Professional Documents
Culture Documents
Daftar Harga Bahan, Peralatan Dan Upah Tenaga: 20kg/zak 20kg/zak
Daftar Harga Bahan, Peralatan Dan Upah Tenaga: 20kg/zak 20kg/zak
HARGA SATUAN
NO JENIS MATERIAL SAT
( Rp )
1 2 3 4
I. URAIAN BAHAN
A PASIR, BATU DAN SEMEN
1. Pasir pasang M³ 270,000.00 250000
2. Pasir beton M³ 270,000.00
3. Pasir urug M³ 210,000.00
4. Sirtu M³ 175,000.00
5. Tanah merah M³ 90,000.00
6. Batu belah 15/20 M³ 215,000.00
7. Batu pecah/split 1/2 M³ 330,000.00
8. Batu Gunung M³ 215,000.00
9. Bata merah BH 850.00 900
10. Batu alam M² 210,000.00
11. Paving Blok k- 300 T. 8 cm M² 175,000.00
12. Roster 10 x 20 cm BH 29,000.00
13. Semen portland KG 2,300.00 2000
14. Semen warna/putih KG 12,500.00
B BAHAN KAYU
1. Kayu Balok Kls I ( Buluang ) M³ 6,500,000.00
Kayu Balok Kls I ( jati ) M³ 6,500,000.00
D BAHAN BESI
1. Besi beton polos KG 17,000.00
2. Kawat beton KG 35,000.00
3. Kawat Harmonika M2 30,000.00
4. Kawat duri (10kg/60m/rol) KG 35,000.00
5. Kawat Las listrik KG 32,500.00
6. Besi pelat strip KG 32,000.00
7. Besi Siku KG 15,000.00
8. Skrup fixer BH 1,000.00
9. Sealant BH 37,500.00
10. Profil kaca TUBE 8,500.00
11. Profil Allumunium Kusen M' 115,000.00
12. Profil Allumunium Daun Pintu M' 125,000.00
13. Besi IWF 150 x 75 x 5 x 7 mm KG 13,200.00
14. Besi IWF 125x60x6x8 mm KG 12,500.00
15. Besi IWF 198 x 12 m KG 12,500.00
16. Besi IWF 248 x 12 m KG 12,500.00
17. Besi kanal C 150x50x20x3.2 mm KG 12,500.00
18. Besi Kanal C 125x50x20x3.2 mm KG 12,500.00
19. Besi Plat 10 mm.4'.8' KG 12,500.00
20. Besi pengikat kuda2 dia 16 mm KG 12,500.00
21. Besi pengikat gording dia 10 mm KG 12,500.00
22. Angkur baut 19 mm x 60 cm KG 50,000.00
23. Plat 12 mm KG 12,500.00
24. Besi Plat 9 mm KG 12,500.00
25. Besi Plat 6 mm KG 12,500.00
26. Besi Plat 3 mm KG 12,500.00
F BAHAN KERAMIK
1. Ubin keramik 40 x 40 cm KW 1 Asia Tile 15,166.67
2. Ubin keramik 40 x 40 cm KW 1 motif BH 15,500.00
3. Ubin keramik 20 x 20 cm KW 1 BH 5,616.00
4. Ubin keramik 20 x 25 cm KW 1 BH 7,500.00
5. Plint keramik 10x30 cm BH 4,500.00
6. lantai Granito 60 x 60 cm BH 115,000.00
H PAKU
1. Paku biasa 2"-5" KG 32,000.00
2. Paku biasa 1/2"- 1" KG 42,500.00
3. Sekrup 6x1-1,5 KG 200.00
3
1 2 3 4
4. Paku beton KG 35,000.00
5. Paku asbes BH 150.00
6. Paku seng KG 35,000.00
I BAHAN PIPA
1. Pipa galvanis dia 2" M' 75,000.00
2. Pipa galvanis dia 3" M' 14,500.00
3. Pipa galvanis dia 4" M' 245,000.00
4. Pipa PVC dia 1/2" AW M' 10,200.00
5. Pipa PVC dia 3/4" AW M' 11,000.00
6. Pipa PVC dia 1" AW M' 23,000.00
7. Pipa PVC dia 1 ½" AW M' 52,500.00
8. Pipa PVC dia 2" AW M' 57,500.00
9. Pipa PVC dia 2" D M' 18,000.00
10. Pipa PVC dia 2 ½" AW M' 62,500.00
11. Pipa PVC dia 3" AW M' 65,000.00
12. Pipa PVC dia 3" D M' 25,000.00
13. Pipa PVC dia 4" AW M' 80,000.00
14. Pipa PVC dia 4" D M' 37,500.00
15. Buis beton 1/2 dia 20 panj. 100 cm BH 51,000.00
K BAHAN SANITASI
1. Kloset duduk standart BH 3,750,000.00
2. Kloset jongkok standart BH 220,000.00
3. Urinoir BH 775,000.00
4. Wastafel BH 525,000.00
5. Bak cuci stainless steel BH 280,000.00
6. Water drain + asesoris BH 95,000.00
7. Kran air BH 23,000.00
8. Kran Shower BH 500,000.00
9. Seal tape BH 5,500.00
10. Floor drain BH 45,000.00
L BAHAN KACA
- Kaca 5 mm M² 195,000.00
N LAIN-LAIN
4
1 2 3 4
1. Sewa mesin las HR 450,000.00
2. Sewa mesin gilas HR 2,100,000.00
3. Solar LTR 12,500.00
4. Minyak Pelumas LTR 55,000.00
5. Beton K-275 slump 12 M³ 1,500,000.00
6. Plastik bening M³ 5,000.00
7. Aspal silent KG 3,500.00
8. Pompa air listrik Shimizu 125 W UNIT 710,000.00
II UPAH TENAGA
1. Pekerja OH 100,000.00 95000
2. Tukang kayu OH 130,000.00
3. Tukang batu OH 130,000.00 125000
4. Tukang besi OH 130,000.00
5. Tukang las OH 130,000.00
6. Tukang cat OH 130,000.00
7. Tukang alumunium OH 130,000.00
8. Tukang gypsum OH 130,000.00
9. Tukang pipa OH 130,000.00
10. Instalator OH 130,000.00
11. Tukang Aspal OH 130,000.00
12. Kepala tukang OH 140,000.00 135000
13. Mandor OH 150,000.00 145000
CV………………………
NAMA TERANG
JABATAN
5
A PEKERJAAN PENDAHULUAN
9. Pembersihan lapangan dan perataan tiap 1 m²
Upah tenaga: 17,500.00
- Pekerja Oh 0.10 100,000.00 10,000.00
- Mandor Oh 0.05 150,000.00 7,500.00
Jumlah Total 17,500.00
Jumlah Total + jasa 10% 19,250.00
10. Pasang bouwplank tiap 1 m'
Harga bahan: 67,140.00
- Kayu Papan Kls II m³ 0.01 3,500,000.00 24,500.00
- Kayu Balok Kls II m³ 0.01 3,500,000.00 42,000.00
- Paku biasa 2"-5" kg 0.02 32,000.00 640.00
Upah tenaga:
- 213,000.00
- Pekerja Oh 1.6500 100,000.00 165,000.00
- Tukang batu Oh 0.2500 130,000.00 32,500.00
- Kepala tukang Oh 0.0250 140,000.00 3,500.00
Mandor Oh 0.0800 150,000.00 12,000.00
Jumlah Total 1,288,230.00
3. Beton Struktur K-225 (1Pc : 2Ps : 3Kr) tiap 1m³ Jumlah Total + jasa 10% 1,417,053.00
Harga bahan:
- 1,175,860.00
- Semen portland kg 350.0000 2,300.00 805,000.00
- Pasir beton m³ 0.4850 270,000.00 130,950.00
Batu pecah/split 2/3 m³ 0.7270 330,000.00 239,910.00
Upah tenaga:
- 265,400.00
- Pekerja Oh 2.0000 100,000.00 200,000.00
- Tukang batu Oh 0.3500 130,000.00 45,500.00
- Kepala tukang Oh 0.0350 140,000.00 4,900.00
Mandor Oh 0.1000 150,000.00 15,000.00
Jumlah Total 1,441,260.00
4. Jumlah Total + jasa 10% 1,585,386.00
Upah tenaga:
- 1,768.00
- Pekerja Oh 0.0070 100,000.00 700.00
- Tukang besi Oh 0.0070 130,000.00 910.00
- Kepala tukang Oh 0.0007 140,000.00 98.00
Mandor Oh 0.0004 150,000.00 60.00
Jumlah Total 20,143.00
Jumlah Total + jasa 10% 22,157.30
9. Pasang bekisting untuk pondasi 1 m²
Harga bahan:
- 82,100.00
- Kayu Balok Kls III m³ 0.0400 1,800,000.00 72,000.00
- Paku biasa 2"-5" kg 0.3000 32,000.00 9,600.00
Minyak bekisting Liter 0.1000 5,000.00 500.00
Upah tenaga:
- 93,340.00
- Pekerja Oh 0.5200 100,000.00 52,000.00
- Tukang kayu Oh 0.2600 130,000.00 33,800.00
- Kepala tukang Oh 0.0260 140,000.00 3,640.00
Mandor Oh 0.0260 150,000.00 3,900.00
Jumlah Total 175,440.00
Jumlah Total + jasa 10% 192,984.00
10. Pasang bekisting untuk sloof 1 m²
Harga bahan:
- 91,100.00
- Kayu Balok Kls III m³ 0.0450 1,800,000.00 81,000.00
- Paku biasa 2"-5" kg 0.3000 32,000.00 9,600.00
Minyak bekisting Liter 0.1000 5,000.00 500.00
Upah tenaga:
- 93,340.00
- Pekerja Oh 0.5200 100,000.00 52,000.00
- Tukang kayu Oh 0.2600 130,000.00 33,800.00
- Kepala tukang Oh 0.0260 140,000.00 3,640.00
Mandor Oh 0.0260 150,000.00 3,900.00
Jumlah Total 184,440.00
Jumlah Total + jasa 10% 202,884.00
11. Pasang bekisting untuk kolom 1 m²
Harga bahan:
- 229,300.00
- Kayu Balok Kls III m³ 0.0400 1,800,000.00 72,000.00
- Paku biasa 2"-5" kg 0.4000 32,000.00 12,800.00
- Minyak bekisting lt 0.2000 5,000.00 1,000.00
- Kayu Balok Kls II m³ 0.0150 3,500,000.00 52,500.00
Triplek 4x8 ft 9 mm lbr 0.3500 260,000.00 91,000.00
Upah tenaga:
- 118,470.00
- Pekerja Oh 0.6600 100,000.00 66,000.00
- Tukang kayu Oh 0.3300 130,000.00 42,900.00
- Kepala tukang Oh 0.0330 140,000.00 4,620.00
Mandor Oh 0.0330 150,000.00 4,950.00
Jumlah Total 347,770.00
12. Jumlah Total + jasa 10% 382,547.00
Upah tenaga:
- 855,470.00
- Pekerja Oh 5.6500 100,000.00 565,000.00
- Tukang kayu Oh 1.5600 130,000.00 202,800.00
- Kepala tukang Oh 0.3230 140,000.00 45,220.00
Mandor Oh 0.2830 150,000.00 42,450.00
Jumlah Total 1,435,270.00
Jumlah Total + jasa 10% 1,578,797.00
Upah tenaga:
- 18,765.00
- Pekerja Oh 0.0540 100,000.00 5,400.00
11
- Tukang pasang pipa Oh 0.0900 130,000.00 11,700.00
- Kepala tukang Oh 0.0090 140,000.00 1,260.00
Mandor Oh 0.0027 150,000.00 405.00
9. Jumlah Total 107,890.00
Jumlah Total + jasa 10% 118,679.00
Memasang pipa PVC tipe AW dia 2 ½" tiap m'
Harga bahan:
- 96,875.00
- Pipa PVC dia 2 ½" AW m' 1.2000 62,500.00 75,000.00
Perlengkapan (35% harga pipa) % 35.0000 62,500.00 21,875.00
Upah tenaga:
- 12,267.00
- Pekerja Oh 0.0360 100,000.00 3,600.00
- Tukang pasang pipa Oh 0.0600 130,000.00 7,800.00
- Kepala tukang Oh 0.0060 140,000.00 840.00
Mandor Oh 0.0002 150,000.00 27.00
10. Jumlah Total 109,142.00
Jumlah Total + jasa 10% 120,056.20
Memasang pipa PVC tipe AW dia 3" cm tiap m'
Harga bahan:
- 100,750.00
- Pipa PVC dia 3" AW m' 1.2000 65,000.00 78,000.00
Perlengkapan (35% harga pipa) % 35.0000 65,000.00 22,750.00
Upah tenaga:
- 28,155
- Pekerja Oh 0.0810 100,000.00 8,100.00
- Tukang pasang pipa Oh 0.1350 130,000.00 17,550.00
- Kepala tukang Oh 0.0135 140,000.00 1,890.00
Mandor Oh 0.0041 150,000.00 615.00
11. Jumlah Total 128,905.00
Jumlah Total + jasa 10% 141,795.50
Memasang pipa PVC tipe AW dia 4" tiap m'
Harga bahan:
- 124,000.00
- Pipa PVC dia 4" AW m' 1.2000 80,000.00 96,000.00
Perlengkapan (35% harga pipa) % 35.0000 80,000.00 28,000.00
Upah tenaga:
- 28,155.00
- Pekerja Oh 0.0810 100,000.00 8,100.00
- Tukang pasang pipa Oh 0.1350 130,000.00 17,550.00
- Kepala tukang Oh 0.0135 140,000.00 1,890.00
Mandor Oh 0.0041 150,000.00 615.00
12. Jumlah Total 152,155.00
Jumlah Total + jasa 10% 167,370.50
Memasang pipa PVC tipe D dia 4" tiap m'
Harga bahan:
- 58,125.00
- Pipa PVC dia 4" D m' 1.2000 37,500.00 45,000.00
Perlengkapan (35% harga pipa) % 35.0000 37,500.00 13,125.00
Upah tenaga:
- 28,155.00
- Pekerja Oh 0.0810 100,000.00 8,100.00
- Tukang pipa Oh 0.1350 130,000.00 17,550.00
- Kepala tukang Oh 0.0135 140,000.00 1,890.00
Mandor Oh 0.0041 150,000.00 615.00
13. Jumlah Total 86,280.00
Jumlah Total + jasa 10% 94,908.00
Memasang 1 buah kran 1/2"
Harga bahan:
- 23,137.50
- Kran air bh 1.0000 23,000.00 23,000.00
Seal tape bh 0.0250 5,500.00 137.50
Upah tenaga:
- 16,150.00
- Pekerja Oh 0.0100 100,000.00 1,000.00
- Tukang pipa Oh 0.1000 130,000.00 13,000.00
- Kepala tukang Oh 0.0100 140,000.00 1,400.00
Mandor Oh 0.0050 150,000.00 750.00
15. Jumlah Total 39,287.50
Jumlah Total + jasa 10% 43,216.25
Pasang 1 buah engsel jendela
Harga bahan:
- 27,500.00
Engsel jendela bh 1.0000 27,500.00 27,500.00
Upah tenaga:
- 23,212.50
- Pekerja Oh 0.0150 100,000.00 1,500.00
- Tukang kayu Oh 0.1500 130,000.00 19,500.00
- Kepala tukang Oh 0.0150 140,000.00 2,100.00
Mandor Oh 0.0008 150,000.00 112.50
Jumlah Total 50,712.50
4.
15,500.00
Pasang 1 buah Gerendel
Harga bahan:
12
- 17,000.00
Gerendel Jendela bh 1.0000 17,000.00 17,000.00
Upah tenaga:
- 30,950.00
- Pekerja Oh 0.0200 100,000.00 2,000.00
- Tukang kayu Oh 0.2000 130,000.00 26,000.00
- Kepala tukang Oh 0.0200 140,000.00 2,800.00
6. Mandor Oh 0.0010 150,000.00 150.00
Jumlah Total 47,950.00
Pasang kaca tebal 5 mm tiap 1 m² Jumlah Total + jasa 10% 52,745.00
Harga bahan:
- 214,500.00
Kaca 5 mm m² 1.1000 195,000.00 214,500.00
Upah tenaga:
- 23,212.50
- Pekerja Oh 0.0150 100,000.00 1,500.00
- Tukang kayu Oh 0.1500 130,000.00 19,500.00
- Kepala tukang Oh 0.0150 140,000.00 2,100.00
6. Mandor Oh 0.0008 150,000.00 112.50
Jumlah Total 237,712.50
Jumlah Total + jasa 10% 261,483.75
Pasang kaca tebal 8 mm tiap 1 m²
Harga bahan:
- 275,000.00
Kaca 8 mm m² 1.1000 250,000.00 275,000.00
Upah tenaga:
- 23,212.50
- Pekerja Oh 0.0150 100,000.00 1,500.00
- Tukang kayu Oh 0.1500 130,000.00 19,500.00
- Kepala tukang Oh 0.0150 140,000.00 2,100.00
Mandor Oh 0.0008 150,000.00 112.50
Jumlah Total 298,212.50
Jumlah Total + jasa 10% 328,033.75
Upah tenaga:
- 11,447.00
- Pekerja Oh 0.0200 100,000.00 2,000.00
- Tukang cat Oh 0.0630 130,000.00 8,190.00
- Kepala tukang Oh 0.0063 140,000.00 882.00
Mandor Oh 0.0025 150,000.00 375.00
P Jumlah Total 24,447.00
1. Jumlah Total + jasa 10% 26,891.70
- Pleksiblle Pipe m' 1.0000 2,500.00 2,500.00
- Elbow bh 2.0000 500.00 1,000.00
Paku, sekrup, fisher (10% harga conduit) % 10.0000 49,800.00 4,980.00
Upah tenaga:
- 56,250.00
- Instalator Oh 0.3000 130,000.00 39,000.00
- Pekerja Oh 0.1500 100,000.00 15,000.00
Mandor Oh 0.0150 150,000.00 2,250.00
2. Jumlah Total 374,030.00
Jumlah Total + jasa 10% 411,433.00
Pasang instalasi stop kontak tiap 1 titik
Harga bahan:
- 233,280.00
- Kabel NYM 2x2,5 mm² m' 12.0000 11,000.00 132,000.00
- Conduit pipa PVC dia ⅝" C m' 12.0000 4,150.00 49,800.00
- Stop kontak bh 1.0000 17,500.00 17,500.00
- Tee dos bh 1.0000 2,000.00 2,000.00
- Inbow doos bh 1.0000 2,000.00 2,000.00
- Sock bh 3.0000 2,500.00 7,500.00
- Klem conduit bh 9.0000 1,500.00 13,500.00
- Lastdop bh 3.0000 1,000.00 3,000.00
- Elbow bh 2.0000 500.00 1,000.00
Paku, sekrup, fisher (10% harga conduit) % 10.0000 49,800.00 4,980.00
Upah tenaga:
- 56,250.00
- Instalator Oh 0.3000 130,000.00 39,000.00
- Pekerja Oh 0.1500 100,000.00 15,000.00
Mandor Oh 0.0150 150,000.00 2,250.00
Q Jumlah Total 289,530.00
1. Jumlah Total + jasa 10% 318,483.00
PEKERJAAN PRASARANA LINGKUNGAN - DRAINASE
Membuat saluran air buis beton ½ Ø 20 cm dinding bata dalam 15-25 cm tiap 1 m'
Harga bahan:
- 82,784.30
- Bata merah bh 42 850.00 35,700.00
- Semen portland kg 14.79 2,300.00 34,005.50
- Pasir pasang m³ 0.042 270,000.00 11,340.00
- Pasir urug m³ 0.00828 210,000.00 1,738.80
Buis beton 1/2 dia 20 panj. 100 cm bh 1.1 51,000.00
Upah tenaga:
- 78,590.00
- Pekerja Oh 0.46 100,000.00 46,000.00
- Tukang batu Oh 0.198 130,000.00 25,740.00
- Kepala tukang Oh 0.02 140,000.00 2,800.00
Mandor Oh 0.0080 150,000.00 1,200.00
Jumlah Total 2,426,840.48
Jumlah Total + jasa 10% 2,669,524.53
- 4,829,151.45
- Tiang Listrik ( 9 M' ) bh 1.0000 2,090,000.00 2,090,000.00
- Kabel Twisted 4 x 70 mm m' 42.0000 58,000.00 2,436,000.00
- Cat Besi m² 1.4300 76,865.00 109,916.95
Cor Tiang m³ 0.1500 1,288,230.00 193,234.50
Jumlah Total 4,829,151.45
Jumlah Total + jasa 10% 5,312,066.60
Pasangan Pagar tembok tinggi 150 Cm
-
- Pekerjaan Galian Pondasi m³ 1.1000 78,750.00 86,625.00 874,121.07
- Pek. Urugan tanah kembali m³ 0.2750 26,245.00 7,217.38
- Pek. Pondasi Batu Kali m³ 0.2925 986,930.00 288,677.03
- Pek. Aanstamping m³ 0.1600 488,730.00 78,196.80
- Pek. Sloof 15/20 Cm m³ 0.0300 3,902,138.90 117,064.17
- Pek. Ring Balk 11/15 Cm m³ 0.0165 5,776,520.20 95,312.58
14
Pek. Kolom 20 X 20 Cm m³ 0.0400 5,025,702.88 201,028.12
- 431,048.64
- Pek. Pas. Batu Bata 1/2 Bata m² 1.1000 161,210.00 177,331.00
- Pek. Plesteran m² 2.2000 45,363.20 99,799.04
- Pek. Acian m² 2.2000 41,800.00 91,960.00
Pek. Pengecatan m² 2.2000 28,163.00 61,958.60
7.
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
17
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
18
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
19
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
20
26.6666666667
160
281.32
20.1674666666667
37.1636363636 247.757575757576
297.309090909 16.6666666666667
184.331636364 105.333333333333
204.49910303
sloop 40 x 20
12.5
16 4 79.5 kg
12 6 85.44 kg
10 1.10 4.03
168.97
KOLOM 20 X 20 PAGAR
25
KOLOM 25 X 25 T. TERAS
16
SLOOP 20 X 20
25
25
6 12 92 0.89
6 0 16.5375
108
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
22
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
23
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
24
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF! 25
#REF! 10.4
#REF! 0.045
1.62
#REF!
#REF! 0.27
#REF! 0.135
0.014
0.014
25
117,064.17
26
27
Jumlah 92,483,080.50
Jumlah 1,000,000.00
28
1 2 3 4 5 6
f. Pek. Lantai 25,155,752.33
1 Pas. Keramik 40 x 40 Cm 64.04 M2 215,297.50 13,787,651.90
2 Tegel plint keramik 74.90 M' 41,183.91 3,084,674.73
3 Tegel keramik KM (lantai) 3.00 M2 279,129.40 837,388.20
4 Tegel keramik KM (Dinding) 9.45 M2 309,430.00 2,924,113.50
5 Rabat beton (10 cm) 3.60 M3 1,256,090.00 4,521,924.00
B. AULA ( I BH ) Err:509
480 18
I. Pek. Persiapan 450 22,877,976.00
1 Perataan tanah 640.00 M2 19,250.00 12,320,000.00
2 Pas. Bouwplank 104.00 M' 101,519.00 10,557,976.00
1 2 3 4 5 6
11 Kusen Alumunium 4" 818.90 M' Err:509 Err:509
12 Pas. Pintu Double Tempered lengkap 220 x 90 5.00 Unit 16,000,000.00 80,000,000.00
13 Pintu Kaca Alumunium 200 x 80 Cm 8.00 Bh Err:509 Err:509
14 Pintu KM 200 x 70 CM Alumunium Lengkap 6.00 Set 850,000.00 5,100,000.00
15 Jendela kaca Alumunium 100 x 60 CM 44.00 Bh Err:509 Err:509
16 Jendela/BV kaca, rangka allumunium 121.20 M2 Err:509 Err:509
17 Jendela Alumunium ( Krapyak) 83.20 M2 400,000.00 33,280,000.00
18 Kunci Tanam 8.00 Bh 388,135.00 3,105,080.00
19 Engsel Pintu 18.00 Bh 75,033.75 1,350,607.50
20 Engsel Jendela 88.00 Bh 55,783.75 4,908,970.00
21 Gerendel Jendela 44.00 Bh 52,745.00 2,320,780.00
22 Kait Angin Jend. Aluminium 88.00 Bh 42,583.75 3,747,370.00
1 2 3 4 5 6
4 Panel Listrik + Instalasi 1.00 Unit 50,000,000.00 50,000,000.00
32
1 2 3 4 5 6
C. GUDANG 75 72 Err:509
1 2 3 4 5 6
VII. Sanitasi 13,341,557.90
1 Saluran Keliling Bangunan 55.00 M' 177,511.73 9,763,145.15
2 Kran Air 1.00 Bh 43,216.25 43,216.25
3 Kloset Jongkok 1.00 Bh 634,150.00 634,150.00
4 Pas. Pipa Ø 1/2'' 8.00 M' 31,152.00 249,216.00
5 Pas. Floor Drain 1.00 Bh 67,265.00 67,265.00
6 Pas. Septicktank / Peresapan 1 M3 1.00 Unit 2,584,565.50 2,584,565.50
1 2 3 4 5 6
V. Pek. Lantai 111,136,938.00
1 Lantai beton K 275 60.75 M3 1,730,168.00 105,107,706.00
2 Rabat beton (10 cm) 4.80 M3 1,256,090.00 6,029,232.00
1 2 3 4 5 6
14 Dinding batu alam 3.36 M2 467,362.50 1,570,338.00
15 Coating Batu alam 3.36 M' 26,891.70 90,356.11
16 List Profil 193.20 M' 55,000.00 10,626,000.00
II PRASARANA Err:509
Jumlah Err:509
PPN 10 % Err:509
Jumlah Err:509
20.00 Dibulatkan Err:509
162.00
Makassar , 2018
1 2 3 4 5 6
B. AULA ( I BH ) Err:509
480 18
I. Pek. Persiapan 540 22,877,976.00
1 Perataan tanah 640.00 M2 19,250.00 12,320,000.00
2 Pas. Bouwplank 104.00 M' 101,519.00 10,557,976.00
1 2 3 4 5 6
8 Pek Gordeng Kanal C 100 x 50 x 20 x 1,6 mm 1,178.55 KG Err:509 Err:509
9 Pek. Rangka pengikat kuda kuda pipa giv 2 '' 1,080.20 M' Err:509 Err:509
10 Pek. Skoor Kuda kuda L 70 x 70 x 7 mm 1,154.23 M' Err:509 Err:509
11 Pek. Skoor Kuda kuda Pipa giv 2'' 106.40 M' Err:509 Err:509
12 Perakitan 17,325.51 Kg Err:509 Err:509
13 Pengelasan 31,160.09 CM' Err:509 Err:509
14 Atap Zincalume 0,35 mm 531.50 M2 105,270.00 55,951,005.00
15 Pas. Lisplank (Wood Evlent ) 54.00 M' Err:509 Err:509
16 Pek. Besi Siku - Siku 30 x 30 x 3 mm 202.58 Kg Err:509 Err:509
17 Pas. Roof Mesh & Alumunium Foil 531.50 M2 67,320.00 35,780,580.00
18 Pas. Mur Baud skor kuda kuda 152.00 Bh 25,000.00 3,800,000.00
19 Dinding Alumunium 61.32 M2 400,000.00 24,528,000.00
20 Rangka Hollow Kanopi + penggantung 50.25 M2 600,000.00 30,150,000.00
21 Rangka Plafond Hollow + Calciboard 306.00 M' 164,054.55 50,200,692.30
22 List Plafond Gypsum 241.00 M' 48,406.88 11,666,056.88
1 2 3 4 5 6
C. GUDANG 75 72 Err:509
1 2 3 4 5 6
VII. Sanitasi 13,341,557.90
1 Saluran Keliling Bangunan 55.00 M' 177,511.73 9,763,145.15
2 Kran Air 1.00 Bh 43,216.25 43,216.25
3 Kloset Jongkok 1.00 Bh 634,150.00 634,150.00
4 Pas. Pipa Ø 1/2'' 8.00 M' 31,152.00 249,216.00
5 Pas. Floor Drain 1.00 Bh 67,265.00 67,265.00
6 Pas. Septicktank / Peresapan 1 M3 1.00 Unit 2,584,565.50 2,584,565.50
1 2 3 4 5 6
V. Pek. Lantai 111,136,938.00
1 Lantai beton K 275 60.75 M3 1,730,168.00 105,107,706.00
2 Rabat beton (10 cm) 4.80 M3 1,256,090.00 6,029,232.00
1 2 3 4 5 6
14 Dinding batu alam 3.36 M2 467,362.50 1,570,338.00
15 Coating Batu alam 3.36 M' 26,891.70 90,356.11
16 List Profil 193.20 M' 55,000.00 10,626,000.00
II PRASARANA Err:509
Jumlah Err:509
PPN 10 % Err:509
Jumlah Err:509
20.00 Dibulatkan Err:509
162.00
Makassar , 2018
IRVAN.SE
DIREKTUR