NO
I
SATUAN
HARGA
SATUAN
(Rp)
KUANTITAS
PEKERJAAN PERSIAPAN
1M1 Pas. Bowplank
Papan klas II jenis jambu air
Usuk klas II jenis jambu air
Paku > 5 Cm
Pekerja
Mandor
M3
M3
Kg
Org/Hari
Org/hari
###
###
8,500.00
18,000.00
25,000.00
0.005
0.004
0.010
0.056
0.003
5,828.00
6,262.40
85.00
1,008.00
70.00
13,253.40
0.750
0.025
13,500.00
625.00
14,125.00
0.600
0.060
10,800.00
1,500.00
12,300.00
1.200
0.300
0.015
107,760.00
5,400.00
375.00
113,535.00
1.000
0.330
0.010
25,000.00
5,940.00
250.00
31,190.00
1.200
2.100
0.210
80,160.00
37,800.00
5,250.00
123,210.00
1.200
3.580
0.710
1.200
0.120
3.600
0.360
Jumlah
80,160.00
82,340.00
75,473.00
24,000.00
3,600.00
64,800.00
9,000.00
339,373.00
125.000
2.980
0.510
1.200
0.120
3.600
0.180
Jumlah
225,000.00
68,540.00
54,213.00
24,000.00
3,600.00
64,800.00
4,500.00
444,653.00
Jumlah
II
PEKERJAAN GALIAN
1 M3 Galian Tanah
Pekerja
Mandor
Org / Hari
Org / Hari
18,000.00
25,000.00
Jumlah
III
PEKERJAAN URUGAN
1 1 M3 Urugan Tanah Kembali
Pekerja
Mandor
Org / Hari
Org / Hari
18,000.00
25,000.00
Jumlah
2 1 M3 Urugan Pasir
Pasir Urug
Pekerja
Mandor
M3
Org / Hari
Org / Hari
M
Org / Hari
Org / Hari
89,800.00
18,000.00
25,000.00
Jumlah
25,000.00
18,000.00
25,000.00
Jumlah
IV
BIAYA
SATUAN
(Rp)
PEKERJAAN PASANGAN
1 1 M3 Pasangan Aanstamping
Batu Karang
Pekerja
Mandor
M3
Org / Hari
Org / Hari
M
Zak
M3
Org / Hari
Org / Hari
Org / Hari
Org / Hari
66,800.00
18,000.00
25,000.00
Jumlah
Bh
Zak
M3
Org / Hari
Org / Hari
Org / Hari
Org / Hari
66,800.00
23,000.00
106,300.00
20,000.00
30,000.00
18,000.00
25,000.00
1,800.00
23,000.00
106,300.00
20,000.00
30,000.00
18,000.00
25,000.00
V
A
Bh
Zak
M3
Org / Hari
Org / Hari
Org / Hari
Org / Hari
1,800.00
23,000.00
65,000.00
20,000.00
30,000.00
18,000.00
25,000.00
125.000
4.280
0.220
1.500
0.150
4.400
0.220
Jumlah
225,000.00
98,440.00
14,300.00
30,000.00
4,500.00
79,200.00
5,500.00
456,940.00
PEKERJAAN BETON
1 M3 BETON BERTULANG
1 Beton K-175 (1Pc : 2Psr : 3Krl )
Semen
Pasir cor
Batu Pecah 1/2 Cm
Tukang Batu
Kepala Tukang Batu
Pekerja
Mandor
Zak
M3
M3
Org / Hari
Org / Hari
Org / Hari
Org / Hari
23,000.00
106,300.00
160,000.00
20,000.00
30,000.00
18,000.00
25,000.00
8.750
0.680
1.000
0.700
0.070
0.400
0.020
Jumlah 1
201,250.00
72,284.00
160,000.00
14,000.00
2,100.00
7,200.00
500.00
457,334.00
110.000
2.000
0.675
0.068
6.750
0.338
Jumlah 2
715,000.00
22,000.00
13,500.00
2,025.00
121,500.00
8,437.50
882,462.50
0.400
2.000
4.000
0.400
2.000
0.100
466,240.00
17,000.00
80,000.00
12,000.00
36,000.00
2,500.00
613,740.00
1,953,536.50
2 Besi Tulangan
Besi Beton
Kawat Ikat (Bendrat)
Tukang Besi
Kepala Tukang Besi
Pekerja
Mandor
Kg
Kg
Org / Hari
Org / Hari
Org / Hari
Org / Hari
6,500.00
11,000.00
20,000.00
30,000.00
18,000.00
25,000.00
3 Begisting (Cetakan)
Papan Kayu Kls.II jenus jambu air
Paku > 5 Cm
Tukang Kayu
Kepala Tukang Kayu
Pekerja
Mandor
M3
Kg
Org / Hari
Org / Hari
Org / Hari
Org / Hari
###
8,500.00
20,000.00
30,000.00
18,000.00
25,000.00
Jumlah 3
Total 1+2+3
Zak
M3
M3
Org / Hari
Org / Hari
Org / Hari
Org / Hari
23,000.00
106,300.00
125,000.00
20,000.00
30,000.00
18,000.00
25,000.00
5.730
0.680
1.040
0.350
0.035
4.060
0.203
131,790.00
72,284.00
130,000.00
7,000.00
1,050.00
73,080.00
5,075.00
420,279.00
0.233
0.019
0.200
0.020
0.400
0.020
5,359.00
2,019.70
4,000.00
600.00
7,200.00
500.00
19,678.70
Jumlah
VI
PEKERJAAN PLESTERAN
1 1 M2 Plesteran 1Pc : 2 Psr
Semen
Pasir Pasang
Tukang Batu
Kepala Tukang Batu
Pekerja
Mandor
Zak
M3
Org / Hari
Org / Hari
Org / Hari
Org / Hari
23,000.00
106,300.00
20,000.00
30,000.00
18,000.00
25,000.00
Jumlah
Zak
M3
Org / Hari
Org / Hari
Org / Hari
Org / Hari
23,000.00
106,300.00
20,000.00
30,000.00
18,000.00
25,000.00
0.136
0.016
0.200
0.020
0.400
0.020
3,128.00
1,700.80
4,000.00
600.00
7,200.00
500.00
17,128.80
0.119
0.014
0.200
0.020
0.400
0.020
2,737.00
1,488.20
4,000.00
600.00
7,200.00
500.00
16,525.20
0.140
0.120
0.012
3,220.00
2,400.00
360.00
5,980.00
Jumlah
3 1 M2 Plesteran 1Pc : 5Psr
Semen
Pasir Pasang
Tukang Batu
Kepala Tukang Batu
Pekerja
Mandor
Zak
M3
Org / Hari
Org / Hari
Org / Hari
Org / Hari
23,000.00
106,300.00
20,000.00
30,000.00
18,000.00
25,000.00
Jumlah
4 1 M2 Acian semen
Semen
Tukang Batu
Kepala Tukang Batu
Zak
Org / Hari
Org / Hari
23,000.00
20,000.00
30,000.00
Jumlah
M3
M3
Bh
Bh
Bh
Bh
Ls
0.05
0.07
1.00
8.00
3.00
1.00
1.00
2,565,600.000
2,565,600.000
80,000.000
4,500.000
10,000.000
35,000.000
200,000.000
Jumlah
128,280.00
179,592.00
80,000.00
36,000.00
30,000.00
35,000.00
200,000.00
688,872.00
2 Pasangan P2
Kayu Klas I jenis jati
Papan klas I jenis Jati
Seng licin 0.20
Teacwood 2,8 mm
Kunci tanam merk yalle warna kuning
Angker dia. 12 mm
Engsel merk ARCH warna kuning
Grendel
Kait angin magnet
Biaya fabrikasi (diluar finishing)
M3
M3
Lbr
Lbr
Bh
Bh
Bh
Bh
Bh
Ls
0.05
0.03
1.52
3.04
1.00
8.00
3.00
1.00
1.00
1.00
2,565,600.000
2,565,600.000
13,000.000
75,000.000
80,000.000
4,500.000
10,000.000
10,000.000
35,000.000
200,000.000
Jumlah
128,280.00
76,968.00
19,760.00
228,000.00
80,000.00
36,000.00
30,000.00
10,000.00
35,000.00
200,000.00
844,008.00
M3
M3
Bh
Bh
Bh
Bh
Bh
Bh
Ls
0.12
0.30
1.00
8.00
18.00
12.00
2.00
2.00
1.00
2,565,600.000
2,565,600.000
80,000.000
4,500.000
10,000.000
10,000.000
10,000.000
100,000.000
200,000.000
Jumlah
307,872.00
769,680.00
80,000.00
36,000.00
180,000.00
120,000.00
20,000.00
200,000.00
200,000.00
1,913,552.00
4 Pasangan PJ1
Kayu Klas I jenis jati
Papan klas I jenis Jati
Kaca 5 mm
Espagnolet
Kunci tanam merk yalle warna kuning
Angker dia. 12 mm
Engsel merk ARCH warna kuning
Grendel
Kait angin biasa
Handle besar
Handle kecil
Biaya fabrikasi (diluar finishing)
M3
M3
M2
Psg
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Ls
0.13
0.13
1.25
1.00
1.00
8.00
10.00
6.00
4.00
2.00
2.00
1.00
2,565,600.000
2,565,600.000
60,000.000
27,500.000
80,000.000
4,500.000
10,000.000
10,000.000
10,000.000
100,000.000
5,000.000
200,000.000
Jumlah
333,528.00
333,528.00
75,000.00
27,500.00
80,000.00
36,000.00
100,000.00
60,000.00
40,000.00
200,000.00
10,000.00
200,000.00
1,495,556.00
5 Pasangan PJ2
Kayu Klas I jenis jati
Papan klas I jenis Jati
Kaca 5 mm
Handle kecil
Kunci tanam merk yalle warna kuning
Angker dia. 12 mm
Engsel merk ARCH warna kuning
Grendel
Kait angin biasa
Kait angin magnet
Biaya fabrikasi (diluar finishing)
M3
M3
M2
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Ls
0.14
0.15
1.47
3.00
1.00
8.00
9.00
3.00
6.00
1.00
1.00
2,565,600.000
2,565,600.000
60,000.000
5,000.000
80,000.000
4,500.000
10,000.000
10,000.000
10,000.000
35,000.000
200,000.000
Jumlah
359,184.00
384,840.00
88,200.00
15,000.00
80,000.00
36,000.00
90,000.00
30,000.00
60,000.00
35,000.00
200,000.00
1,378,224.00
6 Pasangan PJ3
Kayu Klas I jenis jati
Papan klas I jenis Jati
Kaca 5 mm
Handle kecil
Kunci tanam merk yalle warna kuning
Angker dia. 12 mm
Engsel merk ARCH warna kuning
Grendel
Kait angin biasa
Kait angin magnet
Biaya fabrikasi (diluar finishing)
M3
M3
M2
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Ls
0.11
0.12
0.88
2.00
1.00
8.00
8.00
2.00
4.00
1.00
1.00
2,565,600.000
2,565,600.000
60,000.000
5,000.000
80,000.000
4,500.000
10,000.000
10,000.000
10,000.000
35,000.000
200,000.000
Jumlah
282,216.00
307,872.00
52,800.00
10,000.00
80,000.00
36,000.00
80,000.00
20,000.00
40,000.00
35,000.00
200,000.00
1,143,888.00
7 Pasangan J2
Kayu Klas I jenis jati
Papan klas I jenis Jati
Kaca 5 mm
Angker dia. 12 mm
Engsel merk ARCH warna kuning
Grendel
Handle kecil
Kait angin biasa
Biaya fabrikasi (diluar finishing)
M3
M3
M2
Bh
Bh
Bh
Bh
Bh
Ls
0.08
0.05
0.88
4.00
4.00
2.00
2.00
4.00
1.00
2,565,600.000
2,565,600.000
60,000.000
4,500.000
10,000.000
10,000.000
5,000.000
10,000.000
200,000.000
Jumlah
205,248.00
128,280.00
52,800.00
18,000.00
40,000.00
20,000.00
10,000.00
40,000.00
200,000.00
714,328.00
8 Pasangan BV1
Kayu Klas I jenis jati
Papan klas I jenis Jati
Angker dia. 12 mm
Biaya fabrikasi (diluar finishing)
M3
M3
Bh
Ls
0.05
0.04
2.00
1.00
2,565,600.000
2,565,600.000
4,500.000
100,000.000
Jumlah
128,280.00
102,624.00
9,000.00
100,000.00
339,904.00
9 Pasangan BV2
Kayu Klas I jenis jati
Papan klas I jenis Jati
Angker dia. 12 mm
Biaya fabrikasi (diluar finishing)
M3
M3
Bh
Ls
0.04
0.02
2.00
1.00
2,565,600.000
2,565,600.000
4,500.000
100,000.000
Jumlah
102,624.00
51,312.00
9,000.00
100,000.00
262,936.00
M3
M3
Bh
Bh
Bh
Ls
0.03
0.04
8.00
8.00
4.00
1.00
2,565,600.000
2,565,600.000
4,500.000
10,000.000
5,000.000
200,000.000
Jumlah
76,968.00
102,624.00
36,000.00
80,000.00
20,000.00
200,000.00
515,592.00
M3
M2
Bh
Ls
0.02
0.35
2.00
1.00
2,565,600.000
60,000.000
4,500.000
100,000.000
Jumlah
51,312.00
21,000.00
9,000.00
100,000.00
181,312.00
1,500.00
23,000.00
65,000.00
20,000.00
30,000.00
18,000.00
25,000.00
3.300
0.015
0.012
0.250
0.050
0.250
0.050
4,950.00
345.00
780.00
5,000.00
1,500.00
4,500.00
1,250.00
18,325.00
11.110
0.223
0.018
0.276
0.028
0.274
0.014
49,995.00
5,129.00
1,913.40
5,520.00
840.00
4,932.00
350.00
68,679.40
25.000
0.225
0.030
0.250
0.025
0.500
0.025
45,000.00
5,175.00
3,189.00
5,000.00
750.00
9,000.00
625.00
68,739.00
83.000
0.225
0.030
0.250
0.025
0.500
0.025
103,750.00
5,175.00
3,189.00
5,000.00
750.00
9,000.00
625.00
127,489.00
Jumlah
2 1 M2 Pasangan Keramik Uk.30/30
Keramik 30/30 warna putih
Semen
Pasir Pasang
Tukang Batu
Kepala Tukang Batu
Pekerja
Mandor
bh.
Zak
M3
Org / Hari
Org / Hari
Org / Hari
Org / Hari
4,500.00
23,000.00
106,300.00
20,000.00
30,000.00
18,000.00
25,000.00
Jumlah
Bh
Zak
M3
Org / Hari
Org / Hari
Org / Hari
Org / Hari
1,800.00
23,000.00
106,300.00
20,000.00
30,000.00
18,000.00
25,000.00
Jumlah
Bh
Zak
M3
Org / Hari
Org / Hari
Org / Hari
Org / Hari
1,250.00
23,000.00
106,300.00
20,000.00
30,000.00
18,000.00
25,000.00
Jumlah
Bh
Zak
M3
Org / Hari
Org / Hari
Org / Hari
Org / Hari
1,800.00
23,000.00
106,300.00
20,000.00
30,000.00
18,000.00
25,000.00
25.000
0.225
0.030
0.250
0.025
0.500
0.025
45,000.00
5,175.00
3,189.00
5,000.00
750.00
9,000.00
625.00
68,739.00
0.300
0.110
0.050
0.050
0.200
0.020
0.120
0.012
6,750.00
660.00
150.00
750.00
3,600.00
500.00
2,400.00
360.00
15,170.00
0.350
0.080
0.100
0.110
0.075
0.100
0.120
0.012
0.200
0.020
13,125.00
1,200.00
300.00
660.00
1,312.50
500.00
2,400.00
360.00
3,600.00
500.00
23,957.50
0.098
0.050
0.500
0.140
0.014
0.168
0.017
1,960.00
750.00
2,500.00
2,800.00
420.00
3,024.00
420.00
11,874.00
0.305
0.057
0.120
0.012
0.200
0.020
6,100.00
855.00
2,400.00
360.00
3,600.00
500.00
13,815.00
0.250
0.010
0.100
0.010
0.050
0.003
6,250.00
50.00
2,000.00
300.00
900.00
62.50
9,562.50
Jumlah
IX PEKERJAAN FINISHING
1 1 M2 Cat Tembok + Plapond + Atap
Cat
Plamur
Amplas
Kwas roll
Pekerja
Mandor
Tukang cat
Kepala Tukang Cat
Kg
Kg
Lbr
Bh
Org / Hari
Org / Hari
Org / Hari
Org / Hari
22,500.00
6,000.00
3,000.00
15,000.00
18,000.00
25,000.00
20,000.00
30,000.00
Jumlah
2 1 M2 Cat Kayu
Cat Kilap
Minyak Cat
Kertas amplas
Plamur
Dempul
Kwas biasa
Tukang Cat
Kepala Tukang Cat
Pekerja
Mandor
Kg
Ltr
Lbr
Kg
Kg
Bh
Org / Hari
Org / Hari
Org / Hari
Org / Hari
37,500.00
15,000.00
3,000.00
6,000.00
17,500.00
5,000.00
20,000.00
30,000.00
18,000.00
25,000.00
Jumlah
Kg
Ltr
Bh
Org / Hari
Org / Hari
Org / Hari
Org / Hari
20,000.00
15,000.00
5,000.00
20,000.00
30,000.00
18,000.00
25,000.00
Jumlah
4 1 M2 Cat besi
Cat besi
Minyak Cat
Tukang cat
Kepala tukang cat
Pekerja
Mandor
Kg
Kg
Org / Hari
Org / Hari
Org / Hari
Org / Hari
20,000.00
15,000.00
20,000.00
30,000.00
18,000.00
25,000.00
Jumlah
5 1 M2 Teac Oil
Teac Oil
Kwas Biasa
Tukang Cat
Kepala Tukang Cat
Pekerja
Mandor
Ltr
Bh
Org / Hari
Org / Hari
Org / Hari
Org / Hari
25,000.00
5,000.00
20,000.00
30,000.00
18,000.00
25,000.00
Jumlah
M3
Kg
Org / Hari
Org / Hari
Org / Hari
Org / Hari
###
10,000.00
20,000.00
30,000.00
18,000.00
25,000.00
0.025
0.100
0.800
0.080
0.280
0.014
29,140.00
1,000.00
16,000.00
2,400.00
5,040.00
350.00
53,930.00
1.100
1.000
24.000
0.400
8.000
0.400
825,000.00
8,500.00
480,000.00
12,000.00
144,000.00
10,000.00
1,479,500.00
0.860
0.047
0.200
0.020
0.100
0.010
44,704.40
705.00
4,000.00
600.00
1,800.00
250.00
52,059.40
1.100
0.020
0.100
0.010
0.040
0.004
46,200.00
300.00
2,000.00
300.00
720.00
100.00
49,620.00
0.347
0.012
0.030
0.020
0.600
0.060
0.210
0.021
11,798.00
18,787.20
255.00
200.00
12,000.00
1,800.00
3,780.00
525.00
49,145.20
1.100
0.050
0.200
0.030
2,750.00
500.00
4,000.00
900.00
8,150.00
815.00
Jumlah
XI
PEKERJAAN ATAP
1 1 M3 Kuda-Kuda / Rangka Atap
Kayu Balok Kls. II jenis jambu air
Paku > 5 Cm
Tukang Kayu
Kepala Tukang Kayu
Pekerja
Mandor
M3
Kg
Org / Hari
Org / Hari
Org / Hari
Org / Hari
750,000.00
8,500.00
20,000.00
30,000.00
18,000.00
25,000.00
Jumlah
Lbr.
Kg
Org / Hari
Org / Hari
Org / Hari
Org / Hari
52,000.00
15,000.00
20,000.00
30,000.00
18,000.00
25,000.00
Jumlah
42,000.00
15,000.00
20,000.00
30,000.00
18,000.00
25,000.00
Jumlah
Lbr.
M3
Kg
Kg
Org / Hari
Org / Hari
Org / Hari
Org / Hari
34,000.00
###
8,500.00
10,000.00
20,000.00
30,000.00
18,000.00
25,000.00
Jumlah
M1
Kg
Org / Hari
Org / Hari
2,500.00
10,000.00
20,000.00
30,000.00
Jumlah
1M'
###
8,500.00
10,000.00
42,000.00
20,000.00
30,000.00
18,000.00
25,000.00
=
0.025
0.100
0.500
0.500
0.125
0.075
0.100
0.010
Jumlah
29,140.00
850.00
5,000.00
21,000.00
2,500.00
2,250.00
1,800.00
250.00
62,790.00
URAIAN
I.
1
2
3
4
5
UPAH PEKERJA
Pekerja
Mandor
Tukang Batu, Besi, Cat, Atap
Tukang Kayu/Kaca
Kepala Tukang
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
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
HARGA BAHAN
Aspal
Amplas
Alumunium
Angker
Angker dia.12 mm
Arde tanam
Bataco 10 . 20 . 40
Batu Karang gunung/gladag
Batu Kali
Batu Pecah 3/5 Cm
Batu Pecah 5/7 Cm
Batu Pecah 1/2 Cm (split)
Batu Pecah Kali 2/3 Cm
Bat tub fyber
Besi dia.19 mm
Besi dia.16 mm
Besi dia.12 mm
Besi dia.10 mm
Besi dia. 8 mm
Besi dia. 6 mm
Bak air type fiber
Baut mur dia. 12
Beugel U dia. 16 mm
Bak cuci dari stainlisteel
Besi siku 70 . 70 . 7
Besi man hall t=3mm
Besi Canal 125.50.1.2
Cat kayu/besi
Cat Kilap
Cat Tembok
Dempul kayu
Engsel Jendela ARCH
Engsel Pintu ARCH
Espagnolet
Floor Drain besi
Grendel tekan
Handle besar
Handle kecil
Kaca Bening 3 mm.
Kaca Bening 5 mm.
Kwas roll
Kwas biasa
Kursi sofa sudut + meja
Kapur
Kawat harmonika 3.3 Cm
Kawat duri
Kawat ikat
Kait Angin Pintu (Magnet)
Kait angin biasa
Kayu balok Klas I/bayam
Kayu klas II jenis jambu air
Kayu bulat u/ begesting
Kayu Jati/ Kls I
Kran air vernekel
Kunci gembok
Kunci tanam yalle warna kuning
Kloset jongkok merk INA
Kloset duduk merk INA
SATUAN
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Kg
Lbr
M2
Buah
Buah
Unit
Buah
M3
M3
M3
M3
M3
M3
Unit
Kg
Kg
Kg
Kg
Kg
Kg
Unit
Bh
Bh
Unit
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Psg
Psg
Buah
Buah
Buah
Buah
Buah
M2
M2
Bh
Bh
Unit
M3
M2
M1
Kg
Buah
Bh
M3
M3
Btg
M3
Buah
Bh
Bh
Bh
Unit
HARGA DASAR
(Rp)
HARGA SAT.
(Rp)
18,000.00
25,000.00
20,000.00
20,000.00
30,000.00
###
###
###
###
###
7,500.00
3,000.00
25,000.00
4,500.00
6,000.00
100,000.00
1,800.00
45,000.00
65,000.00
100,000.00
80,000.00
125,000.00
90,000.00
750,000.00
6,500.00
6,500.00
6,500.00
6,500.00
6,500.00
6,500.00
500,000.00
2,500.00
5,000.00
500,000.00
7,000.00
7,500.00
6,500.00
20,000.00
37,500.00
22,500.00
17,500.00
10,000.00
10,000.00
27,500.00
25,000.00
10,000.00
100,000.00
5,000.00
50,000.00
60,000.00
15,000.00
5,000.00
1,000,000.00
30,000.00
12,500.00
2,000.00
11,000.00
35,000.00
10,000.00
3,500,000.00
750,000.00
2,000.00
2,500,000.00
25,000.00
25,000.00
80,000.00
125,000.00
1,050,000.00
###
###
###
###
###
###
###
66,800.00
75,000.00
112,500.00
100,000.00
160,000.00
125,000.00
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
2,565,600.00
###
###
###
###
###
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
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
Buah
Buah
Buah
M'
M'
M'
Kg
Kg
Buah
Unit
Kg
Kg
Kg
Kg
M3
M3
M3
M3
M3
M3
M3
Buah
Staff
Staff
Staff
Kg
Unit
Liter
M3
Buah
Buah
Buah
Unit
Zak
M'
Lbr
Lbr
Lbr
Unit
Buah
Unit
Buah
Buah
Buah
M3
M3
Ltr
Lbr
Lbr
Buah
Buah
5,000.00
25,000.00
45,000.00
2,500.00
75,000.00
2,500.00
30,000.00
25,000.00
6,000.00
2,000,000.00
15,000.00
10,000.00
8,500.00
15,000.00
4,000,000.00
1,500,000.00
2,500,000.00
1,100,000.00
65,000.00
50,000.00
80,000.00
15,000.00
55,000.00
40,000.00
35,000.00
6,000.00
100,000.00
3,500.00
1,500,000.00
15,000.00
12,500.00
20,000.00
150,000.00
23,000.00
13,000.00
38,000.00
42,000.00
52,000.00
3,500,000.00
2,500.00
350,000.00
12,500.00
17,500.00
3,000.00
65,000.00
25,000.00
25,000.00
40,000.00
75,000.00
1,500.00
1,250.00
###
###
###
###
7,500.00
###
###
###
###
###
###
###
###
###
###
1,565,600.00
2,565,600.00
1,165,600.00
106,300.00
89,800.00
121,300.00
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
Buah
Lbr
Buah
Buah
Buah
M3
Unit
M3
Kg
Buah
Unit
Staff
Bh
Bh
Staff
Staff
Bh
Staff
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
1,800.00
34,000.00
1,500.00
1,800.00
4,500.00
30,000.00
1,500,000.00
1,500,000.00
27,000.00
1,000,000.00
400,000.00
50,000.00
3,000.00
2,500.00
115,000.00
135,000.00
5,000.00
85,000.00
3,500.00
6,500.00
10,000.00
8,500.00
12,500.00
30,000.00
20,000.00
10,000.00
5,000.00
3,500.00
350,000.00
1,750,000.00
1,500,000.00
1,200,000.00
1,500,000.00
3,000,000.00
500,000.00
400,000.00
350,000.00
150,000.00
1,350,000.00
250,000.00
###
###
###
###
###
###
###
1,565,600.00
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
LOKASI
TAHUN ANGGARAN
A.
NO
URAIAN PEKERJAAN
SAT.
VOL.
Ls
M1
Ls
1.00
63.00
1.00
1
I.
1
2
3
PEKERJAAN PERSIAPAN
Pembersihan lokasi
Uitzet/pas.bowplank
Penyediaan air kerja
II.
1
2
3
4
5
III.
1
2
3
4
5
6
7
8
IV
1
2
3
4
5
6
7
8
PEKERJAAN BETON
Cor beton sloof 15/20
Cor beton kolom srtuktur 25/25
Cor beton kolom praktis 15/15
Cor beton ringbalk 15/20
Cor meja beton
Cor beton rabat (t=10cm)
Cor beton balok latei 15/15
Cor beton ne`ut
V
1
2
3
4
5
6
7
8
9
10
11
VI
1
2
3
4
HARGA
SATUAN
Rp.
5
250,000.00
13,253.40
500,000.00
250,000.00
834,964.20
500,000.00
1,584,964.20
14,125.00
12,300.00
113,535.00
31,190.00
113,535.00
1,043,978.75
227,304.00
604,006.20
1,012,739.30
3,368,583.45
6,256,611.70
123,210.00
339,373.00
456,940.00
444,653.00
19,678.70
16,525.20
17,128.80
5,980.00
Jumlah
1,967,663.70
17,043,312.06
2,718,793.00
10,902,891.56
1,871,247.58
8,136,347.47
330,928.42
3,463,735.60
46,434,919.39
Jumlah
M3
M3
M3
M3
M3
73.91
18.48
5.32
32.47
29.67
Jumlah
1 pc : 2 psr : 3 krl
1 pc : 2 psr : 3 krl
1 pc : 2 psr : 3 krl
1 pc : 2 psr : 3 krl
1 pc : 2 psr : 3 krl
1 pc : 3 psr : 5 krl
1 pc : 2 psr : 3 krl
1 pc : 2 psr : 3 krl
M3
M3
M3
M3
M2
M2
M2
M2
JUMLAH HARGA
HARGA
Rp.
6
15.97
50.22
5.95
24.52
95.09
492.36
19.32
579.22
M3
M3
M3
M3
M3
M3
M3
M3
3.52
0.25
2.14
3.01
0.35
2.80
0.07
0.34
1,953,536.50
1,953,536.50
1,953,536.50
1,953,536.50
1,953,536.50
420,279.00
1,953,536.50
1,953,536.50
Jumlah
6,876,448.48
488,384.13
4,180,568.11
5,880,144.87
683,737.78
1,176,781.20
136,747.56
664,202.41
20,087,014.52
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
4.00
2.00
1.00
1.00
1.00
4.00
1.00
2.00
1.00
2.00
1.00
688,872.00
844,008.00
1,495,556.00
1,378,224.00
1,143,888.00
714,328.00
339,904.00
262,936.00
515,592.00
181,312.00
1,913,552.00
Jumlah
2,755,488.00
1,688,016.00
1,495,556.00
1,378,224.00
1,143,888.00
2,857,312.00
339,904.00
525,872.00
515,592.00
362,624.00
1,913,552.00
14,976,028.00
M3
Bh
Bh
Bh
9.38
300.00
18.00
18.00
1,479,500.00
2,500.00
5,000.00
6,000.00
Jumlah
13,877,710.00
750,000.00
90,000.00
108,000.00
14,825,710.00
VII
1
2
3
4
5
6
VIII
1
2
3
4
PEKERJAAN LANTAI
Pas. tegel keramik 30/30 cm
Pas. plint keramik 10/30 cm
Pas. tegel keramik 20/20 cm u/ wc/km+m.beton
Pas. wafel 20/20 cm u/ lantai wc/km
IX
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
36
37
38
39
40
41
42
M2
M1
M2
M1
M2
M1
356.45
52.50
39.45
332.50
260.40
11.10
52,059.40
49,620.00
53,930.00
815.00
49,145.20
62,790.00
18,556,573.13
2,605,050.00
2,127,538.50
270,987.50
12,797,410.08
696,969.00
37,054,528.21
68,679.40
18,325.00
68,739.00
68,739.00
Jumlah
7,165,321.80
1,330,395.00
3,249,979.92
257,083.86
12,002,780.58
25,000.00
25,000.00
5,000.00
12,500.00
12,500.00
20,000.00
100,000.00
100,000.00
150,000.00
125,000.00
1,050,000.00
3,500,000.00
350,000.00
25,000.00
25,000.00
750,000.00
350,000.00
50,000.00
3,000.00
2,500.00
115,000.00
135,000.00
5,000.00
3,000.00
3,500.00
6,500.00
10,000.00
8,500.00
12,500.00
30,000.00
20,000.00
85,000.00
35,000.00
10,000.00
5,000.00
3,500.00
400,000.00
500,000.00
1,500,000.00
1,500,000.00
350,000.00
500,000.00
Jumlah
625,000.00
175,000.00
50,000.00
87,500.00
100,000.00
60,000.00
100,000.00
100,000.00
150,000.00
125,000.00
1,050,000.00
7,000,000.00
350,000.00
50,000.00
75,000.00
750,000.00
700,000.00
300,000.00
9,000.00
35,000.00
1,150,000.00
810,000.00
5,000.00
9,000.00
3,500.00
45,500.00
40,000.00
8,500.00
12,500.00
30,000.00
20,000.00
170,000.00
105,000.00
20,000.00
25,000.00
3,500.00
400,000.00
500,000.00
1,500,000.00
1,500,000.00
350,000.00
500,000.00
19,099,000.00
Jumlah
M2
M1
M2
M2
Ttk
Bh
Bh
Bh
Bh
Bh
Unit
Unit
Unit
Bh
Unit
Unit
Ls
Bh
Bh
Unit
Unit
Staff
Bh
Bh
Staff
Staff
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Staff
Staff
Bh
Bh
Bh
Unit
Unit
Ls
Ls
Unit
Ls
104.33
72.60
47.28
3.74
25.00
7.00
10.00
7.00
8.00
3.00
1.00
1.00
1.00
1.00
1.00
2.00
1.00
2.00
3.00
1.00
2.00
6.00
3.00
14.00
10.00
6.00
1.00
3.00
1.00
7.00
4.00
1.00
1.00
1.00
1.00
2.00
3.00
2.00
5.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
X
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
PEKERJAAN FINISHING
Menie kayu
Cat kayu
Cat atap
Cat plafond
Cat tembok
Teac oil/plitur daun pintu & jendela
Residu kayu kap + gording
Pas. gordin pintu & jendela + rell penggantung
Pengadaan kursi sofa + meja merk olympic
Peng.T.tidur no.2 merk olympic + kasur & bantal
Peng.T.tidur no.3 merk olympic + kasur & bantal
Peng.lemari 2 pintu dari kayu jati
Peng.meja makan kaca +kursi merk olympic
Peng. TV 21" merk polytron + rak
Peng.dispencer merk aqua fresh + meja
Peng.rice cocker merk yong ma
Peng. teflon
Peng.kompor hock 22 sumbu
Peng.antena parabol + reciever merk venus
Peng dandang kukus
XI
1
2
3
M2
M2
M2
M2
M2
M2
Ls
Ls
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Lusin
Unit
Unit
Unit
Ls
Ls
Ls
177.71
110.00
356.45
260.40
579.22
90.00
1.00
1.00
1.00
1.00
2.00
3.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
11,874.00
23,957.50
15,170.00
15,170.00
15,170.00
9,562.50
200,000.00
2,000,000.00
1,000,000.00
1,750,000.00
1,500,000.00
1,200,000.00
1,500,000.00
3,000,000.00
500,000.00
400,000.00
350,000.00
150,000.00
1,350,000.00
250,000.00
Jumlah
2,110,128.54
2,635,325.00
5,407,346.50
3,950,268.00
8,786,767.40
860,625.00
200,000.00
2,000,000.00
1,000,000.00
1,750,000.00
3,000,000.00
3,600,000.00
1,500,000.00
3,000,000.00
500,000.00
400,000.00
350,000.00
150,000.00
1,350,000.00
250,000.00
42,800,460.44
1.00
1.00
1.00
250,000.00
350,000.00
150,000.00
250,000.00
350,000.00
150,000.00
750,000.00
Jumlah
R E K A P I T U L A S I
A
NO
URAIAN PEKERJAAN
JUMLAH HARGA
PEKERJAAN PERSIAPAN
Rp
1,584,964.20
II
Rp
6,256,611.70
III
Rp
46,434,919.39
IV
PEKERJAAN BETON
Rp
20,087,014.52
Rp
14,976,028.00
VI
Rp
14,825,710.00
VII
Rp
37,054,528.21
VIII
PEKERJAAN LANTAI
Rp
12,002,780.58
IX
Rp
19,099,000.00
PEKERJAAN FINISHING
Rp
42,800,460.44
XI
Rp
750,000.00
J U M LAH
PPN 10%
JUMLAH TOTAL
DIBULATKAN
Rp
Rp
Rp
Rp
215,872,017.04
21,587,201.70
237,459,218.75
237,459,000.00
TERBILANG : DUA RATUS TIGA PULUH TUJUH JUTA EMPAT RATUS LIMA PULUH SEMBILAN RIBU RUPIAH
SoE,
Meret 2005
Dibuat Oleh :
CV.MENTARI
Diperiksa/Disetujui :
Dinas Permukima Kab. TTS
Nip.620008430
Direktur
Mengetahui :
Pemimpin Satuan Kerja/Direktur RSUD SoE