Ahs Ikm Meranti

JADUAL PELAKSANAAN KEGIATAN
PEKERJAAN STRUKTUR
MASJID SUKABUMI
BULAN PERTAMA BULAN KEDUA
No URAIAN PEKERJAAN JUMLAH BOBOT

MINGGU KE MINGGU KE MINGGU KE MINGGU KE MINGGU KE MINGGU KE MINGGU KE
( Rp ) (%) 1 2 3 4 5 6 7
1 PEKERJAAN PERSIAPAN
Pengukuran dan pemasangan baouwplank Rp 7,190,139.00 Err:509 Err:509 Err:509
Pek. Papan Nama Proyek Rp 1,250,000.00 Err:509 Err:509 Err:509
Pek. Pagar Pengaman Proyek tinggi 2 Meter Rp 83,008,836.54 Err:509 Err:509 Err:509
Pek. Pembersihan lapangan dan perataan Rp 6,060,285.00 Err:509 Err:509 Err:509
Kantor Proyek dan Gudang Rp 19,320,950.00 Err:509 Err:509 Err:509
Penebangan pohon Rp 7,500,000.00 Err:509 Err:509 Err:509
Striping tanah tinggi 1 m Rp 1,992,028.50 Err:509 Err:509 Err:509
2 PEKERJAAN PONDASI TIANG PANCANG
Mobilisasi Alat pancang Rp 15,000,000.00 Err:509 Err:509 Err:509 Err:509 Err:509
Pengetesan daya dukung tanah berupa sondir test Rp 52,500,000.00 Err:509 Err:509 Err:509 Err:509 Err:509
Pekerjaan Supply Tiang Pancang 25x25 Rp 435,072,309.12 Err:509 Err:509 Err:509 Err:509 Err:509
Upah Pemancangan & Material Handling (Provisional Sum) Rp 160,239,697.92 Err:509 Err:509 Err:509 Err:509 Err:509
Pengetesan Daya Dukung Tiang Pancang Rp 45,000,000.00 Err:509 Err:509 Err:509 Err:509 Err:509
3 PEKERJAAN TANAH
Galian Tanah Site Rp 116,909,604.90 Err:509 Err:509 Err:509
Pekerjaan Galian ( Sesuai kondisi Existing) Rp 3,197,125.75 Err:509 Err:509 Err:509
Pekerjaan Urugan Kembali Rp 583,695.97 Err:509 Err:509 Err:509

Pekerjaan Pemadatan Tanah Urugan Rp 380,635.97 Err:509 Err:509 Err:509
Pekerjaan Urugan Pasir Urug Rp 14,617,245.90 Err:509 Err:509 Err:509
Pekerjaan Pembuangan Tanah sisa galian keluar site Rp 1,799,172.32 Err:509 Err:509 Err:509
Pek. Pemotongan kepala tiang Pancang Rp 9,600,000.00 Err:509 Err:509 Err:509
4 PEKERJAAN STRUKTUR BAWAH
Beton mutu = K-125 atau 1 Pc : 3 Ps : 5 Kr lantai kerja tebal 50 mm Rp 74,620,039.96 Err:509 Err:509 Err:509
Beton mutu k-300 Rp 127,814,158.67 Err:509 Err:509 Err:509
Pembesian BJTD 40 (fy= 400 Mpa) Rp 243,762,254.79 Err:509 Err:509 Err:509 Err:509 Err:509
Bekisting pas.bata adukan ( 1 pc : 5 ps ), Rp 49,184,464.61 Err:509 Err:509 Err:509
Bekisting / acuan Fair faced Multiplek/ plat baja (exposed) Rp 10,259,503.31 Err:509 Err:509 Err:509
Pekerjaan Angkur Kolom Rp 19,500,000.00 Err:509 Err:509 Err:509
5 PEKERJAAN STRUKTUR ATAS
Beton mutu k-300 pada pelat, balok, kolom dan tangga Rp 339,717,790.86 Err:509 Err:509
Pembesian BJTD 40 (fy= 400 Mpa) pada pelat, balok, kolom dan tangga Rp 616,544,668.94 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
Bekisting Bondeck Rp 171,303,862.52 Err:509 Err:509
Bekisting / acuan dari Multipleks Rp 261,923,365.54 Err:509 Err:509
PEKERJAAN BAJA Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
PEKERJAAN SHEAR CONNECTOR Rp 7,995,000.00 Err:509 Err:509
Err:509 Err:509
BOBOT RENCANA MINGGUAN Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
KUMULATIF RENCANA Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
BOBOT PELAKSANAAN
KUMULATIF PELAKSANAAN
BULAN TIGA
Keterangan
MINGGU KE MINGGU KE MINGGU KE MINGGU KE MINGGU KE
8 9 10 11 12
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509

#REF!
KEGIATAN : #REF!
PEKERJAAN : #REF!
TAHUN ANGGARAN : #REF!
IV PEKERJAAN DINDING
No. Uraian Pekerjaan panjang

1 2 3
A LANTAI DASAR
V.A.1 PEKERJAAN PASANGAN DAN PLESTERAN
Pasangan Pasir Urug dibawah keramik m3
Pekerjaan Pasangan Dan Pelapis Dinding

1 Pasangan dinding 1/2 bata 1 : 5 mesjid m2
Lantai 1 masjid 5
3
4
Lantai 2-3 masjid 20
3
10
Lantai Dak 5
5
5
1 Pasangan dinding 1/2 bata 1 : 5 kamar mandi m2

Lantai 1 k.mandi 8.5
11
2
2.5
1.5
2
1.5
Jendela BV -0.55
BOLONGAN MASUK -2
2 Plesteran dinding 1 : 3 masjid

Lantai 1 masjid 5
3
4

3
10
Lantai Dak 5
5
5
2 Plesteran dinding 1 : 3 kamar mandi
11
2
2.5
1.5
2
1.5
3 Plesteran dinding 1 : 3 trasram

11
2
2.5
1.5
2
1.5
Pintu PVC -0.84
BOLONGAN MASUK -2
4 Acian masjid
Lantai 1 masjid 5
3
4

3
10
Lantai Dak 5
5
5
4 Acian kamar mandi

11
2
2.5
1.5
2
1.5
5 Dinding Rooster
1.2
6 Dinding Marmer
Lantai 1 masjid 2.4
1.425
3.4
1.05
7 Dinding Keramik
Lantai 1 Toilet & T. Wudhu 1.85
1.35
2.425
0.374
1.5
2.35
1.85
Pintu PVC -0.84
Pekerjaan Pasangan Lantai

1 PAS. LANTAI MARMER 60X60 m2
Lantai 1 R. SHALAT UTAMA 415.42
8.01
SERAMBI 280.15
Lantai 2 R. SHALAT WANITA 257.6
2 PAS. LANTAI KERAMIK 40X40 m2

6.21
7.51
6.8
8.15
5.71
10.48
5.83
7.37
6.4
8.01
5.4
10.25
3 PAS. LANTAI KERAMIK 40X40 Tangga m2

Tangga 1 Anak Tangga 0.3
bodres 1.2
Tangga 2 Anak Tangga 0.3
bodres 1.2
4 PAS. LANTAI KERAMIK 30X30 m2

20.39
4.36
2.51
5 Pas. Waterprofing Atap KM/WC & Kanopi Dak Beton m2

90.59
278.4
6 Pas. Screed Atap KM/WC & Kanopi Dak Beton m2

90.59
278.4
Pekerjaan Pasangan Plafond
1 PAS. PLAFOND gypsum m2
2 PAS. PLAFOND gypsum m2
Pekerjaan kubah
1 kubah kecil kg
2 kubah besar kg
1 Pasangan dinding 1/2 bata 1 : 5 minaret m2

Lantai 1 1.81
0.858
0.858
0.858
pintu besi
Pekerjaan pengelola
Lantai 1 pengelola 10
5
6
pintu 1
pintu 2
jendela
roster
Pekerjaan kios
Lantai 1 kios 20
22.83
5
3
3.5
1.049
Pekerjaan minaret
1 Tangga minaret m2
Lantai 1 dia 100 tangga 0.858
dia 100 19.786
dia 50 0.6
jmlh tinggi volume
4 6 7=4X6
1,189.76
14.00 3.60 252.00
8.00 3.60 86.40
1.00 3.60 14.40
4.00 6.48 518.40
4.00 6.48 77.76
1.00 6.48 64.80
8.00 2.50 100.00

4.00 3.50 70.00
2.00 0.60 6.00
283.53
3.00 3.55 90.53
2.00 3.55 78.10
4.00 3.55 28.40
2.00 3.55 17.75
2.00 2.55 7.65
10.00 2.55 51.00
12.00 2.55 45.90
20.00 0.50 (11.00)
4.00 1.55 (24.80)
2,379.52
14.00 3.60 504.00
8.00 3.60 172.80
1.00 3.60 28.80
4.00 6.48 1,036.80

4.00 6.48 155.52
1.00 6.48 129.60
8.00 2.50 200.00

4.00 3.50 140.00
2.00 0.60 12.00
232.65
3.00 1.55 79.05
2.00 1.55 68.20
4.00 1.55 24.80
2.00 1.55 15.50
2.00 0.55 3.30
10.00 0.55 22.00
12.00 0.55 19.80
279.92
3.00 2.00 102.00
2.00 2.00 88.00
4.00 2.00 32.00
2.00 2.00 20.00
2.00 2.00 12.00
10.00 2.00 80.00
12.00 2.00 72.00
28.00 2.00 (94.08)
4.00 2.00 (32.00)
2,379.52
14.00 3.60 504.00
8.00 3.60 172.80
1.00 3.60 28.80
4.00 6.48 1,036.80

4.00 6.48 155.52
1.00 6.48 129.60
8.00 2.50 200.00

4.00 3.50 140.00
2.00 0.60 12.00
638.65
3.00 3.55 181.05
2.00 3.55 156.20
4.00 3.55 56.80
2.00 3.55 35.50
2.00 2.55 15.30
10.00 2.55 102.00
12.00 2.55 91.80
8.64
24.00 0.15 8.64
-
113.81
2.00 8.80 84.48
2.00 2.10 11.97
1.00 1.95 13.26
1.00 1.95 4.10
-
381.15
24.00 2.00 177.60
24.00 2.00 129.60
4.00 2.00 38.80
2.00 2.00 2.99
2.00 2.00 12.00
4.00 2.00 37.60
4.00 2.00 29.60
14.00 2.00 (47.04)
-
961.18
1.00 1.00 415.42
1.00 1.00 8.01
1.00 1.00 280.15
1.00 1.00 257.60
88.12
1.00 1.00 6.21
1.00 1.00 7.51
1.00 1.00 6.80
1.00 1.00 8.15
1.00 1.00 5.71
1.00 1.00 10.48
1.00 1.00 5.83
1.00 1.00 7.37
1.00 1.00 6.40
1.00 1.00 8.01
1.00 1.00 5.40
1.00 1.00 10.25
15.84
18.00 1.20 6.48
1.00 1.20 1.44
18.00 1.20 6.48
1.00 1.20 1.44
79.62
2.00 1.00 40.78
2.00 1.00 8.72
12.00 1.00 30.12
368.99
1.00 1.00 90.59
1.00 1.00 278.40
368.99
1.00 1.00 90.59
1.00 1.00 278.40
525.17
73.72
259.27 9.56 2,478.62
257.39 9.56 2,460.65
79.27
4.00 2.50 18.10
4.00 1.60 5.49
16.00 4.00 54.91
4.00 0.69 2.37
(1.60)
137.95
2.00 3.50 70.00
1.00 3.50 17.50
3.00 3.50 63.00
(4.06) 1.00 (4.06)
(2.85) 1.00 (2.85)
(0.96) 2.00 (1.92)
(0.62) 6.00 (3.72)
237.04
1.00 3.52 70.40
2.00 1.00 45.66
3.00 3.523 52.85
4.00 3.52 42.24
4.00 1.25 17.50
8.00 1.00 8.39
644.05
3.00 9.86 25.38
2.00 9.86 390.18
66.00 5.77 228.49
JUMLAH "I" 11,110.28
27
HARGA SATUAN PEKERJAAN
PEKERJAAN : Pembangunan Gedung dan Sarana Sentra IKM Pengelohan Sagu Kabupaten Kepulauan Meranti
LOKASI : Kabupaten Kepulauan Meranti - Riau
TAHUN ANGGARAN : Tahun Anggaran 2017
KODE
NO. URAIAN PE K E R JAAN
ANALISA
1 2 3
A PEKERJAAN PERSIAPAN
1 1 M' PENGUKURAN DAN PEMASANGAN BOUWPLANK A.1
2 1 M' PENGUKURAN DAN PEMASANGAN BOUWPLANK (Menggunakan Alat Ukur) A.2
3 1 M' PAGAR SEMENTARA DARI SENG GELOMBANG TINGGI 2 M A.3.
4 1 M2 MEMBERSIHKAN LAPANGAN DAN PERATAAN A.4
5 1 M2 PASANGAN STOOT WERK A.5
B PEKERJAAN TANAH
1 1 M3 GALIAN TANAH BIASA SEDALAM 1 METER B.1.
2 1 M2 PEKERJAAN STRIPPING SETINGGI 10 CM B.2.
3 1 M3 PEMBUANGAN TANAH SEJAUH 150 METER B.3
4 1 M3 URUGAN KEMBALI B.4
5 1 M3 PEMADATAN TANAH (MENGGUNAKAN BURUH) B.5.
6 1 M2 PEMADATAN TANAH (MENGGUNAKAN ALAT STEMPER) B.6.
7 1 M3 URUGAN PASIR B.7
8 1 M3 URUGAN SIRTU B.8
14 1 M2 PEKERJAAN PAVING BLOCK (warna abu T-16 uk. 8x10,5x21) B.9
15 1 M2 PEKERJAAN KANSTIN BETON B.10
C PEKERJAAN PONDASI
1 1 M3 PASANG PONDASI BATU KALI 1 Pc : 4 Ps C.1
2 1 M3 PASANG PONDASI BATU KALI 1 Pc : 5 Ps C.2
3 1 M3 PASANG BATU KOSONG (AANSTAMPING) C.3
4 1 M3 PASANG PONDASI ROLLAG BATA 1:4 C.4
5 1 M1 PENYEDIAAN TIANG PANCANG PIPA GALVANIZED 8 Inc TEBAL 5.8 mm C.5
6 1 M1 PENYEDIAAN TIANG PANCANG PIPA GALVANIZED 12 Inc TEBAL 6.9 mm C.6
7 1 M1 PEMANCANGAN TIANG PANCANG PIPA DIA. 8 Inc C.7
8 1 M1 PEMANCANGAN TIANG PANCANG PIPA DIA. 12 Inc C.8
9 1 TITIK PEMANCANGAN TIANG/CERUCUK DOLKEN BESAR DALAM 2 M' C.9
D PEKERJAAN DINDING
1 1 M2 PASANG HOLLOWBLOCK (HB.15) 1 Pc : 4 Pasir D.1
2 1 M2 PASANG BATA MERAH TEBAL 1/2 BATA, 1 Pc : 5 Ps D.2
3 1 M1 PASANG PAGAR BETON PRACETAK, (5x50x213) cm D.3
5 1 M2 PASANG DINDING ROSTER (20X20X100) 1 Pc : 3 Ps D.4
6 1 M2 PASANG DINDING TRIPLEK 4 MM + RANGKA KAYU BORNEO SUPER D.5
E PEKERJAAN PLESTERAN
1 1 M2 PLESTERAN 1 Pc : 3 Ps TEBAL 15 mm E.1
2 1 M2 ACIAN E.2
3 1 M2 PLESTERAN BETON , 1 Pc : 3 Ps TEBAL 15 mm E.3
4 1 M2 WATERPROOFING (COATING) E.4.
5 1 M2 SCREEDING , TEBAL 2 cm E.5.
6 1 M2 GROUTING NON SHRINGKAGE , TEBAL 3 cm E.6.
F PEKERJAAN PASANGAN LANTAI & PLAFOND
1 1 M2 PASANGAN KERAMIK UK. 20X20 F.1
13 Harga Satuan Pekerjaan

KODE
ANALISA
1 2 3
6 1 M2 PASANGAN GRANIT UK. 60X60 F.6
7 1 M2 PASANGAN KERAMIK DINDING UK. 20X30 F.7
8 1 M2 PASANGAN KERAMIK STEPNOSING UK. 10X30 F.8
9 1 M3 PASANGAN KONSTRUKSI LANTAI KAYU KAMPER MEDAN/KRUING F.9
10 1 M3 PASANGAN BALOK KAYU ULIN F.10
11 1 M3 PASANGAN PAPAN KAYU ULIN F.11
12 1 M3 PASANGAN BALOK KAYU MERANTI F.12
13 1 M3 PASANGAN PAPAN KAYU MERANTI F.13
14 1 M2 FLOOR HARDENER LANTAI BETON F.14
15 1 M2 PASANGAN BATU ALAM F.15
16 1 M2 PASANGAN PLAFOND GYPSUM TEBAL 9 MM + RANGKA HOLLOW F.16
17 1 M2 PASANGAN PLAFOND GRC 4 MM + RANGKA HOLLOW F.17
G PEKERJAAN ATAP
1 1 M2 PASANGAN ATAP METAL G.1.
2 1 M2 PASANGAN NOK METAL G.2
3 1 M2 PASANGAN KASO + RENG ATAP SIRAP KAYU KAMPER G.3
4 1 M2 PASANGAN BAJA RINGAN G.4
5 1 M1 PASANGAN LISTPLANK METAL G.5
6 1 M2 PASANGAN LISTPLANK KAYU G.6
7 1 M1 PASANGAN TALANG DATAR, SENG BJLS 28 (0,28 mm) G.7
8 1 M2 PASANGAN ALUMUNIUM FOIL G.8
9 1 M2 PASANGAN GLASSWOOL & WIREMESH GALVANISZED G.9
10 1 M2 PASANGAN RAM KAWAT HARMONIKA G.11
H PEKERJAAN BETON, BESI & BEGISTING
1 1 M3 MEMBUAT BETON TUMBUK, 1 Pc : 3 Ps : 5 Kr H.1
2 1 M3 COR BETON SITE MIX K. 175 H.2
3 1 M3 COR BETON SITE MIX K. 225 H.3
4 1 M3 COR BETON K. 225 READY MIX MAX. 6 M3 BERIKUT SELANG H.4
5 1 M3 BETON MUTU F' = 21,7 Mpa (K 250), SLUMP (12 + 2) CM, W/C = 0,56 H.5
6 1 KG PEKERJAAN IWF EX.DN H.6
7 1 KG PEKERJAAN PIPA BAJA H.6a
8 1 BUAH PASANG ANGKUR Ø 25 H.7

KODE
ANALISA
1 2 3
9 1 BUAH PASANG ANGKUR Ø 16 H.8
10 1 KG PENGELASAN LAS LISTRIK TEBAL KAWAT 4 mm H.9
11 1 TITIK MELOBANG KONSTRUKSI BESI DENGAN BOR H.10
12 1 M2 PASANG BEKISTING MULTIPLEKS 9 mm H.11
13 1 M2 PASANG BEKISTING MULTIPLEKS 12 mm H.12
14 1 M2 PEMBUATAN BEKISTING UNTUK PLAT BETON PRACETAK (5XPAKAI) H.13
15 1 M2 PEMBUATAN BEKISTING UNTUK KOLOM BETON PRACETAK (10-12XPAKAI) H.14
16 1 BUAH PEMASANGAN DAN MEMBUKA BEKISTING KOMPONEN PLAT BETON PRACETAK H.15
17 1 BUAH PEMASANGAN DAN MEMBUKA BEKISTING KOMPONEN KOLOM BETON PRACETAK H.16
18 1 BUAH MENDIRIKAN KOMPONEN KOLOM PRACETAK H.17
19 1 BUAH MENDIRIKAN KOMPONEN PLAT PRACETAK H.18
20 1 KG PEMBESIAN DENGAN BESI PLOS ATAU BESI ULIR H.19
21 1 M2 BEKISTING BONDECK TEBAL 0.75 MM H.20
22 1 M1 PEKERJAAN KOLOM PRAKTIS 11X11 CM H.21
I PEKERJAAN PENGECATAN
1 1 M2 PENGECATAN DINDING INTERIOR (1 Lps Dasar + 2 Lapis Penutup) I.1
2 1 M2 PENGECATAN DINDING EXTERIOR (1 Lps Dasar + 2 Lapis Penutup) I.2
3 1 M2 CAT DUKO 3X I.3
4 1 KG PENGECATAN BAJA (2 LAPIS MENI, 2 LAPIS CAT BESI) I.4
5 1 KG PENGECATAN BAJA DENGAN MENI DUA LAPIS I.5
6 1 M2 PENGECATAN BIDANG KAYU DENGAN POLITUR ULTRAN I.6
J PEKERJAAN SANITASI
1 1 BH CLOSET DUDUK CW660NPJ EX. TOTO J.1
2 1 BH CLOSET JONGKOK CE7 EX. TOTO J.2
3 1 BH JET WASHER TX403SBW EX. TOTO J.3
4 1 BH KRAN DINDING T23B13 EX. TOTO J.4
5 1 BH WASHTAFEL LW246J EX. TOTO J.5
6 1 BH URINOIR U104 EX. TOTO J.6
7 1 BH FLOOR DRAIN J.7
8 1 BH BAK CUCI STAINLES STEEL J.8
9 1 BH BAK AIR FIBER UKURAN KECIL J.9
K PEKERJAAN PINTU & JENDELA
1 1 M1 PEMASANGAN KUSEN ALUMUNIUM K.1
2 1 M2 PASANG PINTU PANEL KAYU JATI K.2
1 M2 PASANG DAUN PINTU BESI PLAT BAJA TEBAL 2 MM RANGKAP ATAU TRALIS + RANGKA
3 K.3
BAJA SIKU
4 1 PSG PEMASANGAN PULL HANDLE DEKKSON PH D 1868 40X40X25X600 K.4
5 1 PSG PEMASANGAN LAVER HANDLE DEKKSON LHP 2228 AZ SN+NP K.5
6 1 PSG PEMASANGAN HINGE DEKKSON ESS 316 4X3X3MM 4BB K.6
7 1 PSG PEMASANGAN HINGE DEKKSON NYLON ES IR 3X2.5X2.5 MM 4NR NA K.7
8 1 PCS PEMASANGAN KAIT ANGIN K.8
9 1 PCS PEMASANGAN KUNCI SELOT K.9
10 1 M2 PEMASANGAN KACA TEBAL 5 MM K.10
11 1 M2 PEMASANGAN KACA TEMPRED TEBAL 8 MM K.11
12 1 UNIT PINTU P1 K.12

KODE
ANALISA
1 2 3
21 1 UNIT TP (TIRAI PLASTIK) K.21
22 1 UNIT JENDELA J1 K.22
27 1 UNIT JENDELA BV1 K.27
28 1 UNIT JENDELA BV2 K.28
29 1 UNIT JENDELA GB1 K.29
30 1 UNIT JENDELA GB2 K.30
31 1 UNIT JENDELA K1 (KISI-KISI) K.31
32 1 UNIT JENDELA K2 (KISI-KISI) K.32
K PEKERJAAN LAIN-LAIN
1 1 M1 WATER STOP RUBBER PVC L.1
2 1 M2 PEMASANGAN ALUMUNIUM COMPOSITE PANEL (ACP) L.2
3 1 M1 RAILING HOLLOW 4x4 cm tbl 0.4 mm L.3
4 1 BUAH BAK KONTROL PAS. BATU BATA 45X45 CM TINGGI 50 CM L.4
5 1 M1 RABAT BETON LEBAR 75 CM & SALURAN BATAKO UK. 25X40 CM L.5

Sagu Kabupaten Kepulauan Meranti
HARGA SATUAN JUMLAH JASA 10% JUMLAH TOTAL

UPAH (Rp.) BAHAN (Rp.) (Rp.) (Rp.) (Rp.)
4 5 6=(4+5) 7=(10% X 6) 8=(6+7)
25,197.00 36,468.00 61,665.00 6,166.50 67,831.50

47,535.00 61,468.00 109,003.00 10,900.30 119,903.30
71,892.00 527,017.35 598,909.35 59,890.94 658,800.29
17,490.00 - 17,490.00 1,749.00 19,239.00
73,406.60 152,100.00 225,506.60 22,550.66 248,057.26
78,745.00 - 78,745.00 7,874.50 86,619.50

5,749.00 - 5,749.00 574.90 6,323.90
59,090.00 - 59,090.00 5,909.00 64,999.00
57,490.00 - 57,490.00 5,749.00 63,239.00
37,490.00 - 37,490.00 3,749.00 41,239.00
5,548.00 - 5,548.00 554.80 6,102.80
31,498.00 192,099.60 223,597.60 22,359.76 245,957.36
28,745.00 606,375.60 635,120.60 63,512.06 698,632.66
48,957.84 15,398.63 64,356.47 6,435.65 70,792.12
11,607.29 90,114.10 101,721.39 10,172.14 111,893.53
247,923.00 679,128.00 927,051.00 92,705.10 1,019,756.10

247,923.00 641,121.60 889,044.60 88,904.46 977,949.06
140,189.40 300,024.90 440,214.30 44,021.43 484,235.73
539,190.00 967,822.40 1,507,012.40 150,701.24 1,657,713.64
71,949.90 614,717.25 686,667.15 68,666.72 755,333.87
71,949.90 1,082,392.50 1,154,342.40 115,434.24 1,269,776.64
252,903.56 - 252,903.56 25,290.36 278,193.92
252,903.56 - 252,903.56 25,290.36 278,193.92
11,498.00 30,800.00 42,298.00 4,229.80 46,527.80
48,695.00 292,475.80 341,170.80 34,117.08 375,287.88

48,695.00 123,656.50 172,351.50 17,235.15 189,586.65
98,390.00 305,191.90 403,581.90 40,358.19 443,940.09
98,390.00 214,324.80 312,714.80 31,271.48 343,986.28
86,814.30 123,292.00 210,106.30 21,010.63 231,116.93
53,919.00 20,783.90 74,702.90 7,470.29 82,173.19

35,946.00 5,525.00 41,471.00 4,147.10 45,618.10
56,843.40 18,925.90 75,769.30 7,576.93 83,346.23
39,045.80 151,250.00 190,295.80 19,029.58 209,325.38
35,946.00 37,307.10 73,253.10 7,325.31 80,578.41
43,170.00 429,000.00 472,170.00 47,217.00 519,387.00
125,811.00 147,042.10 272,853.10 27,285.31 300,138.41

4 5 6=(4+5) 7=(10% X 6) 8=(6+7)

125,811.00 140,760.50 266,571.50 26,657.15 293,228.65
125,811.00 132,979.10 258,790.10 25,879.01 284,669.11
125,811.00 156,494.50 282,305.50 28,230.55 310,536.05
45,082.30 224,020.42 269,102.72 26,910.27 296,012.99
45,082.30 327,130.90 372,213.20 37,221.32 409,434.52
161,757.00 149,909.40 311,666.40 31,166.64 342,833.04
117,811.00 597,679.80 715,490.80 71,549.08 787,039.88
1,298,232.00 8,888,650.00 10,186,882.00 1,018,688.20 11,205,570.20
1,298,232.00 13,653,680.00 14,951,912.00 1,495,191.20 16,447,103.20
1,298,232.00 14,703,680.00 16,001,912.00 1,600,191.20 17,602,103.20
1,298,232.00 5,253,680.00 6,551,912.00 655,191.20 7,207,103.20
1,298,232.00 6,303,680.00 7,601,912.00 760,191.20 8,362,103.20
30,236.40 66,000.00 96,236.40 9,623.64 105,860.04
116,278.00 358,186.50 474,464.50 47,446.45 521,910.95
12,673.40 145,851.73 158,525.13 15,852.51 174,377.64
12,673.40 146,631.13 159,304.53 15,930.45 175,234.98
34,597.80 77,304.00 111,901.80 11,190.18 123,091.98

34,597.80 30,006.00 64,603.80 6,460.38 71,064.18
30,236.40 1,034,930.00 1,065,166.40 106,516.64 1,171,683.04
60,472.80 126,000.00 186,472.80 18,647.28 205,120.08
25,197.00 25,728.00 50,925.00 5,092.50 56,017.50
25,197.00 607,728.00 632,925.00 63,292.50 696,217.50
23,422.40 83,960.80 107,383.20 10,738.32 118,121.52
23,422.40 25,410.00 48,832.40 4,883.24 53,715.64
23,422.40 50,183.00 73,605.40 7,360.54 80,965.94
24,597.80 41,736.40 66,334.20 6,633.42 72,967.62
213,104.00 1,002,820.00 1,215,924.00 121,592.40 1,337,516.40

226,738.00 1,188,990.00 1,415,728.00 141,572.80 1,557,300.80
226,538.00 1,259,465.00 1,486,003.00 148,600.30 1,634,603.30
301,103.00 1,010,000.00 1,311,103.00 131,110.30 1,442,213.30
217,240.30 1,177,486.50 1,394,726.80 139,472.68 1,534,199.48
8,027.76 16,222.50 24,250.26 2,425.03 26,675.29
17,568.20 16,747.50 34,315.70 3,431.57 37,747.27
23,541.64 120,000.00 143,541.64 14,354.16 157,895.80

4 5 6=(4+5) 7=(10% X 6) 8=(6+7)

23,541.64 62,500.00 86,041.64 8,604.16 94,645.80
1,273.40 465.54 1,738.94 173.89 1,912.83
4,394.50 - 4,394.50 439.45 4,833.95
76,925.00 92,975.50 169,900.50 16,990.05 186,890.55
76,925.00 92,715.25 169,640.25 16,964.03 186,604.28
37,965.60 47,644.60 85,610.20 8,561.02 94,171.22
10,991.00 42,020.10 53,011.10 5,301.11 58,312.21
8,380.00 - 8,380.00 838.00 9,218.00
10,957.00 - 10,957.00 1,095.70 12,052.70
62,153.80 - 62,153.80 6,215.38 68,369.18
54,162.80 - 54,162.80 5,416.28 59,579.08
6,792.90 15,677.55 22,470.45 2,247.05 24,717.50
29,176.00 136,417.50 165,593.50 16,559.35 182,152.85
190,017.00 18,802.33 208,819.33 20,881.93 229,701.26
11,476.74 31,920.00 43,396.74 4,339.67 47,736.41

11,476.74 34,208.00 45,684.74 4,568.47 50,253.21
107,023.00 114,593.86 221,616.86 22,161.69 243,778.55
1,694.60 1,709.10 3,403.70 340.37 3,744.07
847.30 480.05 1,327.35 132.74 1,460.09
21,082.60 24,090.00 45,172.60 4,517.26 49,689.86
542,918.00 2,900,000.00 3,442,918.00 344,291.80 3,787,209.80

542,918.00 365,000.00 907,918.00 90,791.80 998,709.80
16,197.00 476,000.00 492,197.00 49,219.70 541,416.70
16,197.00 286,000.00 302,197.00 30,219.70 332,416.70
337,735.00 477,000.00 814,735.00 81,473.50 896,208.50
259,460.00 2,600,000.00 2,859,460.00 285,946.00 3,145,406.00
16,197.00 30,666.00 46,863.00 4,686.30 51,549.30
46,568.70 198,000.00 244,568.70 24,456.87 269,025.57
627,020.00 264,000.00 891,020.00 89,102.00 980,122.00
10,827.22 125,865.85 136,693.07 13,669.31 150,362.38

468,690.00 615,400.00 1,084,090.00 108,409.00 1,192,499.00
264,493.60 922,185.00 1,186,678.60 118,667.86 1,305,346.46
73,189.40 903,650.00 976,839.40 97,683.94 1,074,523.34

73,189.40 313,500.00 386,689.40 38,668.94 425,358.34
73,189.40 488,400.00 561,589.40 56,158.94 617,748.34
73,189.40 34,650.00 107,839.40 10,783.94 118,623.34
24,370.40 16,120.00 40,490.40 4,049.04 44,539.44
24,370.40 16,120.00 40,490.40 4,049.04 44,539.44
23,291.84 118,800.00 142,091.84 14,209.18 156,301.02
23,291.84 302,500.00 325,791.84 32,579.18 358,371.02
26,332,931.72 26,332,931.72 26,332,931.72
12,857,222.66 12,857,222.66 12,857,222.66
10,883,427.50 10,883,427.50 10,883,427.50
10,883,427.50 10,883,427.50 10,883,427.50
8,546,274.64 8,546,274.64 8,546,274.64

4 5 6=(4+5) 7=(10% X 6) 8=(6+7)

8,546,274.64 8,546,274.64 8,546,274.64
5,853,002.70 5,853,002.70 5,853,002.70
4,825,925.91 4,825,925.91 4,825,925.91
10,426,648.39 10,426,648.39 10,426,648.39
3,098,107.56 3,098,107.56 3,098,107.56
4,525,047.88 4,525,047.88 4,525,047.88
3,499,723.13 3,499,723.13 3,499,723.13
2,354,152.88 2,354,152.88 2,354,152.88
1,565,251.57 1,565,251.57 1,565,251.57
2,069,064.69 2,069,064.69 2,069,064.69
2,194,868.27 2,194,868.27 2,194,868.27
792,950.49 792,950.49 792,950.49
1,250,685.54 1,250,685.54 1,250,685.54
787,163.53 787,163.53 787,163.53
7,282,280.01 7,282,280.01 7,282,280.01
8,935,631.09 8,935,631.09 8,935,631.09
14,378.40 137,250.00 151,628.40 15,162.84 166,791.24

165,653.00 580,350.00 746,003.00 74,600.30 820,603.30
116,278.00 26,935.00 143,213.00 14,321.30 157,534.30
116,278.00 425,142.00 541,420.00 54,142.00 595,562.00
871,095.37 871,095.37 871,095.37

HARGA SATUAN PEKERJAAN
PEKERJAAN : Pembangunan Gedung dan Sarana Sentra IKM Pengelohan Sagu Kabupaten Kepula
HARGA MATERIAL UPAH

NO. URAIAN Satuan
(Rp.) (Rp.)
1 2 3 4
Ventilasi
1 Exhaust fan 840 cmh Unit 2,100,000.00 5,250.00
2 Exhaust fan 1080 cmh Unit 2,800,000.00 70,000.00
3 AC 1 PK Unit 5,000,000.00 125,000.00
4 AC 2 PK Unit 10,000,000.00 250,000.00
PLUMBING AIR BERSIH & AIR KOTOR

5 Water Treatment Pump : 166 l/m ; 16 M ; 1,5 HP Unit 7,500,000.00 187,500.00
6 Deep Well Pump : 153 l/m ; 107 M ; 9,1 HP Unit 6,000,000.00 150,000.00
7 Submersible Pump : 166 l/m ; 18 M ; 1,6 HP Unit 14,800,000.00 370,000.00
: 400 l/m ; 18 M ; 3.7 kW ;
8 Submersible Pump
1500 RPM
Unit 21,000,000.00 525,000.00
9 Sand Filter : 18 m3 Unit 36,000,000.00 900,000.00

10 Carbon Filter : 18 m3 Unit 50,000,000.00 1,250,000.00
11 Sewage Treatment Plant : 3 m3 Unit 15,000,000.00 375,000.00
12 Sewage Treatment Plant : 6 m3 Unit 25,000,000.00 625,000.00
13 Sewage Treatment Plant : 12 m3 Unit 46,000,000.00 1,150,000.00
14 Sewage Treatment Plant : 35 m3 Unit 195,000,000.00 4,875,000.00
Pipa PVC
15 pipa
-Dia. 150 mm m 259,000.00 6,475.00
-Dia. 100 mm m 172,666.67 4,316.67
-Dia. 80 mm m 129,500.00 3,237.50
-Dia. 65 mm m 118,000.00 2,950.00
-Dia. 50 mm m 78,000.00 1,950.00
-Dia. 25 mm m 39,000.00 975.00
-Dia. 20 mm m 29,000.00 725.00
-Dia. 15 mm m 24,000.00 600.00
-Dia. 10 mm
16 Pipa Tee
-Dia. 20 mm bh 3,500.00 87.50
-Dia. 15 mm bh 3,250.00 81.25
17 Pipa Elbow 90
-Dia. 20 mm bh 4,000.00 100.00
-Dia. 15 mm bh 3,500.00 87.50
18 Reducer
-Dia. 50 mm x 25 mm bh 47,000.00 1,175.00
19 Clean out
-Dia. 20 mm bh 185,000.00 4,625.00
22 Harga Satuan Pekerjaan MEP

HARGA MATERIAL UPAH
NO. URAIAN Satuan
(Rp.) (Rp.)
1 2 3 4
-Dia. 15 mm bh 175,000.00 4,375.00
PIPA GALVANIZ
19 Pipa Galvanis
-Dia. 350 mm
-Dia. 250 mm
-Dia. 150 mm m 327,777.78 8,194.44
-Dia. 100 mm m 245,833.33 6,145.83
-Dia. 80 mm m 172,500.00 4,312.50
-Dia. 65 mm m 132,500.00 3,312.50
-Dia. 50 mm m 104,166.67 2,604.17
-Dia. 40 mm m 76,666.67 1,916.67
-Dia. 32 mm m 67,500.00 1,687.50
-Dia. 25 mm m 52,083.33 1,302.08
-Dia.20 mm m 34,166.67 854.17
19 Header
-Dia. 100 mm m 245,833.33 6,145.83
-Dia. 80 mm m 172,500.00 4,312.50
20 Gate Valve
-Dia. 200 mm bh 2,590,000.00 64,750.00
-Dia. 100 mm bh 1,730,000.00 43,250.00
-Dia. 80 mm bh 1,295,000.00 32,375.00
-Dia. 65 mm bh 1,080,000.00 27,000.00
-Dia. 50 mm bh 863,333.33 21,583.33
-Dia. 25 mm bh 200,000.00 5,000.00
21 Check Valve
-Dia. 100 mm bh 5,700,000.00 142,500.00
-Dia. 65 mm bh 3,562,500.00 89,062.50
-Dia. 50 mm bh 2,850,000.00 71,250.00
22 Flexsible Joint
-Dia. 150 mm bh 1,440,000.00 36,000.00
-Dia. 100 mm bh 960,000.00 24,000.00
-Dia. 80 mm bh 720,000.00 18,000.00
-Dia. 65 mm bh 600,000.00 15,000.00
-Dia. 50 mm bh 480,000.00 12,000.00
23 Strainer
-Dia. 200 mm bh 2,400,000.00 60,000.00
-Dia. 100 mm bh 1,600,000.00 40,000.00
-Dia. 80 mm bh 1,200,000.00 30,000.00
-Dia. 65 mm bh 1,000,000.00 25,000.00
-Dia. 50 mm bh 800,000.00 20,000.00
24 Foot Valve
-Dia. 100 mm bh 1,750,000.00 43,750.00
-Dia. 80 mm bh 1,300,000.00 32,500.00
25 Float Valve
-Dia. 150 mm bh 2,400,000.00 60,000.00
-Dia. 50 mm bh 800,000.00 20,000.00
26 Meter Air bh 185,000.00 4,625.00

HARGA MATERIAL UPAH
NO. URAIAN Satuan
(Rp.) (Rp.)
1 2 3 4
28 Bak Kontrol lot 750,000.00 18,750.00
PLUMBING HYDRANT
29 Pompa Diesel Hydrant Unit 175,000,000.00 4,375,000.00
30 Pompa Elektrik Hydrant Unit 95,000,000.00 2,375,000.00
31 Pompa Jockey Hydrant Unit 32,500,000.00 812,500.00
32 Pipa BSH 40
-Dia. 350 mm m 900,000.00 22,500.00
-Dia. 300 mm m 758,333.33 18,958.33
-Dia. 250 mm m 350,000.00 8,750.00
-Dia. 200 mm m 416,666.67 10,416.67
-Dia. 150 mm m 268,666.67 6,716.67
-Dia. 100 mm m 152,000.00 3,800.00
-Dia. 80 mm m 108,333.33 2,708.33
-Dia. 65 mm m 83,333.33 2,083.33
-Dia. 50 mm m 52,000.00 1,300.00
-Dia. 40 mm m 38,666.67 966.67
-Dia. 32 mm m 33,333.33 833.33
-Dia. 25 mm m 23,833.33 595.83
-Dia. 20 mm m 15,333.33 383.33
33 Outdoor Hydrant Box Set 5,400,000.00 135,000.00
34 Pillar Hydrant Set 3,700,000.00 92,500.00
35 Siamese connection Set 4,700,000.00 117,500.00
36 Indoor Hydrant Box Set 7,400,000.00 185,000.00
37 Sprinkler bh 22,000.00 550.00
38 Fire Extinguisher / APAR 2.5 kg bh 380,000.00 9,500.00
39 Fire Extinguisher / APAR 6 kg bh 850,000.00 21,250.00
FIRE ALARM
40 MCFA. Kapasitas 20 Zone Unit 1,500,000.00 37,500.00
41 Rectifier bh 500,000.00 12,500.00
42 Power surge arrester bh 3,000,000.00 75,000.00
43 Battery & Charger 4 jam bh 2,000,000.00 50,000.00
44 Grounding untuk MCFA dan Surge Arrester (R<0.5 Ohm) lot 500,000.00 12,500.00
45 TB-FA bh 325,000.00 8,125.00
46 Smoke Detector bh 395,000.00 9,875.00
47 Rate of rise temperatur / Heat detector bh 80,000.00 2,000.00
48 Manual Push button bh 163,000.00 4,075.00
49 Indikator Lamp bh 50,000.00 1,250.00
50 Bell alarm bh 190,000.00 4,750.00
51 End of line resistor bh 48,100.00 1,202.50
52 Instalasi peralatan Alarm NYA 2x1.5 mm2 di Conduit
dia.20 mm
Instalasi Rate of rise temperatur / Heat
-
detector
ttk 90,000.00 2,250.00
- Instalasi Smoke detector ttk 144,000.00 3,600.00
- Instalasi Manual Push button ttk 180,000.00 4,500.00
- Instalasi Indikator Lamp ttk 180,000.00 4,500.00

HARGA MATERIAL UPAH
NO. URAIAN Satuan
(Rp.) (Rp.)
1 2 3 4
- Instalasi Bell alarm ttk 180,000.00 4,500.00
MATV
53 Antene UHF Unit 680,000.00 17,000.00
54 Antene VHF Unit 785,000.00 19,625.00
55 MA (Master Amplifier)/Mixer bh 470,000.00 11,750.00
56 Coaxial 75 ohm m 16,000.00 400.00
57 Termination & supporting material lot 500,000.00 12,500.00
58 Splitter 6 way bh 125,000.00 3,125.00
59 Terminal Box Splitter TV bh 250,000.00 6,250.00
60 TV outlet bh 53,000.00 1,325.00
61 Instalasi TV outlet ttk 241,833.33 6,045.83
CCTV
62 DVR bh 3,100,000.00 77,500.00
63 Battery & Charger 4 jam bh 2,000,000.00 50,000.00
64 Camera colour fixed Outdoor type bh 1,200,000.00 30,000.00
65 Dome Fixed Camera Indoor type bh 2,000,000.00 50,000.00
66 Stop Kontak 1 fasa bh 50,000.00 1,250.00
67 kabel RG 6 + Conduit HI dia 20 mm2 Instalasi camera CCTV ttk 291,666.67 7,291.67
68 NYM 3x2.5 + Conduit HI dia 20 mm2 ttk 833,333.33 20,833.33
69 NYMHY 2x2.5 + Conduit HI dia 20 mm2 ttk 641,666.67 16,041.67
TATA SUARA
70 Power Amplifier bh 3,000,000.00 75,000.00
71 Mixer bh 3,500,000.00 87,500.00
72 Mic bh 110,000.00 2,750.00
73 Rak sound system bh 2,000,000.00 50,000.00
74 Terminal box sound system (TBSS) bh 250,000.00 6,250.00
75 Toa speaker passif bh 600,000.00 15,000.00
76 Colloum speaker passif bh 700,000.00 17,500.00
77 Volume control bh 110,000.00 2,750.00
NYMHY 2x1.5 mm2 + Conduit dia. 20 mm2 Instalasi kabel
78
speaker
ttk 132,500.00 3,312.50
NYMHY 3x2.5 mm2 + Conduit dia. 20 mm2 Instalasi kabel

79
speaker
ttk 16,833.33 420.83
TELEPON
80 TB-TELP
81 PABX bh 250,000.00 6,250.00
82 Outlet Telepon bh 45,000.00 1,125.00
83 Pesawat Telepon bh 175,000.00 4,375.00
Instalasi Outlet Telepon ke TB, ITC 1x2x0,6 mm2 + conduit 20
84
mm2
ttk 53,000.00 1,325.00
85 Instalasi PABX ke TB, ITC 10x2x0,6 mm2 + conduit 20 mm2 m 21,833.33 545.83
KABEL
85 ITC 1x2x0.6 m 1,700.00 42.50

HARGA MATERIAL UPAH
NO. URAIAN Satuan
(Rp.) (Rp.)
1 2 3 4
86 ITC 10x2x0.6 m 20,000.00 500.00

87 Conduit dia. 20 mm2 m 1,833.33 45.83
88 NYMHY 2x1.5 mm2 m 7,000.00 175.00
89 NYMHY 2x2.5 mm2 m 11,000.00 275.00
90 NYMHY 3x2.5 mnn2 m 15,000.00 375.00
91 NYM 3 x 2.5 mm2 + Conduit m 14,833.33 370.83
92 NYM 3 x 1.5 mm2 m 9,000.00 225.00
93 NYM 3 x 2.5 mm2 m 13,000.00 325.00
94 NYM 3 x 4 mm2 m 20,000.00 500.00
95 NYY 1 x 95 mm2 m 155,000.00 3,875.00
96 NYY 1 x 150 mm2 m 240,000.00 6,000.00
97 NYY 3 x 4 mm2 m 23,000.00 575.00
98 NYY 3 x 10 mm2 m 52,000.00 1,300.00
99 NYY 4 x 2.5 mm2 m 20,000.00 500.00
100 NYY 4 x 4 mm2 m 30,000.00 750.00
101 NYY 4 x 6 mm2 m 42,000.00 1,050.00
102 NYY 4 x 10 mm2 m 67,000.00 1,675.00
103 NYY 4 x 16 mm2 m 111,000.00 2,775.00
104 NYY 4 x 25 mm2 m 170,000.00 4,250.00
105 NYY 4 x 35 mm2 m 231,000.00 5,775.00
106 NYY 4 x 50 mm2 m 314,000.00 7,850.00
107 NYY 4 x 70 mm2 m 444,000.00 11,100.00
108 NYY 4 x 95 mm2 m 610,000.00 15,250.00
109 NYY 4 x 120 mm2 m 764,000.00 19,100.00
110 NYY 4 x 150 mm2 m 940,000.00 23,500.00
111 NYY 4 x 185 mm2 m 1,169,000.00 29,225.00
112 NYY 4 x 240 mm2 m 1,530,000.00 38,250.00
113 NYFGbY 3 x 2.5 mm2 m 23,000.00 575.00
114 NYFGbY 3 x 4 mm2 m 35,000.00 875.00
115 NYFGbY 3 x 10 mm2 m 69,000.00 1,725.00
116 NYFGbY 4 x 4 mm2 m 40,000.00 1,000.00
117 NYFGbY 4 x 6 mm2 m 52,000.00 1,300.00
118 NYFGbY 4 x 10 mm2 m 75,000.00 1,875.00
119 NYFGbY 4 x 16 mm2 m 128,000.00 3,200.00
120 NYFGbY 4 x 25 mm2 m 190,000.00 4,750.00
121 NYFGbY 4 x 35 mm2 m 256,000.00 6,400.00
122 NYFGbY 4 x 50 mm2 m 342,000.00 8,550.00
123 NYFGbY 4 x 70 mm2 m 477,000.00 11,925.00
124 NYFGbY 4 x 95 mm2 m 649,000.00 16,225.00
125 NYFGbY 4 x 120 mm2 m 810,000.00 20,250.00
126 NYFGbY 4 x 150 mm2 m 992,000.00 24,800.00
127 NYFGbY 4 x 185 mm2 m 1,230,000.00 30,750.00
128 NYFGbY 4 x 240 mm2 m 1,606,000.00 40,150.00
129 N2XSEFGby 3x185 mm2 m 1,300,000.00 32,500.00
130 N2XSY 1X95 mm2 m 210,000.00 5,250.00
131 Kabel TIC 2x10 mm2 m 8,500.00 212.50
132 Kabel TIC 4x10 mm2 m 14,800.00 370.00
133 Kabel TIC 2x16 mm2 m 10,300.00 257.50

HARGA MATERIAL UPAH
NO. URAIAN Satuan
(Rp.) (Rp.)
1 2 3 4
134 Kabel TIC 4x16 mm2 m 18,400.00 460.00

135 BC 6 mm2 m 25,000.00 625.00
136 BC 10 mm2 m 30,000.00 750.00
137 BC 50 mm2 m 40,000.00 1,000.00
138 BC 2 x 35 mm2 m 70,000.00 1,750.00
BC 70 mm2 m 55,700.00 1,392.50
TRAY KABEL
139 Kabel ladder W400xH100 m 555,000.00 13,875.00
140 Kabel Tray U W150xH50 m 135,000.00 3,375.00
141 Kabel Tray U W200xH50 m 162,000.00 4,050.00
142 Elbow Kabel ladder W400xH100 m 600,000.00 15,000.00
143 Elbow Kabel Tray W200xH50 m 103,000.00 2,575.00
144 Elbow Kabel Tray W150xH50 m 86,000.00 2,150.00
145 Tee Kabel Tray W200xH50 m 143,000.00 3,575.00
146 Tee Kabel Tray W150xH50 m 127,000.00 3,175.00
147 Cross Kabel Tray W150xH50 m 130,000.00 3,250.00
LAMPU & STK

Pas. Titik instalasi lampu NYM 3x2,5 mm2 + PVC Conduit dia. 20
148
mm
ttk 139,433.33 3,485.83
149 Pas. Titik instalasi stop kontak + PVC Conduit dia. 20 mm ttk 229,125.00 5,728.13
150 Pas. Lampu TL 1 x 18 watt TKO bh 160,000.00 4,000.00
151 Pas. Lampu TL 2 x 18 watt TKO bh 280,000.00 7,000.00
152 Pas. Lampu LED Bulb 6 Watt bh 33,000.00 825.00
153 Pas. Lampu LED Bulb 9 Watt bh 40,000.00 1,000.00
156 Pas. Lampu Sorot LED Flood light 150 Watt bh 2,100,000.00 52,500.00
157 Saklar Seri bh 23,000.00 575.00
158 Saklar Tunggal bh 20,000.00 500.00
159 Stop Kontak 16 A bh 19,000.00 475.00
Lampu industrial 80 watt 700,000.00 17,500.00
PENAANGKAL PETIR
160 Tiang Penangkal Petir 20 m bh 15,000,000.00 375,000.00
161 Penangkal Petir Elektrostatis bh 10,500,000.00 262,500.00
162 Arester Lightning protection radius 100 meter bh 6,800,000.00 170,000.00
163 Grounding System max. 2 ohm bh 3,500,000.00 87,500.00
GENSET
164 Genset 350 kVA Set 853,200,000.00 21,330,000.00
165 Panel Kontrol Generator Set 50,120,000.00 1,253,000.00
166 Tanki Solar 2000 liter Set 30,000,000.00 750,000.00
PANEL-PANEL
167 Panel Utama Tegangan Rendah (PUTR) Set 45,000,000.00 1,125,000.00
168 SDP 1 Set 25,000,000.00 625,000.00
169 SDP 2 Set 19,000,000.00 475,000.00

HARGA MATERIAL UPAH
NO. URAIAN Satuan
(Rp.) (Rp.)
1 2 3 4
170 SDP 3 Set 22,000,000.00 550,000.00

171 SDP Hydrant Set 26,000,000.00 650,000.00
172 SDP Air Bersih Set 24,000,000.00 600,000.00
173 PP Deep Well Set 9,000,000.00 225,000.00
174 PP Booster Pump Set 12,000,000.00 300,000.00
175 PP Filter Pump Set 8,000,000.00 200,000.00
176 PP Sumpit Set 7,000,000.00 175,000.00
177 PP Green House Set 6,000,000.00 150,000.00
178 PP Kandang Set 5,000,000.00 125,000.00
179 PP Elektronik Set 8,000,000.00 200,000.00
180 Grounding 2 ohm lot 1,000,000.00 25,000.00
181 kWH Meter lot 500,000.00 12,500.00
PANEL
182 Uk. 250 x 350 x 120 mm bh 450,000.00 11,250.00
183 Uk. 300 x 400 x 200 mm bh 550,000.00 13,750.00
184 Pilot lamp bh 12,000.00 300.00
PJU
185 Tiang PJU 7 Meter Cabang 1 bh 4,495,000.00 112,375.00
189 Armature LED 70 Watt bh 8,833,300.00 220,832.50
192 Panel Kontrol PJU bh 4,036,700.00 100,917.50
193 Panel kWH Meter bh 1,630,900.00 40,772.50
194 Panel Box Junction bh 60,000.00 1,500.00
195 Beton K250 m3 1,146,000.00 28,650.00
196 Galian tanah biasa m3 66,500.00 1,662.50
197 Galian tanah biasa dan pembuangan m3 110,100.00 2,752.50
198 Urugan kembali bekas galian tanah m3 70,000.00 1,750.00
199 Pondasi tiang Baseplate 7 m bh 711,600.00 17,790.00
202 Pondasi tiang highmast 16 m bh 1,874,200.00 46,855.00
203 Pondasi tiang highmast 20 m bh 22,721.10 568.03
-
MCCB -
204 MCCB 3P 200 A bh -
205 MCCB 3P 400 A bh -
206 MCCB 3P 450 A bh -
207 ACB 3P 630 A bh -
208 MCB 3P 16 A bh 118,800.00 2,970.00
209 MCB 3P 25 A
210 MCB 3P 32 A bh 499,400.00 12,485.00
211 MCB 3P 45 A bh 535,700.00 13,392.50

HARGA MATERIAL UPAH
NO. URAIAN Satuan
(Rp.) (Rp.)
1 2 3 4
212 MCB 1P 6 A bh 40,000.00 1,000.00

213 MCB 1P 10 A bh 40,000.00 1,000.00
214 pilot lamp bh 10,000.00 250.00
cerucuk 6m bh 189,000.00 4,725.00

M Pengelohan Sagu Kabupaten Kepulauan Meranti
ALAT BANTU KEUNTUNGAN TOTAL HARGA
(Rp.) (Rp.) (Rp.)

5 6 4
105,000.00 210,000.00 2,420,250.00

140,000.00 280,000.00 3,290,000.00
250,000.00 500,000.00 5,875,000.00
500,000.00 1,000,000.00 11,750,000.00
375,000.00 750,000.00 8,812,500.00

300,000.00 600,000.00 7,050,000.00
740,000.00 1,480,000.00 17,390,000.00
1,050,000.00 2,100,000.00 24,675,000.00
1,800,000.00 3,600,000.00 42,300,000.00

2,500,000.00 5,000,000.00 58,750,000.00
750,000.00 1,500,000.00 17,625,000.00
1,250,000.00 2,500,000.00 29,375,000.00
2,300,000.00 4,600,000.00 54,050,000.00
9,750,000.00 19,500,000.00 229,125,000.00
12,950.00 25,900.00 304,325.00

8,633.33 17,266.67 202,883.33
6,475.00 12,950.00 152,162.50
5,900.00 11,800.00 138,650.00
3,900.00 7,800.00 91,650.00
1,950.00 3,900.00 45,825.00
1,450.00 2,900.00 34,075.00
1,200.00 2,400.00 28,200.00
175.00 350.00 4,112.50

162.50 325.00 3,818.75
200.00 400.00 4,700.00

175.00 350.00 4,112.50
2,350.00 4,700.00 55,225.00
9,250.00 18,500.00 217,375.00

(Rp.) (Rp.) (Rp.)

5 6 4
8,750.00 17,500.00 205,625.00
600,000.00
402,500.00
16,388.89 32,777.78 385,138.89
12,291.67 24,583.33 288,854.17
8,625.00 17,250.00 202,687.50
6,625.00 13,250.00 155,687.50
5,208.33 10,416.67 122,395.83
3,833.33 7,666.67 90,083.33
3,375.00 6,750.00 79,312.50
2,604.17 5,208.33 61,197.92
1,708.33 3,416.67 40,145.83
12,291.67 24,583.33 288,854.17

8,625.00 17,250.00 202,687.50
129,500.00 259,000.00 3,043,250.00

86,500.00 173,000.00 2,032,750.00
64,750.00 129,500.00 1,521,625.00
54,000.00 108,000.00 1,269,000.00
43,166.67 86,333.33 1,014,416.67
10,000.00 20,000.00 235,000.00
285,000.00 570,000.00 6,697,500.00

178,125.00 356,250.00 4,185,937.50
142,500.00 285,000.00 3,348,750.00
- -
72,000.00 144,000.00 1,692,000.00
48,000.00 96,000.00 1,128,000.00
36,000.00 72,000.00 846,000.00
30,000.00 60,000.00 705,000.00
24,000.00 48,000.00 564,000.00
120,000.00 240,000.00 2,820,000.00

80,000.00 160,000.00 1,880,000.00
60,000.00 120,000.00 1,410,000.00
50,000.00 100,000.00 1,175,000.00
40,000.00 80,000.00 940,000.00
87,500.00 175,000.00 2,056,250.00

65,000.00 130,000.00 1,527,500.00
120,000.00 240,000.00 2,820,000.00

40,000.00 80,000.00 940,000.00
9,250.00 18,500.00 217,375.00

(Rp.) (Rp.) (Rp.)

5 6 4
37,500.00 75,000.00 881,250.00
8,750,000.00 17,500,000.00 205,625,000.00

4,750,000.00 9,500,000.00 111,625,000.00
1,625,000.00 3,250,000.00 38,187,500.00
45,000.00 90,000.00 1,057,500.00

37,916.67 75,833.33 891,041.67
17,500.00 35,000.00 411,250.00
20,833.33 41,666.67 489,583.33
13,433.33 26,866.67 315,683.33
7,600.00 15,200.00 178,600.00
5,416.67 10,833.33 127,291.67
4,166.67 8,333.33 97,916.67
2,600.00 5,200.00 61,100.00
1,933.33 3,866.67 45,433.33
1,666.67 3,333.33 39,166.67
1,191.67 2,383.33 28,004.17
766.67 1,533.33 18,016.67
270,000.00 540,000.00 6,345,000.00
185,000.00 370,000.00 4,347,500.00
235,000.00 470,000.00 5,522,500.00
370,000.00 740,000.00 8,695,000.00
1,100.00 2,200.00 25,850.00
19,000.00 38,000.00 446,500.00
42,500.00 85,000.00 998,750.00
75,000.00 150,000.00 1,762,500.00

25,000.00 50,000.00 587,500.00
150,000.00 300,000.00 3,525,000.00
100,000.00 200,000.00 2,350,000.00
25,000.00 50,000.00 587,500.00
16,250.00 32,500.00 381,875.00
19,750.00 39,500.00 464,125.00
4,000.00 8,000.00 94,000.00
8,150.00 16,300.00 191,525.00
2,500.00 5,000.00 58,750.00
9,500.00 19,000.00 223,250.00
2,405.00 4,810.00 56,517.50
4,500.00 9,000.00 105,750.00

7,200.00 14,400.00 169,200.00
9,000.00 18,000.00 211,500.00
9,000.00 18,000.00 211,500.00

(Rp.) (Rp.) (Rp.)

5 6 4
9,000.00 18,000.00 211,500.00
34,000.00 68,000.00 799,000.00

39,250.00 78,500.00 922,375.00
23,500.00 47,000.00 552,250.00
800.00 1,600.00 18,800.00
25,000.00 50,000.00 587,500.00
6,250.00 12,500.00 146,875.00
12,500.00 25,000.00 293,750.00
2,650.00 5,300.00 62,275.00
12,091.67 24,183.33 284,154.17
155,000.00 310,000.00 3,642,500.00

100,000.00 200,000.00 2,350,000.00
60,000.00 120,000.00 1,410,000.00
100,000.00 200,000.00 2,350,000.00
2,500.00 5,000.00 58,750.00
14,583.33 29,166.67 342,708.33
41,666.67 83,333.33 979,166.67
32,083.33 64,166.67 753,958.33
150,000.00 300,000.00 3,525,000.00

175,000.00 350,000.00 4,112,500.00
5,500.00 11,000.00 129,250.00
100,000.00 200,000.00 2,350,000.00
12,500.00 25,000.00 293,750.00
30,000.00 60,000.00 705,000.00
35,000.00 70,000.00 822,500.00
5,500.00 11,000.00 129,250.00
6,625.00 13,250.00 155,687.50
841.67 1,683.33 19,779.17
12,500.00 25,000.00 293,750.00

2,250.00 4,500.00 52,875.00
8,750.00 17,500.00 205,625.00
2,650.00 5,300.00 62,275.00
1,091.67 2,183.33 25,654.17
85.00 170.00 1,997.50

(Rp.) (Rp.) (Rp.)

5 6 4
1,000.00 2,000.00 23,500.00

91.67 183.33 2,154.17
350.00 700.00 8,225.00
550.00 1,100.00 12,925.00
750.00 1,500.00 17,625.00
741.67 1,483.33 17,429.17
450.00 900.00 10,575.00
650.00 1,300.00 15,275.00
1,000.00 2,000.00 23,500.00
7,750.00 15,500.00 182,125.00
12,000.00 24,000.00 282,000.00
1,150.00 2,300.00 27,025.00
2,600.00 5,200.00 61,100.00
1,000.00 2,000.00 23,500.00
1,500.00 3,000.00 35,250.00
2,100.00 4,200.00 49,350.00
3,350.00 6,700.00 78,725.00
5,550.00 11,100.00 130,425.00
8,500.00 17,000.00 199,750.00
11,550.00 23,100.00 271,425.00
15,700.00 31,400.00 368,950.00
22,200.00 44,400.00 521,700.00
30,500.00 61,000.00 716,750.00
38,200.00 76,400.00 897,700.00
47,000.00 94,000.00 1,104,500.00
58,450.00 116,900.00 1,373,575.00
76,500.00 153,000.00 1,797,750.00
1,150.00 2,300.00 27,025.00
1,750.00 3,500.00 41,125.00
3,450.00 6,900.00 81,075.00
2,000.00 4,000.00 47,000.00
2,600.00 5,200.00 61,100.00
3,750.00 7,500.00 88,125.00
6,400.00 12,800.00 150,400.00
9,500.00 19,000.00 223,250.00
12,800.00 25,600.00 300,800.00
17,100.00 34,200.00 401,850.00
23,850.00 47,700.00 560,475.00
32,450.00 64,900.00 762,575.00
40,500.00 81,000.00 951,750.00
49,600.00 99,200.00 1,165,600.00
61,500.00 123,000.00 1,445,250.00
80,300.00 160,600.00 1,887,050.00
65,000.00 130,000.00 1,527,500.00
10,500.00 21,000.00 246,750.00
425.00 850.00 9,987.50
740.00 1,480.00 17,390.00
515.00 1,030.00 12,102.50

(Rp.) (Rp.) (Rp.)

5 6 4
920.00 1,840.00 21,620.00

1,250.00 2,500.00 29,375.00
1,500.00 3,000.00 35,250.00
2,000.00 4,000.00 47,000.00
3,500.00 7,000.00 82,250.00
2,785.00 5,570.00 65,447.50
27,750.00 55,500.00 652,125.00

6,750.00 13,500.00 158,625.00
8,100.00 16,200.00 190,350.00
30,000.00 60,000.00 705,000.00
5,150.00 10,300.00 121,025.00
4,300.00 8,600.00 101,050.00
7,150.00 14,300.00 168,025.00
6,350.00 12,700.00 149,225.00
6,500.00 13,000.00 152,750.00
6,971.67 13,943.33 163,834.17
11,456.25 22,912.50 269,221.88

8,000.00 16,000.00 188,000.00
14,000.00 28,000.00 329,000.00
1,650.00 3,300.00 38,775.00
2,000.00 4,000.00 47,000.00
3,000.00 6,000.00 70,500.00
4,000.00 8,000.00 94,000.00
105,000.00 210,000.00 2,467,500.00
1,150.00 2,300.00 27,025.00
1,000.00 2,000.00 23,500.00
950.00 1,900.00 22,325.00
35,000.00 70,000.00 822,500.00
750,000.00 1,500,000.00 17,625,000.00

525,000.00 1,050,000.00 12,337,500.00
340,000.00 680,000.00 7,990,000.00
175,000.00 350,000.00 4,112,500.00
42,660,000.00 85,320,000.00 1,002,510,000.00

2,506,000.00 5,012,000.00 58,891,000.00
1,500,000.00 3,000,000.00 35,250,000.00
2,250,000.00 4,500,000.00 52,875,000.00

1,250,000.00 2,500,000.00 29,375,000.00
950,000.00 1,900,000.00 22,325,000.00

(Rp.) (Rp.) (Rp.)

5 6 4
1,100,000.00 2,200,000.00 25,850,000.00

1,300,000.00 2,600,000.00 30,550,000.00
1,200,000.00 2,400,000.00 28,200,000.00
450,000.00 900,000.00 10,575,000.00
600,000.00 1,200,000.00 14,100,000.00
400,000.00 800,000.00 9,400,000.00
350,000.00 700,000.00 8,225,000.00
300,000.00 600,000.00 7,050,000.00
250,000.00 500,000.00 5,875,000.00
400,000.00 800,000.00 9,400,000.00
50,000.00 100,000.00 1,175,000.00
25,000.00 50,000.00 587,500.00
22,500.00 45,000.00 528,750.00

27,500.00 55,000.00 646,250.00
600.00 1,200.00 14,100.00
224,750.00 449,500.00 5,281,625.00

247,225.00 494,450.00 5,809,787.50
268,100.00 536,200.00 6,300,350.00
311,290.00 622,580.00 7,315,315.00
441,665.00 883,330.00 10,379,127.50
511,630.00 1,023,260.00 12,023,305.00
620,695.00 1,241,390.00 14,586,332.50
201,835.00 403,670.00 4,743,122.50
81,545.00 163,090.00 1,916,307.50
3,000.00 6,000.00 70,500.00
57,300.00 114,600.00 1,346,550.00
3,325.00 6,650.00 78,137.50
5,505.00 11,010.00 129,367.50
3,500.00 7,000.00 82,250.00
35,580.00 71,160.00 836,130.00
38,105.00 76,210.00 895,467.50
40,320.00 80,640.00 947,520.00
93,710.00 187,420.00 2,202,185.00
1,136.06 2,272.11 26,697.29
- - -
- - -
- - 858,000.00
- - 2,009,400.00
- - 2,200,000.00
- - 21,448,500.00
5,940.00 11,880.00 139,590.00
201,600.00
24,970.00 49,940.00 586,795.00
26,785.00 53,570.00 629,447.50

(Rp.) (Rp.) (Rp.)

5 6 4
2,000.00 4,000.00 47,000.00

2,000.00 4,000.00 47,000.00
500.00 1,000.00 11,750.00
9,450.00 18,900.00 222,075.00

ANALISA BIAYA KONSTRUKSI
PEKERJAAN : Pembangunan Gedung dan Sarana Sentra IKM Pengelohan Sagu Kabupaten Kepulauan Meranti
HARGA
NO. URAIAN PEKERJAAN INDEKS/SAT
SATUAN (Rp.)
1 2 3 4
A PEKERJAAN PERSIAPAN
A.1 1 M' PENGUKURAN DAN PEMASANGAN BOUWPLANK
BAHAN
Kayu Kaso 5/7 (Albasia) 0.0120 M3 1,900,000.00
Paku Biasa 2" - 5" 0.0200 Kg 18,400.00
Kayu Papan 3/20 (Albasia) 0.0070 M3 1,900,000.00
UPAH
Kepala Tukang 0.0100 Org. 149,800.00
Pekerja 0.1000 Org. 100,000.00
Tukang Kayu 0.1000 Org. 129,500.00
Mandor 0.0050 Org. 149,800.00
JUMLAH
A.2 1 M' PENGUKURAN DAN PEMASANGAN BOUWPLANK (Menggunakan Alat Ukur)
BAHAN
Kayu Kaso 5/7 (Albasia) 0.0120 M3 1,900,000.00
Paku Biasa 2" - 5" 0.0200 Kg 18,400.00
Kayu Papan 3/20 (Albasia) 0.0070 M3 1,900,000.00
Alat Ukur (Theodolite & Water Pas) 1.0000 Ls 25,000.00
UPAH
Juru Ukur 0.2000 Org. 171,200.00
Asisten Juru Ukur 0.1000 Org. 100,000.00
Tukang Batu Terampil 0.0100 Org. 129,500.00
Pekerja Terampil 0.0200 Org. 100,000.00
JUMLAH
A.3. 1 M' PAGAR SEMENTARA DARI SENG GELOMBANG TINGGI 2 M
BAHAN
Dolken dia. 8-10/400 cm 1.2500 Btg 56,000.00
Semen Portland 2.5000 Kg 1,700.00
Seng Gelombang 3" - 5" 1.2000 Lbr 90,000.00
Pasir Beton 0.0050 M3 178,500.00
Koral Beton 0.0090 M3 160,650.00
Kayu Kaso 5/7 0.0720 M3 4,500,000.00
Paku Biasa 2" - 5" 0.0600 Kg 18,400.00
Meni Besi 0.4500 Ltr 38,500.00
UPAH
Tukang Kayu 0.2000 Org. 129,500.00
Pekerja 0.4000 Org. 100,000.00
Kepala Tukang 0.0200 Org. 149,800.00
Mandor 0.0200 Org. 149,800.00
JUMLAH
A.4 1 M2 MEMBERSIHKAN LAPANGAN DAN PERATAAN
UPAH
Pekerja 0.1000 Org. 100,000.00
Mandor 0.0500 Org. 149,800.00
JUMLAH
38 Analisa Harga Satuan

HARGA
SATUAN (Rp.)
1 2 3 4
A.5 1 M2 PASANGAN STOOT WERK
BAHAN
Kayu Stoot (dinding 2 x pakai) 50% 9.0000 Btg 25,000.00
Papan Terentang 0.0160 M3 1,900,000.00
Paku Biasa 2" - 5" 0.5000 Kg 18,400.00
UPAH
Tukang Kayu 0.2000 OH 129,500.00
Kepala Tukang 0.2000 OH 149,800.00
Pekerja 0.1500 OH 100,000.00
Mandor 0.0170 OH 149,800.00
JUMLAH
B. PEKERJAAN TANAH
B.1. 1 M3 GALIAN TANAH BIASA SEDALAM 1 METER
UPAH
Pekerja 0.7500 Org 100,000.00
Mandor 0.0250 Org 149,800.00
JUMLAH
B.2. 1 M2 PEKERJAAN STRIPPING SETINGGI 10 CM
UPAH
Pekerja 0.0500 Org 100,000.00
Mandor 0.0050 Org 149,800.00
JUMLAH
B.3 1 M3 PEMBUANGAN TANAH SEJAUH 150 METER
UPAH

HARGA
SATUAN (Rp.)
1 2 3 4
Pekerja 0.5160 Org 100,000.00
Mandor 0.0500 Org 149,800.00
JUMLAH
B.4 1 M3 URUGAN KEMBALI
UPAH
Pekerja 0.5000 Org 100,000.00
Mandor 0.0500 Org 149,800.00
JUMLAH
B.5. 1 M3 PEMADATAN TANAH (MENGGUNAKAN BURUH)
UPAH
Pekerja 0.3000 Org 100,000.00
Mandor 0.0500 Org 149,800.00
JUMLAH
B.6. 1 M2 PEMADATAN TANAH (MENGGUNAKAN ALAT STEMPER)
UPAH
Operator Alat 0.0121 Org 100,000.00
STAMPER / HAND COMPACTOR 0.0964 Jam 45,000.00
JUMLAH
B.7 1 M3 URUGAN PASIR
BAHAN
Pasir Urug 1.2000 Org 160,083.00
UPAH
Pekerja 0.3000 Org 100,000.00
Mandor 0.0100 Org 149,800.00
JUMLAH
B.8 1 M3 URUGAN SIRTU
BAHAN
Sirtu 1.2000 Org 505,313.00
UPAH
Pekerja 0.2500 Org 100,000.00
Mandor 0.0250 Org 149,800.00
JUMLAH
B.9 1 M2 PEKERJAAN PAVING BLOCK (warna abu T-16 uk. 8x10,5x21)
BAHAN
Paving abu-abu segi enam, tebal 8 cm 1.1000 m² 5,280.00
Abu batu 0.0180 m³ 532,813.00
Harga pemakaian alat:
TAMPER / HAND COMPACTOR 0.1350 jam 45,000.00
PLATE COMPACTOR 0.0337 jam 55,000.00
Pekerja 0.2125 Org 100,000.00
Tukang batu 0.1200 Org 129,500.00
Kepala tukang 0.0120 Org 149,800.00
Mandor 0.0163 Org 149,800.00
JUMLAH
B.10 1 M2 PEKERJAAN KANSTIN BETON
BAHAN
Kayu Terentang Papan 0.0007 m³ 1,900,000.00
Kayu Terentang kaso 0.0012 m³ 1,900,000.00
Paku biasa 2"-5" 0.0020 kg 18,400.00
Pasir urug 0.0150 m³ 160,083.00
Kanstin abu-abu 15 x 25 x 40 2.6250 bh 25,000.00
Semen portland 7.0750 kg 1,700.00
Pasir pasang 0.0195 m³ 328,900.00

HARGA
SATUAN (Rp.)
1 2 3 4
Upah tenaga:
Pekerja 0.0760 Org 100,000.00
Tukang batu 0.0225 Org 129,500.00
Mandor 0.0050 Org 149,800.00
JUMLAH
C. PEKERJAAN PONDASI
C.1 1 M3 PASANG PONDASI BATU KALI 1 Pc : 4 Ps
BAHAN
Batu Belah 1.1000 M3 210,000.00
Pasir Pasang 0.5200 M3 328,900.00
UPAH
Pekerja 1.5000 Org 100,000.00
Tukang Batu 0.6000 Org 129,500.00
Kepala Tukang 0.0600 Org 149,800.00
Mandor 0.0750 Org 149,800.00
JUMLAH
C.2 1 M3 PASANG PONDASI BATU KALI 1 Pc : 5 Ps
BAHAN
Batu Belah 1.1000 M3 210,000.00

HARGA
SATUAN (Rp.)
1 2 3 4
Pasir Pasang 0.5440 M3 328,900.00
UPAH
Pekerja 1.5000 Org 100,000.00
Tukang Batu 0.6000 Org 129,500.00
Mandor 0.0750 Org 149,800.00
JUMLAH
C.3 1 M3 PASANG BATU KOSONG (AANSTAMPING)
BAHAN
Batu Belah 1.2000 M3 210,000.00
Pasir Urug 0.3000 M3 160,083.00
UPAH
Pekerja 0.7800 Org 100,000.00
Tukang Batu 0.3900 Org 129,500.00
Mandor 0.0390 Org 149,800.00
JUMLAH
C.4 1 M3 PASANG PONDASI ROLLAG BATA 1:4
BAHAN
Batu Bata Merah 475.0000 Bh 1,320.00
Pasir Pasang 0.4160 M3 328,900.00
UPAH
Pekerja 3.0000 Org 100,000.00
Tukang Batu 1.5000 Org 129,500.00
Mandor 0.1500 Org 149,800.00
JUMLAH
C.5 1 M1 PENYEDIAAN TIANG PANCANG PIPA GALVANIZED 8 Inc TEBAL 5.8 mm
BAHAN
Pipa 8" 1.0500 m1 585,445.00
UPAH
Pekerja 0.0775 oh 100,000.00
Tukang 0.0130 oh 129,500.00
Mandor 0.0130 oh 149,800.00
ALAT
Dump Truck 0.1145 ls 280,400.00
crane 0.0904 jam 295,500.00
Alat Bantu 1.0000 ls 1,750.00
Mandor
JUMLAH
C.6 1 M1 PENYEDIAAN TIANG PANCANG PIPA GALVANIZED 12 Inc TEBAL 6.9 mm
BAHAN
Pipa 12" 1.0500 m1 1,030,850.00
UPAH
Pekerja 0.0775 oh 100,000.00
Tukang 0.0130 oh 129,500.00
Mandor 0.0130 oh 149,800.00
ALAT
Dump Truck 0.1145 ls 280,400.00
crane 0.0904 jam 295,500.00
Alat Bantu 1.0000 ls 1,750.00
Mandor

HARGA
SATUAN (Rp.)
1 2 3 4
JUMLAH
C.7 1 M1 PEMANCANGAN TIANG PANCANG PIPA DIA. 8 Inc
Pekerja 0.1894 oh 100,000.00
Tukang 0.0474 oh 129,500.00
Mandor 0.0237 oh 149,800.00
Pile Driver/Alat Pancang 0.1657 jam 750,000.00
Alat Bantu 1.0000 ls 100,000.00
JUMLAH
C.8 1 M1 PEMANCANGAN TIANG PANCANG PIPA DIA. 12 Inc
Pekerja 0.1894 oh 100,000.00
Tukang 0.0474 oh 129,500.00
Mandor 0.0237 oh 149,800.00
Pile Driver/Alat Pancang 0.1657 jam 750,000.00
Alat Bantu 1.0000 ls 100,000.00
JUMLAH
C.9 1 TITIK PEMANCANGAN TIANG/CERUCUK DOLKEN BESAR DALAM 2 M'
BAHAN
Kayu dolken Ø 8-10/400 cm 0.5500 btg 56,000.00
UPAH
Pekerja 0.1000 oh 100,000.00
Mandor 0.0100 oh 149,800.00
JUMLAH
D. PEKERJAAN DINDING
D.1 1 M2 PASANG HOLLOWBLOCK (HB.15) 1 Pc : 4 Pasir

HARGA
SATUAN (Rp.)
1 2 3 4
BAHAN
Hollow Block (HB 15) 12.5000 Bh 5,280.00
Pasir Pasang 0.5820 M3 328,900.00
Besi Beton Polos 0.2800 Kg 14,700.00
UPAH
Pekerja 0.3200 Org 100,000.00
Tukang Batu 0.1000 Org 129,500.00
Mandor 0.0150 Org 149,800.00
JUMLAH
D.2 1 M2 PASANG BATA MERAH TEBAL 1/2 BATA, 1 Pc : 5 Ps
BAHAN
Bata Merah 70.0000 Bh 1,320.00
Pasir Pasang 0.0450 M3 328,900.00
UPAH
Pekerja 0.3200 Org 100,000.00
Tukang Batu 0.1000 Org 129,500.00
Mandor 0.0150 Org 149,800.00
JUMLAH
D.3 1 M1 PASANG PAGAR BETON PRACETAK, (5x50x213) cm
BAHAN
Panel Beton Pra Cetak 0.9860 Lbr 90,500.00
Kolom Beton Pracetak 0.5250 Btg 195,800.00
Pasir Beton 0.0740 m3 178,500.00
Koral Beton 0.1460 m3 160,650.00
Semen Portland 0.9000 Zak 85,000.00
UPAH
Pekerja 0.6500 Org 100,000.00
Tukang Batu 0.2000 Org 129,500.00
Mandor 0.0300 Org 149,800.00
JUMLAH
D.4 1 M2 PASANG DINDING ROSTER (20X20X100) 1 Pc : 3 Ps
BAHAN
Roster 24.0000 Bh 7,500.00
Pasir Pasang 0.0320 M3 328,900.00
UPAH
Pekerja 0.6500 Org 100,000.00
Tukang Batu 0.2000 Org 129,500.00
Mandor 0.0300 Org 149,800.00
JUMLAH
D.5 1 M2 PASANG DINDING TRIPLEK 4 MM + RANGKA KAYU BORNEO SUPER
BAHAN
Kayu Balok Borneo Super 0.0230 Bh 5,000,000.00
Paku Biasa 2" - 5" 0.1200 Kg 18,400.00
Triplek 120 cm x 240 cm x 0,4 cm 0.0780 M2 78,000.00
UPAH
Pekerja 0.2700 Org 100,000.00

HARGA
SATUAN (Rp.)
1 2 3 4
Tukang Kayu 0.4000 Org 129,500.00
Mandor 0.0135 Org 149,800.00
JUMLAH
E. PEKERJAAN PLESTERAN
E.1 1 M2 PLESTERAN 1 Pc : 3 Ps TEBAL 15 mm
BAHAN
Pasir Pasang 0.0230 M3 328,900.00
UPAH
Pekerja 0.3000 Org 100,000.00
Tukang Batu 0.1500 Org 129,500.00
Mandor 0.0150 Org 149,800.00
JUMLAH
E.2 1 M2 ACIAN
BAHAN
UPAH
Pekerja 0.2000 Org 100,000.00
Tukang Batu 0.1000 Org 129,500.00
Mandor 0.0100 Org 149,800.00

HARGA
SATUAN (Rp.)
1 2 3 4
JUMLAH
E.3 1 M2 PLESTERAN BETON , 1 Pc : 3 Ps TEBAL 15 mm
BAHAN
Pasir Pasang 0.0210 M3 328,900.00
UPAH
Pekerja 0.2600 Org 100,000.00
Tukang Batu 0.2000 Org 129,500.00
Mandor 0.0130 Org 149,800.00
JUMLAH
E.4. 1 M2 WATERPROOFING (COATING)
BAHAN
Waterproofing (coating) 2.5000 Kg 60,500.00
UPAH
Pekerja 0.1000 Org 100,000.00
Tukang Batu 0.2000 Org 129,500.00
Mandor 0.0010 Org 149,800.00
JUMLAH
E.5. 1 M2 SCREEDING , TEBAL 2 cm
BAHAN
Pasir Beton 0.0390 M3 328,900.00
UPAH
Pekerja 0.2000 Org 100,000.00
Tukang Batu 0.1000 Org 129,500.00
Mandor 0.0100 Org 149,800.00
JUMLAH
E.6. 1 M2 GROUTING NON SHRINGKAGE , TEBAL 3 cm
BAHAN
Grouting Non Shringkage 15.0000 Kg 26,000.00
alat bantu 0.1000 % 390,000.00
UPAH
Pekerja 0.2000 Org 100,000.00
Tukang Batu 0.1500 Org 129,500.00
Mandor 0.0100 Org 149,800.00
JUMLAH
F. PEKERJAAN PASANGAN
F.1 1 M2 PASANGAN KERAMIK UK. 20X20
BAHAN
Keramik 20x20 (KW1) 1.1000 M2 84,000.00
Semen Warna 1.6200 Kg 13,680.00
Pasir Pasang 0.0450 M3 328,900.00
UPAH
Pekerja 0.7000 Org 100,000.00
Tukang Batu 0.3500 Org 129,500.00
Mandor 0.0350 Org 149,800.00
JUMLAH

HARGA
SATUAN (Rp.)
1 2 3 4
BAHAN
Keramik 20x25 (KW1) 1.1000 M2 80,400.00
Semen Warna 1.5000 Kg 13,680.00
Pasir Pasang 0.0450 M3 328,900.00
UPAH
Pekerja 0.7000 Org 100,000.00
Tukang Batu 0.3500 Org 129,500.00
Mandor 0.0350 Org 149,800.00
JUMLAH
BAHAN
Keramik 30x30 (KW1) 1.1000 M2 73,326.00
Semen Warna 1.5000 Kg 13,680.00
Pasir Pasang 0.0450 M3 328,900.00
UPAH
Pekerja 0.7000 Org 100,000.00
Tukang Batu 0.3500 Org 129,500.00
Mandor 0.0350 Org 149,800.00
JUMLAH

HARGA
SATUAN (Rp.)
1 2 3 4
BAHAN
Keramik 40x40 (KW1) 1.1000 M2 97,500.00
Semen Warna 1.3000 Kg 13,680.00
Pasir Pasang 0.0450 M3 328,900.00
UPAH
Pekerja 0.7000 Org 100,000.00
Tukang Batu 0.3500 Org 129,500.00
Mandor 0.0350 Org 149,800.00
JUMLAH
BAHAN
Keramik 60x60 1.1000 M2 158,887.20
Semen Warna 1.3000 Kg 13,680.00
Pasir Pasang 0.0450 M3 328,900.00
UPAH
Pekerja 0.2500 Org 100,000.00
Tukang Batu 0.1250 Org 129,500.00
Mandor 0.0130 Org 149,800.00
JUMLAH
F.6 1 M2 PASANGAN GRANIT UK. 60X60
BAHAN
Granit 60x60 1.1000 M2 252,624.00
Semen Warna 1.3000 Kg 13,680.00
Pasir Pasang 0.0450 M3 328,900.00
UPAH
Pekerja 0.2500 Org 100,000.00
Tukang Batu 0.1250 Org 129,500.00
Mandor 0.0130 Org 149,800.00
JUMLAH
F.7 1 M2 PASANGAN KERAMIK DINDING UK. 20X30
BAHAN
Keramik Dinding 20x30 (KW1) 1.1000 M2 92,400.00
Semen Warna 1.9400 Kg 13,680.00
Pasir Pasang 0.0180 M3 328,900.00
UPAH
Pekerja 0.9000 Org 100,000.00
Tukang Batu 0.4500 Org 129,500.00
Mandor 0.0450 Org 149,800.00
JUMLAH
F.8 1 M2 PASANGAN KERAMIK STEPNOSING UK. 10X30
BAHAN
Keramik Stepnosing 10x30 (standar) 34.0000 Bh 16,000.00
Semen Warna 1.5000 Kg 13,680.00

HARGA
SATUAN (Rp.)
1 2 3 4
Pasir Pasang 0.0420 M3 328,900.00
UPAH
Pekerja 0.6200 Org 100,000.00
Tukang Batu 0.3500 Org 129,500.00
Mandor 0.0350 Org 149,800.00
JUMLAH
F.9 1 M3 PASANGAN KONSTRUKSI LANTAI KAYU KAMPER MEDAN/KRUING
BAHAN
Kayu Kamper Medan/Kruing Papan tebal 2.5 cm 1.1000 M3 7,850,000.00
Besi pelat strip 15.0000 Kg 13,230.00
Paku biasa 2"-5" 3.0000 Kg 18,400.00
UPAH
Pekerja 2.4000 Org 100,000.00
Tukang Kayu 7.2000 Org 129,500.00
Mandor 0.1200 Org 149,800.00
JUMLAH
F.10 1 M3 PASANGAN BALOK KAYU ULIN
BAHAN
Balok Kayu Ulin UK. 80 x 120 mm 1.0500 M3 13,000,000.00
Paku biasa 2"-5" 0.2000 Kg 18,400.00
UPAH
Pekerja 2.4000 Org 100,000.00

HARGA
SATUAN (Rp.)
1 2 3 4
Tukang Kayu 7.2000 Org 129,500.00
Mandor 0.1200 Org 149,800.00
JUMLAH
F.11 1 M3 PASANGAN PAPAN KAYU ULIN
BAHAN
Papan Kayu Ulin UK. 25 x 250 mm 1.0500 M3 14,000,000.00
Paku biasa 2"-5" 0.2000 Kg 18,400.00
UPAH
Pekerja 2.4000 Org 100,000.00
Tukang Kayu 7.2000 Org 129,500.00
Mandor 0.1200 Org 149,800.00
JUMLAH
F.12 1 M3 PASANGAN BALOK KAYU MERANTI
BAHAN
Balok Kayu Meranti UK. 80 x 120 mm 1.0500 M3 5,000,000.00
Paku biasa 2"-5" 0.2000 Kg 18,400.00
UPAH
Pekerja 2.4000 Org 100,000.00
Tukang Kayu 7.2000 Org 129,500.00
Mandor 0.1200 Org 149,800.00
JUMLAH
F.13 1 M3 PASANGAN PAPAN KAYU MERANTI
BAHAN
Papan Kayu Meranti UK. 25 x 250 mm 1.0500 M3 6,000,000.00
Paku biasa 2"-5" 0.2000 Kg 18,400.00
UPAH
Pekerja 2.4000 Org 100,000.00
Tukang Kayu 7.2000 Org 129,500.00
Mandor 0.1200 Org 149,800.00
JUMLAH
F.14 1 M2 FLOOR HARDENER LANTAI BETON
BAHAN
Floor Hardener PM-700 5.5000 Kg 12,000.00
UPAH
Pekerja 0.1200 Org 100,000.00
Tukang Batu 0.1200 Org 129,500.00
Mandor 0.0060 Org 149,800.00
JUMLAH
F.15 1 M2 PASANGAN BATU ALAM
BAHAN
Batu Alam 1.1000 m2 297,000.00
Semen Portland 11.7500 kg 1,700.00
Pasir Pasang 0.0350 m3 328,900.00
UPAH
Pekerja 0.4000 Org 100,000.00
Tukang Batu 0.4000 Org 149,500.00
Mandor 0.0300 Org 149,800.00

HARGA
SATUAN (Rp.)
1 2 3 4
JUMLAH
F.16 1 M2 PASANGAN PLAFOND GYPSUM TEBAL 9 MM + RANGKA HOLLOW
BAHAN
Gypsum Board 9 mm 0.3464 lbr 82,500.00
Hollow 4 x 4 TBL 0.4590 btg 138,000.00
Hollow 2 x 4 TBL 0.4310 btg 84,000.00
Gantungan 2.0000 m' 3,080.00
Paku ramset+misiu 4.0000 bh 275.00
Joint Tape @ 75 m 0.1429 roll 30,250.00
Skrup 20.0000 bh 200.00
Jointing Coumpond 0.5000 kg 4,290.00
UPAH
Pekerja 0.0500 Org 100,000.00
Tukang 0.0500 Org 129,500.00
Mandor 0.0030 Org 149,800.00
JUMLAH
F.17 1 M2 PASANGAN PLAFOND GRC 4 MM + RANGKA HOLLOW
BAHAN
GRC Board 4 MM 0.3464 lbr 84,750.00
Hollow 4 x 4 TBL 0.4590 btg 138,000.00
Hollow 2 x 4 TBL 0.4310 btg 84,000.00
Gantungan 2.0000 m' 3,080.00
Paku ramset+misiu 4.0000 bh 275.00

HARGA
SATUAN (Rp.)
1 2 3 4
Joint Tape @ 75 m 0.1429 roll 30,250.00
Skrup 20.0000 bh 200.00
Jointing Coumpond 0.5000 kg 4,290.00
UPAH
Pekerja 0.0500 Org 100,000.00
Tukang 0.0500 Org 129,500.00
Mandor 0.0030 Org 149,800.00
JUMLAH
G. PEKERJAAN ATAP
G.1. 1 M2 PASANGAN ATAP METAL
BAHAN
Genteng Metal 1.0200 lbr 72,000.00
Paku biasa ½"-1" 0.2000 btg 19,320.00
UPAH
Pekerja 0.2000 Org 100,000.00
Tukang 0.1000 Org 129,500.00
Mandor 0.0010 Org 149,800.00
JUMLAH
G.2 1 M2 PASANGAN NOK METAL
BAHAN
Nok Genteng Metal 1.1000 m1 26,400.00
Paku biasa ½"-1" 0.0500 btg 19,320.00
UPAH
Pekerja 0.2000 Org 100,000.00
Tukang 0.1000 Org 129,500.00
Mandor 0.0010 Org 149,800.00
JUMLAH
G.3 1 M2 PASANGAN KASO + RENG ATAP SIRAP KAYU KAMPER
BAHAN
Kayu Kamper Samarinda Kaso 0.1650 m3 6,250,000.00
Paku Biasa 2"-5" 0.2000 kg 18,400.00
UPAH
Pekerja 0.1200 Org 100,000.00
Tukang 0.1200 Org 129,500.00
Mandor 0.0060 Org 149,800.00
JUMLAH
G.4 1 M2 PASANGAN BAJA RINGAN
BAHAN
Kaso Baja Ringan profil C 75.75 mm, tebal 0.70 mm 1.0000 btg 75,000.00
Reng Baja ringan tinggi 32 mm, tebal 0.45 mm 1.0000 btg 42,000.00
paku sekrup 0.4000 kg 22,500.00
UPAH
Pekerja 0.2400 Org 100,000.00
Tukang 0.2400 Org 129,500.00
Mandor 0.0120 Org 149,800.00
JUMLAH
G.5 1 M1 PASANGAN LISTPLANK METAL
BAHAN

HARGA
SATUAN (Rp.)
1 2 3 4
Genteng Metal 0.2500 btg 72,000.00
Paku biasa ½"-1" 0.4000 kg 19,320.00
UPAH
Pekerja 0.1000 Org 100,000.00
Tukang 0.1000 Org 129,500.00
Mandor 0.0050 Org 149,800.00
JUMLAH
G.6 1 M2 PASANGAN LISTPLANK KAYU
BAHAN
Papan Kayu 0.1000 m2 6,000,000.00
Paku biasa ½"-1" 0.4000 kg 19,320.00
UPAH
Pekerja 0.1000 Org 100,000.00
Tukang 0.1000 Org 129,500.00
Mandor 0.0050 Org 149,800.00
JUMLAH
G.7 1 M1 PASANGAN TALANG DATAR, SENG BJLS 28 (0,28 mm)
BAHAN
Seng plat 3x6 ft BJLS 28 (0,28 mm) 0.5000 lbr 90,000.00
Paku biasa 1/2"- 1" 0.0150 kg 19,320.00
Plat Strip tebal 3 mm, lebar 4 cm 1.8800 kg 15,450.00
Cat meni besi 0.2500 kg 38,500.00

HARGA
SATUAN (Rp.)
1 2 3 4
UPAH
Pekerja 0.1500 Org 100,000.00
Tukang 0.0500 Org 129,500.00
Mandor 0.0080 Org 149,800.00
JUMLAH
G.8 1 M2 PASANGAN ALUMUNIUM FOIL
BAHAN
Alumunium Foil 1.0500 m2 24,200.00
UPAH
Pekerja 0.1500 Org 100,000.00
Tukang 0.0500 Org 129,500.00
Mandor 0.0080 Org 149,800.00
JUMLAH
G.9 1 M2 PASANGAN GLASSWOOL & WIREMESH GALVANISZED
BAHAN
Glasswool 24kg/m3 1.0500 m² 35,000.00
Wiremesmesh Galvaniszed 2215 1.0100 m² 13,300.00
UPAH
Pekerja 0.1500 Org 100,000.00
Tukang 0.0500 Org 129,500.00
Mandor 0.0080 Org 149,800.00
JUMLAH
G.10 1 M2 PASANGAN GLASSWOOL & WIREMESH GALVANISZED
BAHAN
Glasswool 24kg/m3 1.0500 m² 82,500.00
Wiremesmesh Galvaniszed 2215 1.0100 m² 84,750.00
UPAH
Pekerja 0.1500 Org 100,000.00
Tukang 0.0500 Org 129,500.00
Mandor 0.0080 Org 149,800.00
JUMLAH
G.11 1 M2 PASANGAN RAM KAWAT HARMONIKA
BAHAN
Ram Kawat harmonika Ø 2 mm spasi 40x40 mm 1.1000 m² 28,500.00
Paku biasa 1/2"- 1" 0.0200 kg 19,320.00
Besi pengaku , Plat 2 mm 0.4000 Kg 25,000.00
UPAH
Pekerja 0.1000 Org 100,000.00
Tukang 0.1000 Org 129,500.00
Mandor 0.0010 Org 149,800.00
JUMLAH
H. PEKERJAAN BETON
H.1 1 M3 MEMBUAT BETON TUMBUK, 1 Pc : 3 Ps : 5 Kr
BAHAN
Pasir Beton 0.5200 M3 178,500.00
Splith Pecah mesin 2/3 0.8700 M3 620,000.00
UPAH

HARGA
SATUAN (Rp.)
1 2 3 4
Pekerja 1.6500 Org 100,000.00
Tukang Batu 0.2500 Org 129,500.00
Mandor 0.0800 Org 149,800.00
JUMLAH
H.2 1 M3 COR BETON SITE MIX K. 175
BAHAN
Pasir Beton 0.5400 M3 178,500.00
UPAH
Pekerja 1.5000 Org 100,000.00
Tukang Batu 0.5000 Org 129,500.00
Mandor 0.0100 Org 149,800.00
Peralatan 0.0750 Lot 40,000.00
JUMLAH
H.3 1 M3 COR BETON SITE MIX K. 225
BAHAN
Pasir Beton 0.4900 M3 178,500.00
UPAH
Pekerja 1.5000 Org 100,000.00

HARGA
SATUAN (Rp.)
1 2 3 4
Tukang Batu 0.5000 Org 129,500.00
Mandor 0.0100 Org 149,800.00
JUMLAH
H.4 1 M3 COR BETON K. 225 READY MIX MAX. 6 M3 BERIKUT SELANG
BAHAN
Adukan K.225 Ready Mix 1.000 M3 1,010,000.00
UPAH
Pekerja 2.500 Org 100,000.00
Tukang Batu 0.250 Org 129,500.00
Mandor 0.010 Org 149,800.00
Alat Bantu (Selang + Test Lab.) 0.045 Lot 50,000.00
JUMLAH
H.5 1 M3 BETON MUTU F' = 21,7 Mpa (K 250), SLUMP (12 + 2) CM, W/C = 0,56
BAHAN
Pasir Beton 0.449 M3 178,500.00
Spilt 2/3 0.717 M3 620,000.00
UPAH
Pekerja 1.650 Org 100,000.00
Tukang Batu 0.275 Org 129,500.00
Mandor 0.083 Org 149,800.00
JUMLAH
H.6 1 KG PEKERJAAN IWF EX.DN
BAHAN
Baja IWF Ex. DN SII 1.050 Kg 15,450.00
UPAH
Pekerja 0.060 Org 100,000.00
Tukang Besi Konstruksi IWF 0.004 Org 149,500.00
Mandor 0.0002 Org 149,800.00
JUMLAH
H.6a 1 KG PEKERJAAN PIPA BAJA
BAHAN
Pipa baja 1.050 Kg 15,950.00
UPAH
Pekerja 0.060 Org 100,000.00
Tukang Besi Konstruksi Baja 0.060 Org 149,500.00
Mandor 0.0030 Org 149,800.00
Alat Bantu 0.125 Lot 10,000.00
JUMLAH
H.7 1 BUAH PASANG ANGKUR Ø 25
BAHAN
Angkur Ø 25 1.000 Bh 85,000.00
Baut M-25 2.000 Bh 17,500.00
UPAH
Pekerja 0.016 Org 100,000.00
Tukang Besi 0.150 Org 129,500.00

HARGA
SATUAN (Rp.)
1 2 3 4
Mandor 0.0008 Org 149,800.00
JUMLAH
H.8 1 BUAH PASANG ANGKUR Ø 16
BAHAN
Angkur Ø 16 1.000 Bh 43,500.00
Baut M-16 2.000 Bh 9,500.00
UPAH
Pekerja 0.016 Org 100,000.00
Tukang Besi 0.150 Org 129,500.00
Mandor 0.0008 Org 149,800.00
JUMLAH
H.9 1 KG PENGELASAN LAS LISTRIK TEBAL KAWAT 4 mm
BAHAN
Kawat Las Listtrik 0.004 Kg 32,700.00
Bahan Bakar Solar 0.030 Ltr 10,318.00
Pelumas 0.004 Ltr 6,300.00
UPAH
Pekerja 0.004 Org 100,000.00
Tukang Las 0.002 Org 149,500.00
Mandor 0.0010 Org 149,800.00
Alat Bantu 0.250 Lot 500.00

HARGA
SATUAN (Rp.)
1 2 3 4
JUMLAH
H.10 1 TITIK MELOBANG KONSTRUKSI BESI DENGAN BOR
UPAH
Pekerja 0.025 Org 100,000.00
Tukang Las 0.010 Org 149,500.00
Mandor 0.0005 Org 149,800.00
Alat Bantu 1.000 Lot 25.00
JUMLAH
H.11 1 M2 PASANG BEKISTING MULTIPLEKS 9 mm
BAHAN
Kaso 5/7 Borneo (2 x pakai) 50% 0.0170 M3 4,500,000.00
Multipleks 9 mm (2 x pakai) 75% 0.3470 Lbr 182,000.00
Paku Biasa 2" - 5" 0.4000 Kg 18,400.00
UPAH
Pekerja 0.1200 Org 100,000.00
Tukang Kayu 0.1500 Org 129,500.00
Tukang kayu 1/2 terampil (bongkar cetakan) 0.1200 Org 129,500.00
Mandor 0.0500 Org 149,800.00
JUMLAH
H.12 1 M2 PASANG BEKISTING MULTIPLEKS 12 mm
BAHAN
Paku Biasa 2" - 5" 0.4000 Kg 18,400.00
UPAH
Pekerja 0.1200 Org 100,000.00
Tukang Kayu 0.1500 Org 129,500.00
Mandor 0.0500 Org 149,800.00
JUMLAH
H.13 1 M2 PEMBUATAN BEKISTING UNTUK PLAT BETON PRACETAK (5XPAKAI)
BAHAN
Minyak bekisting 0.2000 ltr 6,300.00
Paku Biasa 2" - 5" 0.4000 Kg 18,400.00
Dinabolt dia 12 mm (10-15cm) 0.6930 Bh 7,500.00
UPAH
Pekerja 0.2480 Org 100,000.00
Tukang Kayu 0.0410 Org 129,500.00
Mandor 0.0130 Org 149,800.00
JUMLAH
H.14 1 M2 PEMBUATAN BEKISTING UNTUK KOLOM BETON PRACETAK (10-12XPAKAI)
BAHAN
Minyak bekisting 0.1000 ltr 6,300.00
Paku Biasa 2" - 5" 0.1200 Kg 18,400.00

HARGA
SATUAN (Rp.)
1 2 3 4
Dinabolt dia 12 mm (10-15cm) 0.6930 Bh 7,500.00
UPAH
Pekerja 0.0040 Org 100,000.00
Tukang Kayu 0.0380 Org 129,500.00
Mandor 0.0010 Org 149,800.00
JUMLAH
H.15 1 BUAH PEMASANGAN DAN MEMBUKA BEKISTING KOMPONEN PLAT BETON PRACETAK
UPAH
Pekerja 0.0530 Org 100,000.00
Tukang Kayu 0.0180 Org 129,500.00
Mandor 0.0050 Org 149,800.00
JUMLAH
H.16 1 BUAH PEMASANGAN DAN MEMBUKA BEKISTING KOMPONEN KOLOM BETON PRACETAK
UPAH
Pekerja 0.0710 Org 100,000.00
Tukang Kayu 0.0240 Org 129,500.00
Mandor 0.0050 Org 149,800.00
JUMLAH
H.17 1 BUAH MENDIRIKAN KOMPONEN KOLOM PRACETAK
UPAH
Pekerja 0.0830 Org 100,000.00
Tukang Kayu 0.0830 Org 129,500.00

HARGA
SATUAN (Rp.)
1 2 3 4
Mandor 0.0500 Org 149,800.00
JUMLAH
H.18 1 BUAH MENDIRIKAN KOMPONEN PLAT PRACETAK
UPAH
Pekerja 0.0670 Org 100,000.00
Tukang Kayu 0.0670 Org 129,500.00
Mandor 0.0670 Org 149,800.00
JUMLAH
H.19 1 KG PEMBESIAN DENGAN BESI PLOS ATAU BESI ULIR
BAHAN
Besi Beton (polos / Ulir) 1.0500 Kg 14,700.00
Kawat beton 0.0100 Kg 24,255.00
UPAH
Peralatan / Spenser 0.0200 Lot 2,000.00
Tukang Besi 0.0400 Org 129,500.00
Mandor 0.0005 Org 149,800.00
JUMLAH
H.20 1 M2 BEKISTING BONDECK TEBAL 0.75 MM
BAHAN
Bondek Tebal 0.75 mm 1.1000 M2 97,500.00
End stop 1.1667 M1 25,000.00
UPAH
Peralatan / Spenser 1.0000 Lot 5,000.00
Pekerja 0.1600 Org 100,000.00
Tukang Kayu 0.0400 Org 129,500.00
Mandor 0.0200 Org 149,800.00
JUMLAH
H.21 1 M1 PEKERJAAN KOLOM PRAKTIS 11X11 CM
BAHAN
Kayu Kelas III 0.0020 m3 1,900,000.00
Paku Biasa 2" - 5" 0.0100 kg 18,400.00
Besi Beton Polos 0.3000 kg 14,700.00
Kawat Beton 0.0450 kg 24,255.00
Semen Portland 4.0000 kg 1,700.00
Pasir Beton 0.0060 m3 178,500.00
Kerikil 0.0090 m3 160,650.00
UPAH
Pekerja 1.8000 oh 100,000.00
Tukang Batu 0.0200 oh 129,500.00
Tukang Kayu 0.0200 oh 129,500.00
Tukang Besi 0.0200 oh 129,500.00
Kepala Tukang 0.0060 oh 149,800.00
Mandor 0.0090 oh 149,800.00
JUMLAH
I. PEKERJAAN PENGECATAN

HARGA
SATUAN (Rp.)
1 2 3 4
I.1 1 M2 PENGECATAN DINDING INTERIOR (1 Lps Dasar + 2 Lapis Penutup)
BAHAN
Wall sealer Dulux/ICI 0.1000 kg 36,000.00
Cat tembok (cat dasar) 0.1000 kg 24,700.00
Cat tembok (cat penutup) 0.2600 kg 94,600.00
Amplas 0.3000 lbr 3,300.00
kuas roll 0.0150 bh 17,600.00
UPAH
Pekerja 0.0200 Org 100,000.00
Tukang Cat 0.0630 Org 129,500.00
Mandor 0.0025 Org 149,800.00
JUMLAH
I.2 1 M2 PENGECATAN DINDING EXTERIOR (1 Lps Dasar + 2 Lapis Penutup)
BAHAN
Wall sealer Dulux/ICI 0.1000 kg 36,000.00
Cat tembok (cat dasar) 0.1000 kg 24,700.00
Cat Dulux 0.2600 kg 103,400.00
Amplas 0.3000 lbr 3,300.00
kuas roll 0.0150 bh 17,600.00
UPAH
Pekerja 0.0200 Org 100,000.00

HARGA
SATUAN (Rp.)
1 2 3 4
Tukang Cat 0.0630 Org 129,500.00
Mandor 0.0025 Org 149,800.00
JUMLAH
I.3 1 M2 CAT DUKO 3X
BAHAN
Cat duco Nippe 2000 0.7500 kg 77,000.00
Plamur duco 1.0000 kg 10,560.00
Meni Besi Zincrhomate 0.5000 kg 38,500.00
Thinner (High Gloss) 0.5000 ltr 26,400.00
Amplas 1.0000 lbr 3,300.00
Sewa kompresor 1.0000 jam 7,273.20
Alat bantu 2.0000 % 163,033.20
UPAH
Pekerja 0.3500 Org 100,000.00
Tukang Cat 0.4000 Org 129,500.00
Mandor 0.0350 Org 149,800.00
JUMLAH
I.4 1 KG PENGECATAN BAJA (2 LAPIS MENI, 2 LAPIS CAT BESI)
BAHAN
Cat besi Glotex 0.0100 kg 52,030.00
Meni Besi 0.0060 kg 20,400.00
Amplas 0.0200 lbr 27,600.00
Kuas 0.0200 bh 17,600.00
UPAH
Pekerja 0.0010 Org 100,000.00
Tukang Cat 0.0100 Org 129,500.00
Mandor 0.0010 Org 149,800.00
JUMLAH
I.5 1 KG PENGECATAN BAJA DENGAN MENI DUA LAPIS
BAHAN
Meni Besi 0.0060 kg 20,400.00
Amplas 0.0067 lbr 27,600.00
Kuas 0.0067 bh 17,600.00
UPAH
Pekerja 0.0005 Org 100,000.00
Tukang Cat 0.0050 Org 129,500.00
Mandor 0.0005 Org 149,800.00
JUMLAH
I.6 1 M2 PENGECATAN BIDANG KAYU DENGAN POLITUR ULTRAN
BAHAN
Wood filler Ultran 0.2000 kg 29,800.00
Politur Ultran 0.3000 kg 43,200.00
Minyak cat/ thinner 0.1000 Ltr 26,400.00
Amplas 0.5000 Lbr 3,300.00
Kuas 0.0500 bh 17,600.00
UPAH
Tukang Cat 0.1200 Org 129,500.00

HARGA
SATUAN (Rp.)
1 2 3 4
Mandor 0.0050 Org 149,800.00
JUMLAH
J. PEKERJAAN SANITASI
J.1 1 BH CLOSET DUDUK CW660NPJ EX. TOTO
BAHAN
Closet duduk type CW660NPJ ex. Toto 1.0000 bh 2,900,000.00
UPAH
Pekerja 1.0000 Org 100,000.00
Tukang Batu 1.5000 Org 129,500.00
Mandor 0.1600 Org 149,800.00
JUMLAH
J.2 1 BH CLOSET JONGKOK CE7 EX. TOTO
BAHAN
Closet jongkok type CE7 ex. Toto 1.0000 bh 365,000.00
UPAH
Pekerja 1.0000 Org 100,000.00
Tukang Batu 1.5000 Org 129,500.00
Mandor 0.1600 Org 149,800.00
JUMLAH
J.3 1 BH JET WASHER TX403SBW EX. TOTO
BAHAN

HARGA
SATUAN (Rp.)
1 2 3 4
Jet washer TX403WBW ex. Toto 1.0000 bh 476,000.00
UPAH
Pekerja 0.0100 Org 100,000.00
Tukang Batu 0.1000 Org 129,500.00
Mandor 0.0050 Org 149,800.00
JUMLAH
J.4 1 BH KRAN DINDING T23B13 EX. TOTO
BAHAN
Kran dinding T23B13 ex. Toto 1.0000 bh 286,000.00
UPAH
Pekerja 0.0100 Org 100,000.00
Tukang Batu 0.1000 Org 129,500.00
Mandor 0.0050 Org 149,800.00
JUMLAH
J.5 1 BH WASHTAFEL LW246J EX. TOTO
BAHAN
Washtafel LW246J ex. Toto 1.0000 bh 477,000.00
UPAH
Pekerja 1.2000 Org 100,000.00
Tukang Batu 1.4500 Org 129,500.00
Mandor 0.1000 Org 149,800.00
JUMLAH
J.6 1 BH URINOIR U104 EX. TOTO
BAHAN
Urinoir type U104 ex. Toto 1.0000 bh 2,600,000.00
UPAH
Pekerja 1.0000 Org 100,000.00
Tukang Batu 1.0000 Org 129,500.00
Mandor 0.1000 Org 149,800.00
JUMLAH
J.7 1 BH FLOOR DRAIN
BAHAN
Floor Drain 1.0000 bh 30,666.00
UPAH
Pekerja 0.0100 Org 100,000.00
Tukang Batu 0.1000 Org 129,500.00
Mandor 0.0050 Org 149,800.00
JUMLAH
J.8 1 BH BAK CUCI STAINLES STEEL
BAHAN
Bak Cuci Stainles Steel 1 Lubang 1.0000 bh 198,000.00
UPAH
Pekerja 0.0300 Org 100,000.00
Tukang Batu 0.3000 Org 129,500.00
Mandor 0.0015 Org 149,800.00
JUMLAH
J.9 1 BH BAK AIR FIBER UKURAN KECIL

HARGA
SATUAN (Rp.)
1 2 3 4
BAHAN
Bak Air Fiber Ukuran Kecil 1.0000 bh 264,000.00
UPAH
Pekerja 1.8000 Org 100,000.00
Tukang Batu 2.7000 Org 129,500.00
Mandor 0.1100 Org 149,800.00
JUMLAH
K. PEKERJAAN KUNCI, PINTU & JENDELA
K.1 1 M1 PEMASANGAN KUSEN ALUMUNIUM
BAHAN
Alumunium Kusen 4" coklat/hitam 1.1000 m1 112,423.50
Skrup Fishche 2.0000 bh 275.00
Sealent 0.0600 tube 27,500.00
UPAH
Pekerja 0.0430 Org 100,000.00
Tukang 0.0430 Org 129,500.00
Mandor 0.0021 Org 149,800.00
JUMLAH
K.2 1 M2 PASANG PINTU PANEL KAYU JATI
BAHAN
Kayu Jati papan 0.0400 m³ 15,000,000.00
Lem kayu 0.5000 kg 30,800.00

HARGA
SATUAN (Rp.)
1 2 3 4
UPAH
Pekerja 1.0000 Org 100,000.00
Tukang Kayu 2.5000 Org 129,500.00
Mandor 0.0500 Org 149,800.00
JUMLAH
K.3 1 M2 PASANG DAUN PINTU BESI PLAT BAJA TEBAL 2 MM RANGKAP ATAU TRALIS + RANGKA BAJA SIKU
BAHAN
Besi Siku 15.0000 kg 15,450.00
Besi Plat Baja 32.8000 kg 21,000.00
Kawat Las Listrik 0.0500 kg 32,700.00
UPAH
Pekerja 1.0500 Org 100,000.00
Tukang Besi 1.0500 Org 129,500.00
Mandor 0.0520 Org 149,800.00
JUMLAH
K.4 1 PSG PEMASANGAN PULL HANDLE DEKKSON PH D 1868 40X40X25X600
BAHAN
Pull Handle Dekkson PH D 1868 40X40X25X600 1.0000 psg 903,650.00
UPAH
Pekerja 0.0050 Org 100,000.00
Tukang 0.5000 Org 129,500.00
Mandor 0.0030 Org 149,800.00
JUMLAH
K.5 1 PSG PEMASANGAN LAVER HANDLE DEKKSON LHP 2228 AZ SN+NP
BAHAN
Lever Handle Ex. Dekkson LHP 2228 AZ SN+NP 1.0000 psg 313,500.00
UPAH
Pekerja 0.0050 Org 100,000.00
Tukang 0.5000 Org 129,500.00
Mandor 0.0030 Org 149,800.00
JUMLAH
K.6 1 PSG PEMASANGAN HINGE DEKKSON ESS 316 4X3X3MM 4BB
BAHAN
Hinge Dekkson ESS 316 4X3X4MM 4BB 1.0000 psg 488,400.00
UPAH
Pekerja 0.0050 Org 100,000.00
Tukang 0.5000 Org 129,500.00
Mandor 0.0030 Org 149,800.00
JUMLAH
K.7 1 PSG PEMASANGAN HINGE DEKKSON NYLON ES IR 3X2.5X2.5 MM 4NR NA
BAHAN
Hinge Dekkson Nylon ES IR 3X2.5X2.5mm 4NR NA 1.0000 psg 34,650.00
UPAH
Pekerja 0.0050 Org 100,000.00
Tukang 0.5000 Org 129,500.00
Mandor 0.0030 Org 149,800.00
JUMLAH

HARGA
SATUAN (Rp.)
1 2 3 4
K.8 1 PCS PEMASANGAN KAIT ANGIN
BAHAN
Kait Angin 1.0000 pcs 16,120.00
UPAH
Pekerja 0.0150 Org 100,000.00
Tukang 0.1500 Org 129,500.00
Mandor 0.0080 Org 149,800.00
JUMLAH
K.9 1 PCS PEMASANGAN KUNCI SELOT
BAHAN
Kait Angin 1.0000 pcs 16,120.00
UPAH
Pekerja 0.0150 Org 100,000.00
Tukang 0.1500 Org 129,500.00
Mandor 0.0080 Org 149,800.00
JUMLAH
K.10 1 M2 PEMASANGAN KACA TEBAL 5 MM
BAHAN
Kaca Tebal 5 mm 1.1000 m2 108,000.00
UPAH
Pekerja 0.0150 Org 100,000.00
Tukang 0.1500 Org 129,500.00

HARGA
SATUAN (Rp.)
1 2 3 4
Mandor 0.0008 Org 149,800.00
JUMLAH
K.11 1 M2 PEMASANGAN KACA TEMPRED TEBAL 8 MM
BAHAN
Kaca Tempred Tebal 8 mm 1.1000 m2 275,000.00
UPAH
Pekerja 0.0150 Org 100,000.00
Tukang 0.1500 Org 129,500.00
Mandor 0.0008 Org 149,800.00
JUMLAH
K.12 1 UNIT PINTU P1
Kusen Alumunium 6.0000 m1 150,362.38
Daun Pintu Besi Plat Baja 15.0000 m2 1,305,346.46
Rel 6.0000 m1 195,800.00
Pull Handle 2.0000 psg 1,074,523.34
Kolom Praktis 11x11 11.0000 m1 229,701.26
JUMLAH
Rel 3.0000 m1 195,800.00
Pull Handle 2.0000 psg 1,074,523.34
Kolom Praktis 11x11 8.0000 m1 229,701.26
JUMLAH
Daun Pintu Kayu Jati Solid 3.0900 m2 1,192,499.00
Kaca 5 MM 3.1400 m2 156,301.02
Pull Handle Dekkson PH D 1868 40X40X25X600 2.0000 psg 1,074,523.34
Kolom Praktis 11x11 7.7000 m1 229,701.26
JUMLAH
Kaca 5 MM 3.1400 m2 156,301.02
Kolom Praktis 11x11 7.7000 m1 229,701.26
JUMLAH
Kolom Praktis 11x11 5.7000 m1 229,701.26
JUMLAH

HARGA
SATUAN (Rp.)
1 2 3 4
Kolom Praktis 11x11 5.7000 m1 229,701.26
JUMLAH
Hinge Dekkson ESS 316 4X3X4MM 4BB 2.0000 bh 617,748.34
Kolom Praktis 11x11 5.1000 m1 229,701.26
JUMLAH
Hinge Dekkson ESS 316 4X3X4MM 4BB 2.0000 bh 617,748.34
Kolom Praktis 11x11 2.9400 m1 229,701.26
JUMLAH
Engsel Heavy Duty 4.0000 bh 350,000.00
Kolom Praktis 11x11 6.4000 m1 229,701.26
JUMLAH

HARGA
SATUAN (Rp.)
1 2 3 4
K.21 1 UNIT TP (TIRAI PLASTIK)
Plastic Strip Curtain PVC / Tirai Plastik Transparan (clear) 37.8000 m1 45,500.00
Kolom Praktis 11x11 6.0000 m1 229,701.26
JUMLAH
K.22 1 UNIT JENDELA J1
Alumunium Frame Jendela 2" coklat/hitam 9.7200 m1 55,000.00
Kaca 5 MM 2.1546 m2 156,301.02
Hinge Dekkson Nylon ES IR 3X2.5X2.5mm 4NR NA (jendela) 6.0000 psg 118,623.34
Kait Angin 3.0000 pcs 44,539.44
Kunci Selot 3.0000 pcs 44,539.44
Kolom Praktis 11x11 3.9200 m1 229,701.26
JUMLAH
Kaca 5 MM 0.9584 m2 156,301.02
Kait Angin 2.0000 pcs 44,539.44
Kolom Praktis 11x11 5.2000 m1 229,701.26
JUMLAH
Kaca 5 MM 0.5856 m2 156,301.02
Kait Angin 1.0000 pcs 44,539.44
Kolom Praktis 11x11 4.4000 m1 229,701.26
JUMLAH
Kaca 5 MM 0.4888 m2 156,301.02
Kolom Praktis 11x11 3.6800 m1 229,701.26
JUMLAH
Kaca 5 MM 0.4350 m2 156,301.02
Kait Angin 1.0000 pcs 44,539.44
Kolom Praktis 11x11 3.9000 m1 229,701.26
JUMLAH
K.27 1 UNIT JENDELA BV1
Kaca 5 MM 0.9225 m2 156,301.02
Kolom Praktis 11x11 5.0000 m1 229,701.26
JUMLAH
K.28 1 UNIT JENDELA BV2
Kaca 5 MM 0.2100 m2 156,301.02

HARGA
SATUAN (Rp.)
1 2 3 4
Kolom Praktis 11x11 2.0000 m1 229,701.26
JUMLAH
K.29 1 UNIT JENDELA GB1
Glass Block 20x20 10.0000 bh 24,000.00
Kolom Praktis 11x11 4.4000 m1 229,701.26
JUMLAH
K.30 1 UNIT JENDELA GB2
Glass Block 20x20 6.0000 bh 24,000.00
Kolom Praktis 11x11 2.8000 m1 229,701.26
JUMLAH
K.31 1 UNIT JENDELA K1 (KISI-KISI)
Kisi-kisi Alumunium 11.0000 m1 510,000.00
Kolom Praktis 11x11 4.4000 m1 229,701.26
JUMLAH
K.32 1 UNIT JENDELA K2 (KISI-KISI)
Kisi-kisi Alumunium 12.5000 m1 510,000.00
Kolom Praktis 11x11 6.5000 m1 229,701.26
JUMLAH
L PEKERJAAN LAIN-LAIN
L.1 1 M1 WATER STOP RUBBER PVC
BAHAN
Water Stop PVC lebar 320mm 1.0500 M 116,000.00

HARGA
SATUAN (Rp.)
1 2 3 4
Besi Dia. 10 mm 1.0000 kg 15,450.00
UPAH
Pekerja 0.0800 Org 100,000.00
Tukang 0.0400 Org 129,500.00
Mandor 0.0040 Org 149,800.00
JUMLAH
L.2 1 M2 PEMASANGAN ALUMUNIUM COMPOSITE PANEL (ACP)
BAHAN
Hollow 6x4 cm tbl 2.1 mm 3.50 Kg 11,700.00
Hollow 4x4 cm tbl 1.1 mm 1.50 Kg 11,700.00
Braket Siku 40 x 40 x 4 0.50 Kg 11,700.00
Brazing 1.50 Kg 11,700.00
Sealant 0.14 Tube 27,500.00
Sekrup 15.00 Bh 200.00
Braket ACP 4.00 Bh 400.00
ACP Tebal 5 mm, ex seven 1.10 m2 400,000.00
Alat scafolding & Alat bantu 1.00 Ls 50,000.00
UPAH
Pekerja 0.65 Org 100,000.00
Tukang 0.65 Org 129,500.00
Mandor 0.03 Org 149,800.00
JUMLAH
L.3 1 M1 RAILING HOLLOW 4x4 cm tbl 0.4 mm
BAHAN
Hollow 4x4 cm tbl 0.4 mm 1.1000 m' 23,000.00
Kawat Las Listrik 0.0500 kg 32,700.00
UPAH
Pekerja 0.4000 Org 100,000.00
Tukang Las 0.4000 Org 149,500.00
Mandor 0.0300 Org 149,800.00
JUMLAH
L.4 1 BUAH BAK KONTROL PAS. BATU BATA 45X45 CM TINGGI 50 CM
BAHAN
Bata merah 140.0000 bh 1,320.00
Semen portland 77.0000 kg 1,700.00
Pasir pasang 0.1300 m³ 328,900.00
Batu pecah/split 2/3 0.0200 m³ 620,000.00
Besi beton polos 2.6000 m³ 14,700.00
Pasir beton 0.0900 m³ 178,500.00
UPAH
Pekerja 0.4000 Org 100,000.00
Tukang Batu 0.4000 Org 149,500.00
Mandor 0.0300 Org 149,800.00
JUMLAH
L.5 1 M1 RABAT BETON LEBAR 75 CM & SALURAN BATAKO UK. 25X40 CM

HARGA
SATUAN (Rp.)
1 2 3 4
Beton K 175, tebal 8 cm 0.0960 m3 1,557,300.80
Besi Dia. 8 6.5970 Kg 24,717.50
Pasangan Batako 0.8000 m2 375,287.88
plesteran 1.4000 m2 82,173.19
acian 1.4000 m2 45,618.10
Floor Hardener 0.7500 m2 105,860.04
JUMLAH

u Kabupaten Kepulauan Meranti
UPAH BAHAN JUMLAH

(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
22,800.00 22,800.00
368.00 368.00
13,300.00 13,300.00
1,498.00 1,498.00
10,000.00 10,000.00
12,950.00 12,950.00
749.00 749.00
25,197.00 36,468.00 61,665.00
22,800.00 22,800.00
368.00 368.00
13,300.00 13,300.00
25,000.00 25,000.00
34,240.00 34,240.00
10,000.00 10,000.00
1,295.00 1,295.00
2,000.00 2,000.00
47,535.00 61,468.00 109,003.00
70,000.00 70,000.00
4,250.00 4,250.00
108,000.00 108,000.00
892.50 892.50
1,445.85 1,445.85
324,000.00 324,000.00
1,104.00 1,104.00
17,325.00 17,325.00
25,900.00 25,900.00
40,000.00 40,000.00
2,996.00 2,996.00
2,996.00 2,996.00
71,892.00 527,017.35 598,909.35
10,000.00 10,000.00
7,490.00 7,490.00
17,490.00 - 17,490.00

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
112,500.00 112,500.00
30,400.00 30,400.00
9,200.00 9,200.00
25,900.00 25,900.00
29,960.00 29,960.00
15,000.00 15,000.00
2,546.60 2,546.60
73,406.60 152,100.00 225,506.60
75,000.00 75,000.00
3,745.00 3,745.00
78,745.00 - 78,745.00
5,000.00 5,000.00
749.00 749.00
5,749.00 - 5,749.00

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
51,600.00 51,600.00
7,490.00 7,490.00
59,090.00 - 59,090.00
50,000.00 50,000.00
7,490.00 7,490.00
57,490.00 - 57,490.00
30,000.00 30,000.00
7,490.00 7,490.00
37,490.00 - 37,490.00
1,210.00 1,210.00
4,338.00 4,338.00
5,548.00 - 5,548.00
192,099.60 192,099.60
30,000.00 30,000.00
1,498.00 1,498.00
31,498.00 192,099.60 223,597.60
606,375.60 606,375.60
25,000.00 25,000.00
3,745.00 3,745.00
28,745.00 606,375.60 635,120.60
5,808.00 5,808.00
9,590.63 9,590.63
6,075.00 6,075.00
1,853.50 1,853.50
21,250.00 21,250.00
15,540.00 15,540.00
1,797.60 1,797.60
2,441.74 2,441.74
48,957.84 15,398.63 64,356.47
1,330.00 1,330.00
2,280.00 2,280.00
36.80 36.80
2,401.25 2,401.25
65,625.00 65,625.00
12,027.50 12,027.50
6,413.55 6,413.55

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
7,600.00 7,600.00
2,913.75 2,913.75
344.54 344.54
749.00 749.00
11,607.29 90,114.10 101,721.39
231,000.00 231,000.00
277,100.00 277,100.00
171,028.00 171,028.00
150,000.00 150,000.00
77,700.00 77,700.00
8,988.00 8,988.00
11,235.00 11,235.00
247,923.00 679,128.00 927,051.00
231,000.00 231,000.00
231,200.00 231,200.00

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
178,921.60 178,921.60
150,000.00 150,000.00
77,700.00 77,700.00
8,988.00 8,988.00
11,235.00 11,235.00
247,923.00 641,121.60 889,044.60
252,000.00 252,000.00
48,024.90 48,024.90
78,000.00 78,000.00
50,505.00 50,505.00
5,842.20 5,842.20
5,842.20 5,842.20
140,189.40 300,024.90 440,214.30
627,000.00 627,000.00
204,000.00 204,000.00
136,822.40 136,822.40
300,000.00 300,000.00
194,250.00 194,250.00
22,470.00 22,470.00
22,470.00 22,470.00
539,190.00 967,822.40 1,507,012.40
614,717.25 614,717.25
7,750.00 7,750.00
1,683.50 1,683.50
1,947.40 1,947.40
32,105.80 32,105.80
26,713.20 26,713.20
1,750.00 1,750.00
71,949.90 614,717.25 686,667.15
1,082,392.50 1,082,392.50
7,750.00 7,750.00
1,683.50 1,683.50
1,947.40 1,947.40
32,105.80 32,105.80
26,713.20 26,713.20
1,750.00 1,750.00

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
71,949.90 1,082,392.50 1,154,342.40
18,940.00 18,940.00
6,138.30 6,138.30
3,550.26 3,550.26
124,275.00 124,275.00
100,000.00 100,000.00
252,903.56 - 252,903.56
18,940.00 18,940.00
6,138.30 6,138.30
3,550.26 3,550.26
124,275.00 124,275.00
100,000.00 100,000.00
252,903.56 - 252,903.56
30,800.00 30,800.00
10,000.00 10,000.00
1,498.00 1,498.00
11,498.00 30,800.00 42,298.00

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
66,000.00 66,000.00
30,940.00 30,940.00
191,419.80 191,419.80
4,116.00 4,116.00
32,000.00 32,000.00
12,950.00 12,950.00
1,498.00 1,498.00
2,247.00 2,247.00
48,695.00 292,475.80 341,170.80
92,400.00 92,400.00
16,456.00 16,456.00
14,800.50 14,800.50
32,000.00 32,000.00
12,950.00 12,950.00
1,498.00 1,498.00
2,247.00 2,247.00
48,695.00 123,656.50 172,351.50
89,233.00 89,233.00
102,795.00 102,795.00
13,209.00 13,209.00
23,454.90 23,454.90
76,500.00 76,500.00
65,000.00 65,000.00
25,900.00 25,900.00
2,996.00 2,996.00
4,494.00 4,494.00
98,390.00 305,191.90 403,581.90
180,000.00 180,000.00
23,800.00 23,800.00
10,524.80 10,524.80
65,000.00 65,000.00
25,900.00 25,900.00
2,996.00 2,996.00
4,494.00 4,494.00
98,390.00 214,324.80 312,714.80
115,000.00 115,000.00
2,208.00 2,208.00
6,084.00 6,084.00
27,000.00 27,000.00

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
51,800.00 51,800.00
5,992.00 5,992.00
2,022.30 2,022.30
86,814.30 123,292.00 210,106.30
13,219.20 13,219.20
7,564.70 7,564.70
30,000.00 30,000.00
19,425.00 19,425.00
2,247.00 2,247.00
2,247.00 2,247.00
53,919.00 20,783.90 74,702.90
5,525.00 5,525.00
20,000.00 20,000.00
12,950.00 12,950.00
1,498.00 1,498.00
1,498.00 1,498.00

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
35,946.00 5,525.00 41,471.00
12,019.00 12,019.00
6,906.90 6,906.90
26,000.00 26,000.00
25,900.00 25,900.00
2,996.00 2,996.00
1,947.40 1,947.40
56,843.40 18,925.90 75,769.30
151,250.00 151,250.00
10,000.00 10,000.00
25,900.00 25,900.00
2,996.00 2,996.00
149.80 149.80
39,045.80 151,250.00 190,295.80
24,480.00 24,480.00
12,827.10 12,827.10
20,000.00 20,000.00
12,950.00 12,950.00
1,498.00 1,498.00
1,498.00 1,498.00
35,946.00 37,307.10 73,253.10
390,000.00 390,000.00
39,000.00 39,000.00
20,000.00 20,000.00
19,425.00 19,425.00
2,247.00 2,247.00
1,498.00 1,498.00
43,170.00 429,000.00 472,170.00
92,400.00 92,400.00
17,680.00 17,680.00
22,161.60 22,161.60
14,800.50 14,800.50
70,000.00 70,000.00
45,325.00 45,325.00
5,243.00 5,243.00
5,243.00 5,243.00
125,811.00 147,042.10 272,853.10

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
88,440.00 88,440.00
17,000.00 17,000.00
20,520.00 20,520.00
14,800.50 14,800.50
70,000.00 70,000.00
45,325.00 45,325.00
5,243.00 5,243.00
5,243.00 5,243.00
125,811.00 140,760.50 266,571.50
80,658.60 80,658.60
17,000.00 17,000.00
20,520.00 20,520.00
14,800.50 14,800.50
70,000.00 70,000.00
45,325.00 45,325.00
5,243.00 5,243.00
5,243.00 5,243.00
125,811.00 132,979.10 258,790.10

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
107,250.00 107,250.00
16,660.00 16,660.00
17,784.00 17,784.00
14,800.50 14,800.50
70,000.00 70,000.00
45,325.00 45,325.00
5,243.00 5,243.00
5,243.00 5,243.00
125,811.00 156,494.50 282,305.50
174,775.92 174,775.92
16,660.00 16,660.00
17,784.00 17,784.00
14,800.50 14,800.50
25,000.00 25,000.00
16,187.50 16,187.50
1,947.40 1,947.40
1,947.40 1,947.40
45,082.30 224,020.42 269,102.72
277,886.40 277,886.40
16,660.00 16,660.00
17,784.00 17,784.00
14,800.50 14,800.50
25,000.00 25,000.00
16,187.50 16,187.50
1,947.40 1,947.40
1,947.40 1,947.40
45,082.30 327,130.90 372,213.20
101,640.00 101,640.00
15,810.00 15,810.00
26,539.20 26,539.20
5,920.20 5,920.20
90,000.00 90,000.00
58,275.00 58,275.00
6,741.00 6,741.00
6,741.00 6,741.00
161,757.00 149,909.40 311,666.40
544,000.00 544,000.00
19,346.00 19,346.00
20,520.00 20,520.00

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
13,813.80 13,813.80
62,000.00 62,000.00
45,325.00 45,325.00
5,243.00 5,243.00
5,243.00 5,243.00
117,811.00 597,679.80 715,490.80
8,635,000.00 8,635,000.00
198,450.00 198,450.00
55,200.00 55,200.00
240,000.00 240,000.00
932,400.00 932,400.00
107,856.00 107,856.00
17,976.00 17,976.00
1,298,232.00 8,888,650.00 10,186,882.00
13,650,000.00 13,650,000.00
3,680.00 3,680.00
240,000.00 240,000.00

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
932,400.00 932,400.00
107,856.00 107,856.00
17,976.00 17,976.00
1,298,232.00 13,653,680.00 14,951,912.00
14,700,000.00 14,700,000.00
3,680.00 3,680.00
240,000.00 240,000.00
932,400.00 932,400.00
107,856.00 107,856.00
17,976.00 17,976.00
1,298,232.00 14,703,680.00 16,001,912.00
5,250,000.00 5,250,000.00
3,680.00 3,680.00
240,000.00 240,000.00
932,400.00 932,400.00
107,856.00 107,856.00
17,976.00 17,976.00
1,298,232.00 5,253,680.00 6,551,912.00
6,300,000.00 6,300,000.00
3,680.00 3,680.00
240,000.00 240,000.00
932,400.00 932,400.00
107,856.00 107,856.00
17,976.00 17,976.00
1,298,232.00 6,303,680.00 7,601,912.00
66,000.00 66,000.00
12,000.00 12,000.00
15,540.00 15,540.00
1,797.60 1,797.60
898.80 898.80
30,236.40 66,000.00 96,236.40
326,700.00 326,700.00
19,975.00 19,975.00
11,511.50 11,511.50
40,000.00 40,000.00
59,800.00 59,800.00
11,984.00 11,984.00
4,494.00 4,494.00

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
116,278.00 358,186.50 474,464.50
28,578.00 28,578.00
63,342.00 63,342.00
36,204.00 36,204.00
6,160.00 6,160.00
1,100.00 1,100.00
4,322.73 4,322.73
4,000.00 4,000.00
2,145.00 2,145.00
5,000.00 5,000.00
6,475.00 6,475.00
749.00 749.00
449.40 449.40
12,673.40 145,851.73 158,525.13
29,357.40 29,357.40
63,342.00 63,342.00
36,204.00 36,204.00
6,160.00 6,160.00
1,100.00 1,100.00

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
4,322.73 4,322.73
4,000.00 4,000.00
2,145.00 2,145.00
5,000.00 5,000.00
6,475.00 6,475.00
749.00 749.00
449.40 449.40
12,673.40 146,631.13 159,304.53
73,440.00 73,440.00
3,864.00 3,864.00
20,000.00 20,000.00
12,950.00 12,950.00
1,498.00 1,498.00
149.80 149.80
34,597.80 77,304.00 111,901.80
29,040.00 29,040.00
966.00 966.00
20,000.00 20,000.00
12,950.00 12,950.00
1,498.00 1,498.00
149.80 149.80
34,597.80 30,006.00 64,603.80
1,031,250.00 1,031,250.00
3,680.00 3,680.00
12,000.00 12,000.00
15,540.00 15,540.00
1,797.60 1,797.60
898.80 898.80
30,236.40 1,034,930.00 1,065,166.40
75,000.00 75,000.00
42,000.00 42,000.00
9,000.00 9,000.00
24,000.00 24,000.00
31,080.00 31,080.00
3,595.20 3,595.20
1,797.60 1,797.60
60,472.80 126,000.00 186,472.80

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
18,000.00 18,000.00
7,728.00 7,728.00
10,000.00 10,000.00
12,950.00 12,950.00
1,498.00 1,498.00
749.00 749.00
25,197.00 25,728.00 50,925.00
600,000.00 600,000.00
7,728.00 7,728.00
10,000.00 10,000.00
12,950.00 12,950.00
1,498.00 1,498.00
749.00 749.00
25,197.00 607,728.00 632,925.00
45,000.00 45,000.00
289.80 289.80
29,046.00 29,046.00
9,625.00 9,625.00

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
15,000.00 15,000.00
6,475.00 6,475.00
749.00 749.00
1,198.40 1,198.40
23,422.40 83,960.80 107,383.20
25,410.00 25,410.00
15,000.00 15,000.00
6,475.00 6,475.00
749.00 749.00
1,198.40 1,198.40
23,422.40 25,410.00 48,832.40
36,750.00 36,750.00
13,433.00 13,433.00
15,000.00 15,000.00
6,475.00 6,475.00
749.00 749.00
1,198.40 1,198.40
23,422.40 50,183.00 73,605.40
86,625.00 86,625.00
85,597.50 85,597.50
15,000.00 15,000.00
6,475.00 6,475.00
749.00 749.00
1,198.40 1,198.40
23,422.40 172,222.50 195,644.90
31,350.00 31,350.00
386.40 386.40
10,000.00 10,000.00
10,000.00 10,000.00
12,950.00 12,950.00
1,498.00 1,498.00
149.80 149.80
24,597.80 41,736.40 66,334.20
370,600.00 370,600.00
92,820.00 92,820.00
539,400.00 539,400.00

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
165,000.00 165,000.00
32,375.00 32,375.00
3,745.00 3,745.00
11,984.00 11,984.00
213,104.00 1,002,820.00 1,215,924.00
578,000.00 578,000.00
514,600.00 514,600.00
96,390.00 96,390.00
150,000.00 150,000.00
64,750.00 64,750.00
7,490.00 7,490.00
1,498.00 1,498.00
3,000.00 3,000.00
226,738.00 1,188,990.00 1,415,728.00
669,800.00 669,800.00
502,200.00 502,200.00
87,465.00 87,465.00
150,000.00 150,000.00

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
64,750.00 64,750.00
7,490.00 7,490.00
1,498.00 1,498.00
2,800.00 2,800.00
226,538.00 1,259,465.00 1,486,003.00
1,010,000.00 1,010,000.00
250,000.00 250,000.00
32,375.00 32,375.00
14,980.00 14,980.00
1,498.00 1,498.00
2,250.00 2,250.00
301,103.00 1,010,000.00 1,311,103.00
652,800.00 652,800.00
80,146.50 80,146.50
444,540.00 444,540.00
165,000.00 165,000.00
35,612.50 35,612.50
4,194.40 4,194.40
12,433.40 12,433.40
217,240.30 1,177,486.50 1,394,726.80
16,222.50 16,222.50
6,000.00 6,000.00
598.00 598.00
149.80 149.80
29.96 29.96
1,250.00 1,250.00
8,027.76 16,222.50 24,250.26
16,747.50 16,747.50
6,000.00 6,000.00
8,970.00 8,970.00
898.80 898.80
449.40 449.40
1,250.00 1,250.00
17,568.20 16,747.50 34,315.70
85,000.00 85,000.00
35,000.00 35,000.00
1,600.00 1,600.00
19,425.00 19,425.00

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
2,396.80 2,396.80
119.84 119.84
23,541.64 120,000.00 143,541.64
43,500.00 43,500.00
19,000.00 19,000.00
1,600.00 1,600.00
19,425.00 19,425.00
2,396.80 2,396.80
119.84 119.84
23,541.64 62,500.00 86,041.64
130.80 130.80
309.54 309.54
25.20 25.20
400.00 400.00
299.00 299.00
299.60 299.60
149.80 149.80
125.00 125.00

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
1,273.40 465.54 1,738.94
2,500.00 2,500.00
1,495.00 1,495.00
299.60 299.60
74.90 74.90
25.00 25.00
4,394.50 - 4,394.50
38,250.00 38,250.00
47,365.50 47,365.50
7,360.00 7,360.00
12,000.00 12,000.00
19,425.00 19,425.00
22,470.00 22,470.00
15,540.00 15,540.00
7,490.00 7,490.00
76,925.00 92,975.50 169,900.50
38,250.00 38,250.00
47,105.25 47,105.25
7,360.00 7,360.00
12,000.00 12,000.00
19,425.00 19,425.00
22,470.00 22,470.00
15,540.00 15,540.00
7,490.00 7,490.00
76,925.00 92,715.25 169,640.25
15,300.00 15,300.00
18,842.10 18,842.10
945.00 945.00
7,360.00 7,360.00
5,197.50 5,197.50
24,800.00 24,800.00
5,309.50 5,309.50
599.20 599.20
5,309.50 5,309.50
1,947.40 1,947.40
37,965.60 47,644.60 85,610.20
15,300.00 15,300.00
18,842.10 18,842.10
472.50 472.50
2,208.00 2,208.00

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
5,197.50 5,197.50
400.00 400.00
4,921.00 4,921.00
599.20 599.20
4,921.00 4,921.00
149.80 149.80
10,991.00 42,020.10 53,011.10
5,300.00 5,300.00
2,331.00 2,331.00
749.00 749.00
8,380.00 8,380.00
7,100.00 7,100.00
3,108.00 3,108.00
749.00 749.00
10,957.00 10,957.00
8,300.00 8,300.00
10,748.50 10,748.50

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
24,866.80 24,866.80
10,748.50 10,748.50
7,490.00 7,490.00
62,153.80 - 62,153.80
6,700.00 6,700.00
8,676.50 8,676.50
20,073.20 20,073.20
8,676.50 8,676.50
10,036.60 10,036.60
54,162.80 - 54,162.80
15,435.00 15,435.00
242.55 242.55
40.00 40.00
5,180.00 5,180.00
1,498.00 1,498.00
74.90 74.90
6,792.90 15,677.55 22,470.45
107,250.00 107,250.00
29,167.50 29,167.50
5,000.00 5,000.00
16,000.00 16,000.00
5,180.00 5,180.00
2,996.00 2,996.00
29,176.00 136,417.50 165,593.50
3,800.00 3,800.00
184.00 184.00
4,410.00 4,410.00
1,091.48 1,091.48
6,800.00 6,800.00
1,071.00 1,071.00
1,445.85 1,445.85
180,000.00 180,000.00
2,590.00 2,590.00
2,590.00 2,590.00
2,590.00 2,590.00
898.80 898.80
1,348.20 1,348.20
190,017.00 18,802.33 208,819.33

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
3,600.00 3,600.00
2,470.00 2,470.00
24,596.00 24,596.00
990.00
264.00
2,000.00 2,000.00
8,158.50 8,158.50
943.74 943.74
374.50 374.50
11,476.74 31,920.00 42,142.74
3,600.00 3,600.00
2,470.00 2,470.00
26,884.00 26,884.00
990.00 990.00
264.00 264.00
2,000.00 2,000.00

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
8,158.50 8,158.50
943.74 943.74
374.50 374.50
11,476.74 34,208.00 45,684.74
57,750.00 57,750.00
10,560.00 10,560.00
19,250.00 19,250.00
13,200.00 13,200.00
3,300.00 3,300.00
7,273.20 7,273.20
3,260.66 3,260.66
35,000.00 35,000.00
51,800.00 51,800.00
14,980.00 14,980.00
5,243.00 5,243.00
107,023.00 114,593.86 221,616.86
520.30 520.30
122.40 122.40
162.40 162.40
552.00 552.00
352.00 352.00
100.00 100.00
1,295.00 1,295.00
149.80 149.80
149.80 149.80
1,694.60 1,709.10 3,403.70
122.40 122.40
54.81 54.81
184.92 184.92
117.92 117.92
50.00 50.00
647.50 647.50
74.90 74.90
74.90 74.90
847.30 480.05 1,327.35
5,960.00 5,960.00
12,960.00 12,960.00
2,640.00 2,640.00
1,650.00 1,650.00
880.00 880.00
15,540.00 15,540.00

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
4,793.60 4,793.60
749.00 749.00
21,082.60 24,090.00 45,172.60
2,900,000.00 2,900,000.00
100,000.00 100,000.00
194,250.00 194,250.00
224,700.00 224,700.00
23,968.00 23,968.00
542,918.00 2,900,000.00 3,442,918.00
365,000.00 365,000.00
100,000.00 100,000.00
194,250.00 194,250.00
224,700.00 224,700.00
23,968.00 23,968.00
542,918.00 365,000.00 907,918.00

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
476,000.00 476,000.00
1,000.00 1,000.00
12,950.00 12,950.00
1,498.00 1,498.00
749.00 749.00
16,197.00 476,000.00 492,197.00
286,000.00 286,000.00
1,000.00 1,000.00
12,950.00 12,950.00
1,498.00 1,498.00
749.00 749.00
16,197.00 286,000.00 302,197.00
477,000.00 477,000.00
120,000.00 120,000.00
187,775.00 187,775.00
14,980.00 14,980.00
14,980.00 14,980.00
337,735.00 477,000.00 814,735.00
2,600,000.00 2,600,000.00
100,000.00 100,000.00
129,500.00 129,500.00
14,980.00 14,980.00
14,980.00 14,980.00
259,460.00 2,600,000.00 2,859,460.00
30,666.00 30,666.00
1,000.00 1,000.00
12,950.00 12,950.00
1,498.00 1,498.00
749.00 749.00
16,197.00 30,666.00 46,863.00
198,000.00 198,000.00
3,000.00 3,000.00
38,850.00 38,850.00
4,494.00 4,494.00
224.70 224.70
46,568.70 198,000.00 244,568.70

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
264,000.00 264,000.00
180,000.00 180,000.00
349,650.00 349,650.00
80,892.00 80,892.00
16,478.00 16,478.00
627,020.00 264,000.00 891,020.00
123,665.85 123,665.85
550.00 550.00
1,650.00 1,650.00
4,300.00 4,300.00
5,568.50 5,568.50
644.14 644.14
314.58 314.58
10,827.22 125,865.85 136,693.07
600,000.00 600,000.00
15,400.00 15,400.00

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
100,000.00 100,000.00
323,750.00 323,750.00
37,450.00 37,450.00
7,490.00 7,490.00
468,690.00 615,400.00 1,084,090.00
+ RANGKA BAJA SIKU
231,750.00 231,750.00
688,800.00 688,800.00
1,635.00 1,635.00
105,000.00 105,000.00
135,975.00 135,975.00
15,729.00 15,729.00
7,789.60 7,789.60
264,493.60 922,185.00 1,186,678.60
903,650.00 903,650.00
500.00 500.00
64,750.00 64,750.00
7,490.00 7,490.00
449.40 449.40
73,189.40 903,650.00 976,839.40
313,500.00 313,500.00
500.00 500.00
64,750.00 64,750.00
7,490.00 7,490.00
449.40 449.40
73,189.40 313,500.00 386,689.40
488,400.00 488,400.00
500.00 500.00
64,750.00 64,750.00
7,490.00 7,490.00
449.40 449.40
73,189.40 488,400.00 561,589.40
34,650.00 34,650.00
500.00 500.00
64,750.00 64,750.00
7,490.00 7,490.00
449.40 449.40
73,189.40 34,650.00 107,839.40

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
16,120.00 16,120.00
1,500.00 1,500.00
19,425.00 19,425.00
2,247.00 2,247.00
1,198.40 1,198.40
24,370.40 16,120.00 40,490.40
16,120.00 16,120.00
1,500.00 1,500.00
19,425.00 19,425.00
2,247.00 2,247.00
1,198.40 1,198.40
24,370.40 16,120.00 40,490.40
118,800.00 118,800.00
1,500.00 1,500.00
19,425.00 19,425.00

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
2,247.00 2,247.00
119.84 119.84
23,291.84 118,800.00 142,091.84
302,500.00 302,500.00
1,500.00 1,500.00
19,425.00 19,425.00
2,247.00 2,247.00
119.84 119.84
23,291.84 302,500.00 325,791.84
902,174.28 902,174.28
19,580,196.90 19,580,196.90
1,174,800.00 1,174,800.00
2,149,046.68 2,149,046.68
2,526,713.86 2,526,713.86
- 26,332,931.72 26,332,931.72
451,087.14 451,087.14
7,832,078.76 7,832,078.76
587,400.00 587,400.00
2,149,046.68 2,149,046.68
1,837,610.08 1,837,610.08
12,857,222.66 12,857,222.66
2,315,580.65 2,315,580.65
3,684,821.91 3,684,821.91
490,785.20 490,785.20
474,493.36 474,493.36
2,149,046.68 2,149,046.68
1,768,699.70 1,768,699.70
10,883,427.50 10,883,427.50
2,315,580.65 2,315,580.65
3,684,821.91 3,684,821.91
490,785.20 490,785.20
474,493.36 474,493.36
2,149,046.68 2,149,046.68
1,768,699.70 1,768,699.70
10,883,427.50 10,883,427.50
857,065.57 857,065.57
3,756,371.85 3,756,371.85
474,493.36 474,493.36
2,149,046.68 2,149,046.68
1,309,297.18 1,309,297.18
8,546,274.64 8,546,274.64
857,065.57 857,065.57
3,756,371.85 3,756,371.85
474,493.36 474,493.36

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
2,149,046.68 2,149,046.68
1,309,297.18 1,309,297.18
8,546,274.64 8,546,274.64
766,848.14 766,848.14
2,253,823.11 2,253,823.11
1,235,496.68 1,235,496.68
425,358.34 425,358.34
1,171,476.43 1,171,476.43
- 5,853,002.70 5,853,002.70
736,775.66 736,775.66
1,752,973.53 1,752,973.53
1,235,496.68 1,235,496.68
425,358.34 425,358.34
675,321.70 675,321.70
- 4,825,925.91 4,825,925.91
962,319.23 962,319.23
5,743,524.42 5,743,524.42
1,400,000.00 1,400,000.00
850,716.68 850,716.68
1,470,088.06 1,470,088.06
10,426,648.39 10,426,648.39

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
1,719,900.00 1,719,900.00
1,378,207.56 1,378,207.56
3,098,107.56 3,098,107.56
1,774,276.08 1,774,276.08
534,600.00 534,600.00
336,766.18 336,766.18
711,740.04 711,740.04
133,618.32 133,618.32
133,618.32 133,618.32
900,428.94 900,428.94
4,525,047.88 4,525,047.88
1,172,826.56 1,172,826.56
330,000.00 330,000.00
149,798.90 149,798.90
474,493.36 474,493.36
89,078.88 89,078.88
89,078.88 89,078.88
1,194,446.55 1,194,446.55
3,499,723.13 3,499,723.13
751,811.90 751,811.90
173,800.00 173,800.00
91,529.88 91,529.88
237,246.68 237,246.68
44,539.44 44,539.44
44,539.44 44,539.44
1,010,685.54 1,010,685.54
2,354,152.88 2,354,152.88
643,550.99 643,550.99
76,399.94 76,399.94
845,300.64 845,300.64
1,565,251.57 1,565,251.57
586,413.28 586,413.28
192,500.00 192,500.00
67,990.94 67,990.94
237,246.68 237,246.68
44,539.44 44,539.44
44,539.44 44,539.44
895,834.91 895,834.91
2,069,064.69 2,069,064.69
902,174.28 902,174.28
144,187.69 144,187.69
1,148,506.30 1,148,506.30
2,194,868.27 2,194,868.27
300,724.76 300,724.76
32,823.21 32,823.21

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
459,402.52 459,402.52
792,950.49 792,950.49
240,000.00 240,000.00
1,010,685.54 1,010,685.54
1,250,685.54 1,250,685.54
144,000.00 144,000.00
643,163.53 643,163.53
787,163.53 787,163.53
661,594.47 661,594.47
5,610,000.00 5,610,000.00
1,010,685.54 1,010,685.54
7,282,280.01 7,282,280.01
1,067,572.90 1,067,572.90
6,375,000.00 6,375,000.00
1,493,058.19 1,493,058.19
8,935,631.09 8,935,631.09
121,800.00 121,800.00

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
15,450.00 15,450.00
8,000.00 8,000.00
5,180.00 5,180.00
599.20 599.20
599.20 599.20
14,378.40 137,250.00 151,628.40
40,950.00 40,950.00
17,550.00 17,550.00
5,850.00 5,850.00
17,550.00 17,550.00
3,850.00 3,850.00
3,000.00 3,000.00
1,600.00 1,600.00
440,000.00 440,000.00
50,000.00 50,000.00
65,000.00 65,000.00
84,175.00 84,175.00
11,984.00 11,984.00
4,494.00 4,494.00
165,653.00 580,350.00 746,003.00
25,300.00 25,300.00
1,635.00 1,635.00
40,000.00 40,000.00
59,800.00 59,800.00
11,984.00 11,984.00
4,494.00 4,494.00
116,278.00 26,935.00 143,213.00
184,800.00 184,800.00
130,900.00 130,900.00
42,757.00 42,757.00
12,400.00 12,400.00
38,220.00 38,220.00
16,065.00 16,065.00
40,000.00 40,000.00
59,800.00 59,800.00
11,984.00 11,984.00
4,494.00 4,494.00
116,278.00 425,142.00 541,420.00

UPAH BAHAN JUMLAH
(Rp.) (Rp.) (Rp.)
5=(3x4) 6=(3x4) 7=(5+6)
149,500.88 149,500.88
163,061.35 163,061.35
300,230.30 300,230.30
115,042.47 115,042.47
63,865.34 63,865.34
79,395.03 79,395.03
871,095.37 871,095.37

DAFTAR HARGA BAHAN
PEKERJAAN : Pembangunan Gedung dan Sarana Sentra IKM Pengelohan Sagu Kabupaten
Kepulauan Meranti
NO. JENIS BAHAN / MATERIAL SATUAN HARGA (Rp.)
1 2 3 4
A. BAHAN AGREGAT, BAHAN PELEKAT BAHAN JADINYA
1 Pasir Urug / Timbun M3 160,083.00
2 Pasir Pasang M3 328,900.00
3 Pasir Beton M3 178,500.00
4 Abu Batu M3 532,813.00
4 Kerikil/Koral Beton M3 160,650.00
5 Batu Pecah 1 - 2 M3 620,000.00
6 Batu Pecah 2 - 3 M3 620,000.00
7 Sirtu M3 505,313.00
8 Batu belah (Pondasi) M3 210,000.00
9 Ready Mix dengan Additive K.225 M3 1,010,000.00
12 Batu bata merah kelas 1 Bh 1,320.00
13 Roster 20x20x100 ex. Cisangkan Bh 7,500.00
14 Semen portland (PC 50 Kg/Zak) Kg 1,700.00
15 Semen portland (PC 50 Kg/Zak) Zak 85,000.00
16 Bataco 9x17x40 Bh 5,280.00
17 Waterproofing Kg 60,500.00
18 Semen warna Kg 13,680.00
19 Grouting Non Shringkage Kg 26,000.00
20 Floor Hardener Kg 12,000.00
19 Paving Block, Warna Natural t = 7 cm Bh 5,280.00
20 Kanstin abu-abu 15 x 25 x 40 Bh 25,000.00
21 Tiang Pancang Beton Precast dia. 30 cm M1 511,600.00
22 Panel Beton Pracetak (5x50x213) cm lbr 90,500.00
23 Kolom Beton Pracetak btg 195,800.00
24 Kolom Beton Pracetak btg 195,800.00
25 Keramik 20x20 (KW1) m2 84,000.00
26 Keramik 20x25 (KW1) m2 80,400.00
27 Keramik 30x30 (KW1) m2 73,326.00
28 Keramik 40x40 (KW1) m2 97,500.00
29 Keramik 60x60 m2 158,887.20
30 Granit 60x60 m2 252,624.00
31 Keramik Dinding 20x30cm (KW1) m2 92,400.00
32 Keramik Stepnosing 10x30 (standar) bh 16,000.00
110 Bahan
1 2 3 4
33 Batu Alam m2 297,000.00
B. BAHAN KAYU BERIKUT BAHAN JADINYA

1 Bambu d. 8 s/d 10 cm / 6 M' Btg 35,000.00
2 Bambu d. 6 cm / 6 M' Btg 33,000.00
3 Kayu Balok terentang (Albasia) M3 1,900,000.00
4 Papan terentang (Albasia) M3 1,900,000.00
5 Kayu Meranti, Balok M3 5,000,000.00
6 Kayu Meranti, Papan M3 6,000,000.00
7 Kayu Ulin, Balok M3 13,000,000.00
8 Kayu Ulin, Papan M3 14,000,000.00
9 Kayu Borneo, Balok M3 5,000,000.00
10 Kayu Borneo, Papan M3 6,000,000.00
11 Kayu Kruing, Balok M3 7,100,000.00
12 Kayu Kruing, Papan M3 7,850,000.00
13 Kayu Jati, Papan M3 15,000,000.00
14 Kayu Kaso 4/6 dan 5/7 Borneo M3 4,500,000.00
15 Kayu Kaso 4/6 dan 5/7 Kruing M3 6,250,000.00
16 Kayu Reng 2/3 dan 3/4 Borneo M3 4,220,000.00
17 Kayu Reng 2/3 dan 3/4 Kruing M3 5,520,000.00
18 Kayu Solid M2 4,000,000.00
19 Dolken Kayu d. 5 cm Btg 25,000.00
22 Plywood t. 18 mm 120 x 240 Lbr. 356,000.00
23 Multiplek 9 mm (120 x 240) Lbr. 182,000.00
24 Multiplek 12 mm (120 x 240) Lbr. 181,000.00
25 Triplek 6 mm (120 x 240) Lbr. 117,000.00
26 Triplek 3 mm (120 x 240) Lbr. 78,000.00
27 Lem Kayu Kg 30,800.00
C. BAHAN LOGAM DAN BAHAN JADINYA

1 Baja Konstruksi IWF DN '91 Kg 15,450.00
2 Besi Profil Kg 15,450.00
3 Besi beton mutu U 40 Kg 14,700.00
4 Besi strip/plat besi d. 3-4 mm Kg 21,000.00
5 Plat Alucubon / Panel Composed M2 405,000.00
6 Bondek Tebal 0.75 mm M2 97,500.00
7 Kaso Baja Ringan profil C 75.75 mm, tebal 0.70 mm Btg 75,000.00
8 Reng Baja ringan tinggi 32 mm, tebal 0.45 mm Btg 42,000.00
9 End stop M1 25,000.00
6 Kawat beton Kg 24,255.00
7 Paku sekrup Bh 276.00
111 Bahan
1 2 3 4
8 Paku sekrup Kg 22,500.00
9 Paku triplek Kg 28,750.00
10 Paku asbes Kg 41,400.00
11 Paku pancing Bh 1,300.00
12 Paku biasa 2"-5" Kg 18,400.00
13 Paku biasa 1/2"- 1" Kg 19,320.00
14 Paku gypsum Kg 8,800.00
15 Paku beton (2 cm s/d 12 cm) Kg 40,000.00
16 Dinabolt dia 12 mm (10-15cm) Bh 7,500.00
17 Anchor Bolt M-25 Bh 85,000.00
18 Anchor Bolt M-16 Bh 43,500.00
19 Baud M-25 Bh 17,500.00
20 Baud M-20 Bh 13,900.00
21 Baud M-16 Bh 9,500.00
22 Baud M-12 Bh 5,000.00
23 Baud M-10 Bh 3,500.00
24 Dynabold 10 mm Bh 17,500.00
25 Turn Buckle Bh 150,000.00
26 Kawat las listrik Kg 32,700.00
27 Pipa Baja Kg 15,950.00
28 Pipa galvanized 8 inc tebal 5.8 mm Kg 19,450.00
29 Pipa galvanized 8 inc tebal 5.8 mm m1 585,445.00
30 Pipa galvanized 12 inc tebal 6.9 mm Kg 19,450.00
31 Pipa galvanized 12 inc tebal 6.9 mm m1 1,030,850.00
32 Wiremesh d. 4 mm ( uk. 2,40m x 5,20m ) Lbr 337,400.00
35 Roving (Fiber Glass) Kg 16,500.00
36 Fishcher 10 cm Bh 275.00
37 Skrup Bh 200.00
38 Hollow 20x40 M1 7,150.00
39 Hollow 40x40 mm tbl 2 mm Btg 138,000.00
40 Hollow 20x20 mm tbl 2 mm Btg 84,000.00
41 Hollow 6x4 cm tbl 2.1 mm Kg 11,700.00
42 Hollow 4x4 cm tbl 1.1 mm Kg 11,700.00
43 Joint Tape @ 75 m Roll 30,250.00
44 Jointing Coumpond Kg 4,290.00
45 Sterofoam m2 70,000.00
46 Water Stop PVC lebar 320mm m1 116,000.00
47 Braket Siku 40 x 40 x 4 Kg 11,700.00
48 Brazing Kg 11,700.00
49 Braket ACP bH 400.00
50 ACP Tebal 5 mm, ex seven M2 400,000.00
112 Bahan
1 2 3 4
51 Alumunium Foil M2 24,200.00
52 Glasswool 24kg/m3 M2 35,000.00
53 Wiremesmesh Galvaniszed 2215 M2 13,300.00
54 Ram Kawat harmonika Ø 2 mm spasi 40x40 mm M2 28,500.00
55 Besi pengaku , Plat 2 mm Kg 25,000.00
D BAHAN PENUTUP ATAP, PLAFOND & RANGKANYA.

1 Seng gelombang BJLS 28 ( 80 x 180 ) Lbr 90,000.00
2 Seng gelombang BJLS 30 ( 80 x 180 ) Lbr 150,000.00
3 Seng Plat BJLS 28 M2 52,500.00
4 Genteng Metal Lbr 72,000.00
5 Nok Genteng Metal M1 26,400.00
6 Lisplank GRC lebar 20 cm Btg 75,000.00
7 Plafond Gypsum Tebal 9 mm lbr 82,500.00
8 Plafond GRC 4 mm lbr 84,750.00
9 List Gypsum 15 cm M1 10,522.00
10 List Gypsum 20 cm M1 13,420.00
E BAHAN SANITASI
1 Closet duduk type CW660NPJ ex. Toto bh 2,900,000.00
2 Closet jongkok type CE7 ex. Toto bh 365,000.00
3 Jet washer type TX403SBW ex. Toto bh 476,000.00
4 Washtafel LW246J ex. Toto bh 477,000.00
5 Urinoir type U104 ex. Toto bh 2,600,000.00
6 Kran dinding type T23B13 ex. Toto bh 286,000.00
7 Floor Drain bh 30,666.00
8 Bak Cuci Stainles Steel 1 Lubang bh 198,000.00
9 Bak Air Fiber Ukuran Kecil bh 264,000.00
F BAHAN KUNCI & PENGGANTUNG

1 Pintu fiberglass bh 308,000.00
2 Alumunium Kusen 3" m1 84,556.50
3 Alumunium Kusen 4" m1 105,693.00
4 Alumunium Kusen 3" coklat/hitam m1 91,731.00
5 Alumunium Kusen 4" coklat/hitam m1 112,423.50
6 Alumunium Frame Jendela 2" m1 50,000.00
7 Alumunium Frame Pintu 3" m1 62,680.00
8 Alumunium Frame Jendela 2" coklat/hitam m1 55,000.00
9 Alumunium Frame Pintu 3" coklat/hitam m1 64,670.00
10 Rel Alumunium btg 195,800.00
11 Hinge Dekkson ESS 316 4X3X4MM 4BB psg 488,400.00
12 Hinge Dekkson Nylon ES IR 3X2.5X2.5mm 4NR NA psg 34,650.00
13 Pull Handle Dekkson PH D 1868 40X40X25X600 psg 903,650.00
113 Bahan
1 2 3 4
14 Lever Handle Ex. Dekkson LHP 2228 AZ SN+NP psg 313,500.00
15 Handle Pintu Sliding Dekkson PP 004 SSS psg 89,000.00
16 Kait Angin pcs 16,120.00
17 Kunci Selot pcs 16,120.00
18 Kaca Tebal 5 mm m2 108,000.00
19 Kaca Tebal 8 mm m2 275,000.00
20 Kaca Ryband Tebal 12 mm m2 48,000.00
21 Glass Block 20x20 cm bh 24,000.00
22 Engsel Heavy Duty bh 350,000.00
23 Door Closer bh 210,550.00
24 Sealent tube 27,500.00
25 Paku Keling bh 650.00
26 Folding Gate 05 Galvalum m2 429,000.00
27 Plastic Strip Curtain PVC / Tirai Plastik Transparan (clear) m1 45,500.00
28 Kisi-kisi alumunium m1 510,000.00
G BAHAN FINISHING, LABURAN, PENGISI DAN ALATNYA

1 Kuwas 3" bh 17,600.00
2 Meni kayu / besi kg 38,500.00
3 Meni Besi Zincrhromate kg 38,500.00
4 Amplas lbr 3,300.00
5 Thinner (High Gloss) ltr 26,400.00
6 Wall Sealer kg 36,000.00
7 Plamuur kg 10,560.00
8 Cat Dasar kg 24,700.00
9 Cat Interior kg 94,600.00
10 Cat Eksterior kg 103,400.00
11 Cat Duco Nippe 2000 kg 77,000.00
12 FTALIT Gloss kg 52,030.00
13 Wood filler Ultran kg 29,800.00
14 Politur Ultran kg 43,200.00
H BAHAN BAKAR DAN PELUMAS

1 Minyak begisting / olie ltr 6,300.00
2 Premium / Bensin ltr 8,522.00
3 Solar ltr 10,318.00
4 Minyak Tanah ltr 17,424.00
I ALAT BANTU Bh 44,000.00

1 Cangkul / Sekop Bh 60,000.00
2 Parang Bh 50,000.00
3 Pikulan dan 2 bakul Bh 50,000.00
4 STAMPER / HAND COMPACTOR jam 45,000.00
114 Bahan
1 2 3 4
5 PLATE COMPACTOR jam 55,000.00
6 Alat HSPD (Hydraulic Static Pile Driver) untuk pancang 25 x 25 m Jam 750,000.00
115 Bahan
gelohan Sagu Kabupaten
KETERANGAN
116 Bahan
KETERANGAN
117 Bahan
KETERANGAN
118 Bahan
KETERANGAN
119 Bahan
KETERANGAN
120 Bahan
KETERANGAN
121 Bahan
DAFTAR HARGA UPAH
PEKERJAAN : Pembangunan Gedung dan Sarana Sentra IKM Pengelohan Sagu Kabupaten Kepula
Meranti
NO. JENIS PEKERJA UPAH (Rp.) SATUAN
1 2 3 4
1 PEKERJA 100,000.00 Orang / Hari / 8 Jam
2 TUKANG KAYU 129,500.00 Orang / Hari / 8 Jam
3 TUKANG BATU 129,500.00 Orang / Hari / 8 Jam
4 TUKANG BESI 129,500.00 Orang / Hari / 8 Jam
5 TUKANG CAT 129,500.00 Orang / Hari / 8 Jam
6 TUKANG LAS 149,500.00 Orang / Hari / 8 Jam
7 TUKANG BESI KONSTRUKSI IWF 149,500.00 Orang / Hari / 8 Jam
8 TUKANG BESI KONSTRUKSI BAJA 149,500.00 Orang / Hari / 8 Jam
9 KEPALA TUKANG 149,800.00 Orang / Hari / 8 Jam
10 MANDOR 149,800.00 Orang / Hari / 8 Jam
11 JURU UKUR 171,200.00 Orang / Hari / 8 Jam
12 ASISTEN JURU UKUR 100,000.00 Orang / Hari / 8 Jam
122 Upah
gelohan Sagu Kabupaten Kepulauan
KETERANGAN
123 Upah

Ahs Ikm Meranti

Diunggah oleh

Informasi Dokumen

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

Ahs Ikm Meranti

Diunggah oleh

Hak Cipta:

Format Tersedia

JADUAL PELAKSANAAN KEGIATAN

BULAN PERTAMA BULAN KEDUA

No URAIAN PEKERJAAN JUMLAH BOBOT

Pengukuran dan pemasangan baouwplank Rp 7,190,139.00 Err:509 Err:509 Err:509

Pek. Papan Nama Proyek Rp 1,250,000.00 Err:509 Err:509 Err:509

Pek. Pembersihan lapangan dan perataan Rp 6,060,285.00 Err:509 Err:509 Err:509

Kantor Proyek dan Gudang Rp 19,320,950.00 Err:509 Err:509 Err:509

Penebangan pohon Rp 7,500,000.00 Err:509 Err:509 Err:509

Striping tanah tinggi 1 m Rp 1,992,028.50 Err:509 Err:509 Err:509

2 PEKERJAAN PONDASI TIANG PANCANG

Mobilisasi Alat pancang Rp 15,000,000.00 Err:509 Err:509 Err:509 Err:509 Err:509

Galian Tanah Site Rp 116,909,604.90 Err:509 Err:509 Err:509

Pekerjaan Galian ( Sesuai kondisi Existing) Rp 3,197,125.75 Err:509 Err:509 Err:509

Pekerjaan Urugan Kembali Rp 583,695.97 Err:509 Err:509 Err:509

Pekerjaan Urugan Pasir Urug Rp 14,617,245.90 Err:509 Err:509 Err:509

Pek. Pemotongan kepala tiang Pancang Rp 9,600,000.00 Err:509 Err:509 Err:509

4 PEKERJAAN STRUKTUR BAWAH

Beton mutu k-300 Rp 127,814,158.67 Err:509 Err:509 Err:509

Bekisting pas.bata adukan ( 1 pc : 5 ps ), Rp 49,184,464.61 Err:509 Err:509 Err:509

Pekerjaan Angkur Kolom Rp 19,500,000.00 Err:509 Err:509 Err:509

5 PEKERJAAN STRUKTUR ATAS

Bekisting Bondeck Rp 171,303,862.52 Err:509 Err:509

Bekisting / acuan dari Multipleks Rp 261,923,365.54 Err:509 Err:509

PEKERJAAN BAJA Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

PEKERJAAN SHEAR CONNECTOR Rp 7,995,000.00 Err:509 Err:509

KUMULATIF RENCANA Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509

Err:509 Err:509 Err:509

Err:509 Err:509 Err:509

Err:509 Err:509 Err:509

Err:509 Err:509 Err:509

Err:509 Err:509 Err:509

Err:509 Err:509 Err:509

No. Uraian Pekerjaan panjang

Pekerjaan Pasangan Dan Pelapis Dinding

1 Pasangan dinding 1/2 bata 1 : 5 kamar mandi m2

2 Plesteran dinding 1 : 3 masjid

Lantai 2-3 masjid 20

3 Plesteran dinding 1 : 3 trasram

Lantai 2-3 masjid 20

4 Acian kamar mandi

Pekerjaan Pasangan Lantai

2 PAS. LANTAI KERAMIK 40X40 m2

3 PAS. LANTAI KERAMIK 40X40 Tangga m2

4 PAS. LANTAI KERAMIK 30X30 m2

5 Pas. Waterprofing Atap KM/WC & Kanopi Dak Beton m2

6 Pas. Screed Atap KM/WC & Kanopi Dak Beton m2

1 Pasangan dinding 1/2 bata 1 : 5 minaret m2

8.00 2.50 100.00

4.00 6.48 1,036.80

8.00 2.50 200.00

4.00 6.48 1,036.80

8.00 2.50 200.00

JUMLAH "I" 11,110.28

13 Harga Satuan Pekerjaan

14 Harga Satuan Pekerjaan

15 Harga Satuan Pekerjaan

16 Harga Satuan Pekerjaan

HARGA SATUAN JUMLAH JASA 10% JUMLAH TOTAL

4 5 6=(4+5) 7=(10% X 6) 8=(6+7)

25,197.00 36,468.00 61,665.00 6,166.50 67,831.50

78,745.00 - 78,745.00 7,874.50 86,619.50

247,923.00 679,128.00 927,051.00 92,705.10 1,019,756.10

48,695.00 292,475.80 341,170.80 34,117.08 375,287.88