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!
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
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
MEKANIKAL
I PENYEDIAAN, SUPLAI & INSTALASI PIPA AIR BERSIH 762,785,570.00
ELEKTRIKAL
VII PENYEDIAAN JARINGAN & DISTRIBUSI LISTRIK
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
VI PASSANGER ELEVATOR
A Persiapan, Ijin-ijin, Shop Drawing ls 1.0 7,500,000.00 7,500,000.00
1 Early Streamer system, 1 spit unit terminal. unit 1.0 31,486,000.00 31,486,000.00
- 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
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
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
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