Rekap Sabit

PEMBAGIAN PHB LANTAI 1 Gedung Kuliah meter pribadi
DIAMETER
1 FASA TL. 2X20 DOWN LIGH STOP KONTAK TOTAL
KAWAT TOTAL DAYA Watt KET
BEBAN
40 18 220 250
F1 2,5 mm 8 15 3620
LANTAI 1 F1 2,5 mm 14 252
PHB PASAR G AMALAMA TOTAL 3872 3872 VA
220 V. 1PH. 50Hz MCB 4A
4400 VA/20 AMPER
F P N
MCB 4A NYM 3X2,5 mm Instalasi Stop Kontak
F P N
NYM 3X4 mm MCB 4A
F N
NYM 2X2,5 mm Instalasi Lampu
NYA 6 mm
LANTAI 1- 2
0,1 Ohm
METER UMUM (Pane l S et) 3

KAWAT 22 0 V. 1PH. 50H
MCB 6 A
PEMBAGIAN PHBNYM
F1 A N LANTAI 2 Gedung Kuliah meter umum
3X2,5 mm Stop kontak & Lampu
MCB 6 A
DIAMETER F1 A N
1 FASA TL.2X20 DOWN LIGH STOP KONTAK
NYM 3X2,5 mmStop kontak & Lampu
TOTAL
MCB 16KAWAT TOTAL DAYA Watt KET
A MCB 4 A
BEBAN
NYY 3X4 mm
F1 A N F1 N
40 18
NYM 2X2,5 mm
220
Instalasi Lampu
250
F1 2,5 mm 7MCB 4 A 280
METER F1 2,5 mm F1 N
NYM 2X2,5 mm Instalasi Lampu 7 1540
UMUM F1 2,5 mm MCB 4 A 43 774
TOTAL 2594 3.500 VA
F1 N
Bare ca ble/ BC 25
NYM 2X2,5 mm Instalasi Lampu
mm La nta i 1- 4
3.500 VA/16 AMPER
0, 1 O hm
JUMLAH BEBAN GRUP LANTAI 1 /PETAK meter pribadi

DIAMERTER
PEMUTUS FASA AMPER BEBAN JUMLAH KET
KAWAT
MCB 1 FASA 2 GRUP 4 STOP KONTAK LAMPU
MCB F1 4 STOP KONTAK 2 NYM 3X2,5
MCB F2 4 LAMPU 3 NYM 2X2,5
JUMLAH BEBAN GRUP LANTAI 1/PETAK meter umum

DIAMERTER
PEMUTUS FASA AMPER BEBAN JUMLAH KET
KAWAT
MCB 1 FASA 5 GRUP 6 STOP KONTAK LAMPU
MCB F1 6 STOP KONTAK 4 8 NYM 3X2,5
MCB F2 6 STOP KONTAK 4 6 NYM 3X2,5
DAFTAR HARGA DAN KUANTITAS
PEKERJAAN : PEMBANGUNAN GEDUNG KULIAH FAKULTAS KEDOKTERAN

LOKASI : KAMPUS GAMBESI
TAHUN : 2018
JADWAL PELAKSANAAN PEKERJAAN 70HARI KALENDER

No Uraian Pekerjaan Jumlah Harga (Rp) Bobot % BULAN I BULAN II BULAN III
1 2 3 4 1 2 3 4 1 2 KET
A Pekerjaan Persiapan
1 Pekerjaan Direksi Keet & Gudang 3,000,000.00 0.14 0.14
2 Air Kerja & Listrik Kerja 2,500,000.00 0.12 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
3 Mobilisasi Peralatan Dan Pekerja 10,000,000.00 0.46 0.46
4 Keselamatan Kerja K3 dan Rambu rambu 1,500,000.00 0.07 0.07
5 Laporan Asbuilt Drawing & Sub drawing 4,500,000.00 0.21 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02
6 Papan Nama Proyek 500,000.00 0.02 0.02
B Pekerjaan Galian & Pondasi
1 Galian tanah dengan Alat 38,136,000.00 1.76 0.88 0.88
2 Urug kembali tanah galian 8,252,188.49 0.38 0.19 0.19
3 Lantai kerja beton tumbuk 1:3:5; t. 10 cm 38,541,684.53 1.78 0.89 0.89
4 Urugan Pasir Urug Bawah Pondasi 5,320,140.00 0.25 0.05 0.05 0.05 0.05 0.05
5 Pek. Pasangan Pondasi Batu Kali 1:4 196,501,800.00 9.07 1.81 1.81 1.81 1.81 1.81
6 Pek. Pasangan Batu Kosong 15,987,744.00 0.74 0.15 0.15 0.15 0.15 0.15
7 Timbunan Tanah 11,179,350.00 0.52 0.26 0.26
C Pekerjaan Struktur Beton
BASEMENT
a Pondasi Telapak
1 -Beton K-300 56,804,147.10 2.62 1.31 1.31
2 -Bekisting Pondasi 11,216,361.24 0.52 0.10 0.10 0.10 0.10 0.10
3 Tulangan besi 181,203,082.08 8.36 1.67 1.67 1.67 1.67 1.67
b Kolom Pedestal 50 x 50 cm
1 -Beton K-300 18,338,707.70 0.85 0.42 0.42
2 -Bekisting Kolom 31,378,400.00 1.45 0.72 0.72
3 Tulangan besi 32,477,775.00 1.50 0.75 0.75
c Slof 30 x 60 cm
1 -Beton K-300 37,135,883.09 1.71 0.86 0.86
2 -Bekisting Sloff 32,150,250.00 1.48 0.74 0.74
3 Tulangan besi 65,015,257.84 3.00 1.50 1.50
d Kolom Utama 50 x 50 cm
1 -Beton K-300 31,175,803.09 1.44
2 -Bekisting Kolom 53,343,280.00 2.46 0.49 0.49 0.49 0.49 0.49
3 Tulangan besi 55,212,229.12 2.55 0.51 0.51 0.51 0.51 0.51
e Balok 30 x 60
1 -Beton K-300 37,135,883.09 1.71
2 -Bekisting Balok 67,986,000.00 3.14 0.63 0.63 0.63 0.63 0.63
3 Tulangan besi 65,015,257.84 3.00 0.60 0.60 0.60 0.60 0.60
f Tangga Beton
1 -Beton K-300 4,810,243.03 0.22
2 -Bekisting Tangga 8,067,843.00 0.37 0.07 0.07 0.07 0.07 0.07
3 Tulangan besi 5,080,492.64 0.23 0.05 0.05 0.05 0.05 0.05
g Plat Lantai BASEMENT
1 -Beton K-300 41,124,552.01 1.90
2 -Bekisting Plat 76,757,785.00 3.54 0.71 0.71 0.71 0.71 0.71
3 Tulangan besi 35,701,669.36 1.65 0.33 0.33 0.33 0.33 0.33
D LANTAI I
a Pondasi Telapak
1 -Beton K-300 78,108,223.83 3.61 1.80 1.80
2 -Bekisting Pondasi 15,420,007.68 0.71 0.14 0.14 0.14 0.14 0.14
3 Tulangan besi 181,203,082.08 8.36 1.67 1.67 1.67 1.67 1.67
1 -Beton K-300 36,814,955.70 1.70
2 -Bekisting Kolom 62,992,138.00 2.91 0.58 0.58 0.58 0.58 0.58
3 Tulangan besi 65,199,145.61 3.01 0.60 0.60 0.60 0.60 0.60
c Slof 30 x 60 cm
1 -Beton K-300 43,902,866.23 2.03
2 -Bekisting Sloff 38,008,740.00 1.75 0.35 0.35 0.35 0.35 0.35
3 Tulangan besi 76,862,491.04 3.55 0.71 0.71 0.71 0.71 0.71
1 -Beton K-300 63,589,468.94 2.94
2 -Bekisting Kolom 108,804,602.00 5.02 1.00 1.00 1.00 1.00 1.00
3 Tulangan besi 112,616,702.52 5.20 1.04 1.04 1.04 1.04 1.04
Jumlah Total 2,166,572,232.89 100.00
RENCANA MINGGUAN (%) 1.60 5.39 4.51 17.03 21.26 17.96 10.33 9.91 0.03 0.03
KUMULATIF MINGGUAN (%) - 1.60 7.00 11.51 28.54 49.79 67.76 78.09 88.00 88.03 88.07
KEMENTERIAN RISET, TEKNOLOGI DAN PENDIDIKAN TINGGI
UNIVERSITAS KHAIRUN
Kampus II Gambesi, Maluku Utara Kode Pos 97719
LAPORAN KEMAJUAN PEKERJAAN MINGGUAN

PROGRES KEMAJUAN PEKERJAAN MINGGU KE - 1, ( 07 November 2019 - 13 November 2019 )
PEKERJAAN : Pembangunan Akses Penghubung Gedung Fakultas Ilmu Budaya ke PPs KONSULTAN : CV.NUSANTARA CIPTA CONSULTAN
LOKASI : Kampus II Gambesi MINGGU : 1 (SATU)
TAHUN : 2019 TANGGAL : 13 November 2019
PROGRES KEMAJUAN PEKERJAAN
No Uraian Pekerjaan Satuan Volume Harga Satuan (Rp.) Jumlah Harga (Rp.) Bobot% Minggu Lalu Minggu Ini S/D Minggu Ini Bobot Realisasi
(%)
volume Bobot% volume Bobot% volume Bobot%
1 2 3 4 5 6 7
I PEKERJAAN PERSIAPAN
1 Mobilisasi Peralatan Dan Pekerja Ls 1 1,000,000.00 1,000,000.00 0.37 0.00 0.00 1.00 0.37 1.00 0.37 100
2 Pek. Direksi Keet dan Bangsal Kerja Ls 1 1,000,000.00 1,000,000.00 0.37 0.00 0.00 1.00 0.37 1.00 0.37 100
3 Air Kerja & Listrik Kerja Ls 1 750,000.00 750,000.00 0.27 0.00 0.00 1.00 0.27 1.00 0.27 100
4 Pek. Pembongkaran, Pembersihan Awal dan Akhir Ls 1 750,000.00 750,000.00 0.27 0.00 0.00 0.50 0.14 0.50 0.14 50
5 Papan Nama Proyek Ls 1 500,000.00 500,000.00 0.18 0.00 0.00 1.00 0.18 1.00 0.18 100
6 Pengukuran & Pemasangan Bowplank Ls 1 1,000,000.00 1,000,000.00 0.37 0.00 0.00 1.00 0.37 1.00 0.37 100
7 Administrasi Dan Dokumentasi Ls 1 750,000.00 750,000.00 0.27 0.00 0.00 0.50 0.14 0.50 0.14 50
8 Shop Drawing & As Build Drawing Ls 1 1,500,000.00 1,500,000.00 0.55 0.00 0.00 0.50 0.27 0.50 0.27 50
9 Keselamatan Kerja K3 dan Rambu rambu Ls 1 750,000.00 750,000.00 0.27 0.00 0.00 1.00 0.27 1.00 0.27 100
10 Quantity dan Quality Kontrol Ls 1 2,000,000.00 2,000,000.00 0.73 0.00 0.00 0.50 0.37 0.50 0.37 50
Jumlah Harga (Rp.) 10000000 3.65732490028
II LANTAI 1
PEKERJAAN STRUKTUR
A Pekerjaan Tanah , Sloof & Pondasi Telapak
2 Pek. Galian Tanah Pondasi M3 7.26 84,000.00 609,840.00 0.22 0.00 0.00 7.26 0.22 7.26 0.22 100
3 Pek. Urugan Tanah kembali 1/4 x Galian Pondasi M3 1.815 54,530.00 98,971.95 0.04 0.00 0.00 1.82 0.04 1.82 0.04 100
4 Pek. Urugan Pasir di bawah Pondasi t. 5 cm M3 0.162 532,014.00 86,186.27 0.03 0.00 0.00 0.16 0.03 0.16 0.03 100
5 Pek. Rabat Lantai Kerja Pondasi (135) M3 0.324 1,622,807.77 525,789.72 0.19 0.00 0.00 0.32 0.19 0.32 0.19 100
6 Pek. Galian Tanah Sloof 20x30 M3 2.433 84,000.00 204,372.00 0.07 0.00 0.00 2.43 0.07 2.43 0.07 100
7 Pek. Urugan Tanah kembali 1/4 x Galian Sloof M3 0.608 54,530.00 33,154.24 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0
8 Pek. Urugan Pasir di bawah Sloof 20x30 t. 5 cm M3 0.278 532,014.00 147,899.89 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 1706214.06742857 0.6240179194
B Pekerjaan Beton Bertulang
1 Pek. Pondasi Telapak 80x80x30 (K-300) M3 0.768 1,833,870.77 1,408,412.75 0.52 0 0 0.77 0.5151023025 0.77 0.5151023025 100
Pek. Bekisting M2 3.84 181,020.00 695,116.80 0.25 0 0 3.84 0.2542267981 3.84 0.25422679812 100
Pek. Besi Beton
- Besi BJTS dia. 16 mm Kg 182.632 19,366.80 3,536,997.42 1.29 0 0 182.63 1.2935948728 182.63 1.29359487276 100
2 Pek. Sloof 20 x 30 (K-300) M3 1.668 1,833,870.77 3,058,896.44 1.12 0 0 0.00 0 0.00 0 0
Pek. Bekisting Bata M2 22.24 214,684.00 4,774,572.16 1.75 0 0 0.00 0 0.00 0 0
Pek. Besi Beton
- Besi BJTP dia. 8 mm Kg 43.512 19,366.80 842,688.20 0.31 0 0 0.00 0 0.00 0 0
- Besi BJTP dia. 13 mm Kg 115.865 19,366.80 2,243,934.28 0.82 0 0 0.00 0 0.00 0 0
3 Pek. Pedestal 35 x 35 (K-300) M3 0.686 1,833,870.77 1,258,035.35 0.46 0 0 0.69 0.4601044004 0.69 0.46010440041 100
Pek. Bekisting M2 7.84 392,230.00 3,075,083.20 1.12 0 0 7.84 1.1246578358 7.84 1.12465783578 100
Pek Besi Beton
- Besi BJTP dia. 8 mm Kg 31.819 19,366.80 616,232.21 0.23 0 0 31.82 0.2253761403 31.82 0.22537614031 100
- Besi BJTS dia. 16 mm Kg 106.064 19,366.80 2,054,120.28 0.75 0 0 106.06 0.7512585231 106.06 0.75125852307 100
4 Pek. Kolom 35 x 35 (K-300) M3 1.862 1,833,870.77 3,414,667.37 1.25 0 0 0.00 0 0.00 0 0
Pek. Bekisting M2 21.28 392,230.00 8,346,654.40 3.05 0 0 0.00 0 0.00 0 0
Pek Besi Beton
- Besi BJTS dia. 16 mm Kg 287.889 19,366.80 5,575,488.69 2.04 0 0 0.00 0 0.00 0 0
5 Pek. Kolom Pagar Dinding 12 x 12 (K-225) M3 0.029 1,769,442.45 51,313.83 0.02 0 0 0.00 0 0.00 0 0
Pek. Bekisting M2 0.96 392,230.00 376,540.80 0.14 0 0 0.00 0 0.00 0 0
Pek Besi Beton
- Besi BJTP Dia. 6 mm Kg 2.368 19,366.80 45,860.58 0.02 0 0 0.00 0 0.00 0 0
6 Pek. Balok Induk 20 x 40 (K-300) M3 2.704 1,833,870.77 4,958,786.56 1.81 0 0 0.00 0 0.00 0 0
Pek. Bekisting M2 33.8 402,880.00 13,617,344.00 4.98 0 0 0.00 0 0.00 0 0
Pek. Besi Beton
- Besi BJTS dia. 13 mm Kg 211.307 19,366.80 4,092,340.41 1.50 0 0 0.00 0 0.00 0 0
7 Pek. Balok Anak 20 x 30 (K-300) M3 0.18 1,833,870.77 330,096.74 0.12 0 0 0.00 0 0.00 0 0
Pek. Bekisting M2 2.4 402,880.00 966,912.00 0.35 0 0 0.00 0 0.00 0 0
Pek. Besi Beton
8 Pek. Pelat Lantai t. 12 cm (K-300) M3 5.004 1,833,870.77 9,176,689.33 3.36 0 0 0.00 0 0.00 0 0
Pek. Bekisting M2 41.7 513,430.00 21,410,031.00 7.83 0 0 0.00 0 0.00 0 0
Pek. Besi Beton
- Besi BJTP dia. 10 mm Kg 514.192 19366.8 9958253.6256 3.64205689482 0 0 0 0 0 0 0
Jumlah Harga (Rp.) 112744498.484916 41.2343261678
PEKERJAAN ARSITEKTUR
C Pekerjaan Plesteran, Acian & Pengecetan Pagar Dinding
1 Pek. Pasangan Pagar Dinding 1/2 batu bata (camp 1 4) M2 52 214,684.00 11,163,568.00 4.08 0.00 0.00 0.00 0.00 0.00 0.00 0
2 Pek. Plesteran Dinding (camp. 15) M2 104 77,439.20 8,053,676.80 2.95 0.00 0.00 0.00 0.00 0.00 0.00 0
3 Pek. Acian Dinding M2 104 42,575.00 4,427,800.00 1.62 0.00 0.00 0.00 0.00 0.00 0.00 0
4 Pek. Pengecatan Dinding (Kualitas Baik) M2 104 27,489.40 2,858,897.60 1.05 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 26503942.4 9.6933528495
D Pekerjaan Plesteran, Acian & Pengecetan Beton
1 Pek. Plesteran Beton (camp. 15) M2 82.08 77,439.20 6,356,209.54 2.32 0.00 0.00 0.00 0.00 0.00 0.00 0
2 Pek. Acian Beton M2 82.08 42,575.00 3,494,556.00 1.28 0.00 0.00 0.00 0.00 0.00 0.00 0
3 Pek. Pengecatan Beton (Kualitas Baik) M2 82.08 27,489.40 2,256,329.95 0.83 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 12107095.488 4.42795817983
E PEKERJAAN ELEKTRIKAL
1 Pek. Titik Lampu Titik 4 100,000.00 400,000.00 0.15 0.00 0.00 0.00 0.00 0.00 0.00 0
2 Pek. Kabel NYM 3x2.5mm M 30 10,000.00 300,000.00 0.11 0.00 0.00 0.00 0.00 0.00 0.00 0
3 Pek. Saklar Ganda Bh 1 75,000.00 75,000.00 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0
4 Pek. Lampu 18 Led Watt Bh 4 250,000.00 1,000,000.00 0.37 0.00 0.00 0.00 0.00 0.00 0.00 0
5 Klem Dos 3 2,000.00 6,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0
6 Isolasi Bh 3 4,000.00 12,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 1793000 0.65575835462
III LANTAI 2
PEKERJAAN STRUKTUR
A Pekerjaan Beton Bertulang
1 Pek. Kolom 35 x 35 (K-300) M3 1.715 1,833,870.77 3,145,088.37 1.15 0 0 0 0 0 0 0
Pek. Bekisting M2 19.6 392,230.00 7,687,708.00 2.81 0 0 0 0 0 0 0
Pek Besi Beton
- Besi BJTP dia. 8 mm Kg 79.916 19,366.80 1,547,717.19 0.57 0 0 0 0 0 0 0
- Besi BJTS dia. 16 mm Kg 265.16 19,366.80 5,135,300.69 1.88 0 0 0 0 0 0 0
2 Pek. Ring Balok 20 x 40 (K-300) M3 2.704 1,833,870.77 4,958,786.56 1.81 0 0 0 0 0 0 0
Pek. Bekisting M2 33.8 402,880.00 13,617,344.00 4.98 0 0 0 0 0 0 0
Pek. Besi Beton
3 Pek. Ring Balok 20 x 30 (K-300) M3 0.18 1,833,870.77 330,096.74 0.12 0 0 0 0 0 0 0
Pek. Bekisting M2 2.4 402,880.00 966,912.00 0.35 0 0 0 0 0 0 0
Pek. Besi Beton
- Besi BJTP dia. 8 mm Kg 6.077 19,366.80 117,692.04 0.04 0 0 0 0 0 0 0
- Besi BJTP dia. 13 mm Kg 18.755 19366.8 363224.334 0.13284294011 0 0 0 0 0 0 0
Jumlah Harga (Rp.) 45962074.2701 16.8098238696
B Pekerjaan Plesteran & Acian
1 Pek. Plesteran Beton (camp 15) M2 52.24 77,439.20 4,045,423.81 1.48 0.00 0.00 0.00 0.00 0.00 0.00 0
2 Pek. Acian Beton M2 52.24 42,575.00 2,224,118.00 0.81 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 7705588.064 2.81818390977
C Pekerjaan Lantai
5 Pek. Lantai Keramik 40 x 40 M2 41.7 188,138.50 7,845,375.45 2.87 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 7845375.45 2.86930869853
D Pekerjaan Atap
1 Pek. Pemasangan Rangka atap baja ringan C-175, 1 C-175,0.7 M2 84.844 287,262.50 24,372,499.55 8.91 0.00 0.00 0.00 0.00 0.00 0.00 0
2 Pek. Penutup Atap Spandek Warna 0,30 mm M2 91.875 106,750.00 9,807,656.25 3.59 0.00 0.00 0.00 0.00 0.00 0.00 0
3 Pek. Pemasangan Nok Spandek M 13.9 98,910.00 1,374,849.00 0.50 0.00 0.00 0.00 0.00 0.00 0.00 0
4 Pek. Lisplank GRC 9 mm x 200 mm x 3000 mm M 27.8 150,295.00 4,178,201.00 1.53 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 39733205.8 14.531724294
E Pekerjaan Pintu & Jendela
1 Pek. Kusen Pintu , Jendela dan Ventelase M3 0.206 10,151,750.00 2,091,260.50 0.76 0.00 0.00 0.00 0.00 0.00 0.00 0
2 Pek. Daun Pintu M2 3.25 568,100.00 1,846,325.00 0.68 0.00 0.00 0.00 0.00 0.00 0.00 0
3 Pek. Kaca Jendela Dan Kaca Ventelase (kaca Polos t. 5 mm) M2 3.56 104,581.50 372,310.14 0.14 0.00 0.00 0.00 0.00 0.00 0.00 0
4 Pek. Kunci Pintu (Kualitas Baik) Bh 1 250,000.00 250,000.00 0.09 0.00 0.00 0.00 0.00 0.00 0.00 0
5 Pek. Engsel Pintu (Kualitas Baik) Bh 6 65,000.00 390,000.00 0.14 0.00 0.00 0.00 0.00 0.00 0.00 0
6 Pek. Engsel Jendela (Kualitas Baik) Bh 4 65,000.00 260,000.00 0.10 0.00 0.00 0.00 0.00 0.00 0.00 0
7 Pek. Grendel Jendela (Kualitas Baik) Bh 2 35,000.00 70,000.00 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 5279895.64 1.9310293795
F PEKERJAAN ELEKTRIKAL
5 Klem Dos 3 2,000.00 6,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0
6 Isolasi Bh 3 4,000.00 12,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 2043000 0.74719147713
JUMLAH TOTAL : 273,423,889.66 100.00 0 7.93 7.93
Realisasi kemajuan Pekerjaan Mingguan

Kemajuan Pekerjaan Minggu lalu - %
Kemajuan Pekerjaan Minggu Ini 7.93 %
Kemajuan Pekerjaan Sampai Dengan Minggu Ini 7.93 %
Dibuat oleh
KONSULTAN
CV. NUSANTRA CIPTA CONSULTAN
............................................
SITE ENGGINER
UNIVERSITAS KHAIRUN

LOKASI : Kampus II Gambesi MINGGU : 2 (DUA)
(%)
1 2 3 4 5 6 7
Jumlah Harga (Rp.) 10000000 3.65732490028
II LANTAI 1
PEKERJAAN STRUKTUR
Jumlah Harga (Rp.) 1706214.06742857 0.6240179194
1 Pek. Pondasi Telapak 80x80x30 (K-300) M3 0.768 1,833,870.77 1,408,412.75 0.52 0.768 0.52 0 0.00 0.768 0.52 100
Pek. Bekisting M2 3.84 181,020.00 695,116.80 0.25 3.84 0.25 0 0.00 3.84 0.25 100
Pek. Besi Beton
- Besi BJTS dia. 16 mm Kg 182.632 19,366.80 3,536,997.42 1.29 182.632 1.29 0 0.00 182.632 1.29 100
2 Pek. Sloof 20 x 30 (K-300) M3 1.668 1,833,870.77 3,058,896.44 1.12 0 0.00 1.668 1.12 1.668 1.12 100
Pek. Bekisting Bata M2 22.24 214,684.00 4,774,572.16 1.75 0 0.00 22.24 1.75 22.24 1.75 100
Pek. Besi Beton
- Besi BJTP dia. 8 mm Kg 43.512 19,366.80 842,688.20 0.31 0 0.00 43.512 0.31 43.512 0.31 100
- Besi BJTP dia. 13 mm Kg 115.865 19,366.80 2,243,934.28 0.82 0 0.00 115.865 0.82 115.865 0.82 100
3 Pek. Pedestal 35 x 35 (K-300) M3 0.686 1,833,870.77 1,258,035.35 0.46 0.686 0.46 0 0.00 0.686 0.46 100
Pek. Bekisting M2 7.84 392,230.00 3,075,083.20 1.12 7.84 1.12 0 0.00 7.84 1.12 100
Pek Besi Beton
- Besi BJTP dia. 8 mm Kg 31.819 19,366.80 616,232.21 0.23 31.819 0.23 0 0.00 31.819 0.23 100
4 Pek. Kolom 35 x 35 (K-300) M3 1.862 1,833,870.77 3,414,667.37 1.25 0 0.00 0 0.00 0 0.00 0
Pek. Bekisting M2 21.28 392,230.00 8,346,654.40 3.05 0 0.00 21.28 3.05 21.28 3.05 100
Pek Besi Beton
- Besi BJTS dia. 16 mm Kg 287.889 19,366.80 5,575,488.69 2.04 0 0.00 287.889 2.04 287.889 2.04 100
5 Pek. Kolom Pagar Dinding 12 x 12 (K-225) M3 0.029 1,769,442.45 51,313.83 0.02 0 0.00 0 0.00 0 0.00 0
Pek. Bekisting M2 0.96 392,230.00 376,540.80 0.14 0 0.00 0 0.00 0 0.00 0
Pek Besi Beton
- Besi BJTP Dia. 6 mm Kg 2.368 19,366.80 45,860.58 0.02 0 0.00 0 0.00 0 0.00 0
- Besi BJTP dia. 8 mm Kg 3.157 19,366.80 61,140.99 0.02 0 0.00 0 0.00 0 0.00 0
6 Pek. Balok Induk 20 x 40 (K-300) M3 2.704 1,833,870.77 4,958,786.56 1.81 0 0.00 0 0.00 0 0.00 0
Pek. Bekisting M2 33.8 402,880.00 13,617,344.00 4.98 0 0.00 33.8 4.98 33.8 4.98 100
Pek. Besi Beton
7 Pek. Balok Anak 20 x 30 (K-300) M3 0.18 1,833,870.77 330,096.74 0.12 0 0.00 0 0.00 0 0.00 0
Pek. Bekisting M2 2.4 402,880.00 966,912.00 0.35 0 0.00 0 0.00 0 0.00 0
Pek. Besi Beton
8 Pek. Pelat Lantai t. 12 cm (K-300) M3 5.004 1,833,870.77 9,176,689.33 3.36 0 0.00 0 0.00 0 0.00 0
Pek. Bekisting M2 41.7 513,430.00 21,410,031.00 7.83 0 0.00 0 0.00 0 0.00 0
Pek. Besi Beton
- Besi BJTP dia. 10 mm Kg 514.192 19,366.80 9958253.6256 3.64205689482 0 0 0 0 0 0 0
Jumlah Harga (Rp.) 112744498.484916 41.2343261678
Jumlah Harga (Rp.) 26503942.4 9.6933528495
2 Pek. Acian Beton M2 82.08 42,575.00 3,494,556.00 1.28 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 12107095.488 4.42795817983
5 Klem Dos 3 2,000.00 6,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0
6 Isolasi Bh 3 4,000.00 12,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 1793000 0.65575835462
III LANTAI 2
PEKERJAAN STRUKTUR
1 Pek. Kolom 35 x 35 (K-300) M3 1.715 1,833,870.77 3,145,088.37 1.15 0 0 0 0 0 0 0
Pek. Bekisting M2 19.6 392,230.00 7,687,708.00 2.81 0 0 0 0 0 0 0
Pek Besi Beton
- Besi BJTS dia. 16 mm Kg 265.16 19,366.80 5,135,300.69 1.88 0 0 0 0 0 0 0
2 Pek. Ring Balok 20 x 40 (K-300) M3 2.704 1,833,870.77 4,958,786.56 1.81 0 0 0 0 0 0 0
Pek. Bekisting M2 33.8 402,880.00 13,617,344.00 4.98 0 0 0 0 0 0 0
Pek. Besi Beton
3 Pek. Ring Balok 20 x 30 (K-300) M3 0.18 1,833,870.77 330,096.74 0.12 0 0 0 0 0 0 0
Pek. Bekisting M2 2.4 402,880.00 966,912.00 0.35 0 0 0 0 0 0 0
Pek. Besi Beton
Jumlah Harga (Rp.) 45962074.2701 16.8098238696
2 Pek. Acian Beton M2 52.24 42,575.00 2,224,118.00 0.81 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 7705588.064 2.81818390977
C Pekerjaan Lantai
Jumlah Harga (Rp.) 7845375.45 2.86930869853
D Pekerjaan Atap
Jumlah Harga (Rp.) 39733205.8 14.531724294
2 Pek. Daun Pintu M2 3.25 568,100.00 1,846,325.00 0.68 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 5279895.64 1.9310293795
5 Klem Dos 3 2,000.00 6,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0
6 Isolasi Bh 3 4,000.00 12,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 2043000 0.74719147713
JUMLAH TOTAL : 273,423,889.66 100.00 7.93 17.92 25.85

Kemajuan Pekerjaan Minggu lalu 7.93 %
Dibuat oleh
KONSULTAN
............................................
SITE ENGGINER
UNIVERSITAS KHAIRUN

LOKASI : Kampus II Gambesi MINGGU : 3 (TIGA)
(%)
1 2 3 4 5 6 7
1 Mobilisasi Peralatan Dan Pekerja Ls 1 1000000 1000000 0.36573249003 1 0.36573249 0 0 1 0.36573249003 100
Jumlah Harga (Rp.) 10000000 3.65732490028
II LANTAI 1
PEKERJAAN STRUKTUR
Jumlah Harga (Rp.) 1706214.06742857 0.6240179194
Pek. Bekisting M2 3.84 181,020.00 695,116.80 0.25 3.84 0.25 0 0.00 3.84 0.25 100
Pek. Besi Beton
2 Pek. Sloof 20 x 30 (K-300) M3 1.668 1,833,870.77 3,058,896.44 1.12 1.668 1.12 0 0.00 1.668 1.12 100
Pek. Bekisting Bata M2 22.24 214,684.00 4,774,572.16 1.75 22.24 1.75 0 0.00 22.24 1.75 100
Pek. Besi Beton
- Besi BJTP dia. 13 mm Kg 115.865 19,366.80 2,243,934.28 0.82 115.865 0.82 0 0.00 115.865 0.82 100
3 Pek. Pedestal 35 x 35 (K-300) M3 0.686 1,833,870.77 1,258,035.35 0.46 0.686 0.46 0 0.00 0.686 0.46 100
Pek. Bekisting M2 7.84 392,230.00 3,075,083.20 1.12 7.84 1.12 0 0.00 7.84 1.12 100
Pek Besi Beton
4 Pek. Kolom 35 x 35 (K-300) M3 1.862 1,833,870.77 3,414,667.37 1.25 0 0.00 0 0.00 0 0.00 0
Pek. Bekisting M2 21.28 392,230.00 8,346,654.40 3.05 21.28 3.05 0 0.00 21.28 3.05 100
Pek Besi Beton
5 Pek. Kolom Pagar Dinding 12 x 12 (K-225) M3 0.029 1,769,442.45 51,313.83 0.02 0 0.00 0 0.00 0 0.00 0
Pek. Bekisting M2 0.96 392,230.00 376,540.80 0.14 0 0.00 0 0.00 0 0.00 0
Pek Besi Beton
- Besi BJTP Dia. 6 mm Kg 2.368 19,366.80 45,860.58 0.02 0 0.00 0 0.00 0 0.00 0
6 Pek. Balok Induk 20 x 40 (K-300) M3 2.704 1,833,870.77 4,958,786.56 1.81 0 0.00 0 0.00 0 0.00 0
Pek. Bekisting M2 33.8 402,880.00 13,617,344.00 4.98 33.8 4.98 0 0.00 33.8 4.98 100
Pek. Besi Beton
7 Pek. Balok Anak 20 x 30 (K-300) M3 0.18 1,833,870.77 330,096.74 0.12 0 0.00 0 0.00 0 0.00 0
Pek. Bekisting M2 2.4 402,880.00 966,912.00 0.35 0 0.00 2.4 0.35 2.4 0.35 100
Pek. Besi Beton
8 Pek. Pelat Lantai t. 12 cm (K-300) M3 5.004 1,833,870.77 9,176,689.33 3.36 0 0.00 0 0.00 0 0.00 0
Pek. Bekisting M2 41.7 513,430.00 21,410,031.00 7.83 0 0.00 41.7 7.83 41.7 7.83 100
Pek. Besi Beton
- Besi BJTP dia. 10 mm Kg 514.192 19,366.80 9958253.6256 3.64205689482 0 0 514.192 3.6420568948 514.192 3.64205689482 100
Jumlah Harga (Rp.) 112744498.484916 41.2343261678
Jumlah Harga (Rp.) 26503942.4 9.6933528495
2 Pek. Acian Beton M2 82.08 42,575.00 3,494,556.00 1.28 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 12107095.488 4.42795817983
5 Klem Dos 3 2,000.00 6,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0
6 Isolasi Bh 3 4,000.00 12,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 1793000 0.65575835462
III LANTAI 2
PEKERJAAN STRUKTUR
1 Pek. Kolom 35 x 35 (K-300) M3 1.715 1,833,870.77 3,145,088.37 1.15 0.00 0.00 0.00 0.00 0.00 0.00 0
Pek. Bekisting M2 19.6 392,230.00 7,687,708.00 2.81 0.00 0.00 0.00 0.00 0.00 0.00 0
Pek Besi Beton
- Besi BJTP dia. 8 mm Kg 79.916 19,366.80 1,547,717.19 0.57 0.00 0.00 0.00 0.00 0.00 0.00 0
- Besi BJTS dia. 16 mm Kg 265.16 19,366.80 5,135,300.69 1.88 0.00 0.00 0.00 0.00 0.00 0.00 0
2 Pek. Ring Balok 20 x 40 (K-300) M3 2.704 1,833,870.77 4,958,786.56 1.81 0.00 0.00 0.00 0.00 0.00 0.00 0
Pek. Bekisting M2 33.8 402,880.00 13,617,344.00 4.98 0.00 0.00 0.00 0.00 0.00 0.00 0
Pek. Besi Beton
3 Pek. Ring Balok 20 x 30 (K-300) M3 0.18 1,833,870.77 330,096.74 0.12 0.00 0.00 0.00 0.00 0.00 0.00 0
Pek. Bekisting M2 2.4 402,880.00 966,912.00 0.35 0.00 0.00 0.00 0.00 0.00 0.00 0
Pek. Besi Beton
- Besi BJTP dia. 8 mm Kg 6.077 19,366.80 117,692.04 0.04 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 45962074.2701 16.8098238696
2 Pek. Acian Beton M2 52.24 42,575.00 2,224,118.00 0.81 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 7705588.064 2.81818390977
C Pekerjaan Lantai
Jumlah Harga (Rp.) 7845375.45 2.86930869853
D Pekerjaan Atap
Jumlah Harga (Rp.) 39733205.8 14.531724294
2 Pek. Daun Pintu M2 3.25 568,100.00 1,846,325.00 0.68 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 5279895.64 1.9310293795
5 Klem Dos 3 2,000.00 6,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0
6 Isolasi Bh 3 4,000.00 12,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 2043000 0.74719147713
JUMLAH TOTAL : 273,423,889.66 100.00 25.85 12.02 37.87

Dibuat oleh
KONSULTAN
............................................
SITE ENGGINER
UNIVERSITAS KHAIRUN

PROGRES KEMAJUAN PEKERJAAN MINGGU KE - 4, ( 28 November 2019 - 05 Desember 2019 )
LOKASI : Kampus II Gambesi MINGGU : 4 (EMPAT)
TAHUN : 2019 TANGGAL : 05 Desember 2019
(%)
1 2 3 4 5 6 7
Jumlah Harga (Rp.) 10000000 3.65732490028
II LANTAI 1
PEKERJAAN STRUKTUR
Jumlah Harga (Rp.) 1706214.06742857 0.6240179194
Pek. Bekisting M2 3.84 181,020.00 695,116.80 0.25 3.84 0.25 0 0.00 3.84 0.25422679812 100
Pek. Besi Beton
2 Pek. Sloof 20 x 30 (K-300) M3 1.668 1,833,870.77 3,058,896.44 1.12 1.67 1.12 0 0.00 1.668 1.11873781324 100
Pek. Bekisting Bata M2 22.24 214,684.00 4,774,572.16 1.75 22.24 1.75 0 0.00 22.24 1.74621616489 100
Pek. Besi Beton
3 Pek. Pedestal 35 x 35 (K-300) M3 0.686 1,833,870.77 1,258,035.35 0.46 0.69 0.46 0 0.00 0.686 0.46010440041 100
Pek. Bekisting M2 7.84 392,230.00 3,075,083.20 1.12 7.84 1.12 0 0.00 7.84 1.12465783578 100
Pek Besi Beton
4 Pek. Kolom 35 x 35 (K-300) M3 1.862 1,833,870.77 3,414,667.37 1.25 0.00 0.00 1.862 1.25 1.862 1.24885480111 100
Pek. Bekisting M2 21.28 392,230.00 8,346,654.40 3.05 21.28 3.05 0 0.00 21.28 3.05264269711 100
Pek Besi Beton
5 Pek. Kolom Pagar Dinding 12 x 12 (K-225) M3 0.029 1,769,442.45 51,313.83 0.02 0.00 0.00 0.029 0.02 0.029 0.01876713523 100
Pek. Bekisting M2 0.96 392,230.00 376,540.80 0.14 0.00 0.00 0.96 0.14 0.96 0.13771320438 100
Pek Besi Beton
- Besi BJTP Dia. 6 mm Kg 2.368 19,366.80 45,860.58 0.02 0.00 0.00 2.368 0.02 2.368 0.016772705 100
6 Pek. Balok Induk 20 x 40 (K-300) M3 2.704 1,833,870.77 4,958,786.56 1.81 0.00 0.00 2.704 1.81 2.704 1.81358935671 100
Pek. Bekisting M2 33.8 402,880.00 13,617,344.00 4.98 33.80 4.98 0 0.00 33.8 4.98030512868 100
Pek. Besi Beton
7 Pek. Balok Anak 20 x 30 (K-300) M3 0.18 1,833,870.77 330,096.74 0.12 0.00 0.00 0.18 0.12 0.18 0.12072710215 100
Pek. Bekisting M2 2.4 402,880.00 966,912.00 0.35 2.40 0.35 0 0.00 2.4 0.3536311334 100
Pek. Besi Beton
8 Pek. Pelat Lantai t. 12 cm (K-300) M3 5.004 1,833,870.77 9,176,689.33 3.36 0.00 0.00 5.004 3.36 5.004 3.35621343971 100
Pek. Bekisting M2 41.7 513,430.00 21,410,031.00 7.83 41.70 7.83 0 0.00 41.7 7.8303439492 100
Pek. Besi Beton
Jumlah Harga (Rp.) 112744498.484916 41.2343261678
Jumlah Harga (Rp.) 26503942.4 9.6933528495
2 Pek. Acian Beton M2 82.08 42,575.00 3,494,556.00 1.28 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 12107095.488 4.42795817983
5 Klem Dos 3 2,000.00 6,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0
6 Isolasi Bh 3 4,000.00 12,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 1793000 0.65575835462
III LANTAI 2
PEKERJAAN STRUKTUR
1 Pek. Kolom 35 x 35 (K-300) M3 1.715 1,833,870.77 3,145,088.37 1.15 0 0.00 0 0.00 0 0 0
Pek. Bekisting M2 19.6 392,230.00 7,687,708.00 2.81 0 0.00 19.6 2.81 19.6 2.81164458944 100
Pek Besi Beton
2 Pek. Ring Balok 20 x 40 (K-300) M3 2.704 1,833,870.77 4,958,786.56 1.81 0 0.00 0 0.00 0 0 0
Pek. Bekisting M2 33.8 402,880.00 13,617,344.00 4.98 0 0.00 33.8 4.98 33.8 4.98030512868 100
Pek. Besi Beton
3 Pek. Ring Balok 20 x 30 (K-300) M3 0.18 1,833,870.77 330,096.74 0.12 0 0.00 0 0.00 0 0 0
Pek. Bekisting M2 2.4 402,880.00 966,912.00 0.35 0 0.00 2.4 0.35 2.4 0.3536311334 100
Pek. Besi Beton
Jumlah Harga (Rp.) 45962074.2701 16.8098238696
2 Pek. Acian Beton M2 52.24 42,575.00 2,224,118.00 0.81 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 7705588.064 2.81818390977
C Pekerjaan Lantai
Jumlah Harga (Rp.) 7845375.45 2.86930869853
D Pekerjaan Atap
Jumlah Harga (Rp.) 39733205.8 14.531724294
2 Pek. Daun Pintu M2 3.25 568,100.00 1,846,325.00 0.68 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 5279895.64 1.9310293795
5 Klem Dos 3 2,000.00 6,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0
6 Isolasi Bh 3 4,000.00 12,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 2043000 0.74719147713
JUMLAH TOTAL : 273,423,889.66 100.00 37.87 20.46 58.33

Dibuat oleh
KONSULTAN
............................................
SITE ENGGINER
UNIVERSITAS KHAIRUN
LAPORAN KEMAJUAN PEKERJAAN BULANAN

PROGRES KEMAJUAN PEKERJAAN BULAN KE - 1, ( 07 November 2019 - 05 Desember 2019 )
LOKASI : Kampus II Gambesi BULAN : 1 (SATU)
No Uraian Pekerjaan Satuan Volume Harga Satuan (Rp.) Jumlah Harga (Rp.) Bobot% Bulan Lalu Bulan Ini S/D Bulan Ini Bobot Realisasi
(%)
1 2 3 4 5 6 7
1 Mobilisasi Peralatan Dan Pekerja Ls 1 1,000,000.00 1,000,000.00 0.37 0.00 0 1.00 0.37 1.00 0.37 100
2 Pek. Direksi Keet dan Bangsal Kerja Ls 1 1,000,000.00 1,000,000.00 0.37 0.00 0 1.00 0.37 1.00 0.37 100
3 Air Kerja & Listrik Kerja Ls 1 750,000.00 750,000.00 0.27 0.00 0 1.00 0.27 1.00 0.27 100
4 Pek. Pembongkaran, Pembersihan Awal dan Akhir Ls 1 750,000.00 750,000.00 0.27 0.00 0 0.50 0.14 0.50 0.14 50
5 Papan Nama Proyek Ls 1 500,000.00 500,000.00 0.18 0.00 0 1.00 0.18 1.00 0.18 100
6 Pengukuran & Pemasangan Bowplank Ls 1 1,000,000.00 1,000,000.00 0.37 0.00 0 1.00 0.37 1.00 0.37 100
7 Administrasi Dan Dokumentasi Ls 1 750,000.00 750,000.00 0.27 0.00 0 0.50 0.14 0.50 0.14 50
8 Shop Drawing & As Build Drawing Ls 1 1,500,000.00 1,500,000.00 0.55 0.00 0 0.50 0.27 0.50 0.27 50
9 Keselamatan Kerja K3 dan Rambu rambu Ls 1 750,000.00 750,000.00 0.27 0.00 0 1.00 0.27 1.00 0.27 100
10 Quantity dan Quality Kontrol Ls 1 2,000,000.00 2,000,000.00 0.73 0.00 0 0.50 0.37 0.50 0.37 50
Jumlah Harga (Rp.) 10000000 3.65732490028
II LANTAI 1
PEKERJAAN STRUKTUR
2 Pek. Galian Tanah Pondasi M3 7.26 84,000.00 609,840.00 0.22 0.00 0 7.26 0.22 7.26 0.22 100
3 Pek. Urugan Tanah kembali 1/4 x Galian Pondasi M3 1.815 54,530.00 98,971.95 0.04 0.00 0 1.82 0.04 1.82 0.04 100
4 Pek. Urugan Pasir di bawah Pondasi t. 5 cm M3 0.162 532,014.00 86,186.27 0.03 0.00 0 0.16 0.03 0.16 0.03 100
5 Pek. Rabat Lantai Kerja Pondasi (135) M3 0.324 1,622,807.77 525,789.72 0.19 0.00 0 0.32 0.19 0.32 0.19 100
6 Pek. Galian Tanah Sloof 20x30 M3 2.433 84,000.00 204,372.00 0.07 0.00 0 2.43 0.07 2.43 0.07 100
7 Pek. Urugan Tanah kembali 1/4 x Galian Sloof M3 0.608 54,530.00 33,154.24 0.01 0.00 0 0.61 0.01 0.61 0.01 100
8 Pek. Urugan Pasir di bawah Sloof 20x30 t. 5 cm M3 0.278 532,014.00 147,899.89 0.05 0.00 0 0.28 0.05 0.28 0.05 100
Jumlah Harga (Rp.) 1706214.06742857 0.6240179194
1 Pek. Pondasi Telapak 80x80x30 (K-300) M3 0.768 1,833,870.77 1,408,412.75 0.52 0.00 0 0.77 0.52 0.77 0.52 100
Pek. Bekisting M2 3.84 181,020.00 695,116.80 0.25 0.00 0 3.84 0.25 3.84 0.25 100
Pek. Besi Beton
- Besi BJTS dia. 16 mm Kg 182.632 19,366.80 3,536,997.42 1.29 0.00 0 182.63 1.29 182.63 1.29 100
2 Pek. Sloof 20 x 30 (K-300) M3 1.668 1,833,870.77 3,058,896.44 1.12 0.00 0 1.67 1.12 1.67 1.12 100
Pek. Bekisting Bata M2 22.24 214,684.00 4,774,572.16 1.75 0.00 0 22.24 1.75 22.24 1.75 100
Pek. Besi Beton
- Besi BJTP dia. 8 mm Kg 43.512 19,366.80 842,688.20 0.31 0.00 0 43.51 0.31 43.51 0.31 100
- Besi BJTP dia. 13 mm Kg 115.865 19,366.80 2,243,934.28 0.82 0.00 0 115.87 0.82 115.87 0.82 100
3 Pek. Pedestal 35 x 35 (K-300) M3 0.686 1,833,870.77 1,258,035.35 0.46 0.00 0 0.69 0.46 0.69 0.46 100
Pek. Bekisting M2 7.84 392,230.00 3,075,083.20 1.12 0.00 0 7.84 1.12 7.84 1.12 100
Pek Besi Beton
4 Pek. Kolom 35 x 35 (K-300) M3 1.862 1,833,870.77 3,414,667.37 1.25 0.00 0 1.86 1.25 1.86 1.25 100
Pek. Bekisting M2 21.28 392,230.00 8,346,654.40 3.05 0.00 0 21.28 3.05 21.28 3.05 100
Pek Besi Beton
5 Pek. Kolom Pagar Dinding 12 x 12 (K-225) M3 0.029 1,769,442.45 51,313.83 0.02 0.00 0 0.03 0.02 0.03 0.02 100
Pek. Bekisting M2 0.96 392,230.00 376,540.80 0.14 0.00 0 0.96 0.14 0.96 0.14 100
Pek Besi Beton
- Besi BJTP Dia. 6 mm Kg 2.368 19,366.80 45,860.58 0.02 0.00 0 2.37 0.02 2.37 0.02 100
6 Pek. Balok Induk 20 x 40 (K-300) M3 2.704 1,833,870.77 4,958,786.56 1.81 0.00 0 2.70 1.81 2.70 1.81 100
Pek. Bekisting M2 33.8 402,880.00 13,617,344.00 4.98 0.00 0 33.80 4.98 33.80 4.98 100
Pek. Besi Beton
7 Pek. Balok Anak 20 x 30 (K-300) M3 0.18 1,833,870.77 330,096.74 0.12 0.00 0 0.18 0.12 0.18 0.12 100
Pek. Bekisting M2 2.4 402,880.00 966,912.00 0.35 0.00 0 2.40 0.35 2.40 0.35 100
Pek. Besi Beton
8 Pek. Pelat Lantai t. 12 cm (K-300) M3 5.004 1,833,870.77 9,176,689.33 3.36 0.00 0 5.00 3.36 5.00 3.36 100
Pek. Bekisting M2 41.7 513,430.00 21,410,031.00 7.83 0.00 0 41.70 7.83 41.70 7.83 100
Pek. Besi Beton 0.00 0
Jumlah Harga (Rp.) 112744498.484916 41.2343261678
1 Pek. Pasangan Pagar Dinding 1/2 batu bata (camp 1 4) M2 52 214,684.00 11,163,568.00 4.08 0.00 0 0.00 0.00 0.00 0.00 0
2 Pek. Plesteran Dinding (camp. 15) M2 104 77,439.20 8,053,676.80 2.95 0.00 0 0.00 0.00 0.00 0.00 0
3 Pek. Acian Dinding M2 104 42,575.00 4,427,800.00 1.62 0.00 0 0.00 0.00 0.00 0.00 0
4 Pek. Pengecatan Dinding (Kualitas Baik) M2 104 27,489.40 2,858,897.60 1.05 0.00 0 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 26503942.4 9.6933528495
1 Pek. Plesteran Beton (camp. 15) M2 82.08 77,439.20 6,356,209.54 2.32 0.00 0 0.00 0.00 0.00 0.00 0
2 Pek. Acian Beton M2 82.08 42,575.00 3,494,556.00 1.28 0.00 0 0.00 0.00 0.00 0.00 0
3 Pek. Pengecatan Beton (Kualitas Baik) M2 82.08 27,489.40 2,256,329.95 0.83 0.00 0 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 12107095.488 4.42795817983
1 Pek. Titik Lampu Titik 4 100,000.00 400,000.00 0.15 0.00 0 0.00 0.00 0.00 0.00 0
2 Pek. Kabel NYM 3x2.5mm M 30 10,000.00 300,000.00 0.11 0.00 0 0.00 0.00 0.00 0.00 0
3 Pek. Saklar Ganda Bh 1 75,000.00 75,000.00 0.03 0.00 0 0.00 0.00 0.00 0.00 0
4 Pek. Lampu 18 Led Watt Bh 4 250,000.00 1,000,000.00 0.37 0.00 0 0.00 0.00 0.00 0.00 0
5 Klem Dos 3 2,000.00 6,000.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0
6 Isolasi Bh 3 4,000.00 12,000.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 1793000 0.65575835462
III LANTAI 2
PEKERJAAN STRUKTUR
1 Pek. Kolom 35 x 35 (K-300) M3 1.715 1,833,870.77 3,145,088.37 1.15 0.00 0 0.00 0.00 0.00 0.00 0
Pek. Bekisting M2 19.6 392,230.00 7,687,708.00 2.81 0.00 0 19.60 2.81 19.60 2.81 100
Pek Besi Beton
2 Pek. Ring Balok 20 x 40 (K-300) M3 2.704 1,833,870.77 4,958,786.56 1.81 0.00 0 0.00 0.00 0.00 0.00 0
Pek. Bekisting M2 33.8 402,880.00 13,617,344.00 4.98 0.00 0 33.80 4.98 33.80 4.98 100
Pek. Besi Beton
3 Pek. Ring Balok 20 x 30 (K-300) M3 0.18 1,833,870.77 330,096.74 0.12 0.00 0 0.00 0.00 0.00 0.00 0
Pek. Bekisting M2 2.4 402,880.00 966,912.00 0.35 0.00 0 2.40 0.35 2.40 0.35 100
Pek. Besi Beton
Jumlah Harga (Rp.) 45962074.2701 16.8098238696
2 Pek. Acian Beton M2 52.24 42,575.00 2,224,118.00 0.81 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 7705588.064 2.81818390977
C Pekerjaan Lantai
Jumlah Harga (Rp.) 7845375.45
D Pekerjaan Atap
Jumlah Harga (Rp.) 39733205.8 14.531724294
2 Pek. Daun Pintu M2 3.25 568,100.00 1,846,325.00 0.68 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 5279895.64 1.9310293795
5 Klem Dos 3 2,000.00 6,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0
6 Isolasi Bh 3 4,000.00 12,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 2043000 0.74719147713
JUMLAH TOTAL : 273,423,889.66 100.00 - 58.33 58.33
Realisasi kemajuan Pekerjaan Bulanan

Kemajuan Pekerjaan Bulan lalu - %
Kemajuan Pekerjaan Bulan Ini 58.33 %
Kemajuan Pekerjaan Sampai Dengan Bulan Ini 58.33 %
Dibuat oleh
KONSULTAN
............................................
SITE ENGGINER
UNIVERSITAS KHAIRUN

PROGRES KEMAJUAN PEKERJAAN MINGGU KE - 5, ( 06 Desember 2019 - 12 Desember 2019 )
LOKASI : Kampus II Gambesi MINGGU : 5 (LIMA)
(%)
1 2 3 4 5 6 7
Jumlah Harga (Rp.) 10000000 3.65732490028
II LANTAI 1
PEKERJAAN STRUKTUR
Jumlah Harga (Rp.) 1706214.06742857 0.6240179194
1 Pek. Pondasi Telapak 80x80x30 (K-300) M3 0.768 1,833,870.77 1,408,412.75 0.52 0.77 0.52 0.00 0.00 0.77 0.52 100
Pek. Bekisting M2 3.84 181,020.00 695,116.80 0.25 3.84 0.25 0.00 0.00 3.84 0.25 100
Pek. Besi Beton 0.00 0.00
2 Pek. Sloof 20 x 30 (K-300) M3 1.668 1,833,870.77 3,058,896.44 1.12 1.67 1.12 0.00 0.00 1.67 1.12 100
Pek. Bekisting Bata M2 22.24 214,684.00 4,774,572.16 1.75 22.24 1.75 0.00 0.00 22.24 1.75 100
Pek. Besi Beton
3 Pek. Pedestal 35 x 35 (K-300) M3 0.686 1,833,870.77 1,258,035.35 0.46 0.69 0.46 0.00 0.00 0.69 0.46 100
Pek. Bekisting M2 7.84 392,230.00 3,075,083.20 1.12 7.84 1.12 0.00 0.00 7.84 1.12 100
Pek Besi Beton
4 Pek. Kolom 35 x 35 (K-300) M3 1.862 1,833,870.77 3,414,667.37 1.25 1.86 1.25 0.00 0.00 1.86 1.25 100
Pek. Bekisting M2 21.28 392,230.00 8,346,654.40 3.05 21.28 3.05 0.00 0.00 21.28 3.05 100
Pek Besi Beton
Pek. Bekisting M2 0.96 392,230.00 376,540.80 0.14 0.96 0.14 0.00 0.00 0.96 0.14 100
Pek Besi Beton
Pek. Bekisting M2 33.8 402,880.00 13,617,344.00 4.98 33.80 4.98 0.00 0.00 33.80 4.98 100
Pek. Besi Beton
Pek. Bekisting M2 2.4 402,880.00 966,912.00 0.35 2.40 0.35 0.00 0.00 2.40 0.35 100
Pek. Besi Beton
Pek. Bekisting M2 41.7 513,430.00 21,410,031.00 7.83 41.70 7.83 0.00 0.00 41.70 7.83 100
Pek. Besi Beton 0.00
Jumlah Harga (Rp.) 112744498.484916 41.2343261678
Jumlah Harga (Rp.) 26503942.4 9.6933528495
2 Pek. Acian Beton M2 82.08 42,575.00 3,494,556.00 1.28 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 12107095.488 4.42795817983
5 Klem Dos 3 2,000.00 6,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0
6 Isolasi Bh 3 4,000.00 12,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 1793000 0.65575835462
III LANTAI 2
PEKERJAAN STRUKTUR
1 Pek. Kolom 35 x 35 (K-300) M3 1.715 1,833,870.77 3,145,088.37 1.15 0.00 0.00 1.72 1.15 1.72 1.15 100
Pek. Bekisting M2 19.6 392,230.00 7,687,708.00 2.81 19.60 2.81 0.00 0.00 19.60 2.81 100
Pek Besi Beton
Pek. Bekisting M2 33.8 402,880.00 13,617,344.00 4.98 33.80 4.98 0.00 0.00 33.80 4.98 100
Pek. Besi Beton
Pek. Bekisting M2 2.4 402,880.00 966,912.00 0.35 2.40 0.35 0.00 0.00 2.40 0.35 100
Pek. Besi Beton
Jumlah Harga (Rp.) 45962074.2701 16.8098238696
2 Pek. Acian Beton M2 52.24 42,575.00 2,224,118.00 0.81 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 7705588.064 2.81818390977
C Pekerjaan Lantai
D Pekerjaan Atap
Jumlah Harga (Rp.) 39733205.8 14.531724294
2 Pek. Daun Pintu M2 3.25 568,100.00 1,846,325.00 0.68 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 5279895.64 1.9310293795
5 Klem Dos 3 2,000.00 6,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0
6 Isolasi Bh 3 4,000.00 12,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 2043000 0.74719147713
JUMLAH TOTAL : 273,423,889.66 100.00 58.33 12.00 70.32

Dibuat oleh
KONSULTAN
............................................
SITE ENGGINER
UNIVERSITAS KHAIRUN

LOKASI : Kampus II Gambesi MINGGU : 6 (ENAM)
(%)
1 2 3 4 5 6 7
Jumlah Harga (Rp.) 10000000 3.65732490028
II LANTAI 1
PEKERJAAN STRUKTUR
Jumlah Harga (Rp.) 1706214.06742857 0.6240179194
Pek. Bekisting M2 3.84 181,020.00 695,116.80 0.25 3.84 0.25 0.00 0.00 3.84 0.25 100
2 Pek. Sloof 20 x 30 (K-300) M3 1.668 1,833,870.77 3,058,896.44 1.12 1.67 1.12 0.00 0.00 1.67 1.12 100
Pek. Besi Beton
3 Pek. Pedestal 35 x 35 (K-300) M3 0.686 1,833,870.77 1,258,035.35 0.46 0.69 0.46 0.00 0.00 0.69 0.46 100
Pek. Bekisting M2 7.84 392,230.00 3,075,083.20 1.12 7.84 1.12 0.00 0.00 7.84 1.12 100
Pek Besi Beton
4 Pek. Kolom 35 x 35 (K-300) M3 1.862 1,833,870.77 3,414,667.37 1.25 1.86 1.25 0.00 0.00 1.86 1.25 100
Pek. Bekisting M2 21.28 392,230.00 8,346,654.40 3.05 21.28 3.05 0.00 0.00 21.28 3.05 100
Pek Besi Beton
Pek. Bekisting M2 0.96 392,230.00 376,540.80 0.14 0.96 0.14 0.00 0.00 0.96 0.14 100
Pek Besi Beton
Pek. Bekisting M2 33.8 402,880.00 13,617,344.00 4.98 33.80 4.98 0.00 0.00 33.80 4.98 100
Pek. Besi Beton
Pek. Bekisting M2 2.4 402,880.00 966,912.00 0.35 2.40 0.35 0.00 0.00 2.40 0.35 100
Pek. Besi Beton
Pek. Bekisting M2 41.7 513,430.00 21,410,031.00 7.83 41.70 7.83 0.00 0.00 41.70 7.83 100
Pek. Besi Beton
Jumlah Harga (Rp.) 112744498.484916 41.2343261678
Jumlah Harga (Rp.) 26503942.4 9.6933528495
2 Pek. Acian Beton M2 82.08 42,575.00 3,494,556.00 1.28 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 12107095.488 4.42795817983
5 Klem Dos 3 2,000.00 6,000.00 0.00 0.00 0.00 3.00 0.00 3.00 0.00 100
6 Isolasi Bh 3 4,000.00 12,000.00 0.00 0.00 0.00 3.00 0.00 3.00 0.00 100
Jumlah Harga (Rp.) 1793000 0.65575835462
III LANTAI 2
PEKERJAAN STRUKTUR
1 Pek. Kolom 35 x 35 (K-300) M3 1.715 1,833,870.77 3,145,088.37 1.15 1.72 1.15 0.00 0.00 1.72 1.15 100
Pek. Bekisting M2 19.6 392,230.00 7,687,708.00 2.81 19.60 2.81 0.00 0.00 19.60 2.81 100
Pek Besi Beton
Pek. Bekisting M2 33.8 402,880.00 13,617,344.00 4.98 33.80 4.98 0.00 0.00 33.80 4.98 100
Pek. Besi Beton
Pek. Bekisting M2 2.4 402,880.00 966,912.00 0.35 2.40 0.35 0.00 0.00 2.40 0.35 100
Pek. Besi Beton
Jumlah Harga (Rp.) 45962074.2701 16.8098238696
2 Pek. Acian Beton M2 52.24 42,575.00 2,224,118.00 0.81 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 7705588.064 2.81818390977
C Pekerjaan Lantai
Jumlah Harga (Rp.) 7845375.45 2.86930869853
D Pekerjaan Atap
Jumlah Harga (Rp.) 39733205.8 14.531724294
2 Pek. Daun Pintu M2 3.25 568,100.00 1,846,325.00 0.68 0.00 0.00 1.63 0.34 1.63 0.34 50
Jumlah Harga (Rp.) 5279895.64 1.9310293795
5 Klem Dos 3 2,000.00 6,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0
6 Isolasi Bh 3 4,000.00 12,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0
Jumlah Harga (Rp.) 2043000 0.74719147713
JUMLAH TOTAL : 273,423,889.66 100.00 70.32 14.49 84.82

Dibuat oleh
KONSULTAN
............................................
SITE ENGGINER
UNIVERSITAS KHAIRUN

LOKASI : Kampus II Gambesi MINGGU : 7 (TUJUH)
(%)
1 2 3 4 5 6 7
Jumlah Harga (Rp.) 10000000 3.65732490028
II LANTAI 1
PEKERJAAN STRUKTUR
Jumlah Harga (Rp.) 1706214.06742857 0.6240179194
Pek. Bekisting M2 3.84 181,020.00 695,116.80 0.25 3.84 0.25 0.00 0.00 3.84 0.25 100
2 Pek. Sloof 20 x 30 (K-300) M3 1.668 1,833,870.77 3,058,896.44 1.12 1.67 1.12 0.00 0.00 1.67 1.12 100
Pek. Besi Beton
3 Pek. Pedestal 35 x 35 (K-300) M3 0.686 1,833,870.77 1,258,035.35 0.46 0.69 0.46 0.00 0.00 0.69 0.46 100
Pek. Bekisting M2 7.84 392,230.00 3,075,083.20 1.12 7.84 1.12 0.00 0.00 7.84 1.12 100
Pek Besi Beton
4 Pek. Kolom 35 x 35 (K-300) M3 1.862 1,833,870.77 3,414,667.37 1.25 1.86 1.25 0.00 0.00 1.86 1.25 100
Pek. Bekisting M2 21.28 392,230.00 8,346,654.40 3.05 21.28 3.05 0.00 0.00 21.28 3.05 100
Pek Besi Beton
Pek. Bekisting M2 0.96 392,230.00 376,540.80 0.14 0.96 0.14 0.00 0.00 0.96 0.14 100
Pek Besi Beton
Pek. Bekisting M2 33.8 402,880.00 13,617,344.00 4.98 33.80 4.98 0.00 0.00 33.80 4.98 100
Pek. Besi Beton
Pek. Bekisting M2 2.4 402,880.00 966,912.00 0.35 2.40 0.35 0.00 0.00 2.40 0.35 100
Pek. Besi Beton
Pek. Bekisting M2 41.7 513,430.00 21,410,031.00 7.83 41.70 7.83 0.00 0.00 41.70 7.83 100
Pek. Besi Beton
Jumlah Harga (Rp.) 112744498.484916 41.2343261678
Jumlah Harga (Rp.) 26503942.4 9.6933528495
2 Pek. Acian Beton M2 82.08 42,575.00 3,494,556.00 1.28 0.00 0.00 82.08 1.28 82.08 1.28 100
Jumlah Harga (Rp.) 12107095.488 4.42795817983
5 Klem Dos 3 2,000.00 6,000.00 0.00 3.00 0.00 0.00 0.00 3.00 0.00 100
6 Isolasi Bh 3 4,000.00 12,000.00 0.00 3.00 0.00 0.00 0.00 3.00 0.00 100
Jumlah Harga (Rp.) 1793000 0.65575835462
III LANTAI 2
PEKERJAAN STRUKTUR
1 Pek. Kolom 35 x 35 (K-300) M3 1.715 1,833,870.77 3,145,088.37 1.15 1.72 1.15 0.00 0.00 1.72 1.15 100
Pek. Bekisting M2 19.6 392,230.00 7,687,708.00 2.81 19.60 2.81 0.00 0.00 19.60 2.81 100
Pek Besi Beton
Pek. Bekisting M2 33.8 402,880.00 13,617,344.00 4.98 33.80 4.98 0.00 0.00 33.80 4.98 100
Pek. Besi Beton
Pek. Bekisting M2 2.4 402,880.00 966,912.00 0.35 2.40 0.35 0.00 0.00 2.40 0.35 100
Pek. Besi Beton
Jumlah Harga (Rp.) 45962074.2701 16.8098238696
2 Pek. Acian Beton M2 52.24 42,575.00 2,224,118.00 0.81 0.00 0.00 52.24 0.81 52.24 0.81 100
Jumlah Harga (Rp.) 7705588.064 2.81818390977
C Pekerjaan Lantai
Jumlah Harga (Rp.) 7845375.45 2.86930869853
D Pekerjaan Atap
Jumlah Harga (Rp.) 39733205.8 14.531724294
2 Pek. Daun Pintu M2 3.25 568,100.00 1,846,325.00 0.68 1.63 0.34 1.63 0.34 3.25 0.68 100
Jumlah Harga (Rp.) 5279895.64 1.9310293795
5 Klem Dos 3 2,000.00 6,000.00 0.00 0.00 0.00 3.00 0.00 3.00 0.00 100
6 Isolasi Bh 3 4,000.00 12,000.00 0.00 0.00 0.00 3.00 0.00 3.00 0.00 100
Jumlah Harga (Rp.) 2043000 0.74719147713
JUMLAH TOTAL : 273,423,889.66 100.00 84.82 15.18 100.00

Dibuat oleh
KONSULTAN
............................................
SITE ENGGINER
UNIVERSITAS KHAIRUN
LAPORAN KEMAJUAN PEKERJAAN BULANAN

PROGRES KEMAJUAN PEKERJAAN BULAN KE - 2, ( 06 Desember 2019 - 26 Desember 2019 )
LOKASI : Kampus II Gambesi BULAN : 2 (DUA)
(%)
1 2 3 4 5 6 7
Jumlah Harga (Rp.) 10000000 3.65732490028
II LANTAI 1
PEKERJAAN STRUKTUR
Jumlah Harga (Rp.) 1706214.06742857 0.6240179194
Pek. Bekisting M2 3.84 181,020.00 695,116.80 0.25 3.84 0.25 0.00 0.00 3.84 0.25 100
2 Pek. Sloof 20 x 30 (K-300) M3 1.668 1,833,870.77 3,058,896.44 1.12 1.67 1.12 0.00 0.00 1.67 1.12 100
Pek. Besi Beton
3 Pek. Pedestal 35 x 35 (K-300) M3 0.686 1,833,870.77 1,258,035.35 0.46 0.69 0.46 0.00 0.00 0.69 0.46 100
Pek. Bekisting M2 7.84 392,230.00 3,075,083.20 1.12 7.84 1.12 0.00 0.00 7.84 1.12 100
Pek Besi Beton
4 Pek. Kolom 35 x 35 (K-300) M3 1.862 1,833,870.77 3,414,667.37 1.25 1.86 1.25 0.00 0.00 1.86 1.25 100
Pek. Bekisting M2 21.28 392,230.00 8,346,654.40 3.05 21.28 3.05 0.00 0.00 21.28 3.05 100
Pek Besi Beton
Pek. Bekisting M2 0.96 392,230.00 376,540.80 0.14 0.96 0.14 0.00 0.00 0.96 0.14 100
Pek Besi Beton
Pek. Bekisting M2 33.8 402,880.00 13,617,344.00 4.98 33.80 4.98 0.00 0.00 33.80 4.98 100
Pek. Besi Beton
Pek. Bekisting M2 2.4 402,880.00 966,912.00 0.35 2.40 0.35 0.00 0.00 2.40 0.35 100
Pek. Besi Beton
Pek. Bekisting M2 41.7 513,430.00 21,410,031.00 7.83 41.70 7.83 0.00 0.00 41.70 7.83 100
Pek. Besi Beton
Jumlah Harga (Rp.) 112744498.484916 41.2343261678
Jumlah Harga (Rp.) 26503942.4 9.6933528495
2 Pek. Acian Beton M2 82.08 42,575.00 3,494,556.00 1.28 0.00 0.00 82.08 1.28 82.08 1.28 100
Jumlah Harga (Rp.) 12107095.488 4.42795817983
5 Klem Dos 3 2,000.00 6,000.00 0.00 0.00 0.00 3.00 0.00 3.00 0.00 100
6 Isolasi Bh 3 4,000.00 12,000.00 0.00 0.00 0.00 3.00 0.00 3.00 0.00 100
Jumlah Harga (Rp.) 1793000 0.65575835462
III LANTAI 2
PEKERJAAN STRUKTUR
1 Pek. Kolom 35 x 35 (K-300) M3 1.715 1,833,870.77 3,145,088.37 1.15 0.00 0.00 1.72 1.15 1.72 1.15 100
Pek. Bekisting M2 19.6 392,230.00 7,687,708.00 2.81 19.60 2.81 0.00 0.00 19.60 2.81 100
Pek Besi Beton
Pek. Bekisting M2 33.8 402,880.00 13,617,344.00 4.98 33.80 4.98 0.00 0.00 33.80 4.98 100
Pek. Besi Beton
Pek. Bekisting M2 2.4 402,880.00 966,912.00 0.35 2.40 0.35 0.00 0.00 2.40 0.35 100
Pek. Besi Beton
Jumlah Harga (Rp.) 45962074.2701 16.8098238696
2 Pek. Acian Beton M2 52.24 42,575.00 2,224,118.00 0.81 0.00 0.00 52.24 0.81 52.24 0.81 100
Jumlah Harga (Rp.) 7705588.064 2.81818390977
C Pekerjaan Lantai
D Pekerjaan Atap
Jumlah Harga (Rp.) 39733205.8 14.531724294
2 Pek. Daun Pintu M2 3.25 568,100.00 1,846,325.00 0.68 0.00 0.00 3.25 0.68 3.25 0.68 100
Jumlah Harga (Rp.) 5279895.64 1.9310293795
5 Klem Dos 3 2,000.00 6,000.00 0.00 0.00 0.00 3.00 0.00 3.00 0.00 100
6 Isolasi Bh 3 4,000.00 12,000.00 0.00 0.00 0.00 3.00 0.00 3.00 0.00 100
Jumlah Harga (Rp.) 2043000 0.74719147713
JUMLAH TOTAL : 273,423,889.66 100.00 58.33 41.67 100.00

Kemajuan Pekerjaan Bulan lalu 58.33 %
Kemajuan Pekerjaan Bulan Ini 41.67 %
Dibuat oleh
KONSULTAN
............................................
SITE ENGGINER
UNIVERSITAS KHAIRUN

PROGRES KEMAJUAN PEKERJAAN, PRIODE : ( 07 November 2019 - 07 Desember 2019 )
#REF! #REF! KONTRAKTOR : CV.NUSANTARA CIPTA CONSULTAN

LOKASI #REF! BULAN : 1 (SATU)
TAHUN #REF! TANGGAL : 13 November 2019
JADWAL PELAKSANAAN PEKERJAAN 50 HARI KALENDER

BULAN I BULAN II
No Uraian Pekerjaan Jumlah Harga (Rp.) BOBOT % 1 2 3 4 1 2 3 KET
1 Mobilisasi Peralatan Dan Pekerja 1,000,000.00 0.37 0.37 100
Pek. Direksi Keet dan Bangsal Kerja

2 1,000,000.00 0.37 0.37
3 Air Kerja & Listrik Kerja 750,000.00 0.27 0.27
4 Pek. Pembongkaran, Pembersihan Awal dan Akhir 750,000.00 0.27 0.27
6 Pengukuran & Pemasangan Bowplank 1,000,000.00 0.37 0.37
7 Administrasi Dan Dokumentasi 750,000.00 0.27 0.27
8 Shop Drawing & As Build Drawing 1,500,000.00 0.55 0.55
9 Keselamatan Kerja K3 dan Rambu rambu 750,000.00 0.27 0.27 Rencana
10 Quantity dan Quality Kontrol 2,000,000.00 0.73 0.73
II LANTAI 1
PEKERJAAN STRUKTUR
2 Pek. Galian Tanah Pondasi 609,840.00 0.22 0.22
3 Pek. Urugan Tanah kembali 1/4 x Galian Pondasi 98,971.95 0.04 0.04
4 Pek. Urugan Pasir di bawah Pondasi t. 5 cm 86,186.27 0.03 0.03
5 Pek. Rabat Lantai Kerja Pondasi (135) 525,789.72 0.19 0.19
6 Pek. Galian Tanah Sloof 20x30 204,372.00 0.07 0.07
7 Pek. Urugan Tanah kembali 1/4 x Galian Sloof 33,154.24 0.01 0.01
8 Pek. Urugan Pasir di bawah Sloof 20x30 t. 5 cm 147,899.89 0.05 0.05
1 Pek. Pondasi Telapak 80x80x30 (K-300) 5,640,526.97 2.06 2.06
2 Pek. Sloof 20 x 30 (K-300) 11,583,965.62 4.24 4.24
3 Pek. Pedestal 35 x 35 (K-300) 7,003,471.03 2.56 2.56
4 Pek. Kolom 35 x 35 (K-300) 19,017,190.23 6.96 6.96
5 Pek. Kolom Pagar Dinding 12 x 12 (K-225) 534,856.20 0.20 0.20
6 Pek. Balok Induk 20 x 40 (K-300) 26,596,697.11 9.73 4.86 4.86
7 Pek. Balok Anak 20 x 30 (K-300) 1,822,817.36 0.67 0.67
8 Pek. Pelat Lantai t. 12 cm (K-300) 40,544,973.96 14.83 7.41 7.41
1 Pek. Pasangan Pagar Dinding 1/2 batu bata (camp 1 4) 11,163,568.00 4.08 4.08
2 Pek. Plesteran Dinding (camp. 15) 8,053,676.80 2.95 2.95
3 Pek. Acian Dinding 4,427,800.00 1.62 1.62
4 Pek. Pengecatan Dinding (Kualitas Baik) 2,858,897.60 1.05 1.05
1 Pek. Plesteran Beton (camp. 15) 6,356,209.54 2.32 2.32
2 Pek. Acian Beton 3,494,556.00 1.28 1.28
3 Pek. Pengecatan Beton (Kualitas Baik) 2,256,329.95 0.83 0.83
E PEKERJAAN ELEKTRIKAL 0.00
1 Pek. Titik Lampu 400,000.00 0.146 0.15
2 Pek. Kabel NYM 3x2.5mm 300,000.00 0.110 Realisasi 0.11
3 Pek. Saklar Ganda 75,000.00 0.027 0.03
4 Pek. Lampu 18 Led Watt 1,000,000.00 0.366 0.37
5 Klem 6,000.00 0.002 0.002
6 Isolasi 12,000.00 0.004 0.004
III LANTAI 2 0
PEKERJAAN STRUKTUR
1 Pek. Kolom 35 x 35 (K-300) 17,515,814.25 6.41 6.41
2 Pek. Ring Balok 20 x 40 (K-300) 26,596,697.11 9.73 9.73
3 Pek. Ring Balok 20 x 30 (K-300) 1,849,562.91 0.68 0.68
1 Pek. Plesteran Beton (camp 15) 4,045,423.81 1.48 1.48
2 Pek. Acian Beton 2,224,118.00 0.81 0.81
C Pekerjaan Lantai
5 Pek. Lantai Keramik 40 x 40 7,845,375.45 2.87 2.87
D Pekerjaan Atap
1 Pek. Pemasangan Rangka atap baja ringan C-175, 1 C-175,0.7 24,372,499.55 8.91 4.46 4.46
2 Pek. Penutup Atap Spandek Warna 0,30 mm 9,807,656.25 3.59 1.79 1.79
3 Pek. Pemasangan Nok Spandek 1,374,849.00 0.50 0.50
4 Pek. Lisplank GRC 9 mm x 200 mm x 3000 mm 4,178,201.00 1.53 1.53
1 Pek. Kusen Pintu , Jendela dan Ventelase 2,091,260.50 0.76 0.76
2 Pek. Daun Pintu 1,846,325.00 0.68 0.68
3 Pek. Kaca Jendela Dan Kaca Ventelase (kaca Polos t. 5 mm) 372,310.14 0.14 0.14
4 Pek. Kunci Pintu (Kualitas Baik) 250,000.00 0.09 0.09
5 Pek. Engsel Pintu (Kualitas Baik) 390,000.00 0.14 0.14
6 Pek. Engsel Jendela (Kualitas Baik) 260,000.00 0.10 0.10
7 Pek. Grendel Jendela (Kualitas Baik) 70,000.00 0.03 0.03
F PEKERJAAN ELEKTRIKAL 0
1 Pek. Titik Lampu 400,000.00 0.15 0.15
2 Pek. Kabel NYM 3x2.5mm 300,000.00 0.11 0.11
3 Pek. Saklar Ganda 75,000.00 0.03 0.03
5 Klem 6,000.00 0.00 0.00
6 Isolasi 12,000.00 0.00 0.004 0
0.00
JUMLAH TOTAL 273,423,889.66 100.00
RENCANA KEMAJUAN MINGGUAN % 6.30 18.67 12.94 18.10 15.28 15.36 13.36
RENCANA KUMULATIF MINGGUAN % 0 6.30 24.96 37.91 56.00 71.28 86.64 100.00
PROGRES KEMAJUAN MINGGUAN % 7.93 #REF! #REF! #REF!
PROGRES KUMULATIF MINGGUAN % 0 7.93 #REF! #REF! #REF!
DEVIASI 1.62917114 #REF! #REF! #REF!
ANLISA HARGA SATUAN PEKERJAAN
PEKERJAAN : Pembangunan Akses Penghubung Gedung Fakultas Ilmu Budaya ke PPs

LOKASI : Kampus II Gambesi
TAHUN : 2019
A.2.3.1.2. Penggalian 1 m3 tanah

No Uraian Kode Satuan Koefisien Harga Satuan (Rp) Jumlah Harga (Rp)
Pekerja L.01 OH 0.75 107,800.00 80,850.00
Mandor L.04 OH 0.025 126,000.00 3,150.00
JUMLAH TOTAL 84,000.00
A.2.3.1.9. Pengurugan kembali 1 m3 galian tanah

Pekerja L.01 OH 0.5 107,800.00 53,900.00
Mandor L.04 OH 0.005 126,000.00 630.00
A.2.3.1.11. Pengurugan 1 m3 dengan Tanah urug

Pekerja L.01 OH 0.03 107,800.00 3,234.00
Mandor L.04 OH 0.01 126,000.00 1,260.00
Tanah M3 1.2 368,900.00 442,680.00
A.2.3.1.11. Pengurugan 1 m3 dengan pasir urug

A TENAGA
Pekerja L.01 OH 0.03 107,800.00 3,234.00
Mandor L.04 OH 0.01 126,000.00 1,260.00
Pasir Urug M3 1.2 439,600.00 527,520.00
A.4.1.1.1 Membuat 1 m3 beton mutu f’c = 7,4 Mpa (K125)

Pekerja L.01 OH 1.65 107,800.00 177,870.00
Tukang batu L.02 OH 0.275 121,100.00 33,302.50
Kepala tukang L.03 OH 0.028 147,000.00 4,116.00
Mandor L.04 OH 0.083 126,000.00 10,458.00
Semen Portland Zak 5.52 95,000.00 524,400.00
Pasir Beton M3 0.591 499,600.00 295,477.71
Koral Beton M3 0.562 644,200.00 362,183.56
Air liter 215 1,000.00 215,000.00
JUMLAH TOTAL 1,622,807.77
A.4.1.1.35 Membuat 1 m’ kolom praktis beton bertulang (15 x 15) cm
Pekerja L.01 OH 0.18 107,800.00 19,404.00
Tukang batu L.02 OH 0.02 121,100.00 2,422.00
Tukang kayu 0.02 121,100.00 2,422.00
Tukang besi 0.02 121,100.00 2,422.00
Kepala tukang L.03 OH 0.006 147,000.00 882.00
Mandor L.04 OH 0.009 126,000.00 1,134.00
Kayu kelas III m3 0.002 1,900,000.00 3,800.00
Paku 5 cm – 12 cm kg 0.01 25,000.00 250.00
Minyak bekisting ltr 28,800.00
Besi beton polos kg 3 17,000.00 51,000.00
Kawat beton kg 0.45 26,100.00 11,745.00
Semen Portland zak 0.080 95,000.00 7,600.00
Pasir Beton m3 0.006 499,600.00 2,997.60
Kerikil m3 0.009 644,200.00 5,797.80
A.4.1.1.7. Membuat 1 m3 beton mutu f’c = 26 Mpa (K300)

Pekerja L.01 OH 1.650 107,800.00 177,870.00
Tukang batu L.02 OH 0.275 121,100.00 33,302.50
Mandor L.04 OH 0.083 126,000.00 10,458.00
Pasir Beton M3 0.49 499,600.00 243,019.71
Koral Beton M3 0.57 644,200.00 365,404.56
Air liter 215 1,000.00 215,000.00
A.4.1.1.7. Membuat 1 m3 beton mutu f’c = 19,3 Mpa (K225)

Pekerja L.01 OH 1.650 107,800.00 177,870.00
Tukang batu L.02 OH 0.275 121,100.00 33,302.50
Mandor L.04 OH 0.083 126,000.00 10,458.00
Pasir Beton M3 0.50 499,600.00 249,086.29
Koral Beton M3 0.58 644,200.00 374,709.67
Air liter 215 1,000.00 215,000.00
A.4.1.1.22 Pemasangan Begesting pondasi 1 m2
Pekerja L.01 OH 0.520 107,800.00 56,056.00
Tukang batu L.02 OH 0.260 121,100.00 31,486.00
Mandor L.04 OH 0.026 126,000.00 3,276.00
Kayu kelas III m3 0.04 1,900,000.00 76,000.00
Paku 5 cm – 12 cm kg 0.300 25,000.00 7,500.00
Minyak bekisting liter 0.100 28,800.00 2,880.00
A.4.1.1.22 Pemasangan Begesting kolom 1 m2
Pekerja L.01 OH 0.66 107,800.00 71,148.00
Tukang batu L.02 OH 0.33 121,100.00 39,963.00
Mandor L.04 OH 0.033 126,000.00 4,158.00
Kayu kelas III m3 0.04 1,900,000.00 76,000.00
Paku 5 cm – 12 cm kg 0.400 25,000.00 10,000.00
Balok kayu kelas II m3 0.015 3,550,000.00 53,250.00
Plywood tebal 9 lmbr 0.350 190,000.00 66,500.00
mm
Dolken kayu  8- btang 2 30,300.00 60,600.00
A.4.1.1.22 Pemasangan Begesting sloff 1 m2

Pekerja L.01 OH 0.52 107,800.00 56,056.00
Tukang batu L.02 OH 0.26 121,100.00 31,486.00
Mandor L.04 OH 0.026 126,000.00 3,276.00
Kayu kelas III m3 0.045 1,900,000.00 85,500.00
Paku 5 cm – 12 cm kg 0.300 25,000.00 7,500.00
Balok kayu kelas II m3 0.000 3,550,000.00 -
Plywood tebal 9 lmbr 0.000 190,000.00 -
mm
Dolken kayu  8- btang 0 30,300.00 -
A.4.1.1.22 Pemasangan Begesting balok 1 m2

Pekerja L.01 OH 0.7 107,800.00 71,148.00
Tukang batu L.02 OH 0.33 121,100.00 39,963.00
Mandor L.04 OH 0.033 126,000.00 4,158.00
Kayu kelas III m3 0.04 1,900,000.00 76,000.00
Paku 5 cm – 12 cm kg 0.400 25,000.00 10,000.00
mm
A.4.1.1.22 Pemasangan Begesting tangga 1 m2
Pekerja L.01 OH 0.66 107,800.00 71,148.00
Tukang batu L.02 OH 0.33 121,100.00 39,963.00
Mandor L.04 OH 0.033 126,000.00 4,158.00
Kayu kelas III m3 0.03 1,900,000.00 57,000.00
Paku 5 cm – 12 cm kg 0.400 25,000.00 10,000.00
Balok kayu kelas III m3 0.015 3,550,000.00 53,250.00
mm
A.4.1.1.22 Pemasangan Begesting lantai 1 m2

Pekerja L.01 OH 0.7 107,800.00 71,148.00
Tukang batu L.02 OH 0.33 121,100.00 39,963.00
Mandor L.04 OH 0.033 126,000.00 4,158.00
Kayu kelas III m3 0.04 1,900,000.00 76,000.00
Paku 5 cm – 12 cm kg 0.400 25,000.00 10,000.00
mm
A.4.1.1.17 Pembesian 10 kg dengan besi polos atau besi ulir

Pekerja L.01 OH 0.050 107,800.00 5,390.00
Tukang Besi L.02 OH 0.050 121,100.00 6,055.00
Mandor L.04 OH 0.003 126,000.00 378.00
Besi Beton kg 10.5 17,000.00 178,500.00
Kawat Beton kg 0.100 26,100.00 2,610.00
Dalama 1 Kg Besi 19,366.80
A.3.2.1.2. Pemasangan 1 m3 pondasi batu belah campuran 1SP : 4PP
Pekerja L.01 OH 1.5 107,800.00 161,700.00
Tukang L.02 OH 0.75 121,100.00 90,825.00
Mandor L.04 OH 0.075 126,000.00 9,450.00
Batu Belah m3 1.2 389,600.00 467,520.00
Semen Portland zak 3.260 95,000.00 309,700.00
Pasir Pasang m3 0.520 499,600.00 259,792.00
A.3.2.1.9. (K3) Pemasangan 1 m3 batu kosong (anstamping)

Pekerja L.01 OH 0.78 107,800.00 84,084.00
Tukang L.02 OH 0.39 121,100.00 47,229.00
Mandor L.04 OH 0.039 126,000.00 4,914.00
Batu Blah m3 1.2 389,600.00 467,520.00
Pasir Urug m3 0.432 439,600.00 189,907.20
A.4.4.1.9 Pemasangan 1m2 dinding bata merah (5x11x22) cm tebal ½ batu campuran 1SP :4PP
Pekerja L.01 OH 0.3 107,800.00 32,340.00
Tukang L.02 OH 0.1 121,100.00 12,110.00
Mandor L.04 OH 0.015 126,000.00 1,890.00
Bata buah 70 1,800.00 126,000.00
Semen Portlant zak 0.194 95,000.00 18,392.00
Pasir Pasang m3 0.045 499,600.00 22,482.00
A.4.2.1.22. (K3) Pemasangan 1 m2 rangka atap baja Ringan + Reng

Pekerja L.01 OH 0.02 107,800.00 2,156.00
Tukang batu L.02 OH 0.1 121,100.00 12,110.00
Mandor L.04 OH 0.05 126,000.00 6,300.00
C-75, 08 m' 1.2 19,965.00 23,958.00
C-75,0.6 m' 2.100 19,965.00 41,926.50
Buat (Srew driver) bh 20.000 774.40 15,488.00
Dynabolt bh 1.200 99,770.00 119,724.00
Reng m' 3.200 18,150.00 58,080.00
Talang m' 0.11 55,000.00 6,050.00
Jurai JUMLAH TOTAL 287,262.50
1m2 Pemasangan Atap Spandek
Pekerja L.01 OH 0.20 107,800.00 21,560.00
Tukang batu L.02 OH 0.1 121,100.00 12,110.00
Mandor L.04 OH 0.01 126,000.00 1,260.00
Spandek m2 1.1 62,500.00 68,750.00
Skrup bh 8.000 200.00 1,600.00
A.4.4.2.5. Pemasangan 1 m2 plesteran 1SP : 5PP tebal 15 mm

Pekerja L.01 OH 0.30 107,800.00 32,340.00
Tukang batu L.02 OH 0.15 121,100.00 18,165.00
Mandor L.04 OH 0.015 126,000.00 1,890.00
SemenPortlant zak 0.10368 95,000.00 9,849.60
Pasir m3 0.026 499,600.00 12,989.60
Pasang
A.4.4.2.5. Pemasangan 1 m2 Acian

Pekerja L.01 OH 0.20 107,800.00 21,560.00
Tukang batu L.02 OH 0.1 121,100.00 12,110.00
Mandor L.04 OH 0.01 126,000.00 1,260.00
SemenPortlant zak 0.065 95,000.00 6,175.00
A.4.7.1.10. Pengecatan 1 m2 tembok baru (1 lapis plamuur, 1 lapis cat dasar, lapis cat penutup)
Pekerja L.01 OH 0.0 107,800.00 2,156.00
Tukang L.02 OH 0.063 121,100.00 7,629.30
Mandor L.04 OH 0.003 126,000.00 378.00
plamir kg 0.1 25,000.00 2,500.00
cat dasar kg 0.100 35,000.00 3,500.00
cat penutup kg 0.260 40,000.00 10,400.00
A.4.4.3.11. Pemasangan 1 m2 lantai kramik ukuran 40 cm x 40 cm

Pekerja L.01 OH 0.3 107,800.00 26,950.00
Tukang L.02 OH 0.125 121,100.00 15,137.50
Mandor L.04 OH 0.013 126,000.00 1,638.00
Kramik 40X40 bh 6.63 13,333.33 88,400.00
Semen zak 0.196 95,000.00 18,620.00
Semen Warna kg 1.300 10,000.00 13,000.00
Pasir Pasang m3 0.045 499,600.00 22,482.00
Lisplank GRC uk. 2 x (2 x 20) cm, Woodplank/m'
Pekerja L.01 OH 0.1 107,800.00 10,780.00
Tukang L.02 OH 0.05 121,100.00 6,055.00
Mandor L.04 OH 0.01 126,000.00 1,260.00
Skrup Kg 0.6 150,000.00 90,000.00

Listplank GRC (Woodplank) M1 1.100 25,000.00 27,500.00
Pasang Kusen Pintu, Jendela dan Ventilasi Kayu Kls I/m3

Pekerja L.01 OH 7.0 107,800.00 754,600.00
Tukang L.02 OH 21 121,100.00 2,543,100.00
Mandor L.04 OH 0.35 126,000.00 44,100.00
Kayu Klas I M3 1.1 5,850,000.00 6,435,000.00
Paku Campur Kg 1.25 25,000.00 31,250.00
Lem Kayu Kg 1.000 35,000.00 35,000.00
Pasang Daun Pintu dan Jendela Kaca, Kayu Kelas I/m2

Pekerja L.01 OH 0.8 107,800.00 86,240.00
Tukang L.02 OH 2.4 121,100.00 290,640.00
Mandor L.04 OH 0.04 126,000.00 5,040.00
Kayu Klas I M3 0.024 5,850,000.00 140,400.00
Lem Kayu Kg 0.3 35,000.00 10,500.00
Bubungan Nok Spandek/m

Pekerja L.01 OH 0.2 107,800.00 16,170.00
Tukang L.02 OH 0.2 121,100.00 24,220.00
Mandor L.04 OH 0.08 126,000.00 10,080.00
Nok Spandek M3 0.9 50,000.00 45,000.00
Paku Kg 0.02 25,000.00 500.00
Pasang Kaca, Tebal 5 mm/m2
Pekerja L.01 OH 0.0 107,800.00 1,617.00
Tukang L.02 OH 0.15 121,100.00 18,165.00
Mandor L.04 OH 0.00075 126,000.00 94.50
Kaca 5 mm m2 1.1 75,000.00 82,500.00

DAFTAR UPAH

TAHUN : 2019
NO. PERSONIL SATUAN HARGA (Rp)
1 Pekerja Orang/hari 107,800.00

2 Tukang Pipa Orang/hari 121,100.00
3 Tukang cat Orang/hari 121,100.00
4 Tukang batu Orang/hari 121,100.00
5 Tukang kayu Orang/hari 121,100.00
6 Tukang besi Orang/hari 121,100.00
7 Tukang las Orang/hari 121,100.00
8 Kepala Tukang Orang/hari 147,000.00
9 Mandor Orang/hari 126,000.00
DAFTAR HARGA BAHAN

TAHUN : 2019
NO. JENIS BAHAN SATUAN HARGA (Rp)
I. MATERIAL ALAMI
1 Tanah Urug M3 368,900.00
2 Pasir Urug Kasar M 3
439,600.00
3 Pasir Beton M 3
499,600.00
4 Pasir Pasang M 3
499,600.00
5 Pasir Halus (Plester) M 3
580,600.00
6 Batu Pecah u.k. 0,5 - 1 cm M3 644,200.00
7 Batu Kali Gunung Bulat M 3
389,600.00
8 Kayu kelas I Jenis Kamayoa M 3
5,850,000.00
9 Kayu kelas ll Jenis Durian/Kanari M 3
3,550,000.00
10 Kayu kelas llI M 3
1,900,000.00
11 Papan kayu kelas I Jenis Kamayoa M3 5,540,000.00
12 Papan kayu kelas II M3 3,663,000.00
13 Dolken Kayu Ø 5 - 7,5/400 cm Btg 30,300.00
II. BAHAN PABRIKASI
1 Semen PC Sak 95,000.00
2 Semen PC Kg 1,900.00
3 Paku Campur Kg 25,000.00
4 Multipleks 1 cm Lbr 190,000.00
5 Besi beton (rata-rata) Kg 17,000.00
6 Kawat ikat Kg 26,100.00
7 Minyak bekesting Ltr 28,800.00
8 Bata Pres bh 1,800.00
9 C-75, 08 m' 19,965.00
10 C-75,0.6 m' 19,965.00
11 Buat (Srew driver) bh 774.40
12 Dynabolt bh 99,770.00
13 Reng m' 18,150.00
14 Talang Jurai m' 55,000.00
15 Spandek m2 62,500.00
16 Pek. Kunci Pintu (Kualitas Baik) Bh 250,000.00
17 Pek. Engsel Pintu (Kualitas Baik) Bh 65,000.00
18 Pek. Engsel Jendela (Kualitas Baik) Bh 65,000.00
19 Pek. Grendel Jendela (Kualitas Baik) Bh 35,000.00
20 Pek. Titik Lampu Titik 100,000.00
21 Pek. Kabel NYM 3x2.5mm M 10,000.00
22 Pek. Saklar Ganda Bh 75,000.00
NO. JENIS BAHAN SATUAN HARGA (Rp)
23 Pek. Lampu 18 Led Watt Bh 250,000.00
24 Klem Dos 2,000.00
25 Isolasi Bh 4,000.00
26 Kramik 40 x40 bh 13,333.33
27 Semen Warna kg 10,000.00
28 List Plank GRC m 25,000.00
29 Nok Spandek/ m 50,000.00
30 Kaca 5 mm m2 75,000.00
DAFTAR HARGA BAHAN
PEKERJAAN #REF!
LOKASI #REF!
TAHUN ANGGARAN #REF!
HARGA
NO. URAIAN PEKERJAAN SATUAN
RP.
1 2 3 4
I. BAHAN ALAMI
1 Tanah Urug 248,600.00 M3
2 Pasir Urug 312,400.00 M3
3 Pasir Beton 290,824.60 M3
4 Pasir Pasang 535,300.00 M3
5 Pasir Halus (Plester) 535,300.00 M3
6 Sirtu 414,000.00 M3
7 Kerikil 850,300.00 M3
8 Batu Kali gunung pecah 546,500.00 M3
9 Kayu kelas I 7,089,500.00 M3
10 Kayu kelas ll 4,559,500.00 M3
11 Papan kayu kelas I 7,848,500.00 M3
12 Papan kayu kelas II 4,180,000.00 M3
13 Dolken Kayu Ø 8-10/400 cm 12,500.00 Btg
II. BAHAN PABRIKASI
1 Semen PC 121,300.00 Sak
2 Semen PC 2,426.00 Kg
3 Semen warna 21,900.00 Kg
4 Kawat las 379,500.00 btng
5 Baut angker 40,400.00 Bh
6 Paku Seng 32,300.00 Kg
7 Paku Campur 19,600.00 Kg
8 Paku tripleks 26,500.00 Kg
9 Tripleks 3 mm 86,600.00 Lbr
10 List Profil SK4b 19,900.00 Staf
11 Besi beton (rata-rata) 16,500.00 Kg
12 Kawat ikat 26,000.00 Kg
13 Hollow galvanis 4x4 207,900.00 Btg
14 Hollow galvanis 2x4 144,300.00 Btg
15 Baja WF
16
17 Keramik 20 x 20 72,700.00 Dos
18 Keramik 40 x 40 83,000.00 Dos
19 Cat kayu 70,800.00 Kg
20 Cat tembok kualitas baik 83,000.00 Kg
21 Cat plamur 23,100.00 Kg
22 Dempul 46,200.00 Kg
23 Minyak Cat 40,400.00 Ltr
24 Minyak bekesting 28,800.00 Ltr
25 Kertas Amplas / Kertas gosok 5,700.00 Lbr
26 Seng Spandek 85,000.00 m2
27 Nok Spandek 95,000.00 M1
28 Plamir 12,600.00 Kg
29 Paving Blok 3,300.00 BH
30 Bata Cetak 2,300.00 BH
31 Seal tape 5,700.00 BH
32 Stop Kran 2'' 173,200.00 BH
33 Pipa PVC Wafin 2'' 69,300.00 Staf
DAFTAR UPAH
PEKERJAAN #REF!
LOKASI #REF!
TAHUN ANGGARAN #REF!
HARGA
NO. URAIAN PEKERJAAN SATUAN
RP.
1 2 3 4
1 Pekerja 106,700.00 Orang/hari
2 Tukang Pipa 122,700.00 Orang/hari
2 Tukang cat 122,700.00 Orang/hari
3 Tukang batu 122,700.00 Orang/hari
4 Tukang kayu 122,700.00 Orang/hari
5 Tukang besi 122,700.00 Orang/hari
6 Tukang las 122,700.00 Orang/hari
9 Kepala Tukang 153,400.00 Orang/hari
10 Mandor 128,100.00 Orang/hari
Lokasi : Pulau Ternate
Upah
Upah
Belum
termasuk
Upah Perjam termasuk Keuntung
keuntung
No PEKERJA Satuan keuntung an Pihak
an pihak
an pihak III (10%)
III
(Rp / Org / Jam) III (Rp) (Rp) (Rp)
1 2 3 4 5 6=(5*10) 7=(5+6)
Mandor Lapangan Org/Hari 16,600 163,600 16,360 179,960

Mekanik Org/Hari 19,900 191,000 19,100 210,100
Pembantu Mekanik Org/Hari 15,200 152,100 15,210 167,310
Tukang Kepala Org/Hari 19,900 191,000 19,100 210,100
Tukang Org/Hari 15,900 157,800 15,780 173,580
Tukang Listrik / Instala Org/Hari 15,900 149,600 14,960 164,560
Tukang Las Org/Hari 15,900 157,800 15,780 173,580
Tukang Pipa Org/Hari 15,900 157,800 15,780 173,580
Tukang Kayu Org/Hari 15,900 157,800 15,780 173,580
Tukang Batu Org/Hari 15,900 157,800 15,780 173,580
Tukang Besi Org/Hari 15,900 157,800 15,780 173,580
Penjaga Api Org/Hari 15,200 152,100 15,210 167,310
Operator Org/Hari 19,900 191,000 19,100 210,100
Pembantu Operator Org/Hari 15,200 152,100 15,210 167,310
Supir Org/Hari 16,600 153,500 15,350 168,850
Pembantu Supir / Ken Org/Hari 15,200 142,810 14,281 157,091
Pekerja Biasa Org/Hari 13,800 140,500 14,050 154,550
Pekerja Terampil Org/Hari 15,200 152,100 15,210 167,310
Tukang Cat Org/Hari 15,900 157,800 15,780 173,580
Tukang Taman Org/Hari 15,900 157,800 15,780 173,580
Eskalasi Kenaikan
PPN Keteranga
Harga
n
(Rp) (Rp)
0% 0%
179,900 179,900
210,100 210,100
167,300 167,300
210,100 210,100
173,500 173,500
164,500 164,500
173,500 173,500
173,500 173,500
173,500 173,500
173,500 173,500
173,500 173,500
167,300 167,300
210,100 210,100
167,300 167,300
168,800 168,800
157,000 157,000
154,500 154,500
167,300 167,300
173,500 173,500
173,500 111,600
Ongkos Angkut Harga Belum Harga di Lokasi
Harga Pasaran Ternate termasuk Keuntungan Pihak III Eskalasi Kenaikan
Ke lokasi Proyek Pajak Galian C Proyek Termasuk PPN
No Jenis Bahan Satuan keuntungan pihak (10%) Harga
keuntungan pihak III Keterangan
III
(Rp) (Rp) (Rp) (Rp) (Rp) (Rp) (Rp)
1 2 3 4 5 7 = (4+5+6) 8=7*10 9=(7+8) 0% 0%
1 KAYU BALOK / PAPAN
Durian / Kanari M3 2,875,000.00 183,300.00 3,058,300.00 305,830.00 3,364,130.00 3,364,130.00 3,364,130.00
Ukuran 6 x 16 x 400 Cm /Potong 134,000.00 7,100.00 141,100.00 14,110.00 155,210.00 155,210.00 155,210.00
Marfala M3 3,450,000.00 183,300.00 3,633,300.00 363,330.00 3,996,630.00 3,996,630.00 3,996,630.00
2 Papan kelas I
Linggua M3 6,900,000.00 183,300.00 7,083,300.00 708,330.00 7,791,630.00 7,791,630.00 7,791,630.00
Ukuran 4 x 25 x 225 Cm /Lembar 180,000.00 4,200.00 184,200.00 18,420.00 202,620.00 202,620.00 202,620.00
Gufasa M3 6,325,000.00 183,300.00 6,508,300.00 650,830.00 7,159,130.00 7,159,130.00 7,159,130.00
Kamayoa M3 4,600,000.00 183,300.00 4,783,300.00 478,330.00 5,261,630.00 5,261,630.00 5,261,630.00
3 Papan Kelas II
Matoa M3 3,450,000.00 183,300.00 3,633,300.00 363,330.00 3,996,630.00 3,996,630.00 3,996,630.00
Boa Rau M3 3,450,000.00 183,300.00 3,633,300.00 363,330.00 3,996,630.00 3,996,630.00 3,996,630.00
Gosale M3 3,450,000.00 183,300.00 3,633,300.00 363,330.00 3,996,630.00 3,996,630.00 3,996,630.00
Durian / Kanari M3 3,105,000.00 183,300.00 3,288,300.00 328,830.00 3,617,130.00 3,617,130.00 3,617,130.00
Meranti M3 2,875,000.00 183,300.00 3,058,300.00 305,830.00 3,364,130.00 3,364,130.00 3,364,130.00
Marfala M3 4,025,000.00 183,300.00 4,208,300.00 420,830.00 4,629,130.00 4,629,130.00 4,629,130.00
4 Kayu soki
Ø 7,6 - 12,5 Cm /Potong 44,000.00 3,700.00 47,700.00 4,770.00 52,470.00 52,470.00 52,470.00
Ø 5 - 7,5 Cm /Potong 19,000.00 1,850.00 20,850.00 2,085.00 22,935.00 22,935.00 22,935.00
5 Kayu badenga
Ø 7,6 - 12,5 Cm /Ikat 25,000.00 1,850.00 26,850.00 2,685.00 29,535.00 29,535.00 29,535.00
Ø 5 - 7,5 Cm /Ikat
6 Bambu
Bambu Besar MDK 15 Cm Batang 35,000.00 3,700.00 38,700.00 3,870.00 42,570.00 42,570.00 42,570.00
Bambu Sedang MDK 10 Cm Batang 28,000.00 1,850.00 29,850.00 2,985.00 32,835.00 32,835.00 32,835.00
Bambu Kecil MDK 5 Cm Batang 22,000.00 1,100.00 23,100.00 2,310.00 25,410.00 25,410.00 25,410.00
A BATU
BATU / KERIKIL
1 Batu Pondasi > 15 Cm
Batu Angus M3 115,000.00 125,000.00 17,600.00 240,000.00 24,000.00 264,000.00 264,000.00 264,000.00
Batu Kali / Gunung (Bulat) M3 115,000.00 125,000.00 14,200.00 240,000.00 24,000.00 264,000.00 264,000.00 264,000.00
Batu Kali / Gunung (Belah) M3 144,000.00 125,000.00 269,000.00 26,900.00 295,900.00 295,900.00 295,900.00
2 Batu Uk.10 - 15 Cm -
Batu Angus M3 115,000.00 125,000.00 20,000.00 240,000.00 24,000.00 264,000.00 264,000.00 264,000.00
3 Batu Uk. 7 - 10 Cm -
Batu Angus M3 115,000.00 125,000.00 20,000.00 240,000.00 24,000.00 264,000.00 264,000.00 264,000.00
4 Batu Uk.5 - 7 Cm -
Batu Angus M3 144,000.00 125,000.00 20,000.00 269,000.00 26,900.00 295,900.00 295,900.00 295,900.00
5 Batu Uk. 3-5 Cm -
Batu Angus M3 144,000.00 125,000.00 25,000.00 269,000.00 26,900.00 295,900.00 295,900.00 295,900.00
Batu Kali / Gunung (Belah) M3 345,000.00 125,000.00 42,600.00 470,000.00 47,000.00 517,000.00 517,000.00 517,000.00
6 Batu Uk.2-3 Cm -
Batu Kali / Gunung (Bulat) M3 201,000.00 -
Batu Kali / Gunung (Belah) M3 403,000.00 125,000.00 48,800.00 528,000.00 52,800.00 580,800.00 580,800.00 580,800.00
7 Batu Uk. 1-2 Cm M3 403,000.00 125,000.00 48,800.00 528,000.00 52,800.00 580,800.00 580,800.00 580,800.00
8 Split 0,5 - 1 Cm M3 345,000.00 125,000.00 15,600.00 485,600.00 48,560.00 534,160.00 534,160.00 534,160.00
B SIRTU / PASIR / TANAH -
1 Sirtu M3 144,000.00 125,000.00 15,600.00 269,000.00 26,900.00 295,900.00 295,900.00 295,900.00
2 Timbunan Pilihan pasir urug M3 159,000.00 125,000.00 15,600.00 284,000.00 28,400.00 312,400.00 312,400.00 312,400.00
3 Timbunan Biasa / Tanah Urug M3 101,000.00 125,000.00 9,400.00 226,000.00 22,600.00 248,600.00 248,600.00 248,600.00
4 Pasir Gunung -
Pasir Kasar M3 201,000.00 125,000.00 28,200.00 326,000.00 32,600.00 358,600.00 358,600.00 358,600.00
Pasir Halus / Ayak M3 259,000.00 125,000.00 43,800.00 384,000.00 38,400.00 422,400.00 422,400.00 422,400.00
5 Pasir Pantai -
Pasir Kasar M3 230,000.00 125,000.00 31,200.00 355,000.00 35,500.00 390,500.00 390,500.00 390,500.00
Pasir Halus / Ayak M3 345,000.00 125,000.00 45,800.00 470,000.00 47,000.00 517,000.00 517,000.00 517,000.00
6 Pasir Beton M3 164,386.00 100,000.00 264,386.00 26,438.60 290,824.60 290,824.60 290,824.60
7 Kapur m3 147,981.00 100,000.00 247,981.00 24,798.10 272,779.10 272,779.10 272,779.10
KAYU BALOK / PAPAN
1 Kayu Balok Kelas I
Kayu besi M3 6,900,000.00 183,300.00 7,083,300.00 708,330.00 7,791,630.00 7,791,630.00 7,791,630.00
Ukuran Ventilasi /Potong - - -
Kom Pintu /Potong - - -
Gufasa M3 6,555,000.00 183,300.00 6,738,300.00 673,830.00 7,412,130.00 7,412,130.00 7,412,130.00
Ukuran 3 x 5 x 400 Cm /Potong 44,000.00
Ukuran Ventilasi /Potong
Kom Pintu /Potong
Kamayoa M3 5,175,000.00
Ukuran Ventilasi /Potong
Kom Pintu /Potong
2 Kayu balok Kelas II
Matoa M3 3,738,000.00 183,300.00 3,921,300.00 392,130.00 4,313,430.00 4,313,430.00 4,313,430.00
Boa Rau M3 2,700,000.00 183,300.00 2,883,300.00 288,330.00 3,171,630.00 3,171,630.00 3,171,630.00
Gosale M3 3,738,000.00 183,300.00 3,921,300.00 392,130.00 4,313,430.00 4,313,430.00 4,313,430.00
Harga Belum
Ongkos Angkut Termasuk Keuntungan Pihak III Harga Termasuk Eskalasi Kenaikan
Harga Pasaran Ternate PPN
No Jenis Bahan/ Material Merek , Model / Ukuran Satuan ke lokasi Proyek Keuntungan Pihak (10%) Keuntungan Pihak III Harga
III Keterangan
(Rp) (Rp) (Rp) (Rp) (Rp) (Rp) (Rp)
1 2.00 3.00 4.00 5.00 6.00 7 = (5+6) 8 = (7*10%) 9=(7+8) 0% 0%
BAHAN SEMEN
Semen PC
Tonasa 50 Kg 74,750.00 8,000.00 82,750.00 8,275.00 91,025.00 91,025.00 91,025.00
/Kg 1,948.00
Bosowa 50 Kg 74,750.00 8,000.00 82,750.00 8,275.00 91,025.00 91,025.00 91,025.00
/Kg 1,822.00
Semen Warna Super /Kg 20,125.00 700.00 20,825.00 2,082.50 22,907.50 22,907.50 22,907.50
Batu Bata/Paving/Glass blok/
Bowling/Pot Bunga
Batu Bata/Paving/Glass blok/
Batu Bata Press Mesin bh 602.41 200.00 802.41 80.24 882.65 882.65 882.65
Tanah Liat Bh 1,600.00 300.00 1,900.00 190.00 2,090.00 2,090.00 2,090.00
Semen Press Uk.12 x 25 x 8 Cm Bh 1,725.00 300.00 2,025.00 202.50 2,227.50 2,227.50 2,227.50
BATU ALAM Uk.30 x 15 Peti 316,250.00 8,000.00 324,250.00 32,425.00 356,675.00 356,675.00 356,675.00
Tekstur Kasar Uk. 10 x 20 Peti 309,400.00 8,000.00 317,400.00 31,740.00 349,140.00 349,140.00 349,140.00
Tekstur Halus Uk . 10 x 20 Peti 270,000.00 8,000.00 278,000.00 27,800.00 305,800.00 305,800.00 305,800.00
Tekstur Kasar Uk. 10 x 20 Peti (isi 75 buah) 548,400.00 8,000.00 556,400.00 55,640.00 612,040.00 612,040.00 612,040.00
Tekstur Halus Uk . 10 x 20 Peti (isi 75 buah) 253,100.00 8,000.00 261,100.00 26,110.00 287,210.00 287,210.00 287,210.00
Batu Alam Andesit alur Peti 632,500.00 8,000.00 640,500.00 64,050.00 704,550.00 704,550.00 704,550.00
Batu Alam Andesit Polos Peti 506,000.00 8,000.00 514,000.00 51,400.00 565,400.00 565,400.00 565,400.00
Palimanan 15 X 30 Peti 172,500.00 172,500.00 17,250.00 189,750.00 189,750.00 189,750.00
Batu alam Hijau 10 x 20 Peti
Buis Beton m 25,000.00 8,000.00 33,000.00 3,300.00 36,300.00 36,300.00 36,300.00
BATU TEMPEL Peti 281,300.00 8,000.00 289,300.00 28,930.00 318,230.00 318,230.00 318,230.00
Paving Stone
Segi Empat 20 x 20 Bh 3,000.00 300.00 3,300.00 330.00 3,630.00 3,630.00 3,630.00
10 x 20 Bh 2,588.00 300.00 2,888.00 288.80 3,176.80 3,176.80 3,176.80
10 x 20 (manual) Bh 2,000.00 300.00 2,300.00 230.00 2,530.00 2,530.00 2,530.00
10 x 20 (press) Bh 3,400.00 300.00 3,700.00 370.00 4,070.00 4,070.00 4,070.00
Segi Tiga Bh 2,588.00 300.00 2,888.00 288.80 3,176.80 3,176.80 3,176.80
Segi Enam Bh 2,875.00 300.00 3,175.00 317.50 3,492.50 3,492.50 3,492.50
Kanstein Bh 22,500.00 8,000.00 30,500.00 3,050.00 33,550.00 33,550.00 33,550.00
BOWLING ( Keramik) Bh/50 Cm
BOWLING (Beton) Uk.Sedang Bh 28,100.00 8,000.00 36,100.00 3,610.00 39,710.00 39,710.00 39,710.00
BATU ANGIN
Batu angin ( Keramik ) Bunga Matahari 30 x 30 Cm bh 74,750.00 700.00 75,450.00 7,545.00 82,995.00 82,995.00 82,995.00
Batu Angin (Beton) Empat Persegi Panjang 18 x 70 Bh 28,100.00 700.00 28,800.00 2,880.00 31,680.00 31,680.00 31,680.00
Batu Angin (Beton) Persegi Enam Bh 16,900.00 700.00 17,600.00 1,760.00 19,360.00 19,360.00 19,360.00
Glass Block Bh 32,890.00 700.00 33,590.00 3,359.00 36,949.00 36,949.00 36,949.00
Geotextile M
SuperGlass 3 mm Uk(1222x244) Lbr
Pot Bunga
Pot Bunga Type I Biasa T=70 Cm,Dia 30 Cm Bh 90,000.00 8,000.00 98,000.00 9,800.00 107,800.00 107,800.00 107,800.00
Pot Bunga Type II Biasa T=40 Cm,Dia 35 Cm Bh
Ijuk kg 16,050.00 8,000.00 24,050.00 2,405.00 26,455.00 26,455.00 26,455.00
BAHAN BESI
BESI BETON KG 12,440.63 12,440.63 1,244.06 13,684.69 13,684.69 13,684.69
Polos *A* Dia (3,6 mm x 12 m) Staf 19,100.00 400.00 19,500.00 1,950.00 21,450.00 21,450.00 21,450.00
Dia (5,0 mm x 12 m) Staf 28,750.00 400.00 29,150.00 2,915.00 32,065.00 32,065.00 32,065.00
Dia (6,7 mm x 12 m) Staf 37,375.00 800.00 38,175.00 3,817.50 41,992.50 41,992.50 41,992.50
Dia ( 8,5 mm x 12 m ) Staf 52,900.00 1,200.00 54,100.00 5,410.00 59,510.00 59,510.00 59,510.00
Dia ( 10,5 mm x 12 m) Staf 76,475.00 1,700.00 78,175.00 7,817.50 85,992.50 85,992.50 85,992.50
Dia (12,3 mm x 12 m ) Staf 113,850.00 2,300.00 116,150.00 11,615.00 127,765.00 127,765.00 127,765.00
Dia ( 14,0 mm x 12 m ) Staf 143,750.00 3,100.00 146,850.00 14,685.00 161,535.00 161,535.00 161,535.00
Dia (17,0 mm x 12 m ) Staf 337,500.00 3,700.00 341,200.00 34,120.00 375,320.00 375,320.00 375,320.00
Dia (18,2 mm x 12 m ) Staf - - -
Dia (19,5 mm x 12 m ) Staf 348,800.00 5,000.00 353,800.00 35,380.00 389,180.00 389,180.00 389,180.00
Dia (21,2 mm x 12 m ) Staf 495,000.00 5,700.00 500,700.00 50,070.00 550,770.00 550,770.00 550,770.00
Dia (24,2 mm x 12 m ) Staf 635,600.00 7,000.00 642,600.00 64,260.00 706,860.00 706,860.00 706,860.00
Dia (25,5 mm x 12 m ) Staf 568,100.00 7,400.00 575,500.00 57,550.00 633,050.00 633,050.00 633,050.00
Dia (25,5 mm x 12 m ) Staf - - -
Dia (29,5 mm x 12 m ) Staf 1,040,600.00 7,500.00 1,048,100.00 104,810.00 1,152,910.00 1,152,910.00 1,152,910.00
kg 17,500.00
Polos *B* Dia (3,6 mm x 10 m) Staf 21,400.00 400.00 21,800.00 2,180.00 23,980.00 23,980.00 23,980.00
Dia (5,0 mm x 12 m) Staf 22,500.00 400.00 22,900.00 2,290.00 25,190.00 25,190.00 25,190.00
Dia (6,7 mm x 10,3 m) Staf 36,600.00 800.00 37,400.00 3,740.00 41,140.00 41,140.00 41,140.00
Dia ( 8,5 mm x 10,3 m ) Staf 51,800.00 1,200.00 53,000.00 5,300.00 58,300.00 58,300.00 58,300.00
Dia ( 10,5 mm x 10,3 m) Staf 79,900.00 1,700.00 81,600.00 8,160.00 89,760.00 89,760.00 89,760.00
Dia (12,3 mm x 10,5 m ) Staf 110,300.00 2,300.00 112,600.00 11,260.00 123,860.00 123,860.00 123,860.00
Dia ( 14,0 mm x 10,5 m ) Staf 151,900.00 3,100.00 155,000.00 15,500.00 170,500.00 170,500.00 170,500.00
Dia (17,0 mm x 10,5 m ) Staf 230,600.00 3,700.00 234,300.00 23,430.00 257,730.00 257,730.00 257,730.00
Dia ( 17,5 mm x 11 m) Staf - - -
Dia (19,5 mm x 11 m ) Staf 337,500.00 5,000.00 342,500.00 34,250.00 376,750.00 376,750.00 376,750.00
Dia (21,5 mm x 11 m ) Staf
Ulir
Dia.4 mm Staf
Dia.6 mm Staf
Dia. 8 mm Staf
Dia.10 mm Staf 78,200.00 1,200.00 79,400.00 7,940.00 87,340.00 87,340.00 87,340.00
Dia.12 mm Staf 111,550.00 1,700.00 113,250.00 11,325.00 124,575.00 124,575.00 124,575.00
Dia.14 mm Staf 126,500.00 2,300.00 128,800.00 12,880.00 141,680.00 141,680.00 141,680.00
Dia.16 mm Staf 178,250.00 3,100.00 181,350.00 18,135.00 199,485.00 199,485.00 199,485.00
Dia.18 mm Staf
Dia.19 mm Staf 356,500.00 4,300.00 360,800.00 36,080.00 396,880.00 396,880.00 396,880.00
Dia.20 mm Staf
Dia.22 mm Staf 460,000.00 5,700.00 465,700.00 46,570.00 512,270.00 512,270.00 512,270.00
Dia.25 mm Staf 546,250.00 7,000.00 553,250.00 55,325.00 608,575.00 608,575.00 608,575.00
Dia.26 mm Staf
Dia.28 mm Staf
Dia.30 mm Staf
Dia.32 mm Staf 828,000.00 7,000.00 835,000.00 83,500.00 918,500.00 918,500.00 918,500.00
kg 17,500.00
Pelat Bondex m2 500,000.00 7,000.00 507,000.00 50,700.00 557,700.00 557,700.00 557,700.00
Kawat
Ikat Beton (Bendrat) /Kg 23,000.00 700.00 23,700.00 2,370.00 26,070.00 26,070.00 26,070.00
Bronjong /M 28,750.00
ROL 977,000.00 8,000.00 985,000.00 98,500.00 1,083,500.00 1,083,500.00 1,083,500.00
/Kg 28,100.00 700.00 28,800.00 2,880.00 31,680.00 31,680.00 31,680.00
Nyamuk /M 28,750.00 300.00 29,050.00 2,905.00 31,955.00 31,955.00 31,955.00
Ayakan Kecil /M 109,250.00 300.00 109,550.00 10,955.00 120,505.00 120,505.00 120,505.00
Duri /ROL 103,845.00 8,000.00 111,845.00 11,184.50 123,029.50 123,029.50 123,029.50
kg 12,302.95
PAKU
Paku Campuran 5 Cm s/d 15 Cm Kg 17,250.00 700.00 17,950.00 1,795.00 19,745.00 19,745.00 19,745.00
Paku Tripleks Kg 23,000.00 700.00 23,700.00 2,370.00 26,070.00 26,070.00 26,070.00
Paku Seng Kg 28,750.00 700.00 29,450.00 2,945.00 32,395.00 32,395.00 32,395.00
DOS 483,000.00 700.00 483,700.00 48,370.00 532,070.00 532,070.00 532,070.00
Paku Beton Kg 17,250.00 700.00 17,950.00 1,795.00 19,745.00 19,745.00 19,745.00
DOS 25,300.00 700.00 26,000.00 2,600.00 28,600.00 28,600.00 28,600.00
Besi Plat
0,9 mm = 120 x 240 mm Lbr 460,000.00 2,300.00 462,300.00 46,230.00 508,530.00 508,530.00 508,530.00
1,2 mm = 120 x 240 mm Lbr 586,500.00 3,100.00 589,600.00 58,960.00 648,560.00 648,560.00 648,560.00
2 mm = 120 x 240 mm Lbr 862,500.00 5,700.00 868,200.00 86,820.00 955,020.00 955,020.00 955,020.00
3 mm = 120 x 240 mm Lbr 1,035,000.00 7,000.00 1,042,000.00 104,200.00 1,146,200.00 1,146,200.00 1,146,200.00
Dinabolt Dia 12 bh 10,000.00 500.00 10,500.00 1,050.00 11,550.00 11,550.00 11,550.00
BESI STRIP
3/4" x 1/8" x 6 m Btg 28,750.00
3/4"x 3/8" x 6m Btg
1" x 1/8 " x 6 m Btg
1" x 3/8" x 6 m Btg
BESI SIKU
30.30.3 (TPS) Btg 57,500.00 400.00 57,900.00 5,790.00 63,690.00 63,690.00 63,690.00
30.30.3 (TBL) Btg - - - - -
40.40.4 (TPS) Btg 103,500.00 400.00 103,900.00 10,390.00 114,290.00 114,290.00 114,290.00
40.40.4 (TBL) Btg 143,750.00 400.00 144,150.00 14,415.00 158,565.00 158,565.00 158,565.00
50.50.5 (SNI) Btg - - - - -
50.50.5 ( TPS) Btg 230,000.00 400.00 230,400.00 23,040.00 253,440.00 253,440.00 253,440.00
50.50.5 (TBL) Btg 287,500.00 400.00 287,900.00 28,790.00 316,690.00 316,690.00 316,690.00
60.60.6 Btg 402,500.00 400.00 402,900.00 40,290.00 443,190.00 443,190.00 443,190.00
70.70.7 Btg 488,750.00 400.00 489,150.00 48,915.00 538,065.00 538,065.00 538,065.00
100.100.10 Btg 1,523,750.00 1,523,750.00 152,375.00 1,676,125.00 1,676,125.00 1,676,125.00
MUR 0.50 Kg 34,500.00 700.00 35,200.00 3,520.00 38,720.00 38,720.00 38,720.00
BAUT 0.50 Kg 34,500.00 700.00 35,200.00 3,520.00 38,720.00 38,720.00 38,720.00
ANGKER 0.50 Kg - - -
BAJA KONSTRUKSI kg 25,800.00 25,800.00 2,580.00 28,380.00 28,380.00 28,380.00
Dyna bolt dia 10
Angkur Dia 19 L=600 bh 90,000.00 700.00 90,700.00 9,070.00 99,770.00 99,770.00 99,770.00
Angkur Dia 22 L=1000 bh 110,000.00 700.00 110,700.00 11,070.00 121,770.00 121,770.00 121,770.00
- - -
BAHAN LANGIT-LANGIT - - -
Teakwood - - -
3 mm Uk 1222 x 244 Cm Lembar 172,500.00 1,000.00 173,500.00 17,350.00 190,850.00 190,850.00 190,850.00
3 mm Uk 80 x 244 Cm Lembar 149,500.00 1,000.00 150,500.00 15,050.00 165,550.00 165,550.00 165,550.00
Tripleks - - -
2 mm Uk 122 x 244 Cm Lembar 56,300.00 1,000.00 57,300.00 5,730.00 63,030.00 63,030.00 63,030.00
3 mm Uk 122 x 244 Cm Lembar 66,700.00 1,000.00 67,700.00 6,770.00 74,470.00 74,470.00 74,470.00
5 mm Uk 122 x 244 Cm Lembar 103,500.00 1,200.00 104,700.00 10,470.00 115,170.00 115,170.00 115,170.00
1 Cm Uk 122 x 244 Cm Lembar 172,500.00 1,500.00 174,000.00 17,400.00 191,400.00 191,400.00 191,400.00
2 Cm Uk 122 x 244 Cm Lembar 316,250.00 2,500.00 318,750.00 31,875.00 350,625.00 350,625.00 350,625.00
1.8 Cm Uk 122 x 244 Cm Lembar 221,110.00 2,500.00 223,610.00 22,361.00 245,971.00 245,971.00 245,971.00
HPL 122 cm x 244 cm Lembar 250,000.00 2,500.00 252,500.00 25,250.00 277,750.00 277,750.00 277,750.00
Edge HPL 1.00 m 25,000.00 1,000.00 26,000.00 2,600.00 28,600.00 28,600.00 28,600.00
Tripleks KM/WC Lapis Alumanium - - -
3 mm Lembar 144,900.00 1,000.00 145,900.00 14,590.00 160,490.00 160,490.00 160,490.00
Tripleks Melamin - - -
3 mm Uk 122 x 244 Cm Lembar 149,500.00 1,000.00 150,500.00 15,050.00 165,550.00 165,550.00 165,550.00
Hard Board - - -
Uk 122 x 244 Cm Lembar 143,750.00 1,500.00 145,250.00 14,525.00 159,775.00 159,775.00 159,775.00
Eternit - - -
Uk 100 x 100 Cm Lembar - - -
Asbes Plat Harflrx - - -
3 mm Uk 200 x 100 Cm Lembar - - -
Hollow
40 x 40 btg 30,000.00 200.00 30,200.00 3,020.00 33,220.00 33,220.00 33,220.00
20 x 40 btg 25,000.00 200.00 25,200.00 2,520.00 27,720.00 27,720.00 27,720.00
Alumunium Composite Panel - - - - -
Alumunium Composite Panel Seven PVDF 0.3 T=4mm m2 364,000.00 5,000.00 369,000.00 36,900.00 405,900.00 405,900.00 405,900.00
Cap Zincalume m 25,000.00 5,000.00 30,000.00 3,000.00 33,000.00 33,000.00 33,000.00
GYPSUM - - -
Papan Gypsum 9 mm Lembar 97,750.00 2,500.00 100,250.00 10,025.00 110,275.00 110,275.00 110,275.00
Kalsium Silikat Board 4 mm Lembar 80,000.00 2,500.00 82,500.00 8,250.00 90,750.00 90,750.00 90,750.00
Comis CA 15 20 Kg 138,000.00 2,700.00 140,700.00 14,070.00 154,770.00 154,770.00 154,770.00
Casting A Plus 20 Kg Sak 132,250.00 3,200.00 135,450.00 13,545.00 148,995.00 148,995.00 148,995.00
Casting SGP 40 Kg Sak 230,000.00 6,700.00 236,700.00 23,670.00 260,370.00 260,370.00 260,370.00
Alkasit Pembungkus Bks 28,750.00 700.00 29,450.00 2,945.00 32,395.00 32,395.00 32,395.00
Kain Kompon Roll 23,000.00 700.00 23,700.00 2,370.00 26,070.00 26,070.00 26,070.00
Paku Gypsum Kg 34,500.00 700.00 35,200.00 3,520.00 38,720.00 38,720.00 38,720.00
Paku Skruf Bh 1,150.00 70.00 1,220.00 122.00 1,342.00 1,342.00 1,342.00
9 PROFIL GYPSUM
Polos Gubemur B 15 Cm Staff 40,250.00 2,500.00 42,750.00 4,275.00 47,025.00 47,025.00 47,025.00
Polos Manado 10 Cm Staff - - - - -
Polos Sofifi 12 Cm Staff - - - - -
Polos S 12 Cm Staff 34,500.00 2,700.00 37,200.00 3,720.00 40,920.00 40,920.00 40,920.00
Polos Bela 8 Cm Staff 28,750.00 2,700.00 31,450.00 3,145.00 34,595.00 34,595.00 34,595.00
Piano Kecil 8 Cm Staff 28,750.00 28,750.00 2,875.00 31,625.00 31,625.00 31,625.00
Piano Besar 12 Cm Staff 31,050.00 2,500.00 33,550.00 3,355.00 36,905.00 36,905.00 36,905.00
Piala Kecil 10 cm Staff 22,500.00 1,667.00 24,167.00 2,416.70 26,583.70 26,583.70 26,583.70
Piala Besar 15 Cm Staff 46,000.00 2,500.00 48,500.00 4,850.00 53,350.00 53,350.00 53,350.00
Pita Kecil 12 Cm Staff 31,050.00 1,667.00 32,717.00 3,271.70 35,988.70 35,988.70 35,988.70
Pita Besar 15 Cm Staff 36,800.00 2,500.00 39,300.00 3,930.00 43,230.00 43,230.00 43,230.00
Lidah Buaya 10 Cm Staff 31,050.00 2,700.00 33,750.00 3,375.00 37,125.00 37,125.00 37,125.00
Luwing 15 Cm Staff 34,500.00 2,700.00 37,200.00 3,720.00 40,920.00 40,920.00 40,920.00
Lidah 10 Cm Staff 40,250.00 2,700.00 42,950.00 4,295.00 47,245.00 47,245.00 47,245.00
Lowo Piano 10 Cm Staff 28,750.00 28,750.00 2,875.00 31,625.00 31,625.00 31,625.00
Lowo Kecil 10 Cm Staff 34,500.00 34,500.00 3,450.00 37,950.00 37,950.00 37,950.00
Lowo Besar 20 Cm Staff 34,500.00 34,500.00 3,450.00 37,950.00 37,950.00 37,950.00
Bawang 10 Cm Staff 25,300.00 2,700.00 28,000.00 2,800.00 30,800.00 30,800.00 30,800.00
Bunga Kali 15 Cm Staff 34,500.00 2,700.00 37,200.00 3,720.00 40,920.00 40,920.00 40,920.00
Bunga Sepasi Polos 15 Cm Staff 34,500.00 2,700.00 37,200.00 3,720.00 40,920.00 40,920.00 40,920.00
Samosir 18 Cm Staff 40,250.00 2,700.00 42,950.00 4,295.00 47,245.00 47,245.00 47,245.00
Sawi Kecil 8 Cm Staff 28,750.00 1,667.00 30,417.00 3,041.70 33,458.70 33,458.70 33,458.70
Sawi Besar 14 Cm Staff 36,800.00 2,500.00 39,300.00 3,930.00 43,230.00 43,230.00 43,230.00
Duplak Kecil 10 Cm Staff 34,500.00 34,500.00 3,450.00 37,950.00 37,950.00 37,950.00
Duplak besar 12 Cm Staff 46,000.00 46,000.00 4,600.00 50,600.00 50,600.00 50,600.00
Gelombang Ombak 15 Cm Staff 31,050.00 31,050.00 3,105.00 34,155.00 34,155.00 34,155.00
Gandengan Bunga Spasi 40 Cm Staff 34,500.00 34,500.00 3,450.00 37,950.00 37,950.00 37,950.00
Rasing Besar 15 Cm Staff - - - - -
Cengkeh 8 Cm Staff 25,300.00 2,700.00 28,000.00 2,800.00 30,800.00 30,800.00 30,800.00
Kipas Kecil 10 Cm Staff 25,300.00 25,300.00 2,530.00 27,830.00 27,830.00 27,830.00
Kipas Besar 15 Cm Staff 34,500.00 2,500.00 37,000.00 3,700.00 40,700.00 40,700.00 40,700.00
Kangkung Kecil 10 Cm Staff 31,050.00 1,667.00 32,717.00 3,271.70 35,988.70 35,988.70 35,988.70
Kangkung Besar 15 Cm Staff 36,800.00 36,800.00 3,680.00 40,480.00 40,480.00 40,480.00
Kepiting 12 Cm Staff 31,050.00 31,050.00 3,105.00 34,155.00 34,155.00 34,155.00
Mawar Besar 40 Cm Staff 74,750.00 74,750.00 7,475.00 82,225.00 82,225.00 82,225.00
Minimalis Polos Kecil 10 Cm Staff 28,750.00 1,667.00 30,417.00 3,041.70 33,458.70 33,458.70 33,458.70
Minimalis Polos Besar 15 Cm Staff 34,500.00 2,500.00 37,000.00 3,700.00 40,700.00 40,700.00 40,700.00
Lingkaran Bulat 10 Cm Staff 86,250.00 2,700.00 88,950.00 8,895.00 97,845.00 97,845.00 97,845.00
10 PROFIL GYPSUM TEMPEL - - - - -
Kangkung besar 10 Cm Staff 34,500.00 34,500.00 3,450.00 37,950.00 37,950.00 37,950.00
Kangkung Kecil 8 Cm Staff 17,250.00 17,250.00 1,725.00 18,975.00 18,975.00 18,975.00
Kacang Atom 5 Cm Staff 14,950.00 1,667.00 16,617.00 1,661.70 18,278.70 18,278.70 18,278.70
Tahu 6 Cm Staff 19,550.00 19,550.00 1,955.00 21,505.00 21,505.00 21,505.00
Tampar 4 Cm Staff 14,950.00 14,950.00 1,495.00 16,445.00 16,445.00 16,445.00
Salur Kecil 5 Cm Staff 19,550.00 19,550.00 1,955.00 21,505.00 21,505.00 21,505.00
Salur Besar 5 Cm Staff 34,500.00 34,500.00 3,450.00 37,950.00 37,950.00 37,950.00
Semanggi 5Cm Staff 17,250.00 17,250.00 1,725.00 18,975.00 18,975.00 18,975.00
Daun Ulir 4 Cm Staff 14,950.00 1,667.00 16,617.00 1,661.70 18,278.70 18,278.70 18,278.70
Jagung 5 Cm Staff 19,550.00 1,667.00 21,217.00 2,121.70 23,338.70 23,338.70 23,338.70
Anggrek 4 Cm Staff 17,250.00 17,250.00 1,725.00 18,975.00 18,975.00 18,975.00
Polos Besar 4 Cm Staff 17,250.00 2,500.00 19,750.00 1,975.00 21,725.00 21,725.00 21,725.00
Polos Kecil 3 Cm Staff 14,950.00 1,667.00 16,617.00 1,661.70 18,278.70 18,278.70 18,278.70
Daun Siri 4 Cm Staff 14,950.00 14,950.00 1,495.00 16,445.00 16,445.00 16,445.00
11 MATA LAMPU GYPSUM - - - - -
Daun Sawi Kecil Bulat (50Cm) Bh 115,000.00 1,667.00 116,667.00 11,666.70 128,333.70 128,333.70 128,333.70
Daun Sawi Sedang Bulat (40Cm) Bh 172,500.00 2,700.00 175,200.00 17,520.00 192,720.00 192,720.00 192,720.00
Daun Sawi Kecil Bulat ( 40Cm) Bh 115,000.00 115,000.00 11,500.00 126,500.00 126,500.00 126,500.00
Merak Besar Bulat (80Cm) Bh 230,000.00 2,500.00 232,500.00 23,250.00 255,750.00 255,750.00 255,750.00
Merak Kecil Bulat (60 Cm ) Bh 17,250.00 1,667.00 18,917.00 1,891.70 20,808.70 20,808.70 20,808.70
Merak Oval Oval (60 Cm) Bh 230,000.00 2,700.00 232,700.00 23,270.00 255,970.00 255,970.00 255,970.00
Daun Ceplok Ulir Bulat ( 60Cm) Bh 287,500.00 287,500.00 28,750.00 316,250.00 316,250.00 316,250.00
Jogya Besar Oval (100 Cm) Bh 460,000.00 2,500.00 462,500.00 46,250.00 508,750.00 508,750.00 508,750.00
Jogya Kecil Oval (60 Cm) Bh 230,000.00 1,667.00 231,667.00 23,166.70 254,833.70 254,833.70 254,833.70
Helm Oval (60 Cm) Bh 172,500.00 172,500.00 17,250.00 189,750.00 189,750.00 189,750.00
Gear Oval (60 Cm) Bh 287,500.00 2,700.00 290,200.00 29,020.00 319,220.00 319,220.00 319,220.00
Ovai Kecil Oval (30 Cm) Bh 287,500.00 1,667.00 289,167.00 28,916.70 318,083.70 318,083.70 318,083.70
Racing Oval (50Cm) Bh 230,000.00 230,000.00 23,000.00 253,000.00 253,000.00 253,000.00
Daun Bintang Oval (50 Cm) Bh 230,000.00 230,000.00 23,000.00 253,000.00 253,000.00 253,000.00
Kaligrafi Bulat ( 70Cm) Bh 172,500.00 172,500.00 17,250.00 189,750.00 189,750.00 189,750.00
Dom Polos Besar Bulat (100 Cm) Bh 805,000.00 2,500.00 807,500.00 80,750.00 888,250.00 888,250.00 888,250.00
Dom S Bulat (81 Cm) Bh 690,000.00 2,700.00 692,700.00 69,270.00 761,970.00 761,970.00 761,970.00
Dom Bunga Bulat (81 Cm) Bh 690,000.00 2,700.00 692,700.00 69,270.00 761,970.00 761,970.00 761,970.00
Dom Mak Lampir Bulat (100 Cm) Bh 1,150,000.00 2,700.00 1,152,700.00 115,270.00 1,267,970.00 1,267,970.00 1,267,970.00
Daun Matahari Bulat (60Cm) Bh 345,000.00 2,700.00 347,700.00 34,770.00 382,470.00 382,470.00 382,470.00
12 GRC - - - - -
GRC *4* M2 103,500.00 8,000.00 111,500.00 11,150.00 122,650.00 122,650.00 122,650.00
GRC *6* M2 189,750.00 8,000.00 197,750.00 19,775.00 217,525.00 217,525.00 217,525.00
13 List Profil - - - - -
SK.1 Staff 27,025.00 1,300.00 28,325.00 2,832.50 31,157.50 31,157.50 31,157.50
SK.2 Staff 25,875.00 1,300.00 27,175.00 2,717.50 29,892.50 29,892.50 29,892.50
SK.3 Staff 27,600.00 1,300.00 28,900.00 2,890.00 31,790.00 31,790.00 31,790.00
SK.4a Staff 23,000.00 1,300.00 24,300.00 2,430.00 26,730.00 26,730.00 26,730.00
SK.4b Staff 16,900.00 1,300.00 18,200.00 1,820.00 20,020.00 20,020.00 20,020.00
SK.5 Staff - - - - -
SK.6 Staff - - - - -
SK.7 Staff - - - - -
SK.8 Staff - - - - -
SK.9 Staff - - - - -
SK.10 Staff - - - - -
SK.11 Staff 28,100.00 1,300.00 29,400.00 2,940.00 32,340.00 32,340.00 32,340.00
SK.12 Staff 20,300.00 1,300.00 21,600.00 2,160.00 23,760.00 23,760.00 23,760.00
SK.13 Staff - - - - -
SK.14 Staff 16,900.00 1,300.00 18,200.00 1,820.00 20,020.00 20,020.00 20,020.00
SK.15 Staff - - - - -
SK.16 Staff 25,300.00 25,300.00 2,530.00 27,830.00 27,830.00 27,830.00
SK.17 Staff - - - - -
SK.18E Staff 17,250.00 17,250.00 1,725.00 18,975.00 18,975.00 18,975.00
SK.18a Staff 16,900.00 1,300.00 18,200.00 1,820.00 20,020.00 20,020.00 20,020.00
SK.18b Staff - - - - -
SK.19E Staff - - - - -
SK.20E Staff 39,400.00 1,300.00 40,700.00 4,070.00 44,770.00 44,770.00 44,770.00
SK.21 Staff - - - - -
SK.22E Staff 28,750.00 1,300.00 30,050.00 3,005.00 33,055.00 33,055.00 33,055.00
SK.23E Staff 23,000.00 1,300.00 24,300.00 2,430.00 26,730.00 26,730.00 26,730.00
SK.24 Staff 23,000.00 23,000.00 2,300.00 25,300.00 25,300.00 25,300.00
SK.25 Staff 28,750.00 1,300.00 30,050.00 3,005.00 33,055.00 33,055.00 33,055.00
SK.28E Staff 34,500.00 1,300.00 35,800.00 3,580.00 39,380.00 39,380.00 39,380.00
SK.30E Staff 16,900.00 1,300.00 18,200.00 1,820.00 20,020.00 20,020.00 20,020.00
SK.32 Staff 17,250.00 1,300.00 18,550.00 1,855.00 20,405.00 20,405.00 20,405.00
SK.40E Staff 33,800.00 1,300.00 35,100.00 3,510.00 38,610.00 38,610.00 38,610.00
SK.41E Staff - - - - -
SK.42E Staff 197,225.00 1,300.00 198,525.00 19,852.50 218,377.50 218,377.50 218,377.50
SK.43E Staff 197,225.00 1,300.00 198,525.00 19,852.50 218,377.50 218,377.50 218,377.50
SK.44E Staff 28,750.00 28,750.00 2,875.00 31,625.00 31,625.00 31,625.00
SK.45E Staff 22,500.00 1,300.00 23,800.00 2,380.00 26,180.00 26,180.00 26,180.00
SK.51a Staff 25,875.00 1,300.00 27,175.00 2,717.50 29,892.50 29,892.50 29,892.50
SK.51b Staff - - - - -
SK.52a Staff - - - - -
SK.52b Staff - - - - -
SK.53a Staff 40,250.00 40,250.00 4,025.00 44,275.00 44,275.00 44,275.00
SK.53b Staff 39,400.00 1,300.00 40,700.00 4,070.00 44,770.00 44,770.00 44,770.00
SK.55E Staff 63,250.00 1,300.00 64,550.00 6,455.00 71,005.00 71,005.00 71,005.00
Sk.56E Staff 74,750.00 1,300.00 76,050.00 7,605.00 83,655.00 83,655.00 83,655.00
SK.57E Staff 74,750.00 1,300.00 76,050.00 7,605.00 83,655.00 83,655.00 83,655.00
SK.58E Staff 63,250.00 1,300.00 64,550.00 6,455.00 71,005.00 71,005.00 71,005.00
List Profil Gypsum - - - - -
- - - - -
BAHAN LAMPU - - - - -
Lampu Down Light 9 Watt Lengkap Bh 54,400.00 100.00 54,500.00 5,450.00 59,950.00 59,950.00 59,950.00
Lampu Down Light 18 Watt Lengkap Bh 75,000.00 100.00 75,100.00 7,510.00 82,610.00 82,610.00 82,610.00
Lampu TL 2x36w lengkap Bh 181,500.00 100.00 181,600.00 18,160.00 199,760.00 199,760.00 199,760.00
Lampu TL 1x36w lengkap Bh 141,500.00 100.00 141,600.00 14,160.00 155,760.00 155,760.00 155,760.00
Lampu Taman ( FL 18 Watt ) c/w tiang lampu taman Bh 300,000.00 100.00 300,100.00 30,010.00 330,110.00 330,110.00 330,110.00
Saklar Single Bh 24,000.00 100.00 24,100.00 2,410.00 26,510.00 26,510.00 26,510.00
Saklar Double Bh 40,000.00 100.00 40,100.00 4,010.00 44,110.00 44,110.00 44,110.00
Stop Kontak Bh 19,350.00 100.00 19,450.00 1,945.00 21,395.00 21,395.00 21,395.00
Saklar Hotel Double 13 Amp Bh 75,000.00 100.00 75,100.00 7,510.00 82,610.00 82,610.00 82,610.00
Grid Switch 12 Gang, 13 Amp Bh 700,000.00 100.00 700,100.00 70,010.00 770,110.00 770,110.00 770,110.00
- - - - -
BAHAN ATAP - - - - -
Rangka Atap Baja Ringan Giga Steel Ecomax - - - - -
Profil C (panjang 5.8m) Staff 106,900.00 2,000.00 108,900.00 10,890.00 119,790.00 119,790.00 119,790.00
Reng (Panjang 5.8m) Staff 80,500.00 2,000.00 82,500.00 8,250.00 90,750.00 90,750.00 90,750.00
Seng Gelombang - - - - -
BJLS 0,20 mm Lembar 54,625.00 1,600.00 56,225.00 5,622.50 61,847.50 61,847.50 61,847.50
BJLSS 0,25 mm Lembar 70,725.00 1,600.00 72,325.00 7,232.50 79,557.50 79,557.50 79,557.50
BJLS 0,30 mm Lembar 77,050.00 1,600.00 78,650.00 7,865.00 86,515.00 86,515.00 86,515.00
Seng Plat (Bubungan) - - - - -
BJLS 0,20 mm Lembar 57,500.00 1,600.00 59,100.00 5,910.00 65,010.00 65,010.00 65,010.00
BJLSS 0,25 mm Lembar 71,875.00 1,600.00 73,475.00 7,347.50 80,822.50 80,822.50 80,822.50
BJLS 0,30 mm Lembar 86,250.00 1,600.00 87,850.00 8,785.00 96,635.00 96,635.00 96,635.00
Seng Aluminium - - - - -
SWG 32"0.25mm Lembar 57,500.00 1,600.00 59,100.00 5,910.00 65,010.00 65,010.00 65,010.00
SWG 30"0.30mm Lembar 61,900.00 1,600.00 63,500.00 6,350.00 69,850.00 69,850.00 69,850.00
SWG 28" 0.40mm Lembar - - - - -
Seng Plastik (Gelombang Besar) Lembar 115,000.00 700.00 115,700.00 11,570.00 127,270.00 127,270.00 127,270.00
Seng Fiber - - - - -
Kualitas Baik Lembar 155,250.00 700.00 155,950.00 15,595.00 171,545.00 171,545.00 171,545.00
Kualitas Sedang Lembar 115,000.00 700.00 115,700.00 11,570.00 127,270.00 127,270.00 127,270.00
Genteng Semen/Keramik - - - - -
Beton BH - - - - -
Keramik BH - - - - -
Asbes BH - - - - -
GENTENG METAL - - - - -
Multi Roof Tebal 2 mm Lembar - - - - -
Tebal 3mm Lembar - - - - -
Sakura Roof Tebal 2 mm /0,22 Lembar 44,275.00 700.00 44,975.00 4,497.50 49,472.50 49,472.50 49,472.50
Tebal 3mm Lembar 55,775.00 700.00 56,475.00 5,647.50 62,122.50 62,122.50 62,122.50
Surya Roof (Pasir) Tebal 2mm / 0.30 Lembar - - - - -
Sun Roof Tebal 2 mm Lembar - - - - -
Global Tebal 2 mm/0.25 Lembar 39,400.00 700.00 40,100.00 4,010.00 44,110.00 44,110.00 44,110.00
Tebal 3 mm Lembar - - - - -
Nok Bubungan - - - - -
Nok Giga Steel Lembar 21,400.00 700.00 22,100.00 2,210.00 24,310.00 24,310.00 24,310.00
Span Dek Giga Steel (70x1m) m2 78,800.00 700.00 79,500.00 7,950.00 87,450.00 87,450.00 87,450.00
Nok Spandek Giga Steel m 73,100.00 700.00 73,800.00 7,380.00 81,180.00 81,180.00 81,180.00
Nok Genteng Keramik BH 46,000.00 46,000.00 4,600.00 50,600.00 50,600.00 50,600.00
Nok Genteng Metal (Global) BH - - - - -
m - 700.00 700.00 70.00 770.00 770.00 770.00
Nok Seng Ratu Bulat BH 40,250.00 700.00 40,950.00 4,095.00 45,045.00 45,045.00 45,045.00
List Plang Giga Steel (3m x 20cm) Lembar 95,600.00 2,500.00 98,100.00 9,810.00 107,910.00 107,910.00 107,910.00
Karpet Pelapis Genteng/Multi Roof M - - - - -
(Aluminium Foil) Roll 1,125,000.00 700.00 1,125,700.00 112,570.00 1,238,270.00 1,238,270.00 1,238,270.00
Roof Drain bh 110,000.00 700.00 110,700.00 11,070.00 121,770.00 121,770.00 121,770.00
Ultra proof bh 40,000.00 700.00 40,700.00 4,070.00 44,770.00 44,770.00 44,770.00
Profil Z 95 x 33 m 24,166.67 1,500.00 25,666.67 2,566.67 28,233.33 28,233.33 28,233.33
Profil Z 74 x 33 m 20,833.33 1,000.00 21,833.33 2,183.33 24,016.67 24,016.67 24,016.67
Profil C 65 x 26 m 18,333.33 1,000.00 19,333.33 1,933.33 21,266.67 21,266.67 21,266.67
Profil W 75 x 40 m 22,500.00 1,000.00 23,500.00 2,350.00 25,850.00 25,850.00 25,850.00
Profil B 35 x 25 m 10,833.33 1,000.00 11,833.33 1,183.33 13,016.67 13,016.67 13,016.67
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
BAHAN LANTAI - - - - -
Tegel PC - - - - -
Abu-abu 20 x 20Cm Bh 78,200.00 78,200.00 7,820.00 86,020.00 86,020.00 86,020.00
Abu-abu 30 x 30Cm Bh - - - - -
Warna 20 x 20Cm Bh 81,650.00 81,650.00 8,165.00 89,815.00 89,815.00 89,815.00
Badak 20 x 20Cm Bh - - - - -
Badak 30 x 30Cm Bh - - - - -
Wafel 20 x 20 Cm Bh - - - - -
Wafel 30 x30 Cm Bh - - - - -
Plint Keramik (Kuku Tegel) - - - - -
10 Cm Dos 212,750.00 1,600.00 214,350.00 21,435.00 235,785.00 235,785.00 235,785.00
10 Cm Bh 5,750.00 100.00 5,850.00 585.00 6,435.00 6,435.00 6,435.00
Tegel Keramik - - - - -
Royal Putih 10 x 20 Cm Dos 57,500.00 57,500.00 5,750.00 63,250.00 63,250.00 63,250.00
Warna 10 x 20 Cm Dos 63,250.00 63,250.00 6,325.00 69,575.00 69,575.00 69,575.00
Putih 20 x 20 Cm Dos 77,050.00 1,600.00 78,650.00 7,865.00 86,515.00 86,515.00 86,515.00
Warna 20 x 20Cm Dos 63,250.00 1,600.00 64,850.00 6,485.00 71,335.00 71,335.00 71,335.00
Putih 20 x 25 Cm Dos 80,500.00 1,600.00 82,100.00 8,210.00 90,310.00 90,310.00 90,310.00
Warna 20 x 25 Cm Dos 63,250.00 1,600.00 64,850.00 6,485.00 71,335.00 71,335.00 71,335.00
Putih 30 x 30 Cm Dos 86,250.00 1,600.00 87,850.00 8,785.00 96,635.00 96,635.00 96,635.00
Warna 30 x 30 Cm Dos 66,125.00 1,600.00 67,725.00 6,772.50 74,497.50 74,497.50 74,497.50
Putih 40 x 40 Cm Dos 97,750.00 1,600.00 99,350.00 9,935.00 109,285.00 109,285.00 109,285.00
warna 40 x 40 Cm Dos 247,250.00 1,600.00 248,850.00 24,885.00 273,735.00 273,735.00 273,735.00
Putih 60 x 60 Cm Dos 249,550.00 1,600.00 251,150.00 25,115.00 276,265.00 276,265.00 276,265.00
Warna 60 x 60 Cm Dos - - - - -
Garuda Putih 30 x 30 Cm Dos - - - - -
White Horse Warna 10 x 20 Cm Dos - - - - -
Arwana Putih 30 x 30 Cm Dos 71,875.00 1,600.00 73,475.00 7,347.50 80,822.50 80,822.50 80,822.50
Putih 40 x 40 Cm Dos 74,750.00 1,600.00 76,350.00 7,635.00 83,985.00 83,985.00 83,985.00 84,000.00
Asia Putih 10 x 20 Cm Dos - - - - -
Warna 10 x 20 Cm Dos - - - - -
Putih 20 x 20 Cm Dos - - - - -
Warna 20 x 20Cm Dos - - - - -
Putih 20 x 25 Cm Dos - - - - -
Warna 20 x 25 Cm Dos - - - - -
Putih 30 x 30 Cm Dos 61,900.00 1,600.00 63,500.00 6,350.00 69,850.00 69,850.00 69,850.00
Warna 30 x 30 Cm Dos 70,300.00 1,600.00 71,900.00 7,190.00 79,090.00 79,090.00 79,090.00
Putih 40 x 40 Cm Dos 65,300.00 1,600.00 66,900.00 6,690.00 73,590.00 73,590.00 73,590.00
warna 40 x 40 Cm Dos 75,900.00 1,600.00 77,500.00 7,750.00 85,250.00 85,250.00 85,250.00
Putih 60 x 60 Cm Dos - - - - -
Warna 60 x 60 Cm Dos - - - - -
Diamond Warna 30 x 30 Cm Dos 80,500.00 1,600.00 82,100.00 8,210.00 90,310.00 90,310.00 90,310.00
Masterina/Pelican Putih 10 x 20 Cm Dos 60,000.00 1,600.00 61,600.00 6,160.00 67,760.00 67,760.00 67,760.00
Warna 10 x 20 Cm Dos - - - - -
Putih 20 x 20 Cm Dos - - - - -
Warna 20 x 20Cm Dos - - - - -
Putih 20 x 25 Cm Dos - - - - -
Warna 20 x 25 Cm Dos - - - - -
Putih 30 x 30 Cm Dos - - - - -
Warna 30 x 30 Cm Dos - - - - -
Putih 40 x 40 Cm Dos - - - - -
warna 40 x 40 Cm Dos - - - - -
Putih 60 x 60 Cm Dos - - - - -
Warna 60 x 60 Cm Dos - - - - -
Mulia Putih 10 x 20 Cm Dos - - - - -
Warna 10 x 20 Cm Dos - - - - -
Putih 20 x 20 Cm Dos - - - - -
Warna 20 x 20Cm Dos - - - - -
Putih 20 x 25 Cm Dos - - - - -
Warna 20 x 25 Cm Dos - - - - -
Putih 30 x 30 Cm Dos - - - - -
Warna 30 x 30 Cm Dos - - - - -
Putih 40 x 40 Cm Dos - - - - -
warna 40 x 40 Cm Dos - - - - -
Putih 60 x 60 Cm Dos - - - - -
Warna 60 x 60 Cm Dos - - - - -
Essenza Putih 10 x 20 Cm Dos - - - - -
Warna 10 x 20 Cm Dos - - - - -
Putih 20 x 20 Cm Dos - - - - -
Warna 20 x 20Cm Dos - - - - -
Putih 20 x 25 Cm Dos - - - - -
Warna 20 x 25 Cm Dos - - - - -
Putih 30 x 30 Cm Dos - - - - -
Warna 30 x 30 Cm Dos - - - - -
Putih 40 x 40 Cm Dos - - - - -
warna 40 x 40 Cm Dos - - - - -
Putih 60 x 60 Cm Dos - - - - -
Warna 60 x 60 Cm Dos - - - - -
Ikad Putih 10 x 20 Cm Dos - - - - -
Warna 10 x 20 Cm Dos - - - - -
Putih 20 x 20 Cm Dos - - - - -
Warna 20 x 20Cm Dos 67,500.00 1,600.00 69,100.00 6,910.00 76,010.00 76,010.00 76,010.00
Putih 20 x 25 Cm Dos - - - - -
Warna 20 x 25 Cm Dos 73,100.00 1,600.00 74,700.00 7,470.00 82,170.00 82,170.00 82,170.00
Putih 30 x 30 Cm Dos 61,900.00 1,600.00 63,500.00 6,350.00 69,850.00 69,850.00 69,850.00
Warna 30 x 30 Cm Dos 78,200.00 1,600.00 79,800.00 7,980.00 87,780.00 87,780.00 87,780.00
Putih 40 x 40 Cm Dos 73,100.00 1,600.00 74,700.00 7,470.00 82,170.00 82,170.00 82,170.00
warna 40 x 40 Cm Dos 74,750.00 1,600.00 76,350.00 7,635.00 83,985.00 83,985.00 83,985.00
Putih 60 x 60 Cm Dos - - - - -
Warna 60 x 60 Cm Dos - - - - -
Milan Putih 10 x 20 Cm Dos - - - - -
Warna 10 x 20 Cm Dos - - - - -
Putih 20 x 20 Cm Dos - - - - -
Warna 20 x 20Cm Dos - - - - -
Putih 20 x 25 Cm Dos - - - - -
Warna 20 x 25 Cm Dos - - - - -
Putih 30 x 30 Cm Dos - - - - -
Warna 30 x 30 Cm Dos - - - - -
Warna Muda 40 x 40 Cm Dos 76,500.00 1,600.00 78,100.00 7,810.00 85,910.00 85,910.00 85,910.00
warna Tua 40 x 40 Cm Dos 84,400.00 1,600.00 86,000.00 8,600.00 94,600.00 94,600.00 94,600.00
Putih 60 x 60 Cm Dos - - - - -
Warna 60 x 60 Cm Dos - - - - -
Per Milan Putih 10 x 20 Cm Dos - - - - -
Warna 10 x 20 Cm Dos - - - - -
Putih 20 x 20 Cm Dos - - - - -
Warna 20 x 20Cm Dos - - - - -
Putih 20 x 25 Cm Dos - - - - -
Warna 20 x 25 Cm Dos - - - - -
Putih 30 x 30 Cm Dos - - - - -
Warna 30 x 30 Cm Dos - - - - -
Warna Muda 40 x 40 Cm Dos 81,000.00 1,600.00 82,600.00 8,260.00 90,860.00 90,860.00 90,860.00
warna Tua 40 x 40 Cm Dos 85,500.00 1,600.00 87,100.00 8,710.00 95,810.00 95,810.00 95,810.00
Putih 60 x 60 Cm Dos - - - - -
Warna 60 x 60 Cm Dos - - - - -
Herkules Putih 10 x 20 Cm Dos - - - - -
Warna 10 x 20 Cm Dos - - - - -
Putih 20 x 20 Cm Dos - - - - -
Warna 20 x 20Cm Dos - - - - -
Putih 20 x 25 Cm Dos - - - - -
Warna 20 x 25 Cm Dos - - - - -
Putih 30 x 30 Cm Dos - - - - -
Warna 30 x 30 Cm Dos - - - - -
Putih 40 x 40 Cm Dos - - - - -
warna 40 x 40 Cm Dos 73,100.00 1,600.00 74,700.00 7,470.00 82,170.00 82,170.00 82,170.00
Putih 60 x 60 Cm Dos - - - - -
Warna 60 x 60 Cm Dos - - - - -
Accura Putih 10 x 20 Cm Dos - - - - -
Warna 10 x 20 Cm Dos - - - - -
Putih 20 x 20 Cm Dos - - - - -
Warna 20 x 20Cm Dos - - - - -
Putih 20 x 25 Cm Dos - - - - -
Warna 20 x 25 Cm Dos - - - - -
Putih 30 x 30 Cm Dos - - - - -
Warna 30 x 30 Cm Dos - - - - -
Putih 40 x 40 Cm Dos - - - - -
warna 40 x 40 Cm Dos - - - - -
Putih 60 x 60 Cm Dos - - - - -
Warna 60 x 60 Cm Dos - - - - -
Granit Putih 60 x 60 Cm Dos 365,700.00 1,600.00 367,300.00 36,730.00 404,030.00 404,030.00 404,030.00
Warna 60 x 60 Cm Dos - - - - -
Putih 100 x 100 Cm Dos - - - - -
Warna 100 x 100 Cm Dos - - - - -
Tegel Porselin - - - - -
10 x 20 Cm Dos - - - - -
10 x 10 Cm Dos - - - - -
Marmer - - - - -
Pabrikan M2 - - - - -
Alami M2 - - - - -
Roman (20x40) M2 84,000.00 5,000.00 89,000.00 8,900.00 97,900.00 97,900.00 97,900.00
Roman dTrieste Winter (20x40) M2 131,000.00 5,000.00 136,000.00 13,600.00 149,600.00 149,600.00 149,600.00
dVomero Beige (40x40) M2 118,000.00 5,000.00 123,000.00 12,300.00 135,300.00 135,300.00 135,300.00
Sand Stone Bone(40x40) M2 118,000.00 5,000.00 123,000.00 12,300.00 135,300.00 135,300.00 135,300.00
Sand Stone Bone(20x20) M2 108,000.00 5,000.00 113,000.00 11,300.00 124,300.00 124,300.00 124,300.00
Valentino Gress Hampton White (60x120) M2 480,000.00 5,000.00 485,000.00 48,500.00 533,500.00 533,500.00 533,500.00
Granito m2 298,000.00 5,000.00 303,000.00 30,300.00 333,300.00 333,300.00 333,300.00
Stepnosing 10 x 40 bh 16,500.00 500.00 17,000.00 1,700.00 18,700.00 18,700.00 18,700.00
Batu Alam m2 150,000.00 500.00 150,500.00 15,050.00 165,550.00 165,550.00 165,550.00
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
BAHAN KACA - - - - -
Kaca bening 2 mm Uk.122 x 75 (127 x 76) Lembar 56,300.00 4,300.00 60,600.00 6,060.00 66,660.00 66,660.00 66,660.00
3 mm Uk.122 x 152 Lembar 184,000.00 8,000.00 192,000.00 19,200.00 211,200.00 211,200.00 211,200.00
m2 - - - - -
5 mm Uk.122 x 152 Lembar 287,500.00 8,000.00 295,500.00 29,550.00 325,050.00 325,050.00 325,050.00
m2 - - - - -
6 mm Uk.122 x 152 Lembar 341,900.00 8,000.00 349,900.00 34,990.00 384,890.00 384,890.00 384,890.00
m2 - - - - -
8 mm Uk.100 x 200 Lembar - - - - -
8 mm Uk.130 x 240 Lembar 2,875,000.00 8,800.00 2,883,800.00 288,380.00 3,172,180.00 3,172,180.00 3,172,180.00
m2 - - - - -
12 mm Uk.200 x 300 Lembar 4,025,000.00 9,200.00 4,034,200.00 403,420.00 4,437,620.00 4,437,620.00 4,437,620.00
m2 670,833.33 9,200.00 680,033.33 68,003.33 748,036.67 748,036.67 748,036.67
Kaca Tempered 12 mm Uk.200 x 300 m2 920,833.33 9,200.00 930,033.33 93,003.33 1,023,036.67 1,023,036.67 1,023,036.67
- - - - -
Kaca Buram 3 mm Uk.120 x 150 Lembar 5,175,000.00 5,175,000.00 517,500.00 5,692,500.00 5,692,500.00 5,692,500.00
5 mm Uk.120 x 150 Lembar 201,250.00 201,250.00 20,125.00 221,375.00 221,375.00 221,375.00
Kaca Rayband 3 mm Uk.122 x 152 Lembar 316,250.00 8,000.00 324,250.00 32,425.00 356,675.00 356,675.00 356,675.00
5 mm Uk.122 x 152 Lembar 258,750.00 8,000.00 266,750.00 26,675.00 293,425.00 293,425.00 293,425.00
8 mm Uk.122 x 152 Lembar - - - - -
10 mm Uk.122 x 152 Lembar - - - - -
Rangka Nako (Tanpa Terali) Set M2 - - - - -
Kaca Cermin 2 mm Uk.122 x 152 Lembar 241,900.00 4,300.00 246,200.00 24,620.00 270,820.00 270,820.00 270,820.00
3 mm Uk.122 x 152 Lembar 460,000.00 8,000.00 468,000.00 46,800.00 514,800.00 514,800.00 514,800.00
5 mm Uk.200 x 100 Lembar 562,500.00 8,000.00 570,500.00 57,050.00 627,550.00 627,550.00 627,550.00
5 mm Uk.100 x 100 Lembar 281,250.00 8,000.00 289,250.00 28,925.00 318,175.00 318,175.00 318,175.00
Jendela Nako + Asesories set 133,750.00 8,000.00 141,750.00 14,175.00 155,925.00 155,925.00 155,925.00
tube 75,000.00 10,000.00 85,000.00 8,500.00 93,500.00 93,500.00 93,500.00
BAHAN FINISHING/CAT,FURNITURE INTERIOR EKSTERIOR - - - - -
Pagar BRC (Lengkap) Galfanis M2 - - - - -
Cat kayu / Besi - - - - -
Glotex Kg 63,250.00 250.00 63,500.00 6,350.00 69,850.00 69,850.00 69,850.00
Avian Kg 66,125.00 250.00 66,375.00 6,637.50 73,012.50 73,012.50 73,012.50
Palatone Kg 60,375.00 250.00 60,625.00 6,062.50 66,687.50 66,687.50 66,687.50
Dulux (Interior) Kg 230,000.00 250.00 230,250.00 23,025.00 253,275.00 253,275.00 253,275.00
Dulux (Eksterior) 311,075.00 250.00 311,325.00 31,132.50 342,457.50 342,457.50 342,457.50
Mowilex Kg 73,100.00 250.00 73,350.00 7,335.00 80,685.00 80,685.00 80,685.00
Altex 5 Kg 158,815.00 158,815.00 15,881.50 174,696.50 174,696.50 174,696.50
Cat Meni kayu - - - - -
Altex 1 Kg 43,125.00 250.00 43,375.00 4,337.50 47,712.50 47,712.50 47,712.50
5 Kg 161,000.00 1,250.00 162,250.00 16,225.00 178,475.00 178,475.00 178,475.00
Politur Tan Ltr 60,375.00 250.00 60,625.00 6,062.50 66,687.50 66,687.50 66,687.50
Kepala Indan Ltr 69,460.00 250.00 69,710.00 6,971.00 76,681.00 76,681.00 76,681.00
Avian Kg - - - - -
Teak Oil Ltr - - - - -
Stone Care/Pelapis Batu alam Arca Ltr 90,965.00 250.00 91,215.00 9,121.50 100,336.50 100,336.50 100,336.50
Dumpul Kayu Altex kg 43,125.00 250.00 43,375.00 4,337.50 47,712.50 47,712.50 47,712.50
Impra Kg 46,000.00 250.00 46,250.00 4,625.00 50,875.00 50,875.00 50,875.00
Wood Stain Infra Ltr 86,250.00 250.00 86,500.00 8,650.00 95,150.00 95,150.00 95,150.00
Melamik Infra Ltr 71,875.00 250.00 72,125.00 7,212.50 79,337.50 79,337.50 79,337.50
Melamik + Obat Pengering Infra 5 Ltr 322,000.00 1,250.00 323,250.00 32,325.00 355,575.00 355,575.00 355,575.00
Sanding Saler Infra 1 Ltr 71,875.00 250.00 72,125.00 7,212.50 79,337.50 79,337.50 79,337.50
5 Ltr 322,000.00 1,250.00 323,250.00 32,325.00 355,575.00 355,575.00 355,575.00
Minyak Cat - - - - -
Thinner A 0.5 Ltr 21,275.00 125.00 21,400.00 2,140.00 23,540.00 23,540.00 23,540.00
Thinner A 1 Ltr 33,925.00 250.00 34,175.00 3,417.50 37,592.50 37,592.50 37,592.50
Afduner 0.5 Ltr - - - - -
1 Ltr 13,800.00 250.00 14,050.00 1,405.00 15,455.00 15,455.00 15,455.00
Cat Tembok - - - - -
Matex 5 Kg 105,225.00 1,250.00 106,475.00 10,647.50 117,122.50 117,122.50 117,122.50
25 Kg 414,000.00 6,250.00 420,250.00 42,025.00 462,275.00 462,275.00 462,275.00
Aviatex 5 Kg 116,840.00 1,250.00 118,090.00 11,809.00 129,899.00 129,899.00 129,899.00
Aries 5 Kg 71,875.00 1,250.00 73,125.00 7,312.50 80,437.50 80,437.50 80,437.50
20 Kg 335,500.00 5,000.00 340,500.00 34,050.00 374,550.00 374,550.00 374,550.00
Metrolite 5 Kg 115,000.00 1,250.00 116,250.00 11,625.00 127,875.00 127,875.00 127,875
25 Kg 598,000.00 6,250.00 604,250.00 60,425.00 664,675.00 664,675.00 664,675.00
Dulux / ICI 2 1/2 Kg 180,000.00 625.00 180,625.00 18,062.50 198,687.50 198,687.50 198,687.50
Kimex 5 Kg 110,515.00 1,250.00 111,765.00 11,176.50 122,941.50 122,941.50 122,941.50
Catylac 5 Kg 143,750.00 1,250.00 145,000.00 14,500.00 159,500.00 159,500.00 159,500.00
Alkaly 2 1/2 Ltr 166,750.00 625.00 167,375.00 16,737.50 184,112.50 184,112.50 184,112.50
2.5 Ltr 162,725.00 625.00 163,350.00 16,335.00 179,685.00 179,685.00 179,685.00
20 Ltr 1,115,730.00 5,000.00 1,120,730.00 112,073.00 1,232,803.00 1,232,803.00 1,232,803.00
1kg 47,642.86 625.00 48,267.86 4,826.79 53,094.64 53,094.64 53,094.64
Dulux 12yy51/682 Spice Orange 2.5 liter 372,000.00 625.00 372,625.00 37,262.50 409,887.50 409,887.50 409,887.50
1kg 106,285.71 625.00 106,910.71 10,691.07 117,601.79 117,601.79 117,601.79
Dulux 37yy 61/867 Omega Yellow 2.5 liter 372,000.00 625.00 372,625.00 37,262.50 409,887.50 409,887.50 409,887.50
1kg 106,285.71 625.00 106,910.71 10,691.07 117,601.79 117,601.79 117,601.79
Biru Tosca 2.5 liter 171,000.00 625.00 171,625.00 17,162.50 188,787.50 188,787.50 188,787.50
1kg 48,857.14 625.00 49,482.14 4,948.21 54,430.36 54,430.36 54,430.36
Dulux 30 gy 88-014 White On White 2.5 liter 171,000.00 625.00 171,625.00 17,162.50 188,787.50 188,787.50 188,787.50
1kg 48,857.14 625.00 49,482.14 4,948.21 54,430.36 54,430.36 54,430.36
Cat tembok Anti Lumut No Drop 1 Kg 69,000.00 250.00 69,250.00 6,925.00 76,175.00 76,175.00 76,175.00
Cat Jotun - - - - -
Eksterior (Warna Standard) Jotatough 2.5 Ltr 126,000.00 625.00 126,625.00 12,662.50 139,287.50 139,287.50 139,287.50
10 Ltr 496,100.00 2,500.00 498,600.00 49,860.00 548,460.00 548,460.00 548,460.00
Jotashield 1 Ltr - - - - -
2.5 Ltr 353,050.00 625.00 353,675.00 35,367.50 389,042.50 389,042.50 389,042.50
20 Ltr 2,646,150.00 5,000.00 2,651,150.00 265,115.00 2,916,265.00 2,916,265.00 2,916,265.00
Interior (Warna Standard) Jotaplast 3.5 Ltr 147,200.00 625.00 147,825.00 14,782.50 162,607.50 162,607.50 162,607.50
18 Ltr 680,800.00 2,500.00 683,300.00 68,330.00 751,630.00 751,630.00 751,630.00
Strax Matt 2.5 Ltr - - - - -
Majestic PS 1 Ltr - - - - -
2.5 Ltr 285,200.00 625.00 285,825.00 28,582.50 314,407.50 314,407.50 314,407.50
20 Ltr 1,989,500.00 5,000.00 1,994,500.00 199,450.00 2,193,950.00 2,193,950.00 2,193,950.00
Plamir Tembok Boyo 5Kg 55,775.00 1,250.00 57,025.00 5,702.50 62,727.50 62,727.50 62,727.50
25 Kg 235,750.00 6,250.00 242,000.00 24,200.00 266,200.00 266,200.00 266,200.00
1Kg 11,155.00 1,250.00 12,405.00 1,240.50 13,645.50 13,645.50 13,645.50
Cat Atap Altex / Yoko 5 Kg 109,250.00 1,250.00 110,500.00 11,050.00 121,550.00 121,550.00 121,550.00
Belmas 5 Kg 115,000.00 1,250.00 116,250.00 11,625.00 127,875.00 127,875.00 127,875.00
Lem Seng Rol 57,500.00 250.00 57,750.00 5,775.00 63,525.00 63,525.00 63,525.00
Meter 8,625.00 250.00 8,875.00 887.50 9,762.50 9,762.50 9,762.50
Lem kayu kg 36,276.21 250.00 36,526.21 3,652.62 40,178.83 40,178.83 40,178.83
Kuas Cat ( Lengkap Ukuran) - - - - -
1 Inc Bh 5,175.00 125.00 5,300.00 530.00 5,830.00 5,830.00 5,830.00
2 Inc Bh 9,200.00 125.00 9,325.00 932.50 10,257.50 10,257.50 10,257.50
2.5 Inc Bh 10,925.00 125.00 11,050.00 1,105.00 12,155.00 12,155.00 12,155.00
3 Inc Bh 17,250.00 125.00 17,375.00 1,737.50 19,112.50 19,112.50 19,112.50
4 Inc Bh 20,125.00 125.00 20,250.00 2,025.00 22,275.00 22,275.00 22,275.00
5 Inc Bh 26,450.00 125.00 26,575.00 2,657.50 29,232.50 29,232.50 29,232.50
Kuas Lukis Bh 10,350.00 125.00 10,475.00 1,047.50 11,522.50 11,522.50 11,522.50
Kuas Roll Ukuran besar Bh 42,250.00 250.00 42,500.00 4,250.00 46,750.00 46,750.00 46,750.00
Ukuran Kecil Bh 20,125.00 250.00 20,375.00 2,037.50 22,412.50 22,412.50 22,412.50
Amplas / Kertas Gosok - - - - -
No. 0 Bh 9,775.00 63.00 9,838.00 983.80 10,821.80 10,821.80 10,821.80
No. 1 Bh 9,775.00 63.00 9,838.00 983.80 10,821.80 10,821.80 10,821.80
No. 2 Bh 9,775.00 63.00 9,838.00 983.80 10,821.80 10,821.80 10,821.80
No. 3 Bh 9,775.00 63.00 9,838.00 983.80 10,821.80 10,821.80 10,821.80
No. 100 Bh 8,050.00 63.00 8,113.00 811.30 8,924.30 8,924.30 8,924.30
Residu/Ter liter 6,955.00 63.00 7,018.00 701.80 7,719.80 7,719.80 7,719.80
BAHAN SANITER - - - - -
Kloset - - - - -
Duduk - - - - -
Warna Kualitas Baik I Toto Komplet Bh 3,238,400.00 11,000.00 3,249,400.00 324,940.00 3,574,340.00 3,574,340.00 3,574,340.00
Warna Kualitas Baik II Merk Lain (Tdk Lengkap) Bh 1,706,140.00 11,000.00 1,717,140.00 171,714.00 1,888,854.00 1,888,854.00 1,888,854.00
Warna Kualitas Sedang Merk Lain (Tdk Lengkap) Bh 316,250.00 11,000.00 327,250.00 32,725.00 359,975.00 359,975.00 359,975.00
Putih Kualitas Baik I Toto Komplet Bh 3,162,500.00 11,000.00 3,173,500.00 317,350.00 3,490,850.00 3,490,850.00 3,490,850.00
Putih Kualitas Baik II Bh 2,701,350.00 11,000.00 2,712,350.00 271,235.00 2,983,585.00 2,983,585.00 2,983,585.00
Putih Kualitas Sedang I Bh 1,590,680.00 1,590,680.00 159,068.00 1,749,748.00 1,749,748.00 1,749,748.00
Putih Kualitas Sedang II Bh 201,250.00 201,250.00 20,125.00 221,375.00 221,375.00 221,375.00
Toto CW660NPJ Bh 3,238,400.00 11,000.00 3,249,400.00 324,940.00 3,574,340.00 3,574,340.00 3,574,340.00
Toto CW620J Bh 5,379,000.00 11,000.00 5,390,000.00 539,000.00 5,929,000.00 5,929,000.00 5,929,000.00
Jongkok - - - - -
warna Kualitas Baik I Toto (Warna) Bh 477,250.00 7,150.00 484,400.00 48,440.00 532,840.00 532,840.00 532,840.00
warna Kualitas Baik II Merk Lain Bh 224,250.00 7,150.00 231,400.00 23,140.00 254,540.00 254,540.00 254,540.00
Warna Kualitas Sedang I INA Bh 189,750.00 7,150.00 196,900.00 19,690.00 216,590.00 216,590.00 216,590.00
VITO Bh 172,500.00 7,150.00 179,650.00 17,965.00 197,615.00 197,615.00 197,615.00
Warna Kualitas Sedang II Bh - - - - -
Putih Kualitas Baik I TOTO Bh 454,250.00 7,150.00 461,400.00 46,140.00 507,540.00 507,540.00 507,540.00
Putih Kualitas Baik II Merk Lain Bh 224,250.00 7,150.00 231,400.00 23,140.00 254,540.00 254,540.00 254,540.00
Putih Kualitas Sedang I Bh 188,370.00 188,370.00 18,837.00 207,207.00 207,207.00 207,207.00
Putih Kualitas Sedang II INA Bh 160,425.00 160,425.00 16,042.50 176,467.50 176,467.50 176,467.50
Washtavel - - - - -
warna Kualitas Baik I Toto (Lengkap) Bh 1,150,000.00 8,800.00 1,158,800.00 115,880.00 1,274,680.00 1,274,680.00 1,274,680.00
warna Kualitas Baik II Bh 238,970.00 8,800.00 247,770.00 24,777.00 272,547.00 272,547.00 272,547.00
Warna Kualitas Sedang I Bh 562,500.00 8,800.00 571,300.00 57,130.00 628,430.00 628,430.00 628,430.00
Warna Kualitas Sedang II Bh 843,800.00 8,800.00 852,600.00 85,260.00 937,860.00 937,860.00 937,860.00
Putih Kualitas Baik I Bh 595,700.00 8,800.00 604,500.00 60,450.00 664,950.00 664,950.00 664,950.00
Putih Kualitas Baik II Bh 238,970.00 238,970.00 23,897.00 262,867.00 262,867.00 262,867.00
Putih Kualitas Sedang I Bh - - - - -
Putih Kualitas Sedang II Bh - - - - -
Toto LW 533J Bh 1,150,000.00 8,800.00 1,158,800.00 115,880.00 1,274,680.00 1,274,680.00 1,274,680.00
Toto L568V3 Bh 465,000.00 8,800.00 473,800.00 47,380.00 521,180.00 521,180.00 521,180.00
Urinoir - - - - -
Urinoir Toto U370M Bh 4,961,000.00 5,000.00 4,966,000.00 496,600.00 5,462,600.00 5,462,600.00 5,462,600.00
Toto U57 Bh 2,190,000.00 5,000.00 2,195,000.00 219,500.00 2,414,500.00 2,414,500.00 2,414,500.00
Partisi Urinoir ex TOTO Type A 100 A100 Bh 1,298,000.00 5,000.00 1,303,000.00 130,300.00 1,433,300.00 1,433,300.00 1,433,300.00
Bath Up - - - - -
Bath Up Kualitas Biasa 562,500.00 15,000.00 577,500.00 57,750.00 635,250.00 635,250.00 635,250.00
Bath Up ( Persegi Panjang) TOTO Bh 3,980,300.00 15,000.00 3,995,300.00 399,530.00 4,394,830.00 4,394,830.00 4,394,830.00
Hammer Bh 3,093,800.00 15,000.00 3,108,800.00 310,880.00 3,419,680.00 3,419,680.00 3,419,680.00
American Style Bh 3,150,000.00 15,000.00 3,165,000.00 316,500.00 3,481,500.00 3,481,500.00 3,481,500.00
Diva (170 x 73 Cm) Bh - - - - -
Bath Up (Sudut / Persegi Tiga) TOTO Bh 309,400.00 8,800.00 318,200.00 31,820.00 350,020.00 350,020.00 350,020.00
Hammer bh 7,762,500.00 8,800.00 7,771,300.00 777,130.00 8,548,430.00 8,548,430.00 8,548,430.00
American Style Bh 3,037,500.00 8,800.00 3,046,300.00 304,630.00 3,350,930.00 3,350,930.00 3,350,930.00
Diva - - - - -
Sinks - - - - -
Sinks Toto SK 322E bh 8,868,300.00 11,000.00 8,879,300.00 887,930.00 9,767,230.00 9,767,230.00 9,767,230.00
- - - - -
- - - - -
Avour/Saringan Air Kotor/Saringan Lantai - - - - -
Bahan Plastik (Kasar) Mangkok Bh 18,630.00 125.00 18,755.00 1,875.50 20,630.50 20,630.50 20,630.50
Bahan Plastik (Halus) Bh 28,750.00 125.00 28,875.00 2,887.50 31,762.50 31,762.50 31,762.50
Bahan Stanless/Kuningan (Kasar) Bh 420,095.00 125.00 420,220.00 42,022.00 462,242.00 462,242.00 462,242.00
Bahan Stanless/Kuningan (Sedang) Bh 254,610.00 125.00 254,735.00 25,473.50 280,208.50 280,208.50 280,208.50
Bahan Stanless/Kuningan (Halus) Bh 188,600.00 125.00 188,725.00 18,872.50 207,597.50 207,597.50 207,597.50
Kran Air - - - - -
Bahan Kuningan Uk.1/2" Bh 28,750.00 125.00 28,875.00 2,887.50 31,762.50 31,762.50 31,762.50
Bahan Kuningan Uk.3/4" Bh 43,700.00 125.00 43,825.00 4,382.50 48,207.50 48,207.50 48,207.50
Bahan Stanless Uk.1/2" Bh 229,310.00 125.00 229,435.00 22,943.50 252,378.50 252,378.50 252,378.50
Bahan Stanless Uk.3/4" Bh 39,400.00 125.00 39,525.00 3,952.50 43,477.50 43,477.50 43,477.50
Kran Bathtub Bh 517,500.00 125.00 517,625.00 51,762.50 569,387.50 569,387.50 569,387.50
Kran Wastafel Bh 350,750.00 125.00 350,875.00 35,087.50 385,962.50 385,962.50 385,962.50
Toto TX109LH Bh 671,000.00 125.00 671,125.00 67,112.50 738,237.50 738,237.50 738,237.50
- - - - -
Stop Kran 1/2" Bh 97,750.00 125.00 97,875.00 9,787.50 107,662.50 107,662.50 107,662.50
Hand Shower - - - - -
Ukuran besar / Kamar Mandi Kualitas baik I / Tiang Bh 4,646,000.00 1,000.00 4,647,000.00 464,700.00 5,111,700.00 5,111,700.00 5,111,700.00
Kualitas Baik II/Tiang Bh 4,401,625.00 1,000.00 4,402,625.00 440,262.50 4,842,887.50 4,842,887.50 4,842,887.50
Kualitas sedang Bh 956,800.00 1,000.00 957,800.00 95,780.00 1,053,580.00 1,053,580.00 1,053,580.00
Ukuran Kecil / WC Kualitas Baik I Bh 131,905.00 750.00 132,655.00 13,265.50 145,920.50 145,920.50 145,920.50
Kualitas Baik II Bh 102,695.00 750.00 103,445.00 10,344.50 113,789.50 113,789.50 113,789.50
Kualitas sedang Bh 73,400.00 750.00 74,150.00 7,415.00 81,565.00 81,565.00 81,565.00
Toto TX403SMCRB Bh 542,300.00 1,000.00 543,300.00 54,330.00 597,630.00 597,630.00 597,630.00
Toto Eco Washer TCW08S Bh 1,463,000.00 1,000.00 1,464,000.00 146,400.00 1,610,400.00 1,610,400.00 1,610,400.00
AKSESORIS - - - - -
Paper Holder Toto TX703AESV1 bh 470,800.00 1,000.00 471,800.00 47,180.00 518,980.00 518,980.00 518,980.00
Toto TX11B bh 246,000.00 1,000.00 247,000.00 24,700.00 271,700.00 271,700.00 271,700.00
Soap Holder - - - - -
Floor Drain Toto TX1AV1N bh 357,500.00 1,000.00 358,500.00 35,850.00 394,350.00 394,350.00 394,350.00
Floor Drain Standar bh 75,000.00 1,000.00 76,000.00 7,600.00 83,600.00 83,600.00 83,600.00
Shower Spray Toto TX403SMCRB bh 493,000.00 1,000.00 494,000.00 49,400.00 543,400.00 543,400.00 543,400.00
Kitchen Faucet Toto TX603KCS bh 622,000.00 1,000.00 623,000.00 62,300.00 685,300.00 685,300.00 685,300.00
Profil Tank - - - - -
Bahan Fiberglass 1100 Liter Bh 2,127,500.00 70,000.00 2,197,500.00 219,750.00 2,417,250.00 2,417,250.00 2,417,250.00
Bahan Stainlees 1100 Liter Bh 5,462,500.00 70,000.00 5,532,500.00 553,250.00 6,085,750.00 6,085,750.00 6,085,750.00
- - - - -
Bak Kamar Mandi Fiber bh 434,700.00 20,000.00 454,700.00 45,470.00 500,170.00 500,170.00 500,170.00
Bak Cuci Piring Stainlees 747,500.00 747,500.00 74,750.00 822,250.00 822,250.00 822,250.00
1 Bak bh 2,522,295.00 16,000.00 2,538,295.00 253,829.50 2,792,124.50 2,792,124.50 2,792,124.50
2 Bak bh 3,754,635.00 16,000.00 3,770,635.00 377,063.50 4,147,698.50 4,147,698.50 4,147,698.50
Slang Air - - - - -
Biasa Ukuran 1/2" Meter 5,750.00 188.00 5,938.00 593.80 6,531.80 6,531.80 6,531.80
Biasa Ukuran 1" Meter 14,375.00 300.00 14,675.00 1,467.50 16,142.50 16,142.50 16,142.50
Biasa Ukuran 2" Meter 40,250.00 400.00 40,650.00 4,065.00 44,715.00 44,715.00 44,715.00
Serat Ukuran 1/2" Meter 14,375.00 188.00 14,563.00 1,456.30 16,019.30 16,019.30 16,019.30
Serat Ukuran 1" Meter 28,750.00 300.00 29,050.00 2,905.00 31,955.00 31,955.00 31,955.00
Serat Ukuran 2" Meter 74,750.00 400.00 75,150.00 7,515.00 82,665.00 82,665.00 82,665.00
Ulir Ukuran 1" Meter 28,750.00 28,750.00 2,875.00 31,625.00 31,625.00 31,625.00
Ulir Ukuran 2" Meter 51,750.00 51,750.00 5,175.00 56,925.00 56,925.00 56,925.00
Ulir Ukuran 2 1/2" Meter - - - - -
Ulir Ukuran 3" Meter 92,000.00 400.00 92,400.00 9,240.00 101,640.00 101,640.00 101,640.00
Spiral Ukuran 1" Meter 28,750.00 300.00 29,050.00 2,905.00 31,955.00 31,955.00 31,955.00
Spiral Ukuran 2" Meter 51,750.00 400.00 52,150.00 5,215.00 57,365.00 57,365.00 57,365.00
Pedestal unit 121,000.00 400.00 121,400.00 12,140.00 133,540.00 133,540.00 133,540.00
Alumunium Rail Meter 45,000.00 400.00 45,400.00 4,540.00 49,940.00 49,940.00 49,940.00
- - - - -
MINYAK / ASPAL / PELUMAS - - - - -
Aspal Ex.Pertamina Kg 13,033.00 700.00 13,733.00 1,373.30 15,106.30 15,106.30 15,106.30
Esso Kg - - - - -
Solar Industri Lt 10,878.00 500.00 11,378.00 1,137.80 12,515.80 12,515.80 12,515.80
Subsidi Lt 5,923.00 500.00 6,423.00 642.30 7,065.30 7,065.30 7,065.30
Bensin Premium Industri Lt 8,716.00 500.00 9,216.00 921.60 10,137.60 10,137.60 10,137.60
Subsidi Lt 7,418.00 500.00 7,918.00 791.80 8,709.80 8,709.80 8,709.80
Minyak Tanah Industri Lt 9,361.00 9,361.00 936.10 10,297.10 10,297.10 10,297.10
Subsidi Lt 2,875.00 500.00 3,375.00 337.50 3,712.50 3,712.50 3,712.50
Pelumas/Olie Kendaraan Top One SAE 30-40 Lt 57,500.00 57,500.00 5,750.00 63,250.00 63,250.00 63,250.00
Mesran 40 SE/CC Lt 50,600.00 50,600.00 5,060.00 55,660.00 55,660.00 55,660.00
Mesran 40/30 20 x 1l 759,000.00 5,000.00 764,000.00 76,400.00 840,400.00 840,400.00 840,400.00
Mesran 40/30 6x4l 869,400.00 6,250.00 875,650.00 87,565.00 963,215.00 963,215.00 963,215.00
Mesran super 20W/50SG/CD 6x4l 956,340.00 6,250.00 962,590.00 96,259.00 1,058,849.00 1,058,849.00 1,058,849.00
Mesran Super 20W/50 24 x 0.8 L 925,980.00 5,000.00 930,980.00 93,098.00 1,024,078.00 1,024,078.00 1,024,078.00
Mesran Super 20W/50 20 x 1 L 847,550.00 5,000.00 852,550.00 85,255.00 937,805.00 937,805.00 937,805.00
2 T Enviro 24 x 0.8 L 877,500.00 5,000.00 882,500.00 88,250.00 970,750.00 970,750.00 970,750.00
Mesrania 2T Super 20 x 1 L 885,500.00 5,000.00 890,500.00 89,050.00 979,550.00 979,550.00 979,550.00
Meditran S 40 / S 30 20 x 1 L 888,030.00 5,000.00 893,030.00 89,303.00 982,333.00 982,333.00 982,333.00
Meditran S 40 / S 30 4x5L 809,600.00 5,000.00 814,600.00 81,460.00 896,060.00 896,060.00 896,060.00
Meditran S 40 / S 30 2 x 10 L 800,745.00 5,000.00 805,745.00 80,574.50 886,319.50 886,319.50 886,319.50
Meditran SC 15W /40 2 x 10 L 706,500.00 5,000.00 711,500.00 71,150.00 782,650.00 782,650.00 782,650.00
Meditran SC-15W/40 CF-4/SF 20 x 1L 974,050.00 5,000.00 979,050.00 97,905.00 1,076,955.00 1,076,955.00 1,076,955.00
Meditran SX-15w/40 20 x 1l 1,227,050.00 5,000.00 1,232,050.00 123,205.00 1,355,255.00 1,355,255.00 1,355,255.00
Meditran SX-15W/40 CH 4 6x4L 1,363,164.00 6,250.00 1,369,414.00 136,941.40 1,506,355.40 1,506,355.40 1,506,355.40
Prima XP 20/50 20 x 1l 1,062,600.00 5,000.00 1,067,600.00 106,760.00 1,174,360.00 1,174,360.00 1,174,360.00
Prima XP 20/50 6x4l 1,363,164.00 6,250.00 1,369,414.00 136,941.40 1,506,355.40 1,506,355.40 1,506,355.40
Prima Xp 10 w/40 12 x 1L 834,900.00 2,500.00 837,400.00 83,740.00 921,140.00 921,140.00 921,140.00
Prima Xp 10 w/40 20 x 1L 1,391,500.00 5,000.00 1,396,500.00 139,650.00 1,536,150.00 1,536,150.00 1,536,150.00
Prima Xp 10 w/40 6x4l 1,571,130.00 6,250.00 1,577,380.00 157,738.00 1,735,118.00 1,735,118.00 1,735,118.00
Rored EPA 90 4x5L 827,310.00 5,000.00 832,310.00 83,231.00 915,541.00 915,541.00 915,541.00
Rored EPA140 4x5L 1,103,080.00 5,000.00 1,108,080.00 110,808.00 1,218,888.00 1,218,888.00 1,218,888.00
Rored HDA 90 4x5L 942,678.00 5,000.00 947,678.00 94,767.80 1,042,445.80 1,042,445.80 1,042,445.80
Rored HDA 140 4x5L 946,220.00 5,000.00 951,220.00 95,122.00 1,046,342.00 1,046,342.00 1,046,342.00
Rored EPA 90 12 x 1L 573,804.00 2,500.00 576,304.00 57,630.40 633,934.40 633,934.40 633,934.40
Rored MTF 80W/90 12 x 1L 924,600.00 2,500.00 927,100.00 92,710.00 1,019,810.00 1,019,810.00 1,019,810.00
Fastron 10 W/ 40 20 x 1 l 1,541,300.00 5,000.00 1,546,300.00 154,630.00 1,700,930.00 1,700,930.00 1,700,930.00
Fastron 10 W/ 40 6x4l 1,714,500.00 6,250.00 1,720,750.00 172,075.00 1,892,825.00 1,892,825.00 1,892,825.00
Fastron 20W/50 12 x 1L 1,102,500.00 2,500.00 1,105,000.00 110,500.00 1,215,500.00 1,215,500.00 1,215,500.00
Fastron Diesel 15W-40 CI4 6x4l 1,897,500.00 6,250.00 1,903,750.00 190,375.00 2,094,125.00 2,094,125.00 2,094,125.00
Fastron Diesel 15W-40 CI4 12 x 1L 1,032,240.00 2,500.00 1,034,740.00 103,474.00 1,138,214.00 1,138,214.00 1,138,214.00
Fastron 0 W/50 12 x 1L 2,684,330.00 2,500.00 2,686,830.00 268,683.00 2,955,513.00 2,955,513.00 2,955,513.00
Fastron Techo Synthetic 15 W/5 20 x 1 L 1,897,500.00 5,000.00 1,902,500.00 190,250.00 2,092,750.00 2,092,750.00 2,092,750.00
Fastron Techo Synthetic 15 W/5 6x4l 1,692,570.00 6,250.00 1,698,820.00 169,882.00 1,868,702.00 1,868,702.00 1,868,702.00
Fastron Techo Synthetic 10 W/40S 20 x 1L 1,998,700.00 5,000.00 2,003,700.00 200,370.00 2,204,070.00 2,204,070.00 2,204,070.00
Fastron Techo Synthetic 10 W/40S 6x4l 2,261,820.00 6,250.00 2,268,070.00 226,807.00 2,494,877.00 2,494,877.00 2,494,877.00
Enduro 4T 20W/50 20 x 1L 1,012,000.00 5,000.00 1,017,000.00 101,700.00 1,118,700.00 1,118,700.00 1,118,700.00
Enduro 4T 20W/50 24 x 0.80 L 1,092,960.00 6,250.00 1,099,210.00 109,921.00 1,209,131.00 1,209,131.00 1,209,131.00
Enduro Racing 10 W/40 6x1L 368,115.00 1,250.00 369,365.00 36,936.50 406,301.50 406,301.50 406,301.50
Enduro Matic 6x1L 341,550.00 1,250.00 342,800.00 34,280.00 377,080.00 377,080.00 377,080.00
Enduro Matic 6 x 0.80 L 303,600.00 1,250.00 304,850.00 30,485.00 335,335.00 335,335.00 335,335.00
Enduro Gear Matic 24 x 120 ML 394,680.00 6,250.00 400,930.00 40,093.00 441,023.00 441,023.00 441,023.00
Pertamina ATF 20x 1L 1,265,000.00 5,000.00 1,270,000.00 127,000.00 1,397,000.00 1,397,000.00 1,397,000.00
Pertamina Coolant 30% 6x4l 629,970.00 6,250.00 636,220.00 63,622.00 699,842.00 699,842.00 699,842.00
Pertamina Brake Fluid 300ML 24 x 0.30 L 728,640.00 1,250.00 729,890.00 72,989.00 802,879.00 802,879.00 802,879.00
Mesran 40 209 L 7,429,219.00 25,000.00 7,454,219.00 745,421.90 8,199,640.90 8,199,640.90 8,199,640.90
Mesran 30 209 L 7,429,219.00 25,000.00 7,454,219.00 745,421.90 8,199,640.90 8,199,640.90 8,199,640.90
Mesran Super 20w/50 209 L 7,561,411.00 25,000.00 7,586,411.00 758,641.10 8,345,052.10 8,345,052.10 8,345,052.10
Mesrania 2T Super 209 L 8,486,759.00 25,000.00 8,511,759.00 851,175.90 9,362,934.90 9,362,934.90 9,362,934.90
Mesran B-40 209 L 7,614,288.00 25,000.00 7,639,288.00 763,928.80 8,403,216.80 8,403,216.80 8,403,216.80
Meditran 30 209 L 6,616,235.00 25,000.00 6,641,235.00 664,123.50 7,305,358.50 7,305,358.50 7,305,358.50
Meditran S 40 209 L 7,314,211.00 25,000.00 7,339,211.00 733,921.10 8,073,132.10 8,073,132.10 8,073,132.10
Meditran S 30 209 L 7,314,211.00 25,000.00 7,339,211.00 733,921.10 8,073,132.10 8,073,132.10 8,073,132.10
Meditran S 50 209 L 7,750,446.00 25,000.00 7,775,446.00 777,544.60 8,552,990.60 8,552,990.60 8,552,990.60
Meditran S 10 W 209 L 7,285,129.00 25,000.00 7,310,129.00 731,012.90 8,041,141.90 8,041,141.90 8,041,141.90
Meditran SC 15W /40 209 L 7,808,611.00 25,000.00 7,833,611.00 783,361.10 8,616,972.10 8,616,972.10 8,616,972.10
Meditran SC 15W/40 CH4 209 L 8,550,211.00 25,000.00 8,575,211.00 857,521.10 9,432,732.10 9,432,732.10 9,432,732.10
Meditran SC 15W/40 CH4 200 L 7,750,446.00 25,000.00 7,775,446.00 777,544.60 8,552,990.60 8,552,990.60 8,552,990.60
Mdripal 411 209 L 7,895,858.00 25,000.00 7,920,858.00 792,085.80 8,712,943.80 8,712,943.80 8,712,943.80
Medripal 412 209 L 10,149,740.00 25,000.00 10,174,740.00 1,017,474.00 11,192,214.00 11,192,214.00 11,192,214.00
Medripal 440 209 L 9,227,037.00 25,000.00 9,252,037.00 925,203.70 10,177,240.70 10,177,240.70 10,177,240.70
Medripal 420 209 L 8,244,846.00 25,000.00 8,269,846.00 826,984.60 9,096,830.60 9,096,830.60 9,096,830.60
Turalik 45/48 209 L 6,761,646.00 25,000.00 6,786,646.00 678,664.60 7,465,310.60 7,465,310.60 7,465,310.60
Turalik 52/59 209 L 6,834,352.00 25,000.00 6,859,352.00 685,935.20 7,545,287.20 7,545,287.20 7,545,287.20
Gemuk Pertamina SGX-NL 178 Kg 8,367,324.00 25,000.00 8,392,324.00 839,232.40 9,231,556.40 9,231,556.40 9,231,556.40
Gemuk Pertamina SGX-NL1 178 Kg 11,207,837.00 25,000.00 11,232,837.00 1,123,283.70 12,356,120.70 12,356,120.70 12,356,120.70
Gemuk Pertamina SGX-NL2 178 Kg 11,207,837.00 25,000.00 11,232,837.00 1,123,283.70 12,356,120.70 12,356,120.70 12,356,120.70
Rored HDA 90 209 L 9,975,246.00 25,000.00 10,000,246.00 1,000,024.60 11,000,270.60 11,000,270.60 11,000,270.60
Rored HDA 140 209 L 10,231,550.00 25,000.00 10,256,550.00 1,025,655.00 11,282,205.00 11,282,205.00 11,282,205.00
Rored EPA 90 209 L 9,068,406.00 25,000.00 9,093,406.00 909,340.60 10,002,746.60 10,002,746.60 10,002,746.60
Rored EPA 140 209 L 8,928,281.00 25,000.00 8,953,281.00 895,328.10 9,848,609.10 9,848,609.10 9,848,609.10
Rored HAD 85W/90 209 L 10,091,575.00 25,000.00 10,116,575.00 1,011,657.50 11,128,232.50 11,128,232.50 11,128,232.50
Rored HAD 85W/140 209 L 10,440,564.00 25,000.00 10,465,564.00 1,046,556.40 11,512,120.40 11,512,120.40 11,512,120.40
Salyx 420 209 L 9,698,964.00 25,000.00 9,723,964.00 972,396.40 10,696,360.40 10,696,360.40 10,696,360.40
Salyx 320 209 L 9,408,140.00 25,000.00 9,433,140.00 943,314.00 10,376,454.00 10,376,454.00 10,376,454.00
Salyx 430 209 L 10,469,646.00 25,000.00 10,494,646.00 1,049,464.60 11,544,110.60 11,544,110.60 11,544,110.60
Salyx 440 209 L 11,138,540.00 25,000.00 11,163,540.00 1,116,354.00 12,279,894.00 12,279,894.00 12,279,894.00
Translik HD 30 209 L 9,698,964.00 25,000.00 9,723,964.00 972,396.40 10,696,360.40 10,696,360.40 10,696,360.40
Translik HD 50 209 L 10,527,811.00 25,000.00 10,552,811.00 1,055,281.10 11,608,092.10 11,608,092.10 11,608,092.10
Meditran SMX 15W/40 209 L 8,884,658.00 25,000.00 8,909,658.00 890,965.80 9,800,623.80 9,800,623.80 9,800,623.80
Meditran SX Plus 15 W/40 CI 4 200 L 8,975,175.00 25,000.00 9,000,175.00 900,017.50 9,900,192.50 9,900,192.50 9,900,192.50
Pertamina ATF 200 L 10,116,205.00 25,000.00 10,141,205.00 1,014,120.50 11,155,325.50 11,155,325.50 11,155,325.50
Meditran SX Plus 15 W/40 CI 4 1000 L 33,474,400.00 70,000.00 33,544,400.00 3,354,440.00 36,898,840.00 36,898,840.00 36,898,840.00
Meditran SX 15 W/40 CH 4 1000 L 29,700,000.00 70,000.00 29,770,000.00 2,977,000.00 32,747,000.00 32,747,000.00 32,747,000.00
Meditran SMX 15W/40 1000 L 29,138,100.00 70,000.00 29,208,100.00 2,920,810.00 32,128,910.00 32,128,910.00 32,128,910.00
Meditran SC 15 W/40 1000 L 28,710,000.00 70,000.00 28,780,000.00 2,878,000.00 31,658,000.00 31,658,000.00 31,658,000.00
Meditran S 30 1000 L 26,296,900.00 70,000.00 26,366,900.00 2,636,690.00 29,003,590.00 29,003,590.00 29,003,590.00
Meditran S 40 1000 L 26,296,900.00 70,000.00 26,366,900.00 2,636,690.00 29,003,590.00 29,003,590.00 29,003,590.00
Meditran S 50 1000 L 27,225,000.00 70,000.00 27,295,000.00 2,729,500.00 30,024,500.00 30,024,500.00 30,024,500.00
Rored HDA 90 1000 L 34,340,600.00 70,000.00 34,410,600.00 3,441,060.00 37,851,660.00 37,851,660.00 37,851,660.00
Rored HDA 140 1000 L 35,145,000.00 70,000.00 35,215,000.00 3,521,500.00 38,736,500.00 38,736,500.00 38,736,500.00
Rored HDA85/90 1000 L 37,434,400.00 70,000.00 37,504,400.00 3,750,440.00 41,254,840.00 41,254,840.00 41,254,840.00
Rored HDA85/140 1000 L 39,228,800.00 70,000.00 39,298,800.00 3,929,880.00 43,228,680.00 43,228,680.00 43,228,680.00
Rored EPA 90/140 1000 L 30,442,500.00 70,000.00 30,512,500.00 3,051,250.00 33,563,750.00 33,563,750.00 33,563,750.00
Pertamina ATF 1000 L 45,168,800.00 70,000.00 45,238,800.00 4,523,880.00 49,762,680.00 49,762,680.00 49,762,680.00
Translik HD 30/50 1000 L 35,206,900.00 70,000.00 35,276,900.00 3,527,690.00 38,804,590.00 38,804,590.00 38,804,590.00
Turalik 52/69 1000 L 24,750,000.00 70,000.00 24,820,000.00 2,482,000.00 27,302,000.00 27,302,000.00 27,302,000.00
Gemuk (Grase) - - - - -
Pertamina SGX - NL (178 Kg) 6,327,900.00 22,500.00 6,350,400.00 635,040.00 6,985,440.00 6,985,440.00 6,985,440.00
Pertamina EPX NL 1 (178 Kg) (178 Kg) 7,643,500.00 22,500.00 7,666,000.00 766,600.00 8,432,600.00 8,432,600.00 8,432,600.00
Pertamina EPX NL 2 (178 Kg) (178 Kg) 7,643,500.00 22,500.00 7,666,000.00 766,600.00 8,432,600.00 8,432,600.00 8,432,600.00
Pertamina SGX 18 Kg 585,000.00 5,000.00 590,000.00 59,000.00 649,000.00 649,000.00 649,000.00
- - - - -
Gas Elpiji - - - - -
Tabung Baru 12 Kg - - - - -
Isi Ulang 12 Kg - - - - -
Elpiji Isi 12 Kg 12 Kg 176,600.00 2,500.00 179,100.00 17,910.00 197,010.00 197,010.00 197,010.00
Elpiji Isi 50 Kg 50 Kg 1,305,000.00 12,500.00 1,317,500.00 131,750.00 1,449,250.00 1,449,250.00 1,449,250.00
- - - - -
BAHAN PINTU, KUNCI & PENGGANTUNG - - - - -
Kusen Alumunium Tebal 4 Inchi M 149,500.00 12,000.00 161,500.00 16,150.00 177,650.00 177,650.00 177,650.00
Kusen Alumunium Dia 4 Inchi Warna Coklat M 165,750.00 5,000.00 170,750.00 17,075.00 187,825.00 187,825.00 187,825.00
Pintu Harmonika Varia M2 2,990,000.00 20,000.00 3,010,000.00 301,000.00 3,311,000.00 3,311,000.00 3,311,000.00
Rolling Door M2 1,125,000.00 20,000.00 1,145,000.00 114,500.00 1,259,500.00 1,259,500.00 1,259,500.00
Pintu Aluminium + Kaca Lbr 2,127,500.00 20,000.00 2,147,500.00 214,750.00 2,362,250.00 2,362,250.00 2,362,250.00
Panel Aluminium composit +Rangka +Ongkos Pasang M 2,812,500.00 12,000.00 2,824,500.00 282,450.00 3,106,950.00 3,106,950.00 3,106,950.00
Lemari Aluminium Uk (1M x 1M x 0.4 M) Unit 1,725,000.00 20,000.00 1,745,000.00 174,500.00 1,919,500.00 1,919,500.00 1,919,500.00
Vertical Blees Standard M2 172,500.00 172,500.00 17,250.00 189,750.00 189,750.00 189,750.00
Deluxe M2 322,000.00 20,000.00 342,000.00 34,200.00 376,200.00 376,200.00 376,200.00
Karpet Nobel Jawa M 172,500.00 4,000.00 176,500.00 17,650.00 194,150.00 194,150.00 194,150.00
Wallpaper Import (Rol) M 402,500.00 402,500.00 40,250.00 442,750.00 442,750.00 442,750.00
Lokal (Rol) M 258,750.00 258,750.00 25,875.00 284,625.00 284,625.00 284,625.00
Kaca Tempered Uk (210 Cm x 90 cm) Lbr 2,990,000.00 2,990,000.00 299,000.00 3,289,000.00 3,289,000.00 3,289,000.00
Uk (210 Cm x 80 cm ) Lbr 2,760,000.00 2,760,000.00 276,000.00 3,036,000.00 3,036,000.00 3,036,000.00
Karet Kaca Aluminium 4,370.00 4,370.00 437.00 4,807.00 4,807.00 4,807.00
Karet Omega jendela 3,220.00 3,220.00 322.00 3,542.00 3,542.00 3,542.00
Acesoris 1,092,500.00 1,092,500.00 109,250.00 1,201,750.00 1,201,750.00 1,201,750.00
Pas Fitting 1,035,000.00 1,035,000.00 103,500.00 1,138,500.00 1,138,500.00 1,138,500.00
Handel Type C Set 126,500.00 126,500.00 12,650.00 139,150.00 139,150.00 139,150.00
Type H Set 1,380,000.00 1,380,000.00 138,000.00 1,518,000.00 1,518,000.00 1,518,000.00
Dekson LHTR set 170,000.00 500.00 170,500.00 17,050.00 187,550.00 187,550.00 187,550.00
Floor Hinge Lengkap Dekson FH 74 SSS Set 2,875,000.00 2,500.00 2,877,500.00 287,750.00 3,165,250.00 3,165,250.00 3,165,250.00
Patch Fitting PT 10 PSS ex Dekson Set 490,000.00 2,500.00 492,500.00 49,250.00 541,750.00 541,750.00 541,750.00
Patch Lock ex Dekson US 10 Set 975,000.00 2,500.00 977,500.00 97,750.00 1,075,250.00 1,075,250.00 1,075,250.00
Lock Set Mortise Lock Dekson MTS LSD 84100 SSS set 130,000.00 2,500.00 132,500.00 13,250.00 145,750.00 145,750.00 145,750.00
Mortise Lock Dekson MTS IL DL 8685 FBL SSS set 300,000.00 2,500.00 302,500.00 30,250.00 332,750.00 332,750.00 332,750.00
Cylinder CYL HC DL 40 MM SN set 101,000.00 2,500.00 103,500.00 10,350.00 113,850.00 113,850.00 113,850.00
- - - - -
Jendela Aluminium Cesment M 149,500.00 149,500.00 14,950.00 164,450.00 164,450.00 164,450.00
Pintu KM Aluminium Uk : (2x0.8m) Unit 1,552,500.00 20,000.00 1,572,500.00 157,250.00 1,729,750.00 1,729,750.00 1,729,750.00
- - - - -
Pintu KM/WC Bahan Plastik/Fiber Standard Bh 531,300.00 2,500.00 533,800.00 53,380.00 587,180.00 587,180.00 587,180.00
Baik Bh 747,500.00 2,500.00 750,000.00 75,000.00 825,000.00 825,000.00 825,000.00
Pintu Besi + Engsel Besi M2 920,000.00 2,500.00 922,500.00 92,250.00 1,014,750.00 1,014,750.00 1,014,750.00
Pintu Besi + Roll m2 2,193,800.00 2,500.00 2,196,300.00 219,630.00 2,415,930.00 2,415,930.00 2,415,930.00
Pagar Besi m2 - - - - -
Relling Pagar Besi m - - - - -
Rangka besi Holow m2 450,000.00 2,500.00 452,500.00 45,250.00 497,750.00 497,750.00 497,750.00
Besi Siku + Ram m2 225,000.00 2,500.00 227,500.00 22,750.00 250,250.00 250,250.00 250,250.00
Relling Pagar Besi Stainlees Biasa m 140,600.00 2,500.00 143,100.00 14,310.00 157,410.00 157,410.00 157,410.00
Motif m - - - - -
Pagar besi Stainlees Biasa m2 281,300.00 2,500.00 283,800.00 28,380.00 312,180.00 312,180.00 312,180.00
Motif m2 225,000.00 2,500.00 227,500.00 22,750.00 250,250.00 250,250.00 250,250.00
Pintu Besi Stainlees m2 - - - - -
Pintu Baja Lipat m2 562,500.00 2,500.00 565,000.00 56,500.00 621,500.00 621,500.00 621,500.00
Handle Stainlees Bh 1,322,500.00 2,500.00 1,325,000.00 132,500.00 1,457,500.00 1,457,500.00 1,457,500.00
Handle Alumunium Bh 534,400.00 2,500.00 536,900.00 53,690.00 590,590.00 590,590.00 590,590.00
Door Closer Bh 604,900.00 2,500.00 607,400.00 60,740.00 668,140.00 668,140.00 668,140.00
Door Handle LHTR 0822 LSQ SSS Bh 170,000.00 1,000.00 171,000.00 17,100.00 188,100.00 188,100.00 188,100.00
Engsel Casement Bh 186,875.00 1,000.00 187,875.00 18,787.50 206,662.50 206,662.50 206,662.50
Alumunium Lourve m2 80,000.00 1,000.00 81,000.00 8,100.00 89,100.00 89,100.00 89,100.00
Pekerjaan Las besi Kawat Stainlees Bh 5,750.00 5,750.00 575.00 6,325.00 6,325.00 6,325.00
Kawat Biasa Btg/Kg 4,025.00 4,025.00 402.50 4,427.50 4,427.50 4,427.50
- - - - -
Kunci Tanam bh 101,650.00 700.00 102,350.00 10,235.00 112,585.00 112,585.00 112,585.00
Kunci Pintu 1 Slaag - - - - -
Kualitas Sedang I Set 297,850.00 700.00 298,550.00 29,855.00 328,405.00 328,405.00 328,405.00
Kualitas Sedang II Set 239,200.00 239,200.00 23,920.00 263,120.00 263,120.00 263,120.00
Kualitas Sedang III Set 215,913.00 215,913.00 21,591.30 237,504.30 237,504.30 237,504.30
Kualitas Baik I Set 978,075.00 978,075.00 97,807.50 1,075,882.50 1,075,882.50 1,075,882.50
Kualitas Baik II Set 640,320.00 640,320.00 64,032.00 704,352.00 704,352.00 704,352.00
Kualitas Baik III Set 624,795.00 624,795.00 62,479.50 687,274.50 687,274.50 687,274.50
Kunci Pintu 2 Slaag - - - - -
Kualitas Sedang I Set 911,950.00 700.00 912,650.00 91,265.00 1,003,915.00 1,003,915.00 1,003,915.00
Kualitas Sedang II Set 685,400.00 700.00 686,100.00 68,610.00 754,710.00 754,710.00 754,710.00
Kualitas Sedang III Set 634,800.00 700.00 635,500.00 63,550.00 699,050.00 699,050.00 699,050.00
Kualitas Baik I Set 2,295,400.00 700.00 2,296,100.00 229,610.00 2,525,710.00 2,525,710.00 2,525,710.00
Kualitas Baik II Set 1,500,750.00 700.00 1,501,450.00 150,145.00 1,651,595.00 1,651,595.00 1,651,595.00
Kualitas Baik III Set 1,043,000.00 700.00 1,043,700.00 104,370.00 1,148,070.00 1,148,070.00 1,148,070.00
Penggantung - - - - -
Kait Angin - - - - -
Stainlees Bh 78,200.00 125.00 78,325.00 7,832.50 86,157.50 86,157.50 86,157.50
Kuningan Bh 20,700.00 125.00 20,825.00 2,082.50 22,907.50 22,907.50 22,907.50
Biasa Bh 11,500.00 125.00 11,625.00 1,162.50 12,787.50 12,787.50 12,787.50
Grendel - - - - -
Besar Stainlees Bh 103,500.00 125.00 103,625.00 10,362.50 113,987.50 113,987.50 113,987.50
Kuningan Bh 92,000.00 92,000.00 9,200.00 101,200.00 101,200.00 101,200.00
Biasa Bh 86,250.00 125.00 86,375.00 8,637.50 95,012.50 95,012.50 95,012.50
Kecil Stainlees Bh 28,750.00 125.00 28,875.00 2,887.50 31,762.50 31,762.50 31,762.50
Kuningan Bh 23,000.00 125.00 23,125.00 2,312.50 25,437.50 25,437.50 25,437.50
Biasa Bh 21,563.00 125.00 21,688.00 2,168.80 23,856.80 23,856.80 23,856.80
Engsel Jendela - - - - -
Stainlees Bh 142,600.00 125.00 142,725.00 14,272.50 156,997.50 156,997.50 156,997.50
Kuningan Bh 58,650.00 125.00 58,775.00 5,877.50 64,652.50 64,652.50 64,652.50
Biasa Bh 28,750.00 125.00 28,875.00 2,887.50 31,762.50 31,762.50 31,762.50
Engsel Pintu - - - - -
Besar Stainlees Bh 292,100.00 125.00 292,225.00 29,222.50 321,447.50 321,447.50 321,447.50
Kuningan Bh 67,045.00 125.00 67,170.00 6,717.00 73,887.00 73,887.00 73,887.00
Biasa Bh 46,000.00 125.00 46,125.00 4,612.50 50,737.50 50,737.50 50,737.50
Dekson ESS DL 4x3x2mm 2BB SSS Bh 94,000.00 125.00 94,125.00 9,412.50 103,537.50 103,537.50 103,537.50
Kecil Stainlees Bh 204,700.00 204,700.00 20,470.00 225,170.00 225,170.00 225,170.00
Kuningan Bh 103,500.00 103,500.00 10,350.00 113,850.00 113,850.00 113,850.00
Biasa Bh 79,350.00 79,350.00 7,935.00 87,285.00 87,285.00 87,285.00
Gembok / Kunci Slot Kecil Bh 34,500.00 125.00 34,625.00 3,462.50 38,087.50 38,087.50 38,087.50
Sedang Bh 36,225.00 125.00 36,350.00 3,635.00 39,985.00 39,985.00 39,985.00
Besar Bh 69,000.00 125.00 69,125.00 6,912.50 76,037.50 76,037.50 76,037.50
Kunci Pintu Toilet Bh 250,000.00 125.00 250,125.00 25,012.50 275,137.50 275,137.50 275,137.50
Door hanger Bh 75,000.00 125.00 75,125.00 7,512.50 82,637.50 82,637.50 82,637.50
BAHAN PIPA - - - - -
Pipa GIP - - - - -
GIP Medium B - - - - -
Dia 1/2 Inc Staff 149,500.00 1,400.00 150,900.00 15,090.00 165,990.00 165,990.00 165,990.00
Dia.3/4 Inc Staff 201,250.00 1,600.00 202,850.00 20,285.00 223,135.00 223,135.00 223,135.00
Dia 1 Inc Staff 258,750.00 1,900.00 260,650.00 26,065.00 286,715.00 286,715.00 286,715.00
Dia 1 1/4 Inc Staff 316,250.00 2,100.00 318,350.00 31,835.00 350,185.00 350,185.00 350,185.00
Dia 1 1/2 Inc Staff 373,750.00 2,300.00 376,050.00 37,605.00 413,655.00 413,655.00 413,655.00
Dia 2 Inc Staff 437,000.00 3,900.00 440,900.00 44,090.00 484,990.00 484,990.00 484,990.00
Dia 2 1/2 Inc Staff 575,000.00 4,600.00 579,600.00 57,960.00 637,560.00 637,560.00 637,560.00
Dia 3 Inc Staff 661,250.00 7,200.00 668,450.00 66,845.00 735,295.00 735,295.00 735,295.00
GIP Medium A - - - - -
Dia. 1/2 inc Staf 201,250.00 2,100.00 203,350.00 20,335.00 223,685.00 223,685.00 223,685.00
Dia. 3/4 inc Staf 258,750.00 2,400.00 261,150.00 26,115.00 287,265.00 287,265.00 287,265.00
Dia. 1 inc Staf 402,500.00 2,900.00 405,400.00 40,540.00 445,940.00 445,940.00 445,940.00
Dia. 1 1/4 inc Staf 488,750.00 3,200.00 491,950.00 49,195.00 541,145.00 541,145.00 541,145.00
Dia. 1 1/2 inc Staf 575,000.00 3,500.00 578,500.00 57,850.00 636,350.00 636,350.00 636,350.00
Dia. 2 inc Staf 776,250.00 5,900.00 782,150.00 78,215.00 860,365.00 860,365.00 860,365.00
Dia. 2 1/2 inc Staf 1,006,250.00 6,900.00 1,013,150.00 101,315.00 1,114,465.00 1,114,465.00 1,114,465.00
Dia. 3 inc Staf 1,265,000.00 10,800.00 1,275,800.00 127,580.00 1,403,380.00 1,403,380.00 1,403,380.00
Stainless - - - - -
Dia. 1/2 inc Staf 69,000.00 69,000.00 6,900.00 75,900.00 75,900.00 75,900.00
Dia. 3/4 inc Staf 316,250.00 1,600.00 317,850.00 31,785.00 349,635.00 349,635.00 349,635.00
Dia. 1 inc Staf 345,000.00 1,900.00 346,900.00 34,690.00 381,590.00 381,590.00 381,590.00
Dia. 1 1/4 inc Staf 431,250.00 2,100.00 433,350.00 43,335.00 476,685.00 476,685.00 476,685.00
Dia. 1 1/2 inc Staf 460,000.00 2,300.00 462,300.00 46,230.00 508,530.00 508,530.00 508,530.00
Dia. 2 inc Staf 661,250.00 3,900.00 665,150.00 66,515.00 731,665.00 731,665.00 731,665.00
PIPA PVC - - - - -
Jenis Big AW untuk saluran Air Bersih Dia. 1/2 inc - 4 m Staf 19,550.00 1,000.00 20,550.00 2,055.00 22,605.00 22,605.00 22,605.00
WAFIN Dia. 3/4 inc - 4 m Staf 28,750.00 1,200.00 29,950.00 2,995.00 32,945.00 32,945.00 32,945.00
WAFIN Dia. 1 inc Staf 48,875.00 1,400.00 50,275.00 5,027.50 55,302.50 55,302.50 55,302.50
WAFIN Dia. 2 1/2inc Staf 147,200.00 2,300.00 149,500.00 14,950.00 164,450.00 164,450.00 164,450.00
WAFIN Dia. 8 inc Staf 1,107,600.00 13,500.00 1,121,100.00 112,110.00 1,233,210.00 1,233,210.00 1,233,210.00
WAFIN Dia. 10 inc Staf - - - - -
Jenis Bog D untuk saluran Pembuangan Air - - - - -
WAFIN Dia. 1 inc - 4 m Staf 33,800.00 1,400.00 35,200.00 3,520.00 38,720.00 38,720.00 38,720.00
WAFIN Dia. 1 1/4 inc - 4 m Staf 41,975.00 1,500.00 43,475.00 4,347.50 47,822.50 47,822.50 47,822.50
WAFIN Dia. 2 1/2inc - 4 m Staf 69,000.00 2,300.00 71,300.00 7,130.00 78,430.00 78,430.00 78,430.00
WAFIN Dia. 8 inc- 4 m Staf 545,100.00 13,500.00 558,600.00 55,860.00 614,460.00 614,460.00 614,460.00
WAFIN Dia. 10 inc - 4 m Staf - - - - -
Jenis Big AW untuk saluran Air Bersih - - - - -
RUCIKA Dia. 1/2 inc - 4 m Staf 43,125.00 1,000.00 44,125.00 4,412.50 48,537.50 48,537.50 48,537.50
RUCIKA Dia. 3/4 inc - 4 m Staf 54,625.00 1,200.00 55,825.00 5,582.50 61,407.50 61,407.50 61,407.50
RUCIKA Dia. 1 inc Staf 74,750.00 1,400.00 76,150.00 7,615.00 83,765.00 83,765.00 83,765.00
RUCIKA Dia. 2 inc Staf 174,400.00 1,900.00 176,300.00 17,630.00 193,930.00 193,930.00 193,930.00
ALAT PERTUKANGAN - - - - -
TUKANG BATU - - - - -
SEKOP - - - - -
Kualitas Baik BH 97,750.00 1,000.00 98,750.00 9,875.00 108,625.00 108,625.00 108,625.00
Kualitas Sedang BH 100,625.00 1,000.00 101,625.00 10,162.50 111,787.50 111,787.50 111,787.50
CANGKUL (kualitas Sedang) BH 92,000.00 1,000.00 93,000.00 9,300.00 102,300.00 102,300.00 102,300.00
PAHAT - - - - -
Kualitas Baik Wipro I" BH 86,250.00 86,250.00 8,625.00 94,875.00 94,875.00 94,875.00
Kualitas Biasa Freder I" BH 86,250.00 86,250.00 8,625.00 94,875.00 94,875.00 94,875.00
LINGGIS BH 79,350.00 1,000.00 80,350.00 8,035.00 88,385.00 88,385.00 88,385.00
TROFOL - - - - -
Kualitas Baik Jason 8" BH 42,205.00 500.00 42,705.00 4,270.50 46,975.50 46,975.50 46,975.50
Kualitas Biasa Hiosty 8" BH 37,260.00 500.00 37,760.00 3,776.00 41,536.00 41,536.00 41,536.00
WATERPASS - - - - -
Kualitas Baik BH 297,505.00 700.00 298,205.00 29,820.50 328,025.50 328,025.50 328,025.50
Kualitas Sedang I BH 188,485.00 700.00 189,185.00 18,918.50 208,103.50 208,103.50 208,103.50
Kualitas Sedang II (slang) M 1,700.00 700.00 2,400.00 240.00 2,640.00 2,640.00 2,640.00
PEMOTONG TEGEL BH - - - - -
Kualitas Baik Wipro cm 600 b BH 5,217,895.00 2,500.00 5,220,395.00 522,039.50 5,742,434.50 5,742,434.50 5,742,434.50
Kualitas Sedang Wipro cm 440 BH 2,281,370.00 2,500.00 2,283,870.00 228,387.00 2,512,257.00 2,512,257.00 2,512,257.00
Neptang Prohex 6" BH 342,700.00 1,000.00 343,700.00 34,370.00 378,070.00 378,070.00 378,070.00
HAMMER - - - - -
1 Kg BH 18,055.00 500.00 18,555.00 1,855.50 20,410.50 20,410.50 20,410.50
3 Kg BH 36,110.00 700.00 36,810.00 3,681.00 40,491.00 40,491.00 40,491.00
5 Kg BH 220,685.00 1,000.00 221,685.00 22,168.50 243,853.50 243,853.50 243,853.50
10 Kg BH 26,439.00 26,439.00 2,643.90 29,082.90 29,082.90 29,082.90
PAKUWEL BH 94,875.00 1,000.00 95,875.00 9,587.50 105,462.50 105,462.50 105,462.50
TUKANG KAYU - - - - -
NEPTANG - - - - -
Kualitas Baik BH 74,750.00 250.00 75,000.00 7,500.00 82,500.00 82,500.00 82,500.00
Kualitas Biasa BH 57,500.00 250.00 57,750.00 5,775.00 63,525.00 63,525.00 63,525.00
OBENG - - - - -
Kualitas Baik BH 193,430.00 250.00 193,680.00 19,368.00 213,048.00 213,048.00 213,048.00
TOOL KIT Kualitas Baik SET 3,266,000.00 2,500.00 3,268,500.00 326,850.00 3,595,350.00 3,595,350.00 3,595,350.00
KAPAK - - - - -
Kualitas Baik BH 106,950.00 1,000.00 107,950.00 10,795.00 118,745.00 118,745.00 118,745.00
Kualitas Biasa BH 78,200.00 1,000.00 79,200.00 7,920.00 87,120.00 87,120.00 87,120.00
SKAP MANUAL BH 14,372.00 1,000.00 15,372.00 1,537.20 16,909.20 16,909.20 16,909.20
BOR MANUAL BH 135,700.00 1,000.00 136,700.00 13,670.00 150,370.00 150,370.00 150,370.00
BOR LISTRIK - - - - -
BOSCH GSB 13 mm UNIT 1,477,405.00 1,477,405.00 147,740.50 1,625,145.50 1,625,145.50 1,625,145.50
BOSCH GBM 360 UNIT 1,027,640.00 1,027,640.00 102,764.00 1,130,404.00 1,130,404.00 1,130,404.00
RYOBY UNIT - - - - -
WIPRO W 6134, 13 mm UNIT 730,365.00 2,500.00 732,865.00 73,286.50 806,151.50 806,151.50 806,151.50
WIPRO W 6102, 10 mm UNIT 527,505.00 2,500.00 530,005.00 53,000.50 583,005.50 583,005.50 583,005.50
WIPRO W 6131, 13 mm UNIT - - - - -
WIPRO W 6160 UNIT 1,006,250.00 2,500.00 1,008,750.00 100,875.00 1,109,625.00 1,109,625.00 1,109,625.00
WIPRO W 6101 UNIT 1,020,395.00 1,020,395.00 102,039.50 1,122,434.50 1,122,434.50 1,122,434.50
MAKITA 1620 / 1630 UNIT 1,092,500.00 1,092,500.00 109,250.00 1,201,750.00 1,201,750.00 1,201,750.00
6101 B UNIT - - - - -
PROHEZ 3070 - 004 UNIT - - - - -
GERGAJI LISTRIK - - - - -
WIPRO HITACI W 91901 UNIT 1,449,000.00 1,449,000.00 144,900.00 1,593,900.00 1,593,900.00 1,593,900.00
WIPRO w 9180 UNIT 973,820.00 2,500.00 976,320.00 97,632.00 1,073,952.00 1,073,952.00 1,073,952.00
GERGAJI WIPRO, BESAR MAKTEX UNIT - - - - -
MAKITA 5600 NB UNIT 3,109,600.00 2,500.00 3,112,100.00 311,210.00 3,423,310.00 3,423,310.00 3,423,310.00
PROHEX 3,120.00 UNIT 562,500.00 2,500.00 565,000.00 56,500.00 621,500.00 621,500.00 621,500.00
ROTTER LISTRIK - - - - -
RYOBY MAKITA 3600 H UNIT 4,876,000.00 2,500.00 4,878,500.00 487,850.00 5,366,350.00 5,366,350.00 5,366,350.00
MAKTEC MT 360 UNIT 2,067,700.00 2,500.00 2,070,200.00 207,020.00 2,277,220.00 2,277,220.00 2,277,220.00
WIPRO W 1090, 6 mm UNIT 689,770.00 2,500.00 692,270.00 69,227.00 761,497.00 761,497.00 761,497.00
WIPRO ROTTER BESAR W 1062, 6 mm UNIT 1,068,800.00 2,500.00 1,071,300.00 107,130.00 1,178,430.00 1,178,430.00 1,178,430.00
WIPRO W 1121 UNIT - - - - -
WIPRO W 1123 UNIT 1,251,200.00 2,500.00 1,253,700.00 125,370.00 1,379,070.00 1,379,070.00 1,379,070.00
PROHEX 3100 - 002 UNIT 1,092,500.00 1,092,500.00 109,250.00 1,201,750.00 1,201,750.00 1,201,750.00
MAKITA N 3709 UNIT 1,265,000.00 2,500.00 1,267,500.00 126,750.00 1,394,250.00 1,394,250.00 1,394,250.00
SKAP LISTRIK - - - - -
WIPRO MODEREN 2,950.00 UNIT 485,875.00 2,500.00 488,375.00 48,837.50 537,212.50 537,212.50 537,212.50
WIPRO HITACI W 2820 UNIT 862,500.00 2,500.00 865,000.00 86,500.00 951,500.00 951,500.00 951,500.00
WIPRO MARTEK W 2821 UNIT 707,250.00 2,500.00 709,750.00 70,975.00 780,725.00 780,725.00 780,725.00
MAKITA N 1900 B/Kp 800 UNIT 2,691,000.00 2,500.00 2,693,500.00 269,350.00 2,962,850.00 2,962,850.00 2,962,850.00
PROHEX 90.90 - 001 UNIT - - - - -
GURINDA - - - - -
Kualitas Baik UNIT 575,800.00 2,500.00 578,300.00 57,830.00 636,130.00 636,130.00 636,130.00
Kualitas Sedang I UNIT 310,500.00 2,500.00 313,000.00 31,300.00 344,300.00 344,300.00 344,300.00
Kualitas Sedang II UNIT 281,300.00 2,500.00 283,800.00 28,380.00 312,180.00 312,180.00 312,180.00
GURINDA LISTRIK - - - - -
BOSCH GWS 6 - 100 UNIT 1,668,075.00 2,500.00 1,670,575.00 167,057.50 1,837,632.50 1,837,632.50 1,837,632.50
WIPRO W 3435 UNIT 5,470,550.00 2,500.00 5,473,050.00 547,305.00 6,020,355.00 6,020,355.00 6,020,355.00
MAKITA N 9500 N UNIT 1,437,500.00 2,500.00 1,440,000.00 144,000.00 1,584,000.00 1,584,000.00 1,584,000.00
PROHEX UNIT - - - - -
GURINDA LISTRIK (DUDUK) - - - - -
WIPRO S' UNIT 1,428,300.00 1,428,300.00 142,830.00 1,571,130.00 1,571,130.00 1,571,130.00
WIPRO W 150 UNIT 746,580.00 2,500.00 749,080.00 74,908.00 823,988.00 823,988.00 823,988.00
MESIN AMPLAS LISTRIK - - - - -
WIPRO W 4935 UNIT 730,365.00 2,500.00 732,865.00 73,286.50 806,151.50 806,151.50 806,151.50
RYOBY BO 4540 UNIT - - - - -
PROHEX 3130 - 001 UNIT - - - - -
SIKU BH 40,825.00 300.00 41,125.00 4,112.50 45,237.50 45,237.50 45,237.50
METERAN - - - - -
3 meter Wipro BH 34,730.00 300.00 35,030.00 3,503.00 38,533.00 38,533.00 38,533.00
5 meter Wipro BH 49,565.00 300.00 49,865.00 4,986.50 54,851.50 54,851.50 54,851.50
7 meter Wipro BH 75,325.00 300.00 75,625.00 7,562.50 83,187.50 83,187.50 83,187.50
Meter Rol 50 Meter - - - - -
Kualitas Baik BH 126,600.00 1,000.00 127,600.00 12,760.00 140,360.00 140,360.00 140,360.00
Meter Rol 100 Meter - - - - -
Kualitas Baik BH 545,560.00 1,000.00 546,560.00 54,656.00 601,216.00 601,216.00 601,216.00
GERGAJI KAYU Wipro 20" SET 100,050.00 1,000.00 101,050.00 10,105.00 111,155.00 111,155.00 111,155.00
GERGAJI BESI Prohex BH 88,205.00 1,000.00 89,205.00 8,920.50 98,125.50 98,125.50 98,125.50
MATA GERGAJI BESI TIPE A BH 20,125.00 300.00 20,425.00 2,042.50 22,467.50 22,467.50 22,467.50
MARTEL/PALU - - - - -
Kualitas Baik BH 86,250.00 700.00 86,950.00 8,695.00 95,645.00 95,645.00 95,645.00
Sumber : Standar Satuan Harga (SSH) Walikota Ternate 2018

ANALISA TEKNIS PEKERJAAN
1 Galian tanah dengan Alat = 454.00 m3
Menggunakan tenaga kerja terdiri dari :

4 Pekerja = 0.7500
4 Tukang =
1 Kepala tuka =
1 Mandor = 0.0250
Exavator = -
Analisa produksi tenaga kerja :
1
Exavator = x 4 = #DIV/0! m3/hari
0.0000
1
Tukang = x 4 = m3/hari
0.0000
1
Kepala tuka = x 1 = m3/hari
0.0000
1
Mandor = x 1 = 40.00 m3/hari
0.0250
454.00
Waktu yang diperlukan : = = #DIV/0! hari
#DIV/0!
Untuk Efisiennya diperlukan waktu = 1.000 hari
2 Urug kembali tanah galian = 151.33 m3

10 Pekerja = 0.5000
4 Tukang =
1 Kepala tuka =
1 Mandor = 0.0050

1
Pekerja = x 10 = 20.00 m3/hari
0.5000
1
0.0000
1
0.0000
1
0.0050
151.33
Waktu yang diperlukan : = = 7.567 hari
20.00
Untuk Efisiennya diperlukan waktu = 7 hari
3 Lantai kerja beton tumbuk 1:3:5; t. 10 cm = 23.75 m3

10 Pekerja = 1.6500
4 Tukang = 0.2750
1 Kepala tuka = 0.0280
1 Mandor = 0.0830

1
1.6500
1
Tukang = x 4 = 14.55 m3/hari
0.2750
1
Kepala tuka = x 1 = 35.71 m3/hari
0.0280
1
0.0830
23.75
6.06
4 Urugan Pasir Urug Bawah Pondasi = 10.00 m3

1 Pekerja = 0.0300
2 Tukang = 0.0000
1 Mandor = 0.0100

1
0.0300
1
0.0000
1
0.0000
1
0.0100
10.00
33.33
5 Pek. Pasangan Pondasi Batu Kali 1:4 = 150.00 m3

15 Pekerja = 1.5000
4 Tukang = 0.7500
1 Mandor = 0.0750

1
1.5000
1
0.7500
1
0.0750
1
0.0750
150.00
10.00
6 Pek. Pasangan Batu Kosong = 20.00 m3

5 Pekerja = 0.7800
4 Tukang = 0.3900
1 Mandor = 0.0390

1
0.7800
1
0.3900
1
0.0390
1
0.0390
20.00
6.41
7 Timbunan Tanah = 25.00 m3

5 Pekerja = 0.0300
4 Tukang =
1 Kepala tuka =
1 Mandor = 0.0100

1
0.0300
1
0.0000
1
0.0000
1
0.0100
25.00
166.67
8 Pondasi Telapak = 30.98 m3

-Beton K-300
5 Pekerja = 1.6500
4 Tukang = 0.2750
1 Mandor = 0.0830

1
1.6500
1
0.2750
1
0.0280
1
0.0830
30.98
3.03
-Bekisting Pondasi = 61.96 m2

5 Pekerja = 0.5200
4 Tukang = 0.2600
1 Mandor = 0.0260

1
0.5200
1
0.2600
1
0.0260
1
0.0260
61.96
9.62
Tulangan besi = 9,356.38 kg

40 Pekerja = 0.1500
4 Tukang = 0.0750
1 Mandor = 0.0075

1
0.1500
1
0.0750
1
0.0075
1
0.0075
9,356.38
266.67
9 Kolom Pedestal 50 x 50 cm = 10.00 m3
-Beton K-300
5 Pekerja = 1.6500
4 Tukang = 0.2750
1 Mandor = 0.0830

1
1.6500
1
0.2750
1
0.0280
1
0.0830
10.00
3.03
-Bekisting Kolom = 80.00 m2

5 Pekerja = 0.6600
4 Tukang = 0.3300
1 Mandor = 0.0330

1
0.6600
1
0.3300
1
0.0330
1
0.0330
80.00
7.58

40 Pekerja = 0.1500
4 Tukang = 0.0750
1 Mandor = 0.0075

1
0.1500
1
0.0750
1
0.0075
1
0.0075
1,676.98
266.67
10 Slof 30 x 60 cm = 20.25 m3
-Beton K-300
5 Pekerja = 1.6500
4 Tukang = 0.2750
1 Mandor = 0.0830

1
1.6500
1
0.2750
1
0.0280
1
0.0830
20.25
3.03
-Bekisting Sloff = 168.75 m2

5 Pekerja = 0.5200
4 Tukang = 0.2600
1 Mandor = 0.0260

1
0.5200
1
0.2600
1
0.0260
1
0.0260
168.75
9.62

40 Pekerja = 0.1500
4 Tukang = 0.0750
1 Mandor = 0.0075

1
0.1500
1
0.0750
1
0.0075
1
0.0075
3,357.05
266.67
11 Kolom Utama 50 x 50 cm = 17.00 m3

-Beton K-300
5 Pekerja = 1.6500
4 Tukang = 0.2750
1 Mandor = 0.0830

1
1.6500
1
0.2750
1
0.0280
1
0.0830
17.00
3.03

5 Pekerja = 0.6600
4 Tukang = 0.3300
1 Mandor = 0.0330

1
0.6600
1
0.3300
1
0.0330
1
0.0330
136.00
7.58

40 Pekerja = 0.1500
4 Tukang = 0.0750
1 Mandor = 0.0075

1
0.1500
1
0.0750
1
0.0075
1
0.0075
2,850.87
266.67
12 Balok 30 x 60 = 20.25 m3
-Beton K-300
5 Pekerja = 1.6500
4 Tukang = 0.2750
1 Mandor = 0.0830

1
1.6500
1
0.2750
1
0.0280
1
0.0830
20.25
3.03
-Bekisting Balok = 168.75 m2

5 Pekerja = 0.6600
4 Tukang = 0.3300
1 Mandor = 0.0330

1
0.6600
1
0.3300
1
0.0330
1
0.0330
168.75
7.58

40 Pekerja = 0.1500
4 Tukang = 0.0750
1 Mandor = 0.0075

1
0.1500
1
0.0750
1
0.0075
1
0.0075
3,357.05
266.67
13 Tangga Beton = 2.62 m3

-Beton K-300
5 Pekerja = 1.6500
4 Tukang = 0.2750
1 Mandor = 0.0830

1
1.6500
1
0.2750
1
0.0280
1
0.0830
2.62
3.03
Untuk Efisiennya diperlukan waktu = - hari
-Bekisting Tangga = 21.70 m2

5 Pekerja = 0.6600
4 Tukang = 0.3300
1 Mandor = 0.0330

1
0.6600
1
0.3300
1
0.0330
1
0.0330
21.70
7.58
Tulangan besi = 262.33 kg

10 Pekerja = 0.1500
4 Tukang = 0.0750
1 Mandor = 0.0075

1
0.1500
1
0.0750
1
0.0075
1
0.0075
262.33
66.67
14 Plat Lantai BASEMENT = 22.43 m3

-
5 Pekerja = 1.6500
4 Tukang = 0.2750
1 Mandor = 0.0830

1
1.6500
1
0.2750
1
0.0280
1
0.0830
22.43
3.03
-Bekisting Plat = 149.50 m2

5 Pekerja = 0.6600
4 Tukang = 0.3300
1 Mandor = 0.0330

1
0.6600
1
0.3300
1
0.0330
1
0.0330
149.50
7.58

30 Pekerja = 0.1500
4 Tukang = 0.0750
1 Mandor = 0.0075

1
0.1500
1
0.0750
1
0.0075
1
0.0075
1,843.45
200.00
LANTAI I
15 Pondasi Telapak = 42.59 m3
-Beton K-300
5 Pekerja = 1.6500
4 Tukang = 0.2750
1 Mandor = 0.0830

1
1.6500
1
0.2750
1
0.0280
1
0.0830
42.59
3.03
-Bekisting Pondasi = 85.18 m2

5 Pekerja = 0.5200
4 Tukang = 0.2600
1 Mandor = 0.0260

1
0.5200
1
0.2600
1
0.0260
1
0.0260
85.18
9.62

50 Pekerja = 0.1500
4 Tukang = 0.0750
1 Mandor = 0.0075

1
0.1500
1
0.0750
1
0.0075
1
0.0075
9,356.38
333.33
15 Kolom Pedestal 50 x 50 cm = 42.59 m3

-Beton K-300
5 Pekerja = 1.6500
4 Tukang = 0.2750
1 Mandor = 0.0830

1
1.6500
1
0.2750
1
0.0280
1
0.0830
42.59
3.03

5 Pekerja = 0.6600
4 Tukang = 0.3300
1 Mandor = 0.0330

1
0.6600
1
0.3300
1
0.0330
1
0.0330
160.60
7.58

50 Pekerja = 0.1500
4 Tukang = 0.0750
1 Mandor = 0.0075

1
0.1500
1
0.0750
1
0.0075
1
0.0075
3,366.54
333.33
16 Slof 30 x 60 cm = 23.94 m3
-Beton K-300
5 Pekerja = 1.6500
4 Tukang = 0.2750
1 Mandor = 0.0830

1
1.6500
1
0.2750
1
0.0280
1
0.0830
23.94
3.03
-Bekisting Sloff = 199.50 m2

5 Pekerja = 0.5200
4 Tukang = 0.2600
1 Mandor = 0.0260
1
0.5200
1
0.2600
1
0.0260
1
0.0260
199.50
9.62

50 Pekerja = 0.1500
4 Tukang = 0.0750
1 Mandor = 0.0075

1
0.1500
1
0.0750
1
0.0075
1
0.0075
3,968.78
333.33
17 Kolom Utama 50 x 50 cm = 34.68 m3

-Beton K-300
5 Pekerja = 1.6500
4 Tukang = 0.2750
1 Mandor = 0.0830

1
1.6500
1
0.2750
1
0.0280
1
0.0830
34.68
3.03

5 Pekerja = 0.6600
4 Tukang = 0.3300
1 Mandor = 0.0330

1
0.6600
1
0.3300
1
0.0330
1
0.0330
277.40
7.58

50 Pekerja = 0.1500
4 Tukang = 0.0750
1 Mandor = 0.0075

1
0.1500
1
0.0750
1
0.0075
1
0.0075
5,814.94
333.33
PEKERJAAN : PEMBANGUNAN GEDUNG KULIAH FAKULTAS KEDOKTERAN

LOKASI : KAMPUS GAMBESI
TAHUN : 2018
No Uraian Pekerjaan Satuan Volume Harga Satuan Jumlah Harga

A Pekerjaan Persiapan
1 Pekerjaan Direksi Keet & Gudang ls 1.00 3,000,000.00 3,000,000.00
2 Air Kerja & Listrik Kerja ls 1.00 2,500,000.00 2,500,000.00
3 Mobilisasi Peralatan Dan Pekerja ls 1.00 10,000,000.00 10,000,000.00
4 Keselamatan Kerja K3 dan Rambu rambu ls 1.00 1,500,000.00 1,500,000.00
5 Laporan Asbuilt Drawing & Sub drawing ls 1.00 4,500,000.00 4,500,000.00
6 Papan Nama Proyek ls 1.00 500,000.00 500,000.00
Jumlah Total A 22,000,000.00
B Pekerjaan Galian & Pondasi
1 Galian tanah dengan Alat m3 454.000 84,000.00 38,136,000.00
2 Urug kembali tanah galian m3 151.333 54,530.00 8,252,188.49
3 Lantai kerja beton tumbuk 1:3:5; t. 10 cm m3 23.750 1,622,807.77 38,541,684.53
4 Urugan Pasir Urug Bawah Pondasi m3 10.000 532,014.00 5,320,140.00
5 Pek. Pasangan Pondasi Batu Kali 1:4 m3 150.000 1,310,012.00 196,501,800.00
6 Pek. Pasangan Batu Kosong m3 20.000 799,387.20 15,987,744.00
7 Timbunan Tanah m3 25.000 447,174.00 11,179,350.00
Jumlah Total B 313,918,907.02
C Pekerjaan Struktur Beton
BASEMENT
a Pondasi Telapak
1 -Beton K-300 m3 30.975 1,833,870.77 56,804,147.10
2 -Bekisting Pondasi m2 61.962 181,020.00 11,216,361.24
3 Tulangan besi kg 9356.377 19,366.80 181,203,082.08
1 -Beton K-300 m3 10.000 1,833,870.77 18,338,707.70
2 -Bekisting Kolom m2 80.000 392,230.00 31,378,400.00
3 Tulangan besi kg 1676.982 19,366.80 32,477,775.00
c Slof 30 x 60 cm
1 -Beton K-300 m3 20.250 1,833,870.77 37,135,883.09
2 -Bekisting Sloff m2 168.750 190,520.00 32,150,250.00
3 Tulangan besi kg 3357.047 19,366.80 65,015,257.84
1 -Beton K-300 m3 17.000 1,833,870.77 31,175,803.09
3 Tulangan besi kg 2850.870 19,366.80 55,212,229.12
e Balok 30 x 60
1 -Beton K-300 m3 20.250 1,833,870.77 37,135,883.09
2 -Bekisting Balok m2 168.750 402,880.00 67,986,000.00
3 Tulangan besi kg 3357.047 19,366.80 65,015,257.84
f Tangga Beton
1 -Beton K-300 m3 2.623 1,833,870.77 4,810,243.03
2 -Bekisting Tangga m2 21.700 371,790.00 8,067,843.00
3 Tulangan besi kg 262.330 19,366.80 5,080,492.64
g Plat Lantai BASEMENT
1 -Beton K-300 m3 22.425 1,833,870.77 41,124,552.01
2 -Bekisting Plat m2 149.500 513,430.00 76,757,785.00
3 Tulangan besi kg 1843.447 19,366.80 35,701,669.36
Jumlah Total C 947,130,902.22
D LANTAI I
a Pondasi Telapak
1 -Beton K-300 m3 42.592 1,833,870.77 78,108,223.83
2 -Bekisting Pondasi m2 85.184 181,020.00 15,420,007.68
3 Tulangan besi kg 9356.377 19,366.80 181,203,082.08
1 -Beton K-300 m3 20.075 1,833,870.77 36,814,955.70
3 Tulangan besi kg 3366.542 19,366.80 65,199,145.61
c Slof 30 x 60 cm
1 -Beton K-300 m3 23.940 1,833,870.77 43,902,866.23
2 -Bekisting Sloff m2 199.500 190,520.00 38,008,740.00
3 Tulangan besi kg 3968.776 19,366.80 76,862,491.04
1 -Beton K-300 m3 34.675 1,833,870.77 63,589,468.94
3 Tulangan besi kg 5814.936 19,366.80 112,616,702.52
Jumlah Total D 883,522,423.64
JADWAL PELAKSANAAN PEKERJAAN
TAHUN : 2019

No Uraian Pekerjaan Jumlah Harga (Rp.) BOBOT % BULAN I BULAN II
1 2 3 4 1 2
I PEKERJAAN PERSIAPAN 8,000,000.00
1 Pekerjaan Direksi Keet dan Bangsal Kerja 1,000,000.00 0.995 1.00
2 Air Kerja & Listrik Kerja 1,000,000.00 0.995 1.00
3 Mobilisasi Peralatan Dan Pekerja 750,000.00 0.746 0.11 0.11 0.11 0.11 0.11 0.11
4 Keselamatan Kerja K3 dan Rambu rambu 750,000.00 0.746 0.11 0.11 0.11 0.11 0.11 0.11
5 Dokumentasi dan Laporan (Asbuilt Drawing & Sub drawing) 500,000.00 0.498 0.07 0.07 0.07 0.07 0.07 0.07
6 Quality/Quantity 1,000,000.00 0.995 0.14 0.14 0.14 0.14 0.14 0.14
7 Pembersihan dan Pembongkaran 750,000.00 0.746 0.75
8 Papan Nama Proyek 1,500,000.00 1.493 1.49
9 Pemasangan Bowplank 750,000.00 0.746 0.75
II PEKERJAAN GALIAN DAN PONDASI 3,412,428.13
1 Galian Tanah Pondasi Dengan Alat Berat - 0.000 0.00
2 Pek. Katingan Tanah - 0.000 0.00
3 Urug Kembali Tanah Galian Pondasi 1,706,214.07 1.698 1.70
4 Urugan Pasir Urug Bawah Pondasi 609,840.00 0.607 0.61
5 Urugan Pasir Urug Bawah Lantai 98,971.95 0.099
6 Lantai Kerja Pondasi Telapak Beton K125 86,186.27 0.086 0.09
7 Rabat Beton Bawah Lantai K125 525,789.72 0.523
8 Pek. Pasangan Pondasi Batu Kali 14 204,372.00 0.203 0.10 0.10
9 Pek. Pasangan Batu Kosong 33,154.24 0.033 0.02 0.02
11 Timbunan Tanah 147,899.89 0.147 0.07
III PEKERJAAN STRUKTUR BETON 77,671,335.07
1 Pondasi Telapak 80 cm x 80 cm 1,408,412.75 1.402 1.40
2 Kolom Pedestal 20 x 20 cm - 0.000 0.00
3 Kolom Utama 20 x 20 cm - 0.000 0.00 0.00
4 Kolom Praktis 1,680,379.77 1.672 0.56 0.56 0.56
5 Sloof 20 x 30 51,313.83 0.051 0.05
6 Balok 20 x 30 (Balkon Void) 13,617,344.00 13.553 13.55
7 Ring Balok Praktis - 0.000 0.00 0.00 0.00
8 Balok 20 x 35 (Dak Teras) 71,637.79 0.071 0.07
9 Balok 20 x 35 (Dak Atap/Talang) 26,503,942.40 26.378 13.19 13.19
10 Balok 15 x 25 (Balok Anak/Balok Talang Dalam) 3,494,556.00 3.478 1.74 1.74
11 Tangga Beton 1,000,000.00 0.995 1.00
12 Plat Dak Teras/Atap/Talang Beton 7,687,708.00 7.651 3.83 3.83
13 Plat Dak Balkon Void 13,617,344.00 13.553 13.55
14 Plat Meja Beton 330,096.74 0.329
15 Kolom Hias Depan 25 x 45 cm 363,224.33 0.361 0.36
16 Plat Dak Atap Hias 7,845,375.45 7.808 3.90
IV PEKERJAAN DINDING DAN LANTAI 4,178,201.00
1 Pas. Dinding 1/2 batu bata 1Pc 4Ps 4,178,201.00 4.158 1.39 1.39 1.39
V PEKERJAAN ATAP 3,937,585.50
1 Pek. Pemasangan Rangka atap baja ringan C-175, 1 C-175,0.7 2,091,260.50 2.081 1.04
2 Pek. Pemasangan Atap Spandek 1,846,325.00 1.838 0.92
VI PEKERJAAN MEKANIKAL, ELEKTRIKAL DAN SANITASI 3,278,000.00
1 Pekerjaan Instalasi Listrik 390,000.00
a Pek Pemasangan Meteran 7700 VA 390,000.00 0.388
2 Pekerjaan Sanitasi 2,888,000.00
a Pemasangan Pipa Air Bersih 1/2 70,000.00 0.070
b Pemasangan Pipa Air Kotor dan Air Hujan 3 2,043,000.00 2.033
c Pemasangan Pipa Air Kotor 4 400,000.00 0.398
d Mesin Pompa 300,000.00 0.299
e Pembuatan Septictank dan Saluran Resapan 75,000.00 0.075
JUMLAH TOTAL 100,477,549.70 100.0
KEMAJUAN MINGGUAN % 5.52 4.34 0.48 15.92 35.67 27.49
KUMULATIF MINGGUAN % 0 5.52 9.86 10.34 26.26 61.93 89.42

BULAN II
KET
3
0.11
0.11
0.07
0.14
0.10
0.52
0.07
0.33
3.90
1.04
0.92
0.39
0.07
2.03
0.40
0.30
0.07
###
10.58
100.00
JADWAL PELAKSANAAN PEKERJAAN
TAHUN : 2019

No Uraian Pekerjaan Jumlah Harga (Rp.) BOBOT % BULAN I BULAN II
KET
1 2 3 4 1 2 3
1 Mobilisasi Peralatan Dan Pekerja 1,000,000.00 0.37 0.37 100
2 Pek. Direksi Keet dan Bangsal Kerja 1,000,000.00 0.37 0.37
3 Air Kerja & Listrik Kerja 750,000.00 0.27 0.27
4 Pek. Pembongkaran, Pembersihan Awal dan Akhir 750,000.00 0.27 0.27
6 Pengukuran & Pemasangan Bowplank 1,000,000.00 0.37 0.37
7 Administrasi Dan Dokumentasi 750,000.00 0.27 0.27
8 Shop Drawing & As Build Drawing 1,500,000.00 0.55 0.55
9 Keselamatan Kerja K3 dan Rambu rambu 750,000.00 0.27 0.27
10 Quantity dan Quality Kontrol 2,000,000.00 0.73 0.73
II LANTAI 1
PEKERJAAN STRUKTUR
2 Pek. Galian Tanah Pondasi 609,840.00 0.22 0.22
3 Pek. Urugan Tanah kembali 1/4 x Galian Pondasi 98,971.95 0.04 0.04
4 Pek. Urugan Pasir di bawah Pondasi t. 5 cm 86,186.27 0.03 0.03
5 Pek. Rabat Lantai Kerja Pondasi (135) 525,789.72 0.19 0.19
6 Pek. Galian Tanah Sloof 20x30 204,372.00 0.07 0.07
7 Pek. Urugan Tanah kembali 1/4 x Galian Sloof 33,154.24 0.01 0.01
8 Pek. Urugan Pasir di bawah Sloof 20x30 t. 5 cm 147,899.89 0.05 0.05
1 Pek. Pondasi Telapak 80x80x30 (K-300) 5,640,526.97 2.06 2.06
2 Pek. Sloof 20 x 30 (K-300) 11,583,965.62 4.24 4.24
3 Pek. Pedestal 35 x 35 (K-300) 7,003,471.03 2.56 2.56
4 Pek. Kolom 35 x 35 (K-300) 19,017,190.23 6.96 6.96
5 Pek. Kolom Pagar Dinding 12 x 12 (K-225) 534,856.20 0.20 0.20
6 Pek. Balok Induk 20 x 40 (K-300) 26,596,697.11 9.73 4.86 4.86
7 Pek. Balok Anak 20 x 30 (K-300) 1,822,817.36 0.67 0.67
8 Pek. Pelat Lantai t. 12 cm (K-300) 40,544,973.96 14.83 7.41 7.41
1 Pek. Pasangan Pagar Dinding 1/2 batu bata (camp 1 4) 11,163,568.00 4.08 4.08
2 Pek. Plesteran Dinding (camp. 15) 8,053,676.80 2.95 2.95
3 Pek. Acian Dinding 4,427,800.00 1.62 1.62
4 Pek. Pengecatan Dinding (Kualitas Baik) 2,858,897.60 1.05 1.05
1 Pek. Plesteran Beton (camp. 15) 6,356,209.54 2.32 2.32
2 Pek. Acian Beton 3,494,556.00 1.28 1.28
E PEKERJAAN ELEKTRIKAL 0.00
1 Pek. Titik Lampu 400,000.00 0.146 0.15
2 Pek. Kabel NYM 3x2.5mm 300,000.00 0.110 0.11
3 Pek. Saklar Ganda 75,000.00 0.027 0.03
5 Klem 6,000.00 0.002 0.002
6 Isolasi 12,000.00 0.004 0.004
III LANTAI 2 0
PEKERJAAN STRUKTUR
1 Pek. Kolom 35 x 35 (K-300) 17,515,814.25 6.41 6.41
2 Pek. Ring Balok 20 x 40 (K-300) 26,596,697.11 9.73 9.73
3 Pek. Ring Balok 20 x 30 (K-300) 1,849,562.91 0.68 0.68
1 Pek. Plesteran Beton (camp 15) 4,045,423.81 1.48 1.48
2 Pek. Acian Beton 2,224,118.00 0.81 0.81
C Pekerjaan Lantai
5 Pek. Lantai Keramik 40 x 40 7,845,375.45 2.87 2.87
D Pekerjaan Atap
1 Pek. Pemasangan Rangka atap baja ringan C-175, 1 C-175,0.7 24,372,499.55 8.91 4.46 4.46
2 Pek. Penutup Atap Spandek Warna 0,30 mm 9,807,656.25 3.59 1.79 1.79
3 Pek. Pemasangan Nok Spandek 1,374,849.00 0.50 0.50
4 Pek. Lisplank GRC 9 mm x 200 mm x 3000 mm 4,178,201.00 1.53 1.53
1 Pek. Kusen Pintu , Jendela dan Ventelase 2,091,260.50 0.76 0.76
2 Pek. Daun Pintu 1,846,325.00 0.68 0.68
3 Pek. Kaca Jendela Dan Kaca Ventelase (kaca Polos t. 5 mm) 372,310.14 0.14 0.14
4 Pek. Kunci Pintu (Kualitas Baik) 250,000.00 0.09 0.09
5 Pek. Engsel Pintu (Kualitas Baik) 390,000.00 0.14 0.14
6 Pek. Engsel Jendela (Kualitas Baik) 260,000.00 0.10 0.10
7 Pek. Grendel Jendela (Kualitas Baik) 70,000.00 0.03 0.03
1 Pek. Titik Lampu 400,000.00 0.15 0.15
2 Pek. Kabel NYM 3x2.5mm 300,000.00 0.11 0.11
3 Pek. Saklar Ganda 75,000.00 0.03 0.03
5 Klem 6,000.00 0.00 0.00
6 Isolasi 12,000.00 0.00 0.004 0
0.00
JUMLAH TOTAL 273,423,889.66 100.00
KEMAJUAN MINGGUAN % 6.30 18.67 12.94 18.10 15.28 15.36 13.36
KUMULATIF MINGGUAN % 0 6.30 24.96 37.91 56.00 71.28 86.64 100.00
Dibuat
CV. AINUL BAHIRA
Dibuat
CV. AINUL BAHIRA
BURHANUDIN ALI
DIREKTUR
RANCANGAN ANGGARAN BIAYA (RAB)
TAHUN : 2019
No Uraian Pekerjaan Satuan Volume
I PEKERJAAN PERSIAPAN 1
1 Mobilisasi Peralatan Dan Pekerja Ls 1
2 Pek. Direksi Keet dan Bangsal Kerja Ls 1
3 Air Kerja & Listrik Kerja Ls 1
4 Pek. Pembongkaran, Pembersihan Awal dan Akhir Ls 1
5 Papan Nama Proyek Ls 1
6 Pengukuran & Pemasangan Bowplank Ls 1
7 Administrasi Dan Dokumentasi Ls 1
8 Shop Drawing & As Build Drawing Ls 1
9 Keselamatan Kerja K3 dan Rambu rambu Ls 1
10 Quantity dan Quality Kontrol Ls 1
II LANTAI 1 1
PEKERJAAN STRUKTUR 1
A Pekerjaan Tanah , Sloof & Pondasi Telapak 1
2 Pek. Galian Tanah Pondasi M3 7.26
3 Pek. Urugan Tanah kembali 1/4 x Galian Pondasi M3 1.815
4 Pek. Urugan Pasir di bawah Pondasi t. 5 cm M3 0.162
5 Pek. Rabat Lantai Kerja Pondasi (135) M3 0.324
6 Pek. Galian Tanah Sloof 20x30 M3 2.433
7 Pek. Urugan Tanah kembali 1/4 x Galian Sloof M3 0.608
8 Pek. Urugan Pasir di bawah Sloof 20x30 t. 5 cm M3 0.278
1 Pek. Pondasi Telapak 80x80x30 (K-300) M3 0.768 ###
Pek. Bekisting M2 3.84
Pek. Besi Beton 1
- Besi BJTS dia. 16 mm Kg 182.632
2 Pek. Sloof 20 x 30 (K-300) M3 1.668 ###
Pek. Bekisting Bata M2 22.24
Pek. Besi Beton 1
- Besi BJTP dia. 8 mm Kg 43.512
3 Pek. Pedestal 35 x 35 (K-300) M3 0.686 ###
Pek Besi Beton 1
4 Pek. Kolom 35 x 35 (K-300) M3 1.862 ###
Pek Besi Beton 1
5 Pek. Kolom Pagar Dinding 12 x 12 (K-225) M3 0.029 ###
Pek Besi Beton 1
- Besi BJTP Dia. 6 mm Kg 2.368
6 Pek. Balok Induk 20 x 40 (K-300) M3 2.704 ###
Pek. Besi Beton 1
7 Pek. Balok Anak 20 x 30 (K-300) M3 0.18 ###
Pek. Besi Beton 1
8 Pek. Pelat Lantai t. 12 cm (K-300) M3 5.004 ###
Pek. Besi Beton 1
PEKERJAAN ARSITEKTUR 1
C Pekerjaan Plesteran, Acian & Pengecetan Pagar Dinding 1
1 Pek. Pasangan Pagar Dinding 1/2 batu bata (camp 1 4) M2 52 ###
2 Pek. Plesteran Dinding (camp. 15) M2 104 ###
3 Pek. Acian Dinding M2 104 ###
4 Pek. Pengecatan Dinding (Kualitas Baik) M2 104
D Pekerjaan Plesteran, Acian & Pengecetan Beton 1
1 Pek. Plesteran Beton (camp. 15) M2 82.08 ###
2 Pek. Acian Beton M2 82.08 ###
3 Pek. Pengecatan Beton (Kualitas Baik) M2 82.08
E PEKERJAAN ELEKTRIKAL 1
1 Pek. Titik Lampu Titik 4
2 Pek. Kabel NYM 3x2.5mm M 30
3 Pek. Saklar Ganda Bh 1
4 Pek. Lampu 18 Led Watt Bh 4
5 Klem Dos 3
6 Isolasi Bh 3
III LANTAI 2 1
PEKERJAAN STRUKTUR 1
A Pekerjaan Beton Bertulang 1
1 Pek. Kolom 35 x 35 (K-300) M3 1.715 ###
Pek Besi Beton 1
2 Pek. Ring Balok 20 x 40 (K-300) M3 2.704 ###
Pek. Besi Beton 1
3 Pek. Ring Balok 20 x 30 (K-300) M3 0.18 ###
Pek. Besi Beton 1
PEKERJAAN ARSITEKTUR 1
B Pekerjaan Plesteran & Acian 1
1 Pek. Plesteran Beton (camp 15) M2 52.24 ###
2 Pek. Acian Beton M2 52.24 ###
3 Pek. Pengecatan Beton (Kualitas Baik) M2 52.24
C Pekerjaan Lantai 1
5 Pek. Lantai Keramik 40 x 40 M2 41.7 ###
D Pekerjaan Atap 1 ###
1 Pek. Pemasangan Rangka atap baja ringan C-175, 1 C-175,0.7 M2 84.844
2 Pek. Penutup Atap Spandek Warna 0,30 mm M2 91.875
3 Pek. Pemasangan Nok Spandek M 13.9
4 Pek. Lisplank GRC 9 mm x 200 mm x 3000 mm M 27.8
E Pekerjaan Pintu & Jendela 1
1 Pek. Kusen Pintu , Jendela dan Ventelase M3 0.206
2 Pek. Daun Pintu M2 3.25
3 Pek. Kaca Jendela Dan Kaca Ventelase (kaca Polos t. 5 mm) M2 3.56
4 Pek. Kunci Pintu (Kualitas Baik) Bh 1
5 Pek. Engsel Pintu (Kualitas Baik) Bh 6
6 Pek. Engsel Jendela (Kualitas Baik) Bh 4
7 Pek. Grendel Jendela (Kualitas Baik) Bh 2
1 Pek. Titik Lampu Titik 4
2 Pek. Kabel NYM 3x2.5mm M 30
3 Pek. Saklar Ganda Bh 1
4 Pek. Lampu 18 Led Watt Bh 5
5 Klem Dos 3
6 Isolasi Bh 3
REKAPITULASI

TAHUN : 2019
No Uraian Pekerjaan Jumlah Harga
I PEKERJAAN PERSIAPAN 10,000,000.00
II LANTAI 1
A Pekerjaan Tanah , Sloof & Pondasi Telapak 1,706,214.07
B Pekerjaan Beton Bertulang 112,744,498.48
C Pekerjaan Plesteran, Acian & Pengecetan Pagar Dinding 26,503,942.40
D Pekerjaan Plesteran, Acian & Pengecetan Beton 12,107,095.49
E PEKERJAAN ELEKTRIKAL 1,793,000.00
III LANTAI 2
Ternate 23 Oktober 2019
A Pekerjaan Beton Bertulang Dibuat 45,962,074.27
CV. AINUL BAHIRA
B Pekerjaan Plesteran & Acian 7,705,588.06
C Pekerjaan Lantai 7,845,375.45
D Pekerjaan Atap 39,733,205.80
E Pekerjaan Pintu & Jendela 5,279,895.64
F PEKERJAAN ELEKTRIKALBURHANUDIN ALI 2,043,000.00

DIREKTUR
JUMLAH 273,423,889.66
PPN 10% 27,342,388.97
PEMBULATAN 300,766,000.00
Terbilang: Tiga Ratus Juta Tujuh Ratus Enam Puluh Enam Ribu Rupiah
PEKERJA
AN
1
PERSIAP
AN
Mobilisasi
Peralatan
Ls 1
Dan
Pekerja
Pek.
Direksi
Keet dan Ls 1
Bangsal
Kerja
Air Kerja
& Listrik Ls 1
Kerja
Pek.
Pembong
karan,
Ls 1
Pembersi
han Awal
dan Akhir
Papan
Nama Ls 1
Proyek
Pengukur
an &
Pemasan Ls 1
gan
Bowplank
Administr
asi Dan
Ls 1
Dokument
asi
Shop
Drawing &
Ls 1
As Build
Drawing
Keselama
tan Kerja
K3 dan Ls 1
Rambu
rambu
Quantity
dan
Ls 1
Quality
Kontrol
LANTAI 1 1
PEKERJA
AN
1
STRUKT
UR
Pekerjaan
Tanah ,
Sloof & 1
Pondasi
Telapak
Pek.
Galian
M3 7.26
Tanah
Pondasi
Pek.
Urugan
Tanah
kembali M3 1.815
1/4 x
Galian
Pondasi
Pek.
Urugan
Pasir di
M3 0.162
bawah
Pondasi t.
5 cm
Pek.
Rabat
Lantai
M3 0.324
Kerja
Pondasi
(135)
Pek.
Galian
Tanah M3 2.433
Sloof
20x30
Pek.
Urugan
Tanah
kembali M3 0.608
1/4 x
Galian
Sloof
Pek.
Urugan
Pasir di
bawah M3 0.278
Sloof
20x30 t. 5
cm
Pekerjaan
Beton 1
Bertulang
Pek.
Pondasi
Telapak M3 0.768
80x80x30
(K-300)
Pek.
M2 3.84
Bekisting
Pek. Besi
1
Beton
- Besi
BJTS dia. Kg 182.632
16 mm
Pek. Sloof
20 x 30 M3 1.668
(K-300)
Pek.
Bekisting M2 22.24
Bata
Pek. Besi
1
Beton
- Besi
BJTP dia. Kg 43.512
8 mm
- Besi
BJTP dia. Kg 34.279
10 mm
- Besi
BJTP dia. Kg 115.865
13 mm
Pek.
Pedestal
M3 0.686
35 x 35
(K-300)
Pek.
M2 7.84
Bekisting
Pek Besi
1
Beton
- Besi
BJTP dia. Kg 31.819
8 mm
- Besi
16 mm
Pek.
Kolom 35
M3 1.862
x 35 (K-
300)
Pek.
M2 21.28
Bekisting
Pek Besi
1
Beton
- Besi
BJTP dia. Kg 86.766
8 mm
- Besi
16 mm
Pek.
Kolom
Pagar
M3 0.029
Dinding
12 x 12
(K-225)
Pek.
M2 0.96
Bekisting
Pek Besi
1
Beton
- Besi
BJTP Dia. Kg 2.368
6 mm
- Besi
BJTP dia. Kg 3.157
8 mm
Pek.
Balok
Induk 20 M3 2.704
x 40 (K-
300)
Pek.
M2 33.8
Bekisting
Pek. Besi
1
Beton
- Besi
BJTP dia. Kg 77.799
8 mm
- Besi
10 mm
- Besi
13 mm
Pek.
Balok
Anak 20 x M3 0.18
30 (K-
300)
Pek.
M2 2.4
Bekisting
Pek. Besi
1
Beton
- Besi
BJTP dia. Kg 4.696
8 mm
- Besi
BJTP dia. Kg 3.699
10 mm
- Besi
BJTP dia. Kg 18.755
13 mm
Pek. Pelat
Lantai t.
M3 5.004
12 cm (K-
300)
Pek.
M2 41.7
Bekisting
Pek. Besi
1
Beton
- Besi
10 mm
PEKERJA
AN
1
ARSITEK
TUR
Pekerjaan
Plesteran,
Acian &
1
Pengecet
an Pagar
Dinding
Pek.
Pasangan
Pagar
Dinding
M2 52
1/2 batu
bata
(camp 1
4)
Pek.
Plesteran
Dinding M2 104
(camp.
15)
Pek.
Acian M2 104
Dinding
Pek.
Pengecat
an
M2 104
Dinding
(Kualitas
Baik)
Pekerjaan
Plesteran,
Acian & 1
Pengecet
an Beton
Pek.
Plesteran
Beton M2 82.08
(camp.
15)
Pek.
Acian M2 82.08
Beton
Pek.
Pengecat
an Beton M2 82.08
(Kualitas
Baik)
PEKERJA
AN
1
ELEKTRI
KAL
Pek. Titik
Titik 4
Lampu
Pek.
Kabel
M 30
NYM
3x2.5mm
Pek.
Saklar Bh 1
Ganda
Pek.
Lampu 18 Bh 4
Led Watt
Klem Dos 3
Isolasi Bh 3
LANTAI 2 1
PEKERJA
AN
1
STRUKT
UR
Pekerjaan
Beton 1
Bertulang
Pek.
Kolom 35
M3 1.715
x 35 (K-
300)
Pek.
M2 19.6
Bekisting
Pek Besi
1
Beton
- Besi
BJTP dia. Kg 79.916
8 mm
- Besi
BJTS dia. Kg 265.16
16 mm
Pek. Ring
Balok 20
M3 2.704
x 40 (K-
300)
Pek.
M2 33.8
Bekisting
Pek. Besi
1
Beton
- Besi
BJTP dia. Kg 77.799
8 mm
- Besi
10 mm
- Besi
13 mm
Pek. Ring
Balok 20
M3 0.18
x 30 (K-
300)
Pek.
M2 2.4
Bekisting
Pek. Besi
1
Beton
- Besi
BJTP dia. Kg 6.077
8 mm
- Besi
BJTP dia. Kg 3.699
10 mm
- Besi
BJTP dia. Kg 18.755
13 mm
PEKERJA
AN
1
ARSITEK
TUR
Pekerjaan
Plesteran 1
& Acian
Pek.
Plesteran
M2 52.24
Beton
(camp 15)
Pek.
Acian M2 52.24
Beton
Pek.
Pengecat
an Beton M2 52.24
(Kualitas
Baik)
Pekerjaan
1
Lantai
Pek.
Lantai
M2 41.7
Keramik
40 x 40
Pekerjaan
1
Atap
Pek.
Pemasan
gan
Rangka
M2 84.844
atap baja
ringan C-
175, 1 C-
175,0.7
Pek.
Penutup
Atap
M2 91.875
Spandek
Warna
0,30 mm
Pek.
Pemasan
M 13.9
gan Nok
Spandek
Pek.
Lisplank
GRC 9
M 27.8
mm x 200
mm x
3000 mm
Pekerjaan
Pintu & 1
Jendela
Pek.
Kusen
Pintu ,
M3 0.206
Jendela
dan
Ventelase
Pek.
Daun M2 3.25
Pintu
Pek. Kaca
Jendela
Dan Kaca
Ventelase M2 3.56
(kaca
Polos t. 5
mm)
Pek.
Kunci
Pintu Bh 1
(Kualitas
Baik)
Pek.
Engsel
Pintu Bh 6
(Kualitas
Baik)
Pek.
Engsel
Jendela Bh 4
(Kualitas
Baik)
Pek.
Grendel
Jendela Bh 2
(Kualitas
Baik)
PEKERJA
AN
1
ELEKTRI
KAL
Pek. Titik
Titik 4
Lampu
Pek.
Kabel
M 30
NYM
3x2.5mm
Pek.
Saklar Bh 1
Ganda
Pek.
Lampu 18 Bh 5
Led Watt
Klem Dos 3
Isolasi Bh 3
KEBUTUHAN PERTANIAN
No Material Satuan Volume Harga Satuan Total Harga

RUMAH DINAS
1 Semen zak 60 80,000 4,800,000
2 Besi 16 staf 31 270,000 8,370,000
3 Besi 10 staf 92.00 100,000 9,200,000
4 Besi 8 staf 55 86,000 4,766,536
5 Besi 13 staf 28 176,000 4,878,458
6 Kawat Bendrat kg 30 15,000 450,000
7 Paku 7 kg 10 20,000 200,000
8 Paku 10 kg 10 20,000 200,000
9 Pasir dam 2 1,600,000 3,200,000
10 Batu Kali dam 650,000 -
11 Kayu Lata 5/5 m3 0.5 2,000,000 1,000,000
12 Katu Lata 5/10 m3 0.5 2,000,000 1,000,000
13 Multipleks 2 cm lmbr 46 200,000 9,200,000
14 Tali Ruki rol 2 150,000 300,000
15 Bata bh 2500 1,500 3,750,000
16 Cat Tembok Catilak Pile 5 800,000 4,000,000
17
18
19
20
21
JUMLAH TOTAL 55,314,993
No Material Satuan Volume Harga Satuan Total Harga

PENGECORAN BETON
1 BETON K300 M3 13 1,300,000 16,733,600
2 BAJARINGAN M2 84.844 300,000 25,453,200
3 PEK. LISTRIK LS 1 10,000,000 10,000,000
4 PEK. KUSEN +ENGSEL LS 1 15,000,000 15,000,000
5
-
-
UPAH -
1 OPERASIONAL BLN 2 10,000,000 20,000,000
2 TUKANG LS 1 40,000,000 40,000,000
3 Pembuatan Direksi Kett ls 1 5,000,000 5,000,000
-
-
-
-
JUMLAH TOTAL 132,186,800
total kerja 187,501,793
profit 84,316,389

Rekap Sabit

Uploaded by

Document Information

Original Title

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

Rekap Sabit

Uploaded by

Copyright:

Available Formats

PEMBAGIAN PHB LANTAI 1 Gedung Kuliah meter pribadi

METER UMUM (Pane l S et) 3

3.500 VA/16 AMPER

JUMLAH BEBAN GRUP LANTAI 1 /PETAK meter pribadi

JUMLAH BEBAN GRUP LANTAI 1/PETAK meter umum

PEKERJAAN : PEMBANGUNAN GEDUNG KULIAH FAKULTAS KEDOKTERAN

JADWAL PELAKSANAAN PEKERJAAN 70HARI KALENDER

LAPORAN KEMAJUAN PEKERJAAN MINGGUAN

PROGRES KEMAJUAN PEKERJAAN

JUMLAH TOTAL : 273,423,889.66 100.00 0 7.93 7.93

Realisasi kemajuan Pekerjaan Mingguan

LAPORAN KEMAJUAN PEKERJAAN MINGGUAN

PROGRES KEMAJUAN PEKERJAAN

JUMLAH TOTAL : 273,423,889.66 100.00 7.93 17.92 25.85

Realisasi kemajuan Pekerjaan Mingguan

LAPORAN KEMAJUAN PEKERJAAN MINGGUAN

PROGRES KEMAJUAN PEKERJAAN

JUMLAH TOTAL : 273,423,889.66 100.00 25.85 12.02 37.87

Realisasi kemajuan Pekerjaan Mingguan

LAPORAN KEMAJUAN PEKERJAAN MINGGUAN

PROGRES KEMAJUAN PEKERJAAN

JUMLAH TOTAL : 273,423,889.66 100.00 37.87 20.46 58.33

Realisasi kemajuan Pekerjaan Mingguan

LAPORAN KEMAJUAN PEKERJAAN BULANAN

PROGRES KEMAJUAN PEKERJAAN

JUMLAH TOTAL : 273,423,889.66 100.00 - 58.33 58.33

Realisasi kemajuan Pekerjaan Bulanan

LAPORAN KEMAJUAN PEKERJAAN MINGGUAN

PROGRES KEMAJUAN PEKERJAAN

JUMLAH TOTAL : 273,423,889.66 100.00 58.33 12.00 70.32

Realisasi kemajuan Pekerjaan Mingguan

LAPORAN KEMAJUAN PEKERJAAN MINGGUAN

PROGRES KEMAJUAN PEKERJAAN

JUMLAH TOTAL : 273,423,889.66 100.00 70.32 14.49 84.82

Realisasi kemajuan Pekerjaan Mingguan

LAPORAN KEMAJUAN PEKERJAAN MINGGUAN

PROGRES KEMAJUAN PEKERJAAN

JUMLAH TOTAL : 273,423,889.66 100.00 84.82 15.18 100.00

Realisasi kemajuan Pekerjaan Mingguan

LAPORAN KEMAJUAN PEKERJAAN BULANAN

PROGRES KEMAJUAN PEKERJAAN

JUMLAH TOTAL : 273,423,889.66 100.00 58.33 41.67 100.00

Realisasi kemajuan Pekerjaan Mingguan

LAPORAN KEMAJUAN PEKERJAAN MINGGUAN

#REF! #REF! KONTRAKTOR : CV.NUSANTARA CIPTA CONSULTAN

TAHUN #REF! TANGGAL : 13 November 2019

JADWAL PELAKSANAAN PEKERJAAN 50 HARI KALENDER

Pek. Direksi Keet dan Bangsal Kerja

PEKERJAAN : Pembangunan Akses Penghubung Gedung Fakultas Ilmu Budaya ke PPs

A.2.3.1.2. Penggalian 1 m3 tanah

JUMLAH TOTAL 84,000.00

A.2.3.1.9. Pengurugan kembali 1 m3 galian tanah

A.2.3.1.11. Pengurugan 1 m3 dengan Tanah urug

A.2.3.1.11. Pengurugan 1 m3 dengan pasir urug

A.4.1.1.1 Membuat 1 m3 beton mutu f’c = 7,4 Mpa (K125)

A.4.1.1.7. Membuat 1 m3 beton mutu f’c = 26 Mpa (K300)

A.4.1.1.7. Membuat 1 m3 beton mutu f’c = 19,3 Mpa (K225)

A.4.1.1.22 Pemasangan Begesting sloff 1 m2

A.4.1.1.22 Pemasangan Begesting balok 1 m2

A.4.1.1.22 Pemasangan Begesting lantai 1 m2

A.4.1.1.17 Pembesian 10 kg dengan besi polos atau besi ulir

A.3.2.1.9. (K3) Pemasangan 1 m3 batu kosong (anstamping)

A.4.2.1.22. (K3) Pemasangan 1 m2 rangka atap baja Ringan + Reng