RINCIAN PENAWARAN PEKERJAAN

CV. PUTRA KHARISMA PENGGANTIAN ATAP KANTOR PDPE, KONTOR LH DAN SMU YPK PC VI

HARGA SATUAN ( Rp ) JUMLAH HARGA ( Rp )

NO URAIAN PEKERJAAN VOL SAT KET
UPAH MATERIAL TOTAL UPAH MATERIAL TOTAL
KANTOR PDPE
I PEKERJAAN BONGKARAN
1 Bongkar Atap Multi Sirap 671.04 M2 4,020.00 0.00 4,020.00 2,697,580.80 0.00 2,697,580.80 UP
2 Bongkar Bubungan 37.40 M1
3,300.00 0.00 3,300.00 123,420.00 0.00 123,420.00 UP
3 Bongkar Plywood 12 mm ( Lapis Atap Multi Sirap ) 671.04 M2 3,810.00 0.00 3,810.00 2,556,662.40 0.00 2,556,662.40 UP
4 Bongkar Plafond 46.80 M2 9,600.00 0.00 9,600.00 449,280.00 0.00 449,280.00 UP
5 Bongkar Keramik Lantai 12.00 M2
24,000.00 0.00 24,000.00 288,000.00 0.00 288,000.00 UP
6 Chipping Dinding Lebar 15 cm 0.90 M2 45,000.00 0.00 45,000.00 40,500.00 0.00 40,500.00 UP

II PEKERJAAN ATAP
1 Bongkar + Pasang Baru Gording 6 x 12 cm 0.29 M3 1,299,600.00 8,035,000.00 9,334,600.00 376,884.00 2,330,150.00 2,707,034.00 UP+MAT
2 Pasang Atap Zincallum + Accessories 691.17 M2
24,850.00 144,600.00 169,450.00 17,175,574.50 99,943,182.00 117,118,756.50 UP+MAT
3 Pasang Bubungan Zincalume 37.40 M2 12,985.00 88,975.00 101,960.00 485,639.00 3,327,665.00 3,813,304.00 UP+MAT
4 Papan Bubungan 2 x 20 cm 74.80 M1
12,985.00 31,800.00 44,785.00 971,278.00 2,378,640.00 3,349,918.00 UP+MAT

III PEKERJAAN PLAFOND

1 Rangka Plafond 4 x 6 cm 5.00 M2 41,900.00 101,650.00 143,550.00 209,500.00 508,250.00 717,750.00 UP+MAT
2 Plafond Kelsiboard 3,5 mm 46.80 M2 17,750.00 35,510.00 53,260.00 830,700.00 1,661,868.00 2,492,568.00 UP+MAT
3 List Plafond 1,5 x 4 cm 24.00 M1 11,465.00 14,575.00 26,040.00 275,160.00 349,800.00 624,960.00 UP+MAT

IV PEKERJAAN LANTAI
1 Keramik Lantai 30 x 30 Motif Kasar 12.00 M2 45,285.00 167,900.00 213,185.00 543,420.00 2,014,800.00 2,558,220.00 UP+MAT

V PEKERJAAN PLESTERAN
1 Plesteran + Acian Dinding 0.90 M2 54,125.00 30,664.00 84,789.00 48,712.50 27,597.60 76,310.10 UP+MAT

VI PEKERJAAN PENGECATAN
1 Cat Ulang Listplank 42.53 M2 13,605.00 21,850.00 35,455.00 578,620.65 929,280.50 1,507,901.15 UP+MAT
2 Alkali Primer 0.90 M2
8,465.00 15,650.00 24,115.00 7,618.50 14,085.00 21,703.50 UP+MAT
3 Cat Dinding Baru 0.90 M2 11,471.00 35,150.00 46,621.00 10,323.90 31,635.00 41,958.90 UP+MAT
4 Cat Plafond Baru 46.80 M2 42,500.00 22,150.00 64,650.00 1,989,000.00 1,036,620.00 3,025,620.00 UP+MAT

1 / 14
 RINCIAN PENAWARAN PEKERJAAN
CV. PUTRA KHARISMA PENGGANTIAN ATAP KANTOR PDPE, KONTOR LH DAN SMU YPK PC VI

HARGA SATUAN ( Rp ) JUMLAH HARGA ( Rp )

NO URAIAN PEKERJAAN VOL SAT KET
UPAH MATERIAL TOTAL UPAH MATERIAL TOTAL
KANTOR LH
I PEKERJAAN BONGKARAN
1 Bongkar Rangka Atap Pipa Galvanis Φ 1" dan 1,5" 51.00 M2 50,000.00 0.00 50,000.00 2,550,000.00 0.00 2,550,000.00 UP
2 Chipping Dinding Lebar 15 cm 1.28 M2
40,000.00 0.00 40,000.00 51,200.00 0.00 51,200.00 UP

II PEKERJAAN PLESTERAN
1 Plesteran + Acian 1.28 M2 54,125.00 30,664.00 84,789.00 69,280.00 39,249.92 108,529.92 UP+MAT

III PEKERJAAN ATAP

1 Rangka Atap Baja Ringan 51.00 M2 45,000.00 135,000.00 180,000.00 2,295,000.00 6,885,000.00 9,180,000.00 UP+MAT
2 Atap Zincalume Tebal 0,3 + Accessories 57.80 M2 24,850.00 144,600.00 169,450.00 1,436,330.00 8,357,880.00 9,794,210.00 UP+MAT
3 Dinabolt Φ 3/8" - 80 mm 40.00 Ea 15,000.00 25,000.00 40,000.00 600,000.00 1,000,000.00 1,600,000.00 UP+MAT

IV PEKERJAAN PENGECATAN
1 Cat Ulang Listplank 35.57 M2 13,605.00 21,850.00 35,455.00 483,929.85 777,204.50 1,261,134.35 UP+MAT
2 Lapis Alkali Primer 1.28 M2 8,465.00 15,650.00 24,115.00 10,835.20 20,032.00 30,867.20 UP
3 Cat Dinding Baru WS 1.28 M2
11,471.00 35,150.00 46,621.00 14,682.88 44,992.00 59,674.88 UP+MAT

SMA YPK PC VI (RUANG GURU + KANTOR )

I PEKERJAAN BONGKARAN
1 Bongkar Seng ex. BJLS 950.80 M2 4,020.00 0.00 4,020.00 3,822,216.00 0.00 3,822,216.00 UP

II PEKERJAAN ATAP
1 Pasang Atap dan Kanopy Zincalume Gelombang Tiara 0,3 mm 950.80 M2 24,850.00 144,600.00 169,450.00 23,627,380.00 137,485,680.00 161,113,060.00 UP+MAT
2 Pasang Bubungan Zincalume Gelombang Tiara 0,3 mm 37.15 M2 12,985.00 88,975.00 101,960.00 482,392.75 3,305,421.25 3,787,814.00 UP+MAT
3 Pasang Talang Jurang Aluminium 0,45 mm, L=100 cm 11.00 M1
23,450.00 242,975.00 266,425.00 257,950.00 2,672,725.00 2,930,675.00 UP+MAT
4 Pasang Flashing Aluminium 0,45 mm, L=50 cm 126.40 M1
21,350.00 121,975.00 143,325.00 2,698,640.00 15,417,640.00 18,116,280.00 UP+MAT
5 Bobok Beton / Ban Banan Plashing (5x10cm) dan cor 45.45 M1
50,000.00 85,000.00 135,000.00 2,272,500.00 3,863,250.00 6,135,750.00 UP+MAT
6 Pasang Papan Plashing & Bubungan Kapur 2,5/20 274.80 M1 15,575.00 39,600.00 55,175.00 4,280,010.00 10,882,080.00 15,162,090.00 UP+MAT
8 Pasang Dudukan Papan Talang & Gording Kapur 6/12 0.58 M3 1,299,600.00 8,035,000.00 9,334,600.00 753,768.00 4,660,300.00 5,414,068.00 UP+MAT

2 / 14
 RINCIAN PENAWARAN PEKERJAAN
CV. PUTRA KHARISMA PENGGANTIAN ATAP KANTOR PDPE, KONTOR LH DAN SMU YPK PC VI

HARGA SATUAN ( Rp ) JUMLAH HARGA ( Rp )

NO URAIAN PEKERJAAN VOL SAT KET
UPAH MATERIAL TOTAL UPAH MATERIAL TOTAL
III PEKERJAAN LAIN - LAIN
1 Mobilisasi Pline Site 1.00 Ls 5,800,000.00 0.00 5,800,000.00 5,800,000.00 0.00 5,800,000.00 UP
2 APD dan Izin Masuk 1.00 Ls 4,500,000.00 0.00 4,500,000.00 4,500,000.00 0.00 4,500,000.00 UP
3 Pembersihan 1.00 Ls 3,500,000.00 0.00 3,500,000.00 3,500,000.00 0.00 3,500,000.00 UP

GRAND TOTAL HARGA 399,129,016.70

PEMBULATAN 399,129,000.00

Bontang, 19 JUNI 2017

CV. PUTRA KHARISMA

MUHAMMAD ZEIN
DIREKTUR

3 / 14
 CV. PUTRA KHARISMA ANALISA HARGA SATUAN BAHAN DAN UPAH

SATUAN
BIAYA SATUAN
UPAH BIAYA BAHAN
UPAH BAHAN JUMLAH
NO URAIAN PEKERJAAN
BIAYA ( Rp. )
( Rp. )
( Rp. ) ( Rp. )
( Rp. )
1 1 M2 MEMBONGKAR ATAP SIRAP
Tenaga
0.0240 Ho Pekerja 105,000.00 2,520.00 2,520.00
0.0100 JamMandor 150,000.00 1,500.00 1,500.00
JUMLAH 4,020.00 0.00 4,020.00

2 1 M1 MEMBONGKAR BUBUNGAN
Tenaga
0.0200 Ho Pekerja 105,000.00 2,100.00 2,100.00
0.0080 JamMandor 150,000.00 1,200.00 1,200.00
JUMLAH 3,300.00 0.00 3,300.00

3 1 M2 MEMBONGKAR PLYWOOD 12 MM ( LAPIS ATAP MULTI SIRAP )

Tenaga
0.0220 Ho Pekerja 105,000.00 2,310.00 2,310.00
0.0100 JamMandor 150,000.00 1,500.00 1,500.00
JUMLAH 3,810.00 0.00 3,810.00
0.00
4 1 M MEMBONGKAR PLAFOND
2

Tenaga
0.0700 Ho Pekerja 105,000.00 7,350.00 7,350.00
0.0150 JamMandor 150,000.00 2,250.00 2,250.00
JUMLAH 9,600.00 0.00 9,600.00

5 1 M2 PEKERJAAN BONGKAR KERAMIK

Tenaga
0.2000 Ho Pekerja 105,000.00 21,000.00 21,000.00
0.0200 Ho Mandor 150,000.00 3,000.00 3,000.00
JUMLAH 24,000.00 0.00 24,000.00

6 1 M3 BONGKAR DAN PASANG BARU GORDING 6X12 CM

Material
1.1000 M3 Balok Kapur 6/12 cm 6,500,000.00 7,150,000.00 7,150,000.00
15.0000 Kg Besi Strip + Bolt 55,000.00 825,000.00 825,000.00
3.0000 Kg Paku Biasa 20,000.00 60,000.00 60,000.00
Tenaga
2.4000 Ho Pekerja 105,000.00 252,000.00 252,000.00
7.9200 Ho Tukang Kayu 130,000.00 1,029,600.00 1,029,600.00
0.1200 Ho Mandor 150,000.00 18,000.00 18,000.00
JUMLAH ### 8,035,000.00 9,334,600.00

7 1 M2 PASANG ATAP ZINCALUME + ACCESSORIES

Material

Page 4 of 14
 CV. PUTRA KHARISMA ANALISA HARGA SATUAN BAHAN DAN UPAH

SATUAN
BIAYA SATUAN
UPAH BIAYA BAHAN
UPAH BAHAN JUMLAH
NO URAIAN PEKERJAAN
BIAYA ( Rp. )
( Rp. )
( Rp. ) ( Rp. )
( Rp. )
1.0500 M2 Atap Zincalume 134,000.00 140,700.00 140,700.00
0.1200 Kg Paku Atap 32,500.00 3,900.00 3,900.00
Tenaga
0.1400 Ho Pekerja 105,000.00 14,700.00 14,700.00
0.0700 Ho Tukang Kayu 130,000.00 9,100.00 9,100.00
0.0070 Ho Mandor 150,000.00 1,050.00 1,050.00
JUMLAH 24,850.00 144,600.00 169,450.00

8 1 M1 PASANG BUBUNGAN ZINCALUME

Material
1.1000 M1 Bubungan Zincalume 80,000.00 88,000.00 88,000.00
0.0300 Kg Paku Atap 32,500.00 975.00 975.00
Tenaga
0.0270 Ho Pekerja 105,000.00 2,835.00 2,835.00
0.0700 Ho Tukang Kayu 130,000.00 9,100.00 9,100.00
0.0070 Ho Mandor 150,000.00 1,050.00 1,050.00
JUMLAH 12,985.00 88,975.00 101,960.00

9 1 M1 PASANG PAPAN 2 x 20 CM
Material
0.0048 M3 Papan 2 x 20 CM 6,500,000.00 31,200.00 31,200.00
0.0300 Kg Paku Atap 20,000.00 600.00 600.00
Tenaga
0.0270 Ho Pekerja 105,000.00 2,835.00 2,835.00
0.0700 Ho Tukang Kayu 130,000.00 9,100.00 9,100.00
0.0070 Ho Mandor 150,000.00 1,050.00 1,050.00
JUMLAH 12,985.00 31,800.00 44,785.00

10 1 M2 PASANG RANGKA PLAFOND BALOK 4 x 6 CM

Material
0.0163 M3 Balok Kapur 4 x 6 CM 6,000,000.00 97,650.00 97,650.00
0.2000 Kg Paku Biasa 20,000.00 4,000.00 4,000.00
Tenaga
0.1500 Ho Pekerja 105,000.00 15,750.00 15,750.00
0.2000 Ho Tukang Kayu 130,000.00 26,000.00 26,000.00
0.0010 Ho Mandor 150,000.00 150.00 150.00
JUMLAH 41,900.00 101,650.00 143,550.00

11 1 M2 PASANG PLAFOND KELSIBOARD 3,5 MM

Material
0.3640 Lbr Kelsiboard 3,5 MM 90,000.00 32,760.00 32,760.00
0.1100 Kg Paku Plywood 25,000.00 2,750.00 2,750.00
Tenaga

Page 5 of 14
 CV. PUTRA KHARISMA ANALISA HARGA SATUAN BAHAN DAN UPAH

SATUAN
BIAYA SATUAN
UPAH BIAYA BAHAN
UPAH BAHAN JUMLAH
NO URAIAN PEKERJAAN
BIAYA ( Rp. )
( Rp. )
( Rp. ) ( Rp. )
( Rp. )
0.1000 Ho Pekerja 105,000.00 10,500.00 10,500.00
0.0500 Ho Tukang Kayu 130,000.00 6,500.00 6,500.00
0.0050 Ho Mandor 150,000.00 750.00 750.00
JUMLAH 17,750.00 35,510.00 53,260.00
12 1 M PASANG LIST PLAFOND 1,5 x 4 CM
1

Material
0.2750 M1 List Plafond 1,5 x 4 CM 45,000.00 12,375.00 12,375.00
0.0100 Kg Paku Plywood 220,000.00 2,200.00 2,200.00
Tenaga
0.0430 Ho Pekerja 105,000.00 4,515.00 4,515.00
0.0500 Ho Tukang Kayu 130,000.00 6,500.00 6,500.00
0.0030 Ho Mandor 150,000.00 450.00 450.00
JUMLAH 11,465.00 14,575.00 26,040.00

13 1 M2 PASANG KERAMIK 30x30 MOTIF KASAR

Material
1.0500 M2 Keramik 30 x 30 CM 140,000.00 147,000.00 147,000.00
8.0000 Kg Semen Tonase 1,600.00 12,800.00 12,800.00
0.0180 M 3
Pasir Palu 450,000.00 8,100.00 8,100.00
Tenaga
0.2500 Ho Pekerja 105,000.00 26,250.00 26,250.00
0.1320 Ho Tukang Batu 130,000.00 17,160.00 17,160.00
0.0125 Ho Mandor 150,000.00 1,875.00 1,875.00
JUMLAH 45,285.00 167,900.00 213,185.00

14 1 M2 PLESTERAN + ACIAN
Material
11.2900 Kg Semen Tonase 1,600.00 18,064.00 18,064.00
0.0280 M 3
Pasir Palu 450,000.00 12,600.00 12,600.00
Tenaga
0.2500 Ho Pekerja 105,000.00 26,250.00 26,250.00
0.2000 Ho Tukang Batu 130,000.00 26,000.00 26,000.00
0.0125 Ho Mandor 150,000.00 1,875.00 1,875.00
JUMLAH 54,125.00 30,664.00 84,789.00

15 1 M2 CAT ULANG LISTPLANK

Material
0.2400 Kg Cat Minyak 80,000.00 19,200.00 19,200.00
0.1500 Kg Amplas 6,000.00 900.00 900.00
0.0700 Bh Kuas Cat 25,000.00 1,750.00 1,750.00
Tenaga
0.0480 Ho Pekerja 105,000.00 5,040.00 5,040.00
0.0630 Ho Tukang Cat 130,000.00 8,190.00 8,190.00

Page 6 of 14
 CV. PUTRA KHARISMA ANALISA HARGA SATUAN BAHAN DAN UPAH

SATUAN
BIAYA SATUAN
UPAH BIAYA BAHAN
UPAH BAHAN JUMLAH
NO URAIAN PEKERJAAN
BIAYA ( Rp. )
( Rp. )
( Rp. ) ( Rp. )
( Rp. )
0.0025 Ho Mandor 150,000.00 375.00 375.00
JUMLAH 13,605.00 21,850.00 35,455.00

16 1 M2 CAT ALKALI
Material
0.2000 Kg Cat Alkali 65,000.00 13,000.00 13,000.00
0.1500 Kg Amplas 6,000.00 900.00 900.00
0.0700 Bh Kuas Cat 25,000.00 1,750.00 1,750.00
Tenaga
0.0300 Ho Pekerja 105,000.00 3,150.00 3,150.00
0.0380 Ho Tukang Cat 130,000.00 4,940.00 4,940.00
0.0025 Ho Mandor 150,000.00 375.00 375.00
JUMLAH 8,465.00 15,650.00 24,115.00

17 1 M2 CAT DINDING BARU WEATHER SHIELD

Material
0.2600 Kg Cat Weathershield 125,000.00 32,500.00 32,500.00
0.1500 Kg Amplas 6,000.00 900.00 900.00
0.0700 Bh Kuas Cat 25,000.00 1,750.00 1,750.00
Tenaga
0.0200 Ho Pekerja 105,000.00 2,100.00 2,100.00
0.0692 Ho Tukang Cat 130,000.00 8,996.00 8,996.00
0.0025 Ho Mandor 150,000.00 375.00 375.00
JUMLAH 11,471.00 35,150.00 46,621.00

18 1 M2 CAT PLAFOND BARU

Material
0.2600 Kg Cat Air 75,000.00 19,500.00 19,500.00
0.1500 Kg Amplas 6,000.00 900.00 900.00
0.0700 Bh Rol Kuas 25,000.00 1,750.00 1,750.00
Tenaga
0.1500 Ho Pekerja 105,000.00 15,750.00 15,750.00
0.2000 Ho Tukang Cat 130,000.00 26,000.00 26,000.00
0.0050 Ho Mandor 150,000.00 750.00 750.00
JUMLAH 42,500.00 22,150.00 64,650.00

19 1 M1 PASANG PAPAN 2,5 x 20 CM

Material
0.0060 M3 Papan 2 x 20 CM 6,500,000.00 39,000.00 39,000.00
0.0300 Kg Paku Biasa 20,000.00 600.00 600.00
Tenaga
0.0420 Ho Pekerja 105,000.00 4,410.00 4,410.00

Page 7 of 14
 CV. PUTRA KHARISMA ANALISA HARGA SATUAN BAHAN DAN UPAH

SATUAN
BIAYA SATUAN
UPAH BIAYA BAHAN
UPAH BAHAN JUMLAH
NO URAIAN PEKERJAAN
BIAYA ( Rp. )
( Rp. )
( Rp. ) ( Rp. )
( Rp. )
0.0770 Ho Tukang Kayu 130,000.00 10,010.00 10,010.00
0.0077 Ho Mandor 150,000.00 1,155.00 1,155.00
JUMLAH 15,575.00 39,600.00 55,175.00

20 1 M1 PASANG TALANG JURANG ALUMINIUM 0,45 MM, L=100 CM

Material
1.1000 M1 Aluminium 0,45 MM, L=100 220,000.00 242,000.00 242,000.00
0.0300 Kg Paku Atap 32,500.00 975.00 975.00
Tenaga
0.1500 Ho Pekerja 105,000.00 15,750.00 15,750.00
0.0500 Ho Tukang Kayu 130,000.00 6,500.00 6,500.00
0.0080 Ho Mandor 150,000.00 1,200.00 1,200.00
JUMLAH 23,450.00 242,975.00 266,425.00

21 1 M1 PASANG FLASHING ALUMINIUM 0,45 MM, L=50 CM

Material
1.1000 M1 Aluminium 0,45 MM, L=50 110,000.00 121,000.00 121,000.00
0.0300 Kg Paku Atap 32,500.00 975.00 975.00
Tenaga
0.1300 Ho Pekerja 105,000.00 13,650.00 13,650.00
0.0500 Ho Tukang Kayu 130,000.00 6,500.00 6,500.00
0.0080 Ho Mandor 150,000.00 1,200.00 1,200.00
JUMLAH 21,350.00 121,975.00 143,325.00

BONTANG,19 JUNI 2017

CV. PUTRA KHARISMA

MOHAMMAD ZEN SHOLIKHI

DIREKTUR

Page 8 of 14
 DAFTAR HARGA SATUAN
CV. PUTRA KHARISMA
UPAH, BAHAN DAN PERALATAN KERJA

HARGA
HARGA HARGA ALAT
UPAH
SATUA BAHAN
NO JENIS BAHAN
N
( Rp. ) ( Rp. )
( Rp.)
a b c d e f
I. HARGA SATUAN UPAH KERJA

1 Pekerja HO 105,000.00
2 Tukang Batu HO 130,000.00
3 Tukang Kayu HO 130,000.00
4 Tukang Cat HO 130,000.00
5 Tukang Besi HO 130,000.00
6 Tuakang Las HO 200,000.00
7 Mandor HO 150,000.00
II. HARGA SATUAN BAHAN
1 Balok Kapur 6/12 Cm M3 6,500,000.00
2 Besi Strip/Bolt Kg 55,000.00
3 Paku Biasa Kg 20,000.00
4 Atap Zincalume Bh 134,000.00
5 Paku Atap Zincalume Kg 32,500.00
6 Bubungan Zincalume M1 80,000.00
7 Papan Kapur 2 x20 M3 6,500,000.00
8 Balok Kapur 4 x 6 CM M3 6,000,000.00
9 Kelsi Board 3,5 MM Lbr 90,000.00
10 Paku Plywood Kg 25,000.00
11 List 1,5 x 4 CM Btg 45,000.00
12 Keramik 30 x 30 KW-I M 2
140,000.00
13 Semen Tonase Kg 1,600.00
14 Pasir Palu M 3
450,000.00
15 Cat Minyak Kg 80,000.00
16 Kuas Cat Bh 25,000.00
17 Amplas Bh 6,000.00
18 Cat Alkali Kg 65,000.00
19 Cat Weather Shield Kg 125,000.00
20 Cat Air Plafond Kg 75,000.00
21 Rol Kuas Bh 25,000.00
22 Talang Aluminium 0,45 L=100 CM M 1
220,000.00
23 Talang Aluminium 0,45 L=0,45 CM M 1
110,000.00

Page 9 of 14
 87,000,000
38% 33,060,000
120,060,000

Page 10 of 14
 SKEDUL PELAKSANAAN
CV. PUTRA KHARISMA
PENGGANTIAN ATAP KANTOR PDPE, KONTOR LH DAN SMU YPK PC VI

BOBOT JADWAL PELAKSANAAN 60 HARI KALENDER

NO URAIAN PEKERJAAN REMARKS
[%] MINGGU KE-1 MINGGU KE-2 MINGGU KE-3 MINGGU KE-4 MINGGU KE-5 MINGGU KE-6 MINGGU KE-7 MINGGU KE-8

KANTOR PDPE
0.220 0.220 0.220 0.220 0.220 0.220 0.220
I PEKERJAAN BONGKARAN 1.542
4.545 4.545 4.545 4.545 4.545 4.545 4.545
II PEKERJAAN ATAP 31.817
0.480 0.480
III PEKERJAAN PLAFOND 0.961
0.641
IV PEKERJAAN LANTAI 0.641
0.019
V PEKERJAAN PLESTERAN 0.019
0.576 0.576
VI PEKERJAAN PENGECATAN 1.152

KANTOR LH
0.217 0.217 0.217
I PEKERJAAN BONGKARAN 0.652
0.027
II PEKERJAAN PLESTERAN 0.027
1.718 1.718 1.718
III PEKERJAAN ATAP 5.155
0.169 0.169
IV PEKERJAAN PENGECATAN 0.339

SMA YPK PC VI
0.137 0.137 0.137 0.137 0.137 0.137 0.137
I PEKERJAAN BONGKARAN 0.958
7.612 7.612 7.612 7.612 7.612 7.612 7.612
II PEKERJAAN ATAP 53.281
0.432 0.432 0.432 0.432 0.432 0.432 0.432 0.432
III PEKERJAAN LAIN - LAIN 3.458
JUMLAH BOBOT PEKERJAAN [ % ] 100.000
Rencana Perminggu [ % ] 5.198 12.946 15.362 15.389 15.523 13.135 13.691 8.756 %
Rencana Komulatif [ % ] 5.198 18.144 33.506 48.895 64.418 77.552 91.244 100.000 %
Realisasi Perminggu [ % ] 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 %
Realisasi Komulatif [ % ] 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 %
Deviasi [ + / - ] 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 %
Rencana Tenaga Kerja 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 Orang
Realisasi Tenaga Kerja 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Orang

BONTANG, 19 JUNI 2017

CV. PUTRA KHARISMA

MOHAMMAD ZEN SHOLIKHI

DIREKTRIS
 RINCIAN PENAWARAN PEKERJAAN
CV. PUTRA KHARISMA
PENGGANTIAN ATAP KANTOR PDPE, KONTOR LH DAN SMU YPK PC VI

HARGA SATUAN ( Rp ) JUMLAH HARGA ( Rp )

NO URAIAN PEKERJAAN VOL SAT KET
UPAH MATERIAL TOTAL UPAH MATERIAL TOTAL
KANTOR PDPE
I PEKERJAAN BONGKARAN
1 Bongkar Atap Multi Sirap 671.04 M2 UP
2 Bongkar Bubungan 37.40 M1
UP
3 Bongkar Plywood 12 mm ( Lapis Atap Multi Sirap ) 671.04 M2 UP
4 Bongkar Plafond 46.80 M2 UP
5 Bongkar Keramik Lantai 12.00 M2
UP
6 Chipping Dinding Lebar 15 cm 0.90 M2 UP

II PEKERJAAN ATAP
1 Bongkar + Pasang Baru Gording 6 x 12 cm 0.29 M3 UP
2 Pasang Atap Zincallum + Accessories 691.17 M2
UP+MAT
3 Pasang Bubungan Zincalume 37.40 M2 UP+MAT
4 Papan Bubungan 2 x 20 cm 74.80 M1
UP+MAT

III PEKERJAAN PLAFOND

1 Rangka Plafond 4 x 6 cm 5.00 M2 UP+MAT
2 Plafond Kelsiboard 3,5 mm 46.80 M2 UP+MAT
3 List Plafond 1,5 x 4 cm 24.00 M1
UP+MAT

IV PEKERJAAN LANTAI
1 Keramik Lantai 30 x 30 Motif Kasar 12.00 M2 UP+MAT

V PEKERJAAN PLESTERAN
1 Plesteran + Acian Dinding 0.90 M2 UP+MAT

VI PEKERJAAN PENGECATAN
1 Cat Ulang Listplank 42.53 M2 UP+MAT
2 Alkali Primer 0.90 M2
UP+MAT
3 Cat Dinding Baru 0.90 M2 UP+MAT
4 Cat Plafond Baru 46.80 M2 UP+MAT

12 / 14
 RINCIAN PENAWARAN PEKERJAAN
CV. PUTRA KHARISMA
PENGGANTIAN ATAP KANTOR PDPE, KONTOR LH DAN SMU YPK PC VI

HARGA SATUAN ( Rp ) JUMLAH HARGA ( Rp )

NO URAIAN PEKERJAAN VOL SAT KET
UPAH MATERIAL TOTAL UPAH MATERIAL TOTAL
KANTOR PDPE
I PEKERJAAN BONGKARAN
1 Bongkar Rangka Atap Pipa Galvanis Φ 1" dan 1,5" 51.00 M2 UP
2 Chipping Dinding Lebar 15 cm 1.28 M2
UP

II PEKERJAAN PLESTERAN
1 Plesteran + Acian 1.28 M2 UP+MAT

III PEKERJAAN ATAP

1 Rangka Atap Baja Ringan 51.00 M2 UP+MAT
2 Atap Zincalume Tebal 0,3 + Accessories 57.80 M2 UP+MAT
3 Dinabolt Φ 3/8" - 80 mm 40.00 Ea UP+MAT

IV PEKERJAAN PENGECATAN
1 Cat Ulang Listplank 35.57 M2 UP+MAT
2 Lapis Alkali Primer 1.28 M2 UP
3 Cat Dinding Baru WS 1.28 M2
UP+MAT

SMA YPK PC VI (RUANG GURU + KANTOR )

I PEKERJAAN BONGKARAN
1 Bongkar Seng ex. BJLS 950.80 M2 UP

II PEKERJAAN ATAP
1 Pasang Atap dan Kanopy Zincalume Gelombang Tiara 0,3 mm 950.80 M2 UP+MAT
2 Pasang Bubungan Zincalume Gelombang Tiara 0,3 mm 37.15 M2 UP+MAT
3 Pasang Talang Jurang Aluminium 0,45 mm, L=100 cm 11.00 M1
UP+MAT
4 Pasang Flashing Aluminium 0,45 mm, L=50 cm 126.40 M1
UP+MAT
5 Bobok Beton / Ban Banan Plashing (5x10cm) dan cor 45.45 M1
UP+MAT
6 Pasang Papan Plashing & Bubungan Kapur 2,5/20 274.80 M1 UP+MAT
8 Pasang Dudukan Papan Talang & Gording Kapur 6/12 0.58 M3
UP+MAT

13 / 14
 RINCIAN PENAWARAN PEKERJAAN
CV. PUTRA KHARISMA
PENGGANTIAN ATAP KANTOR PDPE, KONTOR LH DAN SMU YPK PC VI

HARGA SATUAN ( Rp ) JUMLAH HARGA ( Rp )

NO URAIAN PEKERJAAN VOL SAT KET
UPAH MATERIAL TOTAL UPAH MATERIAL TOTAL
III PEKERJAAN LAIN - LAIN
1 Mobilisasi Pline Site 1.00 Ls UP
2 APD dan Izin Masuk 1.00 Ls UP
3 Pembersihan 1.00 Ls UP

GRAND TOTAL HARGA

PEMBULATAN

Bontang, 19 JUNI 2017

CV. PUTRA KHARISMA

MUHAMMAD ZEIN SHOLIKHI

DIREKTUR

14 / 14