Академический Документы
Профессиональный Документы
Культура Документы
BANGKA BELITUNG
TAHUN ANGGARAN 2008
( Harga Tidak Termasuk PPN)
No.
SATUAN
TYPE/MERK/SPESIFIKASI
A. UPAH
1 Mandor
oh
Rp
80,000.00
2 Mekanik
oh
Rp
50,000.00
3 Mekanik pembantu
oh
Rp
35,000.00
4 Kepala tukang
oh
Rp
75,000.00
5 Tukang batu
oh
Rp
50,000.00
6 Tukang kayu
oh
Rp
50,000.00
oh
Rp
50,000.00
8 Tukang cat
oh
Rp
50,000.00
9 Tukang listrik
oh
Rp
50,000.00
oh
Rp
50,000.00
oh
Rp
45,000.00
12 Operator terlatih
oh
Rp
80,000.00
oh
Rp
65,000.00
14 Pembantu operator
oh
Rp
30,000.00
oh
Rp
80,000.00
oh
Rp
65,000.00
oh
Rp
30,000.00
18 Pekerja terlatih
oh
Rp
50,000.00
oh
Rp
42,500.00
oh
Rp
35,000.00
1 Alat-alat bantu
set
Rp
105,600.00
unit
Rp
75,000.00
unit
Rp
50,000.00
Rp
310,686.00
lembar
Rp
6,600.00
kg
Rp
8,500.00
B. MATERIAL/BAHAN
4 Aluminium
foil x 60
Insfoil 905
S/S , 1.25
5 Amplas
6 Aspal bitumen
7 Atap alumunium super sheet uk. 1,8 x 6 (m), t = 0,2 mm (berwarna)
Rp
55,000.00
lembar
Rp
42,000.00
lembar
Rp
38,796.00
lembar
Rp
50,500.00
lembar
Rp
41,000.00
lembar
Rp
44,626.00
lembar
Rp
55,500.00
lembar
Rp
43,000.00
lembar
Rp
44,626.00
lembar
Rp
58,700.00
lembar
Rp
45,000.00
lembar
Rp
54,696.00
lembar
Rp
62,700.00
lembar
Rp
46,700.00
lembar
Rp
66,144.00
lembar
Rp
67,000.00
lembar
Rp
71,868.00
lembar
Rp
72,000.00
lembar
Rp
8,000.00
buah
Rp
5,000.00
buah
Rp
3,500.00
buah
Rp
2,300.00
lembar
Rp
29,000.00
lembar
Rp
32,000.00
lembar
Rp
39,500.00
lembar
Rp
40,000.00
buah
Rp
175,000.00
buah
Rp
350,000.00
buah
Rp
180,000.00
buah
Rp
200,000.00
buah
Rp
280,000.00
buah
Rp
1,750,000.00
No.
39 Bataco
40 Batacote
SATUAN
buah
Rp
2,500.00
35,000.00
Rp
Rp
97,300.00
Rp
103,000.00
Rp
76,700.00
Rp
77,800.00
Rp
72,100.00
buah
Rp
800.00
bh
Rp
600.00
Rp
158,000.00
Rp
158,000.00
Rp
145,000.00
Rp
121,300.00
47 Batu kapur
Rp
51,500.00
Rp
103,500.00
Rp
95,000.00
Rp
103,000.00
Rp
410,000.00
Rp
169,400.00
Rp
169,400.00
Rp
139,700.00
Rp
127,100.00
Rp
163,000.00
57 Batu teraso
Rp
105,000.00
buah
Rp
6,000.00
59 Baut klem
buah
Rp
4,500.00
60 Bensin premium
liter
Rp
5,000.00
kg
Rp
11,500.00
kg
Rp
26,000.00
63 Besi beton
kg
Rp
9,430.00
kg
Rp
11,000.00
kg
Rp
13,000.00
66 Besi strip
kg
Rp
26,500.00
67 Besi teralis 6 mm - 10 mm
m'
Rp
16,500.00
buah
Rp
35,000.00
buah
Rp
57,500.00
buah
Rp
36,500.00
buah
Rp
45,000.00
buah
Rp
52,500.00
buah
Rp
60,000.00
Rp
48,500.00
lembar
Rp
35,000.00
buah
Rp
8,586.00
buah
Rp
3,750.00
buah
Rp
3,250.00
buah
Rp
3,250.00
buah
Rp
32,500.00
TYPE/MERK/SPESIFIKASI
Uk. 10 x 18 x 39
Uk. 6 x 10 x 20
Polos
Keramik
m'
Rp
130,910.00
buah
Rp
280,000.00
buah
Rp
565,000.00
buah
Rp
155,430.00
buah
Rp
111,980.00
buah
Rp
149,710.00
Cat aluminium
kaleng/kg
Rp
41,800.00
Glo-Tex
Rp
111,360.00
kaleng (@ 4 kg)
Rp
263,400.00
kaleng (@ 20 liter)
Rp
1,049,400.00
kaleng/kg
Rp
112,680.00
Balastic
87 Cat dasar
kg
Rp
15,456.00
88 Cat genteng
kg
Rp
27,840.00
89 Cat jalan
kg
Rp
36,168.00
Glo-tex
90 Cat jembatan
kg
Rp
36,500.00
91 Cat menie
kg
Rp
17,568.00
Glo-Tex
92 Cat minyak
kg
Rp
21,000.00
93 Cat tembok
kg
Rp
16,776.00
94 Cat vernis
kg
Rp
19,500.00
buah
Rp
953,820.00
buah
Rp
145,000.00
buah
Rp
119,175.00
buah
Rp
135,000.00
buah
Rp
39,500.00
buah
Rp
32,500.00
Rp
93,900.00
Rp
44,500.00
103 Dempul
kg
Rp
34,870.00
Cat besi
Rainbow Roof
ICI-Dulux
TOTO, CW420J/SW420JP,White/Ivory
TOTO, Any Colour (Warna selain putih)
No.
SATUAN
TYPE/MERK/SPESIFIKASI
3
buah
Rp
unit
Rp
79,500.00
Rp
805,000.00
buah
Rp
280,000.00
buah
Rp
8,500.00
buah
Rp
5,310.00
Unilon
buah
Rp
8,968.00
1,250.00
set
Rp
6,000.00
buah
Rp
51,000.00
Rp
14,784.00
Rp
19,500.00
Rp
21,000.00
lembar
Rp
75,000.00
Rp
19,500.00
Rp
20,000.00
buah
Rp
27,405.00
lbr
Rp
45,000.00
buah
Rp
6,500.00
buah
Rp
4,500.00
buah
Rp
1,505,000.00
buah
Rp
9,500.00
kg
Rp
24,500.00
buah
Rp
11,500.00
buah
Rp
89,500.00
lembar
Rp
66,000.00
lembar
Rp
54,000.00
buah
Rp
21,500.00
buah
Rp
21,500.00
buah
Rp
36,500.00
buah
Rp
1,250,000.00
buah
Rp
32,500.00
buah
Rp
35,500.00
buah
Rp
42,500.00
137 Hook
buah
Rp
11,500.00
Rp
228,000.00
Rp
135,000.00
m'
Rp
2,950.00
m'
Rp
4,150.00
m'
Rp
4,950.00
m'
Rp
10,500.00
m'
Rp
26,500.00
Rp
111,500.00
Rp
89,748.00
Rp
100,980.00
Rp
154,872.00
Rp
127,000.00
Rp
126,500.00
Rp
125,000.00
kg
Rp
16,500.00
buah
Rp
8,614.00
buah
Rp
9,500.00
Rp
57,500.00
kg
Rp
21,000.00
m'
Rp
8,500.00
Rp
15,000.00
Rp
14,000.00
kg
Rp
3,450.00
kg
Rp
14,950.00
kg
Rp
71,500.00
Rp
13,000.00
Rp
17,135.00
Rp
11,000.00
kg
Rp
19,435.00
Rp
65,000.00
116 Exspanoglet
batang
Rp
10,400.00
Rp
3,435,300.00
Rp
3,722,000.00
m'
Rp
11,165.00
Rp
1,395,000.00
Rp
1,395,000.00
m'
Rp
5,750.00
Rp
1,486,500.00
Rp
1,651,700.00
Rp
2,400,000.00
Rp
1,761,800.00
4 cm
2,7 - 3 mm
ukuran 8/10
Kayu meranti biasa
Kayu meranti biasa
List profile kayu meranti B9
No.
SATUAN
TYPE/MERK/SPESIFIKASI
Rp
45,000.00
Rp
42,000.00
Rp
42,000.00
Rp
42,500.00
Rp
50,715.00
Rp
60,835.00
Rp
48,185.00
Rp
51,980.00
Rp
42,500.00
buah
Rp
3,500.00
buah
Rp
1,750.00
buah
Rp
2,100.00
lembar
Rp
27,000.00
buah
Rp
29,190.00
buah
Rp
27,500.00
buah
Rp
36,080.00
buah
Rp
2,420.00
buah
Rp
2,420.00
buah
Rp
8,360.00
set
Rp
15,000.00
set
Rp
85,000.00
set
Rp
135,000.00
Lokal Kait
Aceoldfields-Allpaint, Roller untuk cat tembok
set
Rp
23,000.00
buah
Rp
75,000.00
Rp
90,000.00
Rp
105,000.00
titik
Rp
115,000.00
titik
Rp
230,000.00
titik
Rp
89,500.00
titik
Rp
132,000.00
titik
Rp
75,500.00
titik
Rp
102,000.00
Rp
39,000.00
Rp
40,000.00
215 Langit-langit Accoustic board / tile uk. 0,60 x 1,20 x 0,14 (m)
Rp
45,000.00
216 Langit-langit Accoustic board / tile uk. 0,60 x 1,20 x 0,15 (m)
Rp
51,000.00
kg
Rp
29,000.00
kg
Rp
7,000.00
titik
Rp
41,000.00
titik
Rp
331,000.00
liter
Rp
5,500.00
liter
Rp
16,400.00
liter
Rp
25,500.00
liter
Rp
6,750.00
liter
Rp
6,500.00
lembar
Rp
165,436.00
lembar
Rp
204,612.00
lembar
Rp
230,690.00
lembar
Rp
80,476.00
lembar
Rp
120,832.00
kg
Rp
21,500.00
kg
Rp
17,490.00
kg
Rp
16,390.00
Kayu / Triplek 1 - 4 cm
kg
Rp
10,230.00
Kayu / Triplek 5 - 12 cm
kg
Rp
31,000.00
bh
Rp
950.00
bh
Rp
990.00
kg
Rp
16,390.00
kg
Rp
15,000.00
buah
Rp
87,500.00
buah
Rp
112,000.00
buah
Rp
115,000.00
buah
Rp
155,000.00
Rp
85,000.00
Rp
194,600.00
Rp
182,000.00
Rp
182,000.00
kg
Rp
500.00
unit
Rp
1,335,000.00
unit
Rp
2,011,000.00
Rp
235,000.00
Rp
278,000.00
m'
Rp
18,500.00
m'
Rp
24,100.00
5 cm / 7 cm bentuk payung
1/8 - 3/4
7 cm
No.
SATUAN
TYPE/MERK/SPESIFIKASI
m'
Rp
37,180.00
m'
Rp
48,000.00
m'
Rp
55,480.00
m'
Rp
76,240.00
m'
Rp
234,560.00
buah
Rp
64,000.00
buah
Rp
105,500.00
m'
Rp
7,170.00
m'
Rp
12,780.00
m'
Rp
4,050.00
m'
Rp
31,800.00
m'
Rp
5,310.00
m'
Rp
52,680.00
268 Plamuer
kg
Rp
10,920.00
buah
Rp
4,700.00
lembar
Rp
41,500.00
lembar
Rp
45,000.00
lembar
Rp
44,000.00
lembar
Rp
65,000.00
lembar
Rp
69,000.00
lembar
Rp
74,000.00
buah
Rp
403,000.00
buah
Rp
503,000.00
buah
Rp
278,000.00
buah
Rp
875.00
280 Railing tangga stainless steel pipa dia. 2" dan 1"
m'
Rp
653,000.00
m'
Rp
26,000.00
m'
Rp
31,500.00
m'
Rp
15,000.00
m'
Rp
35,000.00
285 Rapidrant
kg
Rp
1,900.00
buah
Rp
5,750.00
buah
Rp
7,950.00
buah
Rp
6,850.00
289 Residu
liter
Rp
2,415.00
Rp
228,000.00
Rp
188,000.00
lembar
Rp
70,000.00
buah
Rp
5,800.00
buah
Rp
6,100.00
295 Saklar
buah
Rp
20,900.00
buah
Rp
23,100.00
17,850.00
buah
Rp
298 Semen PC @ 50 kg
kg
Rp
984.00
kg
Rp
1,660.00
kg
Rp
9,200.00
lembar
Rp
38,000.00
lembar
Rp
32,000.00
lembar
Rp
40,000.00
buah
Rp
1,450.00
Rp
106,500.00
buah
Rp
7,906.00
buah
Rp
9,000.00
buah
Rp
8,500.00
buah
Rp
6,000.00
buah
Rp
6,850.00
buah
Rp
5,000.00
lembar
Rp
35,000.00
kg
Rp
15,700.00
titik
Rp
125,200.00
kg
Rp
5,300.00
Rp
45,000.00
buah
Rp
1,818,000.00
buah
Rp
3,919,000.00
buah
Rp
5,503,000.00
buah
Rp
16,750,500.00
buah
Rp
1,585,000.00
buah
Rp
3,600,000.00
buah
Rp
4,790,000.00
buah
Rp
6,120,000.00
buah
Rp
7,155,000.00
buah
Rp
680,000.00
buah
Rp
850,000.00
buah
Rp
950,000.00
buah
Rp
1,000,000.00
No.
SATUAN
TYPE/MERK/SPESIFIKASI
3
buah
Rp
550,000.00
lembar
Rp
42,500.00
lembar
Rp
60,000.00
lembar
Rp
80,000.00
unit
Rp
355,000.00
unit
Rp
355,000.00
unit
Rp
180,000.00
unit
Rp
280,000.00
buah
Rp
36,700.00
339 Ter
kg
Rp
12,660.00
Rp
45,000.00
(Galian C)
Rp
100,000.00
CBR diatas 6
lembar
Rp
47,500.00
lembar
Rp
59,000.00
buah
Rp
3,000.00
buah
Rp
3,500.00
Rp
105,000.00
buah
Rp
2,900.00
Unit
Rp
925,000.00
Rp
67,500.00
350 Vernis
kg
Rp
19,500.00
Rp
5,250.00
Rp
38,000.00
Rp
33,000.00
buah
Rp
130,000.00
unit
Rp
485,000.00
1 Bulldozer
jam
Rp
366,879.67
2 Motor grader
jam
Rp
295,141.60
3 Pemecah batu
jam
Rp
560,966.59
4 Mesin penyaring
jam
Rp
219,453.44
5 Wheel loader
jam
Rp
258,472.28
6 Wheel tractor
jam
Rp
95,007.69
jam
Rp
105,493.10
jam
Rp
168,786.66
jam
Rp
205,625.99
jam
Rp
261,724.08
jam
Rp
49,371.71
jam
Rp
8,739.27
jam
Rp
6,642.70
jam
Rp
79,621.99
jam
Rp
22,852.26
jam
Rp
878,315.88
jam
Rp
132,283.96
jam
Rp
112,584.65
19 Trailer 1 Ton
jam
Rp
10,900.72
jam
Rp
132,862.10
jam
Rp
166,679.50
jam
Rp
119,301.42
jam
Rp
9,803.87
jam
Rp
32,541.46
jam
Rp
65,082.92
jam
Rp
53,717.32
jam
Rp
8,105.79
28 Peralatan traktor
jam
Rp
46,919.89
354 Wastafel
355 Water meter 1 (inch) + pipa GIP
C. PERALATAN (BIAYA PEMILIKAN DAN OPERASI)
TOTO S11N
DAFTAR
DAFTAR HARGA SATUAN UMUM UPAH, BAHAN DAN PERALATAN
BIDANG KONSTRUKSI KOTA PANGKALPINANG
TAHUN ANGGARAN 2009
( Harga Tidak Termasuk PPN)
No.
SATUAN
USULAN
HARGA SATUAN
(Rp)
2009
HARGA SATUAN
(Rp)
2009
KET.
A. UPAH
1 Mandor
oh
Rp
95,496.24
Rp
95,496.24
2 Mekanik
oh
Rp
79,228.75
Rp
79,228.75
3 Mekanik pembantu
oh
Rp
53,923.77
Rp
53,923.77
4 Kepala tukang
oh
Rp
87,151.63
Rp
87,151.63
5 Tukang batu
oh
Rp
79,228.75
Rp
79,228.75
6 Tukang kayu
oh
Rp
79,228.75
Rp
79,228.75
oh
Rp
75,000.00
Rp
75,000.00
8 Tukang cat
oh
Rp
79,228.75
Rp
79,228.75
9 Tukang listrik
oh
Rp
75,000.00
Rp
75,000.00
oh
Rp
75,000.00
Rp
75,000.00
oh
Rp
75,000.00
Rp
75,000.00
12 Operator terlatih
oh
Rp
82,241.25
Rp
82,241.25
oh
Rp
68,986.26
Rp
68,986.26
14 Pembantu operator
oh
Rp
51,815.02
Rp
51,815.02
oh
Rp
76,216.26
Rp
76,216.26
oh
Rp
68,750.00
Rp
68,750.00
oh
Rp
51,815.02
Rp
51,815.02
18 Pekerja terlatih
oh
Rp
67,178.77
Rp
67,178.77
oh
Rp
53,125.00
Rp
53,125.00
oh
Rp
48,802.53
Rp
48,802.53
21 Penjaga
oh
Rp
60,250.00
Rp
60,250.00
22 Pemasak aspal
oh
Rp
48,802.53
Rp
48,802.53
23 Pengangkut air
oh
Rp
48,802.53
Rp
48,802.53
B. MATERIAL/BAHAN
1 Alang-alang
ikat
Rp
1,500.00
2 Alat-alat bantu**
set
Rp
134,900.00
Rp
134,900.00
unit
Rp
75,000.00
Rp
75,000.00
unit
Rp
50,000.00
Rp
50,000.00
5 Aluminium foil
Rp
92,000.00
Rp
92,000.00
lembar
Rp
11,600.00
Rp
11,600.00
7 Aspal bitumen
kg
Rp
12,330.36
Rp
12,330.36
Rp
265,800.00
Rp
265,800.00
36,814.70
6 Amplas
lembar
Rp
36,814.70
Rp
lembar
Rp
71,500.00
Rp
71,500.00
lembar
Rp
107,200.00
Rp
107,200.00
lembar
Rp
41,000.00
Rp
41,000.00
lembar
Rp
78,500.00
Rp
78,500.00
lembar
Rp
55,500.00
Rp
55,500.00
lembar
Rp
114,400.00
Rp
114,400.00
lembar
Rp
91,600.00
Rp
91,600.00
lembar
Rp
137,100.00
Rp
137,100.00
lembar
Rp
128,700.00
Rp
128,700.00
lembar
Rp
96,400.00
Rp
96,400.00
lembar
Rp
144,600.00
Rp
144,600.00
No.
SATUAN
USULAN
HARGA SATUAN
(Rp)
2009
HARGA SATUAN
(Rp)
2009
KET.
lembar
Rp
143,000.00
Rp
143,000.00
lembar
Rp
116,700.00
Rp
116,700.00
lembar
Rp
175,000.00
Rp
175,000.00
lembar
Rp
126,800.00
Rp
126,800.00
lembar
Rp
189,700.00
Rp
189,700.00
m2
Rp
733,471.20
Rp
733,471.20
m2
Rp
900,169.20
Rp
900,169.20
lembar
Rp
14,300.00
Rp
14,300.00
buah
Rp
4,961.25
Rp
4,961.25
buah
Rp
3,150.00
Rp
3,150.00
buah
Rp
2,646.00
Rp
2,646.00
lembar
Rp
88,300.00
Rp
88,300.00
lembar
Rp
97,100.00
Rp
97,100.00
lembar
Rp
158,000.00
Rp
158,000.00
lembar
Rp
74,800.00
Rp
74,800.00
Unit
Rp
2,193,411.78
Rp
2,193,411.78
Unit
Rp
2,741,848.20
Rp
2,741,848.20
m'
Rp
1,134,000.00
Rp
1,134,000.00
m'
Rp
913,500.00
Rp
913,500.00
m'
Rp
693,000.00
Rp
693,000.00
buah
Rp
321,200.00
Rp
321,200.00
buah
Rp
644,200.00
Rp
644,200.00
buah
Rp
317,700.00
Rp
317,700.00
buah
Rp
353,000.00
Rp
353,000.00
buah
Rp
494,200.00
Rp
494,200.00
buah
Rp
1,750,000.00
Rp
1,750,000.00
47 Bataco
buah
Rp
2,115.00
Rp
2,115.00
48 Batacote
Rp
61,800.00
Rp
61,800.00
Rp
441,300.00
Rp
441,300.00
50 Batu apung
kg
Rp
2,600.00
Rp
2,600.00
buah
Rp
2,600.00
Rp
2,600.00
bh
Rp
1,800.00
Rp
1,800.00
bh
Rp
1,764.00
Rp
1,764.00
bh
Rp
1,512.00
Rp
1,512.00
Rp
511,000.00
Rp
511,000.00
Rp
401,500.00
Rp
401,500.00
Rp
401,500.00
Rp
401,500.00
Rp
100,600.00
Rp
100,600.00
59 Batu kapur
Rp
97,100.00
Rp
97,100.00
Rp
207,400.00
Rp
207,400.00
Rp
176,500.00
Rp
176,500.00
Rp
203,000.00
Rp
203,000.00
63 Batu paras
Rp
441,300.00
Rp
441,300.00
64 Batu kacang
m3
Rp
416,745.00
Rp
416,745.00
Rp
374,125.00
Rp
374,125.00
Rp
446,516.67
Rp
446,516.67
Rp
455,520.00
Rp
455,520.00
Rp
455,520.00
Rp
455,520.00
Rp
601,397.36
Rp
601,397.36
Rp
291,200.00
Rp
291,200.00
71 Batu teraso
Rp
185,300.00
Rp
185,300.00
buah
Rp
10,600.00
Rp
10,600.00
73 Baut klem
buah
Rp
7,900.00
Rp
7,900.00
74 Bensin premium
liter
Rp
5,670.00
Rp
5,670.00
kg
Rp
44,100.00
Rp
44,100.00
No.
SATUAN
USULAN
HARGA SATUAN
(Rp)
2009
HARGA SATUAN
(Rp)
2009
KET.
kg
Rp
19,800.00
Rp
19,800.00
77 Besi beton
kg
Rp
19,656.00
Rp
19,656.00
kg
Rp
19,400.00
Rp
19,400.00
kg
Rp
22,900.00
Rp
22,900.00
80 Besi siku
6 m'
Rp
315,945.00
Rp
315,945.00
81 Besi strip
kg
Rp
53,550.00
Rp
53,550.00
82 Kawat
kg
Rp
23,730.00
Rp
23,730.00
83 Plat kembang 3 mm
m2
Rp
200,037.60
Rp
200,037.60
84 Besi strip 2 x 3
m'
Rp
29,100.00
Rp
29,100.00
m'
Rp
651,622.86
Rp
651,622.86
m'
Rp
1,645,142.94
Rp
1,645,142.94
Unit
Rp
626,618.16
Rp
626,618.16
Unit
Rp
822,487.68
Rp
822,487.68
89 Bend PVC 50 x 90
Unit
Rp
182,701.26
Rp
182,701.26
90 Bend PVC 80 x 90
Unit
Rp
274,051.26
Rp
274,051.26
m'
Rp
29,100.00
Rp
29,100.00
buah
Rp
61,800.00
Rp
61,800.00
buah
Rp
101,500.00
Rp
101,500.00
buah
Rp
64,400.00
Rp
64,400.00
buah
Rp
59,800.00
Rp
59,800.00
buah
Rp
72,300.00
Rp
72,300.00
buah
Rp
82,300.00
Rp
82,300.00
98 Box sekering
set
Rp
56,700.00
Rp
56,700.00
bh
Rp
44,100.00
Rp
44,100.00
bh
Rp
6,300.00
Rp
6,300.00
bh
Rp
28,350.00
Rp
28,350.00
91 Besi teralis 6 mm - 10 mm
Rp
85,600.00
Rp
85,600.00
lembar
Rp
61,800.00
Rp
61,800.00
buah
Rp
43,200.00
Rp
43,200.00
buah
Rp
5,433.75
Rp
5,433.75
buah
Rp
7,200.00
Rp
7,200.00
buah
Rp
4,680.00
Rp
4,680.00
buah
Rp
37,100.00
Rp
37,100.00
m'
Rp
69,700.00
Rp
69,700.00
buah
Rp
494,200.00
Rp
494,200.00
buah
Rp
1,147,300.00
Rp
1,147,300.00
buah
Rp
460,700.00
Rp
460,700.00
buah
Rp
105,000.00
Rp
105,000.00
buah
Rp
460,700.00
Rp
460,700.00
kg
Rp
22,176.00
Rp
22,176.00
kg
Rp
50,793.75
Rp
50,793.75
kg
Rp
32,700.00
Rp
32,700.00
kg
Rp
30,693.60
Rp
30,693.60
kg
Rp
63,800.00
Rp
63,800.00
kg
Rp
64,400.00
Rp
64,400.00
kg
Rp
18,405.00
Rp
18,405.00
kg
Rp
42,840.00
Rp
42,840.00
kg
Rp
59,062.50
Rp
59,062.50
kg
Rp
24,680.00
Rp
24,680.00
kg
Rp
9,648.95
Rp
9,648.95
kg
Rp
16,443.00
Rp
16,443.00
kg
Rp
15,172.50
Rp
15,172.50
kg
Rp
12,810.00
Rp
12,810.00
kg
Rp
19,500.00
Rp
19,500.00
buah
Rp
2,047,400.00
Rp
2,047,400.00
No.
SATUAN
USULAN
HARGA SATUAN
(Rp)
2009
HARGA SATUAN
(Rp)
2009
KET.
buah
Rp
181,400.00
Rp
181,400.00
buah
Rp
200,300.00
Rp
200,300.00
buah
Rp
238,300.00
Rp
238,300.00
bh
Rp
441,000.00
Rp
441,000.00
bh
Rp
143,850.00
Rp
143,850.00
bh
Rp
1,554,000.00
Rp
1,554,000.00
bh
Rp
383,250.00
Rp
383,250.00
unit
Rp
91,183.68
Rp
91,183.68
unit
Rp
104,519.52
Rp
104,519.52
unit
Rp
173,365.92
Rp
173,365.92
unit
Rp
207,539.64
Rp
207,539.64
buah
Rp
69,700.00
Rp
69,700.00
buah
Rp
57,400.00
Rp
57,400.00
Rp
2,016.00
Rp
2,016.00
Rp
2,268.00
Rp
2,268.00
146 Dempul
kg
Rp
34,177.50
Rp
34,177.50
kg
Rp
6,510.00
Rp
6,510.00
Ltr
Rp
6,414.55
Rp
6,414.55
kg
Rp
11,263.00
Rp
11,263.00
kg
Rp
5,040.00
Rp
5,040.00
kg
Rp
146,500.00
Rp
146,500.00
buah
Rp
2,200.00
Rp
2,200.00
buah
Rp
88,300.00
Rp
88,300.00
unit
Rp
41,674.50
Rp
41,674.50
unit
Rp
5,000.94
Rp
5,000.94
unit
Rp
127,857.24
Rp
127,857.24
unit
Rp
74,347.56
Rp
74,347.56
bh
Rp
25,200.00
Rp
25,200.00
bh
Rp
441,000.00
Rp
441,000.00
bh
Rp
630,000.00
Rp
630,000.00
Rp
1,420,800.00
Rp
1,420,800.00
buah
Rp
325,500.00
Rp
325,500.00
buah
Rp
15,000.00
Rp
15,000.00
buah
Rp
20,300.00
Rp
20,300.00
buah
Rp
28,200.00
Rp
28,200.00
set
Rp
10,600.00
Rp
10,600.00
buah
Rp
90,000.00
Rp
90,000.00
2 bh
Rp
20,370.00
Rp
20,370.00
2 bh
Rp
14,553.00
Rp
14,553.00
Rp
32,700.00
Rp
32,700.00
Rp
34,400.00
Rp
34,400.00
Rp
37,100.00
Rp
37,100.00
m2
Rp
22,680.00
Rp
22,680.00
lembar
Rp
75,000.00
Rp
75,000.00
Rp
84,500.00
Rp
84,500.00
Rp
152,100.00
Rp
152,100.00
174 Exspanoglet
Rp
200,900.00
Rp
200,900.00
buah
Rp
48,400.00
Rp
48,400.00
lbr
Rp
79,400.00
Rp
79,400.00
bh
Rp
136,025.82
Rp
136,025.82
unit
Rp
548,436.42
Rp
548,436.42
182 Filler
kg
Rp
1,512.00
Rp
1,512.00
buah
Rp
11,500.00
Rp
11,500.00
buah
Rp
7,900.00
Rp
7,900.00
buah
Rp
4,203,957.24
Rp
4,203,957.24
No.
SATUAN
USULAN
HARGA SATUAN
(Rp)
2009
HARGA SATUAN
(Rp)
2009
KET.
buah
Rp
16,800.00
Rp
16,800.00
unit
Rp
5,940,616.36
Rp
5,940,616.36
m'
Rp
3,693,861.36
Rp
3,693,861.36
unit
Rp
68,922.00
Rp
68,922.00
unit
Rp
1,761,606.00
Rp
1,761,606.00
unit
Rp
3,324,958.56
Rp
3,324,958.56
buah
Rp
25,600.00
Rp
25,600.00
kg
Rp
43,200.00
Rp
43,200.00
buah
Rp
20,300.00
Rp
20,300.00
buah
Rp
158,000.00
Rp
158,000.00
lembar
Rp
116,500.00
Rp
116,500.00
lembar
Rp
56,385.00
Rp
56,385.00
bh
Rp
8,190.00
Rp
8,190.00
buah
Rp
37,900.00
Rp
37,900.00
buah
Rp
37,900.00
Rp
37,900.00
buah
Rp
64,400.00
Rp
64,400.00
buah
Rp
2,206,300.00
Rp
2,206,300.00
buah
Rp
57,400.00
Rp
57,400.00
buah
Rp
62,700.00
Rp
62,700.00
buah
Rp
75,000.00
Rp
75,000.00
206 Hook
buah
Rp
20,300.00
Rp
20,300.00
Rp
402,400.00
Rp
402,400.00
Rp
402,400.00
Rp
402,400.00
Rp
238,300.00
Rp
238,300.00
bh
Rp
503,566.88
Rp
503,566.88
bh
Rp
700,000.00
Rp
700,000.00
bh
Rp
882,000.00
Rp
882,000.00
m'
Rp
3,400.00
Rp
3,400.00
m'
Rp
4,800.00
Rp
4,800.00
m'
Rp
5,800.00
Rp
5,800.00
m'
Rp
12,200.00
Rp
12,200.00
m'
Rp
30,800.00
Rp
30,800.00
Rp
359,400.00
Rp
359,400.00
Rp
102,294.36
Rp
102,294.36
Rp
132,300.00
Rp
132,300.00
Rp
253,100.00
Rp
253,100.00
Rp
432,400.00
Rp
432,400.00
Rp
165,000.00
Rp
165,000.00
Rp
197,700.00
Rp
197,700.00
Rp
263,900.00
Rp
263,900.00
Rp
441,300.00
Rp
441,300.00
Rp
529,500.00
Rp
529,500.00
Rp
220,600.00
Rp
220,600.00
Daun
Rp
34,776.00
Rp
34,776.00
m2
Rp
135,025.38
Rp
135,025.38
m2
Rp
151,200.00
Rp
151,200.00
Rp
2,137,800.00
Rp
2,137,800.00
Rp
874,600.00
Rp
874,600.00
kg
Rp
16,500.00
Rp
16,500.00
buah
Rp
10,899.00
Rp
10,899.00
buah
Rp
16,800.00
Rp
16,800.00
Rp
105,900.00
Rp
105,900.00
kg
Rp
37,100.00
Rp
37,100.00
m'
Rp
13,671.00
Rp
13,671.00
Rp
26,500.00
Rp
26,500.00
No.
SATUAN
USULAN
HARGA SATUAN
(Rp)
2009
HARGA SATUAN
(Rp)
2009
KET.
Rp
24,700.00
Rp
24,700.00
kg
Rp
18,900.00
Rp
18,900.00
kg
Rp
22,050.00
Rp
22,050.00
kg
Rp
126,200.00
Rp
126,200.00
Rp
22,900.00
Rp
22,900.00
Rp
109,400.00
Rp
109,400.00
Rp
19,400.00
Rp
19,400.00
kg
Rp
20,300.00
Rp
20,300.00
Rp
315,000.00
Rp
315,000.00
m3
Rp
1,066,867.20
Rp
1,066,867.20
m3
Rp
636,498.84
Rp
636,498.84
batang
Rp
19,096.88
Rp
19,096.88
Rp
3,075,995.61
Rp
3,075,995.61
Rp
3,574,100.00
Rp
3,574,100.00
m'
Rp
19,400.00
Rp
19,400.00
Rp
2,652,249.52
Rp
2,652,249.52
Rp
2,462,200.00
Rp
2,462,200.00
m'
Rp
10,100.00
Rp
10,100.00
Rp
1,919,318.71
Rp
1,919,318.71
Rp
1,676,800.00
Rp
1,676,800.00
Rp
4,236,000.00
Rp
4,236,000.00
Rp
1,209,000.00
Rp
1,209,000.00
Rp
74,100.00
Rp
74,100.00
Rp
79,400.00
Rp
79,400.00
Rp
74,100.00
Rp
74,100.00
266 Keramik 15 x 15 cm
Rp
267 Keramik 15 x 20 cm
Rp
75,900.00
Rp
75,900.00
Rp
77,700.00
Rp
77,700.00
Rp
92,700.00
Rp
92,700.00
270 Keramik 25 x 25 cm
Rp
81,200.00
Rp
81,200.00
Rp
93,500.00
Rp
93,500.00
Rp
84,700.00
Rp
84,700.00
Rp
79,400.00
Rp
79,400.00
Rp
84,700.00
Rp
84,700.00
Rp
95,300.00
Rp
95,300.00
Rp
77,700.00
Rp
77,700.00
m2
Rp
60,725.70
Rp
60,725.70
m2
Rp
67,155.48
Rp
67,155.48
m2
Rp
72,514.26
Rp
72,514.26
m2
Rp
60,102.00
Rp
60,102.00
m2
Rp
55,010.34
Rp
55,010.34
m2
Rp
68,040.00
Rp
68,040.00
buah
Rp
6,200.00
Rp
6,200.00
buah
Rp
3,100.00
Rp
3,100.00
buah
Rp
3,700.00
Rp
3,700.00
bh
Rp
3,830.40
Rp
3,830.40
bh
Rp
9,169.02
Rp
9,169.02
lembar
Rp
47,700.00
Rp
47,700.00
m3
Rp
453,600.00
Rp
453,600.00
bh
Rp
7,560.00
Rp
7,560.00
bh
Rp
50,400.00
Rp
50,400.00
buah
Rp
39,700.00
Rp
39,700.00
buah
Rp
48,500.00
Rp
48,500.00
buah
Rp
29,100.00
Rp
29,100.00
buah
Rp
6,200.00
Rp
6,200.00
No.
SATUAN
USULAN
HARGA SATUAN
(Rp)
2009
HARGA SATUAN
(Rp)
2009
KET.
buah
Rp
7,900.00
Rp
7,900.00
buah
Rp
13,200.00
Rp
13,200.00
26,500.00
set
Rp
26,500.00
Rp
buah
Rp
40,600.00
Rp
40,600.00
set
Rp
150,000.00
Rp
150,000.00
set
Rp
238,300.00
Rp
238,300.00
set
Rp
40,600.00
Rp
40,600.00
buah
Rp
184,400.00
Rp
184,400.00
buah
Rp
132,400.00
Rp
132,400.00
No.
SATUAN
USULAN
HARGA SATUAN
(Rp)
2009
HARGA SATUAN
(Rp)
2009
KET.
buah
Rp
150,000.00
Rp
150,000.00
buah
Rp
63,500.00
Rp
63,500.00
bh
Rp
18,427.50
Rp
18,427.50
set
Rp
69,195.00
Rp
69,195.00
set
Rp
53,550.00
Rp
53,550.00
set
Rp
105,210.00
Rp
105,210.00
set
Rp
75,600.00
Rp
75,600.00
m'
Rp
133,358.40
Rp
133,358.40
Rp
612,100.00
Rp
612,100.00
Rp
759,700.00
Rp
759,700.00
buah
Rp
234,800.00
Rp
234,800.00
buah
Rp
234,800.00
Rp
234,800.00
set
Rp
264,500.00
Rp
264,500.00
titik
Rp
79,394.92
Rp
79,394.92
titik
Rp
113,300.00
Rp
113,300.00
titik
Rp
87,800.00
Rp
87,800.00
titik
Rp
118,600.00
Rp
118,600.00
Rp
68,800.00
Rp
68,800.00
Rp
70,600.00
Rp
70,600.00
325 Langit-langit Accoustic board / tile uk. 0,60 x 1,20 x 0,14 (m)
Rp
86,500.00
Rp
86,500.00
326 Langit-langit Accoustic board / tile uk. 0,60 x 1,20 x 0,15 (m)
Rp
98,800.00
Rp
98,800.00
m'
Rp
23,310.00
Rp
23,310.00
m'
Rp
11,340.00
Rp
11,340.00
kg
Rp
29,000.00
Rp
29,000.00
kg
Rp
31,500.00
Rp
31,500.00
klg
Rp
6,300.00
Rp
6,300.00
titik
Rp
52,300.00
Rp
52,300.00
titik
Rp
389,400.00
Rp
389,400.00
liter
Rp
9,700.00
Rp
9,700.00
liter
Rp
28,900.00
Rp
28,900.00
liter
Rp
22,050.00
Rp
22,050.00
liter
Rp
6,655.32
Rp
6,655.32
liter
Rp
11,500.00
Rp
11,500.00
lembar
Rp
292,100.00
Rp
292,100.00
lembar
Rp
361,100.00
Rp
361,100.00
lembar
Rp
407,200.00
Rp
407,200.00
lembar
Rp
142,100.00
Rp
142,100.00
lembar
Rp
213,200.00
Rp
213,200.00
m2
Rp
996,320.00
Rp
996,320.00
345 Paku
kg
Rp
19,358.18
Rp
19,358.18
kg
Rp
37,900.00
Rp
37,900.00
kg
Rp
30,900.00
Rp
30,900.00
kg
Rp
31,270.91
Rp
31,270.91
kg
Rp
28,200.00
Rp
28,200.00
kg
Rp
33,500.00
Rp
33,500.00
kg
Rp
61,800.00
Rp
61,800.00
bh
Rp
1,700.00
Rp
1,700.00
bh
Rp
1,800.00
Rp
1,800.00
kg
Rp
27,846.00
Rp
27,846.00
kg
Rp
26,500.00
Rp
26,500.00
kg
Rp
39,585.00
Rp
39,585.00
buah
Rp
101,700.00
Rp
101,700.00
buah
Rp
130,200.00
Rp
130,200.00
buah
Rp
133,700.00
Rp
133,700.00
313
Rp
No.
SATUAN
USULAN
HARGA SATUAN
(Rp)
2009
HARGA SATUAN
(Rp)
2009
KET.
buah
Rp
180,200.00
Rp
180,200.00
Rp
150,000.00
Rp
150,000.00
Rp
132,400.00
Rp
132,400.00
Rp
94,900.00
Rp
94,900.00
Rp
91,250.00
Rp
91,250.00
m3
Rp
79,380.00
Rp
79,380.00
buah
Rp
88,300.00
Rp
88,300.00
kg
Rp
900.00
Rp
900.00
unit
Rp
2,356,300.00
Rp
2,356,300.00
unit
Rp
3,549,400.00
Rp
3,549,400.00
Rp
529,500.00
Rp
529,500.00
Rp
882,500.00
Rp
882,500.00
m'
Rp
23,059.89
Rp
23,059.89
m'
Rp
28,005.18
Rp
28,005.18
m'
Rp
69,235.32
Rp
69,235.32
m'
Rp
69,235.32
Rp
69,235.32
m'
Rp
43,995.00
Rp
43,995.00
m'
Rp
54,138.00
Rp
54,138.00
m'
Rp
77,742.00
Rp
77,742.00
m'
Rp
6,779.01
Rp
6,779.01
m'
Rp
32,700.00
Rp
32,700.00
m'
Rp
42,400.00
Rp
42,400.00
m'
Rp
65,700.00
Rp
65,700.00
m'
Rp
84,700.00
Rp
84,700.00
m'
Rp
98,000.00
Rp
98,000.00
m'
Rp
134,600.00
Rp
134,600.00
m'
Rp
413,900.00
Rp
413,900.00
buah
Rp
141,200.00
Rp
141,200.00
buah
Rp
232,100.00
Rp
232,100.00
m'
Rp
38,507.18
Rp
38,507.18
m'
Rp
62,178.48
Rp
62,178.48
m'
Rp
181,450.71
Rp
181,450.71
m'
Rp
10,168.52
Rp
10,168.52
m'
Rp
24,462.90
Rp
24,462.90
m'
Rp
7,969.50
Rp
7,969.50
m'
Rp
16,537.50
Rp
16,537.50
m'
Rp
30,712.50
Rp
30,712.50
m'
Rp
46,068.75
Rp
46,068.75
m'
Rp
12,700.00
Rp
12,700.00
m'
Rp
22,100.00
Rp
22,100.00
m'
Rp
7,200.00
Rp
7,200.00
m'
Rp
56,500.00
Rp
56,500.00
m'
Rp
9,500.00
Rp
9,500.00
m'
Rp
92,700.00
Rp
92,700.00
m'
Rp
2,833.87
Rp
2,833.87
m;
Rp
40,229.78
Rp
40,229.78
406 Plamuer
kg
Rp
19,400.00
Rp
19,400.00
buah
Rp
1,800.00
Rp
1,800.00
buah
Rp
2,600.00
Rp
2,600.00
buah
Rp
3,500.00
Rp
3,500.00
buah
Rp
8,300.00
Rp
8,300.00
buah
Rp
8,800.00
Rp
8,800.00
buah
Rp
10,600.00
Rp
10,600.00
lembar
Rp
73,200.00
Rp
73,200.00
lembar
Rp
79,400.00
Rp
79,400.00
No.
SATUAN
USULAN
HARGA SATUAN
(Rp)
2009
HARGA SATUAN
(Rp)
2009
KET.
lembar
Rp
77,700.00
Rp
77,700.00
lembar
Rp
114,700.00
Rp
114,700.00
lembar
Rp
121,800.00
Rp
121,800.00
lembar
Rp
130,600.00
Rp
130,600.00
419 Politur
liter
Rp
59,700.00
Rp
59,700.00
liter
Rp
98,300.00
Rp
98,300.00
buah
Rp
1,600.00
Rp
1,600.00
m'
Rp
45,900.00
Rp
45,900.00
unit
Rp
441,000.00
Rp
441,000.00
424 Railing tangga stainless steel pipa dia. 2" dan 1"
m'
Rp
1,152,500.00
Rp
1,152,500.00
m'
Rp
45,900.00
Rp
45,900.00
m'
Rp
55,600.00
Rp
55,600.00
m'
Rp
26,500.00
Rp
26,500.00
m'
Rp
61,800.00
Rp
61,800.00
Rp
349,500.00
Rp
349,500.00
Rp
325,600.00
Rp
325,600.00
431 Rapidrant
kg
Rp
3,400.00
Rp
3,400.00
buah
Rp
10,100.00
Rp
10,100.00
buah
Rp
14,000.00
Rp
14,000.00
buah
Rp
12,100.00
Rp
12,100.00
unit
Rp
821,737.79
Rp
821,737.79
unit
Rp
1,330,085.01
Rp
1,330,085.01
unit
Rp
1,450,942.73
Rp
1,450,942.73
buah
Rp
220,600.00
Rp
220,600.00
439 Residu
liter
Rp
18,500.00
Rp
18,500.00
m2
Rp
463,137.05
Rp
463,137.05
Rp
503,000.00
Rp
503,000.00
Rp
414,800.00
Rp
414,800.00
lembar
Rp
123,600.00
Rp
123,600.00
buah
Rp
10,200.00
Rp
10,200.00
buah
Rp
5,775.00
Rp
5,775.00
446 Sabun
kg
Rp
9,300.00
Rp
9,300.00
447 Saklar
buah
Rp
18,900.00
Rp
18,900.00
buah
Rp
31,400.00
Rp
31,400.00
449 Sealent
kg
Rp
61,800.00
Rp
61,800.00
450 Semen PC @ 50 kg
kg
Rp
1,398.00
Rp
1,398.00
kg
Rp
1,432.80
Rp
1,432.80
kg
Rp
1,432.80
Rp
1,432.80
kg
Rp
1,432.80
Rp
1,432.80
kg
Rp
1,432.80
Rp
1,432.80
kg
Rp
1,958.73
Rp
1,958.73
m3
Rp
77,380.00
Rp
77,380.00
m3
Rp
68,620.00
Rp
68,620.00
kg
Rp
16,200.00
Rp
16,200.00
lembar
Rp
56,500.00
Rp
56,500.00
lembar
Rp
70,600.00
Rp
70,600.00
m2
Rp
59,503.50
Rp
59,503.50
Kp
Rp
73,347.12
Rp
73,347.12
buah
Rp
2,600.00
Rp
2,600.00
Rp
70,600.00
Rp
70,600.00
buah
Rp
14,100.00
Rp
14,100.00
buah
Rp
15,900.00
Rp
15,900.00
buah
Rp
15,000.00
Rp
15,000.00
buah
Rp
10,600.00
Rp
10,600.00
buah
Rp
12,100.00
Rp
12,100.00
No.
SATUAN
USULAN
HARGA SATUAN
(Rp)
2009
HARGA SATUAN
(Rp)
2009
KET.
buah
Rp
8,800.00
Rp
8,800.00
kg
Rp
38,800.00
Rp
38,800.00
lembar
Rp
61,800.00
Rp
61,800.00
kg
Rp
41,300.00
Rp
41,300.00
titik
Rp
46,620.00
Rp
46,620.00
bh
Rp
25,803.18
Rp
25,803.18
kg
Rp
5,300.00
Rp
5,300.00
Rp
79,400.00
Rp
79,400.00
buah
Rp
3,208,800.00
Rp
3,208,800.00
buah
Rp
2,643,630.24
Rp
2,643,630.24
buah
Rp
9,712,800.00
Rp
9,712,800.00
buah
Rp
29,564,600.00
Rp
29,564,600.00
buah
Rp
2,797,500.00
Rp
2,797,500.00
buah
Rp
6,354,000.00
Rp
6,354,000.00
buah
Rp
8,454,400.00
Rp
8,454,400.00
buah
Rp
10,801,800.00
Rp
10,801,800.00
buah
Rp
12,628,600.00
Rp
12,628,600.00
buah
Rp
1,200,200.00
Rp
1,200,200.00
buah
Rp
2,647,500.00
Rp
2,647,500.00
buah
Rp
5,295,000.00
Rp
5,295,000.00
buah
Rp
9,712,800.00
Rp
9,712,800.00
buah
Rp
970,800.00
Rp
970,800.00
lembar
Rp
113,400.00
Rp
113,400.00
lembar
Rp
144,700.00
Rp
144,700.00
lembar
Rp
220,600.00
Rp
220,600.00
m2
Rp
67,500.00
Rp
67,500.00
unit
Rp
2,626,206.97
Rp
2,626,206.97
bh
Rp
3,780.00
Rp
3,780.00
unit
Rp
829,015.83
Rp
829,015.83
unit
Rp
1,330,085.01
Rp
1,330,085.01
unit
Rp
1,450,060.89
Rp
1,450,060.89
unit
Rp
1,209,008.92
Rp
1,209,008.92
unit
Rp
1,934,590.30
Rp
1,934,590.30
unit
Rp
626,600.00
Rp
626,600.00
unit
Rp
317,700.00
Rp
317,700.00
unit
Rp
604,503.63
Rp
604,503.63
unit
Rp
829,015.83
Rp
829,015.83
unit
Rp
365,568.84
Rp
365,568.84
buah
Rp
64,400.00
Rp
64,400.00
509 Ter
kg
Rp
8,977.50
Rp
8,977.50
Rp
70,600.00
Rp
70,600.00
Rp
114,700.00
Rp
114,700.00
lembar
Rp
74,800.00
Rp
74,800.00
lembar
Rp
79,380.00
Rp
79,380.00
m2
Rp
49,350.00
Rp
49,350.00
m2
Rp
58,716.00
Rp
58,716.00
m2
Rp
79,380.00
Rp
79,380.00
m2
Rp
102,375.00
Rp
102,375.00
buah
Rp
5,300.00
Rp
5,300.00
buah
Rp
6,200.00
Rp
6,200.00
Rp
Rp
Rp
185,300.00
Rp
185,300.00
buah
Rp
5,100.00
Rp
5,100.00
Unit
Rp
825,300.00
Rp
825,300.00
No.
SATUAN
USULAN
HARGA SATUAN
(Rp)
2009
HARGA SATUAN
(Rp)
2009
KET.
unit
Rp
365,568.84
Rp
365,568.84
Rp
67,500.00
Rp
67,500.00
Rp
5,250.00
Rp
5,250.00
Rp
240,900.00
Rp
240,900.00
Rp
96,000.00
Rp
96,000.00
unit
Rp
1,279,073.88
Rp
1,279,073.88
bh
Rp
661,500.00
Rp
661,500.00
bh
Rp
437,850.00
Rp
437,850.00
buah
Rp
467,700.00
Rp
467,700.00
unit
Rp
856,000.00
Rp
856,000.00
m'
Rp
107,100.00
Rp
107,100.00
m2
Rp
69,300.00
Rp
69,300.00
533 Wastafel
Rp
Rp
Rp
1 Bulldozer
jam
Rp
420,000.00
Rp
420,000.00
2 Stone Crusher
jam
Rp
400,000.00
Rp
400,000.00
3 Motor grader
jam
Rp
334,000.00
Rp
334,000.00
4 Pemecah batu
jam
Rp
702,000.00
Rp
702,000.00
5 Mesin penyaring
jam
Rp
278,300.00
Rp
278,300.00
6 Wheel loader
jam
Rp
318,600.00
Rp
318,600.00
7 Wheel tractor
jam
Rp
124,200.00
Rp
124,200.00
8 Track Loader
jam
Rp
300,000.00
Rp
300,000.00
jam
Rp
135,600.00
Rp
135,600.00
jam
Rp
210,900.00
Rp
210,900.00
jam
Rp
254,900.00
Rp
254,900.00
jam
Rp
277,200.00
Rp
277,200.00
jam
Rp
61,000.00
Rp
61,000.00
jam
Rp
10,600.00
Rp
10,600.00
jam
Rp
8,100.00
Rp
8,100.00
jam
Rp
98,900.00
Rp
98,900.00
jam
Rp
28,500.00
Rp
28,500.00
jam
Rp
1,139,300.00
Rp
1,139,300.00
jam
Rp
165,100.00
Rp
165,100.00
jam
Rp
122,800.00
Rp
122,800.00
21 Trailer 1 Ton
jam
Rp
13,200.00
Rp
13,200.00
22 Concrete Vibratur
jam
Rp
101,000.00
Rp
101,000.00
23 Concrete Mixer
jam
Rp
101,400.00
Rp
101,400.00
24 Vibrator Roller
jam
Rp
139,200.00
Rp
139,200.00
jam
Rp
113,200.00
Rp
113,200.00
26 Drump Truck
jam
Rp
181,400.00
Rp
181,400.00
27 Excavator
jam
Rp
313,000.00
Rp
313,000.00
28 Pulvi Mixer
jam
Rp
262,750.00
Rp
262,750.00
29 Generator set
jam
Rp
155,600.00
Rp
155,600.00
jam
Rp
38,800.00
Rp
38,800.00
31 Tamper
jam
Rp
41,250.00
Rp
41,250.00
32 Jack Hammer
jam
Rp
100,000.00
Rp
100,000.00
33 Pedestrian Roller
jam
Rp
230,000.00
Rp
230,000.00
jam
Rp
1,125,000.00
Rp
1,125,000.00
jam
Rp
173,200.00
Rp
173,200.00
jam
Rp
217,300.00
Rp
217,300.00
jam
Rp
156,700.00
Rp
156,700.00
jam
Rp
124,800.00
Rp
124,800.00
jam
Rp
249,000.00
Rp
249,000.00
jam
Rp
11,900.00
Rp
11,900.00
No.
SATUAN
USULAN
HARGA SATUAN
(Rp)
2009
HARGA SATUAN
(Rp)
2009
KET.
jam
Rp
39,500.00
Rp
39,500.00
jam
Rp
79,100.00
Rp
79,100.00
jam
Rp
73,000.00
Rp
73,000.00
jam
Rp
9,800.00
Rp
9,800.00
45 Peralatan traktor
jam
Rp
57,000.00
Rp
57,000.00
46 Asphalt Finisher
jam
Rp
340,600.00
Rp
340,600.00
jam
Rp
2,142,800.00
Rp
2,142,800.00
48 Tandem Roller
jam
Rp
191,800.00
Rp
191,800.00
jam
Rp
200,000.00
Rp
200,000.00
- 900 Watt
Ls
Rp
3,402,402.86
Rp
3,402,402.86
- 1300 Watt
Ls
Rp
39,925,924.60
Rp
39,925,924.60
- 2200 Watt
Ls
Rp
6,543,046.53
Rp
6,543,046.53
- 220000 Watt
Ls
Rp
65,430,465.30
Rp
65,430,465.30
C. LAIN-LAIN
1 a.Biaya Penyambungan Daya Listrik PLN
Titik
Rp
196,260.22
Rp
196,260.22
Ls
Rp
1,701,079.74
Rp
1,701,079.74
Unit
Rp
1,570,321.83
Rp
1,570,321.83
URAIAN PEKERJAAN
2
A.
A.1
Semen PC @ 50 kg
BAHAN
UPAH
JUMLAH (Rp.)
5
19,096.88
23,871.10
1,398.00
3,495.00
132,400.00
662.00
455,520.00
4,099.68
1,919,318.71
138,190.95
0.0600 kg
kasau 5/7
33,500.00
2,010.00
0.4000 ltr
Residu
18,500.00
7,400.00
48,802.53
19,521.01
79,228.75
15,845.75
87,151.63
1,743.03
0.0200 Oh Mandor
95,496.24
1,909.92
218,748.45
A.2
Semen PC @ 50 kg
1.2000 lbr
23,871.10
19,096.88
1,398.00
3,495.00
74,800.00
89,760.00
132,400.00
662.00
455,520.00
4,099.68
1,919,318.71
138,190.95
0.0600 kg
kasau 5/7
33,500.00
2,010.00
0.4500 ltr
Cat menie
18,405.00
8,282.25
48,802.53
19,521.01
79,228.75
15,845.75
87,151.63
1,743.03
0.0200 Oh Mandor
95,496.24
1,909.92
309,390.70
A.3
19,096.88
19,096.88
Semen PC @ 50 kg
Kawat berduri
1,398.00
2,796.00
18,900.00
472,500.00
132,400.00
662.00
455,520.00
4,099.68
0.0600 kg
2,010.00
33,500.00
48,802.53
14,640.76
79,228.75
15,845.75
87,151.63
1,743.03
0.0200 Oh Mandor
95,496.24
1,909.92
535,304.03
A.4
kasau 5/7
1,676,800.00
11,737.60
1,919,318.71
23,031.82
670.00
33,500.00
48,802.53
4,880.25
79,228.75
7,922.88
87,151.63
871.52
0.0050 Oh Mandor
95,496.24
477.48
49,591.55
A.5
19,096.88
23,871.10
1,676,800.00
301,824.00
0.8500 kg
33,500.00
28,475.00
1.1000 kg
Besi strip
53,550.00
58,905.00
1,398.00
48,930.00
94,900.00
14,235.00
132,400.00
13,240.00
455,520.00
68,328.00
1,800.00
54,000.00
35.0000 kg
Semen PC @ 50 kg
30.0000 bh
0.2500 lbr
70,600.00
17,650.00
2.0000 bh
238,300.00
476,600.00
KODE
ANALISA
URAIAN PEKERJAAN
2
A.
UPAH
JUMLAH (Rp.)
5
102,294.36
8,183.55
0.1500 bh
Kunci tanam
132,400.00
19,860.00
0.0600 lbr
121,800.00
7,308.00
97,605.06
48,802.53
79,228.75
79,228.75
79,228.75
158,457.50
87,151.63
26,145.49
0.0500 Oh Mandor
95,496.24
4,774.81
1,507,621.26
KODE
ANALISA
URAIAN PEKERJAAN
2
A.
A.6
BAHAN
UPAH
JUMLAH (Rp.)
5
19,096.88
32,464.70
1,676,800.00
352,128.00
33,500.00
10,050.00
1,398.00
14,679.00
132,400.00
3,972.00
455,520.00
22,776.00
1.5000 lbr
112,200.00
74,800.00
48,802.53
48,802.53
79,228.75
158,457.50
87,151.63
17,430.33
0.0500 Oh Mandor
95,496.24
4,774.81
777,734.86
A.7
48,802.53
0.0050 Oh Mandor
95,496.24
4,880.25
477.48
5,357.73
A.8
60,364.80
1,676,800.00
33,500.00
2,680.00
1,919,318.71
26,870.46
79,228.75
0.0015 Oh Mandor
95,496.24
23,768.63
143.24
113,827.13
A.9
19,096.88
23,871.10
1,676,800.00
311,884.80
33,500.00
10,050.00
1,398.00
25,164.00
132,400.00
3,972.00
455,520.00
22,776.00
74,800.00
112,200.00
1.5000 lbr
1.3500 lbr
164,430.00
121,800.00
48,802.53
48,802.53
79,228.75
158,457.50
87,151.63
17,430.33
0.0500 Oh Mandor
95,496.24
4,774.81
903,813.07
A.10
1 m Pembuatan stegger
1.2500 btg Kayu dolken 8 - 10 (cm) panjang 4 m / kiau
19,096.88
0.3000 kg
33,500.00
23,871.10
10,050.00
48,802.53
12,200.63
79,228.75
1,346.89
87,151.63
174.30
0.0130 Oh Mandor
95,496.24
1,241.45
48,884.38
A.11
511,000.00
76,650.00
176,500.00
15,885.00
912.50
91,250.00
48,802.53
0.0500 Oh Mandor
95,496.24
48,802.53
4,774.81
147,024.84
A.12
511,000.00
140,525.00
176,500.00
5,295.00
91,250.00
4,562.50
48,802.53
48,802.53
0.1000 Oh Mandor
95,496.24
9,549.62
208,734.65
KODE
ANALISA
URAIAN PEKERJAAN
2
B.
B.1
UPAH
48,802.53
0.0400 Oh Mandor
95,496.24
JUMLAH (Rp.)
5
19,521.01
3,819.85
23,340.86
B.2
B.3
B.4
B.5
B.6
B.7
B.8
B.9
B.10
B.11
48,802.53
25,670.13
0.0520 Oh Mandor
95,496.24
4,965.80
30,635.94
48,802.53
35,869.86
0.0730 Oh Mandor
95,496.24
6,971.23
42,841.09
48,802.53
30,501.58
0.0620 Oh Mandor
95,496.24
5,920.77
36,422.35
48,802.53
61,003.16
0.1250 Oh Mandor
95,496.24
11,937.03
72,940.19
48,802.53
40,164.48
0.0830 Oh Mandor
95,496.24
7,926.19
48,090.67
48,802.53
2,440.13
0.0050 Oh Mandor
95,496.24
477.48
2,917.61
48,802.53
25,182.11
0.0500 Oh Mandor
95,496.24
4,774.81
29,956.92
48,802.53
9,370.09
0.0190 Oh Mandor
95,496.24
1,814.43
11,184.51
48,802.53
24,401.27
0.0500 Oh Mandor
95,496.24
4,774.81
29,176.08
B.12
109,500.00
48,802.53
14,640.76
0.0100 Oh Mandor
95,496.24
954.96
125,095.72
B.13
91,250.00
70,600.00
84,720.00
48,802.53
12,200.63
0.0250 Oh Mandor
95,496.24
2,387.41
99,308.04
114,700.00
137,640.00
48,802.53
14,640.76
0.0100 Oh Mandor
95,496.24
954.96
153,235.72
KODE
ANALISA
URAIAN PEKERJAAN
2
C.
C.1
UPAH
JUMLAH (Rp.)
5
511,000.00
562,100.00
1,398.00
373,266.00
94,900.00
40,522.30
48,802.53
73,203.80
79,228.75
47,537.25
87,151.63
5,229.10
0.0750 Oh Mandor
95,496.24
7,162.22
1,109,020.66
C.2
401,500.00
441,650.00
1,398.00
227,874.00
94,900.00
49,348.00
48,802.53
73,203.80
79,228.75
47,537.25
87,151.63
5,229.10
0.0750 Oh Mandor
95,496.24
7,162.22
852,004.36
C.3
511,000.00
562,100.00
1,398.00
190,128.00
94,900.00
51,625.60
48,802.53
73,203.80
79,228.75
47,537.25
87,151.63
5,229.10
0.0750 Oh Mandor
95,496.24
7,162.22
936,985.96
C.4
511,000.00
562,100.00
1,398.00
163,566.00
94,900.00
53,238.90
48,802.53
73,203.80
79,228.75
47,537.25
87,151.63
5,229.10
0.0750 Oh Mandor
95,496.24
7,162.22
912,037.26
C.5
0.3000 m
401,500.00
481,800.00
91,250.00
27,375.00
48,802.53
38,065.97
79,228.75
30,899.21
87,151.63
3,398.91
0.0390 Oh Mandor
95,496.24
3,724.35
585,263.45
C.6
Besi beton
Semen PC @ 50 kg
19,656.00
1,474,200.00
1,398.00
282,396.00
0.3200 m
132,400.00
42,368.00
0.4900 m
455,520.00
223,204.80
0.8000 kg
Kawat beton
22,050.00
17,640.00
48,802.53
146,407.59
79,228.75
67,344.44
87,151.63
7,407.89
0.1500 Oh Mandor
95,496.24
14,324.44
2,275,293.15
C.7
Semen PC @ 50 kg
1,398.00
391,440.00
0.4500 m
132,400.00
59,580.00
0.6700 m
455,520.00
305,198.40
44,100.00
329,515.20
48,802.53
116,150.02
79,228.75
23,768.63
87,151.63
2,614.55
0.0800 Oh Mandor
95,496.24
7,639.70
1,235,906.49
KODE
ANALISA
URAIAN PEKERJAAN
2
C.
C.8
BAHAN
UPAH
JUMLAH (Rp.)
5
0.0190 m
91,250.00
1,733.75
0.0940 m
132,400.00
12,445.60
0.1500 m
446,516.67
66,977.50
60.5000 kg
Semen PC @ 50 kg
45.0000 kg
Besi beton
0.9000 kg
Kawat beton
0.0320 m
0.1200 kg
0.0900 ltr
Minyak bekisting
0.2400 kg
Plamuer
kasau 5/7
1,398.00
84,579.00
19,656.00
884,520.00
22,050.00
19,845.00
1,919,318.71
61,418.20
33,500.00
4,020.00
9,700.00
873.00
19,400.00
4,656.00
48,802.53
48,802.53
79,228.75
53,083.26
87,151.63
5,839.16
0.0500 Oh Mandor
95,496.24
4,774.81
1,253,567.81
C.9
91,250.00
1,460.00
0.0800 m
132,400.00
10,592.00
0.1250 m
446,516.67
55,814.58
49.0000 kg
Semen PC @ 50 kg
34.5000 kg
Besi beton
0.7000 kg
Kawat beton
0.0270 m
0.1200 kg
0.0900 ltr
Minyak bekisting
0.2000 kg
Plamuer
kasau 5/7
1,398.00
68,502.00
19,656.00
678,132.00
22,050.00
15,435.00
1,919,318.71
51,821.61
33,500.00
4,020.00
9,700.00
873.00
19,400.00
3,880.00
48,802.53
39,042.02
79,228.75
39,614.38
87,151.63
4,357.58
0.0400 Oh Mandor
95,496.24
3,819.85
977,364.02
C.10
0.0588 m
132,400.00
7,781.88
0.0918 m
446,516.67
41,006.63
36.0000 kg
Semen PC @ 50 kg
25.3469 kg
Besi beton
0.5143 kg
Kawat beton
0.0198 m
0.0882 kg
0.0661 ltr
Minyak bekisting
0.1469 kg
Plamuer
91,250.00
kasau 5/7
1,072.65
1,398.00
50,328.00
19,656.00
498,219.43
22,050.00
11,340.00
1,919,318.71
38,073.02
33,500.00
2,953.47
9,700.00
641.39
19,400.00
2,850.61
48,802.53
28,683.94
79,228.75
29,104.44
87,151.63
3,201.49
0.0294 Oh Mandor
95,496.24
2,806.42
718,063.36
KODE
ANALISA
URAIAN PEKERJAAN
2
D.
D.1
2,115.00
27,495.00
1,398.00
8,155.00
1,265.33
4,066.88
79,228.75
6,602.40
87,151.63
726.26
0.0080 Oh Mandor
95,496.24
763.97
49,074.84
1,800.00
252,000.00
Semen PC @ 50 kg
1,398.00
60,813.00
94,900.00
7,592.00
48,802.53
31,721.64
79,228.75
15,845.75
87,151.63
1,743.03
0.0300 Oh Mandor
95,496.24
2,864.89
372,580.31
1,800.00
252,000.00
Semen PC @ 50 kg
1,398.00
37,116.90
94,900.00
8,825.70
48,802.53
31,721.64
79,228.75
15,845.75
87,151.63
1,743.03
0.0300 Oh Mandor
95,496.24
2,864.89
350,117.91
1,800.00
252,000.00
Semen PC @ 50 kg
1,398.00
31,035.60
94,900.00
9,679.80
48,802.53
31,721.64
79,228.75
15,845.75
87,151.63
1,743.03
0.0300 Oh Mandor
95,496.24
2,864.89
344,890.71
1,800.00
126,000.00
18.9500 kg
Semen PC @ 50 kg
1,398.00
26,492.10
94,900.00
3,606.20
48,802.53
15,616.81
79,228.75
7,922.88
87,151.63
871.52
0.0150 Oh Mandor
95,496.24
1,432.44
181,941.94
1,800.00
126,000.00
11.5000 kg
Semen PC @ 50 kg
1,398.00
16,077.00
D.7
94,900.00
140.0000 bh
D.6
Semen PC @ 50 kg
D.5
48,802.53
43.5000 kg
D.4
JUMLAH (Rp.)
140.0000 bh
D.3
UPAH
Bataco
D.2
94,900.00
4,080.70
48,802.53
15,616.81
79,228.75
7,922.88
87,151.63
871.52
0.0150 Oh Mandor
95,496.24
1,432.44
172,001.34
1,800.00
126,000.00
Semen PC @ 50 kg
1,398.00
13,532.64
94,900.00
4,270.50
48,802.53
15,616.81
79,228.75
7,922.88
87,151.63
871.52
0.0150 Oh Mandor
95,496.24
1,432.44
169,646.78
KODE
ANALISA
URAIAN PEKERJAAN
2
D.
D.8
D.10
D.11
1,800.00
126,000.00
Semen PC @ 50 kg
1,398.00
11,631.36
94,900.00
4,650.10
48,802.53
15,616.81
79,228.75
7,922.88
87,151.63
871.52
0.0150 Oh Mandor
95,496.24
1,432.44
168,125.10
13.5000 kg
Semen PC @ 50 kg
75,000.00
937,500.00
1,398.00
18,873.00
94,900.00
4,555.20
1.9500 kg
19,656.00
38,329.20
Besi beton
48,802.53
17,080.89
79,228.75
11,884.31
87,151.63
1,307.27
0.0170 Oh Mandor
95,496.24
1,623.44
1,031,153.31
10.4500 kg
Semen PC @ 50 kg
62,700.00
783,750.00
1,398.00
14,609.10
94,900.00
3,606.20
1.9500 kg
19,656.00
38,329.20
Besi beton
48,802.53
15,616.81
79,228.75
9,507.45
87,151.63
1,045.82
0.0150 Oh Mandor
95,496.24
1,432.44
867,897.02
57,400.00
717,500.00
1,398.00
10,485.00
94,900.00
2,562.30
1.9500 kg
19,656.00
38,329.20
Besi beton
48,802.53
15,616.81
79,228.75
7,922.88
87,151.63
871.52
0.0150 Oh Mandor
95,496.24
1,432.44
794,720.14
69,700.00
871,250.00
7.2000 kg
Semen PC @ 50 kg
1,398.00
10,065.60
132,400.00
264.80
94,900.00
1,992.90
2.5400 kg
Besi beton
19,656.00
49,926.24
0.0030 kg
33,500.00
100.50
1,676,800.00
1,676.80
Kawat beton
D.13
JUMLAH (Rp.)
12.5000 bh
D.12
UPAH
D.9
22,050.00
330.75
455,520.00
1,366.56
48,802.53
16,592.86
79,228.75
8,477.48
75,000.00
525.00
87,151.63
993.53
0.0170 Oh Mandor
95,496.24
1,623.44
965,186.45
57,400.00
717,500.00
10.4600 kg
Semen PC @ 50 kg
1,398.00
14,623.08
132,400.00
397.20
KODE
ANALISA
D.
URAIAN PEKERJAAN
94,900.00
3,036.80
19,656.00
17,100.72
0.0040 kg
33,500.00
134.00
1,676,800.00
1,676.80
22,050.00
441.00
455,520.00
1,822.08
48,802.53
16,592.86
79,228.75
10,299.74
75,000.00
525.00
87,151.63
1,193.98
0.0170 Oh Mandor
95,496.24
1,623.44
786,966.69
5.1000 kg
Semen PC @ 50 kg
1.5000 kg
64,400.00
Besi beton
161,000.00
1,398.00
7,129.80
132,400.00
10,592.00
19,656.00
29,484.00
455,520.00
68,328.00
48,802.53
4,880.25
79,228.75
2,376.86
75,000.00
2,250.00
87,151.63
522.91
0.0050 Oh Mandor
95,496.24
477.48
287,041.31
5,775.00
144,375.00
12.8000 kg
Semen PC @ 50 kg
1,398.00
17,894.40
94,900.00
3,321.50
48,802.53
14,640.76
79,228.75
7,922.88
87,151.63
871.52
0.0150 Oh Mandor
95,496.24
1,432.44
190,458.49
12.8000 kg
Semen PC @ 50 kg
10,200.00
367,200.00
1,398.00
17,894.40
94,900.00
3,321.50
48,802.53
14,640.76
79,228.75
7,922.88
87,151.63
871.52
0.0150 Oh Mandor
95,496.24
1,432.44
413,283.49
2,600.00
208,000.00
23.6500 kg
Semen PC @ 50 kg
1,398.00
33,062.70
D.18
Besi beton
D.17
0.8700 kg
D.16
JUMLAH (Rp.)
0.0200 kg
D.15
UPAH
D.14
BAHAN
94,900.00
54,093.00
48,802.53
15,616.81
79,228.75
11,884.31
87,151.63
1,307.27
0.0150 Oh Mandor
95,496.24
1,432.44
325,396.54
61,800.00
9,270.00
kasau 5/7
3,075,995.61
43,063.94
33,500.00
402.00
list 2/4
2,652,249.52
7,956.75
48,802.53
4,880.25
79,228.75
3,961.44
87,151.63
435.76
0.0020 Oh Mandor
95,496.24
190.99
70,161.13
KODE
ANALISA
URAIAN PEKERJAAN
2
E.
E.1
Semen PC @ 50 kg
1,613.30
9,760.51
11,884.31
87,151.63
1,307.27
0.0100 Oh Mandor
95,496.24
954.96
37,431.32
1,398.00
7,269.60
94,900.00
1,898.00
48,802.53
9,760.51
79,228.75
11,884.31
87,151.63
1,307.27
0.0100 Oh Mandor
95,496.24
954.96
33,074.66
1,398.00
6,039.36
94,900.00
2,087.80
48,802.53
9,760.51
79,228.75
11,884.31
87,151.63
1,307.27
0.0100 Oh Mandor
95,496.24
954.96
32,034.22
Semen PC @ 50 kg
1,398.00
19,963.44
94,900.00
2,182.70
48,802.53
12,200.63
79,228.75
15,845.75
87,151.63
1,743.03
0.0125 Oh Mandor
95,496.24
1,193.70
53,129.26
Semen PC @ 50 kg
1,398.00
12,134.64
94,900.00
2,657.20
48,802.53
12,200.63
79,228.75
15,845.75
87,151.63
1,743.03
0.0125 Oh Mandor
95,496.24
1,193.70
45,774.96
Semen PC @ 50 kg
1,398.00
10,191.42
94,900.00
2,657.20
48,802.53
12,200.63
79,228.75
15,845.75
87,151.63
1,743.03
0.0125 Oh Mandor
95,496.24
1,193.70
43,831.74
Semen PC @ 50 kg
E.8
11,910.96
79,228.75
4.3200 kg
E.7
1,398.00
94,900.00
0.2000 Oh
E.6
48,802.53
E.5
5.2000 kg
E.4
JUMLAH (Rp.)
E.3
UPAH
8.5200 kg
E.2
1,398.00
21,669.00
94,900.00
1,233.70
48,802.53
14,640.76
79,228.75
15,845.75
87,151.63
1,743.03
0.0130 Oh Mandor
95,496.24
1,241.45
56,373.69
Semen PC @ 50 kg
1,398.00
13,253.04
94,900.00
3,606.20
48,802.53
14,640.76
79,228.75
15,845.75
KODE
ANALISA
URAIAN PEKERJAAN
2
E.
E.9
UPAH
JUMLAH (Rp.)
5
87,151.63
1,743.03
0.0130 Oh Mandor
95,496.24
1,241.45
50,330.23
Semen PC @ 50 kg
1,398.00
11,100.12
94,900.00
3,701.10
48,802.53
14,640.76
79,228.75
15,845.75
87,151.63
1,743.03
0.0130 Oh Mandor
95,496.24
1,241.45
48,272.21
KODE
ANALISA
URAIAN PEKERJAAN
2
E.
E.10
Semen PC @ 50 kg
3,321.50
79,228.75
19,807.19
87,151.63
2,178.79
0.0150 Oh Mandor
95,496.24
1,432.44
68,429.43
1,398.00
15,909.24
94,900.00
3,985.80
48,802.53
15,616.81
79,228.75
19,807.19
87,151.63
2,178.79
0.0150 Oh Mandor
95,496.24
1,432.44
58,930.27
1,398.00
11,449.62
94,900.00
4,270.50
48,802.53
15,616.81
79,228.75
19,807.19
87,151.63
2,178.79
0.0150 Oh Mandor
95,496.24
1,432.44
54,755.35
Semen PC @ 50 kg
1,398.00
13,001.40
94,900.00
1,708.20
48,802.53
12,688.66
79,228.75
15,845.75
87,151.63
1,743.03
0.0130 Oh Mandor
95,496.24
1,241.45
46,228.49
Semen PC @ 50 kg
1,398.00
9,883.86
94,900.00
1,992.90
48,802.53
12,688.66
79,228.75
15,845.75
87,151.63
1,743.03
0.0130 Oh Mandor
95,496.24
1,241.45
43,395.65
Semen PC @ 50 kg
1,398.00
6,039.36
94,900.00
1,518.40
48,802.53
12,200.63
79,228.75
7,922.88
87,151.63
871.52
0.0150 Oh Mandor
95,496.24
1,432.44
29,985.23
1 m Plesteran siar, 1 PC : 2 Ps
4.3200 kg
Semen PC @ 50 kg
E.17
26,072.70
E.16
1,398.00
94,900.00
15,616.81
8.1900 kg
E.15
48,802.53
E.14
11.3800 kg
E.13
JUMLAH (Rp.)
E.12
UPAH
18.6500 kg
E.11
1,398.00
6,039.36
94,900.00
1,518.40
48,802.53
7,320.38
79,228.75
5,546.01
87,151.63
610.06
0.0080 Oh Mandor
95,496.24
763.97
21,798.18
1,398.00
699.00
2.9000 m Batacote
Semen PC @ 50 kg
61,800.00
179,220.00
94,900.00
569.40
48,802.53
14,640.76
KODE
ANALISA
URAIAN PEKERJAAN
2
E.
UPAH
JUMLAH (Rp.)
5
79,228.75
15,845.75
87,151.63
1,743.03
0.0150 Oh Mandor
95,496.24
1,432.44
214,150.39
KODE
ANALISA
URAIAN PEKERJAAN
2
F.
F.1
UPAH
292,815.18
79,228.75
1,584,575.00
87,151.63
174,303.26
0.3000 Oh Mandor
95,496.24
28,648.87
5,463,937.48
1,220.06
79,228.75
49,517.97
87,151.63
2,178.79
0.0400 Oh Mandor
95,496.24
3,819.85
2,975,216.14
48,802.53
79,228.75
198,071.88
87,151.63
21,787.91
0.0500 Oh Mandor
95,496.24
4,774.81
416,401.12
1 m Pasang daun pintu / jendela kaca bening tebal 3 mm, kayu kelas II
3,574,100.00
125,093.50
102,294.36
102,294.36
28,200.00
846.00
48,802.53
39,042.02
79,228.75
158,457.50
87,151.63
17,430.33
0.0400 Oh Mandor
95,496.24
3,819.85
446,983.56
1 m Pasang daun pintu / jendela kaca bening tebal 5 mm, kayu kelas II
0.0350 m Kayu gergajian kelas II, papan
1.0000 m Kaca bening tebal 5 mm
0.0300 kg
3,574,100.00
125,093.50
132,300.00
132,300.00
28,200.00
846.00
48,802.53
39,042.02
79,228.75
158,457.50
87,151.63
17,430.33
0.0400 Oh Mandor
95,496.24
3,819.85
476,989.20
1 m Pasang daun pintu / jendela kaca ryben tebal 5 mm, kayu kelas II
0.0350 m Kayu gergajian kelas II, papan
1.0000 m Kaca ryben tebal 5mm
0.0300 kg
3,574,100.00
125,093.50
5,800.00
5,800.00
28,200.00
846.00
48,802.53
39,042.02
79,228.75
158,457.50
87,151.63
17,430.33
0.0400 Oh Mandor
95,496.24
3,819.85
350,489.20
F.7
3,574,100.00
0.0300 kg
F.6
1,005.00
F.5a
2,917,474.47
33,500.00
48,802.53
F.5
2,652,249.52
F.4
3,383,595.17
48,802.53
F.3
F.2
JUMLAH (Rp.)
3,574,100.00
228,742.40
48,802.53
48,802.53
79,228.75
237,686.25
87,151.63
26,145.49
0.3000 Oh Mandor
95,496.24
28,648.87
570,025.54
3,574,100.00
70,052.36
0.0300 kg
28,200.00
846.00
0.3000 Lt
29,000.00
8,700.00
KODE
ANALISA
URAIAN PEKERJAAN
2
F.
JUMLAH (Rp.)
5
121,800.00
121,800.00
48,802.53
29,281.52
79,228.75
158,457.50
87,151.63
17,430.33
0.0300 Oh Mandor
95,496.24
2,864.89
409,432.59
F.9
UPAH
F.8
3,574,100.00
70,052.36
0.0300 kg
28,200.00
846.00
0.3000 Lt
29,000.00
8,700.00
1.0000 lbr
220,600.00
220,600.00
48,802.53
29,281.52
79,228.75
158,457.50
87,151.63
17,430.33
0.0300 Oh Mandor
95,496.24
2,864.89
508,232.59
3,574,100.00
70,052.36
0.0300 kg
28,200.00
846.00
0.8000 Lt
29,000.00
23,200.00
1.0000 lbr
121,800.00
121,800.00
0.5000 lbr
79,400.00
39,700.00
48,802.53
39,042.02
79,228.75
198,071.88
87,151.63
21,787.91
0.0400 Oh Mandor
95,496.24
3,819.85
518,320.02
KODE
ANALISA
URAIAN PEKERJAAN
2
F.
F.10
3,574,100.00
28,200.00
846.00
0.8000 Lt
29,000.00
23,200.00
0.5000 lbr
220,600.00
110,300.00
0.5000 lbr
79,400.00
48,802.53
39,042.02
79,228.75
198,071.88
87,151.63
21,787.91
0.0400 Oh Mandor
95,496.24
3,819.85
506,820.02
70,052.36
0.0300 kg
28,200.00
846.00
1.2000 Lt
29,000.00
34,800.00
1.0000 lbr
121,800.00
121,800.00
1.0000 lbr
79,400.00
79,400.00
48,802.53
48,802.53
79,228.75
205,994.75
87,151.63
22,659.42
0.0500 Oh Mandor
95,496.24
4,774.81
589,129.88
3,574,100.00
214,446.00
28,200.00
4,230.00
48,802.53
24,401.27
79,228.75
158,457.50
87,151.63
17,430.33
0.0250 Oh Mandor
95,496.24
2,387.41
421,352.50
3,075,995.61
3,383,595.17
Besi strip
53,550.00
803,250.00
33,500.00
26,800.00
48,802.53
195,210.12
79,228.75
950,745.00
87,151.63
104,581.96
0.2000 Oh Mandor
95,496.24
19,099.25
5,483,281.50
3,075,995.61
3,383,595.17
33,500.00
26,800.00
48,802.53
97,605.06
79,228.75
475,372.50
87,151.63
52,290.98
0.1000 Oh Mandor
95,496.24
9,549.62
4,045,213.33
F.16
39,700.00
15.0000 kg
F.15
70,052.36
0.1500 kg
F.14
0.0300 kg
F.13
JUMLAH (Rp.)
F.12
UPAH
F.11
3,075,995.61
50,753.93
33,500.00
6,700.00
48,802.53
5,856.30
79,228.75
9,507.45
87,151.63
1,045.82
0.0060 Oh Mandor
95,496.24
572.98
74,436.48
3,075,995.61
36,911.95
33,500.00
3,350.00
48,802.53
7,320.38
79,228.75
19,807.19
87,151.63
2,178.79
KODE
ANALISA
URAIAN PEKERJAAN
2
F.
UPAH
0.1500 kg
7,162.22
76,730.52
3,075,995.61
70,747.90
33,500.00
5,025.00
48,802.53
9,760.51
79,228.75
23,768.63
87,151.63
2,614.55
0.0100 Oh Mandor
95,496.24
954.96
112,871.54
F.19
95,496.24
F.18
F.17
JUMLAH (Rp.)
3,075,995.61
83,051.88
33,500.00
6,700.00
48,802.53
12,200.63
79,228.75
27,730.06
87,151.63
3,050.31
0.0125 Oh Mandor
95,496.24
1,193.70
133,926.59
3,574,100.00
25,733.52
33,500.00
1,675.00
48,802.53
4,880.25
79,228.75
15,845.75
87,151.63
1,743.03
0.0050 Oh Mandor
95,496.24
477.48
50,355.04
KODE
ANALISA
URAIAN PEKERJAAN
2
F.
F.20
39,315.10
33,500.00
1,675.00
5,368.28
79,228.75
17,430.33
87,151.63
1,917.34
0.0050 Oh Mandor
95,496.24
477.48
66,183.52
3,574,100.00
51,824.45
33,500.00
2,010.00
48,802.53
7,320.38
79,228.75
19,807.19
87,151.63
2,178.79
0.0750 Oh Mandor
95,496.24
7,162.22
90,303.03
3,574,100.00
30,737.26
33,500.00
2,010.00
48,802.53
4,880.25
79,228.75
7,922.88
87,151.63
871.52
0.0500 Oh Mandor
95,496.24
4,774.81
51,196.72
3,075,995.61
59,981.91
3,574,100.00
25,018.70
0.1000 kg
F.26
3,574,100.00
F.25
48,802.53
0.0600 kg
F.24
F.23
JUMLAH (Rp.)
F.22
UPAH
F.21
33,500.00
3,350.00
48,802.53
7,320.38
79,228.75
35,652.94
87,151.63
3,921.82
0.0750 Oh Mandor
95,496.24
7,162.22
142,407.97
1 m Pasang rangka dinding pemisah triplek rangkap rangka kayu kelas III
0.0195 m Kayu gergajian kelas II, balok
3,075,995.61
59,981.91
3,574,100.00
25,018.70
0.1000 kg
33,500.00
3,350.00
0.5600 ltr
29,000.00
16,240.00
1.0000 lbr
74,800.00
74,800.00
48,802.53
9,760.51
79,228.75
47,537.25
87,151.63
5,229.10
0.0100 Oh Mandor
95,496.24
954.96
242,872.43
3,075,995.61
59,981.91
3,574,100.00
25,018.70
0.1000 kg
33,500.00
3,350.00
0.5600 ltr
29,000.00
16,240.00
1.0000 lbr
220,600.00
220,600.00
48,802.53
7,320.38
79,228.75
35,652.94
87,151.63
3,921.82
0.0750 Oh Mandor
95,496.24
7,162.22
379,247.97
3,075,995.61
59,981.91
3,574,100.00
25,018.70
0.1000 kg
33,500.00
3,350.00
0.5600 ltr
29,000.00
16,240.00
1.0000 lbr
121,800.00
121,800.00
KODE
ANALISA
URAIAN PEKERJAAN
2
F.
F.27
UPAH
JUMLAH (Rp.)
5
48,802.53
9,760.51
79,228.75
47,537.25
87,151.63
5,229.10
0.0100 Oh Mandor
95,496.24
954.96
289,872.43
0.0500 kg
121,800.00
48,720.00
28,200.00
1,410.00
48,802.53
1,220.06
79,228.75
5,942.16
87,151.63
653.64
0.0013 Oh Mandor
95,496.24
124.15
58,070.00
KODE
ANALISA
URAIAN PEKERJAAN
2
F.
F.28
F.29
F.30
10,100.00
0.0500 kg
33,500.00
10,605.00
1,675.00
48,802.53
1,024.85
79,228.75
1,663.80
87,151.63
174.30
0.0010 Oh Mandor
95,496.24
95.50
15,238.46
2,652,249.52
51,718.87
2,462,200.00
17,235.40
0.1000 kg
33,500.00
3,350.00
2.0000 kg
Cat minyak
59,062.50
118,125.00
48,802.53
12,200.63
79,228.75
59,421.56
60,000.00
45,000.00
87,151.63
6,536.37
0.0075 Oh Mandor
95,496.24
716.22
314,304.05
3,383,595.17
48,802.53
2,440.13
79,228.75
3,961.44
87,151.63
435.76
0.0025 Oh Mandor
95,496.24
238.74
3,390,671.23
3,383,595.17
48,802.53
3,904.20
79,228.75
19,014.90
87,151.63
2,091.64
0.0040 Oh Mandor
95,496.24
381.98
3,408,987.90
3,574,100.00
285,928.00
61,800.00
24,720.00
48,802.53
97.61
79,228.75
396.14
87,151.63
43.58
0.0001 Oh Mandor
95,496.24
9.55
311,194.87
1 m Pasang lantai jembatan dengan papan t = 8 cm di atas gelegar besi, kayu kelas II
0.0800 m Kayu gergajian kelas II, papan
8.0000 bh
Baut klem
3,574,100.00
285,928.00
7,900.00
63,200.00
48,802.53
122.01
79,228.75
594.22
87,151.63
65.36
0.0001 Oh Mandor
95,496.24
11.94
349,921.52
F.35
0.4000 kg
F.34
1.0500 m'
F.33
JUMLAH (Rp.)
1 m' Pasang list plafond, dengan kayu profil 3 cm x 3 cm, kayu kelas II
F.32
UPAH
F.31
Paku jembatan
3,574,100.00
178,705.00
61,800.00
24,720.00
48,802.53
97.61
79,228.75
396.14
87,151.63
43.58
0.0001 Oh Mandor
95,496.24
9.55
203,971.87
1 m Pasang lantai jembatan dengan papan t = 5 cm di atas gelegar besi, kayu kelas II
0.0500 m Kayu gergajian kelas II, papan
8.0000 bh
3,574,100.00
178,705.00
61,800.00
494,400.00
KODE
ANALISA
URAIAN PEKERJAAN
2
F.
UPAH
JUMLAH (Rp.)
5
48,802.53
122.01
79,228.75
594.22
87,151.63
65.36
0.0001 Oh Mandor
95,496.24
11.94
673,898.52
KODE
ANALISA
URAIAN PEKERJAAN
2
G.
G.1
G.2
3,442.40
455,520.00
20,042.88
1.1500 Oh
48,802.53
56,122.91
0.0200 Oh
Tukang batu
79,228.75
1,584.58
0.0020 Oh
Kepala tukang
87,151.63
174.30
0.0060 Oh
Mandor
95,496.24
572.98
95,920.05
1,398.00
324,336.00
0.5200 m
132,400.00
68,848.00
0.7800 m
455,520.00
355,305.60
1.6500 Oh
48,802.53
80,524.17
0.2500 Oh
Tukang batu
79,228.75
19,807.19
0.0250 Oh
Kepala tukang
87,151.63
2,178.79
0.0800 Oh
Mandor
95,496.24
7,639.70
858,639.45
1,398.00
304,764.00
0.5200 m
132,400.00
68,848.00
0.8700 m
455,520.00
396,302.40
1.6500 Oh
48,802.53
80,524.17
0.2500 Oh
Tukang batu
79,228.75
19,807.19
0.0250 Oh
Kepala tukang
87,151.63
2,178.79
0.0800 Oh
Mandor
95,496.24
7,639.70
880,064.25
1,398.00
275,406.00
0.4700 m
132,400.00
62,228.00
0.9400 m
455,520.00
428,188.80
1.6500 Oh
48,802.53
80,524.17
0.2500 Oh
Tukang batu
79,228.75
19,807.19
0.0250 Oh
Kepala tukang
87,151.63
2,178.79
0.0800 Oh
Mandor
95,496.24
7,639.70
875,972.65
1,398.00
499,086.00
0.4200 m
132,400.00
55,608.00
0.5400 m
455,520.00
245,980.80
1.6500 Oh
48,802.53
80,524.17
0.2500 Oh
Tukang batu
79,228.75
19,807.19
0.0250 Oh
Kepala tukang
87,151.63
2,178.79
0.0800 Oh
Mandor
95,496.24
7,639.70
910,824.65
1,398.00
1,093,236.00
0.9200 m
2.0000 Oh
48,802.53
97,605.06
4.2000 Oh
Tukang batu
79,228.75
332,760.75
0.3000 Oh
Kepala tukang
87,151.63
26,145.49
1.0000 Oh
Mandor
95,496.24
95,496.24
1,767,051.54
132,400.00
121,808.00
G.8
13,980.00
782.0000 kg
G.7
1,398.00
0.0440 m
357.0000 kg
G.6
132,400.00
197.0000 kg
G.5
JUMLAH (Rp.)
218.0000 kg
G.4
UPAH
0.0260 m
232.0000 kg
G.3
Semen PC @ 50 kg
Semen PC @ 50 kg
1,398.00
669,642.00
0.3700 m
132,400.00
48,988.00
0.7400 m
455,520.00
337,084.80
1.6500 Oh
48,802.53
80,524.17
0.2500 Oh
Tukang batu
79,228.75
19,807.19
0.0250 Oh
Kepala tukang
87,151.63
2,178.79
0.0800 Oh
Mandor
95,496.24
7,639.70
1,165,864.65
Semen PC @ 50 kg
1,398.00
391,440.00
KODE
ANALISA
URAIAN PEKERJAAN
2
G.
G.9
UPAH
JUMLAH (Rp.)
5
132,400.00
59,580.00
0.9000 m
455,520.00
409,968.00
1.6500 Oh
48,802.53
80,524.17
0.2500 Oh
Tukang batu
79,228.75
19,807.19
0.0250 Oh
Kepala tukang
87,151.63
2,178.79
0.0800 Oh
Mandor
95,496.24
7,639.70
971,137.85
Semen PC @ 50 kg
1,398.00
513,066.00
0.4400 m
132,400.00
58,256.00
0.8800 m
455,520.00
400,857.60
2.0000 Oh
48,802.53
97,605.06
0.3500 Oh
Tukang batu
79,228.75
27,730.06
0.0350 Oh
Kepala tukang
87,151.63
3,050.31
1.0000 Oh
Mandor
95,496.24
95,496.24
1,196,061.27
KODE
ANALISA
URAIAN PEKERJAAN
2
G.
G.10
G.14
G.15
G.16
Semen PC @ 50 kg
1,398.00
469,728.00
132,400.00
71,496.00
0.8100 m
455,520.00
368,971.20
2.0000 Oh
48,802.53
97,605.06
0.3500 Oh
Tukang batu
79,228.75
27,730.06
0.0350 Oh
Kepala tukang
87,151.63
3,050.31
1.0000 Oh
Mandor
95,496.24
95,496.24
1,134,076.87
1,398.00
615,120.00
0.5000 m
132,400.00
66,200.00
0.8000 m
455,520.00
364,416.00
2.4600 Gln
Rapidrant
1.6500 Oh
48,802.53
80,524.17
0.2500 Oh
Tukang batu
79,228.75
19,807.19
0.0250 Oh
Kepala tukang
87,151.63
2,178.79
0.0800 Oh
Mandor
95,496.24
7,639.70
1,164,249.85
3,400.00
8,364.00
1,398.00
559,200.00
0.4800 m
132,400.00
63,552.00
0.8000 m
455,520.00
364,416.00
1.2000 kg
Streorox - 100
2.0000 Oh
48,802.53
97,605.06
0.3500 Oh
Tukang batu
79,228.75
27,730.06
0.0350 Oh
Kepala tukang
87,151.63
3,050.31
1.0000 Oh
Mandor
95,496.24
95,496.24
1,217,409.67
5,300.00
6,360.00
Besi beton
19,656.00
0.0150 kg
Kawat beton
22,050.00
0.0070 Oh
48,802.53
341.62
0.0070 Oh
75,000.00
525.00
0.0007 Oh
Kepala tukang
87,151.63
61.01
0.0003 Oh
Mandor
95,496.24
28.65
21,925.82
20,638.80
330.75
22,900.00
0.0100 kg
Kawat beton
22,050.00
0.0050 Oh
48,802.53
244.01
0.0050 Oh
75,000.00
375.00
0.0005 Oh
Kepala tukang
87,151.63
43.58
0.0003 Oh
Mandor
95,496.24
28.65
24,956.74
24,045.00
220.50
19,400.00
0.8050 kg
Kawat beton
22,050.00
0.0250 Oh
48,802.53
1,220.06
0.0250 Oh
75,000.00
1,875.00
0.0025 Oh
Kepala tukang
87,151.63
217.88
0.0015 Oh
Mandor
95,496.24
143.24
40,994.44
19,788.00
48,802.53
97,605.06
97,605.06
17,750.25
G.17
0.5400 m
400.0000 kg
G.13
JUMLAH (Rp.)
440.0000 kg
G.12
UPAH
G.11
3.2000 kg
1.6000 ltr
Minyak bekisting
150.0000 kg
2.2500 kg
323.0000 kg
1,676,800.00
402,432.00
33,500.00
107,200.00
9,700.00
15,520.00
Besi beton
19,656.00
2,948,400.00
Kawat beton
22,050.00
49,612.50
1,398.00
451,554.00
Semen PC @ 50 kg
0.5200 m
132,400.00
68,848.00
0.7800 m
455,520.00
355,305.60
KODE
ANALISA
URAIAN PEKERJAAN
2
G.
UPAH
JUMLAH (Rp.)
5
2.8000 lbr
24.0000 btg
G.18
1,919,318.71
307,090.99
121,800.00
341,040.00
19,096.88
458,325.12
5.6000 Oh
48,802.53
0.3500 Oh
Tukang batu
79,228.75
273,294.17
27,730.06
2.6400 Oh
Tukang kayu
79,228.75
209,163.90
1.0500 Oh
75,000.00
78,750.00
0.4000 Oh
Kepala tukang
87,151.63
34,860.65
0.1930 Oh
Mandor
95,496.24
18,430.77
6,147,557.77
0.3000 kg
1,676,800.00
67,072.00
33,500.00
0.1000 ltr
Minyak bekisting
10,050.00
0.3000 Oh
48,802.53
14,640.76
0.0260 Oh
Tukang kayu
79,228.75
2,059.95
0.0260 Oh
Kepala tukang
87,151.63
2,265.94
0.0050 Oh
Mandor
95,496.24
477.48
97,536.13
9,700.00
970.00
KODE
ANALISA
G.
G.19
0.1000 ltr
Minyak bekisting
0.3000 Oh
48,802.53
14,640.76
0.0260 Oh
Tukang kayu
79,228.75
2,059.95
0.0260 Oh
Kepala tukang
87,151.63
2,265.94
0.0050 Oh
Mandor
95,496.24
477.48
105,920.13
1,676,800.00
75,456.00
33,500.00
10,050.00
9,700.00
970.00
611,159.15
105,920.13
0.4000 kg
0.2000 ltr
Minyak bekisting
0.0150 m
0.3500 lbr
2.0000 btg
0.3000 Oh
48,802.53
14,640.76
0.3300 Oh
Tukang kayu
79,228.75
26,145.49
0.0330 Oh
Kepala tukang
87,151.63
2,876.00
0.0060 Oh
Mandor
95,496.24
572.98
239,340.77
1,676,800.00
67,072.00
33,500.00
13,400.00
9,700.00
1,940.00
1,919,318.71
28,789.78
130,600.00
45,710.00
19,096.88
38,193.76
2,761,992.47
239,340.77
0.4000 kg
0.2000 ltr
Minyak bekisting
0.0180 m
0.3500 lbr
2.0000 btg
0.3200 Oh
48,802.53
15,616.81
0.3300 Oh
Tukang kayu
79,228.75
26,145.49
0.0330 Oh
Kepala tukang
87,151.63
2,876.00
0.0060 Oh
Mandor
95,496.24
572.98
246,074.78
1,676,800.00
67,072.00
33,500.00
13,400.00
9,700.00
1,940.00
1,919,318.71
34,547.74
130,600.00
45,710.00
19,096.88
38,193.76
2,128,546.80
246,074.78
0.4000 kg
0.2000 ltr
Minyak bekisting
0.0150 m
0.3500 lbr
6.0000 btg
0.3200 Oh
48,802.53
15,616.81
0.3300 Oh
Tukang kayu
79,228.75
26,145.49
0.0330 Oh
Kepala tukang
87,151.63
2,876.00
0.0060 Oh
Mandor
95,496.24
572.98
316,704.34
1,676,800.00
67,072.00
33,500.00
13,400.00
9,700.00
1,940.00
1,919,318.71
28,789.78
130,600.00
45,710.00
19,096.88
114,581.28
2,638,147.14
316,704.34
G.24
0.3000 kg
JUMLAH (Rp.)
0.0450 m
UPAH
BAHAN
URAIAN PEKERJAAN
Semen PC @ 50 kg
1,398.00
472,524.00
0.6500 m
132,400.00
86,060.00
0.6500 m
455,520.00
296,088.00
6.0000 Oh
48,802.53
292,815.18
1.0000 Oh
Tukang batu
79,228.75
79,228.75
0.1000 Oh
Kepala tukang
87,151.63
8,715.16
0.3000 Oh
Mandor
95,496.24
28,648.87
1,264,079.97
Semen PC @ 50 kg
Pasir ayak untuk beton
1,398.00
559,200.00
132,400.00
52,960.00
KODE
ANALISA
URAIAN PEKERJAAN
2
G.
G.25
UPAH
JUMLAH (Rp.)
5
6.0000 Oh
455,520.00
48,802.53
373,526.40
292,815.18
1.0000 Oh
Tukang batu
79,228.75
79,228.75
0.1000 Oh
Kepala tukang
87,151.63
8,715.16
0.3000 Oh
Mandor
95,496.24
28,648.87
1,395,094.37
1,676,800.00
44,267.52
0.6000 kg
33,500.00
20,100.00
0.5000 btg
19,096.88
0.1500 Oh
48,802.53
7,320.38
0.0500 Oh
Tukang batu
79,228.75
3,961.44
0.0050 Oh
Kepala tukang
87,151.63
435.76
0.0070 Oh
Mandor
95,496.24
668.47
86,302.01
9,548.44
KODE
ANALISA
URAIAN PEKERJAAN
2
G.
G.26
1.5000 kg
0.4000 ltr
Minyak bekisting
150.0000 kg
2.2500 kg
323.0000 kg
G.27
JUMLAH (Rp.)
5
1,676,800.00
335,360.00
33,500.00
50,250.00
9,700.00
3,880.00
Besi beton
19,656.00
2,948,400.00
Kawat beton
22,050.00
49,612.50
1,398.00
451,554.00
Semen PC @ 50 kg
Pasir ayak untuk beton
132,400.00
68,848.00
0.7800 m
455,520.00
355,305.60
3.9000 Oh
48,802.53
190,329.87
0.3500 Oh
Tukang batu
79,228.75
27,730.06
1.0400 Oh
Tukang kayu
79,228.75
82,397.90
1.0500 Oh
75,000.00
78,750.00
0.2450 Oh
Kepala tukang
87,151.63
21,352.15
0.1650 Oh
Mandor
95,496.24
15,756.88
4,679,526.96
2.0000 kg
0.6000 ltr
Minyak bekisting
3.0000 kg
323.0000 kg
1,676,800.00
452,736.00
33,500.00
67,000.00
9,700.00
5,820.00
Besi beton
19,656.00
3,931,200.00
Kawat beton
22,050.00
66,150.00
1,398.00
451,554.00
Semen PC @ 50 kg
0.5200 m
132,400.00
68,848.00
0.7800 m
455,520.00
355,305.60
4.8500 Oh
48,802.53
0.3500 Oh
Tukang batu
79,228.75
27,730.06
1.5600 Oh
Tukang kayu
79,228.75
123,596.85
1.4000 Oh
75,000.00
105,000.00
0.3310 Oh
Kepala tukang
87,151.63
28,847.19
0.1700 Oh
Mandor
95,496.24
16,234.36
5,936,714.33
236,692.27
3.2000 kg
1.6000 ltr
Minyak bekisting
150.0000 kg
2.2500 kg
323.0000 kg
1,676,800.00
536,576.00
33,500.00
107,200.00
9,700.00
15,520.00
Besi beton
19,656.00
2,948,400.00
Kawat beton
22,050.00
49,612.50
1,398.00
451,554.00
Semen PC @ 50 kg
0.5200 m
132,400.00
68,848.00
0.7800 m
455,520.00
355,305.60
0.1200 m
1,919,318.71
230,318.25
2.8000 lbr
130,600.00
365,680.00
32.0000 btg
G.29
UPAH
0.5200 m
200.0000 kg
G.28
19,096.88
611,100.16
5.8000 Oh
48,802.53
0.3500 Oh
Tukang batu
79,228.75
283,054.67
27,730.06
2.8000 Oh
Tukang kayu
79,228.75
221,840.50
1.0500 Oh
455,520.00
478,296.00
0.4200 Oh
Kepala tukang
87,151.63
36,603.68
0.1850 Oh
Mandor
95,496.24
17,666.80
6,805,306.23
4.0000 kg
2.0000 ltr
Minyak bekisting
300.0000 kg
4.5000 kg
323.0000 kg
1,676,800.00
670,720.00
33,500.00
134,000.00
9,700.00
19,400.00
Besi beton
19,656.00
5,896,800.00
Kawat beton
22,050.00
99,225.00
1,398.00
451,554.00
Semen PC @ 50 kg
0.5200 m
132,400.00
68,848.00
0.7800 m
455,520.00
355,305.60
0.1500 m
1,919,318.71
287,897.81
3.5000 lbr
130,600.00
457,100.00
20.0000 btg
19,096.88
381,937.60
7.3000 Oh
48,802.53
356,258.47
0.3500 Oh
Tukang batu
79,228.75
27,730.06
KODE
ANALISA
URAIAN PEKERJAAN
2
G.
G.30
UPAH
JUMLAH (Rp.)
5
Tukang kayu
79,228.75
261,454.88
2.1000 Oh
75,000.00
157,500.00
0.5700 Oh
Kepala tukang
87,151.63
49,676.43
0.2500 Oh
Mandor
95,496.24
23,874.06
9,699,281.90
3.2000 kg
1.6000 ltr
Minyak bekisting
150.0000 kg
2.2500 kg
323.0000 kg
1,676,800.00
402,432.00
33,500.00
107,200.00
9,700.00
15,520.00
Besi beton
19,656.00
2,948,400.00
Kawat beton
22,050.00
49,612.50
1,398.00
451,554.00
Semen PC @ 50 kg
0.5200 m
132,400.00
68,848.00
0.7800 m
455,520.00
355,305.60
0.1600 m
1,919,318.71
307,090.99
2.8000 lbr
130,600.00
365,680.00
24.0000 btg
19,096.88
458,325.12
5.6000 Oh
48,802.53
0.3500 Oh
Tukang batu
79,228.75
273,294.17
27,730.06
2.6400 Oh
Tukang kayu
79,228.75
209,163.90
1.0500 Oh
75,000.00
78,750.00
0.4000 Oh
Kepala tukang
87,151.63
34,860.65
0.1930 Oh
Mandor
95,496.24
18,430.77
6,172,197.77
KODE
ANALISA
URAIAN PEKERJAAN
2
G.
G.31
0.2500 m
3.0000 kg
1.2000 ltr
Minyak bekisting
3.0000 kg
G.35
G.36
1,676,800.00
419,200.00
33,500.00
100,500.00
9,700.00
11,640.00
Besi beton
19,656.00
3,931,200.00
Kawat beton
22,050.00
66,150.00
1,398.00
451,554.00
Semen PC @ 50 kg
0.5200 m
132,400.00
68,848.00
0.7800 m
455,520.00
355,305.60
0.1050 m
1,919,318.71
201,528.46
2.5000 lbr
130,600.00
326,500.00
14.0000 btg
G.34
JUMLAH (Rp.)
323.0000 kg
G.33
UPAH
200.0000 kg
G.32
19,096.88
267,356.32
5.6000 Oh
48,802.53
0.3500 Oh
Tukang batu
79,228.75
273,294.17
27,730.06
2.3000 Oh
Tukang kayu
79,228.75
182,226.13
1.4000 Oh
75,000.00
105,000.00
0.4050 Oh
Kepala tukang
87,151.63
35,296.41
0.2020 Oh
Mandor
95,496.24
19,290.24
6,842,619.39
0.0100 kg
1,676,800.00
33,500.00
3,353.60
335.00
3.0000 kg
Besi beton
19,656.00
58,968.00
0.4500 kg
Kawat beton
22,050.00
9,922.50
4.0000 kg
Semen PC @ 50 kg
1,398.00
5,592.00
0.0060 m
132,400.00
794.40
0.0090 m
455,520.00
4,099.68
0.0600 Oh
48,802.53
2,928.15
0.0200 Oh
Tukang batu
79,228.75
1,584.58
0.0200 Oh
Tukang kayu
79,228.75
1,584.58
0.0200 Oh
75,000.00
1,500.00
0.0060 Oh
Kepala tukang
87,151.63
522.91
0.0030 Oh
Mandor
95,496.24
286.49
91,471.88
0.0200 kg
1,676,800.00
33,500.00
5,030.40
670.00
3.6000 kg
Besi beton
19,656.00
70,761.60
0.0500 kg
Kawat beton
22,050.00
1,102.50
5.5000 kg
Semen PC @ 50 kg
1,398.00
7,689.00
0.0090 m
132,400.00
1,191.60
0.0150 m
455,520.00
0.1000 Oh
48,802.53
4,880.25
0.0330 Oh
Tukang batu
79,228.75
2,614.55
0.0330 Oh
Tukang kayu
79,228.75
2,614.55
0.0330 Oh
75,000.00
2,475.00
0.0100 Oh
Kepala tukang
87,151.63
871.52
0.0050 Oh
Mandor
95,496.24
477.48
107,211.25
6,832.80
Bekisting
G.10
Beton
1,134,076.87
611,159.15
G.13
Besi
2,192,582.27
G.16
Bongkaran
97,605.06
4,035,423.35
Bekisting
2,761,992.47
G.10
Beton
1,134,076.87
G.13
Besi
2,192,582.27
G.16
Bongkaran
97,605.06
6,186,256.67
Bekisting
2,128,546.80
G.10
Beton
1,134,076.87
G.13
Besi
2,192,582.27
KODE
ANALISA
URAIAN PEKERJAAN
2
G.
G.38
G.39
G.40
UPAH
JUMLAH (Rp.)
5
G.37
Bongkaran
97,605.06
5,552,811.01
Bekisting
2,638,147.14
G.10
Beton
1,134,076.87
G.13
Besi
2,192,582.27
G.16
Bongkaran
97,605.06
6,062,411.35
Bekisting
2,638,147.14
G.10
Beton
1,134,076.87
G.13
Besi
1,644,436.70
G.16
Bongkaran
97,605.06
5,514,265.78
5,936,714.33
G.13
Besi
4,385,164.54
G.16
Bongkaran
97,605.06
10,419,483.94
Bekisting
G.10
Beton
1,134,076.87
611,159.15
G.13
Besi
1,644,436.70
G.16
Bongkaran
97,605.06
3,487,277.78
KODE
ANALISA
URAIAN PEKERJAAN
2
H.
H.1
H.3
H.4
H.5
H.6
H.7
H.8
H.9
UPAH
JUMLAH (Rp.)
5
H.2
3,150.00
78,750.00
48,802.53
7,320.38
79,228.75
5,942.16
87,151.63
697.21
0.0080 Oh Mandor
95,496.24
763.97
93,473.72
0.0500 kg
123,600.00
74,160.00
28,200.00
1,410.00
48,802.53
6,832.35
79,228.75
5,308.33
87,151.63
610.06
0.0070 Oh Mandor
95,496.24
668.47
88,989.22
0.1200 kg
Paku asbes
143,000.00
71,500.00
30,900.00
3,708.00
48,802.53
6,832.35
79,228.75
5,942.16
87,151.63
697.21
0.0080 Oh Mandor
95,496.24
763.97
89,443.69
0.1200 kg
Paku asbes
128,700.00
77,220.00
30,900.00
3,708.00
48,802.53
6,832.35
79,228.75
5,942.16
87,151.63
697.21
0.0080 Oh Mandor
95,496.24
763.97
95,163.69
0.1200 kg
Paku asbes
114,400.00
68,640.00
30,900.00
3,708.00
48,802.53
6,832.35
79,228.75
5,942.16
87,151.63
697.21
0.0080 Oh Mandor
95,496.24
763.97
86,583.69
41,000.00
0.1200 kg
Paku asbes
30,900.00
30,750.00
3,708.00
48,802.53
6,832.35
79,228.75
5,546.01
87,151.63
610.06
0.0070 Oh Mandor
95,496.24
668.47
48,114.90
0.1200 kg
Paku asbes
126,800.00
44,380.00
30,900.00
3,708.00
48,802.53
6,832.35
79,228.75
5,546.01
87,151.63
610.06
0.0070 Oh Mandor
95,496.24
668.47
61,744.90
0.1200 kg
Paku asbes
116,700.00
49,014.00
30,900.00
3,708.00
48,802.53
6,832.35
79,228.75
5,546.01
87,151.63
610.06
0.0070 Oh Mandor
95,496.24
668.47
66,378.90
96,400.00
42,416.00
KODE
ANALISA
URAIAN PEKERJAAN
2
H.
UPAH
JUMLAH (Rp.)
5
H.10
Paku asbes
30,900.00
3,708.00
48,802.53
6,832.35
79,228.75
5,308.33
87,151.63
610.06
0.0070 Oh Mandor
95,496.24
668.47
59,543.22
91,600.00
0.1200 kg
Paku asbes
30,900.00
46,716.00
3,708.00
48,802.53
6,832.35
79,228.75
5,308.33
87,151.63
610.06
0.0070 Oh Mandor
95,496.24
668.47
63,843.22
KODE
ANALISA
URAIAN PEKERJAAN
2
H.
H.11
H.12
H.13
H.14
H.15
H.16
H.17
JUMLAH (Rp.)
5
71,500.00
0.1200 kg
Paku asbes
30,900.00
57,200.00
3,708.00
48,802.53
6,832.35
79,228.75
5,308.33
87,151.63
610.06
0.0070 Oh Mandor
95,496.24
668.47
74,327.22
0.1200 kg
Paku asbes
189,700.00
70,189.00
30,900.00
3,708.00
48,802.53
6,832.35
79,228.75
5,308.33
87,151.63
610.06
0.0070 Oh Mandor
95,496.24
668.47
87,316.22
0.1200 kg
Paku asbes
175,000.00
66,500.00
30,900.00
3,708.00
48,802.53
6,832.35
79,228.75
5,308.33
87,151.63
610.06
0.0070 Oh Mandor
95,496.24
668.47
83,627.22
0.1200 kg
Paku asbes
144,600.00
66,516.00
30,900.00
3,708.00
48,802.53
6,832.35
79,228.75
5,308.33
87,151.63
610.06
0.0070 Oh Mandor
95,496.24
668.47
83,643.22
0.1200 kg
Paku asbes
137,100.00
67,179.00
30,900.00
3,708.00
48,802.53
6,832.35
79,228.75
5,308.33
87,151.63
610.06
0.0070 Oh Mandor
95,496.24
668.47
84,306.22
55,500.00
0.1200 kg
Paku asbes
30,900.00
31,635.00
3,708.00
48,802.53
6,832.35
79,228.75
5,308.33
87,151.63
610.06
0.0070 Oh Mandor
95,496.24
668.47
48,762.22
H.19
UPAH
11.0000 bh
H.18
4,961.25
54,573.75
33,500.00
1,005.00
48,802.53
9,760.51
79,228.75
7,922.88
87,151.63
871.52
0.0100 Oh Mandor
95,496.24
954.96
75,088.61
88,300.00
0.2000 kg
37,900.00
90,066.00
7,580.00
48,802.53
9,760.51
79,228.75
7,922.88
87,151.63
871.52
0.0100 Oh Mandor
95,496.24
954.96
117,155.86
265,800.00
279,090.00
KODE
ANALISA
URAIAN PEKERJAAN
2
H.
UPAH
JUMLAH (Rp.)
5
Paku kait
1,700.00
34.00
48,802.53
7,320.38
79,228.75
59,421.56
87,151.63
697.21
0.0060 Oh Mandor
95,496.24
572.98
347,136.13
KODE
ANALISA
URAIAN PEKERJAAN
2
H.
H.20
H.21
H.22
H.25
74,800.00
0.0200 kg
Paku seng
27,846.00
52,360.00
556.92
48,802.53
5,856.30
79,228.75
4,753.73
87,151.63
522.91
0.0060 Oh Mandor
95,496.24
572.98
64,622.84
56,500.00
0.0400 kg
Paku seng
27,846.00
16,950.00
1,113.84
48,802.53
7,320.38
79,228.75
5,546.01
87,151.63
697.21
0.0060 Oh Mandor
95,496.24
572.98
32,200.42
7,200.00
36,000.00
8.0000 kg
Semen PC @ 50 kg
1,398.00
11,184.00
94,900.00
3,036.80
48,802.53
19,521.01
79,228.75
15,845.75
87,151.63
1,743.03
0.0020 Oh Mandor
95,496.24
190.99
87,521.59
0.0500 kg
5,433.75
19,018.13
33,500.00
1,675.00
1,398.00
15,098.40
94,900.00
3,036.80
1.0000 kg
16,200.00
16,200.00
Semen Warna
48,802.53
19,521.01
79,228.75
15,845.75
87,151.63
1,743.03
0.0200 Oh Mandor
95,496.24
1,909.92
94,048.04
69,700.00
0.0500 kg
37,900.00
76,670.00
1,895.00
48,802.53
12,200.63
79,228.75
11,884.31
87,151.63
13,072.74
0.0130 Oh Mandor
95,496.24
1,241.45
116,964.14
Paku kait
85,600.00
102,720.00
1,700.00
68.00
48,802.53
4,880.25
79,228.75
79,228.75
87,151.63
871.52
0.0100 Oh Mandor
95,496.24
954.96
188,723.48
4,680.00
18,720.00
8.0000 kg
Semen PC @ 50 kg
1,398.00
11,184.00
H.27
0.7000 lbr
H.26
JUMLAH (Rp.)
10.8000 kg
H.24
UPAH
H.23
94,900.00
3,036.80
48,802.53
19,521.01
79,228.75
15,845.75
87,151.63
1,743.03
0.0020 Oh Mandor
95,496.24
190.99
70,241.59
92,000.00
96,600.00
48,802.53
9,760.51
79,228.75
1,584.58
87,151.63
174.30
KODE
ANALISA
URAIAN PEKERJAAN
2
H.
UPAH
JUMLAH (Rp.)
5
H.28
Mandor
95,496.24
763.97
108,883.35
97,100.00
0.2000 kg
37,900.00
99,042.00
7,580.00
48,802.53
9,760.51
79,228.75
7,922.88
87,151.63
871.52
0.0100 Oh Mandor
95,496.24
954.96
126,131.86
KODE
ANALISA
URAIAN PEKERJAAN
2
I.
I.1
I.2
I.3
I.4
I.6
I.7
UPAH
1.1000 lbr
32,700.00
0.0100 kg
28,200.00
JUMLAH (Rp.)
5
35,970.00
282.00
48,802.53
1,464.08
79,228.75
5,546.01
87,151.63
610.06
0.0015 Oh Mandor
95,496.24
143.24
44,015.39
34,400.00
0.0100 kg
28,200.00
37,840.00
282.00
48,802.53
1,464.08
79,228.75
5,546.01
87,151.63
610.06
0.0015 Oh Mandor
95,496.24
143.24
45,885.39
37,100.00
0.0100 kg
28,200.00
40,810.00
282.00
48,802.53
1,464.08
79,228.75
5,546.01
87,151.63
610.06
0.0015 Oh Mandor
95,496.24
143.24
48,855.39
I.5
68,800.00
770,560.00
0.8500 m'
55,600.00
47,260.00
1.6750 m'
45,900.00
76,882.50
0.0650 m'
61,800.00
4,017.00
0.6000 m'
26,500.00
15,900.00
1.0000 bh
2,200.00
2,200.00
48,802.53
2,928.15
79,228.75
9,507.45
87,151.63
1,045.82
0.0030 Oh Mandor
95,496.24
286.49
930,587.41
70,600.00
39,536.00
0.8500 m'
Profil aluminium T
45,900.00
39,015.00
0.1500 kg
20,300.00
3,045.00
1.0000 bh
2,200.00
2,200.00
48,802.53
2,928.15
79,228.75
9,507.45
87,151.63
1,045.82
0.0030 Oh Mandor
95,496.24
286.49
97,563.91
86,500.00
129,750.00
3.6000 m'
Profil Aluminium T
45,900.00
165,240.00
0.1500 kg
20,300.00
3,045.00
1.0000 bh
2,200.00
2,200.00
48,802.53
7,320.38
79,228.75
39,614.38
87,151.63
4,357.58
0.0075 Oh Mandor
95,496.24
716.22
352,243.56
73,200.00
0.0300 kg
28,200.00
26,352.00
846.00
48,802.53
3,416.18
79,228.75
7,922.88
87,151.63
871.52
0.0035 Oh Mandor
95,496.24
334.24
39,742.81
KODE
ANALISA
URAIAN PEKERJAAN
2
I.
I.8
I.9
I.10
I.11
I.12
I.13
I.14
UPAH
0.3600 lbr
79,400.00
0.0300 kg
28,200.00
JUMLAH (Rp.)
5
28,584.00
846.00
48,802.53
3,416.18
79,228.75
7,922.88
87,151.63
871.52
0.0035 Oh Mandor
95,496.24
334.24
41,974.81
77,700.00
0.0300 kg
28,200.00
29,137.50
846.00
48,802.53
3,416.18
79,228.75
7,922.88
87,151.63
871.52
0.0035 Oh Mandor
95,496.24
334.24
42,528.31
77,700.00
0.0300 kg
28,200.00
29,137.50
846.00
48,802.53
3,416.18
79,228.75
7,922.88
87,151.63
871.52
0.0035 Oh Mandor
95,496.24
334.24
42,528.31
0.0300 kg
113,400.00
40,824.00
28,200.00
846.00
48,802.53
3,416.18
79,228.75
7,922.88
87,151.63
871.52
0.0035 Oh Mandor
95,496.24
334.24
54,214.81
61,800.00
0.0300 kg
28,200.00
2,163.00
846.00
48,802.53
2,928.15
79,228.75
7,922.88
87,151.63
871.52
0.0030 Oh Mandor
95,496.24
286.49
15,018.03
0.1100 kg
Paku sekrup
56,385.00
20,524.14
1,800.00
198.00
48,802.53
4,880.25
79,228.75
3,961.44
87,151.63
435.76
0.0050 Oh Mandor
95,496.24
477.48
30,477.07
I.15
2,652,249.52
71,610.74
33,500.00
2,010.00
68,800.00
791,200.00
48,802.53
15,128.78
79,228.75
37,237.51
87,151.63
4,096.13
0.0155 Oh Mandor
95,496.24
1,480.19
922,763.35
2,652,249.52
61,001.74
0.0600 kg
33,500.00
2,010.00
5.8000 lbr
70,600.00
409,480.00
48,802.53
12,688.66
79,228.75
31,691.50
87,151.63
3,486.07
KODE
ANALISA
URAIAN PEKERJAAN
2
I.
UPAH
I.17
I.18
95,496.24
1,241.45
521,599.41
0.0600 kg
33,500.00
2,010.00
2,652,249.52
61,001.74
121,800.00
47,502.00
48,802.53
13,176.68
79,228.75
31,691.50
87,151.63
3,486.07
0.0135 Oh Mandor
95,496.24
1,289.20
160,157.19
Kompon gypsum
47,700.00
0.1100 kg
Kain kassa
16,500.00
17,362.80
1,815.00
48,802.53
4,880.25
79,228.75
3,961.44
87,151.63
435.76
0.0050 Oh Mandor
95,496.24
477.48
28,932.73
I.19
I.16
JUMLAH (Rp.)
Amplas
11,600.00
4,222.40
48,802.53
4,880.25
79,228.75
3,961.44
87,151.63
435.76
0.0050 Oh Mandor
95,496.24
477.48
13,977.33
10,100.00
0.0100 kg
33,500.00
11,110.00
335.00
48,802.53
2,440.13
79,228.75
3,961.44
87,151.63
435.76
0.0030 Oh Mandor
95,496.24
286.49
18,568.81
KODE
ANALISA
URAIAN PEKERJAAN
2
J.
J.1
J.2
1.0000 bh
6.0000 %
2,047,400.00
122,844.00
161,048.35
79,228.75
87,151.63
87,151.63
87.15
0.1600 Oh Mandor
95,496.24
15,279.40
2,433,810.52
6.0000 kg
Semen PC @ 50 kg
200,300.00
200,300.00
1,398.00
8,388.00
94,900.00
949.00
48,802.53
48,802.53
79,228.75
118,843.13
87,151.63
130,727.45
0.1600 Oh Mandor
95,496.24
15,279.40
523,289.50
181,400.00
181,400.00
7.0000 bh
1,800.00
12,600.00
6.0000 kg
Semen PC @ 50 kg
1,398.00
8,388.00
94,900.00
949.00
48,802.53
48,802.53
79,228.75
118,843.13
87,151.63
26,145.49
0.1100 Oh Mandor
95,496.24
10,504.59
407,632.73
825,300.00
825,300.00
247,590.00
1,398.00
8,388.00
94,900.00
949.00
48,802.53
48,802.53
79,228.75
79,228.75
87,151.63
8,715.16
0.1000 Oh Mandor
95,496.24
9,549.62
1,228,523.07
Wastafel
Perlengkapan (dari harga wastafel)
Semen PC @ 50 kg
467,700.00
467,700.00
56,124.00
1,398.00
8,388.00
94,900.00
949.00
48,802.53
58,563.04
79,228.75
114,881.69
87,151.63
13,072.74
0.1000 Oh Mandor
95,496.24
9,549.62
729,228.09
353,000.00
353,000.00
63,540.00
48,802.53
87,844.55
79,228.75
213,917.63
87,151.63
47,061.88
0.1100 Oh Mandor
95,496.24
10,504.59
775,868.65
J.8
2,047,400.00
6.0000 kg
J.7
48,802.53
1.0000 bh
J.6
30.0000 %
J.5
JUMLAH (Rp.)
J.4
UPAH
J.3
494,200.00
494,200.00
59,304.00
48,802.53
146,407.59
79,228.75
356,529.38
87,151.63
78,436.47
0.9000 Oh Mandor
95,496.24
85,946.62
1,220,824.05
KODE
ANALISA
URAIAN PEKERJAAN
2
J.
UPAH
JUMLAH (Rp.)
5
1,800.00
324,000.00
120.0000 kg
Semen PC @ 50 kg
1,398.00
167,760.00
94,900.00
28,470.00
Porcelaint uk. 11 cm x 11 cm
1,600.00
576,000.00
Semen putih
1,958.73
11,752.38
48,802.53
292,815.18
79,228.75
237,686.25
87,151.63
26,145.49
0.3000 Oh Mandor
95,496.24
28,648.87
1,693,278.17
KODE
ANALISA
URAIAN PEKERJAAN
2
J.
J.9
1,800.00
324,000.00
Semen PC @ 50 kg
1,398.00
167,760.00
94,900.00
28,470.00
74,100.00
326,040.00
Semen putih
11,752.38
48,802.53
292,815.18
79,228.75
237,686.25
87,151.63
26,145.49
0.3000 Oh Mandor
95,496.24
28,648.87
1,443,318.17
10.0000 %
Besi beton
1,165,864.65
1,049,278.19
19,656.00
3,538,080.00
1,676,800.00
1,341,440.00
74,100.00
797,316.00
592,879.82
48,802.53
112,245.82
79,228.75
253,532.00
87,151.63
61,006.14
0.7000 Oh Mandor
95,496.24
66,847.37
7,812,625.33
Besi beton
Porcelaint uk. 11 cm x 11 cm
Perlengkapan (dari harga total bahan)
1,165,864.65
1,049,278.19
19,656.00
3,538,080.00
1,676,800.00
1,341,440.00
1,600.00
1,784,000.00
771,279.82
48,802.53
170,808.86
79,228.75
356,529.38
87,151.63
78,436.47
0.9000 Oh Mandor
95,496.24
85,946.62
9,175,799.32
1,750,000.00
1,750,000.00
350,000.00
79,228.75
87,151.63
6,536.37
0.2500 Oh Mandor
95,496.24
23,874.06
2,136,352.59
5,942.16
141,200.00
155,320.00
1,800.00
23,400.00
Semen PC @ 50 kg
1,398.00
5,480.16
94,900.00
5,314.40
91,250.00
13.0000 bh
3.9200 kg
2,190.00
48,802.53
6,832.35
79,228.75
5,546.01
87,151.63
610.06
0.0070 Oh Mandor
95,496.24
668.47
205,361.46
J.15
1,958.73
J.14
120.0000 kg
J.13
180.0000 bh
J.12
JUMLAH (Rp.)
180.0000 kg
J.11
UPAH
6.0000 kg
J.10
232,100.00
255,310.00
25.0000 bh
1,800.00
45,000.00
10.3000 kg
Semen PC @ 50 kg
1,398.00
14,399.40
94,900.00
5,788.90
91,250.00
6,296.25
48,802.53
18,544.96
79,228.75
15,053.46
87,151.63
1,655.88
0.0190 Oh Mandor
95,496.24
1,814.43
363,863.28
1,800.00
118,800.00
44.0000 kg
Semen PC @ 50 kg
1,398.00
61,512.00
KODE
ANALISA
URAIAN PEKERJAAN
2
J.
UPAH
JUMLAH (Rp.)
5
94,900.00
6,643.00
207,400.00
14,518.00
Besi beton
19,656.00
31,449.60
132,400.00
7,944.00
48,802.53
156,168.10
79,228.75
87,547.77
87,151.63
130.73
0.0160 Oh Mandor
95,496.24
1,527.94
486,241.13
KODE
ANALISA
URAIAN PEKERJAAN
2
J.
J.16
1,800.00
203,400.00
1,398.00
107,646.00
94,900.00
12,337.00
207,400.00
4,148.00
Besi beton
19,656.00
51,105.60
132,400.00
2.6000 kg
48,802.53
69,299.59
79,228.75
37,475.20
87,151.63
4,096.13
0.0710 Oh Mandor
95,496.24
6,780.23
508,203.75
1,800.00
300,600.00
114.0000 kg
Semen PC @ 50 kg
1,398.00
159,372.00
94,900.00
17,461.60
207,400.00
6,844.20
Besi beton
19,656.00
95,331.60
132,400.00
4.8500 kg
48,802.53
105,413.46
79,228.75
57,044.70
87,151.63
6,274.92
0.1080 Oh Mandor
95,496.24
10,313.59
774,544.08
32,700.00
39,240.00
13,734.00
48,802.53
2,635.34
79,228.75
7,130.59
87,151.63
784.36
0.0270 Oh Mandor
95,496.24
2,578.40
66,102.69
35.0000 %
42,400.00
50,880.00
17,808.00
48,802.53
2,635.34
79,228.75
7,130.59
87,151.63
784.36
0.0270 Oh Mandor
95,496.24
2,578.40
81,816.69
65,700.00
78,840.00
27,594.00
48,802.53
2,635.34
79,228.75
7,130.59
87,151.63
784.36
0.0270 Oh Mandor
95,496.24
2,578.40
119,562.69
98,000.00
117,600.00
41,160.00
48,802.53
5,270.67
79,228.75
14,261.18
87,151.63
1,568.73
0.0054 Oh Mandor
95,496.24
515.68
180,376.26
J.23
15,888.00
35.0000 %
J.22
11,916.00
J.21
Semen PC @ 50 kg
J.20
J.19
JUMLAH (Rp.)
J.18
UPAH
J.17
134,600.00
161,520.00
56,532.00
48,802.53
5,270.67
79,228.75
14,261.18
87,151.63
1,568.73
0.0054 Oh Mandor
95,496.24
515.68
239,668.26
KODE
ANALISA
URAIAN PEKERJAAN
2
J.
UPAH
JUMLAH (Rp.)
5
J.24
413,900.00
496,680.00
173,838.00
48,802.53
6,588.34
79,228.75
17,826.47
87,151.63
1,960.91
0.0068 Oh Mandor
95,496.24
649.37
697,543.10
7,200.00
8,640.00
3,024.00
48,802.53
1,756.89
79,228.75
4,753.73
87,151.63
522.91
0.0018 Oh Mandor
95,496.24
171.89
18,869.42
KODE
ANALISA
URAIAN PEKERJAAN
2
J.
J.25
3,990.00
4,753.73
87,151.63
522.91
0.0018 Oh Mandor
95,496.24
171.89
22,595.42
12,700.00
15,240.00
5,334.00
48,802.53
1,756.89
79,228.75
4,753.73
87,151.63
522.91
0.0018 Oh Mandor
95,496.24
171.89
27,779.42
22,100.00
26,520.00
9,282.00
48,802.53
1,756.89
79,228.75
4,753.73
87,151.63
522.91
0.0018 Oh Mandor
95,496.24
171.89
43,007.42
56,500.00
67,800.00
23,730.00
48,802.53
3,953.00
79,228.75
10,695.88
87,151.63
11,765.47
0.0041 Oh Mandor
95,496.24
391.53
118,335.89
92,700.00
111,240.00
38,934.00
48,802.53
3,953.00
79,228.75
10,695.88
87,151.63
11,765.47
0.0041 Oh Mandor
95,496.24
391.53
176,979.89
0.0250 bh
seal tape
39,700.00
39,700.00
9.93
48,802.53
488.03
79,228.75
7,922.88
87,151.63
871.52
0.0050 Oh mandor
95,496.24
477.48
49,469.82
Floor drain
J.33
11,400.00
1,756.89
35.0000 %
J.32
9,500.00
79,228.75
1.2000 m'
J.31
35.0000 %
J.30
48,802.53
1.2000 m'
J.29
35.0000 %
J.28
JUMLAH (Rp.)
J.27
UPAH
35.0000 %
J.26
48,400.00
48,400.00
48,802.53
488.03
79,228.75
7,922.88
87,151.63
871.52
0.0050 Oh Mandor
95,496.24
477.48
58,159.90
0.0020 kg
Semen putih
64,400.00
64,400.00
1,958.73
3.92
79,228.75
7,922.88
87,151.63
871.52
73,198.31
23,340.86
86,757.98
11,184.51
22,794.04
172,001.34
61,920.48
KODE
ANALISA
URAIAN PEKERJAAN
2
J.
UPAH
JUMLAH (Rp.)
5
J.34
37,431.32
133,524.99
6,186,256.67
346,430.37
4,035,423.35
524,605.04
5,552,811.01
111,056.22
875,972.65
2,277,528.90
0.6000 m'
180,376.26
108,225.75
3,672,843.77
23,340.86
130,242.01
11,184.51
34,112.77
172,001.34
92,880.73
37,431.32
200,287.48
6,186,256.67
519,645.56
4,035,423.35
807,084.67
5,552,811.01
166,584.33
875,972.65
3,416,293.34
0.6000 m'
180,376.26
108,225.75
5,475,356.64
KODE
ANALISA
URAIAN PEKERJAAN
2
J.
J.35
UPAH
JUMLAH (Rp.)
5
23,340.86
11,184.51
45,588.08
172,001.34
123,840.97
37,431.32
267,049.98
J.36
173,515.97
6,186,256.67
692,860.75
4,035,423.35
1,049,210.07
5,552,811.01
222,112.44
875,972.65
4,555,057.79
0.6000 m'
180,376.26
108,225.75
7,237,461.79
23,340.86
116,704.31
11,184.51
27,827.07
69,700.00
175,086.40
37,431.32
14,373.63
180,376.26
108,225.75
442,217.16
KODE
ANALISA
URAIAN PEKERJAAN
2
K.
K.1
K.2
K.3
K.7
K.8
0.1000 kg
Cat dasar
32,700.00
3,270.00
0.2600 kg
Cat tembok
24,680.00
6,416.80
0.0250 kg
Plamuer
19,400.00
485.00
48,802.53
976.05
79,228.75
4,991.41
87,151.63
549.06
0.0025 Oh Mandor
95,496.24
238.74
16,927.06
1 m Mengecat bidang kayu baru (1lapis plamir, 1 lapis cat dasar , 2 lapis cat penutup)
0.2000 kg
Cat menie
18,405.00
3,681.00
0.1500 kg
Plamuer
19,400.00
2,910.00
0.1700 kg
Cat dasar
32,700.00
5,559.00
0.2600 kg
Cat minyak
59,062.50
15,356.25
48,802.53
3,416.18
79,228.75
713.06
87,151.63
522.91
0.0025 Oh Mandor
95,496.24
238.74
32,397.14
1 m Mengecat Genteng
Cat genteng
30,693.60
9,208.08
48,802.53
4,880.25
79,228.75
11,884.31
87,151.63
1,307.27
0.0050 Oh Mandor
95,496.24
477.48
27,757.40
8,977.50
3,142.13
48,802.53
4,880.25
0.0030 Oh Mandor
95,496.24
286.49
8,308.87
K.6
JUMLAH (Rp.)
1 m Mengecat tembok baru (1 lapis plamir, 1 lapis cat dasar , 2 lapis cat penutup)
0.3500 kg
K.5
UPAH
0.3000 ltr
K.4
Ter
8,977.50
3,142.13
48,802.53
4,880.25
0.0060 Oh Mandor
95,496.24
572.98
8,595.36
Kapur sirih
37,100.00
5,565.00
0.1000 lbr
Amplas
11,600.00
1,160.00
1,500.00
375.00
1,209,000.00
2,418.00
48,802.53
2,928.15
79,228.75
792.29
87,151.63
87.15
0.0025 Oh Mandor
95,496.24
238.74
13,564.33
1 m Memeni besi 2X
0.1000 kg
Cat menie
18,405.00
0.0100 bh
13,200.00
1,840.50
132.00
48,802.53
976.05
79,228.75
15,845.75
87,151.63
1,743.03
0.0100 Oh Mandor
95,496.24
954.96
21,492.30
70,600.00
0.0150 kg
28,200.00
423.00
3,574,100.00
34,311.36
Cat menie
35,300.00
18,405.00
460.13
48,802.53
7,320.38
79,228.75
31,691.50
87,151.63
2,178.79
0.0013 Oh Mandor
95,496.24
119.37
111,804.53
KODE
ANALISA
URAIAN PEKERJAAN
2
K.
K.9
UPAH
JUMLAH (Rp.)
5
70,600.00
0.0150 kg
33,500.00
502.50
3,574,100.00
6,790.79
0.3000 kg
Cat menie
35,300.00
18,405.00
5,521.50
48,802.53
7,320.38
79,228.75
31,691.50
87,151.63
2,178.79
0.0013 Oh Mandor
95,496.24
119.37
89,424.83
KODE
ANALISA
URAIAN PEKERJAAN
2
K.
K.10
K.12
K.13
K.15
K.18
70,600.00
0.1000 kg
33,500.00
3,350.00
53,550.00
26,775.00
21,180.00
48,802.53
7,320.38
79,228.75
19,807.19
87,151.63
2,178.79
80,611.36
Plamuer
19,400.00
0.1700 kg
Cat dasar
32,700.00
5,559.00
0.1700 kg
Cat Minyak
59,062.50
10,040.63
2,910.00
48,802.53
3,416.18
79,228.75
5,942.16
87,151.63
653.64
0.0025 Oh Mandor
95,496.24
238.74
28,760.34
Cat dasar
32,700.00
0.1800 kg
Cat tembok
24,680.00
3,924.00
4,442.40
48,802.53
1,366.47
79,228.75
3,327.61
87,151.63
366.04
0.0025 Oh Mandor
95,496.24
238.74
13,665.26
38,800.00
1,940.00
48,802.53
7,320.38
0.0025 Oh Mandor
95,496.24
238.74
9,499.12
Dempul jadi
0.0200 kg
0.0100 kg
Batu apung
146,500.00
11,720.00
28,900.00
578.00
2,600.00
26.00
48,802.53
1,952.10
79,228.75
3,169.15
87,151.63
348.61
0.0025 Oh Mandor
95,496.24
238.74
6,312.60
48,802.53
7,320.38
0.0025 Oh Mandor
95,496.24
238.74
8,024.12
48,802.53
7,320.38
0.0025 Oh Mandor
95,496.24
238.74
8,024.12
9,300.00
465.00
K.17
0.3000 lbr
0.0500 kg
K.16
JUMLAH (Rp.)
0.0500 kg
K.14
UPAH
K.11
Sabun
9,300.00
465.00
Politur
59,700.00
8,955.00
0.3720 ltr
Politur jadi
98,300.00
36,567.60
2.0000 lbr
Amplas
11,600.00
23,200.00
79,228.75
4,753.73
87,151.63
1,394.43
0.0025 Oh Mandor
95,496.24
238.74
75,109.49
Cat Vernis
19,500.00
2,925.00
0.0500 kg
Dempul
34,177.50
1,708.88
0.1000 lbr
Amplas
11,600.00
1,160.00
0.0100 bh
13,200.00
132.00
48,802.53
7,808.40
79,228.75
12,676.60
87,151.63
1,394.43
KODE
ANALISA
URAIAN PEKERJAAN
2
K.
UPAH
JUMLAH (Rp.)
5
95,496.24
238.74
28,044.05
KODE
ANALISA
URAIAN PEKERJAAN
2
L.
L.1
L.2
Semen PC @ 50 kg
74,100.00
74,100.00
1,398.00
15,909.24
3,985.80
24,300.00
48,802.53
30,257.57
79,228.75
27,730.06
87,151.63
3,050.31
0.0300 Oh Mandor
95,496.24
2,864.89
182,197.87
1,398.00
15,909.24
94,900.00
3,985.80
1.5000 kg
16,200.00
24,300.00
Semen warna
48,802.53
30,257.57
79,228.75
27,730.06
87,151.63
3,050.31
0.0300 Oh Mandor
95,496.24
2,864.89
108,097.87
77,700.00
77,700.00
1,398.00
15,909.24
94,900.00
3,985.80
1.5000 kg
16,200.00
24,300.00
Semen warna
48,802.53
30,257.57
79,228.75
27,730.06
87,151.63
3,050.31
0.0300 Oh Mandor
95,496.24
2,864.89
185,797.87
Semen PC @ 50 kg
81,200.00
81,200.00
1,398.00
15,909.24
94,900.00
3,985.80
1.5000 kg
16,200.00
24,300.00
Semen warna
48,802.53
30,257.57
79,228.75
27,730.06
87,151.63
3,050.31
0.0300 Oh Mandor
95,496.24
2,864.89
189,297.87
Semen PC @ 50 kg
75,900.00
75,900.00
1,398.00
15,909.24
94,900.00
3,985.80
1.5000 kg
16,200.00
24,300.00
Semen warna
48,802.53
30,257.57
79,228.75
27,730.06
87,151.63
3,050.31
0.0300 Oh Mandor
95,496.24
2,864.89
183,997.87
L.7
16,200.00
Semen warna
L.6
1.5000 kg
11.3800 kg
L.5
JUMLAH (Rp.)
94,900.00
1.0000 m Keramik 15 x 15 cm
L.4
UPAH
11.3800 kg
L.3
Semen PC @ 50 kg
84,700.00
84,700.00
1,398.00
15,909.24
94,900.00
3,985.80
1.5000 kg
16,200.00
24,300.00
Semen warna
48,802.53
30,257.57
79,228.75
27,730.06
87,151.63
3,050.31
0.0300 Oh Mandor
95,496.24
2,864.89
192,797.87
Semen PC @ 50 kg
95,300.00
95,300.00
1,398.00
15,909.24
94,900.00
3,985.80
KODE
ANALISA
URAIAN PEKERJAAN
2
L.
UPAH
JUMLAH (Rp.)
5
L.8
Semen warna
16,200.00
24,300.00
48,802.53
30,257.57
79,228.75
27,730.06
87,151.63
3,050.31
0.0300 Oh Mandor
95,496.24
2,864.89
203,397.87
Semen PC @ 50 kg
1,398.00
13,700.40
94,900.00
2,040.35
1.3000 kg
16,200.00
21,060.00
Semen warna
48,802.53
12,200.63
79,228.75
9,507.45
87,151.63
1,045.82
0.0125 Oh Mandor
95,496.24
1,193.70
60,748.36
KODE
ANALISA
URAIAN PEKERJAAN
2
L.
L.9
L.10
L.11
L.12
L.13
L.14
L.15
Semen PC @ 50 kg
UPAH
JUMLAH (Rp.)
5
1,398.00
13,980.00
94,900.00
2,040.35
1.5000 kg
16,200.00
24,300.00
Semen warna
48,802.53
12,688.66
79,228.75
9,903.59
87,151.63
1,089.40
0.0130 Oh Mandor
95,496.24
1,241.45
65,243.45
1.2000 kg
Semen PC @ 50 kg
10,600.00
28,090.00
1,398.00
1,677.60
94,900.00
284.70
0.1000 kg
16,200.00
1,620.00
Semen warna
48,802.53
2,928.15
79,228.75
2,376.86
87,151.63
261.45
0.0030 Oh Mandor
95,496.24
286.49
37,525.26
8,800.00
29,304.00
1.6500 kg
Semen PC @ 50 kg
1,398.00
2,306.70
94,900.00
303.68
0.1000 kg
16,200.00
1,620.00
Semen warna
48,802.53
43,922.28
79,228.75
7,130.59
87,151.63
784.36
0.0045 Oh Mandor
95,496.24
429.73
85,801.34
Plint keramik 10 x 20 cm
2,600.00
13,000.00
1.6500 kg
Semen PC @ 50 kg
1,398.00
2,306.70
94,900.00
303.68
0.1000 kg
16,200.00
1,620.00
Semen warna
48,802.53
4,392.23
79,228.75
7,130.59
87,151.63
784.36
0.0045 Oh Mandor
95,496.24
429.73
29,967.29
Plint keramik 10 x 15 cm
1,800.00
12,006.00
1.6500 kg
Semen PC @ 50 kg
1,398.00
2,306.70
94,900.00
303.68
0.1000 kg
16,200.00
1,620.00
Semen warna
48,802.53
4,392.23
79,228.75
7,130.59
87,151.63
784.36
0.0045 Oh Mandor
95,496.24
429.73
28,973.29
Plint keramik 10 x 20 cm
2,600.00
13,000.00
1.6500 kg
Semen PC @ 50 kg
1,398.00
2,306.70
94,900.00
303.68
0.1000 kg
16,200.00
1,620.00
Semen warna
48,802.53
4,392.23
79,228.75
7,130.59
87,151.63
784.36
0.0045 Oh Mandor
95,496.24
429.73
29,967.29
Plint keramik 10 x 40 cm
3,500.00
8,750.00
1.6500 kg
Semen PC @ 50 kg
1,398.00
2,306.70
94,900.00
303.68
0.1000 kg
16,200.00
1,620.00
Semen warna
KODE
ANALISA
URAIAN PEKERJAAN
2
L.
L.16
UPAH
JUMLAH (Rp.)
5
48,802.53
4,392.23
79,228.75
7,130.59
87,151.63
784.36
0.0045 Oh Mandor
95,496.24
429.73
25,717.29
L.17
Semen PC @ 50 kg
74,100.00
74,100.00
1,398.00
13,001.40
94,900.00
1,708.20
1.5000 kg
16,200.00
24,300.00
Semen warna
48,802.53
29,281.52
79,228.75
35,652.94
87,151.63
3,921.82
0.0300 Oh Mandor
95,496.24
2,864.89
184,830.77
92,700.00
92,700.00
1,398.00
13,001.40
94,900.00
1,708.20
1.5000 kg
16,200.00
24,300.00
Semen warna
48,802.53
29,281.52
79,228.75
31,691.50
87,151.63
3,486.07
0.0300 Oh Mandor
95,496.24
2,864.89
199,033.57
KODE
ANALISA
URAIAN PEKERJAAN
2
L.
L.18
77,700.00
77,700.00
1,398.00
13,001.40
94,900.00
1,708.20
1.5000 kg
16,200.00
24,300.00
Semen warna
48,802.53
29,281.52
79,228.75
7,922.88
87,151.63
3,921.82
0.0300 Oh Mandor
95,496.24
2,864.89
160,700.70
441,300.00
463,365.00
1,398.00
16,426.50
94,900.00
3,321.50
48,802.53
30,257.57
79,228.75
27,730.06
87,151.63
3,050.31
0.0300 Oh Mandor
95,496.24
2,864.89
547,015.83
441,300.00
463,365.00
1,398.00
16,426.50
94,900.00
3,321.50
0.6200 kg
16,200.00
10,044.00
Semen warna
48,802.53
17,080.89
79,228.75
2,773.01
87,151.63
2,614.55
515,625.44
L.22
11.7500 m Semen PC @ 50 kg
L.21
JUMLAH (Rp.)
L.20
UPAH
L.19
Paku sekrup
3,574,100.00
8,577.84
1,800.00
90.00
48,802.53
5,856.30
79,228.75
9,507.45
87,151.63
1,045.82
0.0060 Oh Mandor
95,496.24
572.98
25,650.39
2,016.00
2,016.00
48,802.53
2,440.13
79,228.75
12,676.60
87,151.63
871.52
0.2500 Oh Mandor
95,496.24
23,874.06
41,878.30
KODE
ANALISA
URAIAN PEKERJAAN
BAHAN
UPAH
M.
M.1
M.2
1.1000 kg
11,500.00
0.0800 kg
Cat menie
18,405.00
2,928.15
75,000.00
450.00
87,151.63
522.91
0.0003 Oh Mandor
95,496.24
28.65
18,052.11
75,000.00
48,750.00
87,151.63
5,664.86
0.0320 Oh Mandor
95,496.24
3,055.88
615,636.50
75,000.00
78,750.00
87,151.63
9,150.92
0.0053 Oh Mandor
95,496.24
501.36
541,543.58
882,500.00
48,802.53
51,242.66
75,000.00
78,750.00
87,151.63
9,150.92
0.0052 Oh Mandor
95,496.24
496.58
1,021,643.58
79,400.00
48,802.53
3,904.20
75,000.00
60,000.00
87,151.63
6,972.13
0.0040 Oh Mandor
95,496.24
381.98
150,276.33
414,800.00
48,802.53
51,242.66
75,000.00
112,500.00
87,151.63
9,150.92
0.0052 Oh Mandor
95,496.24
496.58
587,693.58
612,100.00
48,802.53
51,242.66
75,000.00
78,750.00
87,151.63
9,150.92
751,243.58
2,356,300.00
48,802.53
51,242.66
75,000.00
78,750.00
87,151.63
9,150.92
0.0052 Oh Mandor
95,496.24
496.58
2,495,443.58
M.10
402,400.00
48,802.53
M.9
402,400.00
M.8
529,500.00
48,802.53
M.7
529,500.00
M.6
1,472.40
M.5
12,650.00
48,802.53
M.4
M.3
JUMLAH (Rp.)
2,356,300.00
2,356,300.00
529,500.00
582,450.00
48,802.53
51,242.66
75,000.00
78,750.00
87,151.63
9,150.92
3,077,893.58
KODE
ANALISA
JUMLAH (Rp.)
5
67,500.00
67,500.00
48,802.53
17,080.89
79,228.75
27,730.06
87,151.63
3,050.31
0.0018 Oh Mandor
95,496.24
167.12
115,361.26
48,802.53
17,080.89
79,228.75
27,730.06
87,151.63
3,050.31
0.0018 Oh Mandor
95,496.24
167.12
53,111.26
M.12
UPAH
M.11
BAHAN
2
M.
URAIAN PEKERJAAN
5,250.00
5,250.00
Besi strip 2 x 3
29,100.00
334,650.00
48,802.53
58,563.04
75,000.00
90,000.00
87,151.63
1,045.82
0.0006 Oh Mandor
95,496.24
57.30
484,258.86
KODE
ANALISA
M.13
1.1000 m'
Kawat harmonika
0.0200 kg
564.00
2,462,200.00
4,431.96
4,880.25
7,922.88
87,151.63
87.15
0.0005 Oh Mandor
95,496.24
47.75
138,226.24
24,700.00
0.0200 kg
28,200.00
564.00
2,462,200.00
4,431.96
27,170.00
48,802.53
4,880.25
79,228.75
7,922.88
87,151.63
87.15
0.0005 Oh Mandor
95,496.24
47.75
45,103.99
19,400.00
0.0200 kg
28,200.00
564.00
2,462,200.00
4,431.96
21,340.00
48,802.53
4,880.25
79,228.75
7,922.88
87,151.63
87.15
0.0005 Oh Mandor
95,496.24
47.75
39,226.24
22,900.00
0.0200 kg
28,200.00
564.00
2,462,200.00
4,431.96
25,190.00
48,802.53
4,880.25
79,228.75
7,922.88
87,151.63
87.15
0.0005 Oh Mandor
95,496.24
47.75
43,076.24
485,430.00
48,802.53
732.04
79,228.75
11,884.31
87,151.63
1,307.27
0.0008 Oh Mandor
95,496.24
71.62
499,353.62
238,300.00
262,130.00
28,200.00
564.00
53,550.00
1,338.75
48,802.53
9,760.51
79,228.75
15,845.75
87,151.63
1,743.03
0.0010 Oh Mandor
95,496.24
95.50
291,382.04
M.20
120,340.00
28,200.00
79,228.75
M.19
109,400.00
48,802.53
M.18
M.17
M.16
JUMLAH (Rp.)
M.15
UPAH
M.14
BAHAN
2
M.
URAIAN PEKERJAAN
102,294.36
112,523.80
48,802.53
732.04
79,228.75
11,884.31
87,151.63
1,307.27
0.0008 Oh Mandor
95,496.24
71.62
126,519.04
132,300.00
145,530.00
48,802.53
732.04
79,228.75
11,884.31
87,151.63
1,307.27
KODE
ANALISA
BAHAN
UPAH
M.
URAIAN PEKERJAAN
71.62
159,453.62
253,100.00
278,410.00
48,802.53
805.24
79,228.75
13,072.74
87,151.63
1,438.00
0.0008 Oh Mandor
95,496.24
76.40
293,725.99
M.23
95,496.24
M.22
M.21
JUMLAH (Rp.)
Sealent
432,400.00
475,640.00
61,800.00
3,090.00
48,802.53
1,220.06
79,228.75
19,807.19
87,151.63
2,178.79
0.0013 Oh Mandor
95,496.24
119.37
501,936.04
165,000.00
181,500.00
48,802.53
732.04
79,228.75
11,884.31
87,151.63
1,307.27
0.0008 Oh Mandor
95,496.24
71.62
195,423.62
KODE
ANALISA
M.24
197,700.00
217,470.00
48,802.53
732.04
79,228.75
11,884.31
87,151.63
1,307.27
0.0008 Oh Mandor
95,496.24
71.62
231,465.25
290,290.00
48,802.53
732.04
79,228.75
11,884.31
87,151.63
1,307.27
0.0008 Oh Mandor
95,496.24
71.62
304,285.25
M.27
JUMLAH (Rp.)
M.26
UPAH
M.25
BAHAN
2
M.
URAIAN PEKERJAAN
874,600.00
962,060.00
48,802.53
732.04
79,228.75
11,884.31
87,151.63
1,307.27
0.0008 Oh Mandor
95,496.24
71.62
976,055.25
2,137,800.00
2,351,580.00
48,802.53
732.04
79,228.75
11,884.31
87,151.63
1,307.27
0.0008 Oh Mandor
95,496.24
71.62
2,365,575.25
KODE
ANALISA
URAIAN PEKERJAAN
N.
N.1
UPAH
150,000.00
JUMLAH (Rp.)
5
150,000.00
48,802.53
2,928.15
79,228.75
47,537.25
87,151.63
5,229.10
0.0030 Oh Mandor
95,496.24
286.49
205,980.99
N.2
Kunci tanam
132,400.00
132,400.00
48,802.53
488.03
79,228.75
39,614.38
87,151.63
871.52
0.0050 Oh Mandor
95,496.24
477.48
173,851.40
N.3
63,500.00
63,500.00
48,802.53
244.01
79,228.75
39,614.38
87,151.63
435.76
0.0025 Oh Mandor
95,496.24
238.74
104,032.89
N.4
Kunci silinder
184,400.00
184,400.00
48,802.53
244.01
79,228.75
39,614.38
87,151.63
435.76
0.0003 Oh Mandor
95,496.24
23.87
224,718.02
N.5
15,000.00
15,000.00
48,802.53
732.04
79,228.75
11,884.31
87,151.63
1,307.27
0.0008 Oh Mandor
95,496.24
71.62
28,995.25
N.6
20,300.00
20,300.00
48,802.53
732.04
79,228.75
11,884.31
87,151.63
1,307.27
0.0008 Oh Mandor
95,496.24
71.62
34,295.25
N.7
28,200.00
28,200.00
48,802.53
732.04
79,228.75
11,884.31
87,151.63
1,307.27
0.0008 Oh Mandor
95,496.24
71.62
42,195.25
N.8
10,899.00
10,899.00
48,802.53
732.04
79,228.75
11,884.31
87,151.63
1,307.27
0.0008 Oh Mandor
95,496.24
71.62
24,894.25
KODE
ANALISA
URAIAN PEKERJAAN
1
N.9
UPAH
JUMLAH (Rp.)
5
16,800.00
16,800.00
48,802.53
732.04
79,228.75
11,884.31
87,151.63
1,307.27
0.0008 Oh Mandor
95,496.24
71.62
30,795.25
N.10
2,356,300.00
2,356,300.00
48,802.53
2,440.13
79,228.75
39,614.38
87,151.63
4,357.58
0.0025 Oh Mandor
95,496.24
238.74
2,402,950.82
N.11
Slot pintu
15,900.00
15,900.00
48,802.53
976.05
79,228.75
15,845.75
87,151.63
1,743.03
0.0010 Oh Mandor
95,496.24
95.50
34,560.33
N.12
88,300.00
88,300.00
48,802.53
2,440.13
79,228.75
39,614.38
87,151.63
4,357.58
0.0025 Oh Mandor
95,496.24
238.74
134,950.82
N.13
Door stop
88,300.00
88,300.00
48,802.53
488.03
79,228.75
7,922.88
87,151.63
871.52
0.0005 Oh Mandor
95,496.24
47.75
97,630.16
N.14
220,600.00
220,600.00
48,802.53
2,928.15
79,228.75
47,537.25
87,151.63
5,229.10
0.0030 Oh Mandor
95,496.24
286.49
276,580.99
N.15
Kunci lemari
40,600.00
40,600.00
48,802.53
1,220.06
79,228.75
19,807.19
87,151.63
2,178.79
0.0013 Oh Mandor
95,496.24
119.37
63,925.41
O.
O. 1
O. 2
O. 3
O. 4
O. 5
O. 6
O. 7
O. 8
5,552,811.01
350,000.00
3,549,400.00
1,500.00
3,000.00
1,069,545.00
356,515.00
125,000.00
508,232.59
3,000.00
2,500.00
28,200.00
184,400.00
220,600.00
1,500.00
3,000.00
471,777.77
157,259.26
66,700.00
125,000.00
2,356,300.00
2,500.00
1,500.00
3,000.00
492,720.00
164,240.00
125,000.00
2,356,300.00
2,500.00
1,500.00
3,000.00
455,670.00
151,890.00
18,052.11
615,636.50
301,177.95
100,392.65
125,000.00
615,636.50
2,500.00
100,000.00
1,500.00
3,000.00
256,370.48
85,456.83
125,000.00
615,636.50
2,500.00
100,000.00
1,500.00
3,000.00
407,195.48
135,731.83
350,000.00
1,500.00
3,000.00
57,900.00
2,359,944.68
3,696,000.00
7,098,800.00
10,500.00
21,000.00
1,069,545.00
356,515.00
13,542,759.68
13,542,700.00
1,069,545.00
1,069,500.00
356,515.00
14,612,304.68
14,612,300.00
1,037,500.00
1,639,050.11
12,000.00
34,000.00
42,300.00
184,400.00
159,935.00
12,000.00
24,000.00
471,777.77
157,259.26
430,215.00
3,732,659.36
3,732,600.00
471,777.77
471,700.00
4,204,437.13
4,204,400.00
862,500.00
2,356,300.00
34,500.00
10,500.00
21,000.00
492,720.00
164,240.00
3,449,040.00
3,449,000.00
492,720.00
492,700.00
3,941,760.00
3,941,700.00
625,000.00
2,356,300.00
25,000.00
10,500.00
21,000.00
455,670.00
151,890.00
3,189,690.00
3,189,600.00
455,670.00
455,600.00
3,645,360.00
3,645,300.00
68,598.02
1,939,254.98
301,177.95
100,392.65
2,108,245.65
2,108,200.00
301,177.95
301,100.00
2,409,423.60
2,409,400.00
925,000.00
615,636.50
32,500.00
100,000.00
12,000.00
24,000.00
256,370.48
85,456.83
1,794,593.33
1,794,500.00
256,370.48
256,300.00
2,050,963.80
2,050,900.00
1,912,500.00
615,636.50
32,500.00
100,000.00
18,000.00
36,000.00
407,195.48
135,731.83
2,850,368.33
2,850,300.00
407,195.48
407,100.00
350,000.00
12,000.00
24,000.00
57,900.00
3,257,563.80
3,257,500.00
1.0000
O. 9
O. 10
O. 11
O. 12
O. 13
O. 14
O. 15
Ls
Alat Bantu
Jumlah
Dibulatkan
Memasang 1 Unit Pintu type J1
12.2500
M'
Kusen Aluminium Warna 4"
9.5000
M'
Sealan Karet Kusen
5.7750
M2 Kaca Polos 6 mm
15.2000
M'
List Karet
8.0000
bh
Paku Skrup
8.0000
bh
Pisher
1.0000
Ls
Upah Pasang
1.0000
Ls
Alat Bantu
Jumlah
Dibulatkan
Memasang 1 Unit Pintu type J6
12.5500
M'
Kusen Aluminium Warna 4"
9.7000
M'
Sealan Karet Kusen
5.2725
M2 Kaca Polos 5 mm
15.1000
M'
List Karet
8.0000
bh
Paku Skrup
8.0000
bh
Pisher
1.0000
Ls
Upah Pasang
1.0000
Ls
Alat Bantu
Jumlah
Dibulatkan
Memasang 1 Unit Pintu type BV
2.6000
M'
Kusen Aluminium Warna 4"
5.2000
M'
Sealan Karet Kusen
0.3250
M2 Kaca Polos 5 mm
2.3000
M'
List Karet
6.0000
bh
Paku Skrup
6.0000
bh
Pisher
1.0000
Ls
Upah Pasang
1.0000
Ls
Alat Bantu
Jumlah
Dibulatkan
Memasang 1 Unit Jendela type J7
8.9000
M'
Kusen Aluminium Warna 4"
12.9000
M1 Bingkai Daun Pintu Aluminium Warna
13.8000
M'
Sealan Karet Kusen
3.3000
M2 Kaca Polos 5 mm
14.8000
M'
List Karet
2.0000
Psg Engsel Pintu
1.0000
Psg Kunci Pintu
1.0000
Psg Slot Pintu Tanam
10.0000
bh
Paku Skrup
10.0000
bh
Pisher
1.0000
Ls
Upah Pasang
1.0000
Ls
Alat Bantu
Jumlah
Dibulatkan
Memasang 1 Unit Pintu type P2
10.3000
M'
Kusen Aluminium Warna 4"
4.0000
M2 Daun Pintu Double Teakwood
15.2000
M'
Sealan Karet Kusen
1.5000
M2 Kaca Polos 5 mm
7.0000
M'
List Karet
2.0000
Psg Engsel Pintu
1.0000
Psg Kunci Pintu
1.0000
Psg Slot Pintu Tanam
10.0000
bh
Paku Skrup
10.0000
bh
Pisher
1.0000
Ls
Upah Pasang
1.0000
Ls
Alat Bantu
3.4000
M2 Pengecatan Politur Melamik Daun Pintu
Jumlah
Dibulatkan
Memasang 1 Unit Pintu type P3 ( MUSHOLA)
51.4900
Kg
Kusen Baja C 125.50
2.7750
m2 Daun Pintu baja
1.0000
Ls
Upah Pasang
1.0000
Ls
Alat Bantu
5.5500
M2 Pengecatan Daun Pintu Besi
Jumlah
Dibulatkan
Memasang 1 Unit Pintu type P4
7.4000
M'
Kusen Aluminium Warna 4"
1.5000
M2 Daun Pintu Double Teakwood+Formika
13.0000
M'
Sealan Karet Kusen
0.6375
M2 Kaca Polos 5 mm
3.2000
M'
List Karet
19,300.00
125,000.00
2,500.00
132,300.00
2,500.00
1,500.00
3,000.00
358,954.88
119,651.63
125,000.00
2,500.00
132,300.00
2,500.00
1,500.00
3,000.00
354,645.26
118,215.09
125,000.00
2,500.00
132,300.00
2,500.00
1,500.00
3,000.00
62,062.13
20,687.38
125,000.00
615,636.50
2,500.00
132,300.00
2,500.00
90,000.00
100,000.00
75,000.00
1,500.00
3,000.00
1,494,345.13
498,115.04
125,000.00
508,232.59
2,500.00
132,300.00
2,500.00
20,300.00
184,400.00
75,000.00
1,500.00
3,000.00
587,907.05
195,969.02
75,109.49
18,052.11
615,636.50
395,684.17
131,894.72
21,492.30
125,000.00
533,700.00
2,500.00
132,300.00
2,500.00
19,300.00
405,300.00
405,300.00
57,900.00
57,900.00
463,200.00
463,200.00
1,531,250.00
23,750.00
764,032.50
38,000.00
12,000.00
24,000.00
358,954.88
119,651.63
2,512,684.13
2,512,600.00
358,954.88
358,900.00
2,871,639.00
2,871,600.00
1,568,750.00
24,250.00
697,551.75
37,750.00
12,000.00
24,000.00
354,645.26
118,215.09
2,482,516.84
2,482,500.00
354,645.26
354,600.00
2,837,162.10
2,837,100.00
325,000.00
13,000.00
42,997.50
5,750.00
9,000.00
18,000.00
62,062.13
20,687.38
434,434.88
434,400.00
62,062.13
62,000.00
496,497.00
496,400.00
1,112,500.00
7,941,710.86
34,500.00
436,590.00
37,000.00
180,000.00
100,000.00
75,000.00
15,000.00
30,000.00
1,494,345.13
498,115.04
10,460,415.90
10,460,400.00
1,494,345.13
1,494,300.00
11,954,761.03
11,954,700.00
1,287,500.00
2,032,930.36
38,000.00
198,450.00
17,500.00
40,600.00
184,400.00
75,000.00
15,000.00
30,000.00
587,907.05
195,969.02
255,372.27
4,370,721.65
4,370,700.00
587,907.05
587,900.00
4,958,628.71
4,958,600.00
929,503.17
1,708,391.29
395,684.17
131,894.72
119,282.24
2,889,071.42
2,889,000.00
925,000.00
800,550.00
32,500.00
84,341.25
8,000.00
395,684.17
395,600.00
3,284,755.59
3,284,700.00
1.0000
1.0000
6.0000
6.0000
1.0000
1.0000
1.7000
O. 16
O. 17
O. 18
O. 19
O. 20
Psg
Psg
bh
bh
Ls
Ls
M2
Engsel Pintu
Kunci Pintu
Paku Skrup
Pisher
Upah Pasang
Alat Bantu
Pengecatan Politur Melamik Daun Pintu
Jumlah
Dibulatkan
Memasang 1 Unit Pintu type PJ1
16.3000
M'
Kusen Aluminium Warna 4"
4.0000
M2 Daun Pintu Double Teakwood
1.8200
M2 Daun Jendela Kayu
9.8000
M'
Sealan Karet Kusen
3.1060
M2 Kaca Polos 5 mm
1.0000
Psg Engsel Pintu
2.0000
Psg Engsel Jendela
1.0000
Psg Kunci Pintu
2.0000
Psg Slot Jendela
2.0000
Psg Kait angin Jendela
12.0000
bh
Paku Skrup
12.0000
bh
Pisher
1.0000
Ls
Upah Pasang
1.0000
Ls
Alat Bantu
11.6400
M2 Pengecatan Politur Melamik Daun Pintu
Jumlah
Dibulatkan
Memasang 1 Unit Jendela type J8
13.3500
M'
Kusen Aluminium Warna 4"
1.8200
M2 Daun Jendela Kayu
17.8000
M'
Sealan Karet Kusen
3.7560
M2 Kaca Polos 5 mm
2.0000
Psg Engsel Jendela
2.0000
Psg Slot Jendela
2.0000
Psg Kait angin Jendela
10.0000
bh
Paku Skrup
10.0000
bh
Pisher
1.0000
Ls
Upah Pasang
1.0000
Ls
Alat Bantu
3.6400
M2 Pengecatan Politur Melamik Daun Pintu
Jumlah
Dibulatkan
Memasang 1 Unit Jendela type BV-1 ( MUSHOLA)
4.6000
M'
Kusen Aluminium Warna 4"
0.4200
M2 Daun Jendela Kayu
7.8000
M'
Sealan Karet Kusen
0.7200
M2 Kaca Polos 5 mm
4.8000
M'
List Karet
1.0000
Psg Engsel Jendela
1.0000
Psg Slot Jendela
1.0000
Psg Kait angin Jendela
6.0000
bh
Paku Skrup
6.0000
bh
Pisher
1.0000
Ls
Upah Pasang
1.0000
Ls
Alat Bantu
Jumlah
Dibulatkan
Memasang 1 Unit Jendela type BV-2 ( MUSHOLA)
6.4000
M'
Kusen Aluminium Warna 4"
0.8400
M2 Daun Jendela Kayu
10.0000
M'
Sealan Karet Kusen
1.0800
M2 Kaca Polos 5 mm
7.2000
M'
List Karet
2.0000
Psg Engsel Jendela
2.0000
Psg Slot Jendela
2.0000
Psg Kait angin Jendela
8.0000
bh
Paku Skrup
8.0000
bh
Pisher
1.0000
Ls
Upah Pasang
1.0000
Ls
Alat Bantu
Jumlah
Dibulatkan
Memasang 1 Unit Jendela type BV-3( MUSHOLA)
7.3000
M'
Kusen Aluminium Warna 4"
12.2000
M'
Sealan Karet Kusen
1.5600
M2 Kaca Polos 5 mm
8.7000
M'
List Karet
8.0000
bh
Paku Skrup
8.0000
bh
Pisher
1.0000
Ls
Upah Pasang
1.0000
Ls
Alat Bantu
20,300.00
184,400.00
1,500.00
3,000.00
312,313.69
104,104.56
66,700.00
125,000.00
508,232.59
350,489.20
2,500.00
132,300.00
28,200.00
15,000.00
100,000.00
14,100.00
45,000.00
1,500.00
3,000.00
821,121.68
273,707.23
66,700.00
125,000.00
350,489.20
2,500.00
132,300.00
15,000.00
14,100.00
45,000.00
1,500.00
3,000.00
456,188.87
152,062.96
66,700.00
125,000.00
350,489.20
2,500.00
132,300.00
2,500.00
15,000.00
14,100.00
45,000.00
1,500.00
3,000.00
142,509.22
47,503.07
125,000.00
350,489.20
2,500.00
132,300.00
2,500.00
15,000.00
14,100.00
45,000.00
1,500.00
3,000.00
219,674.24
73,224.75
125,000.00
2,500.00
132,300.00
2,500.00
1,500.00
3,000.00
181,070.70
60,356.90
20,300.00
184,400.00
9,000.00
18,000.00
312,313.69
104,104.56
113,390.00
2,299,585.81
2,299,500.00
312,313.69
312,300.00
2,611,899.50
2,611,800.00
2,037,500.00
2,032,930.36
637,890.34
24,500.00
410,923.80
28,200.00
30,000.00
100,000.00
28,200.00
90,000.00
18,000.00
36,000.00
821,121.68
273,707.23
776,388.00
6,524,239.73
6,524,200.00
821,121.68
821,100.00
7,345,361.41
7,345,300.00
1,668,750.00
637,890.34
44,500.00
496,918.80
30,000.00
28,200.00
90,000.00
15,000.00
30,000.00
456,188.87
152,062.96
242,788.00
3,436,110.10
3,436,100.00
456,188.87
456,100.00
3,892,298.97
3,892,200.00
575,000.00
147,205.46
19,500.00
95,256.00
12,000.00
15,000.00
14,100.00
45,000.00
9,000.00
18,000.00
142,509.22
47,503.07
997,564.54
997,500.00
142,509.22
142,500.00
1,140,073.76
1,140,000.00
800,000.00
294,410.93
25,000.00
142,884.00
18,000.00
30,000.00
28,200.00
90,000.00
12,000.00
24,000.00
219,674.24
73,224.75
1,537,719.67
1,537,700.00
219,674.24
219,600.00
912,500.00
30,500.00
206,388.00
21,750.00
12,000.00
24,000.00
181,070.70
60,356.90
1,757,393.91
1,757,300.00
O. 21
O. 22
O. 23
O. 24
O. 25
O. 26
Jumlah
Dibulatkan
Memasang 1 Unit Jendela type BV-4( MUSHOLA)
5.9000
M'
Kusen Aluminium Warna 4"
10.6000
M'
Sealan Karet Kusen
1.3000
M2 Kaca Polos 5 mm
6.6000
M'
List Karet
6.0000
bh
Paku Skrup
6.0000
bh
Pisher
1.0000
Ls
Upah Pasang
1.0000
Ls
Alat Bantu
Jumlah
Dibulatkan
Memasang 1 Unit Pintu type PJ1 ( ATM)
14.0500
M'
Kusen Aluminium Warna 4"
6.7500
M1 Bingkai Daun Pintu Aluminium Warna
13.0000
M'
Sealan Karet Kusen
5.8275
M2 Kaca Polos 5 mm
21.1000
M'
List Karet
5.8275
M2 Stiker Etsa Kaca
1.0000
Psg Engsel Pintu
1.0000
Psg Kunci Pintu
12.0000
bh
Paku Skrup
12.0000
bh
Pisher
1.0000
Ls
Upah Pasang
1.0000
Ls
Alat Bantu
Jumlah
Dibulatkan
Memasang 1 Unit Pintu type PJ2 ( ATM)
15.8000
M'
Kusen Aluminium Warna 4"
6.7500
M1 Bingkai Daun Pintu Aluminium Warna
13.0000
M'
Sealan Karet Kusen
7.8150
M2 Kaca Polos 5 mm
24.1000
M'
List Karet
7.8150
M2 Stiker Etsa Kaca
1.0000
Psg Engsel Tanam (Floor Hinges) ex Dorma
1.0000
Psg Kunci Pintu Tanam
8.0000
bh
Paku Skrup
8.0000
bh
Pisher
1.0000
Ls
Upah Pasang
1.0000
Ls
Alat Bantu
Jumlah
Dibulatkan
Memasang 1 Unit Jendela type J-1( ATM)
12.3500
M'
Kusen Aluminium Warna 4"
19.6000
M'
Sealan Karet Kusen
5.9625
M2 Kaca Polos 5 mm
14.3000
M'
List Karet
5.9625
M2 Stiker Etsa Kaca
8.0000
bh
Paku Skrup
8.0000
bh
Pisher
1.0000
Ls
Upah Pasang
1.0000
Ls
Alat Bantu
Jumlah
Dibulatkan
Memasang 1 Unit Jendela type J-2( ATM)
8.7000
M'
Kusen Aluminium Warna 4"
13.1000
M'
Sealan Karet Kusen
2.1525
M2 Kaca Polos 5 mm
6.2500
M'
List Karet
2.1525
M2 Stiker Etsa Kaca
6.0000
bh
Paku Skrup
6.0000
bh
Pisher
1.0000
Ls
Upah Pasang
1.0000
Ls
Alat Bantu
Jumlah
Dibulatkan
Memasang 1 Unit Pintu type PJ3 ( ATM)
13.1130
M'
Kusen Aluminium Warna 4"
11.4000
M1 Bingkai Daun Pintu Aluminium Warna
8.7540
M'
Sealan Karet Kusen
5.5554
M2 Kaca Polos 5 mm
25.1480
M'
List Karet
5.5554
M2 Stiker Etsa Kaca
2.0000
Psg Engsel Pintu
2.0000
Psg Kunci Pintu Silinder
2.0000
Psg Door Closer
8.0000
bh
Paku Skrup
8.0000
bh
Pisher
1.0000
Ls
Upah Pasang
1.0000
Ls
Alat Bantu
1,267,494.90
1,267,400.00
125,000.00
2,500.00
132,300.00
2,500.00
1,500.00
3,000.00
146,923.50
48,974.50
125,000.00
615,636.50
2,500.00
132,300.00
2,500.00
15,000.00
90,000.00
100,000.00
1,500.00
3,000.00
1,064,915.57
354,971.86
125,000.00
615,636.50
2,500.00
132,300.00
2,500.00
15,000.00
1,000,000.00
450,000.00
1,500.00
3,000.00
1,329,066.88
443,022.29
125,000.00
615,636.50
132,300.00
2,500.00
15,000.00
1,500.00
3,000.00
2,184,037.75
728,012.58
125,000.00
615,636.50
132,300.00
2,500.00
15,000.00
1,500.00
3,000.00
1,426,803.96
475,601.32
125,000.00
615,636.50
2,500.00
132,300.00
2,500.00
15,000.00
90,000.00
100,000.00
350,000.00
1,500.00
3,000.00
1,601,466.98
533,822.33
181,070.70
181,000.00
1,448,565.60
1,448,500.00
737,500.00
26,500.00
171,990.00
16,500.00
9,000.00
18,000.00
146,923.50
48,974.50
1,028,464.50
1,028,400.00
146,923.50
146,900.00
1,175,388.00
1,175,300.00
1,756,250.00
4,155,546.38
32,500.00
770,978.25
52,750.00
87,412.50
90,000.00
100,000.00
18,000.00
36,000.00
1,064,915.57
354,971.86
7,454,408.98
7,454,400.00
1,064,915.57
1,064,900.00
8,519,324.55
8,519,300.00
1,975,000.00
4,155,546.38
32,500.00
1,033,924.50
60,250.00
117,225.00
1,000,000.00
450,000.00
12,000.00
24,000.00
1,329,066.88
443,022.29
9,303,468.17
9,303,400.00
1,329,066.88
1,329,000.00
10,632,535.05
10,632,500.00
1,543,750.00
12,066,475.41
788,838.75
35,750.00
89,437.50
12,000.00
24,000.00
2,184,037.75
728,012.58
15,288,264.24
15,288,200.00
2,184,037.75
2,184,000.00
17,472,301.99
17,472,300.00
1,087,500.00
8,064,838.16
284,775.75
15,625.00
32,287.50
9,000.00
18,000.00
1,426,803.96
475,601.32
9,987,627.73
9,987,600.00
1,426,803.96
1,426,800.00
1,639,125.00
7,018,256.11
21,885.00
734,979.42
62,870.00
83,331.00
180,000.00
200,000.00
700,000.00
12,000.00
24,000.00
1,601,466.98
533,822.33
11,414,431.69
11,414,400.00
O. 27
O. 28
O. 29
O. 30
O. 31
O. 32
Jumlah
Dibulatkan
Memasang 1 Unit Jendela type J-1( LOKET)
11.7000
M'
Kusen Aluminium Warna 4"
23.4000
M'
Sealan Karet Kusen
6.3000
M2 Kaca Polos 5 mm
10.3000
M'
List Karet
8.0000
bh
Paku Skrup
8.0000
bh
Pisher
1.0000
Ls
Upah Pasang
1.0000
Ls
Alat Bantu
Jumlah
Dibulatkan
Memasang 1 Unit Pintu type P1 ( MESS)
7.2000
M'
Kusen Aluminium Warna 4"
1.7000
M2 Daun Pintu Double Teakwood+Formika
12.8000
M'
Sealan Karet Kusen
0.5100
M2 Kaca Polos 5 mm
2.9000
M'
List Karet
1.0000
Psg Engsel Pintu
1.0000
Psg Kunci Pintu
6.0000
bh
Paku Skrup
6.0000
bh
Pisher
1.0000
Ls
Upah Pasang
1.0000
Ls
Alat Bantu
1.7000
M2 Pengecatan Politur Melamik Daun Pintu
Jumlah
Dibulatkan
Memasang 1 Unit Pintu type PJ1 ( MESS)
12.6500
M'
Kusen Aluminium Warna 4"
1.7000
M2 Daun Pintu Double Teakwood
0.7500
M2 Daun Jendela Kayu
14.4000
M'
Sealan Karet Kusen
1.5850
M2 Kaca Polos 5 mm
8.8000
M'
List Karet
1.0000
Psg Engsel Pintu
1.0000
Psg Engsel Jendela
1.0000
Psg Kunci Pintu
1.0000
Psg Slot Jendela
1.0000
Psg Kait angin Jendela
10.0000
bh
Paku Skrup
10.0000
bh
Pisher
1.0000
Ls
Upah Pasang
1.0000
Ls
Alat Bantu
4.9000
M2 Pengecatan Politur Melamik Daun Pintu
Jumlah
Dibulatkan
Memasang 1 Unit Pintu type J1 ( MESS)
10.9500
M'
Kusen Aluminium Warna 4"
1.5000
M2 Daun Jendela Kayu
14.6000
M'
Sealan Karet Kusen
2.2800
M2 Kaca Polos 5 mm
2.0000
Psg Engsel Jendela
2.0000
Psg Slot Jendela
2.0000
Psg Kait angin Jendela
10.0000
bh
Paku Skrup
10.0000
bh
Pisher
1.0000
Ls
Upah Pasang
1.0000
Ls
Alat Bantu
3.0000
M2 Pengecatan Politur Melamik Daun Pintu
Jumlah
Dibulatkan
Memasang 1 Unit Jendela type BV-1 ( MESS)
8.1000
M'
Kusen Aluminium Warna 4"
10.8000
M'
Sealan Karet Kusen
1.5200
M2 Kaca Polos 5 mm
7.0000
M'
List Karet
6.0000
bh
Paku Skrup
6.0000
bh
Pisher
1.0000
Ls
Upah Pasang
1.0000
Ls
Alat Bantu
Jumlah
Dibulatkan
Memasang 1 M2 Pasang Partisi Toilet lapis Melamik
1.3333
Btg Rangka Hollow 40x40 mm
0.6719
6.0000
25.0000
25.0000
1.0000
1.0000
Lbr
bh
bh
bh
Ls
Ls
Melamito 4 mm
Paku Repet
Paku Skrup
Pisher
Upah Pasang
Alat Bantu
11,210,268.85
11,210,200.00
125,000.00
2,500.00
132,300.00
2,500.00
1,500.00
3,000.00
362,436.00
120,812.00
125,000.00
533,700.00
2,500.00
132,300.00
2,500.00
20,300.00
184,400.00
1,500.00
3,000.00
321,856.95
107,285.65
66,700.00
125,000.00
508,232.59
350,489.20
2,500.00
132,300.00
2,500.00
28,200.00
15,000.00
100,000.00
14,100.00
45,000.00
1,500.00
478,966.17
159,655.39
66,700.00
125,000.00
350,489.20
2,500.00
132,300.00
15,000.00
14,100.00
45,000.00
1,500.00
3,000.00
363,874.17
121,291.39
66,700.00
125,000.00
2,500.00
132,300.00
2,500.00
1,500.00
3,000.00
192,764.40
64,254.80
1,601,466.98
1,601,400.00
12,811,735.83
12,811,700.00
1,462,500.00
58,500.00
833,490.00
25,750.00
12,000.00
24,000.00
362,436.00
120,812.00
2,537,052.00
2,537,000.00
362,436.00
362,400.00
2,899,488.00
2,899,400.00
900,000.00
907,290.00
32,000.00
67,473.00
7,250.00
20,300.00
184,400.00
9,000.00
18,000.00
321,856.95
107,285.65
113,390.00
2,366,388.65
2,366,300.00
321,856.95
321,800.00
2,688,245.60
2,688,200.00
1,581,250.00
863,995.41
262,866.90
36,000.00
209,695.50
22,000.00
28,200.00
15,000.00
100,000.00
14,100.00
45,000.00
15,000.00
478,966.17
159,655.39
326,830.00
3,679,593.19
3,679,500.00
478,966.17
478,900.00
4,158,559.37
4,158,500.00
1,368,750.00
525,733.80
36,500.00
301,644.00
30,000.00
28,200.00
90,000.00
15,000.00
30,000.00
363,874.17
121,291.39
200,100.00
2,747,219.19
2,747,200.00
363,874.17
363,800.00
3,111,093.36
3,111,000.00
1,012,500.00
27,000.00
201,096.00
17,500.00
9,000.00
18,000.00
192,764.40
64,254.80
1,349,350.80
1,349,300.00
150,000.00
200,000.00
112,000.00
500.00
1,500.00
3,000.00
58,612.29
19,537.43
75,248.59
3,000.00
37,500.00
75,000.00
192,764.40
192,700.00
58,612.29
19,537.43
1,542,115.20
1,542,100.00
O. 33
Jumlah
Keuntungan Max
Jumlah Total
Dibulatkan
Memasang 1 M1 Railling Tangga lengkap
0.50
kg
Plat Dudukan Tiang Railling
2.00
bh
DinaBolt dia.12 mm
0.25
btg Pipa Tiang Stainlesstell dia. 1,5"
0.15
btg Railling Pipa Bawah Stainlesstell dia. 1"
0.15
btg Railling Pipa Tengah Stainlesstell dia. 3/4"
0.15
btg Railling Pipa Atas Stainlesstell dia. 1"
1.20
btg Railling Pipa Vertikal Stainlesstell dia. 3/4"
1.0000
Ls
Upah Pasang Pabrikasi Teralis besi
1.0000
Ls
Upah Pasang +Pabikasi Railling
1.00
Ls
Poles Stainlesstel
Jumlah
Keuntungan Max
Jumlah Total
Dibulatkan
210,286.02
21,028.60
231,314.62
231,300.00
17,300.00
13,100.00
470,550.00
264,960.00
230,400.00
264,960.00
230,400.00
81,452.33
27,150.78
13,575.39
58,612.29
5,861.23
64,473.52
64,400.00
268,898.31
26,889.83
295,788.14
295,700.00
8,650.00
26,200.00
117,637.50
39,744.00
34,560.00
39,744.00
276,480.00
81,452.33
27,150.78
13,575.39
556,590.89
55,659.09
612,249.98
612,200.00
108,603.10
10,860.31
119,463.41
119,400.00
665,193.99
66,519.40
731,713.39
731,700.00
URAIAN PEKERJAAN
2
ANALISA BIAYA KONSTRUKSI PEKERJAAN PERSIAPAN
1 m' Pagar sementara dari kayu tinggi 2 m
1 m' Pagar sementara dari seng gelombang tinggi 2 m
1 m' Pagar sementara dari kawat berduri tinggi 1,8 m
1 m' Pengukuran dan pemasangan bouwplank, papan 2/20
1 m Pembuatan kantor sementara dengan lantai plesteran
1 m Pembuatan gudang semen dan alat - alat
1 m Membersihkan lapangan dan peralatan
1 m Pembuatan bak adukan ukuran 40 cm x 50 cm x 20 cm
1 m Pembuatan bedeng buruh
1 m Pembuatan stegger
1 m Pembuatan jalan sementara (dengan tenaga)
1 m Pembuatan jalan sementara, tebal 25 cm (dengan tenaga)
1 m Bongkaran beton bertulang
1 m Bongkaran dinding tembok bata merah
1 m Bongkaran lantai
1 m Menurunkan atap genteng/sirap
1 m Menurunkan atap seng
1 m Membongkar rangka atap
1 m Membongkar rangka kuda-kuda kayu
1 m Membongkar langit-langit + rangka
C.
D.
D.1
D.2
D.3
D.4
D.5
D.6
D.7
D.8
D.9
D.10
D.11
D.12
D.13
D.14
D.15
D.16
D.17
D.18
E.
KETERANGAN
B.1
B.2
B.3
B.4
B.5
B.6
B.7
B.8
B.9
B.10
B.11
B.12
B.13
C.1
C.2
C.3
C.4
C.5
C.6
C.7
C.8
C.9
C.10
JUMLAH (Rp.)
23,340.86
30,635.94
42,841.09
36,422.35
72,940.19
48,090.67
2,917.61
29,956.92
11,184.51
29,176.08
125,095.72
99,308.04
153,235.72
1,109,020.66
852,004.36
936,985.96
912,037.26
585,263.45
2,275,293.15
1,235,906.49
1,253,567.81
977,364.02
718,063.36
49,074.84
372,580.31
350,117.91
344,890.71
181,941.94
172,001.34
169,646.78
168,125.10
1,031,153.31
867,897.02
794,720.14
965,186.45
786,966.69
287,041.31
190,458.49
413,283.49
325,396.54
70,161.13
KODE
ANALISA
1
E.1
E.2
E.3
E.4
E.5
E.6
E.7
E.8
E.9
E.10
E.11
E.12
E.13
E.14
E.15
E.16
E.17
F.
F.1
F.2
F.3
F.4
F.5
F.5a
F.6
F.7
F.8
F.9
F.10
F.11
F.12
F.13
F.14
F.15
F.16
F.17
F.18
F.19
F.20
F.21
F.22
F.23
F.24
F.25
F.26
F.27
F.28
F.29
F.30
F.31
F.32
F.33
F.34
F.35
G.
G.1
G.2
G.3
G.4
G.5
G.6
G.7
G.8
G.9
G.10
G.11
G.12
G.13
G.14
G.15
G.16
G.17
G.18
G.19
G.20
G.21
URAIAN PEKERJAAN
JUMLAH (Rp.)
KETERANGAN
37,431.32
33,074.66
32,034.22
53,129.26
45,774.96 Harga satuan
43,831.74 tidak termasuk PPN
56,373.69
50,330.23
48,272.21
68,429.43
58,930.27
54,755.35
46,228.49
43,395.65
29,985.23
21,798.18
214,150.39
5,463,937.48
2,975,216.14
416,401.12
446,983.56
476,989.20
350,489.20
570,025.54
409,432.59
508,232.59
518,320.02
506,820.02
589,129.88
421,352.50
5,483,281.50
4,045,213.33
74,436.48
76,730.52
112,871.54
133,926.59
50,355.04
66,183.52
90,303.03
51,196.72
142,407.97
242,872.43
379,247.97
289,872.43
58,070.00
15,238.46
314,304.05
3,390,671.23
3,408,987.90
311,194.87
349,921.52
203,971.87
673,898.52
95,920.05
858,639.45
880,064.25
875,972.65
910,824.65
1,767,051.54
1,165,864.65
971,137.85
1,196,061.27
1,134,076.87
1,164,249.85
1,217,409.67
21,925.82
24,956.74
40,994.44
97,605.06
6,147,557.77
97,536.13
105,920.13
239,340.77
246,074.78
KODE
ANALISA
1
G.22
G.23
G.24
G.25
G.26
G.27
G.28
G.29
G.30
G.31
G.32
G.33
G.34
G.35
G.36
G.37
G.38
G.39
G.40
H.
H.1
H.2
H.3
H.4
H.5
H.6
H.7
H.8
H.9
H.10
H.11
H.12
H.13
H.14
H.15
H.16
H.17
H.18
H.19
H.20
H.21
H.22
H.23
H.24
H.25
H.26
H.27
H.28
I.
I.1
I.2
I.3
I.4
I.5
I.6
I.7
I.8
I.9
I.10
I.11
I.12
I.13
I.14
I.15
I.16
I.17
I.18
I.19
URAIAN PEKERJAAN
2
1 m Pasang bekisting untuk lantai
1 m Membuat beton mutu K. 225
1 m Membuat beton mutu K. 275
1 m Pasang bekisting untuk jembatan cor
1 m Membuat pondasi beton bertulang (150 kg besi + bekisting)
1 m Membuat sloof beton bertulang (200 kg besi + bekisting)
1 m Membuat kolom beton bertulang (150 kg besi + bekisting)
1 m Membuat kolom beton bertulang (300 kg besi + bekisting)
1 m Membuat dinding beton bertulang (150 kg besi + bekisting)
1 m Membuat dinding beton bertulang (200 kg besi + bekisting)/(non SNI)
1 m' Membuat kolom penguat beton bertulang uk. 11 cm x 11 cm
1 m' Membuat ringbalk beton bertulang uk. 10 cm x 15 cm
1 m Membuat beton bertulang 1 : 2 : 3 untuk sloof, dengan pembesian 100 kg
1 m Membuat beton bertulang 1 : 2 : 3 untuk kolom, dengan pembesian 100 kg
1 m Membuat beton bertulang 1 : 2 : 3 untuk balok, dengan pembesian 100 kg
1 m Membuat beton bertulang 1 : 2 : 3 untuk lantai, dengan pembesian 100 kg
1 m Membuat beton bertulang 1 : 2 : 3 untuk lantai, dengan pembesian 75 kg
1 m Membuat beton bertulang 1 : 2 : 3 untuk lantai, dengan Pembesian 200 kg
1 m Membuat beton bertulang 1 : 2 : 3 untuk sloof, dengan pembesian 75 kg
JUMLAH (Rp.)
93,473.72
88,989.22
89,443.69
95,163.69
86,583.69
48,114.90
61,744.90
66,378.90
59,543.22
63,843.22
74,327.22
87,316.22
83,627.22
83,643.22
84,306.22
48,762.22
75,088.61
117,155.86
347,136.13
64,622.84
32,200.42
87,521.59
94,048.04
116,964.14
188,723.48
70,241.59
108,883.35
126,131.86
J.
J.1
J.2
J.3
J.4
J.5
J.6
KETERANGAN
3
4
316,704.34
1,264,079.97
1,395,094.37
86,302.01
4,679,526.96
5,936,714.33
6,805,306.23
9,699,281.90 Harga satuan
6,172,197.77 tidak termasuk PPN
6,842,619.39
91,471.88
107,211.25
4,035,423.35
6,186,256.67
5,552,811.01
6,062,411.35
5,514,265.78
10,419,483.94
3,487,277.78
44,015.39
45,885.39
48,855.39
930,587.41
97,563.91
352,243.56
39,742.81
41,974.81
42,528.31
42,528.31
54,214.81
15,018.03
30,477.07
922,763.35
521,599.41
160,157.19
28,932.73
13,977.33
18,568.81
2,433,810.52
523,289.50
407,632.73
1,228,523.07
729,228.09
775,868.65
KODE
ANALISA
1
J.7
J.8
J.9
J.10
J.11
J.12
J.13
J.14
J.15
J.16
J.17
J.18
J.19
J.20
J.21
J.22
J.23
J.24
J.25
J.26
J.27
J.28
J.29
J.30
J.31
J.32
J.33
J.34
J.35
J.36
K.
K.1
K.2
K.3
K.4
K.5
K.6
K.7
K.8
K.9
K.10
K.11
K.12
K.13
K.14
K.15
K.16
K.17
K.18
L.
L.1
L.2
L.3
L.4
L.5
L.6
L.7
L.8
L.9
L.10
L.11
L.12
L.13
L.14
L.15
L.16
L.17
L.18
L.19
L.20
L.21
L.22
URAIAN PEKERJAAN
2
Memasang 1 buah bak mandi fibreglass vol. 1 m
Memasang 1 buah bak mandi batu bata vol. 0,3 m + porselin 11 cm x 11 cm
Memasang 1 buah bak mandi batu bata vol. 0,3 m + keramik 10 cm x 20 cm
Memasang 1 buah bak beton vol. 1 m air dengan keramik 10 cm x 20 cm
Memasang 1 buah bak beton vol. 1 m air dengan porselin 11 cm x 11 cm
Memasang 1 buah bathtub (non SNI)
Memasang 1 m' pipa beton 15 cm - 20 cm
Memasang 1 m' pipa beton 30 cm - 100 cm
Memasang 1 bh bak kontrol pas. batu bata uk. 30 cm x 30 cm, tinggi 35 cm
Memasang 1 bh bak kontrol pas. batu bata uk. 45 cm x 45 cm, tinggi 50 cm
Memasang 1 bh bak kontrol pas. batu bata uk. 60 cm x 60 cm, tinggi 65 cm
Memasang 1 m' pipa galvanis 1/2"
Memasang 1 m' pipa galvanis 3/4"
Memasang 1 m' pipa galvanis 1"
Memasang 1 m' pipa galvanis 1,5"
Memasang 1 m' pipa galvanis 2"
Memasang 1 m' pipa galvanis 4"
Memasang 1 m' pipa PVC tipe AW 1/2"
Memasang 1 m' pipa PVC tipe AW 3/4"
Memasang 1 m' pipa PVC tipe AW 1"
Memasang 1 m' pipa PVC tipe AW 1,5"
Memasang 1 m' pipa PVC type AW 3"
Memasang 1 m' pipa PVC type AW 4" - 6"
Memasang 1 bh kran air 3/4" atau 1/2"
Memasang 1 bh floor drain
Memasang 1 bh tempat sabun keramik (non SNI)
Memasang 1 bh septic tank, volume air 1 m (non SNI)
Memasang 1 bh septic tank, volume air 1,5 m (non SNI)
Memasang 1 bh septic tank, volume air 2 m (non SNI)
Memasang 1 bh Peresapan, dalam 5 m'
JUMLAH (Rp.)
16,927.06
32,397.14
27,757.40
8,308.87
8,595.36
13,564.33
21,492.30
111,804.53
89,424.83
80,611.36
28,760.34
13,665.26
9,499.12
6,312.60
8,024.12
8,024.12
75,109.49
28,044.05
M.
M.1
M.2
KETERANGAN
3
4
1,220,824.05
1,693,278.17
1,443,318.17
7,812,625.33
9,175,799.32
2,136,352.59
205,361.46
363,863.28 Harga satuan
486,241.13 tidak termasuk PPN
508,203.75
774,544.08
66,102.69
81,816.69
119,562.69
180,376.26
239,668.26
697,543.10
18,869.42
22,595.42
27,779.42
43,007.42
118,335.89
176,979.89
49,469.82
58,159.90
73,198.31
3,672,843.77
5,475,356.64
7,237,461.79
442,217.16
182,197.87
108,097.87
185,797.87
189,297.87
183,997.87
192,797.87
203,397.87
60,748.36
65,243.45
37,525.26
85,801.34
29,967.29
28,973.29
29,967.29
25,717.29
184,830.77
199,033.57
160,700.70
547,015.83
515,625.44
25,650.39
41,878.30
18,052.11
615,636.50
KODE
ANALISA
1
M.3
M.4
M.5
M.6
M.7
M.8
M.9
M.10
M.11
M.12
M.13
M.14
M.15
M.16
M.17
M.18
M.19
M.20
M.21
M.22
M.23
M.24
M.25
M.26
M.27
N.
URAIAN PEKERJAAN
2
1 m Pasang jendela besi
1 m Pasang pintu besi lipat
1 m Pasang pintu sunscreen alumunium
1 m Pasang rolling door
1 m Pasang kusen pintu / jendela alumunium biasa
1 m Pasang pintu alumunium biasa
1 m Pasang daun pintu alumunium dengan kaca rayband 12 mm
1 m Pasang venetion blinds
1 m Pasang vertical blinds
1 m Pasang teralis besi
1 m Pasang kawat harmonika, dengan rangka kayu kelas III
1 m Pasang kawat nyamuk, dengan rangka kayu kelas III
1 m Pasang kawat kassa, dengan rangka kayu kelas III
1 m Pasang kawat burung, dengan rangka kayu kelas III
1 m Pasang kaca rayband tebal 10 mm
1 m Pasang jendela nako (dengan kaca dan teralis besi)
1 m Pasang kaca bening tebal 3 mm
1 m Pasang kaca bening tebal 5 mm
1 m Pasang kaca bening tebal 8 mm
1 m Pasang kaca buram, tebal 12 mm
1 m Pasang kaca cermin tebal 5 mm
1 m Pasang kaca cermin tebal 6 mm
1 m Pasang kaca cermin tebal 8 mm
1 m Pasang kaca wireglass tebal 5 mm
1 m Pasang kaca patri tebal 5 mm
JUMLAH (Rp.)
3
541,543.58
1,021,643.58
150,276.33
587,693.58
751,243.58
2,495,443.58
3,077,893.58
115,361.26
53,111.26
484,258.86
138,226.24
45,103.99
39,226.24
43,076.24
499,353.62
291,382.04
126,519.04
159,453.62
293,725.99
501,936.04
195,423.62
231,465.25
304,285.25
976,055.25
2,365,575.25
N.1
N.2
N.3
N.4
N.5
N.6
N.7
N.8
N.9
N.10
N.11
N.12
N.13
N.14
N.15
O.
O.1
O.2
O.3
O.4
O.5
O.6
O.7
O.8
O.9
O.10
O.11
O.12
O.13
O.14
O.15
O.16
O.17
O.18
O.19
O.20
O.21
O.22
O.23
O.24
O.25
O.26
O.27
O.28
O.29
205,980.99
173,851.40
104,032.89
224,718.02
28,995.25
34,295.25
42,195.25
24,894.25
30,795.25
2,402,950.82
34,560.33
134,950.82
97,630.16
276,580.99
63,925.41
14,612,300.00
4,204,400.00
3,941,700.00
3,645,300.00
2,409,400.00
3,257,500.00
463,200.00
2,871,600.00
2,837,100.00
496,400.00
11,954,700.00
4,958,600.00
3,284,700.00
2,611,800.00
7,345,300.00
1,140,000.00
1,757,300.00
1,175,300.00
8,519,300.00
10,632,500.00
17,472,300.00
11,414,400.00
12,811,700.00
2,899,400.00
4,158,500.00
3,111,000.00
1,542,100.00
295,700.00
731,700.00
KETERANGAN
4
REKAPITULASI
URAIAN PEKERJAAN
NO
TOTAL
(RP.)
I.
PEKERJAAN PERSIAPAN
(RP.)
153,548,154.71
II.
PEKERJAAN STANDARD
A.
C.
D.
E.
F.
PEKERJAAN STRUKTUR
PEKERJAAN ATAP
PEKERJAAN ARSITEKTUR
PEKERJAAN MEKANIKAL & SANITARY
PEKERJAAN ELEKTRIKAL
III.
A.
B.
C.
D.
E.
F.
1,826,749,804.14
361,012,297.83
1,661,119,762.04
160,592,272.00
441,377,200.59
4,450,851,336.60
46,496,224.53
323,370,462.26
56,625,415.97
387,342,462.70
211,014,865.30
60,555,400.00
IV.
A.
B.
C.
1,085,404,830.76
74,853,132.53
318,091,504.90
280,887,715.77
673,832,353.20
JUMLAH TOTAL
6,363,636,675.27
PPN (10%)
636,363,667.53
JUMLAH + PPN
7,000,000,342.80
DIBULATKAN
7,000,000,000.00
Terbilang :
..
Direktur utama
RINCIAN
NO
URAIAN PEKERJAAN
VOLUME
SAT
HARGA
SATUAN
TOTAL JUMLAH
HARGA
(RP.)
(RP.)
6=5X3
I.
PEKERJAAN PERSIAPAN
2,013.40
m2
1,000.00
2,013,400.00
2,013.40
m2
5,357.73
10,787,262.04
292.93
m1
218,748.45
64,077,982.44
24.00
m2
1,507,621.26
36,182,910.24
1.00
Ls
2,500,000.00
2,500,000.00
1.00
Ls
1,000,000.00
1,000,000.00
1,560.00
m2
25,000.00
39,000,000.00
TOTAL PERSIAPAN
II.
PEKERJAAN STANDARD
A.
PEKERJAAN STRUKTUR
153,548,154.71
I.
98.84
m1
49,591.55
4,901,628.80
41.04
m3
30,635.94
1,257,222.19
50.82
m3
23,340.86
1,186,182.59
33.88
m3
23,340.86
790,788.39
10.54
m3
125,095.72
1,318,321.26
2.71
m3
125,095.72
339,059.44
75.17
m3
11,184.51
840,785.24
198.79
m3
153,235.72
30,461,373.55
108.90
m3
11,184.51
JUMLAH - I
1,218,041.93
42,313,403.39
II.
1
2
3
4.07
10.67
49.02
m3
m3
m2
585,263.45
852,004.36
95,920.05
2,379,447.09
9,092,760.94
4,701,760.82
4
5
6
7
8
9
10
0.35
4.73
17.33
0.66
0.32
23.18
1.27
m3
m3
m3
m3
m3
m3
m3
4,679,526.96
4,679,526.96
4,679,526.96
4,679,526.96
6,842,619.39
5,936,714.33
4,035,423.35
1,637,834.44
22,110,764.88
81,072,804.56
3,070,939.57
2,155,425.11
137,636,785.10
5,127,005.37
63
JUMLAH - II
III.
1
2
3
4
5
6
7
8
9
10
11
12
13
JUMLAH - III
268,985,527.87
22.40
1.26
182.00
44.60
12.08
0.25
68.74
4.67
2.61
0.76
34.36
1.22
0.19
m3
m3
m'
m3
m3
m3
m3
m3
m3
m3
m'
m3
m3
6,805,306.23
4,538,000.00
91,471.88
5,552,811.01
5,552,811.01
5,552,811.01
6,062,411.35
4,035,423.35
6,062,411.35
6,062,411.35
107,211.25
5,514,265.78
5,514,265.78
152,438,859.57
5,717,880.00
16,647,882.21
247,677,582.14
67,050,192.90
1,399,308.37
416,704,269.40
18,838,566.84
15,822,166.12
4,583,182.98
3,684,100.12
6,753,045.58
1,065,356.15
958,382,392.38
NO
URAIAN PEKERJAAN
VOLUME
SAT
16.78
1.46
314.69
9.07
1.66
1.01
8.66
2.10
2.10
0.67
9.27
4.17
30.29
1.39
2.76
0.66
0.11
m3
m3
m'
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
IV.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
JUMLAH - IV
SUB TOTAL STRUKTURE
C.
1
2
3
4
5
6
HARGA
SATUAN
TOTAL JUMLAH
HARGA
(RP.)
(RP.)
6=5X3
6,805,306.23
4,538,000.00
91,471.88
5,552,811.01
5,552,811.01
5,552,811.01
5,514,265.78
5,552,811.01
5,552,811.01
5,552,811.01
5,552,811.01
5,552,811.01
5,514,265.78
4,538,000.00
5,552,811.01
5,514,265.78
5,514,265.78
114,214,815.53
6,611,298.75
28,784,828.65
50,375,101.45
9,204,339.52
5,597,233.49
47,758,642.33
11,660,903.11
11,660,903.11
3,731,489.00
51,494,548.15
23,135,231.78
167,011,946.17
6,289,668.00
15,322,426.69
3,612,946.94
602,157.82
557,068,480.51
1,826,749,804.14
PEKERJAAN ATAP
Pekerjaan Kuda-kuda & Rangka atap Baja Ringan "Zinkalum"
Pasang Glasswoll
Pasang Aluminium Foil
Penutup atap Metal roof
Bubung Metal Roof
Lisplang Plat GRC Lbr.30cm tebat 12 mm
683.13
683.13
683.13
683.13
83.42
112.26
m2
m2
m2
m2
m'
m'
250,000.00
25,000.00
108,883.35
117,155.86
116,964.14
80,000.00
D.
PEKERJAAN ARSITEKTUR
I.
I.a
1
2
3
4
5
6
7
8
9
10
11
LANTAI BAWAH
Pasangan dinding 1/2 bata 1 : 2
Pekerjaan plester dan acian dinding 1 : 2
Pasangan dinding 1/2 bata 1 : 5
Pekerjaan plester dan acian dinding 1 : 5
Pekerjaan plester dan acian Profil Tali air dinding
Pekerjaan plester dan acian Ban-banan dinding
Pekerjaan Pasang dinding Batu alam Andesit
Pekerjaan dinding keramik 20X25 h= 2m
Pekerjaan Border dinding keramik 10X20
Pekerjaan Plin dinding Kayu L=10 cm (Partisi)
Pekerjaan Railling Tangga (Depan & Belakang ) Pipa Stainlesstel
II.b
1
2
3
4
5
6
7
8
9
LANTAI ATAS
Pasangan dinding 1/2 bata 1 : 2
Pekerjaan plester dan acian dinding 1 : 2
Pasangan dinding 1/2 bata 1 : 5
Pekerjaan plester dan acian dinding 1 : 5
Pekerjaan plester dan acian Profil Tali air dinding
Pekerjaan plester dan acian Ban-banan dinding
Pekerjaan Pasang dinding Batu alam Andesit
Pekerjaan dinding keramik 20X25 h= 2m
Pekerjaan Border dinding keramik 10X20
170,782,425.00
17,078,242.50
74,381,453.08
80,032,647.29
9,756,633.97
8,980,896.00
361,012,297.83
268.25
536.49
168.37
336.73
49.91
296.80
14.15
99.82
49.91
146.46
40.15
m2
m2
m2
m2
m1
m1
m2
m2
m'
m'
m'
181,941.94
37,431.32
169,646.78
32,034.22
6,500.00
15,000.00
350,000.00
199,033.57
25,000.00
103,500.00
750,000.00
48,805,380.79
20,081,676.10
28,562,648.73
10,786,906.96
324,415.00
4,452,000.00
4,953,900.00
19,867,531.00
1,247,750.00
15,159,075.75
30,108,750.00
184,350,034.32
58.07
116.13
562.57
1,125.15
37.19
126.00
4.48
74.38
37.19
m2
m2
m2
m2
m1
m1
m2
m2
m'
181,941.94
37,431.32
169,646.78
32,034.22
6,500.00
15,000.00
350,000.00
199,033.57
25,000.00
SUB JUMLAH
10,564,459.01
4,346,898.65
95,438,615.67
36,043,137.23
241,741.50
1,890,000.00
1,568,000.00
14,804,515.03
929,775.00
165,827,142.10
JUMLAH - I
350,177,176.42
SUB JUMLAH
NO
URAIAN PEKERJAAN
VOLUME
SAT
II.
II.a
1
2
3
4
5
6
7
8
9
8
LANTAI BAWAH
Pasang Kusen+Pintu Type PD1(Pintu Utama)
Pasang Kusen+Pintu Type PD2
Pasang Kusen+Pintu Type P1
Pasang Kusen+Pintu Type P2
Pasang Kusen+Pintu Type P3
Pasang Kusen+jendela Type J1
Pasang Kusen+jendela Type J6
Pasang Kusen+jendela Type J7
Pasang Kusen+jendela Type J8
Pasang Kusen+jendela Type BV1
II.b
1
2
3
4
5
6
7
LANTAI ATAS
Pasang Kusen+Pintu Type PD2
Pasang Kusen+Pintu Type P1
Pasang Kusen+Pintu Type P2
Pasang Kusen+Pintu Type P3
Pasang Kusen+jendela Type J1
Pasang Kusen+jendela Type J7
Pasang Kusen+jendela Type BV1
HARGA
SATUAN
(RP.)
(RP.)
6=5X3
2.00
3.00
15.00
7.00
8.00
20.00
2.00
8.00
3.00
2.00
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
14,612,300.00
4,204,400.00
3,941,700.00
3,645,300.00
2,409,400.00
2,871,600.00
2,871,600.00
2,871,600.00
2,837,100.00
2,871,600.00
29,224,600.00
12,613,200.00
59,125,500.00
25,517,100.00
19,275,200.00
57,432,000.00
5,743,200.00
22,972,800.00
8,511,300.00
5,743,200.00
246,158,100.00
3.00
13.00
8.00
8.00
20.00
8.00
2.00
Unit
Unit
Unit
Unit
Unit
Unit
Unit
4,204,400.00
3,941,700.00
3,645,300.00
2,409,400.00
2,871,600.00
2,871,600.00
496,400.00
SUB JUMLAH
12,613,200.00
51,242,100.00
29,162,400.00
19,275,200.00
57,432,000.00
22,972,800.00
992,800.00
193,690,500.00
JUMLAH - II
439,848,600.00
SUB JUMLAH
III.
PEKERJAAN PLAFOND
III.a
1
2
3
4
LANTAI BAWAH
Pek. Plafond Gypsum 9mm+Rangka Hollow 40x40
Pek. Plafond GRC 5 mm+ Rangka Hollow 40x40 (Toilet+KM)
Pekerjaan profil gipsum
Pekerjaan profil kayu
III.b
1
2
3
4
5
LANTAI ATAS
Pek. Plafond Gypsum 9mm+Rangka Hollow 40x40
Pek. Plafond GRC 5 mm+ Rangka Hollow 40x40 (Toilet+KM)
Pek. Plafond GRC 5 mm+ Rangka Hollow 40x40 (Overstek atap)
Pekerjaan profil gipsum
Pekerjaan profil kayu
TOTAL JUMLAH
HARGA
573.00
42.98
301.50
71.40
m2
m2
m'
m'
250,000.00
245,000.00
13,000.00
13,500.00
143,250,000.00
10,528,875.00
3,919,500.00
963,900.00
157,698,375.00
589.50
31.50
31.50
390.00
39.00
m2
m2
m2
m'
m'
250,000.00
245,000.00
245,000.00
13,000.00
13,500.00
SUB JUMLAH
147,375,000.00
7,717,500.00
7,717,500.00
5,070,000.00
526,500.00
168,406,500.00
JUMLAH - III
326,104,875.00
SUB JUMLAH
HARGA
SATUAN
TOTAL JUMLAH
HARGA
NO
URAIAN PEKERJAAN
VOLUME
SAT
117.16
3.54
183.15
8.88
10.27
595.24
117.37
743.10
59.94
39.54
0.93
m3
m2
m2
m2
m2
m2
m2
m'
m2
m'
m2
125,095.72
95,920.05
203,397.87
213,567.76
213,567.76
203,397.87
203,397.87
25,717.29
185,797.87
25,717.29
95,920.05
14,655,843.34
339,377.11
37,252,319.04
1,896,481.70
2,192,806.96
121,070,036.88
23,873,656.64
19,110,607.19
11,136,724.05
1,016,958.20
89,003.31
232,633,814.42
70.76
183.15
10.27
595.24
699.86
49.95
m3
m2
m2
m2
m'
m2
125,095.72
213,567.76
213,567.76
203,397.87
25,717.29
185,797.87
SUB JUMLAH
8,852,085.99
39,114,934.99
2,192,806.96
121,070,036.88
17,998,376.06
9,280,603.37
198,508,844.25
JUMLAH - IV
431,142,658.66
IV.
PEKERJAAN LANTAI
IV.a
1
2
3
4
5
6
7
8
9
10
11
LANTAI BAWAH
Urugan pasir bawah lantai t=10 cm
Lantai kerja t = 5 cm
Pekerjaan lantai keramik 40X40 ( Diagonal)
Pekerjaan lantai keramik 40X40 ( Border Diagonal)
Pekerjaan Border Lantai List Pinggir 20X40 (Warna Coklat)
Pekerjaan lantai keramik 40X40
Pekerjaan lantai keramik 40X40 (Tangga)
Pekerjaan Plin lantai keramik 10X40
Pekerjaan lantai keramik KM 20X20
Pekerjaan Step Nozing tangga
Pek. Lantai Rabat t = 5 cm (Keliling Bangunan)
IV.b
1
2
3
4
5
6
LANTAI ATAS
Urugan pasir bawah lantai t=10 cm
Pekerjaan lantai keramik 40X40 ( Diagonal)
Pekerjaan Border Lantai List Pinggir 10X40
Pekerjaan lantai keramik 40X40
Pekerjaan Plin lantai keramik 10X40
Pekerjaan lantai keramik KM 20X20
(RP.)
(RP.)
6=5X3
SUB JUMLAH
V.
V.a
1
2
3
4
5
LANTAI BAWAH
Pekerjaan Finishing Opening Kusen pada dinding bata
Pekerjaan pengecatan dinding Exterior Watershiel
Pekerjaan pengecatan dinding bata & partisi (Interior)
Pekerjaan pengecatan plafond
Pekerjaan pengecatan politur Daun pintu Lapis Teakwood
V.b
1
2
3
4
5
6
LANTAI ATAS
Pekerjaan Finishing Opening Kusen pada dinding bata
Pekerjaan pengecatan dinding Exterior Watershiel
Pekerjaan pengecatan dinding bata & partisi (Interior)
Pekerjaan pengecatan plafond
Pekerjaan pengecatan politur Daun pintu Lapis Teakwood
Pekerjaan pengecatan lisplang kayu
665.21
215.75
873.22
574.91
15.54
m1
m2
m2
m2
m2
7,500.00
21,158.82
16,927.06
16,927.06
75,109.49
SUB JUMLAH
4,989,075.00
4,565,100.51
14,781,126.59
9,731,534.75
1,167,201.50
35,234,038.36
735.21
201.06
1,241.28
609.00
15.54
34.67
m1
m2
m2
m2
m2
m2
7,500.00
21,158.82
16,927.06
16,927.06
75,109.49
32,397.14
5,514,075.00
4,254,213.94
21,011,133.57
10,308,578.15
1,167,201.50
1,123,173.08
43,378,375.24
SUB JUMLAH
SUB JUMLAH
E.
JUMLAH - V
113,846,451.96
1,661,119,762.04
1.
a.
b.
LANTAI - 1
PIPA AIR BERSIH (PPR PN 16)
- PPR dia 1/2 inc
- PPR dia 3/4 inc
- PPR dia 1 inc
Valve (Class 125 psi)
- Gate valve dia 3/4 inc
- Gate valve dia 1 inc
177.60
92.50
37.00
m
m
m
66,102.69
81,816.69
119,562.69
11,739,837.26
7,568,043.57
4,423,819.43
1.00
2.00
unit
unit
100,000.00
160,000.00
100,000.00
320,000.00
24,151,700.26
83.25
37.00
9.25
m
m
m
66,102.69
81,816.69
119,562.69
5,503,048.72
3,027,217.43
1,105,954.86
1.00
2.00
unit
unit
100,000.00
160,000.00
SUB JUMLAH
100,000.00
320,000.00
10,056,221.00
JUMLAH - I
34,207,921.26
SUB JUMLAH
2.
a.
b.
LANTAI - 2
PIPA AIR BERSIH (PPR PN 16)
- PPR dia 1/2 inc
- PPR dia 3/4 inc
- PPR dia 1 inc
Valve (Class 125 psi)
- Gate valve dia 3/4 inc
- Gate valve dia 1 inc
HARGA
SATUAN
TOTAL JUMLAH
HARGA
NO
URAIAN PEKERJAAN
VOLUME
SAT
74.00
55.50
194.25
37.00
m
m
m
m
43,007.42
118,335.89
150,432.91
176,979.89
3,182,549.01
6,567,641.94
29,221,592.22
6,548,255.96
45,520,039.14
66.60
18.50
74.00
m
m
m
43,007.42
118,335.89
150,432.91
SUB JUMLAH
2,864,294.11
2,189,213.98
11,132,035.13
16,185,543.22
JUMLAH - II
61,705,582.36
II.
1.
LANTAI - 1
PIPA AIR KOTOR (PVC Class 10 kg/cm2)
- PVC dia 2 inc
- PVC dia 3 inc
- PVC dia 4 inc
- PVC dia 6 inc
c.
(RP.)
(RP.)
6=5X3
SUB JUMLAH
2.
c.
LANTAI - 2
PIPA AIR KOTOR (PVC Class 10 kg/cm2)
- PVC dia 2 inc
- PVC dia 3 inc
- PVC dia 4 inc
III.
PEKERJAAN SANITARY
a.
1
2
3
4
5
6
LANTAI BAWAH
Floor drained "TOTO"
Kran air 1/2"
Closet Duduk "TOTO"
Urinoir U57M "TOTO"
Sekat Urinoir Porselin "TOTO"
Washtafel Bulat + Accecories "TOTO"
b.
1
2
3
4
5
6
7
LANTAI ATAS
Floor drained "TOTO"
Kran air 1/2"
Closet Duduk "TOTO"
Urinoir U57M "TOTO"
Sekat Urinoir Porselin "TOTO"
Washtafel Bulat + Accecories "TOTO"
Bak. Kitchen zing lengkap meja beton+keramik
9.00
10.00
6.00
3.00
3.00
4.00
bh
bh
bh
bh
bh
bh
58,159.90
49,469.82
2,433,810.52
1,228,523.07
350,000.00
729,228.09
523,439.08
494,698.23
14,602,863.14
3,685,569.20
1,050,000.00
2,916,912.37
23,273,482.02
16.00
10.00
9.00
6.00
6.00
7.00
1.00
bh
bh
unit
bh
bh
unit
unit
58,159.90
49,469.82
2,433,810.52
1,228,523.07
350,000.00
729,228.09
3,500,000.00
930,558.36
494,698.23
21,904,294.72
7,371,138.40
2,100,000.00
5,104,596.64
3,500,000.00
SUB JUMLAH
F.
I.
1.
SUB JUMLAH
41,405,286.36
JUMLAH - III
64,678,768.38
160,592,272.00
PEKERJAAN ELEKTRIKAL
ELEKTRIKAL LANTAI DASAR
PEMASANGAN PANEL
a PP-D/LP-D
- Panel box (800x600x250) mm
- Busbar+Wiring Material
Input
- MCCB 3P 32 A
- Pilot Lamp Tlmq+MCB 1P 2A
Output
- MCB 1P 6A
- MCB 1P 16A
- MCB 3P 6A
b SDP
- Panel box (800x600x250) mm
- Busbar+Wiring Material
Input
- MCB 3P 80 A
- Pilot Lamp Tlmq+MCB 1P 2A
Output
- MCB 3P 32A
1.00
1.00
bh
lot
2,750,000.00
1,950,000.00
2,750,000.00
1,950,000.00
1.00
3.00
bh
set
325,000.00
80,500.00
325,000.00
241,500.00
12.00
6.00
1.00
bh
bh
bh
70,000.00
70,000.00
285,000.00
840,000.00
420,000.00
285,000.00
1.00
1.00
bh
lot
2,750,000.00
1,950,000.00
2,750,000.00
1,950,000.00
1.00
3.00
bh
set
825,000.00
80,500.00
825,000.00
241,500.00
4.00
bh
325,000.00
1,300,000.00
13,878,000.00
38.00
5.00
m
m
222,000.00
218,000.00
8,436,000.00
1,090,000.00
SUB JUMLAH
2
9,526,000.00
1.00
SUB JUMLAH
titik
2,950,000.00
2,950,000.00
2,950,000.00
NO
URAIAN PEKERJAAN
VOLUME
SAT
II.
1
HARGA
SATUAN
(RP.)
(RP.)
6=5X3
41.00
23.00
35.00
9.00
25.00
titik
titik
titik
titik
titik
196,260.22
196,260.22
196,260.22
196,260.22
225,699.25
8,046,669.02
4,513,985.06
6,869,107.70
1,766,341.98
5,642,481.33
41.00
23.00
35.00
9.00
25.00
19.00
21.00
bh
bh
bh
bh
bh
bh
bh
422,600.00
350,000.00
315,000.00
375,000.00
24,100.00
24,100.00
18,100.00
17,326,600.00
8,050,000.00
11,025,000.00
3,375,000.00
602,500.00
457,900.00
380,100.00
SUB JUMLAH
68,055,685.09
JUMLAH - I
94,409,685.09
1.00
1.00
bh
lot
2,750,000.00
1,950,000.00
2,750,000.00
1,950,000.00
1.00
3.00
11.00
6.00
1.00
bh
set
325,000.00
80,500.00
325,000.00
241,500.00
bh
bh
bh
70,000.00
70,000.00
285,000.00
770,000.00
420,000.00
285,000.00
SUB JUMLAH
5
252,688,555.26
38.00
5.00
m
m
222,000.00
218,000.00
SUB JUMLAH
7
III.
TOTAL JUMLAH
HARGA
8,436,000.00
1,090,000.00
9,526,000.00
41.00
15.00
21.00
9.00
25.00
titik
titik
titik
titik
titik
196,260.22
196,260.22
196,260.22
196,260.22
225,699.25
8,046,669.02
2,943,903.30
4,121,464.62
1,766,341.98
5,642,481.33
41.00
15.00
21.00
9.00
25.00
19.00
21.00
bh
bh
bh
bh
bh
bh
bh
422,600.00
350,000.00
315,000.00
375,000.00
24,100.00
24,100.00
18,100.00
17,326,600.00
5,250,000.00
6,615,000.00
3,375,000.00
602,500.00
457,900.00
380,100.00
SUB JUMLAH
56,527,960.25
JUMLAH - II
318,742,515.50
PENANGKAL PETIR
Cable BC 50 mm2
Road Protection
Installasi & accessories
Grounding system max. 2 Ohm + Box Control
225.00
4.00
4.00
4.00
m
bh
titik
titik
65,000.00
200,000.00
250,000.00
2,950,000.00
14,625,000.00
800,000.00
1,000,000.00
11,800,000.00
JUMLAH - III
28,225,000.00
441,377,200.59
4,450,851,336.60
NO
URAIAN PEKERJAAN
VOLUME
SAT
III.
A.
I.
II.
(RP.)
(RP.)
6=5X3
26.70
m1
49,591.55
Sub Jumlah I
1,324,094.39
1,324,094.39
PEKERJAAN TANAH
1 Pek.Galian Tanah Pondasi Menerus
2 Pek.Urugan Tanah ( Tanah dari Luar )
3 Pek.Pasir Urug Bawah Pondasi t = 5 cm
3.56
12.71
0.82
m3
m3
m3
23,340.86
30,250.00
36,850.00
Sub Jumlah II
83,093.47
384,453.30
30,172.78
497,719.55
2.28
5.13
4.65
0.28
26.00
26.00
16.73
1.13
0.43
34.94
0.32
0.16
2.57
0.38
25.73
25.73
105.63
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
m3
m3
m3
m3
m2
m2
m2
585,263.45
852,004.36
252,300.00
3,377,810.00
36,850.00
223,640.00
447,280.00
1,948,630.00
3,342,580.00
53,380.00
4,326,860.00
3,677,160.00
2,556,990.00
2,556,990.00
28,250.00
13,060.00
20,770.00
Sub Jumlah III
1,333,464.25
4,367,715.16
1,174,380.81
962,000.29
957,985.77
5,813,946.72
7,483,888.96
2,202,536.49
1,427,950.18
1,865,171.93
1,386,325.94
589,081.03
6,576,833.98
978,560.07
726,869.68
336,032.49
2,194,020.26
40,376,764.00
0.89
16.02
1.00
m2
m1
bh
615,636.50
28,380.00
20,000.00
Sub Jumlah IV
547,916.49
454,647.60
20,000.00
1,022,564.09
101.95
2.00
1.00
1.00
1.00
1.00
1.00
28.00
3.00
3.00
0.80
1.00
m2
Ttk
Ttk
bh
bh
bh
Unit
13,060.00
195,000.00
224,250.00
75,000.00
80,000.00
20,000.00
250,000.00
25,000.00
m1
25,000.00
m1
bh
5,000.00
17,880.00
m1
Ls
100,000.00
Sub Jumlah V
Jumlah ( I + II + III + IV + V )
1,331,528.51
390,000.00
224,250.00
75,000.00
80,000.00
20,000.00
250,000.00
700,000.00
75,000.00
15,000.00
14,304.00
100,000.00
3,275,082.51
46,496,224.53
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
PEKERJAAN PASANGAN
Pek. Pas. Aanstamping
Pek. Pas. Pondasi Batu Kali 1 : 4
Pas. Pondasi Rollag Bata
Pas. Pondasi Dudukan Genset
Pas. Pasir Urug
Pas. Lantai Kerja t = 3 cm
Pas. Beton Rabat 1 : 3 : 5
Pek. Slab Beton t= 10cm
Pek. Sloof 15/20; 4D16
Pas. Bata merah 1/2 Batu 1Pc : 5Ps
Pek. Kolom 15/15
Pek. Balok 15/20
Pek. Plat beton t=10cm
Pek. Listplang beton t=5cm; f 8 - 15
Pas. Plesteran dan Acian 1Pc : 5Ps (Plat Dak)
Pas. Waterproofing Plat Dak
Pas. Plesteran dan Acian 1Pc : 5Ps
PEKERJAAN BESI
1 Pintu Plat besi 1/8" rangka besi siku50x50x5, kusen UNP 6,5
2 Talang avoor pipa besi galvanis dia. 4" medium B
3 Pek.pas. Kunci gembok
V.
1
2
3
4
5
6
7
8
9
10
11
12
B.
TOTAL JUMLAH
HARGA
PEKERJAAN PERSIAPAN
1 Pek. Pengukuran dan Pek.Bouwplank
III.
IV.
HARGA
SATUAN
PEKERJAAN LAIN-LAIN
Pengecatan Tembok termasuk beton expose
Pas. Titik Lampu
Pas. Titik Kontak
Pas. Armatur 1 x 25 Watt
Pas. Lampu Pilot
Pas. Saklar Ganda
Pas. Exhaus Fan
BC 50 qmm
Earthing Rood 16 x 2.500 mm
Klem aerthing rood
Pipa PVC 3" AW1
Pembersihan Kembali Areal Kerja
249.93
M1
I.
99.97
m'
49,591.55
4,957,766.44
199.94
23,340.86
4,666,865.23
19.99
125,095.72
2,501,213.89
43.40
29,956.92
1,300,130.22
13,425,975.78
SUB JUMLAH
II.
29.99
585,263.45
17,552,987.37
83.10
852,004.36
70,803,032.09
7.50
4,035,423.35
30,257,200.75
210.78
m'
91,471.88
19,279,985.57
249.93
m'
107,211.25
26,795,307.21
164,688,513.00
SUB JUMLAH
III.
499.86
169,646.78
84,799,641.70
499.86
32,034.22
16,012,622.88
3
4
499.86
538.90
m
Kg
21,500.00
18,052.11
10,746,990.00
9,728,282.32
2,140.60
m'
4,100.00
8,776,460.00
HARGA
SATUAN
TOTAL JUMLAH
HARGA
NO
URAIAN PEKERJAAN
VOLUME
SAT
(RP.)
(RP.)
6=5X3
856.24
16,927.06
14,493,623.90
21.56
32,397.14
698,352.67
145,255,973.48
43.00
M1
SUB JUMLAH
SUB TOTAL - C
C.
323,370,462.26
I.
17.20
m'
49,591.55
852,974.66
34.40
23,340.86
802,925.64
3.44
125,095.72
430,329.28
7.69
11,184.51
85,986.55
37.91
29,956.92
1,135,726.66
3,307,942.78
II.
SUB JUMLAH
5.16
585,263.45
3,019,959.42
14.30
852,004.36
12,181,532.35
1.29
4,035,423.35
5,205,696.12
38.33
m'
91,471.88
3,506,422.08
43.00
m'
107,211.25
4,610,083.66
28,523,693.63
SUB JUMLAH
III.
71.92
70,000.00
5,034,512.00
143.84
24,700.00
3,552,927.04
129.60
m'
6,500.00
842,400.00
4
5
143.84
5.25
28,600.00
238,100.00
4,113,915.52
1,250,025.00
5,000,000.00
10,000,000.00
24,793,779.56
2.00
m2
Unit
SUB JUMLAH
SUB TOTAL - C
D.
I.
1
2
3
4
56,625,415.97
276.00
135.00
81.00
94.80
m'
m'
m'
m'
160,500.00
160,500.00
134,800.00
350,000.00
44,298,000.00
21,667,500.00
10,918,800.00
33,180,000.00
110,064,300.00
NO
URAIAN PEKERJAAN
VOLUME
SAT
II.
1
2
3
4
5
6
7
III.
1
2
HARGA
SATUAN
(RP.)
(RP.)
6=5X3
1,037.64
1,037.64
1,037.64
1,037.64
1,037.64
70.38
399.19
m3
m2
m2
m2
m2
m2
m'
21,000.00
48,900.00
21,900.00
27,300.00
101,800.00
85,400.00
58,800.00
21,790,503.00
50,740,742.70
22,724,381.70
28,327,653.90
105,632,057.40
6,010,452.00
23,472,372.00
258,698,162.70
1.00
Ls
2,500,000.00
2,500,000.00
75,000.00
25,000.00
2,500.00
65,000.00
35,000.00
50,000.00
15,000.00
3,498,750.00
5,831,250.00
125,000.00
390,000.00
735,000.00
1,000,000.00
4,500,000.00
18,580,000.00
SUB JUMLAH
46.65
233.25
50.00
6.00
21.00
20.00
300.00
m3
m2
Tnmn
Tnmn
Tnmn
Tnmn
Tnmn
SUB JUMLAH
SUB TOTAL - D
E.
TOTAL JUMLAH
HARGA
387,342,462.70
I.
1.00
Ls
65,430,465.30
JUMLAH - I
II.
65,430,465.30
65,430,465.30
PEKERJAAN PANEL AC
1
Panel PP-AC1
Panel box (H) 600 x (W) 500 x (D) 400 mm
MCCB in 3P, 100AF/63AT, 25kA
MCB out 3P, 20A, 10 kA
Pilot light 220 VAC c/w neon bulb & fuse
Bare copper, 100A
Instalasi
Peralatan dan material bantu
1.00
1.00
9.00
3.00
1.00
1.00
1.00
Bh
Bh
Bh
Bh
set
Ls
Ls
550,000.00
649,500.00
300,000.00
35,000.00
550,000.00
800,000.00
800,000.00
550,000.00
649,500.00
2,700,000.00
105,000.00
550,000.00
800,000.00
800,000.00
6,154,500.00
1.00
1.00
9.00
3.00
1.00
1.00
1.00
Bh
Bh
Bh
Bh
set
Ls
Ls
550,000.00
649,500.00
300,000.00
35,000.00
550,000.00
800,000.00
800,000.00
550,000.00
649,500.00
2,700,000.00
105,000.00
550,000.00
800,000.00
800,000.00
6,154,500.00
1.00
1.00
1.00
3.00
1.00
3.00
1.00
1.00
1.00
Bh
Bh
Bh
Bh
Bh
Bh
set
Ls
Ls
550,000.00
622,000.00
300,000.00
74,000.00
520,500.00
35,000.00
550,000.00
800,000.00
800,000.00
Sub Jumlah
550,000.00
622,000.00
300,000.00
222,000.00
520,500.00
105,000.00
550,000.00
800,000.00
800,000.00
4,469,500.00
JUMLAH - II
16,778,500.00
Sub Jumlah
2
Panel PP-AC2
Panel box (H) 600 x (W) 500 x (D) 400 mm
MCCB in 3P, 100AF/63AT, 25kA
MCB out 3P, 20A, 10 kA
Pilot light 220 VAC c/w neon bulb & fuse
Bare copper, 100A
Instalasi
Peralatan dan material bantu
Sub Jumlah
Panel PP-AB
Panel box (H) 600 x (W) 500 x (D) 400 mm
MCB in 3P, 25A, 10kA
MCB out 3P, 10A, 10 kA
MCB out 1P, 6A/10A, 6 kA
Direct On Line (DOL) starter
Pilot light 220 VAC c/w neon bulb & fuse
Bare copper, 100A
Instalasi
Peralatan dan material bantu
NO
URAIAN PEKERJAAN
VOLUME
SAT
III.
HARGA
SATUAN
(RP.)
(RP.)
6=5X3
160,000.00
3,360,000.00
M
M
M
M
M
M
14,800.00
26,900.00
26,900.00
14,800.00
37,500.00
37,500.00
251,600.00
107,600.00
215,200.00
414,400.00
525,000.00
787,500.00
JUMLAH - III
IV.
5,661,300.00
4.00
bh
2,250,000.00
9,000,000.00
1.00
13.00
bh
bh
750,000.00
340,000.00
750,000.00
4,420,000.00
18.00
bh
360,000.00
6,480,000.00
4.00
4.00
bh
bh
31,600.00
180,000.00
126,400.00
720,000.00
2.00
4.00
bh
bh
24,100.00
210,000.00
48,200.00
840,000.00
JUMLAH - IV
V.
TOTAL JUMLAH
HARGA
22,384,600.00
SISTEM TELEPON
Pengadaan dan pemasangan sistim telepon lengkap PABX, outlet
telepon, Hand set, sistim instalasi dan kelengkapan lainnya.
1
a.
c.
d.
Peralatan Utama
PABX Kapasitas 30 extention, 6 incoming,
power supply dan batery back-up
Main Distribution Frame, 40 pair in, 40 pair out.
Sambungan line incoming TELKOM
1.00
unit
50,000,000.00
50,000,000.00
1.00
4.00
unit
line
565,000.00
750,000.00
565,000.00
3,000,000.00
53,565,000.00
4.00
12.00
m
m
72,500.00
72,500.00
290,000.00
870,000.00
1,160,000.00
1.00
13.00
unit
ttk
350,000.00
150,000.00
350,000.00
1,950,000.00
Sub Jumlah
Kabel dari MDF / PABX ke Terminal Box
Pengadaan dan pemasangan kabel telepon tanah, termasuk peralatan bantu,
kabel ties, pelindung kabel, penggalian jalur kabel, bobokan tembok dan perapihan kembali.
a TBT-A, Kabel Telepon Indoor, 20 pair, 0,6mm
b TBT-B, Kabel Telepon Indoor, 20 pair, 0,6mm
Sub Jumlah
3
Instalasi telepon Lantai Satu
a. Terminal box TBT-A, Kapasitas 20 pair.
b. Outlet telepon dinding, dan instalasi dari TBT-A ke
outlet dinding, dng kabel telepon indoor,
RVV 2 x 0,6mm, dalam pipa PVC Hi. 20mm.
Sub Jumlah
4
2,300,000.00
1.00
12.00
unit
ttk
350,000.00
150,000.00
350,000.00
1,800,000.00
Sub Jumlah
2,150,000.00
JUMLAH - V
59,175,000.00
NO
URAIAN PEKERJAAN
VOLUME
SAT
VI.
HARGA
SATUAN
(RP.)
(RP.)
6=5X3
HUB 16 Kanal
HUB 24 Kanal
Kabel data UTP Cat. 5 dalam pipa PVC HI. Dia. 20mm
Outlet Data Komputer, dinding dng inbow dos,
meja dengan outbow dos.
5 Kabel STP dari HUB ke Server, dlm pipa PVC
1.00
1.00
19.00
19.00
bh
bh
ttk
bh
2,750,000.00
4,100,000.00
150,000.00
95,000.00
32.00
165,000.00
VII.
1.00
1.00
1.00
1.00
6.00
6.00
bh
bh
bh
bh
bh
ttk
3,250,000.00
4,500,000.00
275,000.00
175,000.00
950,000.00
150,000.00
3,250,000.00
4,500,000.00
275,000.00
175,000.00
5,700,000.00
900,000.00
1.00
set
10,000,000.00
10,000,000.00
JUMLAH -VIII
24,800,000.00
211,014,865.30
I.
5,280,000.00
2,750,000.00
4,100,000.00
2,850,000.00
1,805,000.00
16,785,000.00
JUMLAH - VII
F.
TOTAL JUMLAH
HARGA
JUMLAH - I
2.00
unit
1,500,000.00
3,000,000.00
2.00
2.00
4.00
2.00
1.00
2.00
Bh
Bh
Bh
Bh
Bh
Bh
100,000.00
150,000.00
200,000.00
250,000.00
600,000.00
450,000.00
200,000.00
300,000.00
800,000.00
500,000.00
600,000.00
900,000.00
42.00
22.00
32.00
m
m
m
168,600.00
111,500.00
97,800.00
7,081,200.00
2,453,000.00
3,129,600.00
18,963,800.00
NO
URAIAN PEKERJAAN
VOLUME
SAT
II.
HARGA
SATUAN
(RP.)
(RP.)
6=5X3
2.00
2.00
112.00
122.00
unit
unit
m
m
6,071,900.00
450,000.00
30,900.00
51,900.00
JUMLAH - II
III.
1
2
3
4
TOTAL JUMLAH
HARGA
12,143,800.00
900,000.00
3,460,800.00
6,331,800.00
22,836,400.00
53,000.00
53,000.00
7,420,000.00
9,540,000.00
8,400.00
9,900.00
1,478,400.00
316,800.00
JUMLAH - III
18,755,200.00
60,555,400.00
1,085,404,830.76
IV.
A.
3.00
I.
1
2
3
PEKERJAAN GALIAN
Pek. Pasang Papan Bouwplang
Galian tanah pondasi batu kali
Urugan pasir urug t=10 cm
48.00
15.36
1.92
m1
m3
m3
49,591.55
23,340.86
125,095.72
2,380,394.40
358,515.63
240,183.79
2,979,093.82
II.
1
2
3
4
5
6
8.00
2.88
8.10
2.46
0.72
38.40
24.00
m3
m3
m3
m3
m1
m1
195,400.00
440,200.00
8,000.00
3,346,900.00
91,471.88
107,211.25
562,752.00
3,565,620.00
19,680.00
2,409,768.00
3,512,520.20
2,573,069.95
12,643,410.16
III.
1
2
3
4
51.84
103.68
7.05
19.40
m2
m2
m2
m1
65,400.00
22,600.00
119,600.00
32,500.00
3,390,336.00
2,343,168.00
843,180.00
630,500.00
7,207,184.00
IV.
1
2
3.00
6.00
Unit
Unit
2,504,000.00
1,500,000.00
7,512,000.00
9,000,000.00
16,512,000.00
V.
1
2
3
4
5
6
7
36.75
36.75
18.00
48.00
12.00
12.00
96.00
m2
m2
m1
m1
m2
m2
m1
250,000.00
117,155.86
116,964.14
80,000.00
250,000.00
245,000.00
13,000.00
9,187,500.00
4,305,477.84
2,105,354.53
3,840,000.00
3,000,000.00
2,940,000.00
1,248,000.00
26,626,332.38
SUB JUMLAH
SUB JUMLAH
SUB JUMLAH
SUB JUMLAH
NO
URAIAN PEKERJAAN
VOLUME
SAT
VI.
1
2
3
4
5
6
7
VII.
1
2
3
4
5
HARGA
SATUAN
(RP.)
(RP.)
6=5X3
0.53
12.00
16.00
96.63
24.00
4.00
4.00
m3
m2
m2
m2
m2
m3
m1
125,095.72
95,920.05
192,797.87
16,927.06
16,927.06
95,920.05
160,500.00
65,675.25
1,151,040.54
3,084,765.85
1,635,661.59
406,249.39
383,680.18
642,000.00
7,369,072.80
3.00
3.00
3.00
3.00
3.00
titik
titik
bh
bh
bh
196,260.22
215,886.24
24,100.00
24,100.00
45,000.00
588,780.66
647,658.73
72,300.00
72,300.00
135,000.00
1,516,039.39
SUB JUMLAH
SUB JUMLAH
SUB TOTAL - A
B.
TOTAL JUMLAH
HARGA
74,853,132.53
78.25
I.
1
2
3
PEKERJAAN GALIAN
Pek. Pasang Papan Bouwplang
Galian tanah pondasi batu kali
Urugan pasir urug t=10 cm
II.
1
2
3
4
5
6
7
7
III.
1
2
3
4
IV.
1
2
3
4
5
6
6
7
SUB JUMLAH
PEKERJAAN ATAP & PLAFOND
Pek. Rangka Atap Baja Ringan
Pek. Pasang Penutup Atap genteng Metal
Pek. Pasang Nok Bubung genteng Metal
Pekerjaan Pasang papan Listplang 3/20,kayu kamper
Pekerjaan Plafond Gypsum 9mm + rangka Hollow 40x40mm
Pekerjaan Plafond GRC 5mm + rangka Hollow 40x40mm (Overstek atap)
Pekerjaan Pasang List Plafond Gypsum
Pekerjaan Pasang List Plafond Kayu (Overstek atap)
SUB JUMLAH
27.00
32.88
2.63
m1
m3
m3
49,591.55
23,340.86
125,095.72
1,338,971.85
767,447.53
329,051.79
2,435,471.17
5.26
11.84
23.24
1.32
1.37
1.60
0.96
11.20
m3
m3
m3
m3
m3
m3
m3
m3
585,263.45
852,004.36
11,184.51
3,346,900.00
6,164,000.00
4,849,300.00
6,386,000.00
4,639,200.00
3,078,953.97
10,085,005.22
259,874.43
4,401,842.88
8,460,090.00
7,774,397.76
6,130,560.00
51,959,040.00
92,149,764.26
129.96
259.92
30.78
20.52
m2
m2
m2
m1
169,646.78
32,034.22
199,033.57
25,000.00
22,047,635.41
8,326,461.39
6,126,253.30
513,000.00
37,013,350.09
64.00
64.00
45.60
12.80
28.80
22.40
19.20
44.80
m2
m2
m2
m2
m2
m2
m2
m2
250,000.00
117,155.86
116,964.14
80,000.00
250,000.00
245,000.00
13,000.00
13,500.00
16,000,000.00
7,497,975.02
5,333,564.81
1,024,000.00
7,200,000.00
5,488,000.00
249,600.00
604,800.00
43,397,939.83
SUB JUMLAH
SUB JUMLAH
NO
URAIAN PEKERJAAN
VOLUME
SAT
V.
1
2
3
4
5
6
7
8
9
VI.
1
2
3
4
5
6
7
8
9
10
VII.
1
2
3
4
5
6
7
8
VIII.
1
2
3
4
5
6
7
8
HARGA
SATUAN
(RP.)
(RP.)
6=5X3
1.00
2.00
2.00
5.00
5.00
4.00
4.00
1.00
2.00
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
3,467,800.00
3,944,900.00
7,041,900.00
2,417,900.00
463,200.00
7,004,900.00
4,373,600.00
1,287,900.00
2,093,100.00
3,467,800.00
7,889,800.00
14,083,800.00
12,089,500.00
2,316,000.00
28,019,600.00
17,494,400.00
1,287,900.00
4,186,200.00
90,835,000.00
10.08
5.04
91.20
9.60
112.00
259.92
112.00
112.00
2.00
40.00
m3
m3
m2
m2
m2
m2
m2
m2
m2
m1
125,095.72
95,920.05
93,800.00
88,800.00
32,500.00
26,000.00
28,600.00
29,400.00
95,920.05
160,500.00
1,260,964.87
483,437.03
8,554,560.00
852,480.00
3,640,000.00
6,758,024.00
3,203,200.00
3,292,800.00
191,840.09
6,420,000.00
34,657,305.99
18.00
6.00
6.00
2.00
8.00
10.00
6.00
2.00
titik
titik
bh
bh
bh
bh
bh
bh
185,000.00
210,000.00
24,100.00
18,100.00
24,100.00
422,600.00
365,000.00
31,600.00
3,330,000.00
1,260,000.00
144,600.00
36,200.00
192,800.00
4,226,000.00
2,190,000.00
63,200.00
11,442,800.00
3.00
9.00
2.00
15.00
25.00
8.00
6.00
1.00
Unit
Unit
Unit
m'
m'
m'
m'
Unit
58,159.90
49,469.82
407,632.73
7,400.00
8,400.00
51,900.00
30,900.00
3,803,300.00
174,479.69
445,228.41
815,265.46
111,000.00
210,000.00
415,200.00
185,400.00
3,803,300.00
6,159,873.56
SUB JUMLAH
SUB JUMLAH
SUB JUMLAH
SUB JUMLAH
SUB TOTAL - B
C.
TOTAL JUMLAH
HARGA
318,091,504.90
I.
1
2
3
PEKERJAAN GALIAN
Pek. Pasang Papan Bouwplang
Galian tanah pondasi batu kali
Urugan pasir urug t=10 cm
II.
1
2
3
4
5
6
60.00
68.00
5.44
m1
m3
m3
33,100.00
16,800.00
113,400.00
1,986,000.00
1,142,400.00
616,896.00
3,745,296.00
7.20
16.20
39.16
2.46
1.58
3.96
m3
m3
m3
m3
m3
m3
195,400.00
440,200.00
8,000.00
3,346,900.00
6,164,000.00
4,849,300.00
1,406,880.00
7,131,240.00
313,280.00
8,233,374.00
9,708,300.00
19,203,228.00
45,996,302.00
SUB JUMLAH
SUB JUMLAH
HARGA
SATUAN
TOTAL JUMLAH
HARGA
NO
URAIAN PEKERJAAN
VOLUME
SAT
138.19
276.37
13.80
9.20
m2
m2
m2
m1
63,200.00
23,400.00
119,600.00
15,000.00
8,733,355.20
6,467,104.80
1,650,480.00
138,000.00
16,988,940.00
188.09
188.09
59.00
64.04
60.00
106.00
62.00
180.00
m2
m2
m2
m2
m2
m2
m2
m2
250,000.00
117,155.86
116,964.14
80,000.00
250,000.00
245,000.00
13,000.00
13,500.00
47,023,500.00
22,036,314.27
6,900,884.30
5,123,200.00
15,000,000.00
25,970,000.00
806,000.00
2,430,000.00
125,289,898.57
1.00
3.00
1.00
7.00
1.00
Unit
Unit
Unit
Unit
Unit
2,504,000.00
3,925,900.00
463,200.00
3,585,700.00
1,393,200.00
2,504,000.00
11,777,700.00
463,200.00
25,099,900.00
1,393,200.00
41,238,000.00
10.80
5.40
96.00
6.00
262.57
166.00
2.60
56.00
m3
m3
m2
m2
m2
m2
m3
m1
113,400.00
521,500.00
88,800.00
88,800.00
28,600.00
27,200.00
521,500.00
160,500.00
1,224,720.00
2,816,100.00
8,524,800.00
532,800.00
7,509,559.20
4,515,200.00
1,355,900.00
8,988,000.00
35,467,079.20
7.00
5.00
5.00
1.00
4.00
4.00
2.00
1.00
titik
titik
bh
bh
bh
bh
bh
bh
185,000.00
210,000.00
24,100.00
18,100.00
24,100.00
422,600.00
365,000.00
31,600.00
1,295,000.00
1,050,000.00
120,500.00
18,100.00
96,400.00
1,690,400.00
730,000.00
31,600.00
5,032,000.00
1.00
1.00
1.00
1.00
8.00
12.00
8.00
6.00
1.00
Unit
Unit
Unit
Unit
m'
m'
m'
m'
Unit
70,600.00
45,000.00
426,400.00
2,024,300.00
7,400.00
8,400.00
51,900.00
30,900.00
3,803,300.00
70,600.00
45,000.00
426,400.00
2,024,300.00
59,200.00
100,800.00
415,200.00
185,400.00
3,803,300.00
7,130,200.00
III.
1
2
3
4
IV.
1
2
3
4
5
6
6
7
V.
1
2
3
4
5
VI.
1
2
3
4
5
6
7
8
VII.
1
2
3
4
5
6
7
8
VIII.
1
2
3
4
5
6
7
8
9
SUB TOTAL - C
(RP.)
(RP.)
6=5X3
280,887,715.77
673,832,353.20
BACK UP DATA
PERHITUNGAN VOLUME
PEMBANGUNAN
KANTOR BERSAMA SAMSAT
KOTA PANGKALPINANG
PEKERJAAN PERSIAPAN
LEBAR
109
2
45
PANJANG
UNIT
97.2
41
3
2
2
PANJANG
LEBAR
95.2
43
12
PEKERJAAN STRUKTUR
A.
PLAT SETEMPAT
POER
Pondasi Tangga
SLOOF
LEBAR
1.25
1.25
0.6
0.4
0.4
PANJANG
1
1
0.7
95.2
41
PANJANG
224.7
PANJANG
224.7
PANJANG
1
1
0.7
95.2
41
DALAM
2
0.5
2
0.5
0.5
=
450.00
18.75
60.48
190.40
164.00
883.63
M3
DALAM
1
TEBAL
0.1
0.1
0.1
0.1
0.1
224.7
M3
UNIT
144
24
72
10
20
14.40
2.40
3.02
19.04
16.40
55.26
M3
LEBAR
0.8
TEBAL
0.1
TEBAL
0.15
PENAMPANG PONDASI
0.3 +
0.6
17.976
M3
26.964
M3
TINGGI
0.7
UNIT
70.7805
M3
PLAT SETEMPAT
PANJANG
1
PANJANG
1
POER
PANJANG
0.7
Pondasi Tangga
PANJANG
95.2
41
PANJANG
LEBAR
1
1
0.6
0.2
0.2
LEBAR
1
LEBAR
1
LEBAR
0.6
UNIT
TEBAL
0.05
0.05
0.05
0.05
0.05
TEBAL
0.25
TEBAL
0.25
TEBAL
0.25
144
24
72
10
20
7.20
1.20
1.51
9.52
8.20
27.63
M3
36.00
36.00
M3
M3
6.00
6.00
M3
M3
7.56
7.56
M3
M3
144
POER
UNIT
24
Pondasi Tangga
UNIT
72
Sloof
SL 1
SL 2
10
20
PANJANG
952
820
1772 M'
LEBAR
0.2
0.2
TINGGI
0.4
0.4
VOLUME
76.16
65.6
141.76 M3
Sloof 15/20
1
3903.20
860.00
240.00
5003.20 M2
2
Pek. Lantai Kerja dibawah Pond.plat, Pond. Tangga & Sloof t=5 cm
PLAT SETEMPAT
POER
Pondasi Tangga
SLOOF
LEBAR
0.8
LEBAR
1
1
0.6
0.2
0.2
UNIT
144
24
72
10
20
LEBAR
1
B.
=
=
=
1
4
4
UNIT
41
5
5
II.
194.4
82
276.4 M'
4905
4905 M2
UNIT
PANJANG
224.7
UNIT
0.15
=
1
LEBAR
LUAS
X
3903.2
3,903.20 M2
TINGGI
0.2
TEBAL
0.05
VOLUME
6.741
0
0
0
6.741 M3
JUMLAH
195.16 M3
195.16 M3
C.
1
PEKERJAAN BETON
Lantai 1
Pekerjaan kolom Beton K1 (40/40)
TINGGI
6.78
PANJANG
0.5
TINGGI
3.78
PANJANG
0.3
PENAMPANG KOLOM
0.15 X
0.15
0.15 X
0.15
LEBAR
0.5
LEBAR
0.3
TINGGI
3.78
1
UNIT
24.00
UNIT
144.00
UNIT
140
432
=
=
=
40.68 M3
11.91 M3
9.72 M3
21.63 M3
PENAMPANG BALOK
0.2 X
0.4
0.2 X
0.4
0.2 X
0.4
PANJANG
7
6
PANJANG
3
3
3
UNIT
=
40
56
50.40 M3
60.48 M3
110.88 M3
=
40
18
12
9.60
4.32
2.88
16.80
M3
M3
M3
M3
JUMLAH
131.04
9.60
34.56
175.20
M3
M3
M3
M3
LEBAR
7
5
12
PANJANG X
88.2
LEBAR
2.75
UNIT
=
4
4
4
LUAS
X
1092
80
288
1,460.00 M2
TEBAL
0.12
0.12
0.12
LUAS
X
485.1
485.10 M2
TEBAL
0.1
UNIT
44.00
UNIT
260
=
=
UNIT
UNIT
=
2
JUMLAH
48.51 M3
48.51 M3
Lantai 2
1
PANJANG
0.3
PENAMPANG KOLOM
0.15 X
0.15
PENAMPANG BALOK
0.2 X
0.4
0.2 X
0.4
PENAMPANG BALOK
0.15 X
0.2
0.15 X
0.2
0.15 X
0.2
0.15 X
0.2
PENAMPANG KOLOM
0.15 X
0.15
PENAMPANG BALOK
0.15 X
0.2
0.15 X
0.2
0.15 X
0.2
LEBAR
0.3
TINGGI
3
PANJANG
26
28.4
PANJANG
7
6
5
3
TINGGI
3
PANJANG
7
7.2
5
11.88 M3
17.55 M3
17.55 M3
8.32 M3
4.54 M3
12.86 M3
=
60
56
16
8
12.60
10.08
2.40
0.72
25.80
M3
M3
M3
M3
M3
Lantai 3
Pek Kolom Praktis KP 15/15
DINDING BATA
UNIT
44
=
=
2.97 M3
2.97 M3
E.
PEKERJAAN ATAP
PANJANG
UNIT
53.25
UNIT
UNIT
53.25
-
12
4
8
53.25
53.25 M'
Lisplang
PANJANG
JUMLAH
LEBAR
UNIT
2
4
106.50
106.50 M'
UNIT
144
1152
UNIT
144
Berat
97.22222
Bh
0.3
1,260.00 Kg
1,260.00 Kg
2.52
0.86
1.20
4.58
M3
M3
M3
M3
PANJANG
12.6
X
UNIT
11
Berat
#REF!
X
X
X
UNIT
22
11
132
Berat
#REF!
#REF!
#REF!
JUMLAH
16
UNIT
11
Berat
-
PANJANG
52.5
X
JUMLAH
8
UNIT
2
Berat
7.516667
PANJANG
8
X
JUMLAH
2
UNIT
20
Berat
1.583333
II.
B.
1
LUAS PLAT
0.3
0.3
0.2
0.3
0.07
0.3
RD
PH
P1
PVC
J1
J2
J3
UNIT
72
4
4
14
80
4
30
PANJANG
JUMLAH
0
0
0
0
600
99.6
156
855.6
7.5
24.9
5.2
M'
M'
M'
M'
M'
M'
M'
M'
1.35
6.5
0.6
2.4
1.7
2
PANJANG
0.48
LEBAR
1.38
JUMLAH
2
JUMLAH
105.984 M2
105.984 M2
PANJANG
0.48
1.02
0.5
LEBAR
1.38
1.7
1.9
JUMLAH
2
1
1
LUAS
105.984
6.936
28.5
141.42
UNIT
80
4
30
M2
M2
M2
M2
P1
P2
Kusen Type
P3
Pek. Engsel Pintu
Kusen Type
Kusen Type
BH
24
6
12
42
P1
P2
P3
Kusen Type
P1
Pek. Slot Putar Jendela
BH
4
BH
20
4
24
J1
J2
506.67 Kg
506.67 Kg
UNIT
72
4
4
14
80
4
30
RD
PH
P1
PVC
J1
J2
J3
C.
6,314.00 Kg
6,314.00 Kg
Kusen Type
Kusen Type
Kusen Type
Kg
Kg
PEKERJAAN KUSEN
Kusen Type
Kusen Type
2
Kusen Type
Kusen Type
Kusen Type
B.
Kg
Kg
Kg
Kg
PEKERJAAN ARSITEKTUR
Kusen Type
4
#REF!
#REF!
#REF!
#REF!
Kusen Type
Kusen Type
Kusen Type
Kusen Type
Kusen Type
Kusen Type
Kusen Type
3
Kg
Kg
Pekerjaan Gordeng C
Kusen Type
Kusen Type
Kusen Type
Kusen Type
Kusen Type
Kusen Type
Kusen Type
2
#REF!
#REF!
JUMLAH
2
BH
40
8
48
J1
J2
PEKERJAAN PLAFOND
Pek. Plafond Gypsum 9mm+Rangka Hollow 40x40
PANJANG
17.50
9.95
8.00
LEBAR
7.50
5.00
5.00
UNIT
2
1
1
LUAS
262.50
49.75
40.00
352.25 M2
LEBAR
1.50
1.50
UNIT
2
2
LUAS
9.00
9.00
18.00 M2
259.20
44.20
36.00
339.40
PANJANG
25.00
14.95
13.00
4.50
4.50
JMLH
2
2
2
2
1
=
=
=
=
=
50
29.9
26
9
4.5
m'
m'
m'
m'
m'
119.40 M'
C.
1
PEKERJAAN LANTAI
Urugan pasir bawah lantai t=10 cm
PANJANG
47.85
4.50
1.50
KERAMIK RABAT
54.15
4.50
1.50
8.00
LEBAR
20.00
1.00
1.50
1.58
1.58
1.95
1.00
UNIT
1
4
4
1
4
4
1
TEBAL
0.1
0.1
0.1
0.1
0.1
0.1
0.1
LUAS
95.70
1.80
0.90
8.56
2.84
1.17
0.80
LEBAR
20.00
1.00
1.50
1.58
1.58
1.95
1.00
UNIT
1
4
4
2
4
4
2
TEBAL
0.05
0.05
0.05
0.05
0.05
0.05
0.05
LUAS
47.85
0.90
0.45
8.56
1.42
0.59
0.80
FLOOR HARDENER
111.77 M3
Lantai kerja t = 5 cm
PANJANG
FLOOR HARDENER
47.85
4.50
1.50
KERAMIK RABAT
54.15
4.50
1.50
8.00
60.56 M3
LEBAR
20.00
1.00
1.50
UNIT
1
4
4
TEBAL
0.1
0.1
0.1
LEBAR
1.58
1.58
1.95
1.00
UNIT
2
4
4
2
LUAS
95.70
1.80
0.90
98.40 M3
171.11
28.44
11.70
16.00
227.25 M2
10
JMLH
2
2
4
=
=
=
102.3 m'
40 m'
6 m'
148.30 M'
11
LEBAR
3.00
JUMLAH
4
LEBAR
20.00
1.00
1.50
UNIT
1
20
1.5
LUAS
957.00
90.00
3.38
LUAS
18.00
18.00 M2
1,050.38 M2
Tiang 30x30x100
Vol/
Vol. /m
0.090000
11.111111
0.000471
0.005233
0.000723
0.008038
0.010257
0.989743
10mm X 12 M
12mm X 12 M
0.164957
semen
7.4 Kg
10.7 Kg
0.616666667
0.891666667
Besi 10
Besi 12
Besi Tambah
3.70 kg
3.57 kg
6.42 kg
Papan Cor
0.105 m
41.111111
39.62963
6.420000
87.160741
0.000452
0.005024
0.548433
0.12342
222.181575 kg
1Pc = 0.109971
3 Psr = 0.329914
5 Agrt = 0.549857
0.989743
0.109971
194.093340
0.479100