Escolar Documentos
Profissional Documentos
Cultura Documentos
NO.
ITEM PEKERJAAN
I.
PEKERJAAN PERSIAPAN
2
3
VOLUME
BARU
VOLUME
LAMA
SATU
AN
HARGA SATUAN
1.000
1.000
Ls
Rp
466.460
492.960
m2
Pemasangan Bouwplank
102.440
102.440
m'
492.960
492.960
1.000
1.000
250,000.00 Rp
250,000.00
Rp
4,442.50 Rp
2,189,974.80
Rp
61,525.00 Rp
6,302,621.00
m2
Rp
6,500.00 Rp
3,204,240.00
Ls
Rp
1,500,000.00 Rp
Jumlah I
Rp
1,500,000.00
13,446,835.80
II.
PEKERJAAN TANAH
140.46
175.938
m3
Rp
27,750.00 Rp
4,882,279.50
46.82
55.421
m3
Rp
9,250.00 Rp
512,644.25
38.83
41.460
m3
Rp
89,100.00 Rp
3,694,086.00
Rp
Jumlah II
Rp
Rp
9,089,009.75
III.
Aanstampeng
29.950
19.020
m3
Rp
227,317.50 Rp
4,323,578.85
15.186
15.186
m3
Rp
2,344,550.00 Rp
35,604,336.30
65.78
81.392
m3
Rp
439,500.00 Rp
35,771,784.00
1.075
2.361
m3
Rp
2,646,730.00 Rp
6,248,929.53
2.99
3.732
m3
Rp
2,646,730.00 Rp
9,877,596.36
7.298
7.613
m3
Rp
2,344,550.00 Rp
17,849,059.15
4.752
4.752
m3
Rp
551,812.50 Rp
2,622,213.00
32.75
40.206
m3
Rp
2,344,550.00 Rp
94,264,977.30
0.060
0.060
m3
Rp
5,500,000.00 Rp
Jumlah III
IV.
Rp
Rp
4,262.500
4,646.250
kg
Rp
19,450.00 Rp
Rp
2,240.700
2,240.700
kg
Rp
232.313
29.040
232.313
kg
29.040
m2
59.200
76.800
kg
330,000.00
206,892,474.49
90,369,562.50
-
19,450.00 Rp
43,581,615.00
Rp
29,175.00 Rp
6,777,731.78
Rp
250,000.00 Rp
7,260,000.00
Rp
29,175.00 Rp
Jumlah IV
Rp
Rp
2,240,640.00
150,229,549.28
V.
Pasangan Dinding 1 : 3
10.799
10.799
m2
Rp
66,387.50 Rp
716,918.61
59.396
59.396
m2
Rp
59,725.00 Rp
3,547,426.10
Pasangan Roolag 1 : 6
2.160
2.160
m3
Rp
442,583.33 Rp
955,979.99
Plesteran + acian 1: 3
32.398
32.398
m2
Rp
27,157.50 Rp
879,848.69
219.000
279.000
m2
Rp
66,387.50 Rp
18,522,112.50
118.792
118.792
m2
Rp
23,357.50 Rp
2,774,684.14
Benangan
94.500
94.500
m1
Rp
9,705.00 Rp
917,122.50
Rp
28,314,092.53
Junlah V
VI.
Pasang Keramik Km
Rp
24.500
17.650
m2
Rp
101,552.50 Rp
1,792,401.63
12
11.475
m2
Rp
100,941.10 Rp
1,158,299.12
10.500
10.500
m2
Rp
101,320.70 Rp
1,063,867.35
Rp
212,104.00
3.000
Jumlah VI
VII.
Rp
Rp
4,014,568.10
-
0.217
0.217
m3
Rp
5,571,350.00 Rp
1,208,982.95
1.413
1.413
m2
Rp
437,225.00 Rp
617,798.93
1.478
1.478
m2
Rp
379,830.00 Rp
561,388.74
( satu sisi )
Rp
3.251
3.251
m2
Rp
379,830.00 Rp
1,234,827.33
1.624
1.624
m2
Rp
127,510.00 Rp
207,076.24
3.000
3.000
bh
Rp
198,675.00 Rp
596,025.00
9.000
9.000
bh
Rp
19,867.50 Rp
178,807.50
4.000
4.000
bh
Rp
13,892.50 Rp
55,570.00
2.000
2.000
bh
Rp
14,010.00 Rp
28,020.00
10
2.000
2.000
bh
Rp
14,010.00 Rp
28,020.00
11
2.000
2.000
bh
Rp
18,507.50 Rp
37,015.00
NO.
12
ITEM PEKERJAAN
Kaca 5mm ( Bening )
VOLUME
BARU
2.192
VOLUME
LAMA
2.192
SATU
AN
m2
HARGA SATUAN
Rp
88,107.50 Rp
Jumlah VII
VIII.
Rp
Rp
193,131.64
4,946,663.33
-
432.04
454.062
m2
Rp
200,000.00 Rp
90,812,400.00
65.315
31.770
m2
Rp
175,000.00 Rp
5,559,750.00
23
13.896
m'
Rp
75,080.00 Rp
1,043,311.68
14.400
31.920
m'
Rp
88,520.00 Rp
2,825,558.40
65.315
28.240
m2
Rp
71,812.50 Rp
2,027,985.00
65.315
45.184
m2
Rp
71,812.50 Rp
3,244,776.00
81.331
81.331
m2
Rp
44,995.00 Rp
3,659,488.35
11.000
9.900
m'
Rp
55,370.00 Rp
548,163.00
Bumbungan Galvalume
28.650
Rp
30,000.00
Jumlah VIII
IX.
PEKERJAAN CAT
Rp
Rp
109,721,432.43
-
224.624
224.624
m2
Rp
11,743.75 Rp
2,637,928.10
68.000
68.000
m2
Rp
26,800.00 Rp
1,822,400.00
Cat plafond
50.832
50.832
m2
Rp
11,743.75 Rp
596,958.30
Cat kayu
4.480
4.480
m2
Rp
26,800.00 Rp
120,064.00
Cat genteng
130.130
130.130
m2
Rp
11,860.00 Rp
1,543,341.80
Jumlah IX
Rp
Rp
6,720,692.20
X.
Pasang TL 40 walt
7.000
7.000
bh
Rp
162,105.00 Rp
1,134,735.00
3.000
3.000
bh
Rp
105,265.00 Rp
315,795.00
5.000
5.000
bh
Rp
105,265.00 Rp
526,325.00
1.000
1.000
bh
Rp
108,673.75 Rp
108,673.75
4.000
4.000
bh
Rp
133,305.00 Rp
533,220.00
1.000
1.000
Ls
Rp
2,500,000.00 Rp
2,500,000.00
XI.
1.000
1.000
bh
Rp
563,289.00 Rp
563,289.00
28.650
56.900
m'
Rp
127,000.00 Rp
7,226,300.00
Jumlah X
Rp
4
5
Rp
Rp
5,118,748.75
-
42.000
84.000
m'
Rp
87,929.50 Rp
7,386,078.00
1.000
1.000
Ls
Rp
1,500,000.00 Rp
1,500,000.00
1.000
1.000
Ls
Rp
3,000,000.00 Rp
3,000,000.00
Closet Jongkok
1.000
Rp
250,000.00
1.000
Rp
24,825.00
Floor Drain
1.000
Rp
24,825.00
Jumlah XI
XII.
PEKERJAAN LAIN-LAIN
Rp
Rp
19,675,667.00
-
79.500
70.690
m'
Rp
54,355.00 Rp
3,842,354.95
10.000
10.000
Ls
Rp
175,000.00 Rp
1,750,000.00
1.000
1.000
Ls
Rp 15,000,000.00 Rp
15,000,000.00
Jumlah XII
TOTAL
Rp
20,592,354.95
Rp
578,762,088.59
Rp
250,000.00
Rp
2,072,248.55
Rp
6,302,621.00
Rp
3,204,240.00
Rp
1,500,000.00
Rp
13,329,109.55
Rp
Rp
3,897,765.00
Rp
433,085.00
Rp
3,459,753.00
Rp
7,790,603.00
Rp
Rp
6,808,159.13
Rp
35,604,336.30
Rp
28,910,310.00
Rp
2,845,234.75
Rp
7,913,722.70
Rp
17,110,525.90
Rp
2,622,213.00
Rp
76,784,012.50
Rp
330,000.00
Rp
178,928,514.28
Rp
Rp
Rp
82,905,625.00
-
Rp
43,581,615.00
Rp
6,777,731.78
Rp
7,260,000.00
Rp
1,727,160.00
Rp
142,252,131.78
Rp
Rp
716,918.61
Rp
3,547,426.10
Rp
955,979.99
Rp
879,848.69
Rp
14,538,862.50
Rp
2,774,684.14
Rp
917,122.50
Rp
24,330,842.53
Rp
Rp
2,488,036.25
Rp
1,211,293.20
Rp
1,063,867.35
Rp
636,312.00
Rp
4,763,196.80
Rp
Rp
1,208,982.95
Rp
617,798.93
Rp
561,388.74
Rp
Rp
1,234,827.33
Rp
207,076.24
Rp
596,025.00
Rp
178,807.50
Rp
55,570.00
Rp
28,020.00
Rp
28,020.00
Rp
37,015.00
193,131.64
Rp
4,946,663.33
Rp
Rp
86,408,000.00
Rp
11,430,125.00
Rp
1,726,840.00
Rp
1,274,688.00
Rp
4,690,433.44
Rp
4,690,433.44
Rp
3,659,488.35
Rp
609,070.00
Rp
859,500.00
Rp
114,489,078.22
Rp
Rp
2,637,928.10
Rp
1,822,400.00
Rp
596,958.30
Rp
120,064.00
Rp
1,543,341.80
Rp
6,720,692.20
Rp
Rp
1,134,735.00
Rp
315,795.00
Rp
526,325.00
Rp
108,673.75
Rp
533,220.00
Rp
2,500,000.00
Rp
5,118,748.75
Rp
Rp
563,289.00
Rp
3,638,550.00
Rp
Rp
3,693,039.00
Rp
1,500,000.00
Rp
3,000,000.00
Rp
250,000.00
Rp
24,825.00
Rp
24,825.00
Rp
12,394,878.00
Rp
Rp
4,321,222.50
Rp
1,750,000.00
Rp
15,000,000.00
Rp
21,071,222.50
Rp
536,135,680.93
Jenis Tanaman
Rumput Gajah Mutiara
Pohon Cemara Pelut
Pohon Glodokan
Pohon Serutan / Ehresia (pagar hidup)
Lantana Pagar
Bambu Air
Pohon Putri 3 meter daun
Phom Asam Londo
Pohon Angsana
Pohon Bungur besar
Pohon Cemara kipas
Pohon Kenanga
Pohon Keningar
Pohon Kesemek
Pohon Flamboyan
Pohon Filicium
Pohon Cengkeh
Pohon Gembilina
Pohon Tanjung
Pohon Sonokeling
Pohon Kayu manis
Pohon Katsuba
Pohon Kenari
Pohon Ketapang
Bambu Cina
Pohon Gelodokan Tiang
Pohon Pinus
Pohon Kaya
Pohon Saga
Pohon Talok
Pohon Apel bludru
Pohon Akasia
Pohon Cempaka
Pohon Cendana
Pohon Kayu putih
Pohon Sono kembang
Pohon Suren
Pohon Mindi
Pohon Kasambi
Pohon Kiara payung
Tinggi
2m
2,5 m
3,5 m
3m
3,5 m
2m
3m
2m
3m
3,5 m
2,5 m
3m
3,5 m
3,5 m
3,5 m
3,5 m
2m
2,5 m
3m
3,5 m
2m
3m
3m
3m
2m
3,5 m
1,5 m
1,5 m
3m
3m
3m
2,5 m
2,5 m
3m
Harga
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
20,000.00
77,000.00
85,000.00
9,500.00
11,400.00
5,700.00
150,000.00
85,000.00
60,000.00
650,000.00
150,000.00
250,000.00
55,000.00
65,000.00
100,000.00
150,000.00
85,000.00
125,000.00
125,000.00
125,000.00
125,000.00
50,000.00
75,000.00
285,000.00
20,000.00
150,000.00
100,000.00
800,000.00
460,000.00
650,000.00
250,000.00
180,000.00
150,000.00
275,000.00
210,000.00
125,000.00
105,000.00
55,000.00
105,000.00
150,000.00
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
Puring
Acuba Jepang
Song of India
Daun Mutiara
Pandanus
Taiwan Beauty
Bulu Ayam
Aren / Kawung
Kamboja Jepang
Sedap Malam
Krokot Varigata
Red blood
Irsih
Pohon Sawo kecik
Pohon peredu
0,5 m
1m
3m
1m
2m
2m
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
20,000.00
35,000.00
45,000.00
5,000.00
1,500.00
1,500.00
1,500.00
450,000.00
75,000.00
6,000.00
1,500.00
1,500.00
2,500.00
85,000.00
50,000.00
NAMA PROYEK
Pondok
Bu Sukatun
Hutan Kota
Dinkes
6
7
8
8
9
Tiluk
KONTRAK
NETO
PENGELUARAN
BAHAN
114,352,800
UPAH
73,355,500
LAIN
TOTAL
606,000
188,314,300
393,957,500
1,042,087,600
10,654,500
11,275,000
485,453,850
162,676,250
105,218,146
37,619,000
11,463,000
20,226,000
69,308,000
567,179,460
275,729,420
59,266,250
147,089,000
482,084,670
Mendalan
274,756,365
70,940,000
12,200,000
25,419,500
108,559,500
MTSN. Batu
140,407,274
36,489,750
19,457,500
10,349,000
66,296,250
MTS Komite
59,472,000
10,682,500
Aliyah Batu
8,739,000
24,339,000
27,596,500
13,030,000
20,756,250
10,527,500
15,221,000
46,504,750
5,388,500
2,722,500
507,000
8,618,000
122,815,500
83,506,000
151,611,000
357,932,500
10 KUA
1,375,160,056
73,629,180
11 Islamic Center
12 Check DAM Kedungrejo 15
559,914,080
21,929,500
70,154,500
197,000
33,275,000
40,626,500
15 Ngantang - Tulungrejo
16 Kambal - Sekar
17 Ngantang - Kaumrejo
19 Kelurahan Dadaprejo
40,000
40,000
176,228,509
86,899,800
2,300,000
41,992,500
131,192,300
174,176,292
56,672,000
20,225,000
45,573,000
122,470,000
176,669,056
88,566,000
43,692,500
132,258,500
174,206,583
60,374,000
19,620,000
45,773,000
125,767,000
176,246,765
80,415,000
16,100,000
46,142,000
142,657,000
176,353,674
70,090,000
13,800,000
45,392,500
129,282,500
176,355,456
57,900,000
6,805,000
47,325,000
112,030,000
176,230,728
64,487,000
11,445,000
46,575,000
122,507,000
176,367,037
64,751,625
14,090,000
47,047,000
125,888,625
237,605,456
76,360,000
5,754,500
82,114,500
57,909,092
23,479,500
7,595,000
5,973,000
2,060,000
30 Paud Punten
31 Diknas
32 Perum 2013
31,074,500
360,000
8,393,000
27,170,500
4,355,000
270,000
31,795,500
74,729,456
31,055,750
150,000
3,367,500
34,573,250
34 Paud Bulukerto
57,909,092
8,718,000
3,715,000
440,000
12,873,000
7,805,000
7,805,000
468,000
1,068,000
35 Diknas Tas
36 Diknas Sepatu
37 Renovasi Jl. Sb. Brantas
600,000
1,900,000
3,100,000
5,000,000
SALDO
333,072,456
35,910,146
85,094,790
166,196,865
74,111,024
27,124,430
201,981,580
45,036,209
51,706,292
44,410,556
48,439,583
33,589,765
47,071,174
64,325,456
53,723,728
50,478,412
155,490,956
26,834,592
40,156,206
45,036,092