Professional Documents
Culture Documents
NO
UPAH
(Rp)
3
KEAHLIAN
2
1
2
3
4
Pekerja
Mandor
Tukang
Kepala Tukang
40,000.00
45,000.00
50,000.00
60,000.00
BAHAN
NO
JENIS BAHAN
SATUAN
2
Tanah Urug
Pasir
Batu Dasar
Semen
Kerikil
Besi Beton
Kawat Bengrat
Kayu Mal Kls. III
Paku
Batu Bata
Keramik 30 x 30
Keramik 20 x25
Keramik 20 x 20
Keramik 10 x20
Paku seng
Tripleks
Paku Tripleks
Kayu Cempaka 8/12 dan 5/10 c
Cat Tembok
Cat Mengkilat
3
M
M
M
Sak
M
Kg
Kg
M
Kg
Bh
Bh
Bh
Bh
Bh
kg
lbr
Kg
M
Kg
Kg
JENIS BAHAN
SATUAN
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
NO
1
HARGA SATUAN
(Rp)
4
17,500.00
60,000.00
60,000.00
37,500.00
120,500.00
6,000.00
9,000.00
650,000.00
9,800.00
450.00
1,100.00
2,931.82
2,391.28
1,900.00
14,500.00
37,500.00
10,500.00
1,350,000.00
17,000.00
25,000.00
HARGA SATUAN
(Rp)
4
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
Minyak Cat
Vernis Politur
Kabel NYM 3 X 2,5 mm
Pipa Listrik
Lot klem PVC 1/2 "
T. Dos PVC 1/2"
Bok PVC 1/2"
Isolatip
Box Sekring MCB 2A
Lampu
Lampu TL 10 Watt
Lampu Pijar 25 Watt
Stop Kontak 225 V
Saklar Tunggal 225 V
Saklar Ganda 225V
Pipa PVC 2 "
Pipa PVC 4 "
Pipa Galvanis 1/2 "
Pipa Galvanis 3/4 "
Seng Gelombang Alumanium
Seng Plat Alumanium
Kunci 1 slaag
Kunci 2 slaag
Espanyoli tanam
Engsel pintu 3x4
Engsel jendela 2x3
Tarikan jendela
Hak angin
Wastafel TOTO
Closed Duduk TOTO
Closed Jongkok
Mata Kran 1/2 "
Stop Kran 3/4 "
Pasangan Floor Drain Kuningan
Shower Cebo
Kipas Angin Besar ( VERNEKEL )
Kipas Angin Kecil ( PLASTIK )
Lambersering
Teakwood
Ltr
Ltr
M
Ujung
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
M
M
M
M
Lbr
Lbr
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
lbr
Lbr
9,000.00
15,500.00
5,000.00
3,000.00
400.00
350.00
300.00
6,000.00
350,000.00
18,500.00
5,000.00
7,500.00
50,000.00
15,000.00
35,000.00
15,000.00
35,000.00
10,500.00
15,000.00
48,500.00
40,000.00
50,000.00
84,000.00
35,000.00
7,000.00
5,000.00
5,000.00
5,000.00
650,000.00
1,550,000.00
155,000.00
35,000.00
50,000.00
25,000.00
135,000.00
1,000,500
245,000
32,500.00
88,500.00
40,000.00
45,000.00
50,000.00
60,000.00
DAFTAR ANALISA
A.
1
0.220
0.022
0.120
0.085
0.180
0.018
KG
Tukang
Kepala tukang
Pekerja
Mandor
Paku biasa
@
@
@
@
@
M3
1
0.100
0.010
0.070
0.004
0.030
0.375
0.220
0.022
0.120
0.085
0.180
0.018
KG
Tukang
Kepala tukang
Pekerja
Mandor
Paku tripleks
@
@
@
@
@
Lbr
Teakwood
0.100
0.010
=
=
=
=
=
=
Rp.
### =
( A + B1 )
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
11,000.00
1,320.00
4,800.00
3,825.00
1,764.00
22,709.00
24,300.00
47,009.00
4,700.90
51,709.90
Rp.
Rp.
Rp.
Rp.
Rp.
50,000
60,000
40,000
45,000
9,000
=
=
=
=
=
=
Rp.
88,500 =
( A + B1 )
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
5,000.00
600.00
2,800.00
157.50
270.00
8,827.50
33,187.50
42,015.00
4,201.50
46,216.50
Rp.
Rp.
Rp.
Rp.
Rp.
50,000
60,000
40,000
45,000
9,800
=
=
=
=
=
=
Rp.
### =
( A + B1 )
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
11,000.00
1,320.00
4,800.00
3,825.00
1,764.00
22,709.00
24,300.00
47,009.00
4,700.90
51,709.90
Rp.
Rp.
50,000 =
60,000 =
Rp.
Rp.
5,000.00
600.00
PEKERJAAN PLAFON
M2 PASANG RANGKA PLAFOND
KG
Tukang
Kepala tukang
Pekerja
Mandor
Paku biasa
@
@
@
@
@
M3
50,000
60,000
40,000
45,000
9,800
B.
1
Rp.
Rp.
Rp.
Rp.
Rp.
@
@
0.070
0.004
0.030
0.375
KG
Pekerja
Mandor
Paku tripleks
@
@
@
Lbr
Teakwood
1
0.100
0.010
0.070
0.004
0.030
3.125
0.020
0.002
0.020
0.001
1.050
0.050
40,000 =
45,000 =
10,500 =
=
Rp.
88,500 =
( A + B1 )
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,800.00
157.50
315.00
8,872.50
33,187.50
42,060.00
4,206.00
46,266.00
Rp.
Rp.
Rp.
Rp.
Rp.
50,000
60,000
40,000
45,000
10,500
=
=
=
=
=
=
Rp.
32,500 =
( A + B1 )
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
5,000.00
600.00
2,800.00
157.50
315.00
8,872.50
101,562.50
110,435.00
11,043.50
121,478.50
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
50,000
60,000
40,000
45,000
6,500
9,800
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,000.00
120.00
800.00
45.00
6,825.00
490.00
9,280.00
928.00
10,208.00
KG
Tukang
Kepala tukang
Pekerja
Mandor
Paku tripleks
@
@
@
@
@
Lbr
Lambersering
Rp.
Rp.
Rp.
M'
KG
Tukang
Kepala tukang
Pekerja
Mandor
List profil Sp3
Paku biasa
@
@
@
@
@
@
=
=
=
=
=
=
=
PEKERJAAN PINTU
M3 PEK.KOSEN PINTU
15.000
2.000
4.500
0.240
1.100
M3
Tukang
Kepala tukang
Pekerja
Mandor
@
@
@
@
Balok kayu
1
1.000
0.010
0.400
0.020
0.150
0.300
0.020
2.000
Rp.
Rp.
Rp.
Rp.
50,000
60,000
40,000
45,000
=
=
=
=
=
Rp.
### =
( A + B1 ) =
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
750,000.00
120,000.00
180,000.00
10,800.00
1,060,800.00
1,485,000.00
2,545,800.00
254,580.00
2,800,380.00
50,000
60,000
40,000
45,000
9,800
22,500
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
50,000.00
600.00
16,000.00
900.00
1,470.00
6,750.00
75,720.00
26,460.00
75,000.00
KG
Ltr
Tukang
Kepala tukang
Pekerja
Mandor
Paku biasa
Lem aibon
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
M3
Lbr
Balok kayu
Tripleks
@
@
Rp.
Rp.
=
=
=
=
=
=
=
### =
37,500 =
1
0.500
0.050
1.000
(A+B+B2+=
=
Rp.
Rp.
Rp.
177,180.00
17,718.00
194,898.00
50,000 =
60,000 =
84,000 =
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
25,000.00
3,000.00
84,000.00
112,000.00
11,200.00
123,200.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
6,000.00
720.00
7,000.00
13,720.00
1,372.00
15,092.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
8,250.00
17,500.00
10,500.00
1,680.00
10,400.00
1,440.00
49,770.00
4,977.00
54,747.00
BH
Tukang
Kepala tukang
Kunci tanam
@
@
@
Rp.
Rp.
Rp.
1
0.120
0.012
1.000
BH PAS.ENGSEL
BH
Tukang
Kepala tukang
Kunci tanam
@
@
@
Rp.
Rp.
Rp.
50,000 =
60,000 =
7,000 =
D.
1
7.500
1.000
0.210
0.028
0.260
0.032
PEKERJAAN PEMELIHARAAN
M2 Pas. Kramik lantai
BH
Tegel
M2
Spesi
Tukang
Kepala tukang
Pekerja
Mandor
LANTAI
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,100
17,500
50,000
60,000
40,000
45,000
=
=
=
=
=
=
=
0.220
0.022
0.120
0.085
0.180
0.018
KG
Tukang
Kepala tukang
Pekerja
Mandor
Paku biasa
@
@
@
@
@
M3
1
0.100
0.010
0.070
0.004
0.030
Rp.
Rp.
Rp.
Rp.
Rp.
50,000
60,000
40,000
45,000
9,800
=
=
=
=
=
=
Rp.
### =
( A + B1 )
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
11,000.00
1,320.00
4,800.00
3,825.00
1,764.00
22,709.00
24,300.00
47,009.00
4,700.90
51,709.90
Rp.
Rp.
Rp.
Rp.
Rp.
50,000
60,000
40,000
45,000
10,500
Rp.
Rp.
Rp.
Rp.
Rp.
5,000.00
600.00
2,800.00
157.50
315.00
KG
Tukang
Kepala tukang
Pekerja
Mandor
Paku tripleks
@
@
@
@
@
=
=
=
=
=
0.375
Lbr
Teakwood
=
88,500 =
( A + B1 )
=
Rp.
Rp.
Rp.
Rp.
Rp.
8,872.50
33,187.50
42,060.00
4,206.00
46,266.00
Rp.
Rp.
Rp.
Rp.
Rp.
50,000
60,000
40,000
45,000
10,500
=
=
=
=
=
=
Rp.
32,500 =
( A + B1 )
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
5,000.00
600.00
2,800.00
157.50
315.00
8,872.50
101,562.50
110,435.00
11,043.50
121,478.50
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
50,000
60,000
40,000
45,000
7,000
9,800
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,000.00
120.00
800.00
45.00
7,350.00
490.00
9,805.00
980.50
10,785.50
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,500.00
300.00
2,800.00
6,460.00
12,060.00
1,206.00
13,266.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
10,000.00
1,200.00
8,000.00
540.00
4,500.00
7,540.00
4,590.00
2,250.00
720.00
39,340.00
3,934.00
43,274.00
Rp.
1
0.100
0.010
0.070
0.004
0.030
3.125
KG
Tukang
Kepala tukang
Pekerja
Mandor
Paku tripleks
@
@
@
@
@
Lbr
Lambersering
M'
KG
Tukang
Kepala tukang
Pekerja
Mandor
List profil Sp3
Paku biasa
@
@
@
@
@
@
=
=
=
=
=
=
=
1
0.050
0.005
0.070
0.380
PEKERJAAN PENGECATAN
RUANG KADIS, WAKADIS, dan KaTU
M2 MENGECAT TEMBOK / PLAFOND 3X
KG
Tukang
Kepala tukang
Pekerja
Cat tembok
@
@
@
@
Rp.
Rp.
Rp.
Rp.
50,000
60,000
40,000
17,000
KG
KG
Ltr
KG
KG
Tukang
Kepala tukang
Pekerja
Mandor
Cat menie
Cat warna
Minyak cat
Dumpul kayu
Plamur kayu
@
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
=
=
=
=
50,000
60,000
40,000
45,000
25,000
26,000
9,000
15,000
8,000
=
=
=
=
=
=
=
=
=
=
0.200
0.020
0.200
0.010
0.230
KG
Tukang
Kepala tukang
Pekerja
Mandor
Politur Fernis
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
50,000
60,000
40,000
45,000
15,500
1
0.300
0.030
0.300
0.030
1.000
0.300
0.030
0.300
0.030
1.000
TTK
Tukang
Kepala tukang
Pekerja
Mandor
Instalasi Listrik
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
50,000
60,000
40,000
45,000
37,500
0.300
0.030
0.300
0.030
1.000
=
=
=
=
=
=
10,000.00
1,200.00
8,000.00
450.00
3,565.00
23,215.00
2,321.50
25,536.50
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
15,000.00
1,800.00
12,000.00
1,350.00
37,500.00
67,650.00
6,765.00
74,415.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
15,000.00
1,800.00
12,000.00
1,350.00
18,500.00
48,650.00
4,865.00
53,515.00
BH LAMPU
BH
Tukang
Kepala tukang
Pekerja
Mandor
Lampu
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
50,000
60,000
40,000
45,000
18,500
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
=
=
=
=
=
=
=
=
=
=
=
TTK
Tukang
Kepala tukang
Pekerja
Mandor
Instalasi Air
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
50,000
60,000
40,000
45,000
155,000
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
15,000.00
1,800.00
12,000.00
1,350.00
155,000.00
185,150.00
18,515.00
203,665.00
DAFTAR
HARGA
SATUAN
No
Jenis Pekerjaan
Volume / Satuan
II
A.
PEKERJAAN PERSIAPAN
1 Pas. Papan Proyek
2 Pembersihan Lokasi
3 Los kerja / Direksikeet
PEKERJAAN REHAB RUANG KADIS
PEKERJAAN PARTISI
1 Bongkaran partisi lama
2 Pas rangka partisi
3 Pas.partisi teakwood
B.
ls
ls
Unit
1.00 M2
1.00 M2
1
2
3
4
5
PEKERJAAN PLAFON
Bongkaran plafon lama
Pas. Rangka plafon
Pas. Plafon teakwood
Pas. Plafon lambersering
Pas. Listprofil
1.00
1.00
1.00
1.00
M2
M2
M2
M'
1
2
3
4
PEKERJAAN PINTU
Kosen
Pas. Daun pintu
Kunci
Engsel
1.00
1.00
1.00
1.00
M3
M2
bh
bh
C.
D.
III
1
2
3
4
5
No
Jenis Pekerjaan
A
IV
1
2
3
4
1.00 M2
Volume / Satuan
B
PEKERJAAN PENGECATAN
RUANG KADIS, WAKADIS, dan Ka.TU
Cat dinding
Cat plafond
Cat Kosen
Cat daun pintu
1.00
1.00
1.00
1.00
M2
M2
M2
M2
JADI
VI
VII
1.00 M'
1.00 ttk
1.00 bh
1.00 Titik
1.00 Unit
PEKERJAAN AKHIR
1 Pembersihan Akhir
UAN
JADI
Harga satuan
(Rp)
D
500,000.00
ls
51,709.90
46,216.50
ls
51,709.90
46,216.50
121,487.50
10,208.00
2,800,380.00
194,898.00
127,050.00
15,092.00
ls
54,747.00
ls
51,709.90
46,216.50
121,050.00
10,208.00
Harga satuan
(Rp)
D
13,266.00
13,266.00
43,274.00
43,274.00
25,536.50
74,415.00
53,515.00
203,665.00
ls
ls
Lokasi
Jenis Pekerjaan
II
A.
PEKERJAAN PERSIAPAN
1 Pas. Papan Proyek
2 Pembersihan Lokasi
3 Los kerja / Direksikeet
ls
ls
Unit
B.
1
2
3
4
5
PEKERJAAN PLAFON
Bongkaran plafon lama
Pas. Rangka plafon
Pas. Plafon teakwood
Pas. Plafon lambersering
Pas. Listprofil
1
2
3
4
PEKERJAAN PINTU
Kosen
Pas. Daun pintu
Kunci
Engsel
Harga satuan
(Rp)
D
Jumlah (Rp)
E
500,000.00
250,000.00
700,000.00
650,000.00
1,600,000.00
ls
51,709.90
46,216.50
950,000.00
8,620,040.33
7,704,290.55
17,274,330.88
1,050,000.00
10,797,027.12
5,989,658.40
9,621,810.00
852,368.00
28,310,863.52
208.80
129.60
79.20
83.50
M
M2
M2
M'
ls
51,709.90
46,216.50
121,487.50
10,208.00
0.18
6.72
2.00
6.00
M3
M2
bh
bh
2,800,380.00
194,898.00
127,050.00
15,092.00
504,068.40
1,309,714.56
254,100.00
90,552.00
2,158,434.96
ls
54,747.00
250,000.00
191,614.50
441,614.50
950,000.00
7,808,194.90
4,547,703.60
6,367,230.00
983,030.40
20,656,158.90
2,823,004.80
4,773,106.80
190,405.60
290,801.28
4,596,570.00
12,673,888.48
C.
D.
Volume /
Satuan
C
III
1
2
3
4
5
M
M2
M2
M'
ls
51,709.90
46,216.50
121,050.00
10,208.00
1
2
3
4
5
PEKERJAAN PENGECATAN
RUANG KADIS, WAKADIS, dan Ka.TU
Cat dinding
212.80 M2
Cat plafond
359.80 M2
Cat Kosen
4.40 M2
Cat daun pintu
6.72 M2
Cat list profil
180.00 M'
13,266.00
13,266.00
43,274.00
43,274.00
25,536.50
IV
VI
VII
14.00 ttk
12.00 bh
4.00 Titik
2.00 Unit
74,415.00
53,515.00
1,041,810.00
642,180.00
1,683,990.00
203,665.00
ls
814,660.00
750,000.00
1,564,660.00
ls
1,650,000.00
1,650,000.00
REKAPITULASI
No
I
II
A.
B.
C.
D.
III
IV
V
VI
VII
Jenis Pekerjaan
Jumlah Harga ( Rp )
PEKERJAAN PERSIAPAN
1,600,000.00
PEKERJAAN REHAB RUANG KADIS
PEKERJAAN PARTISI
17,274,330.88
PEKERJAAN PLAFON
28,310,863.52
PEKERJAAN PINTU
2,158,434.96
PEKERJAAN PEMELIHARAAN LANTAI
441,614.50
PEKERJAAN REHAB RUANG WAKADIS
PEKERJAAN PLAFON
20,656,158.90
PEKERJAAN PENGECATAN
RUANG KADIS, WAKADIS, dan Ka.TU
12,673,888.48
PEKERJAAN INSTALASI LISTRIK
1,683,990.00
PEKERJAAN INSTALASI AIR dan PEMEL. KM/WC
1,564,660.00
PEKERJAAN AKHIR
1,650,000.00
JUMLAH
88,013,941.24
PPN + JAB
11,881,882.07
TOTAL
99,895,823.31
DIBULATKAN
99,800,000.00
SEMBILAN PULUH SEMBILAN JUTA DELAPAN RATUS RIBU RUPIAH
Mengetahui,
CV. ARKASIH ABADI
ERNA A. TANAWALO
DIREKTRIS
THAMBRIN WAGIU
13.5
100
129
79
208
208.80
151.00
359.8
1,600,000.00
17,274,330.88
28,301,863.52
2,158,434.96
441,614.50
20,656,158.90
12,673,888.48
1,638,990.00
1,564,660.00
1,650,000.00
87,959,941.24
100,000,000.00
(0.20)