HARGA PENAWARAN

PEKERJAAN RENOVASI PONDOK PESANTREN DAARUL QURRO BONTANG

No Uraian Pekerjaan Volume Satuan Upah Pekerjaan Total Upah

A TEMPAT TIDUR TINGKAT

1 Pembuatan rangka tempat tidur bahan Hollow 4x4 cm 8.00 Unit Rp 1,236,625.00 Rp 9,893,000.00
2 Pengecatan rangka tempat tidur 8.00 Unit Rp 245,993.75 Rp 1,967,950.00
3 Pemasangan lapisan triplek 8.00 Unit Rp 188,995.83 Rp 1,511,966.67

B PEKERJAAN DINDING
1 Pembongkaran dinding lama (triplek) 84.21 M2 Rp 22,544.83 Rp 1,898,500.00
2 Pemasangan rangka kayu 72.79 M2 Rp 47,287.71 Rp 3,441,883.33
3 Pemasangan kalsiboard 164.32 M2 Rp 17,526.06 Rp 2,879,916.67
4 Pemasangan daun jendela 3.00 Unit Rp 237,488.89 Rp 712,466.67
5 Pemasangan jalusi 11.42 M2 Rp 63,457.05 Rp 724,933.33
6 Pengecatan dasar & Finishing di nding 200.17 M2 Rp 11,601.02 Rp 2,322,200.00
7 Pengecatan dasar & Finishing di plafond 152.28 M2 Rp 12,761.13 Rp 1,943,264.18

C PERBAIKAN KAMAR MANDI DALAM

1 Pembongkaran bak mandi & kloset 1.00 Unit Rp 1,214,525.00 Rp 1,214,525.00
2 Fabrikasi dan pemasangan Begesting 0.90 M2 Rp 107,509.26 Rp 96,758.33
3 Pengecoran lantai bekas bak mandi & kloset 0.14 M3 Rp 357,512.50 Rp 48,264.19
4 Pemasangan kloset 1.00 Unit Rp 86,902.78 Rp 86,902.78
5 Pemasangan keramik 0.90 M2 Rp 568,700.00 Rp 511,830.00
6 Pemasangan daun pintu 1.00 Unit Rp 584,225.00 Rp 584,225.00
7 Pemasangan hendel kunci 1.00 Set Rp 47,237.50 Rp 47,237.50
8 Pengecatan dasar & Finishing 3.50 M2 Rp 137,300.00 Rp 480,550.00

D PERBAIKAN KAMAR MANDI LUAR

1 Bobok dinding 1.00 Ls Rp 450,000.00 Rp 450,000.00
2 Perkuatan dinding 1.60 M2 Rp 125,000.00 Rp 200,000.00
3 Pasangan bata 0.88 M2 Rp 54,000.00 Rp 47,520.00
4 Plesteran 1.76 M2 Rp 42,000.00 Rp 73,920.00
5 Acian dinding 1.76 M2 Rp 37,500.00 Rp 66,000.00
6 Pembongkaran bak mandi & kloset 2.00 Unit Rp 1,214,525.00 Rp 2,429,050.00
7 Begesting 1.10 M2 Rp 107,509.26 Rp 118,260.19
8 Pengecoran lantai bekas bak mandi & kloset 0.30 M3 Rp 357,512.50 Rp 107,253.75
9 Pemasangan kloset 2.00 Ea Rp 86,902.78 Rp 173,805.56
10 Pemasangan keramik 1.40 M2 Rp 568,700.00 Rp 796,180.00
11 Perbaikan kran tempat wudhu 4.00 Titik Rp 50,000.00 Rp 200,000.00
12 Pengecatan dasar & Finishing 3.70 M2 Rp 137,300.00 Rp 508,010.00

E PEKERJAAN ATAP BAJA RINGAN

1 Pembongkaran atap lama 42.90 M2 Rp 73,947.84 Rp 3,172,066.67
2 Plesteran dinding lama 10.58 M2 Rp 143,541.37 Rp 1,517,950.00
3 Acian dinding 10.58 M2 Rp 82,122.93 Rp 868,450.00
4 Pengecatan dinding 10.58 M2 Rp 131,248.23 Rp 1,387,950.00
5 Pemasangan rangka atap baja ringan 108.01 M2 Rp 67,533.29 Rp 7,294,000.00

F RUANG MAKAN
1 Pembongkaran lantai 31.71 M2 Rp 44,118.57 Rp 1,399,000.00
2 Pembahan tiang kolom penyangga 60.40 M' Rp 26,787.25 Rp 1,617,950.00
3 Penambahan bracing / suai 80.00 M' Rp 19,934.84 Rp 1,594,787.50
4 Pemasangan kembali lantai papan 31.71 M2 Rp 66,435.00 Rp 2,106,653.85

G MEJA MAKAN
1 rangka meja makan bahan Hollow 4x4 6.00 Unit Rp 732,750.00 Rp 4,396,500.00
2 pemasangan triplek meja makan lapis HPL 6.00 Unit Rp 269,658.33 Rp 1,617,950.00
3 Pengecatan rangka meja makan 6.00 Unit Rp 265,797.92 Rp 1,594,787.50

Page 1 of 10
No Uraian Pekerjaan Volume Satuan Upah Pekerjaan Total Upah

H PEKERJAAN LISTRIK
1
Pasang pipa PVC 0.5 inch berikut pasang connector, elbow,
bending dan di klem setiap jarak 1.5 meter diatas plafon 78.00 LM Rp 23,561.11 Rp 1,837,766.67
didalam dinding/permukaan/slab beton lengkap dengan
fisher
2 Pasang pipa flexible 0.5 inch berikut clamp 10.00 LM Rp 26,070.83 Rp 260,708.33
3
Pasang kabel single conductor 2.5mm2 dalam conduit di
dinding di permukaan, diatas ceiling kabel listrik 0.6-1KV ; 99.00 LM Rp 21,930.56 Rp 2,171,125.00
NYA 1/C warna merah eterna
Pasang kabel single conductor 2.5mm2 dalam conduit di
dinding di permukaan, diatas ceiling kabel listrik 0.6-1KV ; 99.00 LM Rp 18,902.78 Rp 1,871,375.00
4 NYA 1/C warna hitam eterna
5
Pasang kabel single conductor 2.5mm2 dalam conduit di
dinding di permukaan, diatas ceiling kabel listrik 0.6-1KV ; 99.00 LM Rp 26,070.83 Rp 2,581,012.50
NYA 1/C warna hijau eterna
Memasang junction box untuk pipa PVC EGA 3W diamter 29.00 EA Rp 7,672.99 Rp 222,516.67
6 0.500 inch EGA
7 Memasang fitting lampu BROCO 13.00 EA Rp 7,000.00 Rp 91,000.00
8 Memasang lampu LED 19W 220V 50Hz Philips 2.00 ML Rp 5,500.00 Rp 11,000.00
9 Memasang lampu LED 14.5W 220V 50Hz Philips 11.00 ML Rp 5,500.00 Rp 60,500.00
10 Memasang single switch 1 GANG FLUSH MTD MK type 3.00 EA Rp 25,000.00 Rp 75,000.00
4870WHI
11 Memasang double switch 2 GANG FLUSH MTD MK type
1.00 EA Rp 10,000.00 Rp 10,000.00
4870WHI
12 Memasang triple switch 3 GANG FLUSH MTD MK type
1.00 EA Rp 50,000.00 Rp 50,000.00
4870WHI
13 Memasang receptacle 2 pin single MK 3.00 EA Rp 7,500.00 Rp 22,500.00
14 Memasang ceiling rotary fan dan switch regulator 5.00 Unit Rp 20,000.00 Rp 100,000.00
15 Memasang box receptacle / switch PVC ukuran 3 inch X 3
8.00 EA Rp 8,000.00 Rp 64,000.00
inch X 1.5 inch
16 Mengganti CB 10A single pole snap on 230V merlin gerin 1.00 EA Rp 56,000.00 Rp 56,000.00

JUMLAH Rp 73,588,922.82
PPN 10% Rp 7,358,892.28
Pph …. %
JUMLAH + PPN Rp 80,947,815.10
PEMBULATAN Rp 80,948,000.00

Bontang, 29 Desember 2021

PT. Sinergi Mega Persada

Hadi Rachmad
Direktur

Page 2 of 10
 3 1
131666.666666667 155000
395000 155000

2 1
131666.666666667 155000
263333.333333333 155000

2 1
131666.666666667 155000
263333.333333333 155000

3 1
131666.666666667 155000
395000 155000
2 1
131666.666666667 155000
263333.333333333 155000
2 1
131666.666666667 155000
263333.333333333 155000
1 1
131666.666666667 155000
131666.666666667 155000
1 1
131666.666666667 155000
131666.666666667 155000
2 0
131666.666666667 155000
263333.333333333 0

2 1
131,667 155,000
263,333 77,500
1 -
131,667 155,000
131,667 -
2 0
131,667 155,000
197,500 38,750
1 1
131,667 155,000
65,833 155,000
1 1
131,667 155,000
131,667 155,000
2 1
131,667 155,000
197,500 155,000
- 1
131,667 155,000
- 155,000
2 -
131,667 155,000
197,500 -

2 1
131,667 155,000
263,333 77,500
1 -
131,667 155,000
131,667 -
2 0
131,667 155,000
197,500 38,750
1 1
131,667 155,000
65,833 155,000
1 1
131,667 155,000
131,667 155,000
2 1
131,667 155,000
197,500 155,000
- 1
131,667 155,000
- 155,000
2 -
131,667 155,000
197,500 -

4 1
131,667 155,000
526,667 155,000
2 1
131,667 155,000
263,333 155,000
 2 1
131,667 155,000
197,500 155,000
2 1
131,667 155,000
263,333 155,000
3 1
131,667 155,000
395,000 155,000
4 1
131,667 155,000
526,667 155,000

3 1
131,667 155,000
395,000 155,000
2 1
131,667 155,000
263,333 155,000
2 1
131,667 155,000
197,500 155,000

3 1
131,667 155,000
395,000 155,000
2 1
131,667 155,000
263,333 155,000
2 1
131,667 155,000
197,500 155,000

1 2
131,667 155,000
131,667 232,500
1 1
131,667 155,000
65,833 155,000
2 1
131,667 155,000
197,500 155,000
2 2
131,667 155,000
263,333 232,500
1 -
131,667 155,000
131,667 -
 1 1
131,667 155,000
131,667 155,000
WAKTU
14 9% 8

550000 7,700,000 693,000 1,500,000 9,893,000 1,236,625

7,700,000

3 9% 8

418333.333333333 1,255,000 112,950 600,000 1,967,950 245,994

1,255,000

2 9% 8

418333.333333333 836,667 75,300 600,000 1,511,967 188,996

3 9% 84.21

550000 1,650,000 148,500 100,000 1,898,500 22,545

7 9% 72.786

418333.333333333 2,928,333 263,550 250,000 3,441,883 47,288

5 9% 164.322

418333.333333333 2,091,667 188,250 600,000 2,879,917 17,526

1 9% 3

286666.666666667 286,667 25,800 400,000 712,467 237,489

2 9% 11.424

286666.666666667 573,333 51,600 100,000 724,933 63,457

6 9% 200.172

263333.333333333 1,580,000 142,200 600,000 2,322,200 11,601

3 9% -

340,833 1,022,500 92,025 100,000 1,214,525 #DIV/0!

1 9% 1

131,667 65,833 5,925 25,000 96,758 96,758

1 9% 1

236,250 236,250 21,263 100,000 357,513 357,513

1 9% 3
220,833 220,833 19,875 20,000 260,708 86,903
2 9% 1

286,667 430,000 38,700 100,000 568,700 568,700

1 9% 1

352,500 352,500 31,725 200,000 584,225 649,139

0 9% 1

155,000 38,750 3,488 5,000 47,238 47,238

2 9% 1

197,500 395,000 35,550 50,000 480,550 480,550

3 9% 11

340,833 1,022,500 92,025 100,000 1,214,525 114,849

1 9% 11

131,667 65,833 5,925 25,000 96,758 9,150

1 9% 1

236,250 236,250 21,263 100,000 357,513 357,513

1 9% 3

220,833 220,833 19,875 20,000 260,708 86,903

2 9% 1

286,667 430,000 38,700 100,000 568,700 568,700

1 9% -

352,500 352,500 31,725 200,000 584,225 #DIV/0!

0 9% 1

155,000 38,750 3,488 5,000 47,238 47,238

2 9% 60

197,500 395,000 35,550 50,000 480,550 7,956

4 9% -

681,667 2,726,667 245,400 200,000 3,172,067 #DIV/0!

3 9% 43

418,333 1,255,000 112,950 150,000 1,517,950 35,387

 2 9% 11

352,500 705,000 63,450 100,000 868,450 82,123

3 9% 11

418,333 1,255,000 112,950 20,000 1,387,950 131,248

12 9% 11

550,000 6,600,000 594,000 100,000 7,294,000 689,740

7 9% 108

681,667 4,771,667 429,450 200,000 5,401,117 50,008

2 9% -

550,000 1,100,000 99,000 200,000 1,399,000 #DIV/0!

3 9% 32

418,333 1,255,000 112,950 250,000 1,617,950 51,023

4 9% 60

352,500 1,233,750 111,038 250,000 1,594,788 26,404

7 9% 6

550,000 3,850,000 346,500 200,000 4,396,500 732,750

3 9% 6

418,333 1,255,000 112,950 250,000 1,617,950 269,658

4 9% 6

352,500 1,233,750 111,038 250,000 1,594,788 265,798

4 9% 78

364,167 1,456,667 131,100 250,000 1,837,767 23,561

1 9% 10

220,833 220,833 19,875 20,000 260,708 26,071

5 9% 99

352,500 1,762,500 158,625 250,000 2,171,125 21,931

3 9% 99

495,833 1,487,500 133,875 250,000 1,871,375 18,903

1 9% 29

131,667 131,667 11,850 79,000 222,517 7,673

 1 9% 13

286,667 286,667 25,800 30,000 342,467 26,344