Ds

BILL OF QUANTITY
Pekerjaan : : Optimalisasi Rusunawa Provinsi Jawa Timur

Lokasi : : Rusunawa Kabupaten Banyuwangi dan Kota Kediri Jumlah TB :
Satuan Kerja : : 5 TB
Pengembangan Kawasan Permukiman Strategis
REKAPITULASI
NO URAIAN PEKERJAAN JUMLAH HARGA
I KABUPATEN BANYUWANGI (2TB) Rp 23

II KOTA KEDIRI (3TB) Rp 3,36
TOTAL
DIBULATKAN
PPN 10%
GRAND TOTAL
JUMLAH HARGA
233,219,012.03
3,365,459,164.56
Rp 3,598,678,176.59
Rp 3,598,678,176.58
Rp 359,867,817.66
Rp 3,958,545,994.24
BILL OF QUANTITY
Pekerjaan : Optimalisasi Rusunawa Provinsi Jawa Timur
Lokasi : Rusunawa Kabupaten Banyuwangi Jumlah TB : 2 TB
Satuan Kerja : Pengembangan Kawasan Permukiman Strategis
REKAPITULASI
NO URAIAN PEKERJAAN JUMLAH (RP)
I PEKERJAAN PERSIAPAN 5,827,500.00

II MEKANIKAL DAN ELEKTRIKAL 227,391,512.03
JUMLAH 233,219,012.03
BILL OF QUANTITY

PEKERJAAN PERSIAPAN
HARGA SATUAN (Rp.)

NO URAIAN PEKERJAAN VOL. SAT.
PEKERJAAN PERSIAPAN
1 Pengadaan Listrik Kerja 1.00 ls 1,350,000.00
2 Dokumentasi dan Administrasi 1.00 ls 900,000.00
3 Kesehatan dan keselamatan kerja (K3)
a. Topi pelindung (safety helmet) 5.00 bh 27,000.00
b. Sarung Tangan (safety gloves) 5.00 psg 11,250.00
c. Sepatu keselamatan (safety shoes) 5.00 psg 180,000.00
d. Rompi Keselamatan (Safety vest) 5.00 bh 18,000.00
e. Petugas K3 1.00 org 45,000.00
f. Pembuatan kartu identitas pekerja (KIP) 5.00 bh 9,000.00
g. Pelindung Pernafasan dan Mulut (masker)
5.00 bh 2,250.00
h. Pembatas Area 2.00 ls 225,000.00
i. Papan Informasi K3 2.00 bh 810,000.00
j. Pembuatan Manual, Prosedur dan Instruksi kerja
1.00 bh 225,000.00
Total
JUMLAH HARGA (Rp.)
1,350,000.00
900,000.00
135,000.00
56,250.00
900,000.00
90,000.00
45,000.00
45,000.00
11,250.00
450,000.00
1,620,000.00
225,000.00
5,827,500.00
BILL OF QUANTITY
PEKERJAAN MEKANIKAL ELEKTRIKAL
NO. URAIAN P E K E R J A A N VOL. SAT HARGA SATUAN (Rp.)
TOTAL
1 PEKERJAAN MDP
Pengadaan dan pemasangan MDP, dengan 2 unit 62,407,352.82
komponen panel, sbb :
Mgs 3P, 63 A
MCCB 3P, 320 A
MCCB 3P, 63 A
MCCB 3P, 32 A
MCB 3P, 32 A
Contacto, (timer switch)
Earth Fault Relay
Over Current Relay
Over / Under Voltage Relay
Power Factor-meter
Frequency-metr
Ampere-meter 300/5 A
Ampere-meter 50/5 A
Volt-meter 0-500 Volt
Volt Selector Switch
CT 300/5 A
CT 50/5 A
Fuse Carrier 4 A
Indicator Lamp
Rel MCCB 3P
CU Bar 5 x 400 A
CU Bar 5 x 63 A
Accessories & Termination
Box Panel
2 P-PENGELOLA
Pengadaan dan pemasangan P- PENGELOLA
dengan komponen panel, sbb:
2 unit 49,931,576.94
MCCB 3P, 63 A
MCB 3P, 32 A
MCB 1P, 6 A
Ampere-meter 50/5 A
Volt-meter 0-500 Volt
Volt Selector Switch
Fuse 2 A
Indicator Lamp
Rel MCB 3P
Cu Bar 5 x 63 A
Accessories & Termination
Box Panel
KWH-meter/3ph/63A 2 bh 1,356,826.25
JUMLAH HARGA (Rp.)
227,391,512.03
124,814,705.64
99,863,153.88
2,713,652.50
BILL OF QUANTITY

Lokasi : Kota Kediri, Jawa Timur Tahun Anggaran : 2017
Jumlah TB : 3 TB
REKAPITULASI
No. JENIS PEKERJAAN
I. PEKERJAAN PERSIAPAN TOTAL I :
II. PEKERJAAN 3 TWIN BLOK TOTAL II :

2.1. PEKERJAAN GEDUNG C
A. PEKERJAAN ARSITEKTUR
B. PEKERJAAN MEKANIKAL ELEKTRIKAL
2.2. PEKERJAAN GEDUNG D
2.3. PEKERJAAN GEDUNG E
TOTAL I + II :
REKAPITULASI PEK. STRUKTUR, ARSITEKTUR, M/E (ZONE 3 - 4)
JUMLAH HARGA
( Rp. )
2,655,090,000.00
710,369,164.56
-
232,093,001.61
-
239,420,485.44
-
238,855,677.50
3,365,459,164.56
E 3 - 4) 1/1
BILL OF QUANTITY

Jumlah TB : 3 TB
PEKERJAAN PERSIAPAN
HARGA SATUAN
NO URAIAN PEKERJAAN VOL. SAT. (Rp.)
PEKERJAAN PERSIAPAN
1 Pengadaan Air Kerja 1.00 ls 1,350,000.00
2 Pengadaan Listrik Kerja 1.00 ls 2,250,000.00
3 Dokumentasi dan Administrasi 1.00 ls 900,000.00
4 Kesehatan dan keselamatan kerja (K3)
a. Topi pelindung (safety helmet) 50.00 bh 27,000.00

b. Sarung Tangan (safety gloves) 50.00 psg 11,250.00
c. Sepatu keselamatan (safety shoes) 50.00 180,000.00
psg
d. Rompi Keselamatan (Safety vest) 50.00 bh 18,000.00
e. Petugas K3 1.00 org 45,000.00
f. Pembuatan kartu identitas pekerja (KIP) 50.00 9,000.00
bh
g. Pelindung Pernafasan dan Mulut (masker) 50.00 2,250.00
bh
h. Pembatas Area 5.00 ls 225,000.00
i. Papan Informasi K3 2.00 bh 810,000.00
j. Pembuatan Manual, Prosedur dan Instruksi 1.00 225,000.00
kerja bh
k. Pelindung jatuh 20.00 bh 135,000.00
5 Pembersihan Gedung 3 TB 7,800.00 m2 337,500.00
Total
JUMLAH HARGA (Rp.)
1,350,000.00
2,250,000.00
900,000.00
1,350,000.00
562,500.00
9,000,000.00
900,000.00
45,000.00
450,000.00
112,500.00
1,125,000.00
1,620,000.00
225,000.00
2,700,000.00
2,632,500,000.00
2,655,090,000.00
BILL OF QUANTITY

Jumlah TB : 3 TB
REKAPITULASI 3 TB
No. URAIAN PEKERJAAN

JUMLAH HARGA (Rp.)
PEKERJAAN GEDUNG C
PEKERJAAN ARSITEKTUR
A PEKERJAAN PERBAIKAN KEBOCORAN KAMAR MANDI -
B PEKERJAAN LANTAI -
C PEKERJAAN KUSEN PINTU / JENDELA + ASSESORIES -
E PEKERJAAN SANITAIR -
G PEKERJAAN PENGECATAN -
H PEKERJAAN ENTRANCE -
I PEKERJAAN GROUND TANK DAN R. POMPA DI LUAR BANGUNAN
-
SUB TOTAL -

C INSTALASI AIR HUJAN -
D PEKERJAAN PANEL 202,160,456.572
E PEKERJAAN LISTRIK 27,155,569.273
F PEKERJAAN LAMPU TAMAN 2,776,975.769
G INSTALASI HYDRANT GEDUNG -
SUB TOTAL 232,093,001.615
PEKERJAAN GEDUNG D
-
SUB TOTAL -

A INSTALASI AIR BERSIH 71,086,788.498
SUB TOTAL 239,420,485.442
PEKERJAAN GEDUNG E
F PEKRJAAN PLAFOND -
-
K TRALIS SUNSCREEN SELASAR -
SUB TOTAL -

SUB TOTAL : 238,855,677.504

710,369,164.561
BILL OF QUANTITY

Jumlah TB : 3 TB
PEKERJAAN ARSITEKTUR GEDUNG C
NO. JENIS PEKERJAAN
PEKERJAAN ARSITEKTUR TB C
I PEKERJAAN PERBAIKAN KEBOCORAN KAMAR MANDI
A Lantai Dua
Kamar Mandi bocor
Pembongkaran lantai keramik km/wc 20x20 cm
Bongkar Closed Jongkok KM/WC
Bongkar dan pasang pipa air bekas
- Pipa PVC AW dia. 2"
Bongkar dan pasang pipa air kotor
Elbow
Pasang lantai keramik km/wc 20x20cm ad. 5 cm (kasar)
Upah Pasang closet jongkok type leher angsa (standart)
Pas. Nat Keramik 20x20 cm lantai + dinding h = 20 cm km/wc (hunian)
Bongkar pasang floor drain stainless
Lantai Tiga
Kamar Mandi bocor

Elbow
Pasang closet jongkok type leher angsa (standart)
Lantai Empat
Kamar Mandi bocor

Elbow
Lantai Lima
Kamar Mandi bocor

Elbow
II PEKERJAAN LANTAI
A LANTAI DASAR (PERBAIKAN PIPA AIR HUJAN YANG BUNTU)

1 Bongkar keramik lantai hunian 30x30
2 Bongkar Rabat
3 Galian Tanah
4 Penggantian Pipa PVC AW Air Hujan 3"
5 Pekerjaan Urug kembali
6 Pekerjaan Rabat Beton
7 Pasang keramik lantai hunian 30x30
A LANTAI DUA
3 Nat keramik L = 10 cm di sekeliling gutter di corridor/selasar
B LANTAI TIGA
2 Pasang keramik lantai hunian termasuk selasar 30x30
C LANTAI EMPAT
D LANTAI LIMA
F LANTAI ATAP DAN ROOF TANK

1 Pembongkaran daerah dak beton dan R. Roof Tank
2 Waterproofing Poliurethane daerah dak beton
3 Waterproofing Poliurethane daerah dak roof tank
III PEKERJAAN KUSEN PINTU / JENDELA + ASSESORIES
A LANTAI DASAR
Bongkar Pasang Penutup Shaft Hunian (terpasang)

B LANTAI DUA
C LANTAI TIGA
D LANTAI EMPAT
E LANTAI LIMA
B PEKERJAAN SANITAIR
E.1 LANTAI DASAR

1 Pasang kran janitor
E.2 LANTAI DUA
1 Pasang kran di janitor
E.3 LANTAI TIGA
E.4 LANTAI EMPAT
E.5 LANTAI LIMA
G PEKERJAAN PENGECATAN
G.1 LANTAI DASAR

1 Kupas/kerok Cat dinding bag. Luar (exterior)
2 Cat dinding bag. Luar (exterior)
3 Kupas / kerok cat dinding luar hunian dan selasar depan hunian (exterior)
4 Cat dinding luar hunian dan selasar depan hunian (exterior)

5 Kupas/kerok Cat dinding bag. Dalam (interior)
6 Cat dinding bag. Dalam (interior)
7 Kupas/kerok Cat kolom utama
8 Cat kolom utama
9 Kupas/kerok Cat balok beton + balok corridor + pelat bawah tangga
10 Cat balok beton + balok corridor + pelat bawah tangga
11 Kupas/Kerok Cat canopy hunian + pelat bak bunga
12 Cat canopy hunian + pelat bak bunga
13 Kupas/Kerok Cat plafond expose hunian dan corridor/selasar
14 Cat plafond expose hunian dan corridor/selasar
15 Dinding Shear Wall :
- Kupas/kerok Cat dinding exterior/dind terluar
- Cat dinding exterior/dind terluar
- Kupas/kerok Cat dinding interior/dind dalam
- Cat dinding interior/dind dalam
16 Bak Sampah :
- Kupas/kerok Cat dinding exterior/dind terluar + pelat bag terluar
- Cat dinding exterior/dind terluar + pelat bag terluar
- Kupas/kerok Cat dinding interior/dind dalam + pelat bag dalam + balok bak sampah
- Cat dinding interior/dind dalam + pelat bag dalam + balok bak sampah
17 Kupas/kerok Pas. besi Black Steel railling tga darurat dia. 2 1/2" finish cat.(terpasang)
18 Pas. besi Black Steel railling tga darurat dia. 2 1/2" finish cat.(terpasang)
19 Kupas/kerok Pas. besi Black Steel railling tangga utama dia.2 1/2" finish cat. (terpasang)
20 Pas. besi Black Steel railling tangga utama dia.2 1/2" finish cat. (terpasang)
21 Kupas/kerok Pasang dudukan railling tangga Utama dan darurat

22 Cat dudukan railling tangga Utama dan darurat
G.2 LANTAI DUA


8 Cat kolom utama
16 Pas. besi Black Steel railling tangga darurat dia. 2 1/2" finish cat.(terpasang)
19 Kupas/kerang Pas. besi BS railling corridor/selasar dia.2 1/2 ", 2", 1 1/2"
20 Pas. besi BS railling corridor/selasar dia.2 1/2 ", 2", 1 1/2"
22 Cat dudukan railling tangga Utama, darurat dan selasar
G.2 LANTAI TIGA


8 Cat kolom utama
19 Kupas/kerang Pas. besi BS railling corridor/selasar dia.2 1/2 ", 2", 1 1/2" finish cat as 0A/BC &
as 13/BC (termasuk kaki
20 Pas. besi BS railling corridor/selasar dia.2 1/2 ", 2", 1 1/2" finish cat as 0A/BC & as 13/BC
(termasuk kaki terpasang)
G.4 LANTAI EMPAT


8 Cat kolom utama
G.5 LANTAI LIMA


8 Cat kolom utama
15 Kupas/kerok Cat list plafond kayu
16 Cat list plafond kayu
G.6 LANTAI ATAP DAN ROOF TANK

Kupas/kerok Cat dinding bag. Luar (exterior)
Kupas/kerok Cat kolom utama
2 Cat kolom utama
Kupas/kerok Cat ring balok
3 Cat ring balok
Kupas/kerok Cat pelat beton
4 Cat pelat beton
Kupas/kerok Tangga Monyet menuju ke Roof Tank + cat ( model gantung lengkap terpasang )
5 Cat Tangga Monyet menuju ke Roof Tank + cat ( model gantung lengkap terpasang )
Kupas/kerok Main Hole penutup tangga ke roof tank

6 Cat Main Hole penutup tangga ke roof tank
H PEKERJAAN ENTRANCE
A PEKERJAAN PASANGAN + PENGECATAN
1 Kupas/kerok Cat dinding + balok
2 Cat dinding + balok
3 Kupas/kerok Pas. besi BS railling ramp penyandang cacat dia. 2 1/2 " finish cat.(termasuk kaki
T = 60 cm)
4 Pas. besi BS railling ramp penyandang cacat dia. 2 1/2 " finish cat.(termasuk kaki T = 60 cm)
B PEKERJAAN ATAP CANOPY

1 Pembersihan daerah dak beton dan R. Roof Tank
2 Waterproofing (POLYURETHANE) daerah dak beton canopy entrance
3 Cat dinding parapet + pelat dak beton
4 Pengecatan Atap genteng metal T=0.35 MM
5 Pengecatan Nok genteng (termasuk jurai)
6 Pengecatan Wall flassing
7 Pengecatan Papan lisplang 3/30
8 Kupas/kerok cat Plafond Expose GRC T = 6 MM
9 Pengecatan Plafond Expose GRC T = 6 MM
10 Kupas/kerok Up ceilling 15 cm (bagian dalam depan ruang serbaguna)
11 Up ceilling 15 cm (bagian dalam depan ruang serbaguna)
12 Kupas/kerok Up ceilling 25 cm (bagian dalam entrance)
13 Up ceilling 25 cm (bagian dalam entrance)
I. PEKERJAAN GROUND TANK DAN R. POMPA DI LUAR BANGUNAN

3 Kupas/kerokCat plafond expose
4 Cat plafond expose
R. GWT :
5 - Perbaikan Kebocoran dengan injeksi
HARGA SATUAN JUMLAH
SAT.
(Rp.) HARGA (Rp.)
VOLUME
TOTAL 000
SUB TOTAL 000
24.00 0
11.52 m2 0
24.00 buah 0
0
12.00 m' 0
0
12.00 m' 0
24.00 buah 0
11.52 m2 0
24.00 buah 0
65.04 m2 0
24.00 buah 0
0
24.00 0
0
11.52 m2 0
24.00 buah 0
0
12.00 m' 0
0
12.00 m' 0
24.00 buah 0
11.52 m2 0
22.00 buah 0
65.04 m2 0
24.00 buah 0
2.00 buah 0
0
24.00 0
0
11.52 m2 0
24.00 buah 0
0
12.00 m' 0
0
12.00 m' 0
24.00 buah 0
11.52 m2 0
21.00 buah 0
65.04 m2 0
24.00 buah 0
3.00 buah 0
0
24.00 0
0
11.52 m2 0
24.00 buah 0
0
12.00 m' 0
0
12.00 m' 0
24.00 buah 0
11.52 m2 0
24.00 buah 0
65.04 m2 0
24.00 buah 0
0
SUB TOTAL 0
43.20 M2 0
5.18 M3 0
17.28 M3 0
140.02 M1 0
14.88 M3 0
5.18 M3 0
37.80 M2 0
0
0
98.75 M2 0
98.75 M2 0
89.53 M1 0
0
0
197.51 M2 0
197.51 M2 0
89.53 M1 0
0
0
239.83 M2 0
239.83 M2 0
89.53 M1 0
0
0
169.29 M2 0
169.29 M2 0
89.53 M1 0
0
0
860.79 M2 0
773.46 M2 0
87.33 M2 0
SUB TOTAL 000
24.00 Unit 0
0
24.00 Unit 0
0
24.00 Unit 0
0
24.00 Unit 0
0
24.00 Unit 0
SUB TOTAL 000
14.00 Buah 0
0
2.00 Buah 0
0
2.00 Buah 0
0
2.00 Buah 0
0
2.00 Buah 0
SUB TOTAL 000
238.18 M2 0
238.18 M2 0
0
M2
484.40
484.40 M2 0
0
0
132.48 M2 0
132.48 M2 0
441.80 M2 0
441.80 M2 0
195.64 M2 0
195.64 M2 0
758.20 M2 0
758.20 M2 0
0
34.80 M2 0
34.80 M2 0
34.80 M2 0
34.80 M2 0
0
11.22 M2 0
11.22 M2 0
0
M2
38.02
38.02 M2 0
0
M2
2.17
0
M2
2.17
0
M2
3.21
0
M2
3.21
9.00 M2 0
9.00 M2 0
0
0
591.29 M2 0
591.29 M2 0
0
M2
484.40
484.40 M2 0
M2 0
M2 0
115.92 M2 0
115.92 M2 0
434.02 M2 0
434.02 M2 0
195.64 M2 0
195.64 M2 0
834.65 M2 0
834.65 M2 0
0
M2
2.74
0
M2
2.74
0
M2
3.19
0
M2
3.19
89.54 M2 0
89.54 M2 0
23.40 M2 0
23.40 M2 0
0
0
591.29 M2 0
591.29 M2 0
0
M2
484.40
484.40 M2 0
0
0
115.92 M2 0
115.92 M2 0
434.02 M2 0
434.02 M2 0
195.64 M2 0
195.64 M2 0
834.65 M2 0
834.65 M2 0
0
M2
2.74
0
M2
2.74
0
M2
3.19
0
M2
3.19
0
M2
89.54
0
M2
89.54
23.40 M2 0
23.40 M2 0
0
0
591.29 M2 0
591.29 M2 0
0
M2
484.40
484.40 M2 0
M2 0
M2 0
115.92 M2 0
115.92 M2 0
434.02 M2 0
434.02 M2 0
195.64 M2 0
195.64 M2 0
834.65 M2 0
834.65 M2 0
0
M2
2.74
0
M2
2.74
0
M2
3.19
0
M2
3.19
0
M2
89.54
0
M2
89.54
23.40 M2 0
23.40 M2 0
0
0
687.43 M2 0
687.43 M2 0
0
M2
484.40
484.40 M2 0
M2 0
M2 0
115.92 M2 0
115.92 M2 0
434.02 M2 0
434.02 M2 0
195.64 M2 0
195.64 M2 0
834.65 M2 0
834.65 M2 0
64.17 M2 0
64.17 M2 0
0
M2
2.74
0
M2
2.74
0
M2
3.19
0
M2
3.19
0
M2
89.54
0
M2
89.54
2.80 M2 0
2.80 M2 0
0
0
151.47 M2 0
151.47 M2 0
5.67 M2 0
5.67 M2 0
92.52 M2 0
92.52 M2 0
725.37 M2 0
725.37 M2 0
0
Unit
1.00
0
Unit
1.00
1.00 Unit 0
1.00 Unit 0
SUB TOTAL 000
78.38 M2 0
78.38 M2 0
0
M2
1.90
0
M2
1.90
0
0
16.08 M2 0
16.08 M2 0
20.61 M2 0
11.40 M2 0
1.54 M2 0
5.72 M2 0
5.31 M2 0
37.68 M2 0
37.68 M2 0
4.05 M2 0
4.05 M2 0
1.80 M2 0
1.80 M2 0
SUB TOTAL 000

112.87 M2 0
112.87 M2 0
48.96 M2 0
48.96 M2 0
0
1.00 LS 0
BILL OF QUANTITY

Jumlah TB : 3 TB
PEKERJAAN ARSITEKTUR GEDUNG D
NO. JENIS PEKERJAAN VOL.
I PEKERJAAN PERBAIKAN KEBOCORAN KAMAR MANDI
A Lantai Dua 24.00

Kamar Mandi bocor
Pembongkaran lantai keramik km/wc 20x20 cm 11.52
Bongkar Closed Jongkok KM/WC 24.00
- Pipa PVC AW dia. 2" 12.00
Elbow 24.00
Pasang lantai keramik km/wc 20x20cm ad. 5 cm (kasar) 11.52
Upah Pasang closet jongkok type leher angsa (standart) 24.00
65.04
Bongkar pasang floor drain stainless 24.00
Lantai Tiga 24.00

Kamar Mandi bocor
Elbow 24.00
65.04
Pasang closet jongkok type leher angsa (standart) 2.00
Lantai Empat 24.00

Kamar Mandi bocor
Elbow 24.00
65.04
Pasang closet jongkok type leher angsa (standart) 3.00
Lantai Lima 24.00

Kamar Mandi bocor
Elbow 24.00
65.04
II PEKERJAAN LANTAI
A LANTAI DASAR (PERBAIKAN PIPA AIR HUJAN YANG BUNTU)

1 Bongkar keramik lantai hunian 30x30 43.20
2 Bongkar Rabat 5.18
3 Galian Tanah 17.28
4 Penggantian Pipa PVC AW Air Hujan 3" 140.16
5 Pekerjaan Urug kembali 14.88
6 Pekerjaan Rabat Beton 5.18
7 Pasang keramik lantai hunian 30x30 37.80
A LANTAI DUA
2 Pasang keramik lantai hunian 30x30 14.11
3 Nat keramik L = 10 cm di sekeliling gutter di corridor/selasar 89.53
B LANTAI TIGA
2 Pasang keramik lantai hunian termasuk selasar 30x30 28.22
3 Nat keramik L = 10 cm di sekeliling gutter di corridor/selasar 89.53
C LANTAI EMPAT
Bongkar keramik lantai hunian 30x30 56.43
Pasang keramik lantai hunian termasuk selasar 30x30 56.43
Nat keramik L = 10 cm di sekeliling gutter di corridor/selasar 89.53
D LANTAI LIMA
Bongkar keramik lantai hunian 30x30 28.22
Pasang keramik lantai hunian termasuk selasar 30x30 28.22
Nat keramik L = 10 cm di sekeliling gutter di corridor/selasar 89.53
F LANTAI ATAP DAN ROOF TANK

1 Persiapan daerah dak beton dan R. Roof Tank 860.79
2 Waterproofing Poliurethane daerah dak beton 773.46
3 Waterproofing Poliurethane daerah dak roof tank 87.33
III PEKERJAAN KUSEN PINTU / JENDELA + ASSESORIES
A LANTAI DASAR
1 Bongkar Pasang Penutup Shaft Hunian (terpasang) 24.00
B LANTAI DUA
C LANTAI TIGA
D LANTAI EMPAT
E LANTAI LIMA
B PEKERJAAN SANITAIR
E.1 LANTAI DASAR

Pasang kran janitor 14.00
E.2 LANTAI DUA
Pasang kran di janitor 2.00
E.3 LANTAI TIGA
E.4 LANTAI EMPAT
E.5 LANTAI LIMA
G.1 LANTAI DASAR

1 Kupas/kerok Cat dinding bag. Luar (exterior) 238.18
2 Cat dinding bag. Luar (exterior) 238.18
484.40
4 Cat dinding luar hunian dan selasar depan hunian (exterior) 484.40
7 Kupas/kerok Cat kolom utama 132.48
8 Cat kolom utama 132.48
9 Kupas/kerok Cat balok beton + balok corridor + pelat bawah tangga 441.80
10 Cat balok beton + balok corridor + pelat bawah tangga 441.80
11 Kupas/Kerok Cat canopy hunian + pelat bak bunga 195.64
12 Cat canopy hunian + pelat bak bunga 195.64
13 Kupas/Kerok Cat plafond expose hunian dan corridor/selasar 758.20
14 Cat plafond expose hunian dan corridor/selasar 758.20
- Kupas/kerok Cat dinding exterior/dind terluar 34.80
- Cat dinding exterior/dind terluar 34.80
- Kupas/kerok Cat dinding interior/dind dalam 34.80
- Cat dinding interior/dind dalam 34.80
16 Bak Sampah :
- Kupas/kerok Cat dinding exterior/dind terluar + pelat bag terluar 11.22
- Cat dinding exterior/dind terluar + pelat bag terluar 11.22
38.02
38.02
2.17
2.17
3.21
3.21
21 Kupas/kerok Pasang dudukan railling tangga Utama dan darurat 9.00
22 Pasang dudukan railling tangga Utama dan darurat 9.00
G.2 LANTAI DUA

484.40
2.74
2.74
3.19
3.19
89.54
20 Pas. besi BS railling corridor/selasar dia.2 1/2 ", 2", 1 1/2" 89.54
22 Pasang dudukan railling tangga Utama, darurat dan selasar 23.40
G.2 LANTAI TIGA

484.40
2.74
2.74
3.19
3.19
19 Kupas/kerang Pas. besi BS railling corridor/selasar dia.2 1/2 ", 2", 1 1/2" finish cat as
0A/BC & as 13/BC (termasuk kaki terp 89.54
20 Pas. besi BS railling corridor/selasar dia.2 1/2 ", 2", 1 1/2" finish cat as 0A/BC & as
13/BC (termasuk kaki terpasang) 89.54
G.4 LANTAI EMPAT

484.40
2.74
2.74
3.19
3.19
G.5 LANTAI LIMA

484.40
15 Kupas/kerok Cat list plafond kayu 64.17
16 Cat list plafond kayu 64.17
2.74
2.74
3.19
3.19
24 Cat dudukan railling tangga Utama, darurat dan selasar 2.80

Kupas/kerok Cat dinding bag. Luar (exterior) 151.47
Kupas/kerok Cat kolom utama 5.67
Kupas/kerok Cat ring balok 92.52
3 Cat ring balok 92.52
Kupas/kerok Cat pelat beton 725.37
4 Cat pelat beton 725.37
Kupas/kerok Tangga Monyet menuju ke Roof Tank + cat ( model gantung lengkap
terpasang ) 1.00
1.00
Kupas/kerok Main Hole penutup tangga ke roof tank 1.00
6 Cat Main Hole penutup tangga ke roof tank 1.00

1 Kupas/kerok Cat dinding + balok 78.38
2 Cat dinding + balok 78.38
3 Kupas/kerok Pas. besi BS railling ramp penyandang cacat dia. 2 1/2 " finish cat.
(termasuk kaki T = 60 cm) 1.90
4 Pas. besi BS railling ramp penyandang cacat dia. 2 1/2 " finish cat.(termasuk kaki T = 60
cm) 1.90

1 Persiapan daerah dak beton dan R. Roof Tank 16.08
2 Waterproofing (POLYURETHANE) daerah dak beton canopy entrance 16.08
3 Cat dinding parapet + pelat dak beton 20.61
4 Pengecatan Atap genteng metal T=0.35 MM 11.40
5 Pengecatan Nok genteng (termasuk jurai) 1.54
6 Pengecatan Wall flassing 5.72
7 Pengecatan Papan lisplang 3/30 5.31
8 Kupas/kerok cat Plafond Expose GRC T = 6 MM 37.68
9 Pengecatan Plafond Expose GRC T = 6 MM 37.68
Kupas/kerok Up ceilling 15 cm (bagian dalam depan ruang serbaguna)
10 4.05
11 Up ceilling 15 cm (bagian dalam depan ruang serbaguna) 4.05
12 Kupas/kerok Up ceilling 25 cm (bagian dalam entrance) 1.80
13 Up ceilling 25 cm (bagian dalam entrance) 1.80

3 Kupas/kerok Cat plafond expose 48.96
4 Cat plafond expose 48.96
R. GWT :
5 - Perbaikan Kebocoran dengan injeksi 1.00
HARGA JUMLAH
SAT. SATUAN HARGA
(Rp.) (Rp.)
TOTAL 0.00
SUB TOTAL 0.00
0
0
m2 0
buah 0
0
m' 0
0
m' 0
buah 0
m2 0
buah 0
m2 0
buah 0
0
0
0
m2 0
buah 0
0
m' 0
0
m' 0
buah 0
m2 0
buah 0
m2 0
buah 0
buah 0
0
0
0
m2 0
buah 0
0
m' 0
0
m' 0
buah 0
m2 0
buah 0
m2 0
buah 0
buah 0
0
0
0
m2 0
buah 0
0
m' 0
0
m' 0
buah 0
m2 0
buah 0
m2 0
buah 0
SUB TOTAL 0
M2 0
M3 0
M3 0
M1 0
M3 0
M3 0
M2 0
0
0
M2 0
M2 0
M1 0
0
0
M2 0
M2 0
M1 0
0
0
M2 0
M2 0
M1 0
0
0
M2 0
M2 0
M1 0
0
0
M2 0
M2 0
M2 0
SUB TOTAL 0
Unit 0
0
Unit 0
0
Unit 0
0
Unit 0
0
Unit 0
SUB TOTAL 000
Buah 0
0
Buah 0
0
Buah 0
0
Buah 0
0
Buah 0
SUB TOTAL 000
M2 0
M2 0
M2 0
M2 0
0
0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
0
M2 0
M2 0
M2 0
M2 0
0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
0
0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
0
0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
0
0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
0
0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
0
0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
Unit 0
Unit 0
Unit 0
Unit 0
SUB TOTAL 000
M2 0
M2 0
M2 0
M2 0
0
0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
M2 0
SUB TOTAL 0
M2 0
M2 0
M2 0
M2 0
0
LS 0
BILL OF QUANTITY

Jumlah TB : 3 TB
PEKERJAAN ARSITEKTUR GEDUNG E
NO. JENIS PEKERJAAN
K Pasang Tralis Sunscreen aluminium jalusi corridor/selasar :
LANTAI DUA
Type 4 (panjang 2.60 cm)
LANTAI EMPAT
A PEKERJAAN PERBAIKAN KEBOCORAN KAMAR MANDI
1 Lantai Dua
Kamar Mandi bocor
Elbow
2 Lantai Tiga
Kamar Mandi bocor

Elbow

3 Lantai Empat
Kamar Mandi bocor

Elbow

4 Lantai Lima
Kamar Mandi bocor

Elbow
B PEKERJAAN LANTAI
i LANTAI DASAR (PERBAIKAN PIPA AIR HUJAN YANG BUNTU)

2 Bongkar Rabat
3 Galian Tanah
4 Penggantian Pipa PVC AW Air Hujan 3"
5 Pekerjaan Urug kembali
6 Pekerjaan Rabat Beton
ii LANTAI DUA
iii LANTAI TIGA

iv LANTAI EMPAT
v LANTAI LIMA
vi LANTAI ATAP DAN ROOF TANK

1 Persiapan daerah dak beton dan R. Roof Tank
2 Waterproofing Poliurethane daerah dak beton
3 Waterproofing Poliurethane daerah dak roof tank
C PEKERJAAN KUSEN PINTU / JENDELA + ASSESORIES
i LANTAI DASAR
ii LANTAI DUA
Pasang Penutup Shaft Hunian (terpasang)
iii LANTAI TIGA
iv LANTAI EMPAT
v LANTAI LIMA
E PEKERJAAN SANITAIR
E.1 LANTAI DASAR

1 Pasang kran janitor
E.2 LANTAI DUA
E.3 LANTAI TIGA
E.4 LANTAI EMPAT
E.5 LANTAI LIMA
F PEKERJAAN PLAFOND
F.1 LANTAI LIMA
1 Penutup plafond Calsiumboard + rangka
2 List plafond 5/5
G.1 LANTAI DASAR


8 Cat kolom utama

16 Bak Sampah :
19 Kupas/kerok Pas. besi Black Steel railling tangga utama dia.2 1/2" finish cat.
(terpasang)

22 Pasang dudukan railling tangga Utama dan darurat
G.2 LANTAI DUA


8 Cat kolom utama

(terpasang)
20 Pas. besi BS railling corridor/selasar dia.2 1/2 ", 2", 1 1/2"

22 Pasang dudukan railling tangga Utama, darurat dan selasar
G.2 LANTAI TIGA


8 Cat kolom utama

(terpasang)
0A/BC & as 13/BC (ter
13/BC (termasuk kaki ter
22 Pasang dudukan railling tangga Utama, darurat dan selasar
G.4 LANTAI EMPAT


8 Cat kolom utama

(terpasang)
G.5 LANTAI LIMA


8 Cat kolom utama

15 Kupas/kerok Cat list plafond kayu
16 Cat list plafond kayu
(terpasang)

2 Cat kolom utama
Kupas/kerok Cat ring balok
3 Cat ring balok
Kupas/kerok Cat pelat beton
4 Cat pelat beton
Kupas/kerok Tangga Monyet menuju ke Roof Tank + cat ( model gantung lengkap
terpasang )
Kupas/kerok Main Hole penutup tangga ke roof tank

6 Cat Main Hole penutup tangga ke roof tank
1 Kupas/kerok Cat dinding + balok
2 Cat dinding + balok
3 Kupas/kerok Pas. besi BS railling ramp penyandang cacat dia. 2 1/2 " finish cat.
(termasuk kaki T = 60 cm)
4 Pas. besi BS railling ramp penyandang cacat dia. 2 1/2 " finish cat.(termasuk kaki T = 60
cm)

1 Persiapan daerah dak beton
2 Waterproofing (POLYURETHANE) daerah dak beton canopy entrance
3 Cat dinding parapet + pelat dak beton

4 Pengecatan Atap genteng metal T=0.35 MM
5 Pengecatan Nok genteng (termasuk jurai)
6 Pengecatan Wall flassing
7 Pengecatan Papan lisplang 3/30
8 Kupas/kerok cat Plafond Expose GRC T = 6 MM
9 Pengecatan Plafond Expose GRC T = 6 MM
10 Kupas/kerok Up ceilling 15 cm (bagian dalam depan ruang serbaguna)
11 Up ceilling 15 cm (bagian dalam depan ruang serbaguna)

12 Kupas/kerok Up ceilling 25 cm (bagian dalam entrance)
13 Up ceilling 25 cm (bagian dalam entrance)

3 Kupas/kerok Cat plafond expose
4 Cat plafond expose
R. GWT :
5 - Perbaikan Kebocoran dengan injeksi
HARGA JUMLAH HARGA
VOL. SAT. SATUAN (Rp.) (Rp.)
TOTAL 000
SUB TOTAL 000
1.00 Unit 000
1.00 Unit 000

1.00 Unit 000
SUB TOTAL 000
000
11.52 m2 000
24.00 buah 000
12.00 m' 000

000
12.00 m' 000
24.00 buah 000
11.52 m2 000
24.00 buah 000
65.04 m2 000
24.00 buah 000
000
11.52 m2 000
24.00 buah 000
12.00 m' 000

000
12.00 m' 000
24.00 buah 000
11.52 m2 000
22.00 buah 000
65.04 m2 000
24.00 buah 000
2.00 buah 000
000
11.52 m2 000
24.00 buah 000
12.00 m' 000
12.00 m' 000

24.00 buah 000
11.52 m2 000
21.00 buah 000
65.04 m2 000
24.00 buah 000
3.00 buah 000
000
11.52 m2 000
24.00 buah 000
12.00 m' 000

000
12.00 m' 000
24.00 buah 000
11.52 m2 000
24.00 buah 000
65.04 m2 000
24.00 buah 000
SUB TOTAL 000
000
43.20 M2 000
5.18 M3 000
17.28 M3 000
140.16 M1 000
14.88 M3 000
5.18 M3 000
37.80 M2 000
000
14.11 M2 000
14.11 M2 000
89.53 M1 000
000
28.22 M2 000
28.22 M2 000
89.53 M1 000
000
14.11 M2 000
14.11 M2 000
89.53 M1 000
000
28.22 M2 000
28.22 M2 000
89.53 M1 000
000
28.22 M2 000
28.22 M2 000
89.53 M2 000
SUB TOTAL 000
860.79 Unit 000
773.46 Unit 000
87.33 Unit 000
24.00 Unit 000
24.00 Unit 000

SUB TOTAL 000
14.00 Buah 000
2.00 Buah 000
2.00 Buah 000
2.00 Buah 000
2.00 Buah 000
SUB TOTAL 000
8.41 M2 000
12.00 M' 000
SUB TOTAL 000
000
238.18 M2 000
238.18 M2 000
484.40 M2 000
484.40 M2 000
132.48 M2 000
132.48 M2 000
441.80 M2 000
441.80 M2 000
195.64 M2 000
195.64 M2 000
758.20 M2 000
758.20 M2 000
34.80 M2 000
34.80 M2 000
34.80 M2 000
34.80 M2 000
11.22 M2 000
11.22 M2 000
38.02 M2 000
38.02 M2 000
2.17 M2 000
2.17 M2 000
3.21 M2 000
3.21 M2 000
9.00 M2 000
9.00 M2 000
000
591.29 M2 000
591.29 M2 000
484.40 M2 000
484.40 M2 000
M2 000
M2 000
115.92 M2 000
115.92 M2 000
434.02 M2 000
434.02 M2 000
195.64 M2 000
195.64 M2 000
834.65 M2 000
834.65 M2 000
2.74 M2 000
2.74 M2 000
3.19 M2 000
3.19 M2 000
89.54 M2 000
89.54 M2 000
23.40 M2 000
23.40 M2 000
000
591.29 M2 000
591.29 M2 000
484.40 M2 000
484.40 M2 000
115.92 M2 000
115.92 M2 000
434.02 M2 000
434.02 M2 000
195.64 M2 000
195.64 M2 000
834.65 M2 000
834.65 M2 000
2.74 M2 000
2.74 M2 000
3.19 M2 000
3.19 M2 000
89.54 M2 000
89.54 M2 000
23.40 M2 000
23.40 M2 000
000
591.29 M2 000
591.29 M2 000
484.40 M2 000
484.40 M2 000
115.92 M2 000
115.92 M2 000
434.02 M2 000
434.02 M2 000
195.64 M2 000
195.64 M2 000
834.65 M2 000
834.65 M2 000
2.74 M2 000
2.74 M2 000
3.19 M2 000
3.19 M2 000
89.54 M2 000
89.54 M2 000
23.40 M2 000
23.40 M2 000
000
687.43 M2 000
687.43 M2 000
484.40 M2 000
484.40 M2 000
-
115.92 M2 000
115.92 M2 000
434.02 M2 000
434.02 M2 000
195.64 M2 000
195.64 M2 000
834.65 M2 000
834.64 M2 000
64.17 M2 000
64.17 M2 000
2.74 M2 000
2.74 M2 000
3.19 M2 000
3.19 M2 000
89.54 M2 000
89.54 M2 000
2.80 M2 000
2.80 M2 000
000
151.47 M2 000
151.47 M2 000
5.67 M2 000
5.67 M2 000
92.52 M2 000
725.37 M2 000
725.37 M2 000
725.37 M2 000
1.00 Unit 000
1.00 Unit 000

1.00 Unit 000
1.00 Unit 000
SUB TOTAL 000

000
78.38 000
78.38 M2 000
1.90 000
1.90 M' 000
000
16.08 M2 000
16.08 M2 000
20.61 M2 000
11.40 M2 000
1.54 M2 000
5.72 M2 000
5.31 M2 000
37.68 M2 000
37.68 M2 000
4.05 M2 000
4.05 M2 000
1.80 M2 000
1.80 M2 000
SUB TOTAL 000

112.87 000
112.87 M2 000
48.96 000
48.96 M2 000
1.00 LS 000
BILL OF QUANTITY

Jumlah TB : 3 TB
PEKERJAAN MEKANIKAL DAN ELEKTRIKAL GEDUNG C
NO URAIAN PEKERJAAN VOL. SAT.
C. INSTALASI AIR HUJAN
LANTAI 2
dia. 80 ( pipa tegak ) 103.60 m
dia. 50 ( pipa tempat jemur ) 12.00 m
dia. 50 ( pipa selasar ) 20.28 m
LANTAI 3
LANTAI 4
LANTAI 5
D. PEKERJAAN PANEL
1 Panel MDP 1.00 Unit

2 Typical KWH meter Unit 103.00 Unit
E. PEKERJAAN LISTRIK
E.1. PEKERJAAN LAMPU DAN STOP KONTAK

1 PEKERJAAN LAMPU DAN STOP KONTAK LT. DASAR
a Lampu Balk TL 1 x 36 watt 4.00 Buah

b Lampu Balk TL 1 x 20 watt 5.00 Buah
2 PEKERJAAN LAMPU DAN STOP KONTAK LT. 2 sd 5
a Lampu Unit Hunian Esensial 8 watt + Fitting 7.00 Buah

b Lampu Selasar Esensial 8 watt + Fitting 120.00 Buah
c Saklar Tunggal 3.00 Buah
d Saklar Seri 2.00 Buah
e Stop Kontak 2.00 Buah
F. PEKERJAAN LAMPU TAMAN
1 Lampu Taman/ Penerangan Luar ( t = 2,5 m ) SL 26 watt 2.00 Buah
2 Lampu Taman Koridor ( t = 1,5 m ) SL 26 watt 4.00 Buah
G. INSTALASI HYDRANT GEDUNG
Ruang Pompa
1 Diesel Fire Pump Improvement 1.00 unit

Kapasitas 750 gpm
Head 70 meter
Putaran 2900 rpm
c/w : Pump c/w diesel engine, knalpot, accu, fuel tank,
radiator,
baseplate & Automatic Panel Control
JUMLAH HARGA (Rp.)
HARGA SATUAN (Rp.)
TOTAL 232,093,001.61
SUB TOTAL -
- -
- -
- -
-
-
- -
- -
- -
-
-
- -
- -
- -
-
-
- -
- -
- -
TOTAL 202,160,456.57
62,407,352.82 62,407,352.82
1,356,826.25 139,753,103.75
SUB TOTAL 27,155,569.27

88,073.66 352,294.62
61,787.03 308,935.16
-
206,649.50 1,446,546.50
206,649.50 24,797,940.00
28,897.04 86,691.11
50,051.03 100,102.06
31,529.91 63,059.82
TOTAL 2,776,975.77
462,829.29 925,658.59
462,829.29 1,851,317.18
SUB TOTAL -
-
-
- -
-
-
-
-
-
BILL OF QUANTITY

Jumlah TB : 3 TB
PEKERJAAN MEKANIKAL DAN ELEKTRIKAL GEDUNG D
NO URAIAN PEKERJAAN VOL.
PEKERJAAN MEKANIKAL ELEKTRIKAL GEDUNG D
A. INSTALASI AIR BERSIH

A.6. POMPA AIR BERSIH
1 Pompa Transfer/Lift Pump 2.00
Type : Centrifugal end Suction
Kapasitas 275 Liter/Menit
Head 50 Meter
Putaran 2950 RPM
c/w Pump c/w Electric motor, Auto Panel, Base plate
2 Check Valve dia 50 mm2 2.00
C. INSTALASI AIR HUJAN
LANTAI 2
dia. 80 ( pipa tegak ) 103.60
dia. 50 ( pipa tempat jemur ) 12.00
dia. 50 ( pipa selasar ) 20.28
LANTAI 3
LANTAI 4
dia. 50 ( pipa tempat jemur ) 1,200.00
LANTAI 5
D. PEKERJAAN PANEL
1 Box Panel KWH / lantai (Lt. 3) 1.00

2 Typical KWH meter Unit 103.00
E. PEKERJAAN LISTRIK

a Lampu Balk TL 1 x 36 watt 2.00
b Lampu Balk TL 1 x 20 watt 5.00

a Lampu Unit Hunian Esensial 8 watt + Fitting 4.00
b Lampu Selasar Esensial 8 watt + Fitting 120.00
c Saklar Tunggal 2.00
F. PEKERJAAN LAMPU TAMAN

a Lampu Taman/ Penerangan Luar ( t = 2,5 m ) SL 26 watt 2.00
b Lampu Taman Koridor ( t = 1,5 m ) SL 26 watt 3.00
G. INSTALASI HYDRANT GEDUNG
1 Diesel Fire Pump Improvement 1.00

Kapasitas 750 gpm
Head 70 meter
Putaran 2900 rpm
c/w : Pump c/w diesel engine, knalpot, accu, fuel tank, radiator,
SAT. HARGA SATUAN (Rp.) JUMLAH HARGA (Rp.)
TOTAL 239420485.442125
SUB TOTAL 71086788.498
Unit 35,543,394.25 71086788.498

0
0
0
0
0
Buah - 0
TOTAL 0
m - 0
m - 0
m - 0
0
0
m - 0
m - 0
m - 0
0
0
m - 0
m - 0
m - 0
0
0
m - 0
m - 0
m - 0
SUB TOTAL 139909930
Unit 156,826.25 156826.25

Unit 1,356,826.25 139753103.75
SUB TOTAL 28423766.944125
0
0
Buah 88,073.66 176147.31135
Buah 61,787.03 308935.158375
0
0
Buah 206,649.50 826598
Buah 206,649.50 24797940
Buah 0
0
0
Buah 462,829.29 925658.58976
Buah 462,829.29 1388487.88464
SUB TOTAL 0
unit - 0
0
0
0
0
0
0
BILL OF QUANTITY

Jumlah TB : 3 TB
PEKERJAAN MEKANIKAL DAN ELEKTRIKAL GEDUNG E
HARGA SATUAN
NO URAIAN PEKERJAAN VOL. SAT. (Rp.)
PEKERJAAN MEKANIKAL ELEKTRIKAL TOTAL
C. INSTALASI AIR HUJAN SUB TOTAL

LANTAI 2
dia. 80 ( pipa tegak ) 103.60 m -
dia. 50 ( pipa tempat jemur ) 12.00 m -
dia. 50 ( pipa selasar ) 20.28 m -
LANTAI 3
dia. 80 ( pipa tegak ) 103.60 m -
LANTAI 4
dia. 80 ( pipa tegak ) 103.60 m -
LANTAI 5
dia. 80 ( pipa tegak ) 103.60 m -
D. PEKERJAAN PANEL SUB TOTAL
a Panel MDP 1.00 Unit 62,407,352.82

b Typical KWH meter Unit 103.00 Unit 1,356,826.25
c Panel Pompa Air Bersih 1.00 Unit 4,876,303.40
E. PEKERJAAN LISTRIK SUB TOTAL

a Lampu Balk TL 1 x 36 watt 5.00 Buah 88,073.66

b Lampu Balk TL 1 x 20 watt 7.00 Buah 61,787.03
a Lampu Unit Hunian Esensial 8 watt + Fitting 12.00 Buah 206,649.50

b Lampu Selasar Esensial 8 watt + Fitting 120.00 Buah 206,649.50
c Saklar Tunggal 7.00 Buah 28,897.04
d Saklar Seri 2.00 Buah 50,051.03
e Stop Kontak 4.00 Buah 31,529.91
3 PEKERJAAN LAMPU TAMAN

a Lampu Taman/ Penerangan Luar ( t = 2,5 m ) SL 26 watt
3.00 Buah 462,829.29
b Lampu Taman Koridor ( t = 1,5 m ) SL 26 watt 4.00 Buah 462,829.29
G. INSTALASI HYDRANT GEDUNG SUB TOTAL
Diesel Fire Pump Improvement 1.00 unit -

Kapasitas 750 gpm
Head 70 meter
Putaran 2900 rpm
c/w : Pump c/w diesel engine, knalpot, accu, fuel tank,
radiator,
JUMLAH HARGA (Rp.)
238,855,677.50
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
207,036,759.98
62,407,352.82
139,753,103.75
4,876,303.40
31,818,917.53
-
-
-
440,368.28
432,509.22
-
-
2,479,794.00
24,797,940.00
202,279.26
100,102.06
126,119.65
-
-
-
1,388,487.88
1,851,317.18
-
No
REKAP ANALISA
URAIAN PEKERJAAN
PEKERJAAN MDP
PEKERJAAN P-PENGELOLA
KWH-meter/3ph/63A
Box Panel KWH
Lampu Taman
Diesel Fire Pump Improvement
Lampu Balk TL 1 x 36 watt
Lampu Balk TL 1 x 20 watt
Lampu Unit Hunian Esensial 8 watt + Fitting
Lampu Selasar Esensial 8 watt + Fitting
Saklar Tunggal
Saklar Seri
Stop Kontak
Panel Pompa Air Besrih
dia. 80 ( pipa tegak )
dia. 50 ( pipa tempat jemur )
dia. 50 ( pipa selasar )
Lift Pump
Check Valve dia 50 mm2
Bongkar keramik lantai hunian 30x30
Bongkar Rabat
Galian Tanah
Penggantian Pipa PVC AW Air Hujan 3"
Pekerjaan Urug kembali
Pekerjaan Rabat Beton
Pasang keramik lantai hunian 30x30
Nat keramik L = 10 cm di sekeliling gutter di corridor/selasar
Pembongkaran daerah dak beton dan R. Roof Tank
Waterproofing Poliurethane daerah dak beton
Waterproofing Poliurethane daerah dak roof tank
Pasang kran janitor
Cat dinding bag. Luar (exterior)
Kupas / kerok cat dinding luar hunian dan selasar depan hunian (exterior)
Cat dinding luar hunian dan selasar depan hunian (exterior)
Cat kolom utama
Kupas/kerok Cat balok beton + balok corridor + pelat bawah tangga
Cat balok beton + balok corridor + pelat bawah tangga
Kupas/Kerok Cat canopy hunian + pelat bak bunga
Cat canopy hunian + pelat bak bunga
Kupas/Kerok Cat plafond expose hunian dan corridor/selasar
Cat plafond expose hunian dan corridor/selasar
Kupas/kerok Pas. besi Black Steel railling tga darurat dia. 2 1/2" finish cat.(terpasang)
Pas. besi Black Steel railling tga darurat dia. 2 1/2" finish cat.(terpasang)
Kupas/kerok Pas. besi Black Steel railling tangga utama dia.2 1/2" finish cat. (terpasang)
Pas. besi Black Steel railling tangga utama dia.2 1/2" finish cat. (terpasang)
Kupas/kerok Pasang dudukan railling tangga Utama dan darurat
Cat dudukan railling tangga Utama dan darurat
Pembersihan daerah dak beton dan R. Roof Tank
Waterproofing (POLYURETHANE) daerah dak beton canopy entrance
Cat dinding parapet + pelat dak beton
Pengecatan Atap genteng metal T=0.35 MM
Pengecatan Nok genteng (termasuk jurai)
Pengecatan Wall flassing
Pengecatan Papan lisplang 3/30
Kupas/kerok cat Plafond Expose GRC T = 6 MM
Pengecatan Plafond Expose GRC T = 6 MM
Kupas/kerok Up ceilling 15 cm (bagian dalam depan ruang serbaguna)
Up ceilling 15 cm (bagian dalam depan ruang serbaguna)
Kupas/kerok Up ceilling 25 cm (bagian dalam entrance)
Up ceilling 25 cm (bagian dalam entrance)
ANALISA
SAT HARGA SATUAN

Unit Rp 62,407,352.82
Unit Rp 49,931,576.94
Unit Rp 1,356,826.25
Unit Rp 156,826.25
Buah Rp 462,829.29
Unit Rp -
Buah Rp 88,073.66
Buah Rp 61,787.03
Buah Rp 206,649.50
Buah Rp 206,649.50
Buah Rp 28,897.04
Buah Rp 50,051.03
Buah Rp 31,529.91
Unit Rp 4,876,303.40
m' Rp -
m' Rp -
m' Rp -
Unit Rp 35,543,394.25
Buah Rp -
m' Rp -
m' Rp -
Memasang 1 m' pipa PVC tipe AW ø 3/4"
Bahan An. SNI ( Revisi ) 6.20.1
1.000 m' Pipa PVC @ Rp.
35 % Perlengkapan
Sub total :
Upah An. SNI ( Revisi ) 6.20.1
0.036 Oh Pekerja @ Rp.
0.060 Oh Tukang @ Rp.
0.006 Oh Kepala tukang @ Rp.
0.0018 Oh Mandor @ Rp.
Sub total :
Lain-lain K3 + CAR
Total upah+bahan :
Memasang 1 m' pipa PVC AW ø 1/2"

1.000 m' Pipa PVC AW @ Rp.
35 % Perlengkapan
Sub total :
Sub total :
Lain-lain K3 + CAR
Total upah+bahan :
Memasang 1 m' pipa PVC AW ø 1,25"

1.000 m' Pipa PVC AW @ Rp.
35 % Perlengkapan
Sub total :
Sub total :
Lain-lain K3 + CAR
Total upah+bahan :
Memasang 1 m' pipa PVC tipe AW ø 1"

35 % Perlengkapan
Sub total :
Sub total :
Lain-lain K3 + CAR
Total upah+bahan :
Memasang 1 m' pipa PVC tipe AW ø 1,5"

35 % Perlengkapan
Sub total :
Sub total :
Lain-lain K3 + CAR
Total upah+bahan :

35 % Perlengkapan
Sub total :
Sub total :
Lain-lain K3 + CAR
Total upah+bahan :
Memasang 1 m' pipa PVC tipe AW ø 2,5"

35 % Perlengkapan
Sub total :
Sub total :
Lain-lain K3 + CAR
Total upah+bahan :

35 % Perlengkapan
Sub total :
Sub total :
Lain-lain K3 + CAR
Total upah+bahan :

35 % Perlengkapan
Sub total :
Sub total :
Lain-lain K3 + CAR
Total upah+bahan :

35 % Perlengkapan
Sub total :
Sub total :
Lain-lain K3 + CAR
Total upah+bahan :

35 % Perlengkapan
Sub total :
Sub total :
Lain-lain K3 + CAR
Total upah+bahan :

35 % Perlengkapan
Sub total :
Sub total :
Lain-lain K3 + CAR
Total upah+bahan :
Memasang 1 bh pompa diesel (pemadam kebakaran)

1 bh diesel fire pump @ Rp.
1 % Perlengkapan
Sub total :
Sub total :
Lain-lain K3 + CAR
Total upah+bahan :
Memasang 1 bh pompa lift pump

1 bh 275 @ Rp.
1 % Perlengkapan
Sub total :
Sub total :
Lain-lain K3 + CAR
Total upah+bahan :
Memasang 1 bh pompa lift pump

1 bh Pompa Tranfer @ Rp. 34,320,000.00
1 % Perlengkapan
Sub total :
1.300 Oh Pekerja @ Rp. 66,495.00
1.700 Oh Tukang @ Rp. 97,185.00
0.700 Oh Kepala tukang @ Rp. 102,300.00
0.700 Oh Mandor @ Rp. 153,450.00
Sub total :
Lain-lain K3 + CAR
Total upah+bahan :
Memasang 1 bh Check valve 10K 2" (50 mm)

1 bh check valve" 2" @ Rp.
10 % Perlengkapan
Sub total :
Sub total :
Lain-lain K3 + CAR
Total upah+bahan :

10 % Perlengkapan
Sub total :
Sub total :
Lain-lain K3 + CAR
Total upah+bahan :

10 % Perlengkapan
Sub total :
Sub total :
Lain-lain K3 + CAR
Total upah+bahan :

10 % Perlengkapan
Sub total :
Sub total :
Lain-lain K3 + CAR
Total upah+bahan :
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 34,320,000.00
= Rp 686,400.00
= Rp 35,006,400.00
= Rp 86,443.50
= Rp 165,214.50
= Rp 71,610.00
= Rp 107,415.00
= Rp 430,683.00
= Rp 106,311.25
= Rp 35,543,394.25
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
= Rp 0.00
ANALISA
1 Memasang Panel MDP

1.000 bh Panel MDP @ Rp.
5.000 % Perlengkapan instalasi
Sub total :
0.150 Oh Pembantu tukang listrik @ Rp.
0.150 Oh Tukang listrik @ Rp.
0.010 Oh Kepala tukang istrik @ Rp.
Sub total :
Lain-lain K3 + CAR
Total upah+bahan :
2 Memasang Panel DB Pengelola

1.000 bh P- DB PENGELOLA @ Rp.
Sub total :
0.150 Oh Pembantuk tukang listrik @ Rp.
Sub total :
Lain-lain K3 + CAR
Total upah+bahan :
Memasang 1 buah Instalasi titik Stop Kontak

15.000 m Kabel NYM 3x2,5 mm2 @ Rp.
12.000 m Conduit pipa dia. 20 @ Rp.
Sub total :
Sub total :
Lain-lain K3 + CAR
Total upah+bahan :
Memasang Stop Kontak daya
1.000 bh Stop kontak 13 A @ Rp.
Sub total :
Sub total :
Lain-lain K3 + CAR
Total upah+bahan :
Memasang Saklar tunggal

1.000 bh skalar tunggal @ Rp.
Sub total :
Sub total :
Lain-lain K3 + CAR
Total upah+bahan :
Memasang Sakalr Ganda

1.000 bh Saklar ganda @ Rp.
Sub total :
Sub total :
Lain-lain K3 + CAR
Total upah+bahan :
Memasang Lampu Taman (t=2,5 m)

1.000 bh Lampu Taman-SL26W @ Rp.
1.000 lt Tiang Lampu 2.5 m @ Rp.
Sub total :
Sub total :
Lain-lain K3 + CAR
Total upah+bahan :
Memasang Lampu Pijar-40 watt

1.000 bh Lampu -Pijar 40W @ Rp.
Sub total :
Sub total :
Total upah+bahan :
1 unit pasang Box KWH dan Meter

Tenaga
- Tukang listrik 0.500 Oh x Rp
- Pekerja 0.750 Oh x Rp
- Mandor 0.250 Oh x Rp
Kwh/3 phase/63 A Digital 1.000 unit x Rp
- Pasang panel kontrol 1.0000 Oh x Rp
Jumlah (II)
Jumlah (I)+(II)
1 bh pasang lampu SL 8 w
Bahan
Lampu SL 8 W 1.000 bh x Rp
Jumlah (I)
Tenaga
Jumlah (II)
Jumlah (I)+(II)
Memasang Lampu T-Bulk-18 watt

1.000 bh Lampu TL Bulk-18W @ Rp.
Sub total :
Sub total :
Lain-lain K3 + CAR
Total upah+bahan :
Memasang Lampu T-Bulk-36 watt

1.000 bh Lampu TL Bulk-36W @ Rp.
Sub total :
Sub total :
Lain-lain K3 + CAR
Total upah+bahan :
XI.3 1 unit pasang Box panel dan panel kontrol

XI.3.1 Tenaga
- Tukang listrik 0.500 Oh x Rp
- Mandor 0.250 Oh x Rp
- Pasang panel kontrol 1.0000 Oh x Rp
Jumlah (II)
Jumlah (I)+(II)
Memasang Panel Pompa Air Bersih

1.000 bh Panel Pompa Air Bersih @ Rp.
Sub total :
59,233,200.00 = Rp 59,233,200.00
= Rp 2,961,660.00
al : = Rp 62,194,860.00
61,380.00 = Rp 9,207.00
97,185.00 = Rp 14,577.75
102,300.00 = Rp 1,023.00
102,300.00 = Rp 1,023.00
al : = Rp 25,830.75
= Rp 186,662.07
upah+bahan : = Rp 62,407,352.82
47,386,560.00 = Rp 47,386,560.00
= Rp 2,369,328.00
al : = Rp 49,755,888.00
61,380.00 = Rp 9,207.00
97,185.00 = Rp 14,577.75
102,300.00 = Rp 1,023.00
153,450.00 = Rp 1,534.50
al : = Rp 26,342.25
= Rp 149,346.69
upah+bahan : = Rp 49,931,576.94
11,403.20 = Rp 171,048.00
1,700.00 = Rp 20,400.00
= Rp 9,572.40
al : = Rp 201,020.40
61,380.00 = Rp 9,207.00
97,185.00 = Rp 14,577.75
102,300.00 = Rp 18,414.00
153,450.00 = Rp 23,017.50
al : = Rp 65,216.25
= Rp 798.71
upah+bahan : = Rp 267,035.36
22,500.00 = Rp 22,500.00
= Rp 1,125.00
al : = Rp 23,625.00
61,380.00 = Rp 1,534.50
97,185.00 = Rp 2,429.63
102,300.00 = Rp 1,698.18
153,450.00 = Rp 2,148.30
al : = Rp 7,810.61
= Rp 94.31
upah+bahan : = Rp 31,529.91
20,000.00 = Rp 20,000.00
= Rp 1,000.00
al : = Rp 21,000.00
61,380.00 = Rp 1,534.50
97,185.00 = Rp 2,429.63
102,300.00 = Rp 1,698.18
153,450.00 = Rp 2,148.30
al : = Rp 7,810.61
= Rp 86.43
40,086.40 = Rp 40,086.40
= Rp 2,004.32
al : = Rp 42,090.72
61,380.00 = Rp 1,534.50
97,185.00 = Rp 2,429.63
102,300.00 = Rp 1,698.18
153,450.00 = Rp 2,148.30
al : = Rp 7,810.61
= Rp 149.70
261,200.00 = Rp 261,200.00
160,000.00 = Rp 160,000.00
= Rp 8,000.00
al : = Rp 429,200.00
61,380.00 = Rp 10,189.08
97,185.00 = Rp 16,132.71
102,300.00 = Rp 3,375.90
153,450.00 = Rp 2,547.27
al : = Rp 32,244.96
= Rp 1,384.33
upah+bahan : = Rp 462,829.29
8,060.00 = Rp 8,060.00
= Rp 403.00
al : = Rp 8,463.00
61,380.00 = Rp 10,189.08
97,185.00 = Rp 16,132.71
102,300.00 = Rp 3,375.90
153,450.00 = Rp 2,547.27
al : = Rp 32,244.96
97,185.00 = Rp 48,592.50
66,495.00 = Rp 49,871.25
153,450.00 = Rp 38,362.50
1,200,000.00 = Rp 1,200,000.00
20,000.00 = Rp 20,000.00
h (II) = Rp 1,356,826.25
h (I)+(II) = Rp 1,356,826.25
100,000.00 = Rp 100,000.00
= Rp 100,000.00
Rp 200,000.00
66,495.00 = Rp 6,649.50
h (II) = Rp 6,649.50
h (I)+(II) = Rp 206,649.50
56,160.00 = Rp 56,160.00
= Rp 2,808.00
al : = Rp 58,968.00
61,380.00 = Rp 920.70
97,185.00 = Rp 1,457.78
102,300.00 = Rp 102.30
153,450.00 = Rp 153.45
al : = Rp 2,634.23
= Rp 184.81
81,120.00 = Rp 81,120.00
= Rp 4,056.00
al : = Rp 85,176.00
61,380.00 = Rp 920.70
97,185.00 = Rp 1,457.78
102,300.00 = Rp 102.30
153,450.00 = Rp 153.45
al : = Rp 2,634.23
= Rp 263.43
97,185.00 = Rp 48,592.50
66,495.00 = Rp 49,871.25
153,450.00 = Rp 38,362.50
20,000.00 = Rp 20,000.00
h (II) = Rp 156,826.25
h (I)+(II) = Rp 156,826.25
4,605,120.00 = Rp 4,605,120.00
= Rp 230,256.00
Sub total : = Rp 4,835,376.00
61,380.00 = Rp 9,207.00
97,185.00 = Rp 14,577.75
102,300.00 = Rp 1,023.00
ANALISA HARGA SATUAN PEKERJAAN MAPOLDA
1 1 m3 Galian tanah
NO KEBUTUHAN SATUAN
1. Tenaga
1 Pekerja oh
2 Mandor oh
Jumlah (1) ……………………
Jumlah (1) ……………
Keuntungan 5 % …
Jumlah (2)………….
Dibulatkan ………………….
2 1 m3 Pasangan batu kali

NO KEBUTUHAN SATUAN
1. Bahan
1 Batu kali m³
2 Semen kg
3 Pasir pasang m³
Jumlah (1) ………………..
2. Tenaga
1 Pekerja oh
2 Tukang Batu oh
3 Kepala Tukang oh
4 Mandor oh
Jumlah (2) ……………………
Jumlah (1) + (2) ……………
Keuntungan 5 % …
3 1 kg Besi
NO KEBUTUHAN SATUAN
1. Bahan
1 Besi kg
2 Kawat bendrat kg
Jumlah (1) ………………..
2. Tenaga
1 Pekerja oh
2 Tukang besi oh
3 Kepala Tukang oh
4 Mandor oh
Jumlah (2) ……………………
Jumlah (1) + (2) ……………
Keuntungan 5 % …
4 1 m2 bekisting sloof
NO KEBUTUHAN SATUAN
1. Bahan
1 Kayu klas III m3
1 Paku 5-10 cm kg
2 Minyak bekisting liter
Jumlah (1) A + B
2. Tenaga
1 Pekerja oh
2 Tukang kayu oh
3 Kepala Tukang oh
4 Mandor oh
Jumlah (2) ……………………
Jumlah (1) + (2) ……………
Keuntungan 5 % …
5 1 m2 bekisting kolom
NO KEBUTUHAN SATUAN
1. Bahan
1 Kayu klas III m3
2 Kayu klas II m3
3 Plywood t : 9 mm lbr
4 Dolken bh
1 Paku 5-10 cm kg
Jumlah (1) A + B
2. Tenaga
1 Pekerja oh
2 Tukang kayu oh
3 Kepala Tukang oh
4 Mandor oh
Jumlah (2) ……………………
Jumlah (1) + (2) ……………
Keuntungan 5 % …
6 1 m2 bekisting Balok
NO KEBUTUHAN SATUAN
1. Bahan
1 Kayu klas III m3
2 Kayu klas II m3
4 Dolken bh
1 Paku 5-10 cm kg
Jumlah (1) A + B
2. Tenaga
1 Pekerja oh
2 Tukang kayu oh
3 Kepala Tukang oh
4 Mandor oh
Jumlah (2) ……………………
Jumlah (1) + (2) ……………
Keuntungan 5 % …
7 1 m2 bekisting Pelat Lantai

NO KEBUTUHAN SATUAN
1. Bahan
1 Kayu klas III m3
2 Kayu klas II m3
4 Dolken bh
1 Paku 5-10 cm kg
Jumlah (1) A + B
2. Tenaga
1 Pekerja oh
2 Tukang kayu oh
3 Kepala Tukang oh
4 Mandor oh
Jumlah (2) ……………………
Jumlah (1) + (2) ……………
Keuntungan 5 % …
8 1 m2 bekisting Dinding
NO KEBUTUHAN SATUAN
1. Bahan
1 Kayu klas III m3
2 Kayu klas II m3
4 Dolken bh
1 Paku 5-10 cm kg
Jumlah (1) A + B
2. Tenaga
1 Pekerja oh
2 Tukang kayu oh
3 Kepala Tukang oh
4 Mandor oh
Jumlah (2) ……………………
Jumlah (1) + (2) ……………
Keuntungan 5 % …
9 1 m2 bekisting Tangga
NO KEBUTUHAN SATUAN
1. Bahan
1 Kayu klas III m3
2 Kayu klas II m3
4 Dolken bh
1 Paku 5-10 cm kg
Jumlah (1) A + B
2. Tenaga
1 Pekerja oh
2 Tukang kayu oh
3 Kepala Tukang oh
4 Mandor oh
Jumlah (2) ……………………
Jumlah (1) + (2) ……………
Keuntungan 5 % …
10 1 m3 Urugan pasir
NO KEBUTUHAN SATUAN
1. Bahan
1 Pasir urug m³
Jumlah (1) ………………..
2. Tenaga
1 Pekerja oh
2 Mandor oh
Jumlah (2) ……………………
Jumlah (1) + (2) ……………
Keuntungan 5 % …
11 1 m2 Pasangan bata untuk bekisitng

NO KEBUTUHAN SATUAN
1. Bahan
1 Batu bata buah
2 Semen Tiga Roda kg
3 Pasir pasang m³
Jumlah (1) ………………..
2. Tenaga
1 Pekerja oh
2 Tukang batu oh
3 Kepala Tukang oh
4 Mandor oh
Jumlah (2) ……………………
Jumlah (1) + (2) ……………
Keuntungan 5 % …
12 1 m2 Lantai Kerja
NO KEBUTUHAN SATUAN
1. Bahan
1 Semen Tiga Roda kg
2 Pasir pasang m³
3 Split m³
Jumlah (1) ………………..
2. Tenaga
1 Pekerja oh
2 Tukang Batu oh
3 Kepala Tukang oh
4 Mandor oh
Jumlah (2) ……………………
Jumlah (1) + (2) ……………
Keuntungan 5 % …
13 1 kg Baja
NO KEBUTUHAN SATUAN
1. Bahan
1 Baja kg
2 Kawat las kg
3 Cat Zincromate kg
Jumlah (1) ………………..
2. Tenaga
1 Pekerja oh
2 Tukang besi oh
3 Kepala Tukang oh
4 Mandor oh
Jumlah (2) ……………………
Jumlah (1) + (2) ……………
Keuntungan 5 % …
14 1 m3 beton ready mix K 300

NO KEBUTUHAN SATUAN
1. Bahan
1 Beton K300 m3
2 Quality Control m3
Jumlah (1) ………………..
2. Tenaga
1 Pekerja oh
1 Tukang batu oh
1 Kepala Tukang oh
1 Mandor oh
Jumlah (2) ……………………
2. Alat bantu
1 Pompa beton, vibrator m1
Jumlah (3) ……………………
Jumlah (1) + (2) + (3)…
Keuntungan 5 % …
14 1 m3 beton ready mix k250

NO KEBUTUHAN SATUAN
1. Bahan
1 Beton K250 m3
2 Quality Control m3
Jumlah (1) ………………..
2. Tenaga
1 Pekerja oh
1 Tukang batu oh
1 Kepala Tukang oh
1 Mandor oh
Jumlah (2) ……………………
2. Alat bantu
1 Pompa beton, vibrator m1
Jumlah (3) ……………………
Jumlah (1) + (2) + (3)…
Keuntungan 5 % …
6 1 m2 bekisting Balok
NO KEBUTUHAN SATUAN
1. Bahan
1 Kayu klas III m3
2 Kayu klas II m3
4 Dolken bh
1 Paku 5-10 cm kg
Jumlah (1) A + B
2. Tenaga
1 Pekerja oh
2 Tukang kayu oh
3 Kepala Tukang oh
4 Mandor oh
Jumlah (2) ……………………
Jumlah (1) + (2) ……………
Keuntungan 5 % …
6 1 M1pancang 25 x25
NO KEBUTUHAN SATUAN
1. Bahan
beton
besi
bekisting
RGA SATUAN PEKERJAAN MAPOLDA
INDEKS HARGA SATUAN JUMLAH
0.7500 80,000.00 60,000.00

0.0250 135,000.00 3,375.00
Rp. 63,375.00
Rp. 63,375.00
Rp. 3,168.75
Rp. 66,543.75
Rp. 66,500.00
1.1000 235,620.00 259,182.00

175.0000 1,841.40 322,245.00
0.0910 249,480.00 22,702.68
Rp. 604,129.68
0.6000 80,000.00 48,000.00

0.2000 100,000.00 20,000.00
0.0200 125,000.00 2,500.00
0.0300 135,000.00 4,050.00
Rp. 74,550.00
Rp. 678,679.68
Rp. 33,933.98
Rp. 712,613.66
Rp. 712,600.00
1.0500 11,700.00 12,285.00

0.0150 27,720.00 415.80
Rp. 12,700.80
0.0070 80,000.00 560.00

0.0070 100,000.00 700.00
0.0007 125,000.00 87.50
0.0004 135,000.00 54.00
Rp. 1,401.50
Rp. 14,102.30
Rp. 705.12
Rp. 14,807.42
Rp. 14,800.00
0.0450 2,970,000.00 133,650.00

3x pakai ( A ) 44,550.00
0.3000 23,760.00 7,128.00

0.1000 38,100.00 3,810.00
(B) 10,938.00
Rp. 55,488.00
0.5200 80,000.00 41,600.00

0.2600 100,000.00 26,000.00
0.0260 125,000.00 3,250.00
0.0260 135,000.00 3,510.00
Rp. 74,360.00
Rp. 129,848.00
Rp. 6,492.40
Rp. 136,340.40
Rp. 136,300.00
0.0400 2,970,000.00 118,800.00

0.0150 4,950,000.00 74,250.00
0.3500 176,220.00 61,677.00
2.0000 17,968.50 35,937.00
2 x pakai ( A ) 145,332.00
0.4000 23,760.00 9,504.00

0.2000 38,100.00 7,620.00
(B) 17,124.00
Rp. 162,456.00
0.6600 80,000.00 52,800.00

0.3300 100,000.00 33,000.00
0.0330 125,000.00 4,125.00
0.0330 135,000.00 4,455.00
Rp. 94,380.00
Rp. 256,836.00
Rp. 12,841.80
Rp. 269,677.80
Rp. 269,600.00
0.0400 2,970,000.00 118,800.00

0.0180 4,950,000.00 89,100.00
0.3500 176,220.00 61,677.00
2.0000 17,968.50 35,937.00
2x pakai ( A ) 152,757.00
0.4000 23,760.00 9,504.00

0.2000 38,100.00 7,620.00
(B) 17,124.00
Rp. 169,881.00
0.6600 80,000.00 52,800.00

0.3300 100,000.00 33,000.00
0.0330 125,000.00 4,125.00
0.0330 135,000.00 4,455.00
Rp. 94,380.00
Rp. 264,261.00
Rp. 13,213.05
Rp. 277,474.05
Rp. 277,400.00
0.0400 2,970,000.00 118,800.00

0.0150 4,950,000.00 74,250.00
0.3500 176,220.00 61,677.00
4.0000 17,968.50 71,874.00
2x pakai ( A ) 163,300.50
0.4000 23,760.00 9,504.00

0.2000 38,100.00 7,620.00
(B) 17,124.00
Rp. 180,424.50
0.6600 80,000.00 52,800.00

0.3300 100,000.00 33,000.00
0.0330 125,000.00 4,125.00
0.0330 135,000.00 4,455.00
Rp. 94,380.00
Rp. 274,804.50
Rp. 13,740.23
Rp. 288,544.73
Rp. 288,500.00
0.0300 2,970,000.00 89,100.00

0.0200 4,950,000.00 99,000.00
0.3500 176,220.00 61,677.00
3.0000 17,968.50 53,905.50
2x pakai ( A ) 151,841.25
0.4000 23,760.00 9,504.00

0.2000 38,100.00 7,620.00
(B) 17,124.00
Rp. 168,965.25
0.6600 80,000.00 52,800.00

0.3300 100,000.00 33,000.00
0.0330 125,000.00 4,125.00
0.0330 135,000.00 4,455.00
Rp. 94,380.00
Rp. 263,345.25
Rp. 13,167.26
Rp. 276,512.51
Rp. 276,500.00
0.0300 2,970,000.00 89,100.00

0.0150 4,950,000.00 74,250.00
0.3500 176,220.00 61,677.00
2.0000 17,968.50 35,937.00
2x pakai ( A ) 130,482.00
0.4000 23,760.00 9,504.00

0.1500 38,100.00 5,715.00
(B) 15,219.00
Rp. 145,701.00
0.6600 80,000.00 52,800.00

0.3300 100,000.00 33,000.00
0.0330 125,000.00 4,125.00
0.0330 135,000.00 4,455.00
Rp. 94,380.00
Rp. 240,081.00
Rp. 12,004.05
Rp. 252,085.05
Rp. 252,000.00
1.2000 144,540.00 173,448.00

Rp. 173,448.00
0.3000 80,000.00 24,000.00

0.1000 135,000.00 13,500.00
Rp. 37,500.00
Rp. 210,948.00
Rp. 10,547.40
Rp. 221,495.40
Rp. 221,400.00
70.0000 990.00 69,300.00

9.6800 1,841.40 17,824.75
0.0450 249,480.00 11,226.60
Rp. 98,351.35
0.3000 80,000.00 24,000.00

0.1000 100,000.00 10,000.00
0.0100 125,000.00 1,250.00
0.0100 135,000.00 1,350.00
Rp. 36,600.00
Rp. 134,951.35
Rp. 6,747.57
Rp. 141,698.92
Rp. 141,600.00
184.0000 1,841.40 338,817.60

0.6300 249,480.00 157,172.40
0.7600 346,500.00 263,340.00
Rp. 759,330.00
1.2000 80,000.00 96,000.00

0.2000 100,000.00 20,000.00
0.0200 125,000.00 2,500.00
0.0600 135,000.00 8,100.00
Rp. 126,600.00
Rp. 885,930.00
Rp. 44,296.50
Rp. 930,226.50
Rp. 930,200.00
1.1000 16,500.00 18,150.00

0.0250 16,000.00 400.00
0.0050 72,270.00 361.35
Rp. 18,911.35
0.0300 80,000.00 2,400.00

0.0050 100,000.00 500.00
0.0030 125,000.00 375.00
0.0003 135,000.00 40.50
Rp. 3,315.50
Rp. 22,226.85
Rp. 1,111.34
Rp. 23,338.19
Rp. 23,300.00
1.0500 1,270,000.00 1,333,500.00

1.0000 50,000.00 50,000.00
Rp. 1,383,500.00
0.2000 80,000.00 16,000.00

0.4000 100,000.00 40,000.00
0.0150 125,000.00 1,875.00
0.0100 135,000.00 1,350.00
Rp. 59,225.00
1.00 150,000 150,000.00

Rp. 150,000.00
Rp. 1,592,725.00
Rp. 79,636.25
Rp. 1,672,361.25
Rp. 1,672,300.00
1.0500 1,145,000.00 1,202,250.00

1.0000 50,000.00 50,000.00
Rp. 1,252,250.00
0.2000 80,000.00 16,000.00

0.4000 100,000.00 40,000.00
0.0150 125,000.00 1,875.00
0.0100 135,000.00 1,350.00
Rp. 59,225.00
1.00 150,000 150,000.00

Rp. 150,000.00
Rp. 1,461,475.00
Rp. 73,073.75
Rp. 1,534,548.75
Rp. 1,534,500.00
0.0400 2,970,000.00 118,800.00

0.0180 4,950,000.00 89,100.00
0.3500 176,220.00 61,677.00
2.0000 17,968.50 35,937.00
6x pakai ( A ) 50,919.00
0.4000 23,760.00 9,504.00

0.2000 38,100.00 7,620.00
(B) 17,124.00
Rp. 68,043.00
0.6600 80,000.00 52,800.00

0.3300 100,000.00 33,000.00
0.0330 125,000.00 4,125.00
0.0330 135,000.00 4,455.00
Rp. 94,380.00
Rp. 162,423.00
Rp. 8,121.15
Rp. 170,544.15
Rp. 170,500.00
0.375 1,425,000.00 534,375.00

37.44 14,800.00 554,112.00
16.2 14,800.00 239,760.00
4.5 173,900.00 782,550.00
6m 2,110,797.00
1m 351,799.50
PEKERJAAN TANAH
Item Pekerjaan : Galian tanah sedalam 1 m

Harga Pek : 66,543.75
Satuan Pek : M3
PEKERJAAN TANAH Harga Satuan
1.0000 M3 Galian tanah sedalam 1 m
0.7500 org Pekerja Rp. 80,000.00
0.0250 org Mandor Rp. 135,000.00
JUMLAH ( BELUM PPN )
JASA 5 % 0.05
JUMLAH
Item Pekerjaan : Pembuangan Bekas Galian Tanah

Harga Pek : 29,137.50
Satuan Pek : M3
No Koef. Sat Uraian Pekerjaan Harga Satuan
1.0000 M3 Pembuangan Bekas Galian Tanah
0.3300 org Pekerja Rp. 80,000.00
0.0100 org Mandor Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Pengukuran & Pemasangan Bouwplank

Harga Pek : 87,707.05
Satuan Pek : M'
1.0000 M' Pengukuran & Pemasangan Bouwplank
0.0120 m3 kayu balok 5/7 Rp. 3,528,360.00
0.0200 kg paku 2"-3" Rp. 23,760.00
0.0070 m3 kayu papan 3/20 Rp. 2,970,000.00
0.1000 oh pekerja Rp. 80,000.00
0.1000 oh tukang kayu Rp. 100,000.00
0.0100 oh kepala tukang Rp. 125,000.00
0.0050 oh mandor Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Pek.Urugan Kembali ex Galian Pondasi

Harga Pek : 32,300.00
Satuan Pek : M3
1.0000 M3 Pek.Urugan Kembali ex Galian Pondasi
0.3500 org Pekerja Rp. 80,000.00
0.0210 org Mandor Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Urug Tanah dengan Tanah Baru

Harga Pek : 186,991.14
Satuan Pek : M3
1.0000 M3 Urug Tanah dengan Tanah Baru
1.2000 m3 Tanah Pilihan Rp. 122,364.00
0.3000 org Pekerja Rp. 100,000.00
0.0100 org Mandor Rp. 125,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Urug pasir

Harga Pek : 221,400.00
Satuan Pek : M3
1.0000 M3 Urug pasir
1.2000 m3 Pasir urug Rp. 144,540.00
0.3000 org Pekerja Rp. 80,000.00
0.1000 org Mandor Rp. 135,000.00
JASA 5 %
JUMLAH
PEKERJAAN PONDASI
Item Pekerjaan : Pondasi Batu Belah

Harga Pek : 712,600.00
Satuan Pek : M3
1.0000 M3 Pondasi Batu Belah
1.1000 m3 Batu belah @ Rp. 235,620.00
175.0000 kg Semen portland @ Rp. 1,841.40
0.0910 m3 Pasir pasang @ Rp. 249,480.00
0.6000 oh Pekerja @ Rp. 80,000.00
0.2000 oh Tukang batu @ Rp. 100,000.00
0.0200 oh Kepala tukang @ Rp. 125,000.00
0.0300 oh Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Pasangan rolag bata

Harga Pek : 239,926.33 (tebal 1 bata)
Satuan Pek : m2
1 m2 Pasangan rolag bata
140 bh Bata merah 5 x 11 x 22 cm @ Rp. 990.00
22.2 kg PC @ Rp. 1473.12
0.1 m3 Pasir pasang @ Rp. 249,480.00
0.15 org Pekerja @ Rp. 80,000.00
0.15 org Tukang batu @ Rp. 100,000.00
0.015 org Kepala tukang batu @ Rp. 125,000.00
0.025 org Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Membuat beton mutu f'c 9.8 Mpa (K-125) (Rabat Beton)
Harga Pek : 1,096,832.58
Satuan Pek : m3
1 m3 Membuat beton mutu f'c 9.8 Mpa (K-125) (Rabat Beton)
276 kg Semen portland @ Rp. 1,841.40
828 kg Pasir Beton @ Rp. 200.83
1012 kg Kerikil @ Rp. 192.50
215 ltr Air @ Rp. 5.00
1.65 org Pekerja @ Rp. 80,000.00
0.083 org Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Membuat Lantai Kerja

Harga Pek : 930,226.50
Satuan Pek : m3
1 m3 Membuat Lantai Kerja
184 kg Semen portland @ Rp. 1,841.40
0.63 m3 Pasir Beton @ Rp. 249,480.00
0.76 m3 Kerikil @ Rp. 346,500.00
1.2 org Pekerja @ Rp. 80,000.00
0.06 org Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Sloof Beton Bertulang ( 200 kg Besi + Bekisting )

Harga Pek : 7,285,305.30
Satuan Pek : M3
1.0000 M3 Sloof Beton Bertulang ( 200 kg Besi + Bekisting )
0.2700 m3 Kayu kelas lll @ Rp. 2,970,000.00
2.0000 kg Paku 5-12 cm @ Rp. 23,760.00
0.6000 ltr Minyak bekisting @ Rp. 37,719.00
210.0000 kg Besi beton polos @ Rp. 19,500.00
3.0000 kg Kawat beton @ Rp. 27,720.00
336.0000 kg Semen Portland @ Rp. 1,841.40
0.5400 m3 Pasir beton @ Rp. 249,480.00
0.8100 m3 Kerikil @ Rp. 346,500.00
5.6500 oh Pekerja @ Rp. 80,000.00
0.2750 oh Tukang Batu @ Rp. 100,000.00
1.5600 oh Tukang kayu @ Rp. 100,000.00
1.4000 oh Tukang Besi @ Rp. 100,000.00
0.3230 oh Kepala Tukang @ Rp. 125,000.00
0.2830 oh Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Kolom Beton Bertulang (150 kg besi + bekisting )

Harga Pek : 7,876,793.61
Satuan Pek : M3
1.0000 M3 Kolom Beton Bertulang (150 kg besi + bekisting )
0.3200 m3 Kayu kelas lll @ Rp. 2,970,000.00
3.2000 kg Paku 5-12 cm @ Rp. 23,760.00
1.6000 ltr Minyak bekisting @ Rp. 37,719.00
157.5000 kg Besi beton polos @ Rp. 19,500.00
2.2500 kg Kawat beton @ Rp. 27,720.00
0.5400 m3 Pasir beton @ Rp. 249,480.00
0.8100 m3 Kerikil @ Rp. 346,500.00
0.1200 m3 Kayu kelas ll balok @ Rp. 3,528,360.00
2.8000 lbr Plywood 9 mm @ Rp. 176,220.00
32.0000 btg Kayu Dolken @ Rp. 17,968.50
5.3000 oh Pekerja @ Rp. 80,000.00
0.2750 oh Tukang Batu @ Rp. 100,000.00
1.3000 oh Tukang kayu @ Rp. 100,000.00
1.0500 oh Tukang Besi @ Rp. 100,000.00
0.2650 oh Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Pas. Bekisting Untuk Pondasi

Harga Pek : 151,192.97
Satuan Pek : m2
1 m2 Pas. Bekisting Untuk Pondasi
0.1 Ltr Minyak Bekesting @ Rp. 37,719.00
0.3 Kg Paku @ Rp. 23,760.00
0.04 M3 Kayu Bekisting @ Rp. 4,950,000.00
0.52 OH Pekerja Biasa @ Rp. 80,000.00
0.26 OH Tukang Kayu @ Rp. 100,000.00
0.026 OH Kepala Tukang @ Rp. 125,000.00
0.026 OH Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Pas. Bekisting Untuk Sloof

Harga Pek : 136,300.00
Satuan Pek : m2
1 m2 Pas. Bekisting Untuk Sloof
3x pakai ( A )
0.3 Kg Paku @ Rp. 23,760.00
0.26 OH Tukang Kayu @ Rp. 100,000.00
0.026 OH Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Pas. Bekisting Untuk Kolom 2x pakai

Harga Pek : 269,500.00
Satuan Pek : m2
1 m2 Pas. Bekisting Untuk Kolom 2x pakai
0.015 M3 kayu kelas 2 @ Rp. 4,950,000.00
0.35 lbr Plywood tebal 9 mm @ Rp. 176,220.00
2 btg Dolken kayu @ Rp. 17,968.50
2 x pakai ( A )
0.4 Kg Paku @ Rp. 23,760.00

0.33 OH Tukang Kayu @ Rp. 100,000.00
0.033 OH Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Pas. Bekisting Untuk Balok 2x pakai

Harga Pek : 277,300.00
Satuan Pek : m2
1 m2 Pas. Bekisting Untuk Balok 2x pakai
0.018 M3 Balok kayu kelas 2 @ Rp. 4,950,000.00
2x pakai ( A )
0.4 Kg Paku @ Rp. 23,760.00
0.33 OH Tukang Kayu @ Rp. 100,000.00
0.033 OH Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Pas. Bekisting Untuk Lantai 2x pakai

Harga Pek : 288,400.00
Satuan Pek : m2
1 m2 Pas. Bekisting Untuk Lantai 2x pakai
0.015 M3 Balok kayu kelas 2 @ Rp. 4,950,000.00
2x pakai ( A )
0.4 Kg Paku @ Rp. 23,760.00
0.33 OH Tukang Kayu @ Rp. 100,000.00
0.033 OH Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Pembesian beton polos/ulir

Harga Pek : 14,500.00
Satuan Pek : kg
1 kg Pembesian beton polos/ulir
1.05 kg Besi beton polos/ulir 11,500.00
0.015 kg Kawat beton 27,720.00
0.007 org Pekerja 80,000.00
0.007 org Tukang besi 100,000.00
0.0007 org Kepala tukang besi 125,000.00
0.0004 org Mandor 135,000.00
JASA 5 %
JUMLAH
PEKERJAAN PASANGAN, PLESTERAN DAN DINDING PARTISI
Item Pekerjaan : Pasangan Batu Bata Tebal 1/2 Bata 1SP : 3PP
Harga Pek : 124,965.87
Satuan Pek : M2
1.0000 M2 Pasangan Batu Bata Tebal 1/2 Bata 1SP : 3PP
70.0000 bh Bata Merah @ Rp. 990.00
14.3700 kg PC @ Rp. 1,841.40
0.0400 m3 Pasir Pasang @ Rp. 249,480.00
0.3000 org Pekerja @ Rp. 80,000.00
0.0150 org Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Pasangan Batu Bata Tebal 1 Bata 1SP : 3PP

Harga Pek : 260,953.15
Satuan Pek : M2
1.0000 M2 Pasangan Batu Bata Tebal 1 Bata 1SP : 3PP
140.0000 bh Bata Merah @ Rp. 990.00
32.9500 kg PC @ Rp. 1,841.40
0.0910 m3 Pasir Pasang @ Rp. 249,480.00
0.6000 org Pekerja @ Rp. 80,000.00
0.0300 org Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Pasangan Bata Ringan

Harga Pek : 157,979.58
Satuan Pek : M2
1.0000 M2 Pasangan Bata Ringan
0.1000 M3 Bata Ringan 10.20.60 @ Rp. 990,000.00
4.0000 kg Semen instan @ Rp. 2,079.00
0.1500 ltr Air @ Rp. 4.95
1.0000 LS Alat bantu @ Rp. 10,000.00
0.2720 org Pekerja @ Rp. 80,000.00
0.0130 org Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : PEMASANGAN PLESTERAN 1 SP:3PP TEBAL 15 MM

Harga Pek : 53,504.60
Satuan Pek : M2
1.0000 M2 PEMASANGAN PLESTERAN 1 SP:3PP TEBAL 15 MM
7.7760 KG PC @ Rp. 1,841.40
0.0230 M3 PP @ Rp. 249,480.00
0.1500 OH Pekerja @ Rp. 80,000.00
0.1500 OH Tukang batu @ Rp. 100,000.00
0.0150 OH Kepala tukang @ Rp. 125,000.00
0.0150 OH mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : PEMASANGAN PLESTERAN DINDING BATA RINGAN

Harga Pek : 72,326.03
Satuan Pek : M2
1.0000 M2 PEMASANGAN PLESTERAN DINDING BATA RINGAN
16.6700 KG Semen Instan @ Rp. 2,079.00
0.2000 OH Pekerja @ Rp. 80,000.00
0.1500 OH Tukang batu @ Rp. 100,000.00
0.0100 OH mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : PEMASANGAN ACIAN DINDING

Harga Pek : 27,913.78
Satuan Pek : M2
1.0000 M2 PEMASANGAN ACIAN DINDING
3.2500 KG Semen PC @ Rp. 1,841.40
0.1000 OH Pekerja @ Rp. 80,000.00
0.1000 OH Tukang batu @ Rp. 100,000.00
0.0100 OH mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : PEMASANGAN ACIAN DINDING MU 200 T.3 MM

Harga Pek : 41,283.77
Satuan Pek : M2
1.0000 M2 PEMASANGAN ACIAN DINDING MU 200 T.3 MM
3.2500 KG Acian Dinding Bata Ringan @ Rp. 4,405.50
0.1430 OH Pekerja @ Rp. 80,000.00
0.1070 OH Tukang batu @ Rp. 100,000.00
0.0110 OH mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Pemasangan Dinding Partisi Gypsum Board 12 mm, Rangka Besi Hollow 40.40.2, Modul 120.240
Harga Pek : 232,573.12
Satuan Pek : M2
1.0000 M2 Pemasangan Dinding Partisi Gypsum Board 12 mm, Rangka Besi Hollow 40.40.2
0.6 btg Hollow 4/4 2 mm @ Rp. 166,320.00
0.700 Lbr Gypsum board ( 120 x 240 x 12 ) mm @ Rp. 114,285.60
0.11 kg Paku gypsum @ Rp. 24,354.00
4 Bh Ramset / dina bolt @ Rp. 900.90
0.125 Zak Compoun @ Rp. 64,350.00
0.25 Oh Pekerja @ Rp. 80,000.00
0.025 Oh Tukang kayu @ Rp. 100,000.00
0.013 Oh Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Pemasangan Dinding Terawang (Rooster) Uk.20.20 Campuran 1 SP : 3 PP

Harga Pek : 784,231.56
Satuan Pek : M2
1.0000 M2 Pemasangan Dinding Terawang (Rooster) Uk.20.20 Campuran 1 SP : 3 PP
25 bh Beton Rooster @ Rp. 27,225.00
11 kg Semen Portland @ Rp. 1,841.40
0.035 m3 Pasir Pasang @ Rp. 249,480.00
0.3 Oh Pekerja @ Rp. 80,000.00
0.1 Oh Tukang Batu @ Rp. 100,000.00
0.01 Oh Kepala Tukang @ Rp. 125,000.00
0.015 Oh Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
PEKERJAAN PELAPIS LANTAI & DINDING
Item Pekerjaan : Lantai HT 60 x 60 cm Polish

Harga Pek : 337,461.64
Satuan Pek : M2
SNI 1.0000 M2 Lantai HT 60 x 60 cm Polish
1.1000 m2 Keramik 60/60 @ Rp. 230,769.00
1.3000 kg Semen warna @ Rp. 1,841.40
0.0450 m3 Pasir Pasang @ Rp. 249,480.00
0.2500 org Pekerja @ Rp. 80,000.00
0.0130 org Kep. Tk. Batu @ Rp. 125,000.00
0.0130 org Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Lantai HT 60 x 60 cm Unpolish

Harga Pek : 300,985.59
Satuan Pek : M2
SNI 1.0000 M2 Lantai HT 60 x 60 cm Unpolish
1.1000 m2 Keramik 60/60 @ Rp. 199,188.00
1.3000 kg Semen warna @ Rp. 1,841.40
0.0450 m3 Pasir Pasang @ Rp. 249,480.00
0.2500 org Pekerja @ Rp. 80,000.00
0.0130 org Kep. Tk. Batu @ Rp. 125,000.00
0.0130 org Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Lantai HT 40 x 40 cm Polish

Harga Pek : 325,455.42
Satuan Pek : M2
SNI 1.0000 M2 Lantai HT 40 x 40 cm Polish
1.1000 m2 HT Keramik 40/40 @ Rp. 220,374.00
1.3000 kg Semen warna @ Rp. 1,841.40
0.0450 m3 Pasir Pasang @ Rp. 249,480.00
0.2500 org Pekerja @ Rp. 80,000.00
0.0130 org Kep. Tk. Batu @ Rp. 125,000.00
0.0130 org Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Lantai HT 40 x 40 cm Unpolish

Harga Pek : 287,492.88
Satuan Pek : M2
SNI 1.0000 M2 Lantai HT 40 x 40 cm Unpolish
1.1000 m2 HT Keramik 40/40 @ Rp. 187,506.00
1.3000 kg Semen warna @ Rp. 1,841.40
0.0450 m3 Pasir Pasang @ Rp. 249,480.00
0.2500 org Pekerja @ Rp. 80,000.00
0.0130 org Kep. Tk. Batu @ Rp. 125,000.00
0.0130 org Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Lantai HT 30 x 30 cm

Harga Pek : 276,744.45
Satuan Pek : M2
SNI 1.0000 M2 Lantai HT 30 x 30 cm
1.1000 m2 HT Keramik 30/30 @ Rp. 178,200.00
1.3000 kg Semen warna @ Rp. 1,841.40
0.0450 m3 Pasir Pasang @ Rp. 249,480.00
0.2500 org Pekerja @ Rp. 80,000.00
0.0130 org Kep. Tk. Batu @ Rp. 125,000.00
0.0130 org Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Lantai Keramik 60 x 60 cm

Harga Pek : 192,986.73
Satuan Pek : M2
SNI 1.0000 M2 Lantai Keramik 60 x 60 cm
1.1000 m2 Keramik 60/60 @ Rp. 105,682.50
1.3000 kg Semen warna @ Rp. 1,841.40
0.0450 m3 Pasir Pasang @ Rp. 249,480.00
0.2500 org Pekerja @ Rp. 80,000.00
0.0130 org Kep. Tk. Batu @ Rp. 125,000.00
0.0130 org Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH

Harga Pek : 168,402.56
Satuan Pek : M2
1.1000 m2 Keramik 40/40 @ Rp. 84,397.50
1.3000 kg Semen warna @ Rp. 1,841.40
0.0450 m3 Pasir Pasang @ Rp. 249,480.00
0.2500 org Pekerja @ Rp. 80,000.00
0.0130 org Kep. Tk. Batu @ Rp. 125,000.00
0.0130 org Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH

Harga Pek : 162,113.58
Satuan Pek : M2
1.1000 m2 Keramik 30/30 @ Rp. 78,952.50
1.3000 kg Semen warna @ Rp. 1,841.40
0.0450 m3 Pasir Pasang @ Rp. 249,480.00
0.2500 org Pekerja @ Rp. 80,000.00
0.0130 org Kep. Tk. Batu @ Rp. 125,000.00
0.0130 org Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Lantai 20 x 20

Harga Pek : 75,705.24
Satuan Pek : M2
1.0000 M2 Lantai 20 x 20
1.1000 m2 Keramik 20/20 @ Rp.
10.4000 zak Semen Portland @ Rp. 1,841.40
1.6200 kg Semen warna @ Rp. 1,841.40
0.0450 m3 Pasir pasang @ Rp. 249,480.00
0.2700 org Pekerja @ Rp. 80,000.00
0.0140 org Kep. Tk. Batu @ Rp. 125,000.00
0.0140 org Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Plint Keramik 40.10

Harga Pek : 57,815.89
Satuan Pek : M'
1.0000 M' Plint Keramik 40.10
2.5000 bh Keramik 10.40 @ Rp. 13,721.40
1.2400 kg PC @ Rp. 1,473.12
0.0030 m3 PP @ Rp. 249,480.00
0.1000 kg Semen warna @ Rp. 1,841.40
0.0900 oh pekerja @ Rp. 80,000.00
0.0900 oh Tukang batu @ Rp. 100,000.00
0.0050 oh Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Plint Keramik 60.10

Harga Pek : 62,046.65
Satuan Pek : M'
1.0000 M' Plint Keramik 60.10
1.6000 bh Keramik 60.10 @ Rp. 23,958.00
1.2400 kg PC @ Rp. 1,473.12
0.0030 m3 PP @ Rp. 249,480.00
0.1000 kg Semen warna @ Rp. 1,841.40
0.0900 oh pekerja @ Rp. 80,000.00
0.0900 oh Tukang batu @ Rp. 100,000.00
0.0050 oh Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Keramik HT 30 x 60 Polish

Harga Pek : 351,300.39
Satuan Pek : M2
1.0000 M2 Keramik HT 30 x 60 Polish
1.1000 m2 Keramik 30/30 @ Rp. 239,481.00
1.5000 kg Semen warna @ Rp. 1,841.40
0.0450 m3 Pasir pasang @ Rp. 249,480.00
0.0140 org Kep. Tk. Batu @ Rp. 125,000.00
0.2700 org Pekerja @ Rp. 80,000.00
0.0140 org Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Keramik HT 30 x 60 Unpolish

Harga Pek : 313,909.58
Satuan Pek : M2
1.0000 M2 Keramik HT 30 x 60 Unpolish
1.1000 m2 Keramik HT 30/60 Unpolish @ Rp. 207,108.00
1.5000 kg Semen warna @ Rp. 1,841.40
0.0450 m3 Pasir pasang @ Rp. 249,480.00
0.0140 org Kep. Tk. Batu @ Rp. 125,000.00
0.2700 org Pekerja @ Rp. 80,000.00
0.0140 org Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Keramik 30 x 60

Harga Pek : 190,188.29
Satuan Pek : M2
1.0000 M2 Keramik 30 x 60
1.1000 m2 Keramik 30/60 @ Rp. 99,990.00
1.5000 kg Semen warna @ Rp. 1,841.40
0.0450 m3 Pasir pasang @ Rp. 249,480.00
0.0140 org Kep. Tk. Batu @ Rp. 125,000.00
0.2700 org Pekerja @ Rp. 80,000.00
0.0140 org Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Pemasangan Dinding Keramik 20.25

Harga Pek : 71,683.62
Satuan Pek : M2
1.0000 M2 Pemasangan Dinding Keramik 20.25
1.1000 bh Keramik 20.25 @ Rp.
10.4000 kg PC @ Rp. 1,473.12
0.0450 m3 PP @ Rp. 249,480.00
1.6200 kg Semen warna @ Rp. 1,841.40
0.2700 oh Pekerja @ Rp. 80,000.00
0.1350 oh Tukang batu @ Rp. 100,000.00
0.0140 oh Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Pemasangan Stepnosing 30.60

Harga Pek : 158,896.62
Satuan Pek : m'
1.0000 m' Pemasangan Stepnosing 30.60
1.6667 bh Stepnosing HT 30.60 @ Rp. 73,458.00
0.2500 kg Semen warna @ Rp. 1,841.40
0.0062 m3 Pasir pasang @ Rp. 249,480.00
0.0900 oh Tukang batu @ Rp. 100,000.00
0.0900 oh Kep. Tk. Batu @ Rp. 125,000.00
0.0090 oh Pekerja @ Rp. 80,000.00
0.0050 oh Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Pemasangan Stepnosing 30.60

Harga Pek : 152,819.10
Satuan Pek : m'
1.0000 m' Pemasangan Stepnosing 30.60
1.0500 M2 Rock Woll @ Rp. 89,100.00
1.0000 M2 Alumunium Foil @ Rp. 6,138.00
1.0000 M2 Kawat Ayam @ Rp. 24,849.00
1.0000 Lsm Alat bantu @ Rp. 1,000.00
1.0000 Lsm Upah kerja @ Rp. 20,000.00
JASA 5 %
JUMLAH
PEKERJAAN LANGIT - LANGIT
Item Pekerjaan : Pemasangan Langit-Langit Gypsumboard 9mm + Rangka Hollow

Harga Pek : 151,475.36
Satuan Pek : M2
1.0000 M2 Pemasangan Langit-Langit Gypsumboard 9mm + Rangka Hollow
0.415 Btg Hollow 4/4 Zincromate @ Rp. 166,320.00
0.072 Bh Cotton plaster @ Rp. 11,880.00
0.125 Zak Compoun 64,350.00
0.1 Oh Pekerja 80,000.00
0.05 Oh Tukang kayu 100,000.00
0.005 Oh Kepala tukang 125,000.00
0.005 Oh Mandor 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Pemasangan Langit-Langit Gypsumboard 9mm + Rangka Hollow WR
Harga Pek : 162,826.70
Satuan Pek : M2
1.0000 M2 Pemasangan Langit-Langit Gypsumboard 9mm + Rangka Hollow WR
0.072 Bh Cotton plaster @ Rp. 11,880.00
0.125 Zak Compoun 64,350.00
0.1 Oh Pekerja 80,000.00
0.05 Oh Tukang kayu 100,000.00
0.005 Oh Kepala tukang 125,000.00
0.005 Oh Mandor 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : List Langit2 Profil gypsum

Harga Pek : 21,898.43
Satuan Pek : M'
1.0000 M' List Langit2 Profil gypsum
1.05 M¹ List gypsum @ Rp. 7,623.00
0.15 Kg Tepung gypsum @ Rp. 18,810.00
0.05 Oh Pekerja @ Rp. 80,000.00
0.05 Oh Tukang kayu @ Rp. 100,000.00
0.003 Oh Mandor 135,000.00
JUMLAH BELUM PPN
JASA 5 %
JUMLAH
DIBULATKAN
PEKERJAAN WATERPROOFING & SCREED
Item Pekerjaan : Waterproofing Coating

Harga Pek : 76,738.73
Satuan Pek : m2
1.0000 m2 Waterproofing Coating
1.1000 kg bahan waterproofting coating @ Rp. 59,895.00
0.0300 org/hr pekerja @ Rp. 80,000.00
0.0040 org/hr kepala tukang batu @ Rp. 125,000.00
0.0030 org/hr mandor @ Rp. 135,000.00
JUMLAH BELUM PPN
JASA 5 %
JUMLAH
DIBULATKAN
Item Pekerjaan : Waterproofing Membrane
Harga Pek : 172,648.88
Satuan Pek : m2
1.0000 m2 Waterproofing Membrane
1.0500 m' water proofing membrnce @ Rp. 153,450.00
0.0300 oh pekerja @ Rp. 80,000.00
0.0040 oh kepala tukang batu @ Rp. 125,000.00
0.0030 oh mandor @ Rp. 135,000.00
JUMLAH BELUM PPN
JASA 5 %
JUMLAH
DIBULATKAN
Item Pekerjaan : Lantai Screed tebal 3 cm

Harga Pek : 42,100.34
Satuan Pek : m2
1 m2 Lantai Screed tebal 3 cm
0.288 zak semen 1,841.40
0.039 m3 pasir beton @ Rp. 281,160.00
0.200 org/hr pekerja @ Rp. 80,000.00
0.1 org/hr tukang batu @ Rp. 100,000.00
0.01 org/hr kepala tukang batu @ Rp. 125,000.00
0.010 org/hr mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Floor Hardener

Harga Pek : 51,093.00
Satuan Pek : m2
1 m2 Floor Hardener
5 kg Floor hardener ferrovax 4,950.00
0.12 m3 Pekerja @ Rp. 80,000.00
0.12 org/hr Tukang batu @ Rp. 100,000.00
0.012 org/hr Kepala Tukang @ Rp. 125,000.00
0.006 org/hr Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
PEKERJAAN SANITARY
Item Pekerjaan : Pemasangan Kloset Duduk

Harga Pek : 4,190,029.62
Satuan Pek : UNT
1.0000 UNT Pemasangan Kloset Duduk
1.0000 BH Kloset Duduk @ Rp. 3,390,240.00
6.0000 % Perlengkapan @ Rp. 3,390,240.00
3.3000 oh Pekerja @ Rp. 80,000.00
1.1000 oh Tukang Batu @ Rp. 100,000.00
0.1600 oh Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
DIBULATKAN
Item Pekerjaan : PEMASANGAN KLOSET JONGKOK

Harga Pek : 652,043.91
Satuan Pek : BH
1.0000 BH PEMASANGAN KLOSET JONGKOK
1.0000 BH Kloset jongkok teraso @ Rp. 342,051.00
0.0100 m3 Bata merah @ Rp. 990,000.00
6.0000 kg PC @ Rp. 1,841.40
0.0100 m3 PP @ Rp. 249,480.00
1.0000 oh Pekerja @ Rp. 80,000.00
1.5000 oh Tukang batu @ Rp. 100,000.00
0.0500 oh Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
DIBULATKAN
Item Pekerjaan : Memasang Urinoir

Harga Pek : 1,608,100.00
Satuan Pek : BH
1.0000 BH Memasang Urinoir
1.0000 bh Urinoir @ Rp. 1,244,097.00
0.0100 m3 Pasir Pasang @ Rp. 249,480.00
6.0000 % Perlengkapan @ Rp. 1,244,097.00
1.0000 oh Pekerja @ Rp. 80,000.00
1.0000 oh Tukang batu @ Rp. 100,000.00
0.0500 oh Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
DIBULATKAN
Item Pekerjaan : Memasang Pembatas Urinoir

Harga Pek : 1,560,100.00
Satuan Pek : BH
1.0000 BH Memasang Pembatas Urinoir
1.0000 bh Pembatas Urinoir A100 @ Rp. 1,382,330.00
6.0000 % Perlengkapan @ Rp. 1,382,330.00
0.1000 oh Pekerja @ Rp. 80,000.00
0.1000 oh Tukang batu @ Rp. 100,000.00
0.0100 oh Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
DIBULATKAN
Item Pekerjaan : Memasang Tissue Holder TOTO

Harga Pek : 215,900.00
Satuan Pek : BH
1.0000 BH Memasang Tissue Holder TOTO
1.0000 bh Tissue Holder S20V2 @ Rp. 174,557.00
6.0000 % Perlengkapan @ Rp. 174,557.00
0.1000 oh Pekerja @ Rp. 80,000.00
0.1000 oh Tukang batu @ Rp. 100,000.00
0.0100 oh Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
DIBULATKAN
Item Pekerjaan : Memasang Bak Air Fiberglass Vol.0,3 m3

Harga Pek : 1,671,200.00
Satuan Pek : BH
1.0000 BH Memasang Bak Air Fiberglass Vol.0,3 m3
1.0000 bh Bak fiberglass @ Rp. 655,850.00
18.0000 % Perlengkapan @ Rp. 655,850.00
3.0000 oh Pekerja @ Rp. 80,000.00
4.5000 oh Tukang Batu @ Rp. 100,000.00
0.9000 oh Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
DIBULATKAN
Item Pekerjaan : Pemasangan Wastafel & Keran

Harga Pek : 2,508,030.84
Satuan Pek : BH
1.0000 BH Pemasangan Wastafel & Keran
1.2000 bh Wastafel + Perlengkapan @ Rp. 1,203,232.50
1.0000 bh Keran Wastafel @ Rp. 587,540.70
0.0100 m3 Pasir pasang @ Rp. 249,480.00
12.0000 % Perlengkapan @ Rp. 1,203,232.50
1.0000 oh Pekerja @ Rp. 80,000.00
1.0000 oh Tukang batu @ Rp. 100,000.00
0.0500 oh Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Pemasangan Shower Set

Harga Pek : 2,962,299.27
Satuan Pek : BH
1.0000 BH Pemasangan Shower Set
1.1000 bh Shower Set @ Rp. 2,149,170.00
12.0000 % Perlengkapan @ Rp. 2,149,170.00
1.0000 oh Pekerja @ Rp. 80,000.00
1.0000 oh Tukang batu @ Rp. 100,000.00
0.0500 oh Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Pemasangan Bathup

Harga Pek : 5,028,118.20
Satuan Pek : BH
1.0000 BH Pemasangan Bathup
1.0000 bh Bathup @ Rp. 3,914,920.00
20.0000 % Perlengkapan @ Rp. 3,914,920.00
0.0750 oh Pekerja @ Rp. 80,000.00
0.7500 oh Tukang batu @ Rp. 100,000.00
0.0030 oh Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Pemasangan Bak Cuci Piring Stainless Steel

Harga Pek : 447,972.00
Satuan Pek : BH
1.0000 BH Pemasangan Bak Cuci Piring Stainless Steel
1.0000 bh Bak Cuci Piring Stainless Steel @ Rp. 388,465.00
1.0000 bh Waterdrain @ Rp.
0.0300 oh Pekerja @ Rp. 80,000.00
0.3000 oh Tukang batu @ Rp. 100,000.00
0.0150 oh Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Pemasangan Floor Drain
Harga Pek : 140,495.25
Satuan Pek : BH
1.0000 BH Pemasangan Floor Drain
1.0000 bh Floor Drain @ Rp. 121,080.00
0.0100 oh Pekerja @ Rp. 80,000.00
0.1000 oh Tukang batu @ Rp. 100,000.00
0.0050 oh Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Pemasangan Bak Mandi Batu Bata Vol. 0.3 m3

Harga Pek : 2,695,095.27
Satuan Pek : BH
1.0000 BH Pemasangan Bak Mandi Batu Bata Vol. 0.3 m3
150.0000 bh Bata Merah @ Rp. 990.00
0.3000 m3 Pasir Pasang @ Rp. 249,480.00
15.3000 bh keramik 30.60 @ Rp. 99,990.00
6.0000 kg Semen Warna @ Rp. 1,841.40
3.0000 oh Pekerja @ Rp. 80,000.00
3.0000 oh Tukang batu @ Rp. 100,000.00
0.0300 oh Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Kitchen Zink / Bak Cuci Piring Stainless Steel

Harga Pek : 622,781.25
Satuan Pek : bh
1 bh Kitchen Zink / Bak Cuci Piring Stainless Steel
1.0000 bh Kitchen Zink / Bak Cuci Piring Stainless Steel 388,465.00
1.0000 bh Water drain stainless stell 166,485.00
0.0300 oh Pekerja 80,000.00
0.3000 oh Tukang Batu 100,000.00
0.0300 oh Kepala Tukang 125,000.00
0.0150 oh Mandor 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Keran Kitchen Zink

Harga Pek : 529,549.65
Satuan Pek : 529,549.65
1 bh Keran Kitchen Zink
1.0000 bh Keran Kitchen Zink 466,158.00
0.0300 oh Pekerja 80,000.00
0.3000 oh Tukang Batu 100,000.00
0.0150 oh Mandor 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Keran Air

Harga Pek : 429,961.35
Satuan Pek : 429,961.35
Keran Air
1.0000 bh Keran Air 371,312.00
0.0300 oh Pekerja 80,000.00
0.3000 oh Tukang Batu 100,000.00
0.0150 oh Mandor 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Jet Washer

Harga Pek : 331,432.50
Satuan Pek : 331,432.50
Jet Washer
1.0000 bh Jet Washer 277,475.00
0.0300 oh Pekerja 80,000.00
0.3000 oh Tukang Batu 100,000.00
0.0150 oh Mandor 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Bak Kontrol Pas. Bata 30.30, H = 35 cm

Harga Pek : 325,683.54
Satuan Pek : bh
1.0000 bh Bak Kontrol Pas. Bata 30.30, H = 35 cm
40.0000 Bata Merah 990.00
44.0000 Semen Portland 1,841.40
0.0700 Pasir Pasang 249,480.00
0.0600 Pasir Beton 281,160.00
0.0700 Kerikil 346,500.00
1.6000 Baja Tulangan 19,500.00
0.2160 oh Pekerja 80,000.00
0.7200 oh Tukang Batu 100,000.00
0.0110 oh Mandor 135,000.00
JUMLAH ( BELUM PPN ) -
JASA 5 %
JUMLAH
Item Pekerjaan : Bak Kontrol Pas. Bata 60.60, H = 65 cm

Harga Pek : 694,551.50
Satuan Pek : bh
1.0000 bh Bak Kontrol Pas. Bata 60.60, H = 65 cm
123.0000 Bata Merah 990.00
114.0000 Semen Portland 1,841.40
0.1840 Pasir Pasang 249,480.00
0.1200 Pasir Beton 281,160.00
0.0330 Kerikil 346,500.00
4.8500 Baja Tulangan 19,500.00
0.3200 oh Pekerja 80,000.00
1.1500 oh Tukang Batu 100,000.00
0.0160 oh Mandor 135,000.00
JASA 5 %
JUMLAH
PEKERJAAN ALUMINIUM & KACA
Item Pekerjaan : Kusen Aluminium 4"

Harga Pek : 249,565.58
Satuan Pek : m'
1.00 m' Kusen Aluminium 4"
1.1000 m' profil aluminium 198,000.00
2.0000 bh sekrup fixer 3,600.00
0.0600 tube sealant 69,300.00
0.0430 oh pekerja 80,000.00
0.0430 oh tukang aluminium 100,000.00
0.0040 oh kepala tukang kayu 125,000.00
0.0021 oh mandor 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Kusen Aluminium 3"

Harga Pek : 203,827.58
Satuan Pek : m'
1.00 m' Kusen Aluminium 3"
0.0600 tube sealant 69,300.00
0.0430 oh pekerja 80,000.00
0.0021 oh mandor 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Frame Jendela Aluminium

Harga Pek : 217,548.98
Satuan Pek : m'
1.00 m' Frame Jendela Aluminium
0.0600 tube sealant 69,300.00
0.0430 oh pekerja 80,000.00
0.0021 oh mandor 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : KACA Clear Glass TEBAL 5 MM

Harga Pek : 198,821.70
Satuan Pek : m2
m2 KACA Clear Glass TEBAL 5 MM
1.1000 m2 KACA TEBAL 5 MM 152,460.00
0.0500 KG SEALANT 69,300.00
0.0150 OH Pekerja 80,000.00
0.1500 OH Tukang Kayu 100,000.00
0.0150 OH Kepala Tukang 125,000.00
0.0008 OH Mandor 135,000.00
JASA 5 %
JUMLAH

Harga Pek : 218,260.35
Satuan Pek : m2
1.1000 m2 KACA TEBAL 6 MM 169,290.00
0.0500 KG SEALANT 69,300.00
0.0150 OH Pekerja 80,000.00
0.1500 OH Tukang Kayu 100,000.00
0.0008 OH Mandor 135,000.00
JASA 5 %
JUMLAH

Harga Pek : 299,445.30
Satuan Pek : m2
1.1000 m2 KACA TEBAL 8 MM 239,580.00
0.0500 KG SEALANT 69,300.00
0.0150 OH Pekerja 80,000.00
0.1500 OH Tukang Kayu 100,000.00
0.0008 OH Mandor 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : KACA Es TEBAL 5 MM

Harga Pek : 286,867.35
Satuan Pek : m2
m2 KACA Es TEBAL 5 MM
1.1000 m2 KACA es TEBAL 5 MM 228,690.00
0.0500 KG SEALANT 69,300.00
0.0150 OH Pekerja 80,000.00
0.1500 OH Tukang Kayu 100,000.00
0.0008 OH Mandor 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : KACA Clear Tempered 12 mm

Harga Pek : 548,717.40
Satuan Pek : m2
m2 KACA Clear Tempered 12 mm
1.1000 m2 KACA Clear Tempered 12 mm 455,400.00
0.0500 KG SEALANT 69,300.00
0.0150 OH Pekerja 80,000.00
0.1500 OH Tukang Kayu 100,000.00
0.0008 OH Mandor 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Pintu Panel Kayu Kelas I
Harga Pek : 901,456.50
Satuan Pek : m2
1.00 m2 Pintu Panel Kayu Kelas I
0.0400 m3 Papan Kayu 10,815,750.00
0.5000 kg Lem Kayu 3,300.00
1.0000 oh pekerja 80,000.00
3.0000 oh tukang kayu 100,000.00
0.3000 oh kepala tukang 125,000.00
0.0500 oh mandor 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Pintu Panel Kayu Kelas II

Harga Pek : 792,974.28
Satuan Pek : m2
1.00 m2 Pintu Panel Kayu Kelas II
0.0400 m3 Papan Kayu 8,232,840.00
0.5000 kg Lem Kayu 3,300.00
1.0000 oh pekerja 80,000.00
3.0000 oh tukang kayu 100,000.00
0.0500 oh mandor 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Membuat daun pintu kayu lapis (plywood) rangkap, rangka tertutup kayu kelas II (lebar sampai 90 cm)
Harga Pek : 764,853.73
Satuan Pek : m2
1.00 m2 Membuat daun pintu kayu lapis (plywood) rangkap, rangka tertutup kayu kelas II
0.0250 m3 Balok Kayu 7,623,000.00
0.0300 kg Paku 1 cm – 2,5 cm 29,304.00
0.5000 kg Lem Kayu 3,300.00
1.0000 lbr Plywood tebal 6 mm 111,078.00
1.0000 oh pekerja 80,000.00
3.0000 oh tukang kayu 100,000.00
0.0500 oh mandor 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Pintu Besi Plat Baja tbl 2 mm rangkap, baja siku
Harga Pek : 1,080,410.06
Satuan Pek : m2
1.00 m2 Pintu Besi Plat Baja tbl 2 mm rangkap, baja siku
15.0000 kg Besi siku L 30.30.3 18,016.54
32.8000 kg Besi plat baja 16,731.00
0.0500 kg Kawat las 15,840.00
1.0500 oh pekerja 80,000.00
1.0500 oh tukang kayu 100,000.00
0.0520 oh mandor 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Membuat Kusen Besi Baja

Harga Pek : -
Satuan Pek : kg
1.00 kg Membuat Kusen Besi Baja
1.1500 kg Besi Profil 13,404.60
0.0800 kg Meni Besi 67,320.00
0.0060 oh pekerja 80,000.00
0.0600 oh tukang kayu 100,000.00
0.0003 oh mandor 135,000.00
JASA 5 %
JUMLAH
PEKERJAAN BETON
Item Pekerjaan : beton K-250 Site mix

Harga Pek : 1,212,700.27
Satuan Pek : m2
m2 beton K-250
384 kg Semen 1,841.40
692 kg Pasir Beton 200.83
1039 kg Kerikil 256.67
1.6500 Pekerja 80000.00
0.2750 OH Tukang batu 100,000.00
0.028 OH Kepala tukang batu 125,000.00
0.0830 OH Mandor 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Meja Beton Bentuk Lurus ( I )Tinggi 80 cm Finish HT 30.60
Harga Pek : 1,045,769.47
Satuan Pek : m2
m2 Meja Beton Bentuk Lurus ( I )Tinggi 80 cm Finish HT 30.60
Meja Beton :
0.0800 m3 - Beton K-250 1,212,700.27
10.0000 kg - Pembesian 14,500.00
1.0000 m2 - Bekisting 288,400.00
1.0000 m2 Keramik HT 30.60 351,300.39
0.9600 m2 Pas Bata Tinggi 80 cm 124,965.87
JASA 5 %
JUMLAH
Item Pekerjaan : Meja Beton Bentuk ' L' Tinggi 80 cm Finish HT 30.60
Harga Pek : 1,105,753.09
Satuan Pek : m2
m2 Meja Beton Bentuk ' L' Tinggi 80 cm Finish HT 30.60
Meja Beton :
0.0800 m3 - Beton K-250 1,212,700.27
10.0000 kg - Pembesian 14,500.00
1.0000 m2 - Bekisting 288,400.00
1.0000 m2 Keramik HT 30.60 351,300.39
1.4400 m2 Pas Bata Tinggi 80 cm 124,965.87
JASA 5 %
JUMLAH
Item Pekerjaan : Meja Beton Bentuk Lurus ( I ) Wastafel Tinggi 80 cm Finish HT 30.60
Harga Pek : 925,802.23
Satuan Pek : m2
m2 Meja Beton Bentuk Lurus ( I ) Wastafel Tinggi 80 cm Finish HT 30.60
Meja Beton :
0.0800 m3 - Beton K-250 1,212,700.27
10.0000 kg - Pembesian 14,500.00
1.0000 m2 - Bekisting 288,400.00
1.0000 m2 Keramik HT 30.60 351,300.39
JASA 5 %
JUMLAH
PEKERJAAN PENGECATAN
Item Pekerjaan : Pengecatan Tembok Baru (1 Lapis Plamir, 1 Lapis Cat Dasar, 2 Lapis Cat Penutup) (Interior)
Harga Pek : 40,141.69
Satuan Pek : m2
1.0000 m2 Pengecatan Tembok Baru (1 Lapis Plamir, 1 Lapis Cat Dasar, 2 Lapis Cat Penutup) (
0.1000 kg Plamir tembok @ Rp. 52,272.00
0.1000 kg Cat dasar @ Rp. 61,380.00
0.2600 kg Cat penutup 2 x @ Rp. 68,355.69
0.0200 org Pekerja @ Rp. 80,000.00
0.0630 org Tukang cat @ Rp. 100,000.00
0.0063 org Kepala tukang cat @ Rp. 125,000.00
0.0030 org Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Pengecatan Tembok Baru (1 Lapis Plamir, 1 Lapis Cat Dasar, 2 Lapis Cat Penutup) (Exterior)
Harga Pek : 69,404.51
Satuan Pek : m2
1.0000 m2 Pengecatan Tembok Baru (1 Lapis Plamir, 1 Lapis Cat Dasar, 2 Lapis Cat Penutup) (
0.1000 kg Plamir tembok @ Rp. 52,272.00
0.1000 kg Cat dasar @ Rp. 21,214.29
0.2600 kg Cat penutup 2 x @ Rp. 190,993.85
0.0200 org Pekerja @ Rp. 80,000.00
0.0630 org Tukang cat @ Rp. 100,000.00
0.0063 org Kepala tukang cat @ Rp. 125,000.00
0.0030 org Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Pengecatan Kayu (2 Lapis) Glotex

Harga Pek : 76,045.22
Satuan Pek : m2
1 m2 Pengecatan Kayu (2 Lapis) Glotex
0.2 kg plamur kayu 52,272.00
0.5 lbr amplas @ Rp. 13,068.00
0.15 kg cat dasar @ Rp. 54,450.00
0.3 kg cat kayu Glotex 0.9 ltr @ Rp. 101,538.46
0.2 ltr thinner @ Rp. 36,590.40
0.05 bh kuas @ Rp. 7,920.00
0.0200 org pekerja @ Rp. 80,000.00
0.0630 org tukang cat @ Rp. 100,000.00
0.0063 org kepala tukang cat @ Rp. 125,000.00
0.0030 org mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Pengecatan Plafond

Harga Pek : 43,578.62
Satuan Pek : m2
1 m2 Pengecatan Plafond
0.1 kg plamur tembok 52,272.00
0.3 lbr amplas @ Rp. 13,068.00
0.17 kg Cat @ Rp. 61,380.00
0.015 bh kuas roll @ Rp. 24,750.00
0.0500 org/hr pekerja @ Rp. 80,000.00
0.15 org/hr tk. Cat @ Rp. 100,000.00
0.015 org/hr kepala tukang cat @ Rp. 125,000.00
0.0050 org/hr mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Pengecatan Besi (termasuk meni besi)

Harga Pek : 54,851.61
Satuan Pek : m2
1 m2 Pengecatan Besi (termasuk meni besi)
0.2 kg cat besi 81,180.00
0.4 lbr amplas @ Rp. 13,068.00
0.167 kg meni besi @ Rp. 37,323.00
0.15 ltr thinner @ Rp. 36,590.40
0.050 bh kuas @ Rp. 7,920.00
0.020 org/hr pekerja @ Rp. 125,000.00
0.2 org/hr tk. Cat @ Rp. 80,000.00
0.02 org/hr kepala tukang cat @ Rp. 100,000.00
0.0025 org/hr mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Cat Zincromat

Harga Pek : 32,043.73
Satuan Pek : m2
1 m2 Cat Zincromat
0.2 kg cat zinchromate 72,270.00
0.1 lbr thinner @ Rp. 36,590.40
0.4 kg amplas @ Rp. 13,068.00
0.03 ltr kuas @ Rp. 7,920.00
0.080 bh tk. Cat @ Rp. 80,000.00
0.004 org/hr mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
PEKERJAAN ATAP
Item Pekerjaan : PAS. KUDA - KUDA BAJA RINGAN + RENG UNTUK ATAP GENTENG METAL / BIASA
Harga Pek : 176,032.61
Satuan Pek : m2
1.0000 m2 PAS. KUDA - KUDA BAJA RINGAN + RENG UNTUK ATAP GENTENG METAL / BIASA
1.4880 m' C.75, 0.8 19,166.40
2.2320 m' C.75, 0.6 12,705.00
28.0000 bh BAUT 500.00
5.4000 m' Reng 9,147.60
0.1240 m' Talang Jurai 27,225.00
0.2000 oh pekerja 80,000.00
0.2000 oh tukang besi 100,000.00
0.0500 oh mandor 135,000.00
JASA 5 %
JUMLAH
DIBULATKAN
Item Pekerjaan : PAS. ATAP GENTENG METAL

Harga Pek : 120,230.25
Satuan Pek : m2
1.0000 m2 PAS. ATAP GENTENG METAL
1.3000 lbr genteng metal 63,360.00
0.2000 kg paku 23,760.00
0.2000 oh pekerja 80,000.00
0.1000 oh tukang besi 100,000.00
0.0010 oh mandor 135,000.00
JASA 5 %
JUMLAH
DIBULATKAN
PEKERJAAN SITE
Item Pekerjaan : Saluran Buis Beton 1/2 D.30cm, (dgn Pas Batu Merah & Dalam Saluran 30 cm)
Harga Pek : 395,271.65
Satuan Pek : M'
1 M' Saluran Buis Beton 1/2 D.30cm, (dgn Pas Batu Merah & Dalam Saluran 30 cm)
0.25 m3 pek. Galian tanah @ Rp. 66,543.75
0.025 m3 pek. Urugan pasir @ Rp. 221,400.00
0.700 m2 pek. Pasangan batu bata 1:4 @ Rp. 124,965.87
0.9 m2 pek. Plesteran 1:4 @ Rp. 53,504.60
1 bh buis beton 1/2 dia 30 cm @ Rp. 210,573.00
0.250 m3 urugan tanah kembali @ Rp. 32,300.00
JASA 5 %
JUMLAH
Item Pekerjaan : Perkerasan Jalan Beton, Tebal=15 cm

Harga Pek : 362,419.40
Satuan Pek : m2
1 m2 Perkerasan Jalan Beton, Tebal=15 cm
0.088 lbr Wiremesh (m9) = 5.4 x2.1 @ Rp. 784,080.00
0.15 m3 Concrete K-250 @ Rp. 1,212,700.27
0.006 m3 Kayu Papan Uk 2x15x200 (2 sisi) @ Rp. 2,352,240.00
1 ls Upah Kerja @ Rp. 80,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Perkerasan Jalan Aspal, Tebal 5 cm

Harga Pek : 258,548.22
Satuan Pek : m2
1 m2 Perkerasan Jalan Aspal, Tebal 5 cm
0.2 M3 Gelar Batu Belah 10-20 @ Rp. 235,620.00
0.020 M3 Gelar Batu Split 5/7, 3/5, 2/3 @ Rp. 235,620.00
1.02 m2 Teack Coating aspal @ Rp. 20,000.00
4 kg Gelar Aspal Hotmix 5 Cm @ Rp. 24,750.00
6 X Pemadatan @ Rp. 10,000.00
1 M2 Upah Pasang @ Rp. 15,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Paving Block 6 CM

Harga Pek : 285,620.08
Satuan Pek : m2
1 m2 Paving Block 6 CM
0.3 m3 Galian Tanah 30 cm 66,543.75
0.1 m3 Urugan Macadam 346,500.00
0.05 m3 Sirtu 281,160.00
0.1 m3 Urugan Pasir Pasang 249,480.00
1 m2 Paving Block 8 cm 158,400.00
2 x Pemadatan 5,000.00
1 m2 Upah Pasang 10,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Kanstin Beton

Harga Pek : 57,330.00
Satuan Pek : M'
1 M' Kanstin Beton
1.6 m' Kanstin Beton 40.20.10 24,750.00
1 M' Upah Pasang 15,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Beton Jepit 10.40

Harga Pek : #REF!
Satuan Pek : M'
1 M' Beton Jepit 10.40
0.06 M3 Galian tanah 66,543.75
0.07 M3 Urugan tanah galian 22,181.25
0.01 M3 Pasir urug 249,480.00
0.04 M3 Beton 1:2:3 24,750.00
1.975 Kg Tulangan Besi 14,500.00
1 M' Upah Pasang 10,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : U Ditch 60.60

Harga Pek : 1,399,004.25
Satuan Pek : M'
1 M' U Ditch 60.60
1 m' U Ditch 60.60 686,070.00
1 m' Penutup U Ditch 546,315.00
1 m' Upah Pasang 100,000.00
JASA 5 %
JUMLAH

Harga Pek : 797,740.13
Satuan Pek : M'
1 M' U Ditch 40.40
1 m' U Ditch 40.40 376,612.50
JASA 5 %
JUMLAH

Harga Pek : 600,495.00
Satuan Pek : M'
1 M' U Ditch 30.30
1 m' U Ditch 30.30 284,955.00
JASA 5 %
JUMLAH
PEKERJAAN RALLING TANGGA
Item Pekerjaan : Railling Tangga T-38

Harga Pek : 789,051.23
Satuan Pek : M'
1 M' Railling Tangga T-38
1.1 m' Hand Ralling Pipa 2" @ Rp. 124,773.26
1.1 m' Ralling Pipa 1 1/4" @ Rp. 77,144.76
7.5 m' Pipa Tegak Jarak 15 cm, Pipa 3/4" @ Rp. 45,112.91
15 % Perlengkapan @ Rp. 247,030.94
0.722 m2 Cat @ Rp. 10,518.75
0.5 oh Pekerja @ Rp. 80,000.00
1 oh Tukang Las @ Rp. 100,000.00
0.0009 oh Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Railling Tangga T-50

Harga Pek : 840,383.71
Satuan Pek : M'
1 M' Railling Tangga T-50
3 m' Ralling Pipa 1 1/2" @ Rp. 92,746.50
1.5 m' Pipa Tegak Jarak 60 cm, Pipa 2" @ Rp. 124,773.26
0.793 m2 Cat Minyak @ Rp.
0.5 oh Pekerja @ Rp. 80,000.00
0.0009 oh Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Hand Railling Void

Harga Pek : 273,481.39
Satuan Pek : M'
1 M' Hand Railling Void
0.11 m' Pipa Tegak Jarak 1m, Pipa 3/4" @ Rp. 45,112.91
0.25 m2 Cat @ Rp. 10,518.75
0.5 oh Pekerja @ Rp. 80,000.00
0.5 oh Tukang Las @ Rp. 100,000.00
0.0009 oh Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Railling Tangga Mako (Besi Tempa)

Harga Pek : 995,468.51
Satuan Pek : M'
1 M' Railling Tangga Mako (Besi Tempa)
1.1 m' Hand Ralling Pipa 2 1/2 " @ Rp. 143,385.00
3 m' Ralling Pipa 1 1/2" @ Rp. 24,750.00
1.1 m' Besi Tempa @ Rp. 435,600.00
0.8 m2 Cat Duco @ Rp.
0.5 oh Pekerja @ Rp. 80,000.00
0.0009 oh Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Railling Tangga Mako (Kiri & Kanan)

Harga Pek : 337,814.63
Satuan Pek : M'
1 M' Railling Tangga Mako (Kiri & Kanan)
1.1 m' Hand Ralling Hollow 60.40 @ Rp. 54,331.20
3.3 m' Ralling Hollow 15.30 @ Rp. 16,077.60
1.1 m' Pipa Tegak Jarak 100 cm, Hollow 40.40 @ Rp. 41,580.00
0.693 m2 Cat Minyak @ Rp.
0.5 oh Pekerja @ Rp. 80,000.00
0.0009 oh Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
Item Pekerjaan : Railling Tangga Rumkit

Harga Pek : 500,883.08
Satuan Pek : M'
1 M' Railling Tangga Rumkit
1.1 m' Hand Ralling Besi 4 cm @ Rp. 48,300.00
5 m' Railling tangga Besi 2 cm @ Rp. 20,000.00
2 m' Pipa Besi Tegak 4 cm @ Rp. 48,300.00
0.793 m2 Cat Minyak @ Rp. 80,000.00
0.5 oh Pekerja @ Rp. 80,000.00
0.0009 oh Mandor @ Rp. 135,000.00
JASA 5 %
JUMLAH
PEKERJAAN TANAH
Bahan Upah HSP
60,000.00
3,375.00
- 63,375.00 63,375.00
- 3,168.75 3,168.75
- 66,543.75 66,543.75
66,543.75
Bahan Upah HSP
26,400.00
1,350.00
- 27,750.00 27,750.00
- 1,387.50 1,387.50
- 29,137.50 29,137.50
29,137.50
Bahan Upah HSP
42,340.32
475.20
20,790.00
8,000.00
10,000.00
1,250.00
675.00
63,605.52 19,925.00 83,530.52
3,180.28 996.25 4,176.53
66,785.80 20,921.25 87,707.05
87,707.05
Bahan Upah HSP
28,000.00
2,835.00
- 30,835.00 30,835.00
- 1,541.75 1,541.75
- 32,376.75 32,376.75
32,300.00
Analisa Pek : PerMen PU No.11/PRT/M/2013

Bahan Upah HSP
146,836.80
30,000.00
1,250.00
146,836.80 31,250.00 178,086.80
7,341.84 1,562.50 8,904.34
154,178.64 32,812.50 186,991.14
186,991.14
Bahan Upah HSP
173,448.00
24,000.00
13,500.00
173,448.00 37,500.00 210,948.00
8,672.40 1,875.00 10,547.40
182,120.40 39,375.00 221,495.40
221,400.00
PEKERJAAN PONDASI
Bahan Upah HSP
259,182.00
322,245.00
22,702.68
48,000.00
20,000.00
2,500.00
4,050.00
604,129.68 74,550.00 678,679.68
30,206.48 3,727.50 33,933.98
634,336.16 78,277.50 712,613.66
712,600.00
Bahan Upah HSP

138600
32703.264
24948
12000
15000
1875
3375
196,251.26 32,250.00 228,501.26
9,812.56 1,612.50 11,425.06
206,063.83 33,862.50 239,926.33
239,926.33
Bahan Upah HSP
508,226.40
166,286.06
194,810.00
1,075.00
132,000.00
27,500.00
3,500.00
11,205.00
870,397.46 174,205.00 1,044,602.46
43,519.87 8,710.25 52,230.12
913,917.33 182,915.25 1,096,832.58
1,096,832.58
Analisa Harga: Jurnal 2016

Analisa Pek : PerMen PU No.11/PRT/M/2013
Bahan Upah HSP
338,817.60
157,172.40
263,340.00
96,000.00
20,000.00
2,500.00
8,100.00
759,330.00 126,600.00 885,930.00
37,966.50 6,330.00 44,296.50
797,296.50 132,930.00 930,226.50
930,226.50
Bahan Upah HSP
801,900.00
47,520.00
22,631.40
4,095,000.00
83,160.00
618,710.40
134,719.20
280,665.00
452,000.00
27,500.00
156,000.00
140,000.00
40,375.00
38,205.00
6,536,306.00 402,080.00 6,938,386.00
326,815.30 20,104.00 346,919.30
6,863,121.30 422,184.00 7,285,305.30
7,285,305.30
Bahan Upah HSP
950,400.00
76,032.00
60,350.40
3,071,250.00
62,370.00
618,710.40
134,719.20
280,665.00
423,403.20
493,416.00
574,992.00
424,000.00
27,500.00
130,000.00
105,000.00
33,125.00
35,775.00
7,170,308.20 331,400.00 7,501,708.20
358,515.41 16,570.00 375,085.41
7,528,823.61 347,970.00 7,876,793.61
7,876,793.61
Bahan Upah HSP
3,771.90
7,128.00
198,000.00
41,600.00
26,000.00
3,250.00
3,510.00
208,899.90 74,360.00 283,259.90
10,445.00 3,718.00 14,163.00
219,344.90 78,078.00 297,422.90
73,114.97 78,078.00 151,192.97
Bahan Upah HSP
133,650.00
44,550.00
3,771.90
7,128.00
41,600.00
26,000.00
3,250.00
3,510.00
55,449.90 74,360.00 129,809.90
2,772.50 3,718.00 6,490.50
58,222.40 78,078.00 136,300.40
58,222.40 78,078.00 136,300.00
Bahan Upah HSP
118,800.00
74,250.00
61,677.00
35,937.00
145,332.00
9,504.00
7,543.80
52,800.00
33,000.00
4,125.00
4,455.00
162,379.80 94,380.00 256,759.80
8,118.99 4,719.00 12,837.99
170,498.79 99,099.00 269,597.79
170,498.79 99,099.00 269,500.00
Bahan Upah HSP
118,800.00
89,100.00
61,677.00
35,937.00
152,757.00
9,504.00
7,543.80
52,800.00
33,000.00
4,125.00
4,455.00
169,804.80 94,380.00 264,184.80
8,490.24 4,719.00 13,209.24
178,295.04 99,099.00 277,394.04
178,295.04 99,099.00 277,300.00
Bahan Upah HSP
118,800.00
74,250.00
61,677.00
71,874.00
163,300.50
9,504.00
7,543.80
52,800.00
33,000.00
4,125.00
4,455.00
180,348.30 94,380.00 274,728.30
9,017.42 4,719.00 13,736.42
189,365.72 99,099.00 288,464.72
189,365.72 99,099.00 288,400.00
Bahan Upah HSP
12,075.00
415.80
560.00
700.00
87.50
54.00
12,490.80 1,401.50 13,892.30
624.54 70.08 694.62
13,115.34 1,471.58 14,586.92
14,500.00
GAN, PLESTERAN DAN DINDING PARTISI

Bahan Upah HSP
69,300.00
26,460.92
9,979.20
24,000.00
10,000.00
1,250.00
2,025.00
105,740.12 13,275.00 119,015.12
5,287.01 663.75 5,950.76
111,027.12 13,938.75 124,965.87
124,965.87
Bahan Upah HSP
138,600.00
60,674.13
22,702.68
48,000.00
20,000.00
2,500.00
4,050.00
221,976.81 26,550.00 248,526.81
11,098.84 1,327.50 12,426.34
233,075.65 27,877.50 260,953.15
260,953.15
Bahan Upah HSP
99,000.00
8,316.00
0.74
10,000.00
21,760.00
8,500.00
1,125.00
1,755.00
117,316.74 33,140.00 150,456.74
5,865.84 1,657.00 7,522.84
123,182.58 34,797.00 157,979.58
157,979.58
Bahan Upah HSP
14,318.73
5,738.04
12,000.00
15,000.00
1,875.00
2,025.00
20,056.77 30,900.00 50,956.77
1,002.84 1,545.00 2,547.84
21,059.60 32,445.00 53,504.60
53,504.60
Bahan Upah HSP
34,656.93
16,000.00
15,000.00
1,875.00
1,350.00
34,656.93 34,225.00 68,881.93
1,732.85 1,711.25 3,444.10
36,389.78 35,936.25 72,326.03
72,326.03
Bahan Upah HSP
5,984.55
8,000.00
10,000.00
1,250.00
1,350.00
5,984.55 20,600.00 26,584.55
299.23 1,030.00 1,329.23
6,283.78 21,630.00 27,913.78
27,913.78
Bahan Upah HSP
14,317.88
11,440.00
10,700.00
1,375.00
1,485.00
14,317.88 25,000.00 39,317.88
715.89 1,250.00 1,965.89
15,033.77 26,250.00 41,283.77
41,283.77
ka Besi Hollow 40.40.2, Modul 120.240
Bahan Upah HSP

sum Board 12 mm, Rangka Besi Hollow 40.40.2, Modul 120.240
99,792.00
79,999.92
2,678.94
3,603.60
8,043.75
20,000.00
2,500.00
3,125.00
1,755.00
194,118.21 27,380.00 221,498.21
9,705.91 1,369.00 11,074.91
203,824.12 28,749.00 232,573.12
232,573.12
Bahan Upah HSP

Rooster) Uk.20.20 Campuran 1 SP : 3 PP
680,625.00
20,255.40
8,731.80
24,000.00
10,000.00
1,250.00
2,025.00
709,612.20 37,275.00 746,887.20
35,480.61 1,863.75 37,344.36
745,092.81 39,138.75 784,231.56
784,231.56
AN PELAPIS LANTAI & DINDING

Bahan Upah HSP
253,845.90
18,045.72
2,393.82
11,226.60
20,000.00
12,500.00
1,625.00
1,755.00
285,512.04 35,880.00 321,392.04
14,275.60 1,794.00 16,069.60
299,787.64 37,674.00 337,461.64
337,461.64
Bahan Upah HSP
219,106.80
18,045.72
2,393.82
11,226.60
20,000.00
12,500.00
1,625.00
1,755.00
250,772.94 35,880.00 286,652.94
12,538.65 1,794.00 14,332.65
263,311.59 37,674.00 300,985.59
300,985.59
Bahan Upah HSP
242,411.40
18,045.72
2,393.82
11,226.60
20,000.00
12,500.00
1,625.00
1,755.00
274,077.54 35,880.00 309,957.54
13,703.88 1,794.00 15,497.88
287,781.42 37,674.00 325,455.42
325,455.42
Bahan Upah HSP
206,256.60
18,045.72
2,393.82
11,226.60
20,000.00
12,500.00
1,625.00
1,755.00
237,922.74 35,880.00 273,802.74
11,896.14 1,794.00 13,690.14
249,818.88 37,674.00 287,492.88
287,492.88
Bahan Upah HSP
196,020.00
18,045.72
2,393.82
11,226.60
20,000.00
12,500.00
1,625.00
1,755.00
227,686.14 35,880.00 263,566.14
11,384.31 1,794.00 13,178.31
239,070.45 37,674.00 276,744.45
276,744.45
Bahan Upah HSP
116,250.75
18,045.72
2,393.82
11,226.60
20,000.00
12,500.00
1,625.00
1,755.00
147,916.89 35,880.00 183,796.89
7,395.84 1,794.00 9,189.84
155,312.73 37,674.00 192,986.73
192,986.73
Bahan Upah HSP
92,837.25
18,045.72
2,393.82
11,226.60
20,000.00
12,500.00
1,625.00
1,755.00
124,503.39 35,880.00 160,383.39
6,225.17 1,794.00 8,019.17
130,728.56 37,674.00 168,402.56
168,402.56
Bahan Upah HSP
86,847.75
18,045.72
2,393.82
11,226.60
20,000.00
12,500.00
1,625.00
1,755.00
118,513.89 35,880.00 154,393.89
5,925.69 1,794.00 7,719.69
124,439.58 37,674.00 162,113.58
162,113.58
Bahan Upah HSP
-
19,150.56
2,983.07
11,226.60
21,600.00
13,500.00
1,750.00
1,890.00
33,360.23 38,740.00 72,100.23
1,668.01 1,937.00 3,605.01
35,028.24 40,677.00 75,705.24
75,705.24
Bahan Upah HSP
34,303.50
1,826.67
748.44
184.14
7,200.00
9,000.00
1,125.00
675.00
37,062.75 18,000.00 55,062.75
1,853.14 900.00 2,753.14
38,915.89 18,900.00 57,815.89
57,815.89
Bahan Upah HSP
38,332.80
1,826.67
748.44
184.14
7,200.00
9,000.00
1,125.00
675.00
41,092.05 18,000.00 59,092.05
2,054.60 900.00 2,954.60
43,146.65 18,900.00 62,046.65
62,046.65
Bahan Upah HSP
263,429.10
18,414.00
2,762.10
11,226.60
13,500.00
1,750.00
21,600.00
1,890.00
295,831.80 38,740.00 334,571.80
14,791.59 1,937.00 16,728.59
310,623.39 40,677.00 351,300.39
351,300.39
Bahan Upah HSP
227,818.80
18,414.00
2,762.10
11,226.60
13,500.00
1,750.00
21,600.00
1,890.00
260,221.50 38,740.00 298,961.50
13,011.08 1,937.00 14,948.08
273,232.58 40,677.00 313,909.58
313,909.58
Bahan Upah HSP
109,989.00
18,414.00
2,762.10
11,226.60
13,500.00
1,750.00
21,600.00
1,890.00
142,391.70 38,740.00 181,131.70
7,119.59 1,937.00 9,056.59
149,511.29 40,677.00 190,188.29
190,188.29
Bahan Upah HSP
-
15,320.45
11,226.60
2,983.07
21,600.00
13,500.00
1,750.00
1,890.00
29,530.12 38,740.00 68,270.12
1,476.51 1,937.00 3,413.51
31,006.62 40,677.00 71,683.62
71,683.62
Bahan Upah HSP
122,430.00
5,247.99
460.35
1,546.78
9,000.00
11,250.00
720.00
675.00
129,685.12 21,645.00 151,330.12
6,484.26 1,082.25 7,566.51
136,169.37 22,727.25 158,896.62
158,896.62
Bahan Upah HSP
93,555.00
6,138.00
24,849.00
1,000.00
20,000.00
125,542.00 20,000.00 145,542.00
6,277.10 1,000.00 7,277.10
131,819.10 21,000.00 152,819.10
152,819.10
ERJAAN LANGIT - LANGIT
Bahan Upah HSP
69,022.80
16,929.00
28,828.80
2,678.94
3,603.60
855.36
8,043.75
8,000.00
5,000.00
625.00
675.00
129,962.25 14,300.00 144,262.25
6,498.11 715.00 7,213.11
136,460.36 15,015.00 151,475.36
151,475.36
Bahan Upah HSP
69,022.80
16,929.00
39,639.60
2,678.94
3,603.60
855.36
8,043.75
8,000.00
5,000.00
625.00
675.00
140,773.05 14,300.00 155,073.05
7,038.65 715.00 7,753.65
147,811.70 15,015.00 162,826.70
162,826.70
Bahan Upah HSP
8,004.15
2,821.50
4,000.00
5,000.00
625.00
405.00 405.00
10,825.65 10,030.00 20,855.65
541.28 501.50 1,042.78
11,366.93 10,531.50 21,898.43
21,898.43
AN WATERPROOFING & SCREED
Bahan Upah HSP
65,884.50
2,400.00
2,400.00
2,400.00
65,884.50 7,200.00 73,084.50
3,294.23 360.00 3,654.23
69,178.73 7,560.00 76,738.73
76,738.73
Bahan Upah HSP
161,122.50
2,400.00
500.00
405.00
161,122.50 3,305.00 164,427.50
8,056.13 165.25 8,221.38
169,178.63 3,470.25 172,648.88
172,648.88
Bahan Upah HSP
530.32
10,965.24
16,000.00
10,000.00
1,250.00
1,350.00
11,495.56 28,600.00 40,095.56
574.78 1,430.00 2,004.78
12,070.34 30,030.00 42,100.34
42,100.34
Bahan Upah HSP
24,750.00
9,600.00
12,000.00
1,500.00
810.00
24,750.00 23,910.00 48,660.00
1,237.50 1,195.50 2,433.00
25,987.50 25,105.50 51,093.00
51,093.00
PEKERJAAN SANITARY
Bahan Upah HSP

3,390,240.00
203,414.40
264,000.00
110,000.00
1,250.00
21,600.00
3,593,654.40 396,850.00 3,990,504.40
179,682.72 19,842.50 199,525.22
3,773,337.12 416,692.50 4,190,029.62
4,190,029.62
Bahan Upah HSP
342,051.00
9,900.00
11,048.40
2,494.80
80,000.00
150,000.00
18,750.00
6,750.00
365,494.20 255,500.00 620,994.20
18,274.71 12,775.00 31,049.71
383,768.91 268,275.00 652,043.91
652,043.91
Bahan Upah HSP
1,244,097.00
11,048.40
2,494.80
74,645.82
80,000.00
100,000.00
12,500.00
6,750.00
1,332,286.02 199,250.00 1,531,536.02
66,614.30 9,962.50 76,576.80
1,398,900.32 209,212.50 1,608,112.82
1,608,100.00
Bahan Upah HSP

1,382,330.00
82,939.80
8,000.00
10,000.00
1,250.00
1,350.00
1,465,269.80 20,600.00 1,485,869.80
73,263.49 1,030.00 74,293.49
1,538,533.29 21,630.00 1,560,163.29
1,560,100.00
Bahan Upah HSP
174,557.00
10,473.42
8,000.00
10,000.00
1,250.00
1,350.00
185,030.42 20,600.00 205,630.42
9,251.52 1,030.00 10,281.52
194,281.94 21,630.00 215,911.94
215,900.00
Bahan Upah HSP
655,850.00
118,053.00
240,000.00
450,000.00
6,250.00
121,500.00
773,903.00 817,750.00 1,591,653.00
38,695.15 40,887.50 79,582.65
812,598.15 858,637.50 1,671,235.65
1,671,200.00
Bahan Upah HSP
1,443,879.00
587,540.70
11,048.40
2,494.80
144,387.90
80,000.00
100,000.00
12,500.00
6,750.00
2,189,350.80 199,250.00 2,388,600.80
109,467.54 9,962.50 119,430.04
2,298,818.34 209,212.50 2,508,030.84
2,508,030.84
Bahan Upah HSP
2,364,087.00
257,900.40
80,000.00
100,000.00
12,500.00
6,750.00
2,621,987.40 199,250.00 2,821,237.40
131,099.37 9,962.50 141,061.87
2,753,086.77 209,212.50 2,962,299.27
2,962,299.27
Bahan Upah HSP
3,914,920.00
782,984.00
6,000.00
75,000.00
9,375.00
405.00
4,697,904.00 90,780.00 4,788,684.00
234,895.20 4,539.00 239,434.20
4,932,799.20 95,319.00 5,028,118.20
5,028,118.20
Bahan Upah HSP
388,465.00
-
2,400.00
30,000.00
3,750.00
2,025.00
388,465.00 38,175.00 426,640.00
19,423.25 1,908.75 21,332.00
407,888.25 40,083.75 447,972.00
447,972.00
Bahan Upah HSP
121,080.00
800.00
10,000.00
1,250.00
675.00
121,080.00 12,725.00 133,805.00
6,054.00 636.25 6,690.25
127,134.00 13,361.25 140,495.25
140,495.25
Bahan Upah HSP
148,500.00
220,968.00
74,844.00
1,529,847.00
11,048.40
240,000.00
300,000.00
37,500.00
4,050.00
1,985,207.40 581,550.00 2,566,757.40
99,260.37 29,077.50 128,337.87
2,084,467.77 610,627.50 2,695,095.27
2,695,095.27
Bahan Upah HSP
388,465.00
166,485.00
2,400.00
30,000.00
3,750.00
2,025.00
554,950.00 38,175.00 593,125.00
27,747.50 1,908.75 29,656.25
582,697.50 40,083.75 622,781.25
622,781.25
Bahan Upah HSP
466,158.00
2,400.00
30,000.00
3,750.00
2,025.00
466,158.00 38,175.00 504,333.00
23,307.90 1,908.75 25,216.65
489,465.90 40,083.75 529,549.65
529,549.65
Bahan Upah HSP
371,312.00
2,400.00
30,000.00
3,750.00
2,025.00
371,312.00 38,175.00 409,487.00
18,565.60 1,908.75 20,474.35
389,877.60 40,083.75 429,961.35
429,961.35
Bahan Upah HSP
277,475.00
2,400.00
30,000.00
3,750.00
2,025.00
277,475.00 38,175.00 315,650.00
13,873.75 1,908.75 15,782.50
291,348.75 40,083.75 331,432.50
331,432.50
Bahan Upah HSP
39,600.00
81,021.60
17,463.60
16,869.60
24,255.00
31,200.00
17,280.00
72,000.00
9,000.00
1,485.00
210,409.80 99,765.00 310,174.80
10,520.49 4,988.25 15,508.74
220,930.29 104,753.25 325,683.54
325,683.54
Bahan Upah HSP
121,770.00
209,919.60
45,904.32
33,739.20
11,434.50
94,575.00
25,600.00
115,000.00
1,375.00
2,160.00
517,342.62 144,135.00 661,477.62
25,867.13 7,206.75 33,073.88
543,209.75 151,341.75 694,551.50
694,551.50
JAAN ALUMINIUM & KACA
Bahan Upah HSP
217800
7200
4158
3,440.00
4,300.00
500.00
283.50
229,158.00 8,523.50 237,681.50
11,457.90 426.18 11,884.08
240,615.90 8,949.68 249,565.58
249,565.58
Bahan Upah HSP

174240
7200
4158
3,440.00
4,300.00
500.00
283.50
185,598.00 8,523.50 194,121.50
9,279.90 426.18 9,706.08
194,877.90 8,949.68 203,827.58
203,827.58
Bahan Upah HSP
187,308.00
7,200.00
4,158.00
3,440.00
4,300.00
500.00
283.50
198,666.00 8,523.50 207,189.50
9,933.30 426.18 10,359.48
208,599.30 8,949.68 217,548.98
217,548.98
Bahan Upah HSP
167,706.00
3,465.00
1,200.0000
15,000.0000
1,875.0000
108.0000
171,171.00 18,183.00 189,354.00
8,558.55 909.15 9,467.70
179,729.55 19,092.15 198,821.70
198,821.70
Bahan Upah HSP
186,219.00
3,465.00
1,200.0000
15,000.0000
1,875.0000
108.0000
189,684.00 18,183.00 207,867.00
9,484.20 909.15 10,393.35
199,168.20 19,092.15 218,260.35
218,260.35
Bahan Upah HSP
263,538.00
3,465.00
1,200.0000
15,000.0000
1,875.0000
108.0000
267,003.00 18,183.00 285,186.00
13,350.15 909.15 14,259.30
280,353.15 19,092.15 299,445.30
299,445.30
Bahan Upah HSP
251,559.00
3,465.00
1,200.0000
15,000.0000
1,875.0000
108.0000
255,024.00 18,183.00 273,207.00
12,751.20 909.15 13,660.35
267,775.20 19,092.15 286,867.35
286,867.35
Bahan Upah HSP
500,940.00
3,465.00
1,200.0000
15,000.0000
1,875.0000
108.0000
504,405.00 18,183.00 522,588.00
25,220.25 909.15 26,129.40
529,625.25 19,092.15 548,717.40
548,717.40
Bahan Upah HSP
432,630.00
1,650.00
80,000.00
300,000.00
37,500.00
6,750.00
434,280.00 424,250.00 858,530.00
21,714.00 21,212.50 42,926.50
455,994.00 445,462.50 901,456.50
901,456.50
Bahan Upah HSP
329,313.60
1,650.00
80,000.00
300,000.00
37,500.00
6,750.00
330,963.60 424,250.00 755,213.60
16,548.18 21,212.50 37,760.68
347,511.78 445,462.50 792,974.28
792,974.28
ka tertutup kayu kelas II (lebar sampai 90 cm)
Bahan Upah HSP

plywood) rangkap, rangka tertutup kayu kelas II (lebar sampai 90 cm)
190,575.00
879.12
1,650.00
111,078.00
80,000.00
300,000.00
37,500.00
6,750.00
304,182.12 424,250.00 728,432.12
15,209.11 21,212.50 36,421.61
319,391.23 445,462.50 764,853.73
764,853.73
Bahan Upah HSP
270,248.16
548,776.80
792.00
84,000.00
105,000.00
13,125.00
7,020.00
819,816.96 209,145.00 1,028,961.96
40,990.85 10,457.25 51,448.10
860,807.81 219,602.25 1,080,410.06
1,080,410.06
Bahan Upah HSP
15,415.29
5,385.60
480.00
6,000.00
750.00
40.50
20,800.89 7,270.50 28,071.39
1,040.04 363.53 1,403.57
21,840.93 7,634.03 29,474.96
29,474.96
PEKERJAAN BETON
Bahan Upah HSP
707,097.60
138,973.37
266,676.67
132,000.00
27,500.00
3,500.00
11,205.00
1,112,747.64 42,205.00 1,154,952.64
55,637.38 2,110.25 57,747.63
1,168,385.02 44,315.25 1,212,700.27
1,212,700.27
Bahan Upah HSP
97,016.02
145,000.00 * besi d9 - 100
288,400.00
351,300.39
119,967.24
881,716.41 - 881,716.41
44,085.82 - 44,085.82
925,802.23 - 925,802.23
888,904.05 156,865.42 1,045,769.47
Bahan Upah HSP
97,016.02
145,000.00 * besi d9 - 100
288,400.00
351,300.39
179,950.86
881,716.41 - 881,716.41
44,085.82 - 44,085.82
925,802.23 - 925,802.23
939,890.13 165,862.96 1,105,753.09
Bahan Upah HSP
97,016.02
145,000.00 * besi d9 - 100
288,400.00
351,300.39
881,716.41 - 881,716.41
44,085.82 - 44,085.82
925,802.23 - 925,802.23
786,931.90 138,870.33 925,802.23
KERJAAN PENGECATAN
Bahan Upah HSP

s Plamir, 1 Lapis Cat Dasar, 2 Lapis Cat Penutup) (Interior)
5,227.20
6,138.00
17,772.48
1,600.00
6,300.00
787.50
405.00
29,137.68 9,092.50 38,230.18
1,456.88 454.63 1,911.51
30,594.56 9,547.13 40,141.69
40,141.69
Bahan Upah HSP

s Plamir, 1 Lapis Cat Dasar, 2 Lapis Cat Penutup) (Exterior)
5,227.20
2,121.43
49,658.40
1,600.00
6,300.00
787.50
405.00
57,007.03 9,092.50 66,099.53
2,850.35 454.63 3,304.98
59,857.38 9,547.13 69,404.51
69,404.51
Bahan Upah HSP
10,454.40
6,534.00
8,167.50
30,461.54
7,318.08
396.00
1,600.00 1,600.00
6,300.00
787.50
405.00 405.00
63,331.52 9,092.50 72,424.02
3,166.58 454.63 3,621.20
66,498.09 9,547.13 76,045.22
76,045.22
Bahan Upah HSP

5,227.20
3,920.40
10,434.60
371.25
4,000.00
15,000.00
1,875.00
675.00
19,953.45 21,550.00 41,503.45
997.67 1,077.50 2,075.17
20,951.12 22,627.50 43,578.62
43,578.62
Bahan Upah HSP
16,236.00
5,227.20
6,232.94
5,488.56
396.00
2,500.00
16,000.00
2,000.00
337.50 337.50
33,580.70 18,337.50 51,918.20
1,679.04 916.88 2,595.91
35,259.74 19,591.88 54,851.61
54,851.61
Bahan Upah HSP
14,454.00
3,659.04
5,227.20
237.60
6,400.00
540.00
23,577.84 6,940.00 30,517.84
1,178.89 347.00 1,525.89
24,756.73 7,287.00 32,043.73
32,043.73
PEKERJAAN ATAP
Bahan Upah HSP
N + RENG UNTUK ATAP GENTENG METAL / BIASA
28,519.60
28,357.56
14,000.00
49,397.04
3,375.90
16,000.00
20,000.00
1,250.00
6,750.00
123,650.1032 44,000.00 167,650.1032
6,182.51 2,200.00 8,382.51
129,832.61 46,200.00 176,032.61
176,032.61
Bahan Upah HSP
82,368.00
4,752.00
16,000.00
10,000.00
1,250.00
135.00
87,120.00 27,385.00 114,505.00
4,356.00 1,369.25 5,725.25
91,476.00 28,754.25 120,230.25
120,230.25
PEKERJAAN SITE
Bahan Upah HSP

(dgn Pas Batu Merah & Dalam Saluran 30 cm)
16,635.94
5,535.00
87,476.11
48,154.14
210,573.00
8,075.00
376,449.19 - 376,449.19
18,822.46 - 18,822.46
395,271.65 - 395,271.65
395,271.65
Bahan Upah HSP
69,142.86
181,905.04
14,113.44
80,000.00
265,161.34 80,000.00 345,161.34
13,258.07 4,000.00 17,258.07
278,419.40 84,000.00 362,419.40
362,419.40
Bahan Upah HSP
47,124.00
4,712.40
20,400.00
99,000.00
60,000.00
15,000.00
171,236.40 75,000.00 246,236.40
8,561.82 3,750.00 12,311.82
179,798.22 78,750.00 258,548.22
258,548.22
Bahan Upah HSP
19,963.13
34,650.00
14,058.00
24,948.00
158,400.00
10,000.00
10,000.00
252,019.13 20,000.00 272,019.13
12,600.96 1,000.00 13,600.96
264,620.08 21,000.00 285,620.08
285,620.08
Bahan Upah HSP
39,600.00
15,000.00
39,600.00 15,000.00 54,600.00
1,980.00 750.00 2,730.00
41,580.00 15,750.00 57,330.00
57,330.00
Bahan Upah HSP
3,992.63
1,552.69
2,494.80
990.00
28,637.50
10,000.00
37,667.61 10,000.00 47,667.61
1,883.38 500.00 2,383.38
39,550.99 10,500.00 50,050.99
50,050.99
Bahan Upah HSP
686,070.00
546,315.00
100,000.00
1,232,385.00 100,000.00 1,332,385.00
61,619.25 5,000.00 66,619.25
1,294,004.25 105,000.00 1,399,004.25
1,399,004.25
Bahan Upah HSP
376,612.50
283,140.00
100,000.00
659,752.50 100,000.00 759,752.50
32,987.63 5,000.00 37,987.63
692,740.13 105,000.00 797,740.13
797,740.13
Bahan Upah HSP
284,955.00
186,945.00
100,000.00
471,900.00 100,000.00 571,900.00
23,595.00 5,000.00 28,595.00
495,495.00 105,000.00 600,495.00
600,495.00
ERJAAN RALLING TANGGA
Bahan Upah HSP
137,250.59
84,859.24
338,346.86
37,054.64
7,594.54
40,000.00
100,000.00
6,250.00
121.50
605,105.86 146,371.50 751,477.36
30,255.29 7,318.58 37,573.87
635,361.15 153,690.08 789,051.23
789,051.23
Bahan Upah HSP
137,250.59
278,239.50
187,159.90
51,343.95
-
40,000.00
100,000.00
6,250.00
121.50
653,993.94 146,371.50 800,365.44
32,699.70 7,318.58 40,018.27
686,693.64 153,690.08 840,383.71
840,383.71
Bahan Upah HSP
131,011.93
4,962.42
25,482.93
2,629.69
40,000.00
50,000.00
6,250.00
121.50
164,086.96 96,371.50 260,458.46
8,204.35 4,818.58 13,022.92
172,291.31 101,190.08 273,481.39
273,481.39
Bahan Upah HSP
157,723.50
74,250.00
479,160.00
90,560.25
-
40,000.00
100,000.00
6,250.00
121.50
801,693.75 146,371.50 948,065.25
40,084.69 7,318.58 47,403.26
841,778.44 153,690.08 995,468.51
995,468.51
Bahan Upah HSP
59,764.32
53,056.08
45,738.00
16,798.32
-
40,000.00
100,000.00
6,250.00
121.50
175,356.72 146,371.50 321,728.22
8,767.84 7,318.58 16,086.41
184,124.56 153,690.08 337,814.63
337,814.63
Bahan Upah HSP

53,130.00
100,000.00
96,600.00
17,490.00
63,440.00
40,000.00
100,000.00
6,250.00
121.50
330,660.00 146,371.50 477,031.50
16,533.00 7,318.58 23,851.58
347,193.00 153,690.08 500,883.08
500,883.08
ANALISA PEKERJAAN PINTU DAN JENDELA
PEMBANGUNAN FASILITAS MAPOLDA
RUMDIN T - 160
Item Pekerjaan : Kusen & Pintu PJ1
Harga Pek : 9,864,025.09
Satuan Pek : Unt
No Koef. Sat Uraian Pekerjaan Harga Sat
1.0000 Unt Kusen & Pintu PJ1
16.6500 m' Kusen Aluminium @ Rp.
8.8000 m' Aliminuim frame jendela 2" @ Rp.
1.6125 m2 Pintu Panel @ Rp.
1.2389 m2 Kaca Clear Glass 5 mm @ Rp.
7.0992 m' List Karet Jendela @ Rp.
1.0000 pasang Lever handle FINO HRE.85.14Fn Cast US32D @ Rp.
1.0000 buah Lockcase swing kayu FINO Fn8536-60 US32D @ Rp.
1.0000 buah Double Cylinder FINO DC.Fn1001-60 US14 @ Rp.
1.5000 pasang Hinges FINO SEL Fn08 4x3x3 4BB US32D @ Rp.
1.0000 buah Door stop FINO STP-Fn014 US15 @ Rp.
2.0000 buah Rambuncis FINO RMB-FB090 RH S @ Rp.
2.0000 pasang Casement stay FINO CMT Fn27 24” US32D @ Rp.
JASA 5 %
JUMLAH
Item Pekerjaan : Kusen & Pintu P2

Harga Pek : 4,066,363.12
Satuan Pek : Unt
1.0000 Unt Kusen & Pintu P2
1.0000 pasang Lever handle FINO HRE.85.01Fn US32D @ Rp.
JASA 5 %
JUMLAH

Harga Pek : 3,530,394.79
Satuan Pek : Unt
1.0000 set Cylindrical BAT FINO FB.601X300 US32D @ Rp.
JASA 5 %
JUMLAH
Item Pekerjaan : Kusen dan Jendela J2

Harga Pek : 5,442,027.36
Satuan Pek : Unt
1.0000 Unt Kusen dan Jendela J2
JASA 5 %
JUMLAH

Harga Pek : 3,709,907.51
Satuan Pek : Unt
JASA 5 %
JUMLAH
Item Pekerjaan : Bouven Lich (BV)
Harga Pek : 767,808.31
Satuan Pek : Unt
1.0000 Unt Bouven Lich (BV)
0.2516 m2 Kaca Es 5 mm @ Rp.
JASA 5 %
JUMLAH
Item Pekerjaan : PINTU LIPAT

Harga Pek : 9,714,632.31
Satuan Pek : Unt
1.0000 Unt PINTU LIPAT
JASA 5 %
JUMLAH
RUMDIN T - 450
Item Pekerjaan : Kusen, Pintu dan Jendela PJ1

Harga Pek : 19,039,732.67
Satuan Pek : Unt
1.0000 Unt Kusen, Pintu dan Jendela PJ1
27.2000 m' Kusen Aluminium 4" @ Rp.
18.0000 m2 Aluminium frame 2" @ Rp.
2.0000 pasang Pull handle FINO P.45.06Fn (60CM) US32D+US32 @ Rp.
1.0000 pasang Escutcheon FINO E.85.37Fn US32D @ Rp.
1.0000 buah Lockcase pelor kayu FINO Fn8538-60 US32D @ Rp.
1.0000 buah Flush bolt FINO Fn411 6”X19MM US26 @ Rp.
1.0000 buah Dust proof strike FINO DPS-Fn851 US15 @ Rp.
JASA 5 %
JUMLAH

Harga Pek : 4,816,556.04
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 4,689,870.33
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 3,062,455.45
Satuan Pek : Unt
1.0833 LBR HPL @ Rp.
JASA 5 %
JUMLAH

Harga Pek : 7,944,986.98
Satuan Pek : Unt
12.6000 m' Aluminium frame 2" @ Rp.
3 buah Rambuncis FINO RMB-FB090 RH S @ Rp.
3 pasang Casement stay FINO CMT Fn27 16” US32D @ Rp.
JASA 5 %
JUMLAH

Harga Pek : 5,428,806.52
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 2,806,148.63
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 754,086.91
Satuan Pek : Unt
0.2516 m2 Kaca Es 5 mm @ Rp.
JASA 5 %
JUMLAH
Item Pekerjaan : Pintu Lipat

Harga Pek : 35,496,631.54
Satuan Pek : Unt
1.0000 Unt Pintu Lipat
2.0000 pasang Flush ring handle KEND FRP.75.01 US32D @ Rp.
1.0000 buah Lockcase sliding kayu FINO Fn8539-40 US15 @ Rp.
2.0000 batang Rel atas COBURN 3-20-3M @ Rp.
2.0000 batang Rel bawah Alumunium COBURN 33-2- 3M Anodised @ Rp.
2.0000 buah Roda atas tunggal COBURN 3-240 Galvanis @ Rp.
2.0000 buah Roda atas ganda COBURN 3-241 Galvanis @ Rp.
4.0000 buah Roda bawah COBURN 44-340 Galvanis @ Rp.
14.0000 buah Breket samping COBURN 3-100 Galvanis @ Rp.
14.0000 buah Baut breket 12 MM @ Rp.
2.0000 buah Tutup samping COBURN 3-001 I @ Rp.
5.0000 buah Flush Bolt KEND 306 6” US26D @ Rp.
JASA 5 %
JUMLAH
BARAK SABHARA / BRIMOB

Harga Pek : 16,761,506.77
Satuan Pek : Unt
17.6000 M' Aluminium frame 2" @ Rp.
2.0000 pasang Pull handle FINO PR.85.37Fn US32D @ Rp.
JASA 5 %
JUMLAH
Item Pekerjaan : Kusen dan Pintu P1

Harga Pek : 6,106,936.13
Satuan Pek : Unt
1.0000 Unt Kusen dan Pintu P1
JASA 5 %
JUMLAH

Harga Pek : 4,215,970.64
Satuan Pek : Unt
1.7200 M2 Pintu Panel @ Rp.
JASA 5 %
JUMLAH

Harga Pek : 3,278,212.47
Satuan Pek : Unt
1.0000 set Cylindrical BAT FINO Fn.601X300 US32D @ Rp.
JASA 5 %
JUMLAH

Harga Pek : 5,291,511.31
Satuan Pek : Unt
JASA 5 %
JUMLAH
Item Pekerjaan : Bouven Lich (BV1)

Harga Pek : 754,086.91
Satuan Pek : Unt
1.0000 Unt Bouven Lich (BV1)
0.2516 m2 Kaca Es 5 mm @ Rp.
JASA 5 %
JUMLAH
Item Pekerjaan : Bouven Lich (BV2)

Harga Pek : 1,421,023.52
Satuan Pek : Unt
1.0000 Unt Bouven Lich (BV2)
0.6200 m2 Kaca Es 5 mm @ Rp.
JASA 5 %
JUMLAH
RUMDIN T - 50

Harga Pek : 11,189,538.32
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 3,854,247.25
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 4,221,747.25
Satuan Pek : Unt
1.0000 pasang Flush handle FINO FPP 85.02Fn US32D @ Rp.
1.0000 set Sliding set FINO P-Fn85 2M @ Rp.
JASA 5 %
JUMLAH

Harga Pek : 2,969,557.22
Satuan Pek : Unt
1 set Cylindrical BAT FINO FB.601X300 US32D @ Rp.
1 buah Door stop FINO STP-Fn017 US15 @ Rp.
JASA 5 %
JUMLAH

Harga Pek : 5,395,476.81
Satuan Pek : Unt
JASA 5 %
JUMLAH
RUMDIN T - 38

Harga Pek : 9,882,920.34
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 6,769,780.36
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 3,869,969.88
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 3,603,108.58
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 5,709,945.54
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 4,940,148.54
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 1,295,586.38
Satuan Pek : Unt
JASA 5 %
JUMLAH
Item Pekerjaan : PINTU SHAFT (PINTU BESI)

Harga Pek : 1,174,417.52
Satuan Pek : Unt
1.0000 Unt PINTU SHAFT (PINTU BESI)
2.8000 m' Besi Hollow 40.40 @ Rp.
1.1000 m2 Besi Plat 3 mm @ Rp.
1.0000 buah Security bolt KEND 5071+Key US14D @ Rp.
JASA 5 %
JUMLAH
RUMDIN T - 250

Harga Pek : 19,179,531.40
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 10,230,971.22
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 5,266,864.08
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 2,992,550.58
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 7,410,114.63
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 7,941,564.13
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 5,477,779.92
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 3,380,857.11
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 739,928.84
Satuan Pek : Unt
0.3200 m2 Kaca Es 5 mm @ Rp.
JASA 5 %
JUMLAH
Item Pekerjaan : Pintu Lipat

Harga Pek : 34,875,716.51
Satuan Pek : Unt
1.0000 Unt Pintu Lipat
2.0000 batang Rel atas COBURN 3-20-3M @ Rp.
2.0000 batang Rel bawah Alumunium COBURN 33-2- 3M Anodised @ Rp.
2.0000 buah Roda atas tunggal COBURN 3-240 Galvanis @ Rp.
2.0000 buah Roda atas ganda COBURN 3-241 Galvanis @ Rp.
4.0000 buah Roda bawah COBURN 44-340 Galvanis @ Rp.
14.0000 buah Breket samping COBURN 3-100 Galvanis @ Rp.
14.0000 buah Baut breket 12 MM @ Rp.
2.0000 buah Tutup samping COBURN 3-001 I @ Rp.
5.0000 buah Flush Bolt KEND 306 6” US26D @ Rp.
JASA 5 %
JUMLAH
MAKO UTAMA

Harga Pek : 7,884,792.61
Satuan Pek : Unt
1 pasang Lever handle FINO HRE.85.01Fn US32D @ Rp.
1 buah Lockcase swing kayu FINO Fn8536-60 US32D @ Rp.
1 buah Double Cylinder FINO DC.Fn1001-60 US14 @ Rp.
1 buah Flush bolt FINO Fn411 6”X19MM US26 @ Rp.
1 buah Dust proof strike FINO DPS-Fn851 US15 @ Rp.
3 pasang Hinges FINO SEL Fn08 4x3x3 4BB US32D @ Rp.
JASA 5 %
JUMLAH

Harga Pek : 4,894,981.98
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 4,065,037.86
Satuan Pek : Unt
1.6800 m2 Daun Pintu Multiplek @ Rp.
1.6800 m2 HPL @ Rp.
1.6800 m2 Formika @ Rp.
1.0000 buah WC Cylinder FINO WC.Fn1003-60 US14 @ Rp.
JASA 5 %
JUMLAH

Harga Pek : 4,265,653.62
Satuan Pek : Unt
1.6800 m2 HPL @ Rp.
JASA 5 %
JUMLAH

Harga Pek : 5,412,335.45
Satuan Pek : Unt
56.1134 kg Kusen Besi (Canal 150.50) @ Rp.
2.1000 m2 Pintu Plat Baja 2 mm @ Rp.
1.0000 buah Panic exit KEND 85500-P PAINTED @ Rp.
1.0000 buah Handle panic exit KEND 75213 US32D @ Rp.
1.0000 buah Cylinder P Exit KEND 12500 For Panic Exit @ Rp.
1.5000 pasang Hinges KEND 497 USP @ Rp.
1.0000 buah Door closer KEND DCL.83210.2-4 RA S @ Rp.
JASA 5 %
JUMLAH

Harga Pek : 3,219,130.90
Satuan Pek : Unt
1.0000 buah Lockcase swing besi KEND 75710-55 US32D @ Rp.
1.0000 buah Double Cylinder KEND 08610-13 US14 @ Rp.
JASA 5 %
JUMLAH
Item Pekerjaan : Pintu Shaf

Harga Pek : 1,672,713.73
Satuan Pek : Unt
1.0000 Unt Pintu Shaf
JASA 5 %
JUMLAH

Harga Pek : 23,299,924.52
Satuan Pek : Unt
14.3600 m2 Kaca 8 mm @ Rp.
4.8000 m2 Kaca Frameless Tempered 12 mm @ Rp.
2.0400 m2 Rangka Besi Hollow @ Rp.
2.0400 m2 GRC Fasade Penutup Rangka Besi @ Rp.
2.0000 buah Door closer FINO 85713Fn RA @ Rp.
JASA 5 %
JUMLAH

Harga Pek : 6,606,323.47
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 2,751,460.46
Satuan Pek : Unt
JASA 5 %
JUMLAH
Harga Pek : 5,424,307.77
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 11,772,320.13
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 5,674,549.22
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 5,180,723.06
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 3,059,774.87
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 10,375,779.65
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 2,554,927.57
Satuan Pek : Unt
JASA 5 %
JUMLAH
Item Pekerjaan : Kusen dan Jendela J9 (1)

Harga Pek : 11,186,652.12
Satuan Pek : Unt
1.0000 Unt Kusen dan Jendela J9 (1)
JASA 5 %
JUMLAH
Item Pekerjaan : BV 1
Harga Pek : 2,987,298.33
Satuan Pek : Unt
1.0000 Unt BV 1
JASA 5 %
JUMLAH
Item Pekerjaan : CU 1
Harga Pek : 32,048,625.00
Satuan Pek : Unt
1.0000 Unt CU 1
19.695 m2 Plywood Lumbercore 18 mm Lapis HPL @ Rp.
4.000 buah Grendel KEND 440 3” US26D @ Rp.
6.000 pasang Hinges FINO SEL Fn07 3x2,5x2,5 2BB US32D @ Rp.
JASA 5 %
JUMLAH
Harga Pek : 17,713,500.00
Satuan Pek : Unt
1.0000 Unt CU 2
JASA 5 %
JUMLAH
Item Pekerjaan : TR 1
Harga Pek : 1,163,269.80
Satuan Pek : Unt
1.0000 Unt TR 1
30.100 m' Besi Hollow 30.60 @ Rp.
15.000 % Alat Bantu @ Rp.
JASA 5 %
JUMLAH
MAKO SAYAP KIRI

Harga Pek : 7,884,792.61
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 7,428,362.45
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 4,894,981.98
Satuan Pek : Unt
JASA 5 %
JUMLAH
Harga Pek : 4,065,037.86
Satuan Pek : Unt
1.6800 m2 HPL @ Rp.
JASA 5 %
JUMLAH

Harga Pek : 4,265,653.62
Satuan Pek : Unt
1.6800 m2 HPL @ Rp.
JASA 5 %
JUMLAH

Harga Pek : 5,412,335.45
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 3,219,130.90
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 1,672,713.73
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 19,795,998.92
Satuan Pek : Unt
10.8000 m2 Kaca 8 mm @ Rp.
JASA 5 %
JUMLAH

Harga Pek : 6,257,541.83
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 7,205,510.97
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 9,268,026.73
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 6,319,770.09
Satuan Pek : Unt
JASA 5 %
JUMLAH
Harga Pek : 16,596,799.52
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 9,455,503.98
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 7,605,822.86
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 2,299,434.82
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 9,276,352.42
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 5,674,549.22
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 5,180,723.06
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 5,048,632.73
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 7,064,991.25
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 5,908,431.80
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 14,095,278.10
Satuan Pek : Unt
JASA 5 %
JUMLAH
Harga Pek : 2,987,298.33
Satuan Pek : Unt
1.0000 Unt BV 1
JASA 5 %
JUMLAH
Harga Pek : 17,406,375.00
Satuan Pek : Unt
1.0000 Unt CU 1
JASA 5 %
JUMLAH
Harga Pek : 14,626,893.75
Satuan Pek : Unt
1.0000 Unt CU 2
JASA 5 %
JUMLAH
Harga Pek : 1,164,870.63
Satuan Pek : Unt
1.0000 Unt TR 1
30.160 m' Besi Hollow 30.60 @ Rp.
JASA 5 %
JUMLAH
Harga Pek : 1,024,531.20
Satuan Pek : Unt
1.0000 Unt TR 2
24.900 m' Besi Hollow 30.60 @ Rp.
JASA 5 %
JUMLAH
MAKO SAYAP KANAN

Harga Pek : 7,884,792.61
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 7,428,362.45
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 4,894,981.98
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 4,065,037.86
Satuan Pek : Unt
1.6800 m2 HPL @ Rp.
JASA 5 %
JUMLAH
Harga Pek : 4,265,653.62
Satuan Pek : Unt
1.6800 m2 HPL @ Rp.
JASA 5 %
JUMLAH

Harga Pek : 5,412,335.45
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 3,219,130.90
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 19,795,998.92
Satuan Pek : Unt
10.8000 m2 Kaca 8 mm @ Rp.
JASA 5 %
JUMLAH

Harga Pek : 6,257,541.83
Satuan Pek : Unt
JASA 5 %
JUMLAH
Harga Pek : 7,205,510.97
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 9,268,026.73
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 6,319,770.09
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 16,596,799.52
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 7,605,822.86
Satuan Pek : Unt
JASA 5 %
JUMLAH
Harga Pek : 2,299,434.82
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 9,718,083.49
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 5,674,549.22
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 5,180,723.06
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 5,048,632.73
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 7,064,991.25
Satuan Pek : Unt
JASA 5 %
JUMLAH
Harga Pek : 5,908,431.80
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 14,095,278.10
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 1,544,901.17
Satuan Pek : Unt
JASA 5 %
JUMLAH
Harga Pek : 2,987,298.33
Satuan Pek : Unt
1.0000 Unt BV 1
JASA 5 %
JUMLAH
Harga Pek : 864,744.72
Satuan Pek : Unt
1.0000 Unt BV 2
5.6000 m' Terali Besi d16 @ Rp.
JASA 5 %
JUMLAH
Harga Pek : 17,406,375.00
Satuan Pek : Unt
1.0000 Unt CU 1
JASA 5 %
JUMLAH
Harga Pek : 14,626,893.75
Satuan Pek : Unt
1.0000 Unt CU 2
JASA 5 %
JUMLAH
Harga Pek : 1,672,713.73
Satuan Pek : Unt
JASA 5 %
JUMLAH
Harga Pek : 1,164,870.63
Satuan Pek : Unt
1.0000 Unt TR 1
30.160 m' Besi Hollow 30.60 @ Rp.
JASA 5 %
JUMLAH
Harga Pek : 1,024,531.20
Satuan Pek : Unt
1.0000 Unt TR 2
24.900 m' Besi Hollow 30.60 @ Rp.
JASA 5 %
JUMLAH
Harga Pek : 4,908,791.92
Satuan Pek : Unt
1.0000 Unt TR 3
106.6353 kg Kusen Besi (C 150.75) @ Rp.
2.1750 m' Besi Hollow 40.60 .2mm (X) @ Rp.
20.2646 kg Teralis Besi d16 (Y) @ Rp.
JASA 5 %
JUMLAH
Harga Pek : 14,251,089.68
Satuan Pek : Unt
1.0000 Unt TR 4
237.2775 kg Kusen Besi (C 150.75) @ Rp.
20.0515 kg Besi d16 (X) @ Rp.
327.6875 kg Besi Plat 3 mm (Y) @ Rp.
JASA 5 %
JUMLAH
Item Pekerjaan : PT1

Harga Pek : 8,995,481.73
Satuan Pek : Unt
1.0000 Unt PT1
225.5532 kg Kusen Besi (C 150.75) @ Rp.
1.3095 m2 Plat Besi 3 mm (X) @ Rp.
JASA 5 %
JUMLAH
Item Pekerjaan : PT 2
Harga Pek : 7,000,017.09
Satuan Pek : Unt
1.0000 Unt PT 2
183.6807 kg Kusen Besi (C 150.75) @ Rp.
JASA 5 %
JUMLAH
Item Pekerjaan : PT 3
Harga Pek : 8,097,055.78
Satuan Pek : Unt
1.0000 Unt PT 3
220.9007 kg Kusen Besi (C 150.75) @ Rp.
JASA 5 %
JUMLAH
RUMKIT
Item Pekerjaan : Kusen & Pintu PJ1
Harga Pek : 8,320,449.05
Satuan Pek : Unt
1.0000 Unt Kusen & Pintu PJ1
JASA 5 %
JUMLAH

Harga Pek : 7,322,475.84
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 6,818,383.93
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 7,021,894.43
Satuan Pek : Unt
0.3400 m2 Plat Allumunium @ Rp.
JASA 5 %
JUMLAH
Item Pekerjaan : Kusen dan Pintu P3A

Harga Pek : 7,082,644.40
Satuan Pek : Unt
0.3400 m2 Plat Allumunium @ Rp.
JASA 5 %
JUMLAH

Harga Pek : 4,913,429.77
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 5,218,955.03
Satuan Pek : Unt
0.1640 m2 Louvre @ Rp.
JASA 5 %
JUMLAH
Item Pekerjaan : Kusen dan Pintu P5A

Harga Pek : 5,189,728.24
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 5,232,895.86
Satuan Pek : Unt
JASA 5 %
JUMLAH

Harga Pek : 5,615,102.86
Satuan Pek : Unt
JASA 5 %
JUMLAH
Item Pekerjaan : PU 1
Harga Pek : 6,616,293.28
Satuan Pek : Unt


JASA 5 %
JUMLAH
Harga Pek : 5,979,182.34
Satuan Pek : Unt
JASA 5 %
JUMLAH
Harga Pek : 5,588,229.16
Satuan Pek : Unt
JASA 5 %
JUMLAH
Item Pekerjaan : PJ1

Harga Pek : 9,095,382.32
Satuan Pek : Unt
JASA 5 %
JUMLAH
Item Pekerjaan : J1
Harga Pek : 6,483,943.02
Satuan Pek : Unt

JASA 5 %
JUMLAH
Item Pekerjaan : J2
Harga Pek : 4,336,017.27
Satuan Pek : Unt
JASA 5 %
JUMLAH
Item Pekerjaan : J3
Harga Pek : 1,408,830.55
Satuan Pek : Unt
JASA 5 %
JUMLAH
Item Pekerjaan : J4
Harga Pek : 884,742.84
Satuan Pek : Unt
JASA 5 %
JUMLAH
Item Pekerjaan : J1A

Harga Pek : 6,575,209.50
Satuan Pek : Unt
JASA 5 %
JUMLAH
Item Pekerjaan : JU1

Harga Pek : 7,848,213.77
Satuan Pek : Unt
JASA 5 %
JUMLAH
Item Pekerjaan : JU2

Harga Pek : 2,692,931.72
Satuan Pek : Unt
JASA 5 %
JUMLAH
Item Pekerjaan : JJ
Harga Pek : 2,083,938.31
Satuan Pek : Unt
JASA 5 %
JUMLAH
Item Pekerjaan : JJ2

Harga Pek : 1,746,384.43
Satuan Pek : Unt
JASA 5 %
JUMLAH
Item Pekerjaan : JB1

Harga Pek : 2,742,151.08
Satuan Pek : Unt
JASA 5 %
JUMLAH
Item Pekerjaan : JB2

Harga Pek : 2,122,124.27
Satuan Pek : Unt
JASA 5 %
JUMLAH
Item Pekerjaan : JT
Harga Pek : 3,823,521.70
Satuan Pek : Unt
JASA 5 %
JUMLAH
BANGUNAN UTILITAS
Item Pekerjaan : PB1

Harga Pek : 10,429,125.00
Satuan Pek : Unt
7 m' Kosen Plat tbl 2mm galvanis
4.75 m2 Daun Pintu Rangka Besi lapis
2 Psg Lever handle
1 Psg Escutcheon
1 Bh Lockcase pelor kayu
1 Bh Double Cylinder
3 Psg Hinges
1 Bh Door closer
9.5 m2 Cat Daun Pintu Duco
1.75 m2 Cat Kosen Duco
JASA 5 %
JUMLAH
Item Pekerjaan : PB2

Harga Pek : 16,086,000.00
Satuan Pek : Unt
9 m' Kosen Plat tbl 2mm galvanis
8.7 m2 Daun Pintu Rangka Besi lapis
2 Psg Lever handle
1 Psg Escutcheon
1 Bh Lockcase pelor kayu
1 Bh Double Cylinder
3 Psg Hinges
1 Bh Door closer
17.4 m2 Cat Daun Pintu Duco
2.25 m2 Cat Kosen Duco
JASA 5 %
JUMLAH
BANGUNAN POS JAGA
Item Pekerjaan : Kusen, Pintu P1

Harga Pek : -
Satuan Pek : Unt
1.0000 Unt Kusen, Pintu P1
5.08 m' Kosen Aluminium 4"
1.428 m2 Daun Pintu Double Teakwood
JASA 5 %
JUMLAH
Item Pekerjaan : Kusen & Jendela J1

Harga Pek : -
Satuan Pek : Unt
1.0000 Unt Kusen & Jendela J1
5.08 m' Kosen Aluminium 4"
1.5688 m2 Daun Pintu Double Teakwood
1.5688 HPL
JASA 5 %
JUMLAH
Item Pekerjaan : Kusen & Jendela J2

Harga Pek : 3,290,373.45
Satuan Pek : Unt
1.0000 Unt Kusen & Jendela J2
JASA 5 %
JUMLAH

Harga Pek : 767,808.31
Satuan Pek : Unt
0.2516 m2 Kaca Es 5 mm @ Rp.
JASA 5 %
JUMLAH
KERJAAN PINTU DAN JENDELA
UNAN FASILITAS MAPOLDA
RUMDIN T - 160
Harga Satuan Bahan Upah HSP
249,565.58 4,155,266.82
217,548.98 1,914,430.98
792,974.28 1,278,671.03
198,821.70 246,320.20
21,780.00 154,620.58
600,000.00 600,000.00
140,000.00 140,000.00
105,000.00 105,000.00
110,000.00 165,000.00
35,000.00 35,000.00
60,000.00 120,000.00
240,000.00 480,000.00
9,394,309.61 9,394,309.61
0.05 469,715.48 469,715.48
9,864,025.09 - 9,864,025.09
8,384,421.33 1,479,603.76 9,864,025.09
249,565.58 1,909,176.65
792,974.28 1,278,671.03
198,821.70 17,834.31
21,780.00 47,044.80
210,000.00 210,000.00
140,000.00 140,000.00
105,000.00 105,000.00
110,000.00 165,000.00
3,872,726.78 3,872,726.78
193,636.34 193,636.34
4,066,363.12 - 4,066,363.12
3,456,408.65 609,954.47 4,066,363.12
Jurnal 2016
PerMen PU No.11/PRT/M/2013
249,565.58 1,884,220.09
792,974.28 1,108,181.56
198,821.70 17,834.31
21,780.00 47,044.80
85,000.00 85,000.00
110,000.00 165,000.00
55,000.00 55,000.00
3,362,280.75 3,362,280.75
168,114.04 168,114.04
3,530,394.79 - 3,530,394.79
3,000,835.57 529,559.22 3,530,394.79
249,565.58 2,720,264.77
217,548.98 1,653,372.21
198,821.70 308,074.22
21,780.00 161,172.00
60,000.00 120,000.00
110,000.00 220,000.00
5,182,883.20 5,182,883.20
259,144.16 259,144.16
5,442,027.36 - 5,442,027.36
4,625,723.26 816,304.10 5,442,027.36
249,565.58 1,647,132.80
217,548.98 826,686.11
198,821.70 256,420.35
113,850.00 633,006.00
60,000.00 60,000.00
110,000.00 110,000.00
3,533,245.25 3,533,245.25
176,662.26 176,662.26
3,709,907.51 - 3,709,907.51
3,153,421.38 556,486.13 3,709,907.51
249,565.58 598,957.38
286,867.35 72,175.83
21,780.00 60,112.80
731,246.01 731,246.01
36,562.30 - 36,562.30
767,808.31 - 767,808.31
652,637.06 115,171.25 767,808.31
249,565.58 3,768,440.18
792,974.28 5,423,944.08
198,821.70 59,646.51
9,252,030.77 9,252,030.77
462,601.54 - 462,601.54
9,714,632.31 - 9,714,632.31
8,257,437.46 1,457,194.85 9,714,632.31
RUMDIN T - 450
249,565.58 6,788,183.64
217,548.98 3,915,881.55
901,456.50 3,245,243.40
198,821.70 631,656.54
21,780.00 547,113.60
380,000.00 760,000.00
35,000.00 35,000.00
220,000.00 220,000.00
105,000.00 105,000.00
85,000.00 85,000.00
160,000.00 160,000.00
40,000.00 40,000.00
110,000.00 330,000.00
35,000.00 70,000.00
60,000.00 240,000.00
240,000.00 960,000.00
18,133,078.73 18,133,078.73
906,653.94 - 906,653.94
19,039,732.67 - 19,039,732.67
16,183,772.77 2,855,959.90 19,039,732.67
249,565.58 1,771,915.58
901,456.50 1,730,796.48
198,821.70 15,090.57
21,780.00 24,393.60
600,000.00 600,000.00
140,000.00 140,000.00
105,000.00 105,000.00
110,000.00 165,000.00
35,000.00 35,000.00
4,587,196.23 4,587,196.23
229,359.81 - 229,359.81
4,816,556.04 - 4,816,556.04
4,094,072.63 722,483.41 4,816,556.04
249,565.58 1,759,437.30
901,456.50 1,622,621.70
198,821.70 15,090.57
21,780.00 24,393.60
600,000.00 600,000.00
140,000.00 140,000.00
105,000.00 105,000.00
110,000.00 165,000.00
35,000.00 35,000.00
4,466,543.17 4,466,543.17
223,327.16 - 223,327.16
4,689,870.33 - 4,689,870.33
3,986,389.78 703,480.55 4,689,870.33
249,565.58 1,385,088.94
901,456.50 1,081,747.80
133,650.00 144,787.50
85,000.00 85,000.00
110,000.00 165,000.00
55,000.00 55,000.00
2,916,624.24 2,916,624.24
145,831.21 - 145,831.21
3,062,455.45 - 3,062,455.45
2,603,087.14 459,368.32 3,062,455.45
249,565.58 3,643,657.40
217,548.98 2,741,117.09
198,821.70 368,048.79
21,780.00 303,831.00
60,000.00 180,000.00
110,000.00 330,000.00
7,566,654.27 7,566,654.27
378,332.71 - 378,332.71
7,944,986.98 - 7,944,986.98
6,753,238.94 1,191,748.05 7,944,986.98
249,565.58 2,894,960.67
217,548.98 1,827,411.39
198,821.70 245,365.86
21,780.00 202,554.00
60,000.00 120,000.00
110,000.00 220,000.00
5,170,291.92 5,170,291.92
258,514.60 - 258,514.60
5,428,806.52 - 5,428,806.52
4,614,485.54 814,320.98 5,428,806.52
249,565.58 1,497,393.45
217,548.98 913,705.70
198,821.70 154,265.76
21,780.00 107,157.60
60,000.00 60,000.00
110,000.00 110,000.00
2,672,522.50 2,672,522.50
133,626.13 133,626.13
2,806,148.63 2,806,148.63
2,385,226.33 420,922.29 2,806,148.63
249,565.58 598,957.38
286,867.35 72,175.83
21,780.00 47,044.80
718,178.01 718,178.01
35,908.90 - 35,908.90
754,086.91 - 754,086.91
640,973.87 113,113.04 754,086.91
249,565.58 6,189,226.26
217,548.98 913,705.70
901,456.50 12,980,973.60
198,821.70 68,474.19
21,780.00 243,936.00
350,000.00 700,000.00
35,000.00 35,000.00
90,000.00 90,000.00
105,000.00 105,000.00
960,000.00 1,920,000.00
250,000.00 500,000.00
1,000,000.00 2,000,000.00
1,240,000.00 2,480,000.00
280,000.00 1,120,000.00
105,000.00 1,470,000.00
10,000.00 140,000.00
25,000.00 50,000.00
230,000.00 1,150,000.00
110,000.00 1,650,000.00
33,806,315.75 33,806,315.75
1,690,315.79 - 1,690,315.79
35,496,631.54 - 35,496,631.54
30,172,136.81 5,324,494.73 35,496,631.54
K SABHARA / BRIMOB
249,565.58 7,012,792.66
217,548.98 3,828,861.96
792,974.28 2,616,815.12
198,821.70 486,695.64
21,780.00 533,174.40
220,000.00 440,000.00
35,000.00 35,000.00
220,000.00 220,000.00
105,000.00 105,000.00
85,000.00 85,000.00
160,000.00 160,000.00
40,000.00 40,000.00
110,000.00 330,000.00
35,000.00 70,000.00
15,963,339.78 15,963,339.78
798,166.99 - 798,166.99
16,761,506.77 - 16,761,506.77
14,247,280.75 2,514,226.02 16,761,506.77
249,565.58 2,495,655.75
792,974.28 2,557,342.05
198,821.70 29,723.84
21,780.00 78,408.00
210,000.00 210,000.00
140,000.00 140,000.00
105,000.00 105,000.00
110,000.00 165,000.00
35,000.00 35,000.00
5,816,129.65 5,816,129.65
290,806.48 290,806.48
6,106,936.13 6,106,936.13
5,190,895.71 916,040.42 6,106,936.13
249,565.58 1,921,654.93
792,974.28 1,363,915.76
198,821.70 22,367.44
21,780.00 52,272.00
210,000.00 210,000.00
140,000.00 140,000.00
105,000.00 105,000.00
110,000.00 165,000.00
35,000.00 35,000.00
4,015,210.13 4,015,210.13
200,760.51 - 200,760.51
4,215,970.64 - 4,215,970.64
3,583,575.04 632,395.60 4,215,970.64
249,565.58 1,884,220.09
792,974.28 1,108,181.56
133,650.00 129,705.47
198,821.70 22,367.44
21,780.00 52,272.00
85,000.00 85,000.00
110,000.00 165,000.00
55,000.00 55,000.00
3,122,107.12 3,122,107.12
156,105.36 - 156,105.36
3,278,212.47 - 3,278,212.47
2,786,480.60 491,731.87 3,278,212.47

249,565.58 2,720,264.77
217,548.98 1,653,372.21
198,821.70 189,119.20
21,780.00 136,778.40
60,000.00 120,000.00
110,000.00 220,000.00
5,039,534.58 5,039,534.58
251,976.73 - 251,976.73
5,291,511.31 - 5,291,511.31
4,497,784.61 793,726.70 5,291,511.31
249,565.58 598,957.38
286,867.35 72,175.83
21,780.00 47,044.80
718,178.01 718,178.01
35,908.90 - 35,908.90
754,086.91 - 754,086.91
640,973.87 113,113.04 754,086.91
249,565.58 1,073,131.97
286,867.35 177,857.76
21,780.00 102,366.00
1,353,355.73 1,353,355.73
67,667.79 - 67,667.79
1,421,023.52 - 1,421,023.52
1,207,869.99 213,153.53 1,421,023.52
RUMDIN T - 50
249,565.58 4,342,441.01
217,548.98 1,914,430.98
792,974.28 2,616,815.12
198,821.70 265,784.85
21,780.00 262,231.20
210,000.00 210,000.00
140,000.00 140,000.00
105,000.00 105,000.00
110,000.00 165,000.00
35,000.00 35,000.00
60,000.00 120,000.00
240,000.00 480,000.00
10,656,703.16 10,656,703.16
532,835.16 - 532,835.16
11,189,538.32 - 11,189,538.32
9,511,107.57 1,678,430.75 11,189,538.32
249,565.58 1,647,132.80
792,974.28 1,363,915.76
198,821.70 15,269.51
21,780.00 24,393.60
210,000.00 210,000.00
140,000.00 140,000.00
105,000.00 105,000.00
110,000.00 165,000.00
3,670,711.66 3,670,711.66
183,535.58 - 183,535.58
3,854,247.25 - 3,854,247.25
3,276,110.16 578,137.09 3,854,247.25
249,565.58 1,647,132.80
792,974.28 1,363,915.76
198,821.70 15,269.51
21,780.00 24,393.60
60,000.00 60,000.00
35,000.00 35,000.00
90,000.00 90,000.00
105,000.00 105,000.00
680,000.00 680,000.00
4,020,711.66 4,020,711.66
201,035.58 - 201,035.58
4,221,747.25 - 4,221,747.25
3,588,485.16 633,262.09 4,221,747.25
249,565.58 1,285,262.71
792,974.28 1,108,181.56
133,650.00 129,705.47
85,000.00 85,000.00
110,000.00 165,000.00
55,000.00 55,000.00
2,828,149.74 2,828,149.74
141,407.49 - 141,407.49
2,969,557.22 - 2,969,557.22
2,524,123.64 445,433.58 2,969,557.22
249,565.58 2,420,786.08
217,548.98 1,653,372.21
198,821.70 357,879.06
21,780.00 226,512.00
60,000.00 120,000.00
180,000.00 360,000.00
5,138,549.35 5,138,549.35
256,927.47 - 256,927.47
5,395,476.81 - 5,395,476.81
4,586,155.29 809,321.52 5,395,476.81
RUMDIN T - 38
249,565.58 3,988,057.89
217,548.98 2,175,489.75
792,974.28 1,363,915.76
198,821.70 374,580.08
21,780.00 255,261.60
210,000.00 210,000.00
140,000.00 140,000.00
105,000.00 105,000.00
110,000.00 165,000.00
35,000.00 35,000.00
60,000.00 120,000.00
240,000.00 480,000.00
9,412,305.08 9,412,305.08
470,615.25 - 470,615.25
9,882,920.34 - 9,882,920.34
8,400,482.29 1,482,438.05 9,882,920.34
249,565.58 2,727,751.73
217,548.98 1,065,989.98
792,974.28 1,363,915.76
198,821.70 194,924.79
21,780.00 139,827.60
210,000.00 210,000.00
140,000.00 140,000.00
105,000.00 105,000.00
110,000.00 165,000.00
35,000.00 35,000.00
60,000.00 60,000.00
240,000.00 240,000.00
6,447,409.87 6,447,409.87
322,370.49 - 322,370.49
6,769,780.36 - 6,769,780.36
5,754,313.31 1,015,467.05 6,769,780.36
249,565.58 1,662,106.73
792,974.28 1,363,915.76
198,821.70 15,269.51
21,780.00 24,393.60
210,000.00 210,000.00
140,000.00 140,000.00
105,000.00 105,000.00
110,000.00 165,000.00
3,685,685.60 3,685,685.60
184,284.28 - 184,284.28
3,869,969.88 - 3,869,969.88
3,289,474.40 580,495.48 3,869,969.88
249,565.58 1,824,324.35
792,974.28 1,108,181.56
133,650.00 129,705.47
198,821.70 21,631.80
21,780.00 42,688.80
85,000.00 85,000.00
110,000.00 165,000.00
55,000.00 55,000.00
3,431,531.98 3,431,531.98
171,576.60 - 171,576.60
3,603,108.58 - 3,603,108.58
3,062,642.29 540,466.29 3,603,108.58
249,565.58 2,606,712.43
217,548.98 1,857,868.25
198,821.70 308,332.69
21,780.00 185,130.00
60,000.00 120,000.00
180,000.00 360,000.00
5,438,043.37 5,438,043.37
271,902.17 - 271,902.17
5,709,945.54 - 5,709,945.54
4,853,453.71 856,491.83 5,709,945.54
249,565.58 1,907,928.82
217,548.98 1,857,868.25
198,821.70 273,976.30
21,780.00 185,130.00
60,000.00 120,000.00
180,000.00 360,000.00
4,704,903.37 4,704,903.37
235,245.17 - 235,245.17
4,940,148.54 - 4,940,148.54
4,199,126.26 741,022.28 4,940,148.54
249,565.58 598,957.38
217,548.98 435,097.95
198,821.70 36,503.66
21,780.00 38,332.80
60,000.00 60,000.00
65,000.00 65,000.00
1,233,891.79 1,233,891.79
61,694.59 - 61,694.59
1,295,586.38 - 1,295,586.38
1,101,248.43 194,337.96 1,295,586.38
166,320.00 465,696.00
238,906.25 262,796.88
350,000.00 175,000.00
105,000.00 105,000.00
110,000.00 110,000.00
1,118,492.88 1,118,492.88
55,924.64 - 55,924.64
1,564,417.52 - 1,174,417.52
998,254.89 176,162.63 1,174,417.52
RUMDIN T - 250
249,565.58 6,987,836.10
217,548.98 3,828,861.96
901,456.50 2,907,197.21
198,821.70 856,046.71
21,780.00 681,278.40
380,000.00 760,000.00
35,000.00 35,000.00
220,000.00 220,000.00
105,000.00 105,000.00
85,000.00 85,000.00
160,000.00 160,000.00
40,000.00 40,000.00
110,000.00 330,000.00
35,000.00 70,000.00
60,000.00 240,000.00
240,000.00 960,000.00
18,266,220.38 18,266,220.38
913,311.02 - 913,311.02
19,179,531.40 - 19,179,531.40
16,302,601.69 2,876,929.71 19,179,531.40
249,565.58 4,155,266.82
217,548.98 1,914,430.98
901,456.50 1,453,598.61
198,821.70 435,658.11
21,780.00 139,827.60
600,000.00 600,000.00
140,000.00 140,000.00
105,000.00 105,000.00
110,000.00 165,000.00
35,000.00 35,000.00
60,000.00 120,000.00
240,000.00 480,000.00
9,743,782.12 9,743,782.12
487,189.11 - 487,189.11
10,230,971.22 - 10,230,971.22
8,696,325.54 1,534,645.68 10,230,971.22
249,565.58 2,345,916.41
901,456.50 1,550,505.18
198,821.70 22,367.44
21,780.00 52,272.00
600,000.00 600,000.00
140,000.00 140,000.00
105,000.00 105,000.00
110,000.00 165,000.00
35,000.00 35,000.00
5,016,061.03 5,016,061.03
250,803.05 - 250,803.05
5,266,864.08 - 5,266,864.08
4,476,834.47 790,029.61 5,266,864.08
249,565.58 1,285,262.71
901,456.50 1,259,785.46
85,000.00 85,000.00
110,000.00 165,000.00
55,000.00 55,000.00
2,850,048.17 2,850,048.17
142,502.41 - 142,502.41
2,992,550.58 - 2,992,550.58
2,543,667.99 448,882.59 2,992,550.58
249,565.58 2,495,655.75
901,456.50 2,907,197.21
198,821.70 37,279.07
21,780.00 87,120.00
600,000.00 600,000.00
140,000.00 140,000.00
105,000.00 105,000.00
85,000.00 85,000.00
160,000.00 160,000.00
40,000.00 40,000.00
110,000.00 330,000.00
35,000.00 70,000.00
7,057,252.03 7,057,252.03
352,862.60 - 352,862.60
7,410,114.63 - 7,410,114.63
6,298,597.44 1,111,517.19 7,410,114.63
249,565.58 3,793,396.74
217,548.98 2,480,058.32
198,821.70 430,588.16
21,780.00 349,351.20
60,000.00 180,000.00
110,000.00 330,000.00
7,563,394.41 7,563,394.41
378,169.72 - 378,169.72
7,941,564.13 - 7,941,564.13
6,750,329.51 1,191,234.62 7,941,564.13
249,565.58 2,695,308.21
217,548.98 1,653,372.21
198,821.70 289,544.04
21,780.00 238,708.80
60,000.00 120,000.00
110,000.00 220,000.00
5,216,933.26 5,216,933.26
260,846.66 - 260,846.66
5,477,779.92 - 5,477,779.92
4,656,112.94 821,666.99 5,477,779.92
249,565.58 1,946,611.49
217,548.98 826,686.11
198,821.70 148,499.93
21,780.00 128,066.40
60,000.00 60,000.00
110,000.00 110,000.00
3,219,863.92 3,219,863.92
160,993.20 - 160,993.20
3,380,857.11 - 3,380,857.11
2,873,728.55 507,128.57 3,380,857.11
249,565.58 598,957.38
286,867.35 91,797.55
21,780.00 13,939.20
704,694.13 704,694.13
35,234.71 - 35,234.71
739,928.84 - 739,928.84
628,939.51 110,989.33 739,928.84
249,565.58 6,650,922.57
901,456.50 12,656,449.26
198,821.70 149,116.28
21,780.00 348,480.00
350,000.00 700,000.00
35,000.00 35,000.00
90,000.00 90,000.00
105,000.00 105,000.00
960,000.00 1,920,000.00
250,000.00 500,000.00
1,000,000.00 2,000,000.00
1,240,000.00 2,480,000.00
280,000.00 1,120,000.00
105,000.00 1,470,000.00
10,000.00 140,000.00
25,000.00 50,000.00
230,000.00 1,150,000.00
110,000.00 1,650,000.00
33,214,968.11 33,214,968.11
1,660,748.41 - 1,660,748.41
34,875,716.51 - 34,875,716.51
29,644,359.04 5,231,357.48 34,875,716.51
MAKO UTAMA
249,565.58 2,236,107.55
217,548.98 2,936,911.16
299,445.30 765,621.74
218,260.35 148,417.04
21,780.00 282,268.80
210,000.00 210,000.00
140,000.00 140,000.00
105,000.00 105,000.00
85,000.00 85,000.00
160,000.00 160,000.00
40,000.00 40,000.00
110,000.00 330,000.00
35,000.00 70,000.00
7,509,326.30 7,509,326.30
375,466.31 - 375,466.31
7,884,792.61 - 7,884,792.61
6,702,073.72 1,182,718.89 7,884,792.61
249,565.58 1,736,976.40
217,548.98 1,501,087.93
299,445.30 406,586.83
218,260.35 78,573.73
21,780.00 283,662.72
210,000.00 210,000.00
140,000.00 140,000.00
105,000.00 105,000.00
110,000.00 165,000.00
35,000.00 35,000.00
4,661,887.60 4,661,887.60
233,094.38 - 233,094.38
4,894,981.98 - 4,894,981.98
4,160,734.69 734,247.30 4,894,981.98
249,565.58 1,287,758.37
764,853.73 1,284,954.26
133,650.00 224,532.00
222,750.00 374,220.00
210,000.00 210,000.00
140,000.00 140,000.00
130,000.00 130,000.00
110,000.00 165,000.00
55,000.00 55,000.00
3,871,464.63 3,871,464.63
193,573.23 - 193,573.23
4,065,037.86 - 4,065,037.86
3,455,282.18 609,755.68 4,065,037.86
249,565.58 1,687,063.29
764,853.73 1,284,954.26
133,650.00 224,532.00
218,260.35 69,843.31
21,780.00 141,134.40
210,000.00 210,000.00
140,000.00 140,000.00
105,000.00 105,000.00
110,000.00 165,000.00
35,000.00 35,000.00
4,062,527.26 4,062,527.26
203,126.36 - 203,126.36
4,265,653.62 - 4,265,653.62
3,625,805.58 639,848.04 4,265,653.62
29,474.96 1,653,940.19
133,650.00 280,665.00
1,480,000.00 1,480,000.00
380,000.00 380,000.00
200,000.00 200,000.00
340,000.00 510,000.00
650,000.00 650,000.00
5,154,605.19 5,154,605.19
257,730.26 - 257,730.26
5,412,335.45 - 5,412,335.45
4,600,485.13 811,850.32 5,412,335.45
29,474.96 1,586,306.95
133,650.00 224,532.00
210,000.00 210,000.00
600,000.00 600,000.00
250,000.00 250,000.00
130,000.00 195,000.00
3,065,838.95 3,065,838.95
153,291.95 - 153,291.95
3,219,130.90 - 3,219,130.90
2,736,261.26 482,869.63 3,219,130.90
29,474.96 1,106,725.78
133,650.00 96,334.92
350,000.00 175,000.00
105,000.00 105,000.00
110,000.00 110,000.00
1,593,060.70 1,593,060.70
79,653.03 - 79,653.03
1,672,713.73 - 1,672,713.73
1,421,806.67 250,907.06 1,672,713.73
249,565.58 9,233,926.28
299,445.30 4,300,034.51
548,717.40 2,633,843.52
690,000.00 1,407,600.00
1,000,000.00 2,040,000.00
380,000.00 760,000.00
35,000.00 35,000.00
220,000.00 220,000.00
105,000.00 105,000.00
85,000.00 85,000.00
160,000.00 160,000.00
40,000.00 40,000.00
110,000.00 330,000.00
420,000.00 840,000.00
22,190,404.30 22,190,404.30
1,109,520.22 - 1,109,520.22
23,299,924.52 - 23,299,924.52
19,804,935.84 3,494,988.68 23,299,924.52
249,565.58 2,808,860.55
217,548.98 1,501,087.93
299,445.30 1,023,444.15
218,260.35 161,512.66
21,780.00 141,831.36
210,000.00 210,000.00
140,000.00 140,000.00
105,000.00 105,000.00
110,000.00 165,000.00
35,000.00 35,000.00
6,291,736.64 6,291,736.64
314,586.83 - 314,586.83
6,606,323.47 - 6,606,323.47
5,615,374.95 990,948.52 6,606,323.47
249,565.58 2,620,438.54
299,445.30 1,129,507.67
218,260.35 148,417.04
2,620,438.54 2,620,438.54
131,021.93 - 131,021.93
2,751,460.46 - 2,751,460.46
2,338,741.39 412,719.07 2,751,460.46
249,565.58 5,166,007.40
299,445.30 2,272,789.83
218,260.35 288,103.66
5,166,007.40 5,166,007.40
258,300.37 - 258,300.37
5,424,307.77 - 5,424,307.77
4,610,661.61 813,646.17 5,424,307.77
249,565.58 11,211,733.46
299,445.30 4,734,978.81
218,260.35 600,215.96
11,211,733.46 11,211,733.46
560,586.67 - 560,586.67
11,772,320.13 - 11,772,320.13
10,006,472.11 1,765,848.02 11,772,320.13
249,565.58 2,433,264.36
217,548.98 1,866,570.21
299,445.30 373,408.29
218,260.35 87,304.14
21,780.00 163,785.60
60,000.00 120,000.00
180,000.00 360,000.00
5,404,332.59 5,404,332.59
270,216.63 - 270,216.63
5,674,549.22 - 5,674,549.22
4,823,366.84 851,182.38 5,674,549.22

249,565.58 3,078,391.37
217,548.98 820,159.64
299,445.30 587,421.85
218,260.35 136,914.72
21,780.00 141,134.40
60,000.00 60,000.00
110,000.00 110,000.00
4,934,021.97 4,934,021.97
246,701.10 - 246,701.10
5,180,723.06 - 5,180,723.06
4,403,614.60 777,108.46 5,180,723.06
249,565.58 1,447,480.34
217,548.98 913,705.70
299,445.30 169,336.32
218,260.35 49,763.36
21,780.00 163,785.60
60,000.00 60,000.00
110,000.00 110,000.00
2,914,071.31 2,914,071.31
145,703.57 - 145,703.57
3,059,774.87 - 3,059,774.87
2,600,808.64 458,966.23 3,059,774.87
299,445.30 9,881,694.90
218,260.35 3,582,743.65
9,881,694.90 9,881,694.90
494,084.75 - 494,084.75
10,375,779.65 - 10,375,779.65
8,819,412.70 1,556,366.95 10,375,779.65

249,565.58 2,433,264.36
299,445.30 591,404.47
218,260.35 103,673.67
2,433,264.36 2,433,264.36
121,663.22 - 121,663.22
2,554,927.57 - 2,554,927.57
2,171,688.44 383,239.14 2,554,927.57
249,565.58 10,653,954.40
299,445.30 7,022,815.76
10,653,954.40 10,653,954.40
532,697.72 - 532,697.72
11,186,652.12 - 11,186,652.12
9,508,654.30 1,677,997.82 11,186,652.12
249,565.58 1,257,810.50
217,548.98 1,148,658.59
218,260.35 188,576.94
60,000.00 120,000.00
65,000.00 130,000.00
2,845,046.03 2,845,046.03
142,252.30 - 142,252.30
2,987,298.33 - 2,987,298.33
2,539,203.58 448,094.75 2,987,298.33
1,500,000.00 29,542,500.00
140,000.00 560,000.00
70,000.00 420,000.00
30,522,500.00 30,522,500.00
1,526,125.00 - 1,526,125.00
32,048,625.00 - 32,048,625.00
27,241,331.25 4,807,293.75 32,048,625.00
1,500,000.00 16,380,000.00
140,000.00 280,000.00
70,000.00 210,000.00
16,870,000.00 16,870,000.00
843,500.00 - 843,500.00
17,713,500.00 - 17,713,500.00
15,056,475.00 2,657,025.00 17,713,500.00
25,410.00 764,841.00
22,869.00 343,035.00
1,107,876.00 1,107,876.00
55,393.80 - 55,393.80
1,163,269.80 - 1,163,269.80
988,779.33 174,490.47 1,163,269.80
MAKO SAYAP KIRI
249,565.58 2,236,107.55
217,548.98 2,936,911.16
299,445.30 765,621.74
218,260.35 148,417.04
21,780.00 282,268.80
210,000.00 210,000.00
140,000.00 140,000.00
105,000.00 105,000.00
85,000.00 85,000.00
160,000.00 160,000.00
40,000.00 40,000.00
110,000.00 330,000.00
35,000.00 70,000.00
7,509,326.30 7,509,326.30
375,466.31 - 375,466.31
7,884,792.61 - 7,884,792.61
6,702,073.72 1,182,718.89 7,884,792.61
249,565.58 2,086,368.21
217,548.98 2,741,117.09
299,445.30 703,696.46
218,260.35 122,225.80
21,780.00 281,223.36
210,000.00 210,000.00
140,000.00 140,000.00
105,000.00 105,000.00
85,000.00 85,000.00
160,000.00 160,000.00
40,000.00 40,000.00
110,000.00 330,000.00
35,000.00 70,000.00
7,074,630.90 7,074,630.90
353,731.55 - 353,731.55
7,428,362.45 - 7,428,362.45
6,314,108.08 1,114,254.37 7,428,362.45
249,565.58 1,736,976.40
217,548.98 1,501,087.93
299,445.30 406,586.83
218,260.35 78,573.73
21,780.00 283,662.72
210,000.00 210,000.00
140,000.00 140,000.00
105,000.00 105,000.00
110,000.00 165,000.00
35,000.00 35,000.00
4,661,887.60 4,661,887.60
233,094.38 - 233,094.38
4,894,981.98 - 4,894,981.98
4,160,734.69 734,247.30 4,894,981.98
249,565.58 1,287,758.37
764,853.73 1,284,954.26
133,650.00 224,532.00
222,750.00 374,220.00
210,000.00 210,000.00
140,000.00 140,000.00
130,000.00 130,000.00
110,000.00 165,000.00
55,000.00 55,000.00
3,871,464.63 3,871,464.63
193,573.23 - 193,573.23
4,065,037.86 - 4,065,037.86
3,455,282.18 609,755.68 4,065,037.86
249,565.58 1,687,063.29
764,853.73 1,284,954.26
133,650.00 224,532.00
218,260.35 69,843.31
21,780.00 141,134.40
210,000.00 210,000.00
140,000.00 140,000.00
105,000.00 105,000.00
110,000.00 165,000.00
35,000.00 35,000.00
4,062,527.26 4,062,527.26
203,126.36 - 203,126.36
4,265,653.62 - 4,265,653.62
3,625,805.58 639,848.04 4,265,653.62
29,474.96 1,653,940.19
133,650.00 280,665.00
1,480,000.00 1,480,000.00
380,000.00 380,000.00
200,000.00 200,000.00
340,000.00 510,000.00
650,000.00 650,000.00
5,154,605.19 5,154,605.19
257,730.26 - 257,730.26
5,412,335.45 - 5,412,335.45
4,600,485.13 811,850.32 5,412,335.45
29,474.96 1,586,306.95
133,650.00 224,532.00
210,000.00 210,000.00
600,000.00 600,000.00
250,000.00 250,000.00
130,000.00 195,000.00
3,065,838.95 3,065,838.95
153,291.95 - 153,291.95
3,219,130.90 - 3,219,130.90
2,736,261.26 482,869.63 3,219,130.90
29,474.96 1,106,725.78
133,650.00 96,334.92
350,000.00 175,000.00
105,000.00 105,000.00
110,000.00 110,000.00
1,593,060.70 1,593,060.70
79,653.03 - 79,653.03
1,672,713.73 - 1,672,713.73
1,421,806.67 250,907.06 1,672,713.73
249,565.58 6,962,879.54
299,445.30 3,234,009.24
548,717.40 2,633,843.52
690,000.00 1,407,600.00
1,000,000.00 2,040,000.00
380,000.00 760,000.00
35,000.00 35,000.00
220,000.00 220,000.00
105,000.00 105,000.00
85,000.00 85,000.00
160,000.00 160,000.00
40,000.00 40,000.00
110,000.00 330,000.00
420,000.00 840,000.00
18,853,332.30 18,853,332.30
942,666.62 - 942,666.62
19,795,998.92 - 19,795,998.92
16,826,599.08 2,969,399.84 19,795,998.92
249,565.58 2,793,886.61
217,548.98 1,501,087.93
299,445.30 708,427.69
218,260.35 159,330.06
21,780.00 141,831.36
210,000.00 210,000.00
140,000.00 140,000.00
105,000.00 105,000.00
110,000.00 165,000.00
35,000.00 35,000.00
5,959,563.65 5,959,563.65
297,978.18 - 297,978.18
6,257,541.83 - 6,257,541.83
5,318,910.55 938,631.27 6,257,541.83
249,565.58 3,543,831.17
217,548.98 1,501,087.93
299,445.30 832,937.05
218,260.35 187,703.90
21,780.00 141,831.36
210,000.00 210,000.00
140,000.00 140,000.00
105,000.00 105,000.00
110,000.00 165,000.00
35,000.00 35,000.00
6,862,391.40 6,862,391.40
343,119.57 - 343,119.57
7,205,510.97 - 7,205,510.97
6,124,684.32 1,080,826.65 7,205,510.97
249,565.58 4,313,740.96
217,548.98 2,295,141.69
299,445.30 946,296.86
218,260.35 237,903.78
21,780.00 208,608.84
210,000.00 210,000.00
140,000.00 140,000.00
105,000.00 105,000.00
110,000.00 165,000.00
35,000.00 35,000.00
60,000.00 60,000.00
110,000.00 110,000.00
8,826,692.13 8,826,692.13
441,334.61 - 441,334.61
9,268,026.73 - 9,268,026.73
7,877,822.72 1,390,204.01 9,268,026.73
249,565.58 2,793,886.61
217,548.98 1,501,087.93
299,445.30 927,022.76
21,780.00 141,831.36
210,000.00 210,000.00
140,000.00 140,000.00
105,000.00 105,000.00
110,000.00 165,000.00
35,000.00 35,000.00
6,018,828.66 6,018,828.66
300,941.43 - 300,941.43
6,319,770.09 - 6,319,770.09
5,371,804.58 947,965.51 6,319,770.09
249,565.58 7,427,071.51
217,548.98 4,651,197.09
299,445.30 1,986,879.45
21,780.00 406,327.68
210,000.00 210,000.00
140,000.00 140,000.00
105,000.00 105,000.00
110,000.00 165,000.00
35,000.00 35,000.00
60,000.00 240,000.00
110,000.00 440,000.00
15,806,475.73 15,806,475.73
790,323.79 - 790,323.79
16,596,799.52 - 16,596,799.52
14,107,279.59 2,489,519.93 16,596,799.52
249,565.58 4,372,388.87
217,548.98 2,288,615.22
299,445.30 1,310,628.96
21,780.00 208,608.84
210,000.00 210,000.00
140,000.00 140,000.00
105,000.00 105,000.00
110,000.00 165,000.00
35,000.00 35,000.00
60,000.00 60,000.00
110,000.00 110,000.00
9,005,241.89 9,005,241.89
450,262.09 - 450,262.09
9,455,503.98 - 9,455,503.98
8,037,178.39 1,418,325.60 9,455,503.98
249,565.58 7,243,640.81
299,445.30 2,918,693.34
218,260.35 354,563.94
7,243,640.81 7,243,640.81
362,182.04 - 362,182.04
7,605,822.86 - 7,605,822.86
6,464,949.43 1,140,873.43 7,605,822.86
249,565.58 2,189,937.92
299,445.30 713,458.37
218,260.35 86,671.18
2,189,937.92 2,189,937.92
109,496.90 - 109,496.90
2,299,434.82 - 2,299,434.82
1,954,519.59 344,915.22 2,299,434.82
249,565.58 8,834,621.36
299,445.30 3,755,044.06
218,260.35 456,164.13
8,834,621.36 8,834,621.36
441,731.07 - 441,731.07
9,276,352.42 - 9,276,352.42
7,884,899.56 1,391,452.86 9,276,352.42
249,565.58 2,433,264.36
217,548.98 1,866,570.21
299,445.30 373,408.29
218,260.35 87,304.14
21,780.00 163,785.60
60,000.00 120,000.00
180,000.00 360,000.00
5,404,332.59 5,404,332.59
270,216.63 - 270,216.63
5,674,549.22 - 5,674,549.22
4,823,366.84 851,182.38 5,674,549.22
249,565.58 3,078,391.37
217,548.98 820,159.64
299,445.30 587,421.85
218,260.35 136,914.72
21,780.00 141,134.40
60,000.00 60,000.00
110,000.00 110,000.00
4,934,021.97 4,934,021.97
246,701.10 - 246,701.10
5,180,723.06 - 5,180,723.06
4,403,614.60 777,108.46 5,180,723.06
249,565.58 3,003,521.70
217,548.98 776,649.84
299,445.30 587,421.85
218,260.35 129,493.87
21,780.00 141,134.40
60,000.00 60,000.00
110,000.00 110,000.00
4,808,221.65 4,808,221.65
240,411.08 - 240,411.08
5,048,632.73 - 5,048,632.73
4,291,337.82 757,294.91 5,048,632.73
249,565.58 2,904,943.29
217,548.98 2,140,681.91
299,445.30 832,697.49
218,260.35 155,925.19
21,780.00 214,315.20
60,000.00 120,000.00
180,000.00 360,000.00
6,728,563.09 6,728,563.09
336,428.15 - 336,428.15
7,064,991.25 - 7,064,991.25
6,005,242.56 1,059,748.69 7,064,991.25
249,565.58 4,292,527.89
299,445.30 1,135,496.58
218,260.35 199,053.44
5,627,077.91 5,627,077.91
281,353.90 - 281,353.90
5,908,431.80 - 5,908,431.80
5,022,167.03 886,264.77 5,908,431.80
249,565.58 9,564,600.66
299,445.30 3,327,136.73
218,260.35 532,336.99
13,424,074.38 13,424,074.38
671,203.72 - 671,203.72
14,095,278.10 - 14,095,278.10
11,980,986.39 2,114,291.72 14,095,278.10
249,565.58 1,257,810.50
217,548.98 1,148,658.59
218,260.35 188,576.94
60,000.00 120,000.00
65,000.00 130,000.00
2,845,046.03 2,845,046.03
142,252.30 - 142,252.30
2,987,298.33 - 2,987,298.33
2,539,203.58 448,094.75 2,987,298.33
1,500,000.00 16,087,500.00
140,000.00 280,000.00
70,000.00 210,000.00
16,577,500.00 16,577,500.00
828,875.00 - 828,875.00
17,406,375.00 - 17,406,375.00
14,795,418.75 2,610,956.25 17,406,375.00
1,500,000.00 13,440,375.00
140,000.00 280,000.00
70,000.00 210,000.00
13,930,375.00 13,930,375.00
696,518.75 - 696,518.75
14,626,893.75 - 14,626,893.75
12,432,859.69 2,194,034.06 14,626,893.75
25,410.00 766,365.60
22,869.00 343,035.00
1,109,400.60 1,109,400.60
55,470.03 - 55,470.03
1,164,870.63 - 1,164,870.63
990,140.04 174,730.59 1,164,870.63

25,410.00 632,709.00
22,869.00 343,035.00
975,744.00 975,744.00
48,787.20 - 48,787.20
1,024,531.20 - 1,024,531.20
870,851.52 153,679.68 1,024,531.20
AKO SAYAP KANAN
249,565.58 2,236,107.55
217,548.98 2,936,911.16
299,445.30 765,621.74
218,260.35 148,417.04
21,780.00 282,268.80
210,000.00 210,000.00
140,000.00 140,000.00
105,000.00 105,000.00
85,000.00 85,000.00
160,000.00 160,000.00
40,000.00 40,000.00
110,000.00 330,000.00
35,000.00 70,000.00
7,509,326.30 7,509,326.30
375,466.31 - 375,466.31
7,884,792.61 - 7,884,792.61
6,702,073.72 1,182,718.89 7,884,792.61
249,565.58 2,086,368.21
217,548.98 2,741,117.09
299,445.30 703,696.46
218,260.35 122,225.80
21,780.00 281,223.36
210,000.00 210,000.00
140,000.00 140,000.00
105,000.00 105,000.00
85,000.00 85,000.00
160,000.00 160,000.00
40,000.00 40,000.00
110,000.00 330,000.00
35,000.00 70,000.00
7,074,630.90 7,074,630.90
353,731.55 - 353,731.55
7,428,362.45 - 7,428,362.45
6,314,108.08 1,114,254.37 7,428,362.45
249,565.58 1,736,976.40
217,548.98 1,501,087.93
299,445.30 406,586.83
218,260.35 78,573.73
21,780.00 283,662.72
210,000.00 210,000.00
140,000.00 140,000.00
105,000.00 105,000.00
110,000.00 165,000.00
35,000.00 35,000.00
4,661,887.60 4,661,887.60
233,094.38 - 233,094.38
4,894,981.98 - 4,894,981.98
4,160,734.69 734,247.30 4,894,981.98
249,565.58 1,287,758.37
764,853.73 1,284,954.26
133,650.00 224,532.00
222,750.00 374,220.00
210,000.00 210,000.00
140,000.00 140,000.00
130,000.00 130,000.00
110,000.00 165,000.00
55,000.00 55,000.00
3,871,464.63 3,871,464.63
193,573.23 - 193,573.23
4,065,037.86 - 4,065,037.86
3,455,282.18 609,755.68 4,065,037.86
249,565.58 1,687,063.29
764,853.73 1,284,954.26
133,650.00 224,532.00
218,260.35 69,843.31
21,780.00 141,134.40
210,000.00 210,000.00
140,000.00 140,000.00
105,000.00 105,000.00
110,000.00 165,000.00
35,000.00 35,000.00
4,062,527.26 4,062,527.26
203,126.36 - 203,126.36
4,265,653.62 - 4,265,653.62
3,625,805.58 639,848.04 4,265,653.62
29,474.96 1,653,940.19
133,650.00 280,665.00
1,480,000.00 1,480,000.00
380,000.00 380,000.00
200,000.00 200,000.00
340,000.00 510,000.00
650,000.00 650,000.00
5,154,605.19 5,154,605.19
257,730.26 - 257,730.26
5,412,335.45 - 5,412,335.45
4,600,485.13 811,850.32 5,412,335.45
29,474.96 1,586,306.95
133,650.00 224,532.00
210,000.00 210,000.00
600,000.00 600,000.00
250,000.00 250,000.00
130,000.00 195,000.00
3,065,838.95 3,065,838.95
153,291.95 - 153,291.95
3,219,130.90 - 3,219,130.90
2,736,261.26 482,869.63 3,219,130.90
249,565.58 6,962,879.54
299,445.30 3,234,009.24
548,717.40 2,633,843.52
690,000.00 1,407,600.00
1,000,000.00 2,040,000.00
380,000.00 760,000.00
35,000.00 35,000.00
220,000.00 220,000.00
105,000.00 105,000.00
85,000.00 85,000.00
160,000.00 160,000.00
40,000.00 40,000.00
110,000.00 330,000.00
420,000.00 840,000.00
18,853,332.30 18,853,332.30
942,666.62 - 942,666.62
19,795,998.92 - 19,795,998.92
16,826,599.08 2,969,399.84 19,795,998.92
249,565.58 2,793,886.61
217,548.98 1,501,087.93
299,445.30 708,427.69
218,260.35 159,330.06
21,780.00 141,831.36
210,000.00 210,000.00
140,000.00 140,000.00
105,000.00 105,000.00
110,000.00 165,000.00
35,000.00 35,000.00
5,959,563.65 5,959,563.65
297,978.18 - 297,978.18
6,257,541.83 - 6,257,541.83
5,318,910.55 938,631.27 6,257,541.83
249,565.58 3,543,831.17
217,548.98 1,501,087.93
299,445.30 832,937.05
218,260.35 187,703.90
21,780.00 141,831.36
210,000.00 210,000.00
140,000.00 140,000.00
105,000.00 105,000.00
110,000.00 165,000.00
35,000.00 35,000.00
6,862,391.40 6,862,391.40
343,119.57 - 343,119.57
7,205,510.97 - 7,205,510.97
6,124,684.32 1,080,826.65 7,205,510.97
249,565.58 4,313,740.96
217,548.98 2,295,141.69
299,445.30 946,296.86
218,260.35 237,903.78
21,780.00 208,608.84
210,000.00 210,000.00
140,000.00 140,000.00
105,000.00 105,000.00
110,000.00 165,000.00
35,000.00 35,000.00
60,000.00 60,000.00
110,000.00 110,000.00
8,826,692.13 8,826,692.13
441,334.61 - 441,334.61
9,268,026.73 - 9,268,026.73
7,877,822.72 1,390,204.01 9,268,026.73
249,565.58 2,793,886.61
217,548.98 1,501,087.93
299,445.30 927,022.76
21,780.00 141,831.36
210,000.00 210,000.00
140,000.00 140,000.00
105,000.00 105,000.00
110,000.00 165,000.00
35,000.00 35,000.00
6,018,828.66 6,018,828.66
300,941.43 - 300,941.43
6,319,770.09 - 6,319,770.09
5,371,804.58 947,965.51 6,319,770.09
249,565.58 7,427,071.51
217,548.98 4,651,197.09
299,445.30 1,986,879.45
21,780.00 406,327.68
210,000.00 210,000.00
140,000.00 140,000.00
105,000.00 105,000.00
110,000.00 165,000.00
35,000.00 35,000.00
60,000.00 240,000.00
110,000.00 440,000.00
15,806,475.73 15,806,475.73
790,323.79 - 790,323.79
16,596,799.52 - 16,596,799.52
14,107,279.59 2,489,519.93 16,596,799.52
249,565.58 7,243,640.81
299,445.30 2,918,693.34
218,260.35 354,563.94
7,243,640.81 7,243,640.81
362,182.04 - 362,182.04
7,605,822.86 - 7,605,822.86
6,464,949.43 1,140,873.43 7,605,822.86
249,565.58 2,189,937.92
299,445.30 713,458.37
218,260.35 86,671.18
2,189,937.92 2,189,937.92
109,496.90 - 109,496.90
2,299,434.82 - 2,299,434.82
1,954,519.59 344,915.22 2,299,434.82
249,565.58 8,834,621.36
299,445.30 3,755,044.06
218,260.35 456,164.13
8,834,621.36 8,834,621.36
883,462.14 - 883,462.14
9,718,083.49 - 9,718,083.49
8,260,370.97 1,457,712.52 9,718,083.49
249,565.58 2,433,264.36
217,548.98 1,866,570.21
299,445.30 373,408.29
218,260.35 87,304.14
21,780.00 163,785.60
60,000.00 120,000.00
180,000.00 360,000.00
5,404,332.59 5,404,332.59
270,216.63 - 270,216.63
5,674,549.22 - 5,674,549.22
4,823,366.84 851,182.38 5,674,549.22
249,565.58 3,078,391.37
217,548.98 820,159.64
299,445.30 587,421.85
218,260.35 136,914.72
21,780.00 141,134.40
60,000.00 60,000.00
110,000.00 110,000.00
4,934,021.97 4,934,021.97
246,701.10 - 246,701.10
5,180,723.06 - 5,180,723.06
4,403,614.60 777,108.46 5,180,723.06
249,565.58 3,003,521.70
217,548.98 776,649.84
299,445.30 587,421.85
218,260.35 129,493.87
21,780.00 141,134.40
60,000.00 60,000.00
110,000.00 110,000.00
4,808,221.65 4,808,221.65
240,411.08 - 240,411.08
5,048,632.73 - 5,048,632.73
4,291,337.82 757,294.91 5,048,632.73
249,565.58 2,904,943.29
217,548.98 2,140,681.91
299,445.30 832,697.49
218,260.35 155,925.19
21,780.00 214,315.20
60,000.00 120,000.00
180,000.00 360,000.00
6,728,563.09 6,728,563.09
336,428.15 - 336,428.15
7,064,991.25 - 7,064,991.25
6,005,242.56 1,059,748.69 7,064,991.25
249,565.58 4,292,527.89
299,445.30 1,135,496.58
218,260.35 199,053.44
5,627,077.91 5,627,077.91
281,353.90 - 281,353.90
5,908,431.80 - 5,908,431.80
5,022,167.03 886,264.77 5,908,431.80
249,565.58 9,564,600.66
299,445.30 3,327,136.73
218,260.35 532,336.99
13,424,074.38 13,424,074.38
671,203.72 - 671,203.72
14,095,278.10 - 14,095,278.10
11,980,986.39 2,114,291.72 14,095,278.10
249,565.58 1,275,280.09
217,548.98 156,243.67
218,260.35 39,810.69
1,471,334.45 1,471,334.45
73,566.72 - 73,566.72
1,544,901.17 - 1,544,901.17
1,313,166.00 231,735.18 1,544,901.17

249,565.58 1,257,810.50
217,548.98 1,148,658.59
218,260.35 188,576.94
60,000.00 120,000.00
65,000.00 130,000.00
2,845,046.03 2,845,046.03
142,252.30 - 142,252.30
2,987,298.33 - 2,987,298.33
2,539,203.58 448,094.75 2,987,298.33
249,565.58 823,566.40
6,806.25 38,115.00
823,566.40 823,566.40
41,178.32 - 41,178.32
864,744.72 - 864,744.72
735,033.01 129,711.71 864,744.72
1,500,000.00 16,087,500.00
140,000.00 280,000.00
70,000.00 210,000.00
16,577,500.00 16,577,500.00
828,875.00 - 828,875.00
17,406,375.00 - 17,406,375.00
14,795,418.75 2,610,956.25 17,406,375.00
1,500,000.00 13,440,375.00
140,000.00 280,000.00
70,000.00 210,000.00
13,930,375.00 13,930,375.00
696,518.75 - 696,518.75
14,626,893.75 - 14,626,893.75
12,432,859.69 2,194,034.06 14,626,893.75
29,474.96 1,106,725.78
133,650.00 96,334.92
350,000.00 175,000.00
105,000.00 105,000.00
110,000.00 110,000.00
1,593,060.70 1,593,060.70
79,653.03 - 79,653.03
1,672,713.73 - 1,672,713.73
1,421,806.67 250,907.06 1,672,713.73
25,410.00 766,365.60
22,869.00 343,035.00
1,109,400.60 1,109,400.60
55,470.03 - 55,470.03
1,164,870.63 - 1,164,870.63
990,140.04 174,730.59 1,164,870.63
25,410.00 632,709.00
22,869.00 343,035.00
975,744.00 975,744.00
48,787.20 - 48,787.20
1,024,531.20 - 1,024,531.20
870,851.52 153,679.68 1,024,531.20
29,474.96 3,143,071.15
39,842.88 86,658.26
11,500.00 233,042.92
80,817.84 1,212,267.59
4,675,039.92 4,675,039.92
233,752.00 - 233,752.00
4,908,791.92 - 4,908,791.92
4,172,473.13 736,318.79 4,908,791.92
29,474.96 6,993,744.70
11,500.00 230,592.70
16,731.00 5,482,539.56
57,705.96 865,589.39
13,572,466.36 13,572,466.36
678,623.32 - 678,623.32
14,251,089.68 - 14,251,089.68
12,113,426.23 2,137,663.45 14,251,089.68
29,474.96 6,648,171.44
264,687.50 346,608.28
16,731.00 1,525,711.72
310,893.46 46,634.02
8,567,125.46 8,567,125.46
428,356.27 - 428,356.27
8,995,481.73 - 8,995,481.73
7,646,159.47 1,349,322.26 8,995,481.73
29,474.96 5,413,981.19
264,687.50 301,942.27
16,731.00 904,125.46
310,893.46 46,634.02
6,666,682.94 6,666,682.94
333,334.15 - 333,334.15
7,000,017.09 - 7,000,017.09
5,950,014.53 1,050,002.56 7,000,017.09
29,474.96 6,511,039.19
264,687.50 249,683.03
16,731.00 904,125.46
310,893.46 46,634.02
7,711,481.70 7,711,481.70
385,574.08 - 385,574.08
8,097,055.78 - 8,097,055.78
6,882,497.41 1,214,558.37 8,097,055.78
RUMKIT
249,565.58 4,155,266.82
217,548.98 1,914,430.98
901,456.50 1,453,598.61
198,821.70 246,320.20
21,780.00 154,620.58
7,924,237.19 7,924,237.19
396,211.86 396,211.86
8,320,449.05 - 8,320,449.05
7,072,381.69 1,248,067.36 8,320,449.05
249,565.58 1,509,871.73
901,456.50 3,173,126.88
198,821.70 35,787.91
220,000.00 440,000.00
35,000.00 35,000.00
220,000.00 220,000.00
105,000.00 105,000.00
85,000.00 85,000.00
160,000.00 160,000.00
40,000.00 40,000.00
110,000.00 330,000.00
420,000.00 840,000.00
6,973,786.51 6,973,786.51
348,689.33 348,689.33
7,322,475.84 - 7,322,475.84
6,224,104.46 1,098,371.38 7,322,475.84
249,565.58 1,439,993.37
901,456.50 2,716,989.89
198,821.70 81,715.72
220,000.00 440,000.00
35,000.00 35,000.00
220,000.00 220,000.00
105,000.00 105,000.00
85,000.00 85,000.00
160,000.00 160,000.00
40,000.00 40,000.00
110,000.00 330,000.00
420,000.00 840,000.00
6,493,698.98 6,493,698.98
324,684.95 324,684.95
6,818,383.93 - 6,818,383.93
5,795,626.34 1,022,757.59 6,818,383.93
249,565.58 1,522,350.01
901,456.50 2,716,989.89
198,821.70 23,858.60
498,000.00 169,320.00
220,000.00 440,000.00
35,000.00 35,000.00
220,000.00 220,000.00
105,000.00 105,000.00
85,000.00 85,000.00
160,000.00 160,000.00
40,000.00 40,000.00
110,000.00 330,000.00
420,000.00 840,000.00
6,687,518.50 6,687,518.50
334,375.93 334,375.93
7,021,894.43 - 7,021,894.43
5,968,610.26 1,053,284.16 7,021,894.43
249,565.58 1,522,350.01
901,456.50 2,716,989.89
198,821.70 81,715.72
498,000.00 169,320.00
220,000.00 440,000.00
35,000.00 35,000.00
220,000.00 220,000.00
105,000.00 105,000.00
85,000.00 85,000.00
160,000.00 160,000.00
40,000.00 40,000.00
110,000.00 330,000.00
420,000.00 840,000.00
6,745,375.62 6,745,375.62
337,268.78 337,268.78
7,082,644.40 - 7,082,644.40
6,020,247.74 1,062,396.66 7,082,644.40
249,565.58 1,315,210.58
901,456.50 1,725,387.74
198,821.70 23,858.60
220,000.00 220,000.00
35,000.00 35,000.00
220,000.00 220,000.00
105,000.00 105,000.00
85,000.00 85,000.00
160,000.00 160,000.00
40,000.00 40,000.00
110,000.00 330,000.00
420,000.00 420,000.00
4,679,456.93 4,679,456.93
233,972.85 233,972.85
4,913,429.77 - 4,913,429.77
4,176,415.31 737,014.47 4,913,429.77
249,565.58 1,315,210.58
901,456.50 1,725,387.74
198,821.70 27,835.04
1,750,000.00 287,000.00
220,000.00 220,000.00
35,000.00 35,000.00
220,000.00 220,000.00
105,000.00 105,000.00
85,000.00 85,000.00
160,000.00 160,000.00
40,000.00 40,000.00
110,000.00 330,000.00
420,000.00 420,000.00
4,970,433.36 4,970,433.36
248,521.67 248,521.67
5,218,955.03 - 5,218,955.03
4,436,111.77 782,843.25 5,218,955.03
249,565.58 1,315,210.58
901,456.50 1,725,387.74
1,750,000.00 287,000.00
220,000.00 220,000.00
35,000.00 35,000.00
220,000.00 220,000.00
105,000.00 105,000.00
85,000.00 85,000.00
160,000.00 160,000.00
40,000.00 40,000.00
110,000.00 330,000.00
420,000.00 420,000.00
4,942,598.32 4,942,598.32
247,129.92 247,129.92
5,189,728.24 - 5,189,728.24
4,411,269.00 778,459.24 5,189,728.24
249,565.58 1,340,167.14
901,456.50 1,923,708.17
198,821.70 27,835.04
1,750,000.00 77,000.00
220,000.00 220,000.00
35,000.00 35,000.00
220,000.00 220,000.00
105,000.00 105,000.00
85,000.00 85,000.00
160,000.00 160,000.00
40,000.00 40,000.00
110,000.00 330,000.00
420,000.00 420,000.00
4,983,710.35 4,983,710.35
249,185.52 249,185.52
5,232,895.86 - 5,232,895.86
4,447,961.48 784,934.38 5,232,895.86
249,565.58 1,347,654.11
901,456.50 1,983,204.30
198,821.70 23,858.60
1,750,000.00 378,000.00
220,000.00 220,000.00
35,000.00 35,000.00
220,000.00 220,000.00
105,000.00 105,000.00
85,000.00 85,000.00
160,000.00 160,000.00
40,000.00 40,000.00
110,000.00 330,000.00
420,000.00 420,000.00
5,347,717.01 5,347,717.01
267,385.85 267,385.85
5,615,102.86 - 5,615,102.86
4,772,837.43 842,265.43 5,615,102.86
249,565.58 1,722,002.47
217,548.98 3,002,175.86
198,821.70 1,002,061.37
21,780.00 574,992.00
220,000.00 440,000.00
35,000.00 35,000.00
220,000.00 220,000.00
105,000.00 105,000.00
85,000.00 85,000.00
160,000.00 160,000.00
40,000.00 40,000.00
110,000.00 330,000.00
420,000.00 840,000.00
6,301,231.69 6,301,231.69
315,061.58 315,061.58
6,616,293.28 - 6,616,293.28
5,623,849.28 992,443.99 6,616,293.28
249,565.58 1,609,697.96
217,548.98 2,784,626.88
198,821.70 763,475.33
21,780.00 536,659.20
220,000.00 440,000.00
35,000.00 35,000.00
220,000.00 220,000.00
105,000.00 105,000.00
85,000.00 85,000.00
160,000.00 160,000.00
40,000.00 40,000.00
110,000.00 330,000.00
420,000.00 840,000.00
5,694,459.37 5,694,459.37
284,722.97 284,722.97
5,979,182.34 - 5,979,182.34
5,082,304.98 896,877.35 5,979,182.34
249,565.58 1,509,871.73
217,548.98 2,610,587.70
198,821.70 699,852.38
21,780.00 501,811.20
220,000.00 440,000.00
35,000.00 35,000.00
220,000.00 220,000.00
105,000.00 105,000.00
85,000.00 85,000.00
160,000.00 160,000.00
40,000.00 40,000.00
110,000.00 330,000.00
420,000.00 840,000.00
5,322,123.01 5,322,123.01
266,106.15 266,106.15
5,588,229.16 - 5,588,229.16
4,749,994.79 838,234.37 5,588,229.16
249,565.58 5,590,268.88
320,000.00 3,072,000.00
198,821.70 198,821.70
21,780.00 21,780.00
220,000.00 220,000.00
35,000.00 35,000.00
220,000.00 220,000.00
105,000.00 105,000.00
85,000.00 85,000.00
160,000.00 480,000.00
40,000.00 40,000.00
8,662,268.88 8,662,268.88
433,113.44 - 433,113.44
9,095,382.32 - 9,095,382.32
7,731,074.98 1,364,307.35 9,095,382.32
249,565.58 2,545,568.87
198,821.70 640,205.87
217,548.98 2,741,117.09
21,780.00 248,292.00
6,175,183.82 6,175,183.82
308,759.19 308,759.19
6,483,943.02 - 6,483,943.02
5,511,351.56 972,591.45 6,483,943.02
249,565.58 1,821,828.70
198,821.70 1,670,102.28
217,548.98 472,081.28
21,780.00 165,528.00
4,129,540.25 4,129,540.25
206,477.01 206,477.01
4,336,017.27 - 4,336,017.27
3,685,614.68 650,402.59 4,336,017.27
249,565.58 1,098,088.53
217,548.98 243,654.85
1,341,743.38 1,341,743.38
67,087.17 67,087.17
1,408,830.55 - 1,408,830.55
1,197,505.97 211,324.58 1,408,830.55
249,565.58 598,957.38
217,548.98 243,654.85
842,612.23 842,612.23
42,130.61 42,130.61
884,742.84 - 884,742.84
752,031.42 132,711.43 884,742.84
249,565.58 2,271,046.73
198,821.70 3,340,204.56
217,548.98 319,796.99
21,780.00 331,056.00
60,000.00
110,000.00
6,262,104.29 6,262,104.29
313,105.21 313,105.21
6,575,209.50 - 6,575,209.50
5,588,928.08 986,281.43 6,575,209.50
249,565.58 5,490,442.65
217,548.98 1,984,046.65
7,474,489.30 7,474,489.30
373,724.47 373,724.47
7,848,213.77 - 7,848,213.77
6,670,981.70 1,177,232.07 7,848,213.77
249,565.58 1,846,785.26
217,548.98 717,911.62
2,564,696.87 2,564,696.87
128,234.84 128,234.84
2,692,931.72 - 2,692,931.72
2,288,991.96 403,939.76 2,692,931.72
249,565.58 1,497,393.45
217,548.98 487,309.70
1,984,703.15 1,984,703.15
99,235.16 99,235.16
2,083,938.31 - 2,083,938.31
1,771,347.56 312,590.75 2,083,938.31

249,565.58 1,297,740.99
217,548.98 365,482.28
1,663,223.27 1,663,223.27
83,161.16 83,161.16
1,746,384.43 - 1,746,384.43
1,484,426.77 261,957.66 1,746,384.43
249,565.58 2,246,090.18
217,548.98 365,482.28
2,611,572.45 2,611,572.45
130,578.62 130,578.62
2,742,151.08 - 2,742,151.08
2,330,828.41 411,322.66 2,742,151.08
249,565.58 1,746,959.03
217,548.98 274,111.71
2,021,070.73 2,021,070.73
101,053.54 101,053.54
2,122,124.27 - 2,122,124.27
1,803,805.63 318,318.64 2,122,124.27
249,565.58 2,642,899.44
217,548.98 998,549.80
3,641,449.23 3,641,449.23
182,072.46 182,072.46
3,823,521.70 - 3,823,521.70
3,249,993.44 573,528.25 3,823,521.70
ANGUNAN UTILITAS
225,000.00 1,575,000.00
1,250,000.00 5,937,500.00
1,210,000.00 2,420,000.00
71,500.00 71,500.00
429,000.00 429,000.00
242,000.00 242,000.00
308,000.00 924,000.00
1,265,000.00 1,265,000.00
80,000.00 760,000.00
80,000.00 140,000.00
9,932,500.00 9,932,500.00
496,625.00 - 496,625.00
10,429,125.00 - 10,429,125.00
8,864,756.25 1,564,368.75 10,429,125.00
225,000.00 2,025,000.00
1,250,000.00 10,875,000.00
1,210,000.00 2,420,000.00
71,500.00 71,500.00
429,000.00 429,000.00
242,000.00 242,000.00
308,000.00 924,000.00
1,265,000.00 1,265,000.00
80,000.00 1,392,000.00
80,000.00 180,000.00
15,320,000.00 15,320,000.00
766,000.00 - 766,000.00
16,086,000.00 - 16,086,000.00
13,673,100.00 2,412,900.00 16,086,000.00
NGUNAN POS JAGA

249,565.58 1,267,793.12
764,853.73 1,092,211.12
2,360,004.24 2,360,004.24
118,000.21 - 118,000.21
2,478,004.45 - 2,478,004.45
2,106,303.79 371,700.67 2,478,004.45
249,565.58 1,267,793.12
764,853.73 1,199,902.53
133,650.00 209,670.12
2,677,365.77 2,677,365.77
133,868.29 - 133,868.29
2,811,234.05 - 2,811,234.05
2,389,548.95 421,685.11 2,811,234.05
249,565.58 2,183,698.78
299,445.30 949,990.21
3,133,689.00 3,133,689.00
156,684.45 - 156,684.45
3,290,373.45 - 3,290,373.45
2,796,817.43 493,556.02 3,290,373.45
249,565.58 598,957.38
286,867.35 72,175.83
21,780.00 60,112.80
731,246.01 731,246.01
36,562.30 - 36,562.30
767,808.31 - 767,808.31
652,637.06 115,171.25 767,808.31
DAFTAR UPAH PROVINSI
TAHUN 2016-2017
NO Uraian Satuan
A. UPAH
1 Pekerja hari
2 Tukang Cat hari
3 Tukang Batu hari
4 Tukang Besi hari
5 Tukang Kayu hari
6 Kepala Tukang hari
7 Pembantu Tukang hari
8 Mandor hari
9 Mekanik hari
10 Pembantu Mekanik hari
11 Operator Terlatih hari
12 Operator Semi Terlatih hari
13 Pembantu Operator hari
14 Sopir hari
15 Pembantu Sopir / Kenek hari
16 Buruh Lapangan Tak Terlatih hari
17 Buruh Lapangan Terlatih hari
18 Penjaga hari
19 Pemasak Aspal hari
20 Pengangkut Air hari
21 Tukang Las hari
22 Kepala Tukang Listrik hari
23 Tukang listrik hari
24 Tukang ledeng / pipa hari
25 Tukang gali sumur hari
26 Tukang allumunium/kaca hari
27 Tukang Gali Oh
28 Kepala Tukang Gali Oh
29 Tukang Beton Oh
30 Kepala Tukang Beton Oh
31 Tukang Las Oh
32 Kepala Tukang Las Oh
33 Petugas K3 Oh
34 Operator alat berat Oh
DAFTAR UPAH PROVINSI
TAHUN 2016-2017
Harga
Rp 66,495.00
Rp 71,610.00
Rp 71,610.00
Rp 71,610.00
Rp 76,725.00
Rp 102,300.00
Rp 61,380.00
Rp 153,450.00
Rp 102,300.00
Rp 81,840.00
Rp 117,645.00
Rp 92,070.00
Rp 81,840.00
Rp 97,185.00
Rp 66,495.00
Rp 71,610.00
Rp 71,610.00
Rp 102,300.00
Rp 76,725.00
Rp 61,380.00
Rp 92,070.00
Rp 102,300.00
Rp 97,185.00
Rp 97,185.00
Rp 92,070.00
Rp 92,070.00
Rp 92,070.00
Rp 97,185.00
Rp 102,300.00
Rp 127,875.00
Rp 102,300.00
Rp 127,875.00
Rp 102,300.00
Rp 107,415.00
DAFTAR
HARGA SATUAN UMUM BAHAN DAN PERALATAN BIDANG KONST
No. URAIAN / NAMA / JENIS BARANG SATUAN
B. MATERIAL/BAHAN
Agregat Halus m³
Agregat Kasar m³
Air Ltr
Akustik 30/30 lbr
Akustik 30/60 lbr
Akustik 60/120 lbr
Aluminium foil lbr
Amplas lembar
Atap asbes gelombang besar lembar
Atap genteng keramik buah
Atap bubungan genteng keramik buah
Atap genteng beton ( jenis press) buah
Atap bubungan genteng beton ( jenis press) buah
Atap genteng kodok buah
Atap metal (biasa / polos) m3
Atap seng datar BJLS 30 uk. 90cm m3
Atap seng datar BJLS 28 uk. 90cm m3
Atap seng gelombang BJLS 20 uk. 0,914 x 1,829 (m) lembar
Atap seng gelombang BJLS 30 uk. 1 x 2 M lembar
Batu Alam, Batu Candi RTM, uk. 10cm x 20xm m²
Batu bata merah (lokal) bh
Batu belah 10 - 15 (cm) m³
Batu belah 15 - 20 (cm) m³
Batu gunung (quarry) m³
Bata Ringan bh
Batu pecah 0,5 - 1 (cm) m³
Batu pecah 2 - 3 (cm) m³
Batu Pecah Mesin (Split), uk. 1/2 m³
Batu Pecah Mesin (Split), uk. 2/3 m³
Batu Pecah Mesin / kerikil, uk. 3/5 m³
Batu Pecah Mesin / kerikil, uk. 5/7 m³
Besi baja profil IWF kg
Besi siku L 30,30 m'
Besi beton kg
Besi strip kg
Besi plat kg
Besi Profil kg
Buis beton bertulang ø 20 cm bh/ 0,5 m'
Buis beton bertulang ø 30 cm bh/ 0,5 m'
Buis beton bertulang ø 40 cm bh/0,5m'
Buis beton bertulang ø 60 cm, t=8cm bh/0,5m'
Buis beton bertulang ø 80 cm, t=8cm bh/0,5m'
Calsiboard 4 mm (1,2x2,4) lbr
Calsiboard 6 mm (1,2x2,4) lbr
Cat jalan kg
Cat kayu/besi kg
Cat menie besi kg
Cat menie kayu kg
Cat tembok Emulsion Acrylik kg
Cat tembok type weather shield (DULUX Weathershild Powerflex 2,5L) kg
Cat Catylac Interior kg
Cat Catylac Eksterior kg
Cat besi merk PLATONE kg
Dina bolt / ramset bh
GRC Panel (6 mm) lbr
Glass block uk. 20 x 20 (cm) bh
Gypsum board polos uk. 1.22 x 2.44 (m), tebal 6 mm lembar
Gypsum board polos uk. 1.22 x 2.44 (m), tebal 9 mm Water Resistant lembar
Gypsum Compond Kg
Hollow 40x40 mm (6 M) btg
Hollow 4x4 (cm) btg
Hollow 2x4 (cm) btg
Homogenius Tile 60x60, Polish (Topas Cream) m2
Homogenius Tile 60x60, UnPolish (Topas Cream) m2
Homogenius Tile 10x60, Polish (Topas Cream) - Stepnosing m2
Homogenius Tile 10x60, UnPolish (Topas Cream) - Stepnosing m2
Kaca bening tebal 3 mm m2
Kaca bening tebal 6 mm m2
Kain kassa kg
Kawat beton kg
kawat las kg
Kawat seng polos kg
Kawat seng (bronjong) 2,7 - 3 mm kg
Kayu dolken ø 8 - 10 (cm) panjang 4 m btg
Kayu gergajian kelas I m³
Kayu gergajian kelas II, balok m³
Kayu gergajian kelas II, papan m³
Kayu gergajian kelas II, profil m'
Kayu gergajian kelas III, balok m³
Kayu gergajian kelas III, papan m³
Kuas roll bh
List gypsum profil m'
Metal Stud btg
Multiplek tebal 9 mm 1,2x2,4 lembar
Paku berbagai ukuran (1/2" - 1") kg
Paku berbagai ukuran (2" - 5") kg
Pasir pasang m³
Pasir ayak untuk beton (kasar) m³
Pasir urug / timbun biasa m³
Pasir urug / timbun tanah puru m³
Semen kg
Semen Instans plester (MU-301) kg
Semen Instans Aci (MU-200) kg
Semen warna kg
Sirtu m3
Skrup fixer bh
Timbunan biasa m³
Triplek tebal 4 mm uk. 1.22 x 2.44 (m) lembar
Waterproofing Coating Aquaproof 20 kg kg
Waterproofing Membran Sopralane 4mm m2
BAHAN ELEKTRIKAL.
1 Pasang listrik /Wirring. Ttk
2 Lampu TL 1 x 10 w Bh
5 Lampu pijar 25 w Bh
6 Lampu pijar 40 - 100 w Bh
7 Lampu TL Balk 1x36 watt Bh
8 Lampu TL Balk 1x18 watt Bh
9 Lampu TL Balk 1x18 watt + batteray Bh
10 Lampu Baret 32 watt + Batteray Bh
11 Lampu Baret 32 watt Bh
12 Lampu Taman SL-26 watt Bh
13 Isolator Bh
14 Las Doof Bh
15 Fiting Plafoond Bh
16 T dos PVC Bh
17 Stop Kontak Bh
18 Stop Kontak-TV Bh
19 Stop Kontak-TELEPON Bh
20 Saklar tunggal Bh
21 Sakla ganda Bh
22 Kabel NYA 1000 Volt 1,5 mm M1
23 Kabel NYA 1000 Volt 2x1,5 mm M1
25 Kabel NYA 1000 Volt 2,5 mm M1
26 Kabel NYA 1000 Volt 4 mm M1
31 Kabel NYM 300/750 Volt 3x2,5 mm2 M1
32 Kabel NYM 300/750 Volt 3x4 mm2 M2
33 Kabel NYY 0,6/1 Kv 4x2,5 mm2 M1
34 Kabel NYY 0,6/1 Kv 4x4 mm2 M1
37 Kabel NYFGBY 0,6/1 Kv 3x2,5 mm2 M1
39 Kabel NYFGBY 0,6/1 Kv 4x240 mm2 M1
40 Kabel NYY 0,6/1 Kv 70 mm2 M1
41 Kabel FRC 0,6/1 Kv 3x2,5 mm2 M1
42 Kabel FRC 0,6/1 Kv 4Cx4 mm2 M1
43 Kabel FRC 0,6/1 Kv 4Cx6 mm2 M1
44 Kabel Coaxial 7C-2V M1
45 Kabel Coaxial 5C-2V M1
46 Kabel ITC 4x0,6 mm2 M1
47 Pipa Konduit HI dia.20 mm M1
48 Tray W=200 mm M1
49 TEE W=200 mm M1
50 Elbow W=200 mm M1
51 Heat detector BH
52 Smoke detector BH
53 Manual push button BH
54 Bell alarm BH
55 Lampu indikator BH
56 MCFA-10 Zone BH
57 terminal Fire alarm BH
58 Terminal -TV BH
59 Antena UHF,10 element BH
60 Antena VHF,10 element BH
61 Master Amplifier BH
62 Penangkal petir Spitzen BH
63 Sekrering Tunggal "LN" biasa Bh
64 Sekering ganda "LN" biasa Bh
65 Sekering 1 group + MCB Unit
68 Kwh/1phase Digital Unit
69 Kwh/3 phase/63 A Digital Unit
70 MCB,1ph/6/10/16/25 amper Unit
71 Box panel Hanger Unit
72 Grounding box 40x40x40cm Unit
73 Grounding Rod,1" Unit
74 BC 50 mm2 M1
75 Genset 25 kva Silent type Unit
76 Box Telepon Unit
77 Jelly armoured 10x2x0,6 mm M1
78 Splitter 6 port bh
79 MDF-FA ( 10 zone ) bh
82 Pipa Konduit HI dia.32 mm M1
83 Pipa Konduit HI 2 x dia.32 mm M1
81 MCCB,3P, 300 A bh
82 Box Panel bh
83 Cu bar ex,japan unit
84 Tray W=400 mm M1
85 TEE W=400 mm bh
86 Elbow W=400 mm bh
87 Reduser W=400 mm bh
88 Tray W=900 mm M1
89 Tray W=600 mm M1
90 Lampu HPI-T 250 W NR 921 Bh
91 Kabel NYY 0,6/1 Kv 3x2,5 mm2 M1
92 Dome Camera P/T/Z WV - CS 570 unit
93 Hard disk Recording 16 Ch (Kap 3 tera) unit
95 Pipa Gip dia.100 mm M1
96 Ladder W=200 mm M1
97 Ladder TEE W=200 mm M1
98 Panel MDP bh
99 Panel DB Pengelola bh
100 Panel DB Unit lt 1 bh
101 Panel DB Unit lt 2,3,4,5 bh
102 Panel Kebakaran bh
103 Panel Pompa Air Bersih bh
104 Panel Unit bh
BAHAN MEKANIKAL
BAHAN PIPA PPN PN 10..
1 Pipa air PPN PN 10 1/2" (15 mm) m
2 Pipa air PPN PN 10 3/4" (20 mm) m
3 Pipa air PPN PN 10 1" (25 mm) m
4 Pipa air PPN PN 10 1,25" (32 mm) m
BAHAN PIPA BESI BSP SCH.40
1 Pipa BSP sch. 40 1" (25 mm) m
2 Pipa BSP sch. 40 1,25" (32 mm) m
3 Pipa BSP sch. 40 1,5" (40 mm) m
5 Pipa BSP sch. 40 2,5" (65 mm) m
10 Pipa sch. 40 6" (150 mm) Warna Putih m
BAHAN PIPA P.V.C..
1 Pipa PVC AW 0,5" (15 mm) m
3 Pipa PVC AW 1" (25 mm) m
13 Tangki Sumur Resapan 5 m3 unit
14 Septic tank -bio 15 m3 unit
15 Portable Grease Trap unit
16 Vent Cup Bh
BAHAN PIPA GIP med
1 Pipa GIP Medium Class dia 65 mm2 m
8 Pipa Header GIP dia 100 mm2 Unit
9 Pipa Header GIP dia 200 mm2 Unit
BAHAN POMPA & TOREN

1 Pompa air deep well Bh
2 Pompa hydran diesel 500 USGPM Bh
3 Pompa jockey 25 USGPM Bh
4 Pompa transfer 275 LPM Bh
5 Booster Pump Bh
6 Toren air 5m3 Bh
7 Jet Pump ;100 l/menit, Bh
8 Pengeboran sumur lot
BAHAN VALVE
1 Gate valve 10K 3/4" (20 mm) Bh
2 Gate valve 10K 1" (25 mm) Bh
3 Gate valve 10K 1,25" (32 mm) Bh
13 Butterfly valve 10K 6" (150 mm) Bh
14 Check valve 10K 2" (50 mm) Bh
17 strainer 10K 2" (50 mm) Bh
20 flexible joint 10K 2" (50 mm) Bh
21 flexible joint 10K 6" (150 mm) Bh
22 foot valve 10K 2" (50 mm) Bh
23 foot valve 10K 6" (150 mm) Bh
24 Roof drain 4" (100 mm) Bh
25 Roof drain 5" (125 mm) Bh
25 Floor drain 2" (50 mm) Bh
26 Clean out (FCO) 3" (80 mm) Bh
30 Meter air Bh
PERALATAN HYDRAN
1 Indoor Hydran Box (IHB) Type B Bh
2 Outdoor Hydran Box (OHB) Type C Bh
3 Hydran pillar 2 ways (Ex. lokal) Bh
4 Siamesse connection (ex. Local) Bh
5 Fire Extinguisher Type CO2 Class B & C Kap. 2,5 kg bh
6 Fire Extinguisher Type Class ABC Kap. 2,5 kg Bh
DAFTAR
BAHAN DAN PERALATAN BIDANG KONSTRUKSI
HARGA SATUAN (Rp) KETERANGAN
266,616.00
134,792.00
2.80
10,976.00
21,952.00
87,780.00
67,088.00
1,960.00
19,600.00
9,408.00
15,848.00
4,088.00
5,600.00
1,456.00
142,296.00
21,392.00
39,144.00
28,000.00
44,800.00
140,560.00
560.00
109,312.00
133,280.00
84,560.00
10,360.00
215,040.00
196,000.00
147,280.00
150,080.00
147,280.00
217,840.00
167,440.00
178,080.00
179,200.00
7,582.40
-
-
-
6,300.00
9,464.00
9,464.00
9,408.00
38,231.20
55,384.00
55,384.00
69,535.20
91,056.00
47,432.00
57,596.00
24,640.00
40,880.00
16,800.00
15,680.00
26,707.69
75,600.00
8,873.85
13,078.15
38,080.00
11,200.00
93,156.00
127,400.00
149,072.00
12,880.00
46,312.00
57,596.00
64,400.00
70,000.00
2,122.40
52,057.60
52,057.60
30,732.80
164,640.00
176,400.00
346,266.67
340,550.00
78,400.00
86,800.00
1,400.00
15,680.00
17,920.00
-
-
10,164.00
-
2,800,000.00
-
-
1,680,000.00
-
25,200.00
18,620.00
15,120.00
99,680.00
12,880.00
13,440.00
141,120.00
159,040.00
81,760.00
-
1,041.60
-
-
-
87,024.00
1,232.00
69,216.00
50,400.00
36,960.00
86,800.00
48,480.00
33,596.00
51,328.00
69,992.80
13,998.40
8,060.00
81,120.00
56,160.00
656,160.00
582,000.00
182,000.00
261,200.00
5,090.40
2,036.00
8,908.00
3,732.80
22,500.00
42,420.00
25,452.00
20,000.00
40,086.40
2,270.40
4,540.80
13,622.40
3,593.60
5,717.60
8,559.20
14,320.00
22,105.60
123,880.00
11,403.20
15,400.00
18,432.00
27,778.40
38,707.20
558,017.60
20,084.00
67,914.40
1,026,800.00
80,892.80
67,920.00
120,600.00
160,348.00
12,726.40
8,484.00
2,999.20
1,700.00
106,050.40
176,467.20
158,240.00
54,000.00
276,000.00
124,000.00
93,324.00
55,909.60
4,536,000.00
190,890.40
200,280.00
542,976.00
625,271.20
374,992.80
45,813.60
45,773.60
50,059.20
67,702.40
96,717.60
137,440.80
620,000.00
1,200,000.00
40,316.00
72,538.40
360,000.00
268,579.20
82,973.60
86,303,288.00
335,118.40
15,692.80
99,868.80
296,940.00
7,636.00
58,474.40
9,696.00
13,574.40
3,162,512.00
814,579.20
416,120.00
151,051.20
210,556.80
193,080.00
135,655.20
325,405.60
198,072.80
2,873,274.40
9,544.00
9,154,400.00
37,451,200.00
763,560.00
180,947.20
98,414.40
127,260.00
59,233,200.00
47,386,560.00
8,038,080.00
11,088,960.00
9,955,200.00
4,605,120.00
8,290,560.00
11,300.00
15,420.00
24,960.00
38,220.00
58,700.00
93,420.00
148,800.00
326,430.00
-
40,800.00
55,600.00
69,600.00
88,266.67
140,666.67
183,466.67
260,933.33
353,066.67
456,400.00
429,552.00
244,264.00
171,608.00
82,688.00
-
3,450.00
4,790.00
6,530.00
10,210.00
11,760.00
14,870.00
21,110.00
28,960.00
47,960.00
77,440.00
107,070.00
181,470.00
14,800,000.00
168,000,000.00
560,000.00
100,000.00
-
55,480.00
44,080.00
34,642.67
30,400.00
24,016.00
18,696.00
14,592.00
1,400,000.00
2,200,000.00
-
-
-
-
207,665,760.00
39,122,160.00
34,320,000.00
68,000,000.00
9,200,000.00
2,800,000.00
7,200,000.00
116,000.00
136,800.00
182,000.00
252,000.00
412,000.00
1,015,120.00
1,720,000.00
2,520,000.00
4,336,000.00
1,220,000.00
2,820,000.00
4,740,000.00
2,900,000.00
1,720,000.00
2,448,000.00
3,672,000.00
920,000.00
1,080,000.00
3,620,000.00
336,000.00
972,000.00
1,132,000.00
3,768,000.00
112,000.00
160,000.00
188,000.00
76,000.00
304,000.00
48,000.00
88,000.00
280,000.00
3,521,040.00
3,225,600.00
3,160,000.00
3,080,000.00
440,000.00
260,000.00
DAFTAR
HARGA SATUAN UMUM BAHAN DAN PERALATAN BIDANG KONSTRUKSI
NO LINGKUP PEKERJAAN SAT
HARGA SATUAN UPAH

BERDASARKAN STANDAR PEMERINTAH MAMUJU
1 Pekerja Oh
2 Tukang Gali Oh
3 Kepala Tukang Gali Oh
4 Tukang Batu Oh
5 Kepala Tukang Batu Oh
6 Tukang Kayu Oh
7 Kepala Tukang Kayu Oh
8 Tukang Beton Oh
9 Kepala Tukang Beton Oh
10 Tukang Besi Oh
11 Kepala Tukang Besi Oh
12 Tukang Las Oh
13 Kepala Tukang Las Oh
14 Mandor Oh
15 Operator alat berat Oh
HARGA BAHAN
Material Alam
1 Batu pecah 1-2 cm m3
2 Batu pecah 2-3 cm m3
3 batu belah 15 - 20 cm m3
4 pasir putih m3
5 pasir cor/pasang m3
6 Pasir beton m3
7 Pasir Urug m3
8 Tanah Timbunan Pilihan m3
9 Air ltr
Bahan Dasar
1 Semen Tiga Roda 40 Kg zak
2 Semen warna (putih) 50 kg zak
3 Semen Instan zak
4 MU 100 PLESTERAN zak
5 MU 200 ACIAN, PLESTER & BETON, 40 KG zak
6 Abu Batu, Split. Coating aspal
7 Bata Merah Standar bh
8 Bata Merah Standar m3
9 Bata Ringan 10.20.60 bh
10 Bata Ringan 10.20.60 (83 BH)/ 7,5.20.60 (111 BH) m3
11 Batako 8.18.36 bh
12 Batako 8.18.36 (193 BH) m3
13 Paving Block bh
14 Paving Block m2
15 Kanstin 40.20.10
16 Kanstin 60.15.18
17 Floor Hardener kg
18
19 Bahan Jalan
20 Aspal drum
21 kg
22
23 Bahan Kayu
24 Kayu Kelas I : Jati
25 - Balok m3
26 - Papan m3
27
28 Kayu Kelas II :
29 - Balok Kayu Palapi / Tipulu 5/7 m3
30 - Papan Kayu Palapi / Tipulu m3
31 - Balok Kamper Samarinda m3
32 - Papan Kamper Samarinda m3
33 - Papan Kayu m3
34
35 Kayu Kelas III (Meranti)
36 - Balok m3
37 - Papan m3
38
39 Kayu Bekisting
40 Kayu kelas II m3
41 - Kayu Kelas III m3
42 - Balok m3
43 - Papan m3
44
45 Dolken 5/7 btg
46 Kaso 6x12x4m @ 109000 m3
47
48 Formika lbr
49
50 Triplek/Kayu Lapis/ Plywood/ Multiplek
51 Tebal 4 mm Ukuran 1.2 x 2.4 M lbr
56
57 Perancah bh
58 Minyak begisting lt
59 Lem Kayu 9 Kg kg
60
61 Bahan Pelapis Lantai & Dinding
62 HT 60.60 Polish dos
63 HT 60.60 UnPolish dos
65 HT 40.40 UnPolish dos
66 HT 30.60 Unpolish dos
69 HT CUTTING SIZE 10.40 CASTELLO BH
70 HT CUTTING SIZE 10.60 LUNAR BH
71 HT Stepnosing 30.60 BH
72
73 Keramik 60.60 dos/m2
77
78 Rooster Biasa bh
79
80 Bahan Besi & Aluminium
81 Besi Polos U24 (BJTP)
82 - D6 12m/btg
83 - D8 12m/btg
84 - D10 12m/btg
85 - D12 12m/btg
86 - D16 12m/btg
87
88 Besi Ulir U40 (BJTD)
89 - D10 12m/btg
90 - D12 12m/btg
91
92 Besi beton U24 kg
93 Besi beton U40 kg
94
95 Baja kg
96 Baja Canal 150.50
97
98
99 Besi Siku
100 Besi Siku 30.30.3 (6 M, 8.16Kg) kg
101
102
103 Besi Plat kg
104 Besi Plat 2 mm lbr
105 m2
106
107 Besi Hollow 30.60.1,4 mm / 6 M m'
108 Besi Hollow 40.60.1,4 mm / 6 M m'
109
110 Wiremesh M9
111
112 Kawat beton kg
113 Kawat las kg
114 IWF kg
115
116 Paku Beton 5 cm kg
117 Paku Gypsum dos
118 Paku Biasa kg
119 Paku Kaso kg
120
121 Besi Hollow 60.40.2 btg
124 Besi Hollow 20.20.1,7 btg
125 Besi Hollow 15.30.1,4 btg
126
127 Besi Plat 3 mm 4'.8' m2
128
129 Besi Tempa m2
130
131 Aluminium kusen 4" M'
132 Aluminium kusen 3" M'
133 Aliminium frame jendela 2" M'
134 HPL M2
135
136 Pipa Bulat 2mm, SS 304 2 1/2 " (6M)
137 Pipa Bulat 2mm, SS 304 2" (6M) M'
138 Pipa Bulat 2mm, SS 304 1 1/2" (6M)
139 Pipa Bulat 2mm, SS 304 1 1/4" (6M) M'
140 Pipa Bulat 2mm, SS 304 3/4" (6M) M'
141
142 Beton K350 slump 12 m3
143 Beton K250 slump 12 m3
144 buis beton 1/2 lingkaran d30 p100
145
146 CAT
147 Cat zincromate kg
148 Cat besi kg
149 Cat Besi Avian Belmas Anti Karat 5 kg
150 Cat Besi, Galvanis kg
151 Meni Besi ltr
152 Meni Besi kg
153
154 Plamur Kayu
155 Cat Primer Kayu
156
157 Cat Tembok Vinilex kg
158 Cat Dasar Avitex Alkali Resisting Primer 21 kg kg
159 kg
160 Cat Penutup Catylac 5 kg (interior) kg
161 kg
162 Cat Penutup Catylac 5 kg (exterior) kg
163
164 Cat Tembok Dalam ltr
165 kg
166
167 Cat Tembok Luar ltr
168 kg
169 Cat Dasar Tembok kg
170 Cat Marka ltr
171 kg
172 Plamur Tembok Matex 1 kg kg
173 Glotex
174 Thinner ltr
175 Amplas m'
176 Kuas 2" Std bh
177 Kuas Roll Besar bh
178
179 SANITARY
180 TOTO Kloset Duduk
181 TOTO Jet Washer
182 TOTO Kloset Jongkok CE7
183 TOTO Bathup
184
185 TOTO Keran Wastafel
186 TOTO Wastafel LW565:
187 - TOTO T6JV4
188 - TOTO THX1A5N
189 - TOTO TX277S
190
191
192 TOTO Bathup FB1700-70
193 TOTO Shower Set
194 TOTO Floor drain FLS 03 3"
195 TOTO Urinoir
196 TOTO Pembatas Urinoir A100
197 TOTO Tissue holder
198 TOTO Keran Air TX 130 L
199 TOTO Keran Kitchen Zink TX 609 K
200
201 TOTO Robe Hook
202
203 TOTO Showed Fix
204 TOTO Showed Head
205
206 TOTO Shoap Box (Tempat Sabun) S163N
209
210 Bak Mandi Fiber Glass 66.66.70, 220 ltr,
211 Royal Kitchen Sink
212 Waterdrain + Accessoris
213
214 U Ditch 60.60.120 bh
215 Penutup U Ditch 60.60 bh
216
217 U Ditch 60.60.120 m'
218 Penutup U Ditch 60.60 m'
219
220
221
222 U Ditch 40.40.120 bh
224
225 U Ditch 40.40.120 m'
227
228
229
230 U Ditch 30.30.120 bh
232
233 U Ditch 30.30.120 m'
235
236
237
238 Waterproofing Coating kg
239 Waterproofing Membrane Sopralane 4 mm m2
240
241 Hollow
242 Hollow 2/4 Galvanis Profil 0.3 * SKU Tebal 0.3
Hollow 4/4 Galvanis Profil 0.3 ** SKU Tebal 0.3

243
244
245 Bahan Langit - Langit
246 Gypsumboard 9 mm lbr
247 Gypsumboard 9 mm WR lbr
248 Gypsumboard 12 mm Jayaboard lbr
249 Gypsumtape roll
250 List Plafond 5cm x 4m m'
251 Tepung Gypsum kg
252 Paku gysum kg
253 Dynabolt M08 x 65 bh
254 Cotton plaster bh
255 Compound zak
256
257 Rangka Plafond Metal Furing m2
258
259 HPL 1.2 X 2,4 M2
260
261 Bahan Kaca
262 Kaca Rayband 5 mm m2
263 Kaca Clear Glass 5 mm m2
264 Kaca Clear Glass 6 mm M2
265 Kaca Clear Glass 8 mm M2
266 Kaca Clear Tempered 12 mm m2
267 Kaca Es 5 mm m2
268 List Karet Jendela m'
269 Sealant
270
271 BAHAN ATAP
272 Genteng Metal Sakura Roof lbr
273 Genteng Metal Surya Roof lbr
274 Genteng Metal Multi Roof lbr
275
276 Rockwool m2
277 Aluminium Foil m2
278 Kawat Ayam m2
279
280 Bahan Baja Ringan
281 Rangka Atap Baja Ringa m2
282 Canopy + Pasang m2
283
284 c75.80 6m m'
285 c75.60 6m m'
286 Reng 30.45 6m m'
287 Talang jurai galvalum 3m x 40 cm m'
288
289 GRC Board
290 GRC Board 2.4 x 1.2 x 4mm lbr
291 Lysplank GRC Board Uk. 2.4 x 0.2 x 9 mm m
292 Lysplank GRC Board Uk. 2.4 x 0.15 x 9 mm m
293
294 Pipa PVC 4 " m'
295 Sambungan Pipa Tee 4" bh
296 CO bh
297 Pipa vent 2" m'
298
299 Tiang Pancang
300 250.250 Bottom m'
301 250.250 Middle m'
302 Penyambungan Tiang Pancang bh
DAFTAR
M BAHAN DAN PERALATAN BIDANG KONSTRUKSI
HARGA SATUAN
66,495.00
71,610.00
102,300.00
71,610.00
102,300.00
71,610.00
102,300.00
71,610.00
102,300.00
71,610.00
102,300.00
71,610.00
102,300.00
135,000.00
105,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11,500.00
19,500.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
LOKASI 2
NO.
2
Uraian Pekerjaan
KASI 2
KERJAAN PERSIAPAN
KERJAAN 3 TWIN BLOK
KERJAAN GEDUNG C
KERJAAN GEDUNG D
KERJAAN GEDUNG E
OKASI 1
KERJAAN PERSIAPAN
EKANIKAL DAN ELEKTRIKAL

JUMLAH NILAI PROYEK SEBELUM PP
RENCANA BOB
KUMULATIF RENCAN
REALISA
DEVIA
PEM
JUMLAH HARGA (Rp.)

2,655,090,000.000
-
232,093,001.615
-
239,420,485.442
-
238,855,677.504
5,827,500.000
227,391,512.026
3,598,678,176.587
SCHEDULE
PEMBANGUNAN M
BOBOT
KONTRAK
MG 1 MG2
% 1-7 8-14
0.738
-
-
-
-
-
0.064
-
-
-
-
0.067
-
-
-
-
0.066
-
-
-
0.002
-
0.063
1.000
- -
- - -
ULE PEKERJAAN KUR
AN MAPOLDA SULAW
S
WAKT
MG 3 MG 4 MG 5 MG 6
15-21 22-28 29-35 36-42
- - - -
- - - -
KURVA S
LAWESI BARAT
SCHEDULE PEKERJAAN "KU

WAKTU PELAKSANAAN 120 HA
MG 7 MG 8 MG 9 MG 10
43-49 50-56 57-63 64-70
- - - -
- - - -
N "KURVA S"
0 HARI KALENDER
MG 11 MG 12 MG 13 MG 14
71-77 78-84 85-91 92-98
- - - -
- - - -
Jakarta, 19
PT.CITRA PRASAST
LA O
Kepala C
MG 15 MG 16 MG 17 MG 18
99-105 106-112 113-117 118-120
- - - -
- - - -
ta, 19 Mei 217

ASASTI KONSORINDO
LA ODE
pala Cabang
KET
DO
SCHEDULLE T ENAG
PROYEK :
LOKASI : 2
TAHUN : 2017
M I N G G U
SKALA JUMLAH PEKERJA 1 2 3 4 5 6 7 8 9
1-7 8-14 15-21 22-28 29-35 36-42 43-49 50-56 57-63
250
150
100
75
50
25
10
PEKERJA / HARI 10 10 25 25 50 75 100 150 250
T ENAGA KERJA
M I N G G U K E
10 11 12 13 14 15 16 17 18 KETERANGAN
64-70 71-77 78-84 85-91 92-98 99-105 106-112 113-117 118-120
250 250 150 100 75 75 50 25 10
Jakarta, 19 Mei 2017
PT.
LA ODE
Kepala Cabang
SCHEDULE PENGG
PROYEK : PEMBANGUNGAN GEDUNG MAPOLDA SULBAR

LOKASI : KEPOLISIAN DAERAH PROVINSI SULAWESI BARAT
TAHUN : 2017
NO. JENIS BAHAN MG 1 MG2 MG 3 MG 4 MG 5 MG 6

L
O 1-7 8-14 15-21 22-28 29-35 36-42
K
A
S
1 Tiang Pancang I
1
2 Pasir
3 Semen 40 kg
4 Besi
5 Triplek
6 Batu Bata
7 Wire mesh M6-150
8 Batu Kali
9 Gypsumboard, 9mm
10 Keramik
11 Cat
12 Kloset duduk
13 Urinoir
14 Wastafel
15 Cermin Danta Mirror Biru 6 mm, Uk. 1.5 x 1.1
16 Rockwool + Aluminium
17 Polypropylene Random Pipe (PPR), PN-10
18 Pipa Hydrant
19 Indoor Hydrant Box
20 Exhaust Air Louvre
21 Exhaust Air Grille
22 Kabel Daya NYY 3 x 2,5 mm²
23 Penangkal petir
ENGGUNAAN MATERIAL
WAKTU PELAKSANAAN 210 HARI KALENDER
MG 7 MG 8 MG 9 MG 10 MG 11 MG 12 MG 13 MG 14 MG 15 MG 16 MG 17 MG 18
43-49 50-56 57-63 64-70 71-77 78-84 85-91 92-98 99-105 106-112 113-117 118-120
PT.CITRA PRASASTI KONSORINDO
LA ODE
LA ODE
Kepala Cabang
KETERANGAN
LA ODE
LA ODE
Kepala Cabang
DAFTAR DAN S
TAHUN : 2017
NO URAIAN JUMLAH MG 01 MG 02 MG 03 MG 04 MG 05
1-7 8-14 15-21 22-28 29-35
1 PROJECT MANAGER 1
2 SITE MANAGER 1
3 SITE ENGINEER STRUKTUR 1
4 SITE ENGINEER ARSITEKTUR 1
5 SITE ENGINEER ELEKTRIKAL 1
6 SITE ENGINEER MEKANIKAL 1

7 QUALITY CONTROL 2
8 QUANTITY SURVEYOR 2
9 AHLI K3 KONSTRUKSI 3
10 AHLI GEOTEKNIIK 1
11 AHLI TEKNIK LINGKUNGAN 1
12 PELAKSANA KONSTRUKSI BAJA PLAT 1
13 PELAKSANA JALAN 1
14 DRAFTER/JURU GAMBAR 4
15 PELAKSANA LAPANGAN 4
16 ADMINISTRASI & KEUANGAN 2
17 PELAKSANA ELEKTRIKAL 1
18 PELAKSANA MEKANIKAL 1
19 OPERATOR PILE HAMMER 4
20 OPERATOR TOWER CRANE 4
21 TUKANG KACA 1
22 PELAKSANA PLAMBING 1
23 AHLI LANSEKAP 1
24 AHLI DESAIN INTERIOR 1

DAN SCHEDULE TENAGA AHLI
WAKTU PELAKSANAAN 210 HARI KALENDER

MG 06 MG 07 MG 08 MG 09 MG 10 MG 11 MG 12 MG 13 MG 14 MG 15 MG 16 MG 17
36-42 43-49 50-56 57-63 64-70 71-77 78-84 85-91 92-98 99-105 106-112 113-117
MG 18 KETERANGAN
118-124
Jakarta,
19 Mei
2017
PT.CITRA
PRASASTI
KONSORI
NDO
LA ODE
Kepala
Cabang
DAFTAR DAN
PROYEK :
LOKASI :
TAHUN :
W
NO. NAMA ALAT JUMLAH MG 01 MG 02 MG 03 MG 04 MG 05
1-7 8-14 15-21 22-28 29-35

DAN SCHEDULE PERALATAN
W A K T U P E L A K S A N A A N 120 H A R I K A LE N D E R
MG 06 MG 07 MG 08 MG 09 MG 10 MG 11 MG 12 MG 13 MG 14 MG 15 MG 16 MG 17 MG 18
36-42 43-49 50-56 57-63 64-70 71-77 78-84 85-91 92-98 99-105 106-112 113-117 118-120
J
a
k
a
r
t
a
,
1
9
M
e
i
2
0
1
7
P
T
.
C
I
KETERANGAN
J
a
k
a
r
t
a
,
1
9
M
e
i
2
0
1
7
P
T
.
C
I
R E K A P I T U L A S I P E R H I T U N G A N T I N G K A T K O M P O N E N D A L A M N E G E R I ( TKDN )

TAHUN : 2017
NILAI GABUNGAN BARANG /JASA (RP.)

URAIAN PEKERJAAN TOTAL
DN LN
Ribu Rp.
1 2 3 4
A BARANG
I Material Langsung
( bahan baku ) 70.00 0.00 118,402,458.59
II Peralatan ( Barang Jadi ) 10.00 0.00 16,914,636.94
Sub Total Barang 80.00 0.00 135,317,095.53
B JASA
III Manajemen Proyek dan Perekayasa
I Alat kerja / Fasilitas Kerja 5.00 8,457,318.47
II Konstruksi dan Fabrikasi 5.00 8,457,318.47
III Jasa Umum 10.00 16,914,636.94
Sub Total Jasa 20.00 0.00 33,829,273.88
C Total Biaya ( A+B ) 100.00 - 169,146,369.41
Formulasi Perhitungan : 135,317,095.53 +

% TKDN (Gabungan = 169,146,369.41
Barang dan Jasa
= 80.00 + 20.00
T I N G K A T K O M P O N E N D A L A M N E G E R I ( TKDN )
NILAI GABUNGAN BARANG /JASA (RP.) TKDN

TOTAL
BARANG / JASA GABUNGAN
% KDN
5 6 7
70.00 70.00 70.00

10.00 10.00 10.00
80.00 80.00 80.00
5.00 5.00 5.00

5.00 5.00 5.00
10.00 10.00 10.00
20.00 20.00 20.00
100.00 100.00 100.00
33,829,273.88
169,146,369.41
= 100 %

LA ODE
Kepala Cabang
PEKERJAAN PENUTUP LANTAI
1 1 m2 Pasang lantai ubin warna akuran 40 x 40 cm

6.630 Bh Ubin warna 40 x 40 cm @ Rp.
8.160 Kg Semen portland @ Rp.
0.023 m3 Pasir pasang @ Rp.
0.300 Kg Semen warna @ Rp.
Sub total :
0.030 Oh Tukang batu @ Rp.
Sub total :
Total upah+bahan :
2 1 m2 Pasang lantai ubin warna akuran 30 x 30 cm

11.200 Bh Ubin warna 30 x 30 cm @ Rp.
Sub total :
Sub total :
Total upah+bahan :
3 1 m2 Pasang lantai ubin teraso akuran 40 x 40 cm

6.250 Bh Ubin teraso 40 x 40 cm @ Rp.
Sub total :
Biaya poles. Lumsum
Sub total :
Total upah+bahan :
5 1 m2 Pasang lantai ubin teraso akuran 30 x 30 cm

11.200 Bh Ubin teraso 30 x 30 cm @ Rp.
Sub total :

Biaya poles. Lumsum
Sub total :
Total upah+bahan :
6 1 m2 Pasang lantai ubin granito akuran 40 x 40 cm

6.250 Bh Ubin granito 40 x 40 cm @ Rp.
Sub total :
Sub total :
Total upah+bahan :
7 1 m2 Pasang lantai keramic Exensa 40 x 40 cm

6.250 Bh Ubin granito 30 x 30 cm @ Rp.
Sub total :
Sub total :
Total upah+bahan :
8 1 m2 Pasang lantai marmer akuran 60 x 60 cm

2.940 Bh Ubin teralux marmer 60 x 60 cm @ Rp.
Sub total :
Biaya poles. Lumsum
Sub total :
Total upah+bahan :
9 1 m2 Pasang teraso cor ditempat nat kaca 4Cm x 5 mm

0.0036 m3 Bahan teraso cor @ Rp.
2.000 m1 nat kaca @ Rp.
Sub total :

Biaya poles. Lumsum
Sub total :
Total upah+bahan :
10 1 m2 Pasang grani cor ditempat nat kuningan

0.0036 m3 Bahan teraso cor @ Rp.
0.095 m3 Pasir pasang 0.00
2.000 m1 nat kaca @ Rp.
Sub total :
Biaya poles. Sub total :
Sub total :
Total upah+bahan :
11 1 m1 Pasang lantai keramik artistik 5 x 20 cm / Lis / Ban

5.000 Bh Ubin keramik artistik 5x20 cm @ Rp.
Sub total :
Sub total :
Total upah+bahan :
12 1 m1 Pasang lantai keramik artistik 7,5 x 25 cm / Lis / Ban

5.000 Bh Plint keramik artistik 10x20 cm @ Rp.
0 Kg Semen warna @ Rp.

Sub total :
Sub total :
Total upah+bahan :
13 1 m2 Pasang lantai keramik 20 x 20 cm

1.050 m2 Ubin keramik 10x20 cm @ Rp.
3.926 Kg Kapur bubuk @ Rp.
Sub total :
Sub total :
Total upah+bahan :

1.050 M2 Ubin keramik 30 x 30 Cm @ Rp.
Sub total :
Sub total :
Total upah+bahan :

Sub total :
Sub total :
Total upah+bahan :
14 1 m2 Pasang lantai keramik TEKSTUR 40 x 40 cm

Sub total :
Sub total :
Total upah+bahan :
14 1 m2 Pasang lantai keramik TEKSTUR 10x 40 cm

1.050 m1 Ubin keramik 10 x 40 Cm @ Rp.
Sub total :
Sub total :
Total upah+bahan :
15 1 m1 Pasang lantai keramik 30 x 30 cm anti slip / Rock tile

1.050 M2 Ubin keramik 30x30 anti slip @ Rp.
Sub total :
Sub total :
Total upah+bahan :
16 1 m2 Pasang lantai mosaik 30 x 30 cm.

1.050 m2 Mosaik 30x30cm @ Rp.
Sub total :
Sub total :
Total upah+bahan :
17 1 m2 Pasang lantai karper 100% wool

1.050 m2 Feltex carpet 100% T-21 @ Rp.
0.350 Kg Lem vinyl @ Rp.
Sub total :
Sub total :
Total upah+bahan :
18 1 m2 Pasang lantai karper 80% wool, 20% nylon

1.050 m2 Carpet 80% wool, 20% nylon @ Rp.
Sub total :
Sub total :
Total upah+bahan :
19 1 m2 Pasang lantai parquet jati

1.050 m2 Parquet jati @ Rp.
Sub total :
Sub total :
Total upah+bahan :
20 1 m2 Pasang dinding porselin 11 x 11 cm, putih

83.000 Bh Porselin 11x11 cm @ Rp.
Sub total :
Sub total :
Total upah+bahan :
21 1 m2 Pasang dinding porselin 11 x 11 cm, warna

83.000 Bh Porselin 11x11 cm, warna @ Rp.
Sub total :
Sub total :
Total upah+bahan :
22 1 m2 Pasang dinding keramik 20 x 25 cm

1.050 M2 Keramik 20 x 25 cm @ Rp.
Sub total :

Sub total :
Total upah+bahan :
23 1 m2 Pasang dinding keramik 30 x 30 cm

1.050 M2 Keramik 20 x 35 cm @ Rp.
Sub total :
Sub total :
Total upah+bahan :
24 1 m2 Pasang dinding marmer
1.020 m2 Marmer @ Rp.
2.000 Bh Paku pancing 60x230 @ Rp.
Sub total :
Sub total :
Total upah+bahan :
25 1 m2 Pasang dinding bata pelapis 7 x 3 x 24 cm

1.050 M2 Bata pelapis dinding @ Rp.
Sub total :
Sub total :
Total upah+bahan :
26 1 m2 Pasang dinding bata klinker 5 x 5 x 24 cm

1.050 M2 Bata pelapis klinker @ Rp.
Sub total :
Sub total :
Total upah+bahan :
27 1 m2 Pasang dinding batu paros

1.050 m2 Batu paros @ Rp.
Sub total :
Sub total :
Total upah+bahan :
28 1 m2 Pasang dinding batu tempel hitam

1.050 m2 Batu tempel hitam @ Rp.
Sub total :
Sub total :
Total upah+bahan :
29 1 m2 Pasang lantai vinyl oscar / xsintetis 30 x 30 cm KL 1
11.050 Bh Vinyl oscar/sintetist 30x30 cm KL1 @ Rp.
Sub total :
Sub total :
Total upah+bahan :
30 1 m2 Pasang lantai vinyl karet 30 x 30 cm

11.050 Bh Vinyl karet 30x30 cm @ Rp.
Sub total :
Sub total :
Total upah+bahan :
78. 1 m2 Pasang lantai vinyl motif kembang 30 x 30 cm

11.050 Bh Vinyl mtf kembang 30x30 cm ex DN @ Rp.
Sub total :
Sub total :
Total upah+bahan :
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
PEKERJAAN PAVING STONE
1 1 m2 Pasang PAVING STONE Abu abu TYPE S.( DT -1 ) EX Dinoyo / UPS. tebal 6 Cm.
Bahan An. SNI ( Revisi )
36 Bj Paving type "S" @ Rp.
0.121 m3 Pasir urug 10 Cm. @ Rp.
Sub total :
Upah An. SNI ( Revisi )
Sub total :
Total upah+bahan :
2 1 m2 Pasang PAVING STONE Abu abu TYPE S.( DT -1 ) EX Dinoyo / UPS. tebal 8 Cm.
Sub total :
Sub total :
Total upah+bahan :
3 1 m2 Pasang PAVING STONE warna merah TYPE S.( DT -1 ) EX Dinoyo / UPS. tebal 6 Cm
Sub total :
Sub total :
Total upah+bahan :
4 1 m2 Pasang PAVING STONE warna merah TYPE S.( DT -1 ) EX Dinoyo / UPS. tebal 8 Cm
Sub total :
Sub total :
Total upah+bahan :
5 1 m2 Pasang PAVING STONE Abu abu TYPE tiga berlian EX Dinoyo / UPS. tebal 6 Cm
Sub total :
Sub total :
Total upah+bahan :
6 1 m2 Pasang PAVING STONE Abu abu TYPE tiga berlian EX Dinoyo / UPS. tebal 8 Cm
Sub total :
Sub total :
Total upah+bahan :
7 1 m2 Pasang PAVING STONE Warna Merah TYPE tiga berlian EX Dinoyo / UPS. tebal 6 Cm
Sub total :
Sub total :
Total upah+bahan :
8 1 m2 Pasang PAVING STONE Warna Merah TYPE tiga berlian EX Dinoyo / UPS. tebal 8 Cm
Sub total :
Sub total :
Total upah+bahan :
9 1 m2 Pasang PAVING STONE Abu abu TYPE segi empat EX Dinoyo / UPS. tebal 6 Cm
0 m3 Pasir urug 10 Cm. @ Rp.
Sub total :
Sub total :
Total upah+bahan :
10 1 m2 Pasang PAVING STONE Abu abu TYPE segi empat EX Dinoyo / UPS. tebal 8 Cm
Sub total :
Sub total :
Total upah+bahan :
11 1 m2 Pasang PAVING STONE warna merah TYPE segi empat EX Dinoyo / UPS. tebal 8 Cm
Sub total :
Sub total :
Total upah+bahan :
12 1 m2 Pasang PAVING STONE Warna merah TYPE segi enam EX Dinoyo / UPS. tebal 6 Cm
Sub total :
Sub total :
Total upah+bahan :
13 1 m2 Pasang PAVING STONE Warna merah TYPE segi enam EX Dinoyo / UPS. tebal 8 Cm
Sub total :
Sub total :
Total upah+bahan :
PEKERJAAN KANSTIN / SKERB.
1 1 m1 Pasang KANSTIN / SKERB Model lengkung Uk. 50 x 18 x 30 Cm.

1.000 Ls Spesi utk sambungan @ Rp.
Sub total :
Sub total :
Total upah+bahan :
1 1 m1 Pasang KANSTIN / SKERB Model lurus Uk. 8 x 40 x 20 Cm.

1.000 Ls Spesi utk sambungan @ Rp.
Sub total :
Sub total :
Total upah+bahan :
PEKERJAAN GEBALAN RUMPUT
1 1 m2 Penanaman Rumput LAMUR.

1 m2 Rumput lamur @ Rp.
0.030 m3 Tnh humus + pupuk kandang @ Rp.
Sub total :
Sub total :
Total upah+bahan :
2 1 m2 Penanaman Rumput GAJAH.

Sub total :
Sub total :
Total upah+bahan :
3 1 m2 Penanaman Rumput JEPANG.

Sub total :
Sub total :
Total upah+bahan :
0
9,282.00 = Rp 61,539.66
1,400.00 = Rp 11,424.00
204,490.00 = Rp 4,703.27
6,292.00 = Rp 1,887.60
Sub total : = Rp 79,554.53
70,000.00 = Rp 21,000.00
80,000.00 = Rp 2,400.00
90,000.00 = Rp 1,080.00
100,000.00 = Rp 1,250.00
Sub total : = Rp 25,730.00
Total upah+bahan : = Rp 105,284.53
4,787.25 = Rp 53,617.20
1,400.00 = Rp 11,704.00
204,490.00 = Rp 4,703.27
6,292.00 = Rp 3,775.20
Sub total : = Rp 73,799.67
70,000.00 = Rp 17,500.00
80,000.00 = Rp 9,600.00
90,000.00 = Rp 1,080.00
100,000.00 = Rp 1,250.00
Sub total : = Rp 29,430.00
10,296.00 = Rp 64,350.00
1,400.00 = Rp 12,320.00
204,490.00 = Rp 4,396.54
6,292.00 = Rp 1,887.60
Sub total : = Rp 82,954.14
70,000.00 = Rp 17,500.00
80,000.00 = Rp 9,600.00
90,000.00 = Rp 1,080.00
100,000.00 = Rp 1,250.00
= Rp 1,750.00
Sub total : = Rp 31,180.00
###
7,622.55 = Rp 85,372.56
###
1,400.00 = Rp 14,000.00
###
204,490.00 = Rp 4,396.54
6,292.00 = Rp 3,775.20
Sub total : = Rp 107,544.30
70,000.00 = Rp 18,200.00
###
80,000.00 = Rp 10,000.00
90,000.00 = Rp 1,125.00
100,000.00 = Rp 1,250.00
= Rp 1,750.00
Sub total : = Rp 32,325.00
32,760.00 = Rp 204,750.00
1,400.00 = Rp 13,720.00
204,490.00 = Rp 4,396.54
6,292.00 = Rp 1,887.60
Sub total : = Rp 224,754.14
70,000.00 = Rp 17,500.00
80,000.00 = Rp 9,600.00
90,000.00 = Rp 1,080.00
100,000.00 = Rp 1,250.00
Sub total : = Rp 29,430.00
32,760.00 = Rp 204,750.00
1,400.00 = Rp 14,000.00
204,490.00 = Rp 4,396.54
6,292.00 = Rp 1,887.60
Sub total : = Rp 225,034.14
70,000.00 = Rp 18,200.00
80,000.00 = Rp 10,000.00
90,000.00 = Rp 1,170.00
100,000.00 = Rp 1,250.00
Sub total : = Rp 30,620.00
###
132,653.06 = Rp 390,000.00
###
1,400.00 = Rp 11,466.00
###
204,490.00 = Rp 9,202.05
###
6,292.00 = Rp 1,887.60
Sub total : = Rp 412,555.65
70,000.00 = Rp 17,500.00
80,000.00 = Rp 9,600.00
90,000.00 = Rp 1,080.00
100,000.00 = Rp 1,250.00
= Rp 1,750.00
Sub total : = Rp 31,180.00
1,043,900.00 = Rp 3,758.04
1,400.00 = Rp 17,199.00
###
204,490.00 = Rp 19,426.55
###
2,250.00 = Rp 4,500.00
###
6,292.00 = Rp 6,292.00
###
Sub total : = Rp 51,175.59
70,000.00 = Rp 63,000.00
80,000.00 = Rp 7,200.00
90,000.00 = Rp 810.00
100,000.00 = Rp 450.00
= Rp 2,250.00
Sub total : = Rp 73,710.00
1,201,200.00 = Rp 4,324.32
1,400.00 = Rp 17,199.00
###
204,490.00 = Rp 19,426.55
7,500.00 = Rp 15,000.00
6,292.00 = Rp 6,292.00
Sub total : = Rp 62,241.87
70,000.00 = Rp 63,000.00
80,000.00 = Rp 7,200.00
90,000.00 = Rp 810.00
100,000.00 = Rp 450.00
= Rp 2,500.00
Sub total : = Rp 73,960.00
16,087.50 = Rp 80,437.50
1,400.00 = Rp 1,190.00
204,490.00 = Rp 449.88
6,292.00 = Rp 503.36
Sub total : = Rp 82,580.74
70,000.00 = Rp 6,300.00
80,000.00 = Rp 7,200.00
90,000.00 = Rp 810.00
100,000.00 = Rp 4,500.00
Sub total : = Rp 18,810.00
19988 = Rp 80,437.50
1,400.00 = Rp 1,487.50
204,490.00 = Rp 562.35
6292 = Rp 629.20
Sub total : = Rp 83,116.55
70,000.00 = Rp 6,300.00
80,000.00 = Rp 7,200.00
90,000.00 = Rp 810.00
100,000.00 = Rp 450.00
Sub total : = Rp 14,760.00
68,737.50 = Rp 72,174.38 JANGAN DIHAPUS
1,400.00 = Rp 10,435.46
###
750.75 = Rp 2,947.52
###
204,490.00 = Rp 8,588.58
6,292.00 = Rp 2,202.20
Sub total : = Rp 96,348.13
70,000.00 = Rp 21,000.00
80,000.00 = Rp 2,400.00
90,000.00 = Rp 1,080.00
100,000.00 = Rp 1,250.00
Sub total : = Rp 25,730.00
71,175.00 = Rp 74,733.75
1,400.00 = Rp 10,435.46
###
750.75 = Rp 2,947.52
###
204,490.00 = Rp 8,588.58
6,292.00 = Rp 1,887.60
Sub total : = Rp 98,592.91
70,000.00 = Rp 16,800.00
80,000.00 = Rp 2,400.00
90,000.00 = Rp 1,080.00
100,000.00 = Rp 1,250.00
Sub total : = Rp 21,530.00
###
80,437.50 = Rp 84,459.38
1,400.00 = Rp 10,435.46
###
750.75 = Rp 2,947.52
###
204,490.00 = Rp 8,588.58
6,292.00 = Rp 1,258.40
Sub total : = Rp 107,689.33
70,000.00 = Rp 15,400.00
80,000.00 = Rp 8,000.00
90,000.00 = Rp 1,080.00
100,000.00 = Rp 1,250.00
Sub total : = Rp 25,730.00
126,750.00 = Rp 133,087.50
1,400.00 = Rp 10,435.46
750.75 = Rp 2,947.52
204,490.00 = Rp 8,588.58
6,292.00 = Rp 1,258.40
Sub total : = Rp 156,317.46
70,000.00 = Rp 15,400.00
80,000.00 = Rp 8,000.00
90,000.00 = Rp 1,080.00
100,000.00 = Rp 1,250.00
Sub total : = Rp 25,730.00
20,109.38 = Rp 21,114.84
1,400.00 = Rp 2,608.87
750.75 = Rp 736.88
204,490.00 = Rp 2,147.15
6,292.00 = Rp 1,258.40
Sub total : = Rp 27,866.13
70,000.00 = Rp 3,850.00
80,000.00 = Rp 2,000.00
90,000.00 = Rp 270.00
100,000.00 = Rp 312.50
Sub total : = Rp 6,432.50
71,175.00 = Rp 74,733.75
1,400.00 = Rp 10,435.46
###
750.75 = Rp 2,947.52
###
204,490.00 = Rp 8,588.58
6,292.00 = Rp 1,887.60
Sub total : = Rp 98,592.91
70,000.00 = Rp 16,800.00
80,000.00 = Rp 2,400.00
90,000.00 = Rp 1,080.00
100,000.00 = Rp 1,250.00
Sub total : = Rp 21,530.00
###
81,900.00 = Rp 85,995.00
1,400.00 = Rp 10,435.46
###
750.75 = Rp 2,947.52
###
204,490.00 = Rp 8,588.58
6,292.00 = Rp 1,887.60
Sub total : = Rp 109,854.16
70,000.00 = Rp 16,800.00
80,000.00 = Rp 2,400.00
90,000.00 = Rp 1,080.00
100,000.00 = Rp 1,250.00
Sub total : = Rp 21,530.00
195,000.00 = Rp 204,750.00
25,025.00 = Rp 8,758.75
Sub total : = Rp 213,508.75
70,000.00 = Rp 11,900.00
80,000.00 = Rp 13,600.00
90,000.00 = Rp 1,530.00
100,000.00 = Rp 850.00
Sub total : = Rp 27,880.00
155,000.00 = Rp 162,750.00
25,025.00 = Rp 8,758.75
Sub total : = Rp 171,508.75
70,000.00 = Rp 11,900.00
80,000.00 = Rp 13,600.00
90,000.00 = Rp 1,530.00
100,000.00 = Rp 850.00
Sub total : = Rp 27,880.00
192,500.00 = Rp 202,125.00
25,025.00 = Rp 15,015.00
Sub total : = Rp 217,140.00
70,000.00 = Rp 45,500.00
80,000.00 = Rp 28,000.00
90,000.00 = Rp 3,150.00
100,000.00 = Rp 3,250.00
Sub total : = Rp 79,900.00
375.00 = Rp 31,125.00
###
1,400.00 = Rp 9,699.90
###
750.75 = Rp 1,780.40
###
204,490.00 = Rp 3,680.82
###
6,292.00 = Rp 3,146.00
Sub total : = Rp 49,432.12
70,000.00 = Rp 16,800.00
80,000.00 = Rp 16,000.00
90,000.00 = Rp 1,800.00
100,000.00 = Rp 1,250.00
Sub total : = Rp 35,850.00
395.00 = Rp 32,785.00
1,400.00 = Rp 9,699.90
###
750.75 = Rp 1,780.40
###
204,490.00 = Rp 3,680.82
6,292.00 = Rp 3,146.00
Sub total : = Rp 51,092.12
70,000.00 = Rp 16,800.00
80,000.00 = Rp 16,000.00
90,000.00 = Rp 1,800.00
100,000.00 = Rp 1,250.00
Sub total : = Rp 35,850.00
68,737.50 = Rp 72,174.38
1,400.00 = Rp 9,699.90
###
750.75 = Rp 1,780.40
###
204,490.00 = Rp 3,680.82
6,292.00 = Rp 2,516.80
Sub total : = Rp 89,852.30
70,000.00 = Rp 17,360.00
###
80,000.00 = Rp 16,000.00
###
90,000.00 = Rp 1,800.00
###
100,000.00 = Rp 1,000.00
###
Sub total : = Rp 36,160.00
71,175.00 = Rp 74,733.75
1,400.00 = Rp 9,699.90
###
750.75 = Rp 1,780.40
###
204,490.00 = Rp 3,680.82
6,292.00 = Rp 1,573.00
Sub total : = Rp 91,467.87
70,000.00 = Rp 16,100.00
80,000.00 = Rp 16,000.00
90,000.00 = Rp 1,800.00
###
100,000.00 = Rp 1,000.00
Sub total : = Rp 34,900.00
###
390,000.00 = Rp 397,800.00
1,750.00 = Rp 3,500.00
1,400.00 = Rp 17,416.00
204,490.00 = Rp 5,112.25
6,292.00 = Rp 2,516.80
Sub total : = Rp 426,345.05
70,000.00 = Rp 50,400.00
80,000.00 = Rp 52,000.00
90,000.00 = Rp 5,850.00
100,000.00 = Rp 3,500.00
Sub total : = Rp 111,750.00
82,875.00 = Rp 87,018.75
1,400.00 = Rp 17,416.00
204,490.00 = Rp 5,112.25
Sub total : = Rp 109,547.00
70,000.00 = Rp 16,800.00
80,000.00 = Rp 16,000.00
90,000.00 = Rp 1,800.00
100,000.00 = Rp 1,300.00
Sub total : = Rp 35,900.00
82,875.00 = Rp 87,018.75
1,400.00 = Rp 17,416.00
204,490.00 = Rp 5,112.25
Sub total : = Rp 109,547.00
70,000.00 = Rp 15,400.00
80,000.00 = Rp 14,400.00
90,000.00 = Rp 1,710.00
100,000.00 = Rp 1,200.00
Sub total : = Rp 32,710.00
48,000.00 = Rp 50,400.00
1,400.00 = Rp 16,450.00
204,490.00 = Rp 7,157.15
Sub total : = Rp 74,007.15
70,000.00 = Rp 15,400.00
80,000.00 = Rp 14,400.00
90,000.00 = Rp 1,710.00
100,000.00 = Rp 1,200.00
Sub total : = Rp 32,710.00
25,000.00 = Rp 26,250.00
1,400.00 = Rp 16,450.00
204,490.00 = Rp 7,157.15
Sub total : = Rp 49,857.15
70,000.00 = Rp 15,400.00
80,000.00 = Rp 14,400.00
90,000.00 = Rp 1,710.00
100,000.00 = Rp 1,200.00
Sub total : = Rp 32,710.00
7,747.06 = Rp 85,605.00
25,025.00 = Rp 8,758.75
Sub total : = Rp 94,363.75
70,000.00 = Rp 10,500.00
80,000.00 = Rp 12,000.00
90,000.00 = Rp 1,350.00
100,000.00 = Rp 750.00
Sub total : = Rp 24,600.00
7,235.29 = Rp 79,950.00
25,025.00 = Rp 8,758.75
Sub total : = Rp 88,708.75
70,000.00 = Rp 10,500.00
80,000.00 = Rp 12,000.00
90,000.00 = Rp 1,350.00
100,000.00 = Rp 750.00
Sub total : = Rp 24,600.00
7,852.94 = Rp 86,775.00
25,025.00 = Rp 8,758.75
Sub total : = Rp 95,533.75
70,000.00 = Rp 10,500.00
80,000.00 = Rp 12,000.00
90,000.00 = Rp 1,350.00
100,000.00 = Rp 750.00
Sub total : = Rp 24,600.00
Halaman : 100
2845.700 = Rp 102,445.20
183,040.00 = Rp 22,147.84
Sub total : = Rp 124,593.04
70,000.00 = Rp 17,360.00
80,000.00 = Rp 16,000.00
90,000.00 = Rp 1,800.00
100,000.00 = Rp 1,000.00
Sub total : = Rp 36,160.00
3460.600 = Rp 124,581.60
183,040.00 = Rp 22,147.84
Sub total : = Rp 146,729.44
70,000.00 = Rp 17,360.00
80,000.00 = Rp 16,000.00
90,000.00 = Rp 1,800.00
100,000.00 = Rp 1,000.00
Sub total : = Rp 36,160.00
3074.500 = Rp 110,682.00
183,040.00 = Rp 22,147.84
Sub total : = Rp 132,829.84
70,000.00 = Rp 17,360.00
80,000.00 = Rp 16,000.00
90,000.00 = Rp 1,800.00
100,000.00 = Rp 1,000.00
Sub total : = Rp 36,160.00
3646.500 = Rp 131,274.00
183,040.00 = Rp 22,147.84
Sub total : = Rp 153,421.84
70,000.00 = Rp 17,360.00
80,000.00 = Rp 16,000.00
90,000.00 = Rp 1,800.00
100,000.00 = Rp 1,000.00
Sub total : = Rp 36,160.00
Halaman : 101
2359.500 = Rp 82,582.50
183,040.00 = Rp 22,147.84
Sub total : = Rp 104,730.34
70,000.00 = Rp 17,360.00
80,000.00 = Rp 16,000.00
90,000.00 = Rp 1,800.00
100,000.00 = Rp 1,000.00
Sub total : = Rp 36,160.00
3146.000 = Rp 110,110.00
183,040.00 = Rp 22,147.84
Sub total : = Rp 132,257.84
70,000.00 = Rp 17,360.00
80,000.00 = Rp 16,000.00
90,000.00 = Rp 1,800.00
100,000.00 = Rp 1,000.00
Sub total : = Rp 36,160.00
3074.500 = Rp 107,607.50
183,040.00 = Rp 22,147.84
Sub total : = Rp 129,755.34
70,000.00 = Rp 17,360.00
80,000.00 = Rp 16,000.00
90,000.00 = Rp 1,800.00
100,000.00 = Rp 1,000.00
Sub total : = Rp 36,160.00
4290.000 = Rp 150,150.00
183,040.00 = Rp 22,147.84
Sub total : = Rp 172,297.84
70,000.00 = Rp 17,360.00
80,000.00 = Rp 16,000.00
90,000.00 = Rp 1,800.00
100,000.00 = Rp 1,000.00
Sub total : = Rp 36,160.00
2087.800 = Rp 96,038.80
Halaman : 102
183040 = Rp 22,147.84
Sub total : = Rp 118,186.64
70,000.00 = Rp 17,360.00
80,000.00 = Rp 16,000.00
90,000.00 = Rp 1,800.00
100,000.00 = Rp 1,000.00
Sub total : = Rp 36,160.00
###
3289.000 = Rp 151,294.00
183,040.00 = Rp 22,147.84
Sub total : = Rp 173,441.84
70,000.00 = Rp 17,360.00
80,000.00 = Rp 16,000.00
90,000.00 = Rp 1,800.00
100,000.00 = Rp 1,000.00
Sub total : = Rp 36,160.00
###
4147.000 = Rp 190,762.00
183,040.00 = Rp 22,147.84
Sub total : = Rp 212,909.84
70,000.00 = Rp 17,360.00
80,000.00 = Rp 16,000.00
90,000.00 = Rp 1,800.00
100,000.00 = Rp 1,000.00
Sub total : = Rp 36,160.00
3861.000 = Rp 100,386.00
183,040.00 = Rp 22,147.84
Sub total : = Rp 122,533.84
70,000.00 = Rp 17,360.00
80,000.00 = Rp 16,000.00
90,000.00 = Rp 1,800.00
100,000.00 = Rp 1,000.00
Sub total : = Rp 36,160.00
4375.800 = Rp 113,770.80
183,040.00 = Rp 22,147.84
Sub total : = Rp 135,918.64
Halaman : 103
70,000.00 = Rp 17,360.00
80,000.00 = Rp 16,000.00
90,000.00 = Rp 1,800.00
100,000.00 = Rp 1,000.00
Sub total : = Rp 36,160.00
19250.000 = Rp 38,500.00
204,490.00 = Rp 10,224.50
1,450.00 = Rp 1,450.00
Sub total : = Rp 50,174.50
70,000.00 = Rp 14,000.00
80,000.00 = Rp 12,000.00
90,000.00 = Rp 1,350.00
100,000.00 = Rp 800.00
Sub total : = Rp 28,150.00
11250.000 = Rp 28,125.00
1,400.00 = Rp 42.00
1,250.00 = Rp 1,250.00
Sub total : = Rp 29,417.00
70,000.00 = Rp 14,000.00
80,000.00 = Rp 12,000.00
90,000.00 = Rp 1,350.00
100,000.00 = Rp 800.00
Sub total : = Rp 28,150.00
Halaman : 104
8,000.00 = Rp 8,000.00
70,000.00 = Rp 2,100.00
Sub total : = Rp 10,100.00
70,000.00 = Rp 4,200.00
80,000.00 = Rp 1,200.00
100,000.00 = Rp 800.00
10,000.00 = Rp 10,000.00
70,000.00 = Rp 2,100.00
Sub total : = Rp 12,100.00
70,000.00 = Rp 4,200.00
80,000.00 = Rp 1,200.00
100,000.00 = Rp 800.00
11,500.00 = Rp 11,500.00
70,000.00 = Rp 2,100.00
Sub total : = Rp 13,600.00
70,000.00 = Rp 4,200.00
80,000.00 = Rp 1,200.00
100,000.00 = Rp 800.00
Halaman : 105
PEKERJAAN TANAH
1. 1 m3 Galian Untuk Tanah Biasa sedalam 1 m

Total Upah

Total Upah

Total Upah
4. 1 m3 Galian Untuk Tanah keras sedalam 1 m

Total Upah
5. 1 m3 Galian Untuk Tanah cadas sedalam 1 m

Total Upah
6. 1 m3 Galian Untuk Tanah lumpur sedalam 1 m

Total Upah
7. 1 m2 Pekerjaan stripping setinggi 1 m

Sub total :
Total Upah
8. 1 m3 Pembuangan tanah sejauh 150 m


Sub total :
Total Upah
9. 1 m3 Urugan kembali
Sub total :
Total Upah
10. 1 m3 Pemadatan tanah konvensional.

Sub total :
Total Upah
11. 1 m3 Urugan pasir dengan pasir urug.

1.200 m3 Pasir urug @ Rp.
Sub total :
Sub total :
Total Upah + bahan
12. 1 m3 Lapisan pudel campuran 1 Kp : 3 Ps : 7 Tnh liat.

0.330 m3 Pasir urug @ Rp.
0.109 m3 Kapur padam @ Rp.
0.763 m3 tanah urug / tanah liat @ Rp.
Sub total :
Sub total :
Total Upah + bahan
13. 1 m3 Lapisan pudel campuran 1 Kp : 5 Tnh liat
0.200 m3 Kapur padam @ Rp.
1.000 m3 tanah urug / tanah liat @ Rp.
Sub total :
Sub total :
Total Upah + bahan
14. 1 m3 Pemasangan lapisan ijuk

1.200 m3 Ijuk @ Rp.
Sub total :

Sub total :
Total Upah + bahan
15. 1 m2 Pembuatan jalan sementara, tebal 25 cm

0.250 m3 Batu belah @ Rp.
0.030 m3 Kerikil @ Rp.
Sub total :
Sub total :
Total Upah + bahan
MENGURUG DENGAN SIRTU
TANPA PEMADATAN DAN CUKUP DIGELAR / DIRATAKAN DENGAN TENAGA MANUSIA.
16 1 m3 Urugan sirtu
1.200 m3 Sirtu @ Rp.
Sub total :

Sub total :
Total Upah + bahan
MENGURUG DENGAN SIRTU UNTUK PARTAI BESAR ( DIATAS 200 m3 )
DENGAN ARMADA TRUK TRONTON + PEMADATAN DENGAN DOSER..
1 - Menguruk sirtu per M3 (An- SNI -revisi 6.15.)

(Jarak dengan penggambilan sirtu +/- 10 Km)
1 Biaya transportasi.
Total Biaya / M3

Total Biaya / M3

Total Biaya / M3

Total Biaya / M3

Total Biaya / M3

Total Biaya / M3
MENGURUG DENGAN SIRTU UNTUK PARTAI KECIL ( KURANG DARI 200 m3 )
DENGAN ANGKUTAN TRUK DISEL 3/4. TANPA PEMADATAN (Cukup digelar dan diratakan)

Total Biaya / M3

Total Biaya / M3

Total Biaya / M3
Total Biaya / M3

Total Biaya / M3

Total Biaya / M3
70,000.00 = Rp. 52,500.00
100,000.00 = Rp. 6,000.00
= Rp. 58,500.00
= Rp 58,500.00
70,000.00 = Rp. 56,000.00

100,000.00 = Rp. 6,520.00
= Rp. 62,520.00
= Rp 62,520.00
70,000.00 = Rp. 58,450.00

100,000.00 = Rp. 7,300.00
= Rp. 65,750.00
= Rp 65,750.00
70,000.00 = Rp. 43,750.00

100,000.00 = Rp. 6,200.00
= Rp. 49,950.00
= Rp 49,950.00
70,000.00 = Rp. 87,500.00
100,000.00 = Rp. 12,500.00
= Rp. 100,000.00
= Rp 100,000.00
70,000.00 = Rp. 57,750.00

100,000.00 = Rp. 8,200.00
= Rp. 65,950.00
= Rp 65,950.00
70,000.00 = Rp. 3,500.00

100,000.00 = Rp. 500.00
Sub total : = Rp. 4,000.00
= Rp 4,000.00
70,000.00 = Rp. 36,120.00
100,000.00 = Rp. 5,000.00

Sub total : = Rp. 41,120.00
= Rp 41,120.00
70,000.00 = Rp. 13,440.00

100,000.00 = Rp. 1,900.00
Sub total : = Rp. 15,340.00
= Rp 15,340.00
70,000.00 = Rp. 35,000.00

100,000.00 = Rp. 5,000.00
Sub total : = Rp. 40,000.00
= Rp 40,000.00
183,040.00 = Rp. 219,648.00

Sub total : = Rp. 219,648.00
70,000.00 = Rp. 21,000.00

100,000.00 = Rp. 1,000.00
Sub total : = Rp. 22,000.00
Total Upah + bahan = Rp 241,648.00
183,040.00 = Rp. 60,403.20

461,175.00 = Rp. 50,268.08
100,100.00 = Rp. 76,376.30
Sub total : = Rp. 187,047.58
70,000.00 = Rp. 58,310.00

80,000.00 = Rp. 33,280.00
90,000.00 = Rp. 3,600.00
100,000.00 = Rp. 8,300.00
Sub total : = Rp. 103,490.00
461,175.00 = Rp. 92,235.00
100,100.00 = Rp. 100,100.00
Sub total : = Rp. 192,335.00
70,000.00 = Rp. 58,310.00

80,000.00 = Rp. 33,280.00
90,000.00 = Rp. 3,690.00
100,000.00 = Rp. 8,100.00
Sub total : = Rp. 103,380.00
8,043,750.00 = Rp. 9,652,500.00

Sub total : = Rp. 9,652,500.00
70,000.00 = Rp. 10,500.00

100,000.00 = Rp. 1,500.00
Sub total : = Rp. 12,000.00
Total Upah + bahan = Rp 9,664,500.00
243,100.00 = Rp. 60,775.00

343,200.00 = Rp. 10,296.00
204,490.00 = Rp. 10,224.50
Sub total : = Rp. 81,295.50
70,000.00 = Rp. 70,000.00

100,000.00 = Rp. 10,000.00
Sub total : = Rp. 80,000.00
ANUSIA.
204,490.00 = Rp. 245,388.00

Sub total : = Rp. 245,388.00
70,000.00 = Rp. 17,500.00

100,000.00 = Rp. 2,500.00
Sub total : = Rp. 20,000.00
= Rp. 245,388.00
= Rp. 20,000.00
Sub total : = Rp. 265388
1,500.00 = Rp. 1,500.00
Total Biaya / M3 = Rp 266,888.00
= Rp. 245,388.00
= Rp. 20,000.00
1,750.00 = Rp. 3,062.50
= Rp. 245,388.00
= Rp. 20,000.00
1,500.00 = Rp. 3,750.00
= Rp. 245,388.00
= Rp. 20,000.00
1,500.00 = Rp. 4,875.00
= Rp. 245,388.00
= Rp. 20,000.00
1,750.00 = Rp. 7,000.00
= Rp. 245,388.00
= Rp. 20,000.00
1,750.00 = Rp. 8,312.50
0 m3 )
diratakan)
= Rp. 245,388.00
= Rp. 20,000.00
1,500.00 = Rp. 2,013.00
= Rp. 245,388.00
= Rp. 20,000.00
1,750.00 = Rp. 4,637.50
= Rp. 245,388.00
= Rp. 20,000.00
1,500.00 = Rp. 5,325.00
= Rp. 245,388.00
= Rp. 20,000.00
1,500.00 = Rp. 6,675.00
= Rp. 245,388.00
= Rp. 20,000.00
1,750.00 = Rp. 9,362.50
= Rp. 245,388.00
= Rp. 20,000.00
1,750.00 = Rp. 10,937.50
PEKERJAAN SANITAIR
1. Memasang 1 buah kloset duduk/monoblok

1.000 Bh Kloset duduk/monoblok @ Rp.
6 % Perlengkapan CLOSED
Sub total :
Sub total :
Total upah+bahan :
2. Memasang 1 buah kloset jongkok porselen

1.000 Bh Kloset jongkok porselen @ Rp.
Sub total :
Sub total :
Total upah+bahan :
3. Memasang 1 buah kloset jongkok teraso

1.000 Bh Kloset jongkok teraso @ Rp.
7.000 Bh Bata merah 5 x 11 x 22 @ Rp.
Sub total :
Sub total :
Total upah+bahan :
4. Memasang 1 buah urinoir

1.000 Bh Urinoir @ Rp.
30 % Perlengkapan urinoir
Sub total :
0 Oh Mandor @ Rp.
Sub total :
Total upah+bahan :
5. Memasang 1 buah wastafel

1.000 Bh Wastafel @ Rp.
12 % Perlengkapan washtafel
Sub total :
Sub total :
Total upah+bahan :
6. Memasang 1 buah bak mandi teraso volume 0.3 m3

1.000 Bh Bak teraso @ Rp.
Sub total :
Sub total :
Total upah+bahan :
7. Memasang 1 buah bak mandi fiberglass volume 0.3 m3

1.000 Bh Bak fiberglass @ Rp.
18 % Perlengkapan bak fiber
Sub total :
Sub total :
Total upah+bahan :
8. Memasang 1 buah bak mandi batu bata volume 0.3 m3

0.400 m3 Batu bata @ Rp.
360.000 Bh Porselen ( 11x11 ) cm @ Rp.
6.000 Kg Semen nat @ Rp.
Sub total :

Sub total :
Total upah+bahan :
9. Memasang 1 buah badtub porselen KIA ; INA ; Toto

1.000 m3 Badkip @ Rp.
20 % Perlengkapan badkip
Sub total :
Sub total :
Total upah+bahan :
9. Memasang 1 buah badtub fiber glass.
1.000 m3 Badkip @ Rp.
20 % Perlengkapan badkip
Sub total :
Sub total :
Total upah+bahan :
10. Membuat 1 buah bak beton volume 1 m3 air

0.900 m3 Beton 1 : 1.5 : 2.5 @ Rp.
180.000 Kg Besi beton @ Rp.
0.250 m3 Kayu cetakan @ Rp.
5.000 m2 Keramic 20 x 25 @ Rp.
1 Ls Perlengkapan
Sub total :
Sub total :
Total upah+bahan :
11. Memasang 1 buah bak mandi fiberglass volume 1 m3 air

1.000 Bh Bak fiberglass @ Rp.
12 % Perlengkapan bak fiber
Sub total :

Sub total :
Total upah+bahan :
14. Memasang 1 m' pipa beton, Ø 15 - 20 cm

1.100 Bh Pipa beton @ Rp.
0 m3 Pasir urug @ Rp.
Sub total :
Sub total :
Total upah+bahan :
15. Memasang 1 m' pipa beton, Ø 30 - 100 cm

1.100 Bh Pipa beton @ Rp.
0 m3 Pasir urug @ Rp.
Sub total :
Sub total :
Total upah+bahan :
16. Memasang 1 buah bak kontrol pas. batu bata ( 30x30 ) cm, tinggi 35 cm
0.070 m3 Batu kerikil @ Rp.
0.060 m3 Pasir beton @ Rp.
Sub total :
Sub total :
Total upah+bahan :
Sub total :
Sub total :
Total upah+bahan :
Sub total :
0.100 Oh Tukang gali @ Rp.
Sub total :
Total upah+bahan :
19. Memasang 1 m' pipa galvanis ø 1/2"

1.200 m' Pipa galvanis @ Rp.
35 % Perlengkapan
Sub total :
Sub total :
Total upah+bahan :
20. Memasang 1 m' pipa galvanis ø 3/4"

35 % Perlengkapan
Sub total :

Sub total :
Total upah+bahan :
21. Memasang 1 m' pipa galvanis ø 1"

35 % Perlengkapan
Sub total :
Sub total :
Total upah+bahan :
22. Memasang 1 m' pipa galvanis ø 1,25"

35 % Perlengkapan
Sub total :
Sub total :
Total upah+bahan :

35 % Perlengkapan
Sub total :
Sub total :
Total upah+bahan :

35 % Perlengkapan
Sub total :
0 Oh Kepala tukang @ Rp.

Sub total :
Total upah+bahan :
25. Memasang 1 m' pipa PVC tipe AW ø 1/2"

35 % Perlengkapan
Sub total :
Sub total :
Total upah+bahan :
26. Memasang 1 m' pipa PVC tipe AW ø 3/4"

35 % Perlengkapan
Sub total :
Sub total :
Total upah+bahan :
27. Memasang 1 m' pipa PVC tipe AW ø 1"

35 % Perlengkapan
Sub total :
Sub total :
Total upah+bahan :
28 Memasang 1 m' pipa PVC tipe D ø 2"

35 % Perlengkapan
Sub total :
Sub total :
Total upah+bahan :

35 % Perlengkapan
Sub total :
Sub total :
Total upah+bahan :

35 % Perlengkapan
Sub total :
Sub total :
Total upah+bahan :
31 Memasang 1 buah bak cuci piring stainless steel

1.000 Bh Bak cuci stainless steel @ Rp.
1.000 set Water drain + assesories @ Rp.
Sub total :
Sub total :
Total upah+bahan :
32 Memasang 1 buah bak cuci piring teraso

1.000 Bh Bak cuci teraso @ Rp.
1.000 set Water drain + assesories @ Rp.
Sub total :
Sub total :
Total upah+bahan :
33 Memasang 1 buah kran ø 3/4" atau 1/2"

1.000 Bh Kran air @ Rp.
0.025 Bh Seal tape @ Rp.
Sub total :
Sub total :
Total upah+bahan :
34 Memasang 1 buah floor drain

1.000 Bh Floor drain @ Rp.
Sub total :
Sub total :
Total upah+bahan :
PEMBUATAN SEPTIKTANK UNTUK KAPASITAS 15 ORANG.
( Ukuran 1.5 X 2.5 X dalam 1.75 & resapan diameter 1.5 m dalam 2m )
Volume Uraian pekerjaan Harga satuan.
13 M3 Galian tanah @ Rp.

4 M3Urug kembali tanah (1/4 galian) @ Rp.
3 M3 Pasang batu bata 1:2 @ Rp.
29 M2 Plesteran 1:2 @ Rp.
1 Beton tumbuk 1:2:3. @ Rp.
0 M3 Beton bertulang 123 @ Rp.
2 Kerikil keringan @ Rp.
2 M3 Pasir saringan @ Rp.
1 M' Pasang pipa besi O 2" @ Rp.
5 M' Pasang pipa PVC O 15 Cm @ Rp.
20 Kg Ijuk Saringan @ Rp.
1 Alat - alat bantu @ Rp.
1,215,500.00 = Rp 1,215,500.00
= Rp 72,930.00
Sub total : = Rp 1,288,430.00
70,000.00 = Rp 231,000.00
90,000.00 = Rp 99,000.00
90,000.00 = Rp 90.00
100,000.00 = Rp 16,000.00
Sub total : = Rp 346,090.00
Total upah+bahan : = Rp 1,634,520.00
150,150.00 = Rp 150,150.00
1,400.00 = Rp 8,400.00
204,490.00 = Rp 2,044.90
Sub total : = Rp 160,594.90
70,000.00 = Rp 70,000.00
90,000.00 = Rp 135,000.00
90,000.00 = Rp 13,500.00
100,000.00 = Rp 16,000.00
Sub total : = Rp 234,500.00
107,250.00 = Rp 107,250.00
1,029.60 = Rp 7,207.20
1,400.00 = Rp 8,400.00
204,490.00 = Rp 2,044.90
Sub total : = Rp 17,652.10
70,000.00 = Rp 70,000.00
90,000.00 = Rp 135,000.00
90,000.00 = Rp 27,000.00
100,000.00 = Rp 11,000.00
Sub total : = Rp 243,000.00
257,757.50 = Rp 257,757.50
Rp 77,327.25
1,400.00 = Rp 8,400.00
204,490.00 = Rp 204,490.00
Sub total : = Rp 547,974.75
70,000.00 = Rp 70,000.00
90,000.00 = Rp 90,000.00
90,000.00 = Rp 9,000.00
100000 = Rp 10,000.00
Sub total : = Rp 179,000.00
536,250.00 = Rp 536,250.00
= Rp 64,350.00
1,400.00 = Rp 8,400.00
204,490.00 = Rp 204,490.00
Sub total : = Rp 813,490.00
70,000.00 = Rp 14,000.00
90,000.00 = Rp 130,500.00
90,000.00 = Rp 13,500.00
100,000.00 = Rp 10,000.00
Sub total : = Rp 168,000.00
75,000.00 = Rp 75,000.00
1,400.00 = Rp 8,400.00
204,490.00 = Rp 204,490.00
Sub total : = Rp 287,890.00
70,000.00 = Rp 147,000.00
90,000.00 = Rp 67,500.00
90,000.00 = Rp 6,300.00
100,000.00 = Rp 11,000.00
Sub total : = Rp 231,800.00
145,000.00 = Rp 145,000.00
= Rp 26,100.00
Sub total : = Rp 171,100.00
70,000.00 = Rp 126,000.00
90,000.00 = Rp 243,000.00
90,000.00 = Rp 48,600.00
100,000.00 = Rp 11,000.00
Sub total : = Rp 428,600.00
1,029.60 = Rp 411.84
1,400.00 = Rp 168,000.00
204,490.00 = Rp 61,347.00
731.25 = Rp 263,250.00
1,000.00 = Rp 6,000.00
Sub total : = Rp 330,597.00
70,000.00 = Rp 420,000.00
90,000.00 = Rp 270,000.00
90,000.00 = Rp 27,000.00
100,000.00 = Rp 30,000.00
Sub total : = Rp 747,000.00
1,250,000.00 = Rp 1,250,000.00
= Rp 250,000.00
Sub total : = Rp 1,500,000.00
70,000.00 = Rp 0.00
90,000.00 = Rp 6,750.00
90,000.00 = Rp 67,500.00
100,000.00 = Rp 25,000.00
Sub total : = Rp 99,250.00
575,000.00 = Rp 575,000.00
= Rp 115,000.00
Sub total : = Rp 690,000.00
70,000.00 = Rp 0.00
90,000.00 = Rp 6,750.00
90,000.00 = Rp 67,500.00
100,000.00 = Rp 25,000.00
Sub total : = Rp 99,250.00
345,000.00 = Rp 310,500.00
10,000.00 = Rp 1,800,000.00
2,252,250.00 = Rp 563,062.50
68,737.50 = Rp 343,687.50
= Rp 15,000.00
Sub total : = Rp 3,032,250.00
70,000.00 = Rp 245,000.00
90,000.00 = Rp 405,000.00
90,000.00 = Rp 81,000.00
100,000.00 = Rp 90,000.00
Sub total : = Rp 821,000.00
18,590.00 = Rp 18,590.00
= Rp 2,230.80
Sub total : = Rp 20,820.80
70,000.00 = Rp 210,000.00
90,000.00 = Rp 405,000.00
90,000.00 = Rp 81,000.00
100,000.00 = Rp 90,000.00
Sub total : = Rp 786,000.00
28,600.00 = Rp 31,460.00
1,029.60 = Rp 27.80
1,400.00 = Rp 5,488.00
204,490.00 = Rp 13,291.85
183,040.00 = Rp 4,392.96
Sub total : = Rp 54,660.61
70,000.00 = Rp 9,800.00
90,000.00 = Rp 6,300.00
90,000.00 = Rp 630.00
100,000.00 = Rp 700.00
Sub total : = Rp 17,430.00
45,760.00 = Rp 50,336.00
1,029.60 = Rp 566.28
1,400.00 = Rp 14,420.00
204,490.00 = Rp 12,473.89
183,040.00 = Rp 12,629.76
Sub total : = Rp 90,425.93
70,000.00 = Rp 26,600.00
90,000.00 = Rp 17,100.00
90,000.00 = Rp 1,710.00
100,000.00 = Rp 1,900.00
Sub total : = Rp 47,310.00
1,029.60 = Rp 149.29
1,400.00 = Rp 61,600.00
204,490.00 = Rp 14,314.30
260,000.00 = Rp 18,200.00
10,000.00 = Rp 16,000.00
204,490.00 = Rp 12,269.40
Sub total : = Rp 122,532.99
70,000.00 = Rp 11,666.67
90,000.00 = Rp 91,350.00
90,000.00 = Rp 135.00
100,000.00 = Rp 1,600.00
Sub total : = Rp 104,751.67
1,029.60 = Rp 257.40
1,400.00 = Rp 107,800.00
204,490.00 = Rp 26,583.70
260,000.00 = Rp 5,200.00
10,000.00 = Rp 26,000.00
204,490.00 = Rp 18,404.10
Sub total : = Rp 184,245.20
70,000.00 = Rp 99,400.00
90,000.00 = Rp 42,300.00
90,000.00 = Rp 4,230.00
100,000.00 = Rp 7,100.00
Sub total : = Rp 153,030.00
1,029.60 = Rp 381.98
1,400.00 = Rp 159,600.00
204,490.00 = Rp 37,626.16
260,000.00 = Rp 8,580.00
10,000.00 = Rp 48,500.00
204,490.00 = Rp 24,538.80
Sub total : = Rp 279,226.94
70,000.00 = Rp 151,200.00
90,000.00 = Rp 64,800.00
90,000.00 = Rp 6,480.00
100,000.00 = Rp 10,800.00
90,000.00 = Rp 9,000.00
Sub total : = Rp 242,280.00
121,550.00 = Rp 145,860.00
= Rp 42,542.50
Sub total : = Rp 188,402.50
70,000.00 = Rp 3,780.00
90,000.00 = Rp 8,100.00
90,000.00 = Rp 810.00
100,000.00 = Rp 2,700.00
Sub total : = Rp 15,390.00
178,750.00 = Rp 214,500.00
= Rp 62,562.50
Sub total : = Rp 277,062.50
70,000.00 = Rp 3,780.00
90,000.00 = Rp 8,100.00
90,000.00 = Rp 810.00
100,000.00 = Rp 2,700.00
Sub total : = Rp 15,390.00
193,050.00 = Rp 231,660.00
= Rp 67,567.50
Sub total : = Rp 299,227.50
70,000.00 = Rp 3,780.00
90,000.00 = Rp 8,100.00
90,000.00 = Rp 810.00
100,000.00 = Rp 2,700.00
Sub total : = Rp 15,390.00
278,850.00 = Rp 334,620.00
= Rp 97,597.50
Sub total : = Rp 432,217.50
70,000.00 = Rp 7,560.00
90,000.00 = Rp 16,200.00
90,000.00 = Rp 1,620.00
100,000.00 = Rp 540.00
Sub total : = Rp 25,920.00
336,050.00 = Rp 403,260.00
= Rp 117,617.50
Sub total : = Rp 520,877.50
70,000.00 = Rp 7,560.00
90,000.00 = Rp 16,200.00
90,000.00 = Rp 1,620.00
100,000.00 = Rp 540.00
Sub total : = Rp 25,920.00
686,400.00 = Rp 823,680.00
= Rp 240,240.00
Sub total : = Rp 1,063,920.00
70,000.00 = Rp 9,450.00
90,000.00 = Rp 20,250.00
90000 = Rp 2,025.00
100,000.00 = Rp 680.00
Sub total : = Rp 32,405.00
7,150.00 = Rp 8,580.00
= Rp 2,502.50
Sub total : = Rp 11,082.50
70,000.00 = Rp 2,520.00
90,000.00 = Rp 5,400.00
90,000.00 = Rp 540.00
100,000.00 = Rp 180.00
8,651.50 = Rp 10,381.80
= Rp 3,028.03
Sub total : = Rp 13,409.83
70,000.00 = Rp 2,520.00
90,000.00 = Rp 5,400.00
90,000.00 = Rp 540.00
100,000.00 = Rp 180.00
10,725.00 = Rp 12,870.00
= Rp 3,753.75
Sub total : = Rp 16,623.75
70,000.00 = Rp 2,520.00
90,000.00 = Rp 5,400.00
90,000.00 = Rp 540.00
100,000.00 = Rp 180.00
14,907.75 = Rp 17,889.30
= Rp 5,217.71
Sub total : = Rp 23,107.01
70,000.00 = Rp 2,520.00
90,000.00 = Rp 5,400.00
90,000.00 = Rp 540.00
100,000.00 = Rp 180.00
21,450.00 = Rp 25,740.00
= Rp 7,507.50
Sub total : = Rp 33,247.50
70,000.00 = Rp 2,520.00
90,000.00 = Rp 5,400.00
90,000.00 = Rp 540.00
100,000.00 = Rp 180.00
33,962.50 = Rp 40,755.00
= Rp 11,886.88
Sub total : = Rp 52,641.88
70,000.00 = Rp 5,670.00
90,000.00 = Rp 12,150.00
90,000.00 = Rp 1,215.00
100,000.00 = Rp 410.00
Sub total : = Rp 19,445.00
265,000.00 = Rp 265,000.00
75,000.00 = Rp 75,000.00
Sub total : = Rp 340,000.00
70,000.00 = Rp 2,100.00
90,000.00 = Rp 27,000.00
90,000.00 = Rp 2,700.00
100,000.00 = Rp 150.00
Sub total : = Rp 31,950.00
115,000.00 = Rp 115,000.00
55,000.00 = Rp 55,001.00
1,400.00 = Rp 1,420.00
204,490.00 = Rp 204,490.05
Sub total : = Rp 375,911.05
70,000.00 = Rp 3,500.00
90,000.00 = Rp 45,000.00
90,000.00 = Rp 4,500.00
100,000.00 = Rp 250.00
Sub total : = Rp 53,250.00
35,000.00 = Rp 35,000.00
2,500.00 = Rp 62.50
Sub total : = Rp 35,062.50
70,000.00 = Rp 700.00
90,000.00 = Rp 9,000.00
90,000.00 = Rp 900.00
100,000.00 = Rp 500.00
Sub total : = Rp 11,100.00
35,000.00 = Rp 35,000.00
Sub total : = Rp 35,000.00
70,000.00 = Rp 700.00
90,000.00 = Rp 9,000.00
90,000.00 = Rp 900.00
100,000.00 = Rp 500.00
Sub total : = Rp 11,100.00
Harga satuan. Jumlah harga
62,520.00 = Rp 812,760.00
15,340.00 = Rp 61,360.00
1,070,558.62 = Rp 3,211,675.85
43,754.33 = Rp 1,268,875.57
803085 = Rp 562,159.36
3,616,029.20 = Rp 723,205.84
260,000.00 = Rp 390,000.00
204,490.00 = Rp 408,980.00
35,000.00 = Rp 35,000.00
72,086.88 = Rp 360,434.38
10,725.00 = Rp 214,500.00
35,000.00 = Rp 35,000.00
Jumlah = Rp 8,083,950.99
XIV. Analisa biaya konstruksi pekerjaan pengecetan (SNI 2012)
Kode Uraian pekerjaan Koefisien Sat Harga bahan Jumlah

XIV.1 1 m2 pengecatan bidang kayu baru (1 lapis plamir), 1 lapis cat dasar,
2 lapis cat penutup
XIV.1.1 Bahan
- Meni kayu 0.200 Kg x Rp 12,500.00 = Rp 2,500.00
- Plamir kayu 0.150 Kg x Rp 11,000.00 = Rp 1,650.00
- Cat dasar (cat kayu) 0.170 Kg x Rp 13,200.00 = Rp 2,244.00
- Cat penutup (cat kayu) 0.260 Kg x Rp 39,000.00 = Rp 10,140.00
Jumlah (I) = Rp 16,534.00
XIV.1.2 Tenaga
- Pekerja 0.070 Oh x Rp 38,000.00 = Rp 2,660.00
- Tukang cat 0.009 Oh x Rp 50,000.00 = Rp 450.00
- Kepala tukang 0.0060 Oh x Rp 57,000.00 = Rp 342.00
- Mandor 0.0025 Oh x Rp 50,000.00 = Rp 125.00
Jumlah (II) = Rp 3,577.00
Jumlah (I)+(II) = Rp 20,111.00
XIV.2 1 m2 pengecatan tembok baru (1 lapis plamir, 1 lapis cat dasar,

2 lapis cat penutup)
XIV.2.1 Bahan
- Plamir tembok 0.100 Kg x Rp 10,500.00 = Rp 1,050.00
- Cat dasar (cat tembok) 0.100 Kg x Rp 12,500.00 = Rp 1,250.00
- Cat penutup (cat tembok)ex, catylac 0.260 Kg x Rp 90,000.00 = Rp 23,400.00
Jumlah (I) = Rp 25,700.00
XIV.2.2 Tenaga
- Pekerja 0.020 Oh x Rp 38,000.00 = Rp 760.00
- Tukang cat 0.063 Oh x Rp 50,000.00 = Rp 3,150.00
- Mandor 0.0025 Oh x Rp 50,000.00 = Rp 125.00
Jumlah (I)+(II) = Rp 30,094.10
XIV.3 1 m2 pengecatan tembok baru (1 lapis plamir, 1 lapis cat dasar,

2 lapis cat penutup)
XIV.3.1 Bahan
- Plamir tembok 0.100 Kg x Rp 10,500.00 = Rp 1,050.00
- Cat dasar (cat tembok) 0.100 Kg x Rp 12,500.00 = Rp 1,250.00
- Cat penutup (cat tembok), mowillex 0.260 Kg x Rp 185,000.00 = Rp 48,100.00
Jumlah (I) = Rp 50,400.00
XIV.3.2 Tenaga
- Pekerja 0.020 Oh x Rp 38,000.00 = Rp 760.00
- Tukang cat 0.063 Oh x Rp 50,000.00 = Rp 3,150.00
- Mandor 0.0025 Oh x Rp 50,000.00 = Rp 125.00
Jumlah (I)+(II) = Rp 54,794.10
PEKERJAAN BESI & ALUMINIUM
1. 1 Kg Pasang rangka atap baja

1.100 Kg Besi profil WF
0.080 Kg Meni besi

1 0.006 Oh Pekerja
6 0.060 Oh Tukang besi
1 0.006 Oh Kepala tukang
0 0.0003 Oh Mandor
2. 1 m2 Pasang pintu besi baja

1.000 m2 Pintu besi baja

0.650 Oh Tukang besi
0.650 Oh Pekerja
0.065 Oh Kepala tukang
0.032 Oh Mandor
3. 1 m2 Pasang jendela besi

1.000 m2 Jendela besi

1.050 Oh Pekerja
0.00525 Oh Mandor
4 1 m2 Pasang teraliS besi
11.500 m' Besi strip 2 x 3

1.200 Oh Tukang las
1.200 Oh Pekerja
0.0006 Oh Mandor
5 1 m2 Pasang kawat harmonika

1.100 m2 Kawat harmonika
0.020 Kg Paku biasa 1/2" - 1"
0.0018 m3 Kayu kamper, papan

0.100 Oh Pekerja
0.100 Oh Tukang kayu
0.0005 Oh Mandor
6 1 m2 Pasang kawat nyamuk

1.100 m2 Kawat nyamuk
0.020 Kg Paku biasa 1/2" - 1"

0.100 Oh Pekerja
0.0005 Oh Mandor
7 1 m2 Pasang kawat kassa / kawat burung.

1.100 m2 Kawat kassa
0.020 Kg Paku biasa 1/2" - 1"

0.100 Oh Pekerja
0.0005 Oh Mandor
8 1 m2 Pasang pagar kawat dari besi siku tinggi 1,5 m dan panjang 3m tidak termasuk pondasi setempat.
Bahan
12 m1 m' besi L 40 . 40 . 5
34 m1 m'kawat duri
Upah Pekerjaan mengelas diperhitungkan.

Ongkos kerja diperhitungkan
Harga per M2 pagar kawat :=

9 1 m2 Pasang pagar besi tralis dengan besi beton diameter 16 mm.
Bahan
11 m1 btg.besi beton panjang 1 m
Plat pengikat diperhitungkan
Baja Cor / mainan diperhitungkan
Upah Pekerjaan mengelas diperhitungkan.

Ongkos kerja diperhitungkan
11 1 m2 Pintu Rolling bahan dari Aluminium.

Bahan
1 M2 Pintu dari aluminium
Upah Biaya pasang / Upah diperhitungkan.
12 1 m2 Pintu Rolling bahan dari plat besi / steel.

Bahan
1 M2 Pintu dari aluminium
13 1 m2 Pintu Besi B.R.C.

Bahan 1 M2 pagar besi BRC.

Biaya transfotasi (relatif) jarak
jauh dekatnya.
14 1 m2 Pagar Besi B.R.C.
Bahan 1 M2 pagar besi BRC.

1 M2 Rangka besi besi pintu diameter 2 incs.

Biaya transfotasi (relatif) jarak
jauh dekatnya.
PEKERJAAN KUSEN ALUMINIUM.
15 1 M' Pasang kusen aluminium 3" putih. (Silver)

1 M1 Aluminium putih 3".
Upah 0.104 Oh Pekerja

0.001 Oh Kepala tukang besi
0.0001 Oh Mandor
16 1 M' Pasang kusen aluminium 4" putih. (Silver)

1 M1 Aluminium putih 4".

0.0001 Oh Mandor
17 1 M' Pasang kusen aluminium 3" coklat. (Brown)
1 M1 Aluminium coklat/ brown 3".

0.0001 Oh Mandor
18 1 M' Pasang kusen aluminium 4" coklat. (Brown)

1 M1 Aluminium coklat/ brown 3".
19 1 Bh. Pasang pintu aluminium 3" putih ( Silver) UKURAN 0.80 X 2.00 Mtr.
6 M1 Slimar Aluminium putih 3"
15 M1 Karet penjepit kaca/ tripleks.
1 set Engsel.
1 Bh Kunci
1 M2 Kaca bening 5 mm
1 M2 Multipleks 9 mm
1 Ls Paku Skrup
koefisen tenaga ditambah 35 % dari anlisa untuk 1 M2 pembuatan pintu aluminium.


1 set Engsel.
1 Bh Kunci
1 M2 Multipleks 9 mm
1 Ls Paku Skrup
koefisen tenaga ditambah 35 % dari anlisa untuk 1 M2 pembuatan pintu aluminium.

21 1M2 Pasang daun jendela aluminium 3" putih ( Silver) UKURAN 1.00 X 1.00 Mtr.
1 Bh Hak window .

0.0052 Oh Mandor
22 1Bh Pasang daun jendela aluminium 3" putih ( Silver) UKURAN 0.50 X 0.60 Mtr.
( Jendela isian kaca 5mm).
1 set Engsel jendela.
1 Bh Hak window .
koefisen tenaga dikurangi 20 % dari anlisa untuk 1 M2 pembuatan pintu aluminium.

0.0042 Oh Mandor
23 1Bh Pasang daun jendela aluminium 3" putih ( Silver) UKURAN 0.50 X 0.50 Mtr.
1 Bh Hak window .

0.0039 Oh Mandor
24 1M2 Pasang daun jendela aluminium 3" coklat (Brown) UKURAN 1.00 X 1.00 Mtr.
5 M1 Slimar Aluminium coklat 3"
1 Bh Hak window .

0.0052 Oh Mandor
25 1Bh Pasang daun jendela aluminium 3" coklat (Brown) UKURAN 50 X 60 Cm.
2 M1 Slimar Aluminium coklat 3"
1 Bh Hak window .

0.0042 Oh Mandor

1 Bh Hak window .

0.0039 Oh Mandor
@ Rp. 19,448.00 = Rp 21,392.80
@ Rp. 22,880.00 = Rp 1,830.40
Sub total : = Rp 23,223.20
@ Rp. 70,000.00 = Rp 420.00

@ Rp. 80,000.00 = Rp 4,800.00
@ Rp. 90,000.00 = Rp 540.00
@ Rp. 100,000.00 = Rp 30.00
@ Rp. 1,250,000.00 = Rp 1,250,000.00

Sub total : = Rp 1,250,000.00
@ Rp. 70,000.00 = Rp 45,500.00

@ Rp. 80,000.00 = Rp 52,000.00
@ Rp. 90,000.00 = Rp 5,850.00
@ Rp. 100,000.00 = Rp 3,200.00
Sub total : = Rp 106,550.00
@ Rp. 265,000.00 = Rp 265,000.00

Sub total : = Rp 265,000.00
@ Rp. 70,000.00 = Rp 73,500.00

@ Rp. 80,000.00 = Rp 84,000.00
@ Rp. 90,000.00 = Rp 9,450.00
@ Rp. 100,000.00 = Rp 525.00
Sub total : = Rp 167,475.00
@ Rp. 16,750.00 = Rp 192,625.00

Sub total : = Rp 192,625.00
@ Rp. 70,000.00 = Rp 84,000.00

@ Rp. 80,000.00 = Rp 96,000.00
@ Rp. 90,000.00 = Rp 1,080.00
@ Rp. 100,000.00 = Rp 60.00
Sub total : = Rp 181,140.00
@ Rp. 23,166.00 = Rp 25,482.60

@ Rp. 14,085.50 = Rp 281.71
@ Rp. 7,150,000.00 = Rp 12,870.00
Sub total : = Rp 38,634.31
@ Rp. 70,000.00 = Rp 7,000.00

@ Rp. 90,000.00 = Rp 9,000.00
@ Rp. 90,000.00 = Rp 900.00
@ Rp. 100,000.00 = Rp 50.00
Sub total : = Rp 16,950.00
@ Rp. 25,597.00 = Rp 28,156.70

@ Rp. 14,085.50 = Rp 281.71
@ Rp. 7,150,000.00 = Rp 12,870.00
Sub total : = Rp 41,308.41
@ Rp. 70,000.00 = Rp 7,000.00

@ Rp. 90,000.00 = Rp 9,000.00
@ Rp. 90,000.00 = Rp 900.00
@ Rp. 100,000.00 = Rp 50.00
Sub total : = Rp 16,950.00
@ Rp. 23,595.00 = Rp 25,954.50

@ Rp. 14,085.50 = Rp 281.71
@ Rp. 7,150,000.00 = Rp 12,870.00
Sub total : = Rp 39,106.21
@ Rp. 70,000.00 = Rp 7,000.00

@ Rp. 90,000.00 = Rp 9,000.00
@ Rp. 90,000.00 = Rp 900.00
@ Rp. 100,000.00 = Rp 50.00
Sub total : = Rp 16,950.00
termasuk pondasi setempat.
@ Rp. 22,641.67 = Rp 262,643.33

@ Rp. 3,146.00 = Rp 106,964.00
Sub total : = Rp 369,607.33
Rp 27,500.00
= Rp 45,000.00
Sub total : = Rp 72,500.00
335,143.33 : 5 74,476.30
@ Rp. 10,129.17 = Rp 111,420.83
70,000.00
Rp 95,000.00
Sub total : = Rp 276,420.83
Rp 85,000.00
= Rp 65,000.00
Sub total : = Rp 65,000.00
@ Rp. 255,000.00 = Rp 293,250.00

Sub total : = Rp 293,250.00
Rp 52,500.00
Sub total : = Rp 52,500.00
@ Rp. 232,375.00 = Rp 267,231.25

Sub total : = Rp 267,231.25
Rp 25,000.00
Sub total : = Rp 25,000.00
@ Rp. 232,375.00 = Rp 255,612.50

Sub total : = Rp 255,612.50
= Rp 60,000.00
= Rp 5,000.00
Sub total : = Rp 65,000.00
@ Rp. 232,375.00 = Rp 255,612.50
45,000.00
Sub total : = Rp 300,612.50
= Rp 60,000.00
= Rp 5,000.00
Sub total : = Rp 65,000.00
@ Rp. 107,250.00 = Rp 117,975.00

Sub total : = Rp 117,975.00
@ Rp. 70,000.00 = Rp 7,280.00

@ Rp. 80,000.00 = Rp 8,320.00
@ Rp. 90,000.00 = Rp 90.00
@ Rp. 100,000.00 = Rp 5.00
Sub total : = Rp 15,695.00
@ Rp. 135,850.00 = Rp 149,435.00

Sub total : = Rp 149,435.00
@ Rp. 70,000.00 = Rp 7,280.00

@ Rp. 80,000.00 = Rp 8,320.00
@ Rp. 90,000.00 = Rp 90.00
@ Rp. 100,000.00 = Rp 5.00
Sub total : = Rp 15,695.00
@ Rp. 128,700.00 = Rp 141,570.00
Sub total : = Rp 141,570.00
@ Rp. 70,000.00 = Rp 7,280.00

@ Rp. 80,000.00 = Rp 8,320.00
@ Rp. 90,000.00 = Rp 90.00
@ Rp. 100,000.00 = Rp 5.00
Sub total : = Rp 15,695.00
@ Rp. 157,300.00 = Rp 173,030.00

Sub total : = Rp 173,030.00
@ Rp. 90,000.00 = Rp 90.00
@ Rp. 95,000.00 = Rp 593,750.00

@ Rp. 3,575.00 Rp 53,625.00
@ Rp. 21,450.00 Rp 21,450.00
@ Rp. 85,800.00 Rp 85,800.00
@ Rp. 100,100.00 Rp 64,064.00
@ Rp. 164,450.00 Rp 203,918.00
@ Rp. 7,500.00 Rp 7,500.00
Sub total : = Rp 1,030,107.00
@ Rp. 90,000.00 = Rp 12,757.50
@ Rp. 3,575.00 Rp 53,625.00

@ Rp. 21,450.00 Rp 21,450.00
@ Rp. 85,800.00 Rp 85,800.00
@ Rp. 100,100.00 Rp 64,064.00
@ Rp. 164,450.00 Rp 203,918.00
@ Rp. 7,500.00 Rp 7,500.00
Sub total : = Rp 1,240,732.00
@ Rp. 70,000.00 = Rp 99,225.00

@ Rp. 90,000.00 = Rp 127,575.00
Sub total : = Rp 240,259.50
@ Rp. 3,575.00 Rp 30,387.50

@ Rp. 21,450.00 Rp 21,450.00
@ Rp. 100,100.00 Rp 90,340.25
Sub total : = Rp 614,265.25
@ Rp. 70,000.00 = Rp 73,500.00

@ Rp. 90,000.00 = Rp 94,500.00
@ Rp. 90,000.00 = Rp 9,450.00
@ Rp. 100,000.00 = Rp 520.00
Sub total : = Rp 177,970.00
@ Rp. 95,000.00 = Rp 209,000.00

@ Rp. 3,575.00 Rp 15,730.00
@ Rp. 16,087.50 Rp 16,087.50
@ Rp. 21,450.00 Rp 21,450.00
@ Rp. 100,100.00 Rp 30,030.00
Sub total : = Rp 292,297.50
@ Rp. 70,000.00 = Rp 58,800.00

@ Rp. 90,000.00 = Rp 75,600.00
@ Rp. 90,000.00 = Rp 7,560.00
@ Rp. 100,000.00 = Rp 416.00
Sub total : = Rp 142,376.00
@ Rp. 95,000.00 = Rp 190,000.00

@ Rp. 3,575.00 Rp 14,300.00
@ Rp. 16,087.50 Rp 16,087.50
@ Rp. 21,450.00 Rp 21,450.00
@ Rp. 100,100.00 Rp 25,025.00
Sub total : = Rp 266,862.50
@ Rp. 70,000.00 = Rp 55,125.00

@ Rp. 90,000.00 = Rp 70,875.00
@ Rp. 90,000.00 = Rp 7,087.50
@ Rp. 100,000.00 = Rp 390.00
Sub total : = Rp 133,477.50
@ Rp. 128,700.00 = Rp 617,760.00

@ Rp. 3,575.00 Rp 30,387.50
@ Rp. 16,087.50 Rp 16,087.50
@ Rp. 21,450.00 Rp 21,450.00
@ Rp. 100,100.00 Rp 90,340.25
Sub total : = Rp 776,025.25
@ Rp. 70,000.00 = Rp 73,500.00

@ Rp. 80,000.00 = Rp 84,000.00
@ Rp. 90,000.00 = Rp 9,450.00
@ Rp. 100,000.00 = Rp 520.00
Sub total : = Rp 167,470.00
@ Rp. 128,700.00 = Rp 283,140.00
@ Rp. 3,575.00 Rp 15,730.00
@ Rp. 16,087.50 Rp 16,087.50
@ Rp. 21,450.00 Rp 21,450.00
@ Rp. 100,100.00 Rp 30,030.00
Sub total : = Rp 366,437.50
@ Rp. 100,000.00 = Rp 416.00

@ Rp. 16,087.50 Rp 16,087.50

@ Rp. 21,450.00 Rp 21,450.00
@ Rp. 100,100.00 Rp 25,025.00
Sub total : = Rp 334,262.50
@ Rp. 70,000.00 = Rp 55,125.00

@ Rp. 80,000.00 = Rp 63,000.00
@ Rp. 80,000.00 = Rp 6,300.00
@ Rp. 100,000.00 = Rp 390.00
Sub total : = Rp 124,815.00

Ds

Diunggah oleh

Informasi Dokumen

Deskripsi Asli:

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Ds

Diunggah oleh

Hak Cipta:

Format Tersedia

BILL OF QUANTITY

Pekerjaan : : Optimalisasi Rusunawa Provinsi Jawa Timur

NO URAIAN PEKERJAAN JUMLAH HARGA

I KABUPATEN BANYUWANGI (2TB) Rp 23

NO URAIAN PEKERJAAN JUMLAH (RP)

I PEKERJAAN PERSIAPAN 5,827,500.00

Pekerjaan : Optimalisasi Rusunawa Provinsi Jawa Timur

HARGA SATUAN (Rp.)

PEKERJAAN MEKANIKAL ELEKTRIKAL

NO. URAIAN P E K E R J A A N VOL. SAT HARGA SATUAN (Rp.)

Pekerjaan : Optimalisasi Rusunawa Provinsi Jawa Timur

No. JENIS PEKERJAAN

I. PEKERJAAN PERSIAPAN TOTAL I :

II. PEKERJAAN 3 TWIN BLOK TOTAL II :

Pekerjaan : Optimalisasi Rusunawa Provinsi Jawa Timur

a. Topi pelindung (safety helmet) 50.00 bh 27,000.00

Pekerjaan : Optimalisasi Rusunawa Provinsi Jawa Timur

No. URAIAN PEKERJAAN

PEKERJAAN MEKANIKAL ELEKTRIKAL

PEKERJAAN MEKANIKAL ELEKTRIKAL

PEKERJAAN MEKANIKAL ELEKTRIKAL

SUB TOTAL : 238,855,677.504

Pekerjaan : Optimalisasi Rusunawa Provinsi Jawa Timur

PEKERJAAN ARSITEKTUR GEDUNG C

NO. JENIS PEKERJAAN

I PEKERJAAN PERBAIKAN KEBOCORAN KAMAR MANDI

Kamar Mandi bocor

Kamar Mandi bocor

Pasang closet jongkok type leher angsa (standart)

Kamar Mandi bocor

A LANTAI DASAR (PERBAIKAN PIPA AIR HUJAN YANG BUNTU)

F LANTAI ATAP DAN ROOF TANK

III PEKERJAAN KUSEN PINTU / JENDELA + ASSESORIES

Bongkar Pasang Penutup Shaft Hunian (terpasang)

E.1 LANTAI DASAR

G.1 LANTAI DASAR

4 Cat dinding luar hunian dan selasar depan hunian (exterior)

21 Kupas/kerok Pasang dudukan railling tangga Utama dan darurat

G.2 LANTAI DUA

4 Cat dinding luar hunian dan selasar depan hunian (exterior)

G.2 LANTAI TIGA

4 Cat dinding luar hunian dan selasar depan hunian (exterior)

G.4 LANTAI EMPAT

4 Cat dinding luar hunian dan selasar depan hunian (exterior)

G.5 LANTAI LIMA

4 Cat dinding luar hunian dan selasar depan hunian (exterior)

G.6 LANTAI ATAP DAN ROOF TANK

Kupas/kerok Main Hole penutup tangga ke roof tank

B PEKERJAAN ATAP CANOPY

I. PEKERJAAN GROUND TANK DAN R. POMPA DI LUAR BANGUNAN

SUB TOTAL 000

SUB TOTAL 000

SUB TOTAL 000

SUB TOTAL 000

SUB TOTAL 000

Pekerjaan : Optimalisasi Rusunawa Provinsi Jawa Timur

PEKERJAAN ARSITEKTUR GEDUNG D

NO. JENIS PEKERJAAN VOL.

I PEKERJAAN PERBAIKAN KEBOCORAN KAMAR MANDI

A Lantai Dua 24.00

Lantai Tiga 24.00

Lantai Empat 24.00