KEGIATAN
PEKERJAAN
LOKASI
NO.
A
I
II
III
IV
V
VI
VII
VIII
IX
X
XI
URAIAN PEKERJAAN
PEKERJAAN LANTAI 1
PEKERJAAN PENDAHULUAN
PEKERJAAN TANAH
PEKERJAAN PONDASI & BETON
PEKERJAAN PASANGAN & PLESTERAN
PEKERJAAN KERAMIK
PEKERJAAN PLAFOND
PEKERJAAN PINTU DAN JENDELA DAN PENGUNCI
PEKERJAAN SUNSCREEN, RAILLING TANGGA & SELASAR
PEKERJAAN PENGECATAN
PEKERJAAN INSTALASI LISTRIK
PEKERJAAN SANITAIR & INSTALASI AIR
31,389,467.14
130,750,170.20
990,903,469.35
175,879,401.02
162,052,439.52
43,342,067.02
85,114,781.84
15,935,501.79
41,088,286.72
33,436,145.40
20,525,752.65
JUMLAH A
B
I
II
III
IV
V
1,730,417,482.66
PEKERJAAN LANTAI 2
PEKERJAAN BETON
PEKERJAAN PENGECATAN
PEKERJAAN INSTALASI LISTRIK
PEKERJAAN SANITAIR & INSTALASI AIR
PEKERJAAN LAIN-LAIN
21,937,657.24
14,093,149.58
114,189.10
3,667,378.44
1,950,000.00
JUMLAH B
41,762,374.36
1,772,179,857.02
JUMLAH TOTAL
PPN 10%
NILAI PEKERJAAN
DIBULATKAN
Terbilang :
1,772,179,857.02
177,217,985.70
1,949,397,842.72
1,949,397,000.00
SATU MILYAR SEMBILAN RATUS EMPAT PULUH SEMBILAN JUTA TIGA RATUS SEMBILAN PULUH TUJUH RIBU
Surabaya ,
Dibuat oleh :
CV. MAKARYA ENGINEERING
SHOLEHUDDIN, ST
Direktur
RINCIAN PEKERJAAN
KEGIATAN
PEKERJAAN
LOKASI
NO.
URAIAN PEKERJAAN
VOLUME
HARGA SATUAN
JUMLAH HARGA
PEKERJAAN LANTAI 1
I
1
2
3
PEKERJAAN PENDAHULUAN
Pembongkaran Ruang Kelas, R.Guru (10 ruang)
Pembongkaran Ruang Aula (1 ruang)
Uitzet dan Pemasangan bowplank
II
1
2
3
4
5
III
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
V
1
2
3
4
5
6
1.00
1.00
114.00
PEKERJAAN TANAH
Galian Tanah Konstruksi
Galian Pondasi Bor Pile 40cm - 12m (Alat)
Urugan Sirtu Padat
Urugan Pasir Padat Bawah Pondasi
Urugan Pasir Padat Bawah Rabat Keliling bangunan
48.72
792.00
228.70
4.87
22.87
K175
K175
K250
K250
K250
K250
K250
K250
K250
K250
K250
K250
K250
K250
K250
K250
K250
K250
K250
K250
K250
K250
K250
K250
K250
K250
K250
7.54
22.87
99.48
20.06
13.09
1.94
3.89
10.19
3.70
4.20
2.96
16.80
2.40
1.37
13.23
1.35
6.57
6.23
6.49
1.92
3.00
1.40
1.58
1.41
18.26
35.09
3.41
508.39
54.34
1,016.78
108.68
1,016.78
992.00
ls
ls
m1
m3
m1
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
m2
m2
m2
m2
m1
9,750,000.00
9,750,000.00
104,293.57
9,750,000.00
9,750,000.00
11,889,467.14
JUMLAH I
31,389,467.14
69,250.00
101,125.40
185,200.00
177,700.00
177,700.00
3,373,860.00
80,091,316.80
42,355,240.00
865,754.40
4,063,999.00
JUMLAH II
130,750,170.20
879,675.42
879,675.42
2,012,813.43
3,057,970.87
2,783,327.19
3,229,730.09
2,624,520.48
3,377,651.41
3,960,536.58
3,909,789.40
4,604,259.07
4,114,707.56
6,953,003.70
5,906,246.12
3,968,839.81
4,560,890.24
4,264,865.02
5,123,175.28
4,700,592.31
4,829,530.13
5,032,972.20
6,708,443.83
7,217,237.17
5,081,251.09
4,933,151.39
4,637,126.17
6,559,120.59
6,636,711.24
20,118,176.95
200,225,018.81
61,355,127.62
36,428,186.22
6,252,757.45
10,204,135.61
34,409,823.76
14,638,143.18
16,421,115.46
13,622,851.53
69,127,086.94
16,687,208.88
8,079,744.69
52,507,750.62
6,157,201.82
28,020,163.19
31,927,628.35
30,518,595.54
9,296,241.81
15,098,916.59
9,418,655.13
11,432,103.67
7,146,271.53
90,069,478.07
162,714,160.63
22,390,214.03
JUMLAH IV
990,903,469.35
109,980.60
115,890.40
54,746.28
57,976.92
33,605.00
17,676.00
55,912,861.27
6,297,484.34
55,664,747.39
6,300,931.67
34,168,784.36
17,534,592.00
JUMLAH V
175,879,401.02
NO.
URAIAN PEKERJAAN
VOLUME
HARGA SATUAN
JUMLAH HARGA
VI
1
2
3
4
5
VII
1
2
VIII
1
3
4
6
7
8
IX
1
2
X
1
2
3
4
5
6
XI
1
2
3
4
5
6
7
XII
1
2
3
4
5
6
7
8
9
10
11
PEKERJAAN KERAMIK
Lantai keramik 40 x 40 cm
Lantai keramik 40 x 40 cm Tekstur Kasar (Lantai Trap Teras & Tangga)
Plint keramik 10 x 40 cm
Lantai keramik 30 x 30 cm Tekstur Kasar (Lantai KM)
Keramik Dinding 30 x 60 cm (Dinding KM)
PEKERJAAN PLAFOND
Pasang Plafon Kalsiboard 4 mm rangka Hollow
Pasang List Plafond Gypsum
PEKERJAAN PENGECATAN
Cat Dinding Tembok Interior (Enamel/spotless)
Cat Dinding Tembok Exterior (Weathershield)
Cat Plafond Interior (Enamel/spotless)
Cat Plafond Exterior (Weathershield)
Cat Besi Railing Tangga
Waterproofing Plat Level
309.44
113.04
220.18
30.07
168.20
341.63
245.72
6.00
2.00
15.00
2.00
6.00
3.00
27.03
8.28
503.00
491.02
341.63
99.20
8.28
52.32
m2
m2
m1
m2
m2
m2
m2
unit
unit
unit
unit
unit
unit
m1
m2
m2
m2
m2
m2
m2
m2
35.00 bh
23.00 bh
7.00 bh
9.00 bh
35.00 bh
10.00 bh
1.00 unit
43.70 m1
15.00 m1
73.50 m1
27.00 m1
6.00 bh
6.00 bh
8.00 bh
4.00 bh
1.00 Unit
1.00 bh
1.00 Unit
221,555.00
226,859.00
28,032.80
215,327.00
328,214.00
68,556,871.43
25,644,141.36
6,172,261.90
6,474,882.89
55,204,281.94
JUMLAH VI
162,052,439.52
112,561.69
19,891.00
38,454,450.50
4,887,616.52
JUMLAH VII
43,342,067.02
4,500,314.46
2,447,217.64
2,545,677.03
1,072,571.47
1,979,759.20
336,535.41
27,001,886.74
4,894,435.28
38,185,155.48
2,145,142.94
11,878,555.17
1,009,606.23
JUMLAH VIII
85,114,781.84
485,916.00
338,308.25
13,134,309.48
2,801,192.31
JUMLAH IX
15,935,501.79
25,481.44
29,567.50
25,481.44
29,567.50
63,214.00
30,410.00
12,817,285.42
14,518,340.29
8,705,223.53
2,933,096.00
523,411.92
1,590,929.56
JUMLAH X
41,088,286.72
215,330.00
114,189.10
32,439.10
41,539.10
592,791.00
105,291.00
871,725.50
7,536,550.00
2,626,349.30
227,073.70
373,851.90
20,747,685.00
1,052,910.00
871,725.50
JUMLAH XI
33,436,145.40
17,122.20
18,682.20
33,502.20
45,502.20
721,415.00
49,725.00
34,225.00
823,255.00
3,600,000.00
3,045,923.41
966,725.00
748,240.14
280,233.00
2,462,411.70
1,228,559.40
4,328,490.00
298,350.00
273,800.00
3,293,020.00
3,600,000.00
3,045,923.41
966,725.00
JUMLAH XII
20,525,752.65
JUMLAH A
1,730,417,482.66
NO.
URAIAN PEKERJAAN
VOLUME
HARGA SATUAN
JUMLAH HARGA
PEKERJAAN LANTAI 2
I
1
2
PEKERJAAN BETON
Kolom K1 30/40 Stek
Kolom K2 20/20 Stek
II
1
PEKERJAAN PENGECATAN
Waterproofing Plat Atap
III
1
IV
1
2
3
4
5
V
1
2
PEKERJAAN LAIN-LAIN
Pembersihan Akhir
Pekerjaan Penutup Tangga Lt. 2 (Sementara)
K175
K175
4.37
0.62
463.44
1.00
m3
m3
4,039,775.73
6,878,071.88
17,645,740.39
4,291,916.85
JUMLAH I
21,937,657.24
30,410.00
14,093,149.58
JUMLAH II
14,093,149.58
114,189.10
114,189.10
JUMLAH III
114,189.10
17,122.20
33,502.20
45,502.20
2,350,000.00
966,725.00
JUMLAH IV
188,344.20
80,405.28
81,903.96
2,350,000.00
966,725.00
3,667,378.44
975,000.00
975,000.00
JUMLAH V
975,000.00
975,000.00
1,950,000.00
JUMLAH B
41,762,374.36
1,772,179,857.02
m2
bh
11.00 m1
2.40 m1
1.80 m1
1.00 Unit
1.00 Unit
1.00
1.00
ls
ls
RINCIAN PEKERJAAN
KEGIATAN
PEKERJAAN
LOKASI
II
NO.
URAIAN PEKERJAAN
PANJANG
LEBAR
TINGGI
JUMLAH
PEKERJAAN PENDAHULUAN
Uitzet dan Pemasangan bowplank
PEKERJAAN TANAH
Galian Tanah Konstruksi
poer 1
poer 2
poer 3
poer 4
Galian Pondasi Bor Pile 40cm - 12m (Alat)
Urugan Sirtu Padat
poer 3
poer 4
Urugan Pasir Padat Bawah Rabat Keliling bangunan
82.2
31.8
2.2
2.2
1.45
1.2
1.2
1
0.5
0.5
0.5
19
8
8
2.2
0.9
2.2
0.9
0.5
0.5
1
12
66
32.5
17
9
9.7
12
0.5
0.5
2.2
2.2
1.45
1.2
1.2
1
0.05
0.05
0.05
19
8
8
2.2
0.9
2.2
0.9
0.05
0.05
1
12
32.5
17
9
9.7
0.05
0.05
49
32.5
34
12.2
60
42.7
36.2
0.25
0.25
0.2
0.2
0.2
0.15
0.15
0.05
0.05
0.05
0.05
0.05
0.05
0.05
32.5
17
9
9.7
0.05
0.05
12
2.2
2.2
1.45
1.2
1.2
1
0.4
0.4
0.4
66
19
8
8
2.2
0.9
2.2
0.9
0.4
0.4
1
12
S1 melintang
S1 memanjang
49
32.5
0.25
0.25
0.5
0.5
S2 melintang
S2 memanjang
34
12.2
0.2
0.2
0.4
0.4
S3 memanjang
60
0.2
0.35
S4 memanjang
S4 melintang
42.7
36.2
0.15
0.15
0.25
0.25
Kolom K1 30/40
Kolom K2 20/20
Kolom Praktis KP 12/12
Balok B1 30/60
B1 Melintang
B1 Memanjang
0.4
0.2
0.12
0.3
0.2
0.12
5
5
3.8
56
17.5
0.3
0.3
0.6
0.6
Poer P3
Poer P4
Sloof S1 25/50
Sloof S2 20/40
Sloof S3 20/35
Sloof S4 15/25
7.5
0.3
0.6
14
22.5
0.3
0.3
0.6
0.6
Balok B2 20/40
B2 Memanjang
B2 Melintang
26.9
51
0.2
0.2
0.4
0.4
Balok B3 20/35
B3 Memanjang
B3 Melintang
85.75
7
0.2
0.2
0.35
0.35
Balok B4 15/25
B4 Memanjang
B4 Melintang
32.5
18.83
0.15
0.15
0.25
0.25
Balok BK 25/50
BK Memanjang
BK Melintang
6
18
0.25
0.25
0.5
0.5
32.5
26
0.12
0.12
0.2
0.2
28
12
25
BLV Memanjang
BLV Melintang
40
26
0.12
0.12
0.2
0.2
2.3
0.8
0.8
0.6
0.6
0.6
0.08
0.08
0.08
17
4.25
9.5
2.2
0.12
0.12
32.5
0.44
9
0.2
0.12
0.12
Plat Tangga
7.75
2.05
1
1
1.6
0.12
0.12
Bordes
Anak Tangga
PEKERJAAN PASANGAN & PLESTERAN
Pasangan Dinding biasa 1/2 bata (1pc : 5ps)
As 1, 2
As 6, 8, 10, 12
As 3, 4, 5
As Toilet
As A, A'
As D, G
As F
As Toilet
Factor Pengurang
PJ1
PBV
22
17
7
7
4.4
7.5
32.5
9.7
1.5
4.2
4.2
2.7
1
4.2
2.7
2.7
1
1.72
0.98
J1
J3
P1
BV
11
2
3
0.6
0.5
6
2
2
15
2
8
3
1.5
1.5
1
1
3
2
2
6
1.5
1.5
6
2
4
4
4
42
40
12
0.56
0.6
0.78
0.8
7
5
4.4
1.5
0.78
0.98
2
4
3
2
2
2
1
6
1.5
1.5
4
1.5
4
4
4
4
4
4
4
As 4
As 5
As 6
As 7
As 8
As 9
As 10
As 11
As 12
PEKERJAAN KERAMIK
Lantai keramik 40 x 40 cm
Ruang Kelas
perpus
R.Komputer & kelas
21
6
17
29
17
16
17
16
17
16
17
7.35
7.35
7.35
6.85
4.85
8.35
3
1
2
2
2
1.6
1
22
Plint keramik 10 x 40 cm
factor pengurang
Lantai keramik 30 x 30 cm Tekstur Kasar (Lantai KM)
221.74
1.56
17.6
6.22
18.4
Factor pengurang
PEKERJAAN PLAFOND
Pasang Plafon Kalsiboard 4 mm rangka Hollow
Ruang Kelas
perpus
R.Komputer & kelas
Toilet
0.78
0.8
2.5
2.5
2.5
2.1
0.5
8
5
7.35
7.35
7.35
2.35
6.85
4.85
8.35
6.85
3
1
2
2
14.7
14.7
14.7
17.6
6.22
13.7
9.7
16.7
18.4
3
1
2
1
6
6.44
8.4
6.4
1
1.23
1.26
7.84
8.9
6.4
2
1.58
1.26
3.47
5.94
1
0.86
6.08
6.78
9.6
1.13
1.89
4.56
4.56
6.4
0.76
1.26
3.04
2.34
3.2
0.39
0.63
4.2
0.78
1
1
1.6
0.4
3.55
2.8
2.7
3.3
1.7
9.2
0.85
0.85
0.85
0.85
0.85
6
1
1
1
1
0.9
7.35
7.35
7.35
6.85
4.85
8.35
3.4
3.4
3.4
3
1
2
6
15
2
Kolom K2
Factor Pengurang
PJ1
J1
J3
BV
PBV
0.8
1.72
0.98
32.5
17.1
2
2
7
2.26
0.8
0.8
5
0.6
0.6
0.6
12
0.5
0.56
2.1
6
15
2
3
1
1
341.63
teras
4
4
4
11
2
3
35
23
7
9
35
10
1
11.2
32.5
15
49.5
24
27
0.4
0.2
0.12
0.3
0.2
0.12
4
5
3.8
28
12
25
LUAS
TOTAL
VOLUME
9
114
114
25.08
10.56
5.8
16.36
25.08
2.42
4.86
2.42
4.86
48.72
792
792
146.25
82.45
228.7
2.508
1.056
0.58
1.636
0.242
0.486
14.625
8.245
22.87
16.36
228.7
2.508
1.636
0.242
0.486
4.872
22.87
4.872
0.6125
0.40625
0.34
0.122
0.6
0.32025
0.2715
7.5445
14.625
8.245
22.87
22.87
38
24
4
66
0.1256
99.4752
20.064
8.448
4.64
13.088
1.936
3.888
6.125
4.0625
10.1875
2.72
0.976
3.696
4.2
99.4752
20.064
13.088
1.936
3.888
10.1875
3.696
4.2
1.60125
1.3575
2.95875
16.8
2.4
1.368
2.95875
16.8
2.4
1.368
10.08
3.15
13.23
13.23
1.35
1.35
2.52
4.05
6.57
6.57
2.152
4.08
6.232
6.232
6.0025
0.49
6.4925
6.4925
1.21875
0.706125
1.924875
1.924875
0.75
2.25
3
0.78
0.624
1.404
1.404
0.96
0.624
1.584
0.095
4.876
3.4352
1.1856
3.744
1.2
1.2144
0.0768
0.1152
1.4064
19.38
1.122
18.258
35.1
0.01056
35.08944
0.93
0.3936
2.09
3.4136
1.584
1.4064
18.258
35.08944
3.4136
142.8
117.6
56.7
8.8
63
175.5
26.19
9
599.59
29.256
1.9264
1.176
51.528
2.3712
3.744
1.2
91.2016
508.3884
7.02
2.94
31.5
15
8.8
9
64.3
7.02
2.94
9.96
1016.7768
108.68
1016.7768
168
160
48
54.34
1016.7768
108.68
1016.7768
161.5
9.35
0
292.5
0.088
463.438
-18.258
14.82
15.25
31.5
9
68
43.5
68
64
68
64
68
64
68
992
992
151.0425
35.6475
122.745
Err:522
Err:522
65
34.2
3.28
10.56
113.04
113.04
220.18
220.18
30.07
30.07
44
93.3
46
183.3
13.104
2
15.104
168.196
151.0425
35.6475
122.745
32.195
341.63
341.63
85.2
24.4
62.8
36
37.32
245.72
245.72
18.105
2.38
2.295
2.805
1.445
27.03
8.28
27.03
8.28
4.876
3.4352
1.1856
289.68
82.96
213.52
586.16
29.256
51.528
2.3712
83.1552
503.0048
316
204.8
57.6
578.4
4.876
3.4352
1.1856
29.256
51.528
2.3712
1.2
0.9632
2.058
87.3764
491.0236
341.63
341.63
65
34.2
99.2
8.28
99.2
8.28
35
14.916
0.96
1.44
52.316
52.316
11.2
32.5
43.7
15
49.5
24
43.7
15
73.5
27
6
6
8
4
1
1
1
73.5
27
6
6
8
4
0
1
1
1
13.44
2.4
1.368
13.44
2.4
1.368
RINCIAN PEKERJAAN
KEGIATAN
PEKERJAAN
LOKASI
NO.
URAIAN PEKERJAAN
PANJANG
LEBAR
TINGGI
JUMLAH
PEKERJAAN LANTAI 2
PEKERJAAN BETON
Kolom K1 30/40
Kolom K2 20/20
Kolom Praktis KP 12/12
Balok B1 30/60
B1 Melintang
B1 Memanjang
0.4
0.2
0.12
0.3
0.2
0.12
1.3
1.3
3.8
56
17.5
0.3
0.3
0.6
0.6
7.5
0.3
0.6
14
22.5
0.3
0.3
0.6
0.6
Balok B2 20/40
B2 Memanjang
B2 Melintang
26.9
51
0.2
0.2
0.4
0.4
Balok B3 20/35
B3 Memanjang
B3 Melintang
85.75
7
0.2
0.2
0.35
0.35
Balok B4 15/25
B4 Memanjang
B4 Melintang
32.5
18.83
0.15
0.15
0.25
0.25
Balok BK 25/50
BK Memanjang
BK Melintang
6
18
0.25
0.25
0.5
0.5
32.5
26
0.12
0.12
0.2
0.2
40
26
0.12
0.12
0.2
0.2
2.3
0.8
0.8
0.6
0.6
0.6
0.08
0.08
0.08
28
12
25
11
2
3
17
4.25
9.5
2.2
0.12
0.12
32.5
0.44
9
0.2
0.12
0.12
Plat Tangga
7.75
2.05
1
1
1.6
0.12
0.12
Bordes
Anak Tangga
PEKERJAAN PASANGAN & PLESTERAN
Pasangan Dinding biasa 1/2 bata (1pc : 5ps)
As 1, 2
As 6, 8, 10, 12
As 3, 4, 5
As Toilet
As A, A'
As D, G
As F
As Toilet
Factor Pengurang
PJ1
PBV
17
7
7
4.4
7.5
32.5
9.7
1.5
4.2
4.2
2.7
1
4.2
2.7
2.7
1
1.72
0.98
0.56
0.6
J1
J3
P1
BV
22
0.78
0.8
7
5
4.4
1.5
0.78
0.98
2
4
3
2
2
2
1
6
0.6
0.5
6
2
2
15
2
8
3
1.5
1.5
1
1
3
2
2
6
1.5
1.5
6
2
4
4
4
1.5
1.5
4
1.5
4
4
4
42
40
12
21
6
17
29
17
16
17
As 9
As 10
As 11
As 12
PEKERJAAN KERAMIK
Lantai keramik 40 x 40 cm
Ruang Kelas
perpus
R.Komputer & kelas
4
4
4
4
16
17
16
17
7.35
7.35
7.35
6.85
4.85
8.35
3
1
2
2
2
1.6
1
22
Plint keramik 10 x 40 cm
factor pengurang
Lantai keramik 30 x 30 cm Tekstur Kasar (Lantai KM)
221.74
1.56
17.6
6.22
18.4
Factor pengurang
PEKERJAAN PLAFOND
Pasang Plafon Kalsiboard 4 mm rangka Hollow
Ruang Kelas
perpus
R.Komputer & kelas
Toilet
0.78
0.8
2.5
2.5
2.5
2.1
0.5
8
5
7.35
7.35
7.35
2.35
6.85
4.85
8.35
6.85
3
1
2
2
14.7
14.7
14.7
17.6
6.22
13.7
9.7
16.7
18.4
3
1
2
1
6
6.44
8.4
6.4
1
1.23
1.26
7.84
8.9
6.4
2
1.58
1.26
3.47
5.94
1
0.86
6.08
6.78
9.6
1.13
1.89
4.56
4.56
6.4
0.76
1.26
3.04
2.34
3.2
0.39
0.63
4.2
0.78
1
1
1.6
0.4
3.55
2.8
2.7
3.3
1.7
0.85
0.85
0.85
0.85
0.85
9.2
7.35
7.35
7.35
6
1
1
1
1
0.9
6.85
4.85
8.35
3.4
3.4
3.4
3
1
2
6
15
J3
Kolom K2
Factor Pengurang
PJ1
J1
J3
BV
PBV
0.8
1.72
0.98
12
0.5
0.56
2.1
6
15
2
3
1
1
0
teras
4
4
4
32.5
17.1
2
2
7
2.26
0.8
0.8
5
0.6
0.6
0.6
11
2
3
35
19
7
9
35
10
1
5.5
5.5
15
2.4
1.8
LUAS
TOTAL
VOLUME
4.368
0.624
1.368
10.08
3.15
13.23
1.35
2.52
4.05
6.57
2.152
4.08
6.232
6.0025
0.49
6.4925
1.21875
0.706125
1.924875
0.75
2.25
3
0.78
0.624
1.404
0.96
0.624
1.584
1.2144
0.0768
0.1152
4.368
0.624
0.095
4.876
3.4352
1.1856
3.744
1.2
7.02
2.94
1.4064
19.38
1.122
18.258
35.1
0.01056
35.08944
0.93
0.3936
2.09
3.4136
142.8
117.6
56.7
8.8
63
175.5
26.19
9
599.59
29.256
1.9264
1.176
51.528
2.3712
3.744
1.2
91.2016
31.5
15
8.8
9
64.3
7.02
2.94
9.96
0
0
0
168
160
48
31.5
9
68
43.5
68
64
68
-18.258
64
68
64
68
992
151.0425
35.6475
122.745
Err:522
65
34.2
3.28
10.56
113.04
220.18
14.82
15.25
30.07
44
93.3
46
183.3
13.104
2
15.104
151.0425
35.6475
122.745
32.195
341.63
85.2
24.4
62.8
36
37.32
245.72
18.105
2.38
2.295
2.805
1.445
27.03
8.28
4.876
3.4352
289.68
82.96
213.52
586.16
29.256
51.528
1.1856
2.3712
83.1552
316
204.8
57.6
578.4
4.876
3.4352
1.1856
29.256
51.528
2.3712
1.2
0.9632
2.058
87.3764
0
65
34.2
99.2
8.28
35
14.916
0.96
1.44
52.316
5.5
5.5
11
15
2.4
0
2.4
1.8
6
6
8
4
11
2.4
1.8
1
1
1
1
1
Namadan Spesifikasi
Satuan
Harga(Rp)
Keterangan
I
1
MATERIAL.
Air (Biaya air tawar)
ltr
Rp
30.00
2
3
M1
M1
Rp
Rp
90,000.00
90,000.00
YKK
YKK
4
5
M1
M2
Rp
Rp
90,000.00
100,000.00
YKK
YKK
6
7
8
M1
M1
M1
Rp
Rp
Rp
90,000.00
90,000.00
90,000.00
YKK
YKK
YKK
9
10
M2
lembar
Rp
Rp
100,000.00
192,000.00
YKK
goldstar
11
12
lembar
lembar
Rp
Rp
192,000.00
204,000.00
alumebond
Alustar
13
14
lembar
lembar
Rp
Rp
264,000.00
204,000.00
Alustar
seven
15
16
lembar
lembar
Rp
Rp
264,000.00
324,000.00
seven
seven
17
18
lembar
lembar
Rp
Rp
264,000.00
312,000.00
New Alucopan
New Alucopan
19
20
lembar
lembar
Rp
Rp
384,000.00
570,000.00
Alcopla
Alucobond
21
22
lembar
lembar
Rp
Rp
636,000.00
192,000.00
Alucobond
marks
23
24
m1
Lembar
Rp
Rp
13,500.00
16,000.00
Djabesment
25
26
M2
M2
Rp
Rp
35,000.00
35,371.43
Djabesment
Djabesment
27
28
M2
M2
Rp
Rp
36,352.94
33,375.00
Djabesment
Djabesment
29
30
M2
M2
Rp
Rp
27,714.29
27,364.71
Djabesment
Djabesment
31
32
33
M2
kg
kg
Rp
Rp
Rp
27,000.00
45,500.00
14,000.00
Djabesment
No drop
Hi Steel
34
35
Avour
Wuwung asbes gelombang besar
bh
m1
Rp
Rp
17,500.00
55,000.00
axel
Djabesment
36
37
m1
m2
Rp
Rp
29,500.00
29,300.00
Djabesment
Rockindo
38
39
Batu alam
Batu bobos uk10x20x1,5cm
m2
m2
Rp
Rp
32,100.00
123,500.00
Rockindo
Rockindo
40
41
m2
m2
Rp
Rp
76,500.00
72,000.00
Rockindo
Rockindo
42
43
m2
m2
Rp
Rp
103,600.00
60,700.00
Rockindo
Rockindo
44
45
Batu hias
Batu kali pecah15/20
m2
m3
Rp
Rp
80,300.00
140,200.00
Rockindo
Ex. UD. Hartono
46
47
m3
m3
Rp
Rp
250,000.00
150,000.00
48
49
M3
M3
Rp
Rp
215,000.00
150,000.00
50
51
Bataco t =10 cm
Bata merah (kelas 1)
Bh
Bh
Rp
Rp
4,600.00
730.00
52
53
Bh
m3
Rp
Rp
4,200.00
830,000.00
54
Batu Klinker
Bh
Rp
28,700.00
55
56
57
Baut HTB 16 mm
Angkur dia 19mm
Besi beton polos/ulir
bh
bh
Kg
Rp
Rp
Rp
3,000.00
30,000.00
9,200.00
58
59
Besi Wiremesh
Besi plat strip + baut mur
Kg
Kg
Rp
Rp
18,714.04
16,309.70
60
61
Kg
Kg
Rp
Rp
13,059.70
26,000.00
62
63
Kg
Kg
Rp
Rp
18,200.00
7,300.00
64
65
Kg
btg
Rp
Rp
5,200.00
22,000.00
Rockindo
66
67
btg
btg
Rp
Rp
27,000.00
31,000.00
68
69
Kg
Kg
Rp
Rp
12,500.00
12,500.00
70
71
Kg
kg
Rp
Rp
12,500.00
12,500.00
72
73
kg
kg
Rp
Rp
12,500.00
12,500.00
74
75
kg
kg
Rp
Rp
12,500.00
84,200.00
76
77
m3
m2
Rp
Rp
1,801,200.00
150,000.00
78
79
80
bh
kg
kg
Rp
Rp
Rp
70,000.00
25,000.00
45,700.00
81
82
Cat Genteng
Cat tembok luar (5kg)
kg
Kaleng
Rp
Rp
58,400.00
Avian Paint
300,000.00jotashiled, dulux weatershield
83
84
Kaleng
Kaleng
Rp
Rp
85
86
Kg
Kg
Rp
Rp
15,000.00
24,600.00
gm2
dulux
87
88
Kg
Kg
Rp
Rp
32,000.00
46,000.00
emco
emco
89
90
Cat Kayu
Cat Penutup Kayu
Kg
Kg
Rp
Rp
43,000.00
20,950.00
emco
emco
91
92
Cerlak
Clear doof
kg
kg
Rp
Rp
11,500.00
46,000.00
multi jaya
Suzuka
93
94
bh
bh
Rp
Rp
300,000.00
2,000,000.00
95
96
bh
kg
Rp
Rp
700,000.00
5,000.00
Toto C50
kyoto
97
98
Coumpond
Daun pintu PVC
kg
bh
Rp
Rp
19,000.00
195,000.00
Blinken
varian
99
100
bh
bh
Rp
Rp
1,350,000.00
1,200,000.00
101
102
bh
Stel
Rp
Rp
1,130,000.00
26,000.00
103
104
105
Engsel H
Engsel Kuningan ARCH u Jendela
Engsel Casement u Jendela
Stel
Stel
Stel
Rp
Rp
Rp
10,000.00
13,500.00
40,000.00
Solid
Solid
106
107
Elektroda las
Elektroda baja(20%)
Kg
Kg
Rp
Rp
29,200.00
30,000.00
Badak Steel
Badak Steel
108
109
Elektroda baja
FBBT 100
Kg
Bh
Rp
Rp
49,325.00
412,000.00
Badak Steel
Maspion
110
111
Bh
Bh
Rp
Rp
68,000.00
52,000.00
112
113
Fitting Plafond
Fiber Glass
Bh
m2
Rp
Rp
42,500.00
33,500.00
Broco
Sunloid
114
Fitrase
m2
Rp
325,600.00
Bekron
Toto CE6
Toto CW661jt1
Solid
115
116
117
m2
m2
Lembar
Rp
Rp
Rp
49,200.00
38,750.00
1,500.00
Utama Berdikari
118
119
Bh
Bh
Rp
Rp
1,750.00
22,000.00
120
121
Bh
Bh
Rp
Rp
4,000.00
8,500.00
Karang Pilang
M class
122
123
Genteng Galvalume
Genteng Wuwung Jawa
lbr
bh
Rp
Rp
49,200.00
4,000.00
Profile Asia
PG. Genteng Press
124
125
Bh
Bh
Rp
Rp
12,300.00
83,600.00
Karang Pilang
M class
126
127
bh
bh
Rp
Rp
29,000.00
67,525.00
Djabesment
Profile Asia
128
129
Glass Blok
Gorden Ekksklusif
bh
bh
Rp
Rp
16,500.00
42,000.00
Mulia
Famili Gorden
130
131
Grendel Panjang
Grendel Biasa Kecil
bh
bh
Rp
Rp
20,000.00
12,500.00
Solid
Solid
132
133
bh
bh
Rp
Rp
17,000.00
102,000.00
Solid
Solid
134
135
Grendel Ekspanyolet
Gym Floor
bh
m2
Rp
Rp
69,300.00
270,000.00
Solid
Connor Sport.
136
137
Gypsumt =9mm
Gypsumt =12 mm
lbr
lbr
Rp
Rp
53,500.00
72,500.00
Jayaboard
Jayaboard
138
139
140
Lembar
Lembar
Lembar
Rp
Rp
Rp
146,500.00
72,890.00
106,750.00
Kalsiboard
Kalsiboard
Kalsiboard
141
142
Lembar
Lembar
Rp
Rp
52,000.00
34,000.00
143
144
bh
Stel
Rp
Rp
9,500.00
11,200.00
solid
solid
145
146
Hakangin Lurus
Hakangin Lurus kuningan bisa disetel maju/mundur
bh
bh
Rp
Rp
27,200.00
16,500.00
solid
solid
147
148
bh
bh
Rp
Rp
125,000.00
4,720,000.00
kurn 150
149
150
Isolator
Ijuk
Bh
Kg
Rp
Rp
30,200.00
10,250.00
Vickers
UD lestari
151
152
Bh
m2
Rp
Rp
8,200.00
182,000.00
Karang Pilang
Assahimass
153
154
m
m
Rp
Rp
65,700.00
55,650.00
Kanstin
Kanstin
155
156
Kapur pasang
Kapur Gamping
m3
m3
Rp
Rp
60,000.00
67,200.00
157
158
m2
Kg
Rp
Rp
292,500.00
14,500.00
Hi Steel
159
160
Kg
Kg
Rp
Rp
14,000.00
61,000.00
Hi Steel
Hi Steel
161
162
m2
m2
Rp
Rp
16,100.00
19,000.00
Hi Steel
Hi Steel
163
164
165
m2
m2
Kg
Rp
Rp
Rp
29,500.00
12,300.00
14,500.00
Hi Steel
Hi Steel
Hi Steel
166
167
m3
btg
Rp
Rp
4,820,000.00
6,800.00
168
169
m3
m3
Rp
Rp
14,900,000.00
14,584,000.00
170
171
m3
m3
Rp
Rp
4,822,000.00
14,584,000.00
172
173
m3
m3
Rp
Rp
9,027,777.78
6,500,000.00
174
m3
Rp
4,875,000.00
welttech
175
176
177
m3
m3
m3
Rp
Rp
Rp
8,190,277.78
6,250,000.00
4,300,000.00
178
179
m3
m3
Rp
Rp
5,150,000.00
3,300,000.00
180
181
m3
m3
Rp
Rp
4,816,666.67
4,816,666.67
182
183
m3
m3
Rp
Rp
5,333,333.33
4,166,666.67
184
185
m3
m3
Rp
Rp
4,160,714.29
5,000,000.00
186
187
m3
m3
Rp
Rp
3,500,000.00
6,162,500.00
188
189
m3
m2
Rp
Rp
3,854,166.67
47,000.00
Asia / Roman
190
191
m2
m2
Rp
Rp
47,500.00
70,000.00
Asia / Roman
Asia / Roman
192
193
m2
m2
Rp
Rp
70,000.00
80,000.00
Platinum / Roman
Platinum / Roman
194
195
m2
m2
Rp
Rp
85,000.00
82,500.00
Platinum / Roman
196
197
m2
m2
Rp
Rp
86,000.00
140,000.00
Platinum / Roman
Platinum / Roman
198
199
200
m2
m2
m2
Rp
Rp
Rp
80,000.00
65,000.00
90,000.00
Platinum / Roman
Platinum / Roman
Platinum / Roman
201
202
m2
m2
Rp
Rp
85,000.00
152,500.00
Platinum / Roman
Platinum / Roman
203
204
bh
bh
Rp
Rp
7,200.00
7,200.00
Platinum / Roman
Platinum / Roman
205
206
m2
bh
Rp
Rp
89,700.00
11,000.00
Mulia
Platinum / Roman
207
208
m2
bh
Rp
Rp
427,000.00
1,000.00
209
210
m2
m2
Rp
Rp
245,000.00
270,000.00
Roman
Roman
211
212
m2
m2
Rp
Rp
270,000.00
295,000.00
Roman
Roman
213
214
m2
m2
Rp
Rp
270,000.00
420,000.00
Roman
Roman
215
216
m2
m2
Rp
Rp
420,000.00
47,000.00
Roman
Asia tile
217
218
Lbr
Lbr
Rp
Rp
8,750.00
10,250.00
Taiyo
Taiyo
219
220
Kran air1/2\"sun'i
Kran air Ex Import
Bh
Bh
Rp
Rp
57,000.00
22,300.00
sun'i
Onda
221
222
Krepyak Nako
Kuas
bh
Bh
Rp
Rp
9,750.00
8,500.00
Esia
Eterna
223
224
225
Bh
Bh
m2
Rp
Rp
Rp
97,000.00
75,000.00
90,000.00
solid
solid
Assahimass
226
227
m2
m2
Rp
Rp
55,000.00
97,200.00
Assahimass
Assahimass
228
229
Kaca Gravier
Kaca Stainglass
m2
m2
Rp
Rp
273,000.00
296,000.00
Assahimass
Assahimass
230
231
m
m
Rp
Rp
1,450.00
2,300.00
Eterna
Eterna
232
233
m
m
Rp
Rp
3,600.00
5,300.00
Eterna
Eterna
234
Rp
8,770.00
Eterna
235
236
237
m
m
m
Rp
Rp
Rp
6,500.00
5,860.00
8,340.00
Eterna
Eterna
Eterna
238
239
m
m
Rp
Rp
4,580.00
6,560.00
Eterna
Eterna
240
241
m
m
Rp
Rp
13,740.00
10,700.00
Eterna
Eterna
242
243
m
m
Rp
Rp
17,700.00
24,900.00
Eterna
Eterna
244
245
m
m
Rp
Rp
40,540.00
6,440.00
Eterna
Eterna
246
247
m
m
Rp
Rp
8,680.00
7,960.00
Eterna
Eterna
248
249
m
m
Rp
Rp
10,700.00
16,600.00
Eterna
Eterna
250
251
m
m
Rp
Rp
22,000.00
12,960.00
Eterna
Eterna
252
253
m
m
Rp
Rp
20,200.00
26,200.00
Eterna
Eterna
254
255
m
m1
Rp
Rp
44,400.00
95,000.00
Eterna
256
257
Kabel BC 50 mm
Las Doof
m1
bh
Rp
Rp
40,000.00
750.00
Shukaku
258
259
260
Lampu TL 18 Watt
Lampu SL 5 Watt
Lampu SL 8 Watt
bh
bh
bh
Rp
Rp
Rp
9,500.00
21,000.00
21,000.00
Phillips
Phillips
Phillips
261
262
Lampu SL 11 Watt
Lampu SL 14 Watt
bh
bh
Rp
Rp
26,000.00
27,000.00
Phillips
Phillips
263
264
Lampu SL 18 Watt
Lampu SL 23 Watt
bh
bh
Rp
Rp
29,000.00
35,000.00
Phillips
Phillips
265
266
Lampu SL 35 Watt
Lampu SL 50 Watt
bh
bh
Rp
Rp
87,000.00
120,000.00
Phillips
Phillips
267
268
Lampu SL 70 Watt
Lampu LED 5 Watt
bh
bh
Rp
Rp
140,000.00
65,000.00
Phillips
Phillips
269
270
bh
bh
Rp
Rp
80,000.00
590,000.00
Phillips
Phillips
271
272
bh
bh
Rp
Rp
96,000.00
22,500.00
Phillips
Vacolux
273
274
lbr
kg
Rp
Rp
58,250.00
7,800.00
Cooltech
rajawali
275
276
Lem PVC
Lem Wall Paper
bh
kg
Rp
Rp
7,200.00
43,200.00
masplast
wallpac
277
278
Lem Epoxi
Lem Gypsum
kg
kg
Rp
Rp
133,000.00
14,000.00
avian
279
280
bh
m1
Rp
Rp
9,300.00
10,000.00
jayaboard
281
282
L PVC 100x90
L PVC 100x45
bh
bh
Rp
Rp
256,325.00
256,325.00
Maspion
Maspion
283
284
285
Eternit gresik
Minyak Cat (Afdunner)
Minyak Bekisting
lbr
Ltr
Ltr
Rp
Rp
Rp
31,200.00
6,300.00
8,500.00
jayaboard
Asoka
Robinair
286
287
Minyak pelumas
Metal stud
Ltr
m3
Rp
Rp
22,900.00
3,750,000.00
288
289
MCB
Panel Box MCB
bh
bh
Rp
Rp
40,250.00
675,000.00
schneider
290
291
Paku kayu
Paku reng
Kg
Kg
Rp
Rp
13,850.00
12,750.00
Hi Steel
Hi Steel
292
293
Paku usuk
Panel lantai
Kg
m3
Rp
Rp
13,850.00
2,350,000.00
Hi Steel
citicon
294
skrup
Bh
Rp
150.00
Hi Steel
Mesran
Kalsi
295
296
297
kg
Kg
Kg
Rp
Rp
Rp
19,000.00
12,500.00
16,000.00
Hi Steel
Hi Steel
Hi Steel
298
299
Paku Asbes
Pasir Cor
Kg
m3
Rp
Rp
37,500.00
187,500.00
Hi Steel
300
301
kg
doz
Rp
Rp
13,850.00
20,000.00
Hi Steel
Hi Steel
302
303
kg
m3
Rp
Rp
12,750.00
90,000.00
Hi Steel
304
305
Pasir Pasang
Pasir Urug
m3
m3
Rp
Rp
150,000.00
125,000.00
306
307
m
m
Rp
Rp
5,000.00
19,000.00
maspion
Hi Steel
308
309
Pewarna
Kran Pelampung
sct
Set
Rp
Rp
700.00
19,750.00
merak
onda
310
311
unit
unit
Rp
Rp
297,500.00
297,500.00
Hi Steel
Hi Steel
312
313
unit
unit
Rp
Rp
398,750.00
398,750.00
Hi Steel
Hi Steel
314
315
m2
ls
Rp
Rp
625,000.00
2,200,000.00
Hi Steel
316
317
m1
m1
Rp
Rp
19,600.00
24,166.67
Hi Steel
Hi Steel
318
319
320
m1
m1
m1
Rp
Rp
Rp
36,083.33
71,125.00
90,250.00
Hi Steel
Hi Steel
Hi Steel
321
322
m1
m1
Rp
Rp
115,416.67
167,166.67
Hi Steel
Hi Steel
323
324
m1
m1
Rp
Rp
169,666.67
46,416.67
Hi Steel
Hi Steel
325
326
m1
m1
Rp
Rp
131,250.00
1,701,666.67
Hi Steel
Hi Steel
327
328
m1
m1
Rp
Rp
39,916.67
53,416.67
Hi Steel
Hi Steel
329
330
m1
m1
Rp
Rp
70,583.33
82,833.33
Hi Steel
Hi Steel
331
332
batang
batang
Rp
Rp
20,000.00
25,400.00
Wavin
Wavin
333
334
batang
batang
Rp
Rp
30,600.00
46,500.00
Wavin
Wavin
335
336
ljr
ljr
Rp
Rp
127,500.00
707,500.00
Wavin
Wavin
337
338
ljr
ljr
Rp
Rp
227,500.00
335,200.00
Wavin
Wavin
339
340
ljr
ljr
Rp
Rp
352,500.00
14,200.00
Wavin
maspion
341
342
m
batang
Rp
Rp
33,500.00
63,450.00
maspion
maspion
343
344
345
batang
batang
ljr
Rp
Rp
Rp
49,300.00
96,200.00
125,200.00
maspion
maspion
maspion
346
347
batang
batang
Rp
Rp
160,000.00
120,000.00
maspion
maspion
348
349
batang
m
Rp
Rp
80,000.00
20,100.00
maspion
maspion
350
351
m
m
Rp
Rp
73,750.00
156,900.00
maspion
maspion
352
353
m
m
Rp
Rp
11,000.00
13,000.00
Wavin
Wavin
354
Rp
15,000.00
Wavin
355
356
357
m
m
m
Rp
Rp
Rp
17,200.00
23,750.00
96,725.00
Wavin
Wavin
Wavin
358
359
m
kg
Rp
Rp
97,200.00
46,000.00
Wavin
Big lion
360
361
Plamur Kayu
Profil tank 650 litter
kg
kg
Rp
Rp
23,000.00
719,200.00
Emco
Cipta Proma perkasa
362
363
kg
kg
Rp
Rp
818,400.00
1,054,000.00
364
365
kg
kg
Rp
Rp
1,229,000.00
1,521,000.00
366
367
kg
Bh
Rp
Rp
2,383,000.00
1,925.00
368
369
lbr
lbr
Rp
Rp
300,000.00
82,600.00
Parindo
370
371
m1
m1
Rp
Rp
33,200.00
40,000.00
Hi Steel
Lisa
372
373
Saklar Tunggal
Saklar Ganda
Bh
Bh
Rp
Rp
8,500.00
17,600.00
Broco
Broco
374
375
Shanding
Ramset / dynabolt
kg
buah
Rp
Rp
50,500.00
2,500.00
Peacock
Ramset TM
376
377
Rol (Tba)
Rangka Galvalume uk 0.8 mm
Roll
m2
Rp
Rp
3,000.00
237,600.00
Fukuda
Hi Steel
378
379
380
m2
m2
m1
Rp
Rp
Rp
186,500.00
205,200.00
25,000.00
Hi Steel
Hi Steel
381
382
m1
kg
Rp
Rp
18,500.00
20,000.00
383
384
Roof Drain
Metal furing 2/4 cm ex. Sakura trust, bluscoopsteel
bh
Rp
45,000.00
m1
Rp
13,500.00
385
386
Semen Pc 50kg
Semen Pc 40kg
Zak
Zak
Rp
Rp
71,000.00
57,000.00
Gresik / Holcim
Gresik / Holcim
387
388
Zak
kg
Rp
Rp
160,000.00
11,200.00
sikagrout
MU
389
390
m2
m2
Rp
Rp
56,200.00
49,700.00
Hi Steel
Hi Steel
391
392
m2
lembar
Rp
Rp
23,000.00
55,650.00
Hi Steel
Hi Steel
393
394
lembar
ml
Rp
Rp
51,200.00
27,940.00
Hi Steel
Hi Steel
395
396
ml
ml
Rp
Rp
23,500.00
22,250.00
Hi Steel
Hi Steel
397
398
ml
ml
Rp
Rp
42,500.00
39,200.00
Hi Steel
Hi Steel
399
400
Serat fiber
Sifon Wasser
m2
m2
Rp
Rp
4,500.00
12,000.00
serat mat
onda
401
402
lbr
m3
Rp
Rp
17,250.00
115,000.00
Djabesment
403
404
405
Slang spiral
Slimar Alumunium3/8"
Sealent
Set
m1
tube
Rp
Rp
Rp
23,200.00
62,375.00
26,800.00
Raja Selang
YKK
Shirikon
406
407
Solar
Spritus
ltr
Ltr
Rp
Rp
5,500.00
12,500.00
Pertamina
Naga
408
409
Bh
Bh
Rp
Rp
18,500.00
7,200.00
Broco
conblock
410
411
Sun Screen
Tanah katel
m2
m3
Rp
Rp
96,750.00
109,200.00
Alexindo
412
413
Tempat sabun
T doos PVC
bh
Bh
Rp
Rp
18,500.00
1,750.00
Krisbow
Maspion
414
Lbr
Rp
61,000.00
Parindo
415
416
417
Lbr
bh
bh
Rp
Rp
Rp
65,300.00
563,200.00
295,600.00
Parindo
Hi Steel
Hi Steel
418
419
Lbr
Lbr
Rp
Rp
43,000.00
53,000.00
Parindo
Parindo
420
421
Lbr
Lbr
Rp
Rp
86,000.00
93,500.00
Parindo
Parindo
422
423
Lbr
Lbr
Rp
Rp
150,000.00
180,000.00
Parindo
Parindo
424
425
Lbr
Lbr
Rp
Rp
225,000.00
66,500.00
Parindo
Parindo
426
427
Lbr
Lbr
Rp
Rp
66,500.00
110,000.00
Parindo
Parindo
428
429
Lbr
Lbr
Rp
Rp
225,000.00
205,000.00
Parindo
Parindo
430
431
Lbr
Lbr
Rp
Rp
245,000.00
275,000.00
Parindo
Parindo
432
433
Teer
Lbr
Kg
Rp
Rp
210,000.00
5,750.00
Teer
434
435
Tanah Urug
Thinner A
m3
ltr
Rp
Rp
115,000.00
24,000.00
Thinner
436
437
m
m
Rp
Rp
137,500.00
189,200.00
metro pile
metro pile
438
439
440
m
bh
bh
Rp
Rp
Rp
223,000.00
2,426,500.00
450,000.00
metro pile
441
442
bh
m2
Rp
Rp
2,426,500.00
182,100.00
Ellite
443
444
Valve 100
Valve 150
bh
bh
Rp
Rp
1,019,300.00
2,096,500.00
maspion
maspion
445
446
Wall Paper
Wastafel Besar Warna
m2
bh
Rp
Rp
96,000.00
327,000.00
Ellite
Toto L38V1
447
448
Waterproofing
Wood filler
kg
kg
Rp
Rp
38,750.00
27,500.00
No drop
Emco
449
450
m1
bh
Rp
Rp
62,000.00
15,200.00
Elephant
onda
451
452
m1
m1
Rp
Rp
21,000.00
21,000.00
Hi Steel
Hi Steel
453
454
m1
m1
Rp
Rp
45,000.00
19,500.00
Hi Steel
Hi Steel
455
456
bh
bh
Rp
Rp
26,750.00
18,700.00
457
458
bh
bh
Rp
Rp
17,000.00
24,000.00
459
460
bh
bh
Rp
Rp
16,000.00
25,000.00
461
462
bh
bh
Rp
Rp
1,500.00
1,800.00
conblock
conblock
463
464
465
bh
bh
bh
Rp
Rp
Rp
2,500.00
1,800.00
1,800.00
conblock
conblock
conblock
466
467
m2
m2
Rp
Rp
90,000.00
120,000.00
Alexis
Alexis
468
469
GRC Board 4 mm
cross runner 50x25
Rp
Rp
54,000.00
27,000.00
grc
Kalsi
470
471
Lembar
m'
m'
Rp
Rp
22,500.00
11,000.00
Kalsi
Kalsi
472
473
Rp
Rp
879,675.42
954,607.25
jaya mix
jaya mix
474
Rp
685,000.00
jaya mix
m'
m'
m'
m'
475
476
477
m'
Rp
735,000.00
Bh
m1
Rp
250,000.00
478
479
Rp
Rp
40,000.00
27,000.00
480
481
Rp
Rp
350,000.00
45,000.00
482
483
Rp
Rp
250,000.00
7,500.00
484
485
Connector
Peralatan Bantu
8,500.00
1,000.00
Jam
Ls
bh
Rp
Rp
486
487
Rp
Rp
500,000.00
5,400,000.00
488
489
bh
Unit
Rp
Rp
3,600,000.00
2,350,000.00
490
491
unit
m2
Rp
Rp
950,000.00
2,000.00
m1
Unit
Unit
Set
Set
Set
II
TENAGA
1
1
Mandor
Surveyor Geodesi
hr
hr
Rp
Rp
97,000.00
97,000.00
2
3
hr
hr
Rp
Rp
95,000.00
95,000.00
4
5
6
hr
hr
hr
Rp
Rp
Rp
95,000.00
95,000.00
95,000.00
7
8
hr
hr
Rp
Rp
95,000.00
92,500.00
9
10
Tukang Besi
Tukang Cat
hr
hr
Rp
Rp
92,500.00
92,500.00
11
12
Tukang Kayu
Tukang Las
hr
hr
Rp
Rp
92,500.00
92,500.00
13
14
Tukang Listrik
Tukang Pipa
hr
hr
Rp
Rp
92,500.00
92,500.00
15
16
Pekerja Terampil
Pekerja / Buruh Tak Terampil
hr
hr
Rp
Rp
89,100.00
89,100.00
17
Petugas Survey
hr
Rp
97,000.00
III.
1
PERALATAN
Sewa Compresor
Jam
Rp
33,250.00
2
3
Jam
Jam
Rp
Rp
61,750.00
61,750.00
4
5
Jam
Rp
14,250.00
6
7
Opertor, BBM)
Sewa Hammer tiang pancang-min8jam Hidrolis (termasuk
Jam
Rp
130,625.00
8
9
mob/demob,operator, BBM)
Sewa Bucket dan crane/draglin scraper
Jam
Jam
Rp
Rp
175,750.00
76,000.00
10
11
12
Jam
Jam
Jam
Rp
Rp
Rp
261,250.00
209,000.00
470,250.00
13
13
Jam
Jam
Rp
Rp
727,500.00
128,250.00
14
15
Sewa Excavator 6m
SewaTheodolit
Jam
set
Rp
Rp
123,500.00
329,175.00
16
17
hari
jam
Rp
Rp
28,500.00
950.00
18
19
jam
jam
Rp
Rp
65,000.00
61,750.00
17
jam
Rp
61,750.00
jaya mix
18
19
jam
jam
Rp
Rp
275,000.00
150,000.00
0.0100
0.1000
0.1000
O.H
O.H
O.H
95,000.00
92,500.00
89,100.00
Jumlah:
950.00
9,250.00
8,910.00
19,110.00
Bahan/Material:
Kayu Meranti (Papan 2/20)
Kayu Meranti (Usuk 5/7)
Paku biasa 2" - 5"
0.0070
0.0120
0.0200
m3
m3
Kg
5,000,000.00
4,160,714.29
12,750.00
Jumlah:
Nilai HSPK :
35,000.00
49,928.57
255.00
85,183.57
104,293.57
m1
m3
0.2500
O.H
89,100.00
Jumlah:
22,275.00
22,275.00
Sewa Peralatan:
Sewa Dump Truck 5 T (min 5 jam)
0.2500
Jam
61,750.00
Jumlah:
15,437.50
15,437.50
37,712.50
97,000.00
89,100.00
Jumlah:
2,425.00
66,825.00
69,250.00
69,250.00
97,000.00
89,100.00
Jumlah:
808.33
22,275.00
23,083.33
23,083.33
Nilai HSPK :
Penggalian Tanah untuk Konstruksi
Upah:
Mandor
Pekerja
m3
0.0250
0.7500
O.H
O.H
Nilai HSPK :
m3
0.0083
0.2500
O.H
O.H
Nilai HSPK :
m3
0.0100
0.3000
O.H
O.H
97,000.00
89,100.00
Jumlah:
970.00
26,730.00
27,700.00
Bahan:
Pasir Urug
1.2000
m3
125,000.00
Jumlah:
150,000.00
150,000.00
177,700.00
Nilai HSPK :
Pengurugan Sirtu (PADAT)
Upah:
Mandor
Pekerja
m3
0.0250
0.2500
O.H
O.H
97,000.00
89,100.00
Jumlah:
2,425.00
22,275.00
24,700.00
Bahan:
Tasirtu/ Sirtu
Sewa Stampper
1.2000
0.1500
m3
jam
115,000.00
150,000.00
Jumlah:
138,000.00
22,500.00
160,500.00
185,200.00
Nilai HSPK :
Pemasangan Batu Kali Belah Kosongan (aanstamping)
m3
Upah:
Mandor
Kepala Tukang Batu
Tukang Batu
Pekerja
0.0390
0.0390
0.3900
0.7800
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
3,783.00
3,705.00
36,075.00
69,498.00
113,061.00
Bahan:
Batu Kali Belah 15/20 cm
Pasir Urug
1.2000
0.4320
m3
m3
140,200.00
125,000.00
Jumlah:
168,240.00
54,000.00
222,240.00
335,301.00
Nilai HSPK :
Pekerjaan Pemasangan Batu Kali Belah 15/20 cm (1 Pc : 4 Ps)
m3
Upah:
Mandor
Kepala Tukang Batu
Tukang Batu
Pekerja
0.0750
0.0750
0.7500
1.5000
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
7,275.00
7,125.00
69,375.00
133,650.00
217,425.00
Bahan:
Semen portland (50kg)
Pasir Pasang
Batu Kali Belah 15/20 cm
3.2600
0.5200
1.2000
Zak
m3
m3
71,000.00
150,000.00
140,200.00
Jumlah:
231,460.00
78,000.00
168,240.00
477,700.00
695,125.00
Nilai HSPK :
m2
0.0150
0.0100
0.1000
0.3000
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
1,455.00
950.00
9,250.00
26,730.00
38,385.00
0.2874
0.0400
70.0000
Zak
m3
Buah
71,000.00
150,000.00
730.00
Jumlah:
20,405.40
6,000.00
51,100.00
77,505.40
115,890.40
Nilai HSPK :
Pemasangan Dinding Batu Merah 1 Pc : 5 Pp tebal 1/2 bata
Upah:
Mandor
Kepala Tukang Batu
Tukang Batu
Pekerja
Bahan:
Semen PC (Portland Cement) 50 kg
Pasir Pasang
Batu Bata Merah uk 22 x 11 x 4.5 cm
m2
0.0150
0.0100
0.1000
0.3000
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
1,455.00
950.00
9,250.00
26,730.00
38,385.00
0.1936
0.0450
70.0000
Zak
m3
Buah
71,000.00
150,000.00
730.00
Jumlah:
13,745.60
6,750.00
51,100.00
71,595.60
109,980.60
Nilai HSPK :
Plesteran Halus 1 Pc : 3 Ps tebal 1.5 cm
Upah:
Mandor
Kepala Tukang Batu
Tukang Batu
Pekerja
m2
0.0150
0.0150
0.1500
0.3000
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
1,455.00
1,425.00
13,875.00
26,730.00
43,485.00
Bahan:
Semen PC (Portland Cement) 50 kg
Pasir Pasang
0.1555
0.0230
Zak
m3
71,000.00
150,000.00
Jumlah:
11,041.92
3,450.00
14,491.92
57,976.92
Nilai HSPK :
Plesteran Halus 1 Pc : 5 Ps tebal 1.5 cm
Upah:
Mandor
Kepala Tukang Batu
Tukang Batu
Pekerja
m2
0.0150
0.0150
0.1500
0.3000
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
1,455.00
1,425.00
13,875.00
26,730.00
43,485.00
Bahan:
Semen PC (Portland Cement) 50 kg
Pasir Pasang
0.1037
0.0260
Zak
m3
71,000.00
150,000.00
Jumlah:
7,361.28
3,900.00
11,261.28
54,746.28
Nilai HSPK :
Pasang Benangan 1 Pc: 2Ps
Upah:
Mandor
Kepala Tukang Batu
Tukang Batu
Pekerja
m
0.0040
0.0400
0.0400
0.0800
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
388.00
3,800.00
3,700.00
7,128.00
15,016.00
Bahan:
Semen PC (Portland Cement) 50 kg
Pasir Pasang
0.0100
0.0130
Zak
m3
71,000.00
150,000.00
Jumlah:
710.00
1,950.00
2,660.00
17,676.00
Nilai HSPK :
m2
Pekerjaan Acian
Upah:
Mandor
Kepala Tukang Batu
Tukang Batu
Pekerja
0.0100
0.0100
0.1000
0.2000
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
970.00
950.00
9,250.00
17,820.00
28,990.00
Bahan:
Semen portland (50 kg)
0.0650
Zak
71,000.00
Jumlah:
4,615.00
4,615.00
33,605.00
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
97.00
285.00
2,775.00
1,782.00
4,939.00
Nilai HSPK :
Plamur Tembok
Upah:
Mandor
Kepala Tukang Cat
Tukang Cat
Pekerja
m2
0.0010
0.0030
0.0300
0.0200
O.H
O.H
O.H
O.H
Bahan:
Plamur Tembok
Kertas Gosok no 150
0.1000
0.5000
Kg
Lembar
46,000.00
8,750.00
Jumlah:
4,600.00
4,375.00
8,975.00
13,914.00
Nilai HSPK :
Pemasangan Tegel Keramik 30x30 cm tekstur kasar
Upah:
Mandor
Kepala Tukang Batu
Tukang Batu
Pekerja
m2
0.0350
0.0350
0.3500
0.7000
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
3,395.00
3,325.00
32,375.00
62,370.00
101,465.00
Bahan:
Semen PC (Portland Cement) 50 kg
Semen Berwarna Yiyitan
Pasir Pasang
Tegel Keramik 30 x 30 Cm tekstur kasar
0.2080
1.6200
0.0450
1.0600
Zak
Kg
m3
m2
71,000.00
11,200.00
150,000.00
70,000.00
Jumlah:
14,768.00
18,144.00
6,750.00
74,200.00
113,862.00
215,327.00
Nilai HSPK :
Pemasangan Tegel Keramik 40x40 cm
m2
Upah:
Mandor
Kepala Tukang Batu
Tukang Batu
Pekerja
0.0350
0.0350
0.3500
0.7000
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
3,395.00
3,325.00
32,375.00
62,370.00
101,465.00
Bahan:
Semen PC (Portland Cement) 50 kg
Semen Berwarna Yiyitan
Pasir Pasang
Tegel Keramik 40x40
0.1960
1.3000
0.0450
1.0608
Zak
Kg
m3
m2
71,000.00
11,200.00
150,000.00
80,000.00
Jumlah:
13,916.00
14,560.00
6,750.00
84,864.00
120,090.00
221,555.00
Nilai HSPK :
Pemasangan Tegel Keramik 40x40 cm Tekstur Kasar
m2
Upah:
Mandor
Kepala Tukang Batu
Tukang Batu
Pekerja
0.0350
0.0350
0.3500
0.7000
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
3,395.00
3,325.00
32,375.00
62,370.00
101,465.00
Bahan:
Semen PC (Portland Cement) 50 kg
Semen Berwarna Yiyitan
Pasir Pasang
Tegel Keramik 40x40 tekstur kasar
0.1960
1.3000
0.0450
1.0608
Zak
Kg
m3
m2
71,000.00
11,200.00
150,000.00
85,000.00
Jumlah:
13,916.00
14,560.00
6,750.00
90,168.00
125,394.00
226,859.00
Nilai HSPK :
Pemasangan Plint keramik 10x40 cm
m1
Upah:
Mandor
Kepala Tukang Batu
Tukang Batu
Pekerja
0.0050
0.0090
0.0900
0.0900
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
485.00
855.00
8,325.00
8,019.00
17,684.00
Bahan:
Semen PC (Portland Cement) 50 kg
Semen Berwarna Yiyitan
Pasir Pasang
Tegel Keramik 10x40
0.0228
0.0250
0.0030
0.1000
Zak
Kg
m3
m2
71,000.00
11,200.00
150,000.00
80,000.00
Jumlah:
1,618.80
280.00
450.00
8,000.00
10,348.80
28,032.80
Nilai HSPK :
Pemasangan Tegel Keramik 30x60 cm (Dinding)
Upah:
Mandor
Kepala Tukang Batu
Tukang Batu
Pekerja
Bahan:
Semen PC (Portland Cement) 50 kg
Semen Berwarna Yiyitan
Pasir Pasang
Tegel Keramik 30 x 60 Cm (dinding)
m2
0.045
0.045
0.45
0.9
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
4,365.00
4,275.00
41,625.00
80,190.00
130,455.00
0.1860
1.9400
0.0180
1.0500
Zak
Kg
m3
m2
71,000.00
11,200.00
150,000.00
152,500.00
Jumlah:
13,206.00
21,728.00
2,700.00
160,125.00
197,759.00
328,214.00
Nilai HSPK :
m'
0.0050
0.0090
0.0900
0.0900
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
485.00
855.00
8,325.00
8,019.00
17,684.00
Bahan:
Semen PC (Portland Cement) 50 kg
Semen Berwarna Yiyitan
Pasir Pasang
Stop Nosing
0.0228
0.0250
0.0030
5.3000
Zak
Kg
m3
Buah
71,000.00
11,200.00
150,000.00
11,000.00
Jumlah:
1,618.80
280.00
450.00
58,300.00
60,648.80
78,332.80
Nilai HSPK :
Pemasangan Paving Stone persegi panjang t. 6cm
Upah:
Mandor
Kepala Tukang Batu
Tukang Batu
Pekerja
Bahan:
Paving Stone persegi panjang t. 6cm
m'
0.0250
0.0250
0.0500
0.0500
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
2,425.00
2,375.00
4,625.00
4,455.00
13,880.00
44.0000
bh
1,500.00
Jumlah:
66,000.00
66,000.00
79,880.00
Nilai HSPK :
Pemasangan Kaca Polos tebal 5 mm
Upah:
Mandor
Kepala Tukang Kayu
Tukang Kayu
Pekerja
Bahan:
Kaca Polos Tebal 5 mm
Karet sealent
m2
0.00075
0.0150
0.1500
0.0150
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
72.75
1,425.00
13,875.00
1,336.50
16,709.25
1.1000
0.2700
m2
tube
90,000.00
26,800.00
Jumlah:
99,000.00
7,236.00
106,236.00
122,945.25
Nilai HSPK :
Pemasangan Kunci Tanam Besar 2x Putar kuningan
Upah:
Mandor
Kepala Tukang Kayu
Tukang Kayu
Pekerja
Buah
0.0050
0.0100
0.5000
0.0100
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
485.00
950.00
46,250.00
891.00
48,576.00
Bahan:
Kunci Tanam Besar 2x Putar (kuningan)
1.0000
Buah
97,000.00
Jumlah:
97,000.00
97,000.00
145,576.00
Nilai HSPK :
Pemasangan Engsel Casement Untuk Jendela
Upah:
Mandor
Kepala Tukang Kayu
Tukang Kayu
Pekerja
Stel
0.0005
0.0100
0.1000
0.0100
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
48.50
950.00
9,250.00
891.00
11,139.50
Bahan:
Engsel Casement
1.0000
stel
40,000.00
Jumlah:
40,000.00
40,000.00
51,139.50
Nilai HSPK :
Pemasangan Engsel Kuningan Untuk Pintu
Upah:
Mandor
Kepala Tukang Kayu
Tukang Kayu
Pekerja
Bahan:
Engsel Kuningan (untuk Pintu)
Stel
0.00075
0.0150
0.1500
0.0150
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
72.75
1,425.00
13,875.00
1,336.50
16,709.25
1.0000
stel
26,000.00
Jumlah:
26,000.00
26,000.00
42,709.25
Nilai HSPK :
Pemasangan Grendel Jendela
Upah:
Tukang Kayu
Pekerja
Buah
0.1200
0.0600
O.H
O.H
92,500.00
89,100.00
Jumlah:
11,100.00
5,346.00
16,446.00
Bahan:
Grendel biasa
1.0000
Buah
12,500.00
Jumlah:
12,500.00
12,500.00
28,946.00
Nilai HSPK :
m1
0.0021
0.0043
0.0430
0.0430
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
203.70
408.50
3,977.50
3,831.30
8,421.00
Bahan:
Aluminium Profil 4" Dark brown
Skrup/Ripet
Sealent
1.1000
2.0000
0.0600
m1
Buah
tube
90,000.00
150.00
26,800.00
Jumlah:
99,000.00
300.00
1,608.00
100,908.00
109,329.00
Nilai HSPK :
Pemasangan Slimar Alumunium Daun Jendela Profil 3/8
Upah:
Mandor
Kepala Tukang Kayu
Tukang Kayu
Pekerja
m1
0.0022
0.0043
0.0430
0.0430
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
214.37
408.50
3,977.50
3,831.30
8,431.67
Bahan:
Slimar Alumunium 3/8
Sealent
Skrup/Ripet
1.1000
0.0600
2.0000
m1
tube
Buah
62,375.00
26,800.00
150.00
Jumlah:
68,612.50
1,608.00
300.00
70,520.50
78,952.17
Nilai HSPK :
Daun Pintu Slimar Kayu Kamper isian Plywood 12 mm dilapis teakwood 4mm
Bagian dalam dilapis formika
Upah:
Mandor
0.0500
Kepala Tukang Kayu
0.3000
Tukang Kayu
3.0000
Pekerja
1.0000
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
4,850.00
28,500.00
277,500.00
89,100.00
399,950.00
Bahan:
Kayu Kamper
Plywood 12 mm
Teakwood 4mm
Skrup
m3
m2
m2
Buah
4,875,000.00
82,600.00
61,000.00
150.00
Jumlah:
Nilai HSPK :
97,500.00
49,560.00
36,600.00
1,500.00
185,160.00
585,110.00
0.0200
0.6000
0.6000
10.0000
m2
unit
0.0800
0.0800
O.H
O.H
95,000.00
89,100.00
Jumlah:
7,600.00
7,128.00
14,728.00
Bahan:
Daun Pintu WPC finish politur (92x210)
1.0000
unit
1,350,000.00
Jumlah:
Nilai HSPK :
1,350,000.00
1,350,000.00
1,364,728.00
unit
0.0800
0.0800
O.H
O.H
95,000.00
89,100.00
Jumlah:
7,600.00
7,128.00
14,728.00
Bahan:
Daun Pintu WPC + kaca + finish politur (82x210)
1.0000
unit
1,200,000.00
Jumlah:
Nilai HSPK :
1,200,000.00
1,200,000.00
1,214,728.00
unit
0.0800
0.0800
O.H
O.H
95,000.00
89,100.00
Jumlah:
7,600.00
7,128.00
14,728.00
Bahan:
Daun Pintu WPC finish politur (72x210)
1.0000
unit
1,130,000.00
Jumlah:
Nilai HSPK :
1,130,000.00
1,130,000.00
1,144,728.00
15.14
1.00
8.32
2.35
1.50
3.00
1.00
1.00
2.00
m1
unit
m1
m2
bh
bh
bh
bh
bh
109,329.00
1,364,728.00
78,952.17
122,945.25
42,709.25
51,139.50
145,576.00
68,000.00
52,000.00
1,655,241.06
1,364,728.00
656,882.05
288,404.97
64,063.88
153,418.50
145,576.00
68,000.00
104,000.00
4,500,314.46
5.08
1.00
1.50
1.00
m1
unit
bh
bh
109,329.00
1,214,728.00
42,709.25
145,576.00
555,391.32
1,214,728.00
64,063.88
145,576.00
1,979,759.20
4.98
1.00
1.50
1.00
m1
unit
bh
bh
109,329.00
1,144,728.00
42,709.25
145,576.00
544,458.42
1,144,728.00
64,063.88
145,576.00
1,898,826.30
5.18
1.00
1.50
1.00
m1
unit
bh
bh
109,329.00
1,364,728.00
42,709.25
145,576.00
566,324.22
1,364,728.00
64,063.88
145,576.00
2,140,692.10
13.00
4.80
2.45
4.00
2.00
2.00
m1
m1
m2
bh
bh
bh
109,329.00
78,952.17
122,945.25
51,139.50
68,000.00
52,000.00
1,421,277.00
378,970.42
300,871.62
204,558.00
136,000.00
104,000.00
2,545,677.03
5.38
3.20
0.63
2.00
1.00
m1
m1
m2
bh
bh
109,329.00
78,952.17
122,945.25
51,139.50
52,000.00
588,190.02
252,646.94
77,455.51
102,279.00
52,000.00
1,072,571.47
2.56
0.46
m1
m2
109,329.00
122,945.25
279,882.24
56,653.17
336,535.41
2.50
0.38
m1
m2
109,329.00
122,945.25
273,322.50
46,719.20
320,041.70
9,283.25
90,250.00
71,125.00
11,139.90
90,250.00
14,225.00
115,614.90
115,614.00
m1
1.2000 m
1.0000 m
0.2000 m
Jumlah:
Nilai HSPK :
m1
0.0021
0.0043
0.0430
0.0430
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
203.70
408.50
3,977.50
3,831.30
8,421.00
3.3000
12.8700
45.0000
m1
m1
Buah
90,000.00
13,500.00
150.00
Jumlah:
297,000.00
173,745.00
6,750.00
477,495.00
485,916.00
Nilai HSPK :
m1
0.0020
0.0600
0.0280
O.H
O.H
O.H
97,000.00
95,000.00
89,100.00
194.00
5,700.00
2,494.80
Bahan:
Elektroda Baja
0.0060
kg
49,325.00
295.95
Sewa Peralatan:
Sewa Welding Set (min 5 jam)
0.0210
Hari
28,500.00
Jumlah:
598.50
9,283.25
9,283.25
9,283.25
90,250.00
71,125.00
Jumlah:
11,139.90
90,250.00
14,225.00
115,614.90
Nilai HSPK :
115,614.90
9,283.25
7,300.00
Jumlah:
11,139.90
269,370.00
280,509.90
Nilai HSPK :
280,509.90
Nilai HSPK :
Pekerjaan Pagar Selasar
Ongkos Pemasangan Pipa Galvanis termasuk Elektrode
Pipa Galvanis Med Diameter 2,5"
Pipa Galvanis Med Diameter 2"
m1
1.2000
1.0000
0.2000
m1
m
m
m
1.2000
36.9000
m
kg
m2
0.0750
0.0250
0.2500
0.1500
O.H
O.H
O.H
O.H
97,000.00
95,000.00
89,100.00
92,500.00
Jumlah:
7,275.00
2,375.00
22,275.00
13,875.00
45,800.00
Bahan:
Metal furing 2/4 cm ex. Sakura trust, bluscoopsteel
Kalsiboard Uk.240 x 120 x 4 mm
Pku Skrup
2.7500
0.3819
12.0000
m'
Lembar
Buah
13,500.00
72,890.00
150.00
Jumlah:
37,125.00
27,836.69
1,800.00
66,761.69
112,561.69
Nilai HSPK :
Pemasangan List Plafond Gypsum
Upah:
Mandor
Kepala Tukang Kayu
Tukang Kayu
Pekerja
m1
0.0030
0.0050
0.0500
0.0500
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
291.00
475.00
4,625.00
4,455.00
9,846.00
Bahan:
List Gypsum
Lem
1.0500
0.0200
m1
Buah
9,300.00
14,000.00
Jumlah:
9,765.00
280.00
10,045.00
19,891.00
Nilai HSPK :
Pemasangan List Plafond Kayu 1/4
Upah:
Mandor
Kepala Tukang Kayu
Tukang Kayu
Pekerja
m1
0.0030
0.0050
0.0500
0.0500
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
291.00
475.00
4,625.00
4,455.00
9,846.00
Bahan:
List kayu 1/4
Paku
1.0500
0.0324
m1
kg
10,000.00
12,500.00
Jumlah:
10,500.00
405.00
10,905.00
20,751.00
Nilai HSPK :
Plamur Tembok
Upah:
Mandor
Kepala Tukang Cat
Tukang Cat
Pekerja
m2
0.0010
0.0030
0.0300
0.0200
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
97.00
285.00
2,775.00
1,782.00
4,939.00
Bahan:
Plamur Tembok
Kertas Gosok no 150
0.1000
0.5000
Kg
Lembar
46,000.00
8,750.00
Jumlah:
4,600.00
4,375.00
8,975.00
13,914.00
Nilai HSPK :
m2
0.0025
0.0042
0.0420
0.0280
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
242.50
399.00
3,885.00
2,494.80
7,021.30
Bahan:
Cat Dinding Enamel/Spotless
Cat Dasar
Plamur Tembok
0.0360
0.1200
1.0000
kaleng
kg
m2
44,281.60
24,600.00
13,914.00
Jumlah:
1,594.14
2,952.00
13,914.00
18,460.14
25,481.44
Nilai HSPK :
Pengecatan Dinding Exterior (Weathershield)
Upah:
Mandor
Kepala Tukang Cat
Tukang Cat
Pekerja
m2
0.0025
0.0075
0.0750
0.0500
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
242.50
712.50
6,937.50
4,455.00
12,347.50
Bahan:
Cat Alkali
Cat Weathershield
0.0840
0.2520
kg
kg
25,000.00
60,000.00
Jumlah:
2,100.00
15,120.00
17,220.00
29,567.50
Nilai HSPK :
Pengecatan Besi
Upah:
Mandor
Kepala Tukang Cat
Tukang Cat
Pekerja
m2
0.0200
0.0400
0.4000
0.0400
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
1,940.00
3,800.00
37,000.00
3,564.00
46,304.00
Bahan:
Cat Meni (besi)
Cat Besi doff
0.1000
0.3000
Kg
Kg
32,000.00
45,700.00
Jumlah:
3,200.00
13,710.00
16,910.00
63,214.00
Nilai HSPK :
Pengecatan Menie Besi
Upah:
Mandor
Kepala Tukang Cat
Tukang Cat
Pekerja
m2
0.0050
0.0100
0.1000
0.0100
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
485.00
950.00
9,250.00
891.00
11,576.00
Bahan:
Cat Meni (besi)
0.1000
Kg
32,000.00
Jumlah:
3,200.00
3,200.00
14,776.00
Nilai HSPK :
Pelapisan Waterproofing
Upah:
Mandor
Kepala Tukang Cat
Tukang Cat
Pekerja
m2
0.0025
0.0075
0.0750
0.0500
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
242.50
712.50
6,937.50
4,455.00
12,347.50
Bahan:
Waterproofing
Serat Fiber
0.3500
1.0000
Kg
m2
38,750.00
4,500.00
Jumlah:
13,562.50
4,500.00
18,062.50
30,410.00
Nilai HSPK :
Pemasangan Titik Stop Kontak Gedung
Upah:
Kepala Tukang Listrik
Tukang Listrik
Pekerja
Bahan
Stop Kontak
Kabel NYA 500 Volt 2 x 2,5 mm2
Pipa Pralon 5/8
T Doos Pvc
Titik
0.0500
0.2000
0.0010
O.H
O.H
O.H
97,000.00
95,000.00
89,100.00
Jumlah:
4,850.00
19,000.00
89.10
23,939.10
1.0000
10.0000
1.0000
1.0000
Buah
m1
Lonjor
Buah
18,500.00
6,500.00
5,000.00
1,750.00
Jumlah:
18,500.00
65,000.00
5,000.00
1,750.00
90,250.00
114,189.10
Nilai HSPK :
Titik
0.0500
0.5000
0.3000
O.H
O.H
O.H
97,000.00
95,000.00
89,100.00
Jumlah:
4,850.00
47,500.00
26,730.00
79,080.00
4.0000
10.0000
1.0000
1.0000
1.0000
Buah
m1
Lonjor
Buah
Buah
5,500.00
6,500.00
5,000.00
1,750.00
42,500.00
22,000.00
65,000.00
5,000.00
1,750.00
42,500.00
Jumlah:
136,250.00
215,330.00
Nilai HSPK :
Pemasangan Saklar Tunggal
Upah:
Kepala Tukang Listrik
Tukang Listrik
Pekerja
Titik
0.0500
0.2000
0.0010
O.H
O.H
O.H
97,000.00
95,000.00
89,100.00
Jumlah:
4,850.00
19,000.00
89.10
23,939.10
Bahan
Saklar Tunggal
1.0000
Buah
8,500.00
Jumlah:
8,500.00
8,500.00
32,439.10
32,439.10
Nilai HSPK :
Pemasangan Saklar Ganda
Upah:
Kepala Tukang Listrik
Tukang Listrik
Pekerja
Titik
0.0500
0.2000
0.0010
O.H
O.H
O.H
97,000.00
95,000.00
89,100.00
Jumlah:
4,850.00
19,000.00
89.10
23,939.10
Bahan
Saklar Ganda
1.0000
Buah
17,600.00
Jumlah:
17,600.00
17,600.00
41,539.10
Nilai HSPK :
Pemasangan Lampu TL Waterproof 2x36W
Upah :
Tukang Listrik
Pekerja Terampil
0.0200
0.0100
O.H
O.H
95,000.00
89,100.00
Jumlah:
1,900.00
891.00
2,791.00
Bahan :
lampu TL waterproof 2x36watt
1.0000
Buah
590,000.00
Jumlah:
590,000.00
590,000.00
592,791.00
Nilai HSPK :
Pemasangan Lampu LED 5 Watt
Upah:
Tukang Listrik
Pekerja
Titik
0.0200
0.0100
O.H
O.H
95,000.00
89,100.00
Jumlah:
1,900.00
891.00
2,791.00
Bahan
Lampu LED 5 Watt
1.0000
Buah
65,000.00
Jumlah:
65,000.00
65,000.00
67,791.00
Nilai HSPK :
Pemasangan Lampu LED 10 Watt
Upah:
Tukang Listrik
Pekerja
Titik
0.0200
0.0100
O.H
O.H
95,000.00
89,100.00
Jumlah:
1,900.00
891.00
2,791.00
Bahan
Downligth 4"
Lampu LED 10 Watt
1.0000
1.0000
Buah
Buah
22,500.00
80,000.00
Jumlah:
22,500.00
80,000.00
102,500.00
105,291.00
Nilai HSPK :
Pemasangan Panel Box MCB 9 Modul
Upah:
Mandor
Kepala Tukang Listrik
Tukang Listrik
Pekerja
Unit
0.0800
0.0800
0.8000
1.2050
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
7,760.00
7,600.00
74,000.00
107,365.50
196,725.50
Bahan
Panel Box 9 Modul + Lamp
1.0000
Buah
675,000.00
Jumlah:
675,000.00
675,000.00
871,725.50
Nilai HSPK :
m
0.0060
0.0640
O.H
O.H
97,000.00
92,500.00
Jumlah:
582.00
5,920.00
6,502.00
Bahan
Kabel NYY 4 x 16 mm2
1.0000
95,000.00
Jumlah:
95,000.00
95,000.00
101,502.00
Nilai HSPK :
Pemasangan Kabel NYA 10 mm2
Upah:
Mandor
Tukang Listrik
m
0.0060
0.0640
O.H
O.H
97,000.00
92,500.00
Jumlah:
582.00
5,920.00
6,502.00
Bahan
Kabel NYA 10 mm2
1.0000
Buah
8,770.00
Jumlah:
8,770.00
8,770.00
15,272.00
Nilai HSPK :
Pemasangan MCCB 20 A
Upah:
Mandor
Tukang Listrik
buah
0.0300
0.3400
O.H
O.H
97,000.00
92,500.00
Jumlah:
2,910.00
31,450.00
34,360.00
Bahan
MCCB 20 A
1.0000
Buah
40,250.00
Jumlah:
40,250.00
40,250.00
74,610.00
Nilai HSPK :
Kloset Duduk Porselen
Upah:
Mandor
Kepala Tukang Batu
Tukang Batu
Pekerja
Buah
0.1600
0.0010
1.1000
3.3000
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
15,520.00
95.00
101,750.00
294,030.00
411,395.00
Bahan:
Closet Duduk Porselen
Perlengkapan 6% harga closet
1.0000
0.0600
Buah
Buah
2,000,000.00
2,000,000.00
Jumlah:
Nilai HSPK :
2,000,000.00
120,000.00
2,120,000.00
2,531,395.00
Buah
0.1600
0.0010
1.1000
3.3000
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
15,520.00
95.00
101,750.00
294,030.00
411,395.00
Bahan:
Closet Duduk Porselen tanpa reservoir
Perlengkapan 6% harga closet
1.0000
0.0600
Buah
Buah
700,000.00
700,000.00
Jumlah:
700,000.00
42,000.00
742,000.00
1,153,395.00
Nilai HSPK :
Kloset Jongkok
Upah:
Mandor
Kepala Tukang Batu
Tukang Batu
Pekerja
Buah
0.1600
0.0010
1.1000
3.3000
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
15,520.00
95.00
101,750.00
294,030.00
411,395.00
Bahan:
Closet jongkok
Semen PC (50kg)
Pasir Pasang
1.0000
0.1200
0.0100
Buah
zak
m3
300,000.00
71,000.00
150,000.00
Jumlah:
300,000.00
8,520.00
1,500.00
310,020.00
721,415.00
Nilai HSPK :
Pemasangan Wastafel
Upah:
Mandor
Kepala Tukang Batu
Tukang Batu
Pekerja
Buah
0.1000
0.1500
1.4500
1.2000
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
9,700.00
14,250.00
134,125.00
106,920.00
264,995.00
Bahan:
Wastafel
Perlengkapan 12 % harga wastafel
Cermin 50x70 cm
Semen portland (50kg)
Pasir Pasang
1.0000
0.1200
1.0000
0.1200
0.0100
Buah
Buah
Buah
Zak
m3
327,000.00
327,000.00
182,000.00
71,000.00
150,000.00
Jumlah:
327,000.00
39,240.00
182,000.00
8,520.00
1,500.00
558,260.00
823,255.00
Nilai HSPK :
Pemasangan Urinoir
Upah:
Mandor
Kepala Tukang Batu
Tukang Batu
Pekerja
Buah
0.1000
0.1500
1.4500
1.2000
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
9,700.00
14,250.00
134,125.00
106,920.00
264,995.00
Bahan:
Urinoir
Perlengkapan 12 % harga wastafel
Semen portland (50kg)
Pasir Pasang
1.0000
0.1200
0.1200
0.0100
Buah
Buah
Zak
m3
450,000.00
450,000.00
71,000.00
150,000.00
Jumlah:
450,000.00
54,000.00
8,520.00
1,500.00
514,020.00
779,015.00
Nilai HSPK :
Pemasangan Avour
Upah:
Kepala Tukang Pipa
Tukang Pipa
Buah
0.0300
0.1500
O.H
O.H
95,000.00
92,500.00
Jumlah:
2,850.00
13,875.00
16,725.00
Bahan:
Avour
1.0000
Buah
17,500.00
Jumlah:
17,500.00
17,500.00
34,225.00
Nilai HSPK :
Pemasangan Kran Air
Upah:
Kepala Tukang Pipa
Tukang Pipa
Buah
0.0300
0.1500
O.H
O.H
95,000.00
92,500.00
Jumlah:
2,850.00
13,875.00
16,725.00
Bahan:
Kran Air
Rol TBA
1.0000
1.0000
Buah
Buah
30,000.00
3,000.00
Jumlah:
30,000.00
3,000.00
33,000.00
49,725.00
Nilai HSPK :
Pasang Pipa PVC D 4"
Upah:
Mandor
Kepala Tukang
Tukang Pipa
Pekerja
m1
0.0018
0.0060
0.0600
0.0360
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
174.60
570.00
5,550.00
3,207.60
9,502.20
Bahan:
Pipa PVC 4'' type D Panjang 4 m
0.3000
btg
120,000.00
Jumlah:
36,000.00
36,000.00
45,502.20
Nilai HSPK :
Pasang Pipa PVC D 3"
Upah:
Mandor
Kepala Tukang
Tukang Pipa
Pekerja
m1
0.0018
0.0060
0.0600
0.0360
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
174.60
570.00
5,550.00
3,207.60
9,502.20
Bahan:
Pipa PVC 3'' type D Panjang 4 m
0.3000
btg
80,000.00
Jumlah:
24,000.00
24,000.00
33,502.20
Nilai HSPK :
Pasang Pipa PVC AW 1"
Upah:
Mandor
Kepala Tukang
Tukang Pipa
Pekerja
m1
0.0018
0.0060
0.0600
0.0360
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
174.60
570.00
5,550.00
3,207.60
9,502.20
Bahan:
Pipa PVC 1'' type AW Panjang 4 m
0.3000
btg
30,600.00
Jumlah:
9,180.00
9,180.00
18,682.20
Nilai HSPK :
Pasang Pipa PVC AW 3/4"
Upah:
Mandor
Kepala Tukang
Tukang Pipa
Pekerja
m1
0.0018
0.0060
0.0600
0.0360
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
174.60
570.00
5,550.00
3,207.60
9,502.20
Bahan:
Pipa PVC 3/4'' type AW Panjang 4 m
0.3000
btg
25,400.00
Jumlah:
7,620.00
7,620.00
17,122.20
Nilai HSPK :
unit
5.34114
0.50868
0.62172
0.67824
1.256
0.11304
1
11.304
0.471
1.0362
m3
m3
m3
m3
m2
m3
unit
kg
m3
m3
69,250.00
177,700.00
916,138.40
965,367.03
57,976.92
5,352,184.34
25,000.00
15,000.00
105,000.00
400,000.00
Jumlah:
Nilai HSPK :
369,873.95
90,392.44
569,581.56
654,750.54
72,819.01
605,010.92
25,000.00
169,560.00
49,455.00
414,480.00
3,020,923.41
3,045,923.41
unit
Upah:
Kepala Tukang Pipa
Tukang Pipa
0.0300
0.1500
O.H
O.H
95,000.00
92,500.00
Jumlah:
2,850.00
13,875.00
16,725.00
Bahan:
Pompa elektric (kapasitas hisap 30m,dorong 30m )
Rol TBA
1.0000
1.0000
unit
Buah
950,000.00
3,000.00
Jumlah:
950,000.00
3,000.00
950,000.00
966,725.00
Nilai HSPK :
Pemasangan Pipa Pagar Hollow
Upah:
Mandor
Tukang Besi
Pekerja
0.002
0.06
0.028
O.H
O.H
O.H
Bahan:
Elektroda Baja
Hollow 20x40
Hollow 50x50
97,000.00
92,500.00
89,100.00
Jumlah:
194.00
5,550.00
2,494.80
8,238.80
0.006
7.65
4
kg
m'
m'
49,325.00
19,500.00
45,000.00
Jumlah:
295.95
149,175.00
180,000.00
329,470.95
Sewa Peralatan:
Sewa Welding Set (min 5 jam)
0.021
Hari
28,500.00
Jumlah:
-
598.50
598.50
338,308.25
PEKERJAAN BETON
Lantai Kerja K-175
Upah:
Mandor
Kepala Tukang Batu
Tukang batu
Pekerja
Bahan:
Semen portland (40kg)
Pasir Beton
Batu Pecah Mesin 1/2 cm
Air (biaya air tawar)
m3
0.08
0.03
0.28
1.65
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
8,051.00
2,660.00
25,437.50
147,015.00
183,163.50
8.15
0.48
0.54
215.00
Zak
m3
m3
Liter
57,000.00
187,500.00
250,000.00
30.00
Jumlah:
464,550.00
90,117.19
135,394.74
6,450.00
696,511.92
879,675.42
Nilai HSPK :
m3
0.08
0.03
0.28
1.65
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
8,051.00
2,660.00
25,437.50
147,015.00
183,163.50
9.60
0.43
0.55
215.00
Zak
m3
m3
Liter
57,000.00
187,500.00
250,000.00
30.00
Jumlah:
547,200.00
81,093.75
136,700.00
6,450.00
771,443.75
954,607.25
Nilai HSPK :
Pekerjaan Lubang Bored Pile 40 cm
Upah:
Mandor
Pekerja
0.06
0.30
O.H
O.H
97,000.00
89,100.00
Jumlah:
5,645.40
26,730.00
32,375.40
Bahan:
Sewa Alat Bantu Bor Strouss (Alat)
0.25
jam
275,000.00
68,750.00
68,750.00
101,125.40
Jumlah:
Nilai HSPK :
Pekerjaan Beton Lunak
Upah:
Mandor
Kepala Tukang Batu
Tukang batu
Pekerja
Bahan:
Semen portland (40kg)
Pasir Beton
Air (biaya air tawar)
m3
0.03
0.01
0.10
0.40
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
2,910.00
950.00
9,250.00
35,640.00
48,750.00
1.00
0.90
215.00
Zak
m3
Liter
57,000.00
187,500.00
30.00
Jumlah:
57,000.00
168,750.00
6,450.00
232,200.00
280,950.00
Nilai HSPK :
Pekerjaan Pembesian dengan besi beton
(polos/ulir)
Upah:
Mandor
Kepala Tukang Besi
Tukang Besi
Pekerja
0.00
0.00
0.01
0.01
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
38.80
66.50
647.50
623.70
1,376.50
Bahan:
Besi Beton (polos)
Kawat Beton
1.05
0.02
Kg
Kg
9,200.00
14,500.00
Jumlah:
9,660.00
217.50
9,877.50
11,254.00
kg
Nilai HSPK :
Pekerjaan Bekisting Sloof
Upah:
Mandor
Kepala Tukang kayu
Tukang Kayu
Pekerja
m2
0.03
0.03
0.26
0.52
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
2,522.00
2,470.00
24,050.00
46,332.00
75,374.00
Bahan:
Kayu meranti bekisting
Paku Usuk
Minyak Bekisting
0.05
0.30
0.10
m3
Kg
ltr
3,500,000.00
13,850.00
8,500.00
Jumlah:
157,500.00
4,155.00
850.00
162,505.00
1.50
1.00
x
x
75,374.00
162,505.00
113,061.00
162,505.00
275,566.00
275,566.00
Nilai HSPK :
m2
0.03
0.03
0.33
0.66
O.H
O.H
O.H
O.H
Bahan:
Kayu meranti bekisting
Paku Usuk
Minyak Bekisting
Kayu Meranti balok 3/5
Triplek Phenolic 1 sisi 12 mm uk. 122 x 244 cm
Dolken kayu gelam dia 8-10 cm, panjang 4m
0.04
0.40
0.20
0.02
0.35
2.00
m3
Kg
ltr
m3
lembar
btg
1.50
1.00
x
x
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
3,201.00
3,135.00
30,525.00
58,806.00
95,667.00
3,500,000.00
13,850.00
8,500.00
4,816,666.67
210,000.00
6,800.00
Jumlah:
140,000.00
5,540.00
1,700.00
72,250.00
73,500.00
13,600.00
306,590.00
95,667.00
306,590.00
143,500.50
306,590.00
450,090.50
450,090.50
Nilai HSPK :
SNI 7394:2008 (6.23)
m2
0.03
0.03
0.33
0.66
O.H
O.H
O.H
O.H
Bahan:
Kayu meranti bekisting
Paku Usuk
Minyak Bekisting
Kayu Meranti balok 3/5
Triplek Phenolic 1 sisi 12 mm uk. 122 x 244 cm
Dolken kayu gelam dia 8-10 cm, panjang 4m
0.04
0.40
0.20
0.02
0.35
2.00
m3
Kg
ltr
m3
lembar
btg
1.50
1.00
x
x
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
3,201.00
3,135.00
30,525.00
58,806.00
95,667.00
3,500,000.00
13,850.00
8,500.00
4,816,666.67
210,000.00
6,800.00
Jumlah:
140,000.00
5,540.00
1,700.00
86,700.00
73,500.00
13,600.00
321,040.00
95,667.00
321,040.00
143,500.50
321,040.00
464,540.50
464,540.50
Nilai HSPK :
SNI 7394:2008 (6.24)
m2
0.03
0.03
0.33
0.66
O.H
O.H
O.H
O.H
Bahan:
Kayu meranti bekisting
Paku Usuk
Minyak Bekisting
Kayu Meranti balok 3/5
Triplek Phenolic 1 sisi 12 mm uk. 122 x 244 cm
Dolken kayu gelam dia 8-10 cm, panjang 4m
0.04
0.40
0.20
0.02
0.35
6.00
m3
Kg
ltr
m3
lembar
btg
1.50
1.00
x
x
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
3,201.00
3,135.00
30,525.00
58,806.00
95,667.00
3,500,000.00
13,850.00
8,500.00
4,816,666.67
210,000.00
6,800.00
Jumlah:
140,000.00
5,540.00
1,700.00
72,250.00
73,500.00
40,800.00
333,790.00
95,667.00
333,790.00
143,500.50
333,790.00
477,290.50
477,290.50
Nilai HSPK :
SNI 7394:2008 (6.26)
m2
0.03
0.03
0.33
0.66
O.H
O.H
O.H
O.H
Bahan:
Kayu meranti bekisting
Paku Usuk
Minyak Bekisting
Kayu Meranti balok 3/5
Triplek Phenolic 1 sisi 12 mm uk. 122 x 244 cm
Dolken kayu gelam dia 8-10 cm, panjang 4m
0.03
0.40
0.15
0.02
0.35
2.00
m3
Kg
ltr
m3
lembar
btg
1.50
1.00
x
x
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
3,201.00
3,135.00
30,525.00
58,806.00
95,667.00
3,500,000.00
13,850.00
8,500.00
4,816,666.67
210,000.00
6,800.00
Jumlah:
105,000.00
5,540.00
1,275.00
72,250.00
73,500.00
13,600.00
271,165.00
95,667.00
271,165.00
143,500.50
271,165.00
414,665.50
414,665.50
97,000.00
89,100.00
Jumlah:
2,425.00
4,455.00
6,880.00
6,880.00
Nilai HSPK :
Pembongkaran Cetakan
Upah:
Mandor
Pekerja
m2
0.03
0.05
O.H
O.H
Nilai HSPK :
m1
0.13
O.H
97,000.00
Jumlah:
12,125.00
12,125.00
Bahan:
Tiang Pancang 2525 cm
1.00
189,200.00
Jumlah:
189,200.00
189,200.00
0.22
Jam
130,625.00
28,476.25
0.22
Jam
175,750.00
38,313.50
Jumlah:
66,789.75
268,114.75
954,607.25
11,254.00
11,254.00
Jumlah:
954,607.25
404,721.98
653,484.21
2,012,813.43
2,012,813.43
954,607.25
11,254.00
11,254.00
275,566.00
6,880.00
Jumlah:
954,607.25
355,230.26
938,029.90
1,102,264.00
27,520.00
3,377,651.41
3,377,651.41
954,607.25
11,254.00
11,254.00
275,566.00
6,880.00
Jumlah:
954,607.25
588,667.29
1,005,032.04
1,377,830.00
34,400.00
3,960,536.58
3,960,536.58
954,607.25
11,254.00
11,254.00
275,566.00
6,880.00
Jumlah:
954,607.25
537,920.11
1,005,032.04
1,377,830.00
34,400.00
3,909,789.40
3,909,789.40
954,607.25
11,254.00
275,566.00
6,880.00
Jumlah:
954,607.25
1,766,678.49
1,837,106.67
45,866.67
4,604,259.07
4,604,259.07
954,607.25
11,254.00
275,566.00
6,880.00
Jumlah:
954,607.25
1,757,649.72
337,292.78
8,421.12
3,057,970.87
3,057,970.87
954,607.25
11,254.00
275,566.00
6,880.00
Jumlah:
954,607.25
1,194,192.63
619,071.08
15,456.22
2,783,327.19
2,783,327.19
954,607.25
11,254.00
275,566.00
6,880.00
Jumlah:
954,607.25
2,018,353.75
250,514.55
6,254.55
3,229,730.09
3,229,730.09
954,607.25
11,254.00
275,566.00
6,880.00
Jumlah:
954,607.25
1,042,255.45
612,368.89
15,288.89
2,624,520.48
2,624,520.48
954,607.25
11,254.00
11,254.00
450,090.50
6,880.00
Jumlah:
954,607.25
601,301.22
781,691.59
1,750,351.94
26,755.56
4,114,707.56
4,114,707.56
Sewa Peralatan:
Sewa Crane 30 ton - min. 8 jam (termasuk
mob/demob, operator, BBM)
Sewa Hammer tiang pancang - min. 8 jam(termasuk
mob/demob, operator, BBM)
Nilai HSPK :
Pekerrjaan Bor Pile 40cm
Pekerjaan Beton Berstruktur K-250
Pembesian Besi Beton Polos
Pembesian dengan besi Ulir
m3
m3
Kg
Kg
1.00
35.96
58.07
Nilai HSPK :
Pekerjaan Sloof S1
Pekerjaan Beton Berstruktur K-250
Pembesian Besi Beton Polos
Pembesian dengan besi Ulir
Bekisting Sloof
Pembongkaran Cetakan
m3
1.00
31.56
83.35
4.00
4.00
m3
Kg
Kg
m2
m2
Nilai HSPK :
Pekerjaan Sloof S2
Pekerjaan Beton Berstruktur K-250
Pembesian Besi Beton Polos
Pembesian dengan besi Ulir
Bekisting Sloof
Pembongkaran Cetakan
m3
1.00
52.31
89.30
5.00
5.00
m3
Kg
Kg
m2
m2
Nilai HSPK :
Pekerjaan Sloof S3
Pekerjaan Beton Berstruktur K-250
Pembesian Besi Beton Polos
Pembesian dengan besi Ulir
Bekisting Sloof
Pembongkaran Cetakan
m3
1.00
47.80
89.30
5.00
5.00
m3
Kg
Kg
m2
m2
Nilai HSPK :
Pekerjaan Sloof S4
Pekerjaan Beton Berstruktur K-250
Pembesian Besi Beton Polos
Bekisting Sloof
Pembongkaran Cetakan
m3
1.00
156.98
6.67
6.67
m3
Kg
m2
m2
Nilai HSPK :
Pekerjaan Poer P1
Pekerjaan Beton Berstruktur K-250
Pembesian dengan besi Ulir
Bekisting Poer
Pembongkaran Cetakan
m3
1.00
156.18
1.22
1.22
m3
Kg
m2
m2
Nilai HSPK :
Pekerjaan Poer P2
Pekerjaan Beton Berstruktur K-250
Pembesian dengan besi Ulir
Bekisting Poer
Pembongkaran Cetakan
m3
1.00
106.11
2.25
2.25
m3
Kg
m2
m2
Nilai HSPK :
Pekerjaan Poer P3
Pekerjaan Beton Berstruktur K-250
Pembesian dengan besi Ulir
Bekisting Poer
Pembongkaran Cetakan
m3
1.00
179.35
0.91
0.91
m3
Kg
m2
m2
Nilai HSPK :
Pekerjaan Poer P4
Pekerjaan Beton Berstruktur K-250
Pembesian dengan besi Ulir
Bekisting Poer
Pembongkaran Cetakan
m3
1.00
92.61
2.22
2.22
m3
Kg
m2
m2
Nilai HSPK :
m3
1.00
53.43
69.46
3.89
3.89
m3
Kg
Kg
m2
m2
Nilai HSPK :
m3
1.00
53.43
69.46
3.89
3.89
m3
Kg
Kg
m2
m2
879,675.42
11,254.00
11,254.00
450,090.50
6,880.00
Jumlah:
879,675.42
601,301.22
781,691.59
1,750,351.94
26,755.56
4,039,775.73
4,039,775.73
954,607.25
11,254.00
11,254.00
450,090.50
6,880.00
Jumlah:
954,607.25
606,851.69
2,345,074.76
3,000,603.33
45,866.67
6,953,003.70
6,953,003.70
879,675.42
11,254.00
11,254.00
450,090.50
6,880.00
Jumlah:
879,675.42
606,851.69
2,345,074.76
3,000,603.33
45,866.67
6,878,071.88
6,878,071.88
954,607.25
11,254.00
450,090.50
6,880.00
Jumlah:
954,607.25
2,412,913.87
2,500,502.78
38,222.22
5,906,246.12
5,906,246.12
954,607.25
11,254.00
450,090.50
6,880.00
Jumlah:
954,607.25
1,766,277.79
1,200,241.33
18,346.67
3,939,473.04
3,939,473.04
280,950.00
11,254.00
450,090.50
6,880.00
Jumlah:
280,950.00
781,691.59
875,175.97
13,377.78
1,951,195.34
1,951,195.34
280,950.00
11,254.00
450,090.50
6,880.00
Jumlah:
280,950.00
2,345,074.76
2,250,452.50
34,400.00
4,910,877.26
4,910,877.26
11,254.00
Jumlah:
27,774.87
27,774.87
27,774.87
954,607.25
11,254.00
11,254.00
450,090.50
6,880.00
Jumlah:
954,607.25
374,436.66
888,075.65
1,725,346.92
26,373.33
3,968,839.81
3,968,839.81
954,607.25
11,254.00
11,254.00
450,090.50
6,880.00
Jumlah:
954,607.25
374,436.66
1,480,126.08
1,725,346.92
26,373.33
4,560,890.24
4,560,890.24
954,607.25
11,254.00
11,254.00
450,090.50
6,880.00
954,607.25
374,436.66
1,184,100.86
1,725,346.92
26,373.33
Nilai HSPK :
Pekerjaan Kolom K2 20/20
Pekerjaan Beton Berstruktur K-250
Pembesian Besi Beton Polos
Pembesian Besi Beton Ulir
Bekisting Kolom
Pembongkaran Cetakan
m3
1.00
53.92
208.38
6.67
6.67
m3
Kg
Kg
m2
m2
Nilai HSPK :
m3
1.00
53.92
208.38
6.67
6.67
m3
Kg
Kg
m2
m2
Nilai HSPK :
m3
1.00
214.41
5.56
5.56
m3
Kg
m2
m2
Nilai HSPK :
m3
1.00
156.95
2.67
2.67
m3
Kg
m2
m2
Nilai HSPK :
m3
1.00
69.46
1.94
1.94
m3
Kg
m2
m2
Nilai HSPK :
m3
1.00
208.38
5.00
5.00
m3
Kg
m2
m2
Nilai HSPK :
ttk
2.47
Kg
Nilai HSPK :
m3
1.00
33.27
78.91
3.83
3.83
m3
Kg
Kg
m2
m2
Nilai HSPK :
m3
1.00
33.27
131.52
3.83
3.83
m3
Kg
Kg
m2
m2
Nilai HSPK :
m3
1.00
33.27
105.22
3.83
3.83
m3
Kg
Kg
m2
m2
Jumlah:
4,264,865.02
4,264,865.02
m3
Kg
Kg
m2
m2
954,607.25
11,254.00
11,254.00
450,090.50
6,880.00
Jumlah:
954,607.25
545,135.72
1,110,094.56
2,475,497.75
37,840.00
5,123,175.28
m3
Kg
Kg
m2
m2
954,607.25
11,254.00
11,254.00
450,090.50
6,880.00
Jumlah:
954,607.25
362,479.86
837,526.70
2,507,647.07
38,331.43
4,700,592.31
4,700,592.31
954,607.25
11,254.00
11,254.00
450,090.50
6,880.00
Jumlah:
954,607.25
473,640.35
1,248,443.73
2,120,426.36
32,412.44
4,829,530.13
4,829,530.13
954,607.25
11,254.00
11,254.00
450,090.50
6,880.00
Jumlah:
954,607.25
508,037.71
1,504,820.57
2,034,409.06
31,097.60
5,032,972.20
5,032,972.20
954,607.25
11,254.00
450,090.50
6,880.00
Jumlah:
954,607.25
1,945,749.08
3,750,754.17
57,333.33
6,708,443.83
6,708,443.83
954,607.25
11,254.00
450,090.50
6,880.00
Jumlah:
954,607.25
2,454,542.42
3,750,754.17
57,333.33
7,217,237.17
7,217,237.17
954,607.25
11,254.00
477,290.50
6,880.00
Jumlah:
954,607.25
1,554,488.06
2,535,605.78
36,550.00
5,081,251.09
5,081,251.09
954,607.25
11,254.00
477,290.50
6,880.00
Jumlah:
954,607.25
1,961,167.06
1,988,710.42
28,666.67
4,933,151.39
4,933,151.39
954,607.25
11,254.00
477,290.50
6,880.00
Jumlah:
954,607.25
1,665,141.84
1,988,710.42
28,666.67
4,637,126.17
4,637,126.17
954,607.25
11,254.00
450,090.50
6,880.00
Jumlah:
954,607.25
2,431,107.09
3,125,628.47
47,777.78
6,559,120.59
6,559,120.59
11,254.00
Jumlah:
210,674.88
210,674.88
210,674.88
954,607.25
11,254.00
477,290.50
6,880.00
Jumlah:
954,607.25
1,976,724.59
2,386,452.50
34,400.00
5,352,184.34
5,352,184.34
Nilai HSPK :
Balok B2 20/40
Pekerjaan Beton Berstruktur K-250
Pembesian Besi Beton Polos
Pembesian dengan besi Ulir
Bekisting Balok
Pembongkaran Cetakan
1.00
48.44
98.64
5.50
5.50
m3
Balok B3 20/35
Pekerjaan Beton Berstruktur K-250
Pembesian Besi Beton Polos
Pembesian dengan besi Ulir
Bekisting Balok
Pembongkaran Cetakan
1.00
32.21
74.42
5.57
5.57
m3
Nilai HSPK :
Balok B4 15/25
Pekerjaan Beton Berstruktur K-250
Pembesian Besi Beton Polos
Pembesian Besi Beton Polos
Bekisting Balok
Pembongkaran Cetakan
m3
1.00
42.09
110.93
4.71
4.71
m3
Kg
Kg
m2
m2
Nilai HSPK :
Balok BK 25/50
Pekerjaan Beton Berstruktur K-250
Pembesian Besi Beton Polos
Pembesian dengan besi Ulir
Bekisting Balok
Pembongkaran Cetakan
m3
1.00
45.14
133.71
4.52
4.52
m3
Kg
Kg
m2
m2
Nilai HSPK :
m3
1.00
172.89
8.33
8.33
m3
Kg
m2
m2
Nilai HSPK :
m3
1.00
218.10
8.33
8.33
m3
Kg
m2
m2
Nilai HSPK :
m3
1.00
138.13
5.31
5.31
m3
Kg
m2
m2
Nilai HSPK :
m3
1.00
174.26
4.17
4.17
m3
Kg
m2
m2
Nilai HSPK :
m3
1.00
147.96
4.17
4.17
m3
Kg
m2
m2
Nilai HSPK :
m3
1.00
216.02
6.94
6.94
m3
Kg
m2
m2
Nilai HSPK :
unit
18.72
Kg
Nilai HSPK :
m3
1.00
175.65
5.00
5.00
m3
Kg
m2
m2
Nilai HSPK :
PEKERJAAN BETON / M3
BOR PILE 40 cm
TULANGAN
LUAS =
Jarak
BESI D13
PJG=
Panjang/m3
PJG SATUAN
JML
BERAT/M
7.9617834395
1.0419
58.0668
1.099
53.0785562633
0.6165
35.9625
0.1256
12
7.961783
BESI 10
0.15
94.0293
POER P1
TULANGAN
PJG =
1.2
LBR =
1.2
TGGI=
0.4
volume
PJG SATUAN
JML
BERAT/M
BESI D16
1.58
33.1430
BESI D16
12
1.58
56.8166
89.9597
156.1800
0.576 m3
1.92 m2
bekisting per m3
1.728 m2
POER P2
TULANGAN
PJG =
LBR =
TGGI=
volume
2.2
1.2
0.4
PJG SATUAN
JML
BERAT/M
BESI D16
1.58
BESI D16
12
1.58
55.2384
56.8166
112.0550
106.1127
1.056 m3
2.72 m2
2.448 m2
POER P3
TULANGAN
PJG =
LBR =
TGGI=
2.2
1.2
0.5
PJG =
LBR =
TGGI=
1.7
1
0.5
volume
PJG SATUAN
JML
BESI D16
5.2
BERAT/M
1.58
BESI D16
3.2
15
1.58
BESI D16
4.2
1.58
BESI D16
2.8
10
1.58
46.4003
44.1907
232.0013
133.6413
65.6548
75.7555
1.736 m3
7.8 m2
4.493087558 m2
POER P3
TULANGAN
PJG =
LBR =
TGGI=
volume
2.2
2.2
0.4
PJG SATUAN
JML
BERAT/M
BESI D16
22
1.58
BESI D16
22
1.58
173.6064
173.6064
347.2128
179.3455
1.936 m3
3.52 m2
1.818181818 m2
POER P4
TULANGAN
PJG =
LBR =
TGGI=
volume
0.9
0.9
0.4
PJG SATUAN
JML
BESI D13
2.4
BERAT/M
1.04
BESI D13
2.4
1.04
15.0031
15.0031
30.0063
92.6120
0.324 m3
1.44 m2
4.444444444 m2
SLOOF S1 25/50
TULANGAN
PJG =
LBR =
Panjang/m3
BKSTG=
0.25
0.5
8
JML
PANJANG/M3
6
4
8
8
BEGEL
JRK
PJG SATUAN
JML
BESI 10
0.15
1.5
53.3333333333
BESI D13
BESI D13
BERAT/M
1.04
1.04
8 m2
BERAT/M
0.3946
SLOOF S2 20/35
TULANGAN
PJG =
LBR =
Panjang/m3
BKSTG=
0.2
0.35
14.28571
JML
PANJANG/M3
14.285714286
JRK
PJG SATUAN
JML
BESI 8
0.125
1.16
114.285714286
TULANGAN
JML
PANJANG/M3
BERAT/M
14.285714286
JRK
PJG SATUAN
JML
BESI 8
0.125
1.06
114.285714286
TULANGAN
JML
PANJANG/M3
BERAT/M
26.666666667
BESI D13
BERAT/M
1.04
10 m2
BEGEL
BERAT/M
0.3946
SLOOF S3 20/35
PJG =
LBR =
Panjang/m3
BKSTG=
0.2
0.35
14.28571
BESI D13
1.04
10 m2
BEGEL
BERAT/M
0.3946
SLOOF S4 15/25
PJG =
LBR =
Panjang/m3
0.15
0.25
26.66667
BKSTG=
13.33333 m2
BESI 12
BEGEL
0.89
JRK
PJG SATUAN
JML
BESI 8
0.125
0.74
213.333333333
TULANGAN
JML
PANJANG/M3
BERAT/M
8.3333333333
BEGEL
JRK
PJG SATUAN
JML
BESI 10
0.125
1.3
66.6666666667
TULANGAN
JML
PANJANG/M3
BERAT/M
25
BERAT/M
0.3946
KOLOM K1 30/40
PJG =
LBR =
Panjang/m3
0.3
0.4
8.333333
BKSTG=
11.66667 m2
BESI D16
1.04
69.4590
BERAT/M
0.6165
KOLOM K2 20/20
PJG =
LBR =
Panjang/m3
0.2
0.2
25
BKSTG=
20 m2
BESI D13
BEGEL
1.04
JRK
PJG SATUAN
JML
BESI 8
0.15
0.82
166.666666667
TULANGAN
JML
TINGGI/M3
BERAT/M
69.444444444
JRK
PJG SATUAN
JML
BESI 6
0.15
0.42
462.962962963
TULANGAN
JML
TINGGI/M3
BERAT/M
6
3
5.5555555556
5.5555555556
BEGEL
JRK
PJG SATUAN
JML
BESI 10
0.175
1.7
31.746031746
TULANGAN
JML
TINGGI/M3
BERAT/M
208.3770
BERAT/M
0.3946
KOLOM KP 12/12
PJG =
LBR =
Panjang/m3
0.12
0.12
69.44444
BKSTG=
16.66667 m2
BESI 10
BEGEL
0.62
171.2500
BERAT/M
0.2219
BALOK B1 30/60
PJG =
LBR =
TGGI=
0.6
0.3
5.555556
BKSTG=
7.666667 m2
BESI D16
BESI D16
1.58
1.58
0.6
LBR =
TGGI=
0.3
5.555556
BKSTG=
7.666667 m2
BESI D16
BESI D16
10
5
5.5555555556
5.5555555556
1.58
1.58
BEGEL
JRK
PJG SATUAN
JML
BESI 10
0.175
1.7
31.746031746
TULANGAN
JML
TINGGI/M3
BERAT/M
8
4
5.5555555556
5.5555555556
BEGEL
JRK
PJG SATUAN
JML
BESI 10
0.175
1.7
31.746031746
87.6800
43.8400
131.5200
BERAT/M
0.62
0.6
0.3
5.555556
BKSTG=
7.666667 m2
BESI D16
BESI D16
1.58
1.58
Balok B2 20/40
TULANGAN
PJG =
LBR =
TGGI=
0.4
0.2
12.5
BKSTG=
JML
TINGGI/M3
3
2
12.5
12.5
BEGEL
JRK
PJG SATUAN
JML
BESI 10
0.175
1.1
71.4285714286
TULANGAN
JML
TINGGI/M3
BERAT/M
3
2
14.285714286
14.285714286
JRK
PJG SATUAN
JML
BESI 8
0.175
81.6326530612
TULANGAN
JML
TINGGI/M3
BERAT/M
2
2
26.666666667
26.666666667
1.04
1.04
BESI D16
BESI D16
BERAT/M
1.58
1.58
11 m2
BERAT/M
0.62
Balok B3 20/35
PJG =
LBR =
TGGI=
0.35
0.2
14.28571
BKSTG=
11.14286 m2
BESI D13
BESI D13
BEGEL
1.04
1.04
Balok B4 15/25
PJG =
LBR =
TGGI=
0.25
0.15
26.66667
BKSTG=
14.13333 m2
BESI 12
BESI 12
BEGEL
JRK
PJG SATUAN
JML
BESI 8
0.175
0.7
152.380952381
BERAT/M
TULANGAN
JML
TINGGI/M3
BERAT/M
4
2
8
8
BEGEL
JRK
PJG SATUAN
JML
BESI 10
0.175
1.4
45.7142857143
TULANGAN
JML
TINGGI/M3
BERAT/M
14.285714286
1.04
JRK
PJG SATUAN
JML
BESI 8
0.125
114.285714286
TULANGAN
JML
TINGGI/M3
BERAT/M
33.333333333
0.888
0.3946
Balok BK 25/50
PJG =
LBR =
TGGI=
0.5
0.25
8
BKSTG=
9.04 m2
BESI D16
BESI D16
1.58
1.58
0.2
0.35
14.28571
BKSTG=
BESI D13
9 m2
BEGEL
BERAT/M
0.3950
0.2
0.15
33.33333
BKSTG=
6.666667 m2
BESI 12
JRK
PJG SATUAN
JML
BESI 8
BEGEL
0.15
0.64
222.222222222
TULANGAN
JML
TINGGI/M3
BERAT/M
41.666666667
JRK
PJG SATUAN
JML
BESI 8
0.15
0.64
277.777777778
TULANGAN
JML
TINGGI/M3
BERAT/M
41.666666667
JRK
PJG SATUAN
BERAT/M
0.3950
0.12
0.2
41.66667
BKSTG=
16.66667 m2
BESI 10
BEGEL
0.62
BERAT/M
0.3946
0.12
0.2
41.66667
BKSTG=
16.66667 m2
BESI 12
BEGEL
0.89
JML
BERAT/M
BESI 8
0.15
0.64
277.777777778
0.3946
70.1440
TULANGAN
JML
TINGGI/M3
BERAT/M
BESI 110
9.5238095238
JRK
PJG SATUAN
JML
BESI 6
0.15
1.24
63.4920634921
TULANGAN
JML
PJG/M3
BERAT/M
4
3
15.625
15.625
TULANGAN
JRK
PJG SATUAN
JML
BERAT/M
BESI 10
0.15
1.1
104.166666667
0.617
TULANGAN
JML
PJG/M3
BERAT/M
66.666666667
0.617
TULANGAN
JRK
PJG SATUAN
JML
BERAT/M
BESI 10
0.15
0.5
444.444444444
0.617
TULANGAN
JRK
PJG SATUAN
JML
BERAT/M
0.25
0.25
0.15
0.15
1
1
1
1
4
4
7
7
0.62
0.62
0.39
0.39
2.4660
2.4660
2.7619
2.7619
0.25
0.25
0.15
0.15
1
1
1
1
4
4
7
7
0.62
0.62
0.39
0.39
2.4660
2.4660
2.7619
2.7619
0.3
0.35
9.52381
0.62
9.047619 m2
BEGEL
BERAT/M
0.2220
0.8
0.08
15.625
BKSTG=
10.625 m2
BESI 10
BESI 10
0.62
0.62
0.3
0.05
66.66667
BKSTG=
36.66667 m2
BESI 10
ARAH PJG
BESI 10
0.12 M3
BESI 8
ARAH LBR
BESI 10
BESI 8
123.4000
137.1111
JUMLAH
TULANGAN
ARAH PJG
BESI 10
0.12 M3
BESI 8
ARAH LBR
BESI 10
BESI 8
JRK
PJG SATUAN
JML
BERAT/M
0.3
0.3
0.2
0.2
1
1
1
1
4
4
5
5
0.62
0.62
0.39
0.39
2.4660
2.4660
1.9728
1.9728
0.3
0.3
0.2
0.2
1
1
1
1
4
4
5
5
0.62
0.62
0.39
0.39
2.4660
2.4660
1.9728
1.9728
JUMLAH
JUMLAH DALAM M3
BKSTG=
174.2640
8.333333 m2
20.9117
JUMLAH DALAM M3
BKSTG=
8.333333 m2
17.7552
147.9600
0.0060
0.0600
0.0600
O.H
O.H
O.H
95,000.00
92,500.00
89,100.00
Jumlah:
570.00
5,550.00
5,346.00
11,466.00
Bahan:
Besi Profil WF
Elektroda Baja
Sewa Welding Set
1.1500
0.0200
0.0140
kg
kg
Hari
12,500.00
29,200.00
28,500.00
Jumlah:
14,375.00
584.00
399.00
15,358.00
26,824.00
kg
Nilai HSPK :
Pemasangan Besi Profil C 100 mm s/d 150 mm
Upah:
Mandor
Kepala Tukang
Tukang Las
Pekerja
0.0030
0.0060
0.0600
0.0600
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
291.00
570.00
5,550.00
5,346.00
11,757.00
Bahan:
Besi Profil C
Elektroda Baja
Sewa Welding Set
1.1500
0.0200
0.0140
kg
kg
Hari
12,500.00
29,200.00
28,500.00
Jumlah:
14,375.00
584.00
399.00
15,358.00
27,115.00
Nilai HSPK :
Pemasangan Rangka Atap Galvalume (Reng +
Usuk)
Upah:
Mandor
Kepala Tukang
Tukang Las
Pekerja
0.0050
0.0100
0.1000
0.4000
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
485.00
950.00
9,250.00
35,640.00
46,325.00
Bahan:
Usuk galvalum 5/7 cm tebal 0,55 mm
Reng galvalum tebal 0,45 mm
Skrup + plat
1.5625
4.0000
0.2500
m
m
kg
25,000.00
18,500.00
20,000.00
Jumlah:
39,062.50
74,000.00
5,000.00
118,062.50
164,387.50
ok
m2
Nilai HSPK :
Pemasangan Besi Plat Rib
Upah:
Mandor
Kepala Tukang
Tukang Las
Pekerja
0.0030
0.0060
0.0600
0.0600
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
291.00
570.00
5,550.00
5,346.00
11,757.00
Bahan:
Besi Plat tebal 8mm
Elektroda Baja
Sewa Welding Set
1.1500
0.0200
0.0140
kg
kg
Hari
12,500.00
29,200.00
28,500.00
Jumlah:
14,375.00
584.00
399.00
15,358.00
27,115.00
kg
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
291.00
570.00
5,550.00
5,346.00
11,757.00
Nilai HSPK :
Pemasangan Besi Siku
Upah:
Mandor
Kepala Tukang
Tukang Las
Pekerja
ok
kg
kg
0.0030
0.0060
0.0600
0.0600
O.H
O.H
O.H
O.H
ok
Bahan:
Besi Profil siku
Elektroda Baja
Sewa Welding Set
1.1500
0.0200
0.0140
kg
kg
Hari
7,300.00
29,200.00
28,500.00
Jumlah:
8,395.00
584.00
399.00
9,378.00
21,135.00
Nilai HSPK :
Pemasangan Besi Plat Flenders
Upah:
Mandor
Kepala Tukang
Tukang Las
Pekerja
kg
0.0030
0.0060
0.0600
0.0600
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
291.00
570.00
5,550.00
5,346.00
11,757.00
Bahan:
Besi Plat tebal 12mm
1.1500
kg
12,500.00
14,375.00
Elektroda Baja
Sewa Welding Set
0.0200
0.0140
kg
Hari
29,200.00
28,500.00
Jumlah:
584.00
399.00
15,358.00
27,115.00
Nilai HSPK :
Pemasangan Besi Plat Simpul
Upah:
Mandor
Kepala Tukang
Tukang Las
Pekerja
kg
0.0030
0.0060
0.0600
0.0600
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
291.00
570.00
5,550.00
5,346.00
11,757.00
Bahan:
Besi Plat tebal 12mm
1.1500
kg
12,500.00
14,375.00
Elektroda Baja
Sewa Welding Set
0.0200
0.0140
kg
Hari
29,200.00
28,500.00
Jumlah:
584.00
399.00
15,358.00
27,115.00
Nilai HSPK :
Pemasangan Besi Penggantung Gording dia
8mm
Upah:
Mandor
Kepala Tukang
Tukang Las
Pekerja
0.0030
0.0060
0.0600
0.0600
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
291.00
570.00
5,550.00
5,346.00
11,757.00
Bahan:
Besi Polos dia 8mm
1.1500
kg
9,200.00
Jumlah:
10,580.00
10,580.00
22,337.00
kg
Nilai HSPK :
Pemasangan Besi Ikatan Angin dia 12 mm
Upah:
Mandor
Kepala Tukang
Tukang Las
Pekerja
kg
0.0030
0.0060
0.0600
0.0600
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
291.00
570.00
5,550.00
5,346.00
11,757.00
Bahan:
Besi Polos dia 12mm
1.1500
kg
9,200.00
Jumlah:
10,580.00
10,580.00
22,337.00
Nilai HSPK :
Pemasangan Besi Track Stank dia 16 mm
Upah:
Mandor
Kepala Tukang
Tukang Las
Pekerja
kg
0.0030
0.0060
0.0600
0.0600
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
291.00
570.00
5,550.00
5,346.00
11,757.00
Bahan:
Besi Polos dia 16mm
1.1500
kg
9,200.00
Jumlah:
10,580.00
10,580.00
22,337.00
Nilai HSPK :
Pemasangan Ankur Bolt dia 19 mm
Upah:
Mandor
Kepala Tukang
Pekerja
buah
0.0030
0.0060
0.0600
O.H
O.H
O.H
97,000.00
95,000.00
89,100.00
Jumlah:
291.00
570.00
5,346.00
6,207.00
Bahan:
Ankur Bolt dia 19 mm
1.0000
buah
30,000.00
Jumlah:
30,000.00
30,000.00
36,207.00
Nilai HSPK :
buah
0.0030
0.0060
0.0060
O.H
O.H
O.H
97,000.00
95,000.00
89,100.00
Jumlah:
291.00
570.00
534.60
1,395.60
Bahan:
Mur Baut HTB 16 mm
1.0000
buah
3,000.00
Jumlah:
3,000.00
3,000.00
4,395.60
Nilai HSPK :
Pemasangan Penutup Atap Genteng
Upah:
Mandor
Kepala Tukang
Tukang Kayu
Pekerja
m2
0.0080
0.0080
0.0750
0.1500
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
97,000.00
Jumlah:
776.00
760.00
6,937.50
14,550.00
23,023.50
Bahan:
Genteng Karang Pilang / Wisma
25.0000
buah
4,000.00
Jumlah:
100,000.00
100,000.00
123,023.50
Nilai HSPK :
Pemasangan Wuwung Genteng
Upah:
Mandor
Kepala Tukang
Tukang Kayu
Pekerja
m1
0.0020
0.0200
0.2000
0.4000
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
97,000.00
Jumlah:
194.00
1,900.00
18,500.00
38,800.00
59,394.00
Bahan:
Wuwung Genteng Karang Pilang / Wisma
Semen PC @50kg
Pasir Pasang
5.0000
0.1600
0.0323
buah
zak
m3
12,300.00
71,000.00
150,000.00
Jumlah:
61,500.00
11,360.00
4,845.00
77,705.00
137,099.00
Nilai HSPK :
Pemasangan Listplank Fiber/Kalsiplank 2x30
6mm
Upah:
Mandor
Kepala Tukang
Tukang Kayu
Pekerja
0.0050
0.0200
0.2000
0.1000
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
97,000.00
Jumlah:
485.00
1,900.00
18,500.00
9,700.00
30,585.00
Bahan:
Metal furing 2/4 cm ex. Sakura trust, bluscoopsteel
Listplank Fiber/Kalsiplank 2x30 6mm
Sekrup
3.0000
0.0099
12.0000
m1
Lembar
Bh
13,500.00
34,000.00
150.00
Jumlah:
40,500.00
336.60
1,800.00
42,636.60
73,221.60
m1
Nilai HSPK :
Pemasangan Papan Kompres Fiber/Kalsiplank 15
cm
Upah:
Mandor
Kepala Tukang
Tukang Kayu
Pekerja
0.0050
0.0200
0.2000
0.1000
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
97,000.00
Jumlah:
485.00
1,900.00
18,500.00
9,700.00
30,585.00
Bahan:
Fiber/Kalsiplank 15 cm
Sekrup
0.0033
4.0000
Lembar
Bh
34,000.00
150.00
Jumlah:
112.20
600.00
712.20
31,297.20
m1
Nilai HSPK :
Pemasangan Penangkal Petir Konvensional
Upah:
Mandor
Kepala Tukang Listrik
Tukang Listrik
Pekerja
Bahan:
Runcingan Penangkal Petir/Sliter 1"
Kabel BC dia 50 mm2
Isolator pipa PVC AW D 3/4" + klem plat
Pentanahan grounding Kabel BC 50 mm2
Bak Kontrol
Box test line
Kabel Schoon
Connector
Peralatan Bantu
Testing dan Commissioning termasuk ijin-ijin
penangkal petir
unit
0.0250
0.0250
0.0090
0.0750
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
97,000.00
Jumlah:
x Panjang kabel
2,425.00
2,375.00
832.50
7,275.00
12,907.50
765,801.98
4.0000
59.3300
59.3300
1.0000
1.0000
1.0000
1.0000
10.0000
3.0000
Bh
m1
m1
Unit
Unit
Set
Set
Set
Jam
108,000.00
20,765,500.00
2,669,850.00
250,000.00
7,500.00
8,500.00
1,000.00
5,000,000.00
0.00
1.0000
Ls
27,000.00
350,000.00
45,000.00
250,000.00
7,500.00
8,500.00
1,000.00
500,000.00
Jumlah:
28,810,350.00
29,576,151.98
Nilai HSPK :
Pasang Talang Pembuluh Pipa PVC 3"
m1
0.00
Upah:
Mandor
Kepala Tukang
Tukang Pipa
Pekerja
0.0018
0.0060
0.0600
0.0360
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
97,000.00
Jumlah:
174.60
570.00
5,550.00
3,492.00
9,786.60
Bahan:
Pipa PVC 3'' type D Panjang 4 m
Perlengkapan 35% harga pipa
0.3000
0.3500
btg
bh
80,000.00
24,000.00
Jumlah:
24,000.00
8,400.00
32,400.00
42,186.60
Nilai HSPK :
Pasang Roof Drain
Upah:
Mandor
Kepala Tukang
Tukang Pipa
Pekerja
bh
0.0018
0.0060
0.0600
0.0360
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
97,000.00
Jumlah:
174.60
570.00
5,550.00
3,492.00
9,786.60
Bahan:
Roof Drain
1.0000
bh
45,000.00
Jumlah:
45,000.00
45,000.00
54,786.60
Nilai HSPK :
TAB E L T E R B I LAN G
OWNER ESTIMATE
Asus:
1,949,397,000
0
MASUKKAN NILAI
TOTAL
0
0
NOL
RATUS
NOL
PULUH
NOL
SE
NOL
RATUS
NOL
PULUH
SATU
SE
19
SEMBILAN
BELAS
TRILYUN
SATU
SEBELAS
BELAS
SEBELAS
SATU MILYAR
MILYAR
SEMBILAN RATUS EMPAT PULUH SEM SEMBILAN RATUS EMPAT PULUH SEMBILAN
SEMBILAN RATUS SEMBILAN BELAS SEMBILAN RATUS EMPAT PULUH SEMBILAN JUTA
194
EMPAT
PULUH
1949
SEMBILAN
SE
19493
TIGA
RATUS
194939
SEMBILAN
EMPAT PULUH
BELAS SEMBILAN BELAS JUTA
TIGA RATUS TIGA RATUS
TIGA RATUS SEMBILAN PULUH TUJU TIGA RATUS SEMBILAN PULUH TUJUH
1949397
TUJUH
SE
19493970
NOL
RATUS
194939700
NOL
PULUH
1949397000
NOL
SE
BELAS
TUJUH BELAS
BELAS
SATU MILYAR SEMBILAN RATUS EMPAT PULUH SEMBILAN JUTA TIGA RATUS SEMBILAN PULUH TUJUH RIBU
RUPIAH
Satu Milyar Sembilan Ratus Empat Puluh Sembilan Juta Tiga Ratus Sembilan Puluh Tujuh Ribu Rupiah
96.00
48.00
51.00
Satu Milyar Sembilan Ratus Empat Puluh Sembilan Jut
Satu Milyar Sembilan Ratus Empat Puluh Sembilan Juta Tiga Ratus Sembilan Puluh Tujuh Ribu Rupiah (Termasuk Ppn 10 %)
Satu Milyar Sembilan Ratus Empat Puluh Sembilan Juta Tiga Ratus Sembilan Puluh Tujuh Ribu Rupiah
SATU
TAB E L T E R B I LAN G
PENAWARAN
175,000,000
0
0
NOL
RATUS
NOL
PULUH
NOL
SE
NOL
RATUS
NOL
PULUH
NOL
SATU
BELAS
TRILYUN
SE
BELAS
MILYAR
RATUS
SERATUS
17
TUJUH
175
LIMA
SE
1750
NOL
RATUS
17500
NOL
PULUH
175000
NOL
SE
1750000
NOL
RATUS
17500000
NOL
PULUH
175000000
NOL
SE
SERATUS
BELAS
BELAS
BELAS
LIMA BELAS
JUTA
RIBU
TAB E L T E R B I LAN G
NEGOSIASI
987,757,000.00
0
0
NOL
RATUS
NOL
PULUH
NOL
SE
NOL
RATUS
NOL
PULUH
NOL
SE
SEMBILAN
BELAS
TRILYUN
BELAS
MILYAR
98
DELAPAN
987
TUJUH
SE
9877
TUJUH
RATUS
98775
LIMA
PULUH
LIMA PULUH
BELAS
987757
TUJUH
SE
9877570
NOL
RATUS
98775700
NOL
PULUH
987757000
NOL
SE
BELAS
TUJUH BELAS
TUJUH BELAS
JUTA
RIBU
BELAS
SEMBILAN RATUS DELAPAN PULUH TUJUH JUTA TUJUH RATUS LIMA PULUH TUJUH RIBU
RUPIAH
Sembilan Ratus Delapan Puluh Tujuh Juta Tujuh Ratus Lima Puluh Tujuh Ribu Rupiah
80.00
40.00
51.00
Sembilan Ratus Delapan Puluh Tujuh Juta Tujuh Ratus
Sembilan Ratus Delapan Puluh Tujuh Juta Tujuh Ratus Lima Puluh Tujuh Ribu Rupiah (Termasuk Ppn 10 %)
Sembilan Ratus Delapan Puluh Tujuh Juta Tujuh Ratus Lima Puluh Tujuh Ribu Rupiah
KOLOM K1 40/40
TULANGAN
PJG =
0.4
LBR =
0.4
Panjang/m3
BKSTG=
6.25
JML
BESI D16
12
BEGEL
JRK
BESI 10
0.15
10 m2
Bekisting 3x pakai
3.3333333
Tonase besi
156.9305
PANJANG/M3
6.25
BERAT/M
1.58
118.3680
PJG SATUAN
JML
BERAT/M
1.5
41.66666667
0.617
BESI
Diameter
6
8
9
10
12
13
14
16
19
22
23
25
28
31
32
0.006165
0.006165
0.006165
0.006165
0.006165
0.006165
0.006165
0.006165
0.006165
0.006165
0.006165
0.006165
0.006165
0.006165
0.006165
12 M
2.66
4.73
6.0
7.4
10.7
12.5
14.5
19
26.7
35.8
39.1
46.2
58.0
71.1
75.8
1 M
0.22
0.39
0.50
0.62
0.89
1.04
1.21
1.58
2.23
2.98
3.26
3.85
4.83
5.92
6.31
HITUNGAN VOLUME
I.
1.
PEKERJAAN PERSIAPAN
Pengukuran dan Bowplank
=
2.
II.
1.
44.00
11.00 x
2.00 =
110.00 m1
7.15
7.00
4.50
3.65
3.00
x
x
x
x
x
27.35
15.00
6.00
6.00
15.00
x
x
x
x
x
1.00
1.00
1.00
1.00
1.00
=
=
=
=
=
195.55
105.00
27.00
21.90
45.00
394.45
m2
m2
m2
m2
m2
m2
0.13
0.13
0.13
0.13
x
x
x
x
10.00
20.00
30.00
40.00
x
x
x
x
4.00
20.00
4.00
8.00
=
=
=
=
5.03
50.28
15.08
40.22
110.62
m3
m3
m3
m3
m3
=
=
=
=
1.44
2.64
4.84
4.84
x
x
x
x
0.45
0.55
0.65
0.65
x
x
x
x
4.00
20.00
4.00
8.00
=
=
=
=
2.59
29.04
12.58
25.17
69.38
m3
m3
m3
m3
m3
m3
1.20
1.30 x
Pengurugan :
Urugan pasir bawah poer, t=10 cm
pc 1 =
pc 2 =
pc 3 =
p4 4 =
m3
1.44
2.64
4.84
4.84
x
x
x
x
0.10
0.10
0.10
0.10
x
x
x
x
4.00
20.00
4.00
8.00
=
=
=
=
0.58
5.28
1.94
3.87
11.66
m3
m3
m3
m3
m3
m3
0.01
0.01
0.01
0.02
x
x
x
x
43.00
4.00
2.50
7.00
x
x
x
x
3.00
5.00
3.00
8.00
=
=
=
=
1.61
0.25
0.09
0.84
2.80
m3
m3
m3
m3
m3
m3
1.20
0.05 x
1.70 =
0.10 m3
m3
15.00
11.00
x
x
9.50 x
28.00 x
0.05 =
0.05 =
7.13 m3
15.40 m3
22.53 m3
m3
2.
1.70 =
2.65 m3
=
=
15.00
11.00
x
x
9.50 x
28.00 x
1.35 =
1.35 =
192.38 m3
415.80 m3
608.18 m3
m3
69.38
2.65 x
0.30 =
21.61 m3
110.62
m3
III.
A
1.
PEKERJAAN STRUKTUR
LANTAI 1
Beton bor pile 40 cm
2.
3.
4.
5.
m3
1.44
2.64
4.84
4.84
x
x
x
x
0.05
0.05
0.05
0.05
x
x
9.50 x
28.00 x
0.05 =
0.05 =
7.13 m3
15.40 m3
22.53 m3
Beton Poer
PC1 120x120x40 K-250
1.44
0.40 x
4.00 =
2.30 m3
2.64
0.40 x
20.00 =
21.12 m3
2.14
0.50 x
20.00 =
21.40 m3
2.64
0.50 x
20.00 =
26.40 m3
m3
0.13
7.00 x
8.00 =
7.00 m3
=
=
=
m3
0.06
0.06
0.06
x
x
x
43.00 x
4.00 x
2.50 x
3.00 =
5.00 =
3.00 =
7.74
1.20
0.45
9.39
=
=
0.06
0.06
x
x
3.50 x
3.50 x
6.00 =
11.00 =
=
=
=
=
=
0.03
0.03
0.03
0.03
0.03
x
x
x
x
x
0.16
Beton Sloof
Beton Sloof S1 25/50 K-250
x
x
x
x
4.00
20.00
4.00
8.00
=
=
=
=
0.29
2.64
0.97
1.94
5.83
m3
m3
m3
m3
m3
m3
m3
m3
m3
6.
11.00
9.50
43.00
7.00
3.00
x
x
x
x
x
8.00
4.00
3.00
4.00
1.00
=
=
=
=
=
=
1.26 m3
2.31 m3
3.57 m3
2.64
1.14
3.87
0.84
0.09
8.58
m3
m3
m3
m3
m3
m3
Beton Kolom
K1 40/40 K-250
5.50 x
32.00 =
28.16 m3
K2 20/20 K-250
=
0.04
5.50 x
4.00 =
0.88 m3
0.01
5.10 x
24.00 =
1.76 m3
=
=
15.00
11.00
x
x
9.50 x
28.00 x
0.10 =
0.10 =
14.25 m3
30.80 m3
45.05 m3
24.00
15.00
16.00
8.00
8.45
6.80
1.00
1.00
1.00
1.00
1.00
1.00
KP 12/12
7.
8.
=
=
=
=
=
=
0.03
0.03
0.03
0.03
0.03
0.03
x
x
x
x
x
x
9.
=
=
0.06
0.06
x
x
3.60 x
3.20 x
9.00 =
2.00 =
1.94 m3
0.38 m3
2.33 m3
10.
=
=
=
=
2.16
1.92
2.16
0.84
x
x
x
x
0.08
0.08
0.08
0.08
9.00
2.00
8.00
2.00
1.56
0.31
1.38
0.13
3.38
11.
=
=
0.30
0.26
x
x
1.70 x
1.30 x
12.
=
=
=
=
0.20
0.03
3.50
0.50
x
x
x
x
7.40
1.70
3.50
3.40
LANTAI 2
Beton Kolom
K1 40/40 K-250
K2 20/20 K-250
=
=
0.16
0.04
x
x
0.50 x
0.50 x
32.00 =
4.00 =
2.56 m3
0.08 m3
Beton Balok
B1 25/50 K-250
0.13
6.60 x
12.00 =
9.90 m3
B2 20/35 K-250
=
=
=
=
0.07
0.07
0.07
0.07
x
x
x
x
3.60
3.60
2.15
3.25
36.00
8.00
4.00
12.00
B3 20/30 K-250
0.06
4.96 x
1.00 =
0.30 m3
=
=
12.21
14.44
x
x
0.12 x
0.12 x
16.00 =
7.00 =
23.44 m3
12.13 m3
B
1.
2.
3.
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
=
=
=
=
=
=
=
=
=
=
1.00 =
1.00 =
1.00
22.00
0.12
1.00
=
=
=
=
=
=
=
=
0.72
0.45
0.48
0.24
0.25
0.20
2.35
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
0.51 m3
0.33 m3
0.84 m3
1.51
1.12
1.47
1.70
9.07
2.02
0.60
2.73
14.42
m3
m3
m3
m3
m3
m3
m3
m3
m3
=
=
=
=
7.33
21.45
8.74
3.80
x
x
x
x
0.12
0.12
0.12
0.12
x
x
x
x
2.00
4.00
2.00
1.00
=
=
=
=
1.76
10.30
2.10
0.46
50.18
m3
m3
m3
m3
m3
m2
1.80
1.50
6.60
3.60
2.15
x
x
x
x
x
0.80
0.80
0.80
0.80
0.80
x
x
x
x
x
27.00
6.00
14.00
8.00
4.00
=
=
=
=
=
38.88
7.20
73.92
23.04
6.88
149.92
m2
m2
m2
m2
m2
m2
=
=
=
19.80
3.50
2.97
+
+
+
6.60 +
6.08 +
3.10 +
52.60
2.00 x
5.55 =
3.60 =
1.40 =
=
1.00 =
31.95
13.18
7.47
52.60
105.20
m1
m1
m1
m1
m2
=
=
=
0.78
0.98
0.78
x
x
x
2.14 x
2.14 x
1.28 x
5.00 =
2.00 =
1.00 =
8.35
4.19
1.00
13.54
m2
m2
m2
m2
105.20
13.54 =
91.66 m2
149.92
91.66 =
241.58 m2
=
=
=
m2
3.60
1.48
0.58
x
x
x
3.60 x
2.36 x
0.78 x
90.72
20.96
0.90
21.86
m2
m2
m2
m2
90.72
21.86 =
7.00 =
6.00 =
2.00 =
=
68.86 m2
=
=
=
=
3.60
1.48
0.98
1.48
x
x
x
x
3.60
2.36
2.74
1.58
77.76
10.48
8.06
7.02
25.55
m2
m2
m2
m2
m2
=
=
=
77.76
6.60
52.60
x
x
25.55 =
3.60 x
1.60 x
=
=
=
=
=
52.21 m2
4.00 =
1.00 =
=
=
68.86
300.27
+
m2
52.21 +
95.04 +
84.16
m2
9.10
4.10
8.00
19.40
11.40
x
x
x
x
x
0.60
0.60
0.60
0.60
0.60
2.00
2.00
2.00
2.00
2.00
10.92
4.92
9.60
23.28
13.68
62.40
IV.
1.
A
PEKERJAAN ARSITEKTUR
LANTAI 1
PEKERJAAN PASANGAN PLESTERAN
1.
km/wc
kusen
jumlah
2.
sisi depan
lubang kusen
samping
km/wc
jumlah
3.
x
x
x
x
x
x
x
x
x
6.00
3.00
3.00
3.00
=
=
=
=
=
95.04 m2
84.16 m2
m2
m2
m2
m2
m2
m2
trap
4.
5.
=
=
=
3.70
12.60
12.60
+
x
x
1.65 +
0.35 x
0.50 x
7.25 =
1.00 =
2.00 =
62.40
17.01 =
79.41 m2
+
+
+
m2
1.70 +
3.10 +
0.00 +
3.10 =
3.10 =
0.00 =
7.90
12.80
6.60
27.30
94.73
m1
m1
m1
m1
m2
27.30
3.47
1.00 =
3.60
7.68
x
x
=
m2
3.60 x
0.15 x
98.78 x
7.00 =
7.00 =
2.00 =
90.72 m2
8.06 m2
197.57 m2
=
=
1.48
0.58
x
x
2.36 x
0.78 x
20.96 m2
0.90 m2
21.86 m2
197.57
21.86 =
6.00 =
2.00 =
=
175.71 m2
=
=
=
=
3.60
7.68
7.44
6.12
x
x
x
x
3.60
0.15
0.15
0.15
87.32 x
2.00 =
3.00 =
3.00 =
3.00 =
=
149.09 m2
8.00 =
2.00 =
sisi depan
bingkai kusen
lubang kusen
x
x
x
x
=
=
=
1.48
0.98
1.48
x
x
x
2.36 x
2.74 x
1.58 x
=
=
=
174.64
6.60
17.01
x
x
25.55 =
3.60 x
1.60 x
=
=
Plesteran Beton Kolom 1Pc : 2Ps tebal 1,5cm
kolom 40x40
=
=
kolom 30x30
=
175.71
569.31
+
m2
m2
x
x
x
Acian dinding
Benangan
kolom 40x40
569.31
samping
km/wc
jumlah
7.
8.
m1
m2
m2
m2
lubang kusen
6.
12.60
4.41
12.60
17.01
kolom 30x30
kusen belakang
kusen depan
1.60
1.30
1.20
=
=
=
4.00
4.00
4.00
m2
m1
x
x
x
=
=
=
=
7.68
7.68
7.40
6.12
x
x
x
x
6.00
3.00
3.00
3.00
=
=
=
=
77.76
3.46
3.35
2.75
87.32
174.64
m2
m2
m2
m2
m2
m2
10.48
8.06
7.02
25.55
m2
m2
m2
m2
190.08 m2
54.43 m2
149.09 +
190.08 +
54.43
4x
4x
4x
12.00 =
20.00 =
4.00 =
76.80
104.00
19.20
200.00
m2
m2
m2
m2
12 x
20 x
4x
1.00 =
1.00 =
1.00 =
48.00
80.00
16.00
144.00
m1
m1
m1
m2
7.00
3.00
3.00
3.00
107.52
46.08
44.40
36.72
m1
m1
m1
m1
2.00
2.00
2.00
2.00
x
x
x
x
=
=
=
=
234.72 m1
9.
pot
=
=
=
=
=
9.10
4.10
8.00
19.40
11.40
x
x
x
x
x
jumlah
144.00
234.72 +
104.00 =
15.00
14.00 +
8.00
14.00 +
7.00 =
=
7.00 =
36.00
108.00
29.00
137.00
m1
m1
m1
m1
x
x
x
7.88 x
43.00 x
3.88 x
3.00 =
1.00 =
1.00 =
162.64
108.36
26.69
297.70
m2
m2
m2
m2
8.00 x
1.00 =
88.00 m3
x
x
x
x
x
x
x
3.30
4.00
3.30
1.80
1.80
0.80
2.00
x
x
x
x
x
x
x
1.00
1.00
1.00
1.00
1.00
1.00
1.00
=
=
=
=
=
=
=
4.29
5.60
5.28
3.24
3.06
1.28
0.30
23.05
m2
m2
m2
m2
m2
m2
m2
m2
x
x
x
x
x
1.00
1.00
2.00
1.00
1.00
=
=
=
=
=
6.44
3.23
5.76
1.28
2.56
19.27
m2
m2
m2
m2
m2
m2
Kolkolan lantai
2
2
2
2
2
=
=
=
=
=
18.20
8.20
16.00
38.80
22.80
104.00
x3
1.
2.
3.
PEKERJAAN LANTAI
Keramik lantai ruang & selasar Uk. 40 x 40 cm
=
=
=
wanita
4.
m2
6.88
2.52
6.88
m1
m1
m1
m1
m1
m1
482.72 m1
guru
=
=
=
=
=
4.60
1.70
1.60
1.60
1.60
x
x
x
x
x
1.40
1.90
1.80
0.80
1.60
total
23.05
19.27 +
m2
3.30
1.60
0.90
1.80
3.60
+
+
+
+
+
5.90
2.00
2.00
1.80
1.70
=
atas pintu =
34.15
4.40
X
x
2.70 X
0.70 x
1.00 =
1.00
92.21 m2
3.08 m2
95.29 m2
=
=
=
4.60
2.00
3.60
+
+
+
1.40 +
1.70 +
1.60 +
1.00 =
2.50 =
0.80 =
7.00 m1
6.20 m1
6.00 m1
wanita
L
D
+
+
+
+
+
0.00 =
42.32 m2
3.30
1.35
1.30
2.60
1.00
12.50
4.95
4.20
6.20
6.30
34.15
=
=
=
=
=
m1
m1
m1
m1
m2
=
=
3.60
4.80
+
+
1.60 +
0.80 +
0.80 =
0.00 =
6.00 m1
5.60 m2
30.80
=
atas pintu =
30.80
5.20
X
x
2.70 X
0.70 x
1.00 =
1.00
83.16 m2
3.64 m2
86.80 m2
95.29
86.80 +
0.00 =
182.09 m2
1.70
22.00 x
1.00 =
37.40 m1
7.00 -
0.93 =
48.07 m2
total
5.
PEKERJAAN PLAFOND
Plafond Kalsiboard+rangka hollow (area toilet)
=
m2
7.00
2.
m2
3.
List Gypsum
1.
1.
km pria
=
=
=
=
1.50
3.50
3.80
3.80
+
+
+
+
3.50
1.70
2.00
4.00
+
+
+
+
7.00
2.00
4.00
3.80
=
=
=
=
12.00
7.20
9.80
11.60
40.60
m1
m1
m1
m1
m1
km wanita guru
=
=
=
=
4.70
2.00
4.00
3.40
+
+
+
+
3.50
2.80
3.40
3.40
+
+
+
+
1.90
1.50
4.00
3.40
=
=
=
=
10.10
6.30
11.40
10.20
38.00
m1
m1
m1
m1
m1
total
40.60
38.00 =
78.60 m1
unit
+
+
+
2.74 +
2.56 +
0.00 +
1.48 =
2.56 =
0.00 =
=
6.96
6.60
1.58
15.14
m1
m1
m1
m1
Slimar jendela =
=
=
=
0.90
0.70
0.50
0.86
+
+
+
+
0.90
0.50
0.50
0.70
+
+
+
+
0.70
0.50
0.86
0.70
=
=
=
=
=
2.50
1.70
1.86
2.26
8.32
m1
m1
m1
m1
m1
Kaca 5 mm =
=
=
=
=
=
0.20
0.78
0.82
0.58
0.74
0.82
x
x
x
x
x
x
1.00
0.38
0.52
0.38
0.65
0.88
x
x
x
x
x
x
1.00
1.00
1.00
1.00
1.00
1.00
=
=
=
=
=
=
=
0.20
0.30
0.43
0.22
0.48
0.72
2.35
m2
m2
m2
m2
m2
m2
m2
0.90
1.00
1.50
x
set
stel
2.10 x
1.00 =
1.89 m2
1.00
2.00
3.00
set
set
bh
=
=
=
=
=
2.00
2.14
0.80
1.00
1.50
unit
+
x
set
stel
=
=
=
=
=
3.00
2.14
0.70
1.00
1.50
unit
+
x
set
stel
=
=
=
=
=
2.00
2.14
0.90
1.00
1.50
unit
+
x
set
stel
9.00
1.48
1.48
2.36
Slimar jendela =
=
=
0.80 +
2.10 x
2.14 =
1.00 =
5.08 m1
1.68 m2
0.70 +
2.10 x
2.14 =
1.00 =
4.98 m1
1.47 m2
0.90 +
2.10 x
2.14 =
1.00 =
5.18 m1
1.89 m2
unit
+
+
+
1.48 +
2.36 +
0.00 +
1.48 =
2.36 =
0.00 =
=
4.44
6.20
2.36
13.00
m1
m1
m1
m1
0.70
0.50
0.70
+
+
+
0.50 +
0.70 +
0.50 +
0.70 =
0.50 =
0.00 =
=
1.90
1.70
1.20
4.80
m1
m1
m1
m1
Kaca 5 mm =
=
=
=
=
=
0.58
0.74
0.82
0.82
0.58
0.58
x
x
x
x
x
x
0.38
0.58
0.52
0.88
0.38
0.74
1.00
1.00
1.00
1.00
1.00
1.00
0.22
0.43
0.43
0.72
0.22
0.43
2.45
m2
m2
m2
m2
m2
m2
m2
2.00
2.00
4.00
set
set
bh
2.00
0.58
0.72
unit
+
x
0.70 x
0.32 x
2.00 =
2.00 =
2.56 m1
0.46 m2
7.
4.20
+
=
3.20 +
7.60 x
0.20 =
0.80 =
7.60 m1
6.08 m2
PEKERJAAN PENGECATAN
Pengecatan Dinding bag. Dalam
=
=
=
m2
8.37
7.11
4.11
x
x
x
4.00 x
4.00 x
4.00 x
6.00 =
8.00 =
1.00 =
=
3.
4.
5.
6.
1.
x
x
x
x
x
x
=
=
=
=
=
=
=
200.88
227.52
16.44
444.84
m2
m2
m2
m2
2.
=
=
1.48
0.58
x
x
2.36 x
0.78 x
21.86 +
444.84 -
6.00 =
2.00 =
=
3.00 =
3.00 =
3.00 =
=
25.55 =
47.41 =
20.96
0.90
21.86
10.48
8.06
7.02
25.55
47.41
397.43
m2
m2
m2
m2
m2
m2
m2
m2
m2
lubang kusen
=
=
=
1.48
0.98
1.48
x
x
x
2.36 x
2.74 x
1.58 x
=
=
4.00
4.00
4.00
4.00
12
20
4
63
6.00
2.00
1.00
1.00
1.00
1.00
1.00
1.00
204.48
58.08
17.04
29.04
19.20
32.00
4.80
25.20
389.84
m2
m2
m2
m2
m2
m2
m2
m2
m2
308.00
135.00
59.40
3.46
7.42
11.04
9.89
534.21
m2
m2
m2
m2
m2
m2
m2
m2
97.00
27.00
124.00
24.80
m1
m1
m1
m2
264.00
20.00
142.50
426.50
m2
m2
m2
m2
8.52
7.26
4.26
7.26
1.60
1.60
1.20
0.40
x
x
x
x
389.84
25.55 =
=
=
=
=
=
=
=
m2
11.00
9.00
6.60
2.15
2.15
24.00
43.00
x
x
x
x
x
x
x
28.00
15.00
0.50
0.23
0.23
0.23
0.23
4.
5.
m2
137.00
0.10 =
2.
A
LANTAI 2
PEKERJAAN PASANGAN PLESTERAN
1.
43.00
11.00
+
+
11.00 +
12.00 +
43.00 =
4.00 =
124.00 x
0.20 =
24.00 x
4.00 x
15.00 x
1.00 =
1.00 =
1.00 =
kolom 40x40
kolom 30x30
balok
3.
Pengecatan Plafond
balok
2.
V.
1.
1.
2.
3.
4.
5.
LANTAI 1
Penarikan jalur
Pas. Box MCB + panel
Pasang titik Lampu
Pasang titik stop kontak
Pasang saklar ganda
x
x
x
x
=
=
=
11.00
5.00
9.50
x
x
x
=
=
=
=
=
1.000
Ls
1.000 unit
38.000 titik
7.000
titik
7.000 buah
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
=
=
=
=
=
=
=
=
364.29 m2
1.00
1.00
18.00
7.00
15.00
2.00
1.00
=
=
=
=
=
=
=
13.70 m2
6.
7.
8.
=
=
=
VI.
1.
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.
12.
13.
14.
15.
16.
17.
18.
19.
LANTAI 1
Tandon Air Kapasitas 1100 ltr+Asessories =
Tandon air beton bawah kapasitas 4 m3 =
Mesin Pompa air
=
Kloset jongkok porselin
=
Kloset duduk porselin komplit
=
Wastafel tanam komplit
=
Urinoir komplit
=
Floor drain stainlees
=
Kran air 1/2"
=
Pas Floor Clean Out 3"
=
Pas Floor Clean Out 4"
=
Pas. pipa PVC type AW 1/2"
=
Pas. pipa PVC type AW 3/4"
=
Pas. pipa PVC type AW 1" outlet
=
Pas. pipa PVC type AW 1" intlet
=
Pas. pipa air kotor PVC type D 3"
=
Pas. pipa air kotor PVC type D 4"
=
Septiktank kapasitas 6 m3
=
Sumur Resapan
=
VII.
1.
2.
=
=
4.000 buah
27.000 buah
16.000 buah
1.000
1.000
1.000
2.000
3.000
2.000
3.000
8.000
7.000
2.000
2.000
1.000
1.000
unit
unit
unit
buah
buah
unit
unit
buah
buah
buah
buah
m1
m1
m1
m1
m1
m1
unit
unit
1.000
1.000
Ls
Ls
URAIAN PEKERJAAN
VOL
SAT
I.
1.
2.
PEKERJAAN PERSIAPAN
Pengukuran dan Bowplank
Pekerjaan pembongkaran Bangunan eksisting
II.
1.
110.00
394.45
m1
m2
HARGA SAT
(Rp)
5
104,293.57
Sub. Total
2.
III.
A
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.
12.
PEKERJAAN STRUKTUR
LANTAI 1
Beton bor pile 40 cm
Beton lantai kerja t = 5 cm (1pc : 3ps : 6kr)
Beton Rabat Bawah Lantai t = 5 cm (1pc : 3ps : 6kr)
Beton Poer
PC1 120x120x40 K-250
PC2 120x220x40 K-250
PC3 220x220x50 K-250
PC4 220x220x50 K-250
Beton Sloof
Beton Sloof S1 25/50 K-250
Beton Sloof S2 20/35 K-250
Beton Sloof S3 20/30 K-250
Beton Sloof Sp 15/20 K-250
Beton Kolom
K1 40/40 K-250
K2 20/20 K-250
KP 12/12
Beton plat lantai 10 cm, tul. Wiremesh M4
Beton Balok Latai 15/20
Balok kanopi beton 20/30
Plat kanopi beton, t = 8 cm
Beton pondasi tangga
Beton tangga lantai 1
Beton plat tangga t = 15 cm
JML HARGA
(Rp)
6
11,472,292.86
11,472,292.86
69.38
2.65
m3
m3
69,250.00
69,250.00
4,804,565.00
183,512.50
11.66
2.80
0.10
22.53
608.18
21.61
m3
m3
m3
m3
m3
m3
177,700.00
177,700.00
177,700.00
177,700.00
185,200.00
23,083.33
Sub. Total
2,071,982.00
497,560.00
17,770.00
4,003,581.00
112,634,936.00
498,830.83
124,712,737.33
110.62
5.83
22.53
m3
m3
m3
2,012,813.43
879,675.42
879,675.42
222,649,370.71
5,128,507.72
19,819,087.31
2.30
21.12
21.40
26.40
m3
m3
m3
m3
3,057,970.87
2,783,327.19
7,033,333.01
58,783,870.19
-
7.00
9.39
3.57
8.58
m3
m3
m3
m3
3,377,651.41
23,643,559.89
-
28.16
0.88
1.76
45.05
2.35
2.33
3.38
0.84
m3
m3
m3
m3
m3
m3
m3
m3
1.51
m3
Anak tangga
Bordes
Balok bordes
1.12
1.47
1.70
m3
m3
m3
Sub. Total
B
1.
3.
LANTAI 2
Beton Kolom
K1 40/40 K-250
K2 20/20 K-250
Beton Balok
B1 25/50 K-250
B2 20/35 K-250
B3 20/30 K-250
Beton plat deck lantai 2, t = 12 cm K-250
IV.
1.
A
PEKERJAAN ARSITEKTUR
LANTAI 1
PEKERJAAN PASANGAN PLESTERAN
1.
2.
3.
4.
5.
6.
7.
8.
9.
241.58
300.27
79.41
94.73
569.31
200.00
569.31
482.72
137.00
m2
m2
m2
m2
m2
m2
m2
m1
m1
PEKERJAAN LANTAI
Keramik lantai ruang & selasar Uk. 40 x 40 cm
Keramik lantai t.parkir Uk. 40 x 40 cm motif kasar
Keramik lantai KM/WC Uk. 40 x 40 cm Motif/warna
Keramik dinding KM/WC Uk. 25 x 40 cm Motif/warna
Keramik stepnozing tangga 10x40 cm
297.70
88.00
42.32
182.09
37.40
m2
m3
m2
m2
m1
48.07
0.00
78.60
m2
m2
m1
3.00
2.00
3.00
2.00
9.00
2.00
6.08
unit
unit
unit
unit
unit
unit
m2
2.
2.56
0.08
m3
m3
9.90
14.42
0.30
50.18
m3
m3
m3
m3
Sub. Total
1.
2.
3.
4.
5.
C
1.
2.
3.
D
1.
2.
3.
4.
5.
6.
7.
PEKERJAAN PLAFOND
Plafond Kalsiboard+rangka hollow (area toilet)
Acian plafond ekspose
List Gypsum
PEKERJAAN KUSEN PINTU DAN JENDELA DLL
Pemasangan pintu type PJ
Pemasangan pintu type P2
Pemasangan pintu type P3
Pemasangan pintu type P4
Pemasangan jendela type J
Pemasangan jendela type BV
Pemasangan handrailing tangga
115,890.40
109,980.60
115,890.40
57,976.92
54,746.28
33,605.00
17,676.00
28,032.80
Sub. Total
221,555.00
226,859.00
226,859.00
28,032.80
Sub. Total
112,561.69
19,891.00
Sub. Total
4,500,314.46
1,979,759.20
1,898,826.30
1,898,826.30
2,545,677.03
336,535.41
Sub. Total
1.
2.
3.
4.
PEKERJAAN PENGECATAN
Pengecatan Dinding bag. Dalam
Pengecatan Dinding bag. Luar
Pengecatan Plafond
Pengecatan Melamin / Duco daun pintu
114,408,358.12
397.43
364.29
534.21
0.00
m2
m2
m2
m2
25,481.44
29,567.50
25,481.44
27,996,802.83
33,023,874.76
9,202,856.66
5,492,153.63
31,167,604.67
19,131,662.55
8,532,558.72
3,840,493.60
138,388,007.43
65,956,923.50
19,963,592.00
9,600,672.88
1,048,426.72
96,569,615.10
5,410,840.49
1,563,432.60
6,974,273.09
13,500,943.37
3,959,518.39
5,696,478.89
3,797,652.59
22,911,093.29
673,070.82
50,538,757.34
10,127,087.75
10,771,144.58
13,612,438.78
-
5.
Pengecatan Kolkolan
2.
A
LANTAI 2
PEKERJAAN PASANGAN PLESTERAN
1.
2.
V.
1.
2.
3.
4.
5.
6.
7.
8.
VI.
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.
12.
13.
14.
15.
16.
17.
18.
19.
VII.
1.
2.
Penarikan jalur
Pas. Box MCB + panel
Pasang titik Lampu
Pasang titik stop kontak
Pasang saklar ganda
Pasang saklar tunggal
Pasang lampu led 5 Watt
Pasang lampu led 10 Watt
13.70
m2
Sub. Total
34,510,671.10
24.80
426.50
m2
m2
115,890.40
30,410.00
Sub. Total
2,874,081.92
12,969,865.00
12,969,865.00
1.00
1.00
38.00
7.00
7.00
4.00
27.00
16.00
Ls
unit
titik
titik
buah
buah
buah
buah
2,500,000.00
871,725.50
215,330.00
114,189.10
41,539.10
32,439.10
67,791.00
105,291.00
Sub. Total
2,500,000.00
871,725.50
8,182,540.00
799,323.70
290,773.70
129,756.40
1,830,357.00
1,684,656.00
16,289,132.30
1.00
1.00
1.00
2.00
3.00
2.00
3.00
8.00
7.00
2.00
2.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
1.00
unit
unit
unit
buah
buah
unit
unit
buah
buah
buah
buah
m1
m1
m1
m1
m1
m1
unit
unit
2,383,000.00
5,400,000.00
950,000.00
721,415.00
2,531,395.00
823,255.00
779,015.00
34,225.00
49,725.00
17,122.20
18,682.20
18,682.20
33,502.20
45,502.20
3,600,000.00
3,045,923.41
Sub. Total
2,383,000.00
5,400,000.00
950,000.00
1,442,830.00
7,594,185.00
1,646,510.00
2,337,045.00
273,800.00
348,075.00
3,600,000.00
3,045,923.41
29,021,368.41
1.00
1.00
Ls
Ls
1,000,000.00
1,500,000.00
Sub. Total
1,000,000.00
1,500,000.00
2,500,000.00
SUB TOTAL
PPN 10%
TOTAL
DIBULATKAN
751,116,804.39
75,111,680.44
826,228,484.83
826,228,000.00
REKAPITULASI
NAMA KEGIAT : PEMBANGUNAN / REHABILITASI FASILITAS GEDUNG PENDIDIKAN
NAMA PEKERJ
0
LOKASI
0
PAGU ANGGARAN Rp
895,155,000.00
NO.
I.
II.
III.
IV.
V.
VI.
VII.
URAIAN PEKERJAAN
JUMLAH HARGA
PEKERJAAN PERSIAPAN
PEKERJAAN GALIAN TANAH DAN URUGAN
PEKERJAAN STRUKTUR
A
LANTAI 1
B
LANTAI 2
PEKERJAAN ARSITEKTUR
1
LANTAI 1
A
PEKERJAAN PASANGAN PLESTERAN
B
PEKERJAAN LANTAI
C
PEKERJAAN PLAFOND
D PEKERJAAN KUSEN PINTU DAN JENDELA DLL
E
PEKERJAAN PENGECATAN
2
LANTAI 2
A
PEKERJAAN PASANGAN PLESTERAN
PEKERJAAN INSTALASI LISTRIK
PEKERJAAN INSTALASI AIR BERSIH, AIR BEKAS DAN AIR
PEKERJAAN LAIN - LAIN
SUB TOTAL
PPN 10%
TOTAL
DIBULATKAN
Rp
Rp
11,472,292.86
124,712,737.33
Rp
Rp
114,408,358.12
-
Rp
Rp
Rp
Rp
Rp
138,388,007.43
96,569,615.10
6,974,273.09
50,538,757.34
34,510,671.10
Rp
12,969,865.00
Rp
Rp
Rp
16,289,132.30
29,021,368.41
2,500,000.00
Rp
Rp
Rp
Rp
638,355,078.08
63,835,507.81
702,190,585.88
702,190,000.00
Terbilang :
Surabaya,
.........................
..................
Direktur
2015