%
NO
URAIAN
THD
Netto
1
KONTRAK
PAJAK
PPn
PPh
10.31%
3.09%
III
1
IV
83.44%
55.98%
9.77%
0.68%
17.01%
OVERHEAD
Biaya Umum (Termasuk Product)
- Tranportasi & Komunikasi
- Gaji personil selama pelaksanaan
- Dll
14.85%
LABA RENCANA
JUMLAH
Disetujui
1.71%
100.00%
Diketahui
H.Parta Kusuma
KONFRONTIR
LAKSANAAN PROYEK (RAP)
%
thd
JUMLAH
KET
Pagu
3
709,010,000.00
212,703,000.00
921,713,000.00
6,877,397,000.00
73.58%
49.37%
8.62%
0.60%
15.00%
5,738,759,481.33
3,850,198,177.66
671,941,648.67
46,649,655.00
1,169,970,000.00
1.50%
117,300,000.00
13.10%
100.00%
Netto
1,021,337,518.67
6,877,397,000.00
Palembang, 02 Maret 2012
Dibuat
8.10%
rta Kusuma,SH
Siswagandi,ST
HALAMAN MENU
AMAN MENU
ANAL RAP
REKAP KLF
REKAPITULASI
PROYEK PEMBANGUNAN GEDUNG PERCETAKAN DAN KANTOR
JL. ALAMSYAH RATU PRAWIRANEGARA - PALEMBANG
NO
NAMA PEKERJAAN
PEKERJAAN PERSIAPAN
PEKERJAAN PONDASI
PEKERJAAN TANAH
PEKERJAAN BETON
PEKERJAAN BAJA
PEKERJAAN PASANGAN
PEKERJAAN FINISHING
PEKERJAAN SANITAIR
Terbilang:
"Tujuh Milyar Tujuh Ratus Sembilan Puluh Sembilan JutaSeratus Sepuluh Ribu Rupiah"
Palembang, 02 Maret
PT. BINAKARSA MAN
###
###
###
###
H. PARTA KUSUM
Direktur Utama
JUMLAH
HARGA
97,100,000.00
694,276,000.00
320,521,446.75
1,249,411,138.63
1,225,773,304.03
1,078,535,720.00
555,493,617.22
505,606,632.88
155,055,000.00
215,198,680.00
597,352,793.76
6,597,224,333.26
395,833,460.00
97,100,000.00
7,090,157,793.26
7,090,100,000.00
709,010,000.00
233,973,300.00
7,799,110,000.00
H. PARTA KUSUMA
Direktur Utama
REKAPITULASI
PROYEK PEMBANGUNAN GEDUNG PERCETAKAN DAN KANTOR
JL. ALAMSYAH RATU PRAWIRANEGARA - PALEMBANG
NO
NAMA PEKERJAAN
PEKERJAAN PERSIAPAN
PEKERJAAN PONDASI
PEKERJAAN TANAH
PEKERJAAN BETON
PEKERJAAN BAJA
PEKERJAAN PASANGAN
PEKERJAAN FINISHING
PEKERJAAN SANITAIR
Terbilang:
"Tujuh Milyar Tujuh Ratus Sembilan Puluh Sembilan JutaSeratus Sepuluh Ribu Rupiah"
Palembang, 02 Maret
PT. BINAKARSA MAN
###
###
###
###
H. PARTA KUSUM
Direktur Utama
JUMLAH
HARGA
97,100,000.00
694,276,000.00
320,521,446.75
1,249,411,138.63
1,225,773,304.03
1,078,535,720.00
555,493,617.22
505,606,632.88
155,055,000.00
215,198,680.00
597,352,793.76
6,597,224,333.26
395,833,460.00
97,100,000.00
7,090,157,793.26
7,090,100,000.00
709,010,000.00
233,973,300.00
7,799,110,000.00
H. PARTA KUSUMA
Direktur Utama
BILL OF QUANTITY
PROYEK PEMBANGUNAN GEDUNG PERCETAKAN DAN KANTOR
JL. ALAMSYAH RATU PRAWIRANEGARA - PALEMBANG
NO
NAMA PEKERJAAN
PEKERJAAN PERSIAPAN
1 Membersihkan lahan perataan dan pemadatan
2 Pengukuran dan pemasangan bouwplank
3 Mobilisasi dan demobilisasi alat
4 Kebersihan dan keamanan selama proyek
5 Air kerja dan listrik kerja
6 Shop drawing dan asbuilt drawing
7 Pembuatan dokumen kontrak, dokumentasi dan laporan
8 Kantor pemborong, bedeng dan gudang + direksikeet
9 Pembuatan pagar lokasi depan sementara
PEKERJAAN PONDASI
1 Tiang pancang 20 x 20 untuk P1 = 20 x 1 x 6 x 3
2 Tiang pancang 20 x 20 untuk P2 = 20 x 2 x 6 x 3
3 Tiang pancang 20 x 20 untuk P3 = 4 x 3 x 6 x 3
4 Tiang pancang 20 x 20 untuk PM1 = 28 x 3 x 6
5 Tiang pancang 20 x 20 untuk PM2 = 42 x 3 x 6
6 Mobilisasi tiang pancang
7 Ongkos pemancangan jacking
8 Pengelasan sambungan
9 Pemotongan kepala tiang
PEKERJAAN TANAH
1 Galian tanah untuk pile cap P1
2 Galian tanah untuk pile cap P2
3 Galian tanah untuk pile cap P3
4 Galian tanah untuk pondasi PF
5 Base course dibawah lantai 15 cm = 25 cm
6 Sirtu dibawah lantai beton 15 cm
7 Pasir urug dibawah lantai 7 cm
8 Pasir urug padat 10 cm di bawah Pile cap P1
9 Pasir urug padat 10 cm di bawah Pile cap P2
10 Pasir urug padat 10 cm di bawah Pile cap P3
11 Pasir urug padat bawah pondasi PF
12 Pasir urug padat dibawah pondasi batu kali
13 Galian tanah TB 1 & PL
14 Galian tanah pondasi batu kali ( TB 3 )
OPTM
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
360.00
720.00
216.00
504.00
756.00
1.00
2,556.00
284.00
142.00
6.37
13.20
4.06
6.00
484.25
542.36
414.34
0.50
1.20
0.35
1.28
12.36
1.80
45.73
NO
NAMA PEKERJAAN
OPTM
13.39
20.60
PEKERJAAN BAJA
1 Kolom K1 WF 450 200 9 14 termasuk angkur dan plat
2 Kolom K2 WF 250 125 6 9 termasuk angkur dan plat - Kokohan
3 Kolom K2 WF 350 175 7 11 termasuk angkur dan plat - Tingkat
0.25
0.60
0.17
0.64
5.15
1,937.00
675.00
2.50
6.25
1.74
1.92
290.55
47.25
51.50
103.00
1,937.00
264.00
270.00
5.54
6.73
1.76
0.53
1.75
64.00
7.02
34.98
10.58
27.68
9.27
4.50
4.50
5.69
7.83
9,120.00
3,019.20
1,785.60
NO
NAMA PEKERJAAN
OPTM
511.92
477.12
3,868.80
2,862.60
578.20
2,974.80
25,344.00
2,817.92
1,065.57
799.88
5,683.20
2,303.64
805.14
420.00
128.88
1,338.00
1,338.00
11,497.20
2,932.60
924.00
550.00
751.53
751.53
751.53
84,311.27
54,767.24
291.50
120.51
1.00
3,170.81
2,639.87
57.40
316.20
316.20
532.40
94.50
8.40
229.20
NO
NAMA PEKERJAAN
OPTM
303.00
151.47
12.00
PEKERJAAN PASANGAN
1 Pasangan pondasi batu kali 1 : 5
2 Pasangan dinding batu bata 1 : 4 - + Kp & Rb praktis
3 Plesteran dan acian 1 : 4
4 Dinding kawat loket 40 x 40 x 2,3 termasuk rangka ( PS )
5 Plesteran sisir finish cat Mowilex ( Waero stone )
6 Dinding ACP ex seven grey PVDF Kinar 5000 0.4 termasuk rangka
7 Bungkus kolom depan pelindung talang tegak + finish cat - h= 6,5 M
60.26
1,948.50
3,897.00
119.75
27.50
277.35
7.00
PEKERJAAN FINISHING
1 Finishing lantai granit tile ex White Hourse 60 x 60
2 Finishing dinding km granit tile White Hourse 60 x 60 ( PS )
3 Waterproofing km semen base
4 Waterproofing atap dak aquaproof
5 Finishing lantai keramik roman 30 x 30 standard
6 Finishing dinding keramik km roman 30 x 30 standard ( PS )
7 Plafond gypsum board 9 mm rangka hollow finish cat Cendana ( PS )
8 List profil gypsum 10 cm ( PS )
9 Plafond gyptile 9 mm 60 x 120 rangka crostie ex jayabord ( PS )
10 Pengecatan dinding dalam office ex Cendana ( PS )
11 Pengecatan dinding dalam ruang utility ex Cendana ( PS )
12 Pengecatan dinding luar depan ex Mowilex Weathercoat ( PS )
13 Pengecatan ruang suuport cetak ex Mowilex enamel ( PS )
14 Railling tangga Stainlessteel + kaca 12 mm ( PS )
15 Finishing keramik lantai dua 40 x 40 - ( 04 ) & lantai satu
668.00
144.00
18.00
38.00
270.00
52.50
150.00
100.00
918.00
819.00
70.00
297.00
593.60
21.00
254.13
PEKERJAAN SANITAIR
1 Closet jongkok - ex. Toto CE-6
2 Closet duduk - ex. Toto CW 660 PJ/SW 660J
3 Urinoir - ex. Toto U57
4 Wastafel gantung - ex. Toto LW 230 J
5 Wastafel meja - ex. Toto LW 533 J
6 Kran dinding - ex. Toto T23 B13
7 Floor drain - ex. Toto TX 1 BN
8 Cermin 60 x 100
9 Cubical partisi ex Masgo T
10 Cubical partisi ex Masgo L
2.00
6.00
5.00
3.00
4.00
4.00
17.00
6.00
2.00
2.00
11 Instalasi air bersih Pvc 3/4" AW sampai dinding luar termasuk fitting (PS)
22.00
NO
NAMA PEKERJAAN
OPTM
17.00
8.00
2.00
2.00
4.00
2.00
2.00
1.00
2.50
1.00
4.00
2.00
4.00
2.00
NO
NAMA PEKERJAAN
OPTM
5.00
7.00
2.00
1.00
1.00
1.00
1.00
4.00
3.00
3.00
2.00
23.00
2.00
2.00
2.00
30.00
2.00
6.00
24 Rolling Door 4 x 6 M slat tebal 1,2 mm ex. Sanwa mas + Motorized ex. China
4.00
2.00
3.00
227.75
22.28
227.75
227.75
1,059.50
173.50
174.25
39.00
3.00
663.00
20.00
221.00
49.00
16 Pintu Gerbang BRC termasuk rangka finish cat Ftalit dan konstruksinya
2.00
1.00
NO
NAMA PEKERJAAN
OPTM
90.00
14.40
1.00
1.00
1.00
1.00
12.00
65.00
SAT
ls
ls
ls
ls
ls
ls
ls
ls
m1
m1
m1
m1
m1
m1
ls
m1
ttk
ttk
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
HARGA SAT
JUMLAH
KONTRAK
HARGA KONTRAK
15,750,000.00
8,050,000.00
15,000,000.00
25,200,000.00
8,100,000.00
2,100,000.00
2,200,000.00
10,800,000.00
9,900,000.00
97,100,000.00
15,750,000.00
8,050,000.00
15,000,000.00
25,200,000.00
8,100,000.00
2,100,000.00
2,200,000.00
10,800,000.00
9,900,000.00
156,000.00
156,000.00
156,000.00
156,000.00
156,000.00
30,000,000.00
90,000.00
105,000.00
40,000.00
694,276,000.00
56,160,000.00
112,320,000.00
33,696,000.00
78,624,000.00
117,936,000.00
30,000,000.00
230,040,000.00
29,820,000.00
5,680,000.00
45,000.00
45,000.00
45,000.00
45,000.00
409,200.00
151,200.00
79,500.00
79,500.00
79,500.00
79,500.00
79,500.00
79,500.00
45,000.00
45,000.00
320,521,446.75
286,650.00
593,775.00
182,520.00
270,000.00
198,155,100.00
82,004,832.00
32,940,228.75
39,750.00
95,400.00
27,666.00
101,760.00
982,620.00
81,000.00
2,057,940.00
SAT
m3
m3
m3
m3
m3
m3
m3
m2
m2
m3
m3
m3
m3
m3
m3
m3
m2
m2
m1
m1
m3
m3
m3
m3
m3
ttk
m3
m3
m3
m3
m3
m3
m3
m3
m3
kg
kg
kg
HARGA SAT
JUMLAH
KONTRAK
HARGA KONTRAK
79,500.00
79,500.00
1,064,505.00
1,637,700.00
746,746.00
746,746.00
746,746.00
746,746.00
746,746.00
7,960.00
7,960.00
3,793,248.08
3,793,248.08
3,793,248.08
3,793,248.08
1,607,005.90
746,746.00
3,350,844.96
60,000.00
60,000.00
83,200.00
40,000.00
3,922,023.08
3,922,023.08
3,922,023.08
3,922,023.08
3,922,023.08
115,000.00
1,607,005.90
1,257,560.07
3,350,844.96
3,350,844.96
3,350,844.96
3,350,844.96
3,350,844.96
746,746.00
3,350,844.96
1,249,411,138.63
186,686.50
448,047.60
129,933.80
477,917.44
3,845,741.90
15,418,520.00
5,373,000.00
9,483,120.21
23,707,800.52
6,600,251.67
7,283,036.32
466,915,564.25
35,283,748.50
172,568,515.35
6,180,000.00
116,220,000.00
21,964,800.00
10,800,000.00
21,743,695.97
26,403,059.40
6,918,448.72
2,059,062.12
6,863,540.40
7,360,000.00
11,281,181.42
43,989,451.13
35,465,343.04
92,734,634.22
31,062,332.76
15,078,802.31
15,078,802.31
4,248,984.74
26,237,116.02
12,703.00
12,703.00
12,703.00
1,225,773,304.03
115,851,360.00
38,352,897.60
22,682,476.80
SAT
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
m2
HARGA SAT
JUMLAH
KONTRAK
HARGA KONTRAK
12,703.00
12,703.00
12,703.00
12,703.00
12,703.00
12,703.00
13,003.00
12,703.00
12,703.00
12,703.00
12,703.00
12,703.00
12,703.00
12,703.00
12,703.00
12,703.00
12,703.00
12,703.00
12,703.00
12,703.00
12,729.00
12,729.00
12,729.00
12,729.00
500.00
700.00
115,700.00
6,502,919.76
6,060,855.36
49,145,366.40
36,363,607.80
7,344,874.60
37,788,884.40
329,548,032.00
35,796,037.76
13,535,910.30
10,160,812.13
72,193,689.60
29,263,138.92
10,227,693.42
5,335,260.00
1,637,162.64
16,996,614.00
16,996,614.00
146,048,931.60
37,252,817.80
11,737,572.00
7,000,950.00
9,566,225.37
9,566,225.37
9,566,225.37
42,155,635.33
38,337,068.00
33,726,550.00
12,703.00
1,530,895.69
17,500,000.00
17,500,000.00
m2
m2
m1
m1
m1
m2
170,000.00
55,000.00
49,500.00
272,000.00
63,000.00
272,000.00
1,078,535,720.00
539,037,020.00
145,192,850.00
2,841,300.00
86,006,400.00
19,920,600.00
144,812,800.00
m2
272,000.00
25,704,000.00
m1
m1
63,000.00
95,000.00
529,200.00
21,774,000.00
kg
ls
SAT
m1
m1
bh
HARGA SAT
JUMLAH
KONTRAK
HARGA KONTRAK
75,000.00
165,000.00
3,750,000.00
22,725,000.00
24,992,550.00
45,000,000.00
m3
m2
m2
m2
m2
m2
ut
656,800.00
87,165.60
50,597.60
118,545.00
90,130.93
465,000.00
465,000.00
555,493,617.22
39,575,484.00
169,842,171.60
197,178,847.20
14,195,763.75
2,478,600.67
128,967,750.00
3,255,000.00
m2
m2
m2
m2
m2
m2
m2
m1
m2
m2
m2
m2
m2
m1
m2
232,880.50
232,880.50
59,000.00
100,000.00
162,330.50
162,330.50
125,890.00
35,000.00
130,000.00
25,950.00
25,950.00
39,533.33
39,533.33
450,000.00
196,130.50
505,606,632.88
155,564,174.00
33,534,792.00
1,062,000.00
3,800,000.00
43,829,235.00
8,522,351.25
18,883,500.00
3,500,000.00
119,340,000.00
21,253,050.00
1,816,500.00
11,741,400.00
23,466,986.67
9,450,000.00
49,842,643.97
set
set
set
set
set
set
set
set
set
set
675,000.00
2,100,000.00
1,775,000.00
1,450,000.00
1,770,000.00
200,000.00
300,000.00
250,000.00
425,000.00
495,000.00
155,055,000.00
1,350,000.00
12,600,000.00
8,875,000.00
4,350,000.00
7,080,000.00
800,000.00
5,100,000.00
1,500,000.00
850,000.00
990,000.00
ttk
2,000,000.00
44,000,000.00
SAT
ttk
ttk
ut
set
set
set
set
set
m1
set
set
set
set
set
HARGA SAT
JUMLAH
KONTRAK
HARGA KONTRAK
1,375,000.00
2,250,000.00
8,250,000.00
755,000.00
375,000.00
1,000,000.00
175,000.00
575,000.00
1,500,000.00
23,375,000.00
18,000,000.00
16,500,000.00
1,510,000.00
1,500,000.00
2,000,000.00
350,000.00
575,000.00
3,750,000.00
9,693,120.00
3,583,600.00
3,000,500.00
3,000,500.00
3,000,500.00
215,198,680.00
9,693,120.00
14,334,400.00
6,001,000.00
12,002,000.00
6,001,000.00
SAT
set
set
set
set
set
set
set
set
set
set
set
set
set
set
set
set
set
set
HARGA SAT
JUMLAH
KONTRAK
HARGA KONTRAK
3,000,500.00
3,000,500.00
4,827,000.00
3,952,000.00
2,004,000.00
3,090,000.00
3,533,950.00
1,508,940.00
1,508,940.00
1,508,940.00
1,508,940.00
622,800.00
677,700.00
769,500.00
412,200.00
376,500.00
1,822,800.00
895,855.00
15,002,500.00
21,003,500.00
9,654,000.00
3,952,000.00
2,004,000.00
3,090,000.00
3,533,950.00
6,035,760.00
4,526,820.00
4,526,820.00
3,017,880.00
14,324,400.00
1,355,400.00
1,539,000.00
824,400.00
11,295,000.00
3,645,600.00
5,375,130.00
12,600,000.00
50,400,000.00
412,200.00
412,200.00
824,400.00
1,236,600.00
m3
m3
m3
m3
m2
m1
m1
m1
m1
m1
m2
m1
m1
m1
45,000.00
45,000.00
151,200.00
151,200.00
170,050.00
120,000.00
220,000.00
200,000.00
145,000.00
300,000.00
50,597.60
265,000.00
105,000.00
55,000.00
597,352,793.76
10,248,750.00
1,002,375.00
34,435,800.00
34,435,800.00
180,167,975.00
20,820,000.00
38,335,000.00
7,800,000.00
435,000.00
33,546,208.80
5,300,000.00
23,205,000.00
-
m1
550,000.00
26,950,000.00
ut
8,500,000.00
17,000,000.00
ut
2,900,000.00
2,900,000.00
ut
set
set
SAT
HARGA SAT
JUMLAH
KONTRAK
HARGA KONTRAK
m1
25,000.00
2,250,000.00
m3
1,607,005.90
23,140,884.96
ls
ls
27,500,000.00
23,500,000.00
27,500,000.00
23,500,000.00
ls
15,750,000.00
15,750,000.00
ls
ut
m1
38,500,000.00
1,200,000.00
242,000.00
38,500,000.00
14,400,000.00
15,730,000.00
2 1 M3
3 1 M3
4 1 M2
Pasir urug
1.000 M3
Tanah timbunan
1.200 M3
1 1 M3
5 1 M3
6 1 M3
7 1 M2
8 1 M3
Vibrator Roller
Sirtu
1.000 M3
0.020 Jam
Vibrator Roller
1.000 M3
0.020 Jam
Vibrator Roller
Lime stone
1.000 M3
Plastik cor
1.000 M2
Galian tanah
1.000 M3
9 1 M3
Excavator
11 1 M3
Tamper
Semen
0.400 M3
Pasir cor
1.200 M3
Batu kali
1.000 M3
Semen
0.560 M3
Pasir cor
0.830 M3
Batu pecah/Split
12 1 M3
1.000 M3
0.322 Jam
Concrete Vibrator
0.522 Jam
Concrete mixer
13 1M3
14 1 M2
15 1 KG
16 1 KG
17 1 M3
Semen
0.640 M3
Pasir cor
0.820 M3
Batu pecah/Split
1.000 M3
0.322 Jam
Concrete Vibrator
0.522 Jam
Concrete mixer
1.000 M3
0.522 Jam
Concrete Vibrator
0.012 M3
Concrete pump
Multiplek 6 mm
0.030 M3
Kayu meranti
0.150 Kg
Paku
0.050 Kg
Paku triplek
1.000 M2
0.025 kg
Kawat ikat
1.000 kg
Upah pembesian
0.025 kg
Kawat ikat
1.000 kg
Upah pembesian
3.250 M2
175.000 Kg
Beton Kolom
1.000 m3
8.500 m2
175.000 kg
19 1 M3
Beton Balok
1.000 m3
6.750 m2
140.000 kg
21 1 M3
22 1 KG
23 1 KG
24 1 KG
25 1 M2
26 1 M2
1.000 m2
3.333 M2
Wiremesh M7
2.000 m2
0.150 M2
Wiremesh M7
WF 450 200 9 14
1.020 kg
WF 450 200 9 14
0.010 kg
Kawat las
1.000 kg
0.100 Kg
WF 600 200 8 13
0.010 kg
Kawat las
1.200 kg
0.100 Kg
0.020 kg
Kawat las
1.000 kg
0.010 Kg
Cat baja
Batu bata
19.560 Kg
Semen
0.045 M3
Pasir pasang
0.300 M2
Scap holding
1.000 M2
Plester aci
10.800 Kg
Semen
0.027 M3
Pasir pasang
1.000 M2
0.300 M2
Scap holding
0.047 M3
Pasir pasang
7.350 Kg
Semen
0.325 kg
Semen Warna
1.000 M2
500.000 Ls
1 1 M2
0.047 M3
Pasir pasang
7.350 Kg
Semen
0.325 kg
Semen Warna
1.000 M2
500.000 Ls
28 1 M2
1.050 #N/A
0.047 M3
Pasir pasang
7.350 Kg
Semen
0.125 kg
Semen Warna
1.000 M2
0.210 #N/A
0.047 M3
Pasir pasang
7.350 Kg
Semen
0.325 kg
Semen Warna
0.210 M2
Mowilex Weathercoat
0.050 Kg
Wall putty
1.000 M2
Upah cat
100.000 Ls
31 1 M2
Bahan bantu
500.000 Ls
30 1 M2
Bahan bantu
500.000 Ls
29 1 M1
Bahan bantu
bahan bantu
Mowilex emulsion
Wall putty
1.000 M2
Upah cat
250.000 Ls
32 1 M2
bahan bantu
Cat plafond
0.333 Kg
Mowilex emulsion
1.000 M2
Upah cat
500.000 Ls
bahan bantu
Semen
0.333 Kg
Mowilex emulsion
1.000 M2
Upah cat
500.000 Ls
34 1 M2
6.800 M1
Hollow 40.40.0,5
1.000 M2
1.000 M2
500.000 Ls
35 1 M2
1.100 M2
Gyptile
1.000 M2
1.050 M2
0.050 M3
Abu batu
1.000 M2
Bahan bantu
Upah pasang paving
Pintu PJ1
1.000 Lbr
4.136 M2
6.720 m1
17.200
38 1 Unit
bahan bantu
500.000 Ls
37 1 Unit
bahan bantu
Gyptile
250.000 Ls
36 1 M2
bahan bantu
M1
3.000 bh
2.000 Bh
Cylinder
2.000 Bh
Ring Kunci
1.000 Bh
Lockcase
2.000 Bh
Pintu PJ2
1.000 Lbr
1.680 M2
39 1 Unit
M1
2.000 bh
1.000 bh
1.000 bh
1.000 bh
Pintu P1
1.000 Lbr
5.100
M1
2.000 bh
1.000 bh
1.000 bh
41 1 Unit
42 1 Unit
43 1 Unit
44 1 Unit
Pintu P2
1.000 Lbr
5.100
M1
2.000 bh
1.000 bh
1.000 bh
1.000 bh
Pintu P3
1.000 Lbr
5.100
M1
2.000 bh
1.000 bh
1.000 bh
1.000 bh
Pintu P4
1.000 Lbr
5.100
M1
2.000 bh
1.000 bh
1.000 bh
1.000 bh
Pintu P5
1.000 Lbr
5.100
M1
2.000 bh
1.000 bh
1.000 bh
1.000 bh
Pintu P6
2.000 Lbr
6.000
M1
45 1 Unit
2.000 bh
1.000 bh
1.000 bh
1.000 bh
Pintu P7
1.500 Lbr
6.000
M1
2.000 bh
1.000 bh
1.000 bh
1.000 bh
47 1 Unit
48 1 Unit
49 1 Unit
50 1 Unit
51 1 Unit
52 1 Unit
Pintu PB1
1.680 m2
5.000 m1
2.000 set
Engsel Besi
1.000 set
Kunci biasa
Pintu PB2
3.360 m2
6.200 m1
2.000 set
Engsel Besi
1.000 set
Kunci biasa
4.800
BV 1
M1
1.080 M2
4.800 M1
Sealant
5.400
BV 2
M1
1.080 M2
5.400 M1
Sealant
5.400
BV 3
M1
1.620 M2
5.400 M1
Sealant
3.000
BV 4
M1
0.810 M2
3.000 M1
Sealant
Roster R1
20.000 bh
2.600 m2
Kawat Nyamuk
2.600 m2
54 1 Unit
Jalusi L1
1.000 set
Jalusi Alumunium L1
1.000 set
16.000 M1
Sealant
21.300
J1
M1
2.000 Lbr
1.000 set
Accessories J1
5.500 M2
21.300 M1
Sealant
J2
8.160
56 1 Unit
57 1 Unit
58 1M2
M1
1.000 Lbr
1.000 set
Accessories J1
1.690 M2
8.160 M1
Sealant
9.600
J3
M1
2.520 M2
9.600 M1
Sealant
8.160
J4
M1
1.000 Lbr
1.000 set
Accessories J1
1.690 M2
8.160 M1
Sealant
CNP 150.50.30.3,2
2.600 kg
L.40.40.4
1.200 m2
Kawat Loket
0.250 kg
Kawat Las
8.300 kg
500.000 Ls
59 Set
Bahan Bantu
CNP 150.50.30.3,2
48.500 kg
L.40.40.4
4.000 m2
Kawat Loket
0.250 kg
Kawat Las
68.100 kg
500.000 Ls
Palembang, 0
PT. BINAKA
H. PARTA
Jumlah
250,000.00
Jumlah
250,000.00
250,000.00
79,500.00
60,000.00
72,000.00
7,500.00
7,500.00
Jumlah
90,000.00
60,000.00
72,000.00
15,000.00
18,000.00
Jumlah
210,000.00
Jumlah
4,200.00
4,200.00
151,200.00
110,000.00
132,000.00
15,000.00
15,000.00
210,000.00
4,200.00
Jumlah
409,200.00
325,000.00
390,000.00
15,000.00
15,000.00
210,000.00
4,200.00
Jumlah
375,000.00
300,000.00
360,000.00
15,000.00
15,000.00
Jumlah
7,960.00
5,800.00
6,960.00
1,000.00
1,000.00
Jumlah
45,000.00
Jumlah
15,000.00
45,000.00
45,000.00
27,500.00
15,000.00
25,000.00
Jumlah
12,500.00
656,800.00
1,260.00
176,400.00
56,000.00
22,400.00
300,000.00
360,000.00
98,000.00
98,000.00
Jumlah
746,746.00
1,260.00
292,320.00
56,000.00
31,360.00
300,000.00
249,000.00
150,000.00
150,000.00
18,000.00
5,796.00
35,000.00
18,270.00
Jumlah
865,406.00
1,260.00
409,500.00
56,000.00
35,840.00
300,000.00
246,000.00
150,000.00
150,000.00
18,000.00
5,796.00
35,000.00
18,270.00
Jumlah
1,082,229.33
880,000.00
902,000.00
150,000.00
150,000.00
18,000.00
9,396.00
1,750,000.00
20,833.33
64,387.50
128,775.00
37,500.00
37,500.00
2,250,000.00
67,500.00
12,500.00
1,875.00
18,000.00
900.00
21,000.00
21,000.00
Jumlah
13,100.00
10,000.00
10,000.00
12,000.00
300.00
2,800.00
2,800.00
Jumlah
13,100.00
10,000.00
10,000.00
12,000.00
300.00
2,800.00
2,800.00
Jumlah
3,793,248.08
1,082,229.33
1,082,229.33
128,775.00
418,518.75
13,100.00
2,292,500.00
Jumlah
3,922,023.08
1,082,229.33
1,082,229.33
64,387.50
547,293.75
13,100.00
2,292,500.00
Jumlah
3,350,844.96
1,082,229.33
1,082,229.33
64,387.50
434,615.63
13,100.00
1,834,000.00
Jumlah
1,607,005.90
1,082,229.33
1,109,285.07
64,387.50
64,387.50
130,000.00
433,333.33
Jumlah
1,257,560.07
1,082,229.33
1,109,285.07
64,387.50
128,775.00
130,000.00
19,500.00
Jumlah
12,703.00
10,800.00
11,016.00
12,700.00
127.00
1,500.00
1,500.00
600.00
60.00
Jumlah
13,003.00
10,800.00
11,016.00
12,700.00
127.00
1,500.00
1,800.00
600.00
60.00
Jumlah
12,729.00
10,000.00
10,500.00
12,700.00
254.00
1,500.00
1,500.00
47,500.00
475.00
Jumlah
87,165.60
500.00
27,500.00
1,260.00
24,645.60
56,000.00
2,520.00
60,000.00
18,000.00
14,500.00
14,500.00
Jumlah
50,597.60
1,260.00
13,608.00
56,000.00
1,489.60
17,500.00
17,500.00
60,000.00
18,000.00
Jumlah
232,880.50
185,000.00
194,250.00
56,000.00
2,632.00
1,260.00
9,261.00
11,500.00
3,737.50
22,500.00
22,500.00
1.00
500.00
Jumlah
196,130.50
150,000.00
157,500.00
56,000.00
2,632.00
1,260.00
9,261.00
11,500.00
3,737.50
22,500.00
22,500.00
1.00
500.00
Jumlah
#N/A
#N/A
#N/A
56,000.00
2,632.00
1,260.00
9,261.00
11,500.00
1,437.50
22,500.00
22,500.00
1.00
500.00
Jumlah
#N/A
#N/A
#N/A
56,000.00
2,632.00
1,260.00
9,261.00
11,500.00
3,737.50
22,500.00
4,725.00
1.00
500.00
Jumlah
39,533.33
88,000.00
29,333.33
12,000.00
600.00
9,500.00
9,500.00
1.00
100.00
Jumlah
45,000.00
25,950.00
15,000.00
12,000.00
1,200.00
9,500.00
9,500.00
1.00
250.00
Jumlah
25,000.00
45,000.00
15,000.00
9,500.00
9,500.00
1.00
500.00
26,260.00
1,260.00
1,260.00
45,000.00
15,000.00
9,500.00
9,500.00
1.00
500.00
Jumlah
125,890.00
36,500.00
40,150.00
6,800.00
46,240.00
16,500.00
16,500.00
22,500.00
22,500.00
1.00
500.00
Jumlah
130,000.00
97,500.00
107,250.00
22,500.00
22,500.00
1.00
250.00
Jumlah
170,050.00
135,000.00
141,750.00
300,000.00
15,000.00
1.00
500.00
12,800.00
12,800.00
Jumlah
9,693,120.00
2,825,000.00
2,825,000.00
170,000.00
703,120.00
400,000.00
2,688,000.00
85,000.00
1,462,000.00
345,000.00
1,035,000.00
125,000.00
250,000.00
65,000.00
130,000.00
300,000.00
300,000.00
150,000.00
300,000.00
Jumlah
3,583,600.00
1,750,000.00
1,750,000.00
170,000.00
285,600.00
85,000.00
731,000.00
37,500.00
75,000.00
280,000.00
280,000.00
110,000.00
110,000.00
352,000.00
352,000.00
Jumlah
3,000,500.00
1,750,000.00
1,750,000.00
85,000.00
433,500.00
37,500.00
75,000.00
280,000.00
280,000.00
110,000.00
110,000.00
352,000.00
Jumlah
352,000.00
3,000,500.00
1,750,000.00
1,750,000.00
85,000.00
433,500.00
37,500.00
75,000.00
280,000.00
280,000.00
110,000.00
110,000.00
352,000.00
352,000.00
Jumlah
3,000,500.00
1,750,000.00
1,750,000.00
85,000.00
433,500.00
37,500.00
75,000.00
280,000.00
280,000.00
110,000.00
110,000.00
352,000.00
352,000.00
Jumlah
3,000,500.00
1,750,000.00
1,750,000.00
85,000.00
433,500.00
37,500.00
75,000.00
280,000.00
280,000.00
110,000.00
110,000.00
352,000.00
352,000.00
Jumlah
3,000,500.00
1,750,000.00
1,750,000.00
85,000.00
433,500.00
37,500.00
75,000.00
280,000.00
280,000.00
110,000.00
110,000.00
352,000.00
352,000.00
Jumlah
4,827,000.00
1,750,000.00
3,500,000.00
85,000.00
510,000.00
37,500.00
75,000.00
280,000.00
280,000.00
110,000.00
110,000.00
352,000.00
352,000.00
Jumlah
3,952,000.00
1,750,000.00
2,625,000.00
85,000.00
510,000.00
37,500.00
75,000.00
280,000.00
280,000.00
110,000.00
110,000.00
352,000.00
352,000.00
Jumlah
2,004,000.00
550,000.00
924,000.00
135,000.00
675,000.00
135,000.00
270,000.00
135,000.00
135,000.00
Jumlah
3,090,000.00
550,000.00
135,000.00
1,848,000.00
837,000.00
135,000.00
270,000.00
135,000.00
135,000.00
Jumlah
622,800.00
85,000.00
408,000.00
170,000.00
183,600.00
6,500.00
31,200.00
Jumlah
677,700.00
85,000.00
459,000.00
170,000.00
183,600.00
6,500.00
35,100.00
Jumlah
769,500.00
85,000.00
459,000.00
170,000.00
275,400.00
6,500.00
35,100.00
Jumlah
412,200.00
85,000.00
255,000.00
170,000.00
137,700.00
6,500.00
19,500.00
Jumlah
376,500.00
12,000.00
240,000.00
7,500.00
19,500.00
45,000.00
117,000.00
Jumlah
1,822,800.00
1,568,800.00
1,568,800.00
150,000.00
150,000.00
6,500.00
104,000.00
Jumlah
3,533,950.00
85,000.00
1,810,500.00
175,000.00
350,000.00
300,000.00
300,000.00
170,000.00
935,000.00
6,500.00
138,450.00
Jumlah
1,508,940.00
85,000.00
693,600.00
175,000.00
175,000.00
300,000.00
300,000.00
170,000.00
287,300.00
6,500.00
53,040.00
Jumlah
1,306,800.00
85,000.00
816,000.00
170,000.00
428,400.00
6,500.00
62,400.00
Jumlah
1,508,940.00
85,000.00
693,600.00
175,000.00
175,000.00
300,000.00
300,000.00
170,000.00
287,300.00
6,500.00
53,040.00
118,545.00
10,800.00
61,560.00
11,100.00
28,860.00
10,000.00
12,000.00
12,700.00
3,175.00
1,500.00
12,450.00
1.00
500.00
895,855.00
10,800.00
211,680.00
11,100.00
538,350.00
10,000.00
40,000.00
12,700.00
3,175.00
1,500.00
102,150.00
1.00
500.00
H. PARTA KUSUMA
Direktur Utama
BILL OF QUANTITY
PROYEK PEMBANGUNAN GEDUNG PERCETAKAN DAN KANTOR
JL. ALAMSYAH RATU PRAWIRANEGARA - PALEMBANG
NO
NAMA PEKERJAAN
PEKERJAAN PERSIAPAN
1
Membersihkan lahan perataan dan pemadatan
u Pembersihan lahan dan pemadatan
2
B
1
PEKERJAAN PONDASI
Tiang pancang 20 x 20 untuk P1 = 20 x 1 x 6 x 3
s Tiang pancang 20 x 20 cm ( @ 6 m )
NO
NAMA PEKERJAAN
s Tiang pancang 20 x 20 cm ( @ 6 m )
Pengelasan sambungan
s Upah pengelasan sambungan
PEKERJAAN TANAH
1
Galian tanah untuk pile cap P1
u Upah galian tanah
2
NO
NAMA PEKERJAAN
b Sirtu
u Upah penghamparan Sirtu
a Vibrator Roller
7
10
11
12
13
14
15
16
NO
NAMA PEKERJAAN
PEKERJAAN BETON
1
Lantai kerja beton 5 cm di bawah Pile cap P1
b Semen
b Pasir cor
b Batu pecah/Split
u Upah Cor site mix
b Bahan bantu
2
NO
NAMA PEKERJAAN
b Plastik cor
u Upah bentang plastik cor
b Bahan bantu
8
10
11
NO
NAMA PEKERJAAN
Plat lantai 15 cm
s Beton Readymix K-300
b Wiremesh M7
b Kawat ikat
b Kayu meranti
b Paku
u Upah pasang wiremesh
u Upah Cor (ready mix)
b Bahan bantu
13
Rabat beton 7 cm
b Semen
b Pasir cor
b Batu pecah/Split
u Upah Cor site mix
b Bahan bantu
14
15
16
NO
NAMA PEKERJAAN
18
19
20
21
NO
NAMA PEKERJAAN
b Bahan bantu
22
23
24
25
26
NO
NAMA PEKERJAAN
b Kawat ikat
b Kayu meranti
b Paku
u Upah pasang wiremesh
u Upah Cor (ready mix)
b Bahan bantu
27
28
29
NO
NAMA PEKERJAAN
b Kayu meranti
b Paku
u Upah pembesian
u Upah pasang / bongkar bekisting
u Upah Cor (ready mix)
b Bahan bantu
30
31
32
33
NO
NAMA PEKERJAAN
b Pasir cor
b Batu pecah/Split
b Besi beton ulir
b Kawat ikat
b Multiplek 6 mm
b Kayu meranti
b Paku
u Upah pembesian
u Upah pasang / bongkar bekisting
u Upah Cor (ready mix)
b Bahan bantu
E
PEKERJAAN BAJA
1
Kolom K1 WF 450 200 9 14 termasuk angkur dan plat
b WF 450 200 9 14
b Baut
b Plat
b Kawat las
u Upah Las + install
2
Kolom K3 2C 150. 50. 20. 2,3 termasuk angkur dan plat ( utility )
NO
NAMA PEKERJAAN
10
11
NO
NAMA PEKERJAAN
b WF 250 125 6 9
b Baut
b Plat
b Kawat las
u Upah Las + install
12
13
14
15
16
17
NO
NAMA PEKERJAAN
b WF 150 75 5 7
b Baut
b Plat
b Kawat las
u Upah Las + install
18
19
20
21
22
23
NO
NAMA PEKERJAAN
25
26
27
28
Zincromate ex kansai
b Zincromate ex. Kansai
b Bahan bantu
u Upah Cat Baja (zinkromate)
29
NO
NAMA PEKERJAAN
31
Kolom KT & Balok BB WF 200 100 5,5 8 termasuk angkur dan plat - Tangga
b WF 200 100 5,5 8
b Baut
b Plat
b Kawat las
u Upah Las + install
32
Bubungan ex Union
b Bubungan ex Union
b Bahan bantu
u Upah pasang bubungan
NO
NAMA PEKERJAAN
Dinding Union MP deck G550 Az 150 Color bond 0,45 Tct termasuk rangka
b Union MP deck G550 Az 150 ZA 0,45 Tct
b Bahan bantu
u Upah pasang dinding MP deck
10
11
12
NO
NAMA PEKERJAAN
G
1
PEKERJAAN PASANGAN
Pasangan pondasi batu kali 1 : 5
b Semen
b Pasir cor
b Batu kali
u Upah pasang batu kali
b Bahan bantu
Dinding ACP ex seven grey PVDF Kinar 5000 0.4 termasuk rangka
b Dinding ACP ex seven grey PVDF Kinar 5000 0.4 termasuk rangka
b bahan bantu
NO
NAMA PEKERJAAN
b Semen
b pasir cor
b Batu pecah/Split
u upah pemasangan bungkus pelindung talang tegak (finish cat) h.6,5m
b bahan bantu
H
PEKERJAAN FINISHING
1
Finishing lantai granit tile ex White Hourse 60 x 60
b granit tile ex White Hourse 60 x 60
b Pasir pasang
b Semen
b Semen Warna
u Upah pasang keramik
b Bahan bantu
2
NO
NAMA PEKERJAAN
10
11
12
13
NO
NAMA PEKERJAAN
b Mowilex enamel
b Alkali
u Upah cat
b bahan bantu
14
15
PEKERJAAN SANITAIR
1
Closet jongkok - ex. Toto CE-6
b Closet jongkok ex. Toto
u upah pasang kloset jongkok
2
NO
NAMA PEKERJAAN
Cermin 60 x 100
b Cermin 60 x 100
u Upah pasang Cermin 60 x 100
10
11
12
13
14
15
16
17
18
19
20
J
1
2
3
4
5
NO
NAMA PEKERJAAN
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
Rolling Door 4 x 6 M slat tebal 1,2 mm ex. Sanwa mas + Motorized ex. China
25
26
NO
NAMA PEKERJAAN
b Pasir urug
b Bahan bantu
u Upah pasang paving
6
10
11
12
13
NO
NAMA PEKERJAAN
14
15
Pagar depan Ps batu bata + BRC termasuk kolom dan cat Mowilex Weathercoat
b Semen
b Pasir cor
b Batu bata
u Upah plaster + aci
b Alkali
b Mowilex Weathercoat
u Upah cat
b Pagar BRC H 120
u upah pasang pagar BRC
16
Pintu Gerbang BRC termasuk rangka finish cat Ftalit dan konstruksinya
s Pintu Gerbang BRC termasuk rangka finish cat Ftalit dan konstruksinya
17
18
19
20
NO
NAMA PEKERJAAN
b Wiremesh M7
u Upah buat pos jaga
b bahan bantu
21
22
23
24
25
OPTM
J
U
M
L
HARGA
SAT A
KLARF
H
###
1.00 ls
###
1.00 ls
1.00 ls
###
1.00 ls
1.00 ls
###
1.00 ls
1.00
1.00
1.00
1.00
ls
###
ls
ls
ls
1.00
1.00
1.00
6.00
6.00
ls
###
ls
ls
bln
bln
1.00 ls
###
1.00 ls
###
1.00 ut
1.00 ls
###
1.00 ls
1.00 m1
###
1.00 ls
###
360.00 m1
###
1.00 m1
720.00 m1
###
OPTM
J
U
M
L
HARGA
SAT A
KLARF
H
1.00 m1
216.00 m1
###
1.00 m1
504.00 m1
###
1.00 m1
756.00 m1
###
1.00 m1
1.00 ls
###
1.00 M1
2,556.00 m1
###
1.00 M1
284.00 ttk
###
1.00 titik
142.00 ttk
###
1.00 titik
###
6.37 m3
###
1.00 M3
13.20 m3
###
1.00 M3
4.06 m3
###
1.00 M3
6.00 m3
###
1.00 M3
484.25
0.80
0.80
0.05
m3
###
M3
M3
Jam
542.36 m3
###
OPTM
J
U
M
L
HARGA
SAT A
KLARF
H
1.00 M3
1.00 M3
0.05 Jam
414.34 m3
###
1.00 M3
1.00 M3
0.50 m3
###
1.00 M3
1.00 M3
1.20 m3
###
1.00 M3
1.00 M3
0.35 m3
###
1.00 M3
1.00 M3
1.28 m3
###
1.00 M3
1.00 M3
12.36 m3
###
1.00 M3
1.00 M3
1.80 m3
###
1.00 M3
45.73 m3
###
1.00 M3
13.39 m3
###
1.00 M3
1.00 M3
20.60 m3
###
1.00 M3
1.00 M3
OPTM
J
U
M
L
HARGA
SAT A
KLARF
H
0.25
250.00
0.70
0.60
1.00
500.00
###
m3
###
Kg
M3
M3
m3
Ls
0.60
250.00
0.70
0.60
1.00
500.00
m3
###
Kg
M3
M3
m3
Ls
0.17
250.00
0.70
0.60
1.00
500.00
m3
###
Kg
M3
M3
m3
Ls
0.64
250.00
0.70
0.60
1.00
500.00
m3
###
Kg
M3
M3
m3
Ls
5.15
250.00
0.70
0.60
1.00
500.00
m3
###
Kg
M3
M3
m3
Ls
1,937.00
1.00
1.00
200.00
m2
###
M2
M2
Ls
675.00 m2
###
OPTM
J
U
M
L
HARGA
SAT A
KLARF
H
1.00 M2
1.00 M2
200.00 Ls
2.50
1.05
140.00
0.60
7.80
0.04
1.00
0.33
1.00
1.00
500.00
m3
###
M3
kg
kg
M2
M3
kg
Kg
M2
M3
Ls
6.25
1.05
140.00
0.60
7.80
0.04
0.33
140.00
1.00
1.00
500.00
m3
###
M3
kg
kg
M2
M3
Kg
kg
M2
M3
Ls
1.74
1.05
140.00
0.60
7.80
0.04
0.33
140.00
1.00
1.00
500.00
m3
###
M3
kg
kg
M2
M3
Kg
kg
M2
M3
Ls
1.92 m3
###
1.00 M3
OPTM
J
U
M
L
HARGA
SAT A
KLARF
H
140.00
0.60
7.80
0.04
0.33
140.00
1.00
1.00
500.00
kg
kg
M2
M3
Kg
kg
M2
M3
Ls
290.55
1.00
13.33
0.60
0.00
0.33
1.00
1.00
500.00
m3
###
M3
M2
kg
M3
Kg
m2
M3
Ls
47.25
250.00
0.70
0.60
1.00
500.00
m3
###
Kg
M3
M3
m3
Ls
51.50
1.00
140.00
0.60
0.00
0.33
1.00
140.00
1.00
500.00
m3
###
M3
kg
kg
M3
Kg
M2
kg
M3
Ls
103.00 m2
###
1.00 M2
1,937.00 m2
###
OPTM
J
U
M
L
HARGA
SAT A
KLARF
H
1.00 M2
264.00 m1
###
1.00 M1
270.00 m1
###
1.00 M1
5.54
1.05
140.00
0.60
7.80
0.04
0.33
140.00
1.00
1.00
500.00
m3
###
M3
kg
kg
M2
M3
Kg
kg
M2
M3
Ls
6.73
1.05
140.00
0.60
7.80
0.04
0.33
140.00
1.00
1.00
500.00
m3
###
M3
kg
kg
M2
M3
Kg
kg
M2
M3
Ls
1.76
1.05
140.00
0.60
7.80
0.04
0.33
140.00
1.00
1.00
m3
###
M3
kg
kg
M2
M3
Kg
kg
M2
M3
OPTM
J
U
M
L
HARGA
SAT A
KLARF
H
500.00 Ls
0.53
1.05
140.00
0.60
7.80
0.04
0.33
140.00
1.00
1.00
500.00
m3
###
M3
kg
kg
M2
M3
Kg
kg
M2
M3
Ls
1.75
1.05
140.00
0.60
7.80
0.04
0.33
1.00
1.00
1.00
500.00
m3
###
M3
kg
kg
M2
M3
Kg
kg
M2
M3
Ls
64.00 ttk
###
1.00 ttk
7.02
1.00
13.33
0.60
0.00
0.33
1.00
1.00
500.00
m3
###
M3
M2
kg
M3
Kg
m2
M3
Ls
34.98 m3
###
1.00 M3
6.67 M2
OPTM
J
U
M
L
HARGA
SAT A
KLARF
H
0.60
0.00
0.33
1.00
1.00
500.00
kg
M3
Kg
m2
M3
Ls
10.58
325.00
0.70
0.60
140.00
0.60
7.80
0.04
0.33
1.00
1.00
1.00
500.00
m3
###
Kg
M3
M3
kg
kg
M2
M3
Kg
kg
M2
M3
Ls
27.68
325.00
0.70
0.60
140.00
0.60
7.80
0.04
0.33
1.00
1.00
1.00
500.00
m3
###
Kg
M3
M3
kg
kg
M2
M3
Kg
kg
M2
M3
Ls
9.27
325.00
0.70
0.60
140.00
0.60
7.80
m3
###
Kg
M3
M3
kg
kg
M2
OPTM
J
U
M
L
HARGA
SAT A
KLARF
H
0.04
0.33
1.00
1.00
1.00
500.00
M3
Kg
kg
M2
M3
Ls
4.50
325.00
0.70
0.60
140.00
0.60
7.80
0.04
0.33
1.00
1.00
1.00
500.00
m3
###
Kg
M3
M3
kg
kg
M2
M3
Kg
kg
M2
m3
Ls
4.50
1.00
140.00
0.60
7.80
0.04
0.33
1.00
1.00
1.00
500.00
m3
###
M3
kg
kg
M2
M3
Kg
kg
M2
M3
Ls
5.69
250.00
0.70
0.60
1.00
500.00
m3
###
Kg
M3
M3
m3
Ls
7.83 m3
###
325.00 Kg
OPTM
J
U
M
L
HARGA
SAT A
KLARF
H
0.70
0.60
140.00
0.60
7.80
0.04
0.33
1.00
1.00
1.00
500.00
M3
M3
kg
kg
M2
M3
Kg
kg
M2
M3
Ls
9,120.00
1.00
0.02
0.02
0.06
1.00
###
kg
###
kg
kg
kg
kg
kg
3,019.20
1.00
0.02
0.02
0.06
1.00
kg
###
kg
kg
kg
kg
kg
1,785.60
1.00
0.02
0.02
0.06
1.00
kg
###
kg
kg
kg
kg
kg
511.92
1.00
0.02
0.02
0.06
1.00
kg
###
kg
kg
kg
kg
kg
477.12 kg
###
OPTM
J
U
M
L
HARGA
SAT A
KLARF
H
1.00
0.02
0.02
0.06
1.00
kg
kg
kg
kg
kg
3,868.80
1.00
0.02
0.02
0.06
1.00
kg
###
kg
kg
kg
kg
kg
2,862.60
1.00
0.02
0.02
0.06
1.00
kg
###
kg
kg
kg
kg
kg
578.20
1.00
0.02
0.02
0.06
1.00
kg
###
kg
kg
kg
kg
kg
2,974.80
1.00
0.02
0.02
0.06
1.00
kg
###
kg
kg
kg
kg
kg
25,344.00
1.00
0.02
0.02
0.06
1.00
kg
###
kg
kg
kg
kg
kg
2,817.92 kg
###
OPTM
J
U
M
L
HARGA
SAT A
KLARF
H
1.00
0.02
0.02
0.06
1.00
kg
kg
kg
kg
kg
1,065.57
1.00
0.02
0.02
0.06
1.00
kg
###
kg
kg
kg
kg
kg
799.88
1.00
0.02
0.02
0.06
1.00
kg
###
kg
kg
kg
kg
kg
5,683.20
1.00
0.02
0.02
0.06
1.00
kg
###
kg
kg
kg
kg
kg
2,303.64
1.00
0.02
0.02
0.06
1.00
kg
###
kg
kg
kg
kg
kg
805.14
1.00
0.02
0.02
0.06
1.00
kg
###
kg
kg
kg
kg
kg
420.00 kg
###
OPTM
J
U
M
L
HARGA
SAT A
KLARF
H
1.00
0.02
0.02
0.06
1.00
kg
kg
kg
kg
kg
128.88
1.00
0.02
0.02
0.06
1.00
kg
###
kg
kg
kg
kg
kg
1,338.00
1.00
0.02
0.02
0.06
1.00
kg
###
kg
kg
kg
kg
kg
1,338.00
1.00
0.02
0.02
0.06
1.00
kg
###
kg
kg
kg
kg
kg
11,497.20
1.00
0.02
0.02
0.06
1.00
kg
###
kg
kg
kg
kg
kg
2,932.60
1.00
0.02
0.02
0.06
1.00
kg
###
kg
kg
kg
kg
kg
924.00 kg
###
OPTM
J
U
M
L
HARGA
SAT A
KLARF
H
1.00
0.02
0.02
0.06
1.00
kg
kg
kg
kg
kg
550.00
1.00
0.02
0.02
0.06
1.00
kg
###
kg
kg
kg
kg
kg
751.53
1.00
0.02
0.02
0.06
1.00
kg
###
kg
kg
kg
kg
kg
751.53
1.00
0.02
0.02
0.06
1.00
kg
###
kg
kg
kg
kg
kg
751.53
1.00
0.02
0.02
0.06
1.00
kg
###
kg
kg
kg
kg
kg
84,311.27
1.00
10.00
1.00
kg
###
kg
Ls
Kg
54,767.24 kg
###
1.00 kg
5.00 Ls
OPTM
J
U
M
L
HARGA
SAT A
KLARF
H
1.00 Kg
291.50
1.00
1,500.00
1.00
m2
###
m2
Ls
M2
120.51 kg
###
1.00
0.05
0.03
0.08
1.00
kg
kg
kg
kg
kg
1.00
660.00
5.00
85.00
2.00
1.00
ls
###
kg
kg
kg
kg
kg
3,170.81
1.00
0.07
1,000.00
1.00
###
m2
###
M2
kg
Ls
m2
2,639.87
1.00
500.00
1.00
m2
###
M2
Ls
m2
57.40
1.00
2,000.00
1.00
m1
###
M1
Ls
m1
316.20 m1
###
1.00 m2
5,000.00 Ls
OPTM
J
U
M
L
HARGA
SAT A
KLARF
H
1.00 m1
316.20
1.00
5,000.00
1.00
m1
###
m1
Ls
m1
532.40
1.00
10,000.00
1.00
m2
###
m2
Ls
m1
94.50 m2
###
1.00 m2
10,000.00 Ls
1.00 m1
8.40
1.00
10,000.00
1.00
m1
###
M1
Ls
m1
229.20
1.00
5,000.00
1.00
m1
###
M1
Ls
m1
303.00
1.00
5,000.00
1.00
m1
###
m1
Ls
m1
151.47
1.00
5,000.00
1.00
m1
###
m1
Ls
m1
12.00
1.00
55,000.00
1.00
bh
###
bh
Ls
unit
OPTM
J
U
M
L
HARGA
SAT A
KLARF
H
60.26
140.00
0.40
1.10
1.00
###
m3
###
Kg
M3
M3
M3
1,948.50
55.00
19.56
0.05
0.30
1.00
m2
###
bh
Kg
M3
M2
M2
3,897.00
10.80
0.03
1.00
0.30
m2
###
Kg
M3
M2
M2
119.75
5.70
2.60
1.20
0.25
8.30
500.00
m2
###
kg
kg
m2
kg
kg
Ls
27.50
8.33
0.07
0.25
1.00
500.00
m2
###
Kg
M3
Kg
m2
Ls
277.35 m2
###
1.00 m2
1,500.00 Ls
7.00 ut
###
OPTM
J
U
M
L
HARGA
SAT A
KLARF
H
250.00
1.00
1.20
1.00
1,500.00
Kg
M3
M3
unit
Ls
668.00
1.00
0.05
7.35
0.33
1.00
500.00
###
m2
###
M2
M3
Kg
kg
M2
Ls
144.00
1.00
0.05
7.35
0.33
1.00
500.00
m2
###
M2
M3
Kg
kg
M2
Ls
18.00
1.00
1.00
500.00
m2
###
m2
m2
Ls
38.00
1.00
1.00
500.00
m2
###
m2
m2
Ls
270.00
1.00
0.10
0.33
0.10
1.00
1,000.00
m2
###
M2
kg
Kg
M3
M2
Ls
52.50 m2
###
OPTM
J
U
M
L
HARGA
SAT A
KLARF
H
1.00
0.10
0.33
0.10
1.00
1,000.00
150.00
1.10
6.80
1.00
1.00
500.00
M2
kg
Kg
M3
M2
Ls
m2
###
M2
M1
M2
M2
Ls
100.00 m1
###
1.00 M1
1.00 m1
918.00
1.10
1.00
250.00
m2
###
M2
M2
Ls
819.00
0.33
0.10
1.00
250.00
m2
###
Kg
Kg
M2
Ls
70.00
0.33
0.10
1.00
250.00
m2
###
Kg
Kg
M2
Ls
297.00
0.33
0.05
1.00
100.00
m2
###
Kg
Kg
M2
Ls
593.60 m2
###
OPTM
J
U
M
L
HARGA
SAT A
KLARF
H
0.33
0.05
1.00
100.00
Kg
Kg
M2
Ls
21.00 m1
###
1.00 M1
254.13
1.00
0.10
0.33
0.10
1.00
1,000.00
m2
###
M2
kg
Kg
M3
M2
Ls
###
2.00 set
###
1.00 bh
1.00 ut
6.00 set
###
1.00 bh
1.00 ut
5.00 set
###
1.00 bh
1.00 ut
3.00 set
###
1.00 bh
1.00 ut
4.00 set
###
1.00 bh
1.00 ut
4.00 set
###
1.00 bh
1.00 bh
17.00 set
###
OPTM
J
U
M
L
HARGA
SAT A
KLARF
H
1.00 bh
1.00 bh
6.00 set
###
1.00 bh
1.00 bh
2.00 set
###
1.00 bh
1.00 bh
2.00 set
###
1.00 bh
1.00 bh
22.00 ttk
###
20.00 bh
20.00 bh
17.00 ttk
###
20.00 bh
20.00 bh
8.00 ttk
###
20.00 bh
20.00 bh
2.00
2.00
4.00
2.00
2.00
1.00
2.50
ut
###
set
###
set
###
set
###
set
###
set
###
m1
###
1.00
4.00
2.00
4.00
2.00
###
set
###
set
###
set
###
set
###
set
###
OPTM
J
U
M
L
HARGA
SAT A
KLARF
H
5.00
7.00
2.00
1.00
1.00
1.00
1.00
4.00
3.00
3.00
2.00
23.00
2.00
2.00
2.00
30.00
2.00
6.00
set
###
set
###
set
###
set
###
set
###
set
###
set
###
set
###
set
###
set
###
set
###
set
###
set
###
set
###
set
###
set
###
set
###
set
###
4.00 ut
###
2.00 set
###
3.00 set
###
###
227.75 m3
###
1.00 M3
22.28 m3
###
1.00 M3
227.75
1.20
1.00
0.10
m3
###
M3
M3
Jam
227.75
1.20
1.00
0.10
m3
###
M3
M3
Jam
1,059.50 m2
###
1.05 M2
OPTM
J
U
M
L
HARGA
SAT A
KLARF
H
0.05 M3
500.00 Ls
1.00 M2
173.50 m1
###
1.00 m'
1.00 M1
174.25
50.00
0.20
0.10
0.20
500.00
m1
###
Kg
M3
M3
m3
Ls
39.00 m1
###
1.00 m1
1.00 m1
3.00
50.00
0.20
50.00
1.00
m1
###
Kg
M3
bh
M2
663.00
8.33
0.17
1.00
-
m1
##
m2
###
Kg
M3
bh
M2
Kg
Kg
M2
20.00 m1
###
1.00 M1
221.00 m1
###
1.00 m1
1.00 M1
OPTM
J
U
M
L
HARGA
SAT A
KLARF
H
- m1
##
49.00 m1
###
100.00
0.50
110.00
2.00
0.33
0.50
2.00
1.00
1.00
Kg
M3
bh
M2
Kg
Kg
M2
m1
M1
2.00 ut
###
1.00 ut
1.00 ut
###
1.00 Unit
90.00 m1
###
0.10 kg
1.00 M1
14.40 m3
###
1.00 M3
13.33 M2
0.60 kg
0.00 M3
0.33 Kg
1.00 m2
1.00 M3
500.00 Ls
1.00
1,000.00
3.40
1,237.50
4.00
45.00
ls
###
Kg
M3
bh
Kg
Kg
OPTM
J
U
M
L
HARGA
SAT A
KLARF
H
12.50 M2
1.00 ut
1,000.00 Ls
1.00
1,500.00
9.60
9.60
700.00
1.00
1,000.00
ls
###
Kg
M3
M3
kg
ut
Ls
1.00 ls
###
1.00 ut
2.00 ut
1.00 ls
###
12.00
3.00
75.00
1.00
1.00
5,000.00
ut
###
m1
Kg
M3
ut
Ls
65.00
75.00
0.50
1.00
1,500.00
m1
###
Kg
M3
ut
Ls
No
Nama Bahan
1
2
3
4
5
6
7
8
9
10
11
12
13
14
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
15
Bahan bantu
Pasir urug
Tanah timbunan
Semen
Pasir cor
Pasir pasang
Batu pecah/Split
Agregat base course
Lime stone
Sirtu
Abu batu
Plastik cor
Wiremesh M7
Beton Readymix K-300
Multiplek 6 mm
Kayu meranti
Paku
Paku triplek
Batu kali
Besi beton polos
Kawat ikat
Besi beton ulir
Kawat las
Kawat Loket
Cat finish ex Ftalit ( PS )
Sambungan lantai dowel dan sialant
Nut Cutter lantai
Beton grouting bawah baseplate
Bondek 0,75 ex Union termasuk shear conector
Batu bata
16
17
18
19
19
Semen Warna
granit tile ex White Hourse 60 x 60
Keramik lantai 30x30 cm ex. Roman
Keramik dinding 30x30 cm ex. Roman
keramik lantai dua 40 x 40
1
20
21
22
23
24
25
26
27
28
29
30
Alkali
Mowilex enamel
Mowilex emulsion
Wall putty
Mowilex Weathercoat
Gypsumboard 9 mm ex. Jayaboard
Gyptile
List profil gypsum 10 cm
Hollow 40.40.0,5
Bonding ( Screw, Compound, Paper tape )
Hollow 40.40.0,7
Hollow 40.20.0,7
Paving ex. Lokal
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
Cylinder
Ring Kunci
Lockcase
Accessories J1
Handle hollow st.steel mirror
h.120cm
Kusen CNP 100.50.30.3.2 finish cat
Pintu Plat 1,2mm Fin Cat minyak
Engsel Besi
Kunci biasa
Pintu Double flywood rangka kayu
panel
Kusen alumunium. Ex alexindo 3"
clear anodized
Engsel ex S/S EL 5x3x3 4BB
Lockcase ex. dekson MTS lhtrdks 8485 SN
Handle ex. dekson lhtrdks 039 SSS
Door stoper ex. Dekson DKS 886 SN
Sealant
Kaca clear ex. Asahimas t=6mm
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
HARGA SATUAN
1.00
45,000.00
60,000.00
1,280.00
60,000.00
45,000.00
300,000.00
325,000.00
VOLUME
JUMLAH
Ls
23,454,098.91
23,454,098.91
517.00
23,264,797.50
Kg
158,730.71
203,175,310.93
M3
344.61
20,676,866.00
287.17
12,922,636.50
107.19
32,157,840.00
M3
387.40
125,905,000.00
M3
1,088.96
103,451,200.00
1,500.00
39,000.00
760,000.00
36,800.00
1,200,000.00
10,000.00
17,000.00
300,000.00
11,000.00
12,480.00
11,000.00
6,350.00
10,000.00
500.00
50,000.00
30,000.00
100,000.00
33,750.00
500.00
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
10,000.00
180,000.00
110,000.00
110,000.00
140,000.00
/
/
/
/
/
kg
95,000.00
M2
2,612.00
3,918,000.00
M2
4,405.30
171,806,700.00
433.02
329,091,590.00
726.06
5.49
163.84
66.28
294.92
20,941.76
5,065.56
143.70
54,767.24
264.00
270.00
64.00
291.50
113,945.00
26,718,831.36
M3
Kg
Kg
M
kg
kg
kg
kg
m2
kg
M
ttk
m2
bh
M2
321.56
812.00
270.00
52.50
254.13
6,584,382.72
1,638,446.67
19,884,150.00
3,680,606.59
230,359,360.00
32,166,305.77
1,437,000.00
27,383,620.00
13,200,000.00
8,100,000.00
6,400,000.00
9,838,125.00
56,972,500.00
3,215,630.00
146,160,000.00
29,700,000.00
5,775,000.00
35,578,200.00
12,000.00
45,000.00
45,000.00
12,000.00
88,000.00
36,500.00
85,000.00
15,000.00
6,800.00
9,900.00
8,500.00
7,000.00
108,000.00
2,825,000.00
/
/
/
/
/
/
/
/
/
/
/
/
/
153.76
197.87
303.21
168.50
165.00
1,009.80
100.00
1,020.00
150.00
1,112.48
120,147,300.00
/ Lbr
/ Lbr
/ m1
/ Bh
/ Bh
/ Bh
/ set
/ Bh
/ m1
/ m2
/ set
/ set
/ Lbr
/
/
/
/
/
/
/
M1
bh
Kg
Kg
Kg
Kg
Kg
M2
M
M1
M2
M
M2
bh
bh
bh
M1
M
1,845,160.00
8,904,000.00
13,644,375.00
14,828,000.00
6,022,500.00
85,833,000.00
1,500,000.00
6,936,000.00
1,485,000.00
-
/
/
/
/
/
/
/
/
/
/
bh
/
/
175,000.00 /
/
125,000.00 /
bh
1,850,000.00
450,000.00
1,200,000.00
1,500,000.00
1,400,000.00
125,000.00
set
bh
bh
bh
bh
bh
bh
bh
bh
6.00
2.00
3.00
4.00
5.00
17.00
bh
6.00
4.00
4,250,000.00 / bh
4,950,000.00 / bh
/ bh
/ bh
/ bh
/ bh
/ bh
/ bh
/ bh
43,750.00 / bh
/ bh
56,250.00 / bh
2.00
2.00
0.03
0.01
0.04
0.01
0.02
0.06
440.00
500.00
bh
bh
bh
11,100,000.00
900,000.00
3,600,000.00
6,000,000.00
7,000,000.00
2,125,000.00
1,050,000.00
500,000.00
8,500,000.00
9,900,000.00
19,250,000.00
28,125,000.00
/
/
/
/
350.00 /
bh
unit
unit
unit
kg
/ M2
145,000.00
105,000.00 / M2
30,000.00 / M1
/ M1
/ M1
45,000.00 / M1
/ M1
/ M1
/ M2
/ M2
2,850,000.00 / bh
/ M1
2,000,000.00 / Unit
/ m2
/ m2
/ m'
80,000.00 / m'
/ bh
/ m2
/ m1
/ m1
/ m1
56,000.00 / kg
/
/
/
/
/
2,200,000.00 /
6,375,000.00 /
/
/
450,000.00 /
Kg
/
/
150,000.00 /
/
LS
Ls
Ls
Ls
Ls
ut
ut
m1
m1
m2
m1
m1
m1
84,311.27
29,508,944.73
3,170.81
459,766,870.00
2,639.87
57.40
237.60
12.00
21.00
1.00
18.00
38.00
173.50
9.00
277,186,350.00
2.00
2.00
277.35
75.00
-
1,722,000.00
34,200,000.00
2,000,000.00
13,880,000.00
504,000.00
4,400,000.00
12,750,000.00
124,807,500.00
11,250,000.00
-
/ m1
8,000,000.00 / ut
1.00
8,000,000.00
3,053,787,197.68
No
Uraian
1
10
Upah pembesian
11
12
13
14
15
Upah cat
16
17
18
19
20
21
22
23
24
25
Upah Waterproofing
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
HRG KLARIFIKASI
7,000.00 / M3
464.02
3,248,143.50
40,000.00 / M
327.18
13,087,120.00
12,000.00 / M
105,000.00 / M
487.03
51,138,570.00
75,000.00 / M3
60.26
4,519,125.00
12,000.00 / M3
387.40
4,648,800.00
12,000.00 / M3
12,000.00 / M
997.86
11,974,320.00
1,000.00 / M
2,612.00
2,612,000.00
1,200.00 / kg
10,705.11
12,846,130.80
21,000.00 / M
144.58
3,036,264.00
12,000.00 / M
1,948.50
23,382,000.00
15,000.00 / M2
4,661.00
69,915,000.00
17,500.00 / M2
1,388.63
24,301,025.00
8,500.00 / M2
1,877.60
15,959,600.00
/ m2
/ set
22,000.00 / M
1,068.00
23,496,000.00
10,000.00 / M
1,059.50
10,595,000.00
10,000.00 / M
291.50
2,915,000.00
150,000.00 / m3
99.10
14,865,600.00
23,500.00 / m2
27.50
646,250.00
450,000.00 / unit
7.00
3,150,000.00
20,000.00 / m2
346.95
6,939,000.00
20,000.00 / m2
56.00
1,120,000.00
25,000.00 / m1
100.00
2,500,000.00
25,000.00 / m1
39.00
975,000.00
2,040.00
112,200,000.00
24,000.00 / M1
173.50
4,164,000.00
50,000.00 / M1
20.00
1,000,000.00
15,000.00 / M1
270.00
4,050,000.00
5,000.00 / M1
90.00
450,000.00
2.00
5,000,000.00
55,000.00 / M
2,500,000.00 / ut
675,000.00 / ut
12.00
8,100,000.00
75,000.00 / ut
65.00
4,875,000.00
75,000.00 / ut
2.00
150,000.00
200,000.00 / ut
6.00
1,200,000.00
150,000.00 / ut
150,000.00 / ut
5.00
750,000.00
175,000.00 / ut
3.00
525,000.00
27,500.00 / ut
4.00
110,000.00
25,000.00 / bh
4.00
100,000.00
25,000.00 / bh
17.00
425,000.00
25,000.00 / bh
6.00
150,000.00
250,000.00 / bh
2.00
500,000.00
250,000.00 / bh
2.00
500,000.00
5,100.00 / bh
440.00
2,244,000.00
5,100.00 / bh
500.00
2,550,000.00
456,912,948.30
H. PARTA KUSUMA
Direktur Utama
No
Uraian
Excavator
Vibrator Roller
Tamper
Concrete Vibrator
Concrete Mixer
Concrete pump
Scap holding
/ Jam
210,000.00 / Jam
96.88
20,344,905.00
/ Jam
/ Jam
/ Jam
/ M
15,000.00 / M
1,753.65
26,304,750.00
46,649,655.00
No
Uraian
Upah pemancangan
Tiang pancang 20 x 20 cm ( @ 6 m )
TAWAR
VOLUME
80,500.00 / M1
JUMLAH TAWAR
2,556.00
205,758,000.00
90,000.00 / titik
284.00
25,560,000.00
40,000.00 / titik
142.00
5,680,000.00
1.00
27,500,000.00
2,556.00
383,400,000.00
27,500,000.00 / M
150,000.00 / m1
647,898,000.00
No
Uraian
10
11
12
13
HARGA SATUAN
VOLUME
JUMLAH
1,200.00 / kg
61,172.29
73,406,751.00
175.00 / Kg
139,078.51
24,338,739.37
1,500.00 / kg
25,344.00
38,016,000.00
15,000.00 / m2
3,170.81
47,562,090.00
11,000.00 / m2
2,639.87
29,038,570.00
15,000.00 / m1
57.40
861,000.00
65,000.00 / m1
316.20
20,553,000.00
15,000.00 / m1
316.20
4,743,000.00
65,000.00 / m1
626.90
40,748,500.00
15,000.00 / m1
237.60
3,564,000.00
15,000.00 / m1
303.00
4,545,000.00
15,000.00 / m1
151.47
2,272,050.00
715,000.00 / unit
12.00
8,580,000.00
298,228,700.37
No
Uraian
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
Baut
Plat
WF 150
WF 200
WF 250
WF 300
WF 350
WF 400
75 5 7
100 5,5 8
125 6 9
150 6,5 9
175 7 11
200 8 13
WF 450 200 9 14
WF 600 200 8 13
C 150. 50. 20. 2,3
CNP 150.50.30.3,2
CNP 150 65 20 2,3
L.40.40.4
RB 19
RB 12 termasuk mur
Union MP deck G550 Az 150 ZA 0,45
Tct
listplank memanjang ex Union
Talang tegak Pvc 4" AW
Pagar BRC H 90 termasuk kolom dan
pengecoran
Pagar BRC H 90
Pagar BRC H 120
Atap fiber glass t= 2 ply atau 3 mm
- ex. Lokal
9,900.00
9,900.00
9,900.00
9,900.00
9,900.00
9,900.00
9,900.00
9,900.00
9,900.00
9,900.00
9,900.00
9,900.00
9,900.00
11,100.00
10,000.00
10,000.00
170,000.00
30,000.00
30,000.00
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
145,000.00 /
217,500.00 /
180,000.00 /
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
m2
m1
m1
m1
m1
m1
m1
1,930.43
1,796.63
998.20
3,884.03
11,520.32
2,862.60
9,141.12
25,344.00
9,120.00
2,347.83
682.58
15,903.80
311.35
2,804.88
2,254.59
943.10
316.20
303.00
221.00
49.00
151.47
H. PARTA KUSUMA
Direktur Utama
19,111,255.53
17,786,661.70
9,882,180.00
38,451,892.05
114,051,168.00
28,339,740.00
90,497,088.00
250,905,600.00
90,288,000.00
23,243,497.20
6,757,492.50
157,447,620.00
3,455,985.00
28,048,800.00
22,545,900.00
160,327,000.00
9,486,000.00
9,090,000.00
32,045,000.00
10,657,500.00
27,264,600.00
1,149,682,979.98
No
Uraian
1
Satpam siang
Satpam Malam
Harian kantor
Pembayaran PDAM
10
11
12
13
14
15
16
17
18
19
HRG KLARIFIKASI
5,000,000.00 / ls
1.00
5,000,000.00
7,000,000.00 / ls
1.00
7,000,000.00
5,000,000.00 / ls
1.00
5,000,000.00
6,000,000.00 / ls
1.00
6,000,000.00
9,000,000.00 / ls
1.00
9,000,000.00
9,000,000.00 / ls
1.00
9,000,000.00
7,000,000.00 / ls
1.00
7,000,000.00
9,000,000.00 / ls
1.00
9,000,000.00
250,000.00 / bln
6.00
1,500,000.00
100,000.00 / bln
6.00
600,000.00
500,000.00 / ut
1.00
500,000.00
18,000,000.00 / ls
1.00
18,000,000.00
8,000,000.00 / ls
1.00
8,000,000.00
/ M3
H. PARTA KUSUMA
Direktur Utama
HARGA BAHAN
PROYEK PEMBANGUNAN GEDUNG PERCETAKAN DAN KANTOR
JL. ALAMSYAH RATU PRAWIRANEGARA - PALEMBANG
No
Nama Bahan
Bahan bantu
Semen
Pasir cor
Batu pecah/Split
Agregat base course
Sirtu
Plastik cor
Wiremesh M7
Beton Readymix K-300
Floor hardener 5 kg/m2 natural non metalik ex. Fosroc
Multiplek 6 mm
Kayu meranti
Paku
Paku triplek
Batu kali
Besi beton polos
Kawat ikat
Besi beton ulir
Kawat las
Kawat Loket
Cat finish ex Ftalit ( PS )
Bondek 0,75 ex Union termasuk shear conector
WF 450 200 9 14
Batu bata
Keramik 30x30 cm ex. Roman
Mowilex emulsion
Wall putty
Mowilex Weathercoat
Gypsumboard 9 mm ex. Jayaboard
Gyptile
Paving t. 8cm K.300 ex. Lokal
Pintu kaca tempered 12mm frameless
No
Nama Bahan
Kusen alumunium. Ex alexindo 3" clear anodized
Engsel ex S/S EL 5x3x3 4BB
Lockcase ex. dekson MTS lhtrdks 8485 SN
Handle ex. dekson lhtrdks 039 SSS
Door stoper ex. Dekson DKS 886 SN
Sealant
Kaca clear ex. Asahimas t=6mm
Floor hinges Dorma BTS 75 SS
No
Nama Bahan
Closet duduk ex. Toto
Closet jongkok ex. Toto
Wastafel ex. Toto
Urinoir ex. Toto
Floor drain ex. Toto
Pas. Cermin uk. 60x100
Kran air ex. Toto
Cubical partisi ex Masgo T
Cubical partisi ex Masgo L
Sekat urinoir - ex. Toto A 100
Jet washer - ex. Toto TX 403 SMCR
Kitchen zink one hole
Kran pantry - ex. Toto T 30 AR13V7N
Shower head + kran shower - ex Toto TX 433 SDZ
Meja beton finishing granit pada toilet
Instalasi air bersih Pvc 3/4" AW
Instalasi air bekas Pvc 4" AW
Instalasi air kotor Pvc 4" AW
Septictank & Resapan
Polongan 1 m
Rolling door 4x6, plat 1,2mm
Zincromate ex. Kansai
Penutup atap Union klip panel G550 Az 150 ZA 0,5 Tct
Insulation buble
Bubungan ex Union
Talang datar zincalume 0,5 termasuk rangka
Talang tegak Pvc 4" AW termasuk accessoriesnya
Flashing listplank memanjang ex Union
Flashing vertikal ex Union
Listplank Union MP deck G550 Az 150 ZA 0,45 Tct termasuk rangka
Dinding Union MP deck G550 Az 150 ZA 0,45 Tct termasuk rangka
Dinding Union MP deck G550 Az 150 Color bond 0,45 Tct termasuk rangka
Roof fan ex Toyofuku dia 90 cm alluminium
Railling tangga Stainlessteel + kaca 12 mm
Dinding ACP ex seven grey PVDF Kinar 5000 0.4 termasuk rangka
Atap fiber glass t= 2 ply atau 3 mm - ex. Lokal
Saluran tertutup buis beton O 30
Pagar BRC H 90
Baut 19
Plat
WF 250 125 6 9
WF 350 175 7 11
C 150. 50. 20. 2,3
WF 300 150 6,5 9
WF 150 75 5 7
Cast WF 600 200 8 13 (dari WF 400.200.8.13)
WF 200 100 5,5 8
No
Nama Bahan
VOLUME
Harga
1.00
592.04
414.34
63.80
484.25
455.50
2,612.00
425.32
2,040.00
100.00
5.00
200.00
20.00
48.20
588.00
125.00
750.00
155.00
147.00
273.84
291.50
9,120.00
77,940.00
210.00
1,600.00
64.00
800.00
150.00
918.00
1,059.50
1.00
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
Ls
Kg
M3
M3
M3
M3
M2
M2
M3
M2
M2
M3
Kg
Kg
M3
kg
kg
kg
kg
m2
kg
m2
kg
bh
M2
Kg
Kg
Kg
M2
M2
M2
Lbr
92.00
/ Lbr
1.00
/ m1
3.00
/ Bh
4.00
/ Bh
34.00
/ Bh
15.00
/ Bh
1.68
/ m2
3.00
/ set
34.00
/ set
34.00
/ Lbr
VOLUME
240.80
21.00
34.00
34.00
34.00
20.40
3.00
Harga
/
/
/
/
/
/
/
M1
bh
bh
bh
bh
M1
M2
/ bh
VOLUME
6.00
2.00
3.00
5.00
17.00
6.00
4.00
2.00
2.00
2.00
4.00
2.00
2.00
1.00
21.00
32.00
32.00
32.00
4.00
421.56
3,170.81
2,639.87
57.40
229.20
303.00
316.20
8.40
316.20
532.40
94.50
12.00
21.00
277.35
151.47
21.00
221.00
11,520.32
9,141.12
2,347.83
2,862.60
998.20
3,884.03
Harga
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
unit
unit
unit
kg
/ M2
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
M2
M1
M1
M1
M1
M1
M1
M2
M2
bh
M1
m2
m1
m1
m1
kg
kg
kg
kg
kg
kg
kg
kg
kg
VOLUME
Harga
No
Nama Bahan
No
Uraian
1
Upah Cor
10
Upah pembesian
11
12
13
14
15
16
Upah cat
17
18
19
20
21
22
Upah pemancangan
23
24
25
No
Nama Bahan
Upah pasang Roof fan ex Toyofuku dia 90 cm alluminium
Jambi, 30 Jan
PT. BINAKARS
H. PARTA K
VOLUME
Harga
Harga
7,500.00
/ M3
45,000.00
/ M3
15,000.00
/ M3
150,000.00
/ M3
98,000.00
/ M3
15,000.00
/ M3
15,000.00
/ M3
15,000.00
/ M3
1,000.00
/ M2
2,800.00
/ kg
21,000.00
/ M2
1,500.00
1,400.00
/ kg
14,500.00
/ M2
17,500.00
/ M2
22,500.00
/ M2
9,500.00
/ M2
600.00
175.00
/ Kg
45,000.00
/ m2
150,000.00
/ set
22,500.00
/ M2
12,800.00
/ M2
90,000.00
/ M1
105,000.00
/ titik
40,000.00
/ titik
30,000,000.00
/ M1
1,800.00
/ kg
25,000.00
/ m2
25,000.00
/ m2
15,000.00
/ m2
15,000.00
/ m1
65,000.00
/ m1
15,000.00
/ m1
65,000.00
/ m1
15,000.00
/ m1
15,000.00
/ m1
15,000.00
/ m1
VOLUME
Harga
715,000.00
H. PARTA KUSUMA
Direktur Utama
/ unit
No
Nama Bahan
No
Uraian
Excavator
Vibrator Roller
Tamper
Concrete Vibrator
Concrete Mixer
Concrete pump
Scap holding
Jambi, 30 Jan
PT. BINAKARS
H. PARTA K
VOLUME
Harga
Harga
250,000.00
/ Jam
210,000.00
/ Jam
25,000.00
/ Jam
18,000.00
/ Jam
35,000.00
/ Jam
1,750,000.00
/ M3
60,000.00
/ M2
H. PARTA KUSUMA
Direktur Utama
URAIAN
VOLUME
HAR-SAT ( Rp )
1 GAJI PEGAWAI
1 Site manager
2 Site manager
3 Pelaksana
4 Adm & Keuangan
5 Logistick
6 Drafter
7 Satpam/jaga siang
8 Satpam/jaga malam
1
1
1
1
1
1
1
1
x
x
x
x
x
x
x
x
6 Bln
6 Bln
6 Bln
6 Bln
6 Bln
6 Bln
6 Bln
6 Bln
3,500,000.00
2,500,000.00
2,000,000.00
2,000,000.00
2,000,000.00
1,200,000.00
1,000,000.00
1,500,000.00
2 Tunjangan Komunikasi
6 Bln
150,000.00
3 Operasional
a
BBM mobil pickup
b
BBM mobil minibus
4
4
x
x
6 Bln
6 Bln
150,000.00
150,000.00
6 Bln
250,000.00
5 BIAYA MAKAN
1 Site manager
2 Pelaksana
3 Adm & Keuangan
4 Logistick
5 Satpam/jaga siang
6 Satpam/jaga malam
1
1
1
1
1
1
x
x
x
x
x
x
6 Bln
6 Bln
6 Bln
6 Bln
6 Bln
6 Bln
300,000.00
300,000.00
300,000.00
300,000.00
300,000.00
300,000.00
JUMLAH
AN
JUMLAH (Rp)
21,000,000.00
15,000,000.00
12,000,000.00
12,000,000.00
12,000,000.00
7,200,000.00
6,000,000.00
9,000,000.00
3,600,000.00
3,600,000.00
3,600,000.00
1,500,000.00
1,800,000.00
1,800,000.00
1,800,000.00
1,800,000.00
1,800,000.00
1,800,000.00
117,300,000.00
KET
Uraian
10
Upah pembesian
11
12
13
14
15
Upah cat
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
HARGA
7,000.00
/ M3
40,000.00
/ M3
12,000.00
/ M3
105,000.00
/ M3
75,000.00
/ M3
12,000.00
/ M3
12,000.00
/ M3
12,000.00
/ M3
1,000.00
/ M2
1,200.00
/ kg
21,000.00
/ M2
12,000.00
/ M2
15,000.00
/ M2
17,500.00
/ M2
8,500.00
/ M2
/ m2
/ set
22,000.00
/ M2
10,000.00
/ M2
10,000.00
/ M2
150,000.00
/ m3
23,500.00
/ m2
450,000.00
/ unit
20,000.00
/ m2
260,000.00
/ m2
25,000.00
/ m1
25,000.00
/ m1
55,000.00
/ M2
24,000.00
/ M1
50,000.00
/ M1
15,000.00
/ M1
5,000.00
/ M1
2,500,000.00
/ ut
675,000.00
/ ut
75,000.00
/ ut
75,000.00
/ ut
200,000.00
/ ut
150,000.00
/ ut
150,000.00
/ ut
175,000.00
/ ut
27,500.00
/ ut
25,000.00
/ bh
25,000.00
/ bh
25,000.00
/ bh
250,000.00
/ bh
250,000.00
/ bh
5,100.00
/ bh
5,100.00
/ bh
No
Uraian
10
11
12
13
Harga
HARGA SATUAN
1,500.00
1,200.00
/ kg
600.00
175.00
/ Kg
1,500.00
/ kg
15,000.00
/ m2
11,000.00
/ m2
15,000.00
/ m1
65,000.00
/ m1
15,000.00
/ m1
65,000.00
/ m1
15,000.00
/ m1
15,000.00
/ m1
15,000.00
/ m1
715,000.00
/ unit