PROGRAM : PENGEMBANGAN DESTINASI PARIWISATA

KEGIATAN PENGEMBANGAN SARANA DAN PRASARANA PARIWISATA

PEKERJAAN : PEMBANGUNAN KONSTRUKSI KOLAM RENANG DAN TERAPI AIR PANAS

LOKASI : KOMPL. HWB PINANG AWAN, KEC. PAUH DUO KAB. SOLOK SELATAN

No. Uraian Satuan Harga Satuan (Rp.) Ket

A SATUAN UPAH

1 Mandor Oh 62,500.00Rp

2 Kepala Tukang Oh 62,500.00Rp

3 Tukang Kayu Oh 60,000.00Rp

4 Tukang Batu Oh 60,000.00Rp

5 Tukang Besi Oh 60,000.00Rp

6 Tukang Allumunium Oh 60,000.00Rp

7 Tukang Cat Oh 60,000.00Rp

8 Pekerja Oh 54,000.00Rp

B SATUAN BAHAN

I BAHAN BATU KALI BELAH / PECAH

1 Batu Kali M3 60,000.00Rp

2 Kerikil Beton M3 50,000.00Rp

3 Sirtu M3 43,000.00Rp

4 Pasir Pasangan M3 38,000.00Rp

5 Pasir Beton M3 36,500.00Rp

6 Pasir Urug M3 25,000.00Rp

7 Tanah Timbunan/Tanah Cadas M3 25,000.00Rp

8 Tanah Humus M3 25,000.00Rp

9 Batu Bata 5/11/22 M3 740.00Rp

10 Semen Padang Type I ( 50 Kg ) Zak 54,000.00Rp 1,080

11 Semen Warna Kg 4,000.00Rp

12 Split m3 190,000.00Rp

II BAHAN KAYU

1 Kayu Banio Kls. I (Balok) M3 2,750,000.00Rp

2 Kayu Banio Kls. I (Papan) M3 2,750,000.00Rp

3 Kayu Marsawa Kls. II (Balok) M3 1,800,000.00Rp

4 Kayu Marsawa Kls. II (Papan) M3 1,800,000.00Rp

5 Kayu Merantih Kls. III (Balok) M3 1,300,000.00Rp

6 Kayu Merantih Kls. III (Papan) M3 1,300,000.00Rp

7 Dolken d.8cm-4cm Btg 10,000.00Rp 2,500

8 Multiplek T= 9 mm (Kw 1) Lbr 96,000.00Rp

9 Triplek 4mm Lbr 51,000.00Rp

10 Lem Kayu Kg 8,500.00Rp

11 Kayu Papan Lumber sharing Lbr 14,000.00Rp

III BAHAN FLAFON

1 GRC T=9 mm (1220x2440 mm)ex.kalsiboard Lbr 165,000.00Rp

2 Gypsum 9mm ex.knauf Lbr 58,000.00Rp

3 Les gypsum 10cm M' 12,000.00Rp

4 Compound Kg 6,500.00Rp

5 List Profil 4x4 Btg 21,000.00Rp

IV BAHAN BESI DAN ALUMINUM

1 Kawat Beton Kg 15,000.00Rp

2 Besi Beton Kg 9,300.00Rp

3 Besi Profile Kg 9,300.00Rp

4 Besi Pipa Baja Hitam DN 3" M1 24,800.00Rp

5 Paku Kg 13,955.00Rp

HARGA SATUAN UPAH, BAHAN DAN PEKERJAAN

UPBAH 1/3

6 Paku Seng Kg 24,000.00Rp

7 Paku / Skrup Gipsum Kg 24,000.00Rp

8 Paku Triplek Kg 13,955.00Rp

9 Baut/Screw 14 / 20 Pcs 450.00Rp

10 Baut/Screw 16 / 16 Pcs 550.00Rp

11 L Plate Bh 4,000.00Rp

12 Dinybolt Pcs 5,000.00Rp

13 Skrup fixer Buah 2,500.00Rp

14 Profil Aluminum 4 " M' 75,000.00Rp

15 Profil Aluminum 3 " M' 50,000.00Rp

16 Profil Aluminum Pintu M' 45,000.00Rp

17 Profil Aluminum Jendela M' 35,000.00Rp

18 Allumunium Strip M' 25,000.00Rp

19 Genteng Metal Uk.1 M2 80,000.00Rp

20 Profil Baja Ringan C. 75. 100 M' 18,000.00Rp

21 Profil Baja Ringan C. 75. 0 M' 14,000.00Rp

22 Reng/Topspan M' 9,500.00Rp

23 Hollow 20 x 40 tbl 0 M' 17,500.00Rp

24 Hollow 40 x 40 tbl 0 M' 19,000.00Rp

25 Frame Alumninium putih M' 55,000.00Rp

26 Frame Daun Jendela M' 45,000.00Rp

27 Grendel tanam bh 25,000.00Rp

28 Floor hang kozen almanium bh 250,000.00Rp

29 Kunci Pintu 2 x Slagh komplit dengan handle aluminium unit 178,000.00Rp

30 Karet Kaca m' 1,500.00Rp

31 Kaca 3 mm bening m2 50,000.00Rp

32 Kaca 5 mm bening m2 70,000.00Rp

33 Kaca 5 mm Rayban m2 80,000.00Rp

34 Engsel Pintu buah 11,500.00Rp

35 Engsel Jendela / Bouvenlight buah 10,000.00Rp

36 Grendel Jendela / Bouvenlight buah 10,000.00Rp

37 Hak Angin buah 10,000.00Rp

38 Tangan-tangan Jendela buah 7,500.00Rp

39 Lapisan laminate setara takon m2 40,000.00Rp

40 Seng Plat BJLS 20 Hl 40,000.00Rp

41 Seng Gelombang BJLS 20 Bdr 11 Hl 36,000.00Rp

42 Kunci Silinder Bh 75,000.00Rp

43 Kunci Tanam Antik Bh 100,000.00Rp

44 Kunci Tanam SES Bh 95,000.00Rp

V BAHAN BESI CAT

1 Cat Tembok Kg 16,000.00Rp

2 Cat Minyak Kg 40,000.00Rp

3 Minyak Bekisting btl 2,500.00Rp

4 Coating M2 3,000.00Rp

5 Aplast Cope M2 550.00Rp

6 Plamir Tembok Kg 16,000.00Rp

7 Plamir Kayu Kg 15,000.00Rp

8 A m p l a s Hl 2,500.00Rp

9 Minyak Bekisting btl 2,500.00Rp

10 Meni Kayu Kg 11,000.00Rp

11 Meni Besi Kg 15,000.00Rp

12 Sealant Tube 20,000.00Rp

13 Dempul Impra Kg 37,500.00Rp

14 Cat dasar Kg 18,000.00Rp

15 Sending Melamin Lack Kg 45,000.00Rp

16 Residu Kg 15,000.00Rp

17 Kuas Bh 4,000.00Rp

18 sealant tube 20,000.00Rp

UPBAH 2/3

VI BAHAN LANTAI

1 Granite 60x60 Warna terang M2 152,000.00Rp

2 Keramik 40 x 40 cm M2 55,000.00Rp 9,167

3 Keramik Kasat 30 x 30 M3 50,000.00Rp 4,545

4 Keramik 20 x 20 cm M2 50,000.00Rp 2,000

5 Keramik Mozaik 20 x 20 cm M3 50,000.00Rp 2,000

6 Keramik 20 x 25 cm M2 50,000.00Rp

7 Roster Keramik 20 x 20 cm M2 50,000.00Rp

8 Keramik 20 x 40 cm M2 50,000.00Rp

9 semen warna kg 4,000.00Rp

10 Plint 60 x 60 bh 5,000.00Rp

11 Paving Slabs 45 x 45 M2 100,000.00Rp 20,000

VII BAHAN ASESORIS PINTU DAN JENDELA

1 Engsel Pintu 4" Bh 15,000.00Rp

2 Engsel Jendela 3" Bh 12,000.00Rp

3 Handle Stainless Bh 8,500.00Rp

4 Kunci Tanam SES 2 x Slahg Bh 100,000.00Rp

5 Grendel Tanam Pintu Set 15,000.00Rp

6 Grendel Jendela Bh 12,000.00Rp

7 Tangan-Tangan Pintu Bh 12,000.00Rp

8 Kaca Polos 5 mm m2 65,000.00Rp

VIII Pipa PVC Class AW

1 Pipa PVC AW 6" m' 67,333.33Rp

2 Pipa PVC AW 4" m' 31,560.00Rp

3 Pipa PVC AW 3" m' 21,744.00Rp

4 Pipa PVC AW 2" m' 8,333.33Rp

5 Pipa PVC AW 1" m' 5,000.00Rp

6 Pipa PVC AW 3/4" m' 4,500.00Rp

7 Pipa GIP 1" m' 20,000.00Rp

8 Pipa GIP 4" m' 75,000.00Rp

9 Pipa GIP 2" m' 37,500.00Rp

10 Kloset Jongkok KIA Standart Bh 180,000.00Rp

11 Kloset Duduk Monoblok Bh 400,000.00Rp

12 Washtafel Bh 525,000.00Rp

Batusangkar, 28 Juni 2013

Penawar

CV. INDOMO RAJA SAKTI

ttd

Ir. FERRY ERIANDY

Wakil Direktur

UPBAH 3/3