2017 04 Hasil Eauction

RINCIAN PENAWARAN PEKERJAAN
CV. MARNALA
PERBAIKAN RUMAH DINAS
HARGA SATUAN ( Rp ) JUMLAH HARGA ( Rp )

NO URAIAN PEKERJAAN VOL SAT KET
UPAH MATERIAL TOTAL UPAH MATERIAL TOTAL
I KACA PIRING NO. 08 ( KELAS IV B )
1 Cat Ulang Dinding Luar Sigma WS. Sagoo 99.22 M2 7,020.00 22,250.00 29,270.00 696,524.40 2,207,645.00 2,904,169.40 UP+MAT
2 Cat Ulang Dinding Dalam Sigma Emulsion Teratai 196.70 M2
7,020.00 15,950.00 22,970.00 1,380,834.00 3,137,365.00 4,518,199.00 UP+MAT
3 Cat Baru Plafond Sigma Emulsion White SLP 2.97 M2
7,860.00 21,050.00 28,910.00 23,344.20 62,518.50 85,862.70 UP+MAT
4 Cat Minyak Ulang Sigma Tera Bronze 75.58 M2 7,742.00 17,605.00 25,347.00 585,140.36 1,330,585.90 1,915,726.26 UP+MAT
5 Cat Minyak Baru Sigma Tera Bronze 4.41 M2 8,460.00 21,005.00 29,465.00 37,308.60 92,632.05 129,940.65 UP+MAT
6 Cat Bronze Indian Frame Nako 8 Daun + WD 10.00 Set 17,950.00 31,945.00 49,895.00 179,500.00 319,450.00 498,950.00 UP+MAT
7 Cat Bronze Indian Teralis/Lubang 4.00 Bh 14,930.00 21,695.00 36,625.00 59,720.00 86,780.00 146,500.00 UP+MAT
8 Cat Pinoguard Teak 8.00 M2 7,046.00 13,995.00 21,041.00 56,368.00 111,960.00 168,328.00 UP+MAT
9 Ganti Frame Nako 8 Daun + Jeruji Dilas Cat Bronze 2.00 Set 60,160.00 268,195.00 328,355.00 120,320.00 536,390.00 656,710.00 UP+MAT
10 Ganti Kaca Sisir 3 mm ( 10x75 cm ) 4.00 Lbr 10,020.00 15,000.00 25,020.00 40,080.00 60,000.00 100,080.00 UP+MAT
11 Ganti Kaca Nako 5 mm ( 15x75 cm ) 3.00 Lbr 10,020.00 15,000.00 25,020.00 30,060.00 45,000.00 75,060.00 UP+MAT
12 Ganti Plywood Plafond 3,6 mm 2.97 M2
24,600.00 30,500.00 55,100.00 73,062.00 90,585.00 163,647.00 UP+MAT
13 Ganti Plywood Daun Pintu 2.00 Lbr 50,100.00 82,000.00 132,100.00 100,200.00 164,000.00 264,200.00 UP+MAT
14 Ganti Afur Bak Mandi 1.00 Bh 14,900.00 35,000.00 49,900.00 14,900.00 35,000.00 49,900.00 UP+MAT
15 Ganti Pintu Lemari Dapur 5.00 Bh 25,110.00 95,716.67 120,826.67 125,550.00 478,583.33 604,133.33 UP+MAT
16 Ganti Handle Pintu Lemari Dapur 5.00 Bh 5,160.00 7,500.00 12,660.00 25,800.00 37,500.00 63,300.00 UP+MAT
17 Ganti Kunci Solid SES ( 5870 SS SES ) 1.00 Set 54,200.00 250,000.00 304,200.00 54,200.00 250,000.00 304,200.00 UP+MAT
18 Ganti Kawat Kassa Matr'l PKT 37.00 M2 12,750.00 0.00 12,750.00 471,750.00 0.00 471,750.00 UP
19 Ganti List Kawat Kassa 30.00 M1
10,740.00 10,562.50 21,302.50 322,200.00 316,875.00 639,075.00 UP+MAT
20 Ganti Formica Lapis Daun Pintu KM 2.00 Lbr 56,200.00 122,500.00 178,700.00 112,400.00 245,000.00 357,400.00 UP+MAT
21 Ganti Kusen Ulin 5/14 4.40 M1
17,600.00 76,500.00 94,100.00 77,440.00 336,600.00 414,040.00 UP+MAT
22 Pembersihan Plint Lantai Teraso 70.00 M1 7,566.00 3,500.00 11,066.00 529,620.00 245,000.00 774,620.00 UP+MAT
23 Poles Lantai Teraso 79.90 M2
26,502.60 5,250.00 31,752.60 2,117,557.74 419,475.00 2,537,032.74 UP+MAT
24 Bongkar + Pasang Parit Tritis 5.00 M1
10,000.00 25,000.00 35,000.00 50,000.00 125,000.00 175,000.00 UP+MAT
25 Service Parit Teritis 12.00 M1 12,000.00 10,000.00 22,000.00 144,000.00 120,000.00 264,000.00 UP+MAT
26 Ganti Jepit Udang 5.00 Bh 7,600.00 5,000.00 12,600.00 38,000.00 25,000.00 63,000.00 UP+MAT
27 Bongkar Keramik Teras Belakang Roman KW I 30/30 2.00 M2
24,400.00 0.00 24,400.00 48,800.00 0.00 48,800.00 UP
1 / 45
CV. MARNALA

28 Pasang Keramik Teras Belakang Roman KW I 30/30 2.00 M2 44,256.00 147,770.00 192,026.00 88,512.00 295,540.00 384,052.00 UP+MAT
29 Pasang Batako Penahan Tanah T=20 cm + Plester Aci 1 Sisi 8.00 M1 16,360.00 29,725.00 46,085.00 130,880.00 237,800.00 368,680.00 UP+MAT
30 Pas. Teralis Lubang Bingkai Plate Strip 3x25mm teralis Φ10, Uk 48x75cm 2.00 M2
44,100.00 70,434.00 114,534.00 88,200.00 140,868.00 229,068.00 UP+MAT
31 Urugan Pasir Dipadatkan 2.00 M2
51,000.00 60,000.00 111,000.00 102,000.00 120,000.00 222,000.00 UP+MAT
32 Bongkar Rabat T = 7 cm Cam 1:2:3 22.00 M2 24,400.00 0.00 24,400.00 536,800.00 0.00 536,800.00 UP
33 Cor Rabat T=7 cm Camp 1:2:3 22.00 M2
22,647.31 73,125.15 95,772.46 498,240.82 1,608,753.30 2,106,994.12 UP+MAT
34 Cor Jalan Masuk Cam 1:2:3, Tebal = 10 cm 0.70 M3
313,960.00 994,900.00 1,308,860.00 219,772.00 696,430.00 916,202.00 UP+MAT
28 Pembersihan 1.00 Ls 250,000.00 0.00 250,000.00 250,000.00 0.00 250,000.00 UP
TOTAL HARGA - I 9,429,084.12 13,978,336.08 23,407,420.20
II JL. KECUBUNG NO. 12 ( KELAS IV B )
1 Kupas Cat Dinding Luar dengan Remover 90.22 M2 6,710.00 7,805.00 14,515.00 605,376.20 704,167.10 1,309,543.30 UP+MAT
2 Lapisan Alkali WS. Sigma Utama 90.22 M2
6,620.00 10,400.00 17,020.00 597,256.40 938,288.00 1,535,544.40 UP+MAT
3 Cat Baru Dinding Luar Sigma utama WS. Sagoo 90.22 M2
8,400.00 27,050.00 35,450.00 757,848.00 2,440,451.00 3,198,299.00 UP+MAT
4 Cat Ulang Dinding Dalam Sigma Emulsion Teratai 196.70 M2 7,020.00 15,950.00 22,970.00 1,380,834.00 3,137,365.00 4,518,199.00 UP+MAT
5 Cat Minyak Ulang Sigma Utama Tera Bronze 15.60 M2
7,742.00 17,605.00 25,347.00 120,775.20 274,638.00 395,413.20 UP+MAT
6 Cat Minyak Baru Sigma Utama Tera Bronze 64.38 M2
8,460.00 21,005.00 29,465.00 544,654.80 1,352,301.90 1,896,956.70 UP+MAT
7 Cat Baru Plafond Sigma Emulsion White SLP 5.94 M2 7,860.00 21,050.00 28,910.00 46,688.40 125,037.00 171,725.40 UP+MAT
8 Cat Ulang Plafond Sigma Emulsion White SLP 108.19 M2 7,140.00 17,650.00 24,790.00 772,476.60 1,909,553.50 2,682,030.10 UP+MAT
9 Cat Ulang Teralis Silver Bronze 4.00 Bh 14,930.00 21,695.00 36,625.00 59,720.00 86,780.00 146,500.00 UP+MAT
11 Ganti Kunci SES ( 8.204 AC ) Solid Bronze 8.00 Set 54,200.00 200,000.00 254,200.00 433,600.00 1,600,000.00 2,033,600.00 UP+MAT
13 Ganti Frame Nako 8 Daun + Jeruji Dilas Cat Bronze 9.00 Set 60,160.00 268,195.00 328,355.00 541,440.00 2,413,755.00 2,955,195.00 UP+MAT
16 Ganti Kaca Mati Polos 5 mm (52x77cm) 2.00 Lbr 10,020.00 15,000.00 25,020.00 20,040.00 30,000.00 50,040.00 UP+MAT
17,600.00 76,500.00 94,100.00 116,160.00 504,900.00 621,060.00 UP+MAT
18 Ganti Kusen Ulin 3/15 (Kisi-Kisi) 6.40 M1 17,600.00 66,000.00 83,600.00 112,640.00 422,400.00 535,040.00 UP+MAT
2 / 45
CV. MARNALA

19 Ganti Plywood 3,6 mm Lapis Daun Pintu 7.00 Lbr 50,100.00 82,000.00 132,100.00 350,700.00 574,000.00 924,700.00 UP+MAT
20 Ganti Plywood Plafond 3,6 mm 5.94 M2 24,600.00 30,500.00 55,100.00 146,124.00 181,170.00 327,294.00 UP+MAT
21 Ganti Handle Lemari Dapur 9.00 Set 5,160.00 7,500.00 12,660.00 46,440.00 67,500.00 113,940.00 UP+MAT
22 Ganti Jepit Udang 9.00 Set 7,600.00 5,000.00 12,600.00 68,400.00 45,000.00 113,400.00 UP+MAT
24 Ganti List kawat Kassa 2/3 30.00 M1
10,740.00 10,562.50 21,302.50 322,200.00 316,875.00 639,075.00 UP+MAT
25 Bongkar Keramik Meja Dapur, Washtafel, Lantai Kamar mandi 15.70 M2
24,400.00 0.00 24,400.00 383,080.00 0.00 383,080.00 UP
26 Pasang Keramik Meja Dapur Washtafel, Lantai Kamar mandi 15.70 M2
44,256.00 147,770.00 192,026.00 694,819.20 2,319,989.00 3,014,808.20 UP+MAT
27 Ganti Floor Drain San - Ei 1.00 Set 49,900.00 200,000.00 249,900.00 49,900.00 200,000.00 249,900.00 UP+MAT
28 Ganti Tempat Sabun TOTO 161 1.00 Buah 78,600.00 210,000.00 288,600.00 78,600.00 210,000.00 288,600.00 UP+MAT
29 Ganti Dinding Roster 20/20 6.00 M2
39,800.00 154,175.00 193,975.00 238,800.00 925,050.00 1,163,850.00 UP+MAT
30 Service Parit Keliling 15.00 M1 12,000.00 10,000.00 22,000.00 180,000.00 150,000.00 330,000.00 UP+MAT
31 Bongkar Rabat T = 7 cm Cam 1:2:3 (tanpa tulangan) 22.00 M2
24,400.00 0.00 24,400.00 536,800.00 0.00 536,800.00 UP
22,647.31 73,125.15 95,772.46 498,240.82 1,608,753.30 2,106,994.12 UP+MAT
33 Bongkar + Pasang Baru Parit Teritis Batako + Plester Aci 20/20 14.00 M1
16,360.00 29,725.00 46,085.00 229,040.00 416,150.00 645,190.00 UP+MAT
34 Pembersihan dan Bongkar Sisa Bangunan 2.00 M3 50,000.00 0.00 50,000.00 100,000.00 0.00 100,000.00 UP
35 Cabut Dynabolt Φ 8x60 mm + Perapian 20.00 Bh 10,000.00 15,000.00 25,000.00 200,000.00 300,000.00 500,000.00 UP+MAT
36 Ganti Plywood 3,6 mm Lapis Formika daun Pintu Kamar Mandi 1.00 Lbr 59,220.00 172,000.00 231,220.00 59,220.00 172,000.00 231,220.00 UP+MAT
38 Buang Sampah Beton Ex. Bongkaran 5.00 M3
50,000.00 0.00 50,000.00 250,000.00 0.00 250,000.00 UP
TOTAL HARGA - II 11,631,153.62 24,341,958.80 35,973,112.42
III JL. KECUBUNG NO. 32 ( KELAS IV A )
7,742.00 17,605.00 25,347.00 98,787.92 224,639.80 323,427.72 UP+MAT
4 Ganti Plywood Plafond 3,6 mm 2.97 M2
24,600.00 30,500.00 55,100.00 73,062.00 90,585.00 163,647.00 UP+MAT
5 Bongkar Atap Sirap 180.00 M2
3,000.00 0.00 3,000.00 540,000.00 0.00 540,000.00 UP
3 / 45
CV. MARNALA

6 Pasang Kasau Kapur 4/6 & Reng 3/4 + teer 180.00 M2 15,350.00 79,490.00 94,840.00 2,763,000.00 14,308,200.00 17,071,200.00 UP+MAT
7 Pasang Atap Metal Surya Roof Hitam Berpasir 180.00 M2
13,070.00 133,850.00 146,920.00 2,352,600.00 24,093,000.00 26,445,600.00 UP+MAT
8 Pasang Listplank Papan Kapur 2,5/10 + 2,.5/15 cm 58.00 M1
14,900.00 49,412.50 64,312.50 864,200.00 2,865,925.00 3,730,125.00 UP+MAT
9 Ganti Listplank Kapur 3/25 cm 8.00 M1 28,000.00 55,850.00 83,850.00 224,000.00 446,800.00 670,800.00 UP+MAT
10 Pasang Bubungan Metal Type C Berpasir Surya Roof 40.00 M1
10,970.00 88,250.00 99,220.00 438,800.00 3,530,000.00 3,968,800.00 UP+MAT
TOTAL HARGA - III 7,779,228.12 45,997,657.80 53,776,885.92
IV JL. KEMUNING NO.04 (KELAS IV B)
6,620.00 10,400.00 17,020.00 656,836.40 1,031,888.00 1,688,724.40 UP+MAT
3 Cat Baru Dinding Luar Sigma utama WS. Sagoo 99.22 M2
8,400.00 27,050.00 35,450.00 833,448.00 2,683,901.00 3,517,349.00 UP+MAT
5 Cat Air Ulang Plafond Sigma Emulsion White SLP ( Plafond Luar Saja) 51.06 M2
7,140.00 17,650.00 24,790.00 364,568.40 901,209.00 1,265,777.40 UP+MAT
6 Cat Baru Plafond Sigma Emulsion White SLP 5.94 M2
7,860.00 21,050.00 28,910.00 46,688.40 125,037.00 171,725.40 UP+MAT
7,742.00 17,605.00 25,347.00 607,050.22 1,380,408.05 1,987,458.27 UP+MAT
18 Ganti Handle Lemari Dapur 9.00 Bh 5,160.00 7,500.00 12,660.00 46,440.00 67,500.00 113,940.00 UP+MAT
20 Ganti Kunci SES ( 8.204 AC ) Solid Bronze 8.00 Set 54,200.00 200,000.00 254,200.00 433,600.00 1,600,000.00 2,033,600.00 UP+MAT
4 / 45
CV. MARNALA

22 Ganti List Kassa 2/3 32.00 M1 10,740.00 10,562.50 21,302.50 343,680.00 338,000.00 681,680.00 UP+MAT
23 Ganti Floor Drain San - Ei Standard 1.00 Set 49,900.00 200,000.00 249,900.00 49,900.00 200,000.00 249,900.00 UP+MAT
24 Ganti Dinding Roster 2.00 M2
39,800.00 154,175.00 193,975.00 79,600.00 308,350.00 387,950.00 UP+MAT
17,600.00 76,500.00 94,100.00 77,440.00 336,600.00 414,040.00 UP+MAT
27 Bongkar Bangunan Tambahan Atap Seng Dinding Seng 11.00 M2
15,000.00 0.00 15,000.00 165,000.00 0.00 165,000.00 UP
28 Buang Sampah Beton Ex. Bongkaran 4.00 M3
50,000.00 0.00 50,000.00 200,000.00 0.00 200,000.00 UP
29 Pembersihan Plint Lantai Teraso 79.00 M1 7,566.00 3,500.00 11,066.00 597,714.00 276,500.00 874,214.00 UP+MAT
30 Bongkar Jalan Masuk T = 10 Cm 0.60 M3 639,630.00 0.00 639,630.00 383,778.00 0.00 383,778.00 UP
26,502.60 5,250.00 31,752.60 2,406,966.13 476,805.00 2,883,771.13 UP+MAT
32 Bongkar Rabat T = 7 cm Cam 1:2:3 4.50 M2 24,400.00 0.00 24,400.00 109,800.00 0.00 109,800.00 UP
22,647.31 73,125.15 95,772.46 101,912.90 329,063.18 430,976.07 UP+MAT
34 Service Daun Pintu Sulit Buka Tutup 2.00 Bh 12,500.00 25,000.00 37,500.00 25,000.00 50,000.00 75,000.00 UP+MAT
35 Service Parit Teritis 20/20 10.00 M1
12,000.00 10,000.00 22,000.00 120,000.00 100,000.00 220,000.00 UP+MAT
36 Cor Jalan Masuk Cam 1:2:3, Tebal = 10 cm 1.60 M3 313,960.00 994,900.00 1,308,860.00 502,336.00 1,591,840.00 2,094,176.00 UP+MAT
37 Pasang Batako Penahan Tanah T=20 cm + Plester Aci 1 Sisi 8.00 M1 16,360.00 29,725.00 46,085.00 130,880.00 237,800.00 368,680.00 UP+MAT
TOTAL HARGA - IV 8,384,575.05 10,851,184.18 32,118,036.92
V JL. LILY NO.17 (KELAS IV B)
7,742.00 17,605.00 25,347.00 92,904.00 211,260.00 304,164.00 UP+MAT
3 Cat Minyak Baru Sigma Tera Bronze 13.50 M2
8,460.00 21,005.00 29,465.00 114,210.00 283,567.50 397,777.50 UP+MAT
4 Bongkar Atap Sirap 176.30 M2 3,000.00 0.00 3,000.00 528,900.00 0.00 528,900.00 UP
5 Pasang Kasau Kapur 4/6 & Reng 3/4 + teer Indian 176.30 M2 15,350.00 79,490.00 94,840.00 2,706,205.00 14,014,087.00 16,720,292.00 UP+MAT
6 Pasang Atap Metal Surya Roof Hitam Berpasir 176.30 M2
13,070.00 133,850.00 146,920.00 2,304,241.00 23,597,755.00 25,901,996.00 UP+MAT
7 Pasang Listplank Papan Kapur 2,5/10 + 2,.5/15 cm 50.50 M1
14,900.00 49,412.50 64,312.50 752,450.00 2,495,331.25 3,247,781.25 UP+MAT
8 Pasang Bubungan Metal Type C Berpasir Surya Roof 34.70 M1 10,970.00 88,250.00 99,220.00 380,659.00 3,062,275.00 3,442,934.00 UP+MAT
5 / 45
CV. MARNALA

9 Ganti Lapis Plafond Plywood 3,6 mm 2.29 M2 24,600.00 30,500.00 55,100.00 56,334.00 69,845.00 126,179.00 UP+MAT
10 Pembersihan 1.00 Ls 250,000.00 250,000.00 250,000.00 0.00 250,000.00 UP
TOTAL HARGA - V 7,209,247.20 43,796,639.25 51,005,886.45
VI JL. MAWAR NO.05 (KELAS IV A)
6,620.00 10,400.00 17,020.00 656,836.40 1,031,888.00 1,688,724.40 UP+MAT
3 Cat Baru Dinding Luar Sigma utama WS. Sagoo 99.22 M2 8,400.00 27,050.00 35,450.00 833,448.00 2,683,901.00 3,517,349.00 UP+MAT
4 Kupas Cat Dinding Dalam dengan Remover 216.38 M2
6,710.00 7,805.00 14,515.00 1,451,909.80 1,688,845.90 3,140,755.70 UP+MAT
5 Cat Baru Dinding Dalam Sigma Uatama Emulsion Teratai 216.38 M2
8,400.00 19,350.00 27,750.00 1,817,592.00 4,186,953.00 6,004,545.00 UP+MAT
6 Cat Air Ulang Plafond Sigma Emulsion SW.SLP 87.88 M2 7,140.00 17,650.00 24,790.00 627,463.20 1,551,082.00 2,178,545.20 UP+MAT
7 Cat Baru Plafond Sigma Emulsion White SLP 35.52 M2 7,860.00 21,050.00 28,910.00 279,187.20 747,696.00 1,026,883.20 UP+MAT
7,742.00 17,605.00 25,347.00 389,654.86 886,059.65 1,275,714.51 UP+MAT
9 Cat Minyak Baru Sigma Tera Bronze 33.27 M2
8,460.00 21,005.00 29,465.00 281,464.20 698,836.35 980,300.55 UP+MAT
11 Cat Pinoguard Teak 8.00 M2
7,046.00 13,995.00 21,041.00 56,368.00 111,960.00 168,328.00 UP+MAT
12 Ganti Frame Nako 8 Daun + Jeruji Dilas Cat Bronze 11.00 Bh 60,160.00 268,195.00 328,355.00 661,760.00 2,950,145.00 3,611,905.00 UP+MAT
13 Ganti Plywood Plafond 3,6 mm 35.52 M2 24,600.00 30,500.00 55,100.00 873,792.00 1,083,360.00 1,957,152.00 UP+MAT
14 Ganti Plywood Daun Pintu 16.00 Lbr 50,100.00 82,000.00 132,100.00 801,600.00 1,312,000.00 2,113,600.00 UP+MAT
17 Ganti Kunci SES (8.204 AC ) Solid Bronze 10.00 Set 54,200.00 200,000.00 254,200.00 542,000.00 2,000,000.00 2,542,000.00 UP+MAT
19 Ganti Kawat Nyamuk Matr'l PKT 37.00 M2
12,750.00 0.00 12,750.00 471,750.00 0.00 471,750.00 UP
20 List Kawat Nyamuk Kayu Kapur 2/3 48.00 M1 10,740.00 10,562.50 21,302.50 515,520.00 507,000.00 1,022,520.00 UP+MAT
21 Poles Lantai Teraso 90.22 M2 26,502.60 5,250.00 31,752.60 2,391,064.57 473,655.00 2,864,719.57 UP+MAT
22 Pembersihan Plin Teraso 93.60 M1
7,566.00 3,500.00 11,066.00 708,177.60 327,600.00 1,035,777.60 UP+MAT
23 Buat dan stel Kusen Ulin 5/14 14.00 M1
17,600.00 76,500.00 94,100.00 246,400.00 1,071,000.00 1,317,400.00 UP+MAT
24 Ganti Pintu Lemari Dapur Plywoo 18 mm Lapis Teakwood + Engsel 9.00 Set 25,110.00 95,716.67 120,826.67 225,990.00 861,450.00 1,087,440.00 UP+MAT
6 / 45
CV. MARNALA

Piano Uk 40x65 cm
28 Ganti Plywood 3,6 mm Lapis Formika daun Pintu Kamar Mandi 1.00 Lbr 59,220.00 172,000.00 231,220.00 59,220.00 172,000.00 231,220.00 UP+MAT
31 Plester Dinding 2,5 cm Camp 1: 4 + Acian 2.00 M2
46,000.00 26,026.00 72,026.00 92,000.00 52,052.00 144,052.00 UP+MAT
32 Service Parit Keliling 20.00 M1 12,000.00 10,000.00 22,000.00 240,000.00 200,000.00 440,000.00 UP+MAT
33 Bongkar Parit Batu Gunung Uk, 15x35x60x70 cm (22 M) 6.46 M3
280,800.00 0.00 280,800.00 1,813,968.00 0.00 1,813,968.00 UP
34 Pasang Parit Batu Gunung ex. Palu uk. 15x35x60x70 cm (22 M) 6.46 M3
208,200.00 714,600.00 922,800.00 1,344,972.00 4,616,316.00 5,961,288.00 UP+MAT
35 Bongkar Keramik Lantai Keramik Kamar Mandi I & Meja Dapur 5.00 M2 24,400.00 0.00 24,400.00 122,000.00 0.00 122,000.00 UP
36 Pasang Keramik Roman 20/20 KW 1 Lantai KM & Meja Dapur 5.00 M2
45,600.00 137,770.00 183,370.00 228,000.00 688,850.00 916,850.00 UP+MAT
37 Pasang Floor Drain San - Ei Standard 1.00 Set 49,900.00 200,000.00 249,900.00 49,900.00 200,000.00 249,900.00 UP+MAT
38 Bongkar Lantai Beton di atas rabat t=15 cm 1.01 M3
639,630.00 0.00 639,630.00 646,026.30 0.00 646,026.30 UP
39 Cabut Tongkat Ex. Rumah Tambahan Ulin 5/10 Panjang 80 cm 23.00 Bh 12,000.00 0.00 12,000.00 276,000.00 0.00 276,000.00 UP
40 Bongkar Rabat Tebal 7 cm Cam 1:2:3 6.00 M2
24,400.00 0.00 24,400.00 146,400.00 0.00 146,400.00 UP
41 Cor Rabat T=7cm Camp 1:2:3 6.00 M2
22,647.31 73,125.15 95,772.46 135,883.86 438,750.90 574,634.76 UP+MAT
42 Pasang Closed Duduk TOTO seri CW 421J/SW 420 JP + ACC 1.00 Set 131,000.00 2,100,000.00 2,231,000.00 131,000.00 2,100,000.00 2,231,000.00 UP+MAT
43 Isi Spesi Rabat Retak Pertemuan Antara Rabat Dengan Dinding 1x7 cm 15.00 M1 7,500.00 12,500.00 20,000.00 112,500.00 187,500.00 300,000.00 UP+MAT
44 Ganti Lisplank Kapur 2,5/15 12.00 M1
12,500.00 22,000.00 34,500.00 150,000.00 264,000.00 414,000.00 UP+MAT
TOTAL HARGA - VI 17,511,973.79 29,067,545.90 56,366,527.09
VII JL. MELATI NO.44 (KELAS IV B)
7 / 45
CV. MARNALA

5 Cat Minyak Ulang Sigma Utama Tera Bronze 71.60 M2 7,742.00 17,605.00 25,347.00 554,327.20 1,260,518.00 1,814,845.20 UP+MAT
6 Cat Minyak Baru Sigma Utama Tera Bronze 8.40 M2
8,460.00 21,005.00 29,465.00 71,064.00 176,442.00 247,506.00 UP+MAT
19 Ganti Kawat Kassa Matr'l PKT 12.00 M2
12,750.00 0.00 12,750.00 153,000.00 0.00 153,000.00 UP
20 Ganti List Kawat Kassa 3/4 8.00 M1
10,740.00 10,562.50 21,302.50 85,920.00 84,500.00 170,420.00 UP+MAT
21 Ganti daun pintu double plywood 3,6 mm rangka ulin 4/10, bagian 2.00 Unit 150,000.00 950,000.00 1,100,000.00 300,000.00 1,900,000.00 2,200,000.00 UP+MAT
dalam lapis formica + engsel SES 3x4" uk. 77x210 cm
22 Pembersihan Plin Lantai Teraso 70.00 M1 7,566.00 3,500.00 11,066.00 529,620.00 245,000.00 774,620.00 UP+MAT
26,502.60 5,250.00 31,752.60 2,093,705.40 414,750.00 2,508,455.40 UP+MAT
24 Kupas Wallpaper + Pembersihan Lem 40.00 M2
9,500.00 7,000.00 16,500.00 380,000.00 280,000.00 660,000.00 UP+MAT
25 Ganti Pintu Lemari Dapur Plywoo 18 mm Lapis Teakwood + Engsel 3.00 Set 25,110.00 95,716.67 120,826.67 75,330.00 287,150.00 362,480.00 UP+MAT
Piano Uk 40x65 cm
26 Ganti Keramik Roman KW 1 30/30 6.00 M2 44,256.00 147,770.00 192,026.00 265,536.00 886,620.00 1,152,156.00 UP+MAT
28 Bongkar Parit Batu Gunung Uk, 15x35x60x70 cm (22 M) 6.46 M3 280,800.00 0.00 280,800.00 1,813,968.00 0.00 1,813,968.00 UP
8 / 45
CV. MARNALA

29 Pasang Parit Batu Gunung ex. Palu uk. 15x35x60x70 cm (22 M) 6.46 M3 208,200.00 714,600.00 922,800.00 1,344,972.00 4,616,316.00 5,961,288.00 UP+MAT
30 Bongkar Rabat T-7 cm Camp 1:2:3 15.00 M2
24,400.00 0.00 24,400.00 366,000.00 0.00 366,000.00 UP
22,647.31 73,125.15 95,772.46 339,709.65 1,096,877.25 1,436,586.90 UP+MAT
32 Service Parit Teritis 20/20 10.00 M1 12,000.00 10,000.00 22,000.00 120,000.00 100,000.00 220,000.00 UP+MAT
33 Bongkar Keramik KM 1 & KM2 27.09 M2 24,400.00 0.00 24,400.00 660,996.00 0.00 660,996.00 UP+MAT
34 Pasang Keramik KM1 + KM2 Material Keramik PKT semen pasir Kont. 27.09 M2 44,256.00 45,000.00 89,256.00 1,198,895.04 1,219,050.00 2,417,945.04 UP+MAT
35 Ganti Closed Duduk TOTO seri CW 421J/SW 420 JP + ACC 1.00 Set 131,000.00 2,100,000.00 2,231,000.00 131,000.00 2,100,000.00 2,231,000.00 UP+MAT
36 Ganti Floor Drain San - Ei 2.00 Set 49,900.00 200,000.00 249,900.00 99,800.00 400,000.00 499,800.00 UP+MAT
37 Pasang tempat Sabun TOTO S 161 2.00 Buah 78,600.00 210,000.00 288,600.00 157,200.00 420,000.00 577,200.00 UP+MAT
38 Pasang Closed Jongkok TOTO Standard 1.00 Unit 200,400.00 350,000.00 550,400.00 200,400.00 350,000.00 550,400.00 UP+MAT
TOTAL HARGA - VII 15,446,408.29 26,970,390.75 42,416,799.04
GRAND TOTAL HARGA 295,064,668.05
PEMBULATAN 295,065,000.00
Bontang, 20 April 2017

CV. MARNALA
FRITHOH ASIMAH SILALAHI

DIREKTRIS
9 / 45
CV. MARNALA ANALISA HARGA SATUAN BAHAN DAN UPAH
SATUAN
BIAYA SATUAN
UPAH BIAYA BAHAN
UPAH BAHAN JUMLAH BIAYA
NO URAIAN PEKERJAAN
( Rp. ( Rp. )
( Rp. )
) ( Rp. )
( Rp. )
01 1 M2 CAT ULANG DINDING LUAR SIGMA UTAMA WS. SAGOO
Material
0.1800 Ltr Cat Sigma Utama WS. Sagoo 120,000.00 21,600.00 21,600.00
0.0700 Bh Amplas 5,000.00 350.00 350.00
0.0150 Bh Rol Kuas 20,000.00 300.00 300.00
Tenaga
0.0280 Ho Pekerja 90,000.00 2,520.00 2,520.00
0.0420 Ho Tukang Cat 100,000.00 4,200.00 4,200.00
0.0025 Jam Mandor 120,000.00 300.00 300.00
JUMLAH 7,020.00 22,250.00 29,270.00
02 1 M2 CAT BARU DINDING LUAR SIGMA UTAMA WS. SAGOO
Material
0.2200 Ltr Cat Sigma Utama WS. Sagoo 120,000.00 26,400.00 26,400.00
0.0700 Bh Amplas 5,000.00 350.00 350.00
0.0150 Bh Rol Kuas 20,000.00 300.00 300.00
Tenaga
0.0200 Ho Pekerja 90,000.00 1,800.00 1,800.00
0.0630 Ho Tukang Cat 100,000.00 6,300.00 6,300.00
0.0025 Jam Mandor 120,000.00 300.00 300.00
JUMLAH 8,400.00 27,050.00 35,450.00
03 1 M2 CAT ULANG DINDING DALAM SIGMA UTAMA EMULSION TERATAI
Material
0.1800 Ltr Cat Sigma Emulsion Teratai 85,000.00 15,300.00 15,300.00
0.0700 Bh Amplas 5,000.00 350.00 350.00
0.0150 Bh Rol Kuas 20,000.00 300.00 300.00
Tenaga
0.0280 Ho Pekerja 90,000.00 2,520.00 2,520.00
0.0420 Ho Tukang Cat 100,000.00 4,200.00 4,200.00
0.0025 Jam Mandor 120,000.00 300.00 300.00
JUMLAH 7,020.00 15,950.00 22,970.00
04 1 M2 CAT BARU PLAFOND SIGMA EMULSION WHITE SLP
Material
0.2400 Ltr Cat Sigma Emulsion White SLP 85,000.00 20,400.00 20,400.00
0.0700 Bh Amplas 5,000.00 350.00 350.00
0.0150 Bh Rol Kuas 20,000.00 300.00 300.00
Tenaga
0.0700 Ho Pekerja 90,000.00 6,300.00 6,300.00
0.0120 Ho Tukang Cat 100,000.00 1,200.00 1,200.00
0.0030 Jam Mandor 120,000.00 360.00 360.00
JUMLAH 7,860.00 21,050.00 28,910.00
05 1 M2 CAT ULANG PLAFOND SIGMA EMULSION WHITE SLP
Material
0.2000 Ltr Cat Sigma Emulsion White SLP 85,000.00 17,000.00 17,000.00
Page 10 of 45
SATUAN
BIAYA SATUAN
UPAH BIAYA BAHAN
NO URAIAN PEKERJAAN
( Rp. ( Rp. )
( Rp. )
) ( Rp. )
( Rp. )
0.0700 Bh Amplas 5,000.00 350.00 350.00
0.0150 Bh Rol Kuas 20,000.00 300.00 300.00
Tenaga
0.0400 Ho Pekerja 90,000.00 3,600.00 3,600.00
0.0330 Ho Tukang Cat 100,000.00 3,300.00 3,300.00
0.0020 Jam Mandor 120,000.00 240.00 240.00
JUMLAH 7,140.00 17,650.00 24,790.00
06 1 M2 CAT MINYAK ULANG SIGMA TERA BRONZE
Material
0.2000 Ltr Cat Sigma Tera Bronze 85,000.00 17,000.00 17,000.00
0.0700 Bh Amplas 5,000.00 350.00 350.00
0.0150 Bh Kuas 17,000.00 255.00 255.00
Tenaga
0.0350 Ho Pekerja 90,000.00 3,150.00 3,150.00
0.0410 Ho Tukang Cat 100,000.00 4,100.00 4,100.00
0.0041 Jam Mandor 120,000.00 492.00 492.00
JUMLAH 7,742.00 17,605.00 25,347.00
07 1 M2 CAT MINYAK BARU SIGMA TERA BRONZE
Material
0.2400 Ltr Cat Sigma Tera Bronze 85,000.00 20,400.00 20,400.00
0.0700 Bh Amplas 5,000.00 350.00 350.00
0.0150 Bh Kuas 17,000.00 255.00 255.00
Tenaga
0.0380 Ho Pekerja 90,000.00 3,420.00 3,420.00
0.0450 Ho Tukang Cat 100,000.00 4,500.00 4,500.00
0.0045 Jam Mandor 120,000.00 540.00 540.00
JUMLAH 8,460.00 21,005.00 29,465.00
08 1 M2 LAPISAN ALKALI WS. SIGMA UTAMA
Material
0.1500 Ltr Cat Alkali Sigma Utama 65,000.00 9,750.00 9,750.00
0.0700 Bh Amplas 5,000.00 350.00 350.00
0.0150 Bh Rol Kuas 20,000.00 300.00 300.00
Tenaga
0.0300 Ho Pekerja 90,000.00 2,700.00 2,700.00
0.0350 Ho Tukang Cat 100,000.00 3,500.00 3,500.00
0.0035 Jam Mandor 120,000.00 420.00 420.00
JUMLAH 6,620.00 10,400.00 17,020.00
09 1 M2 KUPAS CAT DENGAN REMOVER
Material
0.1600 Ltr Cat Remover 45,000.00 7,200.00 7,200.00
0.0700 Bh Amplas 5,000.00 350.00 350.00
0.0150 Bh Kuas 17,000.00 255.00 255.00
Tenaga
Page 11 of 45
SATUAN
BIAYA SATUAN
UPAH BIAYA BAHAN
NO URAIAN PEKERJAAN
( Rp. ( Rp. )
( Rp. )
) ( Rp. )
( Rp. )
0.0310 Ho Pekerja 90,000.00 2,790.00 2,790.00
0.0350 Ho Tukang Cat 100,000.00 3,500.00 3,500.00
0.0035 Jam Mandor 120,000.00 420.00 420.00
JUMLAH 6,710.00 7,805.00 14,515.00
10 1 SET CAT BRONZE INDIAN FRAME NAKO 8 DAUN + WD
Material
0.4000 Ltr Cat Bronze Indian 50,000.00 20,000.00 20,000.00
0.3500 Bh Amplas 5,000.00 1,750.00 1,750.00
0.0850 Bh Kuas 17,000.00 1,445.00 1,445.00
0.2500 Btl WD 35,000.00 8,750.00 8,750.00
Tenaga
0.0750 Ho Pekerja 90,000.00 6,750.00 6,750.00
0.1000 Ho Tukang Cat 100,000.00 10,000.00 10,000.00
0.0100 Jam Mandor 120,000.00 1,200.00 1,200.00
JUMLAH 17,950.00 31,945.00 49,895.00
11 1 BUAH CAT BRONZE INDIAN TERALIS / LUBANG
Material
0.3700 Ltr Cat Bronze Indian 50,000.00 18,500.00 18,500.00
0.3500 Bh Amplas 5,000.00 1,750.00 1,750.00
0.0850 Bh Kuas 17,000.00 1,445.00 1,445.00
Tenaga
0.0570 Ho Pekerja 90,000.00 5,130.00 5,130.00
0.0875 Ho Tukang Cat 100,000.00 8,750.00 8,750.00
0.0088 Jam Mandor 120,000.00 1,050.00 1,050.00
JUMLAH 14,930.00 21,695.00 36,625.00
12 1 M2 CAT PINOGUARD TEAK
Material
0.2400 Ltr Cat Pinoguard 45,000.00 10,800.00 10,800.00
0.3500 Bh Amplas 5,000.00 1,750.00 1,750.00
0.0850 Bh Kuas 17,000.00 1,445.00 1,445.00
Tenaga
0.0310 Ho Pekerja 90,000.00 2,790.00 2,790.00
0.0380 Ho Tukang Cat 100,000.00 3,800.00 3,800.00
0.0038 Jam Mandor 120,000.00 456.00 456.00
JUMLAH 7,046.00 13,995.00 21,041.00
13 1 SET GANTI FRAME NAKO 8 DAUN + JERUJI DILAS CAT BRONZE
Material
1.0000 Set Frame Nako 215,000.00 215,000.00 215,000.00
0.4000 Ltr Cat Bronze 50,000.00 20,000.00 20,000.00
0.3500 Bh Amplas 5,000.00 1,750.00 1,750.00
0.0850 Bh Kuas 17,000.00 1,445.00 1,445.00
1.0000 Ls Pengelasan 30,000.00 30,000.00 30,000.00
Tenaga
Page 12 of 45
SATUAN
BIAYA SATUAN
UPAH BIAYA BAHAN
NO URAIAN PEKERJAAN
( Rp. ( Rp. )
( Rp. )
) ( Rp. )
( Rp. )
0.1700 Ho Pekerja 90,000.00 15,300.00 15,300.00
0.1550 Ho Tukang Cat 100,000.00 15,500.00 15,500.00
0.2500 Ho Tukang Kayu 110,000.00 27,500.00 27,500.00
0.0155 Jam Mandor 120,000.00 1,860.00 1,860.00
JUMLAH 60,160.00 268,195.00 328,355.00
14 1 LEMBAR GANTI KACA SISIR 3 MM (10X75 CM)

Material
1.0000 Lbr Kaca Sisir 3 mm 15,000.00 15,000.00 15,000.00
Tenaga
0.0300 Ho Pekerja 90,000.00 2,700.00 2,700.00
0.0600 Ho Tukang Kayu 110,000.00 6,600.00 6,600.00
0.0060 Jam Mandor 120,000.00 720.00 720.00
JUMLAH 10,020.00 15,000.00 25,020.00
15 1 LEMBAR GANTI KACA NAKO 5 MM (15X75 CM)
Material
1.0000 Lbr Kaca Nako 5 mm 15,000.00 15,000.00 15,000.00
Tenaga
0.0300 Ho Pekerja 90,000.00 2,700.00 2,700.00
0.0600 Ho Tukang Kayu 110,000.00 6,600.00 6,600.00
0.0060 Jam Mandor 120,000.00 720.00 720.00
JUMLAH 10,020.00 15,000.00 25,020.00
16 1 SET GANTI KUNCI SOLID SES (5870SS SES)
Material
1.0000 Set Kunci Solid SES (5870SS SES) 250,000.00 250,000.00 250,000.00
Tenaga
0.0600 Ho Pekerja 90,000.00 5,400.00 5,400.00
0.4000 Ho Tukang Kayu 110,000.00 44,000.00 44,000.00
0.0400 Jam Mandor 120,000.00 4,800.00 4,800.00
JUMLAH 54,200.00 250,000.00 304,200.00
17 1 SET GANTI KUNCI SES (8.204 AC) SOLID BRONZE
Material
1.0000 Lbr Kunci SES (8.204 AC) Solid 200,000.00 200,000.00 200,000.00
Tenaga
0.0600 Ho Pekerja 90,000.00 5,400.00 5,400.00
0.4000 Ho Tukang Kayu 110,000.00 44,000.00 44,000.00
0.0400 Jam Mandor 120,000.00 4,800.00 4,800.00
JUMLAH 54,200.00 200,000.00 254,200.00
18 1 SET PASANG HANDLE PINTU LEMARI DAPUR
Material
1.0000 Set Pasang Handle Lemari 7,500.00 7,500.00 7,500.00
Tenaga
Page 13 of 45
SATUAN
BIAYA SATUAN
UPAH BIAYA BAHAN
NO URAIAN PEKERJAAN
( Rp. ( Rp. )
( Rp. )
) ( Rp. )
( Rp. )
0.0370 Ho Pekerja 90,000.00 3,330.00 3,330.00
0.0150 Ho Tukang Kayu 110,000.00 1,650.00 1,650.00
0.0015 Jam Mandor 120,000.00 180.00 180.00
JUMLAH 5,160.00 7,500.00 12,660.00
19 1 BUAH GANTI AFUR BAK MANDI KUNINGAN
Material
1.0000 Bh Afur Kuningan Bak Mandi 35,000.00 35,000.00 35,000.00
Tenaga
0.0300 Ho Pekerja 90,000.00 2,700.00 2,700.00
0.1000 Ho Tukang Kayu 110,000.00 11,000.00 11,000.00
0.0100 Jam Mandor 120,000.00 1,200.00 1,200.00
JUMLAH 14,900.00 35,000.00 49,900.00
20 1 BUAH GANTI JEPIT UDANG
Material
1.0000 Bh Jepit Udang 5,000.00 5,000.00 5,000.00
Tenaga
0.0370 Ho Pekerja 90,000.00 3,330.00 3,330.00
0.0350 Ho Tukang Kayu 110,000.00 3,850.00 3,850.00
0.0035 Jam Mandor 120,000.00 420.00 420.00
JUMLAH 7,600.00 5,000.00 12,600.00
21 1 PASANG GANTI ENGSEL SES 3X4"
Material
1.0000 Psg Engsel SES 4" 35,000.00 35,000.00 35,000.00
Tenaga
0.0600 Ho Pekerja 90,000.00 5,400.00 5,400.00
0.1300 Ho Tukang Kayu 110,000.00 14,300.00 14,300.00
0.0013 Jam Mandor 120,000.00 156.00 156.00
JUMLAH 19,856.00 35,000.00 54,856.00
22 1 SET GANTI WASHTAFEL + ACC
Material
1.0000 Set Washtafel 17,000.00 17,000.00 17,000.00
Tenaga
0.3000 Ho Pekerja 90,000.00 27,000.00 27,000.00
0.6000 Ho Tukang Batu 110,000.00 66,000.00 66,000.00
0.0800 Jam Mandor 120,000.00 9,600.00 9,600.00
JUMLAH 102,600.00 17,000.00 119,600.00
23 1 BUAH PASANG TEMPAT SABUN TOTO S 161
Material
1.0000 Bh Tempat Sabun TOTO S 161 210,000.00 210,000.00 210,000.00
Tenaga
0.0600 Ho Pekerja 90,000.00 5,400.00 5,400.00
0.6000 Ho Tukang Kayu 110,000.00 66,000.00 66,000.00
Page 14 of 45
SATUAN
BIAYA SATUAN
UPAH BIAYA BAHAN
NO URAIAN PEKERJAAN
( Rp. ( Rp. )
( Rp. )
) ( Rp. )
( Rp. )
0.0600 Jam Mandor 120,000.00 7,200.00 7,200.00
JUMLAH 78,600.00 210,000.00 288,600.00
24 1 BUAH PASANG FLOOR DRAIN SAN-EI
Material
1.0000 Bh Floor Drain SAN-EI 200,000.00 200,000.00 200,000.00
Tenaga
0.0800 Ho Pekerja 90,000.00 7,200.00 7,200.00
0.3500 Ho Tukang Batu 110,000.00 38,500.00 38,500.00
0.0350 Jam Mandor 120,000.00 4,200.00 4,200.00
JUMLAH 49,900.00 200,000.00 249,900.00
25 1 SET PASANG CLOSED DUDUK TOTO SERI : CW 421 J/SW 420 JP + ACC
Material
1.0000 Bh Closed Duduk TOTO CW 421 J 2,100,000.00 2,100,000.00 2,100,000.00
Tenaga
0.1000 Ho Pekerja 90,000.00 9,000.00 9,000.00
1.0000 Ho Tukang Batu 110,000.00 110,000.00 110,000.00
0.1000 Jam Mandor 120,000.00 12,000.00 12,000.00
JUMLAH 131,000.00 2,100,000.00 2,231,000.00
26 1 SET PASANG CLOSED JONGKOK TOTO STANDARD
Material
1.0000 Bh Closed Jongkok TOTO 350,000.00 350,000.00 350,000.00
Tenaga
0.6000 Ho Pekerja 90,000.00 54,000.00 54,000.00
1.2000 Ho Tukang Batu 110,000.00 132,000.00 132,000.00
0.1200 Jam Mandor 120,000.00 14,400.00 14,400.00
JUMLAH 200,400.00 350,000.00 550,400.00
27 1 M2 GANTI PLYWOOD PLAFOND
Material
0.3800 Lbr Plywood 3,6 mm 75,000.00 28,500.00 28,500.00
0.1000 Kg Paku Plywood 20,000.00 2,000.00 2,000.00
Tenaga
0.0700 Ho Pekerja 90,000.00 6,300.00 6,300.00
0.1500 Ho Tukang Kayu 110,000.00 16,500.00 16,500.00
0.0150 Jam Mandor 120,000.00 1,800.00 1,800.00
JUMLAH 24,600.00 30,500.00 55,100.00
28 1 LEMBAR GANTI PLYWOOD DAUN PINTU
Material
1.0000 Lbr Plywood 3,6 mm 75,000.00 75,000.00 75,000.00
0.3500 Bh Paku Plywood 20,000.00 7,000.00 7,000.00
Tenaga
0.1500 Ho Pekerja 90,000.00 13,500.00 13,500.00
0.3000 Ho Tukang Kayu 110,000.00 33,000.00 33,000.00
0.0300 Jam Mandor 120,000.00 3,600.00 3,600.00
Page 15 of 45
SATUAN
BIAYA SATUAN
UPAH BIAYA BAHAN
NO URAIAN PEKERJAAN
( Rp. ( Rp. )
( Rp. )
) ( Rp. )
( Rp. )
JUMLAH 50,100.00 82,000.00 132,100.00
29 1 LEMBAR GANTI FORMIKA LAPIS PINTU KAMAR MANDI
Material
1.0000 Lbr Formika 90,000.00 90,000.00 90,000.00
5.8000 M 1
Les Formika 5,500.00 31,900.00 31,900.00
0.0300 Kg Paku Plywood 20,000.00 600.00 600.00
Tenaga
0.1500 Ho Pekerja 90,000.00 13,500.00 13,500.00
0.3500 Ho Tukang Kayu 110,000.00 38,500.00 38,500.00
0.0350 Jam Mandor 120,000.00 4,200.00 4,200.00
JUMLAH 56,200.00 122,500.00 178,700.00
30 1 M2 GANTI KUSEN ULIN 5/14

Material
1.0500 M1 Kusen Ulin 5/14 70,000.00 73,500.00 73,500.00
0.1500 Bh Paku Ulin 20,000.00 3,000.00 3,000.00
Tenaga
0.0600 Ho Pekerja 90,000.00 5,400.00 5,400.00
0.1000 Ho Tukang Kayu 110,000.00 11,000.00 11,000.00
0.0100 Jam Mandor 120,000.00 1,200.00 1,200.00
JUMLAH 17,600.00 76,500.00 94,100.00
31 1 M2 GANTI KAWAT NYAMUK ( MATR'L PKT)
Tenaga
0.0400 Ho Pekerja 90,000.00 3,600.00 3,600.00
0.0750 Ho Tukang Kayu 110,000.00 8,250.00 8,250.00
0.0075 Jam Mandor 120,000.00 900.00 900.00
JUMLAH 12,750.00 0.00 12,750.00
32 1 M GANTI LIST KAWAT NYAMUK 3/4
1
Material
0.2750 Btg List Kapur 3/4 30,000.00 8,250.00 8,250.00
0.0500 Bh Paku Plywood 20,000.00 1,000.00 1,000.00
Tenaga
0.0380 Ho Pekerja 90,000.00 3,420.00 3,420.00
0.0700 Ho Tukang Kayu 110,000.00 7,700.00 7,700.00
0.0070 Jam Mandor 120,000.00 840.00 840.00
JUMLAH 11,960.00 9,250.00 21,210.00
33 1 M1 GANTI LIST KAYU KAPUR 2/3
Material
0.2750 M1 List Kayu Kapur 2/3 27,500.00 7,562.50 7,562.50
0.1500 Bh Paku Plywood 20,000.00 3,000.00 3,000.00
Tenaga
Page 16 of 45
SATUAN
BIAYA SATUAN
UPAH BIAYA BAHAN
NO URAIAN PEKERJAAN
( Rp. ( Rp. )
( Rp. )
) ( Rp. )
( Rp. )
0.0380 Ho Pekerja 90,000.00 3,420.00 3,420.00
0.0600 Ho Tukang Kayu 110,000.00 6,600.00 6,600.00
0.0060 Jam Mandor 120,000.00 720.00 720.00
JUMLAH 10,740.00 10,562.50 21,302.50
34 1 M GANTI KUSEN ULIN 3/15
2
Material
1.0500 M1 Kusen Ulin 3/15 60,000.00 63,000.00 63,000.00
0.1500 Bh Paku Ulin 20,000.00 3,000.00 3,000.00
Tenaga
0.0600 Ho Pekerja 90,000.00 5,400.00 5,400.00
0.1000 Ho Tukang Kayu 110,000.00 11,000.00 11,000.00
0.0100 Jam Mandor 120,000.00 1,200.00 1,200.00
JUMLAH 17,600.00 66,000.00 83,600.00
35 1 UNIT GANTI PINTU DOUBLE PLYWOOD RANGKA KAPUR 3/10

Material
2.0000 Lbr Plywood 75,000.00 150,000.00 150,000.00
4.0000 Btg Balok Kapur 3/10 45,000.00 180,000.00 180,000.00
0.3500 Bh Paku Biasa 17,000.00 5,950.00 5,950.00
Tenaga
0.5500 Ho Pekerja 90,000.00 49,500.00 49,500.00
0.8000 Ho Tukang Kayu 110,000.00 88,000.00 88,000.00
0.0800 Jam Mandor 120,000.00 9,600.00 9,600.00
JUMLAH 147,100.00 335,950.00 483,050.00
36 1 UNIT GANTI PINTU LEMARI DAPUR PLYWOOD 18 MM LAPIS TEAKWOOD + ENGSEL PIANO UK. 40 X 65
Material
0.2000 Lbr Plywood 18 mm 220,000.00 44,000.00 44,000.00
0.1667 Lbr Teakwood 85,000.00 14,166.67 14,166.67
1.0000 Ea Engsel Piano 35,000.00 35,000.00 35,000.00
0.1500 Bh Paku Biasa 17,000.00 2,550.00 2,550.00
Tenaga
0.0350 Ho Pekerja 90,000.00 3,150.00 3,150.00
0.1800 Ho Tukang Kayu 110,000.00 19,800.00 19,800.00
0.0180 Jam Mandor 120,000.00 2,160.00 2,160.00
JUMLAH 25,110.00 95,716.67 120,826.67
37 1 M1 GANTI KUSEN LEMARI DAPUR 4/6
Material
0.2750 Btg Balok Kapur 4/6 40,000.00 11,000.00 11,000.00
0.0800 Bh Paku Ulin 17,000.00 1,360.00 1,360.00
Tenaga
0.0600 Ho Pekerja 90,000.00 5,400.00 5,400.00
0.1000 Ho Tukang Kayu 110,000.00 11,000.00 11,000.00
0.0100 Jam Mandor 120,000.00 1,200.00 1,200.00
Page 17 of 45
SATUAN
BIAYA SATUAN
UPAH BIAYA BAHAN
NO URAIAN PEKERJAAN
( Rp. ( Rp. )
( Rp. )
) ( Rp. )
( Rp. )
JUMLAH 17,600.00 12,360.00 29,960.00
38 1 M GANTI LISPLANK 3/25
1
Material
0.2750 Lbr Papan Kapur 3/25 200,000.00 55,000.00 55,000.00
0.0500 Bh Paku Ulin 17,000.00 850.00 850.00
Tenaga
0.0400 Ho Pekerja 90,000.00 3,600.00 3,600.00
0.2000 Ho Tukang Kayu 110,000.00 22,000.00 22,000.00
0.0200 Jam Mandor 120,000.00 2,400.00 2,400.00
JUMLAH 28,000.00 55,850.00 83,850.00
39 1 M3 PEKERJAAN PENGECORAN CAMP 1:2:3
Material
350.0000 Sak Semen Tonase 1,400.00 490,000.00 490,000.00
0.8100 M 3
Koral Palu 380,000.00 307,800.00 307,800.00
0.5400 M 3
Pasir Palu 365,000.00 197,100.00 197,100.00
Tenaga
1.6500 Ho Pekerja 90,000.00 148,500.00 148,500.00
0.3000 Ho Tukang Batu 110,000.00 33,000.00 33,000.00
0.0830 Ho Mandor 120,000.00 9,960.00 9,960.00
3.5000 Jam Molen 35,000.00 122,500.00 122,500.00
JUMLAH 313,960.00 994,900.00 1,308,860.00
40 1 M2 PASANG DINDING BATAKO PENAHAN TANAH + PLESTER ACI SATU SISI
Material
13.0000 Bh Batako 2,500.00 32,500.00 32,500.00
15.0000 Kg Semen Tonase 1,400.00 21,000.00 21,000.00
0.0350 M 3
Pasir Palu 365,000.00 12,775.00 12,775.00
Tenaga
0.3000 Ho Pekerja 90,000.00 27,000.00 27,000.00
0.1000 Ho Tukang Batu 110,000.00 11,000.00 11,000.00
0.0150 Ho Mandor 120,000.00 1,800.00 1,800.00
JUMLAH 39,800.00 66,275.00 106,075.00
41 1 M2 PEKERJAAN PENGECORAN RABAT BETON CAMP 1:2:3, T = 7 CM
Material
25.7250 Sak Semen Tonase 1,400.00 36,015.00 36,015.00
0.0595 M3 Koral Palu 380,000.00 22,623.30 22,623.30
0.0397 M 3
Pasir Palu 365,000.00 14,486.85 14,486.85
Tenaga
0.1213 Ho Pekerja 90,000.00 10,914.75 10,914.75
0.0221 Ho Tukang Kayu 110,000.00 2,425.50 2,425.50
0.0061 Ho Mandor 120,000.00 732.06 732.06
0.2450 Jam Molen 35,000.00 8,575.00 8,575.00
JUMLAH 22,647.31 73,125.15 95,772.46
Page 18 of 45
SATUAN
BIAYA SATUAN
UPAH BIAYA BAHAN
NO URAIAN PEKERJAAN
( Rp. ( Rp. )
( Rp. )
) ( Rp. )
( Rp. )
42 1 M2 PEKERJAAN KERAMIK ROMAN 30 X 30 CM KW I
Material
1.0000 Duz Keramik Roman 30x30 KW I 130,000.00 130,000.00 130,000.00
8.0000 Kg Semen Tonase 1,400.00 11,200.00 11,200.00
0.0180 M 3
Pasir Palu 365,000.00 6,570.00 6,570.00
Tenaga
0.1000 Ho Pekerja 90,000.00 9,000.00 9,000.00
0.3000 Ho Tukang Batu 110,000.00 33,000.00 33,000.00
0.0188 Ho Mandor 120,000.00 2,256.00 2,256.00
JUMLAH 44,256.00 147,770.00 192,026.00
43 1 M2 PASANG KASO KAPUR 4/6 & RENG 3/4 + TEER

Material
0.0105 M3 Balok Kapur 4/6 4,800,000.00 50,400.00 50,400.00
0.0048 M 3
Balok Kapur 3/4 4,800,000.00 23,040.00 23,040.00
0.1500 Kg Paku Biasa 17,000.00 2,550.00 2,550.00
0.1000 Ltr Ter Indian 35,000.00 3,500.00 3,500.00
Tenaga
0.0350 Ho Pekerja 90,000.00 3,150.00 3,150.00
0.1000 Ho Tukang Kayu 110,000.00 11,000.00 11,000.00
0.0100 Ho Mandor 120,000.00 1,200.00 1,200.00
JUMLAH 15,350.00 79,490.00 94,840.00
44 1 M2 PASANG ATAP SURAY ROOF HITAM BERPASIR
Material
1.7000 Lbr Surya Roof Berpasir 78,000.00 132,600.00 132,600.00
0.0500 Kg Paku Atap 25,000.00 1,250.00 1,250.00
Tenaga
0.0300 Ho Pekerja 90,000.00 2,700.00 2,700.00
0.0850 Ho Tukang Kayu 110,000.00 9,350.00 9,350.00
0.0085 Ho Mandor 120,000.00 1,020.00 1,020.00
JUMLAH 13,070.00 133,850.00 146,920.00
45 1 M1 PASANG BUBUNGAN SURYA ROOF TYPE C BERPASIR
Material
2.5000 Lbr Bubungan C Surya Roof Berpasi 35,000.00 87,500.00 87,500.00
0.0300 Kg Paku Atap 25,000.00 750.00 750.00
Tenaga
0.0270 Ho Pekerja 90,000.00 2,430.00 2,430.00
0.0700 Ho Tukang Kayu 110,000.00 7,700.00 7,700.00
0.0070 Ho Mandor 120,000.00 840.00 840.00
JUMLAH 10,970.00 88,250.00 99,220.00
46 1 M2 PASANG PAPAN KAPUR 2,5/110 + 2,5/15 CM
Material
Page 19 of 45
SATUAN
BIAYA SATUAN
UPAH BIAYA BAHAN
NO URAIAN PEKERJAAN
( Rp. ( Rp. )
( Rp. )
) ( Rp. )
( Rp. )
0.2625 Lbr Papan Kapur 2,5/10 90,000.00 23,625.00 23,625.00
0.2625 Lbr Papan Kapur 2,5/15 95,000.00 24,937.50 24,937.50
0.0500 Kg Paku Biasa 17,000.00 850.00 850.00
Tenaga
0.0300 Ho Pekerja 90,000.00 2,700.00 2,700.00
0.1000 Ho Tukang Kayu 110,000.00 11,000.00 11,000.00
0.0100 Ho Mandor 120,000.00 1,200.00 1,200.00
JUMLAH 14,900.00 49,412.50 64,312.50
47 1 M2 PEKERJAAN KERAMIK ROMAN 20 X 20 CM KW I
Material
1.0000 Duz Keramik Roman 20x20 KW I 120,000.00 120,000.00 120,000.00
8.0000 Kg Semen Tonase 1,400.00 11,200.00 11,200.00
0.0180 M3 Pasir Palu 365,000.00 6,570.00 6,570.00
Tenaga
0.1000 Ho Pekerja 90,000.00 9,000.00 9,000.00
0.3000 Ho Tukang Batu 110,000.00 33,000.00 33,000.00
0.0300 Ho Mandor 120,000.00 3,600.00 3,600.00
JUMLAH 45,600.00 137,770.00 183,370.00
48 1 M1 PEMBERSIHAN PLINT LANTAI TERASO

Material
0.1000 Ltr Zat Pembersih Teraso 35,000.00 3,500.00 3,500.00
Tenaga
0.0800 Ho Pekerja 90,000.00 7,200.00 7,200.00
0.0030 Ho Tukang Batu 110,000.00 330.00 330.00
0.0003 Ho Mandor 120,000.00 36.00 36.00
JUMLAH 7,566.00 3,500.00 11,066.00
49 1 M2 POLES LANTAI TERASO
Material
0.1500 Ltr Zat Pembersih Teraso 35,000.00 5,250.00 5,250.00
Tenaga
0.0400 Ho Pekerja 90,000.00 3,600.00 3,600.00
0.0033 Ho Tukang Batu 110,000.00 363.00 363.00
0.0003 Ho Mandor 120,000.00 39.60 39.60
0.7500 jam Alat Poles 30,000.00 22,500.00 22,500.00
JUMLAH 26,502.60 5,250.00 31,752.60
50 1 M3 PASANG PARIT BATU GUNUNG EX PALU UK. 15x35x60x70 CM
Material
1.1000 M3 Batu Gunung 220,000.00 242,000.00 242,000.00
202.0000 Kg Semen Tonase 1,400.00 282,800.00 282,800.00
0.5200 M 3
Pasir Palu 365,000.00 189,800.00 189,800.00
Tenaga
Page 20 of 45
SATUAN
BIAYA SATUAN
UPAH BIAYA BAHAN
NO URAIAN PEKERJAAN
( Rp. ( Rp. )
( Rp. )
) ( Rp. )
( Rp. )
1.5000 Ho Pekerja 90,000.00 135,000.00 135,000.00
0.6000 Ho Tukang Batu 110,000.00 66,000.00 66,000.00
0.0600 Ho Mandor 120,000.00 7,200.00 7,200.00
JUMLAH 208,200.00 714,600.00 922,800.00
51 1 M PEKERJAAN PENGECORAN CAMP 1:2:3 DENGAN WIREMES M6
3
Material
380.00 Sak Semen Tonase 1,400.00 532,000.00 532,000.00
0.8100 M3 Koral Palu 380,000.00 307,800.00 307,800.00
0.5400 M 3
Pasir Palu 365,000.00 197,100.00 197,100.00
14.2900 M 2
Wiremesh M6 35,000.00 500,150.00 500,150.00
0.0700 M3 Bagesting 2,800,000.00 196,000.00 196,000.00
Tenaga
1.6500 Ho Pekerja 90,000.00 148,500.00 148,500.00
0.3000 Ho Tukang Batu 110,000.00 33,000.00 33,000.00
0.0830 Ho Mandor 120,000.00 9,960.00 9,960.00
3.5000 Jam Molen 35,000.00 122,500.00 122,500.00
JUMLAH 313,960.00 1,733,050.00 2,047,010.00
51 1 M2 PEKERJAAN BONGKAR KERAMIK
Tenaga
0.2000 Ho Pekerja 110,000.00 22,000.00 22,000.00
0.0200 Ho Mandor 120,000.00 2,400.00 2,400.00
JUMLAH 24,400.00 0.00 24,400.00
52 1 M1 PASANG BATAKO PENAHAN TANAH T=20 CM + PLESTER + ACI
Material
5.50 Bh Batako 2,500.00 13,750.00 13,750.00
0.0150 M3 Pasir Palu 365,000.00 5,475.00 5,475.00
7.5000 Kg Semen Tonase 1,400.00 10,500.00 10,500.00
Tenaga
0.1200 Ho Pekerja 90,000.00 10,800.00 10,800.00
0.0440 Ho Tukang Batu 110,000.00 4,840.00 4,840.00
0.0060 Ho Mandor 120,000.00 720.00 720.00
JUMLAH 16,360.00 29,725.00 46,085.00
53 1 BUAH PASANG TERALIS DIA 10 MM UK. 48X75 CM
Material
5.2445 Kg Besi Beton 12,000.00 62,934.00 62,934.00
0.3000 Kg Kawat Las 25,000.00 7,500.00 7,500.00
Tenaga
0.0700 Ho Pekerja 90,000.00 6,300.00 6,300.00
0.2500 Ho Tukang Las 150,000.00 37,500.00 37,500.00
0.0025 Ho Mandor 120,000.00 300.00 300.00
JUMLAH 44,100.00 70,434.00 114,534.00
54 1 M3 MENGURUG PASIR URUG DIPADATKAN
Material
Page 21 of 45
SATUAN
BIAYA SATUAN
UPAH BIAYA BAHAN
NO URAIAN PEKERJAAN
( Rp. ( Rp. )
( Rp. )
) ( Rp. )
( Rp. )
1.2000 M3 Pasir Urug 50,000.00 60,000.00 60,000.00
Tenaga
0.5000 Ho Pekerja 90,000.00 45,000.00 45,000.00
0.0500 Ho Mandor 120,000.00 6,000.00 6,000.00
JUMLAH 51,000.00 60,000.00 111,000.00
55 1 M2 MEMASANG DINDING ROSTER 20/20
Material
36.0000 Bh Roster 20x20 3,500.00 126,000.00 126,000.00
11.0000 Kg Semen Tonase 1,400.00 15,400.00 15,400.00
0.0350 M3 Pasir Palu 365,000.00 12,775.00 12,775.00
Tenaga
0.3000 Ho Pekerja 90,000.00 27,000.00 27,000.00
0.1000 Ho Tukang Batu 110,000.00 11,000.00 11,000.00
0.0150 Ho Mandor 120,000.00 1,800.00 1,800.00
JUMLAH 39,800.00 154,175.00 193,975.00
56 1 LEMBAR GANTI PLYWOOD DAUN PINTU
Material
1.0000 Lbr Plywood 3,6 mm 75,000.00 75,000.00 75,000.00
0.3500 Bh Paku Plywood 20,000.00 7,000.00 7,000.00
1.0000 Lbr Formika 90,000.00 90,000.00 90,000.00
Tenaga
0.1700 Ho Pekerja 90,000.00 15,300.00 15,300.00
0.3600 Ho Tukang Kayu 110,000.00 39,600.00 39,600.00
0.0360 Jam Mandor 120,000.00 4,320.00 4,320.00
JUMLAH 59,220.00 172,000.00 231,220.00
57 1 M2 MEMBONGKAR ATAP SIRAP
Tenaga
0.0200 Ho Pekerja 90,000.00 1,800.00 1,800.00
0.0100 Jam Mandor 120,000.00 1,200.00 1,200.00
JUMLAH 3,000.00 0.00 3,000.00
58 1 M2 MEMBONGKAR PASANGAN BATU GUNUNG
Tenaga
3.0000 Ho Pekerja 90,000.00 270,000.00 270,000.00
0.0900 Jam Mandor 120,000.00 10,800.00 10,800.00
JUMLAH 280,800.00 0.00 280,800.00
59 1 M2 PELESTERAN DINDING CAMP 1:4+ ACIAN
Material
11.2900 Kg Semen Tonase 1,400.00 15,806.00 15,806.00
0.0280 M 3
Pasir Palu 365,000.00 10,220.00 10,220.00
Tenaga
0.2500 Ho Pekerja 90,000.00 22,500.00 22,500.00
0.2000 Ho Tukang Batu 110,000.00 22,000.00 22,000.00
0.0125 Ho Mandor 120,000.00 1,500.00 1,500.00
Page 22 of 45
SATUAN
BIAYA SATUAN
UPAH BIAYA BAHAN
NO URAIAN PEKERJAAN
( Rp. ( Rp. )
( Rp. )
) ( Rp. )
( Rp. )
JUMLAH 46,000.00 26,026.00 72,026.00
60 1 M PEKERJAAN PEMBONGKARAN BETON JALAN MASUK
23
Tenaga
6.6670 Ho Pekerja 90,000.00 600,030.00 600,030.00
0.3300 Ho Mandor 120,000.00 39,600.00 39,600.00
JUMLAH 639,630.00 0.00 639,630.00
61 1 M2 CAT BARU DINDING DALAM SIGMA UTAMA EMULSION TERATAI
Material
0.2200 Ltr Cat Sigma Emulsion Teratai 85,000.00 18,700.00 18,700.00
0.0700 Bh Amplas 5,000.00 350.00 350.00
0.0150 Bh Rol Kuas 20,000.00 300.00 300.00
Tenaga
0.0200 Ho Pekerja 90,000.00 1,800.00 1,800.00
0.0630 Ho Tukang Cat 100,000.00 6,300.00 6,300.00
0.0025 Jam Mandor 120,000.00 300.00 300.00
JUMLAH 8,400.00 19,350.00 27,750.00
BONTANG,20 APRIL 2017

CV. MARNALA

DIREKTRIS
Page 23 of 45
DAFTAR HARGA SATUAN
CV. MARNALA
UPAH, BAHAN DAN PERALATAN KERJA
HARGA UPAH
HARGA BAHAN HARGA ALAT
NO JENIS BAHAN SATUAN
( Rp. ) ( Rp. )
( Rp.)
a b c d e f
I. HARGA SATUAN UPAH KERJA
1 Pekerja HO 90,000.00
2 Tukang Batu HO 110,000.00
3 Tukang Kayu HO 110,000.00
4 Tukang Cat HO 100,000.00
5 Tukang Besi HO 110,000.00
6 Tuakang Las HO 150,000.00
7 Mandor HO 120,000.00
II. HARGA SATUAN BAHAN PASIR - PASANGAN
1 Pasir Palu M3 365,000.00
2 Koral Palu M3 380,000.00
3 Semen Tonase Kg 1,400.00
4 Batako Bh 2,500.00
5 Keramik Roman 30 x 30 cm KW I Duz 130,000.00
6 Keramik Roman 20 x 20 cm KW I M 3
120,000.00
7 Batu Gunung M3 220,000.00
8 Pasir Urug M 3
50,000.00
9 Roster Bh 3,500.00
III. HARGA SATUAN BAHAN CAT
1 Cat Sigma Utama WS. Sagoo Ltr 120,000.00
2 Cat Sigma Utama Emulsion Teratai Ltr 85,000.00
3 Cat Sigma Utama Emulsion White SLP Ltr 85,000.00
4 Cat Minyak Sigma Tera Bronze Ltr 85,000.00
5 Cat Alkali Sigma Utama Ltr 65,000.00
6 Cat Remover Ltr 45,000.00
7 Cat bronze Indian Ltr 50,000.00
8 Cat Pinoguard Teak Ltr 45,000.00
9 Zat Pembersih Teraso Ltr 35,000.00
10 WD Btl 35,000.00
11 Teer Indian Ltr 35,000.00
12 Amplas Lbr 5,000.00
13 Rol Kuas Unit 20,000.00
14 Kuas Bh 17,000.00
IV. HARGA SATUAN BAHAN KUNCI - GANTUNGAN - KACA
1 Kaca Sisir 3 mm Lbr 15,000.00
2 Kaca Nako 5 mm Lbr 15,000.00
3 Kunci Solid SES (5870 SS SES) Set 250,000.00
4 Kunci SES (8.204 AC) Solid Bronze Set 200,000.00
5 handle Lemari Dapur Set 7,500.00
Page 24 of 45
DAFTAR HARGA SATUAN
CV. MARNALA
HARGA UPAH
( Rp. ) ( Rp. )
( Rp.)
a b c d e f
6 Afur Bak Mandi Kuningan Bh 35,000.00
7 Jepit Udang Bh 5,000.00
8 Engsel SES 4" Psg 35,000.00
9 Washtafel + acc Set 17,000.00
10 Floor Drain SAN-EI Set 200,000.00
11 Tempat Sabun TOTO S 161 Set 210,000.00
12 Closed Duduk Seri CW 421J/SW420 JP Set 2,100,000.00
13 Closed Jongkok TOTO Set 350,000.00
V. HARGA SATUAN BAHAN BESI - ATAP
1 Frame Nako Set 215,000.00
2 Paku Plywood Kg 20,000.00
3 Paku Ulin Kg 20,000.00
4 Paku Biasa M 3
17,000.00
5 Engsel Piano Bh 35,000.00
6 Surya Roof Hitam Berpasir Lbr 78,000.00
7 Paku Atap Metal Roof Kg 25,000.00
8 Bubungan Type C Surya Roof Berpasir Lbr 35,000.00
9 Wire Mesh M6 M 2
35,000.00
10 Les Aluminium M 1
5,500.00
11 Besi Beton Kg 12,000.00
12 Kawat Las Kg 25,000.00
VI. HARGA SATUAN BAHAN KAYU
1 Plywood 3,6 mm Lbr 75,000.00
2 Kusen Ulin 5/14 M 1
70,000.00
3 List Kapur 3/4 Btg 30,000.00
4 List Kapur 2/3 Btg 27,500.00
5 Kusen Ulin 3/15 M 1
60,000.00
6 Balok Kapur 3/10 Btg 45,000.00
7 Plywood 18 mm Lbr 220,000.00
8 Teakwood Lbr 85,000.00
9 Formika Lbr 90,000.00
10 Balok Kapur 4/6 Btg 40,000.00
11 Papan kapur Lbr 200,000.00
12 Balok Kapur 4/6 & 3/4 M 3
4,800,000.00
13 Papan Kapur 2,5/10 Lbr 90,000.00
14 Papan Kapur 2,5/15 Lbr 95,000.00
15 Balok Bagesting M 3
2,800,000.00
V. HARGA SATUAN ALAT
01 Mesin Poles Jam 30,000.00
Page 25 of 45
DAFTAR HARGA SATUAN
CV. MARNALA
HARGA UPAH
( Rp. ) ( Rp. )
( Rp.)
a b c d e f
02 Molen Jam 35,000.00
Page 26 of 45
SKEDUL PELAKSANAAN
CV. MARNALA PERBAIKAN RUMAH DINAS PC VI JL. KACA PIRING NO.08, JL. KECUBUNG NO.12,32, JL. LILY NO. 17,
JL. KEMUNING NO.04 , JL. MAWAR NO.05, JL. MELATI NO. 44
BOBOT JADWAL PELAKSANAAN 60 HARI KALENDER

NO URAIAN PEKERJAAN REMARKS
[%] MINGGU KE-1 MINGGU KE-2 MINGGU KE-3 MINGGU KE-4 MINGGU KE-5 MINGGU KE-6 MINGGU KE-7 MINGGU KE-8
1.983 1.983 1.983 1.983

I KACA PIRING NO. 08 ( KELAS IV B ) 7.933
3.048 3.048 3.048 3.048

II JL. KECUBUNG NO. 12 ( KELAS IV B ) 12.192
6.075 6.075 6.075

III JL. KECUBUNG NO. 32 ( KELAS IV A ) 18.225
3.628 3.628 3.628

IV JL. KEMUNING NO.04 (KELAS IV B) 10.885
4.322 4.322 4.322 4.322

V JL. LILY NO.17 (KELAS IV B) 17.286
4.776 4.776 4.776 4.776

VI JL. MAWAR NO.05 (KELAS IV A) 19.103
3.594 3.594 3.594 3.594

VII JL. MELATI NO.44 (KELAS IV B) 14.375
JUMLAH BOBOT PEKERJAAN [ % ] 100.000

Rencana Perminggu [ % ] 9.353 9.353 19.056 19.056 18.073 8.370 8.370 8.370 %
Rencana Komulatif [ % ] 9.353 18.705 37.762 56.818 74.891 83.261 91.630 100.000 %
Realisasi Perminggu [ % ] 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 %
Realisasi Komulatif [ % ] 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 %
Deviasi [ + / - ] 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 %
Rencana Tenaga Kerja 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 Orang
Realisasi Tenaga Kerja 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Orang
BONTANG, 20 APRIL 2017

CV. MARNALA

DIREKTRIS
JENIS DAN JUMLAH PERALATAN YANG DIBUTUHKAN UNTUK PELAKSANAAN PEKERJAAN
Jenis Fasilitas/Peralatan/ Tahun Lokasi Status kepemilikan/

No Jumlah Merk dan Type
Perlengkapan Pembuatan Sekarang Dukungan Sewa
I Peralatan Kantor
01 Laptop Sony 1 Unit Sony/X SERIES X LOUD 2012 Bontang Milik Sendiri
02 Kamera Sony 16,1 Mp 1 Unit Sony/HD MOVIE 720p 2012 Bontang Milik Sendiri
03 Printer 1 Unit Canon/MG2570 2013 Bontang Milik Sendiri
04 Lemari File 3 Unit Modera 2007 Bontang Milik Sendiri
II Peralatan Transfortasi
01 Sepeda Motor 1 Unit Honda/Supra Fit 2005 Bontang Milik Sendiri
02 Pick Up 1 Unit Isuzu Panther/Mobil Beban 2010 Bontang Sewa
III Peralatan Kerja
01 Gunting Beton 900 mm 1 Unit Wipro 2012 Bontang Milik Sendiri
02 Sekop 2 Unit Crocodile 2013 Bontang Milik Sendiri
03 Cangkul 2 Unit Crocodile 2013 Bontang Milik Sendiri
04 Linggis 3 Unit Rakitan 2013 Bontang Milik Sendiri
05 Mesin Ketam Listrik/Planner 1 Unit Makita/N1900B 2012 Bontang Milik Sendiri
06 Ketam Manual 1 Unit - 2010 Bontang Milik Sendiri
07 Meteran Tanan 3 Unit Bullocks&Phorex&Krisbow 2014 Bontang Milik Sendiri
08 Gergaji 3 Unit Krisbow/Belluci 2014 Bontang Milik Sendiri
09 Water laveling 1 Set Blitz 2012 Bontang Milik Sendiri
10 Cable 1 Glg Eterna/Nyy 3x2,5 MM 2010 Bontang Milik Sendiri
11 Meteran Tanan 3 Unit Bullocks&Phorex&Krisbow 2014 Bontang Milik Sendiri
12 Selang Leveling 15 M - 2010 Bontang Milik Sendiri
13 Mesin Gerinda 4" 1 Unit Makita/9553B 2010 Bontang Milik Sendiri
14 Mesin Router 1 Unit Makita/4882C 2010 Bontang Milik Sendiri
15 Masonry Tool 1 Set - 2010 Bontang Milik Sendiri
16 Electric Tool 1 Set Krisbow 2010 Bontang Milik Sendiri
17 Carpenter Tool 1 Set Krisbow 2010 Bontang Milik Sendiri
DATA PENGALAMAN PERUSAHAAN DI BIDANG PEKERJAAN SEJENIS
Tanggal Selesai
Pemberi Tugas KONTRAK
Pekerjaan Berdasarkan
No Nama Paket Pekerjaan
B.A. Serah
Nama Alamat/ Telepon Nomor/ Tanggal Nilai [ Rp ] Kontrak
Terima
01 Pengadaan Peralatan Dinas Kebdayaan Jl. Ir. Juanda No.41
kantor dan Pariwisata Telp. Kota Bontang. 027/017/Disbudpar.I 213,935,000 27-09-2010 12-09-2010
Telepon 0548 - 25370 Tanggal 30-06-2010
03 Pembangunan/Revitalisa Dinas Pendidikan Jl. Bessai Berintai No.420/281/FISIK/DISDI

si Gedung Sekolah SDN Pemerintah Bontang lestari Telp. K.02 Tanggal 30 2,009,360,000 30-12-2013 24-12-2013
004 BB [ 6 Ruang 2 Bontang 0458-20333 Agustus 2013
Lantai ]
Bontang, 12 Juni 2014

CV. MATRIX GLOBAL
BINSAR SIAGIAN
Direktur
CV. MARNALA PERBAIKAN RUMAH DINAS PC VI JL. KANA NO.08 JL. KECUBUNG NO.14,18, JL. KEMUNING NO.07,
JL. MATAHARI NO.01, JL. MELATI NO.43,38, JL. MAWAR NO.12, JL. PURING NO.17

04 Cat Minyak Ulang Sigma Tera Bronze 74.80 M 2
7,742.00 17,605.00 25,347.00 579,101.60 1,316,854.00 1,895,955.60 UP+MAT
05 Cat Minyak Baru Sigma Tera Bronze 8.83 M 2
8,460.00 21,005.00 29,465.00 74,701.80 185,474.15 260,175.95 UP+MAT
08 Cat Pinoguard Teak 8.00 M 2
7,046.00 13,995.00 21,041.00 56,368.00 111,960.00 168,328.00 UP+MAT
13 Ganti Kunci SES ( 8.204 AC ) Solid Bronze 1.00 Set 54,200.00 200,000.00 254,200.00 54,200.00 200,000.00 254,200.00 UP+MAT
14 Ganti Plywood Plafond 3,6 mm 2.97 M 2
24,600.00 30,500.00 55,100.00 73,062.00 90,585.00 163,647.00 UP+MAT
16 Ganti Kusen Ulin 5/14 2.20 M 1
17,600.00 76,500.00 94,100.00 38,720.00 168,300.00 207,020.00 UP+MAT
21 Bongkar Bak Tampungan Air Tambahan 60x3,30x100 1.98 M2 35,000.00 0.00 35,000.00 69,300.00 0.00 69,300.00 UP
22 Bongkar Dinding Batako ex. Ruang Tambahan 2.00 M2 35,000.00 0.00 35,000.00 70,000.00 0.00 70,000.00 UP
23 Bongkar Lantai Beton ex. Ruang Tambahan 2.00 M2 35,000.00 0.00 35,000.00 70,000.00 0.00 70,000.00 UP
24 Buang Beton ex. Bongkaran 3.00 M 3
50,000.00 0.00 50,000.00 150,000.00 0.00 150,000.00 UP
30 / 45

26 Cabut Dynabolt + Perapian 4.00 Bh 15,000.00 20,000.00 35,000.00 60,000.00 80,000.00 140,000.00 UP+MAT
27 Perbaikan Nat lantai Teraso 20.00 M1 7,500.00 15,000.00 22,500.00 150,000.00 300,000.00 450,000.00 UP+MAT
TOTAL HARGA - I 6,310,129.60 10,584,272.65 16,894,402.25
II JL. KECUBUNG NO. 14 ( KELAS IV B )

02 Cat Ulang Dinding Dalam Sigma Emulsion Teratai 196.70 M 2
7,020.00 15,950.00 22,970.00 1,380,834.00 3,137,365.00 4,518,199.00 UP+MAT
03 Cat Baru Plafond Sigma Emulsion White SLP 2.97 M 2
7,860.00 21,050.00 28,910.00 23,344.20 62,518.50 85,862.70 UP+MAT
04 Cat Minyak Ulang Sigma Utama Tera Bronze 80.00 M 2
7,742.00 17,605.00 25,347.00 619,360.00 1,408,400.00 2,027,760.00 UP+MAT
7,046.00 13,995.00 21,041.00 56,368.00 111,960.00 168,328.00 UP+MAT
24,600.00 30,500.00 55,100.00 73,062.00 90,585.00 163,647.00 UP+MAT
15 Service Parit Teritis 10.00 M1 20,000.00 35,000.00 55,000.00 200,000.00 350,000.00 550,000.00 UP+MAT
17 Bongkar Jalan Masuk Camp 1:2:3, Tebal = 10 cm 0.60 M3 480,000.00 0.00 480,000.00 288,000.00 0.00 288,000.00 UP
18 Cor Jalan Masuk Cam 1:2:3, Tebal = 10 cm 0.60 M3 313,960.00 994,900.00 1,308,860.00 188,376.00 596,940.00 785,316.00 UP+MAT
19 Pasang Dinding Batako Penahan Tanah Plester Aci satu sisi 6.00 M 2
39,800.00 66,275.00 106,075.00 238,800.00 397,650.00 636,450.00 UP+MAT
31 / 45

TOTAL HARGA - II 5,092,758.60 9,755,683.50 14,848,442.10
III JL. KECUBUNG NO. 18 ( KELAS IV B )

7,020.00 15,950.00 22,970.00 1,380,834.00 3,137,365.00 4,518,199.00 UP+MAT
7,860.00 21,050.00 28,910.00 46,688.40 125,037.00 171,725.40 UP+MAT
7,742.00 17,605.00 25,347.00 546,120.68 1,241,856.70 1,787,977.38 UP+MAT
8,460.00 21,005.00 29,465.00 79,947.00 198,497.25 278,444.25 UP+MAT
7,046.00 13,995.00 21,041.00 56,368.00 111,960.00 168,328.00 UP+MAT
24,600.00 30,500.00 55,100.00 146,124.00 181,170.00 327,294.00 UP+MAT
16 Ganti Kusen Ulin 5/14 4.00 M1 17,600.00 76,500.00 94,100.00 70,400.00 306,000.00 376,400.00 UP+MAT
17 Ganti Kawat Nyamuk Matr'l PKT 37.00 M2 12,750.00 0.00 12,750.00 471,750.00 0.00 471,750.00 UP
18 List Kawat Nyamuk Kayu Kapur 2/3 40.00 M1 10,740.00 10,562.50 21,302.50 429,600.00 422,500.00 852,100.00 UP+MAT
20 Bongkar Rabat Tebal 7 cm Cam 1:2:3 7.50 M2 35,000.00 0.00 35,000.00 262,500.00 0.00 262,500.00 UP
21 Cor Rabat T=7cm Camp 1:2:3 7.50 M2 22,647.31 73,125.15 95,772.46 169,854.83 548,438.63 718,293.45 UP+MAT
22 Service Parit Teritis 20/20 15.00 M 1
20,000.00 35,000.00 55,000.00 300,000.00 525,000.00 825,000.00 UP+MAT
23 Bobok Plesteran Dinding Batako 2,5 x 30 cm + Perapian Plester Aci 12.00 M 1
15,000.00 20,000.00 35,000.00 180,000.00 240,000.00 420,000.00 UP+MAT
32 / 45

24 Pasang Besi Beton Φ 6x50 cm (bentuk U) + Bor Beton Φ 6-10 cm 60.00 Bh 15,000.00 20,000.00 35,000.00 900,000.00 1,200,000.00 2,100,000.00 UP+MAT
25 Bongkar Jalan Masuk Camp 1:2:3, Tebal = 10 cm 0.50 M3 480,000.00 0.00 480,000.00 240,000.00 0.00 240,000.00 UP
26 Cor Jalan Masuk Cam 1:2:3, Tebal = 10 cm 0.50 M3 313,960.00 994,900.00 1,308,860.00 156,980.00 497,450.00 654,430.00 UP+MAT
27 Bongkar + Pasang Baru Parit Teritis Batako + Plester Aci 20/20 10.00 M1 18,000.00 45,000.00 63,000.00 180,000.00 450,000.00 630,000.00 UP+MAT
28 Ganti Lantai Keramik Roman 30/30 2.00 M 2
44,256.00 147,770.00 192,026.00 88,512.00 295,540.00 384,052.00 UP+MAT
TOTAL HARGA - III 7,886,023.31 13,970,829.58 21,856,852.88
IV JL. KEMUNING NO.07 (KELAS IV B)

7,020.00 15,950.00 22,970.00 1,380,834.00 3,137,365.00 4,518,199.00 UP+MAT
7,860.00 21,050.00 28,910.00 46,688.40 125,037.00 171,725.40 UP+MAT
7,742.00 17,605.00 25,347.00 582,353.24 1,324,248.10 1,906,601.34 UP+MAT
8,460.00 21,005.00 29,465.00 40,438.80 100,403.90 140,842.70 UP+MAT
7,046.00 13,995.00 21,041.00 56,368.00 111,960.00 168,328.00 UP+MAT
16 Ganti Kawat Kassa Matr'l PKT 12.00 M 2
12,750.00 0.00 12,750.00 153,000.00 0.00 153,000.00 UP
17 Ganti List Kassa 3/4 12.00 M 1
11,960.00 9,250.00 21,210.00 143,520.00 111,000.00 254,520.00 UP+MAT
33 / 45

20 Ganti Handle Pintu Lemari Dapur 9.00 Set 5,160.00 7,500.00 12,660.00 46,440.00 67,500.00 113,940.00 UP+MAT
21 Ganti Washtavel + Acc 1.00 Set 102,600.00 17,000.00 119,600.00 102,600.00 17,000.00 119,600.00 UP+MAT
20,000.00 35,000.00 55,000.00 200,000.00 350,000.00 550,000.00 UP+MAT
25 Cor Jalan Masuk Cam 1:2:3, Tebal = 10 cm 1.00 M 3
313,960.00 994,900.00 1,308,860.00 313,960.00 994,900.00 1,308,860.00 UP+MAT
TOTAL HARGA - IV 5,521,230.84 12,383,799.00 17,905,029.84
V JL. MATAHARI NO.01 (KELAS IV A)

7,020.00 15,950.00 22,970.00 1,518,987.60 3,451,261.00 4,970,248.60 UP+MAT
7,860.00 21,050.00 28,910.00 23,344.20 62,518.50 85,862.70 UP+MAT
7,742.00 17,605.00 25,347.00 595,204.96 1,353,472.40 1,948,677.36 UP+MAT
8,460.00 21,005.00 29,465.00 56,851.20 141,153.60 198,004.80 UP+MAT
11 Pasang Roster 2.00 M2 39,800.00 66,275.00 106,075.00 79,600.00 132,550.00 212,150.00 UP+MAT
14 Bongkar Dinding Batako + Lantai Beton 3.00 M 2
35,000.00 0.00 35,000.00 105,000.00 0.00 105,000.00 UP
34 / 45

15 Ganti Pintu Double Plywood Rangka Kapur3/10 cm 1.00 Unit 147,100.00 335,950.00 483,050.00 147,100.00 335,950.00 483,050.00 UP+MAT
16 Pasang Engsel SES 3x4" 1.00 Psg 19,856.00 35,000.00 54,856.00 19,856.00 35,000.00 54,856.00 UP+MAT
17 Ganti Kunci SES (8.204 AC ) Solid Bronze 4.00 Set 54,200.00 200,000.00 254,200.00 216,800.00 800,000.00 1,016,800.00 UP+MAT
19 Ganti List Kawat Kassa 3/4 8.00 M 1
11,960.00 9,250.00 21,210.00 95,680.00 74,000.00 169,680.00 UP+MAT
20,000.00 35,000.00 55,000.00 200,000.00 350,000.00 550,000.00 UP+MAT
313,960.00 994,900.00 1,308,860.00 197,794.80 626,787.00 824,581.80 UP+MAT
TOTAL HARGA - V 5,394,663.16 11,539,307.50 16,933,970.66
VI JL. MELATI NO.43 (KELAS IV B)

7,020.00 15,950.00 22,970.00 1,518,987.60 3,451,261.00 4,970,248.60 UP+MAT
03 Cat Air Ulang Plafond Sigma Emulsion SW.SLP 117.46 M 2
7,140.00 17,650.00 24,790.00 838,664.40 2,073,169.00 2,911,833.40 UP+MAT
7,860.00 21,050.00 28,910.00 46,688.40 125,037.00 171,725.40 UP+MAT
7,742.00 17,605.00 25,347.00 601,243.72 1,367,204.30 1,968,448.02 UP+MAT
8,460.00 21,005.00 29,465.00 69,287.40 172,030.95 241,318.35 UP+MAT
14 Ganti Plywood 3,6 mm Daun Pintu 4.00 Lbr 50,100.00 82,000.00 132,100.00 200,400.00 328,000.00 528,400.00 UP+MAT
35 / 45

20 List Kawat Nyamuk Kayu Kapur 2/3 32.00 M 1
10,740.00 10,562.50 21,302.50 343,680.00 338,000.00 681,680.00 UP+MAT
21 Poles Lantai Teraso 90.80 M 2
28,000.00 3,500.00 31,500.00 2,542,400.00 317,800.00 2,860,200.00 UP+MAT
22 Pembersihan Plin Teraso 79.00 M 1
8,500.00 3,500.00 12,000.00 671,500.00 276,500.00 948,000.00 UP+MAT
23 Bongkar Rabat Tebal 7 cm Cam 1:2:3 16.00 M 2
35,000.00 0.00 35,000.00 560,000.00 0.00 560,000.00 UP
24 Cor Rabat T=7cm Camp 1:2:3 16.00 M 2
22,647.31 73,125.15 95,772.46 362,356.96 1,170,002.40 1,532,359.36 UP+MAT
20,000.00 35,000.00 55,000.00 200,000.00 350,000.00 550,000.00 UP+MAT
26 Bongkar + Pasang Parit Teritis Batako diplester + Aci Uk.20/20 7.00 M 1
15,000.00 45,000.00 60,000.00 105,000.00 315,000.00 420,000.00 UP+MAT
313,960.00 994,900.00 1,308,860.00 141,282.00 447,705.00 588,987.00 UP+MAT
29 Pembersihan Parit Sudetan 40x40x30 (sampah tanah dan rumput) 1.00 Ls 180,000.00 0.00 180,000.00 180,000.00 0.00 180,000.00 UP
Bongkar Ruang Tambahan atap seng dinding papan lapis
30 29.00 M 2
15,000.00 0.00 15,000.00 435,000.00 0.00 435,000.00 UP
plywood
31 Bongkar Lantai Beton Ruang Tambahan 29.00 M 2
35,000.00 0.00 35,000.00 1,015,000.00 0.00 1,015,000.00 UP
32 Buang Sampah Beton Ex. Bongkaran 4.00 M 3
50,000.00 0.00 50,000.00 200,000.00 0.00 200,000.00 UP
TOTAL HARGA - VI 13,018,636.88 16,709,204.65 29,727,841.53
VII JL. MELATI NO.38 (KELAS IV B)

7,860.00 21,050.00 28,910.00 23,344.20 62,518.50 85,862.70 UP+MAT
7,742.00 17,605.00 25,347.00 498,971.90 1,134,642.25 1,633,614.15 UP+MAT
36 / 45

06 Cat Minyak Baru Sigma Utama Tera Bronze 15.55 M2 8,460.00 21,005.00 29,465.00 131,553.00 326,627.75 458,180.75 UP+MAT
24,600.00 30,500.00 55,100.00 73,062.00 90,585.00 163,647.00 UP+MAT
14 Ganti Plywood Daun Pintu 8.00 Lbr 50,100.00 82,000.00 132,100.00 400,800.00 656,000.00 1,056,800.00 UP+MAT
19 Ganti Kawat Kassa Matr'l PKT 12.00 M 2
12,750.00 0.00 12,750.00 153,000.00 0.00 153,000.00 UP
20 Ganti List Kawat Kassa 3/4 8.00 M 1
11,960.00 9,250.00 21,210.00 95,680.00 74,000.00 169,680.00 UP+MAT
21 Ganti Lantai Teraso (Teraso By PKT ) 1.00 M 2
65,000.00 0.00 65,000.00 65,000.00 0.00 65,000.00 UP+MAT
22 Pembersihan Plin Lantai Teraso 70.00 M 1
8,500.00 3,500.00 12,000.00 595,000.00 245,000.00 840,000.00 UP+MAT
28,000.00 3,500.00 31,500.00 2,212,000.00 276,500.00 2,488,500.00 UP+MAT
Ganti Pintu Lemari Dapur Plywoo 18 mm Lapis Teakwood +
24 4.00 Set 25,110.00 95,716.67 120,826.67 100,440.00 382,866.67 483,306.67 UP+MAT
Engsel
Piano Uk 40x65 cm
26 Ganti Kusen Lemari Dapur 4/6 4.00 M1 17,600.00 12,360.00 29,960.00 70,400.00 49,440.00 119,840.00 UP+MAT
27 Ganti Isian Kusen 5/7 4.00 M1 17,600.00 12,360.00 29,960.00 70,400.00 49,440.00 119,840.00 UP+MAT
28 Ganti Formika Lapis Pintu Kamar Mandi 1.00 Lbr 35,000.00 110,000.00 145,000.00 35,000.00 110,000.00 145,000.00 UP+MAT
17,600.00 76,500.00 94,100.00 154,880.00 673,200.00 828,080.00 UP+MAT
30 Ganti Kusen Kayu Ulin 3/16 Sesuai Existing 3.20 M 1
17,600.00 66,000.00 83,600.00 56,320.00 211,200.00 267,520.00 UP+MAT
37 / 45

31 Bongkar Rabat T-7 cm Camp 1:2:3 18.00 M2 35,000.00 0.00 35,000.00 630,000.00 0.00 630,000.00 UP
32 Cor Rabat T=7 cm Camp 1:2:3 18.00 M2 22,647.31 73,125.15 95,772.46 407,651.58 1,316,252.70 1,723,904.28 UP+MAT
33 Service Parit Teritis 20/20 10.00 M1 20,000.00 35,000.00 55,000.00 200,000.00 350,000.00 550,000.00 UP+MAT
34 Bongkar Jalan Masuk 0.40 M3 480,000.00 0.00 480,000.00 192,000.00 0.00 192,000.00 UP
313,960.00 994,900.00 1,308,860.00 219,772.00 696,430.00 916,202.00 UP+MAT
TOTAL HARGA - VII 10,895,683.48 17,458,796.87 28,354,480.35
VIII JL. MAWAR NO.12

02 Lapisan Alkali WS. Sigma Utama 99.22 M 2
6,620.00 10,400.00 17,020.00 656,836.40 1,031,888.00 1,688,724.40 UP+MAT
03 Cat Dinding Luar Sigma utama WS. Sagoo 99.22 M 2
8,400.00 27,050.00 35,450.00 833,448.00 2,683,901.00 3,517,349.00 UP+MAT
7,020.00 15,950.00 22,970.00 1,510,423.20 3,431,802.00 4,942,225.20 UP+MAT
05 Cat Ulang Plafond Sigma Utama BW.SLP 105.55 M 2
7,140.00 17,650.00 24,790.00 753,627.00 1,862,957.50 2,616,584.50 UP+MAT
06 Cat Baru Plafond Sigma Utama BW. SLP 17.85 M 2
7,860.00 21,050.00 28,910.00 140,301.00 375,742.50 516,043.50 UP+MAT
7,742.00 17,605.00 25,347.00 500,133.20 1,137,283.00 1,637,416.20 UP+MAT
08 Cat Minyak Baru Sigma Utama Tera Bronze 19.00 M 2
8,460.00 21,005.00 29,465.00 160,740.00 399,095.00 559,835.00 UP+MAT
09 Cat Bronze Indian Teralis/Lubang 3.00 Unit 14,930.00 21,695.00 36,625.00 44,790.00 65,085.00 109,875.00 UP+MAT
10 Cat Pinoguard 8.00 M2 7,046.00 13,995.00 21,041.00 56,368.00 111,960.00 168,328.00 UP+MAT
11 Ganti Frame Nako 8 Daun + Jeruji Dilas Cat Bronze 11.00 Bh 60,160.00 268,195.00 328,355.00 661,760.00 2,950,145.00 3,611,905.00 UP+MAT
12 Ganti Plywood Plafond 3,6 mm 20.82 M2 24,600.00 30,500.00 55,100.00 512,172.00 635,010.00 1,147,182.00 UP+MAT
13 Ganti Plywood Daun Pintu 3,6 mm 12.00 Lbr 50,100.00 82,000.00 132,100.00 601,200.00 984,000.00 1,585,200.00 UP+MAT
16 Ganti Kunci SES (8.204 AC ) 10.00 Set 54,200.00 200,000.00 254,200.00 542,000.00 2,000,000.00 2,542,000.00 UP+MAT
38 / 45

19 Pasang List Kawat Kassa 2/3 48.00 M1 10,740.00 10,562.50 21,302.50 515,520.00 507,000.00 1,022,520.00 UP+MAT
20 Poles Lantai Teraso 90.22 M2 28,000.00 3,500.00 31,500.00 2,526,160.00 315,770.00 2,841,930.00 UP+MAT
21 Pembersihan Plin Lantai Teraso 71.00 M1 8,500.00 3,500.00 12,000.00 603,500.00 248,500.00 852,000.00 UP+MAT
22 Service Daun Pintu Sulit Buka Tutup 3.00 Unit 35,000.00 15,000.00 50,000.00 105,000.00 45,000.00 150,000.00 UP+MAT
17,600.00 76,500.00 94,100.00 221,760.00 963,900.00 1,185,660.00 UP+MAT
20,000.00 35,000.00 55,000.00 200,000.00 350,000.00 550,000.00 UP+MAT
25 Bongkar Atap Sirap 186.64 M 2
3,500.00 0.00 3,500.00 653,240.00 0.00 653,240.00 UP
26 Pasang Kasau Kapur 4/6 & Reng 3/4 + teer 186.64 M2 15,350.00 79,490.00 94,840.00 2,864,924.00 14,836,013.60 17,700,937.60 UP+MAT
27 Pasang Atap Metal Surya Roof Hitam Berpasir 186.64 M 2
13,070.00 133,850.00 146,920.00 2,439,384.80 24,981,764.00 27,421,148.80 UP+MAT
28 Pasang Bubungan Metal Type C Berpasir Surya Roof 40.70 M 1
10,970.00 88,250.00 99,220.00 446,479.00 3,591,775.00 4,038,254.00 UP+MAT
29 Pasang Papan Kapur 2,5/10 + 2,.5/15 cm 58.00 M 1
14,900.00 49,412.50 64,312.50 864,200.00 2,865,925.00 3,730,125.00 UP+MAT
30 Bongkar Lantai Teraso Teras Depan 6.00 M 2
15,000.00 0.00 15,000.00 90,000.00 0.00 90,000.00 UP
31 Pasang Keramik Teras Depan 30x30 cm Roman KW I 6.00 M 2
44,256.00 147,770.00 192,026.00 265,536.00 886,620.00 1,152,156.00 UP+MAT
Ganti Pintu Lemari Dapur Plywoo 18 mm Lapis Teakwood +
32 9.00 Lbr 25,110.00 95,716.67 120,826.67 225,990.00 861,450.00 1,087,440.00 UP+MAT
Engsel
Piano Uk 40x65 cm
33 Ganti Handle Pintu Lemari Dapur 9.00 Buah 5,160.00 7,500.00 12,660.00 46,440.00 67,500.00 113,940.00 UP+MAT
34 Ganti Jepit Udang 9.00 Buah 7,600.00 5,000.00 12,600.00 68,400.00 45,000.00 113,400.00 UP+MAT
35 Bongkar Porselin Km.Utama, Km.Belakang Meja Dapur, Washtavel 31.48 M2 15,000.00 0.00 15,000.00 472,200.00 0.00 472,200.00 UP
36 Pasang Keramik 20x20 dan 20x25 cm roman KW I 31.48 M2 45,600.00 137,770.00 183,370.00 1,435,488.00 4,336,999.60 5,772,487.60 UP+MAT
37 Pasang tempat Sabun TOTO S 161 2.00 Buah 78,600.00 210,000.00 288,600.00 157,200.00 420,000.00 577,200.00 UP+MAT
38 Pasang Floor Drain San - Ei 2.00 Buah 49,900.00 200,000.00 249,900.00 99,800.00 400,000.00 499,800.00 UP+MAT
39 Pasang Afur Kuningan 2.00 Buah 14,900.00 35,000.00 49,900.00 29,800.00 70,000.00 99,800.00 UP+MAT
40 Pasang Closed Duduk TOTO seri CW 421J/SW 420 JP + ACC 1.00 Set 131,000.00 2,100,000.00 2,231,000.00 131,000.00 2,100,000.00 2,231,000.00 UP+MAT
41 Pasang Closed Jongkok TOTO Standard 1.00 Unit 200,400.00 350,000.00 550,400.00 200,400.00 350,000.00 550,400.00 UP+MAT
39 / 45

42 Ganti Listplank Kapur 3/25 cm 8.00 M1 28,000.00 55,850.00 83,850.00 224,000.00 446,800.00 670,800.00 UP+MAT
43 Isi Spesi Rabat Retak Pertemuan Antara Rabat Dengan Dinding 1x 25.00 M1 10,000.00 15,000.00 25,000.00 250,000.00 375,000.00 625,000.00 UP+MAT
44 Bongkar Cor Jalan Masuk T.10 cm Camp 1:2:3 0.55 M3 480,000.00 0.00 480,000.00 264,000.00 0.00 264,000.00 UP
45 Cor Jalan Masuk T.10 cm Camp 1:2:3 0.55 M3 313,960.00 994,900.00 1,308,860.00 172,678.00 547,195.00 719,873.00 UP+MAT
46 Bongkar Parit Batu Gunung Uk, 15x35x60x70 cm (22 M) 6.46 M 3
65,000.00 0.00 65,000.00 419,900.00 0.00 419,900.00 UP
47 Pasang Parit Batu Gunung ex. Palu uk. 15x35x60x70 cm (22 M) 6.46 M 3
208,200.00 714,600.00 922,800.00 1,344,972.00 4,616,316.00 5,961,288.00 UP+MAT
48 Cor Dinding Buk Jembatan Tul Wiremesh M6 0.30 M 3
313,960.00 1,733,050.00 2,047,010.00 94,188.00 519,915.00 614,103.00 UP+MAT
TOTAL HARGA - VIII 26,328,134.80 83,786,724.30 110,114,859.10
IX JL. PURING NO.17 (KELAS IV B)

7,020.00 15,950.00 22,970.00 1,380,834.00 3,137,365.00 4,518,199.00 UP+MAT
7,742.00 17,605.00 25,347.00 546,120.68 1,241,856.70 1,787,977.38 UP+MAT
04 Cat Minyak Baru Sigma Utama Tera Bronze 9.45 M 2
8,460.00 21,005.00 29,465.00 79,947.00 198,497.25 278,444.25 UP+MAT
7,046.00 13,995.00 21,041.00 56,368.00 111,960.00 168,328.00 UP+MAT
17,600.00 76,500.00 94,100.00 77,440.00 336,600.00 414,040.00 UP+MAT
15 Ganti Kawat Nyamuk Matr'l PKT 7.00 M 2
12,750.00 0.00 12,750.00 89,250.00 0.00 89,250.00 UP
40 / 45

16 Ganti List Pintu Ulin / Kapur 1/4 2.10 M1 10,740.00 10,562.50 21,302.50 22,554.00 22,181.25 44,735.25 UP+MAT
17 List Kawat Nyamuk Kayu Kapur 2/3 8.00 M1 10,740.00 10,562.50 21,302.50 85,920.00 84,500.00 170,420.00 UP+MAT
19 Bongkar Rabat T-7 cm Camp 1:2:3 27.00 M2 35,000.00 0.00 35,000.00 945,000.00 0.00 945,000.00 UP
20 Cor Rabat T=7 cm Camp 1:2:3 27.00 M 2
22,647.31 73,125.15 95,772.46 611,477.37 1,974,379.05 2,585,856.42 UP+MAT
21 Ganti Kusen Kayu Kapur 5/14 sesuai existing 3.20 M 1
17,600.00 76,500.00 94,100.00 56,320.00 244,800.00 301,120.00 UP+MAT
28,000.00 3,500.00 31,500.00 2,237,200.00 279,650.00 2,516,850.00 UP+MAT
23 Pembersihan Plin Teraso 70.00 M 1
8,500.00 3,500.00 12,000.00 595,000.00 245,000.00 840,000.00 UP+MAT
20,000.00 35,000.00 55,000.00 200,000.00 350,000.00 550,000.00 UP+MAT
TOTAL HARGA - VII 9,676,195.45 14,841,804.25 24,517,999.70
GRAND TOTAL HARGA 281,153,878.41
PEMBULATAN 281,154,000.00
Bontang, 19 April 2017

CV. MATRIX GLOBAL
BINSAR SIAGIAN
Direktur
41 / 45
CV. MATRIX
METODE KERJA
NAMA PEKERJAAN : PERBAIKAN KANTOR BINAPER & SHIFT PMK,
GLOBAL KOMPOS TPA DAN SEKOLAH PAUD TERADU
KUNCUP MELATI AREA PC. VI PKT
BONTANG - KALTIM SCHEDULE : 60 ( ENAM PULUH ) HARI KALENDER
LOKASI : PT. PUPUK KALIMANTAN TIMUR
I. PERATURAN PELAKSANAAN
Setelah mempelajari dan memahami isi dari dokumen kontrak beserta peninjauan lokasi
pekerjaan dan untuk mewujudkan tertib penyelenggaraan pelaksanaan pekerjaan konstruksi,
serta untuk memperoleh hasil pekerjaan yang berkualitas maka kami susun metoda untuk
pelaksanaan Pekerjaan Perbaikan Kantor Binaper & Shift PMK, Kompos TPA dan
Sekolah PAUD Terpadu Kuncup Melati di Area PC. VI PKT. Sebelum kontraktor
melaksanakan pekerjaan fisik terlebih dahulu kami selaku Kontraktor Pelaksana akan
melaksanakan pekerjaan yang termasuk kategori pekerjaan umum yaitu :
a Pengurusan Badge ( Izin Masuk Lokasi Kerja )
Setelah diterimanya Surat Perintah Mulai Kerja (SPK), maka kami akan segera
menyiapkan tenaga kerja sesuai dengan kebutuhan atas pekerjaan tersebut dan
mengurus Izin Masuk Tenaga kerja dan material kerja Kelokasi Proyek. Adapun
Kebutuhan tenaga Kerja dan material kerja tersebut Sesuai dengan Lampiran Daftar
Harga Satuan Dasar.
b Penentuan Lokasi Pekerjaan
Sebelum hari dimulainya pekerjaan sesuai dengan kesepakatan antara Pihak PT. Pupuk
Kaltim, maka kami akan segera menyampaikan pemberitahuan secara resmi kepada
Pihak PT. Pupuk Kaltim bahwa pelaksanaan pekerjaan akan segera dimulai, dan secara
bersama-sama dengan Pemimpin Proyek ke Lokasi untuk mempelajari secara detail
kondisi lapangan yang dipadukan dengan Rencana Anggaran Biaya (RAB) dan Spesifikasi
teknis, membahas persiapan pelaksanaan pekerjaan serta kendala-kendala yang ada.
c Dokumentasi
Setiap pekerjaan apapun yang dilakukan selama pekerjaan berlangsung harus
didokumentasikan untuk memperlihatkan kemajuan pekerjaan mulai dari 0% sampai
100%. Pekerjaan dokumentasi ini berlangsung selama Pelaksanaan Proyek. Dokumentasi
Sebelum dimulai pekerjaan, memperlihatkan bagaimana kondisi awal dari lokasi
dilakukan dengan tahap-tahap :
- tersebut keadaannya
-Sedang dilaksanakan pekerjaan, memperlihatkan kegiatan dan cara bagaimana
pelaksanaan dari komponen tersebut
- Setelah selesai dikerjakan, memperlihatkan kondisi komponen dari pekerjaan baik
secara utuh atau sebagiannya yang dapat terlihat hanya bagian luarnya saja, andai
kata terjadi musibah/bencana alam yang mengakibatkan menjadi rusak dan tidak
dapat diperbaiki lagi.
d Pembersihan & Melengkapi Perlengkapan Keselamatan Kerja Karyawan
Sebelum melaksanakan pekerjaan utama maka setiap karyawan harus dilengkapi dengan
alat keselamatan kerja seperti : Sepatu Safety, Helmet, Kaca Mata Safety, Sarung Tangan
biasa, Safety Hardnees, dan sebagainya. Untuk memperlancar pekerjaan maka setiap
hari Lokasi Pekerjaan harus dibersihkan dari sisa sisa bongkaran atau sisa - sisa bahan
lainnya. Pekerjaan ini dilaksanakan sesuai dengan schedule pelaksanaan pekerjaan yaitu :
60 ( Enam Puluh Lima ) hari Kalender.
e Mobilisasi / Demobilisasi
Mobilisasi adalah mendatangkan material kerja ke lokasi pekerjaan, mendatangkan
tenaga kerja, Peralatan yang yang diperlukan sesuai jumlah yang diajukan dalam
penawaran. Adapun Mobilisasi ini dilaksanakan setiap hari kerja. Sedangkan Demobilisasi
dilaksanakan untuk mendatangkan material kerja ke lokasi pekerjaan.
II. PEKERJAAN UTAMA

a. Pembongkaran Atap Existing
Pada pekerjaan ini Tenaga kerja harus dilengkapi dengan peralatan safety sesuai dengan
aturan Keselamatan Kerja yang diantaranya : Safety Hardness dan Helmet. Dalam hal ini
Petugas Safety Kontraktor harus betul - betul memperhatikan keselamatan tenaga
kerjanya.
CV. MATRIX
METODE KERJA
NAMA PEKERJAAN : PERBAIKAN KANTOR BINAPER & SHIFT PMK,
GLOBAL KOMPOS TPA DAN SEKOLAH PAUD TERADU
BONTANG - KALTIM SCHEDULE : 60 ( ENAM PULUH ) HARI KALENDER
LOKASI : PT. PUPUK KALIMANTAN TIMUR
Dalam pembongkaran Atap ini Pekerja harus diawasi oleh pengawas, supaya jangan
merusak pada bagian yang lain atau merusak atap bongkaran. Sehingga untuk kesalahan
pekerjaan kecil. Atap yang dibongkar akan dikumpulkan pada tempat sesuai dengan
petunjuk pengawas User ( PKT ).
Sebelum pembongkaran atap kontraktor harus menyediakan terpal untuk mengantisipasi
apabila hujan turun dan tidak merusak bagian - bagian isi ruaang kelas. Pembongkaran
atap dilanjutkan dengan pemasangan Atap Zincallume " Gelombang Tiara"
b. Pembongkaran Talang
Pekerjaan pembongkaran talang dan flashing bersamaan dengan pekerjaan

pembongkaran atap . Pada pekerjaan ini Tenaga kerja harus dilengkapi dengan peralatan
safety sesuai dengan aturan Keselamatan Kerja yang diantaranya : Safety Hardness dan
Helmet. Dalam hal ini Petugas Safety Kontraktor harus betul - betul memperhatikan
keselamatan tenaga kerjanya.
Dalam pembongkaran ini Pekerja harus diawasi oleh pengawas, supaya jangan merusak
pada bagian yang lain atau merusak atap bongkaran. Sehingga untuk kesalahan
pekerjaan kecil. Atap bongkaran yang dibongkar akan dikumpulkan pada tempat sesuai
dengan petunjuk pengawas User ( PKT ).
Pembongkaran Talang dan Flashing dilanjutkan dengan Pemasangan kembali Talang
Aluminium L = 60 cm dan Tebal 0,71 mm beserta Pemasangan Flashing Zincallume.
c. Pasang Atap Bekas
Pekerjaan ini meliputi penyediaan tenaga kerja, peralatan kerja dan material kerja.
Adapun spesifikasi Bahan yang digunakan adalah sesuai dengan bestek dokumen tender
yang antara
- Atap lain : "Gelombang Tiara" Tebal 0,3
Zincallume
- Screw
- Karet
Pemasangan atap Zincallume ini dikerjakan bersamaan dengan pekerjaan pembongkaran.
Over lapping pemasangan atap pada arah vertikal 15 cm dan over lapping horizontal 1
( satu ) gelombang, pemasangan ini harus rapi dan tidak bergelombang. Untuk
pemasangan baut atap harus sesuai dengan sketsa Brosur Atap Zincallume
g. Pemasangan Flashing dan Talang

Pemasangan Flashing dan Talang ini dilaksanakan bersamaan dengan pemasangan atap
Zincallume dengan menggunakan paku ripped. Adapun Spesifikasi ( Bestek ) Flashing dan
talang yang digunakan sesuai dengan analisa harga bahan.
gn. Pembersihan
Setelah selesainya pekerjaan dilaksanakan maka akan dilakukan pembersiahan total yang meliputi :
- Pembersihan dari segala kotoran dari setiap pekerjaan.
- Pembuangan segala mateial kerja keluar proyek sesuai dengan petunjuk Pengawas PKT
- Pembersiahan sisa material dari tempat pekerjaan.
CV. BIMA PERKASA TEKNIK

DIBUAT OLEH : DISETUJUI OLEH
PENGAWAS LAPANGAN DIREKTUR
RENO BENLIFERT PURBA BINSAR MANALU

PENAWARAN SAMPUL I
PENAWARAN SAMPUL II
DOKUMEN PENAWARAN
NAMA PAKET PEKERJAAN : PERBAIKAN KANTOR BINAPER & SHIFT PMK,
KOMPOS TPA DAN SEKOLAH TERPADU PAUD
NAMA PESERTA TENDER : CV. MATRIX GLOBAL
ALAMAT PESERTA TENDER: JL. ALEXANDER NO.22 RT.11 BONTANG
KEPADA YTH
PANITIA PENGADAAN JASA
PT PUPUK KALIANTAN TIMUR
BONTANG - KALIMANTAN TIMUR
FT PMK,

2017 04 Hasil Eauction

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

2017 04 Hasil Eauction

Uploaded by

Copyright:

Available Formats

RINCIAN PENAWARAN PEKERJAAN

HARGA SATUAN ( Rp ) JUMLAH HARGA ( Rp )

HARGA SATUAN ( Rp ) JUMLAH HARGA ( Rp )

HARGA SATUAN ( Rp ) JUMLAH HARGA ( Rp )

HARGA SATUAN ( Rp ) JUMLAH HARGA ( Rp )

HARGA SATUAN ( Rp ) JUMLAH HARGA ( Rp )

HARGA SATUAN ( Rp ) JUMLAH HARGA ( Rp )

HARGA SATUAN ( Rp ) JUMLAH HARGA ( Rp )

HARGA SATUAN ( Rp ) JUMLAH HARGA ( Rp )

HARGA SATUAN ( Rp ) JUMLAH HARGA ( Rp )

Bontang, 20 April 2017

FRITHOH ASIMAH SILALAHI

14 1 LEMBAR GANTI KACA SISIR 3 MM (10X75 CM)

30 1 M2 GANTI KUSEN ULIN 5/14

35 1 UNIT GANTI PINTU DOUBLE PLYWOOD RANGKA KAPUR 3/10

43 1 M2 PASANG KASO KAPUR 4/6 & RENG 3/4 + TEER

48 1 M1 PEMBERSIHAN PLINT LANTAI TERASO

BONTANG,20 APRIL 2017

FRITHOH ASIMAH SILALAHI

01 Mesin Poles Jam 30,000.00

BOBOT JADWAL PELAKSANAAN 60 HARI KALENDER

1.983 1.983 1.983 1.983

3.048 3.048 3.048 3.048

6.075 6.075 6.075

3.628 3.628 3.628

4.322 4.322 4.322 4.322

4.776 4.776 4.776 4.776

3.594 3.594 3.594 3.594

JUMLAH BOBOT PEKERJAAN [ % ] 100.000

BONTANG, 20 APRIL 2017

FRITHOH ASIMAH SILALAHI

Jenis Fasilitas/Peralatan/ Tahun Lokasi Status kepemilikan/

03 Pembangunan/Revitalisa Dinas Pendidikan Jl. Bessai Berintai No.420/281/FISIK/DISDI

Bontang, 12 Juni 2014

HARGA SATUAN ( Rp ) JUMLAH HARGA ( Rp )

HARGA SATUAN ( Rp ) JUMLAH HARGA ( Rp )

II JL. KECUBUNG NO. 14 ( KELAS IV B )

HARGA SATUAN ( Rp ) JUMLAH HARGA ( Rp )

III JL. KECUBUNG NO. 18 ( KELAS IV B )

HARGA SATUAN ( Rp ) JUMLAH HARGA ( Rp )

IV JL. KEMUNING NO.07 (KELAS IV B)

HARGA SATUAN ( Rp ) JUMLAH HARGA ( Rp )

V JL. MATAHARI NO.01 (KELAS IV A)

HARGA SATUAN ( Rp ) JUMLAH HARGA ( Rp )

VI JL. MELATI NO.43 (KELAS IV B)

HARGA SATUAN ( Rp ) JUMLAH HARGA ( Rp )

VII JL. MELATI NO.38 (KELAS IV B)

HARGA SATUAN ( Rp ) JUMLAH HARGA ( Rp )

HARGA SATUAN ( Rp ) JUMLAH HARGA ( Rp )

VIII JL. MAWAR NO.12

HARGA SATUAN ( Rp ) JUMLAH HARGA ( Rp )

HARGA SATUAN ( Rp ) JUMLAH HARGA ( Rp )

IX JL. PURING NO.17 (KELAS IV B)

HARGA SATUAN ( Rp ) JUMLAH HARGA ( Rp )

Bontang, 19 April 2017

II. PEKERJAAN UTAMA

Pekerjaan pembongkaran talang dan flashing bersamaan dengan pekerjaan

g. Pemasangan Flashing dan Talang

CV. BIMA PERKASA TEKNIK

RENO BENLIFERT PURBA BINSAR MANALU

You might also like