Beruflich Dokumente
Kultur Dokumente
PAVING
A. Paving Lama = Panjang x Lebar
= 19.500 x 8.000 = 156.000
= 4.000 x 0.500 = 2.000 +
158.000
Paving Baru
B = Panjang x Lebar
= 32.500 x 8.000 = 260.000
= 5.000 x 0.500 = 2.500
= 1.500 x 2.500 = 3.750
= 1.500 x 2.500 = 3.750
C = 9.000 x 12.000 = 108.000 +
378.000
gudang 21.6
356.400
Kanstin =
A = 19.500 x 2.000 = 39.000
0.500 x 2.000 = 1.000
8.000 x 1.000 = 8.000
B = 34.000 x 1.000 = 34.000
0.500 x 2.000 = 1.000
32.000 x 1.000 = 32.000
2.500 x 2.000 = 5.000
1.500 x 2.000 = 3.000
3.000 x 1.000 = 3.000
C = 12.000 x 2.000 = 24.000
9.000 x 1.000 = 9.000 +
159.000
KERAMIK
Page 1 of 221
BACKUP
Total 4.500
Total 25.410
Total 10.000
Page 2 of 221
BACKUP
Total 245.950
Volume = 245.950 - 11.200 = 234.750
MEJA DAPUR
DINDING = 0.800 X 0.600 X 4.000
MEJA = 5.240 X 0.600
-
-
Total 0.405
PEMBESIAN p. Tulangan isi bj jumlah Volume
Total 45.014
BEGESTING pj lb jlh sisi jumlah Volume
= 0.800 0.600 2.000 4.000 3.840
0.800 0.080 1.000 4.000 0.256
= 5.240 0.600 1.000 1.000 3.144
5.240 0.080 1.000 1.000 0.419
Total 7.659
Page 3 of 221
BACKUP
Total 2.744
Page 4 of 221
BACKUP
PEKERJAAN GUDANG
PONDASI BATU BELAH
NO. AS A B C
A = 6.000
B = 6.000
C = 6.000
1 = 3.000 0.600
2 = 3.000 0.600
3 3.000 0.600
21.000 7.800 -
Page 5 of 221
BACKUP
SLOOF
Pj = 28.800 m
X = 0.150 m
Y = 0.200 m
BETON panjang lebar tinggi jumlah Volume
= 28.800 0.150 0.200 1.000 0.864
KP
X = 0.150 X = 0.150
Y = 0.150 Y = 0.150
Tinggi = 3.000 Tinggi = 1.200
Jumlah = 6.000 Jumlah = 3.000
BETON panjang lebar tinggi jumlah Volume
Page 6 of 221
BACKUP
Total 5.177
rINGBALK (11/11)
NO. AS
= 6.000
= 6.000
= 3.000
= 3.000
= 3.000
=
21.000 -
= 21.000 + - = 21.000
Pj = 21.000 m
Page 7 of 221
BACKUP
X = 0.110 m
Y = 0.110 m
BETON panjang lebar tinggi jumlah Volume
= 21.000 0.110 0.110 1.000 0.254
rINGGavel (11/15)
NO. AS
= 2.700
= 2.700
= 2.700
= 2.700
= 2.700
= 2.700
16.200 -
= 16.200 + - = 16.200
Pj = 16.200 m
X = 0.110 m
Y = 0.150 m
BETON panjang lebar tinggi jumlah Volume
= 16.200 0.110 0.150 1.000 0.267
ATAP
gording c 100x50x20.2.3
= panjang bj volume
57.600 4.965 285.984
Page 8 of 221
BACKUP
Usuk + Reng =
Page 9 of 221
BACKUP
Lisplank = 2.700
2.700
2.700
2.700
7.200
7.200
25.200 25.200
DINDING BATA
Pasangan Bata = p tinggi jumlah Volume
= 3.000 2.850 3.000 25.650
= 6.000 2.850 2.000 34.200
= 3.000 1.050 2.000 3.150
Total 63.000
Pengurang lebar tinggi jumlah
P1 1.450 2.150 1.000 3.118
PJ1 0.900 2.150 1.000 1.935
0.750 2.150 1.000 1.613
BV1 0.750 0.550 1.000 0.413
BV1A 0.750 0.550 1.000 0.413
BV2 1.450 0.550 1.000 0.798
-
Balok latay 12.000 0.110 1.000 1.320
Total 9.608
Volume Bata = 63.000 - 9.608 = 53.393
keramik p l
3.000 4.000 = 12.000
3.000 2.000 = 6.000
0.600 6.000 = 3.600
4.200 0.200 = 0.840
22.440
plafon dalam p l
3.000 4.000 = 12.000
3.000 2.000 = 6.000
18.000
plafon luar 22.800 0.750 = 17.100
Page 10 of 221
BACKUP
Page 11 of 221
BACKUP
Page 12 of 221
PEMERINTAH
DINAS KABUPATEN
KESEHATAN BLORA
NO URAIAN JUMLAH
1 2 3
RATNO
Direktur
JADWAL PELAKSANAAN (TIME SCHEDULE)
PERIODE PELAKSANAAN
B
O MINGGU KE
KET.
NO URAIAN PEKERJAAN B 1 2 3 4 5 6 7 8 9 10 11 12
JUMLAH HARGA PROGRES
O
HARI KE (%)
T
% 1-7 8-14 15-21 22-28 29-35 36-42 43-49 50-56 57-63 64-70 71-77 78-84
1 2 3 4
I PEKERJAAN PERSIAPAN
1. Brak Kerja 1.00 Ls
II PEKERJAAN PENUTUP LANTAI DAN DINDING
1. Bongkaran Lantai 1.00 Ls
2. Memasang Lantai granito ex. Lokal 60 x 60 cm 313.68 m2
3. Memasang Lantai keramik 20 x 20 cm 4.50 m2
4. Memasang dinding granito ex. Lokal 60 x 60 cm (Ruang 25.41 m2
Tindakan)
5. Memasang dinding keramik 20 x 25 cm (Tempat Wudhu) 11.25 m2
6. Memasang Hospital Plint (ruang tindakan) 10.00 m1
7. Memasang Plint Kaca 234.75 m1
8. Memasang Plint Aluminium (dinding partisi gipsum) 11.20 m1
III PEKERJAAN MEJA DAPUR
1. Beton K. 225 0.41 m3
2. Pembesian 45.01 kg
3. Begesting 7.66 m2
4. Keramik meja 20 x 20 cm 2.74 m2
5. Keramik dinding 20 x 25 cm 4.61 m2
6. Kitchen Sink 1.00 Unit
1 2 3 4
IV PEKERJAAN PINTU DAN BACKDROOP
a Pekerjaan Pintu
1. Pekerjaan kusen aluminium 4" (powder coating warna putih) 6.85 m1
1 2 3 4
VI.C PEKERJAAN BETON
Sloof S1 (15/20)
1. Pembesian 131.66 kg
2. Begesting 11.52 m2
3. Beton K.225 0.86 m3
Kolom KP 15/15
1. Pembesian 64.92 kg
2. Begesting 5.18 m2
3. Beton K.225 0.46 m3
Balok Latay 11/11
1. Pembesian 25.68 kg
2. Begesting 2.64 m2
3. Beton K.225 0.15 m3
Ringbalk 11/11
1. Pembesian 64.40 kg
2. Begesting 4.62 m2
3. Beton K.225 0.25 m3
Ring Gavel 11/15
1. Pembesian 51.10 kg
2. Begesting 4.86 m2
3. Beton K.225 0.27 m3
VI.D PEKERJAAN DINDING DAN PENYEKAT
1. Pemasangan Dinding bata merah (5x11x22) cm tebal 1/2 53.39 m2
batu dgn campuran 1PPC : 5PP
VI.E PEKERJAAN PLESTERAN dan ACIAN
1. Plesteran dinding bata dalam campuran 1PPC : 5PP 53.39 m2
2. Plesteran dinding bata luar 53.39 m2
3. Plesteran (Sloof+Kolom+balok latay) 23.06 m2
4. Acian 129.84 m2
5. Pekerjaan Sponengan 11.40 m1
VI.F PEKERJAAN PENUTUP LANTAI dan DINDING
1. Rabat beton K. 100 Tb. 5 cm 1.12 m3
2. Memasang Lantai keramik 40x40 cm 22.44 m2
VI.G PEKERJAAN LANGIT-LANGIT (PLAFON)
1 2 3 4
1. Pek. Langit-Langit Gypsum 120 cm x 240 cm (tebal 9 mm) + 18.00 m2
rangka
2. Pek. Langit-Langit Kalsiboard 120 cm x 240 cm (tebal 9 17.10 m2
mm) + rangka
VI.H PEKERJAAN PENGECATAN
1. Pengecatan dinding bata luar sekualitas dulux 53.39 m2
2. Pengecatan dinding bata dalam sekualitas catylac 53.39 m2
3. Pengecatan (Sloof+KP+balok latay+Ringbalk+Ringgavel) 23.06 m2
sekualitas catylac
4. Pengecatan plafon dalam sekualitas catylac 18.00 m2
5. Pengecatan plafon luar sekualitas dulux 17.10 m2
6. Pengecatan Kalsiplank 6.82 m2
VI.I PEKERJAAN ATAP
1. Gording canal dobel C 100x50x20x2,3 285.98 kg
2. Dudukan Gording L 50x50x5 9.07 kg
3. Pengecatan Gording 1.00 Ls
4. Reng dan usuk baja ringan 38.88 m2
5. Atap Genteng Keramik Glazur Sekualitas Kanmuri 38.88 m2
6. Nok Genteng Keramik Glazur Sekualitas Kanmuri 7.20 m1
7. Pemasangan Kalsiplank lb. 25 cm 13.61 m1
VI.I PEKERJAAN PINTU dan JENDELA
Pekerjaan Jendela
1. Pekerjaan kusen aluminium 4" (powder coating warna putih) 9.05 m1
1 2 3 4
4. Pasang kawat harmonika 0.88 m2
6. Pasang engsel pintu 140 mm 9.00 Bh
7. Pasang handle/pegangan pintu 3.00 set
8. Pasang kunci 2.00 Bh
1 2 3 4
VI.J PEKERJAAN INSTALASI LISTRIK
Pek. Instalasi titik Lampu
1. Pasang instalasi titik lampu 4.00 Titik
2. Pasang lampu RM 2 x 18 watt lengkap dengan box armatur 4.00 set
HARGA SATUAN
KODE ANALISA PAJAK 10% TOTAL (Rp)
(Rp)
5 6 7 = (3X6)X10/110 8 = (3X6) + 7
5 6 7 = (3X6)X10/110 8 = (3X6) + 7
A.4.2.1.11 130,935.20
89,690.61 986,596.73
Taksir 25,000.00
12,750.00 140,250.00
Taksir 265,000.00
96,195.00 1,058,145.00
5 6 7 = (3X6)X10/110 8 = (3X6) + 7
- -
- -
A.4.1.1.17.A 14,224.93 187,290.61 2,060,196.66
Hitung A - 02 70,395.49 81,095.60 892,051.65
A.4.1.1.7 1,096,431.50 94,731.68 1,042,048.50
- -
A.4.1.1.17.A 14,224.93 92,344.59 1,015,790.44
Hitung A - 04 72,228.82 37,394.67 411,341.32
A.4.1.1.7 1,096,431.50 49,956.16 549,517.76
- -
A.4.1.1.17.A 14,224.93 36,533.03 401,863.29
Hitung A - 04 72,228.82 19,068.41 209,752.49
A.4.1.1.7 1,096,431.50 15,920.19 175,122.04
- -
A.4.1.1.17.A 14,224.93 91,606.53 1,007,671.84
Hitung A - 04 72,228.82 33,369.71 367,066.86
A.4.1.1.7 1,096,431.50 27,860.32 306,463.57
- -
A.4.1.1.17.A 14,224.93 72,683.70 799,520.65
Hitung A - 04 72,228.82 35,103.21 386,135.27
A.4.1.1.7 1,096,431.50 29,307.61 322,383.76
- -
A.4.4.1.10 97,768.55
522,010.73 5,742,118.04
- -
A.4.4.2.5 52,638.74 281,051.39 3,091,565.32
A.4.4.2.5 52,638.74 281,051.39 3,091,565.32
A.4.4.2.5 52,638.74 121,370.46 1,335,075.05
A.4.4.2.27 30,401.25 394,736.67 4,342,103.37
A.4.4.2.20 49,208.50 56,097.69 617,074.59
- -
A.4.1.1.1 934,929.68 104,899.11 1,153,890.21
A.4.4.3.36.a 163,449.00 366,779.56 4,034,575.12
- -
5 6 7 = (3X6)X10/110 8 = (3X6) + 7
taksir 140,000.00
252,000.00 2,772,000.00
taksir 140,000.00
239,400.00 2,633,400.00
- -
A.4.7.1.10.A 43,468.98 232,091.72 2,553,008.97
A.4.7.1.10.B 23,558.98 125,787.26 1,383,659.83
A.4.7.1.10.B 23,558.98
54,320.52 597,525.69
A.4.7.1.10.B 23,558.98 42,406.16 466,467.71
A.4.7.1.10.A 43,468.98 74,331.95 817,651.42
A.4.7.1.10.A 43,468.98 29,663.23 326,295.51
- -
A.4.2.1.1 31,869.75 911,423.86 10,025,662.44
A.4.2.1.1 31,869.75 28,912.24 318,034.61
taksir 200,000.00 20,000.00 220,000.00
taksir 79,500.00 309,096.00 3,400,056.00
A.4.5.2.2.A 194,722.00 757,079.14 8,327,870.50
A.4.5.2.5.A 206,992.50 149,034.60 1,639,380.60
taksir 75,000.00 102,060.00 1,122,660.00
- -
- -
A.4.2.1.11 130,935.20
118,496.36 1,303,459.92
Taksir 265,000.00
38,756.25 426,318.75
taksir 121,505.00 3,554.02 39,094.23
Taksir 12,500.00 7,500.00 82,500.00
Taksir 20,000.00 12,000.00 132,000.00
Taksir 12,500.00 3,750.00 41,250.00
taksir 30,000.00 9,000.00 99,000.00
- -
A.4.2.1.11 130,935.20
203,604.24 2,239,646.60
Taksir 25,000.00 21,000.00 231,000.00
Taksir 265,000.00
96,460.00 1,061,060.00
5 6 7 = (3X6)X10/110 8 = (3X6) + 7
taksir 121,505.00 10,631.69 116,948.56
Taksir 16,500.00 14,850.00 163,350.00
Taksir 190,000.00 57,000.00 627,000.00
A.4.6.2.2 192,739.25 38,547.85 424,026.35
5 6 7 = (3X6)X10/110 8 = (3X6) + 7
- -
- -
Taksir 175,000.00 70,000.00 770,000.00
Taksir 270,000.00
108,000.00 1,188,000.00
- -
Taksir 180,000.00 36,000.00 396,000.00
Taksir 30,000.00 6,000.00 66,000.00
- -
Taksir 190,000.00 57,000.00 627,000.00
Taksir 30,000.00 9,000.00 99,000.00
- -
- -
Taksir 60,000,000.00
6,000,000.00 66,000,000.00
RATNO
Direktur
HARGA SATUAN
NO. KODE URAIAN PEKERJAAN SAT PEKERJAAN
(Rp)
HARGA SATUAN PEKERJAAN PERSIAPAN
1 Taksir Brak Kerja Ls 750,000.00
2 Taksir Bongkaran Lantai m3 2,000,000.00
Page 29 of 221
HARGA SATUAN
NO. KODE URAIAN PEKERJAAN SAT PEKERJAAN
(Rp)
2 A.4.6.2.17 Pemasangan Kaca tebal 5 mm m2 136,755.85
3 Taksir Pasang engsel jendela 110 mm Bh 12,500.00
4 Taksir Pasang Spring Knif jendela Bh 20,000.00
5 Taksir Pasang hak angin engsel salon Bh 12,500.00
6 Taksir Pasang Rambucis Bh 30,000.00
7 Taksir Pasang engsel pintu 140 mm Bh 16,500.00
8 Taksir Pasang handle/pegangan pintu set 190,000.00
RATN O
Direktur
Page 30 of 221
ANALISA HARGA SATUAN PEKERJAAN
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit
F Harga Satuan Pekerjaan (D+E)
Tenaga
0.2000 OH Pekerja
0.1000 OH Tukang batu
0.0100 OH Kepala Tukang
No. SNI KODE KOEF SAT. URAIAN PAKERJAAN
0.0100 OH Mandor
Bahan
3.2500 Kg Portland Semen
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit
F Harga Satuan Pekerjaan (D+E)
A Tenaga
0.1500 OH Pekerja
0.0750 OH Tukang Kayu
B Bahan
14.5000 Buah Genteng Glazur Sekualitas Kanmuri
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit
A Tenaga
0.4000 OH Pekerja
0.2000 OH Tukang Kayu
B Bahan
5.0000 Buah Genteng Bubung Glazur
8.0000 Kg Portland Semen
D Jumlah A + B + C
E Overhead & Profit
F Harga Satuan Pekerjaan (D+E)
A Tenaga
0.0600 OH Pekerja
B Bahan
1.1500 Kg Besi Profil
0.0430 OH Pekerja
0.0430 OH Tukang Besi
B Bahan
1.1000 m' Profil Allumunium
2.0000 buah Skrup Fixer
D Jumlah A + B + C
E Overhead & Profit (contoh 10%)
F Harga Satuan Pekerjaan (D+E)
No. SNI KODE KOEF SAT. URAIAN PAKERJAAN
A Tenaga
L.01 0.70 OH Pekerja
L.02 0.35 OH Tukang Batu
No. SNI KODE KOEF SAT. URAIAN PAKERJAAN
A Tenaga
0.7000 OH Pekerja
0.3500 OH Tukang Batu
0.0350 OH Kepala Tukang
0.0350 OH Mandor
B Bahan
1.0684 m2 Granito 60 x 60 (lokal)
B Bahan
1.0684 m2 Granito 60 x 60 (lokal)
C PERALATAN
D Jumlah A + B + C
A. TENAGA
Pekerja L.12 OH
Tukang Batu L.15 OH
Kepala Tukang Batu L.02 OH
Mandor L.09 OH
JU
B. BAHAN
Paving Block tb. 8 cm K.300 m2
Pasir Urug m3
JU
C. PERALATAN
JUMLA
D. Jumlah harga tenaga, bahan dan peralatan
E. Overhead & Keuntungan
F. Harga satuan pekerjaan
A. TENAGA
Pekerja L.12 OH
Mandor L.09 OH
JU
B. BAHAN
JU
C. PERALATAN
JUMLA
D. Jumlah harga tenaga, bahan dan peralatan
E. Overhead & Keuntungan
F. Harga satuan pekerjaan
A. TENAGA
Pekerja L.12 OH
Tukang Batu L.15 OH
Kepala Tukang Batu L.02 OH
Mandor L.09 OH
JU
No. SNI KODE KOEF SAT. URAIAN PAKERJAAN
B. BAHAN
JU
C. PERALATAN
JUMLA
D. Jumlah harga tenaga, bahan dan peralatan
E. Overhead & Keuntungan
F. Harga satuan pekerjaan
A. TENAGA
Pekerja L.12 OH
Tukang Batu L.15 OH
Kepala Tukang Batu L.02 OH
Mandor L.09 OH
JU
B. BAHAN
Kanstin Beton (10-18-40) bh
Pasir Urug m3
JU
C. PERALATAN
JUMLA
D. Jumlah harga tenaga, bahan dan peralatan
E. Overhead & Keuntungan
F. Harga satuan pekerjaan
RGA SATUAN PEKERJAAN
HARGA
URAIAN PAKERJAAN BAHAN/UPAH JUMLAH
Rp Rp
53,062.50
68,000.00 51,000.00
82,500.00 2,062.50
53,062.50
10% 5,306.25
58,368.75
17,687.50
10% 1,768.75
19,456.25
38,125.00
68,000.00 34,000.00
82,500.00 4,125.00
HARGA
URAIAN PAKERJAAN BAHAN/UPAH JUMLAH
Rp Rp
38,125.00
10% 3,812.50
41,937.50
21,225.00
68,000.00 20,400.00
82,500.00 825.00
180,000.00
150,000.00 180,000.00
201,225.00
10% 20,122.50
221,347.50
19,062.50
68,000.00 17,000.00
82,500.00 2,062.50
150,000.00
125,000.00 150,000.00
169,062.50
10% 16,906.25
185,968.75
HARGA
URAIAN PAKERJAAN BAHAN/UPAH JUMLAH
Rp Rp
174,375.00
68,000.00 102,000.00
80,000.00 60,000.00
82,500.00 6,187.50
82,500.00 6,187.50
548,720.00
200,000.00 240,000.00
1,350.00 183,600.00
230,000.00 125,120.00
723,095.00
10% 72,309.50
795,404.50
90,675.00
68,000.00 53,040.00
80,000.00 31,200.00
82,500.00 3,217.50
82,500.00 3,217.50
304,800.00
200,000.00 240,000.00
150,000.00 64,800.00
395,475.00
10% 39,547.50
435,022.50
80,000.00 22,000.00
82,500.00 2,310.00
82,500.00 6,847.50
706,578.57
1,350.00 333,450.00
178.57 155,178.57
207.41 207,200.00
50.00 10,750.00
849,936.07
10% 84,993.61
934,929.68
996,755.91
10% 99,675.59
1,096,431.50
HARGA
URAIAN PAKERJAAN BAHAN/UPAH JUMLAH
Rp Rp
1,126.75
68,000.00 476.00
80,000.00 560.00
82,500.00 57.75
82,500.00 33.00
11,805.00
11,000.00 11,550.00
17,000.00 255.00
12,931.75
10% 1,293.18
14,224.93
20,155.90
68,000.00 11,784.40
80,000.00 6,936.00
82,500.00 717.75
82,500.00 717.75
43,840.00
1,800,000.00 41,040.00
17,000.00 1,700.00
11,000.00 1,100.00
63,995.90
10% 6,399.59
70,395.49
20,155.90
68,000.00 11,784.40
80,000.00 6,936.00
82,500.00 717.75
82,500.00 717.75
45,506.67
1,800,000.00 41,040.00
17,000.00 2,266.67
11,000.00 2,200.00
65,662.57
HARGA
URAIAN PAKERJAAN BAHAN/UPAH JUMLAH
Rp Rp
10% 6,566.26
72,228.82
76,725.00
68,000.00 44,880.00
80,000.00 26,400.00
82,500.00 2,722.50
82,500.00 2,722.50
72,483.33
1,800,000.00 -
17,000.00 4,533.33
11,000.00 2,200.00
6,500,000.00 39,000.00
115,000.00 13,416.67
20,000.00 13,333.33
149,208.33
10% 14,920.83
164,129.17
88,880.50
10% 8,888.05
97,768.55
HARGA
URAIAN PAKERJAAN BAHAN/UPAH JUMLAH
Rp Rp
44,735.00
10% 4,473.50
49,208.50
Plesteran 1 Pc : 5 Pp Tebal 15 mm
34,875.00
68,000.00 20,400.00
80,000.00 12,000.00
82,500.00 1,237.50
82,500.00 1,237.50
12,978.40
1,350.00 6,998.40
230,000.00 5,980.00
47,853.40
10% 4,785.34
52,638.74
23,250.00
68,000.00 13,600.00
80,000.00 8,000.00
82,500.00 825.00
HARGA
URAIAN PAKERJAAN BAHAN/UPAH JUMLAH
Rp Rp
82,500.00 825.00
4,387.50
1,350.00 4,387.50
27,637.50
10% 2,763.75
30,401.25
17,520.00
68,000.00 10,200.00
80,000.00 6,000.00
82,500.00 660.00
82,500.00 660.00
159,500.00
11,000.00 159,500.00
177,020.00
10% 17,702.00
194,722.00
HARGA
URAIAN PAKERJAAN BAHAN/UPAH JUMLAH
Rp Rp
45,015.00
68,000.00 27,200.00
80,000.00 16,000.00
82,500.00 1,650.00
82,500.00 165.00
143,160.00
25,000.00 125,000.00
1,350.00 10,800.00
230,000.00 7,360.00
188,175.00
10% 18,817.50
206,992.50
214,925.00
68,000.00 81,600.00
80,000.00 116,000.00
82,500.00 12,375.00
82,500.00 4,950.00
1,264,400.00
950,000.00 1,140,000.00
950,000.00 114,000.00
1,350.00 8,100.00
230,000.00 2,300.00
1,479,325.00
10% 147,932.50
1,627,257.50
9,622.50
68,000.00 4,080.00
80,000.00 4,800.00
82,500.00 495.00
82,500.00 247.50
19,350.00
15,000.00 17,250.00
35,000.00 2,100.00
28,972.50
10% 2,897.25
31,869.75
130,935.20
6,532.00
60,000.00 2,580.00
80,000.00 3,440.00
80,000.00 344.00
80,000.00 168.00
112,500.00
100,000.00 110,000.00
200.00 400.00
35,000.00 2,100.00
119,032.00
10% 11,903.20
130,935.20
HARGA
URAIAN PAKERJAAN BAHAN/UPAH JUMLAH
Rp Rp
175,217.50
10% 17,521.75
192,739.25
14,323.50
68,000.00 1,020.00
80,000.00 12,000.00
82,500.00 1,237.50
82,500.00 66.00
110,000.00
100,000.00 110,000.00
35,000.00 1,750.00
124,323.50
10% 12,432.35
136,755.85
81,375.00
68,000.00 47,600.00
80,000.00 28,000.00
HARGA
URAIAN PAKERJAAN BAHAN/UPAH JUMLAH
Rp Rp
82,500.00 2,887.50
82,500.00 2,887.50
83,590.00
2,200.00 58,300.00
1,350.00 14,040.00
1,800.00 900.00
230,000.00 10,350.00
164,965.00
10% 16,496.50
181,461.50
163,449.00
81,375.00
68,000.00 47,600.00
80,000.00 28,000.00
82,500.00 2,887.50
82,500.00 2,887.50
67,215.00
6,500.00 41,925.00
1,350.00 14,040.00
1,800.00 900.00
230,000.00 10,350.00
148,590.00
10% 14,859.00
163,449.00
HARGA
URAIAN PAKERJAAN BAHAN/UPAH JUMLAH
Rp Rp
81,375.00
68,000.00 47,600.00
80,000.00 28,000.00
82,500.00 2,887.50
82,500.00 2,887.50
149,416.00
115,000.00 122,866.00
1,350.00 13,500.00
230,000.00 10,350.00
1,800.00 2,700.00
230,791.00
10% 23,079.10
253,870.10
118,894.00
10% 11,889.40
130,783.40
HARGA
URAIAN PAKERJAAN BAHAN/UPAH JUMLAH
Rp Rp
75,783.40
16,620.00
68,000.00 6,120.00
80,000.00 7,200.00
82,500.00 2,887.50
82,500.00 412.50
52,274.00
15,000.00 50,000.00
1,350.00 1,539.00
230,000.00 690.00
1,800.00 45.00
68,894.00
10% 6,889.40
75,783.40
68,894.00
10% 6,889.40
75,783.40
HARGA
URAIAN PAKERJAAN BAHAN/UPAH JUMLAH
Rp Rp
192,293.20
104,625.00
68,000.00 61,200.00
80,000.00 36,000.00
82,500.00 3,712.50
82,500.00 3,712.50
70,187.00
2,500.00 50,000.00
1,350.00 12,555.00
230,000.00 4,140.00
1,800.00 3,492.00
174,812.00
10% 17,481.20
192,293.20
149,416.00
115,000.00 122,866.00
1,350.00 13,500.00
230,000.00 10,350.00
1,800.00 2,700.00
256,066.00
10% 25,606.60
281,672.60
HARGA
URAIAN PAKERJAAN BAHAN/UPAH JUMLAH
Rp Rp
7,167.25
68,000.00 1,360.00
80,000.00 5,040.00
82,500.00 519.75
82,500.00 247.50
32,350.00
37,500.00 3,750.00
110,000.00 28,600.00
39,517.25
10% 3,951.73
43,468.98
7,167.25
68,000.00 1,360.00
80,000.00 5,040.00
82,500.00 519.75
82,500.00 247.50
14,250.00
14,000.00 1,400.00
37,500.00 3,750.00
35,000.00 9,100.00
21,417.25
10% 2,141.73
23,558.98
HARGA
URAIAN PAKERJAAN BAHAN/UPAH JUMLAH
Rp Rp
-
JUMLAH HARGA PERALATAN -
(A+B+C) 161,482.25
10.00% x D 16,148.23
(D+E) 177,630.48
-
JUMLAH HARGA PERALATAN -
(A+B+C) 8,357.25
10.00% x D 835.73
(D+E) 9,192.98
-
JUMLAH HARGA PERALATAN -
(A+B+C) 78,232.25
10.00% x D 7,823.23
(D+E) 86,055.48
-
JUMLAH HARGA PERALATAN -
(A+B+C) 54,032.25
10.00% x D 5,403.23
(D+E) 59,435.48
RATNO
Direktur
DAFTAR UPAH PEKERJA
HARGA
NO. JENIS BAHAN SATUAN KET.
(Rp)
1 Pekerja Hr 68,000.00
2 Mandor Hr 82,500.00
3 Tukang Kayu Hr 80,000.00
4 Kepala Tukang Hr 82,500.00
5 Tukang Batu Hr 80,000.00
6 Tukang Besi Hr 80,000.00
7 Tukang Cat Hr 80,000.00
RATNO
Direktur
Page 67 of 221
DAFTAR HARGA BAHAN
HARGA
NO. JENIS BAHAN SATUAN KET.
(Rp)
1 Pasir urug m3 150,000.00
2 Tanah Urug Pilihan m3 125,000.00
3 Batu Belah putih m3 200,000.00
4 Portland Pozzolan Cement / PPC (40 kg) Zak 54,000.00
5 Pasir Pasang m3 230,000.00
6 Pasir beton (Kasar) (ex. Bengawan Solo) m3 250,000.00
7 Kerikil (maksimum 30 mm) m3 280,000.00
8 Air m3 50,000.00
9 Besi Beton (polos/ulir) kg 11,000.00
10 Kawat Beton kg 17,000.00
11 Kayu papan bekisting kelas 3 m3 1,800,000.00
12 Paku Biasa 2" - 5" Kg 17,000.00
13 Minyak Bekisting Ltr 11,000.00
14 Kayu balok klas 3 (Kruing) m3 6,500,000.00
15 Multipleks 120 x 240 tb. 9 mm Lbr 115,000.00
16 Bambu dia 2", pjg 6m Btg 20,000.00
17 Bata lokal bh 500.00
18 Genteng Keramik/Glazur (KIA, M-CLASS, KANMURI) Natural bh 11,000.00
19 Genteng Bubung Keramik/Glazur bh 25,000.00
20 Baja profil " L " atau " C " Kg 15,000.00
21 Meni Besi Kg 35,000.00
22 Profil Allumunium POWDER COATING PUTIH m' 100,000.00
23 Skrup Fixer buah 200.00
24 Sealant kg 35,000.00
25 Kaca tebal 5mm m2 100,000.00
26 Keramik 20 x 20 cm bh 2,200.00
27 Keramik 40 x 40 cm bh 6,500.00
28 Keramik 20 x 25 cm bh 2,500.00
29 Granito 60 x 60 (lokal) m2 115,000.00
30 Portland Pozzolan Cement / PPC - Warna kg 1,800.00
31 Plamir kg 14,000.00
32 Cat Dasar kg 37,500.00
33 Cat Penutup 2 kali (exterior sekualitas DULUX WHEATERSHIELD) kg 110,000.00
34 Cat Penutup 2 kali (interior sekualitas Catylac) kg 35,000.00
35 Hospital Plint Keramik Ukuran 10x30 cm bh 30,000.00
36 Plint Kaca Ukuran 10x30 cm bh 15,000.00
37 Plint Aluminium Ukuran 10x30 cm bh 15,000.00
38 Kunci Tanam Biasa 2 Slag Buah 130,000.00
39 Kitchen Sink bh 950,000.00
40 Paving Block tb. 8 cm K.300 m2 75,000.00
42 Kanstin Beton (10-18-40) bh 16,000.00
RATNO
Direktur
Page 68 of 221
HARGA BAHAN/UPAH JUMLAH
RATNO
Direktur
HARGA BAHAN/UPAH JUMLAH
No. SNI KODE KOEF SAT. URAIAN PEKERJAAN
MINIMUM MINIMUM
Rp Rp
1 A.4.4.3.9.a 1 m2 Pemasangan 1 m2 Lantai Keramik Granito Ex. Lokal (60 cm x 60 cm) 282,642.05
A Tenaga 81,462.50
L.01 0.700 OH Pekerja 68,000.00 47,600.00
L.02 0.350 OH Tukang Batu 80,000.00 28,000.00
L.03 0.035 OH Kepala Tukang 85,000.00 2,975.00
L.04 0.035 OH Mandor 82,500.00 2,887.50
B Bahan 175,484.82
1.07 m2 Granito 60 x 60 (lokal) 124,800.00 133,336.32
D Jumlah A + B + C 256,947.32
RATNO
Direktur
HARGA BAHAN/UPAH JUMLAH
No. SNI KODE KOEF SAT. URAIAN PEKERJAAN
Rp Rp
RATNO
Direktur
Page 71 of 221
HARGA BAHAN/UPAH JUMLAH
No. SNI KODE KOEF SAT. URAIAN PAKERJAAN
Rp Rp
B Bahan 16,250.00
1.15 Kg Besi Profil 12,500.00 14,375.00
A Tenaga 9,637.50
L.01 0.06 OH Pekerja 68,000.00 4,080.00
B Bahan 14,375.00
1.15 kg Besi Baja IWF 12,500.00 14,375.00
C PERALATAN
D Jumlah A + B + C 24,012.50
D Jumlah A + B + C 119,602.75
E Overhead & Profit (contoh 10%) 10% 11,960.28
RATNO
Direktur
Page 72 of 221
HARGA BAHAN/UPAH JUMLAH
No. SNI KODE KOEF SAT. URAIAN PEKERJAAN
Rp Rp
Page 73 of 221
HARGA BAHAN/UPAH JUMLAH
No. SNI KODE KOEF SAT. URAIAN PEKERJAAN
Rp Rp
A Tenaga 311,855.00
L.01 3.200 OH Pekerja 68,000.00 217,600.00
L.02 1.150 OH Tukang Batu 80,000.00 92,000.00
L.03 0.011 OH Kepala Tukang 85,000.00 935.00
L.04 0.016 OH Mandor 82,500.00 1,320.00
B Bahan 245,407.00
70.00 bh Batu Bata 750.00 52,500.00
77.00 kg Semen Portland 1,350.00 103,950.00
0.13 m3 Pasir Pasang 243,300.00 31,629.00
0.09 m3 Pasir Beton Ex Bengawan Solo 270,600.00 24,354.00
0.02 m3 Kerikil 296,700.00 5,934.00
2.60 kg Baja Tulangan 10,400.00 27,040.00
C PERALATAN
D Jumlah A + B + C 557,262.00
E Overhead & Profit (contoh 10%) 10% 55,726.20
F Harga Satuan Pekerjaan (D+E) 612,988.20
Page 74 of 221
HARGA BAHAN/UPAH JUMLAH
No. SNI KODE KOEF SAT. URAIAN PEKERJAAN
Rp Rp
Page 75 of 221
HARGA BAHAN/UPAH JUMLAH
No. SNI KODE KOEF SAT. URAIAN PEKERJAAN
Rp Rp
RATNO
Direktur
Page 76 of 221
HARGA BAHAN/UPAH JUMLAH
A Tenaga 17,497.50
B Bahan 32,500.00
25 Buah Genteng Plentong 1,300.00 32,500.00
C PERALATAN
D Jumlah A + B + C 49,997.50
A Tenaga 17,540.00
B Bahan 112,500.00
C PERALATAN
D Jumlah A + B + C 130,040.00
A Tenaga 17,540.00
B Bahan 42,000.00
C PERALATAN
D Jumlah A + B + C 59,540.00
A Tenaga 17,540.00
L.01 0.15 OH Pekerja 68,000.00 10,200.00
B Bahan 1,416,000.00
C PERALATAN
D Jumlah A + B + C 1,433,540.00
A Tenaga 45,065.00
B Bahan 68,585.60
C PERALATAN
D Jumlah A + B + C 113,650.60
A Tenaga 45,065.00
B Bahan 68,585.60
C PERALATAN
D Jumlah A + B + C 113,650.60
A Tenaga 45,065.00
B Bahan 58,585.60
C PERALATAN
D Jumlah A + B + C 103,650.60
B Bahan 65,520.00
0.6 Lbr Asbes Gelombang 105,000.00 63,000.00
C PERALATAN
D Jumlah A + B + C 82,380.00
E Overhead & Profit (contoh 10%) 10% 8,238.00
A Tenaga 16,292.50
L.01 0.14 OH Pekerja 68,000.00 9,520.00
C PERALATAN
D Jumlah A + B + C 71,012.50
A Tenaga 16,292.50
B Bahan 34,020.00
0.35 Lbr Asbes Gelombang 90,000.00 31,500.00
D Jumlah A + B + C 50,312.50
A Tenaga 16,292.50
B Bahan 35,670.00
C PERALATAN
D Jumlah A + B + C 51,962.50
A Tenaga 23,275.00
L.01 0.2 OH Pekerja 68,000.00 13,600.00
B Bahan 66,474.00
C PERALATAN
D Jumlah A + B + C 89,749.00
A Tenaga 23,275.00
B Bahan 67,900.00
D Jumlah A + B + C 91,175.00
A Tenaga 34,073.00
L.01 0.166 OH Pekerja 68,000.00 11,288.00
L.02 0.25 OH Tukang Kayu 80,000.00 20,000.00
L.03 0.025 OH Kepala Tukang 85,000.00 2,125.00
L.04 0.008 OH Mandor 82,500.00 660.00
B Bahan 55,400.00
C PERALATAN
D Jumlah A + B + C 89,473.00
A Tenaga 46,550.00
L.01 0.4 OH Pekerja 68,000.00 27,200.00
L.02 0.2 OH Tukang Kayu 80,000.00 16,000.00
L.03 0.02 OH Kepala Tukang 85,000.00 1,700.00
L.04 0.02 OH Mandor 82,500.00 1,650.00
B Bahan 93,155.60
C PERALATAN
D Jumlah A + B + C 139,705.60
B Bahan 22,725.00
C PERALATAN
D Jumlah A + B + C 54,072.50
E Overhead & Profit (contoh 10%) 10% 5,407.25
F Harga Satuan Pekerjaan (D+E) 59,479.75
C PERALATAN
D Jumlah A + B + C 46,635.00
E Overhead & Profit (contoh 10%) 10% 4,663.50
F Harga Satuan Pekerjaan (D+E) 51,298.50
RAT N O
Direktur
Page 77 of 221
No. SNI KODE KOEF SAT. URAIAN PAKERJAAN
Page 78 of 221
No. SNI KODE KOEF SAT. URAIAN PAKERJAAN
Page 79 of 221
No. SNI KODE KOEF SAT. URAIAN PAKERJAAN
Page 80 of 221
HARGA BAHAN/UPAH JUMLAH
Rp Rp
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Page 81 of 221
HARGA BAHAN/UPAH JUMLAH
Rp Rp
Err:509
Err:509
68,000.00 4,760.00
80,000.00 5,600.00
Err:509 Err:509
82,500.00 330.00
111,543.75
10,400.00 109,200.00
15,625.00 2,343.75
Err:509
Err:509
Err:509
Page 82 of 221
HARGA BAHAN/UPAH JUMLAH
Rp Rp
Err:509
Err:509
68,000.00 476.00
80,000.00 560.00
Err:509 Err:509
82,500.00 33.00
11,154.38
10,400.00 10,920.00
15,625.00 234.38
Err:509
Err:509
Err:509
RATNO
Direktur
Page 83 of 221
HARGA BAHAN/UPAH JUMLAH
Tenaga Err:509
RATNO
Direktur
Page 84 of 221
HARG
No. SNI KODE KOEF SAT. URAIAN PAKERJAAN
A Tenaga
L.01 0.30 OH Pekerja
L.02 0.1 OH Tukang Batu
L.03 0.01 OH Kepala Tukang
L.04 0.015 OH Mandor
B Bahan
70 Buah Bata Merah 5 x 11 x 22
9.68 Kg Portland Semen
0.045 m3 Pasir Pasang
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%) 10%
F Harga Satuan Pekerjaan (D+E)
Page 85 of 221
HARG
No. SNI KODE KOEF SAT. URAIAN PAKERJAAN
Page 86 of 221
HARG
No. SNI KODE KOEF SAT. URAIAN PAKERJAAN
A. TENAGA
Pekerja L.01 OH 0.1375
Tukang Batu L.02 OH 0.0375
Kepala Tukang L.03 OH 0.0075
Mandor L.04 OH 0.0038
JUMLAH TE
B. BAHAN
Kansteen 40 (10-20-40) bh 2.5000
Pasir Urug m3 0.0050
JUMLAH H
C. PERALATAN
JUMLAH HARGA
D. Jumlah harga tenaga, bahan dan peralatan (A+B+C
E. Overhead & Keuntungan 10.00%
F. Harga satuan pekerjaan (D+E)
Page 87 of 221
HARGA BAHAN/UPAH JUMLAH
Rp Rp
angan Dinding Bata Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Err:509
1SP : 5PP
Err:509
68,000.00 20,400.00
80,000.00 8,000.00
Err:509 Err:509
82,500.00 1,237.50
76,516.50
750.00 52,500.00
1,350.00 13,068.00
243,300.00 10,948.50
Err:509
Err:509
Err:509
Page 88 of 221
HARGA BAHAN/UPAH JUMLAH
Rp Rp
200.00 3,200.00
Err:509
Err:509
Err:509
Err:509
Err:509
68,000.00 34,000.00
80,000.00 40,000.00
Err:509 Err:509
82,500.00 107.25
85,250.00
75,000.00 75,750.00
190,000.00 9,500.00
Err:509
Err:509
Err:509
Page 89 of 221
HARGA BAHAN/UPAH JUMLAH
Rp Rp
68,000.00 9,350.00
80,000.00 3,000.00
Err:509 Err:509
82,500.00 313.50
JUMLAH TENAGA KERJA Err:509
16,000.00 40,000.00
151,400.00 757.00
JUMLAH HARGA BAHAN 40,757.00
-
JUMLAH HARGA PERALATAN -
(A+B+C) Err:509
xD Err:509
(D+E) Err:509
RATNO
Direktur
Page 90 of 221
HARGA BAHAN/UPAH JUMLAH
No. SNI KODE KOEF SAT. URAIAN PAKERJAAN
Rp Rp
III A.3.2.1. HARGA SATUAN PEKERJAAN PONDASI
RATNO
Direktur
Page 91 of 221
HARGA BAHAN/UPAH JUMLAH
No. SNI KODE KOEF SAT. URAIAN PAKERJAAN
Rp Rp
II A.2.3.1 HARGA SATUAN PEKERJAAN TANAH
Page 92 of 221
HARGA BAHAN/UPAH JUMLAH
No. SNI KODE KOEF SAT. URAIAN PAKERJAAN
Rp Rp
L.04 0.05 OH Mandor 82,500.00 4,125.00
B BAHAN
C PERALATAN
D Jumlah A + B + C 38,125.00
E Overhead & Profit (contah 10%) 10% 3,812.50
F Harga Satuan Pekerjaan (D+E) 41,937.50
Page 93 of 221
HARGA BAHAN/UPAH JUMLAH
No. SNI KODE KOEF SAT. URAIAN PAKERJAAN
Rp Rp
RATNO
Direktur
Page 94 of 221
ANALISA DIHITUNG
HARGA
JUMLAH
No. KODE KODE KOEF SAT. URAIAN PEKERJAAN BAHAN/UPAH
Rp Rp
C HITUNG BETON
1 Hitung A - 01 1.0000 m2 Memasang Bekisting untuk Pondasi 70,298.42
A Tenaga 20,177.65
L.01 0.1733 OH Pekerja 68,000.00 11,784.40
L.02 0.0867 OH Tukang Kayu 80,000.00 6,936.00
L.03 0.0087 OH Kepala Tukang 85,000.00 739.50
L.04 0.0087 OH Mandor 82,500.00 717.75
B Bahan 43,730.00
0.0228 m3 Papan Kayu Begisting 1,800,000.00 41,040.00
0.1000 Kg Paku Biasa 2" - 5" 15,800.00 1,580.00
0.1000 Ltr Minyak Bekisting 11,100.00 1,110.00
C PERALATAN
D Jumlah A + B + C 63,907.65
E Overhead & Profit 10% 6,390.77
F Harga Satuan Pekerjaan (D+E) 70,298.42
Page 95 of 221
HARGA
JUMLAH
No. KODE KODE KOEF SAT. URAIAN PEKERJAAN BAHAN/UPAH
Rp Rp
F Harga Satuan Pekerjaan (D+E) 72,098.75
RATNO
Direktur
Page 96 of 221
DAFTAR ANALISA PE K E R JAAN
0 : 0
0 : 0
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contah 10%) 10%
B Bahan
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contah 10%) 10%
Rp Rp
646,521.60
64,652.16
711,173.76
159,827.03
16,062.50
68,000.00 6,800.00
80,000.00 8,000.00
85,000.00 850.00
82,500.00 412.50
129,234.80
6,545,400.00 78,544.80
14,500.00 290.00
HARGA BAHAN/UPAH JUMLAH
Rp Rp
7,200,000.00 50,400.00
145,297.30
14,529.73
159,827.03
2,035,337.70
405,625.00
68,000.00 136,000.00
80,000.00 160,000.00
80,000.00 80,000.00
85,000.00 25,500.00
82,500.00 4,125.00
1,444,682.00
32,000.00 40,000.00
6,545,400.00 1,178,172.00
14,500.00 1,160.00
10,400.00 11,440.00
1,360.00 47,600.00
243,300.00 36,495.00
340,000.00 34,000.00
296,700.00 44,505.00
750.00 22,500.00
20,000.00 5,000.00
25,000.00 5,000.00
73,125.00 5,850.00
60,000.00 9,000.00
17,500.00 -
66,000.00 3,960.00
1,850,307.00
185,030.70
HARGA BAHAN/UPAH JUMLAH
Rp Rp
2,035,337.70
1,986,846.40
249,125.00
68,000.00 68,000.00
80,000.00 160,000.00
85,000.00 17,000.00
82,500.00 4,125.00
1,557,099.00
32,000.00 54,400.00
6,545,400.00 1,374,534.00
14,500.00 4,350.00
1,360.00 14,280.00
340,000.00 10,200.00
296,700.00 14,835.00
53,000.00 79,500.00
20,000.00 5,000.00
1,806,224.00
180,622.40
1,986,846.40
12,017.50
10,925.00
68,000.00 6,800.00
82,500.00 4,125.00
10,925.00
1,092.50
12,017.50
302,765.10
249,125.00
68,000.00 68,000.00
HARGA BAHAN/UPAH JUMLAH
Rp Rp
80,000.00 160,000.00
85,000.00 17,000.00
82,500.00 4,125.00
26,116.00
20,000.00 25,000.00
6,000.00 1,116.00
275,241.00
27,524.10
302,765.10
416,400.16
26,550.00
80,000.00 24,000.00
85,000.00 2,550.00
351,995.60
7,200,000.00 259,200.00
6,545,400.00 91,635.60
14,500.00 1,160.00
378,545.60
37,854.56
416,400.16
1,057,822.70
961,657.00
68,000.00 906,712.00
82,500.00 54,945.00
HARGA BAHAN/UPAH JUMLAH
Rp Rp
961,657.00
96,165.70
1,057,822.70
528,911.35
480,828.50
68,000.00 453,356.00
82,500.00 27,472.50
480,828.50
48,082.85
528,911.35
DAFTAR HARGA SATUAN BAHAN BANGUNAN
HARGA
NO. J E N I S B A H A N SATUAN
(Rp)
BAHAN DASAR
1 Bulat Belah Putih m3 172,400
2 Kerikil Beton ,2/3 m3 296,700
3 Batu bata ex lokal bh 750
4 Expose bh 1,500
5 Pasir Urug m3 151,400
6 Pasir Pasang m3 243,300
7 Pasir Pasang Cukup m3 190,000
8 Beton Kasar Ex.Bengawan Solo m3 270,600
9 Tanah Pilihan (Grosok ) m3 150,000
10 Tanah Pilihan (Merah) m3 50,000
11 Portland Cement Merk I 40 kg zak 54,000
12 Semen warna kg 11,800
BAHAN BESI
1 besi beton ulir kg 10,400
2 Besi Profil L 4 x 0,2 mm kg 12,500
3 BESI PROFIL "L" ATAU "C" kg 12,500
4 KAWAT - Ikat beton/bendrat kg 15,625
BAHAN PIPA
1 Pipa PVC DN 25 ( ¾" ) AW JIS btg 24,300
2 Pipa PVC DN 40 ( 1½" ) btg 35,350
3 Pipa PVC DN 90 ( 3" ) btg 83,250
4 Pipa PVC DN 110 ( 4" ) btg 127,600
BAHAN LANGIT-LANGIT
1 Gypsum tebal 9 mm (Elepant & Jaya Board) lbr 74,000
BAHAN FINISHING
1 Cat dasar kg 38,000
2 Plamur kg 14,000
3 Cat Tembok Baik kg 90,000
4 Menie Besi kg 31,250
5 Lem Aica Aibon kg 32,000
BAHAN KACA
1 Kaca Polos 5 mm m2 89,000
BAHAN SANITAIR
1 KLOSET DUDUK bh 1,400,000
2 KLOSET JONGKOK bh 125,000
3 WASTAFEL GANTUNG BULAT bh 320,000
4 Kran Air bh 18,750
5 Seal tape bh 1,500
6 Floor drain bh 10,000
PAVING BLOCK
1 Paving Block K. 300 ( 8 cm) m2 75,000
2 Kansteen 40 (40 x 20 x 10) bh 16,000
LAIN - LAIN
1 Kusen Almunium 4" Putih m' 100,000
2 Skrup Fixer buah 750
3 Sealant kg 20,000
4 Air m3 50,000
5 Rangka Metal (Hollow 40.40.0,4 mm) m' 6,300
6 Rangka metal stud (MS 100) uk.100x34 mm m1 26,133
7 Rangka U runner (U 100) uk.100x30 mm m1 24,367
8 Paku rivet bh 1,000
9 Plester sambungan gypsum m1 1,000
10 Kompon gypsum kg 3,500
11 Sekrup gypsum bh 200
RATNO
Direktur
Pembangunan Puskesmas
KETERANGAN
panjang 4 m
panjang 4 m
panjang 4 m
panjang 4 m
No Uraian Satuan
1 2 3
1 Pekerja OH
2 Tukang OH
3 Kepala Tukang OH
4 Kepala Tukang Batu OH
5 Kepala Tukang Besi OH
6 Kepala Tukang Cat OH
7 Kepala Tukang Gali OH
8 Kepala Tukang Kayu OH
9 Kepala Tukang Ledeng OH
10 Kepala Tukang Plitur OH
11 Mandor OH
12 Juru ukur OH
13 Pembantu Juru ukur OH
14 Operator OH
15 Pembantu operator/mekanik alat berat OH
16 Mekanik/Teknisi alat berat OH
17 Pembantu mekanik/Teknisi alat berat OH
18 Supir truck OH
19 Supir kendaraan < 2 ton (termasuk sedan) OH
20 Pembantu Sopir/Kenek OH
21 Penjaga malam/Satpam OH
22 Tukang OH
23 Tukang Batu OH
24 Tukang Besi OH
25 Tukang Cat OH
26 Tukang Gali OH
27 Tukang Kayu OH
28 Tukang Las OH
29 Tukang Ledeng OH
30 Tukang Plitur OH
31 Drafter CAD/manual OH
32 Desain Engineer OH
33 Operator komputer/printer/ploter OH
34 Akhli muda OH
35 Akhli madya OH
36 Akhli utama OH
b. SMK / D2
- 3-7 tahun bulan
- 8-11 tahun bulan
- 12-15 tahun bulan
- 16-20 tahun bulan
11 Tenaga Ahli
a. Ahli Muda (S1)
- Pengalaman 1 tahun bulan
- Pengalaman 2 tahun bulan
- Pengalaman 3 tahun bulan
- Pengalaman 4 tahun bulan
b. A h l i
- Pendidikan S1
Pengalaman 5 tahun bulan
Pengalaman 6 tahun bulan
Pengalaman 7 tahun bulan
Pengalaman 8 tahun bulan
- Pendidikan S2
Pengalaman 1 tahun bulan
Pengalaman 2 tahun bulan
Pengalaman 3 tahun bulan
Pengalaman 4 tahun bulan
c. Ahli Utama
- Pendidikan S1
Pengalaman 9 tahun bulan
Pengalaman 10 tahun bulan
Pengalaman 11 tahun bulan
Pengalaman 12 tahun bulan
- Pendidikan S2
Pengalaman 5 tahun bulan
Pengalaman 6 tahun bulan
Pengalaman 7 tahun bulan
Pengalaman 8 tahun bulan
- Pendidikan S3
Pengalaman 1 tahun bulan
Pengalaman 2 tahun bulan
Pengalaman 3 tahun bulan
Pengalaman 4 tahun bulan
d. Ahli Kepala
- Pendidikan S1
Pengalaman 13 tahun bulan
Pengalaman 14 tahun bulan
Pengalaman 15 tahun bulan
Pengalaman 16 tahun bulan
Pengalaman 17 tahun bulan
Pengalaman 18 tahun bulan
Pengalaman 19 tahun bulan
Pengalaman 20 tahun bulan
- Pendidikan S2
Pengalaman 9 tahun bulan
Pengalaman 10 tahun bulan
Pengalaman 11 tahun bulan
Pengalaman 12 tahun bulan
Pengalaman 13 tahun bulan
Pengalaman 14 tahun bulan
Pengalaman 15 tahun bulan
Pengalaman 16 tahun bulan
- Pendidikan S3
Pengalaman 5 tahun bulan
Pengalaman 6 tahun bulan
Pengalaman 7 tahun bulan
Pengalaman 8 tahun bulan
Pengalaman 9 tahun bulan
Pengalaman 10 tahun bulan
Pengalaman 11 tahun bulan
Pengalaman 12 tahun bulan
II BAHAN / MATERIAL
B KELOMPOK KAYU
C KELOMPOK LOGAM
D KELOMPOK PIPA
B. Peralatan Penunjang
1 Bodem buah
2 Bor listrik Sewa-hari
3 Ember buah
4 Gergaji besi (mata gergaji) buah
5 Gunting pemotong baja buah
6 Kamera SLR Sewa-hari
7 Kayu Kasut buah
8 Kayu pemikul + tampar unit
9 Kereta dorong unit
10 Komputer utk drafting CAD sewa-bulan
11 Kotak adukan (dolak kayu) buah
12 Kuas buah
13 Kunci pembengkok tulangan (baja keras) buah
14 Linggis (Baja keras) buah
15 Pahat Beton (baja keras) buah
16 Palu/godam pemecah batu buah
17 Plotter uk. A1/A0 sewa-bulan
18 Scaner A4 sewa-bulan
19 Tang / alat pemotong kawat buah
20 Timbris Sewa-hari
21 Tusuk bambu buah
IV MATERIAL LAIN
V LAIN-LAIN
1 Blue/black print uk A1 lembar
2 Blue/black print uk A2 lembar
3 Blue/black print uk A3 lembar
4 Foto, cuci film selulosa kimia rol
5 Foto printing lembar
6 Foto copy kalkir A1 ke kalkir lembar
7 Foto copy kertas Letter, Legal, A4 lembar
8 Menjilid pakai kertas di lakban A4 buah
9 Menjilid pakai kertas langsung A4 buah
10 Menjilid pakai kertas langsung A4 + laminasi buah
11 Menjilid uk A1 buah
12 Menjilid uk A2 buah
13 Menjilid uk A3 buah
14 Reduksi kalkir A2 ke kertas A4 lembar
15 Reduksi kalkir dari A1 ke A2 lembar
DJOKO NU
Jabatan
Sekda
Asisten
Ka DPU
LAMPIRAN : KEPUTUSAN BUPATI BLORA
NOMOR / / 2016
TANGGAL,
Harga
Satuan Dasar Ket.
( Rp. )
4 5
60,000
78,000
78,000
78,000
78,000
78,000
78,000
78,000
78,000
78,000
78,000
78,000
60,000
78,000
60,000
78,000
75,000
78,000
78,000
60,000
60,000
78,000
78,000
78,000
78,000
78,000
78,000
78,000
78,000
78,000
100,000
200,000
78,000
200,000
280,000
360,000
1,500,000
3,000,000
460,000
300,000
80,000
828,000
250,000
345,000
2,500,000
2,100,000
1,725,000
1,725,000
1,725,000
1,950,000
1,438,100
1,438,100
2,300,000
3,100,000
2,530,000
3,105,000
4,140,000
5,865,000
7,475,000
2,070,000
3,105,000
4,140,000
5,865,000
2,300,000
2,587,500
2,875,000
3,162,500
3,450,000
3,737,500
4,025,000
4,312,500
3,450,000
3,737,500
4,025,000
4,312,500
4,600,000
4,887,500
5,175,000
5,462,500
4,600,000
4,887,500
5,175,000
5,462,500
4,600,000
4,887,500
5,175,000
5,462,500
5,750,000
6,037,500
6,325,000
6,612,500
6,900,000
7,187,500
7,475,000
7,762,500
5,750,000
6,037,500
6,325,000
6,612,500
6,900,000
7,187,500
7,475,000
7,762,500
5,750,000
6,037,500
6,325,000
6,612,500
6,900,000
7,187,500
7,475,000
7,762,500
156,250
200,000
500
50
50,000
66,000
1,500
750
1,200
208,600
208,600
190,000
150,000
4,500
4,000
4,250
120,000
46,350
140,000
120,000
125,000
75,000
120,000
135,000
105,000
100,000
800
8,500
869,000
900,000
958,000
999,000
1,039,000
1,083,000
1,140,000
1,187,000
1,200,000
50,000
65,000
85,000
300,000
360,000
45,000
50,000
120,000
407,600
688,800
45,000
136,000
50,000
105,000
310,000
643,500
830,500
1,012,000
1,452,000
2,233,000
3,267,000
5,808,000
7,931,000
789,800
654,500
1,320,000
2,486,000
3,091,000
4,044,150
6,408,600
8,860,500
1,875,000
2,625,000
3,375,000
1,875,000
2,250,000
313,500
473,000
550,000
825,000
1,413,500
6,000
4,500
3,000
11,000
20,000
10,000
25,000
2,000
2,000
2,000
1,300
1,300
300,000
4,050
7,500
2,400
2,650
3,500
4,050
7,200
14,000
18,750
120,000
120,000
6,000
74,000
6,000
17,500
20,000
22,500
25,000
75,000
100,000
125,000
94,500
126,000
375,000
300,000
900
22,000
100,000
35,000
30,000
60,000
15,500
270,600 *
150,000
340,000
243,300 *
243,300
243,300
151,400
67,500 *
1,350
54,000
68,000
1,250
1,350
11,800
54,000
68,000
68,000
65,000
75,000
16,000
50,000
5,400
1,350
230,100
65,000
100,000
128,000
70,000
100,000
80,000
128,000
150,000
80,000
128,000
75,000
150,000
50,000
120,000
336,000
588,000
491,800
352,300
604,900
236,600
63,000
136,000
141,000
231,000
409,000
70,810,300
79,925,500
86,586,600
95,351,200
99,558,100
172,400
340,000
296,700 *
296,700
296,700
296,700
296,700
296,700
322,800
292,674
289,876
217,083
284,981
150,000
180,100
208,600
296,700
296,700
296,700
296,700
273,300
204,100
204,100
20,000
26,000
20,000
20,000
3,250
115,000
70,250
18,000
24,000
47,500
250,000
6,000
139,100
8,727,200
9,400,000
54,500
7,000,000
6,545,400
6,545,400
9,818,100
6,000,000
6,545,400
6,545,400
7,200,000
7,636,300
7,636,300
1,800,000
1,263,600
135,000
210,000
275,000
450,000
600,000
202,500
9,163,500
7,636,300
7,636,300
7,636,300
6,545,400
350,000
1,800,000
7,636,300
7,636,300
7,636,300
7,200,000
54,500
100,000
112,500
120,000
7,636,300
6,545,400
77,000
115,500
161,200
180,000
18,600
115,500
161,200
50,000
66,000
77,000
200,000
125,000
112,000
67,500
47,500
95,000
50,000
66,000
1,000
135,000
1,800,000
47,500
42,500
70,000
9,381,700
55,000
60,000
7,200,000
30,000
50,000
7,666,800
375,000
468,750
937,500
1,406,250
15,600
60,000
43,300
350,000
400,000
300,000
12,500
10,400
157,000
235,500
392,500
475,000
628,000
15,000
15,000
13,600
13,600
12,500
13,600
13,600
15,000
12,500
12,500
12,500
12,500
12,500
12,500
12,500
31,000
12,500
15,000
16,000
17,000
10,000
12,500
38,000
83,000
148,000
440,000
50,000
103,000
211,000
514,500
2,200
3,200
5,600
8,600
10,500
10,000
10,000
15,000
15,000
17,500
15,000
14,250
12,500
12,500
8,500
15,000
5,000
30,000
36,500
38,500
9,000
18,000
8,000
10,500
8,500
28,000
6,000
17,000
25,000
317,300
353,400
28,000
25,000
2,000
25,000
17,000
28,000
17,000
17,000
17,000
21,000
21,000
30,000
17,000
17,000
15,800
15,800
2,422,000
2,616,000
2,811,000
3,005,000
2,890,000
3,096,000
3,304,000
3,511,000
3,300,000
3,520,000
3,740,000
3,960,000
3,794,000
3,066,000
3,513,000
10,751,000
10,904,000
11,056,000
11,208,000
11,359,000
11,512,000
11,750,000
11,900,000
12,053,000
12,206,000
12,357,000
12,510,000
13,508,000
15,502,000
10,994,000
11,164,000
11,334,000
11,503,000
11,673,000
11,842,000
11,993,000
12,162,000
12,331,000
12,501,000
12,670,000
12,839,000
13,837,000
15,832,000
11,237,000
11,425,000
11,610,000
11,798,000
11,984,000
12,172,000
12,234,000
12,422,000
12,609,000
12,795,000
12,982,000
13,169,000
14,166,000
16,162,000
11,480,000
11,685,000
11,889,000
12,093,000
12,297,000
12,502,000
12,478,000
12,682,000
12,886,000
13,090,000
13,295,000
13,498,000
14,496,000
16,490,000
11,723,000
11,944,000
12,166,000
12,388,000
12,610,000
12,830,000
12,721,000
12,943,000
13,163,000
13,386,000
13,607,000
13,828,000
14,826,000
16,819,000
13,535,000
13,762,000
13,988,000
14,439,000
13,934,000
14,160,000
14,387,000
14,839,000
14,534,000
14,759,000
14,985,000
15,438,000
16,115,000
16,527,000
16,754,000
16,979,000
17,432,000
18,110,000
19,240,000
18,522,000
18,748,000
18,975,000
19,426,000
20,105,000
21,235,000
22,366,000
24,704,000
25,225,000
25,748,000
26,793,000
25,164,000
25,685,000
26,207,000
27,252,000
25,852,000
26,374,000
26,896,000
27,941,000
29,507,000
28,150,000
28,671,000
29,193,000
30,239,000
31,805,000
34,415,000
30,447,000
30,968,000
31,490,000
32,535,000
34,102,000
36,713,000
39,323,000
25,172,000
25,716,000
26,260,000
27,348,000
25,632,000
26,174,000
26,719,000
27,806,000
26,320,000
26,864,000
27,408,000
28,496,000
30,127,000
28,618,000
29,162,000
29,705,000
30,793,000
32,425,000
35,142,000
30,915,000
31,459,000
32,004,000
33,091,000
34,721,000
37,440,000
40,159,000
25,640,000
26,206,000
26,771,000
27,903,000
26,100,000
26,666,000
27,230,000
28,362,000
26,789,000
27,355,000
27,921,000
29,051,000
30,747,000
29,087,000
29,652,000
30,217,000
31,348,000
33,043,000
35,871,000
31,385,000
31,948,000
32,515,000
33,646,000
35,341,000
38,167,000
37,638,000
39,935,000
42,232,000
44,529,000
46,826,000
42,454,000
43,346,000
43,592,000
44,483,000
44,349,000
45,240,000
46,580,000
46,243,000
47,136,000
48,474,000
48,137,000
49,030,000
50,369,000
51,261,000
51,925,000
52,818,000
54,157,000
55,050,000
56,388,000
57,726,000
55,714,000
56,605,000
57,945,000
58,838,000
60,176,000
61,514,000
61,734,000
65,522,000
69,309,000
73,098,000
44,372,000
45,368,000
45,508,000
46,505,000
46,266,000
47,263,000
48,756,000
48,161,000
49,157,000
50,649,000
50,054,000
51,051,000
52,543,000
53,540,000
53,842,000
54,838,000
56,332,000
57,328,000
58,824,000
60,317,000
57,630,000
58,627,000
60,121,000
61,117,000
62,612,000
64,104,000
63,909,000
67,697,000
71,485,000
75,274,000
46,288,000
47,389,000
49,038,000
47,424,000
48,524,000
50,175,000
48,182,000
49,282,000
50,932,000
50,076,000
51,176,000
52,826,000
51,970,000
53,070,000
54,721,000
55,820,000
55,759,000
56,859,000
58,509,000
59,609,000
59,547,000
60,647,000
62,296,000
63,397,000
66,085,000
69,874,000
73,661,000
77,450,000
69,650,000
74,436,000
76,866,000
78,484,000
79,224,000
81,652,000
83,270,000
84,011,000
86,439,000
88,057,000
88,797,000
91,226,000
92,843,000
93,583,000
96,012,000
97,630,000
98,370,000
100,797,000
102,417,000
72,806,000
77,592,000
80,253,000
82,029,000
82,379,000
85,040,000
86,815,000
87,166,000
89,826,000
91,602,000
91,952,000
94,612,000
96,389,000
96,738,000
99,399,000
101,174,000
104,186,000
105,960,000
74,908,000
79,695,000
82,512,000
84,390,000
84,481,000
87,299,000
89,177,000
89,268,000
92,086,000
93,964,000
94,055,000
96,872,000
98,750,000
98,842,000
101,658,000
103,537,000
103,628,000
106,445,000
108,323,000
23,813,000
27,183,000
32,579,000
34,469,000
38,383,000
42,479,000
53,510,000
60,000
51,100
50,800
58,300
43,300
4,800
5,500
6,300
7,000
40,000
45,000
52,000
64,000
21,000
27,000
45,000
21,000
27,000
22,000
26,250
29,000
29,000
35,000
63,000
136,000
189,000
267,000
325,000
630,000
630,000
558,900
724,300
968,100
140,000
27,000
29,000
29,000
29,000
413,250
450,000
36,000
111,750
166,500
234,000
318,750
416,250
540,000
666,000
971,250
1,600
2,900
4,400
8,400
12,400
17,000
27,600
46,500
88,300
152,300
97,600
219,500
390,600
550,000
732,000
940,000
1,730,000
2,585,000
3,460,000
4,320,000
5,190,000
18,700
15,000
19,000
35,000
42,000
81,800
106,700
155,600
750,000
1,500,000
3,250,000
12,400
19,100
30,600
45,000
63,000
94,500
0
197,500
308,000
0
468,000
747,000
0
1,201,000
1,883,000
744,000
6,000
5,000
9,000
12,500
16,000
22,500
29,000
42,000
60,000
96,250
126,000
4,250
4,500
6,250
9,000
10,000
12,500
18,500
22,500
42,500
30,600
63,000
94,500
197,500
308,000
90,000
145,000
26,000
14,000
26,500
750,000
1,500,000
3,250,000
255,000
66,600
35,000
15,000
19,000
22,500
35,000
42,000
49,600
12,500
168,000
217,000
366,500
54,200
1,065,000
1,403,000
26,500
26,500
31,500
165,000
535,000
800,000
215,000
485,000
165,000
700,000
1,175,000
265,000
80,000
900,000
425,000
1,325,000
800,000
425,000
325,000
13,000
15,000
15,000
160,000
52,500
25,000
65,000
25,000
60,000
80,000
6,000,000
12,000,000
24,000,000
325,000,000
500,000,000
750,000,000
1,000,000,000
625,000,000
625,000,000
5,000,000
5,000,000
5,000,000
5,000,000
425,000,000
3,750,000,000
1,170,000,000
3,795,000,000
500,000,000
756,000,000
1,000,000,000
8,000,000
369,360,000
369,360,000
369,360,000
751,680,000
184,680,000
369,360,000
560,000,000
700,000,000
600,000,000
1,125,000,000
2,100,000,000
350,000,000
492,480,000
900,000,000
2,625,000,000
379,080,000
125,000,000
132,600,000
250,000,000
21,750,000
15,090,000,000
29,026,250,000
61,022,500,000
132,250,000
2,550,000,000
511,920,000
226,800,000
120,000,000
5,000,000
3,500,000
12,500,000
20,000,000
8,100,000
90,000,000
5,000,000
8,000,000
15,000,000
21,600,000
140,000,000
262,500,000
367,500,000
490,000,000
875,000,000
1,750,000,000
332,500,000
490,000,000
612,500,000
1,120,000,000
2,100,000,000
324,000,000
50,000,000
62,500,000
125,000,000
250,000,000
375,000,000
15,000,000
19,140,000
181,440,000
398,520,000
427,680,000
324,000,000
22,500,000
2,125,000,000
4,650,000,000
10,500,000,000
184,680,000
369,360,000
560,000,000
700,000,000
1,120,000,000
1,400,000,000
45,000,000
62,500,000
4,320,000
145,800,000
10,000,000
22,500,000
2,125,000,000
4,650,000,000
10,500,000,000
492,480,000
369,360,000
560,000,000
700,000,000
1,120,000,000
1,400,000,000
45,000,000
62,500,000
226,800,000
511,920,000
181,440,000
427,680,000
398,520,000
324,000,000
4,320,000
1,477,440,000
21,600,000
145,800,000
158,760,000
8,100,000
108,000,000
48,600,000
324,000,000
298,080,000
139,320,000
751,680,000
29,160,000
5,391,360,000
189,000,000
324,000,000
492,480,000
2,721,600,000
2,721,600,000
2,721,600,000
234,360,000
129,600,000
10,800,000
46,008,000
492,480,000
46,980,000
46,980,000
35,640,000
14,040,000
438,480,000
5,391,360,000
839,160,000
55,080,000
189,000,000
0
0
12,960,000
4,320,000
145,800,000
10,000,000
2,000
56,000
40,000
16,500
8,250
125,000
155,000
7,400
12,000
3,500 *
52,500
52,500
37,500
90,000
250,000
10,000
25,000 *
75,000 *
75,000
72,000
144,600
270,000
4,200
300,000
3,000
3,500
3,500
3,500
3,500
3,500
65,000
56,000
65,000
73,500
90,000
16,500
40,000
57,520
39,700
8,250
9,000
1,591,300
8,900
9,000
14,300
150,000
200,000
125,000
155,000
7,400
12,000
3,500
13,400
52,500
46,000
35,000
52,500
50,000
37,500
90,000
48,000
22,000
17,500
90,000
65,000
250,000
49,000
28,500
36,000
10,000
25,000
258,200
100
1,032,000
459,000
27,000
15,000
10,000
17,500
15,000
16,500
273,500
425,500
620,500
1,010,000
1,595,000
10,000
36,000
320,000
350,000
380,000
115,000
45,000
372,600
807,300
869,400
931,500
2,025,500
1,490,400
1,242,000
9,800
496,800
80,700
75,000
75,000
60,000
120,500
225,000
3,500
250,000
11,300
11,700
2,500
1,500
3,500
1,850
1,000
500
250
200
120,000
75,000
37,500
29,500
11,100
17,000
15,500
12,500
10,000,000
40,000,000
100,000,000
30,600
30,600
37,500
38,500
37,500
40,000
38,000
135,000
155,000
75,000
1,000,000
16,800
18,600
371,400
496,800
690,000
6,900
13,000
10,500
97,500
138,500
139,000
267,000
255,000
424,000
413,000
5,000
86,000
11,700
22,000
2,500
35,000 *
40,000 *
75,000
90,000
115,000
125,000
6,200
136,600
1,863,000
57,500
1,300
204,900
140,300
219,000
1,639,400
313,500
829,900
92,200
219,000
553,300
313,500
156,800
55,000
31,200
62,500
1,591,600
62,500
17,200
347,400
60,300
61,400
68,300
75,100
100,600
62,100
1,350
40,200
40,200
2,600
22,500
13,000
34,000
130,000
90,000
9,800
50,000
57,500
290,000
410,000
28,500
45,000
16,200
25,400
25,000
3,900
4,000
1,300,000
850,000
162,500
43,500
26,000
37,500
8,500,000
15,500,000
8,500,000
12,500,000
30,000
30,000
30,000
63,000
69,000
250,000
268,000
11,100
15,500
4,000
6,000
35,000
40,000
21,000
7,500
25,000
6,500
9,000
11,500
20,500
29,750
10,000
28,000
25,000
13,500
10,000
13,000
11,000
35,000
1,500
1,000
200
200
50,000
50,000
50,000
85,000
15,000
13,000
12,000
1,200,000
27,500
11,000
20,000
6,000
10,000
2,800,000
8,000,000
438,000
575,000
657,500
1,455,500
1,135,000
1,310,000
1,192,000
1,875,000
1,545,500
1,610,000
2,575,000
2,755,000
22,500
15,000
58,000
215,000
245,000
137,500
1,100,000
275,000
175,000
10,000
90,000
32,000
45,000
140,000
2,600
2,000
1,250
55,000
1,500
6,500
250
7,500
10,000
13,500
17,500
11,500
6,750
16,500
12,500
BUPATI BLORA
DJOKO NUGROHO
PARAF Tanggal
file:///conversion/tmp/scratch/436913527.xlsx
B Bahan
0.04 m3 Kayu Klas II (Kamfer), papan
0.500 kg Lem Kayu
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%) 10%
A Tenaga
L.01 0.700 OH Pekerja
L.02 2.100 OH Tukang Kayu
L.03 0.210 OH Kepala Tukang
L.04 0.035 OH Mandor
B Bahan
0.025 m3 Kayu Klas II (Kamfer), papan
0.030 Kg Paku Biasa 1/2" - 1"
0.500 kg Lem Kayu
1.000 Lbr Plywood tebal 4 mm uk.90x210cm
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%) 10%
A Tenaga
L.01 0.850 OH Pekerja
L.02 2.550 OH Tukang Kayu
L.03 0.255 OH Kepala Tukang
L.04 0.043 OH Mandor
B Bahan
0.025 m3 Kayu Klas II (Kamfer), papan
0.03 Kg Paku Biasa 1/2" - 1"
0.80 kg Lem Kayu
1 Lbr Teakwood (90 x 210) cm x 4 mm
0.5 Lbr Formika
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%) 10%
B Bahan
1.2 m3 Kayu Klas I (jati), balok
15 Kg Besi Strip
5.6 Kg Paku Biasa 2" - 5"
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%) 10%
22 A.4.6.1.22 1 m' Pemasangan Listplank Uk. (3x30)cm Kayu klas I atau klas
A Tenaga
L.01 0.1 OH Pekerja
L.02 0.2 OH Tukang Kayu
L.03 0.02 OH Kepala Tukang
L.04 0.005 OH Mandor
B Bahan
0.011 m3 Kayu klas II (Kamfer), papan
0.05 Kg Paku Biasa 2" - 5"
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%) 10%
B Bahan
1.500 m2 Bilik Bambu
0.014 m3 Kayu Klas III (Meranti)
0.012 Kg Paku Biasa 1/2" - 1"
0.003 m' List Kayu 2/4
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%) 10%
Rp Rp
9,615,065.00
961,506.50
10,576,571.50
asangan Kosen Pintu & Jendela Kayu klas II atau III 12,365,166.00
2,025,750.00
68,000.00 408,000.00
80,000.00 1,440,000.00
85,000.00 153,000.00
82,500.00 24,750.00
9,215,310.00
7,636,300.00 9,163,560.00
15,800.00 19,750.00
32,000.00 32,000.00
11,241,060.00
1,124,106.00
12,365,166.00
Rp Rp
82,500.00 1,485.00
306,242.00
7,636,300.00 305,452.00
15,800.00 790.00
424,452.00
42,445.20
466,897.20
424,452.00
42,445.20
466,897.20
Rp Rp
321,452.00
7,636,300.00 305,452.00
32,000.00 16,000.00
659,077.00
65,907.70
724,984.70
462,971.20
46,297.12
509,268.32
asangan Pintu & Jendela Jalusi Kayu Klas I atau II (jati) 1,080,181.74
337,625.00
68,000.00 68,000.00
80,000.00 240,000.00
85,000.00 25,500.00
82,500.00 4,125.00
644,358.40
9,818,100.00 628,358.40
32,000.00 16,000.00
981,983.40
98,198.34
1,080,181.74
Rp Rp
angan Pintu kayu lapis (Plywood) Rangkap rangka Kayu Klas II (lbr s/d 562,340.90
236,337.50
68,000.00 47,600.00
80,000.00 168,000.00
85,000.00 17,850.00
82,500.00 2,887.50
274,881.50
7,636,300.00 190,907.50
15,800.00 474.00
32,000.00 16,000.00
67,500.00 67,500.00
511,219.00
51,121.90
562,340.90
sangan Pintu Plywood rangkap, rangka expose kayu klas I atau I 604,519.61
270,100.00
68,000.00 54,400.00
80,000.00 192,000.00
85,000.00 20,400.00
82,500.00 3,300.00
279,463.28
7,636,300.00 195,489.28
15,800.00 474.00
32,000.00 16,000.00
67,500.00 67,500.00
549,563.28
54,956.33
604,519.61
Rp Rp
841,458.50
84,145.85
925,604.35
593,087.50
59,308.75
652,396.25
Rp Rp
341,942.50
7,636,300.00 190,907.50
14,500.00 435.00
32,000.00 25,600.00
67,500.00 67,500.00
115,000.00 57,500.00
628,965.00
62,896.50
691,861.50
9,987,630.00
998,763.00
10,986,393.00
Rp Rp
8,098,960.00
6,545,400.00 7,854,480.00
10,400.00 156,000.00
15,800.00 88,480.00
10,361,047.50
1,036,104.75
11,397,152.25
11,951,959.25
2,262,087.50
68,000.00 455,600.00
80,000.00 1,608,000.00
85,000.00 170,850.00
82,500.00 27,637.50
8,603,330.00
7,636,300.00 8,399,930.00
10,400.00 156,000.00
15,800.00 47,400.00
10,865,417.50
1,086,541.75
11,951,959.25
154,411.38
Rp Rp
15,441.14
169,852.52
562,189.80
56,218.98
618,408.78
139,792.18
19,275.00
68,000.00 8,160.00
80,000.00 9,600.00
85,000.00 1,020.00
82,500.00 495.00
107,808.80
7,636,300.00 106,908.20
15,800.00 900.60
127,083.80
12,708.38
139,792.18
Rp Rp
163,696.52
16,369.65
180,066.17
169,396.69
16,939.67
186,336.36
Rp Rp
15,800.00 1,580.00
132,527.98
13,252.80
145,780.78
109,701.80
10,970.18
120,671.98
266,871.40
26,687.14
293,558.54
Rp Rp
413,791.40
41,379.14
455,170.54
430,631.40
43,063.14
473,694.54
305,119.87
202,575.00
68,000.00 40,800.00
80,000.00 144,000.00
Rp Rp
85,000.00 15,300.00
82,500.00 2,475.00
74,806.70
9,818,100.00 68,726.70
15,800.00 1,580.00
30,000.00 4,500.00
277,381.70
27,738.17
305,119.87
69,187.50
6,918.75
76,106.25
Rp Rp
112,786.60
20,000.00 30,000.00
5,900,000.00 82,600.00
14,500.00 174.00
4,200.00 12.60
124,424.10
12,442.41
136,866.51
A Tenaga
L.01 0.03 OH Pekerja
L.02 0.07 OH Tukang Kayu
L.03 0.007 OH Kepala Tukang
L.04 0.004 OH Mandor
B Bahan
1.1 Lbr Plat Asbes
0.01 Kg Paku
C PERALATAN
D Jumlah A + B + C
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%) 10%
B Bahan
5.80 Lbr Akustik
0.05 Kg Paku
C PERALATAN
D Jumlah A + B + C
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%) 10%
B Bahan
0.375 Lbr Tripleks (4 mm)
D Jumlah A + B + C
E Overhead & Profit (contoh 10%) 10%
A Tenaga
L.01 0.8 OH Pekerja
L.02 0.8 OH Tukang Kayu
L.03 0.08 OH Kepala Tukang
L.04 0.04 OH Mandor
B Bahan
0.015 m3 Kayu Jati,Papan
0.01 Kg Paku
C PERALATAN
D Jumlah A + B + C
D Jumlah A + B + C
A Tenaga
L.01 0.5 OH Pekerja
L.02 0.5 OH Tukang Kayu
L.03 0.05 OH Kepala Tukang
L.04 0.025 OH Mandor
B Bahan
3.6 m' Profil Allumunium "T"
0.15 kg Kawat Ø 4 mm
1.05 bh Ramset
1.5 lmb Akuatik 60 x 120 cm
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit (contoh 10%) 10%
Rp Rp
8,565.00
68,000.00 2,040.00
80,000.00 5,600.00
85,000.00 595.00
82,500.00 330.00
17,758.00
16,000.00 17,600.00
15,800.00 158.00
26,323.00
2,632.30
28,955.30
89,391.50
19,275.00
68,000.00 8,160.00
80,000.00 9,600.00
85,000.00 1,020.00
82,500.00 495.00
61,990.00
5,100.00 61,200.00
15,800.00 790.00
81,265.00
8,126.50
89,391.50
101,821.50
19,275.00
68,000.00 8,160.00
80,000.00 9,600.00
Rp Rp
85,000.00 1,020.00
82,500.00 495.00
73,290.00
12,500.00 72,500.00
15,800.00 790.00
92,565.00
9,256.50
101,821.50
81,237.75
16,062.50
68,000.00 6,800.00
80,000.00 8,000.00
85,000.00 850.00
82,500.00 412.50
57,790.00
38,000.00 57,000.00
15,800.00 790.00
73,852.50
7,385.25
81,237.75
80,000.00 8,000.00
85,000.00 850.00
82,500.00 412.50
Rp Rp
25,224.00
66,000.00 24,750.00
15,800.00 474.00
41,286.50
4,128.65
45,415.15
128,500.00
68,000.00 54,400.00
80,000.00 64,000.00
85,000.00 6,800.00
82,500.00 3,300.00
147,429.50
9,818,100.00 147,271.50
15,800.00 158.00
275,929.50
27,592.95
303,522.45
68,000.00 6,800.00
80,000.00 4,000.00
85,000.00 425.00
82,500.00 412.50
30,236.00
74,000.00 26,936.00
30,000.00 3,300.00
41,873.50
Rp Rp
4,187.35
46,060.85
80,312.50
68,000.00 34,000.00
80,000.00 40,000.00
85,000.00 4,250.00
82,500.00 2,062.50
440,550.00
100,000.00 360,000.00
6,500.00 975.00
21,500.00 22,575.00
38,000.00 57,000.00
520,862.50
52,086.25
572,948.75
13,904.55
8,072.50
68,000.00 3,400.00
80,000.00 4,000.00
85,000.00 425.00
82,500.00 247.50
4,568.00
4,200.00 4,410.00
15,800.00 158.00
12,640.50
1,264.05
13,904.55