Professional Documents
Culture Documents
CABANG TIMIKA
ELEKTRIKAL
A.10.6 Instalasi Titik nyala lampu 16.00 Ttk Rp 605,245.00
A.10.7 Instalasi Titik StopKontak 4.00 Ttk Rp 644,095.00
A.10.8 Bowlamp 18 Watt, philips 16.00 Bh Rp 172,200.00
NO URAIAN JENIS PEKERJAAN VOL. SAT. HARGA SAT.
JUMLAH
Rp 19,535,836.26
Rp 2,245,144.62
Rp 4,690,362.04
Rp 2,260,569.28
Rp 521,151.34
Rp 9,818,608.99
Rp 32,278,710.61
Rp 9,713,134.75
Rp 22,565,575.87
Rp 96,777,754.92
Rp 9,791,355.38
Rp 18,421,858.81
Rp 32,649,956.68
Rp 5,674,722.04
Rp 13,114,521.64
Rp 8,274,146.15
Rp 8,851,194.21
Rp 69,345,914.03
Rp 20,538,757.05
Rp 21,488,525.48
Rp 5,092,183.76
Rp 313,901.74
Rp 15,718,077.44
Rp 2,654,772.24
Rp 3,539,696.32
Rp 62,805,238.73
Rp 8,607,635.92
Rp 6,066,443.35
Rp 3,833,144.35
Rp 25,502,018.65
Rp 6,612,194.86
Rp 1,186,416.34
Rp 2,780,663.29
JUMLAH
Rp 1,285,704.56
Rp 1,746,017.41
Rp 5,185,000.00
Rp 19,392,042.65
Rp 11,360,134.43
Rp 6,352,165.14
Rp 1,679,743.08
Rp 29,841,213.65
Rp 19,454,356.59
Rp 1,808,346.44
Rp 6,499,978.04
Rp 1,028,973.44
Rp 1,049,559.14
Rp 22,848,343.40
Rp 7,989,286.59
Rp 8,914,415.97
Rp 3,520,838.60
Rp 2,423,802.24
Rp 21,829,411.80
Rp 3,037,666.10
Rp 4,183,088.05
Rp 10,484,123.90
Rp 528,938.75
Rp 615,755.00
Rp 363,292.50
Rp 323,632.50
Rp 447,510.00
Rp 274,875.00
Rp 1,007,265.00
Rp 563,265.00
Rp 2,469,590.00
Rp 1,371,340.00
Rp 558,775.00
Rp 539,475.00
Rp 20,052,349.62
Rp 1,746,017.41
Rp 822,014.12
Rp 446,164.38
Rp 312,753.71
Rp 9,683,920.00
Rp 2,576,380.00
Rp 2,755,200.00
JUMLAH
Rp 415,800.00
Rp 311,300.00
Rp 232,800.00
Rp 750,000.00
KANTOR PERUSAHAAN LISTRIK NEGARA (PLN)
CABANG TIMIKA
RENCANA ANGGARAN DAN BIAYA (RAB)
KEGIATAN : PEMBANGUNAN GEDUNG
PEKERJAAN : B. PEMBANGUNAN RUANG ARSIP
LOKASI : JENDERAL AHMAD YANI-TIMIKA
THN ANGGARAN : 2017
JUMLAH
Rp 21,873,489.12
Rp 2,997,254.58
Rp 3,731,065.11
Rp 1,648,373.87
Rp 414,562.79
Rp 13,082,232.78
Rp 31,439,698.29
Rp 8,428,968.59
Rp 18,849,750.79
Rp 4,160,978.91
Rp 72,822,075.83
Rp 10,958,573.05
Rp 14,654,125.63
Rp 20,168,339.10
Rp 1,336,105.79
Rp 10,432,272.32
Rp 1,636,434.87
Rp 6,750,293.86
Rp 7,639,146.57
Rp 10,205,357.69
Rp 35,977,000.53
Rp 18,485,534.08
Rp 19,340,355.86
Rp 3,021,348.77
Rp 372,495.05
Rp 13,242,800.85
Rp 18,589,485.41
Rp 11,347,467.56
Rp 5,478,391.21
Rp 1,763,626.65
Rp 19,685,200.02
Rp 6,731,136.91
JUMLAH
Rp 7,510,577.28
Rp 3,594,479.29
Rp 1,849,006.53
Rp 24,440,097.95
Rp 2,541,711.72
Rp 2,320,788.53
Rp 9,757,788.92
Rp 4,813,522.53
Rp 1,057,877.50
Rp 1,231,510.00
Rp 485,448.75
Rp 372,925.00
Rp 549,750.00
Rp 839,387.50
Rp 469,387.50
Rp 24,426,072.51
Rp 20,627,225.20
Rp 3,798,847.31
Rp 69,126,800.57
Rp 8,685,246.67
Rp 7,198,813.71
Rp 5,306,751.52
Rp 39,053,115.60
Rp 4,359,131.07
Rp 640,000.00
Rp 2,000,000.00
Rp 1,883,742.00
Rp 12,602,830.00
Rp 6,052,450.00
Rp 2,576,380.00
Rp 1,722,000.00
Rp 207,900.00
Rp 311,300.00
Rp 232,800.00
Rp 1,500,000.00
KANTOR PERUSAHAAN LISTRIK NEGARA (PLN)
CABANG TIMIKA
ELEKTRIKAL
A.10.6 Instalasi Titik nyala lampu 16.00 Ttk Rp 605,245.00
A.10.7 Instalasi Titik StopKontak 4.00 Ttk Rp 644,095.00
A.10.8 Bowlamp 18 Watt, philips 16.00 Bh Rp 172,200.00
A.10.9 Stop kontak, clipsal 4.00 Bh Rp 103,950.00
A.10.10 Saklar ganda 2.00 Bh Rp 155,650.00
A.10.11 Saklar Tunggal 2.00 ls Rp 116,400.00
A.10.12 Ventilator udara/exshous fan 1.00 Unit Rp 750,000.00
NO URAIAN JENIS PEKERJAAN VOL. SAT. HARGA SAT.
B. GEDUNG RUANG ARSIP 48.00 m2 Rp7,158,000.00
B.1 PEKERJAAN TANAH
B.1.1 Pengukuran dan Bouplank 39.60 m Rp 75,695.00
B.1.2 Galian pondasi 32.91 m³ Rp 113,375.00
B.1.3 Urugan bawah pondasi 4.11 m³ Rp 400,710.00
B.1.4 Urugan kembali 10.97 m³ Rp 37,791.67
B.1.5 Urugan Tanah bawah pondasi 44.00 m³ Rp 297,350.00
NO URAIAN JENIS PEKERJAAN VOL. SAT. HARGA SAT.
B.2 PEKERJAAN PONDASI
B.2.1 Pas. Batu kosong 8.98 m³ Rp 939,140.00
B.2.2 Pas. Pondasi batu kali 13.09 m³ Rp 1,440,140.00
B.2.3 Pas. Pondasi Trasram 2.38 m³ Rp 1,751,410.00
JUMLAH
Rp425,006,250.00
Rp 19,535,836.26
Rp 2,245,144.62
Rp 4,690,362.04
Rp 2,260,569.28
Rp 521,151.34
Rp 9,818,608.99
Rp 32,278,710.61
Rp 9,713,134.75
Rp 22,565,575.87
Rp 96,777,754.92
Rp 9,791,355.38
Rp 18,421,858.81
Rp 32,649,956.68
Rp 5,674,722.04
Rp 13,114,521.64
Rp 8,274,146.15
Rp 8,851,194.21
Rp 69,345,914.03
Rp 20,538,757.05
Rp 21,488,525.48
Rp 5,092,183.76
Rp 313,901.74
Rp 15,718,077.44
Rp 2,654,772.24
Rp 3,539,696.32
Rp 62,805,238.73
Rp 8,607,635.92
Rp 6,066,443.35
Rp 3,833,144.35
Rp 25,502,018.65
Rp 6,612,194.86
Rp 1,186,416.34
JUMLAH
Rp 2,780,663.29
Rp 1,285,704.56
Rp 1,746,017.41
Rp 5,185,000.00
JUMLAH
Rp 19,392,042.65
Rp 11,360,134.43
Rp 6,352,165.14
Rp 1,679,743.08
Rp 29,841,213.65
Rp 19,454,356.59
Rp 1,808,346.44
Rp 6,499,978.04
Rp 1,028,973.44
Rp 1,049,559.14
Rp 22,848,343.40
Rp 7,989,286.59
Rp 8,914,415.97
Rp 3,520,838.60
Rp 2,423,802.24
Rp 21,829,411.80
Rp 3,037,666.10
Rp 4,183,088.05
Rp 10,484,123.90
Rp 528,938.75
Rp 615,755.00
Rp 363,292.50
Rp 323,632.50
Rp 447,510.00
Rp 274,875.00
Rp 1,007,265.00
Rp 563,265.00
Rp 2,469,590.00
Rp 1,371,340.00
Rp 558,775.00
Rp 539,475.00
Rp 20,052,349.62
Rp 1,746,017.41
Rp 822,014.12
Rp 446,164.38
Rp 312,753.71
Rp 9,683,920.00
Rp 2,576,380.00
Rp 2,755,200.00
Rp 415,800.00
Rp 311,300.00
Rp 232,800.00
Rp 750,000.00
JUMLAH
Rp343,584,000.00
Rp 21,873,489.12
Rp 2,997,254.58
Rp 3,731,065.11
Rp 1,648,373.87
Rp 414,562.79
Rp 13,082,232.78
JUMLAH
Rp 31,439,698.29
Rp 8,428,968.59
Rp 18,849,750.79
Rp 4,160,978.91
Rp 72,822,075.83
Rp 10,958,573.05
Rp 14,654,125.63
Rp 20,168,339.10
Rp 1,336,105.79
Rp 10,432,272.32
Rp 1,636,434.87
Rp 6,750,293.86
Rp 7,639,146.57
Rp 10,205,357.69
Rp 35,977,000.53
Rp 18,485,534.08
Rp 19,340,355.86
Rp 3,021,348.77
Rp 372,495.05
Rp 13,242,800.85
Rp 18,589,485.41
Rp 11,347,467.56
Rp 5,478,391.21
Rp 1,763,626.65
Rp 19,685,200.02
Rp 6,731,136.91
Rp 7,510,577.28
Rp 3,594,479.29
Rp 1,849,006.53
Rp 24,440,097.95
Rp 2,541,711.72
Rp 2,320,788.53
Rp 9,757,788.92
Rp 4,813,522.53
Rp 1,057,877.50
Rp 1,231,510.00
Rp 485,448.75
Rp 372,925.00
Rp 549,750.00
Rp 839,387.50
Rp 469,387.50
Rp 24,426,072.51
Rp 20,627,225.20
Rp 3,798,847.31
Rp 69,126,800.57
JUMLAH
Rp 8,685,246.67
Rp 7,198,813.71
Rp 5,306,751.52
Rp 39,053,115.60
Rp 4,359,131.07
Rp 640,000.00
Rp 2,000,000.00
Rp 1,883,742.00
Rp 12,602,830.00
Rp 6,052,450.00
Rp 2,576,380.00
Rp 1,722,000.00
Rp 207,900.00
Rp 311,300.00
Rp 232,800.00
Rp 1,500,000.00
KANTOR PERUSAHAAN LISTRIK NEGARA (PLN)
CABANG TIMIKA
REKAPITULASI
KEGIATAN : PEMBANGUNAN GEDUNG
PEKERJAAN : A. PEMBANGUNAN MUSHALLAH
LOKASI : JENDERAL AHMAD YANI-TIMIKA
THN ANGGARAN : 2017
TENAGA
1 Tukang kayu H.O Rp 160,000.00
2 Tukang H.O Rp 160,000.00
3 Kepala tukang kayu H.O Rp 175,000.00
4 Kepala tukang H.O Rp 175,000.00
4 Tukang batu H.O Rp 160,000.00
5 Kepala tukang batu H.O Rp 175,000.00
6 Tukang besi H.O Rp 160,000.00
7 Kepala tukang besi H.O Rp 175,000.00
8 Tukang las H.O Rp 160,000.00
9 Kepala tukang las H.O Rp 175,000.00
10 Tukang cat H.O Rp 160,000.00
11 Kepala tukang cat H.O Rp 175,000.00
12 Tukang plitur H.O Rp 160,000.00
13 Kepala tukang plitur H.O Rp 175,000.00
14 Tukang bor H.O Rp 160,000.00
15 Kepala tukang bor H.O Rp 175,000.00
16 Tukang listrik H.O Rp 160,000.00
17 Pengawas H.O Rp 208,333.33
18 Mekanik H.O Rp 160,000.00
19 Asisten Ahli Ukur H.O Rp 160,000.00
20 Tukanng pipa ledeng H.O Rp 175,000.00
21 Tukang gali H.O Rp 160,000.00
22 Pekerja/Kenek H.O Rp 145,000.00
23 Mandor/Pengawas H.O Rp 185,000.00
CAT
Cat dasar bagian Dalam Rp 35,000.00
Cat dasar bagian Luar Rp 60,000.00
Jotun Jotashield Primer 07 Ltr Rp 75,000.00
Cat Finishing bagian Dalam Rp 45,000.00
Cat Finishing bagian Luar Rp 85,000.00
Cat Finishing bagian Luar (jotun) Ltr Rp 135,000.00
Cat Meni (Cat Dasar) Rp 35,000.00
8 Meni besi Kg Rp 64,000.00
9 Meni Kayu Kg Rp 64,000.00
10 Cat Minyak Kg Rp 94,000.00
11 Cat kayu se kualitas Avian Kg Rp 94,000.00
12 Cat tembok Kg Rp 23,000.00
13 Cat tembok/cat emulsi dasar minyak Express Kg Rp 16,500.00
14 Cat tembok/cat polivynyl aSetat Dulux Kg Rp 80,000.00
15 Cat tembok/cat kilap/cat acrilyc Dulux Kg Rp 70,000.00
16 Cat ICI Catylac Kg Rp 24,000.00
17 Cat tembok se kualitas Vinilex Kg Rp 38,800.00
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN
18 Cat Sintex Kg Rp 15,000.00
19 Cat dasar meni besi type A Kg Rp 22,000.00
20 Cat dasar meni kayu Jago Kg Rp 24,000.00
#REF! Cat tembok Interior Kg Rp 80,000.00
#REF! Cat tembok exnterior kg Rp 100,000.00
21 Cat duco Kg Rp 120,000.00
22 Cat genteng air ICI weathershield Kg Rp 84,000.00
23 Cat dasar undercoat / alkali resisiting primer Kg Rp 54,400.00
24 Cat dinding weathershield Dulux Kg Rp 100,000.00
25 Dempul kayu typa A (putih) Jago Kg Rp 24,000.00
Dempul Kg Rp 58,000.00
26 Dempul lilin / kayu Bj Rp 18,000.00
27 Plamur Kg Rp 41,000.00
28 Plamur kayu Jago Kg Rp 24,000.00
29 Plamur tembok MATEX Kg Rp 36,000.00
30 Plamur jenis sirlak kuning Ltr Rp 35,000.00
31 Sirlak putih batangan Kg Rp 130,000.00
32 Sirlak kuning serbuk Kg Rp 130,000.00
33 Oker kuning Kg Rp 24,000.00
34 Oker hitam Kg Rp 19,000.00
35 Oker pewarna politur merah / coklat Bks Rp 2,400.00
36 Kalkarium Kg Rp 10,000.00
37 Politur jadi Ltr Rp 40,000.00
38 Teak oil Fuji Ltr Rp 55,000.00
39 Pernis Ltr Rp 25,000.00
40 Glass bit Ltr Rp 24,000.00
41 Thermo plastik / cat marka Kg Rp 98,000.00
42 Cat rettar Kg Rp 98,000.00
43 Terpentin Ltr Rp 23,000.00
44 Minyak cat Ltr Rp 20,000.00
45 Thinner Ltr Rp 41,000.00
46 Spiritus Ltr Rp 13,000.00
47 Batu kambang Kg Rp 15,400.00
48 Kuas Roll Bh Rp 17,000.00
Kuas Bh Rp 17,000.00
49 Kuas ukuran 3,5" Bh Rp 16,000.00
50 Kuas ukuran 2,5" Bh Rp 10,000.00
51 Kuas ukuran kecil 1" Bh Rp 4,000.00
52 Soda api Kg Rp 30,000.00
54 Amplas Lbr Rp 5,000.00
BAHAN DINDING
1 Batako Uk.9 x 19 x 39 cm Bj Rp 5,500.00
2 Batako beton berlubang ( 40x20x15 ) Bh Rp 5,000.00
3 Bata Ringan (Hebel) Bh Rp 10,000.00
4 Panel beton pracetak Lbr Rp 203,500.00
5 Kolom beton pracetak Btg Rp 693,000.00
6 Bata Roster 20 x 40 Bh Rp 8,000.00
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN
7 Batu tela Bj Rp 2,700.00
KERAMIK (ANEKA)
1 Keramik 20 x 20 Rp 116,000.00
2 Keramik 20 x 25 Rp 116,000.00
3 Keramik 20 x 25 (Dos) Rp 116,002.00
Keramik 20x25 cm Bh Rp 5,800.10
4 Keramik 30 x 30 Rp 146,000.00
Keramik 30 x 30 Bh Rp 13,140.00
5 Keramik Roman 40 x 40 Rp 156,000.00
Keramik 40 x 40 Bh Rp 26,000.00
6 Keramik Roman 60 x 60 Rp 116,000.00
7 Stepnosing keramik 10 x 40 Rp 18,700.00
8 List Keramik 7/20 cm Rp 10,000.00
KAYU OLAHAN KELAS I (KAYU BESI)
1 Balok kayu kelas I Rp 5,500,000.00
2 Papan kayu kelas I Rp 5,650,000.00
KAYU OLAHAN KELAS II (Sejenis Matoa)
1 Papan kayu kelas II Rp 2,200,000.00
2 Kaso kayu kelas II Rp 2,600,000.00
3 Balok kayu kelas II Rp 2,200,000.00
5 Balok Kayu Kelas III Rp 1,450,000.00
6 Papan Kelas III Rp 1,550,000.00
20 Kayu Beqisting Rp 1,550,000.00
PIPA
1 Pipa Gip Ø ½ " Rp 7,500.00
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN
2 Pipa Gip Ø ¾ " Rp 12,500.00
3 Pipa Gip Ø 1 " Rp 18,750.00
4 Pipa Gip Ø 1 ½ " Rp 25,000.00
5 Pipa Gip Ø 3" Rp 42,500.00
6 Pipa Gip Ø. 4" Rp 45,000.00
7 Pipa Gip Ø 1 ¼ " Rp 93,500.00
8 Pipa Gip Ø 2 " Rp 146,500.00
9 Pipa Gip Ø Ø 2 - ½” Rp 186,750.00
10 Pipa Gip Ø 3 " Rp 241,250.00
11 Pipa Gip Ø 4 " Rp 349,000.00
12 Pipa Gip Ø 5” Rp 479,750.00
13 Pipa Gip Ø 6” Rp 570,250.00
14 Pipa Gip Ø 8” Rp 809,500.00
15 Pipa PVC AW Ø 3/4 " Rp 7,687.50
16 Pipa PVC AW Ø 1 " Rp 10,250.00
17 Pipa PVC AW Ø 1 - ¼” Rp 13,250.00
18 Pipa PVC AW Ø 1-½” Rp 15,250.00
19 Pipa PVC AW Ø 2" Rp 32,000.00
20 Pipa PVC AW Ø 2-½” Rp 40,000.00
21 Pipa PV AW Ø 3" Rp 50,500.00
22 Pipa PVC AW Ø 4" Rp 77,750.00
23 Pipa PVC AW Ø 5" Rp 172,500.00
24 Pipa PVC AW Ø 6" Rp 179,750.00
ATAP
10 Alumunium gelombang tebal 0,55 mm Rp 160,000.00
11 Alumunium foil Rp 50,000.00
12 Nok Zincalumn standar 40 cm tct 0,4 Rp 40,000.00
13 Talang zincalumunium tct 0,40 Rp 120,000.00
14 Atap zincalumn uk 33x100 tct 0,35 mm Lbr Rp 48,000.00
Atap Alumunium Warna USR 26 M2 Rp 170,000.00
Plat bondex 1mmx1m M2 Rp 150,000.00
ANEKA PAKU, BAUT DAN SEKRUP
1 Paku Biasa Kg Rp 34,000.00
2 Paku Biasa 2"-5" Kg Rp 36,000.00
3 Paku reng Kg Rp 40,000.00
4 Paku triplex Kg Rp 50,000.00
5 Paku Payung Kg Rp 36,000.00
6 Paku eternit 20 x 1,5 mm Kg Rp 40,000.00
Paku Atap Kg Rp 40,000.00
7 RamSet / dina bolt bh Rp 5,000.00
8 Angkur / baut Bh Rp 20,000.00
9 Paku kait Bh Rp 17,000.00
10 Paku pancing Bh Rp 1,000.00
11 Paku pancing Kg Rp 18,700.00
12 Paku asbes Bh Rp 800.00
13 Paku sumbat Bh Rp 800.00
14 Paku sekrup @ 700 Bj Dos Rp 350,000.00
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN
15 Paku skrup Bj Rp 500.00
16 Paku gypsum Kg Rp 40,000.00
17 Sekrup Gypsum @ 700 Bj Dos Rp 154,000.00
18 Sekrup Gypsum Bj Rp 264.00
Skrup fixer set Rp 4,500.00
PENGGANTUNG / PENGUNCI
1 Engsel pintu Bh Rp 25,000.00
2 Engsel jendela Bh Rp 18,000.00
3 Grendel pintu Bh Rp 175,000.00
Grendel Jendela Bh Rp 55,000.00
4 Hak angin Bh Rp 18,000.00
5 Selot pintu Union kecil Bh Rp 75,000.00
6 Selot pintu Union besar Bh Rp 95,000.00
7 Engsel angin Bh Rp 6,000.00
8 Kait angin Bh Rp 6,000.00
9 Door holder Bh Rp 30,000.00
10 Door stop Bh Rp 30,000.00
11 Penggantung + rel pintu dorong Bh Rp 400,000.00
12 Kunci tanam Bh Rp 70,000.00
13 Kunci tanam antik Bh Rp 500,000.00
14 Kunci tanam biasa Bh Rp 250,000.00
15 Kunci kamar mandi Bh Rp 100,000.00
16 Kunci selot Bh Rp 100,000.00
17 Kunci silinder Bh Rp 150,000.00
18 Kunci lemari Bh Rp 24,000.00
19 Spring knip Bh Rp 15,000.00
Handle Pintu Double Bh Rp 500,000.00
20 Door closer Bh Rp 300,000.00
BATU ALAM
1 Batu kali Rp 516,666.67
2 Batu hias tempel Rp 120,000.00
3 Batu hias bulat putih Rp 295,000.00
4 Batu Alam Limestone Rp 295,000.00
5 Batu Andhesit Rp 250,000.00
6 Batu Andhesit Susun Sirih Rp 295,000.00
7 Batu alam Palimanan Rp 250,000.00
8 Batu Candi Rp 250,000.00
9 Batu koral sikat Rp 120,000.00
AGREGAT
4 Batu pecah 2/3 ( split ) Rp 1,200,000.00
5 Batu Pecah 2/3 (Kg) Kg Rp 888.89
6 Batu pecah 3/4 Rp 960,000.00
7 Batu pecah 4/6 Rp 720,000.00
8 Batu pecah 5/7 Rp 720,000.00
9 Batu pecah 1/2 Rp 1,200,000.00
10 Batu belah Rp 620,000.00
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN
11 Sirtu Klas A lewat ayakan 1" Rp 252,000.00
12 Sirtu klas B lewat ayakan 2½" Rp 262,500.00
13 Sirtu Timbunan Rp 210,000.00
14 Pasir urug Rp 300,000.00
15 Pasir beton (m3) Rp 340,000.00
16 Pasir beton (Kg) Kg Rp 242.86
17 Pasir PEMASANGAN Rp 312,000.00
18 Krikil beton (m3) Rp 1,050,000.00
19 Krikil beton (Kg) Kg Rp 777.78
20 Krikil tidak tersaring Rp 280,000.00
21 Tanah subur Rp 280,000.00
SEMEN
1 Portland Cement (PC) Kg Rp 1,800.00
Portland Cement @50 Kg Sak Rp 90,000.00
2 Semen putih Kg Rp 7,625.00
3 Semen warna Kg Rp 12,000.00
BAHAN PEREKAT,WATER PROOFING
1 Lem kayu (putih) Fox Kg Rp 22,000.00
2 Lem kayu (Kuning ) Fox Kg Rp 55,000.00
3 Lem plastik Acrylic Kg Rp 120,000.00
4 Lem plastik Vinyl Kg Rp 39,000.00
5 Lem Aica Aibon Kg Rp 55,000.00
6 Tepung Gypsum Kg Rp 7,000.00
7 Alkasit Kg Rp 600,000.00
8 Kasa gypsum Roll Rp 20,000.00
9 Water Proofing Kg Rp 45,000.00
Sealant Botol Rp 55,000.00
BAHAN PELARUT, PELUMAS
1 Oli SAE 30 Ltr Rp 42,000.00
2 Minyak bakar / kerosene Ltr Rp 2,000.00
3 Bensin premium Ltr Rp 9,000.00
4 Solar Ltr Rp 8,600.00
5 Minyak Tanah Ltr
6 Minyak pelumas Ltr Rp 28,000.00
7 Vet Kg Rp 26,000.00
8 Gas Elpiji Kg Rp 9,000.00
9 Minyak bekisting Ltr Rp 10,000.00
1 Bahan kimia B (kuat ikat cepat ) Kg Rp 70,000.00
2 Bahan kimia E (kuat ikat cepat ) Kg Rp 60,000.00
3 Teer kayu Box Rp 16,000.00
4 Residu Ltr Rp 7,000.00
5 Flincoat Ltr Rp 70,000.00
BAHAN KACA
1 Kaca bening tebal 3 mm Rp 99,000.00
2 Kaca Bening tebal 6 mm Rp 150,000.00
3 Kaca riben 3 mm Rp 115,000.00
4 Kaca riben 5 mm Rp 140,000.00
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN
5 Kaca cermin 3 mm Rp 150,000.00
6 Kaca cermin 5 mm Rp 260,000.00
ANALISA HARGA SATUAN PEKERJAAN
KEGIATAN : PEMBANGUNAN GEDUNG
PEKERJAAN : A. PEMBANGUNAN MUSHALLAH
: B. PEMBANGUNAN RUANG ARSIP
LOKASI : JENDERAL AHMAD YANI-TIMIKA
THN ANGGARAN : 2017
SATUA
NO URAIAN HARGA SATUAN
N
1 2 3 4
1 M1 PENGUKURAN DAN PEMASANGAN PAPAN BOUWPLANK
0.0120 Balok Kayu Kelas II Rp 2,200,000.00
0.0200 Paku Biasa 2"-5" Kg Rp 36,000.00
0.0070 Papan Kayu Kelas II Rp 2,200,000.00
0.1000 Pekerja/Kenek H.O Rp 145,000.00
0.1000 Tukang H.O Rp 160,000.00
0.0100 Kepala Tukang H.O Rp 175,000.00
0.0050 Mandor/Pengawas H.O Rp 185,000.00
JUMLAH
1 M3 URUGAN SIRTU
1.2000 Sirtu Timbunan Rp 210,000.00
0.3000 Pekerja/Kenek H.O Rp 145,000.00
0.0100 Mandor/Pengawas H.O Rp 185,000.00
JUMLAH
1 M3 URUGAN PASIR
1.2000 Pasir urug Rp 300,000.00
0.2680 Pekerja/Kenek H.O Rp 145,000.00
0.0100 Mandor/Pengawas H.O Rp 185,000.00
JUMLAH
1 m³ Urugan kembali (1/3 dari koefisien galian)
0.2500 Pekerja/Kenek H.O Rp 145,000.00
0.0083 Mandor/Pengawas H.O Rp 185,000.00
JUMLAH
PEKERJAAN PLESTERAN
1 M2 PLESTERAN 1 PC : 2 PSR (TEBAL 1,5 CM)
10.2240 Portland Cement (PC) Kg Rp 1,800.00
0.0200 Pasir Pemasangan Rp 312,000.00
0.3000 Pekerja/Kenek H.O Rp 145,000.00
0.1500 Tukang batu H.O Rp 160,000.00
0.0150 Kepala tukang H.O Rp 175,000.00
0.0150 Mandor/Pengawas H.O Rp 185,000.00
JUMLAH
JUMLAH HARGA
5
Rp 75,695.00
Rp 26,400.00
Rp 720.00
Rp 15,400.00
Rp 14,500.00
Rp 16,000.00
Rp 1,750.00
Rp 925.00
Rp 75,695.00
Rp 113,375.00
Rp 108,750.00
Rp 4,625.00
Rp 113,375.00
Rp 297,350.00
Rp 252,000.00
Rp 43,500.00
Rp 1,850.00
Rp 297,350.00
Rp 400,710.00
Rp 360,000.00
Rp 38,860.00
Rp 1,850.00
Rp 400,710.00
Rp 37,791.67
Rp 36,250.00
Rp 1,541.67
Rp 37,791.67
Rp 939,140.00
Rp 620,000.00
Rp 129,600.00
Rp 113,100.00
Rp 62,400.00
Rp 6,825.00
Rp 7,215.00
Rp 939,140.00
5
Rp 1,440,140.00
Rp 620,000.00
Rp 293,400.00
Rp 162,240.00
Rp 217,500.00
Rp 120,000.00
Rp 13,125.00
Rp 13,875.00
Rp 1,440,140.00
5
Rp 1,779,147.86
Rp 444,600.00
Rp 211,042.86
Rp 777,000.00
Rp 43,000.00
Rp 239,250.00
Rp 44,000.00
Rp 4,900.00
Rp 15,355.00
Rp 1,779,147.86
Rp 1,831,501.83
Rp 496,800.00
Rp 201,085.71
Rp 787,111.11
Rp 43,000.00
Rp 239,250.00
Rp 44,000.00
Rp 4,900.00
Rp 15,355.00
Rp 1,831,501.83
Rp 1,869,747.86
Rp 538,200.00
Rp 194,042.86
Rp 791,000.00
Rp 43,000.00
Rp 239,250.00
Rp 44,000.00
Rp 4,900.00
Rp 15,355.00
Rp 1,869,747.86
Rp 1,690,249.21
Rp 414,000.00
Rp 216,871.43
Rp 798,777.78
Rp 40,000.00
Rp 174,000.00
Rp 32,000.00
Rp 3,500.00
Rp 11,100.00
Rp 1,690,249.21
Rp 1,918,209.76
Rp 586,800.00
5
Rp 184,571.43
Rp 800,333.33
Rp 43,000.00
Rp 239,250.00
Rp 44,000.00
Rp 4,900.00
Rp 15,355.00
Rp 1,918,209.76
Rp 1,959,522.46
Rp 633,600.00
Rp 177,528.57
Rp 801,888.89
Rp 43,000.00
Rp 239,250.00
Rp 44,000.00
Rp 4,900.00
Rp 15,355.00
Rp 1,959,522.46
Rp 1,998,152.62
Rp 667,800.00
Rp 169,514.29
Rp 814,333.33
Rp 43,000.00
Rp 239,250.00
Rp 44,000.00
Rp 4,900.00
Rp 15,355.00
Rp 1,998,152.62
Rp 2,013,873.25
Rp 691,200.00
Rp 168,057.14
Rp 808,111.11
Rp 43,000.00
Rp 239,250.00
Rp 44,000.00
Rp 4,900.00
Rp 15,355.00
Rp 2,013,873.25
Rp 2,041,419.29
Rp 730,800.00
Rp 166,114.29
Rp 798,000.00
Rp 43,000.00
5
Rp 239,250.00
Rp 44,000.00
Rp 4,900.00
Rp 15,355.00
Rp 2,041,419.29
Rp 2,049,401.83
Rp 743,400.00
Rp 165,385.71
Rp 794,111.11
Rp 43,000.00
Rp 239,250.00
Rp 44,000.00
Rp 4,900.00
Rp 15,355.00
Rp 2,049,401.83
Rp 2,164,408.73
Rp 790,200.00
Rp 162,714.29
Rp 782,444.44
Rp 43,000.00
Rp 304,500.00
Rp 56,000.00
Rp 6,125.00
Rp 19,425.00
Rp 2,164,408.73
Rp 2,175,213.49
Rp 806,400.00
Rp 161,985.71
Rp 777,777.78
Rp 43,000.00
Rp 304,500.00
Rp 56,000.00
Rp 6,125.00
Rp 19,425.00
Rp 2,175,213.49
Rp 238,415.00
Rp 210,000.00
Rp 5,100.00
Rp 10,150.00
Rp 11,200.00
Rp 1,225.00
Rp 740.00
Rp 238,415.00
Rp 23,841.50
5
Rp 238,230.00
Rp 210,000.00
Rp 5,100.00
Rp 11,200.00
Rp 1,225.00
Rp 10,150.00
Rp 555.00
Rp 238,230.00
Rp 23,823.00
Rp 200,160.00
Rp 62,000.00
Rp 10,800.00
Rp 1,000.00
Rp 75,400.00
Rp 41,600.00
Rp 4,550.00
Rp 4,810.00
Rp 200,160.00
Rp 207,910.00
Rp 69,750.00
Rp 10,800.00
Rp 1,000.00
Rp 75,400.00
Rp 41,600.00
Rp 4,550.00
Rp 4,810.00
Rp 207,910.00
Rp 384,430.00
Rp 62,000.00
Rp 14,400.00
Rp 2,000.00
Rp 50,000.00
Rp 62,650.00
Rp 33,000.00
Rp 95,700.00
Rp 52,800.00
Rp 5,775.00
Rp 6,105.00
Rp 384,430.00
Rp 391,030.00
Rp 62,000.00
Rp 14,400.00
Rp 2,000.00
Rp 50,000.00
Rp 62,650.00
Rp 39,600.00
Rp 95,700.00
5
Rp 52,800.00
Rp 5,775.00
Rp 6,105.00
Rp 391,030.00
Rp 484,430.00
Rp 62,000.00
Rp 14,400.00
Rp 2,000.00
Rp 33,000.00
Rp 62,650.00
Rp 150,000.00
Rp 95,700.00
Rp 52,800.00
Rp 5,775.00
Rp 6,105.00
Rp 484,430.00
Rp 368,430.00
Rp 46,500.00
Rp 14,400.00
Rp 1,500.00
Rp 33,000.00
Rp 62,650.00
Rp 50,000.00
Rp 95,700.00
Rp 52,800.00
Rp 5,775.00
Rp 6,105.00
Rp 368,430.00
Rp 404,930.00
Rp 46,500.00
Rp 14,400.00
Rp 2,000.00
Rp 44,000.00
Rp 62,650.00
Rp 75,000.00
Rp 95,700.00
Rp 52,800.00
Rp 5,775.00
Rp 6,105.00
Rp 404,930.00
Rp 121,495.00
Rp 3,100.00
Rp 360.00
Rp 59,400.00
Rp 1,530.00
Rp 7,200.00
Rp 2,040.00
5
Rp 9,450.00
Rp 26,100.00
Rp 3,200.00
Rp 3,200.00
Rp 3,200.00
Rp 1,050.00
Rp 1,665.00
Rp 121,495.00
Rp 170,490.00
Rp 4,650.00
Rp 720.00
Rp 71,280.00
Rp 1,700.00
Rp 9,900.00
Rp 3,060.00
Rp 15,750.00
Rp 43,065.00
Rp 5,280.00
Rp 5,280.00
Rp 5,280.00
Rp 1,750.00
Rp 2,775.00
Rp 170,490.00
Rp 6,482,275.00
Rp 310,000.00
Rp 51,000.00
Rp 4,000.00
Rp 3,118,500.00
Rp 76,500.00
Rp 604,800.00
Rp 183,600.00
Rp 850,500.00
Rp 768,500.00
Rp 44,000.00
Rp 208,000.00
Rp 168,000.00
Rp 45,850.00
Rp 49,025.00
Rp 6,482,275.00
5
Rp 7,837,130.00
Rp 418,500.00
Rp 68,000.00
Rp 6,000.00
Rp 4,158,000.00
Rp 102,000.00
Rp 604,800.00
Rp 183,600.00
Rp 850,500.00
Rp 819,250.00
Rp 44,000.00
Rp 249,600.00
Rp 224,000.00
Rp 56,525.00
Rp 52,355.00
Rp 7,837,130.00
Rp 12,063,480.00
Rp 620,000.00
Rp 136,000.00
Rp 20,000.00
Rp 6,237,000.00
Rp 153,000.00
Rp 604,800.00
Rp 183,600.00
Rp 850,500.00
Rp 330,000.00
Rp 626,500.00
Rp 500,000.00
Rp 1,022,250.00
Rp 44,000.00
Rp 264,000.00
Rp 336,000.00
Rp 70,525.00
Rp 65,305.00
Rp 12,063,480.00
Rp 9,298,755.00
Rp 496,000.00
Rp 108,800.00
Rp 16,000.00
Rp 4,158,000.00
Rp 102,000.00
Rp 604,800.00
Rp 183,600.00
Rp 850,500.00
Rp 308,000.00
Rp 501,200.00
Rp 400,000.00
Rp 920,750.00
Rp 44,000.00
5
Rp 264,000.00
Rp 224,000.00
Rp 58,275.00
Rp 58,830.00
Rp 9,298,755.00
5
Rp 8,303,800.00
Rp 496,000.00
Rp 108,800.00
Rp 16,000.00
Rp 3,118,500.00
Rp 76,500.00
Rp 604,800.00
Rp 183,600.00
Rp 850,500.00
Rp 264,000.00
Rp 501,200.00
Rp 800,000.00
Rp 768,500.00
Rp 44,000.00
Rp 208,000.00
Rp 168,000.00
Rp 46,375.00
Rp 49,025.00
Rp 8,303,800.00
Rp 8,067,275.00
Rp 372,000.00
Rp 108,800.00
Rp 16,000.00
Rp 3,118,500.00
Rp 76,500.00
Rp 604,800.00
Rp 183,600.00
Rp 850,500.00
Rp 352,000.00
Rp 501,200.00
Rp 600,000.00
Rp 768,500.00
Rp 44,000.00
Rp 208,000.00
Rp 168,000.00
Rp 45,850.00
Rp 49,025.00
Rp 8,067,275.00
Rp 8,874,630.00
Rp 387,500.00
Rp 102,000.00
Rp 12,000.00
Rp 4,158,000.00
Rp 102,000.00
Rp 604,800.00
Rp 183,600.00
Rp 850,500.00
Rp 231,000.00
Rp 447,500.00
5
Rp 350,000.00
Rp 819,250.00
Rp 44,000.00
Rp 249,600.00
Rp 224,000.00
Rp 56,525.00
Rp 52,355.00
Rp 8,874,630.00
Rp 121,475.00
Rp 3,100.00
Rp 340.00
Rp 59,400.00
Rp 1,530.00
Rp 7,200.00
Rp 2,040.00
Rp 9,450.00
Rp 26,100.00
Rp 3,200.00
Rp 3,200.00
Rp 3,200.00
Rp 1,050.00
Rp 1,665.00
Rp 121,475.00
Rp 186,991.00
Rp 77,000.00
Rp 34,110.00
Rp 11,856.00
Rp 43,500.00
Rp 16,000.00
Rp 1,750.00
Rp 2,775.00
Rp 186,991.00
Rp 1,869,910.00
Rp 175,141.00
Rp 77,000.00
Rp 20,700.00
Rp 13,416.00
Rp 43,500.00
Rp 16,000.00
Rp 1,750.00
Rp 2,775.00
Rp 175,141.00
Rp 1,751,410.00
Rp 763,781.00
Rp 625,000.00
Rp 16,740.00
Rp 5,616.00
5
Rp 87,000.00
Rp 16,000.00
Rp 7,875.00
Rp 5,550.00
Rp 763,781.00
Rp 103,810.00
Rp 64,000.00
Rp 17,400.00
Rp 19,200.00
Rp 2,100.00
Rp 1,110.00
Rp 103,810.00
Rp 121,810.00
Rp 82,000.00
Rp 17,400.00
Rp 19,200.00
Rp 2,100.00
Rp 1,110.00
Rp 121,810.00
Rp 621,895.00
Rp 265,000.00
Rp 3,003.00
Rp 7,800.00
Rp 22,392.00
Rp 7,800.00
Rp 188,500.00
Rp 104,000.00
Rp 11,375.00
Rp 12,025.00
Rp 621,895.00
Rp 97,543.20
Rp 18,403.20
Rp 6,240.00
Rp 43,500.00
Rp 24,000.00
Rp 2,625.00
Rp 2,775.00
Rp 97,543.20
Rp 94,072.80
Rp 13,996.80
Rp 7,176.00
Rp 43,500.00
Rp 24,000.00
Rp 2,625.00
Rp 2,775.00
F
E
C
B
A
G
D
H
NO
LOKASI
KEGIATAN
TAHUN ANGGARAN
POS SECURITY
GEDUNG PABRIK
BOBOT RENCANA
BOBOT REALISASI
GEDUNG BENGKEL
PEKERJAAN UMUM
BANGUNAN GENSET
TIME SCHEDULE
PEKERJAAN PERSIAPAN
GUDANG PENYIMPANAN
JENIS PEKERJAAN
TOTAL
#REF!
#REF!
#REF!
DEVIASI
Err:509
GEDUNG KANTOR DAN MESS KARYAWANErr:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
MINGGUAN/BULANAN
MINGGUAN/BULANAN
HARGA
Err:509
KOMULATIF MINGGUAN/BULA
KOMULATIF MINGGUAN/BULA
BOBOT
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
0.00%
0.00%
0.00%
0.00%
0.00%
1
Err:509Err:509
Err:509
2
Err:509Err:509
Err:509
3
Err:509 #REF!
BULAN I
#REF! Err:509
4
Err:509 #REF!
#REF! Err:509
5
Err:509 #REF!
#REF! Err:509
6
Err:509 #REF!
#REF! Err:509
7
Err:509 #REF!
BULAN II
#REF! Err:509
8
Err:509 #REF!
#REF! #REF! Err:509
9
Err:509 #REF!
#REF! #REF! Err:509
Err:509 #REF!
10
Err:509 #REF!
12
Err:509 #REF!
16
Err:509 #REF!
20
Err:509 #REF!
22
Err:509 #REF!
24
Err:509 #REF!
28
#REF! Err:509
BULAN IX
Err:509 #REF!
32
#REF! Err:509
Err:509 #REF!
33
#REF! Err:509
Err:509 #REF!
34
#REF! Err:509
Err:509 #REF!
35
BULAN X
#REF! Err:509
Err:509 #REF!
36
#REF! Err:509
GAN
0.00%
20.00%
40.00%
60.00%
80.00%
-20.00%
100.00%
120.00%
KETERAN
KANTOR PERUSAHAAN LISTRIK NEGARA (PLN)
CABANG TIMIKA
KEGIATAN :
PEMBANGUNAN GEDUNG
PEKERJAAN :
A. PEMBANGUNAN MUSHALLAH
LOKASI :
JENDERAL AHMAD YANI-TIMIKA
TAHUN ANGGARAN
2017