1 2 3 4
I PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Ls 1.000
2 Pemasangan Bouwplank/Pengukuran M' 44.000
1 2 3 4
3 Pasang engsel jendela BUAH 22.000
4 Pasang kait angin BUAH 22.000
5 Pasang grendel BUAH 28.000
IX PEKERJAAN PENGECATAN
1 Pek. Cat Warna Tembok M2 240.000
2 Pek. Cat Plafond M2 120.000
X PEKERJAAN AKHIR
1 Pembersihan Akhir LS 1.000
AN BIAYA
2,000,000.00 2,000,000.00
87,450.00 3,847,800.00
5,847,800.00
98,750.00 1,644,187.50
32,910.00 182,650.50
627,500.00 696,525.00
627,500.00 3,670,875.00
444,250.00 4,753,475.00
10,947,713.00
1,038,664.50 3,344,499.69
1,569,378.00 8,529,569.43
5,211,206.88 5,784,439.64
8,770,200.00 12,672,939.00
1,745,317.50 3,682,619.93
426,785.90 30,728,584.80
64,742,652.49
194,244.00 16,316,496.00
84,391.90 7,088,919.60
48,235.00 4,051,740.00
27,457,155.60
8,770,200.00 13,313,163.60
933,597.50 4,014,469.25
569,137.50 10,130,647.50
27,458,280.35
8,770,200.00 13,155,300.00
5,120,310.00 7,373,246.40
212,615.00 17,859,660.00
91,540.00 915,400.00
84,222.50 2,779,342.50
269,275.00 19,387,800.00
42,027.50 2,395,567.50
63,866,316.40
356,605.00 713,210.00
74,067.50 444,405.00
HARGA JUMLAH HARGA
SATUAN (Rp.) (Rp.)
5 6
64,705.00 1,423,510.00
53,057.50 1,167,265.00
60,910.00 1,705,480.00
5,453,870.00
477,210.00 2,386,050.00
229,275.00 229,275.00
244,000.00 976,000.00
244,000.00 732,000.00
244,000.00 488,000.00
4,811,325.00
27,083.65 6,500,076.00
19,539.10 2,344,692.00
8,844,768.00
2,000,000.00 2,000,000.00
2,000,000.00
REKAPITULASI
I PEKERJAAN PERSIAPAN
IX PEKERJAAN PENGECATAN
X PEKERJAAN AKHIR
A REAL COST
C PPN 10 %
E PERENCANAAN
F PENGAWASAN
G TOTAL ( D+E+F )
H DIBULATKAN
TERBILANG :
Rp 5,847,800.00
Rp 10,947,713.00
Rp 64,742,652.49
Rp 27,457,155.60
Rp 27,458,280.35
Rp 63,866,316.40
Rp 5,453,870.00
Rp 4,811,325.00
Rp 8,844,768.00
Rp 2,000,000.00
Rp 221,429,880.84
Rp 442,859,761.67
Rp 44,285,976.17
Rp 487,145,737.84
Rp 24,357,286.89
Rp 19,485,829.51
Rp 530,988,854.25
Rp 530,000,000.00
RUPIAH
21 Oktober 2018
5 Penerbangan Waibu
Riyanto, M.M.Pd
0630 199501 1002
ANALISA SATUAN PEKERJAAN
PEKERJAAN : PERENCANAAN PEMBANGUNAN RUANG KELAS BARU 2 ( DUA ) UNIT
LOKASI : SMKN 5 PENERBANGAN WAIBU - KABUPATEN JAYAPURA - PROVINSI
TAHUN ANGGARAN : 2018
1 2
5 1,00 M3. Urugan Sirtu Padat/ Karang Urug Peninggian Lantai Bangunan (SNI 2008)
0.2500 OH. Pekerja.
0.0250 OH. Mandor.
1.2000 M3. Karang Timbun/ Urug
1 2
0.0100 OH. Kepala Tukang
0.0050 OH Mandor
1 2
8 1,00 M3. Pek. Pasangan Batu Kali/ Belah 1Pc : 4Psr (SNI 2008)
3.2600 Zak. Sement. PC. (50 Kg).
1.2000 M3. Batu belah 15/20 cm
0.5200 M3. Pasir Pasang.
1.5000 OH. Pekerja.
0.6000 OH. Tukang Batu.
0.0600 OH. Kepala Tukang Batu.
0.0750 OH. Mandor.
1 2
0.0150 OH. Kepala Tukang Batu.
0.0100 OH. Mandor.
1 2
14 1,00 M3. Beton Bertulang Camp. 1 : 2 : 3 (SNI 2008)
4.6400 Zak. Semen Pc (50 Kg)
0.5200 M3. Pasir Beton
0.7800 M3. Kerikil
1.6500 OH. Pekerja
0.2500 OH. Tukang Batu
0.0250 OH. Kepala Tukang
0.0800 OH. Mandor
1 2
0.3500 Lbr. Plywood 9 mm
2.0000 Btg. Kayu Matoa 5/10 - 4 Mtr
0.6600 OH. Pekerja
0.3300 OH. Tukang Kayu
0.0330 OH. Kepala Tukang
0.0330 OH. Mandor
1 2
20 1M3. Kolom Beton Bertulang
0.95 M3. Beton
200.65 Kg. Besi Beton
8.33 M2. Bekesting
1 2
0.2000 KG. Paku
6.0000 OH. Pekerja
20.0000 OH. Tukang Kayu
2.0000 OH. Kepala Tukang
0.3000 OH. Mandor
No. URAIAN PEKERJAAN
1 2
27 1 M2. Pasang Kaso dan Reng Atap Multiroof (SNI 2008)
0.0140 M3. Kayu Kaso / Kayu 5/5
0.0072 M3. Kayu Reng
0.2500 Kg. Paku
0.1000 OH. Pekerja
0.1000 OH. Tukang Kayu
0.0100 OH. Kepala Tukang
0.0050 OH. Mandor
32 1M2. Daun Pintu Kayu Lapis (Teakwood) Rangkap, Rangka Tertutup Kayu Kelas II (SNI 2008)
0.0250 M3. Papan Kayu Matoa 2,5/25
0.0300 Kg. Paku 1cm - 2,5cm
0.5000 Kg. Lem Kayu
1.0000 Lbr. Teakwood
No. URAIAN PEKERJAAN
1 2
1.0000 Lbr. Seng Plat BJLS 0,3
0.7000 OH. Pekerja
2.1000 OH. Tukang Kayu
0.2100 OH. Kepala Tukang
0.0350 OH. Mandor
No. URAIAN PEKERJAAN
1 2
33 1M2. Jalusi Kusen, Top Gevel (SNI 2008)
0.0600 M3. Papan Kayu Besi
0.1500 Kg. Paku 1cm - 2,5cm
0.6700 OH. Pekerja
2.0000 OH. Tukang Kayu
0.2000 OH. Kepala Tukang
0.3350 OH. Mandor
1 2
0.3750 Lbr. Gipsum 9 mm
0.0500 roll. Kasa Gipsum
0.4500 Kg. Tepung Gipsum
20.0000 Kg. Paku Skrup
0.2400 OH. Pekerja
0.3700 OH. Tukang Kayu
0.0370 OH. Kepala Tukang
0.0120 OH. Mandor
1 2
38 1 M' List Plafond Dengan Profil Gipsum (SNI 2008)
1.0000 M' List Kayu Profil
0.1500 Kg. Lem Gipsum
0.0500 OH. Pekerja
0.0500 OH. Tukang
0.0050 OH. Kepala Tukang
0.0030 OH. Mandor
39 1M2 Pengecatan Bidang Kayu Baru (1 Lps Plamur Kayu, 1 Cat Dasar, 2 Cat Penutup) SNI 2002
0.2000 Kg. Cat Meny
0.1500 Kg. Plamur / Dempul
0.1700 Kg. Cat Dasar (Minyak)
0.2600 Kg. Cat Minyak / Cat Penutup
0.0700 OH. Pekerja
0.0090 OH. Tukang Cat
0.0060 OH. Kepala Tukang
0.0025 OH. Mandor
40 1M2 Cat Dinding Tembok Baru (1xPlamir, 1x Cat Dasar, 2 Lapis Cat Penutup) SNI 2002
0.1000 Kg. Plamur / Dempul
0.1000 Kg. Cat Dasar
0.2600 Kg. Cat Penutup 2x
0.0200 OH. Pekerja
0.0630 OH. Tukang Cat
0.0063 OH. Kepala Tukang
0.0025 OH. Mandor
1 2
0.0100 OH. Pekerja
0.5000 OH. Tukang Kayu
0.0100 OH. Kepala Tukang
0.005 OH. Mandor
1 2
44 1BH Pasang Kunci Selot/ Grendel Pintu (SNI 2002)
1.0000 Bh. Kunci Selot/ Grendel Pintu
0.0200 OH. Pekerja
0.2000 OH. Tukang Kayu
0.0200 OH. Kepala Tukang
0.00100 OH. Mandor
1 2
0.0450 OH Kepala Tukang
0.0450 OH Mandor
1 2
51 1M2 Pasangan Lantai Keramik 60 x 60 cm (SNI 2008)
1.0000 Dos. Keramik 60 x 60 cm
0.0450 M3. Pasir Pasang
0.2000 Zak.. Semen Pc (50 Kg)
1.5000 Kg. Semen Warna
0.7000 OH Pekerja
0.3500 OH Tukang
0.0350 OH Kepala Tukang
0.0350 OH Mandor
1 2
1.0000 Bh. Stop Kontak
10.0000 M. Kabel Listrik
1.0000 Btg. Pipa kabel Union
0.5000 OH Pekerja
0.5000 OH Tukang listrik
0.0500 OH Kepala tukang listrik
0.0250 OH Mandor
No. URAIAN PEKERJAAN
1 2
58 1Ttk Pasang Box Sekring (SNI 2002)
1.0000 Set. Box Sekrinng
0.5000 OH Pekerja
0.5000 OH Tukang listrik
0.0500 OH Kepala tukang listrik
0.0250 OH Mandor
1 2
0.002 OH Mandor
1 2
65 1 M'. Pasang Pipa Galvanis Dia. 1/2 "
1.2000 M'. Pipa Galvanis Dia.1/2 "
0.3500 Ls. Perlengkapan (35% dari harga pipa)
0.0540 OH Pekerja
0.0900 OH Tukang
0.0090 OH Kepala tukang
0.0270 OH Mandor
1 2
0.3000 Kg. Cat Meni
0.1500 OH. Pekerja
0.4000 OH. Tukang Kayu
0.0250 OH. Kepala Tukang
0.00125 OH. Mandor
1 2
69 1 M2 Pasang Pintu Lipat (SNI 2008)
1.0000 M2. Pintu Lipat
1.0500 OH. Pekerja
1.5000 OH. Tukang Kayu
0.1050 OH. Kepala Tukang
0.00520 OH. Mandor
1 2
No. URAIAN PEKERJAAN
1 2
76 1 M2. Membonkar Plafond + Rangka Tidak Dipakai Lagi
1.1000 M2. Batu Tempel Alam
11.7500 Kg. Pc
0.0350 M3. Pasir Pasang
0.7000 OH Pekerja
0.3500 OH. Tukang Kayu
0.0350 OH. Kepala Tukang
0.0350 OH Mandor
3 4
60,000.00 102,000.00
3,150,000.00 661,500.00
27,250.00 8,175.00
99,800.00 20,958.00
560,000.00 16,800.00
560,000.00 28,000.00
71,500.00 107,250.00
944,683.00
125,000.00 93,750.00
200,000.00 5,000.00
98,750.00
125,000.00 31,250.00
200,000.00 1,660.00
32,910.00
125,000.00 37,500.00
200,000.00 2,000.00
490,000.00 588,000.00
627,500.00
125,000.00 31,250.00
200,000.00 5,000.00
340,000.00 408,000.00
444,250.00
2,950,000.00 35,400.00
27,250.00 545.00
2,950,000.00 20,650.00
125,000.00 12,500.00
155,000.00 15,500.00
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp.)
3 4
185,500.00 1,855.00
200,000.00 1,000.00
87,450.00
545,000.00 654,000.00
490,000.00 211,680.00
125,000.00 97,500.00
155,000.00 60,450.00
185,500.00 7,234.50
200,000.00 7,800.00
1,038,664.50
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp.)
3 4
99,800.00 325,348.00
545,000.00 654,000.00
545,000.00 283,400.00
125,000.00 187,500.00
155,000.00 93,000.00
185,500.00 11,130.00
200,000.00 15,000.00
1,569,378.00
4,500.00 90,000.00
99,800.00 22,954.00
545,000.00 23,435.00
125,000.00 37,500.00
155,000.00 15,500.00
185,500.00 1,855.00
200,000.00 3,000.00
194,244.00
2,700,000.00 2,700,000.00
162,000.00 162,000.00
125,000.00 412,500.00
155,000.00 170,500.00
185,500.00 185.50
200,000.00 32,000.00
3,477,185.50
162,000.00 706,320.00
560,000.00 291,200.00
560,000.00 487,200.00
125,000.00 206,250.00
155,000.00 38,750.00
185,500.00 4,637.50
200,000.00 16,000.00
1,750,357.50
162,000.00 16,799.40
560,000.00 14,560.00
125,000.00 25,000.00
155,000.00 23,250.00
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp.)
3 4
185,500.00 2,782.50
200,000.00 2,000.00
84,391.90
162,000.00 10,530.00
125,000.00 18,750.00
155,000.00 15,500.00
185,500.00 1,855.00
200,000.00 1,600.00
48,235.00
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp.)
3 4
162,000.00 751,680.00
560,000.00 291,200.00
560,000.00 436,800.00
125,000.00 206,250.00
155,000.00 38,750.00
185,500.00 4,637.50
200,000.00 16,000.00
1,745,317.50
20,200.00 212,100.00
32,000.00 4,800.00
125,000.00 8,750.00
155,000.00 10,850.00
185,500.00 1,298.50
200,000.00 800.00
238,598.50
Per - 1 Kg 23,859.85
2,950,000.00 132,750.00
27,250.00 8,175.00
0.00 #VALUE!
125,000.00 65,000.00
155,000.00 40,300.00
185,500.00 4,823.00
200,000.00 5,200.00
256,248.00
2,950,000.00 118,000.00
27,250.00 10,900.00
0.00 #VALUE!
59,000.00 118,000.00
220,000.00 77,000.00
59,000.00 118,000.00
125,000.00 82,500.00
155,000.00 51,150.00
185,500.00 6,121.50
200,000.00 6,600.00
588,271.50
2,950,000.00 118,000.00
27,250.00 10,900.00
0.00 #VALUE!
59,000.00 118,000.00
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp.)
3 4
220,000.00 77,000.00
59,000.00 118,000.00
125,000.00 82,500.00
155,000.00 51,150.00
185,500.00 6,121.50
200,000.00 6,600.00
588,271.50
1,745,317.50 1,698,126.05
23,859.85 2,872,460.83
256,248.00 640,620.00
5,211,206.88
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp.)
3 4
1,745,317.50 1,666,665.09
23,859.85 4,787,434.72
588,271.50 4,902,262.50
11,356,362.31
1,745,317.50 1,694,979.96
23,859.85 3,399,056.56
588,271.50 1,568,724.00
6,662,760.51
1,745,317.50 1,722,422.04
23,859.85 3,399,056.56
588,271.50 980,452.50
6,101,931.09
5,450,000.00 5,995,000.00
0.00 #VALUE!
27,250.00 152,600.00
125,000.00 500,000.00
155,000.00 1,860,000.00
185,500.00 222,600.00
200,000.00 40,000.00
8,770,200.00
3,150,000.00 3,465,000.00
0.00 #VALUE!
27,250.00 81,750.00
125,000.00 300,000.00
155,000.00 1,116,000.00
185,500.00 133,560.00
200,000.00 24,000.00
5,120,310.00
165,000.00 181,500.00
1,000.00 4,000.00
30,000.00 1,800.00
125,000.00 5,375.00
155,000.00 6,665.00
185,500.00 797.65
200,000.00 420.00
200,557.65
5,450,000.00 5,995,000.00
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp.)
3 4
27,250.00 5,450.00
125,000.00 750,000.00
155,000.00 3,100,000.00
185,500.00 371,000.00
200,000.00 60,000.00
10,281,450.00
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp.)
3 4
3,150,000.00 44,100.00
3,150,000.00 22,680.00
27,250.00 6,812.50
125,000.00 12,500.00
155,000.00 15,500.00
185,500.00 1,855.00
200,000.00 1,000.00
104,447.50
620,000.00 620,000.00
125,000.00 131,250.00
155,000.00 162,750.00
185,500.00 19,477.50
200,000.00 120.00
933,597.50
620,000.00 14,880.00
27,250.00 4,087.50
85,500.00 25,650.00
155,000.00 372,000.00
185,500.00 44,520.00
125,000.00 100,000.00
200,000.00 8,000.00
569,137.50
140,000.00 154,000.00
125,000.00 1,875.00
155,000.00 23,250.00
185,500.00 2,782.50
200,000.00 160.00
182,067.50
215,000.00 215,000.00
125,000.00 81,250.00
155,000.00 100,750.00
185,500.00 12,057.50
200,000.00 6,400.00
415,457.50
kwood) Rangkap, Rangka Tertutup Kayu Kelas II (SNI 2008)
3,150,000.00 78,750.00
27,250.00 817.50
85,500.00 42,750.00
180,200.00 180,200.00
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp.)
3 4
75,000.00 75,000.00
125,000.00 87,500.00
155,000.00 325,500.00
185,500.00 38,955.00
200,000.00 7,000.00
836,472.50
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp.)
3 4
5,450,000.00 327,000.00
27,250.00 4,087.50
125,000.00 83,750.00
155,000.00 310,000.00
185,500.00 37,100.00
200,000.00 67,000.00
828,937.50
3,150,000.00 34,650.00
27,250.00 1,362.50
125,000.00 12,500.00
155,000.00 31,000.00
185,500.00 3,710.00
200,000.00 1,000.00
84,222.50
75,000.00 121,500.00
33,150.00 3,315.00
125,000.00 23,500.00
155,000.00 4,650.00
185,500.00 55,650.00
200,000.00 4,000.00
212,615.00
30,000.00 30,000.00
33,150.00 1,657.50
125,000.00 31,250.00
155,000.00 23,250.00
185,500.00 2,782.50
200,000.00 2,600.00
91,540.00
10,500.00 37,800.00
32,000.00 4,800.00
25,000.00 150,000.00
700.00 8,400.00
125,000.00 18,750.00
155,000.00 38,750.00
185,500.00 9,275.00
200,000.00 1,500.00
269,275.00
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp.)
3 4
250,000.00 93,750.00
40.00 2.00
20,000.00 9,000.00
700.00 14,000.00
125,000.00 30,000.00
155,000.00 57,350.00
185,500.00 6,863.50
200,000.00 2,400.00
213,365.50
482,640.50
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp.)
3 4
25,000.00 25,000.00
10,000.00 1,500.00
125,000.00 6,250.00
155,000.00 7,750.00
185,500.00 927.50
200,000.00 600.00
42,027.50
u (1 Lps Plamur Kayu, 1 Cat Dasar, 2 Cat Penutup) SNI 2002
32,500.00 6,500.00
32,500.00 4,875.00
65,000.00 11,050.00
65,000.00 16,900.00
125,000.00 8,750.00
155,000.00 1,395.00
185,500.00 1,113.00
200,000.00 500.00
51,083.00
xPlamir, 1x Cat Dasar, 2 Lapis Cat Penutup) SNI 2002
32,500.00 3,250.00
27,500.00 2,750.00
27,500.00 7,150.00
125,000.00 2,500.00
155,000.00 9,765.00
185,500.00 1,168.65
200,000.00 500.00
27,083.65
27,500.00 3,300.00
27,500.00 4,950.00
125,000.00 3,500.00
155,000.00 6,510.00
185,500.00 779.10
200,000.00 500.00
19,539.10
87,000.00 87,000.00
125,000.00 625.00
155,000.00 77,500.00
185,500.00 927.50
200,000.00 500.00
166,552.50
275,000.00 275,000.00
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp.)
3 4
125,000.00 1,250.00
155,000.00 77,500.00
185,500.00 1,855.00
200,000.00 1,000.00
356,605.00
25,000.00 25,000.00
125,000.00 1,875.00
155,000.00 23,250.00
185,500.00 2,782.50
200,000.00 150.00
53,057.50
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp.)
3 4
23,500.00 23,500.00
125,000.00 2,500.00
155,000.00 31,000.00
185,500.00 3,710.00
200,000.00 200.00
60,910.00
46,000.00 46,000.00
125,000.00 1,875.00
155,000.00 23,250.00
185,500.00 2,782.50
200,000.00 160.00
74,067.50
46,000.00 46,000.00
125,000.00 1,250.00
155,000.00 15,500.00
185,500.00 1,855.00
200,000.00 100.00
64,705.00
18,666.67 22,400.00
18,666.67 6,533.33
125,000.00 6,750.00
155,000.00 13,950.00
185,500.00 1,669.50
200,000.00 5,400.00
56,702.83
56,125.00 67,350.00
56,125.00 19,643.75
125,000.00 10,125.00
155,000.00 20,925.00
185,500.00 2,504.25
200,000.00 820.00
121,368.00
105,000.00 105,000.00
545,000.00 9,810.00
99,800.00 18,562.80
23,000.00 44,620.00
125,000.00 112,500.00
155,000.00 69,750.00
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp.)
3 4
185,500.00 8,347.50
200,000.00 9,000.00
377,590.30
190,000.00 190,000.00
545,000.00 24,525.00
99,800.00 20,758.40
23,000.00 37,260.00
125,000.00 87,500.00
155,000.00 54,250.00
185,500.00 6,492.50
200,000.00 6,000.00
426,785.90
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp.)
3 4
85,000.00 85,000.00
545,000.00 24,525.00
99,800.00 19,960.00
23,000.00 34,500.00
125,000.00 87,500.00
155,000.00 54,250.00
185,500.00 6,492.50
200,000.00 7,000.00
319,227.50
2,600,000.00 2,600,000.00
2,600,000.00 780,000.00
3,380,000.00
75,000.00 75,000.00
5,500.00 137.50
125,000.00 0.00
155,000.00 15,500.00
185,500.00 1,855.00
200,000.00 0.00
92,492.50
65,000.00 65,000.00
24,500.00 490,000.00
125,000.00 62,500.00
155,000.00 31,000.00
185,500.00 3,710.00
652,210.00
65,000.00 65,000.00
24,500.00 245,000.00
125,000.00 62,500.00
155,000.00 31,000.00
185,500.00 3,710.00
407,210.00
135,000.00 135,000.00
24,500.00 245,000.00
125,000.00 62,500.00
155,000.00 31,000.00
185,500.00 3,710.00
477,210.00
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp.)
3 4
36,000.00 36,000.00
24,500.00 245,000.00
29,500.00 29,500.00
125,000.00 62,500.00
155,000.00 77,500.00
185,500.00 9,275.00
200,000.00 5,000.00
464,775.00
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp.)
3 4
75,000.00 75,000.00
125,000.00 62,500.00
155,000.00 77,500.00
185,500.00 9,275.00
200,000.00 5,000.00
229,275.00
36,000.00 36,000.00
24,500.00 245,000.00
29,500.00 29,500.00
125,000.00 62,500.00
155,000.00 77,500.00
185,500.00 9,275.00
200,000.00 5,000.00
464,775.00
36,000.00 36,000.00
24,500.00 490,000.00
29,500.00 29,500.00
125,000.00 62,500.00
155,000.00 77,500.00
185,500.00 9,275.00
200,000.00 5,000.00
709,775.00
37,000.00 37,000.00
125,000.00 1,250.00
155,000.00 15,500.00
185,500.00 1,855.00
200,000.00 1,000.00
56,605.00
559,680.00 559,680.00
24,200.00 24,200.00
125,000.00 3,750.00
155,000.00 46,500.00
185,500.00 5,565.00
200,000.00 300.00
639,995.00
6,250,000.00 6,250,000.00
125,000.00 3,750.00
155,000.00 46,500.00
185,500.00 5,565.00
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp.)
3 4
200,000.00 300.00
6,306,115.00
1,603,600.00 1,603,600.00
125,000.00 125,000.00
155,000.00 155,000.00
185,500.00 18,550.00
200,000.00 20,000.00
1,922,150.00
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp.)
3 4
18,667.00 22,400.40
18,667.00 6,533.45
125,000.00 6,750.00
155,000.00 13,950.00
185,500.00 1,669.50
200,000.00 5,400.00
56,703.35
56,125.00 67,350.00
56,125.00 19,643.75
125,000.00 10,125.00
155,000.00 20,925.00
185,500.00 2,504.25
200,000.00 810.00
121,358.00
18,000.00 21,600.00
18,000.00 6,300.00
125,000.00 10,125.00
155,000.00 20,925.00
185,500.00 2,504.25
200,000.00 810.00
62,264.25
26,500.00 31,800.00
26,500.00 9,275.00
125,000.00 10,125.00
155,000.00 20,925.00
185,500.00 2,504.25
200,000.00 810.00
75,439.25
220,000.00 220,000.00
220,000.00 77,000.00
125,000.00 10,125.00
155,000.00 20,925.00
185,500.00 2,504.25
200,000.00 810.00
331,364.25
62,000 68,200.00
27,250 408.75
3,150,000 59,850.00
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp.)
3 4
32,500 9,750.00
125,000 18,750.00
155,000 62,000.00
185,500 4,637.50
200,000 250.00
223,846.25
1,050,000 1,050,000.00
125,000 131,250.00
155,000 232,500.00
185,500 19,477.50
200,000 1,040.00
1,434,267.50
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp.)
3 4
1,550,000 1,550,000.00
125,000 131,250.00
155,000 232,500.00
185,500 19,477.50
200,000 1,040.00
1,934,267.50
1,750,000 1,750,000.00
125,000 131,250.00
155,000 232,500.00
185,500 19,477.50
200,000 1,040.00
2,134,267.50
5,450,000.00 5,995,000.00
125,000.00 3,125.00
200,000.00 1,000.00
5,999,125.00
125,000.00 5,000.00
200,000.00 4,000.00
9,000.00
125,000.00 750,000.00
155,000.00 620,000.00
185,500.00 111,300.00
200,000.00 40,000.00
1,521,300.00
125,000.00 12,500.00
155,000.00 38,750.00
185,500.00 2,782.50
200,000.00 1,000.00
55,032.50
125,000.00 207,500.00
200,000.00 66,600.00
274,100.00
125,000.00 416,687.50
200,000.00 3,300.00
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp.)
3 4
419,987.50
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp.)
3 4
250,000.00 275,000.00
1,996.00 23,453.00
545,000.00 19,075.00
125,000.00 87,500.00
155,000.00 54,250.00
185,500.00 6,492.50
200,000.00 7,000.00
155,242.50
7,500,000.00 7,500,000.00
400,000.00 400,000.00
750,000.00 750,000.00
24,500.00 1,102,500.00
2,000,000.00 2,000,000.00
11,752,500.00
98,750.00 345,625.00
627,500.00 116,087.50
1,750,357.50 472,596.53
194,244.00 1,485,966.60
84,391.90 734,209.53
1,745,317.50 471,235.73
20,200.00 689,474.48
2,950,000.00 199,125.00
560,000.00 280,000.00
224,500.00 56,125.00
32,910.00 8,227.50
4,858,672.86
HARGA UPAH / BAHAN / MATERIAL
HARGA
NO f SATUAN
(Rp.)
1 2 3 4
I. UPAH PEKERJA
1 Pekerja O/H 125,000.00
2 Tukang O/H 155,000.00
3 Kepala Tukang O/H 185,500.00
4 Mandor O/H 200,000.00
1 2 3 4
26 Tripleks pintu Lembar 74,000.00
27 Kaca 5 mm m 140,000.00
28 Gipsum 9 mm Lembar 250,000.00
29 Rangka Hollow M1 10,500.00
30 Profil Aluminium M 1
165,000.00
HARGA
NO f SATUAN
(Rp.)
1 2 3 4
31 Pintu Aluminium M2 620,000.00
32 Profil Gipsum M 1
25,000.00
33 Kasa Gipsum Roll 40.00
34 Tepung Gipsum Kg 20,000.00
35 Lem Gipsum Kg 10,000.00
36 Seng Gelombang BJLS 0.30 Lembar 71,500.00
37 Atap Multiroof Lembar 75,000.00
38 Nok Multiroof Buah 30,000.00
39 Paku campuran Kg 27,250.00
40 Paku Genteng Metal Kg 45,450.00
41 Paku Tripleks Kg 29,000.00
42 Paku Sekrup Buah 700.00
43 Paku 4 cm Kg 33,150.00
44 DinaBolt Buah 25,000.00
45 Sekrup Fixer Buah 1,000.00
46 Sealant Tube 30,000.00
47 Seng Talang 0.30 mm x 45 cm M' 62,000.00
48 Lem PVC Tube 20,000.00
49 Has Nyamuk Besi M' 25,000.00
50 Kunci Tanam 2 Slaag (Standart) Buah 275,000.00
51 Kunci Tanam 2 Slaag / Kunci Kamar Mandi Buah 87,000.00
52 Engsel Kuningan (Standart) Buah 46,000.00
53 Grendel Kuningan Biasa (Sedang) Buah 23,500.00
54 Hak / Kait Angin Buah 25,000.00
55 Cat Tembok / Plafond Kg 27,500.00
56 Amplas Lembar 7,500.00
57 Cat Kilat Kayu Kg 65,000.00
58 Cat Besi Kg 65,000.00
59 Minyak Cat Liter 31,500.00
60 Dempul Kg 32,500.00
61 Cat dasar (Meni) Kg 32,500.00
62 Lemb Aibon / Lem Kayu Kg 85,500.00
63 Lampu SL 15 watt + Vitting Set 65,000.00
64 Lampu SL 25 watt + Vitting Set 135,000.00
65 Saklar Tunggal Set 36,000.00
66 Saklar Ganda Set 45,000.00
67 Stop Kontak Set 36,000.00
68 Pipa Kabel Union Batang 29,500.00
69 Kabel NYM 2 x 2,5 mm M' 24,500.00
HARGA
NO f SATUAN
(Rp.)
1 2 3 4
70 Box Sekring 1 Group Set 75,000.00
71 Closet Jongkok Duduk Buah 2,700,000.00
HARGA
NO f SATUAN
(Rp.)
1 2 3 4
72 Stop Kran Dia. 3/4" Buah 104,000.00
73 Kran air Kuningan Dia.1/2" Buah 75,000.00
74 Kran air Kuningan Dia.3/4" Buah 90,000.00
75 Urinoir Buah 1,900,000.00
76 Floor drain Buah 37,000.00
77 Pompa air Listrik (Kecil-Sedang) + ACC Buah 2,600,000.00
78 Tangki Air Fiber Glass 1 m3 + ACC Buah 6,250,000.00
79 Seal Tape / Isolasi Pipa Buah 5,500.00
80 Selang Shower Buah 220,000.00
81 Rool Door M2 1,050,000.00
82 Pintu Lipat M2 1,550,000.00
83 Pintu Kaca Almunium M2 1,750,000.00
84 Penangkal Petir Electrostatic (Lighting Protection) 125 m cover area Set 7,500,000.00
85 Control Box Set 400,000.00
86 Grounding Equipment 5/8" Set 750,000.00
87 Pipa GIP. Dia. 1/2" Batang 112,000.00
88 Pipa GIP. Dia. 1" Batang 261,000.00
89 Pipa GIP. Dia. 3/4" Batang 200,000.00
90 Pipa PVC. Dia. 1/2" (AW) Batang 42,000.00
91 Pipa PVC. Dia. 1.1/2" (AW) Batang 72,000.00
92 Pipa PVC. Dia. 1" (AW) Batang 54,500.00
93 Pipa PVC. Dia. 2" (AW) Batang 106,000.00
94 Pipa PVC. Dia. 3" (AW) Batang 224,500.00
95 Pintu PVC M2 215,000.00
- PROVINSI PAPUA