JUMLAH 5,279,636,870.36
PPN 10% 527,963,687.04
JUMLAH TOTAL 5,807,600,557.39
DIBULATKAN 5,807,600,000.00
SUDONO, ST. SE
Direktur Utama
RENCANA ANGGARAN DAN BIAYA
Engineer Estimate (EE)
HARGA
NO. URAIAN PEKERJAAN VOLUME SATUAN JUMLAH
SATUAN
A PEKERJAAN PERSIAPAN
1 Mobilisasi dan Demobilisasi 1.00 Ls 5,000,000.00 5,000,000.00
2 Direksi Keet & Perlengkapannya (Sewa Container) 1.00 Ls 25,000,000.00 25,000,000.00
3 Air Kerja 1.00 Ls 3,000,000.00 3,000,000.00
4 Listrik Kerja 1.00 Ls 2,000,000.00 2,000,000.00
5 Papan Nama Proyek 1.00 Bh 300,000.00 300,000.00
6 Foto Dokumentasi 1.00 Ls 2,500,000.00 2,500,000.00
7 Pengukuran dan Pemasangan Bouwplank 90.00 m' 16,000.00 1,440,000.00
8 Shop Drawing & Asbuild Drawing 1.00 Ls 2,500,000.00 2,500,000.00
9 Pekerjaan Leveling (Urarugan Tanah Pilihan) 559.81 Ls 85,800.00 48,031,783.80
JUMLAH 89,771,783.80
C PEKERJAAN STRUKTUR
C.1 PEKERJAAN STRUKTUR LANTAI I
1 Pek Kolom Beton K1 (40/40)
Besi Dia 16 mm 2,424.18 Kg 9,600.00 23,272,095.74
Besi Dia 10 mm 1,262.59 Kg 9,600.00 12,120,883.20
Begisting Kolom 204.80 M2 82,700.00 16,936,960.00
Beton K-250, Ready Mix 20.48 M3 794,600.00 16,273,408.00
8 Topian Beton T = 10 cm
Besi Dia 10 mm 451.28 Kg 9,600.00 4,332,268.80
Begiting Plat 42.82 M2 89,600.00 3,836,672.00
Beton Site Mix K-175 3.66 M3 736,200.00 2,694,492.00
4 Sanitary
LANTAI 1
- Memasang Closed Duduk CW702J/SW784JP 6.00 Unit 5,082,000.00 30,492,000.00
- Memasang Kaca Cermin Wastafel 5.00 Unit 350,000.00 1,750,000.00
- Memasang. Wastafel Meja LW660CJ 5.00 Unit 1,610,400.00 8,052,000.00
- Memasang Paper Holder TX703AQV1 6.00 Bh 720,000.00 4,320,000.00
- Memasang Kran Tembok Ø ½" T23B13 6.00 Bh 422,400.00 2,534,400.00
- Memasang Floor drain TX1BV1M 6.00 Bh 640,200.00 3,841,200.00
- Memasang CleanOut 4" 6.00 Unit 356,400.00 2,138,400.00
- Memasang CleanOut 2" 6.00 Unit 142,500.00 855,000.00
- Memasang Gate Valve Ø 1" 1.00 Bh 396,000.00 396,000.00
- Memasang Gate Valve Ø 1¼" 1.00 Bh 435,600.00 435,600.00
- Memasang Tempat sabun 6.00 Bh 120,000.00 720,000.00
- Memasang Jet Washer TX403SMCRB 6.00 Unit 858,000.00 5,148,000.00
- Memasang Head Shower TX488SLZ + Hand TX443SNN 6.00 Unit 5,874,000.00 35,244,000.00
LANTAI 2
- Memasang Closed Duduk CW702J/SW784JP 11.00 Unit 5,082,000.00 55,902,000.00
- Memasang Paper Holder TX703AQV1 11.00 Bh 720,000.00 7,920,000.00
- Memasang Kran Tembok Ø ½" T23B13 11.00 Bh 422,400.00 4,646,400.00
- Memasang Floor drain TX1BV1M 11.00 Bh 640,200.00 7,042,200.00
- Memasang CleanOut 4" 11.00 Unit 356,400.00 3,920,400.00
- Memasang CleanOut 2" 11.00 Unit 142,500.00 1,567,500.00
- Memasang Gate Valve Ø 1" 1.00 Bh 396,000.00 396,000.00
- Memasang Gate Valve Ø 1¼" 1.00 Bh 435,600.00 435,600.00
- Memasang Tempat sabun 11.00 Bh 120,000.00 1,320,000.00
- Memasang Jet Washer TX403SMCRB 11.00 Unit 858,000.00 9,438,000.00
- Memasang Head Shower TX488SLZ + Hand TX443SNN 11.00 Unit 5,874,000.00 64,614,000.00
- Memasang Urinal U57M 3.00 Unit 4,224,000.00 12,672,000.00
- Memasang Skat Urinal A100 3.00 Unit 1,560,000.00 4,680,000.00
-
LANTAI 3
- Memasang Closed Duduk CW702J/SW784JP 6.00 Unit 5,082,000.00 30,492,000.00
- Memasang Kaca Cermin Wastafel 6.00 Unit 350,000.00 2,100,000.00
- Memasang. Wastafel Meja LW660CJ 6.00 Unit 1,610,400.00 9,662,400.00
- Memasang Paper Holder TX703AQV1 6.00 Bh 720,000.00 4,320,000.00
- Memasang Kran Tembok Ø ½" T23B13 6.00 Bh 422,400.00 2,534,400.00
- Memasang Floor drain TX1BV1M 12.00 Bh 640,200.00 7,682,400.00
- Memasang CleanOut 4" 6.00 Unit 356,400.00 2,138,400.00
- Memasang CleanOut 2" 6.00 Unit 142,500.00 855,000.00
- Memasang Gate Valve Ø 1" 1.00 Bh 396,000.00 396,000.00
- Memasang Gate Valve Ø 1¼" 1.00 Bh 435,600.00 435,600.00
- Memasang Tempat sabun 6.00 Bh 120,000.00 720,000.00
- Memasang Jet Washer TX403SMCRB 6.00 Unit 858,000.00 5,148,000.00
LANTAI 3
- Pipe Sprinkler galvanis dia. 2 " c/w 19.00 m 694,700.00 13,199,300.00
- Pipe Sprinkler galvanis dia. 1 " c/w 48.00 m 505,400.00 24,259,200.00
- Pipe Sprinkler galvanis dia. 0.5 " c/w 4.80 m 231,500.00 1,111,200.00
- Head Sprinkler dia. 0.5 " 12.00 unit 295,000.00 3,540,000.00
- Hydrant Box Termasuk Fire Hose and Hose Nozzle 1.00 unit 5,200,000.00 5,200,000.00
LANTAI 2
- Down Light PLC 18 W 35.00 Unit 207,500.00 7,262,500.00
- Rosset Light PLC 18 W 11.00 Bh 178,500.00 1,963,500.00
- Lampu Baret 18.00 Unit 260,100.00 4,681,800.00
- Saklar Tunggal 10 A 3.00 Bh 42,300.00 126,900.00
- Saklar Ganda 10 A 24.00 Bh 50,800.00 1,219,200.00
- Stop Kontak 10 A 24.00 Bh 38,700.00 928,800.00
- Stop Kontak 3 Phase 11.00 Bh 94,300.00 1,037,300.00
- Outlet TV 11.00 Bh 54,400.00 598,400.00
- Outlet Telp 11.00 Bh 48,400.00 532,400.00
- AC Split 2 Pk 11.00 Unit 5,800,000.00 63,800,000.00
- Exchaust Fan 11.00 Unit 328,900.00 3,617,900.00
- Smoke Detector 18.00 Unit 345,000.00 6,210,000.00
- Instalasi Penerangan kabel 3 x 2,5mm² + pvc 20 mm 64.00 Titik 254,100.00 16,262,400.00
- Instalasi Stop Kontak kabel 3 x 2,5 mm² + pvc 20 mm 35.00 Titik 254,100.00 8,893,500.00
- Instalasi MATV Coaxial Cable + pvc 20 mm 11.00 Titik 254,100.00 2,795,100.00
- Instalasi Telp ITC 1x2x0.6 Cable + pvc 20 mm 11.00 Titik 254,100.00 2,795,100.00
- Instalasi Fire Alarm 18.00 Titik 254,100.00 4,573,800.00
- Pemasangan alat pemadam api kapasitas 6 Kg 1.00 Unit 2,282,500.00 2,282,500.00
LANTAI 3
- Spot Light LED PAR 18x8 watt 8.00 Unit 399,300.00 3,194,400.00
- Down Light PLC 18 W 32.00 Unit 207,500.00 6,640,000.00
- Rosset Light PLC 18 W 2.00 Unit 178,500.00 357,000.00
- Lampu Baret 9.00 Unit 260,100.00 2,340,900.00
- Saklar Tunggal 10 A 7.00 Bh 42,300.00 296,100.00
- Saklar Ganda 10 A 14.00 Bh 50,800.00 711,200.00
- Stop Kontak 10 A 17.00 Bh 38,700.00 657,900.00
- Stop Kontak 3 Phase 6.00 Bh 94,300.00 565,800.00
- Outlet TV 7.00 Bh 54,400.00 380,800.00
- Outlet Telp 7.00 Bh 48,400.00 338,800.00
- AC Split 2 Pk 7.00 Unit 5,800,000.00 40,600,000.00
- Exchaust Fan 6.00 Unit 328,900.00 1,973,400.00
- Smoke Detector 12.00 Unit 345,000.00 4,140,000.00
- Instalasi Penerangan kabel 3 x 2,5mm² + pvc 20 mm 51.00 Titik 254,100.00 12,959,100.00
- Instalasi Stop Kontak kabel 3 x 2,5 mm² + pvc 20 mm 23.00 Titik 254,100.00 5,844,300.00
- Instalasi MATV Coaxial Cable + pvc 20 mm 7.00 Titik 254,100.00 1,778,700.00
- Instalasi Telp ITC 1x2x0.6 Cable + pvc 20 mm 7.00 Titik 254,100.00 1,778,700.00
- Instalasi Fire Alarm 12.00 Titik 254,100.00 3,049,200.00
- Pemasangan alat pemadam api kapasitas 6 Kg 1.00 Unit 2,282,500.00 2,282,500.00
JUMLAH 1,319,379,300.00
HARGA SATUAN PEKERJAAN
Engineer Estimate (EE)
HARGA
NO. URAIAN PEKERJAAN VOLUME SATUAN
SATUAN
A PEKERJAAN PERSIAPAN
1 Mobilisasi dan Demobilisasi 1.00 Ls 5,000,000.00
2 Direksi Keet & Perlengkapannya (Sewa Container) 1.00 Unit 25,000,000.00
3 Air Kerja 1.00 Ls 3,000,000.00
4 Listrik Kerja 1.00 Ls 2,000,000.00
5 Papan Nama Proyek 1.00 Bh 300,000.00
6 Foto Dokumentasi 1.00 Ls 2,500,000.00
7 Pengukuran dan Pemasangan Bouwplank 1.00 m' 16,000.00
8 Shop Drawing & Asbuild Drawing 1.00 Ls 2,500,000.00
9 Uji Material 1.00 Ls 2,500,000.00
C PEKERJAAN ARSITEKTURAL
1 Pas. Dinding Bata 1.00 M2 80,600.00
2 Pek. Plesteran dinding 1.00 M2 16,800.00
3 Pek. Acian 1.00 M2 3,900.00
4 Pek. Kolom Praktis 15X15 cm, tulangan 4φ10 ring φ8-15 1.00 M' 78,200.00
5 Pas. Saluran Gravel 30 cm 1.00 M' 190,800.00
6 Pek. Meja Beton Fantry 1.00 M3 356,200.00
7 Pek. Meja Beton Wastafel 1.00 M3 356,200.00
8 Pek. Ornamen Batu Alam 1.00 M2 181,000.00
9 Pek. Plesteran dan Acian Ban Profil 1.00 M' 20,700.00
10 Pek. Tali Air (Stainless Profil U 2 cm) 1.00 M' 24,000.00
HARGA
NO. URAIAN PEKERJAAN VOLUME SATUAN
SATUAN
11 Pasang Keramik dinding KM/WC 20x40, Sek. Roman 1.00 M2 148,600.00
12 Pasang Keramik dinding Pantry 20x20, Sek. Roman 1.00 M2 140,500.00
13 Pasang Lantai Keramik KM/WC 20x20 ( Unpolish), Sek. Roman 1.00 M2 140,500.00
14 Pasang Keramik dinding T. Wudhu 30x60, Sek. Roman 1.00 M2 261,800.00
15 Pasang Keramik Lantai Granit Tile 600x600 (Polish) 1.00 M2 257,800.00
16 Pasang Keramik Lantai Granit Tile 600x600 (Unpolish) 1.00 M2 269,400.00
17 Pasang Plint Keramik 600x100 1.00 m' 44,900.00
18 Pek. Plafond Gypsum Board 9 mm 1.00 M2 60,700.00
19 Pek. Plafond GRC Board 1.00 M2 86,500.00
20 Pek. List Plafond Gypsum Board 1.00 m' 14,300.00
21 Pek. Partisi Kaca 1.00 M2 1,015,100.00
22 Pek. Pengecatan dinding tembok baru 1.00 M2 26,300.00
23 Pek. Pengecatan Plafond 1.00 M2 28,200.00
24 Pek. Waterproofing 1.00 M2 31,800.00
25 Pek. Ornamen Krawangan Mushola 1.00 M2 650,000.00
26 Pek. Gril Fasade 1.00 M2 426,500.00
27 Pek. Canopy Atap (Finishing Zincalume) 1.00 M2 517,600.00
28 Pek. Canopy Atap Tempat Jemur (Finishing Kaca Tempered 12mm) 1.00 M2 1,292,700.00
29 Pek. Railling Tangga Besi Tempa (Finishing Pegangan Kayu) 1.00 M2 592,200.00
4 Sanitary
- Memasang Closed Duduk CW702J/SW784JP 1.00 Unit 5,082,000.00
- Memasang Kaca Cermin Wastafel 1.00 Unit 350,000.00
- Memasang. Wastafel Meja LW660CJ 1.00 Unit 1,610,400.00
- Memasang Paper Holder TX703AQV1 1.00 Unit 720,000.00
- Memasang Kran Tembok Ø ½" T23B13 1.00 Unit 422,400.00
- Memasang Floor drain TX1BV1M 1.00 Unit 640,200.00
- Memasang CleanOut 4" 1.00 Unit 356,400.00
- Memasang CleanOut 2" 1.00 Unit 142,500.00
- Memasang Gate Valve Ø 1" 1.00 Unit 396,000.00
- Memasang Gate Valve Ø 1¼" 1.00 Unit 435,600.00
- Memasang Tempat sabun 1.00 Unit 120,000.00
- Memasang Jet Washer TX403SMCRB 1.00 Unit 858,000.00
- Memasang Head Shower TX488SLZ + Hand TX443SNN 1.00 Unit 5,874,000.00
- Memasang Kitchenzink Komplit + Keran Angsa Ex. Toto 1.00 Unit 1,350,300.00
- Memasang Urinal U57M 1.00 Unit 4,224,000.00
- Memasang Skat Urinal A100 1.00 Unit 1,560,000.00
1 2 3 4 5 6
1 1.0000 Buah Pasang Kunci Tanam 620,000.00
Bahan 620,000.00
1.0000 Buah Dekkson Mortise Lockcase DKS 8485, Setara 620,000.00 620,000.00
Tenaga -
0.0600 OH Pekerja - -
0.6000 OH Tukang Kayu - -
0.0600 OH Kepala Tukang - -
10 1.0000 pasang Pasang pegangan pintu / door holder Pintu Swing 220,000.00
Bahan 220,000.00
1.0000 Buah Lever Handle Sek. Dekson Type LHTR - DKS - 84030 - SSS 220,000.00 220,000.00
Tenaga -
0.0500 OH Pekerja - -
0.5000 OH Tukang Kayu - -
0.0500 OH Kepala Tukang - -
0.0025 OH Mandor - -
15 1.0000 Unit Membuat Daun Pintu Double Teakwood Lapis HPL 578,865.00
Bahan 578,865.00
0.0240 m3 Kayu kamper 11,500,000.00 276,000.00
0.0300 kg Paku 27,500.00 825.00
2.0000 lembar Ampelas 7,500.00 15,000.00
2.0000 Lbr Teakwood 4 mm (90 * 220) cm 120,000.00 240,000.00
0.8000 Kg Lem Kayu 21,300.00 17,040.00
0.8000 M2 HPL 37,500.00 30,000.00
Tenaga -
0.8500 OH Pekerja - -
2.5500 OH Tukang Kayu - -
0.2550 OH Kepala Tukang - -
0.0430 OH Mandor - -
Tenaga -
8.4000 OH Pekerja - -
8.4000 OH Tukang Alumunium - -
0.8400 OH Kepala Tukang - -
0.4160 OH Mandor - -
Jumlah 6,739,337.60
Overhead + Profit 10% 673,933.76
Jumlah+Overhead + Profit 7,413,271.36
Dibulatkan 7,413,200.00
A. PEKERJAAN PANEL
1 Panel PP/LP -L1
Bahan Box Panel ( 80 x 60 x 25 ) cm unit 1.00 1,850,000.00 1,850,000.00
MCB, 20 - 25 A / 3 PH/10-15 KA unit 1.00 325,000.00 325,000.00
MCB, 10 A / 1 PH/6 KA unit 1.00 80,000.00 80,000.00
MCB, 6 A / 1 PH/6 KA unit 7.00 80,000.00 560,000.00
Volt Meter 0-500V EC 96 unit 1.00 250,000.00 250,000.00
Ampere Meter 800/5A EC 96 unit 1.00 250,000.00 250,000.00
Pilot Lamp buah 3.00 150,000.00 450,000.00
Fuse Carrier 4 A buah 3.00 150,000.00 450,000.00
Busbar Tembaga SolidStandard NEMA (300x100x10) ls 1.00 150,000.00 150,000.00
Aksesories ls 1.00 460,000.00 460,000.00
Alat Bantu ls 1.00 230,000.00 230,000.00
Wirring & Instalasi pemasangan ls 1.00 482,500.00 482,500.00
Jumlah 5,537,500.00 5,537,500.00
Keuntungan Max 10% 10% 553,750.00 553,750.00
Jumlah+keuntungan 6,091,250.00 6,091,250.00
Dibulatkan 6,091,200.00 6,091,200.00
B. PEKERJAAN INSTALASI KABEL
1 Instalasi Kabel NYY 4 x 6 mm²
Bahan Kabel NYY 4 x 6 mm² m¹ 1.00 16,950.00 16,950.00
Pipa Hi-PVC, klem, dan alat bantu ls 1.00 4,200.00 4,200.00
Tenaga Ongkos Pemasangan ls 1.00 2,100.00 2,100.00
Jumlah 21,150.00 2,100.00 23,250.00
Keuntungan Max 10% 10% 2,115.00 210.00 2,325.00
Jumlah+keuntungan 23,265.00 2,310.00 25,575.00
Dibulatkan 23,200.00 2,300.00 25,500.00
2 Instalasi Kabel NYY 4 x 10 mm²
Bahan Kabel NYY 4 x 10 mm² m¹ 1.00 34,425.00 34,425.00
Pipa Hi-PVC, klem, dan alat bantu ls 1.00 8,600.00 8,600.00
Tenaga Ongkos Pemasangan ls 1.00 4,300.00 4,300.00
Jumlah 43,025.00 4,300.00 47,325.00
Keuntungan Max 10% 10% 4,302.50 430.00 4,732.50
Jumlah+keuntungan 47,327.50 4,730.00 52,057.50
Dibulatkan 47,300.00 4,700.00 52,000.00
3 Instalasi Kabel Penerangan & Daya/titik
Bahan 3 x 2,5 mm m¹ 15.00 11,500.00 172,500.00
Pipa Hi-PVC, klem, dan alat bantu m¹ 15.00 2,500.00 37,500.00
Tenaga Ongkos Pemasangan ls 1.00 21,000.00 21,000.00
Jumlah 210,000.00 21,000.00 231,000.00
Keuntungan Max 10% 10% 21,000.00 2,100.00 23,100.00
Jumlah+keuntungan 231,000.00 23,100.00 254,100.00
Dibulatkan 231,000.00 23,100.00 254,100.00
C. PEKERJAAN LAMPU PENERANGAN GEDUNG
1 Pemasangan Lampu RMI TLD 2 x 36 Watt, Recessed Mounted (M2)
Bahan RMI TLD 2 x 36 Watt unit 1.00 450,000.00 450,000.00
Tenaga Ongkos Pemasangan ls 1.00 45,000.00 45,000.00
Jumlah 450,000.00 45,000.00 495,000.00
Keuntungan Max 10% 10% 45,000.00 4,500.00 49,500.00
Jumlah+keuntungan 495,000.00 49,500.00 544,500.00
Dibulatkan 495,000.00 49,500.00 544,500.00
2 Pemasangan Lampu Baret
Bahan Baret Type Kotak 8" unit 1.00 215,000.00 215,000.00
Tenaga Ongkos Pemasangan ls 1.00 21,500.00 21,500.00
Jumlah 215,000.00 21,500.00 236,500.00
Keuntungan Max 10% 10% 21,500.00 2,150.00 23,650.00
Jumlah+keuntungan 236,500.00 23,650.00 260,150.00
Dibulatkan 236,500.00 23,600.00 260,100.00
3 Pemasangan Lampu Downlight PL - 18 Watt
Bahan Lampu Down Light 18 Watt ( E32 ) unit 1.00 171,600.00 171,600.00
Tenaga Ongkos Pemasangan ls 1.00 17,100.00 17,100.00
Jumlah 171,600.00 17,100.00 188,700.00
Keuntungan Max 10% 10% 17,160.00 1,710.00 18,870.00
Jumlah+keuntungan 188,760.00 18,810.00 207,570.00
Dibulatkan 188,700.00 18,800.00 207,500.00
4 Pemasangan Lampu Rossetlight RL - 18 Watt
Bahan Rossetlight 13 watt unit 1.00 147,600.00 147,600.00
Tenaga Ongkos Pemasangan ls 1.00 14,700.00 14,700.00
Jumlah 147,600.00 14,700.00 162,300.00
Keuntungan Max 10% 10% 14,760.00 1,470.00 16,230.00
Jumlah+keuntungan 162,360.00 16,170.00 178,530.00
Dibulatkan 162,300.00 16,100.00 178,500.00
HARGA SATUAN JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA
NO. KODE KEBUTUHAN SATUAN INDEKS (RP) (RP) (RP) (RP)
BAHAN UPAH
5 Pemasangan Lampu Spoot Light LED
Bahan Spot Light LED PAR 18x8 watt unit 1.00 330,000.00 330,000.00
Tenaga Ongkos Pemasangan ls 1.00 33,000.00 33,000.00
Jumlah 330,000.00 33,000.00 363,000.00
Keuntungan Max 10% 10% 33,000.00 3,300.00 36,300.00
Jumlah+keuntungan 363,000.00 36,300.00 399,300.00
Dibulatkan 363,000.00 36,300.00 399,300.00
D. PEKERJAAN PEMASANGAN SAKLAR & OUTLET
1 Pemasangan Saklar Tunggal
Bahan 1 gang 1 Way unit 1.00 35,000.00 35,000.00
Tenaga Ongkos Pemasangan ls 1.00 3,500.00 3,500.00
Jumlah 35,000.00 3,500.00 38,500.00
Keuntungan Max 10% 10% 3,500.00 350.00 3,850.00
Jumlah+keuntungan 38,500.00 3,850.00 42,350.00
Dibulatkan 38,500.00 3,800.00 42,300.00
2 Pemasangan Saklar Ganda
Bahan 2 Gang 1 Way Switch 10 Ampere unit 1.00 42,000.00 42,000.00
Tenaga Ongkos Pemasangan ls 1.00 4,200.00 4,200.00
Jumlah 42,000.00 4,200.00 46,200.00
Keuntungan Max 10% 10% 4,200.00 420.00 4,620.00
Jumlah+keuntungan 46,200.00 4,620.00 50,820.00
Dibulatkan 46,200.00 4,600.00 50,800.00
3 Pemasangan Outlet TV
Bahan Outlet TV unit 1.00 45,000.00 45,000.00
Tenaga Ongkos Pemasangan ls 1.00 4,500.00 4,500.00
Jumlah 45,000.00 4,500.00 49,500.00
Keuntungan Max 10% 10% 4,500.00 450.00 4,950.00
Jumlah+keuntungan 49,500.00 4,950.00 54,450.00
Dibulatkan 49,500.00 4,900.00 54,400.00
4 Pemasangan Outlet Telp
Bahan Outlet Telp unit 1.00 40,000.00 40,000.00
Tenaga Ongkos Pemasangan ls 1.00 4,000.00 4,000.00
Jumlah 40,000.00 4,000.00 44,000.00
Keuntungan Max 10% 10% 4,000.00 400.00 4,400.00
Jumlah+keuntungan 44,000.00 4,400.00 48,400.00
Dibulatkan 44,000.00 4,400.00 48,400.00
5 Pemasangan Outlet Power
Bahan 1 Gang (2P+E) Switch w/ safety shutter 10 Ampere unit 1.00 32,000.00 32,000.00
Tenaga Ongkos Pemasangan ls 1.00 3,200.00 3,200.00
Jumlah 32,000.00 3,200.00 35,200.00
Keuntungan Max 10% 10% 3,200.00 320.00 3,520.00
Jumlah+keuntungan 35,200.00 3,520.00 38,720.00
Dibulatkan 35,200.00 3,500.00 38,700.00
6 Pemasangan Outlet Power AC
Bahan 1 Gang (2P+E) Switch w/ safety shutter 16 Ampere unit 1.00 78,000.00 78,000.00
Tenaga Ongkos Pemasangan ls 1.00 7,800.00 7,800.00
Jumlah 78,000.00 7,800.00 85,800.00
Keuntungan Max 10% 10% 7,800.00 780.00 8,580.00
Jumlah+keuntungan 85,800.00 8,580.00 94,380.00
Dibulatkan 85,800.00 8,500.00 94,300.00
E. PEKERJAAN PENANGKAL PETIR
1 Pemasangan Penangkal Petir
Bahan Kepala Penangkal Petir Konvesional unit 1.00 440,000.00 440,000.00
Pipa GIP medium class ø 20 mm (H = 1 m¹) unit 1.00 60,000.00 60,000.00
Connectiong Sleave unit 2.00 40,000.00 80,000.00
Clamp, bolt & material support ls 1.00 174,000.00 174,000.00
Tenaga Ongkos Pemasangan ls 1.00 44,000.00 44,000.00
Jumlah 754,000.00 44,000.00 798,000.00
Keuntungan Max 10% 10% 75,400.00 4,400.00 79,800.00
Jumlah+keuntungan 829,400.00 48,400.00 877,800.00
Dibulatkan 829,400.00 48,400.00 877,800.00
2 Pemasangan Grounding Box
Bahan Arde grounding spit ø 1" (max. resistance 2 ohm) unit 1.00 380,000.00 380,000.00
Connectiong Sleave unit 2.00 40,000.00 80,000.00
Clamp, bolt & material support ls 1.00 138,000.00 138,000.00
Tenaga Ongkos Pemasangan ls 1.00 38,000.00 38,000.00
Jumlah 598,000.00 38,000.00 636,000.00
Keuntungan Max 10% 10% 59,800.00 3,800.00 63,600.00
Jumlah+keuntungan 657,800.00 41,800.00 699,600.00
Dibulatkan 657,800.00 41,800.00 699,600.00
ANALISA HARGA SATUAN PEKERJAAN MEKANIKAL
HARGA SAT
NO. JENIS BAHAN BANGUNAN SAT.
Rp.
A. AGREGAT KASAR, BAHAN PEREKAT & BAHAN JADINYA
1 Tanah Urug m3 65,000.00
2 Tanah Merah m3 85,000.00
3 Sirtu m3 145,000.00
4 Pasir Pasang m3 125,000.00
5 Pasir Urug m3 95,000.00
6 Pasir Beton 1 m3 210,000.00
7 Batu Pecah Mesin 1/2 m3 210,000.00
8 Batu Pecah Mesin 2/3 m3 200,000.00
9 Batu Belah Pondasi m3 120,000.00
10 Bata Merah Bakar Kelas I bh 750.00
11 Bata Karawang bh 2,750.00
12 Semen PC Tiga Roda / 50 Kg zak 55,000.00
13 Semen PC Tiga Roda / Kg kg 1,100.00
14 Semen Putih zak 80,000.00
15 Semen Warna kg 12,500.00
16 Paving Block 8cm m2 85,000.00
17 Ornamen Krawangan (Aplikator) m2 650,000.00
18 Tiang Pancang K-500 m' 300,000.00
19 Pemancangan Tiang 20x20 cm (Aplikator) m' 85,000.00
20 Penyambungan Las Tiang 20x20 cm (Aplikator) Set 150,000.00
B. BAHAN FINISHING : LABURAN, PENGISI DAN ALATNYA
1 Plamir Tembok kg 17,500.00
2 Cat Dasar Tembok kg 32,500.00
3 Cat Dasar kayu kg 45,000.00
4 Cat Tembok Weathershield " Dulux ICI Weathershiel " kg 75,000.00
5 Water Profing Emulsion kg 50,000.00
6 Water Profing Membrance Sheet m2 135,000.00
7 Roll Cat Tembok bh 17,500.00
8 Kape Tembok bh 12,500.00
9 Kape Kayu bh 9,000.00
10 Soligneum 1 blek 5 lt 46,000.00
11 Kwas 3" bh 12,000.00
12 Dempul Halus / Imfra ( Wood Filler ) kg 29,000.00
13 Terpentin lt 14,000.00
14 Tiner A lt 25,000.00
15 Tiner B lt 17,500.00
16 Ampelas lbr 7,500.00
17 Ampelas halus/duco lbr 4,800.00
18 Dempul Kayu/Plamir kg 17,500.00
19 Meni Kayu / Besi kg 25,500.00
20 Sincromat kg 35,000.00
HARGA SAT
NO. JENIS BAHAN BANGUNAN SAT.
Rp.
21 Cat Kayu kg 46,000.00
22 Cat Besi kg 46,000.00
23 Politur jadi " Pinogard" kg 45,000.00
24 Sanding saller kg 25,000.00
25 Wood Stain lt 35,000.00
26 Top Coat Clear Doff lt 25,000.00
27 Melamin lack Clear Gloss lt 30,000.00
28 Melamin Lack Clear Doff lt 30,000.00
29 Dempul Kayu Cap Kucing kg 46,400.00
30 Lem FOX kg 21,300.00
31 Lem Kuning kg 14,800.00
32 Minyak Bekisting Ltr 4,500.00
33 Sealent dengan lakban sek. GE/ Wacker non stain atau setara m' 30,000.00
C. BAHAN KAYU BERIKUT BAHAN JADINYA
1 Kayu kelas III (Terentang) m3 1,350,000.00
2 Kayu Balok kelas II (Borneo Super) m3 3,750,000.00
3 Kayu Papan kelas II (Borneo Super) m3 4,250,000.00
4 Kayu Balok kelas II (Kamper Banjar) m3 6,500,000.00
5 Kayu Papan kelas II (Kamper Banjar) m3 7,500,000.00
6 Kayu Balok kelas I (Kamper Samarinda) m3 9,500,000.00
7 Kayu Papan kelas I (Kamper Samarinda) m3 11,500,000.00
8 Kayu Papan kelas III ( Albasiah kecil ) m3 750,000.00
9 Kayu Papan kelas III ( Albasiah Besar ) m3 800,000.00
10 Kayu kelas III (Albasiah ) m3 750,000.00
11 Dolken 5 s/d 7 bt 20,000.00
12 Dolken 7 s/d 10 bt 25,000.00
D. BAHAN PLAFOND
1 GRC / Calsiboard 120 x 240 t = 8 mm lbr 135,000.00
2 Gypsum Board 120 x 240 t = 9 mm ex.DN lbr 67,000.00
3 List profil Gypsum C-7 m1 12,000.00
E. BAHAN KAYU LAPIS
1 Triplek 3 mm 120 x 240 lbr 47,500.00
2 Triplek 4 mm 120 x 240 lbr 57,500.00
3 Triplek 4 mm Ukuran Pintu lbr 45,000.00
4 Multiplek 6 mm 120 x 240 lbr 75,000.00
5 Multiplek 9 mm 120 x 240 lbr 105,000.00
6 Multiplek 12 mm 120 x 240 lbr 125,000.00
7 Teakwood 4 mm 120 x 240 lbr 120,000.00
8 Lapis HPL Motif Kayu M2 37,500.00
F. BAHAN LANTAI DAN PELAPIS DINDING
1 Granite Tile 60 x 60 Polish m2 180,000.00
2 Granite Tile Lantai 60 x 60 UnPolish / Rustic m2 190,000.00
3 Keramik Rock Tile 20 x 20, Ex. Roman m2 85,000.00
4 Keramik Rock Tile 20 x 40, Ex. Roman m2 92,000.00
5 Pas. Grass Block m2 136,500.00
HARGA SAT
NO. JENIS BAHAN BANGUNAN SAT.
Rp.
6 Batu Alam m2 120,000.00
7 Batu Granit Black Gold (Aplikator) m2 1,150,000.00
G. BAHAN SALURAN AIR KOTOR
1 Grafel U 30 cm m1 45,000.00
2 Injuk kg 12,500.00
H. BAHAN LOGAM DAN BAHAN JADINYA
1 Besi Tulangan Beton U-24 Polos kg 7,500.00
2 Besi Tulangan Beton U-32 Ulir kg 8,000.00
3 Plat Bondex m2 125,000.00
4 Pek. Pasangan Reng Galvalum T.40. 0,45 Terpasang m' 12,333.33
5 Pek. Pasangan Usuk Galvalum C. 75 . 0,75 Terpasang m' 25,000.00
6 Besi C Lip Chanel kg 12,600.00
7 Besi Profil DN SII kg 12,600.00
8 IWF Ex. DN SII kg 12,600.00
9 Besi Plat Baja Tipis 2 mm s/d 5 mm kg 12,600.00
10 Besi Hollow Galvanis 40x40mm tebal = 0,8 mm @ 6mtr Btg 26,000.00
11 Besi Hollow Galvanis 20x40mm tebal = 0,8 mm @ 6mtr Btg 18,000.00
12 Besi Beton Weirmes M-6 Uk. 2,1x5,4 "Cahaya deck" Kg 12,000.00
13 Ram Kawat Harmonika M2 35,000.00
14 Kawat Beton kg 22,000.00
15 Kawat Las kg 27,500.00
16 Sewa Mesin Las per Hari Hr 35,000.00
17 Solar Industri Ltr 8,500.00
18 Kusen Alumunium Natural 1.3 mm t=1.3 mm ( 4" ) m1 78,000.00
19 Kusen Alumunium Powder Coating Putih 1.3 mm t=1.3 mm ( 4" ) m1 85,000.00
20 Daun Jendela Alumunium Natural ( Tanpa Kaca ) m2 60,000.00
21 Daun Jendela Alumunium Warna ( Tanpa Kaca ) m2 68,000.00
22 Engineering Door HDF Lapis HPL, Honey Comb + kaca + finishing unit 1,350,000.00
23 Daun Pintu Alumunium Natural ( Tanpa Kaca ) m2 60,000.00
24 Daun Pintu Alumunium Warna ( Tanpa Kaca ) m2 75,000.00
25 Jalusi Alumunium Warna m2 65,000.00
26 Panel Spandrel Alumunium m2 150,000.00
27 Automatik Sliding Door TR 300 DC-M Unit 22,000,000.00
28 Eletric Lock Unit 2,700,000.00
29 Door Side Beam Unit 1,600,000.00
30 Kaca Otomatik Unit 3,000,000.00
31 Alco Panel m2 200,000.00
32 Alumunium Strip btg 195,000.00
33 Kait Angin Sendok Alumunium ps 60,000.00
34 Daun Jendela Alumunium Warna ( Tanpa Kaca ) m2 75,000.00
35 List Karet Assesoris Kusen/Pintu Alumunium m1 8,500.00
36 Sealant @ 200mm m1 6,200.00
37 Lem Kuning ( aibond ) kg 20,000.00
38 Lock Case Set 750,000.00
39 Full Handle Stainless Steell Sek. Dekson bh 725,000.00
40 Lever Handle Sek. Dekson Type LHTR - DKS - 84030 - SSS bh 220,000.00
HARGA SAT
NO. JENIS BAHAN BANGUNAN SAT.
Rp.
41 Dekkson Mortise Lockcase DKS 8485, Setara bh 620,000.00
42 Kunci 2 Slaag Silinder Utama Standard bh 225,000.00
43 Kunci Silinder untuk pintu Aluminium "standard Anchor asli" bh 180,000.00
44 Grendel Tanam Psg 210,000.00
45 Patch Pitting sek.DEKKSON PT 30 PSS Psg 625,000.00
46 Rambucis Sek. Dekson Type CHW - 4 - RYB1C Psg 90,000.00
47 Handle Alumunium ( Tarikan Pintu Alumunium ) bh 420,000.00
48 Engsel Pintu Standard ps 71,000.00
49 Engsel Jendela Standard ps 50,000.00
50 Engsel Pintu Aluminium ps 42,000.00
51 Rangka Kaca (Lummion, Trensome dan Bracket) m2 185,000.00
52 Engsel Pintu Tanam (Floor Hinges) sek.DEKKSON FH 211 SSS ps 950,000.00
53 Engsel Casement Sek. Dekson Type FS - DKS - 14" Psg 185,000.00
54 Sloot Pintu Tanam/Espanolet aluminium bh 121,000.00
55 Sloot Pintu Tanam/Espanolet bh 85,000.00
56 Sloot Jendela Putar aluminium bh 17,500.00
57 U Alumunium M1 24,000.00
58 Zincalume 0.35 mm m2 68,000.00
59 Besi Siku 50.50.5 M' 39,166.67
60 Besi Hollow 50.100.1,2 M' 68,000.00
61 Besi Hollow 50.50.1,2 M1 42,000.00
62 Besi Hollow 40.40.1,2 M' 26,000.00
63 Besi Hollow 40.20.1,2 M' 14,000.00
66 Besi Tempa Motif u/ Railling m2 325,000.00
67 Pegangan Kayu u/ Railling m' 86,000.00
68 Alumunium Composite Panel M2 530,000.00
I. BAHAN KACA
1 Kaca Es 5 mm ( ASAHI ) m2 125,000.00
2 Kaca Polos 5 mm ( ASAHI ) m2 97,000.00
3 Kaca Polos 8 mm ( ASAHI ) m2 175,000.00
4 Kaca Polos 10 mm ( ASAHI ) m2 275,000.00
5 Kaca Warna 5 mm ( ASAHI ) m2 175,000.00
6 Kaca Rayben 5 mm ( ASAHI ) m2 125,000.00
7 Kaca Rayben 8 mm ( ASAHI ) m2 135,000.00
8 Kaca Rayben 12 mm ( ASAHI ) m2 145,000.00
9 Kaca Patri Lokal Terpasang ( ASAHI ) m2 950,000.00
10 Kaca Tempered 12 mm (ASAHI) m2 625,000.00
11 Glass Block DN 20 x 20 ( Kedawung ) bh 27,500.00
12 Kaca Pintu Float Tempered 12mm m2 75,000.00
13 Cutting Sticker / Sunblast m2 75,000.00
J. BAHAN PAKU DAN MUR BAUT
1 Paku 1 cm s/d 3 cm kg 27,500.00
2 Paku 4 cm s/d 7 cm kg 17,500.00
3 Paku 8 cm s/d 12 cm kg 17,500.00
4 Skrup Pisher bh 2,500.00
5 Pisher dia. 12 s/d 20 cm. bh 250.00
HARGA SAT
NO. JENIS BAHAN BANGUNAN SAT.
Rp.
6 Paku Skrup. 12 s/d 20 cm. bh 1,500.00
7 Duk Angker bh 3,000.00
8 Angker Mur Baut dia. 19 / Panjang 60 cm bh 45,000.00
9 Mur Baut HTB dia. 10 mm s/d 16 mm (5cm) bh 7,500.00
10 Mur Baut Biasa dia. 10 mm s/d 16 mm (5cm ) bh 5,500.00
11 Ramset/Dinabolt bh 15,000.00
12 Ring Plat t=3mm dia.1" bh 5,000.00
13 Pisher dia. 12 s/d 20 cm. bh 1,250.00
14 Paku Skrup 1 1/4 dus 18,000.00
15 Paku Skrup 1 1/2 dus 12,400.00
16 Paku Skrup 5/8 dus 10,900.00
17 Paku Skrup 1/4 dus 19,000.00
18 Paku Skrup 1/6 dus 21,000.00
19 Asesories Stainlesstell bh 20,000.00
K. BAHAN PERPIPAAN
1 Pipa PVC Type AW. O 1/2" bt 30,000.00
2 Pipa PVC Type AW. O 3/4" bt 34,000.00
3 Pipa PVC Type AW. O 1" bt 39,500.00
4 Pipa PVC Type AW. O 1 1/4" bt 46,000.00
5 Pipa PVC Type AW. O 1 1/2" bt 54,000.00
6 Pipa PVC Type AW. O 2" bt 68,000.00
7 Pipa PVC Type AW. O 2 1/2" bt 132,000.00
8 Pipa PVC Type AW. O 3" bt 146,000.00
9 Pipa PVC Type AW. O 4" bt 280,000.00
10 Pipa Galvanis Dia 0.5 " bt 120,000.00
11 Pipa Galvanis Dia 1" bt 262,000.00
12 Pipa Galvanis Dia 2 " bt 360,000.00
13 Pipa Galvanis Dia 3 " bt 460,000.00
14 Pipa Galvanis Dia 4 " bt 760,000.00
15 Gravel U 30 cm bh 44,000.00
16 Macam-macam Sambungan Rucika O 1/2" bh 4,100.00
17 Macam-macam Sambungan Rucika O 3/4" bh 4,510.00
18 Macam-macam Sambungan Rucika O 1" bh 9,750.00
19 Macam-macam Sambungan Rucika O 1 1/4" bh 12,000.00
20 Macam-macam Sambungan Rucika O 1 1/2" bh 13,500.00
21 Macam-macam Sambungan Rucika O 1 3/4" bh 15,000.00
22 Macam-macam Sambungan Rucika O 2" bh 17,500.00
23 Macam-macam Sambungan Rucika O 2 1/2" bh 26,500.00
24 Lem Paralon tb 5,500.00
25 Isolatip Leideng rol 5,000.00
26 Pipa PVC 4" berlobang jenis AW. m' 80,000.00
27 Head Sprinkler dia. 0.5 " unit 295,000.00
28 Hydrant Box Termasuk Fire Hose and Hose Nozzle unit 5,200,000.00
29 Watter level, pressure Controll unit 3,200,000.00
30 Smoke Detector unit 345,000.00
HARGA SAT
NO. JENIS BAHAN BANGUNAN SAT.
Rp.
31 Gate valve 1" bh 375,000.00
32 Gate valve 3/4" bh 318,750.00
33 Gate valve 1/2" bh 286,875.00
34 Flange socket 1" bh 165,000.00
35 Buis Beton O 20 cm ( 1m' ) m1 61,750.00
36 Buis Beton O 30 cm ( 1m' ) m1 74,750.00
K. BAHAN PENUTUP ATAP
1 Alumunium Foile m2 13,000.00
2 Atap Genteng Plentong pres Bakar Kw. 1 bh 1,500.00
3 Atap Genteng Plentong pres Molen Oven Kw. 1 bh 2,100.00
4 Atap Genteng Murando Glasur 18bh/m2 bh 8,000.00
5 Atap Genteng Murando Natural 18bh/m2 bh 6,500.00
6 Atap Genteng Beton Warna 14,4/m2 m2 65,000.00
7 Atap Genteng Beton Natural 14,4/m2 m2 57,000.00
8 Bubung Genteng pres Bulat Ex Jatiwangi bh 4,500.00
9 Genteng Bubungan Ex Jatiwangi segi tiga bh 5,000.00
10 Genteng Bubungan Glazur bh 7,000.00
11 Genteng Bubungan Beton bh 7,000.00
12 Genteng Metal Berpasir / Tekstur ( Multi Roof ) m2 120,000.00
13 Nok Atas Metal ( Multi Roof ) m1 45,000.00
14 Nok Pinggir Metal ( Multi Roof ) m1 65,000.00
15 Wall Flashing ( Multi Roof ) m1 45,000.00
16 Listplank GRC t = 8mm, L=30cm m1 90,000.00
17 Genteng Keramik Cisangkan Type Victoria warna Khusus bh 9,900.00
18 Nok Atas Genteng keramik Cisangkan Warna Khusus bh 13,200.00
19 Nok Samping Genteng keramik Cisangkan bh 22,200.00
20 Sirap Kelas I ( 80/m2 ) bh 2,000.00
21 Atap Allumunium / Spandek m2 120,000.00
L. BAHAN SANITAIR
1 Shower ( Head Shower TX488SLZ + Hand TX443SNN ) bh 4,450,000.00
2 Kran Tembok Ø ½" T23B13 bh 320,000.00
3 Wastafel Meja LW660CJ unit 1,220,000.00
4 Closed Duduk CW702J/SW784JP unit 3,850,000.00
5 Urinal U57M unit 3,200,000.00
6 Skat Urinal A100 bh 1,560,000.00
7 Floor drain TX1BV1M unit 485,000.00
8 Jet Washer TX403SMCRB unit 650,000.00
9 Kitchen Zink Stainless Non Standar (2 Lobang) unit 1,023,000.00
10 Kaca Cermin 5mm lengkap bingkai & dudukan unit 350,000.00
11 Tangki Air Kap. 2000 ltr unit 3,500,000.00
12 Pompa Transfer Centrifugal EBARA CDXm 70/05 unit 8,000,000.00
13 Memasang Gate Valve Ø 1" unit 250,000.00
14 Memasang Gate Valve Ø 1¼" unit 275,000.00
15 Foot Valve unit 500,000.00
HARGA SAT
NO. JENIS BAHAN BANGUNAN SAT.
Rp.
16 Memasang CleanOut 2" bh 90,000.00
17 Memasang CleanOut 4" unit 225,000.00
18 Pipa Header 65 mm unit 45,000.00
19 Strainer unit 500,000.00
20 Septictank Skymer Bioteknologi "Bestindo" : unit 11,500,000.00
21 Tempat sabun bh 120,000.00
22 Skat Urinal A100 bh 1,560,000.00
23 Paper Holder unit 720,000.00
24 Ball Valve unit 180,000.00
M. ALAT -ALAT LISTRIK
1 Kabel NYY 4 X 2,5 mm2 m 12,155.00
2 Kabel NYY 4 X 4 mm2 m 9,975.00
3 Kabel NYY 4 X 6 mm2 m 16,950.00
4 Kabel NYY 4 X 10 mm2 m 34,425.00
5 Kabel NYY 3 x 2,5 mm2 m 11,500.00
6 Kabel NYM 3 x 2,5 mm2 m 7,140.00
7 Kabel NYM 3 x 4 mm2 m 12,920.00
8 Kabel NYYHY 2 x 2,5 mm m 12,500.00
9 Kabel NYMHY 3x1,5 mm2 m 9,000.00
10 Kabel NYMHY 2x1,5 mm2 m 7,500.00
11 Volt Meter bh 250,000.00
12 Ampere Meter bh 250,000.00
13 Selector Switch bh 60,000.00
14 Fuse & Indikator unit 150,000.00
15 Timer switch bh 550,000.00
16 Lampu TL 2 x 36 W /RMI set 450,000.00
17 Spot Light LED PAR 18x8 watt set 330,000.00
18 Lampu Down Light 18 Watt ( E32 ) bh 171,600.00
19 Lampu Rosset Light PLC 13 Watt set 147,600.00
20 Pipa Listrik btg 7,500.00
21 T - Dus bh 5,000.00
22 Inbow - Dus bh 5,000.00
23 Baret Type Kotak 8" Unit 215,000.00
24 Kawat BC ( Tembaga) 50mm ( 1m' = 0,17kg ) kg 99,000.00
25 Panel Lengkap + Box uk.30x60cm Unit 3,000,000.00
26 Stop Kontak 1 Phasa 10/ 16 A bh 32,000.00
27 Saklar Tunggal bh 35,000.00
28 Saklar Ganda bh 42,000.00
29 Saklar Hotel bh 48,000.00
30 PABX 8/40 Lengkap lot 150,000,000.00
31 Solatif bh 10,000.00
32 Pipa Conduit m' 8,000.00
33 Socket Pipa bh 1,000.00
34 Tee Doos bh 6,000.00
35 Klem Pipa bh 1,000.00
HARGA SAT
NO. JENIS BAHAN BANGUNAN SAT.
Rp.
36 Fhiser bh 1,000.00
37 AC Split 2 Pk unit 5,800,000.00
38 Ex-Haust Fan Type Ceilling Recessed Mounted Kap. 100 cfm unit 260,000.00
39 Fire Extinguishers 6 Kg Dry cemical powder class ABC unit 1,500,000.00
40 Penggantung Tabung bh 500,000.00
41 Panel SDP unit 17,500,000.00
42 Box Panel ( 80 x 60 x 25 ) cm unit 1,850,000.00
43 MCB, 20 - 25 A / 3 PH/10-15 KA bh 325,000.00
44 MCB, 10 A / 1 PH/6 KA bh 80,000.00
45 MCB, 6 A / 1 PH/6 KA bh 80,000.00
46 Kabel Tray 200 m' 225,000.00
47 Kepala Penangkal Petir Konvesional unit 440,000.00
48 Pipa GIP medium class ø 20 mm (H = 1 m¹) unit 60,000.00
49 Connectiong Sleave unit 40,000.00
50 Arde grounding spit ø 1" (max. resistance 2 ohm) unit 380,000.00
51 Outlet TV bh 45,000.00
52 Outlet Telp bh 40,000.00
DAFTAR HARGA SATUAN UPAH KERJA
TAHUN 2017
HARGA SAT
NO JENIS PEKERJA BANGUNAN SATUAN WAKTU
Rp.
KODE
NO. KEBUTUHAN Sat. INDEKS
Bahan
List Karet M1 55.68
Sealent M' 14.8
Paku Skrup bh 32
Bahan Pisher bh 16
Upah Pasang Lot 1
Tenaga KerjaAlat Bantu Lot 1
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
1 MEMASANG 1 UNIT KUSEN + PINTU JENDELA KACA TYPE PJ1
Kusen Aluminium Powder Coating Putih 4" M1 14.5
Daun Pintu Allumunium Warna Tanpa kaca m2 1.68
m2
Kisi - Kisi Alumunium m2 1
Lever Handel Dekson Psg 1
Engsel Case Pcs 3
Body Kunci Bh 1
Sloot Pintu Tanam Allumunium Bh 0
Kaca Polos 5 mm M2 2.8
Cuting Sticker Sunblast M2 1.54
List Karet M1 24.6
Sealent M' 29
Paku Skrup bh 32
Bahan Pisher bh 12
Upah Pasang Lot 1
Tenaga Kerja Alat Bantu Lot 1
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
1 MEMASANG 1 UNIT KUSEN + PINTU JENDELA KACA TYPE PJ2
Kusen Aluminium Powder Coating Putih 4" M1 21.6
Daun Pintu Allumunium Warna Tanpa kaca m2 3
Full Handle Stainless Steel Psg 2
Engsel Case Pcs 6
Body Kunci Bh 1
Sloot Pintu Tanam Allumunium Bh 1
Kaca Polos 5 mm M2 9.3
Cuting Sticker Sunblast M2 5.115
List Karet M1 76.88
Sealent M' 26.8
Paku Skrup bh 28
Bahan Pisher bh 14
Upah Pasang Lot 1
Tenaga Kerja
Tenaga Kerja Alat Bantu Lot 1
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
1 MEMASANG 1 UNIT KUSEN + PINTU JENDELA KACA TYPE PJ3
Kusen Aluminium Powder Coating Putih 4" M1 25.25
Daun Pintu Allumunium Warna Tanpa kaca m2 1.6
Lever Handel Dekson Psg 1
Engsel Case Pcs 3
Body Kunci Bh 1
Kaca Polos 5 mm M2 9.3
Cuting Sticker Sunblast M2 5.115
List Karet M1 72.8
Sealent M' 26.8
Paku Skrup bh 38
Bahan Pisher bh 14
Upah Pasang Lot 1
Tenaga Kerja Alat Bantu Lot 1
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
1 MEMASANG 1 UNIT KUSEN + PINTU JENDELA KACA TYPE PJ4
Kusen Aluminium Powder Coating Putih 4" M1 20.25
Daun Pintu Allumunium Warna Tanpa kaca m2 1.6
Lever Handel Dekson Psg 1
Engsel Case Pcs 3
Body Kunci Bh 1
Kaca Polos 5 mm M2 7.64
Cuting Sticker Sunblast M2 4.202
List Karet M1 55.88
Sealent M' 24.2
Paku Skrup bh 32
Bahan Pisher bh 12
Upah Pasang Lot 1
Tenaga Kerja Alat Bantu Lot 1
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
1 MEMASANG 1 UNIT KUSEN BOUVENLIGHT TYPE BV1
Kusen Aluminium Powder Coating Putih 4" M1 13.1
Kaca Polos 5 mm M2 2.1
List Karet M1 28
Bahan
Sealent M' 21
Paku Skrup bh 20
Bahan Pisher bh 10
Upah Pasang Lot 1
Tenaga Kerja Alat Bantu Lot 1
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
1 MEMASANG 1 UNIT KUSEN BOUVENLIGHT TYPE BV2
Kusen Aluminium Powder Coating Putih 4" M1 4.7
Kisi - Kisi Alumunium m2 0.33
Daun Jendela Allumunium Warna Tanpa kaca m2 0.33
Selot Putar Alumunium bh 1
Engsel Casement Sek. Dekson Type FS - DKS - 14" Psg 1
Kaca Polos 5 mm M2 0.23
Cuting Sticker Sunblast M2 0.666
List Karet M1 4
Sealent M' 8.4
Paku Skrup bh 6
Bahan Pisher bh 6
Upah Pasang Lot 1
Tenaga Kerja Alat Bantu Lot 1
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
1 MEMASANG 1 UNIT KUSEN BOUVENLIGHT TYPE BV3
Kusen Aluminium Powder Coating Putih 4" M1 3.6
Kisi - Kisi Alumunium m2 0.2
Daun Jendela Allumunium Warna Tanpa kaca m2 0.2
Selot Putar Alumunium bh 1
Engsel Casement Sek. Dekson Type FS - DKS - 14" Psg 1
Kaca Polos 5 mm M2 0.12
List Karet M1 4
Sealent M' 6.2
Paku Skrup bh 6
Bahan Pisher bh 6
Upah Pasang Lot 1
Tenaga Kerja Alat Bantu Lot 1
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
1 MEMASANG 1 UNIT DINDING KACA TYPE DK3
Kusen Aluminium Powder Coating Putih 4" M1 25.4
Daun Jendela Allumunium Warna Tanpa kaca m2 1.08
Selot Putar Alumunium bh 3
Engsel Casement Sek. Dekson Type FS - DKS - 14" Psg 3
Bahan Kaca Stopsol 8mm M2 11.1
Upah Pasang Lot 1
Tenaga Kerja Alat Bantu Lot 1
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
1 MEMASANG 1 UNIT DINDING KACA TYPE DK4
Kusen Aluminium Powder Coating Putih 4" M1 20.4
Daun Jendela Allumunium Warna Tanpa kaca m2 0.704
Selot Putar Alumunium bh 2
Engsel Casement Sek. Dekson Type FS - DKS - 14" Psg 2
Bahan Kaca Stopsol 8mm M2 8.2
Upah Pasang Lot 1
Tenaga Kerja Alat Bantu Lot 1
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
1 MEMASANG 1 UNIT DINDING KACA TYPE DK1
Kusen Aluminium Powder Coating Putih 4" M1 17.7
Kaca Stopsol 8mm M2 39.2
Engsel Casement Sek. Dekson Type FS - DKS - 14" Psg 2
Bahan Rambuncis Bh 2
Upah Pasang Lot 1
Tenaga Kerja Alat Bantu Lot 1
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
1 MEMASANG 1 UNIT DINDING KACA TYPE DK2
Kusen Aluminium Powder Coating Putih 4" M1 13.7
Kaca Stopsol 8mm M2 25.25
Engsel Casement Sek. Dekson Type FS - DKS - 14" Psg 2
Bahan Rambuncis Bh 2
Upah Pasang Lot 1
Tenaga Kerja Alat Bantu Lot 1
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
1 MEMASANG 1 UNIT DINDING KACA TYPE DK5
Kusen Aluminium Powder Coating Putih 4" M1
Kaca Polos 10 mm M2 6.3
Bahan Cuting Sticker Sunblast M2 1.89
Upah Pasang Lot 1
Tenaga Kerja Alat Bantu Lot 1
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
1 MEMASANG 1 UNIT DINDING KACA TYPE DK6
Kaca Polos 10 mm M2 11.1
Cuting Sticker Sunblast M2 3.33
U Alumunium M1 7.4
Upah Pasang Lot 1
Tenaga Kerja Alat Bantu Lot 1
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
1 MEMASANG 1 UNIT DINDING KACA TYPE DK7
Kaca Polos 10 mm M2 3.9
Cuting Sticker Sunblast M2 1.17
U Alumunium M1 2.6
Upah Pasang Lot 1
Tenaga Kerja Alat Bantu Lot 1
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
1 MEMASANG 1 UNIT DINDING KACA TYPE DK8
Kaca Polos 10 mm M2 8.25
Cuting Sticker Sunblast M2 2.475
U Alumunium M1 5.5
Upah Pasang Lot 1
Tenaga Kerja Alat Bantu Lot 1
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
4 MEMASANG 1 UNIT KUSEN + PINTU KACA TYPE PU
Full Handle Stainless Steel Psg 2
Engsel Tanam Sek. Dorma Psg 2
Dinding Batu Alam M2 7.68
Ban-Ban Pas Bata Fin. Cat tinggi 10cm M1 1.5
Kaca Polos 10 mm M2 5.8
Kaca Tempered Float 10mm M2 3.6
Cutting Sticker Sunblash M2 7.05
Upah Pasang Lot 1
Tenaga KerjaAlat Bantu Lot 1
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
4 MEMASANG 1 UNIT DINDING PINTU KACA TIPE DPK1
Full Handle Stainless Steel Psg 2
Engsel Tanam Sek. Dorma Psg 2
Daun Pintu Kaca Tempered 12mm M2 3.6
Kaca Polos 8 mm M2 5.8
Cutting Sticker Sunblash M2 1.74
Kusen Alumunium U M1 3.7
Upah Pasang Lot 1
Tenaga Kerja Alat Bantu Lot 1
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
4 MEMASANG 1 UNIT DINDING PINTU KACA TIPE DPK2
Full Handle Stainless Steel Psg 2
Engsel Tanam Sek. Dorma Psg 2
Daun Pintu Kaca Tempered 12mm M2 3.36
Kaca Polos 8 mm M2 2.34
Cutting Sticker Sunblash M2 1.008
Kusen Alumunium U M1 1.9
Upah Pasang Lot 1
Tenaga Kerja Alat Bantu Lot 1
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
4 MEMASANG 1 UNIT DINDING PINTU KACA TIPE DPK3
Full Handle Stainless Steel Psg 2
Engsel Tanam Sek. Dorma Psg 2
Daun Pintu Kaca Tempered 12mm M2 3.15
Kaca Polos 8 mm M2 7.95
Cutting Sticker Sunblash M2 2.385
Kusen Alumunium U M1 3.7
Upah Pasang Lot 1
Tenaga Kerja Alat Bantu Lot 1
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
4 MEMASANG 1 UNIT DINDING PINTU KACA TIPE DPK4
Full Handle Stainless Steel Psg 2
Engsel Tanam Sek. Dorma Psg 2
Daun Pintu Kaca Tempered 12mm M2 3.15
Kaca Polos 8 mm M2 7.95
Cutting Sticker Sunblash M2 2.385
Kusen Alumunium U M1 3.7
Upah Pasang Lot 1
Tenaga Kerja Alat Bantu Lot 1
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
4 MEMASANG 1 UNIT DINDING PINTU KACA TIPE DPK5
Full Handle Stainless Steel Psg 1
Engsel Tanam Sek. Dorma Psg 1
Daun Pintu Kaca Tempered 12mm M2 1.79
Kaca Polos 8 mm M2 4.51
Cutting Sticker Sunblash M2 1.353
Kusen Alumunium U M1 2.1
Upah Pasang Lot 1
Tenaga Kerja Alat Bantu Lot 1
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
4 MEMASANG 1 UNIT DINDING PINTU KACA TIPE DPK6
Full Handle Stainless Steel Psg 1
Engsel Tanam Sek. Dorma Psg 1
Daun Pintu Kaca Tempered 12mm M2 1.79
Kaca Polos 8 mm M2 5.11
Cutting Sticker Sunblash M2 1.533
Kusen Alumunium U M1 2.3
Upah Pasang Lot 1
Tenaga Kerja Alat Bantu Lot 1
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
4 MEMASANG 1 UNIT DINDING PINTU KACA TIPE DPK7
Full Handle Stainless Steel Psg 1
Engsel Tanam Sek. Dorma Psg 1
Daun Pintu Kaca Tempered 12mm M2 1.79
Kaca Polos 8 mm M2 9.31
Cutting Sticker Sunblash M2 2.793
Kusen Alumunium U M1 3.7
Upah Pasang Lot 1
Tenaga KerjaAlat Bantu Lot 1
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
4 MEMASANG 1 UNIT DINDING PINTU KACA TIPE DPK8
Full Handle Stainless Steel Psg 1
Engsel Tanam Sek. Dorma Psg 1
Daun Pintu Kaca Tempered 12mm M2 1.79
Kaca Polos 8 mm M2 9.91
Cutting Sticker Sunblash M2 2.973
Kusen Alumunium U M1 3.9
Upah Pasang Lot 1
Tenaga Kerja Alat Bantu Lot 1
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
4 MEMASANG 1 UNIT PINTU KACA TIPE P3
Full Handle Stainless Steel Psg 1
Engsel Tanam Sek. Dorma Psg 1
Daun Pintu Kaca Tempered 12mm M2 1.785
Kaca Polos 8 mm M2
Cutting Sticker Sunblash M2 1.428
Kusen Alumunium U M1 3
Upah Pasang Lot 1
Tenaga Kerja Alat Bantu Lot 1
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
37 I.42 1 M2 PARTISI GRC T = 8 MM + RANGKA METAL STUD
Rangka Metal Stud M2 1
GRC / Calsiboard t = 8 mm Lbr 0.694
Plaster Board Ls 1
Bahan Assesories dan Alat Bantu Ls 1
Pekerja Oh 0.15
Tukang Besi Propil Oh 0.23
Kepala Tukang Besi Propil Oh 0.025
Tenaga Kerja Mandor Oh 0.075
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
4 MEMASANG 1 M2 ALUMUNIUM COMPOSIT PANEL
Alumunium composite panel PVDF 0.5 mm tebal m2 1.1
Rangka besi siku 50 x 50 x 5 m' 3
Sealent dengan lakban sek. GE/ Wacker non stain m2 1
Upah Pasang Lot 1
Tenaga Kerja Alat Bantu Lot 1
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
4 MEMASANG 1 UNIT CURTAIN WALL CW 1
Rangka Kaca Alumunium (Lummion, Trensome, Brm2 158.35
Kaca Stopsol 8mm Silver Green sek. Panasap m2 158.35
Engsel Casement Sek. Dekson Type FS - DKS - 14" Psg 24
Rambuncis Sek. Dekson Bh 24
Upah Pasang Lot 1
Tenaga Kerja Assesories dan Alat Bantu Lot 1
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
4 MEMASANG 1 UNIT CURTAIN WALL CW 2
Rangka Kaca Alumunium (Lummion, Trensome, Brm2 21
Kaca Stopsol 8mm Silver Green sek. Panasap m2 21
Upah Pasang Lot 1
Tenaga Kerja Assesories dan Alat Bantu Lot 1
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
4 MEMASANG 1 UNIT CURTAIN WALL CW 3
Rangka Kaca Alumunium (Lummion, Trensome, Brm2 21
Kaca Stopsol 8mm Silver Green sek. Panasap m2 21
Engsel Casement Sek. Dekson Type FS - DKS - 14" Psg 4
Rambuncis Sek. Dekson Bh 4
Upah Pasang Lot 1
Tenaga Kerja Assesories dan Alat Bantu Lot 1
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
4 MEMASANG 1 UNIT CURTAIN WALL CW 4
Rangka Kaca Alumunium (Lummion, Trensome, Brm2 21
Kaca Stopsol 8mm Silver Green sek. Panasap m2 21
Engsel Casement Sek. Dekson Type FS - DKS - 14" Psg 4
Rambuncis Sek. Dekson Bh 4
Upah Pasang Lot 1
Tenaga Kerja Assesories dan Alat Bantu Lot 1
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
H. PENETAPAN INDEK HARGA SATUAN PEKERJAAN LANGIT-LANGIT
1 Memasang 1 m2 Pasangan Rangka Langit - langit (60 X 60) cm Besi Hollow Galvanis 40 x 40 mm
Besi Hollow Galvanis 4 x 4 M' 4
Bahan Gantungan Besi dia 6 Kg 0.275
Assesories dan Alat Bantu ls 1
Pekerja Oh 0.35
Tukang Oh 0.35
Kepala Tukang Oh 0.035
Tenaga Kerja Mandor Oh 0.018
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
Bahan
Cat penutup 2 x Kg 0.26
Ampelas Lbr 0.1
Bahan Roll Cat Bh 0.025
Pekerja Oh 0.02
Tukang cat Oh 0.063
Kepala tukang cat Oh 0.0063
Tenaga Kerja Mandor Oh 0.003
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
2 L.3 1 M2 Pengecatan Cat Genteng,1 lapis cat dasar, 2 lapis cat penutup (EXTERIOR)
Cat dasar Kg 0.1
Cat Genteng Sek. Nippon Paint Matex Kg 0.26
Ampelas Lbr 0.1
Bahan Roll Cat Bh 0.025
Pekerja Oh 0.02
Tukang cat Oh 0.063
Kepala tukang cat Oh 0.0063
Tenaga Kerja Mandor Oh 0.003
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
3 L.4 1 M2 Pengecatan Dinding tembok, 1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup ( INTERIOR )
Plamir Tembok Kg 0.1
Cat dasar Kg 0.1
Cat penutup 2 x Kg 0.26
Ampelas Lbr 0.1
Bahan Roll Cat Bh 0.025
Pekerja Oh 0.02
Tukang cat Oh 0.063
Kepala tukang cat Oh 0.0063
Tenaga Kerja Mandor Oh 0.003
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
4 L.5 1 M2 Pengecatan Plafond, 1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup
Plamir Kg 0.1
Cat dasar Kg 0.1
Cat penutup 2 x Kg 0.26
Ampelas Lbr 0.1
Bahan Roll Cat Bh 0.025
Pekerja Oh 0.02
Tenaga Kerja
Tukang cat Oh 0.063
Kepala tukang cat Oh 0.0063
Tenaga Kerja Mandor Oh 0.003
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
5 L.5 1 M2 Laburan Waterproofing Emulsion
Waterproofimg Emulsion Kg 0.5
Ampelas lbr 0.5
Bahan Kwas 3" bh 0.01
Pekerja Oh 0.02
Tukang cat Oh 0.2
Kepala tukang cat Oh 0.02
Tenaga Kerja Mandor Oh 0.01
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
J. PENETAPAN INDEK HARGA SATUAN PEKERJAAN PENUTUP LANTAI DAN DINDING
1 M.1 Memasang 1 m2 Lantai Granit Tile ukuran 60x60 POLISH, campuran spesi 1 PC : 3 PP
Granit Tile 60 x 60 m2 1.05
Bahan Portland Cement kg 14.15
Pasir Pasang m3 0.039
Semen warna kg 2
Pekerja OH 0.62
Tukang Batu OH 0.35
Kepala Tukang OH 0.035
Tenaga Kerja Mandor OH 0.03
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
2 M.1 Memasang 1 m2 Lantai Granit Tile ukuran 60x60 UNPOLISH, campuran spesi 1 PC : 3 PP
Granit Tile 60 x 60 m2 1.05
Bahan Portland Cement kg 14.15
Pasir Pasang m3 0.039
Semen warna kg 2
Pekerja OH 0.62
Tukang Batu OH 0.35
Kepala Tukang OH 0.035
Tenaga Kerja Mandor OH 0.03
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
4 M.10 Memasang 1 m2 Dinding Granit 30 x 60 cm, campuran spesi 1 PC : 3 PP
Granit Tile Polis 30 x 60 cm m2 1.05
Portland Cement kg 12.44
Pasir Pasang m3 0.025
Semen warna kg 1.5
Bahan Paku Pancing bh 2
Pekerja OH 0.72
Tukang Batu OH 0.65
Kepala Tukang OH 0.065
Tenaga Kerja Mandor OH 0.035
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
K. PENETAPAN INDEK HARGA SATUAN PEKERJAAN SALURAN
1 Q.3 Memasang 1 m1 Saluran Gravel U 30 cm+Pas bata
Galian Tanah m3 0.65
Buangan tanah m3 0.1
Lantai kerja m3 0.05
Gravel U 30cm m' 1
Pas.1/2 Bata add. 1 : 3 m2 1
Bahan Plesteran Acia add. 1 : 3 m2 2.4
Jumlah
Dibulatkan
2 Q.4 Memasang 1 m1 Saluran Buist Beton Ø30cm
Galian Tanah m3 0.75
Buangan tanah m3 0.5625
Lantai kerja m3 0.05
Saluran Buis beton Ø20cm m' 1
Pas.1/2 Bata add. 1 : 3 m2 0.25
Jumlah
Dibulatkan
### R.1 Memasang 1 m2 Paving Blok t=8 cm Natural ( Perbaikan )
Paving Block 8 cm m2 1.01
Bahan Pasir Beton m3 0.1
Pekerja Oh 0.25
Tukang Oh 0.5
Kepala tukang Oh 0.025
Tenaga Kerja Mandor Oh 0.003
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
### R.2 Memasang 1 m1 Kansteen
Galian Tanah m3 0.25
Buangan tanah m3 0.25
Lantai kerja m3 0.00375
Kansteen m' 1
Adukan Speci. 1 : 3 m2 0.15
Jumlah
Overhead + Profit 10% 0.1
Jumlah+Overhead + Profit
Dibulatkan
HARGA JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA
SATUAN BAHAN UPAH TOTAL
( Rp ) ( Rp ) ( Rp ) ( Rp )
85000 1453500
75000 231000
170000 340000
42000 252000
75000 75000
85000 85000
90000 549000
75000
1500 85320
2000 40000
1500 60000
1250 15000
159291 159291
79645.5 79645.5
3265465.5 159291 3424756.5
342475.65
3767232.15
3767200
85000 824500
75000 275250
170000 340000
42000 252000
75000 75000
85000 85000
90000 372600
75000 170775
1500 46860
2000 19400
1500 45000
1250 12500
125944.25 125944.25
62972.125 62972.125
2581857.125 125944.25 2707801.375
270780.1375
2978581.5125
2978500
85000 433500
1350000 1984500
170000 170000
42000 126000
75000 75000
2000 28000
1500 30000
1250 10000
142850 142850
71425 71425
2928425 142850 3071275
307127.5
3378402.5
3378400
85000 433500
1350000 1984500
170000 170000
42000 126000
75000 75000
2000 0
1500 0
1250
142850 0
2000 28000
1500 30000
1250 10000
142850 142850
71425 71425
2928425 142850 3071275
307127.5
3378402.5
3378400
85000 429250
75000 102000
170000 170000
75000 75000
90000 91800
75000 76500
1500 15000
2000 20000
500000 500000
1500 12000
1250 8750
75015 75015
37507.5 37507.5
1537807.5 75015 1612822.5
161282.25
1774104.75
1774100
85000 2218500
90000 945000
75000 236250
1500 109800
2000 56000
1500 48000
1250 20000
181677.5 181677.5
90838.75 90838.75
3724388.75 181677.5 3906066.25
390606.625
4296672.875
4296600
85000 2737000
65000 78000
185000 740000
17500 70000
90000 828000
75000 161250
1500 144750
2000 56000
1500 48000
1250 20000
244150 244150
122075 122075
5005075 244150 5249225
524922.5
5774147.5
5774100
85000 1793500
65000 39000
185000 370000
17500 35000
90000 557100
75000 90000
1500 83520
2000 29600
1500 48000
1250 20000
153286 153286
76643 76643
3142363 153286 3295649
329564.9
3625213.9
3625200
85000 1232500
75000 126000
85000 0
300000 300000
170000 170000
185000 555000
75000 75000
17500 0
90000 252000
75000 115500
1500 36900
2000 58000
1500 48000
1250 15000
149195 149195
74597.5 74597.5
3058497.5 149195 3207692.5
320769.25
3528461.75
3528400
85000 1836000
75000 225000
250000 500000
185000 1110000
75000 75000
85000 85000
90000 837000
75000 383625
1500 115320
2000 53600
1500 42000
1250 17500
264002.25 264002.25
132001.125 132001.125
5412046.125 264002.25 5676048.375
567604.8375
6243653.2125
6243600
85000 2146250
75000 120000
250000 250000
185000 555000
75000 75000
90000 837000
75000 383625
1500 109200
2000 53600
1500 57000
1250 17500
230208.75 230208.75
115104.375 115104.375
4719279.375 230208.75 4949488.125
494948.8125
5444436.9375
5444400
85000 1721250
75000 120000
250000 250000
185000 555000
75000 75000
90000 687600
75000 315150
1500 83820
2000 48400
1500 48000
1250 15000
195961 195961
97980.5 97980.5
4017200.5 195961 4213161.5
421316.15
4634477.65
4634400
85000 1113500
90000 189000
1500 42000
2000 42000
1500 30000
1250 12500
71450 71450
35725 35725
1464725 71450 1536175
153617.5
1689792.5
1689700
85000 399500
300000 99000
65000 21450
17500 17500
185000 185000
90000 20700
75000
1500 6000
2000 16800
1500 9000
1250 7500
39122.5 39122.5
19561.25 19561.25
802011.25 39122.5 841133.75
84113.375
925247.125
925200
85000 306000
300000 60000
65000 13000
17500 17500
185000 185000
90000 10800
1500 6000
2000 12400
1500 9000
1250 7500
31360 31360
15680 15680
642880 31360 674240
67424
741664
741600
85000 2159000
65000 70200
17500 52500
185000 555000
450000 4995000
391585 391585
195792.5 195792.5
8027492.5 391585 8419077.5
841907.75
9260985.25
9260900
85000 1734000
65000 45760
17500 35000
185000 370000
450000 3690000
293738 293738
146869 146869
6021629 293738 6315367
631536.7
6946903.7
6946900
85000 1504500
450000 17640000
185000 370000
17500 35000
977475 977475
488737.5 488737.5
20038237.5 977475 21015712.5
2101571.25
23117283.75
23117200
85000 1164500
450000 11362500
185000 370000
17500 35000
646600 646600
323300 323300
13255300 646600 13901900
1390190
15292090
15292000
85000 0
450000 2835000
75000 141750
148837.5 148837.5
74418.75 74418.75
3051168.75 148837.5 3200006.25
320000.625
3520006.875
3520000
275000 3052500
75000 249750
15000 111000
170662.5 170662.5
85331.25 85331.25
3498581.25 170662.5 3669243.75
366924.375
4036168.125
4036100
275000 1072500
75000 87750
15000 39000
59962.5 59962.5
29981.25 29981.25
1229231.25 59962.5 1289193.75
128919.375
1418113.125
1418100
275000 2268750
75000 185625
15000 82500
126843.75 126843.75
63421.875 63421.875
2600296.875 126843.75 2727140.625
272714.0625
2999854.6875
2999800
250000 500000
950000 1900000
270000 2073600
47000 70500
275000 1595000
75000 270000
75000 528750
346892.5 346892.5
173446.25 173446.25
7111296.25 346892.5 7458188.75
745818.875
8204007.625
8204000
250000 500000
950000 1900000
75000 270000
175000 1015000
75000 130500
15000 55500
193550 193550
96775 96775
3967775 193550 4161325
416132.5
4577457.5
4577400
250000 500000
950000 1900000
75000 252000
175000 409500
75000 75600
15000 28500
158280 158280
79140 79140
3244740 158280 3403020
340302
3743322
3743300
250000 500000
950000 1900000
75000 236250
175000 1391250
75000 178875
15000 55500
213093.75 213093.75
106546.875 106546.875
4368421.875 213093.75 4581515.625
458151.5625
5039667.1875
5039600
250000 500000
950000 1900000
75000 236250
175000 1391250
75000 178875
15000 55500
213093.75 213093.75
106546.875 106546.875
4368421.875 213093.75 4581515.625
458151.5625
5039667.1875
5039600
250000 250000
950000 950000
75000 134250
175000 789250
75000 101475
15000 31500
112823.75 112823.75
56411.875 56411.875
2312886.875 112823.75 2425710.625
242571.0625
2668281.6875
2668200
250000 250000
950000 950000
75000 134250
175000 894250
75000 114975
15000 34500
118898.75 118898.75
59449.375 59449.375
2437424.375 118898.75 2556323.125
255632.3125
2811955.4375
2811900
250000 250000
950000 950000
75000 134250
175000 1629250
75000 209475
15000 55500
161423.75 161423.75
80711.875 80711.875
3309186.875 161423.75 3470610.625
347061.0625
3817671.6875
3817600
250000 250000
950000 950000
75000 134250
175000 1734250
75000 222975
15000 58500
167498.75 167498.75
83749.375 83749.375
3433724.375 167498.75 3601223.125
360122.3125
3961345.4375
3961300
250000 250000
950000 950000
75000 133875
175000 0
75000 107100
15000 45000
74298.75 74298.75
37149.375 37149.375
1523124.375 74298.75 1597423.125
159742.3125
1757165.4375
1757100
80000 80000
135000 93690
1700 1700
8769.5 8769.5
75000 11250
90000 20700
95000 2375
100000 7500
184159.5 41825 225984.5
22598.45
248582.95
248500
410000 451000
28000 84000
30000 30000
84750 84750
56500 56500
621500 84750 706250
70625
776875
776800
150000 23752500
450000 71257500
185000 4440000
17500 420000
14980500 14980500
9987000 9987000
109857000 14980500 124837500
12483750
137321250
137321200
150000 3150000
450000 9450000
1890000 1890000
1260000 1260000
13860000 1890000 15750000
1575000
17325000
17325000
150000 3150000
450000 9450000
185000 740000
17500 70000
2011500 2011500
1341000 1341000
14751000 2011500 16762500
1676250
18438750
18438700
150000 3150000
650000 13650000
185000 740000
17500 70000
2641500 2641500
1761000 1761000
19371000 2641500 22012500
2201250
24213750
24213700
w Galvanis 40 x 40 mm
5625 22500
7500 2062.5
1228.125 1228.125
75000 26250
90000 31500
95000 3325
100000 1800
25790.625 62875 88665.625
2579.0625 6287.5 8866.5625
28369.6875 69162.5 97532.1875
28300 69100 97500
95000 32965
1648.25 1648.25
1500 15
75000 2250
90000 6300
95000 665
100000 150
34628.25 9365 43993.25
4399.325
48392.575
48300
67000 24388
1219.4 1219.4
1500 165
90000 9000
95000 4750
100000 500
0 0
25772.4 14250 40022.4
4002.24
44024.64
44000
12000 12600
3000 450
75000 4500
90000 5400
95000 570
100000 300
13050 10770 23820
2382
26202
26200
7500 7875
17500 175
75000 3750
90000 4500
95000 475
100000 300
8050 9025 17075
1707.5
18782.5
18700
32500 3250
75000 19500
7500 750
17500 437.5
75000 1500
90000 5670
95000 598.5
100000 300
23937.5 8068.5 32006
3200.6
35206.6
35200
32500 3250
35000 9100
7500 750
17500 437.5
75000 1500
90000 5670
95000 598.5
100000 300
13537.5 8068.5 21606
2160.6
23766.6
23700
cat penutup ( INTERIOR )
17500 1750
32500 3250
35000 9100
7500 750
17500 437.5
75000 1500
90000 5670
95000 598.5
100000 300
15287.5 8068.5 23356
2335.6
25691.6
25600
17500
32500 3250
35000 9100
7500 750
17500 437.5
75000 1500
90000 5670
95000 598.5
100000 300
13537.5 8068.5 21606
2160.6
23766.6
23700
50000 25000
7500 3750
17500 175
75000 1500
90000 18000
95000 1900
100000 1000
28925 22400 51325
5132.5
56457.5
56400
i 1 PC : 3 PP
180000 189000
1100 15565
125000 4875
12500 25000
75000 46500
90000 31500
95000 3325
100000 3000
234440 84325 318765
31876.5
350641.5
350600
pesi 1 PC : 3 PP
190000 199500
1100 15565
125000 4875
12500 25000
75000 46500
90000 31500
95000 3325
100000 3000
244940 84325 329265
32926.5
362191.5
362100
190000 199500
1100 13684
125000 3125
12500 18750
1500 3000
75000 54000
90000 58500
95000 6175
100000 3500
238059 122175 360234
23805.9 12217.5 36023.4
261864.9 134392.5 396257.4
261800 134300 396200
77000 50050
45000 4500
771900 38595
45000 45000
107257 107257
61500 147600
393002 0 393002
393000 0 393000
77000 57750
45000 25312.5
771900 38595
61750 61750
117900 29475
212882.5 0 212882.5
212800 0 212800
85000 85850
210000 21000
75000 18750
90000 45000
95000 2375
100000 300
106850 66425 173275
10685 6642.5 17327.5
117535 73067.5 190602.5
117500 73000 190600
77000 19250
45000 11250
701788.148148 2631.705555556
24000 24000
61500 9225
66356.70555556 0 66356.7055555556
6635.670555556 0 6635.6705555556
72992.37611111 0 72992.3761111111
72900 0 72900
YANTO HARYANTO
Direktur Utama
13 List profil Kamper 1X m1 4,500.00 2,200.00
14 List profil Kamper 1X m1 6,000.00 3,000.00
15 List profil Kamper 2X m1 ### 5,800.00
16 List profil Kamper 2X m1 ### ###
17 List profil Kamper 2X m1 ### ###
18 List profil kayu Jati 1 m1 6,600.00 6,600.00
19 List profil kayu Jati 2 m1 9,000.00 9,000.00
20 List profil kayu Jati 2 m1 ### ###
21 List profil kayu Jati 2 m1 ### ###
22 List profil kayu Jati 2 m1 ### ###
23 Pegangan Tangga Profi m1 ###
24 Pegangan Tangga Prof m1 ###
25 Kayu Reng 2/3 Borne m1 2,700.00 1,600.00
26 Kayu Reng 2/3 Kampe m1 4,700.00 1,900.00
27 Kayu Reng 3/4 Kampe m1 9,500.00
28 Parkit Dalam Negeri m2 ###
29 Parkit Luar Negeri m2 ###
1 Eternit 4 mm 100x100 m2 ### ###
2 Gypsum Tile ( Accoust lbr ### ###
2 Hardflek / GRC 120 x lbr ### ###
6 List profil Kayu Kamp m1 7,500.00 ###
7 Asbes Semen 5mm m2 ###
9 Kayu kelas I (Jati jat m3 ### ###
10 Kayu kelas I (Jati Ja m3 ### ###
11 Kayu kelas I (Jati Jab m3 ### ###
5 Cat Tembok Interior " kg ### ###
6 Cat Marka / Spotlight kg 5,000.00
7 Cat Tembok Vinilex kg ### ###
8 Cat Tembok Sanlex kg ### ###
7 Cat Genteng kg ### ###
5 Acustik Amstrong 60 x lbr ### ###
2 Buis Beton Ø 30 cm ( buah ### ###
3 Buis Beton Ø 40 cm ( buah ###
4 Buis Beton dia. 50 cm buah ###
5 Buis Beton dia. 60 cm buah ###
6 Buis Beton dia. 80 cm buah ###
7 Buis Beton dia. 100 c buah ###