Rencana Anggaran Biaya

Page 1 RENCANA ANGGARAN BIAYA_20130409
I.
II.
III.
TOTAL PEKERJAAN
PPn 10%
TOTAL PEKERJAAN GKN MANOKWARI
GRAND TOTAL PEMBULATAN
24,015,386,394 Rp
39,293,190,859 Rp
18,069,901,980 Rp
81,378,479,232 Rp
8,137,847,923 Rp
89,516,327,155 Rp
REKAPITULASI - RENCANA ANGGARAN BIAYA
Terbilang: " Delpan Puluh Delapan Milyar Lima Puluh Juta Rupiah "
89,516,000,000 Rp
NO. ITEM PEKERJAAN
PEKERJAAN ARSITEKTUR
PEKERJAAN STRUKTUR
PEKERJAAN MEKANIKAL & ELEKTRIKAL
TOTAL
PEKERJAAN
Dokumen laporan RAB BQ Hal. Rekap. ARS. STR. ME. 1
NO. SUB - TOTAL T O T A L
I. PEKERJAAN PERSIAPAN 1,535,765,484.88 Rp
Sub-Total Pekerjaan Persiapan (I) 1,535,765,484.88 Rp
II. PEKERJAAN LANTAI DASAR
2.1. Pekerjaan Dinding 286,440,631.31 Rp
2.2. Pekerjaan Lantai 297,736,712.01 Rp
2.3. Pekerjaan Plafond 76,049,219.79 Rp
2.4. Pekerjaan Kosen, Pintu, Jendela & Partisi 242,573,996.48 Rp
2.5. Pekerjaan Ralling Tangga 62,847,500.00 Rp
2.6. Pek. Sanitari & Fitting 21,001,852.40 Rp
Sub-Total Pekerjaan Lantai Dasar (II) 986,649,911.99 Rp
III. PEKERJAAN LANTAI SATU
3.1. Pekerjaan Dinding 4,794,392,927.43 Rp
3.2. Pekerjaan Lantai 1,273,647,674.59 Rp
3.4. Pek. Kosen, Pintu, Jendela dan Partisi 998,092,492.18 Rp
3.6. Pekerjaan Sanitari & Fitting 128,961,334.80 Rp
3.7. Pekerjaan Atap 261,432,696.09 Rp
Sub-Total Pekerjaan Lantai Satu (III) 8,317,567,550.56 Rp
IV. PEKERJAAN LANTAI DUA
Sub-Total Pekerjaan Lantai Dua (IV) 5,373,791,445.56 Rp
V. PEKERJAAN LANTAI TIGA
5.5. Pekerjaan Ralling Tangga & Void 121,875,000.00 Rp
Sub-Total Pekerjaan Lantai Tiga (V) 4,323,928,846.67 Rp
VI. PEKERJAAN LANTAI ATAP
6.1. Pekerjaan Dinding 261,691,614.96 Rp
6.2. Pek. Kosen, Pintu & Jendela 127,065,084.38 Rp
Sub-Total Pekerjaan Lantai Atap (VI) 739,396,731.03 Rp
REKAPITULASI PEKERJAAN ARSITEKTUR
URAIAN PEKERJAAN
Dokumen Laporan RAB BQ Hal. Rekap. Ars. 2
NO. SUB - TOTAL T O T A L URAIAN PEKERJAAN
VIII. PEKERJAAN HALAMAN, JALAN, PAGAR & POS JAGA
8.2. Pedestrian dan Jalan 875,934,070.58 Rp
8.3. Halaman Parkir 350,174,300.00 Rp
8.9. Pekerjaan Tiang Bendera 7,488,881.94 Rp
8.10. Pekerjaan Saluran, Bak Kontrol dan Resapan 171,906,177.74 Rp
Sub-Total Pekerjaan Halaman, Jalan, Pagar dan Pos Jaga (VIII) 2,738,286,422.88 Rp
TOTAL 24,015,386,393.57 Rp
Dokumen Laporan RAB BQ Hal. Rekap. Ars. 3
NO. SAT. VOL.
HARSAT.
(Rp.)
JUMLAH
(Rp.)
I. PEKERJAAN PERSIAPAN
1 Pek. Pematangan Site
- Penggalian tanah untuk diratakan pakai alat berat m3 5,654.14 77,333.33 437,253,493.33
- Pengurugan tanah yang landai pakai tanah sisa galian m3 200.91 104,000.00 20,894,640.00
2 Pek. Pengukuran Site m
2
15,760.00 4,500.00 70,920,000.00
3 Penyediaan Listrik untuk bekerja ls 1.00 190,560,000.00 190,560,000.00
4 Penyediaan Air untuk bekerja ls 1.00 14,443,000.00 14,443,000.00
5 Pek. Pembuatan Kantor Direksi Keet, dari bangunan semi
permanen, dinding papan rangka kayu finish cat, lantai
floor aci, plafond multipleks dicat, atap asbes gelombang,
dilengkapi fasilitas Ac Split, perlengkapan kerja dan Toilet. m
2
19.28 1,790,375.03 34,518,430.54
6 Pek. Pembuatan Kantor Pemborong, dari bangunan kons-
truksi kayu, dinding tripleks rangka kayu finish cat, lantai
floor aci, plafond tripleks dicat, atap asbes gelombang,
dilengkapi perlengkapan kerja dan Toilet. m
2
27.92 1,205,175.03 33,648,486.78
7 Tugu Patok dasar (kolom beton 20/20) bh 1.00 500,000.00 500,000.00
8 Papan Nama Proyek unit 1.00 747,929.98 747,929.98
9 Pembuatan pagar proyek sementara m
1
532.50 385,218.40 205,128,798.00
10 Pas. Papan patok ukur (bouwplank) m
1
490.50 82,162.50 40,300,706.25
11 Mobilisasi demobilisasi paralatan Lot 1.00 37,500,000.00 37,500,000.00
12 Biaya Mobilisasi / Demobilisasi Tenaga Pekerja Lot 1.00 224,350,000.00 224,350,000.00
13 Biaya Ketertiban dan Keselamatan Kerja Bln 18.00 12,500,000.00 225,000,000.00
SUB-TOTAL PEKERJAAN PERSIAPAN (I)
2.1. Pekerjaan Dinding
1. Pas. Dinding batu tela, Spesi 1pc : 3ps
- Area Toilet/Tempat Wudhu Pria & Wanita m
2
45.30 97,226.65 4,404,367.05
2. Pas. Dinding batu tela, Spesi 1pc : 5ps
- Seluruh dinding bata m
2
393.83 90,860.22 35,783,024.57
3. Pek. Beton kolom praktis 12/12 m
3
1.76 4,063,121.72 7,167,346.71
4. Pek. Beton Ring balok praktis 12/20 m
3
3.78 4,063,121.72 15,361,525.55
5. Pek. Plesteran + acian beton, Camp. 1pc : 3ps, tebal 20 mm
- Kolom beton struktur 50x50 cm m
2
89.25 99,565.56 8,886,226.23
- Dinding Cor beton m
2
413.88 99,565.56 41,208,193.97
6. Pek. Plesteran + acian dinding, Camp. 1pc : 3ps, tebal 20 mm
- Dinding luar Toilet /Rg wudhu Pria & Wanita m
2
34.50 99,565.56 3,435,011.82
7. Pek. Plesteran + acian dinding, Camp. 1pc : 5ps, tebal 20 mm
- Seluruh luas dinding bata, yang akan difinish cat m
2
718.69 92,334.69 66,360,016.92
8. Pas. Dinding keramik 20x25 cm
- Dinding Toilet / rg. wudhu Pria/Wanita m
2
80.60 161,042.36 12,980,014.22
9. Pasangan dinding keramik 20 x 20 groundtank m
2
169.27 151,042.36 25,566,940.28
10. Pek. Dinding GRC + rangka metal khusus, pelapis dinding bata
- Dinding luar R. Musholla & Toilet m
2
82.40
11. Pek. Finishing Dinding, dengan cat tembok Acrilyc Emulsion
ICI Dulux, Pentalite.
- Seluruh plesteran dinding / kolom ruangan dalam m
2
1,256.32 34,450.00 43,280,224.00
12. Pek. Finishing Dinding luar, dengan cat tembok ICI Dulux
Weathershield
- Seluruh dinding luar m
2
82.40 38,850.00 3,201,240.00
13. Pas. Waterproofing dinding beton Ground Tank, jenis Coating
ex Sika type Sikatop 107 seal, ketebalan minimal 3 lapis.
- Lantai & Dinding beton Ground Tank m
2
290.00 64,850.00 18,806,500.00
Sub-Total Pekerjaan Dinding (2.1)
2.2. Pekerjaan Lantai
1. Pas. Lantai Keramik Tile 40x40 cm (type polish)
- Area R. Musholla m
2
120.00 201,642.14 24,197,056.32
- Area R. Pengelola m
2
96.00 201,642.14 19,357,645.06
2. Pas. Plint + tali air, Keramik Tile 10x40 cm (type polish)
1
32.00 50,164.21 1,605,254.84
- Area R. Pengelola m' 28.00 50,164.21 1,404,597.98
3. Pas. Lantai Keramik Tile 30x30 cm (type polish)
- Area R. Dapur m
2
21.13 173,477.77 3,664,717.94
- Area R. Kantin m
2
67.00 173,477.77 11,623,010.75
4. Pas. Plint + tali air, Keramik Tile 10x30 cm (type polish)
- Area R. Dapur m
1
24.00 42,347.78 1,016,346.65
- Area R. Kantin m
1
30.00 42,347.78 1,270,433.32
5. Pas. Lantai Keramik Tile 20x20 cm (type un-polish)
RENCANA ANGGARAN BIAYA PEKERJAAN ARSITEKTUR
URAIAN PEKERJAAN
Dokumen Laporan RAB BQ Hal. RAB. ARS. 4
NO. SAT. VOL.
HARSAT.
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
- Area R. Toilet/T. Wudhu, Pria & Wanita m
2
33.06 162,714.14 5,379,329.34
- Dasaran lantai Ground Tank (type polish) m
2
79.92 162,714.14 13,004,113.75
6. Pek. Lantai Floor Hardener
(screeding 1Pc : 3Ps + floor hardener Gans/Tesa 4 kg/m2)
- Area R. Gudang m
2
54.40 127,151.30 6,917,030.72
- Area Koridor Dapur m
2
13.30 127,151.30 1,691,112.29
- Area Hall m
2
384.39 127,151.30 48,875,688.21
- Area R. Pompa m
2
48.58 127,151.30 6,176,374.40
- Area R. Genset m
2
54.60 127,151.30 6,942,460.98
- Area R. Gudang Alat (dibawah Tangga TG-2) m
2
69.04 127,151.30 8,778,207.87
- Area R. Storage 1-2 dan 3-4 m
2
280.00 127,151.30 35,602,364.00
- Area Parkir Motor m2 424.00 127,151.30 53,912,151.20
7. Pek. Lantai Area Tangga TG-2 (dari Lt-Dasar ke Lt-1)
a. Pas. Homogenous Tile 40x40 cm, Tangga
- Anak tangga dan bordes m
2
72.59 255,538.00 18,550,014.22
b. Pas. Stepnozing Homogenous Tile, Tangga m
1
136.04 75,000.00 10,203,000.00
c. Pas. Lantai Granit bakar 30x60cm
- Area Taman Air (ditengah tangga) m
2
46.48 313,088.00 14,551,703.89
d. Pas. Waterproofing jenis coating
- Area Taman Air (ditengah tangga) m
2
46.48 64,850.00 3,014,098.30
Sub-Total Pekerjaan Lantai (2.2)
2.3. Pekerjaan Plafond
1. Pek. Plafond Acoustic Tile 600x600x15 mm, rangka metal
khusus lengkap termasuk gantungan.
2
108.00 234,527.05 25,328,921.40
- Area R. Dapur m
2
21.13 234,527.05 4,954,383.93
- Area R. Kantin m
2
65.63 234,527.05 15,390,837.66
- Area R. Pengelola m
2
96.00 234,527.05 22,514,596.80
2. Pek. Plafond Gypsum Board Waterresistance, rangka
Metal Furing termasuk gantungan.
- Area R. Toilet/T. Wudhu Pria & Wanita m
2
32.00 196,190.00 6,278,080.00
3. Pas. List plafond, allumunium clear anodized 12,7x12x1,2 mm
- Area R. Toilet/T. Wudhu Pria & Wanita m
1
32.00 15,000.00 480,000.00
4 Pek. Finishing Plafond, dengan cat tembok Acrilyc Emulsion
Pek. Cat Plafond Gypsum Board Waterresistant m
2
32.00 34,450.00 1,102,400.00
Pek. Cat Plafond beton expose m
2
958.70
- Area R. Gudang m
2
54.40
- Area Koridor Dapur m
2
13.30
- Area Hall m
2
384.39
- Area R. Pompa m
2
48.58
- Area R. Genset m
2
54.60
- Area R. Gudang Alat (dibawah Tangga TG-2) m
2
69.04
- Area R. Ground Tank m
2
54.40
- Area R. Storage 1-2 dan 3-4 m
2
280.00
Sub-Total Pekerjaan Plafond (2.3)
2.4. Pekerjaan Kosen, Pintu, Jendela & Partisi
2.4.1 Pek. Kosen, Pintu & Jendela
1 Pek. Kosen Pintu besi ( type P2 )
Termasuk pengadaan bahan dan pemasangan, lengkap sesuai
gambar untuk itu. Dengan spesifikasi sbb : Unit 3.00 7,392,983.60 22,178,950.80
- Kosen dari besi Canal UNP-10, finish cat
- Pintu dobel plat besi, rangka hollow 40.40.1,2
- Finishing cat duco kosen besi
- Finishing cat duco pintu besi
- Engsel dari engsel bubut
- Handle khusus untuk pintu besi (sesuai gambar)
- Lockcase & Cylinder Cisa, khusus untuk pintu besi.
- Espagnolette/grendel tanam, pintu double
2 Pek. Kosen Pintu besi ( type P2 a)
- Rangka hollow 40.40.3
- Plat besi 3 mm
- Hardware pintu besi
NO. SAT. VOL.
HARSAT.
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
- Espagnolette/grendel tanam, pintu double
3 Pek. Kosen Pintu besi ( type P5' )
4 Pek. Pintu & Jendela Kaca Frameless (Type P10)
Termasuk Pengadaan bahan dan pemasangan, lengkap sesuai
gambar untuk itu, dengan spesifikasi sbb. : Unit 1.00 55,850,010.00 55,850,010.00
- Profil Allumunium U.20x30 dudukan kaca + sealant kaca
- Clear glass Tempered 12 mm pintu, ex Asahi Mas
- Clear glass Tempered 12 mm jendela, ex Asahi Mas
- Sticker pintu kaca, type clear sandblast (termasuk tulisan
cutting huruf ) sesuai gambar untuk itu.
- Hardware Pintu :
- Floor Hinges ex DORMA BTS.75, lengkap dengan covering plate.
- Glass Door Handle Stainless steel panjang 60 cm, finish
hairline, ex KEND GHD. 0036.
- Bottom Patch Fitting PT 2210 US 32
- Bottom Patch Lock Fitting US 2210 US 32
- Double Cylinder CISA 08510-07 US 14
- Top Patch Fitting PT 2220 US 32
- Pivot Top Patch Fitting PT 2221 US 32
5 Pek. Kosen Pintu Panel ( Type P11 )
gambar untuk itu. dengan spesifikasi sbb : Unit 2.00 5,675,590.33 11,351,180.65
- Profil kosen Allumunium silver powder coating 1 3/4x4", ex. YKK
- Daun pintu dobel teakwood kombinasi kaca, rangka kayu kamper
- Finishing cat melamik daun pintu
- Accessories pintu :
- Handle Plat + handle Stainless steel hairline finish
- Lockcase Cisa type 5210-40
- Double Cylinder Cisa 08510-07 US14
- Espagnolette (grendel tanam) pintu double, stainless steel
- Hinges Kend SEL 0007 4x3" US32D (3 bh/daun)
- Daun pintu dobel teakwood, rangka kayu kamper
- Door Handle KEND HRE 75.30
7 Pek. Kosen Pintu Panel ( Type P12' )
NO. SAT. VOL.
HARSAT.
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
- Daun pintu kaca, rangka aluminium
8 Pek. Pagar Besi ( Type PB1 )
- Rangka hollow 40.40.3
- Plat besi 3 mm
- Finishing cat duco pagar besi
10 Pek. Kosen Jendela kaca ( Type J1 )
- Kaca polos 6 mm, ex Asahi Mas
11 Pek. Bovenlight Louver Allumunium (Type L1)
- Louver allumunium
- Louver allumunium
- Louver allumunium
13 Pek. Kosen Bovenlight kaca ( Type BV1 )
gambar untuk itu. dengan spesifikasi sbb : Unit 2.00 762,596.25 1,525,192.50
- Profil Allumunium jendela, silver powder coating, ex. YKK
- Accessories jendela :
- Casement 8"
- Grendel/pengunci jendela (stainless steel)
15 Pek. Partisi Cubical, pembatas R. Toilet (type CB3)
Pas. Partisi Cubical Compact Laminated board, lengkap unit
set sesuai gambar untuk itu. Unit 2.00 9,150,600.00 18,301,200.00
NO. SAT. VOL.
HARSAT.
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
16 Pek. Partisi Kaca (type PK-1)
Termasuk Pengadaan bahan, tenaga dan pemasangan,
lengkap unit set sesuai gambar, dengan rincian sbb. : Unit 1.00 17,642,223.13 17,642,223.13
- Clear glass 8 mm pintu, ex Asahi Mas
2.4.2 Pekerjaan Partisi
1 Pek. Partisi double gypsum 12 mm, rangka metal furing 75 mm,
sesuai gambar untuk itu :
- Partisi batas R. Ka. Pengelola, type PR-1 M2 10.15 247,500.00
2 Pek. Finishing Cat tembok Acrylic Emulsion ICI Dulux Pentalitte
3 Pas. Plint kayu Kamper 2/10 cm, finish melamik.
- Partisi batas R. Ka. Pengelola, type PR-1 M' 7.20 30,000.00
4 Pas. List plafond, allumunium clear anodized 12,7x12x1,2 mm
Sub-Total Pekerjaan Kosen, Pintu & Jendela (2.4)
2.5. Pekerjaan Ralling Tangga
1 Termasuk pengadaan bahan, pembuatan dan pemasangan
Railling Tangga, bahan dari besi hollow kombinasi dengan besi
pipa, bentuk dan ukuran sesuai gambar untuk itu.
- Tangga TG-02 (Lt-Dasar ke Lt-1) m
1
54.65 1,150,000.00 62,847,500.00
Sub-Total Pekerjaan Railling Tangga (2.5)
2.6. Pek. Sanitari & Fitting
Perlengkapan Toilet Pria dan Wanita
1 Pas. Closed Duduk Ex. TOTO Type CW421J/SW420JP unit 2.00 2,994,630.00 5,989,260.00
2 Pas. Jetspray TOTO TX 403 SN5 bh 4.00 450,000.00 1,800,000.00
3 Pas. Paper Holder TOTO TS 116 R bh 4.00 300,000.00 1,200,000.00
4 Pas. Closed Jongkok Ex. TOTO Type CE7 unit 2.00 506,296.20 1,012,592.40
5 Pas. Kran Dinding / wudhu ex TOTO bh 20.00 250,000.00 5,000,000.00
6 Pas. Floor Drain TOTO type TX1B bh 16.00 375,000.00 6,000,000.00
Sub-Total Pekerjaan Sanitari & Fitting (2.5)
SUB-TOTAL PEKERJAAN LANTAI - DASAR (II)
1 Pas. Dinding batu tela, Spesi 1pc : 3ps
- Area Toilet Pria & Wanita m
2
77.85 124,433.18 9,687,123.06
- Area Toilet Ka. KPP m
2
18.15 124,433.18 2,258,462.22
- Area Toilet Ka. KPPN m
2
18.15 124,433.18 2,258,462.22
- Area seluruh dinding m
2
1,092.72 114,076.70 124,653,606.43
3 Pek. Beton kolom praktis 12/12 m
3
7.75 4,063,121.72 31,489,518.38
4 Pek. Ring balok praktis 12/20 m
3
10.49 4,063,121.72 42,622,796.94
5 Pek. Plesteran + acian beton, Camp. 1pc : 3ps, tebal 20 mm
- Kolom struktur m
2
296.19 99,565.56 29,490,522.35
6 Pek. Plesteran + acian dinding, Camp. 1pc : 3ps, tebal 20 mm
- Dinding luar Toilet Pria & Wanita m
2
46.73 99,565.56 4,652,200.79
2
18.15 99,565.56 1,807,114.91
2
18.15 99,565.56 1,807,114.91
- Seluruh plesteran dinding, m
2
2,185.44 92,334.69 201,791,458.87
8 Pas. Dinding Homogenous Tile Granito 30x60 cm
- Dinding Toilet Pria/Wanita m
2
113.29 390,043.56 44,188,034.91
- Dinding Toilet disable m
2
10.10 390,043.56 3,939,439.96
2
21.78 390,043.56 8,495,148.74
2
21.78 390,043.56 8,495,148.74
9 Pek. Komposit aluminium panel Pekerjaan dinding aluminium composit panel
- Dinding samping kiri sisi luar (AS 1 ) m2 624.69 1,208,400.00 754,877,571.12
- Dinding samping kiri sisi dalam (AS 1 ) m2 200.68 1,208,400.00 242,501,953.68
- Dinding samping kanan sisi luar (AS 8 ) m2 624.69 1,208,400.00 754,877,571.12
- Dinding samping kanan sisi dalam (AS 8 ) m2 200.68 1,208,400.00 242,501,953.68
- Dinding tampak depan dari lantai 1 s/d lantai 3 m2 377.38 1,208,400.00 456,025,992.00
- Dinding tampak belakang dari lantai 1 s/d lantai 3 m2 377.38 1,208,400.00 456,025,992.00
- Dinding tampak samping kanan dari lantai 1 s/d lantai 3 m2 444.78 1,208,400.00 537,472,152.00
NO. SAT. VOL.
HARSAT.
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
- Dinding tampak samping kiri dari lantai 1 s/d lantai 3 m2 414.59 1,208,400.00 500,990,556.00
- Sirip tampak depan m2 49.76 1,208,400.00 60,129,984.00
- Sirip tampak belakang m2 49.76 1,208,400.00 60,129,984.00
10 Pek. Komposit aluminium panel Pekerjaan dinding single gypsum 12mm
- Dinding samping kiri sisi dalam (AS 1 ) m2 406.38 148,500.00 60,347,430.00
- Dinding samping kanan sisi dalam (AS 8 ) m2 406.38 148,500.00 60,347,430.00
11 Insulasi peredam panas dan suara ex. Cool or Cosy Natural Insulation
- Dinding samping kiri sisi dalam (AS 1 ) m2 200.68 307,365.00
- Dinding samping kanan sisi dalam (AS 8 ) m2 200.68 307,365.00
12 Pek. Finishing Dinding, dengan cat tembok Acrilyc Emulsion
2
2,070.12 34,450.00 71,315,616.78
13 Pek. Finishing Dinding luar, dengan cat tembok ICI Dulux
Weathershield
- Dinding tembok bagian luar m
2
494.53 38,850.00 19,212,587.63
1 Lantai granit tektur kasar dan halus
- Area Ramp m2 77.40 1,489,714.14 115,303,874.13
- Area Drop off dan depan rg. ATM m2 91.00 1,489,714.14 135,563,986.38
2 Pas. Lantai Homogenious Tile 60x60 cm (polish), ex Granito
- Seluruh Area m
2
2,497.46 357,313.41 892,375,958.87
3 Plint keramik Homogenious Tile 10x60 cm (polish), ex Granito m
1
247.00 75,731.34 18,705,641.33
4 Pas. Lantai Homogenious Tile 60x60 cm, ex Granito (un-polish)
- Area Lantai Toilet Pria/Wanita (TO-02) m
2
65.90 357,313.41 23,546,953.98
2
7.50 357,313.41 2,679,850.60
2
7.50 357,313.41 2,679,850.60
- Tangga putar TG-1 (dari Lt-1 ke Lt-2) m
2
82.14 357,313.41 29,349,723.82
6 Pas. Stepnozing Homogenous Tile
1
55.50 75,000.00 4,162,500.00
7 Pas. Homogenous Tile 40x40 cm
- R. Tangga TG-3 m
2
21.20 255,538.00 5,417,405.52
- Tangga TG-3 (dari Lt-1 ke Lt-2) m
2
22.68 255,538.00 5,795,601.75
1
39.60 75,000.00 2,970,000.00
9 Pas. Screed + Waterproofing beton lantai Toilet, jenis Coating
ex Sika type Sikatop 107 seal, dgn ketebalan minimal 3 lapis.
2
65.90 64,850.00 4,273,615.00
2
7.50 64,850.00 486,375.00
2
7.50 64,850.00 486,375.00
- Toilet TO2 dan TO 6 m
2
83.54 357,313.41 29,849,962.60
1 Pek. Plafond Acoustic Tile 600x600x15 mm, rangka metal
- Seluruh Area ruang kantor seperti tertera dalam gambar m
2
1,335.64 234,527.05 313,243,709.06
2 Pek. Plafond Gypsum Waterresistance 9mm, rangka Metal
Furing, termasuk gantungan.
2
65.90 196,190.00 12,928,921.00
2
7.50 196,190.00 1,471,425.00
2
7.50 196,190.00 1,471,425.00
3 Pek. Plafond Gypsum Board tebal 9mm, rangka Metal Furing,
termasuk gantungan.
- Area luar (Drop Off, R. Satpam & R. ATM) m
2
149.42 170,710.00 25,507,488.20
- Area lobby dan Koridor m
2
875.52 170,710.00 149,460,019.20
4 Plafond drop ceiling m' 47.80 150,000.00 7,170,000.00
5 Lis plafond gypsum m' 357.40 25,000.00 8,935,000.00
6 Pek. Acian halus, plafond beton expose
- Seluruh Area R. Kerja KPP, dibawah atap beton miring m
2
673.00
- Seluruh Area R. Kerja KPPN, dibawah atap beton miring m
2
802.00
- Beton bagian bawah Tangga TG-01 (Lt-1 ke Lt-2) m
2
18.50
NO. SAT. VOL.
HARSAT.
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
2
19.02
6 Pek. Cat Plafond Acrilyc Emulsion ICI Dulux, Pentalite
- Cat Plafond Gypsum Water Resistance m
2
80.90 34,450.00 2,787,005.00
- Cat Plafond Gypsum Board m
2
1,024.94 34,450.00 35,309,183.00
- Cat Plafond beton expose m
2
1,512.52
3.4. Pek. Kosen, Pintu, Jendela dan Partisi
3.4.1 Pekerjaan Kosen, pintu & jendela.
1 Pek. Kosen Pintu Kaca Frameless (Type P1)
gambar untuk itu. dengan spesifikasi sbb :
a. Pekerjaan Gawangan pintu Unit 1.00 58,498,800.00 58,498,800.00
- Rangka hollow 40x40x1,2 mm (kolom & balok gawangan),
ukuran 60x60 dan 15x30 cm
- Multipleks 15 mm, dilapis plat stainless steel
- Finishing lapisan plat stainless steel
- Plat strip tbl. 50.5, dudukan pivot pintu kaca bag atas
b. Pintu Kaca Frameless
gambar untuk itu, dengan spesifikasi sbb. :
- Hardware Pintu :
- Floor Hinges ex DORMA BTS.75, lengkap dgn covering plate.
- Glass Door Handle Custom Made, dari bahan bentuk & ukuran
sesuai detail dalam gambar dan spesifikasi teknis.
2 Pek. Kosen Pintu Kaca Frameless (Type P1a)
a. Pekerjaan Gawangan pintu Unit 1.00 68,986,200.00 68,986,200.00
- Rangka hollow 40x40x3 mm (kolom & balok gawangan),
ukuran 60x60 dan 15x30 cm
- Multipleks 15 mm, dilapis plat stainless steel
- Finishing lapisan plat stainless steel
- Plat strip tbl. 50.5, dudukan pivot pintu kaca bag atas
- Hardware Pintu :
sesuai detail dalam gambar dan spesifikasi teknis.
3 Pek. Kosen Pintu Kaca Frameless (Type P1b)
- Hardware Pintu :
- Clear glass Tempered 12 mm pintu, ex Asahi Mas lapis ultra violet
NO. SAT. VOL.
HARSAT.
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
4 Pek. Kosen Pintu Kaca Frameless (Type P1c)
- Hardware Pintu :
5 Pek. Kosen Pintu Kaca Frameless (Type P1d)
- Hardware Pintu :
- Door Handle Stainless steel hairline finish, panjang 60 cm.
- Espagnolette/grendel tanam pintu double
NO. SAT. VOL.
HARSAT.
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
12 Pek. Kosen Pintu Panel Shaft ( Type P7 )
- Kunci ex Alpha
- Engsel stainless steel 2x3"
- Tarikan daun pintu
15 Pek. Pintu Kaca Frameless (Type P9)
NO. SAT. VOL.
HARSAT.
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
cutting huruf ) sesuai gambar untuk itu.
- Hardware Pintu :
- Floor Hinges ex DORMA BTS.75, lengkap dengan covering plate.
- Kaca warna 8 mm, ex Asahi Mas (Reflective)
- Casement 12"
19 Pek. Kosen Jendela kaca (Type J7)
NO. SAT. VOL.
HARSAT.
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
29 Pek. Curtain Wall (Type CW3a = 2 unit)
- Tiang profil alumunium Section 41132/6008
- Ambang profil alumunium Section 41133/6009
- Kaca panasap 6 mm
- Skrup
- Alat bantu dyna bolt dan klem besi/breket
30 Pek. Curtain Wall (Type CW3b = 2 unit)
- Kaca panasap 6 mm
- Skrup
31 Pek. Curtain Wall (Type CW3c = 2 unit)
- Kaca panasap 6 mm
- Skrup
32 Pek. Curtain Wall (Type CW3d = 2 unit)
- Kaca panasap 6 mm
- Skrup
NO. SAT. VOL.
HARSAT.
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
33 Pek. Curtain Wall (Type CW3e = 2 unit)
- Kaca panasap 6 mm
- Skrup
34 Pek. Curtain Wall (Type CW3f = 2 unit)
- Kaca panasap 6 mm
- Skrup
35 Pek. Curtain Wall (Type CW3g = 2 unit)
- Kaca panasap 6 mm
- Skrup
36 Pek. Curtain Wall (Type CW3h = 6 unit)
- Kaca panasap 6 mm
- Skrup
- Karet penjepit kaca
- Clear glass 6 mm , ex Asahi Mas
NO. SAT. VOL.
HARSAT.
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
44 Pek. Sekat Kaca (type SK)
Termasuk Pengadaan bahan, tenaga dan pemasangan, Unit 1 19,896,000.00 19,896,000.00
lengkap unit set sesuai gambar, dengan rincian sbb. :
47 Pekerjaan Partisi
- Partisi double gypsum (PR-3 s/d PR-64 dan PR 100' s/d PR 128') M2 1,162.15 273,499.00
lihat rincian Volume
bag dalam lapis glass wolsesuai gambar untuk itu :
- Partisi double gypsum (PR-29 s/d PR-33 ) M2 48.75 273,499.00
(lihat rincian Volume
- Partisi double gypsum (PR-1 s/d PR-34) M2 2,373.05 36,093.00
Sub-Total Pekerjaan Kosen, Pintu, Jendela & Partisi (3.4)
Railling Tangga, bahan dari besi hollow kombinasi dengan hand
rail dari kayu, bentuk serta ukuran sesuai gambar untuk itu.
- Tangga TG-03 (Lt-1 ke Lt-2) m
1
12.75 1,250,000.00 15,937,500.00
- Sealant
- List "U" stainlless steell
NO. SAT. VOL.
HARSAT.
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
- Tangga Putar TG-01 (Lt-1 ke Lt-2) m
1
49.46 1,250,000.00 61,818,750.00
3 Railling Ramp, dengan bahan pipa stainless steel dengan pengisi
dari kaca/acrilyc 10 mm, bentuk, ukuran, sesuai gambar untuk itu.
- Ramp naik dari Lantai-1 ke Lantai-2 m
1
150.00 1,500,000.00 225,000,000.00
Sub-Total Pekerjaan Railling Tangga (3.5)
3.6. Pekerjaan Sanitari & Fitting
4 Pas. Closed Jongkok Ex. TOTO unit 4.00 506,296.20 2,025,184.80
5 Pas. Urinoir Ex TOTO type U-57-M, lengkap unit set unit 5.00 3,250,000.00 16,250,000.00
6 Pas. Pembatas Urinoir unit 5.00 650,000.00 3,250,000.00
7 Pas. Meja beton, lapis Granit hitam ex Import, uk. 60x485 cm unit 1.00 6,801,000.00 6,801,000.00
9 Pas. Wastafel Meja Ex. TOTO LW 501 CJ + TX 116 LE unit 8.00 3,750,000.00 30,000,000.00
10 Pas. Cermin Wastafel ex Asahimas 5mm (dibevel), 90 x 485 cm bh 1.00 2,619,000.00 2,619,000.00
11 Pas. Cermin Wastafel ex Asahimas 5mm (dibevel), 90 x 185 cm bh 1.00 999,000.00 999,000.00
12 Pas. Tempat Sabun Cair ex Toto Type TS125R bh 5.00 300,000.00 1,500,000.00
13 Pas. Gantungan baju, TOTO Type TS118WSB bh 9.00 150,000.00 1,350,000.00
14 Pas. Kran Dinding ex TOTO, Janitor bh 1.00 250,000.00 250,000.00
Perlengkapan Toilet Kepala Kantor
1 Pas. Closed Duduk Ex. TOTO Type CW630J unit 2.00 5,000,000.00 10,000,000.00
3 Pas. Jetspray TOTO TX 403 SN5 bh 2.00 450,000.00 900,000.00
4 Pas. Shower TOTO type TX472SLN unit 2.00 2,560,000.00 5,120,000.00
5 Pas. Paper Holder TOTO TS 116 R bh 2.00 300,000.00 600,000.00
6 Pas. Gantungan baju, TOTO bh 2.00 150,000.00 300,000.00
7 Pas. Floor Drain TOTO type TX1B bh 2.00 375,000.00 750,000.00
8 Handrill stainless steel pipa dia. 2" m
1
5.00 600,000.00 3,000,000.00
Perlengkapan Disable Toilet
1 Pas. Closed Duduk Ex. TOTO Type C51/T150NL unit 1.00 3,500,000.00 3,500,000.00
2 Pas. Washtafel L237V3W/F unit 1.00 876,000.00 876,000.00
1
2.50 600,000.00 1,500,000.00
3.7. Pekerjaan Atap
1. Pek. Waterproofing Atap beton
a. Pek. Waterproofing jenis Membrane, Sopralene 4mm
(ex Prancis) dengan dasaran lapisan coating PF Primer,
dengan cara pemasangan sesuai aturan & prosedur pabrik.
- Plat dak atap beton miring (P. + 6,00) m
2
346.30 261,065.72 90,407,058.84
b. Pek. Screeding 1Pc : 3Ps, tebal 4 cm, dengan diberi
tulangan wire mesh 4mm, sebagai pelindung waterproofing.
- Plat dak atap beton miring (P. + 6,00) m
2
346.30 130,948.58 45,347,493.25
2. Pek. Atap Skylight kaca polos temperd laminated 6+6 mm Lapis sticker anti panas
- Area atap miring, sayap kiri & kanan m
2
58.24 1,993,100.00 116,078,144.00
3. Pek. Lisplank Allumunium Composit panel
- Pengahiran atap miring (depan & blkg), sayap kiri & kanan m
2
20.00 480,000.00 9,600,000.00
Sub-Total Pekerjaan Atap (3.7)
SUB-TOTAL PEKERJAAN LANTAI - SATU (III)
2
77.85 124,433.18 9,687,123.06
- Area Toilet Ka. Kanwil m
2
20.55 124,433.18 2,557,101.85
2
517.93 114,076.70 59,083,745.23
3
7.75 4,063,121.72 31,489,518.38
4 Pek. Ring balok praktis 12/20 m
3
4.97 4,063,121.72 20,202,166.24
NO. SAT. VOL.
HARSAT.
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
- Kolom struktur m
2
222.14 99,565.56 22,117,891.76
2
46.73 99,565.56 4,652,200.79
- Dinding luar Toilet Ka. Kanwil m
2
12.30 99,565.56 1,224,656.39
2
1,035.86 92,334.69 95,645,809.91
2
113.29 390,043.56 44,188,034.91
- Dinding Toilet disable m
2
10.10 390,043.56 3,939,439.96
- Dinding Toilet Ka. Kanwil m
2
16.00 390,043.56 6,240,696.96
2
1,106.68 34,450.00 38,125,091.55
Weathershield
- Seluruh dinding bagian luar m
2
210.35 38,850.00 8,172,097.50
- Seluruh Area m
2
1,872.75 357,313.41 669,158,696.03
1
248.00 75,731.34 18,781,372.67
2
65.90 357,313.41 23,546,953.98
- Area Lantai Toilet Ka. Kanwil m
2
9.38 357,313.41 3,349,813.26
2
52.00 357,313.41 18,580,297.53
1
34.50 75,000.00 2,587,500.00
2
29.16 255,538.00 7,451,487.97
1
39.60 75,000.00 2,970,000.00
2
65.90 64,850.00 4,273,615.00
2
9.38 64,850.00 607,968.75
- Seluruh Area R. Kerja KPP, seperti tertera dalam gambar m
2
1,567.24 234,527.05 367,560,173.84
2
65.90 196,190.00 12,928,921.00
2
9.38 196,190.00 1,839,281.25
termasuk gantungan.
- Area lobby dan Koridor m
2
287.73 170,710.00 49,118,388.30
4 Lis profil gypsum m' 169.57 25,000.00 4,239,250.00
- Seluruh Area R. Kerja KPP, dibawah atap beton miring m
2
65.00 - -
NO. SAT. VOL.
HARSAT.
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
- Seluruh Area R. Kerja KPPN, dibawah atap beton miring m
2
42.00 - -
2
11.50 - -
2
19.02 - -
2
75.28 34,450.00 2,593,223.75
2
287.73 34,450.00 9,912,298.50
2
137.52 -
4.4.1 Pek. Kosen, pintu & jendela
- Kunci ex Alpha
- Engsel stainless steel 2x3"
- Tarikan daun pintu
NO. SAT. VOL.
HARSAT.
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
- Kaca warna 6 mm, ex Asahi Mas (Panasap blue)
- Casement 12"
- Kaca warna 6 mm, ex Asahi Mas (Panasap blue)
- Casement 12"
11 Pek. Kosen Jendela kaca ( Type J6' )
- Engsel jendela
- Hak angin jendela
16 Pek. Partisi Kaca (type PK-9')
NO. SAT. VOL.
HARSAT.
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
17 Pek. Partisi Kaca (type PK-9")
- Clear glass 6mm , ex Asahi Mas
21
Termasuk Pengadaan bahan, tenaga dan pemasangan, Unit 2.00 98,543,016.00 197,086,032.00
- Kaca panasap 6 mm
- Skrup
22
- Kaca panasap 6 mm
Pek. Curtain Wall (Type CW1), lantai-2 s/d Atap
NO. SAT. VOL.
HARSAT.
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
- Skrup
23 Pek. Curtain Wall (Type CW3e = 2 unit)
- Kaca panasap 6 mm
- Skrup
24 Pek. Curtain Wall (Type CW3f = 2 unit)
- Kaca panasap 6 mm
- Skrup
- Kaca panasap 6 mm
- Skrup
- Partisi double gypsum (PR-48s/d PR-88 dan PR-134' s/d PR-176') M2 946.16 273,499.00
lihat rincian volume
- Partisi double gypsum (PR-48s/d PR-88 dan PR-134' s/d PR-176') M2 1,892.32 36,093.00
Sub-Total Pek. Kosen, Pintu/jendela & Partisi (4.4)
- Tangga TG-03 (Lt-2 ke Lt-3) m
1
12.00 1,250,000.00 15,000,000.00
- Tangga Putar TG-01 (Lt-2 ke Lt-3) m
1
39.56 1,250,000.00 49,455,000.00
- Railling Area Void Ramp m
1
121.00 1,250,000.00 151,250,000.00
4 Railling Ramp, dengan bahan pipa stainless steel dengan pengisi
dari kaca/acrilyc 10 mm, bentuk, ukuran, sesuai gambar untuk itu.
- Ramp naik dari Lantai-2 ke Lantai-3 m
1
137.50 1,500,000.00 206,250,000.00
Sub-Total Pek. Railling Tangga (4.5)
NO. SAT. VOL.
HARSAT.
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
12 Pas. Tempat Sabun Cair ex Toto bh 5.00 300,000.00 1,500,000.00
13 Pas. Gantungan baju, TOTO bh 9.00 150,000.00 1,350,000.00
1
2.50 600,000.00 1,500,000.00
Sub-Total Pek. Sanitari & Fitting (4.6)
4.7. Pekerjaan Atap
- Plat dak atap beton miring (P. + 10.00) m
2
324.19 261,065.72 84,634,895.77
2
324.19 130,948.58 42,452,220.15
2
58.24 1,993,100.00 116,078,144.00
2
18.00 480,000.00 8,640,000.00
SUB-TOTAL PEKERJAAN LANTAI - DUA (IV)
2
60.38 124,433.18 7,512,653.24
2
13.80 124,433.18 1,717,177.88
2
645.81 114,076.70 73,672,158.82
3
5.90 4,063,121.72 23,959,416.16
4 Pek. Ring balok praktis 12/20 (Toilet) m
3
1.28 4,063,121.72 5,192,669.56
- Kolom struktur m
2
120.00 99,565.56 11,947,867.20
2
27.75 99,565.56 2,762,944.29
2
13.80 99,565.56 1,374,004.73
2
1,291.63 92,334.69 119,261,791.39
2
91.98 390,043.56 35,876,206.65
2
16.56 390,043.56 6,459,121.35
2
1,381.18 34,450.00 47,581,478.75
Weathershield
NO. SAT. VOL.
HARSAT.
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
- Seluruh dinding bagian luar m
2
72.00 38,850.00 2,797,200.00
- Seluruh Area m
2
1,371.00 357,313.41 489,876,690.56
1
296.00 75,731.34 22,416,477.05
2
46.40 357,313.41 16,579,342.41
2
6.19 357,313.41 2,210,876.75
- R. Tangga TG-4 m
2
11.18 255,538.00 2,856,914.80
- Tangga TG-4 (dari Lt-3 ke Lt-Atap) m
2
22.02 255,538.00 5,626,307.83
1
31.00 75,000.00 2,325,000.00
2
46.40 64,850.00 3,009,040.00
2
6.19 64,850.00 401,259.38
- Seluruh Area ruangan yang ditunjukan dalam gambar m
2
864.18 234,527.05 202,673,492.26
2
46.40 196,190.00 9,103,216.00
2
6.19 196,190.00 1,213,925.63
3 Lis fond gypsums plafond m' 178.68 25,000.00 4,467,000.00
termasuk gantungan.
2
241.72 170,710.00 41,264,021.20
2
262.00 - -
- Beton bagian bawah Tangga TG-04 (Lt-3 ke Lt-Atap) m
2
16.12 - -
2
52.59 34,450.00 1,811,639.38
2
241.72 34,450.00 8,327,254.00
2
278.12 -
NO. SAT. VOL.
HARSAT.
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
- Casement 12"
- Engsel jendela
- Hak angin jendela
10 Pek. Kosen Jendela kaca (Type PJ1)
NO. SAT. VOL.
HARSAT.
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
19
- Kaca panasap 6 mm
- Skrup
20
- Kaca panasap 6 mm
- Skrup
NO. SAT. VOL.
HARSAT.
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
- Kaca panasap 6 mm
- Skrup
- Partisi double gypsum (PR-89 s/d PR-111 dan PR 164' s/d PR 180') M2 423.27 273,499.00
'lihat rincian volume
- Partisi double gypsum (PR-89 s/d PR-111 dan PR 164' s/d PR 180') M2 846.54 36,093.00
'lihat rincian volume
Sub-Total Pek. Kosen, Pintu, Jendela & Partisi (5.4)
5.5. Pekerjaan Ralling Tangga & Void
- Tangga TG-04 (Lt-3 ke Lt-Atap) m
1
13.00 1,250,000.00 16,250,000.00
- Railling Area Void Ramp m
1
84.50 1,250,000.00 105,625,000.00
Sub-Total Pek. Railling Tangga & Void (5.5)
12 Pas. Tempat Sabun Cair ex Toto bh 5.00 300,000.00 1,500,000.00
13 Pas. Gantungan baju, TOTO bh 8.00 150,000.00 1,200,000.00
1
2.50 600,000.00 1,500,000.00
5.7. Pekerjaan Atap
2
464.10 261,065.72 121,160,600.65
2
464.10 130,948.58 60,773,235.98
2
60.00 1,993,100.00 119,586,000.00
2
18.00 148,500.00 2,673,000.00
NO. SAT. VOL.
HARSAT.
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
SUB-TOTAL PEKERJAAN LANTAI - TIGA (V)
- Area R. Tangga m
2
79.75 114,076.70 9,097,616.83
- Dinding Parapet m
2
552.00 114,076.70 62,970,338.40
3
2.65 4,063,121.72 10,765,647.31
3 Pek. Beton Ringbalok praktis 12/20. m
3
3.31 4,063,121.72 13,457,059.14
- Area R. Tangga m
2
159.50 92,334.69 14,727,382.74
- Dinding Parapet m
2
1,104.00 92,334.69 101,937,495.55
6 Pek. Cat tembok Weathershield, Ex ICI Dulux
- Dinding dan listplank, bagian luar bangunan m
2
1,183.75 38,850.00 45,988,687.50
7 Pek. Cat tembok Acrilyc Emulsion
- Area R. Tangga bagian dalam m
2
79.75 34,450.00 2,747,387.50
6.2. Pek. Kosen, Pintu & Jendela
1. Pek. Kosen Pintu besi ( type P5 )
2. Pek. Bovenlight Louver Allumunium (Type L2)
- Louver allumunium
- Louver allumunium
- Louver allumunium
Sub-Total Pek. Kosen, Pintu & Jendela (6.2)
6.3. Pekerjaan Atap
6.3.1. Pek. Waterproofing Atap beton
1 Pas. Waterproofing jenis Membrane, Sopralene 4mm
- Area Plat dak atap datar (P. + 16.00) m
2
526.39 261,065.72 137,422,384.35
- Plat Dak Atap Atap R. Tangga (P.+19.30) m
2
24.78 261,065.72 6,468,555.88
2 Pas. Screeding 1Pc : 3Ps, tebal 4 cm, dengan diberi
2
526.39 130,948.58 68,930,023.03
2
24.78 130,948.58 3,244,578.44
6.3.2. Pek. Atap Metal & Skylight Kaca
1 Pek. Atap Metal Zinkalum, type Trimdek Hi-Ten m
2
195.50 251,000.00 49,070,500.00
2 Pek. Atap Skylight kaca polos temperd laminated 6+6 mm + rangka m
2
42.90 1,993,100.00 85,503,990.00
Lapis sticker anti panas Sub-Total Pekerjaan Lantai Atap (6.4)
SUB-TOTAL PEKERJAAN LANTAI - ATAP (VI)
NO. SAT. VOL.
HARSAT.
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
VII. PEKERJAAN KANOPI
7.1 Canopy Samping
1 Atap kaca temperet 10 mm dan rangka hollow 40/60 m
2
27.17 1,846,250.00 -
2 Finishing rangka baja pakai cat duco m
2
27.17 145,250.00 -
3 Lisplank aluminium composit panel m
2
5.34 148,500.00 -
Sub-Total Pekerjaan Canopy samping (1)
7.2 Canopy Belakang
1 Atap kaca temperet 10 mm dan rangka hollow 40/60 m
2
19.50 1,846,250.00 -
2 Finishing rangka baja pakai cat duco m
2
19.50 145,250.00 -
3 Lisplank aluminium composit panel m
2
10.93 148,500.00 -
Sub-Total Pekerjaan Canopy belakang (2)
SUB-TOTAL PEKERJAAN CANOPY (VII)
VIII. PEKERJAAN HALAMAN, JALAN, PAGAR & POS JAGA
8.1. Lapangan Upacara
- Galian tanah t. 40 cm m2 812.72 12,800.00
- Pemadatan tanah m2 812.72 10,500.00
- Urugan surtu padat t. 20 cm m2 812.72 73,864.00
- Abu batu t. 10 cm m2 812.72 44,636.00
- Grasblockk m2 812.72 250,000.00
- Kansteen keliling lapangan upacara m2 127.60 225,000.00
Sub total LAPANGAN UPACARA (1)
8.2. Pedestrian dan Jalan
- Galian tanah t. 30 cm m2 2,282.12 15,300.00 34,916,436.00
- Pemadatan tanah m2 2,282.12 10,500.00 23,962,260.00
- Urugan surtu padat t. 20 cm m2 2,282.12 73,864.00 168,566,511.68
- Abu batu t. 10 cm m2 2,282.12 44,636.00 101,864,708.32
- Paving Block t. 8 cm m2 1,878.00 175,000.00 328,650,000.00
- Pasangan batu alam m2 32.94 297,484.96 9,799,154.58
- Kansteen batas jalan dan trotoar m' 472.00 150,000.00 70,800,000.00
- Kansteen keliling jalan m' 785.00 175,000.00 137,375,000.00
Sub total PENDESTRIAN DAN JALAN (2)
8.3. Halaman Parkir
Parkir Depan
- Galian tanah t. 40 cm m2 749.28 12,800.00 9,590,784.00
- Pemadatan tanah m2 749.28 10,500.00 7,867,440.00
- Urugan surtu padat t. 20 cm m2 749.28 73,864.00 55,344,817.92
- Urugan makadam 5/7 t. 10 cm m2 749.28 44,836.00 33,594,718.08
- Pemadatan makadam m2 749.28 10,500.00 7,867,440.00
- Teakcoating emulsion m2 749.28 25,000.00 18,732,000.00
- Lapisan hotmix ATB t. 4 cm m2 749.28 180,000.00 134,870,400.00
- Lapisan hotmix wiring t. 2 cm m2 749.28 90,000.00 67,435,200.00
- Kansteen beton preekast uk. 40x30x15 m' 84.98 175,000.00 14,871,500.00
Parkir Belakang
- Galian tanah t. 40 cm m2 3710.22 12,800.00
- Pemadatan tanah m2 3710.22 10,500.00
- Urugan sirtu padat t. 20 cm m2 3710.22 73,864.00
- Urugan makadam 5/7 t. 10 cm m2 3710.22 44,836.00
- Pemadatan makadam m2 3710.22 10,500.00
- Teakcoating emulsion m2 3710.22 25,000.00
- Penestrasi t. 5 cm m2 3710.22 75,000.00
- Lapisan hotmix ATB t. 4 cm m2 3710.22 180,000.00
- Lapisan hotmix wiring t. 2 cm m2 3710.22 90,000.00
- Kansteen beton preekast uk. 40x30x15 m' 561.92 175,000.00
Sub total PARKIR DEPAN DAN BELAKANG (3)
8.4. Pos Jaga
1 PEK. PENDAHULUAN
- Pasang bouwplank m' 17.50 82,162.50 1,437,843.75
2 PEKERJAAN GALIAN DAN URUGAN
- Galian untuk pondasi m3 6.08 32,000.00 194,560.00
- Urugan pasir dibawah pondasi m3 0.76 372,982.27 283,466.53
3 PEKERJAAN PONDASI
- Pondasi batu belah camp 1:5 m3 2.57 958,354.40 2,458,179.04
- Pek. Sloof 15/30 m 0.29 4,063,121.72 1,157,989.69
4 PEKERJAAN DINDING
- Dinding belakang pakai GRC board rangka pipa 4" m2 16.81 704,880.00 11,849,032.80
- Dinding samping kiri kanan pakai kaca rangka alumunium
dan pipa finish cat m2 15.54 1,487,927.81 23,122,398.21
5 PEKERJAAN ATAP
NO. SAT. VOL.
HARSAT.
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
- Penutup atap genteng metal rangka besi kanal C dan reng
besi holoow 20/40 m2 9.60 450,000.00 4,320,000.00
- Lisplank GRC 9 mm x 30 cm m' 8.80 125,000.00 1,100,000.00
6 PEKERJAAN LANTAI
- Lantai keramik m2 7.30 140,437.51 1,025,193.82
7 PEKERJAAN KOSEN
- Kosen puntu alumunium dan jendela kaca lengkap dengan
engsel, kunci dan essesories sesuai dngan gambar unit 1.00 3,500,000.00 3,500,000.00
Sub total POS JAGA (4)
8.5. Pekerjaan Landscaping
1 Pengadaan tanah humus dan perataan m2 4,463.52 25,000.00 111,588,000.00
2 Pengadaan penanaman rumput dan tanaman hias m2 4,463.52 75,000.00 334,764,000.00
Sub total LANDSCAPING (5)
8.6. PEKERJAAN PAGAR KELILING
1 PEKERJAAN PAGAR DEPAN
1 Pekerjan galian dan urugan
- Galian tanah m3 64.93 32,000.00 2,077,696.00
- Urugan pasir dibawah pondasi m3 8.12 372,982.27 3,027,124.12
- Urugan kembali bekas galian m3 25.36 13,482.32 341,945.26
2 Pekerjaan pondasi
- Pondasi batu belah m3 36.52 958,354.40 35,001,019.40
- Sloof uk 15/20 m3 3.04 4,063,121.72 12,366,110.95
3 Pekerjaan dinding
- Dinding bata tela m3 152.39 114,076.70 17,383,577.93
- Kolom praktis m3 0.78 4,063,121.72 3,171,185.24
- Beton ringbalk m3 1.67 4,063,121.72 6,801,361.03
- Batu alam batu tempel susun sirih m2 24.28 297,484.96 7,224,124.77
- Lapisan dinding marmer m2 34.02 609,484.96 20,734,678.34
- Plesteran dan acian m2 246.47 92,334.69 22,757,361.21
- Pek. Finishing Dinding, dengan cat tembok Acrilyc Emulsion
ICI Dulux, Pentalite. m2 246.47 34,450.00 8,490,753.70
- Ornamen railing diatas pagar pipa besi 3" finish cat m' 31.20 350,000.00 10,920,000.00
4 Pintu gerbang pakai besi finish cat lengkap dengan rel
dan ornmen besi tempa m2 16.80 1,750,000.00 29,400,000.00
5 Leter/hurup stainless steel
- Hurup ukuran 500 mm x 400 mm bh 20.00 450,000.00
- Logo Kementerian Keuangan bh 1.00 2,500,000.00
6 Pekerjaan Turap batu kali
- Galian tanah turap pagar halaman depan area lapangan upacara m3 53.00 32,000.00
- Turap batu kali pagar halaman depan area lapangan upacara m3 103.35 1,011,449.60
- Galian tanah turap halaman belakang area parkir m3 218.00 32,000.00
- Turap batu kali halaman belakang area parkir m3 567.12 1,011,449.60
2 PEKERJAAN PAGAR SAMPING KANAN
- Galian tanah m3 83.90 32,000.00 2,684,928.00
2 Pekerjaan pondasi
- Sloof uk 15/20 m3 3.93 4,063,121.72 15,980,257.72
3 Pekerjaan dinding
- Kolom praktis m3 0.88 4,063,121.72 3,574,897.01
- Beton ringbalk m3 2.16 4,063,121.72 8,789,141.75
- Batu alam batu tempel susun sirih m2 118.11 297,484.96 35,135,948.63
- Ornamen railing diatas pagar pipa besi 3" finish cat m' 79.30 350,000.00 27,755,000.00
4 Pintu gerbang pakai besi finish cat lengkap dengan rel
dan ornmen besi tempa m2 79.30 1,750,000.00 138,775,000.00
NO. SAT. VOL.
HARSAT.
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
3 PEKERJAAN PAGAR SAMPING KIRI DAN BELAKANG
- Galian tanah m3 170.11 32,000.00 5,443,584.00
2 Pekerjaan pondasi
- Sloof uk 15/20 m3 7.97 4,063,121.72 32,399,332.60
3 Pekerjaan dinding
- Kolom praktis m3 1.70 4,063,121.72 6,921,609.11
- Beton ringbalk m3 4.39 4,063,121.72 17,819,632.93
- Ornamen ednis papua pada pilar m' 69.00 350,000.00 24,150,000.00
Sub total PAGAR (5)
8.7. Pekerjaan Lapangan Olah Raga
- Galian tanah m3 229.80 32,000.00
- Urugan pasir dibawah pondasi m3 76.60 372,982.27
2 Pekerjaan pondasi
- Pasang rolaag bata tela caamp 1:5 m3 43.13 114,076.70
3 Pekerjaan dinding
- Dinding kawat harmonika rangka besi siku 40.40.4 m3 572.10 369,898.33
4 Pintu kawat harmonika rangka besi siku lengkap dengan
engsel dan gembok m2 2.90 369,898.33
5 Pekerjaan lantai
- Lantai kerja beton 1:3:5 m3 38.30 1,117,599.60
- Wiremash 8 - 15 m2 765.99 125,000.00
- Beton lantai cam 1:2:3 m3 76.60 1,383,324.40
- Floor hardener m2 608.34 143,433.38
- Lantai grevel m2 159.25 125,000.00
- Lobang pipa 3" di cor sedalam pipa untuk tiang net bh 2.00 500,000.00
6 Shelther/atap tribune
- Pondasi setempat beton bertulang m3 0.30 4,063,121.72
- Kolom pedestal uk 30x30 m3 0.27 4,063,121.72
- Tiang dan rangka WF 100.50..7 kg 294.00 27,323.00
- Gordeng canal C 125.50.20.2,3 kg 271.00 27,323.00
- Base plate t. 12 mm kg 70.00 27,323.00
- Penutup atap pakai atap spandex m2 36.00 251,000.00
- Talang seng BJLS 0,5 mm m' 12.00 125,000.00
- Angkoor baut 16 mm pjg 40 cm bh 24.00 75,000.00
- Bangku balkon pakai papan rangka besi siku m' 12.00 1,250,000.00
Sub total LAPANGAN OLAH RAGA (6)
8.8. Pekerjaan Canopy Parkir
1 Kanopy pelidung tempat parkir konstruksi pipa besi
dan anyaman besi beton 10x20 cm finish cat dan tanaman
pohon merambat sesuai dengan gambar m2 907.47 567,348.38
Sub total PEKERJAAN KANOPY PARKIR (7)
8.9. Pekerjaan Tiang Bendera
1 Pondasi beton m3 0.79 4,063,121.72 3,217,992.40
2 Pasangan batu tempel batu alam m2 4.02 297,484.96 1,195,889.54
3 Pipa 3" pengapit pipa tiang bendera m' 3.00 375,000.00 1,125,000.00
4 Pipa 2 1/5" m' 4.00 250,000.00 1,000,000.00
5 Pipa 1 1/5" m' 4.00 200,000.00 800,000.00
6 Kerekan bendera bh 1.00 150,000.00 150,000.00
Sub total PEK. TIANG BENDERA (8)
8.10. Pekerjaan Saluran, Bak Kontrol dan Resapan
1 Galian tanah untuk saluran m3 130.19 32,000.00 4,166,176.00
2 Saluran beton exposed m3 37.20 4,063,121.72 151,140,001.74
3 Pekerjaan bak kontrol 40 x 40 bh 16.00 600,000.00 9,600,000.00
4 Pekerjaan bak kontrol 60 x 60 bh 6.00 750,000.00 4,500,000.00
5 Pekerjaan resapan kedalaman 2 m bahan buis beton dia. 1 m bh 1.00 2,500,000.00 2,500,000.00
Sub total PEK. SALURAN (9)
8.11. Pekerjaan Ornamen
NO. SAT. VOL.
HARSAT.
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
Ornamen totem 1 t=4m unit 10,000,000.00 -
Ornamen totem 2 t= 4m unit 10,000,000.00 -
Ornamen totem 3 t = 5m unit 10,000,000.00 -
Ornamen totem 4 unit 10,000,000.00 -
Ornamen totem 5 unit 10,000,000.00 -
Sub total PEK. ORNAMEN (11)
8.12. Pekerjaan Kolam Ikan
Harga kolam ikan per unit
- Beton camuran 1:2:3 dasar kolam m3 2.00 1,383,324.40
- Beton bertulang bingkai kolam m3 1.44 4,063,121.72
- Pasangan keramik 30X30 dasar kolam m2 19.98 173,477.77
- Pasangan keramik 30X30 bingkai dalam kolam m2 31.20 173,477.77
- Pasangan batu andest bibir kolam kolam m2 21.60 297,484.96
- Instalasi pemipaan instalasi ls 1.00 1,500,000.00
- Pompa air kolam ikan bh 1.00 3,500,000.00
Sub total harga kolam per unit -
Unit 2.00 - -
Sub total PEK. KOLAM (10)
8.13. Pekerjaan Kolam Air Mancur
- Beton camuran 1:2:3 dasar kolam m3 0.98 1,383,324.40
- Beton bertulang bingkai kolam m3 0.74 4,063,121.72
- Beton air mancur m3 1.15 4,063,121.72
- Pasangan granit dasar kolam m2 6.51 1,489,714.14
- Pasangan granit bingkai kolam m2 3.18 1,489,714.14
- Pasangan granit air macur kolam m2 8.82 1,489,714.14
- Instalasi pemipaan instalasi ls 1.00 1,500,000.00
- Pompa air mancur bh 1.00 3,500,000.00
Sub total PEK. AIR MANCUR (11)
8.14. Pekerjaan Kolam Hias Tangga Belakang
- Pasangan bata tela 1:3 dinding kolam hias m2 12.24 114,076.70
- Pasangan bata tela 1:3 pot bunga m2 13.41 114,076.70
- Water proofing teak coating dasar kolam m2 29.54 261,065.72
- Water profing dinding kolam m2 12.24 261,065.72
- Plesteran dinding kolam hias m2 24.48 99,565.56
- Plesteran pot bunga m2 26.81 99,565.56
- Pasangan batu granit dasar kolam m2 29.54 1,489,714.14
- Pasangan batu granit kolam penampungan m2 10.60 1,489,714.14
- Pasangan batu alam pot bunga m2 13.41 297,484.96
- Batu alam dinding kolam m2 12.88 297,484.96
- Kaca temper 12 mm m2 5.76 950,000.00
- Instalasi air sirkulasi ls 1.00 2,500,000.00
- Pompa air sirkulasi unit 1.00 5,000,000.00
Sub total PEK. KOLAM HIAS (12)
SUB-TOTAL PEKERJAAN HALAMAN PAGAR, POS JAGA, PARKIR, LAP.OLAH RAGA (VIII)
TOTAL PEKERJAAN ARSITEKTUR
TOTAL
(Rp.)
1,535,765,484.88
tidak ditawarkan
286,440,631.31
RENCANA ANGGARAN BIAYA PEKERJAAN ARSITEKTUR
TOTAL
(Rp.)
297,736,712.01
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
76,049,219.79
TOTAL
(Rp.)
ditawarkan
hanya 4 unit
vol. di gambar
5 unit (karena
partisi Pengelola
tidak ditawarkan)
TOTAL
(Rp.)
TOTAL
(Rp.)
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
242,573,996.48
62,847,500.00
21,001,852.40
986,649,911.99
TOTAL
(Rp.)
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
4,794,392,927.43
1,273,647,674.59
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
TOTAL
(Rp.)
tidak ditawarkan
558,284,175.46
TOTAL
(Rp.)
ditawarkan
hanya 2 unit
vol. di gambar
27 unit (karena
partisi tidak
ditawarkan)
TOTAL
(Rp.)
TOTAL
(Rp.)
TOTAL
(Rp.)
TOTAL
(Rp.)
TOTAL
(Rp.)
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
998,092,492.18
TOTAL
(Rp.)
302,756,250.00
128,961,334.80
261,432,696.09
8,317,567,550.56
TOTAL
(Rp.)
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
2,510,906,004.17
751,307,705.18
tidak ditawarkan
TOTAL
(Rp.)
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
448,191,536.64
ditawarkan
hanya 3 unit
vol. di gambar
24 unit (karena
partisi tidak
ditawarkan)
TOTAL
(Rp.)
TOTAL
(Rp.)
TOTAL
(Rp.)
tidak ditawarkan
tidak ditawarkan
874,400,604.85
421,955,000.00
TOTAL
(Rp.)
115,225,334.80
251,805,259.92
5,373,791,445.56
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
TOTAL
(Rp.)
2,204,080,424.94
545,301,908.78
tidak ditawarkan
tidak ditawarkan
268,860,548.46
ditawarkan
hanya 6 unit
vol. di gambar
20 unit (karena
partisi tidak
ditawarkan)
TOTAL
(Rp.)
TOTAL
(Rp.)
TOTAL
(Rp.)
tidak ditawarkan
tidak ditawarkan
780,236,423.06
121,875,000.00
99,381,704.80
TOTAL
(Rp.)
304,192,836.63
4,323,928,846.67
261,691,614.96
127,065,084.38
350,640,031.70
739,396,731.03
TOTAL
(Rp.)
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
-
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
-
-
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
-
875,934,070.58
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
350,174,300.00
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
TOTAL
(Rp.)
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
50,448,663.83
tidak ditawarkan
tidak ditawarkan
446,352,000.00
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
TOTAL
(Rp.)
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
835,982,328.79
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
-
tidak ditawarkan
-
7,488,881.94
171,906,177.74
TOTAL
(Rp.)
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
-
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
-
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
-
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
tidak ditawarkan
-
2,738,286,422.88
24,015,386,394
PERUNTUKAN VOL. SAT. HARGA
MATERIAL SEMEN & BATU
Semen PC 50 kg Semen Tonasa
Semen PC 50 kg (ex Cibinong / Kujang) 111,360.00 /zak
2,227.20 kg
Semen PC 50 kg (ex Tiga Roda) 111,360.00 /zak
2,227.20 kg
Semen PC 50 kg (ex Gresik) 111,360.00 /zak
2,227.20 kg
Semen PC 50 kg (ex Holcim) 111,360.00 /zak
2,227.20 kg
Semen Putih 40 kg (ex Tiga Roda) 220,000.00 /zak
5,500.00 kg
Semen warna 15,000.00 /Kg
Semen instan ex Mortar Utama (MU)
Plester premium (MU 100) 100,000.00 /zak 40Kg
Acian plesteran / beton expose (MU 200) 195,000.00 /zak 40Kg
Acian plesteran (MU 250) 165,000.00 /zak 40Kg
Pasangan & plesteran bata (MU 301) 87,500.00 /zak 50Kg
Perekat bata ringan (MU 380) 142,500.00 /zak 40Kg
Perekat keramik dinding (MU 400) 142,500.00 /zak 25Kg
Pengisi naad keramik (MU 408) 375,000.00 /zak 25Kg
Perekat keramik lantai (MU450) 235,000.00 /zak 40Kg
Perekat keramik daerah basah (MU 460) 315,000.00 /zak 25Kg
HARGA PAPUA
Plester premium (MU 100) 100,000.00
Biaya angkutan
Biaya pengepakan 40.00 kg 1,000.00 40,000.00
Biaya angkutan ke pelabuhan 40.00 kg 100.00 4,000.00
Biaya penigriman kapal laut 40.00 kg 150.00 6,000.00
Biaya angkutan dari pelabuhan ke lokasi 40.00 kg 100.00 4,000.00
Biaya administrasi pelabuhan 1.00 ls 5,000.00 5,000.00
Jumlah 59,000.00
0.00
TOTAL 159,000.00 /zak 40Kg
Acian plesteran / beton expose (MU 200) 195,000.00
- Biaya angkutan 59,000.00
TOTAL 254,000.00 /zak 40Kg
Acian plesteran (MU 250) 165,000.00
TOTAL 224,000.00 /zak 40Kg
Pasangan & plesteran bata (MU 301) 87,500.00
TOTAL 146,500.00 /zak 40Kg
Perekat bata ringan (MU 380) 142,500.00
TOTAL 201,500.00 /zak 40Kg
Perekat keramik dinding (MU 400) 142,500.00
TOTAL 201,500.00 /zak 40Kg
Pengisi naad keramik (MU 408) 375,000.00
TOTAL 434,000.00 /zak 40Kg
Perekat keramik lantai (MU450) 235,000.00
HARGA SATUAN
HARGA SATUAN BAHAN & UPAH
URAIAN BAHAN / UPAH
Dokumen Laporan RAB BQ Hal. Harga Bahan Upah. 62
PERUNTUKAN VOL. SAT. HARGA HARGA SATUAN URAIAN BAHAN / UPAH
TOTAL 294,000.00 /zak 40Kg
Perekat keramik daerah basah (MU 460) 315,000.00
TOTAL 374,000.00 /zak 40Kg
Pasir beton 440,000.00 /M3
Pasir Pasang 293,300.00 /M3
Pasir Urug 293,300.00 /M3
Sirtu 291,100.00 /M3
Batu Split 2 - 3 cm 396,000.00 /M3
Koral beton 300,000.00 /M3
Batu kali belah 300,000.00 /M3
Abu batu 355,300.00 /M3
Bahan kapur
- Kapur halus (bata tela) 513,300.00 /M3
- Kapur kasar 415,600.00 /M3
Bahan tanah timbunan
- Tanah timbunan biasa/urug 122,400.00 /M3
- Tanah timbunan pilihan 244,400.00 /M3
Batu Tela uk. T. 10 lbr. 20 pjg. 30 cm 2,700.00 /bh
Batu makadam 5/7 355,300.00 /M3
Batu bata press mesin 900.00 /bh
Batu bata proses tangan (4x9x20 cm) 750.00 /bh
Batu bata ringan (ex Hebel), 10x16x60 cm 950,000.00 /M3
9,120.00 /bh
Batu bata ringan (ex Hebel), 7x16x60 cm 950,000.00 /M3
6,384.00 /bh
Batu bata ringan (ex Broco), 10x16x60 cm 950,000.00 /M3
9,120.00 /bh
Batu bata ringan (ex Broco), 7x16x60 cm 950,000.00 /M3
6,384.00 /bh
Batako Semen (semen, pasir, abu batu) 9x19x39 cm 2,500.00 /bh
Glassblock 20/20 40,000.00 /bh
Rooster beton 20x20x7 cm 6,000.00 /bh
Rooster bata merah 12x24x24 cm 6,000.00 /bh
Lempengan garis uk. 9x19x39 cm 3,000.00 /bh
Tanah merah 125,000.00 /M3
MATERIAL BESI
Besi beton polos harga rata-rata 10,350.00 /kg
Besi beton ulir 11,000.00 /kg
Besi plat strip 12,000.00 /kg
Baja siku 60,60,6 319,000.00 btg
9,815.38 /kg
Baja WF 12,500.00 /kg
Biaya angkutan
Biaya pengepakan 1.00 kg 1,000.00 1,000.00
Biaya angkutan ke pelabuhan 1.00 kg 100.00 100.00
Biaya bongkar muat 1.00 kg 100.00 100.00
Biaya penigriman kapal laut 1.00 kg 150.00 150.00
Biaya angkutan dari pelabuhan ke lokasi 1.00 kg 100.00 100.00
Asuransi 1.00 ls 50.00 50.00
Jumlah harga lokasi 15,500.00 kg
Baja H Beam 15,500.00 /kg
Baja Kanal C (Channal) 15,500.00 /kg
Besi plat hitam (segala ukuran) 15,500.00 /kg
Besi plat putih (segala ukuran) 15,500.00 /kg
Besi plat besi 1 mm 15,500.00 /kg
Besi plat besi 1,2 mm 15,500.00 /kg
Kanal C galvaspan HI-TEN, type C 100.16 75,000.00 /M'
Kawat beton 19,400.00 /kg
Kawat duri 10 kg (60 m') 110,000.00 /roll
Paku ukuran rata-rata 17,500.00 /kg
Paku halus 30,000.00 /kg
Paku ukuran sedang (4-5 cm) 22,500.00 /kg
Paku ukuran (7-10-15 cm) 22,500.00 /kg
Skrup gypsum 85,000.00 /kg
Seng Gelombang 180x90x0,05 65,000.00 /lmbr
Seng Gelombang 180x90x0,03 60,000.00 /lmbr
Plat Seng tebal 0,5 mm, lebar 90 cm 72,500.00 /M'
Plat Seng tebal 0,3 mm, lebar 90 cm 52,500.00 /M'
Allumunium plat tebal 0,4 mm, uk. 1000x2000 mm 137,500.00 /lmbr
Allumunium Bordes tebal 2 mm, uk. 1000x2000 mm 800,000.00 /lmbr
Allumunium Bordes tebal 3 mm, uk. 1000x2000 mm 1,200,000.00 /lmbr
Hollow 40x40 mm galvanized (tebal standart) Rgk plafond/Partisi 8,500.00 /M'
Hollow 20x40 mm galvanized (tebal standart) Rgk plafond/Partisi 6,500.00 /M'
Hollow 40x40 mm dimenie (tebal standart) Rgk plafond/Partisi 7,500.00 /M'
Hollow 20x40 mm dimenie (tebal standart) Rgk plafond/Partisi 6,000.00 /M'
Metal Furing 75 mm Rgk plafond/Partisi 17,500.00 /M'
Besi Hollow 40x40x1,2 (rangka utama) Rgk. Pintu besi/konstruksi 25,000.00 /M'
Besi Hollow 20x40x1,2 (rangka pembagi) Rgk. Pintu besi/konstruksi 20,000.00 /M'
Raam kawat 25,000.00 /M2
Kawat las 110,000.00 pak 5 kg
Frame almunium kusen 4" natural 105,000.00 /M'
Biaya angkutan
Biaya pengepakan 1.50 m' 2,000.00 3,000.00
Biaya angkutan ke pelabuhan 1.50 m' 100.00 150.00
Biaya bongkar muat 1.50 m' 100.00 150.00
Biaya penigriman kapal laut 1.50 m' 150.00 225.00
Biaya angkutan dari pelabuhan ke lokasi 1.50 m' 100.00 150.00
Asuransi 1.00 ls 50.00 50.00
Jumlah 11,225.00
TOTAL 116,225.00 /M'
Frame almunium kusen 3" natural 95,000.00 /M'
Biaya angkutan
Asuransi 1.00 ls 50.00 50.00
Jumlah 11,225.00
TOTAL 106,225.00 /M'
Frame almunium kusen 4" warna 125,000.00 /M'
Biaya angkutan
Asuransi 1.00 ls 50.00 50.00
Jumlah 11,225.00
0.00
TOTAL 136,225.00 /M'
Frame almunium kusen 3" warna 115,000.00 /M'
Biaya angkutan
Asuransi 1.00 ls 50.00 50.00
Jumlah 11,225.00
0.00
TOTAL 126,225.00 /M'
Frame almunium pintu natural 125,000.00 /M'
Biaya angkutan
Asuransi 1.00 ls 50.00 50.00
Jumlah 11,225.00
0.00
TOTAL 136,225.00 /M'
Frame almunium pintu warna 135,000.00 /M'
Biaya angkutan
Asuransi 1.00 ls 50.00 50.00
Jumlah 11,225.00
0.00
TOTAL 146,225.00 /M'
Frame jendela natural 125,000.00 /M'
Biaya angkutan
Asuransi 1.00 ls 50.00 50.00
Jumlah 11,225.00
0.00
TOTAL 136,225.00 /M'
Frame jendela warna 135,000.00 /M'
Biaya angkutan
Asuransi 1.00 ls 50.00 50.00
Jumlah 11,225.00
TOTAL 146,225.00 /M'
Profil aluminium alur kaca 4" natural 50,000.00
Biaya angkutan
Asuransi 1.00 ls 50.00 50.00
Jumlah 4,137.50
TOTAL 54,137.50 /M'
Profil aluminium alur kaca 4" warna 50,400.00
Biaya angkutan
Asuransi 1.00 ls 50.00 50.00
Jumlah 4,137.50
TOTAL 54,537.50 /M'
Profil aluminium alur kaca 3" natural 27,500.00
Biaya angkutan
Asuransi 1.00 ls 50.00 50.00
Jumlah 4,137.50
TOTAL 31,637.50 /M'
Profil aluminium alur kaca 3" warna 31,500.00
Biaya angkutan
Asuransi 1.00 ls 50.00 50.00
Jumlah 4,137.50
TOTAL 35,637.50 /M'
MATERIAL KAYU
Papan Borneo / Meranti Jambi ( u/. Bouwplank ) 4,000,000.00 /M3
Kasau Borneo / Meranti Jambi ( u/. Bouwplank ) 3,800,000.00 /M3
Kayu begisting ( u/. Bekisting ) 2,063,000.00 /M3
Papan klem ( u/. Bekisting ) 2,063,000.00 /M3
Kayu Dolken ( u/. Bekisting ) 45,000.00 /btg
Plastik cor ( u/. Bekisting ) 7,000.00 /M2
Ky. Balok Borneo/Meranti Super (u/. Rngk.Atap) 5,000,000.00 /M3
Ky. Kasau Borneo/Meranti Super (u/. Rngk.Atap) 4,750,000.00 /M3
Ky. Balok Kamper Kruing (u/. Rngk.Atap) 6,000,000.00 /M3
Ky. Kasau Kamper Kruing (u/. Rngk.Atap) 6,500,000.00 /M3
Ky. Papan Kamper Kruing (u/. Rngk.Atap) 6,750,000.00 /M3
Ky. Balok Kamper Medan (u/. Rngk.Atap) 6,000,000.00 /M3
Ky. Kasau Kamper Medan (u/. Rngk.Atap) 6,500,000.00 /M3
Ky. Papan Kamper Medan (u/. Rngk.Atap) 6,750,000.00 /M3
Ky. Balok Bengkirai (u/. Rngk.Atap) 8,000,000.00 /M3
Ky. Kasau Bengkirai (u/. Rngk.Atap) 7,800,000.00 /M3
Ky. Papan Bengkirai (u/. Rngk.Atap) 8,250,000.00 /M3
Ky. Balok Kamper Singkil (u/. Rngk.Atap) 7,500,000.00 /M3
Ky. Kasau Kamper Singkil (u/. Rngk.Atap) 7,300,000.00 /M3
Balok Jati Jawa Timur, KW-I (u/. Kosen/pintu) 45,000,000.00 /M3
Papan Jati Jawa Timur, KW-I (u/. Kosen/pintu) 45,250,000.00 /M3
Balok Jati Jawa Timur, Super (u/. Kosen/pintu) 50,000,000.00 /M3
Papan Jati Jawa Timur, Super (u/. Kosen/pintu) 50,250,000.00 /M3
Ky. Balok Kamper Kruing (oven) (u/. Kosen/pintu) 7,000,000.00 /M3
Ky. Balok Kamper Medan (oven) (u/. Kosen/pintu) 7,000,000.00 /M3
Ky. Balok Kamper Singkil (oven) (u/. Kosen/pintu) 8,250,000.00 /M3
Ky. Papan Kamper Singkil (oven) (u/. Kosen/pintu) 8,500,000.00 /M3
Balok Kamper Samarinda (oven) (u/. Kosen/pintu) 9,000,000.00 /M3
Papan Kamper Samarinda (oven) (u/. Kosen/pintu) 9,250,000.00 /M3
Balok Kamper Samarinda, super (oven) (u/. Kosen/pintu) 9,350,000.00 /M3
Papan Kamper Samarinda, super (oven) (u/. Kosen/pintu) 9,600,000.00 /M3
Ky. Papan Meranti oven (u/. Kosen/pintu) 5,500,000.00 /M3
Ky. Balok Bengkirai (u/. Kosen/pintu) 8,250,000.00 /M3
Ky. Papan Bengkirai (u/. Kosen/pintu) 8,500,000.00 /M3
Ky. Balok Merbau (oven) (u/. Kosen/pintu) 8,750,000.00 /M3
Ky. Papan Merbau (oven) (u/. Kosen/pintu) 9,000,000.00 /M3
Ky. Dolken di 8-10 cm 75,000.00 btg
Ky. Besi (sejenis)
- Balok ukuran 10 x 10 x 400 3,437,500.00 /M3
- Balok ukuran 5 x 10 x 400 3,437,500.00 /M3
- Balok ukuran 5 x 5 x 400 3,437,500.00 /M3
- Papan ukuran 2 x 20 x 400 3,850,000.00 /M3
- Papan ukuran 2,2 x 20 x 400 3,850,000.00 /M3
- Papan ukuran 3 x 20 x 400 3,850,000.00 /M3
Kayu Maloa (campuran)
- Balok ukuran 10 x 10 x 400 2,475,000.00 /M3
- Balok ukuran 5 x 10 x 400 2,475,000.00 /M3
- Balok ukuran 5 x 5 x 400 2,475,000.00 /M3
MATERIAL MULTIPLEKS & GYPSUM
Multipleks, 1220x2440x18 mm 240,000.00 /lmbr
Teakwood 1220x2440x3 mm 95,000.00 /lmbr
Teakwood 1220x2440x4 mm 105,000.00 /lmbr
Formika, 92 x 212 mm 90,000.00 /lmbr
HPL 4' x 8' 195,000.00 /lmbr
Gypsum board 9 mm (water resistants) 135,000.00 /lmbr
Gypsum board 9 mm 65,000.00 /lmbr
Gypsum board 12 mm 90,000.00 /lmbr
Calcium Silikat 6 mm 75,000.00 /lmbr
Gypsum bubuk 5,000.00 /kg
Paku skrup gypsum 45,000.00 /Kg
GRC BOARD, 1220x2440x5 mm 75,000.00 /lmbr
GRC SPR PANEL, 1220x2440x9 mm 170,000.00 /lmbr
Compound GRC (A +B) 65,000.00 /kg
Asbes plat 100x100x0,4 cm 50,000.00 /M2
Lem kayu 40,000.00 /Kg
MATERIAL KACA
Kaca tempered 12 mm, ex Asahi Mas harga terpasang 900,000.00 / M2
Kaca "Pintu" tempered 12 mm (lubang dll) harga terpasang 950,000.00 / M2
Kaca tempered 10 mm, ex Asahi Mas harga terpasang 800,000.00 / M2
Kaca polos 12 mm, ex Asahi Mas harga terpasang 700,000.00 / M2
Kaca warna 8 mm, ex Asahi Mas (Reflective) harga terpasang 425,000.00 / M2
Kaca Stopsol Plat Laminated, polos tebal 8 mm harga terpasang 650,000.00 / M2
Kaca Stopsol Plat Laminated, polos tebal 10 mm harga terpasang 750,000.00 / M2
Kaca reflexif 6 mm 746,200.00
MATERIAL ATAP
Genteng Plentong Glazur, ex Jatiwangi 3,500.00 /bh
Nok Genteng Plentong Glazur, ex Jatiwangi 5,000.00 /bh
Genteng Plentong tidak Glazur, ex Jatiwangi 2,750.00 /bh
Nok Genteng Plentong tidak Glazur, ex Jatiwangi 4,000.00 /bh
Genteng Keramik Glazur ex Kanmuri Standar Espanica Natural 9,000.00 /bh
Genteng Keramik Glazur ex Kanmuri Standar Espanica Medium 10,000.00 /bh
Nok Genteng Keramik Glazur, ex Kanmuri Stadar Natural 25,000.00 /bh
Genteng Keramik Glazur ex KIA Stadar Natural 9,250.00 /bh
Nok Genteng Keramik Glazur, ex KIA Stadar Natural 25,000.00 /bh
Genteng Keramik ex Cisangkan type Victoria 10,000.00 /bh
Nok Genteng Keramik, ex Cisangkan 25,000.00 /bh
Genteng Morando Glazur, ex Jatiwangi 3,750.00 /bh
Genteng Morando tidak Glazur, ex Jatiwangi 3,000.00 /bh
Nok Genteng Morando tidak Glazur, ex Jatiwangi 6,000.00 /bh
Genteng Beton (berwarna) 6,000.00 /bh
Genteng Nok Beton (berwarna) 20,000.00 /bh
Djabes gelombang kecil (B100) uk. 300x105, tbl. 6mm 120,000.00 /Lbr
Djabes gelombang kecil (B100) uk. 300x105, tbl. 5mm 110,000.00 /Lbr
Djabes gelombang kecil (K200) uk. 300x105, tbl. 4mm 100,000.00 /Lbr
Bubung Asbes 40,000.00 /Lbr/60cm
Skrup + ring 450.00 /bh
Atap Sirap 190,000.00 /M2
Paku sirap 30,000.00 /Kg
Atap Metal ZINCALUM, type TRMDEK HI-TEN, 200,000.00 /M2
Seng gelombang BJLS 30 54,000.00 lbr
Seng plat uk. 900x1800 BJLS 30 64,700.00 lbr
MATERIAL WATER PROOFING
Lapisan Coating PF Primer waterproofing atap beton 17,500.00 /M2
Waterproofing Membrane, Sopralene 4 mm waterproofing atap beton 160,000.00 /M2
Waterproofing Membrane, Gardigum 4 mm waterproofing atap beton 140,000.00 /M2
Waterproofing jenis coating ex Sika/AM/setara 75,000.00 /Kg
MATERIAL KERAMIK
Hmogenous Tile Granit bakar 30x60 cm 275,000.00 /M2
Homogenous Tile Niro Granite 60x60 Cm 240,000.00 /M2
Homogenous Tile Niro Granite 60x60 Cm (un-polish) 240,000.00 /M2
Homogenous Tile Niro Granite 40x40 Cm 180,000.00 /M2
Homogenous Tile Granitto 60/60 Cm 250,000.00 /M2
Homogenous Tile Granitto 60/60 Cm (texture) 285,000.00 /M2
Homogenous Tile Granitto 30/30 Cm, polished 180,000.00 /M2
Homogenous Tile Granitto 30/30 Cm (un-polish) 170,000.00 /M2
Homogenous Tile 60x60 Cm, ex China 150,000.00 /M2
Essenza 60/60, Blak Orchid (Polished) 350,000.00 /M2
Essenza 60/60 (Polished) 280,000.00 /M2
(Yellow, Grey/Salvia, Daisy, Daffodil, Lily & Hibiscus)
Essenza 60/60 (Un-Polished) 285,000.00 /M2
(Plamboyan, Maple, Emerald, Ebony)
Essenza 60/60 (Un-Polished) 285,000.00 /M2
(Gausia, Alexandra, Calamus)
Uero Grace 60/60, FHQ 6207 (pgnt Raphia) 190,000.00 /M2
Uero Grace 30/30, FHQ 6207 140,000.00 /M2
Uero Grace 60/60, Golden Black (pgnt Onix) 250,000.00 /M2
Marmer Tulung Agung, 60/60 cm 385,000.00 /M2
Marmer Ujung Pandang (acid wash), 600x600 mm 470,000.00 /M2
Marmer ex Citatah, 30/30 305,000.00 /M2
Marmer ex Citatah, 60/60 360,000.00 /M2
Floor Hardener (Gan's Floor) 9,000.00 /kg
Resin 65,000.00 /kg
Keramik lokal 25/25 Cm (ex Roman) 70,000.00 /M2
Keramik lokal 20/25 Cm 70,000.00 /M2
Keramik nossing 10 x 40 cm 12,500.00 /Bh
Keramik Homogenous 40/40 Cm 120,000.00 /M2
Keramik Homogenous 60/60 Cm 175,000.00 /M2
MATERIAL BATU ALAM
Batu Candi / alam 250,000.00 /M2
Batu belah 135,000.00 /M2
Batu Pacito Roso 120,000.00 /M2
Batu alam Paliaman 20X40 95,000.00 /M2
Batu alam Andesit 20/20 & 15/30 cm 175,000.00 /M2
Batu alam Andesit 20/30 cm 180,000.00 /M2
Batu alam Andesit 20/40 s/d 30/40 cm 190,000.00 /M2
Paras Jogja 20/30s/d40/40 (cream/putih) 95,000.00 /M2
Paras Jogja 20/40s/d40/60 (cream/putih) 100,000.00 /M2
Granit uk. 60x60 polish 1,250,000.00 /M2
MATERIAL CONBLOCK / INTERBLOCK (Ex. INTERNUSA)
Interblock 16.6, warna abu-abu 130,000.00 /M2
Interblock 16.6, warna Mrh, Htm, Kng, Klasik 150,000.00 /M2
Interblock 16.6, warna Hijau 165,000.00 /M2
Interblock 16.8, warna abu-abu 150,000.00 /M2
Interblock 16.8, warna Mrh, Htm, Kng, Klasik 175,000.00 /M2
Interblock 16.8, warna Hijau 190,000.00 /M2
Zurich 12.6 / Tiga berlian 6, abu-abu 135,000.00 /M2
Zurich 12.6 / Tiga berlian 6, (Mrh, Htm, Kng, Klasik) 150,000.00 /M2
Zurich 12.6 / Tiga berlian 6, Hijau 165,000.00 /M2
Zurich 12.8 / Tiga berlian 8, abu-abu 155,000.00 /M2
Zurich 12.8 / Tiga berlian 8, (Mrh, Htm, Kng, Klasik) 175,000.00 /M2
Zurich 12.8 / Tiga berlian 8, Hijau 190,000.00 /M2
Grassblock 20.10.40 (abu-abu) 150,000.00 /M2
Grassblock 20.8.40 (abu-abu) 125,000.00 /M2
Kansteen 15 x 30 x 40 DKI 50,000.00 /Bh
MATERIAL CAT
Cat Duco Danagloss 92,500.00 /Kg
Cat Duco Nippe 2000 55,000.00 /Kg
Dempul Duco Sanpolac 40,000.00 /Kg
Tinner Up 35,000.00 /Kg
Cat Tembok Dinding Dalam, Acrilyc Emulsion ICI Dulux Pentalite 55,000.00 /Kg
Cat Tembok Dulux ICI wathersheald 75,000.00 /Kg
Cat Tembok Dulux ICI (Acrilyc Emulsion), warna tua 42,500.00 /Kg
Cat Tembok luar (ICI Dulux Weathershield), putih 67,500.00 /Kg
Cat Tembok luar (ICI Dulux Weathershield), warna biasa 67,500.00 /Kg
Cat Tembok luar (ICI Dulux Weathershield), warna tua 65,000.00 /Kg
Alkali Resistants Dulux ICI 25,000.00 /Kg
Cat Tembok Mowilex (Acrilyc Emulsion) 35,000.00 /Kg
Cat Tembok Mowilex (Wather Coat) 55,000.00 /Kg
Cat Tembok Vinilex Super 20,000.00 /Kg
Plamur Tembok 15,000.00 /Kg
Cat Kayu/besi (ICI Dulux Super Gloss) 60,000.00 /Kg
Cat Kayu/besi (ex Danapaint, Gloss) 55,000.00 /Kg
Cat Kayu / besi (kwalitas sedang, Ftalit, Kuda Terbang) 50,000.00 /Kg
Plamur kayu 35,000.00 /Kg
Cat kilat kayu Glotex 34,100.00 /Kg
Cat kilat kayu Expres 28,100.00 /Kg
Cat kayu dasar 23,400.00 /Kg
Cat aluminium 42,500.00 /Kg
Cat besi 40,200.00 /Kg
Cat besi crom 25,000.00 /Kg
Cat besi Kembang 33,000.00 /Kg
Cat menie 35,100.00 /Kg
Cat atap Andex 55,500.00 /Kg
Cat kolam/genteng ( 1 kl 5 Kg) 110,000.00 /Kg
Plamur besi 91,500.00 /Kg
Plamur tembok 51,300.00 /Kg
Plamur kayu 92,400.00 /Kg
Politur 44,000.00 /Kg
Pelitur 60,500.00 /ltr
Melamik Ultran 55,000.00 /Kg
Sanding Ultran 50,000.00 /Kg
Filler Ultran 45,000.00 /Kg
25,000.00 /Kg
Residu 20,000.00 /ltr
Kuas Roll 6" 14,300.00 /Bh
Kuas Roll 8" 18,300.00 /Bh
Kuas 2" 5,500.00 /Bh
Kuas 3" 8,100.00 /Bh
Kuas 4" 15,400.00 /Bh
Ampelas 7,500.00 /lbr
Minyak bekisting 25,000.00 ltr
ALAT BERAT
Buldoser 100 HP 1,185,000.00 /Jam
Three wheel roller 51 HP 404,000.00 /Jam
Exsavator 80HP 832,000.00 /Jam
Closed Duduk Ex. TOTO Type CW421J/SW420JP 2,650,000.00 /bh
Jetspray TOTO TX 403 SN5 360,000.00 /bh
Paper Holder TOTO TS 116 R 240,000.00 /bh
Closed Jongkok Ex. TOTO Type CE7 400,000.00 /bh
Cermin Wastafel ex Asahimas 5mm (dibevel), 75 x 140 cm 504,000.00 /bh
Cermin Wastafel ex Asahimas 5mm (dibevel), 75 x 300 cm 1,080,000.00 /bh
Kran Dinding / wudhu ex TOTO 200,000.00 /bh
Floor Drain TOTO type TX1B 300,000.00 /bh
Wastafel Meja Ex. TOTO LW 501 CJ + TX 116 LE 3,000,000.00 /bh
DAFTAR UPAH TENAGA KERJA
DAFTAR PEKERJA BIDANG PEKERJAAN UPAH PER HARI
Mandor Berlaku untuk keseluruhan 100,000.00 /org/hari
Kepala Tukang Kayu 90,000.00 /org/hari
Tukang Kayu (konstruksi) Pek. Rangka atap 80,000.00 /org/hari
Tukang Kayu halus Pek. Kosen, pintu & jendela 85,000.00 /org/hari
Tukang Kayu Mebel Pek. Furniture 85,000.00 /org/hari
Kepala Tukang Batu 90,000.00 /org/hari
Tukang batu Pek. Pasangan batu/bata 80,000.00 /org/hari
Tukang batu halus Pek. Finishing 85,000.00 /org/hari
Kepala Tukang Gypsum 90,000.00 /org/hari
Tukang Gypsum Pek. Plafond / Partisi 80,000.00 /org/hari
Kepala Tukang Besi Pembesian konstrusi beton 90,000.00 /org/hari
Tukang besi 80,000.00 /org/hari
Kepala Tukang Gali 90,000.00 /org/hari
Tukang Gali Pek. Galian tanah 80,000.00 /org/hari
Kepala Tukang Cat 90,000.00 /org/hari
Tukang Cat Finishing pengecatan 80,000.00 /org/hari
Tukang Pelitur/melamik 85,000.00 /org/hari
P e k e r j a Berlaku untuk keseluruhan 70,000.00 /org/hari
Operator alat berat 125,000.00 /org/hari
Surveyor 80,000.00 /org/hari
LOKASI
PU Papua
PAPUA
PU Papua
PAPUA
PAPUA
JAKARTA
JAKARTA
JAKARTA
JAKARTA
JAKARTA
JAKARTA
JAKARTA
JAKARTA
JAKARTA
PAPUA
PAPUA
PAPUA
PAPUA
PAPUA
PAPUA
PAPUA
HARGA SATUAN BAHAN & UPAH
LOKASI
PAPUA
PAPUA
PU Papua
PU Papua
PU Papua
PU Papua
PU Papua
PU Papua
PU Papua
PU Papua
Surabaya
Manokwari
LOKASI
PAPUA
LOKASI
PAPUA
PAPUA
PAPUA
PAPUA
PAPUA
LOKASI
PAPUA
PAPUA
PAPUA
PAPUA
PAPUA
LOKASI
PAPUA
PU Papua
LOKASI
LOKASI
LOKASI
PU Papua
LOKASI
I. PEKERJAAN PERSIAPAN
2
45.30 = 2*(15,1*1,5)
2
44.30 = 2*(15,1*1,5)-2*(1*0,5)
2
51.00 = (20,4*2,5)
- Area R. Gudang, Dapur & Kantin m
2
72.25 = ((40,3*2,5)-3*(1,8*2,25)-1*(1*2,25)-4*(1*1,45)-
2*(1*1,45)-6*(1*0,5)-1*(3*0,8))
- Area R. Pompa & R. Genset m
2
49.65 = ((26*2,5)-2*(1,8*2,25)-5*(1*1,45))
- Area kiri/kanan Toilet m
2
10.70 = 2*((5,5*2,5)-(1,8*2,25)-(3*1,45))
- Area R. Gudang Alat (dibawah tangga TG2) m
2
18.13 = 2*(7,25*2,5*0,5)
- Area R. Storage 1-4 dan R. Pengelola m
2
147.80 = (65*2.5-4*0.9*2.5-4*2.85*0.5)
Total 393.83
4. Pek. Beton Ring balok praktis 12/20 m3 3.78 157,53*0,11*0,15
5 Pek. Plesteran + acian beton, Camp. 1pc : 3ps
- Kolom beton struktur
- Kolom 4 sisi utuh (kll = 4x0,5 = 2,00) m
2
10.00 = 2*(2,5*2)
- Kolom terpotong 1 tembok (kll = 1,85) m
2
9.25 = 2*(2,5*1,85)
2
38.25 = 9*(2,5*1,7)
2
15.50 = 4*(2,5*1,55)
- Kolom (pilar) pada dinding beton m
2
16.25 = 10*(2,5*0,5)+5*(2,5*0,3)
Total 89.25
- Dinding Cor beton
2
98.45 = (41*2,5-1,8*2,25)
- Area Hall m
2
= (44*2,5)
2
61.75 = (24,7*2,5)
2
178.75 =
Total 338.95
6 Pek. Plesteran + acian dinding, Camp. 1pc : 3ps,
- Dinding luar Toilet /Rg wudhu Pria & Wanita m
2
34.50 2*(11,5*1,5)
- Dinding luar Toilet m
2
43.14 = (2*(11,5*1)+2*(15,1*0,7-1*0,5))
2
78.50 = ((11*2,5)*2+(9,4*2,5)*1)
2
144.50 = ((40,3*2,5)-3*(1,8*2,25)-1*(1*2,25)-4*(1*1,45)-
2*(1*1,45)-6*(1*0,5)-1*(3*0,8))x2
2
99.30 = ((26*2,5)-2*(1,8*2,25)-5*(1*1,45))x2
- Area kiri/kanan Toilet m
2
21.40 = 2*((5,5*2,5)-(1,8*2,25)-(3*1,45))x2
- Area R. Gudang Alat (dibawah tangga TG2) m
2
36.25 = 2*(7,25*2,5*0,5)x2
2
295.60 = (65*2.5-4*0.9*2.5-4*2.85*0.5)*2
Total 718.69
8 Pas. Dinding keramik 20x25 cm
- Dinding Toilet/rg. wudhu Pria/Wanita m
2
80.60 2*((15,5*1,8)+(3,1*2*2))
9 Pek. Dinding GRC + rangka metal khusus,
pelapis dinding bata
- Dinding luar R. Musholla & Toilet m
2
82.40 = 2x(7,9x3-1x0,5)+2x(6x3)
2
11 Pek. Cat tembok ICI Weather sheald
- Dinding GRC m
2
82.40 2x(7,9x3-1x0,5)+2x(6x3)
12 Waterproofing dinding Ground Tank m
2
115.00 = (46*2,5)
2
77.85 = ((53,6*1,5)-(0,7*1,5)-(1*1,5))
- Area Toilet Pria/wanita m
2
230.14 = ((53,6*4,35)-(0,7*1)-(1*1)-(1,1*1,2))
- Area R. Satpam m
2
72.66 = ((13,3*5,85)-(0,9*2,5)-2*(1*1,45))
- Area R. ATM m
2
70.97 = ((13,3*5,85)-(2,85*2,4))
- As A" (4-5) m
2
43.58 = 2*(3,725*5,85)
- As B (3-4 & 5-6) m
2
91.26 = 2*(12,6*5,85-4*1,2*5,85)
- As B' (2-3 & 6-7) m
2
21.06 = 2*(5,4*5,85-3*1,2*5,85)
- As C (1-2) m
2
16.97 = (6,5*5,85-3*1,2*5,85)
C (6-8) m
2
24.57 = (2,4*5,85)+(5,4*5,85-3*1,2*5,85)
- Area pintu keluar As. F m
2
129.60 = 2*(12*5,85-1,8*3)
- Area R. ME m
2
141.75 = (25*5,85)-2*(0,9*2,5)
- Area R. Tangga m
2
42.30 = (4*5,4)+(4,25*5,4-1*2,25)
(65*2.75)
DATA PERHITUNGAN VOLUME PEKERJAAN ARSITEKTUR
Dokumen Laporan
Hal. Vol. Pek. Ars. 82
- As GH (2-3) m
2
62.40 = ((5,4*7)+(3*5,85)-4*(1*2,625)+(3*5,85))
- As GH (6-7) m
2
44.85 = ((3*5,85)+(5,4*7)-4*(1*2,625))
- Area Lobby belakang m
2
79.56 = 2*(8*5,85)-2*(1,8*3,9)
- As 4 & 5 (A"-B) m
2
21.06 = 2*(3*5,85)-2*(1,8*3,9)
Total 1,092.72
4 Pek. Ring balok praktis 12/20 10.49 437,09*0,11*0,15
5 Pek. Plesteran + acian beton, Camp. 1pc : 3ps,
- Kolom struktur
kolom 50x50 cm m
2
192.00 = 24*(4*2)
kolom 40x40 cm m
2
64.00 = 10*(4*1.6)
kolom dia. 40 cm m
2
40.19 = 8*4*(3.14*0.4)
Total 296.19
2
46.73 = (2*8.55+8.3+2*2.875)*1.5
- Dinding Toilet Pria/Wanita (TO-02)
- Panjang dinding m' 65.65 = (8.4+7.1+7.1+1.2*2+8.4)+(8+4*2+2*5.4+2*2.725)
- Tinggi pas. Keramik m' 1.80
Luas dinding m
2
118.17
Dipotong luas kosen (P6 & P7) m
2
4.88 = (0.7*2.5)*2+(1.15*1.2)*1
Luas pas. Dinding keramik m
2
113.29
- Dinding Toilet disable
- Panjang dinding dalam m' 7.00 = (2+1.5)*2
Luas dinding m
2
12.60
Dipotong luas kosen (P8) m
2
2.50 = (1*2.5)*1
2
10.10
8 Pekerjaan dinding aluminium cmposit panel
Dinding samping kiri (AS 1 ) m2 624.69 = 53,09*11,62-(4,6*,55*4)+(1,85*,55*6)+(2,75*,55)+(2,85*3,61)
Dinding samping kiri sisidalam (AS 1 ) m2 200.68 53,09*3,78
Dinding tampak depan dari lantai 1 s/d lantai 3 777.00
dikurangi 6.84
16.32
14.40
26.16
29.28
91.44
318.24
15.00 517.68
m2 259.32 sisa 259.32
Sirip tampak depan 22.88
272.54
166.98
305.42
72.86
m2 840.68 840.68
Dinding belakang 95.82
353.83
112.00
51.21
m2 612.86 612.86
Sirip tampak belakang 74.22
224.96
273.06
m2 572.24 572.24
9. Pek. Dinding Partisi Gypsum 9mm (dilengkapi raam kawat
dan peredam khusus) rangka besi hollow.
Dinding samping kiri sisi dalam (AS 1 ) m2 281.60 = 44*6,4
9. Pek. Dinding GRC
a. Pek. Dinding Single GRC 20mm, dengan rangka hollow
40x40x1,2 mm (penutup dinding konstruksi baja) -
- Dinding lengkung diluar gedung (As. 1 & 8) m
2
386.88 = 2x((6x11,62)+(3,75x11,2)-(3,75x4))x2
- Dinding lengkung diatas atap beton miring m
2
670.80 = 2x(43x3,9)x2
- Dinding lengkung bagian luar (R. KPP/KPPN) m
2
666.50 = 2x(43x7,75)
Pelapis dinding bata
- Area Tampak Depan
- Dinding luar R. Satpam & ATM m
2
82.80 = 2*(6,9*6)
- As. C (1-2 & 7-8) m
2
32.40 = 2x(3x0,9x6)
- As. B' (2-3 & 6-7) m
2
32.40 = 2x(3x0,9x6)
- As. B (3-4 & 5-6) m
2
84.00 = 2x(3x2,5x5,6)
Dokumen Laporan
- As. A" (4 - 5) m
2
50.00 = (12x6-5,5x4)
- Area Tampak Belakang
- Sisi luar R. Toilet m
2
45.00 = (7,5x6)
- Sisi luar R. Tangga m
2
42.50 = (7,5x6-1x2,5)
- Sisi luar R. Lobby m
2
63.96 = 2x(4x6-1,8x3,9)+2x(2,5x6)
Total dinding GRC 2,157.24
b. Pek. Dinding Partisi Gypsum 12mm (dilengkapi raam kawat
- Dinding lengkung bagian dalam (R. KPP/KPPN) m
2
666.50 = 2x(43x7,75)
c. Pek. Aluco Panel penutup dinding GRC (lebar 40cm)
- Dinding lengkung (As. 1 & 8) m
2
146.40 = 2x((2x11,6)+(50))
- Area R. Satpam m
2
35.50 = ((6.7*5,85)-(0,9*2,5)-(1*1,45))
- Area R. ATM m
2
32.36 = ((6.7*5,85)-(2,85*2,4))
- As A" (4-5) m
2
43.58 = 2*(3,725*5,85)
- As B (3-4 & 5-6) m
2
91.26 = 2*(12,6*5,85-4*1,2*5,85)
- As B' (2-3 & 6-7) m
2
21.06 = 2*(5,4*5,85-3*1,2*5,85)
- As C (1-2 & 7-8) m
2
33.93 = (6,5*5,85-3*1,2*5,85)*2
- Area pintu keluar As. F m
2
129.60 = 2*(12*5,85-1,8*3)
- As GH (2-3) m
2
62.40 = ((5,4*7)+(3*5,85)-4*(1*2,625)+(3*5,85))
- As GH (6-7) m
2
44.85 = ((3*5,85)+(5,4*7)-4*(1*2,625))
Total 494.53
1 Pek. Partisi double gypsum 12 mm, rangka metal furing 75 mm, 3. Plint Partisi/m' 4. List plafond/m'
- Partisi double gypsum, type PR-1 1 unit = 10.15 m
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
- Partisi double gypsum, type PR-100' 1 unit = 3.20 m
2
2
2
2
2
2
2
Dokumen Laporan
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
Total = 1,162.15 m
2
- m' - m'
bag dalam lapis glass wolsesuai gambar untuk itu :
- Partisi double gypsum (PR-29 s/d PR-33 )
2
2
2
2
2
Total = 48.75 m
2
2 x luas dinding partisi = 2,324.30 m
2
- Seluruh Area R. Kerja KPP, seperti tertera dalam gambar = 549.82 98.59
593.39 105.45
116.67 45.90
134.00 52.00
m2 jumlah 1,393.88
dikurangi kaca skylight 58.24
= 1,335.64 sisa 1,335.64
termasuk gantungan.
- Area luar (Drop Off, R. Satpam & R. ATM)
- Area lobby dan Koridor 1,005.00 309.00
dikurangi void 129.48
= 875.52 m2 sisa 875.52
3.7. Pekerjaan Atap
- Plat dak atap beton miring (P. + 6,00)
- Sayap kiri dan kanan m
2
346.30 = 2x((5,5+4)/2x41-4x(1,2x4,5))
2. Pek. Atap Skylight kaca tempered laminatid 6+6mm
2
58.24 = 2x(4x1,2x4,5)
- Pengahiran atap miring (depan & blkg), sayap kiri & kanan m' 20.00 = 2x(5,5+4,5)
2
77.85 = ((53,6*1,5)-(0,7*1,5)-(1*1,5))
2
20.55 (14.5-0.8)*1.5
Total 98.40
2
130.98 = ((53.6*2.5)-(0.7*1)-(1*1)-(1.1*1.2))
- Area As. A-B (4-5) m
2
71.23 = (18.5*3.85)
- Area B (3-4 & 5-6) m
2
52.50 = 2*(3*2.5)*3.5
- Area B' (2-3 & 6-7) m
2
25.03 = 2*(0.75+1+1.5)*3.85
- Area Gudang Toilet m
2
36.18 = (10.5*3.85-0.9*2.5-0.8*2.5)
- Area Tangga TG-3 dan R. ME m
2
107.15 = (29*3.85-2*0.9*2.5)
- Area Dinding R. File & Pantry m
2
34.65 = (6+3)*3.85
- Area R. Rapat Besar m
2
26.95 = (7*3.85)
2
33.28 = (14.5*2.35-0.8*1)
Dokumen Laporan
Total 517.93
Dokumen Laporan
4 Pek. Ring balok praktis 12/20 4.97 207,17*,11*,15
- Kolom struktur
kolom 50x50 cm m
2
144.00 =
kolom 40x40 cm m
2
48.00 = 10*(3*1.6)
kolom dia. 40 cm m
2
30.14 = 8*3*(3.14*0.4)
Total 222.14
2
46.73 = (2*8.55+8.3+2*2.875)*1.5
Luas dinding m
2
118.17
2
4.88 = (0.7*2.5)*2+(1.15*1.2)*1
2
113.29
Luas dinding m
2
12.60
2
2.50 = (1*2.5)*1
2
10.10
Dinding samping kiri sisi luar (AS 1 ) m2 581.34 = 53,09*10,95
Dinding samping kiri sisi dalam (AS 1 ) m2 275.54 = 53,09*5,19
Dinding samping kanan sisi luar (AS 8 )
Dinding samping kanan sisi dalam (AS 8 )
Dinding tampak depan dari lantai 1 s/d lantai 3
Sirip tampak depan
Dinding belakang
10 Pek. Dinding Partisi Gypsum 9mm (dilengkapi raam kawat
Dinding samping kiri sisi dalam (AS 1 ) m2 194.32 = 41,7*4,66
Dinding samping kanan sisi dalam (AS 8 )
9. Pek. Dinding GRC
40x40x1,2 mm (penutup dinding konstruksi baja)
2
630.00 = 2x((5x17,5)+(4x17,5))*2
2
820.00 = 2x(41x5)*2
- Dinding lengkung bagian luar (R. Lelang & R. Bea Cukai) m
2
492.00 = 2x(41x6)
- Area Tampak Depan
- As. B' (2-3 & 6-7) m
2
21.60 = 2x(3x0,9x4)
- As. B (3-4 & 5-6) m
2
88.00 = 2x(11x4)
- As. 4 & 5 (A - B) m
2
49.60 = 2x(2x3,1x4)
- As. A (4 - 5) m
2
21.20 = (2x2,65x4)
2
30.00 = (7,5x4)
2
24.00 = (6x4)
- Sisi luar R. Food Court m
2
43.75 = 2x(4x4-1,8x2,625)+2x(2,65x4)
- Dinding lengkung bagian dalam (R. Lelang & R. Bea Cukai) m
2
492.00 = 2x(41x6)
2
168.80 = 2x((2x17,2)+(50))
10 Pek. Cat tembok Acrilyc Emulsion,
2
11 Pek. Cat tembok ICI Weathersheald
- Area As. A-B (4-5) m
2
71.23 = (18.5*3.85)
- Area B (3-4 & 5-6) m
2
52.50 = 2*(3*2.5)*3.5
- Area B' (2-3 & 6-7) m
2
25.03 = 2*(0.75+1+1.5)*3.85
- Area Dinding R. File & Pantry m
2
34.65 = (6+3)*3.85
- Area R. Rapat Besar m
2
26.95 = (7*3.85)
Total 210.35
9
8
7
6
5
24*(3*2)
Dokumen Laporan
4
3
2
1
0
1
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
- Partisi double gypsum, type PR-176' 3 unit 5.76 m
2
Total = 946.16 m
2
- m' - m'
Dokumen Laporan
2 x luas dinding partisi = 1,892.32 m
2
- Seluruh Area
Poly line 2,074.00 237.00
Dikurangi
Void 123.20
Toilet 78.05 201.25
= 1,872.75 m2 sisa 1,872.75
- Seluruh Area R. Kerja KPP, seperti tertera dalam gambar = 1,567.24 m2 1,567.24 273.66
dikurangi void
4.6. Pekerjaan Atap
- Plat dak atap beton miring (P. + 10.00)
2
324.19 = 2x((5+3,75)/2x41-4x(1,2x3,6))
2
58.24 = 2x(4x1,2x3,6)
- Pengahiran atap miring (depan & blkg), sayap kiri & kanan m' 18.00 = 2x(5+4)
2
60.38 ((43.25*1.5)-(2*1*1.5)-(1*1.5))
- Area Toilet Ka. Kanwil 13.80 (10-0.8)*1.5
Total 74.18
2
61.88 ((43.25*1.5)-(2*1*1)-(1*1))
2
13.80 (10-0.8)*1.5
- Area Aula m
2
277.83 = (74.5*3.85)-(1.8*2.5+2*0.9*2.5)
- Area Pantry m
2
30.71 = (5.25*5.85)
- Area Tangga & R. ME m
2
220.65 = (39*5.85-3*1*2.5)
- Area R. Rapat besar m
2
40.95 = (7*5.85)
Total 645.81
- Kolom struktur
kolom 50x50 cm m
2
120.00 = 15*(4*2)
Total 120.00
2
46.73 = (2*8.55+8.3+2*2.875)*1.5
Luas dinding m
2
118.17
2
4.88 = (0.7*2.5)*2+(1.15*1.2)*1
2
113.29
Luas dinding m
2
12.60
2
2.50 = (1*2.5)*1
2
10.10
- Dinding Toilet Ka. Kanwil
- Panjang dinding dalam m' 10.00 =
Luas dinding m
2
18.00
2
2.00 =
2
16.00
9 Pekerjaan dinding aluminium composit panel
- Dinding samping kiri sisi luar (AS 1 ) m2 537.86 = 49,12*10,95
- Dinding samping kiri sisi dalam (AS 1 ) m2 204.83 = 49,12*4,17
- Dinding samping kanan sisi luar (AS 8 ) m2 232.40 = 40,7*5,71
- Dinding samping kanan sisi dalam (AS 8 )
- Seluruh Area ruangan yang ditunjukan dalam gambar 1,061.00
dikurangi 196.82
Dokumen Laporan
m2 864.18 = 864.18
Dokumen Laporan
9. Pek. Dinding GRC
40x40x1,2 mm (penutup dinding konstruksi baja)
2
344.00 = 2x((1,5x21,5)+(2,5x21,5))*2
2
540.00 = 2x(45x3)*2
- Dinding lengkung bagian luar (As. 3) m
2
360.00 = (45x8)
- Dinding lengkung bagian luar (As. 6) m
2
288.00 = (36x8)
- Area Dinding bag luar R. Toilet (As.6) m
2
72.00 = (9x8)
- Area Tampak Depan
- As. B (3-4 & 5-6) m
2
132.00 = 2x(11x6)
- As. 4 & 5 (A - B) m
2
74.40 = 2x(2x3,1x6)
- As. A (4 - 5) m
2
31.80 = (2x2,65x6)
2
27.00 = (4,5x6)
2
27.00 = (4,5x6)
- Sisi luar R. Ball Room m
2
32.88 = (4x6-1,8x3,9)+(2,65x6)
2
35.18 = (4x6-1,8x2,625)+(2,65x6)
- Dinding lengkung bagian dalam (As. 3) m
2
360.00 = (45x8)
- Dinding lengkung bagian dalam (As. 6) m
2
288.00 = (36x8)
Total dinding gypsum 648.00
2
185.60 = 2x((2x21,4)+(50))
- Area kiri/kanan CW1 depan & belakang m
2
72.00 =
Total 72.00
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
3
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
- Partisi double gypsum, type PR-172' 1 unit 7.65
2
2
2
2
= 423.27 m
2
- m' - m'
2 x luas dinding partisi = 846.54 m
2
Dokumen Laporan
5.6. Pekerjaan Atap
- Plat dak atap beton miring (P. + 16.00)
2
464.10 = 2x((6,5+7,5)/2x12,6+(7,5x8,1)+(7,5+6)/2x7,8+
(6+4)/2x7,8+(4+1,5)/2x7,8-5x(1,2x5))
2
60.00 = 2x(5x1,2x5)
- Pengahiran atap miring (depan & blkg), sayap kiri & kanan m' 18.00 = 2x(7,5+1,5)
1 Pas. Dinding batu tela, Spesi 1pc : 5ps m
2
3
3 Pek. Beton Ringbalok praktis 12/20.
- Seluruh Area pasangan dinding m
3
- Seluruh dinding, yang akan difinish cat m
2
5. Pek. Dinding GRC m
2
Pek. Dinding Single GRC 20mm, dengan rangka hollow
40x40x1,2 mm (penutup dinding bata)
- Area Dinding bag luar As. 4&5 (A-B) m
2
72.00 = 2x((3,2x4)+(6x2)+(2,8x4))
- Area Dinding bag luar As. 4&5 (B-H) m
2
487.84 = 2x(48x6-8x3,8x1,45)
- Area Dinding bag luar As. A&H (4-5) m
2
71.20 = 2x((2x2,65x4)+(7,2x2))
m
2
631.04
6 Pek. Cat tembok Weathershield, Ex ICI Dulux
- Dinding dan listplank, bagian luar bangunan m
2
2
6.4. Pekerjaan Atap
2
526.39 = ((12x60)-(6x25)-(2,65x8)-(7,74x1,5)-(7,2x1,5))
2
24.78 = (2,65x9,35)
VII. PEKERJAAN KANOPI
1 CANOPY SAMPING
1.1 Atap kaca temperet 10 mm dan rangka hollow 40/60 m2 27.17 = (3,95+2,52)/2*4,2*2
1.2 Plafond GRC Rangka hollow m2 27.17 = (3,95+2,52)/2*4,2*2
1.3 Lisplang m2 5.34 = (3,95+2,52+4,2)*2*,25
2 CANOPY BELAKANG
2.1 Atap kaca temperet 10 mm dan rangka hollow 40/60 m2 19.50 = 7,8*2,5
2.2 Plafond GRC Rangka hollow m2 19.50 = 7,8*2,5
2.3 Pek. Cat tembok Plafond Acrilyc Emulsion m2 10.93 = 7,8+2,5+2,5*,25
Kolom 12 x 12 beton K 225 besi betonkg/m3 0.01
Besi 8 mm 4 x 1.1 x 0.39 = 1.74
Besi 6 mm 6.6667 x 0.58 x 0.22 = 0.86
Jumlah 2.59
Berat besi per m3 2.59 / 0.01 = 180.16
Dokumen Laporan
1
a. Pekerjaan Gawangan pintu
ukuran 60x60 dan 15x30 cm 29.34 m2 90,000.00 2,640,600.00
- Multipleks 15 mm, dilapis plat stainless steel 29.34 m2 130,000.00 3,814,200.00
- Finishing lapisan plat stainless steel 29.34 m2 450,000.00 13,203,000.00
- Plat strip tbl. 50.5, dudukan pivot pintu kaca bag atas 1.00 Lot 125,000.00 125,000.00
Sub-Total pek. Gawangan pintu (a) 19,782,800.00
10.80 m2 1,520,000.00 16,416,000.00
- Hardware Pintu :
- Floor Hinges ex DORMA BTS.75, lengkap dgn covering plate. 4.00 Bh 2,250,000.00 9,000,000.00
sesuai detail dalam gambar dan spesifikasi teknis. 4.00 Psg 1,750,000.00 7,000,000.00
- Bottom Patch Fitting PT 2210 US 32 4.00 Bh 350,000.00 1,400,000.00
- Bottom Patch Lock Fitting US 2210 US 32 4.00 Bh 400,000.00 1,600,000.00
- Double Cylinder CISA 08510-07 US 14 4.00 Bh 275,000.00 1,100,000.00
- Top Patch Fitting PT 2220 US 32 4.00 Bh 300,000.00 1,200,000.00
- Pivot Top Patch Fitting PT 2221 US 32 4.00 Bh 250,000.00 1,000,000.00
Sub-Total pek. Pintu kaca frameless (b) 38,716,000.00
Total biaya 58,498,800.00
2
a. Pekerjaan Gawangan pintu
ukuran 60x60 dan 15x30 cm 30.36 m2 90,000.00 2,732,400.00
- Multipleks 15 mm, dilapis plat stainless steel 30.36 m2 130,000.00 3,946,800.00
- Finishing lapisan plat stainless steel 30.36 m2 450,000.00 13,662,000.00
- Plat strip tbl. 50.5, dudukan pivot pintu kaca bag atas 1.00 Lot 125,000.00 125,000.00
Sub-Total pek. Gawangan pintu (a) 20,466,200.00
10.80 m2 1,520,000.00 16,416,000.00
6.45 m2 1,520,000.00 9,804,000.00
- Hardware Pintu :
sesuai detail dalam gambar dan spesifikasi teknis. 4.00 Psg 1,750,000.00 7,000,000.00
Sub-Total pek. Pintu kaca frameless (b) 48,520,000.00
3
7.80 m' 209,198.75 1,631,750.25
5.40 m2 950,000.00 5,130,000.00
- Hardware Pintu :
hairline, ex KEND GHD. 0036. 2.00 Psg 1,600,000.00 3,200,000.00
- Bottom Patch Fitting PT 2210 US 32 2.00 Bh 350,000.00 700,000.00
- Bottom Patch Lock Fitting US 2210 US 32 2.00 Bh 400,000.00 800,000.00
- Double Cylinder CISA 08510-07 US 14 2.00 Bh 275,000.00 550,000.00
- Top Patch Fitting PT 2220 US 32 2.00 Bh 300,000.00 600,000.00
- Pivot Top Patch Fitting PT 2221 US 32 2.00 Bh 250,000.00 500,000.00
DATA PERHITUNGAN KOSEN, PINTU & JENDELA
- Clear glass Tempered 12 mm pintu, ex Asahi
Pek. Kosen Pintu Kaca Frameless (Type P1)
Pek. Kosen Pintu Kaca Frameless (Type P1a)
Pek. Kosen Pintu Kaca Frameless (Type P1b)
Dokumen Laporan RAB BQ
Hal. Kusen Ars. 93
4
6.90 m' 209,198.75 1,443,471.38
2.70 m2 950,000.00 2,565,000.00
- Hardware Pintu :
5
m' 209,198.75 0.00
18.80 m2 450,000.00 8,460,000.00
2.70 m2 950,000.00 2,565,000.00
- Hardware Pintu :
gambar untuk itu. Dengan spesifikasi sbb :
- Kosen dari besi Canal UNP-10, finish cat 6.30 m' 250,000.00 1,575,000.00
- Pintu dobel plat besi, rangka hollow 40.40.1,2 3.80 m2 600,000.00 2,280,720.00
- Finishing cat duco kosen besi 1.26 m2 145,250.00 183,015.00
- Finishing cat duco pintu besi 7.60 m2 145,250.00 1,104,248.60
- Engsel dari engsel bubut 6.00 bh 150,000.00 900,000.00
- Handle khusus untuk pintu besi (sesuai gambar) 2.00 psg 200,000.00 400,000.00
- Lockcase & Cylinder Cisa, khusus untuk pintu besi. 1.00 bh 750,000.00 750,000.00
- Espagnolette/grendel tanam, pintu double 1.00 psg 200,000.00 200,000.00
7 Pek. Kosen Pintu besi ( type P2a )
- Rangka hollow 40.40.3 34.12 m' 35,300.00 1,204,436.00
- Plat besi 3 mm 0.72 m2 426,200.00 308,568.80
- Espagnolette/grendel tanam, pintu double 1.00 psg 200,000.00 200,000.00
8 Pek. Kosen Pintu Panel (Type P3)
6.50 m' 209,198.75 1,359,791.88
- Daun pintu dobel teakwood, rangka kayu kamper 3.49 m2 380,750.00 1,330,035.90
- Finishing cat melamik daun pintu 6.99 m2 133,000.00 929,191.20
Pek. Kosen Pintu Kaca Frameless (Type P1d)
Pek. Kosen Pintu Kaca Frameless (Type P1c)
Hal. Kusen Ars. 94
- Door Handle Stainless steel hairline finish, panjang 60 cm. 2.00 psg 600,000.00 1,200,000.00
- Lockcase Cisa type 5210-40 1.00 psg 275,000.00 275,000.00
- Double Cylinder Cisa 08510-07 US14 1.00 bh 250,000.00 250,000.00
- Espagnolette/grendel tanam pintu double 1.00 psg 175,000.00 175,000.00
- Hinges Kend SEL 0007 4x3" US32D (3 bh/daun) 6.00 psg 50,000.00 300,000.00
9 Pek. Kosen Pintu Panel (Type P3')
6.80 m' 209,198.75 1,422,551.50
- Daun pintu dobel teakwood, rangka kayu kamper 4.23 m2 380,750.00 1,611,029.40
- Finishing cat melamik daun pintu 8.46 m2 133,000.00 1,125,499.20
- Door Handle Stainless steel hairline finish, panjang 60 cm. 2.00 psg 600,000.00 1,200,000.00
- Espagnolette/grendel tanam pintu double 1.00 psg 175,000.00 175,000.00
- Profil kosen Allumunium silver powder coating 1 3/4x4", ex. YKK 5.90 m' 209,198.75 1,234,272.63
- Daun pintu dobel teakwood kombinasi kaca, rangka kayu kamper 2.02 m2 380,750.00 768,048.90
- Door Handle Stainless steel hairline finish, panjang 60 cm. 1.00 psg 600,000.00 600,000.00
- Profil kosen Allumunium silver powder coating 1 3/4x4", ex. YKK 5.90 m' 209,198.75 1,234,272.63
- Daun pintu dobel teakwood kombinasi kaca, rangka kayu kamper 1.96 m2 380,750.00 746,270.00
- Finishing cat duco pintu besi 4.07 m2 145,250.00 590,644.60
13 Pek. Kosen Pintu besi ( type P5' )
Hal. Kusen Ars. 95
5.70 m' 209,198.75 1,192,432.88
- Daun pintu dobel teakwood, rangka kayu kamper 1.53 m2 380,750.00 580,719.90
3.60 m' 209,198.75 753,115.50
- Kunci ex Alpha 1.00 psg 75,000.00 75,000.00
- Engsel stainless steel 2x3" 2.00 psg 35,000.00 70,000.00
- Tarikan daun pintu 1.00 bh 30,000.00 30,000.00
6.00 m' 209,198.75 1,255,192.50
5.90 m' 209,198.75 1,234,272.63
18
8.70 m' 50,000.00 435,000.00
2.16 m2 950,000.00 2,052,000.00
4.80 m2 1,520,000.00 7,296,000.00
cutting huruf ) sesuai gambar untuk itu. 2.57 m2 350,000.00 897,750.00
- Hardware Pintu :
- Floor Hinges ex DORMA BTS.75, lengkap dengan covering plate. 1.00 Bh 2,250,000.00 2,250,000.00
Pek. Pintu Kaca Frameless (Type P9)
Hal. Kusen Ars. 96
19
20.70 m' 50,000.00 1,035,000.00
7.56 m2 950,000.00 7,182,000.00
17.39 m2 1,520,000.00 26,429,760.00
cutting huruf ) sesuai gambar untuk itu. 8.30 m2 350,000.00 2,903,250.00
- Hardware Pintu :
- Floor Hinges ex DORMA BTS.75, lengkap dengan covering plate. 4.00 Bh 2,250,000.00 9,000,000.00
hairline, ex Kend 4.00 Psg 750,000.00 3,000,000.00
6.10 m' 209,198.75 1,276,112.38
- Daun pintu dobel teakwood kombinasi kaca, rangka kayu kamper 3.67 m2 380,750.00 1,397,885.55
- Handle Plat + handle Stainless steel hairline finish 2.00 psg 500,000.00 1,000,000.00
- Espagnolette (grendel tanam) pintu double, stainless steel 1.00 psg 200,000.00 200,000.00
- Rangka hollow 40.40.3 50.32 m' 35,300.00 1,776,296.00
- Plat besi 3 mm 1.11 m2 426,200.00 471,888.64
- Rangka hollow 40.40.3 11.54 m' 35,300.00 407,362.00
- Plat besi 3 mm 0.21 m2 426,200.00 91,377.28
4.80 m' 209,198.75 1,004,154.00
1.40 m2 225,000.00 315,000.00
Pek. Pintu & Jendela Kaca Frameless (Type P10)
Hal. Kusen Ars. 97
10.20 m' 209,198.75 2,133,827.25
4.52 m' 150,000.00 678,000.00
1.20 m2 225,000.00 270,000.00
- Casement 12" 1.00 psg 80,000.00 80,000.00
- Grendel/pengunci jendela (stainless steel) 1.00 bh 35,000.00 35,000.00
4.90 m' 209,198.75 1,025,073.88
1.28 m2 225,000.00 286,875.00
21.15 m' 209,198.75 4,424,553.56
4.68 m2 225,000.00 1,053,000.00
30.60 m' 209,198.75 6,401,481.75
7.02 m2 225,000.00 1,579,500.00
8.00 m' 209,198.75 1,673,590.00
2.40 m' 150,000.00 360,000.00
1.32 m2 225,000.00 297,000.00
- Casement 12" 1.00 psg 80,000.00 80,000.00
7.70 m' 209,198.75 1,610,830.38
3.80 m' 150,000.00 570,000.00
1.32 m2 225,000.00 297,000.00
- Engsel jendela 2.00 bh 35,000.00 70,000.00
- Hak angin jendela 2.00 bh 35,000.00 70,000.00
4.10 m' 209,198.75 857,714.88
0.87 m2 225,000.00 195,750.00
10.49 m' 209,198.75 2,194,494.89
2.79 m2 225,000.00 627,075.00
2.23 m' 209,198.75 466,513.21
0.30 m2 225,000.00 67,500.00
Total biaya 534,013.21
Hal. Kusen Ars. 98
5.71 m' 209,198.75 1,194,524.86
1.35 m2 225,000.00 303,750.00
6.21 m' 209,198.75 1,299,124.24
1.50 m2 225,000.00 337,500.00
6.92 m' 209,198.75 1,447,655.35
1.68 m2 225,000.00 378,000.00
5.92 m' 209,198.75 1,238,456.60
1.38 m2 225,000.00 310,500.00
5.60 m' 209,198.75 1,171,513.00
1.32 m2 225,000.00 297,000.00
4.90 m' 209,198.75 1,025,073.88
1.11 m2 225,000.00 249,750.00
40 Pek. Kosen Jendela kaca (Type PJ1)
8.80 m' 209,198.75 1,840,949.00
1.12 m2
4.90 m' 209,198.75 1,025,073.88
1.22 m2 350,000.00 425,250.00
65.94 m' 209,198.75 13,794,565.58
28.50 m2 350,000.00 9,975,000.00
16.73 m' 209,198.75 3,498,849.09
4.64 m2 350,000.00 1,624,000.00
- Louver allumunium
- Louver allumunium
- Louver allumunium
Hal. Kusen Ars. 99
14.85 m' 209,198.75 3,106,601.44
4.05 m2 350,000.00 1,417,500.00
7.48 m' 209,198.75 1,564,806.65
0.95 m2 350,000.00 330,750.00
5.50 m' 209,198.75 1,150,593.13
1.00 m2 350,000.00 350,000.00
3.00 m' 209,198.75 627,596.25
0.60 m2 225,000.00 135,000.00
Total biaya 762,596.25
3.00 m' 209,198.75 627,596.25
2.70 m' 150,000.00 405,000.00
0.36 m2 225,000.00 81,000.00
- Casement 8" 1.00 psg 60,000.00 60,000.00
7.00 m' 209,198.75 1,464,391.25
1.00 m2 225,000.00 225,000.00
8.80 m' 209,198.75 1,840,949.00
1.28 m2 225,000.00 288,000.00
7.20 m' 209,198.75 1,506,231.00
1.04 m2 225,000.00 234,000.00
set sesuai gambar untuk itu.
- Partisi cubical Compact laminate board bahan PVC,
dinding pemisah R. Toilet. 15.66 m
2
650,000.00 10,175,750.00
- Partisi dan pintu Compact laminate board bahan PVC,
lengkap termasuk perlengkapan pintu 9.77 m
2
750,000.00 7,325,025.00
2
650,000.00 7,681,050.00
- Louver allumunium
- Louver allumunium
- Louver allumunium
Hal. Kusen Ars. 100
2
750,000.00 5,454,000.00
2
650,000.00 6,105,450.00
2
750,000.00 3,045,150.00
2
650,000.00 6,105,450.00
2
750,000.00 6,181,200.00
2
650,000.00 6,105,450.00
2
750,000.00 6,181,200.00
57 Pek. Partisi Kaca (type PK-1) Lantai dasar
Bahan:
21.50 m' 209,198.75 4,497,773.13
40.00 m' 199,848.75 7,993,950.00
83.00 m' 3,500.00 290,500.00
21.60 m2 225,000.00 4,860,000.00
27.00 m' 209,198.75 5,648,366.25
29.25 m' 199,848.75 5,845,575.94
83.25 m' 3,500.00 291,375.00
25.50 m2 225,000.00 5,737,500.00
36.00 m' 209,198.75 7,531,155.00
34.50 m' 199,848.75 6,894,781.88
106.50 m' 3,500.00 372,750.00
30.00 m2 225,000.00 6,750,000.00
36.00 m' 209,198.75 7,531,155.00
28.23 m' 199,848.75 5,641,730.21
100.23 m' 3,500.00 350,805.00
25.50 m2 225,000.00 5,737,500.00
32.00 m' 209,198.75 6,694,360.00
30.08 m' 199,848.75 6,011,450.40
Hal. Kusen Ars. 101
94.08 m' 3,500.00 329,280.00
27.08 m2 225,000.00 6,093,000.00
56.00 m' 209,198.75 11,715,130.00
57.46 m' 199,848.75 11,483,309.18
169.46 m' 3,500.00 593,110.00
49.96 m2 225,000.00 11,241,000.00
52.00 m' 209,198.75 10,878,335.00
45.19 m' 199,848.75 9,030,165.77
149.19 m' 3,500.00 522,147.50
36.90 m2 225,000.00 8,302,500.00
56.00 m' 209,198.75 11,715,130.00
56.14 m' 199,848.75 11,219,508.83
168.14 m' 3,500.00 588,490.00
48.75 m2 225,000.00 10,968,750.00
56.00 m' 209,198.75 11,715,130.00
53.80 m' 199,848.75 10,751,862.75
165.80 m' 3,500.00 580,300.00
43.74 m2 225,000.00 9,841,500.00
66 Pek. Partisi Kaca (type PK-9')
39.00 m' 209,198.75 8,158,751.25
52.67 m' 199,848.75 10,526,033.66
130.67 m' 3,500.00 457,345.00
31.80 m2 225,000.00 7,155,000.00
67 Pek. Partisi Kaca (type PK-9")
27.00 m' 209,198.75 5,648,366.25
33.75 m' 199,848.75 6,744,895.31
87.75 m' 3,500.00 307,125.00
22.50 m2 225,000.00 5,062,500.00
15.00 m' 209,198.75 3,137,981.25
15.32 m' 199,848.75 3,061,682.85
45.32 m' 3,500.00 158,620.00
7.07 m2 225,000.00 1,589,625.00
18.00 m' 209,198.75 3,765,577.50
11.57 m' 199,848.75 2,312,250.04
47.57 m' 3,500.00 166,495.00
10.05 m2 225,000.00 2,261,250.00
Hal. Kusen Ars. 102
51.00 m' 209,198.75 10,669,136.25
60.12 m' 199,848.75 12,014,906.85
162.12 m' 3,500.00 567,420.00
33.92 m2 225,000.00 7,630,875.00
30.00 m' 209,198.75 6,275,962.50
38.00 m' 199,848.75 7,594,252.50
98.00 m' 3,500.00 343,000.00
33.92 m2 225,000.00 7,630,875.00
27.00 m' 209,198.75 5,648,366.25
33.64 m' 199,848.75 6,723,311.65
87.64 m' 3,500.00 306,747.00
18.57 m2 225,000.00 4,178,250.00
6.00 m' 209,198.75 1,255,192.50
3.50 m' 199,848.75 699,470.63
15.50 m' 3,500.00 54,250.00
2.63 m2 225,000.00 590,625.00
39.00 m' 209,198.75 8,158,751.25
51.39 m' 199,848.75 10,270,227.26
129.39 m' 3,500.00 452,865.00
31.05 m2 225,000.00 6,986,250.00
27.00 m' 209,198.75 5,648,366.25
32.85 m' 199,848.75 6,565,031.44
86.85 m' 3,500.00 303,975.00
26.25 m2 225,000.00 5,906,250.00
27.00 m' 209,198.75 5,648,366.25
33.00 m' 199,848.75 6,595,008.75
87.00 m' 3,500.00 304,500.00
30.00 m2 225,000.00 6,750,000.00
9.00 m' 209,198.75 1,882,788.75
5.70 m' 199,848.75 1,139,137.88
23.70 m' 3,500.00 82,950.00
1.20 m2 225,000.00 270,000.00
Hal. Kusen Ars. 103
57.00 m' 209,198.75 11,924,328.75
71.57 m' 199,848.75 14,303,175.04
185.57 m' 3,500.00 649,495.00
30.00 m2 225,000.00 6,750,000.00
79
lengkap unit set sesuai gambar, dengan rincian sbb. : 79.56 m2 1,238,600.000 98,543,016.00
- Tiang profil alumunium Section 41132/6008 Total biaya/unit 98,543,016.00
- Kaca panasap 6 mm
- Skrup
80
- Kaca panasap 6 mm
- Skrup
81
- Kaca panasap 6 mm
- Skrup
82
- Kaca panasap 6 mm
- Skrup
83
- Kaca panasap 6 mm
- Skrup
84
- Kaca panasap 6 mm
- Skrup
85
- Kaca panasap 6 mm
Pek. Curtain Wall (Type CW3e = 2 unit)
Pek. Curtain Wall (Type CW3c = 2 unit)
Pek. Curtain Wall (Type CW3d = 2 unit)
Pek. Curtain Wall (Type CW3a = 2 unit)
Pek. Curtain Wall (Type CW3b = 2 unit)
Hal. Kusen Ars. 104
86
- Kaca panasap 6 mm
87
- Kaca panasap 6 mm
88
- Kaca panasap 6 mm
89
90
91
73.60 m' 200,000.00 14,720,000.00
66.63 m2 355,000.00 23,651,875.00
- Sealant antar kaca 43.00 m' 14,000.00 602,000.00
Total biaya/unit 38,973,875.00
92
192.00 m' 175,000.00 33,600,000.00
Total biaya/unit 33,600,000.00
93 Pek. Sekat Kaca (type SK)
48.00 m2 355,000.00 17,040,000.00
24.00 m' 105,000.00 2,520,000.00
24.00 m' 14,000.00 336,000.00
Pek. Curtain Wall (Type CW3f = 2 unit)
- List "U" stainlless steell
- Sealant
- Profil Allumunium penutup jendela kaca (silang)
Pek. Curtain Wall (Type CW3k = 2 unit), Lt-2 ke Lt-3
- Profil All. Rangka khusus (vertical & horizontal)
Pek. Curtain Wall (Type CW3g = 2 unit)
Pek. Curtain Wall (Type CW3h = 2 unit)
Pek. Ornamen profil allumunium penutup jendela (CW3k)
Pek. Curtain Wall (Type CW3i = 2 unit)
Pek. Curtain Wall (Type CW3j = 2 unit)
Hal. Kusen Ars. 105
NO. URAIAN PEKERJAAN
TOTAL
(Rp.)
A PEKERJAAN GALIAN DAN URUGAN 404,691,129 Rp
B PEKERJAAN BETON PONDASI 4,942,729,652 Rp
C PEKERJAAN BETON ATAS 11,278,184,204 Rp
D PEKERJAAN BAJA 22,667,585,873 Rp
TOTAL PEKERJAAN STRUKTUR 39,293,190,859 Rp
REKAPITULASI PEKERJAAN STRUKTUR
Dokumen Laporan RAB BQ Hal. Rekap. STR. 106
NO URAIAN PEKERJAAN VOL UNIT
HARSAT.
(Rp.)
A PEKERJAAN GALIAN DAN URUGAN
Galian dan urugan tanah termasuk pemadatan
Sesuai gambar dan spesifikasi.
1 Pekerjaan galian
a. Galian basement 2,304.00 m 77,333
b. Galian sloof
- Sloof TB1 (40/80cm) 141.29 m 87,778
- Sloof TB1A (40/80cm) 56.16 m 87,778
- Sloof TB1B (40/80cm) 63.60 m 87,778
- Sloof TB1C (55/80cm) 79.65 m 87,778
- Sloof TB2 (40/80cm) 327.12 m 87,778
- Sloof TB3 (30/60cm) 91.32 m 87,778
c. Pile cap
- Pondasi PS 1 uk 1,60 x 1,60 x 0,80 81.00 m 87,778
- Pondasi PS 2 1,80 X 1,80 x 0,80 16.00 m 87,778
- Pondasi PS 3 Uk. 2,00 x 2,00 x 0,80 48.40 m 87,778
- Pondasi PS 4 Uk. 2,30 x 2,30 x 0,80 112.50 m 87,778
- Pondasi PS 5 Uk. 2,60 x 2,60 x 0,80 47.04 m 87,778
d Pondasi sumuran
- Sumuran PS 1 dia. 80 cm kedalaman 4,5 m 56.57 m 87,778
- Sumuran PS 3dia. 120 cm kedalaman 4,5 m 50.91 m 87,778
2 Uruga pasir dibawah pondasi dan sloof
a. Urugan pasir dibawan lantai baton basement 134.90 m 372,982
b. Urugan pasir dibawah sloof
- Sloof TB1 (40/80cm) 14.13 m 372,982
- Sloof TB1A (40/80cm) 5.62 m 372,982
- Sloof TB1B (40/80cm) 6.36 m 372,982
- Sloof TB1C (55/80cm) 7.97 m 372,982
- Sloof TB2 (40/80cm) 32.71 m 372,982
- Sloof TB3 (30/60cm) 12.18 m 372,982
c. Pile cap
- Pondasi PS 1 uk 1,60 x 1,60 x 0,80 8.10 m 372,982
- Pondasi PS 2 1,80 X 1,80 x 0,80 1.60 m 372,982
- Pondasi PS 3 Uk. 2,00 x 2,00 x 0,80 4.84 m 372,982
- Pondasi PS 4 Uk. 2,30 x 2,30 x 0,80 11.25 m 372,982
- Pondasi PS 5 Uk. 2,60 x 2,60 x 0,80 4.70 m 372,982
PEKERJAAN PONDASI SUMURAN
Catatan :
i. Pondasi akan dikerjakan mulai dari permukaan
tanah asli.
ii. Kontraktor harus bertanggung jawab terhadap resiko
atas kesalahan pengukuran dan atau miringnya pondasi
tiang yang mengakibatkan pembesaran ukuran pile cap.
Semua biaya yang timbul dari kesalahan ini akan
dibebankan kepada kontraktor
d Pondasi sumuran
3 Urugan kembali bekas galian 434.10 m 13,482
SUB TOTAL PEKERJAAN GALIAN DAN URUGAN
B PEKERJAAN BETON PONDASI
RENCANA ANGGARAN BIAYA PEKERJAAN STRUKTUR
Hal. RAB. STR. 107
HARSAT.
(Rp.)
1 Lantai kerja beton tumbuk cam 1:3:5
a Dibawah lantai beton basement (ground tank) 2.92 m 1,117,600
b Lantai kerja basement (diluar ground tank) 11.67 m 1,117,600
c Dibawah sloof
- Sloof TB1 (40/80cm) 7.06 m 1,117,600
- Sloof TB1A (40/80cm) 2.81 m 1,117,600
- Sloof TB1B (40/80cm) 3.18 m 1,117,600
- Sloof TB1C (55/80cm) 3.98 m 1,117,600
- Sloof TB2 (40/80cm) 16.36 m 1,117,600
- Sloof TB3 (30/60cm) 6.09 m 1,117,600
d Pile cap
- Pondasi PS 1 uk 1,60 x 1,60 x 0,80 4.05 m 1,117,600
- Pondasi PS 2 1,80 X 1,80 x 0,80 0.80 m 1,117,600
- Pondasi PS 3 Uk. 2,00 x 2,00 x 0,80 2.42 m 1,117,600
- Pondasi PS 4 Uk. 2,30 x 2,30 x 0,80 5.63 m 1,117,600
- Pondasi PS 5 Uk. 2,60 x 2,60 x 0,80 2.35 m 1,117,600
e Pondasi sumuran
- Sumuran PS 1 dia. 80 cm kedalaman 4,5 m 0.63 m 1,117,600
- Sumuran PS 3dia. 120 cm kedalaman 4,5 m 0.57 m 1,117,600
2 Kostruksi beton bertulang
a Lantai beton basement (ground tank) 2.92 m 4,478,827
b. dibawah sloof
- Sloof TB1 (40/80cm) beton K250 besi 160,34 kg/m3 75.35 m 5,516,093
- Sloof TB1A (40/80cm) beton K250 besi 186,82 kg/m3 29.95 m 5,925,687
- Sloof TB1B (40/80cm) Beton K 250 besi 199,34 kg/m3 33.92 m 6,119,447
- Sloof TB1C (55/80cm) Beton K 250 Besi 147,77 kg/m3 46.73 m 5,321,736
- Sloof TB2 (40/80cm) Beton K 250 Besi 159,99 kg/m3 174.46 m 5,510,700
- Sloof TB3 (30/60cm) Beton K 250 Besi 217,55 kg/m3 43.84 m 6,779,768
c. Pile cap
- Pondasi PS 1 uk 1,60 x 1,60 x 0,80 Beton K250 51.20 m 4,894,279
- Pondasi PS 2 1,80 X 1,80 x 0,80 12.80 m 4,894,279
- Pondasi PS 3 Uk. 2,00 x 2,00 x 0,80 38.72 m 4,894,279
- Pondasi PS 4 Uk. 2,30 x 2,30 x 0,80 90.00 m 4,894,279
- Pondasi PS 5 Uk. 2,60 x 2,60 x 0,80 37.63 m 4,894,279
d Pondasi sumuran
- Sumuran PS 1 dia. 80 cm kedalaman 4,5 m Beton K 250 besi 142,47 kg/m3 56.57 m 4,104,000
- Sumuran PS 2 dia. 100 cm kedalaman 4,5 m Beton K 250 Besi 118,95 kg/m3 56.57 m 3,928,125
SUB TOTAL PEKERJAAN BETON PONDASI
C PEKERJAAN BETON ATAS
1 Pekerjaan kolom
- Kolom pedestal K1 lantai basement 70x70cm Beton K 250 besi 220,39 kg/m3 25.73 m 7,644,940
- Kolom K1 lantai basement 70x70cm Beton K 250 besi 143,03 kg/m3 52.31 m 6,448,184
- Kolom pedestal K 1S lantai basement 70x70cm Btn K 250 Besi 254,54 kg/m3 2.94 m 8,173,317
- Kolom K 1S lantai basement 70x70cm Btn K 250 Besi 254,54 kg/m3 5.98 m 6,784,525
- Kolom Pedestal KTB uk. D. 45 cm Btn K 250 Bs, 250,56 kg/m3 0.24 m 6,846,608
- Kolom KTB uk. D. 45 cm Btn K 250 Bs, 150,23 kg/m3 0.49 m 5,294,516
2 Pekerjaan Balok beton
- Balok B1 (40/70cm) - 180.2kg/m3 86.464 m 5,788,351
- Balok B1A (70/70cm) - 125.7kg/m3 34.594 m 4,945,251
- Balok B1B (65/70cm) - 135.4kg/m3 12.48 m 5,095,307
- Balok B2 (30/60cm) - 175kg/m3 27 m 5,707,908
- Balok B3 (50/90cm) - 255kg/m3 33.75 m 6,945,486
3 Pekerjaan dinding basement
Hal. RAB. STR. 108
HARSAT.
(Rp.)
- Dinding basement tebal 25cm 120.00 m 5,475,862
- Dinding basement tebal 30cm 30.72 m 5,475,862
- Water stop pvc 180.00 m
1
202,500
4 Plat lantai beton
- Plat lantai dasar t=13cm 174.52 m 4,478,827
- Plat lantai dasar on ground t=12cm 204.60 m 4,478,827
5 Plat ramp dan tangga beton
- Plat ramp mobil t=20cm 48.42 m 4,478,827
- Plat tangga 1 t=20cm 19.25 m 4,478,827
- Plat tangga 2 t=15cm 3.43 m 6,061,266
- Plat tangga 3 t=15cm 3.75 m 6,061,266
- Plat tangga putar lt.1, t=25cm 7.65 m 6,061,266
- Plat tangga lengkung lt.2, t=25cm 5.20 m 6,061,266
6 Plat beton lantai atas
- Plat lantai 2 t=13cm 251.66 m 8,519,336
- Plat lantai 3 t=13cm 179.90 m 8,519,336
- Plat lantai atap t=13cm 84.94 m
1
8,519,336
7 Plat beton ramp utama
- Plat lantai ramp t=12cm 27.22 m 8,519,336
8 Plat talang beton dan Roof garden
- Plat talang lantai 2 t=12cm 81.68 m 8,519,336
- Plat talang lantai 3 t=12cm 64.50 m 8,519,336
- Plat talang lantai atap t=12cm 81.00 m 8,519,336
SUB TOTAL PEKERJAAN BETON
D PEKERJAAN BAJA
Baja profil menggunakan ST-37 dan baut menggunakan HTB-A325
Perhitungan tonase sudah termasuk stiffners dan baut
1 Lantai Dasar
- Kolom HB 500x500x1.4x2.6cm 73,440.00 kg 27,323
- Kolom pipa dia 12" 35,220.20 kg 27,323
- Gording pipa dia 6" 16,287.60 kg 21,837
- Baut-baut 3,570.35 kg 26,000
- Plat stifener 10,711.06 kg 27,323
- Zincromate 2x 144,004.28 kg 1,823
2 Lantai 2
- Kolom HB 500x500x1.4x2.6cm 34,680.00 kg 27,323
- Kolom pipa dia 12" 33,821.00 kg 21,837
- Baut-baut 2,407.55 kg 26,000
- Zincromate 2x 105,932.38 kg 1,823
Balok lantai
- Balok WF 150x75x5x7 448.00 kg 27,323
- Balok WF 250x125x5.5x8 3,788.80 kg 27,323
- Balok WF 300x150x6.5x9 3,332.36 kg 27,323
- Balok WF 350x175x7x11 2,579.20 kg 27,323
- Balok WF 400x200x8x13 9,187.20 kg 27,323
- Balok WF 450x200x9x14 25,840.00 kg 27,323
- Balok WF 500x200x1x16 31,023.76 kg 27,323
- Balok WF 600x200x11x17 5,088.00 kg 27,323
- Balok WF 700x300x13x24 46,509.00 kg 27,323
- Baut-baut 3,479.19 kg 26,000
Hal. RAB. STR. 109
HARSAT.
(Rp.)
- Zincromate 2x 140,327.23 kg 1,823
3 Lantai 3
- Kolom HB 500x500x1.4x2.6cm 20,400.00 kg 27,323
- Kolom pipa dia 12" 33,439.40 kg 27,323
- Baut-baut 1,979.15 kg 26,000
- Zincromate 2x 79,825.88 kg 1,823
Balok lantai
- Balok WF 150x75x5x7 448.00 kg 27,323
- Balok WF 250x125x5.5x8 3,788.80 kg 27,323
- Balok WF 300x150x6.5x9 3,332.36 kg 27,323
- Balok WF 350x175x7x11 1,686.40 kg 27,323
- Balok WF 400x200x8x13 9,636.00 kg 27,323
- Balok WF 450x200x9x14 22,344.00 kg 27,323
- Balok WF 500x200x1x16 20,694.40 kg 27,323
- Balok WF 600x200x11x17 1,696.00 kg 27,323
- Balok WF 700x300x13x24 41,329.00 kg 27,323
- Baut-baut 2,831.33 kg 26,000
- Zincromate 2x 114,196.85 kg 1,823
4 Lantai atap
- Pekerjaan beton kolom 15/30 8.28 m3 5,609,487
- Pekerjaan beton ring balok 15/25 5.46 m3 5,414,214
- Kolom pipa dia 12" 9,474.30 kg 21,837
- Baut-baut 788.85 kg 26,000
- Zincromate 2x 34,709.29 kg 1,823
Balok lantai
- Balok WF 150x75x5x7 1,120.00 kg 27,323
- Balok WF 200x100x5.5x8 596.40 kg 27,323
- Balok WF 250x125x5.5x8 5,629.92 kg 27,323
- Balok WF 300x150x6.5x9 7,670.30 kg 27,323
- Balok WF 350x175x7x11 4,960.00 kg 27,323
- Balok WF 400x200x8x13 8,712.00 kg 27,323
- Balok WF 500x200x1x16 6,244.00 kg 27,323
- Balok WF 600x200x11x17 18,974.00 kg 27,323
- Balok WF 700x300x13x24 14,800.00 kg 27,323
- Baut-baut 1,834.94 kg 26,000
- Zincromate 2x 74,009.19 kg 1,823
5 Bracing rangka sirip Dia 3" 1,947.00 kg 27,323
6 Pekerjaan tangga baja
Tangga baja
- Balok WF 250x125x5.5x8 740.00 kg 27,323
- Kolom WF 250x125x5.5x8 236.80 kg 27,323
- Baut-baut 24.42 kg 26,000
- Plat stifener 73.26 kg 27,323
- Zincromate 2x 1,074.48 kg 1,823
7 Pekerjaan Metal Deck + plat beton 13 cm
- Plat lantai 2 t=13cm 2,616.63 m
2
547,473
- Plat lantai 3 t=13cm 1,921.50 m
2
547,473
- Plat lantai atap t=13cm 1,273.00 m
2
547,473
8 Pekerjaan lain-lain
Hal. RAB. STR. 110
HARSAT.
(Rp.)
- Bracing bars 25mm 1,247.40 kg 17,433
- Trekstang 25mm 866.25 kg 17,433
- Trekstang 12mm 200.63 kg 17,433
- Walter moer 36.00 bh 32,500
- Anchor bars
* Diameter 32mm 720 bh 110,500
* Diameter 25mm 272.00 bh 97,500
- Grouting 33.84 m2 268,094
SUB TOTAL PEKERJAAN BAJA
TOTAL PEKERJAAN STRUKTUR
Hal. RAB. STR. 111
TOTAL
(Rp.)
178,176,000
12,402,035
4,929,635
5,582,706
6,991,550
28,714,070
8,016,253
7,110,050
1,404,454
4,248,475
9,875,070
4,129,096
4,965,749
4,965,749
4,469,175
12,569,553
6,033,386
50,315,308
5,269,792
2,094,668
2,372,167
2,970,804
12,200,996
4,541,619
3,021,156
596,772
1,805,234
4,196,051
1,754,509
468,892
468,892
422,003
1,186,883
569,704
5,852,674
404,691,129
RENCANA ANGGARAN BIAYA PEKERJAAN STRUKTUR
Hal. RAB. STR. 112
TOTAL
(Rp.)
3,260,038
13,040,152
7,895,171
3,138,220
3,553,967
4,450,840
18,279,459
6,804,226
4,526,278
894,080
2,704,591
6,286,498
2,628,594
702,491
702,491
632,242
1,778,181
853,527
13,064,739
415,657,461
177,486,183
207,571,643
248,674,069
961,418,700
297,193,835
250,587,103
62,646,776
189,506,497
440,485,142
184,181,521
232,169,156
222,219,619
190,423,963
522,262,512
245,049,689
4,942,729,652
196,666,069
337,288,398
24,029,553
40,557,891
1,634,016
2,569,306
500,483,954
171,076,011
63,589,434
154,113,520
234,410,144
Hal. RAB. STR. 113
TOTAL
(Rp.)
657,103,481
168,218,491
36,450,000
781,644,901
916,368,020
216,869,522
86,217,421
20,797,718
22,729,746
46,368,682
31,518,581
2,143,976,064
1,532,628,522
723,632,389
231,862,245
695,816,757
549,497,163
690,066,205
11,278,184,204
2,006,601,120
962,321,525
355,667,746
92,829,204
292,658,347
262,555,800
947,561,640
738,539,677
355,667,746
62,596,404
197,344,794
193,141,205
12,240,704
103,521,382
91,050,072
70,471,482
251,021,866
706,026,320
847,662,194
139,019,424
1,270,765,407
90,458,878
285,185,528
Hal. RAB. STR. 114
TOTAL
(Rp.)
255,851,628
557,389,200
913,664,726
445,026,095
51,458,004
162,229,274
145,542,532
12,240,704
103,521,382
91,050,072
46,077,507
263,284,428
610,505,112
565,433,091
46,339,808
1,129,232,267
73,614,497
232,081,026
208,209,402
46,446,552
29,561,608
206,887,628
355,667,746
20,510,035
64,661,041
63,283,713
30,601,760
16,295,437
153,826,304
209,575,607
135,522,080
238,037,976
170,604,812
518,426,602
404,380,400
47,708,404
150,408,082
134,937,256
53,197,881
20,219,020
6,470,086
634,920
2,001,683
1,959,046
1,432,531,484
1,051,969,329
696,933,102
Hal. RAB. STR. 115
TOTAL
(Rp.)
21,745,924
15,101,336
3,497,496
1,170,000
79,560,000
26,520,000
9,072,300
22,667,585,873
39,293,190,859
Hal. RAB. STR. 116
NO. VOL. SAT.
HARSAT.
(Rp.)
A UPAH HARIAN
1 PEKERJA 1.00 hr 70,000
2 TUKANG 1.00 hr 80,000
3 KEPALA TUKANG 1.00 hr 90,000
4 MANDOR 1.00 hr 100,000
B MATERIAL STRUKTUR
Material Alam
1 Str Batu Kali 1.00 m3 300,000
2 Str Batu split 1.00 m3 296,000
3 Str Batu koral 1.00 m3 300,000
4 Str Pasir kasar 1.00 m3 440,000
5 Str Pasir pasang 1.00 m3 293,300
6 Str Bata tela 1.00 bh 2,700
Material Beton
1 Str Semen ( PC ) 50 kg 1.00 zak 111,360
2 Str Plastik cor 1.00 m2 1,500
3 Str BETON
Beton Ready mix K 175 1.00 m3 1,525,000
4 Str CONCRETE PUMP
VOL > 100 M3 1.00 m3 32,500
VOL < 100 M3 SEWA 8 JAM 1.00 m3 3,250,000
Sewa Mobil Mixer 1.00 hr 2,000,000
Sewa excavator 1.00 hr 2,750,000
Sewa Dump truck 1.00 hr 600,000
Material Besi dan Baja
1 Str Besi beton U - 24 1.00 kg 10,900
2 Str Besi beton U - 39 1.00 kg 11,425
3 Str Kawat beton 1.00 kg 25,000
4 Str Baja WF. 450 1.00 kg 11,960
5 Str Baja CNP, Siku 1.00 kg 11,375
6 Str Baja Plat 1.00 kg 12,545
7 Str Pipa SCD 40 1.00 kg 16,154
8 Str Fabrikasi 1.00 kg 3,250
9 Str Erection 1.00 kg 1,625
10 Str Besi Hollow 1.00 kg 10,656
11 Str Wire Brush 1.00 kg 195
URAIAN
HARGA SATUAN STRUKTUR
Dokumen Laporan RAB BQ Hal. Harsat. STR. 117
NO. VOL. SAT.
HARSAT.
(Rp.)
URAIAN
12 Str Upah zincromate & cat 1.00 kg 325
13 Str Zinkromate ex Kansai 1.00 kg 54,600
14 Str Oil paint ex Kansai 1.00 kg 55,900
15 Str Thiner A 1.00 kg 13,000
16 Str Angkur baut dia 12 mm 1.00 pcs 23,400
22 Str Baut HTB M12 1.00 bh 3,120
23 Str Baut STB M12 1.00 bh 2,600
24 Str Baut HTB M16 1.00 bh 10,400
25 Str Baut HTB M19 1.00 bh 26,000
26 Str Baut HTB M22 1.00 bh 29,900
27 Str Baut HTB M25 1.00 bh 32,500
28 Str Mur treaktang M 12 1.00 bh 1,300
29 Str Treaktang 12 mm 1.00 bh 16,250
30 Str Mur treaktang M 25 1.00 bh 5,590
31 Str Treaktang 25 mm 1.00 bh 69,875
32 Str Turn bucle M 16 1.00 bh 32,500
33 Str Wiremesh M6 1.00 m2 33,423
34 Str Wiremesh M8 1.00 m2 61,311
35 Str Wiremesh M10 1.00 m2 95,880
36 Str Wiremesh 1.00 kg 12,155
37 Str Fischer Bolt FBN 20/20 1.00 pcs 97,500
38 Str Fischer Bolt FBN 16/25 - 45 1.00 pcs 72,670
39 Str Fischer Zykon Anchor FZA 22x125 M 16 D 1.00 pcs 469,300
40 Str SIKA Grouting 25 kg 1.00 Zak 520,000
Material Bekisting
1 Str Balok kayu Borneo Klass 2 1.00 m3 2,200,000
2 Str Kaso kayu Borneo Super 1.00 m3 2,200,000
3 Str Papan kayu Borneo Super 1.00 m3 2,400,000
4 Str Multipleks 12 MM 1.00 lbr 200,000
5 Str Mould Oil 1.00 kg 9,000
6 Str Paku 1.00 kg 16,500
Material Atap
Atap metal
1 Ars Zincalum 0.45 mm Clipclok/setara 1.00 m2 130,416
2 Ars Zincalum 0.5 mm Clipclok/setara 1.00 m2 131,801
3 Ars Zincalum 0.4 mm Spandek/setara 1.00 m2 85,644
4 Ars Zincalum 0.45 mm Spandek/setara 1.00 m2 96,086
5 Ars Colorbond 0.45 mm Clipclok/setara 1.00 m2 153,475
NO. VOL. SAT.
HARSAT.
(Rp.)
URAIAN
6 Ars Colorbond 0.5 mm Clipclok/setara 1.00 m2 170,323
7 Ars Colorbond 0.4 mm Spandek/setara 1.00 m2 116,883
8 Ars Colorbond 0.45 mm Spandek/setara 1.00 m2 127,501
9 Ars Colorbond 0.45 mm Fumira 1.00 m2 120,727
10 Str Floor deck 1 MM 1.00 m2 195,000
11 Str Floor deck 0.75 MM 1.00 m2 151,594
12 Ars Nok atap standar Zincalum 1.00 m' 50,318
13 Ars Nok atap standar Colorbond 1.00 m' 66,427
14 Ars Nok atap standar Fumira 1.00 m' 55,023
15 Ars Flasing Zincalum 1.00 m' 25,557
16 Ars Flasing Colorbond 1.00 m' 33,784
16 Ars Fixing strap clip panel 1.00 bh 16,900
17 Ars Screw Roof 1.00 bh 650
18 Ars Screw Wall 1.00 bh 390
Insulation
18 Ars Aluminium Foil 1.00 m2 3,900
19 Ars Roof Mesh 1.00 m2 8,840
20 Ars Glasswoll Density 24 tebal = 2" 1.00 m2 17,694
21 Ars Aluminium Tape 1.00 m' 1,300
22 Ars Double buble insulation 1.00 m2 52,000
NO URAIAN VOL SAT
HARSAT.
(Rp.)
TOTAL
(Rp.)
1 Pasang bouwplank
- Kaso 5/7 0.250 btg -
- Papan bouwplank 2/25 0.006 m3 2,200,000 13,200
- Paku 7 cm 0.020 kg 16,500 330
13,530
Upah :
- Pekerja 0.100 hr 70,000 7,000
- Tukang 0.010 hr 80,000 800
- Kepala tukang 0.010 hr 90,000 900
- Mandor 0.001 hr 100,000 100
8,800
Biaya Bouwplank + pengukuran 22,330
2 1m3 Galian basement
- Excavator 0.070 jam -
- Dump truk 0.166 jam -
- Alat bantu 1.000 ls -
-
Upah :
- Pekerja 0.064 hr 70,000 4,480
- Mandor 0.256 hr 100,000 25,600
30,080
30,080
4 1m3 Galian tanah pondasi kedalaman > 1 m
Upah :
- Pekerja 0.667 hr 70,000 46,667
- Mandor 0.067 hr 100,000 6,667
53,333
53,333
5 Urugan tanah kembali
Upah :
- Pekerja 0.200 hr 70,000 14,000
- Mandor 0.050 hr 100,000 5,000
19,000
19,000
6 Urugan pasir
Material :
- Pasir urug 1.050 m3 293,300 307,965
307,965
Upah :
- Pekerja 0.200 hr 70,000 14,000
- Mandor 0.100 hr 100,000 10,000
24,000
24,000
331,965
7 Lantai kerja beton 1 : 3 : 5
- Semen (PC) 5.000 zak 111,360 556,800
- Split 0.860 m3 296,000 254,560
- Pasir beton 0.500 m3 440,000 220,000
ANALISA HARGA SATUAN PEKERJAAN STRUKTUR
Dokumen Laporan RAB BQ Hal. Analisa STR. 120
NO URAIAN VOL SAT
HARSAT.
(Rp.)
TOTAL
(Rp.)
1,031,360
Upah :
- Pekerja 0.500 hr 70,000 35,000
- Tukang batu 0.333 hr 80,000 26,667
- Kep. Tukang 0.033 hr 90,000 3,000
- Mandor 0.017 hr 100,000 1,667
66,333
66,333
1,097,693
8 Plastik cor
- Plastik cor 1.100 m2 1,500 1,650
Upah :
- Pekerja 0.013 hr 70,000 933
- Mandor 0.001 hr 100,000 133
1,067
1,067
1,067
9 Pondasi batu kali
- Batu kali / belah 1.200 m3 300,000 360,000
- Semen 5.000 zak 111,360 556,800
- Pasir pasang 0.540 m3 293,300 158,382
1,075,182
Upah :
- Pekerja 0.500 hr 70,000 35,000
- Tukang batu 0.333 hr 80,000 26,667
- Kep. Tukang 0.033 hr 90,000 3,000
- Mandor 0.017 hr 100,000 1,667
66,333
66,333
1,141,515
10 Pasangan batako
- Bata tela 12.500 bh 2,700 33,750
- Semen 0.170 zak 111,360 18,931
- Pasir pasang 0.013 m3 293,300 3,911
56,592
Upah :
- Pekerja 0.111 hr 70,000 7,778
- Tukang batu 0.074 hr 80,000 5,926
- Kep. Tukang 0.007 hr 90,000 667
- Mandor 0.004 hr 100,000 370
14,741
14,741
71,333
11 Kolom praktis 15 x 15
Material :
- Semen 6.000 zak 111,360 668,160
- Pasir beton 0.520 m3 440,000 228,800
- Split 0.440 m3 296,000 130,240
NO URAIAN VOL SAT
HARSAT.
(Rp.)
TOTAL
(Rp.)
- Besi 10 mm 110.000 kg 10,900 1,199,000
- Besi 6 mm 60.000 kg 10,900 654,000
- Kawat bendrat 9.750 kg 25,000 243,750
- Papan 2/20 0.096 lbr 2,400,000 230,400
3,354,350
75,480
Upah :
- Pekerja 0.067 hr 70,000 4,667
- Tukang batu 0.125 hr 80,000 10,000
- Kep. Tukang 0.013 hr 90,000 1,125
- Mandor 0.006 hr 100,000 625
16,417
16,417
per m1 91,897
728,900
per m3 4,083,250
12 Beton K 225 Site mix
- Semen (PC) 10.000 zak 111,360 1,113,600
- Split 0.800 m3 296,000 236,800
- Pasir beton 0.540 m3 440,000 237,600
1,588,000
Upah :
- Pekerja 0.667 hr 70,000 46,667
- Tukang batu 0.333 hr 80,000 26,667
- Kep. Tukang 0.133 hr 90,000 12,000
- Mandor 0.067 hr 100,000 6,667
92,000
92,000
1,680,000
13 Beton K 175 Site mix
- Semen (PC) 8.000 zak 111,360 890,880
- Split 0.800 m3 296,000 236,800
- Pasir beton 0.540 m3 440,000 237,600
1,365,280
Upah :
- Pekerja 0.667 hr 70,000 46,667
- Tukang batu 0.333 hr 80,000 26,667
- Kep. Tukang 0.133 hr 90,000 12,000
- Mandor 0.067 hr 100,000 6,667
92,000
92,000
1,457,280
14 Beton K 175 Ready mix
- Beton Ready mix K 175 1.050 m3 1,525,000 1,601,250
1,601,250
Upah :
- Pekerja 0.333 hr 70,000 23,333
- Tukang batu 0.167 hr 80,000 13,333
- Kep. Tukang 0.067 hr 90,000 6,000
NO URAIAN VOL SAT
HARSAT.
(Rp.)
TOTAL
(Rp.)
- Mandor 0.033 hr 100,000 3,333
46,000
46,000
1,647,250
15 Beton K 250 Ready mix
- Beton Ready mix K 250 1.050 m3 1,900,000 1,995,000
1,995,000
Upah :
- Pekerja 0.333 hr 70,000 23,333
- Tukang batu 0.167 hr 80,000 13,333
- Kep. Tukang 0.067 hr 90,000 6,000
- Mandor 0.033 hr 100,000 3,333
46,000
46,000
2,041,000
16 Pembesian
- Besi beton U 24 1.000 kg 10,900 10,900
- Kawat beton 0.013 kg 25,000 333
11,233
Upah :
- Pekerja 0.008 hr 70,000 560
- Tukang batu 0.004 hr 80,000 320
- Kep. Tukang 0.002 hr 90,000 144
- Mandor 0.001 hr 100,000 80
1,104
Alat bantu 1.000 ls -
1,104
12,337
17 Pembesian
- Besi beton U 39 1.000 kg 11,425 11,425
- Kawat beton 0.013 kg 25,000 333
11,758
Upah :
- Pekerja 0.008 hr 70,000 560
- Tukang batu 0.004 hr 80,000 320
- Kep. Tukang 0.002 hr 90,000 144
- Mandor 0.001 hr 100,000 80
1,104
1,104
12,862
18 Wiremesh
- Wiremesh 1.000 kg 12,155 12,155
- Kawat beton 0.013 kg 25,000 333
12,488
Upah :
- Pekerja 0.008 hr 70,000 560
- Tukang batu 0.004 hr 80,000 320
- Kep. Tukang 0.002 hr 90,000 144
- Mandor 0.001 hr 100,000 80
1,104
NO URAIAN VOL SAT
HARSAT.
(Rp.)
TOTAL
(Rp.)
1,104
13,592
19 Pondasi pile cap
- Beton K 250 Site mix 1.050 m3 1,900,000 1,995,000
- Bekisting bataco 4.000 m2 200,000 800,000
- Pembesian U 24 50.000 kg 10,900 545,000
- Pembesian U39 60.000 kg 11,425 685,500
4,025,500
20 Sloof type TB1 uk 40x80
- Beton K 250 Site mix 1.050 m3 1,900,000 1,995,000
- Bekisting multiplek 5.008 m2 200,000 1,001,600
- Pembesian U 24 60.000 kg 10,900 654,000
- Pembesian U39 70.000 kg 11,425 799,750
4,450,350
21 Sloof type TB1A uk 40x80
- Beton K 250 Site mix 1.050 m3 1,900,000 1,995,000
- Pembesian U 24 70.000 kg 10,900 763,000
- Pembesian U39 80.000 kg 11,425 914,000
4,673,600
22 Sloof type TB1B uk 40x80
- Beton K 250 Site mix 1.050 m3 1,900,000 1,995,000
- Pembesian U 24 80.000 kg 10,900 872,000
- Pembesian U39 80.000 kg 11,425 914,000
4,782,600
- Beton K 250 Site mix 1.050 m3 1,900,000 1,995,000
- Pembesian U 24 60.000 kg 10,900 654,000
- Pembesian U39 70.000 kg 11,425 799,750
4,450,350
- Beton K 250 Site mix 1.050 m3 1,900,000 1,995,000
- Pembesian U 24 90.000 kg 10,900 981,000
- Pembesian U39 95.000 kg 11,425 1,085,375
5,395,775
25 Plat lantai dasar, tebal 6 cm
- Beton K 250 Site mix 1.050 m3 1,900,000 1,995,000
- Bekisting - m2 200,000 -
- Wiremesh M6 18.333 m2 33,423 612,751
2,607,751
- Beton K 250 Site mix 1.050 m3 1,900,000 1,995,000
- Bekisting - m2 200,000 -
- Wiremesh M8 11.000 m2 61,311 674,424
2,669,424
- Beton K 250 Site mix 1.050 m3 1,900,000 1,995,000
- Bekisting - m2 200,000 -
- Wiremesh M8 11.000 m2 61,311 674,424
NO URAIAN VOL SAT
HARSAT.
(Rp.)
TOTAL
(Rp.)
2,669,424
28 Kolom uk 60x60
- Beton K 250 Site mix 1.050 m3 1,900,000 1,995,000
- Bekisting multiplek 4.272 m2 200,000 854,400
- Pembesian U 24 75.000 kg 10,900 817,500
- Pembesian U39 100.000 kg 11,425 1,142,500
4,809,400
29 Kolom pedestal uk 60x60
- Beton K 250 Site mix 1.050 m3 1,900,000 1,995,000
- Pembesian U 24 75.000 kg 10,900 817,500
- Pembesian U39 100.000 kg 11,425 1,142,500
4,809,400
30 Dinding basement t.25 cm
- Beton K 250 Site mix 1.050 m3 1,900,000 1,995,000
- Pembesian U39 160.000 kg 11,425 1,828,000
5,423,000
31 Dinding basement t.30 cm
- Beton K 250 Site mix 1.050 m3 1,900,000 1,995,000
- Pembesian U39 150.000 kg 11,425 1,713,750
5,044,750
32 Plat beton atas bondek 12 cm
- Beton K 250 Site mix 1.050 m3 1,900,000 1,995,000
- Pembesian M6 2 lapis 16.670 m2 33,423 557,158
2,752,158
33 Lisplang beton
- Beton K 250 Site mix 1.050 m3 1,900,000 1,995,000
- Pembesian 140.000 kg 11,425 1,599,500
3,794,500
34 Plat beton 20 cm
- Beton K 250 Site mix 1.050 m3 1,900,000 1,995,000
- Pembesian 110.000 kg 11,425 1,256,750
3,251,750
35 Plat beton 13 cm
- Beton K 250 Site mix 1.050 m3 1,900,000 1,995,000
- Pembesian 110.000 kg 11,425 1,256,750
3,251,750
36 Plat beton 13 cm
- Beton K 250 Site mix 1.050 m3 1,900,000 1,995,000
- Pembesian 60.000 kg 11,425 685,500
2,680,500
37 Plat beton 13 cm
- Beton K 250 Site mix 1.050 m3 1,900,000 1,995,000
- Pembesian 60.000 kg 11,425 685,500
4,680,500
38 Pengecoran tangga
- Beton K 250 Site mix 1.050 m3 1,900,000 1,995,000
- Bekisting 7.550 m2 200,000 1,510,000
NO URAIAN VOL SAT
HARSAT.
(Rp.)
TOTAL
(Rp.)
- Pembesian 171.215 kg 11,425 1,956,127
5,461,127
39 1 kg Baja WF 300
Material :
- Baja WF 1.050 kg 11,960 12,558
12,558
Upah :
- Fabrikasi 1.000 kg 3,250 3,250
- Erection 1.000 kg 1,625 1,625
4,875
17,433
40 1 kg Baja CNP
Material :
- CNP 1.050 kg 11,375 11,944
11,944
Upah :
- Fabrikasi 1.000 kg 3,250 3,250
- Erection 1.000 kg 1,625 1,625
4,875
16,819
41 Baja PLAT
Material :
Plat besi 1.050 kg 12,545 13,172
13,172
Upah :
- Fabrikasi 1.000 kg 3,250 3,250
- Erection 1.000 kg 1,625 1,625
4,875
18,047
42 Pipa BS
Material :
Pipa besi 1.050 kg 16,154 16,962
16,962
Upah :
- Fabrikasi 1.000 kg 3,250 3,250
- Erection 1.000 kg 1,625 1,625
4,875
21,837
43 Zincromate & cat
Material :
- Zincrote primer 0.010 kg 54,600 546
- Oil paint 0.013 kg 55,900 699
- Thinner 0.005 ltr 13,000 59
1,303
Upah :
- Wire brush 1.000 kg 195 195
- Upah zincromate + cat 1.000 kg 325 325
520
1,823
44 Pengecoran Grouting t = 30 mm
- Sika Grounting 6.250 kg -
- Bekisting 0.408 m2 200,000 81,600
81,600
NO URAIAN VOL SAT
HARSAT.
(Rp.)
TOTAL
(Rp.)
Upah :
- Pekerja 0.500 hr 70,000 35,000
- Tukang batu 0.250 hr 80,000 20,000
- Kep. Tukang 0.100 hr 90,000 9,000
- Mandor 0.050 hr 100,000 5,000
69,000
69,000
150,600
45 1 m2 Bekisting Pondasi
- Multiplek 12 mm 0.360 lbr 200,000 72,000
- Kaso borneo 4x6 0.011 m3 2,200,000 24,933
- Paku 0.400 kg 16,500 6,600
- Mould oil 1.000 ltr 9,000 9,000
112,533
Upah :
- Pekerja 0.167 hr 70,000 11,667
- Tukang batu 0.083 hr 80,000 6,667
- Kep. Tukang 0.033 hr 90,000 3,000
- Mandor 0.017 hr 100,000 1,667
23,000
23,000
2 kali pakai 85,017
46 1 m2 Bekisting kolom dan Dinding
- Multiplek 12 mm 0.360 lbr 200,000 72,000
- Kaso borneo 4x6 0.027 m3 2,200,000 58,667
- Paku 0.240 kg 16,500 3,960
- Mould oil 1.000 ltr 9,000 9,000
143,627
Upah :
- Pekerja 0.200 hr 70,000 14,000
- Tukang batu 0.100 hr 80,000 8,000
- Kep. Tukang 0.040 hr 90,000 3,600
- Mandor 0.020 hr 100,000 2,000
27,600
27,600
2 kali pakai 106,313
47 1 m2 Bekisting Plat dan Balok
- Multiplek 12 mm 0.360 lbr 200,000 72,000
- Balok borneo 6x12 0.008 m3 2,200,000 16,500
- Kaso borneo 4x6 0.020 m3 2,200,000 44,000
- Papan 2x20 0.006 m3 2,400,000 15,429
- Paku 0.400 kg 16,500 6,600
- Mould oil 1.000 ltr 9,000 9,000
163,529
Upah :
- Pekerja 0.250 hr 70,000 17,500
- Tukang batu 0.125 hr 80,000 10,000
- Kep. Tukang 0.050 hr 90,000 4,500
- Mandor 0.025 hr 100,000 2,500
NO URAIAN VOL SAT
HARSAT.
(Rp.)
TOTAL
(Rp.)
34,500
34,500
48 1 m2 Bekisting Tangga
- Multiplek 12 mm 0.360 lbr 200,000 72,000
- Balok borneo 6x12 0.010 m3 2,200,000 22,000
- Kaso borneo 4x6 0.027 m3 2,200,000 58,667
- Papan 2x20 0.009 m3 2,400,000 20,571
- Paku 0.400 kg 16,500 6,600
- Mould oil 1.000 ltr 9,000 9,000
188,838
Upah :
- Pekerja 0.400 hr 70,000 28,000
- Tukang batu 0.200 hr 80,000 16,000
- Kep. Tukang 0.080 hr 90,000 7,200
- Mandor 0.040 hr 100,000 4,000
55,200
55,200
49 Atap Colorbond TCT 0.4 mm
Material :
- Atap Colorbond TCT 0.4 mm 1.050 m2 120,727 126,763
- Screw 6.000 bh 650 3,900
130,663
Upah :
- Pekerja 0.100 hr 70,000 7,000
- Tukang batu 0.050 hr 80,000 4,000
- Kep. Tukang 0.020 hr 90,000 1,800
- Mandor 0.010 hr 100,000 1,000
13,800
13,800
144,463
50 Nok atap Colorbond
Material :
- Nok standard 1.050 m' 55,023 57,774
- Screw 6.000 bh 650 3,900
61,674
Upah :
- Pekerja 0.100 hr 70,000 7,000
- Tukang batu 0.050 hr 80,000 4,000
- Kep. Tukang 0.020 hr 90,000 1,800
- Mandor 0.010 hr 100,000 1,000
13,800
13,800
75,474
51 1 m2 Dinding Colorbond
Material :
- Zinkalum 1.050 m2 130,416 136,937
- Screw 6.000 bh 650 3,900
NO URAIAN VOL SAT
HARSAT.
(Rp.)
TOTAL
(Rp.)
140,837
Upah :
- Pekerja 0.100 hr 70,000 7,000
- Tukang batu 0.050 hr 80,000 4,000
- Kep. Tukang 0.020 hr 90,000 1,800
- Mandor 0.010 hr 100,000 1,000
13,800
13,800
154,637
52 Floor deck 0,75 mm
Material :
- Floor deck t, 0.75 mm 1.050 m2 -
- Shear conector 1.500 kg -
-
Upah :
- Pekerja 0.200 hr 70,000 14,000
- Tukang batu 0.100 hr 80,000 8,000
- Kep. Tukang 0.040 hr 90,000 3,600
- Mandor 0.020 hr 100,000 2,000
27,600
27,600
27,600
53 1 m2 Insulation
Material :
- Aluminium foil 2.200 m2 3,900 8,580
- Glasswool Density 24 kg/m3 1.100 m2 17,694 19,464
- Roof mesh 1.100 m2 8,840 9,724
- Aluminium tape 2.200 m' 1,300 2,860
40,628
Upah :
- Pekerja 0.017 hr 70,000 1,167
- Tukang batu 0.008 hr 80,000 667
- Kep. Tukang 0.003 hr 90,000 300
- Mandor 0.002 hr 100,000 167
2,300
2,300
42,928
54 1 m2 Insulation
Material :
- Double buble insulation 1.050 m2 52,000 54,600
54,600
Upah :
- Pekerja 0.017 hr 70,000 1,167
- Tukang batu 0.008 hr 80,000 667
- Kep. Tukang 0.003 hr 90,000 300
- Mandor 0.002 hr 100,000 167
2,300
2,300
56,900
NO URAIAN VOL SAT
HARSAT.
(Rp.)
TOTAL
(Rp.)
55 1m3 Pondasi Siklop, 60% beton camp. 1pc: 2pb: 3kr
dan 40% batu belah
- Batu belah 15/20 0.480 m3 300,000 144,000
- Semen Portland (PC) 194.000 kg 1,949 378,106
- Pasir beton 0.312 m3 440,000 137,280
- Kerikil 0.468 m3 296,000 138,528
- Besi beton 126.000 kg 10,900 1,373,400
- Kawat beton 1.800 kg 25,000 45,000
2,216,314
Upah :
- Pekerja 3.400 hr 70,000 238,000
- Tukang batu 0.850 hr 80,000 68,000
- Kepala tukang 0.085 hr 90,000 7,650
- Mandor 0.170 hr 100,000 17,000
330,650
2,546,964
56 1m3 Pondasi Sumuran diameter 100 cm
- Batu belah 15/20 0.450 m3 300,000 135,000
- Semen Portland (PC) 194.000 kg 1,949 378,106
- Pasir beton 0.312 m3 440,000 137,280
- Kerikil 0.468 m3 296,000 138,528
788,914
Upah :
- Pekerja 2.400 hr 70,000 168,000
- Tukang batu 0.800 hr 80,000 64,000
- Kepala tukang 0.080 hr 90,000 7,200
- Mandor 0.119 hr 100,000 11,900
251,100
1,040,014
NO VOL.
1 Pekerjaan galian
a. Galian basement 64.00 X 24.00 X 3.00 X 0.50 = 2,304.00 2,304.00
b. Galian sloof
- Sloof TB1 (40/80cm) 24.00 X 4.00 X 1.00 X 0.60 = 57.60
5.99 X 2.00 X 1.00 X 0.60 = 7.19
7.50 X 17.00 X 1.00 X 0.60 = 76.50
Jumlah 141.29 141.29
- Sloof TB1A (40/80cm) 7.50 X 6.00 X 1.00 X 0.60 = 27.00
13.30 X 2.00 X 1.00 X 0.60 = 15.96
11.00 X 2.00 X 1.00 X 0.60 = 13.20
Jumlah 56.16 56.16
- Sloof TB1B (40/80cm) 12.00 X 5.00 X 1.00 X 0.60 = 36.00
8.00 X 5.00 X 1.00 X 0.60 = 24.00
6.00 X 1.00 X 1.00 X 0.60 = 3.60
Jumlah 63.60 63.60
- Sloof TB1C (55/80cm) 8.00 X 4.00 X 1.00 X 0.75 = 24.00
2.90 X 1.00 X 1.00 X 0.75 = 2.18
10.90 X 1.00 X 1.00 X 0.75 = 8.18
8.00 X 6.00 X 1.00 X 0.75 = 36.00
6.20 X 2.00 X 1.00 X 0.75 = 9.30
Jumlah 79.65 79.65
- Sloof TB2 (40/80cm) 25.76 X 2.00 X 1.00 X 0.60 = 30.91
22.54 X 4.00 X 1.00 X 0.60 = 54.10
26.20 X 2.00 X 1.00 X 0.60 = 31.44
8.00 X 6.00 X 1.00 X 0.60 = 28.80
6.20 X 2.00 X 1.00 X 0.60 = 7.44
63.86 X 1.00 X 1.00 X 0.60 = 38.32
58.35 X 1.00 X 1.00 X 0.60 = 35.01
8.18 X 4.00 X 1.00 X 0.60 = 19.63
32.19 X 1.00 X 1.00 X 0.60 = 19.31
28.00 X 1.00 X 1.00 X 0.60 = 16.80
12.00 X 2.00 X 1.00 X 0.60 = 14.40
9.20 X 3.00 X 1.00 X 0.60 = 16.56
12.00 X 2.00 X 1.00 X 0.60 = 14.40
Jumlah 327.12 327.12
- Sloof TB3 (30/60cm) 5.79 X 3.00 X 0.75 X 0.50 = 6.51
25.62 X 1.00 X 0.75 X 0.50 = 9.61
26.20 X 2.00 X 0.75 X 0.50 = 19.65
8.20 X 4.00 X 0.75 X 0.50 = 12.30
55.09 X 1.00 X 0.75 X 0.50 = 20.66
60.25 X 1.00 X 0.75 X 0.50 = 22.59
Jumlah 91.32 91.32
Pile cap
- Pondasi PS 1 uk 1,60 x 1,60 x 0,80 1.80 X 1.80 X 1.00 X 25.00 = 81.00 81.00
- Pondasi PS 2 1,80 X 1,80 x 0,80 2.00 X 2.00 X 1.00 X 4.00 = 16.00 16.00
- Pondasi PS 3 Uk. 2,00 x 2,00 x 0,80 2.20 X 2.20 X 1.00 X 10.00 = 48.40 48.40
Pondasi sumuran
- Sumuran PS 1 dia. 80 cm kedalaman 4,5 m 0.40 X 0.40 X 3.14 X 4.50 x 25 = 56.57 56.57
- Sumuran PS 3dia. 120 cm kedalaman 4,5 m 0.60 X 0.60 X 3.14 X 4.50 x 10 = 50.91 50.91
2 Uruga pasir dibawah pondasi dan sloof
- Sloof TB1 (40/80cm) 24.00 X 4.00 X 0.10 X 0.60 = 5.76
5.99 X 2.00 X 0.10 X 0.60 = 0.72
7.50 X 17.00 X 0.10 X 0.60 = 7.65
Jumlah 14.13 14.13
- Sloof TB1A (40/80cm) 7.50 X 6.00 X 0.10 X 0.60 = 2.70
13.30 X 2.00 X 0.10 X 0.60 = 1.60
11.00 X 2.00 X 0.10 X 0.60 = 1.32
Jumlah 5.62 5.62
- Sloof TB1B (40/80cm) 12.00 X 5.00 X 0.10 X 0.60 = 3.60
8.00 X 5.00 X 0.10 X 0.60 = 2.40
6.00 X 1.00 X 0.10 X 0.60 = 0.36
PERHITUNGAN VOLUME STRUKTUR
URAIAN PEKERJAAN URAIAN PERHITUNGAN
Hal. Hit. Vol. Str. 131
NO VOL. URAIAN PEKERJAAN URAIAN PERHITUNGAN
Jumlah 6.36 6.36
- Sloof TB1C (55/80cm) 8.00 X 4.00 X 0.10 X 0.75 = 2.40
2.90 X 1.00 X 0.10 X 0.75 = 0.22
10.90 X 1.00 X 0.10 X 0.75 = 0.82
8.00 X 6.00 X 0.10 X 0.75 = 3.60
6.20 X 2.00 X 0.10 X 0.75 = 0.93
Jumlah 7.97 7.97
- Sloof TB2 (40/80cm) 25.76 X 2.00 X 0.10 X 0.60 = 3.09
22.54 X 4.00 X 0.10 X 0.60 = 5.41
26.20 X 2.00 X 0.10 X 0.60 = 3.14
8.00 X 6.00 X 0.10 X 0.60 = 2.88
6.20 X 2.00 X 0.10 X 0.60 = 0.74
63.86 X 1.00 X 0.10 X 0.60 = 3.83
58.35 X 1.00 X 0.10 X 0.60 = 3.50
8.18 X 4.00 X 0.10 X 0.60 = 1.96
32.19 X 1.00 X 0.10 X 0.60 = 1.93
28.00 X 1.00 X 0.10 X 0.60 = 1.68
12.00 X 2.00 X 0.10 X 0.60 = 1.44
9.20 X 3.00 X 0.10 X 0.60 = 1.66
12.00 X 2.00 X 0.10 X 0.60 = 1.44
Jumlah 32.71 32.71
- Sloof TB3 (30/60cm) 5.79 X 3.00 X 0.10 X 0.50 = 0.87
25.62 X 1.00 X 0.10 X 0.50 = 1.28
26.20 X 2.00 X 0.10 X 0.50 = 2.62
8.20 X 4.00 X 0.10 X 0.50 = 1.64
55.09 X 1.00 X 0.10 X 0.50 = 2.75
60.25 X 1.00 X 0.10 X 0.50 = 3.01
Jumlah 12.18 12.18
Pile cap
- Pondasi PS 2 1,80 X 1,80 x 0,80 2.00 X 2.00 X 0.10 X 4.00 = 1.60 1.60
Pondasi sumuran
- Sumuran PS 1 dia. 80 cm kedalaman 4,5 m 0.40 X 0.40 X 3.14 X 0.10 X 25 = 1.26 1.26
- Sumuran PS 3dia. 120 cm kedalaman 4,5 m 0.60 X 0.60 X 3.14 X 0.10 X 10 = 1.13 1.13
1 Lantai kerja beton tumbuk cam 1:3:5
a. Dibawah lantai beton basement
b. Lantai kerja dibawah sloof
- Sloof TB1 (40/80cm) 24.00 X 4.00 X 0.05 X 0.60 = 2.88
5.99 X 2.00 X 0.05 X 0.60 = 0.36
7.50 X 17.00 X 0.05 X 0.60 = 3.83
Jumlah 7.06 7.06
- Sloof TB1A (40/80cm) 7.50 X 6.00 X 0.05 X 0.60 = 1.35
13.30 X 2.00 X 0.05 X 0.60 = 0.80
11.00 X 2.00 X 0.05 X 0.60 = 0.66
Jumlah 2.81 2.81
- Sloof TB1B (40/80cm) 12.00 X 5.00 X 0.05 X 0.60 = 1.80
8.00 X 5.00 X 0.05 X 0.60 = 1.20
6.00 X 1.00 X 0.05 X 0.60 = 0.18
Jumlah 3.18 3.18
- Sloof TB1C (55/80cm) 8.00 X 4.00 X 0.05 X 0.75 = 1.20
2.90 X 1.00 X 0.05 X 0.75 = 0.11
10.90 X 1.00 X 0.05 X 0.75 = 0.41
8.00 X 6.00 X 0.05 X 0.75 = 1.80
6.20 X 2.00 X 0.05 X 0.75 = 0.47
Jumlah 3.98 3.98
- Sloof TB2 (40/80cm) 25.76 X 2.00 X 0.05 X 0.60 = 1.55
22.54 X 4.00 X 0.05 X 0.60 = 2.70
26.20 X 2.00 X 0.05 X 0.60 = 1.57
8.00 X 6.00 X 0.05 X 0.60 = 1.44
6.20 X 2.00 X 0.05 X 0.60 = 0.37
63.86 X 1.00 X 0.05 X 0.60 = 1.92
58.35 X 1.00 X 0.05 X 0.60 = 1.75
8.18 X 4.00 X 0.05 X 0.60 = 0.98
32.19 X 1.00 X 0.05 X 0.60 = 0.97
28.00 X 1.00 X 0.05 X 0.60 = 0.84
12.00 X 2.00 X 0.05 X 0.60 = 0.72
9.20 X 3.00 X 0.05 X 0.60 = 0.83
12.00 X 2.00 X 0.05 X 0.60 = 0.72
Jumlah 16.36 16.36
- Sloof TB3 (30/60cm) 5.79 X 3.00 X 0.05 X 0.50 = 0.43
25.62 X 1.00 X 0.05 X 0.50 = 0.64
26.20 X 2.00 X 0.05 X 0.50 = 1.31
8.20 X 4.00 X 0.05 X 0.50 = 0.82
55.09 X 1.00 X 0.05 X 0.50 = 1.38
60.25 X 1.00 X 0.05 X 0.50 = 1.51
Jumlah 6.09 6.09
Pile cap
- Pondasi PS 2 1,80 X 1,80 x 0,80 2.00 X 2.00 X 0.05 X 4.00 = 0.80 0.80
Pondasi sumuran
- Sumuran PS 3dia. 120 cm kedalaman 4,5 m 0.60 X 0.60 X 3.14 X 0.05 x 10 = 0.57 0.57
2 Kostruksi beton bertulang
Lantai beton basement 1439.00 X 0.20 = 287.80 287.80
Besi beton per m2
Besi d 13 mm Sampel/m2 8.00 x 4.00 x 1.04 x 5 166.70 kg
b. Beton sloof
- Sloof TB1 (40/80cm) beton K250
besi 160,34 kg/m3
24.00 X 4.00 X 0.80 X 0.40 = 30.72
5.99 X 2.00 X 0.80 X 0.40 = 3.83
7.50 X 17.00 X 0.80 X 0.40 = 40.80
Jumlah 75.35 75.35
235.48
Besi tulangan pokok D. 22 237.33 X 8.00 X 2.98 = 5,665.28
Besi tulangan tengah D. 13 235.73 X 8.00 X 1.04 = 1,964.83
Besi sengkang 10 mm 1569.87 X 2.52 X 0.62 = 2,438.91
Jumlah 12,082.09
Jumlah besi beton per m3 12082.09 / 75.35 = 160.34 kg
- Sloof TB1A (40/80cm) beton K250
besi 186,82 kg/m3
7.50 X 6.00 X 0.80 X 0.40 = 14.40
13.30 X 2.00 X 0.80 X 0.40 = 8.51
11.00 X 2.00 X 0.80 X 0.40 = 7.04
Jumlah 29.95 29.95
93.60
Besi tulangan tengah D. 13 93.85 X 10.00 X 1.04 = 977.81
Besi sengkang 10 mm 624.00 X 2.52 X 0.62 = 969.43
Jumlah 5,595.51
- Sloof TB1B (40/80cm) Beton K 25
besi 199,34 kg/m3
12.00 X 5.00 X 0.80 X 0.40 = 19.20
8.00 X 5.00 X 0.80 X 0.40 = 12.80
6.00 X 1.00 X 0.80 X 0.40 = 1.92
Jumlah 33.92 33.92
106.00
Jumlah 6,761.64
- Sloof TB1C (55/80cm) Beton K 250 Besi 147,77 kg/m38.00 X 4.00 X 0.80 X 0.55 = 14.08
2.90 X 1.00 X 0.80 X 0.55 = 1.28
10.90 X 1.00 X 0.80 X 0.55 = 4.80
8.00 X 6.00 X 0.80 X 0.55 = 21.12
6.20 X 2.00 X 0.80 X 0.55 = 5.46
Jumlah 46.73 46.73
106.20
Jumlah 6,905.22
- Sloof TB2 (40/80cm) Beton K 250
Besi 159,99 kg/m3
25.76 X 2.00 X 0.80 X 0.40 = 16.49
22.54 X 4.00 X 0.80 X 0.40 = 28.85
26.20 X 2.00 X 0.80 X 0.40 = 16.77
8.00 X 6.00 X 0.80 X 0.40 = 15.36
6.20 X 2.00 X 0.80 X 0.40 = 3.97
63.86 X 1.00 X 0.80 X 0.40 = 20.44
58.35 X 1.00 X 0.80 X 0.40 = 18.67
8.18 X 4.00 X 0.80 X 0.40 = 10.47
32.19 X 1.00 X 0.80 X 0.40 = 10.30
28.00 X 1.00 X 0.80 X 0.40 = 8.96
12.00 X 2.00 X 0.80 X 0.40 = 7.68
9.20 X 3.00 X 0.80 X 0.40 = 8.83
12.00 X 2.00 X 0.80 X 0.40 = 7.68
Jumlah 174.46 174.46
545.20
Jumlah 27,912.49
Jml besi beton per m3 27912.49 / 174.46 = 159.99 kg
- Sloof TB3 (30/60cm) Beton K 250
Besi 217,55 kg/m3
5.79 X 3.00 X 0.60 X 0.30 = 3.13
25.62 X 1.00 X 0.60 X 0.30 = 4.61
26.20 X 2.00 X 0.60 X 0.30 = 9.43
8.20 X 4.00 X 0.60 X 0.30 = 5.90
55.09 X 1.00 X 0.60 X 0.30 = 9.92
60.25 X 1.00 X 0.60 X 0.30 = 10.85
Jumlah 43.84 43.84
243.53
Jumlah 9,536.57
Pile cap
- Pondasi PS 1 uk 1,60 x 1,60 x 0,80 Beton K250
besi 95,67 kg/m3
1.60 X 1.60 X 0.80 X 25.00 = 51.20 51.20
Besi beton d, 16 mm 4.95 X 11.67 X 2.00 X 1.58 X 25 4,557.17
Besi beton d, 13mm 6.55 X 2.00 X 1.00 X 1.04 X 25 341.22
Jumlah 4,898.39
- Pondasi PS 2 1,80 X 1,80 x 0,80 2.00 X 2.00 X 0.80 X 4.00 = 12.80 12.80
Pondasi sumuran
- Sumuran PS 1 dia. 80 cm kedalaman 4,5 m
Beton K 250 Besi beton 859,4 kg/m3
0.40 X 0.40 X 3.14 X 4.50 X 25 = 56.57 56.57
Besi beton tulang pokok d. 19 mm 18.00 X 5.06 X 2.23 X 25.00 = 5,067.61
Besi sengkang d. 10 mm 45.00 X 2.51 X 0.62 X 25.00 = 1,743.81
Besi sengkang pengaku d. 10 mm 45.00 X 1.80 X 0.62 X 25.00 = 1,248.41
Jumlah 8,059.84
Besi sengkang pengaku d. 10 mm 45.00 X 2.20 X 0.62 X 16.00 = 976.54
Jumlah 7,416.68
- Sumuran PS 3dia. 120 cm kedalaman 4,5 m 0.60 X 0.60 X 3.14 X 4.50 X 10 = 50.91 50.91
Besi sengkang d. 10 mm 45.00 X 3.14 X 0.62 X 10.00 = 871.91
Besi sengkang pengaku d. 10 mm 45.00 X 2.45 X 0.62 X 10.00 = 679.69
Jumlah 6,056.14
Jumlah 16,172.84
Besi sengkang d. 10 mm 45.00 X 5.66 X 0.62 X 6.00 = 941.66
Jumlah 7,398.62
C PEKERJAAN BETON ATAS
1
- Kolom pedestal K1 lantai basement 70x70cm
Beton K 250 besi 220,39 kg/m3
0.70 X 0.70 X 1.50 X 35.00 = 25.725 25.725
Besi d. 19 mm 20.00 X 2.82 X 35.00 X 2.23 = 4,393.27
Besi 10 mm 13.00 X 2.95 X 35.00 X 0.62 = 827.50
13.00 X 1.60 X 35.00 X 0.62 = 448.81
5,669.57
Berat besi = 5669.57 / 25.73 = 220.39 kg
Kolom K1 Uk. 70x70 0.70 X 0.70 X 3.05 X 35.00 = 52.3075 52.3075
Besi d. 19 mm 20.00 X 3.65 X 35.00 X 2.23 = 5,686.32
Besi 10 mm 21.33 X 2.95 X 35.00 X 0.62 = 1,357.94
12.67 X 1.60 X 35.00 X 0.62 = 437.30
7,481.57
Berat besi = 7481.57 / 52.31 = 143.03 kg
1
- Kolom pedestal K1 S lantai basement
70x70cm
0.70 X 0.70 X 1.50 X 4.00 = 2.94 2.94
Besi d. 19 mm 24.00 X 2.82 X 4.00 X 2.23 = 602.50
Besi 10 mm 13.00 X 2.95 X 4.00 X 0.62 = 94.57
13.00 X 1.60 X 4.00 X 0.62 = 51.29
748.37
Berat besi = 748.37 / 2.94 = 254.55 kg
Kolom K1 Uk. 70x70 0.70 X 0.70 X 3.05 X 4.00 = 5.978 5.978
Besi d. 19 mm 24.00 X 3.65 X 4.00 X 2.23 = 779.84
Besi 10 mm 21.33 X 2.95 X 4.00 X 0.62 = 155.19
12.67 X 1.60 X 4.00 X 0.62 = 49.98
985.01
Berat besi = 985.01 / 5.98 = 164.77 kg
Kolom Pedestal KTB uk. D. 45 cm
Btn K 250 Bs, kg/m3
0.16 X 1.50 X 1.00 = 0.238660714 0.23866071
Besi d. 19 mm 8.00 X 2.82 X 2.23 X 1.00 = 50.2087464
Besi 10 mm 11.00 X 1.41 X 0.62 X 1.00 = 9.590978571
Jumlah 59.79972497
Berat besi = 59.80 / 0.24 = 250.56 kg
Kolom Pedestal KTB uk. D. 45 cm
Btn K 250 Bs, kg/m3
0.16 X 3.05 X 1.00 = 0.485276786 0.48527679
Besi d. 19 mm 8.00 X 3.05 X 2.23 X 1.00 = 54.303786
Besi 10 mm 21.33 X 1.41 X 0.62 X 1.00 = 18.60068571
Jumlah 72.90447171
Berat besi = 72.90 / 0.49 = 150.23 kg
SAT.
m3
m3
m3
m3
m3
PERHITUNGAN VOLUME STRUKTUR
SAT.
m3
m3
m3
m3
m3
SAT.
m3
m3
m3
m3
m3
SAT.
m3
SAT.
m3
m3
m3
m3
m3
m3
SAT.
Page 143RENCANA ANGGARAN BIAYA_20130409
NO. ITEM PEKERJAAN
TOTAL
PEKERJAAN
I. TOTAL PEKERJAAN MEKANIKAL 11,625,774,480 Rp
II. TOTAL PEKERJAAN ELEKTRIKAL 6,444,127,500 Rp
TOTAL PEKERJAAN MEKANIKAL ELEKTRIKAL 18,069,901,980 Rp
REKAPITULASI PEKERJAAN MEKANIKAL ELEKTRIKAL
Dokumen Laporan RAB BQ Hal. Rekap. ME. 143
HARGA
(Rp.)
TOTAL HARGA
(Rp.)
REKAPITULASI PEKERJAAN MEKANIKAL
I. PEKERJAAN PEMADAM KEBAKARAN 1,426,753,100
A MAIN EQUIPMENT 1,014,278,400
B INSTALASI 412,474,700
II. PEKERJAAN PLUMBING 839,987,780
A INSTALASI AIR BERSIH 303,126,950
B INSTALASI AIR BEKAS 29,350,170
C INSTALASI AIR KOTOR 348,167,800
D INSTALASI AIR HUJAN 152,426,600
E INSTALASI VENT 4,859,960
F MATERIAL BANTU 954,700
G TESTING COMMISSIONING 1,101,600
III. PEKERJAAN AC & VENTILASI 9,359,033,600
A PEKERJAAN INSTALASI AC & VENTILASI 9,359,033,600
TOTAL PEKERJAAN MEKANIKAL 11,625,774,480
REKAPITULASI PEKERJAAN ELEKTRIKAL
Dokumen Laporan RAB BQ Hal. Rekap. Mekanikal. 144
No. URAIAN PEKERJAAN
TOTAL HARGA
(Rp.)
A PEKERJAAN PANEL 1,341,137,500
B KABEL FEEDER 544,076,900
C KABEL TRAY 201,305,700
D INSTALASI PENERANGAN DAN STOP KONTAK 1,267,445,500
E PEKERJAAN PENANGKAL PETIR 46,159,200
F. PEKERJAAN INSTALASI GENSET 1,196,318,900
H. LAIN-LAIN 704,000,000
REKAPITULASI PEKERJAAN ELEKTRONIK
A. INSTALASI TELEPON 312,754,000
B. INSTALASI KABEL DATA 192,876,700
C. INSTALASI FIRE ALARM 224,857,700
D. INSTALASI SOUND SYSTEM 209,561,200
E. INSTALASI KABEL TRAY 203,634,200
TOTAL PEKERJAAN ELEKTRIKAL
TOTAL PEKERJAAN ELEKTRIKAL
TOTAL PEKERJAAN INSTALASI ELEKTRONIK
Dokumen Laporan RAB BQ Hal. Rekap. Elektrikal. 145
KETERANGAN
5,300,443,700
1,143,683,800
6,444,127,500
Dokumen Laporan RAB BQ Hal. Rekap. Elektrikal. 146
NO. SAT. VOL.
HARSAT.
(Rp.)
TOTAL
(Rp.)
I PEKERJAAN PEMADAM KEBAKARAN
A MAIN EQUIPMENT
1 Electric Hydrant Pump
Type :Centrifugal end Suction unit 1 218,906,300 218,906,300
capacity 500 USGPM
Total Head : 95 M
Daya : 55KW, 380V 3, 50Hz, 2900 rpm
included with Panel Control Automatic
Lengkap kabel dari panel ke motor pompa
2 Diesel Hydrant Pump
Type :Centrifugal end Suction unit 1 505,000,000 505,000,000
capacity 500 USGPM
Total Head : 90 M
Daya : 55KW, 2900 rpm
included with Panel Control Automatic , Accu, Silencer, Selenoid Valve,
daily tank,Heat Exchanger, air cleaner dll
3 Jockey Pump
Type : Vertical Multistage stainless steel in line pump unit 1 67,562,500 67,562,500
Capacity 25 USGPM
Total Head : 95 M
Motor : 3 Kw / 4 Hp / 2900 Rpm / 380 Volt / 50 Hz / 3 Ph
Included motor and Panel Control Automatic NFPA 20 standart
4 Pemipaan
Penyediaan dan Pemasangan Pipa Sch 40 Dia 100 mm m 20 599,900 11,998,000
Fitting-fitting lot 1 7,363,600 7,363,600
5 Header Pipe Dia. 250 mm c/w Fitting-fitting dan material bantu set 2 8,854,800 17,709,600
6 Valve-valve
Gate Valve Dia. 100 mm unit 9 5,353,600 48,182,400
Check Valve Dia. 100 mm unit 4 7,689,200 30,756,800
Strainer Dia. 100 mm unit 4 7,931,300 31,725,200
Flexible Joint Dia. 100 mm unit 4 4,039,100 16,156,400
Flexible Joint Dia. 65 mm unit 2 1,652,300 3,304,600
Safety Valve Dia. 65 mm unit 1 5,103,900 5,103,900
Pressure Gauge valve unit 4 683,300 2,733,200
Pressure switch unit 3 507,000 1,521,000
7 T Distribution Valve unit 4 6,976,600 27,906,400
1,014,278,400
B INSTALASI
1 SITE PLAN
Pekerjaan Hydrant
Penyediaan dan Pemasangan OHB ( Outdoor Hydrant Box ) lengkap dengan unit 4 7,821,100 31,284,400
peralatan penunjang
Hydrant pillar unit 4 5,361,800 21,447,200
Two way siammesse conection c/w valve unit 1 5,618,000 5,618,000
URAIAN PEKERJAAN
RENCANA ANGGARAN BIAYA PEKERJAAN MEKANIKAL
A. TOTAL MAIN EQUIPMENT
Dokumen Laporan RAB BQ Hal. RAB. Mekanikal. 147
NO. SAT. VOL.
HARSAT.
(Rp.)
TOTAL
(Rp.)
URAIAN PEKERJAAN
2 LANTAI DASAR
Pekerjaan Pipa Hydrant
Penyediaan dan Pemasangan IHB ( Indoor Hydrant Box ) lengkap dengan unit 2 7,520,000 15,040,000
peralatan penunjang
Gate Valve 65, dan acsesoris lainya unit 1 1,835,900 1,835,900
Penyediaan dan Pemasangan APAR type ABC 3 Kg l/d penggantung unit 2 650,600 1,301,200
Penyediaan dan Pemasangan APAR type ABC 5 Kg l/d penggantung unit 1 1,101,600 1,101,600
Penyediaan dan Pemasangan APAR type Foam 25 Kg, Trolley unit 1 14,750,600 14,750,600
Penyediaan dan Pemasangan APAR type CO2 25 Kg, Trolley unit 1 12,851,600 12,851,600
3 LANTAI 1
peralatan penunjang
Penyediaan dan Pemasangan Alat Pemadam api Ringan ( APAR ) type ABC unit 6 1,101,600 6,609,600
lengkap dengan pengantung, kap 4,5kg
4 LANTAI 2
peralatan penunjang
5 LANTAI 3
peralatan penunjang
Material Bantu lot 1 18,359,400 18,359,400
Testing & Commissioning lot 1 11,015,600 11,015,600
6 LANTAI ATAP
Penyediaan dan Pemasangan OHB ( Outdoor Hydrant Box ) lengkap dengan unit 1 7,821,100 7,821,100
peralatan penunjang
Automatic Air Vent (AAV) dia. 25 unit 1 698,500 698,500
Penyediaan dan Pemasangan Pipa Sch 40 Dia 25 mm m 1 131,500 131,500
412,474,700
1,426,753,100
II PEKERJAAN PLUMBING
I. TOTAL PEKERJAAN PEMADAM KEBAKARAN
B. TOTAL INSTALASI
NO. SAT. VOL.
HARSAT.
(Rp.)
TOTAL
(Rp.)
URAIAN PEKERJAAN
A INSTALASI AIR BERSIH
1 PERALATAN UTAMA
Pengadaan dan pemasangan peralatan utama
lengkap dengan panel control, wlc dan accessories
a. Pompa Transfer unit 2 33,414,100 66,828,200
Kap. : 200l/min
Head : 40 mka
Speed : 1500 rpm
PI : 2,2 kw/ 390 V/ 50Hz/3ph
Type : Single Alternate (1 duty, 1 standby)
dikontrol oleh WLC di TAA
b. Instalasi Filter Air Hujan sistem Ultra Filtration, Packaged system unit 1 161,929,700 161,929,700
Kapasitas = 100 lpm
c. Acessories Pompa
Gate Valve : dia. 50 mm unit 4 670,000 2,680,000
Strainer : dia. 50 mm unit 2 772,000 1,544,000
Flexible Joint : dia. 50 mm unit 4 728,100 2,912,400
Check Valve : dia. 50 mm unit 4 734,700 2,938,800
Floating Valve : dia. 50 mm unit 2 551,700 1,103,400
Pressure Gauge unit 2 523,500 1,047,000
Foot Valve unit 2 660,900 1,321,800
Header : dia. 100 mm set 1 1,468,800 1,468,800
d. Pemipaan Ruang Pompa lot 1 3,231,300 3,231,300
2. SITE PLAN
Pemipaan PP-R PN10 (Incl. Fitting & All Accessories)
dia. 50 (dari Tanki atas ke lantai - lantai ) m 62 172,200 10,676,400
dia. 20 (supply area kran taman area site plan) m 60 26,600 1,596,000
dia. 15 m 180 20,300 3,654,000
Kran Taman, termasuk dudukan/ pondasi unit 10 551,700 5,517,000
3. LANTAI - Dsr
dia. 40 m 36 134,350 4,836,600
dia. 25 m 24 65,000 1,560,000
dia. 15 m 12 33,175 398,100
GV, 25 unit 2 477,600 955,200
4. LANTAI - 1
dia. 40 m 6 134,350 806,100
dia. 32 m 16 94,100 1,505,600
dia. 25 m 32 65,000 2,080,000
dia. 20 m 42 43,100 1,810,200
dia. 15 m 25 33,175 829,375
GV, 25 unit 2 477,600 955,200
5. LANTAI - 2
dia. 40 m 6 134,350 806,100
dia. 25 m 24 65,000 1,560,000
dia. 20 m 42 43,100 1,810,200
dia. 15 m 32 33,175 1,061,600
GV, 25 unit 2 477,600 955,200
6. LANTAI - 3
NO. SAT. VOL.
HARSAT.
(Rp.)
TOTAL
(Rp.)
URAIAN PEKERJAAN
dia. 40 m 6 65,000 390,000
dia. 25 m 24 65,000 1,560,000
dia. 20 m 33 43,100 1,422,300
dia. 15 m 25 33,175 829,375
GV, 25 unit 2 477,600 955,200
7. LANTAI - ATAP
dia. 50 m 12 172,200 2,066,400
dia. 40 m 8 134,350 1,074,800
dia. 25 m 4 65,000 260,000
GV, 65 unit 3 772,000 2,316,000
GV, 40 unit 2 698,500 1,397,000
GV, 25 unit 1 477,600 477,600
303,126,950
B INSTALASI AIR BEKAS
1. LANTAI - Siteplan
Pemipaan PVC Class AW (Incl. Fitting & All Accessories)
dia. 100 m 35 145,650 5,097,750
dia. 80 m 22 97,350 2,141,700
Sumur resapan ( Dalam 3.150 mm x Dia.1000 mm ) unit 0 By sipil By sipil
Bak kontrol ( BK ) unit 0 By sipil By sipil
Area Drain ( AD ) unit 0 By sipil By sipil
2. LANTAI - Dsr
dia. 100 ( Pipa riser ) m 6 145,650 873,900
dia. 80 m 11 97,350 1,070,850
dia. 50 m 13 48,860 635,180
Clean Out dia 80 unit 1 405,100 405,100
Floor Drain dia 50 unit 5 419,700 2,098,500
3. LANTAI - 1
dia. 100 ( Pipa riser ) m 6 145,650 873,900
dia. 80 m 11 97,350 1,070,850
dia. 50 m 13 48,860 635,180
Clean Out dia 80 unit 3 405,100 1,215,300
4. LANTAI - 2
dia. 100 ( Pipa riser ) m 6 145,650 873,900
dia. 80 m 1 97,350 97,350
dia. 50 m 11 48,860 537,460
Clean Out dia 80 unit 3 405,100 1,215,300
5. LANTAI - 3
dia. 100 ( Pipa riser ) m 6 145,650 873,900
dia. 80 m 3 97,350 292,050
dia. 50 m 20 48,860 977,200
29,350,170
A. TOTAL INSTALASI AIR BERSIH
B. TOTAL INSTALASI AIR BEKAS
NO. SAT. VOL.
HARSAT.
(Rp.)
TOTAL
(Rp.)
URAIAN PEKERJAAN
C INSTALASI AIR KOTOR
1. SITE PLAN
dia. 150 m 43 174,100 7,486,300
STP
Kapasitas : 20 M / hari unit 1 319,453,100 319,453,100
2. LANTAI -Dsr
dia. 150 m 34 174,100 5,919,400
3. LANTAI - 1
dia. 150 ( Pipa riser ) m 4 174,100 696,400
dia. 150 m 14 174,100 2,437,400
4. LANTAI - 2
dia. 150 ( Pipa riser ) m 6 174,100 1,044,600
dia. 150 m 18 174,100 3,133,800
5. LANTAI - 3
dia. 150 ( Pipa riser ) m 6 174,100 1,044,600
dia. 150 m 18 174,100 3,133,800
348,167,800
D INSTALASI AIR HUJAN
1. SITE PLAN
dia. 150 m 165 174,100 28,726,500
3. LANTAI - Dser
dia. 150 ( Pipa riser ) m 90 174,100 15,669,000
dia. 150 m 155 174,100 26,985,500
2. LANTAI - 1
dia. 150 ( Pipa riser ) m 90 174,100 15,669,000
dia. 150 m 93 174,100 16,191,300
dia. 200 m 9 253,100 2,277,900
4. LANTAI - 2
support dan Perlengkapannya.
dia. 150 ( Pipa riser ) m 90 174,100 15,669,000
5. LANTAI - 3
dia. 150 ( Pipa riser ) m 90 174,100 15,669,000
6. LANTAI ATAP
C. TOTAL INSTALASI AIR KOTOR
NO. SAT. VOL.
HARSAT.
(Rp.)
TOTAL
(Rp.)
URAIAN PEKERJAAN
dia. 150 m 54 174,100 9,401,400
Roof Drain dia. 100 unit 20 308,400 6,168,000
152,426,600
E INSTALASI VENT
1. LANTAI - 1
dia. 80 ( Pipa Tegak ) m 6 97,350 584,100
dia. 50 m 13 48,860 635,180
2. LANTAI - 2
dia. 80 ( Pipa Tegak ) m 6 97,350 584,100
dia. 50 m 11 48,860 537,460
3. LANTAI - 3
dia. 80 ( Pipa Tegak ) m 6 97,350 584,100
dia. 50 m 11 48,860 537,460
4. LANTAI - Atap
Pipa PVC 8K,Termasuk Klem, Hanger
dia. 80 ( Pipa Tegak ) m 8 97,350 778,800
dia. 50 m 11 48,860 537,460
Vent Cup dia. 80 unit 1 81,300 81,300
4,859,960
F. MATERIAL BANTU lot 1 954,700 954,700
G. TESTING COMMISSIONING lot 1 1,101,600 1,101,600
839,987,780
III SYSTEM AC DAN VENTILASI
LANTAI - DASAR
1 FCU-D.1 , Single Split Wall Mounted , 12000 BTUh unit 1 9,000,000 9,000,000.00
2 Exhaust Air Fan, Wall, kap. 100W unit 4 563,300 2,253,200.00
3 Pipa Refrigerant ttk 1 248,300 248,300.00
4 Pipa Drain ttk 1 107,200 107,200.00
5 Power supply untuk AC ttk 1 248,300 248,300.00
6 Power supply untuk Exhaust Air Fan ttk 4 248,300 993,200.00
7 Material Pendukung ls 1 3,125,000 3,125,000.00
8 Testing dan Commissioning ls 1 1,250,000 1,250,000.00
LANTAI - 1
LANTAI-1 AC SPLIT VRF SYSTEM
1 FCU-1.1 WALL 5 KW unit 1 13,350,000 13,350,000.00
2 FCU-1.2 WALL 5 KW unit 1 13,350,000 13,350,000.00
3 FCU-1.3 WALL 5 KW unit 2 13,350,000 26,700,000.00
4 FCU-1.4 WALL 2 KW unit 1 7,887,500 7,887,500.00
5 FCU-1.5 WALL 2 KW unit 1 7,887,500 7,887,500.00
6 FCU-1.6 CEILING CASSETE 7 KW unit 1 28,900,000 28,900,000.00
9 40 KW unit 2 345,116,300 690,232,600.00 CU - 1.1 ,CU - 1.2
I. TOTAL PEKERJAAN PLUMBING
D. TOTAL INSTALASI AIR HUJAN
E. TOTAL INSTALASI VENT
NO. SAT. VOL.
HARSAT.
(Rp.)
TOTAL
(Rp.)
URAIAN PEKERJAAN
10 FCU-1.9 WALL 3 KW unit 1 9,000,000 9,000,000.00
11 FCU-1.10 WALL 6 KW unit 1 25,000,000 25,000,000.00
14 FCU-1.13 WALL 4 KW unit 1 12,800,000 12,800,000.00
15 FCU-1.14 WALL 6 KW unit 1 25,000,000 25,000,000.00
18 FCU-1.17 WALL 2 KW unit 1 7,887,500 7,887,500.00
19 FCU-1.18 WALL 2 KW unit 1 7,887,500 7,887,500.00
20 FCU-1.19 WALL 2 KW unit 1 7,887,500 7,887,500.00
22 45 KW unit 3 369,770,600 1,109,311,800.00
24 FCU-1.22 WALL 4 KW unit 1 12,800,000 12,800,000.00
25 FCU-1.23 WALL 3 KW unit 1 9,000,000 9,000,000.00
26 FCU-1.24 WALL 3 KW unit 1 9,000,000 9,000,000.00
29 FCU-1.27 WALL 4 KW unit 1 12,800,000 12,800,000.00
30 FCU-1.28 WALL 3 KW unit 1 9,000,000 9,000,000.00
31 FCU-1.29 WALL 2 KW unit 1 9,000,000 9,000,000.00
32 FCU-1.30 WALL 5 KW unit 1 25,000,000 25,000,000.00
35 45 KW unit 3 369,770,600 1,109,311,800.00
36 Exhaust Air Duct,type Mini Sirroco.200 CFM unit 1 2,465,700 2,465,700.00
Exhaust Duct, PVC dia. 4" m 12 145,650 1,747,800.00
Exhaust Grille 200 x 200 bh 5 226,000 1,130,000.00
37 Panel AC VRF Lantai 1 unit 1 29,812,500 29,812,500.00
38 Pipa Refrigerant ttk 50 248,300 12,415,000.00
39 Pipa Drain ttk 50 107,200 5,360,000.00
40 Power supply untuk AC ttk 50 248,300 12,415,000.00
LANTAI - 2
LANTAI-2 AC SPLIT VRF SYSTEM
1 FCU-2.1 CEILING CASSETE 7.3 KW unit 2 28,900,000 57,800,000.00
3 CEILING CASSETE 4.7 KW unit 1 19,525,000 19,525,000.00
4 WALL 2.0 KW unit 1 9,000,000 9,000,000.00
7 45.0 KW unit 3 345,116,300 1,035,348,900.00
10 FCU-2.7 WALL 2.6 KW unit 1 9,000,000 9,000,000.00
11 FCU-2.8 WALL 3.5 KW unit 1 12,800,000 12,800,000.00
14 FCU-2.11 WALL 3.5 KW unit 1 12,800,000 12,800,000.00
15 FCU-2.12 WALL 3.5 KW unit 1 12,800,000 12,800,000.00
16 FCU-2.13 WALL 2.6 KW unit 1 9,000,000 9,000,000.00
17 FCU-2.14 WALL 3.5 KW unit 1 12,800,000 12,800,000.00
18 45.0 KW unit 3 306,866,300 920,598,900.00
CU - 1.3 ,CU - 1.4, CU-1-5
CU - 2.4 , CU -2.5, CU-2.6
CU - 2.1 , CU -2.2, CU-2.3
CU - 1.6 ,CU - 1.7, CU-1-8
NO. SAT. VOL.
HARSAT.
(Rp.)
TOTAL
(Rp.)
URAIAN PEKERJAAN
Exhaust Duct, PVC dia. 4" m 12 145,650 1,747,800.00
Exhaust Grille 200 x 200 bh 5 226,000 1,130,000.00
22 Pipa Drain ttk 35 107,200 3,752,000.00
25 Material Pendukung ls 1 625,000 625,000.00
26 Testing dan Commissioning ls 1 250,000 250,000.00
LANTAI - 3
1 LANTAI-3 AC SPLIT VRF SYSTEM
2 FCU-3.1 WALL 3.5 KW unit 1 12,800,000 12,800,000.00
7 FCU-3.6 WALL 2.9 KW unit 1 9,000,000 9,000,000.00
9 45.0 KW unit 2 306,866,300 613,732,600.00
11 FCU-3.9 WALL 2.7 KW unit 1 9,000,000 9,000,000.00
12 FCU-3.10 WALL 2.0 KW unit 1 7,887,500 7,887,500.00
14 45.0 KW unit 3 345,116,300 1,035,348,900.00
16 Exhaust Duct, PVC dia. 4" m 12 145,650 1,747,800.00
17 Exhaust Grille 200 x 200 bh 5 226,000 1,130,000.00
20 Pipa Drain ttk 19 107,200 2,036,800.00
23 Material Pendukung ls 1 625,000 625,000.00
24 Testing dan Commissioning ls 1 250,000 250,000.00
LANTAI - ATAP
1 Pipa Refrigerant ls 1 78,750,000 78,750,000.00
2 Panel AC VRV/VRF unit 1 68,750,000 68,750,000.00
3 Pengabelan ls 1 23,437,500 23,437,500.00
9,359,033,600
11,625,774,480
CU - 3.1 , CU -3.2, CU-3.3
TOTAL PEKERJAAN INSTALASI MEKANIKAL
III. TOTAL PEKERJAAN AC & VENTILASI
CU - 3.1 , CU -3.2, CU-3.3
NO. SAT VOL
HARSAT
(Rp.)
JUMLAH
(Rp.)
PEKERJAAN INSTALASI ELEKTRIKAL
A. PEKERJAAN PANEL
1 MV-MDP unit 1 159,687,500 159,687,500
2 LVMDP c/w Capacitor 300 KVAR unit 1 232,187,500 232,187,500
3 PP - DASAR unit 1 21,296,900 21,296,900
4 PP - L1 unit 1 24,454,700 24,454,700
5 PP - L2 unit 1 27,759,400 27,759,400
6 PP - L3 unit 1 29,007,800 29,007,800
7 PP - AC-L1 unit 1 31,945,300 31,945,300
8 PP - AC-L2 unit 1 34,882,800 34,882,800
9 PP - AC-L3 unit 1 34,882,800 34,882,800
10 PP - AC-ROOF unit 1 36,351,600 36,351,600
11 PP - OL-1 unit 1 10,648,400 10,648,400
12 PP - OL-2 unit 1 10,648,400 10,648,400
14 PP - AIR BERSIH unit 1 26,804,700 26,804,700
15 PP - HYDRANT unit 1 68,664,100 68,664,100
17 PP - BOOSTER unit 1 8,445,300 8,445,300
18 LP - ROOF unit 1 5,360,900 5,360,900
19 PCG unit 1 87,812,500 87,812,500
20 TRANSFORMATOR 630KVA unit 1 474,875,000 474,875,000
21 Material Bantu lot 1 8,812,500 8,812,500
22 Testing Commisioning lot 1 6,609,400 6,609,400
1,341,137,500
B. KABEL FEEDER
1 Dari Gardu PLN ke kubikal MV-MDP m 75 517,900 38,842,500
- N2XSY 3 x 1 x 70 mm2
2 Dari kubikal MV-MDP ke Trafo m 25 517,900 12,947,500
- N2XSY 3 x 1 x 70 mm2
3 Dari Trafo ke LVMDP m 25 5,562,900 139,072,500
NYY 3( 4 x 1 x 185 mm2)
Dari Genset ke LVMDP m 25 5,562,900 139,072,500
NYY 3( 4 x 1 x 185 mm2)
4 DARI SDP ke :
- PP LANTAI 1 NYY 4 x 35 mm2 + NYA 25 mm2 m 36 328,300 11,818,800
- PP AC 1 NYY 4 x 70 mm2 + NYA 50 mm2 m 36 534,500 19,242,000
- PP AC ROOF NYY 4 x 150 mm2 + NYA 70 mm2 m 60 1,174,300 70,458,000
- PP AB NYY 4 x 10 mm+ NYA 6mm m 42 142,200 5,972,400
- PP HYDRANT NYY 4 x 50 mm2 + NYA 32 mm2 m 45 345,500 15,547,500
- PP DEEP WELL NYY 4 x 10 mm2 + NYA 6m2 m 15 142,200 2,133,000
544,076,900 Sub.Total Pekerjaan Kabel Feeder
Sub.Total Pekerjaan Panel
RENCANA ANGGARAN BIAYA PEK. ELEKTRIKAL
URAIAN PEKERJAAN
Dokumen Laporan RAB BQ Hal. RAB. Elektrikal. 155
NO. SAT VOL
HARSAT
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
C. KABEL TRAY
1 Lantai -DSR
- Tray W 300 x 100 m' 15 385,900 5,788,500
- Tray W 200 x 100 bh 24 326,600 7,838,400
- Aksesories untuk Tray lot 1 included included
- Hanger & Support lot 1 included included
2 Lantai -1
- Tray W 300 x 100 m' 38 385,900 14,664,200
- Tray W 200 x 100 bh 144 326,600 47,030,400
3 Lantai -2
- Tray W 300 x 100 m' 57 385,900 21,996,300
- Tray W 200 x 100 m' 144 326,600 47,030,400
4 Lantai -3
- Tray W 300 x 100 m' 80 385,900 30,872,000
- Tray W 200 x 100 m' 72 326,600 23,515,200
201,305,700
D. INSTALASI PENERANGAN DAN STOP KONTAK
1 Lantai -DSR
- TL 2 x 36 W, Recessed Mounted c/w. Aluminium Louvre bh 76 503,000 38,228,000
- Down Light PLC, 18 W bh 23 213,900 4,919,700
- Grid Switch 9 Gang bh 1 404,800 404,800
- Saklar 1 gang bh 2 27,500 55,000
- Saklar 2 gang bh 9 33,500 301,500
- Stop Kontak 1p 16A bh 31 34,900 1,081,900
- Instalasi penerangan NYM 3 x 2.5 mm2 dlm conduit dia.20mm bh 99 265,200 26,254,800
- Instalasi Stop Kontak NYM 3 x 2.5 mm2 dlm conduit dia.20mm bh 31 385,200 11,941,200
2 Lantai -1
- Grid Switch 9 Gang bh 6 404,800 2,428,800
- Saklar 1 gang bh 6 27,500 165,000
- Saklar 2 gang bh 8 33,500 268,000
- Stop Kontak 1p 16A bh 210 34,900 7,329,000
- Instalasi Stop Kontak NYM 3 x 2.5 mm2 dlm conduit dia.20mm bh 210 385,200 80,892,000
3 Lantai -2
- Saklar 1 gang bh 6 27,500 165,000
- Saklar 2 gang bh 8 33,500 268,000
- Stop Kontak 1p 16A bh 213 34,900 7,433,700
Sub.Total Pekerjaan Kabel Tray
NO. SAT VOL
HARSAT
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
- Instalasi penerangan NYM 3 x 2.5 mm2 dlm conduit dia.20mm ttk 279 265,200 73,990,800
- Instalasi Stop Kontak NYM 3 x 2.5 mm2 dlm conduit dia.20mm ttk 213 385,200 82,047,600
4 Lantai -3
- Flexi Light m 78 345,250 26,929,500
- Saklar 1 gang bh 6 27,500 165,000
- Saklar 2 gang bh 8 33,500 268,000
- Stop Kontak 1p 16A bh 106 34,900 3,699,400
- Instalasi Stop Kontak NYM 3 x 2.5 mm2 dlm conduit dia.20mm ttk 106 385,200 40,831,200
5 Lantai -Atap
- Spot Light HPIT 400 Watt bh 30 3,500,000 tidak ditawarkan
- Instalasi penerangan Luar Spot Light HPIT 400 W NYFGbY 3 x 4 mm2 ttk 30 514,100 tidak ditawarkan
6 Penerangan Luar
- Street Lighting SON 150W , single Ornamen bh 20 3,312,500 66,250,000
- Street Lighting SON 150W , double Ornamen bh 4 6,625,000 26,500,000
- Pole Street Lighting H = 9 meter bh 24 5,937,500 142,500,000
- Spot Light HPIT 1000 Watt bh 8 5,625,000 tidak ditawarkan
- Spot Light HPIT 400 Watt bh 15 3,500,000 52,500,000
- Spot Light mercury 100 Watt bh 12 2,375,000 28,500,000
- Garden Light SL-20Watt l/d pole 2.5mtr bh 27 812,500 21,937,500
- SL-20Watt bh 3 187,500 562,500
- Instalasi penerangan Luar Street Light NYFGbY 3 x 4 mm2 ttk 24 514,100 12,338,400
- Instalasi penerangan Luar Spot Light HPIT 1000 W NYFGbY 3 x 4 mm2 ttk 8 514,100 tidak ditawarkan
- Instalasi penerangan Luar Spot Light HPIT 400 W NYFGbY 3 x 4 mm2 ttk 15 514,100 7,711,500
- Instalasi penerangan Luar Garden Light SL 20 W NYY 3 x 2.5 mm2 ttk 30 367,200 11,016,000
1,267,445,500
E. PEKERJAAN PENANGKAL PETIR
- Air Terminal Lightning Protection EF System R = 100 M bh 1 24,748,400 24,748,400
- Kabel NYY 1 x 70 mm m 140 75,300 10,542,000
- Grounding System lot 1 6,609,400 6,609,400
- Grounding Box lot 1 587,500 587,500
- Test Link unit 1 367,200 367,200
- Testing & Commissioning lot 1 2,203,100 2,203,100
- Material bantu lot 1 1,101,600 1,101,600
46,159,200
F. PEKERJAAN GENSET
Genset kapasitas 650 kVA, 3, 50Hz, 415V, 1500 rpm, unit 1.00 918,750,000 918,750,000
c/w Radiator & accessories
a. Residential Silencer unit 1.00 2,570,300 2,570,300
b. Exhaust Sound Attenuator 1500mm x 2000mm x 2000mm unit 1.00 29,812,500 29,812,500
c. Exhaust Louvre size 3200 x 2200mm incl. kwt burung unit 1.00 12,000,000 12,000,000
d. Intake Sound Attenuator 1500mm x 1500mm x 4000mm unit 1.00 29,812,500 29,812,500
e. Intake Louvre size 1500 x 4000mm incl. kwt burung unit 1.00 24,662,500 24,662,500
f. Spring Vibration dudukan gen-set set 1.00 20,187,500 20,187,500
Sub.Total Pekerjaan Instalasi Penerangan dan Stop Kontak
Sub.Total Pekerjaan Instalasi Penangkal Petir
NO. SAT VOL
HARSAT
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
g. Vibration Isolator gantungan silencer set 1.00 3,671,900 3,671,900
Tanki BBM harian kapasitas 3.000 ltr unit 1.00 12,117,200 12,117,200
Tanki BBM mingguan kapasitas 10.000 ltr unit 1.00 37,820,300 37,820,300
tebal plat 600, mild steel
Pompa BBM listrik merk chosin 25 l/m unit 1.00 16,500,000 16,500,000
Pompa BBM tangan (manual) unit 1.00 1,101,600 1,101,600
Pemipaan BBM lengkap dgn gate valve unit 1.00 6,829,700 6,829,700
Instalasi bahan bakar lot 1.00 5,140,600 5,140,600
Inst. Pp cerobong asap genset ke sound pit s/d cerobong asap. lot 1.00 7,637,500 7,637,500
Sound Proof ruang gen - set, Rock Wool 80 Kg/m lot 1.00 52,650,000 52,650,000
Exhaust Fan cap. 3.000 CFM unit 1.00 4,039,100 4,039,100
Material bantu lot 1.00 3,671,900 3,671,900
Testing Commissioning lot 1.00 7,343,800 7,343,800
1,196,318,900
G. IJIN - IJIN
a. Biaya Penyambungan Daya Listrik, termasuk perijinan KVA 650 1,000,000 650,000,000
b. Biaya Penyambungan Telepon, termasuk perijinan line 10 900,000 9,000,000
c. Ijin DPK lot 1 45,000,000 45,000,000
704,000,000
5,300,443,700
Sub.Total Pekerjaan Perijinan
Sub.Total Pekerjaan Elektrikal
Sub.Total Pekerjaan Instalasi Genset
NO. SAT VOL
HARSAT
(Rp.)
JUMLAH
(Rp.)
PEKERJAAN INSTALASI ELEKTRONIK
A. PEKERJAAN INSTALASI TELEPON
B. Peralatan Utama
- PABX 50/500 expandable 600 ext. c/w Battery and Charger unit 1 81,000,000 81,000,000
Rectifier
- Hanset Digital Non Display unit 1 515,200 515,200
- Biaya pemasangan Equipment PABX & termasuk programming lot 1 367,200 367,200
- Relay ke sistim sound sysytem lot 1 220,300 220,300
- MDF 1000 pairs lot 1 3,671,900 3,671,900
1 Lantai - Dsr
- Instalasi Telepon di dinding dengan Cable ttk 15 305,900 4,588,500
ITC 2 x 2 x 0,6 mm di dalam PVC HI dia. 20 mm2
- Telepon Outlet, bh 15 91,800 1,377,000
- TB-Tel/Lt.1 (Terminal box 250 pairs) unit 1 367,200 367,200
2 Lantai - 1
3 Lantai - 2
4 Lantai - 3
TB-Tel/Lt.3 (Terminal box 20 pairs) unit 1 367,200 367,200
5 Kabel Riser
- Kabel OTC 40 x 2 x 0,6 mm2 dari Box Telkom ke MTB m 95 91,000 8,645,000
- Kabel ITC 20 x 2 x 0,6 mm2 dari MTB ke TB TEL/Lt.1 m 40 61,100 2,444,000
7 Testing Commissioning lot 1 4,406,300 4,406,300
312,754,000
B. PEKERJAAN INSTALASI KABEL DATA
1. Peralatan Utama
- Server unit 1 by owner by owner
- Patch Panel 48 Port unit 1 by owner by owner
- Switch Hub 24 port bh 2 by owner by owner
- Jack Connector + kabel data dari Server ke switch Hub bh 1 by owner by owner
- Material Bantu lot 1 by owner by owner
- Racking System lot 1 by owner by owner
Lantai-Dsr
- Instalasi data, UTV - Cat. 5 di dalam PVC HI dia. 20 mm2 ttk 15 336,900 5,053,500
wall type
- Face plate, wall type bh 15 66,100 991,500
- Jack Connector + kabel data dari Face Plate ke set 15 51,400 771,000
komputer (kabel data A 2 meter)
RENCANA ANGGARAN BIAYA PEK. ELEKTRONIK
URAIAN PEKERJAAN
Sub.Total Pekerjaan Instalasi Telepon
Dokumen Laporan RAB BQ Hal. RAB. Elektronik. 159
NO. SAT VOL
HARSAT
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
2. Lantai-1
wall type
- Face plate, wall type bh 157 66,100 10,377,700
- Jack Connector + kabel data dari Face Plate ke set 157 51,400 8,069,800
3. Lantai - 2
wall type
4. Lantai - 3
wall type
5. Material Bantu lot 1 1,835,900 1,835,900
6. Testing Commissiong lot 1 1,101,600 1,101,600
192,876,700
C. PEKERJAAN FIRE ALARM
1. Peralatan Utama
- MCFA 20 zone konvensional c/w Battery & Charging unit 1 27,539,100 27,539,100
- MTB - 20 zone unit 1 1,101,600 1,101,600
- Announciator 20 Zone (di pos jaga) unit 1 11,133,100 11,133,100
- Material Bantu lot 1 1,101,600 1,101,600
2. Lantai -1
- Terminal Box (TB-FA/Lt.1), Kap. 5 zone bh 1 367,200 367,200
- Smoke detector photoelectric bh 12 478,200 5,738,400
- Heat detector bh 4 184,500 738,000
- End Line Resistor bh 1 36,700 36,700
- Alarm bell bh 1 243,400 243,400
- Warning lamp bh 1 110,200 110,200
- Manual call point bh 1 278,700 278,700
- Instalasi Manual call point NYA 2 x 1,5 mm2 ttk 1 272,700 272,700
- Instalasi indicator lamp NYA 2 x 1,5 mm2 ttk 1 272,700 272,700
- Instalasi alarm bell NYA 2 x 1,5 mm2 ttk 1 272,700 272,700
- Instalasi Detector NYA 2 x 1,5 mm2 ttk 12 242,600 2,911,200
3. Lantai -1
- Alarm bell bh 2 243,400 486,800
- Warning lamp bh 2 110,200 220,400
4. Lantai -2
- Alarm bell bh 2 243,400 486,800
- Warning lamp bh 2 110,200 220,400
Sub.Total Pekerjaan Instalasi Kabel Data
NO. SAT VOL
HARSAT
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
5. Lantai -3
- Alarm bell bh 2 243,400 486,800
- Warning lamp bh 2 110,200 220,400
6. Kabel Riser
Dari MTB ke :
- TB-FA LT/1 NYA 20x2x1,5 mm2 m 40 85,200 3,408,000
- TB-FA LT/1 NYA 50x2x1,5 mm2 m 40 213,000 8,520,000
- TB-FA LT/2 NYA 50x2x1,5 mm2 m 45 213,000 9,585,000
- TB-FA LT/3 NYA 50x2x1,5 mm2 m 50 213,000 10,650,000
- Announciator NYA 15x2x1,5 mm2 m 55 63,900 3,514,500
- Dari MCFA ke MTB 50x2x1,5 mm2 m 10 213,000 2,130,000
224,857,700
D. INSTALASI SOUND SYSTEM
1. Peralatan Utama (Office) terdiri dari : set 1 53,976,600 53,976,600
- Power Amplifier 240w 2 bh
- Speaker selector Module 1 bh
- Tunner AM/FM 1 bh
- DVD Player 1 bh
- Mig Paging c/w chime 2 bh
- Racking system 1unit
Line Amp. Module 1unit
- Material Bantu 1 lot
2. Lantai -Dsr
- Instalasi dgn kabel NYMHY 3 x 1.5 mm didalam PVCHI dia.20 mm ttk 16 370,000 5,920,000
- Ceiling Speaker 3 Watt bh 16 184,700 2,955,200
Instalasi Volume Kontrol ttk 12 370,000 4,440,000
- Volume control bh 12 330,900 3,970,800
- TB-SS/Lt.1 bh 1 514,100 514,100
3. Lantai -1
- TB-SS/Lt.1 bh 1 514,100 514,100
4. Lantai -2
- TB-SS-Lt/2 bh 1 514,100 514,100
5. Lantai -3
- TB-SS-Lt/3 bh 1 514,100 514,100
Sub.Total Pekerjaan Instalasi Fire Alarm
NO. SAT VOL
HARSAT
(Rp.)
JUMLAH
(Rp.)
URAIAN PEKERJAAN
6. Kabel Riser
Dari MTB-SS ke :
- TB-SS LT/1 NYMHY 3x2x2,5 mm2 m 35 38,900 1,361,500
- TB-SS LT/3 NYMHY 3x2x2,5 mm2 m 15 38,900 583,500
209,561,200
E. KABEL TRAY
1. Lantai -Dsr
- Tray W 200 x 100 m 60 326,600 19,596,000
2. Lantai -1
- Tray W 200 x 100 m 213 326,600 69,565,800
3. Lantai -2
- Tray W 200 x 100 m 228 326,600 74,464,800
4. Lantai -3
- Tray W 200 x 100 m 118 326,600 38,538,800
203,634,200
1,143,683,800
Sub.Total Pekerjaan Instalasi Sound System
Sub. Total Pekerjaan Kabel Tray
TOTAL PEKERJAAN INSTALASI ELEKTRONIK
HARSAT HARGA
KOEF. SAT. (Rp.) (Rp.)
(A) (B) (A x B)
1 bahan :
- Pipa PVC kelas AW dia. 1" 1.00 m' 9,000 9,000
- Fitting pipa 1.00 ls 2,250 2,250
- Biaya Pengangkutan 1.00 lot 1,000 1,000
- Material bantu 1.00 ls 1,000 1,000
13,250
upah 1.00 m' 10,000 10,000
alat 1.00 ls 1,500 1,500
24,750
2 bahan :
- Pipa PVC kelas AW dia. 1 1/4" 1.00 m' 13,400 13,400
- Fitting pipa 1.00 ls 3,350 3,350
19,000
upah 1.00 m' 12,500 12,500
alat 1.00 ls 1,500 1,500
33,000
3 bahan :
- Pipa PVC Kelas AW dia. 2" 1.00 m' 20,500 20,500
- Fitting pipa 1.00 ls 3,160 3,160
26,010
upah 1.00 m' 20,000 20,000
alat 1.00 ls 2,850 2,850
48,860
4 bahan :
- Fitting pipa 1.00 ls 40,000 40,000
220,300
upah 1.00 m' 60,000 60,000
alat 1.00 ls 7,500 7,500
287,800
5 bahan :
- Fitting pipa 1.00 ls 16,750 16,750
98,150
upah 1.00 m' 40,000 40,000
alat 1.00 ls 7,500 7,500
145,650
ANALISA HARGA SATUAN PEKERJAAN ME & PLUMBING
MEKANIKAL
ITEM PEKERJAAN NO.
SUB
TOTAL
TOTAL
Dokumen Laporan RAB BQ Hal. Analisa ME. 163
HARSAT HARGA
(A) (B) (A x B)
ITEM PEKERJAAN NO.
SUB
TOTAL
TOTAL
6 bahan :
- Fitting pipa 1.00 ls 10,000 10,000
62,350
upah 1.00 m' 30,000 30,000
alat 1.00 ls 5,000 5,000
97,350
7 bahan :
- Pipa tembaga dia. 1/4"(L) 1.00 m' 10,000 10,000
- Pipa tembaga dia. 5/8"(G) 1.00 m' 40,000 40,000
- Fitting pipa tembaga 1.00 ls 15,000 15,000
- PE Foam + PE Tape 1.00 m' 5,000 5,000
- Freon gas 1.00 ls 125,000 125,000
- Support 1.00 ls 25,000 25,000
230,000
upah 8.00 m' 35,000 280,000
alat 1.00 ls 15,000 15,000
525,000
8 bahan :
. - Pipa Air Bersih, PP-R PN10 dia. 1 1/2" 1.00 m' 73,350 73,350
- Fitting pipa PP-R PN10 dia. 1 1/2" 1.00 ls 22,000 22,000
- Support & Accessories pipa 1.00 ls 11,000 11,000
114,350
upah 1.00 m' 15,000 15,000
alat 1.00 ls 5,000 5,000
134,350
9 bahan :
- Pipa Air Bersih, PP-R PN10 dia. 1 1/4" 1.00 m' 47,300 47,300
- Fitting pipa PP-R PN10 dia. 1 1/4" 1.00 bh 14,200 14,200
76,600
upah 1.00 m' 12,500 12,500
alat 1.00 ls 5,000 5,000
94,100
10 bahan :
- Pipa Air Bersih, PP-R PN10 dia. 1" 1.00 m' 30,000 30,000
- Fitting pipa PP-R PN10 dia. 1" 1.00 bh 9,000 9,000
HARSAT HARGA
(A) (B) (A x B)
ITEM PEKERJAAN NO.
SUB
TOTAL
TOTAL
50,000
upah 1.00 m' 10,000 10,000
alat 1.00 ls 5,000 5,000
65,000
11 bahan :
- Pipa Air Bersih, PP-R PN10 dia. 3/4" 1.00 m' 18,600 18,600
- Fitting pipa PP-R PN10 dia. 3/4" 1.00 bh 5,600 5,600
30,600
upah 1.00 m' 7,500 7,500
alat 1.00 ls 5,000 5,000
43,100
12 bahan :
- Pipa Air Bersih, PP-R PN10 dia. 1/2" 1.00 m' 14,375 14,375
- Fitting pipa PP-R PN10 dia. 1/2" 1.00 bh 4,500 4,500
23,175
upah 1.00 m' 5,000 5,000
alat 1.00 ls 5,000 5,000
33,175
13 bahan :
- Pipa BSP sch. 40 dia. 6" 1.00 m' 566,700 566,700
- Support 1.00 ls 85,000 85,000
- Painting / Finishing 0.50 m2 20,000 10,000
- Accessories pipa 1.00 ls 141,700 141,700
826,400
upah 1.00 m' 120,000 120,000
alat 1.00 ls 25,000 25,000
971,400
14 bahan :
- Pipa BSP sch. 40 dia. 4" 1.00 m' 333,500 333,500
- Support 1.00 ls 50,000 50,000
494,900
upah 1.00 m' 80,000 80,000
alat 1.00 ls 25,000 25,000
599,900
HARSAT HARGA
(A) (B) (A x B)
ITEM PEKERJAAN NO.
SUB
TOTAL
TOTAL
15 bahan :
- Pipa BSP sch. 40 dia. 3" 1.00 m' 233,500 233,500
- Support 1.00 ls 35,100 35,100
349,100
upah 1.00 m' 60,000 60,000
alat 1.00 ls 12,650 12,650
421,750
16 bahan :
- Pipa BSP sch. 40 dia. 2,5" 1.00 m' 183,500 183,500
- Support 1.00 ls 27,500 27,500
286,000
upah 1.00 m' 50,000 50,000
alat 1.00 ls 12,500 12,500
348,500
17 1 m' - Pipa BSP sch. 40 standart ASTM A-120 dia. 2"
bahan :
- Pipa BSP sch. 40 dia. 2" 1.00 m' 108,750 108,750
- Support 1.00 ls 16,500 16,500
161,450
upah 1.00 m' 40,000 40,000
alat 1.00 ls 12,500 12,500
213,950
18 1 m' - Pipa BSP sch. 40 standart ASTM A-120 dia. 1,5"
bahan :
- Pipa BSP sch. 40 dia. 1,5" 1.00 m' 67,500 67,500
- Support 1.00 ls 10,125 10,125
100,825
upah 1.00 m' 30,000 30,000
alat 1.00 ls 12,500 12,500
143,325
HARSAT HARGA
(A) (B) (A x B)
ITEM PEKERJAAN NO.
SUB
TOTAL
TOTAL
19 1 m' - Pipa BSP sch. 40 standart ASTM A-120 dia. 1,25"
bahan :
- Pipa BSP sch. 40 dia. 1,25" 1.00 m' 56,700 56,700
- Support 1.00 ls 8,600 8,600
85,250
upah 1.00 m' 25,000 25,000
alat 1.00 ls 10,000 10,000
120,250
20 1 m' - Pipa BSP sch. 40 standart ASTM A-120 dia. 1"
bahan :
- Pipa BSP sch. 40 dia. 1" 1.00 m' 41,700 41,700
- Support 1.00 ls 6,300 6,300
62,800
upah 1.00 m' 20,000 20,000
alat 1.00 ls 10,000 10,000
92,800
1 1 m' - Kabel tray uk. 300x100x1.8 mm
bahan :
- Kabel tray uk. 300x100x1.8 mm 1.00 m' 232,000 232,000
- Support & Hanger 1.00 ls 25,200 25,200
- Accessories-Elbow, Tee, Jointing, dll 1.00 ls 65,700 65,700
352,900
upah 1.00 m' 25,000 25,000
alat 1.00 ls 8,000 8,000
385,900
2 1 m' - Kabel tray uk. 200x100x1.2 mm
bahan :
- Kabel tray uk. 200x100x1.2 mm 1.00 m' 184,200 184,200
- Support & Hanger 1.00 ls 25,200 25,200
- Accessories-Elbow, Tee, Jointing, dll 1.00 ls 54,200 54,200
293,600
upah 1.00 m' 25,000 25,000
alat 1.00 ls 8,000 8,000
326,600
ELEKTRIKAL
HARSAT HARGA
(A) (B) (A x B)
ITEM PEKERJAAN NO.
SUB
TOTAL
TOTAL
3 1 bh/ttk - Intalasi power outlet
Bahan :
- Kabel NYM 3x2,5 mm2 14.00 m' 17,000 238,000
- Konduit PVC dia 20 mm c/w Acc. 13.00 m' 5,000 65,000
- Accessories kabel & konduit 1.00 ls 7,500 7,500
315,200
Upah 1.00 bh 60,000 60,000
Alat 1.00 ls 10,000 10,000
385,200
4 1 bh/ttk - Intalasi lampu c/w switch
Bahan :
- Kabel NYM 3x2,5 mm2 9.00 m' 17,000 153,000
- Konduit PVC dia 20 mm c/w Acc. 8.00 m' 5,000 40,000
- Accessories kabel & konduit 1.00 ls 7,500 7,500
205,200
Upah 1.00 bh 50,000 50,000
Alat 1.00 ls 10,000 10,000
265,200
5 1 bh/ttk - Intalasi Telepon
Bahan :
- Kabel ITC 2 x 2 x 0,6mm2 19.00 m' 7,600 144,400
- PVC konduit dia. 20 mm 18.00 m' 5,000 90,000
- Support + Accessories konduit 1.00 ls 7,500 7,500
248,400
Upah 1.00 m' 50,000 50,000
Alat 1.00 ls 7,500 7,500
305,900
6 1 bh/ttk - Intalasi Data
Bahan :
- Kabel Data CAT 6 19.00 m' 9,100 172,900
279,400
Upah 1.00 m' 50,000 50,000
Alat 1.00 ls 7,500 7,500
336,900
7 1 bh/ttk - Intalasi Fire Alarm (Detector)
Bahan :
- Kabel NYA 2 x 1,5mm2 14.00 m' 5,800 81,200
HARSAT HARGA
(A) (B) (A x B)
ITEM PEKERJAAN NO.
SUB
TOTAL
TOTAL
162,700
Upah 1.00 m' 50,000 50,000
Alat 1.00 ls 7,500 7,500
220,200
8 1 bh/ttk - Intalasi Sound System ( Speaker)
Bahan :
- Kabel NYMHY 3 x 1,5mm2 14.00 m' 16,500 231,000
312,500
Upah 1.00 m' 50,000 50,000
Alat 1.00 ls 7,500 7,500
370,000
NO. ITEM MERK KETERANGAN
A. ELEKTRIKAL
1 Panel Listrik TR
- Komponen MG, ABB
- Box Panel SIER, Simetri, Industira
2 Saklar MK, Clipsal
3 Stop kontak MK, Clipsal
4 Lampu
- Komponen Philips
- Housing Artolite, Citilite
5 Kabel Daya (4 besar) Tranka, Kabel metal, Supreme
& Kabelindo
6 Konduit Ega, clipsal
7 Kabel rack Metosu
B. TELEPON
1 Kabel (4 besar) Tranka, Kabel metal, Supreme
& Kabelindo
2 Konduit Ega, Clipsal
3 Terminal Box Lokal
4 Outlet Telp MK, Clipsal
5 PABX Panasonic, NEC.
C. KOMPUTER/DATA
1 Kabel Belden
2 Konduit Ega, Clipsal
3 Outlet Data/Connector AMP
4 Switch Hub 3com
5 Patch Panel 3com
6 Server By owner
D AIR CONDITIONING
1 Fan Panasonic / KDK
2 Air Conditioning (AC) Daikin, Toshiba
3 Pipa Refrigerant Crane Enfield, Elgin
4 Isolasi Pipa Refrigerant AEROFLEX Isolasi 25 mm density 24 kg/m3
5 Pipa Drain Wavin
6 Isolasi pipa drain Insuflex Isolasi 25 mm density16 kg/m3
7 Grille Tamura, Primawangi, Comfort
E PLUMBING
1 Lift Pump Groundfos
2 Jet pump Groundfos
3 Roof tank Exel
4 Pipa air bersih Wavin Tigris, Atp - Toro, setara
5 Fitting pipa Wavin Tigris, Atp - Toro, setara
SPESIFIKASI MATERIAL ME
Dokumen Laporan RAB BQ Hal. Spek. Mat. ME. 170
NO. ITEM MERK KETERANGAN
6 Gate Valve Toyo, Kitz
7 Check Valve Toyo, Kitz
8 Strainer 10 K Toyo, Kitz
9 Flexible joint,10 K Tozen
10 Automatic Air Vant Jonhson
11 Level Swicth Jonhson
12 Foot Valve Mizu
13 Pressure Switch Jonhson
14 Pipa air kotor Wavin
15 Pipa air bekas Wavin
16 Pipa Venting Wavin
17 Pipa Air hujan Wavin
18 Fitting fitting Wavin
19 Floor Drain San-ei
F PEMADAM KEBAKARAN
1 Pompa Hydrant Electric Bombas Ideal, Wilson
2 Pompa Hydrant Diesel Bombas Ideal, Wilson
3 Pompa Jockey Grundfos
4 Pipa BSP Sch.40 PPI, Spindo
5 Valve-valve Kitz, Toyo
6 Indoor Hydrant Box Ozeki
7 Outdoor Hydrant Box Ozeki
8 Hydrant Pillar Ozeki
9 Siammesse Connection Ozeki
10 Head Sprinkler Viking
11 Fire Extinguisher Viking
Dokumen Laporan RAB BQ Hal. Spek. Mat. ME. 171
NO VOL.
1 LAPANGAN UPACARA
- Galian tanah 20.9 x 42.9 = 896.61
dikurangi 25.42 x 6.6 = 167.772 / 2 = 83.886
Sisa 812.724 812.724
- Kansteen keliling lapangan upacara 20.9 20.9 42.9 42.9 = 127.6 127.6
2 PENDESTRIAN
- Galian tanah 313 x 6.6 = 2,066
22.8 + 11 = 33.8 / 2
16.9 x 6.4 x 2 = 216.32
Jumlah 2,282 2,282
Paving Block t. 8 cm 313 x 6 = 1878 1,878.0
Pasangan batu alam 44.9 x 0.3 x 2 = 26.94 = 32.94 32.9
2 x 0.3 x 10 = 6
Kansteen keliling lapangan upacara 313 472 = 785 785
3 HALAMAN PARKIR
PARKIR DEPAN
Galian tanah t. 40 cm 374.64 x 2 = 749.28 749.3
Pemadatan tanah
Urugan surtu padat t. 20 cm
Kansteen beton preekast uk. 40x30x15 109.78 - 24.8 = 84.98 84.98
PARKIR BELAKANG
Galian tanah t. 40 cm
Pemadatan tanah 3710.22
Urugan surtu padat t. 20 cm
Urugan makadam 5/7 t. 10 cm
Pemadatan makadam
Teakcoating emulsion
Lapisan hotmix ATB t. 4 cm
Lapisan hotmix wiring t. 2 cm
Kansteen beton preekast uk. 40x30x15 278 - 73.18 = 204.82 + 123 60.5 70.4 103.2 = 561.92
4 POS JAGA
PEK. PENDAHULUAN
- Pasang bouwplank 4 4.5 4.5 4.5 = 17.5 17.5
PEKERJAAN GALIAN DAN URUGAN
- Galian untuk pondasi 2 2.5 2.5 2.5 = 9.5 x 0.8 x 0.8 = 6.08
- Urugan pasir dibawah pondasi 2 2.5 2.5 2.5 = 9.5 x 0.8 x 0.1 = 0.76
PEKERJAAN PONDASI
- Pondasi batu belah camp 1:5 0.9 / 2 = 0.45 x 0.6 x 9.5 = 2.565 2.565
- Pek. Sloof 15/30 9.5 x 0.15 x 0.2 = 0.285 0.285
PEKERJAAN DINDING
- Ding belakang pakai GRC board rangka pipa 4" 4.1 x 4.1 = 16.81 16.81
5 PEKERJAAN LANDSCAPING
1 Pengadaan tanah humus dan perataan 1564 1176.5 158.2 669.66 895.18 = 4463.52 4463.52
6 PEKERJAAN PAGAR
6.1 PEKERJAAN PAGAR DEPAN
- Galian tanah 21.6 52.6 10.18 17.07 = 101.45 x 0.8 x 0.8 = 64.928
- Urugan pasir dibawah pondasi 21.6 52.6 10.18 17.07 = 101.45 x 0.8 x 0.1 = 8.116
- Urugan kembali bekas galian 64.928 - 39.5655 = 25.3625 25.3625
2 Pekerjaan pondasi
Pondasi batu belah 0.6 x 0.6 x 101.45 = 36.522 36.522
Sloof uk 15/20 101.45 x 0.15 x 0.2 = 3.0435 3.0435
3 Pekerjaan dinding
- Dinding bata tela 101.45 x 1.3 = 131.885
18.9 x 0.5 = 9.45
22.1 x 0.5 = 11.05
Jumlah 152.385 152.385
- Kolom praktis 0.12 x 0.12 x 39 x 1.3 = 0.73008
0.12 x 0.12 x 7 x 0.5 = 0.0504
jumlah 0.78048 0.78048
- Beton ringbalk 0.15 x 0.11 x 101.45 = 1.673925 1.673925
- Batu alam batu tempel susun sirih 1.3 x 5.52 x 1 = 7.176
1.3 x 4.8 x 1 = 6.24
1.3 x 1.74 x 1 = 2.262
1.3 x 1.5 x 1 = 1.95
1.3 x 17.18 x 1 = 22.334
jumlah 24.284 24.284
PERHITUNGAN VOLUME LANDSCAPE
URAIAN PEKERJAAN URAIAN PERHITUNGAN
Hal. Hit. Vol. Landscape. 172
- Lapisan dinding marmer 1.8 x 18.9 x 1 = 34.02 34.02
- Plesteran dan acian 152.39 x 2 = 304.77
Dikurangi batu tenpel dan marmer = 58.304
Sisa 246.466 246.466
- Ornamen railing diatas pagar pipa besi 3" finish cat 4.6 1.72 1.56 5.52 17.8 = 31.2 31.2
Pintu gerbang pakai besi finish cat lengkap dengan rel 1.2 x 7 x 2 = 16.8 16.8
6.2 PEKERJAAN PAGAR SAMPING KANAN
- Galian tanah 61.3 69.8 = 131.1 x 0.8 x 0.8 = 83.904
- Urugan pasir dibawah pondasi 61.3 69.8 = 131.1 x 0.8 x 0.1 = 10.488
2 Pekerjaan pondasi
Sloof uk 15/20 131.1 x 0.15 x 0.2 = 3.933 3.933
3 Pekerjaan dinding
65.4 x 0.5 = 32.7
Jumlah 203.13 203.13
x 0.12 x 7 x 0.5 = 0
jumlah 0.87984 0.87984
0.5 x 65.4 x 1 = 32.7
jumlah 118.11 118.11
- Lapisan dinding marmer x 18.9 x 1 = 0 0
Dikurangi batu tenpel dan marmer = 118.11
Sisa 288.15 288.15
- Ornamen railing diatas pagar pipa besi 3" finish cat 4.6 1.72 1.56 5.52 17.8 = 31.2 31.2
Pintu gerbang pakai besi finish cat lengkap dengan rel 131.1 - 51.8 = 79.3 79.3
6.3 PEKERJAAN PAGAR SAMPING KIRI DAN BELAKANG
- Galian tanah 115.8 150 = 265.8 x 0.8 x 0.8 = 170.112
- Urugan pasir dibawah pondasi 115.8 150 = 265.8 x 0.8 x 0.1 = 21.264
2 Pekerjaan pondasi
Sloof uk 15/20 265.8 x 0.15 x 0.2 = 7.974 7.974
3 Pekerjaan dinding
x 0.5 = 0
Jumlah 345.54 345.54
x 0.12 x 7 x 0.5 = 0
jumlah 1.70352 1.70352
0.5 x 65.4 x 1 = 32.7
jumlah 293.22 293.22
- Lapisan dinding marmer x 18.9 x 1 = 0 0
Sisa 691.08 691.08
- Ornamen ednis papua pada pilar 69 69
7 PEKERJAAN LAPANGAN OLAH RAGA
- Galian tanah 24.05 x 31.85 x 0.3 = 229.79775 229.79775
- Urugan pasir dibawah pondasi 24.05 x 31.85 x 0.1 = 76.59925 76.59925
2 Pekerjaan pondasi
- Pondasi beton setempat untuk tiang pagar kawat armonika 92 x 0.2 x 0.2 x 0.4 = 1.472
- Pasang rolaag bata tela caamp 1:5 143.75 x 0.3 = 43.125 43.125
3 Pekerjaan dinding
- Dinding kawat harmonika rangka besi siku 40.40.4 143.75 x 4 = 575
Dikurangi pintu 2.42 x 1.2 = 2.904
sisa 572.096 572.096
4 Pintu kawat harmonika rangka besi siku lengkap dengan
engsel dan gembok
5 Pekerjaan lantai
- Lantai kerja beton 1:3:5 24.05 x 31.85 x 0.05 = 38.299625 38.299625
- Wiremash 8 - 15 24.05 x 31.85 = 765.9925 765.9925
- Beton lantai cam 1:2:3 24.05 x 31.85 x 0.1 = 76.59925 76.59925
- Floor hardener m2 19.1 x 31.85 = 608.335 608.335
- Lantai grevel 5 x 31.85 = 159.25 159.25
6 Shelther/atap tribune
- Pondasi setempat beton bertulang 0.5 x 0.5 x 0.2 x 6 = 0.3 0.3
- Kolom pedestal uk 30x30 0.3 x 0.3 x 0.5 x 6 = 0.27 0.27
- Tiang dan rangka WF 100.50..7 5.25 x 6 x 9.33333 = 294 294
- Gordeng canal C 125.50.20.2,3 5 x 6 x 4.51667 x 2 = 271 271
- Base plate t. 12 mm 0.3 x 0.3 x 6 = 0.54
0.1 x 0.3 x 6 = 0.18
Jumlah 0.72 / 2.88
0.25 x 280 = 70 70
- Penutup atap pakai atap spandex 3 x 6 x 2 = 36 36
8. PEKERJAAN CANOPY PARKIR
1 Kanopy pelidung tempat parkir konstruksi pipa besi 20.4 x 4.6 x 1 = 93.84
dan anyaman besi beton 10x20 cm finish cat dan tanaman34.8 x 4.6 x 1 = 160.08
pohon merambat sesuai dengan gambar 44.7 x 4.6 x 1 = 205.62
19.9 x 4.6 x 1 = 91.54
19.9 x 2.3 x 2 = 91.54
12.6 x 2.3 x 2 = 57.96
89.95 x 2.3 x 1 = 206.885
Jumlah 907.465 907.465
9 PEKERJAAN TIANG BENDERA
1 Pondasi beton 1.1 x 0.9 x 0.8 = 0.792 0.792
2 Pasangan batu tempel batu alam 1.2 x 0.9 = 1.08
4.2 x 0.4 = 1.68
3 x 0.3 = 0.9
1.8 x 0.2 = 0.36
Jumlah 4.02 4.02
10 PEKERJAAN SALURAN
1 Galian tanah untuk saluran 265.7 x 0.7 x 0.7 = 130.193 130.193
Saluran beton exposed 265.7 x 1.4 x 0.1 = 37.198 37.198
11 Pekerjaan kolam air mancur
- Beton camuran 1:2:3 dasar kolam 6.51 x 0.15 = 0.98 0.9765
- Beton bertulang bingkai kolam 9 x 0.55 x 0.15 = 0.7425 0.7425
- Beton air mancur 0.68 x 0.68 x 3.14286 x 0.79 = 1.14807314 1.1480731
12 PEKERJAAN KOLAM HIAS TANGGA BELAKANG
- Pasangan bata tela 1:3 dinding kolam hias 5.84 1.2 5.2 = 12.24 12.24
- Pasangan bata tela 1:3 pot bunga 4.7 2.9 2.9 2.185 0.72 = 13.405 13.405
- Water proofing teak coating dasar kolam 14.77 x 2 = 29.54 29.54
- Water profing dinding kolam 5.84 1.2 5.2 = 12.24 12.24
- Plesteran dinding kolam hias 12.24 x 2 = 24.48 24.48
- Plesteran pot bunga 13.405 x 2 = 26.81 26.81
- Pasangan batu granit dasar kolam 14.77 x 2 = 29.54 29.54
- Pasangan batu granit kolam penampungan 5.3 x 2 = 10.60 10.6
- Pasangan batu alam pot bunga 4.7 2.9 2.9 2.185 0.72 = 13.405 13.405
- Batu alam dinding kolam 11.68 1.2 = 12.88 12.88
- Kaca temper 12 mm 4.56 1.2 = 5.76 5.76
- Instalasi air sirkulasi
- Pompa air sirkulasi
SAT.
m2
m'
m2
m2
m2
m'
m2
m'
M2
M'
M,
m3
m3
m2
m3
m3
m3
m3
m3
m2
m3
m3
m2
PERHITUNGAN VOLUME LANDSCAPE
SAT.
m2
m2
m'
m2
m3
m3
m3
m3
m3
m2
m3
m3
m2
m2
m2
m'
m2
m3
m3
m3
m3
m3
m2
m3
m3
m2
m2
m2
m'
m3
m3
m3
m2
m2
SAT.
m3
m2
m3
m2
m2
m3
m3
kg
kg
kg
m2
m2
m3
m2
m3
m3
m3
m3
m3
No. SNI KODE KOEF SAT. URAIAN PAKERJAAN SATUAN
1 2 1 2 3 4 5
I 03-2835-2002 I.6 PEKERJAAN PERSIAPAN
Pek. Pematangan Site
1.0000 m3 Penggalian tanah untuk diratakan pakai alat berat
Peralatan/alat berat
0.083 Jam Sewa exavator 832,000.00
0.200 ltr Solar 10,000.00
Tenaga
0.040 OH Operator 125,000.00
0.010 OH Mandor/pengawas 100,000.00
1.0000 m3 Pengurugan tanah yang landai pakai tanah sisa galian
Peralatan/alat berat
0.083 Jam Sewa boldozer 1,185,000.00
0.150 ltr Solar 10,000.00
Tenaga
0.022 OH Operator 125,000.00
0.010 OH Mandor/pengawas 100,000.00
1.0000 m2 Pek. Pengukuran Site
Peralatan
0.0010 hari Teodolit 500,000.00
0.0010 hari Bak pembacaan 100,000.00
1.0000 ls Meteran 1,000.00
0.0010 hari Yalon 50,000.00
Tenaga
0.020 Surveyer 125,000.00
0.020 Pekerja 70,000.00
0.010 Mandor 100,000.00
1.0000 ls Penyediaan Listrik untuk bekerja selama 16 bln
Genset
16.0000 bln Sewa genset 3,750,000.00
9,600.000 ltr Solar 9,600.000
480.0000 hr Operator 80,000.00
Penyediaan Air untuk bekerja selama 16 bln
Material
1.000 bh Pompa Jet pump 7,500,000.00
2.000 btg - PVC 4" 150,000.00
3.000 btg - PVC 1 1/4" 50,000.00
4.000 btg - PVC 1" 40,000.00
1.000 lot - Fitting/alat bantu 500,000.00
1.000 lot - Tangki air 2,500,000.00
1.000 lot UpahTenaga 3,333,000.00
Pek. Pembuatan Kantor Direksi Keet, dari bangunan semi
permanen, dinding papan rangka kayu finish cat, lantai
floor aci, plafond multipleks dicat, atap asbes gelombang,
1.0000 m2 dilengkapi fasilitas Ac Split, perlengkapan kerja dan Toilet.
Bahan
0.020 m3 - Balok Kayu besi 3,437,500.00
0.045 m3 - Kaso 5/5 kayu besi 3,437,500.00
0.010 m3 - Papankayu besi ukk 2/20x400 3,850,000.00
1.200 lbr - Asbes gelombang 120,000.00
1.000 kg - Paku 22,500.00
0.080 m3 - Beton tumbuk 1:3:5 1,117,599.60
0.500 kg - Cat tembok 20,000.00
1.000 lot - Alat-alat bantu/engsel gembok/kunci 1,000.00
ANALISA HARGA SATUAN PEKERJAAN - ANALISA SNI
Hal. Analisa SNI. 178
1 2 1 2 3 4 5
1.000 m2 - Lantai ploor dan aci 68,229.56
1.000 m2 - Plafond gypssum rangka hollow 165,500.00
1.000 m2 - AC/pedingin ruangan 600,000.00
1.000 m2 - Penerangan 200,000.00
Tenaga
1.500 OH Tukang Kayu 80,000.00
1.500 OH Pekerja 70,000.00
0.020 OH Kepala Tukang 90,000.00
0.010 OH Mandor 100,000.00
1.0000 m2 Pek. Pembuatan Kantor Pemborong, dari bangunan kons-
dilengkapi perlengkapan kerja dan Toilet.
Bahan
0.020 m3 - Balok Kayu besi 3,437,500.000
0.045 m3 - Kaso 5/5 kayu besi 3,437,500.000
0.010 m3 - Papankayu besi ukk 2/20x400 3,850,000.000
1.200 lbr - Asbes gelombang 120,000.000
1.000 kg - Paku 22,500.000
0.080 m3 - Beton tumbuk 1:3:5 1,117,599.600
0.500 kg - Cat tembok 20,000.000
1.000 lot - Alat-alat bantu/engsel gembok/kunci 1,000.00
1.000 m2 - Lantai ploor dan aci 68,229.56
1.000 m2 - Plafond gypssum rangka hollow 165,500.00
1.000 m2 - Penerangan 200,000.00
Tenaga
0.020 OH Tukang Kayu 80,000.000
1.500 OH Pekerja 70,000.000
1.500 OH Kepala Tukang 90,000.000
0.010 OH Mandor 100,000.000
Papan Nama Proyek
Bahan :
1.0000 lbr - triplek 4 mm ukuran besar 65,000.0000
0.0980 m3 - Balok kayu besi uk 5 x 10 x 400 3,850,000.0000
1.0000 kg - Cat warna 20,000.0000
0.5000 kg - Paku 22,500.0000
0.0500 m3 - Beton tumbuk 1:3:5 1,117,599.6000
Tenaga
0.5000 OH - Tukang kayu 80,000.0000
2.0000 OH - Tukang cat 80,000.0000
0.2500 OH - Pekerja 70,000.0000
0.0100 OH - Mandor 100,000.0000
Mobilisasai de mobilisasi peralatan
1.000 unit Angkut alat berat Exapator 10,000,000.00
1.000 unit Angkut alat berat boldozer 10,000,000.00
1.000 unit Angkut alat berat Stoom wals 3,500,000.00
1.000 unit Angkut finisher hotmix 5,000,000.00
1.000 unit Angkut aspal sprayer 1,000,000.00
1.000 unit Angkutan kompresor 1,000,000.00
1.000 unit Angkut genset 1,000,000.00
2.000 unit Angkutan concrete mixer 500,000.00
1.000 ls Angkutan peralatan lainnya 5,000,000.00
Mobilisasai de mobilisasi tenaga
50.000 org Tenaga tukang & kenek 80,000.00
5.000 org Mandor/pengawas 70,000.00
55.000 org Tiket pulang pergi Jakarta - Manokwari 4,000,000.00
I.6,1 1.0000 m' Pagar Sementara dari Seng Gelombang Tinggi 2,00 m
I.6.1.1 Bahan
1.2500 Btg Kayu Dolken diameter 8 - 10 / 400 cm 75,000.00 Rp
1 2 1 2 3 4 5
2.5000 Kg Portland Semen 2,227.20 Rp
0.0050 m3 Pasir Beton 440,000.00 Rp
0.0090 m3 Koral split 296,000.00 Rp
0.0720 m3 Kayu 5/7X4m Kayu Kruing 3,437,500.00 Rp
0.0600 Kg Paku Biasa 2" - 5" 22,500.00 Rp
0.4000 Kg Meni Besi 25,000.00 Rp
1.6.1.2 Tenaga
0.2000 OH Tukang Kayu 80,000.00 Rp
0.4000 OH Pekerja 70,000.00 Rp
0.0200 OH Kepala Tukang 90,000.00 Rp
0.0200 OH Mandor 100,000.00 Rp
1.6,2 1.0000 m' Pagar Sementara dari Seng Gelombang Tinggi 2,00 m
1.6.2.1 Bahan
2.5000 Kg Portalnd Semen 2,227.20 Rp
1.2000 Lbr Seng Gelombang 3" - 5" 54,000.00 Rp
0.0050 m3 Pasir Beton 440,000.00 Rp
0.0090 m3 Koral Beton 296,000.00 Rp
0.0720 m3 Kayu 5/7X4m Kayu Kruing 3,437,500.00 Rp
0.0600 Kg Paku Biasa 2" - 5" 22,500.00 Rp
0.4500 Kg Meni Besi 25,000.00 Rp
1.6.2.2 Tenaga
0.4000 OH Pekerja 70,000.00 Rp
0.0200 OH Mandor 100,000.00 Rp
1.6,3 1.0000 m' Pagar Sementara dari kawat duri Tinggi 1,800 m
1.6.3.1 Bahan
2.0000 Kg Portalnd Semen 2,227.20 Rp
25.0000 Kg Kawat Duri 10,350.00 Rp
0.0050 m3 Pasir Beton 440,000.00 Rp
0.0090 m3 Koral Beton 296,000.00 Rp
0.0600 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.6.3.2 Tenaga
0.3000 OH Pekerja 70,000.00 Rp
0.0200 OH Mandor 100,000.00 Rp
1.6,4 1.0000 m' Pengukuran dan Pemasangan Bouwplank
1.6.4.1 Bahan
0.0120 m3 Kayu 5/7x 4m Kayu Kruing 3,437,500.00 Rp
0.0200 Kg Paku Biasa 2" - 5" 22,500.00 Rp
0.0070 m3 Kayu Papan 3/20 Kruing 3,437,500.00 Rp
1.6.4.2 Tenaga
0.1000 OH Pekerja 70,000.00 Rp
0.0050 OH Mandor 100,000.00 Rp
1.6,5 1.0000 m2 Pembuatan Kantor Sementara dg Lantai Plesteran
1.6.5.1 Bahan
1.2500 Btg Kayu Dolken 8 - 10 / 4 m 75,000.00 Rp
0.1800 m3 Kayu 3,437,500.00 Rp
0.8500 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.1000 Kg Besi Strip 9,815.38 Rp
35.0000 Kg Portland Sement 2,227.20 Rp
0.1500 m3 Pasir pasang 293,300.00 Rp
0.1000 m3 Pasir Beton 440,000.00 Rp
0.1500 m3 Koral Beton 296,000.00 Rp
1 2 1 2 3 4 5
30.0000 buah Batu bata Merah 900.00 Rp
0.2500 Lbr Seng Plat 64,700.00 Rp
2.0000 buah Jendela Naco 7,500.00 Rp
0.0800 m2 Kaca Polos 200,000.00 Rp
0.1500 buah Kunci Tanam 75,000.00 Rp
0.3000 buah Engsel 17,500.00 Rp
0.0600 Lbr Plywood 4 mm 65,000.00 Rp
1.6.5.2 Tenaga
1.0000 OH Tukang Batu 80,000.00 Rp
2.0000 OH Pekerja 70,000.00 Rp
0.0500 OH Mandor 100,000.00 Rp
1.6,6 1.0000 m2 Pembuatan Gudang Semen dan Alat-alat
1.6.6.1 Bahan
0.2100 m3 Kayu 3,437,500.00 Rp
0.3000 Kg Paku Biasa 2" - 5" 22,500.00 Rp
0.0300 m3 Pasir Beton 293,300.00 Rp
0.0500 m3 Koral Beton 440,000.00 Rp
1.5000 Lbr Seng Gelombang BJLS 32 51,400.00 Rp
1.6.6.2 Tenaga
1.0000 OH Pekerja 70,000.00 Rp
0.0500 OH Mandor 100,000.00 Rp
1.6.7 1.0000 m2 Pembuatan rumah jaga / konstruksi kayu
1.6.7.1 Bahan
3.0000 Btg Dolken kayu O 8-10 / 400 cm 75,000.00 Rp
0.2760 m3 Kayu 3,437,500.00 Rp
0.7000 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.6.7.2 Tenaga
1.0000 OH Pekerja 70,000.00 Rp
0.0500 OH Mandor 100,000.00 Rp
1.6,8 1.0000 m2 Membersihkan Lapangan dan Perataan
1.6.8.1 Tenaga
0.1000 OH Pekerja 70,000.00 Rp
0.0500 OH Mandor 100,000.00 Rp
1.6,9 1.0000 m2 Pembuatan Gudang Semen dan Alat-alat
1.6.9.1 Bahan
1.2500 Btg Dolken kayu O 8-10 / 400 cm 80,000.00 Rp
1.8650 m3 Kayu 70,000.00 Rp
0.3000 Kg Paku Biasa 2" - 5" 22,500.00 Rp
0.0300 m3 Pasir Beton 293,300.00 Rp
0.0500 m3 Koral Beton 440,000.00 Rp
1.3500 Lbr Plywood 4 mm 75,800.00 Rp
1.6.9.2 Tenaga
1.0000 OH Pekerja 70,000.00 Rp
0.0500 OH Mandor 100,000.00 Rp
1.6.10 1.0000 m2 Pembuatan bak adukan ukuran ( 40 X 50 X 20 ) Cm
1 2 1 2 3 4 5
1.6.10.1 Bahan
0.3600 M3 Kayu terentang 2,063,000.00 Rp
0.0800 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.0000 Btg Kaso 5/7 28,652.78 Rp
1.6.10.2 Tenaga
0.2500 OH Tukang kayu 80,000.00 Rp
0.0015 OH Mandor 100,000.00 Rp
1.6,11 1.0000 m2 Pembuatan Steger dari Bambu Uk. 40 x 50 x 20 cm
1.6.11.1 Bahan
1.0000 Btg Bambu diameter 6 - 8 / 600 cm 12,600.00 Rp
0.2500 Kg Tali Ijuk 9,800.00 Rp
1.6.11.2 Tenaga
0.0025 OH Pekerja 70,000.00 Rp
0.0013 OH Mandor 100,000.00 Rp
1.6,12 1.0000 m2 Pembuatan jalan sementara / menuju bedeng
1.6.12.1 Bahan
0.1500 M3 Batu belah 15/20 300,000.00 Rp
0.0900 M3 Batu pecah 5/7 355,300.00 Rp
0.0100 M3 Pasir pasang 293,300.00 Rp
1.6.12.2 Tenaga
1.0000 OH Pekerja 70,000.00 Rp
0.0500 OH Mandor 100,000.00 Rp
1.6,13 1.0000 m3 Bongkaran Beton Bertulang
1.6.13.2 Tenaga
6.6670 OH Pekerja 70,000.00 Rp
0.3330 OH Mandor 100,000.00 Rp
1.6,14 1.0000 m3 Bongkaran Dinding Tembok Bata Merah
1.6.14.1 Tenaga
6.6670 OH Pekerja 70,000.00 Rp
0.0330 OH Mandor 100,000.00 Rp
1.6,15 1.0000 m1 Pasang pagar kawat jaring galvanis tinggi 1,00 m
1.6.15.1 Bahan
0.4340 Lbr Pasang kawat jaring 25,000.00 Rp
1.6.15.2 Tenaga
0.0420 OH Pekerja 70,000.00 Rp
0.0020 OH Mandor 2,227.20 Rp
1.6,16 1.0000 m2 Pembuatan jalan sementara / menuju bedeng
1.6.16.1 Bahan
0.9860 Lbr Panel beton pracetak 220,000.00 Rp
0.5250 Btg Kolom beton pracetak 450,000.00 Rp
0.7400 M3 Pasir pasang 293,300.00 Rp
0.1460 M3 Koral 2/3 396,000.00 Rp
45.0000 Kg Semen abu abu 2,227.20 Rp
1.6.16.2 Tenaga
0.0420 OH Pekerja 70,000.00 Rp
0.0020 OH Mandor 2,227.20 Rp
II 03-2835-1992 6 KONSTRUKSI PEKERJAAN TANAH
1 2 1 2 3 4 5
1.6,1 1.0000 m3 Galian Tanah Biasa Sedalam 1 m
1.6.1.1 Tenaga
0.4000 OH Pekerja 70,000.00 Rp
0.0400 OH Mandor 100,000.00 Rp
1.6.2 1.0000 M3 Galian Tanah Biasa Sedalam 2 m
1.6.2.1 Tenaga
0.5260 OH Pekerja 70,000.00 Rp
0.0520 OH Mandor 2,227.20 Rp
1.6,3 1.0000 m3 Galian Tanah Biasa Sedalam 3 m
1.6.3.1 Tenaga
0.7350 OH Pekerja 70,000.00 Rp
0.0730 OH Mandor 2,227.20 Rp
1.6.4 1.0000 M3 Galian Tanah keras Sedalam 1 m
1.6.4.1 Tenaga
0.6250 OH Pekerja 70,000.00 Rp
0.0620 OH Mandor 2,227.20 Rp
1.6,5 1.0000 m3 Galian Tanah Cadas Sedalam 1 m
1.6.5.1 Tenaga
1.2500 OH Pekerja 70,000.00 Rp
0.1250 OH Mandor 2,227.20 Rp
1.6,6 1.0000 m3 Galian Tanah Lumpur Sedalam 1 m
1.6.6.1 Tenaga
0.8230 OH Pekerja 70,000.00 Rp
0.0830 OH Mandor 2,227.20 Rp
1.6,7 1.0000 m2 Pekerjaan Striping Setinggi 1 m
1.6.7.1 Tenaga
0.0500 OH Pekerja 70,000.00 Rp
0.0050 OH Mandor 2,227.20 Rp
1.6,8 1.0000 m2 Pembuangan tanah sehauh 15 m
1.6.8.1 Tenaga
0.5160 OH Pekerja 70,000.00 Rp
0.0500 OH Mandor 2,227.20 Rp
1.6,9 1.0000 m3 Urugan Kembali
1.6,9.1 Tenaga
0.1920 OH Pekerja 70,000.00 Rp
0.0190 OH Mandor 2,227.20 Rp
1.6.10 1.0000 m3 Pemadatan Tanah
1.6.10.1 Tenaga
0.5000 OH Pekerja 70,000.00 Rp
0.0500 OH Mandor 2,227.20 Rp
1.6,11 1.0000 m3 Urugan Pasir
1,.6.11.1 Bahan
1.2000 m3 Pasir Urug 293,300.00 Rp
1.6.11.2 Tenaga
0.3000 OH Pekerja 70,000.00 Rp
0.0100 OH Mandor 2,227.20 Rp
1.6,12 1.0000 m3 Lapisan Pudel Cmp. 1Kp : 3Ps : 7TL
1.6.12.1 Bahan
0.3300 m3 Pasir Urug 293,300.00 Rp
0.1090 m3 Kapur Padam 415,600.00 Rp
0.7630 m3 Tanah Liat 244,400.00 Rp
1.6.12.2 Tenaga
0.8330 OH Pekerja 70,000.00 Rp
1 2 1 2 3 4 5
0.0830 OH Mandor 100,000.00 Rp
1.6,13 1.0000 m3 Lapisan Pudel Cmp. 1Kp : 5TL
1.6.13.1 Bahan
0.2000 m3 Kapur Padam 415,600.00 Rp
1.0000 m3 Tanah Liat 244,400.00 Rp
1.6.13.2 Tenaga
0.8330 OH Pekerja 70,000.00 Rp
0.0810 OH Mandor 100,000.00 Rp
1.6,14 1.0000 m3 Pemasangan Lapisan Ijuk
1.6.14.1 Bahan
1.2000 Kg Ijuk 15,000.00 Rp
1.6.14.2 Tenaga
0.1500 OH Pekerja 70,000.00 Rp
0.0150 OH Mandor 100,000.00 Rp
1.6,15 1.0000 m3 Urugan Sirtu
1.6.15.1 Bahan
1.2000 m3 Sirtu 291,100.00 Rp
1.6.15.2 Tenaga
0.2500 OH Pekerja 70,000.00 Rp
0.0250 OH Mandor 100,000.00 Rp
1.6,16. 1.0000 m2 Pembuatan jalan proyek / sementara tebal 25 cm
1.6,16.1 Bahan
0.2750 m3 Batu Belah 300,000.00 Rp
0.0300 m3 Kerikil 396,000.00 Rp
0.0500 m3 Pasir 293,300.00 Rp
1.6,16.2 Tenaga
1.0000 OH Pekerja 70,000.00 Rp
0.1000 OH Mandor 100,000.00 Rp
1.6,17 1.0000 m3 Urugan Sirtu
1.6.17.1 Bahan
1.2000 m3 Abu batu 355,300.00 Rp
1.6.17.2 Tenaga
0.2500 OH Pekerja 70,000.00 Rp
0.0250 OH Mandor 100,000.00 Rp
III 03-2836-2002 1.6 PEKERJAAN PONDASI
1.6,1 1.0000 m3 Pasang Pondasi Batu Kali 1Pc : 1 Ps
1.6.1.1 Bahan
1.1000 m3 Batu Belah 15/20 300,000.00 Rp
0.3140 m3 Pasir 293,300.00 Rp
1.6.1.2 Tenaga
1.5000 OH Pekerja 70,000.00 Rp
0.0750 OH Mandor 100,000.00 Rp
1.6,2,1 Bahan
1.1000 m3 Batu Belah 15/20 300,000.00 Rp
0.4270 m3 Pasir 293,300.00 Rp
1 2 1 2 3 4 5
1.6.2.2 Tenaga
1.5000 OH Pekerja 70,000.00 Rp
0.0750 OH Mandor 100,000.00 Rp
1.6.3 1.0000 m3 Pasang Pondasi Batu Kali, 1 Pc : 2,5 Ps
1.6.3.1 Bahan
1.1000 m3 Batu Belah 15/20 300,000.00 Rp
230.0000 kg Portland Sement 2,227.20 Rp
0.4600 m3 Pasir 293,300.00 Rp
1.6.3.2 Tenaga
. 1.5000 OH Pekerja 70,000.00 Rp
0.0750 OH Mandor 100,000.00 Rp
1.6.4.1 Bahan
1.1000 m3 Batu Belah 15/20 300,000.00 Rp
0.4850 m3 Pasir 293,300.00 Rp
1.6.4.2 Tenaga
1.5000 OH Pekerja 70,000.00 Rp
0.0750 OH Mandor 100,000.00 Rp
1.6.5 1.0000 m3 Pasang Pondasi Batu Kali 1Pc :4 Ps
1.6.5.1 Bahan
1.1000 m3 Batu Belah 15/20 300,000.00 Rp
0.5200 m3 Pasir 293,300.00 Rp
1.6.5.2 Tenaga
1.5000 OH Pekerja 70,000.00 Rp
0.0750 OH Mandor 100,000.00 Rp
1/6,6 1.0000 m3 Pasang Pondasi Batu Kali 1Pc : 5 Ps
1.6.6.1 Bahan
1.1000 m3 Batu Belah 15/20 300,000.00 Rp
0.5440 m3 Pasir 293,300.00 Rp
1.6.6.2 Tenaga
1.5000 OH Pekerja 70,000.00 Rp
0.0750 OH Mandor 100,000.00 Rp
1.6.7.1 Bahan
1.1000 m3 Batu Belah 15/20 300,000.00 Rp
0.5610 m3 Pasir 293,300.00 Rp
1.6.7.2 Tenaga
1.5000 OH Pekerja 70,000.00 Rp
0.0750 OH Mandor 100,000.00 Rp
1 2 1 2 3 4 5
1.6.8 1.0000 m3 Pasang Pondasi Batu Kali 1Pc : 8 Ps
1.6.8.1 Bahan
1.1000 m3 Batu Belah 15/20 300,000.00 Rp
0.5610 m3 Pasir 293,300.00 Rp
1.6.8.2 Tenaga
1.5000 OH Pekerja 70,000.00 Rp
0.0750 OH Mandor 100,000.00 Rp
1.6.9 1.0000 m3 Pasang Pondasi Batu Kali 1 Kp : 1 Sm : 1 Ps
1.6.9.1 Bahan
1.1000 m3 Batu Belah 15/20 300,000.00 Rp
0.2290 m3 Kapur pasang 415,600.00 Rp
0.2290 m3 Semen merah 225,000.00 Rp
0.5440 m3 Pasir 293,300.00 Rp
1.6.9.2 Tenaga
1.5000 OH Pekerja 70,000.00 Rp
0.0750 OH Mandor 100,000.00 Rp
1.6.10 1.0000 m3 Pasang Pondasi Batu Kali 1 Kp : 1 Sm 2 Ps
1.6.10.1 Bahan
1.1000 m3 Batu Belah 15/20 300,000.00 Rp
0.1700 m3 Kapur pasang 415,600.00 Rp
0.1700 m3 Semen merah 225,000.00 Rp
0.3400 m3 Pasir 293,300.00 Rp
1.6.10.2 Tenaga
1.5000 OH Pekerja 70,000.00 Rp
0.0750 OH Mandor 100,000.00 Rp
1.6.11 1.0000 m3 Pasang Pondasi Batu Kali 1 Pc: 1/4 Kp : 4 Ps
1.6.11.1 Bahan
1.1000 m3 Batu Belah 15/20 300,000.00 Rp
0.0320 m3 Kapur pasang 415,600.00 Rp
156.0000 m3 Portland Semen 2,227.20 Rp
0.5840 m3 Pasir pasang 293,300.00 Rp
1.6.11.2 Tenaga
1.5000 OH Pekerja 70,000.00 Rp
0.0750 OH Mandor 100,000.00 Rp
1.6.12 1.0000 m3 Pasang Pondasi Batu Kali 1 Pc: 3 Kp : 10 Ps
1.6.12,1 Bahan
1.1000 m3 Batu Belah 15/20 300,000.00 Rp
0.1470 m3 Kapur pasang 415,600.00 Rp
61.0000 Kg Semen portland 2,227.20 Rp
0.4920 m3 Pasir pasang 293,300.00 Rp
1.6.12,2 Tenaga
1.5000 OH Pekerja 70,000.00 Rp
0.0750 OH Mandor 100,000.00 Rp
1.6.13. 1.0000 m3 Pasang Pondasi Batu Kali 1/4 Pc: 1 Kp : 4 Ps
1.6.13.1 Bahan
1.1000 m3 Batu Belah 15/20 300,000.00 Rp
1 2 1 2 3 4 5
0.1310 m3 Kapur pasang 415,600.00 Rp
0.5230 m3 Pasir 293,300.00 Rp
1.6.13.2 Tenaga
1.5000 OH Pekerja 70,000.00 Rp
0.0750 OH Mandor 100,000.00 Rp
1.6,14 1.0000 m3 Pasang Pondasi Batu Kosong
1.6.14.1 Bahan
1.2000 m3 Batu Belah 15/20 300,000.00 Rp
0.3000 m3 Pasir Urug 293,300.00 Rp
1.6.14.2 Tenaga
. 0.7800 OH Pekerja 70,000.00 Rp
0.0390 OH Mandor 100,000.00 Rp
1.6,15 1.0000 m3 Pasang Pondasi Siklop 40% Batu Kali
1.6.15.1 Bahan
75.0000 Kg Besi Beton 10,350.00 Rp
0.3200 m3 Pasir Beton 440,000.00 Rp
0.4900 m3 Koral Beton 396,000.00 Rp
0.8000 Kg Kawat Beton 19,400.00 Rp
1.6.15.2 Tenaga
3.0000 OH Pekerja 70,000.00 Rp
0.1500 OH Mandor 100,000.00 Rp
1.6,16 1.0000 m3 Pasang Pondasi Sumuran diameter 100 cm
1.6.16.1 Bahan
0.4500 m3 Batu Belah 15/20 cm 300,000.00 Rp
0.4500 m3 Pasir Beton 440,000.00 Rp
0.6700 m3 Koral Beton 296,000.00 Rp
1.6.16.2 Tenaga
2.3800 OH Pekerja 70,000.00 Rp
0.0800 OH Mandor 100,000.00 Rp
1.6,17 1.0000 m' Pembuatan Tiang Pancang (40x40) cm, Beton Bertulang
1.6.17.1 Bahan
0.0190 m3 Pasir Urug Darat 293,300.00 Rp
0.0940 m3 Pasir Beton 440,000.00 Rp
0.1500 m3 Koral Beton 296,000.00 Rp
45.0000 Kg Besi Beton 10,350.00 Rp
0.9000 Kg Kawat beton 19,400.00 Rp
0.0320 m3 Kayu Kaso 5/7 3,437,500.00 Rp
0.1200 Kg Paku 16,700.00 Rp
0.0900 Lt Minyak Bekisting 25,000.00 Rp
0.2400 Kg Plamir Tembok 15,000.00 Rp
1.6.17.2 Tenaga
1.0000 OH Pekerja 70,000.00 Rp
0.0500 OH Mandor 100,000.00 Rp
1 2 1 2 3 4 5
1.6.18 1.0000 m' Pembuatan Tiang Pancang (35 X 35) cm, Beton Bertulang
1.6.18.1 Bahan
0.0160 m3 Pasir Urug Darat 293,300.00 Rp
0.0800 m3 Pasir Beton 440,000.00 Rp
0.1250 m3 Koral Beton 296,000.00 Rp
34.5000 Kg Besi Beton 10,350.00 Rp
0.0270 m3 Kayu Kaso 5/7 3,437,500.00 Rp
0.1200 Kg Paku 16,700.00 Rp
0.0900 Lt Minyak Bekisting 25,000.00 Rp
0.2000 Kg Plamir Tembok 15,000.00 Rp
1.6.18.2 Tenaga
0.8000 OH Pekerja 70,000.00 Rp
0.0400 OH Mandor 100,000.00 Rp
IV 03-2837-2002 PEKERJAAN DINDING
1.6,1 1.0000 m2 Pasangan bata merah tebal 1 bata, 1Pc : 1Ps
1.6.1.1 Bahan
140.0000 Buah Bata Merah 5 x 11 x 22 900.00 Rp
0.0590 m3 Pasir Pasang 293,300.00 Rp
1.6.1.2 Tenaga
0.6500 OH Pekerja 70,000.00 Rp
0.0300 OH Mandor 100,000.00 Rp
1.62.1 Bahan
0.0590 m3 Pasir Pasang 293,300.00 Rp
1.6.2.2 Tenaga
0.6500 OH Pekerja 70,000.00 Rp
0.0300 OH Mandor 100,000.00 Rp
1.6,3 1.0000 m2 Pasangan bata merah tebal 1 bata, 1Pc :3Ps
1.6.3.1 Bahan
0.0910 m3 Pasir Pasang 293,300.00 Rp
1.6.3.2 Tenaga
0.6500 OH Pekerja 70,000.00 Rp
0.0300 OH Mandor 100,000.00 Rp
1.6,4 1.0000 m2 Pasangan bata merah tebal 1 bata, 1Pc :4Ps
1.6.4.1 Bahan
0.0930 m3 Pasir Pasang 293,300.00 Rp
1.6.4.2 Tenaga
0.6500 OH Pekerja 70,000.00 Rp
1 2 1 2 3 4 5
0.0300 OH Mandor 100,000.00 Rp
1.6.5.1 Bahan
0.1020 m3 Pasir Pasang 293,300.00 Rp
1.6.5.2 Tenaga
0.6500 OH Pekerja 70,000.00 Rp
0.0300 OH Mandor 100,000.00 Rp
1.6,6 1.0000 m2 Pasangan bata merah tebal 1 bata, 1Pc : 6 Ps
1.6.6.1 Bahan
0.1100 m3 Pasir Pasang 293,300.00 Rp
1.6.6.2 Tenaga
0.6500 OH Pekerja 70,000.00 Rp
0.0300 OH Mandor 100,000.00 Rp
1.6,7 1.0000 m2 Pasangan bata merah tebal 1 bata, 1 Pc : 3 Kp : 10 Ps
1.6.7.1 Bahan
0.0925 m3 Pasir Pasang 293,300.00 Rp
0.0275 m3 Kapur pasang 415,600.00 Rp
1.6.7.2 Tenaga
0.6500 OH Pekerja 70,000.00 Rp
0.0300 OH Mandor 100,000.00 Rp
1.6,8 1.0000 m2 Pasangan bata merah tebal 1/2 bata, 1Pc : 1 Ps
1.6.8.1 Bahan
0.0280 m3 Pasir Pasang 293,300.00 Rp
1.6.8.2 Tenaga
0.3200 OH Pekerja 70,000.00 Rp
0.0150 OH Mandor 100,000.00 Rp
1.6,9 1.0000 m2 Pasang Batu Merah Tebal 1/2 bata, 1 Pc : 2 Ps
1.6.9.1 Bahan
0.0380 m3 Pasir Pasang 293,300.00 Rp
1.6.9.2 Tenaga
0.3200 OH Pekerja 70,000.00 Rp
0.0150 OH Mandor 100,000.00 Rp
1.6.10 1.0000 m2 Pasang Batu Merah Tebal 1/2 bata, 1 Pc : 3 Ps
1.6.10.1 Bahan
1 2 1 2 3 4 5
0.0400 m3 Pasir Pasang 293,300.00 Rp
1.6.10.2 Tenaga
0.3200 OH Pekerja 70,000.00 Rp
0.0150 OH Mandor 100,000.00 Rp
1.6,11 1.0000 m2 Pasangan bata merah tebal 1/2 bata, 1Pc : 5 Ps
1.6.12.1 Bahan
0.0450 m3 Pasir Pasang 293,300.00 Rp
1.6.12.2 Tenaga
0.3200 OH Pekerja 70,000.00 Rp
0.0150 OH Mandor 100,000.00 Rp
1.1.6,13 1.0000 m2 Pasang Batu Merah Tebal 1/2 bata, 1 Pc : 6 Ps
1.6.13.1 Bahan
0.0490 m3 Pasir Pasang 293,300.00 Rp
1.6.13.2 Tenaga
0.3200 OH Pekerja 70,000.00 Rp
0.0150 OH Mandor 100,000.00 Rp
1.6.14.1 Bahan
0.0500 m3 Pasir Pasang 293,300.00 Rp
1.6.14.2 Tenaga
0.3200 OH Pekerja 70,000.00 Rp
0.0150 OH Mandor 100,000.00 Rp
1.6,15 1.0000 m2 Pasang Batu Merah Tebal 1/2 bata, 1 Pc : 3 Kp : 10 Ps
1.6.15.1 Bahan
0.0500 m3 Pasir Pasang 293,300.00 Rp
0.0150 m3 Kapur Padam 415,600.00 Rp
1.6.15.2 Tenaga
0.3200 OH Pekerja 70,000.00 Rp
0.0150 OH Mandor 100,000.00 Rp
1.6.16.1 Bahan
0.0180 m3 Semen merah/ bata merah tumbuk
0.0180 m3 Pasir Pasang 293,300.00 Rp
0.0180 m3 Kapur pasang 415,600.00 Rp
1.6.16.2 Tenaga
1 2 1 2 3 4 5
0.3200 OH Pekerja 70,000.00 Rp
0.0150 OH Mandor 100,000.00 Rp
1.6,17 1.0000 m2 Pasang Batu Merah Tebal 1/2 bata, 1 Kp : 1 Sm : 2 Ps
1.6.17.1 Bahan
0.0140 Kg Semen merah/ bata merah tumbuk 225,000.00 Rp
0.0260 m3 Pasir Pasang 293,300.00 Rp
0.0140 m3 Kapur Padam 415,600.00 Rp
1.6.17.2 Tenaga
0.3200 OH Pekerja 70,000.00 Rp
0.0150 OH Mandor 100,000.00 Rp
1.6,18 1.0000 m2 Pasangan dinding hollowblock ( HB.20 )
1.6.18.1 Bahan
12.5000 Buah Hollowblock ( HB.20 ) 2,500.00 Rp
0.0480 m3 Pasir Pasang 293,300.00 Rp
1.9500 Kg Besi beton polos 10,350.00 Rp
1.6.18.2 Tenaga
0.3500 OH Pekerja 70,000.00 Rp
0.0170 OH Mandor 100,000.00 Rp
1.6.19 1.0000 m2 Pasangan dinding hollowblock ( HB.15 )
1.6.19.1 Bahan
12.5000 Buah Hollowblock ( HB.15 ) 2,500.00 Rp
0.0380 m3 Pasir Pasang 293,300.00 Rp
1.9500 K g Besi beton polos 10,350.00 Rp
1.6.19.2 Tenaga
0.3200 OH Pekerja 70,000.00 Rp
0.0150 OH Mandor 100,000.00 Rp
1.6,20 1.0000 m2 Pasangan dinding hollowblock ( HB.10)
1.6.20.1 Bahan
12.5000 Buah Hollowblock ( HB.10 )
0.0270 m3 Pasir Pasang 293,300.00 Rp
1.6.20.2 Tenaga
0.3200 OH Pekerja 70,000.00 Rp
0.0150 OH Mandor 100,000.00 Rp
1.6.21 1.0000 m2 Pasangan dinding conblock ( HB.20)
1.6.21.1 Bahan
12.5000 Buah concrete block ( HB.20 )
0.0040 m3 Pasir beton 293,300.00 Rp
0.0420 m3 Pasir pasang 293,300.00 Rp
0.0060 Kg Paku biasa 2" - 5" 16,700.00 Rp
0.0010 Kg Kayu terentang
1 2 1 2 3 4 5
0.0050 Kg Koral beton 214,500.00 Rp
1.6.21.2 Tenaga
0.3700 OH Pekerja 70,000.00 Rp
0.0070 OH Tukang besi 80,000.00 Rp
0.0185 OH Mandor 100,000.00 Rp
1.6.22.1 Bahan
0.0030 m3 Pasir beton 293,300.00 Rp
0.0320 m3 Pasir pasang 293,300.00 Rp
0.8700 Kg Besi beton polos O 8 mm 13,200.00 Rp
0.0040 Kg Paku biasa 2" - 5" 16,700.00 Rp
0.0010 Kg Kayu terentang 2,000.00 Rp
1.6.22.2 Tenaga
0.3400 OH Pekerja 70,000.00 Rp
0.0170 OH Mandor 100,000.00 Rp
1.6.23.1 Bahan
0.0020 m3 Pasir beton 293,300.00 Rp
0.0210 m3 Pasir pasang 293,300.00 Rp
0.0030 Kg Paku biasa 2" - 5" 52,700.00 Rp
0.0010 Kg Kayu terentang
1.6.23.2 Tenaga
0.3400 OH Pekerja 70,000.00 Rp
0.0170 OH Mandor 100,000.00 Rp
1.6.24 1.0000 m2 Pasangan dinding lantai
1.6.24.1 Bahan
2.5000 Buah Bondbeanm 40x20x20 cm
0.0800 m3 Pasir beton 293,300.00 Rp
0.1500 M3 Koral beton 16,700.00 Rp
1.6.24.2 Tenaga
0.3400 OH Pekerja 70,000.00 Rp
0.0170 OH Mandor 100,000.00 Rp
1.6.25 1.0000 m2 Pasangan dinding roster / terawang ( 12 X 11 X 14 ) cm
1.6.25.1 Bahan
3.6000 Buah Roster terawang
0.0350 m3 Pasir pasang 293,300.00 Rp
1 2 1 2 3 4 5
1.6.25.2 Tenaga
0.3000 OH Pekerja 70,000.00 Rp
0.0150 OH Mandor 100,000.00 Rp
1.6.26 1.0000 m2 Pasang bata berongga ukuran ( 5 X 11 X 24 ) cm
1.6.26.1 Bahan
80.0000 Buah Bata berongga
0.5700 m3 Pasir pasang 293,300.00 Rp
1.6.26.2 Tenaga
0.3200 OH Pekerja 70,000.00 Rp
0.0150 OH Mandor 100,000.00 Rp
1.6.26.3 1.0000 m2 Pasang batu tela ukuran ( 10 X 20 X 30 ) cm camp 1:3
Bahan
18.0000 Buah Batu tela 2,700.00
0.0230 m3 Pasir pasang 293,300.00 Rp
Tenaga
0.2500 OH Pekerja 70,000.00 Rp
0.0220 OH Mandor 100,000.00 Rp
1.6.26.4 1.0000 m2 Pasang batu tela ukuran ( 10 X 20 X 30 ) cm camp 1:5
Bahan
18.0000 Buah Batu tela 2,700.00
0.0020 m3 Pasir pasang 293,300.00 Rp
Tenaga
0.2500 OH Pekerja 70,000.00 Rp
0.0220 OH Mandor 100,000.00 Rp
1.6.27 1.0000 m2 Pasangan dinding anyaman bambu , rangka kayu
1.6.27.1 Bahan
1.5000 M2 Bilik bambu
0.0140 M3 Kayu 5/7 - Rp
0.0120 Kg Paku 16,700.00 Rp
0.0030 M List kayu 2/4 35,100.00 Rp
1.6.27.2 Tenaga
0.1000 OH Pekerja 70,000.00 Rp
0.0020 OH Mandor 100,000.00 Rp
V 03-2837-2002 PEKERJAAN PLESTERAN
1.6,1 1.0000 m2 Plesteran 1 Pc : 3 Ps Tebal 15 mm
1.6.1.1 Bahan
0.0190 m3 Pasir Pasang 293,300.00 Rp
1.6.1.2 Tenaga
0.2000 OH Pekerja 70,000.00 Rp
0.1500 OH Tukang batu 80,000.00 Rp
1 2 1 2 3 4 5
0.0100 OH Mandor 100,000.00 Rp
1.6.2.1 Bahan
0.0170 m3 Pasir Pasang 293,300.00 Rp
1.6.2.2 Tenaga
0.2000 OH Pekerja 70,000.00 Rp
0.0100 OH Mandor 100,000.00 Rp
1.6.3.1 Bahan
0.0190 m3 Pasir Pasang 110,000.00 Rp
1.6.3.2 Tenaga
0.2000 OH Pekerja 70,000.00 Rp
0.0100 OH Mandor 100,000.00 Rp
1.6.4.1 Bahan
0.0200 m3 Pasir Pasang 293,300.00 Rp
1.6.4.2 Tenaga
0.2000 OH Pekerja 70,000.00 Rp
0.0100 OH Mandor 100,000.00 Rp
1.6.5.1 Bahan
0.0220 m3 Pasir Pasang 293,300.00 Rp
1.6.5.2 Tenaga
0.2000 OH Pekerja 70,000.00 Rp
0.0100 OH Mandor 100,000.00 Rp
1.6.6.1 Bahan
0.0230 m3 Pasir Pasang 293,300.00 Rp
1.6.6.2 Tenaga
0.2000 OH Pekerja 70,000.00 Rp
0.0100 OH Mandor 100,000.00 Rp
1.6,7 1.0000 m2 Plesteran 1 Pc :8 Ps Tebal 15 mm
1.6.7.1 Bahan
0.0240 m3 Pasir Pasang 293,300.00 Rp
1.6.7.2 Tenaga
0.2000 OH Pekerja 70,000.00 Rp
0.0100 OH Mandor 100,000.00 Rp
1 2 1 2 3 4 5
1.6.8.1 Bahan
0.0030 m3 Kapur padam 415,600.00 Rp
0.0130 m3 Pasir pasang 293,300.00 Rp
1.6.8.2 Tenaga
0.2000 OH Pekerja 70,000.00 Rp
0.0100 OH Mandor 100,000.00 Rp
1.6,9 1.0000 m2 Plesteran 1 Pc : 3 Kp : 10 Ps Tebal 15 mm
1.6.9.1 Bahan
0.0060 m3 Kapur Padam 415,600.00 Rp
0.0140 m3 Pasir Pasang 293,300.00 Rp
1.6.9.2 Tenaga
0.2000 OH Pekerja 70,000.00 Rp
0.0100 OH Mandor 100,000.00 Rp
1.6.10 1.0000 m2 Plesteran 0,5 Pc : 1 Kp : 4 Ps Tebal 15 mm
1.6.10.1 Bahan
0.0050 m3 Kapur Padam 415,600.00 Rp
0.0190 m3 Pasir Pasang 293,300.00 Rp
1.6.10.2 Tenaga
0.2000 OH Pekerja 70,000.00 Rp
0.0100 OH Mandor 100,000.00 Rp
1.6.11 1.0000 m2 Plesteran 1 Kp : 1 Sm : 1 Ps, Tebal 15 mm
1.6.11.1 Bahan
0.0090 m3 Portland Semen 2,227.20 Rp
0.0090 m3 Kapur padam 415,600.00 Rp
0.0090 m3 Pasir pasang 293,300.00 Rp
1.6.11.2 Tenaga
0.2000 OH Pekerja 70,000.00 Rp
0.0100 OH Mandor 100,000.00 Rp
1.6,12 1.0000 m2 Plesteran 1 Kp: 1 Sm :2 Ps,Tebal 15 mm
1.6.12.1 Bahan
0.0070 m3 Kapur Padam 415,600.00 Rp
0.0150 m3 Pasir Pasang 293,300.00 Rp
1.6.12.2 Tenaga
0.2000 OH Pekerja 70,000.00 Rp
0.0100 OH Mandor 100,000.00 Rp
1.6,13 1.0000 m2 Plesteran 1 Pc : 2 Ps,Tebal 20 mm
1.6.13.1 Bahan
0.0230 m3 Pasir Pasang 293,300.00 Rp
1.6.13.2 Tenaga
1 2 1 2 3 4 5
0.2500 OH Pekerja 70,000.00 Rp
0.1250 OH Mandor 100,000.00 Rp
1.6.14.1 Bahan
0.0260 m3 Pasir Pasang 293,300.00 Rp
1.6.14.2 Tenaga
0.2500 OH Pekerja 70,000.00 Rp
0.0125 OH Mandor 100,000.00 Rp
1.6,15 1.0000 m2 Plesteran 1 Pc : 4 Ps,Tebal 20 mm
1.6.15.1 Bahan
0.0280 m3 Pasir Pasang 293,300.00 Rp
1.6.15.2 Tenaga
0.2500 OH Pekerja 70,000.00 Rp
0.1250 OH Mandor 100,000.00 Rp
1.6.16.1 Bahan
0.0280 m3 Pasir Pasang 293,300.00 Rp
1.6.16.2 Tenaga
0.2500 OH Pekerja 70,000.00 Rp
0.0125 OH Mandor 100,000.00 Rp
1.6.17.1 Bahan
0.0300 m3 Pasir Pasang 293,300.00 Rp
1.6.17.2 Tenaga
0.2500 OH Pekerja 70,000.00 Rp
0.0125 OH Mandor 100,000.00 Rp
1.6.18 1.0000 m2 Plesteran 1 Kp : 1 Sm : 2 Ps Tebal 20 mm
1.6.18.1 Bahan
0.0090 m3 Semen merah
0.0180 m3 Pasir Pasang 293,300.00 Rp
0.0090 m3 Kapur padam 415,600.00 Rp
1.6.18.2 Tenaga
0.2500 OH Pekerja 70,000.00 Rp
0.1250 OH Mandor 100,000.00 Rp
1.6.19.1 Bahan
0.0130 m3 Pasir Pasang 293,300.00 Rp
1.6.19.2 Tenaga
1 2 1 2 3 4 5
0.3000 OH Pekerja 70,000.00 Rp
0.0125 OH Mandor 100,000.00 Rp
1.6.20.1 Bahan
0.0350 m3 Pasir Pasang 293,300.00 Rp
1.6.20.2 Tenaga
0.3000 OH Pekerja 70,000.00 Rp
0.0125 OH Mandor 100,000.00 Rp
1.6.21.1 Bahan
0.0380 m3 Pasir Pasang 293,300.00 Rp
1.6.21.2 Tenaga
0.3000 OH Pekerja 70,000.00 Rp
0.0125 OH Mandor 100,000.00 Rp
1.6.22.1 Bahan
0.0390 m3 Pasir Pasang 293,300.00 Rp
1.6.22.2 Tenaga
0.3000 OH Pekerja 70,000.00 Rp
0.0125 OH Mandor 100,000.00 Rp
1.6.23.1 Bahan
0.0350 m3 Pasir Pasang 293,300.00 Rp
1.6.23.2 Tenaga
0.3200 OH Pekerja 70,000.00 Rp
0.0150 OH Mandor 100,000.00 Rp
1.6.24.1 Bahan
0.0390 m3 Pasir Pasang 293,300.00 Rp
1.6.24.2 Tenaga
0.3200 OH Pekerja 70,000.00 Rp
0.0150 OH Mandor 100,000.00 Rp
1.6.25.1 Bahan
0.0420 m3 Pasir Pasang 293,300.00 Rp
1.6.25.2 Tenaga
0.3200 OH Pekerja 70,000.00 Rp
1 2 1 2 3 4 5
0.0150 OH Mandor 100,000.00 Rp
1.6.26.1 Bahan
0.0450 m3 Pasir Pasang 293,300.00 Rp
1.6.26.2 Tenaga
0.3200 OH Pekerja 70,000.00 Rp
0.0150 OH Mandor 100,000.00 Rp
1.6.27.1 Bahan
0.0210 m3 Pasir Pasang 293,300.00 Rp
1.6.27.2 Tenaga
0.1500 OH Pekerja 70,000.00 Rp
0.0080 OH Mandor 100,000.00 Rp
1.6,28 1.0000 m2 Berapen 1 Pc : 5 Ps Tebal 15 mm
1.6.28.1 Bahan
0.0230 m3 Pasir Pasang 293,300.00 Rp
1.6.28.2 Tenaga
0.1500 OH Pekerja 70,000.00 Rp
0.0080 OH Mandor 100,000.00 Rp
1.6,29 1.0000 m2 Plesteran Beton 1 Pc :2Ps Tebal 15 mm
1.6.29.1 Bahan
0.0180 m3 Pasir Pasang 293,300.00 Rp
1.6.29.2 Tenaga
0.2600 OH Pekerja 70,000.00 Rp
0.0130 OH Mandor 100,000.00 Rp
1.6,30 1.0000 m2 Plesteran Beton 1 Pc : 3 Ps Tebal 15 mm
1.6.30.1 Bahan
0.0210 m3 Pasir Pasang 293,300.00 Rp
1.6.30.2 Tenaga
0.2600 OH Pekerja 70,000.00 Rp
0.0130 OH Mandor 100,000.00 Rp
1.6,31 1.0000 m2 Plesteran Skoning 1 Pc : 2Ps
1.6.31.1 Bahan
0.0020 m3 Pasir Pasang 293,300.00 Rp
1.6.31.2 Tenaga
0.0570 OH Pekerja 70,000.00 Rp
1 2 1 2 3 4 5
0.0020 OH Mandor 100,000.00 Rp
1.6,32 1.0000 m2 Plesteran Granito 1 Pc warna : 2 Granito Tebal 10 mm
1.6.32.1 Bahan
0.1440 Kg P.C warna 22,500.00 Rp
15.0000 m3 Batu granito
1.6.32.2 Tenaga
0.0500 OH Pekerja 70,000.00 Rp
0.0050 OH Mandor 100,000.00 Rp
1.6,33 1.0000 m2 Plesteran Teraso 1 Pc : 2 bt..teraso tebal 10 mm
1.6.33.1 Bahan
0.4400 Kg P.C warna 22,500.00 Rp
11.5000 m3 Batu teraso - Rp
1.6.33.2 Tenaga
0.4500 OH Pekerja 70,000.00 Rp
0.0250 OH Mandor 100,000.00 Rp
1.6.34 1.0000 m2 Plesteran Ciprat 1 Pc : 2 Ps
16.34.1 Bahan
0.3000 m3 Pasir Pasang 293,300.00 Rp
1.6.34.2 Tenaga
0.2500 OH Pekerja 70,000.00 Rp
0.0150 OH Mandor 100,000.00 Rp
1.6.35 1.0000 m2 Plesteran Siar Adukan 1 Pc : 2 Ps
1.6.35.1 Bahan
0.0085 m3 Pasir Pasang 293,300.00 Rp
1.6.35.2 Tenaga
0.1500 OH Pekerja 70,000.00 Rp
0.0080 OH Mandor 100,000.00 Rp
1.6.36 1.0000 m2 Plesteran Waterfroof bataco 3 lapis
1.6.36.1 Bahan
2.9000 Kg Bataco
0.0060 m3 Pasir Pasang 293,300.00 Rp
1.6.36.2 Tenaga
0.3000 OH Pekerja 70,000.00 Rp
0.0150 OH Mandor 100,000.00 Rp
1.0000 m2 Acian
Bahan
Tenaga
0.1500 OH Pekerja 70,000.00 Rp
1 2 1 2 3 4 5
0.0080 OH Mandor 100,000.00 Rp
VI 03-3434-2002 ANALISA BIAYA KONSTRUKSI PAKERJAAN KAYU
Pasang Kosen Pintu & Jendela Kayu Jati
1.6,1 1.0000 m3 Bahan
1.6.1.1 1.1000 m3 Kayu Jati , Balok 45,000,000.00 Rp
Tenaga
1.6.1.2 6.0000 OH Pekerja 70,000.00 Rp
0.3000 OH Mandor 100,000.00 Rp
Pasang Kosen Pintu & Jendela Kayu Jati
1.6,2 1.0000 m3 Bahan
1.6.2.1 1.2000 m3 Kayu kamper, Balok 45,000,000.00 Rp
Tenaga
1.6.2.2 6.0000 OH Pekerja 70,000.00 Rp
0.3000 OH Mandor 100,000.00 Rp
1.6,5 1.0000 m2 Pasang Pintu Klamp Kayu Kamper
Bahan
1.6.5.1 0.0360 m3 Kayu Kamfer, papan 9,000,000.00 Rp
0.0500 Kg Paku Biasa 2" - 5 " 22,500.00 Rp
Tenaga
1.6.5.2 0.3500 OH Pekerja 70,000.00 Rp
0.0180 OH Mandor 100,000.00 Rp
1.6,6 1.0000 m2 Pasang Kosen Pintu klam Kayu jati
Bahan
1.6.6.1 1.2000 m3 Kayu jati , papan 45,000,000.00 Rp
Tenaga
1.6.6.2 0.3500 OH Pekerja 70,000.00 Rp
0.0180 OH Mandor 100,000.00 Rp
1.6,7 1.0000 m2 Pasang Pintu panel Kayu jati
Bahan
1.6.7.1 0.0400 m3 Kayu jati papan 45,000,000.00 Rp
Tenaga
1.6.7.2 1.0000 OH Pekerja 70,000.00 Rp
0.0500 OH Mandor 100,000.00 Rp
1.6,8 1.0000 m2 Pasang Pintu Panel Kayu Kamper
Bahan
1.6.8.2 Tenaga
1.0000 OH Pekerja 70,000.00 Rp
0.0500 OH Mandor 100,000.00 Rp
1.6,9 1.0000 m2 Pasang Pintu dan jendela kaca Kayu jati
Bahan
1 2 1 2 3 4 5
1.6.9.1 0.0350 m3 Kayu jati, papan 45,000,000.00 Rp
1.6.9.2 Tenaga
0.8000 OH Pekerja 70,000.00 Rp
0.0400 OH Mandor 100,000.00 Rp
1.6.10. 1.0000 m2 Pasang Pintu & Jendela Kaca Kayu Kamfer
Bahan
Tenaga
1.6.10.2 0.8000 OH Pekerja 70,000.00 Rp
0.0400 OH Mandor 100,000.00 Rp
1.6.11 1.0000 m2 Pasang Pintu & Jendela Kaca Kayu Kamfer
Bahan
Tenaga
1.6.11.2 0.8000 OH Pekerja 70,000.00 Rp
0.0400 OH Mandor 100,000.00 Rp
1.6,12 1.0000 m2 Pasang Pintu & Jendela Jalusi Kayu Jati
Bahan
1.6.12.1 0.0640 m3 Kayu Jati, papan 45,000,000.00 Rp
Tenaga
1.6.12.2 1.0000 OH Pekerja 70,000.00 Rp
0.3000 OH Mandor 100,000.00 Rp
1.6,13 1.0000 m2 Pasang Pintu & Jendela Jalusi Kayu kamper
Bahan
1.6.13.1 0.0640 m3 Kayu kamper, papan 9,000,000.00 Rp
Tenaga
1.6.13.2 1.0000 OH Pekerja 70,000.00 Rp
0.5000 OH Mandor 100,000.00 Rp
1.6,14 1.0000 m2 Pasang Pintu plywood rangkap & Jendela Jalusi Kayu Jati
Bahan
1.6.14.1 0.0196 m3 Kayu Jati, papan 9,000,000.00 Rp
0.0300 Kg Paku biasa 22,500.00 Rp
0.3000 Lt Lem kayu 12,600.00 Rp
1.0000 Lbr plywood 105,000.00 Rp
Tenaga
1.6.14.2 1.0000 OH Pekerja 70,000.00 Rp
0.3000 OH Mandor 100,000.00 Rp
1.6,15 1.0000 m2 Pasang Pintu Plywood Rangkap rangka Kayu Kamfer
1.6.15.1 Bahan
0.0196 m3 Kayu Kamfer, papan 9,000,000.00 Rp
0.0300 Kg Paku Biasa 1/2" - 1" 22,500.00 Rp
0.3000 Ltr Lem Kayu 12,600.00 Rp
1 2 1 2 3 4 5
1.0000 Lbr Plywood 4" x 3" x 4 mm 105,000.00 Rp
1.6.15.2 Tenaga
0.6000 OH Pekerja 70,000.00 Rp
0.0300 OH Mandor 100,000.00 Rp
1.6,16 1.0000 m2 Pasang Jalusi mati Kosen Kayu Jati
1.6,16.1 Bahan
0.0600 m3 Kayu Jati, papan 45,000,000.00 Rp
0.1500 Kg Paku Biasa 1/2" - 1" 22,500.00 Rp
1.6,16.2 Tenaga
0.5000 OH Pekerja 70,000.00 Rp
0.0250 OH Mandor 100,000.00 Rp
1.6.17 1.0000 m2 Pasang Jalusi mati Kosen Kayu Kamfer
1.6.17.1 Bahan
0.1500 Kg Paku Biasa 1/2" - 1" 22,500.00 Rp
1.6.17.2 Tenaga
0.5000 OH Pekerja 70,000.00 Rp
0.0250 OH Mandor 100,000.00 Rp
1.6,18 1.0000 m2 Pasang pintu plywood rangkap, rangka kayu kamper
1.6,18.1 Bahan
0.0196 m3 Kayu kamper, papan 9,000,000.00 Rp
0.0300 Kg Paku Biasa 1/2" - 1" 22,500.00 Rp
0.3000 Lt lem kayu 12,600.00 Rp
1.0000 Lbr plywood 4 x 3 x 4 mm 105,000.00 Rp
1.6,18.2 Tenaga
0.5000 OH Pekerja 70,000.00 Rp
0.0250 OH Mandor 100,000.00 Rp
1.6,19 1.0000 m2 Pasang Pintu Teakwood Rangkap Rangka Kayu jati
1.6.19.1 Bahan
0.3000 Kg Paku Biasa 1/2" - 1" 22,500.00 Rp
0.3000 Ltr Lem Kayu 12,600.00 Rp
1.0000 Lbr Teakwood 4" x 8" x 4 mm 105,000.00 Rp
1.6.19.2 Tenaga
0.6000 OH Pekerja 70,000.00 Rp
0.0300 OH Mandor 100,000.00 Rp
1.6.20 1.0000 m2 Pasang Pintu Teakwood Rangkap Rangka Kayu Kamfer
1.6.20.1 Bahan
0.3000 Kg Paku Biasa 1/2" - 1" 22,500.00 Rp
0.3000 Ltr Lem Kayu 12,600.00 Rp
1.6.20.2 Tenaga
0.6000 OH Pekerja 70,000.00 Rp
1 2 1 2 3 4 5
0.0300 OH Mandor 100,000.00 Rp
1.6.21 1.0000 m2 Pasang Pintu Teakwood Rangkap Rangka Kayu Kamfer
1.6.21.1 Bahan
0.3000 Kg Paku Biasa 1/2" - 1" 22,500.00 Rp
0.8000 Ltr Lem Kayu 12,600.00 Rp
0.5000 Lbr Formika 195,000.00 Rp
1.6.21.2 Tenaga
8.0000 OH Pekerja 70,000.00 Rp
0.0400 OH Mandor 100,000.00 Rp
1.6,22 1.0000 m2 Pasang Pintu Plywood & Formika Rangka Kayu Kamfer
1.6.22.1 Bahan
0.3000 Kg Paku Biasa 1/2" - 1" 22,500.00 Rp
0.8000 Ltr Lem Kayu 12,600.00 Rp
0.5000 Lbr Formika 4" x 3" (uk pintu) 195,000.00 Rp
16.22.2 Tenaga
0.8000 OH Pekerja 70,000.00 Rp
0.0400 OH Mandor 100,000.00 Rp
1.6.23 1.0000 m2 Pasang Pintu Teakwood & formika Rangka Kayu jati
1.6.23.1 Bahan
0.0196 m3 Kayu jati, papan 45,000,000.00 Rp
0.3000 Kg Paku Biasa 1/2" - 1" 22,500.00 Rp
0.8000 Ltr Lem Kayu 12,600.00 Rp
0.5000 Lbr Formika 4 x 8 195,000.00 Rp
1.6.23.2 Tenaga
8.0000 OH Pekerja 70,000.00 Rp
0.0400 OH Mandor 100,000.00 Rp
1.6,24 1.0000 m2 Pasang Pintu Plywood & Formika Rangka Kayu Kamfer
1.6.24.1 Bahan
0.3000 Kg Paku Biasa 1/2" - 1" 22,500.00 Rp
0.8000 Ltr Lem Kayu 12,600.00 Rp
0.5000 Lbr Tteakwood 4 x 8 x 4 mm 105,000.00 Rp
0.5000 Ltr Vernis 45,000.00 Rp
0.5000 Lbr Formika 4 x 8 195,000.00 Rp
1.6.24.2 Tenaga
0.8000 OH Pekerja 70,000.00 Rp
0.0400 OH Mandor 100,000.00 Rp
1.6,25 1.0000 m2 Pasang Pintu Formika Double, Rangka Kayu Jati
1.6.25.1 Bahan
0.3000 Kg Paku Biasa 1/2" - 1" 22,500.00 Rp
1.2000 Ltr Lem Kayu 12,600.00 Rp
1.0000 Lbr Formika 4" x 8 195,000.00 Rp
1 2 1 2 3 4 5
1.6.25.2 Tenaga
1.0000 OH Pekerja 70,000.00 Rp
0.0500 OH Mandor 100,000.00 Rp
1.6,26 1.0000 m2 Pasang Pintu Formika doble rangka Kayu Kamfer
1.6.26.1 Bahan
0.3000 Kg Paku Biasa 1/2" - 1" 22,500.00 Rp
0.8000 Ltr Lem Kayu 12,600.00 Rp
0.5000 Lbr Flywood 4 x 8 x 4 mm 105,000.00 Rp
0.5000 Lbr Formika 4 x 8 195,000.00 Rp
1.6.26.2 Tenaga
0.8000 OH Pekerja 70,000.00 Rp
0.0400 OH Mandor 100,000.00 Rp
1.6,27 1.0000 m2 Pasang konstroksi kuda - kuda Kayu Jati
1.6.27.1 Bahan
1.1000 m3 Kayu Jati, balok 45,000,000.00 Rp
15.0000 Kg Besi strip 18,200.00 Rp
0.8000 Ltr Paku biasa 2" - 5" 22,500.00 Rp
1.6.27.2 Tenaga
4.0000 OH Pekerja 70,000.00 Rp
0.2000 OH Mandor 100,000.00 Rp
1.6,28 1.0000 m3 Pasang Konstruksi Kuda-kuda Kayu Kamfer
1.6.28.1 Bahan
1.1000 m3 Kayu Kamfer, balok 9,000,000.00 Rp
15.0000 Kg Besi Strip 10,635.00 Rp
0.8000 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.6.28.2 Tenaga
4.0000 OH Pekerja 70,000.00 Rp
2.0000 OH Mandor 100,000.00 Rp
1.6,29 1.0000 m2 Pasang konstroksi kuda - kuda Kayu kamper
1.6.291 Bahan
1.1000 m3 Kayu kamper, balok 9,000,000.00 Rp
15.0000 Kg Besi strip 10,635.00 Rp
0.8000 Ltr Paku biasa 2" - 5" 22,500.00 Rp
1.6.29.2 Tenaga
4.0000 OH Pekerja 70,000.00 Rp
0.2000 OH Mandor 100,000.00 Rp
1.6,30 1.0000 m3 Pasang Konstruksi Kuda-kuda Kayu Kruing
1.6.30.1 Bahan
1.1000 m3 Kayu kruing, balok 6,000,000.00 Rp
15.0000 Kg Besi Strip 10,635.00 Rp
0.8000 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.6.30.2 Tenaga
4.0000 OH Pekerja 70,000.00 Rp
0.2000 OH Mandor 100,000.00 Rp
1 2 1 2 3 4 5
1.6,31 1.0000 m2 Pasang kaso + reng genteng kodok kayu kamper
1.6.31.1 Bahan
0.1500 Kg Paku biasa 2 " - 5" 22,500.00 Rp
1.6.31.2 Tenaga
0.1000 OH Pekerja 70,000.00 Rp
0.0050 OH Mandor 100,000.00 Rp
1.6,32 1.0000 m3 Pasang kaso + reng genteng kodok kayu kamper
1.6.32.1 Bahan
0.1500 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.6.32.2 Tenaga
0.1000 OH Pekerja 70,000.00 Rp
0.0050 OH Mandor 100,000.00 Rp
1.6,33 1.0000 m2 Pasang Kaso & Reng Genteng Monier Kayu Jati
1,6.33.1 Bahan
0.1500 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.6.33.2 Tenaga
0.1000 OH Pekerja 70,000.00 Rp
0.0050 OH Mandor 100,000.00 Rp
1.6,34 1.0000 m3 Pasang kaso + reng genteng monior kayu kamper
1.6.34.1 Bahan
0.1500 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.6.34.2 Tenaga
0.1000 OH Pekerja 70,000.00 Rp
0.0050 OH Mandor 100,000.00 Rp
1.6,35 1.0000 m2 Pasang Kaso & Reng Genteng beton Kayu Jati
1,6.35.1 Bahan
0.1500 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.6.35.2 Tenaga
0.1000 OH Pekerja 70,000.00 Rp
0.0050 OH Mandor 100,000.00 Rp
1.6,36 1.0000 m2 Pasang Kaso & Reng Atap Sirap Kayu Kamfer
1.6.36.1 Bahan
0.2000 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.6.36.2 Tenaga
0.1200 OH Pekerja 70,000.00 Rp
0.0060 OH Mandor 100,000.00 Rp
1 2 1 2 3 4 5
1.6,38 1.0000 m2 Pasang rangka langit- langit ( 1,00 X 1,00 ) m Kayu jati
1.6.38.1 Bahan
0.0120 m3 Kayu jati, balok 45,000,000.00 Rp
0.1000 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.6.38.2 Tenaga
0.1500 OH Pekerja 70,000.00 Rp
0.0060 OH Mandor 100,000.00 Rp
1.6,39 1.0000 m2 Pasang Rangka Langit - langit (1,00x1,00) m, kayu Kamfer
1.6.39.1 Bahan
0.1000 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.6.39.2 Tenaga
0.1500 OH Pekerja 70,000.00 Rp
0.0750 OH Mandor 100,000.00 Rp
1.6,40 1.0000 m2 Pasang rangka langit- langit ( 1,00 X 1,00 ) m Kayu kamper
1.6.40.1 Bahan
0.0120 m3 Kayu kamper balok 9,000,000.00 Rp
0.1000 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.6.40.2 Tenaga
0.1500 OH Pekerja 70,000.00 Rp
0.0750 OH Mandor 100,000.00 Rp
1.6,41 1.0000 m2 Pasang Rangka Langit - langit ( 30x60 ) cm, kayu jati
1.6.41.1 Bahan
0.0230 m3 Kayu jati, balok 45,000,000.00 Rp
0.1500 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.6.41.2 Tenaga
0.2000 OH Pekerja 70,000.00 Rp
0.0100 OH Mandor 100,000.00 Rp
1.6,42 1.0000 m2 Pasang rangka langit- langit ( 30 X 60 ) m Kayu kamper
1.6.42.1 Bahan
0.1500 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.6.42.2 Tenaga
0.2000 OH Pekerja 70,000.00 Rp
0.0100 OH Mandor 100,000.00 Rp
1.6,43 1.0000 m2 Pasang Rangka Langit - langit ( 30x60 ) cm, kayu kamper
1.6.43.1 Bahan
0.1500 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.6.43.2 Tenaga
0.2000 OH Pekerja 70,000.00 Rp
0.0100 OH Mandor 100,000.00 Rp
1.6,44 1.0000 m2 Pasang rangka langit- langit ( 30 X 30 ) m Kayu kamper
1 2 1 2 3 4 5
1.6.44.1 Bahan
0.2000 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.6.44.2 Tenaga
0.2500 OH Pekerja 70,000.00 Rp
0.0125 OH Mandor 100,000.00 Rp
1.6,45 1.0000 m2 Pasang Rangka Langit-langit (30x30) cm, kayu Kamfer
1.6.45.1 Bahan
0.2000 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.6.45.2 Tenaga
0.2500 OH Pekerja 70,000.00 Rp
0.0125 OH Mandor 100,000.00 Rp
1.6,46 1.0000 m2 Pasang Rangka Langit-langit (30x30) cm, kayu Kamfer
1.6.46.1 Bahan
0.2000 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.6.46.2 Tenaga
0.2500 OH Pekerja 70,000.00 Rp
0.0125 OH Mandor 100,000.00 Rp
1.0000 m2 Pasang rangka langit - langit metal furing
Bahan
4.000 Rangka metal furing 17,500.00 Rp
1.000 Alat bantu (bor, rivet dll) 5,000.00 Rp
Tenaga
0.050 OH Pekerja 70,000.00 Rp
0.150 OH Tukang/gypsum 80,000.00 Rp
0.150 OH Kepala Tukang gypsum 90,000.00 Rp
0.010 OH Mandor 100,000.00 Rp
1.0000 m2 Penutup plafond gpsum 9 mm
Bahan
0.400 Gypsum 9 mm 65,000.00 Rp
0.100 Paku Skrup 45,000.00 Rp
0.500 Gypsum bubuk 5,000.00 Rp
Tenaga
0.050 OH Pekerja 70,000.00 Rp
0.010 OH Mandor 100,000.00 Rp
1.0000 m2 Penutup plafond gypsum water resistant 9 mm
Bahan
0.400 Gypsum 9 mm 135,000.00 Rp
0.100 Paku Skrup 45,000.00 Rp
0.500 Gypsum bubuk 5,000.00 Rp
Tenaga
0.050 OH Pekerja 70,000.00 Rp
0.010 OH Mandor 100,000.00 Rp
1 2 1 2 3 4 5
1.6,47 1.0000 m' Pasang Listplank Uk. ( 3x20 )cm Kayu Jati
1.6.47.1 Bahan
0.0500 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.6.47.2 Tenaga
0.1000 OH Pekerja 70,000.00 Rp
0.0050 OH Mandor 100,000.00 Rp
1.6,48 1.0000 m2 Pasang lisplang ukuran (3x30) cm, kayu Kamfer
1.6,48.1 Bahan
0.0500 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.6.48.2 Tenaga
0.1000 OH Pekerja 70,000.00 Rp
0.0050 OH Mandor 100,000.00 Rp
1.6,49 1.0000 m' Pasang Listplank Uk. ( 3x20 )cm Kayu Jati
1.6.49.1 Bahan
0.0500 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.6.49.2 Tenaga
0.1100 OH Pekerja 70,000.00 Rp
0.0050 OH Mandor 100,000.00 Rp
1.6.50 1.0000 m' Pasang Listplank Uk. (3x30)cm Kayu Kamfer
1.6.50.1 Bahan
0.0500 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.6.50.2 Tenaga
0.1100 OH Pekerja 70,000.00 Rp
0.0050 OH Mandor 100,000.00 Rp
1.6,51 1.0000 m' Pasang Lisplang Uk. 2x(3x20)cm Kayu Kamfer
1.6.51.1 Bahan
0.0600 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.6.51.2 Tenaga
0.1500 OH Pekerja 70,000.00 Rp
0.0750 OH Mandor 100,000.00 Rp
1.6.52 1.0000 m' Pasang Listplank Uk.2 ( 2x20 ) cm Kayu Kamfer
1.6.521 Bahan
0.0600 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.6.52.2 Tenaga
0.1000 OH Pekerja 70,000.00 Rp
0.0500 OH Mandor 100,000.00 Rp
1.6,53 1.0000 m' Pasang Lisplang Uk. 2x(3x20)cm Kayu Kamfer
1 2 1 2 3 4 5
1.6.53.1 Bahan
0.0600 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.6.53.2 Tenaga
0.1000 OH Pekerja 70,000.00 Rp
0.0500 OH Mandor 100,000.00 Rp
1.6.54 1.0000 m2 Pasang Rangka Dinding Pemisah Kayu Kamfer
1.6.54.1 Bahan
0.1000 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.6.54.2 Tenaga
0.1500 OH Pekerja 70,000.00 Rp
0.0750 OH Mandor 100,000.00 Rp
1.6.55 1.0000 m2 Pasang Rangka Dinding Pemisah Kayu Kamfer
1.6.55.1 Bahan
0.1000 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.6.55.2 Tenaga
0.1500 OH Pekerja 70,000.00 Rp
0.0750 OH Mandor 100,000.00 Rp
1.6.56 1.0000 m2 Pas. Dinding Pemisah Teakwood Rangkap Rangka Kayu kamfer
1.6.56.1 Bahan
0.0070 m3 Kayu kamfer, papan 9,000,000.00 Rp
0.1000 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.6.56.2 Tenaga
0.1500 OH Pekerja 70,000.00 Rp
0.0750 OH Mandor 100,000.00 Rp
1.6,58 1.0000 m2 Pasang Dinding Lambriziring dari Papan jati
1.6.58.1 Bahan
0.1000 Kg Paku Biasa 2" - 5" 22,500.00 Rp
0.1500 Kg Paku Sekrup 3,5" 3,000.00 Rp
1.6.58.2 Tenaga
0.6000 OH Pekerja 70,000.00 Rp
0.0300 OH Mandor 100,000.00 Rp
1,6,59 1.0000 m2 Pasang Plywood tebal 4mm unt Dinding
1.6.59.1 Bahan
0.4000 Lbr Plywood 4'x8"x 4mm
0.5000 Kg Paku Biasa 1/2" - 1" 22,500.00 Rp
1.6.59.2 Tenaga
0.0250 OH Pekerja 70,000.00 Rp
1 2 1 2 3 4 5
0.0013 OH Mandor 100,000.00 Rp
VII 03-3435-2002 ANALISA BIAYA KONSTRUKSI PEKERJAAN BETON
1.6,1 1.0000 m3 Membuat Beton Tumbuk 1Pc : 3Ps : 5Kr
1.6.1.1 Bahan
0.5200 m3 Pasir Beton 440,000.00 Rp
0.8700 m3 Koral Beton 296,000.00 Rp
1.6.1.2 Tenaga
1.6500 OH Pekerja 70,000.00 Rp
0.0800 OH Mandor 100,000.00 Rp
1.6.2 1.0000 m3 Membuat Beton Tumbuk 1 Pc : 3 Ps : 6 Kr
1.6.2.1 Bahan
0.5200 m3 Pasir Beton 440,000.00 Rp
0.8700 m3 Koral Beton 296,000.00 Rp
1.6.2.2 Tenaga
1.6500 OH Pekerja 70,000.00 Rp
0.0800 OH Mandor 100,000.00 Rp
1.6.3 1.0000 m3 Membuat Beton Tumbuk 1 Pc : 4 Ps : 6 Kr
1.6.3.1 Bahan
0.5700 m3 Pasir Beton 440,000.00 Rp
0.8700 m3 Koral Beton 296,000.00 Rp
1.63.2 Tenaga
1.6500 OH Pekerja 70,000.00 Rp
0.0800 OH Mandor 100,000.00 Rp
1..6,4 1.0000 m2 Membuat Lantai Kerja Beton Tumbuk 1Pc : 3Ps : 5Kr, tebal 5cm
1..6.4.1 Bahan
0.0260 m3 Pasir Beton 440,000.00 Rp
0.0440 m3 Koral Beton 296,000.00 Rp
1.6..4.2 Tenaga
1.1500 OH Pekerja 70,000.00 Rp
0.0060 OH Mandor 100,000.00 Rp
1.6,5 1.0000 m3 Membuat Beton tumbuk 1Pc : 2Ps : 3Kr
1.6.5.1 Bahan
0.5200 m3 Pasir Beton 440,000.00 Rp
0.7800 m3 Koral Beton 296,000.00 Rp
1.6.5.2 Tenaga
1.6500 OH Pekerja 70,000.00 Rp
0.0800 OH Mandor 100,000.00 Rp
1.6.6 1.0000 m3 Membuat Beton bertulang 1 Pc : 2 Ps : 4 Kr.
1..6.6.1 Bahan
1 2 1 2 3 4 5
0.4500 m3 Pasir Beton 440,000.00 Rp
0.9000 m3 Koral Beton 296,000.00 Rp
1.6..6.2 Tenaga
1.6500 OH Pekerja 70,000.00 Rp
0.0800 OH Mandor 100,000.00 Rp
1.6.7 1.0000 m3 Membuat Beton tumbuk 1Pc : 2Ps : 3Kr
1.6.7.1 Bahan
0.5600 m3 Pasir Beton 440,000.00 Rp
0.7000 m3 Koral Beton 296,000.00 Rp
1.6.7.2 Tenaga
1.6500 OH Pekerja 70,000.00 Rp
0.0800 OH Mandor 100,000.00 Rp
1.6.8 1.0000 m3 Membuat Beton bertulang 1Pc : 1,5 Ps : 3 Kr
1.6.8.1 Bahan
0.4200 m3 Pasir Beton 440,000.00 Rp
0.5400 m3 Koral Beton 296,000.00 Rp
1.6.8.2 Tenaga
1.6500 OH Pekerja 70,000.00 Rp
0.0800 OH Mandor 100,000.00 Rp
1.6.9 1.0000 m3 Membuat Beton bertulang 1 Pc : 1,5 Ps : 2,5 Kr.
1..6.9.1 Bahan
0.4700 m3 Pasir Beton 440,000.00 Rp
0.7800 m3 Koral Beton 296,000.00 Rp
1.6..9.2 Tenaga
1.6500 OH Pekerja 70,000.00 Rp
0.0800 OH Mandor 100,000.00 Rp
1.6.10 1.0000 m3 Membuat Beton tumbuk 1 Pc : 1 Ps : 2.Kr
1.6.10.1 Bahan
0.3700 m3 Pasir Beton 440,000.00 Rp
0.7400 m3 Koral Beton 296,000.00 Rp
1.6.10.2 Tenaga
1.6500 OH Pekerja 70,000.00 Rp
0.0800 OH Mandor 100,000.00 Rp
1.6.11 1.0000 m3 Membuat Tiang pancang prestressed beton
1..6.11.1 Bahan
0.5000 m3 Pasir Beton 440,000.00 Rp
0.8000 m3 Koral Beton 296,000.00 Rp
2.4600 Gln Rapidrant - Rp
1.6..11.2 Tenaga
1.6500 OH Pekerja 70,000.00 Rp
1 2 1 2 3 4 5
0.0800 OH Mandor 100,000.00 Rp
1.6.12 1.0000 m3 Membuat Beton puzzolith -100 XR
1.6.12.1 Bahan
0.5400 m3 Pasir Beton 440,000.00 Rp
0.8100 m3 Koral Beton 296,000.00 Rp
1.0000 Ltr Puzzdith - 100 X - Rp
1.6.12.2 Tenaga
1.6500 OH Pekerja 70,000.00 Rp
0.0800 OH Mandor 100,000.00 Rp
1.6.13 1.0000 m3 Membuat Beton bertulang 1 Pc : 2 Ps : 3 spit
1.6.13.1 Bahan
0.5400 m3 Pasir Beton 440,000.00 Rp
0.8100 m3 Batu spith 296,000.00 Rp
1.6.13.2 Tenaga
2.0000 OH Pekerja 70,000.00 Rp
1.0000 OH Mandor 100,000.00 Rp
1.6.14 1.0000 m3 Membuat beton bertulang 1 Pc : 2 Ps : 4 spith
1..6.14.1 Bahan
0.4700 m3 Pasir Beton 440,000.00 Rp
0.9300 m3 Koral Beton 296,000.00 Rp
1.6..14.2 Tenaga
2.0000 OH Pekerja 70,000.00 Rp
1.0000 OH Mandor 100,000.00 Rp
1.6.15 1.0000 m3 Membuat Beton bertulang 1 Pc : 1,5 Ps : 3 split
1.6.15.1 Bahan
0.4400 m3 Pasir Beton 440,000.00 Rp
0.8800 m3 Koral Beton 296,000.00 Rp
1.6.15.2 Tenaga
2.0000 OH Pekerja 70,000.00 Rp
1.0000 OH Mandor 100,000.00 Rp
1.6.16 1.0000 m3 Membuat Beton bertulang 1 Pc : 1,5 Ps : 2,5 spit
1.6.16.1 Bahan
0.4800 m3 Pasir Beton 440,000.00 Rp
0.8000 m3 Batu spith 296,000.00 Rp
1.6.16.2 Tenaga
2.0000 OH Pekerja 70,000.00 Rp
1.0000 OH Mandor 100,000.00 Rp
1.6.17 1.0000 m3 Membuat beton bertulang 1 Pc : 1 Ps : 1 krikil
1..6.17.1 Bahan
1 2 1 2 3 4 5
0.5200 m3 Pasir Beton 440,000.00 Rp
0.5200 m3 Koral Beton 296,000.00 Rp
1.6..17.2 Tenaga
2.0000 OH Pekerja 70,000.00 Rp
1.0000 OH Mandor 100,000.00 Rp
1.6.18 1.0000 m3 Membuat Beton kedap air
1.6.181 Bahan
0.4800 m3 Pasir Beton 440,000.00 Rp
0.8000 m3 Koral Beton 296,000.00 Rp
1.6.18.2 Tenaga
2.0000 OH Pekerja 70,000.00 Rp
1.0000 OH Mandor 100,000.00 Rp
1.6.18 1.0000 m3 Membuat Beton k250
1.6.181 Bahan
0.4800 m3 Pasir Beton 440,000.00 Rp
0.8000 m3 Koral Beton 296,000.00 Rp
1.6.18.2 Tenaga
2.0000 OH Pekerja 70,000.00 Rp
1.0000 OH Mandor 100,000.00 Rp
1.6.19 1.0000 m3 Memasang PVC Waterstop lebar 150 mm
1.6.19.1 Bahan
1.0500 M1 Waterstop lebar 150 mm 15,000.00 Rp
1.6.19.2 Tenaga
0.0500 OH Pekerja 70,000.00 Rp
0.0020 OH Mandor 100,000.00 Rp
1.6.201 Bahan
1.0500 m3 Waterstop lebar 200 mm 20,000.00 Rp
1.6.20.2 Tenaga
0.0500 OH Pekerja 70,000.00 Rp
0.0020 OH Mandor 100,000.00 Rp
1.6.21.1 Bahan
1.6.21.2 Tenaga
0.5500 OH Pekerja 70,000.00 Rp
0.0030 OH Mandor 100,000.00 Rp
1.6.22.1 Bahan
1.6.22.2 Tenaga
1 2 1 2 3 4 5
0.5500 OH Pekerja 70,000.00 Rp
0.0030 OH Mandor 100,000.00 Rp
1.6.23.1 Bahan
1.6.23.2 Tenaga
0.5500 OH Pekerja 70,000.00 Rp
0.0030 OH Mandor 100,000.00 Rp
1.6.24.1 Bahan
1.6.24.2 Tenaga
0.5500 OH Pekerja 70,000.00 Rp
0.0030 OH Mandor 100,000.00 Rp
1.6,25 1.0000 Kg Pembesian dg besi polos atau besi ulir
1.6.25.1 Bahan
1.0500 Kg Besi Beton (polos/ulir) 11,000.00 Rp
1.6.25.2 Tenaga
0.0070 OH Pekerja 70,000.00 Rp
0.0070 OH Tukang Besi 80,000.00 Rp
0.0003 OH Mandor 100,000.00 Rp
1.6.26. 1.0000 Kabel Presstresed Polos/strand
1.6.26.1 Kg Bahan
1.0500 Kg Besi presstred polos 27,500.00 Rp
1.6.26.2 Tenaga
0.0050 OH Pekerja 70,000.00 Rp
0.0003 OH Mandor 100,000.00 Rp
1.6,27 1.0000 Kg Jaring Kawat baja
1.6.27.1 Bahan
1.0200 Kg Besi Jaring Kawat Baja
1.6.27.2 Tenaga
0.0250 OH Pekerja 70,000.00 Rp
0.0015 OH Mandor 100,000.00 Rp
1.6,28 1.0000 m2 Pasang Bekisting untuk Pondasi
1.6.28.1 Bahan
0.0400 m3 Kayu besi 3,850,000.00 Rp
0.3000 Kg Paku Biasa 2" - 5" 22,500.00 Rp
0.1000 Ltr Minyak Bekisting 25,000.00 Rp
1.6.28.2 Tenaga
0.3000 OH Pekerja 70,000.00 Rp
0.0050 OH Mandor 100,000.00 Rp
1 2 1 2 3 4 5
16.29 1.0000 m2 Pasang Bekisting untuk Sloof
6.29.1 Bahan
0.0450 m3 Kayu besi 3,850,000.00 Rp
0.3000 Kg Paku Biasa 2" - 5" 22,500.00 Rp
16.29.2 Tenaga
0.3000 OH Pekerja 70,000.00 Rp
0.0050 OH Mandor 100,000.00 Rp
1.6.30 1.0000 m2 Pasang Bekisting untuk Kolom
1.6.30.1 Bahan
0.0400 m3 Kayu besi 3,850,000.00 Rp
0.4000 Kg Paku Biasa 2" - 5" 22,500.00 Rp
0.0150 m3 Balok Kayu besi 3,850,000.00 Rp
0.3500 Lbr Multi plex tebal 9 mm 120,000.00 Rp
2.0000 Btg Dolken diameter 8 - 10 cm / 4 m 45,000.00 Rp
1.6.30.2 Tenaga
0.3000 OH Pekerja 70,000.00 Rp
0.0060 OH Mandor 100,000.00 Rp
1.6,31 1.0000 m2 Pasang Bekisting untuk Balok
1.6.31.1 Bahan
0.0400 m3 Kayu besi 3,850,000.00 Rp
0.4000 Kg Paku Biasa 2" - 5" 22,500.00 Rp
0.0180 m3 Balok Kayu kamper 3,850,000.00 Rp
1.6.31.2 Tenaga
0.3000 OH Pekerja 70,000.00 Rp
0.0060 OH Mandor 100,000.00 Rp
1.6,32 1.0000 m2 Pasang Bekisting untuk Lantai
1.6.32.1 Bahan
0.0400 m3 Kayu besi 3,850,000.00 Rp
0.4000 Kg Paku Biasa 2" - 5" 22,500.00 Rp
0.0150 m3 Balok Kayu 3,850,000.00 Rp
1.6.32.2 Tenaga
0.3200 OH Pekerja 70,000.00 Rp
0.0060 OH Mandor 100,000.00 Rp
1.6,33 1.0000 m2 Pasang Bekisting untuk Dinding
1.6.33.1 Bahan
0.0300 m3 Kayu Terentang 970,000.00 Rp
0.4000 Kg Paku Biasa 2" - 5" 22,500.00 Rp
0.0200 m3 Balok Kayu 3,850,000.00 Rp
1 2 1 2 3 4 5
4.0000 Buah Formite/Penjaga jarak / Spacer (alat bantu) 5,000.00 Rp
1.6.33.2 Tenaga
0.3200 OH Pekerja 70,000.00 Rp
0.0060 OH Mandor 100,000.00 Rp
1.6,34 1.0000 m2 Pasang Bekisting untuk Tangga
1.6.34.1 Bahan
0.0300 m3 Kayu besi 3,850,000.00 Rp
0.4000 Kg Paku Biasa 2" - 5" 22,500.00 Rp
0.0150 m3 Balok Kayu 3,850,000.00 Rp
1.6.34.2 Tenaga
0.3200 OH Pekerja 70,000.00 Rp
0.0060 OH Mandor 100,000.00 Rp
1.6,35 1.0000 m3 Membuat Beton dengan Mutu K-225
1.6.35.1 Bahan
0.6500 m3 Pasir Beton 440,000.00 Rp
0.6500 m3 Koral Beton 296,000.00 Rp
1.6.35.2 Tenaga
6.0000 OH Pekerja 70,000.00 Rp
0.3000 OH Mandor 100,000.00 Rp
1.6,36 1.0000 m3 Membuat Beton dengan Mutu K-275
1.6.36.1 Bahan
0.4000 m3 Pasir Beton 440,000.00 Rp
0.8200 m3 Koral Beton 296,000.00 Rp
1.6.36.2 Tenaga
6.0000 OH Pekerja 70,000.00 Rp
0.3000 OH Mandor 100,000.00 Rp
1.6,37 1.0000 m2 Pasang jembatan cor
1.6.37.1 Bahan
0.0264 m3 Kayu besi 3,850,000.00 Rp
0.6000 kg Paku Biasa 2" - 5" 22,500.00 Rp
0.5000 m3 Dolken Kayu jati diameter 8 - 10 / 4 m 45,000.00 Rp
1.6.37.2 Tenaga
0.1500 OH Pekerja 70,000.00 Rp
0.0070 OH Mandor 100,000.00 Rp
1.6,38 1.0000 m3 Membuat Pondasi Beton Bertulang (150 kg Besi + Bekisting)
1.6.38.1 Bahan
0.2000 m3 Kayu besi 3,850,000.00 Rp
1.5000 Kg Paku Biasa 2" - 5" 22,500.00 Rp
150.0000 Kg Besi Beton Polos 10,350.00 Rp
1 2 1 2 3 4 5
0.5200 m3 Pasir Beton 440,000.00 Rp
0.7800 m3 Koral Beton 296,000.00 Rp
1.6.38.2 Tenaga
3.9000 OH Pekerja 70,000.00 Rp
0.1650 OH Mandor 100,000.00 Rp
1.6,39 1.0000 m3 Membuat Sloof Beton Bertulang (200 kg Besi + Bekisting)
1.6.39.1 Bahan
0.2700 m3 Kayu besi 3,850,000.00 Rp
2.0000 Kg Paku Biasa 2" - 5" 22,500.00 Rp
0.5200 m3 Pasir Beton 440,000.00 Rp
0.7800 m3 Koral Beton 296,000.00 Rp
1.6.39.2 Tenaga
4.8500 OH Pekerja 70,000.00 Rp
0.1700 OH Mandor 100,000.00 Rp
1.6.40 1.0000 m3 Membuat Kolom Beton Bertulang (300 kg Besi + Bekisting)
1.6.40.1 Bahan
0.4000 m3 Kayu besi 3,850,000.00 Rp
4.0000 Kg Paku Biasa 2" - 5" 22,500.00 Rp
0.5200 m3 Pasir Beton 440,000.00 Rp
0.7800 m3 Koral Beton 296,000.00 Rp
0.1500 m3 Kayu Balok 970,000.00 Rp
3.5000 Lbr Teaxwood 75,800.00 Rp
20.0000 Btg Dolken diameter 8 / 4rm 45,000.00 Rp
1.6.40.2 Tenaga
7.3000 OH Pekerja 70,000.00 Rp
0.2500 OH Mandor 100,000.00 Rp
1.6,41 1.0000 m3 Membuat Balok Beton Bertulang (200 kg Besi + Bekisting)
1.6.41.1 Bahan
0.3200 m3 Kayu besi 3,850,000.00 Rp
3.2000 Kg Paku Biasa 2" - 5" 22,500.00 Rp
0.5200 m3 Pasir Beton 440,000.00 Rp
0.7800 m3 Koral Beton 296,000.00 Rp
0.1400 m3 Kayu Balok 2,140,000.00 Rp
1 2 1 2 3 4 5
1.6.41.2 Tenaga
5.9600 OH Pekerja 70,000.00 Rp
0.2080 OH Mandor 100,000.00 Rp
1.6,42 1.0000 m3 Membuat Balok Beton Bertulang (150 kg Besi + Bekisting)
1.6.42.1 Bahan
0.3200 m3 Kayu besi 3,850,000.00 Rp
3.2000 Kg Paku Biasa 2" - 5" 22,500.00 Rp
0.5200 m3 Pasir Beton 440,000.00 Rp
0.7800 m3 Koral Beton 296,000.00 Rp
0.1200 m3 Kayu Balok 970,000.00 Rp
32.0000 Btg Dolken diameter 8 / 4 m 45,000.00 Rp
1.6.42.2 Tenaga
5.8000 OH Pekerja 70,000.00 Rp
0.1850 OH Mandor 100,000.00 Rp
1.6,43 1.0000 m3 Membuat Dinding Beton Bertulang (150 kg Besi + Bekisting)
1.6.43.1 Bahan
0.2400 m3 Kayu besi 3,850,000.00 Rp
3.2000 Kg Paku Biasa 2" - 5" 22,500.00 Rp
0.5200 m3 Pasir Beton 440,000.00 Rp
0.7800 m3 Koral Beton 296,000.00 Rp
0.1600 m3 Kayu Balok 970,000.00 Rp
1.6.43.2 Tenaga
5.6000 OH Pekerja 70,000.00 Rp
0.1930 OH Mandor 100,000.00 Rp
1.6,44 1.0000 m3 Membuat Tangga Beton Bertulang (200 kg Besi + Bekisting)
1.6.44.1 Bahan
0.2500 m3 Kayu besi 3,850,000.00 Rp
3.0000 Kg Paku Biasa 2" - 5" 22,500.00 Rp
0.5200 m3 Pasir Beton 440,000.00 Rp
0.7800 m3 Koral Beton 296,000.00 Rp
0.1050 m3 Kayu Balok 970,000.00 Rp
2.5000 Lbr Plywood 9 mm 75,800.00 Rp
1.6.44.2 Tenaga
1 2 1 2 3 4 5
5.6000 OH Pekerja 70,000.00 Rp
0.2020 OH Mandor 100,000.00 Rp
1.6,45 1.0000 m' Membuat Kolom Penguat Beton Bertulang (11 x 11) cm
1.6.45.1 Bahan
0.0020 m3 Kayu besi 760,000.00 Rp
0.0100 Kg Paku Biasa 2" - 5" 22,500.00 Rp
3.0000 Ltr Besi Beton Polos 10,350.00 Rp
0.0060 Kg Pasir Beton 440,000.00 Rp
0.0090 m3 Koral Beton 296,000.00 Rp
1.6.45.2 Tenaga
0.0600 OH Pekerja 70,000.00 Rp
0.0030 OH Mandor 100,000.00 Rp
1.6,46 1.0000 m' Membuat Ring Balok Beton Bertulang (10 x 15) cm
1.6.46.1 Bahan
0.0030 m3 Kayu albasia 760,000.00 Rp
0.0200 Kg Paku Biasa 2" - 5" 22,500.00 Rp
3.6000 Ltr Besi Beton Polos 10,350.00 Rp
0.0090 Kg Pasir Beton 440,000.00 Rp
0.0150 m3 Koral Beton 296,000.00 Rp
1.6.46.2 Tenaga
0.1000 OH Pekerja 70,000.00 Rp
0.0050 OH Mandor 100,000.00 Rp
1.6.46.3 1.0000 kg Besi beton polos
Bahan
1.1000 kg Besi beton polos 10,350.00 Rp
0.0188 Kawat beton 19,400.00 Rp
Tenaga
0.0030 OH Pekerja 70,000.00 Rp
0.0010 OH Mandor 100,000.00 Rp
1.6.46.3 1.0000 m3 Membuat kolom pratis uk 12x12
180.1550 kg Besi beton 12,984.00 Rp
1.0000 m3 Beton K225 1,496,849.20 Rp
1.0000 m2 Bekisting 227,140.00 Rp
1.0000 m3 Lantai beton basement
Bahan
166.7016 kg Besi beton 15,469.72 Rp
1.0000 m3 Beton K 250 1,900,000.00 Rp
1.0000 m3 Sloof TB1 (40/80cm) beton K250 besi 160,34 kg/m3
Bahan
160.3386 kg Besi beton 15,469.72 Rp
1 2 1 2 3 4 5
1.0000 m3 Beton Readymix K 250 1,900,000.00 Rp
5.0000 m2 Bekisting 227,140.00 Rp
1.0000 m3 Sloof TB1A (40/80cm) beton K250 besi 186,82 kg/m3
Bahan
186.8157 kg Besi beton 15,469.72 Rp
1.0000 m3 Beton K 250 1,900,000.00 Rp
5.0000 m2 Bekisting 227,140.00 Rp
1.0000 m3 Sloof TB1B (40/80cm) Beton K 25 besi 199,34 kg/m3
Bahan
199.3408 kg Besi beton 15,469.72 Rp
5.0000 m2 Bekisting 227,140.00 Rp
1.0000 m3 Sloof TB1C (55/80cm) Beton K 250 Besi 147,77 kg/m3
Bahan
147.7749 kg Besi beton 15,469.72 Rp
5.0000 m2 Bekisting 227,140.00 Rp
1.0000 m3 Sloof TB2 (40/80cm) Beton K 250 Besi 159,99 kg/m3
Bahan
159.9899 kg Besi beton 15,469.72 Rp
5.0000 m2 Bekisting 227,140.00 Rp
1.0000 m3 Sloof TB3 (30/60cm) Beton K 250 Besi 217,55 kg/m3
Bahan
217.5541 kg Besi beton 15,469.72 Rp
6.6667 m2 Bekisting 227,140.00 Rp
PONDASI PILE CAP
1.0000 m3 Pondasi PS 1 uk 1,60 x 1,60 x 0,80 Beton K250 besi 142,47 kg/m3
Bahan
95.6716 kg Besi beton 15,469.72 Rp
6.6667 m2 Bekisting 227,140.00 Rp
PONDASI SUMURAN
1.0000 m3 Sumuran PS 1 dia. 80 cm kedalaman 4,5 m Beton K 250 besi 142,47 kg/m3
Bahan
142.4719 kg Besi beton 15,469.72 Rp
1.0000 m3 Sumuran PS 2 dia. 100 cm kedalaman 4,5 m Beton K 250 Besi 118,95 kg/m3
Bahan
131.1029 kg Besi beton 15,469.72 Rp
Bahan
118.9478 kg Besi beton 15,469.72 Rp
1.0000 m3 Beton K 250 1,900,000.00 Rp
Bahan
112.9416 kg Besi beton 15,469.72 Rp
Bahan
107.6409 kg Besi beton 15,469.72 Rp
PEKERJAAN BETON ATAS
1 2 1 2 3 4 5
1.0000 M3 Kolom pedestal K 1 lantai basement 70x70cm
Bahan
220.3916 Besi beton 15,469.72 Rp
1.0000 Beton Readymix K 250 1,900,000.00 Rp
5.7143 Bekisting 408,720.00 Rp
1.0000 m3 Kolom K1 lantai basement 70x70cm Beton K 250 besi 143,03 kg/m3
Bahan
143.0305 Besi beton 15,469.72 Rp
5.7143 Bekisting 408,720.00 Rp
1.0000 M3 Kolom pedestal K 1S lantai basement 70x70cm Btn K 250 Besi 254,54 kg/m3
Bahan
254.5472 Besi beton 15,469.72 Rp
5.7143 Bekisting 408,720.00 Rp
1.0000 m3 Kolom K1 lantai basement 70x70cm Beton K 250 besi 143,03 kg/m3
Bahan
164.7724 Besi beton 15,469.72 Rp
1.0000 Beton K 250 1,900,000.00 Rp
5.7143 Bekisting 408,720.00 Rp
1.0000 m3 Kolom Pedestal KTB uk. D. 45 cm Btn K 250 Bs, kg/m3
Bahan
250.5638 Besi beton 15,469.72 Rp
2.6190 Bekisting 408,720.00 Rp
1.0000 m3 Kolom KTB uk. D. 45 cm Btn K 250 Bs, 150,23 kg/m3
Bahan
150.2328 Besi beton 15,469.72 Rp
2.6190 Bekisting 408,720.00 Rp
PEKERJAAN BALOK BETON
1 m3 Balok B1 (40/70cm) - 180.2kg/m3
Bahan
180.2000 Besi beton 15,469.72 Rp
2.6190 Bekisting 420,270.00 Rp
1 m3 Balok B1A (70/70cm) - 125.7kg/m3
Bahan
125.7000 Besi beton 15,469.72 Rp
2.6190 Bekisting 420,270.00 Rp
1.0000 m3 Balok B1B (65/70cm) - 135.4kg/m3
Bahan
135.4000 Besi beton 15,469.72 Rp
2.6190 Bekisting 420,270.00 Rp
1.0000 m3 Balok B2 (30/60cm) - 175kg/m3
Bahan
175.0000 Besi beton 15,469.72 Rp
2.6190 Bekisting 420,270.00 Rp
1.0000 m3 Balok B3 (50/90cm) - 255kg/m3
Bahan
255.0000 Besi beton 15,469.72 Rp
2.6190 Bekisting 420,270.00 Rp
1 2 1 2 3 4 5
PEKERJAAN DINDING BASEMENT
1.0000 m3 Dinding basement tebal 25cm
Bahan
160.0000 Besi beton 15,469.72 Rp
2.6190 Bekisting 420,270.00 Rp
PLAT LANTAI BETON
1.0000 m3 Plat lantai basement t=20cm
Bahan
160.0000 Besi beton 15,469.72 Rp
2.6190 Bekisting 420,270.00 Rp
1.0000 m3 Plat lantai atas t. 12 cm beton K250 besi 110 kg/m3
Bahan
110.0000 Besi beton 15,469.72 Rp
8.3333 Bekisting 590,120.00 Rp
1.6.46.3 1.0000 m3 Membuat kolom beton atap 15x30
Bahan
225.0000 kg Besi beton 15,469.72 Rp
1.0000 m3 Beton K225 1,900,000.00 Rp
1.0000 m2 Bekisting 228,800.00 Rp
1.6.46.3 1.0000 m3 Membuat beton ring balok atap 15x25
Bahan
200.0000 kg Besi beton 15,469.72 Rp
1.0000 m2 Bekisting 420,270.00 Rp
VIII 03-3436-2002 PEKERJAAN PENUTUP ATAP
1.6,1 1.0000 m2 Pasang Atap Genteng vlam
1.6.1.1 Bahan
25.0000 Buah Genteng vlam 1,200.00 Rp
1.6.1.2 Tenaga
0.1500 OH Pekerja 70,000.00 Rp
0.0080 OH Mandor 100,000.00 Rp
1.6,2 1.0000 m2 Pasang Atap Genteng pres
Bahan
1.6.2.1 25.0000 Buah Genteng pres 1,200.00 Rp
1.6.2.2 Tenaga
0.1500 OH Pekerja 70,000.00 Rp
0.0080 OH Mandor 100,000.00 Rp
1.6,3 1.0000 m2 Pasang Atap Genteng beton
1.6.3.1 Bahan
12.0000 Buah Genteng Beton 4,500.00 Rp
1.6.3.2 Tenaga
0.1500 OH Pekerja 70,000.00 Rp
0.0080 OH Mandor 100,000.00 Rp
1 2 1 2 3 4 5
1.6.8 1.0000 m' Pasang atap esbes gelombang( 2,50 X 0,92 m) X 5 mm
1.6.8.1 Bahan
0.5000 Lbr Esbes gelombang 100,000.00 Rp
1.2000 Kg Paku pancing 60 x 230 32,000.00 Rp
1.6.8.2 Tenaga
0.1400 OH Pekerja 70,000.00 Rp
0.0080 OH Mandor 100,000.00 Rp
1.6,9 1.0000 m2 Pasang Atap Asbes Gelombang (2,25x0,92 m) x 5 mm
1.6.9.1 Bahan
0.6000 Lbr Asbes Gelombang 100,000.00 Rp
0.1200 Kg Paku Pancing 60 x 230 32,000.00 Rp
1.6.9.2 Tenaga
0.1400 OH Pekerja 70,000.00 Rp
0.0080 OH Mandor 100,000.00 Rp
1.6.10 1.0000 m2 Pasang Atap Asbes Gelombang (2,00x0,92 m) x 5 mm
1.6.10.1 Bahan
1.6.10.2 Tenaga
0.1400 OH Pekerja 70,000.00 Rp
0.0070 OH Mandor 100,000.00 Rp
1.6.11 1.0000 m2 Pasang Atap Asbes Gelombang (1,80 x 0,92 m) x 5 mm
1.6.11.1 Bahan
1.6.11.2 Tenaga
0.1400 OH Pekerja 70,000.00 Rp
0.0070 OH Mandor 100,000.00 Rp
Pasang Atap Asbes Gelombang (3,00x1,05 m) x 4 mm
1.6,12 1.0000 m2 Bahan
1.6.12.1 0.3500 Lbr Asbes Gelombang 100,000.00 Rp
Tenaga
1.6.12.2 0.1400 OH Pekerja 70,000.00 Rp
0.0070 OH Mandor 100,000.00 Rp
1.6.13.1 Bahan
1.6.13.2 Tenaga
0.1400 OH Pekerja 70,000.00 Rp
0.0070 OH Mandor 100,000.00 Rp
1 2 1 2 3 4 5
1.6,14 1.0000 m2 Bahan
Tenaga
1.6.14.2 0.1400 OH Pekerja 70,000.00 Rp
0.0070 OH Mandor 100,000.00 Rp
1.6.15 1.0000 m2 Bahan
Tenaga
1.6.15.2 0.1400 OH Pekerja 70,000.00 Rp
0.0070 OH Mandor 100,000.00 Rp
Pasang Atap Asbes Gelombang (1,5 x1,05 m) x 4 mm
1.6,16 1.0000 m2 Bahan
Tenaga
1.6.16.2 0.1400 OH Pekerja 70,000.00 Rp
0.0070 OH Mandor 100,000.00 Rp
1.6.17.1 Bahan
1.6.17.2 Tenaga
0.1400 OH Pekerja 70,000.00 Rp
0.0070 OH Mandor 100,000.00 Rp
1.6,18 1.0000 m2 Pasang Atap Asbes Gelombang ( 2,70x1,08 m ) x 6 mm
1.6.18.1 Bahan
1.6.18.2 Tenaga
0.1400 OH Pekerja 70,000.00 Rp
0.0070 OH Mandor 100,000.00 Rp
1.6.19 1.0000 m2 Pasang Atap Asbes Gelombang (2,4x1,08 m) x 6 mm
1.6.19.1 Bahan
1.6.19.2 Tenaga
0.1400 OH Pekerja 70,000.00 Rp
0.0070 OH Mandor 100,000.00 Rp
1 2 1 2 3 4 5
1.6,20 1.0000 m2 Pasang Atap Asbes Gelombang ( 2,10x1,08 m ) x 6 mm
1.6.20.1 Bahan
1.6.20.2 Tenaga
0.1400 OH Pekerja 70,000.00 Rp
0.0070 OH Mandor 100,000.00 Rp
1.6.21 1.0000 m2 Pasang Atap Asbes Gelombang (1,80 m x1,08 m) x 6 mm
1.6.21.1 Bahan
1.6.21.2 Tenaga
0.1400 OH Pekerja 70,000.00 Rp
0.0070 OH Mandor 100,000.00 Rp
1.6,22 1.0000 m Pasang bubung stel Gelombang 0,92 m
1.6.22.1 Bahan
2.4000 Lbr Bubung stel gelombang 45,000.00 Rp
6.0000 Bh Paku sekrup 3,5" 3,000.00 Rp
1.6.22.2 Tenaga
0.0840 OH Pekerja 70,000.00 Rp
0.0040 OH Mandor 100,000.00 Rp
1.6.23 1.0000 m Pasang nok stel Gelombang 1,05 m
1.6.23.1 Bahan
2.1000 Lbr Nok stel gelombang 45,000.00 Rp
6.0000 Bh Paku skrup 3,5" 3,000.00 Rp
1.6.23.2 Tenaga
0.0840 OH Pekerja 70,000.00 Rp
0.0040 OH Mandor 100,000.00 Rp
1.6.24 1.0000 m Pasang nok stel Gelombang 1,08 m
1.6.24.1 Bahan
2.0500 Lbr Nok stel gelombang 36,000.00 Rp
6.0000 Bh Paku skrup 3,5" 3,000.00 Rp
1.6.24.2 Tenaga
0.0840 OH Pekerja 70,000.00 Rp
0.0040 OH Mandor 100,000.00 Rp
1.6.25 1.0000 m Pasang nok paten 0.92
1.6.25.1 Bahan
1.2000 Lbr Nok paten 12,480.00 Rp
6.0000 Bh Paku skrup 3,5" 3,000.00 Rp
1.6.25.2 Tenaga
0.0840 OH Pekerja 70,000.00 Rp
0.0040 OH Mandor 100,000.00 Rp
1.6.30 1.0000 m2 Pasang Atap Genteng Beton
1 2 1 2 3 4 5
1.6.30.1 Bahan
11.0000 Bh Genteng Beton Standrad 6,000.00 Rp
0.0300 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.6.30.2 Tenaga
0.2000 OH Pekerja 70,000.00 Rp
0.0100 OH Mandor 100,000.00 Rp
1.6,34 1.0000 m' Pasang Nok Genteng Beton
1.6.34.1 Bahan
3.5000 Buah Nok Genteng Beton 9,000.00 Rp
0.0500 Kg Paku Biasa 2" - 5" 16,700.00 Rp
0.0320 m3 Pasir Pasang 293,300.00 Rp
1.0000 Kg Semen Warna 11,500.00 Rp
1.6.34.2 Tenaga
0.4000 OH Pekerja 70,000.00 Rp
0.0200 OH Mandor 100,000.00 Rp
1.6,38 1.0000 m2 Pasang Atap Seng Gelombang
1.6.38.1 Bahan
0.7000 Lbr Seng Gelombang 3" x 6" BJLS 28 100,000.00 Rp
0.0200 Kg Paku Biasa 1/2" - 1" 22,500.00 Rp
1.6.38.2 Tenaga
0.1200 OH Pekerja 70,000.00 Rp
0.0060 OH Mandor 100,000.00 Rp
1.6,39 1.0000 m2 Pasang Atap Nok Seng
1.6.39.1 Bahan
0.3000 Lbr Seng Plaat 3" x 6" BJLS 28 100,000.00 Rp
0.0400 Kg Paku Biasa 1/2" - 1" 22,500.00 Rp
1.6.39.2 Tenaga
0.1500 OH Pekerja 70,000.00 Rp
0.0060 OH Mandor 100,000.00 Rp
1.6.40 1.0000 m2 Pasang Atap Seng Gelombang
1.6.40.1 Bahan
1.0500 Lbr Seng Gelombang 3" x 6" BJLS 28 100,000.00 Rp
0.0200 Kg Paku Biasa 1/2" - 1" 22,500.00 Rp
1.6.40.2 Tenaga
0.1200 OH Pekerja 70,000.00 Rp
0.0060 OH Mandor 100,000.00 Rp
1.6,41 1.0000 m2 Pasang Nok aluminium
1.6.41.1 Bahan
1.2000 Lbr Nok standar 40 cm 18, swg 22 28,000.00 Rp
0.0400 Kg Paku hak panjang 15 cm 22,500.00 Rp
1.6.41.2 Tenaga
0.1000 OH Pekerja 70,000.00 Rp
0.0100 OH Mandor 100,000.00 Rp
1 2 1 2 3 4 5
1.6.42 1.0000 m2 Pasang Allumunium Foil / Sisalation
1.6.42.1 Bahan
1.0500 m2 Sisalation / Allumunium Foil 15,000.00 Rp
1.6.42.2 Tenaga
0.1500 OH Pekerja 70,000.00 Rp
0.0080 OH Mandor 100,000.00 Rp
IX 03-2838-2002 ANALISA BIAYA KONSTRUKSI PEKERJAAN PASANG LANGIT - LANGIT
Pasang langit-langit Asbes (1,00x1,00) m, tebal 6 mm
1.6,1 1.0000 m2 Bahan
1.6.1.1 1.1000 Lbr Plat Asbes tebal 6 mm 35,000.00 Rp
0.0100 Kg Paku 22,500.00 Rp
1.6.1.2 Tenaga
0.0300 OH Pekerja 70,000.00 Rp
0.0015 OH Mandor 100,000.00 Rp
Pasang angit-langit Asbes (1,00x1,00) m, tebal 6 mm
1.6,2 1.0000 m2 Bahan
1.6.2.1 1.1000 Lbr Plat Asbes tebal 6 mm 35,000.00 Rp
0.0100 Kg Paku 22,500.00 Rp
1.6.2.2 Tenaga
0.0300 OH Pekerja 70,000.00 Rp
0.0015 OH Mandor 100,000.00 Rp
1.6,3 1.0000 m2 Pasang angit-langit Asbes (1,00x1,00) m, tebal 4 mm
1.6.3.1 Bahan
1.1000 Lbr Plat Asbes tebal 4 mm 32,000.00 Rp
0.0100 Kg Paku 22,500.00 Rp
1.6.3.2 Tenaga
0.0300 OH Pekerja 70,000.00 Rp
0.0015 OH Mandor 100,000.00 Rp
1.6,4 1.0000 m2 Pasang angit-langit Asbes (1,00x1,00) m, tebal 3,5 mm
1.6.4.2 Bahan
1.1000 Lbr Plat Asbes tebal 3,5 mm 22,000.00 Rp
0.0100 Kg Paku 22,500.00 Rp
1.6.4.2 Tenaga
0.0300 OH Pekerja 70,000.00 Rp
0.0015 OH Mandor 100,000.00 Rp
1.6,5 1.0000 m2 Langit-langit Akustik (30x30) cm
1.6.5.1 Bahan
11.5000 Lbr Akustik Uk.30 x 30 cm 22,500.00 Rp
0.0500 Kg Paku 22,500.00 Rp
1.6.5.2 Tenaga
0.0600 OH Pekerja 70,000.00 Rp
0.0030 OH Mandor 100,000.00 Rp
1 2 1 2 3 4 5
1.6,6 1.0000 m2 Langit-langit Akustik (30x60) cm
1.6.6.1 Bahan
0.0500 Kg Paku 22,500.00 Rp
1.6.6.2 Tenaga
0.0600 OH Pekerja 70,000.00 Rp
0.0030 OH Mandor 100,000.00 Rp
1.6.7 1.0000 m2 Langit-langit Akustik (60x120) cm
1.6.7.1 Bahan
0.0500 Kg Paku 22,500.00 Rp
1.6.7.2 Tenaga
0.0600 OH Pekerja 70,000.00 Rp
0.0030 OH Mandor 100,000.00 Rp
1.6,8 1.0000 m2 Langit-langit Plywood (30x60) cm, Tebal 4 mm
1.6.8.1 Bahan
0.0300 Kg Paku 22,500.00 Rp
1.6.8.2 Tenaga
0.0700 OH Pekerja 70,000.00 Rp
0.0035 OH Mandor 100,000.00 Rp
1.6.9 1.0000 m2 Langit-langit Plywood (60x120) cm
1.6.9.1 Bahan
1.5000 Lbr Plywood Uk.60 x 120 cm 65,000.00 Rp
0.0500 Kg Paku 22,500.00 Rp
1.6.9.2 Tenaga
0.0700 OH Pekerja 70,000.00 Rp
0.0030 OH Mandor 100,000.00 Rp
1.6.10 1.0000 m2 Langit-langit Plywood (60x120) cm, Tebal 4 mm
1.6.10.1 Bahan
0.0300 Kg Paku 22,500.00 Rp
1.6.10.2 Tenaga
0.0700 OH Pekerja 70,000.00 Rp
0.0035 OH Mandor 100,000.00 Rp
1.6.12 1.0000 m2 Langit-langit Teakwood ( 30x60 ) cm, Tebal 4 mm
1.6.12.1 Bahan
0.0300 Kg Paku 22,500.00 Rp
1.6.12.2 Tenaga
0.0700 OH Pekerja 70,000.00 Rp
0.0035 OH Mandor 100,000.00 Rp
1 2 1 2 3 4 5
1.6.13 1.0000 m2 Langit-langitTeakwood (60x120) cm, Tebal 4 mm
1.6.13.1 Bahan
0.0300 Kg Paku 22,500.00 Rp
1.6.13.2 Tenaga
0.0700 OH Pekerja 70,000.00 Rp
0.0035 OH Mandor 100,000.00 Rp
1.6,14 1.0000 m2 Langit-langit Lat Kayu Jati
1.6.14.1 Bahan
0.0240 m3 Kayu Jati,Papan 16,250,000.00 Rp
0.0100 Kg Paku 22,500.00 Rp
0.0500 Kg Paku Sekrup 85,000.00 Rp
1.6.14.2 Tenaga
0.2000 OH Pekerja 70,000.00 Rp
0.0100 OH Mandor 100,000.00 Rp
1.6.16 1.0000 m2 Pasang Langit-langit Lat Kayu kamper
1.6.16.1 Bahan
0.0240 Lbr Kayu kamper 17,500.00 Rp
0.0100 Kg Paku 22,500.00 Rp
1.6.16.2 Tenaga
0.2000 OH Pekerja 70,000.00 Rp
0.0100 OH Mandor 100,000.00 Rp
1.6.19 1.0000 m1 Pasang List Langit-Langit Kayu dibuat Profil
1.6.19.1 Bahan
1.1000 m1 List Kayu 1/3 37,000.00 Rp
0.0100 Kg Paku 22,500.00 Rp
1.6.19.2 Tenaga
0.0500 OH Pekerja 70,000.00 Rp
0.0030 OH Mandor 100,000.00 Rp
1.'6.20 1.0000 m2 Langit-langit Asbes (1,00x1,00)m, Tebal 3,2 mm, Rangka Kamfer
1.6.20.1 Bahan
0.0600 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.1000 Lbr Asbes 1,00 x 1,00 m 21,000.00 Rp
1.6.20.2 Tenaga
0.1800 OH Pekerja 70,000.00 Rp
0.0090 OH Mandor 100,000.00 Rp
1.6,21 1.0000 m2 Pasang Langit-langit teakwodd 4 mm & Rangka Kayu Kamfer
1.6.21.1 Bahan
0.0230 m3 Kayu kamper 6,500,000.00 Rp
0.0600 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.6.21.2 Tenaga
0.2700 OH Pekerja 70,000.00 Rp
1 2 1 2 3 4 5
0.0135 OH Mandor 100,000.00 Rp
1.6,22 1.0000 m2 Pasang Langit-langit akustik ( 30 x 60 ) cm + Rangka Kayu Kamfer
1.6.22.1 Bahan
0.0230 m3 Kayu kamper 6,500,000.00 Rp
0.0600 Kg Paku Biasa 2" - 5" 22,500.00 Rp
1.6.22.2 Tenaga
0.2600 OH Pekerja 70,000.00 Rp
0.0130 OH Mandor 100,000.00 Rp
1.6,23 1.0000 m2 Pasang Langit-langit akustik ( 30 x 30 ) cm + Rangka Kayu Kamfer
1.6.23.1 Bahan
0.0270 m3 Kayu kamper 6,500,000.00 Rp
0.0600 Kg Paku Biasa 2" - 5" 22,500.00 Rp
11.5000 Lbr Akustik 30 x 30 cm 22,500.00 Rp
1.6.23.2 Tenaga
0.3100 OH Pekerja 70,000.00 Rp
0.0155 OH Mandor 100,000.00 Rp
1.6,24 1.0000 m2 Pasang Langit-langit Gypsum Board, tebal 9 mm
1.6.24.1 Bahan
0.3640 Lbr Gypsum Board ( 120 X 240 X 9 X ) 65,000.00 Rp
1.6.24.2 Tenaga
0.1000 OH Pekerja 70,000.00 Rp
0.0050 OH Mandor 100,000.00 Rp
1.6,25 1.0000 m2 Pasang rangka langit-langit metal furing
1.6.25.1 Bahan
4.000 m' Rangka metal furing 17,500.00 Rp
1.000 ls Alat bantu (bor, rivet dll) 5,000.00 Rp
1.6.25.2 Tenaga
0.3100 OH Pekerja 70,000.00 Rp
0.0155 OH Mandor 100,000.00 Rp
1.6,25 1.0000 m2 Pasang Langit-langit Gypsum Board Water Resistant, tebal 9 mm
1.6.25.1 Bahan
0.3640 Lbr Gypsum Board Water resistant( 120 X 240 X 9 X ) 135,000.00 Rp
1.6.25.2 Tenaga
0.1000 OH Pekerja 70,000.00 Rp
0.0050 OH Mandor 100,000.00 Rp
X 03- ANALISA BIAYA KONSTRUKSI PEKERJAAN SANITASI
1.6,1 1.0000 Unit Memasang Closed Duduk Ex. TOTO Type CW421J/SW420JP
1.6.1.1 Bahan
1.0000 Buah Kloset Duduk / Monoblok 2,650,000.00 Rp
0.0600 Kelengkapan 6% dari harga Kloset 159,000.00 Rp
1.6.1.2 Tenaga
1 2 1 2 3 4 5
3.3000 OH Pekerja 70,000.00 Rp
0.1600 OH Mandor 100,000.00 Rp
1.6,2 1.0000 Unit Memasang Closed Jongkok Ex. TOTO Type CE7
1.6.2.1 Bahan
1.0000 Buah Kloset Jongkok 400,000.00 Rp
0.0100 m3 Pasir Pasang 293,300.00 Rp
1.6.2.2 Tenaga
0.5000 OH Pekerja 70,000.00 Rp
0.0150 OH Mandor 100,000.00 Rp
1.6.3 1.0000 Unit Memasang Closet Jongkok teraso
1.6.3.1 Bahan
1.0000 Bh Kloset Jongkok teraso 75,000.00 Rp
7.0000 Bh Bata merah 5 x 11 x 22 cm 750.00 Rp
0.0100 m3 Pasir Pasang 293,300.00 Rp
1.6.3.2 Tenaga
1.0000 OH Pekerja 70,000.00 Rp
0.1600 OH Mandor 100,000.00 Rp
1.6,5 1.0000 Unit Memasang. Wastafel Meja Ex. TOTO LW 501 CJ + TX 116 LE
1.6.5.1 Bahan
1.0000 Buah Wastafel 3,000,000.00 Rp
1.0000 Perlengkapan 12% Harga Wastafel 360,000.00 Rp
1.6.5.2 Tenaga
1.2000 OH Pekerja 70,000.00 Rp
0.1000 OH Mandor 100,000.00 Rp
1.6.6 1.0000 Unit Memasang 1 buah bak mandi teraso volume 0.30 m3
1.6.6.1 Bahan
1.0000 Bh Bak teraso 500,000.00 Rp
0.0100 M3 Pasir pasang 293,300.00 Rp
1.6.6.2 Tenaga
2.1000 OH Pekerja 70,000.00 Rp
0.1100 OH Mandor 100,000.00 Rp
1.6.7 1.0000 Unit Memasang 1 buah bak mandi teraso volume 0.30 m3
1.6.7.1 Bahan
1.0000 Bh Bak teraso 500,000.00 Rp
0.0100 M3 Pasir pasang 293,300.00 Rp
1.6.7.2 Tenaga
2.1000 OH Pekerja 70,000.00 Rp
0.1100 OH Mandor 100,000.00 Rp
1.6,8 1.0000 Unit Memasang Bak Mandi Batu Bata Vol. 0,30 m3
1.6.8.1 Bahan
1 2 1 2 3 4 5
0.4000 m3 Batu Bata 750.00 Rp
0.3000 m3 Pasir Pasang 293,300.00 Rp
360.0000 buah Porselen 11 x 11 cm 31,200.00 Rp
6.0000 Kg Semen Nat 115,000.00 Rp
1.6.8.2 Tenaga
6.0000 OH Pekerja 70,000.00 Rp
0.3000 OH Mandor 100,000.00 Rp
1.6.10 1.0000 Unit Memasang 1 buah Bak beton Vol.1 m3 air
1.6.10.1 Bahan
0.9000 m3 Beton 1 : 1 1/2 : 2 1/2 1,443,129.20 Rp
180.0000 Kg Besi beton 13,200.00 Rp
8.0000 m2 Kayu Cetakan 222,200.00 Rp
5.0000 m2 Ubin Porselen 31,200.00 Rp
1.0000 Perlengkapan ( 10% harga total bahan ) 560,841.63 Rp
1.6.10.2 Tenaga
3.5000 OH Pekerja 70,000.00 Rp
0.9000 OH Mandor 100,000.00 Rp
1.6.11 1.0000 Unit Memasang 1 buah bak fibreglass volume 1 m3 air
1.6.11.1 Bahan
1.0000 Bh Bak fibreglass 2,500,000.00 Rp
6.0000 Kg Perlengkapan (12 % harga bak ) 36,600.00 Rp
1.6.11.2 Tenaga
3.0000 OH Pekerja 70,000.00 Rp
0.9000 OH Mandor 100,000.00 Rp
1.6.12 1.0000 Unit Memasang 1 m pipa penyalur air limbah jenis pipa tanah, O = 15 cm
1.6.12.1 Bahan
1.6000 Bh Pipa tanah 13,800.00 Rp
0.0130 m3 Pasir pasang 293,300.00 Rp
0.0110 m3 Pasir urug 192,800.00 Rp
1.6.12.2 Tenaga
0.0600 OH Pekerja 70,000.00 Rp
0.0025 OH Mandor 100,000.00 Rp
1.6.13 1.0000 Unit Memasang 1 m pipa penyalur air limbah jenis pipa tanah, O = 20 cm
1.6.13.1 Bahan
1.6000 Bh Pipa tanah 29,800.00 Rp
0.0140 m3 Pasir pasang 293,300.00 Rp
0.0140 m3 Pasir urug 192,800.00 Rp
1.6.13.2 Tenaga
0.0800 OH Pekerja 70,000.00 Rp
0.0070 OH Mandor 100,000.00 Rp
1.6,14 1.0000 m' Memasang Pipa Beton, 15 cm - 20 cm
1.6.14.1 Bahan
1.1000 Buah Pipa Beton 29,800.00 Rp
0.0270 m3 Batu Bata 750.00 Rp
1 2 1 2 3 4 5
0.0560 m3 Pasir Pasang 293,300.00 Rp
0.0240 m3 Pasir Urug 192,800.00 Rp
1.6.14.2 Tenaga
0.1400 OH Pekerja 70,000.00 Rp
0.0070 OH Mandor 100,000.00 Rp
1.6,15 1.0000 m' Memasang Pipa Beton, 30 cm - 100 cm
1.6.15.1 Bahan
1.1000 Buah Pipa Beton 36,600.00 Rp
0.5500 m3 Batu Bata 750.00 Rp
0.0610 m3 Pasir Pasang 293,300.00 Rp
0.0690 m3 Pasir Urug 192,800.00 Rp
1.6.15.2 Tenaga
0.3800 OH Pekerja 70,000.00 Rp
0.0190 OH Mandor 100,000.00 Rp
1.6,16 1.0000 m' Memasang bak kontrol pasangan batu bata ukuran ( 30X30 ) cm
tinggi 35 cm
1.6.16.1 Bahan
102.0000 Bh Batu Bata 750.00 Rp
0.0700 m3 Pasir Pasang 293,300.00 Rp
0.0700 m3 Batu kerikil 214,500.00 Rp
1.6000 Kg Besi beton 13,200.00 Rp
0.0600 m3 Pasir beton 208,200.00 Rp
1.6.16.2 Tenaga
3.2000 OH Pekerja 70,000.00 Rp
0.0160 OH Mandor 100,000.00 Rp
tinggi 50 cm
1.6.17.1 Bahan
175.0000 Bh Batu Bata 750.00 Rp
0.1300 m3 Pasir Pasang 293,300.00 Rp
0.0200 m3 Batu kerikil 214,500.00 Rp
2.6000 Kg Besi beton 13,200.00 Rp
0.0900 m3 Pasir beton 208,200.00 Rp
1.6.17.2 Tenaga
3.2000 OH Pekerja 70,000.00 Rp
0.0160 OH Mandor 100,000.00 Rp
tinggi 65 cm
1.6.18.1 Bahan
260.0000 Bh Batu Bata 750.00 Rp
0.1840 m3 Pasir Pasang 293,300.00 Rp
0.0330 m3 Batu kerikil 214,500.00 Rp
4.8500 Kg Besi beton 13,200.00 Rp
0.1200 m3 Pasir beton 208,200.00 Rp
1.6.18.2 Tenaga
1 2 1 2 3 4 5
2.1600 OH Pekerja 70,000.00 Rp
0.1080 OH Mandor 100,000.00 Rp
0.1000 OH Tukang gali 35,300.00 Rp
1.6.19 1.0000 Unit Memasang 1 m pipa galvanis diameter 1/2"
1.6.19.1 Bahan
1.2000 M Pipa galvanis
1.0000 Perlengkapan ( 35% harga pipa) - Rp
1.6.19.2 Tenaga
0.0540 OH Pekerja 70,000.00 Rp
0.0270 OH Mandor 100,000.00 Rp
1.6.20 1.0000 m' Memasang 1m Pipa Galvanis "
1.6.20.1 Bahan
1.2000 m' Pipa Galvanis
1.0000 Perlengkapan 35% Harga Pipa - Rp
1.6.20.2 Tenaga
0.0540 OH Pekerja 70,000.00 Rp
0.0900 OH Tukang Ledeng 80,000.00 Rp
0.0270 OH Mandor 100,000.00 Rp
1.6.21 1.0000 Unit Memasang 1 m pipa galvanis diameter 1"
1.6.21.1 Bahan
1.2000 M Pipa galvanis
1.0000 Perlengkapan ( 35% harga pipa) - Rp
1.6.21.2 Tenaga
0.0540 OH Pekerja 70,000.00 Rp
0.0270 OH Mandor 100,000.00 Rp
1.6.22 1.0000 m' Memasang 1m Pipa Galvanis 1.5"
1.6.22.1 Bahan
1.6.22.2 Tenaga
0.1080 OH Pekerja 70,000.00 Rp
0.0054 OH Mandor 100,000.00 Rp
1.6,23 1.0000 m' Memasang 1 m Pipa Galvanis 3"
1.6.23.1 Bahan
1.6.23.2 Tenaga
0.1080 OH Pekerja 70,000.00 Rp
0.0054 OH Mandor 100,000.00 Rp
1.6,24 1.0000 m' Memasang 1 m Pipa Galvanis 4"
1.6.24.1 Bahan
1.6.24.2 Tenaga
1 2 1 2 3 4 5
0.1350 OH Pekerja 70,000.00 Rp
0.0068 OH Mandor 100,000.00 Rp
1.6,25 1.0000 m' Memasang 1 m Pipa PVC type AW "
1.6.25.1 Bahan
1.2000 m' Pipa PVC

1.6.25.2 Tenaga
0.0360 OH Pekerja 70,000.00 Rp
0.0018 OH Mandor 100,000.00 Rp
1.6.26 1.0000 m' Memasang 1 m Pipa PVC type AW 3/4"
1.6.26.1 Bahan
1.2000 m' Pipa PVC - Rp
1.6.26.2 Tenaga
0.0360 OH Pekerja 70,000.00 Rp
0.0018 OH Mandor 100,000.00 Rp
1.6,27 1.0000 m' Memasang 1 m Pipa PVC type AW 1"
1.6.27.1 Bahan
1.2000 m' Pipa PVC
1.6.27.2 Tenaga
0.0360 OH Pekerja 70,000.00 Rp
0.0018 OH Mandor 100,000.00 Rp
1.6,28 1.0000 m' Memasang 1 m Pipa PVC type AW 1"
1.6.28.1 Bahan
1.2000 m' Pipa PVC
1.6.28.2 Tenaga
0.0360 OH Pekerja 70,000.00 Rp
0.0018 OH Mandor 100,000.00 Rp
1.6.29 1.0000 m' Memasang Pipa PVC type AW 2"
1.6.29.1 Bahan
1.2000 m' Pipa PVC
1.6.29.2 Tenaga
0.0540 OH Pekerja 70,000.00 Rp
0.0027 OH Mandor 100,000.00 Rp
1.6.30.1 Bahan
1.2000 m' Pipa PVC
1 2 1 2 3 4 5
1.6.30.2 Tenaga
0.3600 OH Pekerja 70,000.00 Rp
0.0018 OH Mandor 100,000.00 Rp
1.6.31.1 Bahan
1.2000 m' Pipa PVC
1.6.31.2 Tenaga
0.0810 OH Pekerja 70,000.00 Rp
0.0041 OH Mandor 100,000.00 Rp
1.6.32.1 Bahan
1.2000 m' Pipa PVC - Rp
1.6.32.2 Tenaga
0.0810 OH Pekerja 70,000.00 Rp
0.0041 OH Mandor 100,000.00 Rp
1.6.33 1.0000 Buah Memasang Bak Cuci Piring teraso
1.6.33.1 Bahan
1.0000 Buah Bak Cuci Stainles Steel 150,000.00 Rp
1.0000 Set Water Drain & assesories 150,000.00 Rp
1.6.33.2 Tenaga
0.0300 OH Pekerja 70,000.00 Rp
0.0015 OH Mandor 100,000.00 Rp
1.6.35 1.0000 Buah Memasang Kran " atau "
1.6.35.1 Bahan
1.0000 Buah Kran Air
0.0250 Set Seal Tape 1,300.00 Rp
1.6.35.2 Tenaga
0.0100 OH Pekerja 70,000.00 Rp
0.0050 OH Mandor 100,000.00 Rp
1.6,1 1.0000 Kg Pasang Rangka Atap Baja
1.6.1.1 Bahan
1.1000 Kg Besi Profil WF 15,500.00 Rp
0.0300 doos - Kawat las 110,000.00 Rp
0.0800 Kg - Menie besi 35,100.00 Rp
Pabrikasi
0.0100 hari - Mesin las 125,000.00
0.0100 ltr - Solar 10,000.00
Upah pabrikasi
0.0010 OH - Kepala tukang las 90,000.00 Rp
0.0070 OH - Tukang las 80,000.00 Rp
0.0070 OH - Pekerja 70,000.00 Rp
0.0010 OH - Mandor 100,000.00 Rp
Erection
0.0050 hari - Mesin las 125,000.00 Rp
ANALISA BIAYA KONSTRUKSI PEKERJAAN BESI & ALLUMUNIUM
1 2 1 2 3 4 5
0.0010 ltr - Solar 10,000.00 Rp
Upah erection
0.0010 OH - Kepala tukang las 90,000.00 Rp
0.0050 OH - Tukang las 80,000.00 Rp
0.0050 OH - Pekerja 70,000.00 Rp
0.0010 OH - Mandor 100,000.00 Rp
1.6,2 1.0000 m2 Pasang Pintu Besi Baja
1.6.2.1 Bahan
1.0000 m2 Pintu Besi Baja
1.6.2.2 Tenaga
0.6500 OH Pekerja 70,000.00 Rp
0.6500 OH Tukang Besi Konstruksi 80,000.00 Rp
0.0320 OH Mandor 100,000.00 Rp
1.6.3 1.0000 m2 Pasang jendela Besi
1.6.3.1 Bahan
1.0000 m2 Pintu Besi Baja - Rp
1.6.3.2 Tenaga
0.0500 OH Pekerja 70,000.00 Rp
0.0053 OH Mandor 100,000.00 Rp
1.6.4 1.0000 m2 Pasang jendela Besi tahan api
1.6.4.1 Bahan
1.0000 m2 Jendela Besi tahan api - Rp
1.6.4.2 Tenaga
1.2000 OH Pekerja 70,000.00 Rp
0.0060 OH Mandor 100,000.00 Rp
1.6.5 1.0000 m2 Pasang Pintu gulung Besi
1.6.5.1 Bahan
1.0000 m2 Pintu gulung Besi - Rp
1.6.5.2 Tenaga
1.2000 OH Pekerja 70,000.00 Rp
0.0060 OH Mandor 100,000.00 Rp
1.6,6 1.0000 m2 Pasang Lipat Pintu Besi
1.6.6.1 Bahan
1.0000 m2 Pintu Lipat 275,000.00 Rp
1.6.6.2 Tenaga
1.0500 OH Pekerja 70,000.00 Rp
0.0052 OH Mandor 100,000.00 Rp
1.6.7 1.0000 m2 Pasang Pintu Sunscreen alluminium
1.67.1 Bahan
1.0000 m2 Pintu Sunscreen alluminium
1.6.7.2 Tenaga
0.8000 OH Pekerja 70,000.00 Rp
1 2 1 2 3 4 5
0.0040 OH Mandor 100,000.00 Rp
1.6,8 1.0000 m2 Pasang Rolling Door
1.6.8.1 Bahan
1.0000 m2 Roll Door 200,000.00 Rp
1.6.8.2 Tenaga
1.0500 OH Pekerja 70,000.00 Rp
0.0052 OH Mandor 100,000.00 Rp
1.6,9 1.0000 m2 Pasang pintu alluminium
1.6.9.1 Bahan
1.0000 m2 Pintu Allumunium - Rp
1.6.9.2 Tenaga
1.0500 OH Pekerja 70,000.00 Rp
0.0052 OH Mandor 100,000.00 Rp
1.6,12 1.0000 m2 Pasang Teralis Besi
1.6.12.1 Bahan
11.5000 m' Besi Strip 2x3
1.6.12.2 Tenaga
1.2000 OH Pekerja 70,000.00 Rp
1.2000 OH Tukang Las 80,000.00 Rp
0.0060 OH Mandor 100,000.00 Rp
1.6,13 1.0000 m2 Pasang Kawat Harmonika
1.6.13.1 Bahan
1.1000 m2 Kawat Harmonika 15,000.00 Rp
0.0200 Kg Paku Biasa 1/2" - 1" 22,500.00 Rp
1.6.13.2 Tenaga
0.1000 OH Pekerja 70,000.00 Rp
0.0005 OH Mandor 100,000.00 Rp
1.6,14 1.0000 m2 Pasang kawat nyamuk
1.6.14.1 Bahan
1.1000 m2 Kawat Nyamuk nylon 12,500.00 Rp
0.0200 Kg Paku Biasa 1/2" - 1" 22,500.00 Rp
1.6.14.2 Tenaga
0.1000 OH Pekerja 70,000.00 Rp
0.0005 OH Mandor 100,000.00 Rp
1.6,15. 1.0000 m2 Pasang Kawat kassa
1.6.15.1 Bahan
1.1000 m2 Kawat kassa 15,000.00 Rp
0.0200 Kg Paku Biasa 1/2" - 1" 22,500.00 Rp
1.6.15.2 Tenaga
0.1000 OH Pekerja 70,000.00 Rp
0.0005 OH Mandor 100,000.00 Rp
1 2 1 2 3 4 5
1.6,16 1.0000 m2 Pasang kawat burung
1.6.16.1 Bahan
1.1000 m2 Kawat burung 15,000.00 Rp
0.0200 Kg Paku Biasa 1/2" - 1" 22,500.00 Rp
1.6.16.2 Tenaga
0.1000 OH Pekerja 70,000.00 Rp
0.0005 OH Mandor 100,000.00 Rp
1.6,17 1.0000 m2 Pasang Jendela Nako & Tralis
1.6.17.1 Bahan
1.1000 m2 Jendela Nako 50,000.00 Rp
0.0200 Kg Paku Biasa 1/2" - 1" atau Skrup 22,500.00 Rp
0.0250 m2 Besi Strip
1.6.17.2 Tenaga
0.2000 OH Pekerja 70,000.00 Rp
0.0010 OH Mandor 100,000.00 Rp
1.6,18 1.0000 m' Pasang talang datar seng BJLS 28
1.6.18.1 Bahan
0.0150 Kg Paku Biasa 1/2" - 1" 22,500.00 Rp
0.2500 Kg Flincote / meni besi 20,400.00 Rp
1.6.18.2 Tenaga
0.1500 OH Pekerja 70,000.00 Rp
0.0013 OH Mandor 100,000.00 Rp
1.6,19 1.0000 m' Pasang Talang Miring, Seng BJLS 28
1.6.19.1 Bahan
0.0150 Kg Paku Biasa 1/2" - 1" 22,500.00 Rp
0.3000 Kg Flincotr / Meni Besi 20,400.00 Rp
1.6.19.2 Tenaga
0.0400 OH Pekerja 70,000.00 Rp
0.0013 OH Mandor 100,000.00 Rp
1.6..20 1.0000 m' Pasang talang 1/2 lingkaran D-10 cm, seng BJLS 28
1.6.20.1 Bahan
0.1000 Kg Paku Biasa 1/2" - 1" 22,500.00 Rp
0.5000 Kg Besi strip 16,100.00 Rp
1.6.20.2 Tenaga
0.1500 OH Pekerja 70,000.00 Rp
0.0013 OH Mandor 100,000.00 Rp
1.6..21 1.0000 m' Pasang talang 1/2 lingkaran D-10 cm, seng BJLS 24
1.6.21.1 Bahan
1 2 1 2 3 4 5
0.1000 Kg Paku Biasa 1/2" - 1" 22,500.00 Rp
0.5000 Kg Besi strip 16,100.00 Rp
1.6.21.2 Tenaga
0.1500 OH Pekerja 70,000.00 Rp
0.0013 OH Mandor 100,000.00 Rp
PEKERJAAN KUNCI DAN KACA
1.6,1 1.0000 Buah Pasang Kunci Tanam Biasa
1.6.1.1 Bahan
1.0000 Buah Kunci Tanam antik 45,500.00 Rp
1.6.1.2 Tenaga
0.0600 OH Pekerja 70,000.00 Rp
0.0030 OH Mandor 100,000.00 Rp
1.6,2 1.0000 Buah Pasang Kunci Tanam Biasa
1.6.2.1 Bahan
1.0000 Buah Kunci Tanam Biasa 45,500.00 Rp
1.6.2.2 Tenaga
0.0100 OH Pekerja 70,000.00 Rp
0.0050 OH Mandor 100,000.00 Rp
1.6,3 1.0000 Buah Pasang Kunci Tanam Kamar Mandi
1.6.3.1 Bahan
1.0000 Buah Kunci Tanam Kamar Mandi 45,500.00 Rp
1.6.3.2 Tenaga
0.0050 OH Pekerja 70,000.00 Rp
0.0025 OH Mandor 100,000.00 Rp
1.6,4 1.0000 Buah Pasang Kunci silinder
1.6.4.1 Bahan
1.0000 Buah Kunci Selinder 60,000.00 Rp
1.6.4.2 Tenaga
0.0050 OH Pekerja 70,000.00 Rp
0.0025 OH Mandor 100,000.00 Rp
1.6,5 1.0000 Buah Pasang Engsel Pintu
1.6.5.1 Bahan
1.0000 Buah Engsel Pintu 15,000.00 Rp
1.6.5.2 Tenaga
0.0150 OH Pekerja 70,000.00 Rp
0.0008 OH Mandor 100,000.00 Rp
1.6,6 1.0000 Buah Pasang Engsel jendela kupu - kupu
1.6..6.1 Bahan
1.0000 Buah Engsel Jendela 3,500.00 Rp
1.6.6.2 Tenaga
1 2 1 2 3 4 5
0.0100 OH Pekerja 70,000.00 Rp
0.0050 OH Mandor 100,000.00 Rp
1.0000 Buah Pasang Engsel Angin
1.6,7 Bahan
1.6.7.1 1.0000 Buah Engsel Angin 6,500.00 Rp
1.6.7.2 Tenaga
0.0200 OH Pekerja 70,000.00 Rp
0.0100 OH Mandor 100,000.00 Rp
1.0000 Buah Pasang spring knip
1.6,8 Bahan
1.6.8.1 1.0000 Buah Spring knip 6,500.00 Rp
1.6.8.2 Tenaga
0.0150 OH Pekerja 70,000.00 Rp
0.0008 OH Mandor 100,000.00 Rp
1.6,9 1.0000 Buah Pasang Kait Angin
1.6.9.1 Bahan
1.0000 Buah Kait Angin 5,500.00 Rp
1.6.9.2 Tenaga
0.0150 OH Pekerja 70,000.00 Rp
0.0008 OH Mandor 100,000.00 Rp
1.6,11 1.0000 Buah Pasang Kunci Selot
1.6.11.1 Bahan
1.0000 Buah Kunci Selot 6,000.00 Rp
1.6.11.2 Tenaga
0.0200 OH Pekerja 70,000.00 Rp
0.0010 OH Mandor 100,000.00 Rp
1.6,12 1.0000 Buah Pasang pegangan pintu / door holder
1.6.12.1 Bahan
1.0000 Buah Door holder 12,500.00 Rp
1.6.12.2 Tenaga
0.0500 OH Pekerja 70,000.00 Rp
0.0025 OH Mandor 100,000.00 Rp
1.6,13 1.0000 Buah Pasang door stop
1.6.13.1 Bahan
1.0000 Buah Door stop 13,500.00 Rp
1.6.13.2 Tenaga
0.0100 OH Pekerja 70,000.00 Rp
0.0005 OH Mandor 100,000.00 Rp
1.6,14 1.0000 Buah Pasang Rel Pintu Dorong
1.6.14.1 Bahan
1 2 1 2 3 4 5
1.0000 Buah Rel Pintu Dorong 27,500.00 Rp
1.6.14.2 Tenaga
0.0600 OH Pekerja 70,000.00 Rp
0.0030 OH Mandor 100,000.00 Rp
1.6,15 1.0000 Buah Pasang Kunci Lemari
1.6.15.1 Bahan
1.0000 Buah Kunci Lemari 7,500.00 Rp
1.6.15.2 Tenaga
0.0250 OH Pekerja 70,000.00 Rp
0.0013 OH Mandor 100,000.00 Rp
Pasang Kaca tebal 3 mm
1.6,16 1.0000 m2 Bahan
1.6.16.1 1.1000 m2 Kaca tebal 3 mm 52,700.00 Rp
1.6.16.2 Tenaga
0.0150 OH Pekerja 70,000.00 Rp
0.0008 OH Mandor 100,000.00 Rp
1.6,17 Pasang Kaca tebal 5 mm
1.6.17.1 1.0000 m2 Bahan
1.1000 m2 Kaca tebal 5mm 91,000.00 Rp
1.6.17.2 Tenaga
0.0150 OH Pekerja 70,000.00 Rp
0.0008 OH Mandor 100,000.00 Rp
1.6.18.1 1.0000 m2 Bahan
1.1000 m2 Kaca polos 110,500.00 Rp
1.6.18.2 Tenaga
0.0165 OH Pekerja 70,000.00 Rp
0.0008 OH Mandor 100,000.00 Rp
1.6.19.1 1.0000 m2 Bahan
1.1000 m2 Kaca buram 80,000.00 Rp
1.6.19.2 Tenaga
0.0165 OH Pekerja 70,000.00 Rp
0.0008 OH Mandor 100,000.00 Rp
Pasang Kaca cermin tebal 5 mm
1.6.20 1.0000 m2 Bahan
1.6.20.1 1.1000 m2 Kaca Cermin 50,000.00 Rp
1.6.20.2 Tenaga
0.0150 OH Pekerja 70,000.00 Rp
0.0008 OH Mandor 100,000.00 Rp
1 2 1 2 3 4 5
1.6,21 Pasang Kaca cermin tebal 6 mm
1.6.21.1 1.0000 m2 Bahan
1.1000 m2 Kaca cerrmin 56,000.00 Rp
1.6.21.2 Tenaga
0.0150 OH Pekerja 70,000.00 Rp
0.0008 OH Mandor 100,000.00 Rp
1.6.22 Pasang Kaca cermin tebal 8 mm
1.6.22.1 1.0000 m2 Bahan
1.1000 m2 Kaca Cermin 69,000.00 Rp
1.6.22.2 Tenaga
0.0165 OH Pekerja 70,000.00 Rp
0.0008 OH Mandor 100,000.00 Rp
1.6.23 Pasang Kaca wireglass tebal 5 mm
1.6.23.1 1.0000 m2 Bahan
1.1000 m2 Kaca wireglass - Rp
1.6.23.2 Tenaga
0.0165 OH Pekerja 70,000.00 Rp
0.0008 OH Mandor 100,000.00 Rp
1.6.24 Pasang Kaca patri tebal 15 mm
1.6.24.1 1.0000 m2 Bahan
1.1000 m2 Kaca wireglass - Rp
1.6.24.2 Tenaga
0.0150 OH Pekerja 70,000.00 Rp
0.0008 OH Mandor 100,000.00 Rp
ANALISA BIAYA KONSTRUKSI PEKERJAAN PENUTUP LANTAI
1,6.1 1.0000 m2 Pasang lantai ubin pc abu - abu ukuran 40 x 40 cm
1.6.1.1 Bahan
6.6300 Buah Ubin Abu-abu 40 x 40 cm 12,500.00 Rp
0.0215 m3 Pasir Pasang 293,300.00 Rp
1.6.1.2 Tenaga
0.2500 OH Pekerja 70,000.00 Rp
0.0125 OH Mandor 100,000.00 Rp
1,6.2 1.0000 m2 Pasang lantai ubin pc abu - abu ukuran 40 x 40 cm
1.6.1.1 Bahan
6.6300 Buah Ubin Abu-abu 40 x 40 cm 12,500.00 Rp
0.0215 m3 Pasir Pasang 293,300.00 Rp
1.6.1.2 Tenaga
0.2500 OH Pekerja 70,000.00 Rp
0.0125 OH Mandor 100,000.00 Rp
1 2 1 2 3 4 5
1.6,44 1.0000 m2 Pasang Lantai Keramik 20 x 20 cm
1.6.44.1 Bahan
25.0000 Buah Ubin Keramik 20 x 20 cm 2,400.00 Rp
0.0420 m3 Pasir Pasang 293,300.00 Rp
1.6.44.2 Tenaga
0.6200 OH Pekerja 70,000.00 Rp
0.0300 OH Mandor 100,000.00 Rp
1.6.47.1 Bahan
0.0420 m3 Pasir Pasang 293,300.00 Rp
1.6.47.2 Tenaga
0.6200 OH Pekerja 70,000.00 Rp
0.0300 OH Mandor 100,000.00 Rp
1.6,66 1.0000 m2 Pasang Dinding Keramik 10x20 cm,
1.6.66.1 Bahan
50.0000 Buah Keramik 10x20 cm
0.0180 m3 Pasir Pasang 293,300.00 Rp
1.6.66.2 Tenaga
0.6000 OH Pekerja 70,000.00 Rp
0.0300 OH Mandor 100,000.00 Rp
1.6.68.1 Bahan
25.0000 Buah Keramik 20x20 cm 2,400.00 Rp
0.0180 m3 Pasir Pasang 293,300.00 Rp
1.6.68.2 Tenaga
0.6000 OH Pekerja 70,000.00 Rp
0.0300 OH Mandor 100,000.00 Rp
1.6.69.1 Bahan
20.0000 Buah Keramik 20x25 cm 3,500.00 Rp
0.0180 m3 Pasir Pasang 293,300.00 Rp
1.6.69.2 Tenaga
0.6000 OH Pekerja 70,000.00 Rp
0.0300 OH Mandor 100,000.00 Rp
1 2 1 2 3 4 5
1.6.70.1 Bahan
0.0420 m3 Pasir Pasang 293,300.00 Rp
1.6.70.2 Tenaga
0.6000 OH Pekerja 70,000.00 Rp
0.0300 OH Mandor 100,000.00 Rp
1.6.71.1 Bahan
11.1200 Buah Ubin Keramik 30 x30 cm 6,363.64 Rp
0.0420 m3 Pasir Pasang 293,300.00 Rp
1.6.71.2 Tenaga
0.6000 OH Pekerja 70,000.00 Rp
0.0300 OH Mandor 100,000.00 Rp
1.6,72 1.0000 m2 Pas. Lantai Keramik Tile 20x20 cm (type un-polish)
1.6.72.1 Bahan
25.0000 Buah Ubin Keramik 20 x20 cm 2,400.00 Rp
0.0420 m3 Pasir Pasang 293,300.00 Rp
1.6.72.2 Tenaga
0.6000 OH Pekerja 70,000.00 Rp
0.0300 OH Mandor 100,000.00 Rp
1.6,73 1.0000 m2 (Screeding 1Pc : 3Ps + floor hardener Gans/Tesa 4 kg/m2)
1.6.73.1 Bahan
24.000 kg Semen PC 2,227.200
0.045 m3 Pasir pasang 293,300.000
4.000 kg Floor Hardener (Tesa/Gan's Floor) 9,000.000
Tenaga
1.6.73.2 0.3500 OH Pekerja 70,000.00 Rp
0.0300 OH Mandor 100,000.00 Rp
1.0000 m2 Pas. Homogenous Tile 40x40 cm, Tangga
Bahan
6.8700 Buah Keramik homogenuos 40 x40 cm 28,875.38 Rp
0.0420 m3 Pasir Pasang 293,300.00 Rp
0.3000 Kg Resin 65,000.00 Rp
Tenaga
0.6000 OH Pekerja 70,000.00 Rp
0.0300 OH Mandor 100,000.00 Rp
1.0000 m2 Homogenous Tile Granit bakar 30x60 Cm
Bahan
1 2 1 2 3 4 5
0.0420 m3 Pasir Pasang 293,300.00 Rp
0.3000 Kg Resin 65,000.00 Rp
Tenaga
0.6000 OH Pekerja 70,000.00 Rp
0.0300 OH Mandor 100,000.00 Rp
1.0000 m2 Homogenous Tile Granit bakar 60x60 Cm (polish)
Bahan
0.0420 m3 Pasir Pasang 293,300.00 Rp
0.3000 Kg Resin 65,000.00 Rp
Tenaga
0.6000 OH Pekerja 70,000.00 Rp
0.0300 OH Mandor 100,000.00 Rp
1.0000 m2 Homogenous Tile Granit bakar 60x60 Cm (un polish)
Bahan
0.0420 m3 Pasir Pasang 293,300.00 Rp
0.3000 Kg Resin 65,000.00 Rp
Tenaga
0.6000 OH Pekerja 70,000.00 Rp
0.0300 OH Mandor 100,000.00 Rp
1.0000 m2 Homogenous Tile Granit bakar 60x60 Cm (un polish)
Bahan
1.1000 m2 Granit uk 60x60 cm 1,250,000.00 Rp
0.0420 m3 Pasir Pasang 293,300.00 Rp
0.3000 Kg Resin 65,000.00 Rp
Tenaga
0.6000 OH Pekerja 70,000.00 Rp
0.0300 OH Mandor 100,000.00 Rp
XIV 03- -2002 PEKERJAAN PENGECATAN
I,6,1 1.0000 m2 Mengikis / Mengerok Permukaan Cat Tembok Lama
1,6.1.1 Bahan
0.0500 Kg Soda Api 15,000.00 Rp
6.1.2 Tenaga
0.1500 OH Pekerja 70,000.00 Rp
0.0025 OH Mandor 100,000.00 Rp
1,6,2 1.0000 m2 Mencuci Bidang Permukaan Tembok yang Pernah dicat
6.2.1 Bahan
0.0500 Kg Sabun 10,000.00 Rp
6.2.2 Tenaga
0.1500 OH Pekerja 70,000.00 Rp
0.0025 OH Mandor 100,000.00 Rp
1.6,3 1.0000 m2 Mengerok Karat Cat Lama permukaan Baja dg cara manual
1 2 1 2 3 4 5
6.3.1 Bahan
0.0500 Kg Sabun 10,000.00 Rp
6.3.2 Tenaga
0.1500 OH Pekerja 70,000.00 Rp
0.0025 OH Mandor 100,000.00 Rp
1.6,4 1.0000 m2 Penyabun Permukaan Tembok Lama
6.4.1 Bahan
0.0500 Kg Sabun 10,000.00 Rp
6.4.2 Tenaga
0.1500 OH Pekerja 70,000.00 Rp
0.0025 OH Mandor 100,000.00 Rp
1.6,6 1.0000 m2 Mendempul dan Menggosok Kayu
6.6.1 Bahan
0.0800 Kg Dempul Jadi 35,000.00 Rp
0.0200 Kg Minyak Cat 35,000.00 Rp
0.1000 Lbr Amplas 7,500.00 Rp
6.6.2 Tenaga
0.0400 OH Pekerja 70,000.00 Rp
0.0400 OH Tukang Cat 80,000.00 Rp
0.0025 OH Mandor 100,000.00 Rp
1.6,7 1.0000 m2 Pengecatan Bidang Lama
6.7.1 Bahan
0.1500 Kg Plamir 35,000.00 Rp
0.1700 Kg Cat Dasar 34,100.00 Rp
0.1700 Kg Cat Penutup 34,100.00 Rp
6.7.2 Tenaga
0.0700 OH Pekerja 70,000.00 Rp
0.0750 OH Tukang Cat 80,000.00 Rp
0.0025 OH Mandor 100,000.00 Rp
1.6,8 1.0000 m2 Pengecatan Bidang Kayu Baru (1 lap.Plamir)
1 lap.Cat Dasar & 2 lap.Cat Penutup
6.8.1 Bahan
0.2000 Kg Cat Meni 35,100.00 Rp
0.1500 Kg Plamir 35,000.00 Rp
0.1700 Kg Cat Dasar 34,100.00 Rp
0.2600 Kg Cat Penutup 2 kali 34,100.00 Rp
6.8.2 Tenaga
0.0700 OH Pekerja 70,000.00 Rp
0.1050 OH Tukang Cat 80,000.00 Rp
0.0025 OH Mandor 100,000.00 Rp
1.6,9 1.0000 m2 Pengecatan Bidang Kayu Baru (1 lap.Plamir)
1 lap.Cat Dasar & 3 lap.Cat Penutup
1.6.9.1 Bahan
0.2000 Kg Cat Meni 35,100.00 Rp
0.1500 Kg Plamir 35,000.00 Rp
0.1700 Kg Cat Dasar 34,100.00 Rp
1.6.9.2 Tenaga
0.0700 OH Pekerja 70,000.00 Rp
0.1050 OH Tukang Cat 80,000.00 Rp
0.0025 OH Mandor 100,000.00 Rp
1 2 1 2 3 4 5
1.6.10 1.0000 m2 Pelaburan Bidang Kayu dg Teak Oil
1.6.10.1 Bahan
0.3600 Ltr Teak Oil 27,500.00 Rp
1.6.10.2 Tenaga
0.0400 OH Pekerja 70,000.00 Rp
0.0630 OH Tukang Cat 80,000.00 Rp
0.0025 OH Mandor 100,000.00 Rp
1.6,11 1.0000 m2 Pelaburan Bidang Kayu dg Politur
1.6.11.1 Bahan
0.1500 Ltr Politur 44,000.00 Rp
0.3720 Ltr Politur Jadi 44,000.00 Rp
2.0000 Lbr Ampelas 7,500.00 Rp
1.6.11.2 Tenaga
0.0600 OH Tukang Cat 80,000.00 Rp
0.0025 OH Mandor 100,000.00 Rp
1.6,12 1.0000 m2 Pelaburan Bidang Kayu dg Cat Residu & Ter
1.6.12.1 Bahan
0.3500 Ltr Residu atau Ter 20,000.00 Rp
1.6.12.2 Tenaga
0.1000 OH Pekerja 35,300.00 Rp
0.0060 OH Mandor 51,200.00 Rp
1.6,13 1.0000 m2 Pelaburan Bidang Kayu dg Vernis
1.6.13.1 Bahan
0.1500 Ltr Vernis 44,000.00 Rp
0.0500 Ltr Dempul 35,000.00 Rp
0.1000 Lbr Ampelas 7,500.00 Rp
0.0100 Buah Kuas 8,100.00 Rp
6.13.2 Tenaga
0.1600 OH Pekerja 70,000.00 Rp
0.1600 OH Tukang Cat 80,000.00 Rp
0.0025 OH Mandor 100,000.00 Rp
1.6,14 1.0000 m2 Pengecat Tembok Baru (1lap.Plamir, 1lap Cat Dasar
2 lap. Cat Penutup)
1.6.14.1 Bahan
0.1000 Kg Plamir 35,000.00 Rp
0.1000 Kg Cat Dasar 34,100.00 Rp
1.6.14.2 Tenaga
0.0200 OH Pekerja 70,000.00 Rp
0.0630 OH Tukang Cat 80,000.00 Rp
0.0025 OH Mandor 100,000.00 Rp
1.6,15 1.0000 m2 Pengecat Tembok Lama (1lap.Plamir, 2lap Cat Penutup)
1.6.15.1 Bahan
0.1200 Kg Cat Dasar 34,100.00 Rp
1.6.15.2 Tenaga
0.0280 OH Pekerja 70,000.00 Rp
0.0420 OH Tukang Cat 80,000.00 Rp
0.0025 OH Mandor 100,000.00 Rp
1.6.20 1.0000 m2 Pengecatan Permukaan Baja dg Meni Besi
1 2 1 2 3 4 5
16.20.1 Bahan
0.1000 Kg Meni Besi 35,100.00 Rp
0.0100 Bh Kuas 8,100.00 Rp
1.6.20.2 Tenaga
0.0200 OH Pekerja 70,000.00 Rp
0.2000 OH Tukang Cat 80,000.00 Rp
0.0100 OH Mandor 100,000.00 Rp
1.6,21 1.0000 m2 Pengecatan Permukaan Baja dg Meni Besi & Perancah
1.6.21.1 Bahan
0.1000 Kg Meni Besi 35,100.00 Rp
0.0100 Bh Kuas 8,100.00 Rp
0.0020 m3 Perancah Kayu 650,000.00 Rp
1.6.21.2 Tenaga
0.2500 OH Pekerja 70,000.00 Rp
0.2250 OH Tukang Cat 80,000.00 Rp
0.0075 OH Mandor 100,000.00 Rp
1.6.21.3 1.0000 m2 Pengecatan permukaan tembok pakai cat tembok ICI Dulux
1.6.21.4 Bahan
0.2200 Cat Tembok Acrilyc Emulsion ICI Dulux Pentalite 55,000.00 Rp
0.2200 Plamur tembok 15,000.00 Rp
0.5000 Amplas besi 7,500.00 Rp
0.1000 Kuas Roll 18,300.00 Rp
1.6.21.5 Tenaga
0.0800 OH Pekerja 70,000.00 Rp
0.0800 OH Tukang Cat 80,000.00 Rp
0.0075 OH Mandor 100,000.00 Rp
1.6.21.4 1.0000 m2 Pengecatan permukaan tembok pakai cat tembok wethersield
1.6.21.5 Bahan
0.2200 Cat Tembok Dulux ICI wathersheald 75,000.00 Rp
0.2200 Plamur tembok 15,000.00 Rp
0.5000 Amplas besi 7,500.00 Rp
0.1000 Kuas Roll 18,300.00 Rp
1.6.21.6 Tenaga
0.0800 OH Pekerja 70,000.00 Rp
0.0800 OH Tukang Cat 80,000.00 Rp
0.0075 OH Mandor 100,000.00 Rp
1.0000 m2 Pekerjaan Waterproofing ex Sika type Sikatop 107 seal tanpa screed
Bahan
0.600 ltr Waterproofing ex Sika type Sikatop 107 seal 75,000.00 Rp
0.500 bh Kuas 8,100.00 Rp
Tenaga
0.034 Pekerja 70,000.00 Rp
0.034 Tukang Cat 80,000.00 Rp
0.020 Kepala Tukang 90,000.00 Rp
0.010 Mandor 100,000.00 Rp
A.122 1.0000 m2 1 m2 Pasang Paving Blok Natura 6 Cm
1.0100 m2 Paving blok natural 6 cm 98,900.00 Rp
0.1000 m3 Pasir beton 208,200.00 Rp
0.2500 OH Pekerja 70,000.00 Rp
0.0500 OH Kepala Tukang kayu 90,000.00 Rp
0.0250 OH Mandor 100,000.00 Rp
1.0000 lot Peralatan 3,000.00 Rp
1 2 1 2 3 4 5
TOTAL
6
77,333.33
71,333.33
69,333.33
2,000.00
6,000.00
5,000.00
1,000.00
104,000.00
100,250.00
98,750.00
1,500.00
3,750.00
2,750.00
1,000.00
4,500.00
600.00
500.00
100.00
1,000.00
50.00
3,900.00
2,500.00
1,400.00
1,000.00
190,560,000.00
152,160,000.00
60,000,000.00
92,160,000.00
38,400,000.00
38,400,000.00
14,443,000.00
11,110,000.00
7,500,000.00
300,000.00
150,000.00
160,000.00
500,000.00
2,500,000.00
3,333,000.00
1,790,375.03 Rp
1,562,575.03 Rp
68,750.00 Rp
154,687.50 Rp
38,500.00 Rp
144,000.00 Rp
22,500.00 Rp
89,407.97 Rp
10,000.00 Rp
1,000.00 Rp
ANALISA HARGA SATUAN PEKERJAAN - ANALISA SNI
TOTAL
6
68,229.56 Rp
165,500.00 Rp
600,000.00 Rp
200,000.00 Rp
227,800.00 Rp
120,000.00 Rp
105,000.00 Rp
1,800.00 Rp
1,000.00 Rp
1,205,175.03 Rp
962,575.03 Rp
68,750.00 Rp
154,687.50 Rp
38,500.00 Rp
144,000.00 Rp
22,500.00 Rp
89,407.97 Rp
10,000.00 Rp
1,000.00 Rp
68,229.56 Rp
165,500.00 Rp
200,000.00 Rp
242,600.00 Rp
1,600.00 Rp
105,000.00 Rp
135,000.00 Rp
1,000.00 Rp
747,929.98 Rp
529,429.98 Rp
65,000.00 Rp
377,300.00 Rp
20,000.00 Rp
11,250.00 Rp
55,879.98 Rp
218,500.00
40,000.00 Rp
160,000.00 Rp
17,500.00 Rp
1,000.00 Rp
37,500,000.00 Rp
10,000,000.00 Rp
10,000,000.00 Rp
3,500,000.00 Rp
5,000,000.00 Rp
1,000,000.00 Rp
1,000,000.00 Rp
1,000,000.00 Rp
1,000,000.00 Rp
5,000,000.00 Rp
224,350,000.00 Rp
4,000,000.00 Rp
350,000.00 Rp
220,000,000.00 Rp
410,832.00 Rp
363,032.00 Rp
93,750.00 Rp
TOTAL
6
5,568.00 Rp
2,200.00 Rp
2,664.00 Rp
247,500.00 Rp
1,350.00 Rp
10,000.00 Rp
47,800.00 Rp
16,000.00 Rp
28,000.00 Rp
1,800.00 Rp
2,000.00 Rp
476,882.00 Rp
429,082.00 Rp
93,750.00 Rp
5,568.00 Rp
64,800.00 Rp
2,200.00 Rp
2,664.00 Rp
247,500.00 Rp
1,350.00 Rp
11,250.00 Rp
47,800.00 Rp
16,000.00 Rp
28,000.00 Rp
1,800.00 Rp
2,000.00 Rp
385,218.40 Rp
344,418.40 Rp
75,000.00 Rp
4,454.40 Rp
258,750.00 Rp
2,200.00 Rp
2,664.00 Rp
1,350.00 Rp
40,800.00 Rp
16,000.00 Rp
21,000.00 Rp
1,800.00 Rp
2,000.00 Rp
82,162.50 Rp
65,762.50 Rp
41,250.00 Rp
450.00 Rp
24,062.50 Rp
16,400.00 Rp
8,000.00 Rp
7,000.00 Rp
900.00 Rp
500.00 Rp
1,459,343.92 Rp
1,047,343.92 Rp
93,750.00 Rp
618,750.00 Rp
19,125.00 Rp
10,796.92 Rp
77,952.00 Rp
43,995.00 Rp
44,000.00 Rp
44,400.00 Rp
TOTAL
6
27,000.00 Rp
16,175.00 Rp
15,000.00 Rp
16,000.00 Rp
11,250.00 Rp
5,250.00 Rp
3,900.00 Rp
412,000.00 Rp
160,000.00 Rp
80,000.00 Rp
140,000.00 Rp
27,000.00 Rp
5,000.00 Rp
1,240,409.60 Rp
987,409.60 Rp
127,500.00 Rp
721,875.00 Rp
6,750.00 Rp
23,385.60 Rp
8,799.00 Rp
22,000.00 Rp
77,100.00 Rp
253,000.00 Rp
160,000.00 Rp
70,000.00 Rp
18,000.00 Rp
5,000.00 Rp
1,519,600.00 Rp
1,266,600.00 Rp
225,000.00 Rp
948,750.00 Rp
15,750.00 Rp
77,100.00 Rp
253,000.00 Rp
160,000.00 Rp
70,000.00 Rp
18,000.00 Rp
5,000.00 Rp
12,000.00 Rp
12,000.00 Rp
7,000.00 Rp
5,000.00 Rp
740,618.60 Rp
487,618.60 Rp
100,000.00 Rp
130,550.00 Rp
6,750.00 Rp
40,089.60 Rp
8,799.00 Rp
22,000.00 Rp
77,100.00 Rp
102,330.00 Rp
253,000.00 Rp
160,000.00 Rp
70,000.00 Rp
18,000.00 Rp
5,000.00 Rp
793,282.78 Rp
TOTAL
6
773,132.78 Rp
742,680.00 Rp
1,800.00 Rp
28,652.78 Rp
20,150.00 Rp
20,000.00 Rp
150.00 Rp
29,135.00 Rp
15,050.00 Rp
12,600.00 Rp
2,450.00 Rp
14,085.00 Rp
13,600.00 Rp
175.00 Rp
180.00 Rp
130.00 Rp
151,977.00 Rp
76,977.00 Rp
45,000.00 Rp
31,977.00 Rp
2,933.00 Rp
75,000.00 Rp
70,000.00 Rp
5,000.00 Rp
499,990.00 Rp
499,990.00 Rp
466,690.00 Rp
33,300.00 Rp
469,990.00 Rp
469,990.00 Rp
466,690.00 Rp
3,300.00 Rp
20,934.45 Rp
10,850.00 Rp
10,850.00 Rp
10,084.45 Rp
3,360.00 Rp
2,940.00 Rp
3,780.00 Rp
4.45 Rp
838,336.45 Rp
828,252.00 Rp
216,920.00 Rp
236,250.00 Rp
217,042.00 Rp
57,816.00 Rp
100,224.00 Rp
10,084.45 Rp
3,360.00 Rp
2,940.00 Rp
3,780.00 Rp
4.45 Rp
TOTAL
6
32,000.00 Rp
32,000.00 Rp
28,000.00 Rp
4,000.00 Rp
36,935.81 Rp
36,935.81 Rp
36,820.00 Rp
115.81 Rp
51,612.59 Rp
51,612.59 Rp
51,450.00 Rp
162.59 Rp
43,888.09 Rp
43,888.09 Rp
43,750.00 Rp
138.09 Rp
87,778.40 Rp
87,778.40 Rp
87,500.00 Rp
278.40 Rp
57,794.86 Rp
57,794.86 Rp
57,610.00 Rp
184.86 Rp
3,511.14 Rp
3,511.14 Rp
3,500.00 Rp
11.14 Rp
36,231.36 Rp
36,231.36 Rp
36,120.00 Rp
111.36 Rp
13,482.32 Rp
13,482.32 Rp
13,440.00 Rp
42.32 Rp
35,111.36 Rp
35,111.36 Rp
35,000.00 Rp
111.36 Rp
372,982.27 Rp
351,960.00 Rp
351,960.00 Rp
21,022.27 Rp
21,000.00 Rp
22.27 Rp
432,056.60 Rp
328,566.60 Rp
96,789.00 Rp
45,300.40 Rp
186,477.20 Rp
103,490.00 Rp
58,310.00 Rp
33,280.00 Rp
TOTAL
6
3,600.00 Rp
8,300.00 Rp
430,900.00 Rp
327,520.00 Rp
83,120.00 Rp
244,400.00 Rp
103,380.00 Rp
58,310.00 Rp
33,280.00 Rp
3,690.00 Rp
8,100.00 Rp
30,000.00 Rp
18,000.00 Rp
18,000.00 Rp
12,000.00 Rp
10,500.00 Rp
1,500.00 Rp
369,320.00 Rp
349,320.00 Rp
349,320.00 Rp
20,000.00 Rp
17,500.00 Rp
2,500.00 Rp
189,045.00 Rp
109,045.00 Rp
82,500.00 Rp
11,880.00 Rp
14,665.00 Rp
80,000.00 Rp
70,000.00 Rp
10,000.00 Rp
446,360.00 Rp
426,360.00 Rp
426,360.00 Rp
20,000.00 Rp
17,500.00 Rp
2,500.00 Rp
1,461,058.60 Rp
1,295,158.60 Rp
330,000.00 Rp
873,062.40 Rp
92,096.20 Rp
165,900.00 Rp
105,000.00 Rp
48,000.00 Rp
5,400.00 Rp
7,500.00 Rp
1,215,801.50 Rp
1,049,901.50 Rp
330,000.00 Rp
594,662.40 Rp
125,239.10 Rp
TOTAL
6
165,900.00 Rp
105,000.00 Rp
48,000.00 Rp
5,400.00 Rp
7,500.00 Rp
1,143,074.00 Rp
977,174.00 Rp
330,000.00 Rp
512,256.00 Rp
134,918.00 Rp
165,900.00 Rp
105,000.00 Rp
48,000.00 Rp
5,400.00 Rp
7,500.00 Rp
1,088,044.90 Rp
922,144.90 Rp
330,000.00 Rp
449,894.40 Rp
142,250.50 Rp
165,900.00 Rp
105,000.00 Rp
48,000.00 Rp
5,400.00 Rp
7,500.00 Rp
1,011,449.60 Rp
845,549.60 Rp
330,000.00 Rp
363,033.60 Rp
152,516.00 Rp
165,900.00 Rp
105,000.00 Rp
48,000.00 Rp
5,400.00 Rp
7,500.00 Rp
958,354.40 Rp
792,454.40 Rp
330,000.00 Rp
302,899.20 Rp
159,555.20 Rp
165,900.00 Rp
105,000.00 Rp
48,000.00 Rp
5,400.00 Rp
7,500.00 Rp
921,023.70 Rp
755,123.70 Rp
330,000.00 Rp
260,582.40 Rp
164,541.30 Rp
165,900.00 Rp
105,000.00 Rp
48,000.00 Rp
5,400.00 Rp
7,500.00 Rp
TOTAL
6
863,116.50 Rp
697,216.50 Rp
330,000.00 Rp
202,675.20 Rp
164,541.30 Rp
165,900.00 Rp
105,000.00 Rp
48,000.00 Rp
5,400.00 Rp
7,500.00 Rp
636,252.60 Rp
636,252.60 Rp
330,000.00 Rp
95,172.40 Rp
51,525.00 Rp
159,555.20 Rp
165,900.00 Rp
105,000.00 Rp
48,000.00 Rp
5,400.00 Rp
7,500.00 Rp
704,524.00 Rp
538,624.00 Rp
330,000.00 Rp
70,652.00 Rp
38,250.00 Rp
99,722.00 Rp
165,900.00 Rp
105,000.00 Rp
48,000.00 Rp
5,400.00 Rp
7,500.00 Rp
1,027,929.60 Rp
862,029.60 Rp
330,000.00 Rp
13,299.20 Rp
347,443.20 Rp
171,287.20 Rp
165,900.00 Rp
105,000.00 Rp
48,000.00 Rp
5,400.00 Rp
7,500.00 Rp
837,156.00 Rp
671,256.00 Rp
330,000.00 Rp
61,093.20 Rp
135,859.20 Rp
144,303.60 Rp
165,900.00 Rp
105,000.00 Rp
48,000.00 Rp
5,400.00 Rp
7,500.00 Rp
795,054.70 Rp
629,154.70 Rp
330,000.00 Rp
TOTAL
6
91,315.20 Rp
54,443.60 Rp
153,395.90 Rp
165,900.00 Rp
105,000.00 Rp
48,000.00 Rp
5,400.00 Rp
7,500.00 Rp
541,200.00 Rp
447,990.00 Rp
360,000.00 Rp
87,990.00 Rp
93,210.00 Rp
54,600.00 Rp
31,200.00 Rp
3,510.00 Rp
3,900.00 Rp
1,877,154.40 Rp
1,576,504.40 Rp
776,250.00 Rp
449,894.40 Rp
140,800.00 Rp
194,040.00 Rp
15,520.00 Rp
300,650.00 Rp
210,000.00 Rp
68,000.00 Rp
7,650.00 Rp
15,000.00 Rp
1,356,236.00 Rp
1,154,936.00 Rp
135,000.00 Rp
623,616.00 Rp
198,000.00 Rp
198,320.00 Rp
201,300.00 Rp
166,600.00 Rp
24,000.00 Rp
2,700.00 Rp
8,000.00 Rp
961,772.30 Rp
827,142.30 Rp
5,572.70 Rp
41,360.00 Rp
44,400.00 Rp
134,745.60 Rp
465,750.00 Rp
17,460.00 Rp
110,000.00 Rp
2,004.00 Rp
2,250.00 Rp
3,600.00 Rp
134,630.00 Rp
70,000.00 Rp
53,600.00 Rp
6,030.00 Rp
5,000.00 Rp
TOTAL
6
761,247.10 Rp
656,747.10 Rp
4,692.80 Rp
35,200.00 Rp
37,000.00 Rp
109,132.80 Rp
357,075.00 Rp
13,580.00 Rp
92,812.50 Rp
2,004.00 Rp
2,250.00 Rp
3,000.00 Rp
104,500.00 Rp
56,000.00 Rp
40,000.00 Rp
4,500.00 Rp
4,000.00 Rp
352,212.32 Rp
285,912.32 Rp
126,000.00 Rp
142,607.62 Rp
17,304.70 Rp
66,300.00 Rp
45,500.00 Rp
16,000.00 Rp
1,800.00 Rp
3,000.00 Rp
352,212.32 Rp
285,912.32 Rp
126,000.00 Rp
142,607.62 Rp
17,304.70 Rp
66,300.00 Rp
45,500.00 Rp
16,000.00 Rp
1,800.00 Rp
3,000.00 Rp
292,376.54 Rp
226,076.54 Rp
126,000.00 Rp
73,386.24 Rp
26,690.30 Rp
66,300.00 Rp
45,500.00 Rp
16,000.00 Rp
1,800.00 Rp
3,000.00 Rp
278,709.06 Rp
212,409.06 Rp
126,000.00 Rp
59,132.16 Rp
27,276.90 Rp
66,300.00 Rp
45,500.00 Rp
16,000.00 Rp
1,800.00 Rp
TOTAL
6
3,000.00 Rp
271,660.44 Rp
205,360.44 Rp
126,000.00 Rp
49,443.84 Rp
29,916.60 Rp
66,300.00 Rp
45,500.00 Rp
16,000.00 Rp
1,800.00 Rp
3,000.00 Rp
267,080.25 Rp
200,780.25 Rp
126,000.00 Rp
42,517.25 Rp
32,263.00 Rp
66,300.00 Rp
45,500.00 Rp
16,000.00 Rp
1,800.00 Rp
3,000.00 Rp
253,309.43 Rp
187,009.43 Rp
126,000.00 Rp
22,450.18 Rp
27,130.25 Rp
11,429.00 Rp
66,300.00 Rp
45,500.00 Rp
16,000.00 Rp
1,800.00 Rp
3,000.00 Rp
165,928.56 Rp
133,128.56 Rp
63,000.00 Rp
61,916.16 Rp
8,212.40 Rp
32,800.00 Rp
22,400.00 Rp
8,000.00 Rp
900.00 Rp
1,500.00 Rp
149,150.84 Rp
116,350.84 Rp
63,000.00 Rp
42,205.44 Rp
11,145.40 Rp
32,800.00 Rp
22,400.00 Rp
8,000.00 Rp
900.00 Rp
1,500.00 Rp
139,536.86 Rp
106,736.86 Rp
63,000.00 Rp
32,004.86 Rp
TOTAL
6
11,732.00 Rp
32,800.00 Rp
22,400.00 Rp
8,000.00 Rp
900.00 Rp
1,500.00 Rp
130,557.80 Rp
97,757.80 Rp
63,000.00 Rp
21,559.30 Rp
13,198.50 Rp
32,800.00 Rp
22,400.00 Rp
8,000.00 Rp
900.00 Rp
1,500.00 Rp
128,702.00 Rp
95,902.00 Rp
63,000.00 Rp
18,530.30 Rp
14,371.70 Rp
32,800.00 Rp
22,400.00 Rp
8,000.00 Rp
900.00 Rp
1,500.00 Rp
124,941.80 Rp
92,141.80 Rp
63,000.00 Rp
14,476.80 Rp
14,665.00 Rp
32,800.00 Rp
22,400.00 Rp
8,000.00 Rp
900.00 Rp
1,500.00 Rp
126,721.40 Rp
93,921.40 Rp
63,000.00 Rp
10,022.40 Rp
14,665.00 Rp
6,234.00 Rp
32,800.00 Rp
22,400.00 Rp
8,000.00 Rp
900.00 Rp
1,500.00 Rp
108,560.20 Rp
75,760.20 Rp
63,000.00 Rp
- Rp
5,279.40 Rp
7,480.80 Rp
32,800.00 Rp
TOTAL
6
22,400.00 Rp
8,000.00 Rp
900.00 Rp
1,500.00 Rp
112,394.20 Rp
79,594.20 Rp
63,000.00 Rp
3,150.00 Rp
7,625.80 Rp
5,818.40 Rp
32,800.00 Rp
22,400.00 Rp
8,000.00 Rp
900.00 Rp
1,500.00 Rp
135,128.10 Rp
95,578.10 Rp
31,250.00 Rp
30,067.20 Rp
14,078.40 Rp
20,182.50 Rp
39,550.00 Rp
24,500.00 Rp
12,000.00 Rp
1,350.00 Rp
1,700.00 Rp
120,432.14 Rp
85,852.14 Rp
31,250.00 Rp
23,274.24 Rp
11,145.40 Rp
20,182.50 Rp
34,580.00 Rp
22,400.00 Rp
9,600.00 Rp
1,080.00 Rp
1,500.00 Rp
77,605.60 Rp
44,805.60 Rp
- Rp
16,704.00 Rp
7,919.10 Rp
20,182.50 Rp
32,800.00 Rp
22,400.00 Rp
8,000.00 Rp
900.00 Rp
1,500.00 Rp
128,840.16 Rp
86,494.16 Rp
- Rp
31,292.16 Rp
1,173.20 Rp
12,318.60 Rp
40,054.50 Rp
100.20 Rp
- Rp
483.00 Rp
TOTAL
6
1,072.50 Rp
42,346.00 Rp
25,900.00 Rp
12,560.00 Rp
560.00 Rp
1,476.00 Rp
1,850.00 Rp
83,987.81 Rp
46,294.81 Rp
- Rp
23,296.51 Rp
879.90 Rp
9,385.60 Rp
11,484.00 Rp
66.80 Rp
2.00 Rp
322.00 Rp
858.00 Rp
37,693.00 Rp
23,800.00 Rp
10,400.00 Rp
560.00 Rp
1,233.00 Rp
1,700.00 Rp
93,660.94 Rp
58,014.94 Rp
- Rp
16,035.84 Rp
586.60 Rp
6,159.30 Rp
33,528.00 Rp
158.10 Rp
- Rp
1,497.00 Rp
50.10 Rp
35,646.00 Rp
23,800.00 Rp
8,560.00 Rp
560.00 Rp
1,026.00 Rp
1,700.00 Rp
94,820.72 Rp
57,127.72 Rp
- Rp
11,358.72 Rp
23,464.00 Rp
19,800.00 Rp
2,505.00 Rp
37,693.00 Rp
23,800.00 Rp
10,400.00 Rp
560.00 Rp
1,233.00 Rp
1,700.00 Rp
70,173.66 Rp
38,773.66 Rp
- Rp
28,508.16 Rp
10,265.50 Rp
TOTAL
6
31,400.00 Rp
21,000.00 Rp
8,000.00 Rp
900.00 Rp
1,500.00 Rp
257,104.28 Rp
219,854.28 Rp
- Rp
52,673.28 Rp
167,181.00 Rp
37,250.00 Rp
22,400.00 Rp
12,000.00 Rp
1,350.00 Rp
1,500.00 Rp
97,226.65 Rp
56,176.65 Rp
48,600.00 Rp
830.75 Rp
6,745.90 Rp
41,050.00 Rp
17,500.00 Rp
20,000.00 Rp
1,350.00 Rp
2,200.00 Rp
90,860.22 Rp
49,810.22 Rp
48,600.00 Rp
623.62 Rp
586.60 Rp
41,050.00 Rp
17,500.00 Rp
20,000.00 Rp
1,350.00 Rp
2,200.00 Rp
11,955.70 Rp
305.70 Rp
- Rp
- Rp
200.40 Rp
105.30 Rp
11,650.00 Rp
7,000.00 Rp
4,000.00 Rp
450.00 Rp
200.00 Rp
47,139.96 Rp
20,004.96 Rp
14,432.26 Rp
5,572.70 Rp
27,135.00 Rp
14,000.00 Rp
12,000.00 Rp
135.00 Rp
TOTAL
6
1,000.00 Rp
52,311.84 Rp
23,961.84 Rp
18,975.74 Rp
4,986.10 Rp
28,350.00 Rp
14,000.00 Rp
12,000.00 Rp
1,350.00 Rp
1,000.00 Rp
44,872.26 Rp
16,522.26 Rp
14,432.26 Rp
2,090.00 Rp
28,350.00 Rp
14,000.00 Rp
12,000.00 Rp
1,350.00 Rp
1,000.00 Rp
44,582.44 Rp
17,447.44 Rp
11,581.44 Rp
5,866.00 Rp
27,135.00 Rp
14,000.00 Rp
12,000.00 Rp
135.00 Rp
1,000.00 Rp
44,424.10 Rp
16,074.10 Rp
9,621.50 Rp
6,452.60 Rp
28,350.00 Rp
14,000.00 Rp
12,000.00 Rp
1,350.00 Rp
1,000.00 Rp
43,292.00 Rp
14,942.00 Rp
8,196.10 Rp
6,745.90 Rp
28,350.00 Rp
14,000.00 Rp
12,000.00 Rp
1,350.00 Rp
1,000.00 Rp
41,803.54 Rp
13,453.54 Rp
6,414.34 Rp
7,039.20 Rp
28,350.00 Rp
14,000.00 Rp
12,000.00 Rp
1,350.00 Rp
1,000.00 Rp
TOTAL
6
46,238.37 Rp
17,888.37 Rp
12,828.67 Rp
1,246.80 Rp
3,812.90 Rp
28,350.00 Rp
14,000.00 Rp
12,000.00 Rp
1,350.00 Rp
1,000.00 Rp
37,832.85 Rp
10,697.85 Rp
4,098.05 Rp
2,493.60 Rp
4,106.20 Rp
27,135.00 Rp
14,000.00 Rp
12,000.00 Rp
135.00 Rp
1,000.00 Rp
42,682.30 Rp
14,332.30 Rp
6,681.60 Rp
2,078.00 Rp
5,572.70 Rp
28,350.00 Rp
14,000.00 Rp
12,000.00 Rp
1,350.00 Rp
1,000.00 Rp
34,750.14 Rp
6,400.14 Rp
20.04 Rp
3,740.40 Rp
2,639.70 Rp
28,350.00 Rp
14,000.00 Rp
12,000.00 Rp
1,350.00 Rp
1,000.00 Rp
35,674.29 Rp
7,324.29 Rp
15.59 Rp
2,909.20 Rp
4,399.50 Rp
28,350.00 Rp
14,000.00 Rp
12,000.00 Rp
1,350.00 Rp
1,000.00 Rp
86,350.32 Rp
38,550.32 Rp
31,804.42 Rp
6,745.90 Rp
47,800.00 Rp
TOTAL
6
17,500.00 Rp
16,000.00 Rp
1,800.00 Rp
12,500.00 Rp
68,229.56 Rp
31,679.56 Rp
24,053.76 Rp
7,625.80 Rp
36,550.00 Rp
17,500.00 Rp
16,000.00 Rp
1,800.00 Rp
1,250.00 Rp
75,344.50 Rp
27,544.50 Rp
19,332.10 Rp
8,212.40 Rp
47,800.00 Rp
17,500.00 Rp
16,000.00 Rp
1,800.00 Rp
12,500.00 Rp
60,998.69 Rp
24,448.69 Rp
16,236.29 Rp
8,212.40 Rp
36,550.00 Rp
17,500.00 Rp
16,000.00 Rp
1,800.00 Rp
1,250.00 Rp
59,246.73 Rp
22,696.73 Rp
13,897.73 Rp
8,799.00 Rp
36,550.00 Rp
17,500.00 Rp
16,000.00 Rp
1,800.00 Rp
1,250.00 Rp
56,819.80 Rp
9,019.80 Rp
- Rp
5,279.40 Rp
3,740.40 Rp
47,800.00 Rp
17,500.00 Rp
16,000.00 Rp
1,800.00 Rp
12,500.00 Rp
78,384.50 Rp
38,334.50 Rp
34,521.60 Rp
3,812.90 Rp
40,050.00 Rp
TOTAL
6
21,000.00 Rp
16,000.00 Rp
1,800.00 Rp
1,250.00 Rp
76,485.10 Rp
36,435.10 Rp
26,169.60 Rp
10,265.50 Rp
40,050.00 Rp
21,000.00 Rp
16,000.00 Rp
1,800.00 Rp
1,250.00 Rp
72,309.26 Rp
32,259.26 Rp
21,113.86 Rp
11,145.40 Rp
40,050.00 Rp
21,000.00 Rp
16,000.00 Rp
1,800.00 Rp
1,250.00 Rp
69,172.67 Rp
29,122.67 Rp
17,683.97 Rp
11,438.70 Rp
40,050.00 Rp
21,000.00 Rp
16,000.00 Rp
1,800.00 Rp
1,250.00 Rp
97,952.78 Rp
51,802.78 Rp
41,537.28 Rp
10,265.50 Rp
46,150.00 Rp
22,400.00 Rp
20,000.00 Rp
2,250.00 Rp
1,500.00 Rp
89,103.58 Rp
42,953.58 Rp
31,514.88 Rp
11,438.70 Rp
46,150.00 Rp
22,400.00 Rp
20,000.00 Rp
2,250.00 Rp
1,500.00 Rp
83,814.14 Rp
37,664.14 Rp
25,345.54 Rp
12,318.60 Rp
46,150.00 Rp
22,400.00 Rp
TOTAL
6
20,000.00 Rp
2,250.00 Rp
1,500.00 Rp
77,589.27 Rp
31,439.27 Rp
18,240.77 Rp
13,198.50 Rp
46,150.00 Rp
22,400.00 Rp
20,000.00 Rp
2,250.00 Rp
1,500.00 Rp
39,435.60 Rp
21,905.60 Rp
15,746.30 Rp
6,159.30 Rp
17,530.00 Rp
10,500.00 Rp
5,600.00 Rp
630.00 Rp
800.00 Rp
36,904.12 Rp
19,374.12 Rp
12,628.22 Rp
6,745.90 Rp
17,530.00 Rp
10,500.00 Rp
5,600.00 Rp
630.00 Rp
800.00 Rp
63,292.36 Rp
25,992.36 Rp
20,712.96 Rp
5,279.40 Rp
37,300.00 Rp
18,200.00 Rp
16,000.00 Rp
1,800.00 Rp
1,300.00 Rp
59,205.60 Rp
21,905.60 Rp
15,746.30 Rp
6,159.30 Rp
37,300.00 Rp
18,200.00 Rp
16,000.00 Rp
1,800.00 Rp
1,300.00 Rp
12,350.20 Rp
1,700.20 Rp
1,113.60 Rp
586.60 Rp
10,650.00 Rp
3,990.00 Rp
TOTAL
6
3,040.00 Rp
3,420.00 Rp
200.00 Rp
9,020.00 Rp
3,240.00 Rp
3,240.00 Rp
- Rp
5,780.00 Rp
3,500.00 Rp
1,600.00 Rp
180.00 Rp
500.00 Rp
61,700.00 Rp
9,900.00 Rp
9,900.00 Rp
- Rp
51,800.00 Rp
31,500.00 Rp
16,000.00 Rp
1,800.00 Rp
2,500.00 Rp
135,934.80 Rp
108,034.80 Rp
20,044.80 Rp
87,990.00 Rp
27,900.00 Rp
17,500.00 Rp
8,000.00 Rp
900.00 Rp
1,500.00 Rp
32,049.93 Rp
14,519.93 Rp
12,026.88 Rp
2,493.05 Rp
17,530.00 Rp
10,500.00 Rp
5,600.00 Rp
630.00 Rp
800.00 Rp
43,173.40 Rp
2,873.40 Rp
1,113.60 Rp
- Rp
1,759.80 Rp
40,300.00 Rp
21,000.00 Rp
16,000.00 Rp
1,800.00 Rp
1,500.00 Rp
31,336.00 Rp
11,136.00 Rp
11,136.00 Rp
20,200.00 Rp
10,500.00 Rp
8,000.00 Rp
TOTAL
6
900.00 Rp
800.00 Rp
51,730,000.00 Rp
49,500,000.00 Rp
49,500,000.00 Rp
2,230,000.00 Rp
420,000.00 Rp
1,600,000.00 Rp
180,000.00 Rp
30,000.00 Rp
56,070,000.00 Rp
54,000,000.00 Rp
54,000,000.00 Rp
2,070,000.00 Rp
420,000.00 Rp
1,440,000.00 Rp
180,000.00 Rp
30,000.00 Rp
444,875.00 Rp
325,125.00 Rp
324,000.00 Rp
1,125.00 Rp
119,750.00 Rp
24,500.00 Rp
84,000.00 Rp
9,450.00 Rp
1,800.00 Rp
54,119,750.00 Rp
54,000,000.00 Rp
54,000,000.00 Rp
119,750.00 Rp
24,500.00 Rp
84,000.00 Rp
9,450.00 Rp
1,800.00 Rp
2,097,500.00 Rp
1,800,000.00 Rp
1,800,000.00 Rp
297,500.00 Rp
70,000.00 Rp
200,000.00 Rp
22,500.00 Rp
5,000.00 Rp
657,500.00 Rp
360,000.00 Rp
360,000.00 Rp
297,500.00 Rp
70,000.00 Rp
200,000.00 Rp
22,500.00 Rp
5,000.00 Rp
1,813,000.00 Rp
1,575,000.00 Rp
TOTAL
6
1,575,000.00 Rp
238,000.00 Rp
56,000.00 Rp
160,000.00 Rp
18,000.00 Rp
4,000.00 Rp
553,000.00 Rp
315,000.00 Rp
315,000.00 Rp
238,000.00 Rp
56,000.00 Rp
160,000.00 Rp
18,000.00 Rp
4,000.00 Rp
497,000.00 Rp
315,000.00 Rp
315,000.00 Rp
182,000.00 Rp
56,000.00 Rp
160,000.00 Rp
18,000.00 Rp
4,000.00 Rp
3,247,000.00 Rp
2,880,000.00 Rp
2,880,000.00 Rp
367,000.00 Rp
70,000.00 Rp
240,000.00 Rp
27,000.00 Rp
30,000.00 Rp
963,000.00 Rp
576,000.00 Rp
576,000.00 Rp
387,000.00 Rp
70,000.00 Rp
240,000.00 Rp
27,000.00 Rp
50,000.00 Rp
652,855.00 Rp
285,855.00 Rp
176,400.00 Rp
675.00 Rp
3,780.00 Rp
105,000.00 Rp
367,000.00 Rp
70,000.00 Rp
240,000.00 Rp
27,000.00 Rp
30,000.00 Rp
508,855.00 Rp
285,855.00 Rp
176,400.00 Rp
675.00 Rp
3,780.00 Rp
TOTAL
6
105,000.00 Rp
223,000.00 Rp
42,000.00 Rp
160,000.00 Rp
18,000.00 Rp
3,000.00 Rp
2,918,875.00 Rp
2,703,375.00 Rp
2,700,000.00 Rp
3,375.00 Rp
215,500.00 Rp
35,000.00 Rp
160,000.00 Rp
18,000.00 Rp
2,500.00 Rp
758,875.00 Rp
543,375.00 Rp
540,000.00 Rp
3,375.00 Rp
215,500.00 Rp
35,000.00 Rp
160,000.00 Rp
18,000.00 Rp
2,500.00 Rp
501,355.00 Rp
285,855.00 Rp
176,400.00 Rp
675.00 Rp
3,780.00 Rp
105,000.00 Rp
215,500.00 Rp
35,000.00 Rp
160,000.00 Rp
18,000.00 Rp
2,500.00 Rp
1,220,530.00 Rp
997,530.00 Rp
882,000.00 Rp
6,750.00 Rp
3,780.00 Rp
105,000.00 Rp
223,000.00 Rp
42,000.00 Rp
160,000.00 Rp
18,000.00 Rp
3,000.00 Rp
514,930.00 Rp
291,930.00 Rp
176,400.00 Rp
6,750.00 Rp
3,780.00 Rp
105,000.00 Rp
223,000.00 Rp
42,000.00 Rp
160,000.00 Rp
18,000.00 Rp
TOTAL
6
3,000.00 Rp
1,182,230.00 Rp
395,730.00 Rp
176,400.00 Rp
6,750.00 Rp
10,080.00 Rp
105,000.00 Rp
97,500.00 Rp
786,500.00 Rp
560,000.00 Rp
200,000.00 Rp
22,500.00 Rp
4,000.00 Rp
678,230.00 Rp
395,730.00 Rp
176,400.00 Rp
6,750.00 Rp
10,080.00 Rp
105,000.00 Rp
97,500.00 Rp
282,500.00 Rp
56,000.00 Rp
200,000.00 Rp
22,500.00 Rp
4,000.00 Rp
1,835,330.00 Rp
1,048,830.00 Rp
882,000.00 Rp
6,750.00 Rp
10,080.00 Rp
52,500.00 Rp
97,500.00 Rp
786,500.00 Rp
560,000.00 Rp
200,000.00 Rp
22,500.00 Rp
4,000.00 Rp
648,230.00 Rp
365,730.00 Rp
176,400.00 Rp
6,750.00 Rp
10,080.00 Rp
52,500.00 Rp
22,500.00 Rp
97,500.00 Rp
282,500.00 Rp
56,000.00 Rp
200,000.00 Rp
22,500.00 Rp
4,000.00 Rp
1,510,270.00 Rp
1,203,870.00 Rp
882,000.00 Rp
6,750.00 Rp
15,120.00 Rp
105,000.00 Rp
195,000.00 Rp
TOTAL
6
306,400.00 Rp
70,000.00 Rp
208,000.00 Rp
23,400.00 Rp
5,000.00 Rp
625,730.00 Rp
343,230.00 Rp
176,400.00 Rp
6,750.00 Rp
10,080.00 Rp
52,500.00 Rp
97,500.00 Rp
282,500.00 Rp
56,000.00 Rp
200,000.00 Rp
22,500.00 Rp
4,000.00 Rp
51,159,000.00 Rp
49,791,000.00 Rp
49,500,000.00 Rp
273,000.00 Rp
18,000.00 Rp
1,368,000.00 Rp
280,000.00 Rp
960,000.00 Rp
108,000.00 Rp
20,000.00 Rp
11,625,525.00 Rp
10,077,525.00 Rp
9,900,000.00 Rp
159,525.00 Rp
18,000.00 Rp
1,548,000.00 Rp
280,000.00 Rp
960,000.00 Rp
108,000.00 Rp
200,000.00 Rp
11,445,525.00 Rp
10,077,525.00 Rp
9,900,000.00 Rp
159,525.00 Rp
18,000.00 Rp
1,368,000.00 Rp
280,000.00 Rp
960,000.00 Rp
108,000.00 Rp
20,000.00 Rp
8,145,525.00 Rp
6,777,525.00 Rp
6,600,000.00 Rp
159,525.00 Rp
18,000.00 Rp
1,368,000.00 Rp
280,000.00 Rp
960,000.00 Rp
108,000.00 Rp
20,000.00 Rp
TOTAL
6
127,775.00 Rp
111,375.00 Rp
108,000.00 Rp
3,375.00 Rp
16,400.00 Rp
7,000.00 Rp
8,000.00 Rp
900.00 Rp
500.00 Rp
127,775.00 Rp
111,375.00 Rp
108,000.00 Rp
3,375.00 Rp
16,400.00 Rp
7,000.00 Rp
8,000.00 Rp
900.00 Rp
500.00 Rp
649,775.00 Rp
633,375.00 Rp
630,000.00 Rp
3,375.00 Rp
16,400.00 Rp
7,000.00 Rp
8,000.00 Rp
900.00 Rp
500.00 Rp
127,775.00 Rp
111,375.00 Rp
108,000.00 Rp
3,375.00 Rp
16,400.00 Rp
7,000.00 Rp
8,000.00 Rp
900.00 Rp
500.00 Rp
649,775.00 Rp
633,375.00 Rp
630,000.00 Rp
3,375.00 Rp
16,400.00 Rp
7,000.00 Rp
8,000.00 Rp
900.00 Rp
500.00 Rp
1,509,180.00 Rp
1,489,500.00 Rp
1,485,000.00 Rp
4,500.00 Rp
19,680.00 Rp
8,400.00 Rp
9,600.00 Rp
1,080.00 Rp
600.00 Rp
TOTAL
6
575,600.00 Rp
542,250.00 Rp
540,000.00 Rp
2,250.00 Rp
33,350.00 Rp
10,500.00 Rp
20,000.00 Rp
2,250.00 Rp
600.00 Rp
150,500.00 Rp
110,250.00 Rp
108,000.00 Rp
2,250.00 Rp
40,250.00 Rp
10,500.00 Rp
20,000.00 Rp
2,250.00 Rp
7,500.00 Rp
150,500.00 Rp
110,250.00 Rp
108,000.00 Rp
2,250.00 Rp
40,250.00 Rp
10,500.00 Rp
20,000.00 Rp
2,250.00 Rp
7,500.00 Rp
1,080,075.00 Rp
1,038,375.00 Rp
1,035,000.00 Rp
3,375.00 Rp
41,700.00 Rp
14,000.00 Rp
24,000.00 Rp
2,700.00 Rp
1,000.00 Rp
252,075.00 Rp
210,375.00 Rp
207,000.00 Rp
3,375.00 Rp
41,700.00 Rp
14,000.00 Rp
24,000.00 Rp
2,700.00 Rp
1,000.00 Rp
252,075.00 Rp
210,375.00 Rp
207,000.00 Rp
3,375.00 Rp
41,700.00 Rp
14,000.00 Rp
24,000.00 Rp
2,700.00 Rp
1,000.00 Rp
297,400.00 Rp
TOTAL
6
247,500.00 Rp
243,000.00 Rp
4,500.00 Rp
49,900.00 Rp
17,500.00 Rp
28,000.00 Rp
3,150.00 Rp
1,250.00 Rp
297,400.00 Rp
247,500.00 Rp
243,000.00 Rp
4,500.00 Rp
49,900.00 Rp
17,500.00 Rp
28,000.00 Rp
3,150.00 Rp
1,250.00 Rp
297,400.00 Rp
247,500.00 Rp
243,000.00 Rp
4,500.00 Rp
49,900.00 Rp
17,500.00 Rp
28,000.00 Rp
3,150.00 Rp
1,250.00 Rp
105,000.00 Rp
75,000.00 Rp
70,000.00 Rp
5,000.00 Rp
30,000.00 Rp
3,500.00 Rp
12,000.00 Rp
13,500.00 Rp
1,000.00 Rp
60,500.00 Rp
30,500.00 Rp
26,000.00 Rp
4,500.00 Rp
2,500.00 Rp
30,000.00 Rp
3,500.00 Rp
12,000.00 Rp
13,500.00 Rp
1,000.00 Rp
88,500.00 Rp
58,500.00 Rp
54,000.00 Rp
4,500.00 Rp
2,500.00 Rp
30,000.00 Rp
3,500.00 Rp
12,000.00 Rp
13,500.00 Rp
1,000.00 Rp
TOTAL
6
350,875.00 Rp
325,125.00 Rp
324,000.00 Rp
1,125.00 Rp
25,750.00 Rp
7,000.00 Rp
16,000.00 Rp
2,250.00 Rp
500.00 Rp
91,225.00 Rp
65,925.00 Rp
64,800.00 Rp
1,125.00 Rp
25,300.00 Rp
7,000.00 Rp
16,000.00 Rp
1,800.00 Rp
500.00 Rp
523,905.00 Rp
496,125.00 Rp
495,000.00 Rp
1,125.00 Rp
27,780.00 Rp
7,700.00 Rp
17,600.00 Rp
1,980.00 Rp
500.00 Rp
127,905.00 Rp
100,125.00 Rp
99,000.00 Rp
1,125.00 Rp
27,780.00 Rp
7,700.00 Rp
17,600.00 Rp
1,980.00 Rp
500.00 Rp
172,100.00 Rp
131,850.00 Rp
130,500.00 Rp
1,350.00 Rp
40,250.00 Rp
10,500.00 Rp
20,000.00 Rp
2,250.00 Rp
7,500.00 Rp
99,650.00 Rp
78,750.00 Rp
77,400.00 Rp
1,350.00 Rp
20,900.00 Rp
7,000.00 Rp
8,000.00 Rp
900.00 Rp
5,000.00 Rp
101,450.00 Rp
TOTAL
6
80,550.00 Rp
79,200.00 Rp
1,350.00 Rp
20,900.00 Rp
7,000.00 Rp
8,000.00 Rp
900.00 Rp
5,000.00 Rp
298,800.00 Rp
240,750.00 Rp
175,500.00 Rp
63,000.00 Rp
2,250.00 Rp
58,050.00 Rp
10,500.00 Rp
36,000.00 Rp
4,050.00 Rp
7,500.00 Rp
298,800.00 Rp
240,750.00 Rp
175,500.00 Rp
63,000.00 Rp
2,250.00 Rp
58,050.00 Rp
10,500.00 Rp
36,000.00 Rp
4,050.00 Rp
7,500.00 Rp
298,800.00 Rp
240,750.00 Rp
175,500.00 Rp
63,000.00 Rp
2,250.00 Rp
58,050.00 Rp
10,500.00 Rp
36,000.00 Rp
4,050.00 Rp
7,500.00 Rp
314,300.00 Rp
109,100.00 Rp
106,400.00 Rp
2,250.00 Rp
450.00 Rp
205,200.00 Rp
42,000.00 Rp
144,000.00 Rp
16,200.00 Rp
3,000.00 Rp
19,805.00 Rp
11,250.00 Rp
- Rp
11,250.00 Rp
8,555.00 Rp
1,750.00 Rp
6,000.00 Rp
675.00 Rp
TOTAL
6
130.00 Rp
1,117,599.60 Rp
971,849.60 Rp
485,529.60 Rp
228,800.00 Rp
257,520.00 Rp
145,750.00 Rp
115,500.00 Rp
20,000.00 Rp
2,250.00 Rp
8,000.00 Rp
1,117,599.60 Rp
971,849.60 Rp
485,529.60 Rp
228,800.00 Rp
257,520.00 Rp
145,750.00 Rp
115,500.00 Rp
20,000.00 Rp
2,250.00 Rp
8,000.00 Rp
1,039,375.60 Rp
893,625.60 Rp
385,305.60 Rp
250,800.00 Rp
257,520.00 Rp
145,750.00 Rp
115,500.00 Rp
20,000.00 Rp
2,250.00 Rp
8,000.00 Rp
129,616.00 Rp
46,736.00 Rp
22,272.00 Rp
11,440.00 Rp
13,024.00 Rp
82,880.00 Rp
80,500.00 Rp
1,600.00 Rp
180.00 Rp
600.00 Rp
1,122,140.40 Rp
976,390.40 Rp
516,710.40 Rp
228,800.00 Rp
230,880.00 Rp
145,750.00 Rp
115,500.00 Rp
20,000.00 Rp
2,250.00 Rp
8,000.00 Rp
1,215,766.00 Rp
1,088,016.00 Rp
623,616.00 Rp
TOTAL
6
198,000.00 Rp
266,400.00 Rp
127,750.00 Rp
115,500.00 Rp
2,000.00 Rp
2,250.00 Rp
8,000.00 Rp
1,383,324.40 Rp
1,237,574.40 Rp
783,974.40 Rp
246,400.00 Rp
207,200.00 Rp
145,750.00 Rp
115,500.00 Rp
20,000.00 Rp
2,250.00 Rp
8,000.00 Rp
1,285,500.40 Rp
1,139,750.40 Rp
795,110.40 Rp
184,800.00 Rp
159,840.00 Rp
145,750.00 Rp
115,500.00 Rp
20,000.00 Rp
2,250.00 Rp
8,000.00 Rp
1,443,129.20 Rp
1,297,379.20 Rp
859,699.20 Rp
206,800.00 Rp
230,880.00 Rp
145,750.00 Rp
115,500.00 Rp
20,000.00 Rp
2,250.00 Rp
8,000.00 Rp
1,594,418.80 Rp
1,448,668.80 Rp
1,066,828.80 Rp
162,800.00 Rp
219,040.00 Rp
145,750.00 Rp
115,500.00 Rp
20,000.00 Rp
2,250.00 Rp
8,000.00 Rp
1,582,518.00 Rp
1,436,768.00 Rp
979,968.00 Rp
220,000.00 Rp
236,800.00 Rp
- Rp
145,750.00 Rp
115,500.00 Rp
20,000.00 Rp
TOTAL
6
2,250.00 Rp
8,000.00 Rp
1,371,449.20 Rp
1,225,699.20 Rp
748,339.20 Rp
237,600.00 Rp
239,760.00 Rp
- Rp
145,750.00 Rp
115,500.00 Rp
20,000.00 Rp
2,250.00 Rp
8,000.00 Rp
1,496,849.20 Rp
1,225,699.20 Rp
748,339.20 Rp
237,600.00 Rp
239,760.00 Rp
271,150.00 Rp
140,000.00 Rp
28,000.00 Rp
3,150.00 Rp
100,000.00 Rp
1,401,345.20 Rp
1,130,195.20 Rp
648,115.20 Rp
206,800.00 Rp
275,280.00 Rp
271,150.00 Rp
140,000.00 Rp
28,000.00 Rp
3,150.00 Rp
100,000.00 Rp
1,542,612.40 Rp
1,271,462.40 Rp
817,382.40 Rp
193,600.00 Rp
260,480.00 Rp
271,150.00 Rp
140,000.00 Rp
28,000.00 Rp
3,150.00 Rp
100,000.00 Rp
1,610,030.00 Rp
1,338,880.00 Rp
890,880.00 Rp
211,200.00 Rp
236,800.00 Rp
271,150.00 Rp
140,000.00 Rp
28,000.00 Rp
3,150.00 Rp
100,000.00 Rp
2,023,598.00 Rp
1,752,448.00 Rp
1,369,728.00 Rp
TOTAL
6
228,800.00 Rp
153,920.00 Rp
271,150.00 Rp
140,000.00 Rp
28,000.00 Rp
3,150.00 Rp
100,000.00 Rp
1,610,030.00 Rp
1,338,880.00 Rp
890,880.00 Rp
211,200.00 Rp
236,800.00 Rp
271,150.00 Rp
140,000.00 Rp
28,000.00 Rp
3,150.00 Rp
100,000.00 Rp
1,574,394.80 Rp
1,303,244.80 Rp
855,244.80 Rp
211,200.00 Rp
236,800.00 Rp
271,150.00 Rp
140,000.00 Rp
28,000.00 Rp
3,150.00 Rp
100,000.00 Rp
22,120.00 Rp
15,750.00 Rp
15,750.00 Rp
6,370.00 Rp
3,500.00 Rp
2,400.00 Rp
270.00 Rp
200.00 Rp
27,815.00 Rp
21,000.00 Rp
21,000.00 Rp
6,815.00 Rp
3,500.00 Rp
2,800.00 Rp
315.00 Rp
200.00 Rp
57,350.00 Rp
15,750.00 Rp
15,750.00 Rp
41,600.00 Rp
38,500.00 Rp
2,800.00 Rp
300.00 Rp
67,850.00 Rp
26,250.00 Rp
26,250.00 Rp
41,600.00 Rp
TOTAL
6
38,500.00 Rp
2,800.00 Rp
300.00 Rp
73,100.00 Rp
31,500.00 Rp
31,500.00 Rp
41,600.00 Rp
38,500.00 Rp
2,800.00 Rp
300.00 Rp
75,200.00 Rp
33,600.00 Rp
33,600.00 Rp
41,600.00 Rp
38,500.00 Rp
2,800.00 Rp
300.00 Rp
12,984.00 Rp
11,841.00 Rp
11,550.00 Rp
291.00 Rp
1,143.00 Rp
490.00 Rp
560.00 Rp
63.00 Rp
30.00 Rp
29,894.00 Rp
29,069.00 Rp
28,875.00 Rp
194.00 Rp
825.00 Rp
350.00 Rp
400.00 Rp
45.00 Rp
30.00 Rp
19,742.00 Rp
15,617.00 Rp
- Rp
15,617.00 Rp
4,125.00 Rp
1,750.00 Rp
2,000.00 Rp
225.00 Rp
150.00 Rp
207,890.00 Rp
163,250.00 Rp
154,000.00 Rp
6,750.00 Rp
2,500.00 Rp
44,640.00 Rp
21,000.00 Rp
20,800.00 Rp
2,340.00 Rp
500.00 Rp
TOTAL
6
227,140.00 Rp
182,500.00 Rp
173,250.00 Rp
6,750.00 Rp
2,500.00 Rp
44,640.00 Rp
21,000.00 Rp
20,800.00 Rp
2,340.00 Rp
500.00 Rp
408,720.00 Rp
357,750.00 Rp
154,000.00 Rp
9,000.00 Rp
5,000.00 Rp
57,750.00 Rp
42,000.00 Rp
90,000.00 Rp
50,970.00 Rp
21,000.00 Rp
26,400.00 Rp
2,970.00 Rp
600.00 Rp
420,270.00 Rp
369,300.00 Rp
154,000.00 Rp
9,000.00 Rp
5,000.00 Rp
69,300.00 Rp
42,000.00 Rp
90,000.00 Rp
50,970.00 Rp
21,000.00 Rp
26,400.00 Rp
2,970.00 Rp
600.00 Rp
590,120.00 Rp
537,750.00 Rp
154,000.00 Rp
9,000.00 Rp
5,000.00 Rp
57,750.00 Rp
42,000.00 Rp
270,000.00 Rp
52,370.00 Rp
22,400.00 Rp
26,400.00 Rp
2,970.00 Rp
600.00 Rp
369,470.00 Rp
317,100.00 Rp
29,100.00 Rp
9,000.00 Rp
5,000.00 Rp
77,000.00 Rp
42,000.00 Rp
135,000.00 Rp
TOTAL
6
20,000.00 Rp
52,370.00 Rp
22,400.00 Rp
26,400.00 Rp
2,970.00 Rp
600.00 Rp
415,370.00 Rp
363,000.00 Rp
115,500.00 Rp
9,000.00 Rp
3,750.00 Rp
57,750.00 Rp
42,000.00 Rp
135,000.00 Rp
52,370.00 Rp
22,400.00 Rp
26,400.00 Rp
2,970.00 Rp
600.00 Rp
1,881,553.60 Rp
1,342,553.60 Rp
864,153.60 Rp
286,000.00 Rp
192,400.00 Rp
539,000.00 Rp
420,000.00 Rp
80,000.00 Rp
9,000.00 Rp
30,000.00 Rp
1,848,600.00 Rp
1,309,600.00 Rp
890,880.00 Rp
176,000.00 Rp
242,720.00 Rp
539,000.00 Rp
420,000.00 Rp
80,000.00 Rp
9,000.00 Rp
30,000.00 Rp
153,290.00 Rp
137,640.00 Rp
101,640.00 Rp
13,500.00 Rp
22,500.00 Rp
15,650.00 Rp
10,500.00 Rp
4,000.00 Rp
450.00 Rp
700.00 Rp
4,095,715.60 Rp
3,588,965.60 Rp
770,000.00 Rp
33,750.00 Rp
10,000.00 Rp
1,552,500.00 Rp
43,650.00 Rp
719,385.60 Rp
TOTAL
6
228,800.00 Rp
230,880.00 Rp
506,750.00 Rp
273,000.00 Rp
28,000.00 Rp
83,200.00 Rp
84,000.00 Rp
22,050.00 Rp
16,500.00 Rp
5,057,855.60 Rp
4,406,765.60 Rp
1,039,500.00 Rp
45,000.00 Rp
15,000.00 Rp
2,070,000.00 Rp
58,200.00 Rp
719,385.60 Rp
228,800.00 Rp
230,880.00 Rp
651,090.00 Rp
339,500.00 Rp
28,000.00 Rp
124,800.00 Rp
112,000.00 Rp
29,790.00 Rp
17,000.00 Rp
8,409,465.60 Rp
7,362,165.60 Rp
1,540,000.00 Rp
90,000.00 Rp
50,000.00 Rp
3,105,000.00 Rp
87,300.00 Rp
719,385.60 Rp
228,800.00 Rp
230,880.00 Rp
145,500.00 Rp
265,300.00 Rp
900,000.00 Rp
1,047,300.00 Rp
511,000.00 Rp
28,000.00 Rp
264,000.00 Rp
168,000.00 Rp
51,300.00 Rp
25,000.00 Rp
6,726,055.60 Rp
5,883,105.60 Rp
1,232,000.00 Rp
72,000.00 Rp
40,000.00 Rp
2,070,000.00 Rp
58,200.00 Rp
719,385.60 Rp
228,800.00 Rp
230,880.00 Rp
299,600.00 Rp
212,240.00 Rp
720,000.00 Rp
TOTAL
6
842,950.00 Rp
417,200.00 Rp
28,000.00 Rp
224,000.00 Rp
112,000.00 Rp
40,950.00 Rp
20,800.00 Rp
6,686,155.60 Rp
5,887,855.60 Rp
1,232,000.00 Rp
72,000.00 Rp
40,000.00 Rp
1,552,500.00 Rp
43,650.00 Rp
719,385.60 Rp
228,800.00 Rp
230,880.00 Rp
116,400.00 Rp
212,240.00 Rp
1,440,000.00 Rp
798,300.00 Rp
406,000.00 Rp
28,000.00 Rp
224,000.00 Rp
84,000.00 Rp
37,800.00 Rp
18,500.00 Rp
6,029,155.60 Rp
5,258,655.60 Rp
924,000.00 Rp
72,000.00 Rp
40,000.00 Rp
1,552,500.00 Rp
43,650.00 Rp
719,385.60 Rp
228,800.00 Rp
230,880.00 Rp
155,200.00 Rp
212,240.00 Rp
1,080,000.00 Rp
770,500.00 Rp
392,000.00 Rp
28,000.00 Rp
211,200.00 Rp
84,000.00 Rp
36,000.00 Rp
19,300.00 Rp
6,061,265.60 Rp
5,288,615.60 Rp
962,500.00 Rp
67,500.00 Rp
30,000.00 Rp
2,070,000.00 Rp
58,200.00 Rp
719,385.60 Rp
228,800.00 Rp
230,880.00 Rp
101,850.00 Rp
189,500.00 Rp
630,000.00 Rp
772,650.00 Rp
TOTAL
6
392,000.00 Rp
28,000.00 Rp
184,000.00 Rp
112,000.00 Rp
36,450.00 Rp
20,200.00 Rp
64,137.80 Rp
55,737.80 Rp
1,520.00 Rp
225.00 Rp
31,050.00 Rp
8,730.00 Rp
8,908.80 Rp
2,640.00 Rp
2,664.00 Rp
8,400.00 Rp
4,200.00 Rp
1,600.00 Rp
1,600.00 Rp
160.00 Rp
540.00 Rp
300.00 Rp
77,929.60 Rp
61,609.60 Rp
2,280.00 Rp
450.00 Rp
37,260.00 Rp
970.00 Rp
12,249.60 Rp
3,960.00 Rp
4,440.00 Rp
16,320.00 Rp
7,000.00 Rp
2,640.00 Rp
2,640.00 Rp
2,640.00 Rp
900.00 Rp
500.00 Rp
15,469.72 Rp
11,749.72 Rp
11,385.00 Rp
364.72 Rp
3,720.00 Rp
210.00 Rp
800.00 Rp
2,610.00 Rp
100.00 Rp
4,063,121.72 Rp
2,339,132.52 Rp
1,496,849.20 Rp
227,140.00 Rp
4,478,827.08 Rp
4,478,827.08 Rp
2,578,827.08 Rp
1,900,000.00 Rp
5,516,092.94 Rp
5,516,092.94 Rp
2,480,392.94 Rp
TOTAL
6
1,900,000.00 Rp
1,135,700.00 Rp
5,925,687.19 Rp
5,925,687.19 Rp
2,889,987.19 Rp
1,900,000.00 Rp
1,135,700.00 Rp
6,119,447.03 Rp
6,119,447.03 Rp
3,083,747.03 Rp
1,900,000.00 Rp
1,135,700.00 Rp
5,321,735.77 Rp
5,321,735.77 Rp
2,286,035.77 Rp
1,900,000.00 Rp
1,135,700.00 Rp
5,510,699.63 Rp
5,510,699.63 Rp
2,474,999.63 Rp
1,900,000.00 Rp
1,135,700.00 Rp
6,779,767.83 Rp
6,779,767.83 Rp
3,365,501.16 Rp
1,900,000.00 Rp
1,514,266.67 Rp
4,894,279.35 Rp
4,894,279.35 Rp
1,480,012.69 Rp
1,900,000.00 Rp
1,514,266.67 Rp
4,104,000.23 Rp
4,104,000.23 Rp
2,204,000.23 Rp
1,900,000.00 Rp
3,928,124.57 Rp
3,928,124.57 Rp
2,028,124.57 Rp
1,900,000.00 Rp
3,740,089.06 Rp
3,740,089.06 Rp
1,840,089.06 Rp
1,900,000.00 Rp
3,647,175.54 Rp
3,647,175.54 Rp
1,747,175.54 Rp
1,900,000.00 Rp
3,565,174.01 Rp
3,565,174.01 Rp
1,665,174.01 Rp
1,900,000.00 Rp
TOTAL
6
7,644,939.52 Rp
7,644,939.52 Rp
3,409,396.66 Rp
1,900,000.00 Rp
2,335,542.86 Rp
6,448,184.26 Rp
6,448,184.26 Rp
2,212,641.40 Rp
1,900,000.00 Rp
2,335,542.86 Rp
8,173,317.24 Rp
8,173,317.24 Rp
3,937,774.38 Rp
1,900,000.00 Rp
2,335,542.86 Rp
6,784,525.15 Rp
6,784,525.15 Rp
2,548,982.29 Rp
1,900,000.00 Rp
2,335,542.86 Rp
6,846,608.29 Rp
6,846,608.29 Rp
3,876,151.15 Rp
1,900,000.00 Rp
1,070,457.14 Rp
5,294,515.90 Rp
5,294,515.90 Rp
2,324,058.76 Rp
1,900,000.00 Rp
1,070,457.14 Rp
5,788,350.69 Rp
5,788,350.69 Rp
2,787,643.54 Rp
1,900,000.00 Rp
1,100,707.14 Rp
4,945,250.95 Rp
4,945,250.95 Rp
1,944,543.80 Rp
1,900,000.00 Rp
1,100,707.14 Rp
5,095,307.23 Rp
5,095,307.23 Rp
2,094,600.09 Rp
1,900,000.00 Rp
1,100,707.14 Rp
5,707,908.14 Rp
5,707,908.14 Rp
2,707,201.00 Rp
1,900,000.00 Rp
1,100,707.14 Rp
6,945,485.74 Rp
6,945,485.74 Rp
3,944,778.60 Rp
1,900,000.00 Rp
1,100,707.14 Rp
TOTAL
6
5,475,862.34 Rp
5,475,862.34 Rp
2,475,155.20 Rp
1,900,000.00 Rp
1,100,707.14 Rp
5,475,862.34 Rp
5,475,862.34 Rp
2,475,155.20 Rp
1,900,000.00 Rp
1,100,707.14 Rp
8,519,335.87 Rp
8,519,335.87 Rp
1,701,669.20 Rp
1,900,000.00 Rp
4,917,666.67 Rp
5,609,487.00 Rp
5,609,487.00 Rp
3,480,687.00 Rp
1,900,000.00 Rp
228,800.00 Rp
5,414,214.00 Rp
5,414,214.00 Rp
3,093,944.00 Rp
1,900,000.00 Rp
420,270.00 Rp
48,020.00 Rp
30,000.00 Rp
30,000.00 Rp
18,020.00 Rp
10,500.00 Rp
6,000.00 Rp
720.00 Rp
800.00 Rp
48,020.00 Rp
30,000.00 Rp
30,000.00 Rp
18,020.00 Rp
10,500.00 Rp
6,000.00 Rp
720.00 Rp
800.00 Rp
70,640.00 Rp
54,000.00 Rp
54,000.00 Rp
16,640.00 Rp
10,500.00 Rp
4,800.00 Rp
540.00 Rp
800.00 Rp
TOTAL
6
105,720.00 Rp
88,400.00 Rp
50,000.00 Rp
38,400.00 Rp
17,320.00 Rp
9,800.00 Rp
6,000.00 Rp
720.00 Rp
800.00 Rp
81,160.00 Rp
63,840.00 Rp
60,000.00 Rp
3,840.00 Rp
17,320.00 Rp
9,800.00 Rp
6,000.00 Rp
720.00 Rp
800.00 Rp
80,570.00 Rp
63,840.00 Rp
60,000.00 Rp
3,840.00 Rp
16,730.00 Rp
9,800.00 Rp
5,600.00 Rp
630.00 Rp
700.00 Rp
95,570.00 Rp
78,840.00 Rp
75,000.00 Rp
3,840.00 Rp
16,730.00 Rp
9,800.00 Rp
5,600.00 Rp
630.00 Rp
700.00 Rp
55,570.00 Rp
38,840.00 Rp
35,000.00 Rp
3,840.00 Rp
16,730.00 Rp
9,800.00 Rp
5,600.00 Rp
630.00 Rp
700.00 Rp
62,570.00 Rp
45,840.00 Rp
42,000.00 Rp
3,840.00 Rp
16,730.00 Rp
9,800.00 Rp
5,600.00 Rp
630.00 Rp
700.00 Rp
TOTAL
6
64,330.00 Rp
47,840.00 Rp
44,000.00 Rp
3,840.00 Rp
16,490.00 Rp
9,800.00 Rp
5,360.00 Rp
630.00 Rp
700.00 Rp
71,330.00 Rp
54,840.00 Rp
51,000.00 Rp
3,840.00 Rp
16,490.00 Rp
9,800.00 Rp
5,360.00 Rp
630.00 Rp
700.00 Rp
100,330.00 Rp
83,840.00 Rp
80,000.00 Rp
3,840.00 Rp
16,490.00 Rp
9,800.00 Rp
5,360.00 Rp
630.00 Rp
700.00 Rp
57,330.00 Rp
40,840.00 Rp
37,000.00 Rp
3,840.00 Rp
16,490.00 Rp
9,800.00 Rp
5,360.00 Rp
630.00 Rp
700.00 Rp
58,330.00 Rp
41,840.00 Rp
38,000.00 Rp
3,840.00 Rp
16,490.00 Rp
9,800.00 Rp
5,360.00 Rp
630.00 Rp
700.00 Rp
66,330.00 Rp
49,840.00 Rp
46,000.00 Rp
3,840.00 Rp
16,490.00 Rp
9,800.00 Rp
5,360.00 Rp
630.00 Rp
700.00 Rp
TOTAL
6
69,330.00 Rp
52,840.00 Rp
49,000.00 Rp
3,840.00 Rp
16,490.00 Rp
9,800.00 Rp
5,360.00 Rp
630.00 Rp
700.00 Rp
44,441.00 Rp
27,951.00 Rp
24,111.00 Rp
3,840.00 Rp
16,490.00 Rp
9,800.00 Rp
5,360.00 Rp
630.00 Rp
700.00 Rp
143,450.00 Rp
126,000.00 Rp
108,000.00 Rp
18,000.00 Rp
17,450.00 Rp
5,880.00 Rp
10,000.00 Rp
1,170.00 Rp
400.00 Rp
129,950.00 Rp
112,500.00 Rp
94,500.00 Rp
18,000.00 Rp
17,450.00 Rp
5,880.00 Rp
10,000.00 Rp
1,170.00 Rp
400.00 Rp
109,250.00 Rp
91,800.00 Rp
73,800.00 Rp
18,000.00 Rp
17,450.00 Rp
5,880.00 Rp
10,000.00 Rp
1,170.00 Rp
400.00 Rp
50,426.00 Rp
32,976.00 Rp
14,976.00 Rp
18,000.00 Rp
17,450.00 Rp
5,880.00 Rp
10,000.00 Rp
1,170.00 Rp
400.00 Rp
90,575.00 Rp
TOTAL
6
66,675.00 Rp
66,000.00 Rp
675.00 Rp
23,900.00 Rp
14,000.00 Rp
8,000.00 Rp
900.00 Rp
1,000.00 Rp
125,074.36 Rp
77,274.36 Rp
31,500.00 Rp
835.00 Rp
24,053.76 Rp
9,385.60 Rp
11,500.00 Rp
47,800.00 Rp
28,000.00 Rp
16,000.00 Rp
1,800.00 Rp
2,000.00 Rp
84,790.00 Rp
70,450.00 Rp
70,000.00 Rp
450.00 Rp
14,340.00 Rp
8,400.00 Rp
4,800.00 Rp
540.00 Rp
600.00 Rp
48,320.00 Rp
30,900.00 Rp
30,000.00 Rp
900.00 Rp
17,420.00 Rp
10,500.00 Rp
5,600.00 Rp
720.00 Rp
600.00 Rp
119,790.00 Rp
105,450.00 Rp
105,000.00 Rp
450.00 Rp
14,340.00 Rp
8,400.00 Rp
4,800.00 Rp
540.00 Rp
600.00 Rp
123,400.00 Rp
34,500.00 Rp
33,600.00 Rp
900.00 Rp
88,900.00 Rp
7,000.00 Rp
80,000.00 Rp
900.00 Rp
1,000.00 Rp
TOTAL
6
31,500.00 Rp
15,750.00 Rp
15,750.00 Rp
15,750.00 Rp
10,500.00 Rp
4,000.00 Rp
450.00 Rp
800.00 Rp
47,205.00 Rp
38,725.00 Rp
38,500.00 Rp
225.00 Rp
8,480.00 Rp
2,100.00 Rp
5,600.00 Rp
630.00 Rp
150.00 Rp
47,205.00 Rp
38,725.00 Rp
38,500.00 Rp
225.00 Rp
8,480.00 Rp
2,100.00 Rp
5,600.00 Rp
630.00 Rp
150.00 Rp
43,905.00 Rp
35,425.00 Rp
35,200.00 Rp
225.00 Rp
8,480.00 Rp
2,100.00 Rp
5,600.00 Rp
630.00 Rp
150.00 Rp
32,905.00 Rp
24,425.00 Rp
24,200.00 Rp
225.00 Rp
8,480.00 Rp
2,100.00 Rp
5,600.00 Rp
630.00 Rp
150.00 Rp
275,055.00 Rp
259,875.00 Rp
258,750.00 Rp
1,125.00 Rp
15,180.00 Rp
4,200.00 Rp
9,600.00 Rp
1,080.00 Rp
300.00 Rp
TOTAL
6
333,525.00 Rp
320,125.00 Rp
319,000.00 Rp
1,125.00 Rp
13,400.00 Rp
4,200.00 Rp
8,000.00 Rp
900.00 Rp
300.00 Rp
181,305.00 Rp
166,125.00 Rp
165,000.00 Rp
1,125.00 Rp
15,180.00 Rp
4,200.00 Rp
9,600.00 Rp
1,080.00 Rp
300.00 Rp
38,225.00 Rp
24,075.00 Rp
23,400.00 Rp
675.00 Rp
14,150.00 Rp
4,900.00 Rp
8,000.00 Rp
900.00 Rp
350.00 Rp
112,725.00 Rp
98,625.00 Rp
97,500.00 Rp
1,125.00 Rp
14,100.00 Rp
4,900.00 Rp
8,000.00 Rp
900.00 Rp
300.00 Rp
39,200.00 Rp
25,050.00 Rp
24,375.00 Rp
675.00 Rp
14,150.00 Rp
4,900.00 Rp
8,000.00 Rp
900.00 Rp
350.00 Rp
52,625.00 Rp
38,475.00 Rp
37,800.00 Rp
675.00 Rp
14,150.00 Rp
4,900.00 Rp
8,000.00 Rp
900.00 Rp
350.00 Rp
TOTAL
6
54,200.00 Rp
40,050.00 Rp
39,375.00 Rp
675.00 Rp
14,150.00 Rp
4,900.00 Rp
8,000.00 Rp
900.00 Rp
350.00 Rp
462,875.00 Rp
394,475.00 Rp
390,000.00 Rp
225.00 Rp
4,250.00 Rp
68,400.00 Rp
14,000.00 Rp
48,000.00 Rp
5,400.00 Rp
1,000.00 Rp
73,295.00 Rp
4,895.00 Rp
420.00 Rp
225.00 Rp
4,250.00 Rp
68,400.00 Rp
14,000.00 Rp
48,000.00 Rp
5,400.00 Rp
1,000.00 Rp
49,175.00 Rp
40,925.00 Rp
40,700.00 Rp
225.00 Rp
8,250.00 Rp
3,500.00 Rp
4,000.00 Rp
450.00 Rp
300.00 Rp
144,430.00 Rp
102,450.00 Rp
78,000.00 Rp
1,350.00 Rp
23,100.00 Rp
41,980.00 Rp
12,600.00 Rp
25,600.00 Rp
2,880.00 Rp
900.00 Rp
247,650.00 Rp
191,800.00 Rp
149,500.00 Rp
1,350.00 Rp
40,950.00 Rp
55,850.00 Rp
18,900.00 Rp
32,000.00 Rp
TOTAL
6
3,600.00 Rp
1,350.00 Rp
814,950.00 Rp
759,850.00 Rp
149,500.00 Rp
1,350.00 Rp
609,000.00 Rp
55,100.00 Rp
18,200.00 Rp
32,000.00 Rp
3,600.00 Rp
1,300.00 Rp
502,750.00 Rp
435,600.00 Rp
175,500.00 Rp
1,350.00 Rp
258,750.00 Rp
67,150.00 Rp
21,700.00 Rp
37,600.00 Rp
6,300.00 Rp
1,550.00 Rp
44,960.00 Rp
33,010.00 Rp
23,660.00 Rp
9,350.00 Rp
11,950.00 Rp
7,000.00 Rp
4,000.00 Rp
450.00 Rp
500.00 Rp
125,750.00 Rp
75,000.00 Rp
70,000.00 Rp
5,000.00 Rp
50,750.00 Rp
21,700.00 Rp
24,800.00 Rp
2,700.00 Rp
1,550.00 Rp
70,440.00 Rp
58,490.00 Rp
49,140.00 Rp
9,350.00 Rp
11,950.00 Rp
7,000.00 Rp
4,000.00 Rp
450.00 Rp
500.00 Rp
2,994,630.00 Rp
2,659,540.00 Rp
2,650,000.00 Rp
9,540.00 Rp
335,090.00 Rp
TOTAL
6
231,000.00 Rp
88,000.00 Rp
90.00 Rp
16,000.00 Rp
506,296.20 Rp
416,296.20 Rp
400,000.00 Rp
13,363.20 Rp
2,933.00 Rp
90,000.00 Rp
35,000.00 Rp
40,000.00 Rp
13,500.00 Rp
1,500.00 Rp
437,546.20 Rp
96,546.20 Rp
75,000.00 Rp
5,250.00 Rp
13,363.20 Rp
2,933.00 Rp
341,000.00 Rp
70,000.00 Rp
120,000.00 Rp
135,000.00 Rp
16,000.00 Rp
3,479,100.00 Rp
3,360,000.00 Rp
3,000,000.00 Rp
360,000.00 Rp
119,100.00 Rp
84,000.00 Rp
11,600.00 Rp
13,500.00 Rp
10,000.00 Rp
740,596.20 Rp
516,296.20 Rp
500,000.00 Rp
13,363.20 Rp
2,933.00 Rp
224,300.00 Rp
147,000.00 Rp
60,000.00 Rp
6,300.00 Rp
11,000.00 Rp
740,596.20 Rp
516,296.20 Rp
500,000.00 Rp
13,363.20 Rp
2,933.00 Rp
224,300.00 Rp
147,000.00 Rp
60,000.00 Rp
6,300.00 Rp
11,000.00 Rp
12,994,554.00 Rp
12,277,554.00 Rp
TOTAL
6
300.00 Rp
267,264.00 Rp
87,990.00 Rp
11,232,000.00 Rp
690,000.00 Rp
717,000.00 Rp
420,000.00 Rp
240,000.00 Rp
27,000.00 Rp
30,000.00 Rp
6,945,257.91 Rp
6,169,257.91 Rp
1,298,816.28 Rp
2,376,000.00 Rp
1,777,600.00 Rp
156,000.00 Rp
560,841.63 Rp
776,000.00 Rp
245,000.00 Rp
360,000.00 Rp
81,000.00 Rp
90,000.00 Rp
3,460,600.00 Rp
2,719,600.00 Rp
2,500,000.00 Rp
219,600.00 Rp
741,000.00 Rp
210,000.00 Rp
360,000.00 Rp
81,000.00 Rp
90,000.00 Rp
36,648.20 Rp
29,528.20 Rp
22,080.00 Rp
1,514.50 Rp
3,812.90 Rp
2,120.80 Rp
7,120.00 Rp
4,200.00 Rp
2,400.00 Rp
270.00 Rp
250.00 Rp
66,283.06 Rp
56,423.06 Rp
47,680.00 Rp
1,937.66 Rp
4,106.20 Rp
2,699.20 Rp
9,860.00 Rp
5,600.00 Rp
3,200.00 Rp
360.00 Rp
700.00 Rp
79,312.87 Rp
62,582.87 Rp
32,780.00 Rp
20.25 Rp
TOTAL
6
8,730.62 Rp
16,424.80 Rp
4,627.20 Rp
16,730.00 Rp
9,800.00 Rp
5,600.00 Rp
630.00 Rp
700.00 Rp
140,217.16 Rp
94,807.16 Rp
40,260.00 Rp
412.50 Rp
22,940.16 Rp
17,891.30 Rp
13,303.20 Rp
45,410.00 Rp
26,600.00 Rp
15,200.00 Rp
1,710.00 Rp
1,900.00 Rp
550,589.80 Rp
243,654.80 Rp
76,500.00 Rp
97,996.80 Rp
20,531.00 Rp
15,015.00 Rp
21,120.00 Rp
12,492.00 Rp
306,935.00 Rp
224,000.00 Rp
81,200.00 Rp
135.00 Rp
1,600.00 Rp
705,156.40 Rp
398,221.40 Rp
131,250.00 Rp
171,494.40 Rp
38,129.00 Rp
4,290.00 Rp
34,320.00 Rp
18,738.00 Rp
306,935.00 Rp
224,000.00 Rp
81,200.00 Rp
135.00 Rp
1,600.00 Rp
828,560.50 Rp
598,950.50 Rp
195,000.00 Rp
253,900.80 Rp
53,967.20 Rp
7,078.50 Rp
64,020.00 Rp
24,984.00 Rp
229,610.00 Rp
TOTAL
6
151,200.00 Rp
57,600.00 Rp
6,480.00 Rp
10,800.00 Rp
3,530.00 Rp
14,490.00 Rp
- Rp
- Rp
- Rp
14,490.00 Rp
3,780.00 Rp
7,200.00 Rp
810.00 Rp
2,700.00 Rp
14,490.00 Rp
- Rp
- Rp
- Rp
14,490.00 Rp
3,780.00 Rp
7,200.00 Rp
810.00 Rp
2,700.00 Rp
14,490.00 Rp
- Rp
- Rp
- Rp
14,490.00 Rp
3,780.00 Rp
7,200.00 Rp
810.00 Rp
2,700.00 Rp
24,120.00 Rp
- Rp
- Rp
- Rp
24,120.00 Rp
7,560.00 Rp
14,400.00 Rp
1,620.00 Rp
540.00 Rp
24,120.00 Rp
- Rp
- Rp
- Rp
24,120.00 Rp
7,560.00 Rp
14,400.00 Rp
1,620.00 Rp
540.00 Rp
19,130.00 Rp
- Rp
- Rp
- Rp
19,130.00 Rp
TOTAL
6
9,450.00 Rp
6,975.00 Rp
2,025.00 Rp
680.00 Rp
5,100.00 Rp
- Rp
- Rp
- Rp
5,100.00 Rp
2,520.00 Rp
1,860.00 Rp
540.00 Rp
180.00 Rp
5,100.00 Rp
- Rp
- Rp
- Rp
5,100.00 Rp
2,520.00 Rp
1,860.00 Rp
540.00 Rp
180.00 Rp
5,100.00 Rp
- Rp
- Rp
- Rp
5,100.00 Rp
2,520.00 Rp
1,860.00 Rp
540.00 Rp
180.00 Rp
5,100.00 Rp
- Rp
- Rp
- Rp
5,100.00 Rp
2,520.00 Rp
1,860.00 Rp
540.00 Rp
180.00 Rp
7,650.00 Rp
- Rp
- Rp
- Rp
7,650.00 Rp
3,780.00 Rp
2,790.00 Rp
810.00 Rp
270.00 Rp
27,780.00 Rp
- Rp
- Rp
- Rp
TOTAL
6
27,780.00 Rp
25,200.00 Rp
1,860.00 Rp
540.00 Rp
180.00 Rp
22,415.00 Rp
- Rp
- Rp
- Rp
22,415.00 Rp
5,670.00 Rp
4,185.00 Rp
12,150.00 Rp
410.00 Rp
11,480.00 Rp
- Rp
- Rp
- Rp
11,480.00 Rp
5,670.00 Rp
4,185.00 Rp
1,215.00 Rp
410.00 Rp
314,250.00 Rp
300,000.00 Rp
150,000.00 Rp
150,000.00 Rp
14,250.00 Rp
2,100.00 Rp
9,300.00 Rp
2,700.00 Rp
150.00 Rp
5,232.50 Rp
32.50 Rp
- Rp
32.50 Rp
5,200.00 Rp
700.00 Rp
3,100.00 Rp
900.00 Rp
500.00 Rp
27,323.00 Rp
23,158.00 Rp
17,050.00 Rp
3,300.00 Rp
2,808.00 Rp
2,590.00 Rp
1,250.00 Rp
100.00 Rp
- Rp
90.00 Rp
560.00 Rp
490.00 Rp
100.00 Rp
1,575.00 Rp
625.00 Rp
TOTAL
6
10.00 Rp
- Rp
90.00 Rp
400.00 Rp
350.00 Rp
100.00 Rp
106,550.00 Rp
- Rp
- Rp
106,550.00 Rp
45,500.00 Rp
52,000.00 Rp
5,850.00 Rp
3,200.00 Rp
17,475.00 Rp
- Rp
- Rp
17,475.00 Rp
3,500.00 Rp
4,000.00 Rp
9,450.00 Rp
525.00 Rp
177,160.00 Rp
- Rp
- Rp
177,160.00 Rp
84,000.00 Rp
81,760.00 Rp
10,800.00 Rp
600.00 Rp
191,400.00 Rp
- Rp
- Rp
191,400.00 Rp
84,000.00 Rp
96,000.00 Rp
10,800.00 Rp
600.00 Rp
442,470.00 Rp
275,000.00 Rp
275,000.00 Rp
167,470.00 Rp
73,500.00 Rp
84,000.00 Rp
9,450.00 Rp
520.00 Rp
70,000.00 Rp
- Rp
- Rp
70,000.00 Rp
56,000.00 Rp
6,400.00 Rp
7,200.00 Rp
TOTAL
6
400.00 Rp
403,470.00 Rp
200,000.00 Rp
200,000.00 Rp
203,470.00 Rp
73,500.00 Rp
120,000.00 Rp
9,450.00 Rp
520.00 Rp
167,470.00 Rp
- Rp
- Rp
167,470.00 Rp
73,500.00 Rp
84,000.00 Rp
9,450.00 Rp
520.00 Rp
181,680.00 Rp
- Rp
- Rp
181,680.00 Rp
84,000.00 Rp
96,000.00 Rp
1,080.00 Rp
600.00 Rp
44,600.00 Rp
28,650.00 Rp
16,500.00 Rp
450.00 Rp
11,700.00 Rp
15,950.00 Rp
7,000.00 Rp
8,000.00 Rp
900.00 Rp
50.00 Rp
41,850.00 Rp
25,900.00 Rp
13,750.00 Rp
450.00 Rp
11,700.00 Rp
15,950.00 Rp
7,000.00 Rp
8,000.00 Rp
900.00 Rp
50.00 Rp
36,150.00 Rp
20,200.00 Rp
16,500.00 Rp
450.00 Rp
3,250.00 Rp
15,950.00 Rp
7,000.00 Rp
8,000.00 Rp
900.00 Rp
50.00 Rp
TOTAL
6
44,600.00 Rp
28,650.00 Rp
16,500.00 Rp
450.00 Rp
11,700.00 Rp
15,950.00 Rp
7,000.00 Rp
8,000.00 Rp
900.00 Rp
50.00 Rp
87,350.00 Rp
55,450.00 Rp
55,000.00 Rp
450.00 Rp
- Rp
31,900.00 Rp
14,000.00 Rp
16,000.00 Rp
1,800.00 Rp
100.00 Rp
138,962.50 Rp
94,087.50 Rp
26,250.00 Rp
337.50 Rp
62,400.00 Rp
5,100.00 Rp
44,875.00 Rp
10,500.00 Rp
32,000.00 Rp
2,250.00 Rp
125.00 Rp
193,382.50 Rp
156,207.50 Rp
26,250.00 Rp
337.50 Rp
123,500.00 Rp
6,120.00 Rp
37,175.00 Rp
2,800.00 Rp
32,000.00 Rp
2,250.00 Rp
125.00 Rp
182,425.00 Rp
149,550.00 Rp
15,750.00 Rp
2,250.00 Rp
123,500.00 Rp
8,050.00 Rp
32,875.00 Rp
10,500.00 Rp
20,000.00 Rp
2,250.00 Rp
125.00 Rp
183,175.00 Rp
150,300.00 Rp
16,500.00 Rp
TOTAL
6
2,250.00 Rp
123,500.00 Rp
8,050.00 Rp
32,875.00 Rp
10,500.00 Rp
20,000.00 Rp
2,250.00 Rp
125.00 Rp
103,400.00 Rp
45,500.00 Rp
45,500.00 Rp
57,900.00 Rp
4,200.00 Rp
48,000.00 Rp
5,400.00 Rp
300.00 Rp
87,600.00 Rp
45,500.00 Rp
45,500.00 Rp
42,100.00 Rp
700.00 Rp
40,000.00 Rp
900.00 Rp
500.00 Rp
86,550.00 Rp
45,500.00 Rp
45,500.00 Rp
41,050.00 Rp
350.00 Rp
40,000.00 Rp
450.00 Rp
250.00 Rp
101,050.00 Rp
60,000.00 Rp
60,000.00 Rp
41,050.00 Rp
350.00 Rp
40,000.00 Rp
450.00 Rp
250.00 Rp
29,475.00 Rp
15,000.00 Rp
15,000.00 Rp
14,475.00 Rp
1,050.00 Rp
12,000.00 Rp
1,350.00 Rp
75.00 Rp
13,600.00 Rp
3,500.00 Rp
3,500.00 Rp
10,100.00 Rp
TOTAL
6
700.00 Rp
8,000.00 Rp
900.00 Rp
500.00 Rp
26,700.00 Rp
6,500.00 Rp
6,500.00 Rp
20,200.00 Rp
1,400.00 Rp
16,000.00 Rp
1,800.00 Rp
1,000.00 Rp
20,975.00 Rp
6,500.00 Rp
6,500.00 Rp
14,475.00 Rp
1,050.00 Rp
12,000.00 Rp
1,350.00 Rp
75.00 Rp
19,975.00 Rp
5,500.00 Rp
5,500.00 Rp
14,475.00 Rp
1,050.00 Rp
12,000.00 Rp
1,350.00 Rp
75.00 Rp
25,300.00 Rp
6,000.00 Rp
6,000.00 Rp
19,300.00 Rp
1,400.00 Rp
16,000.00 Rp
1,800.00 Rp
100.00 Rp
60,750.00 Rp
12,500.00 Rp
12,500.00 Rp
48,250.00 Rp
3,500.00 Rp
40,000.00 Rp
4,500.00 Rp
250.00 Rp
23,150.00 Rp
13,500.00 Rp
13,500.00 Rp
9,650.00 Rp
700.00 Rp
8,000.00 Rp
900.00 Rp
50.00 Rp
85,400.00 Rp
27,500.00 Rp
TOTAL
6
27,500.00 Rp
57,900.00 Rp
4,200.00 Rp
48,000.00 Rp
5,400.00 Rp
300.00 Rp
31,625.00 Rp
7,500.00 Rp
7,500.00 Rp
24,125.00 Rp
1,750.00 Rp
20,000.00 Rp
2,250.00 Rp
125.00 Rp
72,445.00 Rp
57,970.00 Rp
57,970.00 Rp
14,475.00 Rp
1,050.00 Rp
12,000.00 Rp
1,350.00 Rp
75.00 Rp
114,575.00 Rp
100,100.00 Rp
100,100.00 Rp
14,475.00 Rp
1,050.00 Rp
12,000.00 Rp
1,350.00 Rp
75.00 Rp
137,470.00 Rp
121,550.00 Rp
121,550.00 Rp
15,920.00 Rp
1,155.00 Rp
13,200.00 Rp
1,485.00 Rp
80.00 Rp
103,920.00 Rp
88,000.00 Rp
88,000.00 Rp
15,920.00 Rp
1,155.00 Rp
13,200.00 Rp
1,485.00 Rp
80.00 Rp
69,475.00 Rp
55,000.00 Rp
55,000.00 Rp
14,475.00 Rp
1,050.00 Rp
12,000.00 Rp
1,350.00 Rp
75.00 Rp
TOTAL
6
76,075.00 Rp
61,600.00 Rp
61,600.00 Rp
14,475.00 Rp
1,050.00 Rp
12,000.00 Rp
1,350.00 Rp
75.00 Rp
91,820.00 Rp
75,900.00 Rp
75,900.00 Rp
15,920.00 Rp
1,155.00 Rp
13,200.00 Rp
1,485.00 Rp
80.00 Rp
15,920.00 Rp
- Rp
- Rp
15,920.00 Rp
1,155.00 Rp
13,200.00 Rp
1,485.00 Rp
80.00 Rp
14,475.00 Rp
- Rp
- Rp
14,475.00 Rp
1,050.00 Rp
12,000.00 Rp
1,350.00 Rp
75.00 Rp
140,437.51 Rp
111,007.51 Rp
82,875.00 Rp
21,826.56 Rp
6,305.95 Rp
29,430.00 Rp
17,500.00 Rp
9,600.00 Rp
1,080.00 Rp
1,250.00 Rp
141,037.51 Rp
111,007.51 Rp
82,875.00 Rp
21,826.56 Rp
6,305.95 Rp
30,030.00 Rp
17,500.00 Rp
10,200.00 Rp
1,080.00 Rp
1,250.00 Rp
TOTAL
6
141,064.14 Rp
105,164.14 Rp
60,000.00 Rp
25,345.54 Rp
12,318.60 Rp
7,500.00 Rp
35,900.00 Rp
43,400.00 Rp
29,750.00 Rp
3,150.00 Rp
3,000.00 Rp
167,164.14 Rp
87,864.14 Rp
42,700.00 Rp
25,345.54 Rp
12,318.60 Rp
7,500.00 Rp
79,300.00 Rp
43,400.00 Rp
29,750.00 Rp
3,150.00 Rp
3,000.00 Rp
90,242.36 Rp
33,492.36 Rp
- Rp
20,712.96 Rp
5,279.40 Rp
7,500.00 Rp
56,750.00 Rp
42,000.00 Rp
10,625.00 Rp
1,125.00 Rp
3,000.00 Rp
151,042.36 Rp
93,492.36 Rp
60,000.00 Rp
20,712.96 Rp
5,279.40 Rp
7,500.00 Rp
57,550.00 Rp
42,000.00 Rp
8,500.00 Rp
4,050.00 Rp
3,000.00 Rp
161,042.36 Rp
103,492.36 Rp
70,000.00 Rp
20,712.96 Rp
5,279.40 Rp
7,500.00 Rp
57,550.00 Rp
42,000.00 Rp
8,500.00 Rp
4,050.00 Rp
3,000.00 Rp
201,642.14 Rp
TOTAL
6
144,092.14 Rp
98,928.00 Rp
25,345.54 Rp
12,318.60 Rp
7,500.00 Rp
57,550.00 Rp
42,000.00 Rp
8,500.00 Rp
4,050.00 Rp
3,000.00 Rp
173,477.77 Rp
115,927.77 Rp
70,763.64 Rp
25,345.54 Rp
12,318.60 Rp
7,500.00 Rp
57,550.00 Rp
42,000.00 Rp
8,500.00 Rp
4,050.00 Rp
3,000.00 Rp
162,714.14 Rp
105,164.14 Rp
60,000.00 Rp
25,345.54 Rp
12,318.60 Rp
7,500.00 Rp
57,550.00 Rp
42,000.00 Rp
8,500.00 Rp
4,050.00 Rp
3,000.00 Rp
127,151.30 Rp
102,651.30 Rp
53,452.80 Rp
13,198.50 Rp
36,000.00 Rp
40,050.00 Rp
24,500.00 Rp
8,500.00 Rp
4,050.00 Rp
3,000.00 Rp
313,088.00 Rp
255,538.00 Rp
198,373.86 Rp
25,345.54 Rp
12,318.60 Rp
19,500.00 Rp
57,550.00 Rp
42,000.00 Rp
8,500.00 Rp
4,050.00 Rp
3,000.00 Rp
394,714.14 Rp
337,164.14 Rp
280,000.00 Rp
25,345.54 Rp
TOTAL
6
12,318.60 Rp
19,500.00 Rp
57,550.00 Rp
42,000.00 Rp
8,500.00 Rp
4,050.00 Rp
3,000.00 Rp
357,313.41 Rp
299,763.41 Rp
242,599.28 Rp
25,345.54 Rp
12,318.60 Rp
19,500.00 Rp
57,550.00 Rp
42,000.00 Rp
8,500.00 Rp
4,050.00 Rp
3,000.00 Rp
357,313.41 Rp
299,763.41 Rp
242,599.28 Rp
25,345.54 Rp
12,318.60 Rp
19,500.00 Rp
57,550.00 Rp
42,000.00 Rp
8,500.00 Rp
4,050.00 Rp
3,000.00 Rp
1,489,714.14 Rp
1,432,164.14 Rp
1,375,000.00 Rp
25,345.54 Rp
12,318.60 Rp
19,500.00 Rp
57,550.00 Rp
42,000.00 Rp
8,500.00 Rp
4,050.00 Rp
3,000.00 Rp
11,500.00 Rp
750.00 Rp
750.00 Rp
10,750.00 Rp
10,500.00 Rp
250.00 Rp
11,250.00 Rp
500.00 Rp
500.00 Rp
10,750.00 Rp
10,500.00 Rp
250.00 Rp
11,250.00 Rp
TOTAL
6
500.00 Rp
500.00 Rp
10,750.00 Rp
10,500.00 Rp
250.00 Rp
22,000.00 Rp
11,250.00 Rp
500.00 Rp
10,750.00 Rp
10,500.00 Rp
250.00 Rp
10,860.00 Rp
4,250.00 Rp
2,800.00 Rp
700.00 Rp
750.00 Rp
6,610.00 Rp
2,800.00 Rp
3,200.00 Rp
360.00 Rp
250.00 Rp
28,669.00 Rp
16,844.00 Rp
5,250.00 Rp
5,797.00 Rp
5,797.00 Rp
11,825.00 Rp
4,900.00 Rp
6,000.00 Rp
675.00 Rp
250.00 Rp
40,843.00 Rp
26,933.00 Rp
7,020.00 Rp
5,250.00 Rp
5,797.00 Rp
8,866.00 Rp
13,910.00 Rp
4,900.00 Rp
8,400.00 Rp
360.00 Rp
250.00 Rp
43,912.00 Rp
30,002.00 Rp
7,020.00 Rp
5,250.00 Rp
5,797.00 Rp
11,935.00 Rp
13,910.00 Rp
4,900.00 Rp
8,400.00 Rp
360.00 Rp
250.00 Rp
TOTAL
6
23,660.00 Rp
9,900.00 Rp
9,900.00 Rp
13,760.00 Rp
2,800.00 Rp
5,040.00 Rp
5,670.00 Rp
250.00 Rp
44,458.00 Rp
37,968.00 Rp
6,600.00 Rp
16,368.00 Rp
15,000.00 Rp
6,490.00 Rp
4,800.00 Rp
1,440.00 Rp
250.00 Rp
10,837.20 Rp
7,000.00 Rp
7,000.00 Rp
3,837.20 Rp
3,530.00 Rp
307.20 Rp
34,871.00 Rp
9,181.00 Rp
6,600.00 Rp
1,750.00 Rp
750.00 Rp
81.00 Rp
25,690.00 Rp
11,200.00 Rp
12,800.00 Rp
1,440.00 Rp
250.00 Rp
23,033.00 Rp
15,776.00 Rp
3,500.00 Rp
3,410.00 Rp
8,866.00 Rp
7,257.00 Rp
1,400.00 Rp
5,040.00 Rp
567.00 Rp
250.00 Rp
16,178.00 Rp
10,230.00 Rp
4,092.00 Rp
6,138.00 Rp
5,948.00 Rp
1,960.00 Rp
3,360.00 Rp
378.00 Rp
250.00 Rp
23,791.00 Rp
TOTAL
6
3,591.00 Rp
3,510.00 Rp
81.00 Rp
20,200.00 Rp
1,400.00 Rp
16,000.00 Rp
1,800.00 Rp
1,000.00 Rp
43,166.00 Rp
4,891.00 Rp
3,510.00 Rp
81.00 Rp
1,300.00 Rp
38,275.00 Rp
17,500.00 Rp
18,000.00 Rp
2,025.00 Rp
750.00 Rp
34,450.00 Rp
20,980.00 Rp
12,100.00 Rp
3,300.00 Rp
3,750.00 Rp
1,830.00 Rp
13,470.00 Rp
5,600.00 Rp
6,400.00 Rp
720.00 Rp
750.00 Rp
38,850.00 Rp
25,380.00 Rp
16,500.00 Rp
3,300.00 Rp
3,750.00 Rp
1,830.00 Rp
13,470.00 Rp
5,600.00 Rp
6,400.00 Rp
720.00 Rp
750.00 Rp
64,850.00 Rp
56,950.00 Rp
45,000.00 Rp
4,050.00 Rp
7,900.00 Rp
2,380.00 Rp
2,720.00 Rp
1,800.00 Rp
1,000.00 Rp
188,209.00 Rp
99,889.00 Rp
20,820.00 Rp
17,500.00 Rp
40,000.00 Rp
4,500.00 Rp
2,500.00 Rp
3,000.00 Rp
TOTAL
6
HARGA SATUAN
KOEF. SAT. HARSAT. TOTAL HARGA PEKERJAAN
I. PEK. PERSIAPAN
1.1. Pek. Pembersihan Site/M2
Peralatan 1.000 lot 500.00 500.0
-
Upah Kepala tukang gali 0.010 hr 90,000.00 900.0
Tukang gali 0.060 hr 80,000.00 4,800.0
Mandor 0.010 hr 100,000.00 1,000.0
Sub - Upah 7,200.00 7,200.00
-
1.2 Pek. Pengukuran Site/m2 -
Peralatan 1.000 lot 500.00 500.0
-
Upah Surveyer 0.025 hr 80,000.00 2,000.0
Pekerja 0.025 hr 70,000.00 1,750.0
Mandor 0.010 hr 80,000.00 800.0
Sub - Upah 5,050.00
Sub Total Upah 50 % 2,525.00
1.3 Penyediaan Listrik untuk bekerja selama 16 bln
Genset
Sewa genset 16.000 bln 3,750,000.00 60,000,000.0
Bahan bakar -
Solar 9,600.000 ltr 8,500.00 81,600,000.0
-
Operator 480.000 hr 85,000.00 40,800,000.0
Sub total 182,400,000.00 182,400,000.00
-
1.4 Penyediaan Air untuk bekerja selama 16 bln
Material
Pompa Jet pump 1.000 bh 7,500,000.00 7,500,000.0
Peralatan -
- PVC 4" 2.000 btg 150,000.00 300,000.0
- PVC 1 1/4" 3.000 btg 50,000.00 150,000.0
- PVC 1" 4.000 btg 40,000.00 160,000.0
- Fitting/alat bantu 1.000 lot 500,000.00 500,000.0
- Tangki air 1.000 lot 2,500,000.00 2,500,000.0
Upah 1.000 lot 7,500,000.00 7,500,000.0
Sub total 18,610,000.00 18,610,000.00
-
1.5 Pek. Pembuatan Kantor Direksi Keet, dari bangunan semi -
permanen, dinding papan rangka kayu finish cat, lantai -
floor aci, plafond multipleks dicat, atap asbes gelombang, -
dilengkapi fasilitas Ac Split, perlengkapan kerja dan Toilet. -
a. Bahan : -
- Balok 6/12 Kayu meranti 0.020 m3 5,000,000.00 100,000.0
- Kaso 5/7 kayu meranti 0.045 m3 5,000,000.00 225,000.0
- Papan Meranti 2/20 0.010 m3 5,000,000.00 50,000.0
- Asbes gelombang 1.200 lbr 120,000.00 144,000.0
- Paku 1.000 kg 17,500.00 17,500.0
- Beton tumbuk 1:3:5 0.080 m3 1,369,708.00 109,576.6
- Cat tembok 0.500 kg 20,000.00 10,000.0
- Alat-alat bantu/engsel gembok/kunci 1.000 lot 1,000.00 1,000.0
- Lantai ploor dan aci 1.000 m2 143,433.38 143,433.4
- Plafond gypssum rangka hollow 1.000 m2 159,260.00 159,260.0
- AC/pedingin ruangan 1.000 m2 600,000.00 600,000.0
- Penerangan 1.000 m2 200,000.00 200,000.0
Sub - Bahan 1,759,770.02 1,759,770.02
b. Upah -
- Kepala tukang kayu 0.020 hari 90,000.00 1,800.0
- Tukang kayu pekerjaan kasar 1.500 hari 80,000.00 120,000.0
- Pekerja 1.500 hari 70,000.00 105,000.0
- Mandor 0.010 hari 100,000.00 1,000.0
Sub - Upah 227,800.00 227,800.00
TOTAL 1,987,570.02
ANALISA HARGA BAHAN & UPAH
ANALISA HARGA SATUAN PEKERJAAN
Hal. Analisa BOW. 324
HARGA SATUAN
1.6 Pek. Pembuatan Kantor Pemborong, dari bangunan kons-
dilengkapi perlengkapan kerja dan Toilet.
a. Bahan : -
- Balok 6/12 Kayu meranti 0.020 m3 5,000,000.00 100,000.0
- Kaso 5/7 kayu meranti 0.045 m3 5,000,000.00 225,000.0
- Papan Meranti 2/20 0.010 m3 5,000,000.00 50,000.0
- Asbes gelombang 1.200 lbr 120,000.00 144,000.0
- Paku 1.000 kg 17,500.00 17,500.0
- Beton tumbuk 1:3:5 0.080 m3 1,369,708.00 109,576.6
- Cat tembok 0.500 kg 20,000.00 10,000.0
- Alat-alat bantu/engsel gembok/kunci 1.000 lot 1,000.00 1,000.0
- Lantai ploor dan aci 1.000 m2 143,433.38 143,433.4
- Plafond gypssum rangka hollow 1.000 m2 159,260.00 159,260.0
- Penerangan 1.000 m2 200,000.00 200,000.0
Sub - Bahan 1,159,770.02 1,159,770.02
b. Upah -
- Kepala tukang kayu 0.020 hari 90,000.00 1,800.0
- Tukang kayu pekerjaan kasar 1.500 hari 80,000.00 120,000.0
- Pekerja 1.500 hari 70,000.00 105,000.0
- Mandor 0.010 hari 100,000.00 1,000.0
Sub - Upah 227,800.00 227,800.00
TOTAL 1,387,570.02
Papan Nama Proyek
a. Bahan :
- triplek 4 mm ukuran besar 1.0000 lbr 105,000.00 105,000.0
- Balok meranti 8/12 0.0980 m3 5,000,000.00 490,000.0
- Cat warna 1.0000 kg 20,000.00 20,000.0
- Paku 0.5000 kg 17,500.00 8,750.0
- Beton tumbuk 1:3:5 0.0500 m3 1,369,708.00 68,485.4
Sub - Bahan 692,235.40 692,235.40
b. Upah -
- Tukang kayu 0.5000 hari 80,000.00 40,000.0
- Tukang cat 2.0000 hari 80,000.00 160,000.0
- Pekerja 0.2500 hari 70,000.00 17,500.0
- Mandor 0.0100 hari 100,000.00 1,000.0
Sub - Upah 218,500.00 218,500.00
TOTAL 910,735.40
1.7. PEK. BOWPLANK / M'
Bahan : Papan Borneo 0.006 M3 4,000,000.00 24,000.00
Kasau Borneo 0.003 M3 3,800,000.00 11,400.00
Paku 0.100 Kg 17,500.00 1,750.00
Sub - Bahan 37,150.00 37,150.00
Upah : Kep. Tukang Kayu 0.010 Org 90,000.00 900.00
Tukang Kayu 0.100 Org 80,000.00 8,000.00
Pekerja 0.100 Org 70,000.00 7,000.00
Mandor 0.002 Org 100,000.00 200.00
Sub - Upah 16,100.00 16,100.00
TOTAL 53,250.00
1.8. Mobilisasi demobilisasi
Mobilisasi demobilisasi paralatan
- Angkut alat berat Exapator 1.000 unit 10,000,000.00 10,000,000.00
- Angkut alat berat boldozer 1.000 unit 10,000,000.00 10,000,000.00
- Angkut alat berat Stoom wals 1.000 unit 3,500,000.00 3,500,000.00
- Angkut finisher hotmix 1.000 unit 5,000,000.00 5,000,000.00
- Angkut aspal sprayer 1.000 unit 1,000,000.00 1,000,000.00
- Angkutan kompresor 1.000 unit 1,000,000.00 1,000,000.00
- Angkut genset 1.000 unit 1,000,000.00 1,000,000.00
- Angkutan concrete mixer 2.000 unit 500,000.00 1,000,000.00
- Angkutan peralatan lainnya 1.000 ls 5,000,000.00 5,000,000.00
Sub total 37,500,000.00 37,500,000.00
1.8. PAGAR SENG SEMENTARA / M'
Bahan : Semen PC 0.032 zak 111,360.00 3,563.52
Pasir beton 0.002 M3 440,000.00 880.00
Koral 0.003 M3 300,000.00 900.00
Seng Gelombang 1.100 lbr 65,000.00 71,500.00
HARGA SATUAN
Kayu Dolken 0.500 btg 45,000.00 22,500.00
Kasau 0.007 M3 3,800,000.00 26,600.00
Paku seng 0.100 Kg 17,500.00 1,750.00
Cat 0.200 Kg 50,000.00 10,000.00
Sub - Bahan 0.00 0.00
Upah : Kep. Tukang Kayu 0.050 Org 90,000.00 4,500.00
Tukang Kayu 0.200 Org 80,000.00 16,000.00
Pekerja 0.200 Org 70,000.00 14,000.00
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 0.00 0.00
0.00 0.00
1.3. GALIAN TANAH DILAKSANAKAN SECARA KONVENSIONAL
1.3.1 PENGUPASAN LAPISAN ATAS / M2
Upah : Pekerja 0.250 Org 70,000.00 17,500.00
Mandor 0.012 Org 100,000.00 1,200.00
Sub - Upah 18,700.00 18,700.00
1.3.2 GALIAN TANAH PONDASI / M3
Upah : Tukang Gali 0.500 Org 80,000.00 40,000.00
Mandor 0.025 Org 100,000.00 2,500.00
Sub - Upah 42,500.00 42,500.00
1.3.3 GALIAN TANAH KERAS / M3
Mandor 0.030 Org 100,000.00 3,000.00
Sub - Upah 51,000.00 51,000.00
1.3.4 URUGAN TANAH KEMBALI / M3
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 17,000.00 17,000.00
Upah : meratakan & memadatkan
Pekerja 0.100 Org 70,000.00 7,000.00
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 8,000.00 8,000.00
TOTAL 25,000.00
1.3.5 URUGAN TANAH DARI LUAR / M3
Bahan : Tanah Urug 1.200 M3 125,000.00 150,000.00
Angkutan Truk 1.200 M3 5,000.00 6,000.00
Sub - Bahan 156,000.00 156,000.00
Upah : menimbun, meratakan & memadatkan
Pekerja 0.200 Org 70,000.00 14,000.00
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 15,000.00 15,000.00
TOTAL 171,000.00
1.4. PASIR URUG ALAS PONDASI / M3
Bahan : Pasir Urug 1.200 M3 293,300.00 351,960.00
Sub - Bahan 351,960.00 351,960.00
Upah : Pekerja 0.300 Org 70,000.00 21,000.00
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 22,000.00 22,000.00
TOTAL 373,960.00
1.5. PEK. URUGAN SIRTU / M3
Bahan : Sirtu 1.200 M3 291,100.00 349,320.00
Sub - Bahan 349,320.00 349,320.00
Upah : Pekerja 0.300 Org 70,000.00 21,000.00
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 22,000.00 22,000.00
TOTAL 371,320.00
1.6. PEK. URUGAN ABU BATU/M3
Bahan : Sirtu 1.200 M3 355,300.00 426,360.00
Sub - Bahan 426,360.00 426,360.00
Upah : Pekerja 0.300 Org 70,000.00 21,000.00
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 22,000.00 22,000.00
TOTAL 448,360.00
1.7. PEK. URUGAN ABU BATU/M3
Bahan : Sirtu 1.200 M3 355,300.00 426,360.00
Sub - Bahan 426,360.00 426,360.00
Upah : Pekerja 0.300 Org 70,000.00 21,000.00
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 22,000.00 22,000.00
TOTAL 448,360.00
HARGA SATUAN
1.8 PEKERJAAN GALIAN DENGAN ALAT BERAT
Peralatan : Sewa exavator 0.083 Jam 832,000.00 69,333.33
Solar 0.200 ltr 10,000.00 2,000.00
Sub - Bahan 71,333.33 71,333.33
0.00
Tenaga : Operator 0.040 hr 90,000.00 3,600.00
Mandor/pengawas 0.010 hr 100,000.00 1,000.00
Sub - Upah 4,600.00 4,600.00
TOTAL 75,933.33
0.00
1,9. PEKERJAAN URUGAN PERATAAN TANAH DENGAN ALAT BERAT
Peralatan : Sewa boldozer 0.083 Jam 1,185,000.00 98,750.00
Solar 0.150 ltr 10,000.00 1,500.00
Sub - Bahan 100,250.00 100,250.00
0.00
Tenaga : Operator 0.022 hr 70,000.00 1,540.00
Mandor/pengawas 0.010 hr 100,000.00 1,000.00
Sub - Upah 2,540.00 2,540.00
TOTAL 102,790.00
1,10. PEKERJAAN MOBILISASI / DEMOBILISASI TENAGA KERJA
Tenaga : Tenaga tukang & kenek 40.000 Orang 90,000.00 3,600,000.00
Mandor/pengawas 4.000 Orang 100,000.00 400,000.00
Tiket pulang pergi Jakarta - Manokwari 44.000 ls 4,000,000.00 176,000,000.00
Sub - Upah 180,000,000.00 180,000,000.00
TOTAL 180,000,000.00
II PEKERJAAN PEMBESIAN BETON
1. Besi beton polos/kg
a. Bahan :
- Besi beton 1.1000 kg 10,350.00 11,385.00
- Kawat beton 0.0200 kg 19,400.00 388.00
Sub - Bahan 11,773.00 11,773.00
b. Upah :
- Kepala tukang besi 0.0010 hari 90,000.00 90.00
- Tukang besi 0.0120 hari 80,000.00 960.00
- Pekerja 0.0120 hari 70,000.00 840.00
- Mandor 0.0010 hari 100,000.00 100.00
Sub - Upah 1,990.00 1,990.00
TOTAL 13,763.00
2. Besi beton ulir/kg
a. Bahan :
- Besi beton 1.1000 kg 11,000.00 12,100.00
- Kawat beton 0.0200 kg 19,400.00 388.00
Sub - Bahan 12,488.00 12,488.00
b. Upah :
- Kepala tukang besi 0.0010 hari 90,000.00 90.00
- Tukang besi 0.0120 hari 80,000.00 960.00
- Pekerja 0.0120 hari 70,000.00 840.00
- Mandor 0.0010 hari 100,000.00 100.00
Sub - Upah 1,990.00 1,990.00
III PEKERJAAN BESI/BAJA TOTAL 14,478.00
1. Konstruksi Baja WF per kg
a. Bahan Pabrikasi
- Baja 1.1000 kg 15,500.00 17,050.00
- Kawat las 0.0500 pak 110,000.00 5,500.00
0.00
b. Peralatan - Mesin las 0.0100 hari 125,000.00 1,250.00
- Solar 0.1000 ltr 10,000.00 1,000.00
Sub - Bahan dan peralatan 24,800.00 24,800.00
c. Upah - Kepala tukang las 0.0010 hari 90,000.00
- Tukang las 0.0100 hari 80,000.00 800.00
- Pekerja 0.0100 hari 70,000.00 700.00
- Mandor 0.0010 hari 100,000.00 100.00
Sub - Upah 1,600.00 1,600.00
Erection
- Mesin las 0.0100 hari 125,000.00 1,250.00
- Solar 0.0300 ltr 10,000.00 300.00
Sub Total erection 1,550.00 1,550.00
HARGA SATUAN
d. Upah - Kepala tukang las 0.0010 hari 90,000.00 90.00
- Tukang las 0.0100 hari 80,000.00 800.00
- Pekerja 0.0100 hari 70,000.00 700.00
- Mandor 0.0010 hari 100,000.00 100.00
Sub - Upah 1,690.00 1,690.00
TOTAL 29,640.00
2. Konstruksi rangka dinding besi siku
a. Bahan - Besi siku 1.1000 kg 9,815.38 10,796.92
- Kawat las 0.0500 pak 110,000.00 5,500.00
0.00
b. Peralatan - Mesin las 0.0100 hari 125,000.00 1,250.00
- Solar 0.1000 ltr 10,000.00 1,000.00
Sub - Bahan dan peralatan 18,546.92 18,546.92
c. Upah - Kepala tukang las 0.0010 hari 90,000.00
- Tukang las 0.0100 hari 80,000.00 800.00
- Pekerja 0.0100 hari 70,000.00 700.00
- Mandor 0.0010 hari 100,000.00 100.00
Sub - Upah 1,600.00 1,600.00
TOTAL 20,146.92
III. PEK. BETON (Pasal III)
3.1. PEK. BETON TUMBUK (1 : 3 : 5) / M3
Pasir beton 0.500 M3 440,000.00 220,000.00
Koral beton 1.000 Kg 300,000.00 300,000.00
Sub - Bahan 1,110,208.00 1,110,208.00
Upah : Kep. Tukang Batu 0.050 Org 90,000.00 4,500.00
Tukang batu 1.500 Org 80,000.00 120,000.00
Pekerja 1.500 Org 70,000.00 105,000.00
Mandor 0.300 Org 100,000.00 30,000.00
Sub - Upah 259,500.00 259,500.00
1,369,708.00
3.2. PEK. BETON SIKLUP SUMURAN / M3 (40% bt.belah + 60% beton 1:2:3)
(beton) Batu kali 0.480 M3 300,000.00 144,000.00
Pasir beton 0.324 M3 440,000.00 142,560.00
Koral beton 0.492 M3 300,000.00 147,600.00
Sub - Bahan 1,070,025.60 1,070,025.60
Tukang batu 1.000 Org 80,000.00 80,000.00
Pekerja 1.000 Org 70,000.00 70,000.00
Mandor 0.300 Org 100,000.00 30,000.00
Sub - Upah 189,000.00 189,000.00
Bahan : Besi beton 45.000 Kg 10,350.00 465,750.00
(besi) Kawat beton 0.400 M3 19,400.00 7,760.00
Sub - Bahan 473,510.00 473,510.00
Upah : Kep. Tukang Besi 0.450 Org 90,000.00 40,500.00
Tukang besi 1.350 Org 80,000.00 108,000.00
Pekerja 1.350 Org 70,000.00 94,500.00
Sub - Upah 243,000.00 243,000.00
1,975,535.60
3.3. PEK. BETON LT. KERJA (1 : 3 : 5) + TUL. RINGAN / M3
Pasir beton 0.500 M3 440,000.00 220,000.00
Koral beton 1.000 Kg 300,000.00 300,000.00
Sub - Bahan 1,110,208.00 1,110,208.00
Tukang batu 1.500 Org 80,000.00 120,000.00
Pekerja 1.500 Org 70,000.00 105,000.00
Mandor 0.300 Org 100,000.00 30,000.00
Sub - Upah 259,500.00 259,500.00
Bahan : Besi beton (45 kg) 45.000 Kg 10,350.00 465,750.00
Sub - Bahan 473,510.00 473,510.00
Upah : 100 kg pembesian (75%)
Kep. Tukang Besi 0.350 Org 90,000.00 31,500.00
Tukang besi 1.050 Org 80,000.00 84,000.00
Pekerja 3.150 Org 70,000.00 220,500.00
Mandor 0.020 Org 100,000.00 2,000.00
Sub - Upah 338,000.00
Sub-Upah 100kg (75%) 253,500.00 114,075.00
1,957,293.00
3.4. BETON PLAT (diatas tanah) (1 : 2 : 3) + TUL. RINGAN / M3
Pasir Beton 0.540 M3 440,000.00 237,600.00
Split 0.820 M3 396,000.00 324,720.00
HARGA SATUAN
Sub - Bahan 1,341,840.00 1,341,840.00
Tukang batu 0.400 Org 80,000.00 32,000.00
Pekerja 4.000 Org 70,000.00 280,000.00
Mandor 0.020 Org 100,000.00 2,000.00
Sub - Upah 317,600.00 317,600.00
Bahan : Besi beton (tul 8-20, 1 lps) 75.000 Kg 10,350.00 776,250.00
Sub - Bahan 785,950.00 785,950.00
Upah : untuk pembesian 75 kg 190,125.00
2,635,515.00
3.5. PEKERJAAN BEKISTING
3.5.1. BEKISTING BETON KONSTRUKSI / M3 (Balok, Plat dak & Tangga)
Bahan : Papan Terentang 0.275 M3 2,063,000.00 567,325.00
Papan klem 0.230 M3 2,063,000.00 474,490.00
Kayu Dolken 19.000 btg 45,000.00 855,000.00
Plastik cor 9.000 M2 7,000.00 63,000.00
Paku 4.000 Kg 17,500.00 70,000.00
Sub - Bahan 2,029,815.00 2,029,815.00
Tukang kayu 1.500 Org 80,000.00 120,000.00
Pekerja 1.500 Org 70,000.00 105,000.00
Mandor 0.020 Org 100,000.00 2,000.00
Sub - Upah 231,500.00 231,500.00
Bongkar & siram
Pekerja 1.500 Org 70,000.00 105,000.00
Sub - Bahan 105,000.00 52,500.00
SUB-TOTAL 2,313,815.00
3.5.2. BEKISTING BETON KONSTRUKSI / M3 (Kolom bebas)
Papan klem & skur 0.200 M3 2,063,000.00 412,600.00
Paku 4.000 Kg 17,500.00 70,000.00
Sub - Bahan 1,307,800.00 1,307,800.00
Tukang kayu 1.600 Org 80,000.00 128,000.00
Pekerja 1.600 Org 70,000.00 112,000.00
Mandor 0.020 Org 100,000.00 2,000.00
Sub - Upah 246,500.00 246,500.00
Bongkar & siram
Pekerja 1.500 Org 70,000.00 105,000.00
Sub - Bahan 105,000.00 52,500.00
SUB-TOTAL 1,606,800.00
3.5.3. BEKISTING BETON KONSTRUKSI / M3 (Pondasi Poer)
Paku 2.000 Kg 17,500.00 35,000.00
Sub - Bahan 447,600.00 447,600.00
Tukang kayu 1.200 Org 80,000.00 96,000.00
Pekerja 1.000 Org 70,000.00 70,000.00
Mandor 0.020 Org 100,000.00 2,000.00
Sub - Upah 172,500.00 172,500.00
Bongkar & siram
Pekerja 1.500 Org 70,000.00 105,000.00
Sub - Bahan 105,000.00 0.00
SUB-TOTAL 620,100.00
3.5.4. BEKISTING BETON KONSTRUKSI / M3 (Sloof, Kolom/Ring balok praktis)
Bahan : Kayu begisting 0.200 M3 2,063,000.00 412,600.00
Paku 2.000 Kg 17,500.00 35,000.00
Sub - Bahan 447,600.00 447,600.00
Tukang kayu 1.200 Org 80,000.00 96,000.00
Pekerja 1.000 Org 70,000.00 70,000.00
Mandor 0.020 Org 100,000.00 2,000.00
Sub - Upah 172,500.00 172,500.00
Bongkar & siram (tidak pakai) 0.00
SUB-TOTAL 620,100.00
HARGA SATUAN
3.6. PEKERJAAN B E T O N
3.6.1. BETON CAMP. 1Pc : 2Ps : 3Spl / M3
Pasir Beton 0.540 M3 440,000.00 237,600.00
Split 0.820 M3 396,000.00 324,720.00
Sub - Bahan 1,341,840.00 1,341,840.00
Tukang batu 1.500 Org 80,000.00 120,000.00
Pekerja 1.500 Org 70,000.00 105,000.00
Mandor 0.020 Org 100,000.00 2,000.00
Sub - Upah 230,600.00 230,600.00
SUB-TOTAL 1,572,440.00
3.6.2. BETON CAMP. 1Pc : 1,5Ps : 2,5Spl / M3
Pasir Beton 0.490 M3 440,000.00 215,600.00
Split 0.810 M3 396,000.00 320,760.00
Sub - Bahan 1,427,240.00 1,427,240.00
Upah : sama dgn upah beton 1 : 1,5 : 2,5 230,600.00
SUB-TOTAL 1,657,840.00
3.7. PEK. PEMBESIAN
3.7.1. PEMBESIAN (100 Kg) / M3 BETON
Bahan : Besi beton 110.00 Kg 10,350.00 1,138,500.00
Kawat beton 2.00 Kg 19,400.00 38,800.00
Sub - Bahan 1,177,300.00 1,177,300.00
Upah : Kep. Tukang Besi 0.350 Org 90,000.00 31,500.00
50% Tukang besi 1.050 Org 80,000.00 84,000.00
Pekerja 3.150 Org 70,000.00 220,500.00
Mandor 0.020 Org 100,000.00 2,000.00
Sub - Upah 338,000.00 169,000.00
SUB-TOTAL 1,346,300.00
Kawat beton 2.00 Kg 19,400.00 38,800.00
Sub - Bahan 1,348,075.00 1,348,075.00
Upah : Dasar upah / Kg, sama dengan upah besi 100 Kg 194,350.00
SUB-TOTAL 1,542,425.00
Kawat beton 2.00 Kg 19,400.00 38,800.00
Sub - Bahan 1,461,925.00 1,461,925.00
SUB-TOTAL 1,673,175.00
Kawat beton 2.00 Kg 19,400.00 38,800.00
Sub - Bahan 1,746,550.00 1,746,550.00
SUB-TOTAL 2,000,050.00
Kawat beton 2.00 Kg 19,400.00 38,800.00
Sub - Bahan 2,031,175.00 2,031,175.00
SUB-TOTAL 2,326,925.00

Kawat beton 2.00 Kg 19,400.00 38,800.00
Sub - Bahan 2,315,800.00 2,315,800.00
SUB-TOTAL 2,653,800.00
Kawat beton 2.00 Kg 19,400.00 38,800.00
Sub - Bahan 2,600,425.00 2,600,425.00
SUB-TOTAL 2,980,675.00
HARGA SATUAN
Kawat beton 2.00 Kg 19,400.00 38,800.00
Sub - Bahan 2,885,050.00 2,885,050.00
SUB-TOTAL 3,307,550.00
3.8. REKAPITULASI PEKERJAAN BETON TULANG
3.8.1. HARGA BETON TULANG PLAT DAK / M3
1. BETON PLAT DAK, TULANGAN 100 Kg /M3
A. HARGA BEKISTING 2,313,815.00
B. HARGA BETON 1Pc : 2Ps : 3Spl 1,572,440.00
C. HARGA PEMBESIAN (100 Kg) 1,346,300.00
5,232,555.00
2. BETON PLAT DAK, TULANGAN 125 Kg /M3
5,559,430.00
3.8.2. HARGA BETON TULANG BALOK PLAT / M3
1. BETON BALOK PLAT, TULANGAN 150 Kg /M3
5,886,305.00
6,213,180.00
C. HARGA PEMBESIAN (200Kg) 2,653,800.00
6,540,055.00
6,866,930.00
3.8.3. HARGA BETON TULANG KOLOM / M3
1. BETON KOLOM, TULANGAN 150 Kg / M3
5,179,290.00
5,506,165.00
5,833,040.00
6,159,915.00
6,486,790.00
3.8.4. BETON SLOOF PRAKTIS / M3
A. HARGA BEKISTING 620,100.00
C. HARGA PEMBESIAN (150 Kg), 4 d 12 + d8-200 2,000,050.00
4,192,590.00
HARGA SATUAN
3.8.5. BETON BALOK TEA-BEAM / M3
C. HARGA PEMBESIAN (175 Kg), 6 d 13 + d8-200 2,326,925.00
4,519,465.00
3.8.6. BETON KOLOM & RING BALOK PRAKTIS / M3
3,865,715.00
3.8.7. HARGA BETON TULANG PND. POER / M3
1. BETON PONDASI POER, TULANGAN 100 Kg / M3
3,734,965.00
3,865,715.00
4,192,590.00
IV. PEK. PASANGAN (Pasal IV)
4.1. PAS. AANSTAMPENG BATU KALI
Bahan : Batu kali 1.200 M3 300,000.00 360,000.00
Pasir urug 0.350 M3 293,300.00 102,655.00
Sub - Bahan 462,655.00 462,655.00
Upah : Pekerja 1.000 Org 70,000.00 70,000.00
Mandor 0.250 Org 100,000.00 25,000.00
Sub - Upah 95,000.00 95,000.00
Total Harga Aanstampeng bt. kali / m3 557,655.00
4.2. PEK. PONDASI BT. KALI 1Pc : 3Ps
Batu kali 1.200 M3 300,000.00 360,000.00
Pasir pasang 0.486 M3 293,300.00 142,543.80
Sub - Bahan 1,003,663.80 1,003,663.80
60% Tukang batu 1.200 Org 80,000.00 96,000.00
Pekerja 3.600 Org 70,000.00 252,000.00
Mandor 0.180 Org 100,000.00 18,000.00
Sub - Upah 376,800.00 150,720.00
Total Harga Pond. Bt. Kali 1Pc : 3Ps / m3 1,154,383.80
Batu kali 1.200 M3 300,000.00 360,000.00
Pasir pasang 0.522 M3 293,300.00 153,102.60
Sub - Bahan 966,449.16 966,449.16
Upah : sama dengan upah Pond. 1Pc : 3Ps 150,720.00
Batu kali 1.200 M3 300,000.00 360,000.00
Pasir pasang 0.544 M3 293,300.00 159,555.20
Sub - Bahan 942,723.20 942,723.20
Upah : sama dengan upah Pond. 1Pc : 3Ps 150,720.00
4.5. PEK. DINDING BATA 1Pc : 3Ps / M3
Batu Bata 700.00 Bh 900.00 630,000.00
Pasir pasang 0.378 M3 293,300.00 110,867.40
Sub - Bahan 1,179,625.80 1,179,625.80
Tukang batu 1.250 Org 80,000.00 100,000.00
Pekerja 1.250 Org 70,000.00 87,500.00
Mandor 0.225 Org 100,000.00 22,500.00
Sub - Upah 223,500.00 223,500.00
Total harga pas. bata 1Pc : 3Ps /M3 (10 m2) 1,403,125.80
Harga Pas. Bata (1/2 batu) per M2 140,312.58
Harga Pas. Bata (1 batu) per M2 280,625.16
4.6. PEK. DINDING BATA 1Pc : 5Ps / M3
HARGA SATUAN
Batu Bata 700.00 Bh 900.00 630,000.00
Pasir pasang 0.423 M3 293,300.00 124,065.90
Sub - Bahan 1,084,248.30 1,084,248.30
Upah : sama dengan upah pas. bata 1Pc : 3Ps 223,500.00
Harga Pas. Bata (1/2 batu) per M2 130,774.83

4.7. PEK. DINDING "HEBEL" (tbl 10 cm) 1Pc : 3Ps / M3
Bata Heibel, tbl. 10 cm 1.100 M3 950,000.00 1,045,000.00
Pasir pasang 0.023 M3 293,300.00 6,745.90
Sub - Bahan 1,082,926.70 1,082,926.70
Tukang batu 1.700 Org 80,000.00 136,000.00
Pekerja 2.500 Org 70,000.00 175,000.00
Mandor 0.200 Org 100,000.00 20,000.00
Sub - Upah 344,500.00 344,500.00
Harga Pas. Dining Heibel (10 cm) per M2 142,742.67
Harga Pas. Dining Heibel (7,5 cm) per M2 107,057.00
4.7. PEK. DINDING BATACO 1Pc : 5Ps / M2
Bataco semen 10 Bh 2,500.00 25,000.00
Pasir pasang 0.023 M3 293,300.00 6,745.90
Sub - Bahan 62,926.70 62,926.70
Tukang batu 0.120 Org 80,000.00 9,600.00
Pekerja 0.200 Org 70,000.00 14,000.00
Mandor 0.022 Org 100,000.00 2,200.00
Sub - Upah 27,150.00 27,150.00
T O T A L 90,076.70
4.8. PEK. DINDING GLASSBLOCK / M2
Glassblock 20/20 25 Bh 40,000.00 1,000,000.00
Sub - Bahan 1,033,408.00 1,033,408.00
Upah pasang 30,000.00
T O T A L 1,063,408.00
4.9. PEK. DINDING BATA KRAWANG / M2
Hollow brick 12/24 32 Bh 6,000.00 192,000.00
Pasir pasang 0.050 M3 293,300.00 14,665.00
Sub - Bahan 253,436.20 253,436.20
Upah : 2 kali upah bataco 54,300.00
T O T A L 307,736.20
4.10. PEK. DINDING BATU TELA 1Pc : 3Ps / M2
Batu tela 18.000 Bh 2,700.00 48,600.00
Pasir pasang 0.023 M3 293,300.00 6,745.90
Sub - Bahan 96,883.18 96,883.18
Tukang batu 0.125 Org 80,000.00 10,000.00
Pekerja 0.200 Org 70,000.00 14,000.00
Mandor 0.022 Org 100,000.00 2,200.00
Sub - Upah 27,550.00 27,550.00
T O T A L 124,433.18
4.11. PEK. DINDING BATU TELA 1Pc : 5Ps / M2
Batu tela 18.000 Bh 2,700.00 48,600.00
Pasir pasang 0.023 M3 293,300.00 6,745.90
Sub - Bahan 86,526.70 86,526.70
60% Tukang batu 0.125 Org 80,000.00 10,000.00
Pekerja 0.200 Org 70,000.00 14,000.00
Mandor 0.022 Org 100,000.00 2,200.00
Sub - Upah 27,550.00 27,550.00
T O T A L 114,076.70
4.12. PEK. PAS. DINDING GRC RANGKA PIPA /M2
Bahan : Pipa besi hitam dia 4" 0.360 btg 950,000.00 342,000.0
Panel GRC t. 9 mm 0.715 lbr 150,000.00 107,250.0
Skrup GRC 0.059 doos 150,000.00 8,850.0
HARGA SATUAN
Peralatan: -
Mesin las 0.420 hari 250,000.00 105,000.0
Solar 4.160 ltr 10,000.00 41,600.0
Kawat las 0.120 doos 45,000.00 5,400.0
Alat dantu/steger 0.050 lot 500,000.00 25,000.0
Sub - Bahan 635,100.00 635,100.00
Upah Kepala tukang las 0.042 Org 90,000.00 3,780.0
Tukang las 0.420 Org 80,000.00 33,600.0
Pekerja 0.420 Org 70,000.00 29,400.0
Mandor 0.030 Org 100,000.00 3,000.0
Sub - Upah 69,780.00 69,780.00
T O T A L 704,880.00
4,13. DINDING KACA RANGKA ALUMUNIUM DAN PIPA -
Bahan: Pipa besi hitam dia 4" 0.130 btg 950,000.00 123,500.0
Alumunium silver 3" 1.750 m' 209,198.75 366,097.8
Kaca polos 6 mm 3.500 m2 225,000.00 787,500.0
Karet penjepit kaca 3.500 m' 5,000.00 17,500.0
Sealent 0.190 tube 65,000.00 12,350.0
Sub - Bahan 1,376,727.81 1,376,727.81
Tukang las 0.450 Org 80,000.00 36,000.0
Pekerja 0.450 Org 70,000.00 31,500.0
Mandor 0.032 Org 100,000.00 3,200.0
Sub - Upah 111,200.00 111,200.00
T O T A L 1,487,927.81
4.14 DINDING KAWAT HARMONIKA RANGKA BESI SIKU 40.40.4 /12 M2
Bahan: Besi siku 40.40.4 50.750 kg 28,500.00 1,446,375.0
Plat setrip 30.3 14.730 kg 28,500.00 419,805.0
Kawat harmonika 12.000 m2 75,000.00 900,000.0
Sekrup 32.000 bh 200.00 6,400.0
Peralatan: -
Mesin las 3.000 hari 250,000.00 750,000.0
Solar 30.000 ltr 10,000.00 300,000.0
Kawat las 0.500 doos 45,000.00 22,500.0
Alat dantu/steger 1.000 lot 100,000.00 100,000.0
Sub - Bahan 3,945,080.00 3,945,080.00
Tukang las 3.000 Org 80,000.00 240,000.0
Pekerja 3.000 Org 70,000.00 210,000.0
Mandor 0.032 Org 100,000.00 3,200.0
Sub - Upah 493,700.00 493,700.00
T O T A L 4,438,780.00
Harga per m2 369,898.33
Aluminium composit panel/m2
Bahan :
- Panel komposit alumunium tebal 4 mm 0.8000 lbr 600,000.00 480,000.0
- Hollow 40x40x1,2 mm 3.0000 btg 125,000.00 375,000.0
- Baut dynabolt S 8mm 4.0000 bh 25,000.00 100,000.0
- Karet spon 4.0000 m' 5,000.00 20,000.0
- Skrup 12.0000 bh 200.00 2,400.0
- Sealent 4.0000 tube 50,000.00 200,000.0
Sub - Bahan 1,177,400.00 1,177,400.00
Upah
- Kepala tukang aluminium 0.0200 hari 90,000.00
- Tukang alumunium 0.2000 hari 80,000.00 16,000.0
- Pekerja 0.2000 hari 70,000.00 14,000.0
- Mandor 0.0100 hari 100,000.00 1,000.0
Sub - Upah 31,000.00 31,000.00
T O T A L 1,208,400.00
Insulasi peredam panas dan suara ex. Cool or Cosy Natural Insulation
Bahan :
- Enviro spray tebal 15 mm 1.1000 m 120,000.00 132,000.0
- Sewa scaffolding 0.2000 hari 500,000.00 100,000.0
- Sewa/bayar listrik 0.2000 hari 100,000.00 20,000.0
- Sewa/bayar air 0.2000 hari 100,000.00 20,000.0
Sub - Bahan 272,000.00 272,000.00
Upah
- Kepala tukang 0.0200 hari 104,500.00 2,090.0
- Tukang 0.2000 hari 88,000.00 17,600.0
- Pekerja 0.2000 hari 71,500.00 14,300.0
- Mandor 0.0100 hari 137,500.00 1,375.0
Sub - Upah 35,365.00 35,365.00
T O T A L 307,365.00
1 M2 Curtain wall
Bahan :
HARGA SATUAN
- Tiang profil alumunium Section 41132/6008 0.7000 btg 237,000.00 165,900.0
- Tiang profil alumunium Section 41133/6009 0.7000 btg 123,000.00 86,100.0
- Ambang profil alumunium Section 41133/6009 0.3000 m2 290,000.00 87,000.0
- Kaca panasap 6 mm 1.0000 bh 746,200.00 746,200.0
- Skrup 12.0000 ls 200.00 2,400.0
- Alat bantu dyna bolt dan klem besi/breket 1.0000 120,000.00 120,000.0 120,000.00
Sub - Bahan 1,207,600.00 1,207,600.00
Upah
- Kepala tukang aluminium 0.0200 hari 90,000.00 1,800.0
- Tukang alumunium 0.2000 hari 80,000.00 16,000.0
- Pekerja 0.2000 hari 70,000.00 14,000.0
- Mandor 0.0100 hari 100,000.00 1,000.0
Sub - Upah 31,000.00 31,000.00
T O T A L 1,238,600.00
VI. PEK. KAYU & PLASTIK (Pasal VI) -
6.1. PEK. KUDA-KUDA KAYU / M3 (Ky. Borneo)
Bahan : Balok Borneo Super 1.100 M3 5,000,000.00 5,500,000.00
Paku 2.000 Kg 17,500.00 35,000.00
Sub - Bahan 5,535,000.00 5,535,000.00
Tukang Kayu 5.500 Org 80,000.00 440,000.00
Pekerja 5.000 Org 70,000.00 350,000.00
Mandor 0.050 Org 100,000.00 5,000.00
Sub - Upah 840,000.00 840,000.00
T O T A L 6,375,000.00
6.2. PEK. KUDA-KUDA KAYU / M3 (Ky. Kruing)
Bahan : Balok Kruing 1.100 M3 6,000,000.00 6,600,000.00
Paku 2.000 Kg 17,500.00 35,000.00
Sub - Bahan 6,635,000.00 6,635,000.00
Upah : sama dgn upah Kuda2 kayu Borneo 840,000.00
T O T A L 7,475,000.00
6.3. PEK. KUDA-KUDA KAYU / M3 (Ky. Bengkirai)
Bahan : Balok Bengkirai 1.100 M3 8,000,000.00 8,800,000.00
Paku 2.000 Kg 17,500.00 35,000.00
Sub - Bahan 8,835,000.00 8,835,000.00
Upah : sama dgn upah Kuda2 Borneo/Kruing 840,000.00
T O T A L 9,675,000.00
6.4. PEK. RANGKA ATAP / M2 (Ky. Borneo)
Bahan : Kasau Borneo Super 0.015 M3 4,750,000.00 71,250.00
Paku 0.250 Kg 17,500.00 4,375.00
Sub - Bahan 75,625.00 75,625.00
75% Tukang Kayu 0.200 Org 80,000.00 16,000.00
Pekerja 0.200 Org 70,000.00 14,000.00
Mandor 0.005 Org 100,000.00 500.00
Sub - Upah 31,400.00 23,550.00
T O T A L 99,175.00
6.5. PEK. RANGKA ATAP / M2 (Ky. Kruing)
Bahan : Kasau Kruing 0.015 M3 6,500,000.00 97,500.00
Paku 0.250 Kg 17,500.00 4,375.00
Sub - Bahan 101,875.00 101,875.00
Upah : sama dgn upah rangka atap ky Borneo 23,550.00
T O T A L 125,425.00
6.6. PEK. RANGKA ATAP / M2 (Ky. Bengkirai)
Bahan : Kasau & reng Bengkirai 0.015 M3 7,800,000.00 117,000.00
Paku 0.250 Kg 17,500.00 4,375.00
Sub - Bahan 121,375.00 121,375.00
Upah : sama dgn upah rangka atap ky Borneo 23,550.00
T O T A L 144,925.00
HARGA SATUAN
6.7. PEK. LISTPLANK JATI 3/20 / M'
Bahan : Papan Jati 0.006 M3 45,250,000.00 271,500.00
Sub - Bahan 271,500.00 271,500.00
Tukang Kayu 0.150 Org 80,000.00 12,000.00
Pekerja 0.150 Org 70,000.00 10,500.00
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 25,300.00 25,300.00
296,800.00
6.8. PEK. LISTPLANK JATI 3/30 / M'
Bahan : Papan Jati 0.009 M3 45,250,000.00 407,250.00
Sub - Bahan 407,250.00 407,250.00
Tukang Kayu 0.175 Org 80,000.00 14,000.00
Pekerja 0.170 Org 70,000.00 11,900.00
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 28,700.00 28,700.00
435,950.00
6.9. PEK. LISTPLANK BENGKIRAI 3/30 / M'
Bahan : Papan Bengkirai 0.009 M3 8,250,000.00 74,250.00
Sub - Bahan 74,250.00 74,250.00
30% Tukang Kayu 0.150 Org 80,000.00 12,000.00
Pekerja 0.150 Org 70,000.00 10,500.00
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 25,300.00 25,300.00
99,550.00
6.10. PEK. LISTPLANK 3/20 / M' (Ky. Kamper Smrd)
Bahan : Papan Kamper Oven 0.006 M3 9,250,000.00 55,500.00
Sub - Bahan 55,500.00 55,500.00
Tukang Kayu 0.150 Org 80,000.00 12,000.00
Pekerja 0.150 Org 70,000.00 10,500.00
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 25,300.00 25,300.00
80,800.00
6.11. PEK. LISTPLANK 3/20 / M' (Ky. Kamper Singkil)
Bahan : Papan Kamper Singkil oven 0.006 M3 8,500,000.00 51,000.00
Sub - Bahan 51,000.00 51,000.00
Upah sama dgn listplank kamper Smrd 25,300.00
76,300.00
6.12. PEK. LISTPLANK 3/30 / M' (Ky. Kamper Smrd)
Bahan : Papan Kamper oven 0.009 M3 9,250,000.00 83,250.00
Sub - Bahan 83,250.00 83,250.00
25% Tukang Kayu 0.150 Org 80,000.00 12,000.00
Pekerja 0.150 Org 70,000.00 10,500.00
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 25,300.00 25,300.00
108,550.00
6.13. PEK. LISTPLANK 3/30 / M' (Ky. Kamper Singkil)
Bahan : Papan Kamper Singkil oven 0.009 M3 8,500,000.00 76,500.00
Sub - Bahan 76,500.00 76,500.00
Upah sama dgn listplank kamper Smrd 25,300.00
101,800.00
6.14. PEK. RANGKA PLAFOND / M2 (Ky. Kruing)
Bahan : Kasau Kruing 0.015 M3 6,500,000.00 97,500.00
Paku 0.200 Kg 17,500.00 3,500.00
Sub - Bahan 101,000.00 101,000.00
Tukang Kayu 0.150 Org 80,000.00 12,000.00
Pekerja 0.150 Org 70,000.00 10,500.00
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 25,300.00 25,300.00
T O T A L 126,300.00
6.15. PEK. RANGKA PLAFOND / M2 (Ky. Borneo)
Bahan : Kasau Borneo super 0.015 M3 4,750,000.00 71,250.00
Paku 0.200 Kg 17,500.00 3,500.00
Sub - Bahan 74,750.00 74,750.00
Upah : sama dgn rgk ky Kruing 25,300.00
T O T A L 100,050.00
VII. PEK. PENAHAN PANAS & LEMBAB (Pasal VII)
7.1. PAS. GENTENG KERAMIK / M2 (Cisangkan)
Bahan : Genteng ex Cisangkan type Victoria 11.000 Bh 10,000.00 110,000.00
HARGA SATUAN
Sub - Bahan 110,000.00 110,000.00
Tukang batu 0.125 Org 80,000.00 10,000.00
Pekerja 0.125 Org 70,000.00 8,750.00
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 21,550.00 21,550.00
T O T A L 131,550.00
7.2. PAS. GENTENG KERAMIK / M2 (KIA)
Bahan : Gntg. Keramik KIA Standart (Natural) 14.500 Bh 9,250.00 134,125.00
Sub - Bahan 134,125.00 134,125.00
Upah : sama dengan genteng Cisangkan 21,550.00
T O T A L 155,675.00
7.3. PAS. GENTENG (Morando) / M2
Bahan : Genteng Morando glassur 14.500 Bh 3,750.00 54,375.00
Sub - Bahan 54,375.00 54,375.00
Upah : sama dengan genteng Cisangkan 21,550.00
T O T A L 75,925.00
7.4. PAS. NOK GENTENG CISANGKAN / M'
Bahan : Gntg Nok Cisangkan type Victoria 2.860 Bh 25,000.00 71,500.00
Semen PC 0.050 zak 111,360.00 5,568.00
Pasir Pasang 0.006 M3 293,300.00 1,759.80
Sub - Bahan 78,827.80 78,827.80
Upah : 2,5 kali upah pasangan genteng keramik 53,875.00
T O T A L 132,702.80

7.5. PAS. NOK GENTENG KERAMIK KIA / M'
Bahan : Genteng Nok ex KIA 5.000 Bh 25,000.00 125,000.00
Semen PC 0.050 zak 111,360.00 5,568.00
Pasir Pasang 0.006 M3 293,300.00 1,759.80
Sub - Bahan 132,327.80 132,327.80
Upah : 2,5 kali upah pasangan genteng keramik 53,875.00
T O T A L 186,202.80
7.6. PAS. GENTENG BETON / M2
Bahan : Genteng Beton (berwarna) 10.000 Bh 6,000.00 60,000.00
Sub - Bahan 60,000.00 60,000.00
Upah : sama dengan pasang genteng keramik 21,550.00
T O T A L 81,550.00
7.7. PAS. NOK GENTENG BETON / M'
Bahan : Genteng Nok Beton (berwarna) 3.500 Bh 20,000.00 70,000.00
Semen PC 0.025 M3 111,360.00 2,784.00
Pasir Pasang 0.006 M3 293,300.00 1,759.80
Sub - Bahan 70,000.00 70,000.00
Upah : 2 kali upah pasangan genteng beton 43,100.00
T O T A L 113,100.00
7.8. PAS. ATAP ASBES GELOMBANG / M2
Bahan : Asbes Glmb besar ( 105 x 240) 0.500 Lmbr 110,000.00 55,000.00
Skrup + ring 4.000 Bh 450.00 1,800.00
Sub - Bahan 55,000.00 55,000.00
Upah : Tukang kayu 0.200 Org 80,000.00 16,000.00
Pekerja 0.100 Org 70,000.00 7,000.00
Mandor 0.005 Org 100,000.00 500.00
Sub - Upah 23,500.00 23,500.00
T O T A L 78,500.00
7.9. PAS. BUBUNGAN ASBES / M'
Bahan : Bubung Asbes 2.000 Lmbr 40,000.00 80,000.00
Skrup + ring 4.000 Bh 450.00 1,800.00
Sub - Bahan 80,000.00 80,000.00
Upah : Kep. Tukang kayu 0.003 Org 90,000.00 270.00
Tukang kayu 0.025 Org 80,000.00 2,000.00
Pekerja 0.025 Org 70,000.00 1,750.00
Mandor 0.001 Org 100,000.00 100.00
Sub - Upah 4,120.00 4,120.00
T O T A L 84,120.00
7.10. PAS. ATAP SENG GELOMBANG / M2
Bahan : Seng Gelombang (0.9 x 1,8 x 0,004) 0.700 Lmbr 65,000.00 45,500.00
Skrup + ring 4.000 Bh 450.00 1,800.00
Sub - Bahan 45,500.00 45,500.00
Upah : sama dengan pas. atap asbes 23,500.00
T O T A L 69,000.00
7.11. PAS. BUBUNG SENG / M'
Bahan : Seng Gelombang (0.9 x 1,8 x 0,004) 0.300 Lmbr 65,000.00 19,500.00
Skrup + ring 2.000 Bh 450.00 900.00
Sub - Bahan 19,500.00 19,500.00
HARGA SATUAN
Upah : 2 x upah pas. atap seng 47,000.00
T O T A L 66,500.00
7.12. PAS. GENTENG SIRAP / M2
Bahan : Atap Sirap 1.500 M2 190,000.00 285,000.00
Paku sirap 0.500 Kg 30,000.00 15,000.00
Sub - Bahan 285,000.00 285,000.00
Tukang kayu 0.200 Org 80,000.00 16,000.00
Pekerja 0.200 Org 70,000.00 14,000.00
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 31,900.00 31,900.00
T O T A L 316,900.00
7.13. PAS. BUBUNG SENG SIRAP / M'
Bahan : Papan kayu 4/12 1.000 M' 44,400.00 44,400.00
Seng Gelombang (0.9 x 1,8 x 0,004) 0.400 Lmbr 65,000.00 26,000.00
Skrup + ring 4.000 Bh 450.00 1,800.00
Sub - Bahan 72,200.00 72,200.00
Upah : 2 x upah pas. atap seng 47,000.00
T O T A L 119,200.00
7.14. PAS. WATERPROOFING MEMBRANE
1 Pas. Waterprrofing jenis membrand ex. Sopralene
- Screeding 1Pc : 3Ps, perataan dasaran waterproofing
- Bahan : Semen PC 0.272 zak 111,360.00 30,289.92
Pasir pasang 0.026 M3 293,300.00 7,625.80
Sub - Bahan 37,915.72 37,915.72
- Upah : Kep. Tukang Batu 0.010 Org 90,000.00 900.00
Tukang batu halus 0.150 Org 85,000.00 12,750.00
Pekerja 0.150 Org 70,000.00 10,500.00
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 25,150.00 25,150.00
- Bahan Waterproofing
Lapisan Coating PF Primer 1.000 m2 17,500.00 17,500.00
Waterproofing Membrane, Sopralene 4 mm 1.050 m2 160,000.00 168,000.00
Sub - Bahan 185,500.00 185,500.00
Upah pemasangan Sub - Upah 12,500.00
T O T A L 261,065.72
2 Pas. Waterprrofing jenis membrand ex. Gardigum
- Screeding 1Pc : 3Ps, perataan dasaran waterproofing
- Bahan : Sub - Bahan 37,915.72
- Upah : Sub - Upah 25,150.00
- Bahan Waterproofing
Lapisan Coating PF Primer 1.000 m2 17,500.00 17,500.00
Waterproofing Membrane, Gardigum 4 mm 1.050 m2 140,000.00 147,000.00
Sub - Bahan 164,500.00 164,500.00
Upah pemasangan Sub - Upah 12,500.00
T O T A L 240,065.72
3 Pas. Screeding pelindung 4 cm, 1Pc : 3Ps
Pasir pasang 0.039 M3 293,300.00 11,438.70
wire mesh 4mm 1.000 m2 50,000.00 50,000.00
Sub - Bahan 106,873.58 106,873.58
Pekerja 0.125 Org 70,000.00 8,750.00
Mandor 0.020 Org 100,000.00 2,000.00
Sub - Upah 24,075.00 24,075.00
T O T A L 130,948.58
7.15. PAS. WATERPROOFING JENIS COATING
(ketebalan min. 3 lapis)
Pas. Screeding, 1Pc : 3Ps (T=t. 3cm)
Pasir pasang 0.033 M3 293,300.00 9,532.25
Waterproofing ex Sika type Sikatop 107 seal 0.600 kg 75,000.00 45,000.00
Kuas 0.500 Bh 5,500.00 2,750.00
Sub - Bahan 95,144.65 95,144.65
Pekerja 0.170 Org 70,000.00 11,900.00
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 29,150.00 29,150.00
T O T A L 124,294.65
7.15. PAS. WATERPROOFING JENIS COATING (Tanpa screeding)
(ketebalan min. 3 lapis)
Bahan : Waterproofing ex Sika type Sikatop 107 seal 0.600 kg 75,000.00 45,000.00
HARGA SATUAN
Kuas 0.500 Bh 5,500.00 2,750.00
Sub - Bahan 47,750.00 47,750.00
Upah : Kep. Tukang Cat 0.034 Org 90,000.00 3,060.00
100% Tukang Cat 0.180 Org 80,000.00 14,400.00
Mandor 0.020 Org 70,000.00 1,400.00
Sub - Upah 18,860.00 18,860.00
T O T A L 66,610.00
7.14 PAS. ATAP SPANDEX GELOMBANG / M2
Bahan : Atap Metal ZINCALUM, type TRMDEK HI-TEN, 1.100 m2 200,000.00 220,000.00
Skrup + ring 4.000 Bh 500.00 2,000.00
Sub - Bahan 220,000.00 220,000.00
Upah : Tukang besi 0.200 Org 80,000.00 16,000.00
Pekerja 0.200 Org 70,000.00 14,000.00
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 31,000.00 31,000.00
T O T A L 251,000.00
7.15. PASANG ATAP KACA 10 MM TEMPERET RANGKA HOLLOW 40X60 / M2
Bahan : Kaca tempperet 10 mm 1.000 m2 800,000.00 800,000.00
Lapisan kaca film Tri M 1.000 m2 600,000.00 600,000.00
Besi hollow 40/60 2.070 m' 45,000.00 93,150.00
Sealent 0.740 tube 50,000.00 37,000.00
Peralatan Mesin las 0.520 hari 250,000.00 130,000.00
Solar 10.300 ltr 10,000.00 103,000.00
Sub - Bahan 1,763,150.00 1,763,150.00
Upah Tukang besi 0.520 Org 80,000.00 41,600.00
Pekerja 0.520 Org 70,000.00 36,400.00
Mandor 0.051 Org 100,000.00 5,100.00
Sub - Upah 83,100.00 83,100.00
T O T A L 1,846,250.00
7.16 PEK. ATAP SKYLIGHT KACA POLOS12 mm LAPIS ULTRAVIOLET/m2
Bahan : Kaca tempperet 12 mm 1.000 m2 950,000.00 950,000.00
Lapisan film ultrafiolet 90% Tri M 1.000 m2 600,000.00 600,000.00
Profil U stainles steel 2.000 m' 45,000.00 90,000.00
Sealent 0.740 tube 50,000.00 37,000.00
Peralatan Mesin las 0.520 hari 250,000.00 130,000.00
Solar 10.300 ltr 10,000.00 103,000.00
Sub - Bahan 1,910,000.00 1,910,000.00
Upah Tukang besi 0.520 Org 80,000.00 41,600.00
Pekerja 0.520 Org 70,000.00 36,400.00
Mandor 0.051 Org 100,000.00 5,100.00
Sub - Upah 83,100.00 83,100.00
T O T A L 1,993,100.00
VIII. PEK. KOSEN, PINTU, JENDELA (Pasal VIII)
8.1. PEK. KOSEN KAYU JATI / M3 (KW-1)
Bahan : Balok Jati Jawa Timur, KW-I 1.100 M3 45,000,000.00 49,500,000.00
Lem Kayu 0.250 Kg 40,000.00 10,000.00
Sub - Bahan 49,510,000.00 49,510,000.00
Tukang kayu halus 12.000 Org 85,000.00 1,020,000.00
Pekerja 7.800 Org 70,000.00 546,000.00
Mandor 0.600 Org 100,000.00 60,000.00
Sub - Upah 1,734,000.00 1,734,000.00
T O T A L 51,244,000.00
8.2. PEK. KOSEN KAYU JATI / M3 (Super)
Bahan : Balok Jati Jawa Timur, Super 1.100 M3 50,000,000.00 55,000,000.00
Lem Kayu 0.250 Kg 40,000.00 10,000.00
Sub - Bahan 55,010,000.00 55,010,000.00
Upah : standart sama 1,734,000.00
T O T A L 56,744,000.00
8.3. KOSEN KAYU KAMPER SAMARINDA / M3
Bahan : Balok Kamper Samarinda (oven) 1.100 M3 9,000,000.00 9,900,000.00
Lem Kayu 1.000 Kg 40,000.00 40,000.00
Sub - Bahan 9,940,000.00 9,940,000.00
Tukang kayu halus 12.000 Org 85,000.00 1,020,000.00
Pekerja 7.800 Org 70,000.00 546,000.00
Mandor 0.600 Org 100,000.00 60,000.00
Sub - Upah 1,734,000.00 1,734,000.00
T O T A L 11,674,000.00
8.3. KOSEN KAYU KAMPER SAMARINDA (Super) / M3
Bahan : Balok Kamper Samarinda, super (oven) 1.100 M3 9,350,000.00 10,285,000.00
HARGA SATUAN
Lem Kayu 1.000 Kg 40,000.00 40,000.00
Sub - Bahan 10,325,000.00 10,325,000.00
T O T A L 12,059,000.00
8.4. PEK. KOSEN KAYU KAMPER SINGKIL / M3
Bahan : Ky. Balok Kamper Singkil (oven) 1.100 M3 8,250,000.00 9,075,000.00
Lem Kayu 0.250 Kg 40,000.00 10,000.00
Sub - Bahan 9,085,000.00 9,085,000.00
T O T A L 10,819,000.00
8.5. PEK. PINTU PANIL JATI, TBL. 4 Cm / M2
Bahan : Papan Jati Jawa Timur, KW-I 0.044 M3 45,250,000.00 1,991,000.00
Lem Kayu 0.025 Kg 40,000.00 1,000.00
Sub - Bahan 1,992,000.00 1,992,000.00
Tukang kayu halus 1.300 Org 85,000.00 110,500.00
Pekerja 1.300 Org 70,000.00 91,000.00
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 220,500.00 220,500.00
T O T A L 2,212,500.00
8.6. PINTU PANIL KAMPER SMRD, TBL. 4 Cm / M2
Bahan : Papan Kamper Samarinda (oven) 0.044 M3 9,250,000.00 407,000.00
Lem Kayu 0.025 Kg 40,000.00 1,000.00
Sub - Bahan 408,000.00 408,000.00
Pekerja 1.200 Org 70,000.00 84,000.00
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 205,000.00 205,000.00
T O T A L 613,000.00
8.6. PINTU PANIL KAMPER SMRD (Super), TBL. 4 Cm / M2
Bahan : Papan Kamper Samarinda, super (oven) 0.044 M3 9,600,000.00 422,400.00
Lem Kayu 0.025 Kg 40,000.00 1,000.00
Sub - Bahan 423,400.00 423,400.00
Pekerja 1.200 Org 70,000.00 84,000.00
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 205,000.00 205,000.00
T O T A L 628,400.00
8.7. PINTU PANIL KAMPER SINGKIL, TBL. 4 Cm / M2
Bahan : Ky. Papan Kamper Singkil (oven) 0.044 M3 8,500,000.00 374,000.00
Lem Kayu 0.025 Kg 40,000.00 1,000.00
Sub - Bahan 375,000.00 375,000.00
Upah : sama dengan upah pintu kamper 205,000.00
T O T A L 580,000.00
8.8. PINTU/JENDELA KREPYAK JATI, TBL. 4 Cm / M2
Paku halus 0.050 Kg 30,000.00 1,500.00
Lem Kayu 0.025 Kg 40,000.00 1,000.00
Sub - Bahan 1,993,500.00 1,993,500.00
Pekerja 1.200 Org 70,000.00 84,000.00
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 205,000.00 205,000.00
T O T A L 2,198,500.00
8.9. PEK. PINTU/JENDELA KREPYAK / M2
KAYU KAMPER SAMARINDA OVEN, TBL. 4 Cm.
Paku halus 0.050 Kg 30,000.00 1,500.00
Lem Kayu 0.025 Kg 40,000.00 1,000.00
Sub - Bahan 446,500.00 446,500.00
Upah : sama dengan upah pintu jati 205,000.00
T O T A L 651,500.00
8.10. PEK. PINTU/JENDELA KREPYAK / M2
KAYU KAMPER SINGKIL OVEN, TBL. 4 Cm.
Paku halus 0.050 Kg 30,000.00 1,500.00
Lem Kayu 0.025 Kg 40,000.00 1,000.00
Sub - Bahan 376,500.00 376,500.00
Upah : sama dengan upah pintu kreyak kamper 205,000.00
T O T A L 581,500.00
HARGA SATUAN
8.11. PEK. PINTU KACA, JATI, TBL. 4 Cm / M2
List kaca 0.001 M3 45,250,000.00 45,250.00
Lem Kayu 0.010 Kg 40,000.00 400.00
Sub - Bahan 1,176,900.00 1,176,900.00
Pekerja 0.500 Org 70,000.00 35,000.00
Mandor 0.100 Org 100,000.00 10,000.00
Sub - Upah 114,000.00 114,000.00
T O T A L 1,290,900.00
8.12. PEK. PINTU PANEL (MX+2TW) RANGKA JATI, TBL. 4 Cm / M2
List kaca 0.001 M3 45,250,000.00 45,250.00
Multipleks 12 mm 0.400 Lmb 160,000.00 64,000.00
Teakwood super 0.800 Lmb 105,000.00 84,000.00
Lem Kayu 0.250 Kg 40,000.00 10,000.00
Sub - Bahan 1,334,500.00 1,334,500.00
Pekerja 0.750 Org 70,000.00 52,500.00
Mandor 0.100 Org 100,000.00 10,000.00
Sub - Upah 144,250.00 144,250.00
T O T A L 1,478,750.00
8.13. PEK. PINTU KACA RANGKA JATI 4 Cm + GRILL/ M2
Grill papan jati kw-1 0.006 M3 45,250,000.00 271,500.00
List kaca 0.001 M3 45,250,000.00 45,250.00
Lem Kayu 0.010 Kg 40,000.00 400.00
Kawat nyamuk 0.400 M2 30,000.00 12,000.00
Sub - Bahan 1,460,400.00 1,460,400.00
Tukang Kayu halus 0.720 Org 85,000.00 61,200.00
Pekerja 0.520 Org 70,000.00 36,400.00
Mandor 0.100 Org 100,000.00 10,000.00
Sub - Upah 125,600.00 125,600.00
T O T A L 1,586,000.00
8.14. PINTU KACA, KAMPER SMRD, TBL. 4 Cm / M2
List kaca 0.001 M3 9,250,000.00 9,250.00
Lem Kayu 0.010 Kg 40,000.00 400.00
Sub - Bahan 240,900.00 240,900.00
Pekerja 0.520 Org 70,000.00 36,400.00
Mandor 0.100 Org 100,000.00 10,000.00
Sub - Upah 125,600.00 125,600.00
T O T A L 366,500.00
8.15. PINTU KACA, KAMPER SINGKIL, TBL. 4 Cm / M2
List kaca 0.001 M3 8,500,000.00 8,500.00
Lem Kayu 0.010 Kg 40,000.00 400.00
Sub - Bahan 221,400.00 221,400.00
Upah : sama dengan upah pintu kaca kamper 125,600.00
T O T A L 347,000.00
8.16. PEK. JENDELA KACA, JATI, TBL. 4 Cm / M2
Bahan : Papan Jati Jawa Timur, KW-I 0.018 M3 45,250,000.00 814,500.00
List kaca 0.001 M3 45,250,000.00 45,250.00
Lem Kayu 0.010 Kg 40,000.00 400.00
Sub - Bahan 860,150.00 860,150.00
15% Tukang Kayu halus 0.720 Org 85,000.00 61,200.00
Pekerja 0.520 Org 70,000.00 36,400.00
Mandor 0.100 Org 100,000.00 10,000.00
Sub - Upah 125,600.00 125,600.00
T O T A L 985,750.00
8.17. PEK. JENDELA KACA JATI 4 Cm + grill / M2
Bahan : Papan Jati Jawa Timur, KW-I 0.018 M3 45,250,000.00 814,500.00
Grill papan jati kw-1 0.006 M3 45,250,000.00 271,500.00
List kaca 0.001 M3 45,250,000.00 45,250.00
Lem Kayu 0.010 Kg 40,000.00 400.00
Kawat nyamuk 0.400 M2 30,000.00 12,000.00
Sub - Bahan 1,143,650.00 1,143,650.00
Pekerja 0.520 Org 70,000.00 36,400.00
HARGA SATUAN
Mandor 0.100 Org 100,000.00 10,000.00
Sub - Upah 125,600.00 125,600.00
T O T A L 1,269,250.00
8.18. JENDELA KACA, KAMPER SMRD, TBL. 4 Cm / M2
List kaca 0.001 M3 9,250,000.00 9,250.00
Lem Kayu 0.010 Kg 40,000.00 400.00
Sub - Bahan 176,150.00 176,150.00
Pekerja 0.350 Org 70,000.00 24,500.00
Mandor 0.100 Org 100,000.00 10,000.00
Sub - Upah 73,250.00 73,250.00
T O T A L 249,400.00
8.19. JENDELA KACA, KAMPER SINGKIL, TBL. 4 Cm / M2
List kaca 0.001 M3 8,500,000.00 8,500.00
Lem Kayu 0.010 Kg 40,000.00 400.00
Sub - Bahan 161,900.00 161,900.00
Upah : sama dengan upah pintu kaca kamper 73,250.00
T O T A L 235,150.00
8.20. PINTU DOBEL TEAKWOOD, RGK. KAMPER SMRD / M2
Teakwood 1220x2440x3 mm 1.000 Lmbr 105,000.00 105,000.00
Paku halus 0.100 Kg 30,000.00 3,000.00
Lem Kayu 0.250 Kg 40,000.00 10,000.00
Sub - Bahan 275,250.00 275,250.00
Pekerja 0.500 Org 70,000.00 35,000.00
Mandor 0.100 Org 100,000.00 10,000.00
Sub - Upah 105,500.00 105,500.00
T O T A L 380,750.00
8.21. PINTU DOBEL TEAKWOOD + FORMICA, RGK. KAMPER / M2
Multipleks, 1220x2440x6 mm 0.500 Lmbr 65,000.00 32,500.00
Paku halus 0.100 Kg 30,000.00 3,000.00
Lem Kayu 0.500 Kg 40,000.00 20,000.00
Sub - Bahan 310,250.00 310,250.00
Pekerja 0.750 Org 70,000.00 52,500.00
Mandor 0.100 Org 100,000.00 10,000.00
Sub - Upah 144,250.00 144,250.00
T O T A L 454,500.00
HARGA SATUAN
8.22. PINTU DOBEL MULTIPLEX 4 mm, RGK. KAMPER SMRD / M2
Paku halus 0.100 Kg 30,000.00 3,000.00
Lem Kayu 0.250 Kg 40,000.00 10,000.00
Sub - Bahan 265,250.00 265,250.00
Upah, sama dengan rangka Kamper Smrd 105,500.00
T O T A L 370,750.00
8.22. PINTU DOBEL TRIIPLEX 4 mm lapis HPL, rgk. Kamper / M2
Bahan : Papan Kamper samarinda oven 0.017 M3 9,250,000.00 157,250.00
Multiplex 122x244x4 mm 0.800 Lmbr 65,000.00 52,000.00
HPL 2.000 M2 85,000.00 170,000.00
Paku halus 0.100 Kg 30,000.00 3,000.00
Lem Kayu 0.250 Kg 40,000.00 10,000.00
Sub - Bahan 392,250.00 392,250.00
T O T A L 536,500.00
8.23. PINTU DOBEL TEAKWOOD + FORMICA, RGK. KMPR SINGKIL / M2
Paku halus 0.100 Kg 30,000.00 3,000.00
Lem Kayu 0.500 Kg 40,000.00 20,000.00
Sub - Bahan 292,500.00 292,500.00
T O T A L 436,750.00
8,24. PROFIL KOSEN ALUMUNIUM 4" NATURAL / M'
Bahan : - Almunium 4" natural 1.100 m' 116,225.00 127,847.50
- Aluminium alur kaca 4" natural 1.100 m' 54,137.50 59,551.25
- Skrup dan ripet 1.0000 ls 1,000.00 1,000.00
- Sealent 1.0000 ls 1,000.00 1,000.00
- alat bantu/steger 1.0000 ls 1,000.00 1,000.00
Sub.Ttl. Bahan 190,398.75 190,398.75
Upah : Kepala Tukang aluminium 0.020 hari 90,000.00 1,800.00
Tukang aluminium 0.100 hari 80,000.00 8,000.00
Pekerja 0.100 hari 70,000.00 7,000.00
Mandor 0.020 hari 100,000.00 2,000.00
Sub.Ttl. Upah 18,800.00 18,800.00
T O T A L 209,198.75
8,25. PROFIL KOSEN ALUMUNIUM 4" WARNA / M'
- Sealent 1.0000 ls 1,000.00 1,000.00
Sub.Ttl. Bahan 212,838.75 212,838.75
Pekerja 0.100 hari 70,000.00 7,000.00
Mandor 0.020 hari 100,000.00 2,000.00
Sub.Ttl. Upah 18,800.00 18,800.00
T O T A L 231,638.75
8,26. PROFIL KOSEN ALUMUNIUM 3" NATURAL / M'
- Sealent 1.0000 ls 1,000.00 1,000.00
Sub.Ttl. Bahan 181,048.75 181,048.75
Pekerja 0.100 hari 70,000.00 7,000.00
Mandor 0.020 hari 100,000.00 2,000.00
Sub.Ttl. Upah 18,800.00 18,800.00
T O T A L 199,848.75
8,26. PROFIL KOSEN ALUMUNIUM 3" WARNA / M'
- Sealent 1.0000 ls 1,000.00 1,000.00
Sub.Ttl. Bahan 181,048.75 181,048.75
HARGA SATUAN
Pekerja 0.100 hari 70,000.00 7,000.00
Mandor 0.020 hari 100,000.00 2,000.00
Sub.Ttl. Upah 18,800.00 18,800.00
T O T A L 199,848.75
8.27 RANGKA HOLLOW 40.40.3 / M'
Bahan : - Hollow 40.40.3 1.000 m' 20,000.00 20,000.00
0.00
Peralatan: Peralatan dan mesin 1.000 ls 5,000.00 5,000.00
Sub.Ttl. Bahan 25,000.00 25,000.00
Upah : Kepala Tukang las 0.020 hari 90,000.00 1,800.00
Tukang las 0.050 hari 80,000.00 4,000.00
Pekerja 0.050 hari 70,000.00 3,500.00
Mandor 0.010 hari 100,000.00 1,000.00
Sub.Ttl. Upah 10,300.00 10,300.00
T O T A L 35,300.00
8.28 PLAT 3 MM/M2
Bahan : - Plat 3 mm 1.000 m' 20,000.00 20,000.00
1.000 m2 390,900.00 390,900.00
Peralatan: Peralatan dan mesin 1.000 ls 5,000.00 5,000.00
Sub.Ttl. Bahan 415,900.00 415,900.00
Upah : Kepala Tukang las 0.020 hari 90,000.00 1,800.00
Tukang las 0.050 hari 80,000.00 4,000.00
Pekerja 0.050 hari 70,000.00 3,500.00
Mandor 0.010 hari 100,000.00 1,000.00
Sub.Ttl. Upah 10,300.00 10,300.00
T O T A L 426,200.00
IX. PEK. FINISHING (Pasal IX)
9.1. PEK. FINISHING DINDING
9.1.1 PEK. PLESTERAN
1 PEK. BRAFEN BATU KALI 1Pc : 3Ps / M2
Pasir pasang 0.030 M3 293,300.00 8,799.00
Sub - Bahan 33,298.20 33,298.20
Upah : Kep. Tukang Batu 0.010 Org 90,000.00 900.00
Pekerja 0.150 Org 70,000.00 10,500.00
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 25,150.00 25,150.00
T O T A L 58,448.20
2 PLESTERAN DINDING 1Pc : 3Ps / M2
Pasir pasang 0.026 M3 293,300.00 7,625.80
Sub - Bahan 37,915.72 37,915.72
Upah : Kep. Tukang Batu 0.010 Org 90,000.00 900.00
Pekerja 0.250 Org 70,000.00 17,500.00
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 36,400.00 36,400.00
T O T A L 74,315.72
3 PLESTERAN DINDING 1Pc : 5Ps / M2
Pasir pasang 0.032 M3 293,300.00 9,385.60
Sub - Bahan 27,203.20 27,203.20
Upah : sama dengan upah plesteran 1Pc : 3Ps 36,400.00
T O T A L 63,603.20
4 1 M2 Pekerjaan acian
a. Bahan
- Semen PC 0.0900 zak 111,360.00 10,022.40
Jumlah harga bahan 10,022.40
b. Upah :
- Tukang batu pekerjaan halus 0.1000 hari 85,000.00 8,500.00
- Pekerja 0.1000 hari 70,000.00 7,000.00
- Mandor 0.0100 hari 100,000.00 1,000.00
Jumlah harga upah 16,500.00
Jumlah harga bahan dan upah 26,522.40
Keuntungan/jasa 10 %
Total harga plesteran t. 20 mm ad. 1:5 26,522.40
9.1.2 PEK. DINDING KERAMIK
2 PAS. DINDING KERAMIK 20/25 Cm, / M2
Pasir pasang 0.010 M3 293,300.00 2,933.00
Keramik lokal 20/20 cm (ex Roman) 1.100 M2 70,000.00 77,000.00
HARGA SATUAN
Semen Warna 1.000 Kg 15,000.00 15,000.00
Sub - Bahan 119,543.56 119,543.56
Pekerja 0.200 Org 70,000.00 14,000.00
Mandor 0.050 Org 100,000.00 5,000.00
Sub - Upah 40,500.00 40,500.00
T O T A L 160,043.56
PAS. DINDING HOMOGENOUS TILE, GRANITO 30/60 (polish)
Pasir pasang 0.010 M3 293,300.00 2,933.00
Homogenous Tile Granitto 30/60 Cm, polished 1.100 M2 275,000.00 302,500.00
Resin 0.300 Kg 65,000.00 19,500.00
Sub - Bahan 349,543.56 349,543.56
Pekerja 0.200 Org 70,000.00 14,000.00
Mandor 0.050 Org 100,000.00 5,000.00
Sub - Upah 40,500.00 40,500.00
T O T A L 390,043.56
9.1.4. DINDING BATU ALAM
1. PAS. BATU CANDI 20/40 cm / M2
Batu Candi 20x40 cm 1.200 M2 250,000.00 300,000.00
Pasir pasang 0.032 M3 293,300.00 9,385.60
Sub - Bahan 328,984.96 328,984.96
Pekerja 0.200 Org 70,000.00 14,000.00
Mandor 0.050 Org 100,000.00 5,000.00
Sub - Upah 40,500.00 40,500.00
T O T A L 369,484.96
2. PAS. BATU ALAM PALIMANAN 20x40 CM / M2
Batu alam Paliaman 20X40 1.200 M2 95,000.00 114,000.00
Pasir pasang 0.032 M3 293,300.00 9,385.60
Sub - Bahan 142,984.96 142,984.96
Upah : Standart upah pas. Batu alam 40,500.00
T O T A L 183,484.96
3. PAS. BATU ALAM SUKABUMI / M2
Batu alam Sukabumi (variasi ukuran) 1.200 M2 #REF! #REF!
Pasir pasang 0.032 M3 293,300.00 9,385.60
Sub - Bahan #REF! #REF!
Upah : Setandart upah pas. Batu alam 40,500.00
T O T A L #REF!
4. PAS. BATU ALAM PARAS
Batu alam paras 1.200 M2 180,000.00 216,000.00
Pasir pasang 0.032 M3 293,300.00 9,385.60
Sub - Bahan 244,984.96 244,984.96
T O T A L 285,484.96
5. PAS. BATU ALAM ANDESIT 20/40, 30/40 CM / M2
Batu alam Andesit 20/40 s/d 30/40 cm 1.200 M2 190,000.00 228,000.00
Pasir pasang 0.032 M3 293,300.00 9,385.60
Sub - Bahan 256,984.96 256,984.96
T O T A L 297,484.96

6. PAS. BATU PARAS JOGJA 20/30, 40/40 cm / M2
Paras Jogja 20/30s/d40/40 (cream/putih) 1.200 M2 95,000.00 114,000.00
Pasir pasang 0.032 M3 293,300.00 9,385.60
Sub - Bahan 142,984.96 142,984.96
T O T A L 183,484.96
HARGA SATUAN
7. PAS. BATU PARAS JOGYA 20/40, 40/60 cm / M2
Paras Jogja 20/40s/d40/60 (cream/putih) 1.200 M2 100,000.00 120,000.00
Pasir pasang 0.032 M3 293,300.00 9,385.60
Sub - Bahan 148,984.96 148,984.96
T O T A L 189,484.96
8 PAS. DINDING MARMER UJUNG PANDANG UK. 40/60 cm / M2
Marmer Ujung Pandang 1.200 M2 450,000.00 540,000.00
Pasir pasang 0.032 M3 293,300.00 9,385.60
Sub - Bahan 568,984.96 568,984.96
T O T A L 609,484.96
9.1.5. PEK. DINDING PARTISI
1. PAS. PARTISI DOUBLE GYPSUM 12 MM, / M2
Pek. Rangka Partisi Hollow
Bahan : Hollow 40x40 mm galvanized (tebal standart) 3.000 M' 8,500.00 25,500.00
Hollow 20x40 mm galvanized (tebal standart) 2.000 M' 6,500.00 13,000.00
Alat bantu (bor, rivet dll) 1.000 Lot 2,500.00 2,500.00
Sub - Bahan 41,000.00 41,000.00
Upah : Kep. Tukang Gypsum 0.080 Org 90,000.00 7,200.00
Tukang gypsum 0.150 Org 80,000.00 12,000.00
Pekerja 0.170 Org 70,000.00 11,900.00
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 32,100.00 32,100.00
Pelapis Gypsum 12 mm (2 sisi)
Bahan : Gypsum 12 mm 0.400 lbr 120,000.00 48,000.00
Paku Skrup 0.100 Kg 45,000.00 4,500.00
Gypsum bubuk 0.400 Kg 5,000.00 2,000.00
Sub - Bahan 54,500.00 109,000.00
30% Tukang gypsum 0.800 Org 80,000.00 64,000.00
Pekerja 0.280 Org 70,000.00 19,600.00
Mandor 0.014 Org 100,000.00 1,400.00
Sub - Upah 92,200.00 27,660.00
T O T A L 209,760.00
1.a. PAS. PARTISI SINGLE GYPSUM 12 MM, / M2 (+Raam kawat & peredam)
Bahan : Hollow 40x40 mm galvanized (tebal standart) 3.000 M' 8,500.00 25,500.00
Hollow 20x40 mm galvanized (tebal standart) 2.000 M' 6,500.00 13,000.00
Raam kawat penahan peredam 1.100 M2 25,000.00 27,500.00
Sub - Bahan 68,500.00 68,500.00
Pekerja 0.500 Org 70,000.00 35,000.00
Mandor 0.050 Org 100,000.00 5,000.00
Sub - Upah 89,000.00 44,500.00
Paku Skrup 0.100 Kg 45,000.00 4,500.00
Gypsum bubuk 0.400 Kg 5,000.00 2,000.00
Sub - Bahan 54,500.00 54,500.00
Pekerja 0.150 Org 70,000.00 10,500.00
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 28,000.00 28,000.00
T O T A L 195,500.00
1.b. PAS. PARTISI SINGLE GRC 10 mm, / M2
Bahan : Besi siku 40.40.4 14.500 kg 20,146.92 292,130.38
GRC cetak 1.000 m2 495,000.00 495,000.00
Kawat ram 1.000 m2 25,000.00 25,000.00
Glass wol 1.000 m2 25,000.00 25,000.00
Sub - Bahan 812,130.38 812,130.38
Upah : Kep. Tukang las 0.080 Org 90,000.00 7,200.00
Tukang las 0.800 Org 80,000.00 64,000.00
Pekerja 0.280 Org 70,000.00 19,600.00
Mandor 0.014 Org 100,000.00 1,400.00
Sub - Upah 92,200.00 92,200.00
T O T A L 904,330.38
HARGA SATUAN
1.c. PAS. PARTISI DOUBLE GYPSUM 12 MM, / M2
Pek. Rangka Metal Furing
Bahan : Metal Furing 75 mm 4.000 M' 17,500.00 70,000.00
Plint profil siku allumunium 25,4x12X1,2 mm 1.500 M' 10,000.00 15,000.00
Sub - Bahan 89,000.00 89,000.00
Pekerja 0.200 Org 70,000.00 14,000.00
Mandor 0.020 Org 100,000.00 2,000.00
Sub - Upah 32,500.00 32,500.00
Paku Skrup 0.100 Kg 45,000.00 4,500.00
Gypsum bubuk 0.400 Kg 5,000.00 2,000.00
Sub - Bahan 48,500.00 97,000.00
Pekerja 0.150 Org 70,000.00 10,500.00
Mandor 0.020 Org 100,000.00 2,000.00
Sub - Upah 29,000.00 29,000.00
T O T A L 247,500.00
1.d. PAS. PARTISI DOUBLE GYPSUM 12 MM, BAG. DALAM GLASS WOL / M2
Bahan : Metal Furing 75 mm 4.000 M' 17,500.00 70,000.00
Plint profil siku allumunium 25,4x12X1,2 mm 1.500 M' 10,000.00 15,000.00
Glass wol 1.000 m2 25,999.00 25,999.00
Sub - Bahan 114,999.00 114,999.00
Pekerja 0.200 Org 70,000.00 14,000.00
Mandor 0.020 Org 100,000.00 2,000.00
Sub - Upah 32,500.00 32,500.00
Paku Skrup 0.100 Kg 45,000.00 4,500.00
Gypsum bubuk 0.400 Kg 5,000.00 2,000.00
Sub - Bahan 48,500.00 97,000.00
Pekerja 0.150 Org 70,000.00 10,500.00
Mandor 0.020 Org 100,000.00 2,000.00
Sub - Upah 29,000.00 29,000.00
T O T A L 273,499.00
2. PAS. PARTISI SINGLE GYPSUM 12 MM, / M2
Rangka Hollow : Bahan 41,000.00
Upah 32,100.00
Paku Skrup 0.100 Kg 45,000.00 4,500.00
Gypsum bubuk 0.400 Kg 5,000.00 2,000.00
Sub - Bahan 48,500.00 48,500.00
Pekerja 0.085 Org 70,000.00 5,950.00
Mandor 0.014 Org 100,000.00 1,400.00
Sub - Upah 18,650.00 18,650.00
T O T A L 140,250.00
3. PAS. PARTISI DOUBLE GYPSUM 9 MM, / M2
Rangka Hollow : Bahan 41,000.00
Upah 32,100.00
Paku Skrup 0.100 Kg 45,000.00 4,500.00
Gypsum bubuk 0.400 Kg 5,000.00 2,000.00
Sub - Bahan 29,250.00 58,500.00
Upah : 27,660.00
T O T A L 159,260.00
4. PAS. PARTISI SINGLE GYPSUM 9 MM, / M2
Bahan : 41,000.00
Upah : 32,100.00
HARGA SATUAN
Paku Skrup 0.100 Kg 45,000.00 4,500.00
Gypsum bubuk 0.400 Kg 5,000.00 2,000.00
Sub - Bahan 32,500.00 32,500.00
Upah : 18,650.00
T O T A L 124,250.00
5. PAS. PARTISI DOUBLE GRC BOARD 8 MM, / M2
Bahan : 41,000.00
Upah : 32,100.00
Pelapis GRC Board 8 mm (2 sisi)
Bahan : GRC BOARD, 1220x2440x8 mm 0.400 lbr 120,000.00 48,000.00
Paku Skrup 0.100 Kg 45,000.00 4,500.00
Compound GRC (A+B) 0.400 Kg 65,000.00 26,000.00
Sub - Bahan 78,500.00 157,000.00
Upah : 27,660.00
T O T A L 257,760.00
6. PAS. DINDING SUPER PANEL (SINGLE) 9 MM, / M2
Bahan : 41,000.00
Upah : 32,100.00
Pelapis SUPER PANEL 9 mm (1 sisi)
Bahan : GRC SPR PANEL, 1220x2440x9 mm 0.400 lbr 170,000.00 68,000.00
Paku Skrup 0.100 Kg 45,000.00 4,500.00
Compound GRC (A+B) 0.400 Kg 65,000.00 26,000.00
Sub - Bahan 98,500.00 98,500.00
Upah : 18,650.00
T O T A L 190,250.00
7. PAS. PARTISI DOUBLE MULTIPLEKS 9 MM, / M2
Bahan : 41,000.00
Upah : 32,100.00
Pelapis Multipleks 9 mm (2 sisi)
Bahan : Multipleks, 1220x2440x9 mm 0.400 lbr 120,000.00 48,000.00
Paku Skrup 0.100 Kg 45,000.00 4,500.00
Sub - Bahan 52,500.00 105,000.00
30% Tukang kayu halus 0.800 Org 85,000.00 68,000.00
Pekerja 0.280 Org 70,000.00 19,600.00
Mandor 0.014 Org 100,000.00 1,400.00
Sub - Upah 96,200.00 28,860.00
T O T A L 206,960.00
8. PAS. PARTISI SINGLE MULTIPLEKS 9 MM, / M2
Bahan : 41,000.00
Upah : 32,100.00
Pelapis Multipleks 9 mm (1 sisi)
Bahan : Multipleks, 1220x2440x9 mm 0.400 lbr 120,000.00 48,000.00
Paku Skrup 0.100 Kg 45,000.00 4,500.00
Sub - Bahan 52,500.00 52,500.00
Upah : 14,430.00
T O T A L 140,030.00
9.2. PEK. FINISHING LANTAI
1. PEK. LANTAI FLOOR HARDENER 4kg/ M2
Screeding 1Pc : 3Ps dasaran (3cm) + floor hardener
Pasir pasang 0.045 M3 293,300.00 13,198.50
Floor Hardener (Tesa/Gan's Floor) 4.000 Kg 9,000.00 36,000.00
Sub - Bahan 94,633.38 94,633.38
Tukang Batu halus 0.200 Org 85,000.00 17,000.00
Pekerja 0.400 Org 70,000.00 28,000.00
Mandor 0.020 Org 100,000.00 2,000.00
Sub - Upah 48,800.00 48,800.00
T O T A L 143,433.38
2. LANTAI HOMOGENOUS TILE, Niro Granito 60x60 (Un-polish) / M2
Pasir pasang 0.026 M3 293,300.00 7,625.80
Homogenous Tile Niro Granit 60x60 (un-polish) 1.100 M2 240,000.00 264,000.00
Resin 0.300 Kg 65,000.00 19,500.00
Sub - Bahan 324,756.52 324,756.52
HARGA SATUAN
Pekerja 0.200 Org 70,000.00 14,000.00
Mandor 0.050 Org 100,000.00 5,000.00
Sub - Upah 45,000.00 45,000.00
T O T A L 369,756.52

LANTAI HOMOGENOUS TILE, Granito 40x40 Cm, / M2
Pasir pasang 0.026 M3 293,300.00 7,625.80
Homogenous Tile Granito 40x40 (un-polish) 1.100 M2 190,000.00 209,000.00
Resin 0.300 Kg 65,000.00 19,500.00
Sub - Bahan 269,756.52 269,756.52
Upah : Sama dengan upah pas. ubin 80x80 Sub - Upah 22,500.00
T O T A L 292,256.52
LANTAI HOMOGENOUS TILE, GRANITO 60x60 Cm, / M2
Pasir pasang 0.026 M3 293,300.00 7,625.80
Homogenous Tile Granitto 60/60 Cm 1.100 M2 250,000.00 275,000.00
Resin 0.300 Kg 65,000.00 19,500.00
Sub - Bahan 335,756.52 335,756.52
Pekerja 0.200 Org 70,000.00 14,000.00
Mandor 0.050 Org 100,000.00 5,000.00
Sub - Upah 45,000.00 45,000.00
T O T A L 380,756.52
LANTAI HOMOGENOUS TILE, GRANITO texture 60x60 Cm, / M2
Pasir pasang 0.026 M3 293,300.00 7,625.80
Homogenous Tile Granitto texture 60/60 Cm 1.100 M2 285,000.00 313,500.00
Resin 0.300 Kg 65,000.00 19,500.00
Sub - Bahan 374,256.52 374,256.52
Pekerja 0.200 Org 70,000.00 14,000.00
Mandor 0.050 Org 100,000.00 5,000.00
Sub - Upah 45,000.00 45,000.00
T O T A L 419,256.52
LANTAI HOMOGENOUS TILE, GRANIT Bakar 30x60 Cm, / M2
Pasir pasang 0.026 M3 293,300.00 7,625.80
Homogenous Tile Granit bakar 30x60 Cm 1.100 M2 275,000.00 302,500.00
Resin 0.300 Kg 65,000.00 19,500.00
Sub - Bahan 363,256.52 363,256.52
Pekerja 0.200 Org 70,000.00 14,000.00
Mandor 0.050 Org 100,000.00 5,000.00
Sub - Upah 45,000.00 45,000.00
T O T A L 408,256.52
28. PAS. LANTAI KERAMIK LOKAL 20/20 Cm, / M2
Pasir pasang 0.026 M3 293,300.00 7,625.80
Keramik lokal 20/20 Cm (ex Roman) 1.100 M2 60,000.00 66,000.00
Semen Warna 1.000 Kg 15,000.00 15,000.00
Sub - Bahan 122,256.52 122,256.52
Pekerja 0.200 Org 70,000.00 14,000.00
Mandor 0.050 Org 100,000.00 5,000.00
Sub - Upah 45,000.00 45,000.00
T O T A L 167,256.52
Pasir pasang 0.026 M3 293,300.00 7,625.80
Semen Warna 1.000 Kg 15,000.00 15,000.00
Sub - Bahan 133,256.52 133,256.52
Upah : Sama dengan upah pas. keramik 20x20 45,000.00
T O T A L 178,256.52
Pasir pasang 0.026 M3 293,300.00 7,625.80
Semen Warna 1.000 Kg 15,000.00 15,000.00
HARGA SATUAN
Sub - Bahan 155,256.52 155,256.52
T O T A L 200,256.52

32. PAS. LANTAI KERAMIK HOMOGENOUS (ROMAN GRESS) 60/60 Cm, / M2
Pasir pasang 0.026 M3 293,300.00 7,625.80
Keramik homogenous 60x60 Cm (ex Roman Gress) 1.100 M2 175,000.00 192,500.00
Semen Warna 1.000 Kg 15,000.00 15,000.00
Sub - Bahan 248,756.52 248,756.52
Upah : Sama dengan upah pas. homogenous 60x60 45,000.00
T O T A L 293,756.52
33. PAS. LANTAI KERAMIK HOMOGENOUS (ROMAN GRESS) 40/40 Cm, / M2
Pasir pasang 0.026 M3 293,300.00 7,625.80
Keramik homogenous 40x40 Cm (ex Roman Gress) 1.100 M2 120,000.00 132,000.00
Semen Warna 1.000 Kg 15,000.00 15,000.00
Sub - Bahan 188,256.52 188,256.52
T O T A L 233,256.52
Pasir pasang 0.026 M3 293,300.00 7,625.80
Semen Warna 1.000 Kg 15,000.00 15,000.00
Sub - Bahan 133,256.52 133,256.52
Pekerja 0.200 Org 70,000.00 14,000.00
Mandor 0.050 Org 100,000.00 5,000.00
Sub - Upah 47,136.00 35,352.00
T O T A L 168,608.52
28. PAS. BATU ALAM GRANIT BAKAR 30x60 Cm, / M2
Pasir pasang 0.026 M3 293,300.00 7,625.80
Batu alam granit bakar 30x60 1.100 M2 250,000.00 275,000.00
Semen Warna 1.000 Kg 15,000.00 15,000.00
Sub - Bahan 331,256.52 331,256.52
Pekerja 0.200 Org 70,000.00 14,000.00
Mandor 0.050 Org 100,000.00 5,000.00
Sub - Upah 47,136.00 47,136.00
T O T A L 378,392.52
Pasir pasang 0.026 M3 293,300.00 7,625.80
Keramik lokal 10/10 Cm warna gelap 1.100 M2 95,000.00 104,500.00
Semen Warna 1.000 Kg 15,000.00 15,000.00
Sub - Bahan 160,756.52 160,756.52
Pekerja 0.200 Org 70,000.00 14,000.00
Mandor 0.025 Org 100,000.00 2,500.00
Sub - Upah 37,954.40 37,954.40
T O T A L 198,710.92
28. PAS. BATU TEMPEL
Pasir pasang 0.026 M3 293,300.00 7,625.80
Batu tempel 1.100 M2 175,000.00 192,500.00
Semen Warna 1.000 Kg 15,000.00 15,000.00
Sub - Bahan 248,756.52 248,756.52
Pekerja 0.250 Org 70,000.00 17,500.00
Mandor 0.025 Org 100,000.00 2,500.00
Sub - Upah 45,704.40 45,704.40
T O T A L 294,460.92
28. PAS. BATU ALAM PARASKEBUMEN RANDOM
Pasir pasang 0.026 M3 293,300.00 7,625.80
Pas. Batu alam paraskebumen random 1.100 M2 100,000.00 110,000.00
Semen Warna 1.000 Kg 15,000.00 15,000.00
Sub - Bahan 166,256.52 166,256.52
HARGA SATUAN
Pekerja 0.250 Org 70,000.00 17,500.00
Mandor 0.025 Org 100,000.00 2,500.00
Sub - Upah 45,704.40 45,704.40
T O T A L 211,960.92
28. PAS. GRANIT
Pasir pasang 0.026 M3 293,300.00 7,625.80
Pas. Granit uk. 60x60 1.100 M2 1,250,000.00 1,375,000.00
Semen Warna 1.000 Kg 15,000.00 15,000.00
Sub - Bahan 1,431,256.52 1,431,256.52
Pekerja 0.250 Org 70,000.00 17,500.00
Mandor 0.025 Org 100,000.00 2,500.00
Sub - Upah 45,704.40 45,704.40
T O T A L 1,476,960.92
9.3. PEKERJAAN PLAFOND
1. PAS. PLAFOND GYPSUM BOARD 9 MM / M2
Pek. Rangka Plafond metal furing
Bahan : Hollow 40/40/1,2 (rangka utama) 3.000 M' 8,500.00 25,500.00
Hollow 20/40/1,2 (rangka pembagi) 1.000 M' 6,500.00 6,500.00
Hollow 20/40/1,2 (rangka penggantung) 1.000 M' 6,500.00 6,500.00
Sub - Bahan 42,000.00 42,000.00
Upah : Kepala tukang gypsum 0.050 Org 90,000.00 4,500.00
Pekerja 0.150 Org 70,000.00 10,500.00
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 28,000.00 28,000.00
Penutup Plafond Gypsum 9 mm
Paku Skrup 0.100 Kg 45,000.00 4,500.00
Gypsum bubuk 0.500 Kg 5,000.00 2,500.00
Sub - Bahan 33,000.00 33,000.00
Pekerja 0.150 Org 70,000.00 10,500.00
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 28,000.00 28,000.00
T O T A L 131,000.00
1.1. PAS. PLAFOND GRC BOARD 6 MM / M2
Pek. Rangka Plafond metal furing
Bahan : Hollow 40/40/1,2 (rangka utama) 3.000 M' 8,500.00 25,500.00
Hollow 20/40/1,2 (rangka pembagi) 1.000 M' 6,500.00 6,500.00
Hollow 20/40/1,2 (rangka penggantung) 1.000 M' 6,500.00 6,500.00
Sub - Bahan 42,000.00 42,000.00
Pekerja 0.150 Org 70,000.00 10,500.00
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 28,000.00 28,000.00
Penutup Plafond GRC 6 mm
Paku Skrup 0.100 Kg 45,000.00 4,500.00
Gypsum bubuk 0.500 Kg 5,000.00 2,500.00
Sub - Bahan 37,000.00 37,000.00
Pekerja 0.150 Org 70,000.00 10,500.00
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 28,000.00 28,000.00
T O T A L 135,000.00
1.a. PAS. PLAFOND GYPSUM 9 MM / M2
Bahan : Rangka metal furing 4.000 M' 17,500.00 70,000.00
Sub - Bahan 75,000.00 75,000.00
Upah : Kepala Tukang Gypsum 0.050 Org 90,000.00 4,500.00
Tukang Gypsum 0.150 Org 80,000.00 12,000.00
Pekerja 0.150 Org 70,000.00 10,500.00
HARGA SATUAN
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 28,000.00 28,000.00
Penutup Plafond Gypsum 9 mm
Paku Skrup 0.100 Kg 45,000.00 4,500.00
Gypsum bubuk 0.500 Kg 5,000.00 2,500.00
Sub - Bahan 33,000.00 33,000.00
Pekerja 0.150 Org 70,000.00 10,500.00
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 28,000.00 28,000.00
T O T A L 164,000.00
2. PAS. PLAFOND GYPSUM 9 MM / M2 (Water resistants)
Rangka Metal Furing : Bahan Sub - Bahan 75,000.00
Upah Sub - Upah 28,000.00
Penutup Plafond
Bahan : Gypsum 9 mm (Water Resistants) 0.400 lbr 135,000.00 54,000.00
Paku Skrup 0.100 Kg 45,000.00 4,500.00
Gypsum bubuk 0.500 Kg 5,000.00 2,500.00
Sub - Bahan 61,000.00 61,000.00
Upah : Sub - Upah 28,000.00
T O T A L 192,000.00
3. PAS. PLAFOND CALCIUM SILIKAT 6 MM / M2
Rangka Hollow : Bahan Sub - Bahan 42,000.00
Penutup Plafond
Bahan : Calcium Silikat 6 mm 0.400 lbr 75,000.00 30,000.00
Paku Skrup 0.100 Kg 45,000.00 4,500.00
Gypsum bubuk 0.500 Kg 5,000.00 2,500.00
Sub - Bahan 37,000.00 37,000.00
Upah sama dgn plafond 9 mm 28,000.00
T O T A L 135,000.00
3. PAS. PLAFOND GYPSUM TILE 600X1200X12mm / M2
Rangka Metal Furing Sub - Bahan 75,000.00
Sub - Upah 28,000.00
Penutup Plafond
Bahan : Gypsum Tile 60x120x1,2 cm 1.000 M2 60,000.00 60,000.00
Sub - Bahan 60,000.00 60,000.00
Pekerja 0.150 Org 70,000.00 10,500.00
Mandor 0.010 Org 100,000.00 1,000.00
Sub - Upah 28,000.00 28,000.00
T O T A L 191,000.00
3. PAS. PLAFOND ACOUSTIC TILE 600x600x12mm / M2
Rangka Metal Furing Sub - Bahan 75,000.00
Sub - Upah 28,000.00
Penutup Plafond
Bahan : AcousticTile 60x120x1,2 cm 1.000 M2 100,000.00 100,000.00
Sub - Bahan 100,000.00 100,000.00
T O T A L 208,600.00
3. PAS. PLAFOND ACOUSTIC TILE 600X600X15mm / M2
Rangka Metal Furing
- Main Tee 3.6m' ex Taiwan 0.250 btg 43,200.00 10,800.00
- Cross Tee 1,2m' ex Taiwan 3.000 btg 16,200.00 48,600.00
- Wall Angels 3m' ex Taiwan 0.350 btg 24,000.00 8,400.00
- Main Tee Clip 0.750 pcs 3,000.00 2,250.00
- Rod M5 @ 1m' ex Taiwan 0.750 btg 4,200.00 3,150.00
- Paku Ramset + mesiu + anggle Clip 1.750 set 3,600.00 6,300.00
- Paku beton 1" 3.150 pcs 180.00 567.00
Sub - Bahan 80,067.00 80,067.00
Sub - Upah 15,000.00
Penutup Plafond
- AcousticTile 600x600x15 mm, Armstrong
ex USA, system Lay in Expose 2.80 pcs 35,000.00 98,000.00
Sub - Bahan 98,000.00 98,000.00
Sub-Total 193,067.00
- Waste 5% 9,653.35
- Overhead 10% 19,306.70
- Biaya pengiriman 2,500.00
- Upah pasang 10,000.00
T O T A L 234,527.05
HARGA SATUAN
4. PAS. PLAFOND GRC BOARD 6 mm / M2
Rangka Hollow : Bahan Sub - Bahan 42,000.00
Penutup Plafond
Bahan : GRC Board 6 mm 0.400 lbr 90,000.00 36,000.00
Paku Skrup 0.100 Kg 45,000.00 4,500.00
Compound GRC (A +B) 0.500 Kg 65,000.00 32,500.00
Sub - Bahan 73,000.00 73,000.00
T O T A L 171,000.00
5. PAS. PLAFOND MULTIPLEKS 6 MM / M2
Bahan : Multipleks 6 mm 0.400 lbr 95,000.00 38,000.00
Paku halus 0.020 Kg 30,000.00 600.00
Sub - Bahan 38,600.00 38,600.00
Pekerja 0.135 Org 70,000.00 9,450.00
Mandor 0.020 Org 100,000.00 2,000.00
Sub - Upah 23,875.00 23,875.00
T O T A L 62,475.00
6. PAS. PLAFOND MULTIPLEKS 4 MM / M2
Bahan : Multipleks 4 mm 0.400 lbr 65,000.00 26,000.00
Paku halus 0.020 Kg 30,000.00 600.00
Sub - Bahan 26,600.00 26,600.00
Upah : sama dengan upah pas. plafond Mx 6 mm 23,875.00
T O T A L 50,475.00
7. PAS. PLAFOND ASBES PLAT 4 MM / M2
Bahan : Compound GRC (A +B) 1.000 M2 50,000.00 50,000.00
Paku halus 0.020 Kg 30,000.00 600.00
Sub - Bahan 50,600.00 50,600.00
Upah : 50% upah pas. plafond Mx 6 mm 11,937.50
T O T A L 62,537.50
9.4. PEKERJAAN PENGECATAN
1. PEK. CAT TEMBOK DINDING / M2
Bahan : Cat Tembok Acrilyc Emulsion ICI Dulux Pentalite 0.200 Kg 55,000.00 11,000.00
Plamur tembok 0.200 kg 15,000.00 3,000.00
HARGA SATUAN
Amplas besi 0.500 lbr 7,500.00 3,750.00
Kuas Roll 0.010 Bh 14,300.00 143.00
Sub - Bahan 17,893.00 17,893.00
Upah : Kep. Tukang Cat 0.010 Org 90,000.00 900.00
75% Tukang Cat 0.210 Org 80,000.00 16,800.00
Mandor 0.005 Org 100,000.00 500.00
Sub - Upah 18,200.00 18,200.00
T O T A L 36,093.00
2. PEK. CAT TEMBOK DINDING / M2 (ICI Dulux Wathershield)
Bahan : Cat Tembok dulux ICI, Wathershield 0.200 Kg 75,000.00 15,000.00
Alkali Resistants Dulux ICI 0.100 Kg 25,000.00 2,500.00
Amplas besi 0.500 lbr 7,500.00 3,750.00
Kuas Roll 0.010 Bh 14,300.00 143.00
Sub - Bahan 21,393.00 21,393.00
Upah : Standart upah cat tembok 18,200.00
T O T A L 39,593.00
3. PEK. CAT TEMBOK DINDING / M2 ( Mowilex )
Bahan : Cat Tembok Mowilex (Acrilyc Emulsion) 0.200 Kg 35,000.00 7,000.00
Plamur tembok 0.150 Bh 15,000.00 2,250.00
Amplas besi 0.500 Bh 7,500.00 3,750.00
Kuas Roll 0.010 Bh 14,300.00 143.00
Sub - Bahan 13,143.00 13,143.00
Upah : sama dengan upah cat ICI 18,200.00
T O T A L 31,343.00
4. PEK. CAT TEMBOK DINDING / M2 ( Mowilex Watercoat)
Bahan : Cat Tembok Mowilex (Watercoat) 0.200 Kg 55,000.00 11,000.00
Alkali Resistants 0.100 Bh 25,000.00 2,500.00
Amplas besi 0.500 Bh 7,500.00 3,750.00
Kuas Roll 0.010 Bh 14,300.00 143.00
Sub - Bahan 17,393.00 17,393.00
T O T A L 35,593.00
5. PEK. CAT TEMBOK DINDING / M2 (Vinilex)
Bahan : Cat Tembok Vinilex (Acrilyc Emulsion) 0.200 Kg 20,000.00 4,000.00
Plamur tembok 0.200 Bh 15,000.00 3,000.00
Amplas besi 0.500 Bh 7,500.00 3,750.00
Kuas Roll 0.010 Bh 14,300.00 143.00
Sub - Bahan 10,893.00 10,893.00
T O T A L 29,093.00
6. PEK. CAT TEMBOK "ULANG" (ICI) / M2
Bahan : Cat Tembok ICI Dulux Acrilyc Emulsion 0.200 Kg 55,000.00 11,000.00
Plamur tembok 0.100 Bh 15,000.00 1,500.00
Amplas besi 0.500 Bh 7,500.00 3,750.00
Kuas Roll 0.010 Bh 14,300.00 143.00
Sub - Bahan 16,393.00 16,393.00
Tukang Cat 0.100 Org 80,000.00 8,000.00
Mandor 0.001 Org 100,000.00 100.00
Sub - Upah 8,550.00 8,550.00
T O T A L 24,943.00
7. PEK. CAT TEMBOK "ULANG" (Vinilex) / M2
Bahan : Cat Tembok Vinilex (Acrilyc Emulsion) 0.200 Kg 20,000.00 4,000.00
Plamur tembok 0.100 Bh 15,000.00 1,500.00
Amplas besi 0.500 Bh 7,500.00 3,750.00
Kuas Roll 0.010 Bh 14,300.00 143.00
Sub - Bahan 9,393.00 9,393.00
Upah : sama dengan upah cat ulang ICI 8,550.00
T O T A L 17,943.00
8. PEK. CAT KAYU ICI Dulux (3 kali) / M2
Bahan : Cat Kayu (ICI Dulux Super Gloss) 0.250 Kg 60,000.00 15,000.00
Plamur kayu 0.100 Bh 35,000.00 3,500.00
Tinner Up 0.200 Kg 35,000.00 7,000.00
Amplas besi 2.000 Bh 7,500.00 15,000.00
Kuas 0.010 Bh 5,500.00 55.00
Sub - Bahan 40,555.00 40,555.00
Upah : Kep. Tukang Cat 0.034 Org 90,000.00 3,060.00
100% Tukang Cat 0.340 Org 80,000.00 27,200.00
Mandor 0.001 Org 100,000.00 100.00
Sub - Upah 30,360.00 30,360.00
T O T A L 70,915.00
HARGA SATUAN
8. PEK. CAT MINYAK U/. TEMBOK ex Danapaint (3 kali) / M2
Bahan : Cat Minyak (ex Danapaint, Gloss) 0.250 Kg 55,000.00 13,750.00
Tinner Up 0.200 Kg 35,000.00 7,000.00
Amplas besi 2.000 Bh 7,500.00 15,000.00
Kuas 0.010 Bh 5,500.00 55.00
Sub - Bahan 35,805.00 35,805.00
Tukang Cat 0.300 Org 80,000.00 24,000.00
Mandor 0.003 Org 100,000.00 300.00
Sub - Upah 25,200.00 25,200.00
T O T A L 61,005.00
9. PEK. CAT DUCO / M2
Bahan : Cat Duco ex Danapaint 0.300 Kg 92,500.00 27,750.00
Dempul Duco 0.500 Kg 40,000.00 20,000.00
Tinner Up 0.800 Kg 35,000.00 28,000.00
Amplas besi 2.000 Bh 7,500.00 15,000.00
Alat semprot 1.000 Lot 5,000.00 5,000.00
Sub - Bahan 95,750.00 95,750.00
Upah : Kep. Tukang cat 0.100 Org 90,000.00 9,000.00
Tukang Cat 0.500 Org 80,000.00 40,000.00
Mandor 0.005 Org 100,000.00 500.00
Sub - Upah 49,500.00 49,500.00
T O T A L 145,250.00
10. PEK. CAT MELAMIK KAYU / M2
Bahan : Melamik Ultran 0.300 Kg 55,000.00 16,500.00
Filler Ultran 0.200 Kg 45,000.00 9,000.00
Sending 0.200 Kg 50,000.00 10,000.00
Tinner Up 0.800 Kg 35,000.00 28,000.00
Amplas besi 2.000 Bh 7,500.00 15,000.00
Alat semprot 1.000 Lot 5,000.00 5,000.00
Sub - Bahan 83,500.00 83,500.00
Upah : Kep. Tukang cat 0.100 Org 90,000.00 9,000.00
Tukang Cat 0.500 Org 80,000.00 40,000.00
Mandor 0.005 Org 100,000.00 500.00
Sub - Upah 49,500.00 49,500.00
T O T A L 133,000.00
11. PEK. CAT MENIE KAYU / M2
Bahan : Menie kayu 0.300 Kg 25,000.00 7,500.00
Kuas 0.200 Bh 5,500.00 1,100.00
Sub - Bahan 8,600.00 8,600.00
Upah : Kep. Tukang cat 0.002 Org 90,000.00 180.00
100% Tukang Cat 0.100 Org 80,000.00 8,000.00
Mandor 0.001 Org 100,000.00 100.00
Sub - Upah 8,280.00 8,280.00
T O T A L 16,880.00
12. PEK. RESIDU KAYU / M2
Bahan : Residu 0.350 Kg 20,000.00 7,000.00
Kuas 0.200 Bh 5,500.00 1,100.00
Sub - Bahan 8,100.00 8,100.00
Upah : Kep. Tukang 0.002 Org 90,000.00 180.00
100% Tukang Cat 0.100 Org 80,000.00 8,000.00
Mandor 0.001 Org 100,000.00 100.00
Sub - Upah 8,280.00 8,280.00
T O T A L 16,380.00
PEKERJAAN KANOPY PARKIR / 6 M2
GALIAN URUGAN
1 Galian pondasi setempat 0.288 m3 42,500.00 12,240.00
2 Pasir urug dibawah pondasi 0.036 m3 373,960.00 13,462.56
3 Lantai kerja 1:3:5 0.018 m3 1,369,708.00 24,654.74
4 Pondasi beton bertulang 0.072 m3 4,192,590.00 301,866.48
5 Kolom pedestal 0.072 m3 4,192,590.00 301,866.48
6 Tiang pipa 3" 6.000 m' 237,500.00 1,425,000.00
7 Angkoor besi 16 mm pjg. 40 cm 4.000 bh 50,000.00 200,000.00
7 Pipa 1" 3.000 m' 75,000.00 225,000.00
8 Wiremash 8 mm finish cat 6.000 m2 145,000.00 870,000.00
9 Tanaman rambat 6.000 m2 5,000.00 30,000.00
Sub - Bahan 3,404,090.26 3,404,090.26
Harga per m2 567,348.38

Rencana Anggaran Biaya

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Rencana Anggaran Biaya

Judul Asli:

Diunggah oleh

Hak Cipta:

Format Tersedia

Page 1 RENCANA ANGGARAN BIAYA_20130409

Anda mungkin juga menyukai