5.opnam Mandor Darim Gumindo 32

Proyek : PT.
GUMINDO
Lokasi : Cikande , Banten
Pekerjaan : Storage Building uk.( 60 m x 102 m )+( 4 m x 54 m ) ( Luas = 6.336 m2 ) & Area Parkir
Alternatif : 2 ( tinggi kolom = 12 meter )
RENCANA ANGGARAN BIAYA ( RAB )
NO. URAIAN PEKERJAAN SUB TOTAL TOTAL

(RP) (RP)
PEKERJAAN PERSIAPAN 557,230,000

1 PEKERJAAN PERSIAPAN 557,230,000
PEKERJAAN CUT FILL TAHAP 1 1,047,058,688

2 PEKERJAAN CUT FILL ###
PEKERJAAN STORAGE BUILDING 9,168,052,508

3 PEKERJAAN URUGAN AREA WAREHOUSE 513,282,800
4 PEKERJAAN GALIAN 2,602,575
5 PEKERJAAN PONDASI TIANG PANCANG ( PROVISIONAL SUM ) 609,350,000
6 PEKERJAAN STRUKTUR BETON BERTULANG 486,623,650
7 PEKERJAAN STRUKTUR BAJA 2,602,111,709
8 PEKERJAAN LANTAI ###
9 PEKERJAAN ATAP ###
10 PEKERJAAN PASANGAN 252,809,215
11 PEKERJAAN FINISHING 90,929,907
12 PEKERJAAN PINTU ROLLING DOOR ( MANUAL ) 243,250,000
PEKERJAAN AREA PARKIR 2,759,784,064

13 PEKERJAAN JALAN ( AREA PARKIR ) ###
14 PEKERJAAN SALURAN TERBUKA Lebar = 1 m Tinggi = 1 m 141,784,406
15 PEKERJAAN SALURAN TERBUKA Lebar = 50 cm Tinggi = 50 cm 49,710,237
16 PEKERJAAN SALURAN TERTUTUP Lebar = 50 cm Tinggi = 50 cm 73,936,189
Jakarta, 15 Maret 2016 TOTAL 13,532,125,259
PEMBULATAN 13,532,000,000
DISKON 642,909,091
TOTAL SETELAH DISKON 12,889,090,909
PPN 10% 1,288,909,091
( PENG TJEN ) GRAND TOTAL 14,178,000,000
NOTE :
1 Penawaran harga tidak termasuk Ijin Mendirikan Bangunan ( IMB ) .
2 Penawaran harga tidak termasuk Pekerjaan MEP .
3 Penawaran harga tidak termasuk Pekerjaan Lanscape .
417571223.xls / RAB Total Storage Building 1 of 34

Progres pekerjaan periode 17 sd 23 April 2016
Proyek : PT. GUMINDO
Pekerjaan : Storage Building uk.( 60 m x 102 m )+( 4 m x 54 m ) ( Luas = 6.336 m2 )
PRESTASI FISIK ( % ) BOBOT TERCAPAI ( % )
NO. URAIAN PEKERJAAN SAT VOLUME BOBOT S/D MGG. MINGGU S/D MGG. S/D MGG. MINGGU KUMULATIF KET.
LALU INI INI LALU INI MINGGU INI
Storage Building uk.( 60 m x 102 m )+( 4 m x 54 m ) ( Luas = 6.336 m2 )
1.00 PEKERJAAN PERSIAPAN 4.118 - 2.74 2.74

1.01 Mobilisasi dan Demobilisasi lot 1.00 0.182 - 1.000 1.000 - 0.182 0.182 100.000
1.02 Penyediaan Listrik dan Air Kerja lot 1.00 0.536 - 1.000 1.000 - 0.536 0.536 100.000
1.03 Management project & Biaya administrasi lapangan lot 1.00 1.268 - 1.000 1.000 - 1.268 1.268 100.000
1.04 Cleaning area cost ( Biaya pembersihan selama proyek ) lot 1.00 0.150 - 1.000 1.000 - 0.150 0.150 100.000
1.05 Marking cost ( Biaya pengukuran dan bouwplank ) lot 1.00 0.202 - 1.000 1.000 - 0.202 0.202 100.000
1.06 Securities cost ( Biaya keamanan ) lot 1.00 1.052 - 0.200 0.200 - 0.210 0.210 20.000
1.07 Pembuatan mess karyawan dan kantor direksi keet lot 1.00 0.196 - 1.000 1.000 - 0.196 0.196 100.000
1.08 Design, Gambar, dan Document proyek ( Laporan dan gambar ) lot 1.00 0.109 - - - - - -
1.09 Alat kerja lot 1.00 0.200 - - - - - -
1.10 Asuransi tenaga kerja (JAMSOSTEK) lot 1.00 0.223 - - - - - -
2.00 PEKERJAAN CUT FILL 7.738 - 3.89 3.89

2.01 Stripping Area dan Persiapan Akses Lokasi m² 33,797.93 4.683 - 23,658.551 23,658.551 - 3.278 3.278 70.000
2.02 Pekerjaan cut & fill m³ 13,227.12 3.055 - 2,645.424 2,645.424 - 0.611 0.611 20.000
3.00 PEKERJAAN URUGAN AREA WAREHOUSE 3.793 - - -

3.01 Pekerjaan urugan lantai
1) Pemadatan Tanah Urug ( Vibro ) m² 6,346.20 0.293 - - - - - -
2) Urugan Sirdam t = 25 cm + Pemadatan Sirdam ( Vibro ) m³ 1,591.86 3.441 - - - - - -
3) Test CBR @ 200 m2 /titik titik 32.00 0.059 - - - - - -
4.00 PEKERJAAN GALIAN 0.019 - - -

4.01 Pekerjaan galian tanah
1) Galian tanah untuk pondasi pile cap dan sloop m³ 21.22 0.010 - - - - - -
2) Pemadatan tanah dibawah pondasi pile cap dan sloop m² 166.64 0.009 - - - - - -
417571223.xls / Progres 17 sd 23 04 2016 2 of 34

5.00 PEKERJAAN PONDASI

Storage Building uk.( 60TIANG
m x 102PANCANG
m )+( 4 m( xPROVISIONAL
54 m ) ( Luas =SUM ) m2 )
6.336 4.503 - - -
5.01 Pekerjaan pondasi tiang pancang
1) Pengadaan tiang pancang uk. 250x250 mm m¹ 2,976.00 3.849 - - - - - -
( kedalam 24 meter per titik )
2) Jasa pemancangan tiang pancang uk. 250x250 mm dengan sistem drop hammer m¹ 2,976.00 0.412 - - - - - -
3) Cutting dan bobokan kepala tiang pancang uk. 250x250 mm titik 124.00 0.057 - - - - - -
4) Biaya mobilisasi dan demobilisasi alat tiang pancang sistem drop hammer ls 1.00 0.185 - - - - - -
6.00 PEKERJAAN STRUKTUR BETON BERTULANG 3.596 - - -

6.01 Pondasi pile cap uk. 120x60x60 cm -
1) Pasir urug di bawah pondasi t = 100 mm m³ 3.89 0.006 - - - - - -
2) Beton lantai kerja t = 50 mm m³ 1.95 0.014 - - - - - -
3) Pembesian pondasi pile cap -
3.1) Tulangan utama D13-150 kg 1,215.26 0.096 - - - - - -
3.2) Tulangan pinggangan Ø 10 mm kg 599.24 0.047 - - - - - -
4) Begisting pile cap multilek m² 116.64 0.074 - - - - - -
5) Beton pilecap, beton mutu K-250 ready mix tanpa concrete pump m³ 23.33 0.187 - - - - - -
6.02 Pondasi pile cap uk. 60x60x60 cm

1) Pasir urug di bawah pondasi t = 100 mm m³ 0.58 0.001 - - - - - -
3) Pembesian pondasi pile cap -
3.1) Tulangan utama D13-150 kg 200.05 0.016 - - - - - -
3.2) Tulangan pinggangan Ø 10 mm kg 118.37 0.009 - - - - - -
4) Begisting pile cap multilek m² 23.04 0.015 - - - - - -
5) Beton pilecap, beton mutu K-250 ready mix tanpa concrete pump m³ 3.46 0.028 - - - - - -
6.03 Pedestal / Kolom beton uk. 45x30x195 cm ( WF 300 )

1) Pembesian pedestal
1.1) Tulang utama 10D16 kg 1,948.82 0.154 - - - - - -
1.2) Sengkang Ø8-150 kg 348.01 0.028 - - - - - -
2) Begisting pedestal m² 122.85 0.125 - - - - - -
3) Beton pedestal, beton mutu K-300 ready mix tanpa concrete pump m³ 11.06 0.089 - - - - - -
4) Grouting t= 30 mm ex. Sikagrout 215 ( setara ) titik 42.00 0.025 - - - - - -
5) Anchor bolt, besi as ST-41 Ø16 mm L 700 titik 168.00 0.087 - - - - - -

1.1) Tulang utama 10D16 kg 556.81 0.044 - - - - - -
1.2) Sengkang Ø8-150 kg 112.69 0.009 - - - - - -
417571223.xls / Progres 17 sd 23 04 2016 3 of 34


1.1) Tulang utama 8D16 kg 445.45 0.035 - - - - - -
1.2) Sengkang Ø8-150 kg 106.06 0.008 - - - - - -
6.06 Sloop uk. 25x45 cm

1) Pasir urug di bawah sloop t = 100 mm m³ 12.20 0.020 - - - - - -
3) Pembesian sloop
3.1) Tulang utama 6D13 tumpuan kg 3,050.64 0.241 - - - - - -
3.2) Tulang Peminggang 2D10 kg 601.71 0.048 - - - - - -
3.3) Sengkang Ø8-150 kg 1,799.86 0.142 - - - - - -
4) Begisting m² 439.20 0.278 - - - - - -
5) Beton sloop, beton mutu K-250 ready mix tanpa concrete pump m³ 54.90 0.440 - - - - - -
6.07 Reatening Wall t = 15 cm

1) Pembesian Reatening Wall
1.1) Tulangan Horizontal Ø10-150 kg 2,046.78 0.162 - - - - - -
1.2) Tulangan Vertikal Ø10-150 kg 2,048.02 0.162 - - - - - -
2) Begisting m² 431.60 0.496 - - - - - -
3) Beton Reatening Wall, beton mutu K-250 ready mix tanpa concrete pump m³ 32.37 0.259 - - - - - -
7.00 PEKERJAAN STRUKTUR BAJA 19.229 - - -

7.01 Kolom, WF 300x150x6.5x9 kg 24,163.30 2.530 - - - - - -
7.02 Kolom, WF 350x175x7x11 kg 7,499.52 0.785 - - - - - -
7.03 Kolom, WF 200x100x5.5x8 kg 5,454.94 0.571 - - - - - -
7.04 Tie Beam ( ikatan Kolom), WF 200x100x5.5x8 kg 11,424.00 1.196 - - - - - -
7.05 Rafter, HC 375 / WF 250x125x6x9 kg 54,354.86 5.692 - - - - - -
7.06 Rafter, WF 200x100x5.5x8 kg 2,786.56 0.292 - - - - - -
7.07 Overstek, WF 150x75x5x7 kg 804.65 0.084 - - - - - -
7.08 Gordeng, CNP 125x50x20x2,3 kg 28,575.10 2.369 - - - - - -
7.09 Roof bracing
1) Besi beton Ø16 mm kg 1,963.08 0.209 - - - - - -
2) Turn buckle M16 set 144.00 0.048 - - - - - -
7.10 Gutter support ( Rangka talang ),
1) Besi siku 50x50x5 kg 4,017.89 0.413 - - - - - -
2) Plate strip 4x50 kg 1,689.84 0.148 - - - - - -
7.11 Rangka clading, CNP 100x50x20x2,3 kg 10,929.02 0.906 - - - - - -
7.12 Clading bracing
1) Besi beton Ø16 mm kg 736.99 0.079 - - - - - -
2) Turn buckle M16 set 62.00 0.021 - - - - - -
7.13 Rangka listplank, CNP 75x35x20x2,3 kg 3,790.66 0.314 - - - - - -
7.14 Plate - plate joint ( sambuangan )
417571223.xls / Progres 17 sd 23 04 2016 4 of 34

1)Storage
Plate 16 mm uk.( 60 m x 102 m )+( 4 m x 54 m ) ( Luas = 6.336 m2 )
Building kg 1,328.90 0.116 - - - - - -
2) Plate 10 mm kg 4,163.91 0.364 - - - - - -
3) Plate 8 mm kg 273.82 0.024 - - - - - -
7.15 Trekstang ( sagrod )
1) Trekstang gordeng, besi beton Ø12 mm L 1260 dengan 4 mur set 2,112.00 0.472 - - - - - -
2) Trekstang clading, besi beton Ø10 mm L 1060 dengan 4 mur set 898.00 0.137 - - - - - -
7.16 Baut mur
1) Baut mur A325 Ø5/8" ( M16 ) dengan 2 ring set 2,806.00 0.158 - - - - - -
2) Baut mur UNC Ø1/2" ( M12 ) tanpa ring set 3,712.00 0.039 - - - - - -
7.17 Canopy as 1E s/d 1N
Rafter, WF 200x100x5.5x8 kg 2,352.00 0.242 - - - - - -
Pipa Support ,Pipa Medium 1 1/2" kg 349.72 0.036 - - - - - -
Gordeng, CNP 125x50x20x2,3 kg 2,387.58 0.198 - - - - - -
Roof bracing
1) Besi beton Ø16 mm kg 199.16 0.021 - - - - - -
2) Turn buckle M16 set 18.00 0.006 - - - - - -
Trekstang gordeng, besi beton Ø12 mm L 1260 dengan 4 mur set 144.00 0.032 - - - - - -
Rangka listplank, CNP 75x35x20x2,3 kg 853.46 0.071 - - - - - -
Plate 12 mm kg 154.35 0.014 - - - - - -
Plate 10 mm kg 183.49 0.016 - - - - - -
Plate 6 mm kg 45.94 0.004 - - - - - -
Baut mur -
1) Baut mur A325 Ø5/8" ( M16 ) dengan 2 ring set 126.00 0.007 - - - - - -
2) Baut mur UNC Ø1/2" ( M12 ) tanpa ring set 95.00 0.001 - - - - - -
7.20 Pengecatan struktur baja

1) Cat dasar, Cat Kansai zinkromate light green Ex. Kansai Paint ( setara ) kg 175,350.12 0.797 - - - - - -
2) Cat finish, Cat Kansai Ftalit Warna cream Ex. Kansai Paint ( setara ) kg 175,350.12 0.816 - - - - - -
8.00 PEKERJAAN LANTAI 20.189 - - -

8.01 Pekerjaan struktur lantai
1) Plastik cor m² 6,373.66 0.264 - - - - - -
2) Pembesian lantai 0.000 -
2.1) Wiremesah M8 - 1 lapis kg 37,189.98 2.753 - - - - - -
2.2) Tulang tumpuan Ø 10 mm + Dowel 13 mm kg 6,144.13 0.486 - - - - - -
3) Begisting lantai m¹ 2,124.56 0.791 - - - - - -

4) Beton lantai t = 200 mm, beton mutu K-300 ready mix dengan concrete pump m³ 1,274.74 11.620 - - - - - -
5) Finishing permukaan beton lantai polesan trowel + Floorhardener Natural m² 6,373.66 3.797 - - - - - -
6) Cutting Dilatasi dan Sealent m¹ 2,124.56 0.477 - - - - - -
417571223.xls / Progres 17 sd 23 04 2016 5 of 34

9.00 PEKERJAAN ATAP

Storage Building uk.( 60 m x 102 m )+( 4 m x 54 m ) ( Luas = 6.336 m2 ) 12.083 - - -
Atap Zincalume Polypropylene t = 0,40 L. Eff = 0,76 mm Type KR3 - 760 ex. Kepuh
9.01 Kencana Arum m² 6,942.53 6.060 - - - - - -
Atap transparan, atap fiber gelombang tebal 2 mm mengikuti gelombang atap zinc
9.02 alume m² 408.00 0.999 - - - - - -
9.03 Atap nok, plate sheet zinc alume t = 0.50 mm m¹ 104.00 0.057 - - - - - -
9.04 Clading zincalume t = 0.35 mm lebar efectip 600 mm m² 3,854.37 3.034 - - - - - -
9.05 Listplank Zincalume Trimdeck Colourbond t = 0,40 L. Eff = 0,75 mm m² 698.80 0.748 - - - - - -
9.06 Talang datar, Zinc alume t= 0.40 mm Lebar 400 cm m¹ 301.00 0.228 - - - - - -
9.07 Flasing sudut, plate sheet zincalume t = 0.40 mm m¹ 515.55 0.225 - - - - - -
9.08 End Capping, plate sheet zincalume colourbond t = 0.40 mm m¹ 464.10 0.214 - - - - - -
9.09 Pasang talang tegak, pipa PVC Ø 6" dan acsessories m¹ 543.00 0.517 - - - - - -
10.00 PEKERJAAN PASANGAN 1.868 - - -

10.01 Pekerjaan pasangan dinding
1) Pasang dinding batu bata m² 563.05 0.491 - - - - - -
2) Plesteran dinding m² 1,691.36 0.489 - - - - - -
3) Acian dinding m² 1,691.36 0.240 - - - - - -
4) Kolom praktis m¹ 48.00 0.047 - - - - - -
5) Ring balok m¹ 324.00 0.315 - - - - - -
6) Sekonengan / sudutan m¹ 567.76 0.069 - - - - - -
7) Pasang Roster m² 96.36 0.217 - - - - - -
11.00 PEKERJAAN FINISHING 0.672 - - -

11.01 Pekerjaan pengecatan dinding
1) Pengecatan Dinding Exterior ex. Dulux Weathersheild m² 845.68 0.213 - - - - - -
2) Pengecatan Dinding Interior ex.Mowilex m² 845.68 0.154 - - - - - -
11.02 Pekerjaan Finishing Loading Dock
1) Pasang Sudutan Loading Dock , L 100 x 100 x 10 kg 1,232.47 0.138 - - - - - -
2) Pasang Siku Ram , L 40 x 4 kg 595.32 0.067 - - - - - -
3) Pasang Karet Bumper panjang 60 cm @ jarak 2,5 meter bh 31.00 0.100 - - - - - -
12.00 PEKERJAAN PINTU ROLLING DOOR ( MANUAL ) 1.798 - - -

1) Pasang Pintu Rolling Door uk. 490 x 605 cm fin. Cat unit 7.00 1.798 - - - - - -
417571223.xls / Progres 17 sd 23 04 2016 6 of 34

13.00 PEKERJAAN JALAN

Storage Building uk.(( AREA
60 m xPARKIR ) 4 m x 54 m ) ( Luas = 6.336 m2 )
102 m )+( 18.433 - - -
13.01 Limestone
1) Pemadatan Tanah Urug ( Vibro ) m² 3,838.69 0.177 - - - - - -
2) Urugan Limestone t= 300 mm m³ 1,151.61 2.272 - - - - - -
3) Pemadatan Limestone m² 3,838.69 0.177 - - - - - -
13.02 Base B
1) Urugan Base B t=150 mm m³ 575.81 1.310 - - - - - -
2) Pemadatan Base B m² 3,838.69 0.177 - - - - - -
13.03 Base A
1) Urugan Base A t=100 mm m³ 383.87 0.908 - - - - - -
2) Pemadatan Base A m² 3,838.69 0.177 - - - - - -
3) Test CBR @ 200 m2 /titik titik 19.00 0.035 - - - - - -
13.04 Beton Jalan Tipe 1 ( Area Parkir )

1) Plastic cor m² 3,838.69 0.159 - - - - - -
2) Pembesian wiremesh M8- double kg 45,613.91 3.376 - - - - - -
3) Besi beton tumpuan Ø12 mm kg 8,557.00 0.677 - - - - - -
4) Begisting m¹ 1,279.57 0.477 - - - - - -
5) Dowel, besi beton Ø 19 mm L 600 mm bh 2,134.00 0.248 - - - - - -
6) Beton ready mix mutu K-300 t = 200 mm m³ 767.74 6.999 - - - - - -
7) Finishing permukaan beton jalan dengan trowel dan arsiran m² 3,838.69 0.648 - - - - - -
8) Dilatasi jalan, Cutting dan sealent jalan m¹ 1,279.57 0.359 - - - - - -
13.05 Beton Sekeliling Storage antara RW ke Saluran

1) Begisting m¹ 226.15 0.021 - - - - - -
2) Beton site mix mutu K-225 t = 50 mm m³ 11.31 0.083 - - - - - -
3) Finishing permukaan beton m² 226.15 0.038 - - - - - -
13.06 Pasang Kanstin fin. Cat m¹ 159.00 0.114 - - - - - -
14.00 PEKERJAAN SALURAN TERBUKA Lebar = 1 m Tinggi = 1 m 1.048 - - -

1) Galian tanah m³ 372.98 0.066 - - - - - -
2) Urug Tanah Kembali m³ 78.20 0.012 - - - - - -
3) Urug Pasir Bawah Saluran t = 5 cm m³ 15.68 0.025 - - - - - -
4) Saluran Pondasi Batu Kali m³ 135.82 0.774 - - - - - -
5) Beton lantai kerja t = 10 cm ( lantai saluran ) m³ 14.63 0.108 - - - - - -
6) Plester dan Aci Atas Kepala Saluran m³ 146.27 0.063 - - - - - -
417571223.xls / Progres 17 sd 23 04 2016 7 of 34

15.00 PEKERJAAN SALURAN

Storage Building uk.( 60TERBUKA
m x 102 mLebar
)+( 4 =m50 cmmTinggi
x 54 = 50
) ( Luas cm m2 )
= 6.336 0.367 - - -
1) Galian tanah m³ 81.65 0.014 - - - - - -
3) Urug Pasir Bawah Saluran t = 5 cm m³ 3.41 0.005 - - - - - -
4) Saluran Pondasi Batu Kali m³ 22.68 0.129 - - - - - -
5) Beton lantai kerja t = 10 cm ( lantai saluran ) m³ 2.27 0.017 - - - - - -
6) Grating tutup saluran bahan plat streep 100x10 W=600 galvanized finished (termasu m¹ 9.00 0.197 - - - - - -
16.00 PEKERJAAN SALURAN TERTUTUP Lebar = 50 cm Tinggi = 50 cm 0.546 - - -

1) Galian tanah manual m³ 35.14 0.006 - - - - - -
3) Pasir urug t = 5 cm m³ 1.68 0.003 - - - - - -
4) Beton lantai kerja t = 10 cm m³ 6.70 0.049 - - - - - -
5) Pemasangan box culvert 500x500 type BC ex. SCG m¹ 55.00 0.485 - - - - - -
TOTAL BOBOT 100.000 - 6.632 6.632
RENCANA KEMAJUAN PEKERJAAN MINGGUAN : 2.92
KOMULATIF RENCANA KEMAJUAN PEKERJAAN : 5.83
REALISASI KEMAJUAN PEKERJAAN MINGGUAN : 6.63
KOMULATIF REALISASI KAMAJUAN PEKERJAAN : 6.63
DEVIASI : 0.80
Jakarta,23 April 2016

Dibuat oleh
PT.SINAR ETERNA
( Herenowo,ST)
417571223.xls / Progres 17 sd 23 04 2016 8 of 34

Opnam pekerjaan periode 27 Nov s/d 03 Des 2016
Mandor : Darim
Total opnam 27 Nov s/d 03 Des 2016 17,604,944
Opname Minggu Lalu Opname Minggu Ini Total Opnam s/d saat ini
NO. URAIAN PEKERJAAN SAT VOLUME PRESTASI HARGA SATUAN PRESTASI HARGA SATUAN PRESTASI HARGA SATUAN
QTY SAT HARGA TOTAL QTY SAT HARGA TOTAL QTY SAT HARGA TOTAL
1.00 PEKERJAAN PERSIAPAN 27,728,500.00 - 37,898,500.00

1.04 Cleaning area cost ( Biaya pembersihan selama proyek ) lot 1.00 5,100.00 lot 2,000.00 3,060,000.00 0.00 lot 2,000.00 - 5,100.00 lot 2,000.00 10,200,000.00
1.05 Marking cost ( Biaya pengukuran dan bouwplank ) lot 1.00 436.00 lot 15,000.00 6,540,000.00 0.00 lot 15,000.00 - 436.00 lot 15,000.00 6,540,000.00
Pasang pagar area ramp akses masuk yang roboh 36.00 m2 25,000.00 900,000.00 m2 25,000.00 - 36.00 m2 25,000.00 900,000.00
Bikin beton decking 2,000.00 bh 500.00 500,000.00 0.00 bh 500.00 - 2,000.00 bh 500.00 1,000,000.00
Bongkar kaso 5/7 12.90 m3 20,000.00 108,000.00 0.00 m3 20,000.00 - 12.90 m3 20,000.00 258,000.00
Kuras air di area kerja 32.00 ls 140,000.00 2,100,000.00 0.00 ls 140,000.00 - 32.00 ls 140,000.00 4,480,000.00
4.00 PEKERJAAN GALIAN 28,339,640.00 - 30,829,820.00

1) Galian tanah untuk pondasi pile cap dan sloop m³ 21.22 587.20 m³ 45,000.00 25,146,360.00 0.00 m³ 45,000.00 - 587.20 m³ 45,000.00 26,424,180.00
2) Pemadatan tanah dibawah pondasi pile cap dan sloop m² 166.64 558.81 m² 5,000.00 2,794,040.00 0.00 m² 5,000.00 - 558.81 m² 5,000.00 2,794,040.00
3) Pengurugan kembali area pile cap dan sloof m² 80.58 m² 20,000.00 399,240.00 0.00 m² 20,000.00 - 80.58 m² 20,000.00 1,611,600.00
5.00 PEKERJAAN PONDASI TIANG PANCANG ( PROVISIONAL SUM ) 5,000,000.00 - 6,200,000.00

3) Cutting dan bobokan kepala tiang pancang uk. 250x250 mm titik 124.00 124.00 titik 50,000.00 5,000,000.00 0.00 titik 50,000.00 - 124.00 titik 50,000.00 6,200,000.00
6.00 PEKERJAAN STRUKTUR BETON BERTULANG 60,723,021.61 900,000.00 96,758,308.55
1) Pasir urug di bawah pondasi t = 100 mm m³ 3.89 3.89 m³ 45,000.00 162,083.33 0.00 m³ 45,000.00 - 3.89 m³ 45,000.00 175,050.00
2) Beton lantai kerja t = 50 mm m³ 1.95 1.95 m³ 135,000.00 268,000.00 0.00 m³ 135,000.00 - 1.95 m³ 135,000.00 263,250.00
3) Pembesian pondasi pile cap
3.1) Tulangan utama D13-150 kg 1,215.26 2,346.24 kg 1,100.00 2,389,688.89 0.00 kg 1,100.00 - 2,346.24 kg 1,100.00 2,580,864.00
3.2) Tulangan pinggangan Ø 10 mm kg 599.24 599.24 kg 1,100.00 610,337.04 0.00 kg 1,100.00 - 599.24 kg 1,100.00 659,164.00
4) Begisting pile cap multilek m² 116.64 116.64 m² 27,000.00 2,916,000.00 0.00 m² 27,000.00 - 116.64 m² 27,000.00 3,149,280.00
5) Beton pilecap, beton mutu K-250 ready mix tanpa concrete pump m³ 23.33 23.33 m³ 135,000.00 2,624,625.00 0.00 m³ 135,000.00 - 23.33 m³ 135,000.00 3,149,550.00

1) Pasir urug di bawah pondasi t = 100 mm m³ 0.58 0.58 m³ 45,000.00 26,100.00 0.00 m³ 45,000.00 - 0.58 m³ 45,000.00 26,100.00
3.1) Tulangan utama D13-150 kg 200.05 399.36 kg 1,100.00 439,296.00 0.00 kg 1,100.00 - 399.36 kg 1,100.00 439,296.00
3.2) Tulangan pinggangan Ø 10 mm kg 118.37 118.37 kg 1,100.00 130,207.00 0.00 kg 1,100.00 - 118.37 kg 1,100.00 130,207.00
4) Begisting pile cap multilek m² 23.04 23.04 m² 27,000.00 622,080.00 0.00 m² 27,000.00 - 23.04 m² 27,000.00 622,080.00
5) Beton pilecap, beton mutu K-250 ready mix tanpa concrete pump m³ 3.46 3.46 m³ 135,000.00 467,100.00 0.00 m³ 135,000.00 - 3.46 m³ 135,000.00 467,100.00
6.03 Pedestal / Kolom beton uk. 45x30x195 cm ( WF 300 ) K1

1.1) Tulang utama 10D16 kg 1,948.82 1,948.82 kg 1,100.00 1,948,820.00 0.00 kg 1,100.00 - 1,948.82 kg 1,100.00 2,143,702.00
1.2) Sengkang Ø8-150 kg 348.01 348.01 kg 1,100.00 348,010.00 0.00 kg 1,100.00 - 348.01 kg 1,100.00 382,811.00
2) Begisting pedestal m² 122.85 122.85 m² 27,000.00 2,261,556.82 0.00 m² 27,000.00 - 122.85 m² 27,000.00 3,316,950.00
3) Beton pedestal, beton mutu K-300 ready mix tanpa concrete pump m³ 11.06 11.06 m³ 135,000.00 678,681.82 0.00 m³ 135,000.00 - 11.06 m³ 135,000.00 1,493,100.00
4) Grouting t= 30 mm ex. Sikagrout 215 ( setara ) titik 42.00 - titik - - titik - - - titik - -

1.1) Tulang utama 10D16 kg 556.81 556.81 kg 1,100.00 612,491.00 0.00 kg 1,100.00 - 556.81 kg 1,100.00 612,491.00
2) Begisting pedestal m² 39.78 39.78 m² 27,000.00 - 0.00 m² 27,000.00 - 39.78 m² 27,000.00 1,074,060.00
3) Beton pedestal, beton mutu K-250 ready mix tanpa concrete pump m³ 4.10 4.10 m³ 135,000.00 - 0.00 m³ 135,000.00 - 4.10 m³ 135,000.00 553,500.00

1.1) Tulang utama 8D16 kg 445.45 445.45 kg 1,100.00 489,995.00 0.00 kg 1,100.00 - 445.45 kg 1,100.00 489,995.00
2) Begisting pedestal m² 37.44 37.44 m² 27,000.00 442,260.00 0.00 m² 27,000.00 - 37.44 m² 27,000.00 1,010,880.00
3) Beton pedestal, beton mutu K-250 ready mix tanpa concrete pump m³ 2.73 2.73 m³ 135,000.00 161,240.63 0.00 m³ 135,000.00 - 2.73 m³ 135,000.00 368,550.00

1) Pasir urug di bawah sloop t = 100 mm m³ 12.20 12.20 m³ 45,000.00 502,605.63 0.00 m³ 45,000.00 - 12.20 m³ 45,000.00 549,000.00
3) Pembesian sloop
3.1) Tulang utama 6D13 tumpuan kg 3,050.64 3,050.64 kg 1,100.00 3,072,123.38 0.00 kg 1,100.00 - 3,050.64 kg 1,100.00 3,355,704.00
3.2) Tulang Peminggang 2D10 kg 601.71 601.71 kg 1,100.00 605,947.39 0.00 kg 1,100.00 - 601.71 kg 1,100.00 661,881.00
3.3) Sengkang Ø8-150 kg 1,799.86 1,799.86 kg 1,100.00 1,812,535.07 0.00 kg 1,100.00 - 1,799.86 kg 1,100.00 1,979,846.00
4) Begisting m² 439.20 433.01 m² 27,000.00 8,350,985.92 0.00 m² 27,000.00 - 433.01 m² 27,000.00 11,691,380.28
5) Beton sloop, beton mutu K-250 ready mix tanpa concrete pump m³ 54.90 54.13 m³ 135,000.00 5,219,366.20 0.00 m³ 135,000.00 - 54.13 m³ 135,000.00 7,307,112.68

1.1) Tulangan Horizontal Ø10-150 kg 2,046.78 2,046.78 kg 1,100.00 2,001,296.00 0.00 kg 1,100.00 - 2,046.78 kg 1,100.00 2,251,458.00
1.2) Tulangan Vertikal Ø10-150 kg 2,048.02 2,048.02 kg 1,100.00 2,002,508.44 0.00 kg 1,100.00 - 2,048.02 kg 1,100.00 2,252,822.00
2) Begisting m² 431.60 431.60 m² 27,000.00 7,250,880.00 0.00 m² 27,000.00 - 431.60 m² 27,000.00 11,653,200.00
3) Beton Reatening Wall, beton mutu K-250 ready mix tanpa concrete pump m³ 32.37 32.37 m³ 135,000.00 1,942,200.00 0.00 m³ 135,000.00 - 32.37 m³ 135,000.00 4,369,950.00
6.08 Reatening Wall Loadingdock t = 20 cm

Pekerjaan Galian Tanah Loadingdock
1) Galian Tanah Untuk Pondasi Loadingdock m3 74.40 74.40 m3 45,000.00 2,845,800.00 0.00 m3 45,000.00 - 74.40 m3 45,000.00 3,348,000.00
2) Urug tanah kembali m3 39.06 39.06 m3 20,000.00 0.00 m3 20,000.00 - 39.06 m3 20,000.00 781,200.00
1.1) Tulangan Horizontal Ø13-150 kg 3,107.52 3,107.52 kg 1,100.00 2,734,617.60 0.00 kg 1,100.00 - 3,107.52 kg 1,100.00 3,418,272.00
1.2) Tulangan Vertikal Ø10-150 kg 1,206.20 1,206.20 kg 1,100.00 1,061,456.00 0.00 kg 1,100.00 - 1,206.20 kg 1,100.00 1,326,820.00
2) Begisting m² 229.40 229.40 m² 27,000.00 1,734,264.00 0.00 m² 27,000.00 - 229.40 m² 27,000.00 6,193,800.00
3) Beton Reatening Wall, beton mutu K-250 ready mix tanpa concrete pump m³ 35.34 35.34 m³ 135,000.00 954,180.00 0.00 m³ 135,000.00 - 35.34 m³ 135,000.00 4,770,900.00
4) Finishing Dinding RW m² 68.20 68.20 24,500.00 0.00 24,500.00 - 68.20 m² 24,500.00 1,670,900.00
Tali air di bawah siku m' 62.00 62.00 10,000.00 0.00 10,000.00 - 62.00 m³ 10,000.00 620,000.00
6.09 Reatening Wall Ramp loading dock t = 20 cm

Pekerjaan Galian Tanah
1) Galian Tanah Untuk Pondasi m3 5.04 5.04 m³ 45,000.00 0.00 m³ 45,000.00 - 5.04 m³ 45,000.00 226,800.00
2) Urug tanah Ramp m3 21.84 21.84 m³ 20,000.00 0.00 m³ 20,000.00 - 21.84 m³ 20,000.00 436,800.00
1.1) Tulangan Horizontal Ø13-150 kg 224.01 224.01 kg 1,100.00 0.00 kg 1,100.00 - 224.01 kg 1,100.00 246,412.58
1.2) Tulangan Vertikal Ø10-150 kg 219.63 219.63 kg 1,100.00 0.00 kg 1,100.00 - 219.63 kg 1,100.00 241,595.01
2) Begisting m² 25.80 25.80 m² 27,000.00 0.00 m² 27,000.00 - 25.80 m² 27,000.00 696,600.00
3) Beton Reatening Wall, beton mutu K-250 Site mix m³ 5.16 5.16 m³ 135,000.00 0.00 m³ 135,000.00 - 5.16 m³ 135,000.00 696,600.00
tangga loading dock rolak bata finis plester aci unit 2.00 unit 450,000.00 2.00 unit 450,000.00 900,000.00 4.00 unit 450,000.00 1,800,000.00
(opnam tangga sesuai gambar ada 2 unit saya tidak tahu masuk di item mana)
8.00 PEKERJAAN LANTAI - - 200,720,312.00
1) Plastik cor m² 6,373.66 6,373.66 m² 1,000.00 - 0.00 m² 1,000.00 - 6,373.66 m² 1,000.00 6,373,660.00
2) Pembesian lantai
2.1) Wiremesah M8 - 1 lapis kg 37,189.98 37,189.98 kg 1,200.00 - 0.00 kg 1,200.00 - 37,189.98 kg 1,200.00 44,627,976.00
2.2) Tulang tumpuan Ø 10 mm + Dowel 13 mm kg 6,144.13 6,144.13 kg 1,200.00 - 0.00 kg 1,200.00 - 6,144.13 kg 1,200.00 7,372,956.00
3) Begisting lantai m¹ 2,124.56 2,124.56 m¹ 25,000.00 - 0.00 m¹ 25,000.00 - 2,124.56 m¹ 25,000.00 53,114,000.00
4) Beton lantai t = 200 mm, beton mutu K-300 ready mix dengan concrete m³ 1,274.74 1,274.74 m³ 50,000.00 - 0.00 m³ 50,000.00 - 1,274.74 m³ 50,000.00 63,737,000.00
5) Finishing permukaan beton lantai polesan trowel + Floorhardener Natural m² 6,373.66 - m² - m² - - - m² - -
6) Cutting Dilatasi m¹ 2,124.56 2,124.56 m¹ 12,000.00 - 0.00 m¹ 12,000.00 - 2,124.56 m¹ 12,000.00 25,494,720.00
10.00 PEKERJAAN PASANGAN - - 71,638,770.00

1) Pasang dinding batu bata m² 563.05 563.05 m² 17,000.00 - 0.00 m² 17,000.00 - 563.05 m² 17,000.00 9,571,850.00
2) Plesteran dinding m² 1,691.36 1,691.36 m² 16,500.00 - 0.00 m² 16,500.00 - 1,691.36 m² 16,500.00 27,907,440.00
3) Acian dinding m² 1,691.36 1,691.36 m² 8,000.00 - 0.00 m² 8,000.00 - 1,691.36 m² 8,000.00 13,530,880.00
4) Kolom praktis m¹ 48.00 48.00 m¹ 26,000.00 - 0.00 m¹ 26,000.00 - 48.00 m¹ 26,000.00 1,248,000.00
5) Ring balok m¹ 324.00 324.00 m¹ 26,000.00 - 0.00 m¹ 26,000.00 - 324.00 m¹ 26,000.00 8,424,000.00
6) Sekonengan / sudutan m¹ 567.76 567.76 m¹ 12,000.00 - 0.00 m¹ 12,000.00 - 567.76 m¹ 12,000.00 6,813,120.00
7) Pasang Roster m² 96.36 96.36 m² 35,000.00 - 0.00 m² 35,000.00 - 96.36 m² 35,000.00 3,372,600.00
Finishing aci roster m² 96.36 96.36 8,000.00 0.00 - 8,000.00 - 96.36 - 8,000.00 770,880.00
tali air nat roster m¹ 371.20 371.20 10,000.00 0.00 - 10,000.00 - 371.20 - 10,000.00 3,712,000.00
11.00 PEKERJAAN FINISHING - 2,537,040.00 16,913,600.00

11.01 Pekerjaan pengecatan dinding 0.000 - - - -
1) Pengecatan Dinding Exterior ex. Dulux Weathersheild m² 845.68 676.54 m² 10,000.00 - 169.14 m² 10,000.00 1,691,360.00 845.68 m² 10,000.00 8,456,800.00
2) Pengecatan Dinding Interior ex.Mowilex m² 845.68 761.11 m² 10,000.00 - 84.57 m² 10,000.00 845,680.00 845.68 m² 10,000.00 8,456,800.00
13.00 PEKERJAAN JALAN ( AREA PARKIR ) - 13,187,904.00 205,828,482.00
13.04 Beton Jalan Tipe 1 ( Area Parkir )
1) Plastic cor m² 3,838.69 3,838.69 m² 1,000.00 - 0.00 m² 1,000.00 - 3,838.69 m² 1,000.00 3,838,690.00
2) Pembesian wiremesh M8- double kg 45,613.91 45,613.91 kg 1,200.00 - 0.00 kg 1,200.00 - 45,613.91 kg 1,200.00 54,736,692.00
3) Besi beton tumpuan Ø12 mm kg 8,557.00 8,557.00 kg 1,200.00 - 0.00 kg 1,200.00 - 8,557.00 kg 1,200.00 10,268,400.00
4) Begisting m¹ 1,279.57 1,279.57 m¹ 25,000.00 - 0.00 m¹ 25,000.00 - 1,279.57 m¹ 25,000.00 31,989,250.00
5) Dowel, besi beton Ø 19 mm L 600 mm bh 2,134.00 2,134.00 bh 1,200.00 - 0.00 bh 1,200.00 - 2,134.00 bh 1,200.00 2,560,800.00
6) Beton ready mix mutu K-300 t = 200 mm m³ 767.74 767.74 m³ 50,000.00 - 0.00 m³ 50,000.00 - 767.74 m³ 50,000.00 38,387,000.00
7) Finishing permukaan beton jalan dengan trowel dan arsiran m² 3,838.69 3,838.69 m² 7,000.00 - 0.00 m² 7,000.00 - 3,838.69 m² 7,000.00 26,870,830.00
8) Dilatasi jalan, Cutting dan sealent jalan m¹ 1,279.57 767.74 m¹ 18,000.00 - 511.83 m¹ 18,000.00 9,212,904.00 1,279.57 m¹ 18,000.00 23,032,260.00
9) Persiapan area sebelum di gelar wiremesh m² 3,838.69 3,838.69 m² 1,000.00 0.00 m² 1,000.00 - 3,838.69 m² 1,000.00 3,838,690.00
13.05 Beton Sekeliling Storage antara RW ke Saluran

1) Begisting m¹ 226.15 203.54 m¹ 12,000.00 - 0.00 m¹ 12,000.00 - 203.54 m¹ 12,000.00 2,442,420.00
2) Beton site mix mutu K-225 t = 50 mm m³ 11.31 10.18 m³ 135,000.00 - 0.00 m³ 135,000.00 - 10.18 m³ 135,000.00 1,374,165.00
3) Finishing permukaan beton m² 226.15 203.54 m² 6,000.00 - 0.00 m² 6,000.00 - 203.54 m² 6,000.00 1,221,210.00
4) Urug tanah kembali tambah T = 15 cm m³ 15.30 13.77 m³ 20,000.00 0.00 m³ 20,000.00 - 13.77 m³ 20,000.00 275,400.00
5) Pemadatan Tanah stemper m² 226.15 203.54 m² 5,000.00 0.00 m² 5,000.00 - 203.54 m² 5,000.00 1,017,675.00
13.06 Pasang Kanstin fin. Cat m¹ 159.00 - m¹ 50,000.00 - 79.50 m¹ 50,000.00 3,975,000.00 79.50 m¹ 50,000.00 3,975,000.00 Pengajuan mandor harga kansten
14.00 PEKERJAAN SALURAN TERBUKA Lebar = 1 m Tinggi = 1 m - - 37,700,805.00
1) Galian tanah m³ 372.98 372.98 m³ 45,000.00 - 0.00 m³ 45,000.00 - 372.98 m³ 45,000.00 16,784,100.00
2) Urug Tanah Kembali m³ 78.20 54.74 m³ 20,000.00 - 0.00 m³ 20,000.00 - 54.74 m³ 20,000.00 1,094,800.00
3) Urug Pasir Bawah Saluran t = 5 cm m³ 15.68 14.90 m³ 45,000.00 - 0.00 m³ 45,000.00 - 14.90 m³ 45,000.00 670,320.00
4) Saluran Pondasi Batu Kali m³ 135.82 129.03 m³ 80,000.00 - 0.00 m³ 80,000.00 - 129.03 m³ 80,000.00 10,322,320.00
a) Pecah batu kali m³ 135.82 129.03 m³ 20,000.00 0.00 m³ 20,000.00 - 129.03 m³ 20,000.00 2,580,580.00
b) Lansir Batu kali m³ 135.82 129.03 m³ 20,000.00 0.00 m³ 20,000.00 - 129.03 m³ 20,000.00 2,580,580.00
5) Beton lantai kerja t = 10 cm ( lantai saluran ) m³ 14.63 13.90 m³ 135,000.00 - 0.00 m³ 135,000.00 - 13.90 m³ 135,000.00 1,876,297.50
6) Plester dan Aci Atas Kepala Saluran m³ 146.27 73.14 m³ 24,500.00 - 0.00 m³ 24,500.00 - 73.14 m³ 24,500.00 1,791,807.50
15.00 PEKERJAAN SALURAN TERBUKA Lebar = 50 cm Tinggi = 50 cm - - 2,187,250.00

1) Galian tanah m³ 81.65 40.83 m³ 45,000.00 - 0.00 m³ 45,000.00 - 40.83 m³ 45,000.00 1,837,125.00
2) Urug Tanah Kembali m³ 29.04 2.90 m³ 20,000.00 - 0.00 m³ 20,000.00 - 2.90 m³ 20,000.00 58,080.00
3) Urug Pasir Bawah Saluran t = 5 cm m³ 3.41 0.34 m³ 45,000.00 - 0.00 m³ 45,000.00 - 0.34 m³ 45,000.00 15,345.00
4) Saluran Pondasi Batu Kali m³ 22.68 2.27 m³ 80,000.00 - 0.00 m³ 80,000.00 - 2.27 m³ 80,000.00 181,440.00
a) Pecah batu kali m³ 22.68 2.27 m³ 20,000.00 0.00 m³ 20,000.00 - 2.27 m³ 20,000.00 45,360.00
b) Lansir batu kali m³ 22.68 2.27 m³ 20,000.00 0.00 m³ 20,000.00 - 2.27 m³ 20,000.00 45,360.00
5) Beton lantai kerja t = 10 cm ( lantai saluran ) m³ 2.27 0.23 m³ 20,000.00 - 0.00 m³ 20,000.00 - 0.23 m³ 20,000.00 4,540.00
6) Grating tutup saluran bahan plat streep 100x10 W=600 galvanized finishe m¹ 9.00 - m¹ - - m¹ - - - m¹ - -
16.00 PEKERJAAN SALURAN TERTUTUP Lebar = 50 cm Tinggi = 50 cm - - 3,461,950.00

1) Galian tanah manual m³ 35.14 17.57 m³ 45,000.00 - 0.00 m³ 45,000.00 - 17.57 m³ 45,000.00 790,650.00
2) Urug Tanah Kembali m³ 17.47 1.75 m³ 20,000.00 - 0.00 m³ 20,000.00 - 1.75 m³ 20,000.00 34,940.00
3) Pasir urug t = 5 cm m³ 1.68 0.17 m³ 45,000.00 - 0.00 m³ 45,000.00 - 0.17 m³ 45,000.00 7,560.00
4) Beton lantai kerja t = 10 cm m³ 6.70 5.36 m³ 80,000.00 - 0.00 m³ 80,000.00 - 5.36 m³ 80,000.00 428,800.00
5) Pemasangan box culvert 500x500 type BC ex. SCG m¹ 55.00 44.00 m¹ 50,000.00 - 0.00 m¹ 50,000.00 - 44.00 m¹ 50,000.00 2,200,000.00
16.00 PEKERJAAN LAIN-LAIN 3,566,000.00 980,000.00 18,078,700.00

1) Langsir material dan bekas Kayu2 bekisting di keluarkan area hr 16.00 hr 140,000.00 700,000.00 0.00 hr 140,000.00 - 16.00 hr 140,000.00 2,240,000.00
2) Bongkar semen SCG sak 0.00 1,548.00 sak 1,500.00 240,000.00 0.00 sak 1,500.00 - 1,548.00 sak 1,500.00 2,322,000.00
3) Bongkar kaso dari WS ls 0.00 3.00 ls 70,000.00 70,000.00 0.00 ls 70,000.00 - 3.00 ls 70,000.00 210,000.00
4) bowplank untuk pasang angkur baja m¹ 426.00 426.00 m¹ 2,000.00 852,000.00 0.00 m¹ 2,000.00 - 426.00 m¹ 2,000.00 852,000.00
5) Bantu survey hr 44.00 hr 70,000.00 852,000.00 0.00 hr 70,000.00 - 44.00 hr 70,000.00 3,080,000.00
6) pemadatan stemper urug tanah 2 m di samping RW dalam bangunan 852.00 852.00 m² 5,000.00 852,000.00 0.00 m² 5,000.00 - 852.00 m² 5,000.00 4,260,000.00
7) Pekerjaan pasang sparingan pipa air hujan area loading dock 10 kolom
- Galian tanah m³ 6.00 6.00 45,000.00 0.00 m³ 45,000.00 - 6.00 m³ 45,000.00 270,000.00
- Urug kembali m³ 6.00 6.00 20,000.00 0.00 m³ 20,000.00 - 6.00 m³ 20,000.00 120,000.00
- Pasang pipa m¹ 60.00 60.00 18,000.00 0.00 m¹ 18,000.00 - 60.00 m¹ 18,000.00 1,080,000.00
8) Pekerjaan pindah kantor dari bedeng tidur di pindah di pelur dan bikin me org 2.00 12.00 - 85,000.00 - 0.00 hr 85,000.00 - 12.00 hr 85,000.00 1,020,000.00
9) Bongkar besi beton btg 949.00 300.00 0.00 btg 300.00 - 949.00 btg 300.00 284,700.00
10)Bongkar wire mesh lbr 780.00 3,000.00 0.00 lbr 3,000.00 - 780.00 lbr 3,000.00 2,340,000.00
11 Curring beton pedestal 2 jam x 7 hari org 2.00 56.00 10,000.00 0.00 jam 10,000.00 - 56.00 jam 10,000.00 560,000.00
12Pekerjaan pasang sparingan pipa air hujan area as 11
- Galian tanah m³ 2.70 2.70 45,000.00 0.00 m³ 45,000.00 - 2.70 m³ 45,000.00 121,500.00
- Urug kembali m³ 2.70 2.70 20,000.00 0.00 m³ 20,000.00 - 2.70 m³ 20,000.00 54,000.00
- Pasang pipa m¹ 108.00 108.00 18,000.00 0.00 m¹ 18,000.00 - 108.00 m¹ 18,000.00 1,944,000.00
13)Bongkar material baja dari ws 1 mobil hk 4.00 4.00 0.00 hk 70,000.00 - 4.00 hk 70,000.00 280,000.00
14Bongkar atap 3 mobil 8 orang x 2hr Manual hk 16.00 32.00 0.00 hk 70,000.00 - 32.00 hk 70,000.00 2,240,000.00
15Curring beton jalan parkir 4 orang x 12hari/5jam hari dari tanggal 10 september 1,344.00 0.00 jam 10,000.00 - 1,344.00 jam 10,000.00 13,440,000.00
16Cleaning Lantai Gudang dari tanggal perhari 2 orang hk 98.00 14.00 hk 70,000.00 980,000.00 112.00 hk 70,000.00 7,840,000.00
(opnam ini muncul dari M26 jd salah di komulatifnya,makanya muncul nominal nya besar)
TOTAL BOBOT ### 17,604,944.00 728,216,497.55
Jakarta,02 Des 2016

Di setujui oleh Dibuat oleh
(Ariyantono ) ( Isro bayu H )

Project Manager Supervisior
NAMA PEKERJAAN : Pembanguana Gedung PT. Gumindo
PERIODE : 27 Nov sd 02 Des 2016
TANGGAL : 02 Desember 2016
LOKASI : Jawilan - Serang JUMLAH 6,604,000.00
NO minggu senin selasa rabu kamis jumat sabtu TOTAL TOTAL UPAH
NAMA JABATAN UPAH / HARI TOTAL
H L H L H L H L H L H L H L HARI LEMBUR LEMBUR / JAM
1 Darim Mandor 1 2 2 - 2 - 2 - 2 - 2 - 1 2 12 4 125,000.00 15,000.00 1,560,000.00

2 Dirso tukang 1 2 2 - 2 - 2 - 2 - 2 - 1 2 12 4 85,000.00 10,000.00 1,060,000.00
3 Jaka tukang 1 2 2 - 2 - 2 - 2 - 2 - 1 2 12 4 85,000.00 10,000.00 1,060,000.00
4 Amir tukang 1 2 2 - 2 - 2 - 2 - 2 - 1 2 12 4 85,000.00 10,000.00 1,060,000.00
5 Mali Kenek 1 2 2 - 2 - 2 - 2 - 2 - 1 2 12 4 75,000.00 8,000.00 932,000.00
6 Rasim Kenek 1 2 2 - 2 - 2 - 2 - 2 - 1 2 12 4 75,000.00 8,000.00 932,000.00
JUMLAH 6,604,000.00
CATATAN : Jakarta, 02 Desember 2016
Disetujui, Di Ajukan,
( Isro bayu H ) ( Darim )

Site Supervisor MANDOR
RENCANA ANGGARAN PROYEK ( RAP )
NO. URAIAN PEKERJAAN SUB TOTAL TOTAL

(RP) (RP)
PEKERJAAN PERSIAPAN 445,789,000

1 PEKERJAAN PERSIAPAN 445,789,000
PEKERJAAN CUT FILL TAHAP 1 837,646,950

2 PEKERJAAN CUT FILL 837,646,950
PEKERJAAN STORAGE BUILDING 7,350,961,215

3 PEKERJAAN URUGAN AREA WAREHOUSE 410,626,240
4 PEKERJAAN GALIAN 2,082,060
5 PEKERJAAN PONDASI TIANG PANCANG ( PROVISIONAL SUM ) 487,480,000
6 PEKERJAAN STRUKTUR BETON BERTULANG 389,298,885
7 PEKERJAAN STRUKTUR BAJA ###
8 PEKERJAAN LANTAI ###
9 PEKERJAAN ATAP ### R A B persiapan 1.00 0.00%
10 PEKERJAAN PASANGAN 202,246,459 BAJA 175,350.12 kg
11 PEKERJAAN FINISHING 72,743,715
12 PEKERJAAN PINTU ROLLING DOOR ( MANUAL ) 194,600,000
PEKERJAAN AREA PARKIR 2,207,820,398

13 PEKERJAAN JALAN ( AREA PARKIR ) ###
14 PEKERJAAN SALURAN TERBUKA Lebar = 1 m Tinggi = 1 m 113,427,468
15 PEKERJAAN SALURAN TERBUKA Lebar = 50 cm Tinggi = 50 cm 39,768,186
16 PEKERJAAN SALURAN TERTUTUP Lebar = 50 cm Tinggi = 50 cm 59,148,952
RAB 0.80 25.00%
Jakarta, 27 Januari 2016 TOTAL 10,842,217,563 TOTAL : 13,532,125,259
PEMBULATAN 10,842,000,000 PEMBULATAN 13,532,000,000
PPN 10% 1,084,200,000 PPN 10% 1,353,200,000
( PENG TJEN ) GRAND TOTAL 11,926,200,000 GRAND TOTAL 14,885,200,000
Luas Bangunan 1.00 10,184.88
Harga / m² 1,328,636
RAB - RAP 2,959,000,000 24.81%
417571223.xls / RAP Total Storage Building 16 of 34

BILL OF QUANTITY
PEKERJAAN STORAGE BUILDING UK.( 60 M x 102 M ) + ( 4 M x 54 M ) ( LUAS = 6.336 M2 )
NO. URAIAN PEKERJAAN SAT VOLUME HARGA SATUAN JML HARGA

(RP) (RP)
1.00 PEKERJAAN PERSIAPAN 445,789,000

1.01 Mobilisasi dan Demobilisasi lot 1.00 19,663,600 19,663,600
1.02 Penyediaan Listrik dan Air Kerja lot 1.00 57,973,900 57,973,900
1.03 Management project & Biaya administrasi lapangan lot 1.00 137,238,700 137,238,700
1.04 Cleaning area cost ( Biaya pembersihan selama proyek ) lot 1.00 16,273,400 16,273,400
1.05 Marking cost ( Biaya pengukuran dan bouwplank ) lot 1.00 21,825,600 21,825,600
1.06 Securities cost ( Biaya keamanan ) lot 1.00 113,913,500 113,913,500
1.07 Pembuatan mess karyawan dan kantor direksi keet lot 1.00 21,226,600 21,226,600
1.08 Design, Gambar, dan Document proyek ( Laporan dan gambar ) lot 1.00 11,798,200 11,798,200
1.09 Alat kerja lot 1.00 21,697,800 21,697,800
1.10 Asuransi tenaga kerja (JAMSOSTEK) lot 1.00 24,177,700 24,177,700
2.00 PEKERJAAN CUT FILL 837,646,950

2.01 Stripping Area dan Persiapan Akses Lokasi m² 33,797.93 15,000 506,968,950
2.02 Pekerjaan cut & fill m³ 13,227.12 25,000 330,678,000
3.00 PEKERJAAN URUGAN AREA WAREHOUSE 410,626,240

3.01 Pekerjaan urugan lantai
1) Pemadatan Tanah Urug ( Vibro ) m² 6,346.20 5,000 31,731,000
2) Urugan Sirdam t = 25 cm + Pemadatan Sirdam ( Vibro ) m³ 1,591.86 234,000 372,495,240

3) Test CBR @ 200 m2 /titik titik 32.00 200,000 6,400,000
4.00 PEKERJAAN GALIAN 2,082,060

1) Galian tanah untuk pondasi pile cap dan sloop m³ 21.22 51,000 1,082,220
2) Pemadatan tanah dibawah pondasi pile cap dan sloop m² 166.64 6,000 999,840
5.00 PEKERJAAN PONDASI TIANG PANCANG ( PROVISIONAL SUM ) 487,480,000

5.01 Pekerjaan pondasi tiang pancang
1) Pengadaan tiang pancang uk. 250x250 mm m¹ 2,976.00 140,000 416,640,000
( kedalam 24 meter per titik )
2) Jasa pemancangan tiang pancang uk. 250x250 mm dengan sistem drop hammer m¹ 2,976.00 15,000 44,640,000
3) Cutting dan bobokan kepala tiang pancang uk. 250x250 mm titik 124.00 50,000 6,200,000
4) Biaya mobilisasi dan demobilisasi alat tiang pancang sistem drop hammer ls 1.00 20,000,000 20,000,000
417571223.xls / RAP Storage Building 17 of 34
(RP) (RP)
6.00 PEKERJAAN STRUKTUR BETON BERTULANG 389,298,885

1) Pasir urug di bawah pondasi t = 100 mm m³ 3.89 174,000 676,860
2) Beton lantai kerja t = 50 mm m³ 1.95 761,000 1,483,950
3.1) Tulangan utama D13-150 kg 1,215.26 8,560 10,402,626
3.2) Tulangan pinggangan Ø 10 mm kg 599.24 8,560 5,129,494
4) Begisting pile cap multilek m² 116.64 68,528 7,993,134
5) Beton pilecap, beton mutu K-250 ready mix tanpa concrete pump m³ 23.33 867,500 20,238,775

1) Pasir urug di bawah pondasi t = 100 mm m³ 0.58 174,000 100,920
2) Beton lantai kerja t = 50 mm m³ 0.29 761,000 220,690
3.1) Tulangan utama D13-150 kg 200.05 8,560 1,712,428
3.2) Tulangan pinggangan Ø 10 mm kg 118.37 8,560 1,013,247
4) Begisting pile cap multilek m² 23.04 68,528 1,578,891
5) Beton pilecap, beton mutu K-250 ready mix tanpa concrete pump m³ 3.46 867,500 3,001,550

1.1) Tulang utama 10D16 kg 1,948.82 8,560 16,681,899
1.2) Sengkang Ø8-150 kg 348.01 8,560 2,978,966
2) Begisting pedestal m² 122.85 110,308 13,551,354
3) Beton pedestal, beton mutu K-300 ready mix tanpa concrete pump m³ 11.06 867,500 9,594,550
4) Grouting t= 30 mm ex. Sikagrout 215 ( setara ) titik 42.00 65,080 2,733,369
5) Anchor bolt, besi as ST-41 Ø16 mm L 700 titik 168.00 55,772 9,369,773

1.1) Tulang utama 10D16 kg 556.81 8,560 4,766,294
1.2) Sengkang Ø8-150 kg 112.69 8,560 964,626
4) Grouting t= 30 mm ex. Sikagrout 215 ( setara ) titik 12.00 84,363 1,012,359

1.1) Tulang utama 8D16 kg 445.45 8,560 3,813,052
1.2) Sengkang Ø8-150 kg 106.06 8,560 907,874
4) Grouting t= 30 mm ex. Sikagrout 215 ( setara ) titik 16.00 42,182 674,906

1) Pasir urug di bawah sloop t = 100 mm m³ 12.20 174,000 2,122,800
2) Beton lantai kerja t = 50 mm m³ 6.10 761,000 4,642,100
3) Pembesian sloop
3.1) Tulang utama 6D13 tumpuan kg 3,050.64 8,560 26,113,478
3.2) Tulang Peminggang 2D10 kg 601.71 8,560 5,150,638
3.3) Sengkang Ø8-150 kg 1,799.86 8,560 15,406,802
4) Begisting m² 439.20 68,528 30,097,603
5) Beton sloop, beton mutu K-250 ready mix tanpa concrete pump m³ 54.90 867,500 47,625,750

1.1) Tulangan Horizontal Ø10-150 kg 2,046.78 8,560 17,520,437

(RP) (RP)
1.2) Tulangan Vertikal Ø10-150 kg 2,048.02 8,560 17,531,051

2) Begisting m² 431.60 124,458 53,716,130
3) Beton Reatening Wall, beton mutu K-250 ready mix tanpa concrete pump m³ 32.37 867,500 28,080,975
7.00 PEKERJAAN STRUKTUR BAJA 2,098,216,897

7.01 Kolom, WF 300x150x6.5x9 kg 24,163.30 11,336 273,907,920
7.02 Kolom, WF 350x175x7x11 kg 7,499.52 11,336 85,012,309

7.03 Kolom, WF 200x100x5.5x8 kg 5,454.94 11,336 61,835,563
7.04 Tie Beam ( ikatan Kolom), WF 200x100x5.5x8 kg 11,424.00 11,336 129,499,037

7.05 Rafter, HC 375 / WF 250x125x6x9 kg 54,354.86 11,336 616,150,387
7.06 Rafter, WF 200x100x5.5x8 kg 2,786.56 11,336 31,587,608
7.07 Overstek, WF 150x75x5x7 kg 804.65 11,336 9,121,271
7.08 Gordeng, CNP 125x50x20x2,3 kg 28,575.10 8,976 256,490,098
7.09 Roof bracing

1) Besi beton Ø16 mm kg 1,963.08 11,550 22,673,574
2) Turn buckle M16 set 144.00 36,250 5,220,000
7.10 Gutter support ( Rangka talang ),
1) Besi siku 50x50x5 kg 4,017.89 11,121 44,680,946
2) Plate strip 4x50 kg 1,689.84 9,470 16,002,785
7.11 Rangka clading, CNP 100x50x20x2,3 kg 10,929.02 8,976 98,098,884
7.12 Clading bracing
1) Besi beton Ø16 mm kg 736.99 11,550 8,512,235
2) Turn buckle M16 set 62.00 36,250 2,247,500
7.13 Rangka listplank, CNP 75x35x20x2,3 kg 3,790.66 8,976 34,024,964
7.14 Plate - plate joint ( sambuangan )
1) Plate 16 mm kg 1,328.90 9,470 12,584,683
2) Plate 10 mm kg 4,163.91 9,470 39,432,228
3) Plate 8 mm kg 273.82 9,470 2,593,075
4) Plate 6 mm kg 1,745.88 9,470 16,533,484

(RP) (RP)
7.15 Trekstang ( sagrod )

1) Trekstang gordeng, besi beton Ø12 mm L 1260 dengan 4 mur set 2,112.00 24,180 51,068,160
2) Trekstang clading, besi beton Ø10 mm L 1060 dengan 4 mur set 898.00 16,500 14,817,000
7.16 Baut mur
1) Baut mur A325 Ø5/8" ( M16 ) dengan 2 ring set 2,806.00 6,104 17,127,824
2) Baut mur UNC Ø1/2" ( M12 ) tanpa ring set 3,712.00 1,140 4,231,680
7.17 Canopy as 1E s/d 1N

Rafter, WF 200x100x5.5x8 kg 2,352.00 11,121 26,155,416
Pipa Support ,Pipa Medium 1 1/2" kg 349.72 11,121 3,889,061
Gordeng, CNP 125x50x20x2,3 kg 2,387.58 8,976 21,430,918
Roof bracing
1) Besi beton Ø16 mm kg 199.16 11,550 2,300,298
2) Turn buckle M16 set 18.00 36,250 652,500
Trekstang gordeng, besi beton Ø12 mm L 1260 dengan 4 mur set 144.00 24,180 3,481,920
Rangka listplank, CNP 75x35x20x2,3 kg 853.46 8,976 7,660,657
Plate 12 mm kg 154.35 9,470 1,461,695
Plate 10 mm kg 183.49 9,470 1,737,650
Plate 6 mm kg 45.94 9,470 435,052
Baut mur
1) Baut mur A325 Ø5/8" ( M16 ) dengan 2 ring set 126.00 6,104 769,104
2) Baut mur UNC Ø1/2" ( M12 ) tanpa ring set 95.00 1,140 108,300
7.18 Canopy pintu = 1 unit

Rafter, WF 200x100x5.5x8 kg 0.00 11,121 0
Pipa Support ,Pipa Medium 1 1/2" kg 0.00 11,121 0
Gordeng, CNP 125x50x20x2,3 kg 0.00 8,976 0
Roof bracing
1) Besi beton Ø16 mm kg 0.00 11,550 0
2) Turn buckle M16 set 0.00 36,250 0
Trekstang gordeng, besi beton Ø12 mm L 1260 dengan 4 mur set 0.00 24,180 0
Rangka listplank, CNP 75x35x20x2,3 kg 0.00 8,976 0
Plate 12 mm kg 0.00 9,470 0
Plate 10 mm kg 0.00 9,470 0
Plate 6 mm kg 0.00 9,470 0
Baut mur
1) Baut mur A325 Ø5/8" ( M16 ) dengan 2 ring set 0.00 6,104 0
2) Baut mur UNC Ø1/2" ( M12 ) tanpa ring set 0.00 1,140 0
7.19 Pintu baja, Pintu sliding uk. 4,8x6,0 m = 1 unit

1) Daun pintu uk. 4,8x6,0 m = 2 unit
1.1) Besi siku 50x50x5 kg 0.00 11,121 0
1.2) Plate 2 mm kg 0.00 9,470 0
2) Balok gantungan rela atas pintu
2.1) WF 200x100x5.5x8 kg 0.00 11,336 0
2.2) UNP 100x50x5 kg 0.00 11,121 0
2.3) Gusset plate, plate 6x184x48 kg 0.00 9,470 0
3) Rel bawah, 2 L 30x30x3 kg 0.00 11,121 0
4) Acsessories pintu, berat 834.74 kg/unit ex. Wina ( setara ) unit 0.00 10,084,400 0
7.20 Pengecatan struktur baja

1) Cat dasar, Cat Kansai zinkromate light green Ex. Kansai Paint ( setara ) kg 175,350.12 492 86,284,231
2) Cat finish, Cat Kansai Ftalit Warna cream Ex. Kansai Paint ( setara ) kg 175,350.12 504 88,396,883

(RP) (RP)
8.00 PEKERJAAN LANTAI 2,185,630,823

1) Plastik cor m² 6,373.66 4,490 28,617,733
2) Pembesian lantai
2.1) Wiremesah M8 - 1 lapis kg 37,189.98 8,013 297,990,655
2.2) Tulang tumpuan Ø 10 mm + Dowel 13 mm kg 6,144.13 8,560 52,593,753
3) Begisting lantai m¹ 2,124.56 40,326 85,674,948

4) Beton lantai t = 200 mm, beton mutu K-300 ready mix dengan concrete pump m³ 1,274.74 986,850 1,257,977,169
5) Finishing permukaan beton lantai polesan trowel + Floorhardener Natural m² 6,373.66 64,500 411,101,070
6) Cutting Dilatasi dan Sealent m¹ 2,124.56 24,323 51,675,496
9.00 PEKERJAAN ATAP 1,308,036,135

9.01 Atap Zincalume Polypropylene t = 0,40 L. Eff = 0,76 mm Type KR3 - 760 ex. Kepuh Ken m² 6,942.53 94,498 656,054,853
9.02 Atap transparan, atap fiber gelombang tebal 2 mm mengikuti gelombang atap zinc alume m² 408.00 265,171 108,189,870
9.03 Atap nok, plate sheet zinc alume t = 0.50 mm m¹ 104.00 59,150 6,151,600
9.04 Clading zincalume t = 0.35 mm lebar efectip 600 mm m² 3,854.37 85,204 328,406,340
9.05 Listplank Zincalume Trimdeck Colourbond t = 0,40 L. Eff = 0,75 mm m² 698.80 115,940 81,018,872
9.06 Talang datar, Zinc alume t= 0.40 mm Lebar 400 cm m¹ 301.00 81,970 24,672,970
9.07 Flasing sudut, plate sheet zincalume t = 0.40 mm m¹ 515.55 47,320 24,395,826
9.08 End Capping, plate sheet zincalume colourbond t = 0.40 mm m¹ 464.10 49,879 23,148,658
9.09 Pasang talang tegak, pipa PVC Ø 6" dan acsessories m¹ 543.00 103,126 55,997,147
10.00 PEKERJAAN PASANGAN 202,246,459

1) Pasang dinding batu bata m² 563.05 94,380 53,140,772
2) Plesteran dinding m² 1,691.36 31,290 52,922,654
3) Acian dinding m² 1,691.36 15,340 25,945,462

4) Kolom praktis m¹ 48.00 105,410 5,059,683
5) Ring balok m¹ 324.00 105,410 34,152,863
6) Sekonengan / sudutan m¹ 567.76 13,250 7,522,820

7) Pasang Roster m² 96.36 243,900 23,502,204
11.00 PEKERJAAN FINISHING 72,743,715

11.01 Pekerjaan pengecatan dinding
1) Pengecatan Dinding Exterior ex. Dulux Weathersheild m² 845.68 27,324 23,106,962
2) Pengecatan Dinding Interior ex.Mowilex m² 845.68 19,676 16,639,998
11.02 Pekerjaan Finishing Loading Dock
1) Pasang Sudutan Loading Dock , L 100 x 100 x 10 kg 1,232.47 12,117 14,933,450
2) Pasang Siku Ram , L 40 x 4 kg 595.32 12,117 7,213,305
3) Pasang Karet Bumper panjang 60 cm @ jarak 2,5 meter bh 31.00 350,000 10,850,000
12.00 PEKERJAAN PINTU ROLLING DOOR ( MANUAL ) 194,600,000

1) Pasang Pintu Rolling Door uk. 490 x 605 cm fin. Cat unit 7.00 27,800,000 194,600,000
13.00 PEKERJAAN JALAN ( AREA PARKIR ) 1,995,475,791

13.01 Limestone
1) Pemadatan Tanah Urug ( Vibro ) m² 3,838.69 5,000 19,193,450
2) Urugan Limestone t= 300 mm m³ 1,151.61 213,600 245,983,896

(RP) (RP)
3) Pemadatan Limestone m² 3,838.69 5,000 19,193,450
13.02 Base B
1) Urugan Base B t=150 mm m³ 575.81 246,200 141,764,422
2) Pemadatan Base B m² 3,838.69 5,000 19,193,450
13.03 Base A
1) Urugan Base A t=100 mm m³ 383.87 256,200 98,347,494
2) Pemadatan Base A m² 3,838.69 5,000 19,193,450
3) Test CBR @ 200 m2 /titik titik 19.00 200,000 3,800,000
13.04 Beton Jalan Tipe 1

1) Plastic cor m² 3,838.69 4,490 17,235,718
2) Pembesian wiremesh M8- double kg 45,613.91 8,013 365,488,739
3) Besi beton tumpuan Ø12 mm kg 8,557.00 8,560 73,247,920
4) Begisting m¹ 1,279.57 40,326 51,599,904
5) Dowel, besi beton Ø 19 mm L 600 mm bh 2,134.00 12,599 26,885,429
6) Beton ready mix mutu K-300 t = 200 mm m³ 767.74 986,850 757,644,219
7) Finishing permukaan beton jalan dengan trowel dan arsiran m² 3,838.69 18,265 70,113,301
8) Dilatasi jalan, Cutting dan sealent jalan m¹ 1,279.57 30,365 38,854,019
13.05 Beton Jalan Tipe 2

1) Plastic cor m² 0.00 4,490 0
2) Pembesian wiremesh M8- single kg 0.00 8,013 0
3) Besi beton tumpuan Ø12 mm kg 0.00 8,560 0
4) Begisting m¹ 226.15 10,081 2,279,930
5) Dowel, besi beton Ø 19 mm L 600 mm bh 0.00 12,599 0
6) Beton ready mix mutu K-225 t = 50 mm m³ 11.31 796,100 9,003,891
7) Finishing permukaan beton m² 226.15 18,265 4,130,608
8) Dilatasi jalan, Cutting dan sealent jalan m¹ 0.00 30,365 0
13.06 Pasang Kanstin fin. Cat m¹ 159.00 77,500 12,322,500

13.07 Urugan Tanah Merah Taman Median Jalan m¹ 0.00 132,000 0
14.00 PEKERJAAN SALURAN TERBUKA Lebar = 1 m Tinggi = 1 m 113,427,468

1) Galian tanah m³ 372.98 19,035 7,099,830
2) Urug Tanah Kembali m³ 78.20 17,250 1,348,950
3) Urug Pasir Bawah Saluran t = 5 cm m³ 15.68 174,000 2,728,320
4) Saluran Pondasi Batu Kali m³ 135.82 616,867 83,782,855
5) Beton lantai kerja t = 10 cm ( lantai saluran ) m³ 14.63 796,100 11,646,943
6) Plester dan Aci Atas Kepala Saluran m³ 146.27 46,630 6,820,570
15.00 PEKERJAAN SALURAN TERBUKA Lebar = 50 cm Tinggi = 50 cm 39,768,186

1) Galian tanah m³ 81.65 19,035 1,554,242
2) Urug Tanah Kembali m³ 29.04 17,250 500,940
3) Urug Pasir Bawah Saluran t = 5 cm m³ 3.41 174,000 593,340
4) Saluran Pondasi Batu Kali m³ 22.68 616,867 13,990,540
5) Beton lantai kerja t = 10 cm ( lantai saluran ) m³ 2.27 796,100 1,807,147
6) Grating tutup saluran bahan plat streep 100x10 W=600 galvanized finished (termasuk m¹ 9.00 2,369,109 21,321,977
16.00 PEKERJAAN SALURAN TERTUTUP Lebar = 50 cm Tinggi = 50 cm 59,148,952

1) Galian tanah manual m³ 35.14 19,035 668,905
2) Urug Tanah Kembali m³ 17.47 17,250 301,358
3) Pasir urug t = 5 cm m³ 1.68 174,000 292,320
4) Beton lantai kerja t = 10 cm m³ 6.70 796,100 5,333,870
5) Pemasangan box culvert 500x500 type BC ex. SCG m¹ 55.00 955,500 52,552,500
6) Bak Kontrol P600xL600xT1000 mm + Tutup Grill bh 0.00 3,331,677 0

(RP) (RP)
PEKERJAAN STORAGE BUILDING UK.( 60 M x 102 M ) + ( 4 M x 54 M ) ( LUAS = 6.336 M2 ) 10,842,217,563
BAJA 175,350.12 kg
RAB 0.80 25.00%
SUB TOTAL No. 1 - 16 : 13,532,125,259

TOTAL PEMBULATAN : 13,532,000,000
PPN 10 % : 1,353,200,000
GRAND TOTAL 14,885,200,000
Luas Bangunan 1.00 10184.88
Harga / m² 1,328,636
RAB - RAP 2,959,000,000

ANALISA PEKERJAAN PERSIAPAN ( PRELIMINARIES )
HARGA SATUAN
NO. URAIAN VOLUME SATUAN JUMLAH ( RP )
( RP )
1 Mobilisasi dan demobilisasi peralatan

Mobile Crane 25 ton 1.00 unit 5,000,000 5,000,000
Truck colt diesel kap. 7.5 ton untuk material 1.00 unit 4,000,000 4,000,000
Generator Set 250 kVA 1.00 unit 1,500,000 1,500,000
Babby Roller 1.00 unit 1,500,000 1,500,000
Exavator 1.00 unit 5,000,000 5,000,000
Vibro 1.00 unit 4,000,000 4,000,000
Dump truck 2.00 unit 1,500,000 3,000,000
Concrete pump 1.00 unit 2,000,000 2,000,000
Alat-alat kerja lain, yaitu : 1.00 ls 3,000,000 3,000,000
Furniture 1.00 unit - -
Stamper 1.00 unit include
Bar Cutter 1.00 unit include
Bar Bander 1.00 unit include
Theodolite 1.00 unit include
29,000,000
2 Gudang dan site keet sementra
Kantor kontraktor 18.00 m² 400,000 7,200,000
Ruang meeting 12.00 m² 400,000 4,800,000
Gudang 24.00 m² 200,000 4,800,000
Toilet 4.50 m² 250,000 1,125,000
Telepon /Fax 1.00 set 2,000,000 2,000,000
AC / kipas 2.00 unit 3,200,000 6,400,000
Meja Kursi 5.00 set 300,000 1,500,000
Filling kabinet 1.00 unit 600,000 600,000
Air minum 180.00 gallon 16,000 2,880,000
31,305,000
3 Listrik kerja / Genset
Biaya penyambungan listrik 1.00 Ls 4,500,000 4,500,000
Instalasi listrik 1.00 Ls 2,000,000 2,000,000
Biaya listrik Pemakaian bulanan ( solar, spare part, dll ) 12.00 bulan 6,000,000 72,000,000
78,500,000
4 Air kerja
Pengeboran sumur pompa 1.00 titik 2,500,000 2,500,000
Pengadaan Pompa & perlengkapan 1.00 unit 4,500,000 4,500,000
7,000,000
5 As Built Drawing
(File Auto CAD dalam CD dan gambar di kertas HVS ukuran
12.00 Ls 1,200,000 14,400,000
A3)
14,400,000
6 Laporan Bulanan Dan Photo - Photo Kemajuan Pekerjaan
Laporan harian,Mingguan, Bulanan 12.00 bulan 500,000 6,000,000
Foto-foto kemajuan pekerjaan proyek 12.00 bulan 500,000 6,000,000
12,000,000
2 6,000,000
7 Pengukuran dan Bouwplank (Setting Out)
Pengukuran dan Bouwplank (Setting Out) #REF! m² 1,000 #REF!
#REF!
8 Asuransi Pekerja ( Jamsostek )
b) Asuransi tenaga kerja (ASTEK) untuk pekerja dan staff

pemborong yang bekerja di dalam proyek ini sesuai
0.200 % #REF! #REF!
ketentuan dari Undang- Undang Kecelakaan bagi para
pekerja.
#REF!
9 Peralatan K3
Sepatu karet (untuk direksi) 5.00 orang 50,000 250,000
Sepatu karet (untuk staf kontraktor) 5.00 orang 50,000 250,000
Sepatu karet (untuk pekerja) 15.00 orang 50,000 750,000
Helm 40.00 orang 30,000 1,200,000
Jas Hujan 10.00 orang 75,000 750,000
3,200,000
10 P3K dan Keselamatan Kerja
Obat-obatan darurat 1.00 Ls 700,000 700,000
Alat pemadam kebakaran 5.00 tube 500,000 2,500,000
3,200,000
11 Keamanan
Keamanan lokal 12.00 bulan 5,000,000 60,000,000
Security 4 orang 12.00 bulan 9,000,000 108,000,000
168,000,000
13 Kebersihan
a) Kebersihan proyek 12.00 bulan 1,000,000 12,000,000
b) Pembuangan sampah 12.00 bulan 1,000,000 12,000,000
24,000,000
14 Manajemen Proyek dan Biaya Administrasi Lapangan
Project Manager 4.00 bulan 10,000,000 40,000,000
Site Manager 12.00 bulan 8,000,000 96,000,000
Supervisor 12.00 bulan 5,000,000 60,000,000
196,000,000
COLD STORAGE 24 Struktur

ANALISA HARGA SATUAN
HARGA SATUAN HARGA SATUAN HARGA HARGA SATUAN

KOEF. SATUAN JUMLAH MATERIAL JUMLAH UPAH TOTAL HARGA
NO. URAIAN MATERIAL MATERIAL SATUAN UPAH UPAH
(RP) (RP) (RP) (RP) (RP) (RP)
PEKERJAAN STRUKTUR SIPIL
PEKERJAAN TANAH
1 1 m² pekerjaan cut & fill 0.00 25,000.00 25,000
Upah borong cutting tanah dengan alat berat 1.000 M3 25,000.00 25,000.00 25,000
2 1 m³ tanah urugan bagian belakang - 21,666.67 127,500.00 149,167
Ambil tanah dari luar 1.000 M3 97,500.00 97,500.00 97,500
Upah borong pemadatan 3 lapis@ 30 cm 3.000 M2 10,000.00 10,000.00 30,000
-
3 1 m2 Pekerjaan jalan beton dengan komposisi Sirdam padat 230 mm, batu pecah 200 mm, plastik hitam, pelat beton tebal 200 mm tulangan M8 (2 lapis) dengan dilatasi setiap denga 448,197.29 - 448,197
Gelar Sirdam 20 cm 1.000 m2 82,608.70 82,609.00 82,609
pemadatan sirdam 1.000 m2 5,000.00 5,000.00 5,000
Gelar Batu Pecah 10 cm 1.000 m2 40,000.00 40,000.00 40,000
pemadatan Batu Pecag 1.000 m2 5,000 5,000.00 5,000
Gelar Plastik 1.000 m2 4,490.00 4,490.00 4,490 -
Cor Beton K 300 0.200 m3 867,500.00 867,500.00 173,500 -
Besi Wearmesh M8 - 2lapis 1.000 m2 46,707.76 46,708.00 46,708 -
Begesting 0.381 m1 40,325.97 40,326.00 15,362 -
Begesting 1.000 m1 68,528.24 68,528.00 68,528 -
Finish Arsir 1.000 m2 7,000.00 7,000.00 7,000 -
4 1 m2 Pekerjaan jalan aspal Hotmix dengan komposisi sirdam padat=300,Makadam 200, Agregat halus 3/5 cm,pemadatan,lapisan penetrasi,Aspal Hotmix 5 cm,Gilas Penetrasi 269,500.00 - 269,500
Gelar Sirdam 20 cm 1.000 m2 0.00 - -
pemadatan sirdam 1.000 m2 0.00 - -
Gelar Batu Pecah 10 cm 1.000 m2 67,500.00 67,500.00 67,500
pemadatan Batu Pecah 1.000 m2 5,000.00 5,000.00 5,000
Gelar Batu Split 5 cm + Pemadatan 1.000 m2 17,000.00 17,000.00 17,000 -
Aspal 1.000 m2 180,000.00 180,000.00 180,000 -
5 1 m³ Galian tanah Manual - 51,000 51,000

Material
material 0.000 m³ - - -
Tenaga
Upah galian manual 1.000 m³ 45,000 45,000.00 45,000
Urugan kembali + pemadatan 0.000 m³ 30,000 30,000.00 5,000
Alat bantu 1.000 m³ 1,000 1,000.00 1,000
-
2 1 m³ Pasir ( ongkos gelar dan pemadatan ) tebal 10 cm - 162,000 12,000 174,000
Bahan / alat -
sirtu 1.200 m3 135,000.00 135,000.00 - 162,000
Tenaga -
ongkos kirim dan dan lain-lain 1.000 m³ 2,000 2,000.00 2,000
ongkos gelar 1.000 m³ 10,000 10,000.00 10,000
Pemadatan manual 10.000 m² 5,000 5,000.00
-
-
3 1 m³ Sirtu ( ongkos gelar dan pemadatan ) - 192,000 12,000 204,000
Bahan / alat -
sirtu 1.200 m3 160,000.00 160,000.00 - 192,000
Tenaga -
ongkos kirim dan dan lain-lain 1.000 m³ 2,000 2,000.00 2,000
ongkos gelar 1.000 m³ 10,000 10,000.00 10,000
Pemadatan manual 0.000 m² 5,000 5,000.00 -
-
4 1 m² Pemadatan manual ( borongan ) - 1,000 5,000 6,000
Bahan / alat -
alat bantu 1.000 m² 1,000.00 1,000.00 - 1,000
-
Tenaga -
Upah borong pemadatan manual 1.000 m² 5,000 5,000.00 5,000
5 Urugan Tanah / m³ 97,500 21,667 119,167

Bahan
Tanah Urug 1.3000 m³ 75,000.00 75,000.00 97,500
Alat Bantu
Upah Perataan
Tukang batu 0.3333 Ht - -
Kenek 1 orang 0.3333 Ht 55,000.00 55,000.00 18,333
Mandor 0.0333 Ht 100,000.00 100,000.00 3,333
7 Beton BO untuk lantai kerja / m³ 701,000 60,000 761,000

Bahan / alat 95,000.00
Beton BO 1.100 m3 630,000.00 630,000.00 693,000
Alat bantu 1.000 m3 8,000.00 8,000.00 8,000
Tenaga
Upah pengecoran ready mix BO 1.000 m3 60,000 60,000.00 60,000
8 1 m² Plastik cor ( plastik sheet ) 3,490 1,000 4,490

Bahan / alat
Plastik cor 1.100 m3 3,100.00 3,100.00 3,410
ongkos 1.000 m3 80.00 80.00 80
Tenaga
Upah gelar plastic cor 1.000 m3 1,000 1,000.00 1,000
PEKERJAAN PONDASI
1 1 m¹ Pengadaan Tiang pancang 250x250 160,000 - 160,000
Bahan / Alat / Mobilisasi
Tiang pancang square 250x250 ( K500, stand ea3/8" ) 1.000 m1 160,000.00 160,000.00 160,000
2 1 m¹ Jasa Pemancangan sistem drop hammer - - -

Tenaga
Tiang pancang square 250x250 ( K500, stand ea3/8" ) 0.000 m1 30,000 30,000.00 -
Handling tiang 0.000 ls 5,000 5,000.00 -
-
3 1 titik Bobokan dan potong kepala tiang pancang pile - 10,000 40,000 50,000
Bahan / Alat / Mobilisasi -
Material bantu 1.000 titik 10,000.00 10,000.00 - 10,000
Alat dan upah -
Upah bobokan tiang pancang 1.000 titik 40,000 40,000.00 40,000
PEKERJAAN STRUKTURE BETON BERTULANG

1a 1 m³ Beton K-225 tanpa Concrete Pump 736,100.00 60,000.00 796,100
Bahan / alat
Beton K-225 1.060 m3 Rp 635,000.00 685,000.00 726,100.00
Concrete pump 0.000 m3 Rp 25,000.00 25,000.00 0.00
Alat bantu 1.000 m3 Rp 10,000.00 10,000.00 10,000.00
Tenaga
Upah pengecoran ready mix K-225 1.000 m3 Rp 60,000.00 60,000.00 Rp 60,000.00
-
1b 1 m³ Beton K-225 dengan Concrete Pump - 761,100.00 60,000.00 821,100
Bahan / alat -
Beton K-225 1.060 m3 Rp 635,000.00 685,000.00 - 726,100.00
Concrete pump 1.000 m3 Rp 25,000.00 25,000.00 - 25,000.00
Alat bantu 1.000 m3 Rp 10,000.00 10,000.00 - 10,000.00
Tenaga -
Upah pengecoran ready mix K-225 1.000 m3 Rp 60,000.00 60,000.00 Rp 60,000.00
-
1 1 m³ Beton K-250 dgn Concrete Pump - 835,000 60,000 895,000
Bahan / alat -
Beton K-300 1.100 m3 Rp 725,000.00 725,000.00 - 797,500
Concrete pump 1.000 m3 27,500.00 27,500.00 - 27,500
Alat bantu 1.000 m3 10,000.00 10,000.00 - 10,000

PEKERJAAN TANAH
Tenaga -
Upah pengecoran ready mix K-300 1.000 m3 60,000 60,000.00 60,000
-
2 1 m³ Beton K-250 tanpa Concrete Pump - 807,500 60,000 867,500
Bahan / alat -
Beton K-300 1.100 m3 725,000.00 725,000.00 - 797,500
Concrete pump 0.000 m3 25,000.00 25,000.00 - -
Alat bantu 1.000 m3 10,000.00 10,000.00 - 10,000
Tenaga -
-
3 1 m³ Beton K-300 dgn Concrete Pump - 926,850 60,000 986,850
Bahan / alat -
Beton K-375 1.100 m3 808,500.00 808,500.00 - 889,350
Concrete pump 1.000 m3 27,500.00 27,500.00 - 27,500
Alat bantu 1.000 m3 10,000.00 10,000.00 - 10,000
Tenaga -
4 1 m³ Beton K-300 tanpa Concrete Pump - 899,350 60,000 959,350

Bahan / alat -
Beton K-375 1.100 m3 808,500.00 808,500.00 - 889,350
Concrete pump 1.000 m3 25,000.00 25,000.00 -
Alat bantu 1.000 m3 10,000.00 10,000.00 - 10,000
Tenaga -
PEKERJAAN PEMBESIAN
1 1 kg Pembesian, besi ulir 7,360 1,200 8,560
Bahan / alat
Besi ulir 1.050 kg 6,400.00 6,400.00 6,720
Kawat bendrat 0.020 kg 17,000.00 17,000.00 340
Material bantu 1.000 kg 300.00 300.00 300
Tenaga
Upah pembesian dan pasang 1.000 kg 1,200 1,200.00 1,200
2 1 kg Pembesian, besi polos 7,360 1,200 8,560

Bahan / alat
Besi polos 1.050 kg 6,400.00 6,400.00 6,720
Kawat bendrat 0.020 kg 17,000.00 17,000.00 340
Material bantu 1.000 kg 300.00 300.00 300
Tenaga
Upah pembesian dan pasang 1.000 kg 1,200 1,200.00 1,200
-
3.00 1 m2 Pembesian, wiremesh M6 - 29,420 2,875 32,295
Bahan / alat -
Wiremesh M6 3.442 kg 8,000.00 8,000.00 - 27,534
Dowel dia.8 mm panjang = 60 cm,jarak = 60 cm/40 m2, 2 lapis 0.012 kg 8,560.00 8,560.00 - 103
Tulangan tumpuan RB dia. 8 mm 0.152 kg 8,560.00 8,560.00 - 1,301
Beton decking 0.963 m2 500.00 500.00 - 482
Material bantu 0.020 m2 - - - -
Tenaga -
Upah pembesian dan pasang 5.500 kg 500 500.00 2,750
Upah pembesian dan pasang 0.250 kg 500 500.00 125
4 1 m2 Pembesian, wiremesh M7 - 39,703 2,875 42,578
Bahan / alat -
Wiremesh M7 4.685 kg 8,000.00 8,000.00 - 37,477
Beton decking 0.963 m2 500.00 500.00 - 482
Material bantu 0.020 m2 17,000.00 17,000.00 - 340
Tenaga -
Bahan / alat -
Wiremesh M8 6.119 kg 6,800.00 6,800.00 - 41,608
Beton decking 0.963 m2 500.00 500.00 - 482
Material bantu 0.020 m2 17,000.00 17,000.00 - 340
Tenaga -
-
Bahan / alat -
Wiremesh M8 9.561 kg 7,590.91 7,591.00 - 72,574
Beton decking 0.963 m2 500.00 500.00 - 482
Material bantu 0.020 m2 17,000.00 17,000.00 - 340
Tenaga -
-
PEKERJAAN BEKISTING
1 1 m² Pasang bataco untuk begisting pile cap 45,976 16,500 62,476
Bahan
Bataco 14.000 bh 2,500.00 2,500.00 35,000
Semen 0.081 zak 73,000.00 73,000.00 5,922
Pasir pasang 0.021 m3 240,000.00 240,000.00 5,054
Tenaga
Upah pasang bataco 1.100 m2 15,000 15,000.00 16,500
2 1 m² Begisting tie beam / sloop 2x pakai 35,528 33,000 68,528

Bahan
Balok 4/6 1.500 btg 35,000.00 35,000.00 0.50 0.50 26,250
Paku Biasa 2" - 5" 0.400 Kg 16,000.00 16,000.00 1.00 1.00 6,400
Minyak Bekisting 0.200 Lt 5,000.00 5,000.00 1.00 1.00 1,000
Multi plek 9 mm 0.023 lbr 145,000.00 145,000.00 0.50 0.50 1,678
Ongkos kirim 0.333 m2 600.00 600.00 1.00 1.00 200
Tenaga
Upah pasang bekisting 1.100 m2 30,000.00 30,000.00 33,000
3 1 m² Begisting kolom / pedestal 2x pakai 77,308 33,000 110,308

Bahan
Balok 4/6 1.500 btg 35,000.00 35,000.00 0.50 0.50 26,250
Paku Biasa 2" - 5" 0.400 Kg 16,000.00 16,000.00 1.00 1.00 6,400
Kayu 5/7 1.667 btg 42,000.00 42,000.00 0.50 0.50 35,000
Multi plek 9 mm 0.117 lbr 145,000.00 145,000.00 0.50 0.50 8,458
Formtie / penjaga jarak bekisting 2.667 bh 12,000.00 12,000.00
Ongkos kirim 0.333 m2 600.00 600.00 1.00 1.00 200
Tenaga
Upah pasang bekisting 1.100 m2 30,000.00 30,000.00 33,000
4 1 m² Begisting Retaining wall 2x pakai 91,458 33,000 124,458

Bahan
Balok 4/6 2.000 btg 35,000.00 35,000.00 0.50 0.50 35,000

PEKERJAAN TANAH
Paku Biasa 2" - 5" 0.400 Kg 12,000.00 12,000.00 1.00 1.00 4,800
Kayu 5/7 2.000 btg 42,000.00 42,000.00 0.50 0.50 42,000
Multi plek 9 mm 0.117 lbr 145,000.00 145,000.00 0.50 0.50 8,458
Formtie / penjaga jarak bekisting 1.333 bh 70,000.00 70,000.00 -
Ongkos kirim 0.333 m2 600.00 600.00 1.00 1.00 200
Tenaga
Upah pasang bekisting 1.100 m2 30,000 30,000.00 33,000
5 1 m¹ Begisting lantai tinggi 12-20 cm 2x pakai 28,325.97 12,000.00 40,326

Bahan
Balok 4/6 1.183 btg 35,000.00 35,000.00 0.50 0.50 20,693.75
Paku Biasa 2" - 5" 0.240 Kg 14,000.00 14,000.00 1.00 1.00 3,360.00
Minyak Bekisting 0.120 Lt 5,000.00 5,000.00 1.00 1.00 600.00
Multi plek 9 mm 0.056 lbr 125,000.00 125,000.00 0.50 0.50 3,472.22
Ongkos kirim 1.000 m1 200.00 200.00 1.00 1.00 200.00
Tenaga
Upah pasang begisting 1.000 m1 12,000.00 12,000.00 12,000.00
6 1 m3 Grouting 11,751,690 4,317,500 16,069,190

Bahan / alat
Sikagrout 215 1,970.000 kg 5,526.84 5,527.00 10,888,190
Alat bantu 157.000 titik 5,500.00 5,500.00 863,500
Tenaga
Upah grouting 157.000 titik 27,500 27,500.00 4,317,500
7 1 m2 Trowel lantai 400 6,600 7,000

Bahan / alat
Alat bantu 0.025 jam 16,000.00 16,000.00 400
Tenaga
Upah trowel 1.100 m2 6,000 6,000.00 6,600
8 1 m1 cutting lantai ( 10x100 mm) 100 12,000 12,100

Bahan / alat
Alat bantu 1.000 m1 100.00 100.00 100
Tenaga
Upah cutting lantai 1.000 m1 12,000 12,000.00 12,000
9 1 m1 Asphal sealent dilatasi lantai (10x100x1000 mm) 12,378 5,887 18,265

Bahan / alat
Asphal 0.007 liter 1,240,000.00 1,240,000.00 9,152
Alat bantu 0.006 m1 500,000.00 500,000.00 3,226
Tenaga
Upah bakar asphal 0.006 m1 60,000 60,000.00 387
Upah sealent 1.100 m1 5,000 5,000.00 5,500
PEKERJAAN STRUKTUR BAJA dan ATAP

1 1 kg WF ( profil ) WF 300x150 / Honey Comb 8,036 3,300 11,336
Bahan
WF profil 1.060 kg 7,345.45 7,345.00 7,786
Material consumable dan ongkos kirim 1.000 kg 250.00 250.00 250
Tenaga
Upah fabrikasi dan erection 1.000 kg 3,300 3,300.00 3,300
-
2 1 kg WF ( profil ) WF 300x150 - 8,036 2,500 10,536
Bahan -
WF profil 1.060 kg 7,345.45 7,345.00 - 7,786
Material consumable dan ongkos kirim 1.000 kg 250.00 250.00 - 250
Tenaga -
-
3 1 kg WF ( profil ) WF 250x125 ke bawah - 8,036 2,500 10,536
Bahan -
WF profil 1.060 kg 7,345.45 7,345.00 - 7,786
Tenaga -
-
4 1 kg HB ( profil ) HB 300x300 - 8,036 1,900 9,936
Bahan -
WF profil 1.060 kg 7,345.45 7,345.00 - 7,786
Tenaga -
-
5 1 kg Siku non standar ( propil ) - 8,121 3,000 11,121
Bahan -
Besi siku non standar 70x70x6 1.060 kg 7,425.00 7,425.00 - 7,871
Tenaga -
-
6 1 kg CNP ( propil ) - 6,476 2,500 8,976
Bahan -
CNP profil 1.000 kg 6,226.22 6,226.00 - 6,226
Tenaga -
-
7 1 kg Bracing RB D19 - 9,050 2,500 11,550
Bahan -
Besi beton ulir D19 1.375 kg 6,400.00 6,400.00 - 8,800
Tenaga -
-
8 1 kg Trekstang RB dia. 12 mm - 7,850 1,200 9,050
Bahan -
Besi beton Polos dia. 12 mm 1.000 kg 6,400.00 6,400.00 - 6,400
Mur unc dia. 1/2" 4.000 kg 300.00 300.00 - 1,200
Tenaga -
-
9 1 kg Plate hitam Profil - 6,970 2,500 9,470
Bahan -
Plate hitam 1.050 kg 6,400.00 6,400.00 - 6,720
Tenaga -
-
10 1 kg Pipa Hollow - - 8,721 2,300 11,021
Bahan - -
Plate hitam 1.000 kg 8,470.68 8,471.00 - 8,471
Tenaga - -
PEKERJAAN BAUT

PEKERJAAN TANAH
1 1 bh baut mur UNC dia. 1/2" ( 12 mm ) 1,040 100 1,140
Bahan
Baut mur dia. 1/2" 1.100 bh 900.00 900.00 990
ongkos kirim 1.000 bh 50.00 50.00 50
Tenaga
Upah pasang baut dan moment 1.000 bh 100 100.00 100
2 1 bh baut mur A325 / HTB dia. 5/8" ( 16 mm ) 5,904 200 6,104

Bahan
Baut mur dia. 5/8" 1.100 bh 4,800.00 4,800.00 5,280
Ring Plate dia. 5/8" 2.000 bh 287.00 287.00 574
ongkos kirim 1.000 bh 50.00 50.00 50
Tenaga
3 1 bh baut mur A325 / HTB dia. 3/4" ( 19 mm ) 7,421 200 7,621

Bahan
Baut mur dia. 3/4" 1.100 bh 5,930.00 5,930.00 6,523
Ring Plate dia. 3/4" 2.000 bh 424.00 424.00 848
ongkos kirim 1.000 bh 50.00 50.00 50
Tenaga
4 1 bh baut mur A325 / HTB dia.7/8" ( 22 mm ) 10,170 200 10,370

Bahan
Baut mur dia. 7/8" 1.100 bh 8,200.00 8,200.00 9,020
Ring Plate dia. 7/8" 2.000 bh 550.00 550.00 1,100
ongkos kirim 1.000 bh 50.00 50.00 50
Tenaga
PEKERJAAN ANCHOR BOLT

1 1 titik Anchor bolt dia. 19 mm ST-41 40,772 15,000 55,772
Bahan / alat
Anchor bolt dia. 19 mm ST-41 L 800 1.958 kg 15,000.00 15,000.00 29,377
Mur 3.000 bh 3,025.00 3,025.00 9,075
Ring 2.000 bh 660.00 660.00 1,320
Alat bantu dan ongkos kirim 1.000 bh 1,000.00 1,000.00 1,000
Tenaga -
Upah pasang anchor bolt 1.000 titik - 15,000 15,000.00 15,000
-
2 1 titik Anchor bolt dia. 22 mm ST-41 - 52,095 15,000 67,095
Bahan / alat -
Anchor bolt dia. 22 mm ST-41 L 800 2.626 kg 15,500.00 15,500.00 40,700
Mur 3.000 bh 3,025.00 3,025.00 9,075
Ring 2.000 bh 660.00 660.00 1,320
Tenaga
Upah pasang anchor bolt 1.000 titik 15,000 15,000.00 15,000
3 1 titik Anchor bolt dia. 25 mm ST-41 79,210 15,000 94,210

Bahan / alat
Anchor bolt dia. 25 mm ST-41 L = 1000 4.238 kg 16,000.00 16,000.00 67,815
Mur 3.000 bh 3,025.00 3,025.00 9,075
Ring 2.000 bh 660.00 660.00 1,320
Tenaga
Upah pasang anchor bolt 1.000 titik 15,000 15,000.00 15,000
4 1 bh turn buckle M22-19 34,000 2,250 36,250

Bahan / alat
Turn buckle M22 1.100 bh 30,000.00 30,000.00 33,000
Tenaga
Upah pasang anchor bolt 1.000 bh 2,250 2,250.00 2,250
PEKERJAAN PENGECATAN STRUKTURE BAJA

1 1 m2 Pengecatan dasar konstruksi baja 7,506 5,000 12,506
Bahan
Cat dasar zincromate green ex. Kansai 0.167 kg 41,000.00 41,000.00 6,833
Tinner 0.056 kg 8,500.00 8,500.00 472
Material consumable 1.000 kg 100.00 100.00 100
ongkos kirim 1.000 kg 100.00 100.00 100
Tenaga
Upah cat 1.000 kg 5,000 5,000.00 5,000
2 1 m2 Pengecatan finish konstruksi baja 7,839 5,000 12,839

Bahan
Cat finish kansai gloss ex. Kansai 0.167 kg 43,000.00 43,000.00 7,167
Tinner 0.056 kg 8,500.00 8,500.00 472
ongkos kirim 1.000 kg 100.00 100.00 100
Tenaga
Upah cat 1.000 kg 5,000 5,000.00 5,000
1 1 kg Pengecatan dasar konstruksi baja 367 125 492

Bahan
Cat dasar zincromate green ex. Kansai 0.006 kg 41,000.00 41,000.00 247
Tinner 0.002 kg 10,000.00 10,000.00 20
ongkos kirim 1.000 kg 50.00 50.00 50
Tenaga
Upah cat 1.000 kg 125 125.00 125
2 1 kg Pengecatan finish konstruksi baja 379 125 504

Bahan
Cat finish kansai gloss ex. Kansai 0.006 kg 43,000.00 43,000.00 259
Tinner 0.002 kg 10,000.00 10,000.00 20
ongkos kirim 1.000 kg 50.00 50.00 50
Tenaga
Upah cat 1.000 kg 125 125.00 125
3 1 kg Pengecatan finish konstruksi baja 379 125 504
Bahan
Cat finish kansai gloss ex. Kansai 0.006 kg 43,000.00 43,000.00 259
Tinner 0.002 kg 10,000.00 10,000.00 20
ongkos kirim 1.000 kg 50.00 50.00 50
Tenaga
Upah cat 1.000 kg 125 125.00 125
PEKERJAAN METAL SHEET

1 1 m2 Pasang Steeldeck t. 0.75 mm , 7,96kg/m2 120,560 7,200 127,760
IMW Steel Deck T = 0,75mm 1000mm/bondek 1.050 m² 110,000.00 110,000.00 115,500
Shear connector 0.046 m² 110,000.00 110,000.00 5,060
Upah kerja + alat bantu 1.200 ls 6,000 6,000.00 - 7,200
2 Atap Zincalume Trimdeck t = 0,40 L. Eff = 0,75 mm 89,498 5,000 94,498

Bahan
Atap Zinc alume type KR3 / 760 1.050 m2 81,578.95 81,579.00 85,658

PEKERJAAN TANAH
Fastener 12.000 bh 295.00 295.00 3,540
material consumable 1.000 m2 200.00 200.00 200
ongkos kirim 1.000 m2 100.00 100.00 100
Tenaga
Upah pasang atap 1.000 m2 5,000 5,000.00 5,000
3 Listplank Zincalume Ex. Fumira F714 thk=0,4mm 110,940 5,000 115,940

Bahan
clading trimdeck 0.40 mm ef. 750 1.050 m2 102,000.00 102,000.00 107,100
Fastener 12.000 bh 295.00 295.00 3,540
material consumable 1.000 m2 200.00 200.00 200
ongkos kirim 1.000 m2 100.00 100.00 100
Tenaga -
Upah pasang atap 1.000 m2 - 5,000 5,000.00 5,000
- -
4 1 m1 Nok atap - - 35,320 12,000 47,320
Bahan - -
Plate sheet zincalume 0.40 mm L 600 1.100 m1 29,500.00 29,500.00 - 32,450
Fastener 6.000 bh 295.00 295.00 - 1,770
material consumable 1.000 m1 1,000.00 1,000.00 - 1,000
ongkos kirim 1.000 m1 100.00 100.00 - 100
Tenaga - -
Upah cetak dan pasang atap nok 1.000 m1 - 12,000 12,000.00 12,000
- -
4 1 m1 Nok atap - - 43,444 12,000 55,444
Bahan - -
Fastener 6.000 bh 295.00 295.00 - 1,770
material consumable 1.000 m1 1,000.00 1,000.00 - 1,000
ongkos kirim 1.000 m1 100.00 100.00 - 100
Tenaga - -
Upah cetak dan pasang atap nok 1.000 m1 - 12,000 12,000.00 12,000
- -
5 1 m1 Talang datar - - 66,970 15,000 81,970
Bahan - -
paku rivet 6.000 bh 295.00 295.00 - 1,770
material consumable 1.000 m1 200.00 200.00 - 200
ongkos kirim 1.000 m1 100.00 100.00 - 100
Tenaga - -
Upah cetak dan pasang talang datar 1.000 m1 - 15,000 15,000.00 15,000
- -
6 1 m1 Talang tegak - - 70,126 18,000 88,126
Bahan - -
Talang tegak pipa PVC dia. 6" type D ex. Maspion 1.100 m1 58,205.00 58,205.00 - 64,026
Cleam pipa dia. 6" 1.100 bh 5,000.00 5,000.00 - 5,500
material consumable ( lem dll ) 1.000 m1 500.00 500.00 - 500
ongkos kirim 1.000 m1 100.00 100.00 - 100
Tenaga - -
Upah pasang talang tegak 1.000 m1 - 18,000 18,000.00 18,000
- -
7 1 bh Elbow pipa PVC dia. 6" - - 58,550 2,000 60,550
Bahan - -
Elbow pipa PVC dia. 6" type D ex. Maspion 1.000 bh 58,300.00 58,300.00 - 58,300
ongkos kirim 1.000 m1 50.00 50.00 - 50
Tenaga - -
- -
8 1 bh Knee pipa PVC dia. 6" - - 46,780 2,000 48,780
Bahan - -
Elbow pipa PVC dia. 6" type D ex. Maspion 1.100 m1 42,300.00 42,300.00 - 46,530
ongkos kirim 1.000 m1 50.00 50.00 - 50
Tenaga - -
- -
9 1 m1 Pipa PVC dia. 4" - - 63,934 12,000 75,934
Bahan - -
Talang tegak pipa PVC dia. 4" type AW ex. Maspion 1.100 m1 50,212.50 50,213.00 - 55,234
Cleam pipa dia. 12" 1.500 bh 5,000.00 5,000.00 - 7,500
material consumable ( lem dll ) 1.000 m1 1,000.00 1,000.00 - 1,000
ongkos kirim 1.000 m1 200.00 200.00 - 200
Tenaga - -
Upah pasang talang tegak 1.000 m1 - 12,000 12,000.00 12,000
- -
- -
8 Pasang Saluran beton 30x30x100 cm / m' - - 478,200 25,000 503,200
400 x 500 channel 1.05 m1 428,333.33 428,333.00 - 449,750
Galian 0.35 m3 51,000.00 51,000.00 - 17,850 -
Urug Pasir 0.05 m3 12,000.00 12,000.00 - 600 -
Alat bantu 1.00 m1 10,000.00 10,000.00 - 10,000 -
Upah pasang saluran 1.00 m1 25,000 25,000.00 25,000
PEKERJAAN WATERPROOFING
- -
14 1 m² Finishing Trowel plate lantai dan arsiran - - 833.33 5,000.00 5,833
Bahan - -
Alat Trowel 0.167 jam - - 0.00
Alat bantu arsir 0.167 jam 5,000.00 5,000.00 - 833.33
Tenaga - -
Upah Trowel 1.000 m2 - - 0.00
Upah arsiran 1.000 m2 - 5,000.00 5,000.00 5,000.00
- -
15 1 m1 Pasang cansteen - - 52,500.00 10,000.00 62,500
Bahan / Alat - -
Kasteen 40x15x6 2.500 bh Rp 21,000.00 21,000.00 - 52,500.00
Sement 3.500 kg Rp 1,200.00 1,200.00 - 4,200.00
Pasir 0.004 m3 Rp 175,000.00 175,000.00 - 700.00
Alat bantu 1.000 ls Rp 500.00 500.00 - 500.00
Upah Pasang 1.000 m1 - Rp 10,000.00 10,000.00 Rp 10,000.00
- -
20 1 m¹ Kolom + ring balok praktis uk. 12x12 beton 1pc:3ps:5kr - - 27,460.00 30,000.00 57,460
Bahan - -
Beton 1pc:3ps:5kr 0.017 m³ Rp 60,000.00 60,000.00 - 1,020.00
Besi beton 6.200 kg Rp 1,200.00 1,200.00 - 7,440.00
Begisting 1.000 m1 Rp 17,000.00 17,000.00 - 17,000.00
material bantu dan ongkos 1.000 m1 Rp 2,000.00 2,000.00 - 2,000.00
Tenaga - -
Upah cor 1.000 m1 - Rp 10,000.00 10,000.00 Rp 10,000.00
Upah pembesian 1.000 m1 - Rp 10,000.00 10,000.00 Rp 10,000.00
Upah borongan begisting 1.000 m1 - Rp 10,000.00 10,000.00 Rp 10,000.00
- - 0.01 69 3,990,278
22 1 m2 Lantai keramik Graniteno Pallazo Paterno atau setara 400x400 KW 1 - - 113,990.00 25,000.00 138,990
Bahan - -
Keramik 400x400 1.100 M2 Rp 92,500.00 92,500.00 - Rp 101,750.00
Semen PC 0.120 Zak Rp 60,000.00 60,000.00 - Rp 7,200.00

PEKERJAAN TANAH
Pasir pasang 0.020 M3 Rp 240,000.00 240,000.00 - Rp 4,800.00
Semen warna 0.020 Kg Rp 2,000.00 2,000.00 - Rp 40.00
ongkos 1.000 M2 Rp 200.00 200.00 - Rp 200.00
Tenaga - -
Upah pasang 1.000 M2 - Rp 25,000.00 25,000.00 Rp 25,000.00
- -
22 1 m2 Lantai keramik 300x300 KW 1 - - 148,340.00 25,000.00 173,340
Bahan - -
Keramik 300x300 1.200 M2 Rp 81,750.00 81,750.00 - Rp 98,100.00
Semen PC 0.120 Zak Rp 60,000.00 60,000.00 - Rp 7,200.00
AM 40 25 kg/zak 0.200 Zak Rp 190,000.00 190,000.00 - Rp 38,000.00
ongkos 1.000 M2 Rp 200.00 200.00 - Rp 200.00
Tenaga - -
- -
22 1 m2 Lantai keramik 200x200 KW 1 - - 102,165.00 25,000.00 127,165
Bahan - -
Keramik 300x300 1.100 M2 Rp 81,750.00 81,750.00 - Rp 89,925.00
Semen PC 0.120 Zak Rp 60,000.00 60,000.00 - Rp 7,200.00
ongkos 1.000 M2 Rp 200.00 200.00 - Rp 200.00
Tenaga - -
- -
22 1 m2 Dinding keramik 200x250 KW 1 - - 102,165.00 35,000.00 137,165
Bahan - -
Keramik 300x300 1.100 M2 Rp 81,750.00 81,750.00 - Rp 89,925.00
Semen PC 0.120 Zak Rp 60,000.00 60,000.00 - Rp 7,200.00
ongkos 1.000 M2 Rp 200.00 200.00 - Rp 200.00
Tenaga - -
- -
23 1 m³ Pondasi batu kali - - 516,866.85 100,000.00 616,867
Bahan - -
Batu kali 1.100 m³ Rp 230,000.00 230,000.00 - 253,000.00
Sement 136.000 kg Rp 1,200.00 1,200.00 - 163,200.00
Pasir beton 0.544 m³ Rp 166,666.67 166,667.00 - 90,666.85
ongkos kirim dan alat bantu 1.000 m³ Rp 10,000.00 10,000.00 - 10,000.00
Tenaga - -
Upah pasang batu kali 1.000 m³ - Rp 100,000.00 100,000.00 Rp 100,000.00
- -
2 1 m² Pasang dinding bata ringan Habel - - 78,100 18,000 96,100
Bahan - -
Bata Ringan ( hebel/celcon ) 10 cm 1.100 M2 65,000.00 65,000.00 1 71,500
Mu 0.110 zak 60,000.00 60,000.00 1 6,600
onkos kirim 1.000 m2 - - -
Tenaga - -
Upah pasang 1.000 m2 - 18,000 18,000 18,000
3 1 m¹ Kolom + ring balok praktis uk. 12x12 beton 1pc:3ps:5kr - - 74,871 26,000 100,871
Bahan - -
Beton 1pc:3ps:5kr 0.017 m³ 849,100.00 849,100.00 1 14,435
Besi beton 6.200 kg 6,844.55 6,844.55 1 42,436
Begisting 1.000 m1 17,000.00 17,000.00 1 17,000
material bantu dan ongkos 1.000 m1 1,000.00 1,000.00 1 1,000
Tenaga - -
Upah cor 1.000 m1 - 10,000 10,000 10,000
Upah pembesian 1.000 m1 - 8,000 8,000 8,000
Upah borongan begisting 1.000 m1 - 8,000 8,000 8,000
4 1 m² Plesteran - - 23,571 15,000 38,571
Bahan - -
Mortar Plesteran 40 kg/zak 0.524 zak 45,000.00 45,000.00 1 23,571
Mortar Acian 40 kg/zak 0.055 zak 55,000.00 55,000.00 - -
alat bantu 1.000 ls 200.00 200.00 1 200
Tenaga - -
Upah plesteran 1.000 m2 - 15,000 15,000 15,000
Upah acian 1.000 m2 - - -
5 1 m² Acian - - 3,025 8,000 11,025
Bahan - -
Mortar Plesteran 40 kg/zak 0.524 zak 45,000.00 45,000.00 - -
Mortar Acian 40 kg/zak 0.055 zak 55,000.00 55,000.00 1 3,025
alat bantu 1.000 ls 200.00 200.00 1 200
Tenaga - -
Upah plesteran 1.000 m2 - - -
Upah acian 1.000 m2 - 8,000 8,000 8,000
5 1 m Skonengan - - 3,250 10,000 13,250
Bahan - -
Mortar Plesteran 40 kg/zak 0.060 zak 45,000.00 45,000.00 1 2,700
Mortar Acian 40 kg/zak 0.010 zak 55,000.00 55,000.00 1 550
alat bantu 1.000 ls 200.00 200.00 1 200
Tenaga - -
Upah 1.000 m2 - 10,000 10,000 10,000
31 PEKERJAAN TIANG BENDERA ( gbr str-04A) - - 1,839,117.97 1.10 1,839,119
Galian tanah untuk pondasi portal 0.504 m3 Rp 51,000.00 51,000.00 - 25,704.00
Pasir urug bawah pondasi 0.084 m3 Rp 174,000.00 174,000.00 - 14,616.00
Lantai kerja 0.084 m3 Rp 761,000.00 761,000.00 - 63,924.00
Cor K 225 0.504 m3 Rp 796,100.00 796,100.00 - 401,234.40
Pipa 2" 53.940 kg Rp 12,221.00 12,221.00 - 659,200.74
Pipa 3" 16.016 kg Rp 12,221.00 12,221.00 - 195,731.54
Reducer 3.000 bh Rp 45,000.00 45,000.00 - 135,000.00
Plat 4x100x50 0.031 kg Rp 12,221.00 12,221.00 - 381.30
Roda 3.000 bh Rp 50,000.00 50,000.00 - 150,000.00
Besi 10 6.000 kg Rp 12,221.00 12,221.00 - 73,326.00
6.000 bh Rp 20,000.00 20,000.00 - 120,000.00
- -
34 Sloof 200 x 200 (Pagar) - - 132,662.03 36,466.20 169,128
Bahan - -
Beton K 225 0.040 m³ Rp 736,100.00 736,100.00 - 29,444.00
Besi beton 6 d 19 3.567 kg Rp 7,360.00 7,360.00 - 26,250.67
Besi beton sk 10-150 2.489 kg Rp 7,360.00 7,360.00 - 18,315.36
Begisting 2.000 m1 Rp 28,325.97 28,326.00 - 56,652.00
Tenaga - -
Upah cor 0.040 m1 - Rp 130,000.00 130,000.00 Rp 5,200.00
Upah pembesian 6.055 kg - Rp 1,200.00 1,200.00 Rp 7,266.20
- - 4,228,206
35 Sloof 250 x 300 (ramp) - - 179,919.18 44,520.60 224,440
Bahan - -
Beton K 225 0.075 m³ Rp 736,100.00 736,100.00 - 55,207.50
Besi beton 6 d 12 6.250 kg Rp 7,360.00 7,360.00 - 46,000.00
Begisting 2.000 m1 Rp 28,325.97 28,326.00 - 56,652.00

PEKERJAAN TANAH
Tenaga - -
Upah cor 0.075 m1 - Rp 130,000.00 130,000.00 Rp 9,750.00
- - 2,992,530
36 Kolom Pagar 150/200, 4D12 - - 111,616.07 17,748.50 129,365
Bahan - -
Beton K 225 0.030 m³ Rp 736,100.00 736,100.00 - 22,083.00
Besi beton 4 d 12 2.467 kg Rp 7,360.00 7,360.00 - 18,154.67
Begisting 0.700 m1 Rp 77,308.13 77,308.00 - 54,115.60
Tenaga - -
Upah cor 0.030 m1 - Rp 130,000.00 130,000.00 Rp 3,900.00
- - 4,312,152
39 Ramp jalan, beton coran t=200mm, D13-150 double K 300 - - 12,247,230.22 2,024,166.67 14,271,397
Bahan - -
Beton K 300 5.200 m³ Rp 807,500.00 807,500.00 - 4,199,000.00
Besi beton d 19 422.917 kg Rp 7,360.00 7,360.00 - 3,112,666.67
Besi beton sk 10-150 397.222 kg Rp 7,360.00 7,360.00 - 2,923,555.56
Begisting 26.000 m2 Rp 77,308.13 77,308.00 - 2,010,008.00
Tenaga - -
Upah cor 5.200 m1 - Rp 50,000.00 50,000.00 Rp 260,000.00
- - 2,744,499
49 1 m² Trowel plate lantai + finish floor hardener - - 52,500.00 7,925.00 60,425
Bahan / Alat - -
Sika floor hardener 5.000 kg Rp 9,700.00 9,700.00 - 48,500.00
Alat bantu 1.000 ls Rp 1,000.00 1,000.00 - 1,000.00
Alat Trowel 0.200 jam Rp 15,000.00 15,000.00 - 3,000.00
Tenaga - -
Tukang 0.050 Oh - Rp 75,000.00 75,000.00 Rp 3,750.00
Perkerja 0.050 Oh - Rp 65,000.00 65,000.00 Rp 3,250.00
Kepala Tukang 0.005 Oh - Rp 85,000.00 85,000.00 Rp 425.00
Mandor 0.005 Oh - Rp 100,000.00 100,000.00 Rp 500.00
- -
- -
54 Cat dinding bata ex catylac - - 7,588.24 10,000.00 17,588
Bahan - -
Cat tembok / dinding 0.012 peil Rp 560,000.00 560,000.00 - Rp 6,588.24
Material consumable 1.000 m2 Rp 1,000.00 1,000.00 - Rp 1,000.00
Tenaga - -
Upah cat 1.000 m2 - Rp 10,000.00 10,000.00 Rp 10,000.00
- -
54 Cat dinding bata ex catylac - - 11,676.47 8,000.00 19,676
Bahan - -
Cat tembok / dinding 0.012 peil Rp 950,000.00 950,000.00 - Rp 11,176.47
Material consumable 1.000 m2 Rp 500.00 500.00 - Rp 500.00
Tenaga - -
Upah cat 1.000 m2 - Rp 8,000.00 8,000.00 Rp 8,000.00
- -
55 1 m² Pengecatan eksterior dengan Dulux Wheathershield - - 19,323.53 8,000.00 27,324
Bahan - -
Cat tembok ICI Wheathershield 0.012 Peil Rp 1,600,000.00 1,600,000.00 - Rp 18,823.53
Material consumable 1.000 m2 Rp 500.00 500.00 - Rp 500.00
Tenaga - -
Upah cat 1.000 m2 - Rp 8,000.00 8,000.00 Rp 8,000.00
- -
63 1 bh floor drain - - 370,000.00 15,000.00 385,000
Bahan - -
loor drain biasa 1.000 bh Rp 370,000.00 370,000.00 - 370,000.00
ongkos kirim 1.000 bh Rp 1,000.00 1,000.00 - Rp 1,000.00
Tenaga - -
Upah pasang floor drain 1.000 hbh - Rp 15,000.00 15,000.00 Rp 15,000.00
65 1 set tutup mainhole - - 720,000.00 300,000.00 1,020,000
Bahan - -
material 1.000 titk 720,000.00 720,000.00 - 720,000.00
Tenaga - -
upah fabrikasi dan pasang 1.000 titik - 300,000.00 300,000.00 300,000
- -
66 1 unit Pasang closet jongkok - - 188,000.00 75,000.00 263,000
Bahan - -
Closet jongkok 1.000 unit Rp 265,000.00 265,000.00 - 265,000.00
Tenaga - -
Upah pasang 1.000 unit - Rp 75,000.00 75,000.00 Rp 75,000.00
- -
67 1 unit Pasang bak fiber 55x55 - - 165,000.00 50,000.00 215,000
Bahan - -
Bak fiber 55x55 1.000 unit Rp 165,000.00 165,000.00 - 165,000.00
Tenaga - -
- -
68 1 set Pasang kran air - - 215,000.00 10,000.00 225,000
Bahan - -
kran air 1.000 unit Rp 215,000.00 215,000.00 - 215,000.00
Tenaga - -
Upah pasang kran air 1.000 unit - Rp 10,000.00 10,000.00 Rp 10,000.00
- -
66 Closet duduk TOTO CW 660J - - 2,100,000.00 75,000.00 2,175,000
Bahan - -
Closet 1.000 unit Rp 2,100,000.00 2,100,000.00 - 2,100,000.00
Tenaga - -
- -
66 Urinoir TOTO U57M - - 2,280,000.00 75,000.00 2,355,000
Bahan - -
Urinal Toto U57M 1.000 unit Rp 2,280,000.00 2,280,000.00 - 2,280,000.00
Tenaga - -
- -
66 Patisi Urinoir A-100 - - 790,000.00 75,000.00 865,000
Bahan - -
Patisi Urinoir A-100 1.000 unit Rp 790,000.00 790,000.00 - 790,000.00
Tenaga - -
- -
66 Jet Washer TOTO TX 20NPIV - - 210,000.00 15,000.00 225,000
Bahan - -
Jet Hand Shower San Ei + Stop Kran 1.000 unit Rp 210,000.00 210,000.00 - 210,000.00
Tenaga - -
- -
66 Wastafel TOTO L521VIA - - 585,000.00 75,000.00 660,000

PEKERJAAN TANAH
Bahan - -
Washtavel Toto LW 211 CJ White 1.000 unit Rp 585,000.00 585,000.00 - 585,000.00
Tenaga - -
- -
22 1 m2 plafond gypsum jayabord t = 9 mm - - 73,200.00 23,000.00 96,200
Bahan - -
Plafond gypsum jayabord t=9 mm 1.050 m2 Rp 65,000.00 65,000.00 - 68,250.00
Onkos dan alat bantu 1.000 m2 Rp 4,950.00 4,950.00 - 4,950.00
Tenaga - -
1.000 bh - Rp 23,000.00 23,000.00 Rp 23,000.00
- -
18 1 m2 plafond GRC - - 55,991.55 23,000.00 78,992
Bahan - -
Plafond GRC 1.050 m2 Rp 48,611.11 48,611.00 - 51,041.55
Tenaga - -
1.000 bh - Rp 23,000.00 23,000.00 Rp 23,000.00
- -
40A 1 m2 plafond acustic gypsum t = 9 mm rangaka hollow - - 329,050.00 30,000.00 359,050
Bahan - -
Plafond gypsum jayabord t=9 mm 1.000 m2 Rp 306,000.00 306,000.00 - 306,000.00
Hollow 40x40 t= 0.35 0.125 btg Rp 176,400.00 176,400.00 - 22,050.00
Tenaga - -
Upah pasang 1.000 m2 - Rp 30,000.00 30,000.00 Rp 30,000.00
-
4 1 m² Dinding roster 213,900.00 30,000.00 243,900
Bahan
Louver jalusi 13.000 bh Rp 15,000.00 15,000.00 195,000.00
Semen 9.000 kg Rp 1,300.00 1,300.00 11,700.00
Pasir 0.040 m3 Rp 180,000.00 180,000.00 7,200.00
Tenaga -
Upah pasang rooster / jalusi 1.000 m2 Rp 30,000.00 30,000.00 Rp 30,000.00
18,761.54
51 1 unit Pintu P1 - - 7,869,048.26 750,000.00 8,619,048
Bahan - -
frame steel UNP 125 103.180 kg Rp 10,535.70 10,536.00 - Rp 1,087,104.48
Daun pintu, Hollow 50 x 50 85.168 kg Rp 11,021.00 11,021.00 - Rp 938,638.73
panel steel plate t=2,5mm 263.160 kg Rp 9,470.00 9,470.00 - Rp 2,492,122.57
Acsesoies pintu 1.000 Unit Rp 1,500,000.00 1,500,000.00 - Rp 1,500,000.00
Ongkos kirim 451.508 Unit Rp 2,000.00 2,000.00 - Rp 903,015.84
Konsumamble 451.508 Unit Rp 500.00 500.00 - Rp 225,753.96
Cat 451.508 Unit Rp 1,600.00 1,600.00 - Rp 722,412.68
Tenaga - -
Upah buat dan pasang 1.000 Unit - Rp 750,000.00 750,000.00 Rp 750,000.00
- -
51 1 unit Pintu P2 - - 4,122,951.57 750,000.00 4,872,952
Bahan - -
frame steel UNP 125 90.584 kg Rp 10,535.70 10,536.00 - Rp 954,393.02
Daun pintu, Hollow 50 x 50 40.919 kg Rp 11,021.00 11,021.00 - Rp 450,966.09
panel steel plate t=2,5mm 105.264 kg Rp 9,470.00 9,470.00 - Rp 996,849.03
Acsesoies pintu 1.000 Unit Rp 750,000.00 750,000.00 - Rp 750,000.00
Ongkos kirim 236.767 Unit Rp 2,000.00 2,000.00 - Rp 473,533.38
Konsumamble 236.767 Unit Rp 500.00 500.00 - Rp 118,383.34
Cat 236.767 Unit Rp 1,600.00 1,600.00 - Rp 378,826.70
Tenaga - -
- -
51 1 unit Pintu P - - 16,672,773.45 750,000.00 17,422,773
Bahan - -
frame steel UNP 125 160.800 kg Rp 10,535.70 10,536.00 - Rp 1,694,188.80
Daun pintu, Hollow 50 x 50 266.448 kg Rp 11,021.00 11,021.00 - Rp 2,936,523.41
panel steel plate t=2,5mm 647.778 kg Rp 9,470.00 9,470.00 - Rp 6,134,455.56
Acsesoies pintu 1.000 Unit Rp 1,500,000.00 1,500,000.00 - Rp 1,500,000.00
Ongkos kirim 1,075.026 Unit Rp 2,000.00 2,000.00 - Rp 2,150,051.56
Konsumamble 1,075.026 Unit Rp 500.00 500.00 - Rp 537,512.89
Cat 1,075.026 Unit Rp 1,600.00 1,600.00 - Rp 1,720,041.24
Tenaga - -
- -
31 PEKERJAAN TIANG BENDERA ( gbr str-04A) - - 2,550,844.83 1.20 2,550,846
Galian tanah untuk pondasi portal 0.360 m3 Rp 51,000.00 51,000.00 - 18,360.00
Pasir urug bawah pondasi 0.060 m3 Rp 174,000.00 174,000.00 - 10,440.00
Lantai kerja 0.060 m3 Rp 761,000.00 761,000.00 - 45,660.00
Cor K 225 0.720 m3 Rp 796,100.00 796,100.00 - 573,192.00
Pipa 2,5" 39.060 kg Rp 12,221.00 12,221.00 - 477,352.26
Pipa 3" 93.170 kg Rp 12,221.00 12,221.00 - 1,138,630.57
Reducer 1.000 bh Rp 45,000.00 45,000.00 - 45,000.00
Besi 10 10.000 kg Rp 12,221.00 12,221.00 - 122,210.00
6.000 bh Rp 20,000.00 20,000.00 - 120,000.00
- -
16 Saluran terbuka beton bertulang ukr (600 x 750 ) - - #REF! - #REF!
Cor Beton K225 0.210 m3 796,100.00 796,100.00 - 167,181
Begesting 3.000 m2 68,528.24 68,528.00 - 205,584
Wearmesh M8 2.100 m2 46,707.76 46,708.00 - 98,087
Finish Top Saluran 2.000 m1 #REF! #REF! - #REF! -
- -
16 Saluran terbuka beton bertulang ukr (600 x 800 ) - - #REF! - #REF!
Cor Beton K225 0.220 m3 796,100.00 796,100.00 - 175,142
Begesting 3.200 m2 68,528.24 68,528.00 - 219,290
Wearmesh M8 2.200 m2 46,707.76 46,708.00 - 102,758
Finish Top Saluran 2.000 m1 #REF! #REF! - #REF! -
- -
22 1 m2 Dinding Batu Alam 30x60 - - 264,128.40 40,000.00 304,128
Bahan - -
Keramik 300x300 1.100 M2 Rp 194,444.44 194,444.00 - Rp 213,888.40
Semen PC 0.120 Zak Rp 60,000.00 60,000.00 - Rp 7,200.00
AM 40 25 kg/zak 0.200 Zak Rp 190,000.00 190,000.00 - Rp 38,000.00
ongkos 1.000 M2 Rp 200.00 200.00 - Rp 200.00
Tenaga - -
- -
52 Pintu pagar, besi plat 60x6+besi plat 3mm+pipa dia.2" Ukr.(10000 x 1700mm) - - 33,605,862.90 2,550,000.00 36,155,863
Bahan - -
Square Bar 50 x 50 790.000 kg Rp 20,226.36 20,226.00 - Rp 15,978,540.00
Pipa dia.2 188.500 kg Rp 15,141.88 15,142.00 - Rp 2,854,267.00
Plat Streep 60 x 6 m 393.900 kg Rp 6,970.00 6,970.00 - Rp 2,745,483.00
Plat 3 mm 123.958 kg Rp 6,970.00 6,970.00 - Rp 863,989.58
Roda Bubut + As Roda + acc 6.000 set Rp 1,584,550.00 1,584,550.00 - Rp 9,507,300.00
Engsel bubut Ø 2" ( 50 mm ) 6.000 bh Rp 52,000.00 52,000.00 - Rp 312,000.00
Handel 1.000 bh Rp 40,000.00 40,000.00 - Rp 40,000.00
Slot tanam 1.000 set Rp 80,000.00 80,000.00 - Rp 80,000.00
Slot samping 1.000 set Rp 88,000.00 88,000.00 - Rp 88,000.00
Plate anak kunci 1.000 bh Rp 20,000.00 20,000.00 - Rp 20,000.00
Cat 1,496.358 kg Rp 746.18 746.00 - Rp 1,116,283.32
Tenaga - -
Upah buat dan pasang 1.000 Unit - Rp 2,550,000.00 2,550,000.00 Rp 2,550,000.00

PEKERJAAN TANAH
- -
- -
52 Pagar besi plat 60x6 + besi pipa dia.2" - - 1,745,246.87 468,000.00 2,213,247
Bahan - -
Pipa dia.2 69.600 kg Rp 15,141.88 15,142.00 - Rp 1,053,883.20
Plat Streep 60 x 6 m 81.900 kg Rp 6,970.00 6,970.00 - Rp 570,843.00
Plat 3 mm 0.972 kg Rp 6,970.00 6,970.00 - Rp 6,776.39
Cat 152.472 kg Rp 746.18 746.00 - Rp 113,744.28
Tenaga - -
- - Rp 2.40 922,186
- -
1 1 m² Dinding 1/2 bata 1:4 74,380.20 20,000.00 94,380 1 1 m² Pasang dinding bata ringan Habel - - 78,100 18,000 96,100
Bahan Bahan - -
Bata merah 85.000 bh 500.00 42,500.00 Bata Ringan ( hebel/celcon ) 10 cm 1.100 M2 65,000.00 1 71,500
Semen 14.370 kg 1,460.00 20,980.20 Mu 0.110 zak 60,000.00 1 6,600
Pasir 0.040 m³ 260,000.00 10,400.00 onkos kirim 1.000 m2 - - -
ongkos kirim 1.000 m² 500.00 500.00 Tenaga - -
Tenaga Upah pasang 1.000 m2 - 18,000 18,000 18,000
Upah borong pasang 1.000 m² 20,000.00 Rp 20,000.00
5 1 m² Plesteran dan acian 22,130.00 24,500.00 46,630 4 1 m² Plesteran dan acian - - 26,596 23,000 49,596
Bahan Bahan - -
Semen untuk plesteran 0.110 zak 73,000.00 8,030.00 Mortar Plesteran 40 kg/zak 0.524 zak 45,000.00 1 23,571
Semen untuk acian 0.080 zak 73,000.00 5,840.00 Mortar Acian 40 kg/zak 0.055 zak 55,000.00 1 3,025
Pasir 0.026 m³ 260,000.00 6,760.00 alat bantu 1.000 ls 200.00 1 200
alat bantu 1.000 m² 1,500.00 1,500.00 Tenaga - -
Tenaga Upah plesteran 1.000 m2 - 15,000 15,000 15,000
Upah plesteran 1.000 m² 16,500.00 Rp 16,500.00 Upah acian 1.000 m2 - 8,000 8,000 8,000
Upah acian 1.000 m² 8,000.00 Rp 8,000.00
141,010.20 145,696
4,686.23

5.opnam Mandor Darim Gumindo 32

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

5.opnam Mandor Darim Gumindo 32

Diunggah oleh

Hak Cipta:

Format Tersedia

Proyek : PT.

NO. URAIAN PEKERJAAN SUB TOTAL TOTAL

PEKERJAAN PERSIAPAN 557,230,000

PEKERJAAN CUT FILL TAHAP 1 1,047,058,688

PEKERJAAN STORAGE BUILDING 9,168,052,508

PEKERJAAN AREA PARKIR 2,759,784,064

Jakarta, 15 Maret 2016 TOTAL 13,532,125,259

TOTAL SETELAH DISKON 12,889,090,909

PPN 10% 1,288,909,091

( PENG TJEN ) GRAND TOTAL 14,178,000,000

417571223.xls / RAB Total Storage Building 1 of 34

Storage Building uk.( 60 m x 102 m )+( 4 m x 54 m ) ( Luas = 6.336 m2 )

1.00 PEKERJAAN PERSIAPAN 4.118 - 2.74 2.74

2.00 PEKERJAAN CUT FILL 7.738 - 3.89 3.89

3.00 PEKERJAAN URUGAN AREA WAREHOUSE 3.793 - - -

4.00 PEKERJAAN GALIAN 0.019 - - -

417571223.xls / Progres 17 sd 23 04 2016 2 of 34

5.00 PEKERJAAN PONDASI

6.00 PEKERJAAN STRUKTUR BETON BERTULANG 3.596 - - -

6.02 Pondasi pile cap uk. 60x60x60 cm

6.03 Pedestal / Kolom beton uk. 45x30x195 cm ( WF 300 )

6.04 Pedestal / Kolom beton uk. 50x35x195 cm ( WF 350 )

417571223.xls / Progres 17 sd 23 04 2016 3 of 34

Storage Building uk.( 60 m x 102 m )+( 4 m x 54 m ) ( Luas = 6.336 m2 )

6.06 Sloop uk. 25x45 cm

6.07 Reatening Wall t = 15 cm

7.00 PEKERJAAN STRUKTUR BAJA 19.229 - - -

417571223.xls / Progres 17 sd 23 04 2016 4 of 34

7.20 Pengecatan struktur baja

8.00 PEKERJAAN LANTAI 20.189 - - -

3) Begisting lantai m¹ 2,124.56 0.791 - - - - - -

417571223.xls / Progres 17 sd 23 04 2016 5 of 34

9.00 PEKERJAAN ATAP

10.00 PEKERJAAN PASANGAN 1.868 - - -

11.00 PEKERJAAN FINISHING 0.672 - - -

12.00 PEKERJAAN PINTU ROLLING DOOR ( MANUAL ) 1.798 - - -

417571223.xls / Progres 17 sd 23 04 2016 6 of 34

13.00 PEKERJAAN JALAN

13.04 Beton Jalan Tipe 1 ( Area Parkir )

13.05 Beton Sekeliling Storage antara RW ke Saluran

14.00 PEKERJAAN SALURAN TERBUKA Lebar = 1 m Tinggi = 1 m 1.048 - - -

417571223.xls / Progres 17 sd 23 04 2016 7 of 34

15.00 PEKERJAAN SALURAN

16.00 PEKERJAAN SALURAN TERTUTUP Lebar = 50 cm Tinggi = 50 cm 0.546 - - -

TOTAL BOBOT 100.000 - 6.632 6.632

RENCANA KEMAJUAN PEKERJAAN MINGGUAN : 2.92

KOMULATIF RENCANA KEMAJUAN PEKERJAAN : 5.83

REALISASI KEMAJUAN PEKERJAAN MINGGUAN : 6.63

KOMULATIF REALISASI KAMAJUAN PEKERJAAN : 6.63

Jakarta,23 April 2016

417571223.xls / Progres 17 sd 23 04 2016 8 of 34

Storage Building uk.( 60 m x 102 m )+( 4 m x 54 m ) ( Luas = 6.336 m2 )

1.00 PEKERJAAN PERSIAPAN 27,728,500.00 - 37,898,500.00

4.00 PEKERJAAN GALIAN 28,339,640.00 - 30,829,820.00

5.00 PEKERJAAN PONDASI TIANG PANCANG ( PROVISIONAL SUM ) 5,000,000.00 - 6,200,000.00

6.02 Pondasi pile cap uk. 60x60x60 cm

6.03 Pedestal / Kolom beton uk. 45x30x195 cm ( WF 300 ) K1

6.04 Pedestal / Kolom beton uk. 50x35x195 cm ( WF 350 ) K3

6.05 Pedestal / Kolom beton uk. 35x25x195 cm ( WF 200 ) K3

6.06 Sloop uk. 25x45 cm

6.07 Reatening Wall t = 15 cm

6.08 Reatening Wall Loadingdock t = 20 cm

6.09 Reatening Wall Ramp loading dock t = 20 cm