Anda di halaman 1dari 108

no jenis pekerjaan jumlah harga

PEKERJAAN STRUKTUR #REF!


PEKERJAAN ARSITEKTUR Rp 9,113,845,030.03
PEKERJAAN MEKANIKAL Rp 4,327,617,676.00
PEKERJAAN ELEKTRIKAL Rp 2,215,561,300.00

jumlah pekerjaan #REF!


ppn 10% #REF!
total #REF!
dibulatkan #REF!
terbilang :
#REF!

Yogyakarta, 2015
Dibuat :

TIM PERENCANA
PEKERJAAN STRUKTUR
no jenis pekerjaan harga satuan jumlah harga
I. Pekerjaan Persiapan 135,452,754.00 135,452,754.00
II. Pekerjaan Lantai B #REF!
a. Pekerjaan Tanah 556,621,834.42
b. Pekerjaan Fondasi 308,884,764.21
c. Pekerjaan Sloof -3.20 271,471,583.35
d. Pekerjaan Kolom -3.20 s/d -0.07 187,941,769.98
e. Pekerjaan Plat -3.20 457,639,303.78
f. Pekerjaan Tangga -3.20 s/d -0.07 #REF!

III. Pekerjaan Lantai 1 #REF!


a. Kolom -0.07 s/d +3.63 228,089,634.87
b. Pekerjaan Balok -0.07 623,409,337.12
c. Pekerjaan Plat -0.07 613,995,018.57
d. Pekerjaan Tangga -0.07 s/d +3.63 #REF!

IV. Pekerjaan Lantai 2 #REF!


a. Kolom +3.63 s/d +7.33 228,089,634.87
b. Pekerjaan Balok +3.63 623,409,337.12
c. Pekerjaan Plat +3.63 613,995,018.57
d. Pekerjaan Tangga +3.63 s/d +7.33 #REF!

V. Pekerjaan Lantai 3 1,449,005,010.57


a. Kolom +7.33 s/d +11.20 211,600,654.89
b. Pekerjaan Balok +7.33 623,409,337.12
c. Pekerjaan Plat +7.33 613,995,018.57

VI. Pekerjaan Atap 820,554,695.11


a. Pekerjaan Balok +11.20 449,068,893.45
b. Pekerjaan Plat +11.20 371,485,801.66

JUMLAH PEKERJAAN STRUKTUR #REF!

3,745.13
#REF!
PEKERJAAN ARSITEKTUR
no jenis pekerjaan harga satuan
I. LANTAI 01
a. Pekerjaan Tanah 5,818,933.28
b. Pekerjaan Beton Praktis LT.1 130,100,616.89
c. Pekerjaan Pasangan LT.1 453,165,704.76
d. Pekerjaan Penutup Lantai LT.1 355,433,361.24
e. Pekerjaan Plafon LT.1 148,813,371.62
f. Pekerjaan Lavatory LT.1 238,257,150.88
g. Pekerjaan Tangga LT.1 49,682,446.80
h. Pekerjaan Pintu, Jendela dan Boven + Asesoris Pengunci LT.1 505,507,439.70
i. Pekerjaan Partisi LT.1 114,861,354.98
j. Pekerjaan Finishing LT.1 135,340,541.47

II. LANTAI 02
a. Pekerjaan Beton Praktis LT.2 123,351,042.74
b. Pekerjaan Pasangan LT.2 450,883,587.24
c. Pekerjaan Penutup Lantai LT.2 298,642,371.28
d. Pekerjaan Plafon LT.2 143,427,052.12
e. Pekerjaan Lavatory LT.2 238,257,150.88
f. Pekerjaan Tangga LT.2 49,682,446.80
g. Pekerjaan Pintu, Jendela dan Boven + Asesoris Pengunci LT.2 627,343,041.70
h. Pekerjaan Partisi LT.2 84,752,067.75
i. Pekerjaan Finishing LT.2 136,417,242.11

III. LANTAI 03
a. Pekerjaan Beton Praktis LT.3 122,551,319.88
b. Pekerjaan Pasangan LT.3 450,950,422.28
c. Pekerjaan Penutup Lantai LT.3 298,642,371.28
d. Pekerjaan Plafon LT.3 143,427,052.12
e. Pekerjaan Lavatory LT.3 238,257,150.88
f. Pekerjaan Tangga LT.3 49,682,446.80
g. Pekerjaan Pintu, Jendela dan Boven + Asesoris Pengunci LT.3 554,193,371.56
h. Pekerjaan Partisi LT.3 84,752,067.75
i. Pekerjaan Finishing LT.3 136,376,222.36

IV. LANTAI 04
a. Pekerjaan Beton Praktis LT.4 126,242,452.74
b. Pekerjaan Pasangan LT.4 466,948,632.50
c. Pekerjaan Penutup Lantai LT.4 298,642,371.28
d. Pekerjaan Plafon LT.4 144,109,795.84
e. Pekerjaan Lavatory LT.4 238,257,150.88
f. Pekerjaan Pintu, Jendela dan Boven + Asesoris Pengunci LT.4 535,401,594.83
g. Pekerjaan Partisi LT.4 84,752,067.75
h. Pekerjaan Finishing LT.4 137,350,669.95

V. ATAP
a. Pekerjaan Beton Praktis 18,214,296.24
b. Pekerjaan Pasangan 123,373,648.02
c. Pekerjaan Plafon 10,993,057.58
d. Pekerjaan Pintu, Jendela dan Boven + Asesoris Pengunci 2,711,801.89
e. Pekerjaan Finishing 159,545,887.23
f. Pekerjaan Penutup Atap 398,732,254.14

Jumlah Pekerjaan Arsitektur


jumlah harga
2,136,980,921.63

2,152,756,002.62

2,078,832,424.91

2,031,704,735.77
713,570,945.11

9,113,845,030.03
REKAPITULASI
RENCANA ANGGARAN BIAYA
SUB BIDANG
PEKERJAAN
LOKASI

HARGA JUMLAH TOTAL


NO URAIAN PEKERJAAN SAT VOL SATUAN HARGA HARGA
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7

MEKANIKAL
I PENYEDIAAN, SUPLAI & INSTALASI PIPA AIR BERSIH 762,785,570.00

SISTEM SUPLAI & INSTALASI AIR PANAS 553,137,680.00

II SISTEM PEMIPAAN AIR BEKAS KOTOR & PENGOLAHAN LIMBAH 544,335,860.00

III SISTEM DRAINASI BANGUNAN & INSTALASI AIR HUJAN 219,952,300.00

IV SISTEM TATA UDARA & VENTILASI 548,143,680.00

V SISTEM PENANGGULANGAN KEBAKARAN (HYDRANT) 237,342,586.00

VI PASSANGER ELEVATOR 1,461,920,000.00

TOTAL MEKANIKAL 4,327,617,676.00

ELEKTRIKAL
VII PENYEDIAAN JARINGAN & DISTRIBUSI LISTRIK

- SUPLAI JARINGAN LISTRIK TEGANGAN RENDAH 330,465,000.00

- PANEL TEGANGAN RENDAH & KABEL TOEVOER 429,062,310.00

VIII INSTALASI PENERANGAN & KOTAK KONTAK 501,310,030.00

IX SISTEM TELEPON / VOICE COMMUNICATION 171,668,680.00

X SISTEM KOMUNIKASI DATA / LOCAL AREA NETWORK (LAN) 37,536,300.00

XI SISTEM DETEKSI KEBAKARAN (FIRE ALARM) 184,599,160.00

XII INSTALASI KABEL TRAY 142,670,800.00

XIII SISTEM PENYALUR PETIR 53,856,000.00

XIV SISTEM CCTV (CLOSED CIRCUIT TELEVISION) 113,205,900.00

XV SISTEM MATV (MASTER ANTENNA TELEVISION) 47,562,300.00

XVI SISTEM TATA SUARA 203,624,820.00

TOTAL ELEKTRIKAL 2,215,561,300.00

GRAND TOTAL 6,543,178,976.00


Daftar upah
no jenis upah satuan harga
1 Pekerja oh Rp 60,000.00
2 Mandor oh Rp 84,000.00
3 Tukang kayu oh Rp 70,800.00
4 Kepala tukang oh Rp 78,000.00
5 Tukang batu oh Rp 72,000.00
6 tukang besi oh Rp 72,000.00
7 Tukang cat oh Rp 72,000.00
8 tukang besi konstruksi oh Rp 78,000.00
9 Tukang besi profil oh Rp 78,000.00
10 Sewa alat las jm Rp 60,000.00
11 Sewa alat merakit baja jm Rp 420,000.00

Daftar bahan
no jenis bahan satuan harga
1 Kayu balok 5/7 m3 Rp 4,620,000.00
2 Paku 2-3 kg Rp 26,400.00
3 Kayu papan 3/20 m3 Rp 1,380,000.00
4 Besi strip kg Rp 15,000.00
5 Semen portland kg Rp 1,740.00
6 Pasir pasang m3 Rp 145,200.00
7 Pasir beton m3 Rp 145,200.00
8 spliet 2-3 cm m3 Rp 282,000.00
9 Dolken kayu diameter 8-10/400 cm btg Rp 21,000.00
10 kayu m3 Rp 4,620,000.00
11 Bata merah bh Rp 960.00
12 Seng plat lbr Rp 45,000.00
13 Jendela naco bh Rp 90,000.00
14 Kaca polos m2 Rp 102,000.00
15 Kunci tanam bh Rp 90,000.00
16 Plywood 4mm lbr Rp 107,400.00
17 batu belah m3 Rp 148,800.00
18 kerikil m3 Rp 282,000.00
19 air ltr Rp 60.00
20 Besi beton kg Rp 10,200.00
21 Kawat beton kg Rp 16,800.00
22 Kayu kelas III m3 Rp 2,622,000.00
23 Minyak bekisting ltr Rp 6,600.00
24 Balok kayu kelas II m3 Rp 2,700,000.00
25 Plywood tebal 9 mm lbr Rp 144,000.00
26 Penjaga jarak bekisting/spacer bh Rp 33,600.00
27 Kawat las listrik kg Rp 36,000.00
28 Solar ltr Rp 7,800.00
29 Minyak pelumas ltr Rp 6,600.00
30 Besi Baja IWF kg Rp 12,000.00
31 Anti rayap ltr Rp 66,000.00
32 bata ringan bh Rp 9,600.00
33 semen instan perekat zak Rp 180,000.00
34 semen instan plesteran zak Rp 72,000.00
35 semen instan acian zak Rp 190,200.00
36 Semen warna kg Rp 7,200.00
37 Gypsum board lbr Rp 66,000.00
38 Profil Allumunium hollow m1 Rp 14,400.00
39 Kawat dia 4 mm kg Rp 10,800.00
40 Ramset bh Rp 8,400.00
41 kalsiboard lmbr Rp 78,000.00
42 compound kg Rp 6,000.00
43 List profil gypsum m1 Rp 18,000.00
44 homogenous tile 60 x 60 polished m2 Rp 384,000.00
45 homogenous tile exterior 600x600 m2 Rp 384,000.00
46 homogenous tile 60 x 60 unpolished m2 Rp 384,000.00
47 keramik interior 40 x 40 m2 Rp 114,000.00
48 keramik border interior 40 x 40 m2 Rp 114,000.00
49 batu alam andesite 5 x 20 cm m2 Rp 210,000.00
50 stepnose keramik tile 10 x 20 bh Rp 37,200.00
51 stepnose homogenous tile 10 x 60 bh Rp 46,000.00
52 stepnose keramik tile 10 x 40 bh Rp 42,000.00
53 akustik gypsump 60 x 60 cm tebal 12 mm m2 Rp 300,000.00
54 Wastafel meja Unit Rp 765,600.00
55 Bak cuci stenlis stell bh Rp 420,000.00
56 Water drain + asesories set Rp 210,000.00
57 kran dapur unit Rp 504,000.00
58 Plamir kg Rp 33,420.00
59 Cat interior kg Rp 63,768.00
60 Cat exterior kg Rp 102,000.00
61 water proofing kg Rp 102,000.00
62 Papan kayu jati kelas I m3 Rp 25,800,000.00
63 Lem kayu kg Rp 45,000.00
64 lever handle unit Rp 516,000.00
65 lockcase unit Rp 132,000.00
66 double cylinder unit Rp 90,000.00
67 karet m1 Rp 2,160.00
68 silent m1 Rp 4,200.00
69 kosen allumunium 4"x1"x1,5mm m1 Rp 186,000.00
70 melamin m2 Rp 150,000.00
71 kaca bening 5 mm m2 Rp 114,000.00
72 kaca es 5 mm m2 Rp 132,000.00
73 kaca bening 8 mm m2 Rp 300,000.00
74 door closer unit Rp 780,000.00
75 parepet kayu jati m1 Rp 3,600.00
76 sandblas m2 Rp 120,000.00
77 kaca bening 12 mm m2 Rp 480,000.00
78 clear temperd glass 10 mm m2 Rp 420,000.00
79 pull handle stainless unit Rp 900,000.00
80 Floor hinge unit Rp 2,100,000.00
81 Top Patch unit Rp 153,600.00
82 Bottom patch unit Rp 594,000.00
83 Corner Lock unit Rp 492,000.00
84 ram jendela allumunium m1 Rp 150,000.00
85 ram pintu allumunium m1 Rp 186,000.00
85 casement stay bh Rp 114,000.00
86 rambuncis bh Rp 42,000.00
87 Rangka vertikal curtain wall m1 Rp 150,000.00
88 Rangka horizontal curtain wall m1 Rp 150,000.00
89 Seng gelombang lbr Rp 90,000.00
90 meni besi ltr Rp 21,600.00
91 atap sandwich panel m2 Rp 1,492,200.00
92 Paku hak panj 15cm kg Rp 21,600.00
93 roofdrain unit Rp 198,000.00
94 pipa PVC 3" m1 Rp 54,000.00
95 cat besi kg Rp 90,000.00
96 buis beton 800 m1 Rp 126,000.00
97 Kosen besi m1 Rp 180,000.00
98 ram besi m1 Rp 198,000.00
99 grill besi m2 Rp 900,000.00
100 balok kayu jati ex.PERHUTANI m3 Rp 21,600,000.00
101 paku 10 cm kg Rp 19,200.00
102 douuble teakwood finish lapis sungkai m2 Rp 270,000.00
103 AUTOMATIC DOOR 2 x 100 Kg, Double door unit Rp 37,740,000.00
104 kran wastafel unit Rp 210,000.00
105 stop kran bh Rp 90,000.00
106 flesibel bh Rp 102,000.00
107 rangka hollow metal stud 40 x 80 x 2 mm m1 Rp 19,200.00
108 paku skrup kg Rp 42,000.00
109 plint alumunium 10 cm m1 Rp 84,000.00
110 wire mesh M7 m2 Rp 52,910.05
111 keramik 30 x 60 m2 Rp 135,600.00
112 lis keramik 10 x 30 bh Rp 18,000.00
113 Urinoir unit Rp 3,000,000.00
114 sekat Urinoir unit Rp 1,488,000.00
115 kloset duduk Unit Rp 3,108,000.00
116 shower spray unit Rp 288,000.00
117 Sealtape bh Rp 6,600.00
118 floordrain unit Rp 510,000.00
119 soap holder unit Rp 120,000.00
120 papper holder unit Rp 188,400.00
121 kaca cermin m2 Rp 742,800.00
122 kran dinding bh Rp 306,000.00
123 homogenous tile polish 60x60 m2 Rp 420,000.00
124 homogenous tile 40x40 m2 Rp 300,000.00
125 keramik 30x30 m2 Rp 180,000.00
126 keramik dinding 30x60 m2 Rp 210,000.00
127 lis keramik dinding bh Rp 18,000.00
128 galvalum m2 Rp 72,000.00
129 Main truss C-75-75 m1 Rp 19,800.00
130 Roof Bottom/Reng R 33-0.45 m1 Rp 12,600.00
131 Self drilling screw dia 6 x 20 mm (truss Screw) bh Rp 660.00
132 Self drilling screw dia 4 x 16 mm (Roof Bottom Screw) bh Rp 600.00
133 Dynabol dia 12 x 120 mm bh Rp 3,000.00
134 genteng keramik bh Rp 12,600.00
135 nok genteng keramik bh Rp 18,000.00
136 Paku biasa -1 kg Rp 17,940.00
137 lisplang GRC m1 Rp 78,000.00
138 Profil Allumunium cross tie main tie m1 Rp 18,000.00
139 Gypsum akustik lmbr Rp 360,000.00
140 GRC cetak m2 Rp 720,000.00
141 alumunium tali air m1 Rp 12,000.00
142 bata expose bh Rp 3,600.00
143 kosen frame shape m1 Rp 180,000.00
144 plat baja 1,2 mm m2 Rp 1,131,840.00
145 kaca bening 6 mm m2 Rp 126,000.00
146 jalusi m2 Rp 900,000.00
147 engsel bh Rp 66,000.00
148 skrup & fisher bh Rp 3,000.00
149 hollow 80 x 40 x 2mm m1 Rp 20,400.00
150 flush bolts bh Rp 114,000.00
151 kisi-kisi alumunium m1 Rp 150,000.00
152 stepnoise bh Rp 42,000.00
153 rell allumunium pintu geser m1 Rp 540,000.00
154 batu andesit 20x40 m2 Rp 140,400.00
155 Cat coating natural ltr Rp 96,000.00
156 hollow galvanis 150x100x6 m1 Rp 260,400.00
157 plat bordes 3 mm m2 Rp 840,000.00
158 alumunium lauver sun shade 6" m1 Rp 168,000.00
159 Waterproofing Integral m3 Rp 112,200.00
160 rell pintu lipat m1 Rp 540,000.00
161 glasswool m2 Rp 37,766.67
162 profil alumunium m1 Rp 18,000.00
163 MDF 6mm m2 Rp 44,342.92
164 kaca tempered grey reflection tebal 8mm m2 Rp 540,000.00
165 rangka alumunium vertikal m1 Rp 180,000.00
166 rangka alumunium horisontal m1 Rp 180,000.00
167 glass block bh Rp 24,000.00
168 roster beton bh Rp 9,000.00
169 hollow 40 X 40 X 2 mm m1 Rp 22,714.00
170 hollow 40 X 80 X 2 mm m1 Rp 45,428.00
Daftar upah
no jenis upah satuan harga
1 Pekerja oh Rp 60,000.00
2 Mandor oh Rp 84,000.00
3 Tukang kayu oh Rp 70,800.00
4 Kepala tukang oh Rp 78,000.00
5 Tukang batu oh Rp 72,000.00
6 tukang besi oh Rp 72,000.00
7 Tukang cat oh Rp 72,000.00
8 tukang besi konstruksi oh Rp 78,000.00
9 Tukang besi profil oh Rp 78,000.00
10 Sewa alat las jm Rp 60,000.00
11 Sewa alat merakit baja jm Rp 420,000.00

Daftar bahan
no jenis bahan satuan harga
1 Kayu balok 5/7 m3 Rp 4,620,000.00
2 Paku 2-3 kg Rp 26,400.00
3 Kayu papan 3/20 m3 Rp 1,380,000.00
4 Besi strip kg Rp 15,000.00
5 Semen portland kg Rp 1,740.00
6 Pasir pasang m3 Rp 145,200.00
7 Pasir beton m3 Rp 145,200.00
8 spliet 2-3 cm m3 Rp 282,000.00
9 Dolken kayu diameter 8-10/400 cm btg Rp 21,000.00
10 kayu m3 Rp 4,620,000.00
11 Bata merah bh Rp 960.00
12 Seng plat lbr Rp 45,000.00
13 Jendela naco bh Rp 90,000.00
14 Kaca polos m2 Rp 102,000.00
15 Kunci tanam bh Rp 90,000.00
16 Plywood 4mm lbr Rp 107,400.00
17 batu belah m3 Rp 148,800.00
18 kerikil m3 Rp 282,000.00
19 air ltr Rp 60.00
20 Besi beton kg Rp 10,200.00
21 Kawat beton kg Rp 16,800.00
22 Kayu kelas III m3 Rp 2,622,000.00
23 Minyak bekisting ltr Rp 6,600.00
24 Balok kayu kelas II m3 Rp 2,700,000.00
25 Plywood tebal 9 mm lbr Rp 144,000.00
26 Penjaga jarak bekisting/spacer bh Rp 33,600.00
27 Kawat las listrik kg Rp 36,000.00
28 Solar ltr Rp 7,800.00
29 Minyak pelumas ltr Rp 6,600.00
30 Besi Baja IWF kg Rp 12,000.00
31 Anti rayap ltr Rp 66,000.00
32 bata ringan bh Rp 9,600.00
33 semen instan perekat zak Rp 180,000.00
34 semen instan plesteran zak Rp 72,000.00
35 semen instan acian zak Rp 190,200.00
36 Semen warna kg Rp 7,200.00
37 Gypsum board lbr Rp 66,000.00
38 Profil Allumunium hollow m1 Rp 14,400.00
39 Kawat dia 4 mm kg Rp 10,800.00
40 Ramset bh Rp 8,400.00
41 kalsiboard lmbr Rp 78,000.00
42 compound kg Rp 6,000.00
43 List profil gypsum m1 Rp 18,000.00
44 homogenous tile 60 x 60 polished m2 Rp 384,000.00
45 homogenous tile exterior 600x600 m2 Rp 384,000.00
46 homogenous tile 60 x 60 unpolished m2 Rp 384,000.00
47 keramik interior 40 x 40 m2 Rp 114,000.00
48 keramik border interior 40 x 40 m2 Rp 114,000.00
49 batu alam andesite 5 x 20 cm m2 Rp 210,000.00
50 stepnose keramik tile 10 x 20 bh Rp 37,200.00
51 stepnose homogenous tile 10 x 60 bh Rp 46,000.00
52 stepnose keramik tile 10 x 40 bh Rp 42,000.00
53 akustik gypsump 60 x 60 cm tebal 12 mm m2 Rp 300,000.00
54 Wastafel meja Unit Rp 765,600.00
55 Bak cuci stenlis stell bh Rp 420,000.00
56 Water drain + asesories set Rp 210,000.00
57 kran dapur unit Rp 504,000.00
58 Plamir kg Rp 33,420.00
59 Cat interior kg Rp 63,768.00
60 Cat exterior kg Rp 102,000.00
61 water proofing kg Rp 102,000.00
62 Papan kayu jati kelas I m3 Rp 25,800,000.00
63 Lem kayu kg Rp 45,000.00
64 lever handle unit Rp 516,000.00
65 lockcase unit Rp 132,000.00
66 double cylinder unit Rp 90,000.00
67 karet m1 Rp 2,160.00
68 #REF! m1 Rp 4,200.00
69 kosen allumunium 4"x1"x1,5mm m1 Rp 186,000.00
70 melamin m2 Rp 150,000.00
71 kaca bening 5 mm m2 Rp 114,000.00
72 kaca es 5 mm m2 Rp 132,000.00
73 kaca bening 8 mm m2 Rp 300,000.00
74 door closer unit Rp 780,000.00
75 parepet kayu jati m1 Rp 3,600.00
76 sandblas m2 Rp 120,000.00
77 kaca bening 12 mm m2 Rp 480,000.00
78 clear temperd glass 10 mm m2 Rp 420,000.00
79 pull handle stainless unit Rp 900,000.00
80 Floor hinge unit Rp 2,100,000.00
81 Top Patch unit Rp 153,600.00
82 Bottom patch unit Rp 594,000.00
83 Corner Lock unit Rp 492,000.00
84 ram jendela allumunium m1 Rp 150,000.00
85 ram pintu allumunium m1 Rp 186,000.00
86 rambuncis bh Rp 42,000.00
87 Rangka vertikal curtain wall m1 Rp 150,000.00
88 Rangka horizontal curtain wall m1 Rp 150,000.00
89 Seng gelombang lbr Rp 90,000.00
90 meni besi ltr Rp 21,600.00
91 atap sandwich panel m2 Rp 1,492,200.00
92 Paku hak panj 15cm kg Rp 21,600.00
93 roofdrain unit Rp 198,000.00
94 pipa PVC 3" m1 Rp 54,000.00
95 cat besi kg Rp 90,000.00
96 buis beton 800 m1 Rp 126,000.00
97 Kosen besi m1 Rp 180,000.00
98 ram besi m1 Rp 198,000.00
99 grill besi m2 Rp 900,000.00
100 balok kayu jati ex.PERHUTANI m3 Rp 21,600,000.00
101 paku 10 cm kg Rp 19,200.00
102 douuble teakwood finish lapis sungkai m2 Rp 270,000.00
103 AUTOMATIC DOOR 2 x 100 Kg, Double door unit Rp 37,740,000.00
104 kran wastafel unit Rp 210,000.00
105 stop kran bh Rp 90,000.00
106 flesibel bh Rp 102,000.00
107 rangka hollow metal stud 40 x 80 x 2 mm m1 Rp 19,200.00
108 paku skrup kg Rp 42,000.00
109 plint alumunium 10 cm m1 Rp 84,000.00
110 wire mesh M7 m2 Rp 52,910.05
111 keramik 30 x 60 m2 Rp 135,600.00
112 lis keramik 10 x 30 bh Rp 18,000.00
113 Urinoir unit Rp 3,000,000.00
114 sekat Urinoir unit Rp 1,488,000.00
115 kloset duduk Unit Rp 3,108,000.00
116 shower spray unit Rp 288,000.00
117 Sealtape bh Rp 6,600.00
118 floordrain unit Rp 510,000.00
119 soap holder unit Rp 120,000.00
120 papper holder unit Rp 188,400.00
121 kaca cermin m2 Rp 742,800.00
122 kran dinding bh Rp 306,000.00
123 homogenous tile polish 60x60 m2 Rp 420,000.00
124 homogenous tile 40x40 m2 Rp 300,000.00
125 keramik 30x30 m2 Rp 180,000.00
126 keramik dinding 30x60 m2 Rp 210,000.00
127 lis keramik dinding bh Rp 18,000.00
128 galvalum m2 Rp 72,000.00
129 Main truss C-75-75 m1 Rp 19,800.00
130 Roof Bottom/Reng R 33-0.45 m1 Rp 12,600.00
131 Self drilling screw dia 6 x 20 mm (truss Screw) bh Rp 660.00
132 Self drilling screw dia 4 x 16 mm (Roof Bottom Screw) bh Rp 600.00
133 Dynabol dia 12 x 120 mm bh Rp 3,000.00
134 genteng keramik bh Rp 12,600.00
135 nok genteng keramik bh Rp 18,000.00
136 Paku biasa -1 kg Rp 17,940.00
137 lisplang GRC m1 Rp 78,000.00
138 Profil Allumunium cross tie main tie m1 Rp 18,000.00
139 Gypsum akustik lmbr Rp 360,000.00
140 GRC cetak m2 Rp 720,000.00
141 alumunium tali air m1 Rp 12,000.00
142 bata expose bh Rp 3,600.00
143 kosen frame shape m1 Rp 180,000.00
144 plat baja 1,2 mm m2 Rp 1,131,840.00
145 kaca bening 6 mm m2 Rp 126,000.00
146 jalusi m2 Rp 900,000.00
147 engsel bh Rp 66,000.00
148 skrup & fisher bh Rp 3,000.00
149 hollow 80 x 40 x 2mm m1 Rp 20,400.00
150 flush bolts bh Rp 114,000.00
151 kisi-kisi alumunium m1 Rp 150,000.00
152 stepnoise bh Rp 42,000.00
153 rell allumunium pintu geser m1 Rp 540,000.00
154 batu andesit 20x40 m2 Rp 140,400.00
155 Cat coating natural ltr Rp 96,000.00
156 hollow galvanis 150x100x6 m1 Rp 260,400.00
157 plat bordes 3 mm m2 Rp 840,000.00
158 alumunium lauver sun shade 6" m1 Rp 168,000.00
159 Waterproofing Integral m3 Rp 112,200.00
160 rell pintu lipat m1 Rp 540,000.00
161 glasswool m2 Rp 37,766.67
162 profil alumunium m1 Rp 18,000.00
163 MDF 6mm m2 Rp 44,342.92
164 kaca tempered grey reflection tebal 8mm m2 Rp 540,000.00
165 rangka alumunium vertikal m1 Rp 180,000.00
166 rangka alumunium horisontal m1 Rp 180,000.00
167 glass block bh Rp 24,000.00
168 roster beton bh Rp 9,000.00
169 hollow 40 X 40 X 2 mm m1 Rp 22,714.00
170 hollow 40 X 80 X 2 mm m1 Rp 45,428.00
171 pipa black stell 2.5" m1 Rp 207,160.00
172 pipa black stell 2" m1 Rp 130,160.00
173 pipa black stell 1.5" m1 Rp 102,760.00
174 stainless steel front-plate bh Rp 42,000.00
PEKERJAAN ARSITEKTUR
no jenis pekerjaan volume satuan harga satuan jumlah harga
I. LANTAI 01
a. Pekerjaan Tanah 5,818,933.28
1 galian tanah fondasi batu kali 71.74 m3 51,810.00 3,717,016.82
2 urug pasir bawah fondasi batu kali 7.97 m3 212,388.00 1,693,044.61
3 urug tanah kembali 23.68 m3 17,270.00 408,871.85
###
b. Pekerjaan Beton Praktis LT.1 130,100,616.89
1 kolom praktis 6.43 m3 5,959,159.80 38,303,065.87
2 kolom skelet 1.59 m3 5,959,159.80 9,498,229.90
3 balok praktis 4.19 m3 6,386,879.40 26,761,524.67
4 balok skelet 2.34 m3 6,386,879.40 14,974,523.39
5 meja beton 0.37 m3 6,337,102.20 2,351,230.26
6 rabat beton 42.76 m3 893,580.32 38,212,042.79
###
c. Pekerjaan Pasangan LT.1 453,165,704.76
1 pasangan dinding bata ringan 1,163.91 m2 137,829.78 160,421,546.67
2 plesteran 2,461.51 m2 67,552.12 166,280,402.36
3 acian 2,461.51 m2 44,860.20 110,423,949.46
4 sponengan 892.72 m1 17,967.31 16,039,806.28
###
d. Pekerjaan Penutup Lantai LT.1 355,433,361.24
1 homogenous tile 60x60 244.38 m2 633,190.80 154,737,987.95
2 keramik 40x40 366.52 m2 467,538.06 171,361,930.76
3 plin homogenous tile 10x60 186.00 m1 63,319.08 11,777,447.53
4 plin keramik 10x40 375.50 m1 46,753.81 17,555,995.01
###
e. Pekerjaan Plafon LT.1 148,813,371.62
1 plafon gypsump rangka hollow 431.32 m2 174,134.40 75,106,821.43
2 plafon akustik rangka cross tie main tie 151.79 m2 306,108.00 46,465,610.95
3 lis profil gypsump 422.16 m1 31,396.20 13,254,203.26
4 compound 123.60 m2 113,160.21 13,986,735.99
###
f. Pekerjaan Lavatory LT.1 238,257,150.88
1 plafon kalsiboard rangka hollow 19.34 m2 178,939.20 3,459,864.17
2 lis profil gypsump 40.90 m1 31,396.20 1,284,259.78
3 keramik lantai 30x30 20.04 m2 331,472.46 6,642,773.68
4 keramik dinding 30x60 455.87 m2 383,958.96 175,034,421.53
5 lis keramik dinding 10x30 40.20 m1 116,342.16 4,676,973.81
6 kitchen zink 1.00 unit 722,700.00 722,700.00
7 kran dapur 1.00 bh 590,815.50 590,815.50
8 kran dinding 3.00 bh 373,015.50 1,119,046.50
9 urinoir 3.00 unit 4,461,481.20 13,384,443.60
10 sekat urinoir 2.00 unit 1,961,520.00 3,923,040.00
11 kloset duduk 5.00 unit 3,944,490.00 19,722,450.00
12 shower spray 5.00 unit 353,215.50 1,766,077.50
13 papper holder 5.00 unit 217,140.00 1,085,700.00
14 soap holder 5.00 unit 141,900.00 709,500.00
15 wastafel +asesorisnya (kran, kabel flexible, stop kran dll) 2.00 unit 1,168,754.40 2,337,508.80
16 kaca cermin 2.00 unit 898,788.00 1,797,576.00
###
g. Pekerjaan Tangga LT.1 49,682,446.80
1 compound 13.92 m2 113,160.21 1,575,583.30
2 cat interior 13.92 m2 36,029.93 501,661.77
3 keramik 40x40 26.80 m2 467,538.06 12,532,211.27
4 plin keramik 10x40 14.27 m1 46,753.81 667,049.66
5 stepnose 71.56 m1 171,755.32 12,291,204.49
6 relling tangga utama 17.69 m1 1,250,000.00 22,114,736.31
###
h. Pekerjaan Pintu, Jendela dan Boven + Asesoris Pengunci LT.1 505,507,439.70
1 pintu P2A 3.00 unit 11,730,946.59 35,192,839.77
2 pintu P2B 1.00 unit 12,020,323.59 12,020,323.59
3 pintu P4 3.00 unit 9,314,225.53 27,942,676.58
4 pintu P5 1.00 unit 12,319,401.60 12,319,401.60
5 pintu P7A 2.00 unit 5,874,616.63 11,749,233.26
6 pintu P8 6.00 unit 5,074,639.23 30,447,835.40
7 pintu P9A 4.00 unit 3,666,013.54 14,664,054.14
8 pintu P9B 13.00 unit 3,832,401.65 49,821,221.42
9 pintu P10 2.00 unit 7,765,703.00 15,531,406.01
10 pintu P11 1.00 unit 8,210,942.12 8,210,942.12
11 pintu P12 4.00 unit 6,977,784.08 27,911,136.34
12 pintu P15A 1.00 unit 2,711,801.89 2,711,801.89
13 pintu P15B 1.00 unit 2,818,691.16 2,818,691.16
14 pintu P16A (emergency) 1.00 unit 16,000,000.00 16,000,000.00
15 jendela J1 4.00 unit 3,008,053.51 12,032,214.05
16 jendela J2A 16.00 unit 5,930,218.25 94,883,491.93
17 jendela J2B 2.00 unit 6,164,357.21 12,328,714.41
18 jendela J4A 1.00 unit 3,210,919.86 3,210,919.86
19 jendela J6A 1.00 unit 1,954,171.76 1,954,171.76
20 jendela J6B 2.00 unit 1,901,595.99 3,803,191.98
21 jendela J7A 1.00 unit 10,304,784.31 10,304,784.31
22 jendela J8A 9.00 unit 5,216,041.85 46,944,376.62
23 jendela J8B 1.00 unit 5,216,041.85 5,216,041.85
24 jendela J9A 8.00 unit 2,853,162.07 22,825,296.56
25 jendela J11 1.00 unit 8,077,115.73 8,077,115.73
26 jendela J15 1.00 unit 4,045,848.14 4,045,848.14
27 jendela J18A 1.00 unit 4,151,229.64 4,151,229.64
28 jendela J18B 1.00 unit 4,151,229.64 4,151,229.64
29 glass block GB1 1.00 unit 716,608.20 716,608.20
30 glass block GB2 1.00 unit 1,433,216.40 1,433,216.40
31 kisi kisi KS 1.00 unit 2,087,425.36 2,087,425.36
###
i. Pekerjaan Partisi LT.1 114,861,354.98
1 partisi gypsum rangka hollow finishing cat interior 329.81 m2 348,268.80 114,861,354.98
###
j. Pekerjaan Finishing LT.1 135,340,541.47
1 waterproofing km/wc 156.80 m2 85,641.60 13,428,641.93
2 cat interior 1,854.06 m2 36,029.93 66,801,808.05
3 cat exterior 607.45 m2 51,169.80 31,083,003.38
4 cat plafon 666.86 m2 36,029.93 24,027,088.12
###
II. LANTAI 02 ###
a. Pekerjaan Beton Praktis LT.2 123,351,042.74
1 kolom praktis 5.36 m3 5,959,159.80 31,945,067.08
2 kolom skelet 2.36 m3 5,959,159.80 14,053,503.42
3 balok praktis 4.20 m3 6,386,879.40 26,821,574.01
4 balok skelet 2.35 m3 6,386,879.40 15,004,356.93
5 meja beton 0.37 m3 6,337,102.20 2,351,230.26
6 rabat beton 37.13 m3 893,580.32 33,175,311.03
###
b. Pekerjaan Pasangan LT.2 450,883,587.24
1 pasangan dinding bata ringan 1,166.52 m2 137,829.78 160,781,511.50
2 plesteran 2,461.69 m2 67,552.12 166,292,658.72
3 acian 2,461.69 m2 44,860.20 110,432,088.70
4 sponengan 744.54 m1 17,967.31 13,377,328.31
###
c. Pekerjaan Penutup Lantai LT.2 298,642,371.28
1 homogenous tile 60x60 156.41 m2 633,190.80 99,036,033.41
2 keramik 40x40 373.97 m2 467,538.06 174,844,044.03
3 plin homogenous tile 10x60 136.31 m1 63,319.08 8,630,994.80
4 plin keramik 10x40 345.03 m1 46,753.81 16,131,299.03
###
d. Pekerjaan Plafon LT.2 143,427,052.12
1 plafon gypsump rangka hollow 347.84 m2 174,134.40 60,570,736.49
2 plafon akustik rangka cross tie main tie 196.91 m2 306,108.00 60,276,700.05
3 lis profil gypsump 401.20 m1 31,396.20 12,596,054.39
4 compound 88.23 m2 113,160.21 9,983,561.19
###
e. Pekerjaan Lavatory LT.2 238,257,150.88
1 plafon kalsiboard rangka hollow 19.34 m2 178,939.20 3,459,864.17
2 lis profil gypsump 40.90 m1 31,396.20 1,284,259.78
3 keramik lantai 30x30 20.04 m2 331,472.46 6,642,773.68
4 keramik dinding 30x60 455.87 m2 383,958.96 175,034,421.53
5 lis keramik dinding 10x30 40.20 m1 116,342.16 4,676,973.81
6 kitchen zink 1.00 unit 722,700.00 722,700.00
7 kran dapur 1.00 bh 590,815.50 590,815.50
8 kran dinding 3.00 bh 373,015.50 1,119,046.50
9 urinoir 3.00 unit 4,461,481.20 13,384,443.60
10 sekat urinoir 2.00 unit 1,961,520.00 3,923,040.00
11 kloset duduk 5.00 unit 3,944,490.00 19,722,450.00
12 shower spray 5.00 unit 353,215.50 1,766,077.50
13 papper holder 5.00 unit 217,140.00 1,085,700.00
14 soap holder 5.00 unit 141,900.00 709,500.00
15 wastafel +asesorisnya (kran, kabel flexible, stop kran dll) 2.00 unit 1,168,754.40 2,337,508.80
16 kaca cermin 2.00 unit 898,788.00 1,797,576.00
###
f. Pekerjaan Tangga LT.2 49,682,446.80
1 compound 13.92 m2 113,160.21 1,575,583.30
2 cat interior 13.92 m2 36,029.93 501,661.77
3 keramik 40x40 26.80 m2 467,538.06 12,532,211.27
4 plin keramik 10x40 14.27 m1 46,753.81 667,049.66
5 stepnose 71.56 m1 171,755.32 12,291,204.49
6 relling tangga utama 17.69 m1 1,250,000.00 22,114,736.31
###
g. Pekerjaan Pintu, Jendela dan Boven + Asesoris Pengunci LT.2 627,343,041.70
1 pintu P2A 6.00 unit 11,730,946.59 70,385,679.55
2 pintu P4 3.00 unit 9,314,225.53 27,942,676.58
3 pintu P5 1.00 unit 12,319,401.60 12,319,401.60
4 pintu P7A 2.00 unit 5,874,616.63 11,749,233.26
5 pintu P8 5.00 unit 5,074,639.23 25,373,196.17
6 pintu P9A 3.00 unit 3,666,013.54 10,998,040.61
7 pintu P9B 8.00 unit 3,832,401.65 30,659,213.18
8 pintu P10 2.00 unit 7,765,703.00 15,531,406.01
9 pintu P11 1.00 unit 8,210,942.12 8,210,942.12
10 pintu P12 4.00 unit 6,977,784.08 27,911,136.34
11 pintu P15A 1.00 unit 2,711,801.89 2,711,801.89
12 pintu P15B 1.00 unit 2,818,691.16 2,818,691.16
13 pintu P16A (emergency) 1.00 unit 16,000,000.00 16,000,000.00
14 pintu P16B (emergency) 1.00 unit 16,000,000.00 16,000,000.00
15 pintu PL 1.00 unit 30,952,493.06 30,952,493.06
16 curtain wall CW 1.00 unit 66,227,992.38 66,227,992.38
17 jendela J1 5.00 unit 3,008,053.51 15,040,267.56
18 jendela J2A 16.00 unit 5,930,218.25 94,883,491.93
19 jendela J4B 1.00 unit 3,546,642.32 3,546,642.32
20 jendela J6A 1.00 unit 1,954,171.76 1,954,171.76
21 jendela J7A 1.00 unit 10,304,784.31 10,304,784.31
22 jendela J7C 1.00 unit 9,353,046.74 9,353,046.74
23 jendela J8A 10.00 unit 5,216,041.85 52,160,418.46
24 jendela J9A 8.00 unit 2,853,162.07 22,825,296.56
25 jendela J9B 2.00 unit 2,040,231.13 4,080,462.26
26 jendela J10 1.00 unit 7,991,544.48 7,991,544.48
27 jendela J11 1.00 unit 8,077,115.73 8,077,115.73
28 jendela J12 1.00 unit 12,592,168.33 12,592,168.33
29 jendela J15 1.00 unit 4,045,848.14 4,045,848.14
30 glass block GB1 1.00 unit 716,608.20 716,608.20
31 glass block GB2 1.00 unit 1,433,216.40 1,433,216.40
32 glass block GB3 2.00 unit 229,314.62 458,629.25
33 kisi kisi KS 1.00 unit 2,087,425.36 2,087,425.36
###
h. Pekerjaan Partisi LT.2 84,752,067.75
1 partisi gypsum rangka hollow finishing cat interior 243.35 m2 348,268.80 84,752,067.75
###
i. Pekerjaan Finishing LT.2 136,417,242.11
1 waterproofing km/wc 247.97 m2 85,641.60 21,236,886.80
2 cat interior 2,006.48 m2 36,029.93 72,293,271.67
3 cat exterior 455.22 m2 51,169.80 23,293,296.10
4 cat plafon 543.82 m2 36,029.93 19,593,787.53
###
III. LANTAI 03 ###
a. Pekerjaan Beton Praktis LT.3 122,551,319.88
1 kolom praktis 5.44 m3 5,959,159.80 32,410,286.51
2 kolom skelet 2.21 m3 5,959,159.80 13,181,217.00
3 balok praktis 4.20 m3 6,386,879.40 26,821,574.01
4 balok skelet 2.29 m3 6,386,879.40 14,611,701.07
5 meja beton 0.37 m3 6,337,102.20 2,351,230.26
6 rabat beton 37.13 m3 893,580.32 33,175,311.03
###
b. Pekerjaan Pasangan LT.3 450,950,422.28
1 pasangan dinding bata ringan 1,166.52 m2 137,829.78 160,781,511.50
2 plesteran 2,460.56 m2 67,552.12 166,215,751.24
3 acian 2,460.56 m2 44,860.20 110,381,015.77
4 sponengan 755.38 m1 17,967.31 13,572,143.77
###
c. Pekerjaan Penutup Lantai LT.3 298,642,371.28
1 homogenous tile 60x60 156.41 m2 633,190.80 99,036,033.41
2 keramik 40x40 373.97 m2 467,538.06 174,844,044.03
3 plin homogenous tile 10x60 136.31 m1 63,319.08 8,630,994.80
4 plin keramik 10x40 345.03 m1 46,753.81 16,131,299.03
###
d. Pekerjaan Plafon LT.3 143,427,052.12
1 plafon gypsump rangka hollow 347.84 m2 174,134.40 60,570,736.49
2 plafon akustik rangka cross tie main tie 196.91 m2 306,108.00 60,276,700.05
3 lis profil gypsump 401.20 m1 31,396.20 12,596,054.39
4 compound 88.23 m2 113,160.21 9,983,561.19
###
e. Pekerjaan Lavatory LT.3 238,257,150.88
1 plafon kalsiboard rangka hollow 19.34 m2 178,939.20 3,459,864.17
2 lis profil gypsump 40.90 m1 31,396.20 1,284,259.78
3 keramik lantai 30x30 20.04 m2 331,472.46 6,642,773.68
4 keramik dinding 30x60 455.87 m2 383,958.96 175,034,421.53
5 lis keramik dinding 10x30 40.20 m1 116,342.16 4,676,973.81
6 kitchen zink 1.00 unit 722,700.00 722,700.00
7 kran dapur 1.00 bh 590,815.50 590,815.50
8 kran dinding 3.00 bh 373,015.50 1,119,046.50
9 urinoir 3.00 unit 4,461,481.20 13,384,443.60
10 sekat urinoir 2.00 unit 1,961,520.00 3,923,040.00
11 kloset duduk 5.00 unit 3,944,490.00 19,722,450.00
12 shower spray 5.00 unit 353,215.50 1,766,077.50
13 papper holder 5.00 unit 217,140.00 1,085,700.00
14 soap holder 5.00 unit 141,900.00 709,500.00
15 wastafel +asesorisnya (kran, kabel flexible, stop kran dll) 2.00 unit 1,168,754.40 2,337,508.80
16 kaca cermin 2.00 unit 898,788.00 1,797,576.00
###
f. Pekerjaan Tangga LT.3 49,682,446.80
1 compound 13.92 m2 113,160.21 1,575,583.30
2 cat interior 13.92 m2 36,029.93 501,661.77
3 keramik 40x40 26.80 m2 467,538.06 12,532,211.27
4 plin keramik 10x40 14.27 m1 46,753.81 667,049.66
5 stepnose 71.56 m1 171,755.32 12,291,204.49
6 relling tangga utama 17.69 m1 1,250,000.00 22,114,736.31
###
g. Pekerjaan Pintu, Jendela dan Boven + Asesoris Pengunci LT.3 554,193,371.56
1 pintu P2A 5.00 unit 11,730,946.59 58,654,732.96
2 pintu P4 3.00 unit 9,314,225.53 27,942,676.58
3 pintu P5 1.00 unit 12,319,401.60 12,319,401.60
4 pintu P7A 2.00 unit 5,874,616.63 11,749,233.26
5 pintu P8 5.00 unit 5,074,639.23 25,373,196.17
6 pintu P9A 2.00 unit 3,666,013.54 7,332,027.07
7 pintu P9B 10.00 unit 3,832,401.65 38,324,016.47
8 pintu P10 2.00 unit 7,765,703.00 15,531,406.01
9 pintu P11 1.00 unit 8,210,942.12 8,210,942.12
10 pintu P12 4.00 unit 6,977,784.08 27,911,136.34
11 pintu P15A 1.00 unit 2,711,801.89 2,711,801.89
12 pintu P15B 1.00 unit 2,818,691.16 2,818,691.16
13 pintu P16A (emergency) 1.00 unit 16,000,000.00 16,000,000.00
14 pintu P16B (emergency) 1.00 unit 16,000,000.00 16,000,000.00
15 pintu PL 1.00 unit 30,952,493.06 30,952,493.06
16 jendela J1 5.00 unit 3,008,053.51 15,040,267.56
17 jendela J2A 16.00 unit 5,930,218.25 94,883,491.93
18 jendela J4B 1.00 unit 3,546,642.32 3,546,642.32
19 jendela J6A 1.00 unit 1,954,171.76 1,954,171.76
20 jendela J7A 1.00 unit 10,304,784.31 10,304,784.31
21 jendela J7C 1.00 unit 9,353,046.74 9,353,046.74
22 jendela J8A 10.00 unit 5,216,041.85 52,160,418.46
23 jendela J9A 8.00 unit 2,853,162.07 22,825,296.56
24 jendela J9B 2.00 unit 2,040,231.13 4,080,462.26
25 jendela J10 1.00 unit 7,991,544.48 7,991,544.48
26 jendela J11 1.00 unit 8,077,115.73 8,077,115.73
27 jendela J13 1.00 unit 13,402,647.40 13,402,647.40
28 jendela J15 1.00 unit 4,045,848.14 4,045,848.14
29 glass block GB1 1.00 unit 716,608.20 716,608.20
30 glass block GB2 1.00 unit 1,433,216.40 1,433,216.40
31 glass block GB3 2.00 unit 229,314.62 458,629.25
32 kisi kisi KS 1.00 unit 2,087,425.36 2,087,425.36
###
h. Pekerjaan Partisi LT.3 84,752,067.75
1 partisi gypsum rangka hollow finishing cat interior 243.35 m2 348,268.80 84,752,067.75
###
i. Pekerjaan Finishing LT.3 136,376,222.36
1 waterproofing km/wc 247.97 m2 85,641.60 21,236,886.80
2 cat interior 2,005.34 m2 36,029.93 72,252,251.92
3 cat exterior 455.22 m2 51,169.80 23,293,296.10
4 cat plafon 543.82 m2 36,029.93 19,593,787.53
###
IV. LANTAI 04 ###
a. Pekerjaan Beton Praktis LT.4 126,242,452.74
1 kolom praktis 5.75 m3 5,959,159.80 34,271,164.20
2 kolom skelet 2.42 m3 5,959,159.80 14,441,186.27
3 balok praktis 4.34 m3 6,386,879.40 27,724,266.99
4 balok skelet 2.24 m3 6,386,879.40 14,279,293.99
5 meja beton 0.37 m3 6,337,102.20 2,351,230.26
6 rabat beton 37.13 m3 893,580.32 33,175,311.03
###
b. Pekerjaan Pasangan LT.4 466,948,632.50
1 pasangan dinding bata ringan 1,205.78 m2 137,829.78 166,192,690.60
2 plesteran 2,547.80 m2 67,552.12 172,109,550.20
3 acian 2,547.80 m2 44,860.20 114,294,986.08
4 sponengan 798.75 m1 17,967.31 14,351,405.61
###
c. Pekerjaan Penutup Lantai LT.4 298,642,371.28
1 homogenous tile 60x60 156.41 m2 633,190.80 99,036,033.41
2 keramik 40x40 373.97 m2 467,538.06 174,844,044.03
3 plin homogenous tile 10x60 136.31 m1 63,319.08 8,630,994.80
4 plin keramik 10x40 345.03 m1 46,753.81 16,131,299.03
###
d. Pekerjaan Plafon LT.4 144,109,795.84
1 plafon gypsump rangka hollow 285.97 m2 174,134.40 49,797,594.58
2 plafon akustik rangka cross tie main tie 233.50 m2 306,108.00 71,476,408.74
3 lis profil gypsump 408.94 m1 31,396.20 12,839,153.87
4 compound 88.34 m2 113,160.21 9,996,638.65
###
e. Pekerjaan Lavatory LT.4 238,257,150.88
1 plafon kalsiboard rangka hollow 19.34 m2 178,939.20 3,459,864.17
2 lis profil gypsump 40.90 m1 31,396.20 1,284,259.78
3 keramik lantai 30x30 20.04 m2 331,472.46 6,642,773.68
4 keramik dinding 30x60 455.87 m2 383,958.96 175,034,421.53
5 lis keramik dinding 10x30 40.20 m1 116,342.16 4,676,973.81
6 kitchen zink 1.00 unit 722,700.00 722,700.00
7 kran dapur 1.00 bh 590,815.50 590,815.50
8 kran dinding 3.00 bh 373,015.50 1,119,046.50
9 urinoir 3.00 unit 4,461,481.20 13,384,443.60
10 sekat urinoir 2.00 unit 1,961,520.00 3,923,040.00
11 kloset duduk 5.00 unit 3,944,490.00 19,722,450.00
12 shower spray 5.00 unit 353,215.50 1,766,077.50
13 papper holder 5.00 unit 217,140.00 1,085,700.00
14 soap holder 5.00 unit 141,900.00 709,500.00
15 wastafel +asesorisnya (kran, kabel flexible, stop kran dll) 2.00 unit 1,168,754.40 2,337,508.80
16 kaca cermin 2.00 unit 898,788.00 1,797,576.00
###
f. Pekerjaan Pintu, Jendela dan Boven + Asesoris Pengunci LT.4 535,401,594.83
1 pintu P2A 5.00 unit 11,730,946.59 58,654,732.96
2 pintu P4 2.00 unit 9,314,225.53 18,628,451.06
3 pintu P5 1.00 unit 12,319,401.60 12,319,401.60
4 pintu P7A 6.00 unit 5,874,616.63 35,247,699.79
5 pintu P8 3.00 unit 5,074,639.23 15,223,917.70
6 pintu P9A 3.00 unit 3,666,013.54 10,998,040.61
7 pintu P9B 6.00 unit 3,832,401.65 22,994,409.88
8 pintu P10 2.00 unit 7,765,703.00 15,531,406.01
9 pintu P11 1.00 unit 8,210,942.12 8,210,942.12
10 pintu P12 4.00 unit 6,977,784.08 27,911,136.34
11 pintu P15A 1.00 unit 2,711,801.89 2,711,801.89
12 pintu P15B 1.00 unit 2,818,691.16 2,818,691.16
13 pintu P16A (emergency) 1.00 unit 16,000,000.00 16,000,000.00
14 pintu P16B (emergency) 1.00 unit 16,000,000.00 16,000,000.00
15 pintu PL 1.00 unit 30,952,493.06 30,952,493.06
16 jendela J1 2.00 unit 3,008,053.51 6,016,107.02
17 jendela J2A 17.00 unit 5,930,218.25 100,813,710.18
18 jendela J4B 1.00 unit 3,546,642.32 3,546,642.32
19 jendela J6A 1.00 unit 1,954,171.76 1,954,171.76
20 jendela J7A 1.00 unit 10,304,784.31 10,304,784.31
21 jendela J7C 1.00 unit 9,353,046.74 9,353,046.74
22 jendela J8A 9.00 unit 5,216,041.85 46,944,376.62
23 jendela J9A 7.00 unit 2,853,162.07 19,972,134.49
24 jendela J9B 2.00 unit 2,040,231.13 4,080,462.26
25 jendela J10 1.00 unit 7,991,544.48 7,991,544.48
26 jendela J11 1.00 unit 8,077,115.73 8,077,115.73
27 jendela J13 1.00 unit 13,402,647.40 13,402,647.40
28 jendela J15 1.00 unit 4,045,848.14 4,045,848.14
29 glass block GB1 1.00 unit 716,608.20 716,608.20
30 glass block GB2 1.00 unit 1,433,216.40 1,433,216.40
31 glass block GB3 2.00 unit 229,314.62 458,629.25
32 kisi kisi KS 1.00 unit 2,087,425.36 2,087,425.36
###
###
g. Pekerjaan Partisi LT.4 84,752,067.75
1 partisi gypsum rangka hollow finishing cat interior 243.35 m2 348,268.80 84,752,067.75
###
h. Pekerjaan Finishing LT.4 137,350,669.95
1 waterproofing km/wc 247.97 m2 85,641.60 21,236,886.80
2 cat interior 2,092.59 m2 36,029.93 75,395,797.17
3 cat exterior 455.22 m2 51,169.80 23,293,296.10
4 cat plafon 483.62 m2 36,029.93 17,424,689.87
###
V. ATAP ###
a. Pekerjaan Beton Praktis 18,214,296.24
1 kolom praktis 1.51 m3 5,959,159.80 8,993,854.51
2 kolom skelet 0.11 m3 5,959,159.80 678,444.99
3 balok praktis 1.14 m3 6,386,879.40 7,263,356.44
4 balok skelet 0.02 m3 6,386,879.40 153,738.27
5 rabat beton 1.26 m3 893,580.32 1,124,902.03
###
b. Pekerjaan Pasangan 123,373,648.02
1 pasangan dinding bata ringan 321.43 m2 137,829.78 44,302,029.48
2 plesteran 669.90 m2 67,552.12 45,253,367.32
3 acian 669.90 m2 44,860.20 30,051,981.32
4 sponengan 209.62 m1 17,967.31 3,766,269.90
###
c. Pekerjaan Plafon 10,993,057.58
1 plafon tritisan kalsiboard 40.52 m2 178,939.20 7,250,593.35
2 lis profil 119.20 m1 31,396.20 3,742,464.23
###
d. Pekerjaan Pintu, Jendela dan Boven + Asesoris Pengunci 2,711,801.89
1 pintu P15A 1.00 unit 2,711,801.89 2,711,801.89
###
e. Pekerjaan Finishing 159,545,887.23
1 waterproofing dag 601.90 m2 85,641.60 51,548,093.75
2 screeding 601.90 m2 67,552.12 40,659,949.34
3 cat interior 475.28 m2 36,029.93 17,124,132.02
4 cat exterior 194.63 m2 51,169.80 9,959,063.08
5 cat plafon 64.36 m2 36,029.93 2,318,890.06
6 cat exterior talang beton 741.37 m2 51,169.80 37,935,758.98
###
f. Pekerjaan Penutup Atap 398,732,254.14
1 pasang kaso + reng baja ringan 635.69 m2 267,121.80 169,807,940.36
2 galvalum 635.69 m2 98,122.20 62,375,772.72
3 genteng keramik 635.69 m2 184,074.00 117,014,885.40
4 nok genteng keramik 58.39 m1 166,678.97 9,732,512.78
5 lisplang GRC 72.96 m1 142,964.71 10,430,785.24
6 roofdrain 13.55 bh 165,000.00 2,236,321.65
7 saluran vertikal air hujan 417.45 m1 65,000.00 27,134,036.01
Daftar Analisa

no jenis pekerjaan satuan volume harga satuan jumlah harga


1 Pemasangan 1 m2 dinding bata ringan
A. TENAGA
pekerja oh 0.300 60,000.00 18,000.00
tukang batu oh 0.100 72,000.00 7,200.00
kepala tukang oh 0.010 78,000.00 780.00
mandor oh 0.015 84,000.00 1,260.00
jumlah tenaga kerja 27,240.00
B. BAHAN
bata ringan bh 8.333 9,600.00 79,996.80
semen instan perekat zak 0.100 180,000.00 18,000.00
air m3 1.050 60.00 63.00
jumlah harga bahan 98,059.80
C. PERALATAN
D. JUMLAH (A+B+C) 125,299.80
E. Overhead & Profit % 10.000 125,299.80 12,529.98
F. Harga Satuan Pekerjaan (D+E) 137,829.78

2 Pemasangan 1 m2 plesteran
A. TENAGA
pekerja oh 0.300 60,000.00 18,000.00
tukang batu oh 0.150 72,000.00 10,800.00
kepala tukang oh 0.015 78,000.00 1,170.00
mandor oh 0.015 84,000.00 1,260.00
jumlah tenaga kerja 31,230.00
B. BAHAN
semen instan plesteran zak 0.417 72,000.00 30,006.00
air ltr 2.917 60.00 175.02
jumlah harga bahan 30,181.02
C. PERALATAN
D. JUMLAH (A+B+C) 61,411.02
E. Overhead & Profit % 10.000 61,411.02 6,141.10
F. Harga Satuan Pekerjaan (D+E) 67,552.12

3 A.4.4.2.3. Pemasangan 1 m2 plesteran 1SP : 3PP tebal 15mm.


A. TENAGA
pekerja oh 0.300 60,000.00 18,000.00
tukang batu oh 0.150 72,000.00 10,800.00
kepala tukang oh 0.015 78,000.00 1,170.00
mandor oh 0.015 84,000.00 1,260.00
jumlah tenaga kerja 31,230.00
B. BAHAN
Semen Portland kg 7.776 1,740.00 13,530.24
Pasir pasang m3 0.023 145,200.00 3,339.60
jumlah harga bahan 16,869.84
C. PERALATAN
D. JUMLAH (A+B+C) 48,099.84
E. Overhead & Profit % 10.000 48,099.84 4,809.98
F. Harga Satuan Pekerjaan (D+E) 52,909.82

4 Pemasangan 1 m2 acian
A. TENAGA
pekerja oh 0.300 60,000.00 18,000.00
tukang batu oh 0.150 72,000.00 10,800.00
kepala tukang oh 0.015 78,000.00 1,170.00
mandor oh 0.015 84,000.00 1,260.00
jumlah tenaga kerja 31,230.00
B. BAHAN
semen instan acian zak 0.050 190,200.00 9,510.00
air ltr 0.700 60.00 42.00
jumlah harga bahan 9,552.00
C. PERALATAN
D. JUMLAH (A+B+C) 40,782.00
E. Overhead & Profit % 10.000 40,782.00 4,078.20
F. Harga Satuan Pekerjaan (D+E) 44,860.20

5 A.4.4.2.27. Pemasangan 1 m2 acian.


A. TENAGA
pekerja oh 0.300 60,000.00 18,000.00
tukang batu oh 0.150 72,000.00 10,800.00
kepala tukang oh 0.015 78,000.00 1,170.00
mandor oh 0.015 84,000.00 1,260.00
jumlah tenaga kerja 31,230.00
B. BAHAN
Semen portland zak 3.250 1,740.00 5,655.00
air ltr 0.700 60.00 42.00
jumlah harga bahan 5,697.00
C. PERALATAN
D. JUMLAH (A+B+C) 36,927.00
E. Overhead & Profit % 10.000 36,927.00 3,692.70
F. Harga Satuan Pekerjaan (D+E) 40,619.70

6 Pemasangan 1 m1 sponengan
A. TENAGA
pekerja oh 0.080 60,000.00 4,800.00
tukang batu oh 0.040 72,000.00 2,880.00
kepala tukang oh 0.004 78,000.00 312.00
mandor oh 0.004 84,000.00 336.00
jumlah tenaga kerja 8,328.00
B. BAHAN
semen instan acian zak 0.042 190,200.00 7,988.40
air ltr 0.292 60.00 17.52
jumlah harga bahan 8,005.92
C. PERALATAN
D. JUMLAH (A+B+C) 16,333.92
E. Overhead & Profit % 10.000 16,333.92 1,633.39
F. Harga Satuan Pekerjaan (D+E) 17,967.31

7 A.4.4.2.20. Pemasangan 1 m plesteran skoning 1SP : 3PP lebar 10 cm


A. TENAGA
pekerja oh 0.080 60,000.00 4,800.00
tukang batu oh 0.400 72,000.00 28,800.00
kepala tukang oh 0.040 78,000.00 3,120.00
mandor oh 0.004 84,000.00 336.00
jumlah tenaga kerja 37,056.00
B. BAHAN
Semen portland zak 0.500 1,740.00 870.00
pasir pasang ltr 0.013 145,200.00 1,887.60
jumlah harga bahan 2,757.60
C. PERALATAN
D. JUMLAH (A+B+C) 39,813.60
E. Overhead & Profit % 10.000 39,813.60 3,981.36
F. Harga Satuan Pekerjaan (D+E) 43,794.96

8 Pemasangan 1 m1 alumunium tali air


A. TENAGA
pekerja oh 0.080 60,000.00 4,800.00
tukang batu oh 0.040 72,000.00 2,880.00
kepala tukang oh 0.004 78,000.00 312.00
mandor oh 0.004 84,000.00 336.00
jumlah tenaga kerja 8,328.00
B. BAHAN
alumunium tali air m1 1.100 12,000.00 13,200.00
jumlah harga bahan 13,200.00
C. PERALATAN
D. JUMLAH (A+B+C) 21,528.00
E. Overhead & Profit % 10.000 21,528.00 2,152.80
F. Harga Satuan Pekerjaan (D+E) 23,680.80

9 A.3.2.1.10. Pemasangan 1 m3 pondasi siklop, 60% beton campuran 1SP : 2 PB: 3 Kr dan 40% batu belah
A. TENAGA
pekerja oh 3.400 60,000.00 204,000.00
tukang batu oh 0.850 72,000.00 61,200.00
kepala tukang oh 0.085 78,000.00 6,630.00
mandor oh 0.170 84,000.00 14,280.00
jumlah tenaga kerja 286,110.00
B. BAHAN
batu belah m3 0.480 148,800.00 71,424.00
Semen Portland kg 194.000 1,740.00 337,560.00
Pasir beton m3 0.312 145,200.00 45,302.40
kerikil m3 0.468 282,000.00 131,976.00
jumlah harga bahan 586,262.40
C. PERALATAN
D. JUMLAH (A+B+C) 872,372.40
E. Overhead & Profit % 10.000 872,372.40 87,237.24
F. Harga Satuan Pekerjaan (D+E) 959,609.64

10 A.3.2.1.4. Pemasangan 1 m3 pondasi batu belah campuran 1SP : 6PP


A. TENAGA
pekerja oh 1.500 60,000.00 90,000.00
tukang batu oh 0.750 72,000.00 54,000.00
kepala tukang oh 0.075 78,000.00 5,850.00
mandor oh 0.075 84,000.00 6,300.00
jumlah tenaga kerja 156,150.00
B. BAHAN
batu belah m3 1.200 148,800.00 178,560.00
Semen Portland kg 117.000 1,740.00 203,580.00
Pasir beton m3 0.561 145,200.00 81,457.20
jumlah harga bahan 463,597.20
C. PERALATAN
D. JUMLAH (A+B+C) 619,747.20
E. Overhead & Profit % 10.000 619,747.20 61,974.72
F. Harga Satuan Pekerjaan (D+E) 681,721.92

11 A.4.5.1.8. Pemasangan 1 m2 langit-langit rangka alluminium


A. TENAGA
pekerja oh 0.500 60,000.00 30,000.00
tukang batu oh 0.500 72,000.00 36,000.00
kepala tukang oh 0.050 78,000.00 3,900.00
mandor oh 0.025 84,000.00 2,100.00
jumlah tenaga kerja 72,000.00
B. BAHAN
Profil Allumunium hollow m1 3.600 14,400.00 51,840.00
Kawat dia 4 mm kg 0.150 10,800.00 1,620.00
Ramset bh 1.050 8,400.00 8,820.00
kalsiboard lmbr 0.364 78,000.00 28,392.00
jumlah harga bahan 90,672.00
C. PERALATAN
D. JUMLAH (A+B+C) 162,672.00
E. Overhead & Profit % 10.000 162,672.00 16,267.20
F. Harga Satuan Pekerjaan (D+E) 178,939.20

12 meng compound 1 m2
A. TENAGA
pekerja oh 0.400 60,000.00 24,000.00
tukang batu oh 0.200 72,000.00 14,400.00
kepala tukang oh 0.020 78,000.00 1,560.00
mandor oh 0.020 84,000.00 1,680.00
jumlah tenaga kerja 41,640.00
B. BAHAN
compound kg 3.600 6,000.00 21,600.00
Cat interior m2 1.100 36,029.93 39,632.92
jumlah harga bahan 61,232.92
C. PERALATAN
D. JUMLAH (A+B+C) 102,872.92
E. Overhead & Profit % 10.000 102,872.92 10,287.29
F. Harga Satuan Pekerjaan (D+E) 113,160.21

13 A.4.5.1.8. Pemasangan 1 m2 langit-langit rangka alluminium


A. TENAGA
pekerja oh 0.500 60,000.00 30,000.00
tukang batu oh 0.500 72,000.00 36,000.00
kepala tukang oh 0.050 78,000.00 3,900.00
mandor oh 0.025 84,000.00 2,100.00
jumlah tenaga kerja 72,000.00
B. BAHAN
Profil Allumunium hollow m1 3.600 14,400.00 51,840.00
Kawat dia 4 mm kg 0.150 10,800.00 1,620.00
Ramset bh 1.050 8,400.00 8,820.00
Gypsum board lmbr 0.364 66,000.00 24,024.00
jumlah harga bahan 86,304.00
C. PERALATAN
D. JUMLAH (A+B+C) 158,304.00
E. Overhead & Profit % 10.000 158,304.00 15,830.40
F. Harga Satuan Pekerjaan (D+E) 174,134.40

14 A.4.5.1.8. Pemasangan 1 m2 langit-langit rangka alluminium


A. TENAGA
pekerja oh 0.500 60,000.00 30,000.00
tukang batu oh 0.500 72,000.00 36,000.00
kepala tukang oh 0.050 78,000.00 3,900.00
mandor oh 0.025 84,000.00 2,100.00
jumlah tenaga kerja 72,000.00
B. BAHAN
Profil Allumunium cross tie main tie m1 3.600 18,000.00 64,800.00
Kawat dia 4 mm kg 0.150 10,800.00 1,620.00
Ramset bh 1.050 8,400.00 8,820.00
Gypsum akustik lmbr 0.364 360,000.00 131,040.00
jumlah harga bahan 206,280.00
C. PERALATAN
D. JUMLAH (A+B+C) 278,280.00
E. Overhead & Profit % 10.000 278,280.00 27,828.00
F. Harga Satuan Pekerjaan (D+E) 306,108.00

15 Pemasangan 1 m1 lis profil gypsum


A. TENAGA
pekerja oh 0.050 60,000.00 3,000.00
tukang batu oh 0.050 72,000.00 3,600.00
kepala tukang oh 0.005 78,000.00 390.00
mandor oh 0.003 84,000.00 252.00
jumlah tenaga kerja 7,242.00
B. BAHAN
List profil gypsum m1 1.100 18,000.00 19,800.00
compound kg 0.250 6,000.00 1,500.00
jumlah harga bahan 21,300.00
C. PERALATAN
D. JUMLAH (A+B+C) 28,542.00
E. Overhead & Profit % 10.000 28,542.00 2,854.20
F. Harga Satuan Pekerjaan (D+E) 31,396.20

16 1 M2 MENGECAT TEMBOK BARU 1 LAPIS PLAMIR, 1 LAPIS CAT DASAR 2 LAPIS CAT PENUTUP
A. TENAGA
pekerja oh 0.020 60,000.00 1,200.00
tukang batu oh 0.063 72,000.00 4,536.00
kepala tukang oh 0.006 78,000.00 468.00
mandor oh 0.003 84,000.00 252.00
jumlah tenaga kerja 6,456.00
B. BAHAN
Plamir kg 0.100 33,420.00 3,342.00
Cat interior kg 0.100 63,768.00 6,376.80
Cat penutup 2 kali (cat interior) kg 0.260 63,768.00 16,579.68
jumlah harga bahan 26,298.48
C. PERALATAN
D. JUMLAH (A+B+C) 32,754.48
E. Overhead & Profit % 10.000 32,754.48 3,275.45
F. Harga Satuan Pekerjaan (D+E) 36,029.93

17 1 M2 MENGECAT TEMBOK BARU 1 LAPIS PLAMIR, 1 LAPIS CAT DASAR 2 LAPIS CAT PENUTUP
A. TENAGA
pekerja oh 0.020 60,000.00 1,200.00
tukang batu oh 0.063 72,000.00 4,536.00
kepala tukang oh 0.006 78,000.00 468.00
mandor oh 0.003 84,000.00 252.00
jumlah tenaga kerja 6,456.00
B. BAHAN
Plamir kg 0.100 33,420.00 3,342.00
Cat exterior kg 0.100 102,000.00 10,200.00
Cat penutup 2 kali (cat interior) kg 0.260 102,000.00 26,520.00
jumlah harga bahan 40,062.00
C. PERALATAN
D. JUMLAH (A+B+C) 46,518.00
E. Overhead & Profit % 10.000 46,518.00 4,651.80
F. Harga Satuan Pekerjaan (D+E) 51,169.80

18 1 M2 MENGECAT waterproofing
A. TENAGA
pekerja oh 0.020 60,000.00 1,200.00
tukang batu oh 0.063 72,000.00 4,536.00
kepala tukang oh 0.006 78,000.00 468.00
mandor oh 0.003 84,000.00 252.00
jumlah tenaga kerja 6,456.00
B. BAHAN
water proofing kg 0.200 102,000.00 20,400.00
penutup 2 kali kg 0.500 102,000.00 51,000.00
jumlah harga bahan 71,400.00
C. PERALATAN
D. JUMLAH (A+B+C) 77,856.00
E. Overhead & Profit % 10.000 77,856.00 7,785.60
F. Harga Satuan Pekerjaan (D+E) 85,641.60

19 1 M2 MENGECAT TEMBOK BARU 1 LAPIS PLAMIR, 1 LAPIS CAT DASAR 2 LAPIS CAT PENUTUP
A. TENAGA
pekerja oh 0.020 60,000.00 1,200.00
tukang batu oh 0.063 72,000.00 4,536.00
kepala tukang oh 0.006 78,000.00 468.00
mandor oh 0.003 84,000.00 252.00
jumlah tenaga kerja 6,456.00
B. BAHAN
Cat coating natural ltr 0.100 96,000.00 9,600.00
Cat penutup 2 kali (cat interior) ltr 0.260 96,000.00 24,960.00
jumlah harga bahan 34,560.00
C. PERALATAN
D. JUMLAH (A+B+C) 41,016.00
E. Overhead & Profit % 10.000 41,016.00 4,101.60
F. Harga Satuan Pekerjaan (D+E) 45,117.60

20 A.5.1.1 4. Pemasangan 1 buah urinoir


A. TENAGA
pekerja oh 1.000 60,000.00 60,000.00
tukang batu oh 1.000 72,000.00 72,000.00
kepala tukang oh 0.100 78,000.00 7,800.00
mandor oh 0.050 84,000.00 4,200.00
jumlah tenaga kerja 144,000.00
B. BAHAN
Urinoir unit 1.000 3,000,000.00 3,000,000.00
Semen Portland kg 6.000 1,740.00 10,440.00
Pasir Pasang m3 0.010 145,200.00 1,452.00
Perlengkapan % 30.000 3,000,000.00 900,000.00
jumlah harga bahan 3,911,892.00
C. PERALATAN
D. JUMLAH (A+B+C) 4,055,892.00
E. Overhead & Profit % 10.000 4,055,892.00 405,589.20
F. Harga Satuan Pekerjaan (D+E) 4,461,481.20
21 Pemasangan 1 buah sekat urinoir
A. TENAGA
pekerja oh 0.500 60,000.00 30,000.00
tukang batu oh 0.500 72,000.00 36,000.00
kepala tukang oh 0.050 78,000.00 3,900.00
mandor oh 0.025 84,000.00 2,100.00
jumlah tenaga kerja 72,000.00
B. BAHAN
sekat Urinoir unit 1.000 1,488,000.00 1,488,000.00
Perlengkapan % 15.000 1,488,000.00 223,200.00
jumlah harga bahan 1,711,200.00
C. PERALATAN
D. JUMLAH (A+B+C) 1,783,200.00
E. Overhead & Profit % 10.000 1,783,200.00 178,320.00
F. Harga Satuan Pekerjaan (D+E) 1,961,520.00

22 A.5.1.1 5. Pemasangan 1 buah wastafel


A. TENAGA
pekerja oh 1.200 60,000.00 72,000.00
tukang batu oh 1.450 72,000.00 104,400.00
kepala tukang oh 0.150 78,000.00 11,700.00
mandor oh 0.060 84,000.00 5,040.00
jumlah tenaga kerja 193,140.00
B. BAHAN
Wastafel meja Unit 1.000 765,600.00 765,600.00
Semen Portland Kg 6.000 1,740.00 10,440.00
Pasir pasang M3 0.010 145,200.00 1,452.00
Perlengkapan % 12.000 765,600.00 91,872.00
jumlah harga bahan 869,364.00
C. PERALATAN
D. JUMLAH (A+B+C) 1,062,504.00
E. Overhead & Profit % 10.000 1,062,504.00 106,250.40
F. Harga Satuan Pekerjaan (D+E) 1,168,754.40

23 A.5.1.1.1. Pemasangan 1 buah closet duduk/monoblock


A. TENAGA
pekerja oh 3.300 60,000.00 198,000.00
tukang batu oh 1.100 72,000.00 79,200.00
kepala tukang oh 0.010 78,000.00 780.00
mandor oh 0.160 84,000.00 13,440.00
jumlah tenaga kerja 291,420.00
B. BAHAN
kloset duduk Unit 1.000 3,108,000.00 3,108,000.00
Perlengkapan % 6.000 3,108,000.00 186,480.00
jumlah harga bahan 3,294,480.00
C. PERALATAN
D. JUMLAH (A+B+C) 3,585,900.00
E. Overhead & Profit % 10.000 3,585,900.00 358,590.00
F. Harga Satuan Pekerjaan (D+E) 3,944,490.00

24 Pemasangan 1 buah shower spray


A. TENAGA
pekerja oh 0.010 60,000.00 600.00
tukang batu oh 0.400 72,000.00 28,800.00
kepala tukang oh 0.040 78,000.00 3,120.00
mandor oh 0.005 84,000.00 420.00
jumlah tenaga kerja 32,940.00
B. BAHAN
shower spray unit 1.000 288,000.00 288,000.00
Sealtape bh 0.025 6,600.00 165.00
jumlah harga bahan 288,165.00
C. PERALATAN
D. JUMLAH (A+B+C) 321,105.00
E. Overhead & Profit % 10.000 321,105.00 32,110.50
F. Harga Satuan Pekerjaan (D+E) 353,215.50

25 Pemasangan 1 buah floordrain


A. TENAGA
pekerja oh 0.010 60,000.00 600.00
tukang batu oh 0.100 72,000.00 7,200.00
kepala tukang oh 0.010 78,000.00 780.00
mandor oh 0.005 84,000.00 420.00
jumlah tenaga kerja 9,000.00
B. BAHAN
floordrain unit 1.000 510,000.00 510,000.00
jumlah harga bahan 510,000.00
C. PERALATAN
D. JUMLAH (A+B+C) 519,000.00
E. Overhead & Profit % 10.000 519,000.00 51,900.00
F. Harga Satuan Pekerjaan (D+E) 570,900.00

26 Pemasangan 1 buah soap holder


A. TENAGA
pekerja oh 0.010 60,000.00 600.00
tukang batu oh 0.100 72,000.00 7,200.00
kepala tukang oh 0.010 78,000.00 780.00
mandor oh 0.005 84,000.00 420.00
jumlah tenaga kerja 9,000.00
B. BAHAN
soap holder unit 1.000 120,000.00 120,000.00
jumlah harga bahan 120,000.00
C. PERALATAN
D. JUMLAH (A+B+C) 129,000.00
E. Overhead & Profit % 10.000 129,000.00 12,900.00
F. Harga Satuan Pekerjaan (D+E) 141,900.00

27 Pemasangan 1 buah papper holder


A. TENAGA
pekerja oh 0.010 60,000.00 600.00
tukang batu oh 0.100 72,000.00 7,200.00
kepala tukang oh 0.010 78,000.00 780.00
mandor oh 0.005 84,000.00 420.00
jumlah tenaga kerja 9,000.00
B. BAHAN
papper holder unit 1.000 188,400.00 188,400.00
jumlah harga bahan 188,400.00
C. PERALATAN
D. JUMLAH (A+B+C) 197,400.00
E. Overhead & Profit % 10.000 197,400.00 19,740.00
F. Harga Satuan Pekerjaan (D+E) 217,140.00

28 A.5.1.1 12. Pemasangan 1 buah bak cuci piring stainlessteel


A. TENAGA
pekerja oh 0.030 60,000.00 1,800.00
tukang batu oh 0.300 72,000.00 21,600.00
kepala tukang oh 0.030 78,000.00 2,340.00
mandor oh 0.015 84,000.00 1,260.00
jumlah tenaga kerja 27,000.00
B. BAHAN
Bak cuci stenlis stell bh 1.000 420,000.00 420,000.00
Water drain + asesories set 1.000 210,000.00 210,000.00
jumlah harga bahan 630,000.00
C. PERALATAN
D. JUMLAH (A+B+C) 657,000.00
E. Overhead & Profit % 10.000 657,000.00 65,700.00
F. Harga Satuan Pekerjaan (D+E) 722,700.00

29 A.5.1.1 19. Pemasangan 1 buah kran diameter atau 3/4


A. TENAGA
pekerja oh 0.010 60,000.00 600.00
tukang batu oh 0.400 72,000.00 28,800.00
kepala tukang oh 0.040 78,000.00 3,120.00
mandor oh 0.005 84,000.00 420.00
jumlah tenaga kerja 32,940.00
B. BAHAN
kran dapur unit 1.000 504,000.00 504,000.00
Sealtape bh 0.025 6,600.00 165.00
jumlah harga bahan 504,165.00
C. PERALATAN
D. JUMLAH (A+B+C) 537,105.00
E. Overhead & Profit % 10.000 537,105.00 53,710.50
F. Harga Satuan Pekerjaan (D+E) 590,815.50

30 Pemasangan 1 unit kaca cermin


A. TENAGA
upah pasang ls 1.000 74,280.00 74,280.00
jumlah tenaga kerja 74,280.00
B. BAHAN
kaca cermin unit 1.000 742,800.00 742,800.00
jumlah harga bahan 742,800.00
C. PERALATAN
D. JUMLAH (A+B+C) 817,080.00
E. Overhead & Profit % 10.000 817,080.00 81,708.00
F. Harga Satuan Pekerjaan (D+E) 898,788.00

31 A.5.1.1 19. Pemasangan 1 buah kran diameter atau 3/4


A. TENAGA
pekerja oh 0.010 60,000.00 600.00
tukang batu oh 0.400 72,000.00 28,800.00
kepala tukang oh 0.040 78,000.00 3,120.00
mandor oh 0.005 84,000.00 420.00
jumlah tenaga kerja 32,940.00
B. BAHAN
kran dinding unit 1.000 306,000.00 306,000.00
Sealtape bh 0.025 6,600.00 165.00
jumlah harga bahan 306,165.00
C. PERALATAN
D. JUMLAH (A+B+C) 339,105.00
E. Overhead & Profit % 10.000 339,105.00 33,910.50
F. Harga Satuan Pekerjaan (D+E) 373,015.50

32 Pemasangan 1m2 lantai ukuran 60cm x60cm


A. TENAGA
pekerja oh 0.700 60,000.00 42,000.00
tukang batu oh 0.350 72,000.00 25,200.00
kepala tukang oh 0.035 78,000.00 2,730.00
mandor oh 0.035 84,000.00 2,940.00
jumlah tenaga kerja 72,870.00
B. BAHAN
homogenous tile polish 60x60 m2 1.116 420,000.00 468,720.00
Semen Portland kg 9.600 1,740.00 16,704.00
Pasir Pasang m3 0.045 145,200.00 6,534.00
Semen warna kg 1.500 7,200.00 10,800.00
jumlah harga bahan 502,758.00
C. PERALATAN
D. JUMLAH (A+B+C) 575,628.00
E. Overhead & Profit % 10.000 575,628.00 57,562.80
F. Harga Satuan Pekerjaan (D+E) 633,190.80

33 Pemasangan 1 m2 lantai ukuran 40cm x 40cm


A. TENAGA
pekerja oh 0.700 60,000.00 42,000.00
tukang batu oh 0.350 72,000.00 25,200.00
kepala tukang oh 0.035 78,000.00 2,730.00
mandor oh 0.035 84,000.00 2,940.00
jumlah tenaga kerja 72,870.00
B. BAHAN
homogenous tile 40x40 m2 1.089 300,000.00 326,700.00
Semen Portland kg 8.190 1,740.00 14,250.60
Pasir Pasang m3 0.045 145,200.00 6,534.00
Semen warna kg 0.650 7,200.00 4,680.00
jumlah harga bahan 352,164.60
C. PERALATAN
D. JUMLAH (A+B+C) 425,034.60
E. Overhead & Profit % 10.000 425,034.60 42,503.46
F. Harga Satuan Pekerjaan (D+E) 467,538.06

33 A.4.4.3.34.Pemasangan 1m2 lantai keramik ukuran 30cm x 30cm


A. TENAGA
pekerja oh 0.700 60,000.00 42,000.00
tukang batu oh 0.350 72,000.00 25,200.00
kepala tukang oh 0.035 78,000.00 2,730.00
mandor oh 0.035 84,000.00 2,940.00
jumlah tenaga kerja 72,870.00
B. BAHAN
keramik 30x30 m2 1.089 180,000.00 196,020.00
Semen Portland kg 8.190 1,740.00 14,250.60
Pasir Pasang m3 0.045 145,200.00 6,534.00
Semen warna kg 1.620 7,200.00 11,664.00
jumlah harga bahan 228,468.60
C. PERALATAN
D. JUMLAH (A+B+C) 301,338.60
E. Overhead & Profit % 10.000 301,338.60 30,133.86
F. Harga Satuan Pekerjaan (D+E) 331,472.46
34 A.4.4.3.54.Pemasangan 1 m2 dinding keramik
A. TENAGA
pekerja oh 0.900 60,000.00 54,000.00
tukang batu oh 0.450 72,000.00 32,400.00
kepala tukang oh 0.045 78,000.00 3,510.00
mandor oh 0.045 84,000.00 3,780.00
jumlah tenaga kerja 93,690.00
B. BAHAN
keramik dinding 30x60 m2 1.060 210,000.00 222,600.00
Semen Portland kg 9.300 1,740.00 16,182.00
Pasir Pasang m3 0.018 145,200.00 2,613.60
Semen warna kg 1.940 7,200.00 13,968.00
jumlah harga bahan 255,363.60
C. PERALATAN
D. JUMLAH (A+B+C) 349,053.60
E. Overhead & Profit % 10.000 349,053.60 34,905.36
F. Harga Satuan Pekerjaan (D+E) 383,958.96

35 A.4.4.3.54.Pemasangan 1 m2 dinding keramik


A. TENAGA
pekerja oh 0.090 60,000.00 5,400.00
tukang batu oh 0.090 72,000.00 6,480.00
kepala tukang oh 0.009 78,000.00 702.00
mandor oh 0.005 84,000.00 420.00
jumlah tenaga kerja 13,002.00
B. BAHAN
lis keramik dinding bh 3.333 18,000.00 60,000.00
Semen Portland kg 9.300 1,740.00 16,182.00
Pasir Pasang m3 0.018 145,200.00 2,613.60
Semen warna kg 1.940 7,200.00 13,968.00
jumlah harga bahan 92,763.60
C. PERALATAN
D. JUMLAH (A+B+C) 105,765.60
E. Overhead & Profit % 10.000 105,765.60 10,576.56
F. Harga Satuan Pekerjaan (D+E) 116,342.16

36 Pemasangan 1 m2 dinding batu alam


A. TENAGA
pekerja oh 0.900 60,000.00 54,000.00
tukang batu oh 0.450 72,000.00 32,400.00
kepala tukang oh 0.045 78,000.00 3,510.00
mandor oh 0.045 84,000.00 3,780.00
jumlah tenaga kerja 93,690.00
B. BAHAN
batu andesit 20x40 m2 1.060 140,400.00 148,824.00
cat coating natural m2 1.060 45,117.60 47,824.66
Semen Portland kg 9.300 1,740.00 16,182.00
Pasir Pasang m3 0.018 145,200.00 2,613.60
Semen warna kg 1.940 7,200.00 13,968.00
jumlah harga bahan 229,412.26
C. PERALATAN
D. JUMLAH (A+B+C) 323,102.26
E. Overhead & Profit % 10.000 323,102.26 32,310.23
F. Harga Satuan Pekerjaan (D+E) 355,412.48
37 A.4.4.3.28.Pemasangan 1 m1 stepnose
A. TENAGA
pekerja oh 0.090 60,000.00 5,400.00
tukang batu oh 0.090 72,000.00 6,480.00
kepala tukang oh 0.009 78,000.00 702.00
mandor oh 0.005 84,000.00 420.00
jumlah tenaga kerja 13,002.00
B. BAHAN
stepnoise bh 3.333 42,000.00 140,000.00
Semen Portland kg 1.140 1,740.00 1,983.60
Pasir Pasang m3 0.003 145,200.00 435.60
Semen warna kg 0.100 7,200.00 720.00
jumlah harga bahan 143,139.20
C. PERALATAN
D. JUMLAH (A+B+C) 156,141.20
E. Overhead & Profit % 10.000 156,141.20 15,614.12
F. Harga Satuan Pekerjaan (D+E) 171,755.32

38 Pemasangan 1 m2 galvalum
A. TENAGA
pekerja oh 0.150 60,000.00 9,000.00
tukang kayu oh 0.050 70,800.00 3,540.00
kepala tukang oh 0.005 78,000.00 390.00
mandor oh 0.008 84,000.00 672.00
jumlah tenaga kerja 13,602.00
B. BAHAN
galvalum m2 1.050 72,000.00 75,600.00
jumlah harga bahan 75,600.00
C. PERALATAN
D. JUMLAH (A+B+C) 89,202.00
E. Overhead & Profit % 10.000 89,202.00 8,920.20
F. Harga Satuan Pekerjaan (D+E) 98,122.20

39 1 m2 Pek. Pasangan Baja Ringan (Bersertifikat dan bergaransi 10 tahun)


A. TENAGA
Pekerja oh 0.247 60,000.00 14,820.00
Tukang besi profil oh 0.176 78,000.00 13,728.00
Kepala tukang oh 0.117 78,000.00 9,126.00
Mandor oh 0.059 84,000.00 4,914.00
jumlah tenaga kerja 42,588.00
B. BAHAN
Main truss C-75-75 m1 2.800 19,800.00 55,440.00
Roof Bottom/Reng R 33-0.45 m1 5.100 12,600.00 64,260.00
Self drilling screw dia 6 x 20 mm (truss Screw) bh 25.000 660.00 16,500.00
Self drilling screw dia 4 x 16 mm (Roof Bottom Sc bh 35.000 600.00 21,000.00
Dynabol dia 12 x 120 mm bh 1.000 3,000.00 3,000.00
jumlah harga bahan 160,200.00
C. PERALATAN & MOBILISASI ls 1.000 40,050.00 40,050.00
D. JUMLAH (A+B+C) 242,838.00
E. Overhead & Profit % 10.000 242,838.00 24,283.80
F. Harga Satuan Pekerjaan (D+E) 267,121.80

40 A.4.5.2.30. Pemasangan 1 m2 genteng keramik


A. TENAGA
pekerja oh 0.200 60,000.00 12,000.00
tukang batu oh 0.100 72,000.00 7,200.00
kepala tukang oh 0.010 78,000.00 780.00
mandor oh 0.010 84,000.00 840.00
jumlah tenaga kerja 20,820.00
B. BAHAN
genteng keramik bh 11.000 12,600.00 138,600.00
Paku 2-3 kg 0.300 26,400.00 7,920.00
jumlah harga bahan 146,520.00
C. PERALATAN
D. JUMLAH (A+B+C) 167,340.00
E. Overhead & Profit % 10.000 167,340.00 16,734.00
F. Harga Satuan Pekerjaan (D+E) 184,074.00

41 A.4.5.2.34. Pemasangan 1 m nok genteng beton


A. TENAGA
pekerja oh 0.400 60,000.00 24,000.00
tukang batu oh 0.200 72,000.00 14,400.00
kepala tukang oh 0.020 78,000.00 1,560.00
mandor oh 0.020 84,000.00 1,680.00
jumlah tenaga kerja 41,640.00
B. BAHAN
nok genteng keramik bh 3.500 18,000.00 63,000.00
Paku biasa -1 kg 0.050 17,940.00 897.00
Semen portland kg 10.800 1,740.00 18,792.00
pasir pasang m3 0.032 145,200.00 4,646.40
cat exterior m2 0.330 46,518.00 15,350.94
semen warna kg 1.000 7,200.00 7,200.00
jumlah harga bahan 109,886.34
C. PERALATAN
D. JUMLAH (A+B+C) 151,526.34
E. Overhead & Profit % 10.000 151,526.34 15,152.63
F. Harga Satuan Pekerjaan (D+E) 166,678.97

42 A.4.6.1.22. Pemasangan 1 m lisplank


A. TENAGA
pekerja oh 0.100 60,000.00 6,000.00
tukang batu oh 0.200 72,000.00 14,400.00
kepala tukang oh 0.020 78,000.00 1,560.00
mandor oh 0.005 84,000.00 420.00
jumlah tenaga kerja 22,380.00
B. BAHAN
lisplang GRC m1 1.100 78,000.00 85,800.00
cat exterior m2 0.440 46,518.00 20,467.92
Paku 2-3 kg 0.050 26,400.00 1,320.00
jumlah harga bahan 107,587.92
C. PERALATAN
D. JUMLAH (A+B+C) 129,967.92
E. Overhead & Profit % 10.000 129,967.92 12,996.79
F. Harga Satuan Pekerjaan (D+E) 142,964.71

43 Pemasangan 1 m2 ornamen GRC


A. TENAGA
pekerja oh 0.800 60,000.00 48,000.00
tukang batu oh 0.400 72,000.00 28,800.00
kepala tukang oh 0.040 78,000.00 3,120.00
mandor oh 0.040 84,000.00 3,360.00
jumlah tenaga kerja 83,280.00
B. BAHAN
GRC cetak m2 1.100 720,000.00 792,000.00
cat exterior m2 2.000 51,169.80 102,339.60
pola ornamen ls 1.000 198,000.00 198,000.00
jumlah harga bahan 1,092,339.60
C. PERALATAN
D. JUMLAH (A+B+C) 1,175,619.60
E. Overhead & Profit % 10.000 1,175,619.60 117,561.96
F. Harga Satuan Pekerjaan (D+E) 1,293,181.56

44 Pemasangan 1 m2 GRC cetak


A. TENAGA
pekerja oh 0.400 60,000.00 24,000.00
tukang batu oh 0.200 72,000.00 14,400.00
kepala tukang oh 0.020 78,000.00 1,560.00
mandor oh 0.020 84,000.00 1,680.00
jumlah tenaga kerja 41,640.00
B. BAHAN
GRC cetak m2 1.100 720,000.00 792,000.00
cat exterior m2 2.000 51,169.80 102,339.60
jumlah harga bahan 894,339.60
C. PERALATAN
D. JUMLAH (A+B+C) 935,979.60
E. Overhead & Profit % 10.000 935,979.60 93,597.96
F. Harga Satuan Pekerjaan (D+E) 1,029,577.56

45 Pemasangan 1 unit sirip vertikal GRC finishing cat eksterior


A. TENAGA
pekerja oh 0.400 60,000.00 24,000.00
tukang batu oh 0.200 72,000.00 14,400.00
kepala tukang oh 0.020 78,000.00 1,560.00
mandor oh 0.020 84,000.00 1,680.00
jumlah tenaga kerja 41,640.00
B. BAHAN
GRC cetak m2 0.425 720,000.00 306,000.00
cat exterior m2 1.190 51,169.80 60,892.06
jumlah harga bahan 366,892.06
C. PERALATAN
D. JUMLAH (A+B+C) 408,532.06
E. Overhead & Profit % 10.000 408,532.06 40,853.21
F. Harga Satuan Pekerjaan (D+E) 449,385.27

46 Pemasangan 1 m2 dinding bata expose


A. TENAGA
pekerja oh 0.450 60,000.00 27,000.00
tukang batu oh 0.225 72,000.00 16,200.00
kepala tukang oh 0.023 78,000.00 1,755.00
mandor oh 0.023 84,000.00 1,890.00
jumlah tenaga kerja 46,845.00
B. BAHAN
bata expose bh 75.000 3,600.00 270,000.00
Semen Portland kg 9.300 1,740.00 16,182.00
Pasir Pasang m3 0.018 145,200.00 2,613.60
Semen warna kg 1.940 7,200.00 13,968.00
jumlah harga bahan 302,763.60
C. PERALATAN
D. JUMLAH (A+B+C) 349,608.60
E. Overhead & Profit % 10.000 349,608.60 34,960.86
F. Harga Satuan Pekerjaan (D+E) 384,569.46

47 A.4.6.1.5. Pembuatan dan pemasangan 1 m2 daun pintu panel, kayu kelas I atau II
A. TENAGA
pekerja oh 1.000 60,000.00 60,000.00
tukang kayu oh 3.000 70,800.00 212,400.00
kepala tukang oh 0.300 78,000.00 23,400.00
mandor oh 0.050 84,000.00 4,200.00
jumlah tenaga kerja 300,000.00
B. BAHAN
Papan kayu jati kelas I m3 0.040 25,800,000.00 1,032,000.00
Lem kayu kg 0.500 45,000.00 22,500.00
jumlah harga bahan 1,054,500.00
C. PERALATAN
D. JUMLAH (A+B+C) 1,354,500.00
E. Overhead & Profit dimasukkan di tiap2 analisa pintu/jendela
F. Harga Satuan Pekerjaan (D+E) 1,354,500.00
jumlah /m2 1,354,500.00
jumlah /m1 kayu 3.5/12 162,540.00
jumlah /m1 kayu 3.5/20 270,900.00
jumlah /m1 kayu 3.5/10 135,450.00
Klose kayu jati 26,006.40
jumlah /m1 grill kayu 16,152.41

48 Pemasangan 1 unit pintu P1


A. TENAGA
upah pasang oh 0.100 12,228,621.31 1,222,862.13
jumlah tenaga kerja 1,222,862.13
B. BAHAN
kosen frame shape m1 5.800 180,000.00 1,044,000.00
plat baja 1,2 mm m2 5.880 1,131,840.00 6,655,219.20
kaca bening 6 mm m2 0.138 126,000.00 17,402.11
jalusi m2 4.320 900,000.00 3,888,000.00
flush bolts bh 2.000 114,000.00 228,000.00
engsel bh 6.000 66,000.00 396,000.00
lockcase m2 0.138 132,000.00 18,230.78
lever handle m2 4.320 516,000.00 2,229,120.00
asesoris pendukung (skrup, fisher dll) ls 1.000 122,286.21 122,286.21
jumlah harga bahan 14,598,258.31
C. PERALATAN
D. JUMLAH (A+B+C) 15,821,120.44
E. Overhead & Profit % 10.000 15,821,120.44 1,582,112.04
F. Harga Satuan Pekerjaan (D+E) 17,403,232.48

49 Pemasangan 1 unit pintu P2a


A. TENAGA
upah pasang oh 0.100 9,607,654.87 960,765.49
jumlah tenaga kerja 960,765.49
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 8.900 186,000.00 1,655,400.00
panel kayu jati 2 cm m2 1.646 1,354,500.00 2,229,642.45
ram kayu jati 3.5/12 cm m1 9.800 162,540.00 1,592,892.00
ram kayu jati 3.5/20 cm m1 1.500 270,900.00 406,350.00
Klose kayu jati bh 6.000 26,006.40 156,038.40
ram jendela allumunium m2 4.700 150,000.00 705,000.00
kaca bening 5 mm m2 0.916 114,000.00 104,372.02
engsel bh 6.000 66,000.00 396,000.00
flush bolts bh 2.000 114,000.00 228,000.00
lever handle unit 1.000 516,000.00 516,000.00
lockcase unit 1.000 132,000.00 132,000.00
double cylinder unit 1.000 90,000.00 90,000.00
casement stay bh 4.000 114,000.00 456,000.00
silent m1 13.800 4,200.00 57,960.00
melamin m2 5.880 150,000.00 882,000.00
asesoris pendukung (skrup, fisher dll) ls 1.000 96,076.55 96,076.55
jumlah harga bahan 9,703,731.41
C. PERALATAN
D. JUMLAH (A+B+C) 10,664,496.90
E. Overhead & Profit % 10.000 10,664,496.90 1,066,449.69
F. Harga Satuan Pekerjaan (D+E) 11,730,946.59

50 Pemasangan 1 unit pintu P2b


A. TENAGA
upah pasang oh 0.100 9,844,654.87 984,465.49
jumlah tenaga kerja 984,465.49
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 8.900 186,000.00 1,655,400.00
panel kayu jati 2 cm m2 1.646 1,354,500.00 2,229,642.45
ram kayu jati 3.5/12 cm m1 9.800 162,540.00 1,592,892.00
ram kayu jati 3.5/20 cm m1 1.500 270,900.00 406,350.00
Klose kayu jati bh 6.000 26,006.40 156,038.40
ram jendela allumunium m2 4.700 150,000.00 705,000.00
rambuncis bh 2.000 42,000.00 84,000.00
kaca bening 5 mm m2 0.916 114,000.00 104,372.02
engsel bh 6.000 66,000.00 396,000.00
flush bolts bh 2.000 114,000.00 228,000.00
lever handle unit 1.000 516,000.00 516,000.00
lockcase unit 1.000 132,000.00 132,000.00
double cylinder unit 1.000 90,000.00 90,000.00
casement stay bh 4.000 114,000.00 456,000.00
silent m1 13.800 4,200.00 57,960.00
melamin m2 5.880 150,000.00 882,000.00
hollow 80 x 40 x 2mm m1 7.500 20,400.00 153,000.00
asesoris pendukung (skrup, fisher dll) ls 1.000 98,446.55 98,446.55
jumlah harga bahan 9,943,101.41
C. PERALATAN
D. JUMLAH (A+B+C) 10,927,566.90
E. Overhead & Profit % 10.000 10,927,566.90 1,092,756.69
F. Harga Satuan Pekerjaan (D+E) 12,020,323.59

51 Pemasangan 1 unit pintu P3a


A. TENAGA
upah pasang oh 0.100 12,601,381.13 1,260,138.11
jumlah tenaga kerja 1,260,138.11
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 6.637 186,000.00 1,234,482.00
panel kayu jati 2 cm m2 4.140 1,354,500.00 5,607,630.00
ram kayu jati 3.5/12 cm m1 14.642 162,540.00 2,379,910.68
ram kayu jati 3.5/20 cm m1 1.848 270,900.00 500,623.20
Klose kayu jati bh 6.000 26,006.40 156,038.40
kaca bening 5 mm m2 0.262 114,000.00 29,826.05
engsel bh 6.000 66,000.00 396,000.00
flush bolts bh 2.000 114,000.00 228,000.00
lever handle unit 1.000 516,000.00 516,000.00
lockcase unit 1.000 132,000.00 132,000.00
melamin m2 8.501 150,000.00 1,275,120.00
silent m1 13.274 4,200.00 55,750.80
double cylinder unit 1.000 90,000.00 90,000.00
asesoris pendukung (skrup, fisher dll) ls 1.000 126,013.81 126,013.81
jumlah harga bahan 12,727,394.94
C. PERALATAN
D. JUMLAH (A+B+C) 13,987,533.05
E. Overhead & Profit % 10.000 13,987,533.05 1,398,753.31
F. Harga Satuan Pekerjaan (D+E) 15,386,286.36

52 Pemasangan 1 unit pintu P3b


A. TENAGA
upah pasang oh 0.100 10,928,811.23 1,092,881.12
jumlah tenaga kerja 1,092,881.12
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 5.991 186,000.00 1,114,326.00
panel kayu jati 2 cm m2 3.225 1,354,500.00 4,368,262.50
ram kayu jati 3.5/12 cm m1 14.642 162,540.00 2,379,910.68
ram kayu jati 3.5/20 cm m1 1.848 270,900.00 500,623.20
Klose kayu jati bh 6.000 26,006.40 156,038.40
kaca bening 5 mm m2 0.262 114,000.00 29,826.05
engsel bh 6.000 66,000.00 396,000.00
flush bolts bh 2.000 114,000.00 228,000.00
lever handle unit 1.000 516,000.00 516,000.00
lockcase unit 1.000 132,000.00 132,000.00
melamin m2 6.450 150,000.00 967,500.00
silent m1 11.982 4,200.00 50,324.40
double cylinder unit 1.000 90,000.00 90,000.00
asesoris pendukung (skrup, fisher dll) ls 1.000 109,288.11 109,288.11
jumlah harga bahan 11,038,099.34
C. PERALATAN
D. JUMLAH (A+B+C) 12,130,980.46
E. Overhead & Profit % 10.000 12,130,980.46 1,213,098.05
F. Harga Satuan Pekerjaan (D+E) 13,344,078.51

53 Pemasangan 1 unit pintu P3c


A. TENAGA
upah pasang oh 0.100 10,754,705.28 1,075,470.53
jumlah tenaga kerja 1,075,470.53
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 5.888 186,000.00 1,095,168.00
panel kayu jati 2 cm m2 3.010 1,354,500.00 4,077,045.00
ram kayu jati 3.5/12 cm m1 14.642 162,540.00 2,379,910.68
ram kayu jati 3.5/20 cm m1 1.848 270,900.00 500,623.20
Klose kayu jati bh 6.000 26,006.40 156,038.40
flush bolts m2 2.000 114,000.00 228,000.00
engsel bh 6.000 66,000.00 396,000.00
flush bolts bh 2.000 114,000.00 228,000.00
lever handle unit 1.000 516,000.00 516,000.00
lockcase unit 1.000 132,000.00 132,000.00
melamin m2 6.020 150,000.00 903,000.00
silent m1 12.600 4,200.00 52,920.00
double cylinder unit 1.000 90,000.00 90,000.00
asesoris pendukung (skrup, fisher dll) ls 1.000 107,547.05 107,547.05
jumlah harga bahan 10,862,252.33
C. PERALATAN
D. JUMLAH (A+B+C) 11,937,722.86
E. Overhead & Profit % 10.000 11,937,722.86 1,193,772.29
F. Harga Satuan Pekerjaan (D+E) 13,131,495.15

54 Pemasangan 1 unit pintu P4


A. TENAGA
upah pasang oh 0.100 7,628,358.34 762,835.83
jumlah tenaga kerja 762,835.83
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 8.900 186,000.00 1,655,400.00
ram pintu allumunium m1 10.720 186,000.00 1,993,920.00
ram jendela allumunium m1 4.700 150,000.00 705,000.00
Klose kayu jati bh 8.000 26,006.40 208,051.20
engsel bh 6.000 66,000.00 396,000.00
silent m1 13.800 4,200.00 57,960.00
lever handle unit 1.000 516,000.00 516,000.00
lockcase unit 1.000 132,000.00 132,000.00
double cylinder unit 1.000 90,000.00 90,000.00
door closer unit 2.000 780,000.00 1,560,000.00
kaca bening 5 mm m2 2.755 114,000.00 314,027.14
asesoris pendukung (skrup, fisher dll) ls 1.000 76,283.58 76,283.58
jumlah harga bahan 7,704,641.92
C. PERALATAN
D. JUMLAH (A+B+C) 8,467,477.75
E. Overhead & Profit % 10.000 8,467,477.75 846,747.78
F. Harga Satuan Pekerjaan (D+E) 9,314,225.53

55 Pemasangan 1 unit pintu P5


A. TENAGA
upah pasang oh 0.100 10,089,600.00 1,008,960.00
jumlah tenaga kerja 1,008,960.00
B. BAHAN
kaca bening 12 mm m2 3.780 480,000.00 1,814,400.00
Corner Lock unit 2.000 492,000.00 984,000.00
Top Patch unit 2.000 153,600.00 307,200.00
Floor hinge unit 2.000 2,100,000.00 4,200,000.00
Corner Lock unit 2.000 492,000.00 984,000.00
pull handle stainless unit 2.000 900,000.00 1,800,000.00
asesoris pendukung (skrup, fisher dll) ls 1.000 100,896.00 100,896.00
jumlah harga bahan 10,190,496.00
C. PERALATAN
D. JUMLAH (A+B+C) 11,199,456.00
E. Overhead & Profit % 10.000 11,199,456.00 1,119,945.60
F. Harga Satuan Pekerjaan (D+E) 12,319,401.60

56 Pemasangan 1 unit pintu P6


A. TENAGA
upah pasang oh 0.100 7,058,045.00 705,804.50
jumlah tenaga kerja 705,804.50
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 5.200 186,000.00 967,200.00
panel kayu jati 2 cm m2 1.505 1,354,500.00 2,038,522.50
ram kayu jati 3.5/12 cm m1 7.321 162,540.00 1,189,955.34
ram kayu jati 3.5/20 cm m1 0.924 270,900.00 250,311.60
Klose kayu jati bh 7.000 26,006.40 182,044.80
kaca bening 5 mm m2 0.183 114,000.00 20,830.76
engsel bh 6.000 66,000.00 396,000.00
lever handle unit 1.000 516,000.00 516,000.00
lockcase unit 1.000 132,000.00 132,000.00
melamin m2 3.010 150,000.00 451,500.00
door closer unit 1.000 780,000.00 780,000.00
silent m1 10.400 4,200.00 43,680.00
double cylinder unit 1.000 90,000.00 90,000.00
asesoris pendukung (skrup, fisher dll) ls 1.000 70,580.45 70,580.45
jumlah harga bahan 7,128,625.45
C. PERALATAN
D. JUMLAH (A+B+C) 7,834,429.95
E. Overhead & Profit % 10.000 7,834,429.95 783,443.00
F. Harga Satuan Pekerjaan (D+E) 8,617,872.95

57 Pemasangan 1 unit pintu P7a


A. TENAGA
upah pasang oh 0.100 4,811,315.83 481,131.58
jumlah tenaga kerja 481,131.58
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 7.100 186,000.00 1,320,600.00
ram pintu allumunium m2 5.560 186,000.00 1,034,160.00
ram jendela allumunium m1 2.600 150,000.00 390,000.00
Klose kayu jati m1 4.000 26,006.40 104,025.60
kaca bening 5 mm m2 1.639 114,000.00 186,890.23
engsel bh 3.000 66,000.00 198,000.00
lever handle unit 1.000 516,000.00 516,000.00
lockcase unit 1.000 132,000.00 132,000.00
door closer unit 1.000 780,000.00 780,000.00
silent m1 14.200 4,200.00 59,640.00
double cylinder unit 1.000 90,000.00 90,000.00
asesoris pendukung (skrup, fisher dll) ls 1.000 48,113.16 48,113.16
jumlah harga bahan 4,859,428.99
C. PERALATAN
D. JUMLAH (A+B+C) 5,340,560.57
E. Overhead & Profit % 10.000 5,340,560.57 534,056.06
F. Harga Satuan Pekerjaan (D+E) 5,874,616.63

58 Pemasangan 1 unit pintu P7b


A. TENAGA
upah pasang oh 0.100 4,727,398.20 472,739.82
jumlah tenaga kerja 472,739.82
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 7.000 186,000.00 1,302,000.00
ram pintu allumunium m2 5.560 186,000.00 1,034,160.00
ram jendela allumunium m1 2.400 150,000.00 360,000.00
Klose kayu jati m1 4.000 26,006.40 104,025.60
kaca bening 5 mm m2 1.396 114,000.00 159,132.60
engsel bh 3.000 66,000.00 198,000.00
lever handle unit 1.000 516,000.00 516,000.00
lockcase unit 1.000 132,000.00 132,000.00
door closer unit 1.000 780,000.00 780,000.00
silent m1 12.400 4,200.00 52,080.00
double cylinder unit 1.000 90,000.00 90,000.00
asesoris pendukung (skrup, fisher dll) ls 1.000 47,273.98 47,273.98
jumlah harga bahan 4,774,672.18
C. PERALATAN
D. JUMLAH (A+B+C) 5,247,412.00
E. Overhead & Profit % 10.000 5,247,412.00 524,741.20
F. Harga Satuan Pekerjaan (D+E) 5,772,153.20

59 Pemasangan 1 unit pintu P8


A. TENAGA
upah pasang oh 0.100 4,156,133.69 415,613.37
jumlah tenaga kerja 415,613.37
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 5.200 186,000.00 967,200.00
ram pintu allumunium m2 5.560 186,000.00 1,034,160.00
Klose kayu jati m1 4.000 26,006.40 104,025.60
kaca bening 5 mm m2 1.318 114,000.00 150,308.09
engsel bh 3.000 66,000.00 198,000.00
lever handle unit 1.000 516,000.00 516,000.00
lockcase unit 1.000 132,000.00 132,000.00
door closer unit 1.000 780,000.00 780,000.00
silent m1 10.400 4,200.00 43,680.00
hollow 80 x 40 x 2mm m1 6.900 20,400.00 140,760.00
double cylinder unit 1.000 90,000.00 90,000.00
asesoris pendukung (skrup, fisher dll) ls 1.000 41,561.34 41,561.34
jumlah harga bahan 4,197,695.02
C. PERALATAN
D. JUMLAH (A+B+C) 4,613,308.39
E. Overhead & Profit % 10.000 4,613,308.39 461,330.84
F. Harga Satuan Pekerjaan (D+E) 5,074,639.23

60 Pemasangan 1 unit pintu P9a


A. TENAGA
upah pasang oh 0.100 3,002,468.09 300,246.81
jumlah tenaga kerja 300,246.81
B. BAHAN
ram pintu allumunium m2 5.560 186,000.00 1,034,160.00
kaca bening 5 mm m2 1.318 114,000.00 150,308.09
rell allumunium pintu geser m1 2.000 540,000.00 1,080,000.00
lever handle unit 1.000 516,000.00 516,000.00
lockcase unit 1.000 132,000.00 132,000.00
double cylinder unit 1.000 90,000.00 90,000.00
asesoris pendukung (skrup, fisher dll) ls 1.000 30,024.68 30,024.68
jumlah harga bahan 3,032,492.77
C. PERALATAN
D. JUMLAH (A+B+C) 3,332,739.58
E. Overhead & Profit % 10.000 3,332,739.58 333,273.96
F. Harga Satuan Pekerjaan (D+E) 3,666,013.54

61 Pemasangan 1 unit pintu P9b


A. TENAGA
upah pasang oh 0.100 3,138,740.09 313,874.01
jumlah tenaga kerja 313,874.01
B. BAHAN
ram pintu allumunium m2 5.560 186,000.00 1,034,160.00
kaca bening 5 mm m2 1.318 114,000.00 150,308.09
rell allumunium pintu geser m1 2.000 540,000.00 1,080,000.00
lever handle unit 1.000 516,000.00 516,000.00
lockcase unit 1.000 132,000.00 132,000.00
hollow 80 x 40 x 2mm m1 6.680 20,400.00 136,272.00
double cylinder unit 1.000 90,000.00 90,000.00
asesoris pendukung (skrup, fisher dll) ls 1.000 31,387.40 31,387.40
jumlah harga bahan 3,170,127.49
C. PERALATAN
D. JUMLAH (A+B+C) 3,484,001.50
E. Overhead & Profit % 10.000 3,484,001.50 348,400.15
F. Harga Satuan Pekerjaan (D+E) 3,832,401.65

62 Pemasangan 1 unit pintu P10


A. TENAGA
upah pasang oh 0.100 6,360,117.12 636,011.71
jumlah tenaga kerja 636,011.71
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 7.100 186,000.00 1,320,600.00
ram pintu allumunium m1 8.280 186,000.00 1,540,080.00
ram jendela allumunium m1 2.600 150,000.00 390,000.00
Klose kayu jati bh 4.000 26,006.40 104,025.60
engsel bh 3.000 66,000.00 198,000.00
silent m1 12.600 4,200.00 52,920.00
lever handle unit 1.000 516,000.00 516,000.00
lockcase unit 1.000 132,000.00 132,000.00
double cylinder unit 1.000 90,000.00 90,000.00
door closer unit 1.000 780,000.00 780,000.00
kaca bening 5 mm m2 0.326 114,000.00 37,118.40
kisi-kisi alumunium m1 7.436 150,000.00 1,115,400.00
kaca es 5 mm m2 0.636 132,000.00 83,973.12
asesoris pendukung (skrup, fisher dll) ls 1.000 63,601.17 63,601.17
jumlah harga bahan 6,423,718.29
C. PERALATAN
D. JUMLAH (A+B+C) 7,059,730.00
E. Overhead & Profit % 10.000 7,059,730.00 705,973.00
F. Harga Satuan Pekerjaan (D+E) 7,765,703.00

63 Pemasangan 1 unit pintu P11


A. TENAGA
upah pasang oh 0.100 6,724,768.32 672,476.83
jumlah tenaga kerja 672,476.83
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 7.300 186,000.00 1,357,800.00
ram pintu allumunium m1 8.880 186,000.00 1,651,680.00
ram jendela allumunium m1 2.800 150,000.00 420,000.00
Klose kayu jati bh 4.000 26,006.40 104,025.60
engsel bh 3.000 66,000.00 198,000.00
silent m1 12.800 4,200.00 53,760.00
lever handle unit 1.000 516,000.00 516,000.00
lockcase unit 1.000 132,000.00 132,000.00
double cylinder unit 1.000 90,000.00 90,000.00
door closer unit 1.000 780,000.00 780,000.00
kaca bening 5 mm m2 0.370 114,000.00 42,134.40
kisi-kisi alumunium m1 8.536 150,000.00 1,280,400.00
kaca es 5 mm m2 0.750 132,000.00 98,968.32
asesoris pendukung (skrup, fisher dll) ls 1.000 67,247.68 67,247.68
jumlah harga bahan 6,792,016.00
C. PERALATAN
D. JUMLAH (A+B+C) 7,464,492.84
E. Overhead & Profit % 10.000 7,464,492.84 746,449.28
F. Harga Satuan Pekerjaan (D+E) 8,210,942.12

64 Pemasangan 1 unit pintu P12


A. TENAGA
upah pasang oh 0.100 5,714,810.88 571,481.09
jumlah tenaga kerja 571,481.09
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 6.000 186,000.00 1,116,000.00
ram pintu allumunium m1 8.280 186,000.00 1,540,080.00
Klose kayu jati bh 4.000 26,006.40 104,025.60
engsel bh 3.000 66,000.00 198,000.00
silent m1 10.400 4,200.00 43,680.00
lever handle unit 1.000 516,000.00 516,000.00
lockcase unit 1.000 132,000.00 132,000.00
double cylinder unit 1.000 90,000.00 90,000.00
door closer unit 1.000 780,000.00 780,000.00
kaca bening 5 mm m2 0.324 114,000.00 36,899.52
kisi-kisi alumunium m1 7.436 150,000.00 1,115,400.00
kaca es 5 mm m2 0.324 132,000.00 42,725.76
asesoris pendukung (skrup, fisher dll) ls 1.000 57,148.11 57,148.11
jumlah harga bahan 5,771,958.99
C. PERALATAN
D. JUMLAH (A+B+C) 6,343,440.08
E. Overhead & Profit % 10.000 6,343,440.08 634,344.01
F. Harga Satuan Pekerjaan (D+E) 6,977,784.08

65 Pemasangan 1 unit pintu P13


A. TENAGA
upah pasang oh 0.100 5,719,158.72 571,915.87
jumlah tenaga kerja 571,915.87
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 6.000 186,000.00 1,116,000.00
ram pintu allumunium m1 8.280 186,000.00 1,540,080.00
Klose kayu jati bh 4.000 26,006.40 104,025.60
engsel bh 3.000 66,000.00 198,000.00
silent m1 10.400 4,200.00 43,680.00
lever handle unit 1.000 516,000.00 516,000.00
lockcase unit 1.000 132,000.00 132,000.00
double cylinder unit 1.000 90,000.00 90,000.00
door closer unit 1.000 780,000.00 780,000.00
kisi-kisi alumunium m1 7.436 150,000.00 1,115,400.00
kaca es 5 mm m2 0.636 132,000.00 83,973.12
asesoris pendukung (skrup, fisher dll) ls 1.000 57,191.59 57,191.59
jumlah harga bahan 5,776,350.31
C. PERALATAN
D. JUMLAH (A+B+C) 6,348,266.18
E. Overhead & Profit % 10.000 6,348,266.18 634,826.62
F. Harga Satuan Pekerjaan (D+E) 6,983,092.80

66 Pemasangan 1 unit pintu P14


A. TENAGA
upah pasang oh 0.100 6,048,793.92 604,879.39
jumlah tenaga kerja 604,879.39
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 6.200 186,000.00 1,153,200.00
ram pintu allumunium m1 8.880 186,000.00 1,651,680.00
Klose kayu jati bh 4.000 26,006.40 104,025.60
engsel bh 3.000 66,000.00 198,000.00
silent m1 10.600 4,200.00 44,520.00
lever handle unit 1.000 516,000.00 516,000.00
lockcase unit 1.000 132,000.00 132,000.00
double cylinder unit 1.000 90,000.00 90,000.00
door closer unit 1.000 780,000.00 780,000.00
kisi-kisi alumunium m1 8.536 150,000.00 1,280,400.00
kaca es 5 mm m2 0.750 132,000.00 98,968.32
asesoris pendukung (skrup, fisher dll) ls 1.000 60,487.94 60,487.94
jumlah harga bahan 6,109,281.86
C. PERALATAN
D. JUMLAH (A+B+C) 6,714,161.25
E. Overhead & Profit % 10.000 6,714,161.25 671,416.13
F. Harga Satuan Pekerjaan (D+E) 7,385,577.38

67 Pemasangan 1 unit pintu P15a


A. TENAGA
upah pasang oh 0.100 2,220,967.97 222,096.80
jumlah tenaga kerja 222,096.80
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 3.500 186,000.00 651,000.00
ram pintu allumunium m1 3.100 186,000.00 576,600.00
Klose kayu jati bh 2.000 26,006.40 52,012.80
engsel bh 2.000 66,000.00 132,000.00
silent m1 5.800 4,200.00 24,360.00
lever handle unit 1.000 516,000.00 516,000.00
lockcase unit 1.000 132,000.00 132,000.00
double cylinder unit 1.000 90,000.00 90,000.00
kaca es 5 mm m2 0.356 132,000.00 46,995.17
asesoris pendukung (skrup, fisher dll) ls 1.000 22,209.68 22,209.68
jumlah harga bahan 2,243,177.65
C. PERALATAN
D. JUMLAH (A+B+C) 2,465,274.44
E. Overhead & Profit % 10.000 2,465,274.44 246,527.44
F. Harga Satuan Pekerjaan (D+E) 2,711,801.89

68 Pemasangan 1 unit pintu P15b


A. TENAGA
upah pasang oh 0.100 2,308,510.37 230,851.04
jumlah tenaga kerja 230,851.04
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 3.700 186,000.00 688,200.00
ram pintu allumunium m1 3.300 186,000.00 613,800.00
Klose kayu jati bh 2.000 26,006.40 52,012.80
engsel bh 2.000 66,000.00 132,000.00
silent m1 6.000 4,200.00 25,200.00
lever handle unit 1.000 516,000.00 516,000.00
lockcase unit 1.000 132,000.00 132,000.00
double cylinder unit 1.000 90,000.00 90,000.00
kaca es 5 mm m2 0.449 132,000.00 59,297.57
asesoris pendukung (skrup, fisher dll) ls 1.000 23,085.10 23,085.10
jumlah harga bahan 2,331,595.47
C. PERALATAN
D. JUMLAH (A+B+C) 2,562,446.51
E. Overhead & Profit % 10.000 2,562,446.51 256,244.65
F. Harga Satuan Pekerjaan (D+E) 2,818,691.16

69 Pemasangan 1 unit pintu lipat PL


A. TENAGA
upah pasang oh 0.100 25,350,117.17 2,535,011.72
jumlah tenaga kerja 2,535,011.72
B. BAHAN
rell pintu lipat m1 6.500 540,000.00 3,510,000.00
ram kayu jati 3.5/12 cm m1 81.920 162,540.00 13,315,276.80
Klose kayu jati bh 24.000 26,006.40 624,153.60
engsel bh 24.000 66,000.00 1,584,000.00
flush bolts bh 7.000 114,000.00 798,000.00
lever handle unit 1.000 516,000.00 516,000.00
lockcase unit 1.000 132,000.00 132,000.00
double cylinder unit 1.000 90,000.00 90,000.00
glasswool m2 20.053 37,766.67 757,327.41
profil alumunium m1 124.720 18,000.00 2,244,960.00
MDF 6mm m2 40.106 44,342.92 1,778,399.36
asesoris pendukung (skrup, fisher dll) ls 1.000 253,501.17 253,501.17
jumlah harga bahan 25,603,618.34
C. PERALATAN
D. JUMLAH (A+B+C) 28,138,630.06
E. Overhead & Profit % 10.000 28,138,630.06 2,813,863.01
F. Harga Satuan Pekerjaan (D+E) 30,952,493.06

70 Pemasangan 1 unit jendela J1


A. TENAGA
upah pasang oh 0.100 2,463,598.29 246,359.83
jumlah tenaga kerja 246,359.83
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 5.325 186,000.00 990,450.00
ram jendela allumunium m1 5.400 150,000.00 810,000.00
kaca bening 5 mm m2 0.745 114,000.00 84,928.29
casement stay bh 4.000 114,000.00 456,000.00
rambuncis bh 2.000 42,000.00 84,000.00
silent m1 9.100 4,200.00 38,220.00
asesoris pendukung (skrup, fisher dll) ls 1.000 24,635.98 24,635.98
jumlah harga bahan 2,488,234.27
C. PERALATAN
D. JUMLAH (A+B+C) 2,734,594.10
E. Overhead & Profit % 10.000 2,734,594.10 273,459.41
F. Harga Satuan Pekerjaan (D+E) 3,008,053.51

71 Pemasangan 1 unit jendela J2a


A. TENAGA
upah pasang oh 0.100 4,856,853.60 485,685.36
jumlah tenaga kerja 485,685.36
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 9.600 186,000.00 1,785,600.00
ram jendela allumunium m1 11.600 150,000.00 1,740,000.00
kaca bening 5 mm m2 1.732 114,000.00 197,493.60
casement stay bh 8.000 114,000.00 912,000.00
rambuncis bh 4.000 42,000.00 168,000.00
silent m1 12.800 4,200.00 53,760.00
asesoris pendukung (skrup, fisher dll) ls 1.000 48,568.54 48,568.54
jumlah harga bahan 4,905,422.14
C. PERALATAN
D. JUMLAH (A+B+C) 5,391,107.50
E. Overhead & Profit % 10.000 5,391,107.50 539,110.75
F. Harga Satuan Pekerjaan (D+E) 5,930,218.25

72 Pemasangan 1 unit jendela J2b


A. TENAGA
upah pasang oh 0.100 5,048,613.60 504,861.36
jumlah tenaga kerja 504,861.36
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 9.600 186,000.00 1,785,600.00
ram jendela allumunium m1 11.600 150,000.00 1,740,000.00
kaca bening 5 mm m2 1.732 114,000.00 197,493.60
casement stay bh 8.000 114,000.00 912,000.00
rambuncis bh 4.000 42,000.00 168,000.00
silent m1 12.800 4,200.00 53,760.00
hollow 80 x 40 x 2mm m1 9.400 20,400.00 191,760.00
asesoris pendukung (skrup, fisher dll) ls 1.000 50,486.14 50,486.14
jumlah harga bahan 5,099,099.74
C. PERALATAN
D. JUMLAH (A+B+C) 5,603,961.10
E. Overhead & Profit % 10.000 5,603,961.10 560,396.11
F. Harga Satuan Pekerjaan (D+E) 6,164,357.21

73 Pemasangan 1 unit jendela J4A


A. TENAGA
upah pasang oh 0.100 2,151,529.78 215,152.98
jumlah tenaga kerja 215,152.98
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 7.540 186,000.00 1,402,440.00
ram jendela allumunium m1 2.200 150,000.00 330,000.00
kaca es 5 mm m2 0.713 132,000.00 94,063.20
casement stay bh 2.000 114,000.00 228,000.00
rambuncis bh 1.000 42,000.00 42,000.00
karet m1 4.709 2,160.00 10,170.58
silent m1 10.680 4,200.00 44,856.00
jalusi m2 0.590 900,000.00 530,820.00
asesoris pendukung (skrup, fisher dll) ls 1.000 21,515.30 21,515.30
jumlah harga bahan 2,703,865.07
C. PERALATAN
D. JUMLAH (A+B+C) 2,919,018.05
E. Overhead & Profit % 10.000 2,919,018.05 291,901.81
F. Harga Satuan Pekerjaan (D+E) 3,210,919.86

74 Pemasangan 1 unit jendela J4B


A. TENAGA
upah pasang oh 0.100 2,221,513.78 222,151.38
jumlah tenaga kerja 222,151.38
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 7.900 186,000.00 1,469,400.00
ram jendela allumunium m1 2.200 150,000.00 330,000.00
kaca es 5 mm m2 0.713 132,000.00 94,063.20
casement stay bh 2.000 114,000.00 228,000.00
rambuncis bh 1.000 42,000.00 42,000.00
karet m1 4.709 2,160.00 10,170.58
silent m1 11.400 4,200.00 47,880.00
jalusi m2 0.843 900,000.00 758,340.00
asesoris pendukung (skrup, fisher dll) ls 1.000 22,215.14 22,215.14
jumlah harga bahan 3,002,068.91
C. PERALATAN
D. JUMLAH (A+B+C) 3,224,220.29
E. Overhead & Profit % 10.000 3,224,220.29 322,422.03
F. Harga Satuan Pekerjaan (D+E) 3,546,642.32

75 Pemasangan 1 unit jendela J6a


A. TENAGA
upah pasang oh 0.100 1,600,468.27 160,046.83
jumlah tenaga kerja 160,046.83
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 4.500 186,000.00 837,000.00
ram jendela allumunium m1 2.300 150,000.00 345,000.00
kaca es 5 mm m2 0.838 132,000.00 110,668.27
casement stay bh 2.000 114,000.00 228,000.00
rambuncis bh 1.000 42,000.00 42,000.00
silent m1 9.000 4,200.00 37,800.00
asesoris pendukung (skrup, fisher dll) ls 1.000 16,004.68 16,004.68
jumlah harga bahan 1,616,472.95
C. PERALATAN
D. JUMLAH (A+B+C) 1,776,519.78
E. Overhead & Profit % 10.000 1,776,519.78 177,651.98
F. Harga Satuan Pekerjaan (D+E) 1,954,171.76

76 Pemasangan 1 unit jendela J6b


A. TENAGA
upah pasang oh 0.100 1,557,408.67 155,740.87
jumlah tenaga kerja 155,740.87
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 4.400 186,000.00 818,400.00
ram jendela allumunium m1 2.200 150,000.00 330,000.00
kaca es 5 mm m2 0.773 132,000.00 102,048.67
casement stay bh 2.000 114,000.00 228,000.00
rambuncis bh 1.000 42,000.00 42,000.00
silent m1 8.800 4,200.00 36,960.00
asesoris pendukung (skrup, fisher dll) ls 1.000 15,574.09 15,574.09
jumlah harga bahan 1,572,982.76
C. PERALATAN
D. JUMLAH (A+B+C) 1,728,723.63
E. Overhead & Profit % 10.000 1,728,723.63 172,872.36
F. Harga Satuan Pekerjaan (D+E) 1,901,595.99

77 Pemasangan 1 unit jendela J3


A. TENAGA
upah pasang oh 0.100 1,927,448.49 192,744.85
jumlah tenaga kerja 192,744.85
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 5.610 186,000.00 1,043,460.00
kaca es 5 mm m2 0.601 132,000.00 79,384.80
silent m1 8.880 4,200.00 37,296.00
kisi-kisi alumunium m1 5.115 150,000.00 767,307.69
asesoris pendukung (skrup, fisher dll) ls 1.000 19,274.48 19,274.48
jumlah harga bahan 1,946,722.98
C. PERALATAN
D. JUMLAH (A+B+C) 2,139,467.83
E. Overhead & Profit % 10.000 2,139,467.83 213,946.78
F. Harga Satuan Pekerjaan (D+E) 2,353,414.61

78 Pemasangan 1 unit jendela J5


A. TENAGA
upah pasang oh 0.100 3,537,113.29 353,711.33
jumlah tenaga kerja 353,711.33
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 6.300 186,000.00 1,171,800.00
ram jendela allumunium m1 2.200 150,000.00 330,000.00
kaca es 5 mm m2 0.773 132,000.00 102,048.67
casement stay bh 2.000 114,000.00 228,000.00
rambuncis bh 1.000 42,000.00 42,000.00
silent m1 11.400 4,200.00 47,880.00
kisi-kisi alumunium m1 10.769 150,000.00 1,615,384.62
asesoris pendukung (skrup, fisher dll) ls 1.000 35,371.13 35,371.13
jumlah harga bahan 3,572,484.42
C. PERALATAN
D. JUMLAH (A+B+C) 3,926,195.75
E. Overhead & Profit % 10.000 3,926,195.75 392,619.57
F. Harga Satuan Pekerjaan (D+E) 4,318,815.32

79 Pemasangan 1 unit jendela J7a


A. TENAGA
upah pasang oh 0.100 8,439,626.79 843,962.68
jumlah tenaga kerja 843,962.68
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 15.500 186,000.00 2,883,000.00
ram jendela allumunium m1 5.800 150,000.00 870,000.00
kaca es 5 mm m2 1.719 132,000.00 226,972.94
casement stay bh 4.000 114,000.00 456,000.00
rambuncis bh 2.000 42,000.00 84,000.00
silent m1 17.500 4,200.00 73,500.00
kisi-kisi alumunium m1 25.641 150,000.00 3,846,153.85
asesoris pendukung (skrup, fisher dll) ls 1.000 84,396.27 84,396.27
jumlah harga bahan 8,524,023.06
C. PERALATAN
D. JUMLAH (A+B+C) 9,367,985.74
E. Overhead & Profit % 10.000 9,367,985.74 936,798.57
F. Harga Satuan Pekerjaan (D+E) 10,304,784.31

80 Pemasangan 1 unit jendela J7b


A. TENAGA
upah pasang oh 0.100 8,179,802.17 817,980.22
jumlah tenaga kerja 817,980.22
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 15.400 186,000.00 2,864,400.00
ram jendela allumunium m1 5.800 150,000.00 870,000.00
kaca es 5 mm m2 1.719 132,000.00 226,972.94
casement stay bh 4.000 114,000.00 456,000.00
rambuncis bh 2.000 42,000.00 84,000.00
silent m1 17.300 4,200.00 72,660.00
kisi-kisi alumunium m1 24.038 150,000.00 3,605,769.23
asesoris pendukung (skrup, fisher dll) ls 1.000 81,798.02 81,798.02
jumlah harga bahan 8,261,600.20
C. PERALATAN
D. JUMLAH (A+B+C) 9,079,580.41
E. Overhead & Profit % 10.000 9,079,580.41 907,958.04
F. Harga Satuan Pekerjaan (D+E) 9,987,538.46

81 Pemasangan 1 unit jendela J7c


A. TENAGA
upah pasang oh 0.100 7,660,152.94 766,015.29
jumlah tenaga kerja 766,015.29
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 15.200 186,000.00 2,827,200.00
ram jendela allumunium m1 5.800 150,000.00 870,000.00
kaca es 5 mm m2 1.719 132,000.00 226,972.94
casement stay bh 4.000 114,000.00 456,000.00
rambuncis bh 2.000 42,000.00 84,000.00
silent m1 16.900 4,200.00 70,980.00
kisi-kisi alumunium m1 20.833 150,000.00 3,125,000.00
asesoris pendukung (skrup, fisher dll) ls 1.000 76,601.53 76,601.53
jumlah harga bahan 7,736,754.47
C. PERALATAN
D. JUMLAH (A+B+C) 8,502,769.77
E. Overhead & Profit % 10.000 8,502,769.77 850,276.98
F. Harga Satuan Pekerjaan (D+E) 9,353,046.74

82 Pemasangan 1 unit jendela J8a


A. TENAGA
upah pasang oh 0.100 4,271,942.54 427,194.25
jumlah tenaga kerja 427,194.25
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 12.900 186,000.00 2,399,400.00
ram jendela allumunium m1 5.100 150,000.00 765,000.00
kaca es 5 mm m2 3.752 132,000.00 495,302.54
casement stay bh 4.000 114,000.00 456,000.00
rambuncis bh 2.000 42,000.00 84,000.00
silent m1 17.200 4,200.00 72,240.00
asesoris pendukung (skrup, fisher dll) ls 1.000 42,719.43 42,719.43
jumlah harga bahan 4,314,661.97
C. PERALATAN
D. JUMLAH (A+B+C) 4,741,856.22
E. Overhead & Profit % 10.000 4,741,856.22 474,185.62
F. Harga Satuan Pekerjaan (D+E) 5,216,041.85

83 Pemasangan 1 unit jendela J8b


A. TENAGA
upah pasang oh 0.100 4,271,942.54 427,194.25
jumlah tenaga kerja 427,194.25
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 12.900 186,000.00 2,399,400.00
ram jendela allumunium m1 5.100 150,000.00 765,000.00
kaca es 5 mm m2 3.752 132,000.00 495,302.54
casement stay bh 4.000 114,000.00 456,000.00
rambuncis bh 2.000 42,000.00 84,000.00
silent m1 17.200 4,200.00 72,240.00
asesoris pendukung (skrup, fisher dll) ls 1.000 42,719.43 42,719.43
jumlah harga bahan 4,314,661.97
C. PERALATAN
D. JUMLAH (A+B+C) 4,741,856.22
E. Overhead & Profit % 10.000 4,741,856.22 474,185.62
F. Harga Satuan Pekerjaan (D+E) 5,216,041.85

84 Pemasangan 1 unit jendela J9a


A. TENAGA
upah pasang oh 0.100 2,336,742.07 233,674.21
jumlah tenaga kerja 233,674.21
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 7.525 186,000.00 1,399,650.00
ram jendela allumunium m1 2.350 150,000.00 352,500.00
kaca es 5 mm m2 1.636 132,000.00 215,892.07
casement stay bh 2.000 114,000.00 228,000.00
rambuncis bh 2.000 42,000.00 84,000.00
silent m1 13.500 4,200.00 56,700.00
asesoris pendukung (skrup, fisher dll) ls 1.000 23,367.42 23,367.42
jumlah harga bahan 2,360,109.49
C. PERALATAN
D. JUMLAH (A+B+C) 2,593,783.70
E. Overhead & Profit % 10.000 2,593,783.70 259,378.37
F. Harga Satuan Pekerjaan (D+E) 2,853,162.07

85 Pemasangan 1 unit jendela J9b


A. TENAGA
upah pasang oh 0.100 1,670,950.97 167,095.10
jumlah tenaga kerja 167,095.10
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 3.189 186,000.00 593,154.00
ram jendela allumunium m1 2.926 150,000.00 438,900.00
kaca es 5 mm m2 2.328 132,000.00 307,358.57
casement stay bh 2.000 114,000.00 228,000.00
rambuncis bh 1.000 42,000.00 42,000.00
silent m1 14.652 4,200.00 61,538.40
asesoris pendukung (skrup, fisher dll) ls 1.000 16,709.51 16,709.51
jumlah harga bahan 1,687,660.48
C. PERALATAN
D. JUMLAH (A+B+C) 1,854,755.57
E. Overhead & Profit % 10.000 1,854,755.57 185,475.56
F. Harga Satuan Pekerjaan (D+E) 2,040,231.13

86 Pemasangan 1 unit jendela J15


A. TENAGA
upah pasang oh 0.100 3,313,552.94 331,355.29
jumlah tenaga kerja 331,355.29
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 8.700 186,000.00 1,618,200.00
ram jendela allumunium m1 5.800 150,000.00 870,000.00
kaca es 5 mm m2 1.719 132,000.00 226,972.94
casement stay bh 4.000 114,000.00 456,000.00
rambuncis bh 2.000 42,000.00 84,000.00
silent m1 13.900 4,200.00 58,380.00
asesoris pendukung (skrup, fisher dll) ls 1.000 33,135.53 33,135.53
jumlah harga bahan 3,346,688.47
C. PERALATAN
D. JUMLAH (A+B+C) 3,678,043.77
E. Overhead & Profit % 10.000 3,678,043.77 367,804.38
F. Harga Satuan Pekerjaan (D+E) 4,045,848.14

87 Pemasangan 1 unit jendela J16


A. TENAGA
upah pasang oh 0.100 2,252,763.60 225,276.36
jumlah tenaga kerja 225,276.36
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 9.550 186,000.00 1,776,300.00
kaca es 5 mm m2 3.132 132,000.00 413,463.60
silent m1 15.000 4,200.00 63,000.00
asesoris pendukung (skrup, fisher dll) ls 1.000 22,527.64 22,527.64
jumlah harga bahan 2,275,291.24
C. PERALATAN
D. JUMLAH (A+B+C) 2,500,567.60
E. Overhead & Profit % 10.000 2,500,567.60 250,056.76
F. Harga Satuan Pekerjaan (D+E) 2,750,624.36

88 Pemasangan 1 unit jendela J17


A. TENAGA
upah pasang oh 0.100 1,495,900.80 149,590.08
jumlah tenaga kerja 149,590.08
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 6.300 186,000.00 1,171,800.00
kaca es 5 mm m2 2.054 132,000.00 271,180.80
silent m1 12.600 4,200.00 52,920.00
asesoris pendukung (skrup, fisher dll) ls 1.000 14,959.01 14,959.01
jumlah harga bahan 1,510,859.81
C. PERALATAN
D. JUMLAH (A+B+C) 1,660,449.89
E. Overhead & Profit % 10.000 1,660,449.89 166,044.99
F. Harga Satuan Pekerjaan (D+E) 1,826,494.88

89 Pemasangan 1 unit jendela J18a


A. TENAGA
upah pasang oh 0.100 3,399,860.47 339,986.05
jumlah tenaga kerja 339,986.05
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 12.475 186,000.00 2,320,350.00
ram jendela allumunium m1 2.750 150,000.00 412,500.00
kaca es 5 mm m2 2.117 132,000.00 279,410.47
casement stay bh 2.000 114,000.00 228,000.00
rambuncis bh 2.000 42,000.00 84,000.00
silent m1 18.000 4,200.00 75,600.00
asesoris pendukung (skrup, fisher dll) ls 1.000 33,998.60 33,998.60
jumlah harga bahan 3,433,859.08
C. PERALATAN
D. JUMLAH (A+B+C) 3,773,845.12
E. Overhead & Profit % 10.000 3,773,845.12 377,384.51
F. Harga Satuan Pekerjaan (D+E) 4,151,229.64

90 Pemasangan 1 unit jendela J18b


A. TENAGA
upah pasang oh 0.100 3,399,860.47 339,986.05
jumlah tenaga kerja 339,986.05
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 12.475 186,000.00 2,320,350.00
ram jendela allumunium m1 2.750 150,000.00 412,500.00
kaca es 5 mm m2 2.117 132,000.00 279,410.47
casement stay bh 2.000 114,000.00 228,000.00
rambuncis bh 2.000 42,000.00 84,000.00
silent m1 18.000 4,200.00 75,600.00
asesoris pendukung (skrup, fisher dll) ls 1.000 33,998.60 33,998.60
jumlah harga bahan 3,433,859.08
C. PERALATAN
D. JUMLAH (A+B+C) 3,773,845.12
E. Overhead & Profit % 10.000 3,773,845.12 377,384.51
F. Harga Satuan Pekerjaan (D+E) 4,151,229.64

91 Pemasangan 1 unit jendela J10


A. TENAGA
upah pasang oh 0.100 6,545,081.47 654,508.15
jumlah tenaga kerja 654,508.15
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 18.734 186,000.00 3,484,524.00
ram jendela allumunium m1 11.936 150,000.00 1,790,400.00
kaca es 5 mm m2 4.796 132,000.00 633,137.47
casement stay bh 4.000 114,000.00 456,000.00
rambuncis bh 2.000 42,000.00 84,000.00
silent m1 23.100 4,200.00 97,020.00
asesoris pendukung (skrup, fisher dll) ls 1.000 65,450.81 65,450.81
jumlah harga bahan 6,610,532.29
C. PERALATAN
D. JUMLAH (A+B+C) 7,265,040.43
E. Overhead & Profit % 10.000 7,265,040.43 726,504.04
F. Harga Satuan Pekerjaan (D+E) 7,991,544.48

92 Pemasangan 1 unit jendela J11


A. TENAGA
upah pasang oh 0.100 6,615,164.40 661,516.44
jumlah tenaga kerja 661,516.44
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 27.250 186,000.00 5,068,500.00
kaca es 5 mm m2 10.782 132,000.00 1,423,184.40
silent m1 29.400 4,200.00 123,480.00
asesoris pendukung (skrup, fisher dll) ls 1.000 66,151.64 66,151.64
jumlah harga bahan 6,681,316.04
C. PERALATAN
D. JUMLAH (A+B+C) 7,342,832.48
E. Overhead & Profit % 10.000 7,342,832.48 734,283.25
F. Harga Satuan Pekerjaan (D+E) 8,077,115.73

93 Pemasangan 1 unit jendela J12


A. TENAGA
upah pasang oh 0.100 10,312,996.18 1,031,299.62
jumlah tenaga kerja 1,031,299.62
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 19.500 186,000.00 3,627,000.00
ram jendela allumunium m1 25.800 150,000.00 3,870,000.00
kaca es 5 mm m2 4.270 132,000.00 563,596.18
casement stay bh 16.000 114,000.00 1,824,000.00
rambuncis bh 8.000 42,000.00 336,000.00
silent m1 22.000 4,200.00 92,400.00
asesoris pendukung (skrup, fisher dll) ls 1.000 103,129.96 103,129.96
jumlah harga bahan 10,416,126.14
C. PERALATAN
D. JUMLAH (A+B+C) 11,447,425.76
E. Overhead & Profit % 10.000 11,447,425.76 1,144,742.58
F. Harga Satuan Pekerjaan (D+E) 12,592,168.33

94 Pemasangan 1 unit jendela J12b


A. TENAGA
upah pasang oh 0.100 12,188,864.64 1,218,886.46
jumlah tenaga kerja 1,218,886.46
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 29.000 186,000.00 5,394,000.00
ram jendela allumunium m1 22.800 150,000.00 3,420,000.00
kaca es 5 mm m2 8.364 132,000.00 1,103,984.64
casement stay bh 16.000 114,000.00 1,824,000.00
rambuncis bh 8.000 42,000.00 336,000.00
silent m1 26.400 4,200.00 110,880.00
asesoris pendukung (skrup, fisher dll) ls 1.000 121,888.65 121,888.65
jumlah harga bahan 12,310,753.29
C. PERALATAN
D. JUMLAH (A+B+C) 13,529,639.75
E. Overhead & Profit % 10.000 13,529,639.75 1,352,963.98
F. Harga Satuan Pekerjaan (D+E) 14,882,603.73

95 Pemasangan 1 unit jendela J13


A. TENAGA
upah pasang oh 0.100 10,976,779.20 1,097,677.92
jumlah tenaga kerja 1,097,677.92
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 26.000 186,000.00 4,836,000.00
ram jendela allumunium m1 20.000 150,000.00 3,000,000.00
kaca bening 5 mm m2 6.451 114,000.00 735,436.80
casement stay bh 16.000 114,000.00 1,824,000.00
rambuncis bh 8.000 42,000.00 336,000.00
silent m1 40.600 4,200.00 170,520.00
karet m1 34.640 2,160.00 74,822.40
asesoris pendukung (skrup, fisher dll) ls 1.000 109,767.79 109,767.79
jumlah harga bahan 11,086,546.99
C. PERALATAN
D. JUMLAH (A+B+C) 12,184,224.91
E. Overhead & Profit % 10.000 12,184,224.91 1,218,422.49
F. Harga Satuan Pekerjaan (D+E) 13,402,647.40

96 Pemasangan 1 unit jendela J14


A. TENAGA
upah pasang oh 0.100 1,782,052.94 178,205.29
jumlah tenaga kerja 178,205.29
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 4.450 186,000.00 827,700.00
ram jendela allumunium m1 4.100 150,000.00 615,000.00
kaca es 5 mm m2 0.264 132,000.00 34,912.94
casement stay bh 2.000 114,000.00 228,000.00
rambuncis bh 1.000 42,000.00 42,000.00
silent m1 8.200 4,200.00 34,440.00
asesoris pendukung (skrup, fisher dll) ls 1.000 17,820.53 17,820.53
jumlah harga bahan 1,799,873.47
C. PERALATAN
D. JUMLAH (A+B+C) 1,978,078.77
E. Overhead & Profit % 10.000 1,978,078.77 197,807.88
F. Harga Satuan Pekerjaan (D+E) 2,175,886.64

97 Pemasangan 1 unit curtain wall


A. TENAGA
upah pasang oh 0.100 54,240,780.00 5,424,078.00
jumlah tenaga kerja 5,424,078.00
B. BAHAN
kaca tempered grey reflection tebal 8mm m2 70.653 540,000.00 38,152,350.00
rangka alumunium vertikal m1 47.900 180,000.00 8,622,000.00
rangka alumunium horisontal m1 38.350 180,000.00 6,903,000.00
silent m1 134.150 4,200.00 563,430.00
asesoris pendukung (skrup, fisher dll) ls 1.000 542,407.80 542,407.80
jumlah harga bahan 54,783,187.80
C. PERALATAN
D. JUMLAH (A+B+C) 60,207,265.80
E. Overhead & Profit % 10.000 60,207,265.80 6,020,726.58
F. Harga Satuan Pekerjaan (D+E) 66,227,992.38

98 Pemasangan 1 unit kisi kisi KS


A. TENAGA
upah pasang oh 0.100 1,709,603.08 170,960.31
jumlah tenaga kerja 170,960.31
B. BAHAN
kosen allumunium 4"x1"x1,5mm m1 3.800 186,000.00 706,800.00
silent m1 6.400 4,200.00 26,880.00
skrup & fisher bh 8.000 3,000.00 24,000.00
kisi-kisi alumunium m1 6.346 150,000.00 951,923.08
asesoris pendukung (skrup, fisher dll) ls 1.000 17,096.03 17,096.03
jumlah harga bahan 1,726,699.11
C. PERALATAN
D. JUMLAH (A+B+C) 1,897,659.42
E. Overhead & Profit % 10.000 1,897,659.42 189,765.94
F. Harga Satuan Pekerjaan (D+E) 2,087,425.36
Daftar Analisa

no jenis pekerjaan satuan volume harga satuan jumlah harga


1 A. 2.2.1.4. Pengukuran dan pemasangan 1 m Bouwplank
A. TENAGA
pekerja oh 0.100 60,000.00 6,000.00
tukang kayu oh 0.100 70,800.00 7,080.00
kepala tukang oh 0.010 78,000.00 780.00
mandor oh 0.005 84,000.00 420.00
jumlah tenaga kerja 14,280.00
B. BAHAN
Kayu balok 5/7 m3 0.011 4,620,000.00 48,510.00
Paku 2-3 kg 0.020 26,400.00 528.00
Kayu papan 3/20 m3 0.007 1,380,000.00 9,660.00
jumlah harga bahan 58,698.00
C. PERALATAN
D. JUMLAH (A+B+C) 72,978.00
E. Overhead & Profit % 10.000 72,978.00 7,297.80
F. Harga Satuan Pekerjaan (D+E) 80,275.80

2 Pembuatan dan pemasangan 1 unit papan nama


A. TENAGA
pekerja oh 1.100 60,000.00 66,000.00
tukang kayu oh 1.100 70,800.00 77,880.00
kepala tukang oh 0.110 78,000.00 8,580.00
mandor oh 0.055 84,000.00 4,620.00
jumlah tenaga kerja 157,080.00
B. BAHAN
Balok kayu kelas II m3 0.130 2,700,000.00 351,000.00
Paku 2-3 kg 0.330 26,400.00 8,712.00
cat besi kg 2.500 90,000.00 225,000.00
Kayu papan 3/20 m3 0.045 1,380,000.00 62,100.00
jumlah harga bahan 646,812.00
C. PERALATAN
D. JUMLAH (A+B+C) 803,892.00
E. Overhead & Profit % 10.000 803,892.00 80,389.20
F. Harga Satuan Pekerjaan (D+E) 884,281.20

3 A. 2.2.1.9. Pembersihan 1 m2 lapangan dan perataan


A. TENAGA
pekerja oh 0.100 60,000.00 6,000.00
mandor oh 0.050 84,000.00 4,200.00
jumlah tenaga kerja 10,200.00
B. BAHAN
C. PERALATAN
D. JUMLAH (A+B+C) 10,200.00
E. Overhead & Profit % 10.000 10,200.00 1,020.00
F. Harga Satuan Pekerjaan (D+E) 11,220.00

4 A.2.2.1.13. Pembongkaran 1 m3 beton bertulang


A. TENAGA
pekerja oh 13.334 60,000.00 800,040.00
mandor oh 0.666 84,000.00 55,944.00
jumlah tenaga kerja 855,984.00
B. BAHAN
C. PERALATAN
D. JUMLAH (A+B+C) 855,984.00
E. Overhead & Profit % 10.000 855,984.00 85,598.40
F. Harga Satuan Pekerjaan (D+E) 941,582.40
potong kepala bor pile ttk 0.339 941,582.40 319,422.41

5 Pembuatan 1m2 pagar sementara dari seng gelombang tinggi 2 meter


A. TENAGA
pekerja oh 0.050 60,000.00 3,000.00
Tukang kayu oh 0.100 70,800.00 7,080.00
kepala tukang oh 0.005 78,000.00 390.00
mandor oh 0.005 84,000.00 420.00
jumlah tenaga kerja 10,890.00
B. BAHAN
Dolken kayu diameter 8-10/400 cm btg 0.313 21,000.00 6,562.50
kayu m3 0.018 4,620,000.00 83,160.00
Paku 2-3 kg 0.030 26,400.00 792.00
Semen Portland kg 1.250 1,740.00 2,175.00
Pasir beton m3 0.003 145,200.00 363.00
spliet 2-3 cm m3 0.005 282,000.00 1,269.00
Seng gelombang lbr 0.125 90,000.00 11,250.00
meni besi ltr 0.030 21,600.00 648.00
jumlah harga bahan 106,219.50
C. PERALATAN
D. JUMLAH (A+B+C) 117,109.50
E. Overhead & Profit % 10.000 117,109.50 11,710.95
F. Harga Satuan Pekerjaan (D+E) 128,820.45

6 A. 2.2.1.5. Pembuatan 1 m2 kantor sementara lantai plesteran


A. TENAGA
pekerja oh 2.000 60,000.00 120,000.00
Tukang kayu oh 2.000 70,800.00 141,600.00
tukang batu oh 1.000 72,000.00 72,000.00
kepala tukang oh 0.300 78,000.00 23,400.00
mandor oh 0.050 84,000.00 4,200.00
jumlah tenaga kerja 361,200.00
B. BAHAN
Dolken kayu diameter 8-10/400 cm btg 1.250 21,000.00 26,250.00
kayu m3 0.180 4,620,000.00 831,600.00
Paku 2-3 kg 0.080 26,400.00 2,112.00
Besi strip kg 1.100 15,000.00 16,500.00
Semen Portland kg 35.000 1,740.00 60,900.00
Pasir pasang m3 0.150 145,200.00 21,780.00
Pasir beton m3 0.100 145,200.00 14,520.00
spliet 2-3 cm m3 0.150 282,000.00 42,300.00
Bata merah bh 30.000 960.00 28,800.00
Seng plat lbr 0.250 45,000.00 11,250.00
Jendela naco bh 0.200 90,000.00 18,000.00
Kaca polos m2 0.080 102,000.00 8,160.00
Kunci tanam bh 0.150 90,000.00 13,500.00
Plywood 4mm lbr 0.060 107,400.00 6,444.00
jumlah harga bahan 1,102,116.00
C. PERALATAN
D. JUMLAH (A+B+C) 1,463,316.00
E. Overhead & Profit % 10.000 1,463,316.00 146,331.60
F. Harga Satuan Pekerjaan (D+E) 1,609,647.60
7 A.2.3.1.1. Penggalian 1 m3 tanah biasa sedalam 1 m
A. TENAGA
pekerja oh 0.750 60,000.00 45,000.00
mandor oh 0.025 84,000.00 2,100.00
jumlah tenaga kerja 47,100.00
B. BAHAN
C. PERALATAN
D. JUMLAH (A+B+C) 47,100.00
E. Overhead & Profit % 10.000 47,100.00 4,710.00
F. Harga Satuan Pekerjaan (D+E) 51,810.00

8 A.2.3.1.3. Menggali 1 m3 tanah biasa sedalam 3 m


A. TENAGA
pekerja oh 1.050 60,000.00 63,000.00
mandor oh 0.067 84,000.00 5,628.00
jumlah tenaga kerja 68,628.00
B. BAHAN
C. PERALATAN
D. JUMLAH (A+B+C) 68,628.00
E. Overhead & Profit % 10.000 68,628.00 6,862.80
F. Harga Satuan Pekerjaan (D+E) 75,490.80

9 urug tanah kembali 1 m3


A. TENAGA
pekerja oh 0.250 60,000.00 15,000.00
mandor oh 0.008 84,000.00 700.00
jumlah tenaga kerja 15,700.00
B. BAHAN
C. PERALATAN
D. JUMLAH (A+B+C) 15,700.00
E. Overhead & Profit % 10.000 15,700.00 1,570.00
F. Harga Satuan Pekerjaan (D+E) 17,270.00

10 A.2.3.1.10. Pemadatan tanah 1 m3 tanah ( per 20 cm)


A. TENAGA
pekerja oh 0.500 60,000.00 30,000.00
mandor oh 0.050 84,000.00 4,200.00
jumlah tenaga kerja 34,200.00
B. BAHAN
C. PERALATAN
D. JUMLAH (A+B+C) 34,200.00
E. Overhead & Profit % 10.000 34,200.00 3,420.00
F. Harga Satuan Pekerjaan (D+E) 37,620.00

11 A.2.3.1.11. Pengurugan 1 m3 dengan pasir


A. TENAGA
pekerja oh 0.300 60,000.00 18,000.00
mandor oh 0.010 84,000.00 840.00
jumlah tenaga kerja 18,840.00
B. BAHAN
Pasir pasang m3 1.200 145,200.00 174,240.00
jumlah harga bahan 174,240.00
C. PERALATAN
D. JUMLAH (A+B+C) 193,080.00
E. Overhead & Profit % 10.000 193,080.00 19,308.00
F. Harga Satuan Pekerjaan (D+E) 212,388.00
12 A.2.3.1.8. Pembuangan 1 m3 tanah sejauh 30 meter
A. TENAGA
pekerja oh 0.330 60,000.00 19,800.00
mandor oh 0.010 84,000.00 840.00
jumlah tenaga kerja 20,640.00
B. BAHAN

C. PERALATAN
D. JUMLAH (A+B+C) 20,640.00
E. Overhead & Profit % 10.000 20,640.00 2,064.00
F. Harga Satuan Pekerjaan (D+E) 22,704.00

13 A.A.4.1.1.4 Membuat 1 m3 lantai kerja beton mutu fc = 7,4 MPa (K 100), slump (3-6) cm, w/c = 0,87
TENAGA
pekerja oh 1.200 60,000.00 72,000.00
tukang batu oh 0.200 72,000.00 14,400.00
kepala tukang oh 0.020 78,000.00 1,560.00
mandor oh 0.060 84,000.00 5,040.00
jumlah tenaga kerja 93,000.00
B. BAHAN
air ltr 200.000 60.00 12,000.00
Semen portland kg 230.000 1,740.00 400,200.00
spliet 2-3 cm m3 0.761 282,000.00 214,528.89
Pasir beton m3 0.638 145,200.00 92,616.86
jumlah harga bahan 719,345.75
C. PERALATAN
D. JUMLAH (A+B+C) 812,345.75
E. Overhead & Profit % 10.000 812,345.75 81,234.57
F. Harga Satuan Pekerjaan (D+E) 893,580.32

14 A.4.1.1.10. Membuat 1 m3 beton mutu fc = 26,4 MPa (K 300), slump (12 2) cm, w/c = 0,52
TENAGA
pekerja oh 1.650 60,000.00 99,000.00
tukang batu oh 0.275 72,000.00 19,800.00
kepala tukang oh 0.028 78,000.00 2,184.00
mandor oh 0.083 84,000.00 6,972.00
jumlah tenaga kerja 127,956.00
B. BAHAN
air ltr 215.000 60.00 12,900.00
Semen portland kg 413.000 1,740.00 718,620.00
spliet 2-3 cm m3 0.756 282,000.00 213,275.56
Pasir beton m3 0.486 145,200.00 70,629.43
jumlah harga bahan 1,015,424.98
C. PERALATAN
D. JUMLAH (A+B+C) 1,143,380.98
E. Overhead & Profit % 10.000 1,143,380.98 114,338.10
F. Harga Satuan Pekerjaan (D+E) 1,257,719.08

15 A.4.1.1.12. Membuat 1 m3 beton mutu fc= 31,2 MPa (K 350), slump (12 2) cm, w/c = 0,48
TENAGA
pekerja oh 2.100 60,000.00 126,000.00
tukang batu oh 0.350 72,000.00 25,200.00
kepala tukang oh 0.035 78,000.00 2,730.00
mandor oh 0.105 84,000.00 8,820.00
jumlah tenaga kerja 162,750.00
B. BAHAN
air ltr 215.000 60.00 12,900.00
Semen portland kg 448.000 1,740.00 779,520.00
spliet 2-3 cm m3 0.714 282,000.00 201,428.57
Pasir beton m3 0.494 145,200.00 71,739.56
jumlah harga bahan 1,065,588.13
C. PERALATAN
D. JUMLAH (A+B+C) 1,228,338.13
E. Overhead & Profit % 10.000 1,228,338.13 122,833.81
F. Harga Satuan Pekerjaan (D+E) 1,351,171.94

16 A.4.1.1.17 Pembesian 10 kg dengan besi polos atau besi ulir


TENAGA
pekerja oh 0.070 60,000.00 4,200.00
tukang besi oh 0.070 72,000.00 5,040.00
kepala tukang oh 0.007 78,000.00 546.00
mandor oh 0.004 84,000.00 336.00
jumlah tenaga kerja 10,122.00
B. BAHAN
Besi beton kg 10.500 10,200.00 107,100.00
Kawat beton kg 0.150 16,800.00 2,520.00
jumlah harga bahan 109,620.00
C. PERALATAN
D. JUMLAH (A+B+C) 119,742.00
E. Overhead & Profit % 10.000 119,742.00 11,974.20
F. Harga Satuan Pekerjaan (D+E) 131,716.20
jumlah pembesian /kg 13,171.62
17 A.4.1.1.20 Pemasangan 1 m2 bekisting untuk pondasi
TENAGA
pekerja oh 0.520 60,000.00 31,200.00
tukang kayu oh 0.260 70,800.00 18,408.00
kepala tukang oh 0.026 78,000.00 2,028.00
mandor oh 0.026 84,000.00 2,184.00
jumlah tenaga kerja 53,820.00
B. BAHAN
Kayu kelas III m3 0.040 2,622,000.00 104,880.00
Paku 2-3 kg 0.300 26,400.00 7,920.00
Minyak bekisting ltr 0.100 6,600.00 660.00
jumlah harga bahan 1xpakai 113,460.00
jumlah harga bahan 2xpakai 56,730.00
C. PERALATAN
D. JUMLAH (A+B+C) 110,550.00
E. Overhead & Profit % 10.000 110,550.00 11,055.00
F. Harga Satuan Pekerjaan (D+E) 2x pakai 121,605.00

18 A.4.1.1.21 Pemasangan 1 m2 bekisting untuk sloof


TENAGA
pekerja oh 0.520 60,000.00 31,200.00
tukang kayu oh 0.260 70,800.00 18,408.00
kepala tukang oh 0.026 78,000.00 2,028.00
mandor oh 0.026 84,000.00 2,184.00
jumlah tenaga kerja 53,820.00
B. BAHAN
Kayu kelas III m3 0.045 2,622,000.00 117,990.00
Paku 2-3 kg 0.300 26,400.00 7,920.00
Minyak bekisting ltr 0.100 6,600.00 660.00
jumlah harga bahan 1xpakai 126,570.00
jumlah harga bahan 2xpakai 63,285.00
C. PERALATAN
D. JUMLAH (A+B+C) 117,105.00
E. Overhead & Profit % 10.000 117,105.00 11,710.50
F. Harga Satuan Pekerjaan (D+E) 2x pakai 128,815.50

19 A.4.1.1.22 Pemasangan 1 m2 bekisting untuk kolom


TENAGA
pekerja oh 0.660 60,000.00 39,600.00
tukang kayu oh 0.330 70,800.00 23,364.00
kepala tukang oh 0.033 78,000.00 2,574.00
mandor oh 0.033 84,000.00 2,772.00
jumlah tenaga kerja 68,310.00
B. BAHAN
Kayu kelas III m3 0.040 2,622,000.00 104,880.00
Paku 2-3 kg 0.400 26,400.00 10,560.00
Minyak bekisting ltr 0.200 6,600.00 1,320.00
Balok kayu kelas II m3 0.015 2,700,000.00 40,500.00
Plywood tebal 9 mm lbr 0.350 144,000.00 50,400.00
Dolken kayu diameter 8-10/400 cm btg 2.000 21,000.00 42,000.00
jumlah harga bahan 1xpakai 249,660.00
jumlah harga bahan 4xpakai 62,415.00
C. PERALATAN
D. JUMLAH (A+B+C) 130,725.00
E. Overhead & Profit % 10.000 130,725.00 13,072.50
F. Harga Satuan Pekerjaan (D+E) 2x pakai 143,797.50

20 A.4.1.1.23 Pemasangan 1 m2 bekisting untuk balok


TENAGA
pekerja oh 0.660 60,000.00 39,600.00
tukang kayu oh 0.330 70,800.00 23,364.00
kepala tukang oh 0.033 78,000.00 2,574.00
mandor oh 0.033 84,000.00 2,772.00
jumlah tenaga kerja 68,310.00
B. BAHAN
Kayu kelas III m3 0.040 2,622,000.00 104,880.00
Paku 2-3 kg 0.400 26,400.00 10,560.00
Minyak bekisting ltr 0.200 6,600.00 1,320.00
Balok kayu kelas II m3 0.018 2,700,000.00 48,600.00
Plywood tebal 9 mm lbr 0.350 144,000.00 50,400.00
Dolken kayu diameter 8-10/400 cm btg 2.000 21,000.00 42,000.00
jumlah harga bahan 1xpakai 257,760.00
jumlah harga bahan 3xpakai 85,920.00
C. PERALATAN
D. JUMLAH (A+B+C) 154,230.00
E. Overhead & Profit % 10.000 154,230.00 15,423.00
F. Harga Satuan Pekerjaan (D+E) 2x pakai 169,653.00

21 A.4.1.1.24 Pemasangan 1 m2 bekisting untuk lantai


TENAGA
pekerja oh 0.660 60,000.00 39,600.00
tukang kayu oh 0.330 70,800.00 23,364.00
kepala tukang oh 0.033 78,000.00 2,574.00
mandor oh 0.033 84,000.00 2,772.00
jumlah tenaga kerja 68,310.00
B. BAHAN
Kayu kelas III m3 0.040 2,622,000.00 104,880.00
Paku 2-3 kg 0.400 26,400.00 10,560.00
Minyak bekisting ltr 0.200 6,600.00 1,320.00
Balok kayu kelas II m3 0.015 2,700,000.00 40,500.00
Plywood tebal 9 mm lbr 0.350 144,000.00 50,400.00
Dolken kayu diameter 8-10/400 cm btg 6.000 21,000.00 126,000.00
jumlah harga bahan 1xpakai 333,660.00
jumlah harga bahan 3xpakai 111,220.00
C. PERALATAN
D. JUMLAH (A+B+C) 179,530.00
E. Overhead & Profit % 10.000 179,530.00 17,953.00
F. Harga Satuan Pekerjaan (D+E) 2x pakai 197,483.00

22 A.4.1.1.26 Pemasangan 1 m2 bekisting untuk tangga


TENAGA
pekerja oh 0.660 60,000.00 39,600.00
tukang kayu oh 0.330 70,800.00 23,364.00
kepala tukang oh 0.033 78,000.00 2,574.00
mandor oh 0.033 84,000.00 2,772.00
jumlah tenaga kerja 68,310.00
B. BAHAN
Kayu kelas III m3 0.030 2,622,000.00 78,660.00
Paku 2-3 kg 0.400 26,400.00 10,560.00
Minyak bekisting ltr 0.150 6,600.00 990.00
Balok kayu kelas II m3 0.015 2,700,000.00 40,500.00
Plywood tebal 9 mm lbr 0.350 144,000.00 50,400.00
Dolken kayu diameter 8-10/400 cm btg 2.000 21,000.00 42,000.00
jumlah harga bahan 1xpakai 223,110.00
jumlah harga bahan 2xpakai 111,555.00
C. PERALATAN
D. JUMLAH (A+B+C) 179,865.00
E. Overhead & Profit % 10.000 179,865.00 17,986.50
F. Harga Satuan Pekerjaan (D+E) 2x pakai 197,851.50

23 A.4.1.1.25 Pemasangan 1 m2bekisting untuk dinding


TENAGA
pekerja oh 0.660 60,000.00 39,600.00
tukang kayu oh 0.330 70,800.00 23,364.00
kepala tukang oh 0.033 78,000.00 2,574.00
mandor oh 0.033 84,000.00 2,772.00
jumlah tenaga kerja 68,310.00
B. BAHAN
Kayu kelas III m3 0.030 2,622,000.00 78,660.00
Paku 2-3 kg 0.400 26,400.00 10,560.00
Minyak bekisting ltr 0.200 6,600.00 1,320.00
Balok kayu kelas II m3 0.020 2,700,000.00 54,000.00
Plywood tebal 9 mm lbr 0.350 144,000.00 50,400.00
Dolken kayu diameter 8-10/400 cm btg 3.000 21,000.00 63,000.00
Penjaga jarak bekisting/spacer bh 4.000 33,600.00 134,400.00
jumlah harga bahan 1xpakai 392,340.00
jumlah harga bahan 2xpakai 196,170.00
C. PERALATAN
D. JUMLAH (A+B+C) 264,480.00
E. Overhead & Profit % 10.000 264,480.00 26,448.00
F. Harga Satuan Pekerjaan (D+E) 2x pakai 290,928.00
24 A.4.2.1.2. Pemasangan 1 kg rangka kuda-kuda baja IWF
TENAGA
pekerja oh 0.060 60,000.00 3,600.00
tukang besi konstruksi oh 0.060 78,000.00 4,680.00
kepala tukang oh 0.006 78,000.00 468.00
mandor oh 0.003 84,000.00 252.00
jumlah tenaga kerja 9,000.00
B. BAHAN
Besi Baja IWF kg 1.150 12,000.00 13,800.00
meni besi ltr 0.200 21,600.00 4,320.00
jumlah harga bahan 18,120.00
C. PERALATAN
D. JUMLAH (A+B+C) 27,120.00
E. Overhead & Profit % 10.000 27,120.00 2,712.00
F. Harga Satuan Pekerjaan (D+E) 29,832.00

25 A.4.2.1.3. Pengerjaan 100 kg pekerjaan perakitan


TENAGA
pekerja oh 0.100 60,000.00 6,000.00
tukang besi konstruksi oh 0.100 78,000.00 7,800.00
kepala tukang oh 0.001 78,000.00 78.00
mandor oh 0.005 84,000.00 420.00
jumlah tenaga kerja 14,298.00
B. BAHAN
Solar ltr 1.000 7,800.00 7,800.00
Minyak pelumas ltr 0.100 6,600.00 660.00
jumlah harga bahan 8,460.00
C. PERALATAN
Sewa alat merakit baja jm 0.170 420,000.00 71,400.00
jumlah harga bahan 71,400.00
D. JUMLAH (A+B+C) 94,158.00
E. Overhead & Profit % 10.000 94,158.00 9,415.80
F. Harga Satuan Pekerjaan (D+E) 103,573.80
jumlah perakitan 1kg 1,035.74
26 A.4.2.1.5. Pengerjaan 10 cm pengelasan dengan las listrik
TENAGA
pekerja oh 0.040 60,000.00 2,400.00
tukang besi konstruksi oh 0.020 78,000.00 1,560.00
kepala tukang oh 0.002 78,000.00 156.00
mandor oh 0.002 84,000.00 168.00
jumlah tenaga kerja 4,284.00
B. BAHAN
Kawat las listrik kg 0.400 36,000.00 14,400.00
Solar ltr 0.300 7,800.00 2,340.00
Minyak pelumas ltr 0.040 6,600.00 264.00
jumlah harga bahan 17,004.00
C. PERALATAN
Sewa alat las jm 0.170 60,000.00 10,200.00
jumlah harga bahan 10,200.00
D. JUMLAH (A+B+C) 31,488.00
E. Overhead & Profit % 10.000 31,488.00 3,148.80
F. Harga Satuan Pekerjaan (D+E) 34,636.80
jumlah pengelasan 1m 346,368.00
27 Membuat 1m3 fondasi F1
bekisting fondasi m2 1.538 121,605.00 187,084.62
pembesian kg 119.424 13,171.62 1,573,013.19
beton f 'c = 30 MPa m3 1.000 1,351,171.94 1,351,171.94
jumlah 3,111,269.74

28 Membuat 1 m3 fondasi F2
bekisting fondasi m2 2.000 121,605.00 243,210.00
pembesian kg 150.051 13,171.62 1,976,419.10
beton f 'c = 30 MPa m3 1.000 1,351,171.94 1,351,171.94
jumlah 3,570,801.04

29 Membuat 1m3 fondasi F3


bekisting fondasi m2 4.000 121,605.00 486,420.00
pembesian kg 149.502 13,171.62 1,969,179.47
beton f 'c = 30 MPa m3 1.000 1,351,171.94 1,351,171.94
jumlah 3,806,771.41

30 Membuat 1m3 fondasi tangga


bekisting fondasi m2 3.818 121,605.00 464,310.00
pembesian kg 124.343 13,171.62 1,637,803.07
beton f 'c = 30 MPa m3 1.000 1,351,171.94 1,351,171.94
jumlah 3,453,285.01

31 Membuat 1m3 pt lift


bekisting dinding m2 8.000 290,928.00 2,327,424.00
pembesian kg 138.939 13,171.62 1,830,046.93
beton f 'c = 30 MPa m3 1.000 1,351,171.94 1,351,171.94
jumlah 5,508,642.87

32 Membuat 1m3 sloof S1


bekisting sloof m2 8.667 128,815.50 1,116,401.00
pembesian kg 218.791 13,171.62 2,881,836.68
beton f 'c = 30 MPa m3 1.000 1,351,171.94 1,351,171.94
jumlah 5,349,409.62

33 Membuat 1m3 sloof S2


bekisting sloof m2 10.500 128,815.50 1,352,562.75
pembesian kg 236.196 13,171.62 3,111,089.41
beton f 'c = 30 MPa m3 1.000 1,351,171.94 1,351,171.94
jumlah 5,814,824.10

34 Membuat 1m3 kolom K1


bekisting kolom m2 7.273 143,797.50 1,045,800.00
pembesian kg 162.160 13,171.62 2,135,908.89
beton f 'c = 30 MPa m3 1.000 1,351,171.94 1,351,171.94
jumlah 4,532,880.83

35 Membuat 1m3 kolom K2


bekisting kolom m2 7.273 143,797.50 1,045,800.00
pembesian kg 164.287 13,171.62 2,163,931.80
beton f 'c = 30 MPa m3 1.000 1,351,171.94 1,351,171.94
jumlah 4,560,903.74

36 Membuat 1m3 kolom K3


bekisting kolom m2 12.000 143,797.50 1,725,570.00
pembesian kg 218.703 13,171.62 2,880,667.92
beton f 'c = 30 MPa m3 1.000 1,351,171.94 1,351,171.94
jumlah 5,957,409.86

37 Membuat 1m3 kolom KL


bekisting kolom m2 10.768 143,797.50 1,548,359.43
pembesian kg 215.837 13,171.62 2,842,919.51
beton f 'c = 30 MPa m3 1.000 1,351,171.94 1,351,171.94
jumlah 5,742,450.88

38 Membuat 1m3 kolom KT


bekisting kolom m2 10.768 143,797.50 1,548,359.43
pembesian kg 245.910 13,171.62 3,239,030.21
beton f 'c = 30 MPa m3 1.000 1,351,171.94 1,351,171.94
jumlah 6,138,561.58

39 Membuat 1m3 kolom gantung


bekisting kolom m2 13.333 143,797.50 1,917,300.00
pembesian kg 322.784 13,171.62 4,251,588.19
beton f 'c = 30 MPa m3 1.000 1,351,171.94 1,351,171.94
jumlah 7,520,060.13

40 Membuat 1m3 balok B1


bekisting balok m2 5.694 169,653.00 966,079.58
pembesian kg 239.398 13,171.62 3,153,257.56
beton f 'c = 30 MPa m3 1.000 1,351,171.94 1,351,171.94
jumlah 5,470,509.08

41 Membuat 1m3 balok B2


bekisting balok m2 5.694 169,653.00 966,079.58
pembesian kg 239.345 13,171.62 3,152,566.99
beton f 'c = 30 MPa m3 1.000 1,351,171.94 1,351,171.94
jumlah 5,469,818.51

42 Membuat 1m3 balok B3


bekisting balok m2 6.111 169,653.00 1,036,768.33
pembesian kg 221.347 13,171.62 2,915,492.50
beton f 'c = 30 MPa m3 1.000 1,351,171.94 1,351,171.94
jumlah 5,303,432.78

43 Membuat 1m3 balok B4


bekisting balok m2 6.111 169,653.00 1,036,768.33
pembesian kg 260.827 13,171.62 3,435,519.42
beton f 'c = 30 MPa m3 1.000 1,351,171.94 1,351,171.94
jumlah 5,823,459.69

44 Membuat 1m3 balok B5


bekisting balok m2 8.333 169,653.00 1,413,775.00
pembesian kg 183.252 13,171.62 2,413,726.57
beton f 'c = 30 MPa m3 1.000 1,351,171.94 1,351,171.94
jumlah 5,178,673.51

45 Membuat 1m3 balok B6


bekisting balok m2 6.111 169,653.00 1,036,768.33
pembesian kg 188.002 13,171.62 2,476,285.60
beton f 'c = 30 MPa m3 1.000 1,351,171.94 1,351,171.94
jumlah 4,864,225.87
46 Membuat 1m3 balok B7
bekisting balok m2 6.667 169,653.00 1,131,020.00
pembesian kg 190.492 13,171.62 2,509,090.15
beton f 'c = 30 MPa m3 1.000 1,351,171.94 1,351,171.94
jumlah 4,991,282.09

47 Membuat 1m3 balok B8


bekisting balok m2 6.444 169,653.00 1,093,319.33
pembesian kg 274.385 13,171.62 3,614,098.14
beton f 'c = 30 MPa m3 1.000 1,351,171.94 1,351,171.94
jumlah 6,058,589.42

48 Membuat 1m3 balok B9


bekisting balok m2 7.000 169,653.00 1,187,571.00
pembesian kg 265.516 13,171.62 3,497,276.76
beton f 'c = 30 MPa m3 1.000 1,351,171.94 1,351,171.94
jumlah 6,036,019.70

49 Membuat 1m3 balok B10


bekisting balok m2 5.873 169,653.00 996,374.76
pembesian kg 275.209 13,171.62 3,624,946.32
beton f 'c = 30 MPa m3 1.000 1,351,171.94 1,351,171.94
jumlah 5,972,493.02

50 Membuat 1m3 plat pit lift


bekisting dinding m2 8.000 290,928.00 2,327,424.00
pembesian kg 138.939 13,171.62 1,830,046.93
beton f 'c = 30 MPa m3 1.000 1,351,171.94 1,351,171.94
jumlah 5,508,642.87

51 Membuat 1m3 plat lantai A1 LT.1


bekisting plat m2 7.143 197,483.00 1,410,592.86
pembesian kg 136.204 13,171.62 1,794,032.44
beton f 'c = 30 MPa m3 1.000 1,351,171.94 1,351,171.94
jumlah 4,555,797.23

52 Membuat 1m3 plat lantai A2


bekisting plat m2 8.333 197,483.00 1,645,691.67
pembesian kg 133.807 13,171.62 1,762,456.84
beton f 'c = 30 MPa m3 1.000 1,351,171.94 1,351,171.94
jumlah 4,759,320.45

53 Membuat 1m3 plat lantai A3


bekisting plat m2 10.000 197,483.00 1,974,830.00
pembesian kg 189.300 13,171.62 2,493,382.47
beton f 'c = 30 MPa m3 1.000 1,351,171.94 1,351,171.94
jumlah 5,819,384.41

54 Membuat 1m3 plat lantai A4


bekisting plat m2 8.333 197,483.00 1,645,691.67
pembesian kg 50.511 13,171.62 665,307.15
beton f 'c = 30 MPa m3 1.000 1,351,171.94 1,351,171.94
jumlah 3,662,170.76

55 Membuat 1m3 plat tangga


bekisting tangga m2 6.897 197,851.50 1,364,493.10
pembesian kg 200.987 13,171.62 2,647,330.22
beton f 'c = 30 MPa m3 1.000 1,351,171.94 1,351,171.94
jumlah 5,362,995.26

56 Membuat 1m3 plat bordes tangga


bekisting plat m2 #REF! 197,483.00 #REF!
pembesian kg #REF! 13,171.62 #REF!
beton f 'c = 30 MPa m3 1.000 1,351,171.94 1,351,171.94
jumlah #REF!

57 Membuat 1m3 balok tangga


bekisting balok m2 15.833 169,653.00 2,686,172.50
pembesian kg 295.389 13,171.62 3,890,749.74
beton f 'c = 30 MPa m3 1.000 1,351,171.94 1,351,171.94
jumlah 7,928,094.18

58 Membuat 1m3 kolom tangga


bekisting balok m2 9.167 169,653.00 1,555,152.50
pembesian kg 169.729 13,171.62 2,235,608.71
beton f 'c = 30 MPa m3 1.000 1,351,171.94 1,351,171.94
jumlah 5,141,933.15

59 A.4.1.1.32 Membuat 1 m3 kolom beton bertulang (150 kg besi + bekisting)


A. TENAGA
pekerja oh 5.300 60,000.00 318,000.00
tukang batu oh 0.275 72,000.00 19,800.00
tukang kayu oh 1.300 70,800.00 92,040.00
tukang besi oh 1.050 72,000.00 75,600.00
kepala tukang oh 0.265 78,000.00 20,670.00
mandor oh 0.265 84,000.00 22,260.00
jumlah tenaga kerja 548,370.00
B. BAHAN
Kayu kelas III m3 0.320 2,622,000.00 839,040.00
Paku 2-3 kg 3.200 26,400.00 84,480.00
Minyak bekisting ltr 1.600 6,600.00 10,560.00
Besi beton kg 157.500 10,200.00 1,606,500.00
Kawat beton kg 2.250 16,800.00 37,800.00
Semen Portland kg 336.000 1,740.00 584,640.00
Pasir Beton m3 0.540 145,200.00 78,408.00
Kerikil m3 0.810 282,000.00 228,420.00
Balok kayu kelas II m3 0.120 2,700,000.00 324,000.00
Plywood tebal 9 mm lbr 2.800 144,000.00 403,200.00
Dolken kayu diameter 8-10/400 cm btg 32.000 21,000.00 672,000.00
jumlah harga bahan 4,869,048.00
C. PERALATAN
D. JUMLAH (A+B+C) 5,417,418.00
E. Overhead & Profit % 10.000 5,417,418.00 541,741.80
F. Harga Satuan Pekerjaan (D+E) 5,959,159.80

60 A.4.1.1.31 Membuat 1 m3 balok beton bertulang (200 kg besi + bekisting)


A. TENAGA
pekerja oh 6.350 60,000.00 381,000.00
tukang batu oh 0.275 72,000.00 19,800.00
tukang kayu oh 1.650 70,800.00 116,820.00
tukang besi oh 1.400 72,000.00 100,800.00
kepala tukang oh 0.333 78,000.00 25,974.00
mandor oh 0.318 84,000.00 26,712.00
jumlah tenaga kerja 671,106.00
B. BAHAN
Kayu kelas III m3 0.320 2,622,000.00 839,040.00
Paku 2-3 kg 3.200 26,400.00 84,480.00
Minyak bekisting ltr 1.600 6,600.00 10,560.00
Besi beton kg 210.000 10,200.00 2,142,000.00
Kawat beton kg 3.000 16,800.00 50,400.00
Semen Portland kg 336.000 1,740.00 584,640.00
Pasir Beton m3 0.540 145,200.00 78,408.00
Kerikil m3 0.810 282,000.00 228,420.00
Balok kayu kelas II m3 0.140 2,700,000.00 378,000.00
Plywood tebal 9 mm lbr 2.800 144,000.00 403,200.00
Dolken kayu diameter 8-10/400 cm btg 16.000 21,000.00 336,000.00
jumlah harga bahan 5,135,148.00
C. PERALATAN
D. JUMLAH (A+B+C) 5,806,254.00
E. Overhead & Profit % 10.000 5,806,254.00 580,625.40
F. Harga Satuan Pekerjaan (D+E) 6,386,879.40

61 Membuat 1 m3 plat beton bertulang (200 kg besi + bekisting)


A. TENAGA
pekerja oh 5.650 60,000.00 339,000.00
tukang batu oh 0.275 72,000.00 19,800.00
tukang kayu oh 1.560 70,800.00 110,448.00
tukang besi oh 1.400 72,000.00 100,800.00
kepala tukang oh 0.323 78,000.00 25,194.00
mandor oh 0.283 84,000.00 23,772.00
jumlah tenaga kerja 619,014.00
B. BAHAN
Kayu kelas III m3 0.250 2,622,000.00 655,500.00
Paku 2-3 kg 3.000 26,400.00 79,200.00
Minyak bekisting ltr 1.200 6,600.00 7,920.00
Besi beton kg 210.000 10,200.00 2,142,000.00
Kawat beton kg 3.000 16,800.00 50,400.00
Semen Portland kg 336.000 1,740.00 584,640.00
Pasir Beton m3 0.540 145,200.00 78,408.00
Kerikil m3 0.810 282,000.00 228,420.00
Balok kayu kelas II m3 0.105 2,700,000.00 283,500.00
Plywood tebal 9 mm lbr 2.500 144,000.00 360,000.00
Dolken kayu diameter 8-10/400 cm btg 32.000 21,000.00 672,000.00
jumlah harga bahan 5,141,988.00
C. PERALATAN
D. JUMLAH (A+B+C) 5,761,002.00
E. Overhead & Profit % 10.000 5,761,002.00 576,100.20
F. Harga Satuan Pekerjaan (D+E) 6,337,102.20
Rencana Angaran Biaya (RAB)
Pekerjaan : PERENCANAAN GEDUNG DAN DED ASRAMA PPPPTK MATEMATIKA
Lokasi : JALAN KALIURANG KM.6 SAMBISARI CONDONG CATUR, DEPOK SLEMAN YOGYAKARTA
Unit : GEDUNG ASRAMA

PEKERJAAN STRUKTUR
no jenis pekerjaan volume satuan harga satuan
I. Pekerjaan Persiapan
1 pembersihan lokasi 2,709.83 m2 11,220.00
2 pengukuran dan pemasangan bouwplank 219.25 m1 80,275.80
3 papan nama proyek 1.00 unit 884,281.20
4 pagar proyek (sewa) 227.25 m1 128,820.45
5 listrik dan air kerja 6.00 bln 1,500,000.00
6 direksi kit (sewa) 30.00 m2 1,609,647.60

II. Pekerjaan Lantai B


a. Pekerjaan Tanah
1 anti rayap (lantai & dinding basement) 936.28 m2 50,000.00
2 galian tanah basement 2,996.10 m3 51,810.00
3 galian tanah fondasi 1,801.67 m3 51,810.00
4 galian tanah sloof 108.26 m3 51,810.00
5 galian tanah pit lift 30.65 m3 51,810.00
6 urug tanah kembali 1,629.11 m3 17,270.00
7 buang tanah bekas galian 4,936.69 m3 22,704.00
8 urug pasir 10cm bawah fondasi 24.37 m3 212,388.00
9 urug pasir 10cm bawah sloof 16.29 m3 212,388.00
10 urug pasir 10cm bawah plat lantai 93.63 m3 212,388.00
11 urug pasir 10cm bawah plat pit lift 1.56 m3 212,388.00
12 rabat beton 7cm bawah fondasi 17.06 m3 893,580.32
13 rabat beton 7cm bawah sloof 11.40 m3 893,580.32
14 rabat beton 7cm bawah plat lantai 65.54 m3 893,580.32
15 rabat beton 7cm bawah plat pit lift 1.09 m3 893,580.32

b. Pekerjaan Fondasi
1 fondasi F1 60.84 m3 3,111,269.74
2 fondasi F2 32.00 m3 3,570,801.04
3 fondasi F3 1.40 m3 3,806,771.41

c. Pekerjaan Sloof -3.20


1 sloof S1 35.08 m3 5,349,409.62
2 sloof S2 14.42 m3 5,814,824.10

d. Pekerjaan Kolom -3.20 s/d -0.07


1 kolom K1 31.25 m3 4,532,880.83
2 kolom K2 4.73 m3 4,560,903.74
3 kolom K3 1.57 m3 5,957,409.86
4 kolom KL 1.30 m3 5,742,450.88
5 kolom KT 1.30 m3 6,138,561.58

e. Pekerjaan Plat -3.20


1 plat A4 t:120 mm 112.35 m3 3,662,170.76
2 plat pit lift 8.38 m3 5,508,642.87

f. Pekerjaan Tangga -3.20 s/d -0.07


1 galian tanah fondasi 2.06 m3 51,810.00
2 urug pasir 10cm bawah fondasi 0.18 m3 212,388.00
3 rabat beton 7cm bawah fondasi 0.12 m3 893,580.32
4 urug tanah kembali 0.68 m3 17,270.00
5 fondasi tangga 0.33 m3 3,453,285.01
6 plat trap tangga 10.55 m3 5,362,995.26
7 plat bordes #REF! m3 #REF!
8 balok tangga 0.15 m3 7,928,094.18
9 balok B6 0.53 m3 4,864,225.87
10 kolom tangga 0.12 m3 5,141,933.15

III. Pekerjaan Lantai 1


a. Kolom -0.07 s/d +3.63
1 kolom K1 36.94 m3 4,532,880.83
2 kolom K2 5.60 m3 4,560,903.74
3 kolom K3 1.85 m3 5,957,409.86
4 kolom KL 1.53 m3 5,742,450.88
5 kolom KT 1.53 m3 6,138,561.58
6 kolom gantung 0.79 m3 7,520,060.13

b. Pekerjaan Balok -0.07


1 balok B1 25.03 m3 5,470,509.08
2 balok B2 32.88 m3 5,469,818.51
3 balok B3 10.68 m3 5,303,432.78
4 balok B4 4.42 m3 5,823,459.69
5 balok B5 12.32 m3 5,178,673.51
6 balok B6 4.82 m3 4,864,225.87
7 balok B7 8.41 m3 4,991,282.09
8 balok B8 4.17 m3 6,058,589.42
9 balok B9 7.20 m3 6,036,019.70
10 balok B10 4.41 m3 5,972,493.02

c. Pekerjaan Plat -0.07


1 plat A1 t:120 mm 117.75 m3 4,555,797.23
2 plat A3 t:120 mm 13.33 m3 5,819,384.41
d. Pekerjaan Tangga -0.07 s/d +3.63
1 plat trap tangga 10.55 m3 5,362,995.26
2 plat bordes #REF! m3 #REF!
3 balok tangga 0.15 m3 7,928,094.18
4 balok B6 0.53 m3 4,864,225.87
5 kolom tangga 0.12 m3 5,141,933.15

IV. Pekerjaan Lantai 2


a. Kolom +3.63 s/d +7.33
1 kolom K1 36.94 m3 4,532,880.83
2 kolom K2 5.60 m3 4,560,903.74
3 kolom K3 1.85 m3 5,957,409.86
4 kolom KL 1.53 m3 5,742,450.88
5 kolom KT 1.53 m3 6,138,561.58
6 kolom gantung 0.79 m3 7,520,060.13

b. Pekerjaan Balok +3.63


1 balok B1 25.03 m3 5,470,509.08
2 balok B2 32.88 m3 5,469,818.51
3 balok B3 10.68 m3 5,303,432.78
4 balok B4 4.42 m3 5,823,459.69
5 balok B5 12.32 m3 5,178,673.51
6 balok B6 4.82 m3 4,864,225.87
7 balok B7 8.41 m3 4,991,282.09
8 balok B8 4.17 m3 6,058,589.42
9 balok B9 7.20 m3 6,036,019.70
10 balok B10 4.41 m3 5,972,493.02

c. Pekerjaan Plat +3.63


1 plat A1 t:120 mm 117.75 m3 4,555,797.23
2 plat A3 t:120 mm 13.33 m3 5,819,384.41

d. Pekerjaan Tangga +3.63 s/d +7.33


1 plat trap tangga 10.55 m3 5,362,995.26
2 plat bordes #REF! m3 #REF!
3 balok tangga 0.15 m3 7,928,094.18
4 balok B6 0.53 m3 4,864,225.87
5 kolom tangga 0.12 m3 5,141,933.15

V. Pekerjaan Lantai 3
a. Kolom +7.33 s/d +11.20
1 kolom K1 38.63 m3 4,532,880.83
2 kolom K3 1.94 m3 5,957,409.86
3 kolom KL 1.60 m3 5,742,450.88
4 kolom KT 1.60 m3 6,138,561.58
5 kolom gantung 0.79 m3 7,520,060.13

b. Pekerjaan Balok +7.33


1 balok B1 25.03 m3 5,470,509.08
2 balok B2 32.88 m3 5,469,818.51
3 balok B3 10.68 m3 5,303,432.78
4 balok B4 4.42 m3 5,823,459.69
5 balok B5 12.32 m3 5,178,673.51
6 balok B6 4.82 m3 4,864,225.87
7 balok B7 8.41 m3 4,991,282.09
8 balok B8 4.17 m3 6,058,589.42
9 balok B9 7.20 m3 6,036,019.70
10 balok B10 4.41 m3 5,972,493.02

c. Pekerjaan Plat +7.33


1 plat A1 t:120 mm 117.75 m3 4,555,797.23
2 plat A3 t:120 mm 13.33 m3 5,819,384.41

VI. Pekerjaan Atap


a. Pekerjaan Balok +11.20
1 balok B1 12.52 m3 5,470,509.08
2 balok B2 23.35 m3 5,469,818.51
3 balok B3 6.23 m3 5,303,432.78
4 balok B4 0.49 m3 5,823,459.69
5 balok B5 10.18 m3 5,178,673.51
6 balok B6 5.70 m3 4,864,225.87
7 balok B8 9.29 m3 6,058,589.42
8 balok B9 8.93 m3 6,036,019.70
9 balok B10 4.41 m3 5,972,493.02

b. Pekerjaan Plat +11.20


1 plat A1 t:120 mm 81.54 m3 4,555,797.23
YOGYAKARTA

jumlah harga
135,452,754.00
30,404,337.48
17,600,388.87
884,281.20
29,274,318.44
9,000,000.00
48,289,428.00

556,621,834.42
46,814,100.00
155,228,065.34
93,344,719.58
5,609,035.05
1,587,836.09
28,134,662.17
112,082,498.96
5,175,470.78
3,459,743.18
19,885,506.14
330,412.01
15,242,335.68
10,189,327.51
58,565,021.88
973,100.03

308,884,764.21
189,289,651.00
114,265,633.25
5,329,479.97

271,471,583.35
187,643,916.09
83,827,667.26

187,941,769.98
141,630,881.55
21,591,888.44
9,323,346.42
7,441,182.70
7,954,470.87

457,639,303.78
411,458,947.29
46,180,356.49

#REF!
106,687.15
37,380.29
110,089.10
11,735.59
1,139,584.05
56,558,898.83
#REF!
1,212,998.41
2,553,718.58
617,031.98

228,089,634.87
167,423,086.82
25,523,957.58
11,021,208.23
8,796,286.26
9,403,048.63
5,922,047.35

623,409,337.12
136,937,783.34
179,847,632.69
56,640,662.05
25,733,868.39
63,775,985.68
23,424,895.74
41,979,178.01
25,282,493.63
43,459,341.81
26,327,495.79

613,995,018.57
536,434,263.15
77,560,755.42
#REF!
56,558,898.83
#REF!
1,212,998.41
2,553,718.58
617,031.98

228,089,634.87
167,423,086.82
25,523,957.58
11,021,208.23
8,796,286.26
9,403,048.63
5,922,047.35

623,409,337.12
136,937,783.34
179,847,632.69
56,640,662.05
25,733,868.39
63,775,985.68
23,424,895.74
41,979,178.01
25,282,493.63
43,459,341.81
26,327,495.79

613,995,018.57
536,434,263.15
77,560,755.42

#REF!
56,558,898.83
#REF!
1,212,998.41
2,553,718.58
617,031.98

211,600,654.89
175,115,498.92
11,527,588.07
9,200,439.95
9,835,080.59
5,922,047.35

623,409,337.12
136,937,783.34
179,847,632.69
56,640,662.05
25,733,868.39
63,775,985.68
23,424,895.74
41,979,178.01
25,282,493.63
43,459,341.81
26,327,495.79

613,995,018.57
536,434,263.15
77,560,755.42

449,068,893.45
68,468,891.67
127,731,201.91
33,040,386.19
2,865,142.17
52,711,853.30
27,749,800.57
56,284,538.01
53,889,583.85
26,327,495.79

371,485,801.66
371,485,801.66
RENCANA ANGGARAN BIAYA
SUB BIDANG 0
PEKERJAAN 0
LOKASI 0

HARGA JUMLAH TOTAL


NO URAIAN PEKERJAAN SAT VOL SATUAN HARGA HARGA
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7

I PENYEDIAAN, SUPLAI & INSTALASI PIPA AIR BERSIH


A Instalasi Suplai Air Bersih
A.1 Instalasi & Penyambungan PDAM
1 Pipa Suplai ke Groundtank GIP dim. 40mm . m' 35.0 116,380.00 4,073,300.00
2 Fitting & aksesoris lot 1.0 408,000.00 408,000.00
3 Galian-urugan m' 28.0 45,000.00 1,260,000.00
4 Meter Air PDAM + Ball Valve dim. 40mm bh 1.0 3,157,700.00 3,157,700.00
5 Floating Valve dia. 40mm bh 1.0 837,870.00 837,870.00
6 Bak Kontrol uk. 600x400mm unit 1.0 480,000.00 480,000.00
7 Ijin Penyambungan PDAM bh 1.0 7,500,000.00 7,500,000.00
3 Sub Total Instalasi & Penyambungan PDAM 17,716,870.00
A.2 Peralatan Utama Sistem Pompa Air
Pompa Sumur Dalam
a Vertical multistage submersible pump kap. 11,58 m3/jam unit 1.0 82,613,750.00 82,613,750.00
- Head 150 meter, Pin = 7,5 KW, 380V, 50 Hz
- Lengkap dengan panel control
b Survei Geoelectric ls 1.0 12,312,500.00 12,312,500.00
c Pengeboran & Instalasi sumur, 180 meter ls 1.0 26,343,200.00 26,343,200.00
d Pemipaan Casing & Vent
- Casing pipa dia. 8 ", GIP Medium m 60.0 619,760.00 37,185,600.00
- Casing pipa dia. 4 ", GIP Medium m 120.0 302,320.00 36,278,400.00
- Vent, pipa dia. 2 ", GIP Medium m 3.0 152,370.00 457,110.00
e Valve & Aksesoris
- Gate Valve dia. 50mm bh 1.0 507,800.00 507,800.00
- Check Valve dia. 50mm bh 1.0 507,800.00 507,800.00
- Flow Meter dia. 50mm bh 1.0 1,514,000.00 1,514,000.00
- Ball Valve dia. 15mm bh 1.0 500.00 500.00
- Automatic Air Vent dia. 15 mm lengkap dengan valve cock bh 1.0 650,000.00 650,000.00
- Pressure gauge (range 0-10kg/cm2) c/w valve cock bh 1.0 153,000.00 153,000.00
- Aksesoris ls 1.0 416,700.00 416,700.00
f Filter / Johnson screen dia. 100 mm (riser) - 3 m m 3.0 4,500,000.00 13,500,000.00
g Panel, Instalasi kontrol, WLC dan aksesoris -
- Panel kontrol & WLC unit 1.0 7,502,500.00 7,502,500.00
- Instalasi kabel power - NYFGBY 4x2,5mm2 m 60.0 55,800.00 3,348,000.00
- Instalasi kabel elektrode - NYFGBY 3x2,5mm2 m 10.0 42,200.00 422,000.00
h Bak Kontrol, Koral, kerikil jagung ls 1.0 2,500,000.00 2,500,000.00
i Analisa & Testing comissioning ls 1.0 6,500,000.00 6,500,000.00
- Logging Test
- Pumping Test (Drawdown & Recovery Test)
- Analisa Air ( 3 kali sampling)
Instalasi Perpipaan dari Pompa Sumur dalam ke Groundtank
- Pipa dia. 50 mm m 30.0 152,370.00 4,571,100.00
- Fitting & accessories ls 1.0 571,400.00 571,400.00
- Galian urugan tanah untuk jalur pipa ls 40.0 35,000.00 1,400,000.00
Sub Total Pompa Sumur Dalam 239,255,360.00
A.3 Water Treatment Plant (WTP)
1 Multimedia Filter
- Kapasitas 10,0 m3/jam set 1.0 57,717,000.00 57,717,000.00
- Filter Media Size : 10 micron
- c/w bypass piping
2 Sand Filter
- Kapasitas 10,0 m3/jam set 1.0 33,231,000.00 33,231,000.00
- Bahan : Fiberglass
- Filter Media : Silica Sand, Silica Gravel
- Operating Pressure, max 4 Bar
HARGA JUMLAH TOTAL
NO URAIAN PEKERJAAN SAT VOL SATUAN HARGA HARGA
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7
- Automatic Backwash System
- c/w pressure indicator & interconnection pipe
HARGA JUMLAH TOTAL
NO URAIAN PEKERJAAN SAT VOL SATUAN HARGA HARGA
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7
7 Instalasi Pemipaan ls 1.0 12,000,000.00 12,000,000.00
8 Testing Comissioning ls 1.0 5,000,000.00 5,000,000.00
Sub Total Water Treatment Plant (WTP) 107,948,000.00
A.3 Acessories Pompa Filter
1 Gate valve dia.65mm set 6.0 1,432,000.00 8,592,000.00
dia.50mm set 2.0 628,000.00 1,256,000.00
2 Strainer dia.65mm set 1.0 1,020,000.00 1,020,000.00
3 Ceck valve dia.65mm set 2.0 770,000.00 1,540,000.00
4 Instalasi Pemipaan ls 1.0 6,500,000.00 6,500,000.00
5 Fitting &Aksesoris lot 1.0 1,890,800.00 1,890,800.00
Sub Total Acessories Pompa Filter 20,798,800.00
A.4 Instalasi pompa transfer ke rooftank
1 Pompa transfer, Centrifugal multistage pump set 1.0 42,155,000.00 42,155,000.00
- 2 unit x 3,17 kW / 3phase / 380 V / 50 Hz
- Kap: 10,9 m3/jam, Head 35,5 meter
- Single alternate system operation
- Pump Inlet/Outlet : 40mm/40mm
Aksesories dan Pemasangan
- gate valve
- fleksible joint
- strainer
- check valve
- foot valve
- header
2 Instalasi pemipaan suction GIP 40mm m 4.0 129,770.00 519,080.00
3 Fiting & aksesoris lot 1.0 1,066,900.00 1,066,900.00
4 Instalasi panel kontrol pompa, kabel dan aksesoris set 1.0 2,590,500.00 2,590,500.00
- Panel kontrol pompa
- Kabel kontrol WLC & elektrode
- Kabel power NYM 4x2,5mm2
5 Pemasangan, instalasi dan alat bantu ls 1.0 6,323,300.00 6,323,300.00
6 Testing & Commissioning ls 1.0 750,000.00 750,000.00
Sub Total Instalasi pompa transfer ke rooftank 53,404,780.00
A.5 Instalasi Pemipaan Pompa Air ke Rooftank
Pengadaan dan pemasangan pipa Galvanised Iron Pipe Medium A (SNI 0039-87), lengkap terpasang
dengan accessories yang diperlukan sesuai dengan gambar perencanaan dan spesifikasi teknis.
1 Pipa Suplai dari Groundtank Ke Rooftank/Tangki atap
- Pipa GIP dim. 40mm m' 95.0 116,380.00 11,056,100.00
- Gate valve 40mm bh 1.0 387,400.00 387,400.00
2 Fitting &Aksesoris lot 1.0 2,860,900.00 2,860,900.00
Sub Total Instalasi Pemipaan Pompa Air ke Rooftank 14,304,400.00
A.5 Instalasi Booster Pump 01 (sayap kiri)
1 Booster pump set dgn spesifikasi: set 1.0 38,250,000.00 38,250,000.00
- Kapasitas: 3x4,0m3/jam
- Vertical multistage pump
- 3 x 750 W/380V/50Hz/3Phase
- Head : 25 m, head max: 40 m
- Maximum operating pressure : 4 bar
- Enclosure class ((EC 34-5) IP65
- Flanged pipe connection
- Pararel alternate operation
complete with :
a. Pressure tank kapasitas 300 liter
b. Pressure switch control
c. Check valve
d. Footklep
e. In-Out Header dia. 80mm
2 Gate valve unit 3.0 475,200.00 1,425,600.00
3 Fleksible joint bh 6.0 401,280.00 2,407,680.00
4 Strainer bh 3.0 419,520.00 1,258,560.00
5 Check valve bh 3.0 579,840.00 1,739,520.00
6 Pemipaan m 16.0 76,400.00 1,222,400.00
7 Fiting & aksesoris ls 1.0 2,013,500.00 2,013,500.00
8 Pemasangan, instalasi dan alat bantu ls 1.0 2,919,300.00 2,919,300.00
9 Testing Comissioning ls 1.0 1,500,000.00 1,500,000.00
Sub Total Instalasi Booster Pump 01 (sayap kiri) 52,736,560.00
HARGA JUMLAH TOTAL
NO URAIAN PEKERJAAN SAT VOL SATUAN HARGA HARGA
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7
A.6 Instalasi Booster Pump 01 (sayap kanan)
1 Booster pump set dgn spesifikasi: set 1.0 25,500,000.00 25,500,000.00
- Kapasitas: 2x4,0m3/jam
- Vertical multistage pump
- 3 x 750 W/380V/50Hz/3Phase
- Head : 25 m, head max: 40 m
- Maximum operating pressure : 4 bar
- Enclosure class ((EC 34-5) IP65
- Flanged pipe connection
- Pararel alternate operation
complete with :
a. Pressure tank kapasitas 300 liter
b. Pressure switch control
c. Check valve
d. Footklep
e. In-Out Header dia. 80mm
2 Gate valve unit 2.0 475,200.00 950,400.00
3 Fleksible joint bh 4.0 401,280.00 1,605,120.00
4 Strainer bh 2.0 419,520.00 839,040.00
5 Check valve bh 2.0 579,840.00 1,159,680.00
6 Pemipaan m 10.0 76,400.00 764,000.00
7 Fiting & aksesoris ls 1.0 1,329,600.00 1,329,600.00
8 Pemasangan, instalasi dan alat bantu ls 1.0 1,939,800.00 1,939,800.00
9 Testing Comissioning ls 1.0 1,500,000.00 1,500,000.00
Sub Total Instalasi Booster Pump 01 (sayap kanan) 35,587,640.00
B Tangki Air/Rooftank & Konstruksinya
B.1 Tangki Air/Rooftank
1 Roof Tank Kap. 1000 Liter set 10.0 1,736,800.00 17,368,000.00
- FRP Modular
2 Konstruksi Pendukung/Pedestal Tangki Air , tinggi 60 cm dari plat dag ls 1.0 6,325,000.00 6,325,000.00
3 Instalasi pipa overflow dan penguras
- Gate valve dia.65mm bh 2.0 1,076,000.00 2,152,000.00
- Pipa PVC dia.65mm m 16.0 60,570.00 969,120.00
4 Fiting & aksesoris ls 1.0 780,300.00 780,300.00
Sub Total Tangki Air/Rooftank 27,594,420.00
C Instalasi Pipa Utama Air Bersih
C.1 Instalasi Pemipaan Air Bersih Lantai 1
Pengadaan dan pemasangan pipa Polypropiline Random (PPR-PN 10) , lengkap terpasang
dengan accessories yang diperlukan sesuai dengan gambar perencanaan dan spesifikasi teknis.
1 Pipa PPR-PN10 dim. 15mm m' 20.0 27,500.00 550,000.00
2 Pipa PPR-PN10 dim. 20mm m' 169.0 32,290.00 5,457,010.00
3 Pipa PPR-PN10 dim. 25mm m' 50.0 52,960.00 2,648,000.00
4 Pipa PPR-PN20 dim. 20mm (Air Panas) m' 119.0 48,435.00 5,763,765.00
5 Pipa PPR-PN10 dim. 15mm (air panas) m' 20.0 27,500.00 550,000.00
6 Gate valve 25mm bh 9.0 100,230.00 902,070.00
7 Gate valve 20mm bh 9.0 100,230.00 902,070.00
8 Fitting &Aksesoris lot 1.0 4,193,300.00 4,193,300.00
Sub Total Instalasi Pemipaan Air Bersih Lantai 1 20,966,215.00
C.2 Instalasi Pemipaan Air Bersih Lantai 2
Pengadaan dan pemasangan pipa Polypropiline Random (PPR-PN 10) , lengkap terpasang
dengan accessories yang diperlukan sesuai dengan gambar perencanaan dan spesifikasi teknis.
1 Pipa PPR-PN10 dim. 15mm m' 20.0 27,500.00 550,000.00
2 Pipa PPR-PN10 dim. 20mm m' 169.0 32,290.00 5,457,010.00
3 Pipa PPR-PN10 dim. 25mm m' 50.0 52,960.00 2,648,000.00
4 Pipa PPR-PN20 dim. 20mm (Air Panas) m' 119.0 48,435.00 5,763,765.00
5 Pipa PPR-PN10 dim. 15mm (air panas) m' 20.0 27,500.00 550,000.00
6 Gate valve 25mm bh 9.0 100,230.00 902,070.00
7 Gate valve 20mm bh 9.0 100,230.00 902,070.00
8 Fitting &Aksesoris lot 1.0 4,193,300.00 4,193,300.00
Sub Total Instalasi Pemipaan Air Bersih Lantai 2 20,966,215.00
C.3 Instalasi Pemipaan Air Bersih Lantai 3
Pengadaan dan pemasangan pipa Polypropiline Random (PPR-PN 10) , lengkap terpasang
dengan accessories yang diperlukan sesuai dengan gambar perencanaan dan spesifikasi teknis.
1 Pipa PPR-PN10 dim. 15mm m' 20.0 27,500.00 550,000.00
2 Pipa PPR-PN10 dim. 20mm m' 169.0 32,290.00 5,457,010.00
3 Pipa PPR-PN10 dim. 25mm m' 50.0 52,960.00 2,648,000.00
HARGA JUMLAH TOTAL
NO URAIAN PEKERJAAN SAT VOL SATUAN HARGA HARGA
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7
4 Pipa PPR-PN20 dim. 20mm (Air Panas) m' 119.0 48,435.00 5,763,765.00
5 Pipa PPR-PN10 dim. 15mm (air panas) m' 20.0 27,500.00 550,000.00
6 Gate valve 25mm bh 9.0 100,230.00 902,070.00
7 Gate valve 20mm bh 9.0 100,230.00 902,070.00
8 Fitting &Aksesoris lot 1.0 4,193,300.00 4,193,300.00
Sub Total Instalasi Pemipaan Air Bersih Lantai 3 20,966,215.00
C.4 Instalasi Pemipaan Air Bersih Lantai Atap
Pengadaan dan pemasangan pipa Polypropiline Random (PPR-PN 10) , lengkap terpasang
dengan accessories yang diperlukan sesuai dengan gambar perencanaan dan spesifikasi teknis.
1 Pipa PPR-PN10 dim. 15mm m' 20.0 27,500.00 550,000.00
2 Pipa PPR-PN10 dim. 20mm m' 169.0 32,290.00 5,457,010.00
3 Pipa PPR-PN10 dim. 25mm m' 50.0 52,960.00 2,648,000.00
4 Pipa PPR-PN20 dim. 20mm (Air Panas) m' 119.0 48,435.00 5,763,765.00
5 Pipa PPR-PN10 dim. 15mm (air panas) m' 20.0 27,500.00 550,000.00
6 Gate valve 25mm bh 9.0 100,230.00 902,070.00
7 Gate valve 20mm bh 9.0 100,230.00 902,070.00
8 Fitting &Aksesoris lot 1.0 4,193,300.00 4,193,300.00
Sub Total Instalasi Pemipaan Air Bersih Lantai Atap 20,966,215.00
C.5 Instalasi Pipa Distribusi & Riser
Pengadaan dan pemasangan pipa Galvanised Iron Pipe Medium A (SNI 0039-87), lengkap terpasang
dengan accessories yang diperlukan sesuai dengan gambar perencanaan dan spesifikasi teknis.
1 Pipa GIP dim. 40mm m' 151.0 116,380.00 17,573,380.00
1 Pipa GIP dim. 40mm (air panas) m' 284.0 116,380.00 33,051,920.00
2 Pipa GIP dim. 32mm m' 204.0 100,230.00 20,446,920.00
3 Pipa GIP dim. 32mm (air panas) m' 212.0 100,230.00 21,248,760.00
4 Gate valve 40mm bh 2.0 387,400.00 774,800.00
5 Gate valve 32mm bh 27.0 265,500.00 7,168,500.00
6 Fitting &Aksesoris lot 1.0 9,309,600.00 9,309,600.00
Sub Total Instalasi Pipa Distribusi & Riser 109,573,880.00

TOTAL PENYEDIAAN, SUPLAI & INSTALASI PIPA AIR BERSIH 762,785,570.00


HARGA JUMLAH TOTAL
NO URAIAN PEKERJAAN SAT VOL SATUAN HARGA HARGA
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7

I SISTEM SUPLAI & INSTALASI AIR PANAS


A Main Equipment Boiler 01
1 Gas Hot Water Boiler unit 1.0 184,000,000.00 184,000,000.00
- Heat output : 1.670.000 BTU/H
- Fuel type : Natural Gas, Propane
- Water Content : 44 Galon
- Power : 50 BHP
- Fuel Type : Natural Gas, Propane
- Combustion System : Proprietary Forced Draft
- Ignition System : Electric Spark Ignited,
: Interrupted Gas Pilot
- Main water outlet : 3 inchi
- Main water Inlet : 3 inchi
- Power Supply : 230, 480V, 3 phase, 50 Hz
- Gas consumption : 2.030 SCFH
- Gas supply pressur : 3-5 PSIG
2 Expansion tank 200 liter unit 1.0 11,500,000.00 11,500,000.00
3 Circulation pump( CP-1.1 & CP-1.2) unit 2.0 3,966,000.00 7,932,000.00
- Vertical Multistage Pump
- Kapasitas 1,4 m3/jam, head 20 meter
- 0,5 kW / 3phase / 380 V / 50 Hz
4 Booster pump( CP-1.3) unit 1.0 3,966,000.00 3,966,000.00
- Vertical Multistage Pump
- Kapasitas 1,4 m3/jam, head 20 meter
- 0,5 kW / 3phase / 380 V / 50 Hz
5 Feed Water Tank 500 Liter unit 1.0 850,000.00 850,000.00
6 Water Softener 45.000 Grain unit 1.0 19,220,740.00 19,220,740.00
7 Feed water Pump bh 1.0 1,435,000.00 1,435,000.00
- Centrifugal Pump
- Kapasitas 2,8 m3/jam, head 10 meter
- 0,5 kW / 1phase / 220 V / 50 Hz
8 Valve & aksesories
- Gate Valve dia. 80mm bh 2.0 2,020,000.00 4,040,000.00
- Gate Valve dia. 50mm bh 4.0 1,226,000.00 4,904,000.00
- Gate Valve dia. 40mm bh 4.0 470,000.00 1,880,000.00
- Gate Valve dia. 32mm bh 3.0 384,000.00 1,152,000.00
- Gate Valve dia. 25mm bh 6.0 276,000.00 1,656,000.00
- Flexible Joint dia. 25mm bh 5.0 120,000.00 600,000.00
- Strainer dia. 40mm bh 4.0 450,000.0 1,800,000.00
- Check Valve dia. 40mm bh 4.0 487,200.00 1,948,800.00
- Pressure Relief Valve bh 1.0 3,540,000.00 3,540,000.00
- Safety Valve bh 1.0 3,260,000.00 3,260,000.00
- Air Release Valve bh 6.0 1,625,000.00 9,750,000.00
- Pressure Gauge bh 3.0 165,000.00 495,000.00
- Pressure Switch bh 3.0 745,000.00 2,235,000.00
- Temperature Gauge bh 3.0 165,000.00 495,000.00
9 panel Level Control Feed water Tank bh 1.0 1,500,000.00 1,500,000.00
10 Pemipaan dia. 25mm m 26.0 52,700.00 1,370,200.00
11 Fiting & aksesoris lot 1.0 5,663,400.00 5,663,400.00
12 Pemasangan, instalasi dan alat bantu ls 1.0 2,831,700.00 2,831,700.00
Sub Total Main Equipment Boiler 01 278,024,840.00
B Main Equipment Boiler 02
1 Gas Hot Water Boiler unit 1.0 184,000,000.00 184,000,000.00
- Heat output : 1.670.000 BTU/H
- Fuel type : Natural Gas, Propane
- Water Content : 44 Galon
- Power : 50 BHP
- Fuel Type : Natural Gas, Propane
- Combustion System : Proprietary Forced Draft
- Ignition System : Electric Spark Ignited,
: Interrupted Gas Pilot
- Main water outlet : 3 inchi
- Main water Inlet : 3 inchi
- Power Supply : 230, 480V, 3 phase, 50 Hz
- Gas consumption : 2.030 SCFH
- Gas supply pressur : 3-5 PSIG
2 Expansion tank 200 liter unit 1.0 11,500,000.00 11,500,000.00
3 Circulation pump( CP-1.1 & CP-1.2) buah 2.0 3,966,000.00 7,932,000.00
- Vertical Multistage Pump
- Kapasitas 1,4 m3/jam, head 20 meter
- 0,5 kW / 3phase / 380 V / 50 Hz
5 Feed Water Tank 500 Liter buah 1.0 850,000.00 850,000.00
6 Water Softener 45.000 Grain unit 1.0 19,220,740.00 19,220,740.00
7 Feed water Pump bh 1.0 1,435,000.00 1,435,000.00
- Centrifugal Pump
- Kapasitas 2,8 m3/jam, head 10 meter
- 0,5 kW / 1phase / 220 V / 50 Hz
8 Valve & aksesories
- Gate Valve dia. 80mm bh 2.0 2,020,000.00 4,040,000.00
- Gate Valve dia. 50mm bh 4.0 1,226,000.00 4,904,000.00
- Gate Valve dia. 40mm bh 4.0 470,000.00 1,880,000.00
- Gate Valve dia. 32mm bh 3.0 384,000.00 1,152,000.00
- Gate Valve dia. 25mm bh 6.0 276,000.00 1,656,000.00
- Flexible Joint dia. 25mm bh 5.0 120,000.00 600,000.00
- Strainer dia. 40mm bh 4.0 450,000.0 1,800,000.00
- Check Valve dia. 40mm bh 4.0 487,200.00 1,948,800.00
- Pressure Relief Valve bh 1.0 3,540,000.00 3,540,000.00
- Safety Valve bh 1.0 3,260,000.00 3,260,000.00
- Air Release Valve bh 6.0 1,625,000.00 9,750,000.00
- Pressure Gauge bh 3.0 165,000.00 495,000.00
- Pressure Switch bh 3.0 745,000.00 2,235,000.00
- Temperature Gauge bh 3.0 165,000.00 495,000.00
9 panel Level Control Feed water Tank bh 1.0 1,500,000.00 1,500,000.00
10 Pemipaan dia. 25mm m 46.0 52,700.00 2,424,200.00
11 Fiting & aksesoris lot 1.0 5,663,400.00 5,663,400.00
12 Pemasangan, instalasi dan alat bantu ls 1.0 2,831,700.00 2,831,700.00
Sub Total Main Equipment Boiler 02 275,112,840.00

TOTAL SISTEM SUPLAI & INSTALASI AIR PANAS 553,137,680.00


HARGA JUMLAH TOTAL
NO URAIAN PEKERJAAN SAT VOL SATUAN HARGA HARGA
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7

II SISTEM PEMIPAAN AIR BEKAS KOTOR & PENGOLAHAN LIMBAH


A Pemipaan Utama & Pipa Tegak/Riser
Pipa Air Bekas Kotor
Pengadaan dan pemasangan pipa PVC class AW, lengkap terpasang dengan
accessories yang diperlukan sesuai dengan gambar perencanaan dan spesifikasi teknis.
1 Pipa PVC dim. 100mm m' 260.0 113,590.00 29,533,400.00
2 Pipa PVC dim. 75mm (vent) m' 130.0 79,330.00 10,312,900.00
3 Air Vent bh 9.0 322,500.00 2,902,500.00
4 Fitting, Support & Aksesoris lot 1.0 4,274,900.00 4,274,900.00
Sub Total Pemipaan Utama & Pipa Tegak/Riser 47,023,700.00
B Instalasi Pipa Air Bekas Kotor Lantai Basement
Pengadaan dan pemasangan pipa PVC class AW, lengkap terpasang dengan
accessories yang diperlukan sesuai dengan gambar perencanaan dan spesifikasi teknis.
1 Pipa PVC dim. 150mm m' 171.0 193,110.00 33,021,810.00
2 Pipa PVC dim. 100mm m' 145.0 113,590.00 16,470,550.00
3 Pipa PVC dim. 65mm m' 13.0 60,570.00 787,410.00
3 4 Pipa PVC dim. 50mm m' 7.0 49,880.00 349,160.00
5 Pipa PVC dim. 32mm m' 3.0 34,800.00 104,400.00
6 Floor Drain Stainless Steel bh 5.0 205,700.00 1,028,500.00
7 U-Trap 50mm bh 5.0 27,500.00 137,500.00
8 P-Trap 75mm bh 1.0 31,500.00 31,500.00
9 Fitting &Aksesoris lot 1.0 5,073,400.00 5,073,400.00
Sub Total Instalasi Pipa Air Bekas Kotor Lantai Basement 57,004,230.00
C Instalasi Pipa Air Bekas Kotor Lantai 01
Pengadaan dan pemasangan pipa PVC class AW, lengkap terpasang dengan
accessories yang diperlukan sesuai dengan gambar perencanaan dan spesifikasi teknis.
1 Pipa PVC dim. 100mm m' 197.0 113,590.00 22,377,230.00
3 2 Pipa PVC dim. 50mm m' 36.0 49,880.00 1,795,680.00
3 Pipa PVC dim. 32mm m' 136.0 34,800.00 4,732,800.00
4 Floor Drain Stainless Steel bh 32.0 205,700.00 6,582,400.00
5 U-Trap 50mm bh 32.0 27,500.00 880,000.00
6 P-Trap 75mm bh 32.0 31,500.00 1,008,000.00
7 Clean Out dim.100mm bh 36.0 234,100.00 8,427,600.00
8 Fitting &Aksesoris lot 1.0 2,890,600.00 2,890,600.00
Sub Total Instalasi Pipa Air Bekas Kotor Lantai 01 48,694,310.00
D Instalasi Pipa Air Bekas Kotor Lantai 02
Pengadaan dan pemasangan pipa PVC class AW, lengkap terpasang dengan
accessories yang diperlukan sesuai dengan gambar perencanaan dan spesifikasi teknis.
1 Pipa PVC dim. 100mm m' 197.0 113,590.00 22,377,230.00
3 2 Pipa PVC dim. 50mm m' 36.0 49,880.00 1,795,680.00
3 Pipa PVC dim. 32mm m' 136.0 34,800.00 4,732,800.00
4 Floor Drain Stainless Steel bh 32.0 205,700.00 6,582,400.00
5 U-Trap 50mm bh 32.0 27,500.00 880,000.00
6 P-Trap 75mm bh 32.0 31,500.00 1,008,000.00
7 Clean Out dim.100mm bh 36.0 234,100.00 8,427,600.00
8 Fitting &Aksesoris lot 1.0 2,890,600.00 2,890,600.00
Sub Total Instalasi Pipa Air Bekas Kotor Lantai 02 48,694,310.00
E Instalasi Pipa Air Bekas Kotor Lantai 03
Pengadaan dan pemasangan pipa PVC class AW, lengkap terpasang dengan
accessories yang diperlukan sesuai dengan gambar perencanaan dan spesifikasi teknis.
1 Pipa PVC dim. 100mm m' 197.0 113,590.00 22,377,230.00
3 2 Pipa PVC dim. 50mm m' 36.0 49,880.00 1,795,680.00
3 Pipa PVC dim. 32mm m' 136.0 34,800.00 4,732,800.00
4 Floor Drain Stainless Steel bh 32.0 205,700.00 6,582,400.00
5 U-Trap 50mm bh 32.0 27,500.00 880,000.00
6 P-Trap 75mm bh 32.0 31,500.00 1,008,000.00
7 Clean Out dim.100mm bh 36.0 234,100.00 8,427,600.00
8 Fitting &Aksesoris lot 1.0 2,890,600.00 2,890,600.00
Sub Total Instalasi Pipa Air Bekas Kotor Lantai 03 48,694,310.00
HARGA JUMLAH TOTAL
NO URAIAN PEKERJAAN SAT VOL SATUAN HARGA HARGA
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7
G Pemipaan Bak Penampung, Peresapan & Bak Kontrol
1 STP Biofil kap. 15,0 m3 unit 3.0 92,250,000.00 276,750,000.00
- Bak kontrol 30x30cm
- Manhole 40x40cm
2 Sumur Peresapan, Kapasitas 4,5 m unit 3.0 4,115,000.00 12,345,000.00
3 Bak Perangkap Minyak (Grease Trap) unit 3.0 950,000.00 2,850,000.00
4 Bak Kontrol uk. 40x40cm unit 6.0 380,000.00 2,280,000.00
Sub Total Pemipaan Bak Penampung, Peresapan & Bak Kontrol 294,225,000.00

TOTAL SISTEM PEMIPAAN AIR BEKAS KOTOR & PENGOLAHAN LIMBAH 544,335,860.00
HARGA JUMLAH TOTAL
NO URAIAN PEKERJAAN SAT VOL SATUAN HARGA HARGA
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7

III SISTEM DRAINASI BANGUNAN & INSTALASI AIR HUJAN


A Roofdrain & Instalasi Pipa Air Hujan Lantai Atap
1 Roofdrain dia. 100mm Cast Iron bh 40.0 185,000.00 7,400,000.00
2 Pipa PVC tipe D dim. 100mm m' 680.0 113,590.00 77,241,200.00
3 Aksesoris, fitting, elbow dan alat bantu lot 1.0 4,359,100.00 4,359,100.00
Sub Total Roofdrain & Instalasi Pipa Air Hujan Lantai Atap 89,000,300.00
B Saluran drainase & Sumur Resapan Site
3 1 Saluran Drainasi tertutup uk.w=400, d=600cm dgn grill besi m' 140.0 469,000.00 65,660,000.00
2 Bak Kontrol 600x600mm m' 28.0 605,000.00 16,940,000.00
3 Galian dan urugan m' 140.0 65,000.00 9,100,000.00
4 Sumur Peresapan, Kapasitas 2,3 m unit 12.0 3,271,000.00 39,252,000.00
Sub Total Saluran drainase & Sumur Resapan Site 130,952,000.00

TOTAL SISTEM DRAINASI BANGUNAN & INSTALASI AIR HUJAN 219,952,300.00


HARGA JUMLAH TOTAL
NO URAIAN PEKERJAAN SAT VOL SATUAN HARGA HARGA
( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7
IV SISTEM TATA UDARA & VENTILASI
A TATA UDARA TIPE SPLIT SYSTEM
A.1 Instalasi Tata Udara Lantai 1
1 AC Split Wall Mounted 0,8 PK, 1 ph, 7800 Btu/h unit 32.0 3,600,000.00 115,200,000.00
2 Instalasi pipa refrigerant, dan pipa drain titik 32.0 815,000.00 26,080,000.00
3 Instalasi power dan kontrol AC titik 32.0 545,000.00 17,440,000.00
4 Ceiling Mount Exhaust Fan unit 32.0 390,000.00 12,480,000.00
5 Instalasi power, kontrol exhaust fan & ducting PVC titik 32.0 359,830.00 11,514,560.00
Sub Total Instalasi Tata Udara Lantai 1 182,714,560.00
A.2 Instalasi Tata Udara Lantai 2
1 AC Split Wall Mounted 0,8 PK, 1 ph, 7800 Btu/h unit 32.0 3,600,000.00 115,200,000.00
2 Instalasi pipa refrigerant, dan pipa drain titik 32.0 815,000.00 26,080,000.00
3 Instalasi power dan kontrol AC titik 32.0 545,000.00 17,440,000.00
4 Ceiling Mount Exhaust Fan unit 32.0 390,000.00 12,480,000.00
5 Instalasi power, kontrol exhaust fan & ducting PVC titik 32.0 359,830.00 11,514,560.00
Sub Total Instalasi Tata Udara Lantai 2 182,714,560.00
A.3 Instalasi Tata Udara Lantai 3
1 AC Split Wall Mounted 0,8 PK, 1 ph, 7800 Btu/h unit 32.0 3,600,000.00 115,200,000.00
2 Instalasi pipa refrigerant, dan pipa drain titik 32.0 815,000.00 26,080,000.00
3 Instalasi power dan kontrol AC titik 32.0 545,000.00 17,440,000.00
4 Ceiling Mount Exhaust Fan unit 32.0 390,000.00 12,480,000.00
5 Instalasi power, kontrol exhaust fan & ducting PVC titik 32.0 359,830.00 11,514,560.00
Sub Total Instalasi Tata Udara Lantai 3 182,714,560.00

TOTAL SISTEM TATA UDARA & VENTILASI 548,143,680.00


HARGA JUMLAH TOTAL
NO URAIAN PEKERJAAN SAT VOL SATUAN HARGA HARGA
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7

V SISTEM PENANGGULANGAN KEBAKARAN (HYDRANT)


A INSTALASI PEMIPAAN HYDRANT
A.1 Instalasi Indoor Hydrant Lantai 01
1 Pengadaan dan Pemasangan Pipa BS sch 40
- dia. 65 mm m 115.0 217,370.00 24,997,550.00
- dia. 80 mm m 7.0 278,690.00 1,950,830.00
- dia. 100 mm m 12.0 354,340.00 4,252,080.00
2 Indoor Hydrant Box lengkap dengan nozzel dan Accessories sbb : unit 3.0 4,750,000.00 14,250,000.00
- Landing valve dia 65 mm
- Valve Vander Hyder
3 Gate Valve
- dia 65 mm bh 3.0 2,361,000.00 7,083,000.00
4 Material Bantu ls 1.0 3,838,000.00 3,838,000.00
Sub Total Instalasi Indoor Hydrant Lantai 01 56,371,460.00
A.2 Instalasi Indoor Hydrant Lantai 02
1 Pengadaan dan Pemasangan Pipa BS sch 40
- dia. 65 mm m 115.0 217,370.00 24,997,550.00
- dia. 80 mm m 7.0 278,690.00 1,950,830.00
- dia. 100 mm m 12.0 354,340.00 4,252,080.00
2 Indoor Hydrant Box lengkap dengan nozzel dan Accessories sbb : unit 3.0 4,750,000.00 14,250,000.00
- Landing valve dia 65 mm
- Valve Vander Hyder
3 Gate Valve
- dia 65 mm bh 3.0 2,361,000.00 7,083,000.00
4 Material Bantu ls 1.0 3,838,000.00 3,838,000.00
Sub Total Instalasi Indoor Hydrant Lantai 02 56,371,460.00
A.3 Instalasi Indoor Hydrant Lantai 03
1 Pengadaan dan Pemasangan Pipa BS sch 40
- dia. 65 mm m 115.0 217,370.00 24,997,550.00
- dia. 80 mm m 7.0 278,690.00 1,950,830.00
- dia. 100 mm m 12.0 354,340.00 4,252,080.00
2 Indoor Hydrant Box lengkap dengan nozzel dan Accessories sbb : unit 3.0 4,750,000.00 14,250,000.00
- Landing valve dia 65 mm
- Valve Vander Hyder
3 Gate Valve
- dia 65 mm bh 3.0 2,361,000.00 7,083,000.00
4 Material Bantu ls 1.0 3,838,000.00 3,838,000.00
Sub Total Instalasi Indoor Hydrant Lantai 03 56,371,460.00
A.4 Instalasi Indoor Hydrant Lantai Basement
1 Pengadaan dan Pemasangan Pipa BS sch 40
- dia. 65 mm m 112.0 217,370.00 24,345,440.00
- dia. 80 mm m 7.0 278,690.00 1,950,830.00
- dia. 100 mm m 12.0 354,340.00 4,252,080.00
2 Indoor Hydrant Box lengkap dengan nozzel dan Accessories sbb : unit 3.0 4,750,000.00 14,250,000.00
- Landing valve dia 65 mm
- Valve Vander Hyder
3 Gate Valve
- dia 65 mm bh 3.0 2,361,000.00 7,083,000.00
4 Material Bantu ls 1.0 3,838,000.00 3,838,000.00
Sub Total Instalasi Indoor Hydrant Lantai Basement 55,719,350.00
A.5 Instalasi Pipa Utama & Riser Hydrant
1 Pengadaan dan Pemasangan Pipa BS sch 40
- dia. 100 mm (riser) bh 16.0 354,340.00 5,669,440.00
2 Gate Valve
- dia 100 mm bh 1.0 4,489,000.00 4,489,000.00
3 Fitting & Consumable material ls 1.0 850,416.00 850,416.00
4 Testing & comissioning ls 1.0 1,500,000.00 1,500,000.00
Sub Total Instalasi Pipa Utama & Riser Hydrant 12,508,856.00

TOTAL SISTEM PENANGGULANGAN KEBAKARAN (HYDRANT) 237,342,586.00


HARGA JUMLAH TOTAL
NO URAIAN PEKERJAAN SAT VOL SATUAN HARGA JUMLAH
( Rp. ) ( Rp. ) ( Rp. )
1 2 3 4 5 6 7

VI PASSANGER ELEVATOR
A Persiapan, Ijin-ijin, Shop Drawing ls 1.0 7,500,000.00 7,500,000.00

B Peralatan Utama Lift 01


1 Room Less Elevator unit 1.0 614,075,000.00 614,075,000.00
- Type : Passanger Lift/Elevator
- Capacity (Kg) : 750 Kg/ 11 Person
- Speed (m/s) : 60 mpm
- Stop / Opening : 3 Opening/ 3 Floor
- Machine : Room Less
- Control : AC-VVVF
- Doors : 2 Panels Center Opening - Automatic Door
- Main Power : 5,4 kW, 3 phase, 380V, 50Hz
- Lighting : 1 phase, 220V, 50Hz
- Finishing : Standard
- Operation : Simplex Selective Collective
- Option : Car Op Panel, DS, AG, ECL, MHB, HPI, FES, ELD
2 Automatic Release Device (ARD) unit 1.0 52,635,000.00 52,635,000.00
3 Local Content set 1.0 45,500,000.00 45,500,000.00
- Biaya Pemasangan
- Testing Comissioning
- Ijin Depnaker
4 Support Beam set 1.0 15,000,000.00 15,000,000.00
- WF 150x75
- WF 150x300
- Angkur D16
- hollow 50x50
Sub Total Peralatan Utama Lift 01 727,210,000.00

C Peralatan Utama Lift 02


1 Room Less Elevator unit 1.0 614,075,000.00 614,075,000.00
- Type : Passanger Lift/Elevator
- Capacity (Kg) : 750 Kg/ 11 Person
- Speed (m/s) : 60 mpm
- Stop / Opening : 3 Opening/ 3 Floor
- Machine : Room Less
- Control : AC-VVVF
- Doors : 2 Panels Center Opening - Automatic Door
- Main Power : 5,4 kW, 3 phase, 380V, 50Hz
- Lighting : 1 phase, 220V, 50Hz
- Finishing : Standard
- Operation : Simplex Selective Collective
- Option : Car Op Panel, DS, AG, ECL, MHB, HPI, FES, ELD
2 Automatic Release Device (ARD) unit 1.0 52,635,000.00 52,635,000.00
3 Local Content set 1.0 45,500,000.00 45,500,000.00
- Biaya Pemasangan
- Testing Comissioning
- Ijin Depnaker
4 Support Beam set 1.0 15,000,000.00 15,000,000.00
- WF 150x75
- WF 150x300
- Angkur D16
- hollow 50x50
Sub Total Peralatan Utama Lift 02 727,210,000.00

TOTAL PASSANGER ELEVATOR 1,461,920,000.00


HARGA JUMLAH TOTAL
NO URAIAN PEKERJAAN SAT VOL SATUAN HARGA HARGA
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7

VII PENYEDIAAN JARINGAN & DISTRIBUSI LISTRIK


A SUPLAI JARINGAN LISTRIK TEGANGAN RENDAH
1 Sambung Daya & Perijinan PLN
- Penyambungan baru & Ijin PLN kVA 131.0 875,000.00 114,625,000.00
- Jaminan Instalasi (JIL) kVA 131.0 200,000.00 26,200,000.00
- Uang Jaminan Langganan (UJL) kVA 131.0 200,000.00 26,200,000.00
- Sertifikat Layak Operasi (SLO) Konsuil ls 1.0 7,205,000.00 7,205,000.00
- Keur Gambar ls 1.0 19,650,000.00 19,650,000.00
- Administrasi Perijinan & Hibah ls 1.0 27,500,000.00 27,500,000.00
Sub Total Sambung Daya & Perijinan PLN 221,380,000.00
A.2 Pengadaan Jaringan Udara TM 20kV
1 Tiang Beton SUTM btg 1.0 3,250,000.00 3,250,000.00
2 Konduktor TM 20kV mtr 90.0 52,500.00 4,725,000.00
3 Trekskur (Guy Wire) set 1.0 2,450,000.00 2,450,000.00
4 Isolator & Aksesoris ls 1.0 4,270,000.00 4,270,000.00
1 Tiang Penyangga Trafo & Kool Brecket set 1.0 9,450,000.00 9,450,000.00
2 Trafo 160 kVA, 3 phase, 20 kV/400V bh 1.0 78,000,000.00 78,000,000.00
3 Arrester & Cut Out set 1.0 5,600,000.00 5,600,000.00
4 Konduktor AAAC 150mm2, Isolator & Aksesoris ls 1.0 1,340,000.00 1,340,000.00
Sub Total Pengadaan Jaringan Udara TM 20kV 109,085,000.00
B PANEL TEGANGAN RENDAH & KABEL TOEVOER
B.1 PANEL TEGANGAN RENDAH
Standing Floor cubicle, steel sheet metal ( 2 mm min), cat bakar . Komponen sesuai
dengan diagram satu garis pada gbr rencana, lengkap dgn grounding panel (netral+body).
1 Panel LVMDP
- Panel Box Uk. 1600(H) x (800) x 400(D)MM set 1.0 31,030,650.00 31,030,650.00
Type : Free Standing
Material Plat : 2 MM
Painting : Powder Coating
Incoming
- MCCB 350 3P 25KA INCOMING PLN
- CT 400/5A, 15VA Class 1
- Frequency Meter 220V
- Ampere Meter MI CT .../5A
- Voltmeter 0-500 V
- Surge Arrester 3P+N 40KA
- Volt Selector Switch 7 Posisi
- Push Button Switch 25mm
- Power Factor Meter CT .../5A
- Selector Switch M-O-A 2P
- Relay + Timer
- Pilot Lamp 220 VAC
- Miniature Fuse Link 4A
Outgoing
- MCCB 100-200A 3P 10KA 3 bh
- MCCB 30A 3P 10KA 1 bh
- MCCB 25A 3P 10KA 2 bh
- MCCB 15A 3P 7.5KA 1 bh
- MCB 16A 3P 6KA 1 bh
- CU Busbar
- Sub Material
- Cable Wiring & Accessories
Sub Total Panel LVMDP 31,030,650.00
Box Panel - Wall mounted cubicle, steel sheet metal ( 1,6 mm min), cat bakar . Komponen sesuai
dengan diagram satu garis pada gbr rencana, lengkap dgn grounding panel (netral+body).
2 Panel SDP
- Panel Box Uk. 80 x 60 x 25cm bh 1.0 1,800,000.00 1,800,000.00
- Pilot lamp & fuse bh 3.0 75,000.00 225,000.00
- CT 200/5A bh 3.0 275,000.00 825,000.00
- Ampere meter bh 3.0 295,000.00 885,000.00
- Voltmeter (0-500V) bh 1.0 250,000.00 250,000.00
HARGA JUMLAH TOTAL
NO URAIAN PEKERJAAN SAT VOL SATUAN HARGA HARGA
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7
- Frequency Meter 220V bh 1.0 325,000.00 325,000.00
HARGA JUMLAH TOTAL
NO URAIAN PEKERJAAN SAT VOL SATUAN HARGA HARGA
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7
- KWH Meter 3 Phase, Digital bh 1.0 3,661,000.00 3,661,000.00
- Selector switch bh 1.0 85,000.00 85,000.00
- MCCB 18kA 3P 225 A bh 1.0 1,914,300.00 1,914,300.00
- MCCB 7,5kA 3P 60 A bh 3.0 831,800.00 2,495,400.00
- MCCB 7,5kA 3P 25 A bh 2.0 762,700.00 1,525,400.00
- MCB 6kA 3P 20 A bh 1.0 574,100.00 574,100.00
- MCB 6kA 3P 16 A bh 1.0 574,100.00 574,100.00
- Grounding panel lokal set 1.0 270,000.00 270,000.00
- Busbar RSTN-GND set 1.0 450,000.00 450,000.00
- Kabel, Wiring & Pemasangan set 1.0 1,406,000.00 1,406,000.00
- Material Bantu set 1.0 401,800.00 401,800.00
Sub Total Panel SDP 17,667,100.00
3 Panel Lantai 1 (PL-1)
- Panel Box Wall Mounted 100 x 80 x 20cm bh 1.0 2,400,000.00 2,400,000.00
- Pilot lamp & fuse bh 3.0 80,000.00 240,000.00
- MCCB 7,5kA 3P 100 A bh 1.0 901,000.00 901,000.00
- MCB 4,5kA 1P 10 A bh 35.0 74,100.00 2,593,500.00
- MCB 4,5kA 1P 6A bh 1.0 74,100.00 74,100.00
- Busbar RSTN-GND ls 1.0 600,000.00 600,000.00
- Kabel, Wiring & Pemasangan ls 1.0 441,000.00 441,000.00
- Material Bantu ls 1.0 126,000.00 126,000.00
Sub Total Panel Lantai 1 (PL-1) 7,375,600.00
4 Panel Lantai 2 (PL-2)
- Panel Box Wall Mounted 100 x 80 x 20cm bh 1.0 2,400,000.00 2,400,000.00
- Pilot lamp & fuse bh 3.0 80,000.00 240,000.00
- MCCB 7,5kA 3P 100 A bh 1.0 901,000.00 901,000.00
- MCB 4,5kA 1P 10 A bh 35.0 74,100.00 2,593,500.00
- MCB 4,5kA 1P 6A bh 1.0 74,100.00 74,100.00
- Busbar RSTN-GND ls 1.0 600,000.00 600,000.00
- Kabel, Wiring & Pemasangan ls 1.0 441,000.00 441,000.00
- Material Bantu ls 1.0 126,000.00 126,000.00
Sub Total Panel Lantai 2 (PL-2) 7,375,600.00
5 Panel Lantai 3 (PL-3)
- Panel Box Wall Mounted 100 x 80 x 20cm bh 1.0 2,400,000.00 2,400,000.00
- Pilot lamp & fuse bh 3.0 80,000.00 240,000.00
- MCCB 7,5kA 3P 100 A bh 1.0 901,000.00 901,000.00
- MCB 4,5kA 1P 10 A bh 35.0 74,100.00 2,593,500.00
- MCB 4,5kA 1P 6A bh 1.0 74,100.00 74,100.00
- Busbar RSTN-GND ls 1.0 600,000.00 600,000.00
- Kabel, Wiring & Pemasangan ls 1.0 441,000.00 441,000.00
- Material Bantu ls 1.0 126,000.00 126,000.00
Sub Total Panel Lantai 3 (PL-3) 7,375,600.00
6 Panel Penerangan Lantai Basement (PL-B)
- Panel Box Wall Mounted 60 x 50 x 20cm bh 1.0 900,000.00 900,000.00
- Pilot lamp & fuse bh 3.0 80,000.00 240,000.00
- MCCB 7,5kA 3P 15 A bh 1.0 831,800.00 831,800.00
- MCB 4,5kA 1P 10 A bh 1.0 74,100.00 74,100.00
- MCB 4,5kA 1P 6A bh 8.0 74,100.00 592,800.00
- Busbar RSTN-GND ls 1.0 225,000.00 225,000.00
- Kabel, Wiring & Pemasangan ls 1.0 197,000.00 197,000.00
- Material Bantu ls 1.0 56,300.00 56,300.00
Sub Total Panel Penerangan Lantai Basement (PL-B) 3,117,000.00
7 Panel Kamar-kamar (typical), total jumlah 39 set
Tiap unit terdiri dari: set 96.0 896,500.00 86,064,000.00
- MCB Box with cover 20 x 15 x 10cm
- MCB 4,5kA 1P 20 A
- MCB 4,5kA 1P 10 A
- MCB 4,5kA 1P 6A
- Magnetik kontaktor 20 Amper, 1 phase
- Busbar RSTN-GND
- Kabel, Wiring & Pemasangan
- Material Bantu
Sub Total Panel Kamar-kamar (typical), total jumlah 39 set 86,064,000.00
HARGA JUMLAH TOTAL
NO URAIAN PEKERJAAN SAT VOL SATUAN HARGA HARGA
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7
8 Panel Booster Pump (P-BP)
- Panel Box Wall Mounted 60 x 50 x 20cm bh 1.0 900,000.00 900,000.00
- Pilot lamp & fuse bh 3.0 80,000.00 240,000.00
- MCB 10kA 3P 25 A bh 1.0 962,400.00 962,400.00
- MCB 4,5kA 3P 10 A bh 2.0 542,700.00 1,085,400.00
- MCB 4,5kA 1P 10 A bh 1.0 74,100.00 74,100.00
- Busbar RSTN-GND ls 1.0 225,000.00 225,000.00
- Kabel, Wiring & Pemasangan ls 1.0 259,000.00 259,000.00
- Material Bantu ls 1.0 74,000.00 74,000.00
Sub Total Panel Booster Pump (P-BP) 3,819,900.00
9 Panel Pompa (P-P)
- Panel Box Wall Mounted 60 x 50 x 20cm bh 1.0 900,000.00 900,000.00
- Pilot lamp & fuse bh 3.0 80,000.00 240,000.00
- MCCB 7,5kA 3P 30 A bh 1.0 762,700.00 762,700.00
- MCB 6kA 3P 25 A bh 1.0 962,400.00 962,400.00
- MCB 6kA 3P 16 A bh 2.0 542,700.00 1,085,400.00
- MCB 4,5kA 1P 16 A bh 1.0 74,100.00 74,100.00
- Busbar RSTN-GND ls 1.0 225,000.00 225,000.00
- Kabel, Wiring & Pemasangan ls 1.0 335,000.00 335,000.00
- Material Bantu ls 1.0 95,800.00 95,800.00
Sub Total Panel Pompa (P-P) 4,680,400.00
11 Panel Lift/Elevator
- Panel Box Wall Mounted 70 x 50 x 20cm bh 1.0 1,400,000.00 1,400,000.00
- Pilot lamp & fuse bh 3.0 80,000.00 240,000.00
- MCCB 10kA 3P 40 A bh 1.0 814,400.00 814,400.00
- MCCB 7,5kA 3P 20 A bh 2.0 762,700.00 1,525,400.00
- MCB 4,5kA 1P 10 A bh 1.0 74,100.00 74,100.00
- Busbar RSTN-GND ls 1.0 350,000.00 350,000.00
- Kabel, Wiring & Pemasangan ls 1.0 301,000.00 301,000.00
- Material Bantu ls 1.0 86,000.00 86,000.00
Sub Total Panel Lift/Elevator 4,790,900.00
12 Panel Water Heater
- Panel Box Wall Mounted 70 x 50 x 20cm bh 1.0 1,400,000.00 1,400,000.00
- Pilot lamp & fuse bh 3.0 80,000.00 240,000.00
- MCCB 10kA 3P 40 A bh 1.0 814,400.00 814,400.00
- MCCB 7,5kA 3P 20 A bh 2.0 762,700.00 1,525,400.00
- MCB 4,5kA 1P 10 A bh 1.0 74,100.00 74,100.00
- Busbar RSTN-GND ls 1.0 350,000.00 350,000.00
- Kabel, Wiring & Pemasangan ls 1.0 301,000.00 301,000.00
- Material Bantu ls 1.0 86,000.00 86,000.00
Sub Total Panel Water Heater 4,790,900.00
B.2 INSTALASI KABEL FEEDER
Instalasi kabel dibawah tanah dengan menggunakan pelindung tekanan mekanis berupa pipa
besi atau buis beton dengan diameter menyesuaikan ukuran kabel toevoer
1 Kabel dari APP PLN ke M.D.P NYFGbY (4x185) mm2 + BC 70mm2 m' 98.0 1,642,500.00 160,965,000.00
Sub Total INSTALASI KABEL FEEDER 160,965,000.00
B.3 INSTALASI KABEL TOEVOER DALAM BANGUNAN
Instalasi kabel di dalam atau dibawah plat dengan menggunakan high impact conduit
dengan diameter pipa menyesuaikan ukuran kabel toevoer
Instalasi Kabel Toevoer
1 Kabel dari M.D.P ke Panel Pompa Air NYY 4x4 mm + BC 1x2,5mm m' 16.0 50,600.00 809,600.00
2 Kabel dari S.D.P ke Panel Penerangan Lantai 1 NYY 4x25 mm + BC 1x10mm m' 6.0 234,600.00 1,407,600.00
3 Kabel dari S.D.P ke Panel Penerangan Lantai 2 NYY 4x25 mm + BC 1x10mm m' 15.0 234,600.00 3,519,000.00
4 Kabel dari S.D.P ke Panel Penerangan Lantai 3 NYY 4x25 mm + BC 1x10mm m' 26.0 234,600.00 6,099,600.00
5 Kabel dari S.D.P ke Panel Penerangan Lantai Baseme NYY 4x4 mm + BC 1x2,5mm m' 14.0 50,600.00 708,400.00
6 Kabel dari S.D.P ke P. Pompa Booster NYY 4x4 mm + BC 1x2,5mm m' 62.0 50,600.00 3,137,200.00
7 Kabel dari S.D.P ke Panel Lift/Elevator FRC 4x6 mm + BC 1x4mm2 m' 27.0 106,600.00 2,878,200.00
8 Kabel dari S.D.P ke Panel Water Heater NYY 4x6 mm + BC 1x2,5mm m' 66.0 106,600.00 7,035,600.00
Sub Total INSTALASI KABEL TOEVOER DALAM BANGUNAN 25,595,200.00
HARGA JUMLAH TOTAL
NO URAIAN PEKERJAAN SAT VOL SATUAN HARGA HARGA
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7
B.4 INSTALASI KABEL PERALATAN
Instalasi kabel di dalam atau dibawah plat dengan menggunakan high impact conduit
dengan diameter pipa menyesuaikan ukuran kabel toevoer
1 Kabel power dari Panel Lantai 1 ke MCB Box Kamar-kamar ttk 32.0 578,360.00 18,507,520.00
2 Kabel power dari Panel Lantai 2 ke MCB Box Kamar-kamar ttk 32.0 578,360.00 18,507,520.00
3 Kabel power dari Panel Lantai 3 ke MCB Box Kamar-kamar ttk 32.0 578,360.00 18,507,520.00
4 Kabel power dari Panel Pompa ke Unit Pompa Air ttk 2.0 1,244,400.00 2,488,800.00
5 Kabel power dari Panel Pompa ke Unit Pompa Booster ttk 2.0 1,244,400.00 2,488,800.00
6 Kabel power dari Panel Pompa ke Unit Pompa Deepwell ttk 1.0 1,151,300.00 1,151,300.00
7 Kabel power dari Panel Lift ke Unit Lift/Elevator ttk 2.0 1,381,500.00 2,763,000.00
Sub Total INSTALASI KABEL PERALATAN 64,414,460.00

TOTAL PENYEDIAAN JARINGAN & DISTRIBUSI LISTRIK 759,527,310.00


HARGA JUMLAH TOTAL
NO URAIAN PEKERJAAN SAT VOL SATUAN HARGA HARGA
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7

VIII INSTALASI PENERANGAN & KOTAK KONTAK


A Instalasi Penerangan Lantai Basement
1 Lampu Roset E27 1x11 Watt bh 13.0 165,450.00 2,150,850.00
2 Lampu Roset E27 1x18 Watt bh 4.0 182,270.00 729,080.00
3 Lampu TL T5 2x36 Watt Inbouw bh 33.0 492,690.00 16,258,770.00
4 Lampu Baret Square TL 22 Watt Outbouw bh 3.0 379,810.00 1,139,430.00
5 Lampu Exit Slimline 8 Watt c/w Nicad Battery bh 2.0 1,294,700.00 2,589,400.00
6 Saklar Tunggal bh 2.0 34,500.00 69,000.00
7 Saklar Ganda bh 7.0 39,500.00 276,500.00
8 Saklar Tukar bh 2.0 57,000.00 114,000.00
9 Instalasi penerangan ttk 55.0 241,040.00 13,257,200.00
10 Outlet stopkontak, tunggal, 1ph, 10A/250VA bh 2.0 43,550.00 87,100.00
11 Instalasi stopkontak ttk 2.0 289,180.00 578,360.00
Sub Total Instalasi Penerangan Lantai Basement 37,249,690.00
B Instalasi Penerangan Lantai 1
1 Lampu Downlight CFL 1x11 Watt E27 Inbouw bh 91.0 215,800.00 19,637,800.00
2 Lampu Downlight CFL 1x18 Watt E27 Inbouw bh 71.0 233,070.00 16,547,970.00
3 Lampu TL Balk 2x18 Watt Outbouw bh 2.0 345,620.00 691,240.00
4 Lampu Baret Mentos TL 22 Watt Outbouw bh 2.0 424,410.00 848,820.00
5 Lampu Baret Square TL 22 Watt Outbouw bh 5.0 379,810.00 1,899,050.00
6 Lampu Exit Slimline 8 Watt c/w Nicad Battery bh 3.0 1,294,700.00 3,884,100.00
7 Saklar Tunggal bh 100.0 39,600.00 3,960,000.00
8 Saklar Ganda bh 66.0 54,850.00 3,620,100.00
9 Saklar Tukar bh 13.0 137,350.00 1,785,550.00
10 Instalasi penerangan ttk 174.0 241,040.00 41,940,960.00
11 Outlet stopkontak, tunggal, 1ph, 10A/250VA bh 103.0 43,550.00 4,485,650.00
12 Instalasi stopkontak ttk 103.0 289,180.00 29,785,540.00
13 Panel Box kamar-kamar (6gang) bh 32.0 800,000.00 25,600,000.00
Sub Total Instalasi Penerangan Lantai 1 154,686,780.00
C Instalasi Penerangan Lantai 2
1 Lampu Downlight CFL 1x11 Watt E27 Inbouw bh 91.0 215,800.00 19,637,800.00
2 Lampu Downlight CFL 1x18 Watt E27 Inbouw bh 71.0 233,070.00 16,547,970.00
3 Lampu TL Balk 2x18 Watt Outbouw bh 2.0 345,620.00 691,240.00
4 Lampu Baret Mentos TL 22 Watt Outbouw bh 2.0 424,410.00 848,820.00
5 Lampu Baret Square TL 22 Watt Outbouw bh 5.0 379,810.00 1,899,050.00
6 Lampu Exit Slimline 8 Watt c/w Nicad Battery bh 3.0 1,294,700.00 3,884,100.00
7 Saklar Tunggal bh 100.0 39,600.00 3,960,000.00
8 Saklar Ganda bh 66.0 54,850.00 3,620,100.00
9 Saklar Tukar bh 13.0 137,350.00 1,785,550.00
10 Instalasi penerangan ttk 174.0 241,040.00 41,940,960.00
11 Outlet stopkontak, tunggal, 1ph, 10A/250VA bh 103.0 43,550.00 4,485,650.00
12 Instalasi stopkontak ttk 103.0 289,180.00 29,785,540.00
13 Panel Box kamar-kamar (6gang) bh 32.0 800,000.00 25,600,000.00
Sub Total Instalasi Penerangan Lantai 2 154,686,780.00
D Instalasi Penerangan Lantai 3
1 Lampu Downlight CFL 1x11 Watt E27 Inbouw bh 91.0 215,800.00 19,637,800.00
2 Lampu Downlight CFL 1x18 Watt E27 Inbouw bh 71.0 233,070.00 16,547,970.00
3 Lampu TL Balk 2x18 Watt Outbouw bh 2.0 345,620.00 691,240.00
4 Lampu Baret Mentos TL 22 Watt Outbouw bh 2.0 424,410.00 848,820.00
5 Lampu Baret Square TL 22 Watt Outbouw bh 5.0 379,810.00 1,899,050.00
6 Lampu Exit Slimline 8 Watt c/w Nicad Battery bh 3.0 1,294,700.00 3,884,100.00
7 Saklar Tunggal bh 100.0 39,600.00 3,960,000.00
8 Saklar Ganda bh 66.0 54,850.00 3,620,100.00
9 Saklar Tukar bh 13.0 137,350.00 1,785,550.00
10 Instalasi penerangan ttk 174.0 241,040.00 41,940,960.00
11 Outlet stopkontak, tunggal, 1ph, 10A/250VA bh 103.0 43,550.00 4,485,650.00
12 Instalasi stopkontak ttk 103.0 289,180.00 29,785,540.00
13 Panel Box kamar-kamar (6gang) bh 32.0 800,000.00 25,600,000.00
Sub Total Instalasi Penerangan Lantai 3 154,686,780.00

TOTAL INSTALASI PENERANGAN & KOTAK KONTAK 501,310,030.00


HARGA JUMLAH TOTAL
NO URAIAN PEKERJAAN SAT VOL SATUAN HARGA HARGA
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7

IX SISTEM TELEPON / VOICE COMMUNICATION


A Main Equipment
1 PBX 8 CO/PTT 128 Extension (KX-TD Series): unit 1.0 107,387,200.00 107,387,200.00
Central Unit terdiri dari komponen sbb:
- Main unit 10slot + 1 Optional slot
- Expansion Card
- DHLC Card
- ECLC 16 Port Card (8 Unit)
- L-Type Power Supply
- Standard Key Telephone
2 MDF 150 Line bh 1.0 5,075,000.00 5,075,000.00
3 Battery Backup 2 hour c/w Box & Accesories bh 1.0 2,179,600.00 2,179,600.00
Sub Total Main Equipment 114,641,800.00
B Instalasi Kabel Feeder
1 Kabel Feeder dari MDF ke TBT Lantai 01 (ITC 50 pair) m 18.0 140,000.00 2,520,000.00
2 Kabel Feeder dari MDF ke TBT Lantai 02 (ITC 50 pair) m 24.0 140,000.00 3,360,000.00
3 Kabel Feeder dari MDF ke TBT Lantai 03 (ITC 50 pair) m 30.0 140,000.00 4,200,000.00
Sub Total Instalasi Kabel Feeder 10,080,000.00
C Instalasi Telepon Lantai 1
Instalasi Kabel ITC 2x0.6mm dalam High Impact conduit dia. 20mm
1 Outlet single line telephone bh 32.0 75,500.00 2,416,000.00
2 Baseline Standard unit 32.0 165,000.00 5,280,000.00
3 Instalasi pengkabelan ekstensi telephone ttk 32.0 236,030.00 7,552,960.00
4 Terminal Box Telepon (TBT-1) kap. 50 pair bh 1.0 750,000.00 750,000.00
Sub Total Instalasi Telepon Lantai 1 15,998,960.00
D Instalasi Telepon Lantai 2
Instalasi Kabel ITC 2x0.6mm dalam High Impact conduit dia. 20mm
1 Outlet single line telephone bh 32.0 75,500.00 2,416,000.00
2 Baseline Standard unit 32.0 165,000.00 5,280,000.00
3 Instalasi pengkabelan ekstensi telephone ttk 32.0 236,030.00 7,552,960.00
4 Terminal Box Telepon (TBT-2) kap. 50 pair bh 1.0 150,000.00 150,000.00
Sub Total Instalasi Telepon Lantai 2 15,398,960.00
E Instalasi Telepon Lantai 3
Instalasi Kabel ITC 2x0.6mm dalam High Impact conduit dia. 20mm
1 Outlet single line telephone bh 32.0 75,500.00 2,416,000.00
2 Baseline Standard unit 32.0 165,000.00 5,280,000.00
3 Instalasi pengkabelan ekstensi telephone ttk 32.0 236,030.00 7,552,960.00
4 Terminal Box Telepon (TBT-3) kap. 50 pair bh 1.0 300,000.00 300,000.00
Sub Total Instalasi Telepon Lantai 3 15,548,960.00

TOTAL SISTEM TELEPON / VOICE COMMUNICATION 171,668,680.00


HARGA JUMLAH TOTAL
NO URAIAN PEKERJAAN SAT VOL SATUAN HARGA HARGA
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7

X SISTEM KOMUNIKASI DATA / LOCAL AREA NETWORK (LAN)


A Peralatan Utama Sistem Komunikasi Data / LAN
A.1 Ruang Server
1 Komputer Server set 1.0 9,382,800.00 9,382,800.00
- Desktop PC Intel Core I3
- 4GB (1x4GB) DDR3 PC-12800
- SATA 500 GB 7200 rpm
- Optical DVD RW
- WiFi & Bluetoofh
- Monitor 18,5 Inch
- Keyboard Mouse
- Integrated Audio Speaker
2 Access Switch Hub Managed unit 1.0 7,192,700.00 7,192,700.00
- 24 Port Ethernet 10/100/1000Base, Gigabit
3 Reuter Bandwidth management ls 1.0 803,000.00 803,000.00
4 Racking System
- 19" Wallmounted Rack 4U, depth 381mm, include, set 1.0 2,550,000.00 2,550,000.00
- 1ea power outlet 2 socket, 1ea Roof Fan, Cage Nut
- including wiring management, support rack & accessories
5 Professional Service lot 1.0 2,444,000.00 2,444,000.00
- Cable Installation
- Cable Termination
- Testing and Commissioning
Sub Total Peralatan Utama Sistem Komunikasi Data / LAN 22,372,500.00
B INSTALASI KABEL & OUTLET LAN/JARINGAN DATA
B.1 Instalasi LAN/Jaringan Data Lantai 1
1 Outlet data RJ45 Wallmount, inbouw flush type ttk 1.0 95,700.00 95,700.00
Dual-Band Wireless N Access Point, 802.11b/g/n, 270Mbps
2 bh 3.0 1,197,500.00 3,592,500.00
3 Instalasi kabel data UTP Cat 6, termasuk ttk 4.0 429,060.00 1,716,240.00
- kabel UTP CAT 6, include port connector
- kabel duct, ties, dan klem
Sub Total Instalasi LAN/Jaringan Data Lantai 1 5,404,440.00
B.2 Instalasi LAN/Jaringan Data Lantai 2
Dual-Band Wireless N Access Point, 802.11b/g/n, 270Mbps
1 bh 3.0 1,197,500.00 3,592,500.00
2 Instalasi kabel data UTP Cat 6, termasuk ttk 3.0 429,060.00 1,287,180.00
- kabel UTP CAT 6, include port connector
- kabel duct, ties, dan klem
Sub Total Instalasi LAN/Jaringan Data Lantai 2 4,879,680.00
B.3 Instalasi LAN/Jaringan Data Lantai 3
Dual-Band Wireless N Access Point, 802.11b/g/n, 270Mbps
1 bh 3.0 1,197,500.00 3,592,500.00
2 Instalasi kabel data UTP Cat 6, termasuk ttk 3.0 429,060.00 1,287,180.00
- kabel UTP CAT 6, include port connector
- kabel duct, ties, dan klem
Sub Total Instalasi LAN/Jaringan Data Lantai 3 4,879,680.00

TOTAL SISTEM KOMUNIKASI DATA / LOCAL AREA NETWORK (LAN) 37,536,300.00


HARGA JUMLAH TOTAL
NO URAIAN PEKERJAAN SAT VOL SATUAN HARGA HARGA
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7

XI SISTEM DETEKSI KEBAKARAN (FIRE ALARM)


A Main Equipment Fire Alarm
1 Master control fire alarm (MCFA), unit 1.0 26,594,900.00 26,594,900.00
- Fire Alarm Konvensional System, 20 Zone Protection
- c/w LCD Display back up battery & charger
- Control relay module for Lift & Automatic Dial
2 Control relay module for Lift / Elevator, Sound, Hydrant & Automatic Dial set 4.0 530,000.00 2,120,000.00
3 Surge Arrester unit 1.0 1,245,000.00 1,245,000.00
4 MTB 20 Zone unit 1.0 2,582,800.00 2,582,800.00
5 Rackmount UPS 1000VA unit 1.0 1,790,000.00 1,790,000.00
6 Testing & Comissioning ls 1.0 2,750,000.00 2,750,000.00
Sub Total Main Equipment Fire Alarm 37,082,700.00
B Instalasi Kabel Feeder dari MTB ke TBFA
1 Instalasi interkoneksi dari MCPFA ke Panel PABX NYMHY 3x1,5 mm ls 1.0 860,000.00 860,000.00
2 Instalasi interkoneksi dari MCPFA ke Panel Lift NYMHY 3x1,5 mm ls 1.0 860,000.00 860,000.00
3 Instalasi interkoneksi dari MCPFA ke Panel Hydrant NYMHY 3x1,5 mm ls 1.0 3,440,000.00 3,440,000.00
4 Instalasi interkoneksi dari MCPFA ke Panel Sound NYMHY 3x1,5 mm ls 1.0 860,000.00 860,000.00
5 Feeder cable Twisted Shelded 20x18 AWG, from MCFA to MTB m 5.0 340,000.00 1,700,000.00
6 Feeder cable Twisted Shelded 3x(18 AWG+NYA 2x1,5mm), from MTB to TBT Lantai1 m 8.0 73,000.00 584,000.00
7 Feeder cable Twisted Shelded 3x(18 AWG+NYA 2x1,5mm), from MTB to TBT Lantai2 m 22.0 73,000.00 1,606,000.00
8 Feeder cable Twisted Shelded 3x(18 AWG+NYA 2x1,5mm), from MTB to TBT Lantai3 m 28.0 73,000.00 2,044,000.00
9 Feeder cable Twisted Shelded 3x(18 AWG+NYA 2x1,5mm), from MTB to TBT Lantai basement m 22.0 73,000.00 1,606,000.00
Sub Total Instalasi Kabel Feeder dari MTB ke TBFA 13,560,000.00
C Instalasi Fire Alarm Lantai Basement
1 Photoelectric Smoke Detector bh 22.0 504,000.00 11,088,000.00
2 Heat Detector (Rate Of Rise) bh 2.0 173,300.00 346,600.00
3 Alarm Lamp bh 3.0 250,000.00 750,000.00
4 Alarm Bell bh 3.0 270,000.00 810,000.00
5 Manual Push Button bh 3.0 210,000.00 630,000.00
6 Installasi detector, STP 18 AWG, dalam PVC Conduit dia.3 / 4" ttk 24.0 272,440.00 6,538,560.00
7 Instalasi Manual push button, alarm bell, indicator lamp ttk 3.0 544,880.00 1,634,640.00
- NYA 2(1 x 1,5 mm2) dalam PVC Conduit dia.3 / 4"
8 End Of Line (Resistant 10 KW) bh 3.0 15,500.00 46,500.00
9 Fire Extinguisher type ABC kap. 4 kg bh 3.0 1,830,000.00 5,490,000.00
10 Terminal Box bh 1.0 450,000.00 450,000.00
Sub Total Instalasi Fire Alarm Lantai Basement 27,784,300.00
D Instalasi Fire Alarm Lantai 1
1 Photoelectric Smoke Detector bh 14.0 504,000.00 7,056,000.00
2 Heat Detector (Rate Of Rise) bh 33.0 173,300.00 5,718,900.00
3 Alarm Lamp bh 3.0 250,000.00 750,000.00
4 Alarm Bell bh 3.0 270,000.00 810,000.00
5 Manual Push Button bh 3.0 210,000.00 630,000.00
6 Installasi detector, STP 18 AWG, dalam PVC Conduit dia.3 / 4" ttk 47.0 272,440.00 12,804,680.00
7 Instalasi Manual push button, alarm bell, indicator lamp ttk 3.0 544,880.00 1,634,640.00
- NYA 2(1 x 1,5 mm2) dalam PVC Conduit dia.3 / 4"
8 End Of Line (Resistant 10 KW) bh 3.0 15,500.00 46,500.00
9 Fire Extinguisher type ABC kap. 4 kg bh 3.0 1,830,000.00 5,490,000.00
10 Terminal Box bh 1.0 450,000.00 450,000.00
Sub Total Instalasi Fire Alarm Lantai 1 35,390,720.00
E Instalasi Fire Alarm Lantai 2
1 Photoelectric Smoke Detector bh 14.0 504,000.00 7,056,000.00
2 Heat Detector (Rate Of Rise) bh 33.0 173,300.00 5,718,900.00
3 Alarm Lamp bh 3.0 250,000.00 750,000.00
4 Alarm Bell bh 3.0 270,000.00 810,000.00
5 Manual Push Button bh 3.0 210,000.00 630,000.00
6 Installasi detector, STP 18 AWG, dalam PVC Conduit dia.3 / 4" ttk 47.0 272,440.00 12,804,680.00
7 Instalasi Manual push button, alarm bell, indicator lamp ttk 3.0 544,880.00 1,634,640.00
- NYA 2(1 x 1,5 mm2) dalam PVC Conduit dia.3 / 4"
8 End Of Line (Resistant 10 KW) bh 3.0 15,500.00 46,500.00
9 Fire Extinguisher type ABC kap. 4 kg bh 3.0 1,830,000.00 5,490,000.00
10 Terminal Box bh 1.0 450,000.00 450,000.00
HARGA JUMLAH TOTAL
NO URAIAN PEKERJAAN SAT VOL SATUAN HARGA HARGA
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7
Sub Total Instalasi Fire Alarm Lantai 2 35,390,720.00
HARGA JUMLAH TOTAL
NO URAIAN PEKERJAAN SAT VOL SATUAN HARGA HARGA
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7
F Instalasi Fire Alarm Lantai 3
1 Photoelectric Smoke Detector bh 14.0 504,000.00 7,056,000.00
2 Heat Detector (Rate Of Rise) bh 33.0 173,300.00 5,718,900.00
3 Alarm Lamp bh 3.0 250,000.00 750,000.00
4 Alarm Bell bh 3.0 270,000.00 810,000.00
5 Manual Push Button bh 3.0 210,000.00 630,000.00
6 Installasi detector, STP 18 AWG, dalam PVC Conduit dia.3 / 4" ttk 47.0 272,440.00 12,804,680.00
7 Instalasi Manual push button, alarm bell, indicator lamp ttk 3.0 544,880.00 1,634,640.00
- NYA 2(1 x 1,5 mm2) dalam PVC Conduit dia.3 / 4"
8 End Of Line (Resistant 10 KW) bh 3.0 15,500.00 46,500.00
9 Fire Extinguisher type ABC kap. 4 kg bh 3.0 1,830,000.00 5,490,000.00
10 Terminal Box bh 1.0 450,000.00 450,000.00
Sub Total Instalasi Fire Alarm Lantai 3 35,390,720.00

TOTAL SISTEM DETEKSI KEBAKARAN (FIRE ALARM) 184,599,160.00


HARGA JUMLAH TOTAL
NO URAIAN PEKERJAAN SAT VOL SATUAN HARGA HARGA
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7

XII INSTALASI KABEL TRAY


A Instalasi Kabel Tray Lantai Basement
1 Kabel Tray Listrik uk.20x5cm m 87.0 159,600.00 13,885,200.00
2 Kabel Tray Listrik uk.30x5cm m 80.0 201,600.00 16,128,000.00
3 Kabel Ladder di Shaft Listrik uk. 30x5cm m 8.0 188,500.00 1,508,000.00
4 Tee 30cm bh 2.0 242,100.00 484,200.00
5 Elbow 30cm bh 2.0 218,200.00 436,400.00
6 Reducer 30 >20cm bh 4.0 180,500.00 722,000.00
7 Aksesoris (Hanger & Support) ls 1.0 2,503,900.00 2,503,900.00
Sub Total Instalasi Kabel Tray Lantai Basement 35,667,700.00
B Instalasi Kabel Tray Lantai 01
1 Kabel Tray Listrik uk.20x5cm m 87.0 159,600.00 13,885,200.00
2 Kabel Tray Listrik uk.30x5cm m 80.0 201,600.00 16,128,000.00
3 Kabel Ladder di Shaft Listrik uk. 30x5cm m 8.0 188,500.00 1,508,000.00
4 Tee 30cm bh 2.0 242,100.00 484,200.00
5 Elbow 30cm bh 2.0 218,200.00 436,400.00
6 Reducer 30 >20cm bh 4.0 180,500.00 722,000.00
7 Aksesoris (Hanger & Support) ls 1.0 2,503,900.00 2,503,900.00
Sub Total Instalasi Kabel Tray Lantai 01 35,667,700.00
C Instalasi Kabel Tray Lantai 02
1 Kabel Tray Listrik uk.20x5cm m 87.0 159,600.00 13,885,200.00
2 Kabel Tray Listrik uk.30x5cm m 80.0 201,600.00 16,128,000.00
3 Kabel Ladder di Shaft Listrik uk. 30x5cm m 8.0 188,500.00 1,508,000.00
4 Tee 30cm bh 2.0 242,100.00 484,200.00
5 Elbow 30cm bh 2.0 218,200.00 436,400.00
6 Reducer 30 >20cm bh 4.0 180,500.00 722,000.00
7 Aksesoris (Hanger & Support) ls 1.0 2,503,900.00 2,503,900.00
Sub Total Instalasi Kabel Tray Lantai 02 35,667,700.00
D Instalasi Kabel Tray Lantai 03
1 Kabel Tray Listrik uk.20x5cm m 87.0 159,600.00 13,885,200.00
2 Kabel Tray Listrik uk.30x5cm m 80.0 201,600.00 16,128,000.00
3 Kabel Ladder di Shaft Listrik uk. 30x5cm m 8.0 188,500.00 1,508,000.00
4 Tee 30cm bh 2.0 242,100.00 484,200.00
5 Elbow 30cm bh 2.0 218,200.00 436,400.00
6 Reducer 30 >20cm bh 4.0 180,500.00 722,000.00
7 Aksesoris (Hanger & Support) ls 1.0 2,503,900.00 2,503,900.00
Sub Total Instalasi Kabel Tray Lantai 03 35,667,700.00

TOTAL INSTALASI KABEL TRAY 142,670,800.00


HARGA JUMLAH TOTAL
NO URAIAN PEKERJAAN SAT VOL SATUAN HARGA HARGA
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7

XIII SISTEM PENYALUR PETIR

Instalasi Penyalur Petir

1 Early Streamer system, 1 spit unit terminal. unit 1.0 31,486,000.00 31,486,000.00

- Radius proteksi minimal 50 meter

- Dilengkapi tiang penyangga pipa GIP, tinggi tiang 200cm

2 Down Conductor NYY cable 1x50mm m 64.0 93,000.00 5,952,000.00

3 Connecting sleeve unit 2.0 250,000.00 500,000.00

4 Klem & Aksesoris bh 32.0 15,000.00 480,000.00

5 Grounding dg tahanan pentanahan minimal 5 Ohm

- Dengan galian sumuran mencapai air tanah ttk 2.0 2,827,000.00 5,654,000.00

- Kawat BC 1x50mm2 dan Pipa GIP 1" pjg=2m, + Ground rood bh 2.0 1,530,000.00 3,060,000.00

panjang kawat dan pipa menyesuaikan sumuran

6 Bak kontrol bh 2.0 545,000.00 1,090,000.00

7 Peralatan bantu set 2.0 2,092,000.00 4,184,000.00

8 Pek. Perijinan & Testing Comissioning ls 1.0 1,450,000.00 1,450,000.00

Sub Total Instalasi Penyalur Petir 53,856,000.00

TOTAL SISTEM PENYALUR PETIR 53,856,000.00


HARGA JUMLAH
NO URAIAN PEKERJAAN SAT VOL SATUAN HARGA
( Rp ) ( Rp )
1 2 3 4 5 6

XIV SISTEM CCTV (CLOSED CIRCUIT TELEVISION)


A Peralatan Utama
Pengadaan dan pemasangan peralatan utama CCTV, lengkap terpasang dengan alat bantu dan accessories
1 Network Video Recorder (NDVR) System, 16 Channel, H-264 Compression unit 1.00 31,875,000.00 31,875,000.00
- Input 16 Channel Camera
- Real time live display, 400 fps recording
- Data storage Hard drive 2 TB SATA HDD
- Gigabit Ethernet, DVD RW
2 Ethernet Switch 24 port, Gigabit unit 1.00 4,550,000.00 4,550,000.00
3 Colour monitor LED 32 " unit 1.00 3,850,000.00 3,850,000.00
4 UPS 2 KVA, 60 menit unit 1.00 3,765,000.00 3,765,000.00
5 Rak Peralatan CCTV, 19", 32U unit 1.00 7,355,850.00 7,355,850.00
- Front glass door
- Key & lock
- 3x5 power outlet
6 Meja Console CCTV unit 1.00 2,875,850.00 2,875,850.00
7 Grounding + Surge Aresster ls 1.00 3,855,000.00 3,855,000.00
8 Test & Comissioning ls 1.00 1,500,000.00 1,500,000.00
Sub Total Peralatan Utama
B Instalasi Kabel Utama & CTB
1 NYM 3 x 2,5 mm dalam PVC Conduit 3/4 " dari Main equipment ke CTS m 36.00 16,200.00 583,200.00
2 Kabel UTP Cat-6 dalam PVC Conduit 3/4 " dari Main equipment ke Switch ke Unit m 189.00 5,500.00 1,039,500.00
3 Camera Terminal Switch (CTB) 8 Port, 10/100 Mbps unit 4.00 850,000.00 3,400,000.00
Sub Total Instalasi Kabel Utama & CTB
C Camera dan Instalasi Pengkabelan CCTV
Pengadaan dan pemasangan instalasi CCTV, lengkap terpasang
1 Instalasi Lantai Basement
- Colour Outdoor Fixed Bullet Camera, Day/Night, c/w housing & support unit 2.00 4,256,300.00 8,512,600.00
- Colour Indoor Dome Camera, Day/Night (NTSC, PAL) unit 1.00 2,150,000.00 2,150,000.00
- Instalasi camera, kabel NYM 2 x 1,5 mm & Kabel UTP Cat-6 dalam PVC Conduit 3/4 " ttk 3.00 806,260.00 2,418,780.00

2 Instalasi Lantai 1
- Colour Indoor Dome Camera, Day/Night (NTSC, PAL) unit 4.00 2,150,000.00 8,600,000.00
- Instalasi camera, kabel NYM 2 x 1,5 mm & Kabel UTP Cat-6 dalam PVC Conduit 3/4 " ttk 4.00 806,260.00 3,225,040.00

3 Instalasi Lantai 2
- Colour Indoor Dome Camera, Day/Night (NTSC, PAL) unit 4.00 2,150,000.00 8,600,000.00
- Instalasi camera, kabel NYM 2 x 1,5 mm & Kabel UTP Cat-6 dalam PVC Conduit 3/4 " ttk 4.00 806,260.00 3,225,040.00

4 Instalasi Lantai 3
- Colour Indoor Dome Camera, Day/Night (NTSC, PAL) unit 4.00 2,150,000.00 8,600,000.00
- Instalasi camera, kabel NYM 2 x 1,5 mm & Kabel UTP Cat-6 dalam PVC Conduit 3/4 " ttk 4.00 806,260.00 3,225,040.00
Sub Total Camera dan Instalasi Pengkabelan CCTV

TOTAL SISTEM CCTV (CLOSED CIRCUIT TELEVISION)


TOTAL
HARGA
( Rp )
7

59,626,700.00

5,022,700.00

48,556,500.00

113,205,900.00
HARGA JUMLAH
NO URAIAN PEKERJAAN SAT VOL SATUAN HARGA
( Rp ) ( Rp )
1 2 3 4 5 6

XV SISTEM MATV (MASTER ANTENNA TELEVISION)


A Instalasi & Outlet TV
A.1 Lantai 1
1 Indoor Tap 1-Way bh 1.0 140,000.00 140,000.00
2 Indoor Tap 2-Way bh 2.0 185,000.00 370,000.00
3 Indoor Tap 4-Way bh 8.0 324,500.00 2,596,000.00
4 Two Way Splitter 1>2 Signal bh 1.0 185,000.00 185,000.00
5 Outlet MATV unit 33.0 65,700.00 2,168,100.00
6 Instalasi Outlet MATV Coaxial RG-7c ttk 33.0 315,000.00 10,395,000.00
Sub Total Instalasi & Outlet TV Lantai 1
A.2 Lantai 2
1 Indoor Tap 1-Way bh 1.0 140,000.00 140,000.00
2 Indoor Tap 2-Way bh 2.0 185,000.00 370,000.00
3 Indoor Tap 4-Way bh 8.0 324,500.00 2,596,000.00
4 Two Way Splitter 1>2 Signal bh 1.0 185,000.00 185,000.00
5 Outlet MATV unit 33.0 65,700.00 2,168,100.00
6 Instalasi Outlet MATV Coaxial RG-7c ttk 33.0 315,000.00 10,395,000.00
Sub Total Instalasi & Outlet TV Lantai 2
A.3 Lantai 3
1 Indoor Tap 1-Way bh 1.0 140,000.00 140,000.00
2 Indoor Tap 2-Way bh 2.0 185,000.00 370,000.00
3 Indoor Tap 4-Way bh 8.0 324,500.00 2,596,000.00
4 Two Way Splitter 1>2 Signal bh 1.0 185,000.00 185,000.00
5 Outlet MATV unit 33.0 65,700.00 2,168,100.00
6 Instalasi Outlet MATV Coaxial RG-7c ttk 33.0 315,000.00 10,395,000.00
Sub Total Instalasi & Outlet TV Lantai 3

TOTAL SISTEM MATV (MASTER ANTENNA TELEVISION)


TOTAL
HARGA
( Rp )
7

15,854,100.00

15,854,100.00

15,854,100.00

47,562,300.00
HARGA JUMLAH TOTAL
NO URAIAN PEKERJAAN SAT VOL SATUAN HARGA JUMLAH
( Rp. ) ( Rp. ) ( Rp. )
1 2 3 4 5 6 7

XVI SISTEM TATA SUARA


A Main Equipment
1 Mixer Pre Amplifier unit 1.0 7,500,000.00 7,500,000.00
2 Zone Selector 10 Zone unit 1.0 1,185,000.00 1,185,000.00
4 Paging Remote Microphone bh 1.0 3,500,000.00 3,500,000.00
5 Power Amplifier 240 watt unit 4.0 12,600,000.00 50,400,000.00
7 DVD/CD/MP3 player unit 1.0 1,300,000.00 1,300,000.00
8 Battery backup 2x1000 VA unit 1.0 3,271,100.00 3,271,100.00
9 Power Surge Arrester unit 1.0 1,500,000.00 1,500,000.00
10 MDF c/w Speaker Selector 10 zone unit 1.0 2,500,000.00 2,500,000.00
11 Cabinet rack c/w blower unit ( Lokal ) unit 1.0 8,125,000.00 8,125,000.00
12 Kabel Feeder NYMHY 3 x 2,5 mm ke terminal-terminal box set 4.0 1,000,000.00 4,000,000.00
13 Wiring, Instalasi & Alat Bantu set 1.0 2,082,100.00 2,082,100.00
14 Testing Comissioning ls 1.0 1,500,000.00 1,500,000.00
Sub Total Main Equipment 86,863,200.00
B Instalasi Tata Suara Lantai Basement
Kabel NYMHY 3x1,5mm dlm PVC Conduit 20mm
1 Ceiling Speaker 6 Watt bh 3.0 250,000.00 750,000.00
2 Paging Box Speaker, 6 Watt bh 7.0 435,000.00 3,045,000.00
3 Instalasi Ceiling Speaker ttk 3.0 209,540.00 628,620.00
4 Instalasi Box Speaker ttk 7.0 458,920.00 3,212,440.00
5 Terminal Box SS bh 1.0 425,000.00 425,000.00
Sub Total Instalasi Tata Suara Lantai 1 8,061,060.00
C Instalasi Tata Suara Lantai 1
Kabel NYMHY 3x1,5mm dlm PVC Conduit 20mm
1 Ceiling Speaker 6 Watt bh 44.0 250,000.00 11,000,000.00
2 Paging Box Speaker, 6 Watt bh 3.0 435,000.00 1,305,000.00
3 Volume Control bh 33.0 314,000.00 10,362,000.00
4 Instalasi Ceiling Speaker ttk 44.0 209,540.00 9,219,760.00
5 Instalasi Box Speaker ttk 3.0 458,920.00 1,376,760.00
6 Instalasi Volume Control ttk 33.0 65,000.00 2,145,000.00
7 Terminal Box SS bh 1.0 825,000.00 825,000.00
Sub Total Instalasi Tata Suara Lantai 2 36,233,520.00
D Instalasi Tata Suara Lantai 2
Kabel NYMHY 3x1,5mm dlm PVC Conduit 20mm
1 Ceiling Speaker 6 Watt bh 44.0 250,000.00 11,000,000.00
2 Paging Box Speaker, 6 Watt bh 3.0 435,000.00 1,305,000.00
3 Volume Control bh 33.0 314,000.00 10,362,000.00
4 Instalasi Ceiling Speaker ttk 44.0 209,540.00 9,219,760.00
5 Instalasi Box Speaker ttk 3.0 458,920.00 1,376,760.00
6 Instalasi Volume Control ttk 33.0 65,000.00 2,145,000.00
7 Terminal Box SS bh 1.0 825,000.00 825,000.00
Sub Total Instalasi Tata Suara Lantai 3 36,233,520.00
E Instalasi Tata Suara Lantai 3
Kabel NYMHY 3x1,5mm dlm PVC Conduit 20mm
1 Ceiling Speaker 6 Watt bh 44.0 250,000.00 11,000,000.00
2 Paging Box Speaker, 6 Watt bh 3.0 435,000.00 1,305,000.00
3 Volume Control bh 33.0 314,000.00 10,362,000.00
4 Instalasi Ceiling Speaker ttk 44.0 209,540.00 9,219,760.00
5 Instalasi Box Speaker ttk 3.0 458,920.00 1,376,760.00
6 Instalasi Volume Control ttk 33.0 65,000.00 2,145,000.00
7 Terminal Box SS bh 1.0 825,000.00 825,000.00
Sub Total Instalasi Tata Suara Lantai 4 36,233,520.00

TOTAL SISTEM TATA SUARA 203,624,820.00