PROYEK :
PEKERJAAN : Struktur dan Infrastruktur
3 Besi U - 24 kg
Besi Beton U-24 Rata-rata 1.05 Kg
Kawat Beton 0.02 Kg
Pembantu Tukang 0.01 Oh
Tukang Besi/Baja 0.01 Oh
Kepala Tukang besi 0.01 Oh
Mandor 0.00 Oh
Jumlah
4 Besi U - 39 kg
Besi Beton U-40 / U-32 Rata-rata 1.05 Kg
Kawat Beton 0.02 Kg
Pembantu Tukang 0.01 Oh
Tukang Besi/Baja 0.01 Oh
Kepala Tukang besi 0.01 Oh
Mandor 0.00 Oh
Jumlah
5 Bekisting pondasi m2
Kayu Kaso 4/6 0.04 M3
Paku 2" s/d 5" 0.30 Kg
Triplek 9 mm 120 x 240 0.45 lbr
Minyak Bekisting 1.10 Ltr
Pembantu Tukang 0.30 Oh
Tukang Kayu 0.26 Oh
Kepala Tukang Kayu 0.03 Oh
Mandor 0.01 Oh
Jumlah
6 Bekisting sloof m2
Kayu Kaso 4/6 0.05 M3
Paku 2" s/d 5" 0.30 Kg
Triplek 9 mm 120 x 240 0.04 lbr
Minyak Bekisting 1.10 Ltr
Pembantu Tukang 0.30 Oh
Tukang Kayu 0.26 Oh
Kepala Tukang Kayu 0.03 Oh
Mandor 0.01 Oh
Jumlah
7 Bekisting kolom m2
Kayu Kaso 4/6 0.04 M3
Paku 2" s/d 5" 0.35 Kg
Minyak Bekisting 1.10 Ltr
Kayu balok terentang 0.02 M3
Triplek 12 mm 120 x 240 0.35 Lbr
Dolken 5 s/d 7 2.00 Btg
Pembantu Tukang 0.30 Oh
Tukang Kayu 0.33 Oh
Kepala Tukang Kayu 0.03 Oh
Mandor 0.01 Oh
Jumlah
8 Bekisting balok m2
Kayu Kaso 4/6 0.04 M3
Paku 2" s/d 5" 0.45 Kg
Minyak Bekisting 1.10 Ltr
Kayu balok terentang 0.02 M3
Triplek 12 mm 120 x 240 0.35 Lbr
Dolken 5 s/d 7 5.00 Btg
Pembantu Tukang 0.30 Oh
Tukang Kayu 0.33 Oh
Kepala Tukang Kayu 0.03 Oh
Mandor 0.01 Oh
Jumlah
9 Lantai kerja m3
Semen PC /50 kg 125.00 Kg
Pasir Beton 0.47 M3
split 2/3 0.94 M3
Pembantu Tukang 1.65 Oh
Tukang Batu 0.25 Oh
Kepala Tukang Batu 0.03 Oh
Mandor 0.08 Oh
Jumlah
13 Baja profil kg
Besi WF Ex DN SII 1.05 Kg
Meni Besi 0.01 ltr
Tiner A 0.01 ltr
Pembantu Tukang 0.04 Oh
Tukang Besi/Baja 0.00 Oh
Kepala Tukang Besi 0.00 Oh
Mandor 0.00 Oh
14 Perakitan baja kg
Minyak Solar 0.03 m'
Oil Mesran 40 SAE 0.01 m'
Kawat Las Listrik 0.20 kg
sewa alat perakitan baja 0.01 jam
Pembantu Tukang 0.00 Oh
Tukang Besi/Baja 0.00 Oh
Kepala Tukang Besi 0.00 Oh
Mandor 0.00 Oh
Jumlah
16 Baja profil kg
Besi C Lip Chanel 1.05 Kg
Meni Besi 0.01 ltr
Tiner A 0.01 ltr
Pembantu Tukang 0.03 Oh
Tukang Besi/Baja 0.00 Oh
Kepala Tukang Besi 0.00 Oh
Mandor 0.00 Oh
19 Plesteran 1:2 m2
Semen PC /50 kg 8.52 Kg
Pasir Pasang Kali 0.02 M3
Pembantu Tukang 0.20 Oh
Tukang Batu 0.15 Oh
Kepala Tukang Batu 0.02 Oh
Mandor 0.01 Oh
Jumlah
20 Plesteran 1:4 m2
Semen PC /50 kg 5.20 Kg
Pasir Pasang Kali 0.02 M3
Pembantu Tukang 0.20 Oh
Tukang Batu 0.15 Oh
Kepala Tukang Batu 0.02 Oh
Mandor 0.01 Oh
Jumlah
21 Acian dinding m2
Semen PC /50 kg 4.80 Kg
Pembantu Tukang 0.14 Oh
Tukang Batu 0.11 Oh
Kepala Tukang Batu 0.01 Oh
Mandor 0.01 Oh
Jumlah
36 Aan Stamping m3
Batu Belah Pondasi 1.05 M3
Pasir Teras 0.30 M3
Pembantu Tukang 0.35 Oh
Tukang Batu 0.39 Oh
Kepala Tukang Batu 0.04 Oh
Mandor 0.04 Oh
Jumlah
42 Lisplank m1
Kalsiplank uk. 3000x300x9 mm 1.10 m1
paku roof 4.00 pcs
Pembantu Tukang 0.02 Oh
Tukang atap 0.12 Oh
Mandor 0.00 Oh
Jumlah
###
198,000.00 198,000.00
85,000.00 85,000.00
30,000.00 30,000.00
78,000.00 78,000.00
283,000.00 108,000.00
16,601.00
11,620.00 12,201.00 Besi Beton U-24 Rata-rata
30,000.00 525.00 Besi Beton U-39 / U-32 Rata-rata
80,000.00 800.00
160,000.00 1,600.00
200,000.00 1,400.00
250,000.00 75.00
12,726.00 3,875.00
17,367.50
12,350.00 12,967.50
30,000.00 525.00
80,000.00 800.00
160,000.00 1,600.00
200,000.00 1,400.00
250,000.00 75.00
13,492.50 3,875.00
276,695.00
3,000,000.00 120,000.00
23,400.00 7,020.00
135,000.00 60,750.00
15,000.00 16,500.00
80,000.00 24,000.00
160,000.00 41,600.00
200,000.00 5,200.00
250,000.00 1,625.00
204,270.00 72,425.00 67.32
235,670.00
3,000,000.00 135,000.00
23,400.00 7,020.00
135,000.00 4,725.00
15,000.00 16,500.00
80,000.00 24,000.00
160,000.00 41,600.00
200,000.00 5,200.00
250,000.00 1,625.00
163,245.00 72,425.00
376,040.00
3,000,000.00 120,000.00
23,400.00 8,190.00
15,000.00 16,500.00
3,250,000.00 48,750.00
150,000.00 52,500.00
22,600.00 45,200.00
80,000.00 24,000.00
160,000.00 52,800.00
200,000.00 6,600.00
250,000.00 1,500.00
291,140.00 84,900.00
455,930.00
3,000,000.00 120,000.00
23,400.00 10,530.00
15,000.00 16,500.00
3,250,000.00 58,500.00
150,000.00 52,500.00
22,600.00 113,000.00
80,000.00 24,000.00
160,000.00 52,800.00
200,000.00 6,600.00
250,000.00 1,500.00
371,030.00 84,900.00
964,750.00
1,630.00 203,750.00
390,000.00 183,300.00
405,000.00 380,700.00
80,000.00 132,000.00
160,000.00 40,000.00
200,000.00 5,000.00
250,000.00 20,000.00
767,750.00 197,000.00
443,910.00
3,000,000.00 120,000.00
23,400.00 9,360.00
15,000.00 3,000.00
3,250,000.00 65,000.00
135,000.00 47,250.00
22,600.00 90,400.00
80,000.00 48,000.00
160,000.00 52,800.00
200,000.00 6,600.00
250,000.00 1,500.00
335,010.00 108,900.00
556,850.00
3,000,000.00 120,000.00
23,400.00 11,700.00
15,000.00 18,000.00
3,250,000.00 121,875.00
234,000.00 81,900.00
22,600.00 84,750.00
80,000.00 48,000.00
160,000.00 60,000.00
200,000.00 7,500.00
250,000.00 3,125.00
438,225.00 118,625.00
650,695.00
3,000,000.00 165,000.00
23,400.00 11,700.00
15,000.00 18,000.00
3,250,000.00 146,250.00
234,000.00 83,070.00
22,600.00 96,050.00
80,000.00 56,000.00
160,000.00 64,000.00
200,000.00 7,500.00
250,000.00 3,125.00
520,070.00 130,625.00
18,205.00
12,600.00 13,230.00
65,000.00 650.00
45,000.00 450.00
80,000.00 2,800.00
160,000.00 480.00
200,000.00 520.00
250,000.00 75.00
14,330.00 3,875.00
6,550.75
9,750.00 243.75
35,000.00 350.00
23,600.00 4,720.00
135,000.00 1,080.00
80,000.00 80.00
160,000.00 32.00
200,000.00 20.00
250,000.00 25.00
6,393.75 157.00
3,343.50
1,400.00 56.00
9,750.00 292.50
35,000.00 140.00
125,000.00 2,125.00
80,000.00 320.00
160,000.00 320.00
200,000.00 40.00
250,000.00 50.00
2,613.50 730.00
16,560.00
12,500.00 13,125.00
65,000.00 325.00
45,000.00 247.50
80,000.00 2,000.00
160,000.00 400.00
200,000.00 400.00
250,000.00 62.50
13,697.50 2,862.50
141,448.10
775.00 59,675.00
1,630.00 23,423.10
375,000.00 15,000.00
80,000.00 12,000.00
160,000.00 25,600.00
200,000.00 2,000.00
250,000.00 3,750.00
98,098.10 43,350.00
135,531.50
775.00 59,675.00
1,630.00 16,381.50
375,000.00 16,125.00
80,000.00 12,000.00
160,000.00 25,600.00
200,000.00 2,000.00
250,000.00 3,750.00
92,181.50 43,350.00
65,762.60
1,630.00 13,887.60
375,000.00 6,375.00
80,000.00 16,000.00
160,000.00 24,000.00
200,000.00 3,000.00
250,000.00 2,500.00
20,262.60 45,500.00
61,476.00
1,630.00 8,476.00
375,000.00 7,500.00
80,000.00 16,000.00
160,000.00 24,000.00
200,000.00 3,000.00
250,000.00 2,500.00
15,976.00 45,500.00
41,109.00
1,630.00 7,824.00
80,000.00 11,440.00
160,000.00 17,120.00
200,000.00 2,100.00
250,000.00 2,625.00
7,824.00 33,285.00
262,031.10
165,000.00 181,500.00
1,630.00 14,670.00
375,000.00 9,375.00
15,700.00 361.10
80,000.00 20,000.00
200,000.00 30,000.00
200,000.00 3,000.00
250,000.00 3,125.00
205,906.10 56,125.00
283,031.10
175,000.00 192,500.00
1,630.00 14,670.00
375,000.00 9,375.00
15,700.00 361.10
80,000.00 20,000.00
200,000.00 40,000.00
200,000.00 3,000.00
250,000.00 3,125.00
216,906.10 66,125.00
406,031.10
275,000.00 302,500.00
1,630.00 14,670.00
375,000.00 9,375.00
15,700.00 361.10
80,000.00 28,000.00
200,000.00 45,000.00
200,000.00 3,000.00
250,000.00 3,125.00
326,906.10 79,125.00
194,281.10
27,500.00 90,750.00
1,630.00 14,670.00
375,000.00 9,375.00
15,700.00 361.10
80,000.00 28,000.00
200,000.00 45,000.00
200,000.00 3,000.00
250,000.00 3,125.00
115,156.10 79,125.00
87,750.00
11,400.00 57,000.00
150,000.00 5,250.00
160,000.00 24,000.00
250,000.00 1,500.00
62,250.00 25,500.00
110,550.00
11,400.00 79,800.00
150,000.00 5,250.00
160,000.00 24,000.00
250,000.00 1,500.00
85,050.00 25,500.00
124,710.36
1,630.00 22,005.00
390,000.00 20,730.36
405,000.00 25,675.00
80,000.00 26,400.00
160,000.00 24,000.00
200,000.00 4,400.00
250,000.00 1,500.00
68,410.36 56,300.00
128,589.70
65,000.00 26,975.00
55,000.00 8,250.00
79,800.00 29,047.20
17,500.00 1,925.00
9,000.00 13,500.00
15,000.00 1,080.00
12,500.00 1,562.50
80,000.00 12,000.00
160,000.00 32,000.00
200,000.00 1,000.00
250,000.00 1,250.00
82,339.70 46,250.00
65,713.00
68,000.00 6,800.00
90,000.00 28,350.00
32,500.00 390.00
16,000.00 48.00
9,000.00 9,000.00
80,000.00 2,100.00
160,000.00 18,400.00
250,000.00 625.00
44,588.00 21,125.00
41,405.00
42,000.00 8,400.00
42,000.00 11,550.00
32,500.00 390.00
16,000.00 40.00
80,000.00 2,000.00
160,000.00 18,400.00
250,000.00 625.00
20,380.00 21,025.00
146,270.00
110,400.00 115,920.00
350.00 1,750.00
80,000.00 12,000.00
180,000.00 13,500.00
200,000.00 1,600.00
250,000.00 1,500.00
117,670.00 28,600.00
76,500.00
115,000.00 41,400.00 0.01 1.80
8,000.00 8,000.00
80,000.00 12,000.00
160,000.00 12,000.00
200,000.00 1,600.00
250,000.00 1,500.00
49,400.00 27,100.00
150,100.00
48,800.00 97,600.00
18,500.00 18,500.00
80,000.00 8,000.00
160,000.00 24,000.00
250,000.00 2,000.00
116,100.00 34,000.00
674,950.00
450,000.00 472,500.00
315,000.00 94,500.00
80,000.00 28,000.00
160,000.00 62,400.00
200,000.00 7,800.00
250,000.00 9,750.00
567,000.00 107,950.00
1,072,950.00
450,000.00 472,500.00
1,630.00 268,950.00
375,000.00 168,750.00
80,000.00 52,000.00
160,000.00 80,000.00
200,000.00 12,000.00
250,000.00 18,750.00
910,200.00 162,750.00
270,462.00
150,000.00 157,500.00
1,630.00 3,912.00
375,000.00 9,000.00
65,000.00 6,500.00
80,000.00 20,000.00
160,000.00 56,000.00
200,000.00 7,800.00
250,000.00 9,750.00
176,912.00 93,550.00
307,212.00
185,000.00 194,250.00
375,000.00 9,000.00
1,630.00 3,912.00
65,000.00 6,500.00
80,000.00 20,000.00
160,000.00 56,000.00
200,000.00 7,800.00
250,000.00 9,750.00
213,662.00 93,550.00
203,998.10
775.00 59,675.00
1,630.00 31,573.10
375,000.00 15,000.00
80,000.00 20,000.00
160,000.00 72,000.00
200,000.00 2,000.00
250,000.00 3,750.00
106,248.10 97,750.00
83,140.00
54,000.00 56,700.00
4,500.00 5,400.00
90.00 540.00
80,000.00 2,000.00
180,000.00 18,000.00
250,000.00 500.00
62,640.00 20,500.00
50,800.00
25,000.00 27,500.00
90.00 360.00
80,000.00 1,200.00
180,000.00 21,240.00
250,000.00 500.00
27,860.00 22,940.00
Dibulatkan
Kg 384.0000
M3 0.4325
M3 0.6927
Oh 1.6500
Oh 0.2750
Oh 0.0280
Oh 0.0830
on U-24 Rata-rata
on U-39 / U-32 Rata-rata
-
0.7 619.199
0.7 619.199 619.199
esiu + Peluru 0.7 619.199
0.7 619.199
0.7 619.199
0.231 204.33567 204.33567
: 1,2 M', 0,6 M' 1.39 1229.5523 1229.5523
0.35 309.5995 309.5995
ppn 10%
39,342.00 43,276.20
61,420.00 67,562.00
88,478.00 97,325.80
103,584.00 113,942.40
157,368.00 173,104.80
222,108.00 244,318.80
0.02 kg/mm3 18 kg
ang kusen pintu/jendela alluminium natural 3"
- -
- -
- -
Pekerja Oh 0.0430 - -
Tukang kayu Oh 0.0430 - -
Kepala tukang Oh 0.0043 - -
Mandor Oh 0.0021 - -
Jumlah -
-
DAFTAR HARGA SATUAN BAHAN BANGUNAN
I BAHAN KACA
1 Kaca Polos 2 mm ( ASAHI ) m2 69,000.00
2 Kaca Polos 3 mm ( ASAHI ) m2 87,400.00
3 Kaca Polos 5 mm ( ASAHI ) m2 111,000.00
4 Kaca Polos 8 mm ( ASAHI ) m2 183,100.00
5 Kaca Rayband 5 mm ( ASAHI ) m2 148,700.00
6 Kaca Rayband 8 mm ( ASAHI ) m2 323,400.00
7 Kaca Rayband 12 mm ( ASAHI ) m2 627,000.00
8 Kaca cermin 5 mm m2 150,500.00
9 Kaca cermin 6 mm m2 186,400.00
10 Kaca cermin 8 mm m2 234,300.00
11 Kaca Patri Lokal Terpasang ( ASAHI ) m2 1,621,100.00
12 Kaca Patri Ex Luar Negeri Terpasang m2 3,425,700.00
13 Kaca 6 mm Gravver m2 1,263,900.00
14 Glass Block DN 20 x 20 ( Kedawung ) bh 22,000.00
15 Glass Block DN 20 x 20 Ex LN bh 125,700.00
16 Sealant kg 211,800.00
17 Jendela Nako bh 109,200.00
K BAHAN PERPIPAAN
1 Besi Pipa Untuk Hydrant BSP 1" bt 166,700.00
2 Besi Pipa Untuk Hydrant BSP 1.25" bt 210,200.00
3 Besi Pipa Untuk Hydrant BSP 1.5" bt 298,000.00
4 Besi Pipa Untuk Hydrant BSP 2" bt 351,800.00
5 Besi Pipa Untuk Hydrant BSP 2.5" bt 439,300.00
6 Besi Pipa Untuk Hydrant BSP 3" bt 595,000.00
7 Besi Pipa Untuk Hydrant BSP 4" bt 869,600.00
8 Besi Pipa Untuk Hydrant BSP 6" bt 1,423,400.00
9 Besi Pipa Hitam 1" t = 2 mm bt 172,300.00
10 Besi Pipa Hitam 2" t = 2 mm bt 227,900.00
11 Besi Pipa Hitam 3" t = 2mm bt 365,800.00
12 Besi Pipa Hitam 4" t = 2 mm bt 573,100.00
13 Besi Pipa Hitam 6" t = 2 mm bt 772,400.00
14 Pipa GIP Medium A 1/2" ( 6 m1 ) bt 109,100.00
15 Pipa GIP Medium A 3/4" ( 6 m1 ) bt 159,400.00
16 Pipa GIP Medium A 1" ( 6 m1 ) bt 181,500.00
17 Pipa GIP Medium A 1 1/4" ( 6 m1 ) bt 259,300.00
18 Pipa GIP Medium A 1 1/2" ( 6 m1 ) bt 280,500.00
19 Pipa GIP Medium A 1 3/4" ( 6 m1 ) bt 326,400.00
20 Pipa GIP Medium A 2" ( 6 m1 ) bt 467,400.00
21 Pipa GIP Medium A 2 1/2" ( 6 m1 ) bt 672,100.00
22 Pipa GIP Medium A 3" ( 6 m1 ) bt 849,900.00
23 Pipa GIP Medium A 4" ( 6 m1 ) bt 920,300.00
24 Macam2 Sambungan GIP 1/2" bh 6,300.00
25 Macam2 Sambungan GIP 3/4" bh 8,600.00
26 Macam2 Sambungan GIP 1" bh 16,700.00
27 Macam2 Sambungan GIP 1 1/4" bh 19,800.00
28 Macam2 Sambungan GIP 1 1/2" bh 20,700.00
29 Macam2 Sambungan GIP 1 3/4" bh 22,700.00
30 Macam2 Sambungan GIP 2" bh 51,200.00
31 Macam2 Sambungan GIP 2 1/2" bh 60,400.00
32 Macam2 Sambungan GIP 3" bh 75,900.00
33 Macam2 Sambungan GIP 4" bh 118,600.00
34 Pipa PVC RUCIKA type AW 1/2" bt 40,100.00
35 Pipa PVC RUCIKA type AW 3/4" bt 52,200.00
36 Pipa PVC RUCIKA type AW 1" bt 63,200.00
37 Pipa PVC RUCIKA type AW 1 1/4" bt 79,900.00
38 Pipa PVC RUCIKA type AW 1 1/2" bt 105,900.00
39 Pipa PVC RUCIKA type AW 2" bt 110,700.00
40 Pipa PVC RUCIKA type AW 2 1/2" bt 167,100.00
41 Pipa PVC RUCIKA type AW 3" bt 205,100.00
42 Pipa PVC RUCIKA type AW 4" bt 347,900.00
43 Pipa PVC RUCIKA type AW 6" bt 640,000.00
44 Pipa PVC RUCIKA type AW 8" bt 818,300.00
45 Pipa PVC MASPION ABU ( AW ) 1/2" bt 22,500.00
46 Pipa PVC MASPION ABU ( AW ) 3/4" bt 27,800.00
47 Pipa PVC MASPION ABU ( AW ) 1" bt 40,500.00
48 Pipa PVC MASPION ABU ( AW ) 1 1/4" bt 58,500.00
49 Pipa PVC MASPION ABU ( AW ) 1 1/2" bt 60,200.00
50 Pipa PVC MASPION ABU ( AW ) 2" bt 75,800.00
51 Pipa PVC MASPION ABU ( AW ) 2 1/2" bt 126,300.00
52 Pipa PVC MASPION ABU ( AW ) 3" bt 145,700.00
53 Pipa PVC MASPION ABU ( AW ) 4" bt 256,800.00
54 Macam2 Sambungan Paralon 1/2" bh 4,400.00
55 Macam2 Sambungan Paralon 3/4" bh 4,700.00
56 Macam2 Sambungan Paralon 1" bh 4,900.00
57 Macam2 Sambungan Paralon 1 1/4" bh 7,200.00
58 Macam2 Sambungan Paralon 1 1/2" bh 9,500.00
59 Macam2 Sambungan Paralon 1 3/4" bh 13,500.00
60 Macam2 Sambungan Paralon 2" bh 15,800.00
61 Macam2 Sambungan Paralon 2 1/2" bh 26,400.00
62 Macam2 Sambungan Paralon 3" bh 29,700.00
63 Macam2 Sambungan Paralon 4" bh 34,000.00
64 Sambungan Pipa PVC Jenis AW 4" TY bh 89,900.00
65 Lem Paralon tb 10,100.00
66 Solatip Ledeng gl 4,200.00
67 Pipa PVC 4" Berlobang Jenis AW m1 36,700.00
68 PVC Waterstop lebar 150 m1 53,500.00
69 PVC Waterstop lebar 200 m1 57,900.00
70 PVC Waterstop lebar 230 m1 65,700.00
71 PVC Waterstop lebar 250 m1 74,700.00
72 PVC Waterstop lebar 300 m1 83,600.00
73 PVC Waterstop lebar 320 m1 92,500.00
L BAHAN SANITAIR
1 Stop Kran 3/4" KIT bh 103,900.00
2 Stop Kran 1" KIT bh 124,200.00
3 Stop Kran 1 1/2" KIT bh 208,000.00
4 Stop Kran 2" KIT bh 267,900.00
5 Stop Kran 2 1/2" KIT bh 713,200.00
6 Stop Kran 3" KIT bh 830,300.00
7 Check Valve 1/2" bh 86,400.00
8 Double Neple 1/2" bh 32,400.00
9 Water Mur 1/2" bh 40,200.00
10 Gate walve 1/2" bh 55,500.00
11 Saringan Air Lt. KM Stainless Steel bh 66,600.00
12 Apooer Bath Tube bh 267,800.00
13 Kran Stainless Lokal Kait bh 46,100.00
14 Shower Dengan Tiang bh 221,000.00
15 Shower Tanpa Tiang bh 134,800.00
16 Kran Tembok Sun Eui dia. 1/2" bh 86,900.00
17 Kran Tembok ITAP dia. 1/2" bh 40,900.00
18 Kran Bebek Sun Eui 1/2" bh 144,600.00
19 Kran Bebek ITAP 1/2" bh 51,500.00
20 Kran Panas Dingin San Eui Standard bh 228,400.00
21 Bath Cape Washteren unit 2,098,700.00
22 Tempat Sabun Poslin bh 46,300.00
23 Wastafel Lengkap TOTO LW 230 unit 1,012,700.00
24 Wastafel Lengkap INA unit 699,900.00
25 Closet Jongkok Poslin Warna TOTO unit 205,600.00
26 Closet Jongkok Standard Putih Poslin TOTO unit 188,200.00
27 Closet Jongkok Lengkap Sistem Jet TOTO unit 2,032,900.00
28 Closet Duduk Warna Standard TOTO C 240 Lengkap unit 3,724,700.00
29 Closet Duduk Warna Standard ex. Amstad Lengkap unit 3,625,000.00
30 Wastafel Bulat Warna Standard Lengkap unit 910,800.00
31 Closet Duduk Warna Standard INA Lengkap bh 1,272,100.00
32 Urinoir Lengkap TOTO Warna Standard Lengkap unit 1,773,400.00
33 Penyekat Poslin Urinoar TOTO lbr 495,900.00
34 Kitchen Zink Stainless Standard Lokal ( 1 Lubang ) bh 397,800.00
35 Kitchen Zink Stainless Non Standard Franke ( 1 Lubang ) bh 1,272,300.00
36 Kitchen Zink Stainless Non Standard Franke ( 2 Lubang ) bh 1,650,200.00
37 Talang PVC U - 15 cm btng 60,000.00
N BAHAN MEKANIKAL
1 Jockey Pump kap. 80 gln/menit 100 m1 ( 18.6 kW ) unit 71,396,400.00
2 Electrical Pump kap. 750 gln/menit 120 m1 ( 90 kW ) unit 216,358,900.00
3 Diesel Pump kap. 750 gln/menit 120 m1 ( 105 kW ) unit 591,647,100.00
4 Presure Tank kap. 500 liter lengkap unit 36,997,300.00
5 Hydran Box dlm Gedung ( Lengkap ) unit 6,854,400.00
6 Fire House 1.5 x 30 m + nose unit 4,866,100.00
7 Exhose Fan H 360 W 60 x 60 cm unit 6,862,900.00
8 Exhose Fan H 380 W CFM 55 x 55 cm unit 5,491,100.00
9 Exhose Fan H 100 W 40 x 40 cm unit 1,092,600.00
10 AC Split 3 PK Setara TOSHIBA unit 30,791,800.00
11 AC Split 2 PK Setara TOSHIBA unit 21,926,500.00
12 AC Split 1 PK Setara TOSHIBA unit 5,174,100.00
13 Mesin AC Split DAIKIN ( Indoor / Outdoor Unit ) 1 BTU 4,200,000.00
O BAHAN ELEKTRIKAL
1 Kabel NYA 1 x 1.5 ETERNA ( 1 rol = 50 m' ) ROLL 102,700.00
2 Kabel NYA 1 x 2.5 ETERNA ( 1 rol = 50 m' ) ROLL 151,700.00
3 Kabel NYM 2 x 1.5 ETERNA ( 1 rol = 50 m' ) m' 9,800.00
4 Kabel NYM 3 x 1.5 ETERNA ( 1 rol = 50 m' ) m' 11,760.00
5 Kabel NYM 2 x 2.5 ETERNA ( 1 rol = 50 m' ) m' 14,112.00
6 Kabel NYM 3 x 2.5 ETERNA ( 1 rol = 50 m' ) m' 16,934.40
7 Kabel NYM 4 x 2.5 ETERNA ( 1 rol = 50 m' ) m' 20,321.28
8 Kabel NYM 2 x 4 ETERNA ( 1 rol = 50 m' ) m' 8,250.00
9 Kabel NYM 3 x 4 ETERNA ( 1 rol = 50 m' ) m' 22,000.00
10 Kabel NYM 4 x 4 ETERNA ( 1 rol = 50 m' ) m' 47,500.00
11 Kabel NYM 2 x 6 Supreme ( 1 rol = 50 m' ) m' 11,800.00
12 Kabel NYM 3 x 6 Supreme ( 1 rol = 50 m' ) m' 13,700.00
13 Kabel NYM 4 x 6 Supreme ( 1 rol = 50 m' ) m' 18,600.00
14 Kabel NYM 2 x 10 Supreme ( 1 rol = 50 m' ) m' 17,600.00
15 Kabel NYM 3 x 10 Supreme ( 1 rol = 50 m' ) m' 119,700.00
16 Kabel NYM 4 x 10 Supreme ( 1 rol = 50 m' ) m' 26,500.00
17 Kabel NYM 4 x 16 Supreme ( 1 rol = 50 m' ) m' 29,700.00
18 Kabel NYY 2 x 4 Supreme ( 1 rol = 50 m' ) m' 12,000.00
19 Kabel NYY 3 x 4 Supreme ( 1 rol = 50 m' ) m' 19,300.00
20 Kabel NYY 4 x 4 Supreme ( 1 rol = 50 m' ) m' 23,800.00
21 Kabel NYY 2 x 6 Supreme ( 1 rol = 50 m' ) m' 14,500.00
22 Kabel NYY 3 x 6 Supreme ( 1 rol = 50 m' ) m' 19,200.00
23 Kabel NYY 4 x 6 Supreme ( 1 rol = 50 m' ) m' 18,500.00
24 Kabel NYY 2 x 10 Supreme ( 1 rol = 50 m' ) m' 20,400.00
25 Kabel NYY 3 x 10 Supreme ( 1 rol = 50 m' ) m' 25,800.00
26 Kabel NYY 4 x 10 Supreme ( 1 rol = 50 m' ) m' 35,500.00
27 Kabel NYY 4 x 16 Supreme ( 1 rol = 50 m' ) m' 41,900.00
28 NSFB FUJI EA - 100 A bh 841,900.00
29 NSFB FUJI EA - 150 A bh 2,182,600.00
30 Rumah Panel 30 x 60 cm ( Kosong ) unt 153,500.00
31 Skring Kas 2 grop Biasa unt 204,800.00
32 Skring Kas 3 grop Biasa unt 222,600.00
33 Skring Kas 5 grop Biasa unt 468,800.00
34 MCB 1 PAS bh 55,100.00
35 MCB 3 PAS bh 106,000.00
36 Tahanan 50 A Merk Fuji bh 521,100.00
37 Saklar Clipsal Tunggal Standard ( 1 Phase ) bh 23,800.00
38 Saklar Clipsal Seri Standard ( 1 Phase ) bh 26,300.00
39 Stop Kontak Clipsal Standard ( 1 Phase ) bh 23,800.00
40 Stop Kontak Clipsal 3 Phase (Out Bow) bh 87,700.00
41 Stop Kontak Clipsal 3 Phase ( In Bow) bh 144,900.00
42 Stop Kontak Handle 3 Phase bh 87,800.00
43 Instalas Titik Lampu / Stop Kontak (Upah dan Alat) ttk 179,600.00
44 Lampu pijar 25 Watt s/d 100 Watt bh 61,200.00
45 Lampu Neon Phillips 20 Watt bh 29,700.00
46 Lampu Neon Phillips 40 Watt bh 35,200.00
47 Trapo TL 20 W (Phillips) bh 41,800.00
48 Trapo TL 40 W (Phillips) bh 37,900.00
49 Trapo TL 20 W (Sinar) bh 40,600.00
50 Trapo TL 40 W (sinar) bh 41,300.00
51 Stater Neon Phillips bh 8,300.00
52 Stater Neon Biasa bh 6,500.00
53 Rumah TL In Bow / Out Bow 2 x 20 W (kosongan) bh 144,000.00
54 Down Light + SL 25 W bh 306,900.00
55 Lampu SL Philip 25 W bh 306,900.00
56 Lampu Sirkel TL 20 W Lengkap bh 67,900.00
57 Lampu Mercuri 80 W bh 147,400.00
58 Lampu Taman + Tiang + Lampu 1 Buah bh 307,600.00
59 Lampu Baret 30 cm + Neon bh 221,700.00
60 Lampu Neon Arcrilik 2 x 40 W Lengkap bh 738,000.00
61 Jarum Penangkal Petir 16 bh 101,500.00
62 Kawat BC ( Tembaga ) kg 65,100.00
63 Pentanahan Penangkal Petir ttk 423,700.00
64 Pentanahan Panel ttk 296,100.00
T ALAT TUKANG
1 Palu 0.5 kg bh 39,300.00
2 Cangkul bh 24,500.00
3 Singkup bh 41,400.00
4 Sekrop bh 50,100.00
5 Pengki bh 12,300.00
6 ember cor pcs 8,000.00
7 Linggis bh 41,700.00
8 Rool Meter 30 meter ( Bahan Plastik ) bh 101,000.00
9 Rool Meter 5 meter ( Bahan Besi ) bh 37,800.00
10 Selang Plastik untuk Water Pas dia. 0.5 cm m 1,600.00
11 Water Pas Alumunium 60 cm bh 88,200.00
12 sewa alat pengelasan jam 125,000.00
13 sewa alat perakitan baja jam 135,000.00
14 alat trowel jam 150,000.00
V BAHAN PAGAR
1 Panel Beton Pracetak lbr 199,200.00
2 Kolom Beton Pracetak btg 264,000.00
B. BIDANG PERTAMANAN
1 Aglonema batang 50,000.00
2 Bambu krisik/jepang batang 50,000.00
3 Furadan kg 45,000.00
4 Kompos/pupuk kandang karung 35,000.00
5 M atoa (2 m) batang 75,000.00
6 Palm (botol, ekor tupai, putri, dll) tinggi 2 m batang 225,000.00
7 Philo batang 90,000.00
8 Pohon pelindung (angsana, mahoni, kamboja dll) tinggi 2m batang 85,000.00
9 Pohon perdu (kaca piring, puring, mawar, melati, dll) batang 15,000.00
10 Rumput gajah mini m2 50,000.00
108,333.33
0.50
0.67
0.60
0.71
35000
75000
35,000.00
66000
66000
alat trowel
2,400,000.00 104.17 28,800.00
71.43 46,995.20
18,000.00 416.67 7,500,000.00
20,000.00 416.67 8,333,333.33
2,600,000.00
RH99 55,000.00
main tee 3.om 31,800.00
cross tee 1.2 11,500.00
cross tee 0.6 5,750.00
wall angle 18,000.00
shadow moulding W3.6m 32,500.00
112500
125000
50
40
33.3
25
22.2
16.7
33.3333333333
25
22.2222222222
16.6666666667
7.40 85,988.00
10.93 134,934.25
92000
45000
= kurang angka 0
DAFTAR HARGA SATUAN UPAH
penawaran maju -
margin (275,811.11) #DIV/0!
total RAB 7,180,000,000.00 0.00%
(198,584,000.00)
Over head
gaji pokok uang makan tunjangan transport
1 Pimpinan Proyek = 5,000,000.00 1,500,000.00 1,350,000.00
2 Enginering = 3,750,000.00 900,000.00 750,000.00
3 Pelaksana = 3,500,000.00 900,000.00 600,000.00
4 Surveyor = 3,100,000.00 900,000.00 500,000.00
5 Logistik = 3,000,000.00 900,000.00 500,000.00
6 HSE / Safety = 3,000,000.00 900,000.00 500,000.00
7 keamanan siang = 2,350,000.00 600,000.00 -
8 Keamanan malam = 2,350,000.00 600,000.00 -
9 harian umum = 2,250,000.00 600,000.00 -
9 Koordinasi lingkungan
8mm 4.74 43,276.20 9,137.71
10mm 7.40 67,562.00 9,130.00
12mm 10.66 97,325.00 9,133.35
13mm 12.51 113,942.00 9,110.99
16mm 18.94 173,104.00 9,137.67
19mm 26.71 244,318.00 9,145.69
biaya pondasi
THR
pulsa total kebutuhan total / bulan total u/ 7 bulan
200,000.00 8,050,000.00 1.00 8,050,000.00 56,350,000.00 8,050,000.00
150,000.00 5,550,000.00 1.00 5,550,000.00 38,850,000.00 5,550,000.00
150,000.00 5,150,000.00 1.00 5,150,000.00 36,050,000.00 5,150,000.00
150,000.00 4,650,000.00 1.00 4,650,000.00 32,550,000.00 4,650,000.00
150,000.00 4,550,000.00 1.00 4,550,000.00 31,850,000.00 4,550,000.00
150,000.00 4,550,000.00 1.00 4,550,000.00 31,850,000.00 4,550,000.00
150,000.00 3,100,000.00 1.00 3,100,000.00 21,700,000.00 3,100,000.00
150,000.00 3,100,000.00 2.00 6,200,000.00 43,400,000.00 6,200,000.00
- 2,850,000.00 3.00 8,550,000.00 59,850,000.00 8,550,000.00
352,450,000.00
391,000.00 m1 312,800.00
1,673,470.00 m3 1,338,776.00
16,601.00 kg 13,280.80
17,367.50 kg 13,894.00
276,695.00 m2 221,356.00
235,670.00 m2 188,536.00
376,040.00 m2 300,832.00
455,930.00 m2 364,744.00
964,750.00 m3 771,800.00
443,910.00 m2 355,128.00
556,850.00 m2 445,480.00
650,695.00 m2 520,556.00
18,205.00 kg 14,564.00
6,550.75 kg 5,240.60
3,343.50 kg 2,674.80
18,205.00 kg 14,564.00
141,448.10 m2 113,158.48
135,531.50 m2 108,425.20
65,762.60 m2 52,610.08
61,476.00 m2 49,180.80
41,109.00 m2 32,887.20
262,031.10 m2 209,624.88
283,031.10 m2 226,424.88
406,031.10 m2 324,824.88
194,281.10 m1 155,424.88
87,750.00 m2 70,200.00
110,550.00 m2 88,440.00
124,710.36 m2 99,768.29
128,589.70 m2 102,871.76
146,731.32 m2 117,385.06
135,032.50 m2 108,026.00
40,475.00 m2 32,380.00
65,713.00 m2 52,570.40
41,405.00 m2 33,124.00
146,270.00 m2 117,016.00
76,500.00 m2 61,200.00
150,100.00 m2 120,080.00
674,950.00 m3 539,960.00
1,072,950.00 m3 858,360.00
270,462.00 m2 216,369.60
307,212.00 m2 245,769.60
203,998.10 m2 163,198.48
NO ITEM SPESIFIKASI
ZELLTECH (Premium)
1 ZT-01B Uk. 1,2 m x 40 m x 4 mm/roll
ISOFLEX
10 Premium A4 Uk. 1,2 m x 40 m x 4 mm/roll
11 Premium AF4 Uk.1,2 x 40 m x 4 mm / roll
12 Premium AFW4 Uk.1,2 x 40 m x 4 mm / roll
13 Premium A8 Uk.1,2 x 30 m x 8 mm / roll
14 Premium AF8 Uk. 1,2 m x 30 m x 8 mm/roll
15 Premium AFW8 Uk. 1,2 m x 30 m x 8 mm/roll
16 Premium AE4 Uk. 1,2 m x 30 m x 4 mm/roll
17 Premium WS Uk.1,2 m x 50 m/roll
Accessories
18 Metalized tape UK. 9,6 cm x 45 mtr
LAIN-LAIN
NO TYPE MATERIAL
- - 1.25x60 m 350,000
- - 1.25x60 m 525,000
25 - 1.20x30 400,000
50 - 1.20x15 400,000
39.50
900.00
1.750.000
950.00
650.00
650.00
1.250.000
2.250.000
850.00
List aluminium U 4,40 m' 39.50 173.8
Kaca tempered 12 mm 9,88 m2 900.00 8.892.000
Hardware
Floor hinges 2,00 set 1.750.000 3.500.000
Overpanel 2,00 set 950.00 1.900.000
Top patch fitting 2,00 set 650.00 1.300.000
Bottom patch fitting 2,00 set 650.00 1.300.000
Bottom patch lock + cylinder 2,00 set 1.250.000 2.500.000
Pull handle 2,00 set 2.250.000 4.500.000