BOQ REKAP

BILL OF QUANTITY (BOQ)
REKAPITULASI
PEKERJAAN : K01 - Rehab/Renovasi Ruang OSCE Program Studi Apoteker Jurusan Farmasi
FMIPA USK (BOPTN)
LOKASI : Banda Aceh

SUMBER DANA : APBN
TAHUN ANGGARAN : 2022
NO. URAIAN PEKERJAAN TOTAL HARGA (Rp)

I. PEKERJAAN PERSIAPAN Rp 17,400,000.00
II. PEKERJAAN PEMBONGKARAN Rp 23,801,801.79
III. PEKRJAAN PLAFOND Rp 36,556,500.00
IV. PEKERJAAN LANTAI Rp 81,441,406.88
V. PEKERJAAN DINDING PARTISI Rp 60,444,600.00
VI. PEKERJAAN PENGECATAN Rp 16,608,790.80
VII. PEKERJAAN PINTU Rp 44,400,000.00
VIII. PEKERJAAN ELEKTRIKAL Rp 74,791,392.69
IX. PEKERJAAN TEMPAT WUDHU Rp 6,864,486.08
X. PEKERJAAN LAIN - LAIN Rp 104,950,000.00
XI PEKERJAAN AKHIR Rp 1,000,000.00
JUMLAH Rp 468,258,978.24
PPN 10 % Rp 46,825,897.82
TOTAL Rp 515,084,876.06
Pidie, 23 Februari 2022

CV. JAYA BAYA GROUP
HARMADI
Direktur
BILL OF QUANTITY
K01 - Rehab/Renovasi Ruang OSCE Program Studi Apoteker Jurusan Farmasi FMIPA USK (BOPTN)
HARGA SATUAN JUMLAH HARGA

NO. URAIAN PEKERJAAN VOLUME ANALISA
(Rp) (Rp)
I PEKERJAAN PERSIAPAN 17,400,000.00
1 Mobilisasi dan demobilisasi (material & tenaga kerja) 1.00 Ls Taksir 2,000,000.00 2,000,000.00
2 Sewa Skafolding 10.00 Set Taksir 1,000,000.00 10,000,000.00
3 Rencana Kesehatan & Keselamatan Kerja (RK3) 1.00 Ls Taksir 5,400,000.00 5,400,000.00
II PEKERJAAN PEMBONGKARAN 23,801,801.79
1 Pekerjaan Pembongkaran Dinding Partisi Triplek/kaca + kusen dan pintu 131.40 M2 Taksir 50,000.00 6,570,000.00
eksisting
2 Pekerjaan Pembongkaran Dinding Bata lama 2.17 M3 A.2.2.1.14 758,987.00 1,647,001.79
3 Pekerjaan Pembongkaran pintu & Jendela eksisting 10.00 Unit Taksir 250,000.00 2,500,000.00
4 Pembongkaran Folding Gate Existing 1.00 Unit Taksir 250,000.00 250,000.00
5 Pekerjaan Pembongkaran Plafon eksisting 233.36 M2 Taksir 25,000.00 5,834,000.00
6 Pekerjaan Pembongkaran Lantai Existing dan Pembersihan 233.36 M2 Taksir 30,000.00 7,000,800.00
III PEKERJAAN PLAFON 36,556,500.00
1 Plafond Gypsum furing C-jaya, gypsum board 9mm 233.36 M2 Taksir 125,000.00 29,170,000.00
2 Plafond PVC furing C-jaya, PVC board 9mm (putih list nat) 26.86 M2 Taksir 275,000.00 7,386,500.00
IV PEKERJAAN LANTAI 81,441,406.88
1 Pekerjaan Lantai Granit Ex. Indogress 60x60 cm , Topaz 233.36 M2 A.4.4.3.13.A 325,258.00 75,902,206.88
2 Pekerjaan Plint Lantai T.10 cm, steinless 304 hairline tebal 1 mm 173.10 M1 Taksir 32,000.00 5,539,200.00
V PEKERJAAN DINDING PARTISI 60,444,600.00
1 Pekerjaan dinding partisi gypsum 2 muka 189.44 M2 Taksir 215,000.00 40,729,600.00
2 Pekerjaan dinding Kusen Alumunium coating hitam w/Kaca 5mm fin. Stiker 15.40 M2 Taksir 600,000.00 9,240,000.00
sandblat
3 Pekerjaan Kolom Treatment (lapis HPL) 25.60 M2 Taksir 250,000.00 6,400,000.00
4 Pekerjaan wallpaper (grey) 16.30 M2 Taksir 145,000.00 2,363,500.00
5 Skirting (batasan Wallpaper) multi fin.Cat Duco 16.30 M1 Taksir 105,000.00 1,711,500.00
VI PEKERJAAN PENGECATAN 16,608,790.80
1 Pengecatan Dinding Interior (cat mowilex E-100) 553.60 M2 A.4.7.1.10 21,105.00 11,683,728.00
2 Pengecatan Plafon (cat mowilex E-100) 233.36 M2 A.4.7.1.10 21,105.00 4,925,062.80
VII PEKERJAAN PINTU 44,400,000.00
1 Pintu Kaca Frameless pintu utama (komplit set terpasang) uk. 90x210 cm 2.00 Unit Taksir 6,000,000.00 12,000,000.00
+ stiker sanblast cutting logo
Kaca bening frameless tempered 12mm ex Asahimas, Floor Hinges ex. Dorma BTS 80V,
Top centre ex. Dorma PT 21, Pasch Fitting atas ex. Dekson, Patch Lock ex.Dekson. Patch
Fitting bawah ex. Dorma PT 10, Glass Door Handle ex. Dekson TPH 981
2 Pintu kaca 5mm + Kusen alumunium + Asesories (komplit terpasang) 10.00 Unit Taksir 2,600,000.00 26,000,000.00
3 Pintu Double Plywood Fin.HPL + Kusen + door closer (komplit terpasang) 2.00 Unit Taksir 3,200,000.00 6,400,000.00
VIII PEKERJAAN ELEKTRIKAL 74,791,392.69

1 Pekerjaan, Daya, Panel dan Kabel
d Pekerjaan Panel SDP Per Lantai Lengkap Terpasang 1.00 Set Taksir 2,500,000.00 2,500,000.00
2 Pekerjaan Penerangan dan Stop Kontak
a Lampu Philips LED TL 2 x 18 W Cover Lengkap Aksessoris Terpasang 2.00 Unit Taksir 225,000.00 450,000.00
b Lampu Philips LED TL 2 x 8 W Cover Lengkap Aksessoris Terpasang 23.00 Unit Taksir 175,000.00 4,025,000.00
c Downlight Philips LED 18 W (putih) Lengkap Aksessoris Terpasang 40.00 Unit Taksir 190,000.00 7,600,000.00
d Spotlight 3-5 W Lengkap Aksessoris Terpasang (indoor) 2.00 Unit Taksir 275,000.00 550,000.00
e Pekerjaan Stop Kontak Lengkap Terpasang 35.00 Unit Taksir 65,000.00 2,275,000.00
7 Pekerjaan AC
a Instalasi Pipa Refrigrant (AC Split Wall Mounted 1 PK & 2 PK) 150.00 M1 Taksir 125,000.00 18,750,000.00
b Pekerjaan Kabel Power AC NYM, 3x2,5 mm2 Lengkap terpasang (dari 150.00 M1 Taksir 65,000.00 9,750,000.00
Indoor ke Outdoor)
c Instalasi Pipa Drain 100.00 M1 Taksir 17,500.00 1,750,000.00
8 Pekerjaan MATV
a Instalasi kabel MATV include material 24.00 M1 Taksir 315,000.00 7,560,000.00
b Monitor/TV LED Full HD 43 "Ex. Samsung - Unit Taksir 5,500,000.00 -
9 Pekerjaan Audio Speaker
a Celling Speaker 8" 10.00 Unit Taksir 220,000.00 2,200,000.00
b Audio Amplifire merk VPK 1.00 Set Taksir 2,900,000.00 2,900,000.00
c Microphone meja 1.00 unit Taksir 3,500,000.00 3,500,000.00
d Instalasi Audio include material 10.00 Unit Taksir 245,000.00 2,450,000.00
10 Pekerjaan Kabel LAN & HDMI
a Pekerjaan Instalasi include material Kabel UTP cat 6 + pipa conduit 12.00 Titik Taksir 235,000.00 2,820,000.00
b Pekerjaan Instalasi include material Kabel HDMI + pipa konduit 2.00 Titik Taksir 235,000.00 470,000.00
11 Pekerjaan Calling Button System
a Pekerjaan calling Button System komplit berfungsi 10.00 Titik Taksir 424,139.27 4,241,392.69
12 Pekerjaaan Pemindahan Box Panel dan Kelengkapan Lainnya 1.00 Titik Taksir 1,000,000.00 1,000,000.00
IX PEKERJAAN TEMPAT WUDHU 6,864,486.08
1 Rabat Beton t = 20 cm
a Galian Tanah 0.64 M3 A.2.3.1.1 83,600.00 53,504.00
b Pasir Urug 0.96 M3 A.2.3.1.11.A 218,240.00 209,510.40
c Beton Mutu K-125 0.96 M3 A.4.1.1.5 920,137.00 883,331.52
HARGA SATUAN JUMLAH HARGA
NO. URAIAN PEKERJAAN VOLUME ANALISA
(Rp) (Rp)
d Bekisting 2x Pakai 3.84 M2 A.4.1.1.24.B 272,734.00 1,047,298.56
2 Pekerjaan Lantai Granit Ex. Roman Unpolish grey 40x40 cm 6.40 M2 A.4.4.3.34 261,069.00 1,670,841.60
3 Pekerjaan Pipa Galvanis 2 inch (P.4 meter)+kran air 4 unit terpasang 2.00 Set Taksir 1,000,000.00 2,000,000.00
4 Pekerjaan Instalasi Air Bersih + Material 1.00 Ls Taksir 1,000,000.00 1,000,000.00
X PEKERJAAN LAIN-LAIN 104,950,000.00
1 Pekerjaan Meja Lipat Operator uk.60x120 bahan Plywood fin.HPL 1.00 Unit Taksir 2,000,000.00 2,000,000.00
2 Pekerjaan Akrilic Signate Ruangan 12.00 Unit Taksir 350,000.00 4,200,000.00
3 Pekerjaan Pemasangan AC Daikin MULTI S 3 (1, 1, 1) PK INVERTER 5.00 Unit Taksir 17,250,000.00 86,250,000.00
4 Pekerjaan Pemasangan CCTV 1.00 Pkt Taksir 5,500,000.00 5,500,000.00
6 Pekerjaan Pemasangan Interval Timer Bell OSCE 10.00 unit Taksir 700,000.00 7,000,000.00
XI PEKERJAAN AKHIR 1,000,000.00
1 Pekerjaan Administasi Dan Pelaporan 1.00 Ls Taksir 500,000.00 500,000.00
2 Pekerjaan Pembersihan Akhir 1.00 Ls Taksir 500,000.00 500,000.00
HARGA SMK 3
No. URAIAN PEKERJAAN VOLUME ANALISA Harga Satuan Total Harga

I Rencana Kesehatan & Keselamatan Kerja (RK3)
1 Alat Pemadam Api Ringan (APAR); 1.00 Bh Taksir 750,000.00 750,000.00
2 Bendera K3; 1.00 Bh Taksir 150,000.00 150,000.00
3 Jalur Evakuasi (Escape Route ); 1.00 Bh Taksir 1,500,000.00 1,500,000.00
4 Lampu Darurat (Emergency Lamp ); 1.00 Ls Taksir 1,000,000.00 1,000,000.00
5 Program Inspeksi Dan Audit Internal; 1.00 Ls Taksir 1,000,000.00 1,000,000.00
6 Pelaporan dan Penyelidikan Insiden. 1.00 Ls Taksir 1,000,000.00 1,000,000.00
TOTAL 5,400,000.00
ANALISA HARGA SATUAN PEKERJAAN
ANALISA HARGA SATUAN
Analisa : A.2.2.1.2
Jenis Pekerjaan : Pembuatan 1 m2 pagar sementara dari seng gelombang tinggi 2 meter
Satuan / Unit : m2
No Uraian Satuan Koefisien Harga Satuan

(Rp)
A TENAGA
1. Pekerja OH 0.100 97,000.00
2. Tukang kayu OH 0.100 105,000.00
3. Kepala tukang OH 0.010 140,000.00
4. Mandor OH 0.005 130,000.00
JUMLAH A
B BAHAN
1. Dolken kayu 8-10 / 4 meter m³ 1.250 28,000.00
2. Semen @ 40 Kg Kg 2.500 1,450.00
3. seng gelombang lbr 1.200 67,500.00
4. Pasir Beton / Kerikil m³ 0.005 145,000.00
5. Batu Pecah 2-3 cm m³ 0.009 205,000.00
6. Kayu 5/7 (kelas IV) m³ 0.072 1,900,000.00
7. paku biasa kg 0.060 19,000.00
8. menie besi Liter 0.450 34,000.00
JUMLAH B
C PERALATAN
1. -
JUMLAH C
D Jumlah ( A + B + C )
E Overhead & Profit 10% x Sub Jumlah ( D )
F Harga Satuan Pekerjaan ( D + E )
G Dibulatkan
Analisa : A.2.2.1.4a
Jenis Pekerjaan : Pengukuran dan pemasangan 1 m' Bouwplank
Satuan / Unit : m'
(Rp)
A TENAGA
1. Pekerja OH 0,100 97,000.00
2. Tukang kayu OH 0,100 105,000.00
3. Kepala tukang OH 0,010 140,000.00
4. Mandor OH 0,005 130,000.00
JUMLAH A
B BAHAN
1. Kayu balok 5/7 m³ 0,012 1,900,000.00
2. Paku 2"-3" kg 0,020 19,000.00
3. Kayu papan 2/20 m³ 0,004 2,600,000.00
JUMLAH B
C PERALATAN
1 -
JUMLAH C
G Dibulatkan
Analisa : A.2.2.1.14
Jenis Pekerjaan : Pembongkaran dinding tembok bata
Satuan / Unit : m³
(Rp)
A TENAGA
1. Pekerja OH 6.667 97,000.00
2. Mandor OH 0.333 130,000.00
JUMLAH A
B BAHAN
1. -
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
Analisa : A.2.3.1.1
Jenis Pekerjaan : Pengalian 1 m³ tanah biasa sedalam 1 m
Satuan / Unit : m³
(Rp)
A TENAGA
1. Pekerja OH 0.750 97,000.00
2. Mandor OH 0.025 130,000.00
JUMLAH A
B BAHAN
1. -
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
Analisa : A.2.3.1.2
Jenis Pekerjaan : Pengalian 1 m³ tanah biasa sedalam 2 m
Satuan / Unit : m³
(Rp)
A TENAGA
1. Pekerja OH 0.900 97,000.00
2. Mandor OH 0.045 130,000.00
JUMLAH A
B BAHAN
1. -
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
Analisa : A.2.3.1.9
Jenis Pekerjaan : Pengurugan kembali 1 m³ galian tanah
Satuan / Unit : m³
(Rp)
A TENAGA
1. Pekerja OH 0.500 97,000.00
2. Mandor OH 0.050 130,000.00
JUMLAH A
B BAHAN
1. -
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
CATATAN :
Pengurugan kembali 1 m³ galian dihitung dari 1/3 kali dari volume pekerjaan galian
Jenis Pekerjaan : Pengurugan 1 m³ dengan pasir urug
Satuan / Unit : m³
(Rp)
A TENAGA
1. Pekerja OH 0.300 97,000.00
2. Mandor OH 0.010 130,000.00
JUMLAH A
B BAHAN
1. Pasir Urug m3 1.200 140,000.00
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
Analisa : A.2.3.1.11.a
Jenis Pekerjaan : Pengurugan 1 m³ dengan tanah timbun
Satuan / Unit : m³
(Rp)
A TENAGA
1. Pekerja OH 0.300 97,000.00
2. Mandor OH 0.010 130,000.00
JUMLAH A
B BAHAN
1. Tanah Urug m3 1.200 55,000.00
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
Analisa : A.3.2.1.1
Jenis Pekerjaan : Pemasangan 1 m³ pondasi batu belah campuran 1SP : 3PP
Satuan / Unit : m³
(Rp)
A TENAGA
1. Pekerja OH 1.500 97,000.00
2. Tukang Batu OH 0.750 105,000.00
3. Kepala Tukang OH 0.075 140,000.00
4. Mandor OH 0.075 130,000.00
JUMLAH A
B BAHAN
1. Batu belah m³ 1.200 160,000.00
2. Semen Portland Kg 202.000 1,450.00
3. Pasir Pasang m³ 0.485 150,000.00
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
Analisa : A.3.2.1.9
Jenis Pekerjaan : Pemasangan 1 m³ batu kosong ( aanstamping )
Satuan / Unit : m³
(Rp)
A TENAGA
1. Pekerja OH 0,780 97,000.00
2. Tukang Batu OH 0,390 105,000.00
3. Kepala Tukang OH 0,039 140,000.00
4. Mandor OH 0,039 130,000.00
JUMLAH A
B BAHAN
1. Batu belah m³ 1.200 160,000.00
2. Pasir Pasang m³ 0.432 150,000.00
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
Jenis Pekerjaan : Pemasangan 1 m3 pondasi siklop, 60% beton campuran 1SP : 2 PB : 3 Kr dan 40% batu
Satuan / Unit : m³
(Rp)
A TENAGA
1. Pekerja OH 3.400 97,000.00
2. Tukang Batu OH 0.850 105,000.00
3. Kepala Tukang OH 0.085 140,000.00
4. Mandor OH 0.170 130,000.00
JUMLAH A
B BAHAN
1. Batu belah m³ 0.480 160,000.00
3. Pasir Beton m³ 0.312 145,000.00
4. Kerikil m³ 0.468 145,000.00
5. Besi Beton Kg 126.000 13,500.00
6. Kawat Beton Kg 1.800 19,500.00
JUMLAH B
C PERALATAN
1. - -
JUMLAH C
G Dibulatkan
Analisa : A.4.1.1.4
Jenis Pekerjaan : Membuat 1 m³ lantai kerja beton mutu f'c = 7,4 Mpa (K 100), slump (3-6 cm), w/c = 0,87
Satuan / Unit : m³
(Rp)
A TENAGA
1. Pekerja OH 1.200 97,000.00
2. Tukang Batu OH 0.200 105,000.00
3. Kepala Tukang OH 0.020 140,000.00
4. Mandor OH 0.060 130,000.00
JUMLAH A
B BAHAN
1. semen portland Kg 230.000 1,450.00
2. Pasir beton Kg 893.000 103.57
3. kerikil (mask 30mm) Kg 1,027.000 107.41
4. Air Liter 200.000 50.00
JUMLAH B
C PERALATAN
1. - -
JUMLAH C
G Dibulatkan
Analisa : A.4.1.1.5
Jenis Pekerjaan : Membuat 1 m³ beton mutu f'c = 14,5 Mpa (K 175), slump (12 ± 2 cm), w/c = 0,66
Satuan / Unit : m³
(Rp)
A TENAGA
1. Pekerja OH 1.650 97,000.00
2. Tukang Batu OH 0.275 105,000.00
3. Kepala Tukang OH 0.028 140,000.00
4. Mandor OH 0.083 130,000.00
JUMLAH A
B BAHAN
2. Pasir beton Kg 760.000 103.57
3. kerikil (mask 30mm) Kg 1,029.000 107.41
4. Air Liter 215.000 50.00
JUMLAH B
C PERALATAN
1. - -
JUMLAH C
G Dibulatkan
Analisa : A.4.1.1.8
Jenis Pekerjaan : Membuat 1 m³ beton mutu f'c = 21,7 Mpa (K 250), slump (12 ± 2 cm), w/c = 0,56
Satuan / Unit : m³
(Rp)
A TENAGA
1. Pekerja OH 1.650 97,000.00
2. Tukang Batu OH 0.275 105,000.00
3. Kepala Tukang OH 0.028 140,000.00
4. Mandor OH 0.083 130,000.00
JUMLAH A
B BAHAN
2. Pasir beton Kg 692.000 103.57
3. kerikil (mask 30mm) Kg 1.039,000 107.41
4. Air Liter 215.000 50.00
JUMLAH B
C PERALATAN
1. - -
JUMLAH C
G Dibulatkan
Analisa : B.13.a
Jenis Pekerjaan : Beton mutu f'c = 21,7 Mpa (K 250), slump (12 ± 2 cm), w/c = 0,56 Menggunakan Ready Mi
Satuan / Unit : m³
(Rp)
A TENAGA
1. Pekerja OH 0.250 97,000.00
2. Tukang OH 0.025 105,000.00
3. Kepala Tukang OH 0.100 140,000.00
4. Mandor OH 1.000 130,000.00
JUMLAH A
B BAHAN
1. Beton Ready Mix K-250 M3 1.020 780,000.00
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
Analisa : B.13.a.1
Jenis Pekerjaan : Beton mutu f'c = 21,7 Mpa (K 250), slump (12 ± 2 cm), w/c = 0,56 Menggunakan Ready Mi
Satuan / Unit : m³
(Rp)
A TENAGA
1. Pekerja OH 0.250 97,000.00
2. Tukang OH 0.025 105,000.00
3. Kepala Tukang OH 0.100 140,000.00
4. Mandor OH 1.000 130,000.00
JUMLAH A
B BAHAN
1. Beton Ready Mix K-250 M3 1.020 780,000.00
JUMLAH B
C PERALATAN
1. Pompa dan conveyor beton Sewa-Ha 0.120 3,000,000.00
JUMLAH C
G Dibulatkan
Jenis Pekerjaan : Pembesian 1 Kg dengan besi polos
Satuan / Unit : Kg
(Rp)
A TENAGA
1. Pekerja OH 0.007 97,000.00
2. Tukang Besi OH 0.007 105,000.00
3. Kepala Tukang OH 0.001 140,000.00
4. Mandor OH 0.000 130,000.00
JUMLAH A
B BAHAN
1. Besi Beton Polos Kg 1.050 13,500.00
2. Kawat Beton Kg 0.015 19,500.00
JUMLAH B
C PERALATAN
1. - -
JUMLAH C
G Dibulatkan
Analisa : A.4.1.1.17b
Jenis Pekerjaan : Pembesian 1 Kg dengan besi Ulir
Satuan / Unit : Kg
(Rp)
A TENAGA
1. Pekerja OH 0.007 97,000.00
2. Tukang Batu OH 0.007 105,000.00
3. Kepala Tukang OH 0.001 140,000.00
4. Mandor OH 0.000 130,000.00
JUMLAH A
B BAHAN
1. Besi Beton Ulir Kg 1.050 14,000.00
2. Kawat Beton Kg 0.015 19,500.00
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
Jenis Pekerjaan : Pemasangan 1 m² Bekisting untuk Pondasi
Satuan / Unit : m²
(Rp)
A TENAGA
1. Pekerja OH 0.520 97,000.00
2. Tukang Kayu OH 0.260 105,000.00
3. Kepala Tukang OH 0.026 140,000.00
4. Mandor OH 0.026 130,000.00
JUMLAH A
B BAHAN
1. Kayu kelas III m³ 0.040 2,600,000.00
2. Paku 5 cm - 10 cm Kg 0.300 19,000.00
3. Minyak bekisting Liter 0.100 15,000.00
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
2x pakai
Jenis Pekerjaan : Pemasangan 1 m² Bekisting untuk Sloof
Satuan / Unit : m²
(Rp)
A TENAGA
1. Pekerja OH 0.520 97,000.00
2. Tukang Kayu OH 0.260 105,000.00
3. Kepala Tukang OH 0.026 140,000.00
4. Mandor OH 0.026 130,000.00
JUMLAH A
B BAHAN
1. Kayu kelas III m³ 0.045 2,600,000.00
2. Paku 5 cm - 10 cm Kg 0.300 19,000.00
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
2x pakai
Jenis Pekerjaan : Pemasangan 1 m² Bekisting untuk Kolom
Satuan / Unit : m²
(Rp)
A TENAGA
1. Pekerja OH 0.660 97,000.00
2. Tukang Kayu OH 0.330 105,000.00
3. Kepala Tukang OH 0.033 140,000.00
4. Mandor OH 0.033 130,000.00
JUMLAH A
B BAHAN
1. Kayu kelas III m³ 0.040 2,600,000.00
2. Paku 5 cm - 12 cm Kg 0.400 19,000.00
4. Balok kayu kelas II m³ 0.015 3,500,000.00
5. Plywood tebal 9 mm Lbr 0.350 152,000.00
6. Dolken kayu Ø 8 - 10 Cm Btg 2.000 28,000.00
Panjang 4 meter
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
2x pakai
CATATAN :
Pemasangan 1 m² Bekisting untuk Kolom untuk 2 kali pemakaian
Jenis Pekerjaan : Pemasangan 1 m² Bekisting untuk Balok
Satuan / Unit : m²
(Rp)
A TENAGA
1. Pekerja OH 0.660 97,000.00
2. Tukang Kayu OH 0.330 105,000.00
3. Kepala Tukang OH 0.033 140,000.00
4. Mandor OH 0.033 130,000.00
JUMLAH A
B BAHAN
1. Kayu kelas III m³ 0.040 2,600,000.00
2. Paku 5 cm - 12 cm Kg 0.400 19,000.00
Panjang 4 meter
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
2x pakai
Jenis Pekerjaan : Pemasangan 1 m² Bekisting untuk Plat Lantai
Satuan / Unit : m²
(Rp)
A TENAGA
1. Pekerja OH 0.660 97,000.00
2. Tukang Batu OH 0.330 105,000.00
3. Kepala Tukang OH 0.033 140,000.00
4. Mandor OH 0.033 130,000.00
JUMLAH A
B BAHAN
1. Kayu kelas III m³ 0.040 2,600,000.00
2. Paku 5 cm - 12 cm Kg 0.400 19,000.00
Panjang 4 meter
JUMLAH B
C PERALATAN
1. - -
JUMLAH C
G Dibulatkan
2x pakai
A.4.2.1 HARGA SATUAN PEKERJAAN BESI DAN ALUMUNIUM
Jenis Pekerjaan : Pemasangan rangka furing Lebar 7 cm modul 60 x 120 cm, untuk Plafond
Satuan / Unit : m²
(Rp)
A TENAGA
1. Pekerja OH 0.350 97,000.00
2. Tukang Besi OH 0.350 105,000.00
3. Kepala Tukang OH 0.035 140,000.00
4. Mandor OH 0.018 130,000.00
JUMLAH A
B BAHAN
1. Rangka Plafond Metal Furing m¹ 4.000 6,750.00
2. Assesories ( Perkuatan, Las dll ) 1 Ls 1.000 9,450.00
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
Jenis Pekerjaan : Pemasangan 1 m² Atap Rangka Atap Baja Canal Dingin Profil C75
Satuan / Unit : m²
(Rp)
A TENAGA
1. Pekerja OH 0.734 97,000.00
2. Tukang Besi OH 0.734 105,000.00
3. Kepala Tukang OH 0.073 140,000.00
4. Mandor OH 0.037 130,000.00
JUMLAH A
B BAHAN
1. Baja Ringan Canal Kg 3.065 11,538.46
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
A.4.4.1 HARGA SATUAN PEKERJAAN PASANGAN DINDING
Analisa : A.4.4.1.7
Jenis Pekerjaan : Pemasangan 1 m² dinding bata merah (5x11x22 cm) tebal 1/2 batu campuran 1 PC : 2 PS
Satuan / Unit : m²
(Rp)
A TENAGA
1. Pekerja OH 0.300 97,000.00
2. Tukang Batu OH 0.100 105,000.00
3. Kepala Tukang OH 0.010 140,000.00
4. Mandor OH 0.015 130,000.00
JUMLAH A
B BAHAN
1. Bata merah m³ 70.000 650.00
2. Semen portland Kg 18.950 1,450.00
3. Pasir pasang m³ 0.038 150,000.00
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
Analisa : A.4.4.1.9
Jenis Pekerjaan : Pemasangan 1 m² dinding bata merah (5x11x22 cm) tebal 1/2 batu campuran 1 PC : 4 PS
Satuan / Unit : m²
(Rp)
A TENAGA
1. Pekerja OH 0.300 97,000.00
2. Tukang Batu OH 0.100 105,000.00
3. Kepala Tukang OH 0.010 140,000.00
4. Mandor OH 0.015 130,000.00
JUMLAH A
B BAHAN
1. Batu merah m³ 70.000 650.00
3. Pasir pasang m³ 0.043 150,000.00
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
Analisa : A.4.4.2.2
Jenis Pekerjaan : Pemasangan 1 m² Plesteran 1 PC : 2 PS Tebal 15mm
Satuan / Unit : m²
(Rp)
A TENAGA
1. Pekerja OH 0.300 97,000.00
2. Tukang Batu OH 0.150 105,000.00
3. Kepala Tukang OH 0.015 140,000.00
4. Mandor OH 0.015 130,000.00
JUMLAH A
B BAHAN
2. Pasir pasang m³ 0.020 150,000.00
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
Analisa : A.4.4.2.4
Jenis Pekerjaan : Pemasangan 1 m² Plesteran 1 PC : 4 PS Tebal 15mm
Satuan / Unit : m²
(Rp)
A TENAGA
1. Pekerja OH 0.300 97,000.00
2. Tukang Batu OH 0.150 105,000.00
3. Kepala Tukang OH 0.015 140,000.00
4. Mandor OH 0.015 130,000.00
JUMLAH A
B BAHAN
2. Pasir pasang m³ 0.024 150,000.00
JUMLAH B
C PERALATAN
1.
JUMLAH C
G Dibulatkan
Jenis Pekerjaan : Pemasangan 1 m² lantai keramik uk. 25 cm x 25 cm
Satuan / Unit : m²
(Rp)
A TENAGA
1. Pekerja OH 0.700 97,000.00
2. Tukang Batu OH 0.350 105,000.00
3. Kepala Tukang OH 0.035 140,000.00
4. Mandor OH 0.035 130,000.00
JUMLAH A
B BAHAN
1. Keramik Bh 16.000 3,875.00
3. Pasir pasang m³ 0.045 150,000.00
4. Semen warna Kg 0.500 3,000.00
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
Analisa : A.4.4.3.13.A
Jenis Pekerjaan : Pemasangan 1 m² lantai keramik uk. 60 cm x 60 cm
Satuan / Unit : m²
(Rp)
A TENAGA
1. Pekerja OH 0.700 97,000.00
2. Tukang Batu OH 0.350 105,000.00
3. Kepala Tukang OH 0.035 140,000.00
4. Mandor OH 0.035 130,000.00
JUMLAH A
B BAHAN
1. Granit Uk. 60 x 60 cm (Indogres) Bh 3.100 55,000.00
3. Pasir pasang m³ 0.045 150,000.00
4. Semen warna Kg 1.500 3,000.00
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
Jenis Pekerjaan : Pemasangan 1 m² dinding porselen 25 cm x 25 cm
Satuan / Unit : m²
(Rp)
A TENAGA
1. Pekerja OH 0.900 97,000.00
2. Tukang Batu OH 0.450 105,000.00
3. Kepala Tukang OH 0.045 140,000.00
4. Mandor OH 0.045 130,000.00
JUMLAH A
B BAHAN
1. Keramik Uk. 25 x 25 cm Unpolish Bh 16.960 3,875.00
3. Pasir pasang m³ 0.045 150,000.00
4. Semen warna Kg 1.940 3,000.00
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
Jenis Pekerjaan : Pemasangan 1 m² Keramik Lantai 40 x 40 cm
Satuan / Unit : m²
(Rp)
A TENAGA
1. Pekerja OH 0.700 97,000.00
2. Tukang Batu OH 0.350 105,000.00
3. Kepala Tukang OH 0.035 140,000.00
4. Mandor OH 0.035 130,000.00
JUMLAH A
B BAHAN
1. Keramik Uk.40 x 40 cm m2 1.050 95,000.00
3. Pasir pasang m³ 0.045 150,000.00
4. Semen warna Kg 1.620 3,000.00
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
Jenis Pekerjaan : Pemasangan 1 m² dinding batu tempel hitam
Satuan / Unit : m²
(Rp)
A TENAGA
1. Pekerja OH 0.700 97,000.00
2. Tukang Batu OH 0.350 105,000.00
3. Kepala Tukang OH 0.035 140,000.00
4. Mandor OH 0.035 130,000.00
JUMLAH A
B BAHAN
1. Batu tempel hitam Bh 22.220 7,000.00
3. Pasir pasang m³ 0.035 150,000.00
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
Analisa : A.4.4.3.50.b
Jenis Pekerjaan : Pemasangan 1 m² dinding porselen 25 cm x 50 cm
Satuan / Unit : m²
(Rp)
A TENAGA
1. Pekerja OH 0.900 97,000.00
2. Tukang Batu OH 0.450 105,000.00
3. Kepala Tukang OH 0.045 140,000.00
4. Mandor OH 0.045 130,000.00
JUMLAH A
B BAHAN
1. Keramik Uk. 25 x 50 cm (Ikad) Bh 8.480 10,937.50
3. Pasir pasang m³ 0.018 150,000.00
4. Semen warna Kg 1.940 3,000.00
JUMLAH B
C PERALATAN
1. - -
JUMLAH C
G Dibulatkan
Jenis Pekerjaan : Pemasangan 1 m² paving block natural tebal 6 cm
Satuan / Unit : m²
(Rp)
A TENAGA
1. Pekerja OH 0.250 97,000.00
2. Tukang Batu OH 0.500 105,000.00
3. Kepala Tukang OH 0.050 140,000.00
4. Mandor OH 0.0013 130,000.00
JUMLAH A
B BAHAN
1. Paving block 6 cm m² 1.010 110,000.00
2. Pasir beton m³ 0.050 145,000.00
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
A.4.5.1 HARGA SATUAN PEKERJAAN LANGIT-LANGIT (PLAFOND)
Analisa : A.4.5.1.7
Jenis Pekerjaan : Pemasangan 1 m ² langit-langit gypsum board Uk. (120x240x9) mm, tebal 9 mm
Satuan / Unit : m²
(Rp)
A TENAGA
1. Pekerja OH 0.100 97,000.00
2. Tukang Kayu OH 0.050 105,000.00
3. Kepala Tukang OH 0.005 140,000.00
4. Mandor OH 0.005 130,000.00
JUMLAH A
B BAHAN
1. Gypsum board Lembar 0.364 70,000.00
2. Paku skrup Kg 0.110 19,000.00
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
Jenis Pekerjaan : Pemasangan 1 m¹ list langit - langit gypsum
Satuan / Unit : m¹
(Rp)
A TENAGA
1. Pekerja OH 0.050 97,000.00
2. Tukang Kayu OH 0.050 105,000.00
3. Kepala Tukang OH 0.005 140,000.00
4. Mandor OH 0.003 130,000.00
JUMLAH A
B BAHAN
1. List Gypsum M 1.050 10,000.00
2. Tepung Gypsum Kg 0.010 5,000.00
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
A.4.5.2 HARGA SATUAN PEKERJAAN PENUTUP ATAP
Jenis Pekerjaan : Pemasangan 1 m ² atap Genteng Metal Ukuran 80 x 100 cm Atap Pelana
Satuan / Unit : m²
(Rp)
A TENAGA
1. Pekerja OH 0.200 97,000.00
2. Tukang Kayu OH 0.100 105,000.00
3. Kepala Tukang OH 0.010 140,000.00
4. Mandor OH 0.001 130,000.00
JUMLAH A
B BAHAN
1. Genteng Metal Lembar 1.300 75,000.00
2. Paku Seng Kg 0.020 19,000.00
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
Jenis Pekerjaan : Pemasangan 1 m ¹ nok atap seng
Satuan / Unit : m²
(Rp)
A TENAGA
1. Pekerja OH 0.150 97,000.00
2. Tukang Kayu OH 0.070 105,000.00
3. Kepala Tukang OH 0.007 140,000.00
4. Mandor OH 0.006 130,000.00
JUMLAH A
B BAHAN
1. Seng plat / Rabung Lembar 0.300 55,000.00
2. Paku Seng Kg 0.040 19,000.00
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
A.4.6.1 HARGA SATUAN PEKERJAAN KAYU
Jenis Pekerjaan : Pemasangan 1 m ¹ listplank ukuran 3 x 20 cm, Kayu kelas I Atau II
Satuan / Unit : m²
(Rp)
A TENAGA
1. Pekerja OH 0.100 97,000.00
2. Tukang Kayu OH 0.200 105,000.00
3. Kepala Tukang OH 0.020 140,000.00
4. Mandor OH 0.005 130,000.00
JUMLAH A
B BAHAN
1. Papan Kayu m³ 0.0108 3,500,000.00
2. Paku 5 - 7 cm Kg 0.100 19,000.00
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
A.4.7.1 HARGA SATUAN PEKERJAAN PENGECATAN
Analisa : A.4.7.1.4
Jenis Pekerjaan : 1 m² Pengecetan bidang kayu baru (1 lapis plamuur, 1 lapis cat dasar, 2 lapis cat penutup)
Satuan / Unit : m²
(Rp)
A TENAGA
1. Pekerja OH 0.070 97,000.00
2. Tukang cat OH 0.009 105,000.00
3. Kepala Tukang OH 0.006 140,000.00
4. Mandor OH 0.003 130,000.00
JUMLAH A
B BAHAN
1. Cat menie Kg 0.200 34,000.00
2. Plamur Kg 0.150 20,000.00
3. Cat dasar Kg 0.170 40,000.00
4. Cat penutup Kg 0.260 55,000.00
5. Kuas Bh 0.010 17,500.00
6. Pengencer Liter 0.030 17,000.00
7. Ampelas Lbr 0.200 2,500.00
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
Jenis Pekerjaan : 1 m² Pengecetan tembok baru Interior (1 lapis plamuur, 1 lapis cat dasar, 2 lapis cat penutu
Satuan / Unit : m²
(Rp)
A TENAGA
1. Pekerja OH 0.02 97,000.00
2. Tukang cat OH 0.063 105,000.00
3. Kepala Tukang OH 0.0063 140,000.00
4. Mandor OH 0.003 130,000.00
JUMLAH A
B BAHAN
1. Plamuur Kg 0.1 14,400.00
2. Cat dasar Kg 0.1 22,000.00
3. Cat Tembok Jotun Interior Kg 0.26 22,000.00
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
Jenis Pekerjaan : 1 m² Pengecetan tembok baru Eksterior (1 lapis plamuur, 1 lapis cat dasar, 2 lapis cat penu
Satuan / Unit : m²
(Rp)
A TENAGA
1. Pekerja OH 0.02 97,000.00
2. Tukang cat OH 0.063 105,000.00
3. Kepala Tukang OH 0.0063 140,000.00
4. Mandor OH 0.003 130,000.00
JUMLAH A
B BAHAN
1. Plamuur Kg 0.1 14,400.00
2. Cat dasar Kg 0.1 22,000.00
3. Cat Tembok Jotun Eksterior Kg 0.26 34,000.00
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
Analisa : A.4.7.1.10.c
Jenis Pekerjaan : 1 m² Pekerjaan Waterproofing (1 lapis plamuur, 1 lapis cat dasar, 2 lapis cat penutup)
Satuan / Unit : m²
(Rp)
A TENAGA
1. Pekerja OH 0.0200 97,000.00
2. Tukang cat OH 0.0630 105,000.00
3. Kepala Tukang OH 0.0063 140,000.00
4. Mandor OH 0.0030 130,000.00
JUMLAH A
B BAHAN
1. Plamuur Kg 0.100 14,400.00
2. Cat dasar Kg 0.100 22,000.00
3. Waterproof / merk Aquaproof Kg 0.260 50,000.00
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
Jenis Pekerjaan : Pengecatan 1 m2 permukaan baja dengan menie besi
Satuan / Unit : m²
(Rp)
A TENAGA
1. Pekerja OH 0.020 97,000.00
2. Tukang cat OH 0.200 105,000.00
3. Kepala Tukang OH 0.020 140,000.00
4. Mandor OH 0.0025 130,000.00
JUMLAH A
B BAHAN
1. Cat Menie Kg 0.100 34,000.00
2. Kuas Kg 0.010 17,500.00
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
Analisa : A.5.1.1.1
Jenis Pekerjaan : Pemasangan 1 buah closet duduk keramik
Satuan / Unit : Bh
(Rp)
A TENAGA
1. Pekerja OH 3.300 97,000.00
2. Tukang Batu OH 1.100 105,000.00
3. Kepala Tukang OH 0.010 140,000.00
4. Mandor OH 0.160 130,000.00
JUMLAH A
B BAHAN
1. Closet Duduk Unit 1.000 2,000,000.00
2. perlengkapan Ls 0.060 2,000,000.000
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
Analisa : A.5.1.1.2
Jenis Pekerjaan : Pemasangan 1 buah closet jongkok keramik
Satuan / Unit : Bh
(Rp)
A TENAGA
1. Pekerja OH 1.000 97,000.00
2. Tukang Batu OH 1.500 105,000.00
3. Kepala Tukang OH 0.150 140,000.00
4. Mandor OH 0.160 130,000.00
JUMLAH A
B BAHAN
1. Closet Jongkok Unit 1.000 475,000.00
3. Pasir Pasang m³ 0.010 150,000.00
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
Jenis Pekerjaan : Pemasangan 1 buah bak fiberglass vol 1 m³
Satuan / Unit : Bh
(Rp)
A TENAGA
1. Pekerja OH 0.030 97,000.00
2. Tukang Batu OH 0.450 105,000.00
3. Kepala Tukang OH 0.050 140,000.00
4. Mandor OH 0.009 130,000.00
JUMLAH A
B BAHAN
1. Bak Fiberglass Unit 1.000 400,000.00
2. Perlengkapan Ls 0.120 400,000.000
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
Jenis Pekerjaan : Pemasangan 1 buah Floor Drain
Satuan / Unit : Bh
(Rp)
A TENAGA
1. Pekerja OH 0.010 97,000.00
2. Tukang Batu OH 0.100 105,000.00
3. Kepala Tukang OH 0.010 140,000.00
4. Mandor OH 0.005 130,000.00
JUMLAH A
B BAHAN
1. Floor Drain Unit 1.000 350,000.00
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
Jenis Pekerjaan : Pemasangan 1 buah kran diameter 1/2" atau 3/4"
Satuan / Unit : Bh
(Rp)
A TENAGA
1. Pekerja OH 0.010 97,000.00
2. Tukang Batu OH 0.400 105,000.00
3. Kepala Tukang OH 0.040 140,000.00
4. Mandor OH 0.005 130,000.00
JUMLAH A
B BAHAN
1. Kran Air Unit 1.000 350,000.00
2. Sealtape Buah 0.025 5,000.00
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
Jenis Pekerjaan : Pemasangan 1 m pipa PVC tipe Rucika diameter 1 1/2"
Satuan / Unit : m¹
(Rp)
A TENAGA
1. Pekerja OH 0.036 97,000.00
2. Tukang Batu OH 0.060 105,000.00
3. Kepala Tukang OH 0.006 140,000.00
4. Mandor OH 0.002 130,000.00
JUMLAH A
B BAHAN
1. Pipa PVC m¹ 1.200 30,000.00
2. Perlengkapan % 35.000 36,000.000
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
Jenis Pekerjaan : Pemasangan 1 m pipa PVC tipe Rucika diameter 3"
Satuan / Unit : m¹
(Rp)
A TENAGA
1. Pekerja OH 0.036 97,000.00
2. Tukang Batu OH 0.060 105,000.00
3. Kepala Tukang OH 0.006 140,000.00
4. Mandor OH 0.002 130,000.00
JUMLAH A
B BAHAN
1. Pipa PVC m¹ 1.200 58,750.00
2. Perlengkapan % 35.000 70,500.000
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
Jenis Pekerjaan : Pemasangan 1 m pipa PVC tipe Rucika diameter 4"
Satuan / Unit : m¹
(Rp)
A TENAGA
1. Pekerja OH 0.0810 97,000.00
2. Tukang Batu OH 0.1350 105,000.00
3. Kepala Tukang OH 0.0135 140,000.00
4. Mandor OH 0.0040 130,000.00
JUMLAH A
B BAHAN
1. Pipa PVC m¹ 1.200 67,500.00
2. Perlengkapan % 35.000 81,000.000
JUMLAH B
C PERALATAN
1. -
JUMLAH C
G Dibulatkan
nggi 2 meter
Jumlah Harga
(Rp)
9,700.000
10,500.000
1,400.000
650.000
35,000.000
3,625.000
81,000.000
725.000
1,845.000
136,800.000
1,140.000
15,300.000
297,685.000
29,768.500
327,453.500
327,453.000
Jumlah Harga
(Rp)
9,700,000.000
10,500,000.000
1,400,000.000
650,000.000
22,800,000.000
380,000.000
10,400,000.000
55,830.000
5,583.000
61,413.000
61,413.000
Jumlah Harga
(Rp)
646,699.000
43,290.000
689,989.000
68,998.900
758,987.900
758,987.000
Jumlah Harga
(Rp)
72,750.000
3,250.000
76,000.000
7,600.000
83,600.000
83,600.000
Jumlah Harga
(Rp)
87,300.000
5,850.000
93,150.000
9,315.000
102,465.000
102,465.000
Jumlah Harga
(Rp)
48,500.000
6,500.000
55,000.000
5,500.000
60,500.000
60,500.000
e pekerjaan galian
Jumlah Harga
(Rp)
29,100.000
1,300.000
168,000.000
198,400.000
19,840.000
218,240.000
218,240.000
Jumlah Harga
(Rp)
29,100.000
1,300.000
66,000.000
96,400.000
9,640.000
106,040.000
106,040.000
Jumlah Harga
(Rp)
145,500.000
78,750.000
10,500.000
9,750.000
192,000.000
292,900.000
72,750.000
802,150.000
80,215.000
882,365.000
882,365.000
Jumlah Harga
(Rp)
75,660,000.000
40,950,000.000
5,460,000.000
5,070,000.000
192,000.000
64,800.000
383,940.000
38,394.000
422,334.000
422,334.000
SP : 2 PB : 3 Kr dan 40% batu
Jumlah Harga
(Rp)
329,800.000
89,250.000
11,900.000
22,100.000
76,800.000
281,300.000
45,240.000
67,860.000
1,701,000.000
35,100.000
2,660,350.000
266,035.000
2,926,385.000
2,926,385.000
, slump (3-6 cm), w/c = 0,87
Jumlah Harga
(Rp)
116,400.000
21,000.000
2,800.000
7,800.000
333,500.000
92,489.286
110,307.407
10,000.000
694,296.693
69,429.669
763,726.362
763,726.000
2 ± 2 cm), w/c = 0,66
Jumlah Harga
(Rp)
160,050.000
28,875.000
3,920.000
10,790.000
472,700.000
78,714.286
110,522.222
10,750.000
876,321.508
43,816.075
920,137.583
920,137.000
2 ± 2 cm), w/c = 0,56
Jumlah Harga
(Rp)
160,050.000
28,875.000
3,920.000
10,790.000
556,800.000
71,671.429
111,596.296
10,750.000
954,452.725
95,445.272
1,049,897.997
1,049,897.000
= 0,56 Menggunakan Ready Mi
Jumlah Harga
(Rp)
24,250.000
2,625.000
14,000.000
130,000.000
795,600.000
966,475.000
48,323.750
1,014,798.750
1,014,798.000
= 0,56 Menggunakan Ready Mi
Jumlah Harga
(Rp)
24,250.000
2,625.000
14,000.000
130,000.000
795,600.000
360,000.000
1,326,475.000
132,647.500
1,459,122.500
1,459,122.000
Jumlah Harga
(Rp)
679.000
735.000
98.000
52.000
14,175.000
292.500
16,031.500
1,603.150
17,634.650
17,634.000
Jumlah Harga
(Rp)
679.000
735.000
98.000
52.000
14,700.000
292.500
16,556.500
1,655.650
18,212.150
18,212.000
Jumlah Harga
(Rp)
50,440.000
27,300.000
3,640.000
3,380.000
104,000.000
5,700.000
1,500.000
195,960.000
19,596.000
215,556.000
215,556.000
107,778.000
Jumlah Harga
(Rp)
50,440.000
27,300.000
3,640.000
3,380.000
117,000.000
5,700.000
1,500.000
208,960.000
20,896.000
229,856.000
229,856.000
114,928.000
Jumlah Harga
(Rp)
64,020.000
34,650.000
4,620.000
4,290.000
104,000.000
7,600.000
3,000.000
52,500.000
53,200.000
56,000.000
383,880.000
38,388.000
422,268.000
422,268.000
211,134.000
Jumlah Harga
(Rp)
64,020.000
34,650.000
4,620.000
4,290.000
104,000.000
7,600.000
3,000.000
63,000.000
53,200.000
56,000.000
394,380.000
39,438.000
433,818.000
433,818.000
216,909.000
Jumlah Harga
(Rp)
64,020.000
34,650.000
4,620.000
4,290.000
104,000.000
7,600.000
3,000.000
52,500.000
53,200.000
168,000.000
495,880.000
49,588.000
545,468.000
545,468.000
272,734.000
NIUM
untuk Plafond
Jumlah Harga
(Rp)
33,950.000
36,750.000
4,900.000
2,340.000
27,000.000
9,450.000
114,390.000
11,439.000
125,829.000
125,829.000
Jumlah Harga
(Rp)
71,198.000
77,070.000
10,220.000
4,810.000
35,365.385
198,663.385
9,933.169
208,596.554
208,596.000
1/2 batu campuran 1 PC : 2 PS
Jumlah Harga
(Rp)
29,100.000
10,500.000
1,400.000
1,950.000
45,500.000
27,477.500
5,700.000
121,627.500
12,162.750
133,790.250
133,790.000
1/2 batu campuran 1 PC : 4 PS
Jumlah Harga
(Rp)
29,100.000
10,500.000
1,400.000
1,950.000
45,500.000
16,675.000
6,450.000
111,575.000
11,157.500
122,732.500
122,732.000
Jumlah Harga
(Rp)
29,100.000
15,750.000
2,100.000
1,950.000
14,824.800
3,000.000
66,724.800
6,672.480
73,397.280
73,397.000
Jumlah Harga
(Rp)
29,100.000
15,750.000
2,100.000
1,950.000
9,048.000
3,600.000
61,548.000
6,154.800
67,702.800
67,702.000
Jumlah Harga
(Rp)
67,900.000
36,750.000
4,900.000
4,550.000
62,000.000
14,500.000
6,750.000
1,500.000
198,850.000
19,885.000
218,735.000
218,735.000
Jumlah Harga
(Rp)
67,900.000
36,750.000
4,900.000
4,550.000
170,500.000
13,920.000
6,750.000
4,500.000
309,770.000
15,488.500
325,258.500
325,258.000
Jumlah Harga
(Rp)
87,300.000
47,250.000
6,300.000
5,850.000
65,720.000
13,485.000
6,750.000
5,820.000
238,475.000
23,847.500
262,322.500
262,322.000
Jumlah Harga
(Rp)
67,900.000
36,750.000
4,900.000
4,550.000
99,750.000
11,875.500
6,750.000
4,860.000
237,335.500
23,733.550
261,069.050
261,069.000
Jumlah Harga
(Rp)
67,900.000
36,750.000
4,900.000
4,550.000
155,540.000
17,037.500
5,250.000
291,927.500
29,192.750
321,120.250
321,120.000
Jumlah Harga
(Rp)
87,300.000
47,250.000
6,300.000
5,850.000
92,750.000
13,485.000
2,700.000
5,820.000
261,455.000
26,145.500
287,600.500
287,600.000
Jumlah Harga
(Rp)
24,250.000
52,500.000
7,000.000
169.000
111,100.000
7,250.000
202,269.000
20,226.900
222,495.900
222,495.000
0x9) mm, tebal 9 mm
Jumlah Harga
(Rp)
9,700.000
5,250.000
700.000
650.000
25,480.000
2,090.000
43,870.000
4,387.000
48,257.000
48,257.000
Jumlah Harga
(Rp)
4,850.000
5,250.000
700.000
390.000
10,500.000
50.000
21,740.000
2,174.000
23,914.000
23,914.000
m Atap Pelana
Jumlah Harga
(Rp)
19,400.000
10,500.000
1,400.000
130.000
97,500.000
380.000
129,310.000
12,931.000
142,241.000
142,241.000
Jumlah Harga
(Rp)
14,550.000
7,350.000
980.000
780.000
16,500.000
760.000
40,920.000
4,092.000
45,012.000
45,012.000
Jumlah Harga
(Rp)
9,700.000
21,000.000
2,800.000
650.000
37,800.000
1,900.000
73,850.000
7,385.000
81,235.000
81,235.000
cat dasar, 2 lapis cat penutup)
Jumlah Harga
(Rp)
6,790.000
945.000
840.000
390.000
6,800.000
3,000.000
6,800.000
14,300.000
175.000
510.000
500.000
41,050.000
4,105.000
45,155.000
45,155.000
pis cat dasar, 2 lapis cat penutu
Jumlah Harga
(Rp)
1,940.000
6,615.000
882.000
390.000
1,440.000
2,200.000
5,720.000
19,187.000
1,918.700
21,105.700
21,105.000
lapis cat dasar, 2 lapis cat penu
Jumlah Harga
(Rp)
1,940.000
6,615.000
882.000
390.000
1,440.000
2,200.000
8,840.000
22,307.000
2,230.700
24,537.700
24,537.000
dasar, 2 lapis cat penutup)
Jumlah Harga
(Rp)
1,940.000
6,615.000
882.000
390.000
1,440.000
2,200.000
13,000.000
26,467.000
2,646.700
29,113.700
29,113.000
Jumlah Harga
(Rp)
1,940.000
21,000.000
2,800.000
325.000
3,400.000
175.000
29,640.000
2,964.000
32,604.000
32,604.000
Jumlah Harga
(Rp)
320,100.000
115,500.000
1,400.000
20,800.000
2,000,000.000
120,000.000
2,577,800.000
257,780.000
2,835,580.000
2,835,580.000
Jumlah Harga
(Rp)
97,000.000
157,500.000
21,000.000
20,800.000
475,000.000
8,700.000
1,500.000
781,500.000
78,150.000
859,650.000
859,650.000
Jumlah Harga
(Rp)
2,910.000
47,250.000
7,000.000
1,170.000
400,000.000
48,000.000
506,330.000
50,633.000
556,963.000
556,963.000
Jumlah Harga
(Rp)
970.000
10,500.000
1,400.000
650.000
350,000.000
363,520.000
36,352.000
399,872.000
399,872.000
Jumlah Harga
(Rp)
970.000
42,000.000
5,600.000
650.000
350,000.000
125.000
399,345.000
39,934.500
439,279.500
439,279.000
Jumlah Harga
(Rp)
3,492.000
6,300.000
840.000
260.000
36,000.000
12,600.000
59,492.000
5,949.200
65,441.200
65,441.000
Jumlah Harga
(Rp)
3,492.000
6,300.000
840.000
260.000
70,500.000
24,675.000
106,067.000
10,606.700
116,673.700
116,673.000
Jumlah Harga
(Rp)
7,857.000
14,175.000
1,890.000
520.000
81,000.000
28,350.000
133,792.000
13,379.200
147,171.200
147,171.000
Analisa : A.2.2.1.8
Jenis Pekerjaan : Pembuatan 1 M2 Bedeng Pekerja
Satuan / Unit : m²
No Uraian Satuan Koefisien Harga Satuan Jumlah Harga
(Rp) (Rp)
A TENAGA
1. Pekerja OH 1.000 97,000.00 97,000.000
2. Tukang Batu OH 2.000 105,000.00 210,000.000
3. Kepala Tukang OH 0.200 140,000.00 28,000.000
4. Mandor OH 0.050 130,000.00 6,500.000
JUMLAH A
B BAHAN
1. Kayu Dolken Btg 1.250 28,000.00 35,000.000
2. Kayu Kelas III M3 0.186 2,600,000.00 483,600.000
3. Paku Biasa Kg 0.300 19,000.00 5,700.000
4. Portland Cement Kg 18.000 1,450.00 26,100.000
5. Pasir Beton M3 0.030 145,000.00 4,350.000
6. Kerikil M3 0.050 145,000.00 7,250.000
7. Seng Gelombang Lbr 1.500 67,500.00 101,250.000
8. Tripleks 4 mm Lbr 1.350 55,000.00 74,250.000
JUMLAH B
C PERALATAN
1. -
JUMLAH C
D Jumlah ( A + B + C ) 1,079,000.000
E Overhead & Profit 5% x Sub Jumlah ( D ) 53,950.000
F Harga Satuan Pekerjaan ( D + E ) 1,132,950.000
G Dibulatkan 1,132,950.000
Analisa : Taksir
Jenis Pekerjaan : Pekerjaan Pembongkaran Dinding Partisi Triplek/kaca + kusen dan pintu ek
Satuan / Unit : m²
(Rp) (Rp)
A TENAGA
1. Pekerja OH 0.40 97,000.00 38,800.000
2. Mandor OH 0.04 130,000.00 5,200.000
JUMLAH A
B BAHAN
JUMLAH B
C PERALATAN
1. -
JUMLAH C
D Jumlah ( A + B + C ) 44,000.000
F Harga Satuan Pekerjaan ( D + E ) 50,600.000
G Dibulatkan 50,000.000
Nb :
Asumsi 1 Orang Pekerja per hari dapat membongkar 2,5m2 dinding partisi triplek/kaca + kusen dan
pintu
Analisa : Taksir
Jenis Pekerjaan : Pekerjaan Pembongkaran Lantai Existing dan Pembersihan
Satuan / Unit : m²
(Rp) (Rp)
A TENAGA
1. Pekerja OH 0.25 97,000.00 24,250.000
2. Mandor OH 0.025 130,000.00 3,250.000
JUMLAH A
B BAHAN
JUMLAH B
C PERALATAN
1. -
JUMLAH C
D Jumlah ( A + B + C ) 27,500.000
Nb :
Asumsi 1 Orang Pekerja per hari dapat membongkar 4m2 Lantai Exixting
Analisa : Taksir
Jenis Pekerjaan : Plafond Gypsum furing C-jaya, gypsum board 9mm
Satuan / Unit : m²
(Rp) (Rp)
A TENAGA
1. Upah Pasang Plafond m2 1.000 47,500.00 47,500.000
- -
JUMLAH A
B BAHAN
1. Gypsum board 9mm (Jayaboard) lbr 0.350 70,000.00 24,500.000
2. Suspension Bracket pcs 0.810 15,000.00 12,150.000
3. Suspension Rod p = 3600 mm pcs 0.140 4,500.00 630.000
4. Clip adjuster pcs 0.810 8,500.00 6,885.000
5. Wall angle p=3000 mm btg 0.070 9,500.00 665.000
6. Top Cross p=3600 mm btg 0.270 22,500.00 6,075.000
7. Furring chanel p=4800 mm btg 0.390 32,000.00 12,480.000
8. Connector furring pcs 1.620 2,200.00 3,564.000
9. Sekrup gipsum pcs 10.000 120.00 1,200.000
10. Compound kg 0.400 5,500.00 2,200.000
11. Paper tape (75 m/roll) roll 0.020 75,000.00 1,500.000
12. Amplas lbr 0.500 2,000.00 1,000.000
JUMLAH B
C PERALATAN
1. -
JUMLAH C
D Jumlah ( A + B + C ) 120,349.000
Analisa : Taksir
Jenis Pekerjaan : Plafond PVC furing C-jaya, PVC board 9mm (putih list nat)
Satuan / Unit : m²
(Rp) (Rp)
A TENAGA
1. Upah Pasang Plafond m2 1.000 47,500.00 47,500.000
- -
JUMLAH A
B BAHAN
1. Plafond PVC Shunda Plafond m2 1.050 154,000.00 161,700.000
2. Suspension Bracket pcs 0.810 15,000.00 12,150.000
3. Suspension Rod p = 3600 mm pcs 0.140 4,500.00 630.000
4. Clip adjuster pcs 0.810 8,500.00 6,885.000
5. Wall angle p=3000 mm btg 0.070 9,500.00 665.000
6. Top Cross p=3600 mm btg 0.270 22,500.00 6,075.000
7. Furring chanel p=4800 mm btg 0.390 32,000.00 12,480.000
8. Connector furring pcs 1.620 2,200.00 3,564.000
9. Sekrup gipsum pcs 10.000 120.00 1,200.000
10. Compound kg 0.400 5,500.00 2,200.000
11. Paper tape (75 m/roll) roll 0.020 75,000.00 1,500.000
12. Amplas lbr 0.500 2,000.00 1,000.000
JUMLAH B
C PERALATAN
1. -
JUMLAH C
D Jumlah ( A + B + C ) 257,549.000
Jenis Pekerjaan : Pekerjaan Rangka dinding partisi
Satuan / Unit : m²
(Rp) (Rp)
A TENAGA
1. Pekerja OH 0.250 97,000.00 24,250.000
2. Tukang OH 0.250 105,000.00 26,250.000
3. Kepala Tukang OH 0.025 140,000.00 3,500.000
4. Mandor OH 0.013 130,000.00 1,690.000
JUMLAH A
B BAHAN
1. Rangka C Truss 4 x 8 cm tebal 0,2m' 3.500 16,250.00 56,875.000
2. Assesoris (Perkuatan, las dll) Ls 1.000 16,250.00 16,250.000
JUMLAH B
C PERALATAN
1. -
JUMLAH C
D Jumlah ( A + B + C ) 128,815.000
Analisa : A.4.5.1.7
Jenis Pekerjaan : Pemasangan gypsumboard 9mm double
Satuan / Unit : m²
(Rp) (Rp)
A TENAGA
1. Pekerja OH 0.100 97,000.00 9,700.000
2. Tukang OH 0.050 105,000.00 5,250.000
3. Kepala Tukang OH 0.005 140,000.00 700.000
4. Mandor OH 0.005 130,000.00 650.000
JUMLAH A
B BAHAN
1. Gypsum board lbr 0.728 70,000.00 50,960.000
2. Paku skrup kg 0.220 19,000.00 4,180.000
JUMLAH B
C PERALATAN
1. -
JUMLAH C
D Jumlah ( A + B + C ) 71,440.000
Pekerjaan dinding partisi gypsum 2 muka

A.4.2.1.20 137,832.000
A.4.5.1.7 77,155.000
214,987.000
Dibulatkan 215,000.000
Jenis Pekerjaan : Pemasanagan Tititk Stop Kontak / Lampu
Satuan / Unit : Titik

(Rp) (Rp)
A TENAGA KERJA
1 Upah % Bhn 25.000 84,000.00 84,000.000
JUMLAH A
B BAHAN
1 Pipa Listrik 5/8" Btg 3.000 6,000.00 18,000.000
2 Kabel NYM 3 x 2,5 mm2 m 15.000 17,500.00 262,500.000
3 T Dus Buah 3.000 4,500.00 13,500.000
4 L Bow Buah 4.000 4,500.00 18,000.000
5 Las Dop Buah 3.000 3,000.00 9,000.000
6 Klem Buah 15.000 1,000.00 15,000.000
7 Sakelar Buah 1.000 20,000.00 20,000.000
JUMLAH B
C PERALATAN
JUMLAH C
D Jumlah ( A + B + C ) 440,000.000
Satuan / Unit : A.6.2.1.1a

Jenis Pekerjaan : Pemasanagan Tititk Stop Kontak / Lampu
No : Titik

(Rp) (Rp)
A TENAGA KERJA
1 Upah % Bhn 25.000 84,000.00 84,000.000
JUMLAH A
B Pipa Listrik 5/8"
1 Pipa Listrik 5/8" Btg 3.000 6,000.00 18,000.000
2 Kabel NYM 3 x 2,5 mm2 m 15.000 17,500.00 262,500.000
3 T Dus Buah 3.000 4,500.00 13,500.000
4 L Bow Buah 4.000 4,500.00 18,000.000
5 Las Dop Buah 3.000 3,000.00 9,000.000
6 Klem Buah 15.000 1,000.00 15,000.000
JUMLAH B
C PERALATAN
JUMLAH C
D Jumlah ( A + B + C ) 420,000.000
HARGA UPAH DAN BAHAN
PEKERJAAN : PEMBANGUNAN KONSTRUKSI GEDUNG REKTORAT POLTEK KP ACEH

LOKASI : LADONG - KAB. ACEH BESAR
SUMBER DANA : APBN
NO URAIAN SATUAN HARGA

A UPAH KERJA
1 Mandor OH 130,000.00
2 Kepala Tukang Kayu / cat OH 140,000.00
3 Tukang Kayu / Cat OH 105,000.00
4 Laden Tukang Kayu / cat OH 97,000.00
5 Kepala Tukang Batu / Besi OH 140,000.00
6 Tukang Batu / Besi OH 105,000.00
7 Laden Tukang Batu / Besi OH 97,000.00
8 Pekerja Galian Tanah OH 97,000.00
B BAHAN / MATERIAL
1 Air Liter 50.00

2 Bak Air Fiber Buah 400,000.00
3 Bak Cuci Tangan/Washtafle Keramik Merk toto Bh 750,000.00
4 Bak Cuci Piring Stainless Bh 750,000.00
5 Baja Ringan Truss C 75 (Merk Star) Btg 60,000.00
6 Batu Bata Buah 650.00
7 Batu Kali / Batu Belah (Sungai/Gunung) M³ 160,000.00
8 Batu Pecah 2-3 cm M³ 205,000.00
9 Besi Beton Polos Kg 13,500.00
10 Besi Beton Ulir Kg 14,000.00
11 Cat Kayu Dasar Kg 40,000.00
12 Cat Kayu Mengkilat Kg 55,000.00
13 Cat Dasar Kg 22,000.00
14 Cat Tembok Jotun Eksterior Kg 34,000.00
15 Cat Tembok Jotun InteriorMowilex E100 Kg 22,000.00
16 Cat Menie Kg 34,000.00
17 Dolken kayu 8-10 / 4 meter btg 28,000.00
18 Filler Kg 20,000.00
18 Floor Drain Toto TXIEA Bh 350,000.00
19 Gypsum (120x240 cm) Tebal 0.9 mm (Jayaboard) Lembar 70,000.00
20 Granit Uk. 60 x 60 cm (Indogres) M2 165,000.00
21 Keramik Uk. 25 x 25 cm Unpolish (Ikad) M2 62,000.00
22 Keramik Uk. 25 x 50 cm (Ikad) M2 87,500.00
23 Kawat Beton Kg 19,500.00
24 Kayu Bakau Ø 10 cm Batang 35,000.00
25 Kayu Kelas I M³ 7,500,000.00
26 Kayu Kelas II M³ 3,500,000.00
27 Kayu Kelas III M³ 2,600,000.00
28 Kayu Kelas IV M³ 1,900,000.00
27 Kertas Amplas Lembar 3,000.00
49 Klam Listrik Pack 6,000.00
29 Kloset duduk Keramik / toto CW633 Bh 2,000,000.00
30 Kloset Jongkok Keramik / toto CE7 Bh 475,000.00
31 Kran Air Toto T23B13 Bh 350,000.00
32 Kuas Bh 17,500.00
33 Lem Kayu ( 700 Gram ) Kaleng 80,000.00
34 List Profil 5 cm Gypsum M¹ 10,000.00
35 Minyak Bekisting Liter 15,000.00
36 Minyak Cat Liter 16,000.00
34 Multiplaks 4 mm Lembar 55,000.00
35 Multiplaks 9 mm Lembar 152,000.00
36 Nok / Rabung Seng 0.35 tidak dicat Lembar 55,000.00
37 Paku Kayu Kg 19,000.00
38 Paku Reng Kg 19,000.00
39 Paku Seng Kg 19,000.00
40 Paku Skrup Kg 19,000.00
41 Paku Skrup Kg 19,000.00
42 Plamir Tembok Merk Avitek Kg 14,400.00
43 Pasir Beton / Kerikil M³ 145,000.00
44 Pasir Pasang M³ 150,000.00
45 Pasir Urug M³ 140,000.00
46 Plin Keramik Uk 15 x 30 cm Bh 6,500.00
47 Pipa PVC Ø 3/4" Batang 60,000.00
48 Pipa PVC Rucika Ø 1 1/2" Batang 120,000.00
49 Pipa PVC Rucika Ø 3" Batang 235,000.00
50 Pipa PVC Rucika Ø 4" Batang 270,000.00
51 Ramset / Dina Bolt Bh 4,000.00
52 Rangka Atap Baja Ringan M² 150,000.00
53 Rangka Plafond Metal Furing M² 80,000.00
54 Rangka Plafond Metal Furing M1 6,750.00
55 Residu Kg 17,000.00
56 Sealtape Bh 5,000.00
57 Semen @ 40 Kg Zak 58,000.00
58 Semen Putih @ 50 Kg Zak 155,000.00
59 Semen Warna Kg 3,000.00
60 Tanah Timbun M³ 55,000.00
61 Urinoir Keramik Type U104 Bh 3,300,000.00
62 Waterproof / merk Aquaproof kg 50,000.00
63 Rangka C Truss 4 x 8 cm tebal 0,25 m 16,250.00
64 Suspension Bracket pcs 15,000.00
65 Suspension Rod p = 3600 mm pcs 4,500.00
66 Clip adjuster pcs 8,500.00
67 Wall angle p=3000 mm btg 9,500.00
68 Top Cross p=3600 mm btg 22,500.00
69 Furring chanel p=4800 mm btg 32,000.00
70 Connector furring pcs 2,200.00
71 Sekrup gipsum pcs 120.00
72 Compound kg 5,500.00
73 Paper tape (75 m/roll) roll 75,000.00
74 Amplas lbr 2,000.00
75 Plafond PVC Shunda Plafond m2 154,000.00
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
C BAHAN / MATERIAL
1 Pompa dan conveyor beton Hari 3,000,000.00

REKAPITULASI PERHITUNGAN TINGKAT KOMPONEN DALAM NEGERI (TKDN)
Pekerjaan : K01 - Rehab/Renovasi Ruang OSCE Program Studi Apoteker Jurusan Farmasi FMIPA USK (BOPTN)
NILAI GABUNGAN / JASA (Rp.) TKDN

TOTAL
URAIAN PEKERJAAN
DN LN Ribu % Barang/Jasa Gabungan
Rp. KDN
1 2 3 (4)=(2)+(3) (5)=(4)/Ɛ((A+B) (6)=(4) (7)
Barang
Material Langsung (Bahan Baku) 23,412,948.91 - 23,412,948.91 5.00% 23,412,948.91 23,412,948.91
Peralatan (Barang Jadi) 23,412,948.91 - 23,412,948.91 5.00% 23,412,948.91 23,412,948.91
A.Sub Total Barang 46,825,897.82 - 46,825,897.82 10% 46,825,897.82 46,825,897.82
Jasa
Managemen Proek & Perekayasaan 7,023,884.67 - 7,023,884.67 1.50% 7,023,884.67 7,023,884.67
Alat Kerja / Fasilitas Kerja 374,607,182.59 - 374,607,182.59 80.00% 374,607,182.59 374,607,182.59
Konstruksi dan Fabrikasi 7,023,884.67 - 7,023,884.67 1.50% 7,023,884.67 7,023,884.67
Jasa Umum 32,778,128.48 - 32,778,128.48 7.00% 32,778,128.48 32,778,128.48
B. Sub Total Jasa 421,433,080.41 - 421,433,080.41 90.00% 421,433,080.41 421,433,080.41
C. Total Biaya ( A+B) 100.00% 468,258,978.24 468,258,978.24
% TKDN (Gabungan Barang / Jasa) = Nilai Barang Total - Nilai Barang Luar Negeri 46,825,897.82
10%
Nilai Gabungan Barang dan Jasa 468,258,978.24
+ Pidie, 23 Februari 2022
Nilai Jasa Total - Nilai Jasa Luar Negeri 421,433,080.41 CV. JAYA BAYA GROUP
90%
Nilai Gabungan Barang dan Jasa 468,258,978.24
100%
HARMADI
Direktur
MC -0
HARGA JUMLAH HARGA

PEKERJAAN TAMBAH PEKERJAAN KURANG
SATUAN KONTRAK
VOLUME JUMLAH HARGA MC-
NO. URAIAN PEKERJAAN VOLUME ANALISA KETERANGAN
JUMLAH JUMLAH MC -0 0
VOLUME VOLUME
(Rp) (Rp) BERTAMBAH BERTAMBAH
BERTAMBAH BERKURANG
(Rp) (Rp)
I PEKERJAAN PERSIAPAN 17,400,000.00 - 17,400,000.00
1 Mobilisasi dan demobilisasi (material & tenaga kerja) 1.00 Ls Taksir 2,000,000.00 2,000,000.00 - - - 1.00 2,000,000.00 TETAP
2 Sewa Skafolding 10.00 Set Taksir 1,000,000.00 10,000,000.00 - - - 10.00 10,000,000.00 TETAP
3 Rencana Kesehatan & Keselamatan Kerja (RK3) 1.00 Ls Taksir 5,400,000.00 5,400,000.00 - - - 1.00 5,400,000.00 TETAP
II PEKERJAAN PEMBONGKARAN 23,801,801.79 - 30,486,930.02
1 Pekerjaan Pembongkaran Dinding Partisi Triplek/kaca + kusen dan pintu 131.40 M2 Taksir 50,000.00 6,570,000.00 39.92 1,996,200.00 91.48 4,573,800.00
KURANG
eksisting
2 Pekerjaan Pembongkaran Dinding Bata lama 2.17 M3 A.2.2.1.14 758,987.00 1,647,001.79 9.64 7,313,978.23 - - 11.81 8,960,980.02 TAMBAH
3 Pekerjaan Pembongkaran pintu & Jendela eksisting 10.00 Unit Taksir 250,000.00 2,500,000.00 - - - 10.00 2,500,000.00 TETAP
4 Pembongkaran Folding Gate Existing 1.00 Unit Taksir 250,000.00 250,000.00 - - - 1.00 250,000.00 TETAP
5 Pekerjaan Pembongkaran Plafon eksisting 233.36 M2 Taksir 25,000.00 5,834,000.00 19.69 492,250.00 - - 253.05 6,326,250.00 TAMBAH
6 Pekerjaan Pembongkaran Lantai Existing dan Pembersihan 233.36 M2 Taksir 30,000.00 7,000,800.00 29.17 875,100.00 - - 262.53 7,875,900.00 TAMBAH
III PEKERJAAN PLAFON 36,556,500.00 - 35,321,250.00
1 Plafond Gypsum furing C-jaya, gypsum board 9mm 233.36 M2 Taksir 125,000.00 29,170,000.00 - 4.91 613,750.00 228.45 28,556,250.00 KURANG
2 Plafond PVC furing C-jaya, PVC board 9mm (putih list nat) 26.86 M2 Taksir 275,000.00 7,386,500.00 2.26 621,500.00 24.60 6,765,000.00 KURANG
IV PEKERJAAN LANTAI 81,441,406.88 - 91,313,182.74
1 Pekerjaan Lantai Granit Ex. Indogress 60x60 cm , Topaz 233.36 M2 A.4.4.3.13.A 325,258.00 75,902,206.88 262.53 85,389,982.74 - - 262.53 85,389,982.74 TAMBAH
2 Pekerjaan Plint Lantai T.10 cm, steinless 304 hairline tebal 1 mm 173.10 M1 Taksir 32,000.00 5,539,200.00 12.00 384,000.00 - 185.10 5,923,200.00 TAMBAH
V PEKERJAAN DINDING 60,444,600.00 74,215,755.03
1 Pekerjaan dinding partisi gypsum 2 muka 189.44 M2 Taksir 215,000.00 40,729,600.00 - - 15.68 3,371,200.00 173.76 37,358,400.00 KURANG
2 Pekerjaan dinding Kusen Alumunium coating hitam w/Kaca 5mm fin. Stiker 15.40 M2 Taksir 600,000.00 9,240,000.00 - - 15.40 9,240,000.00
TETAP
sandblat
3 Pekerjaan Kolom Treatment (lapis HPL) 25.60 M2 Taksir 250,000.00 6,400,000.00 - - 30.72 7,680,000.00 TAMBAH
4 Pekerjaan wallpaper (grey) 16.30 M2 Taksir 145,000.00 2,363,500.00 - - 16.30 2,363,500.00 TETAP
5 Skirting (batasan Wallpaper) multi fin.Cat Duco 16.30 M1 Taksir 105,000.00 1,711,500.00 - - 16.30 1,711,500.00 TETAP
6 Pasangan Dinding Batu Bata 24.33 M2 A.4.4.1.9 122,732.00 24.33 2,986,069.56 24.33 2,986,069.56 ITEM BARU
7 Pemasangan Plasteran 1 PS : 4 PS 48.66 M2 A.4.4.2.4 67,702.00 48.66 3,294,379.32 48.66 3,294,379.32 ITEM BARU
8 Dinding Partisi Satu Muka 56.96 M2 Taksir 130,000.00 56.96 7,404,800.00 56.96 7,404,800.00 ITEM BARU
9 KOLOM BALOK 15 x 13
a Besi Polos Kolom Praktis 34.30 Kg Taksir 19,000.00 34.30 651,700.00 34.30 651,700.00 ITEM BARU
b Bekisting Kolom Praktis 3.17 M2 Taksir 35,000.00 3.17 110,806.15 3.17 110,806.15 ITEM BARU
c Beton Cor K175 Kolom Praktis 0.20 M3 Taksir 991,000.00 0.20 198,200.00 0.20 198,200.00 ITEM BARU
d Pembukaan Bekisting Kolom Praktis 3.15 M2 Taksir 7,000.00 3.15 22,050.00 3.15 22,050.00 ITEM BARU
10 Balok Latai 15 x 13
a Besi Polos Kolom Praktis 41.20 Kg Taksir 19,000.00 41.20 782,800.00 41.20 782,800.00 ITEM BARU
b Bekisting Kolom Praktis 3.90 M2 Taksir 35,000.00 3.90 136,500.00 3.90 136,500.00 ITEM BARU
c Beton Cor K175 Kolom Praktis 0.25 M3 Taksir 991,000.00 0.25 247,750.00 0.25 247,750.00 ITEM BARU
d Pembukaan Bekisting Kolom Praktis 3.90 M2 Taksir 7,000.00 3.90 27,300.00 3.90 27,300.00 ITEM BARU
VI PEKERJAAN PENGECATAN 16,608,790.80 18,096,482.25

1 Pengecatan Dinding Interior (cat mowilex E-100) 553.60 M2 A.4.7.1.10 21,105.00 11,683,728.00 90.90 1,918,444.50 - 644.50 13,602,172.50 TAMBAH
2 Pengecatan Plafon (cat mowilex E-100) 233.36 M2 A.4.7.1.10 21,105.00 4,925,062.80 - 20.41 430,753.05 212.95 4,494,309.75 KURANG
VII PEKERJAAN PINTU 44,400,000.00 44,400,000.00
1 Pintu Kaca Frameless pintu utama (komplit set terpasang) uk. 90x210 cm 2.00 Unit Taksir 6,000,000.00 12,000,000.00 - - 2.00 12,000,000.00
TETAP
2 Pintu kaca 5mm + Kusen alumunium + Asesories (komplit terpasang) 10.00 Unit Taksir 2,600,000.00 26,000,000.00 - - 10.00 26,000,000.00 TETAP
3 Pintu Double Plywood Fin.HPL + Kusen + door closer (komplit terpasang) 2.00 Unit Taksir 3,200,000.00 6,400,000.00 - - 2.00 6,400,000.00
TETAP
VIII PEKERJAAN ELEKTRIKAL 74,791,392.69 105,576,892.69 -
1 Pekerjaan, Daya, Panel dan Kabel - - -
d Pekerjaan Panel SDP Per Lantai Lengkap Terpasang 1.00 Set Taksir 2,500,000.00 2,500,000.00 - - 1.00 2,500,000.00 TETAP
2 Pekerjaan Penerangan dan Stop Kontak -
a Lampu Philips LED TL 2 x 18 W Cover Lengkap Aksessoris Terpasang 2.00 Unit Taksir 225,000.00 450,000.00 - - 2.00 450,000.00 TETAP
b Lampu Philips LED TL 2 x 8 W Cover Lengkap Aksessoris Terpasang 23.00 Unit Taksir 175,000.00 4,025,000.00 - - 23.00 4,025,000.00 TETAP
c Downlight Philips LED 18 W (putih) Lengkap Aksessoris Terpasang 40.00 Unit Taksir 190,000.00 7,600,000.00 - 17.00 3,230,000.00 23.00 4,370,000.00 KURANG
d Spotlight 3-5 W Lengkap Aksessoris Terpasang (indoor) 2.00 Unit Taksir 275,000.00 550,000.00 - - 2.00 550,000.00 TETAP
e Pekerjaan Stop Kontak Lengkap Terpasang 35.00 Unit Taksir 65,000.00 2,275,000.00 4.00 260,000.00 - 39.00 2,535,000.00 TAMBAH
f Instalasi Stop Kontak 39.00 Unit A.6.2.1.1a 462,000.00 39.00 18,018,000.00 39.00 18,018,000.00 ITEM BARU
g Instalasi Penerangan 15.00 Unit A.6.2.1.1a 484,000.00 15.00 7,260,000.00 15.00 7,260,000.00 ITEM BARU
3 Pekerjaan AC
a Instalasi Pipa Refrigrant (AC Split Wall Mounted 1 PK & 2 PK) 150.00 M1 Taksir 125,000.00 18,750,000.00 20.00 2,500,000.00 - 170.00 21,250,000.00 TAMBAH
b Pekerjaan Kabel Power AC NYM, 3x2,5 mm2 Lengkap terpasang (dari 150.00 M1 Taksir 65,000.00 9,750,000.00 20.00 1,300,000.00 - 170.00 11,050,000.00
TAMBAH
Indoor ke Outdoor)
c Instalasi Pipa Drain 100.00 M1 Taksir 17,500.00 1,750,000.00 25.00 437,500.00 - 125.00 2,187,500.00 TAMBAH
4 Pekerjaan MATV
a Instalasi kabel MATV include material 24.00 M1 Taksir 315,000.00 7,560,000.00 - - 24.00 7,560,000.00 TETAP
b Monitor/TV LED Full HD 43 "Ex. Samsung - Unit Taksir 5,500,000.00 -
a Celling Speaker 8" 10.00 Unit Taksir 220,000.00 2,200,000.00 1.00 220,000.00 - 11.00 2,420,000.00 TAMBAH
b Audio Amplifire merk VPK 1.00 Set Taksir 2,900,000.00 2,900,000.00 - - 1.00 2,900,000.00 TETAP
c Microphone meja 1.00 unit Taksir 3,500,000.00 3,500,000.00 - - 1.00 3,500,000.00 TETAP
d Instalasi Audio include material 10.00 Unit Taksir 245,000.00 2,450,000.00 1.00 245,000.00 - 11.00 2,695,000.00 TAMBAH
a Pekerjaan Instalasi include material Kabel UTP cat 6 + pipa conduit 12.00 Titik Taksir 235,000.00 2,820,000.00 - - 12.00 2,820,000.00 TETAP
b Pekerjaan Instalasi include material Kabel HDMI + pipa konduit 2.00 Titik Taksir 235,000.00 470,000.00 - - 2.00 470,000.00 TETAP
a Pekerjaan calling Button System komplit berfungsi 10.00 Titik Taksir 424,139.27 4,241,392.69 - - 10.00 4,241,392.69 TETAP
8 Pekerjaaan Pemindahan Box Panel dan Kelengkapan Lainnya
a Pemindahan Box Panel 1.00 Titik Taksir 1,000,000.00 1,000,000.00 1.00 1,000,000.00 - 2.00 2,000,000.00 TAMBAH
b Pekerjaan Kabel SKTR 4 x 35 mm 35.00 M Taksir 45,000.00 35.00 1,575,000.00 35.00 1,575,000.00 ITEM BARU
c Pekerjaan Kabel NYY 4 x 10 mm 10.00 M Taksir 120,000.00 10.00 1,200,000.00 10.00 1,200,000.00 ITEM BARU
IX PEKERJAAN TEMPAT WUDHU 6,864,486.08 6,864,486.08
a Galian Tanah 0.64 M3 A.2.3.1.1 83,600.00 53,504.00 - - 0.64 53,504.00 TETAP
b Pasir Urug 0.96 M3 A.2.3.1.11.A 218,240.00 209,510.40 - - 0.96 209,510.40 TETAP
c Beton Mutu K-125 0.96 M3 A.4.1.1.5 920,137.00 883,331.52 - - 0.96 883,331.52 TETAP
d Bekisting 2x Pakai 3.84 M2 A.4.1.1.24.B 272,734.00 1,047,298.56 - - 3.84 1,047,298.56 TETAP
2 Pekerjaan Lantai Granit Ex. Roman Unpolish grey 40x40 cm 6.40 M2 A.4.4.3.34 261,069.00 1,670,841.60 - - 6.40 1,670,841.60 TETAP
3 Pekerjaan Pipa Galvanis 2 inch (P.4 meter)+kran air 4 unit terpasang 2.00 Set Taksir 1,000,000.00 2,000,000.00 - - 2.00 2,000,000.00 TETAP
4 Pekerjaan Instalasi Air Bersih + Material 1.00 Ls Taksir 1,000,000.00 1,000,000.00 - - 1.00 1,000,000.00 TETAP
X PEKERJAAN LAIN-LAIN 104,950,000.00 43,584,000.00
1 Pekerjaan Meja Lipat Operator uk.60x120 bahan Plywood fin.HPL 1.00 Unit Taksir 2,000,000.00 2,000,000.00 - - 1.00 2,000,000.00 TETAP
2 Pekerjaan Akrilic Signate Ruangan 12.00 Unit Taksir 350,000.00 4,200,000.00 - - 12.00 4,200,000.00 TETAP
3 Pekerjaan Pemasangan AC Daikin MULTI S 3 (1, 1, 1) PK INVERTER 5.00 Unit Taksir 17,250,000.00 86,250,000.00 - 5.00 86,250,000.00 - - KURANG
4 Pekerjaan Pemasangan CCTV 1.00 Pkt Taksir 5,500,000.00 5,500,000.00 - - 1.00 5,500,000.00 TETAP
5 Pekerjaan Pemasangan Interval Timer Bell OSCE 10.00 unit Taksir 700,000.00 7,000,000.00 - - 10.00 7,000,000.00 TETAP
6 pekerjaan Pemasangan Ac type CS/CU PN9WKJ 4.00 unit Taksir 6,221,000.00 - 4.00 24,884,000.00 - 4.00 24,884,000.00 ITEM BARU
XI PEKERJAAN AKHIR 1,000,000.00 1,000,000.00
1 Pekerjaan Administasi Dan Pelaporan 1.00 Ls Taksir 500,000.00 500,000.00 - - 1.00 500,000.00 TETAP
2 Pekerjaan Pembersihan Akhir 1.00 Ls Taksir 500,000.00 500,000.00 - - 1.00 500,000.00 TETAP
468,258,978.24 468,258,978.80
46,825,897.82 46,825,897.88
515,084,876.06 515,084,876.68
(23.01)
MC -0
PEKERJAAN PEKERJAAN
VOLUME TAMBAH KURANG
VOLUME
NO. URAIAN PEKERJAAN KONTRAK
MC -0
AWAL VOLUME VOLUME
BERTAMBAH BERKURANG
I PEKERJAAN PERSIAPAN -
1 Mobilisasi dan demobilisasi (material & tenaga kerja) 1.00 Ls - 1.00
2 Sewa Skafolding 10.00 Set - 10.00
3 Rencana Kesehatan & Keselamatan Kerja (RK3) 1.00 Ls - 1.00
II PEKERJAAN PEMBONGKARAN -
3 Pekerjaan Pembongkaran pintu & Jendela eksisting 10.00 Unit - 10.00
4 Pembongkaran Folding Gate Existing 1.00 Unit - 1.00
2 Pekerjaan dinding Kusen Alumunium coating hitam w/Kaca 5mm fin. Stiker 15.40 M2 15.40
sandblat
4 Pekerjaan wallpaper (grey) 16.30 M2 16.30
5 Skirting (batasan Wallpaper) multi fin.Cat Duco 16.30 M1 16.30
VII PEKERJAAN PINTU
1 Pintu Kaca Frameless pintu utama (komplit set terpasang) uk. 90x210 cm 2.00 Unit 2.00
2 Pintu kaca 5mm + Kusen alumunium + Asesories (komplit terpasang) 10.00 Unit 10.00
3 Pintu Double Plywood Fin.HPL + Kusen + door closer (komplit terpasang) 2.00 Unit 2.00
VIII PEKERJAAN ELEKTRIKAL

d Pekerjaan Panel SDP Per Lantai Lengkap Terpasang 1.00 Set 1.00
a Lampu Philips LED TL 2 x 18 W Cover Lengkap Aksessoris Terpasang 2.00 Unit 2.00
b Lampu Philips LED TL 2 x 8 W Cover Lengkap Aksessoris Terpasang 23.00 Unit 23.00
d Spotlight 3-5 W Lengkap Aksessoris Terpasang (indoor) 2.00 Unit 2.00
4 Pekerjaan MATV
a Instalasi kabel MATV include material 24.00 M1 24.00
b Monitor/TV LED Full HD 43 "Ex. Samsung - Unit
b Audio Amplifire merk VPK 1.00 Set 1.00
c Microphone meja 1.00 unit 1.00
a Pekerjaan Instalasi include material Kabel UTP cat 6 + pipa conduit 12.00 Titik 12.00
b Pekerjaan Instalasi include material Kabel HDMI + pipa konduit 2.00 Titik 2.00
a Pekerjaan calling Button System komplit berfungsi 10.00 Titik 10.00
IX PEKERJAAN TEMPAT WUDHU
a Galian Tanah 0.64 M3 0.64
b Pasir Urug 0.96 M3 0.96
c Beton Mutu K-125 0.96 M3 0.96
d Bekisting 2x Pakai 3.84 M2 3.84
2 Pekerjaan Lantai Granit Ex. Roman Unpolish grey 40x40 cm 6.40 M2 6.40
3 Pekerjaan Pipa Galvanis 2 inch (P.4 meter)+kran air 4 unit terpasang 2.00 Set 2.00
4 Pekerjaan Instalasi Air Bersih + Material 1.00 Ls 1.00
X PEKERJAAN LAIN-LAIN
1 Pekerjaan Meja Lipat Operator uk.60x120 bahan Plywood fin.HPL 1.00 Unit 1.00
2 Pekerjaan Akrilic Signate Ruangan 12.00 Unit 12.00
4 Pekerjaan Pemasangan CCTV 1.00 Pkt 1.00
5 Pekerjaan Pemasangan Interval Timer Bell OSCE 10.00 unit 10.00
XI PEKERJAAN AKHIR
1 Pekerjaan Administasi Dan Pelaporan 1.00 Ls 1.00
2 Pekerjaan Pembersihan Akhir 1.00 Ls 1.00
17000
#REF!
###
PERHITUNGAN VOLUME BIAYA TAMBAH KURANG MUTUAL CHECK AWAL ( MC-0)
PEKERJAAN : K01 - Rehab/Ren
LOKASI : Banda Aceh

SUMBER DANA : APBN
SKET GAMBAR
NO. URAIAN PERHITUNGAN VOLU

Panjang
2 PEKERJAAN PEMBONGKARAN
Pekerjaan Pembongkaran Dinding Partisi Triplek/kaca + kusen dan pintu
eksisting
23.54
4.13
Pekerjaan Pembongkaran Dinding Bata lama

1. dinding polos 16.5
2. dinding atas pintu 3
3. dinging dibawah kusen 4.8
4. Dinding teras 1.14
Pekerjaan Pembongkaran Plafon eksisting

1. Bagian A 14.25
2. Bagian B 19.3
3. Bagian C 4.8
4. Bagian D 12.3
5. Bagian E 5
6. pengurangan volume kolom 0.4
C
Pekerjaan Pembongkaran Lantai Existing dan Pembersihan
1. Bagian A 14.25
2. Bagian B 19.3
3. Bagian C 4.8
4. Bagian D 12
5. Bagian E 5
6. Anak Tangga 5.4
7. pengurangan volume kolom 0.4

: K01 - Rehab/Renovasi Ruang OSCE Program Studi Apoteker Jurusan
Farmasi FMIPA USK (BOPTN)
: Banda Aceh
PERHITUNGAN VOLUME SAT. KET.

x Lebar x Tingi = Jumlah
x 3.5 82.39 m2
x 2.2 9.086 m2
91.476 m2
x 0.15 x 4 = 9.9 m3
x 0.15 x 2 = 0.9 m3
x 0.15 x 1.2 = 0.864 m3
x 0.25 x 0.5 = 0.1425 m3
11.8065 m3
x 5 = 71.25 m2
x 5.8 = 111.94 m2
x 3.9 = 18.72 m2
x 2 = 24.6 m2
x 12:00 = 27.5 m2
254.01 m2
x 0.4 x 6 = 0.96 m2
253.05 m2
x 5 = 71.25 m2
x 5.8 = 111.94 m2
x 3.9 = 18.72 m2
x 2.3 = 27.6 m2
x 12:00 = 27.5 m2
x 0.2 x 6 = 6.48 m2
263.49 m2
x 0.4 x 6 = 0.96 m2
262.53 m2
PEKERJAAN : K01 - Rehab/Renovasi Ruang OSCE

Farmasi FMIPA U
LOKASI : Banda Aceh

SUMBER DANA : APBN
SKET GAMBAR
NO. URAIAN PERHITUNGAN VOLUME

Panjang x Lebar
3 PEKERJAAN PLAFON
Plafond Gypsum furing C-jaya, gypsum board 9mm
1. Bagian A 14.25 x 5
2. Bagian B 19.3 x 5.8
3. Bagian C 4.8 x 3.9
4. Bagian E 5 x 12:00
4. Pengurangan 0.4 x 0.4
Plafond PVC furing C-jaya, PVC board 9mm (putih list nat) 12.3 x 2
novasi Ruang OSCE Program Studi Apoteker Jurusan
SAT. KET.
x Tingi = Jumlah
71.25 m2
111.94 m2
18.72 m2
27.5 m2
229.41 m2
x 6 0.96 m2
228.45 m2
24.6 m2
PEKERJAAN : K01 - Reha
LOKASI : Banda Aceh

SUMBER DANA : APBN
SKET GAMBAR
NO. URAIAN
5 PEKERJAAN DINDING
Pekerjaan dinding partisi gypsum 2 muka
1. Horizontal
2. Vertikal
3. Atas Jendela dan Pintu
Pekerjaan dinding Kusen Alumunium coating hitam w/Kaca 5mm fin. Stiker sandblat
Pekerjaan Kolom Treatment (lapis HPL)
Pekerjaan wallpaper (grey)
Skirting (batasan Wallpaper) multi fin.Cat Duco
Item Penambahan
1. Pemasangan Batu Bata
Dinding Pintu Kepala OSCE
Dinding Pintu Utama
Dinding Samping Pintu Utama
P2
Pintu dan Jendela Lama
2. Plasteran dinding 1 ps : 4 ps
3. Dinding Praktisi Satu Muka

: K01 - Rehab/Renovasi Ruang OSCE Program Studi Apoteker Jurusan
: Banda Aceh
: APBN
: 2022
PERHITUNGAN VOLUME SAT. KET.

Panjang x Tinggi x Unit = Jumlah
4 x 3.2 x 9 = 115.2
1.4 x 3.2 x 9 = 40.32

0.7 x 3.2 x 1 = 2.24
1.6 x 1 x 10 = 16
173.76
er sandblat
1.6 3.2 6 30.72
2.8 1.2 3.36

5.66 4 22.64
2.8 2.8 7.84
3.1 2.5 7.75

1.6 1.1 1.76
24.33
24.33 2 48.66
2.8 3.2 5 44.8

3.2 3.8 12.16
56.96

Farmasi FMIPA U
LOKASI : Banda Aceh
SUMBER DANA : APBN
SKET GAMBAR

Panjang x Tinggi
6 PEKERJAAN PENGECATAN
Pengecatan Dinding Interior (cat mowilex E-100)
1. Panjang plint 185.1 3.2
2.Dinding Luar 9.2 3.4
3. Atas Kusen Pintu dan Jendela
P1 1.6 1
P2 3.1 1
P3 0.9 1
Pengecatan Plafon (cat mowilex E-100)

Pekerjaan wallpaper (grey)
1. Bagian A 14.25 x 5
2. Bagian B 19.3 x 5.8
3. Bagian C 4.8 x 3.9
4. Bagian E 4 x 3
4. Pengurangan 0.4 x 0.4

SAT. KET.
x Unit = Jumlah
1 592.32
1 31.28
10 16
1 3.1
2 1.8
644.5
71.25
111.94
18.72
12
213.91
x 6 0.96
212.95

Farmasi FMIPA U
LOKASI : Banda Aceh

SUMBER DANA : APBN
SKET GAMBAR

Panjang x Tinggi
SAT. KET.
x Unit = Jumlah
PEKERJAAN : K01 - Rehab/Renovasi Ruan

Farmasi
LOKASI : Banda Aceh

SUMBER DANA : APBN
SKET GAMBAR

Panjang x
4 PEKERJAAN LANTAI
Pekerjaan Lantai Granit Ex. Indogress 60x60 cm , Topaz
1. Bagian A 14.25 x
2. Bagian B 19.3 x
3. Bagian C 4.8 x
4. Bagian D 12 x
5. Bagian E 5 x
6. Anak Tangga 5.4 x
4. pengurangan volume kolom 0.4 x
Keliling
Pekerjaan Plint Lantai T.10 cm, steinless 304 hairline tebal 1 mm
1. Station 1,2,3,4,6,7,8,9,10, Ruang Baru 14.05
2. Station 5 11.55
3. Ruang Kepala 16.8
4. Ruang Gudang 12.55
5. Dinding Luar 3.7
Rehab/Renovasi Ruang OSCE Program Studi Apoteker Jurusan
NGAN VOLUME SAT. KET.

Lebar x Tingi = Jumlah
5 = 71.25
5.8 = 111.94
3.9 = 18.72
2.3 = 27.6
5.5 = 27.5
0.2 x 6 = 6.48
263.49
0.4 x 6 = 0.96
262.53
Unit
x 10 = 140.5
x 1 = 11.55
x 1 = 16.8
x 1 = 12.55
x 1 = 3.7
185.1
PEKERJAAN : K01 - Rehab/Renovasi Ruang OSCE Program Studi Apoteker Juru

FMIPA USK (BOPTN)
LOKASI : Banda Aceh
SUMBER DANA : APBN
SKET GAMBAR

unit
1 Instalasi Stop Kontak 39
2 Instalasi Power AC 14
m Studi Apoteker Jurusan Farmasi
PTN)
SAT.
NO. URAIAN PEKERJAAN
I PEKERJAAN PERSIAPAN
1 Mobilisasi dan demobilisasi (material & tenaga kerja)
2 Sewa Skafolding
3 Rencana Kesehatan & Keselamatan Kerja (RK3)
II PEKERJAAN PEMBONGKARAN
1 Pekerjaan Pembongkaran Dinding Partisi Triplek/kaca + kusen dan pintu eksisting
2 Pekerjaan Pembongkaran Dinding Bata lama

3 Pekerjaan Pembongkaran pintu & Jendela eksisting
4 Pembongkaran Folding Gate Existing
5 Pekerjaan Pembongkaran Plafon eksisting
6 Pekerjaan Pembongkaran Lantai Existing dan Pembersihan
III PEKERJAAN PLAFON
1 Plafond Gypsum furing C-jaya, gypsum board 9mm
2 Plafond PVC furing C-jaya, PVC board 9mm (putih list nat)
IV PEKERJAAN LANTAI
Pekerjaan Lantai Granit Ex. Indogress 60x60 cm , Topaz
2 Pekerjaan Plint Lantai T.10 cm, steinless 304 hairline tebal 1 mm
V PEKERJAAN DINDING PARTISI
1 Pekerjaan dinding partisi gypsum 2 muka
2 Pekerjaan dinding Kusen Alumunium coating hitam w/Kaca 5mm fin. Stiker sandblat
3 Pekerjaan Kolom Treatment (lapis HPL)

4 Pekerjaan wallpaper (grey)
5 Skirting (batasan Wallpaper) multi fin.Cat Duco
VI PEKERJAAN PENGECATAN
1 Pengecatan Dinding Interior (cat mowilex E-100)
2 Pengecatan Plafon (cat mowilex E-100)
VII PEKERJAAN PINTU
1 Pintu Kaca Frameless pintu utama (komplit set terpasang) uk. 90x210 cm + stiker sanblast
cutting logo
2 Pintu kaca 5mm + Kusen alumunium + Asesories (komplit terpasang)
3 Pintu Double Plywood Fin.HPL + Kusen + door closer (komplit terpasang)
d Pekerjaan Panel SDP Per Lantai Lengkap Terpasang
a Lampu Philips LED TL 2 x 18 W Cover Lengkap Aksessoris Terpasang
b Lampu Philips LED TL 2 x 8 W Cover Lengkap Aksessoris Terpasang
c Downlight Philips LED 18 W (putih) Lengkap Aksessoris Terpasang
d Spotlight 3-5 W Lengkap Aksessoris Terpasang (indoor)
e Pekerjaan Stop Kontak Lengkap Terpasang
7 Pekerjaan AC
a Instalasi Pipa Refrigrant (AC Split Wall Mounted 1 PK & 2 PK)
b Pekerjaan Kabel Power AC NYM, 3x2,5 mm2 Lengkap terpasang (dari Indoor ke Outdoor)
c Instalasi Pipa Drain

8 Pekerjaan MATV
a Instalasi kabel MATV include material
b Monitor/TV LED Full HD 43 "Ex. Samsung
a Celling Speaker 8"
b Audio Amplifire merk VPK
c Microphone meja
d Instalasi Audio include material
a Pekerjaan Instalasi include material Kabel UTP cat 6 + pipa conduit
b Pekerjaan Instalasi include material Kabel HDMI + pipa konduit
a Pekerjaan calling Button System komplit berfungsi
a Galian Tanah
b Pasir Urug
c Beton Mutu K-125
d Bekisting 2x Pakai
2 Pekerjaan Lantai Granit Ex. Roman Unpolish grey 40x40 cm
3 Pekerjaan Pipa Galvanis 2 inch (P.4 meter)+kran air 4 unit terpasang
4 Pekerjaan Instalasi Air Bersih + Material
1 Pekerjaan Meja Lipat Operator uk.60x120 bahan Plywood fin.HPL
2 Pekerjaan Akrilic Signate Ruangan
3 Pekerjaan Pemasangan AC Daikin MULTI S 3 (1, 1, 1) PK INVERTER
4 Pekerjaan Pemasangan CCTV
6 Pekerjaan Pemasangan Interval Timer Bell OSCE
XI PEKERJAAN AKHIR
1 Pekerjaan Administasi Dan Pelaporan
2 Pekerjaan Pembersihan Akhir
Kumulatif
persentase
HARGA SATUAN JUMLAH HARGA KONTRAK
VOLUME ANALISA
(Rp) (Rp) Bobot (%) 1
17,400,000.00
1.00 Ls Taksir 2,000,000.00 2,000,000.00 0.503196 0.00629
10.00 Set Taksir 1,000,000.00 10,000,000.00 2.515979 0.0314497
1.00 Ls Taksir 5,400,000.00 5,400,000.00 1.358629 0.0169829
30,486,930.02
91.48 M2 Taksir 50,000.00 4,573,800.00
1.150758
11.81 M3 A.2.2.1.14 758,987.00 8,960,980.02 2.254564
10.00 Unit Taksir 250,000.00 2,500,000.00 0.628995
1.00 Unit Taksir 250,000.00 250,000.00 0.062899
253.05 M2 Taksir 25,000.00 6,326,250.00 1.591671
262.53 M2 Taksir 30,000.00 7,875,900.00 1.98156
35,321,250.00
228.45 M2 Taksir 125,000.00 28,556,250.00 7.184692
24.60 M2 Taksir 275,000.00 6,765,000.00 1.70206
91,313,182.74
262.53 M2 A.4.4.3.13.A 325,258.00 85,389,982.74 21.48394
185.10 M1 Taksir 32,000.00 5,923,200.00 1.490265
58,353,400.00
173.76 M2 Taksir 215,000.00 37,358,400.00 9.399294
15.40 M2 Taksir 600,000.00 9,240,000.00
2.324764
30.72 M2 Taksir 250,000.00 7,680,000.00 1.932272
16.30 M2 Taksir 145,000.00 2,363,500.00 0.594652
16.30 M1 Taksir 105,000.00 1,711,500.00 0.43061
18,096,482.25
644.50 M2 A.4.7.1.10 21,105.00 13,602,172.50 3.422278
212.95 M2 A.4.7.1.10 21,105.00 4,494,309.75 1.130759
44,400,000.00
2.00 Unit Taksir 6,000,000.00 12,000,000.00
3.019175
- - 0
- - 0
- - 0
10.00 Unit Taksir 2,600,000.00 26,000,000.00 6.541545
2.00 Unit Taksir 3,200,000.00 6,400,000.00 1.610226
75,523,892.69
1.00 Set Taksir 2,500,000.00 2,500,000.00 0.628995
2.00 Unit Taksir 225,000.00 450,000.00 0.113219

23.00 Unit Taksir 175,000.00 4,025,000.00 1.012681
23.00 Unit Taksir 190,000.00 4,370,000.00 1.099483
2.00 Unit Taksir 275,000.00 550,000.00 0.138379
39.00 Unit Taksir 65,000.00 2,535,000.00 0.637801
170.00 M1 Taksir 125,000.00 21,250,000.00 5.346455

170.00 M1 Taksir 65,000.00 11,050,000.00
2.780157
125.00 M1 Taksir 17,500.00 2,187,500.00 0.55037
24.00 M1 Taksir 315,000.00 7,560,000.00 1.90208
- Unit Taksir 5,500,000.00 -
11.00 Unit Taksir 220,000.00 2,420,000.00 0.608867

1.00 Set Taksir 2,900,000.00 2,900,000.00 0.729634
1.00 unit Taksir 3,500,000.00 3,500,000.00 0.880593
11.00 Unit Taksir 245,000.00 2,695,000.00 0.678056
12.00 Titik Taksir 235,000.00 2,820,000.00 0.709506

2.00 Titik Taksir 235,000.00 470,000.00 0.118251
10.00 Titik Taksir 424,139.27 4,241,392.69 1.067125

- Titik Taksir - - 0
6,864,486.08
0.64 M3 A.2.3.1.1 83,600.00 53,504.00 0.013461

0.96 M3 A.2.3.1.11.A 218,240.00 209,510.40 0.052712
0.96 M3 A.4.1.1.5 920,137.00 883,331.52 0.222244
3.84 M2 A.4.1.1.24.B 272,734.00 1,047,298.56 0.263498
6.40 M2 A.4.4.3.34 261,069.00 1,670,841.60 0.42038
2.00 Set Taksir 1,000,000.00 2,000,000.00 0.503196
1.00 Ls Taksir 1,000,000.00 1,000,000.00 0.251598
18,700,000.00
1.00 Unit Taksir 2,000,000.00 2,000,000.00 0.503196
12.00 Unit Taksir 350,000.00 4,200,000.00 1.056711
- Unit Taksir 17,250,000.00 - 0
1.00 Pkt Taksir 5,500,000.00 5,500,000.00 1.383788
10.00 unit Taksir 700,000.00 7,000,000.00 1.761185
1,000,000.00
1.00 Ls Taksir 500,000.00 500,000.00 0.125799
1.00 Ls Taksir 500,000.00 500,000.00 0.125799
397,459,623.77 100
39,745,962.38 0.05472
437,205,586.15 0.05472
2 3 4 5 6 7 8 9 10
0.00629 0.00629 0.00629 0.00629 0.00629 0.00629 0.00629 0.00629 0.00629

0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497
0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829
0.05472 0.05472 0.05472 0.05472 0.05472 0.05472 0.05472 0.05472 0.05472
0.10945 0.16417 0.21889 0.27361 0.32834 0.38306 0.43778 0.49250 0.54723
11 12 13 14 15 16 17 18 19
0.00629 0.00629 0.00629 0.00629 0.00629 0.00629 0.00629 0.00629 0.00629

0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497
0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829
0.0575379 0.0575379 0.0575379 0.0575379 0.0575379

0.1127282 0.1127282 0.1127282 0.1127282 0.1127282
0.0314497 0.0314497 0.0314497 0.0314497 0.0314497
0.003145 0.003145 0.003145 0.003145 0.003145
0.0795836 0.0795836 0.0795836 0.0795836 0.0795836
0.099078 0.099078 0.099078 0.099078 0.099078
0.05472 0.05472 0.05472 0.05472 0.43824 0.43824 0.43824 0.43824 0.43824
0.60195 0.65667 0.71139 0.76612 1.20436 1.64261 2.08085 2.51910 2.95734
20 21 22 23 24 25 26 27 28
0.00629 0.00629 0.00629 0.00629 0.00629 0.00629 0.00629 0.00629 0.00629

0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497
0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829
0.0575379 0.0575379 0.0575379 0.0575379 0.0575379 0.0575379 0.0575379 0.0575379 0.0575379

0.1127282 0.1127282 0.1127282 0.1127282 0.1127282 0.1127282 0.1127282 0.1127282 0.1127282
0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497
0.003145 0.003145 0.003145 0.003145 0.003145 0.003145 0.003145 0.003145 0.003145
0.0795836 0.0795836 0.0795836 0.0795836 0.0795836 0.0795836 0.0795836 0.0795836 0.0795836
0.099078 0.099078 0.099078 0.099078 0.099078 0.099078 0.099078 0.099078 0.099078
0.43824 0.43824 0.43824 0.43824 0.43824 0.43824 0.43824 0.43824 0.43824
3.39558 3.83383 4.27207 4.71032 5.14856 5.58681 6.02505 6.46330 6.90154
29 30 31 32 33 34 35 36 37
0.00629 0.00629 0.00629 0.00629 0.00629 0.00629 0.00629 0.00629 0.00629

0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497
0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829
0.0575379 0.0575379 0.0575379 0.0575379 0.0575379 0.0575379

0.1127282 0.1127282 0.1127282 0.1127282 0.1127282 0.1127282
0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497
0.003145 0.003145 0.003145 0.003145 0.003145 0.003145
0.0795836 0.0795836 0.0795836 0.0795836 0.0795836 0.0795836
0.099078 0.099078 0.099078 0.099078 0.099078 0.099078
0.3592346 0.3592346 0.3592346

0.085103 0.085103 0.085103
0.0314497 0.0314497 0.0314497
0.005661 0.005661 0.005661

0.0506341 0.0506341 0.0506341
0.0549741 0.0549741 0.0549741
0.0069189 0.0069189 0.0069189
0.03189 0.03189 0.03189
0.2673228 0.2673228 0.2673228
0.1390078 0.1390078 0.1390078

0.0275185 0.0275185 0.0275185
0.095104 0.095104 0.095104
0.0304433 0.0304433 0.0304433

0.0364817 0.0364817 0.0364817
0.0440296 0.0440296 0.0440296
0.0339028 0.0339028 0.0339028
0.0354753 0.0354753 0.0354753

0.0059126 0.0059126 0.0059126
0.0533563 0.0533563 0.0533563

0 0 0
0.43824 0.43824 0.43824 0.43824 0.43824 0.43824 1.44914 1.44914 1.44914

7.33979 7.77803 8.21628 8.65452 9.09277 9.53101 10.98016 12.42930 13.87844
MASA PELAKSANAAN
38 39 40 41 42 43 44 45 46
0.00629 0.00629 0.00629 0.00629 0.00629 0.00629 0.00629 0.00629 0.00629

0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497
0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829
0.3592346 0.3592346 0.3592346 0.3592346 0.3592346 0.3592346 0.3592346 0.3592346 0.3592346

0.085103 0.085103 0.085103 0.085103 0.085103 0.085103 0.085103 0.085103 0.085103
0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497
0.005661 0.005661 0.005661 0.005661 0.005661 0.005661 0.005661 0.005661 0.005661

0.0506341 0.0506341 0.0506341 0.0506341 0.0506341 0.0506341 0.0506341 0.0506341 0.0506341
0.0549741 0.0549741 0.0549741 0.0549741 0.0549741 0.0549741 0.0549741 0.0549741 0.0549741
0.0069189 0.0069189 0.0069189 0.0069189 0.0069189 0.0069189 0.0069189 0.0069189 0.0069189
0.03189 0.03189 0.03189 0.03189 0.03189 0.03189 0.03189 0.03189 0.03189
0.2673228 0.2673228 0.2673228 0.2673228 0.2673228 0.2673228 0.2673228 0.2673228 0.2673228
0.1390078 0.1390078 0.1390078 0.1390078 0.1390078 0.1390078 0.1390078 0.1390078 0.1390078

0.0275185 0.0275185 0.0275185 0.0275185 0.0275185 0.0275185 0.0275185 0.0275185 0.0275185
0.095104 0.095104 0.095104 0.095104 0.095104 0.095104 0.095104 0.095104 0.095104
0.0304433 0.0304433 0.0304433 0.0304433 0.0304433 0.0304433 0.0304433 0.0304433 0.0304433

0.0364817 0.0364817 0.0364817 0.0364817 0.0364817 0.0364817 0.0364817 0.0364817 0.0364817
0.0440296 0.0440296 0.0440296 0.0440296 0.0440296 0.0440296 0.0440296 0.0440296 0.0440296
0.0339028 0.0339028 0.0339028 0.0339028 0.0339028 0.0339028 0.0339028 0.0339028 0.0339028
0.0354753 0.0354753 0.0354753 0.0354753 0.0354753 0.0354753 0.0354753 0.0354753 0.0354753

0.0059126 0.0059126 0.0059126 0.0059126 0.0059126 0.0059126 0.0059126 0.0059126 0.0059126
0.0533563 0.0533563 0.0533563 0.0533563 0.0533563 0.0533563 0.0533563 0.0533563 0.0533563

0 0 0 0 0 0 0 0 0
1.44914 1.44914 1.44914 1.44914 1.44914 1.44914 1.44914 1.44914 1.44914

15.32758 16.77673 18.22587 19.67501 21.12416 22.57330 24.02244 25.47158 26.92073
47 48 49 50 51 52 53 54 55
0.00629 0.00629 0.00629 0.00629 0.00629 0.00629 0.00629 0.00629 0.00629

0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497
0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829
0.3592346 0.3592346 0.3592346 0.3592346 0.3592346 0.3592346 0.3592346 0.3592346

0.085103 0.085103 0.085103 0.085103 0.085103 0.085103 0.085103 0.085103
1.4322626 1.4322626 1.4322626 1.4322626 1.4322626 1.4322626

0.099351 0.099351 0.099351 0.099351 0.099351 0.099351
0.9399294
0.2324764
0.1932272
0.0594652
0.043061
0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497
0.005661 0.005661 0.005661 0.005661 0.005661 0.005661 0.005661 0.005661

0.0506341 0.0506341 0.0506341 0.0506341 0.0506341 0.0506341 0.0506341 0.0506341
0.0549741 0.0549741 0.0549741 0.0549741 0.0549741 0.0549741 0.0549741 0.0549741
0.0069189 0.0069189 0.0069189 0.0069189 0.0069189 0.0069189 0.0069189 0.0069189
0.03189 0.03189 0.03189 0.03189 0.03189 0.03189 0.03189 0.03189
0.2673228 0.2673228 0.2673228 0.2673228 0.2673228 0.2673228 0.2673228 0.2673228
0.1390078 0.1390078 0.1390078 0.1390078 0.1390078 0.1390078 0.1390078 0.1390078

0.0275185 0.0275185 0.0275185 0.0275185 0.0275185 0.0275185 0.0275185 0.0275185
0.095104 0.095104 0.095104 0.095104 0.095104 0.095104 0.095104 0.095104
0.0304433 0.0304433 0.0304433 0.0304433 0.0304433 0.0304433 0.0304433 0.0304433

0.0364817 0.0364817 0.0364817 0.0364817 0.0364817 0.0364817 0.0364817 0.0364817
0.0440296 0.0440296 0.0440296 0.0440296 0.0440296 0.0440296 0.0440296 0.0440296
0.0339028 0.0339028 0.0339028 0.0339028 0.0339028 0.0339028 0.0339028 0.0339028
0.0354753 0.0354753 0.0354753 0.0354753 0.0354753 0.0354753 0.0354753 0.0354753

0.0059126 0.0059126 0.0059126 0.0059126 0.0059126 0.0059126 0.0059126 0.0059126
0.0533563 0.0533563 0.0533563 0.0533563 0.0533563 0.0533563 0.0533563 0.0533563

0 0 0 0 0 0 0 0
1.44914 1.44914 1.44914 2.98076 2.98076 2.98076 2.98076 2.98076 3.05450

28.36987 29.81901 31.26815 34.24891 37.22967 40.21042 43.19118 46.17194 49.22643
56 57 58 59 60 61 62 63 64
0.00629 0.00629 0.00629 0.00629 0.00629 0.00629 0.00629 0.00629 0.00629

0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497
0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829
1.4322626 1.4322626 1.4322626 1.4322626 1.4322626 1.4322626 1.4322626 1.4322626 1.4322626

0.099351 0.099351 0.099351 0.099351 0.099351 0.099351 0.099351 0.099351 0.099351
0.9399294 0.9399294 0.9399294 0.9399294 0.9399294 0.9399294 0.9399294 0.9399294 0.9399294
0.2324764 0.2324764 0.2324764 0.2324764 0.2324764 0.2324764 0.2324764 0.2324764 0.2324764

0.1932272 0.1932272 0.1932272 0.1932272 0.1932272 0.1932272 0.1932272 0.1932272 0.1932272
0.0594652 0.0594652 0.0594652 0.0594652 0.0594652 0.0594652 0.0594652 0.0594652 0.0594652
0.043061 0.043061 0.043061 0.043061 0.043061 0.043061 0.043061 0.043061 0.043061
0.0013461 0.0013461 0.0013461 0.0013461 0.0013461
0.0052712 0.0052712 0.0052712 0.0052712 0.0052712
0.0222244 0.0222244 0.0222244 0.0222244 0.0222244
0.0263498 0.0263498 0.0263498 0.0263498 0.0263498
0.042038 0.042038 0.042038 0.042038 0.042038
0.0503196 0.0503196 0.0503196 0.0503196 0.0503196
0.0251598 0.0251598 0.0251598 0.0251598 0.0251598
3.05450 3.05450 3.05450 3.05450 3.22720 3.22720 3.22720 3.22720 3.22720

52.28093 55.33542 58.38992 61.44441 64.67162 67.89882 71.12602 74.35323 77.58043
65 66 67 68 69 70 71 72 73
0.00629 0.00629 0.00629 0.00629 0.00629 0.00629 0.00629 0.00629 0.00629

0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497
0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829
0.6844556 0.6844556 0.6844556 0.6844556 0.6844556

0.2261518 0.2261518 0.2261518 0.2261518 0.2261518
0.6038349 0.6038349 0.6038349 0.6038349
1.308309 1.308309 1.308309 1.308309

0.3220453 0.3220453 0.3220453 0.3220453
0.0013461 0.0013461 0.0013461 0.0013461 0.0013461
0.0052712 0.0052712 0.0052712 0.0052712 0.0052712
0.0222244 0.0222244 0.0222244 0.0222244 0.0222244
0.0263498 0.0263498 0.0263498 0.0263498 0.0263498
0.042038 0.042038 0.042038 0.042038 0.042038
0.0503196 0.0503196 0.0503196 0.0503196 0.0503196
0.0251598 0.0251598 0.0251598 0.0251598 0.0251598
0.0503196 0.0503196 0.0503196 0.0503196 0.0503196 0.0503196 0.0503196 0.0503196 0.0503196

0.1056711 0.1056711 0.1056711 0.1056711 0.1056711 0.1056711 0.1056711 0.1056711 0.1056711
0 0 0 0 0 0 0 0 0
0.1383788 0.1383788 0.1383788 0.1383788 0.1383788 0.1383788 0.1383788 0.1383788 0.1383788
0.1761185 0.1761185 0.1761185 0.1761185 0.1761185 0.1761185 0.1761185 0.1761185 0.1761185
1.60853 1.60853 1.60853 1.60853 1.60853 2.75940 2.75940 2.75940 2.75940

79.18896 80.79749 82.40601 84.01454 85.62307 88.38247 91.14187 93.90127 96.66067
74 75 76 77 78 79 80
0.00629 0.00629 0.00629 0.00629 0.00629 0.00629 0.00629

0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497 0.0314497
0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829 0.0169829
0.6038349
1.308309
0.3220453
0.0503196
0.1056711
0
0.1383788
0.1761185
0.0209665 0.0209665 0.0209665 0.0209665 0.0209665 0.0209665

0.0209665 0.0209665 0.0209665 0.0209665 0.0209665 0.0209665
2.75940 0.09666 0.09666 0.09666 0.09666 0.09666 0.09666

99.42007 99.51672 99.61338 99.71003 99.80669 99.90334 100.00000
120.00000
100.00000
80.00000
60.00000
40.00000
40.00000
20.00000
0.00000
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
Chart Title
19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49
43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73
67 68 69 70 71 72 73 74 75 76 77 78 79 80
LAPORAN MINGGUAN (MC-01)
PERIODE TANGGAL 25 MARET 2021 S/D 30 APRIL 2022
KEGIATAN : REHAB GEDUNG FMIPA

PEKERJAAN : RENOVASI RUANG OSCE PROGRAM STUDI APOTEKER JURUSAN FARMASI FMIPA USK(BOPTN)
LOKASI : BANDA ACEH SERTIFIKAT : 01 (SATU)
KONTRAKTOR PELAKSANA : CV. JAYA BAYA GROUP MINGGU : 01 (SATU)
NOMOR & TGL KONTRAK : 281/UN11/SPK/BOPTN/2022 TANGGAL : 25 Maret 2022 Sd 31 Maret 2022
NILAI KONTRAK : Rp 515,084,876.00
SUMBER DANA/THN ANGGARAN : DAK/2021
TANGGAL MULAI PEKERJAAN : 25 MARET 2022
TANGGAL AKHIR PEKERJAAN : 12 JUNI 2022
KONSULTAN SUPERVISI : CV. ARA ENGINEERING
KONTRAK ADD - I KOMULATIF S/D MINGGU LALU MINGGU INI KOMULATIF S/D MINGGU INI
BOBOT BOBOT
NO URAIAN PEKERJAAN HARGA JUMLAH PPN TOTAL JUMLAH BOBOT JUMLAH JUMLAH JUMLAH BOBOT
PEKERJA PEKERJA
SAT VOLUME VOLUME VOLUME VOLUME PEKERJA
SATUAN (RP) HARGA (RP) 10% (RP) HARGA (RP) (%) HARGA (RP) AN HARGA (RP) AN HARGA (RP) AN (%)
(%) (%)
A PEKERJAAN REHAB GEDUNG OSCE
1 Mobilisasi dan demobilisasi (material & tenaga kerja) Ls 1.00 2,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43 - - - 0.09 192,500.00 0.04 0.09 192,500.00 0.04
2 Sewa Skafolding Set 10.00 1,000,000.00 10,000,000.00 1,000,000.00 11,000,000.00 2.14 - - - 0.88 962,500.00 0.19 0.88 962,500.00 0.19
3 Rencana Kesehatan & Keselamatan Kerja (RK3) Ls 1.00 5,400,000.00 5,400,000.00 540,000.00 5,940,000.00 1.15 - - - 0.09 519,750.00 0.10 0.09 519,750.00 0.10
JUMLAH 19,140,000.00 3.72 - - 1,674,750.00 0.33 1,674,750.00 0.33
1 Pekerjaan Pembongkaran Dinding Partisi Triplek/kaca + kusen dan pintu ek M2 131.40 50,000.00 6,570,000.00 657,000.00 7,227,000.00 1.40 - - - - - - - - -
2 Pekerjaan Pembongkaran Dinding Bata lama M3 2.17 758,987.00 1,647,001.79 164,700.18 1,811,701.97 0.35 - - - - - - - - -
3 Pekerjaan Pembongkaran pintu & Jendela eksisting Unit 10.00 250,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53 - - - - - - - - -
4 Pembongkaran Folding Gate Existing Unit 1.00 250,000.00 250,000.00 25,000.00 275,000.00 0.05 - - - - - - - - -
5 Pekerjaan Pembongkaran Plafon eksisting M2 233.36 25,000.00 5,834,000.00 583,400.00 6,417,400.00 1.25 - - - - - -
6 Pekerjaan Pembongkaran Lantai Existing dan Pembersihan M2 233.36 30,000.00 7,000,800.00 700,080.00 7,700,880.00 1.50 - - - - - - - - -
JUMLAH 26,181,981.97 5.08 - - - - - -
1 Plafond Gypsum furing C-jaya, gypsum board 9mm M2 233.36 125,000.00 29,170,000.00 2,917,000.00 32,087,000.00 6.23 - - - - - - - - -
2 Plafond PVC furing C-jaya, PVC board 9mm (putih list nat) M2 26.86 275,000.00 7,386,500.00 738,650.00 8,125,150.00 1.58 - - - - - - - - -
JUMLAH 40,212,150.00 7.81 - - - - - -
IV PEKERJAAN LANTAI -
1 Pekerjaan Lantai Granit Ex. Indogress 60x60 cm , Topaz M2 233.36 325,258.00 75,902,206.88 7,590,220.69 83,492,427.57 16.21
2 Pekerjaan Plint Lantai T.10 cm, steinless 304 hairline tebal 1 mm M1 173.10 32,000.00 5,539,200.00 553,920.00 6,093,120.00 1.18 - - - - - - - - -
JUMLAH 89,585,547.57 17.39 - - - - - -
V PEKERJAAN DINDING
1 Pekerjaan dinding partisi gypsum 2 muka M2 189.44 215,000.00 40,729,600.00 4,072,960.00 44,802,560.00 8.70 - - - - - - - - -
2 Pekerjaan dinding Kusen Alumunium coating hitam w/Kaca 5mm fin. Stiker M2 15.40 600,000.00 9,240,000.00 924,000.00 10,164,000.00 1.97 - - - - - - - - -
3 Pekerjaan Kolom Treatment (lapis HPL) M2 25.60 250,000.00 6,400,000.00 640,000.00 7,040,000.00 1.37 - - - - - - - - -
4 Pekerjaan wallpaper (grey) M2 16.30 145,000.00 2,363,500.00 236,350.00 2,599,850.00 0.50
5 Skirting (batasan Wallpaper) multi fin.Cat Duco M1 16.30 105,000.00 1,711,500.00 171,150.00 1,882,650.00 0.37
JUMLAH 66,489,060.00 12.91 - - - - - -
1 Pengecatan Dinding Interior (cat mowilex E-100) M2 553.60 21,105.00 11,683,728.00 1,168,372.80 12,852,100.80 2.50 - - - - - - - - -
2 Pengecatan Plafon (cat mowilex E-100) M2 233.36 21,105.00 4,925,062.80 492,506.28 5,417,569.08 1.05 - - - - - - - - -
JUMLAH 18,269,669.88 3.55 - - - - - -
VII PEKERJAAN PINTU
Pintu Kaca Frameless pintu utama (komplit set terpasang) uk. 90x210
1 cm + stiker sanblast cutting logo Unit 2.00 6,000,000.00 12,000,000.00 1,200,000.00 13,200,000.00 2.56
Pintu kaca 5mm + Kusen alumunium + Asesories (komplit terpasang)

2 Unit 10.00 2,600,000.00 26,000,000.00 2,600,000.00 28,600,000.00 5.55 - - - - - - - - -
Pintu Double Plywood Fin.HPL + Kusen + door closer (komplit terpasang)

3 Unit 2.00 3,200,000.00 6,400,000.00 640,000.00 7,040,000.00 1.37
JUMLAH 48,840,000.00 9.48 - - - - - -

1 Pekerjaan, Daya, Panel dan Kabel Set 1.00 2,500,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53 - - - - - - - - -
a Pekerjaan Panel SDP Per Lantai Lengkap Terpasang - - - - - -
2 Pekerjaan Penerangan dan Stop Kontak Unit 2.00 225,000.00 450,000.00 45,000.00 495,000.00 0.10
a Lampu Philips LED TL 2 x 18 W Cover Lengkap Aksessoris Terpasang Unit 23.00 175,000.00 4,025,000.00 402,500.00 4,427,500.00 0.86
b Lampu Philips LED TL 2 x 8 W Cover Lengkap Aksessoris Terpasang Unit 40.00 190,000.00 7,600,000.00 760,000.00 8,360,000.00 1.62
c Downlight Philips LED 18 W (putih) Lengkap Aksessoris Terpasang Unit 2.00 275,000.00 550,000.00 55,000.00 605,000.00 0.12
d Spotlight 3-5 W Lengkap Aksessoris Terpasang (indoor) Unit 35.00 65,000.00 2,275,000.00 227,500.00 2,502,500.00 0.49
3 Pekerjaan AC - - - - - - -
a Instalasi Pipa Refrigrant (AC Split Wall Mounted 1 PK & 2 PK) M1 150.00 125,000.00 18,750,000.00 1,875,000.00 20,625,000.00 4.00
Pekerjaan Kabel Power AC NYM, 3x2,5 mm2 Lengkap terpasang (dari
b M1 150.00 65,000.00 9,750,000.00 975,000.00 10,725,000.00 2.08
Indoor ke Outdoor)
c Instalasi Pipa Drain M1 100.00 17,500.00 1,750,000.00 175,000.00 1,925,000.00 0.37
4 Pekerjaan MATV - - - - - - -
a Instalasi kabel MATV include material M1 24.00 315,000.00 7,560,000.00 756,000.00 8,316,000.00 1.61
b Monitor/TV LED Full HD 43 "Ex. Samsung Unit - 5,500,000.00 - - - -
a Celling Speaker 8" Unit 10.00 220,000.00 2,200,000.00 220,000.00 2,420,000.00 0.47
b Audio Amplifire merk VPK Set 1.00 2,900,000.00 2,900,000.00 290,000.00 3,190,000.00 0.62
c Microphone meja unit 1.00 3,500,000.00 3,500,000.00 350,000.00 3,850,000.00 0.75
d Instalasi Audio include material Unit 10.00 245,000.00 2,450,000.00 245,000.00 2,695,000.00 0.52
a Pekerjaan Instalasi include material Kabel UTP cat 6 + pipa conduit Titik 12.00 235,000.00 2,820,000.00 282,000.00 3,102,000.00 0.60
b Pekerjaan Instalasi include material Kabel HDMI + pipa konduit Titik 2.00 235,000.00 470,000.00 47,000.00 517,000.00 0.10
a Pekerjaan calling Button System komplit berfungsi Titik 10.00 424,139.27 4,241,392.69 424,139.27 4,665,531.95 0.91
a Pemindahan Box Panel Titik 1.00 1,000,000.00 1,000,000.00 100,000.00 1,100,000.00 0.21
JUMLAH 82,270,531.95 15.97 - - - - - -
a Galian Tanah M3 0.64 83,600.00 53,504.00 5,350.40 58,854.40 0.01
b Pasir Urug M3 0.96 218,240.00 209,510.40 20,951.04 230,461.44 0.04
c Beton Mutu K-125 M3 0.96 920,137.00 883,331.52 88,333.15 971,664.67 0.19
d Bekisting 2x Pakai M2 3.84 272,734.00 1,047,298.56 104,729.86 1,152,028.42 0.22
2 Pekerjaan Lantai Granit Ex. Roman Unpolish grey 40x40 cm M2 6.40 261,069.00 1,670,841.60 167,084.16 1,837,925.76 0.36
3 Pekerjaan Pipa Galvanis 2 inch (P.4 meter)+kran air 4 unit terpasang Set 2.00 1,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43
4 Pekerjaan Instalasi Air Bersih + Material Ls 1.00 1,000,000.00 1,000,000.00 100,000.00 1,100,000.00 0.21 - - - - - - - - -
JUMLAH 7,550,934.69 1.47 - - - - - -
KONTRAK ADD - I KOMULATIF S/D MINGGU LALU MINGGU INI KOMULATIF S/D MINGGU INI
BOBOT BOBOT
NO URAIAN PEKERJAAN SAT HARGA JUMLAH PPN TOTAL JUMLAH BOBOT JUMLAH JUMLAH JUMLAH BOBOT
PEKERJA PEKERJA
VOLUME VOLUME VOLUME VOLUME PEKERJA
(%) (%)
1 Pekerjaan Meja Lipat Operator uk.60x120 bahan Plywood fin.HPL Unit 1.00 2,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43 - - - - - - - - -
2 Pekerjaan Akrilic Signate Ruangan Unit 12.00 350,000.00 4,200,000.00 420,000.00 4,620,000.00 0.90
3 Pekerjaan Pemasangan AC Daikin MULTI S 3 (1, 1, 1) PK INVERTER Unit 5.00 17,250,000.00 86,250,000.00 8,625,000.00 94,875,000.00 18.42 - - - - - - - - -
4 Pekerjaan Pemasangan CCTV Pkt 1.00 5,500,000.00 5,500,000.00 550,000.00 6,050,000.00 1.17 - - - - - - - - -
5 Pekerjaan Pemasangan Interval Timer Bell OSCE unit 10.00 700,000.00 7,000,000.00 700,000.00 7,700,000.00 1.49
JUMLAH 115,445,000.00 22.41 - - - - - -
XI PEKERJAAN AKHIR
1 Pekerjaan Administasi Dan Pelaporan Ls 1.00 500,000.00 500,000.00 50,000.00 550,000.00 0.11 - - - - - - - - -
2 Pekerjaan Pembersihan Akhir Ls 1.00 500,000.00 500,000.00 50,000.00 550,000.00 0.11 - - - - - - - - -
JUMLAH 1,100,000.00 0.21 - - - - - -
TOTAL 515,084,876.06 100.00 - - 1,674,750.00 0.33 1,674,750.00 0.33
Diperiksa Oleh : Dibuat Oleh :

Konsultan Supervisi Kontraktor Pelaksana
CV. ARA ENGINEERING CV. JAYA BAYA GROUP
Muhammad Riza, ST Harmadi

Inspector Pelaksana
PERIODE TANGGAL 03 AGUSTUS 2021 S/D 30 AGUSTUS 2021
KEGIATAN : PEMBANGUNAN RUANG UNIT KESEHATAN SEKOLAH

PEKERJAAN : PEMBANGUNAN RUANG UKS BESERTA PERABOTNYA SMA NEGERI 1 PEUSANGAN SIBLAH KRUENG
LOKASI : KABUPATEN BIREUEN SERTIFIKAT : 01 (SATU)
KONTRAKTOR PELAKSANA : CV. GLOBAL KENCANA MINGGU : 02 (DUA)
NOMOR & TGL KONTRAK : 026 / SP/SMA-DAK/2021 TGL 02 Agustus 2021 TANGGAL : 10 AGUSTUS S/D 16 AGUSTUS 2021
TANGGAL MULAI PEKERJAAN : 03 AGUSTUS 2021
TANGGAL AKHIR PEKERJAAN : 01 NOVEMBER 2021
KONSULTAN SUPERVISI : CV. CIPTA MARGA UTAMA
KONTRAK ADD - I KOMULATIF S/D MINGGU LALU

BOBOT MINGGU INI BOBOT KOMULATIF S/D MINGGU INI
PEKERJA PEKERJA
A PEKERJAAN KONSTRUKSI BANGUNAN (1 RUANG UKS ) (%) (%)
1 Mobilisasi dan demobilisasi (material & tenaga kerja) Ls 1.00 650,000.00 650,000.00 65,000.00 715,000.00 0.14 0.09 62,562.50 0.01 - - - 0.09 62,562.50 0.01
2 Dereksi Keet/Sewa Ls 1.00 950,000.00 950,000.00 95,000.00 1,045,000.00 0.20 0.88 914,375.00 0.18 - - - 0.88 914,375.00 0.18
3 Sistim Manajemen Kselamatan Kontruksi (SMK2) Ls 1.00 1,500,000.00 1,500,000.00 150,000.00 1,650,000.00 0.32 0.09 144,375.00 0.03 - - - 0.09 144,375.00 0.03
JUMLAH 3,410,000.00 0.66 1,121,312.50 0.22 - - 1,121,312.50 0.22
II PEKERJAAN PONDASI BATU GUNUNG
1 Pekerjaan Pembongkaran Dinding Partisi Triplek/kaca + kusen dan pintu ek M3 21.00 73,150.00 1,536,150.00 153,615.00 1,689,765.00 0.33 - - - - - - - - -
2 Pekerjaan Pembongkaran Dinding Bata lama M3 5.25 52,800.00 277,200.00 27,720.00 304,920.00 0.06 - - - - - - - - -
3 Pekerjaan Pembongkaran pintu & Jendela eksisting M3 2.10 167,860.00 352,506.00 35,250.60 387,756.60 0.08 - - - - - - - - -
4 Pembongkaran Folding Gate Existing M3 4.20 367,422.00 1,543,172.40 154,317.24 1,697,489.64 0.33 - - - - - - - - -
5 Pekerjaan Pembongkaran Plafon eksisting M3 13.39 741,785.00 9,932,501.15 993,250.12 10,925,751.27 2.12 - - - - - - - - -
JUMLAH 15,005,682.51 2.91 - - - - - -
III PEKERJAAN PONDASI BATU BATA SELASAR /TANGGA (TRASRAM)
1 Penggalian Tanah M3 0.29 73,150.00 21,213.50 2,121.35 23,334.85 0.00 - - - - - - - - -
2 Pengurugan Kembali Galian Tanah M3 0.07 52,800.00 3,696.00 369.60 4,065.60 0.00 - - - - - - - - -
3 Pasir Urug M3 0.29 167,860.00 48,679.40 4,867.94 53,547.34 0.01 #REF! #REF! #REF! - - - #REF! #REF! #REF!
4 Pemasangan Dinding Bata 1 SP : 2 PP M2 1.17 121,442.75 142,088.02 14,208.80 156,296.82 0.03 #REF! #REF! #REF! - - - #REF! #REF! #REF!
5 Plesteran Dinding Bata 1 SP : 2 PP M2 2.34 66,222.64 154,960.98 15,496.10 170,457.08 0.03 #REF! #REF! #REF! - - - #REF! #REF! #REF!
JUMLAH 407,701.68 0.08 #REF! #REF! - - #REF! #REF!
IV PEKERJAAN BETON BERTULANG
1 Beton Bertulang Sloof 18/20 cm
- Beton K-200 M3 1.89 1,132,582.00 2,140,579.98 214,058.00 2,354,637.98 0.46 - - - 1.89 2,354,637.98 0.46 1.89 2,354,637.98 0.46
- Besi Tulangan Pokok ø 12 Kg 359.13 13,387.00 4,807,673.31 480,767.33 5,288,440.64 1.03 - - - 359.13 5,288,440.64 1.03 359.13 5,288,440.64 1.03
- Besi Tulangan Sengkang ø 8 Kg 137.14 13,387.00 1,835,893.18 183,589.32 2,019,482.50 0.39 - - - 137.14 2,019,482.50 0.39 137.14 2,019,482.50 0.39
- Bekisting + Perawatan Beton M2 25.20 231,154.00 5,825,080.80 582,508.08 6,407,588.88 1.24 - - - 25.20 6,407,588.88 1.24 25.20 6,407,588.88 1.24
2 Beton Bertulang Kolom 13/13 cm
- Beton K-200 M3 1.15 1,132,582.00 1,302,469.30 130,246.93 1,432,716.23 0.28 - - - - - - - - -
- Bekisting + Perawatan Beton M2 35.36 195,371.00 6,908,318.56 690,831.86 7,599,150.42 1.48 - - - - - - - - -
3 Beton Bertulang Kolom Teras 15/15 cm
- Beton K-200 M3 0.26 1,132,582.00 294,471.32 29,447.13 323,918.45 0.06 - - - - - - - - -
- Besi Tulangan Pokok ø 12 Kg 36.58 13,387.00 489,696.46 48,969.65 538,666.11 0.10 - - - - - - - - -
- Besi Tulangan Sengkang ø 8 Kg 17.13 13,387.00 229,319.31 22,931.93 252,251.24 0.05 - - - - - - - - -
4 Beton Bertulang Ring Balok 15/15 cm
- Beton K-200 M3 1.60 1,132,582.00 1,812,131.20 181,213.12 1,993,344.32 0.39 - - - - - - - - -
- Besi Tulangan Pokok ø 12 Kg 326.21 13,387.00 4,366,973.27 436,697.33 4,803,670.60 0.93 - - - - - - - - -
- Besi Tulangan Sengkang ø 8 Kg 281.70 13,387.00 3,771,117.90 377,111.79 4,148,229.69 0.81 - - - - - - - - -
5 Beton Bertulang Balok Latei 13/13 cm
- Beton K-200 M3 0.57 1,132,582.00 645,571.74 64,557.17 710,128.91 0.14 - - - - - - - - -
PEKERJA PEKERJA
6 Beton Bertulang Balok 13/13 cm (Balok Selasar Sisi Samping) (%) (%)
- Beton K-200 M3 0.11 1,132,582.00 124,584.02 12,458.40 137,042.42 0.03 - - - - - - - - -
- Bekisting + Perawatan Beton M2 2.50 201,641.00 503,295.94 50,329.59 553,625.53 0.11 - - - - - - - - -
7 Beton Bertulang Balok 13/13 cm (Tombak Layar)
- Beton K-200 M3 0.39 1,132,582.00 441,706.98 44,170.70 485,877.68 0.09 - - - - - - - - -
8 Beton Bertulang Meja lababoratorium
- Beton K-200 M3 0.10 1,132,582.00 113,258.20 11,325.82 124,584.02 0.02 - - - - - - - - -
JUMLAH 60,815,866.41 11.81 - - 21,258,603.14 4.13 21,258,603.14 4.13
V PEKERJAAN PASANGAN DAN PLESTERAN
1 Pemasangan Dinding Bata 1 SP : 2 PP M2 27.46 121,442.75 3,335,060.80 333,506.08 3,668,566.88 0.71 - - - - - - - - -
2 Pemasangan Dinding Bata 1 SP : 4 PP M2 192.59 111,012.00 21,380,134.12 2,138,013.41 23,518,147.53 4.57 - - - - - - - - -
3 Plesteran Dinding Bata 1SP : 2 PP M2 54.92 66,222.64 3,637,212.28 363,721.23 4,000,933.51 0.78 - - - - - - - - -
4 Plesteran Dinding Bata 1SP : 4 PP M2 385.19 60,812.40 23,424,328.36 2,342,432.84 25,766,761.19 5.00 - - - - - - - - -
JUMLAH 56,954,409.11 11.06 - - - - - -
VI PEKERJAAN LANTAI
1 Tanah Urug Dibawah Lantai M3 23.29 79,420.00 1,849,691.80 184,969.18 2,034,660.98 0.40 - - - - - - - - -
2 Pasir Urug Dibawah Lantai M3 7.29 167,860.00 1,223,699.40 122,369.94 1,346,069.34 0.26 - - - - - - - - -
3 Beton Cor Dibawah Lantai K-175 M3 5.16 1,099,912.00 5,675,545.92 567,554.59 6,243,100.51 1.21 - - - - - - - - -
4 Pasangan Lantai Keramik 40 x 40 cm M2 75.45 208,741.50 15,749,546.18 1,574,954.62 17,324,500.79 3.36 - - - - - - - - -
JUMLAH 26,948,331.62 5.23 - - - - - -
VII PEKERJAAN KUSEN PINTU & JENDELA
1 Pintu Type P1 (UPVC)
- Kusen +Daun Pintu Type P1 + Aksesoris Lengkap Terpasang Unit 1.00 6,500,000.00 6,500,000.00 650,000.00 7,150,000.00 1.39 - - - - - - - - -
Daun Pintu Type P2 + Aksesoris Lengkap Terpasang Unit 3.00 2,800,000.00 8,400,000.00 840,000.00 9,240,000.00 1.79 - - - - - - - - -
- Kusen +Daun
Jendela Type J1Pintu Type P4 + Aksesoris Lengkap Terpasang
(UPVC) Unit 1.00 2,500,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53 - - - - - - - - -
5
- Kusen +Daun Jendela Type J1 + Aksesoris Lengkap Terpasang Unit 4.00 3,450,000.00 13,800,000.00 1,380,000.00 15,180,000.00 2.95 - - - - - - - - -
6 Ventilasi Type V1 (UPVC)
- Ventilasi Type V1 + Aksesoris Lengkap Terpasang Unit 3.00 400,000.00 1,200,000.00 120,000.00 1,320,000.00 0.26 - - - - - - - - -
JUMLAH 44,440,000.00 8.63 - - - - - -
VIII PEKERJAAN ATAP
Kuda-kuda Baja Ringan C 75 SNI + Penutup Atap Seng Metal Spandek
1 M2 146.91 220,000.00 32,320,200.00 3,232,020.00 35,552,220.00 6.90 - - - - - - - - -
0,30 mm + Rabung Seng Metal Spandek 0,30 mm Siap Terpasang
2 Lisplank Kayu M1 48.40 81,730.00 3,955,732.00 395,573.20 4,351,305.20 0.84 - - - - - - - - -
JUMLAH 39,903,525.20 7.75 - - - - - -
IX PEKERJAAN PLAFOND
Pasangan Plafond PVC t = 6 mm + Rangka Furring + Profil PVC Siap
1 M2 113.50 150,000.00 17,025,000.00 1,702,500.00 18,727,500.00 3.64 - - - - - - - - -
Terpasang
JUMLAH 18,727,500.00 3.64 - - - - - -
PEKERJA PEKERJA
X PEKERJAAN INSTALASI LISTRIK (%) (%)
1 Box zekering MCB lengkap siap terpasang Bh 1.00 240,000.00 240,000.00 24,000.00 264,000.00 0.05 - - - - - - - - -
2
Amature
- Lampu Hemat energi 20 Watt Bh 6.00 47,000.00 282,000.00 28,200.00 310,200.00 0.06 - - - - - - - - -
3 Saklar
Bh 5.00 14,000.00 70,000.00 7,000.00 77,000.00 0.01 - - - - - - - - -

- Saklar Lampu Tunggal siapng terpasang
- Saklar lampu 2 seri siap terpasang Bh 2.00 30,000.00 60,000.00 6,000.00 66,000.00 0.01 - - - - - - - - -
- Stop Kontak Bh 6.00 14,000.00 84,000.00 8,400.00 92,400.00 0.02 - - - - - - - - -
Instalasi titik penerangan, instalasi termasuk kabel Instalasi titik
4 Titik 9.00 110,000.00 990,000.00 99,000.00 1,089,000.00 0.21 - - - - - - - - -
penerangan, instalasiinstalasi
Instalasi titik kontak, termasuk kabel kelengkapan
termasuk kabel nya 3 instalasi
x 2,5 mmterpasang.
dalam pipa
5 Titik 6.00 120,000.00 720,000.00 72,000.00 792,000.00 0.15 - - - - - - - - -
PVC, kotak setara broco dan kelengkapan instalasi terpasang.
JUMLAH 2,816,000.00 0.55 - - - - - -
XI PEKERJAAN PENGECATAN
1 Cat Dinding dan Kolom M2 159.68 30,171.90 4,817,909.34 481,790.93 5,299,700.27 1.03 - - - - - - - - -
2 Cat Lisplank M2 18.32 38,214.00 700,080.48 70,008.05 770,088.53 0.15 - - - - - - - - -
JUMLAH 6,069,788.80 1.18 - - - - - -
XII PEKERJAAN LAIN - LAIN
1 Pemasangan westafe keramik buah 1.00 844,195.00 844,195.00 84,419.50 928,614.50 0.18 - - - - - - - - -
2 Pemasangan keran air buah 2.00 89,828.75 179,657.50 17,965.75 197,623.25 0.04 - - - - - - - - -
3 Pemasangan cincin septink tank + resapan Unit 1.00 1,500,000.00 1,500,000.00 150,000.00 1,650,000.00 0.32 - - - - - - - - -
4 Pemasangan Instalasi air bersih Titk 2.00 140,000.00 280,000.00 28,000.00 308,000.00 0.06 - - - - - - - - -
5 Pemasangan Instalasi air kotor Titk 2.00 180,000.00 360,000.00 36,000.00 396,000.00 0.08 - - - - - - - - -
6 Pemasangan floor drain buah 1.00 25,000.00 25,000.00 2,500.00 27,500.00 0.01 - - - - - - - - -
7 Pemasangan bak air fiber buah 1.00 280,000.00 280,000.00 28,000.00 308,000.00 0.06 - - - - - - - - -
8 Pembuatan Nama Plakat Pembangunan buah 1.00 290,000.00 290,000.00 29,000.00 319,000.00 0.06 - - - - - - - - -
9 Pemasangan kloset jongkok buah 1.00 696,795.00 696,795.00 69,679.50 766,474.50 0.15 - - - - - - - - -
JUMLAH 4,901,212.25 0.95 - - - - - -
B PEKERJAAN PENGADAAN MOBILER
1 Pembuatan Meja dan Kursi - dokter jaga buah 1.00 1,000,000.00 1,000,000.00 100,000.00 1,100,000.00 0.21 - - - - - - - - -
2 Pembuatan Meja dan Kursi - staf/perawat UKS buah 1.00 1,000,000.00 1,000,000.00 100,000.00 1,100,000.00 0.21 - - - - - - - - -
JUMLAH 2,200,000.00 0.43 - - - - - -
TOTAL 282,600,017.58 54.86 #REF! #REF! 21,258,603.14 4.13 #REF! #REF!

CV. CIPTA MARGA UTAMA CV. GLOBAL KENCANA

Inspector Pelaksana

Inspector Pelaksana

KONTRAKTOR PELAKSANA : CV. GLOBAL KENCANA MINGGU : 03 (TIGA)

PEKERJA PEKERJA
1 Pengukuran Dan Pemasangan Bouwplank Ls 1.00 650,000.00 650,000.00 65,000.00 715,000.00 0.14 0.09 62,562.50 0.01 - - - 0.09 62,562.50 0.01
4 Administrasi dan Dokumentasi Ls 1.00 800,000.00 800,000.00 80,000.00 880,000.00 0.17 #REF! #REF! #REF! - - - #REF! #REF! #REF!
5 Papan Nama Proyek Ls 1.00 350,000.00 350,000.00 35,000.00 385,000.00 0.07 #REF! #REF! #REF! - - - #REF! #REF! #REF!
JUMLAH 4,675,000.00 0.91 #REF! #REF! - - #REF! #REF!
1 Penggalian Tanah M3 21.00 73,150.00 1,536,150.00 153,615.00 1,689,765.00 0.33 - - - - - - - - -
2 Pengurugan Kembali Galian Tanah M3 5.25 52,800.00 277,200.00 27,720.00 304,920.00 0.06 - - - - - - - - -
3 Pasir Urug M3 2.10 167,860.00 352,506.00 35,250.60 387,756.60 0.08 - - - - - - - - -
4 Pasangan Batu Kosong M3 4.20 367,422.00 1,543,172.40 154,317.24 1,697,489.64 0.33 - - - - - - - - -
5 Pondasi Batu Gunung M3 13.39 741,785.00 9,932,501.15 993,250.12 10,925,751.27 2.12 - - - - - - - - -
JUMLAH 15,005,682.51 2.91 - - - - - -
5 Plesteran Dinding Bata 1 SP : 2 PP M2 2.34 66,222.64 154,960.98 15,496.10 170,457.08 0.03 #REF! #REF! #REF! - - - #REF! #REF! #REF!
- Beton K-200 M3 1.89 1,132,582.00 2,140,579.98 214,058.00 2,354,637.98 0.46 1.89 2,354,637.98 0.46 - - - 1.89 2,354,637.98 0.46
- Besi Tulangan Pokok ø 12 Kg 359.13 13,387.00 4,807,673.31 480,767.33 5,288,440.64 1.03 359.13 5,288,440.64 1.03 - - - 359.13 5,288,440.64 1.03
- Besi Tulangan Sengkang ø 8 Kg 137.14 13,387.00 1,835,893.18 183,589.32 2,019,482.50 0.39 137.14 2,019,482.50 0.39 - - - 137.14 2,019,482.50 0.39
- Bekisting + Perawatan Beton M2 25.20 231,154.00 5,825,080.80 582,508.08 6,407,588.88 1.24 25.20 6,407,588.88 1.24 - - - 25.20 6,407,588.88 1.24
2 Beton Bertulang Kolom 13/13 cm -
- Beton K-200 M3 1.15 1,132,582.00 1,302,469.30 130,246.93 1,432,716.23 0.28 - - - 1.15 1,432,716.23 0.28 1.15 1,432,716.23 0.28
3 Beton Bertulang Kolom Teras 15/15 cm -
- Beton K-200 M3 0.26 1,132,582.00 294,471.32 29,447.13 323,918.45 0.06 - - - - - - - - -
4 Beton Bertulang Ring Balok 15/15 cm -
- Beton K-200 M3 1.60 1,132,582.00 1,812,131.20 181,213.12 1,993,344.32 0.39 - - - - - - - - -
5 Beton Bertulang Balok Latei 13/13 cm -
- Beton K-200 M3 0.57 1,132,582.00 645,571.74 64,557.17 710,128.91 0.14 - - - - - - - - -
PEKERJA PEKERJA
- Beton K-200 M3 0.11 1,132,582.00 124,584.02 12,458.40 137,042.42 0.03 - - - - - - - - -
- Beton K-200 M3 0.39 1,132,582.00 441,706.98 44,170.70 485,877.68 0.09 - - - - - - - - -
- Beton K-200 M3 0.10 1,132,582.00 113,258.20 11,325.82 124,584.02 0.02 - - - - - - - - -
JUMLAH 60,815,866.41 11.81 21,258,603.14 4.13 9,031,866.65 1.75 30,290,469.78 5.88
1 Pemasangan Dinding Bata 1 SP : 2 PP M2 27.46 121,442.75 3,335,060.80 333,506.08 3,668,566.88 0.71 - - - 27.46 3,668,566.88 0.71 27.46 3,668,566.88 0.71
2 Pemasangan Dinding Bata 1 SP : 4 PP M2 192.59 111,012.00 21,380,134.12 2,138,013.41 23,518,147.53 4.57 - - - 115.56 14,110,888.52 2.74 115.56 14,110,888.52 2.74
JUMLAH 56,954,409.11 11.06 - - 17,779,455.40 3.45 17,779,455.40 3.45
VI PEKERJAAN LANTAI
1 Tanah Urug Dibawah Lantai M3 23.29 79,420.00 1,849,691.80 184,969.18 2,034,660.98 0.40 - - - 23.29 2,034,660.98 0.40 23.29 2,034,660.98 0.40
JUMLAH 26,948,331.62 5.23 - - 2,034,660.98 0.40 2,034,660.98 0.40
- Kusen +Daun
(UPVC) Unit 1.00 2,500,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53 - - - - - - - - -
5
JUMLAH 44,440,000.00 8.63 - - - - - -
VIII PEKERJAAN ATAP
1 M2 146.91 220,000.00 32,320,200.00 3,232,020.00 35,552,220.00 6.90 - - - - - - - - -
2 Lisplank Kayu M1 48.40 81,730.00 3,955,732.00 395,573.20 4,351,305.20 0.84 - - - - - - - - -
JUMLAH 39,903,525.20 7.75 - - - - - -
1 M2 113.50 150,000.00 17,025,000.00 1,702,500.00 18,727,500.00 3.64 - - - - - - - - -
Terpasang
JUMLAH 18,727,500.00 3.64 - - - - - -
PEKERJA PEKERJA
2
Amature
3 Saklar
Bh 5.00 14,000.00 70,000.00 7,000.00 77,000.00 0.01 - - - - - - - - -

- Stop Kontak Bh 6.00 14,000.00 84,000.00 8,400.00 92,400.00 0.02 - - - - - - - - -
4 Titik 9.00 110,000.00 990,000.00 99,000.00 1,089,000.00 0.21 - - - - - - - - -
penerangan, instalasiinstalasi
Instalasi titik kontak, termasuk kabel kelengkapan
x 2,5 mmterpasang.
dalam pipa
5 Titik 6.00 120,000.00 720,000.00 72,000.00 792,000.00 0.15 - - - - - - - - -
JUMLAH 2,816,000.00 0.55 - - - - - -
2 Cat Lisplank M2 18.32 38,214.00 700,080.48 70,008.05 770,088.53 0.15 - - - - - - - - -
JUMLAH 6,069,788.80 1.18 - - - - - -
JUMLAH 4,901,212.25 0.95 - - - - - -
JUMLAH 2,200,000.00 0.43 - - - - - -

AFDAL RAHMAT YUDI, ST ZUBAILI, A.Md

Inspector Pelaksana

Inspector Pelaksana

KONTRAKTOR PELAKSANA : CV. GLOBAL KENCANA MINGGU : 04 (EMPAT)

PEKERJA PEKERJA
3 Pasir Urug M3 2.10 167,860.00 352,506.00 35,250.60 387,756.60 0.08 - - - - - - - - -
JUMLAH 15,005,682.51 2.91 - - - - - -
4 Pemasangan Dinding Bata 1 SP : 2 PP M2 1.17 121,442.75 142,088.02 14,208.80 156,296.82 0.03 #REF! #REF! #REF! 1.17 156,296.82 0.03 #REF! #REF! #REF!
5 Plesteran Dinding Bata 1 SP : 2 PP M2 2.34 66,222.64 154,960.98 15,496.10 170,457.08 0.03 - - - - - - - - -
JUMLAH 407,701.68 0.08 #REF! #REF! 156,296.82 0.03 #REF! #REF!
- Beton K-200 M3 1.89 1,132,582.00 2,140,579.98 214,058.00 2,354,637.98 0.46 1.89 2,354,637.98 0.46 - - - 1.89 2,354,637.98 0.46
- Beton K-200 M3 1.15 1,132,582.00 1,302,469.30 130,246.93 1,432,716.23 0.28 1.15 1,432,716.23 0.28 - - - 1.15 1,432,716.23 0.28
- Beton K-200 M3 0.26 1,132,582.00 294,471.32 29,447.13 323,918.45 0.06 - - - - - - - - -
- Beton K-200 M3 1.60 1,132,582.00 1,812,131.20 181,213.12 1,993,344.32 0.39 - - - - - - - - -
- Beton K-200 M3 0.57 1,132,582.00 645,571.74 64,557.17 710,128.91 0.14 - - - 0.57 710,128.91 0.14 0.57 710,128.91 0.14
- Besi Tulangan Sengkang ø 8 Kg 43.76 13,387.00 585,815.12 58,581.51 644,396.63 0.13 - - - 43.76 644,396.63 0.13 43.76 644,396.63 0.13
PEKERJA PEKERJA
- Beton K-200 M3 0.11 1,132,582.00 124,584.02 12,458.40 137,042.42 0.03 - - - - - - - - -
- Beton K-200 M3 0.39 1,132,582.00 441,706.98 44,170.70 485,877.68 0.09 - - - - - - - - -
- Beton K-200 M3 0.10 1,132,582.00 113,258.20 11,325.82 124,584.02 0.02 - - - - - - - - -
JUMLAH 60,815,866.41 11.81 30,290,469.78 5.88 5,137,389.13 1.00 35,427,858.91 6.88
1 Pemasangan Dinding Bata 1 SP : 2 PP M2 27.46 121,442.75 3,335,060.80 333,506.08 3,668,566.88 0.71 27.46 3,668,566.88 0.71 - - - 27.46 3,668,566.88 0.71
2 Pemasangan Dinding Bata 1 SP : 4 PP M2 192.59 111,012.00 21,380,134.12 2,138,013.41 23,518,147.53 4.57 115.56 14,110,888.52 2.74 57.78 7,055,444.26 1.37 173.33 21,166,332.77 4.11
JUMLAH 56,954,409.11 11.06 17,779,455.40 3.45 7,055,444.26 1.37 24,834,899.66 4.82
VI PEKERJAAN LANTAI
1 Tanah Urug Dibawah Lantai M3 23.29 79,420.00 1,849,691.80 184,969.18 2,034,660.98 0.40 23.29 2,034,660.98 0.40 - - - 23.29 2,034,660.98 0.40
JUMLAH 26,948,331.62 5.23 2,034,660.98 0.40 - - 2,034,660.98 0.40
- Kusen +Daun
(UPVC) Unit 1.00 2,500,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53 - - - - - - - - -
5
JUMLAH 44,440,000.00 8.63 - - - - - -
VIII PEKERJAAN ATAP
1 M2 146.91 220,000.00 32,320,200.00 3,232,020.00 35,552,220.00 6.90 - - - - - - - - -
2 Lisplank Kayu M1 48.40 81,730.00 3,955,732.00 395,573.20 4,351,305.20 0.84 - - - - - - - - -
JUMLAH 39,903,525.20 7.75 - - - - - -
1 M2 113.50 150,000.00 17,025,000.00 1,702,500.00 18,727,500.00 3.64 - - - - - - - - -
Terpasang
JUMLAH 18,727,500.00 3.64 - - - - - -
PEKERJA PEKERJA
2
Amature
3 Saklar
Bh 5.00 14,000.00 70,000.00 7,000.00 77,000.00 0.01 - - - - - - - - -
- Stop Kontak Bh 6.00 14,000.00 84,000.00 8,400.00 92,400.00 0.02 - - - - - - - - -
4 Titik 9.00 110,000.00 990,000.00 99,000.00 1,089,000.00 0.21 - - - - - - - - -
penerangan,
Instalasi instalasiinstalasi
titik kontak, termasuk kabel kelengkapan
x 2,5 mmterpasang.
dalam pipa
5 Titik 6.00 120,000.00 720,000.00 72,000.00 792,000.00 0.15 - - - - - - - - -
JUMLAH 2,816,000.00 0.55 - - - - - -
2 Cat Lisplank M2 18.32 38,214.00 700,080.48 70,008.05 770,088.53 0.15 - - - - - - - - -
JUMLAH 6,069,788.80 1.18 - - - - - -
JUMLAH 4,901,212.25 0.95 - - - - - -
JUMLAH 2,200,000.00 0.43 - - - - - -


Inspector Pelaksana

Inspector Pelaksana
PERIODE TANGGAL 31 AGUSTUS 2021 S/D 27 SEPTEMBER 2021

LOKASI : KABUPATEN BIREUEN SERTIFIKAT : 02 (DUA)
KONTRAKTOR PELAKSANA : CV. GLOBAL KENCANA MINGGU : 05 (LIMA)
NOMOR & TGL KONTRAK : 026 / SP/SMA-DAK/2021 TGL 02 Agustus 2021 TANGGAL : 31 AGUSTUS S/D 06 SEPTEMBER 2021

PEKERJA PEKERJA
3 Pasir Urug M3 2.10 167,860.00 352,506.00 35,250.60 387,756.60 0.08 - - - - - - - - -
JUMLAH 15,005,682.51 2.91 - - - - - -
- Beton K-200 M3 1.89 1,132,582.00 2,140,579.98 214,058.00 2,354,637.98 0.46 1.89 2,354,637.98 0.46 - - - 1.89 2,354,637.98 0.46
- Beton K-200 M3 1.15 1,132,582.00 1,302,469.30 130,246.93 1,432,716.23 0.28 1.15 1,432,716.23 0.28 - - - 1.15 1,432,716.23 0.28
- Beton K-200 M3 0.26 1,132,582.00 294,471.32 29,447.13 323,918.45 0.06 - - - - - - - - -
- Beton K-200 M3 1.60 1,132,582.00 1,812,131.20 181,213.12 1,993,344.32 0.39 - - - 1.60 1,993,344.32 0.39 1.60 1,993,344.32 0.39
- Beton K-200 M3 0.57 1,132,582.00 645,571.74 64,557.17 710,128.91 0.14 0.57 710,128.91 0.14 - - - 0.57 710,128.91 0.14
- Besi Tulangan Sengkang ø 8 Kg 43.76 13,387.00 585,815.12 58,581.51 644,396.63 0.13 43.76 644,396.63 0.13 - - - 43.76 644,396.63 0.13
PEKERJA PEKERJA
- Beton K-200 M3 0.11 1,132,582.00 124,584.02 12,458.40 137,042.42 0.03 - - - - - - - - -
- Beton K-200 M3 0.39 1,132,582.00 441,706.98 44,170.70 485,877.68 0.09 - - - 0.39 485,877.68 0.09 0.39 485,877.68 0.09
- Beton K-200 M3 0.10 1,132,582.00 113,258.20 11,325.82 124,584.02 0.02 - - - - - - - - -
JUMLAH 60,815,866.41 11.81 35,427,858.91 6.88 19,856,071.35 3.85 55,283,930.26 10.73
2 Pemasangan Dinding Bata 1 SP : 4 PP M2 192.59 111,012.00 21,380,134.12 2,138,013.41 23,518,147.53 4.57 173.33 21,166,332.77 4.11 19.26 2,351,814.75 0.46 192.59 23,518,147.53 4.57
JUMLAH 56,954,409.11 11.06 24,834,899.66 4.82 2,351,814.75 0.46 27,186,714.41 5.28
VI PEKERJAAN LANTAI
JUMLAH 26,948,331.62 5.23 2,034,660.98 0.40 - - 2,034,660.98 0.40
- Kusen +Daun
(UPVC) Unit 1.00 2,500,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53 - - - - - - - - -
5
JUMLAH 44,440,000.00 8.63 - - - - - -
VIII PEKERJAAN ATAP
1 M2 146.91 220,000.00 32,320,200.00 3,232,020.00 35,552,220.00 6.90 - - - - - - - - -
2 Lisplank Kayu M1 48.40 81,730.00 3,955,732.00 395,573.20 4,351,305.20 0.84 - - - - - - - - -
JUMLAH 39,903,525.20 7.75 - - - - - -
1 M2 113.50 150,000.00 17,025,000.00 1,702,500.00 18,727,500.00 3.64 - - - - - - - - -
Terpasang
JUMLAH 18,727,500.00 3.64 - - - - - -
PEKERJA PEKERJA
2
Amature
3 Saklar
Bh 5.00 14,000.00 70,000.00 7,000.00 77,000.00 0.01 - - - - - - - - -
- Stop Kontak Bh 6.00 14,000.00 84,000.00 8,400.00 92,400.00 0.02 - - - - - - - - -
4 Titik 9.00 110,000.00 990,000.00 99,000.00 1,089,000.00 0.21 - - - - - - - - -
penerangan,
x 2,5 mmterpasang.
dalam pipa
5 Titik 6.00 120,000.00 720,000.00 72,000.00 792,000.00 0.15 - - - - - - - - -
JUMLAH 2,816,000.00 0.55 - - - - - -
2 Cat Lisplank M2 18.32 38,214.00 700,080.48 70,008.05 770,088.53 0.15 - - - - - - - - -
JUMLAH 6,069,788.80 1.18 - - - - - -
JUMLAH 4,901,212.25 0.95 - - - - - -
JUMLAH 2,200,000.00 0.43 - - - - - -


Inspector Pelaksana

Inspector Pelaksana

KONTRAKTOR PELAKSANA : CV. GLOBAL KENCANA MINGGU : 06 (ENAM)
NOMOR & TGL KONTRAK : 026 / SP/SMA-DAK/2021 TGL 02 Agustus 2021 TANGGAL : 07 SEPTEMBER S/D 13 SEPTEMBER 2021

PEKERJA PEKERJA
3 Pasir Urug M3 2.10 167,860.00 352,506.00 35,250.60 387,756.60 0.08 - - - - - - - - -
JUMLAH 15,005,682.51 2.91 - - - - - -
- Beton K-200 M3 1.89 1,132,582.00 2,140,579.98 214,058.00 2,354,637.98 0.46 1.89 2,354,637.98 0.46 - - - 1.89 2,354,637.98 0.46
- Beton K-200 M3 1.15 1,132,582.00 1,302,469.30 130,246.93 1,432,716.23 0.28 1.15 1,432,716.23 0.28 - - - 1.15 1,432,716.23 0.28
- Beton K-200 M3 0.26 1,132,582.00 294,471.32 29,447.13 323,918.45 0.06 - - - - - - - - -
- Beton K-200 M3 1.60 1,132,582.00 1,812,131.20 181,213.12 1,993,344.32 0.39 1.60 1,993,344.32 0.39 - - - 1.60 1,993,344.32 0.39
- Beton K-200 M3 0.57 1,132,582.00 645,571.74 64,557.17 710,128.91 0.14 0.57 710,128.91 0.14 - - - 0.57 710,128.91 0.14
PEKERJA PEKERJA
- Beton K-200 M3 0.11 1,132,582.00 124,584.02 12,458.40 137,042.42 0.03 - - - - - - - - -
7 Beton Bertulang Balok 13/13 cm (Tombak Layar) -
- Beton K-200 M3 0.39 1,132,582.00 441,706.98 44,170.70 485,877.68 0.09 0.39 485,877.68 0.09 - - - 0.39 485,877.68 0.09
8 Beton Bertulang Meja lababoratorium -
- Beton K-200 M3 0.10 1,132,582.00 113,258.20 11,325.82 124,584.02 0.02 - - - 0.10 124,584.02 0.02 0.10 124,584.02 0.02
- Besi Tulangan Pokok ø 12 Kg 11.63 13,387.00 155,690.81 15,569.08 171,259.89 0.03 - - - 11.63 171,259.89 0.03 11.63 171,259.89 0.03
JUMLAH 60,815,866.41 11.81 55,283,930.26 10.73 2,031,770.53 0.39 57,315,700.79 11.13
2 Pemasangan Dinding Bata 1 SP : 4 PP M2 192.59 111,012.00 21,380,134.12 2,138,013.41 23,518,147.53 4.57 192.59 23,518,147.53 4.57 - - - 192.59 23,518,147.53 4.57
3 Plesteran Dinding Bata 1SP : 2 PP M2 54.92 66,222.64 3,637,212.28 363,721.23 4,000,933.51 0.78 - - - 54.92 4,000,933.51 0.78 54.92 4,000,933.51 0.78
4 Plesteran Dinding Bata 1SP : 4 PP M2 385.19 60,812.40 23,424,328.36 2,342,432.84 25,766,761.19 5.00 - - - 192.60 12,883,380.60 2.50 192.60 12,883,380.60 2.50
JUMLAH 56,954,409.11 11.06 27,186,714.41 5.28 16,884,314.10 3.28 44,071,028.51 8.56
VI PEKERJAAN LANTAI
JUMLAH 26,948,331.62 5.23 2,034,660.98 0.40 - - 2,034,660.98 0.40
- Kusen +Daun
(UPVC) Unit 1.00 2,500,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53 - - - - - - - - -
5
JUMLAH 44,440,000.00 8.63 - - - - - -
VIII PEKERJAAN ATAP
1 M2 146.91 220,000.00 32,320,200.00 3,232,020.00 35,552,220.00 6.90 - - - - - - - - -
2 Lisplank Kayu M1 48.40 81,730.00 3,955,732.00 395,573.20 4,351,305.20 0.84 - - - - - - - - -
JUMLAH 39,903,525.20 7.75 - - - - - -
1 M2 113.50 150,000.00 17,025,000.00 1,702,500.00 18,727,500.00 3.64 - - - - - - - - -
Terpasang
JUMLAH 18,727,500.00 3.64 - - - - - -
PEKERJA PEKERJA
2
Amature
3 Saklar
Bh 5.00 14,000.00 70,000.00 7,000.00 77,000.00 0.01 - - - - - - - - -
- Stop Kontak Bh 6.00 14,000.00 84,000.00 8,400.00 92,400.00 0.02 - - - - - - - - -
4 Titik 9.00 110,000.00 990,000.00 99,000.00 1,089,000.00 0.21 - - - - - - - - -
penerangan,
x 2,5 mmterpasang.
dalam pipa
5 Titik 6.00 120,000.00 720,000.00 72,000.00 792,000.00 0.15 - - - - - - - - -
JUMLAH 2,816,000.00 0.55 - - - - - -
2 Cat Lisplank M2 18.32 38,214.00 700,080.48 70,008.05 770,088.53 0.15 - - - - - - - - -
JUMLAH 6,069,788.80 1.18 - - - - - -
JUMLAH 4,901,212.25 0.95 - - - - - -
JUMLAH 2,200,000.00 0.43 - - - - - -


Inspector Pelaksana

Inspector Pelaksana

KONTRAKTOR PELAKSANA : CV. GLOBAL KENCANA MINGGU : 07 (TUJUH)

PEKERJA PEKERJA
3 Pasir Urug M3 2.10 167,860.00 352,506.00 35,250.60 387,756.60 0.08 - - - - - - - - -
JUMLAH 15,005,682.51 2.91 - - - - - -
- Beton K-200 M3 1.89 1,132,582.00 2,140,579.98 214,058.00 2,354,637.98 0.46 1.89 2,354,637.98 0.46 - - - 1.89 2,354,637.98 0.46
- Beton K-200 M3 1.15 1,132,582.00 1,302,469.30 130,246.93 1,432,716.23 0.28 1.15 1,432,716.23 0.28 - - - 1.15 1,432,716.23 0.28
- Beton K-200 M3 0.26 1,132,582.00 294,471.32 29,447.13 323,918.45 0.06 - - - 0.26 323,918.45 0.06 0.26 323,918.45 0.06
- Beton K-200 M3 1.60 1,132,582.00 1,812,131.20 181,213.12 1,993,344.32 0.39 1.60 1,993,344.32 0.39 - - - 1.60 1,993,344.32 0.39
- Beton K-200 M3 0.57 1,132,582.00 645,571.74 64,557.17 710,128.91 0.14 0.57 710,128.91 0.14 - - - 0.57 710,128.91 0.14
PEKERJA PEKERJA
- Beton K-200 M3 0.11 1,132,582.00 124,584.02 12,458.40 137,042.42 0.03 - - - 0.11 137,042.42 0.03 0.11 137,042.42 0.03
- Bekisting + Perawatan Beton M2 2.50 201,641.00 503,295.94 50,329.59 553,625.53 0.11 - - - 2.50 553,625.53 0.11 2.50 553,625.53 0.11
- Beton K-200 M3 0.39 1,132,582.00 441,706.98 44,170.70 485,877.68 0.09 0.39 485,877.68 0.09 - - - 0.39 485,877.68 0.09
- Beton K-200 M3 0.10 1,132,582.00 113,258.20 11,325.82 124,584.02 0.02 0.10 124,584.02 0.02 - - - 0.10 124,584.02 0.02
- Besi Tulangan Pokok ø 12 Kg 11.63 13,387.00 155,690.81 15,569.08 171,259.89 0.03 11.63 171,259.89 0.03 - - - 11.63 171,259.89 0.03
JUMLAH 60,815,866.41 11.81 - 57,315,700.79 11.13 3,500,165.62 0.68 60,815,866.41 11.81
V PEKERJAAN PASANGAN DAN PLESTERAN -
3 Plesteran Dinding Bata 1SP : 2 PP M2 54.92 66,222.64 3,637,212.28 363,721.23 4,000,933.51 0.78 54.92 4,000,933.51 0.78 - - - 54.92 4,000,933.51 0.78
4 Plesteran Dinding Bata 1SP : 4 PP M2 385.19 60,812.40 23,424,328.36 2,342,432.84 25,766,761.19 5.00 192.60 12,883,380.60 2.50 192.60 12,883,380.60 2.50 385.19 25,766,761.19 5.00
JUMLAH 56,954,409.11 11.06 - 44,071,028.51 8.56 12,883,380.60 2.50 56,954,409.11 11.06
VI PEKERJAAN LANTAI -
JUMLAH 26,948,331.62 5.23 2,034,660.98 0.40 - - 2,034,660.98 0.40
- Kusen +Daun
(UPVC) Unit 1.00 2,500,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53 - - - - - - - - -
5
JUMLAH 44,440,000.00 8.63 - - - - - -
VIII PEKERJAAN ATAP
1 M2 146.91 220,000.00 32,320,200.00 3,232,020.00 35,552,220.00 6.90 - - - 73.46 17,776,110.00 3.45 73.46 17,776,110.00 3.45
2 Lisplank Kayu M1 48.40 81,730.00 3,955,732.00 395,573.20 4,351,305.20 0.84 - - - - - - - - -
JUMLAH 39,903,525.20 7.75 - - 17,776,110.00 3.45 17,776,110.00 3.45
1 M2 113.50 150,000.00 17,025,000.00 1,702,500.00 18,727,500.00 3.64 - - - - - - - - -
Terpasang
JUMLAH 18,727,500.00 3.64 - - - - - -
PEKERJA PEKERJA
2
Amature
3 Saklar
Bh 5.00 14,000.00 70,000.00 7,000.00 77,000.00 0.01 - - - - - - - - -

- Stop Kontak Bh 6.00 14,000.00 84,000.00 8,400.00 92,400.00 0.02 - - - - - - - - -
4 Titik 9.00 110,000.00 990,000.00 99,000.00 1,089,000.00 0.21 - - - - - - - - -
penerangan,
x 2,5 mmterpasang.
dalam pipa
5 Titik 6.00 120,000.00 720,000.00 72,000.00 792,000.00 0.15 - - - - - - - - -
JUMLAH 2,816,000.00 0.55 - - - - - -
2 Cat Lisplank M2 18.32 38,214.00 700,080.48 70,008.05 770,088.53 0.15 - - - - - - - - -
JUMLAH 6,069,788.80 1.18 - - - - - -
JUMLAH 4,901,212.25 0.95 - - - - - -
JUMLAH 2,200,000.00 0.43 - - - - - -


Inspector Pelaksana

Inspector Pelaksana

KONTRAKTOR PELAKSANA : CV. GLOBAL KENCANA MINGGU : 08 (DELAPAN)

PEKERJA PEKERJA
3 Pasir Urug M3 2.10 167,860.00 352,506.00 35,250.60 387,756.60 0.08 - - - - - - - - -
JUMLAH 15,005,682.51 2.91 - - - - - -
- Beton K-200 M3 1.89 1,132,582.00 2,140,579.98 214,058.00 2,354,637.98 0.46 1.89 2,354,637.98 0.46 - - - 1.89 2,354,637.98 0.46
- Beton K-200 M3 1.15 1,132,582.00 1,302,469.30 130,246.93 1,432,716.23 0.28 1.15 1,432,716.23 0.28 - - - 1.15 1,432,716.23 0.28
- Beton K-200 M3 0.26 1,132,582.00 294,471.32 29,447.13 323,918.45 0.06 0.26 323,918.45 0.06 - - - 0.26 323,918.45 0.06
- Beton K-200 M3 1.60 1,132,582.00 1,812,131.20 181,213.12 1,993,344.32 0.39 1.60 1,993,344.32 0.39 - - - 1.60 1,993,344.32 0.39
- Beton K-200 M3 0.57 1,132,582.00 645,571.74 64,557.17 710,128.91 0.14 0.57 710,128.91 0.14 - - - 0.57 710,128.91 0.14
PEKERJA PEKERJA
- Beton K-200 M3 0.11 1,132,582.00 124,584.02 12,458.40 137,042.42 0.03 0.11 137,042.42 0.03 - - - 0.11 137,042.42 0.03
- Bekisting + Perawatan Beton M2 2.50 201,641.00 503,295.94 50,329.59 553,625.53 0.11 2.50 553,625.53 0.11 - - - 2.50 553,625.53 0.11
- Beton K-200 M3 0.39 1,132,582.00 441,706.98 44,170.70 485,877.68 0.09 0.39 485,877.68 0.09 - - - 0.39 485,877.68 0.09
- Beton K-200 M3 0.10 1,132,582.00 113,258.20 11,325.82 124,584.02 0.02 0.10 124,584.02 0.02 - - - 0.10 124,584.02 0.02
JUMLAH 60,815,866.41 11.81 60,815,866.41 11.81 - - 60,815,866.41 11.81
4 Plesteran Dinding Bata 1SP : 4 PP M2 385.19 60,812.40 23,424,328.36 2,342,432.84 25,766,761.19 5.00 385.19 25,766,761.19 5.00 - - - 385.19 25,766,761.19 5.00
JUMLAH 56,954,409.11 11.06 56,954,409.11 11.06 - - 56,954,409.11 11.06
VI PEKERJAAN LANTAI
JUMLAH 26,948,331.62 5.23 2,034,660.98 0.40 - - 2,034,660.98 0.40
- Kusen +Daun
(UPVC) Unit 1.00 2,500,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53 - - - - - - - - -
5
JUMLAH 44,440,000.00 8.63 - - - - - -
VIII PEKERJAAN ATAP
1 M2 146.91 220,000.00 32,320,200.00 3,232,020.00 35,552,220.00 6.90 73.46 17,776,110.00 3.45 73.46 17,776,110.00 3.45 146.91 35,552,220.00 6.90
2 Lisplank Kayu M1 48.40 81,730.00 3,955,732.00 395,573.20 4,351,305.20 0.84 - - - 48.40 4,351,305.20 0.84 48.40 4,351,305.20 0.84
JUMLAH 39,903,525.20 7.75 17,776,110.00 3.45 22,127,415.20 4.30 39,903,525.20 7.75
1 M2 113.50 150,000.00 17,025,000.00 1,702,500.00 18,727,500.00 3.64 - - - - - - - - -
Terpasang
JUMLAH 18,727,500.00 3.64 - - - - - -
PEKERJA PEKERJA
2
Amature
3 Saklar
Bh 5.00 14,000.00 70,000.00 7,000.00 77,000.00 0.01 - - - - - - - - -
- Stop Kontak Bh 6.00 14,000.00 84,000.00 8,400.00 92,400.00 0.02 - - - - - - - - -
4 Titik 9.00 110,000.00 990,000.00 99,000.00 1,089,000.00 0.21 - - - - - - - - -
penerangan,
x 2,5 mmterpasang.
dalam pipa
5 Titik 6.00 120,000.00 720,000.00 72,000.00 792,000.00 0.15 - - - - - - - - -
JUMLAH 2,816,000.00 0.55 - - - - - -
2 Cat Lisplank M2 18.32 38,214.00 700,080.48 70,008.05 770,088.53 0.15 - - - 18.32 770,088.53 0.15 18.32 770,088.53 0.15
JUMLAH 6,069,788.80 1.18 - - 770,088.53 0.15 770,088.53 0.15
JUMLAH 4,901,212.25 0.95 - - - - - -
JUMLAH 2,200,000.00 0.43 - - - - - -


Inspector Pelaksana

Inspector Pelaksana
PERIODE TANGGAL 28 SEPTEMBER 2021 S/D 25 OKTOBER 2021

LOKASI : KABUPATEN BIREUEN SERTIFIKAT : 03 (TIGA)
KONTRAKTOR PELAKSANA : CV. GLOBAL KENCANA MINGGU : 09 (SEMBILAN)
NOMOR & TGL KONTRAK : 026 / SP/SMA-DAK/2021 TGL 02 Agustus 2021 TANGGAL : 28 SEPTEMBER S/D 04 OKTOBER 2021

PEKERJA PEKERJA
3 Pasir Urug M3 2.10 167,860.00 352,506.00 35,250.60 387,756.60 0.08 - - - - - - - - -
JUMLAH 15,005,682.51 2.91 - - - - - -
- Beton K-200 M3 1.89 1,132,582.00 2,140,579.98 214,058.00 2,354,637.98 0.46 1.89 2,354,637.98 0.46 - - - 1.89 2,354,637.98 0.46
- Beton K-200 M3 1.15 1,132,582.00 1,302,469.30 130,246.93 1,432,716.23 0.28 1.15 1,432,716.23 0.28 - - - 1.15 1,432,716.23 0.28
- Beton K-200 M3 0.26 1,132,582.00 294,471.32 29,447.13 323,918.45 0.06 0.26 323,918.45 0.06 - - - 0.26 323,918.45 0.06
- Beton K-200 M3 1.60 1,132,582.00 1,812,131.20 181,213.12 1,993,344.32 0.39 1.60 1,993,344.32 0.39 - - - 1.60 1,993,344.32 0.39
- Beton K-200 M3 0.57 1,132,582.00 645,571.74 64,557.17 710,128.91 0.14 0.57 710,128.91 0.14 - - - 0.57 710,128.91 0.14
PEKERJA PEKERJA
- Beton K-200 M3 0.11 1,132,582.00 124,584.02 12,458.40 137,042.42 0.03 0.11 137,042.42 0.03 - - - 0.11 137,042.42 0.03
- Beton K-200 M3 0.39 1,132,582.00 441,706.98 44,170.70 485,877.68 0.09 0.39 485,877.68 0.09 - - - 0.39 485,877.68 0.09
- Beton K-200 M3 0.10 1,132,582.00 113,258.20 11,325.82 124,584.02 0.02 0.10 124,584.02 0.02 - - - 0.10 124,584.02 0.02
JUMLAH 60,815,866.41 11.81 60,815,866.41 11.81 - - 60,815,866.41 11.81
V PEKERJAAN PASANGAN DAN PLESTERAN -
JUMLAH 56,954,409.11 11.06 56,954,409.11 11.06 - - 56,954,409.11 11.06
VI PEKERJAAN LANTAI
JUMLAH 26,948,331.62 5.23 2,034,660.98 0.40 - - 2,034,660.98 0.40
- Kusen +Daun
(UPVC) Unit 1.00 2,500,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53 - - - - - - - - -
5
JUMLAH 44,440,000.00 8.63 - - - - - -
VIII PEKERJAAN ATAP
1 M2 146.91 220,000.00 32,320,200.00 3,232,020.00 35,552,220.00 6.90 146.91 35,552,220.00 6.90 - - - 146.91 35,552,220.00 6.90
2 Lisplank Kayu M1 48.40 81,730.00 3,955,732.00 395,573.20 4,351,305.20 0.84 48.40 4,351,305.20 0.84 - - - 48.40 4,351,305.20 0.84
JUMLAH 39,903,525.20 7.75 39,903,525.20 7.75 - - 39,903,525.20 7.75
1 M2 113.50 150,000.00 17,025,000.00 1,702,500.00 18,727,500.00 3.64 - - - 56.75 9,363,750.00 1.82 56.75 9,363,750.00 1.82
Terpasang
JUMLAH 18,727,500.00 3.64 - - 9,363,750.00 1.82 9,363,750.00 1.82
PEKERJA PEKERJA
2 Amature -
3 Saklar -
- Saklar Lampu Tunggal siapng terpasang Bh 5.00 14,000.00 70,000.00 7,000.00 77,000.00 0.01 - - - - - - - - -
- Stop Kontak Bh 6.00 14,000.00 84,000.00 8,400.00 92,400.00 0.02 - - - - - - - - -
4 Titik 9.00 110,000.00 990,000.00 99,000.00 1,089,000.00 0.21 - - - - - - - - -
penerangan,
x 2,5 mmterpasang.
dalam pipa
5 Titik 6.00 120,000.00 720,000.00 72,000.00 792,000.00 0.15 - - - - - - - - -
JUMLAH 2,816,000.00 0.55 - - - - - -
2 Cat Lisplank M2 18.32 38,214.00 700,080.48 70,008.05 770,088.53 0.15 18.32 770,088.53 0.15 - - - 18.32 770,088.53 0.15
JUMLAH 6,069,788.80 1.18 770,088.53 0.15 - - 770,088.53 0.15
JUMLAH 4,901,212.25 0.95 - - - - - -
JUMLAH 2,200,000.00 0.43 - - - - - -


Inspector Pelaksana

KONTRAKTOR PELAKSANA : CV. GLOBAL KENCANA MINGGU : 10 (SEPULUH)
NOMOR & TGL KONTRAK : 026 / SP/SMA-DAK/2021 TGL 02 Agustus 2021 TANGGAL : 05 SEPTEMBER S/D 11 OKTOBER 2021

PEKERJA PEKERJA
3 Pasir Urug M3 2.10 167,860.00 352,506.00 35,250.60 387,756.60 0.08 - - - - - - - - -
JUMLAH 15,005,682.51 2.91 - - - - - -
5 Plesteran Dinding Bata 1 SP : 2 PP M2 2.34 66,222.64 154,960.98 15,496.10 170,457.08 0.03 - - - 2.34 170,457.08 0.03 2.34 170,457.08 0.03
JUMLAH 407,701.68 0.08 #REF! #REF! 170,457.08 0.03 #REF! #REF!
- Beton K-200 M3 1.89 1,132,582.00 2,140,579.98 214,058.00 2,354,637.98 0.46 1.89 2,354,637.98 0.46 - - - 1.89 2,354,637.98 0.46
- Beton K-200 M3 1.15 1,132,582.00 1,302,469.30 130,246.93 1,432,716.23 0.28 1.15 1,432,716.23 0.28 - - - 1.15 1,432,716.23 0.28
- Beton K-200 M3 0.26 1,132,582.00 294,471.32 29,447.13 323,918.45 0.06 0.26 323,918.45 0.06 - - - 0.26 323,918.45 0.06
- Beton K-200 M3 1.60 1,132,582.00 1,812,131.20 181,213.12 1,993,344.32 0.39 1.60 1,993,344.32 0.39 - - - 1.60 1,993,344.32 0.39
- Beton K-200 M3 0.57 1,132,582.00 645,571.74 64,557.17 710,128.91 0.14 0.57 710,128.91 0.14 - - - 0.57 710,128.91 0.14
PEKERJA PEKERJA
- Beton K-200 M3 0.11 1,132,582.00 124,584.02 12,458.40 137,042.42 0.03 0.11 137,042.42 0.03 - - - 0.11 137,042.42 0.03
- Beton K-200 M3 0.39 1,132,582.00 441,706.98 44,170.70 485,877.68 0.09 0.39 485,877.68 0.09 - - - 0.39 485,877.68 0.09
- Beton K-200 M3 0.10 1,132,582.00 113,258.20 11,325.82 124,584.02 0.02 0.10 124,584.02 0.02 - - - 0.10 124,584.02 0.02
JUMLAH 60,815,866.41 11.81 60,815,866.41 11.81 - - 60,815,866.41 11.81
JUMLAH 56,954,409.11 11.06 56,954,409.11 11.06 - - 56,954,409.11 11.06
VI PEKERJAAN LANTAI
JUMLAH 26,948,331.62 5.23 2,034,660.98 0.40 - - 2,034,660.98 0.40
- Kusen +Daun
(UPVC) Unit 1.00 2,500,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53 - - - - - - - - -
5
JUMLAH 44,440,000.00 8.63 - - - - - -
VIII PEKERJAAN ATAP
1 M2 146.91 220,000.00 32,320,200.00 3,232,020.00 35,552,220.00 6.90 146.91 35,552,220.00 6.90 - - - 146.91 35,552,220.00 6.90
2 Lisplank Kayu M1 48.40 81,730.00 3,955,732.00 395,573.20 4,351,305.20 0.84 48.40 4,351,305.20 0.84 - - - 48.40 4,351,305.20 0.84
JUMLAH 39,903,525.20 7.75 39,903,525.20 7.75 - - 39,903,525.20 7.75
1 M2 113.50 150,000.00 17,025,000.00 1,702,500.00 18,727,500.00 3.64 56.75 9,363,750.00 1.82 56.75 9,363,750.00 1.82 113.50 18,727,500.00 3.64
Terpasang
JUMLAH 18,727,500.00 3.64 9,363,750.00 1.82 9,363,750.00 1.82 18,727,500.00 3.64
PEKERJA PEKERJA
2 Amature -
3 Saklar -
- Saklar Lampu Tunggal siapng terpasang Bh 5.00 14,000.00 70,000.00 7,000.00 77,000.00 0.01 - - - - - - - - -
- Stop Kontak Bh 6.00 14,000.00 84,000.00 8,400.00 92,400.00 0.02 - - - - - - - - -
4 Titik 9.00 110,000.00 990,000.00 99,000.00 1,089,000.00 0.21 - - - - - - - - -
penerangan,
x 2,5 mmterpasang.
dalam pipa
5 Titik 6.00 120,000.00 720,000.00 72,000.00 792,000.00 0.15 - - - - - - - - -
JUMLAH 2,816,000.00 0.55 - - - - - -
2 Cat Lisplank M2 18.32 38,214.00 700,080.48 70,008.05 770,088.53 0.15 18.32 770,088.53 0.15 - - - 18.32 770,088.53 0.15
JUMLAH 6,069,788.80 1.18 770,088.53 0.15 - - 770,088.53 0.15
3 Pemasangan cincin septink tank + resapan Unit 1.00 1,500,000.00 1,500,000.00 150,000.00 1,650,000.00 0.32 - - - 1.00 1,650,000.00 0.32 1.00 1,650,000.00 0.32
4 Pemasangan Instalasi air bersih Titk 2.00 140,000.00 280,000.00 28,000.00 308,000.00 0.06 - - - 2.00 308,000.00 0.06 2.00 308,000.00 0.06
5 Pemasangan Instalasi air kotor Titk 2.00 180,000.00 360,000.00 36,000.00 396,000.00 0.08 - - - 2.00 396,000.00 0.08 2.00 396,000.00 0.08
JUMLAH 4,901,212.25 0.95 - - 2,354,000.00 0.46 2,354,000.00 0.46
JUMLAH 2,200,000.00 0.43 - - - - - -


Inspector Pelaksana

KONTRAKTOR PELAKSANA : CV. GLOBAL KENCANA MINGGU : 11 (SEBELAS)
NOMOR & TGL KONTRAK : 026 / SP/SMA-DAK/2021 TGL 02 Agustus 2021 TANGGAL : 12 OKTOBER S/D 18 OKTOBER 2021

PEKERJA PEKERJA
3 Pasir Urug M3 2.10 167,860.00 352,506.00 35,250.60 387,756.60 0.08 - - - - - - - - -
JUMLAH 15,005,682.51 2.91 - - - - - -
5 Plesteran Dinding Bata 1 SP : 2 PP M2 2.34 66,222.64 154,960.98 15,496.10 170,457.08 0.03 2.34 170,457.08 0.03 - - - 2.34 170,457.08 0.03
- Beton K-200 M3 1.89 1,132,582.00 2,140,579.98 214,058.00 2,354,637.98 0.46 1.89 2,354,637.98 0.46 - - - 1.89 2,354,637.98 0.46
- Beton K-200 M3 1.15 1,132,582.00 1,302,469.30 130,246.93 1,432,716.23 0.28 1.15 1,432,716.23 0.28 - - - 1.15 1,432,716.23 0.28
- Beton K-200 M3 0.26 1,132,582.00 294,471.32 29,447.13 323,918.45 0.06 0.26 323,918.45 0.06 - - - 0.26 323,918.45 0.06
- Beton K-200 M3 1.60 1,132,582.00 1,812,131.20 181,213.12 1,993,344.32 0.39 1.60 1,993,344.32 0.39 - - - 1.60 1,993,344.32 0.39
- Beton K-200 M3 0.57 1,132,582.00 645,571.74 64,557.17 710,128.91 0.14 0.57 710,128.91 0.14 - - - 0.57 710,128.91 0.14
PEKERJA PEKERJA
- Beton K-200 M3 0.11 1,132,582.00 124,584.02 12,458.40 137,042.42 0.03 0.11 137,042.42 0.03 - - - 0.11 137,042.42 0.03
- Beton K-200 M3 0.39 1,132,582.00 441,706.98 44,170.70 485,877.68 0.09 0.39 485,877.68 0.09 - - - 0.39 485,877.68 0.09
- Beton K-200 M3 0.10 1,132,582.00 113,258.20 11,325.82 124,584.02 0.02 0.10 124,584.02 0.02 - - - 0.10 124,584.02 0.02
JUMLAH 60,815,866.41 11.81 60,815,866.41 11.81 - - 60,815,866.41 11.81
JUMLAH 56,954,409.11 11.06 56,954,409.11 11.06 - - 56,954,409.11 11.06
VI PEKERJAAN LANTAI
3 Beton Cor Dibawah Lantai K-175 M3 5.16 1,099,912.00 5,675,545.92 567,554.59 6,243,100.51 1.21 - - - 5.16 6,243,100.51 1.21 5.16 6,243,100.51 1.21
JUMLAH 26,948,331.62 5.23 2,034,660.98 0.40 6,243,100.51 1.21 8,277,761.49 1.61
2 Pintu Type P2 (UPVC) -
- Kusen +Daun
(UPVC) Unit 1.00 2,500,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53 - - - - - - - - -
5 -
6 Ventilasi Type V1 (UPVC) -
JUMLAH 44,440,000.00 8.63 - - - - - -
VIII PEKERJAAN ATAP
1 M2 146.91 220,000.00 32,320,200.00 3,232,020.00 35,552,220.00 6.90 146.91 35,552,220.00 6.90 - - - 146.91 35,552,220.00 6.90
2 Lisplank Kayu M1 48.40 81,730.00 3,955,732.00 395,573.20 4,351,305.20 0.84 48.40 4,351,305.20 0.84 - - - 48.40 4,351,305.20 0.84
JUMLAH 39,903,525.20 7.75 39,903,525.20 7.75 - - 39,903,525.20 7.75
1 M2 113.50 150,000.00 17,025,000.00 1,702,500.00 18,727,500.00 3.64 113.50 18,727,500.00 3.64 - - - 113.50 18,727,500.00 3.64
Terpasang
JUMLAH 18,727,500.00 3.64 18,727,500.00 3.64 - - 18,727,500.00 3.64
PEKERJA PEKERJA
1 Box zekering MCB lengkap siap terpasang Bh 1.00 240,000.00 240,000.00 24,000.00 264,000.00 0.05 - - - 1.00 264,000.00 0.05 1.00 264,000.00 0.05
2 Amature -
- Lampu Hemat energi 20 Watt Bh 6.00 47,000.00 282,000.00 28,200.00 310,200.00 0.06 - - - 6.00 310,200.00 0.06 6.00 310,200.00 0.06
- Lampu Hemat energi 11 Watt Bh 3.00 38,000.00 114,000.00 11,400.00 125,400.00 0.02 - - - 3.00 125,400.00 0.02 3.00 125,400.00 0.02
3 Saklar -
- Saklar Lampu Tunggal siapng terpasang Bh 5.00 14,000.00 70,000.00 7,000.00 77,000.00 0.01 - - - 5.00 77,000.00 0.01 5.00 77,000.00 0.01
- Saklar lampu 2 seri siap terpasang Bh 2.00 30,000.00 60,000.00 6,000.00 66,000.00 0.01 - - - 2.00 66,000.00 0.01 2.00 66,000.00 0.01
- Stop Kontak Bh 6.00 14,000.00 84,000.00 8,400.00 92,400.00 0.02 - - - 6.00 92,400.00 0.02 6.00 92,400.00 0.02
4 Titik 9.00 110,000.00 990,000.00 99,000.00 1,089,000.00 0.21 - - - 9.00 1,089,000.00 0.21 9.00 1,089,000.00 0.21
penerangan,
x 2,5 mmterpasang.
dalam pipa
5 Titik 6.00 120,000.00 720,000.00 72,000.00 792,000.00 0.15 - - - 6.00 792,000.00 0.15 6.00 792,000.00 0.15
JUMLAH 2,816,000.00 0.55 - - 2,816,000.00 0.55 2,816,000.00 0.55
2 Cat Lisplank M2 18.32 38,214.00 700,080.48 70,008.05 770,088.53 0.15 18.32 770,088.53 0.15 - - - 18.32 770,088.53 0.15
JUMLAH 6,069,788.80 1.18 770,088.53 0.15 - - 770,088.53 0.15
3 Pemasangan cincin septink tank + resapan Unit 1.00 1,500,000.00 1,500,000.00 150,000.00 1,650,000.00 0.32 1.00 1,650,000.00 0.32 - - - 1.00 1,650,000.00 0.32
4 Pemasangan Instalasi air bersih Titk 2.00 140,000.00 280,000.00 28,000.00 308,000.00 0.06 2.00 308,000.00 0.06 - - - 2.00 308,000.00 0.06
5 Pemasangan Instalasi air kotor Titk 2.00 180,000.00 360,000.00 36,000.00 396,000.00 0.08 2.00 396,000.00 0.08 - - - 2.00 396,000.00 0.08
JUMLAH 4,901,212.25 0.95 2,354,000.00 0.46 - - 2,354,000.00 0.46
JUMLAH 2,200,000.00 0.43 - - - - - -


Inspector Pelaksana

KONTRAKTOR PELAKSANA : CV. GLOBAL KENCANA MINGGU : 12 (DUA BELAS)
NOMOR & TGL KONTRAK : 026 / SP/SMA-DAK/2021 TGL 02 Agustus 2021 TANGGAL : 19 OKTOBER S/D 25 OKTOBER 2021

PEKERJA PEKERJA
3 Pasir Urug M3 2.10 167,860.00 352,506.00 35,250.60 387,756.60 0.08 - - - - - - - - -
JUMLAH 15,005,682.51 2.91 - - - - - -
- Beton K-200 M3 1.89 1,132,582.00 2,140,579.98 214,058.00 2,354,637.98 0.46 1.89 2,354,637.98 0.46 - - - 1.89 2,354,637.98 0.46
- Beton K-200 M3 1.15 1,132,582.00 1,302,469.30 130,246.93 1,432,716.23 0.28 1.15 1,432,716.23 0.28 - - - 1.15 1,432,716.23 0.28
- Beton K-200 M3 0.26 1,132,582.00 294,471.32 29,447.13 323,918.45 0.06 0.26 323,918.45 0.06 - - - 0.26 323,918.45 0.06
- Beton K-200 M3 1.60 1,132,582.00 1,812,131.20 181,213.12 1,993,344.32 0.39 1.60 1,993,344.32 0.39 - - - 1.60 1,993,344.32 0.39
- Beton K-200 M3 0.57 1,132,582.00 645,571.74 64,557.17 710,128.91 0.14 0.57 710,128.91 0.14 - - - 0.57 710,128.91 0.14
PEKERJA PEKERJA
- Beton K-200 M3 0.11 1,132,582.00 124,584.02 12,458.40 137,042.42 0.03 0.11 137,042.42 0.03 - - - 0.11 137,042.42 0.03
- Beton K-200 M3 0.39 1,132,582.00 441,706.98 44,170.70 485,877.68 0.09 0.39 485,877.68 0.09 - - - 0.39 485,877.68 0.09
- Beton K-200 M3 0.10 1,132,582.00 113,258.20 11,325.82 124,584.02 0.02 0.10 124,584.02 0.02 - - - 0.10 124,584.02 0.02
JUMLAH 60,815,866.41 11.81 60,815,866.41 11.81 - - 60,815,866.41 11.81
JUMLAH 56,954,409.11 11.06 56,954,409.11 11.06 - - 56,954,409.11 11.06
VI PEKERJAAN LANTAI
2 Pasir Urug Dibawah Lantai M3 7.29 167,860.00 1,223,699.40 122,369.94 1,346,069.34 0.26 - - - 7.29 1,346,069.34 0.26 7.29 1,346,069.34 0.26
3 Beton Cor Dibawah Lantai K-175 M3 5.16 1,099,912.00 5,675,545.92 567,554.59 6,243,100.51 1.21 5.16 6,243,100.51 1.21 - - - 5.16 6,243,100.51 1.21
4 Pasangan Lantai Keramik 40 x 40 cm M2 75.45 208,741.50 15,749,546.18 1,574,954.62 17,324,500.79 3.36 - - - 37.73 8,662,250.40 1.68 37.73 8,662,250.40 1.68
JUMLAH 26,948,331.62 5.23 8,277,761.49 1.61 10,008,319.74 1.94 18,286,081.23 3.55
2 Pintu Type P2 (UPVC) - -
- Kusen +Daun
(UPVC) Unit 1.00 2,500,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53 - - - - - - - - -
5 - -
JUMLAH 44,440,000.00 8.63 - - - - - -
VIII PEKERJAAN ATAP
1 M2 146.91 220,000.00 32,320,200.00 3,232,020.00 35,552,220.00 6.90 146.91 35,552,220.00 6.90 - - - 146.91 35,552,220.00 6.90
2 Lisplank Kayu M1 48.40 81,730.00 3,955,732.00 395,573.20 4,351,305.20 0.84 48.40 4,351,305.20 0.84 - - - 48.40 4,351,305.20 0.84
JUMLAH 39,903,525.20 7.75 39,903,525.20 7.75 - - 39,903,525.20 7.75
1 M2 113.50 150,000.00 17,025,000.00 1,702,500.00 18,727,500.00 3.64 113.50 18,727,500.00 3.64 - - - 113.50 18,727,500.00 3.64
Terpasang
JUMLAH 18,727,500.00 3.64 18,727,500.00 3.64 - - 18,727,500.00 3.64
PEKERJA PEKERJA
1 Box zekering MCB lengkap siap terpasang Bh 1.00 240,000.00 240,000.00 24,000.00 264,000.00 0.05 1.00 264,000.00 0.05 - - - 1.00 264,000.00 0.05
2 Amature -
- Lampu Hemat energi 20 Watt Bh 6.00 47,000.00 282,000.00 28,200.00 310,200.00 0.06 6.00 310,200.00 0.06 - - - 6.00 310,200.00 0.06
3 Saklar -
- Saklar Lampu Tunggal siapng terpasang Bh 5.00 14,000.00 70,000.00 7,000.00 77,000.00 0.01 5.00 77,000.00 0.01 - - - 5.00 77,000.00 0.01
- Saklar lampu 2 seri siap terpasang Bh 2.00 30,000.00 60,000.00 6,000.00 66,000.00 0.01 2.00 66,000.00 0.01 - - - 2.00 66,000.00 0.01
- Stop Kontak Bh 6.00 14,000.00 84,000.00 8,400.00 92,400.00 0.02 6.00 92,400.00 0.02 - - - 6.00 92,400.00 0.02
4 Titik 9.00 110,000.00 990,000.00 99,000.00 1,089,000.00 0.21 9.00 1,089,000.00 0.21 - - - 9.00 1,089,000.00 0.21
penerangan,
x 2,5 mmterpasang.
dalam pipa
5 Titik 6.00 120,000.00 720,000.00 72,000.00 792,000.00 0.15 6.00 792,000.00 0.15 - - - 6.00 792,000.00 0.15
JUMLAH 2,816,000.00 0.55 2,816,000.00 0.55 - - 2,816,000.00 0.55
2 Cat Lisplank M2 18.32 38,214.00 700,080.48 70,008.05 770,088.53 0.15 18.32 770,088.53 0.15 - - - 18.32 770,088.53 0.15
JUMLAH 6,069,788.80 1.18 770,088.53 0.15 - - 770,088.53 0.15
JUMLAH 4,901,212.25 0.95 2,354,000.00 0.46 - - 2,354,000.00 0.46
JUMLAH 2,200,000.00 0.43 - - - - - -


Inspector Pelaksana
PERIODE TANGGAL 26 OKTOBER 2021 S/D 08 NOVEMBER 2021

LOKASI : KABUPATEN BIREUEN SERTIFIKAT : 04 (EMPAT)
KONTRAKTOR PELAKSANA : CV. GLOBAL KENCANA MINGGU : 13 (TIGA BELAS)
NOMOR & TGL KONTRAK : 026 / SP/SMA-DAK/2021 TGL 02 Agustus 2021 TANGGAL : 26 OKTOBER S/D 01 NOVEMBER 2021

PEKERJA PEKERJA
3 Pasir Urug M3 2.10 167,860.00 352,506.00 35,250.60 387,756.60 0.08 - - - - - - - - -
JUMLAH 15,005,682.51 2.91 - - - - - -
- Beton K-200 M3 1.89 1,132,582.00 2,140,579.98 214,058.00 2,354,637.98 0.46 1.89 2,354,637.98 0.46 - - - 1.89 2,354,637.98 0.46
- Beton K-200 M3 1.15 1,132,582.00 1,302,469.30 130,246.93 1,432,716.23 0.28 1.15 1,432,716.23 0.28 - - - 1.15 1,432,716.23 0.28
- Beton K-200 M3 0.26 1,132,582.00 294,471.32 29,447.13 323,918.45 0.06 0.26 323,918.45 0.06 - - - 0.26 323,918.45 0.06
- Beton K-200 M3 1.60 1,132,582.00 1,812,131.20 181,213.12 1,993,344.32 0.39 1.60 1,993,344.32 0.39 - - - 1.60 1,993,344.32 0.39
- Beton K-200 M3 0.57 1,132,582.00 645,571.74 64,557.17 710,128.91 0.14 0.57 710,128.91 0.14 - - - 0.57 710,128.91 0.14
PEKERJA PEKERJA
- Beton K-200 M3 0.11 1,132,582.00 124,584.02 12,458.40 137,042.42 0.03 0.11 137,042.42 0.03 - - - 0.11 137,042.42 0.03
- Beton K-200 M3 0.39 1,132,582.00 441,706.98 44,170.70 485,877.68 0.09 0.39 485,877.68 0.09 - - - 0.39 485,877.68 0.09
- Beton K-200 M3 0.10 1,132,582.00 113,258.20 11,325.82 124,584.02 0.02 0.10 124,584.02 0.02 - - - 0.10 124,584.02 0.02
JUMLAH 60,815,866.41 11.81 60,815,866.41 11.81 - - 60,815,866.41 11.81
JUMLAH 56,954,409.11 11.06 56,954,409.11 11.06 - - 56,954,409.11 11.06
VI PEKERJAAN LANTAI
2 Pasir Urug Dibawah Lantai M3 7.29 167,860.00 1,223,699.40 122,369.94 1,346,069.34 0.26 7.29 1,346,069.34 0.26 - - - 7.29 1,346,069.34 0.26
3 Beton Cor Dibawah Lantai K-175 M3 5.16 1,099,912.00 5,675,545.92 567,554.59 6,243,100.51 1.21 5.16 6,243,100.51 1.21 - - - 5.16 6,243,100.51 1.21
4 Pasangan Lantai Keramik 40 x 40 cm M2 75.45 208,741.50 15,749,546.18 1,574,954.62 17,324,500.79 3.36 37.73 8,662,250.40 1.68 37.73 8,662,250.40 1.68 75.45 17,324,500.79 3.36
JUMLAH 26,948,331.62 5.23 18,286,081.23 3.55 8,662,250.40 1.68 26,948,331.62 5.23
- Kusen +Daun
(UPVC) Unit 1.00 2,500,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53 - - - - - - - - -
5 -
JUMLAH 44,440,000.00 8.63 - - - - - -
VIII PEKERJAAN ATAP
1 M2 146.91 220,000.00 32,320,200.00 3,232,020.00 35,552,220.00 6.90 146.91 35,552,220.00 6.90 - - - 146.91 35,552,220.00 6.90
2 Lisplank Kayu M1 48.40 81,730.00 3,955,732.00 395,573.20 4,351,305.20 0.84 48.40 4,351,305.20 0.84 - - - 48.40 4,351,305.20 0.84
JUMLAH 39,903,525.20 7.75 39,903,525.20 7.75 - - 39,903,525.20 7.75
1 M2 113.50 150,000.00 17,025,000.00 1,702,500.00 18,727,500.00 3.64 113.50 18,727,500.00 3.64 - - - 113.50 18,727,500.00 3.64
Terpasang
JUMLAH 18,727,500.00 3.64 18,727,500.00 3.64 - - 18,727,500.00 3.64
PEKERJA PEKERJA
1 Box zekering MCB lengkap siap terpasang Bh 1.00 240,000.00 240,000.00 24,000.00 264,000.00 0.05 1.00 264,000.00 0.05 - - - 1.00 264,000.00 0.05
2 Amature -
3 Saklar -
- Saklar Lampu Tunggal siapng terpasang Bh 5.00 14,000.00 70,000.00 7,000.00 77,000.00 0.01 5.00 77,000.00 0.01 - - - 5.00 77,000.00 0.01
- Saklar lampu 2 seri siap terpasang Bh 2.00 30,000.00 60,000.00 6,000.00 66,000.00 0.01 2.00 66,000.00 0.01 - - - 2.00 66,000.00 0.01
- Stop Kontak Bh 6.00 14,000.00 84,000.00 8,400.00 92,400.00 0.02 6.00 92,400.00 0.02 - - - 6.00 92,400.00 0.02
4 Titik 9.00 110,000.00 990,000.00 99,000.00 1,089,000.00 0.21 9.00 1,089,000.00 0.21 - - - 9.00 1,089,000.00 0.21
penerangan,
x 2,5 mmterpasang.
dalam pipa
5 Titik 6.00 120,000.00 720,000.00 72,000.00 792,000.00 0.15 6.00 792,000.00 0.15 - - - 6.00 792,000.00 0.15
JUMLAH 2,816,000.00 0.55 2,816,000.00 0.55 - - 2,816,000.00 0.55
2 Cat Lisplank M2 18.32 38,214.00 700,080.48 70,008.05 770,088.53 0.15 18.32 770,088.53 0.15 - - - 18.32 770,088.53 0.15
JUMLAH 6,069,788.80 1.18 770,088.53 0.15 - - 770,088.53 0.15
1 Pemasangan westafe keramik buah 1.00 844,195.00 844,195.00 84,419.50 928,614.50 0.18 - - - 1.00 928,614.50 0.18 1.00 928,614.50 0.18
2 Pemasangan keran air buah 2.00 89,828.75 179,657.50 17,965.75 197,623.25 0.04 - - - 2.00 197,623.25 0.04 2.00 197,623.25 0.04
6 Pemasangan floor drain buah 1.00 25,000.00 25,000.00 2,500.00 27,500.00 0.01 - - - 1.00 27,500.00 0.01 1.00 27,500.00 0.01
9 Pemasangan kloset jongkok buah 1.00 696,795.00 696,795.00 69,679.50 766,474.50 0.15 - - - 1.00 766,474.50 0.15 1.00 766,474.50 0.15
JUMLAH 4,901,212.25 0.95 2,354,000.00 0.46 1,920,212.25 0.37 4,274,212.25 0.83
JUMLAH 2,200,000.00 0.43 - - - - - -


Inspector Pelaksana
PEKERJAAN : RENOVASI RUANG OSCE PROG
LOKASI : BANDA ACEH
KONTRAKTOR PELAKSANA : CV. JAYA BAYA GROUP
NOMOR & TGL KONTRAK : 281/UN11/SPK/BOPTN/2022
NO URAIAN PEKERJAAN

2 Sewa Skafolding
JUMLAH
JUMLAH
JUMLAH
IV PEKERJAAN LANTAI
1 Pekerjaan Lantai Granit Ex. Indogress 60x60 cm , Topaz
JUMLAH
V PEKERJAAN DINDING
JUMLAH
JUMLAH
VII PEKERJAAN PINTU
Pintu Kaca Frameless pintu utama (komplit set terpasang) uk. 90x210 cm + stiker
1 sanblast cutting logo
Pintu kaca 5mm + Kusen alumunium + Asesories (komplit terpasang)
2
Pintu Double Plywood Fin.HPL + Kusen + door closer (komplit terpasang)

3
JUMLAH
a Pekerjaan Panel SDP Per Lantai Lengkap Terpasang
3 Pekerjaan AC

4 Pekerjaan MATV
c Microphone meja
a Pemindahan Box Panel
JUMLAH
a Galian Tanah
b Pasir Urug
c Beton Mutu K-125
JUMLAH
NO URAIAN PEKERJAAN
JUMLAH
XI PEKERJAAN AKHIR
JUMLAH
TOTAL
Diperiksa Oleh :
Konsultan Supervisi
CV. ARA ENGINEERING
Muhammad Riza, ST
Inspector
GEDUNG FMIPA
SI RUANG OSCE PROGRAM STUDI APOTEKER JURUSAN FARMASI FMIPA USK(BOPTN)
BAYA GROUP
1/SPK/BOPTN/2022
ENGINEERING
KONTRAK ADD - I
HARGA JUMLAH PPN TOTAL JUMLAH BOBOT
SAT VOLUME
SATUAN (RP) HARGA (RP) 10% (RP) HARGA (RP) (%)
Ls 1.00 2,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43

Set 10.00 1,000,000.00 10,000,000.00 1,000,000.00 11,000,000.00 2.14
Ls 1.00 5,400,000.00 5,400,000.00 540,000.00 5,940,000.00 1.15
19,140,000.00 3.72
M2 131.40 50,000.00 6,570,000.00 657,000.00 7,227,000.00 1.40

M3 2.17 758,987.00 1,647,001.79 164,700.18 1,811,701.97 0.35
Unit 10.00 250,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53
Unit 1.00 250,000.00 250,000.00 25,000.00 275,000.00 0.05
M2 233.36 25,000.00 5,834,000.00 583,400.00 6,417,400.00 1.25
M2 233.36 30,000.00 7,000,800.00 700,080.00 7,700,880.00 1.50
26,181,981.97 5.08
M2 233.36 125,000.00 29,170,000.00 2,917,000.00 32,087,000.00 6.23

M2 26.86 275,000.00 7,386,500.00 738,650.00 8,125,150.00 1.58
40,212,150.00 7.81
-
M2 233.36 325,258.00 75,902,206.88 7,590,220.69 83,492,427.57 16.21
M1 173.10 32,000.00 5,539,200.00 553,920.00 6,093,120.00 1.18
89,585,547.57 17.39
M2 189.44 215,000.00 40,729,600.00 4,072,960.00 44,802,560.00 8.70

M2 15.40 600,000.00 9,240,000.00 924,000.00 10,164,000.00 1.97
M2 25.60 250,000.00 6,400,000.00 640,000.00 7,040,000.00 1.37
M2 16.30 145,000.00 2,363,500.00 236,350.00 2,599,850.00 0.50
M1 16.30 105,000.00 1,711,500.00 171,150.00 1,882,650.00 0.37
66,489,060.00 12.91
M2 553.60 21,105.00 11,683,728.00 1,168,372.80 12,852,100.80 2.50

M2 233.36 21,105.00 4,925,062.80 492,506.28 5,417,569.08 1.05
18,269,669.88 3.55
Unit 2.00 6,000,000.00 12,000,000.00 1,200,000.00 13,200,000.00 2.56
Unit 10.00 2,600,000.00 26,000,000.00 2,600,000.00 28,600,000.00 5.55
Unit 2.00 3,200,000.00 6,400,000.00 640,000.00 7,040,000.00 1.37
48,840,000.00 9.48
Set 1.00 2,500,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53

- - - - - -
Unit 2.00 225,000.00 450,000.00 45,000.00 495,000.00 0.10
Unit 23.00 175,000.00 4,025,000.00 402,500.00 4,427,500.00 0.86
Unit 40.00 190,000.00 7,600,000.00 760,000.00 8,360,000.00 1.62
Unit 2.00 275,000.00 550,000.00 55,000.00 605,000.00 0.12
Unit 35.00 65,000.00 2,275,000.00 227,500.00 2,502,500.00 0.49
- - - - - - -
M1 150.00 125,000.00 18,750,000.00 1,875,000.00 20,625,000.00 4.00
M1 150.00 65,000.00 9,750,000.00 975,000.00 10,725,000.00 2.08
M1 100.00 17,500.00 1,750,000.00 175,000.00 1,925,000.00 0.37

- - - - - - -
M1 24.00 315,000.00 7,560,000.00 756,000.00 8,316,000.00 1.61
Unit - 5,500,000.00 - - - -
Unit 10.00 220,000.00 2,200,000.00 220,000.00 2,420,000.00 0.47

Set 1.00 2,900,000.00 2,900,000.00 290,000.00 3,190,000.00 0.62
unit 1.00 3,500,000.00 3,500,000.00 350,000.00 3,850,000.00 0.75
Unit 10.00 245,000.00 2,450,000.00 245,000.00 2,695,000.00 0.52
Titik 12.00 235,000.00 2,820,000.00 282,000.00 3,102,000.00 0.60

Titik 2.00 235,000.00 470,000.00 47,000.00 517,000.00 0.10
Titik 10.00 424,139.27 4,241,392.69 424,139.27 4,665,531.95 0.91
Titik 1.00 1,000,000.00 1,000,000.00 100,000.00 1,100,000.00 0.21

82,270,531.95 15.97
M3 0.64 83,600.00 53,504.00 5,350.40 58,854.40 0.01

M3 0.96 218,240.00 209,510.40 20,951.04 230,461.44 0.04
M3 0.96 920,137.00 883,331.52 88,333.15 971,664.67 0.19
M2 3.84 272,734.00 1,047,298.56 104,729.86 1,152,028.42 0.22
M2 6.40 261,069.00 1,670,841.60 167,084.16 1,837,925.76 0.36
Set 2.00 1,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43
Ls 1.00 1,000,000.00 1,000,000.00 100,000.00 1,100,000.00 0.21
7,550,934.69 1.47
KONTRAK ADD - I
SAT HARGA JUMLAH PPN TOTAL JUMLAH BOBOT
VOLUME
Unit 1.00 2,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43

Unit 12.00 350,000.00 4,200,000.00 420,000.00 4,620,000.00 0.90
Unit 5.00 17,250,000.00 86,250,000.00 8,625,000.00 94,875,000.00 18.42
Pkt 1.00 5,500,000.00 5,500,000.00 550,000.00 6,050,000.00 1.17
unit 10.00 700,000.00 7,000,000.00 700,000.00 7,700,000.00 1.49
115,445,000.00 22.41
Ls 1.00 500,000.00 500,000.00 50,000.00 550,000.00 0.11

Ls 1.00 500,000.00 500,000.00 50,000.00 550,000.00 0.11
1,100,000.00 0.21
515,084,876.06 100.00
021
SERTIFIKAT : 02 (DUA)
MINGGU : 02 (DUA)
TANGGAL : 01 APRIL 2022 S/D 07 APRIL 2022
KOMULATIF S/D MINGGU LALU MINGGU INI KOMULATIF S/D MINGGU INI
BOBOT BOBOT
JUMLAH JUMLAH
PEKERJA PEKERJA
VOLUME VOLUME VOLUME
HARGA (RP) AN HARGA (RP) AN
(%) (%)
0.09 192,500.00 0.04 0.09 192,500.00 0.04 0.18

0.88 962,500.00 0.19 0.88 962,500.00 0.19 1.75
0.09 519,750.00 0.10 0.09 519,750.00 0.10 0.18
1,674,750.00 0.33 1,674,750.00 0.33
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - -
- - - - - - -
- - - -
- - - - - - -
- - - - - - -
- - - -
- - - - - - -
- - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - -
- - - - - - -
- - - - - - -
- - - -
- - - - - - -
- - - -
- - - - - - -
- - - -
- - - - - - -
- - - -
KOMULATIF S/D MINGGU LALU MINGGU INI KOMULATIF S/D MINGGU INI
BOBOT BOBOT
JUMLAH JUMLAH
PEKERJA PEKERJA
(%) (%)
- - - - - - -
- - - - - - -
- - - - - - -
- - - -
- - - - - - -
- - - - - - -
- - - -
1,674,750.00 0.33 1,674,750.00 0.33
Dibuat Oleh :
Kontraktor Pelaksana
CV. JAYA BAYA GROUP
Harmadi
Pelaksana
01 APRIL 2022 S/D 07 APRIL 2022
KOMULATIF S/D MINGGU INI

BOBOT
JUMLAH
PEKERJA
HARGA (RP) AN
(%)
385,000.00 0.07
1,925,000.00 0.37
1,039,500.00 0.20
3,349,500.00 0.65 11,729,746.05
- -
- -
- -
- -
- -
- -
- - 35,375,770.68
- -
- -
- - 6,048,760.78
- -
- - 131,176,889.24
- -
- -
- -
- - 64,491,841.59
- -
- -
- - 104,436,742.32
- -
- - 39,490,000.00
- -
- - 59,418,954.54
- -
- - 41,628,807.00
BOBOT
JUMLAH
PEKERJA
HARGA (RP) AN
(%)
- -
- -
- -
- - 4,654,100.00
- -
- -
- - 13,556,302.81
3,349,500.00 0.65 0.65
Dibuat Oleh :
raktor Pelaksana
YA BAYA GROUP
LOKASI : BANDA ACEH
NO URAIAN PEKERJAAN

2 Sewa Skafolding
JUMLAH
JUMLAH
JUMLAH
IV PEKERJAAN LANTAI
JUMLAH
V PEKERJAAN DINDING
JUMLAH
JUMLAH
VII PEKERJAAN PINTU
1 Pintu Kaca Frameless pintu utama (komplit set terpasang) uk. 90x210 cm + stiker
2 Pintu kaca 5mm + Kusensanblast cutting
alumunium logo
+ Asesories (komplit terpasang)
JUMLAH
3 Pekerjaan AC
4 Pekerjaan MATV
c Microphone meja
JUMLAH
a Galian Tanah
b Pasir Urug
c Beton Mutu K-125
JUMLAH
NO URAIAN PEKERJAAN
JUMLAH
XI PEKERJAAN AKHIR
JUMLAH
TOTAL
Diperiksa Oleh :
Konsultan Supervisi
CV. ARA ENGINEERING
Muhammad Riza, ST
Inspector
GEDUNG FMIPA
BAYA GROUP
1/SPK/BOPTN/2022
ENGINEERING
KONTRAK ADD - I
SAT VOLUME
Ls 1.00 2,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43

Set 10.00 1,000,000.00 10,000,000.00 1,000,000.00 11,000,000.00 2.14
Ls 1.00 5,400,000.00 5,400,000.00 540,000.00 5,940,000.00 1.15
19,140,000.00 3.72
M2 131.40 50,000.00 6,570,000.00 657,000.00 7,227,000.00 1.40

M3 2.17 758,987.00 1,647,001.79 164,700.18 1,811,701.97 0.35
Unit 10.00 250,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53
Unit 1.00 250,000.00 250,000.00 25,000.00 275,000.00 0.05
M2 233.36 25,000.00 5,834,000.00 583,400.00 6,417,400.00 1.25
M2 233.36 30,000.00 7,000,800.00 700,080.00 7,700,880.00 1.50
26,181,981.97 5.08
M2 233.36 125,000.00 29,170,000.00 2,917,000.00 32,087,000.00 6.23

M2 26.86 275,000.00 7,386,500.00 738,650.00 8,125,150.00 1.58
40,212,150.00 7.81
-
M2 233.36 325,258.00 75,902,206.88 7,590,220.69 83,492,427.57 16.21
M1 173.10 32,000.00 5,539,200.00 553,920.00 6,093,120.00 1.18
89,585,547.57 17.39
M2 189.44 215,000.00 40,729,600.00 4,072,960.00 44,802,560.00 8.70

M2 15.40 600,000.00 9,240,000.00 924,000.00 10,164,000.00 1.97
M2 25.60 250,000.00 6,400,000.00 640,000.00 7,040,000.00 1.37
M2 16.30 145,000.00 2,363,500.00 236,350.00 2,599,850.00 0.50
M1 16.30 105,000.00 1,711,500.00 171,150.00 1,882,650.00 0.37
66,489,060.00 12.91
M2 553.60 21,105.00 11,683,728.00 1,168,372.80 12,852,100.80 2.50

M2 233.36 21,105.00 4,925,062.80 492,506.28 5,417,569.08 1.05
18,269,669.88 3.55
Unit 2.00 6,000,000.00 12,000,000.00 1,200,000.00 13,200,000.00 2.56
Unit 10.00 2,600,000.00 26,000,000.00 2,600,000.00 28,600,000.00 5.55
Unit 2.00 3,200,000.00 6,400,000.00 640,000.00 7,040,000.00 1.37
48,840,000.00 9.48
Set 1.00 2,500,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53

- - - - - -
Unit 2.00 225,000.00 450,000.00 45,000.00 495,000.00 0.10
Unit 23.00 175,000.00 4,025,000.00 402,500.00 4,427,500.00 0.86
Unit 40.00 190,000.00 7,600,000.00 760,000.00 8,360,000.00 1.62
Unit 2.00 275,000.00 550,000.00 55,000.00 605,000.00 0.12
Unit 35.00 65,000.00 2,275,000.00 227,500.00 2,502,500.00 0.49
- - - - - - -
M1 150.00 125,000.00 18,750,000.00 1,875,000.00 20,625,000.00 4.00
M1 150.00 65,000.00 9,750,000.00 975,000.00 10,725,000.00 2.08
M1 100.00 17,500.00 1,750,000.00 175,000.00 1,925,000.00 0.37
- - - - - - -
M1 24.00 315,000.00 7,560,000.00 756,000.00 8,316,000.00 1.61
Unit - 5,500,000.00 - - - -
Unit 10.00 220,000.00 2,200,000.00 220,000.00 2,420,000.00 0.47

Set 1.00 2,900,000.00 2,900,000.00 290,000.00 3,190,000.00 0.62
unit 1.00 3,500,000.00 3,500,000.00 350,000.00 3,850,000.00 0.75
Unit 10.00 245,000.00 2,450,000.00 245,000.00 2,695,000.00 0.52
Titik 12.00 235,000.00 2,820,000.00 282,000.00 3,102,000.00 0.60

Titik 2.00 235,000.00 470,000.00 47,000.00 517,000.00 0.10
Titik 10.00 424,139.27 4,241,392.69 424,139.27 4,665,531.95 0.91
Titik 1.00 1,000,000.00 1,000,000.00 100,000.00 1,100,000.00 0.21

82,270,531.95 15.97
M3 0.64 83,600.00 53,504.00 5,350.40 58,854.40 0.01

M3 0.96 218,240.00 209,510.40 20,951.04 230,461.44 0.04
M3 0.96 920,137.00 883,331.52 88,333.15 971,664.67 0.19
M2 3.84 272,734.00 1,047,298.56 104,729.86 1,152,028.42 0.22
M2 6.40 261,069.00 1,670,841.60 167,084.16 1,837,925.76 0.36
Set 2.00 1,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43
Ls 1.00 1,000,000.00 1,000,000.00 100,000.00 1,100,000.00 0.21
7,550,934.69 1.47
KONTRAK ADD - I
VOLUME
Unit 1.00 2,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43

Unit 12.00 350,000.00 4,200,000.00 420,000.00 4,620,000.00 0.90
Unit 5.00 17,250,000.00 86,250,000.00 8,625,000.00 94,875,000.00 18.42
Pkt 1.00 5,500,000.00 5,500,000.00 550,000.00 6,050,000.00 1.17
unit 10.00 700,000.00 7,000,000.00 700,000.00 7,700,000.00 1.49
115,445,000.00 22.41
Ls 1.00 500,000.00 500,000.00 50,000.00 550,000.00 0.11
Ls 1.00 500,000.00 500,000.00 50,000.00 550,000.00 0.11
1,100,000.00 0.21
515,084,876.06 100.00
)
STUS 2021
SERTIFIKAT : 03 (TIGA)
MINGGU : 03 (TIGA)
TANGGAL : 08 APRIL 2022 S/D 14 APR
KOMULATIF S/D MINGGU LALU

BOBOT MINGGU INI BOBOT KOMULATIF S/D MI
JUMLAH PEKERJA JUMLAH PEKERJA
(%) (%)
0.18 385,000.00 0.07 0.09 192,500.00 0.04 0.26

1.75 1,925,000.00 0.37 0.88 962,500.00 0.19 2.63
0.18 1,039,500.00 0.20 0.09 519,750.00 0.10 0.26
3,349,500.00 0.65 1,674,750.00 0.33
- - - 43.80 2,409,000.00 0.47 43.80

- - - 0.72 603,900.66 0.12 0.72
- - - 3.33 916,666.67 0.18 3.33
- - - 0.33 91,666.67 0.02 0.33
77.79 2,139,133.33 0.42 77.79
- - - 77.79 2,566,960.00 0.50 77.79
- - 8,727,327.32 1.69
- - - - - - -
- - - - - - -
- - - -
- - - - - - -
- - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - -
- - - - - - -
- - - - - - -
- - - -
- - - - - - -
- - - -
- - - - - - -
- - - -
- - - - - - -
- - - -

(%) (%)
- - - - - - -
- - - - - - -
- - - - - - -
- - - -
- - - - - - -
- - - - - - -
- - - -
3,349,500.00 0.65 10,402,077.32 2.02
Dibuat Oleh :
CV. JAYA BAYA GROUP
Harmadi
Pelaksana
08 APRIL 2022 S/D 14 APRIL 2022

BOBOT
JUMLAH PEKERJA
HARGA (RP) AN
(%)
577,500.00 0.11
2,887,500.00 0.56
1,559,250.00 0.30
5,024,250.00 0.98 11,729,746.05
2,409,000.00 0.47
603,900.66 0.12
916,666.67 0.18
91,666.67 0.02
2,139,133.33 0.42
2,566,960.00 0.50
8,727,327.32 1.69 35,375,770.68
- -
- -
- - 6,048,760.78
- -
- - 131,176,889.24
- -
- -
- -
- - 64,491,841.59
- -
- -
- - 104,436,742.32
- -
- - 39,490,000.00
- -
- - 59,418,954.54
- -
- - 41,628,807.00

BOBOT
JUMLAH PEKERJA
HARGA (RP) AN
(%)
- -
- -
- -
- - 4,654,100.00
- -
- -
- - 13,556,302.81
13,751,577.32 2.67 2.67
Dibuat Oleh :
raktor Pelaksana
YA BAYA GROUP
LOKASI : BANDA ACEH
NO URAIAN PEKERJAAN

2 Sewa Skafolding
JUMLAH
JUMLAH
JUMLAH
IV PEKERJAAN LANTAI
JUMLAH
V PEKERJAAN DINDING
JUMLAH
JUMLAH
VII PEKERJAAN PINTU
alumunium logo
JUMLAH
3 Pekerjaan AC
4 Pekerjaan MATV
c Microphone meja
JUMLAH
a Galian Tanah
b Pasir Urug
c Beton Mutu K-125
JUMLAH
NO URAIAN PEKERJAAN
JUMLAH
XI PEKERJAAN AKHIR
JUMLAH
TOTAL
Diperiksa Oleh :
Konsultan Supervisi
CV. ARA ENGINEERING
Muhammad Riza, ST
Inspector
GEDUNG FMIPA
BAYA GROUP
1/SPK/BOPTN/2022
ENGINEERING
KONTRAK ADD - I
HARGA JUMLAH PPN TOTAL JUMLAH
SAT VOLUME
SATUAN (RP) HARGA (RP) 10% (RP) HARGA (RP)
Ls 1.00 2,000,000.00 2,000,000.00 200,000.00 2,200,000.00

Set 10.00 1,000,000.00 10,000,000.00 1,000,000.00 11,000,000.00
Ls 1.00 5,400,000.00 5,400,000.00 540,000.00 5,940,000.00
19,140,000.00
M2 131.40 50,000.00 6,570,000.00 657,000.00 7,227,000.00

M3 2.17 758,987.00 1,647,001.79 164,700.18 1,811,701.97
Unit 10.00 250,000.00 2,500,000.00 250,000.00 2,750,000.00
Unit 1.00 250,000.00 250,000.00 25,000.00 275,000.00
M2 233.36 25,000.00 5,834,000.00 583,400.00 6,417,400.00
M2 233.36 30,000.00 7,000,800.00 700,080.00 7,700,880.00
26,181,981.97
M2 233.36 125,000.00 29,170,000.00 2,917,000.00 32,087,000.00

M2 26.86 275,000.00 7,386,500.00 738,650.00 8,125,150.00
40,212,150.00
-
M2 233.36 325,258.00 75,902,206.88 7,590,220.69 83,492,427.57
M1 173.10 32,000.00 5,539,200.00 553,920.00 6,093,120.00
89,585,547.57
M2 189.44 215,000.00 40,729,600.00 4,072,960.00 44,802,560.00

M2 15.40 600,000.00 9,240,000.00 924,000.00 10,164,000.00
M2 25.60 250,000.00 6,400,000.00 640,000.00 7,040,000.00
M2 16.30 145,000.00 2,363,500.00 236,350.00 2,599,850.00
M1 16.30 105,000.00 1,711,500.00 171,150.00 1,882,650.00
66,489,060.00
M2 553.60 21,105.00 11,683,728.00 1,168,372.80 12,852,100.80

M2 233.36 21,105.00 4,925,062.80 492,506.28 5,417,569.08
18,269,669.88
Unit 2.00 6,000,000.00 12,000,000.00 1,200,000.00 13,200,000.00
Unit 10.00 2,600,000.00 26,000,000.00 2,600,000.00 28,600,000.00
Unit 2.00 3,200,000.00 6,400,000.00 640,000.00 7,040,000.00
48,840,000.00
Set 1.00 2,500,000.00 2,500,000.00 250,000.00 2,750,000.00

- - - - -
Unit 2.00 225,000.00 450,000.00 45,000.00 495,000.00
Unit 23.00 175,000.00 4,025,000.00 402,500.00 4,427,500.00
Unit 40.00 190,000.00 7,600,000.00 760,000.00 8,360,000.00
Unit 2.00 275,000.00 550,000.00 55,000.00 605,000.00
Unit 35.00 65,000.00 2,275,000.00 227,500.00 2,502,500.00
- - - - - -
M1 150.00 125,000.00 18,750,000.00 1,875,000.00 20,625,000.00
M1 150.00 65,000.00 9,750,000.00 975,000.00 10,725,000.00
M1 100.00 17,500.00 1,750,000.00 175,000.00 1,925,000.00
- - - - - -
M1 24.00 315,000.00 7,560,000.00 756,000.00 8,316,000.00
Unit - 5,500,000.00 - - -
Unit 10.00 220,000.00 2,200,000.00 220,000.00 2,420,000.00

Set 1.00 2,900,000.00 2,900,000.00 290,000.00 3,190,000.00
unit 1.00 3,500,000.00 3,500,000.00 350,000.00 3,850,000.00
Unit 10.00 245,000.00 2,450,000.00 245,000.00 2,695,000.00
Titik 12.00 235,000.00 2,820,000.00 282,000.00 3,102,000.00

Titik 2.00 235,000.00 470,000.00 47,000.00 517,000.00
Titik 10.00 424,139.27 4,241,392.69 424,139.27 4,665,531.95
Titik 1.00 1,000,000.00 1,000,000.00 100,000.00 1,100,000.00

82,270,531.95
M3 0.64 83,600.00 53,504.00 5,350.40 58,854.40

M3 0.96 218,240.00 209,510.40 20,951.04 230,461.44
M3 0.96 920,137.00 883,331.52 88,333.15 971,664.67
M2 3.84 272,734.00 1,047,298.56 104,729.86 1,152,028.42
M2 6.40 261,069.00 1,670,841.60 167,084.16 1,837,925.76
Set 2.00 1,000,000.00 2,000,000.00 200,000.00 2,200,000.00
Ls 1.00 1,000,000.00 1,000,000.00 100,000.00 1,100,000.00
7,550,934.69
KONTRAK ADD - I
SAT HARGA JUMLAH PPN TOTAL JUMLAH
VOLUME
SATUAN (RP) HARGA (RP) 10% (RP) HARGA (RP)
Unit 1.00 2,000,000.00 2,000,000.00 200,000.00 2,200,000.00

Unit 12.00 350,000.00 4,200,000.00 420,000.00 4,620,000.00
Unit 5.00 17,250,000.00 86,250,000.00 8,625,000.00 94,875,000.00
Pkt 1.00 5,500,000.00 5,500,000.00 550,000.00 6,050,000.00
unit 10.00 700,000.00 7,000,000.00 700,000.00 7,700,000.00
115,445,000.00
Ls 1.00 500,000.00 500,000.00 50,000.00 550,000.00
Ls 1.00 500,000.00 500,000.00 50,000.00 550,000.00
1,100,000.00
515,084,876.06
MC-01)
D 30 AGUSTUS 2021
SERTIFIKAT :
MINGGU :
TANGGAL :

BOBOT MINGGU INI BOBOT
BOBOT JUMLAH PEKERJA JUMLAH PEKERJA
VOLUME VOLUME
(%) HARGA (RP) AN HARGA (RP) AN
(%) (%)
0.43 0.26 577,500.00 0.11 0.09 192,500.00 0.04

2.14 2.63 2,887,500.00 0.56 0.88 962,500.00 0.19
1.15 0.26 1,559,250.00 0.30 0.09 519,750.00 0.10
3.72 5,024,250.00 0.98 1,674,750.00 0.33
1.40 43.80 2,409,000.00 0.47 43.80 2,409,000.00 0.47

0.35 0.72 603,900.66 0.12 0.72 603,900.66 0.12
0.53 3.33 916,666.67 0.18 3.33 916,666.67 0.18
0.05 0.33 91,666.67 0.02 0.33 91,666.67 0.02
1.25 77.79 2,139,133.33 0.42 77.79 2,139,133.33 0.42
1.50 77.79 2,566,960.00 0.50 77.79 2,566,960.00 0.50
5.08 8,727,327.32 1.69 8,727,327.32 1.69
6.23 - - - - - -
1.58 - - - - - -
7.81 - - - -
16.21
1.18 - - - - - -
17.39 - - - -
8.70 - - - - - -
1.97 - - - - - -
1.37 - - - - - -
0.50
0.37
12.91 - - - -
2.50 - - - - - -
1.05 - - - - - -
3.55 - - - -
2.56
5.55 - - - - - -
1.37
9.48 - - - -
0.53 - - - - - -
-
0.10
0.86
1.62
0.12
0.49
-
4.00
2.08
0.37
-
1.61
-
0.47
0.62
0.75
0.52
0.60
0.10
0.91
0.21
15.97 - - - -
0.01
0.04
0.19
0.22
0.36
0.43
0.21 - - - - - -
1.47 - - - -

BOBOT MINGGU INI BOBOT
BOBOT JUMLAH PEKERJA JUMLAH PEKERJA
VOLUME VOLUME
(%) HARGA (RP) AN HARGA (RP) AN
(%) (%)
0.43 - - - - - -
0.90
18.42 - - - - - -
1.17 - - - - - -
1.49
22.41 - - - -
0.11 - - - - - -
0.11 - - - - - -
0.21 - - - -
100.00 13,751,577.32 2.67 10,402,077.32 2.02
Dibuat Oleh :
CV. JAYA BAYA GRO
04 (EMPAT)
04 (EMPAT)
15 APRIL 2022 S/D 21 APRIL 2022

BOBOT
JUMLAH PEKERJA
VOLUME
HARGA (RP) AN
(%)
0.35 770,000.00 0.15

3.50 3,850,000.00 0.75
0.35 2,079,000.00 0.40
6,699,000.00 1.30 11,729,746.05
87.60 4,818,000.00 0.94

1.45 1,207,801.31 0.23
6.67 1,833,333.33 0.36
0.67 183,333.33 0.04
155.57 4,278,266.67 0.83
155.57 5,133,920.00 1.00
17,454,654.65 3.39 35,375,770.68
- - -
- - -
- - 6,048,760.78
- - -
- - 131,176,889.24
- - -
- - -
- - -
- - 64,491,841.59
- - -
- - -
- - 104,436,742.32
- - -
- - 39,490,000.00
- - -
- - 59,418,954.54
- - -
- - 41,628,807.00

BOBOT
JUMLAH PEKERJA
VOLUME
HARGA (RP) AN
(%)
- - -
- - -
- - -
- - 4,654,100.00
- - -
- - -
- - 13,556,302.81
24,153,654.65 4.69 4.69
Dibuat Oleh :
CV. JAYA BAYA GROUP
Harmadi
Pelaksana
LOKASI : BANDA ACEH
NO URAIAN PEKERJAAN

2 Sewa Skafolding
JUMLAH
JUMLAH
JUMLAH
IV PEKERJAAN LANTAI
JUMLAH
V PEKERJAAN DINDING
JUMLAH
JUMLAH
VII PEKERJAAN PINTU
alumunium logo
JUMLAH
3 Pekerjaan AC
4 Pekerjaan MATV
c Microphone meja
JUMLAH
a Galian Tanah
b Pasir Urug
c Beton Mutu K-125
JUMLAH
NO URAIAN PEKERJAAN
JUMLAH
XI PEKERJAAN AKHIR
JUMLAH
TOTAL
Diperiksa Oleh :
Konsultan Supervisi
CV. ARA ENGINEERING
Muhammad Riza, ST
Inspector
GEDUNG FMIPA
BAYA GROUP
1/SPK/BOPTN/2022
ENGINEERING
KONTRAK ADD - I
SAT VOLUME
Ls 1.00 2,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43

Set 10.00 1,000,000.00 10,000,000.00 1,000,000.00 11,000,000.00 2.14
Ls 1.00 5,400,000.00 5,400,000.00 540,000.00 5,940,000.00 1.15
19,140,000.00 3.72
M2 131.40 50,000.00 6,570,000.00 657,000.00 7,227,000.00 1.40

M3 2.17 758,987.00 1,647,001.79 164,700.18 1,811,701.97 0.35
Unit 10.00 250,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53
Unit 1.00 250,000.00 250,000.00 25,000.00 275,000.00 0.05
M2 233.36 25,000.00 5,834,000.00 583,400.00 6,417,400.00 1.25
M2 233.36 30,000.00 7,000,800.00 700,080.00 7,700,880.00 1.50
26,181,981.97 5.08
M2 233.36 125,000.00 29,170,000.00 2,917,000.00 32,087,000.00 6.23

M2 26.86 275,000.00 7,386,500.00 738,650.00 8,125,150.00 1.58
40,212,150.00 7.81
-
M2 233.36 325,258.00 75,902,206.88 7,590,220.69 83,492,427.57 16.21
M1 173.10 32,000.00 5,539,200.00 553,920.00 6,093,120.00 1.18
89,585,547.57 17.39
M2 189.44 215,000.00 40,729,600.00 4,072,960.00 44,802,560.00 8.70

M2 15.40 600,000.00 9,240,000.00 924,000.00 10,164,000.00 1.97
M2 25.60 250,000.00 6,400,000.00 640,000.00 7,040,000.00 1.37
M2 16.30 145,000.00 2,363,500.00 236,350.00 2,599,850.00 0.50
M1 16.30 105,000.00 1,711,500.00 171,150.00 1,882,650.00 0.37
66,489,060.00 12.91
M2 553.60 21,105.00 11,683,728.00 1,168,372.80 12,852,100.80 2.50

M2 233.36 21,105.00 4,925,062.80 492,506.28 5,417,569.08 1.05
18,269,669.88 3.55
Unit 2.00 6,000,000.00 12,000,000.00 1,200,000.00 13,200,000.00 2.56
Unit 10.00 2,600,000.00 26,000,000.00 2,600,000.00 28,600,000.00 5.55
Unit 2.00 3,200,000.00 6,400,000.00 640,000.00 7,040,000.00 1.37
48,840,000.00 9.48
Set 1.00 2,500,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53

- - - - - -
Unit 2.00 225,000.00 450,000.00 45,000.00 495,000.00 0.10
Unit 23.00 175,000.00 4,025,000.00 402,500.00 4,427,500.00 0.86
Unit 40.00 190,000.00 7,600,000.00 760,000.00 8,360,000.00 1.62
Unit 2.00 275,000.00 550,000.00 55,000.00 605,000.00 0.12
Unit 35.00 65,000.00 2,275,000.00 227,500.00 2,502,500.00 0.49
- - - - - - -
M1 150.00 125,000.00 18,750,000.00 1,875,000.00 20,625,000.00 4.00
M1 150.00 65,000.00 9,750,000.00 975,000.00 10,725,000.00 2.08
M1 100.00 17,500.00 1,750,000.00 175,000.00 1,925,000.00 0.37
- - - - - - -
M1 24.00 315,000.00 7,560,000.00 756,000.00 8,316,000.00 1.61
Unit - 5,500,000.00 - - - -
Unit 10.00 220,000.00 2,200,000.00 220,000.00 2,420,000.00 0.47

Set 1.00 2,900,000.00 2,900,000.00 290,000.00 3,190,000.00 0.62
unit 1.00 3,500,000.00 3,500,000.00 350,000.00 3,850,000.00 0.75
Unit 10.00 245,000.00 2,450,000.00 245,000.00 2,695,000.00 0.52
Titik 12.00 235,000.00 2,820,000.00 282,000.00 3,102,000.00 0.60

Titik 2.00 235,000.00 470,000.00 47,000.00 517,000.00 0.10
Titik 10.00 424,139.27 4,241,392.69 424,139.27 4,665,531.95 0.91
Titik 1.00 1,000,000.00 1,000,000.00 100,000.00 1,100,000.00 0.21

82,270,531.95 15.97
M3 0.64 83,600.00 53,504.00 5,350.40 58,854.40 0.01

M3 0.96 218,240.00 209,510.40 20,951.04 230,461.44 0.04
M3 0.96 920,137.00 883,331.52 88,333.15 971,664.67 0.19
M2 3.84 272,734.00 1,047,298.56 104,729.86 1,152,028.42 0.22
M2 6.40 261,069.00 1,670,841.60 167,084.16 1,837,925.76 0.36
Set 2.00 1,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43
Ls 1.00 1,000,000.00 1,000,000.00 100,000.00 1,100,000.00 0.21
7,550,934.69 1.47
KONTRAK ADD - I
VOLUME
Unit 1.00 2,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43

Unit 12.00 350,000.00 4,200,000.00 420,000.00 4,620,000.00 0.90
Unit 5.00 17,250,000.00 86,250,000.00 8,625,000.00 94,875,000.00 18.42
Pkt 1.00 5,500,000.00 5,500,000.00 550,000.00 6,050,000.00 1.17
unit 10.00 700,000.00 7,000,000.00 700,000.00 7,700,000.00 1.49
115,445,000.00 22.41
Ls 1.00 500,000.00 500,000.00 50,000.00 550,000.00 0.11
Ls 1.00 500,000.00 500,000.00 50,000.00 550,000.00 0.11
1,100,000.00 0.21
515,084,876.06 100.00
)
STUS 2021
SERTIFIKAT : 05 (LIMA)
MINGGU : 05 (LIMA)
TANGGAL : 22 APRIL 2022 S/D 28 APR

(%) (%)
0.35 770,000.00 0.15 0.09 192,500.00 0.04 0.44

3.50 3,850,000.00 0.75 0.88 962,500.00 0.19 4.38
0.35 2,079,000.00 0.40 0.09 519,750.00 0.10 0.44
6,699,000.00 1.30 1,674,750.00 0.33
87.60 4,818,000.00 0.94 43.80 2,409,000.00 0.47 131.40

1.45 1,207,801.31 0.23 0.72 603,900.66 0.12 2.17
6.67 1,833,333.33 0.36 3.33 916,666.67 0.18 10.00
0.67 183,333.33 0.04 0.33 91,666.67 0.02 1.00
155.57 4,278,266.67 0.83 77.79 2,139,133.33 0.42 233.36
155.57 5,133,920.00 1.00 77.79 2,566,960.00 0.50 233.36
17,454,654.65 3.39 8,727,327.32 1.69
- - - - - - -
- - - - - - -
- - - -
- - - - - - -
- - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - -
- - - - - - -
- - - - - - -
- - - -
- - - - - - -
- - - -
- - - - - - -
- - - -
- - - - - - -
- - - -

(%) (%)
- - - - - - -
- - - - - - -
- - - - - - -
- - - -
- - - - - - -
- - - - - - -
- - - -
24,153,654.65 4.69 10,402,077.32 2.02
Dibuat Oleh :
CV. JAYA BAYA GROUP
Harmadi
Pelaksana
22 APRIL 2022 S/D 28 APRIL 2022

BOBOT
JUMLAH PEKERJA
HARGA (RP) AN
(%)
962,500.00 0.19
4,812,500.00 0.93
2,598,750.00 0.50
8,373,750.00 1.63 11,729,746.05
7,227,000.00 1.40
1,811,701.97 0.35
2,750,000.00 0.53
275,000.00 0.05
6,417,400.00 1.25
7,700,880.00 1.50
26,181,981.97 5.08 35,375,770.68
- -
- -
- - 6,048,760.78
- -
- - 131,176,889.24
- -
- -
- -
- - 64,491,841.59
- -
- -
- - 104,436,742.32
- -
- - 39,490,000.00
- -
- - 59,418,954.54
- -
- - 41,628,807.00

BOBOT
JUMLAH PEKERJA
HARGA (RP) AN
(%)
- -
- -
- -
- - 4,654,100.00
- -
- -
- - 13,556,302.81
34,555,731.97 6.71 6.71
Dibuat Oleh :
raktor Pelaksana
YA BAYA GROUP
LOKASI : BANDA ACEH
NO URAIAN PEKERJAAN

2 Sewa Skafolding
JUMLAH
JUMLAH
JUMLAH
IV PEKERJAAN LANTAI
JUMLAH
V PEKERJAAN DINDING
JUMLAH
JUMLAH
VII PEKERJAAN PINTU
alumunium logo
JUMLAH
3 Pekerjaan AC
4 Pekerjaan MATV
c Microphone meja
JUMLAH
a Galian Tanah
b Pasir Urug
c Beton Mutu K-125
JUMLAH
NO URAIAN PEKERJAAN
JUMLAH
XI PEKERJAAN AKHIR
JUMLAH
TOTAL
Diperiksa Oleh :
Konsultan Supervisi
CV. ARA ENGINEERING
Muhammad Riza, ST
Inspector
GEDUNG FMIPA
BAYA GROUP
1/SPK/BOPTN/2022
ENGINEERING
KONTRAK ADD - I
SAT VOLUME
Ls 1.00 2,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43

Set 10.00 1,000,000.00 10,000,000.00 1,000,000.00 11,000,000.00 2.14
Ls 1.00 5,400,000.00 5,400,000.00 540,000.00 5,940,000.00 1.15
19,140,000.00 3.72
M2 131.40 50,000.00 6,570,000.00 657,000.00 7,227,000.00 1.40

M3 2.17 758,987.00 1,647,001.79 164,700.18 1,811,701.97 0.35
Unit 10.00 250,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53
Unit 1.00 250,000.00 250,000.00 25,000.00 275,000.00 0.05
M2 233.36 25,000.00 5,834,000.00 583,400.00 6,417,400.00 1.25
M2 233.36 30,000.00 7,000,800.00 700,080.00 7,700,880.00 1.50
26,181,981.97 5.08
M2 233.36 125,000.00 29,170,000.00 2,917,000.00 32,087,000.00 6.23

M2 26.86 275,000.00 7,386,500.00 738,650.00 8,125,150.00 1.58
40,212,150.00 7.81
-
M2 233.36 325,258.00 75,902,206.88 7,590,220.69 83,492,427.57 16.21
M1 173.10 32,000.00 5,539,200.00 553,920.00 6,093,120.00 1.18
89,585,547.57 17.39
M2 189.44 215,000.00 40,729,600.00 4,072,960.00 44,802,560.00 8.70

M2 15.40 600,000.00 9,240,000.00 924,000.00 10,164,000.00 1.97
M2 25.60 250,000.00 6,400,000.00 640,000.00 7,040,000.00 1.37
M2 16.30 145,000.00 2,363,500.00 236,350.00 2,599,850.00 0.50
M1 16.30 105,000.00 1,711,500.00 171,150.00 1,882,650.00 0.37
66,489,060.00 12.91
M2 553.60 21,105.00 11,683,728.00 1,168,372.80 12,852,100.80 2.50

M2 233.36 21,105.00 4,925,062.80 492,506.28 5,417,569.08 1.05
18,269,669.88 3.55
Unit 2.00 6,000,000.00 12,000,000.00 1,200,000.00 13,200,000.00 2.56
Unit 10.00 2,600,000.00 26,000,000.00 2,600,000.00 28,600,000.00 5.55
Unit 2.00 3,200,000.00 6,400,000.00 640,000.00 7,040,000.00 1.37
48,840,000.00 9.48
Set 1.00 2,500,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53

- - - - - -
Unit 2.00 225,000.00 450,000.00 45,000.00 495,000.00 0.10
Unit 23.00 175,000.00 4,025,000.00 402,500.00 4,427,500.00 0.86
Unit 40.00 190,000.00 7,600,000.00 760,000.00 8,360,000.00 1.62
Unit 2.00 275,000.00 550,000.00 55,000.00 605,000.00 0.12
Unit 35.00 65,000.00 2,275,000.00 227,500.00 2,502,500.00 0.49
- - - - - - -
M1 150.00 125,000.00 18,750,000.00 1,875,000.00 20,625,000.00 4.00
M1 150.00 65,000.00 9,750,000.00 975,000.00 10,725,000.00 2.08
M1 100.00 17,500.00 1,750,000.00 175,000.00 1,925,000.00 0.37
- - - - - - -
M1 24.00 315,000.00 7,560,000.00 756,000.00 8,316,000.00 1.61
Unit - 5,500,000.00 - - - -
Unit 10.00 220,000.00 2,200,000.00 220,000.00 2,420,000.00 0.47

Set 1.00 2,900,000.00 2,900,000.00 290,000.00 3,190,000.00 0.62
unit 1.00 3,500,000.00 3,500,000.00 350,000.00 3,850,000.00 0.75
Unit 10.00 245,000.00 2,450,000.00 245,000.00 2,695,000.00 0.52
Titik 12.00 235,000.00 2,820,000.00 282,000.00 3,102,000.00 0.60

Titik 2.00 235,000.00 470,000.00 47,000.00 517,000.00 0.10
Titik 10.00 424,139.27 4,241,392.69 424,139.27 4,665,531.95 0.91
Titik 1.00 1,000,000.00 1,000,000.00 100,000.00 1,100,000.00 0.21

82,270,531.95 15.97
M3 0.64 83,600.00 53,504.00 5,350.40 58,854.40 0.01

M3 0.96 218,240.00 209,510.40 20,951.04 230,461.44 0.04
M3 0.96 920,137.00 883,331.52 88,333.15 971,664.67 0.19
M2 3.84 272,734.00 1,047,298.56 104,729.86 1,152,028.42 0.22
M2 6.40 261,069.00 1,670,841.60 167,084.16 1,837,925.76 0.36
Set 2.00 1,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43
Ls 1.00 1,000,000.00 1,000,000.00 100,000.00 1,100,000.00 0.21
7,550,934.69 1.47
KONTRAK ADD - I
VOLUME
Unit 1.00 2,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43

Unit 12.00 350,000.00 4,200,000.00 420,000.00 4,620,000.00 0.90
Unit 5.00 17,250,000.00 86,250,000.00 8,625,000.00 94,875,000.00 18.42
Pkt 1.00 5,500,000.00 5,500,000.00 550,000.00 6,050,000.00 1.17
unit 10.00 700,000.00 7,000,000.00 700,000.00 7,700,000.00 1.49
115,445,000.00 22.41
Ls 1.00 500,000.00 500,000.00 50,000.00 550,000.00 0.11
Ls 1.00 500,000.00 500,000.00 50,000.00 550,000.00 0.11
1,100,000.00 0.21
515,084,876.06 100.00
TUS 2021
SERTIFIKAT : 06 (ENAM)
MINGGU : 06 (ENAM)
TANGGAL : 29 APRIL 2022 S/D 5 MEI 2

(%) (%)
0.44 962,500.00 0.19 0.09 192,500.00 0.04 0.53

4.38 4,812,500.00 0.93 0.88 962,500.00 0.19 5.25
0.44 2,598,750.00 0.50 0.09 519,750.00 0.10 0.53
8,373,750.00 1.63 1,674,750.00 0.33
131.40 7,227,000.00 1.40 - - - 131.40

2.17 1,811,701.97 0.35 - - - 2.17
10.00 2,750,000.00 0.53 - - - 10.00
1.00 275,000.00 0.05 - - - 1.00
233.36 6,417,400.00 1.25 - - - 233.36
233.36 7,700,880.00 1.50 - - - 233.36
26,181,981.97 5.08 - -
- - - 36.30 4,991,311.11 0.97 36.30

- - - 4.18 1,263,912.22 0.25 4.18
- - 6,255,223.33 1.21
- - - - - - -
- - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - -
- - - - - - -
- - - - - - -
- - - -
- - - - - - -
- - - -
- - - - - - -
- -
- - - -
- - - -
- - - -
- - - -
- - - -
-
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - - - - -
- - - -

(%) (%)
- - - - - - -
- - - - - - -
- - - - - - -
- - - -
- - - - - - -
- - - - - - -
- - - -
34,555,731.97 6.71 7,929,973.33 1.54
Dibuat Oleh :
CV. JAYA BAYA GROUP
Harmadi
Pelaksana
06 (ENAM)
06 (ENAM)
29 APRIL 2022 S/D 5 MEI 2022

BOBOT
JUMLAH PEKERJA
HARGA (RP) AN
(%)
1,155,000.00 0.22
5,775,000.00 1.12
3,118,500.00 0.61
10,048,500.00 1.95 11,729,746.05
7,227,000.00 1.40
1,811,701.97 0.35
2,750,000.00 0.53
275,000.00 0.05
6,417,400.00 1.25
7,700,880.00 1.50
26,181,981.97 5.08 35,375,770.68
4,991,311.11 0.97
1,263,912.22 0.25
6,255,223.33 1.21 6,048,760.78
- -
- - 131,176,889.24
- -
- -
- -
- - 64,491,841.59
- -
- -
- - 104,436,742.32
- -
- - 39,490,000.00
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- - 59,418,954.54
- -
- - 41,628,807.00

BOBOT
JUMLAH PEKERJA
HARGA (RP) AN
(%)
- -
- -
- -
- - 4,654,100.00
- -
- -
- - 13,556,302.81
42,485,705.30 8.25 8.25
Dibuat Oleh :
raktor Pelaksana
YA BAYA GROUP
LOKASI : BANDA ACEH
NO URAIAN PEKERJAAN

2 Sewa Skafolding
JUMLAH
JUMLAH
JUMLAH
IV PEKERJAAN LANTAI
JUMLAH
V PEKERJAAN DINDING
JUMLAH
JUMLAH
VII PEKERJAAN PINTU
alumunium logo
JUMLAH
3 Pekerjaan AC
4 Pekerjaan MATV
c Microphone meja
JUMLAH
a Galian Tanah
b Pasir Urug
c Beton Mutu K-125
JUMLAH
NO URAIAN PEKERJAAN
JUMLAH
XI PEKERJAAN AKHIR
JUMLAH
TOTAL
Diperiksa Oleh :
Konsultan Supervisi
CV. ARA ENGINEERING
Muhammad Riza, ST
Inspector
GEDUNG FMIPA
BAYA GROUP
1/SPK/BOPTN/2022
ENGINEERING
KONTRAK ADD - I
SAT VOLUME
Ls 1.00 2,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43

Set 10.00 1,000,000.00 10,000,000.00 1,000,000.00 11,000,000.00 2.14
Ls 1.00 5,400,000.00 5,400,000.00 540,000.00 5,940,000.00 1.15
19,140,000.00 3.72
M2 131.40 50,000.00 6,570,000.00 657,000.00 7,227,000.00 1.40

M3 2.17 758,987.00 1,647,001.79 164,700.18 1,811,701.97 0.35
Unit 10.00 250,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53
Unit 1.00 250,000.00 250,000.00 25,000.00 275,000.00 0.05
M2 233.36 25,000.00 5,834,000.00 583,400.00 6,417,400.00 1.25
M2 233.36 30,000.00 7,000,800.00 700,080.00 7,700,880.00 1.50
26,181,981.97 5.08
M2 233.36 125,000.00 29,170,000.00 2,917,000.00 32,087,000.00 6.23

M2 26.86 275,000.00 7,386,500.00 738,650.00 8,125,150.00 1.58
40,212,150.00 7.81
-
M2 233.36 325,258.00 75,902,206.88 7,590,220.69 83,492,427.57 16.21
M1 173.10 32,000.00 5,539,200.00 553,920.00 6,093,120.00 1.18
89,585,547.57 17.39
M2 189.44 215,000.00 40,729,600.00 4,072,960.00 44,802,560.00 8.70

M2 15.40 600,000.00 9,240,000.00 924,000.00 10,164,000.00 1.97
M2 25.60 250,000.00 6,400,000.00 640,000.00 7,040,000.00 1.37
M2 16.30 145,000.00 2,363,500.00 236,350.00 2,599,850.00 0.50
M1 16.30 105,000.00 1,711,500.00 171,150.00 1,882,650.00 0.37
66,489,060.00 12.91
M2 553.60 21,105.00 11,683,728.00 1,168,372.80 12,852,100.80 2.50

M2 233.36 21,105.00 4,925,062.80 492,506.28 5,417,569.08 1.05
18,269,669.88 3.55
Unit 2.00 6,000,000.00 12,000,000.00 1,200,000.00 13,200,000.00 2.56
Unit 10.00 2,600,000.00 26,000,000.00 2,600,000.00 28,600,000.00 5.55
Unit 2.00 3,200,000.00 6,400,000.00 640,000.00 7,040,000.00 1.37
48,840,000.00 9.48
Set 1.00 2,500,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53

- - - - - -
Unit 2.00 225,000.00 450,000.00 45,000.00 495,000.00 0.10
Unit 23.00 175,000.00 4,025,000.00 402,500.00 4,427,500.00 0.86
Unit 40.00 190,000.00 7,600,000.00 760,000.00 8,360,000.00 1.62
Unit 2.00 275,000.00 550,000.00 55,000.00 605,000.00 0.12
Unit 35.00 65,000.00 2,275,000.00 227,500.00 2,502,500.00 0.49
- - - - - - -
M1 150.00 125,000.00 18,750,000.00 1,875,000.00 20,625,000.00 4.00
M1 150.00 65,000.00 9,750,000.00 975,000.00 10,725,000.00 2.08
M1 100.00 17,500.00 1,750,000.00 175,000.00 1,925,000.00 0.37
- - - - - - -
M1 24.00 315,000.00 7,560,000.00 756,000.00 8,316,000.00 1.61
Unit - 5,500,000.00 - - - -
Unit 10.00 220,000.00 2,200,000.00 220,000.00 2,420,000.00 0.47

Set 1.00 2,900,000.00 2,900,000.00 290,000.00 3,190,000.00 0.62
unit 1.00 3,500,000.00 3,500,000.00 350,000.00 3,850,000.00 0.75
Unit 10.00 245,000.00 2,450,000.00 245,000.00 2,695,000.00 0.52
Titik 12.00 235,000.00 2,820,000.00 282,000.00 3,102,000.00 0.60

Titik 2.00 235,000.00 470,000.00 47,000.00 517,000.00 0.10
Titik 10.00 424,139.27 4,241,392.69 424,139.27 4,665,531.95 0.91
Titik 1.00 1,000,000.00 1,000,000.00 100,000.00 1,100,000.00 0.21

82,270,531.95 15.97
M3 0.64 83,600.00 53,504.00 5,350.40 58,854.40 0.01

M3 0.96 218,240.00 209,510.40 20,951.04 230,461.44 0.04
M3 0.96 920,137.00 883,331.52 88,333.15 971,664.67 0.19
M2 3.84 272,734.00 1,047,298.56 104,729.86 1,152,028.42 0.22
M2 6.40 261,069.00 1,670,841.60 167,084.16 1,837,925.76 0.36
Set 2.00 1,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43
Ls 1.00 1,000,000.00 1,000,000.00 100,000.00 1,100,000.00 0.21
7,550,934.69 1.47
KONTRAK ADD - I
VOLUME
Unit 1.00 2,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43

Unit 12.00 350,000.00 4,200,000.00 420,000.00 4,620,000.00 0.90
Unit 5.00 17,250,000.00 86,250,000.00 8,625,000.00 94,875,000.00 18.42
Pkt 1.00 5,500,000.00 5,500,000.00 550,000.00 6,050,000.00 1.17
unit 10.00 700,000.00 7,000,000.00 700,000.00 7,700,000.00 1.49
115,445,000.00 22.41
Ls 1.00 500,000.00 500,000.00 50,000.00 550,000.00 0.11
Ls 1.00 500,000.00 500,000.00 50,000.00 550,000.00 0.11
1,100,000.00 0.21
515,084,876.06 100.00
TUS 2021
SERTIFIKAT : 07 (TUJUH)
MINGGU : 07 (TUJUH)
TANGGAL : 6 MEI 2022 S/D 12 MEI 202

(%) (%)
0.53 1,155,000.00 0.22 0.09 192,500.00 0.04 0.61

5.25 5,775,000.00 1.12 0.88 962,500.00 0.19 6.13
0.53 3,118,500.00 0.61 0.09 519,750.00 0.10 0.61
10,048,500.00 1.95 1,674,750.00 0.33
131.40 7,227,000.00 1.40 - - - 131.40

2.17 1,811,701.97 0.35 - - - 2.17
10.00 2,750,000.00 0.53 - - - 10.00
1.00 275,000.00 0.05 - - - 1.00
233.36 6,417,400.00 1.25 - - - 233.36
233.36 7,700,880.00 1.50 - - - 233.36
26,181,981.97 5.08 - -
36.30 4,991,311.11 0.97 36.30 4,991,311.11 0.97 72.60

4.18 1,263,912.22 0.25 4.18 1,263,912.22 0.25 8.36
6,255,223.33 1.21 6,255,223.33 1.21
- - - - - - -
- - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - -
- - - - - - -
- - - - - - -
- - - -
- - - - - - -
- - - -
- - - - - - -
- - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - -
- - - - - - -
- - - - -
- - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - -
- - - - - - -
- - - - - - -
- - - - -
- - - - - - -
- - - - -
- - - - - - -
- - - -
- - - - - - -
- - - -

(%) (%)
- - - - - - -
- - - - - - -
- - - - - - -
- - - -
- - - - - - -
- - - - - - -
- - - -
42,485,705.30 8.25 7,929,973.33 1.54
Dibuat Oleh :
CV. JAYA BAYA GROUP
Harmadi
Pelaksana
07 (TUJUH)
07 (TUJUH)
6 MEI 2022 S/D 12 MEI 2022

BOBOT
JUMLAH PEKERJA
HARGA (RP) AN
(%)
1,347,500.00 0.26
6,737,500.00 1.31
3,638,250.00 0.71
11,723,250.00 2.28 11,729,746.05
7,227,000.00 1.40
1,811,701.97 0.35
2,750,000.00 0.53
275,000.00 0.05
6,417,400.00 1.25
7,700,880.00 1.50
26,181,981.97 5.08 35,375,770.68
9,982,622.22 1.94
2,527,824.44 0.49
12,510,446.67 2.43 6,048,760.78
- -
- - 131,176,889.24
- -
- -
- -
- - 64,491,841.59
- -
- -
- - 104,436,742.32
- -
- - 39,490,000.00
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- - 59,418,954.54
- -
- - 41,628,807.00

BOBOT
JUMLAH PEKERJA
HARGA (RP) AN
(%)
- -
- -
- -
- - 4,654,100.00
- -
- -
- - 13,556,302.81
50,415,678.64 9.79 9.79
Dibuat Oleh :
raktor Pelaksana
YA BAYA GROUP
LOKASI : BANDA ACEH
NO URAIAN PEKERJAAN

2 Sewa Skafolding
JUMLAH
JUMLAH
JUMLAH
IV PEKERJAAN LANTAI
JUMLAH
V PEKERJAAN DINDING
JUMLAH
JUMLAH
VII PEKERJAAN PINTU
alumunium logo
JUMLAH
3 Pekerjaan AC
4 Pekerjaan MATV
c Microphone meja
JUMLAH
a Galian Tanah
b Pasir Urug
c Beton Mutu K-125
JUMLAH
NO URAIAN PEKERJAAN
JUMLAH
XI PEKERJAAN AKHIR
JUMLAH
TOTAL
Diperiksa Oleh :
Konsultan Supervisi
CV. ARA ENGINEERING
Muhammad Riza, ST
Inspector
GEDUNG FMIPA
BAYA GROUP
1/SPK/BOPTN/2022
ENGINEERING
KONTRAK ADD - I
SAT VOLUME
Ls 1.00 2,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43

Set 10.00 1,000,000.00 10,000,000.00 1,000,000.00 11,000,000.00 2.14
Ls 1.00 5,400,000.00 5,400,000.00 540,000.00 5,940,000.00 1.15
19,140,000.00 3.72
M2 131.40 50,000.00 6,570,000.00 657,000.00 7,227,000.00 1.40

M3 2.17 758,987.00 1,647,001.79 164,700.18 1,811,701.97 0.35
Unit 10.00 250,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53
Unit 1.00 250,000.00 250,000.00 25,000.00 275,000.00 0.05
M2 233.36 25,000.00 5,834,000.00 583,400.00 6,417,400.00 1.25
M2 233.36 30,000.00 7,000,800.00 700,080.00 7,700,880.00 1.50
26,181,981.97 5.08
M2 233.36 125,000.00 29,170,000.00 2,917,000.00 32,087,000.00 6.23

M2 26.86 275,000.00 7,386,500.00 738,650.00 8,125,150.00 1.58
40,212,150.00 7.81
-
M2 233.36 325,258.00 75,902,206.88 7,590,220.69 83,492,427.57 16.21
M1 173.10 32,000.00 5,539,200.00 553,920.00 6,093,120.00 1.18
89,585,547.57 17.39
M2 189.44 215,000.00 40,729,600.00 4,072,960.00 44,802,560.00 8.70

M2 15.40 600,000.00 9,240,000.00 924,000.00 10,164,000.00 1.97
M2 25.60 250,000.00 6,400,000.00 640,000.00 7,040,000.00 1.37
M2 16.30 145,000.00 2,363,500.00 236,350.00 2,599,850.00 0.50
M1 16.30 105,000.00 1,711,500.00 171,150.00 1,882,650.00 0.37
66,489,060.00 12.91
M2 553.60 21,105.00 11,683,728.00 1,168,372.80 12,852,100.80 2.50

M2 233.36 21,105.00 4,925,062.80 492,506.28 5,417,569.08 1.05
18,269,669.88 3.55
Unit 2.00 6,000,000.00 12,000,000.00 1,200,000.00 13,200,000.00 2.56
Unit 10.00 2,600,000.00 26,000,000.00 2,600,000.00 28,600,000.00 5.55
Unit 2.00 3,200,000.00 6,400,000.00 640,000.00 7,040,000.00 1.37
48,840,000.00 9.48
Set 1.00 2,500,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53

- - - - - -
Unit 2.00 225,000.00 450,000.00 45,000.00 495,000.00 0.10
Unit 23.00 175,000.00 4,025,000.00 402,500.00 4,427,500.00 0.86
Unit 40.00 190,000.00 7,600,000.00 760,000.00 8,360,000.00 1.62
Unit 2.00 275,000.00 550,000.00 55,000.00 605,000.00 0.12
Unit 35.00 65,000.00 2,275,000.00 227,500.00 2,502,500.00 0.49
- - - - - - -
M1 150.00 125,000.00 18,750,000.00 1,875,000.00 20,625,000.00 4.00
M1 150.00 65,000.00 9,750,000.00 975,000.00 10,725,000.00 2.08
M1 100.00 17,500.00 1,750,000.00 175,000.00 1,925,000.00 0.37
- - - - - - -
M1 24.00 315,000.00 7,560,000.00 756,000.00 8,316,000.00 1.61
Unit - 5,500,000.00 - - - -
Unit 10.00 220,000.00 2,200,000.00 220,000.00 2,420,000.00 0.47

Set 1.00 2,900,000.00 2,900,000.00 290,000.00 3,190,000.00 0.62
unit 1.00 3,500,000.00 3,500,000.00 350,000.00 3,850,000.00 0.75
Unit 10.00 245,000.00 2,450,000.00 245,000.00 2,695,000.00 0.52
Titik 12.00 235,000.00 2,820,000.00 282,000.00 3,102,000.00 0.60

Titik 2.00 235,000.00 470,000.00 47,000.00 517,000.00 0.10
Titik 10.00 424,139.27 4,241,392.69 424,139.27 4,665,531.95 0.91
Titik 1.00 1,000,000.00 1,000,000.00 100,000.00 1,100,000.00 0.21

82,270,531.95 15.97
M3 0.64 83,600.00 53,504.00 5,350.40 58,854.40 0.01

M3 0.96 218,240.00 209,510.40 20,951.04 230,461.44 0.04
M3 0.96 920,137.00 883,331.52 88,333.15 971,664.67 0.19
M2 3.84 272,734.00 1,047,298.56 104,729.86 1,152,028.42 0.22
M2 6.40 261,069.00 1,670,841.60 167,084.16 1,837,925.76 0.36
Set 2.00 1,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43
Ls 1.00 1,000,000.00 1,000,000.00 100,000.00 1,100,000.00 0.21
7,550,934.69 1.47
KONTRAK ADD - I
VOLUME
Unit 1.00 2,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43

Unit 12.00 350,000.00 4,200,000.00 420,000.00 4,620,000.00 0.90
Unit 5.00 17,250,000.00 86,250,000.00 8,625,000.00 94,875,000.00 18.42
Pkt 1.00 5,500,000.00 5,500,000.00 550,000.00 6,050,000.00 1.17
unit 10.00 700,000.00 7,000,000.00 700,000.00 7,700,000.00 1.49
115,445,000.00 22.41
Ls 1.00 500,000.00 500,000.00 50,000.00 550,000.00 0.11
Ls 1.00 500,000.00 500,000.00 50,000.00 550,000.00 0.11
1,100,000.00 0.21
515,084,876.06 100.00
TUS 2021
SERTIFIKAT : 08 (DELAPAN)
MINGGU : 08 (DELAPAN)

(%) (%)
0.61 1,347,500.00 0.26 0.09 192,500.00 0.04 0.70

6.13 6,737,500.00 1.31 0.88 962,500.00 0.19 7.00
0.61 3,638,250.00 0.71 0.09 519,750.00 0.10 0.70
11,723,250.00 2.28 1,674,750.00 0.33
131.40 7,227,000.00 1.40 - - - 131.40

2.17 1,811,701.97 0.35 - - - 2.17
10.00 2,750,000.00 0.53 - - - 10.00
1.00 275,000.00 0.05 - - - 1.00
233.36 6,417,400.00 1.25 - - - 233.36
233.36 7,700,880.00 1.50 - - - 233.36
26,181,981.97 5.08 - -
72.60 9,982,622.22 1.94 36.30 4,991,311.11 0.97 108.90

8.36 2,527,824.44 0.49 4.18 1,263,912.22 0.25 12.53
12,510,446.67 2.43 6,255,223.33 1.21
- - - -
- - - - - - -
- - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - -
- - - - - - -
- - - - - - -
- - - -
- - - - - - -
- - - -
- - - - - - -
- - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - -
- - - - - - -
- - - - -
- - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - -
- - - - - - -
- - - - - - -
- - - - -
- - - - - - -
- - - - -
- - - - - - -
- - - -
- - - - - - -
- - - -

(%) (%)
- - - - - - -
- - - - - - -
- - - - - - -
- - - -
- - - - - - -
- - - - - - -
- - - -
50,415,678.64 9.79 7,929,973.33 1.54
Dibuat Oleh :
CV. JAYA BAYA GROUP
Harmadi
Pelaksana
08 (DELAPAN)
08 (DELAPAN)
13 MEI 2022 S/D 19 MEI 2022

BOBOT
JUMLAH PEKERJA
HARGA (RP) AN
(%)
1,540,000.00 0.30
7,700,000.00 1.49
4,158,000.00 0.81
13,398,000.00 2.60 11,729,746.05
7,227,000.00 1.40
1,811,701.97 0.35
2,750,000.00 0.53
275,000.00 0.05
6,417,400.00 1.25
7,700,880.00 1.50
26,181,981.97 5.08 35,375,770.68
14,973,933.33 2.91
3,791,736.67 0.74
18,765,670.00 3.64 6,048,760.78
- -
- -
- - 131,176,889.24
- -
- -
- -
- - 64,491,841.59
- -
- -
- - 104,436,742.32
- -
- - 39,490,000.00
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- - 59,418,954.54
- -
- - 41,628,807.00

BOBOT
JUMLAH PEKERJA
HARGA (RP) AN
(%)
- -
- -
- -
- - 4,654,100.00
- -
- -
- - 13,556,302.81
58,345,651.97 11.33 11.33
Dibuat Oleh :
raktor Pelaksana
YA BAYA GROUP
LOKASI : BANDA ACEH
NO URAIAN PEKERJAAN

2 Sewa Skafolding
JUMLAH
JUMLAH
JUMLAH
IV PEKERJAAN LANTAI
JUMLAH
V PEKERJAAN DINDING
JUMLAH
JUMLAH
VII PEKERJAAN PINTU
alumunium logo
JUMLAH
3 Pekerjaan AC
4 Pekerjaan MATV
c Microphone meja
JUMLAH
a Galian Tanah
b Pasir Urug
c Beton Mutu K-125
JUMLAH
NO URAIAN PEKERJAAN
JUMLAH
XI PEKERJAAN AKHIR
JUMLAH
TOTAL
Diperiksa Oleh :
Konsultan Supervisi
CV. ARA ENGINEERING
Muhammad Riza, ST
Inspector
GEDUNG FMIPA
BAYA GROUP
1/SPK/BOPTN/2022
ENGINEERING
KONTRAK ADD - I
SAT VOLUME
Ls 1.00 2,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43

Set 10.00 1,000,000.00 10,000,000.00 1,000,000.00 11,000,000.00 2.14
Ls 1.00 5,400,000.00 5,400,000.00 540,000.00 5,940,000.00 1.15
19,140,000.00 3.72
M2 131.40 50,000.00 6,570,000.00 657,000.00 7,227,000.00 1.40

M3 2.17 758,987.00 1,647,001.79 164,700.18 1,811,701.97 0.35
Unit 10.00 250,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53
Unit 1.00 250,000.00 250,000.00 25,000.00 275,000.00 0.05
M2 233.36 25,000.00 5,834,000.00 583,400.00 6,417,400.00 1.25
M2 233.36 30,000.00 7,000,800.00 700,080.00 7,700,880.00 1.50
26,181,981.97 5.08
M2 233.36 125,000.00 29,170,000.00 2,917,000.00 32,087,000.00 6.23

M2 26.86 275,000.00 7,386,500.00 738,650.00 8,125,150.00 1.58
40,212,150.00 7.81
-
M2 233.36 325,258.00 75,902,206.88 7,590,220.69 83,492,427.57 16.21
M1 173.10 32,000.00 5,539,200.00 553,920.00 6,093,120.00 1.18
89,585,547.57 17.39
M2 189.44 215,000.00 40,729,600.00 4,072,960.00 44,802,560.00 8.70

M2 15.40 600,000.00 9,240,000.00 924,000.00 10,164,000.00 1.97
M2 25.60 250,000.00 6,400,000.00 640,000.00 7,040,000.00 1.37
M2 16.30 145,000.00 2,363,500.00 236,350.00 2,599,850.00 0.50
M1 16.30 105,000.00 1,711,500.00 171,150.00 1,882,650.00 0.37
66,489,060.00 12.91
M2 553.60 21,105.00 11,683,728.00 1,168,372.80 12,852,100.80 2.50

M2 233.36 21,105.00 4,925,062.80 492,506.28 5,417,569.08 1.05
18,269,669.88 3.55
Unit 2.00 6,000,000.00 12,000,000.00 1,200,000.00 13,200,000.00 2.56
Unit 10.00 2,600,000.00 26,000,000.00 2,600,000.00 28,600,000.00 5.55
Unit 2.00 3,200,000.00 6,400,000.00 640,000.00 7,040,000.00 1.37
48,840,000.00 9.48
Set 1.00 2,500,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53

- - - - - -
Unit 2.00 225,000.00 450,000.00 45,000.00 495,000.00 0.10
Unit 23.00 175,000.00 4,025,000.00 402,500.00 4,427,500.00 0.86
Unit 40.00 190,000.00 7,600,000.00 760,000.00 8,360,000.00 1.62
Unit 2.00 275,000.00 550,000.00 55,000.00 605,000.00 0.12
Unit 35.00 65,000.00 2,275,000.00 227,500.00 2,502,500.00 0.49
- - - - - - -
M1 150.00 125,000.00 18,750,000.00 1,875,000.00 20,625,000.00 4.00
M1 150.00 65,000.00 9,750,000.00 975,000.00 10,725,000.00 2.08
M1 100.00 17,500.00 1,750,000.00 175,000.00 1,925,000.00 0.37
- - - - - - -
M1 24.00 315,000.00 7,560,000.00 756,000.00 8,316,000.00 1.61
Unit - 5,500,000.00 - - - -
Unit 10.00 220,000.00 2,200,000.00 220,000.00 2,420,000.00 0.47

Set 1.00 2,900,000.00 2,900,000.00 290,000.00 3,190,000.00 0.62
unit 1.00 3,500,000.00 3,500,000.00 350,000.00 3,850,000.00 0.75
Unit 10.00 245,000.00 2,450,000.00 245,000.00 2,695,000.00 0.52
Titik 12.00 235,000.00 2,820,000.00 282,000.00 3,102,000.00 0.60

Titik 2.00 235,000.00 470,000.00 47,000.00 517,000.00 0.10
Titik 10.00 424,139.27 4,241,392.69 424,139.27 4,665,531.95 0.91
Titik 1.00 1,000,000.00 1,000,000.00 100,000.00 1,100,000.00 0.21

82,270,531.95 15.97
M3 0.64 83,600.00 53,504.00 5,350.40 58,854.40 0.01

M3 0.96 218,240.00 209,510.40 20,951.04 230,461.44 0.04
M3 0.96 920,137.00 883,331.52 88,333.15 971,664.67 0.19
M2 3.84 272,734.00 1,047,298.56 104,729.86 1,152,028.42 0.22
M2 6.40 261,069.00 1,670,841.60 167,084.16 1,837,925.76 0.36
Set 2.00 1,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43
Ls 1.00 1,000,000.00 1,000,000.00 100,000.00 1,100,000.00 0.21
7,550,934.69 1.47
KONTRAK ADD - I
VOLUME
Unit 1.00 2,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43

Unit 12.00 350,000.00 4,200,000.00 420,000.00 4,620,000.00 0.90
Unit 5.00 17,250,000.00 86,250,000.00 8,625,000.00 94,875,000.00 18.42
Pkt 1.00 5,500,000.00 5,500,000.00 550,000.00 6,050,000.00 1.17
unit 10.00 700,000.00 7,000,000.00 700,000.00 7,700,000.00 1.49
115,445,000.00 22.41
Ls 1.00 500,000.00 500,000.00 50,000.00 550,000.00 0.11
Ls 1.00 500,000.00 500,000.00 50,000.00 550,000.00 0.11
1,100,000.00 0.21
515,084,876.06 100.00
TUS 2021
SERTIFIKAT : 09 (SEMBILAN)
MINGGU : 09 (SEMBILAN)

(%) (%)
0.70 1,540,000.00 0.30 0.09 192,500.00 0.04 0.79

7.00 7,700,000.00 1.49 0.88 962,500.00 0.19 7.88
0.70 4,158,000.00 0.81 0.09 519,750.00 0.10 0.79
13,398,000.00 2.60 1,674,750.00 0.33
131.40 7,227,000.00 1.40 - - - 131.40

2.17 1,811,701.97 0.35 - - - 2.17
10.00 2,750,000.00 0.53 - - - 10.00
1.00 275,000.00 0.05 - - - 1.00
233.36 6,417,400.00 1.25 - - - 233.36
233.36 7,700,880.00 1.50 - - - 233.36
26,181,981.97 5.08 - -
108.90 14,973,933.33 2.91 36.30 4,991,311.11 0.97 145.20

12.53 3,791,736.67 0.74 4.18 1,263,912.22 0.25 16.71
18,765,670.00 3.64 6,255,223.33 1.21
68.06 24,351,958.04 4.73 68.06

- - - 50.49 1,777,160.00 0.35 50.49
- - 26,129,118.04 5.07
- - - - - - -
- - - - - - -
- - - - - - -
- - - -
- - - - - - -
- - - - - - -
- - - -
- - - - - - -
- - - -
- - - - - - -
- - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- -
- - - 75.00 10,312,500.00 2.00 75.00
- - - 75.00 5,362,500.00 1.04 75.00
- - - 50.00 962,500.00 0.19 50.00
- - - - -
- - - - - - -
- - - - -
- - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - -
- - - - - - -
- - - - - - -
- - - - -
- - - - - - -
- - - - -
- - - - - - -
- - 16,637,500.00 3.23
- - - - - - -
- - - -

(%) (%)
- - - - - - -
- - - - - - -
- - - - - - -
- - - -
- - - - - - -
- - - - - - -
- - - -
58,345,651.97 11.33 50,696,591.37 9.84
Dibuat Oleh :
CV. JAYA BAYA GROUP
Harmadi
Pelaksana
09 (SEMBILAN)
09 (SEMBILAN)
20 MEI 2022 S/D 26 MEI 2022

BOBOT
JUMLAH PEKERJA
HARGA (RP) AN
(%)
1,732,500.00 0.34
8,662,500.00 1.68
4,677,750.00 0.91
15,072,750.00 2.93 11,729,746.05
7,227,000.00 1.40
1,811,701.97 0.35
2,750,000.00 0.53
275,000.00 0.05
6,417,400.00 1.25
7,700,880.00 1.50
26,181,981.97 5.08 35,375,770.68
19,965,244.44 3.88
5,055,648.89 0.98
25,020,893.33 4.86 6,048,760.78
24,351,958.04 4.73
1,777,160.00 0.35
26,129,118.04 5.07 131,176,889.24
- -
- -
- -
- - 64,491,841.59
- -
- -
- - 104,436,742.32
- -
- - 39,490,000.00
- -
- -
- -
- -
- -
- -
10,312,500.00 2.00
5,362,500.00 1.04
962,500.00 0.19
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
16,637,500.00 3.23 59,418,954.54
- -
- - 41,628,807.00

BOBOT
JUMLAH PEKERJA
HARGA (RP) AN
(%)
- -
- -
- -
- - 4,654,100.00
- -
- -
- - 13,556,302.81
109,042,243.34 21.17 21.17
Dibuat Oleh :
raktor Pelaksana
YA BAYA GROUP
LOKASI : BANDA ACEH
NO URAIAN PEKERJAAN

2 Sewa Skafolding
JUMLAH
JUMLAH
JUMLAH
IV PEKERJAAN LANTAI
JUMLAH
V PEKERJAAN DINDING
JUMLAH
JUMLAH
VII PEKERJAAN PINTU
alumunium logo
JUMLAH
3 Pekerjaan AC
4 Pekerjaan MATV
c Microphone meja
JUMLAH
a Galian Tanah
b Pasir Urug
c Beton Mutu K-125
JUMLAH
NO URAIAN PEKERJAAN
JUMLAH
XI PEKERJAAN AKHIR
JUMLAH
TOTAL
Diperiksa Oleh :
Konsultan Supervisi
CV. ARA ENGINEERING
Muhammad Riza, ST
Inspector
GEDUNG FMIPA
BAYA GROUP
1/SPK/BOPTN/2022
ENGINEERING
KONTRAK ADD - I
SAT VOLUME
Ls 1.00 2,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43

Set 10.00 1,000,000.00 10,000,000.00 1,000,000.00 11,000,000.00 2.14
Ls 1.00 5,400,000.00 5,400,000.00 540,000.00 5,940,000.00 1.15
19,140,000.00 3.72
M2 131.40 50,000.00 6,570,000.00 657,000.00 7,227,000.00 1.40

M3 2.17 758,987.00 1,647,001.79 164,700.18 1,811,701.97 0.35
Unit 10.00 250,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53
Unit 1.00 250,000.00 250,000.00 25,000.00 275,000.00 0.05
M2 233.36 25,000.00 5,834,000.00 583,400.00 6,417,400.00 1.25
M2 233.36 30,000.00 7,000,800.00 700,080.00 7,700,880.00 1.50
26,181,981.97 5.08
M2 233.36 125,000.00 29,170,000.00 2,917,000.00 32,087,000.00 6.23

M2 26.86 275,000.00 7,386,500.00 738,650.00 8,125,150.00 1.58
40,212,150.00 7.81
-
M2 233.36 325,258.00 75,902,206.88 7,590,220.69 83,492,427.57 16.21
M1 173.10 32,000.00 5,539,200.00 553,920.00 6,093,120.00 1.18
89,585,547.57 17.39
M2 189.44 215,000.00 40,729,600.00 4,072,960.00 44,802,560.00 8.70

M2 15.40 600,000.00 9,240,000.00 924,000.00 10,164,000.00 1.97
M2 25.60 250,000.00 6,400,000.00 640,000.00 7,040,000.00 1.37
M2 16.30 145,000.00 2,363,500.00 236,350.00 2,599,850.00 0.50
M1 16.30 105,000.00 1,711,500.00 171,150.00 1,882,650.00 0.37
66,489,060.00 12.91
M2 553.60 21,105.00 11,683,728.00 1,168,372.80 12,852,100.80 2.50

M2 233.36 21,105.00 4,925,062.80 492,506.28 5,417,569.08 1.05
18,269,669.88 3.55
Unit 2.00 6,000,000.00 12,000,000.00 1,200,000.00 13,200,000.00 2.56
Unit 10.00 2,600,000.00 26,000,000.00 2,600,000.00 28,600,000.00 5.55
Unit 2.00 3,200,000.00 6,400,000.00 640,000.00 7,040,000.00 1.37
48,840,000.00 9.48
Set 1.00 2,500,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53

- - - - - -
Unit 2.00 225,000.00 450,000.00 45,000.00 495,000.00 0.10
Unit 23.00 175,000.00 4,025,000.00 402,500.00 4,427,500.00 0.86
Unit 40.00 190,000.00 7,600,000.00 760,000.00 8,360,000.00 1.62
Unit 2.00 275,000.00 550,000.00 55,000.00 605,000.00 0.12
Unit 35.00 65,000.00 2,275,000.00 227,500.00 2,502,500.00 0.49
- - - - - - -
M1 150.00 125,000.00 18,750,000.00 1,875,000.00 20,625,000.00 4.00
M1 150.00 65,000.00 9,750,000.00 975,000.00 10,725,000.00 2.08
M1 100.00 17,500.00 1,750,000.00 175,000.00 1,925,000.00 0.37
- - - - - - -
M1 24.00 315,000.00 7,560,000.00 756,000.00 8,316,000.00 1.61
Unit - 5,500,000.00 - - - -
Unit 10.00 220,000.00 2,200,000.00 220,000.00 2,420,000.00 0.47

Set 1.00 2,900,000.00 2,900,000.00 290,000.00 3,190,000.00 0.62
unit 1.00 3,500,000.00 3,500,000.00 350,000.00 3,850,000.00 0.75
Unit 10.00 245,000.00 2,450,000.00 245,000.00 2,695,000.00 0.52
Titik 12.00 235,000.00 2,820,000.00 282,000.00 3,102,000.00 0.60

Titik 2.00 235,000.00 470,000.00 47,000.00 517,000.00 0.10
Titik 10.00 424,139.27 4,241,392.69 424,139.27 4,665,531.95 0.91
Titik 1.00 1,000,000.00 1,000,000.00 100,000.00 1,100,000.00 0.21

82,270,531.95 15.97
M3 0.64 83,600.00 53,504.00 5,350.40 58,854.40 0.01

M3 0.96 218,240.00 209,510.40 20,951.04 230,461.44 0.04
M3 0.96 920,137.00 883,331.52 88,333.15 971,664.67 0.19
M2 3.84 272,734.00 1,047,298.56 104,729.86 1,152,028.42 0.22
M2 6.40 261,069.00 1,670,841.60 167,084.16 1,837,925.76 0.36
Set 2.00 1,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43
Ls 1.00 1,000,000.00 1,000,000.00 100,000.00 1,100,000.00 0.21
7,550,934.69 1.47
KONTRAK ADD - I
VOLUME
Unit 1.00 2,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43

Unit 12.00 350,000.00 4,200,000.00 420,000.00 4,620,000.00 0.90
Unit 5.00 17,250,000.00 86,250,000.00 8,625,000.00 94,875,000.00 18.42
Pkt 1.00 5,500,000.00 5,500,000.00 550,000.00 6,050,000.00 1.17
unit 10.00 700,000.00 7,000,000.00 700,000.00 7,700,000.00 1.49
115,445,000.00 22.41
Ls 1.00 500,000.00 500,000.00 50,000.00 550,000.00 0.11
Ls 1.00 500,000.00 500,000.00 50,000.00 550,000.00 0.11
1,100,000.00 0.21
515,084,876.06 100.00
TUS 2021
SERTIFIKAT : 10 (SEPULUH)
MINGGU : 10 (SEPULUH)
TANGGAL : 27 MEI 2022 S/D 2 JUNI 20

(%) (%)
0.79 1,732,500.00 0.34 0.09 192,500.00 0.04 0.88

7.88 8,662,500.00 1.68 0.88 962,500.00 0.19 8.75
0.79 4,677,750.00 0.91 0.09 519,750.00 0.10 0.88
15,072,750.00 2.93 1,674,750.00 0.33
131.40 7,227,000.00 1.40 - - - 131.40

2.17 1,811,701.97 0.35 - - - 2.17
10.00 2,750,000.00 0.53 - - - 10.00
1.00 275,000.00 0.05 - - - 1.00
233.36 6,417,400.00 1.25 - - - 233.36
233.36 7,700,880.00 1.50 - - - 233.36
26,181,981.97 5.08 - -
145.20 19,965,244.44 3.88 36.30 4,991,311.11 0.97 181.50

16.71 5,055,648.89 0.98 4.18 1,263,912.22 0.25 20.89
25,020,893.33 4.86 6,255,223.33 1.21
68.06 24,351,958.04 4.73 68.06 24,351,958.04 4.73 136.13

50.49 1,777,160.00 0.35 50.49 1,777,160.00 0.35 100.98
26,129,118.04 5.07 26,129,118.04 5.07
- - - - - - -
- - - - - - -
- - - - - - -
- - - -
- - - - - - -
- - - - - - -
- - - -
- - - - - - -
- - - -
- - - - - - -
- - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- -
75.00 10,312,500.00 2.00 75.00 10,312,500.00 2.00 150.00
75.00 5,362,500.00 1.04 75.00 5,362,500.00 1.04 150.00
50.00 962,500.00 0.19 50.00 962,500.00 0.19 100.00
- - - - -
- - - - - - -
- - - - -
- - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - -
- - - - - - -
- - - - - - -
- - - - -
- - - - - - -
- - - - -
- - - - - - -
16,637,500.00 3.23 16,637,500.00 3.23
- - - - - - -
- - - -

(%) (%)
- - - - - - -
- - - - - - -
- - - - - - -
- - - -
- - - - - - -
- - - - - - -
- - - -
109,042,243.34 21.17 50,696,591.37 9.84
Dibuat Oleh :
CV. JAYA BAYA GROUP
Harmadi
Pelaksana
10 (SEPULUH)
10 (SEPULUH)
27 MEI 2022 S/D 2 JUNI 2022

BOBOT
JUMLAH PEKERJA
HARGA (RP) AN
(%)
1,925,000.00 0.37
9,625,000.00 1.87
5,197,500.00 1.01
16,747,500.00 3.25 11,729,746.05
7,227,000.00 1.40
1,811,701.97 0.35
2,750,000.00 0.53
275,000.00 0.05
6,417,400.00 1.25
7,700,880.00 1.50
26,181,981.97 5.08 35,375,770.68
24,956,555.56 4.85
6,319,561.11 1.23
31,276,116.67 6.07 6,048,760.78
48,703,916.08 9.46
3,554,320.00 0.69
52,258,236.08 10.15 131,176,889.24
- -
- -
- -
- - 64,491,841.59
- -
- -
- - 104,436,742.32
- -
- - 39,490,000.00
- -
- -
- -
- -
- -
- -
20,625,000.00 4.00
10,725,000.00 2.08
1,925,000.00 0.37
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
33,275,000.00 6.46 59,418,954.54
- -
- - 41,628,807.00

BOBOT
JUMLAH PEKERJA
HARGA (RP) AN
(%)
- -
- -
- -
- - 4,654,100.00
- -
- -
- - 13,556,302.81
159,738,834.72 31.01 31.01
Dibuat Oleh :
raktor Pelaksana
YA BAYA GROUP
LOKASI : BANDA ACEH
NO URAIAN PEKERJAAN

2 Sewa Skafolding
JUMLAH
JUMLAH
JUMLAH
IV PEKERJAAN LANTAI
JUMLAH
V PEKERJAAN DINDING
JUMLAH
JUMLAH
VII PEKERJAAN PINTU
alumunium logo
JUMLAH
3 Pekerjaan AC
4 Pekerjaan MATV
c Microphone meja
JUMLAH
a Galian Tanah
b Pasir Urug
c Beton Mutu K-125
JUMLAH
NO URAIAN PEKERJAAN
JUMLAH
XI PEKERJAAN AKHIR
JUMLAH
TOTAL
Diperiksa Oleh :
Konsultan Supervisi
CV. ARA ENGINEERING
Muhammad Riza, ST
Inspector
GEDUNG FMIPA
BAYA GROUP
1/SPK/BOPTN/2022
ENGINEERING
KONTRAK ADD - I
SAT VOLUME
Ls 1.00 2,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43

Set 10.00 1,000,000.00 10,000,000.00 1,000,000.00 11,000,000.00 2.14
Ls 1.00 5,400,000.00 5,400,000.00 540,000.00 5,940,000.00 1.15
19,140,000.00 3.72
M2 131.40 50,000.00 6,570,000.00 657,000.00 7,227,000.00 1.40

M3 2.17 758,987.00 1,647,001.79 164,700.18 1,811,701.97 0.35
Unit 10.00 250,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53
Unit 1.00 250,000.00 250,000.00 25,000.00 275,000.00 0.05
M2 233.36 25,000.00 5,834,000.00 583,400.00 6,417,400.00 1.25
M2 233.36 30,000.00 7,000,800.00 700,080.00 7,700,880.00 1.50
26,181,981.97 5.08
M2 233.36 125,000.00 29,170,000.00 2,917,000.00 32,087,000.00 6.23

M2 26.86 275,000.00 7,386,500.00 738,650.00 8,125,150.00 1.58
40,212,150.00 7.81
-
M2 233.36 325,258.00 75,902,206.88 7,590,220.69 83,492,427.57 16.21
M1 173.10 32,000.00 5,539,200.00 553,920.00 6,093,120.00 1.18
89,585,547.57 17.39
M2 189.44 215,000.00 40,729,600.00 4,072,960.00 44,802,560.00 8.70

M2 15.40 600,000.00 9,240,000.00 924,000.00 10,164,000.00 1.97
M2 25.60 250,000.00 6,400,000.00 640,000.00 7,040,000.00 1.37
M2 16.30 145,000.00 2,363,500.00 236,350.00 2,599,850.00 0.50
M1 16.30 105,000.00 1,711,500.00 171,150.00 1,882,650.00 0.37
66,489,060.00 12.91
M2 553.60 21,105.00 11,683,728.00 1,168,372.80 12,852,100.80 2.50

M2 233.36 21,105.00 4,925,062.80 492,506.28 5,417,569.08 1.05
18,269,669.88 3.55
Unit 2.00 6,000,000.00 12,000,000.00 1,200,000.00 13,200,000.00 2.56
Unit 10.00 2,600,000.00 26,000,000.00 2,600,000.00 28,600,000.00 5.55
Unit 2.00 3,200,000.00 6,400,000.00 640,000.00 7,040,000.00 1.37
48,840,000.00 9.48
Set 1.00 2,500,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53

- - - - - -
Unit 2.00 225,000.00 450,000.00 45,000.00 495,000.00 0.10
Unit 23.00 175,000.00 4,025,000.00 402,500.00 4,427,500.00 0.86
Unit 40.00 190,000.00 7,600,000.00 760,000.00 8,360,000.00 1.62
Unit 2.00 275,000.00 550,000.00 55,000.00 605,000.00 0.12
Unit 35.00 65,000.00 2,275,000.00 227,500.00 2,502,500.00 0.49
- - - - - - -
M1 150.00 125,000.00 18,750,000.00 1,875,000.00 20,625,000.00 4.00
M1 150.00 65,000.00 9,750,000.00 975,000.00 10,725,000.00 2.08
M1 100.00 17,500.00 1,750,000.00 175,000.00 1,925,000.00 0.37
- - - - - - -
M1 24.00 315,000.00 7,560,000.00 756,000.00 8,316,000.00 1.61
Unit - 5,500,000.00 - - - -
Unit 10.00 220,000.00 2,200,000.00 220,000.00 2,420,000.00 0.47

Set 1.00 2,900,000.00 2,900,000.00 290,000.00 3,190,000.00 0.62
unit 1.00 3,500,000.00 3,500,000.00 350,000.00 3,850,000.00 0.75
Unit 10.00 245,000.00 2,450,000.00 245,000.00 2,695,000.00 0.52
Titik 12.00 235,000.00 2,820,000.00 282,000.00 3,102,000.00 0.60

Titik 2.00 235,000.00 470,000.00 47,000.00 517,000.00 0.10
Titik 10.00 424,139.27 4,241,392.69 424,139.27 4,665,531.95 0.91
Titik 1.00 1,000,000.00 1,000,000.00 100,000.00 1,100,000.00 0.21

82,270,531.95 15.97
M3 0.64 83,600.00 53,504.00 5,350.40 58,854.40 0.01

M3 0.96 218,240.00 209,510.40 20,951.04 230,461.44 0.04
M3 0.96 920,137.00 883,331.52 88,333.15 971,664.67 0.19
M2 3.84 272,734.00 1,047,298.56 104,729.86 1,152,028.42 0.22
M2 6.40 261,069.00 1,670,841.60 167,084.16 1,837,925.76 0.36
Set 2.00 1,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43
Ls 1.00 1,000,000.00 1,000,000.00 100,000.00 1,100,000.00 0.21
7,550,934.69 1.47
KONTRAK ADD - I
VOLUME
Unit 1.00 2,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43

Unit 12.00 350,000.00 4,200,000.00 420,000.00 4,620,000.00 0.90
Unit 5.00 17,250,000.00 86,250,000.00 8,625,000.00 94,875,000.00 18.42
Pkt 1.00 5,500,000.00 5,500,000.00 550,000.00 6,050,000.00 1.17
unit 10.00 700,000.00 7,000,000.00 700,000.00 7,700,000.00 1.49
115,445,000.00 22.41
Ls 1.00 500,000.00 500,000.00 50,000.00 550,000.00 0.11
Ls 1.00 500,000.00 500,000.00 50,000.00 550,000.00 0.11
1,100,000.00 0.21
515,084,876.06 100.00
TUS 2021
SERTIFIKAT : 01 (SATU)
MINGGU : 01 (SATU)
TANGGAL : 03 JUNI 2022 S/D 09 JUNI

(%) (%)
0.88 1,925,000.00 0.37 0.09 192,500.00 0.04 0.96

8.75 9,625,000.00 1.87 0.88 962,500.00 0.19 9.63
0.88 5,197,500.00 1.01 0.09 519,750.00 0.10 0.96
16,747,500.00 3.25 1,674,750.00 0.33
131.40 7,227,000.00 1.40 - - - 131.40

2.17 1,811,701.97 0.35 - - - 2.17
10.00 2,750,000.00 0.53 - - - 10.00
1.00 275,000.00 0.05 - - - 1.00
233.36 6,417,400.00 1.25 - - - 233.36
233.36 7,700,880.00 1.50 - - - 233.36
26,181,981.97 5.08 - -
181.50 24,956,555.56 4.85 36.30 4,991,311.11 0.97 217.80

20.89 6,319,561.11 1.23 4.18 1,263,912.22 0.25 25.07
31,276,116.67 6.07 6,255,223.33 1.21
68.06 24,351,958.04 4.73 68.06 24,351,958.04 4.73 136.13

50.49 1,777,160.00 0.35 50.49 1,777,160.00 0.35 100.98
26,129,118.04 5.07 26,129,118.04 5.07
- - - 94.72 22,401,280.00 4.35 94.72

- - - - - - -
- - - - - - -
-
-
- - 22,401,280.00 4.35
- - - - - - -
- - - - - - -
- - - -
- - - - - - -
- - - -
- - - - - - -
- - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- -
150.00 20,625,000.00 4.00 - - - 150.00
150.00 10,725,000.00 2.08 - - - 150.00
100.00 1,925,000.00 0.37 - - - 100.00
- - - - -
- - - - - - -
- - - - -
- - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - -
- - - - - - -
- - - - - - -
- - - - -
- - - - - - -
- - - - -
- - - - - - -
33,275,000.00 6.46 - -
- - - - - - -
- - - -

(%) (%)
- - - - - - -
- - - - - - -
- - - - - - -
- - - -
- - - - - - -
- - - - - - -
- - - -
133,609,716.68 25.94 56,460,371.37 10.96
Dibuat Oleh :
CV. JAYA BAYA GROUP
Harmadi
Pelaksana
03 JUNI 2022 S/D 09 JUNI 2022

BOBOT
JUMLAH PEKERJA
HARGA (RP) AN
(%)
2,117,500.00 0.41
10,587,500.00 2.06
5,717,250.00 1.11
18,422,250.00 3.58 11,729,746.05
7,227,000.00 1.40
1,811,701.97 0.35
2,750,000.00 0.53
275,000.00 0.05
6,417,400.00 1.25
7,700,880.00 1.50
26,181,981.97 5.08 35,375,770.68
29,947,866.67 5.81
7,583,473.33 1.47
37,531,340.00 7.29 6,048,760.78
48,703,916.08 9.46
3,554,320.00 0.69
52,258,236.08 10.15 131,176,889.24
22,401,280.00 4.35
- -
- -
22,401,280.00 4.35 64,491,841.59
- -
- -
- - 104,436,742.32
- -
- - 39,490,000.00
- -
- -
- -
- -
- -
- -
20,625,000.00 4.00
10,725,000.00 2.08
1,925,000.00 0.37
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
33,275,000.00 6.46 59,418,954.54
- -
- - 41,628,807.00

BOBOT
JUMLAH PEKERJA
HARGA (RP) AN
(%)
- -
- -
- -
- - 4,654,100.00
- -
- -
- - 13,556,302.81
190,070,088.05 36.90 36.90
Dibuat Oleh :
raktor Pelaksana
YA BAYA GROUP
SERTIFIKAT BULANAN
PEKERJAAN : RENOVASI RUANG OSCE PROGRAM STUDI APOTEKER JURUSAN FARMASI FMIPA USK(BOPTN)
LOKASI : BANDA ACEH Sertifikat Bulanan
MC - 01
NILAI KONTRAK : Rp 515,084,876.00 Periode
SUMBER DANA/THN ANGGARAN : DAK/2021 25 MARET 2022
TANGGAL MULAI PEKERJAAN : 25 MARET 2022 s.d
TANGGAL AKHIR PEKERJAAN : 12 JUNI 2022 21 APRIL 2022
KONTRAK ADD - I TERMIN S/D BULAN LALU TERMIN BULAN INI TERMIN S/D BULAN INI
BOBOT
NO URAIAN PEKERJAAN HARGA JUMLAH PPN TOTAL JUMLAH BOBOT JUMLAH JUMLAH BOBOT JUMLAH BOBOT
PEKERJA
SAT VOLUME VOLUME VOLUME PEKERJAA VOLUME PEKERJA
AN
SATUAN (RP) HARGA (RP) 10% (RP) HARGA (RP) (%) HARGA (RP) HARGA (RP) N (%) HARGA (RP) AN (%)
(%)
1 Mobilisasi dan demobilisasi (material & tenaga kerja) Ls 1.00 2,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43 - - 0.35 770,000.00 0.15 0.35 770,000.00 0.15
2 Sewa Skafolding Set 10.00 1,000,000.00 10,000,000.00 1,000,000.00 11,000,000.00 2.14 - - 3.50 3,850,000.00 0.75 3.50 3,850,000.00 0.75
3 Rencana Kesehatan & Keselamatan Kerja (RK3) Ls 1.00 5,400,000.00 5,400,000.00 540,000.00 5,940,000.00 1.15 - - 0.35 2,079,000.00 0.40 0.35 2,079,000.00 0.40
JUMLAH 19,140,000.00 3.72 - - - 6,699,000.00 1.30 6,699,000.00 1.30
II PEKERJAAN PEMBONGKARAN -
1 Pekerjaan Pembongkaran Dinding Partisi Triplek/kaca + kusen dan p M2 131.40 50,000.00 6,570,000.00 657,000.00 7,227,000.00 1.40 - - 87.60 4,818,000.00 0.94 87.60 4,818,000.00 0.94
2 Pekerjaan Pembongkaran Dinding Bata lama M3 2.17 758,987.00 1,647,001.79 164,700.18 1,811,701.97 0.35 - - 1.45 1,207,801.31 0.23 1.45 1,207,801.31 0.23
3 Pekerjaan Pembongkaran pintu & Jendela eksisting Unit 10.00 250,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53 - - 6.67 1,833,333.33 0.36 6.67 1,833,333.33 0.36
4 Pembongkaran Folding Gate Existing Unit 1.00 250,000.00 250,000.00 25,000.00 275,000.00 0.05 - - 0.67 183,333.33 0.04 0.67 183,333.33 0.04
5 Pekerjaan Pembongkaran Plafon eksisting M2 233.36 25,000.00 5,834,000.00 583,400.00 6,417,400.00 1.25 - - 155.57 4,278,266.67 0.83 155.57 4,278,266.67 0.83
6 Pekerjaan Pembongkaran Lantai Existing dan Pembersihan M2 233.36 30,000.00 7,000,800.00 700,080.00 7,700,880.00 1.50 - - 155.57 5,133,920.00 1.00 155.57 5,133,920.00 1.00
JUMLAH 26,181,981.97 5.08 - - 17,454,654.65 3.39 17,454,654.65 3.39
1 Plafond Gypsum furing C-jaya, gypsum board 9mm M2 233.36 125,000.00 29,170,000.00 2,917,000.00 32,087,000.00 6.23 - - - - - - - -
2 Plafond PVC furing C-jaya, PVC board 9mm (putih list nat) M2 26.86 275,000.00 7,386,500.00 738,650.00 8,125,150.00 1.58 - - - - - - - - -
JUMLAH 40,212,150.00 7.81 - - - - - -
IV PEKERJAAN LANTAI -
1 Pekerjaan Lantai Granit Ex. Indogress 60x60 cm , Topaz M2 233.36 325,258.00 75,902,206.88 7,590,220.69 83,492,427.57 16.21
2 Pekerjaan Plint Lantai T.10 cm, steinless 304 hairline tebal 1 mm M1 173.10 32,000.00 5,539,200.00 553,920.00 6,093,120.00 1.18 - - - - - - - -
JUMLAH 89,585,547.57 17.39 - - - - - -
V PEKERJAAN DINDING
1 Pekerjaan dinding partisi gypsum 2 muka M2 189.44 215,000.00 40,729,600.00 4,072,960.00 44,802,560.00 8.70 - - - - - - - -
2 Pekerjaan dinding Kusen Alumunium coating hitam w/Kaca 5mm fin. M2 15.40 600,000.00 9,240,000.00 924,000.00 10,164,000.00 1.97 - - - - - - - - -
3 Pekerjaan Kolom Treatment (lapis HPL) M2 25.60 250,000.00 6,400,000.00 640,000.00 7,040,000.00 1.37 - - - - - - - -
4 Pekerjaan wallpaper (grey) M2 16.30 145,000.00 2,363,500.00 236,350.00 2,599,850.00 0.50
5 Skirting (batasan Wallpaper) multi fin.Cat Duco M1 16.30 105,000.00 1,711,500.00 171,150.00 1,882,650.00 0.37
JUMLAH 66,489,060.00 12.91 - - - - - -
1 Pengecatan Dinding Interior (cat mowilex E-100) M2 553.60 21,105.00 11,683,728.00 1,168,372.80 12,852,100.80 2.50 - - - - - - - -
2 Pengecatan Plafon (cat mowilex E-100) M2 233.36 21,105.00 4,925,062.80 492,506.28 5,417,569.08 1.05 - - - - - - - -
JUMLAH 18,269,669.88 3.55 - - - - - -
VII PEKERJAAN PINTU
1 Pintu Kaca Frameless pintu utama (komplit set terpasang) uk. Unit 2.00 6,000,000.00 12,000,000.00 1,200,000.00 13,200,000.00 2.56
2 Pintu kaca90x210
5mm + cmKusen
+ stiker sanblast cutting
alumunium logo (komplit
+ Asesories Unit 10.00 2,600,000.00 26,000,000.00 2,600,000.00 28,600,000.00 5.55 - - - - - - - -
3 terpasang)
Pintu Double Plywood Fin.HPL + Kusen + door closer (komplit Unit 2.00 3,200,000.00 6,400,000.00 640,000.00 7,040,000.00 1.37
JUMLAH terpasang) 48,840,000.00 9.48 - - - - - -
1 Pekerjaan, Daya, Panel dan Kabel Set 1.00 2,500,000.00 2,500,000.00 250,000.00 2,750,000.00 0.53 - - - - - - - -
a Pekerjaan Panel SDP Per Lantai Lengkap Terpasang - - - - - -
2 Pekerjaan Penerangan dan Stop Kontak Unit 2.00 225,000.00 450,000.00 45,000.00 495,000.00 0.10
a Lampu Philips LED TL 2 x 18 W Cover Lengkap Aksessoris Terpas Unit 23.00 175,000.00 4,025,000.00 402,500.00 4,427,500.00 0.86
b Lampu Philips LED TL 2 x 8 W Cover Lengkap Aksessoris Terpasan Unit 40.00 190,000.00 7,600,000.00 760,000.00 8,360,000.00 1.62
c Downlight Philips LED 18 W (putih) Lengkap Aksessoris Terpasang Unit 2.00 275,000.00 550,000.00 55,000.00 605,000.00 0.12
d Spotlight 3-5 W Lengkap Aksessoris Terpasang (indoor) Unit 35.00 65,000.00 2,275,000.00 227,500.00 2,502,500.00 0.49
3 Pekerjaan AC - - - - - - -
a Instalasi Pipa Refrigrant (AC Split Wall Mounted 1 PK & 2 PK) M1 150.00 125,000.00 18,750,000.00 1,875,000.00 20,625,000.00 4.00
Pekerjaan Kabel Power AC NYM, 3x2,5 mm2 Lengkap terpasang
b M1 150.00 65,000.00 9,750,000.00 975,000.00 10,725,000.00 2.08
(dari Indoor ke Outdoor)
c Instalasi Pipa Drain M1 100.00 17,500.00 1,750,000.00 175,000.00 1,925,000.00 0.37
4 Pekerjaan MATV - - - - - - -
a Instalasi kabel MATV include material M1 24.00 315,000.00 7,560,000.00 756,000.00 8,316,000.00 1.61
b Monitor/TV LED Full HD 43 "Ex. Samsung Unit - 5,500,000.00 - - - -
a Celling Speaker 8" Unit 10.00 220,000.00 2,200,000.00 220,000.00 2,420,000.00 0.47
b Audio Amplifire merk VPK Set 1.00 2,900,000.00 2,900,000.00 290,000.00 3,190,000.00 0.62
c Microphone meja unit 1.00 3,500,000.00 3,500,000.00 350,000.00 3,850,000.00 0.75
d Instalasi Audio include material Unit 10.00 245,000.00 2,450,000.00 245,000.00 2,695,000.00 0.52
a Pekerjaan Instalasi include material Kabel UTP cat 6 + pipa conduit Titik 12.00 235,000.00 2,820,000.00 282,000.00 3,102,000.00 0.60
b Pekerjaan Instalasi include material Kabel HDMI + pipa konduit Titik 2.00 235,000.00 470,000.00 47,000.00 517,000.00 0.10
a Pekerjaan calling Button System komplit berfungsi Titik 10.00 424,139.27 4,241,392.69 424,139.27 4,665,531.95 0.91
a Pemindahan Box Panel Titik 1.00 1,000,000.00 1,000,000.00 100,000.00 1,100,000.00 0.21
JUMLAH 82,270,531.95 15.97 - - - - - -
a Galian Tanah M3 0.64 83,600.00 53,504.00 5,350.40 58,854.40 0.01
b Pasir Urug M3 0.96 218,240.00 209,510.40 20,951.04 230,461.44 0.04
c Beton Mutu K-125 M3 0.96 920,137.00 883,331.52 88,333.15 971,664.67 0.19
d Bekisting 2x Pakai M2 3.84 272,734.00 1,047,298.56 104,729.86 1,152,028.42 0.22
2 Pekerjaan Lantai Granit Ex. Roman Unpolish grey 40x40 cm M2 6.40 261,069.00 1,670,841.60 167,084.16 1,837,925.76 0.36
3 Pekerjaan Pipa Galvanis 2 inch (P.4 meter)+kran air 4 unit terpasan Set 2.00 1,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43
4 Pekerjaan Instalasi Air Bersih + Material Ls 1.00 1,000,000.00 1,000,000.00 100,000.00 1,100,000.00 0.21 - - - - - - - -
JUMLAH 7,550,934.69 1.47 - - - - - -
KONTRAK ADD - I BOBOT MINGGU INI KOMULATIF S/D MINGGU INI

NO URAIAN PEKERJAAN SAT HARGA JUMLAH PPN TOTAL JUMLAH BOBOT JUMLAH JUMLAH BOBOT JUMLAH BOBOT
PEKERJA
VOLUME VOLUME VOLUME PEKERJAA VOLUME PEKERJA
SATUAN (RP) HARGA (RP) 10% (RP) HARGA (RP) (%) HARGA (RP) AN HARGA (RP) HARGA (RP)
N (%) AN (%)
X PEKERJAAN LAIN-LAIN (%)
1 Pekerjaan Meja Lipat Operator uk.60x120 bahan Plywood fin.HPL Unit 1.00 2,000,000.00 2,000,000.00 200,000.00 2,200,000.00 0.43 - - - - - - - - -
2 Pekerjaan Akrilic Signate Ruangan Unit 12.00 350,000.00 4,200,000.00 420,000.00 4,620,000.00 0.90
3 Pekerjaan Pemasangan AC Daikin MULTI S 3 (1, 1, 1) PK INVERT Unit 5.00 17,250,000.00 86,250,000.00 8,625,000.00 94,875,000.00 18.42 - - - - - - - - -
4 Pekerjaan Pemasangan CCTV Pkt 1.00 5,500,000.00 5,500,000.00 550,000.00 6,050,000.00 1.17 - - - - - - - - -
5 Pekerjaan Pemasangan Interval Timer Bell OSCE unit 10.00 700,000.00 7,000,000.00 700,000.00 7,700,000.00 1.49
JUMLAH 115,445,000.00 22.41 - - - - - -
XI PEKERJAAN AKHIR
1 Pekerjaan Administasi Dan Pelaporan Ls 1.00 500,000.00 500,000.00 50,000.00 550,000.00 0.11 - - - - - - - - -
2 Pekerjaan Pembersihan Akhir Ls 1.00 500,000.00 500,000.00 50,000.00 550,000.00 0.11 - - - - - - - - -
JUMLAH 1,100,000.00 0.21 - - - - - -
TOTAL 515,084,876.06 100.00 - - 4.69

CV. ARA ENGINEERING CV. JAYA BAYA GROUP

Inspector Pelaksana
PEKERJAAN : RENOVASI RUANG OSCE PROGRAM STUDI APOTEKER JURUSAN FARMA
LOKASI : BANDA ACEH
KONTR
NO URAIAN PEKERJAAN HARGA
SAT VOLUME
SATUAN (RP)
1 Mobilisasi dan demobilisasi (material & tenaga kerja) Ls 1.00 2,000,000.00
2 Sewa Skafolding Set 10.00 1,000,000.00
3 Rencana Kesehatan & Keselamatan Kerja (RK3) Ls 1.00 5,400,000.00
JUMLAH
1 Pekerjaan Pembongkaran Dinding Partisi Triplek/kaca + kusen dan p M2 131.40 50,000.00
2 Pekerjaan Pembongkaran Dinding Bata lama M3 2.17 758,987.00
3 Pekerjaan Pembongkaran pintu & Jendela eksisting Unit 10.00 250,000.00
4 Pembongkaran Folding Gate Existing Unit 1.00 250,000.00
5 Pekerjaan Pembongkaran Plafon eksisting M2 233.36 25,000.00
6 Pekerjaan Pembongkaran Lantai Existing dan Pembersihan M2 233.36 30,000.00
JUMLAH
1 Plafond Gypsum furing C-jaya, gypsum board 9mm M2 233.36 125,000.00
2 Plafond PVC furing C-jaya, PVC board 9mm (putih list nat) M2 26.86 275,000.00
JUMLAH
IV PEKERJAAN LANTAI
1 Pekerjaan Lantai Granit Ex. Indogress 60x60 cm , Topaz M2 233.36 325,258.00
2 Pekerjaan Plint Lantai T.10 cm, steinless 304 hairline tebal 1 mm M1 173.10 32,000.00
JUMLAH
V PEKERJAAN DINDING
1 Pekerjaan dinding partisi gypsum 2 muka M2 189.44 215,000.00
2 Pekerjaan dinding Kusen Alumunium coating hitam w/Kaca 5mm fin. M2 15.40 600,000.00
3 Pekerjaan Kolom Treatment (lapis HPL) M2 25.60 250,000.00
4 Pekerjaan wallpaper (grey) M2 16.30 145,000.00
5 Skirting (batasan Wallpaper) multi fin.Cat Duco M1 16.30 105,000.00
JUMLAH
1 Pengecatan Dinding Interior (cat mowilex E-100) M2 553.60 21,105.00
2 Pengecatan Plafon (cat mowilex E-100) M2 233.36 21,105.00
JUMLAH
VII PEKERJAAN PINTU
1 Pintu Kaca Frameless pintu utama (komplit set terpasang) uk. Unit 2.00 6,000,000.00
2 Pintu kaca90x210
5mm + cmKusen
+ Asesories Unit 10.00 2,600,000.00
3 Pintu Double Plywood Fin.HPLterpasang)
+ Kusen + door closer (komplit Unit 2.00 3,200,000.00
JUMLAH terpasang)
1 Pekerjaan, Daya, Panel dan Kabel Set 1.00 2,500,000.00
a Pekerjaan Panel SDP Per Lantai Lengkap Terpasang - -
2 Pekerjaan Penerangan dan Stop Kontak Unit 2.00 225,000.00
a Lampu Philips LED TL 2 x 18 W Cover Lengkap Aksessoris Terpas Unit 23.00 175,000.00
b Lampu Philips LED TL 2 x 8 W Cover Lengkap Aksessoris Terpasa Unit 40.00 190,000.00
c Downlight Philips LED 18 W (putih) Lengkap Aksessoris Terpasang Unit 2.00 275,000.00
d Spotlight 3-5 W Lengkap Aksessoris Terpasang (indoor) Unit 35.00 65,000.00
3 Pekerjaan AC - - -
a Instalasi Pipa Refrigrant (AC Split Wall Mounted 1 PK & 2 PK) M1 150.00 125,000.00
b M1 150.00 65,000.00
c Instalasi Pipa Drain M1 100.00 17,500.00
4 Pekerjaan MATV - - -
a Instalasi kabel MATV include material M1 24.00 315,000.00
b Monitor/TV LED Full HD 43 "Ex. Samsung Unit - 5,500,000.00
a Celling Speaker 8" Unit 10.00 220,000.00
b Audio Amplifire merk VPK Set 1.00 2,900,000.00
c Microphone meja unit 1.00 3,500,000.00
d Instalasi Audio include material Unit 10.00 245,000.00
a Pekerjaan Instalasi include material Kabel UTP cat 6 + pipa conduit Titik 12.00 235,000.00
b Pekerjaan Instalasi include material Kabel HDMI + pipa konduit Titik 2.00 235,000.00
a Pekerjaan calling Button System komplit berfungsi Titik 10.00 424,139.27
a Pemindahan Box Panel Titik 1.00 1,000,000.00
JUMLAH
a Galian Tanah M3 0.64 83,600.00
b Pasir Urug M3 0.96 218,240.00
c Beton Mutu K-125 M3 0.96 920,137.00
d Bekisting 2x Pakai M2 3.84 272,734.00
2 Pekerjaan Lantai Granit Ex. Roman Unpolish grey 40x40 cm M2 6.40 261,069.00
3 Pekerjaan Pipa Galvanis 2 inch (P.4 meter)+kran air 4 unit terpasan Set 2.00 1,000,000.00
4 Pekerjaan Instalasi Air Bersih + Material Ls 1.00 1,000,000.00
JUMLAH
KONTR
NO URAIAN PEKERJAAN SAT HARGA
VOLUME
SATUAN (RP)
1 Pekerjaan Meja Lipat Operator uk.60x120 bahan Plywood fin.HPL Unit 1.00 2,000,000.00
2 Pekerjaan Akrilic Signate Ruangan Unit 12.00 350,000.00
3 Pekerjaan Pemasangan AC Daikin MULTI S 3 (1, 1, 1) PK INVERT Unit 5.00 17,250,000.00
4 Pekerjaan Pemasangan CCTV Pkt 1.00 5,500,000.00
5 Pekerjaan Pemasangan Interval Timer Bell OSCE unit 10.00 700,000.00
JUMLAH
XI PEKERJAAN AKHIR
1 Pekerjaan Administasi Dan Pelaporan Ls 1.00 500,000.00
2 Pekerjaan Pembersihan Akhir Ls 1.00 500,000.00
JUMLAH
TOTAL
Diperiksa Oleh :
Konsultan Supervisi
CV. ARA ENGINEERING
Muhammad Riza, ST
Inspector
SERTIFIKAT BULANAN
EKER JURUSAN FARMASI FMIPA USK(BOPTN)
KONTRAK ADD - I TERMIN S/D BULAN LALU

JUMLAH PPN TOTAL JUMLAH BOBOT JUMLAH
VOLUME
HARGA (RP) 10% (RP) HARGA (RP) (%) HARGA (RP)
2,000,000.00 200,000.00 2,200,000.00 0.43 0.35 770,000.00

10,000,000.00 1,000,000.00 11,000,000.00 2.14 3.50 3,850,000.00
5,400,000.00 540,000.00 5,940,000.00 1.15 0.35 2,079,000.00
19,140,000.00 3.72 - 6,699,000.00
-
6,570,000.00 657,000.00 7,227,000.00 1.40 87.60 4,818,000.00
1,647,001.79 164,700.18 1,811,701.97 0.35 1.45 1,207,801.31
2,500,000.00 250,000.00 2,750,000.00 0.53 6.67 1,833,333.33
250,000.00 25,000.00 275,000.00 0.05 0.67 183,333.33
5,834,000.00 583,400.00 6,417,400.00 1.25 155.57 4,278,266.67
7,000,800.00 700,080.00 7,700,880.00 1.50 155.57 5,133,920.00
26,181,981.97 5.08 - 17,454,654.65
29,170,000.00 2,917,000.00 32,087,000.00 6.23 -

7,386,500.00 738,650.00 8,125,150.00 1.58 - -
40,212,150.00 7.81 -
-
75,902,206.88 7,590,220.69 83,492,427.57 16.21
5,539,200.00 553,920.00 6,093,120.00 1.18 -
89,585,547.57 17.39 -
40,729,600.00 4,072,960.00 44,802,560.00 8.70 -

9,240,000.00 924,000.00 10,164,000.00 1.97 - -
6,400,000.00 640,000.00 7,040,000.00 1.37 -
2,363,500.00 236,350.00 2,599,850.00 0.50
1,711,500.00 171,150.00 1,882,650.00 0.37
66,489,060.00 12.91 -
11,683,728.00 1,168,372.80 12,852,100.80 2.50 -

4,925,062.80 492,506.28 5,417,569.08 1.05 -
18,269,669.88 3.55 -
12,000,000.00 1,200,000.00 13,200,000.00 2.56

26,000,000.00 2,600,000.00 28,600,000.00 5.55 -
6,400,000.00 640,000.00 7,040,000.00 1.37
48,840,000.00 9.48 -
2,500,000.00 250,000.00 2,750,000.00 0.53 -

- - - -
450,000.00 45,000.00 495,000.00 0.10
4,025,000.00 402,500.00 4,427,500.00 0.86
7,600,000.00 760,000.00 8,360,000.00 1.62
550,000.00 55,000.00 605,000.00 0.12
2,275,000.00 227,500.00 2,502,500.00 0.49
- - - -
18,750,000.00 1,875,000.00 20,625,000.00 4.00
9,750,000.00 975,000.00 10,725,000.00 2.08
1,750,000.00 175,000.00 1,925,000.00 0.37
- - - -
7,560,000.00 756,000.00 8,316,000.00 1.61
- - - -
2,200,000.00 220,000.00 2,420,000.00 0.47

2,900,000.00 290,000.00 3,190,000.00 0.62
3,500,000.00 350,000.00 3,850,000.00 0.75
2,450,000.00 245,000.00 2,695,000.00 0.52
2,820,000.00 282,000.00 3,102,000.00 0.60

470,000.00 47,000.00 517,000.00 0.10
4,241,392.69 424,139.27 4,665,531.95 0.91
1,000,000.00 100,000.00 1,100,000.00 0.21

82,270,531.95 15.97 -
53,504.00 5,350.40 58,854.40 0.01

209,510.40 20,951.04 230,461.44 0.04
883,331.52 88,333.15 971,664.67 0.19
1,047,298.56 104,729.86 1,152,028.42 0.22
1,670,841.60 167,084.16 1,837,925.76 0.36
2,000,000.00 200,000.00 2,200,000.00 0.43
1,000,000.00 100,000.00 1,100,000.00 0.21 -
7,550,934.69 1.47 -
KONTRAK ADD - I
VOLUME
2,000,000.00 200,000.00 2,200,000.00 0.43 - -

4,200,000.00 420,000.00 4,620,000.00 0.90
86,250,000.00 8,625,000.00 94,875,000.00 18.42 - -
5,500,000.00 550,000.00 6,050,000.00 1.17 - -
7,000,000.00 700,000.00 7,700,000.00 1.49
115,445,000.00 22.41 -
500,000.00 50,000.00 550,000.00 0.11 - -

500,000.00 50,000.00 550,000.00 0.11 - -
1,100,000.00 0.21 -
515,084,876.06 100.00 24,153,654.65
Sertifikat Bulanan
MC - 02
Periode
22 APRIL 2022
s.d
19 MEI 2022
BULAN LALUBOBOT TERMIN BULAN INI TERMIN S/D BULAN INI

JUMLAH BOBOT JUMLAH BOBOT
PEKERJA
VOLUME PEKERJAA VOLUME PEKERJA
AN HARGA (RP) HARGA (RP)
N (%) AN (%)
(%)
0.15 0.35 770,000.00 0.15 0.70 1,540,000.00 0.30

0.75 3.50 3,850,000.00 0.75 7.00 7,700,000.00 1.49
0.40 0.35 2,079,000.00 0.40 0.70 4,158,000.00 0.81
1.30 - 6,699,000.00 1.30 13,398,000.00 2.60
-
0.94 43.80 2,409,000.00 0.47 131.40 7,227,000.00 1.40
0.23 0.72 603,900.66 0.12 2.17 1,811,701.97 0.35
0.36 3.33 916,666.67 0.18 10.00 2,750,000.00 0.53
0.04 0.33 91,666.67 0.02 1.00 275,000.00 0.05
0.83 77.79 2,139,133.33 0.42 233.36 6,417,400.00 1.25
1.00 77.79 2,566,960.00 0.50 233.36 7,700,880.00 1.50
3.39 - 8,727,327.32 1.69 26,181,981.97 5.08
-
- 108.90 14,973,933.33 2.91 108.90 14,973,933.33 2.91
- 4.18 1,263,912.22 0.25 4.18 1,263,912.22 0.25
- - 16,237,845.56 3.15 16,237,845.56 3.15
-
-
- - - - - - -
- - - - - -
-
- - - - - - -
- - - - - - -
- - - - - - -
-
-
- - - - - -
-
- - - - - - -
- - - - - - -
- - - - - -
-
-
- - - - - - -
-
- - - - - -
-
- - - - - - -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
- - - - - -
-
-
-
-
-
-
-
-
- - - - - - -
- - - - - -
BOBOT MINGGU INI KOMULATIF S/D MINGGU INI

PEKERJA
N (%) AN (%)
(%)
- - - - - - -
- - - - - - -
- - - - - - -
- - - - -
- - - - - - -
- - - - - - -
- - - - -
4.69 10.84
Dibuat Oleh :
CV. JAYA BAYA GROUP
Harmadi
Pelaksana
11,729,746.05
35,375,770.68
6,048,760.78
131,176,889.24
64,491,841.59
104,436,742.32
39,490,000.00
59,418,954.54
41,628,807.00
4,654,100.00
13,556,302.81
10.84
PEKERJAAN : RENOVASI RUANG OSCE PROGRAM STUDI APOTEKER JURUSAN FARMA
LOKASI : BANDA ACEH
KONTR
NO URAIAN PEKERJAAN HARGA
SAT VOLUME
SATUAN (RP)
1 Mobilisasi dan demobilisasi (material & tenaga kerja) Ls 1.00 2,000,000.00
2 Sewa Skafolding Set 10.00 1,000,000.00
3 Rencana Kesehatan & Keselamatan Kerja (RK3) Ls 1.00 5,400,000.00
JUMLAH
1 Pekerjaan Pembongkaran Dinding Partisi Triplek/kaca + kusen dan p M2 131.40 50,000.00
2 Pekerjaan Pembongkaran Dinding Bata lama M3 2.17 758,987.00
3 Pekerjaan Pembongkaran pintu & Jendela eksisting Unit 10.00 250,000.00
4 Pembongkaran Folding Gate Existing Unit 1.00 250,000.00
5 Pekerjaan Pembongkaran Plafon eksisting M2 233.36 25,000.00
6 Pekerjaan Pembongkaran Lantai Existing dan Pembersihan M2 233.36 30,000.00
JUMLAH
1 Plafond Gypsum furing C-jaya, gypsum board 9mm M2 233.36 125,000.00
2 Plafond PVC furing C-jaya, PVC board 9mm (putih list nat) M2 26.86 275,000.00
JUMLAH
IV PEKERJAAN LANTAI
1 Pekerjaan Lantai Granit Ex. Indogress 60x60 cm , Topaz M2 233.36 325,258.00
2 Pekerjaan Plint Lantai T.10 cm, steinless 304 hairline tebal 1 mm M1 173.10 32,000.00
JUMLAH
V PEKERJAAN DINDING
1 Pekerjaan dinding partisi gypsum 2 muka M2 189.44 215,000.00
2 Pekerjaan dinding Kusen Alumunium coating hitam w/Kaca 5mm fin. M2 15.40 600,000.00
3 Pekerjaan Kolom Treatment (lapis HPL) M2 25.60 250,000.00
4 Pekerjaan wallpaper (grey) M2 16.30 145,000.00
5 Skirting (batasan Wallpaper) multi fin.Cat Duco M1 16.30 105,000.00
JUMLAH
1 Pengecatan Dinding Interior (cat mowilex E-100) M2 553.60 21,105.00
2 Pengecatan Plafon (cat mowilex E-100) M2 233.36 21,105.00
JUMLAH
VII PEKERJAAN PINTU
1 Pintu Kaca Frameless pintu utama (komplit set terpasang) uk. Unit 2.00 6,000,000.00
2 Pintu kaca90x210
5mm + cmKusen
+ Asesories Unit 10.00 2,600,000.00
3 Pintu Double Plywood Fin.HPLterpasang)
+ Kusen + door closer (komplit Unit 2.00 3,200,000.00
JUMLAH terpasang)
1 Pekerjaan, Daya, Panel dan Kabel Set 1.00 2,500,000.00
a Pekerjaan Panel SDP Per Lantai Lengkap Terpasang - -
2 Pekerjaan Penerangan dan Stop Kontak Unit 2.00 225,000.00
a Lampu Philips LED TL 2 x 18 W Cover Lengkap Aksessoris Terpas Unit 23.00 175,000.00
b Lampu Philips LED TL 2 x 8 W Cover Lengkap Aksessoris Terpasa Unit 40.00 190,000.00
c Downlight Philips LED 18 W (putih) Lengkap Aksessoris Terpasang Unit 2.00 275,000.00
d Spotlight 3-5 W Lengkap Aksessoris Terpasang (indoor) Unit 35.00 65,000.00
3 Pekerjaan AC - - -
a Instalasi Pipa Refrigrant (AC Split Wall Mounted 1 PK & 2 PK) M1 150.00 125,000.00
b M1 150.00 65,000.00
c Instalasi Pipa Drain M1 100.00 17,500.00
4 Pekerjaan MATV - - -
a Instalasi kabel MATV include material M1 24.00 315,000.00
b Monitor/TV LED Full HD 43 "Ex. Samsung Unit - 5,500,000.00
a Celling Speaker 8" Unit 10.00 220,000.00
b Audio Amplifire merk VPK Set 1.00 2,900,000.00
c Microphone meja unit 1.00 3,500,000.00
d Instalasi Audio include material Unit 10.00 245,000.00
a Pekerjaan Instalasi include material Kabel UTP cat 6 + pipa conduit Titik 12.00 235,000.00
b Pekerjaan Instalasi include material Kabel HDMI + pipa konduit Titik 2.00 235,000.00
a Pekerjaan calling Button System komplit berfungsi Titik 10.00 424,139.27
a Pemindahan Box Panel Titik 1.00 1,000,000.00
JUMLAH
a Galian Tanah M3 0.64 83,600.00
b Pasir Urug M3 0.96 218,240.00
c Beton Mutu K-125 M3 0.96 920,137.00
d Bekisting 2x Pakai M2 3.84 272,734.00
2 Pekerjaan Lantai Granit Ex. Roman Unpolish grey 40x40 cm M2 6.40 261,069.00
3 Pekerjaan Pipa Galvanis 2 inch (P.4 meter)+kran air 4 unit terpasan Set 2.00 1,000,000.00
4 Pekerjaan Instalasi Air Bersih + Material Ls 1.00 1,000,000.00
JUMLAH
KONTR
NO URAIAN PEKERJAAN SAT HARGA
VOLUME
SATUAN (RP)
1 Pekerjaan Meja Lipat Operator uk.60x120 bahan Plywood fin.HPL Unit 1.00 2,000,000.00
2 Pekerjaan Akrilic Signate Ruangan Unit 12.00 350,000.00
3 Pekerjaan Pemasangan AC Daikin MULTI S 3 (1, 1, 1) PK INVERT Unit 5.00 17,250,000.00
4 Pekerjaan Pemasangan CCTV Pkt 1.00 5,500,000.00
5 Pekerjaan Pemasangan Interval Timer Bell OSCE unit 10.00 700,000.00
JUMLAH
XI PEKERJAAN AKHIR
1 Pekerjaan Administasi Dan Pelaporan Ls 1.00 500,000.00
2 Pekerjaan Pembersihan Akhir Ls 1.00 500,000.00
JUMLAH
TOTAL
Diperiksa Oleh :
Konsultan Supervisi
CV. ARA ENGINEERING
Muhammad Riza, ST
Inspector
SERTIFIKAT BULANAN
EKER JURUSAN FARMASI FMIPA USK(BOPTN)
KONTRAK ADD - I TERMIN S/D BULAN LALU

VOLUME
2,000,000.00 200,000.00 2,200,000.00 0.43 0.70 1,540,000.00

10,000,000.00 1,000,000.00 11,000,000.00 2.14 7.00 7,700,000.00
5,400,000.00 540,000.00 5,940,000.00 1.15 0.70 4,158,000.00
19,140,000.00 3.72 13,398,000.00
6,570,000.00 657,000.00 7,227,000.00 1.40 131.40 7,227,000.00

1,647,001.79 164,700.18 1,811,701.97 0.35 2.17 1,811,701.97
2,500,000.00 250,000.00 2,750,000.00 0.53 10.00 2,750,000.00
250,000.00 25,000.00 275,000.00 0.05 1.00 275,000.00
5,834,000.00 583,400.00 6,417,400.00 1.25 233.36 6,417,400.00
7,000,800.00 700,080.00 7,700,880.00 1.50 233.36 7,700,880.00
26,181,981.97 5.08 26,181,981.97
29,170,000.00 2,917,000.00 32,087,000.00 6.23 108.90 14,973,933.33

7,386,500.00 738,650.00 8,125,150.00 1.58 4.18 1,263,912.22
40,212,150.00 7.81 16,237,845.56
-
75,902,206.88 7,590,220.69 83,492,427.57 16.21
5,539,200.00 553,920.00 6,093,120.00 1.18 -
89,585,547.57 17.39 -
40,729,600.00 4,072,960.00 44,802,560.00 8.70 -

9,240,000.00 924,000.00 10,164,000.00 1.97 - -
6,400,000.00 640,000.00 7,040,000.00 1.37 -
2,363,500.00 236,350.00 2,599,850.00 0.50
1,711,500.00 171,150.00 1,882,650.00 0.37
66,489,060.00 12.91 -
11,683,728.00 1,168,372.80 12,852,100.80 2.50 -

4,925,062.80 492,506.28 5,417,569.08 1.05 -
18,269,669.88 3.55 -
12,000,000.00 1,200,000.00 13,200,000.00 2.56

26,000,000.00 2,600,000.00 28,600,000.00 5.55 -
6,400,000.00 640,000.00 7,040,000.00 1.37
48,840,000.00 9.48 -
2,500,000.00 250,000.00 2,750,000.00 0.53 -

- - - -
450,000.00 45,000.00 495,000.00 0.10 -
4,025,000.00 402,500.00 4,427,500.00 0.86 -
7,600,000.00 760,000.00 8,360,000.00 1.62 -
550,000.00 55,000.00 605,000.00 0.12 -
2,275,000.00 227,500.00 2,502,500.00 0.49 -
- - - -
18,750,000.00 1,875,000.00 20,625,000.00 4.00 -
9,750,000.00 975,000.00 10,725,000.00 2.08 -
1,750,000.00 175,000.00 1,925,000.00 0.37 -
- - - -
7,560,000.00 756,000.00 8,316,000.00 1.61
- - - -
2,200,000.00 220,000.00 2,420,000.00 0.47

2,900,000.00 290,000.00 3,190,000.00 0.62
3,500,000.00 350,000.00 3,850,000.00 0.75
2,450,000.00 245,000.00 2,695,000.00 0.52
2,820,000.00 282,000.00 3,102,000.00 0.60

470,000.00 47,000.00 517,000.00 0.10
4,241,392.69 424,139.27 4,665,531.95 0.91
1,000,000.00 100,000.00 1,100,000.00 0.21 -

82,270,531.95 15.97 -
53,504.00 5,350.40 58,854.40 0.01

209,510.40 20,951.04 230,461.44 0.04
883,331.52 88,333.15 971,664.67 0.19
1,047,298.56 104,729.86 1,152,028.42 0.22
1,670,841.60 167,084.16 1,837,925.76 0.36
2,000,000.00 200,000.00 2,200,000.00 0.43
1,000,000.00 100,000.00 1,100,000.00 0.21 -
7,550,934.69 1.47 -
KONTRAK ADD - I
VOLUME
2,000,000.00 200,000.00 2,200,000.00 0.43 - -

4,200,000.00 420,000.00 4,620,000.00 0.90
86,250,000.00 8,625,000.00 94,875,000.00 18.42 - -
5,500,000.00 550,000.00 6,050,000.00 1.17 - -
7,000,000.00 700,000.00 7,700,000.00 1.49
115,445,000.00 22.41 -
500,000.00 50,000.00 550,000.00 0.11 - -

500,000.00 50,000.00 550,000.00 0.11 - -
1,100,000.00 0.21 -
515,084,876.06 100.00 55,817,827.52
Sertifikat Bulanan
MC - 03
Periode
20 MEI 2022
s.d
12 JUNI 2022
BULAN LALUBOBOT TERMIN BULAN INI TERMIN S/D BULAN INI

PEKERJA
N (%) AN (%)
(%)
0.30 0.26 577,500.00 0.11 0.96 2,117,500.00 0.41

1.49 2.63 2,887,500.00 0.56 9.63 10,587,500.00 2.06
0.81 0.26 1,559,250.00 0.30 0.96 5,717,250.00 1.11
2.60 - 5,024,250.00 0.98 18,422,250.00 3.58
-
1.40 - - - 131.40 7,227,000.00 1.40
0.35 - - - 2.17 1,811,701.97 0.35
0.53 - - - 10.00 2,750,000.00 0.53
0.05 - - - 1.00 275,000.00 0.05
1.25 - - - 233.36 6,417,400.00 1.25
1.50 - - - 233.36 7,700,880.00 1.50
5.08 - - 26,181,981.97 5.08
2.91 108.90 14,973,933.33 2.91 217.80 29,947,866.67 5.81

0.25 12.53 3,791,736.67 0.74 16.71 5,055,648.89 0.98
3.15 18,765,670.00 3.64 35,003,515.56 6.80
136.13 48,703,916.08 9.46 136.13 48,703,916.08 9.46

- - - - - - -
- 48,703,916.08 9.46 48,703,916.08 9.46
- 94.72 22,401,280.00 4.35 94.72 22,401,280.00 4.35

- - - - - - -
- - - - - - -
- 22,401,280.00 4.35 22,401,280.00 4.35
- - - - - - -
- - - - - - -
- - - - -
- - - - - - -
- - - - -
- 0.50 1,375,000.00 0.27 0.50 1,375,000.00 0.27
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- 150.00 20,625,000.00 4.00 150.00 20,625,000.00 4.00

- 150.00 10,725,000.00 2.08 150.00 10,725,000.00 2.08
- 100.00 1,925,000.00 0.37 100.00 1,925,000.00 0.37
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - -
1.00 1,100,000.00 0.21 1.00 1,100,000.00 0.21
- - 35,750,000.00 6.94 35,750,000.00 6.94
-
-
0.23
0.34
0.34
1.37
2.29
0.71
- 0.36 392,857.14 0.08 0.36 392,857.14 0.08
- 392,857.14 0.08 392,857.14 0.08
BOBOT MINGGU INI KOMULATIF S/D MINGGU INI

PEKERJA
N (%) AN (%)
(%)
- - - - - - -
- - - - - - -
- - - - - - -
- - - - -
- - - - - - -
- - - - - - -
- - - - -
10.84 36.28
Dibuat Oleh :
CV. JAYA BAYA GROUP
Harmadi
Pelaksana
11,729,746.05
35,375,770.68
6,048,760.78
131,176,889.24
64,491,841.59
104,436,742.32
39,490,000.00
59,418,954.54
41,628,807.00
4,654,100.00
13,556,302.81
36.28

BOQ REKAP

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

BOQ REKAP

Diunggah oleh

Hak Cipta:

Format Tersedia

BILL OF QUANTITY (BOQ)

LOKASI : Banda Aceh

NO. URAIAN PEKERJAAN TOTAL HARGA (Rp)

Pidie, 23 Februari 2022

HARGA SATUAN JUMLAH HARGA

VIII PEKERJAAN ELEKTRIKAL 74,791,392.69

No. URAIAN PEKERJAAN VOLUME ANALISA Harga Satuan Total Harga

ANALISA HARGA SATUAN

No Uraian Satuan Koefisien Harga Satuan

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

A.4.2.1 HARGA SATUAN PEKERJAAN BESI DAN ALUMUNIUM

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

A.4.4.1 HARGA SATUAN PEKERJAAN PASANGAN DINDING

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

A.4.5.1 HARGA SATUAN PEKERJAAN LANGIT-LANGIT (PLAFOND)

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

A.4.5.2 HARGA SATUAN PEKERJAAN PENUTUP ATAP

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

A.4.6.1 HARGA SATUAN PEKERJAAN KAYU

ANALISA HARGA SATUAN

A.4.7.1 HARGA SATUAN PEKERJAAN PENGECATAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN

ANALISA HARGA SATUAN