Boq

REKAPITULASI RENCANA ANGGARAN BIAYA
UPGRADING WORKSHOP RAM

PT. PERTAMINA EP FIELD CEPU
NO URAIAN PEKERJAAN TOTAL HARGA
I Pekerjaan Persiapan 149,987,108.29
II Pekerjaan tanah 329,726,439.82
III Pekerjaan Dinding Dan Lantai 625,881,452.73
IV Pekerjaan Beton 368,556,263.50
V Pekerjaan Pembesian 532,430,936.45
VI Pekerjaan Begisting 499,246,198.87
VII Pekerjaan Struktur baja 555,022,238.30
VIII Pekerjaan Pintu Kaca dan Jendela 280,756,920.92
IX Pekerjaan Penutup atap 374,718,897.20
X Pekerjaan Pengecatan 200,355,415.54
XI Pekerjaan Lain lain 702,497,258.47
XII Pekerjaan Saluran Drainase 361,599,131.26
XIII Pekerjaan Electrical 794,163,067.52
XIV Pekerjaan Pembersihan 1,500,000.00
GRAND TOTAL 5,776,441,328.88

DIBULATKAN 5,776,441,000.00
Terbilang : "Lima Milyar Tujuh Ratus Tujuh Puluh Enam Juta Empat Ratus Empat Puluh Satu ribu rupiah"
Blora, 24 Juni 2019

PT. Nusa Bhakti Wiratama
Aan Rochayanto, ST
Direktur
RENCANA ANGGARAN BIAYA
KODE
No. Nama Bahan Volume
ANALISA
I Pekerjaan Persiapan A
1 Aministrasi (Laporan Proyek), perijinan, Pekerjaan Re-Enginering Desain dan Drawing, dan Dokumentasi - 1.00 ls
2 Mobilisasi & Demobilisasi Alat dan Tenaga Kerja - 1.00 ls
3 Sewa dan Instal Scaffolding - 1.00 ls
4 Bongkar Bangunan Lama A.1 315.00 m2
5 Pembuatan Direksi Keet A.2 12.00 m2
6 Pasang Bowplang Kayu Klas II A.3 88.00 m1
7 Medical Check Up - 20.00 org
8 Sewa Peralatan Safety - 1.00 ls
TOTAL SUB I
II Pekerjaan tanah B
1 Galian Tanah B.1 103.50 m3
2 Galian Boorpile B.2 69.00 m1
3 Urugan Tanah Kembali B.3 34.50 m3
4 Pasangan Batu Belah 1:4 B.4 197.38 m3
5 Urugan Pasir / Grosok tahunan B.5 976.58 m3
TOTAL SUB II
III Pekerjaan Dinding Dan Lantai C
1 Pasang Bata Merah tebal 1/2 bata, 1 Pc : 4 Ps C.1 1,421.50 m2
2 Plesteran Spesi 1Pc : 4Ps Tebal 15mm C.2 2,843.00 m2
3 Acian Dinding dan beton C.3 2,843.00 m2
4 Pasangan Glass Block C.4 162.00 bh
5 Pasangan Batu Alam , finishing C.5 9.50 m2
6 Spooneng (Include jasa dan material) C.6 71.00 m1
7 Pasang Lantai (Granit tile lokal) semua warna Ukuran 60x60 cm C.7 611.50 m2
8 Pas. Lantai Granito KM 30x30 semua warna dan ukuran C.8 24.75 m2
KODE
ANALISA
9 Pas. Dinding Granito KM 30x30 semua warna dan ukuran C.9 36.80 m2
TOTAL SUB III
IV Pekerjaan Beton D
1 Beton Plat Lantai Halaman (ready Mix K.225) D.1 96.35 m3
2 Beton Strauss Pile Ø30 cm (ready mix K.225) D.1 4.87 m3
3 Beton Foot Pelat (Ready Mix K.225) D.1 13.25 m3
4 Beton Sloof 20/40 (ready mix K.225) D.1 12.00 m3
5 Beton Sloof 15/25 (Ready Mix K.225) D.1 5.70 m3
6 Beton Kolom 15/15 (Ready Mix K.225) D.1 3.04 m3
7 Beton Kolom 30/30 (Ready Mix K.225) D.1 11.66 m3
8 Beton Kolom 30/40 (ready Mix K.225) D.1 4.56 m3
9 Beton balok Laty 15/15 1Pc : 2Ps : 3Splt D.2 2.34 m3
10 Beton Balok 15/20 (ready Mix K.225) D.1 4.17 m3
11 Beton balok 30/40 (Ready Mix K.225) D.1 15.36 m3
12 Beton Balok 30/60 (Ready Mix. 225) D.1 3.60 m3
13 Beton 1Pc : 2Ps : 3Split Tangga D.2 3.54 m3
14 Beton talang (ready Mix K.225) D.1 2.98 m3
15 Beton Plat Canopy T : 8 cm D.3 9.18 m3
16 Plat Lantai dasar (ready Mix K225) D.1 38.25 m3
17 Plat lantai 1 (Ready Mix K.225) D.1 20.48 m3
18 Plat Lantai 2 (Ready Mix k.225) D.1 40.16 m3
TOTAL SUB IV
V Pekerjaan Pembesian E
1 Plat lantai Halaman E.1 7,809.29 kg
2 Boorpile E.1 547.29 kg
3 Beton Foot plate E.1 2,503.35 kg
4 Sloof 20/40 E.1 2,284.38 kg
5 Sloof 15/25 E.1 1,309.48 kg
6 Kolom 15/15 E.1 741.34 kg
7 Kolom 30x30 E.1 2,164.82 kg
8 Kolom 30/40 E.1 551.96 kg
KODE
ANALISA
9 Balok Laty 15/15 E.1 533.68 kg
10 balok 15/20 E.1 749.81 kg
11 Balok 30/40 E.1 3,367.54 kg
12 Balok 30/60 E.1 384.79 kg
13 Tangga E.1 362.59 kg
14 Talang E.1 465.94 kg
15 Plat canopy E.1 2,439.19 kg
16 Plat Lantai Dasar E.1 5,172.09 kg
17 Plat lantai 1 E.1 2,542.96 kg
18 Plat Lantai 2 E.1 4,975.67 kg
TOTAL SUB V
VI Pekerjaan Begisting F
1 Plat Lantai Halaman F.1 14.36 m2
2 Foot plate F.2 77.28 m2
3 Sloof 20/40 F.3 120.00 m2
4 Sloof 15/25 F.3 75.98 m2
5 Kolom 15/15 F.4 36.30 m2
6 Kolom 30/30 F.4 155.40 m2
7 Kolom 30/40 F.4 53.20 m2
8 Balok Laty 15/15 F.5 46.80 m2
9 Blok 15/20 F.5 55.60 m2
10 Tangga F.6 17.85 m2
11 Talang F.7 37.07 m2
12 Plat Canopy T = 8 cm F.8 126.23 m2
13 Plat lantai Dasar F.9 10.65 m2
14 Plat lantai 1 F.10 142.33 m2
15 Plat lantai 2 F.10 276.71 m2
16 Balok 30/60 F.5 30.00 m2
17 Balok 30/40 F.5 281.60 m2
TOTAL SUB VI
VII Pekerjaan Struktur baja G
KODE
ANALISA
1 Pek. Besi Baja G.1 13,973.23 kg
2 Pek Besi Plat G.2 393.40 kg
3 Sagrod G.3 220.00 kg
4 Treckstang G.4 340.00 kg
5 Pek baut G.5 3,500.00 bh
6 Roda trolley kp. 250 kg, putar G.6 4.00 bh
7 Pipa Kotak 100.100.4.5 G.7 202.87 kg
8 Pek Las Potong G.8 1,150.00 m1
9 Pek Las Sambung G.9 990.00 m1
TOTAL SUB VII
VIII Pekerjaan Pintu Kaca dan Jendela H
1 Kusen alumunium coating 4 inc H.1 187.00 m1
2 Pas. Kaca tebal 5 mm H.2 81.74 m2
3 Pas. Tralis Boven alumunium coating H.3 2.40 m2
4 Daun Jendela kaca rangka alumunium coating berikut lengkap aksesoris H.4 17.00 unit
5 Pintu kaca tempered 12 mm Patch Fitting Dorma = aksesoris H.5 1.00 unit
6 Daun pintu allumunium coating berikut aksesoris H.6 11.00 unit
7 Daun pintu KM/WC allumunium coating + Jalusi berikut aksesoris H.7 6.00 unit
8 Pintu Masuk dan keluar gudang berikut aksesoris (Pintu Harmonika) H.8 74.64 m2
TOTAL SUB VIII
IX Pekerjaan Penutup atap I
1 Atap Zincalume tebal 0.4 I.1 576.50 m2
2 Atap Baja Ringan (include pemasangan) I.2 304.75 m2
3 Paralon Exhust fan PVC 6" I.3 9.00 m1
4 Paralon talang dia 4" I.4 270.00 m1
5 Plafon gypsum + rangka (holo ukuran 4 cm x 5 cm dan 4 x 4 cm) I.5 611.50 m2
TOTAL SUB IX
X Pekerjaan Pengecatan J
1 Cat dinding setara Dulux (weather shield) J.1 2,843.00 m2
2 Cat Meni J.2 565.60 m2
3 Cat Besi J.3 565.60 m2
KODE
ANALISA
4 Cat Plafond Setara Dulux J.4 611.50 m2
TOTAL SUB X
XI Pekerjaan Lain lain K
1 Pasang Handrail stainless Steel Ralling Balkon + Aksesoris K.1 93.60 m2
2 Pekerjaan Pasanga Handrail Stainless Steel Ralling Tangga Ø 1,5" K.2 26.40 m2
3 Pasanga Kanopi Hollow 4x4 K.3 27.50 m2
4 Pasanga Alucopan/Composite K.4 264.10 m2
5 Pasang Closet Duduk Stor Bak Merk Toto K.5 3.00 bh
6 Buat Septictank dari pasangan bata + Plesteran lengkap dengan penyekat dan tutup atas dari cor beton bertulang K.6 1.00 unit
7 Pas. Uninoir Merk Toto Type T60 P K.7 4.00 bh
8 Pas. Shower K.8 5.00 bh
9 Tandon Air, Perlengkapan dan Instalasi K.9 2.00 bh
10 Floor drain K.10 9.00 bh
11 Tulisan Logo (all in Pemasangan) - 2.00 unit
12 Washtafel K.11 4.00 unit
13 Kran Air K.12 9.00 bh
14 Pipa PVC Ø 3" (air Kotor) K.13 100.00 m1
15 Pipa PVC Ø 3/4" (air bersih) K.14 175.00 m1
16 Pipa PVC Ø 4" (air Kotor Septictank) K.15 50.00 m1
TOTAL SUB XI
XII Pekerjaan Saluran Drainase L
1 Galian tanah B.1 120.60 m3
2 Urugan Pasir L.1 15.08 m3
3 Beton Lantai Kerja 1Pc :3Ps :5Split L.2 7.54 m3
4 Pasangan Saluran U-Ditch 60 L.3 251.25 m1
5 Grill Saluran L.4 116.39 m2
TOTAL SUB XII
XIII Pekerjaan Electrical
1 Pekerjaan Electrical (RAB Terlampir) 1.00 Ls
TOTAL SUB XIII
XIV Pekerjaan Pembersihan
KODE
ANALISA
1 Pembersihan Lokasi Pekerjaan 1.00 Ls
TOTAL SUB XIV
TOTAL KESELURUHAN (UPAH+BAHAN)
RAN BIAYA
SHOP RAM
IELD CEPU
Harga satuan Total Harga

Upah Bahan Upah Bahan Upah + Bahan
Rp 12,500,000.00 Rp - Rp 12,500,000.00 Rp - Rp 12,500,000.00

Rp 15,000,000.00 Rp - Rp 15,000,000.00 Rp - Rp 15,000,000.00
Rp 25,000,000.00 Rp - Rp 25,000,000.00 Rp - Rp 25,000,000.00
Rp 60,289.00 Rp - Rp 18,991,035.00 Rp - Rp 18,991,035.00
Rp 485,500.00 Rp 1,324,566.50 Rp 5,826,000.00 Rp 15,894,798.00 Rp 21,720,798.00
Rp 17,433.48 Rp 255,581.00 Rp 1,534,145.89 Rp 22,491,128.00 Rp 24,025,273.89
Rp 700,000.07 Rp - Rp 14,000,001.40 Rp - Rp 14,000,001.40
Rp - Rp 18,750,000.00 Rp - Rp 18,750,000.00 Rp 18,750,000.00
Rp 92,851,182.29 Rp 57,135,926.00 Rp 149,987,108.29
Rp 74,903.49 Rp - Rp 7,752,511.22 Rp - Rp 7,752,511.22

Rp 39,000.00 Rp 60,000.00 Rp 2,691,000.00 Rp 4,140,000.00 Rp 6,831,000.00
Rp 26,100.00 Rp - Rp 900,450.00 Rp - Rp 900,450.00
Rp 176,970.00 Rp 572,750.00 Rp 34,930,338.60 Rp 113,049,395.00 Rp 147,979,733.60
Rp 20,250.00 Rp 150,000.00 Rp 19,775,745.00 Rp 146,487,000.00 Rp 166,262,745.00
Rp 66,050,044.82 Rp 263,676,395.00 Rp 329,726,439.82
Rp 34,040.00 Rp 73,050.00 Rp 48,387,860.00 Rp 103,840,575.00 Rp 152,228,435.00

Rp 30,225.00 Rp 11,000.00 Rp 85,929,675.00 Rp 31,273,000.00 Rp 117,202,675.00
Rp 24,007.20 Rp 4,062.50 Rp 68,252,469.60 Rp 11,549,687.50 Rp 79,802,157.10
Rp 1,477.80 Rp 32,700.00 Rp 239,403.60 Rp 5,297,400.00 Rp 5,536,803.60
Rp 87,325.00 Rp 154,562.50 Rp 829,587.50 Rp 1,468,343.75 Rp 2,297,931.25
Rp 44,720.00 Rp 3,550.00 Rp 3,175,120.00 Rp 252,050.00 Rp 3,427,170.00
Rp 87,325.00 Rp 318,262.10 Rp 53,399,237.50 Rp 194,617,274.15 Rp 248,016,511.65
Rp 87,325.00 Rp 175,262.10 Rp 2,161,293.75 Rp 4,337,736.98 Rp 6,499,030.73
Rp 124,750.00 Rp 170,650.50 Rp 4,590,800.00 Rp 6,279,938.40 Rp 10,870,738.40
Rp 266,965,446.95 Rp 358,916,005.78 Rp 625,881,452.73
Rp 153,350.00 Rp 1,136,750.00 Rp 14,775,272.50 Rp 109,525,862.50 Rp 124,301,135.00

Rp 153,350.00 Rp 1,136,750.00 Rp 746,814.50 Rp 5,535,972.50 Rp 6,282,787.00
Rp 153,350.00 Rp 1,136,750.00 Rp 2,031,887.50 Rp 15,061,937.50 Rp 17,093,825.00
Rp 153,350.00 Rp 1,136,750.00 Rp 1,840,200.00 Rp 13,641,000.00 Rp 15,481,200.00
Rp 153,350.00 Rp 1,136,750.00 Rp 874,095.00 Rp 6,479,475.00 Rp 7,353,570.00
Rp 153,350.00 Rp 1,136,750.00 Rp 466,184.00 Rp 3,455,720.00 Rp 3,921,904.00
Rp 153,350.00 Rp 1,136,750.00 Rp 1,788,061.00 Rp 13,254,505.00 Rp 15,042,566.00
Rp 153,350.00 Rp 1,136,750.00 Rp 699,276.00 Rp 5,183,580.00 Rp 5,882,856.00
Rp 150,125.00 Rp 642,300.00 Rp 351,292.50 Rp 1,502,982.00 Rp 1,854,274.50
Rp 153,350.00 Rp 1,136,750.00 Rp 639,469.50 Rp 4,740,247.50 Rp 5,379,717.00
Rp 153,350.00 Rp 1,136,750.00 Rp 2,355,456.00 Rp 17,460,480.00 Rp 19,815,936.00
Rp 153,350.00 Rp 1,136,750.00 Rp 552,060.00 Rp 4,092,300.00 Rp 4,644,360.00
Rp 150,125.00 Rp 642,300.00 Rp 531,442.50 Rp 2,273,742.00 Rp 2,805,184.50
Rp 153,350.00 Rp 1,136,750.00 Rp 456,983.00 Rp 3,387,515.00 Rp 3,844,498.00
Rp 150,125.00 Rp 642,300.00 Rp 1,378,147.50 Rp 5,896,314.00 Rp 7,274,461.50
Rp 153,350.00 Rp 1,136,750.00 Rp 5,865,637.50 Rp 43,480,687.50 Rp 49,346,325.00
Rp 153,350.00 Rp 1,136,750.00 Rp 3,140,608.00 Rp 23,280,640.00 Rp 26,421,248.00
Rp 153,350.00 Rp 1,136,750.00 Rp 6,158,536.00 Rp 45,651,880.00 Rp 51,810,416.00
Rp 44,651,423.00 Rp 323,904,840.50 Rp 368,556,263.50
Rp 1,206.50 Rp 12,478.50 Rp 9,421,908.39 Rp 97,448,225.27 Rp 106,870,133.65

Rp 1,206.50 Rp 12,478.50 Rp 660,305.39 Rp 6,829,358.27 Rp 7,489,663.65
Rp 1,206.50 Rp 12,478.50 Rp 3,020,291.78 Rp 31,238,052.98 Rp 34,258,344.75
Rp 1,206.50 Rp 12,478.50 Rp 2,756,104.47 Rp 28,505,635.83 Rp 31,261,740.30
Rp 1,206.50 Rp 12,478.50 Rp 1,579,887.62 Rp 16,340,346.18 Rp 17,920,233.80
Rp 1,206.50 Rp 12,478.50 Rp 894,426.71 Rp 9,250,811.19 Rp 10,145,237.90
Rp 1,206.50 Rp 12,478.50 Rp 2,611,855.33 Rp 27,013,706.37 Rp 29,625,561.70
Rp 1,206.50 Rp 12,478.50 Rp 665,939.74 Rp 6,887,632.86 Rp 7,553,572.60
Rp 1,206.50 Rp 12,478.50 Rp 643,884.92 Rp 6,659,525.88 Rp 7,303,410.80
Rp 1,206.50 Rp 12,478.50 Rp 904,645.77 Rp 9,356,504.09 Rp 10,261,149.85
Rp 1,206.50 Rp 12,478.50 Rp 4,062,937.01 Rp 42,021,847.89 Rp 46,084,784.90
Rp 1,206.50 Rp 12,478.50 Rp 464,249.14 Rp 4,801,602.02 Rp 5,265,851.15
Rp 1,206.50 Rp 12,478.50 Rp 437,464.84 Rp 4,524,579.32 Rp 4,962,044.15
Rp 1,206.50 Rp 12,478.50 Rp 562,156.61 Rp 5,814,232.29 Rp 6,376,388.90
Rp 1,206.50 Rp 12,478.50 Rp 2,942,882.74 Rp 30,437,432.42 Rp 33,380,315.15
Rp 1,206.50 Rp 12,478.50 Rp 6,240,126.59 Rp 64,539,925.07 Rp 70,780,051.65
Rp 1,206.50 Rp 12,478.50 Rp 3,068,081.24 Rp 31,732,326.36 Rp 34,800,407.60
Rp 1,206.50 Rp 12,478.50 Rp 6,003,145.86 Rp 62,088,898.10 Rp 68,092,043.95
Rp 46,940,294.11 Rp 485,490,642.35 Rp 532,430,936.45
Rp 55,425.00 Rp 258,598.50 Rp 795,903.00 Rp 3,713,474.46 Rp 4,509,377.46

Rp 82,674.00 Rp 151,676.00 Rp 6,389,046.72 Rp 11,721,521.28 Rp 18,110,568.00
Rp 65,474.85 Rp 168,428.00 Rp 7,856,981.88 Rp 20,211,360.00 Rp 28,068,341.88
Rp 65,474.85 Rp 168,428.00 Rp 4,974,779.03 Rp 12,797,159.44 Rp 17,771,938.47
Rp 83,102.11 Rp 270,098.50 Rp 3,016,606.56 Rp 9,804,575.55 Rp 12,821,182.11
Rp 83,102.11 Rp 270,098.50 Rp 12,914,067.74 Rp 41,973,306.90 Rp 54,887,374.64
Rp 83,102.11 Rp 270,098.50 Rp 4,421,032.20 Rp 14,369,240.20 Rp 18,790,272.40
Rp 83,102.11 Rp 286,565.95 Rp 3,889,178.70 Rp 13,411,286.46 Rp 17,300,465.16
Rp 83,102.11 Rp 286,565.95 Rp 4,620,477.26 Rp 15,933,066.82 Rp 20,553,544.08
Rp 83,104.90 Rp 246,589.50 Rp 1,483,422.45 Rp 4,401,622.58 Rp 5,885,045.02
Rp 55,425.00 Rp 258,598.50 Rp 2,054,604.75 Rp 9,586,246.40 Rp 11,640,851.15
Rp 55,425.00 Rp 258,598.50 Rp 6,996,297.75 Rp 32,642,888.66 Rp 39,639,186.41
Rp 65,475.99 Rp 168,428.00 Rp 697,319.28 Rp 1,793,758.20 Rp 2,491,077.48
Rp 55,425.00 Rp 258,598.50 Rp 7,888,640.25 Rp 36,806,324.51 Rp 44,694,964.76
Rp 55,425.00 Rp 258,598.50 Rp 15,336,651.75 Rp 71,556,790.94 Rp 86,893,442.69
Rp 83,102.11 Rp 286,565.95 Rp 2,493,063.27 Rp 8,596,978.50 Rp 11,090,041.77
Rp 83,102.11 Rp 286,565.95 Rp 23,401,553.89 Rp 80,696,971.52 Rp 104,098,525.41
Rp 109,229,626.48 Rp 390,016,572.40 Rp 499,246,198.87
Rp 10,380.00 Rp 16,675.00 Rp 145,042,127.40 Rp 233,003,610.25 Rp 378,045,737.65
Rp 10,380.00 Rp 16,157.50 Rp 4,083,492.00 Rp 6,356,360.50 Rp 10,439,852.50
Rp 5,235.00 Rp 12,650.00 Rp 1,151,700.00 Rp 2,783,000.00 Rp 3,934,700.00
Rp 5,235.00 Rp 12,650.00 Rp 1,779,900.00 Rp 4,301,000.00 Rp 6,080,900.00
Rp 5,235.00 Rp 2,500.00 Rp 18,322,500.00 Rp 8,750,000.00 Rp 27,072,500.00
Rp 5,235.00 Rp 975,000.00 Rp 20,940.00 Rp 3,900,000.00 Rp 3,920,940.00
Rp 5,235.00 Rp 14,928.94 Rp 1,062,024.45 Rp 3,028,633.70 Rp 4,090,658.15
Rp 4,990.00 Rp 44,625.00 Rp 5,738,500.00 Rp 51,318,750.00 Rp 57,057,250.00
Rp 4,990.00 Rp 60,040.00 Rp 4,940,100.00 Rp 59,439,600.00 Rp 64,379,700.00
Rp 182,141,283.85 Rp 372,880,954.45 Rp 555,022,238.30
Rp 7,434.50 Rp 126,150.00 Rp 1,390,251.50 Rp 23,590,050.00 Rp 24,980,301.50

Rp 15,765.82 Rp 95,700.00 Rp 1,288,697.90 Rp 7,822,518.00 Rp 9,111,215.90
Rp 214,500.00 Rp 561,250.00 Rp 514,800.00 Rp 1,347,000.00 Rp 1,861,800.00
Rp 214,500.00 Rp 1,964,375.00 Rp 3,646,500.00 Rp 33,394,375.00 Rp 37,040,875.00
Rp 214,500.00 Rp 9,541,250.00 Rp 214,500.00 Rp 9,541,250.00 Rp 9,755,750.00
Rp 214,500.00 Rp 5,331,875.00 Rp 2,359,500.00 Rp 58,650,625.00 Rp 61,010,125.00
Rp 214,500.00 Rp 5,051,250.00 Rp 1,287,000.00 Rp 30,307,500.00 Rp 31,594,500.00
Rp 177,393.00 Rp 1,234,750.00 Rp 13,240,613.52 Rp 92,161,740.00 Rp 105,402,353.52
Rp 23,941,862.92 Rp 256,815,058.00 Rp 280,756,920.92
Rp 9,890.00 Rp 65,620.00 Rp 5,701,585.00 Rp 37,829,930.00 Rp 43,531,515.00

Rp 38,900.00 Rp 458,437.50 Rp 11,854,775.00 Rp 139,708,828.13 Rp 151,563,603.13
Rp 34,092.00 Rp 328,971.88 Rp 306,828.00 Rp 2,960,746.88 Rp 3,267,574.88
Rp 34,092.00 Rp 174,239.38 Rp 9,204,840.00 Rp 47,044,631.25 Rp 56,249,471.25
Rp 55,072.00 Rp 141,341.30 Rp 33,676,528.00 Rp 86,430,204.95 Rp 120,106,732.95
Rp 60,744,556.00 Rp 313,974,341.20 Rp 374,718,897.20
Rp 7,744.50 Rp 36,683.30 Rp 22,017,613.50 Rp 104,290,621.90 Rp 126,308,235.40

Rp 23,827.50 Rp 3,924.74 Rp 13,476,834.00 Rp 2,219,834.64 Rp 15,696,668.64
Rp 7,593.00 Rp 22,458.00 Rp 4,294,600.80 Rp 12,702,244.80 Rp 16,996,845.60
Rp 47,250.00 Rp 20,376.60 Rp 28,893,375.00 Rp 12,460,290.90 Rp 41,353,665.90
Rp 68,682,423.30 Rp 131,672,992.24 Rp 200,355,415.54
Rp 193,143.00 Rp 2,827,145.00 Rp 18,078,184.80 Rp 264,620,772.00 Rp 282,698,956.80

Rp 193,143.00 Rp 3,687,386.00 Rp 5,098,975.20 Rp 97,346,990.40 Rp 102,445,965.60
Rp 121,600.00 Rp 189,715.83 Rp 3,344,000.00 Rp 5,217,185.42 Rp 8,561,185.42
Rp 28,447.50 Rp 567,825.00 Rp 7,512,984.75 Rp 149,962,582.50 Rp 157,475,567.25
Rp 350,927.18 Rp 3,828,750.00 Rp 1,052,781.54 Rp 11,486,250.00 Rp 12,539,031.54
Rp - Rp 9,555,992.24 Rp - Rp 9,555,992.24 Rp 9,555,992.24
Rp 180,590.00 Rp 2,801,000.00 Rp 722,360.00 Rp 11,204,000.00 Rp 11,926,360.00
Rp 227,250.00 Rp 1,678,500.00 Rp 1,136,250.00 Rp 8,392,500.00 Rp 9,528,750.00
Rp 52,200.00 Rp 7,968,750.00 Rp 104,400.00 Rp 15,937,500.00 Rp 16,041,900.00
Rp 11,120.00 Rp 488,750.00 Rp 100,080.00 Rp 4,398,750.00 Rp 4,498,830.00
Rp - Rp 25,000,000.00 Rp - Rp 50,000,000.00 Rp 50,000,000.00
Rp 241,406.00 Rp 2,878,500.00 Rp 965,624.00 Rp 11,514,000.00 Rp 12,479,624.00
Rp 11,120.00 Rp 358,750.00 Rp 100,080.00 Rp 3,228,750.00 Rp 3,328,830.00
Rp 11,120.00 Rp 69,431.25 Rp 1,112,000.00 Rp 6,943,125.00 Rp 8,055,125.00
Rp 8,724.00 Rp 12,233.13 Rp 1,526,700.00 Rp 2,140,796.88 Rp 3,667,496.88
Rp 19,633.50 Rp 174,239.38 Rp 981,675.00 Rp 8,711,968.75 Rp 9,693,643.75
Rp 41,836,095.29 Rp 660,661,163.18 Rp 702,497,258.47
Rp 74,903.49 Rp - Rp 9,033,360.89 Rp - Rp 9,033,360.89

Rp 22,500.00 Rp 212,400.00 Rp 339,300.00 Rp 3,202,992.00 Rp 3,542,292.00
Rp 150,125.00 Rp 624,400.00 Rp 1,131,942.50 Rp 4,707,976.00 Rp 5,839,918.50
Rp 172,650.00 Rp 985,535.00 Rp 43,378,312.50 Rp 247,615,668.75 Rp 290,993,981.25
Rp 65,641.00 Rp 382,761.60 Rp 7,639,955.99 Rp 44,549,622.62 Rp 52,189,578.61
Rp 61,522,871.88 Rp 300,076,259.37 Rp 361,599,131.26
Rp 91,898,036.13 Rp 702,265,031.40 Rp 91,898,036.13 Rp 702,265,031.40 Rp 794,163,067.52

Rp 91,898,036.13 Rp 702,265,031.40 Rp 794,163,067.52
Rp 1,500,000.00 Rp - Rp 1,500,000.00 Rp - Rp 1,500,000.00
Rp 1,500,000.00 Rp - Rp 1,500,000.00
Rp 1,158,955,147.01 Rp 4,617,486,181.86 Rp 5,776,441,328.88
DIBULATKAN Rp 5,776,441,000.00
Blora, 24 Juni 2019

Aan Rochayanto, ST
Direktur
Kode Uraian Pekerjaan
No. Analisis
I A Pekerjaan Persiapan
1 - Aministrasi (Laporan Proyek), perijinan, Pekerjaan Re-Enginering Desain dan Drawing, ls
dan Dokumentasi
2 - Mobilisasi & Demobilisasi Alat dan Tenaga Kerja ls
3 - Sewa dan Instal Scaffolding ls
4 A.1 Bongkar Bangunan Lama m2
5 A.2 Pembuatan Direksi Kit m2
6 A.3 Pasang Bowplang Kayu Klas II m1
7 - Medical Check Up org
8 - Sewa Peralatan Safety ls
II B Pekerjaan tanah
1 B.1 Galian Tanah m3
2 B.2 Galian Boorpile m1
3 B.3 Urugan Tanah Kembali m3
4 B.4 Pasangan Batu Belah 1:4 m3
5 B.5 Urugan Pasir / Grosok tahunan m3
III C Pekerjaan Dinding Dan Lantai

1 C.1 Pasang Bata Merah tebal 1/2 bata, 1 Pc : 4 Ps m2
2 C.2 Plesteran Spesi 1Pc : 4Ps Tebal 15mm m2
3 C.3 Acian Dinding dan beton m2
4 C.4 Pasangan Glass Block bh
5 C.5 Pasangan Batu Alam , inishing m2
6 C.6 Spooneng (Include jasa dan material) m1
7 C.7 Pasang Lantai (Granit tile lokal) semua warna Ukuran 60x60 cm m2
8 C.8 Pas. Lantai Granito KM 30x30 semua warna dan ukuran m2
9 C.9 Pas. Dinding Granito KM 30x30 semua warna dan ukuran m2
IV D Pekerjaan Beton
1 D.1 Beton Plat Lantai Halaman (ready Mix K.225) m3
2 D.1 Beton Strauss Pile Ø30 cm (ready mix K.225) m3
3 D.1 Beton Foot Pelat (Ready Mix K.225) m3
4 D.1 Beton Sloof 20/40 (ready mix K.225) m3
5 D.1 Beton Sloof 15/25 (Ready Mix K.225) m3
6 D.1 Beton Kolom 15/15 (Ready Mix K.225) m3
7 D.1 Beton Kolom 30/30 (Ready Mix K.225) m3
8 D.1 Beton Kolom 30/40 (ready Mix K.225) m3
9 D.2 Beton balok Laty 15/15 1Pc : 2Ps : 3Splt m3
10 D.1 Beton Balok 15/20 (ready Mix K.225) m3
11 D.1 Beton balok 30/40 (Ready Mix K.225) m3
12 D.1 Beton Balok 30/60 (Ready Mix. 225) m3
13 D.2 Beton 1Pc : 2Ps : 3Split Tangga m3
14 D.1 Beton talang (ready Mix K.225) m3
15 D.3 Beton Plat Canopy T : 8 cm m3
16 D.1 Plat Lantai dasar (ready Mix K225) m3
17 D.1 Plat lantai 1 (Ready Mix K.225) m3
18 D.1 Plat Lantai 2 (Ready Mix k.225) m3
V E Pekerjaan Pembesian
1 E.1 Plat lantai Halaman kg
2 E.1 Boorpile kg
3 E.1 Beton Foot plate kg
4 E.1 Sloof 20/40 kg
5 E.1 Sloof 15/25 kg
6 E.1 Kolom 15/15 kg
7 E.1 Kolom 30x30 kg
8 E.1 Kolom 30/40 kg
9 E.1 Balok Laty 15/15 kg
10 E.1 balok 15/20 kg
11 E.1 Balok 30/40 kg
12 E.1 Balok 30/60 kg
13 E.1 Tangga kg
14 E.1 Talang kg
15 E.1 Plat canopy kg
16 E.1 Plat Lantai Dasar kg
17 E.1 Plat lantai 1 kg
18 E.1 Plat Lantai 2 kg
VI F Pekerjaan Begisting
1 F.1 Plat Lantai Halaman m2
2 F.2 Foot plate m2
3 F.3 Sloof 20/40 m2
4 F.3 Sloof 15/25 m2
5 F.4 Kolom 15/15 m2
6 F.4 Kolom 30/30 m2
7 F.4 Kolom 30/40 m2
8 F.5 Balok Laty 15/15 m2
9 F.5 Balok 15/20 m2
10 F.6 Tangga m2
11 F.7 Talang m2
12 F.8 Plat Canopy T = 8 cm m2
13 F.9 Plat lantai Dasar m2
14 F.10 Plat lantai 1 m2
15 F.10 Plat lantai 2 m2
16 F.5 Balok 30/60 m2
17 F.5 Balok 30/40 m2
VII G Pekerjaan Struktur baja

1 G.1 Pek. Besi Baja kg
2 G.2 Pek Besi Plat kg
3 G.3 Sagrod kg
4 G.4 Treckstang kg
5 G.5 Pek baut bh
6 G.6 Roda trolley kp. 250 kg, putar bh
7 G.7 Pipa Kotak 100.100.4.5 kg
8 G.8 Pek Las Potong m1
9 G.9 Pek Las Sambung m1
VIII H Pekerjaan Pintu Kaca dan Jendela

1 H.1 Kusen alumunium coating 4 inc m1
2 H.2 Pas. Kaca tebal 5 mm m2
3 H.3 Pas. Tralis Boven alumunium coating m2
4 H.4 Daun Jendela kaca rangka alumunium coating berikut lengkap aksesoris unit
5 H.5 Pintu kaca tempered 12 mm Patch Fitting Dorma = aksesoris unit
6 H.6 Daun pintu allumunium coating berikut aksesoris unit
7 H.7 Daun pintu KM/WC allumunium coating + Jalusi berikut aksesoris unit
8 H.8 Pintu Masuk dan keluar gudang berikut aksesoris (Pintu Harmonika) m2
IX I Pekerjaan Penutup atap

1 I.1 Atap Zincalume tebal 0.4 m2
2 I.2 Atap Baja Ringan (include pemasangan) m2
3 I.3 Paralon Exhust fan PVC 6" m1
4 I.4 Paralon talang dia 4" m1
5 I.5 Plafon gypsum + rangka (holo ukuran 4 cm x 5 cm dan 4 x 4 cm) m2
X J Pekerjaan Pengecatan
1 J.1 Cat dinding setara Dulux (weather shield) m2
2 J.2 Cat Meni m2
3 J.3 Cat Besi m2
4 J.4 Cat Plafond Setara Dulux m2
XI K Pekerjaan Lain lain

1 K.1 Pasang Handrail stainless Steel Ralling Balkon + Aksesoris m2
2 K.2 Pekerjaan Pasanga Handrail Stainless Steel Ralling Tangga Ø 1,5" m2
3 K.3 Pasangan Kanopi Hollow 4x4 m2
4 K.4 Pasanga Alucopan/Composite m2
5 K.5 Pasang Closet Duduk Stor Bak Merk Toto bh
6 K.6 Buat Septictank dari pasangan bata + Plesteran lengkap dengan penyekat dan tutup atas unit
dari cor beton bertulang
7 K.7 Pas. Uninoir Merk Toto Type T60 P bh
8 K.8 Pas. Shower bh
9 K.9 Tandon Air, Perlengkapan dan Instalasi bh
10 K.10 Floor drain bh
11 - Tulisan Logo (all in Pemasangan) Ls
12 K.11 Washtafel unit
13 K.12 Kran Air bh
14 K.13 Pipa PVC Ø 3" (air Kotor) m1
15 K.14 Pipa PVC Ø 3/4" (air bersih) m1
16 K.15 Pipa PVC Ø 4" (air Kotor Septictank) m1
XII L Pekerjaan Saluran Drainase

1 B.1 Galian tanah m3
2 L.1 Urugan Pasir m3
3 L.2 Beton Lantai Kerja 1Pc :3Ps :5Split m3
4 L.3 Pasangan Saluran U-Ditch 60 m1
5 L.4 Grill Saluran m2

1 Pekerjaan Electrical RAB Terlampir

1 Pembersihan Lokasi Pekerjaan Ls
Harga Satuan Pekerjaan
Upah Bahan
Rp 12,500,000.00 Rp -
Rp 15,000,000.00 Rp -
Rp 25,000,000.00 Rp -
Rp 56,250.00 Rp -
Rp 485,500.00 Rp 1,324,566.50
Rp 17,433.48 Rp 255,581.00
Rp 700,000.07 -
Rp 74,903.49 Rp -
Rp 39,000.00 Rp 60,000.00
Rp 26,100.00 Rp -
Rp 176,970.00 Rp 572,750.00
Rp 20,250.00 Rp 150,000.00
Rp 34,040.00 Rp 73,050.00
Rp 30,225.00 Rp 11,000.00
Rp 24,007.20 Rp 4,062.50
Rp 1,477.80 Rp 32,700.00
Rp 87,325.00 Rp 154,562.50
Rp 44,720.00 Rp 3,550.00
Rp 87,325.00 Rp 318,262.10
Rp 87,325.00 Rp 175,262.10
Rp 124,750.00 Rp 170,650.50
Rp 153,350.00 Rp 1,136,750.00
Rp 153,350.00 Rp 1,136,750.00
Rp 153,350.00 Rp 1,136,750.00
Rp 153,350.00 Rp 1,136,750.00
Rp 153,350.00 Rp 1,136,750.00
Rp 153,350.00 Rp 1,136,750.00
Rp 153,350.00 Rp 1,136,750.00
Rp 153,350.00 Rp 1,136,750.00
Rp 150,125.00 Rp 642,300.00
Rp 153,350.00 Rp 1,136,750.00
Rp 153,350.00 Rp 1,136,750.00
Rp 153,350.00 Rp 1,136,750.00
Rp 150,125.00 Rp 642,300.00
Rp 153,350.00 Rp 1,136,750.00
Rp 150,125.00 Rp 642,300.00
Rp 153,350.00 Rp 1,136,750.00
Rp 153,350.00 Rp 1,136,750.00
Rp 153,350.00 Rp 1,136,750.00
Rp 1,206.50 Rp 12,478.50
Rp 1,206.50 Rp 12,478.50
Rp 1,206.50 Rp 12,478.50
Rp 1,206.50 Rp 12,478.50
Rp 1,206.50 Rp 12,478.50
Rp 1,206.50 Rp 12,478.50
Rp 1,206.50 Rp 12,478.50
Rp 1,206.50 Rp 12,478.50
Rp 1,206.50 Rp 12,478.50
Rp 1,206.50 Rp 12,478.50
Rp 1,206.50 Rp 12,478.50
Rp 1,206.50 Rp 12,478.50
Rp 1,206.50 Rp 12,478.50
Rp 1,206.50 Rp 12,478.50
Rp 1,206.50 Rp 12,478.50
Rp 1,206.50 Rp 12,478.50
Rp 1,206.50 Rp 12,478.50
Rp 1,206.50 Rp 12,478.50
Rp 55,425.00 Rp 258,598.50
Rp 82,674.00 Rp 151,676.00
Rp 65,474.85 Rp 168,428.00
Rp 65,474.85 Rp 168,428.00
Rp 83,102.11 Rp 270,098.50
Rp 83,102.11 Rp 270,098.50
Rp 83,102.11 Rp 270,098.50
Rp 83,102.11 Rp 286,565.95
Rp 83,102.11 Rp 286,565.95
Rp 83,104.90 Rp 246,589.50
Rp 55,425.00 Rp 258,598.50
Rp 55,425.00 Rp 258,598.50
Rp 65,475.99 Rp 168,428.00
Rp 55,425.00 Rp 258,598.50
Rp 55,425.00 Rp 258,598.50
Rp 83,102.11 Rp 286,565.95
Rp 83,102.11 Rp 286,565.95
Rp 10,380.00 Rp 16,675.00
Rp 10,380.00 Rp 16,157.50
Rp 5,235.00 Rp 12,650.00
Rp 5,235.00 Rp 12,650.00
Rp 5,235.00 Rp 2,500.00
Rp 5,235.00 Rp 975,000.00
Rp 5,235.00 Rp 14,928.94
Rp 4,990.00 Rp 44,625.00
Rp 4,990.00 Rp 60,040.00
Rp 7,434.50 Rp 126,150.00
Rp 15,765.82 Rp 95,700.00
Rp 214,500.00 Rp 561,250.00
Rp 214,500.00 Rp 1,964,375.00
Rp 214,500.00 Rp 9,541,250.00
Rp 214,500.00 Rp 5,331,875.00
Rp 214,500.00 Rp 5,051,250.00
Rp 177,393.00 Rp 1,234,750.00
Rp 9,890.00 Rp 65,620.00
Rp 38,900.00 Rp 458,437.50
Rp 34,092.00 Rp 328,971.88
Rp 34,092.00 Rp 174,239.38
Rp 55,072.00 Rp 141,341.30
Rp 7,744.50 Rp 36,683.30
Rp 23,827.50 Rp 3,924.74
Rp 7,593.00 Rp 22,458.00
Rp 47,250.00 Rp 20,376.60
Rp 193,143.00 Rp 2,827,145.00
Rp 193,143.00 Rp 3,687,386.00
Rp 121,600.00 Rp 189,715.83
Rp 28,447.50 Rp 567,825.00
Rp 350,927.18 Rp 3,828,750.00
Rp - Rp 9,555,992.24
Rp 180,590.00 Rp 2,801,000.00
Rp 227,250.00 Rp 1,678,500.00
Rp 52,200.00 Rp 7,968,750.00
Rp 11,120.00 Rp 488,750.00
Rp - Rp 25,000,000.00
Rp 241,406.00 Rp 2,878,500.00
Rp 11,120.00 Rp 358,750.00
Rp 11,120.00 Rp 69,431.25
Rp 8,724.00 Rp 12,233.13
Rp 19,633.50 Rp 174,239.38
Rp 74,903.49 Rp 26,100.00
Rp 22,500.00 Rp 212,400.00
Rp 150,125.00 Rp 624,400.00
Rp 172,650.00 Rp 985,535.00
Rp 65,641.00 Rp 382,761.60
RAB Terlampir
Rp 2,500,000.00 Rp -
RENCANA ANGGARAN BIAYA
PROJECT : UPGRADING WORKSHOP RAM (ELECTRICAL & INSTRUMENT - CIVIL)

CLIENT : PT. PERTAMINA ASSET 4 FIELD CEPU
CONTRACTOR : PT NUSA BHAKTI WIRATAMA
HARGA SATUAN TOTAL HARGA

NO URAIAN PEKERJAAN VOL. SAT.
UPAH BAHAN UPAH BAHAN
I Pekerjaan Instalasi Electrical Indoor
I.1 Pemasangan saklar tmsk bobok tembok / titik 27.00 ttk 48,015.00 70,240.61 1,296,405.00 1,896,496.47
I.2 Pemasangan stop kontak tmsk bobok tembok / titik 47.00 ttk 48,015.00 73,900.42 2,256,705.00 3,473,319.74
I.3 Pemasangan lampu pada plafon / titik 84.00 ttk 37,345.00 - 3,136,980.00 -
I.4 Pasang & Instalasi AC Split 1 PK / unit 1.00 unit 373,450.00 4,531,673.84 373,450.00 4,531,673.84
I.5 Pasang & Instalasi AC Split 2 PK / unit 8.00 unit 373,450.00 9,160,472.42 2,987,600.00 73,283,779.36
I.6 Pemasangan & Instalasi Exhaust 12" c/w Accessories / unit 15.00 unit 69,724.78 554,613.26 1,045,871.73 8,319,198.94
I.7 Pemasangan & Instalasi Fan 12" c/w Accessories / unit 4.00 unit 69,724.78 554,613.26 278,899.13 2,218,453.05
I.8 Pemasangan Support & Joint Cable Tray 70.00 Jts 58,685.00 133,375.00 4,107,950.00 9,336,250.00
I.9 Cable tray U, Galvanized (100x50x2400x1.2mm) 70.00 jts - 266,750.00 - 18,672,500.00
I.10 Cover Cable tray U, Galvanized (100x2400x1.2mm) 70.00 jts - 213,400.00 - 14,938,000.00
I.11 Jointing c/w Bolts, Nuts & Washers Galvanised H.100 150.00 pcs - 42,680.00 - 6,402,000.00
I.12 Cover Clamp c/w Bolts, Nuts & Washers Galvanised W.100 x H.100 150.00 pcs - 37,345.00 - 5,601,750.00
I.13 Stainless Steel Sling (Flexible Grounding) 25mm x 2mm 100.00 mtr - 5,335.00 - 533,500.00
I.14 Skun Sling 280.00 pcs - 37,345.00 - 10,456,600.00
I.15 Kabel NYM 3x1.5 mm2 "Etherna" or Eq 600.00 m - 11,203.50 - 6,722,100.00
I.16 Kabel NYM 3x2.5 mm2 "Etherna" or Eq 600.00 m - 16,538.50 - 9,923,100.00
I.17 Kabel NYM 3x4 mm2 "Etherna" or Eq 600.00 m - 26,141.50 - 15,684,900.00
I.18 Kabel NYY 4x16 mm2 "Etherna" or Eq 300.00 m - 160,050.00 - 48,015,000.00
I.19 Menggelar, menanam/membongkar Low Tension Cable 4x2.5 s/d 50 mm2 / m 900.00 m 16,005.00 - 14,404,500.00 -
I.20 Pipa Conduit 20mm @ 3mtr "Clipsal" or Eq 750.00 jts - 16,005.00 - 12,003,750.00
I.21 Shock pipa conduit 20mm 100pcs /pack "clipsal" or Eq 8.00 pack - 160,050.00 - 1,280,400.00
I.22 Flexible Conduit 20mm "Clipsal" or Eq 500.00 m - 8,002.50 - 4,001,250.00
I.23 LED Bulb 18 W "Philips" 10.00 pcs - 147,246.00 - 1,472,460.00
I.24 LED Tube 16 Watt, 220V "Philips" or Eq 36.00 Pcs - 133,375.00 - 4,801,500.00
I.25 Kap RMI Tipe miror miror 2x18 Watt 6.00 pcs - 480,150.00 - 2,880,900.00
I.26 Kap TCW 1x18 Watt "Phillips" or Eq 4.00 pcs - 480,150.00 - 1,920,600.00
I.27 Kap TCW 2x18 Watt "Phillips" or Eq 10.00 pcs - 522,830.00 - 5,228,300.00
I.28 Kap Downlight "Philips" or Eq 10.00 - 80,025.00 - 800,250.00
I.29 LED Highbay 100W, 220Vac, "Talled" 8.00 unit - 4,801,500.00 - 38,412,000.00
Sub Total I - - 29,888,360.86 312,810,031.40
II Pemasangan Panel Hubung Bagi Indoor & Outdoor - - - -
II.1 Memasang Panel Hubung Bagi Utama / unit 1.00 Lot 373,450.00 8,536,000.00 373,450.00 8,536,000.00
II.2 Memasang Panel Hubung Bagi 1.0 (Lt. Dasar) 1.00 Lot 373,450.00 5,868,500.00 373,450.00 5,868,500.00
II.3 Memasang Panel Hubung Bagi 1.1 (Lt. 1) 1.00 Lot 373,450.00 5,868,500.00 373,450.00 5,868,500.00
II.4 Memasang Panel Hubung Bagi 1.2 (Lt. 2) 1.00 Lot 373,450.00 5,868,500.00 373,450.00 5,868,500.00
II.5 Memasang Panel Hubung Bagi 1.3 (Lighting PJU & Flood Light) 1.00 Lot 373,450.00 6,935,500.00 373,450.00 6,935,500.00
Sub Total II - - 1,867,250.00 33,077,000.00
III Pekerjaan Instalasi Electrical Outdoor - - - -
III.1 Galian tanah biasa kedalaman / m3 300.00 m3 19,817.52 - 5,945,257.31 -
III.2 Galian tanah berbatu kedalaman s/d 1m / m3 60.00 m3 118,905.15 - 7,134,308.78 -
III.3 Menanam kabel tanah 4x2.5 - 4x10 sqmm / mtr 400.00 m 16,005.00 21,340.00 6,402,000.00 8,536,000.00
III.4 Menanam kabel tanah 4x16 - 4x50 sqmm / mtr 50.00 m 26,675.00 32,010.00 1,333,750.00 1,600,500.00
III.5 Pekerjaan Pembesian 12 mm KS / kg 150.00 kg 26,675.00 58,685.00 4,001,250.00 8,802,750.00
III.6 Pemasangan Penerangan Jalan Umum / unit 11.00 unit 426,800.00 - 4,694,800.00 -
III.7 Pemasangan penerangan lampu sorot / unit 2.00 unit 426,800.00 - 853,600.00 -
III.8 Pembuatan patok kabel ukuran (15x15x60 cm) / patok 50.00 patok 37,345.00 48,015.00 1,867,250.00 2,400,750.00
III.9 LED Street Light 60W, 220Vac 11.00 unit - 3,201,000.00 - 35,211,000.00
III.10 LED Flood Light 100W, 220Vac, "Talled" 2.00 unit - 3,734,500.00 - 7,469,000.00
III.11 Kabel NYFGbY 4x50 mm2 "Supreme" or Eq 300.00 m - 426,800.00 - 128,040,000.00
III.14 Kabel NYM 3x2.5 mm2 "Etherna" or Eq 150.00 m - 16,538.50 - 2,480,775.00
III.15 Mendirikan tiang lampu PJU 11.00 unit 266,750.00 - 2,934,250.00 -
III.16 Pembuatan Pondasi (Strous Pail 1mx30cm, foot plat 0.5x0.5x0.3m, pedestal 30x30x1cm) Tiang 7 mtr / lot 11.00 ttk 693,550.00 906,950.00 7,629,050.00 9,976,450.00
III.17 Memasang serta membongkar bekisting / m2 20.00 m2 72,626.60 82,692.50 1,452,532.07 1,653,850.00
III.18 Galvanized Pole Street Light 7 mtr lengkap ornamen 11.00 unit - 4,801,500.00 - 52,816,500.00
Sub Total III - - 44,248,048.16 301,667,575.00
HARGA SATUAN TOTAL HARGA
NO URAIAN PEKERJAAN VOL. SAT.
UPAH BAHAN UPAH BAHAN
IV Pekerjaan Instalasi Lightning Protection & Grounding System - - - -
IV.1 Pemasangan penangkal petir 1.00 Lot 2,667,500.00 - 2,667,500.00 -
IV.2 Air Terminal ESE Radius 20 mtr 2.00 Unit - 13,337,500.00 - 26,675,000.00
IV.3 Kabel NYY 1x50 mm2 75.00 m - 80,025.00 - 6,001,875.00
IV.4 FRP Mast 2M 1.00 Jts - 2,667,500.00 - 2,667,500.00
IV.5 Galvanize pipe Ø 2" 2.00 Jts - 373,450.00 - 746,900.00
IV.6 Steel Sling Wire Ø 1/4" 75.00 m - 10,670.00 - 800,250.00
IV.7 Accessories 1.00 Lot - 1,600,500.00 - 1,600,500.00
IV.8 Pengeboran 2" dengan kedalaman s/d 10 m / m 36.00 m 80,025.00 - 2,880,900.00 -
IV.9 Pemasangan Bare Copper Cable 50mm2 / m 36.00 m 90,695.00 80,025.00 3,265,020.00 2,880,900.00
IV.10 Pemasangan Copper Ground Rod / titik 2.00 ttk 213,400.00 1,440,450.00 426,800.00 2,880,900.00
IV.11 Membuat beton 1pc:2ps: 3split / m3 15.00 m3 346,775.00 586,850.00 5,201,625.00 8,802,750.00
IV.12 Memasang serta membongkar bekisting / m2 20.00 m2 72,626.61 82,692.50 1,452,532.11 1,653,850.00
Sub Total IV 15,894,377.11 54,710,425.00
Jumlah 91,898,036.13 702,265,031.40
TOTAL KESELURUHAN (UPAH+BAHAN) 794,163,067.52
DIBULATKAN 794,163,000.00
Blora, 24 Juni 2019

Aan Rochayanto, ST
Direktur
ANALISA HARGA SATUAN PEKERJAAN
I Pekerjaan Persiapan
A.1 Bongkar Bangunan Lama 1 m2
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp) (Rp)
A. TENAGA
Pekerja L.12 OH 0.7500 72,000.00 54,000.00
Mandor L.09 OH 0.0250 90,000.00 2,250.00
JUMLAH TENAGA KERJA 56,250.00
A.2 Pembuatan Direksi Keet

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0500 90,000.00 4,500.00
Kepala Tukang L.01 OH 0.8000 95,000.00 76,000.00
Tukang Kayu L.19 OH 1.0000 87,000.00 87,000.00
Tukang Batu L.15 OH 2.0000 87,000.00 174,000.00
Pekerja L.12 OH 2.0000 72,000.00 144,000.00
B. BAHAN
Dolken Kayu Ø 8-10/400 cm E5 btg 1.2500 11,500.00 14,375.00
Kayu 5/7 E4 m3 0.1800 4,211,500.00 758,070.00
Besi Strip C4 kg 0.8500 59,500.00 50,575.00
Semen Portland A2 kg 35.0000 1,250.00 43,750.00
Pasir Pasang A8 m3 0.1500 225,000.00 33,750.00
Split A15 m3 0.1500 270,000.00 40,500.00
Pasir Beton A9 m3 0.1000 272,500.00 27,250.00
Bata Merah A16 bh 30.0000 700.00 21,000.00
Kaca Polos 3mm A5 m2 1.0000 87,000.00 87,000.00
triplek 4 mm D13 lbr 0.0600 67,700.00 4,062.00
Paku D8 kg 0.8500 29,100.00 24,735.00
Kunci Tanam D3 bh 1.5000 146,333.00 219,499.50
JUMLAH BAHAN 1,324,566.50
A.3 Pemasangan Bowplank (UITZET)

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0101 90,000.00 907.38
Kepala Tukang L.01 OH 0.0050 95,000.00 478.90
Tukang Kayu L.19 OH 0.1009 87,000.00 8,777.87
Pekerja L.12 OH 0.1010 72,000.00 7,269.34
B. BAHAN
Kayu Meranti (papan 2/20) E2 m3 0.0500 3,350,400.00 167,520.00
Kayu Meranti (usuk 5/7) E4 m3 0.0140 4,211,500.00 58,961.00
Paku biasa 2" - 5" D8 kg 1.0000 29,100.00 29,100.00
JUMLAH BAHAN 255,581.00
II Pekerjaan tanah
B.1 Penggalian Tanah Untuk Konstruksi (tanah Ex Dipadatkan)
(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0323 90,000.00 2,903.49
Pekerja L.12 OH 1.0000 72,000.00 72,000.00
B.2 Penggalian Boorpile
(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0240 90,000.00 2,160.00
Pekerja L.12 OH 0.4800 72,000.00 34,560.00
B. BAHAN
Sewa Boor Strauspall AL3 bh 0.4000 150,000.00 60,000.00
B.3 Urugan Tanah kembali (ex Galian)

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0100 90,000.00 900.00
Pekerja L.12 OH 0.3500 72,000.00 25,200.00
B.4 Pemasangan batu Belah 1Pc : 4Ps

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0750 90,000.00 6,750.00
Tukang Batu L.15 OH 0.0600 87,000.00 5,220.00
Pekerja L.12 OH 1.5000 72,000.00 108,000.00
B. BAHAN
Batu Belah 15/20 cm A14 m3 1.2000 210,000.00 252,000.00
pasir pasang A8 m3 0.5200 225,000.00 117,000.00
B.5 Urugan tanah Grosok

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0250 90,000.00 2,250.00
Pekerja L.12 OH 0.2500 72,000.00 18,000.00
B. BAHAN
sirtu A10 m3 1.2000 125,000.00 150,000.00
III Pekerjaan Dinding Dan Lantai

C.1 Pemasangan batu Bata 1/2 1Pc : 4Ps
(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0150 90,000.00 1,350.00
Tukang Batu L.15 OH 0.1000 87,000.00 8,700.00
Pekerja L.12 OH 0.3200 72,000.00 23,040.00
B. BAHAN
Bata merah A16 bh 70.0000 700.00 49,000.00
pasir pasang A8 m3 0.0430 225,000.00 9,675.00
C.2 Plesteran 1Pc : 4Ps tebal 15mm
(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0150 90,000.00 1,350.00
Tukang Batu L.15 OH 0.1500 87,000.00 13,050.00
Pekerja L.12 OH 0.2000 72,000.00 14,400.00
B. BAHAN
pasir pasang A8 m3 0.0200 225,000.00 4,500.00
C.3 Acian Dinding dan balok

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0101 90,000.00 907.20
Tukang Batu L.15 OH 0.1000 87,000.00 8,700.00
Pekerja L.12 OH 0.2000 72,000.00 14,400.00
B. BAHAN
C.4 Pemasangan Glassblock

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0007 90,000.00 64.80
Tukang Batu L.15 OH 0.0040 87,000.00 348.00
Pekerja L.12 OH 0.0140 72,000.00 1,008.00
B. BAHAN
GlassBlock D7 bh 1.0000 32,500.00 32,500.00
Semen Portland A2 kg 0.1600 1,250.00 200.00
C.5 Pemasangan batu alam

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0350 90,000.00 3,150.00
Tukang Batu L.15 OH 0.3500 87,000.00 30,450.00
Pekerja L.12 OH 0.7000 72,000.00 50,400.00
B. BAHAN
Batu Tempel hitam A17 m2 1.1000 120,000.00 132,000.00
pasir pasang A8 m3 0.0350 225,000.00 7,875.00
C.6 Sponengan
(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0040 90,000.00 360.00
Tukang Batu L.15 OH 0.4000 87,000.00 34,800.00
Pekerja L.12 OH 0.0800 72,000.00 5,760.00
B. BAHAN
Semen Portland A2 kg 0.5000 1,250.00 625.00
pasir pasang A8 m3 0.0130 225,000.00 2,925.00
C.7 Pemasangan lantai Granit Lokal semua warna Uk 60x60
(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0350 90,000.00 3,150.00
Tukang Batu L.15 OH 0.3500 87,000.00 30,450.00
Pekerja L.12 OH 0.7000 72,000.00 50,400.00
B. BAHAN
Granit Lokal 60x60 C16 m2 1.1000 250,000.00 275,000.00
Semen Berwarna Yiyitan A3 kg 1.3000 16,067.00 20,887.10
pasir pasang A8 m3 0.0450 225,000.00 10,125.00
C.8 Pemasangan lantai Granit KM Uku 30x30

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0350 90,000.00 3,150.00
Tukang Batu L.15 OH 0.3500 87,000.00 30,450.00
Pekerja L.12 OH 0.7000 72,000.00 50,400.00
B. BAHAN
Granit Lokal 30x30 A17 m2 1.1000 120,000.00 132,000.00
pasir pasang A8 m3 0.0450 225,000.00 10,125.00
C.9 Pemasangan Dinding Granit semua warna Uk 30x30

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0500 90,000.00 4,500.00
Tukang Batu L.15 OH 0.5000 87,000.00 43,500.00
Pekerja L.12 OH 1.0000 72,000.00 72,000.00
B. BAHAN
Granit Lokal30x30 A17 m2 1.0400 120,000.00 124,800.00
pasir pasang A8 m3 0.0450 225,000.00 10,125.00
IV Pekerjaan Beton
D.1 Pekerjaan Beton (ready Mix K.225)
(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0750 90,000.00 6,750.00
Tukang Batu L.15 OH 0.4000 87,000.00 34,800.00
Pekerja L.12 OH 1.5000 72,000.00 108,000.00
B. BAHAN
Beton Ready MIX K225 F7 m3 1.0500 1,025,000.00 1,076,250.00
Sewa Congcrete Vibrator AL1 bh 0.4000 85,000.00 34,000.00
Sewa Pompa (concrete pump) AL2 m3 1.0000 26,500.00 26,500.00
D.2 Pekerjaan Beton manual Camp 1PC:2PS:3SP
(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0800 90,000.00 7,200.00
Tukang Batu L.15 OH 0.2500 87,000.00 21,750.00
Pekerja L.12 OH 1.6500 72,000.00 118,800.00
B. BAHAN
Semen Portland A2 Kg 232.0000 1,250.00 290,000.00
Pasir Beton A9 m3 0.5200 272,500.00 141,700.00
Batu Split A15 m3 0.7800 270,000.00 210,600.00
D.3 Pekerjaan Beton Plat Canopy T : 8 cm

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0800 90,000.00 7,200.00
Tukang Batu L.15 OH 0.2500 87,000.00 21,750.00
Pekerja L.12 OH 1.6500 72,000.00 118,800.00
B. BAHAN
Semen Portland A2 Kg 232.0000 1,250.00 290,000.00
Pasir Beton A9 m3 0.5200 272,500.00 141,700.00
Batu Split A15 m3 0.7800 270,000.00 210,600.00
V Pekerjaan Pembesian
E.1 Pembesian dengan besi polos atau Ulir
(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0003 90,000.00 27.00
Tukang Besi L.16 OH 0.0070 87,000.00 609.00
Pekerja L.12 OH 0.0070 72,000.00 504.00
B. BAHAN
Besi beton B20 kg 1.0500 11,500.00 12,075.00
Kawat Beton D17 kg 0.0150 26,900.00 403.50
VI Pekerjaan Begisting
F.1 Bekisting Untuk Lantai Halaman
(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0060 90,000.00 540.00
Tukang Batu L.16 OH 0.3300 87,000.00 28,710.00
Pekerja L.12 OH 0.3200 72,000.00 23,040.00
B. BAHAN
Kayu meranti Bekisting E2 m3 0.0400 3,350,400.00 134,016.00
Paku biasa 2" - 5" D8 kg 0.4000 29,100.00 11,640.00
Minyak Bekisting E11 lt 0.2000 30,100.00 6,020.00
Balok Kayu meranti E4 m3 0.0150 4,211,500.00 63,172.50
Plywood Tebal 9mm D14 lbr 0.3500 125,000.00 43,750.00
F.2 Bekisting Foot Plate
(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0332 90,000.00 2,988.00
Tukang kayu L.19 OH 0.3320 87,000.00 28,884.00
Pekerja L.12 OH 0.6660 72,000.00 47,952.00
B. BAHAN
Paku biasa 2" - 5" D8 kg 0.4000 29,100.00 11,640.00
F.3 Bekisting Sloof

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0262 90,000.00 2,359.08
Tukang kayu L.19 OH 0.2623 87,000.00 22,822.45
Pekerja L.12 OH 0.5251 72,000.00 37,804.32
B. BAHAN
Paku biasa 2" - 5" D8 kg 0.4000 29,100.00 11,640.00
F.4 Bekisting Kolom

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0333 90,000.00 2,994.21
Tukang kayu L.19 OH 0.3330 87,000.00 28,966.91
Pekerja L.12 OH 0.6664 72,000.00 47,977.49
B. BAHAN
Paku biasa 2" - 5" D8 kg 0.4000 29,100.00 11,640.00
Kayu Meranti balok E4 m3 0.0150 4,211,500.00 63,172.50
Plywood 9mm D14 lbr 0.3500 125,000.00 43,750.00
Dolken Kayu Gelam E5 Btg 1.0000 11,500.00 11,500.00
F.5 Bekisting balok

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0333 90,000.00 2,994.21
Tukang kayu L.19 OH 0.3330 87,000.00 28,966.91
Pekerja L.12 OH 0.6664 72,000.00 47,977.49
B. BAHAN
Paku biasa 2" - 5" D8 kg 0.4000 29,100.00 11,640.00
Plywood 9mm D14 lbr 0.3500 125,000.00 43,750.00
F.6 Bekisting Tangga
(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0333 90,000.00 2,997.00
Tukang kayu L.19 OH 0.3330 87,000.00 28,966.91
Pekerja L.12 OH 0.6664 72,000.00 47,977.49
B. BAHAN
Paku biasa 2" - 5" D8 kg 0.4000 29,100.00 11,640.00
Plywood 15 mm D14 lbr 0.3500 125,000.00 43,750.00
F.7 Bekisting Untuk Talang

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0060 90,000.00 540.00
Tukang Kayu L.19 OH 0.3300 87,000.00 28,710.00
Pekerja L.12 OH 0.3200 72,000.00 23,040.00
B. BAHAN
Paku biasa 2" - 5" D8 kg 0.4000 29,100.00 11,640.00
F.8 Bekisting Untuk Plat Canopy T = 8 cm

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0060 90,000.00 540.00
Tukang kayu L.19 OH 0.3300 87,000.00 28,710.00
Pekerja L.12 OH 0.3200 72,000.00 23,040.00
B. BAHAN
Paku biasa 2" - 5" D8 kg 0.4000 29,100.00 11,640.00
F.9 Bekisting Untuk Plat lantai Dasar

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0262 90,000.00 2,359.08
Tukang kayu L.19 OH 0.2623 87,000.00 22,822.45
Pekerja L.12 OH 0.5251 72,000.00 37,804.32
B. BAHAN
Paku biasa 2" - 5" D8 kg 0.4000 29,100.00 11,640.00
F.10 Bekisting Untuk Plat lantai
(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0330 90,000.00 2,970.00
Tukang kayu L.19 OH 0.3300 87,000.00 28,710.00
Pekerja L.12 OH 0.6600 72,000.00 47,520.00
B. BAHAN
Paku biasa 2" - 5" D8 kg 0.4000 29,100.00 11,640.00
VII Pekerjaan Struktur baja

G.1 Pekejaan besi baja
(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0030 90,000.00 270.00
Tukang Besi L.16 OH 0.0600 87,000.00 5,220.00
Pekerja L.12 OH 0.0600 72,000.00 4,320.00
B. BAHAN
Besi Profil WF B13 Kg 1.1500 14,500.00 16,675.00
G.2 Pekejaan besi Plat

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0030 90,000.00 270.00
Tukang Besi L.16 OH 0.0600 87,000.00 5,220.00
Pekerja L.12 OH 0.0600 72,000.00 4,320.00
B. BAHAN
Plat Besi Baja C2 Kg 1.1500 14,050.00 16,157.50
G.3 Pekejaan Sagrod

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0020 90,000.00 180.00
Tukang Besi L.16 OH 0.0300 87,000.00 2,610.00
Pekerja L.12 OH 0.0300 72,000.00 2,160.00
B. BAHAN
Besi Beton Polos B20 Kg 1.1000 11,500.00 12,650.00
G.4 Pekejaan Treckstang
(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0020 90,000.00 180.00
Tukang Besi L.16 OH 0.0300 87,000.00 2,610.00
Pekerja L.12 OH 0.0300 72,000.00 2,160.00
B. BAHAN
Besi Beton Polos B20 Kg 1.1000 11,500.00 12,650.00
G.5 Pekerjaan Baut

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0020 90,000.00 180.00
Tukang Besi L.16 OH 0.0300 87,000.00 2,610.00
Pekerja L.12 OH 0.0300 72,000.00 2,160.00
B. BAHAN
Mur Baut D5 bh 1.0000 2,500.00 2,500.00
G.6 Roda trolley kp. 250 kg, putar

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0020 90,000.00 180.00
Tukang Besi L.16 OH 0.0300 87,000.00 2,610.00
Pekerja L.12 OH 0.0300 72,000.00 2,160.00
B. BAHAN
Roda trolley kp. 250 kg, putar G5 bh 1.0000 975,000.00 975,000.00
G.7 Pipa Kotak 100.100.4.5

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0020 90,000.00 180.00
Tukang Besi L.16 OH 0.0300 87,000.00 2,610.00
Pekerja L.12 OH 0.0300 72,000.00 2,160.00
B. BAHAN
Besi Hollow 100x100x4,5mm G4 KG 1.0000 14,928.94 14,928.94
G.8 Pekerjaan Las Potong /m

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0020 90,000.00 180.00
Tukang Besi L.16 OH 0.0200 87,000.00 1,740.00
Pekerja L.12 OH 0.0400 72,000.00 2,880.00
B. BAHAN
Sewa Blender Potong/Alat las potong AL4 hari 0.1700 250,000.00 42,500.00
Kelengkapan (LPG dan Oksigen) 5% lot 1.0000 2,125.00 2,125.00
G.9 Pekerjaan Las Sambung/m
(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0020 90,000.00 180.00
Tukang Besi L.16 OH 0.0200 87,000.00 1,740.00
Pekerja L.12 OH 0.0400 72,000.00 2,880.00
B. BAHAN
Electroda Las C6 Kg 0.4000 39,000.00 15,600.00
Solar F16 ltr 0.3000 6,000.00 1,800.00
Minyak Pelumas Las F17 ltr 0.0040 35,000.00 140.00
Sewa Alat Las Listrik AL5 Jam 0.1700 250,000.00 42,500.00
VIII Pekerjaan Pintu Kaca dan Jendela

H.1 Pekerjaan Kusen Aluminium 4"
(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0021 90,000.00 189.00
Tukang Besi L.16 OH 0.0430 87,000.00 3,741.00
Pekerja L.12 OH 0.0430 72,000.00 3,096.00
B. BAHAN
Aluminium uk 4x10, Profil 4 Inch E7 m 1.1000 108,000.00 118,800.00
Skrup fixer D10 bh 2.0000 1,500.00 3,000.00
Sealant E15 tube 0.0600 72,500.00 4,350.00
H.2 Pekerjaan Pasangan Kaca tebal 5mm

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0008 90,000.00 72.00
Tukang kayu L.19 OH 0.1513 87,000.00 13,166.78
Pekerja L.12 OH 0.0151 72,000.00 1,090.40
B. BAHAN
Kaca polos tebal 5mm A6 m2 1.1000 87,000.00 95,700.00
H.3 Pas. Tralis Boven alumunium coating

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.3000 90,000.00 27,000.00
Tukang Besi L.16 OH 1.0000 87,000.00 87,000.00
Pekerja L.12 OH 1.0000 72,000.00 72,000.00
B. BAHAN
Teralis Aluminium G17 m2 1.0000 500,000.00 500,000.00
Perlengkapan 35% harga lot 0.3500 175,000.00 61,250.00
H.4 Daun Jendela kaca rangka alumunium coating berikut lengkap aksesoris
(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.3000 90,000.00 27,000.00
Tukang Besi L.16 OH 1.0000 87,000.00 87,000.00
Pekerja L.12 OH 1.0000 72,000.00 72,000.00
B. BAHAN
Pintu Kaca Tempered 12 mm G10 m2 1.0000 1,750,000.00 1,750,000.00
H.5 Pintu kaca tempered 12 mm Patch Fitting Dorma = aksesoris

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.3000 90,000.00 27,000.00
Tukang Besi L.16 OH 1.0000 87,000.00 87,000.00
Pekerja L.12 OH 1.0000 72,000.00 72,000.00
B. BAHAN
Pintu Kaca Tempered 12 mm Pacth Fitting Dorma G7 m2 1.0000 8,500,000.00 8,500,000.00
Perlengkapan 35% harga lot 0.3500 2,975,000.00 1,041,250.00
H.6 Daun pintu allumunium coating berikut aksesoris

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.3000 90,000.00 27,000.00
Tukang Besi L.16 OH 1.0000 87,000.00 87,000.00
Pekerja L.12 OH 1.0000 72,000.00 72,000.00
B. BAHAN
Perlengkapan 35% harga lot 0.3500 1,662,500.00 581,875.00
H.7 Daun pintu KM/WC allumunium coating + Jalusi berikut aksesoris

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.3000 90,000.00 27,000.00
Tukang Besi L.16 OH 1.0000 87,000.00 87,000.00
Pekerja L.12 OH 1.0000 72,000.00 72,000.00
B. BAHAN
H.8 Pintu Masuk dan keluar gudang berikut aksesoris (Pintu Harmonika)
(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0052 90,000.00 468.00
Tukang Besi L.16 OH 1.0500 87,000.00 91,350.00
Pekerja L.12 OH 1.0500 72,000.00 75,600.00
B. BAHAN
Pintu Harmonika G6 m2 1.0000 1,100,000.00 1,100,000.00
IX Pekerjaan Penutup atap

I.1 Atap Zincalume tebal 0.4 mm
(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0060 90,000.00 540.00
Tukang kayu L.19 OH 0.0800 87,000.00 6,960.00
Pekerja L.12 OH 0.0200 72,000.00 1,440.00
B. BAHAN
Atap Zincalume tebal 0.4 mm F18 m2 1.1000 55,000.00 60,500.00
Sekrup D9 Kg 0.1280 40,000.00 5,120.00
I.2 Atap Baja Ringan (include pemasangan)

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0050 90,000.00 450.00
Tukang Besi L.16 OH 0.1000 87,000.00 8,700.00
Pekerja L.12 OH 0.4000 72,000.00 28,800.00
B. BAHAN
Rangka Baja Ringan G11 m2 1.1000 375,000.00 412,500.00
I.3 Paralon Exhust fan PVC 6"

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0410 90,000.00 3,690.00
Tukang Batu L.15 OH 0.1350 87,000.00 11,745.00
Pekerja L.12 OH 0.0810 72,000.00 5,832.00
B. BAHAN
Pralon PVC 6" F19 m1 1.2000 248,750.00 298,500.00
Perlengkapan 35% harga D8 lot 0.3500 87,062.50 30,471.88
I.4 Paralon talang dia 4"
(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0410 90,000.00 3,690.00
Tukang Batu L.15 OH 0.1350 87,000.00 11,745.00
Pekerja L.12 OH 0.0810 72,000.00 5,832.00
B. BAHAN
Pralon PVC 4" AW F4 1 1.2000 131,750.00 158,100.00
Perlengkapan 35% harga D8 lot 0.3500 46,112.50 16,139.38
I.5 Plafon gypsum + rangka (holo ukuran 4 cm x 5 cm dan 4 x 4 cm)

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0130 90,000.00 1,170.00
Tukang Gypsum L.23 OH 0.0500 87,000.00 4,350.00
Tukang besi L.16 OH 0.2600 87,000.00 22,620.00
Pekerja L.12 OH 0.0310 72,000.00 2,232.00
B. BAHAN
Paku Peluru Ramset G1 m2 0.3900 2,000.00 780.00
Hollow 4x5 (Rangka utama) B19 btg 0.4590 135,000.00 61,965.00
Hollow 4x4 (Rangka Pembagi) B17 btg 0.4310 97,000.00 41,807.00
Paku Beton G2 kg 0.0100 40,000.00 400.00
sekrup D9 kg 0.1100 40,000.00 4,400.00
Gypsum board E9 lbr 0.3640 78,000.00 28,392.00
Seal Tape F1 bh 0.0240 3,500.00 84.00
coumpoun gypsum G3 zak 0.0200 65,000.00 1,300.00
amplas E12 lbr 0.1000 22,133.00 2,213.30
X Pekerjaan Pengecatan
J.1 Pengecatan Dinding Baru Setara Dulux (Wheatershield)
(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0025 90,000.00 225.00
Tukang Cat L.17 OH 0.0630 87,000.00 5,481.00
Pekerja L.12 OH 0.0200 72,000.00 1,440.00
B. BAHAN
Plamir B11 kg 0.1000 12,000.00 1,200.00
kertas Gosok E12 lbr 0.1000 22,133.00 2,213.30
Cat dasar B12 kg 0.1000 49,300.00 4,930.00
Cat Penutup 2x B9 kg 0.2600 109,000.00 28,340.00
J.2 Pengecatan Meni

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0075 90,000.00 675.00
Tukang Cat L.17 OH 0.2250 87,000.00 19,575.00
Pekerja L.12 OH 0.0200 72,000.00 1,440.00
B. BAHAN
Meni Besi B2 Kg 0.1000 38,900.00 3,890.00
Kuas D12 Bh 0.0010 34,743.00 34.74
J.3 Pengecatan Permukaan Besi dengan cat besi
(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0060 90,000.00 540.00
Tukang Cat L.17 OH 0.0630 87,000.00 5,481.00
Pekerja L.12 OH 0.0060 72,000.00 432.00
B. BAHAN
cat besi B1 Kg 0.3000 74,860.00 22,458.00
J.4 Pengecatan Dinding Baru Setara Dulux (Wheatershield)

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0100 90,000.00 900.00
Tukang Cat L.17 OH 0.3000 87,000.00 26,100.00
Pekerja L.17 OH 0.2000 87,000.00 17,400.00
B. BAHAN
Roll cat E13 m3 0.0100 35,000.00 350.00
kertas Gosok E12 kg 0.2000 22,133.00 4,426.60
Cat Tembok dalam B10 Kg 0.2000 78,000.00 15,600.00
XI Pekerjaan Lain lain

K.1 Pasang Handrail stainless Steel Ralling Balkon + Aksesoris
(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0052 90,000.00 468.00
Tukang besi L.16 OH 1.0500 87,000.00 91,350.00
Pekerja L.17 OH 1.0500 87,000.00 91,350.00
B. BAHAN
Railling besi bahan pipa stainless steel, dia. 2,5" G16 m' 3.5000 275,000.00 962,500.00
Railling besi bahan pipa stainless steel, dia. 1" G13 m' 14.0000 125,000.00 1,750,000.00
Pek. Las Sambung m' 1.0000 49,615.00 49,615.00
Pek. Las Potong m' 1.0000 65,030.00 65,030.00
K.2 Pekerjaan Pasanga Handrail Stainless Steel Ralling Tangga Ø 1,5"

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0052 90,000.00 468.00
Tukang besi L.16 OH 1.0500 87,000.00 91,350.00
Pekerja L.17 OH 1.0500 87,000.00 91,350.00
B. BAHAN
Railling besi bahan pipa stainless steel, dia. 1" G13 m' 14.0000 125,000.00 1,750,000.00
Pek. Las Sambung m' 1.0000 75,640.00 75,640.00
Pek. Las Potong m' 1.0000 129,246.00 129,246.00
K.3 Pasanga Kanopi Hollow 4x4
(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0250 90,000.00 2,250.00
Tukang Las L.20 OH 0.5000 90,000.00 45,000.00
Pekerja L.17 OH 0.8000 87,000.00 69,600.00
B. BAHAN
Besi Hollow 4X4 B17 BT 1.8333 97,000.00 177,833.33
Perlengkapan assesoris 3,5% harga lot 0.3500 33,950.00 11,882.50
K.4 Pasang Allucobond composite

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0008 90,000.00 67.50
Tukang Besi L.16 OH 0.1500 87,000.00 13,050.00
Pekerja L.12 OH 0.0150 72,000.00 1,080.00
B. BAHAN
Alluminium Composite Panel C1 m2 1.1000 350,000.00 385,000.00
Besi Hollow B17 btg 1.0000 97,000.00 97,000.00
Bracket Besi Siku 35x35x3,5 E16 m 1.0000 9,700.00 9,700.00
Brazing E14 bh 1.0000 50,000.00 50,000.00
Sealant E15 tube 0.2500 72,500.00 18,125.00
Skrup D9 kg 0.2000 40,000.00 8,000.00
K.5 Pasang Closet Duduk merk toto lengkap dengan Asesoris

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.1613 90,000.00 14,517.18
Tukang Batu L.15 OH 1.1000 87,000.00 95,700.00
Pekerja L.12 OH 3.3300 72,000.00 239,760.00
B. BAHAN
Perlengkapan lot 0.0600 1,312,500.00 78,750.00
Closet Duduk Toto E10 Bh 1.0000 3,750,000.00 3,750,000.00
K.6 Buat Septictank dari pasangan bata + Plesteran lengkap dengan penyekat dan tutup atas dari cor beton bertulang
(Rp) (Rp)
Galian Tanah m3 23.6573 74,903.49 1,772,010.59
Urugan Tanah Kembali m3 12.2000 26,100.00 318,420.00
Pemasangan batu Bata 1/2 1Pc : 4Ps m2 14.3550 107,090.00 1,537,276.95
Plesteran 1Pc : 4Ps tebal 15mm m2 28.7100 41,225.00 1,183,569.75
Pas kolom beton bertulang (300 kg besi + bekisting) m3 0.1935 8,232,085.00 1,592,908.45
Pas. sloof beton bertulang (200 Kg besi + bekisting) m3 0.3578 4,801,533.00 1,717,748.43
Pas Ring Balok beton bertulang m3 0.1200 85,017.50 10,202.10
Pas. lantai bak beton tumbuk ad. 1 : 3 : 5 m3 0.4373 774,525.00 338,661.06
Pas. Penutup beton tumbuk ad 1 :3 :5 m3 0.3498 774,525.00 270,928.85
Pas Pipa PVC 4" AW m1 4.2000 193,872.88 814,266.08
K.6.1 Pas kolom beton bertulang (300 kg besi + bekisting)
(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.2500 90,000.00 22,500.00
Tukang Besi L.16 OH 2.1000 87,000.00 182,700.00
Tukang Kayu L.19 OH 3.3000 87,000.00 287,100.00
Tukag Batu L.15 OH 0.3500 87,000.00 30,450.00
Pekerja L.12 OH 7.3000 72,000.00 525,600.00
JUMLAH TENAGA KERJA 1,102,500.00
B. BAHAN
Kayu Meranti Bekisting E2 m3 0.4000 3,350,400.00 1,340,160.00
Paku Biasa 2"-5" D8 kg 4.0000 29,100.00 116,400.00
Besi Beton Polos B20 kg 300.0000 11,500.00 3,450,000.00
Kawat Beton D17 kg 4.5000 26,900.00 121,050.00
Pasir Beton A9 m3 0.5200 272,500.00 141,700.00
Batu Split A15 m3 0.7300 270,000.00 197,100.00
Kayu Meranti Balok 3/5, 5/7, 4/6 E4 m3 0.1500 4,211,500.00 631,725.00
Playwood 9mm D14 lbr 3.5000 125,000.00 437,500.00
Dolken Kayu Gelam dia 8-10 cm p 4m E5 btg 20.0000 11,500.00 230,000.00
K.6.2 Pas. sloof beton bertulang (200 Kg besi + bekisting)

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.1700 90,000.00 15,300.00
Tukang Besi L.16 OH 1.4000 87,000.00 121,800.00
Tukang Kayu L.19 OH 1.5600 87,000.00 135,720.00
Tukag Batu L.15 OH 0.3500 87,000.00 30,450.00
Pekerja L.12 OH 4.8500 72,000.00 349,200.00
B. BAHAN
Kayu Meranti Bekisting E2 m3 0.2700 3,350,400.00 904,608.00
Paku Biasa 2"-5" D8 kg 2.0000 29,100.00 58,200.00
Besi Beton Polos B20 kg 200.0000 11,500.00 2,300,000.00
Kawat Beton D17 kg 3.0000 26,900.00 80,700.00
Pasir Beton A9 m3 0.5200 272,500.00 141,700.00
Batu Split A15 m3 0.7800 270,000.00 210,600.00
K.6.3 Pas Ring Balok beton bertulang

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0050 90,000.00 450.00
Tukang Besi L.16 OH 0.0330 87,000.00 2,871.00
Tukang Kayu L.19 OH 0.0330 87,000.00 2,871.00
Tukag Batu L.15 OH 0.0330 87,000.00 2,871.00
Pekerja L.12 OH 0.1000 72,000.00 7,200.00
B. BAHAN
Kayu Meranti Campuran E3 m3 0.0030 3,700,000.00 11,100.00
Paku Biasa 2"-5" D8 kg 0.0200 29,100.00 582.00
Besi Beton Polos B20 kg 3.6000 11,500.00 41,400.00
Kawat Beton D17 kg 0.0500 26,900.00 1,345.00
Pasir Beton A9 m3 0.0090 272,500.00 2,452.50
Batu Split A15 m3 0.0150 270,000.00 4,050.00
k.7 Pasang Urinoir merk toto type t60p
(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0010 90,000.00 90.00
Tukang Ledeng L.21 OH 1.1000 90,000.00 99,000.00
Pekerja L.12 OH 1.0000 72,000.00 72,000.00
B. BAHAN
Perlengkapan 25% Harga Lot 0.0600 687,500.00 41,250.00
Urinoir toto Type T60p E17 bh 1.0000 2,750,000.00 2,750,000.00
Portland cement A2 kg 6.0000 1,250.00 7,500.00
Pasir Pasang A8 m3 0.0100 225,000.00 2,250.00
k.8 Pasang Shower

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0050 90,000.00 450.00
Tukang Batu L.15 OH 1.4500 87,000.00 126,150.00
Pekerja L.12 OH 1.2000 72,000.00 86,400.00
B. BAHAN
Perlengkapan 25% harga Lot 0.2500 235,000.00 58,750.00
Handle Shower E18 Unit 1.0000 940,000.00 940,000.00
Kran Shower merk toto E19 Unit 1.0000 670,000.00 670,000.00
Portland cement A2 kg 6.0000 1,250.00 7,500.00
Pasir Pasang A8 m3 0.0100 225,000.00 2,250.00
k.9 Pasang Tandon Air dan Kelengkapanya

(Rp) (Rp)
A. TENAGA
Pekerja L.12 OH 0.1000 72,000.00 7,200.00
B. BAHAN
Tandon Air 5000 liter F15 bh 1.0000 7,500,000.00 7,500,000.00
k.10 PasangFloor drain Ø 3" merk toto

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0050 90,000.00 450.00
Pekerja L.12 OH 0.0100 72,000.00 720.00
B. BAHAN
Floor drain Merk toto TX1BN E20 Unit 1.0000 460,000.00 460,000.00
k.11 Pasang Washtafel
No Uraian Kode Satuan Koefisien
(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.1000 90,000.00 9,000.00
Tukang Ledeng l.21 OH 1.4629 90,000.00 131,661.00
Pekerja L.12 OH 1.2000 72,000.00 86,400.00
B. BAHAN
Washtafel D11 Unit 1.0000 2,700,000.00 2,700,000.00
Pasir Pasang A8 m3 0.0100 225,000.00 2,250.00
Portland Semen A2 kg 6.0000 1,250.00 7,500.00
k.12 Pasang Kran Air

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0050 90,000.00 450.00
Pekerja L.12 OH 0.0100 72,000.00 720.00
B. BAHAN
Kran Air 3/4 " D1 bh 1.0000 357,000.00 357,000.00
Seal tape F1 Unit 0.5000 3,500.00 1,750.00
k.13 Pasang Pipa PVC 3" air Kotor

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0050 90,000.00 450.00
Pekerja L.12 OH 0.0100 72,000.00 720.00
B. BAHAN
Pipa PVC 3" F3 m 1.2000 52,500.00 63,000.00
Perlengkapan 35% Lot 0.3500 18,375.00 6,431.25
k.14 Pasang Pipa PVC 3/4" air bersih

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0018 90,000.00 162.00
Pekerja L.12 OH 0.0360 72,000.00 2,592.00
B. BAHAN
Pipa PVC 3/4" F2 m 1.2000 9,250.00 11,100.00
k.15 Pasang Pipa PVC 4" air kotor septictank
(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0041 90,000.00 369.00
Pekerja L.12 OH 0.0810 72,000.00 5,832.00
B. BAHAN
Pipa PVC 4" F4 m 1.2000 131,750.00 158,100.00
XII Pekerjaan Saluran Drainase

L.1 Urugan pasir
(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0100 90,000.00 900.00
Pekerja L.12 OH 0.3000 72,000.00 21,600.00
B. BAHAN
Pasir urug A7 m3 1.2000 177,000.00 212,400.00
L.2 Beton lantai Kerja 1Pc : 3Ps : 5 Split

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0800 90,000.00 7,200.00
Tukang Batu L.15 OH 0.2500 87,000.00 21,750.00
Pekerja L.12 OH 1.6500 72,000.00 118,800.00
B. BAHAN
portland semen A2 kg 218.0000 1,250.00 272,500.00
Pasir Pasang A8 m3 0.5200 225,000.00 117,000.00
Split A15 m3 0.8700 270,000.00 234,900.00
L.3 SALURAN TERBUKA, beton U Ditch ex MAS, uk. 60x80x120 cm / BH

(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0750 90,000.00 6,750.00
Tukang Batu L.15 OH 0.6000 87,000.00 52,200.00
Pekerja L.12 OH 1.5000 72,000.00 108,000.00
B. BAHAN
Saluran U Ditch uk. 60x80x120 cm F13 bh 1.0000 750,000.00 750,000.00
Semen portland A2 kg 115.0000 1,250.00 143,750.00
Pasir pasang A8 m3 0.3450 225,000.00 77,625.00
Pasir urug A7 m3 0.0800 177,000.00 14,160.00
L.4 Pekerjaan Grill Penutup Saluran Terbuka
(Rp) (Rp)
A. TENAGA
Mandor L.09 OH 0.0030 90,000.00 270.00
Tukang Besi L.16 OH 0.0550 87,000.00 4,785.00
Pekerja L.12 OH 0.8230 72,000.00 59,256.00
B. BAHAN
Besi Kanal siku 5x5 F14 kg 9.0720 14,050.00 127,461.60
Besi Beton Polos B20 kg 22.2000 11,500.00 255,300.00
Pekerjaan Las
Blora, 24 Juni 2019

Aan Rochayanto, ST
Direktur
DAFTAR HARGA SATUAN
UPAH DAN BAHAN
TAHUN 2019
HARGA SATUAN
NO. URAIAN KODE SATUAN
(Rp.)
1 2 3 4
A HARGA SATUAN UPAH
1 Kepala Tukang L.01 OH 95,000.00
UPAH
1 Kepala Tukang Batu L.02 OH 90,000.00
2 Kepala Tukang Besi L.03 OH 90,000.00
3 Kepala Tukang Cat L.04 OH 90,000.00
4 Kepala Tukang Gali L.05 OH 90,000.00
4 Kepala Tukang Kayu L.06 OH 90,000.00
5 Kepala Tukang Ledeng L.07 OH 90,000.00
6 Kepala Tukang Plitur L.08 OH 90,000.00
5 Mandor L.09 OH 90,000.00
6 Operator L.10 OH 90,000.00
7 Operator Pembantu L.11 OH 72,000.00
6 Pekerja L.12 OH 72,000.00
7 Penjaga L.13 OH 72,000.00
8 Tukang L.14 OH 90,000.00
7 Tukang Batu L.15 OH 87,000.00
8 Tukang Besi L.16 OH 87,000.00
9 Tukang Cat L.17 OH 87,000.00
10 Tukang Gali L.18 OH 87,000.00
10 Tukang Kayu L.19 OH 87,000.00
11 Tukang Las L.20 OH 90,000.00
12 Tukang Ledeng L.21 OH 90,000.00
13 Tukang Plitur L.22 OH 90,000.00
14 Tukang Gypsum L.23 OH 87,000.00
B HARGA SATUAN BAHAN

1 Semen PC 40 Kg A1 Zak 50,000.00
2 Semen PC 1 Kg A2 Kg 1,250.00
3 Semen Berwarna yiyitan A3 kg 16,067.00
4 Kaca Rayband 5mm A4 m2 192,000.00
5 Kaca polos 3 mm A5 m2 87,000.00
6 kaca polos 5mm A6 m2 87,000.00
7 Pasir Urug A7 m3 177,000.00
8 Pasir Pasang A8 m3 225,000.00
9 Pasir Beton A9 m3 272,500.00
10 Sirtu A10 m3 125,000.00
11 Tanah Urug A11 m3 140,667.00
HARGA SATUAN
(Rp.)
1 2 3 4
12 Agregat Klas A A12 m3 247,000.00
13 Agregat Klas B A13 m3 252,000.00
14 Batu Belah 15/20 A14 m3 210,000.00
15 Batu Split A15 m3 270,000.00
16 Bata Merah A16 bh 700.00
17 Batu Alam/Tempel A17 m2 120,000.00
18 Cat Besi B1 kg 74,860.00
19 Cat Meni besi B2 kg 38,900.00
20 Thiner A Spesial B3 ltr 32,500.00
21 Thiner A B4 ltr 23,600.00
22 Minyak Cat / Afduner B5 ltr 39,000.00
23 Plamir Besi B6 kg 32,100.00
24 Cat kayu B7 kg 50,100.00
25 Cat Meni kayu B8 kg 132,833.00
26 Cat Tembok luar (Setara Dulux Wheathershield) B9 kg 109,000.00
27 Cat temmbok dalam setara Dulux B10 kg 78,000.00
28 Plamir Tembok B11 kg 12,000.00
29 Dempul tembok/cat dasar B12 kg 49,300.00
30 Besi Profil WF B13 kg 14,500.00
31 Besi Siku L20x20x2 B14 kg 9,400.00
32 Besi Siku L30x30x3 B15 kg 9,700.00
33 besi Siku L 40x40x4 B16 kg 20,000.00
34 Besi Hollow 40x40 B17 btg 97,000.00
37 Besi beton polos dan Ulir B20 kg 11,500.00
38 ACP C1 m2 350,000.00
39 Plat Besi Baja C2 kg 14,050.00
40 Plat Strip 2x20 mm C3 m 37,000.00
41 plat strip 3x40 mm C4 m 59,500.00
42 Electrode Las C5 kg 38,000.00
43 Engsel Pintu C6 bh 39,000.00
44 Engsel Jendela C7 bh 20,000.00
45 Engsel H C8 bh 10,900.00
46 Grendel Biasa C9 bh 10,000.00
47 Grendel Besar C10 bh 22,000.00
48 Grendel Panjang C11 bh 37,000.00
49 Grendel Tannam C12 bh 112,000.00
50 espanyolet C13 bh 87,100.00
51 Bambu Bongkotan dia 10-12 cm p 3m C14 btg 22,000.00
52 Bambu Ori dia 10-12 cm P 3m C15 btg 36,000.00
53 Granit Lntai Lokal semua warna uk 60x60 C16 m2 250,000.00
54 Granit Lantai Lokal Semua Warna ukuran 30x30 C17 m2 125,000.00
55 Granit dinding Lokal semua Warna Ukuuran 30x30 C18 m2 125,000.00
HARGA SATUAN
(Rp.)
1 2 3 4
56 Kran Air Dia 3/4 toto T32b13 D1 bh 357,000.00
57 Kran Air Dia 1/2 D2 bh 37,000.00
58 Kunci Tanam D3 bh 146,333.00
59 Kunci tanam Besar D4 bh 120,000.00
60 Mur baut D5 BH 2,500.00
61 Mur baut Dinabolt D6 set 3,500.00
62 Glassblock D7 bh 32,500.00
63 Paku 2"-5" D8 kg 29,100.00
64 Sekrup D9 kg 40,000.00
65 Sekrup Fixer D10 bh 1,500.00
66 washtafel D11 bh 2,700,000.00
67 Kuas 4 Inch D12 bh 34,743.00
68 triplek uk 110x210x4mm D13 lbr 67,700.00
69 Plywood Uk 122x244x9mm D14 lbr 125,000.00
70 plywood Uk 122x244x15mm D15 lbr 179,000.00
71 Teakwood uk 122x244x4mm D16 lbr 125,000.00
72 kawat beton D17 kg 26,900.00
73 Daun Pintu Aluminium D18 bh 450,000.00
74 Kayu Jati Balok 5/7, 6/15, 6/12, 8/12 E1 m3 19,430,900.00
75 Kayu Meranti Bekisting E2 m3 3,350,400.00
76 Kayu Meranti Campuran E3 m3 3,700,000.00
77 Kayu Meranti Balok 3/5, 5/7, 4/6 E4 m3 4,211,500.00
78 Dolken Kayu Gelam dia 8-10 cm p 4m E5 btg 11,500.00
79 Plastik geotextile E6 m2 17,000.00
80 Aluminium putih Uk 4x10, profil 4 Inch E7 m1 108,000.00
81 Profil T Aluminium E8 m 13,500.00
82 Gypsum board t 8mm E9 lbr 78,000.00
83 Closet Duduk merk toto E10 Set 3,750,000.00
84 Minyak Bekisting E11 ltr 30,100.00
85 Kertas Gosok E12 lbr 22,133.00
86 Roll cat E13 bh 35,000.00
87 Brazhing E14 bh 50,000.00
88 Sealant E15 tube 72,500.00
89 Bracket bs Siku 35x35x3.5 E16 m 9,700.00
90 Urinair toto type t60p E17 bh 2,750,000.00
91 Handle Shower E18 Unit 940,000.00
92 Kran Shower E19 Unit 670,000.00
93 Floor drain toto TX1BN E20 bh 460,000.00
94 Seal tape F1 bh 3,500.00
95 Pipa PVC 3/4 aw F2 m 9,250.00
96 Pipa PVC 3" aw F3 m 52,500.00
97 Pipa PVC 4" AW F4 m 131,750.00
98 Beton Ready MIX K175 F5 m3 925,000.00
99 Beton Ready MIX K200 F6 m3 975,000.00
HARGA SATUAN
(Rp.)
1 2 3 4
100 Beton Ready MIX K225 F7 m3 1,025,000.00
106 Saluran U Ditch uk. 60x80x120 cm F13 bh 750,000.00
107 Besi Kanal C F14 kg 14,050.00
108 Tandon Air 5000 Liter F15 bh 7,500,000.00
109 Solar F16 ltr 6,000.00
110 Minyak Pelumas Las F17 ltr 35,000.00
111 Atap Zincalume tebal 0.4 mm F18 m2 55,000.00
112 Pipa PVC 6" F19 m 248,750.00
113 Paku Peluru Ramset G1 bh 2,000.00
114 Paku beton G2 kg 40,000.00
115 coumpoun gypsum G3 Zak 65,000.00
116 Besi Hollow 100x100x4,5mm G4 KG 14,928.94
117 Roda trolley kp. 250 kg, putar G5 Bh 975,000.00
118 Pintu Harmonika G6 m2 1,100,000.00
119 Pintu Kaca Tempered 12 mm Pacth Fitting Dorma G7 Unit 8,500,000.00
120 Daun pintu allumunium coating G8 Unit 4,750,000.00
121 Daun pintu KM/WC allumunium coating + Jalusi G9 Unit 4,500,000.00
122 Daun Jendela kaca rangka alumunium coating G10 Unit 1,750,000.00
123 Rangka Baja Ringan G11 kg 375,000.00
124 Tralis Boven alumunium coating G12 m2 500,000.00
125 Railling besi bahan pipa stainless steel, dia. 1" G13 m' 125,000.00
126 Railling besi bahan pipa stainless steel, dia. 1,5" G14 m' 175,000.00
127 Railling besi bahan pipa stainless steel, dia. 2" G15 m' 225,000.00
128 Railling besi bahan pipa stainless steel, dia. 2,5" G16 m' 275,000.00
129 Teralis Boven Aluminium Coating G17 m2 500,000.00
C HARGA SATUAN PERALATAN

1 Sewa Pompa (concrete pump) AL1 m3 85,000.00
2 Sewa Concrete Vibrator AL2 bh 26,500.00
3 Sewa Boor Strausspile AL3 hari 150,000.00
4 Sewa Blender potong/Alat Las Potong AL4 hari 250,000.00
5 Sewa Alat Las Listrik AL5 hari 250,000.00
Blora, 24 Juni 2019

HARGA SATUAN
(Rp.)
1 2 3 4
Aan Rochayanto, ST
Direktur
DAFTAR HARGA BAHAN
No Nama Barang Kode Harga

1 Semen PC 40 Kg A1 Rp 50,000.00
2 Semen PC 1 Kg A2 Rp 1,250.00
3 Semen Berwarna yiyitan A3 Rp 16,067.00
4 Kaca Rayband 5mm A4 Rp 192,000.00
5 Kaca polos 3 mm A5 Rp 87,000.00
6 kaca polos 5mm A6 Rp 87,000.00
7 Pasir Urug A7 Rp 177,000.00
8 Pasir Pasang A8 Rp 225,000.00
9 Pasir Beton A9 Rp 272,500.00
10 Sirtu A10 Rp 125,000.00
11 Tanah Urug A11 Rp 140,667.00
12 Agregat Klas A A12 Rp 247,000.00
13 Agregat Klas B A13 Rp 252,000.00
14 Batu Belah 15/20 A14 Rp 210,000.00
15 Batu Split A15 Rp 270,000.00
16 Bata Merah A16 Rp 700.00
17 Batu Alam/Tempel A17 Rp 120,000.00
18 Cat Besi B1 Rp 74,860.00
19 Cat Meni besi B2 Rp 38,900.00
20 Thiner A Spesial B3 Rp 32,500.00
21 Thiner A B4 Rp 23,600.00
22 Minyak Cat / Afduner B5 Rp 39,000.00
23 Plamir Besi B6 Rp 32,100.00
24 Cat kayu B7 Rp 50,100.00
25 Cat Meni kayu B8 Rp 132,833.00
26 Cat Tembok luar (Setara Dulux Wheathershield) B9 Rp 109,000.00
27 Cat temmbok dalam setara Dulux B10 Rp 78,000.00
28 Plamir Tembok B11 Rp 12,000.00
29 Dempul tembok/cat dasar B12 Rp 49,300.00
30 Besi Profil WF B13 Rp 14,500.00
31 Besi Siku L20x20x2 B14 Rp 9,400.00
32 Besi Siku L30x30x3 B15 Rp 9,700.00
33 besi Siku L 40x40x4 B16 Rp 20,000.00
34 Besi Hollow 40x40 B17 Rp 97,000.00
35 Besi Hollow 40x20 B18 Rp 70,000.00
36 Besi Hollow 40x60 B19 Rp 135,000.00
37 Besi beton polos dan Ulir B20 Rp 11,500.00
38 ACP C1 Rp 350,000.00
39 Plat Besi Baja C2 Rp 14,050.00
40 Plat Strip 2x20 mm C3 Rp 37,000.00
41 plat strip 3x40 mm C4 Rp 59,500.00
42 Electrode Las C5 Rp 38,000.00
43 Engsel Pintu C6 Rp 39,000.00
44 Engsel Jendela C7 Rp 20,000.00
45 Engsel H C8 Rp 10,900.00
46 Grendel Biasa C9 Rp 10,000.00
47 Grendel Besar C10 Rp 22,000.00
48 Grendel Panjang C11 Rp 37,000.00
49 Grendel Tannam C12 Rp 112,000.00
50 espanyolet C13 Rp 87,100.00
51 Bambu Bongkotan dia 10-12 cm p 3m C14 Rp 22,000.00
52 Bambu Ori dia 10-12 cm P 3m C15 Rp 36,000.00
53 Granit Lntai Lokal semua warna uk 60x60 C16 Rp 250,000.00
54 Granit Lantai Lokal Semua Warna ukuran 30x30 C17 Rp 125,000.00
55 Granit dinding Lokal semua Warna Ukuuran 30x30 C18 Rp 125,000.00
56 Kran Air Dia 3/4 toto T32b13 D1 Rp 357,000.00
57 Kran Air Dia 1/2 D2 Rp 37,000.00
58 Kunci Tanam D3 Rp 146,333.00
59 Kunci tanam Besar D4 Rp 120,000.00
60 Mur baut D5 Rp 2,500.00
61 Mur baut Dinabolt D6 Rp 3,500.00
62 Glassblock D7 Rp 32,500.00
63 Paku 2"-5" D8 Rp 29,100.00
64 Sekrup D9 Rp 40,000.00
65 Sekrup Fixer D10 Rp 1,500.00
66 washtafel D11 Rp 2,700,000.00
67 Kuas 4 Inch D12 Rp 34,743.00
68 triplek uk 110x210x4mm D13 Rp 67,700.00
69 Plywood Uk 122x244x9mm D14 Rp 125,000.00
70 plywood Uk 122x244x15mm D15 Rp 179,000.00
71 Teakwood uk 122x244x4mm D16 Rp 125,000.00
72 kawat beton D17 Rp 26,900.00
73 Daun Pintu Aluminium D18 Rp 450,000.00
74 Kayu Jati Balok 5/7, 6/15, 6/12, 8/12 E1 Rp 19,430,900.00
75 Kayu Meranti Bekisting E2 Rp 3,350,400.00
76 Kayu Meranti Campuran E3 Rp 3,700,000.00
77 Kayu Meranti Balok 3/5, 5/7, 4/6 E4 Rp 4,211,500.00
78 Dolken Kayu Gelam dia 8-10 cm p 4m E5 Rp 11,500.00
79 Plastik geotextile E6 Rp 17,000.00
80 Aluminium putih Uk 4x10, profil 4 Inch E7 Rp 108,000.00
81 Profil T Aluminium E8 Rp 13,500.00
82 Gypsum board t 8mm E9 Rp 78,000.00
83 Closet Duduk merk toto E10 Rp 3,750,000.00
84 Minyak Bekisting E11 Rp 30,100.00
85 Kertas Gosok E12 Rp 22,133.00
86 Roll cat E13 Rp 35,000.00
87 Brazhing E14 Rp 50,000.00
88 Sealant E15 Rp 72,500.00
89 Bracket bs Siku 35x35x3.5 E16 Rp 9,700.00
90 Urinair toto type t60p E17 Rp 2,750,000.00
91 Handle Shower E18 Rp 940,000.00
92 Kran Shower E19 Rp 670,000.00
93 Floor drain toto TX1BN E20 Rp 460,000.00
94 Seal tape F1 Rp 3,500.00
95 Pipa PVC 3/4 aw F2 Rp 9,250.00
96 Pipa PVC 3" aw F3 Rp 52,500.00
97 Pipa PVC 4" AW F4 Rp 131,750.00
98 Beton Ready MIX K175 F5 Rp 925,000.00
99 Beton Ready MIX K200 F6 Rp 975,000.00
100 Beton Ready MIX K225 F7 Rp 1,025,000.00
106 Saluran U Ditch uk. 60x80x120 cm F13 Rp 750,000.00
107 Besi Kanal C F14 Rp 14,050.00
108 Tandon Air 5000 Liter F15 Rp 7,500,000.00
109 Solar F16 Rp 6,000.00
110 Minyak Pelumas Las F17 Rp 35,000.00
111 Atap Zincalume tebal 0.4 mm F18 Rp 55,000.00
112 Pipa PVC 6" F19 Rp 248,750.00
113 Paku Peluru Ramset G1 Rp 2,000.00
114 Paku beton G2 Rp 40,000.00
115 coumpoun gypsum G3 Rp 65,000.00
116 Besi Hollow 100x100x4,5mm G4 Rp 14,928.94
117 Roda trolley kp. 250 kg, putar G5 Rp 975,000.00
118 Pintu Harmonika G6 Rp 1,100,000.00
119 Pintu Kaca Tempered 12 mm Pacth Fitting Dorma G7 Rp 8,500,000.00
120 Daun pintu allumunium coating G8 Rp 4,750,000.00
121 Daun pintu KM/WC allumunium coating + Jalusi G9 Rp 4,500,000.00
122 Daun Jendela kaca rangka alumunium coating G10 Rp 1,750,000.00
123 Rangka Baja Ringan G11 Rp 375,000.00
124 Tralis Boven alumunium coating G12 Rp 500,000.00
125 Railling besi bahan pipa stainless steel, dia. 1" G13 Rp 125,000.00
126 Railling besi bahan pipa stainless steel, dia. 1,5" G14 Rp 175,000.00
127 Railling besi bahan pipa stainless steel, dia. 2" G15 Rp 225,000.00
128 Railling besi bahan pipa stainless steel, dia. 2,5" G16 Rp 275,000.00
129 Teralis Boven Aluminium Coating G17 Rp 500,000.00
DAFTAR HARGA PERALATAN
No Nama Barang Kode Harga

1 Sewa Pompa (concrete pump) AL1 Rp 85,000.00
2 Sewa Concrete Vibrator AL2 Rp 26,500.00
3 Sewa Boor Strausspile AL3 Rp 150,000.00
4 Sewa Blender potong/Alat Las Potong AL4 Rp 250,000.00
5 Sewa Alat Las Listrik AL5 Rp 250,000.00
Satuan
Zak
Kg 1300
kg
m2
m2
m2
m3
m3
m3
m3
m3
m3
m3
m3
m3
bh
m2
kg
kg
ltr
ltr
ltr
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
btg
btg
btg
kg
m2
kg
m
m
kg
bh
bh
bh
bh
bh
bh
bh
bh
btg
btg
m2
m2
m2
bh
bh
bh
bh
BH
set
bh
kg
kg 50
bh
bh
bh
lbr
lbr
lbr
lbr
kg
bh
m3
m3
m3
m3
btg
m2
m1
m
lbr
Set
ltr
lbr
bh
bh
tube
m
bh
Unit
Unit
bh
bh
m
m
m
m3
m3
m3
m3
m3
m3
m3
m3
bh
kg
bh
ltr
ltr
m2
m
bh
kg
Zak
KG
Bh
m2
Unit
Unit
Unit
Unit
kg
m2
m'
m'
m'
m'
m2
Satuan
m3
bh
hari
hari
hari
JADWAL PELAKSANAAN PEKERJAAN
PERIODE KE
No. Nama Bahan Volume Bobot % MINGGUAN KETERANGAN
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35
I Pekerjaan Persiapan
1 Aministrasi (Laporan Proyek), perijinan, Pekerjaan Re-Enginering Desain dan Drawing, dan Dokumentasi 1.00 ls 0.216% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006%
2 Mobilisasi & Demobilisasi Alat dan Tenaga Kerja 1.00 ls 0.260% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007%
3 Sewa dan Instal Scaffolding 1.00 ls 0.433% 0.012% 0.012% 0.012% 0.012% 0.012% 0.012% 0.012% 0.012% 0.012% 0.012% 0.012% 0.012% 0.012% 0.012% 0.012% 0.012% 0.012% 0.012% 0.012% 0.012% 0.012% 0.012% 0.012% 0.012% 0.012% 0.012% 0.012% 0.012% 0.012% 0.012% 0.012% 0.012% 0.012% 0.012% 0.012%
4 Bongkar Bangunan Lama 315.00 m2 0.329% 0.164% 0.164%
5 Pembuatan Direksi Keet 12.00 m2 0.376% 0.188% 0.188%
6 Pasang Bowplang Kayu Klas II 88.00 m1 0.416% 0.208% 0.208%
7 Medical Check Up 20.00 org 0.242% 0.242%
8 Sewa Peralatan Safety 1.00 ls 0.325% 0.009% 0.009% 0.009% 0.009% 0.009% 0.009% 0.009% 0.009% 0.009% 0.009% 0.009% 0.009% 0.009% 0.009% 0.009% 0.009% 0.009% 0.009% 0.009% 0.009% 0.009% 0.009% 0.009% 0.009% 0.009% 0.009% 0.009% 0.009% 0.009% 0.009% 0.009% 0.009% 0.009% 0.009% 0.009%
II Pekerjaan tanah
1 Galian Tanah 103.50 m3 0.134% 0.045% 0.045% 0.045%
2 Galian Boorpile 69.00 m1 0.118% 0.059% 0.059%
3 Urugan Tanah Kembali 34.50 m3 0.016% 0.003% 0.003% 0.003% 0.003% 0.003% 0.003%
4 Pasangan Batu Belah 1:4 197.38 m3 2.562% 0.640% 0.640% 0.640% 0.640%
5 Urugan Pasir / Grosok tahunan 976.58 m3 2.878% 0.480% 0.480% 0.480% 0.480% 0.480% 0.480%
III Pekerjaan Dinding Dan Lantai
1 Pasang Bata Merah tebal 1/2 bata, 1 Pc : 4 Ps 1,421.50 m2 2.635% 0.264% 0.264% 0.264% 0.264% 0.264% 0.264% 0.264% 0.264% 0.264% 0.264%
2 Plesteran Spesi 1Pc : 4Ps Tebal 15mm 2,843.00 m2 2.029% 0.169% 0.169% 0.169% 0.169% 0.169% 0.169% 0.169% 0.169% 0.169% 0.169% 0.169% 0.169%
3 Acian Dinding dan beton 2,843.00 m2 1.382% 0.086% 0.086% 0.086% 0.086% 0.086% 0.086% 0.086% 0.086% 0.086% 0.086% 0.086% 0.086% 0.086% 0.086% 0.086% 0.086%
4 Pasangan Glass Block 162.00 bh 0.096% 0.096%
5 Pasangan Batu Alam , finishing 9.50 m2 0.040% 0.020% 0.020%
6 Spooneng (Include jasa dan material) 71.00 m1 0.059% 0.030% 0.030%
7 Pasang Lantai (Granit tile lokal) semua warna Ukuran 60x60 cm 611.50 m2 4.294% 1.073% 1.073% 1.073% 1.073%
8 Pas. Lantai Granito KM 30x30 semua warna dan ukuran 24.75 m2 0.113% 0.056% 0.056%
9 Pas. Dinding Granito KM 30x30 semua warna dan ukuran 36.80 m2 0.188% 0.094% 0.094%
IV Pekerjaan Beton
1 Beton Plat Lantai Halaman (ready Mix K.225) 96.35 m3 2.152% 2.152%
2 Beton Strauss Pile Ø30 cm (ready mix K.225) 4.87 m3 0.109% 0.054% 0.054%
3 Beton Foot Pelat (Ready Mix K.225) 13.25 m3 0.296% 0.148% 0.148%
4 Beton Sloof 20/40 (ready mix K.225) 12.00 m3 0.268% 0.268%
5 Beton Sloof 15/25 (Ready Mix K.225) 5.70 m3 0.127% 0.032% 0.032% 0.032% 0.032%
6 Beton Kolom 15/15 (Ready Mix K.225) 3.04 m3 0.068% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006%
7 Beton Kolom 30/30 (Ready Mix K.225) 11.66 m3 0.260% 0.022% 0.022% 0.022% 0.022% 0.022% 0.022% 0.022% 0.022% 0.022% 0.022% 0.022% 0.022%
8 Beton Kolom 30/40 (ready Mix K.225) 4.56 m3 0.102% 0.008% 0.008% 0.008% 0.008% 0.008% 0.008% 0.008% 0.008% 0.008% 0.008% 0.008% 0.008%
9 Beton balok Laty 15/15 1Pc : 2Ps : 3Splt 2.34 m3 0.032% 0.005% 0.005% 0.005% 0.005% 0.005% 0.005% 0.005%
10 Beton Balok 15/20 (ready Mix K.225) 4.17 m3 0.093% 0.008% 0.008% 0.008% 0.008% 0.008% 0.008% 0.008% 0.008% 0.008% 0.008% 0.008% 0.008%
11 Beton balok 30/40 (Ready Mix K.225) 15.36 m3 0.343% 0.029% 0.029% 0.029% 0.029% 0.029% 0.029% 0.029% 0.029% 0.029% 0.029% 0.029% 0.029%
12 Beton Balok 30/60 (Ready Mix. 225) 3.60 m3 0.080% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007% 0.007%
13 Beton 1Pc : 2Ps : 3Split Tangga 3.54 m3 0.049% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006%
14 Beton talang (ready Mix K.225) 2.98 m3 0.067% 0.067%
15 Beton Plat Canopy T : 8 cm 9.18 m3 0.126% 0.126%
16 Plat Lantai dasar (ready Mix K225) 38.25 m3 0.854% 0.854%
17 Plat lantai 1 (Ready Mix K.225) 20.48 m3 0.457% 0.457%
18 Plat Lantai 2 (Ready Mix k.225) 40.16 m3 0.897% 0.897%
V Pekerjaan Pembesian
1 Plat lantai Halaman 7,809.29 kg 1.850% 1.850%
2 Boorpile 547.29 kg 0.130% 0.130%
3 Beton Foot plate 2,503.35 kg 0.593% 0.593%
4 Sloof 20/40 2,284.38 kg 0.541% 0.541%
5 Sloof 15/25 1,309.48 kg 0.310% 0.062% 0.062% 0.062% 0.062% 0.062%
6 Kolom 15/15 741.34 kg 0.176% 0.015% 0.015% 0.015% 0.015% 0.015% 0.015% 0.015% 0.015% 0.015% 0.015% 0.015% 0.015%
7 Kolom 30x30 2,164.82 kg 0.513% 0.043% 0.043% 0.043% 0.043% 0.043% 0.043% 0.043% 0.043% 0.043% 0.043% 0.043% 0.043%
8 Kolom 30/40 551.96 kg 0.131% 0.011% 0.011% 0.011% 0.011% 0.011% 0.011% 0.011% 0.011% 0.011% 0.011% 0.011% 0.011%
9 Balok Laty 15/15 533.68 kg 0.126% 0.018% 0.018% 0.018% 0.018% 0.018% 0.018% 0.018%
10 balok 15/20 749.81 kg 0.178% 0.015% 0.015% 0.015% 0.015% 0.015% 0.015% 0.015% 0.015% 0.015% 0.015% 0.015% 0.015%
11 Balok 30/40 3,367.54 kg 0.798% 0.066% 0.066% 0.066% 0.066% 0.066% 0.066% 0.066% 0.066% 0.066% 0.066% 0.066% 0.066%
12 Balok 30/60 384.79 kg 0.091% 0.008% 0.008% 0.008% 0.008% 0.008% 0.008% 0.008% 0.008% 0.008% 0.008% 0.008% 0.008%
13 Tangga 362.59 kg 0.086% 0.010% 0.010% 0.010% 0.010% 0.010% 0.010% 0.010% 0.010% 0.010%
14 Talang 465.94 kg 0.110% 0.110%
15 Plat canopy 2,439.19 kg 0.578% 0.578%
16 Plat Lantai Dasar 5,172.09 kg 1.225% 1.225%
17 Plat lantai 1 2,542.96 kg 0.602% 0.602%
18 Plat Lantai 2 4,975.67 kg 1.179% 1.179%
VI Pekerjaan Begisting
1 Plat Lantai Halaman 14.36 m2 0.078% 0.078%
2 Foot plate 77.28 m2 0.314% 0.314%
3 Sloof 20/40 120.00 m2 0.486% 0.486%
4 Sloof 15/25 75.98 m2 0.308% 0.062% 0.062% 0.062% 0.062% 0.062%
5 Kolom 15/15 36.30 m2 0.222% 0.018% 0.018% 0.018% 0.018% 0.018% 0.018% 0.018% 0.018% 0.018% 0.018% 0.018% 0.018%
6 Kolom 30/30 155.40 m2 0.950% 0.079% 0.079% 0.079% 0.079% 0.079% 0.079% 0.079% 0.079% 0.079% 0.079% 0.079% 0.079% JANGKA WAKTU PELAKSANAAN
7 Kolom 30/40 53.20 m2 0.325% 0.027% 0.027% 0.027% 0.027% 0.027% 0.027% 0.027% 0.027% 0.027% 0.027% 0.027% 0.027% 240 HARI PELAKSANAAN
8 Balok Laty 15/15 46.80 m2 0.300% 0.043% 0.043% 0.043% 0.043% 0.043% 0.043% 0.043%
9 Blok 15/20 55.60 m2 0.356% 0.030% 0.030% 0.030% 0.030% 0.030% 0.030% 0.030% 0.030% 0.030% 0.030% 0.030% 0.030%
10 Tangga 17.85 m2 0.102% 0.011% 0.011% 0.011% 0.011% 0.011% 0.011% 0.011% 0.011% 0.011%
11 Talang 37.07 m2 0.202% 0.202%
12 Plat Canopy T = 8 cm 126.23 m2 0.686% 0.686%
13 Plat lantai Dasar 10.65 m2 0.043% 0.043%
14 Plat lantai 1 142.33 m2 0.774% 0.774%
15 Plat lantai 2 276.71 m2 1.504% 0.752% 0.752%
16 Balok 30/60 30.00 m2 0.192% 0.016% 0.016% 0.016% 0.016% 0.016% 0.016% 0.016% 0.016% 0.016% 0.016% 0.016% 0.016%
17 Balok 30/40 281.60 m2 1.802% 0.150% 0.150% 0.150% 0.150% 0.150% 0.150% 0.150% 0.150% 0.150% 0.150% 0.150% 0.150%
VII Pekerjaan Struktur baja
1 Pek. Besi Baja 13,973.23 kg 6.545% 2.182% 2.182% 2.182%
2 Pek Besi Plat 393.40 kg 0.181% 0.060% 0.060% 0.060%
3 Sagrod 220.00 kg 0.068% 0.068%
4 Treckstang 340.00 kg 0.105% 0.105%
5 Pek baut 3,500.00 bh 0.469% 0.469%
6 Roda trolley kp. 250 kg, putar 4.00 bh 0.068% 0.068%
7 Pipa Kotak 100.100.4.5 202.87 kg 0.071% 0.035% 0.035%
8 Pek Las Potong 1,150.00 m1 0.988% 0.247% 0.247% 0.247% 0.247%
9 Pek Las Sambung 990.00 m1 1.115% 0.279% 0.279% 0.279% 0.279%
VIII Pekerjaan Pintu Kaca dan Jendela
1 Kusen alumunium coating 4 inc 187.00 m1 0.432% 0.054% 0.054% 0.054% 0.054% 0.054% 0.054% 0.054% 0.054%
2 Pas. Kaca tebal 5 mm 81.74 m2 0.158% 0.020% 0.020% 0.020% 0.020% 0.020% 0.020% 0.020% 0.020%
3 Pas. Tralis Boven alumunium coating 2.40 m2 0.032% 0.004% 0.004% 0.004% 0.004% 0.004% 0.004% 0.004% 0.004%
4 Daun Jendela kaca rangka alumunium coating berikut lengkap aksesoris 17.00 unit 0.641% 0.064% 0.064% 0.064% 0.064% 0.064% 0.064% 0.064% 0.064% 0.064% 0.064%
5 Pintu kaca tempered 12 mm Patch Fitting Dorma = aksesoris 1.00 unit 0.169% 0.169%
6 Daun pintu allumunium coating berikut aksesoris 11.00 unit 1.056% 0.106% 0.106% 0.106% 0.106% 0.106% 0.106% 0.106% 0.106% 0.106% 0.106%
7 Daun pintu KM/WC allumunium coating + Jalusi berikut aksesoris 6.00 unit 0.547% 0.273% 0.273%
8 Pintu Masuk dan keluar gudang berikut aksesoris (Pintu Harmonika) 74.64 m2 1.825% 0.608% 0.608% 0.608%
IX Pekerjaan Penutup atap
1 Atap Zincalume tebal 0.4 576.50 m2 0.754% 0.377% 0.377%
2 Atap Baja Ringan (include pemasangan) 304.75 m2 2.624% 2.624%
3 Paralon Exhust fan PVC 6" 9.00 m1 0.057% 0.057%
4 Paralon talang dia 4" 270.00 m1 0.974% 0.974%
5 Plafon gypsum + rangka (holo ukuran 4 cm x 5 cm dan 4 x 4 cm) 611.50 m2 2.079% 1.040% 1.040%
X Pekerjaan Pengecatan
1 Cat dinding setara Dulux (weather shield) 2,843.00 m2 2.187% 0.437% 0.437% 0.437% 0.437% 0.437%
2 Cat Meni 565.60 m2 0.272% 0.136% 0.136%
3 Cat Besi 565.60 m2 0.294% 0.147% 0.147%
4 Cat Plafond Setara Dulux 611.50 m2 0.716% 0.239% 0.239% 0.239%
XI Pekerjaan Lain lain
1 Pasang Handrail stainless Steel Ralling Balkon + Aksesoris 93.60 m2 4.894% 2.447% 2.447%
2 Pekerjaan Pasanga Handrail Stainless Steel Ralling Tangga Ø 1,5" 26.40 m2 1.774% 0.887% 0.887%
3 Pasanga Kanopi Hollow 4x4 27.50 m2 0.148% 0.074% 0.074%
4 Pasanga Alucopan/Composite 264.10 m2 2.726% 2.726%
5 Pasang Closet Duduk Stor Bak Merk Toto 3.00 bh 0.217% 0.217%
6 Buat Septictank dari pasangan bata + Plesteran lengkap dengan penyekat dan tutup atas dari cor beton bertulang 1.00 unit 0.165% 0.083% 0.083%
7 Pas. Uninoir Merk Toto Type T60 P 4.00 bh 0.206% 0.206%
8 Pas. Shower 5.00 bh 0.165% 0.165%
9 Tandon Air, Perlengkapan dan Instalasi 2.00 bh 0.278% 0.278%
10 Floor drain 9.00 bh 0.078% 0.078%
11 Tulisan Logo (all in Pemasangan) 2.00 unit 0.866% 0.433% 0.433%
12 Washtafel 4.00 unit 0.216% 0.216%
13 Kran Air 9.00 bh 0.058% 0.058%
14 Pipa PVC Ø 3" (air Kotor) 100.00 m1 0.139% 0.013% 0.013% 0.013% 0.013% 0.013% 0.013% 0.013% 0.013% 0.013% 0.013% 0.013%
15 Pipa PVC Ø 3/4" (air bersih) 175.00 m1 0.063% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006% 0.006%
16 Pipa PVC Ø 4" (air Kotor Septictank) 50.00 m1 0.168% 0.015% 0.015% 0.015% 0.015% 0.015% 0.015% 0.015% 0.015% 0.015% 0.015% 0.015%
XII Pekerjaan Saluran Drainase
1 Galian tanah 120.60 m3 0.156% 0.052% 0.052% 0.052%
2 Urugan Pasir 15.08 m3 0.061% 0.020% 0.020% 0.020%
3 Beton Lantai Kerja 1Pc :3Ps :5Split 7.54 m3 0.101% 0.025% 0.025% 0.025% 0.025%
4 Pasangan Saluran U-Ditch 60 251.25 m1 5.038% 1.008% 1.008% 1.008% 1.008% 1.008%
5 Grill Saluran 116.39 m2 0.903% 0.452% 0.452%
1 Pekerjaan Electrical (RAB Terlampir) 1.00 Ls 13.748% 0.573% 0.573% 0.573% 0.573% 0.573% 0.573% 0.573% 0.573% 0.573% 0.573% 0.573% 0.573% 0.573% 0.573% 0.573% 0.573% 0.573% 0.573% 0.573% 0.573% 0.573% 0.573% 0.573% 0.573%
1 Pembersihan Lokasi Pekerjaan 1.00 Ls 0.026% 0.009% 0.009% 0.009%
Jumlah 100.000%
Rencana Per Periode 0.442% 0.388% 0.476% 0.288% 0.269% 1.203% 0.878% 1.158% 2.318% 3.607% 1.752% 1.584% 3.900% 5.093% 2.181% 1.810% 1.864% 2.606% 3.809% 2.775% 2.176% 1.916% 3.143% 2.513% 5.600% 5.779% 8.084% 3.165% 6.753% 9.318% 3.361% 5.104% 3.787% 0.855% 0.044%
Kumulatif Rencana Per Periode 0.442% 0.830% 1.306% 1.594% 1.862% 3.066% 3.944% 5.102% 7.420% 11.027% 12.779% 14.363% 18.263% 23.357% 25.537% 27.347% 29.211% 31.818% 35.626% 38.401% 40.577% 42.493% 45.635% 48.149% 53.749% 59.527% 67.612% 70.777% 77.530% 86.848% 90.210% 95.314% 99.101% 99.956% 100.000%
Realisasi Per Periode
Kumulatif Realisasi Per Periode Garis Perencanaan
Devisiasi
Blora, 24 Juni 2019

Aan Rochayanto, ST
Direktur
SC-19B
FORMULIR PERNYATAAN TKDN JASA
Saya yang bertandatangan dibawah ini :

- Nama : Aan Rochayanto, ST
- Jabatan : Direktur
- Bertindak untuk dan atas nama : PT. Nusa Bhakti Wiratama
- Alamat : Jl. Hayam Wuruk Lr. IV No. 9A Sidomulyo,
Cepu, Blora, Jawa Tengah
- Telepon : 0296 - 4270101
- Fax : 0296 - 4270101
- Email : pt.nusabhaktiwiratama@gmail.com
- Status perusahaan : Non APDN
- Status Kategori Perusahaan di APDN Jasa : Besar
Menyatakan dengan sesungguhnya untuk mengikuti Tender :

- No. Tender : EPN2-S19TL0007A-P26
- Judul Tender : Pengadaan Pekerjaan Upgrading Workshop RAM
Field Cepu
- Jenis Komoditas Jasa : Jasa Lain-lain
- Target Capaian TKDN Jasa : 100.00%

- Batasan Minimal TKDN : 90.00%
- Di Kontraktor KKS : PT PERTAMINA EP
dengan pengutamaan penggunaan barang/jasa dalam negeri untuk Tender dimaksud sebagai berikut :
- Komitmen TKDN : 100.00%
- Komitmen Pelaksanaan Pekerjaan oleh : 100.00%
Perusahaan Dalam Negeri
- Komitmen Pelaksanaan Pekerjaan : 100.00%
Di Wilayah Indonesia
Berikut adalah Tabel Rincian komponen biaya penawaran kami
KOMPONEN MATA UANG PENAWARAN TKDN
a b c d e
a. Komponen Biaya Barang dan Jasa Rupiah
1. Barang Rupiah 4,617,486,181.86 100.00%
2. Jasa Rupiah 1,158,955,147.01 100.00%
Total Komponen Biaya Barang dan Jasa Rupiah 5,776,441,328.88 100.00%
b. Komponen Non-Biaya Rupiah -
Total Penawaran Harga Rupiah 5,776,441,328.88
Dibulatkan Rupiah 5,776,441,000.00
Demikian pernyataan ini kami buat dengan sebenarnya dan penuh rasa tanggung jawab. Apabila dikemudian hari,
ditemukan bahwa data/dokumen yang kami sampaikan tidak benar, maka kami bersedia dikenakan sangsi sesuai
dengan PTK007 yang berlaku pada saat surat pernyataan ini dibuat.
Blora, 24 Juni 2019

PT.Nusa Bhakti Wiratama
Aan Rochayanto, ST
Direktur

Boq

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

Boq

Diunggah oleh

Hak Cipta:

Format Tersedia

REKAPITULASI RENCANA ANGGARAN BIAYA

UPGRADING WORKSHOP RAM

NO URAIAN PEKERJAAN TOTAL HARGA

I Pekerjaan Persiapan 149,987,108.29

II Pekerjaan tanah 329,726,439.82

III Pekerjaan Dinding Dan Lantai 625,881,452.73

IV Pekerjaan Beton 368,556,263.50

V Pekerjaan Pembesian 532,430,936.45

VI Pekerjaan Begisting 499,246,198.87

VII Pekerjaan Struktur baja 555,022,238.30

VIII Pekerjaan Pintu Kaca dan Jendela 280,756,920.92

IX Pekerjaan Penutup atap 374,718,897.20

X Pekerjaan Pengecatan 200,355,415.54

XI Pekerjaan Lain lain 702,497,258.47

XII Pekerjaan Saluran Drainase 361,599,131.26

XIII Pekerjaan Electrical 794,163,067.52

XIV Pekerjaan Pembersihan 1,500,000.00

GRAND TOTAL 5,776,441,328.88

Blora, 24 Juni 2019

Harga satuan Total Harga

Rp 12,500,000.00 Rp - Rp 12,500,000.00 Rp - Rp 12,500,000.00

Rp 74,903.49 Rp - Rp 7,752,511.22 Rp - Rp 7,752,511.22

Rp 34,040.00 Rp 73,050.00 Rp 48,387,860.00 Rp 103,840,575.00 Rp 152,228,435.00

Rp 153,350.00 Rp 1,136,750.00 Rp 14,775,272.50 Rp 109,525,862.50 Rp 124,301,135.00

Rp 1,206.50 Rp 12,478.50 Rp 9,421,908.39 Rp 97,448,225.27 Rp 106,870,133.65

Rp 55,425.00 Rp 258,598.50 Rp 795,903.00 Rp 3,713,474.46 Rp 4,509,377.46

Rp 7,434.50 Rp 126,150.00 Rp 1,390,251.50 Rp 23,590,050.00 Rp 24,980,301.50

Rp 9,890.00 Rp 65,620.00 Rp 5,701,585.00 Rp 37,829,930.00 Rp 43,531,515.00

Rp 7,744.50 Rp 36,683.30 Rp 22,017,613.50 Rp 104,290,621.90 Rp 126,308,235.40

Rp 193,143.00 Rp 2,827,145.00 Rp 18,078,184.80 Rp 264,620,772.00 Rp 282,698,956.80

Rp 74,903.49 Rp - Rp 9,033,360.89 Rp - Rp 9,033,360.89

Rp 91,898,036.13 Rp 702,265,031.40 Rp 91,898,036.13 Rp 702,265,031.40 Rp 794,163,067.52

Blora, 24 Juni 2019

III C Pekerjaan Dinding Dan Lantai

VII G Pekerjaan Struktur baja

VIII H Pekerjaan Pintu Kaca dan Jendela

IX I Pekerjaan Penutup atap

XI K Pekerjaan Lain lain

XII L Pekerjaan Saluran Drainase

XIII Pekerjaan Electrical

XIV Pekerjaan Pembersihan

PROJECT : UPGRADING WORKSHOP RAM (ELECTRICAL & INSTRUMENT - CIVIL)

HARGA SATUAN TOTAL HARGA

Blora, 24 Juni 2019

A.2 Pembuatan Direksi Keet

A.3 Pemasangan Bowplank (UITZET)

B.3 Urugan Tanah kembali (ex Galian)

B.4 Pemasangan batu Belah 1Pc : 4Ps

B.5 Urugan tanah Grosok

III Pekerjaan Dinding Dan Lantai

C.3 Acian Dinding dan balok

C.4 Pemasangan Glassblock

C.5 Pemasangan batu alam

C.8 Pemasangan lantai Granit KM Uku 30x30

C.9 Pemasangan Dinding Granit semua warna Uk 30x30

D.3 Pekerjaan Beton Plat Canopy T : 8 cm

F.3 Bekisting Sloof

F.4 Bekisting Kolom

F.5 Bekisting balok

F.7 Bekisting Untuk Talang

F.8 Bekisting Untuk Plat Canopy T = 8 cm

F.9 Bekisting Untuk Plat lantai Dasar

VII Pekerjaan Struktur baja