KONSULTAN PERENCANA
Terbilang : " Sembilan Ratus Delapan Puluh Lima Juta Seratus Tiga Puluh Enam Ribu Rupiah"
Mengetahui / Menyetujui :
PEJABAT PEMBUAT KOMITMENT
Jumlah Harga /
No Uraian Sub Jumlah Harga
Ruangan
4 Pasangan Plafond
- Pas. Plafond Gypsump t. 9 mm, Rangka Hollow Galvanis uk.40.40.0.35 mm,
107.70 m² 131,680.00 14,181,936.00
Gantungan 20.40.0.35 mm
- Pas. Plafond Toilet Hardplek t. 5 mm, Rangka Hollow Galvanis
3.90 m² 129,580.00 505,362.00
uk.40.40.0.35 mm, Gantungan 20.40.0.35 mm
- List Gypsum L = 10 cm 138.12 m¹ 22,250.00 3,073,170.00
- List Kayu L = 5 cm 11.60 m¹ 28,750.00 333,500.00
5 Pengecatan
- Pengecatan Dinding 3 Lapis Sek. Catylac 417.83 m² 44,640.00 18,651,736.02
- Pengecatan Plafond 3 Lapis Sek. Catylac 132.58 m² 49,840.00 6,607,787.20
2 Material Utama
- Pipa PVC Class AW Ø 1½" 25.00 m¹ 28,080.00 702,000.00
- Pompa Air Bersih (Jet Pump ) untuk bangunan utama 1.00 unit 6,058,800.00 6,058,800.00
- Kapasitas : 60 Lpm/ 30 Mtr/ 0,35 Kw
- Type : Jet Pump 350 watt
- WLC pompa 1.00 titik 400,000.00 400,000.00
- Gate valev Ø 1.5 " 4.00 bh 240,000.00 960,000.00
3 Riser
- Pipa PVC Class AW Ø 1½ " dari pompa ke Tower Tank 10.50 m¹ 28,080.00 294,840.00
- Pipa PVC Class AW Ø 1½ " dari Towe Tank ke Toilet 7.00 m¹ 28,080.00 196,560.00
- Braket gantungan Material bantu 1.00 ls 150,000.00 150,000.00
4 Lantai 1
- Pipa PVC Class AW Ø 1 " 4.00 m¹ 15,960.00 63,840.00
- Pipa PVC Class AW Ø 3/4 " 11.00 m¹ 11,010.00 121,110.00
- Pipa PVC Class AW Ø ½ " 15.00 m¹ 9,120.00 136,800.00
- Braket gantungan Material bantu 1.00 ls 100,000.00 100,000.00
5 Tangki Air
- Tangki air kapasitas 1.000 liter 1.00 bh 2,100,000.00 2,100,000.00
2 Pentanahan
- Pentanahan Panel dengan impedensi max 2 ohm 1.00 ls 2,250,000.00 2,250,000.00
Jumlah Harga Pekerjaan Instalasi Lampu, Stop Kontak Dan Saklar E.3 9,068,320.00
E.4 ARMATURE SAKLAR DAN STOP KONTAK
1 Lantai 1
- Saklar Tunggal 3.00 bh 38,660.00 115,980.00
- Saklar Ganda 9.00 bh 42,950.00 386,550.00
- Stop Kontak, 220 V, 1-ph, 10 A 11.00 bh 46,360.00 509,960.00
- Stop Kontak AC 9.00 bh 78,000.00 702,000.00
Jumlah Harga Pekerjaan Armature Saklar Dan Stop Kontak E.4 1,714,490.00
E.5 ARMATURE LAMPU PENERANGAN
1 Lantai 1
- Lampu RM LED 2 x 18 watt 17.00 bh 268,760.00 4,568,920.00
- Lampu Down Light LED 15 watt 20.00 bh 210,750.00 4,215,000.00
- Lampu Down Light LED 9 watt 3.00 bh 61,870.00 185,610.00
2 Lantai 1
- Pesawat telephone Extension 3.00 bh 247,560.00 742,680.00
- Out let telephone 3.00 bh 70,600.00 211,800.00
- Kabel telephone ITC 2 x 2 x 0,6 mm²) 6.00 titik 176,460.00 1,058,760.00
- Terminal box telpon 1.00 bh 330,000.00 330,000.00
2 Lantai 1
- Camera AHD Outdoor 2.0 MP SA-2018 AM Sucher 1.00 bh 660,000.00 660,000.00
- Camera AHD Indoor 2.0 MP SA-2018 AM Sucher 2.00 bh 720,000.00 1,440,000.00
- Instalasi kabel coaxial RG-6/U dari kamera ke sentral dalam konduit 3.00 titik 155,990.00 467,970.00
- Instalasi kabel daya kamera NYM 2 x 1.5 mm2 dalam konduit 3.00 titik 108,970.00 326,910.00
2 Lantai 1
- SWITCH HUB 8 port 1.00 unit 444,000.00 444,000.00
- Outlet Data 6.00 bh 322,800.00 1,936,800.00
- Wifi Access Point 2.00 bh 324,000.00 648,000.00
- Instalasi titik Data (UTP Cat 6) PVC CONDUIT HIGH IMPACT ∅20 8.00 titik 155,990.00 1,247,920.00
- Feeder antar SWITCH HUB NYM 3X2,5 mm 5.00 m¹ 128,010.00 640,050.00
- Inst. Stop kontak SWITCH HUB 1.00 titik 140,840.00 140,840.00
2 Saluran
- Galian Tanah Biasa sedalam 1 m 11.02 m³ 62,800.00 691,804.80
- Pas. 1/2 Bata Merah ad. 1 : 4 (Tumpuan Setiap Sambungan Antara Buis Beto 4.95 m² 132,400.00 655,380.00
- Adukan Penutup Sambungan Antara Buais Beton 3.11 m² 66,560.00 206,908.42
- Urugan Pasir t. 5 cm 1.53 m³ 205,860.00 314,965.80
- Buis Beton Ø 30 cm 31.00 m¹ 84,000.00 2,604,000.00
- Urugan Tanah Kembali 8.83 m³ 23,550.00 207,848.77
No Diameter Berat Besi No Diameter Berat Besi No. Diameter Berat Besi
mm Kg / m1 mm Kg / m1 mm Kg / m1
6.00
1 60 x 30 x 10 x 1.6 x 6 mm 9.80 kg 1.63 kg
2 60 x 30 x 10 x 2.3 x 6 mm 13.90 kg 2.32 kg
3 75 x 35 x 15 x 1.6 x 6 mm 12.50 kg 2.08 kg
4 75 x 35 x 15 x 2.3 x 6 mm 17.40 kg 2.90 kg
5 75 x 45 x 15 x 1.6 x 6 mm 14.00 kg 2.33 kg
6 75 x 45 x 15 x 2.3 x 6 mm 19.00 kg 3.17 kg
7 100 x 50 x 20 x 2 x 6 mm 21.40 kg 3.57 kg
8 100 x 50 x 20 x 2.3 x 6 mm 24.40 kg 4.07 kg
9 100 x 50 x 20 x 3.2 x 6 mm 33.00 kg 5.50 kg
10 125 x 50 x 20 x 2 x 6 mm 23.70 kg 3.95 kg
11 125 x 50 x 20 x 2.3 x 6 mm 27.10 kg 4.52 kg
12 125 x 50 x 20 x 3.2 x 6 mm 37.00 kg 6.17 kg
13 150 x 50 x 20 x 2 x 6 mm 26.10 kg 4.35 kg
14 150 x 50 x 20 x 2.3 x 6 mm 29.76 kg 4.96 kg
15 150 x 50 x 20 x 3.2 x 6 mm 40.56 kg 6.76 kg
16 150 x 65 x 20 x 2 x 6 mm 28.92 kg 4.82 kg
17 150 x 65 x 20 x 2.3 x 6 mm 33.00 kg 5.50 kg
Lampiran 3
DAFTAR BERAT BESI IWF
NO. UKURAN BESI KANAL " L " BERAT / BATANG BERAT PER 1 M1
1 25 x 25 x 3 x 6 mm 6.72 kg 1.12 kg
2 30 x 30 x 3 x 6 mm 8.16 kg 1.36 kg
3 40 x 40 x 3 x 6 mm 11.00 kg 1.83 kg
4 40 x 40 x 4 x 6 mm 14.50 kg 2.42 kg
5 50 x 50 x 4 x 6 mm 18.50 kg 3.08 kg
6 50 x 50 x 5 x 6 mm 22.60 kg 3.77 kg
7 60 x 60 x 5 x 6 mm 27.30 kg 4.55 kg
8 60 x 60 x 6 x 6 mm 32.52 kg 5.42 kg
9 65 x 65 x 6 x 6 mm 35.46 kg 5.91 kg
10 70 x 70 x 7 x 6 mm 44.28 kg 7.38 kg
11 75 x 75 x 6 x 6 mm 41.22 kg 6.87 kg
12 75 x 75 x 8 x 6 mm 54.18 kg 9.03 kg
13 80 x 80 x 8 x 6 mm 57.96 kg 9.66 kg
14 90 x 90 x 9 x 6 mm 73.20 kg 12.20 kg
15 100 x 100 x 8 x 6 mm 73.20 kg 12.20 kg
16 100 x 100 x 10 x 6 mm 90.60 kg 15.10 kg
17 120 x 120 x 10 x 12 mm 218.40 kg 36.40 kg
18 120 x 120 x 12 x 12 mm 260.00 kg 43.33 kg
19 125 x 125 x 12 x 12 mm 280.00 kg 46.67 kg
20 130 x 130 x 9 x 12 mm 214.20 kg 35.70 kg
21 130 x 130 x 12 x 12 mm 280.00 kg 46.67 kg
6.00
1 2 x 1200 x 2400 mm 46.70 kg 16.22 kg
2 3 x 1200 x 2400 mm 70.00 kg 24.31 kg
3 4 x 1200 x 2400 mm 93.32 kg 32.40 kg
4 5 x 1200 x 2400 mm 117.00 kg 40.63 kg
5 6 x 1200 x 2400 mm 140.00 kg 48.61 kg
6 8 x 1200 x 2400 mm 187.00 kg 64.93 kg
7 9 x 1200 x 2400 mm 210.00 kg 72.92 kg
8 10 x 1200 x 2400 mm 233.30 kg 81.01 kg
9 11 x 1200 x 2400 mm 256.62 kg 89.10 kg
10 12 x 1200 x 2400 mm 280.00 kg 97.22 kg
11 13 x 1200 x 2400 mm 303.30 kg 105.31 kg
12 14 x 1200 x 2400 mm 326.62 kg 113.41 kg
13 15 x 1200 x 2400 mm 350.00 kg 121.53 kg
14 16 x 1200 x 2400 mm 373.00 kg 129.51 kg
DAFTAR UPAH PEKERJA BANGUNAN
KOTA SUKABUMI
TAHUN ANGGARAN 2018
B BAHAN FINISHING :
LABURAN, PENGISI DAN ALATNYA
1 Plamir Tembok kg 12,000.00
2 Cat Tembok ICI Eksterior ( BETON ) lt 75,000.00
3 Cat Tembok ICI Interior ( PLAFOND DAN DINDING ) lt 57,000.00
4 Cat Dasar ICI untuk Interior ( 2 Pelapis ) lt 75,000.00
5 Cat Tembok Sanlex kg 19,000.00
6 Water Profing Emulsion kg 75,000.00
7 Water Profing Membrance ml 56,000.00
8 Rool Cat Tembok bh 27,500.00
9 Kape Tembok bh 20,000.00
10 Kwas 3" bh 11,000.00
11 Spirtus lt 12,000.00
12 Terpentin lt 10,000.00
13 Tiner A lt 15,000.00
14 Tiner B lt 20,000.00
15 Kumpon kg 35,000.00
16 Melamik kg 65,000.00
17 Dempul Plastik kg 45,000.00
18 Dempul Duco kg 60,000.00
19 Ampelas lbr 10,000.00
20 Dempul Kayu Cap Kucing kg 42,000.00
21 Meni Kayu / Besi kg 40,000.00
22 Sincromat kg 60,000.00
23 Cat Kayu Sieve kg 60,000.00
24 Cat Besi Sieve kg 60,000.00
I BAHAN KACA
1 Kaca Polos 5 mm ( ASAHI ) m² 110,000.00
2 Kaca tempered 12 mm m² 460,000.00
K BAHAN PERPIPAAN
1 Pipa GIP Medium A Ø 1 1/2" ( 6 m1 ) bt 325,000.00
2 Pipa PVC WAVIN type AW Ø 1/2" bt 30,400.00
3 Pipa PVC WAVIN type AW Ø 3/4" bt 36,700.00
4 Pipa PVC WAVIN type AW Ø 1" bt 53,200.00
5 Pipa PVC WAVIN type AW Ø 1 1/4" bt 71,800.00
6 Pipa PVC WAVIN type AW Ø 1 1/2" bt 93,600.00
7 Pipa PVC WAVIN type AW Ø 2" bt 133,000.00
8 Pipa PVC WAVIN type AW Ø 2 1/2" bt 171,200.00
9 Pipa PVC WAVIN type AW Ø 3" bt 260,800.00
10 Pipa PVC WAVIN type AW Ø 4" bt 403,200.00
11 Pipa PVC WAVIN type AW Ø 5" bt 527,800.00
12 Pipa PVC WAVIN type AW Ø 6" bt 792,500.00
13 Pipa PVC WAVIN type AW Ø 8" bt 1,198,500.00
14 Macam2 Sambungan Paralon Ø 1/2" bh 5,000.00
15 Macam2 Sambungan Paralon Ø 3/4" bh 6,000.00
16 Macam2 Sambungan Paralon Ø 1" bh 6,000.00
17 Macam2 Sambungan Paralon Ø 1 1/4" bh 6,500.00
18 Macam2 Sambungan Paralon Ø 1 1/2" bh 7,000.00
19 Macam2 Sambungan Paralon Ø 1 3/4" bh 7,500.00
20 Macam2 Sambungan Paralon Ø 2" bh 8,500.00
21 Macam2 Samb. Paralon Ø 2 1/2" bh 10,000.00
22 Macam2 Samb. Paralon Ø 3" bh 15,000.00
23 Macam2 Samb. Paralon Ø 4" bh 18,000.00
24 Sambungan Pipa PVC Jenis AW 4 " TY bh 25,000.00
25 Lem Paralon tb 5,000.00
26 Solatip Ledeng gl 2,000.00
27 Pipa PVC 4" berlobang jenis AW m1 65,000.00
NO. JENIS BAHAN BANGUNAN SAT HARGA SAT.
Rp.
1 2 3 4
L BAHAN SANITAIR
1 Stop Kran 3/4 " KIT bh 79,200.00
2 Saringan Air Lt KM Stainless Steel bh 132,000.00
3 Floor Clean Out bh 158,000.00
4 Kran Tembok Sun Eui dia. 1/2 " bh 90,000.00
5 Kran Bebek Sun Eui 1/2 " bh 237,400.00
6 Wastafel Lengkap TOTO LW 230 unit 1,458,333.33
7 Closet Duduk Warna Standard TOTO CW 240 Lengkap unit 1,800,000.00
8 Kitchen Zink Stainless Standard Lokal ( 1 Lobang ) bh 200,000.00
N BAHAN MEKANIKAL
1 Mesin AC SPLIT DAIKIN 3/4 PK R410 NON INVERTER - FTNE20MV14 bh 3,030,000.00
2 Mesin AC SPLIT DAIKIN 1.5 PK R32 NON INVERTER - FTV35AXV14 bh 3,750,000.00
3 Apar 3,5 kg bh 300,000.00
P BAHAN TELEPHONE
1 PABX bh 2,500,000.00
2 Box telkom bh 593,300.00
3 Pesawat telephone ANALOG set 206,300.00
4 Out let telephone bh 70,600.00
5 Terminal box telpon bh 275,000.00
Q BAHAN CCTV
NO. JENIS BAHAN BANGUNAN SAT HARGA SAT.
Rp.
1 2 3 4
1 DVR AHD 16 Chanel Sucher bh 2,000,000.00
2 Hardisk 4 TB Surveillance bh 2,500,000.00
3 Monitor LCD 32 Inch bh 2,500,000.00
4 Power Suply 30A bh 400,000.00
5 Camera AHD Outdoor 2.0 MP SA-2018 AM Sucher bh 550,000.00
6 Camera AHD Indoor 2.0 MP SA-2018 AM Sucher bh 600,000.00
NO. JENIS BAHAN BANGUNAN SAT HARGA SAT.
Rp.
1 2 3 4
R BAHAN DATA
1 Rak server bh 1,782,000.00
2 CPU bh 4,720,000.00
3 Monitor LED 22 " bh 1,420,000.00
5 Server bh 7,850,000.00
6 Main Switch Hub 8 Port bh 820,000.00
7 SWITCH HUB 8 port unit 370,000.00
8 Outlet Data bh 269,000.00
9 Wifi Access Point bh 270,000.00
10 kabel UPT CAT 6 m1 6,900.00
1 2 3 4 5 6=(3x5)
A001 1 M2 PEK. PENGUKURAN KEMBALI (SITE)
Tukang Batu Terampil 0.0100 org 95,000.00 950.00
Pekerja Terampil 0.0200 org 95,000.00 1,900.00
Peralatan 0.5000 lot 2,850.00 1,425.00
Jumlah 4,275.00
Keuntungan Max. 427.50
Jumlah 4,702.50
Dibulatkan 4,700.00
A002 1 M1 PEK. PASANGAN BOUWPLANK
Kayu Borneo Super 0.0100 m³ 3,000,000.00 30,000.00
Paku 5 - 7 0.0380 kg 15,000.00 570.00
Ongkos Pasang 0.1550 ls 30,570.00 4,738.35
Jumlah 35,308.35
Keuntungan Max. 3,530.84
Jumlah 38,839.19
Dibulatkan 38,830.00
A006 1 M2 PAGAR PENGAMAN PROYEK
Seng Glb BJLS 28 ( 80 x 180 ) 1.4300 lbr 50,000.00 71,500.00
Kayu Borneo Super 0.0360 m³ 4,000,000.00 144,000.00
Paku 5 - 7 0.2000 kg 15,000.00 3,000.00
Pengecatan cat minyak 2x bag. luar 1.8000 m² 51,920.00 93,456.00
Ongkos Pasang 0.2000 ls 311,956.00 62,391.20
Jumlah 374,347.20
Keuntungan Max. 37,434.72
Jumlah 411,781.92
Dibulatkan 411,780.00
A007 1 M3 PEK.GALIAN TANAH BIASA MAX KEDALAMAN 1 M'
Tukang Gali 0.4000 org 90,000.00 36,000.00
Mandor 0.0400 org 115,000.00 4,600.00
Alat Bantu 0.0500 lot 40,600.00 2,030.00
Jumlah 42,630.00
Keuntungan Max. 4,263.00
Jumlah 46,893.00
Dibulatkan 46,890.00
A008 1 M3 PEK.GALIAN TANAH BIASA MAX KEDALAMAN 2 M'
Tukang Gali 0.5260 org 90,000.00 47,340.00
Mandor 0.0520 org 115,000.00 5,980.00
Alat Bantu 0.0500 lot 53,320.00 2,666.00
Jumlah 55,986.00
Keuntungan Max. 5,598.60
Jumlah 61,584.60
Dibulatkan 61,580.00
A017 1 M3 URUGAN TANAH KEMBALI
Tukang Gali 0.1920 org 90,000.00 17,280.00
Mandor 0.0190 org 115,000.00 2,185.00
Alat Bantu 0.1000 lot 19,465.00 1,946.50
Jumlah 21,411.50
Keuntungan Max. 2,141.15
Jumlah 23,552.65
Dibulatkan 23,550.00
A018 1 M3 PEK. PEMADATAN TANAH SETIAP 20 CM
Tukang Gali 0.5000 org 90,000.00 45,000.00
Mandor 0.0500 org 115,000.00 5,750.00
Alat Bantu ( Sewa Stamper ) 0.1250 lot 50,750.00 6,343.75
Jumlah 57,093.75
Keuntungan Max. 5,709.38
Jumlah 62,803.13
Dibulatkan 62,800.00
A022 1 M2 PEK. PEMASANGAN LAPISAN INJUK T = 10 CM
Injuk 6.0000 kg 5,600.00 33,600.00
Pekerja 0.1500 org 80,000.00 12,000.00
NO. URAIAN KOEF SAT. HARGA SAT. JUMLAH
1 2 3 4 5 6=(3x5)
Mandor 0.0150 org 115,000.00 1,725.00
Jumlah 47,325.00
Keuntungan Max. 4,732.50
Jumlah 52,057.50
Dibulatkan 52,050.00
A027 1 M3 URUGAN PASIR URUG
Pasir Urug 1.2000 m³ 145,000.00 174,000.00
Pekerja 0.1500 org 80,000.00 12,000.00
Mandor 0.0100 org 115,000.00 1,150.00
Jumlah 187,150.00
Keuntungan Max. 18,715.00
Jumlah 205,865.00
Dibulatkan 205,860.00
A028 1 M3 LANTAI KERJA 1 PC : 3 PS : 5 KRL
PC (50 kg) 3.9560 zak 65,000.00 257,140.00
Pasir beton 0.5500 m³ 200,000.00 110,000.00
Split Pecah mesin 2/3 0.9300 m³ 240,000.00 223,200.00
Pekerja 2.0000 org 80,000.00 160,000.00
Tk. Batu Setengah Terampil 0.5000 org 90,000.00 45,000.00
Kep. Tukang Batu 0.0500 org 100,000.00 5,000.00
Mandor 0.0100 org 115,000.00 1,150.00
Peralatan 0.0750 lot 801,490.00 60,111.75
Jumlah 861,601.75
Keuntungan Max. 86,160.18
Jumlah 947,761.93
Dibulatkan 947,760.00
A030 1 M3 COR BETON SITE MIX K 175/ AD 1 : 2 : 3
Semen PC (50 kg) 6.8000 zak 65,000.00 442,000.00
Split pecah mesin 2/3 0.8300 m³ 240,000.00 199,200.00
Pasir Beton 0.5400 m³ 200,000.00 108,000.00
Pekerja 1.5000 org 80,000.00 120,000.00
Tukang batu setengah terampil 0.5000 org 90,000.00 45,000.00
Kep. tukang batu 0.0500 org 100,000.00 5,000.00
Mandor 0.0100 org 115,000.00 1,150.00
Peralatan 0.0700 lot 920,350.00 64,424.50
Jumlah 984,774.50
Keuntungan Max. 98,477.45
Jumlah 1,083,251.95
Dibulatkan 1,083,250.00
A036 1 KG BESI BETON TERPASANG U - 24
Besi Beton rata - rata 1.0500 kg 14,700.00 15,435.00
Kawat Beton 0.0100 kg 18,165.00 181.65
Tk. Besi Beton setengah terampil 0.0250 org 90,000.00 2,250.00
Tk. Besi Beton terampil 0.0150 org 95,000.00 1,425.00
Kepala Tukang Besi terampil 0.0100 org 100,000.00 1,000.00
Mandor 0.0050 org 115,000.00 575.00
Peralatan, Spancer 0.0200 lot 20,866.65 417.33
Jumlah 21,283.98
Keuntungan Max. 2,128.40
Jumlah 23,412.38
Dibulatkan 23,410.00
A038 1 KG PEK. ERECTION KONST KUDA-KUDA BESI
Pekerja terampil 0.0010 org 95,000.00 95.00
Tukang besi profil terampil 0.0010 org 95,000.00 95.00
Kepala tukang besi profil 0.0002 org 100,000.00 20.00
Mandor 0.0001 org 115,000.00 11.50
Operator alat besar 0.0002 org 95,000.00 19.00
Pembantu operator 0.0200 org 75,000.00 1,500.00
Sewa alat 0.0002 ls 28,750.00 5.75
Bahan bakar solar 0.0100 lt 5,000.00 50.00
Pelumas 0.0010 lt 35,000.00 35.00
Alat bantu 0.0002 lot 1,831.25 0.37
Jumlah 1,831.25
Keuntungan Max. 183.13
Jumlah 2,014.38
Dibulatkan 2,010.00
A039 1 KG PEKERJAAN BAJA IWF EX DN
Besi IWF ex DN SII 1.0500 kg 12,000.00 12,600.00
NO. URAIAN KOEF SAT. HARGA SAT. JUMLAH
1 2 3 4 5 6=(3x5)
Pekerja Terampil 0.0600 org 95,000.00 5,700.00
Tukang besi profil terampil 0.0040 org 95,000.00 380.00
Kepala tukang besi profil 0.0010 org 100,000.00 100.00
Mandor 0.0002 org 115,000.00 23.00
Peralatan ( Oksigen , Solar , Elpiji, kawat las, dan dll) 0.1250 lot 18,803.00 2,350.38
Jumlah 21,153.38
Keuntungan Max. 2,115.34
Jumlah 23,268.71
Dibulatkan 23,260.00
A041 1 KG PEK. KONSTRUKSI BESI SIKU / PROFIL EX. DN
Besi profil / besi siku ex DN 1.0500 kg 12,000.00 12,600.00
Pekerja Terampil 0.0600 org 95,000.00 5,700.00
Tukang besi profil terampil 0.0040 org 95,000.00 380.00
Kepala tukang besi profil 0.0010 org 100,000.00 100.00
Mandor 0.0002 org 115,000.00 23.00
Peralatan ( Oksigen , Solar , Elpiji, kawat las, dan dll) 0.1250 lot 18,803.00 2,350.38
Jumlah 21,153.38
Keuntungan Max. 2,115.34
Jumlah 23,268.71
Dibulatkan 23,260.00
A047 1 M2 BEKISTING MULTIPLEX 9 MM
Kaso 5/7 borneo sp (2 x pakai) 50% 0.0170 m³ 3,000,000.00 25,500.00
Multiplek 9 mm ( 2 x pakai ) 75% 0.3470 lbr 135,000.00 35,133.75
Paku 0.4000 kg 15,000.00 6,000.00
Pekerja 0.1200 org 80,000.00 9,600.00
Tk. Kayu terampil 0.1500 org 95,000.00 14,250.00
Kepala Tukang Kayu 0.1500 org 100,000.00 15,000.00
Mandor 0.0500 org 115,000.00 5,750.00
Tk. Kayu 1/2 terampil (bongkar cetakan) 0.1200 org 90,000.00 10,800.00
Jumlah 122,033.75
Keuntungan Max. 12,203.38
Jumlah 134,237.13
Dibulatkan 134,230.00
A048 1 M2 BEKISTING MULTIPLEX 12 MM
Kaso 5/7 borneo sp (2 x pakai) 50% 0.0170 m³ 3,000,000.00 25,500.00
Multiplek 12 mm ( 2 x pakai ) 75% 0.3470 lbr 175,000.00 45,543.75
Paku 0.4000 kg 15,000.00 6,000.00
Pekerja 0.1200 org 80,000.00 9,600.00
Tk. Kayu terampil 0.1500 org 95,000.00 14,250.00
Kepala Tukang Kayu 0.1500 org 100,000.00 15,000.00
Mandor 0.0500 org 115,000.00 5,750.00
Tk. Kayu 1/2 terampil (bongkar cetakan) 0.1200 org 90,000.00 10,800.00
Jumlah 132,443.75
Keuntungan Max. 13,244.38
Jumlah 145,688.13
Dibulatkan 145,680.00
A049 1 M2 PASANGAN STOOT WERK
Kayu stoot ( dinding 2x pakai ) 50% 9.0000 bt 15,000.00 67,500.00
Papan terentang ( 2X pakai ) 0.0160 m³ 8,000,000.00 128,000.00
Paku 0.5000 kg 15,000.00 7,500.00
Pekerja 0.1500 org 80,000.00 12,000.00
Tk. Kayu terampil 0.2000 org 95,000.00 19,000.00
Kepala tukang Kayu 0.2000 org 100,000.00 20,000.00
Mandor 0.0170 org 115,000.00 1,955.00
Jumlah 255,955.00
Keuntungan Max. 25,595.50
Jumlah 281,550.50
Dibulatkan 281,550.00
A055 1 M3 PASANGAN BATU BELAH 1 : 4
Batu Belah 1.2000 m³ 200,000.00 240,000.00
P C (50 kg) 1.2500 zak 65,000.00 81,250.00
Pasir Pasang 0.4200 m³ 180,000.00 75,600.00
Pekerja 1.2500 org 80,000.00 100,000.00
Tk.batu setengah terampil 0.5000 org 90,000.00 45,000.00
Kep.tukang batu 0.1125 org 100,000.00 11,250.00
Mandor 0.0169 org 115,000.00 1,943.50
Jumlah 555,043.50
Keuntungan Max. 55,504.35
NO. URAIAN KOEF SAT. HARGA SAT. JUMLAH
1 2 3 4 5 6=(3x5)
Jumlah 610,547.85
Dibulatkan 610,540.00
A063 1 M2 DINDING KERAMIK (20/40) DN BERCORAK
Keramik Roman 20 x 40 cm Wall Tile 1.0100 m² 90,000.00 90,900.00
P.C (50 kg) 0.1600 zak 65,000.00 10,400.00
Pasir pasang 0.0300 m³ 180,000.00 5,400.00
Semen warna 0.0130 kg 27,500.00 357.50
Pekerja trampil 0.1875 org 95,000.00 17,812.50
Tk. batu trampil 0.3750 org 95,000.00 35,625.00
Kep. Tukang batu 0.0750 org 100,000.00 7,500.00
Mandor 0.0188 org 115,000.00 2,162.00
Jumlah 170,157.00
Keuntungan Max. 17,015.70
Jumlah 187,172.70
Dibulatkan 187,170.00
A064 1 M2 LANTAI KERAMIK 20/20 BERCORAK/ANTI SLIP KAMAR MANDI
Keramik KW 1 DN bercorak / anti slip 1.0100 m² 45,000.00 45,450.00
P.C (50 kg) 0.2400 zak 65,000.00 15,600.00
Pasir pasang 0.0300 m³ 180,000.00 5,400.00
Semen warna 0.0130 kg 27,500.00 357.50
Pekerja trampil 0.1875 org 95,000.00 17,812.50
Tk. batu trampil 0.3750 org 95,000.00 35,625.00
Kep. Tukang batu 0.1125 org 100,000.00 11,250.00
Mandor 0.0282 org 115,000.00 3,243.00
Jumlah 134,738.00
Keuntungan Max. 13,473.80
Jumlah 148,211.80
Dibulatkan 148,210.00
A070F 1 M2 DINDING GRANITO TILE ESSENZA UKURAN 60 x 60 POLISHED
Granito Tile Essenza 60 x 60 Polished 1.0000 m² 250,000.00 250,000.00
P.C (50 kg) + Campuran khusus 0.2600 zak 65,000.00 16,900.00
Pasir pasang 0.0300 m³ 180,000.00 5,400.00
Campuran kedap air + Perekat lain 1.0000 lot 52,750.00 52,750.00
Pekerja trampil 0.2500 org 95,000.00 23,750.00
Tk. batu trampil 0.7000 org 95,000.00 66,500.00
Kep. Tukang batu 0.0500 org 100,000.00 5,000.00
Mandor 0.0250 org 115,000.00 2,875.00
Alat bantu 0.0400 lot 423,175.00 16,927.00
Jumlah 440,102.00
Keuntungan Max. 44,010.20
Jumlah 484,112.20
Dibulatkan 484,110.00
A070F 1 M2 LANTAI GRANIT GARUDA UKURAN 60 x 60 POLISHED
Granit Garuda UK. 60 x 60 Polished 1.0000 m² 121,000.00 121,000.00
P.C (50 kg) 0.2600 zak 65,000.00 16,900.00
Pasir pasang 0.0300 m³ 180,000.00 5,400.00
Campuran kedap air 1.0000 lot 52,750.00 52,750.00
Pekerja trampil 0.2500 org 95,000.00 23,750.00
Tk. batu trampil 0.6000 org 95,000.00 57,000.00
Kep. Tukang batu 0.0500 org 100,000.00 5,000.00
Mandor 0.0250 org 115,000.00 2,875.00
Alat bantu 0.0240 lot 284,675.00 6,832.20
Jumlah 291,507.20
Keuntungan Max. 29,150.72
Jumlah 320,657.92
Dibulatkan 320,650.00
A071 1 M2 PASANGAN BATA MERAH 1 : 2
Bata merah 70.0000 bh 600.00 42,000.00
P.C (50 kg) 0.5440 zak 65,000.00 35,360.00
Pasir pasang 0.0470 m³ 180,000.00 8,460.00
Pekerja setengah trampil 0.4290 org 85,000.00 36,465.00
Tk. batu setengah trampil 0.2140 org 90,000.00 19,260.00
Kep. Tukang batu 0.0210 org 100,000.00 2,100.00
Mandor 0.0110 org 115,000.00 1,265.00
Jumlah 144,910.00
Keuntungan Max. 14,491.00
Jumlah 159,401.00
Dibulatkan 159,400.00
NO. URAIAN KOEF SAT. HARGA SAT. JUMLAH
1 2 3 4 5 6=(3x5)
A073 1 M2 PASANGAN BATA MERAH 1 : 4
Bata merah 70.0000 bh 600.00 42,000.00
P.C (50 kg) 0.3354 zak 65,000.00 21,798.40
Pasir pasang 0.0580 m³ 180,000.00 10,440.00
Pekerja setengah trampil 0.3218 org 85,000.00 27,353.00
Tk. batu setengah trampil 0.1805 org 90,000.00 16,245.00
Kep. Tukang batu 0.0158 org 100,000.00 1,580.00
NO. URAIAN KOEF SAT. HARGA SAT. JUMLAH
1 2 3 4 5 6=(3x5)
Mandor 0.0083 org 115,000.00 954.50
Jumlah 120,370.90
Keuntungan Max. 12,037.09
Jumlah 132,407.99
Dibulatkan 132,400.00
A077 1 M2 ACIAN PC
P.C (50 kg) 0.0800 zak 65,000.00 5,200.00
Pekerja setengah trampil 0.1430 org 85,000.00 12,155.00
Tk. batu setengah trampil 0.1070 org 95,000.00 10,165.00
Kep. Tukang batu 0.0105 org 100,000.00 1,050.00
Mandor 0.0100 org 115,000.00 1,150.00
Jumlah 29,720.00
Keuntungan Max. 2,972.00
Jumlah 32,692.00
Dibulatkan 32,690.00
A078 1 M2 PLESTERAN DINDING 1 : 4 + ACIAN
P.C (50 kg) 0.1404 zak 65,000.00 9,126.00
Pasir pasang 0.0190 m³ 180,000.00 3,420.00
Pekerja setengah trampil 0.2860 org 85,000.00 24,310.00
Tk. batu setengah trampil 0.2140 org 90,000.00 19,260.00
Kep. Tukang batu 0.0210 org 100,000.00 2,100.00
Mandor 0.0200 org 115,000.00 2,300.00
Jumlah 60,516.00
Keuntungan Max. 6,051.60
Jumlah 66,567.60
Dibulatkan 66,560.00
A081 1 UNIT SEPTICTANK 2 X 1,5 X 1,5 M + REMBESANNYA ( KANTOR TYPE KECIL )
Galian tanah 4.5000 m³ 55,986.00 251,937.00
Pasir urug 0.2142 m³ 145,000.00 31,059.00
Lantai kerja 2.2500 m³ 861,601.75 1,938,603.94
Pas. bata 1 PC : 2 PS + Plesteran 15.0000 m² 144,910.00 2,173,650.00
Plat beton penutup & balok 0.3000 m³ 966,130.19 289,839.06
Pipa GIP 1 1/2" 1.2000 btg 54,166.67 65,000.00
Galian tanah untuk rembesan 3.3750 m³ 55,986.00 188,952.75
Pas. injuk 5.4000 kg 5,600.00 30,240.00
Urugan kerikil 3,5 cm 1.0500 m³ 240,000.00 252,000.00
Pipa PVC 4" berlobang jenis AW 9.0000 m1 65,000.00 585,000.00
Urugan kembali perataan tanah 1.1250 m³ 21,411.50 24,087.94
Tambahan upah 0.0750 ls 5,830,369.68 437,277.73
Jumlah 6,267,647.41
Keuntungan Max. 626,764.74
Jumlah 6,894,412.15
Dibulatkan 6,894,410.00
A087 1 M2 PENGECATAN DINDING SANLEX (3x)
Cat tembok Sanlex 0.1750 kg 19,000.00 3,325.00
Plamir tembok 0.1600 kg 12,000.00 1,920.00
Rol cat 0.0100 bh 27,500.00 275.00
Ampelas 0.5000 lbr 10,000.00 5,000.00
Pekerja setengah terampil 0.1040 org 85,000.00 8,840.00
Tk. cat setengah terampil 0.1820 org 90,000.00 16,380.00
Kep. tukang cat 0.0195 org 100,000.00 1,950.00
Mandor 0.0100 org 115,000.00 1,150.00
Steger Werk 0.0450 lot 38,840.00 1,747.80
Jumlah 40,587.80
Keuntungan Max. 4,058.78
Jumlah 44,646.58
Dibulatkan 44,640.00
A088 1 M2 PENGECATAN PLAFOND SANLEX (3x)
Cat tembok Sanlex 0.2000 kg 19,000.00 3,800.00
Plamir tembok 0.1600 kg 12,000.00 1,920.00
Rol cat 0.0100 bh 27,500.00 275.00
Steger Werk 1.0000 lot 5,995.00 5,995.00
Ampelas 0.5000 lbr 10,000.00 5,000.00
Pekerja setengah terampil 0.1040 org 85,000.00 8,840.00
Tk. cat setengah terampil 0.1820 org 90,000.00 16,380.00
Kep. tukang cat 0.0195 org 100,000.00 1,950.00
Mandor 0.0100 org 115,000.00 1,150.00
Jumlah 45,310.00
NO. URAIAN KOEF SAT. HARGA SAT. JUMLAH
1 2 3 4 5 6=(3x5)
Keuntungan Max. 4,531.00
Jumlah 49,841.00
Dibulatkan 49,840.00
NO. URAIAN KOEF SAT. HARGA SAT. JUMLAH
1 2 3 4 5 6=(3x5)
A089 1 M2 PENGECATAN KAYU (3X) BERIKUT MENI
Meni kayu 0.1670 kg 40,000.00 6,680.00
Plamir kayu 0.0830 kg 42,000.00 3,486.00
Cat kayu merk SEIV 0.2000 kg 60,000.00 12,000.00
Amplas kayu 0.4000 lbr 10,000.00 4,000.00
Minyak cat terpentin 0.1500 ltr 10,000.00 1,500.00
Kwas 3" 0.0500 bh 11,000.00 550.00
Pekerja setengah terampil 0.2000 org 85,000.00 17,000.00
Tk. Cat terampil 0.3000 org 95,000.00 28,500.00
Kep. tukang cat 0.0300 org 100,000.00 3,000.00
Mandor 0.0100 org 115,000.00 1,150.00
Jumlah 77,866.00
Keuntungan Max. 7,786.60
Jumlah 85,652.60
Dibulatkan 85,650.00
A090 1 M2 PENGECATAN BESI (3X)
Meni besi 0.1670 kg 40,000.00 6,680.00
Cat besi merk Seiv 0.2000 kg 60,000.00 12,000.00
Amplas besi 0.4000 lbr 10,000.00 4,000.00
Minyak cat thiner B 0.1500 ltr 20,000.00 3,000.00
Kwas 3" 0.0500 bh 11,000.00 550.00
Pekerja terampil 0.2000 org 95,000.00 19,000.00
Tk. Cat terampil 0.3000 org 95,000.00 28,500.00
Kep. tukang cat 0.0300 org 100,000.00 3,000.00
Mandor 0.0100 org 115,000.00 1,150.00
Jumlah 77,880.00
Keuntungan Max. 7,788.00
Jumlah 85,668.00
Dibulatkan 85,660.00
A059 1 M2 PENGECATAN BESI SINCROMATE
Cat Sincromate 0.1333 kg 60,000.00 8,000.00
Amplas besi 0.2667 lbr 10,000.00 2,666.67
Minyak cat thiner B 0.1000 ltr 20,000.00 2,000.00
Kwas 3" 0.0333 bh 11,000.00 366.67
Pekerja terampil 0.1333 org 95,000.00 12,666.67
Tk. Cat terampil 0.2000 org 95,000.00 19,000.00
Kep. tukang cat 0.0200 org 100,000.00 2,000.00
Mandor 0.0067 org 115,000.00 766.67
Jumlah 47,466.67
Keuntungan Max. 4,746.67
Jumlah 52,213.33
Dibulatkan 52,210.00
A059 1 M2 WATER PROFING EMULSION
Water Profing Emulsion 0.1333 kg 75,000.00 10,000.00
Kwas 3" 0.0333 bh 85,000.00 2,833.33
Pekerja terampil 0.1333 org 95,000.00 12,666.67
Tk. Cat terampil 0.2000 org 95,000.00 19,000.00
Kep. tukang cat 0.0200 org 100,000.00 2,000.00
Mandor 0.0067 org 115,000.00 766.67
Jumlah 47,266.67
Keuntungan Max. 4,726.67
Jumlah 51,993.33
Dibulatkan 51,990.00
A066 1 M2 PAS. PLAFOND GYPSUM ELEPANT 9MM + RANGKA HOLLO 4/4 , 2/4, T. 0,35 mm
Hollow 4/4 Galvanis 1.0000 btg 25,000.00 25,000.00
Hollow 2/4 Galvanis 0.2500 btg 20,000.00 5,000.00
Papan Gypsum Elepant t = 9 mm , 120 x 240 0.3819 lbr 75,000.00 28,645.83
Ripet / Baut / Skerup 0.1100 kg 71,500.00 7,865.00
Cotton plaster 0.0720 roll 5,000.00 360.00
Coumpond / Tepung gypsum 0.0125 zak 65,000.00 812.50
Pekerja 0.1500 org 80,000.00 12,000.00
Pekerja terampil 0.1000 org 95,000.00 9,500.00
Tk. terampil 0.2000 org 95,000.00 19,000.00
Kep. Tukang 0.0100 org 100,000.00 1,000.00
Mandor 0.0100 org 115,000.00 1,150.00
Alat Bantu 0.0850 lot 110,333.33 9,378.33
Jumlah 119,711.67
Keuntungan Max. 11,971.17
NO. URAIAN KOEF SAT. HARGA SAT. JUMLAH
1 2 3 4 5 6=(3x5)
Jumlah 131,682.83
Dibulatkan 131,680.00
A066 1 M2 PAS. PLAFOND Hardpleks 5 mm + RANGKA HOLLO 4/4 , 2/4, T. 0,35 mm
Hollow 4/4 Galvanis 1.0000 btg 25,000.00 25,000.00
Hollow 2/4 Galvanis 0.2500 btg 20,000.00 5,000.00
Bahan plafond hardpleks 5 mm 120 x 240 0.3819 lbr 70,000.00 26,736.11
Ripet / Baut / Skerup 0.1100 kg 71,500.00 7,865.00
Cotton plaster 0.0720 roll 5,000.00 360.00
Coumpond / Tepung gypsum 0.0125 zak 65,000.00 812.50
Pekerja 0.1500 org 80,000.00 12,000.00
Pekerja terampil 0.1000 org 95,000.00 9,500.00
Tk. terampil 0.2000 org 95,000.00 19,000.00
Kep. Tukang 0.0100 org 100,000.00 1,000.00
Mandor 0.0100 org 115,000.00 1,150.00
Alat Bantu 0.0850 lot 110,333.33 9,378.33
Jumlah 117,801.94
Keuntungan Max. 11,780.19
Jumlah 129,582.14
Dibulatkan 129,580.00
A070 1 M1 PAS. LIST PLAFOND GYPSUM T = 10 cm
List Gypsum T = 10 cm 1.0500 m' 10,000.00 10,500.00
Coumpond / Tepung gypsum 0.0500 zak 65,000.00 3,250.00
Pekerja 0.0150 org 80,000.00 1,200.00
Pekerja terampil 0.0150 org 95,000.00 1,425.00
Tk. terampil 0.0150 org 95,000.00 1,425.00
Kep. Tukang 0.0050 org 100,000.00 500.00
Mandor 0.0030 org 115,000.00 345.00
Alat Bantu 0.0850 lot 18,645.00 1,584.83
Jumlah 20,229.83
Keuntungan Max. 2,022.98
Jumlah 22,252.81
Dibulatkan 22,250.00
A104A 1 M3 KUSEN KAYU JATI JABAR KLAS 2
Kayu Jati Jabar Kelas 2 1.1000 m³ 10,000,000.00 11,000,000.00
Paku 1.2500 kg 15,000.00 18,750.00
Lem Putih (FOX) 1.0000 kg 45,000.00 45,000.00
Pekerja terampil 4.0000 org 95,000.00 380,000.00
Tk. kayu terampil 15.0000 org 95,000.00 1,425,000.00
Kep. tukang kayu 2.7000 org 100,000.00 270,000.00
Mandor 0.5000 org 115,000.00 57,500.00
Jumlah 13,196,250.00
Keuntungan Max. 1,319,625.00
Jumlah 14,515,875.00
Dibulatkan 14,515,870.00
A106 1 M2 DAUN PINTU DOUBLE TEAKWOOD
Rangka Kayu Banjar 0.0150 m³ 7,000,000.00 105,000.00
Teakwood untuk pintu uk. 4 mm 2.0000 lbr 80,000.00 160,000.00
Lem putih (FOX) 0.0050 kg 45,000.00 225.00
Paku triplek 0.2000 m1 16,000.00 3,200.00
Pekerja terampil 0.3000 org 95,000.00 28,500.00
Tk. kayu setengah terampil 1.5000 org 90,000.00 135,000.00
Kep. tukang kayu 0.2000 org 100,000.00 20,000.00
Mandor 0.0200 org 115,000.00 2,300.00
Jumlah 454,225.00
Keuntungan Max. 45,422.50
Jumlah 499,647.50
Dibulatkan 499,640.00
A087 1 M2 PAS. KACA POLOS 5 MM'
Kaca Polos 5 mm 1.1000 m2 110,000.00 121,000.00
Pekerja 0.0150 org 80,000.00 1,200.00
Tk. kayu setengah terampil 0.1500 org 90,000.00 13,500.00
Kep. tukang kayu 0.0150 org 100,000.00 1,500.00
Mandor 0.0008 org 115,000.00 92.00
Jumlah 137,292.00
Keuntungan Max. 13,729.20
Jumlah 151,021.20
Dibulatkan 151,020.00
NO. URAIAN KOEF SAT. HARGA SAT. JUMLAH
1 2 3 4 5 6=(3x5)
A089 1 M1 PAS. KUSEN ALUMUNIUM NATURAL 4"
Kusen Alumunium Natural t=1,3 mm ( 4 " ) 1.0000 m 84,400.00 84,400.00
Tambahan upah, alat dan material bantu (Skoneng, Skr 0.3500 Lot 84,400.00 29,540.00
Jumlah 113,940.00
Keuntungan Max. 11,394.00
Jumlah 125,334.00
Dibulatkan 125,330.00
A090 1 M1 PAS. KUSEN ALUMUNIUM WARNA 4"
Kusen Alumunium Warna t=1,3 mm ( 4 " ) 1.0000 m 116,100.00 116,100.00
Tambahan upah, alat dan material bantu (Skoneng, Skr 0.3500 Lot 116,100.00 40,635.00
Jumlah 156,735.00
Keuntungan Max. 15,673.50
Jumlah 172,408.50
Dibulatkan 172,400.00
A111 1 UNIT PEMASANGAN PINTU FIBER KM/WC
Pintu Fiber KM/WC 1.0000 unit 450,000.00 450,000.00
Semen 0.1200 zak 65,000.00 7,800.00
Pasir Pasang 0.0100 m3 180,000.00 1,800.00
Pekerja 0.3000 org 80,000.00 24,000.00
Tukang Batu Terampil 0.4500 org 90,000.00 40,500.00
Kep. Tukang Batu 0.0450 org 100,000.00 4,500.00
Mandor 0.0150 org 115,000.00 1,725.00
Peralatan 0.1200 Lot 450,000.00 54,000.00
Jumlah 584,325.00
Keuntungan Max. 58,432.50
Jumlah 642,757.50
Dibulatkan 642,750.00
AT01 1 M1 RANGKA ATAP BAJA RINGAN C.75
Rangka Baja Ringan C.75 1.1000 m' 14,166.67 15,583.33
Skerup baja ringan 10.0000 bh 200.00 2,000.00
Upah Kerja ( Memotong, Merakit ) 0.2500 Lot 17,583.33 4,395.83
Peralatan 0.0250 Lot 21,979.17 549.48
Jumlah 22,528.65
Keuntungan Max. 2,252.86
Jumlah 24,781.51
Dibulatkan 24,780.00
1 2 3 4 5 6=(3x5)
Jumlah 154,394.76
Dibulatkan 154,390.00
NO. URAIAN KOEF SAT. HARGA SAT. JUMLAH
1 2 3 4 5 6=(3x5)
A141 1 M2 PASANGAN PAVING BLOCK NATURAL 6 CM
Paving Block Natural 6 cm 1.0100 m² 150,000.00 151,500.00
Pasir Beton 0.1000 m³ 200,000.00 20,000.00
Pekerja Setengah Terampil 0.2500 org 85,000.00 21,250.00
Tukang Batu Setengah Terampil 0.5000 org 90,000.00 45,000.00
Kepala Tukang Batu 0.0250 org 100,000.00 2,500.00
Mandor 0.0030 org 115,000.00 345.00
Peralatan 1.0000 lot 2,750.00 2,750.00
Jumlah 243,345.00
Keuntungan Max. 24,334.50
Jumlah 267,679.50
Dibulatkan 267,670.00
ANALISA HARGA SATUAN PEKERJAAN (ME)
A081 1 UNIT SEPTICTANK 2 X 1,5 X 1,5 M + REMBESANNYA ( KANTOR TYPE KECIL ) 6,894,410.00
1 M2 PAS. PLAFOND GYPSUM ELEPANT 9MM + RANGKA HOLLO 4/4 , 2/4, T. 0,35 mm 131,680.00
1m2 Pasang Genteng Bitumen Bergelombang Memanjang Monolayer 3 mm ( kemiringan atap > 154,390.00
Elektrikal
No Diameter Berat Besi No Diameter Berat Besi No. Diameter Berat Besi
mm Kg / m1 mm Kg / m1 mm Kg / m1
BERAT BESI BETON UNTUK PONDASI UKURAN 100 x 100 x 25 CM DALAM 1 M3 = 138.22 kg/m3 ( A + B )
8 PLAT Duiker t. 8 cm
Panjang 1 m3 ukuran 20 x 30 cm 1.00 1.00 0.10 = 10.00 m2
Besi Ø 10-150 14.00 10.00 0.62 = 86.80 kg ( A)
10 Plat Topi t. 10 cm, Beton Sitemix ad. 1 : 2 : 3, Besi U-24 = 86.80 kg/m³
Panjang 1 m3 ukuran 25 x 25 cm 1.00 1.00 0.10 = 10.00 m2
Besi Ø 10-150 14.00 10.00 0.62 = 86.80 kg ( A)
11 Plat Dak Entrance t. 10 cm, Beton Sitemix ad. 1 : 2 : 3, Besi U-24 = 173.60 kg/m³
Panjang 1 m3 ukuran Tebal 10 cm 1.00 1.00 0.10 = 10.00 m2
Besi Ø 10-150 28.00 10.00 0.62 = 173.60 kg ( A)
11 - Plat Duiker t. 20 cm, Beton Sitemix ad. 1 : 2 : 3, Besi U-24 = 124.60 kg/m³
Panjang 1 m3 ukuran Tebal 20 cm 1.00 1.00 0.20 = 5.00 m2
Besi Ø 10-150 28.00 5.00 0.89 = 124.60 kg ( A)
1 Hasil Analisa Pekerjaan Cor Beton Site Mix K-175 / ad 1 : 2 : 3 A030 1,083,250.00
2 Hasil Analisa Pekerjaan Besi Beton U. 24 A036 23,410.00
3 Hasil Analisa Pekerjaan Bekisting Multiplek 9 MM A047 134,230.00
4 Hasil Analisa Pekerjaan Bekisting Multiplek 12 MM A048 145,680.00
5 Hasil Analisa Pekerjaan Stoot Werk A049 281,550.00
###
6 - Balok Praktis 11 X 15 cm, Beton Sitemix ad 1 : 2 : 3, Pembesian U-24 = 187.64 kg/m³
- Hasil Analisa Pekerjaan Cor Beton Site Mix K-175 / ad 1 : 2 : 3 A030 1,083,250.00
- Hasil Analisa Pekerjaan Besi Beton U. 24 A036 5,107,636.36
- Hasil Analisa Pekerjaan Bekisting Multiplek 9 MM A047 2,440,545.45
Jumlah 8,631,431.82
10 Plat Topi t. 10 cm, Beton Sitemix ad. 1 : 2 : 3, Besi U-24 = 86.80 kg/m³
- Hasil Analisa Pekerjaan Cor Beton Site Mix K-175 / ad 1 : 2 : 3 A030 1,149,680.00
- Hasil Analisa Pekerjaan Besi Beton U. 24 A036 2,031,988.00
- Hasil Analisa Pekerjaan Bekisting Multiplek 9 MM A047 1,342,300.00
Hasil Analisa Pekerjaan Stoot Werk A049 1,407,750.00
Jumlah 5,931,718.00
11 Plat Dak Entrance t. 10 cm, Beton Sitemix ad. 1 : 2 : 3, Besi U-24 = 173.60 kg/m³
- Hasil Analisa Pekerjaan Cor Beton Site Mix K-175 / ad 1 : 2 : 3 A030 1,149,680.00
- Hasil Analisa Pekerjaan Besi Beton U. 24 A036 4,063,976.00
- Hasil Analisa Pekerjaan Bekisting Multiplek 9 MM A047 1,342,300.00
- Hasil Analisa Pekerjaan Stoot Werk A049 1,407,750.00
Jumlah 7,963,706.00
11 - Plat Duiker t. 20 cm, Beton Sitemix ad. 1 : 2 : 3, Besi U-24 = 124.60 kg/m³
- Hasil Analisa Pekerjaan Cor Beton Site Mix K-175 / ad 1 : 2 : 3 A030 1,149,680.00
- Hasil Analisa Pekerjaan Besi Beton U. 24 A036 2,916,886.00
- Hasil Analisa Pekerjaan Bekisting Multiplek 9 MM A047 671,150.00
- Hasil Analisa Pekerjaan Stoot Werk A049 703,875.00
Jumlah 5,441,591.00
Analisa Kusen, Backdrop, Meja Konter Dan Almari
- Type P2
A Bahan :
Kusen Aluminium 4" Warna 7.30 m' 172,400.00 1,258,520.00
Klos Kayu Kelas II 0.01 m3 2,800,000.00 35,840.00
Daun Pintu D. Teakwood Rangka 1.55 m2 499,640.00 774,541.93
Kaca Polos ; t = 5 mm 0.64 m2 151,020.00 96,849.13
Engsel Pintu Stainless 5" ( Solid, Dekson, Falco ) 3.00 set 44,400.00 133,200.00
Kunci 2 Slaag ( Ancor Asli , Belucci , Cavani) 1.00 set 158,400.00 158,400.00
Door Closer 1.00 m2 331,320.00 331,320.00
Finising HPL Motif Serat Kayu 3.25 m2 204,000.00 663,408.00
Jumlah A 3,452,079.05
- Type P3
A Bahan :
Kusen Aluminium 4" Warna 5.90 m' 172,400.00 1,017,160.00
Klos Kayu Kelas II 0.01 m3 2,800,000.00 33,040.00
Daun Pintu D. Teakwood Rangka 1.73 m2 499,640.00 864,477.13
Kaca Polos ; t = 5 mm 0.56 m2 151,020.00 84,531.93
Kunci 2 Slaag ( Ancor Asli , Belucci , Cavani) 1.00 set 158,400.00 158,400.00
Finising HPL Motif Serat Kayu 3.25 m2 204,000.00 663,408.00
Rel Pintu Sliding / Pintu Geser Kualitas Baik ( Dekson, Soligen, W 1.00 set 222,000.00 222,000.00
Jumlah A 3,043,017.06
- Type P5
A Bahan :
Kusen Kayu 0.05 m3 14,515,870.00 674,987.96
Daun Pintu D. Teakwood Rangka 6.49 m2 499,640.00 3,243,912.70
Engsel Pintu Stainless 5" ( Solid, Dekson, Falco ) 15.00 set 44,400.00 666,000.00
Kunci 2 Slaag ( Ancor Asli , Belucci , Cavani) 1.00 set 158,400.00 158,400.00
Flush Botl/Gerndel Tanam 10.00 set 82,500.00 825,000.00
Finising HPL Motif Serat Kayu 16.13 m2 204,000.00 3,290,622.00
Jumlah A 8,858,922.66
- Type P6 + Teralis
A Bahan :
Kusen Aluminium 4" Warna 8.50 m' 172,400.00 1,465,400.00
Klos Kayu Kelas II 0.01 m3 2,800,000.00 39,200.00
Frame Alumunium Rangka Daun Pintu Warna 10.44 m' 114,000.00 1,190,160.00
Kaca Polos ; t = 5 mm 7.01 m2 151,020.00 1,058,650.20
Harga Satuan Jumlah Harga
No Uraian Volume Satuan
(Rp) (Rp)
Engsel Pintu Stainless 5" ( Solid, Dekson, Falco ) 3.00 set 44,400.00 133,200.00
Flush Botl/Gerndel Tanam 2.00 bh 82,500.00 165,000.00
Kunci 2 Slaag ( Ancor Asli , Belucci , Cavani) 1.00 set 158,400.00 158,400.00
Tralis Besi Tempa 10 Motif Minimalis + Rangka Besi Siku 30.30.3 4.13 m2 600,000.00 2,475,000.00
Jumlah A 6,685,010.20
- Type P7
A Bahan :
Kusen Aluminium 4" Warna 7.90 m' 172,400.00 1,361,960.00
Klos Kayu Kelas II 0.02 m3 2,800,000.00 44,240.00
Frame Alumunium Rangka Daun Pintu Warna 9.84 m' 114,000.00 1,121,760.00
Kaca Polos ; t = 5 mm 3.11 m2 151,020.00 469,793.02
Engsel Pintu Stainless 5" ( Solid, Dekson, Falco ) 5.00 set 44,400.00 222,000.00
Flush Botl/Gerndel Tanam 2.00 bh 82,500.00 165,000.00
Kunci 2 Slaag ( Ancor Asli , Belucci , Cavani) 1.00 set 158,400.00 158,400.00
Door Closer 1.00 bh 331,320.00 331,320.00
Jumlah A 3,874,473.02
- Type J1 + Teralis
A Bahan :
Kusen Aluminium 4" Warna 17.80 m' 172,400.00 3,068,720.00
Klos Kayu Kelas II 0.04 m3 2,800,000.00 100,940.00
Kaca Polos ; t = 5 mm 6.00 m2 151,020.00 906,361.63
Tralis Besi Tempa 10 Motif Minimalis + Rangka Besi Siku 30.30.3 5.76 m2 600,000.00 3,456,000.00
Jumlah A 7,532,021.63
- Type J2 + Teralis
A Bahan :
Kusen Aluminium 4" Warna 10.20 m' 172,400.00 1,758,480.00
Kusen Kayu 0.04 m3 2,800,000.00 99,960.00
Frame Alumunium Rangka Daun Jendela Warna 3.00 m' 98,400.00 295,278.72
Kaca Polos ; t = 5 mm 2.08 m2 151,020.00 314,000.78
Friction Stay 4.00 bh 78,000.00 312,000.00
Casement Handle 2.00 bh 13,800.00 27,600.00
Tralis Besi Tempa 10 Motif Minimalis + Rangka Besi Siku 30.30.3 2.88 m2 600,000.00 1,728,000.00
Jumlah A 4,535,319.50
- Type J3 + Teralis
A Bahan :
Kusen Aluminium 4" Warna 5.80 m' 172,400.00 999,920.00
Klos Kayu Kelas II 0.02 m3 2,800,000.00 49,980.00
Frame Alumunium Rangka Daun Jendela Warna 7.16 m' 98,400.00 704,544.00
Kaca Polos ; t = 5 mm 1.41 m2 151,020.00 213,240.24
Friction Stay 2.00 bh 78,000.00 156,000.00
Casement Handle 1.00 bh 13,800.00 13,800.00
Tralis Besi Tempa 10 Motif Minimalis + Rangka Besi Siku 30.30.3 2.04 m2 600,000.00 1,224,000.00
Jumlah A 3,361,484.24
- TypeBV1 + Teralis
A Bahan :
Kusen Aluminium 4" Warna 2.40 m' 172,400.00 413,760.00
Klos Kayu Kelas II 0.01 m3 2,800,000.00 25,480.00
Kaca Polos ; t = 5 mm 0.32 m2 151,020.00 48,688.85
Harga Satuan Jumlah Harga
No Uraian Volume Satuan
(Rp) (Rp)
Tralis Besi Tempa 10 Motif Minimalis + Rangka Besi Siku 30.30.3 0.24 m2 600,000.00 144,000.00
Jumlah A 631,928.85
Harga Satuan Jumlah Harga
No Uraian Volume Satuan
(Rp) (Rp)
- TypeBV2 + Teralis
A Bahan :
Kusen Aluminium 4" Warna 4.30 m' 172,400.00 741,320.00
Klos Kayu Kelas II 0.01 m3 2,800,000.00 37,240.00
Frame Alumunium Rangka Daun Jendela Warna 0.52 m' 98,400.00 51,246.72
Kaca Polos ; t = 5 mm 0.24 m2 151,020.00 36,123.98
Friction Stay 4.00 bh 78,000.00 312,000.00
Casement Handle 2.00 bh 13,800.00 27,600.00
Tralis Besi Tempa 10 Motif Minimalis + Rangka Besi Siku 30.30.3 0.24 m2 600,000.00 144,000.00
Jumlah A 1,349,530.70
BACKDROF
A Bahan :
Metal Frame C 7.5 mm 39.00 m' 17,000.00 663,000.00
Multiplex 12 mm 3.83 lbr 210,000.00 803,906.25
Roofing 156.00 bh 1,440.00 224,640.00
Skerup 55.00 bh 180.00 9,900.00
Lem Wallpaper 2.00 kg 30,000.00 60,000.00
Walpaper 10.50 m2 108,000.00 1,134,000.00
Tulisan Stainles Cuting Stiker t. 10 cm 17.00 bh 100,000.00 1,700,000.00
Tulisan Stainles Cuting Stiker t. 5 cm 31.00 bh 50,000.00 1,550,000.00
Logo PEMKOT Stainless Cuting Stiker 1.00 bh 330,000.00 330,000.00
Logo BKKBN Stainless Cuting Stiker 1.00 bh 401,500.00 401,500.00
Jumlah A 6,876,946.25
- Meja Konter
A Bahan :
Kaso 5/7 cm 0.15 m3 3,360,000.00 489,804.00
Multiplex 12 mm 3.00 lbr 210,000.00 630,364.58
List Profil l = 10 cm 9.45 m' 54,000.00 510,300.00
Paku 1.00 kg 18,000.00 18,000.00
Roofing 86.00 bh 1,440.00 123,840.00
HPL 4.73 m2 204,000.00 963,900.00
Rell laci 3.60 m' 80,400.00 289,440.00
Kunci Laci 3.00 bh 68,400.00 205,200.00
Tarikan Laci 3.00 bh 17,280.00 51,840.00
Jumlah A 3,282,688.58
Almari
A Bahan :
Kaso 5/7 cm 0.01 m3 3,360,000.00 47,040.00
Multiplex 12 mm 0.33 lbr 210,000.00 70,000.00
Paku 0.50 kg 18,000.00 9,000.00
Skerup 12.00 bh 180.00 2,160.00
HPL 1.92 m2 204,000.00 391,680.00
Engsel Lemari 1.40 m' 21,000.00 29,400.00
Kunci Laci 1.00 bh 68,400.00 68,400.00
Tarikan Almari Rata - rata 2.00 bh 17,280.00 34,560.00
Sloot Jendela Tunggal 1.00 bh 12,660.00 12,660.00
Jumlah A 664,900.00
ANALISA PANEL LISTRIK
1 2 3 4 6=(3x5)
1 Panel PP-1 Lantai 1
Bok Panel Ukr. 1000 x 800 x 200; 1 Pintu 1.00 unit 1,350,000.00 1,350,000.00
Indikator Lamps RST + Fuse 3.00 set 75,600.00 226,800.00
Voltmeter 0 - 500 V + VSS 1.00 set 1,190,000.00 1,190,000.00
Amperemeter 0 - 20 A; + CT 20 / 5 A 3.00 set 1,092,000.00 3,276,000.00
MCB 3 Pole; 25 A; 18 kA 1.00 bh 65,000.00 65,000.00
MCB 1 Pole; 16 A; 10 kA 11.00 bh 65,000.00 715,000.00
MCB 1 Pole; 10 A; 6 kA 4.00 bh 65,000.00 260,000.00
MCB 1 Pole; 6 A; 6 kA 4.00 bh 65,000.00 260,000.00
Acc. Panel; Busbar; dll 1.00 ls 734,280.00 734,280.00
Jasa Pabrikasi Panel 1.00 lot 3,311,602.80 3,311,602.80
Jumlah : 11,388,682.80
Profit 10 % : 1,138,868.28
Dibulatkan : 12,527,600.00