58,260.93
258,012.68
286,740.68
29,594.40
8,631.70
38,226.10
47,802.10
34,281.23
9,998.69
44,279.92
58,643.92
137,391.38
40,072.48
177,463.86
199,015.86
49,637.50
189.41
49,826.91
62,276.91
24,605.83
24,605.83
31,751.83
41,382.00
213,963.75
72,045.44
327,391.19
364,711.19
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
21,835.28
320.95
48,049.10
70,205.32
124,361.32
115,733.75
115,733.75
168,183.75
37,620.00
37,620.00
55,491.00
31,611.25
31,611.25
43,521.25
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
13,585.00
13,585.00
31,456.00
31,611.25
31,611.25
55,431.25
298,870.00
298,870.00
316,741.00
41,382.00
213,963.75
84,283.50
339,629.25
376,949.25
81,190.80
25,863.75
26,733.71
16,772.25
150,560.51
75,932.84
26,898.30
26,733.71
18,114.03
242,610.51
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
147,678.88
239,728.88
22,777.20
2,948.47
1,782.25
1,118.15
28,626.07
45,066.07
75,932.84
24,053.29
10,693.49
21,692.11
132,371.72
250,721.72
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
7,586.70
1,208.35
8,795.05
31,835.05
11,442.75
9,032.72
13,301.54
11,751.03
45,528.04
52,638.04
11,286.00
3,010.91
877.80
219.97
15,394.68
45,454.68
3,678.40
7,824.44
5,787.21
17,290.05
26,083.05
9,389.33
4,006.53
13,395.86
20,457.86
2,717.00
219.97
2,936.97
27,836.97
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
24,374.63
24,374.63
32,864.63
39,275.28
17,556.00
56,831.28
69,391.28
3,489,009.49
21,725.55
3,510,735.04
3,807,735.04
43,106.25
21,725.55
64,831.80
224,331.80
1,744,504.74
10,862.78
1,755,367.52
1,914,867.52
57,475.00
10,862.78
68,337.78
227,837.78
1,744,504.74
14,081.38
13,578.47
1,772,164.59
1,931,664.59
1,744,504.74
10,862.78
1,755,367.52
2,072,717.52
57,475.00
10,862.78
68,337.78
385,687.78
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
1,744,504.74
14,081.38
13,578.47
1,772,164.59
2,089,514.59
65,750.00
65,750.00
65,750.00
65,750.00
65,750.00
65,750.00
65,750.00
65,750.00
65,750.00
65,750.00
65,750.00
65,750.00
65,750.00
65,750.00
33,528.83
33,528.83
165,028.83
24,001.56
118,816.50
142,818.06
217,013.06
1,163.87
1,366.39
2,530.26
142,818.06
142,818.06
23,074.65
6,024.63
120,530.26
260,818.06
260,818.06
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
29,099.28
45,479.28
127,908.00
40,755.00
24,766.50
77,591.25
10,110.38
5,172.75
286,303.88
336,303.88
336,303.88
336,303.88
336,303.88
336,303.88
393,517.63
361,906.38
352,292.38
352,292.38
159,885.00
40,755.00
12,383.25
77,591.25
13,480.50
5,172.75
12,383.25
50,000.00
371,651.00
421,651.00
189,406.25
108,680.00
12,383.25
129,318.75
16,850.63
5,172.75
461,811.63
511,811.63
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
168,349.50
81,510.00
24,766.50
103,455.00
20,220.75
5,172.75
403,474.50
453,474.50
533250
65323.125
109225.8
5775060.8664
277463.1830625
360125.72075
73933.75
7,194,382.45
7,194,382.45
URAIAN PEKERJAAN
PEKERJAAN PERSIAPAN
Err:509
10
11
12
II
PEKERJAAN TANAH
1 M3 URUGAN KEMBALI
10
11
1 M3 URUGAN PASIR
12
13
14
15
(SNI 03-2835-2002)
NO
URAIAN PEKERJAAN
NO
URAIAN PEKERJAAN
IV PEKERJAAN DINDING
10
11
12
13
14
15
PEKERJAAN PLESTERAN
10
11
12
13
14
1 M2 PLESTERAN CIPRAT 1 PC : 2 PS
15
16
17
18
1 M2 PEKERJAAN ACIAN
NO
URAIAN PEKERJAAN
VI PEKERJAAN KAYU
MEMBUAT DAN MEMASANG 1 M3 KUSEN PINTU DAN JENDELA KAYU KELAS I (KAY
MEMBUAT DAN MEMASANG 1 M3 KUSEN PINTU DAN JENDELA KAYU KELAS II/III
MEMBUAT DAN MEMASANG 1 M2 PINTU KLAMP SEDERHANA KAYU KELAS III (KAY
MEMBUAT DAN MEMASANG 1 M2 DAUN PINTU PANEL KAYU KELAS I/II (KAYU BES
MEMBUAT DAN MEMASANG 1 M2 PINTU DAN JENDELA KACA, KAYU KELAS I/II (KA
7
8
MEMBUAT DAN MEMASANG 1 M2 PINTU DAN JENDELA JALUSI, KAYU KELAS I/II (
MEMBUAT 1 M2 DAUN PINTU TEAKWOOD RANGKAP RANGKA TERTUTUP, KAYU
KELAS II (Lebar Sampai 90 Cm)
MEMBUAT 1 M2 DAUN PINTU TEAKWOOD RANGKAP RANGKA EXPOSE, KAYU
KELAS I/II
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
MEMASANG 1 M2 RANGKA DINDING PEMISAH (60 X 120) CM, KAYU KELAS II/III
24
25
26
27
NO
URAIAN PEKERJAAN
1 M3 MEMBUAT BETON 1 PC : 3 PS : 5 KR
1 M3 MEMBUAT BETON 1 PC : 2 PS : 4 KR
1 M3 MEMBUAT BETON 1 PC : 2 PS : 3 KR
10
11
12
13
14
15
16
17
18
19
20
21
10
11
NO
URAIAN PEKERJAAN
NO
URAIAN PEKERJAAN
10
11
(SNI 7393:2008)
(SNI 7395:2008)
NO
URAIAN PEKERJAAN
NO
URAIAN PEKERJAAN
10
11
12
13
14
15
16
17
18
19
1 M2 PENGECATAN KANSTEIN
1 TITIK INSTALASI STOP KONTAK, LAMPU, EXHAUST FAN DAN CEILING FAN
1 TITIK INSTALASI AC
NO
URAIAN PEKERJAAN
Sekretaris,
LIZA NEIRASARI, ST
NIP. 19751016 200111 2
001
Mengetahui,
Kepala Dinas Pekerjaan Umum
Kabupaten Fakfak ,
KERJAAN
HARGA
3
Rp. Err:509
Rp.
67,761.15
Rp.
1,765,763.29
Rp.
1,085,127.64
Rp.
1,118,267.15
Rp.
13,500.00
Rp.
1,156,327.41
Rp.
148,557.60
Rp.
55,402.19
Rp.
237,812.70
Rp.
539,985.00
Rp.
503,985.00
Rp.
59,250.00
Rp.
72,900.00
Rp.
86,790.00
Rp.
78,840.00
Rp.
119,700.00
Rp.
95,400.00
Rp.
4,350.00
Rp.
25,950.00
Rp.
Rp.
43,500.00
Rp.
606,810.00
Rp.
39,760.20
Rp.
532,755.00
Rp.
338,190.00
Rp.
144,453.90
Rp.
1,432,306.76
Rp.
1,352,231.03
Rp.
1,296,656.88
Rp.
1,257,615.16
HARGA
3
Rp.
1,204,033.31
Rp.
3,560,853.27
Rp.
1,672,173.94
Rp.
736,968.60
HARGA
3
Rp.
338,173.21
Rp.
304,277.75
Rp.
301,175.03
Rp.
295,118.06
Rp.
604,022.48
Rp.
313,435.18
Rp.
402,660.23
Rp.
397,019.58
Rp.
393,500.55
Rp.
392,359.41
Rp.
388,246.29
Rp.
194,263.51
Rp.
167,378.89
Rp.
2,521,105.51
Rp.
99,030.79
Rp.
89,054.48
Rp.
77,774.75
Rp.
73,225.55
Rp.
69,846.96
Rp.
68,303.91
Rp.
66,911.66
Rp.
65,616.90
Rp.
104,137.69
Rp.
98,072.09
Rp.
93,369.28
Rp.
91,509.91
Rp.
89,455.55
Rp.
55,896.26
Rp.
49,137.64
Rp.
27,878.45
Rp.
13,458.20
Rp.
62,976.61
Rp.
35,705.72
HARGA
3
Rp.
7,353,749.38
Rp.
5,606,329.38
Rp.
247,396.13
Rp.
247,396.13
Rp.
674,879.03
Rp.
798,058.98
Rp.
757,496.73
Rp.
653,158.70
Rp.
633,405.64
Rp.
612,234.38
Rp.
633,405.64
Rp.
645,703.20
Rp.
6,321,857.08
Rp.
7,836,757.08
Rp.
4,006,580.58
Rp.
70,109.27
Rp.
79,213.31
Rp.
445,429.00
Rp.
97,615.56
Rp.
97,121.70
Rp.
86,130.17
Rp.
85,836.53
Rp.
136,809.58
Rp.
294,688.18
Rp.
268,820.45
Rp.
288,696.51
Rp.
48,961.63
HARGA
3
Rp.
2,055,282.84
Rp.
1,985,568.28
Rp.
2,209,360.25
Rp.
162,824.78
Rp.
181,776.13
Rp.
181,776.13
Rp.
381,653.75
Rp.
389,240.45
Rp.
532,133.75
Rp.
414,629.25
Rp.
355,385.06
Rp.
118,694.46
Rp.
5,646,010.31
Rp.
6,689,390.70
Rp.
10,553,711.76
Rp.
8,393,514.47
Rp.
8,035,642.57
Rp.
7,626,303.08
Rp.
7,918,918.11
Rp.
93,585.59
Rp.
131,223.15
Rp.
104,925.75
Rp.
99,517.88
Rp.
143,242.14
Rp.
53,461.76
Rp.
277,353.95
Rp.
875,801.50
Rp.
68,949.08
Rp.
140,137.00
Rp.
98,025.85
Rp.
55,999.16
Rp.
27,353.10
Rp.
76,395.09
Rp.
52,869.90
HARGA
3
Rp.
227,902.11
Rp.
140,049.88
Rp.
147,561.93
Rp.
44,484.55
Rp.
47,765.33
HARGA
3
Rp.
2,112,375.98
Rp.
603,236.58
Rp.
1,557,308.44
Rp.
1,079,498.08
Rp.
1,026,457.70
Rp.
104,544.03
Rp.
286,740.68
Rp.
47,802.10
Rp.
58,643.92
Rp.
199,015.86
Rp.
62,276.91
Rp.
31,751.83
Rp.
364,711.19
Rp.
124,361.32
Rp.
168,183.75
Rp.
55,491.00
Rp.
43,521.25
Rp.
31,456.00
Rp.
55,431.25
Rp.
316,741.00
Rp.
242,610.51
Rp.
239,728.88
Rp.
45,066.07
Rp.
250,721.72
Rp.
31,835.05
Rp.
52,638.04
Rp.
45,454.68
Rp.
26,083.05
HARGA
3
Rp.
20,457.86
Rp.
27,836.97
Rp.
32,864.63
Rp.
69,391.28
HARGA
3
Rp.
3,807,735.04
Rp.
224,331.80
Rp.
1,914,867.52
Rp.
227,837.78
Rp.
1,931,664.59
Rp.
2,072,717.52
Rp.
385,687.78
Rp.
2,089,514.59
Rp.
65,750.00
Rp.
65,750.00
Rp.
65,750.00
Rp.
65,750.00
Rp.
65,750.00
Rp.
65,750.00
Rp.
65,750.00
Rp.
65,750.00
Rp.
65,750.00
Rp.
65,750.00
Rp.
65,750.00
Rp.
65,750.00
Rp.
65,750.00
Rp.
165,028.83
Rp.
217,013.06
Rp.
120,530.26
Rp.
260,818.06
Rp.
260,818.06
Rp.
45,479.28
Rp.
336,303.88
Rp.
421,651.00
Rp.
511,811.63
Rp.
453,474.50
16 Agustus 2012
F HARTADI, MT
121 199403 1 004
HARGA
16 Agustus 2012
F HARTADI, MT
121 199403 1 004
CV PASPAN ABADI
REKAPITULASI
SKPD
PAKET
LOKASI
: KOTA SORONG
TAHUN
: 2016
NO
JUMLAH HARGA
URAIAN
PEKERJAAN PENDAHULUAN
II
PEKERJAAN PONDASI
III
PEKERJAAN PAGAR
(RP)
109,211,875.00
1,039,503,946.65
214,500,000.00
REAL COST
PPN 10%
1,363,215,821.65
136,321,582.17
JUMLAH HARGA
1,499,537,403.82
DIBULATKAN
1,499,530,000.00
Terbilang : satu milyar empat ratus sembilan puluh sembilan juta lima ratus tiga puluh ribu rupiah
DIBUAT OLEH
PENYEDIA
CV PASPAN ABADI
EVIANA WAITA
Direktur
PAKET
LOKASI
KOTA SORONG
TAHUN
2016
No
Uraian Pekerjaan
Sat
Volume
###
Harga Satuan
Jumlah Harga
(Rp)
(Rp)
PEKERJAAN PENDAHULUAN
Pembersihan Lokasi
M2
109,211,875.00
LS
As Built Drawing
LS
M2
II
PEKERJAAN PONDASI
Bowplank
M'
230.94
63,976.40
14,774,708.89
Galian Tanah
M3
324.65
94,160.00
30,569,044.00
Urugan Kembali
M3
150.34
19,750.00
2,969,215.00
M3
23.19
554,332.00
12,854,959.08
BH
631.00
1,550,453.28
978,336,019.68
III
PEKERJAAN PAGAR
31.50
800,000.00
25,200,000.00
315.50
600,000.00
189,300,000.00
15,500.00
36,211,875.00
1.00
20,000,000.00
20,000,000.00
1.00
23,000,000.00
23,000,000.00
6.00
5,000,000.00
30,000,000.00
###
214,500,000.00
PAKET
LOKASI
: KOTA SORONG
TAHUN
: 2016
NO
URAIAN
HARGA
SATUAN
(Rp)
1 M2 Pembersihan Lokasi
0.100 oh Pekerja
0.050 oh Mandor
1 M' Bowplank
0.012
0.020
0.007
0.100
0.100
0.010
0.005
m3
kg
m3
oh
oh
oh
oh
HARGA
UPAH
(Rp)
4
Total :
90,000.00
130,000.00
15,500.00
9,000.00
6,500.00
Total :
2,191,800.00
24,109.80
2,191,800.00
110,000.00
90,000.00
120,000.00
130,000.00
21,850.00
11,000.00
9,000.00
1,200.00
650.00
1 M3 Galian Tanah
1.000 oh Pekerja
0.032 oh Mandor
Total :
90,000.00
130,000.00
94,160.00
90,000.00
4,160.00
1 M3 Urugan Kembali
0.192 oh Pekerja
0.019 oh Mandor
Total :
90,000.00
130,000.00
19,750.00
17,280.00
2,470.00
Total :
438,360.00
90,000.00
130,000.00
28,300.00
Total :
547,950.00
438,360.00
90,000.00
110,000.00
120,000.00
130,000.00
122,850.00
Total :
547,950.00
2,630.16
438,360.00
236,250.00
27,000.00
1,300.00
70,200.00
42,900.00
4,680.00
5,070.00
NO
URAIAN
1.500
0.750
0.075
0.075
oh
oh
oh
oh
Pekerja
Tukang Batu
Kepala Tukang
Mandor
HARGA
SATUAN
(Rp)
3
HARGA
UPAH
(Rp)
4
90,000.00
110,000.00
120,000.00
130,000.00
135,000.00
82,500.00
9,000.00
9,750.00
Total :
219,180.00
90,000.00
130,000.00
51,500.00
45,000.00
6,500.00
AN
PUA BARAT
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
15,500.00
42,126.40
26,301.60
482.20
15,342.60
63,976.40
94,160.00
19,750.00
526,032.00
526,032.00
554,332.00
846,911.52
657,540.00
189,371.52
969,761.52
1,314,203.28
657,540.00
428,716.08
227,947.20
1,550,453.28
HARGA
BAHAN
(Rp)
HARGA
JUMLAH
(Rp)
263,016.00
263,016.00
314,516.00
PAKET
LOKASI
: KOTA SORONG
TAHUN
: 2016
HARGA
NO
NAMA
SATUAN
BAHAN
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
Amplas
Bak Fibreglass
Bak Cuci Stainless Steel
Balok Kayu Besi
Balok Kayu Matoa
Keramik Tekstur
Batu Alam Brownies
Batu Belah
Batu Tela
Besi Beton
Besi Holow 4/4
Besi Holow 2/4
Besi Siku
Besi Strip Tebal 5 cm
Biaya Pasang
Cat Batu Alam
Cat dasar
Cat meni
Cat Penutup 2x
Cat Penutup 2 x Mowilex
Dempul
Dolken Kayu 8" - 10"/4m
Engsel jendela
Engsel pintu
Floor Drain
Grendel
Grendel Jendela
Handle
Inbow dos plastik clipsal E 157 P
Kabel NYM 3 x 2.5 mm
Kaca rayben 5 mm
Kait angin
Lbr
Bh
Bh
M3
M3
M2
M2
M3
Bh
Kg
M'
M'
M'
Kg
Ls
Kg
Kg
Kg
Kg
Kg
Kg
BH
Ps
Ps
Bh
Ps
Ps
Ps
Bh
M'
M2
Ps
10,959.00
657,540.00
1,095,900.00
3,287,700.00
2,301,390.00
120,549.00
410,962.50
547,950.00
3,835.65
17,534.40
36,164.70
27,397.50
50,411.40
17,534.40
60,000.00
65,000.00
25,205.70
65,754.00
25,205.70
104,110.50
40,548.30
23,013.90
32,877.00
43,836.00
27,397.50
27,397.50
16,438.50
219,180.00
32,877.00
27,397.50
220,166.35
54,795.00
Rp.
HARGA
NO
NAMA
SATUAN
Kg
BH
M3
M3
M3
M3
M'
Bh
Bh
Bh
Bh
Bh
M3
Bh
Bh
27,397.50
4,602.78
2,191,800.00
2,191,800.00
2,191,800.00
2,191,800.00
13,698.75
87,672.00
109,590.00
164,385.00
1,643.85
219,180.00
876,720.00
21,918.00
16,438.50
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
Kawat Beton
Kawat Las
Kayu Bekisting
Kayu Papan Putih 3/20
Kayu Putih 5/7
Kayu Usuk 4/6
Kawat Duri Anti Karat
Keramik 20 x 20 cm
Keramik 20 x 25 cm
Keramik 40 x 40 cm
Klem clipsal 20 mm hitam
Kloset Jongkok
Koral Beton
Kran air
Kuas
Rp.
HARGA
NO
NAMA
SATUAN
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
Bh
Bh
Bh
BH
Kg
M'
M'
Bh
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
M3
M3
M3
M3
M3
Bh
Ls
Bh
Bh
Kg
M2
Bh
Bh
Bh
Bh
Bh
Kg
Kg
Kg
Kg
M'
Bh
Bh
Bh
M3
Bh
Bh
49,315.50
43,836.00
65,754.00
109,590.00
21,918.00
26,301.60
9,589.13
38,356.50
24,109.80
24,109.80
24,109.80
24,109.80
24,109.80
24,109.80
24,109.80
24,109.80
3,287,700.00
4,383,600.00
438,360.00
438,360.00
438,360.00
21,918.00
1.00
32,877.00
164,385.00
10,959.00
346,304.40
191,782.50
21,918.00
16,438.50
16,438.50
32,877.00
2,630.16
16,438.50
16,438.50
16,438.50
60,274.50
82,192.50
1,534.26
21,918.00
219,180.00
4,383.60
88,767.90
Rp.
NO
NAMA
SATUAN
91
HARGA
Rp.
4
Ls
1.00
UPAH
Pekerja
Tukang Kayu
Tukang Batu
Tukang Besi
Tukang Cat
Tukang Las
Tukang Pipa
Kepala Tukang
Mandor
OH
OH
OH
OH
OH
OH
OH
OH
OH
90,000.00
110,000.00
110,000.00
110,000.00
110,000.00
110,000.00
110,000.00
120,000.00
130,000.00
B
1
2
3
4
5
6
7
8
9
KET
5
KET
5
KET
5
KET
5