RESUME COST

PROJECT : Apartment Gardenia

LOKASI : Kedunghalang, Bogor - Jawa Barat
PEKERJAAN : Supply Dinding Precast (Terkirim)

NO URAIAN SAT PENAWARAN % AGE KETERANGAN

1 Luas Efektif m2 20,827.00

2 Penawaran
Pek. Persiapan - Include
Pek. Facade 7,705,990,000.00
Total 7,705,990,000.00
(Inlc. PPN) Rp 8,476,589,000.00
(Exc. PPN) Rp 7,705,990,000.00
(Exc. PPh) Rp 7,474,810,300.00

3 Harga / m2 (Exc. PPN) Rp 370,000.00

4 Cost
1 Direct Cost
- Persiapan Produksi Rp 531,000,000.00
- Facade Rp 5,888,907,523.84 Cost Produksi + Kirim
2 INVESTASI ALAT PRODUKSI 308,249.27
- Sewa Lahan dan ktr produksi Rp 228,500,000.00
- Moulding Rp 104,095,000.00
- Peralatan Produksi Rp 33,250,000.00

4 Dana Taktis Rp 74,748,103.00

5 OH Perusahaan Rp
6,860,500,626.84 Cost / m2
Rp329,404.17

5 Margin Rencana
614,309,673.16 Terhadap Cost
9%

Note :
1 Belum termasuk biaya gaji manajemen dan staf
2 Pembayaran dari pemberi tugas ( owner proyek ) dengan Mekanisme SKBDN
 Revisi 01

PROYEK : Gardenia Apartment

LOKASI : Bogor - Jawa Barat
BILL OF QUANTITY

I PEKERJAAN PERSIAPAN
No. Uraian Volume Sat Harga Satuan Jumlah Harga
1 Mob demob gondola 3 Unit - Ls - by owner
2 Gondola 3 unit - Bln - by owner
3 Operator gondola - Bln - by owner
4 Listrik kerja - Bln 3,000,000.00 -
5 Direksi keet - m2 1,100,000.00 -
6 Gudang - m2 1,100,000.00 -
7 Barak pekerja - bln 3,000,000.00 -
8 Tower crane inc solar - Bln by owner by owner
Sub Total (I) -

II PEKERJAAN FAÇADE
No. Type Posisi Volume Harga Satuan Jumlah Harga
Noss M2/Noss Total M2
1 F0-B Lantai 2 & 3 68.00 1.240 84.320 361,060.93 30,444,657.36
2 F1-B Lantai 2 & 3 10.00 5.605 56.050 270,877.94 15,182,708.56
3 F1M-B Lantai 2 & 3 20.00 5.605 112.100 270,877.94 30,365,417.13
4 F2-B Lantai 2 & 3 60.00 1.953 117.180 343,318.43 40,230,053.87
5 F3-B Lantai 2 & 3 4.00 2.738 10.950 311,457.017 3,410,454.34
6 F3M-B Lantai 2 & 3 4.00 2.738 10.950 311,457.02 3,410,454.34
7 F3A-B Lantai 2 & 3 2.00 3.163 6.326 300,791.11 1,902,684.21
8 F4-B Lantai 2 & 3 18.00 3.998 71.955 286,456.07 20,611,946.68
9 F5-B Lantai 2 & 3 8.00 5.010 40.080 275,478.73 11,041,187.39
10 F6-B Lantai 2 & 3 4.00 10.323 41.292 253,172.58 10,454,002.01
11 F7-B Lantai 2 & 3 4.00 7.053 28.210 262,926.82 7,417,165.59
12 F8-B Lantai 2 & 3 4.00 7.595 30.380 260,727.66 7,920,906.23
13 F9-B Lantai 2 & 3 2.00 6.348 12.695 266,346.39 3,381,267.45
14 F9M-B Lantai 2 & 3 2.00 6.348 12.695 266,346.39 3,381,267.45
15 F10-B Lantai 2 & 3 2.00 5.968 11.935 268,524.69 3,204,842.16
16 F10M-B Lantai 2 & 3 2.00 5.968 11.935 268,524.69 3,204,842.16
17 F11-B Lantai 2 & 3 2.00 7.685 15.370 260,392.85 4,002,238.05
18 F12-B Lantai 2 & 3 2.00 4.463 8.925 280,796.09 2,506,105.14
19 F0-B Lantai 4 42.00 1.24 52.080 361,060.93 18,804,053.08
20 F1-B Lantai 4 9.00 5.61 50.445 270,877.94 13,664,437.71
21 F1M-B Lantai 4 10.00 5.61 56.050 270,877.94 15,182,708.56
22 F2-B Lantai 4 38.00 1.95 74.214 343,318.43 25,479,034.12
23 F3-B Lantai 4 2.00 2.74 5.475 311,457.02 1,705,227.17
24 F3M-B Lantai 4 2.00 2.74 5.475 311,457.02 1,705,227.17
25 F3A-B Lantai 4 3.00 3.16 9.488 300,791.11 2,854,026.32
26 F4-B Lantai 4 10.00 4.00 39.975 286,456.07 11,451,081.49
27 F5-B Lantai 4 5.00 5.01 25.050 275,478.73 6,900,742.12
28 F6-B Lantai 4 3.00 10.32 30.969 253,172.58 7,840,501.50
29 F7-B Lantai 4 2.00 7.05 14.105 262,926.82 3,708,582.79
30 F8-B Lantai 4 2.00 7.60 15.190 260,727.66 3,960,453.11
31 F9-B Lantai 4 1.00 6.35 6.348 266,346.39 1,690,633.72
32 F9M-B Lantai 4 1.00 6.35 6.348 266,346.39 1,690,633.72
33 F10-B Lantai 4 1.00 5.97 5.968 268,524.69 1,602,421.08
34 F10M-B Lantai 4 1.00 5.97 5.968 268,524.69 1,602,421.08
35 F11-B Lantai 4 2.00 7.69 15.370 260,392.85 4,002,238.05
36 F12-B Lantai 4 1.00 4.46 4.463 280,796.09 1,253,052.57
37 F0-5 Lantai 5 42.00 1.240 52.080 383,534.89 19,974,496.84
38 F1-5 Lantai 5 9.00 6.705 60.345 264,522.48 15,962,609.28
39 F1M-5 Lantai 5 10.00 6.705 67.050 264,522.48 17,736,232.54
 40 F2-5 Lantai 5 38.00 2.268 86.184 327,876.78 28,257,732.48
41 F3-5 Lantai 5 2.00 3.510 7.020 294,000.17 2,063,881.22
42 F3M-5 Lantai 5 2.00 3.510 7.020 294,000.17 2,063,881.22
43 F3A-5 Lantai 5 2.00 3.863 7.726 288,350.18 2,227,678.17
44 F4-5 Lantai 5 10.00 4.860 48.600 276,816.39 13,453,276.42
45 F5-5 Lantai 5 5.00 6.210 31.050 267,103.81 8,293,573.37
46 F6-5 Lantai 5 3.00 11.988 35.964 250,251.18 9,000,033.53
47 F7-B Lantai 5 2.00 8.528 17.055 257,601.38 4,393,391.50
48 F8-B Lantai 5 2.00 8.820 17.640 256,756.95 4,529,192.54
49 F9-5 Lantai 5 1.00 7.785 7.785 260,029.91 2,024,332.88
50 F9M-5 Lantai 5 1.00 7.785 7.785 260,029.91 2,024,332.88
51 F10-5 Lantai 5 1.00 7.268 7.268 262,015.99 1,904,201.18
52 F10M-5 Lantai 5 1.00 7.268 7.268 262,015.99 1,904,201.18
53 F11-5 Lantai 5 2.00 9.360 18.720 255,336.65 4,779,902.17
54 F12-5 Lantai 5 1.00 4.950 4.950 276,004.06 1,366,220.11
55 F0 Lantai 6 48.00 1.240 59.520 356,566.14 21,222,816.37
56 F1 Lantai 6 12.00 5.385 64.620 272,460.61 17,606,404.52
57 F1M Lantai 6 9.00 5.385 48.465 272,460.61 13,204,803.39
58 F2 Lantai 6 42.00 1.890 79.380 347,024.43 27,546,799.12
59 F3 Lantai 6 3.00 2.610 7.830 315,331.77 2,469,047.76
60 F3M Lantai 6 3.00 2.610 7.830 315,331.77 2,469,047.76
61 F3A Lantai 6 2.00 3.023 6.046 303,970.73 1,837,685.42
62 F4 Lantai 6 8.00 3.825 30.600 288,905.69 8,840,514.00
63 F5 Lantai 6 5.00 4.770 23.850 277,659.37 6,622,175.87
64 F6 Lantai 6 3.00 9.990 29.970 253,873.71 7,608,595.10
65 F7 Lantai 6 4.00 6.758 27.030 264,270.89 7,143,242.11
66 F8 Lantai 6 3.00 7.350 22.050 261,680.63 5,770,057.84
67 F9 Lantai 6 - 6.060 - 267,969.29 -
68 F9M Lantai 6 - 6.060 - 267,969.29 -
69 F10 Lantai 6 1.00 5.708 5.708 270,182.23 1,542,065.06
70 F10M Lantai 6 1.00 5.708 5.708 270,182.23 1,542,065.06
71 F11 Lantai 6 1.00 7.350 7.350 261,680.63 1,923,352.61
72 F12 Lantai 6 1.00 3.900 3.900 287,814.01 1,122,474.64
73 F13 Lantai 6 1.00 4.650 4.650 278,834.10 1,296,578.55
74 F14 Lantai 6 1.00 4.635 4.635 278,985.21 1,293,096.47
75 F14M Lantai 6 1.00 4.635 4.635 278,985.21 1,293,096.47
76 F15 Lantai 6 1.00 4.485 4.485 280,551.99 1,258,275.69
77 F16 Lantai 6 1.00 6.750 6.750 264,306.59 1,784,069.49
78 F17 Lantai 6 2.00 8.400 16.800 257,987.87 4,334,196.17
79 F0 Lantai 7 - 22 1,312.00 1.240 1,626.880 356,566.14 580,090,314.17
80 F1 Lantai 7 - 22 336.00 5.385 1,809.360 272,460.61 492,979,326.66
81 F1M Lantai 7 - 22 224.00 5.385 1,206.240 272,460.61 328,652,884.44
82 F2 Lantai 7 - 22 1,120.00 1.890 2,116.800 347,024.43 734,581,310.00
83 F3 Lantai 7 - 22 64.00 2.610 167.040 315,331.77 52,673,018.91
84 F3M Lantai 7 - 22 48.00 2.610 125.280 315,331.77 39,504,764.18
85 F3A Lantai 7 - 22 64.00 3.023 193.459 303,970.73 58,805,933.50
86 F4 Lantai 7 - 22 272.00 3.825 1,040.400 288,905.69 300,577,476.03
87 F5 Lantai 7 - 22 112.00 4.770 534.240 277,659.37 148,336,739.39
88 F6 Lantai 7 - 22 48.00 9.990 479.520 253,873.71 121,737,521.61
89 F7 Lantai 7 - 22 160.00 6.758 1,081.200 264,270.89 285,729,684.33
90 F8 Lantai 7 - 22 160.00 7.350 1,176.000 261,680.63 307,736,418.19
91 F9 Lantai 7 - 22 16.00 6.060 96.960 267,969.29 25,982,302.29
92 F9M Lantai 7 - 22 16.00 6.060 96.960 267,969.29 25,982,302.29
93 F10 Lantai 7 - 22 16.00 5.708 91.320 270,182.23 24,673,040.91
94 F10M Lantai 7 - 22 16.00 5.708 91.320 270,182.23 24,673,040.91
95 F11 Lantai 7 - 22 64.00 7.350 470.400 261,680.63 123,094,567.28
96 F12 Lantai 7 - 22 32.00 3.900 124.800 287,814.01 35,919,188.51
97 F13 Lantai 7 - 22 16.00 4.650 74.400 278,834.10 20,745,256.77
98 F14 Lantai 7 - 22 16.00 4.635 74.160 278,985.21 20,689,543.52
99 F14M Lantai 7 - 22 16.00 4.635 74.160 278,985.21 20,689,543.52
100 F15 Lantai 7 - 22 16.00 4.485 71.760 280,551.99 20,132,411.01
101 F16 Lantai 7 - 22 16.00 6.750 108.000 264,306.59 28,545,111.81
102 F17 Lantai 7 - 22 64.00 8.400 537.600 257,987.87 138,694,277.36
103 F18 Lantai 7 - 22 32.00 3.825 122.400 288,905.69 35,362,056.00
104 F19 Lantai 7 - 22 32.00 3.135 100.320 301,399.89 30,236,436.98
105 F20 Lantai 7 - 22 32.00 3.765 120.480 289,810.34 34,916,350.00
106 F21 Lantai 7 - 22 32.00 6.000 192.000 268,327.60 51,518,898.59
107 F22 Lantai 7 - 22 32.00 3.525 112.800 293,736.93 33,133,525.99
108 F23 Lantai 7 - 22 - 5.265 - 273,379.63 -
109 F24 Lantai 7 - 22 16.00 4.470 71.520 280,714.45 20,076,697.76
110 F25 Lantai 7 - 22 16.00 2.445 39.120 320,946.04 12,555,408.97
111 F26 Lantai 7 - 22 - 3.675 - 291,222.71 -
112 F27 Lantai 7 - 22 16.00 4.860 77.760 276,816.39 21,525,242.27
113 F28 Lantai 7 - 22 80.00 4.254 340.320 283,180.93 96,372,134.80
114 F29 Lantai 7 - 22 16.00 10.650 170.400 252,526.74 43,030,556.88
115 F30 Lantai 7 - 22 - 6.435 - 265,881.25 -
Jumlah 5,168.00 16,885.025 32,516,654.59
146.826 282,753.52
Sub Total (II) 4,948,812,590.31
Total (I+II) 4,948,812,590.31
Penawaran Harga 7,705,990,000.00
Exc. PPH 7,551,870,200.00
Dana taktis 77,059,900.00
Margin 2,525,997,709.69
% thd Cost 51.04%
 BIAYA PRODUKSI & PASANG
STRUKTUR PRECAST DINDING (FACADE) DENGAN OPENING
LANTAI 2, 3 & 4
TYPE F0-B Panjang Tinggi Tebal
0.20 3.10 0.08
Opening 1 - - -
Opening 2 - - -
Embedded 4.00 - -
Handling 2.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.08 63,488.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 2.48 36,992.68
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 2.64 33,085.54
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 1.15 7,297.91
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.19 2,987.59
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.23 4,509.09
12 Mortar MU 200 @ 40 Kg kg 3,984.69 2.48 9,882.03
13 Material Bantu m2 5,000.00 1.24 6,200.00
BIAYA MATERIAL + WASTE 5% 1.05 296,807.55

1 Upah Produksi Facade m2 19,200.00 1.24 23,808.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 1.24 12,400.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 1.24 3,100.00
4 Finishing m2 10,000.00 1.24 12,400.00
UPAH PRODUKSI 51,708.00
TOTAL A. HPP 348,515.55
TOTAL A. HPP/M2 1.24 281,060.93
C TRANSPORTASI Ton
1 Rack truck ls 26,000.00 - 0.19
2 Rack standby ls 16,000.00 -
3 Transportasi m2 80,000.00 1.24 99,200.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 99,200.00
BIAYA TRANSPORTASI / M2 1.24 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 447,715.55

TOTAL (A+B) / M2 1.24 361,060.93

LANTAI 2, 3 & 4
TYPE F1-B Panjang Tinggi Tebal
2.20 3.10 0.08
Opening 1 0.90 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.45 358,720.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 11.21 167,212.87
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
 7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.02 20,381.82
12 Mortar MU 200 @ 40 Kg kg 3,984.69 11.21 44,668.35
13 Material Bantu m2 5,000.00 5.61 28,025.00
BIAYA MATERIAL + WASTE 5% 1.05 836,142.36

1 Upah Produksi Facade m2 19,200.00 5.61 107,616.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 5.61 56,050.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 5.61 14,012.50
4 Finishing m2 10,000.00 5.61 56,050.00
UPAH PRODUKSI 233,728.50
TOTAL A. HPP 1,069,870.86
TOTAL A. HPP/M2 5.61 190,877.94
C TRANSPORTASI Ton
1 Rack truck ls 26,000.00 - 1.08
2 Rack standby ls 16,000.00 -
3 Transportasi m2 80,000.00 5.61 448,400.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 448,400.00
BIAYA TRANSPORTASI / M2 5.61 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,518,270.86

TOTAL (A+B) / M2 5.61 270,877.94

LANTAI 2, 3 & 4
TYPE F1M-B Panjang Tinggi Tebal
2.20 3.10 0.08
Opening 1 0.90 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.45 358,720.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 11.21 167,212.87
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.02 20,381.82
12 Mortar MU 200 @ 40 Kg kg 3,984.69 11.21 44,668.35
13 Material Bantu m2 5,000.00 5.61 28,025.00
BIAYA MATERIAL + WASTE 5% 1.05 836,142.36

1 Upah Produksi Facade m2 19,200.00 5.61 107,616.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 5.61 56,050.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 5.61 14,012.50
4 Finishing m2 10,000.00 5.61 56,050.00
UPAH PRODUKSI 233,728.50
TOTAL A. HPP 1,069,870.86
TOTAL A. HPP/M2 5.61 190,877.94
C TRANSPORTASI Ton
1 Rack truck ls 26,000.00 - 1.08
2 Rack standby ls 16,000.00 -
3 Transportasi m2 80,000.00 5.61 448,400.00
 4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 448,400.00
BIAYA TRANSPORTASI / M2 5.61 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,518,270.86

TOTAL (A+B) / M2 5.61 270,877.94

LANTAI 2, 3 & 4
TYPE F2-B Panjang Tinggi Tebal
0.63 3.10 0.08
Opening 1
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.16 124,992.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 3.91 58,263.47
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.36 7,101.82
12 Mortar MU 200 @ 40 Kg kg 3,984.69 3.91 15,564.19
13 Material Bantu m2 5,000.00 1.95 9,765.00
BIAYA MATERIAL + WASTE 5% 1.05 432,820.80

1 Upah Produksi Facade m2 19,200.00 1.95 37,497.60

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 1.95 19,530.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 1.95 4,882.50
4 Finishing m2 10,000.00 1.95 19,530.00
UPAH PRODUKSI 81,440.10
TOTAL A. HPP 514,260.90
TOTAL A. HPP/M2 1.95 263,318.43
C TRANSPORTASI Ton
1 Rack truck ls 26,000.00 - 0.37
2 Rack standby ls 16,000.00 -
3 Transportasi m2 80,000.00 1.95 156,240.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 156,240.00
BIAYA TRANSPORTASI / M2 1.95 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 670,500.90

TOTAL (A+B) / M2 1.95 343,318.43

LANTAI 2, 3 & 4
TYPE F3-B Panjang Tinggi Tebal
1.28 3.10 0.08
Opening 1 0.90 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.22 175,200.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
 4 Wiremesh M5 m2 14,916.40 5.48 81,667.30
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.50 9,954.55
12 Mortar MU 200 @ 40 Kg kg 3,984.69 5.48 21,816.16
13 Material Bantu m2 5,000.00 2.74 13,687.50
BIAYA MATERIAL + WASTE 5% 1.05 519,459.83

1 Upah Produksi Facade m2 19,200.00 2.74 52,560.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 2.74 27,375.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 2.74 6,843.75
4 Finishing m2 10,000.00 2.74 27,375.00
UPAH PRODUKSI 114,153.75
TOTAL A. HPP 633,613.58
TOTAL A. HPP/M2 2.74 231,457.02
C TRANSPORTASI Ton
1 Rack truck ls 26,000.00 - 0.53
2 Rack standby ls 16,000.00 -
3 Transportasi m2 80,000.00 2.74 219,000.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 219,000.00
BIAYA TRANSPORTASI / M2 2.74 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 852,613.58

TOTAL (A+B) / M2 2.74 311,457.02

LANTAI 2, 3 & 4
TYPE F3M-B Panjang Tinggi Tebal
1.28 3.10 0.08
Opening 1 0.90 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.22 175,200.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 5.48 81,667.30
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.50 9,954.55
12 Mortar MU 200 @ 40 Kg kg 3,984.69 5.48 21,816.16
13 Material Bantu m2 5,000.00 2.74 13,687.50
BIAYA MATERIAL + WASTE 5% 1.05 519,459.83

1 Upah Produksi Facade m2 19,200.00 2.74 52,560.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 2.74 27,375.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 2.74 6,843.75
4 Finishing m2 10,000.00 2.74 27,375.00
UPAH PRODUKSI 114,153.75
TOTAL A. HPP 633,613.58
TOTAL A. HPP/M2 2.74 231,457.02
C TRANSPORTASI Ton
 1 Rack truck ls 26,000.00 - 0.53
2 Rack standby ls 16,000.00 -
3 Transportasi m2 80,000.00 2.74 219,000.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 219,000.00
BIAYA TRANSPORTASI / M2 2.74 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 852,613.58

TOTAL (A+B) / M2 2.74 311,457.02

LANTAI 2, 3 & 4
TYPE F3A-B Panjang Tinggi Tebal
1.40 3.10 0.08
Opening 1 0.90 1.31 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.25 202,419.20
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 6.33 94,355.19
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.58 11,501.09
12 Mortar MU 200 @ 40 Kg kg 3,984.69 6.33 25,205.54
13 Material Bantu m2 5,000.00 3.16 15,814.00
BIAYA MATERIAL + WASTE 5% 1.05 566,429.35

1 Upah Produksi Facade m2 19,200.00 3.16 60,725.76

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 3.16 31,628.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 3.16 7,907.00
4 Finishing m2 10,000.00 3.16 31,628.00
UPAH PRODUKSI 131,888.76
TOTAL A. HPP 698,318.11
TOTAL A. HPP/M2 3.16 220,791.11
C TRANSPORTASI Ton
1 Rack truck ls 26,000.00 - 0.61
2 Rack standby ls 16,000.00 -
3 Transportasi m2 80,000.00 3.16 253,024.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 253,024.00
BIAYA TRANSPORTASI / M2 3.16 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 951,342.11

TOTAL (A+B) / M2 3.16 300,791.11

LANTAI 2, 3 & 4
TYPE F4-B Panjang Tinggi Tebal
1.73 3.10 0.08
Opening 1 1.00 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
 1 Beton K-350 (Produksi) m3 800,000.00 0.32 255,840.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 8.00 119,256.63
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.73 14,536.36
12 Mortar MU 200 @ 40 Kg kg 3,984.69 8.00 31,857.58
13 Material Bantu m2 5,000.00 4.00 19,987.50
BIAYA MATERIAL + WASTE 5% 1.05 658,612.40

1 Upah Produksi Facade m2 19,200.00 4.00 76,752.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 4.00 39,975.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 4.00 9,993.75
4 Finishing m2 10,000.00 4.00 39,975.00
UPAH PRODUKSI 166,695.75
TOTAL A. HPP 825,308.15
TOTAL A. HPP/M2 4.00 206,456.07
C TRANSPORTASI Ton
1 Rack truck ls 26,000.00 - 0.77
2 Rack standby ls 16,000.00 -
3 Transportasi m2 80,000.00 4.00 319,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 319,800.00
BIAYA TRANSPORTASI / M2 4.00 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,145,108.15

TOTAL (A+B) / M2 4.00 286,456.07

LANTAI 2, 3 & 4
TYPE F5-B Panjang Tinggi Tebal
2.40 3.10 0.08
Opening 1 0.90 1.35 0.08
Opening 2 0.90 1.35 0.08
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.40 320,640.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 10.02 149,462.35
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.91 18,218.18
12 Mortar MU 200 @ 40 Kg kg 3,984.69 10.02 39,926.57
13 Material Bantu m2 5,000.00 5.01 25,050.00
BIAYA MATERIAL + WASTE 5% 1.05 770,431.42

1 Upah Produksi Facade m2 19,200.00 5.01 96,192.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 5.01 50,100.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 5.01 12,525.00
4 Finishing m2 10,000.00 5.01 50,100.00
UPAH PRODUKSI 208,917.00
TOTAL A. HPP 979,348.42
TOTAL A. HPP/M2 5.01 195,478.73
C TRANSPORTASI Ton
1 Rack truck ls 26,000.00 - 0.96
2 Rack standby ls 16,000.00 -
3 Transportasi m2 80,000.00 5.01 400,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 400,800.00
BIAYA TRANSPORTASI / M2 5.01 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,380,148.42

TOTAL (A+B) / M2 5.01 275,478.73

LANTAI 2, 3 & 4
TYPE F6-B Panjang Tinggi Tebal
3.33 3.10 0.08
Opening 1 - - -
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.83 660,672.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 20.65 307,964.04
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.88 37,538.18
12 Mortar MU 200 @ 40 Kg kg 3,984.69 20.65 82,267.86
13 Material Bantu m2 5,000.00 10.32 51,615.00
BIAYA MATERIAL + WASTE 5% 1.05 1,357,191.40

1 Upah Produksi Facade m2 19,200.00 10.32 198,201.60

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 10.32 103,230.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 10.32 25,807.50
4 Finishing m2 10,000.00 10.32 103,230.00
UPAH PRODUKSI 430,469.10
TOTAL A. HPP 1,787,660.50
TOTAL A. HPP/M2 10.32 173,172.58
C TRANSPORTASI Ton
1 Rack truck ls 26,000.00 - 1.98
2 Rack standby ls 16,000.00 -
3 Transportasi m2 80,000.00 10.32 825,840.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 825,840.00
BIAYA TRANSPORTASI / M2 10.32 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 2,613,500.50

TOTAL (A+B) / M2 10.32 253,172.58

LANTAI 2, 3 & 4
TYPE F7-B Panjang Tinggi Tebal
2.95 3.10 0.08
Opening 1 1.55 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -
 No Item Sat Harga Satuan Vol. Nilai
A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.56 451,360.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 14.11 210,395.85
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.28 25,645.45
12 Mortar MU 200 @ 40 Kg kg 3,984.69 14.11 56,204.02
13 Material Bantu m2 5,000.00 7.05 35,262.50
BIAYA MATERIAL + WASTE 5% 1.05 996,002.15

1 Upah Produksi Facade m2 19,200.00 7.05 135,408.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 7.05 70,525.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 7.05 17,631.25
4 Finishing m2 10,000.00 7.05 70,525.00
UPAH PRODUKSI 294,089.25
TOTAL A. HPP 1,290,091.40
TOTAL A. HPP/M2 7.05 182,926.82
C TRANSPORTASI Ton
1 Rack truck ls 26,000.00 - 1.35
2 Rack standby ls 16,000.00 -
3 Transportasi m2 80,000.00 7.05 564,200.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 564,200.00
BIAYA TRANSPORTASI / M2 7.05 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,854,291.40

TOTAL (A+B) / M2 7.05 262,926.82

LANTAI 2, 3 & 4
TYPE F8-B Panjang Tinggi Tebal
2.45 3.10 0.08
Opening 1 - - -
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.61 486,080.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 15.19 226,580.15
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.38 27,618.18
12 Mortar MU 200 @ 40 Kg kg 3,984.69 15.19 60,527.40
13 Material Bantu m2 5,000.00 7.60 37,975.00
BIAYA MATERIAL + WASTE 5% 1.05 1,055,915.06

1 Upah Produksi Facade m2 19,200.00 7.60 145,824.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 7.60 75,950.00
Pasang Embedded Plat)
 3 Demolding m2 2,500.00 7.60 18,987.50
4 Finishing m2 10,000.00 7.60 75,950.00
UPAH PRODUKSI 316,711.50
TOTAL A. HPP 1,372,626.56
TOTAL A. HPP/M2 7.60 180,727.66
C TRANSPORTASI Ton
1 Rack truck ls 26,000.00 - 1.46
2 Rack standby ls 16,000.00 -
3 Transportasi m2 80,000.00 7.60 607,600.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 607,600.00
BIAYA TRANSPORTASI / M2 7.60 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,980,226.56

TOTAL (A+B) / M2 7.60 260,727.66

LANTAI 2, 3 & 4
TYPE F9-B Panjang Tinggi Tebal
2.88 3.10 0.08
Opening 1 1.00 1.35 0.08
Opening 2 0.90 1.35 0.08
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.51 406,240.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 12.70 189,363.72
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.15 23,081.82
12 Mortar MU 200 @ 40 Kg kg 3,984.69 12.70 50,585.61
13 Material Bantu m2 5,000.00 6.35 31,737.50
BIAYA MATERIAL + WASTE 5% 1.05 918,142.97

1 Upah Produksi Facade m2 19,200.00 6.35 121,872.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 6.35 63,475.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 6.35 15,868.75
4 Finishing m2 10,000.00 6.35 63,475.00
UPAH PRODUKSI 264,690.75
TOTAL A. HPP 1,182,833.72
TOTAL A. HPP/M2 6.35 186,346.39
C TRANSPORTASI Ton
1 Rack truck ls 26,000.00 - 1.22
2 Rack standby ls 16,000.00 -
3 Transportasi m2 80,000.00 6.35 507,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 507,800.00
BIAYA TRANSPORTASI / M2 6.35 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,690,633.72

TOTAL (A+B) / M2 6.35 266,346.39

LANTAI 2, 3 & 4
TYPE F9M-B Panjang Tinggi Tebal
2.88 3.10 0.08
Opening 1 0.90 1.35 0.08
Opening 2 1.00 1.35 0.08
 Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.51 406,240.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 12.70 189,363.72
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.15 23,081.82
12 Mortar MU 200 @ 40 Kg kg 3,984.69 12.70 50,585.61
13 Material Bantu m2 5,000.00 6.35 31,737.50
BIAYA MATERIAL + WASTE 5% 1.05 918,142.97

1 Upah Produksi Facade m2 19,200.00 6.35 121,872.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 6.35 63,475.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 6.35 15,868.75
4 Finishing m2 10,000.00 6.35 63,475.00
UPAH PRODUKSI 264,690.75
TOTAL A. HPP 1,182,833.72
TOTAL A. HPP/M2 6.35 186,346.39
C TRANSPORTASI Ton
1 Rack truck ls 26,000.00 - 1.22
2 Rack standby ls 16,000.00 -
3 Transportasi m2 80,000.00 6.35 507,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 507,800.00
BIAYA TRANSPORTASI / M2 6.35 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,690,633.72

TOTAL (A+B) / M2 6.35 266,346.39

LANTAI 2, 3 & 4
TYPE F10-B Panjang Tinggi Tebal
2.60 3.10 0.08
Opening 1 1.55 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.48 381,920.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 11.94 178,027.26
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.09 21,700.00
12 Mortar MU 200 @ 40 Kg kg 3,984.69 11.94 47,557.25
13 Material Bantu m2 5,000.00 5.97 29,837.50
BIAYA MATERIAL + WASTE 5% 1.05 876,176.33
 1 Upah Produksi Facade m2 19,200.00 5.97 114,576.00
Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 5.97 59,675.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 5.97 14,918.75
4 Finishing m2 10,000.00 5.97 59,675.00
UPAH PRODUKSI 248,844.75
TOTAL A. HPP 1,125,021.08
TOTAL A. HPP/M2 5.97 188,524.69
C TRANSPORTASI Ton
1 Rack truck ls 26,000.00 - 1.15
2 Rack standby ls 16,000.00 -
3 Transportasi m2 80,000.00 5.97 477,400.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 477,400.00
BIAYA TRANSPORTASI / M2 5.97 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,602,421.08

TOTAL (A+B) / M2 5.97 268,524.69

LANTAI 2, 3 & 4
TYPE F10M-B Panjang Tinggi Tebal
2.60 3.10 0.08
Opening 1 1.55 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.48 381,920.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 11.94 178,027.26
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.09 21,700.00
12 Mortar MU 200 @ 40 Kg kg 3,984.69 11.94 47,557.25
13 Material Bantu m2 5,000.00 5.97 29,837.50
BIAYA MATERIAL + WASTE 5% 1.05 876,176.33

1 Upah Produksi Facade m2 19,200.00 5.97 114,576.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 5.97 59,675.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 5.97 14,918.75
4 Finishing m2 10,000.00 5.97 59,675.00
UPAH PRODUKSI 248,844.75
TOTAL A. HPP 1,125,021.08
TOTAL A. HPP/M2 5.97 188,524.69
C TRANSPORTASI Ton
1 Rack truck ls 26,000.00 - 1.15
2 Rack standby ls 16,000.00 -
3 Transportasi m2 80,000.00 5.97 477,400.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 477,400.00
BIAYA TRANSPORTASI / M2 5.97 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,602,421.08

TOTAL (A+B) / M2 5.97 268,524.69

LANTAI 2, 3 & 4
TYPE F11-B Panjang Tinggi Tebal
 3.35 3.10 0.08
Opening 1 1.00 1.35 0.08
Opening 2 1.00 1.35 0.08
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.61 491,840.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 15.37 229,265.10
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.40 27,945.45
12 Mortar MU 200 @ 40 Kg kg 3,984.69 15.37 61,244.65
13 Material Bantu m2 5,000.00 7.69 38,425.00
BIAYA MATERIAL + WASTE 5% 1.05 1,065,854.53

1 Upah Produksi Facade m2 19,200.00 7.69 147,552.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 7.69 76,850.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 7.69 19,212.50
4 Finishing m2 10,000.00 7.69 76,850.00
UPAH PRODUKSI 320,464.50
TOTAL A. HPP 1,386,319.03
TOTAL A. HPP/M2 7.69 180,392.85
C TRANSPORTASI Ton
1 Rack truck ls 26,000.00 - 1.48
2 Rack standby ls 16,000.00 -
3 Transportasi m2 80,000.00 7.69 614,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 614,800.00
BIAYA TRANSPORTASI / M2 7.69 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 2,001,119.03

TOTAL (A+B) / M2 7.69 260,392.85

LANTAI 2, 3 & 4
TYPE F12-B Panjang Tinggi Tebal
1.88 3.10 0.08
Opening 1 1.00 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.36 285,600.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 8.93 133,128.89
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.81 16,227.27
12 Mortar MU 200 @ 40 Kg kg 3,984.69 8.93 35,563.34
 13 Material Bantu m2 5,000.00 4.46 22,312.50
BIAYA MATERIAL + WASTE 5% 1.05 709,966.32

1 Upah Produksi Facade m2 19,200.00 4.46 85,680.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 4.46 44,625.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 4.46 11,156.25
4 Finishing m2 10,000.00 4.46 44,625.00
UPAH PRODUKSI 186,086.25
TOTAL A. HPP 896,052.57
TOTAL A. HPP/M2 4.46 200,796.09
C TRANSPORTASI Ton
1 Rack truck ls 26,000.00 - 0.86
2 Rack standby ls 16,000.00 -
3 Transportasi m2 80,000.00 4.46 357,000.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 357,000.00
BIAYA TRANSPORTASI / M2 4.46 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,253,052.57

TOTAL (A+B) / M2 4.46 280,796.09

LANTAI 5
TYPE F0-5 Panjang Tinggi Tebal
0.20 3.60 0.08
Opening 1 - - -
Opening 2 - - -
Embedded 4.00 - -
Handling 2.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.09 73,728.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 2.88 42,959.24
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 2.64 33,085.54
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 1.15 7,297.91
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.19 2,987.59
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.26 5,236.36
12 Mortar MU 200 @ 40 Kg kg 3,984.69 2.88 11,475.90
13 Material Bantu m2 5,000.00 1.44 7,200.00
BIAYA MATERIAL + WASTE 5% 1.05 316,335.26

1 Upah Produksi Facade m2 19,200.00 1.44 27,648.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 1.44 14,400.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 1.44 3,600.00
4 Finishing m2 10,000.00 1.44 14,400.00
UPAH PRODUKSI 60,048.00
TOTAL A. HPP 376,383.26
TOTAL A. HPP/M2 1.44 261,377.26
C TRANSPORTASI Ton
1 Rack truck ls 26,000.00 - 0.22
2 Rack standby ls 16,000.00 -
3 Transportasi m2 80,000.00 1.24 99,200.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 99,200.00
BIAYA TRANSPORTASI / M2 1.24 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 475,583.26

TOTAL (A+B) / M2 1.24 383,534.89
LANTAI 5
TYPE F1-5 Panjang Tinggi Tebal
2.20 3.60 0.08
Opening 1 0.90 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.54 429,120.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 13.41 200,028.95
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.22 24,381.82
12 Mortar MU 200 @ 40 Kg kg 3,984.69 13.41 53,434.66
13 Material Bantu m2 5,000.00 6.71 33,525.00
BIAYA MATERIAL + WASTE 5% 1.05 957,624.75

1 Upah Produksi Facade m2 19,200.00 6.71 128,736.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 6.71 67,050.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 6.71 16,762.50
4 Finishing m2 10,000.00 6.71 67,050.00
UPAH PRODUKSI 279,598.50
TOTAL A. HPP 1,237,223.25
TOTAL A. HPP/M2 6.71 184,522.48
C TRANSPORTASI Ton
1 Rack truck ls 26,000.00 - 1.29
2 Rack standby ls 16,000.00 -
3 Transportasi m2 80,000.00 6.71 536,400.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 536,400.00
BIAYA TRANSPORTASI / M2 6.71 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,773,623.25

TOTAL (A+B) / M2 6.71 264,522.48

LANTAI 5
TYPE F1M-5 Panjang Tinggi Tebal
2.20 3.60 0.08
Opening 1 0.90 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.54 429,120.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 13.41 200,028.95
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
 10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.22 24,381.82
12 Mortar MU 200 @ 40 Kg kg 3,984.69 13.41 53,434.66
13 Material Bantu m2 5,000.00 6.71 33,525.00
BIAYA MATERIAL + WASTE 5% 1.05 957,624.75

1 Upah Produksi Facade m2 19,200.00 6.71 128,736.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 6.71 67,050.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 6.71 16,762.50
4 Finishing m2 10,000.00 6.71 67,050.00
UPAH PRODUKSI 279,598.50
TOTAL A. HPP 1,237,223.25
TOTAL A. HPP/M2 6.71 184,522.48
C TRANSPORTASI Ton
1 Rack truck ls 26,000.00 - 1.29
2 Rack standby ls 16,000.00 -
3 Transportasi m2 80,000.00 6.71 536,400.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 536,400.00
BIAYA TRANSPORTASI / M2 6.71 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,773,623.25

TOTAL (A+B) / M2 6.71 264,522.48

LANTAI 5
TYPE F2-5 Panjang Tinggi Tebal
0.63 3.60 0.08
Opening 1 - - -
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.18 145,152.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 4.54 67,660.80
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.41 8,247.27
12 Mortar MU 200 @ 40 Kg kg 3,984.69 4.54 18,074.54
13 Material Bantu m2 5,000.00 2.27 11,340.00
BIAYA MATERIAL + WASTE 5% 1.05 467,608.94

1 Upah Produksi Facade m2 19,200.00 2.27 43,545.60

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 2.27 22,680.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 2.27 5,670.00
4 Finishing m2 10,000.00 2.27 22,680.00
UPAH PRODUKSI 94,575.60
TOTAL A. HPP 562,184.54
TOTAL A. HPP/M2 2.27 247,876.78
C TRANSPORTASI Ton
1 Rack truck ls 26,000.00 - 0.44
2 Rack standby ls 16,000.00 -
3 Transportasi m2 80,000.00 2.27 181,440.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 181,440.00
BIAYA TRANSPORTASI / M2 2.27 80,000.00
TOTAL BIAYA PRODUKSI + KIRIM / NOSS 743,624.54
TOTAL (A+B) / M2 2.27 327,876.78

LANTAI 5
TYPE F3-5 Panjang Tinggi Tebal
1.28 3.60 0.08
Opening 1 0.80 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.28 224,640.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 7.02 104,713.14
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.64 12,763.64
12 Mortar MU 200 @ 40 Kg kg 3,984.69 7.02 27,972.51
13 Material Bantu m2 5,000.00 3.51 17,550.00
BIAYA MATERIAL + WASTE 5% 1.05 604,773.61

1 Upah Produksi Facade m2 19,200.00 3.51 67,392.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 3.51 35,100.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 3.51 8,775.00
4 Finishing m2 10,000.00 3.51 35,100.00
UPAH PRODUKSI 146,367.00
TOTAL A. HPP 751,140.61
TOTAL A. HPP/M2 3.51 214,000.17
C TRANSPORTASI Ton
1 Rack truck ls 26,000.00 - 0.67
2 Rack standby ls 16,000.00 -
3 Transportasi m2 80,000.00 3.51 280,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 280,800.00
BIAYA TRANSPORTASI / M2 3.51 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,031,940.61

TOTAL (A+B) / M2 3.51 294,000.17

LANTAI 5
TYPE F3M-5 Panjang Tinggi Tebal
1.28 3.60 0.08
Opening 1 0.80 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.28 224,640.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 7.02 104,713.14
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
 7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.64 12,763.64
12 Mortar MU 200 @ 40 Kg kg 3,984.69 7.02 27,972.51
13 Material Bantu m2 5,000.00 3.51 17,550.00
BIAYA MATERIAL + WASTE 5% 1.05 604,773.61

1 Upah Produksi Facade m2 19,200.00 3.51 67,392.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 3.51 35,100.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 3.51 8,775.00
4 Finishing m2 10,000.00 3.51 35,100.00
UPAH PRODUKSI 146,367.00
TOTAL A. HPP 751,140.61
TOTAL A. HPP/M2 3.51 214,000.17
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.67
3 Transportasi m2 80,000.00 3.51 280,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 280,800.00
BIAYA TRANSPORTASI / M2 3.51 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,031,940.61

TOTAL (A+B) / M2 3.51 294,000.17

LANTAI 5
TYPE F3A-5 Panjang Tinggi Tebal
1.40 3.60 0.08
Opening 1 0.90 1.31 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.31 247,219.20
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 7.73 115,238.16
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.70 14,046.55
12 Mortar MU 200 @ 40 Kg kg 3,984.69 7.73 30,784.10
13 Material Bantu m2 5,000.00 3.86 19,314.00
BIAYA MATERIAL + WASTE 5% 1.05 643,736.33

1 Upah Produksi Facade m2 19,200.00 3.86 74,165.76

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 3.86 38,628.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 3.86 9,657.00
4 Finishing m2 10,000.00 3.86 38,628.00
UPAH PRODUKSI 161,078.76
TOTAL A. HPP 804,815.09
TOTAL A. HPP/M2 3.86 208,350.18
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.74
3 Transportasi m2 80,000.00 3.86 309,024.00
 4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 309,024.00
BIAYA TRANSPORTASI / M2 3.86 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,113,839.09

TOTAL (A+B) / M2 3.86 288,350.18

LANTAI 5
TYPE F4-5 Panjang Tinggi Tebal
1.73 3.60 0.08
Opening 1 1.00 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.39 311,040.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 9.72 144,987.43
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.88 17,672.73
12 Mortar MU 200 @ 40 Kg kg 3,984.69 9.72 38,731.16
13 Material Bantu m2 5,000.00 4.86 24,300.00
BIAYA MATERIAL + WASTE 5% 1.05 753,865.64

1 Upah Produksi Facade m2 19,200.00 4.86 93,312.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 4.86 48,600.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 4.86 12,150.00
4 Finishing m2 10,000.00 4.86 48,600.00
UPAH PRODUKSI 202,662.00
TOTAL A. HPP 956,527.64
TOTAL A. HPP/M2 4.86 196,816.39
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.93
3 Transportasi m2 80,000.00 4.86 388,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 388,800.00
BIAYA TRANSPORTASI / M2 4.86 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,345,327.64

TOTAL (A+B) / M2 4.86 276,816.39

LANTAI 5
TYPE F5-5 Panjang Tinggi Tebal
2.40 3.60 0.08
Opening 1 0.90 1.35 0.08
Opening 2 0.90 1.35 0.08
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.50 397,440.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
 4 Wiremesh M5 m2 14,916.40 12.42 185,261.71
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.13 22,581.82
12 Mortar MU 200 @ 40 Kg kg 3,984.69 12.42 49,489.82
13 Material Bantu m2 5,000.00 6.21 31,050.00
BIAYA MATERIAL + WASTE 5% 1.05 902,957.67

1 Upah Produksi Facade m2 19,200.00 6.21 119,232.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 6.21 62,100.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 6.21 15,525.00
4 Finishing m2 10,000.00 6.21 62,100.00
UPAH PRODUKSI 258,957.00
TOTAL A. HPP 1,161,914.67
TOTAL A. HPP/M2 6.21 187,103.81
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.19
3 Transportasi m2 80,000.00 6.21 496,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 496,800.00
BIAYA TRANSPORTASI / M2 6.21 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,658,714.67

TOTAL (A+B) / M2 6.21 267,103.81

LANTAI 5
TYPE F6-5 Panjang Tinggi Tebal
3.33 3.60 0.08
Opening 1 - - -
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.96 767,232.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 23.98 357,635.66
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 2.18 43,592.73
12 Mortar MU 200 @ 40 Kg kg 3,984.69 23.98 95,536.87
13 Material Bantu m2 5,000.00 11.99 59,940.00
BIAYA MATERIAL + WASTE 5% 1.05 1,541,071.58

1 Upah Produksi Facade m2 19,200.00 11.99 230,169.60

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 11.99 119,880.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 11.99 29,970.00
4 Finishing m2 10,000.00 11.99 119,880.00
UPAH PRODUKSI 499,899.60
TOTAL A. HPP 2,040,971.18
TOTAL A. HPP/M2 11.99 170,251.18
C TRANSPORTASI
 1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 2.30
3 Transportasi m2 80,000.00 11.99 959,040.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 959,040.00
BIAYA TRANSPORTASI / M2 11.99 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 3,000,011.18

TOTAL (A+B) / M2 11.99 250,251.18

LANTAI 5
TYPE F7-B Panjang Tinggi Tebal
2.95 3.60 0.08
Opening 1 1.55 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.68 545,760.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 17.06 254,399.24
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.55 31,009.09
12 Mortar MU 200 @ 40 Kg kg 3,984.69 17.06 67,958.85
13 Material Bantu m2 5,000.00 8.53 42,637.50
BIAYA MATERIAL + WASTE 5% 1.05 1,158,899.00

1 Upah Produksi Facade m2 19,200.00 8.53 163,728.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 8.53 85,275.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 8.53 21,318.75
4 Finishing m2 10,000.00 8.53 85,275.00
UPAH PRODUKSI 355,596.75
TOTAL A. HPP 1,514,495.75
TOTAL A. HPP/M2 8.53 177,601.38
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.64
3 Transportasi m2 80,000.00 8.53 682,200.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 682,200.00
BIAYA TRANSPORTASI / M2 8.53 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 2,196,695.75

TOTAL (A+B) / M2 8.53 257,601.38

LANTAI 5
TYPE F8-B Panjang Tinggi Tebal
2.45 3.60 0.08
Opening 1 - - -
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
 1 Beton K-350 (Produksi) m3 800,000.00 0.71 564,480.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 17.64 263,125.33
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.60 32,072.73
12 Mortar MU 200 @ 40 Kg kg 3,984.69 17.64 70,289.89
13 Material Bantu m2 5,000.00 8.82 44,100.00
BIAYA MATERIAL + WASTE 5% 1.05 1,191,202.27

1 Upah Produksi Facade m2 19,200.00 8.82 169,344.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 8.82 88,200.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 8.82 22,050.00
4 Finishing m2 10,000.00 8.82 88,200.00
UPAH PRODUKSI 367,794.00
TOTAL A. HPP 1,558,996.27
TOTAL A. HPP/M2 8.82 176,756.95
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.69
3 Transportasi m2 80,000.00 8.82 705,600.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 705,600.00
BIAYA TRANSPORTASI / M2 8.82 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 2,264,596.27

TOTAL (A+B) / M2 8.82 256,756.95

LANTAI 5
TYPE F9-5 Panjang Tinggi Tebal
2.88 3.60 0.08
Opening 1 1.00 1.35 0.08
Opening 2 0.90 1.35 0.08
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.62 498,240.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 15.57 232,248.38
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.42 28,309.09
12 Mortar MU 200 @ 40 Kg kg 3,984.69 15.57 62,041.58
13 Material Bantu m2 5,000.00 7.79 38,925.00
BIAYA MATERIAL + WASTE 5% 1.05 1,076,898.38

1 Upah Produksi Facade m2 19,200.00 7.79 149,472.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 7.79 77,850.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 7.79 19,462.50
4 Finishing m2 10,000.00 7.79 77,850.00
UPAH PRODUKSI 324,634.50
TOTAL A. HPP 1,401,532.88
TOTAL A. HPP/M2 7.79 180,029.91
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.49
3 Transportasi m2 80,000.00 7.79 622,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 622,800.00
BIAYA TRANSPORTASI / M2 7.79 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 2,024,332.88

TOTAL (A+B) / M2 7.79 260,029.91

LANTAI 5
TYPE F9M-5 Panjang Tinggi Tebal
2.88 3.60 0.08
Opening 1 0.90 1.35 0.08
Opening 2 1.00 1.35 0.08
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.62 498,240.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 15.57 232,248.38
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.42 28,309.09
12 Mortar MU 200 @ 40 Kg kg 3,984.69 15.57 62,041.58
13 Material Bantu m2 5,000.00 7.79 38,925.00
BIAYA MATERIAL + WASTE 5% 1.05 1,076,898.38

1 Upah Produksi Facade m2 19,200.00 7.79 149,472.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 7.79 77,850.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 7.79 19,462.50
4 Finishing m2 10,000.00 7.79 77,850.00
UPAH PRODUKSI 324,634.50
TOTAL A. HPP 1,401,532.88
TOTAL A. HPP/M2 7.79 180,029.91
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.49
3 Transportasi m2 80,000.00 7.79 622,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 622,800.00
BIAYA TRANSPORTASI / M2 7.79 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 2,024,332.88

TOTAL (A+B) / M2 7.79 260,029.91

LANTAI 5
TYPE F10-5 Panjang Tinggi Tebal
2.60 3.60 0.08
Opening 1 1.55 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -
 No Item Sat Harga Satuan Vol. Nilai
A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.58 465,120.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 14.54 216,809.90
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.32 26,427.27
12 Mortar MU 200 @ 40 Kg kg 3,984.69 14.54 57,917.43
13 Material Bantu m2 5,000.00 7.27 36,337.50
BIAYA MATERIAL + WASTE 5% 1.05 1,019,746.43

1 Upah Produksi Facade m2 19,200.00 7.27 139,536.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 7.27 72,675.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 7.27 18,168.75
4 Finishing m2 10,000.00 7.27 72,675.00
UPAH PRODUKSI 303,054.75
TOTAL A. HPP 1,322,801.18
TOTAL A. HPP/M2 7.27 182,015.99
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.40
3 Transportasi m2 80,000.00 7.27 581,400.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 581,400.00
BIAYA TRANSPORTASI / M2 7.27 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,904,201.18

TOTAL (A+B) / M2 7.27 262,015.99

LANTAI 5
TYPE F10M-5 Panjang Tinggi Tebal
2.60 3.60 0.08
Opening 1 1.55 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.58 465,120.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 14.54 216,809.90
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.32 26,427.27
12 Mortar MU 200 @ 40 Kg kg 3,984.69 14.54 57,917.43
13 Material Bantu m2 5,000.00 7.27 36,337.50
BIAYA MATERIAL + WASTE 5% 1.05 1,019,746.43

1 Upah Produksi Facade m2 19,200.00 7.27 139,536.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 7.27 72,675.00
Pasang Embedded Plat)
 3 Demolding m2 2,500.00 7.27 18,168.75
4 Finishing m2 10,000.00 7.27 72,675.00
UPAH PRODUKSI 303,054.75
TOTAL A. HPP 1,322,801.18
TOTAL A. HPP/M2 7.27 182,015.99
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.40
3 Transportasi m2 80,000.00 7.27 581,400.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 581,400.00
BIAYA TRANSPORTASI / M2 7.27 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,904,201.18

TOTAL (A+B) / M2 7.27 262,015.99

LANTAI 5
TYPE F11-5 Panjang Tinggi Tebal
3.35 3.60 0.08
Opening 1 1.00 1.35 0.08
Opening 2 1.00 1.35 0.08
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.75 599,040.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 18.72 279,235.05
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.70 34,036.36
12 Mortar MU 200 @ 40 Kg kg 3,984.69 18.72 74,593.35
13 Material Bantu m2 5,000.00 9.36 46,800.00
BIAYA MATERIAL + WASTE 5% 1.05 1,250,839.08

1 Upah Produksi Facade m2 19,200.00 9.36 179,712.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 9.36 93,600.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 9.36 23,400.00
4 Finishing m2 10,000.00 9.36 93,600.00
UPAH PRODUKSI 390,312.00
TOTAL A. HPP 1,641,151.08
TOTAL A. HPP/M2 9.36 175,336.65
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.80
3 Transportasi m2 80,000.00 9.36 748,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 748,800.00
BIAYA TRANSPORTASI / M2 9.36 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 2,389,951.08

TOTAL (A+B) / M2 9.36 255,336.65

LANTAI 5
TYPE F12-5 Panjang Tinggi Tebal
1.75 3.60 0.08
Opening 1 1.00 1.35 0.08
Opening 2 - - -
 Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.40 316,800.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 9.90 147,672.38
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.90 18,000.00
12 Mortar MU 200 @ 40 Kg kg 3,984.69 9.90 39,448.41
13 Material Bantu m2 5,000.00 4.95 24,750.00
BIAYA MATERIAL + WASTE 5% 1.05 763,805.11

1 Upah Produksi Facade m2 19,200.00 4.95 95,040.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 4.95 49,500.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 4.95 12,375.00
4 Finishing m2 10,000.00 4.95 49,500.00
UPAH PRODUKSI 206,415.00
TOTAL A. HPP 970,220.11
TOTAL A. HPP/M2 4.95 196,004.06
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.95
3 Transportasi m2 80,000.00 4.95 396,000.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 396,000.00
BIAYA TRANSPORTASI / M2 4.95 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,366,220.11

TOTAL (A+B) / M2 4.95 276,004.06

LANTAI 6
TYPE F0 Panjang Tinggi Tebal
0.20 3.00 0.08
Opening 1 - - -
Opening 2 - - -
Embedded 4.00 - -
Handling 2.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.08 61,440.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 2.40 35,799.37
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 2.64 33,085.54
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 1.15 7,297.91
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.19 2,987.59
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.22 4,363.64
12 Mortar MU 200 @ 40 Kg kg 3,984.69 2.40 9,563.25
13 Material Bantu m2 5,000.00 1.20 6,000.00
BIAYA MATERIAL + WASTE 5% 1.05 292,902.01
 1 Upah Produksi Facade m2 19,200.00 1.20 23,040.00
Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 1.20 12,000.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 1.20 3,000.00
4 Finishing m2 10,000.00 1.20 12,000.00
UPAH PRODUKSI 50,040.00
TOTAL A. HPP 342,942.01
TOTAL A. HPP/M2 1.20 285,785.01
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.18
3 Transportasi m2 80,000.00 1.24 99,200.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 99,200.00
BIAYA TRANSPORTASI / M2 1.24 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 442,142.01

TOTAL (A+B) / M2 1.24 356,566.14

LANTAI 6
TYPE F1 Panjang Tinggi Tebal
2.20 3.00 0.08
Opening 1 0.90 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.43 344,640.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 10.77 160,649.65
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.98 19,581.82
12 Mortar MU 200 @ 40 Kg kg 3,984.69 10.77 42,915.08
13 Material Bantu m2 5,000.00 5.39 26,925.00
BIAYA MATERIAL + WASTE 5% 1.05 811,845.88

1 Upah Produksi Facade m2 19,200.00 5.39 103,392.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 5.39 53,850.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 5.39 13,462.50
4 Finishing m2 10,000.00 5.39 53,850.00
UPAH PRODUKSI 224,554.50
TOTAL A. HPP 1,036,400.38
TOTAL A. HPP/M2 5.39 192,460.61
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.03
3 Transportasi m2 80,000.00 5.39 430,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 430,800.00
BIAYA TRANSPORTASI / M2 5.39 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,467,200.38

TOTAL (A+B) / M2 5.39 272,460.61

LANTAI 6
TYPE F1M Panjang Tinggi Tebal
 2.20 3.00 0.08
Opening 1 0.90 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.43 344,640.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 10.77 160,649.65
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.98 19,581.82
12 Mortar MU 200 @ 40 Kg kg 3,984.69 10.77 42,915.08
13 Material Bantu m2 5,000.00 5.39 26,925.00
BIAYA MATERIAL + WASTE 5% 1.05 811,845.88

1 Upah Produksi Facade m2 19,200.00 5.39 103,392.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 5.39 53,850.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 5.39 13,462.50
4 Finishing m2 10,000.00 5.39 53,850.00
UPAH PRODUKSI 224,554.50
TOTAL A. HPP 1,036,400.38
TOTAL A. HPP/M2 5.39 192,460.61
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.03
3 Transportasi m2 80,000.00 5.39 430,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 430,800.00
BIAYA TRANSPORTASI / M2 5.39 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,467,200.38

TOTAL (A+B) / M2 5.39 272,460.61

LANTAI 6
TYPE F2 Panjang Tinggi Tebal
0.63 3.00 0.08
Opening 1 - - -
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.15 120,960.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 3.78 56,384.00
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.34 6,872.73
12 Mortar MU 200 @ 40 Kg kg 3,984.69 3.78 15,062.12
 13 Material Bantu m2 5,000.00 1.89 9,450.00
BIAYA MATERIAL + WASTE 5% 1.05 425,863.17

1 Upah Produksi Facade m2 19,200.00 1.89 36,288.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 1.89 18,900.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 1.89 4,725.00
4 Finishing m2 10,000.00 1.89 18,900.00
UPAH PRODUKSI 78,813.00
TOTAL A. HPP 504,676.17
TOTAL A. HPP/M2 1.89 267,024.43
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.36
3 Transportasi m2 80,000.00 1.89 151,200.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 151,200.00
BIAYA TRANSPORTASI / M2 1.89 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 655,876.17

TOTAL (A+B) / M2 1.89 347,024.43

LANTAI 6
TYPE F3 Panjang Tinggi Tebal
1.28 3.00 0.08
Opening 1 0.90 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.21 167,040.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 5.22 77,863.62
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.47 9,490.91
12 Mortar MU 200 @ 40 Kg kg 3,984.69 5.22 20,800.07
13 Material Bantu m2 5,000.00 2.61 13,050.00
BIAYA MATERIAL + WASTE 5% 1.05 505,378.92

1 Upah Produksi Facade m2 19,200.00 2.61 50,112.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 2.61 26,100.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 2.61 6,525.00
4 Finishing m2 10,000.00 2.61 26,100.00
UPAH PRODUKSI 108,837.00
TOTAL A. HPP 614,215.92
TOTAL A. HPP/M2 2.61 235,331.77
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.50
3 Transportasi m2 80,000.00 2.61 208,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 208,800.00
BIAYA TRANSPORTASI / M2 2.61 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 823,015.92

TOTAL (A+B) / M2 2.61 315,331.77
LANTAI 6
TYPE F3M Panjang Tinggi Tebal
1.28 3.00 0.08
Opening 1 0.90 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.21 167,040.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 5.22 77,863.62
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.47 9,490.91
12 Mortar MU 200 @ 40 Kg kg 3,984.69 5.22 20,800.07
13 Material Bantu m2 5,000.00 2.61 13,050.00
BIAYA MATERIAL + WASTE 5% 1.05 505,378.92

1 Upah Produksi Facade m2 19,200.00 2.61 50,112.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 2.61 26,100.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 2.61 6,525.00
4 Finishing m2 10,000.00 2.61 26,100.00
UPAH PRODUKSI 108,837.00
TOTAL A. HPP 614,215.92
TOTAL A. HPP/M2 2.61 235,331.77
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.50
3 Transportasi m2 80,000.00 2.61 208,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 208,800.00
BIAYA TRANSPORTASI / M2 2.61 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 823,015.92

TOTAL (A+B) / M2 2.61 315,331.77

LANTAI 6
TYPE F3A Panjang Tinggi Tebal
1.40 3.00 0.08
Opening 1 0.90 1.31 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.24 193,459.20
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 6.05 90,178.60
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
 10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.55 10,992.00
12 Mortar MU 200 @ 40 Kg kg 3,984.69 6.05 24,089.83
13 Material Bantu m2 5,000.00 3.02 15,114.00
BIAYA MATERIAL + WASTE 5% 1.05 550,967.95

1 Upah Produksi Facade m2 19,200.00 3.02 58,037.76

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 3.02 30,228.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 3.02 7,557.00
4 Finishing m2 10,000.00 3.02 30,228.00
UPAH PRODUKSI 126,050.76
TOTAL A. HPP 677,018.71
TOTAL A. HPP/M2 3.02 223,970.73
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.58
3 Transportasi m2 80,000.00 3.02 241,824.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 241,824.00
BIAYA TRANSPORTASI / M2 3.02 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 918,842.71

TOTAL (A+B) / M2 3.02 303,970.73

LANTAI 6
TYPE F4 Panjang Tinggi Tebal
1.73 3.00 0.08
Opening 1 1.00 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.31 244,800.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 7.65 114,110.48
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.70 13,909.09
12 Mortar MU 200 @ 40 Kg kg 3,984.69 7.65 30,482.86
13 Material Bantu m2 5,000.00 3.83 19,125.00
BIAYA MATERIAL + WASTE 5% 1.05 639,561.75

1 Upah Produksi Facade m2 19,200.00 3.83 73,440.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 3.83 38,250.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 3.83 9,562.50
4 Finishing m2 10,000.00 3.83 38,250.00
UPAH PRODUKSI 159,502.50
TOTAL A. HPP 799,064.25
TOTAL A. HPP/M2 3.83 208,905.69
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.73
3 Transportasi m2 80,000.00 3.83 306,000.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 306,000.00
BIAYA TRANSPORTASI / M2 3.83 80,000.00
TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,105,064.25
TOTAL (A+B) / M2 3.83 288,905.69

LANTAI 6
TYPE F5 Panjang Tinggi Tebal
2.40 3.00 0.08
Opening 1 0.90 1.35 0.08
Opening 2 0.90 1.35 0.08
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.38 305,280.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 9.54 142,302.48
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.87 17,345.45
12 Mortar MU 200 @ 40 Kg kg 3,984.69 9.54 38,013.92
13 Material Bantu m2 5,000.00 4.77 23,850.00
BIAYA MATERIAL + WASTE 5% 1.05 743,926.17

1 Upah Produksi Facade m2 19,200.00 4.77 91,584.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 4.77 47,700.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 4.77 11,925.00
4 Finishing m2 10,000.00 4.77 47,700.00
UPAH PRODUKSI 198,909.00
TOTAL A. HPP 942,835.17
TOTAL A. HPP/M2 4.77 197,659.37
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.92
3 Transportasi m2 80,000.00 4.77 381,600.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 381,600.00
BIAYA TRANSPORTASI / M2 4.77 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,324,435.17

TOTAL (A+B) / M2 4.77 277,659.37

LANTAI 6
TYPE F6 Panjang Tinggi Tebal
3.33 3.00 0.08
Opening 1 - - -
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.80 639,360.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 19.98 298,029.71
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
 7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.82 36,327.27
12 Mortar MU 200 @ 40 Kg kg 3,984.69 19.98 79,614.06
13 Material Bantu m2 5,000.00 9.99 49,950.00
BIAYA MATERIAL + WASTE 5% 1.05 1,320,415.37

1 Upah Produksi Facade m2 19,200.00 9.99 191,808.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 9.99 99,900.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 9.99 24,975.00
4 Finishing m2 10,000.00 9.99 99,900.00
UPAH PRODUKSI 416,583.00
TOTAL A. HPP 1,736,998.37
TOTAL A. HPP/M2 9.99 173,873.71
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.92
3 Transportasi m2 80,000.00 9.99 799,200.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 799,200.00
BIAYA TRANSPORTASI / M2 9.99 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 2,536,198.37

TOTAL (A+B) / M2 9.99 253,873.71

LANTAI 6
TYPE F7 Panjang Tinggi Tebal
2.95 3.00 0.08
Opening 1 1.55 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.54 432,480.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 13.52 201,595.17
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.23 24,572.73
12 Mortar MU 200 @ 40 Kg kg 3,984.69 13.52 53,853.05
13 Material Bantu m2 5,000.00 6.76 33,787.50
BIAYA MATERIAL + WASTE 5% 1.05 963,422.78

1 Upah Produksi Facade m2 19,200.00 6.76 129,744.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 6.76 67,575.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 6.76 16,893.75
4 Finishing m2 10,000.00 6.76 67,575.00
UPAH PRODUKSI 281,787.75
TOTAL A. HPP 1,245,210.53
TOTAL A. HPP/M2 6.76 184,270.89
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.30
3 Transportasi m2 80,000.00 6.76 540,600.00
 4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 540,600.00
BIAYA TRANSPORTASI / M2 6.76 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,785,810.53

TOTAL (A+B) / M2 6.76 264,270.89

LANTAI 6
TYPE F8 Panjang Tinggi Tebal
2.45 3.00 0.08
Opening 1 - - -
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.59 470,400.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 14.70 219,271.11
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.34 26,727.27
12 Mortar MU 200 @ 40 Kg kg 3,984.69 14.70 58,574.91
13 Material Bantu m2 5,000.00 7.35 36,750.00
BIAYA MATERIAL + WASTE 5% 1.05 1,028,857.61

1 Upah Produksi Facade m2 19,200.00 7.35 141,120.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 7.35 73,500.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 7.35 18,375.00
4 Finishing m2 10,000.00 7.35 73,500.00
UPAH PRODUKSI 306,495.00
TOTAL A. HPP 1,335,352.61
TOTAL A. HPP/M2 7.35 181,680.63
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.41
3 Transportasi m2 80,000.00 7.35 588,000.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 588,000.00
BIAYA TRANSPORTASI / M2 7.35 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,923,352.61

TOTAL (A+B) / M2 7.35 261,680.63

LANTAI 6
TYPE F9 Panjang Tinggi Tebal
2.88 3.00 0.08
Opening 1 1.00 1.35 0.08
Opening 2 0.90 1.35 0.08
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.48 387,840.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
 4 Wiremesh M5 m2 14,916.40 12.12 180,786.79
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.10 22,036.36
12 Mortar MU 200 @ 40 Kg kg 3,984.69 12.12 48,294.41
13 Material Bantu m2 5,000.00 6.06 30,300.00
BIAYA MATERIAL + WASTE 5% 1.05 886,391.89

1 Upah Produksi Facade m2 19,200.00 6.06 116,352.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 6.06 60,600.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 6.06 15,150.00
4 Finishing m2 10,000.00 6.06 60,600.00
UPAH PRODUKSI 252,702.00
TOTAL A. HPP 1,139,093.89
TOTAL A. HPP/M2 6.06 187,969.29
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.16
3 Transportasi m2 80,000.00 6.06 484,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 484,800.00
BIAYA TRANSPORTASI / M2 6.06 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,623,893.89

TOTAL (A+B) / M2 6.06 267,969.29

LANTAI 6
TYPE F9M Panjang Tinggi Tebal
2.88 3.00 0.08
Opening 1 0.90 1.35 0.08
Opening 2 1.00 1.35 0.08
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.48 387,840.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 12.12 180,786.79
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.10 22,036.36
12 Mortar MU 200 @ 40 Kg kg 3,984.69 12.12 48,294.41
13 Material Bantu m2 5,000.00 6.06 30,300.00
BIAYA MATERIAL + WASTE 5% 1.05 886,391.89

1 Upah Produksi Facade m2 19,200.00 6.06 116,352.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 6.06 60,600.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 6.06 15,150.00
4 Finishing m2 10,000.00 6.06 60,600.00
UPAH PRODUKSI 252,702.00
TOTAL A. HPP 1,139,093.89
TOTAL A. HPP/M2 6.06 187,969.29
C TRANSPORTASI
 1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.16
3 Transportasi m2 80,000.00 6.06 484,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 484,800.00
BIAYA TRANSPORTASI / M2 6.06 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,623,893.89

TOTAL (A+B) / M2 6.06 267,969.29

LANTAI 6
TYPE F10 Panjang Tinggi Tebal
2.60 3.00 0.08
Opening 1 1.55 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.46 365,280.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 11.42 170,270.73
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.04 20,754.55
12 Mortar MU 200 @ 40 Kg kg 3,984.69 11.42 45,485.21
13 Material Bantu m2 5,000.00 5.71 28,537.50
BIAYA MATERIAL + WASTE 5% 1.05 847,462.31

1 Upah Produksi Facade m2 19,200.00 5.71 109,584.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 5.71 57,075.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 5.71 14,268.75
4 Finishing m2 10,000.00 5.71 57,075.00
UPAH PRODUKSI 238,002.75
TOTAL A. HPP 1,085,465.06
TOTAL A. HPP/M2 5.71 190,182.23
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.10
3 Transportasi m2 80,000.00 5.71 456,600.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 456,600.00
BIAYA TRANSPORTASI / M2 5.71 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,542,065.06

TOTAL (A+B) / M2 5.71 270,182.23

LANTAI 6
TYPE F10M Panjang Tinggi Tebal
2.60 3.00 0.08
Opening 1 1.55 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
 1 Beton K-350 (Produksi) m3 800,000.00 0.46 365,280.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 11.42 170,270.73
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.04 20,754.55
12 Mortar MU 200 @ 40 Kg kg 3,984.69 11.42 45,485.21
13 Material Bantu m2 5,000.00 5.71 28,537.50
BIAYA MATERIAL + WASTE 5% 1.05 847,462.31

1 Upah Produksi Facade m2 19,200.00 5.71 109,584.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 5.71 57,075.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 5.71 14,268.75
4 Finishing m2 10,000.00 5.71 57,075.00
UPAH PRODUKSI 238,002.75
TOTAL A. HPP 1,085,465.06
TOTAL A. HPP/M2 5.71 190,182.23
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.10
3 Transportasi m2 80,000.00 5.71 456,600.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 456,600.00
BIAYA TRANSPORTASI / M2 5.71 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,542,065.06

TOTAL (A+B) / M2 5.71 270,182.23

LANTAI 6
TYPE F11 Panjang Tinggi Tebal
3.35 3.00 0.08
Opening 1 1.00 1.35 0.08
Opening 2 1.00 1.35 0.08
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.59 470,400.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 14.70 219,271.11
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.34 26,727.27
12 Mortar MU 200 @ 40 Kg kg 3,984.69 14.70 58,574.91
13 Material Bantu m2 5,000.00 7.35 36,750.00
BIAYA MATERIAL + WASTE 5% 1.05 1,028,857.61

1 Upah Produksi Facade m2 19,200.00 7.35 141,120.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 7.35 73,500.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 7.35 18,375.00
4 Finishing m2 10,000.00 7.35 73,500.00
UPAH PRODUKSI 306,495.00
TOTAL A. HPP 1,335,352.61
TOTAL A. HPP/M2 7.35 181,680.63
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.41
3 Transportasi m2 80,000.00 7.35 588,000.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 588,000.00
BIAYA TRANSPORTASI / M2 7.35 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,923,352.61

TOTAL (A+B) / M2 7.35 261,680.63

LANTAI 6
TYPE F12 Panjang Tinggi Tebal
1.75 3.00 0.08
Opening 1 1.00 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.31 249,600.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 7.80 116,347.94
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.71 14,181.82
12 Mortar MU 200 @ 40 Kg kg 3,984.69 7.80 31,080.56
13 Material Bantu m2 5,000.00 3.90 19,500.00
BIAYA MATERIAL + WASTE 5% 1.05 647,844.64

1 Upah Produksi Facade m2 19,200.00 3.90 74,880.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 3.90 39,000.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 3.90 9,750.00
4 Finishing m2 10,000.00 3.90 39,000.00
UPAH PRODUKSI 162,630.00
TOTAL A. HPP 810,474.64
TOTAL A. HPP/M2 3.90 207,814.01
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.75
3 Transportasi m2 80,000.00 3.90 312,000.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 312,000.00
BIAYA TRANSPORTASI / M2 3.90 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,122,474.64

TOTAL (A+B) / M2 3.90 287,814.01

LANTAI 6
TYPE F13 Panjang Tinggi Tebal
2.00 3.00 0.08
Opening 1 1.00 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -
 No Item Sat Harga Satuan Vol. Nilai
A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.37 297,600.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 9.30 138,722.54
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.85 16,909.09
12 Mortar MU 200 @ 40 Kg kg 3,984.69 9.30 37,057.59
13 Material Bantu m2 5,000.00 4.65 23,250.00
BIAYA MATERIAL + WASTE 5% 1.05 730,673.55

1 Upah Produksi Facade m2 19,200.00 4.65 89,280.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 4.65 46,500.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 4.65 11,625.00
4 Finishing m2 10,000.00 4.65 46,500.00
UPAH PRODUKSI 193,905.00
TOTAL A. HPP 924,578.55
TOTAL A. HPP/M2 4.65 198,834.10
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.89
3 Transportasi m2 80,000.00 4.65 372,000.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 372,000.00
BIAYA TRANSPORTASI / M2 4.65 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,296,578.55

TOTAL (A+B) / M2 4.65 278,834.10

LANTAI 6
TYPE F14 Panjang Tinggi Tebal
1.95 3.00 0.08
Opening 1 0.90 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.37 296,640.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 9.27 138,275.05
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.84 16,854.55
12 Mortar MU 200 @ 40 Kg kg 3,984.69 9.27 36,938.05
13 Material Bantu m2 5,000.00 4.64 23,175.00
BIAYA MATERIAL + WASTE 5% 1.05 729,016.97

1 Upah Produksi Facade m2 19,200.00 4.64 88,992.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 4.64 46,350.00
Pasang Embedded Plat)
 3 Demolding m2 2,500.00 4.64 11,587.50
4 Finishing m2 10,000.00 4.64 46,350.00
UPAH PRODUKSI 193,279.50
TOTAL A. HPP 922,296.47
TOTAL A. HPP/M2 4.64 198,985.21
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.89
3 Transportasi m2 80,000.00 4.64 370,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 370,800.00
BIAYA TRANSPORTASI / M2 4.64 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,293,096.47

TOTAL (A+B) / M2 4.64 278,985.21

LANTAI 6
TYPE F14M Panjang Tinggi Tebal
1.95 3.00 0.08
Opening 1 0.90 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.37 296,640.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 9.27 138,275.05
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.84 16,854.55
12 Mortar MU 200 @ 40 Kg kg 3,984.69 9.27 36,938.05
13 Material Bantu m2 5,000.00 4.64 23,175.00
BIAYA MATERIAL + WASTE 5% 1.05 729,016.97

1 Upah Produksi Facade m2 19,200.00 4.64 88,992.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 4.64 46,350.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 4.64 11,587.50
4 Finishing m2 10,000.00 4.64 46,350.00
UPAH PRODUKSI 193,279.50
TOTAL A. HPP 922,296.47
TOTAL A. HPP/M2 4.64 198,985.21
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.89
3 Transportasi m2 80,000.00 4.64 370,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 370,800.00
BIAYA TRANSPORTASI / M2 4.64 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,293,096.47

TOTAL (A+B) / M2 4.64 278,985.21

LANTAI 6
TYPE F15 Panjang Tinggi Tebal
1.90 3.00 0.08
Opening 1 0.90 1.35 0.08
Opening 2 - - -
 Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.36 287,040.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 8.97 133,800.13
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.82 16,309.09
12 Mortar MU 200 @ 40 Kg kg 3,984.69 8.97 35,742.65
13 Material Bantu m2 5,000.00 4.49 22,425.00
BIAYA MATERIAL + WASTE 5% 1.05 712,451.19

1 Upah Produksi Facade m2 19,200.00 4.49 86,112.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 4.49 44,850.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 4.49 11,212.50
4 Finishing m2 10,000.00 4.49 44,850.00
UPAH PRODUKSI 187,024.50
TOTAL A. HPP 899,475.69
TOTAL A. HPP/M2 4.49 200,551.99
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.86
3 Transportasi m2 80,000.00 4.49 358,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 358,800.00
BIAYA TRANSPORTASI / M2 4.49 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,258,275.69

TOTAL (A+B) / M2 4.49 280,551.99

LANTAI 6
TYPE F16 Panjang Tinggi Tebal
2.70 3.00 0.08
Opening 1 1.00 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.54 432,000.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 13.50 201,371.43
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.23 24,545.45
12 Mortar MU 200 @ 40 Kg kg 3,984.69 13.50 53,793.28
13 Material Bantu m2 5,000.00 6.75 33,750.00
BIAYA MATERIAL + WASTE 5% 1.05 962,594.49
 1 Upah Produksi Facade m2 19,200.00 6.75 129,600.00
Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 6.75 67,500.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 6.75 16,875.00
4 Finishing m2 10,000.00 6.75 67,500.00
UPAH PRODUKSI 281,475.00
TOTAL A. HPP 1,244,069.49
TOTAL A. HPP/M2 6.75 184,306.59
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.30
3 Transportasi m2 80,000.00 6.75 540,000.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 540,000.00
BIAYA TRANSPORTASI / M2 6.75 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,784,069.49

TOTAL (A+B) / M2 6.75 264,306.59

LANTAI 6
TYPE F17 Panjang Tinggi Tebal
2.80 3.00 0.08
Opening 1 - - -
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.67 537,600.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 16.80 250,595.56
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.53 30,545.45
12 Mortar MU 200 @ 40 Kg kg 3,984.69 16.80 66,942.75
13 Material Bantu m2 5,000.00 8.40 42,000.00
BIAYA MATERIAL + WASTE 5% 1.05 1,144,818.08

1 Upah Produksi Facade m2 19,200.00 8.40 161,280.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 8.40 84,000.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 8.40 21,000.00
4 Finishing m2 10,000.00 8.40 84,000.00
UPAH PRODUKSI 350,280.00
TOTAL A. HPP 1,495,098.08
TOTAL A. HPP/M2 8.40 177,987.87
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.61
3 Transportasi m2 80,000.00 8.40 672,000.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 672,000.00
BIAYA TRANSPORTASI / M2 8.40 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 2,167,098.08

TOTAL (A+B) / M2 8.40 257,987.87

LANTAI 7 - 22
TYPE F0 Panjang Tinggi Tebal
 0.20 3.00 0.08
Opening 1 - - -
Opening 2 - - -
Embedded 4.00 - -
Handling 2.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.08 61,440.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 2.40 35,799.37
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 2.64 33,085.54
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 1.15 7,297.91
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.19 2,987.59
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.22 4,363.64
12 Mortar MU 200 @ 40 Kg kg 3,984.69 2.40 9,563.25
13 Material Bantu m2 5,000.00 1.20 6,000.00
BIAYA MATERIAL + WASTE 5% 1.05 292,902.01

1 Upah Produksi Facade m2 19,200.00 1.20 23,040.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 1.20 12,000.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 1.20 3,000.00
4 Finishing m2 10,000.00 1.20 12,000.00
UPAH PRODUKSI 50,040.00
TOTAL A. HPP 342,942.01
TOTAL A. HPP/M2 1.20 285,785.01
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.18
3 Transportasi m2 80,000.00 1.24 99,200.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 99,200.00
BIAYA TRANSPORTASI / M2 1.24 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 442,142.01

TOTAL (A+B) / M2 1.24 356,566.14

LANTAI 7 - 22
TYPE F1 Panjang Tinggi Tebal
2.20 3.00 0.08
Opening 1 0.90 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.43 344,640.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 10.77 160,649.65
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.98 19,581.82
12 Mortar MU 200 @ 40 Kg kg 3,984.69 10.77 42,915.08
 13 Material Bantu m2 5,000.00 5.39 26,925.00
BIAYA MATERIAL + WASTE 5% 1.05 811,845.88

1 Upah Produksi Facade m2 19,200.00 5.39 103,392.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 5.39 53,850.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 5.39 13,462.50
4 Finishing m2 10,000.00 5.39 53,850.00
UPAH PRODUKSI 224,554.50
TOTAL A. HPP 1,036,400.38
TOTAL A. HPP/M2 5.39 192,460.61
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.03
3 Transportasi m2 80,000.00 5.39 430,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 430,800.00
BIAYA TRANSPORTASI / M2 5.39 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,467,200.38

TOTAL (A+B) / M2 5.39 272,460.61

LANTAI 7 - 22
TYPE F1M Panjang Tinggi Tebal
2.20 3.00 0.08
Opening 1 0.90 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.43 344,640.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 10.77 160,649.65
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.98 19,581.82
12 Mortar MU 200 @ 40 Kg kg 3,984.69 10.77 42,915.08
13 Material Bantu m2 5,000.00 5.39 26,925.00
BIAYA MATERIAL + WASTE 5% 1.05 811,845.88

1 Upah Produksi Facade m2 19,200.00 5.39 103,392.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 5.39 53,850.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 5.39 13,462.50
4 Finishing m2 10,000.00 5.39 53,850.00
UPAH PRODUKSI 224,554.50
TOTAL A. HPP 1,036,400.38
TOTAL A. HPP/M2 5.39 192,460.61
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.03
3 Transportasi m2 80,000.00 5.39 430,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 430,800.00
BIAYA TRANSPORTASI / M2 5.39 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,467,200.38

TOTAL (A+B) / M2 5.39 272,460.61
LANTAI 7 - 22
TYPE F2 Panjang Tinggi Tebal
0.63 3.00 0.08
Opening 1 - - -
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.15 120,960.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 3.78 56,384.00
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.34 6,872.73
12 Mortar MU 200 @ 40 Kg kg 3,984.69 3.78 15,062.12
13 Material Bantu m2 5,000.00 1.89 9,450.00
BIAYA MATERIAL + WASTE 5% 1.05 425,863.17

1 Upah Produksi Facade m2 19,200.00 1.89 36,288.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 1.89 18,900.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 1.89 4,725.00
4 Finishing m2 10,000.00 1.89 18,900.00
UPAH PRODUKSI 78,813.00
TOTAL A. HPP 504,676.17
TOTAL A. HPP/M2 1.89 267,024.43
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.36
3 Transportasi m2 80,000.00 1.89 151,200.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 151,200.00
BIAYA TRANSPORTASI / M2 1.89 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 655,876.17

TOTAL (A+B) / M2 1.89 347,024.43

LANTAI 7 - 22
TYPE F3 Panjang Tinggi Tebal
1.28 3.00 0.08
Opening 1 0.90 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.21 167,040.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 5.22 77,863.62
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
 10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.47 9,490.91
12 Mortar MU 200 @ 40 Kg kg 3,984.69 5.22 20,800.07
13 Material Bantu m2 5,000.00 2.61 13,050.00
BIAYA MATERIAL + WASTE 5% 1.05 505,378.92

1 Upah Produksi Facade m2 19,200.00 2.61 50,112.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 2.61 26,100.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 2.61 6,525.00
4 Finishing m2 10,000.00 2.61 26,100.00
UPAH PRODUKSI 108,837.00
TOTAL A. HPP 614,215.92
TOTAL A. HPP/M2 2.61 235,331.77
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.50
3 Transportasi m2 80,000.00 2.61 208,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 208,800.00
BIAYA TRANSPORTASI / M2 2.61 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 823,015.92

TOTAL (A+B) / M2 2.61 315,331.77

LANTAI 7 - 22
TYPE F3M Panjang Tinggi Tebal
1.28 3.00 0.08
Opening 1 0.90 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.21 167,040.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 5.22 77,863.62
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.47 9,490.91
12 Mortar MU 200 @ 40 Kg kg 3,984.69 5.22 20,800.07
13 Material Bantu m2 5,000.00 2.61 13,050.00
BIAYA MATERIAL + WASTE 5% 1.05 505,378.92

1 Upah Produksi Facade m2 19,200.00 2.61 50,112.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 2.61 26,100.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 2.61 6,525.00
4 Finishing m2 10,000.00 2.61 26,100.00
UPAH PRODUKSI 108,837.00
TOTAL A. HPP 614,215.92
TOTAL A. HPP/M2 2.61 235,331.77
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.50
3 Transportasi m2 80,000.00 2.61 208,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 208,800.00
BIAYA TRANSPORTASI / M2 2.61 80,000.00
TOTAL BIAYA PRODUKSI + KIRIM / NOSS 823,015.92
TOTAL (A+B) / M2 2.61 315,331.77

LANTAI 7 - 22
TYPE F3A Panjang Tinggi Tebal
1.40 3.00 0.08
Opening 1 0.90 1.31 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.24 193,459.20
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 6.05 90,178.60
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.55 10,992.00
12 Mortar MU 200 @ 40 Kg kg 3,984.69 6.05 24,089.83
13 Material Bantu m2 5,000.00 3.02 15,114.00
BIAYA MATERIAL + WASTE 5% 1.05 550,967.95

1 Upah Produksi Facade m2 19,200.00 3.02 58,037.76

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 3.02 30,228.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 3.02 7,557.00
4 Finishing m2 10,000.00 3.02 30,228.00
UPAH PRODUKSI 126,050.76
TOTAL A. HPP 677,018.71
TOTAL A. HPP/M2 3.02 223,970.73
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.58
3 Transportasi m2 80,000.00 3.02 241,824.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 241,824.00
BIAYA TRANSPORTASI / M2 3.02 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 918,842.71

TOTAL (A+B) / M2 3.02 303,970.73

LANTAI 7 - 22
TYPE F4 Panjang Tinggi Tebal
1.73 3.00 0.08
Opening 1 1.00 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.31 244,800.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 7.65 114,110.48
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
 7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.70 13,909.09
12 Mortar MU 200 @ 40 Kg kg 3,984.69 7.65 30,482.86
13 Material Bantu m2 5,000.00 3.83 19,125.00
BIAYA MATERIAL + WASTE 5% 1.05 639,561.75

1 Upah Produksi Facade m2 19,200.00 3.83 73,440.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 3.83 38,250.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 3.83 9,562.50
4 Finishing m2 10,000.00 3.83 38,250.00
UPAH PRODUKSI 159,502.50
TOTAL A. HPP 799,064.25
TOTAL A. HPP/M2 3.83 208,905.69
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.73
3 Transportasi m2 80,000.00 3.83 306,000.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 306,000.00
BIAYA TRANSPORTASI / M2 3.83 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,105,064.25

TOTAL (A+B) / M2 3.83 288,905.69

LANTAI 7 - 22
TYPE F5 Panjang Tinggi Tebal
2.40 3.00 0.08
Opening 1 0.90 1.35 0.08
Opening 2 0.90 1.35 0.08
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.38 305,280.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 9.54 142,302.48
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.87 17,345.45
12 Mortar MU 200 @ 40 Kg kg 3,984.69 9.54 38,013.92
13 Material Bantu m2 5,000.00 4.77 23,850.00
BIAYA MATERIAL + WASTE 5% 1.05 743,926.17

1 Upah Produksi Facade m2 19,200.00 4.77 91,584.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 4.77 47,700.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 4.77 11,925.00
4 Finishing m2 10,000.00 4.77 47,700.00
UPAH PRODUKSI 198,909.00
TOTAL A. HPP 942,835.17
TOTAL A. HPP/M2 4.77 197,659.37
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.92
3 Transportasi m2 80,000.00 4.77 381,600.00
 4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 381,600.00
BIAYA TRANSPORTASI / M2 4.77 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,324,435.17

TOTAL (A+B) / M2 4.77 277,659.37

LANTAI 7 - 22
TYPE F6 Panjang Tinggi Tebal
3.33 3.00 0.08
Opening 1 - - -
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.80 639,360.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 19.98 298,029.71
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.82 36,327.27
12 Mortar MU 200 @ 40 Kg kg 3,984.69 19.98 79,614.06
13 Material Bantu m2 5,000.00 9.99 49,950.00
BIAYA MATERIAL + WASTE 5% 1.05 1,320,415.37

1 Upah Produksi Facade m2 19,200.00 9.99 191,808.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 9.99 99,900.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 9.99 24,975.00
4 Finishing m2 10,000.00 9.99 99,900.00
UPAH PRODUKSI 416,583.00
TOTAL A. HPP 1,736,998.37
TOTAL A. HPP/M2 9.99 173,873.71
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.92
3 Transportasi m2 80,000.00 9.99 799,200.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 799,200.00
BIAYA TRANSPORTASI / M2 9.99 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 2,536,198.37

TOTAL (A+B) / M2 9.99 253,873.71

LANTAI 7 - 22
TYPE F7 Panjang Tinggi Tebal
2.95 3.00 0.08
Opening 1 1.55 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.54 432,480.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
 4 Wiremesh M5 m2 14,916.40 13.52 201,595.17
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.23 24,572.73
12 Mortar MU 200 @ 40 Kg kg 3,984.69 13.52 53,853.05
13 Material Bantu m2 5,000.00 6.76 33,787.50
BIAYA MATERIAL + WASTE 5% 1.05 963,422.78

1 Upah Produksi Facade m2 19,200.00 6.76 129,744.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 6.76 67,575.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 6.76 16,893.75
4 Finishing m2 10,000.00 6.76 67,575.00
UPAH PRODUKSI 281,787.75
TOTAL A. HPP 1,245,210.53
TOTAL A. HPP/M2 6.76 184,270.89
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.30
3 Transportasi m2 80,000.00 6.76 540,600.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 540,600.00
BIAYA TRANSPORTASI / M2 6.76 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,785,810.53

TOTAL (A+B) / M2 6.76 264,270.89

LANTAI 7 - 22
TYPE F8 Panjang Tinggi Tebal
2.45 3.00 0.08
Opening 1 - - -
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.59 470,400.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 14.70 219,271.11
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.34 26,727.27
12 Mortar MU 200 @ 40 Kg kg 3,984.69 14.70 58,574.91
13 Material Bantu m2 5,000.00 7.35 36,750.00
BIAYA MATERIAL + WASTE 5% 1.05 1,028,857.61

1 Upah Produksi Facade m2 19,200.00 7.35 141,120.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 7.35 73,500.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 7.35 18,375.00
4 Finishing m2 10,000.00 7.35 73,500.00
UPAH PRODUKSI 306,495.00
TOTAL A. HPP 1,335,352.61
TOTAL A. HPP/M2 7.35 181,680.63
C TRANSPORTASI
 1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.41
3 Transportasi m2 80,000.00 7.35 588,000.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 588,000.00
BIAYA TRANSPORTASI / M2 7.35 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,923,352.61

TOTAL (A+B) / M2 7.35 261,680.63

LANTAI 7 - 22
TYPE F9 Panjang Tinggi Tebal
2.88 3.00 0.08
Opening 1 1.00 1.35 0.08
Opening 2 0.90 1.35 0.08
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.48 387,840.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 12.12 180,786.79
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.10 22,036.36
12 Mortar MU 200 @ 40 Kg kg 3,984.69 12.12 48,294.41
13 Material Bantu m2 5,000.00 6.06 30,300.00
BIAYA MATERIAL + WASTE 5% 1.05 886,391.89

1 Upah Produksi Facade m2 19,200.00 6.06 116,352.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 6.06 60,600.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 6.06 15,150.00
4 Finishing m2 10,000.00 6.06 60,600.00
UPAH PRODUKSI 252,702.00
TOTAL A. HPP 1,139,093.89
TOTAL A. HPP/M2 6.06 187,969.29
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.16
3 Transportasi m2 80,000.00 6.06 484,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 484,800.00
BIAYA TRANSPORTASI / M2 6.06 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,623,893.89

TOTAL (A+B) / M2 6.06 267,969.29

LANTAI 7 - 22
TYPE F9M Panjang Tinggi Tebal
2.88 3.00 0.08
Opening 1 0.90 1.35 0.08
Opening 2 1.00 1.35 0.08
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
 1 Beton K-350 (Produksi) m3 800,000.00 0.48 387,840.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 12.12 180,786.79
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.10 22,036.36
12 Mortar MU 200 @ 40 Kg kg 3,984.69 12.12 48,294.41
13 Material Bantu m2 5,000.00 6.06 30,300.00
BIAYA MATERIAL + WASTE 5% 1.05 886,391.89

1 Upah Produksi Facade m2 19,200.00 6.06 116,352.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 6.06 60,600.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 6.06 15,150.00
4 Finishing m2 10,000.00 6.06 60,600.00
UPAH PRODUKSI 252,702.00
TOTAL A. HPP 1,139,093.89
TOTAL A. HPP/M2 6.06 187,969.29
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.16
3 Transportasi m2 80,000.00 6.06 484,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 484,800.00
BIAYA TRANSPORTASI / M2 6.06 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,623,893.89

TOTAL (A+B) / M2 6.06 267,969.29

LANTAI 7 - 22
TYPE F10 Panjang Tinggi Tebal
2.60 3.00 0.08
Opening 1 1.55 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.46 365,280.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 11.42 170,270.73
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.04 20,754.55
12 Mortar MU 200 @ 40 Kg kg 3,984.69 11.42 45,485.21
13 Material Bantu m2 5,000.00 5.71 28,537.50
BIAYA MATERIAL + WASTE 5% 1.05 847,462.31

1 Upah Produksi Facade m2 19,200.00 5.71 109,584.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 5.71 57,075.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 5.71 14,268.75
4 Finishing m2 10,000.00 5.71 57,075.00
UPAH PRODUKSI 238,002.75
TOTAL A. HPP 1,085,465.06
TOTAL A. HPP/M2 5.71 190,182.23
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.10
3 Transportasi m2 80,000.00 5.71 456,600.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 456,600.00
BIAYA TRANSPORTASI / M2 5.71 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,542,065.06

TOTAL (A+B) / M2 5.71 270,182.23

LANTAI 7 - 22
TYPE F10M Panjang Tinggi Tebal
2.60 3.00 0.08
Opening 1 1.55 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.46 365,280.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 11.42 170,270.73
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.04 20,754.55
12 Mortar MU 200 @ 40 Kg kg 3,984.69 11.42 45,485.21
13 Material Bantu m2 5,000.00 5.71 28,537.50
BIAYA MATERIAL + WASTE 5% 1.05 847,462.31

1 Upah Produksi Facade m2 19,200.00 5.71 109,584.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 5.71 57,075.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 5.71 14,268.75
4 Finishing m2 10,000.00 5.71 57,075.00
UPAH PRODUKSI 238,002.75
TOTAL A. HPP 1,085,465.06
TOTAL A. HPP/M2 5.71 190,182.23
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.10
3 Transportasi m2 80,000.00 5.71 456,600.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 456,600.00
BIAYA TRANSPORTASI / M2 5.71 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,542,065.06

TOTAL (A+B) / M2 5.71 270,182.23

LANTAI 7 - 22
TYPE F11 Panjang Tinggi Tebal
3.35 3.00 0.08
Opening 1 1.00 1.35 0.08
Opening 2 1.00 1.35 0.08
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -
 No Item Sat Harga Satuan Vol. Nilai
A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.59 470,400.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 14.70 219,271.11
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.34 26,727.27
12 Mortar MU 200 @ 40 Kg kg 3,984.69 14.70 58,574.91
13 Material Bantu m2 5,000.00 7.35 36,750.00
BIAYA MATERIAL + WASTE 5% 1.05 1,028,857.61

1 Upah Produksi Facade m2 19,200.00 7.35 141,120.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 7.35 73,500.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 7.35 18,375.00
4 Finishing m2 10,000.00 7.35 73,500.00
UPAH PRODUKSI 306,495.00
TOTAL A. HPP 1,335,352.61
TOTAL A. HPP/M2 7.35 181,680.63
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.41
3 Transportasi m2 80,000.00 7.35 588,000.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 588,000.00
BIAYA TRANSPORTASI / M2 7.35 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,923,352.61

TOTAL (A+B) / M2 7.35 261,680.63

LANTAI 7 - 22
TYPE F12 Panjang Tinggi Tebal
1.75 3.00 0.08
Opening 1 1.00 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.31 249,600.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 7.80 116,347.94
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.71 14,181.82
12 Mortar MU 200 @ 40 Kg kg 3,984.69 7.80 31,080.56
13 Material Bantu m2 5,000.00 3.90 19,500.00
BIAYA MATERIAL + WASTE 5% 1.05 647,844.64

1 Upah Produksi Facade m2 19,200.00 3.90 74,880.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 3.90 39,000.00
Pasang Embedded Plat)
 3 Demolding m2 2,500.00 3.90 9,750.00
4 Finishing m2 10,000.00 3.90 39,000.00
UPAH PRODUKSI 162,630.00
TOTAL A. HPP 810,474.64
TOTAL A. HPP/M2 3.90 207,814.01
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.75
3 Transportasi m2 80,000.00 3.90 312,000.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 312,000.00
BIAYA TRANSPORTASI / M2 3.90 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,122,474.64

TOTAL (A+B) / M2 3.90 287,814.01

LANTAI 7 - 22
TYPE F13 Panjang Tinggi Tebal
2.00 3.00 0.08
Opening 1 1.00 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.37 297,600.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 9.30 138,722.54
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.85 16,909.09
12 Mortar MU 200 @ 40 Kg kg 3,984.69 9.30 37,057.59
13 Material Bantu m2 5,000.00 4.65 23,250.00
BIAYA MATERIAL + WASTE 5% 1.05 730,673.55

1 Upah Produksi Facade m2 19,200.00 4.65 89,280.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 4.65 46,500.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 4.65 11,625.00
4 Finishing m2 10,000.00 4.65 46,500.00
UPAH PRODUKSI 193,905.00
TOTAL A. HPP 924,578.55
TOTAL A. HPP/M2 4.65 198,834.10
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.89
3 Transportasi m2 80,000.00 4.65 372,000.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 372,000.00
BIAYA TRANSPORTASI / M2 4.65 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,296,578.55

TOTAL (A+B) / M2 4.65 278,834.10

LANTAI 7 - 22
TYPE F14 Panjang Tinggi Tebal
1.95 3.00 0.08
Opening 1 0.90 1.35 0.08
Opening 2 - - -
 Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.37 296,640.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 9.27 138,275.05
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.84 16,854.55
12 Mortar MU 200 @ 40 Kg kg 3,984.69 9.27 36,938.05
13 Material Bantu m2 5,000.00 4.64 23,175.00
BIAYA MATERIAL + WASTE 5% 1.05 729,016.97

1 Upah Produksi Facade m2 19,200.00 4.64 88,992.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 4.64 46,350.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 4.64 11,587.50
4 Finishing m2 10,000.00 4.64 46,350.00
UPAH PRODUKSI 193,279.50
TOTAL A. HPP 922,296.47
TOTAL A. HPP/M2 4.64 198,985.21
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.89
3 Transportasi m2 80,000.00 4.64 370,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 370,800.00
BIAYA TRANSPORTASI / M2 4.64 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,293,096.47

TOTAL (A+B) / M2 4.64 278,985.21

LANTAI 7 - 22
TYPE F14M Panjang Tinggi Tebal
1.95 3.00 0.08
Opening 1 0.90 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.37 296,640.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 9.27 138,275.05
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.84 16,854.55
12 Mortar MU 200 @ 40 Kg kg 3,984.69 9.27 36,938.05
13 Material Bantu m2 5,000.00 4.64 23,175.00
BIAYA MATERIAL + WASTE 5% 1.05 729,016.97
 1 Upah Produksi Facade m2 19,200.00 4.64 88,992.00
Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 4.64 46,350.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 4.64 11,587.50
4 Finishing m2 10,000.00 4.64 46,350.00
UPAH PRODUKSI 193,279.50
TOTAL A. HPP 922,296.47
TOTAL A. HPP/M2 4.64 198,985.21
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.89
3 Transportasi m2 80,000.00 4.64 370,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 370,800.00
BIAYA TRANSPORTASI / M2 4.64 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,293,096.47

TOTAL (A+B) / M2 4.64 278,985.21

LANTAI 7 - 22
TYPE F15 Panjang Tinggi Tebal
1.90 3.00 0.08
Opening 1 0.90 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.36 287,040.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 8.97 133,800.13
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.82 16,309.09
12 Mortar MU 200 @ 40 Kg kg 3,984.69 8.97 35,742.65
13 Material Bantu m2 5,000.00 4.49 22,425.00
BIAYA MATERIAL + WASTE 5% 1.05 712,451.19

1 Upah Produksi Facade m2 19,200.00 4.49 86,112.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 4.49 44,850.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 4.49 11,212.50
4 Finishing m2 10,000.00 4.49 44,850.00
UPAH PRODUKSI 187,024.50
TOTAL A. HPP 899,475.69
TOTAL A. HPP/M2 4.49 200,551.99
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.86
3 Transportasi m2 80,000.00 4.49 358,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 358,800.00
BIAYA TRANSPORTASI / M2 4.49 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,258,275.69

TOTAL (A+B) / M2 4.49 280,551.99

LANTAI 7 - 22
TYPE F16 Panjang Tinggi Tebal
 2.70 3.00 0.08
Opening 1 1.00 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.54 432,000.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 13.50 201,371.43
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.23 24,545.45
12 Mortar MU 200 @ 40 Kg kg 3,984.69 13.50 53,793.28
13 Material Bantu m2 5,000.00 6.75 33,750.00
BIAYA MATERIAL + WASTE 5% 1.05 962,594.49

1 Upah Produksi Facade m2 19,200.00 6.75 129,600.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 6.75 67,500.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 6.75 16,875.00
4 Finishing m2 10,000.00 6.75 67,500.00
UPAH PRODUKSI 281,475.00
TOTAL A. HPP 1,244,069.49
TOTAL A. HPP/M2 6.75 184,306.59
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.30
3 Transportasi m2 80,000.00 6.75 540,000.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 540,000.00
BIAYA TRANSPORTASI / M2 6.75 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,784,069.49

TOTAL (A+B) / M2 6.75 264,306.59

LANTAI 7 - 22
TYPE F17 Panjang Tinggi Tebal
2.80 3.00 0.08
Opening 1 - - -
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.67 537,600.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 16.80 250,595.56
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.53 30,545.45
12 Mortar MU 200 @ 40 Kg kg 3,984.69 16.80 66,942.75
 13 Material Bantu m2 5,000.00 8.40 42,000.00
BIAYA MATERIAL + WASTE 5% 1.05 1,144,818.08

1 Upah Produksi Facade m2 19,200.00 8.40 161,280.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 8.40 84,000.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 8.40 21,000.00
4 Finishing m2 10,000.00 8.40 84,000.00
UPAH PRODUKSI 350,280.00
TOTAL A. HPP 1,495,098.08
TOTAL A. HPP/M2 8.40 177,987.87
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.61
3 Transportasi m2 80,000.00 8.40 672,000.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 672,000.00
BIAYA TRANSPORTASI / M2 8.40 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 2,167,098.08

TOTAL (A+B) / M2 8.40 257,987.87

LANTAI 7 - 22
TYPE F18 Panjang Tinggi Tebal
1.73 3.00 0.08
Opening 1 1.00 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.31 244,800.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 7.65 114,110.48
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.70 13,909.09
12 Mortar MU 200 @ 40 Kg kg 3,984.69 7.65 30,482.86
13 Material Bantu m2 5,000.00 3.83 19,125.00
BIAYA MATERIAL + WASTE 5% 1.05 639,561.75

1 Upah Produksi Facade m2 19,200.00 3.83 73,440.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 3.83 38,250.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 3.83 9,562.50
4 Finishing m2 10,000.00 3.83 38,250.00
UPAH PRODUKSI 159,502.50
TOTAL A. HPP 799,064.25
TOTAL A. HPP/M2 3.83 208,905.69
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.73
3 Transportasi m2 80,000.00 3.83 306,000.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 306,000.00
BIAYA TRANSPORTASI / M2 3.83 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,105,064.25

TOTAL (A+B) / M2 3.83 288,905.69
LANTAI 7 - 22
TYPE F19 Panjang Tinggi Tebal
1.45 3.00 0.08
Opening 1 0.90 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.25 200,640.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 6.27 93,525.84
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.57 11,400.00
12 Mortar MU 200 @ 40 Kg kg 3,984.69 6.27 24,983.99
13 Material Bantu m2 5,000.00 3.14 15,675.00
BIAYA MATERIAL + WASTE 5% 1.05 563,359.16

1 Upah Produksi Facade m2 19,200.00 3.14 60,192.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 3.14 31,350.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 3.14 7,837.50
4 Finishing m2 10,000.00 3.14 31,350.00
UPAH PRODUKSI 130,729.50
TOTAL A. HPP 694,088.66
TOTAL A. HPP/M2 3.14 221,399.89
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.60
3 Transportasi m2 80,000.00 3.14 250,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 250,800.00
BIAYA TRANSPORTASI / M2 3.14 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 944,888.66

TOTAL (A+B) / M2 3.14 301,399.89

LANTAI 7 - 22
TYPE F20 Panjang Tinggi Tebal
1.75 3.00 0.08
Opening 1 1.10 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.30 240,960.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 7.53 112,320.51
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
 10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.68 13,690.91
12 Mortar MU 200 @ 40 Kg kg 3,984.69 7.53 30,004.70
13 Material Bantu m2 5,000.00 3.77 18,825.00
BIAYA MATERIAL + WASTE 5% 1.05 632,935.44

1 Upah Produksi Facade m2 19,200.00 3.77 72,288.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 3.77 37,650.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 3.77 9,412.50
4 Finishing m2 10,000.00 3.77 37,650.00
UPAH PRODUKSI 157,000.50
TOTAL A. HPP 789,935.94
TOTAL A. HPP/M2 3.77 209,810.34
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.72
3 Transportasi m2 80,000.00 3.77 301,200.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 301,200.00
BIAYA TRANSPORTASI / M2 3.77 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,091,135.94

TOTAL (A+B) / M2 3.77 289,810.34

LANTAI 7 - 22
TYPE F21 Panjang Tinggi Tebal
2.00 3.00 0.08
Opening 1 - - -
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.48 384,000.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 12.00 178,996.83
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.09 21,818.18
12 Mortar MU 200 @ 40 Kg kg 3,984.69 12.00 47,816.25
13 Material Bantu m2 5,000.00 6.00 30,000.00
BIAYA MATERIAL + WASTE 5% 1.05 879,765.58

1 Upah Produksi Facade m2 19,200.00 6.00 115,200.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 6.00 60,000.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 6.00 15,000.00
4 Finishing m2 10,000.00 6.00 60,000.00
UPAH PRODUKSI 250,200.00
TOTAL A. HPP 1,129,965.58
TOTAL A. HPP/M2 6.00 188,327.60
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.15
3 Transportasi m2 80,000.00 6.00 480,000.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 480,000.00
BIAYA TRANSPORTASI / M2 6.00 80,000.00
TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,609,965.58
TOTAL (A+B) / M2 6.00 268,327.60

LANTAI 7 - 22
TYPE F22 Panjang Tinggi Tebal
1.63 3.00 0.08
Opening 1 1.00 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.28 225,600.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 7.05 105,160.63
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.64 12,818.18
12 Mortar MU 200 @ 40 Kg kg 3,984.69 7.05 28,092.05
13 Material Bantu m2 5,000.00 3.53 17,625.00
BIAYA MATERIAL + WASTE 5% 1.05 606,430.19

1 Upah Produksi Facade m2 19,200.00 3.53 67,680.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 3.53 35,250.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 3.53 8,812.50
4 Finishing m2 10,000.00 3.53 35,250.00
UPAH PRODUKSI 146,992.50
TOTAL A. HPP 753,422.69
TOTAL A. HPP/M2 3.53 213,736.93
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.68
3 Transportasi m2 80,000.00 3.53 282,000.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 282,000.00
BIAYA TRANSPORTASI / M2 3.53 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,035,422.69

TOTAL (A+B) / M2 3.53 293,736.93

LANTAI 7 - 22
TYPE F23 Panjang Tinggi Tebal
2.16 3.00 0.08
Opening 1 0.90 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.42 336,960.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 10.53 157,069.71
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
 7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.96 19,145.45
12 Mortar MU 200 @ 40 Kg kg 3,984.69 10.53 41,958.76
13 Material Bantu m2 5,000.00 5.27 26,325.00
BIAYA MATERIAL + WASTE 5% 1.05 798,593.25

1 Upah Produksi Facade m2 19,200.00 5.27 101,088.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 5.27 52,650.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 5.27 13,162.50
4 Finishing m2 10,000.00 5.27 52,650.00
UPAH PRODUKSI 219,550.50
TOTAL A. HPP 1,018,143.75
TOTAL A. HPP/M2 5.27 193,379.63
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.01
3 Transportasi m2 80,000.00 5.27 421,200.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 421,200.00
BIAYA TRANSPORTASI / M2 5.27 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,439,343.75

TOTAL (A+B) / M2 5.27 273,379.63

LANTAI 7 - 22
TYPE F24 Panjang Tinggi Tebal
2.30 3.00 0.08
Opening 1 0.90 1.35 0.08
Opening 2 0.90 1.35 0.08
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.36 286,080.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 8.94 133,352.63
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.81 16,254.55
12 Mortar MU 200 @ 40 Kg kg 3,984.69 8.94 35,623.11
13 Material Bantu m2 5,000.00 4.47 22,350.00
BIAYA MATERIAL + WASTE 5% 1.05 710,794.61

1 Upah Produksi Facade m2 19,200.00 4.47 85,824.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 4.47 44,700.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 4.47 11,175.00
4 Finishing m2 10,000.00 4.47 44,700.00
UPAH PRODUKSI 186,399.00
TOTAL A. HPP 897,193.61
TOTAL A. HPP/M2 4.47 200,714.45
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.86
3 Transportasi m2 80,000.00 4.47 357,600.00
 4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 357,600.00
BIAYA TRANSPORTASI / M2 4.47 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,254,793.61

TOTAL (A+B) / M2 4.47 280,714.45

LANTAI 7 - 22
TYPE F25 Panjang Tinggi Tebal
0.82 3.00 0.08
Opening 1 - - -
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.20 156,480.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 4.89 72,941.21
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.44 8,890.91
12 Mortar MU 200 @ 40 Kg kg 3,984.69 4.89 19,485.12
13 Material Bantu m2 5,000.00 2.45 12,225.00
BIAYA MATERIAL + WASTE 5% 1.05 487,156.56

1 Upah Produksi Facade m2 19,200.00 2.45 46,944.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 2.45 24,450.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 2.45 6,112.50
4 Finishing m2 10,000.00 2.45 24,450.00
UPAH PRODUKSI 101,956.50
TOTAL A. HPP 589,113.06
TOTAL A. HPP/M2 2.45 240,946.04
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.47
3 Transportasi m2 80,000.00 2.45 195,600.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 195,600.00
BIAYA TRANSPORTASI / M2 2.45 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 784,713.06

TOTAL (A+B) / M2 2.45 320,946.04

LANTAI 7 - 22
TYPE F26 Panjang Tinggi Tebal
1.68 3.00 0.08
Opening 1 1.00 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.29 235,200.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
 4 Wiremesh M5 m2 14,916.40 7.35 109,635.56
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.67 13,363.64
12 Mortar MU 200 @ 40 Kg kg 3,984.69 7.35 29,287.45
13 Material Bantu m2 5,000.00 3.68 18,375.00
BIAYA MATERIAL + WASTE 5% 1.05 622,995.97

1 Upah Produksi Facade m2 19,200.00 3.68 70,560.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 3.68 36,750.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 3.68 9,187.50
4 Finishing m2 10,000.00 3.68 36,750.00
UPAH PRODUKSI 153,247.50
TOTAL A. HPP 776,243.47
TOTAL A. HPP/M2 3.68 211,222.71
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.71
3 Transportasi m2 80,000.00 3.68 294,000.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 294,000.00
BIAYA TRANSPORTASI / M2 3.68 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,070,243.47

TOTAL (A+B) / M2 3.68 291,222.71

LANTAI 7 - 22
TYPE F27 Panjang Tinggi Tebal
2.48 3.00 0.08
Opening 1 0.90 1.35 0.08
Opening 2 1.00 1.35 0.08
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.39 311,040.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 9.72 144,987.43
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.88 17,672.73
12 Mortar MU 200 @ 40 Kg kg 3,984.69 9.72 38,731.16
13 Material Bantu m2 5,000.00 4.86 24,300.00
BIAYA MATERIAL + WASTE 5% 1.05 753,865.64

1 Upah Produksi Facade m2 19,200.00 4.86 93,312.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m2 10,000.00 4.86 48,600.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 4.86 12,150.00
4 Finishing m2 10,000.00 4.86 48,600.00
UPAH PRODUKSI 202,662.00
TOTAL A. HPP 956,527.64
TOTAL A. HPP/M2 4.86 196,816.39
C TRANSPORTASI
 1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.93
3 Transportasi m2 80,000.00 4.86 388,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 388,800.00
BIAYA TRANSPORTASI / M2 4.86 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,345,327.64

TOTAL (A+B) / M2 4.86 276,816.39

LANTAI 7 - 22
TYPE F28 Panjang Tinggi Tebal
1.82 3.00 0.08
Opening 1 0.90 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.34 272,256.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 8.51 126,908.75
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 0.77 15,469.09
12 Mortar MU 200 @ 40 Kg kg 3,984.69 8.51 33,901.72
13 Material Bantu m2 5,000.00 4.25 21,270.00
BIAYA MATERIAL + WASTE 5% 1.05 686,939.88

1 Upah Produksi Facade m2 19,200.00 4.25 81,676.80

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 4.25 42,540.00
Pasang Embedded Plat)
3 Demolding m2 2,500.00 4.25 10,635.00
4 Finishing m2 10,000.00 4.25 42,540.00
UPAH PRODUKSI 177,391.80
TOTAL A. HPP 864,331.68
TOTAL A. HPP/M2 4.25 203,180.93
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 0.82
3 Transportasi m2 80,000.00 4.25 340,320.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 340,320.00
BIAYA TRANSPORTASI / M2 4.25 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,204,651.68

TOTAL (A+B) / M2 4.25 283,180.93

LANTAI 7 - 22
TYPE F29 Panjang Tinggi Tebal
3.55 3.00 0.08
Opening 1 - - -
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
 1 Beton K-350 (Produksi) m3 800,000.00 0.85 681,600.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 21.30 317,719.37
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.94 38,727.27
12 Mortar MU 200 @ 40 Kg kg 3,984.69 21.30 84,873.84
13 Material Bantu m2 5,000.00 10.65 53,250.00
BIAYA MATERIAL + WASTE 5% 1.05 1,393,304.81

1 Upah Produksi Facade m2 19,200.00 10.65 204,480.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 10.65 106,500.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 10.65 26,625.00
4 Finishing m2 10,000.00 10.65 106,500.00
UPAH PRODUKSI 444,105.00
TOTAL A. HPP 1,837,409.81
TOTAL A. HPP/M2 10.65 172,526.74
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 2.04
3 Transportasi m2 80,000.00 10.65 852,000.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 852,000.00
BIAYA TRANSPORTASI / M2 10.65 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 2,689,409.81

TOTAL (A+B) / M2 10.65 252,526.74

LANTAI 7 - 22
TYPE F30 Panjang Tinggi Tebal
2.55 3.00 0.08
Opening 1 0.90 1.35 0.08
Opening 2 - - -
Embedded 4.00 - -
Handling 4.00 2.00 -
Topi-topi - - -

No Item Sat Harga Satuan Vol. Nilai

A PRODUKSI
1 Beton K-350 (Produksi) m3 800,000.00 0.51 411,840.00
2 Besi Beton kg 6,321.82 - -
3 Besi Beton Topi kg 6,321.82 - -
4 Wiremesh M5 m2 14,916.40 12.87 191,974.10
5 Angkur Joint Plat kg 6,321.82 5.13 32,409.47
6 Titik Angkat Strand 1/2" kg 12,540.00 5.28 66,171.07
7 Titik Angkat Besi dia. 12 mm kg 6,321.82 2.31 14,595.81
8 Embedded Plat kg 8,363.64 6.43 53,784.20
9 Kawat Beton kg 15,390.00 0.26 4,002.71
10 Kawat Las kg 30,780.00 1.50 46,170.00
11 Mould Oil Ltr 20,000.00 1.17 23,400.00
12 Mortar MU 200 @ 40 Kg kg 3,984.69 12.87 51,282.93
13 Material Bantu m2 5,000.00 6.44 32,175.00
BIAYA MATERIAL + WASTE 5% 1.05 927,806.35

1 Upah Produksi Facade m2 19,200.00 6.44 123,552.00

Upah Pembesian (Pek. Pembesian, Titik Angkat,
2 m 2
10,000.00 6.44 64,350.00
Pasang Embedded Plat)
3 Demolding m 2
2,500.00 6.44 16,087.50
4 Finishing m2 10,000.00 6.44 64,350.00
UPAH PRODUKSI 268,339.50
TOTAL A. HPP 1,196,145.85
TOTAL A. HPP/M2 6.44 185,881.25
C TRANSPORTASI
1 Rack truck ls 26,000.00 - Ton
2 Rack standby ls 16,000.00 - 1.24
3 Transportasi m2 80,000.00 6.44 514,800.00
4 Ganjal m 2,000.00 -
BIAYA TRANSPORTASI 514,800.00
BIAYA TRANSPORTASI / M2 6.44 80,000.00

TOTAL BIAYA PRODUKSI + KIRIM / NOSS 1,710,945.85

TOTAL (A+B) / M2 6.44 265,881.25
 I PEKERJAAN PERSIAPAN
No. Uraian Volume Sat
1 Mob demob gondola 3 Unit 1.000 Ls
2 Gondola 3 unit 3.000 Bln
3 Operator gondola 3.000 Bln
4 Listrik kerja 5.000 Bln
5 Direksi keet 21.000 m2
6 Gudang 28.000 m2
7 Barak pekerja 5.000 bln
8 Tower crane inc solar - Bln
Sub Total (I)

PROYEK : Apartemen Gardenia - Bogor

Lama penggunaan Mobile crane = 10 bulan

NO. KOMPONEN BIAYA SATUAN HARGA JUMLAH

SATUAN DIBUTUHKA
(unit)
1 Harga sewa bulanan 15 T bln Rp. 25,000,000 1
2 Biaya mob / demob alat ls Rp. 20,000,000 1
3 Bahan bakar solar ltr Rp. 12,500 1200
4 Uang makan operator / pembantu bln Rp. 100,000 30
5 Lembur Crane % Rp. 450,000,000 1
6 Sewa mobil pick up bln Rp. 3,000,000 12

TOTAL BIAYA

Investasi sewa Lahan dan fasilitas Produksi

1 Sewa Lahan +/- 1500 m2 th Rp 80,000,000 1
2 Direksi Keet + furniture ls Rp 50,000,000 1
3 Gudang Alat dan material ls Rp 30,000,000 1
4 AC 1 pk unit Rp 3,000,000 3
5 Stationery ls Rp 2,000,000 1
6 komputer set Rp 3,000,000 2
7 Printer Multi A3 set Rp 4,500,000 1
8 APD dan lain lain ls Rp 15,000,000 1
9 sambung listrik PLN ls Rp 35,000,000 1

Investasi Moulding
 1 Plat hitam 4'x8'x5mm 20.00 lbr 794,750 15,895,000
2 Hollow 40x40x2 20.00 btg 225,000 4,500,000
3 UNP 80x45x5 100.00 btg 180,000 18,000,000
4 besi siku 2cmx2cmx6m 20.00 btg 40,000 800,000
5 Material + alat bantu 15.00 unit 700,000 10,500,000
6 Trafo Las 2.00 unit 3,000,000 6,000,000
7 Stang las 2.00 pcs 200,000 400,000
8 kabel las 20.00 m 100,000 2,000,000
9 stang blender + regulator LPG 2.00 pcs 250,000 500,000
10 slang bender 20.00 m 100,000 2,000,000
11 oxigen 1.00 ls 1,000,000 1,000,000
12 lpg 12kg 2.00 450,000 900,000
13 gurinda 4" 2.00 pcs 350,000 700,000
14 gurinda 6" 2.00 1,800,000 3,600,000
15 cutting wheel 2.00 pcs 1,500,000 3,000,000
16 mesin bor drill 2.00 pcs 3,000,000 6,000,000
17 mesin bor biasa 2.00 1,650,000 3,300,000
18 Jidar siku 2.00 pcs 100,000 200,000
19 mesin ampelas 2.00 pcs 400,000 800,000
20 Upah mold baru 240.00 m1 75,000 18,000,000
21 Upah stopper 60.00 set 100,000 6,000,000
Sub Total 104,095,000

Investasi alat Produksi

1 Mesin Vibrator + belalai (4m) 2 pcs 4,600,000 9,200,000

2 bucket 0.8 m3 1 pcs 7,000,000 7,000,000
3 Water pass 1 m 1 pcs 50,000 50,000
4 sling 16 mm 50 m 20,000 1,000,000
5 Sling belt 5 ton 2 set 500,000 1,000,000
6 Allowance alat 1 ls 15,000,000 15,000,000
33,250,000
 Harga Satuan Jumlah Harga
- by owner
- by owner
- by owner
- -
- -
- -
- -
by owner by owner
-

JUMLAH JUMLAH
DIBUTUHKAN HARGA
(satuan) (total)
10 10 Rp. 250,000,000
1 1 Rp. 20,000,000
10 12000 Rp. 150,000,000
10 300 Rp. 30,000,000
0.1 0.1 Rp. 45,000,000
1 12 Rp. 36,000,000

Rp. 531,000,000

1 1 Rp. 80,000,000
1 1 Rp. 50,000,000
1 1 Rp. 30,000,000
1 3 Rp. 9,000,000
1 1 Rp. 2,000,000
1 1 Rp 3,000,000
1 1 Rp 4,500,000
1 1 Rp 15,000,000
1 1 Rp 35,000,000

Rp 228,500,000