SATUAN KERJA :
PEKERJAAN :
TAHUN ANGGARAN :
LOKASI :
I. PEKERJAAN PERSIAPAN
5.1 Lantai 01
5.2 Lantai 02
5.3 Lantai 03
7.1. Lantai 01
7.2. Lantai 02
8.1. Lantai 01
8.2. Lantai 02
8.3. Lantai 03
9.1. Lantai 03
Terbilang : ENAM MILYAR LIMA RATUS DELAPAN JUTA TIGA RATUS LIMA PULUH
Keuntunga
Prosentase Keuntunga
I
IAYA
JUMLAH HARGA
(Rp.)
119,973,620.11
28,259,063.94
36,882,284.56
597,482,882.52
194,410,825.62
36,501,704.99
206,025,360.94
57,061,341.67
388,800,713.74
41,754,632.45
411,687,513.47
288,475,716.56
154,102,630.63
1,233,557,768.67
235,112,968.91
151,072,137.65
JUMLAH HARGA
(Rp.)
305,605,621.51
650,224,897.88
365,842,992.02
JUMLAH HARGA
(Rp.)
7,000,000.00
3,150,000.00
221,686,240.00
1,500,000.00
2,500,000.00
178,011,510.89
……………………… 5,916,682,428.72
……………………… 591,668,242.87
………………… 6,508,350,671.59
……………………… 6,508,350,000.00
PAGU 6,318,827,616.95
HPP Project 3,805,197,990.93
Setor 30% 1,895,648,285.09
Keuntungan 617,981,340.94
entase Keuntungan 9.78%
RENCANA ANGGARAN BIAYA
SATUAN KERJA : $0.00
PEKERJAAN : $0.00
TAHUN ANGGARAN : $0.00
LOKASI : $0.00
I. PEKERJAAN PERSIAPAN
1.1 Pembongkaran Atap, Rangka + Angkut Puing 577.605 m2
1.2 Pembongkaran Dinding Bata + Angkut Puing 108.345 m3
1.3 Pembongkaran Beton 10.969 m3
1.4 Pembongkaran Plafon + Angkut Puing 1,340.161 m2
1.5 Pemindahan IPAL 1.000 ls
1.6 Direksi Keet 24.000 m2
1.7 Gudang / Bangsal Kerja 18.000 m2
SUB TOTAL I. …………
Pekerjaan Plumbing
11.2.8 Pipa PVC dia. 1" - AW (air bersih) 104.000 m'
11.2.9 Pipa PVC dia. 3/4" - AW (air bersih) 86.000 m'
11.2.10 Pipa PVC dia. 1/2" - AW (air bersih) 26.000 m'
11.2.11 Pipa PVC dia. 4" - AW (air kotor) 62.000 m'
11.2.12 Pipa PVC dia. 4" - AW (air buangan) 58.000 m'
11.2.13 Pipa PVC dia. 2" - AW (air buangan) 18.000 m'
11.2.14 Pipa PVC dia. 3/4" - (Drain AC) 86.400 m'
11.3 Lantai 03
Pekerjaan Sanitair
11.3.1 Closet duduk ex Toto Type cw 633 4.000 unit
11.3.2 Wastafel Gantung Ex Toto 5.000 unit
11.3.3 Wastafel Meja Ex Toto 8.000 unit
11.3.4 Urinoir Tipe Moslem 3.000 unit
11.3.5 Kran air biasa ex Fio dia. 1/2" 4.000 bh
11.3.6 Kran air + shower ex Fio dia. 1/2" 4.000 bh
11.3.7 Floor drain staenlist stell 10.000 set
11.3.8 Roof Drain Staenlist Steel 3.000 unit
Pekerjaan Plumbing
11.3.9 Pipa PVC dia. 1" - AW (air bersih) 70.000 m'
11.3.10 Pipa PVC dia. 3/4" - AW (air bersih) 56.000 m'
11.3.11 Pipa PVC dia. 1/2" - AW (air bersih) 28.000 m'
11.3.12 Pipa PVC dia. 4" - AW (air kotor) 54.000 m'
11.3.13 Pipa PVC dia. 4" - AW (air buangan) 44.000 m'
11.3.14 Pipa PVC dia. 4" - AW (air hujan) 31.200 m'
11.3.15 Pipa PVC dia. 2" - AW (air buangan) 16.000 m'
11.3.16 Pipa PVC dia. 3/4" - (Drain AC) 57.600 m'
11.3.17 Roof tank staenlist steel kap. 2 M3 Ex Covina + Acc 2.000 unit
11.3.18 Gate Valve 1" PVC ex onda + watermoor 4.000 unit
11.4 Top Floor
Pekerjaan Sanitair
11.4.1 Roof Drain Staenlist Steel 2.000 unit
Pekerjaan Plumbing
11.4.2 Pipa PVC dia. 1 1/4" - AW (dari pompa air ke tangki t 46.000 m'
11.4.3 Pipa PVC dia. 4" - AW (air hujan) 46.800 m'
11.4.4 Roof tank staenlist steel kap. 1 M3 Ex Covina + Acc 2.000 unit
11.4.5 Tower Air Besi Siku 50.50.5 1.000 bh
11.4.6 Gate Valve 1" PVC ex onda + watermoor 4.000 unit
SUB TOTAL XI. …………
XII. PEKERJAAN INSTALASI LISTRIK
12.1 Pekerjaan Panel-panel Listrik
Pengadaan dan pemasangan Panel Distribusi lengkap dengan circuit breakers, indica
busbars dan lain-lain sesuai gambar perencanaan dan spesifikasi teknis.
12.1.1 Pemindahan Panel Panel akibat pekerjaan 1.000 lot
12.1.2 Panel Penerangan - LT.03 1.000 unit
SUB TOTAL 12.1 ………
Pengadaan dan pemasangan kabel tegangan rendah lengkap dengan terminasi dan
semua alat bantu yang diperlukan sesuai gambar perencanaan dan spesifikasi teknis
12.2.1 Dari Panel LT.3 ke Panel LVMDP
12.2.2.1 NYY 4 x 16 mm² 18.000 m
SUB TOTAL 12.2 ………
12.3.2 Lantai 02
12.3.2.1 Instalasi Penerangan NYM 3 x 2,5 mm 85.000 titik
dalam konduit ex clipsal
12.3.2.2 Instalasi Stop Kontak Arde NYM 3 x 2,5 mm 62.000 titik
dalam konduit ex clipsal
12.3.2.3 Lampu TL LED 2 x 16 Watt RM 41.000 ttk
12.3.2.4 Downlight LED Panel Round Bulat 12 Watt 30.000 unit
12.3.2.5 Downlight LED Panel Round Bulat 9 Watt 14.000 ttk
12.3.2.7 Stop Kontak ex Panasonic 50.000 unit
12.3.1.8 Stop Kontak AC ex Panasonic 12.000 unit
12.3.2.9 Saklar Tunggal ex Panasonic 17.000 unit
12.3.2.10 Saklar Ganda ex Panasonic 13.000 unit
12.3.2.11 Exhause Fan ex Panasonic 2.000 unit
12.3.3 Lantai 03
12.3.3.1 Instalasi Penerangan NYM 3 x 2,5 mm 64.000 titik
dalam konduit ex clipsal
12.3.3.2 Instalasi Stop Kontak Arde NYM 3 x 2,5 mm 38.000 titik
dalam konduit ex clipsal
12.3.3.3 Lampu TL LED 2 x 16 Watt RM 23.000 unit
12.3.3.4 Downlight LED Panel Round Bulat 12 Watt 33.000 unit
12.3.3.5 Downlight LED Panel Round Bulat 9 Watt 8.000 ttk
12.3.3.6 Stop Kontak ex Panasonic 30.000 unit
12.3.3.7 Stop Kontak AC ex Panasonic 8.000 unit
NO. URAIAN PEKERJAAN VOLUME SAT.
81,270.00 4,220,655.86
58,860.00 1,018,940.18
162,108.00 846,989.98
568,976.40 5,945,632.69
895,266.00 15,779,958.52
124,135.20 446,886.72
…………………………… 28,259,063.94
108,232.20 2,725,286.80
15,528.24 5,271,007.40
974,974.86 1,841,240.02
###
186,942.60 4,260,795.74
15,528.24 7,776,343.70
974,974.86 1,222,189.48
###
186,942.60 6,185,930.63
15,528.24 5,128,918.29
974,974.86 1,075,397.27
###
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
234,462.60 682,286.17
15,528.24 417,775.57
1,014,135.71 295,113.49
###
1 …………………………… 36,882,284.56
186,942.60 4,565,138.29
15,528.24 8,331,796.82
974,974.86 1,309,488.73
###
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
191,721.60 18,084,983.50
15,528.24 10,904,518.46
15,528.24 29,050,318.72
1,014,135.71 13,537,190.58
###
191,721.60 39,688,614.34
15,528.24 16,284,652.74
15,528.24 70,902,829.99
1,014,135.71 25,918,266.45
###
191,721.60 5,841,680.46
15,528.24 2,666,883.24
15,528.24 8,083,989.83
1,014,135.71 3,310,747.45
###
186,942.60 4,562,334.15
15,528.24 3,782,751.61
974,974.86 793,142.05
###
###
336,204.00 154,360,374.25
183,330.00 105,214,718.64
1,014,135.71 69,842,581.47
###
234,462.60 218,050.22
15,528.24 133,515.90
1,014,135.71 94,314.62
###
2 …………………………… 597,482,882.52
186,942.60 43,071,575.04
15,528.24 14,704,373.70
15,528.24 37,643,196.67
1,014,135.71 17,524,265.14
###
186,942.60 2,392,865.28
15,528.24 522,822.18
15,528.24 1,035,432.98
1,014,135.71 649,046.86
###
186,942.60 822,547.44
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
15,528.24 1,501,224.65
974,974.86 235,943.92
###
191,721.60 953,393.17
15,528.24 339,494.58
15,528.24 1,478,147.98
1,014,135.71 540,331.51
###
###
231,865.20 4,125,345.64
183,330.00 4,077,259.20
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
1,014,135.71 2,706,525.39
###
191,721.60 18,974,590.89
15,528.24 6,236,933.63
15,528.24 16,431,504.82
1,014,135.71 7,169,178.90
###
191,721.60 3,049,140.33
15,528.24 3,329,233.59
1,014,135.71 1,209,661.08
###
234,462.60 1,313,928.41
15,528.24 804,541.00
1,014,135.71 568,321.65
###
50,000.00 1,000,000.00
3 …………………………… 194,410,825.62
173,240.10 3,812,252.34
15,528.24 8,162,392.03
1,014,135.71 2,994,823.90
###
191,721.60 904,005.69
15,528.24 267,431.39
15,528.24 704,560.98
1,014,135.71 307,404.82
###
234,462.60 2,859,271.41
15,528.24 3,159,111.20
1,014,135.71 1,484,086.20
###
173,240.10 689,149.12
15,528.24 8,162,392.03
1,014,135.71 2,994,823.90
###
……………………………… 36,501,704.99
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
113,066.28 24,632,902.43
62,681.04 27,311,696.15
24,753.60 10,785,762.36
1,165,000.00 143,295,000.00
1 …………………………… 206,025,360.94
113,066.28 22,406,796.97
62,681.04 24,843,504.84
24,753.60 9,811,039.85
2 …………………………… 57,061,341.67
145,476.00 105,662,128.32
389,637.00 8,275,889.88
62,681.04 91,052,985.95
64,536.70 18,463,548.60
24,753.60 43,039,920.99
205,000.00 32,826,240.00
100,000.00 9,480,000.00
2,500,000.00 80,000,000.00
3 …………………………… 388,800,713.74
81,270.00 837,292.30
###
162,108.00 ###
-
124,135.20 9,135,109.37
###
67,304.30 6,686,447.04
###
24,753.60 2,459,183.52
###
882,406.57 ###
-
253,879.92 ###
-
234,462.60 8,627,051.37
15,528.24 9,531,734.02
1,014,135.71 4,477,814.83
###
. ………………………… 41,754,632.45
882,406.57 3,888,324.56
###
251,956.44 119,989,442.18
439,414.20 105,772,710.32
118,000.00 20,753,840.00
251,956.44 2,161,786.26
601,732.44 4,693,513.03
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
381,308.04 1,109,606.40
381,308.04 1,109,606.40
242,271.00 7,471,637.64
253,022.40 130,792,339.01
###
253,022.40 2,229,380.37
###
53,955.36 11,715,327.32
###
1 …………………………… 411,687,513.47
251,956.44 166,121,582.93
251,956.44 2,161,786.26
601,732.44 4,693,513.03
381,308.04 354,616.48
381,308.04 354,616.48
242,271.00 12,701,590.17
253,022.40 72,458,480.13
###
53,955.36 20,656,809.58
###
171,146.30 8,972,721.51
2 …………………………… 288,475,716.56
251,956.44 107,698,125.19
381,308.04 2,136,850.26
381,308.04 2,136,850.26
242,271.00 7,508,341.70
253,022.40 13,784,913.37
###
53,955.36 8,519,551.34
###
171,146.30 12,317,998.51
3 …………………………… 154,102,630.63
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
###
190,861.92 6,733,608.54
648,864.00 8,357,368.32
194,105.70 422,374.00
332,758.80 1,331,035.20
55,613.52 1,334,724.48
135,021.60 1,080,172.80
443,545.20 3,548,361.60
###
190,861.92 6,733,608.54
579,182.40 7,459,869.31
194,105.70 422,374.00
332,758.80 1,331,035.20
55,613.52 1,334,724.48
135,021.60 1,080,172.80
443,545.20 3,548,361.60
218,891.00 1,751,128.00
###
190,861.92 13,467,217.08
648,864.00 16,714,736.64
194,105.70 844,748.01
332,758.80 2,662,070.40
55,613.52 2,669,448.96
135,021.60 2,160,345.60
443,545.20 7,096,723.20
218,891.00 3,502,256.00
###
190,861.92 1,683,402.13
648,864.00 2,089,342.08
194,105.70 105,593.50
332,758.80 332,758.80
259,733.52 1,558,401.12
135,021.60 270,043.20
218,891.00 437,782.00
###
190,861.92 2,328,515.42
648,864.00 4,178,684.16
332,758.80 665,517.60
10,000.00 120,000.00
135,021.60 540,086.40
218,891.00 875,564.00
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
###
252,000,000.00 1,008,000,000.00
###
190,861.92 8,474,269.25
648,864.00 8,058,890.88
194,105.70 419,268.31
332,758.80 1,996,552.80
55,613.52 1,001,043.36
443,545.20 2,661,271.20
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
###
190,861.92 12,711,403.87
648,864.00 12,088,336.32
332,758.80 2,994,829.20
55,613.52 1,501,565.04
###
19,682,190.00 1,212,422.90
1,179,360.00 3,797,539.20
194,105.70 108,699.19
332,758.80 332,758.80
55,613.52 166,840.56
135,021.60 270,043.20
443,545.20 887,090.40
54,597.24 466,915.60
###
190,861.92 3,397,342.18
579,182.40 926,691.84
194,105.70 900,650.45
210,886.20 421,772.40
64,395.00 64,395.00
###
190,861.92 7,672,649.18
579,182.40 5,838,158.59
106,126.20 3,396,038.40
210,886.20 6,748,358.40
64,395.00 1,030,320.00
###
190,861.92 1,918,162.30
579,182.40 2,189,309.47
106,126.20 1,273,514.40
210,886.20 2,530,634.40
64,395.00 386,370.00
###
190,861.92 2,939,273.57
194,105.70 326,097.58
###
190,861.92 8,932,337.86
194,105.70 1,118,048.83
###
190,861.92 3,206,480.26
194,105.70 419,268.31
1 …………………………… ###
###
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
190,861.92 16,834,021.34
648,864.00 20,893,420.80
194,105.70 1,055,935.01
332,758.80 3,327,588.00
55,613.52 3,336,811.20
135,021.60 2,700,432.00
443,545.20 8,870,904.00
###
190,861.92 3,366,804.27
579,182.40 3,729,934.66
194,105.70 211,187.00
332,758.80 665,517.60
55,613.52 667,362.24
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
135,021.60 540,086.40
443,545.20 1,774,180.80
218,891.00 875,564.00
###
190,861.92 1,683,402.13
648,864.00 2,089,342.08
194,105.70 105,593.50
332,758.80 332,758.80
- -
135,021.60 270,043.20
218,891.00 437,782.00
###
190,861.92 5,649,512.83
648,864.00 5,372,593.92
194,105.70 279,512.21
332,758.80 1,331,035.20
55,613.52 667,362.24
443,545.20 1,774,180.80
###
190,861.92 16,948,538.50
648,864.00 16,117,781.76
332,758.80 3,993,105.60
55,613.52 2,002,086.72
###
190,861.92 28,772,434.44
579,182.40 21,893,094.72
106,126.20 12,735,144.00
210,886.20 25,306,344.00
64,395.00 3,863,700.00
###
190,861.92 1,918,162.30
579,182.40 2,189,309.47
106,126.20 1,273,514.40
210,886.20 2,530,634.40
64,395.00 386,370.00
###
190,861.92 4,198,962.24
194,105.70 465,853.68
190,861.92 1,488,722.98
194,105.70 186,341.47
2. ………………………… 235,112,968.91
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
###
190,861.92 1,683,402.13
579,182.40 1,864,967.33
194,105.70 105,593.50
332,758.80 332,758.80
55,613.52 333,681.12
135,021.60 270,043.20
443,545.20 887,090.40
218,891.00 437,782.00
###
190,861.92 1,683,402.13
648,864.00 2,089,342.08
194,105.70 105,593.50
332,758.80 332,758.80
55,613.52 333,681.12
135,021.60 270,043.20
443,545.20 887,090.40
218,891.00 437,782.00
###
190,861.92 5,649,512.83
648,864.00 5,372,593.92
194,105.70 279,512.21
332,758.80 1,331,035.20
55,613.52 667,362.24
443,545.20 1,774,180.80
###
190,861.92 4,237,134.62
648,864.00 4,029,445.44
332,758.80 998,276.40
55,613.52 500,521.68
###
190,861.92 10,680,633.04
579,182.40 3,729,934.66
194,105.70 3,003,203.39
###
190,861.92 4,338,291.44
579,182.40 1,864,967.33
194,105.70 1,082,333.38
###
190,861.92 2,318,972.33
579,182.40 1,198,907.57
194,105.70 1,082,333.38
###
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
190,861.92 21,099,785.26
579,182.40 16,054,936.13
106,126.20 9,339,105.60
210,886.20 18,557,985.60
64,395.00 2,833,380.00
###
190,861.92 1,918,162.30
579,182.40 2,189,309.47
106,126.20 1,273,514.40
210,886.20 2,530,634.40
64,395.00 386,370.00
###
190,861.92 2,261,713.75
194,105.70 665,782.55
###
190,861.92 839,792.45
194,105.70 93,170.74
###
190,861.92 4,275,307.01
194,105.70 559,024.42
3. ………………………… 151,072,137.65
200,630.16 115,884,903.31
###
67,813.20 39,169,216.26
###
171,104.40 98,830,688.52
###
190,620.00 13,884,760.80
###
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
385,563.75 14,474,063.18
###
399,200.40 14,985,983.02
###
76,194.00 8,376,006.42
###
2. ………………………… 305,605,621.51
123,579.00 69,806,341.60
###
194,778.00 110,024,677.37
###
1,165,000.00 74,018,275.00
###
123,579.00 87,957,822.85
###
194,778.00 138,633,981.66
###
123,579.00 65,906,237.80
###
194,778.00 103,877,561.60
###
.3. ……………………… 650,224,897.88
2,373,624.00 14,241,744.00
1,346,166.00 2,692,332.00
1,999,350.00 5,998,050.00
1,386,644.40 4,159,933.20
65,000,000.00 65,000,000.00
153,891.90 2,154,486.60
261,000.00 1,566,000.00
111,034.80 1,110,348.00
325,000.00 650,000.00
44,527.32 4,452,732.00
25,499.88 1,019,995.20
22,988.88 620,699.76
169,253.28 4,739,091.84
169,253.28 5,923,864.80
67,126.32 939,768.48
25,499.88 2,570,387.90
3,500,000.00 7,000,000.00
###
240,000.00 12,960,000.00
210,000.00 2,520,000.00
1,000,000.00 6,000,000.00
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
240,000.00 12,960,000.00
210,000.00 2,520,000.00
1,000,000.00 6,000,000.00
2,373,624.00 28,483,488.00
1,346,166.00 14,807,826.00
1,999,350.00 1,999,350.00
1,386,644.40 4,159,933.20
153,891.90 1,846,702.80
111,034.80 1,554,487.20
325,000.00 2,925,000.00
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
44,527.32 4,630,841.28
25,499.88 2,192,989.68
22,988.88 597,710.88
169,253.28 10,493,703.36
169,253.28 9,816,690.24
67,126.32 1,208,273.76
25,499.88 2,203,189.63
2,373,624.00 9,494,496.00
1,346,166.00 6,730,830.00
1,999,350.00 15,994,800.00
1,386,644.40 4,159,933.20
153,891.90 615,567.60
332,091.90 1,328,367.60
111,034.80 1,110,348.00
14,949.36 44,848.08
###
44,527.32 3,116,912.40
25,499.88 1,427,993.28
22,988.88 643,688.64
169,253.28 9,139,677.12
169,253.28 7,447,144.32
169,253.28 5,280,702.34
67,126.32 1,074,021.12
25,499.88 1,468,793.09
7,000,000.00 14,000,000.00
150,000.00 600,000.00
###
200,469.60 400,939.20
###
44,527.32 2,048,256.72
169,253.28 7,921,053.50
7,000,000.00 14,000,000.00
2,475,000.00 2,475,000.00
###
150,000.00 600,000.00
###
. …………………………… 365,842,992.02
2,000,000.00 2,000,000.00
###
5,000,000.00 5,000,000.00
###
.1 ………………………… 7,000,000.00
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
si dan
i teknis
175,000.00 3,150,000.00
###
.2 ………………………… 3,150,000.00
i teknis.
257,580.00 20,348,820.00
255,420.00 14,303,520.00
583,200.00 23,328,000.00
388,800.00 12,052,800.00
324,000.00 2,592,000.00
38,880.00 1,632,960.00
###
129,600.00 1,814,400.00
###
32,400.00 486,000.00
###
38,880.00 699,840.00
###
518,400.00 1,555,200.00
###
80,000.00 1,120,000.00
###
257,580.00 21,894,300.00
255,420.00 15,836,040.00
583,200.00 23,911,200.00
388,800.00 11,664,000.00
324,000.00 4,536,000.00
38,880.00 1,944,000.00
###
129,600.00 1,555,200.00
###
32,400.00 550,800.00
###
38,880.00 505,440.00
###
518,400.00 1,036,800.00
257,580.00 16,485,120.00
255,420.00 9,705,960.00
583,200.00 13,413,600.00
388,800.00 12,830,400.00
###
324,000.00 2,592,000.00
38,880.00 1,166,400.00
129,600.00 1,036,800.00
###
HARGA SAT. JUMLAH HARGA
(Rp.) (Rp.)
32,400.00 64,800.00
38,880.00 505,440.00
518,400.00 518,400.00
.3 ………………………… 221,686,240.00
1,500,000.00 1,500,000.00
###
.4 ………………………… 1,500,000.00
2,500,000.00 2,500,000.00
###
.6 ………………………… 2,500,000.00
36,575.28 43,546,528.37
###
36,575.28 47,030,404.25
###
36,575.28 75,654,862.11
###
36,575.28 1,206,216.16
###
450,000.00 7,573,500.00
3,000,000.00 3,000,000.00
II. ………………………… 178,011,510.89
ANALISA HARGA SATUAN PEKERJAAN (AH
BIDANG CIPTA KA
A.2.2.1 HARGA SATUAN PEKERJAAN PERSIAPAN
38,400.00
20,000.00
2,600.00
2,600.00
63,600.00
27,500.00
6,000.00
650.00
Err:509
212,400.00
Err:509
Err:509
Err:509
-
-
-
Err:509
Err:509
Err:509
Jumlah Harga
(Rp.)
1,280,064.00
86,580.00
1,366,644.00
-
-
-
1,366,644.00
109,331.52
1,475,975.52
Jumlah Harga
(Rp.)
64,032.00
43,290.00
107,322.00
-
-
-
107,322.00
8,585.76
115,907.76
Jumlah Harga
(Rp.)
9,600.00
975.00
10,575.00
-
-
-
-
10,575.00
846.00
11,421.00
Jumlah Harga
(Rp.)
4,800.00
650.00
5,450.00
-
-
-
5,450.00
436.00
5,886.00
Jumlah Harga
(Rp.)
9,600.00
10,000.00
1,300.00
650.00
21,550.00
354,000.00
400.00
21,000.00
375,400.00
-
-
-
396,950.00
31,756.00
428,706.00
Jumlah Harga
(Rp.)
9,600.00
6,500.00
16,100.00
-
-
-
16,100.00
1,288.00
17,388.00
A.2.3.1 HARGA SATUAN PEKERJAAN TANAH
72,000.00
3,250.00
75,250.00
-
75,250.00
6,020.00
81,270.00
Jumlah Harga
(Rp.)
86,400.00
5,850.00
92,250.00
-
92,250.00
7,380.00
99,630.00
Jumlah Harga
(Rp.)
48,000.00
6,500.00
54,500.00
-
54,500.00
4,360.00
58,860.00
Jumlah Harga
(Rp.)
28,800.00
1,300.00
30,100.00
120,000.00
120,000.00
-
150,100.00
12,008.00
162,108.00
Jumlah Harga
(Rp.)
24,000.00
3,250.00
27,250.00
108,000.00
108,000.00
-
135,250.00
10,820.00
146,070.00
Jumlah Harga
(Rp.)
144,000.00
75,000.00
9,000.00
9,750.00
237,750.00
360,000.00
163,200.00
68,000.00
591,200.00
-
-
-
828,950.00
66,316.00
895,266.00
Jumlah Harga
(Rp.)
74,880.00
39,000.00
4,680.00
5,070.00
123,630.00
360,000.00
43,200.00
403,200.00
-
-
-
526,830.00
42,146.40
568,976.40
A.4.1.1 HARGA SATUAN PEKERJAAN BETON
A.4.1.1.1 Membuat 1 M3 Beton Mutu f'c = 7,4 Mpa (K.100), Slump (12 ± 2) cm, w/c =
Harga Satuan
No. Uraian Kode Satuan Koefisien
(Rp.)
A. TENAGA
Pekerja L.01 OH 1.650 96,000.00
Tukang Batu L.02 OH 0.275 100,000.00
Kepala Tukang L.03 OH 0.028 120,000.00
Mandor L.04 OH 0.083 130,000.00
A.4.1.1.2 Membuat 1 M3 Beton Mutu f'c = 9,8 Mpa (K.125), Slump (12 ± 2) cm, w/c =
Harga Satuan
No. Uraian Kode Satuan Koefisien
(Rp.)
A. TENAGA
Pekerja L.01 OH 1.650 96,000.00
Tukang Batu L.02 OH 0.275 100,000.00
Kepala Tukang L.03 OH 0.028 120,000.00
Mandor L.04 OH 0.083 130,000.00
A.4.1.1.8 Membuat 1 M3 Beton Mutu f'c = 21,7 Mpa (K.250), Slump (12 ± 2) cm, w/c
Harga Satuan
No. Uraian Kode Satuan Koefisien
(Rp.)
A. TENAGA
Pekerja L.01 OH 1.650 96,000.00
Tukang Batu L.02 OH 0.275 100,000.00
Kepala Tukang L.03 OH 0.028 120,000.00
Mandor L.04 OH 0.083 130,000.00
158,400.00
27,500.00
3,360.00
10,790.00
200,050.00
296,400.00
80,692.86
185,000.00
21,500.00
583,592.86
-
-
-
783,642.86
62,691.43
846,334.29
158,400.00
27,500.00
3,360.00
10,790.00
200,050.00
331,200.00
76,885.71
187,407.41
21,500.00
616,993.12
-
-
-
817,043.12
65,363.45
882,406.57
mp (12 ± 2) cm, w/c = 0,61
Jumlah Harga
(Rp.)
158,400.00
27,500.00
3,360.00
10,790.00
200,050.00
422,400.00
67,878.57
190,925.93
21,500.00
702,704.50
-
-
-
902,754.50
72,220.36
974,974.86
158,400.00
27,500.00
3,360.00
10,790.00
200,050.00
460,800.00
64,257.14
192,407.41
21,500.00
738,964.55
-
-
-
939,014.55
75,121.16
1,014,135.71
Jumlah Harga
(Rp.)
6,720.00
7,000.00
840.00
520.00
15,080.00
126,000.00
2,700.00
128,700.00
-
-
-
143,780.00
11,502.40
155,282.40
15,528.24
Jumlah Harga
(Rp.)
6,720.00
7,000.00
840.00
520.00
15,080.00
126,000.00
2,700.00
128,700.00
-
-
-
143,780.00
11,502.40
155,282.40
15,528.24
Jumlah Harga
(Rp.)
49,920.00
26,000.00
3,380.00
3,380.00
82,680.00
100,000.00
4,500.00
750.00
105,250.00
-
-
-
187,930.00
15,034.40
202,964.40
101,482.20
Jumlah Harga
(Rp.)
49,920.00
26,000.00
3,380.00
3,380.00
82,680.00
112,500.00
4,500.00
750.00
117,750.00
-
-
-
200,430.00
16,034.40
216,464.40
108,232.20
Jumlah Harga
(Rp.)
63,360.00
33,000.00
4,290.00
4,290.00
104,940.00
100,000.00
6,000.00
1,500.00
44,250.00
45,500.00
44,000.00
241,250.00
-
-
-
346,190.00
27,695.20
373,885.20
186,942.60
Jumlah Harga
(Rp.)
63,360.00
33,000.00
4,290.00
4,290.00
104,940.00
100,000.00
6,000.00
1,500.00
53,100.00
45,500.00
44,000.00
250,100.00
-
-
-
355,040.00
28,403.20
383,443.20
191,721.60
Jumlah Harga
(Rp.)
63,360.00
33,000.00
4,290.00
4,290.00
104,940.00
100,000.00
6,000.00
1,500.00
44,250.00
45,500.00
132,000.00
329,250.00
-
-
-
434,190.00
34,735.20
468,925.20
234,462.60
Jumlah Harga
(Rp.)
63,360.00
33,000.00
4,290.00
4,290.00
104,940.00
75,000.00
6,000.00
1,125.00
44,250.00
45,500.00
44,000.00
215,875.00
-
-
-
320,815.00
25,665.20
346,480.20
173,240.10
A.4.2.1 HARGA SATUAN PEKERJAAN BESI DAN ALUMINIUM
1 M2 Pemasangan Wiremesh M8
Harga Satuan
No. Uraian Kode Satuan Koefisien
(Rp.)
A. TENAGA
Pekerja L.01 OH 0.320 96,000.00
Tukang Besi L.02 OH 0.330 100,000.00
Kepala Tukang L.03 OH 0.033 130,000.00
Mandor L.04 OH 0.033 130,000.00
33,600.00
35,000.00
4,550.00
2,275.00
75,425.00
8,500.00
11,000.00
19,500.00
39,000.00
-
-
-
114,425.00
9,154.00
123,579.00
Jumlah Harga
(Rp.)
14,400.00
15,000.00
1,800.00
1,950.00
33,150.00
288,562.50
28,800.00
317,362.50
-
350,512.50
35,051.25
385,563.75
Jumlah Harga
(Rp.)
19,200.00
10,000.00
1,300.00
1,300.00
31,800.00
105,000.00
19,200.00
4,800.00
720.00
9,804.00
5,400.00
144,924.00
-
-
-
176,724.00
14,137.92
190,861.92
Jumlah Harga
(Rp.)
8,160.00
8,500.00
1,170.00
650.00
18,480.00
462,000.00
27,000.00
28,800.00
517,800.00
-
-
-
536,280.00
42,902.40
579,182.40
Jumlah Harga
(Rp.)
30,720.00
33,000.00
4,290.00
4,290.00
72,300.00
200,000.00
24,000.00
224,000.00
15,000.00
-
15,000.00
311,300.00
24,904.00
336,204.00
Jumlah Harga
(Rp.)
30,720.00
33,000.00
4,290.00
4,290.00
72,300.00
82,450.00
82,450.00
15,000.00
-
15,000.00
169,750.00
13,580.00
183,330.00
A.4.4.1 HARGA SATUAN PEKERJAAN PASANGAN DINDING
A.4.4.1.7 Pemasangan 1 M2 Dinding Bata Merah (5 x 11 x 22) cm, tebal 1/2 batu Ca
Harga Satuan
No. Uraian Kode Satuan Koefisien
(Rp.)
A. TENAGA
Pekerja L.01 OH 0.300 96,000.00
Tukang Batu L.02 OH 0.100 100,000.00
Kepala Tukang L.03 OH 0.010 120,000.00
Mandor L.04 OH 0.015 130,000.00
A.4.4.1.10 Pemasangan 1 M2 Dinding Bata Merah (5 x 11 x 22) cm, tebal 1/2 batu Ca
Harga Satuan
No. Uraian Kode Satuan Koefisien
(Rp.)
A. TENAGA
Pekerja L.01 OH 0.300 96,000.00
Tukang Batu L.02 OH 0.100 100,000.00
Kepala Tukang L.03 OH 0.010 120,000.00
Mandor L.04 OH 0.015 130,000.00
28,800.00
10,000.00
1,200.00
1,950.00
41,950.00
45,500.00
22,740.00
4,750.00
72,990.00
-
-
-
114,940.00
9,195.20
124,135.20
28,800.00
10,000.00
1,200.00
1,950.00
41,950.00
45,500.00
11,616.00
5,625.00
62,741.00
-
-
-
104,691.00
8,375.28
113,066.28
Jumlah Harga
(Rp.)
28,800.00
10,000.00
1,200.00
1,950.00
41,950.00
300,000.00
13,200.00
5,625.00
318,825.00
-
-
-
360,775.00
28,862.00
389,637.00
Jumlah Harga
(Rp.)
28,800.00
10,000.00
1,200.00
1,950.00
41,950.00
84,000.00
8,750.00
92,750.00
-
-
-
134,700.00
10,776.00
145,476.00
Jumlah Harga
(Rp.)
28,800.00
15,000.00
1,800.00
1,950.00
47,550.00
12,268.80
2,500.00
14,768.80
-
-
-
62,318.80
4,985.50
67,304.30
38,400.00
20,000.00
2,400.00
2,600.00
63,400.00
12,268.80
2,500.00
16,800.00
63,500.00
95,068.80
-
-
-
158,468.80
12,677.50
171,146.30
Jumlah Harga
(Rp.)
28,800.00
15,000.00
1,800.00
1,950.00
47,550.00
9,331.20
2,875.00
12,206.20
-
-
-
59,756.20
4,780.50
64,536.70
Jumlah Harga
(Rp.)
28,800.00
15,000.00
1,800.00
1,950.00
47,550.00
7,488.00
3,000.00
10,488.00
-
-
-
58,038.00
4,643.04
62,681.04
Jumlah Harga
(Rp.)
11,520.00
6,000.00
720.00
780.00
19,020.00
3,900.00
3,900.00
-
22,920.00
1,833.60
24,753.60
A.4.4.3 HARGA SATUAN PEKERJAAN PENUTUP LANTAI DAN PENUTUP DINDIN
x 60 cm (terang)
Jumlah Harga
(Rp.)
23,040.00
12,000.00
1,440.00
1,560.00
38,040.00
152,800.00
9,828.00
27,000.00
5,625.00
195,253.00
-
-
-
233,293.00
18,663.44
251,956.44
x 60 cm (hitam)
Jumlah Harga
(Rp.)
48,000.00
25,000.00
3,000.00
3,250.00
79,250.00
229,200.00
9,828.00
29,160.00
5,625.00
273,813.00
-
-
-
353,063.00
28,245.04
381,308.04
tepnozing
Jumlah Harga
(Rp.)
23,040.00
12,000.00
1,440.00
1,560.00
38,040.00
476,666.67
9,828.00
27,000.00
5,625.00
519,119.67
-
-
-
557,159.67
44,572.77
601,732.44
Jumlah Harga
(Rp.)
67,200.00
35,000.00
4,200.00
4,550.00
110,950.00
68,750.00
12,000.00
27,000.00
5,625.00
113,375.00
-
-
-
224,325.00
17,946.00
242,271.00
Jumlah Harga
(Rp.)
14,400.00
15,000.00
1,800.00
1,040.00
32,240.00
358,875.00
15,750.00
374,625.00
-
-
-
406,865.00
32,549.20
439,414.20
Jumlah Harga
(Rp.)
67,200.00
35,000.00
4,200.00
4,550.00
110,950.00
75,000.00
11,160.00
34,920.00
2,250.00
123,330.00
-
-
-
234,280.00
18,742.40
253,022.40
Jumlah Harga
(Rp.)
8,640.00
9,000.00
1,080.00
650.00
19,370.00
16,666.67
1,368.00
54.00
12,500.00
30,588.67
-
-
-
49,958.67
3,996.69
53,955.36
A.4.5.1 HARGA SATUAN PEKERJAAN LANGIT-LANGIT (PLAFOND)
9,600.00
5,000.00
650.00
650.00
15,900.00
25,480.00
4,950.00
30,430.00
-
-
-
46,330.00
3,706.40
50,036.40
Jumlah Harga
(Rp.)
9,600.00
5,000.00
650.00
650.00
15,900.00
159,500.00
4,950.00
164,450.00
-
-
-
180,350.00
14,428.00
194,778.00
Jumlah Harga
(Rp.)
14,400.00
75,000.00
9,750.00
780.00
99,930.00
57,600.00
900.00
58,500.00
-
-
-
158,430.00
12,674.40
171,104.40
Jumlah Harga
(Rp.)
14,400.00
75,000.00
9,750.00
780.00
99,930.00
268,800.00
900.00
269,700.00
-
-
-
369,630.00
29,570.40
399,200.40
Jumlah Harga
(Rp.)
9,600.00
100,000.00
13,000.00
6,500.00
129,100.00
45,600.00
1,800.00
47,400.00
-
-
-
176,500.00
14,120.00
190,620.00
Jumlah Harga
(Rp.)
23,712.00
17,600.00
14,040.00
-
55,352.00
39,666.67
38,250.00
25,000.00
17,500.00
5,000.00
125,416.67
5,000.00
5,000.00
185,768.67
14,861.49
200,630.16
Jumlah Harga
(Rp.)
14,400.00
5,000.00
600.00
1,040.00
21,040.00
36,750.00
36,750.00
5,000.00
-
5,000.00
62,790.00
5,023.20
67,813.20
A.4.6.1 HARGA SATUAN PEKERJAAN KAYU
A.4.6.1.1 Pembuatan dan Pemasangan 1 M3 Kusen Pintu dan Jendela, Kayu Kelas I
Harga Satuan
No. Uraian Kode Satuan Koefisien
(Rp.)
A. TENAGA
Pekerja L.01 OH 7.000 96,000.00
Tukang Kayu L.03 OH 21.000 100,000.00
Kepala Tukang L.11 OH 2.100 130,000.00
Mandor L.15 OH 0.350 130,000.00
A.4.6.1.5 Pembuatan dan Pemasangan 1 M2 Daun Pintu Panel, Kayu Kelas I (atau k
Harga Satuan
No. Uraian Kode Satuan Koefisien
(Rp.)
A. TENAGA
Pekerja L.01 OH 1.000 96,000.00
Tukang Kayu L.03 OH 3.000 100,000.00
Kepala Tukang L.11 OH 0.300 130,000.00
Mandor L.15 OH 0.050 130,000.00
672,000.00
2,100,000.00
273,000.00
45,500.00
3,090,500.00
15,070,000.00
18,750.00
45,000.00
15,133,750.00
-
-
-
18,224,250.00
1,457,940.00
19,682,190.00
96,000.00
300,000.00
39,000.00
6,500.00
441,500.00
628,000.00
22,500.00
650,500.00
-
-
-
1,092,000.00
87,360.00
1,179,360.00
ka Kayu Kelas II (Lapis HPL + Almn. plat)
Jumlah Harga
(Rp.)
76,800.00
240,000.00
31,200.00
5,200.00
353,200.00
75,000.00
600.00
30,000.00
58,500.00
73,000.00
10,500.00
247,600.00
-
600,800.00
48,064.00
648,864.00
plank/Kalsiplank
Jumlah Harga
(Rp.)
9,600.00
20,000.00
1,300.00
650.00
31,550.00
36,750.00
2,250.00
39,000.00
-
-
-
70,550.00
7,055.00
77,605.00
A.4.6.2 HARGA SATUAN PEKERJAAN KUNCI DAN KACA
960.00
50,000.00
6,500.00
650.00
58,110.00
250,000.00
250,000.00
-
308,110.00
24,648.80
332,758.80
Jumlah Harga
(Rp.)
480.00
50,000.00
6,500.00
390.00
57,370.00
250,000.00
250,000.00
-
307,370.00
24,589.60
331,959.60
Jumlah Harga
(Rp.)
1,440.00
15,000.00
1,950.00
104.00
18,494.00
33,000.00
33,000.00
-
51,494.00
4,119.52
55,613.52
Jumlah Harga
(Rp.)
1,440.00
15,000.00
1,950.00
104.00
18,494.00
222,000.00
222,000.00
-
240,494.00
19,239.52
259,733.52
Jumlah Harga
(Rp.)
960.00
10,000.00
1,300.00
65.00
12,325.00
21,000.00
21,000.00
-
33,325.00
2,666.00
35,991.00
Jumlah Harga
(Rp.)
9,600.00
20,000.00
2,600.00
65.00
32,265.00
66,000.00
66,000.00
-
98,265.00
7,861.20
106,126.20
Jumlah Harga
(Rp.)
9,600.00
20,000.00
2,600.00
65.00
32,265.00
163,000.00
163,000.00
-
195,265.00
15,621.20
210,886.20
Jumlah Harga
(Rp.)
1,440.00
15,000.00
1,950.00
975.00
19,365.00
16,000.00
16,000.00
-
35,365.00
2,829.20
38,194.20
Jumlah Harga
(Rp.)
1,440.00
15,000.00
1,950.00
97.50
18,487.50
158,840.00
2,400.00
161,240.00
-
179,727.50
14,378.20
194,105.70
Jumlah Harga
(Rp.)
4,800.00
50,000.00
6,500.00
390.00
61,690.00
349,000.00
349,000.00
-
-
-
410,690.00
32,855.20
443,545.20
Jumlah Harga
(Rp.)
960.00
20,000.00
2,600.00
65.00
23,625.00
36,000.00
36,000.00
-
-
-
59,625.00
4,770.00
64,395.00
Jumlah Harga
(Rp.)
1,440.00
1,500.00
1,950.00
130.00
5,020.00
120,000.00
120,000.00
-
-
-
125,020.00
10,001.60
135,021.60
Jumlah Harga
(Rp.)
1,440.00
1,800.00
1,950.00
150.00
5,340.00
185,000.00
185,000.00
-
-
-
190,340.00
28,551.00
218,891.00
A.4.7.1 HARGA SATUAN PEKERJAAN PENGECATAN
A.4.7.1.10 1 M2 Pengecatan Plafon (1 lapis plamur, 1 lapis cat dasar, 2 lapis cat penu
Harga Satuan
No. Uraian Kode Satuan Koefisien
(Rp.)
A. TENAGA
Pekerja L.01 OH 0.020 96,000.00
Tukang Cat L.02 OH 0.063 100,000.00
Kepala Tukang L.03 OH 0.0063 120,000.00
Mandor L.04 OH 0.003 130,000.00
A.4.7.1.10a1 M2 Pengecatan Tembok Baru (1 lapis plamur, 1 lapis cat dasar, 2 lapis ca
Harga Satuan
No. Uraian Kode Satuan Koefisien
(Rp.)
A. TENAGA
Pekerja L.01 OH 0.020 96,000.00
Tukang Cat L.02 OH 0.063 100,000.00
Kepala Tukang L.03 OH 0.0063 120,000.00
Mandor L.04 OH 0.003 130,000.00
1,920.00
6,300.00
756.00
390.00
9,366.00
350.00
2,050.00
5,200.00
7,600.00
-
-
-
16,966.00
1,357.28
18,323.28
1,920.00
6,300.00
756.00
390.00
9,366.00
350.00
2,050.00
22,100.00
24,500.00
-
-
-
33,866.00
2,709.28
36,575.28
apis cat dasar, 2 lapis cat penutup
Jumlah Harga
(Rp.)
6,720.00
9,000.00
720.00
325.00
16,765.00
4,100.00
4,500.00
9,350.00
14,300.00
88.00
900.00
550.00
33,788.00
-
-
-
50,553.00
4,044.24
54,597.24
A.5.1.1 HARGA SATUAN PEKERJAAN SANITASI DALAM GEDUNG
316,800.00
110,000.00
1,200.00
20,800.00
448,800.00
1,650,000.00
99,000.00
1,749,000.00
-
-
-
2,197,800.00
175,824.00
2,373,624.00
Jumlah Harga
(Rp.)
96,000.00
115,000.00
18,000.00
20,800.00
249,800.00
350,000.00
7,200.00
1,250.00
358,450.00
-
-
-
608,250.00
48,660.00
656,910.00
Jumlah Harga
(Rp.)
115,200.00
145,000.00
18,000.00
7,800.00
286,000.00
850,000.00
7,200.00
1,250.00
102,000.00
960,450.00
-
-
-
1,246,450.00
99,716.00
1,346,166.00
Jumlah Harga
(Rp.)
115,200.00
145,000.00
18,000.00
7,800.00
286,000.00
1,390,000.00
7,200.00
1,250.00
166,800.00
1,565,250.00
-
-
-
1,851,250.00
148,100.00
1,999,350.00
Jumlah Harga
(Rp.)
2,880.00
30,000.00
3,600.00
1,950.00
38,430.00
1,175,000.00
70,500.00
1,245,500.00
-
1,283,930.00
102,714.40
1,386,644.40
Jumlah Harga
(Rp.)
960.00
10,000.00
1,200.00
650.00
12,810.00
90,000.00
90,000.00
-
102,810.00
8,224.80
111,034.80
Jumlah Harga
(Rp.)
1,920.00
20,000.00
2,400.00
1,300.00
25,620.00
160,000.00
160,000.00
-
185,620.00
14,849.60
200,469.60
Jumlah Harga
(Rp.)
960.00
40,000.00
4,800.00
650.00
46,410.00
96,000.00
82.50
96,082.50
-
142,492.50
11,399.40
153,891.90
Jumlah Harga
(Rp.)
960.00
40,000.00
4,800.00
650.00
46,410.00
261,000.00
82.50
261,082.50
-
307,492.50
24,599.40
332,091.90
Jumlah Harga
(Rp.)
3,456.00
6,000.00
720.00
260.00
10,436.00
8,400.00
2,450.00
10,850.00
-
21,286.00
1,702.88
22,988.88
Jumlah Harga
(Rp.)
3,456.00
6,000.00
720.00
260.00
10,436.00
10,200.00
2,975.00
13,175.00
-
23,611.00
1,888.88
25,499.88
Jumlah Harga
(Rp.)
5,184.00
9,000.00
1,080.00
390.00
15,654.00
19,800.00
5,775.00
25,575.00
-
41,229.00
3,298.32
44,527.32
Jumlah Harga
(Rp.)
5,184.00
9,000.00
1,080.00
390.00
15,654.00
36,000.00
10,500.00
46,500.00
-
62,154.00
4,972.32
67,126.32
Jumlah Harga
(Rp.)
7,776.00
13,500.00
1,620.00
520.00
23,416.00
68,400.00
19,950.00
88,350.00
-
111,766.00
8,941.28
120,707.28
Jumlah Harga
(Rp.)
7,776.00
13,500.00
1,620.00
520.00
23,416.00
103,200.00
30,100.00
133,300.00
-
156,716.00
12,537.28
169,253.28
HARGA SATUAN PEKERJAAN ELEKTRIKAL
D Jumlah (A+B+C)
E Overhead & Profit 8% x D
F Harga Satuan Pekerjaaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 8% x D
F Harga Satuan Pekerjaaan (D+E)
1 Bh TL LED 2 x 16 Watt RM
No Uraian Kode Satuan Koefisien
A TENAGA
Biaya Pasang Lampu bh 1.000
D Jumlah (A+B+C)
E Overhead & Profit 8% x D
F Harga Satuan Pekerjaaan (D+E)
Memasang 1 Bh Downlight LED Panel Round Bulat 12 Watt
No Uraian Kode Satuan Koefisien
A TENAGA
Biaya Pasang Lampu bh 1.000
D Jumlah (A+B+C)
E Overhead & Profit 8% x D
F Harga Satuan Pekerjaaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 8% x D
F Harga Satuan Pekerjaaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 8% x D
F Harga Satuan Pekerjaaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 8% x D
F Harga Satuan Pekerjaaan (D+E)
1 Bh Saklar Ganda
No Uraian Kode Satuan Koefisien
A TENAGA
Biaya Pasang bh 1.000
D Jumlah (A+B+C)
E Overhead & Profit 8% x D
F Harga Satuan Pekerjaaan (D+E)
D Jumlah (A+B+C)
E Overhead & Profit 8% x D
F Harga Satuan Pekerjaaan (D+E)
1 Bh Stop Kontak AC
No Uraian Kode Satuan Koefisien
A TENAGA
Biaya Pasang bh 1.000
D Jumlah (A+B+C)
E Overhead & Profit 8% x D
F Harga Satuan Pekerjaaan (D+E)
Harga Satuan Jumlah Harga
(Rp) (Rp)
96,000.00 48,000.00
100,000.00 50,000.00
8,000.00 96,000.00
750.00 7,500.00
8,500.00 8,500.00
6,000.00 24,000.00
4,500.00 4,500.00
238,500.00
19,080.00
257,580.00
96,000.00 48,000.00
100,000.00 50,000.00
8,000.00 96,000.00
750.00 15,000.00
8,500.00 17,000.00
6,000.00 6,000.00
4,500.00 4,500.00
MLAH HARGA BAHAN 138,500.00
236,500.00
18,920.00
255,420.00
90,000.00 90,000.00
-
MLAH TENAGA KERJA 90,000.00
450,000.00 450,000.00
540,000.00
43,200.00
583,200.00
Harga Satuan Jumlah Harga
(Rp) (Rp)
60,000.00 60,000.00
-
MLAH TENAGA KERJA 60,000.00
300,000.00 300,000.00
360,000.00
28,800.00
388,800.00
50,000.00 50,000.00
-
MLAH TENAGA KERJA 50,000.00
250,000.00 250,000.00
300,000.00
24,000.00
324,000.00
80,000.00 80,000.00
-
MLAH TENAGA KERJA 80,000.00
400,000.00 400,000.00
480,000.00
38,400.00
518,400.00
25,000.00 25,000.00
30,000.00
2,400.00
32,400.00
Harga Satuan Jumlah Harga
(Rp) (Rp)
6,000.00 6,000.00
-
MLAH TENAGA KERJA 6,000.00
30,000.00 30,000.00
36,000.00
2,880.00
38,880.00
6,000.00 6,000.00
-
MLAH TENAGA KERJA 6,000.00
30,000.00 30,000.00
36,000.00
2,880.00
38,880.00
20,000.00 20,000.00
-
MLAH TENAGA KERJA 20,000.00
100,000.00 100,000.00
120,000.00
9,600.00
129,600.00
ANALISA HARGA SATUAN
Pekerjaan : ELEKTRIKAL
PEKERJAAN ELEKTRIKAL :
PEKERJAAN ELEKTRIKAL :
1 DISTRIBUTION TRANSFORMATOR
Standar merk : Unindo, Bambang Djaja, Trafindo
1.1 KAPASITAS 250 kVA 400-231V / 20 KV Dyn5 RIS, 3 Ph, 50 Hz
- Transformator, c/w sertificate pengujian 1.00 1.00 1.00 Unit
(Step down)
- Peralatan bantu, dll 1.00 1.00 1.00 Ls
- Upah Tenaga kerja 2.00 3.00 6.00 Hari
- Upah Tenaga kerja (STM/D3) 2.00 3.00 6.00 Hari
- Supervisor 1.00 1.00 1.00 Hari
- Tenaga Ahli (S1) 0.50 1.00 0.50 Hari
1.10 BUSDUCT
3P4W + 50% AI IGB, 600V, INDOOR SANDWICH IP.54
COPPER CONDUCTOR, CLASS B 130 C INSULLATION, IEC STANDARD
Standar merk; Siemens, Shun Busduct, Powerbar, Scheider, Winbusduct/WTI, GE Spectra
- Straight Length, copper 3 L+N+PE 4000A 1.00 1.00 1.00 M'
Feeder IP.54
- Flange End, copper 3 L+N+PE 4000A 1.00 1.00 1.00 Unit
Feeder IP.54
- Elbow, 3 L+N+PE 4000A Feeder IP.54 1.00 1.00 1.00 Unit
- Flexible Wire 1.00 1.00 1.00 Unit
- Coupler Bar 1.00 1.00 1.00 Unit
- Flexible Box 1.00 1.00 1.00 Unit
- Wall Flange 1.00 1.00 1.00 Unit
- Hanger 1.00 1.00 1.00 Unit
2.7 BATTEN TMS 012 COVER PRISMATIC c/w gear & lamp
1 x TLD 36 WT / 840 - New Simbat
- Harga BATTEN TMS Lighting 1.00 1.00 1.00 Unit
- Peralatan bantu, dll 1.00 1.00 1.00 Ls
- Upah Tenaga kerja 0.25 1.00 0.25 Hari
- Upah Tenaga kerja (STM/D3) 0.15 1.00 0.15 Hari
NO. JENIS PEKERJAAN TENAGA WAKTU VOL SAT
2.10 FLOOD LIGHT OPTIVISION MVP 507 c/w gear & lamp
1 x SON T 1000 WT WIDE BEAM, w/o TIANG
- Harga Flood Light 1.00 1.00 1.00 Unit
- Peralatan bantu, dll 1.00 1.00 1.00 Ls
- Upah Tenaga kerja 0.50 3.00 1.50 Hari
- Upah Tenaga kerja (STM/D3) 0.15 1.00 0.15 Hari
2.11 FLOOD LIGHT LANDMARK MVF 028 c/w gear & lamp
1 x SON T /HPIT 1000 WT WIDE BEAM, w/o TIANG
- Harga Flood Light 1.00 1.00 1.00 Unit
- Peralatan bantu, dll 1.00 1.00 1.00 Ls
- Upah Tenaga kerja 0.50 3.00 1.50 Hari
- Upah Tenaga kerja (STM/D3) 0.25 1.00 0.25 Hari
2.12 INDUSTRIAL TYPE, MERCURY / HPI-T 150 WATT c/w gear lamp
- Harga Industrial Type HPI-T 150 Watt 1.00 1.00 1.00 Unit
- Peralatan bantu, dll 1.00 1.00 1.00 Ls
- Upah Tenaga kerja 0.50 3.00 1.50 Hari
- Upah Tenaga kerja (STM/D3) 0.25 1.00 0.25 Hari
3.2 - Harga Kabel NYM 3 x 2,5 mm² 1.00 1.00 1.00 M'
- Peralatan bantu, dll 1.00 1.00 1.00 Ls
- Upah Tenaga kerja 0.10 1.00 0.10 Hari
NO. JENIS PEKERJAAN TENAGA WAKTU VOL SAT
4.2 - Harga Kabel NYY 3 x 2,5 mm² 1.00 1.00 1.00 M'
- Peralatan bantu, dll 1.00 1.00 1.00 Ls
- Upah Tenaga kerja 0.10 1.00 0.10 Hari
4.12 - Harga Kabel NYY 3 x 120 mm² 1.00 1.00 1.00 M'
- Peralatan bantu, dll 1.00 1.00 1.00 Ls
NO. JENIS PEKERJAAN TENAGA WAKTU VOL SAT
4.13 - Harga Kabel NYY 3 x 150 mm² 1.00 1.00 1.00 M'
- Peralatan bantu, dll 1.00 1.00 1.00 Ls
- Upah Tenaga kerja 0.10 1.00 0.10 Hari
4.14 - Harga Kabel NYY 3 x 185 mm² 1.00 1.00 1.00 M'
- Peralatan bantu, dll 1.00 1.00 1.00 Ls
- Upah Tenaga kerja 0.10 1.00 0.10 Hari
NO. JENIS PEKERJAAN TENAGA WAKTU VOL SAT
4.15 - Harga Kabel NYY 3 x 240 mm² 1.00 1.00 1.00 M'
- Peralatan bantu, dll 1.00 1.00 1.00 Ls
- Upah Tenaga kerja 0.10 1.00 0.10 Hari
4.16 - Harga Kabel NYY 3 x 300 mm² 1.00 1.00 1.00 M'
- Peralatan bantu, dll 1.00 1.00 1.00 Ls
- Upah Tenaga kerja 0.10 1.00 0.10 Hari
6.2 - Harga Kabel NYFGbY 4 x 2,5 mm² 1.00 1.00 1.00 M'
- Peralatan bantu, dll 1.00 1.00 1.00 Ls
- Upah Tenaga kerja 0.10 1.00 0.10 Hari
6.12 - Harga Kabel NYFGbY 4 x 120 mm² 1.00 1.00 1.00 M'
- Peralatan bantu, dll 1.00 1.00 1.00 Ls
- Upah Tenaga kerja 0.10 1.00 0.10 Hari
6.13 - Harga Kabel NYFGbY 4 x 150 mm² 1.00 1.00 1.00 M'
- Peralatan bantu, dll 1.00 1.00 1.00 Ls
- Upah Tenaga kerja 0.10 1.00 0.10 Hari
6.14 - Harga Kabel NYFGbY 4 x 185 mm² 1.00 1.00 1.00 M'
- Peralatan bantu, dll 1.00 1.00 1.00 Ls
- Upah Tenaga kerja 0.10 1.00 0.10 Hari
6.15 - Harga Kabel NYFGbY 4 x 240 mm² 1.00 1.00 1.00 M'
- Peralatan bantu, dll 1.00 1.00 1.00 Ls
- Upah Tenaga kerja 0.10 1.00 0.10 Hari
6.16 - Harga Kabel NYFGbY 4 x 300 mm² 1.00 1.00 1.00 M'
- Peralatan bantu, dll 1.00 1.00 1.00 Ls
- Upah Tenaga kerja 0.10 1.00 0.10 Hari
7.6 - Harga Kabel FRC Kap. 1C x 16 mm² 1.00 1.00 1.00 M'
- Peralatan bantu, dll 1.00 1.00 1.00 Ls
- Upah Tenaga kerja 0.10 1.00 0.10 Hari
18 PEKERJAAN PENGECATAN / M2
- bahan Cat ex.Danapaints/ICI 1.00 M2
- Sealer + ampelas, dll 3.00 lbr
- Upah pembantu tukang Cat 1 orang 0.25 Org
- Upah tukang Cat 1 orang 0.10 Org
178,250,000.00 178,250,000.00
1,336,875.00 1,336,875.00
50,000.00 300,000.00
118,750.00 712,500.00
220,000.00 220,000.00
275,000.00 137,500.00
180,956,875.00 180,956,800.00
201,250,000.00 201,250,000.00
1,509,375.00 1,509,375.00
75,000.00 450,000.00
118,750.00 712,500.00
220,000.00 220,000.00
275,000.00 137,500.00
204,279,375.00 204,279,300.00
224,250,000.00 224,250,000.00
1,681,875.00 1,681,875.00
50,000.00 300,000.00
118,750.00 712,500.00
220,000.00 220,000.00
275,000.00 137,500.00
227,301,875.00 227,301,800.00
276,000,000.00 276,000,000.00
2,070,000.00 2,070,000.00
50,000.00 300,000.00
118,750.00 712,500.00
220,000.00 220,000.00
275,000.00 137,500.00
279,440,000.00 279,440,000.00
471,500,000.00 471,500,000.00
3,536,250.00 3,536,250.00
50,000.00 300,000.00
118,750.00 712,500.00
220,000.00 220,000.00
275,000.00 137,500.00
476,406,250.00 476,406,200.00
HARGA SATUAN JUMLAH HARGA DIBULATKAN
(Rp.) (Rp.) (Rp.)
661,250,000.00 661,250,000.00
4,959,375.00 4,959,375.00
50,000.00 300,000.00
118,750.00 712,500.00
220,000.00 220,000.00
275,000.00 137,500.00
667,579,375.00 667,579,300.00
HARGA SATUAN JUMLAH HARGA DIBULATKAN
(Rp.) (Rp.) (Rp.)
833,750,000.00 833,750,000.00
6,253,125.00 6,253,125.00
50,000.00 300,000.00
118,750.00 712,500.00
220,000.00 220,000.00
275,000.00 137,500.00
841,373,125.00 841,373,100.00
962,500,000.00 962,500,000.00
7,218,750.00 7,218,750.00
50,000.00 300,000.00
118,750.00 712,500.00
220,000.00 220,000.00
275,000.00 137,500.00
971,088,750.00 971,088,700.00
3,162,500,000.00 3,162,500,000.00
55,343,750.00 55,343,750.00
50,000.00 1,750,000.00
118,750.00 2,493,750.00
220,000.00 1,540,000.00
275,000.00 275,000.00
3,223,902,500.00 3,223,902,500.00
-
HARGA SATUAN JUMLAH HARGA DIBULATKAN
(Rp.) (Rp.) (Rp.)
944,955,000.00 944,955,000.00 944,955,000.00
740,300.00 740,300.00
20,358.25 20,358.25
50,000.00 12,500.00
118,750.00 29,687.50
802,845.75 802,800.00
1,565,300.00 1,565,300.00
43,045.75 43,045.75
50,000.00 12,500.00
118,750.00 29,687.50
1,650,533.25 1,650,500.00
508,750.00 508,750.00
13,990.63 13,990.63
50,000.00 12,500.00
118,750.00 29,687.50
564,928.13 564,900.00
610,500.00 610,500.00
16,788.75 16,788.75
50,000.00 12,500.00
118,750.00 17,812.50
639,788.75 639,700.00
1,795,750.00 1,795,750.00
49,383.13 49,383.13
50,000.00 12,500.00
118,750.00 17,812.50
1,857,633.13 1,857,600.00
743,050.00 743,050.00
HARGA SATUAN JUMLAH HARGA DIBULATKAN
(Rp.) (Rp.) (Rp.)
20,433.88 20,433.88
50,000.00 12,500.00
118,750.00 17,812.50
775,983.88 775,900.00
320,169.30 320,169.30
8,804.66 8,804.66
50,000.00 12,500.00
118,750.00 17,812.50
359,286.46 359,200.00
HARGA SATUAN JUMLAH HARGA DIBULATKAN
(Rp.) (Rp.) (Rp.)
3,276,625.00 3,276,625.00
90,107.19 90,107.19
50,000.00 12,500.00
118,750.00 17,812.50
3,379,232.19 3,379,200.00
3,154,250.00 3,154,250.00
86,741.88 86,741.88
50,000.00 75,000.00
118,750.00 17,812.50
3,315,991.88 3,315,900.00
22,639,375.00 22,639,375.00
622,582.81 622,582.81
50,000.00 75,000.00
118,750.00 17,812.50
23,336,957.81 23,336,900.00
13,766,500.00 13,766,500.00
378,578.75 378,578.75
50,000.00 75,000.00
118,750.00 29,687.50
14,249,766.25 14,249,700.00
2,695,000.00 2,695,000.00
74,112.50 74,112.50
50,000.00 75,000.00
118,750.00 29,687.50
2,873,800.00 2,873,800.00
10,800.00 10,800.00
810.00 810.00
50,000.00 5,000.00
16,610.00 16,600.00
15,600.00 15,600.00
1,170.00 1,170.00
50,000.00 5,000.00
21,770.00 21,700.00
HARGA SATUAN JUMLAH HARGA DIBULATKAN
(Rp.) (Rp.) (Rp.)
24,000.00 24,000.00
1,800.00 1,800.00
50,000.00 5,000.00
30,800.00 30,800.00
12,000.00 12,000.00
900.00 900.00
50,000.00 5,000.00
17,900.00 17,900.00
HARGA SATUAN JUMLAH HARGA DIBULATKAN
(Rp.) (Rp.) (Rp.)
18,000.00 18,000.00
3,150.00 3,150.00
50,000.00 5,000.00
26,150.00 26,100.00
27,600.00 27,600.00
4,830.00 4,830.00
50,000.00 5,000.00
37,430.00 37,400.00
38,400.00 38,400.00
6,720.00 6,720.00
50,000.00 5,000.00
50,120.00 50,100.00
62,400.00 62,400.00
10,920.00 10,920.00
50,000.00 5,000.00
78,320.00 78,300.00
72,000.00 72,000.00
12,600.00 12,600.00
50,000.00 5,000.00
89,600.00 89,600.00
110,400.00 110,400.00
19,320.00 19,320.00
50,000.00 5,000.00
134,720.00 134,700.00
148,800.00 148,800.00
26,040.00 26,040.00
50,000.00 5,000.00
179,840.00 179,800.00
194,400.00 194,400.00
34,020.00 34,020.00
50,000.00 5,000.00
233,420.00 233,400.00
278,400.00 278,400.00
48,720.00 48,720.00
50,000.00 5,000.00
332,120.00 332,100.00
384,000.00 384,000.00
67,200.00 67,200.00
50,000.00 5,000.00
456,200.00 456,200.00
480,000.00 480,000.00
84,000.00 84,000.00
HARGA SATUAN JUMLAH HARGA DIBULATKAN
(Rp.) (Rp.) (Rp.)
50,000.00 5,000.00
569,000.00 569,000.00
594,000.00 594,000.00
103,950.00 103,950.00
50,000.00 5,000.00
702,950.00 702,900.00
740,400.00 740,400.00
129,570.00 129,570.00
50,000.00 5,000.00
874,970.00 874,900.00
HARGA SATUAN JUMLAH HARGA DIBULATKAN
(Rp.) (Rp.) (Rp.)
968,400.00 968,400.00
169,470.00 169,470.00
50,000.00 5,000.00
1,142,870.00 1,142,800.00
1,220,400.00 1,220,400.00
213,570.00 213,570.00
50,000.00 5,000.00
1,438,970.00 1,438,900.00
50,400.00 50,400.00
8,820.00 8,820.00
50,000.00 5,000.00
64,220.00 64,200.00
80,400.00 80,400.00
14,070.00 14,070.00
50,000.00 5,000.00
99,470.00 99,400.00
91,200.00 91,200.00
15,960.00 15,960.00
50,000.00 5,000.00
112,160.00 112,100.00
141,600.00 141,600.00
24,780.00 24,780.00
50,000.00 5,000.00
171,380.00 171,300.00
192,000.00 192,000.00
33,600.00 33,600.00
50,000.00 5,000.00
230,600.00 230,600.00
256,800.00 256,800.00
44,940.00 44,940.00
50,000.00 5,000.00
306,740.00 306,700.00
364,800.00 364,800.00
63,840.00 63,840.00
50,000.00 5,000.00
433,640.00 433,600.00
502,800.00 502,800.00
87,990.00 87,990.00
50,000.00 5,000.00
595,790.00 595,700.00
HARGA SATUAN JUMLAH HARGA DIBULATKAN
(Rp.) (Rp.) (Rp.)
632,400.00 632,400.00
110,670.00 110,670.00
50,000.00 5,000.00
748,070.00 748,000.00
778,800.00 778,800.00
136,290.00 136,290.00
50,000.00 5,000.00
920,090.00 920,000.00
HARGA SATUAN JUMLAH HARGA DIBULATKAN
(Rp.) (Rp.) (Rp.)
973,200.00 973,200.00
170,310.00 170,310.00
50,000.00 5,000.00
1,148,510.00 1,148,500.00
1,272,000.00 1,272,000.00
222,600.00 222,600.00
50,000.00 5,000.00
1,499,600.00 1,499,600.00
1,596,000.00 1,596,000.00
279,300.00 279,300.00
50,000.00 5,000.00
1,880,300.00 1,880,300.00
43,200.00 43,200.00
7,560.00 7,560.00
50,000.00 5,000.00
55,760.00 55,700.00
58,800.00 58,800.00
10,290.00 10,290.00
50,000.00 5,000.00
74,090.00 74,000.00
78,000.00 78,000.00
13,650.00 13,650.00
50,000.00 5,000.00
96,650.00 96,600.00
114,000.00 114,000.00
19,950.00 19,950.00
50,000.00 5,000.00
138,950.00 138,900.00
150,000.00 150,000.00
26,250.00 26,250.00
50,000.00 5,000.00
181,250.00 181,200.00
198,000.00 198,000.00
34,650.00 34,650.00
50,000.00 5,000.00
237,650.00 237,600.00
270,000.00 270,000.00
47,250.00 47,250.00
50,000.00 5,000.00
322,250.00 322,200.00
366,000.00 366,000.00
64,050.00 64,050.00
50,000.00 5,000.00
435,050.00 435,000.00
366,000.00 366,000.00
64,050.00 64,050.00
HARGA SATUAN JUMLAH HARGA DIBULATKAN
(Rp.) (Rp.) (Rp.)
50,000.00 5,000.00
435,050.00 435,000.00
456,000.00 456,000.00
79,800.00 79,800.00
50,000.00 5,000.00
540,800.00 540,800.00
558,000.00 558,000.00
97,650.00 97,650.00
50,000.00 5,000.00
660,650.00 660,600.00
HARGA SATUAN JUMLAH HARGA DIBULATKAN
(Rp.) (Rp.) (Rp.)
696,000.00 696,000.00
121,800.00 121,800.00
50,000.00 5,000.00
822,800.00 822,800.00
906,000.00 906,000.00
158,550.00 158,550.00
50,000.00 5,000.00
1,069,550.00 1,069,500.00
1,122,000.00 1,122,000.00
196,350.00 196,350.00
50,000.00 5,000.00
1,323,350.00 1,323,300.00
1,386,000.00 1,386,000.00
242,550.00 242,550.00
50,000.00 5,000.00
1,633,550.00 1,633,500.00
1,482,900.00 1,482,900.00
259,507.50 259,507.50
50,000.00 5,000.00
1,747,407.50 1,747,400.00
46,320.00 46,320.00
4,400.40 4,400.40
50,000.00 5,000.00
55,720.40 55,700.00
60,000.00 60,000.00
5,700.00 5,700.00
50,000.00 5,000.00
70,700.00 70,700.00
82,320.00 82,320.00
7,820.40 7,820.40
50,000.00 5,000.00
95,140.40 95,100.00
111,480.00 111,480.00
10,590.60 10,590.60
50,000.00 5,000.00
127,070.60 127,000.00
207,480.00 207,480.00
19,710.60 19,710.60
50,000.00 5,000.00
232,190.60 232,100.00
HARGA SATUAN JUMLAH HARGA DIBULATKAN
(Rp.) (Rp.) (Rp.)
219,480.00 219,480.00
20,850.60 20,850.60
50,000.00 5,000.00
245,330.60 245,300.00
317,520.00 317,520.00
30,164.40 30,164.40
50,000.00 5,000.00
352,684.40 352,600.00
HARGA SATUAN JUMLAH HARGA DIBULATKAN
(Rp.) (Rp.) (Rp.)
455,400.00 455,400.00
43,263.00 43,263.00
50,000.00 5,000.00
503,663.00 503,600.00
612,360.00 612,360.00
58,174.20 58,174.20
50,000.00 7,500.00
678,034.20 678,000.00
818,760.00 818,760.00
77,782.20 77,782.20
50,000.00 12,500.00
909,042.20 909,000.00
1,099,200.00 1,099,200.00
104,424.00 104,424.00
50,000.00 12,500.00
1,216,124.00 1,216,100.00
1,373,160.00 1,373,160.00
130,450.20 130,450.20
50,000.00 12,500.00
1,516,110.20 1,516,100.00
1,671,480.00 1,671,480.00
158,790.60 158,790.60
50,000.00 12,500.00
1,842,770.60 1,842,700.00
2,058,960.00 2,058,960.00
195,601.20 195,601.20
50,000.00 12,500.00
2,267,061.20 2,267,000.00
2,634,960.00 2,634,960.00
250,321.20 250,321.20
50,000.00 12,500.00
2,897,781.20 2,897,700.00
3,510,000.00 3,510,000.00
333,450.00 333,450.00
50,000.00 12,500.00
3,855,950.00 3,855,900.00
3,906,960.00 3,906,960.00
371,161.20 371,161.20
50,000.00 12,500.00
4,290,621.20 4,290,600.00
5,022,960.00 5,022,960.00
477,181.20 477,181.20
HARGA SATUAN JUMLAH HARGA DIBULATKAN
(Rp.) (Rp.) (Rp.)
50,000.00 12,500.00
5,512,641.20 5,512,600.00
97,200.00 97,200.00
17,010.00 17,010.00
50,000.00 7,500.00
121,710.00 121,700.00
HARGA SATUAN JUMLAH HARGA DIBULATKAN
(Rp.) (Rp.) (Rp.)
117,600.00 117,600.00
20,580.00 20,580.00
50,000.00 7,500.00
145,680.00 145,600.00
141,600.00 141,600.00
24,780.00 24,780.00
50,000.00 7,500.00
173,880.00 173,800.00
176,400.00 176,400.00
30,870.00 30,870.00
50,000.00 7,500.00
214,770.00 214,700.00
228,000.00 228,000.00
39,900.00 39,900.00
50,000.00 7,500.00
275,400.00 275,400.00
274,800.00 274,800.00
48,090.00 48,090.00
50,000.00 7,500.00
330,390.00 330,300.00
337,200.00 337,200.00
59,010.00 59,010.00
50,000.00 7,500.00
403,710.00 403,700.00
410,400.00 410,400.00
71,820.00 71,820.00
50,000.00 7,500.00
489,720.00 489,700.00
410,400.00 410,400.00
71,820.00 71,820.00
50,000.00 7,500.00
489,720.00 489,700.00
518,400.00 518,400.00
90,720.00 90,720.00
50,000.00 7,500.00
616,620.00 616,600.00
622,800.00 622,800.00
108,990.00 108,990.00
50,000.00 7,500.00
739,290.00 739,200.00
1,015,200.00 1,015,200.00
177,660.00 177,660.00
HARGA SATUAN JUMLAH HARGA DIBULATKAN
(Rp.) (Rp.) (Rp.)
50,000.00 7,500.00
1,200,360.00 1,200,300.00
1,268,400.00 1,268,400.00
221,970.00 221,970.00
50,000.00 7,500.00
1,497,870.00 1,497,800.00
HARGA SATUAN JUMLAH HARGA DIBULATKAN
(Rp.) (Rp.) (Rp.)
288,000.00 288,000.00
21,600.00 21,600.00
50,000.00 7,500.00
317,100.00 317,100.00
351,600.00 351,600.00
26,370.00 26,370.00
50,000.00 7,500.00
385,470.00 385,400.00
435,600.00 435,600.00
32,670.00 32,670.00
50,000.00 7,500.00
475,770.00 475,700.00
570,000.00 570,000.00
42,750.00 42,750.00
50,000.00 7,500.00
620,250.00 620,200.00
735,600.00 735,600.00
55,170.00 55,170.00
50,000.00 7,500.00
798,270.00 798,200.00
888,000.00 888,000.00
66,600.00 66,600.00
50,000.00 7,500.00
962,100.00 962,100.00
1,053,600.00 1,053,600.00
79,020.00 79,020.00
50,000.00 7,500.00
1,140,120.00 1,140,100.00
1,293,600.00 1,293,600.00
97,020.00 97,020.00
50,000.00 7,500.00
1,398,120.00 1,398,100.00
1,654,800.00 1,654,800.00
124,110.00 124,110.00
50,000.00 7,500.00
1,786,410.00 1,786,400.00
2,017,200.00 2,017,200.00
151,290.00 151,290.00
50,000.00 7,500.00
2,175,990.00 2,175,900.00
HARGA SATUAN JUMLAH HARGA DIBULATKAN
(Rp.) (Rp.) (Rp.)
2,526,000.00 2,526,000.00
189,450.00 189,450.00
50,000.00 7,500.00
2,722,950.00 2,722,900.00
105,600.00 105,600.00
7,920.00 7,920.00
50,000.00 7,500.00
121,020.00 121,000.00
HARGA SATUAN JUMLAH HARGA DIBULATKAN
(Rp.) (Rp.) (Rp.)
158,400.00 158,400.00
11,880.00 11,880.00
50,000.00 7,500.00
177,780.00 177,700.00
208,800.00 208,800.00
15,660.00 15,660.00
50,000.00 7,500.00
231,960.00 231,900.00
272,400.00 272,400.00
20,430.00 20,430.00
50,000.00 7,500.00
300,330.00 300,300.00
380,400.00 380,400.00
28,530.00 28,530.00
50,000.00 7,500.00
416,430.00 416,400.00
519,600.00 519,600.00
38,970.00 38,970.00
50,000.00 7,500.00
566,070.00 566,000.00
646,800.00 646,800.00
48,510.00 48,510.00
50,000.00 7,500.00
702,810.00 702,800.00
794,400.00 794,400.00
59,580.00 59,580.00
50,000.00 7,500.00
861,480.00 861,400.00
984,000.00 984,000.00
73,800.00 73,800.00
50,000.00 7,500.00
1,065,300.00 1,065,300.00
1,284,000.00 1,284,000.00
96,300.00 96,300.00
50,000.00 7,500.00
1,387,800.00 1,387,800.00
1,604,400.00 1,604,400.00
120,330.00 120,330.00
50,000.00 10,000.00
1,734,730.00 1,734,700.00
HARGA SATUAN JUMLAH HARGA DIBULATKAN
(Rp.) (Rp.) (Rp.)
2,640.00 2,640.00
198.00 198.00
50,000.00 7,500.00
10,338.00 10,300.00
4,320.00 4,320.00
324.00 324.00
50,000.00 7,500.00
12,144.00 12,100.00
HARGA SATUAN JUMLAH HARGA DIBULATKAN
(Rp.) (Rp.) (Rp.)
6,840.00 6,840.00
513.00 513.00
50,000.00 7,500.00
14,853.00 14,800.00
10,080.00 10,080.00
756.00 756.00
50,000.00 7,500.00
18,336.00 18,300.00
16,800.00 16,800.00
1,260.00 1,260.00
50,000.00 7,500.00
25,560.00 25,500.00
20,400.00 20,400.00
1,530.00 1,530.00
50,000.00 7,500.00
29,430.00 29,400.00
32,400.00 32,400.00
2,430.00 2,430.00
50,000.00 7,500.00
42,330.00 42,300.00
44,400.00 44,400.00
3,330.00 3,330.00
50,000.00 7,500.00
55,230.00 55,200.00
59,400.00 59,400.00
4,455.00 4,455.00
50,000.00 7,500.00
71,355.00 71,300.00
85,200.00 85,200.00
6,390.00 6,390.00
50,000.00 7,500.00
99,090.00 99,000.00
117,600.00 117,600.00
8,820.00 8,820.00
50,000.00 7,500.00
133,920.00 133,900.00
147,600.00 147,600.00
11,070.00 11,070.00
50,000.00 7,500.00
166,170.00 166,100.00
182,400.00 182,400.00
13,680.00 13,680.00
HARGA SATUAN JUMLAH HARGA DIBULATKAN
(Rp.) (Rp.) (Rp.)
50,000.00 7,500.00
203,580.00 203,500.00
228,000.00 228,000.00
17,100.00 17,100.00
50,000.00 7,500.00
252,600.00 252,600.00
300,000.00 300,000.00
22,500.00 22,500.00
50,000.00 7,500.00
330,000.00 330,000.00
HARGA SATUAN JUMLAH HARGA DIBULATKAN
(Rp.) (Rp.) (Rp.)
8,160.00 8,160.00
612.00 612.00
50,000.00 7,500.00
16,272.00 16,200.00
12,720.00 12,720.00
954.00 954.00
50,000.00 7,500.00
21,174.00 21,100.00
19,560.00 19,560.00
1,467.00 1,467.00
50,000.00 7,500.00
28,527.00 28,500.00
27,360.00 27,360.00
2,052.00 2,052.00
50,000.00 7,500.00
36,912.00 36,900.00
45,600.00 45,600.00
3,420.00 3,420.00
50,000.00 7,500.00
56,520.00 56,500.00
21,200.00 21,200.00
1,590.00 1,590.00
50,000.00 7,500.00
30,290.00 30,200.00
22,440.00 22,440.00
3,927.00 3,927.00
50,000.00 5,000.00
HARGA SATUAN JUMLAH HARGA DIBULATKAN
(Rp.) (Rp.) (Rp.)
31,367.00 31,300.00
34,440.00 34,440.00
6,027.00 6,027.00
50,000.00 5,000.00
45,467.00 45,400.00
46,800.00 46,800.00
8,190.00 8,190.00
50,000.00 5,000.00
59,990.00 59,900.00
HARGA SATUAN JUMLAH HARGA DIBULATKAN
(Rp.) (Rp.) (Rp.)
62,400.00 62,400.00
10,920.00 10,920.00
50,000.00 5,000.00
78,320.00 78,300.00
89,760.00 89,760.00
15,708.00 15,708.00
50,000.00 5,000.00
110,468.00 110,400.00
123,480.00 123,480.00
21,609.00 21,609.00
50,000.00 5,000.00
150,089.00 150,000.00
154,800.00 154,800.00
27,090.00 27,090.00
50,000.00 5,000.00
186,890.00 186,800.00
190,800.00 190,800.00
33,390.00 33,390.00
50,000.00 5,000.00
229,190.00 229,100.00
237,600.00 237,600.00
41,580.00 41,580.00
50,000.00 5,000.00
284,180.00 284,100.00
312,000.00 312,000.00
54,600.00 54,600.00
50,000.00 5,000.00
371,600.00 371,600.00
390,000.00 390,000.00
68,250.00 68,250.00
50,000.00 5,000.00
463,250.00 463,200.00
495,600.00 495,600.00
86,730.00 86,730.00
50,000.00 5,000.00
587,330.00 587,300.00
632,400.00 632,400.00
110,670.00 110,670.00
50,000.00 5,000.00
748,070.00 748,000.00
840,000.00 840,000.00
147,000.00 147,000.00
HARGA SATUAN JUMLAH HARGA DIBULATKAN
(Rp.) (Rp.) (Rp.)
50,000.00 5,000.00
992,000.00 992,000.00
21,700.00 217,000.00
2,800.00 39,200.00
3,800.00 7,600.00
650.00 1,300.00
4,000.00 4,000.00
16,275.00 16,275.00
35,000.00 35,000.00
320,375.00 320,300.00
HARGA SATUAN JUMLAH HARGA DIBULATKAN
(Rp.) (Rp.) (Rp.)
21,700.00 303,800.00
2,800.00 36,400.00
3,800.00 7,600.00
650.00 1,300.00
4,000.00 4,000.00
15,190.00 15,190.00
35,000.00 35,000.00
403,290.00 403,200.00
30,800.00 431,200.00
2,800.00 36,400.00
3,800.00 7,600.00
650.00 1,300.00
4,000.00 4,000.00
21,560.00 21,560.00
35,000.00 35,000.00
537,060.00 537,000.00
295,750.00
32,861.11 32,861.11
1,250.00 3,750.00
35,750.00 8,937.50
50,000.00 5,000.00
50,548.61 50,540.00
64,486.11 64,400.00
25,300.00 25,300.00
4,427.50 4,427.50
50,000.00 5,000.00
34,727.50 34,700.00
24,200.00 726,000.00
2,800.00 78,400.00
3,800.00 7,600.00
650.00 1,300.00
4,000.00 4,000.00
36,300.00 36,300.00
35,000.00 35,000.00
888,600.00 888,600.00
HARGA SATUAN
NO. U R A I A N SATUAN
(Rp.)
1 2 3 4
A. BAHAN DASAR
1 Batu merah bh 650.00
2 Batu Ringan 0,2 x 0,6 x 0,1 bh 9,600.00
3 Batu gunung / batu kali (batu pondasi) m3 300,000.00
4 Batu pecah 2-3 m3 250,000.00
kg 185.19
5 Pasir Pasangan m3 125,000.00
6 Pasir Beton m3 130,000.00
kg 92.86
7 Pasir timbunan/urug m3 100,000.00
8 Tanah Timbunan m3 90,000.00
9 Semen PC zak 60,000.00
kg 1,200.00
10 Semen Warna (semen nat) kg 18,000.00
11 Gorong2 dia. 50 cm (dalam), p. 100 cm, t. 8 cm bh 280,000.00
12 Air liter 100.00
B. BAHAN ATAP, BESI & ALUMINIUM
1 Spandek / Zinkcalume t. 0,4 mm warna m' 45,000.00
2 Nok Baja Ringan (Galvalum) standar 40 x 18 bh 38,000.00
3 Seng plat talang BJLS 0.28 meter 59,000.00
4 Atap Skylight Gelombang Spandek m' 210,000.00
5 Besi Beton (SIGMA)
- Polos (U.24) kg 12,000.00
- Ulir (U.32) kg 12,000.00
6 Kawat Beton kg 18,000.00
7 Kawat ram halus (bahan screed) m2 16,000.00
8 Besi beton kotak 12.12 kg 11,000.00
9 Paku biasa kg 20,000.00
10 Paku biasa 1/2" - 1" (tripleks) kg 20,000.00
11 Paku Biasa 5" - 12" kg 15,000.00
12 Paku sekrup baja ringan (atap) kg 38,000.00
13 Paku sekrup gypsum kg 45,000.00
14 Paku sekrup genteng, woodplank kg 45,000.00
15 Paku hak panjang 15 cm kg 50,000.00
16 Sekrup spandek bh 700.00
17 Ramset bh 350.00
18 Aluminium 4" - Putih m' 100,000.00
19 Bingkai pintu Aluminium 4" - Putih m' 105,000.00
20 Profil kaca aluminium m' 6,000.00
21 Bingkai pintu Aluminium 4" - Putih m' 105,000.00
22 Profil aluminium "T" m' 50,000.00
23 Dynabolt M 10 x 120 bh 12,000.00
24 Mur + baut M 10 x 70 bh 9,000.00
25 Floordeck 0,7 mm m2 200,000.00
26 Wiremesh M8 Uk. 210 x 540 cm m2 850,000.00
27 Besi Kotak 4x6 cm, tebal 3 mm m1 71,250.00
28 Kawat Las kg 160,000.00
C. BAHAN FINISHING CAT
1 Cat Dasar kg 20,500.00
2 Meni kayu kg 20,500.00
3 Cat Kayu kg 55,000.00
4 Cat besi Epoxy kg 65,000.00
HARGA SATUAN
NO. U R A I A N SATUAN
(Rp.)
1 2 3 4
5 Cat Tembok (Plafon) kg 20,000.00
6 Cat Tembok Wheathershield kg 85,000.00
7 Pelapis anti bocor Silasec Super (Acian/plesteran) kg 127,000.00
8 Skim Coat kg 3,500.00
9 Plamir Kayu kg 30,000.00
10 Minyak cat / pengencer kg 30,000.00
11 Minyak bekisting liter 7,500.00
12 Minyak pelumas liter 20,000.00
13 Cornice zak 82,500.00
14 Plaster Gypsum roll 11,000.00
15 Kuas 3" bh 8,800.00
16 Kuas 4" bh 16,500.00
17 Amplas lembar 2,750.00
D. BAHAN PENGGANTUNG & KACA
1 Kunci pintu 2x putar set 250,000.00
- Handle Type HRE 75.58
- Lockcase Type K 87735-40/60
- Cylinder Type 08610 - 13
2 Kunci pintu KM set 250,000.00
- Handle Type PP.73.06 FB
- Cylinder Type KC1002-60
3 Engsel Pintu Type SEL FB08 4BB bh 33,000.00
4 Engsel Pintu Koboi bh 222,000.00
5 Engsel Jendela Type SEL FB07 NRP 2BB bh 21,000.00
6 Engsel casement kecil Type CMT FB27 08" bh 39,600.00
7 Engsel casement 8" bh 66,000.00
8 Engsel casement 20" bh 163,000.00
9 Grendel Pintu, tanam, bawah Type FB 411 6" X 19 mm psg 102,000.00
10 Grendel Pintu, tanam, atas Type FB 411 12" X 19 m psg 192,000.00
11 Grendel Pintu Type G-FB 511 4" bh 120,000.00
12 Grendel Jendela, type kodok Type SK-FB 479 bh 36,000.00
13 Door Closer bh 349,000.00
14 Handle Pintu bh 185,000.00
15 Hak angin/kait angin, 8" bh 16,000.00
16 Sealant kaca & dinding kg 48,000.00
17 Isolasi sealant kg 4,800.00
18 Skrup aluminium bh 360.00
19 Butyl sealer bh 11,400.00
20 Terot / track stang bh 22,800.00
21 Masking tape kg 10,800.00
22 Kaca tebal 5 mm m2 144,400.00
23 Lem Kayu kg 45,000.00
E. BAHAN SANITAIR DAN PIPA
1 Kloset duduk warna, tabung unit 1,650,000.00
2 Kloset jongkok, porselin putih unit 350,000.00
3 Wastafel, porselin unit 850,000.00
4 Wastafel Meja, porselin unit 1,390,000.00
5 Urinoir unit 1,175,000.00
6 Bak cuci piring (stainless steel - 1 mata) unit 450,000.00
7 Pipa PVC Ø1/2" - AW m' 7,000.00
8 Pipa PVC Ø3/4" - AW m' 8,500.00
9 Pipa PVC Ø1" - AW m' 16,500.00
10 Pipa PVC Ø2" - AW m' 30,000.00
11 Pipa PVC Ø3" - AW m' 57,000.00
12 Pipa PVC Ø4" - AW m' 86,000.00
HARGA SATUAN
NO. U R A I A N SATUAN
(Rp.)
1 2 3 4
13 Floor Drain, Stainless Steel, 3" bh 90,000.00
14 Roof Drain, Stainless Steel, 3" bh 160,000.00
15 Kran air 3/4" bh 96,000.00
16 Kran air + shower ex Fio dia. 1/2" bh 261,000.00
17 Jet Shower set 130,000.00
18 Seal tape bh 3,300.00
19 Roof tank staenlist steel kap. 2 M3 Ex Covina + Acc unit 7,000,000.00
20 Pompa air bersih lengkap acc ex Shimizu jet 400 Watt set 3,500,000.00
HARGA SATUAN
NO. U R A I A N SATUAN
(Rp.)
1 2 3 4
F. BAHAN LANGIT - LANGIT & DINDING PARTISI
1 Multipleks 120 x 240 x 4 mm lbr 58,500.00
2 Multipleks 120 x 240 x 6 mm lbr 86,700.00
3 Multipleks 120 x 240 x 9 mm lbr 130,000.00
4 Multipleks 120 x 240 x 12 mm lbr 165,000.00
5 Multipleks 120 x 240 x 18 mm lbr 250,000.00
6 Gypsum 120 x 240 x 9 mm lbr 70,000.00
7 Plafon PVC lbr 145,000.00
8 Rangka plafond hollow 20.40.2 mm m' 4,250.00
9 Rangka plafond hollow 40.40.2 mm m' 5,500.00
G. BAHAN LANTAI & KERAMIK
1 Keramik 40 x 40 cm, motif bh 11,000.00
2 Keramik 25 x 40 cm, motif bh 7,500.00
3 Granit 60 x 60 cm (polished, terang, motif) bh 50,000.00
4 Granit 60 x 60 cm (polished, gelap) bh 75,000.00
5 Granit 30 x 60 cm Stepnozing bh 85,800.00
6 Granit 10 x 60 cm cutting size bh 10,000.00
7 Vynil Sheet m2 326,250.00
H. BAHAN KAYU
1 Kayu Klas I - balok m3 13,700,000.00
2 Kayu Klas I - papan m3 15,700,000.00
3 Kayu Klas II - balok m3 2,950,000.00
4 Kayu Klas II - papan m3 3,000,000.00
5 Kayu Bekisting (papan) m3 2,500,000.00
6 Kayu kelas III - balok m3 1,800,000.00
7 Dolken kayu dia. 8 - 10/400 cm btg 22,000.00
8 Woodplank 0,9/30 cm m' 35,000.00
I. BAHAN LISTRIK
1 Kabel NYY 2 X 2,5 mm m' 8,000.00
1 Kabel NYY 4 x 16 mm² m' 175,000.00
2 Klem Kabel no.10 bh 750.00
3 Pipa pvc 5/8" btg 8,500.00
4 Isolasi roll 6,000.00
5 Tee dos 5/8" bh 4,500.00
6 TL LED 2 x 16 Watt RM bh 450,000.00
7 Downlight LED Panel Round Bulat 12 Watt bh 300,000.00
8 Downlight LED Panel Round Bulat 9 Watt bh 250,000.00
9 Exhouse fan bh 400,000.00
10 Saklar Tunggal / Engkel bh 30,000.00
11 Saklar Ganda bh 30,000.00
11 Stop Kontak 1 phase bh 30,000.00
12 Stop Kontak AC bh 100,000.00
KETERANGAN
5 Toko/Leveransir
###
###
###
###
###
###
###
###
###
###
Setara Tonasa ###
###
###
Mutu beton K.200 ###
###
###
###
###
###
###
Diameter < 16 ###
Diameter ≥ 16 ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
smartdeck ###
###
###
###
###
Setara Metrolite ###
###
Setara Altex ###
Setara Altex ###
KETERANGAN
5 Toko/Leveransir
Setara Avian ###
Setara Mowilex ###
Produksi Bondall ###
###
###
###
###
###
###
###
###
###
###
5 Toko/Leveransir
Setara Onda ###
###
Setara Onda ###
###
###
###
Setara Covina ###
Setara Shimizu ###
KETERANGAN
5 Toko/Leveransir
###
###
###
###
###
Setara Jayaboard ###
Setara Shunda ###
###
###
Qty
Setara Asia Tile ###
Setara Platinum ###
Setara Garuda ###
Setara Garuda ###
Setara Garuda ###
Setara Garuda ###
###
HARGA SATUAN
NO. URAIAN TENAGA KERJA SATUAN
(Rp.)
1 Pekerja oh 96,000.00
2 Tukang Batu oh 100,000.00
3 Tukang Kayu oh 100,000.00
4 Tukang Besi oh 100,000.00
5 Tukang Cat oh 100,000.00
6 Tukang Listrik oh 100,000.00
7 Tukang Las oh 100,000.00
8 Tukang Baja Ringan oh 100,000.00
9 Kepala Tukang Batu oh 120,000.00
10 Kepala Tukang Kayu oh 130,000.00
11 Kepala Tukang Besi oh 120,000.00
12 Kepala Tukang Cat oh 120,000.00
13 Kepala Tukang Listrik oh 120,000.00
14 Kepala Tukang Las oh 120,000.00
15 Kepala Tukang Baja Ringan oh 120,000.00
16 Mandor oh 130,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
KETERANGAN