Professional Documents
Culture Documents
PEKERJAAN
LOKASI
TAHUN
: 2016
NO
URAIAN PEKERJAAN
HARGA
PEKERJAAN PERSIAPAN
Rp
2,510,000.00
GEDUNG A
Rp
71,058,820.63
GEDUNG B
Rp
338,906,280.22
Rp
294,235,510.07
Rp
23,992,127.25
GEDUNG GENSET
Rp
12,351,213.96
GARDU PLN
Rp
4,037,522.27
PEMBERSIHAN AKHIR
Rp
500,000.00
TOTAL
Rp
747,591,474.40
DIBULATKAN
Rp
747,591,000.00
Terbilang : Tujuh Ratus Empat Puluh Tujuh Juta Lima Ratus Sembilan Puluh Satu Ribu Rupiah
Dibuat oleh
NIP.
PEKERJAAN
LOKASI
TAHUN
:
:
No
Uraian
Volume
Satuan
Harga Satuan
Harga
Pembersihan awal
1.00
Ls
Rp
2,010,000.00
Rp
1.00
Ls
Rp
500,000.00
Rp
500,000.00
Rp
2,510,000.00
Sub Total A
B
2,010,000.00
GEDUNG A
LA NTA I 1
a
IRJ/K LINIK
1
157.06
m2
Rp
28,124.00
Rp
4,417,155.44
91.99
m2
Rp
56,865.00
Rp
5,231,011.35
LUA R
1
716.33
m2
Rp
36,415.00
Rp
26,085,156.95
62.83
m2
Rp
56,865.00
Rp
3,572,827.95
Pengecatan besi/kayu
10.03
m2
Rp
37,492.00
Rp
376,044.76
SELA SA R
1
393.85
m2
Rp
28,124.00
Rp
11,076,637.40
190.50
m2
Rp
56,865.00
Rp
10,832,782.50
103.45
m2
Rp
60,414.00
Rp
6,249,828.30
85.82
m2
Rp
37,492.00
Rp
3,217,375.98
Rp
71,058,820.63
II
LA NTA I 2
1
Pengecatan besi/kayu
Sub Total B
GEDUNG B
LA NTA I 1
a
IC U
1
807.64
m2
Rp
28,124.00
Rp
22,713,988.61
304.88
m2
Rp
56,865.00
Rp
17,336,984.14
LOB I
1
111.59
m2
Rp
28,124.00
Rp
3,138,314.86
138.02
Rp
56,865.00
Rp
7,848,507.30
K A MA R MA NDI LOB I
1
83.84
m2
Rp
28,124.00
Rp
2,357,997.16
17.08
Rp
56,865.00
Rp
971,384.99
RA DIOLOGI
1
753.18
m2
Rp
28,124.00
Rp
21,182,546.82
232.83
m2
Rp
56,865.00
Rp
13,240,150.90
LA B
1
744.29
m2
Rp
28,124.00
Rp
20,932,481.71
242.80
m2
Rp
56,865.00
Rp
13,807,043.77
RA MP
1
347.67
Rp
28,124.00
Rp
9,777,803.16
28.86
m2
Rp
56,865.00
Rp
1,641,175.08
LUA R
1
1,397.48
m2
Rp
36,415.00
Rp
50,889,400.25
410.11
m2
Rp
56,865.00
Rp
23,321,064.37
Pengecatan besi/kayu
46.40
Rp
37,492.00
Rp
1,739,628.80
No
Uraian
II
Volume
Satuan
Harga Satuan
LA NTA I 2
a
PRENA TA L
1
587.82
Rp
28,124.00
Rp
16,531,801.87
224.56
m2
Rp
56,865.00
Rp
12,769,666.95
LOB I
1
215.90
m2
Rp
28,124.00
Rp
6,071,960.35
143.71
m2
Rp
56,865.00
Rp
8,172,108.96
K A MA R MA NDI LOB I
1
89.69
m2
Rp
28,124.00
Rp
2,522,340.31
17.04
m2
Rp
56,865.00
Rp
969,218.43
LUA R
1
925.37
m2
Rp
36,415.00
Rp
33,697,308.49
628.94
m2
Rp
56,865.00
Rp
35,764,513.88
123.89
m2
Rp
60,414.00
Rp
7,484,587.76
Pengecatan besi/kayu
107.34
m2
Rp
37,492.00
Rp
4,024,301.30
Rp
338,906,280.22
Sub Total C
D
RUA NG RA WA T INA P
Lantai 1
a
RUA NG LILI
1
1,206.59
m2
Rp
28,124.00
Rp
33,934,065.16
749.90
m2
Rp
56,865.00
Rp
42,643,239.78
1,399.20
m2
Rp
28,124.00
Rp
39,351,100.80
630.11
m2
Rp
56,865.00
Rp
35,831,159.66
LUA R
1
1,347.91
m2
Rp
36,415.00
Rp
49,084,021.02
315.36
m2
Rp
56,865.00
Rp
17,932,684.82
1,446.17
m2
52,662,280.55
II
Lantai 2
a
LUA R
1
Rp
36,415.00
Rp
127.85
m2
Rp
56,865.00
Rp
7,270,190.25
197.43
m2
Rp
60,414.00
Rp
11,927,536.02
Pengecatan besi/kayu
96.00
m2
Rp
37,492.00
Sub Total D
E
450.21
m2
Rp
36,415.00
Rp
16,394,397.15
109.75
m2
Rp
60,414.00
Rp
6,630,436.50
Pengecatan Lisplank
25.80
Rp
37,492.00
Rp
967,293.60
Rp
23,992,127.25
GEDUNG GENSET
1
237.76
m2
Rp
36,415.00
Rp
8,658,030.40
33.90
Rp
60,414.00
Rp
2,048,034.60
Pengecatan besi/kayu
43.88
m2
Rp
37,492.00
Rp
1,645,148.96
Rp
12,351,213.96
GA RDU PLN
1
77.05
Rp
36,415.00
Rp
2,805,775.75
13.14
m2
Rp
60,414.00
Rp
793,839.96
Pengecatan besi/kayu
11.68
m2
Rp
37,492.00
Rp
437,906.56
Rp
4,037,522.27
Sub Total G
H
3,599,232.00
294,235,510.07
Sub Total F
G
Rp
Rp
Sub Total E
F
Harga
Pembersihan Akhir
Rp
500,000.00
Sub Total F
1.00
Ls
Rp
500,000.00
Rp
500,000.00
TOTA L
Rp
747,591,474.40
PEKERJAAN
LOKASI
TAHUN
NO
URAIAN
HARGA
1 m2 Pengecatan tembok lama (1 lps cat dasar, 2 lps cat penutup) setara Vinilex
Rp
15,725.00
1 m2 Pengecatan tembok lama (1 lps cat dasar, 2 lps cat penutup) setara ICI
Rp
28,124.00
1 m2 Pengecatan tembok lama eksterior (1 lps cat dasar, 2 lps cat penutup) setara ICI
Rp
36,415.00
Rp
56,865.00
Rp
60,414.00
Rp
37,492.00
PEKERJAAN
LOKASI
TAHUN
2016
NO.
URAIAN
SATUAN
HARGA
Cat dasar
kg
0.1200 Rp
26,622.75 Rp
3,194.73
kg
0.1800 Rp
27,890.50 Rp
5,020.29
Pekerja biasa
Oh
0.0280 Rp
78,000.00 Rp
2,184.00
Tukang cat
Oh
0.0420 Rp
105,000.00 Rp
4,410.00
Oh
0.0042 Rp
123,000.00 Rp
516.60
Mandor
Oh
0.0025 Rp
160,000.00 Rp
400.00
Jumlah
Rp
15,725.62
Pembulatan
Rp
15,725.00
44,371.25 Rp
5,324.55
1 m2 Pengecatan tembok lama (1 lps cat dasar, 2 lps cat penutup) setara ICI
kg
0.1200 Rp
kg
0.1800 Rp
84,939.25 Rp
15,289.07
Pekerja biasa
Oh
0.0280 Rp
78,000.00 Rp
2,184.00
Tukang cat
Oh
0.0420 Rp
105,000.00 Rp
4,410.00
Oh
0.0042 Rp
123,000.00 Rp
516.60
Oh
0.0025 Rp
Mandor
HARGA SATUAN
1 m2 Pengecatan tembok lama (1 lps cat dasar, 2 lps cat penutup) setara Vinilex
VOLUME
160,000.00 Rp
400.00
Jumlah
Rp
28,124.22
Pembulatan
Rp
28,124.00
1 m2 Pengecatan tembok lama eksterior (1 lps cat dasar, 2 lps cat penutup) setara ICI
Cat dasar ICI eksterior
kg
0.1200 Rp
50,710.00 Rp
6,085.20
kg
0.1800 Rp
126,775.00 Rp
22,819.50
Pekerja biasa
Oh
0.0280 Rp
78,000.00 Rp
2,184.00
Tukang cat
Oh
0.0420 Rp
105,000.00 Rp
4,410.00
Oh
0.0042 Rp
123,000.00 Rp
516.60
Mandor
Oh
0.0025 Rp
160,000.00 Rp
400.00
Jumlah
Rp
36,415.30
Pembulatan
Rp
36,415.00
4,183.58
kg
0.1500 Rp
27,890.50 Rp
bh
0.0100 Rp
29,158.25 Rp
291.58
Pekerja biasa
Oh
0.2000 Rp
78,000.00 Rp
15,600.00
Tukang cat
Oh
0.3000 Rp
105,000.00 Rp
31,500.00
Oh
0.0300 Rp
123,000.00 Rp
3,690.00
Oh
0.0100 Rp
Mandor
160,000.00 Rp
1,600.00
Jumlah
Rp
56,865.16
Pembulatan
Rp
56,865.00
NO.
URAIAN
SATUAN
VOLUME
HARGA SATUAN
HARGA
kg
0.1500 Rp
27,890.50 Rp
4,183.58
bh
0.0100 Rp
29,158.25 Rp
291.58
ls
1.0000 Rp
3,549.70 Rp
3,549.70
Pekerja biasa
Oh
0.2000 Rp
78,000.00 Rp
15,600.00
Tukang cat
Oh
0.3000 Rp
105,000.00 Rp
31,500.00
Oh
0.0300 Rp
123,000.00 Rp
3,690.00
Mandor
Oh
0.0100 Rp
160,000.00 Rp
1,600.00
Jumlah
Rp
60,414.86
Pembulatan
Rp
60,414.00
64,655.25 Rp
19,396.58
kg
0.3000 Rp
Pekerja biasa
Oh
0.1200 Rp
78,000.00 Rp
9,360.00
Tukang cat
Oh
0.0600 Rp
105,000.00 Rp
6,300.00
Oh
0.0120 Rp
123,000.00 Rp
1,476.00
Mandor
Oh
0.0060 Rp
160,000.00 Rp
960.00
Jumlah
Rp
37,492.58
Pembulatan
Rp
37,492.00
No.
Satuan
Harga Satuan
kg
Rp
26,622.75
kg
Rp
27,890.50
kg
Rp
44,371.25
kg
Rp
50,710.00
kg
Rp
126,775.00
kg
Rp
84,939.25
bh
Rp
29,158.25
ls
Rp
3,549.70
8 Cat sieve
kg
Rp
64,655.25
NO
URAIAN
SATUAN
UPAH
KETERANGAN
Mandor
Org/hr
Rp
160,000.00
Org/hr
Rp
123,000.00
Org/hr
Rp
123,000.00
Org/hr
Rp
123,000.00
Org/hr
Rp
123,000.00
Org/hr
Rp
123,000.00
Tukang Batu
Org/hr
Rp
105,000.00
Tukang Kayu
Org/hr
Rp
105,000.00
Tukang Besi/Baja
Org/hr
Rp
105,000.00
10
Tukang Alumunium
Org/hr
Rp
105,000.00
11
Tukang Cat
Org/hr
Rp
105,000.00
12
Tukang Listrik
Org/hr
Rp
105,000.00
13
Tukang Pipa
Org/hr
Rp
105,000.00
14
Tukang Plitur
Org/hr
Rp
105,000.00
15
Tukang Taman
Org/hr
Rp
145,000.00
16
Pembantu Tukang
Org/hr
Rp
90,000.00
17
Pekerja Biasa
Org/hr
Rp
78,000.00
18
Penjaga Malam
Org/hr
Rp
90,000.00
19
Sopir
Org/hr
Rp
123,000.00
20
Operator
Org/hr
Rp
123,000.00
21
Mekanik
Org/hr
Rp
123,000.00
22
Pembantu Sopir
Org/hr
Rp
90,000.00
23
Pembantu Operator
Org/hr
Rp
90,000.00
24
Pembantu Mekanik
Org/hr
Rp
90,000.00