A.

Pekerjaan penambahan tinggi pagar (Kanal Spandek)

panjang
No. Uraian Pekerjaan/Bahan tinggi (m) Jumlah Satuan Harga Satuan
(m)
I. Material dan peralatan
1 Kanal Stud U uk 75x75 - - 15 batang Rp125,000
2 Reng uk. 32x40 - - 15 batang Rp45,000
3 spandek uk 3 m - - 19 lembar Rp55,000
4 Sekrup kanal - - 2 dus Rp200,000
5 Sekrup Spandek - - 1 dus Rp150,000

II. Upah Pekerjaan

Pemasangan Rangka Kanal
1 12 3 36 m² Rp75,000
Dinding dan Spandek

Subtotal A =
B. Pengecoran Lantai dan pembuatan penutup selokan
panjang
No. Uraian Pekerjaan/Bahan lebar(m) Jumlah Satuan Harga Satuan
(m)
Pekerjaan Rabat Beton
1 11.5 6.5 11.21 m³ Rp1,150,000
K225
Pekerjaan Bongkaran Lantai
2 2 1 0.4 m³ Rp1,000,000
(T=20 cm)
Pekerjaan jalan menanjak
3 2 1 0.4 m³ Rp950,000
El.0-20 cm
Pembuatan Besi Penutup
4 13 - 13 m Rp950,000
Selokan uk. 100x20 cm
Subtotal B =
C. Pekerjaan Pengecatan dinding dan penutupan lubang ventilasi
panjang
No. Uraian Pekerjaan/Bahan tinggi (m) Jumlah Satuan Harga Satuan
(m)
I. Material dan peralatan
1 Cat Interior Propan 25 kg - - 1 pail Rp795,000
2 RJ Wall Putty - - 1 pail Rp250,000
3 Lem Fox Putih - - 2 bungkus Rp30,000

II. Upah Pekerjaan

Pekerjaan plamir dan
1 11 4 44 m² Rp20,000
pengecatan
Penutupan jendela dan
2 - 1 ls Rp200,000
lubang angin

Subtotal C =
D. Pekerjaan Kanopi
panjang
No. Uraian Pekerjaan/Bahan lebar(m) Jumlah Satuan Harga Satuan
(m)
Pekerjaan Kanopi Baja
1 10 7 70 m² Rp350,000
Ringan, Spandek
Subtotal D =
E. Fasilitas Pendukung dan Umum
Pengadaan APD Safety
1 - 10 paket Rp300,000
(Helm, Rompi, Boot)
2 Mobilisasi dan demobilisasi peralatan 1 ls Rp500,000
Subtotal E =
Total (A+B+C+D+E)
No. Nama Barang Jumlah Satuan Harga Satuan Jumlah Harga Harga Satuan
1 Meja Kantor 1/2 Biro 1 unit Rp1,950,000 Rp1,950,000 Rp1,950,000
2 Meja Printer & Desktop 1 unit Rp1,950,000 Rp1,950,000 Rp1,950,000
3 Kursi Kantor Hidrolik 3 unit Rp1,500,000 Rp4,500,000 Rp1,500,000
Ranjang Susun No. 3 Bahan
4 2 unit Rp4,500,000 Rp9,000,000 Rp4,500,000
Metal
Printer Multifungsi Epson
5 1 unit Rp3,500,000 Rp3,500,000 Rp3,500,000
L3210
Lemari Laci Plastik 5 susun
6 4 unit Rp950,000 Rp3,800,000 Rp950,000
merk Lion Star
Springbed merk Olympic
7 4 unit Rp1,250,000 Rp5,000,000 Rp1,250,000
uk.90x200x15
Bantal & guling dacroon
8 4 pasang Rp150,000 Rp600,000 Rp150,000
merk Comforta
Sprei set merek California
9 no.3 motif polos warna Navy 8 set Rp150,000 Rp1,200,000 Rp150,000
(4 set), Grey (4(set)

AC Splite 1 Pk merek Sharp

10 1 unit Rp5,500,000 Rp5,500,000 Rp5,500,000
inc Pipa dan Pemasangan
Total Harga Rp37,000,000
Total Harga I & II Rp100,054,375
Jumlah Harga Harga Satuan Jumlah Harga

Rp1,875,000 Rp98,000 Rp1,470,000 Rp405,000

Rp675,000 Rp39,000 Rp585,000 Rp90,000
Rp1,045,000 Rp42,000 Rp798,000 Rp247,000
Rp400,000 Rp155,000 Rp310,000 Rp90,000
Rp150,000 Rp110,000 Rp110,000 Rp40,000
Rp4,145,000 Rp3,273,000 Rp872,000

Rp2,700,000 Rp35,000 Rp1,260,000 Rp1,440,000

Rp2,700,000 Rp1,260,000 Rp1,440,000

Rp6,845,000 Rp4,533,000 Rp2,312,000

Jumlah Harga Harga Satuan Jumlah Harga

Rp12,894,375 Rp1,090,000 Rp12,221,625 Rp672,750

Rp400,000 Rp300,000 Rp120,000 Rp280,000

Rp380,000 Rp500,000 Rp200,000 Rp180,000

Rp12,350,000 Rp750,000 Rp9,750,000 Rp2,600,000

Rp26,024,375 Rp22,291,625 Rp3,732,750

Jumlah Harga Harga Satuan Jumlah Harga

Rp795,000 Rp700,000 Rp700,000 Rp95,000

Rp250,000 Rp200,000 Rp200,000 Rp50,000
Rp60,000 Rp20,000 Rp40,000 Rp20,000
Rp1,105,000 Rp940,000 Rp165,000

Rp880,000 Rp15,000 Rp660,000 Rp220,000

Rp200,000 Rp150,000 Rp150,000 Rp50,000

Rp1,080,000 Rp810,000 Rp270,000

Rp2,185,000 Rp1,750,000 Rp435,000

Jumlah Harga Harga Satuan Jumlah Harga

Rp24,500,000 Rp146,023 Rp10,221,639 Rp14,278,361

KANAL
Rp24,500,000 Rp10,221,639 Rp14,278,361 RENG (@0,60m)
SPANDEK (@6m)
Rp3,000,000 Rp300,000 Rp3,000,000 Rp0
BAUT KANAL
 Rp500,000 Rp500,000 Rp500,000 Rp0 BAUT SPANDEK
Rp3,500,000 Rp3,500,000 Rp0 ONGKOS TUKANG
Rp63,054,375 Rp42,296,264 Rp20,758,111 33%
Jumlah Harga
Rp1,950,000
Rp1,950,000
Rp4,500,000
Rp9,000,000

Rp3,500,000

Rp3,800,000

Rp5,000,000

Rp600,000

Rp1,200,000

Rp5,500,000

Rp37,000,000
Rp79,296,264
PANJANG LEBAR
10 7

GORDING(@3m) USUK(@1m) PEMBULATAN HARGA SATUAN

5.56 12.83 18.39 23 98,000 2,252,639

21.11 21.11 22.00 39,000 858,000
62.16 62.16 63.00 42,000 2,646,000

1 155,000 155,000
 1 110,000 110,000
OS TUKANG 70 60,000 4,200,000
10,221,639