SCHEDULE PROYEK P

PT WAHANACIPTA MULIAGRAHA
Mei '17 Juni '17
No Uraian Pekerjaan Bobot 01-07 08-14 15-21 22-28 29-31 01-04 05-11
1 2 3 4 5 6 7

1 PEKERJAAN PERSIAPAN
0.0145
2 PEKERJAAN TANAH & PONDASI 0.0894
3 PEKERJAAN DINDING & PELAPIS DINDING (Hanya diinding perimeter LUAR & KM/WC ) 0.0780
4 PEKERJAAN STRUKTUR 0.5925
5 PEKERJAAN LANTAI 0.0917
6 PEKERJAAN KUSEN PINTU & JENDELA ( Kusen ALUMUNIUM 3" Anodize warna COKLAT ex. Ale 0.0149
7 PEKERJAAN PENGECATAN 0.0251
8 PEKERJAAN INSTALASI AIR BERSIH DAN AIR KOTOR , UPAH PASANG SANITAIR 0.0119
9 PEKERJAAN LAIN LAIN 0.0142
10 PEKERJAAN HALAMAN 0.0678
TOTAL HARGA 100.00% - - - - - - -

Bobot Rencana - - - - - - -
Akumulasi Bobot Rencana
Bobot Dilapangan

Akumulasi Bobot Dilapangan

EK PEMBANGUNAN GEDUNG KANTOR PON

Juni '17 Juli '17 Agustus '17 September '17

12-18 19-25 26-30 01-02 03-09 10-16 17-23 24-31 01-06 07-13 14-20 21-27 28-31 01-03 04-10 11-17 18-24 25-30
8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25

0.0048 0.0048 0.0048

LIBUR LEBARAN

LIBUR LEBARAN

0.0179 0.0179 0.0179 0.0179 0.0179

0.0049 0.0049 0.0049 0.0049 0.0049 0.0049 0.0049 0.0049 0.0049

0.0370 0.0370 0.0370 0.0370 0.0370 0.0370 0.0370 0.0370 0.0370 0.0370 0.0370 0.0370

0.0071 0.0071 0.0071 0.0071 0.0071 0.0071

0.0019

0.0016 0.0016 0.0016 0.0016 0.0016 0.0016 0.0016 0.0016 0.0016

0.0007 0.0007 0.0007 0.0007 0.0007 0.0007 0.0007 0.0007 0.0015

0.0009 0.0009 0.0009 0.0009 0.0009 0.0009 0.0009 0.0009 0.0018

0.0042 0.0042 0.0042 0.0042 0.0042 0.0042 0.0042 0.0042 0.0085

- - - 0.02 0.02 0.02 0.05 0.05 0.04 0.05 0.05 0.05 0.06 0.06 0.06 0.06 0.06 0.06

- - - 0.02 0.05 0.07 0.12 0.18 0.22 0.26 0.31 0.36 0.42 0.48 0.53 0.59 0.65 0.71
KANTOR PONDOK KOPI

Oktober '17 November '17

01-08 09-15 16-22 23-29 30-31 01-05 06-12 13-19 20-26 27-30
26 27 28 29 30 31 32 33 34 35

0.0049 0.0049 0.0049 0.0049 0.0049 0.0049 0.0049

0.0370 0.0370 0.0370 0.0370

0.0071 0.0071 0.0071 0.0071 0.0071 0.0071 0.0071

0.0019 0.0019 0.0019 0.0019 0.0019 0.0019 0.0019

0.0016 0.0016 0.0016 0.0016 0.0016 0.0016 0.0016

0.0015 0.0015 0.0015 0.0015 0.0015 0.0015 0.0015

0.0018 0.0018 0.0018 0.0018 0.0018 0.0018 0.0018

0.0085 0.0085 0.0085 0.0085 0.0085 0.0085 0.0085

0.06 0.06 0.06 0.06 0.03 0.03 0.03 - - -

0.77 0.84 0.90 0.97 0.99 1.02 1.05 1.05 1.05 1.05

Jakarta , 25 April 2017

PT. WAHANACIPTA MULIAGRAHA
Christian Darmawan
Direktur
Rencana Anggaran Biaya
Proyek Pembangunan Gedung Kantor Pondok Kopi
PT. AXCELOR ULTIMA MANAGEMENT

PT WAHANACIPTA MULIA

No Jenis Pekerjaan Sat Volume Harga Satuan

I PEKERJAAN PERSIAPAN
A Pekerjaan Persiapan ( By Owner )
1 Pagar keliling ( By Owner ) m' SBO
2 Pembuatan sumur Air & Pengadaan Daya Listrik (By Owner) ls SBO
3 Keamanan & Koordinasi Lingkungan ( By Owner ) ls SBO
4 Striping lahan m2 815.55
5 Buang sampah bekas striping m3 163.11
6 Mob Demob Perataan tanah awal utk Pancang ls 1.00

B Pekerjaan Persiapan Kontraktor

1 Mob Demob Peralatan ls 1.00 60,000,000.00
2 Peralatan Kerja (air kerja,Listrik kerja, Konstruksi dll) ls 1.00 25,000,000.00
3 Bedeng kerja & Direksi Keet m2 50.00 400,000.00
4 Shop Drawing & As built Drawing , Dokumentasi ls 1.00 20,000,000.00
5 Pengukuran & bouwplank m' 160.00 80,000.00

Sub Total

II PEKERJAAN TANAH & PONDASI

1 Galian tanah
a. Galian tanah basement m3 1,211.18 70,950.00
b. Galian pile cape m3 271.15 70,950.00
c. Galian Tie beam m3 133.35 70,950.00
d. Galian lain lain ( Pit Lift, Gutter dll ) m3 36.90 70,950.00
2 Buang tanah bekas galian m3 409.55 59,880.00
3 Urugan kembali m3 1,251.19 91,150.00
4 Urug peninggian Kanan Kiri bangunan t=20cm m3 173.00 91,150.00
5 Perkerasan lantai dalam bangunan t= 10 m3 80.75 489,200.00
6 Urugan pasir bawah pile cape & tie beam t = 50 mm m3 5.65 336,000.00
7 Urugan pasir bawah lantai basement t = 50 mm m3 40.37 336,000.00
8 Lantai kerja pile cape & tie beam t = 100 mm m3 21.38 489,200.00
9 Lantai kerja lantai basement t = 100 mm m3 80.75 489,200.00
10 Bobok kepala pile cap ttk 158.00 100,000.00
11 Pile Cap - PC ( PC 1,2,3,4,5,6,7,8,9 )
~ Beton K 300 m3 110.51 895,850.00
~ Besi beton IS kg 18,733.68 9,031.00
~ Bekisting bataco m2 249.06 85,400.00
12 Tie Beam (TB 1 - 6 )
~ Beton K 300 m3 44.37 895,850.00
~ Besi beton IS kg 11,373.80 9,031.00
~ Bekisting bataco m2 295.82 85,400.00
 Sub Total

III PEKERJAAN DINDING & PELAPIS DINDING (Hanya diinding perimeter LUAR & KM/WC )
1 Pas. Dinding 1/2 bata
~ Lt Basement ( Pit Lift ) m2 465.97 104,900.00
~ Lt 1 m2 752.14 104,900.00
~ Lt 2 m2 649.81 104,900.00
~ Lt 3 m2 430.41 104,900.00
~ Lt 4 m2 430.41 104,900.00
~ Lt Atap m2 99.04 104,900.00
2 Plester dinding
~ Lt Basement m2 679.37 46,600.00
~ Lt 1 m2 1,504.29 46,600.00
~ Lt 2 m2 1,299.62 46,600.00
~ Lt 3 m2 860.82 46,600.00
~ Lt 4 m2 860.82 46,600.00
~ Lt Atap m2 198.09 46,600.00
3 Acian dinding
~ Lt Basement m2 465.97 24,400.00
~ Lt 1 m2 1,504.29 24,400.00
~ Lt 2 m2 1,299.62 24,400.00
~ Lt 3 m2 860.82 24,400.00
~ Lt 4 m2 860.82 24,400.00
~ Lt Atap m2 198.09 24,400.00
4 Skimcoat dinding dalam Basement m2 465.97 56,087.50
5 Keramik dinding 20/25 type Cornello Cream ex. Asia Tile m2 179.55 181,630.00
6 Opening pintu KM/WC dan area pantry unit 25.00 250,000.00
7 Opening jendela KM/WC dan area pantry unit 6.00 200,000.00

Sub Total

IV PEKERJAAN STRUKTUR
STRUKTUR BETON
A.1 Lt Basement
1 Plat lantai
~ Beton K 300 m3 121.12 895,850.00
~ Besi beton IS kg 11,950.26 9,031.00
~ Bekisting m2 48.60 189,350.00
~ Sealent Bitumen m' 324.00 10,000.00
~ Plastik Cor m2 807.45 16,000.00
2 Dinding Basement
~ Beton K 300 m3 89.56 895,850.00
~ Besi beton IS kg 9,463.60 9,031.00
~ Bekisting m2 895.62 189,350.00
~ Waterprofing dinding type membrane ex. SIKA m2 447.81 175,720.00
3 Ramp Basement
~ Beton K 300 m3 21.69 895,850.00
~ Besi beton IS kg 2,140.08 9,031.00
~ Bekisting m2 7.67 189,350.00
 ~ Lantai Kerja T=5cm m3 7.23 489,200.00
~ Anti slip ( nat ramp ) tanpa besi siku m2 200.10 250,000.00
4 Sump pit
~ Beton K 300 m3 177.06 895,850.00
~ Besi beton IS kg 17,197.04 9,031.00
~ Bekisting m2 1,770.58 189,350.00
5 Kolom
~ Beton K 300 m3 31.75 895,850.00
~ Besi beton IS kg 9,499.49 9,031.00
~ Bekisting m2 231.84 174,200.00
6 Waterstop ex.Sika m' 97.50 118,275.50
7 Tangga
~ Beton K 300 m3 4.05 895,850.00
~ Besi beton IS kg 411.81 9,031.00
~ Bekisting m2 29.69 199,400.00
8 Gutter
~ Beton K 300 m3 2.94 895,850.00
~ Bekisting m2 70.70 189,350.00

A.2 Lantai 1
1 Plat lantai
~ Beton K 300 m3 119.28 895,850.00
~ Besi beton IS kg 11,367.58 9,031.00
~ Bekisting m2 793.48 189,350.00
2 Ramp Basement
~ Beton K 300 m3 6.88 895,850.00
~ Wiremesh M6 m2 57.68 45,894.25
~ Bekisting m2 7.61 189,350.00
~ Lantai Kerja T=5cm m2 2.88 489,200.00
~ Anti slip ( nat ramp ) tanpa besi siku m2 57.68 200,000.00
3 Cantilever
~ Beton K 300 m3 4.63 895,850.00
~ Besi beton IS kg 457.02 9,031.00
~ Bekisting m2 33.57 189,350.00
4 Balok Lantai
~ Beton K 300 m3 58.87 895,850.00
~ Besi beton IS kg 17,114.96 9,031.00
~ Bekisting m2 306.52 189,350.00
5 Kolom
~ Beton K 300 m3 44.43 895,850.00
~ Besi beton IS kg 12,214.56 9,031.00
~ Bekisting m2 306.52 174,200.00
6 Tangga
~ Beton K 300 m3 12.29 895,850.00
~ Besi beton IS kg 1,250.17 9,031.00
~ Bekisting m2 90.86 199,400.00

A.3 Lantai 2
1 Plat lantai
~ Beton K 300 m3 119.84 895,850.00
 ~ Besi beton IS kg 11,194.11 9,031.00
~ Bekisting m2 781.76 189,350.00
2 Balok Lantai
~ Beton K 300 m3 54.56 895,850.00
~ Besi beton IS kg 16,849.19 9,031.00
~ Bekisting m2 364.69 189,350.00
3 Kolom
~ Beton K 300 m3 44.33 895,850.00
~ Besi beton IS kg 12,192.38 9,031.00
~ Bekisting m2 305.89 174,200.00
4 Tangga
~ Beton K 300 m3 12.29 895,850.00
~ Besi beton IS kg 1,250.17 9,031.00
~ Bekisting m2 90.86 199,400.00

A.4 Lantai 3
1 Plat lantai
~ Beton K 300 m3 98.03 895,850.00
~ Besi beton IS kg 11,194.11 9,031.00
~ Bekisting m2 781.76 189,350.00
2 Balok Lantai
~ Beton K 300 m3 58.63 895,850.00
~ Besi beton IS kg 15,597.80 9,031.00
~ Bekisting m2 391.90 189,350.00
3 Kolom
~ Beton K 300 m3 33.25 895,850.00
~ Besi beton IS kg 9,477.78 9,031.00
~ Bekisting m2 229.42 174,200.00
4 Tangga
~ Beton K 300 m3 12.29 895,850.00
~ Besi beton IS kg 1,250.17 9,031.00
~ Bekisting m2 90.86 199,400.00

A.5 Lantai 4
1 Plat lantai
~ Beton K 300 m3 98.03 895,850.00
~ Besi beton IS kg 11,194.11 9,031.00
~ Bekisting m2 781.76 189,350.00
2 Balok Lantai
~ Beton K 300 m3 58.93 895,850.00
~ Besi beton IS kg 14,666.68 9,031.00
~ Bekisting m2 393.95 189,350.00
3 Kolom
~ Beton K 300 m3 33.16 895,850.00
~ Besi beton IS kg 8,084.30 9,031.00
~ Bekisting m2 228.78 174,200.00
4 Tangga
~ Beton K 300 m3 6.63 895,850.00
~ Besi beton IS kg 675.83 9,031.00
~ Bekisting m2 49.44 199,400.00
A.6 Lantai ATAP 1 & ATAP 2
1 Plat lantai
~ Beton K 300 m3 100.56 895,850.00
~ Besi beton IS kg 11,481.97 9,031.00
~ Bekisting m2 801.21 189,350.00
2 Balok Lantai
~ Beton K 300 m3 58.93 895,850.00
~ Besi beton IS kg 14,666.68 9,031.00
~ Bekisting m2 393.95 189,350.00

3 Kolom Praktis uk. 15/15 ; besi 4dia 10 & dia 8-20 m' 803.65 87,296.46
4 Ringbalk uk. 15/15 ; besi 4dia 10 & dia 8-20 m' 236.84 87,296.46

Sub Total

V PEKERJAAN LANTAI
1 Lantai Basement
~ Finish Trowel lantai beton m2 735.08 56,087.50
~ Floor Hardener Liquid type SIKA CURE 24 ex. SIKA m2 735.08 28,049.00
~ Screeding area Ramp Depan m2 141.91 69,600.00
~ Keramik type CARGO DARK BROWN uk. 30/30 ex. PLATINUM m2 49.76 368,080.00
~ Plint Keramik type CARGO DARK BROWN uk. 10/30 ex. PLATINUM m' 36.20 76,200.00
~ Gril saluran ujung ram m' 6.63 850,000.00
2 Lantai 1
~ Finish Trowel lantai beton m2 478.65 56,087.50
~ Floor Hardener Liquid type SIKA CURE 24 ex. SIKA (1) m2 478.65 28,049.00
~ Screeding area Ramp ke belakang as 1'-2 ; B-H , as 2-4;G-H (2) m2 293.45 69,600.00
~ Keramik type LEXUS CREAM uk. 40/40 ex. PLATINUM (3) m2 27.11 159,965.00
~ Plint Keramik type LEXUS CREAM uk. 10/40 ex. PLATINUM m' 30.00 77,200.00
~ Keramik type CARGO DARK BROWN uk. 30/30 ex. PLATINUM (4) m2 99.05 368,080.00
~ Plint Keramik type CARGO DARK BROWN uk. 10/30 ex. PLATINUM m' 52.03 76,200.00
~ Keramik type OSCAR BROWN uk.30/30 ex. Asia Tile (7) m2 7.03 152,580.00
~ Plint Keramik type OSCAR BROWN uk.10/30 ex. Asia Tile m' 3.00 75,800.00
~ Keramik Type ZEUS CREAM uk.20x20 ex. Asia Tile m2 8.78 162,430.00
Waterproofing coating m2 12.50 140,860.00
3 Lantai 2
~ Finish Trowel lantai beton m2 797.76 56,087.50
~ Floor Hardener Liquid type SIKA CURE 24 ex. SIKA (1) m2 797.76 28,049.00
~ Keramik type LEXUS CREAM uk. 40/40 ex. PLATINUM (3) m2 20.88 159,965.00
~ Plint Keramik type LEXUS CREAM uk. 10/40 ex. PLATINUM m' 14.50 77,200.00
~ Keramik type CARGO DARK BROWN uk. 30/30 ex. PLATINUM (4) m2 77.85 368,080.00
~ Plint Keramik type CARGO DARK BROWN uk. 10/30 ex. PLATINUM m' 42.82 76,200.00
4 Lantai 3
~ Keramik type LEXUS CREAM uk. 40/40 ex. PLATINUM (3) m2 640.88 159,965.00
~ Plint Keramik type LEXUS CREAM uk. 10/40 ex. PLATINUM m' 176.83 77,200.00
~ Keramik type CARGO DARK BROWN uk. 30/30 ex. PLATINUM (4) m2 82.11 368,080.00
~ Plint Keramik type CARGO DARK BROWN uk. 10/30 ex. PLATINUM m' 70.51 76,200.00
~ Keramik typeZEUS CREAM uk. 20/20 ex. Asia Tile (5) m2 33.50 162,430.00
Waterproofing coating m2 44.31 140,860.00
5 Lantai 4
~ Keramik type LEXUS CREAM uk. 40/40 ex. PLATINUM (3) m2 651.14 159,965.00
 ~ Plint Keramik type LEXUS CREAM uk. 10/40 ex. PLATINUM m' 187.18 77,200.00
~ Keramik type CARGO DARK BROWN uk. 30/30 ex. PLATINUM (4) m2 78.88 368,080.00
~ Plint Keramik type CARGO DARK BROWN uk. 10/30 ex. PLATINUM m' 60.16 76,200.00
~ Keramik typeZEUS CREAM uk. 20/20 ex. Asia Tile (5) m2 29.52 162,430.00
Waterproofing coating m2 38.93 140,860.00
6 Lt Atap 1 & 2
~ Keramik type LEXUS CREAM uk. 40/40 ex. PLATINUM (3) m2 27.60 159,965.00
~ Plint Keramik type LEXUS CREAM uk. 10/40 ex. PLATINUM m' 27.45 77,200.00
~ Keramik type CARGO DARK BROWN uk. 30/30 ex. PLATINUM (4) m2 49.76 368,080.00
~ Plint Keramik type CARGO DARK BROWN uk. 10/30 ex. PLATINUM m' 17.14 76,200.00
~ Screading mutu B0 & acian lantai m2 759.75 94,000.00
~ Waterproofing membrane m2 759.75 175,720.00

Sub Total

VI PEKERJAAN KUSEN PINTU & JENDELA ( Kusen ALUMUNIUM 3" Anodize warna COKLAT ex. Alexindo , kaca Ray
1 Lantai 1
~ Kusen jendela type J1 unit 5.00 525,825.00
~ Kusen jendela type J5 unit 5.00 2,324,850.00
~ Kusen jendela type G1 unit 23.00 540,000.00
2 Lantai 2
~ Kusen jendela type J1 unit 17.00 525,825.00
~ Kusen jendela type G1 unit 25.00 540,000.00
~ Kusen jendela type G2 unit 2.00 1,080,000.00
3 Lantai 3
~ Kusen jendela type J2 unit 22.00 1,275,825.00
~ Kusen jendela type J4 unit 3.00 964,010.00
~ Kusen jendela type G1 unit 18.00 540,000.00
~ Kusen jendela type G2 unit 2.00 1,080,000.00
4 Lantai 4
~ Kusen jendela type J2 unit 22.00 1,275,825.00
~ Kusen jendela type J4 unit 3.00 964,010.00
~ Kusen jendela type G1 unit 18.00 540,000.00
~ Kusen jendela type G2 unit 2.00 1,080,000.00
5 Lantai Atap 1
~ Kusen jendela type G1 unit 3.00 540,000.00
~ Kusen jendela type G2 unit 2.00 1,080,000.00
~ Kusen jendela type G3 unit 1.00 405,000.00
KUSEN JENDELA DIHITUNG HANYA SISI LUAR SAJA

Sub Total

VII PEKERJAAN PENGECATAN

1 Cat dinding luar ( weathershield ) m2 2,827.79 37,800.00

2 Finish skim coat dak ( Tanpa finish cat )
~ Basement m2 869.05 56,087.50
~ Lantai 1 m2 606.69 56,087.50
~ Lantai 2 m2 749.88 56,087.50
~ Lantai 3 m2 38.97 56,087.50
~ Lantai 4 m2 38.97 56,087.50
 ~ Lantai Atap 1 & 2 m2 47.45 56,087.50

Sub Total

VIII PEKERJAAN INSTALASI AIR BERSIH DAN AIR KOTOR , UPAH PASANG SANITAIR
1 Instalasi pipa PVC WAVIN TYPE D 6" m' 273.50 181,825.00
2 Instalasi pipa PVC WAVIN TYPE D 4' m' 329.00 112,800.00
3 Instalasi pipa PVC WAVIN TYPE D 3" m' 36.00 84,025.00
4 Instalasi pipa PVC WAVIN TYPE AW 2" m' 52.00 74,125.00
5 Instalasi pipa PVC WAVIN TYPE AW 1 1/2" m' 62.00 60,025.00
6 Instalasi pipa PVC WAVIN TYPE AW 1/2" m' 175.00 39,025.00
7 Upah pasang Monoblock unit 6.00 200,000.00
8 Upah pasang Closet jongkok unit 8.00 300,000.00
9 Upah pasang wastavel unit 10.00 250,000.00
10 Upah pasang Urinoir unit 6.00 250,000.00
11 Floor Drain Unit 18.00 50,000.00

Sub Total

IX PEKERJAAN LAIN LAIN

1 Meja beton pantry + kitchen zink m3 0.53 5,000,000.00
~ Keramik typeZEUS CREAM uk. 20/20 ex. Asia Tile (5) m2 9.87 162,430.00
2 Canopi depan
Kuda kuda WF 150.75.5.7 kg 315.00 17,830.25
Gording CNP 125.50.20.2.3 kg 181.57 17,830.25
Trek stang besi 12 kg 17.12 17,830.25
Ikatan angin besi 16 kg 65.87 17,830.25
Spanskrup bh 8.00 25,000.00
Plat dan baut baut ls 1.00 5,000,000.00
Pipa 2" tarikan kanopi kg 186.50 17,830.25
Cat zinchromate + finish kg 766.06 1,500.00
Atap Alderon 860 Warna White Dove m2 72.36 177,500.00
Flashing flatsheet 0,35 mm m' 16.08 75,000.00
3 Canopi belakang
Kuda kuda WF 150.75.5.7 kg 189.00 17,830.25
Gording CNP 125.50.20.2.3 kg 63.23 17,830.25
Trek stang besi 12 kg 8.56 17,830.25
Plat dan baut baut ls 1.00 3,000,000.00
Pipa 2" tarikan kanopi kg 74.60 17,830.25
Cat zinchromate + finish kg 335.39 1,500.00
Atap Alderon 860 Warna White Dove m2 24.75 177,500.00
Flashing flatsheet 0,35 mm m' 5.50 75,000.00
4 Railling tangga samping m' 30.80 900,000.00
5 Railling tangga utama m' 52.75 900,000.00
6 Pekerjaan Betonan Car Stopper K-225 m3 0.32 838,300.00
7 Pekerjaan Cat Parkir (trafic coating) m 255.00 26,200.00

Sub Total

X PEKERJAAN HALAMAN
1 Bongkar dinding Pagar eksisting m2 442.02 35,000.00
2 Pasangan dinding bata pagar keliling lahan
~ Pasangan bata m2 663.03 104,900.00
~ Plaster aci m2 1,326.06 71,000.00
~ Pengecatan dinding pagar m2 1,326.06 37,800.00
~ Kolom uk. 20/20 m' 165.76 87,296.46
~ Ring balk & sloof uk. 20/20 m' 147.34 87,296.46
3 Perkerasan halaman depan dan belakang
~ Pemadatan m2 705.21 20,000.00
~ Basecourse m3 211.56 295,000.00
~ Urug pasir t= 7 cm m3 49.36 259,570.00
~ Pasangan Pavingblock t = 8 cm m2 705.21 223,550.00
~ Abu batu pengisi naat paving m2 705.21 4,950.00
4 Pekerjaan Pasangan Batu Kali
~ Galian m3 22.55 70,950.00
~ Pasangan Batu m3 147.68 917,300.00

Sub Total

TOTAL
JASA KONTRAKTOR 9.00%
TOTAL SETELAH JASA
DIBULATKAN
PPN 10.00%
TOTAL SETELAH PPN

Jakarta , 25 April 2017

PT. WAHANACIPTA MULIAGRAHA

Christian Darmawan
Direktur
PT WAHANACIPTA MULIAGRAHA

Jumlah Harga

-
-
-

60,000,000.00
25,000,000.00
20,000,000.00
20,000,000.00
12,800,000.00

137,800,000.00

85,932,866.25
19,238,259.37
9,461,065.43
2,618,010.66
24,523,827.25
114,046,016.24
15,768,950.00
39,500,454.00
1,899,535.14
13,565,160.00
10,459,290.11
39,500,454.00
15,800,000.00

98,998,204.79
169,183,879.47
21,269,382.40

39,751,793.93
102,716,783.99
25,263,181.72
849,497,114.76

48,880,253.00
78,899,763.99
68,165,168.66
45,149,967.04
45,149,967.04
10,389,741.83

31,658,642.00
70,099,694.98
60,562,380.54
40,114,174.72
40,114,174.72
9,230,924.10

11,369,668.00
36,704,561.32
31,710,774.36
21,003,988.48
21,003,988.48
4,833,359.40
26,135,092.38
32,611,666.50
6,250,000.00
1,200,000.00

741,237,951.52

108,503,112.38
107,922,798.06
9,202,410.00
3,240,000.00
12,919,200.00

80,234,117.70
85,465,771.60
169,585,647.00
78,689,173.20

19,430,986.50
19,327,062.48
1,452,787.88
 3,536,916.00
50,025,000.00

158,617,767.64
155,306,468.24
335,260,080.40

28,445,029.20
85,789,883.65
40,386,528.00
11,531,861.25

3,632,559.77
3,719,063.64
5,919,189.00

2,634,802.35
13,387,045.00

106,856,271.32
102,660,651.10
150,245,438.00

6,161,208.38
2,647,180.09
1,440,290.78
1,410,852.80
11,536,000.00

4,149,577.20
4,127,383.74
6,356,384.83

52,741,533.82
154,565,235.87
58,039,562.00

39,799,032.10
110,309,685.34
53,395,784.00

11,006,054.76
11,290,291.29
18,116,786.10

107,355,940.62
101,093,969.48
148,025,971.98

48,877,656.63
152,165,063.74
69,053,672.80

39,716,972.24
110,109,397.33
53,285,689.60

11,006,054.76
11,290,291.29
18,116,786.10

87,821,523.75
101,093,969.48
148,025,971.98

52,519,918.45
140,863,769.68
74,206,454.35

29,787,729.18
85,593,864.29
39,964,267.20

11,006,054.76
11,290,291.29
18,116,786.10

87,821,523.75
101,093,969.48
148,025,971.98

52,795,661.08
132,454,751.21
74,595,000.55

29,705,669.32
73,009,281.69
39,854,172.80

5,936,260.44
6,103,414.71
9,858,036.90
 90,086,680.48
103,693,633.14
151,708,829.48

52,795,661.08
132,454,751.21
74,595,000.55

70,155,798.74
20,675,293.19

5,628,827,893.28

41,228,799.50
20,618,258.92
9,876,936.00
18,315,660.80
2,758,440.00
5,631,250.00

26,846,281.88
13,425,653.85
20,424,120.00
4,336,651.15
2,316,000.00
36,458,324.00
3,964,686.00
1,072,637.40
227,400.00
1,426,135.40
1,760,750.00

44,744,364.00
22,376,370.24
3,340,069.20
1,119,400.00
28,655,028.00
3,262,884.00

102,517,569.38
13,651,276.00
30,221,208.40
5,372,862.00
5,440,592.85
6,240,802.30

104,158,810.28
 14,450,296.00
29,034,150.40
4,584,192.00
4,794,933.60
5,483,679.80

4,415,034.00
2,119,140.00
18,315,660.80
1,306,068.00
71,416,500.00
133,503,270.00

871,212,146.14

UNIUM 3" Anodize warna COKLAT ex. Alexindo , kaca Rayben 60% )

2,629,125.00
11,624,250.00
12,420,000.00

8,939,025.00
13,500,000.00
2,160,000.00

28,068,150.00
2,892,030.00
9,720,000.00
2,160,000.00

28,068,150.00
2,892,030.00
9,720,000.00
2,160,000.00

1,620,000.00
2,160,000.00
405,000.00

141,137,760.00

106,890,350.49

48,742,841.88
34,027,725.38
42,058,894.50
2,185,449.44
2,185,449.44
 2,661,351.88

238,752,062.99

49,729,137.50
37,111,200.00
3,024,900.00
3,854,500.00
3,721,550.00
6,829,375.00
1,200,000.00
2,400,000.00
2,500,000.00
1,500,000.00
900,000.00

112,770,662.50

2,646,000.00
1,603,184.10

5,616,528.75
3,237,438.49
305,253.88
1,174,419.13
200,000.00
5,000,000.00
3,325,341.63
1,149,085.00
12,843,900.00
1,206,000.00

3,369,917.25
1,127,466.14
152,626.94
3,000,000.00
1,330,136.65
503,090.00
4,393,125.00
412,500.00
27,720,000.00
47,475,000.00
271,609.20
6,681,000.00

134,743,622.16

15,470,700.00
 69,551,847.00
94,150,260.00
50,125,068.00
14,470,042.69
12,862,260.17

14,104,200.00
62,411,085.00
12,813,595.18
157,649,695.50
3,490,789.50

1,599,922.50
135,462,277.50

644,161,743.04

9,500,140,956.39
855,012,686.08
10,355,153,642.47
10,355,100,000.00
1,035,510,000.00
11,390,610,000.00

Jakarta , 25 April 2017

PT. WAHANACIPTA MULIAGRAHA

Christian Darmawan
BQ
Proyek : Bangunan Gedung Kantor
Lingkup Pekerjaan : BQ Kusen
Lokasi : Pondok Kopi - Jaktim PT WAHANACIPTA MULIAGRAHA

No Deskripsi Sat Volume Harga Satuan Tot. Harga

1 G1
Upah bh 8.00 67,500.00 540,000.00

Total 540,000.00
2 G2
Upah bh 16.00 67,500.00 1,080,000.00

Total 1,080,000.00
3 G3
Upah bh 6.00 67,500.00 405,000.00

Total 405,000.00
4 J1
Panjang Kusen Alum m 3.60 108,000.00 388,800.00
Kaca Rayban 5mm m2 0.70 195,750.00 137,025.00

Total 525,825.00
5 J2
Panjang Kusen Alum m 3.60 108,000.00 388,800.00
Kaca Rayban 5mm m2 0.70 195,750.00 137,025.00
Jendela Casement 110x70 unit 1.00 750,000.00 750,000.00

Total 1,275,825.00
6 J3
Panjang Kusen Alum m 5.10 108,000.00 550,800.00
Kaca Rayban 5mm m2 1.16 195,750.00 226,091.25

Total 776,891.25
7 J4
Panjang Kusen Alum m 2.40 108,000.00 259,200.00
Kaca Rayban 5mm m2 0.28 195,750.00 54,810.00
Jendela Casement 80x50 unit 1.00 650,000.00 650,000.00

Total 964,010.00
8 J5
Panjang Kusen Alum m 5.10 108,000.00 550,800.00
Kaca Rayban 5mm m2 1.40 195,750.00 274,050.00
Jendela Casement 110*70 unit 2.00 750,000.00 1,500,000.00

Total 2,324,850.00
 PT WAHANACIPTA MULIAGRAHA
REKAP HARGA SATUAN
NO URAIAN SAT HARGA
A PEKERJAAN STRUKTUR
1 Beton readymix K-225 m3 838,300.00
2 Beton Readymix K-300 m3 895,850.00
3 Pembesian U24 kg 9,031.00
4 Pembesian U39 kg 9,031.00
5 Bekisting kolom m2 174,200.00
6 Bekisting Balok Lantai m2 189,350.00
7 Bekisting Plat Lantai m2 189,350.00
8 Bekisting Dinding m2 189,350.00
9 Bekisting Tangga m2 199,400.00
10 Pasir Urug Dipadatkan m3 259,570.00
11 Pemasangan WIREMESH M6 m2 45,894.25
12 Bekisting Batako 1:5 m2 85,400.00
13 Lantai kerja 1:3 m2 48,920.00
14 Galian Tanah /m3 m3 70,950.00
15 Buangan Tanah Sisa Galian /m3 m3 59,880.00
16 Balok praktis /m' m 87,296.46
17 Kolom praktis 11x11 /m' m 87,296.46
18 Pekerjaan Baja kg 17,830.25
19 Pekerjaan Pasangan Batu Kali m3 917,300.00
20 Pekerjaan Basecourse m3 295,000.00
21 Galian Tanah Menggunakan Alat /m3 m3 80,900.00
22 Urugan Tanah /m3 m3 91,150.00
23 Urugan Sirtu /m3 m3 336,000.00
24 Pasangan Paving Blok K.400 t.8cm m2 223,550.00

B PEKERJAAN ARSITEKTUR
1 Pas.Dinding Bata 1:5 m2 104,900.00
2 Plesteran m2 46,600.00
3 Acian m2 24,400.00
4 Perapihan Beton (Skimcoat) m2 56,087.50
5 Keramik Platinum 40/40 cm Lexus Cream m2 159,965.00
6 Keramik Oscar Brown 30/30 cm Asia Tile m2 152,580.00
7 Keramik Platinum 30/30 cm Type Cargo Dark Brown m2 368,080.00
8 Keramik Asia Tile 20/20 Zeus Cream m2 162,430.00
9 Dinding Asia Tile 20/25 Cornello Cream m2 181,630.00
10 Screeding Lantai m2 69,600.00
11 Plint Platinum 40/40 cm Lexus Cream m 77,200.00
12 Plint Platinum 30/30 cm Type Cargo Dark Brown m 76,200.00
13 Plint Asia Tile 20/20 Zeus Cream m 75,400.00
14 Plint Oscar Brown 30/30 cm Asia Tile m 75,800.00
15 Floor Hardner m2 28,049.00
16 Cat interior m2 27,020.00
17 Cat interior (Beton Expose) m2 27,020.00
18 Cat exterior m2 37,800.00
19 Cat Traffic Coating /m m 26,200.00
20 Pekerjaan WaterProofing Membrane m2 175,720.00
21 Pekerjaan WaterProofing Coating m2 140,860.00
22 Pekerjaan Waterstop m 118,275.50
PT WAHANACIPTA MULIAGRAHA

ANALISA HARGA SATUAN

PEKERJAAN STRUKTUR, ARSITEKTUR & FINISHING

Harga
No. Uraian Pekerjaan Koef. Sat
Satuan

ANALISA STRUKTUR
1 Beton readymix K-225
Beton readymix K-225 NFA 1.05 m³ 646,000.00
Pompa beton 1.00 m³ 110,000.00
Upah 1.00 ls 50,000.00

2 Beton Readymix K-300

Beton readymix K-300 NFA 1.05 m³ 677,000.00
Pompa beton 1.00 m³ 110,000.00
Upah 1.00 ls 75,000.00

3 Pembesian U24
Besi beton ex. Mastersteel 1.05 kg 6,700.00
Kawat beton 0.01 kg 16,000.00
Upah 1.00 ls 1,900.00
Handling besi 1.00 kg -

4 Pembesian U39
Besi beton ex. Mastersteel 1.05 kg 6,700.00
Kawat beton 0.01 kg 16,000.00
Upah 1.00 ls 1,900.00
Handling besi 1.00 kg -

5 Bekisting kolom
Multiplex 12 mm - 4' x 8', digunakan 2 x 0.18 lbr 165,000.00
Kaso Borneo 0.03 m 3
2,400,000.00
Paku 0.50 kg 12,000.00
Upah 1.00 ls 76,000.00
Scafolding 0.10 ls 25,000.00

6 Bekisting Balok Lantai

PT WAHANACIPTA MULIAGRAHA

ANALISA HARGA SATUAN

PEKERJAAN STRUKTUR, ARSITEKTUR & FINISHING

Harga
No. Uraian Pekerjaan Koef. Sat
Satuan

Multiplex 12 mm - 4' x 8', digunakan 2 x 0.15 lbr 165,000.00

Kaso Borneo 0.03 m 3
2,400,000.00
Paku 0.30 kg 12,000.00
Upah 1.00 ls 76,000.00
Scafolding 1.00 ls 25,000.00

7 Bekisting Plat Lantai

Multiplex 12 mm - 4' x 8', digunakan 2 x 0.15 lbr 165,000.00
Kaso Borneo 0.03 m 3
2,400,000.00
Paku 0.30 kg 12,000.00
Upah 1.00 ls 76,000.00
Scafolding 1.00 ls 25,000.00

8 Bekisting Dinding
Multiplex 12 mm - 4' x 8', digunakan 2 x 0.15 lbr 165,000.00
Kaso Borneo 0.03 m3 2,400,000.00
Paku 0.30 kg 12,000.00
Mandor 1.00 ls 76,000.00
Scafolding 1.00 ls 25,000.00

9 Bekisting Tangga
Multiplex 12 mm - 4' x 8', digunakan 2 x 0.16 lbr 165,000.00
Kaso Borneo 0.03 m 3
2,400,000.00
Paku 0.25 kg 12,000.00
Upah 1.00 ls 85,000.00
Scafolding 1.00 ls 25,000.00

10 Pasir Urug Dipadatkan

Pasir Urug 1.05 m3 205,000.00
Pemadatan 1.00 m 3
12,500.00
Upah 1.00 ls 31,000.00
PT WAHANACIPTA MULIAGRAHA

ANALISA HARGA SATUAN

PEKERJAAN STRUKTUR, ARSITEKTUR & FINISHING

Harga
No. Uraian Pekerjaan Koef. Sat
Satuan

11 Pemasangan WIREMESH M6
Wiremesh M6 1.10 m² 22,543.86
Kawat Beton 0.01 kg 16,000.00
Upah 1.00 ls 15,000.00
Handling 0.40 ls 15,000.00

12 Bekisting Batako 1:5

Batako 12.55 bh 2,800.00
Pasir Pasang 0.05 m 3
240,000.00
Semen 0.28 zk 60,000.00
Alat Bantu 1.00 ls 5,500.00
Upah 1.00 ls 15,000.00

13 Lantai kerja 1:3

Semen 0.25 zk 60,000.00
Pasir Pasang 0.06 m³ 240,000.00
Upah 1.00 ls 20,000.00
Alat Bantu 1.00 ls

14 Galian Tanah /m3

Pekerja Terampil 0.68 oh 90,000.00
Tukang Gali 0.03 oh 150,000.00
Mandor 0.03 oh 175,000.00

15 Buangan Tanah Sisa Galian /m3

Pekerja Terampil 0.18 oh 90,000.00
Operator 0.01 oh 150,000.00
Mandor 0.01 oh 175,000.00
Excavator 0.06 oh 400,000.00
Dump Truck 5 Ton 0.06 oh 250,000.00
PT WAHANACIPTA MULIAGRAHA

ANALISA HARGA SATUAN

PEKERJAAN STRUKTUR, ARSITEKTUR & FINISHING

Harga
No. Uraian Pekerjaan Koef. Sat
Satuan

16 Balok praktis /m'

Semen 0.09 zk 60,000.00
Pasir Beton 0.01 m³ 280,000.00
Split (Krikil) 0.01 m³ 225,000.00
Besi 10 2.50 kg 6,700.00
Besi 8 0.95 kg 6,700.00
Multiplex 12 mm - 4' x 8', digunakan 2 x 0.04 lbr 165,000.00
Kaso Borneo 0.01 m3 2,400,000.00
Paku 0.01 kg 12,000.00
Kawat Beton 0.05 kg 16,000.00
Upah 1.00 ls 20,000.00
Scafolding 1.00 ls 1,500.00

17 Kolom praktis 11x11 /m'

Semen 0.09 zk 60,000.00
Pasir Beton 0.01 m³ 280,000.00
Split (Krikil) 0.01 m³ 225,000.00
Besi 10 2.50 kg 6,700.00
Besi 8 0.95 kg 6,700.00
Multiplex 12 mm - 4' x 8', digunakan 2 x 0.04 lbr 165,000.00
Kaso Borneo 0.01 m3 2,400,000.00
Paku 0.01 kg 12,000.00
Kawat Beton 0.05 kg 16,000.00
Upah 1.00 ls 20,000.00
Scafolding 1.00 ls 1,500.00

18 Pekerjaan Baja
Baja 1.04 kg 8,650.00
Kawat Las 0.02 kg 26,000.00
Solar 0.05 ltr 5,150.00
Oli/Pelumas 0.00 ltr 150,000.00
Sewa Alat 0.00 unit 350,000.00
Cat Zincromate 0.60 kg 1,500.00
Upah 0.95 ls 6,000.00
PT WAHANACIPTA MULIAGRAHA

ANALISA HARGA SATUAN

PEKERJAAN STRUKTUR, ARSITEKTUR & FINISHING

Harga
No. Uraian Pekerjaan Koef. Sat
Satuan

Upah+Alat
19 Pekerjaan Pasangan Batu Kali
Batu Belah 1.57 m3 190,000.00
Pc 3.35 zk 60,000.00
Pasir Pasang 0.70 m3 240,000.00
Upah 1.00 ls 250,000.00

20 Pekerjaan Basecourse
Basecourse (Sirtu) 1.50 m3 150,000.00
Pemadatan 1.00 ls 10,000.00
Angkutan 1.00 ls 15,000.00
Upah 1.00 ls 45,000.00

21 Galian Tanah Menggunakan Alat /m3

Pekerja Terampil 0.14 oh 90,000.00
Operator 0.01 oh 200,000.00
Mandor 0.01 oh 175,000.00
Excavator 0.10 oh 400,000.00
Dump Truck 5 Ton 0.10 oh 250,000.00

22 Urugan Tanah /m3

Pekerja Terampil 0.76 oh 90,000.00
Tukang Gali 0.07 oh 150,000.00
Mandor 0.07 oh 175,000.00

23 Urugan Sirtu
Sirtu 1.40 m3 190,000.00
Pemadatan 1.00 ls 10,000.00
Angkutan 1.00 ls 15,000.00
Upah 1.00 ls 45,000.00

24 Pasangan Paving block K.400 t.8cm

PT WAHANACIPTA MULIAGRAHA

ANALISA HARGA SATUAN

PEKERJAAN STRUKTUR, ARSITEKTUR & FINISHING

Harga
No. Uraian Pekerjaan Koef. Sat
Satuan

Urugan Pasir Extra Beton 0.17 m3 205,000.00

Paving Blok t.8cm 1.13 m2 150,000.00
Pasir pengisi neut 0.03 m3 165,000.00
Pemadatan paving manual 1.00 m2 15,000.00

ANALISA ARSITEKTUR
1 Pas.Dinding Bata 1:5
Batu Bata 85.00 bh 400.00
Semen 0.27 zk 60,000.00
Pasir Pasang 0.08 m³ 240,000.00
Alat Bantu 1.00 ls 5,500.00
Upah 1.00 ls 30,000.00

2 Plesteran
Semen Mortar 0.31 zk 60,000.00
Pasir Pasang 0.05 m³ 240,000.00
Alat Bantu 1.00 ls 2,000.00
Upah 1.00 ls 14,000.00

3 Acian
Semen Mortar 0.14 zk 60,000.00
Alat Bantu 1.00 ls 2,000.00
Upah 1.00 ls 14,000.00

4 Perapihan Beton (Skimcoat)

Skimcoat 3.50 Kg 4,025.00
Steger 0.18 ls 50,000.00
Adhitive 1.00 ls 3,000.00
Upah 1.00 ls 30,000.00
PT WAHANACIPTA MULIAGRAHA

ANALISA HARGA SATUAN

PEKERJAAN STRUKTUR, ARSITEKTUR & FINISHING

Harga
No. Uraian Pekerjaan Koef. Sat
Satuan

5 Keramik Platinum 40/40 cm Lexus Cream

Keramik 40x40 1.06 m2 57,000.00
PC 0.33 zk 60,000.00
Pasir Pasang 0.05 m³ 240,000.00
MU-408 (bahan pengisi naat keramik), @ 1 kg 1.00 kg 15,000.00
MU-400 (perekat keramik), @ 25 kg 0.25 kg 15,000.00
Upah 1.00 ls 50,000.00

6 Keramik Oscar Brown 30/30 cm Asia Tile

Keramik 30x30 1.06 m2 50,000.00
PC 0.33 zk 60,000.00
Pasir Pasang 0.05 m³ 240,000.00
MU-408 (bahan pengisi naat keramik), @ 1 kg 1.00 kg 15,000.00
MU-400 (perekat keramik), @ 25 kg 0.25 kg 15,000.00
Upah 1.00 ls 50,000.00

7 Keramik Platinum 30/30 cm Type Cargo Dark Brown

Keramik 30x30, 1.06 m2 52,000.00
Handling 0.33 ls 5,000.00
PC 0.05 zk 60,000.00
Pasir Pasang 1.00 m³ 240,000.00
MU-408 (bahan pengisi naat keramik), @ 1 kg 0.25 zk 15,000.00
MU-400 (perekat keramik), @ 25 kg 1.00 zk 15,000.00
Upah 1.00 ls 50,000.00

8 Keramik Asia Tile 20/20 Zeus Cream

Keramik 20x20 1.20 m2 48,000.00
Handling 1.00 ls 5,000.00
PC 0.33 zk 60,000.00
Pasir Pasang 0.05 m³ 240,000.00
MU-408 (bahan pengisi naat keramik), @ 1 kg 1.00 zk 15,000.00
MU-400 (perekat keramik), @ 25 kg 0.25 zk 15,000.00
Upah 1.00 ls 50,000.00
PT WAHANACIPTA MULIAGRAHA

ANALISA HARGA SATUAN

PEKERJAAN STRUKTUR, ARSITEKTUR & FINISHING

Harga
No. Uraian Pekerjaan Koef. Sat
Satuan

9 Dinding Asia Tile 20/25 Cornello Cream

Keramik dinding 20x25 1.30 m2 51,000.00
Handling 1.00 ls 5,000.00
PC 0.33 zk 60,000.00
Pasir Pasang 0.05 m³ 240,000.00
MU-408 (bahan pengisi naat keramik), @ 1 kg 0.70 zk 15,000.00
MU-400 (perekat keramik), @ 25 kg 0.25 zk 15,000.00
Upah 1.00 ls 65,000.00

10 Screeding Lantai
Semen 0.17 zk 60,000.00
Pasir Pasang 0.07 m³ 240,000.00
Upah 1.00 ls 27,000.00
Handling Material 1.00 m2 15,600.00

11 Plint Platinum 40/40 cm Lexus Cream

Keramik 0.20 m2 57,000.00
PC 0.35 zk 60,000.00
Pasir Pasang 0.02 m³ 240,000.00
Upah 1.00 ls 40,000.00

12 Plint Platinum 30/30 cm Type Cargo Dark Brown

Keramik 0.20 m2 52,000.00
PC 0.35 zk 60,000.00
Pasir Pasang 0.02 m³ 240,000.00
Upah 1.00 ls 40,000.00

13 Plint Asia Tile 20/20 Zeus Cream

Keramik 0.20 m2 48,000.00
PC 0.35 zk 60,000.00
Pasir Pasang 0.02 m³ 240,000.00
Upah 1.00 ls 40,000.00
PT WAHANACIPTA MULIAGRAHA

ANALISA HARGA SATUAN

PEKERJAAN STRUKTUR, ARSITEKTUR & FINISHING

Harga
No. Uraian Pekerjaan Koef. Sat
Satuan

14 Plint Oscar Brown 30/30 cm Asia Tile

Keramik 0.20 m2 50,000.00
PC 0.35 zk 60,000.00
Pasir Pasang 0.02 m³ 240,000.00
Upah 1.00 ls 40,000.00

15 Floor Hardner
Sika 5.20 kg 2,420.00
Curing Antisol 0.30 kg 11,550.00
Upah 1.00 ls 12,000.00

16 Cat interior
ex. Cat Acrilyc Emulsion 0.14 kg 52,000.00
Penutup 0.20 kg 52,000.00
Alat Bantu 1.00 ls 2,600.00
Upah 1.00 ls 7,000.00

17 Cat interior (Beton Expose)

ex. Cat Acrilyc Emulsion (Beton Expose) 0.14 kg 52,000.00
Penutup 0.20 kg 52,000.00
Alat Bantu 1.00 ls 2,600.00
Upah 1.00 ls 7,000.00

18 Cat exterior
ex. Cat Danashield 0.14 kg 80,000.00
Penutup 0.20 kg 80,000.00
Alat Bantu 1.00 ls 4,000.00
Upah 1.00 ls 7,000.00

19 Cat Traffic Coating /m

PT WAHANACIPTA MULIAGRAHA

ANALISA HARGA SATUAN

PEKERJAAN STRUKTUR, ARSITEKTUR & FINISHING

Harga
No. Uraian Pekerjaan Koef. Sat
Satuan

Cat Traffic Coating 0.14 kg 80,000.00

Alat Bantu 1.00 ls 7,000.00
Upah 1.00 oh 8,000.00

20 Pekerjaan WaterProofing Membrane

Bahan Waterproofing 1.08 m2 71,500.00
Tacking 1.03 m2 50,000.00
Alat Bantu 1.00 ls 7,000.00
Upah 1.00 ls 40,000.00

21 Pekerjaan WaterProofing Coating

Bahan Waterproofing 1.08 m2 42,000.00
Tacking 1.03 m2 50,000.00
Alat Bantu 1.00 ls 14,000.00
Upah 1.00 ls 30,000.00

22 Pekerjaan Waterstop
PVC 1.03 m 80,850.00
Alat Bantu 1.00 ls 10,000.00
Upah 1.00 ls 25,000.00
Jumlah RIIL

678,300.00
110,000.00
50,000.00
838,300.00

710,850.00
110,000.00
75,000.00
895,850.00

7,035.00
96.00
1,900.00
-
9,031.00

7,035.00
96.00
1,900.00
-
9,031.00

29,700.00
60,000.00
6,000.00
76,000.00
2,500.00
174,200.00
Jumlah RIIL

24,750.00
60,000.00
3,600.00
76,000.00
25,000.00
189,350.00

24,750.00
60,000.00
3,600.00
76,000.00
25,000.00
189,350.00

24,750.00
60,000.00
3,600.00
76,000.00
25,000.00
189,350.00

26,400.00
60,000.00
3,000.00
85,000.00
25,000.00
199,400.00

216,070.00
12,500.00
31,000.00
259,570.00
Jumlah RIIL

24,798.25
96.00
15,000.00
6,000.00
45,894.25

35,140.00
12,960.00
16,800.00
5,500.00
15,000.00
85,400.00

15,000.00
13,920.00
20,000.00
-
48,920.00

61,200.00
4,500.00
5,250.00
70,950.00

16,200.00
960.00
1,120.00
25,600.00
16,000.00
59,880.00
Jumlah RIIL

5,100.00
2,800.00
2,700.00
16,750.00
6,365.00
7,161.46
24,000.00
120.00
800.00
20,000.00
1,500.00
87,296.46

5,100.00
2,800.00
2,700.00
16,750.00
6,365.00
7,161.46
24,000.00
120.00
800.00
20,000.00
1,500.00
87,296.46

8,952.75
520.00
257.50
450.00
1,050.00
900.00
5,700.00
17,830.25
Jumlah RIIL

8,877.50

298,300.00
201,000.00
168,000.00
250,000.00
917,300.00

225,000.00
10,000.00
15,000.00
45,000.00
295,000.00

12,150.00
2,000.00
1,750.00
40,000.00
25,000.00
80,900.00

68,400.00
10,500.00
12,250.00
91,150.00

266,000.00
10,000.00
15,000.00
45,000.00
336,000.00
Jumlah RIIL

34,850.00
168,750.00
4,950.00
15,000.00
223,550.00

34,000.00
16,200.00
19,200.00
5,500.00
30,000.00
104,900.00

18,600.00
12,000.00
2,000.00
14,000.00
46,600.00

8,400.00
2,000.00
14,000.00
24,400.00

14,087.50
9,000.00
3,000.00
30,000.00
56,087.50
Jumlah RIIL

60,135.00
19,800.00
11,280.00
15,000.00
3,750.00
50,000.00
159,965.00

52,750.00
19,800.00
11,280.00
15,000.00
3,750.00
50,000.00
152,580.00

54,860.00
1,650.00
2,820.00
240,000.00
3,750.00
15,000.00
50,000.00
368,080.00

57,600.00
5,000.00
19,800.00
11,280.00
15,000.00
3,750.00
50,000.00
162,430.00
Jumlah RIIL

66,300.00
5,000.00
19,800.00
11,280.00
10,500.00
3,750.00
65,000.00
181,630.00

10,200.00
16,800.00
27,000.00
15,600.00
69,600.00

11,400.00
21,000.00
4,800.00
40,000.00
77,200.00

10,400.00
21,000.00
4,800.00
40,000.00
76,200.00

9,600.00
21,000.00
4,800.00
40,000.00
Jumlah RIIL

75,400.00

10,000.00
21,000.00
4,800.00
40,000.00
75,800.00

12,584.00
3,465.00
12,000.00
28,049.00

7,020.00
10,400.00
2,600.00
7,000.00
27,020.00

7,020.00
10,400.00
2,600.00
7,000.00
27,020.00

10,800.00
16,000.00
4,000.00
7,000.00
37,800.00
Jumlah RIIL

11,200.00
7,000.00
8,000.00
26,200.00

77,220.00
51,500.00
7,000.00
40,000.00
175,720.00

45,360.00
51,500.00
14,000.00
30,000.00
140,860.00

83,275.50
10,000.00
25,000.00
118,275.50
PT WAHANACIPTA MULIAGRAHA
HARGA SATUAN MATERIAL

PEKERJAAN STRUKTUR, ARSITEKTUR & FINISHING

No. Jenis Material & Upah Sat.

I. BATA ; BATU DAN PASIR :

1 Bata Merah kwalitas baik bh Rp.

2 Bata Ringan Superblock/setara ACC Block ex Bricon (Bersertifikat) bh Rp.
3 Batako m2 Rp.
4 Batu Belah Pondasi m3 Rp.
5 Bata Ringan T=7.5 bh Rp.
6 Bata Ringan T=10 bh Rp.
7 Batu Split Pecah Mesin 1-2 Cm m3 Rp.
8 Batu Split pecah Mesin 2-3 Cm m3 Rp.
9 Batu Split pecah Mesin 3-5 Cm m3 Rp.
10 Batu Split pecah Mesin 5-7 Cm m3 Rp.
11 Sirtu m3 Rp.
12 Sirdam m3 Rp.
13 Batu Basecourse m3 Rp.
14 Pasir Beton I bangka m3 Rp.
15 Pasir Beton II lampung m3 Rp.
16 Pasir Pasang hitam m3 Rp.
17 Pasir Urug m3 Rp.
18 Limstone m3 Rp.

II. BAHAN PEREKAT :

1 Semen PC Tiga Roda (50 Kg) zak Rp.

2 Semen warna Kg Rp.
3 Readymix K-225 Diatas Container m3 Rp.
4 Readymix K-250 Diatas Container m3 Rp.
5 Readymix K-300 Diatas Container m3 Rp.
6 Readymix K-350 Diatas Container m3 Rp.
7 Readymix K-400 Diatas Container m3 Rp.
8 Readymix B0 NFA Diatas Container m3 Rp.
9 MU-408 (bahan pengisi naat keramik) kg Rp.
10 MU-400 (perekat keramik) kg Rp.
11 MU-301 zak Rp.
12 MU-200 zak Rp.
13 MU-380 zak Rp.
14 Compoun zak Rp.
15 AM 40 kg Rp.
16 AM 42 kg Rp.
16 AM 50 kg Rp.

III. BAHAN KAYU :

1 Kayu Terentang Lepasan m3 Rp.

PT WAHANACIPTA MULIAGRAHA
HARGA SATUAN MATERIAL

PEKERJAAN STRUKTUR, ARSITEKTUR & FINISHING

No. Jenis Material & Upah Sat.

2 Papan Albasia m3 Rp.
3 Kayu Borneo Super
- Balok m3 Rp.
- Papan m3 Rp.
4 Kayu Kamper Banjar
- Balok m3 Rp.
- Papan m3 Rp.
5 Dolken dia 5 s/d 7 cm btg Rp.

IV. BAHAN BAJA :

1 Besi Beton U,24 ex. MS Kg Rp.

2 Besi Beton U,39 ex. MS Kg Rp.
3 Besi Siku Rata-rata Kg Rp.
4 Besi IWF Rata-rata Kg Rp.
5 Besi C Rata-rata Kg Rp.
6 Bahan Baja Rata-rata kg Rp.
7 Besi Plat 5 s/d 10 mm Rata rata Kg Rp.
8 Besi Plat 12 s/d 20 mm Rata rata Kg Rp.
9 Kawat Jaring M-5 Ex Union m2 Rp.
10 Kawat Jaring M-6 Ex Union m2 Rp.
11 Kawat Jaring M-7 Ex Union m2 Rp.
12 Kawat Jaring M-10 Ex Union m2 Rp.
13 Plat Deck untuk Pengecoran Beton (Metal Deck) Ex. Union m2 Rp.
14 Mur/ Baud D.19 MM HTB -A 325 bh Rp.
15 Mur/ Baud D. 16 MM HTB -A 325 bh Rp.
16 Anker Mur/ Baud D. 19 - 70 mm bh Rp.
17 Anker Mur/ Baud dia D. 22 - 70 cm bh Rp.
18 Anker Mur/ Baud D. 22 - 90 cm bh Rp.
19 Mur Baut Hitam Dia 12 bh Rp.
20 Pipa BSP dia 2" Btg Rp.
21 Pipa BSP dia 2 1/2" Btg Rp.
22 Pipa BSP dia 3" Btg Rp.
23 Pipa Hollow Galvanis # 40.40.2 cm m' Rp.
24 Pipa Hollow Galvanis# 20.40.2 cm m' Rp.
25 Plat Besi Strip 30.3 mm m' Rp.
26 Stainlessteel Dia 1" Miror m' Rp.
27 Stainlessteel Dia 1 1/2" Miror m' Rp.
28 Stainlessteel Dia 2" Miror m' Rp.
29 Stainlessteel Dia 3" Miror m' Rp.
30 Wiremesh M6 lmbr Rp.
31 Wiremesh M7 lmbr Rp.
32 Kawat Las kg Rp.
33 Pipa Hollow Galvanis # 40.40.2 cm btg Rp.
PT WAHANACIPTA MULIAGRAHA
HARGA SATUAN MATERIAL

PEKERJAAN STRUKTUR, ARSITEKTUR & FINISHING

No. Jenis Material & Upah Sat.

33 Pipa Hollow Galvanis# 20.40.2 cm btg Rp.
34 List Profil Alumunium m Rp.
35 Metal Furing btg Rp.

V. BAHAN PELAPIS :

1 Triplex 3 mm Lbr Rp.

2 Multiplex 120x240 cm t=6 mm lbr Rp.
3 Multiplex 120x240 cm t=9 mm lbr Rp.
4 Multiplex 120x240 cm t=12 mm lbr Rp.
5 Gipsumboard t=9 mm Uk 1,2 x 2,4 (Jayaboard) Lbr Rp.
6 Plastik sheet t=0.08 mm m2 Rp.
7 List Profil Gipsum Board 5/5 cm m' Rp.
8 Melaminto lbr Rp.
9 GRC 6 mm lbr Rp.
10 Kaso Borneo btg Rp.

VI. BAHAN PELAPIS DINDING / LANTAI

1 Niro Granit Type Antique White 60/60 cm m2 Rp.

2 Niro Granit Type Pearl white 80/80 cm m2 Rp.
3 Keramik Platinum 30/30 cm Type Cargo Dark Brown m2 Rp.
4 Terazo 40/40 cm White Cream, Ex. Lumbung Garuda m2 Rp.
5 Keramik Platinum 40/40 cm Lexus Cream m2 Rp.
6 Niro Granit Type Brick 40/40 cm m2 Rp.
7 Niro Granit Type Joice 40/40 cm (Polished) m2 Rp.
8 Keramik Oscar Brown 30/30 cm Asia Tile m2 Rp.
9 Keramik Asia Tile 20/20 Zeus Cream m2 Rp.
10 Dinding Asia Tile 20/25 Cornello Cream m2 Rp.
11 Keramik Asia Tile 30/30 m2 Rp.
12 Keramik Asia Tile 40/40 Winston Ocra White m2 Rp.
13 Keramik Granite Tile 60/60, GMR 82 Grey Ex Niro m2 Rp.
14 Keramik Granite Tile 80/80, Ex Niro m2 Rp.
15 Nosing Andesit Bakar m Rp.
16 Keramik Roman 20/20 cm Granity Caramel m2 Rp.
17 Keramik Roman 20/40 cm Urban Originc m2 Rp.
18 Keramik IKAD 20/25 type SC 6101 (white) m2 Rp.
19 Keramik IKAD 20/25 type SC 6101 (grey) m2 Rp.
20 Batu basalto m2 Rp.
21 Tegel m2 Rp.
22 Plint Platinum 30/30 cm Type Cargo Dark Brown m2 Rp.
23 Plint Platinum 40/40 cm Lexus Cream m2 Rp.
24 Plint Asia Tile 20/20 Zeus Cream m2 Rp.
25 Plint Oscar Brown 30/30 cm Asia Tile m2 Rp.
26 Plint SC-2403, Ex IKAD m2 Rp.
PT WAHANACIPTA MULIAGRAHA
HARGA SATUAN MATERIAL

PEKERJAAN STRUKTUR, ARSITEKTUR & FINISHING

No. Jenis Material & Upah Sat.

27 Floor Hardner 20Kg/m2,Curing kg Rp.
28 Floor Hardner 25Kg/m2,Sika kg Rp.
29 Lantai Kayu (Conwood) m2 Rp.
30 Keramik 33.3x33.3 Rock Tile, ex Roman m2 Rp.
31 Niro Granit Absolut m2 Rp.

VII. ALUMUNIUM :

1 Bahan Kusen Alumunium 3" CA ex. Alexindo m' Rp.

2 Rangka jendela Alumunium CA ex. Alexindo m2 Rp.
3 Rangka Pintu Alumunium CA ex. Alexindo m' Rp.
4 Plat Alumunium # 1 mm CA ex. Alexindo m2 Rp.
5 Siku Alumunium 30/30 cm Btg Rp.
6 Metal Stud Ex Jaindo Btg Rp.
7 Spandreel Alumunium m2 Rp.
8 Alucopan (Alumunium Composit Panel) m2 Rp.
9 Alumunium Foil Double Side m2 Rp.
10 Pintu Multiplex 6 mm lapis melaminto bh Rp.

VIII. KACA

1 Glass Blok 20/20 ex Mulia bh Rp.

IX. ACC PINTU DAN JENDELA

1 Engsel Pintu 4" Nylon Ex SES Bh Rp.

2 Engsel Jendela 3" Nylon Ex SES Bh Rp.
3 Kunci Silinder Pintu Alumunium "SES" bh Rp.
4 Kunci Pintu Ex SES Lengkap Handle Unt Rp.
5 Kunci Knobe Ex SES lengkap Handle Unt Rp.
6 Tarikan Pintu Pipa Bulat dia 1" bentuk U Bh Rp.
7 Door Closser Sandard Bh Rp.
8 Floor Hings Standard ex. SES Bh Rp.
9 Floor Hings Standard ex. Dorma Bh Rp.
10 Gerendel Jendela Bh Rp.
11 Gerendel tanam pintu 60 cm, SES Bh Rp.
12 Slot Jendela bh Rp.
13 Kait Angin 10" Bh Rp.
14 Rel Pintu Baja Pj. 2x4 m Lengkap stel Rp.
15 Kunci Gembok Ukuran Besar Pintu Baja bh Rp.
16 Dudukan Tempat Kunci Gembok stl Rp.
17 Kaca Nako m² Rp.

X. BAHAN PENUTUP ATAP

PT WAHANACIPTA MULIAGRAHA
HARGA SATUAN MATERIAL

PEKERJAAN STRUKTUR, ARSITEKTUR & FINISHING

No. Jenis Material & Upah Sat.

1 Atap Zink Alume Ex Union m2 Rp.

2 Flashing Zinkalume l=25 cm m' Rp.
3 Seng Plat tebal BJLS 30 lebar 90 cm m' Rp.
4 Asbes glb Ekonomi 1.05 x 3.00 m Lbr Rp.
5 Polycarbonate solid t=3mm ex. Solar Tuf m2 Rp.
6 Alderon 860 (White Dove) m2 Rp.

XI. KAWAT & JARING BAJA

1 Kawat Beton Hitam kg Rp.

2 Ram Kawat Ayam m2 Rp.

XII. BAHAN PAKU DAN MUR BAUT :

1 Anker Kusen Baja bh Rp.

2 Paku 4 s/d 7 cm kg Rp.
3 Paku 8 s/d 12 cm kg Rp.
4 Dyna Bolt 8 s/d 10 mm bh Rp.
5 Paku Gypsum Board kg Rp.
6 Spanskrup dia 16 bh Rp.

XIII. BAHAN FINISHING :

A. Cat Besi dan Kayu :

1 Cat Besi Synthetic gloss kg Rp.
2 Cat Kayu Synthetic Supper Gloss kg Rp.
3 Cat duco kg Rp.
4 Meni Besi kg Rp.
5 Meni Kayu kg Rp.
6 Minyak Cat Thiner lt Rp.
7 Thiner ND Haight Gloss lt Rp.
8 Cat Traffic Coating kg Rp.
9 Cat Seiv kg Rp.

B. Cat Tembok :
1 Cat Danashield (Exterior) "Warna Standard" kg Rp.
2 Cat Acrilyc Emulsion (Interior) Warna Standard kg Rp.
3 Plamur Tembok ex Danapaint Kg Rp.

C. Bahan Pembantu :
1 Amplas Kayu / Besi / Duco lbr Rp.
2 Kwas Rata rata bh Rp.
3 Rol Cat Rata rata bh Rp.
4 Lem Kayu Kg Rp.
PT WAHANACIPTA MULIAGRAHA
HARGA SATUAN MATERIAL

PEKERJAAN STRUKTUR, ARSITEKTUR & FINISHING

No. Jenis Material & Upah Sat.

5 Cotton Plaster bh Rp.

XIV. BAHAN ISOLASI ATAP

1 Ram Kawat # 4 cm m2 Rp.

2 Alumunium foil Double Side FR m2 Rp.

XV. BAHAN PERLINDUNGAN

1 Waterproofing Coatting Ex Masterguard kg Rp.

- Powder Coating m2 Rp.
- Liquid ltr Rp.
- Penetron ltr Rp.
2 Membrane Waterproofing t=2 mm Ex Fosroc
- Primer Tack coat ltr Rp.
- Waterproofing Membrane m2 Rp.
3 Water Stop l=15 cm ABC m' Rp.
4 Penesol Pro Ltr Rp.
5 Cairan Pelepas Bekisting Ex Fosroc Ltr Rp.
6 Plastik t. 0,04 - 0,07 mm m2 Rp.
7 Grouting kg Rp.
8 Skimcoat kg Rp.
9 Silicoat m2 Rp.
10 Sika (Viscocreate 3115N) ltr Rp.

XVI. BAHAN PERKERASAN JALAN DAN SALURAN :

1 Abu Batu m3 Rp.

2 Prime Tack Coat Emulsi kg Rp.
3 Aspal Panas (Hotmix AC) kg Rp.
4 Kayu Bakar m3 Rp.
5 Pas.Grevel Beton 1/2 dia 20 cm m' Rp.
6 Pas.Grevel Beton 1/2 dia 30 cm m' Rp.
7 Pas.Grevel Beton 1/2 dia 50 cm m' Rp.
8 Gorong2 Beton 60 cm m' Rp.
9 Paving Block t=8 cm Natural m2 Rp.
10 Paving Block t=8 k.400 m2 Rp.
11 Paving Block t=6 cm Natural m2 Rp.
12 Batu Kanstein m' Rp.
13 Pipa PVC "AW" dia 1/2" (Panjang 4 m) Wavin m' Rp.
14 Pipa PVC "AW" dia 3/4" (Panjang 4 m) Wavin Btg Rp.
15 Pipa PVC "AW" dia 1" (Panjang 4 m) Wavin Btg Rp.
16 Pipa PVC "AW" dia 1¼" (Panjang 4 m) Wavin Btg Rp.
17 Pipa PVC "AW" dia 1½" (Panjang 4 m) Wavin m' Rp.
PT WAHANACIPTA MULIAGRAHA
HARGA SATUAN MATERIAL

PEKERJAAN STRUKTUR, ARSITEKTUR & FINISHING

No. Jenis Material & Upah Sat.

18 Pipa PVC "AW" dia 2" (Panjang 4 m) Wavin m' Rp.
19 Pipa PVC "AW" dia 2½" (Panjang 4 m) Wavin Btg Rp.
20 Pipa PVC "D" dia 3" (Panjang 4 m) Wavin m' Rp.
21 Pipa PVC "D" dia 4" (Panjang 4 m) Wavin m' Rp.
22 Pipa PVC "AW" dia 5" (Panjang 6m) Wavin m' Rp.
23 Pipa PVC "D" dia 6" (Panjang 4m) Wavin m' Rp.
24 Roof Drain Stainlessteel Bh Rp.
25 Buis Beton U-30 cm Ex Cisangkan m' Rp.
26 Andatu m3 Rp.

XVII. SANITAIR
1 Closet type CE 7 ex. TOTO Rp.
2 Closet Duduk CW 421 J ex. TOTO Rp.
3 Closet Jongkok CE 6 ex. TOTO Rp.
4 Closet Jongkok CE 7 ex. TOTO Rp.
5 Monoblock CW867NJ ex. TOTO Rp.
6 Urinoir type U57M ex. TOTO Rp.
7 Skat Urinal A 100 ex. TOTO Rp.
8 Shower Spray TB 19 CSN CR ex. TOTO Rp.
9 Wastavel type LW642 CJ ex. TOTO Rp.
10 Wastavel type LW236 CJ ex. TOTO Rp.
11 Paper Holder S20 ex. TOTO Rp.
12 Towel Bar TX 701 AC ex. TOTO Rp.
13 Kran tembok Y20C ex. San Ei Rp.
14 Kran Tembok T23 B13 V 7 NB ex. TOTO Rp.
15 Kran wastavel type TX118LX ex. TOTO Rp.
16 Floor drain type H51 ex. San Ei Rp.

XVIII. BAHAN BAKAR

1 Solar ltr Rp.
2 Premium ltr Rp.
3 Pertamax Turbo ltr Rp.
4 Pertamax 92 ltr Rp.
5 Pertamina Dex ltr Rp.
6 Pertalite ltr Rp.
7 Dexlite ltr Rp.
8 Minyak Tanah ltr Rp.
9 Oli/Pelumas ltr Rp.
Harga Keterangan

400.00
7,250.00
2,800.00
190,000.00
5,500.00
7,250.00
225,000.00
225,000.00
225,000.00
225,000.00
190,000.00
194,000.00
150,000.00
300,000.00
280,000.00
240,000.00
205,000.00
149,500.00
-
-
-
60,000.00
15,000.00
646,000.00 nilai slump12cm
655,000.00 nilai slump12cm
677,000.00 nilai slump12cm
707,000.00 nilai slump12cm
732,000.00 nilai slump12cm
640,000.00
15,000.00
15,000.00
75,000.00
120,000.00
95,000.00
85,000.00
17,500.00
17,500.00
17,500.00

-
-
2,600,000.00
 Harga Keterangan
1,600,000.00
-
2,800,000.00
2,400,000.00
-
-
-
15,000.00
-
-
-
-
6,700.00
6,900.00
7,000.00
8,800.00
7,800.00
8,650.00
8,800.00
8,800.00
20,000.00
22,543.86
30,438.60
74,000.00
96,000.00
6,000.00
4,000.00
27,500.00
36,500.00
38,000.00
1,000.00
132,000.00
195,000.00
220,000.00
109,000.00
83,000.00
35,000.00
180,000.00
260,000.00
337,000.00
425,000.00
257,000.00
347,000.00
26,000.00
36,000.00
Harga Keterangan
34,000.00
22,500.00
22,000.00

-
-
50,000.00
90,000.00
125,000.00
165,000.00
72,000.00
-
-
95,000.00
125,000.00
2,400,000.00
-
-
-
180,000.00
285,000.00
52,000.00
125,000.00
57,000.00
140,000.00
140,000.00
50,000.00
48,000.00
51,000.00
31,000.00
53,500.00
287,500.00
285,000.00
260,000.00
78,650.00
87,800.00
55,000.00
55,000.00
260,000.00
200,000.00
52,000.00
57,000.00
48,000.00
50,000.00
57,000.00
Harga Keterangan
11,550.00
2,420.00
350,000.00
97,500.00
875,000.00

-
-
70,000.00
-
-
-
-
28,000.00
-
600,000.00
-
1,500,000.00
-
-
-
25,000.00
-
-
-
-
193,000.00
165,000.00
662,000.00
662,000.00
81,000.00
110,000.00
231,000.00
795,000.00
1,100,000.00
50,000.00
385,000.00
60,000.00
100,000.00
-
-
-
329,000.00
-
-
Harga Keterangan
-
75,000.00
67,000.00
40,000.00
95,000.00
427,500.00
121,500.00
-
-
-
16,000.00
5,000.00
-
-
-
-
12,000.00
11,000.00
25,000.00
20,000.00
25,000.00

-
-
-
75,000.00
65,000.00
55,000.00
50,000.00
50,000.00
20,000.00
25,000.00
80,000.00
65,000.00
-
-
80,000.00
52,000.00
25,000.00
-
-
4,000.00
15,000.00
25,000.00
28,000.00
Harga Keterangan
15,000.00

-
-
-
-
-
-
-
-
78,000.00
42,000.00
-
46,000.00
-
-
71,500.00
80,850.00
50,000.00
-
-
-
4,025.00
15,000.00
90,000.00

-
-
165,000.00
-
-
-
-
-
-
-
131,000.00
150,000.00
-
-
5,275.00
20,000.00
26,000.00
40,000.00
16,900.00
Harga Keterangan
21,625.00
86,000.00
24,025.00
37,800.00
104,700.00
76,825.00
120,000.00
-
750,000.00

-
220,000.00
1,370,000.00
560,000.00
345,000.00
3,542,000.00
2,760,000.00
1,380,000.00
832,000.00
2,640,000.00
2,120,000.00
345,000.00
735,000.00
146,000.00
267,000.00
1,483,000.00
146,000.00

-
5,150.00
6,550.00
9,050.00
8,050.00
8,500.00
7,350.00
7,200.00
2,500.00
150,000.00
 DAFTAR HARGA SATUAN UPAH PEKERJA

PT WAHANACIPTA MULIAGRAHA
NO KOMPONEN UPAH / HARI

1 KENEK 75,000.00
2 PEKERJA SETENGAH TERAMPIL 85,000.00
3 PEKERJA TERAMPIL 90,000.00
4 TUKANG GALI 150,000.00
5 TUKANG BATU SETENGAH TERAMPIL 95,000.00
6 TUKANG BATU TERAMPIL 120,000.00
7 TUKANG KAYU SETENGAH TERAMPIL 120,000.00
8 TUKANG KAYU TERAMPIL 135,000.00
9 TUKANG CAT / PELITUR SETENGAH TERAMPIL 80,000.00
10 TUKANG CAT / PELITUR TERAMPIL 100,000.00
11 TUKANG BESI BETON SETENGAH TERAMPIL 95,000.00
12 TUKANG BESI BETON TERAMPIL 125,000.00
13 TUKANG BESI PROFIL SETENGAH TERAMPIL 95,000.00
14 TUKANG BESI PROFIL TERAMPIL 105,000.00
15 TUKANG ALUMUNIUM 150,000.00
16 TUKANG LAS 150,000.00
17 TUKANG KERAMIK SETENGAH TERAMPIL 120,000.00
18 TUKANG KERAMIK TERAMPIL 150,000.00
19 KEPALA TUKANG 160,000.00
20 MANDOR 175,000.00
21 OPERATOR ALAT BESAR 200,000.00
22 PEMBANTU OPERATOR / MEKANIK/ OPERATOR ALAT 85,000.00
23 JURU UKUR 150,000.00
24 PEMBANTU JURU UKUR 85,000.00
25 SUPIR TRUK 150,000.00
26 KENEK TRUK 80,000.00
27 PENJAGA MALAM 100,000.00
28 PETUGAS HARIAN TETAP BIDANG KEBERSIHAN, KETERTIBAN PA 70,000.00
29 PHT PEMELIHARAAN RUAS JALAN 70,000.00
30 SATGAS KEBERSIHAN/PENGANGKATAN SAMPAH DI SALURAN KAL 75,000.00
DAFTAR HARGA SATUAN UPAH PEKERJA

KETERANGAN

1 ORANG/ HR/ 8 JAM

1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
 DAFTAR HARGA SATUAN SEWA PERALATAN PER JAM KERJA

PT WAHANACIPTA MULIAGRAHA

NO. ALAT KODE KAPASITAS ALAT HARGA SATUAN

1 BULLDOZER E-001 110 Hp Rp 156,000.00

2 MOTOR GRADER E-010 110 Hp Rp 142,290.00
3 CRUSHER/SCR 30 T/H E-031 30 T/jam - 185 Hp Rp 261,900.00
4 SCREENING PLANT E-040 - Rp 102,510.00
5 LOADER WHEELED E-052 115.0 Hp Rp 159,390.00
6 ROLLER, 3 WHEELED E-080 6 - 8 Ton Rp 68,310.00
7 ROLLER, TANDEM E-081 6 - 8 Ton Rp 91,080.00
8 ROLLER, VIBR. SELF-P6-7T E-082 Rp 113,850.00
9 ROLLER, PNEUMATIC E-084 6 - 15 Ton Rp 142,290.00
10 ROLLER, VIBR. PED 1 TONE E-087 1 Ton Rp 56,970.00
11 TAMPER, VIBR. PLATE E-088 4 Hp Rp 28,440.00
12 CONCRETE VIBRATOR E-089 - Rp 17,100.00
13 SPRAYER, SELFPROP E-153 1,000.0 Liter Rp 101,664.59
14 ASP. SPRAYER, TOWED E-154 6.0 Ton Rp 26,190.00
15 ASP. MIXING PLANT 30 T/H E-155 30 T/jam Rp 364,320.00
16 ASPHALT FINISHER E-157 1820 mm / 30 Hp Rp 157,320.00
17 WATER TANK TRUCK E-182 4,000.0 Liter Rp 142,290.00
18 TRAILER, TOWED E-191 10.0 Ton Rp 350,000.00
19 DUMP TRUCK 3.5 T E-211 3.5 Ton Rp 142,290.00
20 DUMP TRUCK 5 T E-212 5 Ton / 145 Hp Rp 250,000.00
21 FLATBED TRUCK 3.5 T E-221 3,5 Ton / 115 Hp Rp 142,290.00
22 FLATBED TRUCK WITH CRANE E-225 - Rp 284,670.00
23 CONCRETE MIXER 0.125 M3 E-251 125 Liter Rp 45,540.00
24 COMPRESSOR, AIR E-301 210 M3/jam Rp 68,310.00
25 PUMP, WATER (5 CM) E-341 30 M3/jam Rp 56,970.00
26 CONCRETE MIXER 0.25 M3 E-252 250 Liter Rp 33,630.00
27 CONCRETE MIXER 0.5 M3 E-253 500 Liter Rp 56,970.00
28 CONCRETE PUMP E-254 2 Lt Rp 110,000.00
29 BLOWER E- - Rp 15,122.31
30 MESIN CUTTER CONCRETE Jam/m Rp 57,856.50
31 JACK HAMMER Jam/m Rp 36,875.00
32 TRIPOD Hari Rp 450,000.00
33 EXCAVATOR jam Rp 400,000.00
34 PENYAMBUNG TIANG KAYU DOLKEN bh Rp 25,000.00
35 LAS LISTRIK 250 A DIESEL Hari Rp 385,000.00
ATUAN SEWA PERALATAN PER JAM KERJA

KETERANGAN

jam

Per Hari

m3