Rab Auditorium

REKAPITULASI ANGGARAN BIAYA
PEKERJAAN PEMBANGUNAN GEDUNG KULIAH 4 LANTAI

IPB - BOGOR
JUMLAH HARGA
No. PEKERJAAN
(Rp)
I PEKERJAAN PERSIAPAN Rp 44,019,904.96
II PEKERJAAN STRUKTUR Rp 1,999,203,139.43

A PEKERJAAN TANAH Rp 29,801,750.75
B PEKERJAAN PONDASI Rp 416,544,582.89
C PEKERJAAN KONSTRUKSI BETON Rp 1,552,856,805.78
III PEKERJAAN ARSITEKTUR Rp 2,762,226,543.75

A PEKERJAAN DINDING Rp 642,000,515.70
B PEKERJAAN LANTAI Rp 324,735,072.80
C PEKERJAAN KUSEN LENGKAP Rp 789,502,822.45
D PEKERJAAN PENUTUP ATAP Rp 552,181,853.02
E PEKERJAAN PLAFOND Rp 262,227,791.29
F PEKERJAAN SANITAIR Rp 56,119,377.40
G PEKERJAAN PENGECATAN Rp 135,459,111.09
IV PEKERJAAN LUAR BANGUNAN Rp 73,860,691.26

A SALURAN AIR KOTOR Rp 73,860,691.26
V PEKERJAAN MEKANIKAL Rp 118,541,412.51

A PEKERJAAN INSTALASI PLAMBING Rp 91,074,795.05
B PEKERJAAN VENTILASI Rp 27,466,617.46
VI PEKERJAAN ELEKTRIKAL Rp 325,520,964.10

A PEKERJAAN PANEL DAYA DAN PENERANGAN Rp 86,096,826.14
B PEKERJAAN KABEL FEEDER Rp 38,948,457.32
C PEKERJAAN KABEL LADDER/TRAY Rp 68,875,863.47
D PEKERJAAN ARMATUR, LAMPU, SAKLAR & STOP Rp 54,503,027.58
E PEKERJAAN INSTALASI Rp 77,096,789.59
JUMLAH : Rp 5,323,372,656.00
DIBULATKAN : Rp 5,323,300,000.00
TERBILANG : Lima milyar tiga ratus dua puluh tiga juta tiga ratus ribu rupiah
Catatan :
Biaya Fisik Rp 5,323,372,656
Biaya Perencanaan Rp 182,059,345 Bogor, Mei 2008
Biaya Pengawasan Rp 122,437,571
Biaya Pengelolaan Rp 21,293,491
Jumlah Rp 5,649,163,063
Dibulatkan Rp 5,640,000,000
f:\446990344.xls\4LT
PEKERJAAN PEMBANGUNAN GEDUNG AUDITORIUM TA. 2009
IPB - BOGOR
JUMLAH HARGA
No. PEKERJAAN
(Rp)
I. PEKERJAAN PERSIAPAN Rp 54,309,400.00
II. PEKERJAAN STRUKTUR Rp 1,401,779,956.37

A PEK. TANAH Rp 33,190,197.66
B PEK. PONDASI Rp 328,281,829.76
C PEK. KONSTRUKSI BETON Rp 558,199,063.20
D PEK. KONSTRUKSI BAJA Rp 482,108,865.75
III. PEKERJAAN ARSITEKTUR Rp 1,183,631,137.51

A PEK. DINDING Rp 592,902,516.53
B PEK. LANTAI Rp 157,571,609.00
C PEK. KUSEN LENGKAP Rp 124,810,960.00
D PEK. PENUTUP ATAP Rp 98,724,331.56
E PEK. PLAFOND Rp 129,343,712.80
F PEK. SANITAIR Rp 17,745,740.00
G PEK. PENGECATAN Rp 62,532,267.63
IV. PEKERJAAN MEKANIKAL Rp 61,329,850.00

A PEK. INSTALASI PLAMBING Rp 61,329,850.00
V. PEKERJAAN ELEKTRIKAL Rp 98,069,000.00

A PEK. LISTRIK Rp 74,429,000.00
B PEK. PENANGKAL PETIR Rp 23,640,000.00
TOTAL Rp 2,799,119,343.88
DIBULATKAN Rp 2,799,110,000.00
(Dua milyar tujuh ratus sembilan puluh sembilan juta seratus sepuluh ribu rupiah)
Keterangan :
Luas lantai 825.00 m2
Harga bangunan per m2 : Rp 3,392,872
Kelas bangunan : A
Gedung bertingkat tinggi 7,7 m
f:\file:///conversion/tmp/scratch/446990344.xls\Rekap (2) 11/14/2019

IPB - BOGOR
JUMLAH HARGA
No. PEKERJAAN
(Rp)
I. PEKERJAAN PERSIAPAN Rp 54,309,400.00
II. PEKERJAAN STRUKTUR Rp 1,401,779,956.37

A PEK. TANAH Rp 33,190,197.66
B PEK. PONDASI Rp 328,281,829.76
C PEK. KONSTRUKSI BETON Rp 558,199,063.20
D PEK. KONSTRUKSI BAJA Rp 482,108,865.75
III. PEKERJAAN ARSITEKTUR Rp 1,183,631,137.51

A PEK. DINDING Rp 592,902,516.53
B PEK. LANTAI Rp 157,571,609.00
C PEK. KUSEN LENGKAP Rp 124,810,960.00
D PEK. PENUTUP ATAP Rp 98,724,331.56
E PEK. PLAFOND Rp 129,343,712.80
F PEK. SANITAIR Rp 17,745,740.00
G PEK. PENGECATAN Rp 62,532,267.63
IV. PEKERJAAN MEKANIKAL Rp 192,554,650.00

A PEK. INSTALASI PLAMBING Rp 61,329,850.00
B PEK. INSTALASI AC SPLIT Rp 131,224,800.00
V. PEKERJAAN ELEKTRIKAL Rp 272,524,800.00

A PEK. LISTRIK Rp 74,429,000.00
B PEK. LAMPU JALAN Rp 64,310,000.00
C PEK. PENYAMBUNGAN DAYA LISTRIK Rp 110,145,800.00
D PEK. PENANGKAL PETIR Rp 23,640,000.00
TOTAL Rp 3,104,799,943.88
DIBULATKAN Rp 3,104,790,000.00
(Tiga milyar seratus empat juta tujuh ratus sembilan puluh ribu rupiah)
Keterangan :
Luas lantai 825.00 m2
Harga bangunan per m2 : Rp 3,763,394
Kelas bangunan : A
Gedung bertingkat tinggi 7,7 m
Pek. Non standar : AC, penyambungan daya, lampu jalan & pondasi dalam
f:\446990344.xls\Rekap
RENCANA ANGGARAN BIAYA
IPB - BOGOR
HARGA SAT. JUMLAH HARGA

No. PEKERJAAN SAT. VOLUME
(Rp) (Rp)
I. PEKERJAAN PERSIAPAN
1 Pengukuran & bouwplank m' 130.00 42,460.00 5,519,800.00

2 Direksikeet (3,6 x 3,6) unit 1.00 11,249,900 11,249,900.00
3 Pagar seng gelombang t. 2 m' 130.00 171,490.00 22,293,700.00
4 Pembongkaran akar pohon/tunggul :
Besar phn 11.00 726,000.00 7,986,000.00
Kecil phn 20.00 363,000.00 7,260,000.00
SUB TOTAL I. 54,309,400.00
II. PEKERJAAN STRUKTUR
A PEK. TANAH
1 Galian tanah pile cap
- Pile cap P1 m3 0.69 20,470.00 14,042.42
- Pile cap P1' m3 1.01 20,470.00 20,633.76
- Pile cap P1'' m3 4.80 20,470.00 98,256.00
- Pile cap P2 m3 6.37 20,470.00 130,393.90
2 Galian tanah tie beam
- Tie biem S1 m3 15.12 20,470.00 309,506.40
- Tie biem S2 m3 18.20 20,470.00 372,554.00
- Tie biem S3 m3 5.44 20,470.00 111,356.80
3 Urugan tanah kembali m3 9.47 7,470.00 70,755.84
4 Urug & pemadatan tanah merah m3 265.20 86,200.00 22,860,240.00
5 Urug pasir bawah lantai t. 5 cm m3 41.48 199,140.00 8,259,331.50
6 Urug pasir bawah pile cap & sloof t. 5 cm m3 4.74 199,140.00 943,127.04
Jumlah A 33,190,197.66
B PEK. PONDASI
1 Mini pile (segi empat 20) m' 522.00 157,900.00 82,423,800.00
2 Potong tiang pancang ttk 58.00 92,500.00 5,365,000.00
3 Mobilisasi & demob alat pancang unit 1.00 7,500,000.00 7,500,000.00
4 Pile cap
- Pile cap P1 (70x70x60cm) m3 0.59 2,921,870.00 1,718,059.56
- Pile cap P1' (60x60x60cm) m3 0.86 3,067,350.00 2,650,190.40
- Pile cap P1'' (50x50x50cm) m3 4.00 3,629,770.00 14,519,080.00
- Pile cap P2 (130x70x60cm) m3 5.46 3,015,410.00 16,464,138.60
5 Tie biem S1 (30x50cm) m3 12.60 3,886,510.00 48,970,026.00
6 Tie biem S2 (20x40cm) m3 14.56 4,652,430.00 67,739,380.80
7 Tie biem S3 (20x30cm) m3 4.08 4,492,930.00 18,331,154.40
8 Rabat beton t. 6 cm m2 825.00 75,880.00 62,601,000.00
Jumlah B 328,281,829.76
C PEK. KONSTRUKSI BETON
C.1 ELV.+3.50m
1 Kolom K1-A (50x50cm) m3 3.80 4,306,690.00 16,365,422.00
2 Kolom K1-B (50x50cm) m3 5.70 3,589,330.00 20,459,181.00
3 Kolom K2-A (40x40cm) m3 1.22 4,698,570.00 5,713,461.12
4 Kolom K2-B (40x40cm) m3 2.43 4,112,970.00 10,002,743.04
5 Kolom K3 (30x30cm) m3 12.31 4,189,660.00 51,583,093.92
6 Balok B1- I (25x50cm) m3 2.40 4,074,690.00 9,779,256.00
7 Balok B2- I (20x40cm) m3 10.08 4,730,930.00 47,687,774.40
8 Balok B3- I (20x30cm) m3 1.56 5,392,160.00 8,411,769.60
9 Balok B4- I (20x30cm) m3 1.44 5,003,600.00 7,205,184.00
10 Plat lantai t. 10 cm m3 21.44 3,920,810.00 84,062,166.40
11 Plat lantai t. 12 cm m3 3.82 3,419,740.00 13,049,727.84
f:\446990344.xls Hal. 4
(Rp) (Rp)
274,319,779.32
C.2 ELV.+4.20m
1 Kolom K1-A (50x50cm) m3 0.70 4,306,690.00 3,014,683.00
2 Kolom K1-B (50x50cm) m3 1.05 3,589,330.00 3,768,796.50
3 Kolom K2-A (40x40cm) m3 0.22 4,698,570.00 1,052,479.68
4 Kolom K2-B (40x40cm) m3 0.45 4,112,970.00 1,842,610.56
5 Kolom K3 (30x30cm) m3 0.76 4,189,660.00 3,167,382.96
6 Balok B1- II (40x70cm) m3 1.92 3,207,930.00 6,159,225.60
7 Balok B2- II (35x65cm) m3 2.31 3,369,070.00 7,782,551.70
8 Balok B3- II (25x50cm) m3 3.00 4,112,850.00 12,338,550.00
9 Plat lantai t. 10 cm m3 7.19 3,920,810.00 28,171,019.85
67,297,299.85
C.3 ELV.+5.10m
1 Kolom K1-A (50x50cm) m3 0.90 4,332,750.00 3,899,475.00
2 Kolom K1-B (50x50cm) m3 1.35 3,612,450.00 4,876,807.50
3 Kolom K2-A (40x40cm) m3 0.29 4,727,080.00 1,361,399.04
4 Kolom K2-B (40x40cm) m3 0.58 4,139,080.00 2,384,110.08
5 Kolom K3 (30x30cm) m3 0.97 4,217,480.00 4,099,390.56
6 Balok B1- III (25x50cm) m3 3.60 4,878,790.00 17,563,644.00
7 Balok B2- III (20x40cm) m3 5.39 4,757,510.00 25,642,978.90
8 Stek-1 (40x70cm) m3 1.76 4,707,130.00 8,303,377.32
9 Stek-2 Elv.+3.35m (20x40cm) m3 0.10 4,763,530.00 495,407.12
10 Plat lantai t. 12 cm m3 6.15 3,440,600.00 21,155,561.28
89,782,150.80
C.4 ELV.+7.70m
1 Kolom K1-A (50x50cm) m3 2.60 4,332,750.00 11,265,150.00
2 Kolom K1-B (50x50cm) m3 2.60 3,612,450.00 9,392,370.00
3 Kolom K2-A (40x40cm) m3 0.83 4,727,080.00 3,932,930.56
4 Kolom K2-B (40x40cm) m3 1.66 4,139,080.00 6,887,429.12
5 Kolom K3 (30x30cm) m3 2.81 4,217,480.00 11,842,683.84
6 Kolom K4 (20x20cm) m3 2.81 4,625,770.00 12,989,162.16
7 Balok B1- IV (20x40cm) m3 1.20 4,757,510.00 5,709,012.00
8 Ring Balok R1-IV (50x100cm) m3 6.00 3,729,250.00 22,375,500.00
9 Ring Balok R2-IV (20x40cm) m3 7.36 5,035,510.00 37,061,353.60
10 Plat lantai t. 10 cm m3 1.36 3,944,090.00 5,344,241.95
126,799,833.23
Jumlah C 558,199,063.20
D PEK. KONSTRUKSI BAJA
1 Siku L-70x70x6,5 kg 274.50 16,660.00 4,573,150.01
2 Canal C 200.75.20.3,2 kg 5,189.85 16,660.00 86,462,947.65
3 Baja profil WF-300x150x6,5x9 kg 4,345.28 16,660.00 72,392,364.80
4 Baja profil WF-250x125x6x9 kg 4,500.68 16,660.00 74,981,328.80
5 Baja profil WF-150x75x5x7 kg 2,035.60 16,660.00 33,913,096.00
6 Bonggol ( kolom ) t=12mm kg 361.73 16,660.00 6,026,388.48
7 Bonggol ( Simpul ) t=12mm kg 3,918.72 16,660.00 65,285,875.20
8 Plat Stiffner ( Voute ) kg 1,652.43 16,660.00 27,529,400.50
9 Plat Stiffner ( KIP ) t=9mm kg 616.69 16,660.00 10,273,991.88
10 Base plat 300.200.11 kg 113.98 16,660.00 1,898,940.12
11 Base plat t=12mm kg 39.56 16,660.00 659,136.24
12 Trekstang dia.10mm kg 111.00 16,660.00 1,849,260.00
13 Ikatan Angin dia.10mm set 21.00 308,550.00 6,479,550.00
14 Angkur baut HTB d. 22 mm L 60 cm bh 148.00 123,420.00 18,266,160.00
15 Mur baut hitam 2dia.10mm bh 472.00 300.00 141,600.00
16 Mur dia.10mm bh 360.00 180.00 64,800.00
14 Zinkcromate kg 23,160.02 980.00 22,696,816.45
15 Rangka kaso & reng baja ringan m2 492.39 98,730.00 48,614,059.62
Jumlah D 482,108,865.75
SUB TOTAL II. 1,401,779,956.37
f:\446990344.xls Hal. 5
(Rp) (Rp)
III. PEKERJAAN ARSITEKTUR
A PEK. DINDING
A.1 ELV.+3.50m
1 Dinding hebel t 10 cm + MU 380 m2 694.63 112,800.00 78,354,038.40
2 Dinding hebel parapet tangga t=90cm m2 4.88 112,800.00 550,464.00
3 Kolom Praktis 10x10 m' 91.60 70,220.00 6,432,152.00
4 Ring balok 10x15 m' 47.00 102,680.00 4,825,960.00
5 Balok lintel 10x15 m' 109.70 102,680.00 11,263,996.00
6 Plesteran dinding MU 100 t. 10 mm m2 1,399.02 45,540.00 63,711,188.64
7 Acian MU 200 t. 3 mm m2 1,399.02 19,790.00 27,686,526.64
8 Keramik dinding 20/25 m2 41.30 110,390.00 4,559,107.00
9 Finishing kolom (acian MU 200) m2 2,170.00 19,790.00 42,944,300.00
10 Finishing Balok (acian MU 200) m2 3,340.00 19,790.00 66,098,600.00
11 Canopy Polycarbonat + rangka hollow m2 28.32 172,000.00 4,871,040.00
12 Dinding hebel panggung m2 12.80 112,800.00 1,443,840.00
312,741,212.68
A.2 ELV.+5.10m
2 Dinding hebel parapet dak t=90cm m2 55.10 114,080.00 6,285,808.00
3 Kolom Praktis 10x10 m' 14.00 70,630.00 988,820.00
4 Ring balok 10x15 m' 95.00 103,350.00 9,818,250.00
5 Balok lintel 10x15 m' 54.20 103,350.00 5,601,570.00
6 Plesteran dinding MU 100 t. 10 mm m2 493.30 46,910.00 23,140,703.00
7 Acian MU 200 t. 3 mm m2 493.30 20,700.00 10,211,310.00
8 Finishing kolom (acian MU 200) m2 480.00 20,700.00 9,936,000.00
10 Finishing canopy entrance (acian MU 200) m2 21.60 20,700.00 447,120.00
166,883,883.85
A.3 ELV.+7.70m
2 Dinding hebel parapet dak t=90cm m2 9.00 114,080.00 1,026,720.00
3 Plesteran dinding MU 100 t. 10 mm m2 494.00 46,910.00 23,173,540.00
4 Acian MU 200 t. 3 mm m2 494.00 20,700.00 10,225,800.00
5 Finishing kolom (acian MU 200) m2 988.00 20,700.00 20,451,600.00
113,277,420.00
Jumlah A 592,902,516.53
B PEK. LANTAI
B.1 ELV.+0,00m
1 Screeding t. 3 cm m2 825.00 17,490.00 14,429,250.00
2 Keramik 40/40 m2 803.00 129,240.00 103,779,720.00
3 Keramik 20/20 m2 22.00 88,340.00 1,943,480.00
4 Kramik Tangga m2 6.40 92,340.00 590,976.00
120,743,426.00
B.2 ELV.+3,50m
1 Screeding t. 3 cm m2 226.10 17,490.00 3,954,489.00
2 Waterproofing MU 600 m2 226.10 107,340.00 24,269,574.00
28,224,063.00
B.3 ELV.+5,10m
1 Screeding t. 3 cm m2 54.00 17,670.00 954,180.00
3 Keramik 40/40 m2 12.00 130,630.00 1,567,560.00
7,087,560.00
f:\446990344.xls Hal. 6
(Rp) (Rp)
B.4 ELV.+7,70m
1 Screeding t. 3 cm m2 12.00 17,670.00 212,040.00
1,516,560.00
Jumlah B 157,571,609.00
C PEK. KUSEN LENGKAP

C.1 Kusen Lengkap ELV.+0,00m
1 PL1 (PB) unit 1.00 4,714,500.00 4,714,500.00
2 PL2 (PB) unit 2.00 4,714,500.00 9,429,000.00
3 PL3 (PB) unit 2.00 4,714,500.00 9,429,000.00
4 PJ1 (PA) unit 1.00 10,354,300.00 10,354,300.00
5 P1 (PA) unit 4.00 3,713,760.00 14,855,040.00
6 P2 (PA) unit 6.00 2,321,020.00 13,926,120.00
7 P3 (PVC) unit 4.00 650,000.00 2,600,000.00
8 J1 (JA) unit 6.00 1,984,700.00 11,908,200.00
9 J2 (JA) unit 2.00 2,114,150.00 4,228,300.00
10 BV1 (JA) unit 4.00 387,420.00 1,549,680.00
11 BV3 (JA) unit 4.00 3,298,960.00 13,195,840.00
96,189,980.00
1 J3 (JA) unit 8.00 1,993,310.00 15,946,480.00
2 J4 (JA) unit 2.00 1,950,180.00 3,900,360.00
3 J5 (JA) unit 4.00 1,555,480.00 6,221,920.00
4 JS (JA) unit 2.00 1,276,110.00 2,552,220.00
28,620,980.00
Jumlah C 124,810,960.00
D PEK. PENUTUP ATAP

1 Genteng metal m2 492.39 125,540.00 61,815,142.76
2 Nok metal berpasir m' 89.00 111,170.00 9,894,130.00
3 Listplank & Talang metal 30x30 colour m' 97.32 277,590.00 27,015,058.80
Jumlah D 98,724,331.56
E PEK. PLAFOND
E.1 ELV.+2,80m ~ 4,00m
1 Plafond Gyptile ex lokal, rangka alumunium & l m2 139.90 128,300.00 17,949,170.00
2 Plafond kalsiboard , rangka hollow & list tepi m2 107.20 111,700.00 11,974,240.00
3 Plafond panellux m2 42.00 496,430.00 20,850,060.00
4 List plafond gypsum m' 171.60 17,500.00 3,003,000.00
5 List plafond kayu m' 138.70 12,500.00 1,733,750.00
55,510,220.00
E.2 ELV.+6,90m ~ 7,90m
1 Plafond gypsum board t. 9 mm + rangka meta m2 370.00 96,070.00 35,545,900.00
2 Plafond kalsiboard rangka + rangka metal st m2 115.70 113,720.00 13,157,404.00
3 Plafond acustic m2 68.40 130,320.00 8,913,888.00
4 List plafond gypsum m' 93.60 17,500.00 1,638,000.00
5 List plafond kayu m' 180.00 12,500.00 2,250,000.00
6 Drop ceilling gypsumboard t. 9 mm m2 107.02 115,200.00 12,328,300.80
73,833,492.80
Jumlah E 129,343,712.80
F PEK. SANITAIR
F.1 ELV.+0,00m
1 Monoblok CW 660 J/SW 660 J bh 4.00 1,777,200.00 7,108,800.00
2 Washtafel LW 230 J bh 6.00 1,086,340.00 6,518,040.00
3 Urinoar U 57 M bh 2.00 1,690,800.00 3,381,600.00
4 Sekat Urinoar A100 bh 1.00 737,300.00 737,300.00
Jumlah F 17,745,740.00
G PEK. PENGECATAN
G.1 ELV.+3.50m
f:\446990344.xls Hal. 7
(Rp) (Rp)
1 Cat dinding vinilex m2 694.63 20,170.00 14,010,646.76
2 Cat dinding parapet tangga vinilex m2 4.88 20,170.00 98,429.60
3 Plitur daun pintu m2 282.80 44,080.00 12,465,647.68
4 Cat Plafond Gypsum m2 139.90 23,700.00 3,315,630.00
5 Cat plafond kalsiboard Vinilex m2 107.20 23,700.00 2,540,640.00
6 Cat plafond beton expose entrance Vinilex m2 21.60 23,700.00 511,920.00
7 Cat list plafond gypsum m' 171.60 7,110.00 1,220,076.00
8 Cat list plafond kayu m' 138.70 2,370.00 328,719.00

9 Dinding hebel panggung m2 12.80 20,170.00 258,176.00
34,749,885.04
G.2 ELV.+5.10m
1 Cat dinding Vinilex m2 191.55 20,820.00 3,988,071.00
2 Cat dinding vinilex (3x) Parapet dak beton t m2 55.10 20,820.00 1,147,182.00
5,135,253.00
G.3 ELV.+7.70m
1 Cat dinding Vinilex (3x) m2 247.00 20,820.00 5,142,540.00
2 Cat dinding vinilex (3x) Parapet dak beton t m2 493.30 20,820.00 10,270,506.00
3 Cat Plafond Gypsum m2 139.90 24,690.00 3,454,131.00
4 Cat list plafond gypsum m' 93.60 7,407.00 693,295.20
5 Cat list plafond kayu m' 180.00 2,469.00 444,420.00
6 Drop ceilling m2 107.02 24,690.00 2,642,237.39
22,647,129.59
Jumlah G 62,532,267.63
SUB TOTAL III. 1,183,631,137.51
TOTAL I S/D III. 2,639,720,493.88
f:\446990344.xls Hal. 8
HARGA SAT. JML. HARGA
(Rp) (Rp)
IV. PEKERJAAN MEKANIKAL
A PEK. INSTALASI PLAMBING
1 Peralatan utama
a. Tanki Atas (Cylinder) unit 2.00 3,105,000.00 6,210,000.00
Kap. 2 m3
b. Biofil BF08 unit 2.00 7,500,000.00 15,000,000.00
c. Resapan bh 2.00 1,500,000.00 3,000,000.00
Jumlah 1 24,210,000.00
2 Instalasi
2.1 Lantai Dasar
a. Pemipaan Air Bersih
- Pipa GIP Medium Class
dia. 2" m 65.00 219,600.00 14,274,000.00
- Pipa PVC AW
dia. 1" m 24.00 9,500.00 228,000.00
dia. 3/4" m 10.00 7,300.00 73,000.00
dia. 1/2" m 64.00 5,000.00 320,000.00
- Fitting lot 1.00 2,979,000.00 2,979,000.00
- Valves
Gate Valve dia. 2" bh 1.00 317,000.00 317,000.00
Gate Valve dia. 1" bh 2.00 112,800.00 225,600.00
Meteran Air dia. 2" bh 1.00 350,000.00 350,000.00
Kran Tembok dia.1/2" bh 4.00 75,000.00 300,000.00
Galian Beton m' 52.00 25,000.00 1,300,000.00
Galian Aspal m' 7.00 25,000.00 175,000.00
b. Pemipaan Air Kotor, Bekas & Vent
- Pipa PVC AW
dia. 4" m 24.00 68,400.00 1,641,600.00
dia. 2" m 36.00 20,900.00 752,400.00
dia. 1" m 12.00 9,500.00 114,000.00
- Fitting lot 1.00 627,000.00 627,000.00
- Floor Drain (FD)
dia. 2" bh 4.00 85,000.00 340,000.00
Jumlah 2.1 24,016,600.00
2.2 Lantai Atas
a. Pemipaan Air Bersih
- Pipa PVC AW
dia. 1 1/2" m 6.00 15,500.00 93,000.00
dia. 1" m 36.00 9,500.00 342,000.00
- Fitting lot 1.00 152,250.00 152,250.00
- Valves
Gate Valve dia. 1" bh 2.00 112,800.00 225,600.00
Floating Valve dia. 1" bh 2.00 250,000.00 500,000.00
b. Pemipaan Air Hujan
- Pipa PVC AW
dia. 4" m 130.00 68,400.00 8,892,000.00
- Fitting lot 1.00 1,778,400.00 1,778,400.00
- Roof Drain (RD)
dia. 4" bh 16.00 70,000.00 1,120,000.00
Jumlah 2.2 13,103,250.00
Jumlah 2 37,119,850.00
JUMLAH A 61,329,850.00
B PEK. INSTALASI AC SPLIT
1 Peralatan utama
a. AC Split Wall Mounted (ACS-1 s/d 15/LT.D) unit 15.00 7,812,000.00 117,180,000.00
Kap. : 2,5 PK
Lokasi : Area Duduk Auditorium
b. AC Split Wall Mounted (ACS-16 s/d 19/LT.D) unit 4.00 3,511,200.00 14,044,800.00
Kap. : 1 PK
Lokasi : R.Ganti & R.Terima Jumlah 1 131,224,800.00
JUMLAH B 131,224,800.00
JUMLAH IV.
f:\446990344.xls 192,554,650.00
Hal. 9
HARGA SAT. JML. HARGA
(Rp) (Rp)
V. PEKERJAAN ELEKTRIKAL
A PEK. LISTRIK
A.1 PANEL PENERANGAN AUDITORIUM unit 1.00 6,500,000.00 6,500,000.00

1 1 bh MCB 40 A, 3P, 25kA
2 11 bh MCB 16A, 1P, 6kA Jumlah A.1 6,500,000.00
3 9 bh MCB 6A, 1P, 6kA
4 3 bh Lampu Indikator
5 1 bh Box Panel Plat
6 1 bh Pentanahan dan Accessories
A.2 PANEL AIR CONDITIONING (AC SPLIT) unit 1.00 8,750,000.00 8,750,000.00
1 1 bh MCB 100 A, 3P, 50kA
2 22 bh MCB 16A, 1P, 6kA Jumlah A.2 8,750,000.00
3 3 bh Lampu Indikator
4 1 bh Box Panel Plat
5 1 bh Pentanahan dan Accessories
A.3 KABEL FEEDER + KABEL BC

1 Kabel dari Panel Penerangan Auditorium (PP-B.A) ke :
Panel AC SPLIT (P-ACS)
- NYY 4 x 25 mm2 m 10.00 125,000.00 1,250,000.00
- BC 25 mm2 m 10.00 15,000.00 150,000.00
Jumlah 1 1,400,000.00
2 Kabel dari Panel AC SPLIT (P-ACS) ke :
Panel Penerangan Luar (PP-L)
- NYY 4 x 4 mm2 m 10.00 25,000.00 250,000.00
- BC 4 mm2 m 10.00 5,000.00 50,000.00
Jumlah 2 300,000.00
Jumlah A.3 1,700,000.00
A.4 INSTALASI DAN ARMATURE
1 LANTAI DASAR
a. LP. TL 2x18 W, TKI bh 19.00 187,500.00 3,562,500.00
b. LP. BARET 20 W, TL-C bh 8.00 262,500.00 2,100,000.00
c. LP. DOWNLIGHT 13 W, PLC bh 24.00 127,500.00 3,060,000.00
d. LP. DOWNLIGHT 2x13 W, PLC bh 4.00 217,500.00 870,000.00
e. LP. DINDING 9 W, PL bh 14.00 105,000.00 1,470,000.00
f. LP. SOROT 120 W, PAR 38 bh 4.00 97,500.00 390,000.00
g. LP. EXIT 10 W, C/W BATTERY bh 8.00 1,125,000.00 9,000,000.00
h. STOP KONTAK 200 W, 1P bh 28.00 18,000.00 504,000.00
i. STOP KONTAK 200 W, 1P (LANTAI) bh 3.00 375,000.00 1,125,000.00
j. STOP KONTAK 1500 W, 3P bh 3.00 345,000.00 1,035,000.00
k. SAKLAR TUNGGAL bh 10.00 15,000.00 150,000.00
l. SAKLAR DOUBLE bh 7.00 24,000.00 168,000.00
m. SAKLAR HOTEL bh 2.00 45,000.00 90,000.00
n. GRID SWITCH 6 GANG bh 1.00 292,500.00 292,500.00
o. INSTALASI PENERANGAN titik 81.00 175,000.00 14,175,000.00
p. INSTALASI STOP KONTAK 1P titik 31.00 196,000.00 6,076,000.00
q. INSTALASI STOP KONTAK 3P titik 3.00 225,000.00 675,000.00
Jumlah 1 44,743,000.00
2 LANTAI ATAS
a. LP. SOROT 150 W, SON-T bh 10.00 975,000.00 9,750,000.00
b. STOP KONTAK 200 W, 1P bh 3.00 18,000.00 54,000.00
c. STOP KONTAK 1500 W, 3P bh 1.00 345,000.00 345,000.00
d. SAKLAR DOUBLE bh 1.00 24,000.00 24,000.00
e. INSTALASI PENERANGAN bh 10.00 175,000.00 1,750,000.00
f. INSTALASI STOP KONTAK 1P bh 3.00 196,000.00 588,000.00
g. INSTALASI STOP KONTAK 3P titik 1.00 225,000.00 225,000.00
Jumlah 2 12,736,000.00
Jumlah A.4 57,479,000.00
JUMLAH A 74,429,000.00
f:\446990344.xls Hal. 10
B PEK. LAMPU JALAN
B.1 PANEL PENERANGAN LUAR unit 1.00 4,500,000.00 4,500,000.00

DAFTAR HARGA SATUAN PEKERJAAN
HARGA
No. PEKERJAAN
(Rp)
A. PEK. SIPIL & ARSITEK
1 M2 Pembersihan lahan 6,300.00
2 M3 Galian tanah biasa max kedalaman 1 m' 15,600.00
3 M3 Galian tanah biasa max kedalaman 2 m' 20,470.00
4 M3 Urugan tanah kembali 7,470.00
5 M3 Urugan pasir 199,140.00
6 M3 Pasangan aanstamping batu belah 309,600.00
7 M3 Lantai kerja 1pc : 3ps : 5kr 586,050.00
8 M2 Screeding t. 3 cm 17,490.00
M2 Screeding t. 3 cm (Lt. 2) 17,670.00
9 M3 Beton site mix K-175 817,830.00
M3 Beton site mix K-175 (Lt. 2) 824,210.00
10 M3 Readymix K-175 (Lt. 1) 880,830.00
M3 Readymix K-175 (Lt. 2) 889,550.00
M3 Readymix K-175 (Lt. 3) 892,450.00
M3 Readymix K-175 (Lt. 4) 893,910.00
11 M3 Readymix K-250 866,700.00
M3 Readymix K-250 (Lt. 2) 875,470.00
12 M3 Readymix K-300 914,410.00
M3 Readymix K-300 (Lt. 2) 923,190.00
13 Kg Besi polos < 12 mm 12,020.00
Kg Besi polos < 12 mm (Lt. 2) 12,070.00
14 Kg Besi ulir > 12 mm 14,640.00
Kg Besi ulir > 12 mm (Lt. 2) 14,700.00
Kg Besi ulir > 12 mm (Lt. 3) 14,720.00
Kg Besi ulir > 12 mm (Lt. 4) 14,720.00
15 M2 Wire Mesh M-6 (2 lapis) 96,160.00
M2 Wire Mesh M-6 (2 lapis) (Lt. 2) 96,330.00
16 M2 Wire Mesh M-4 (1 lapis) 21,880.00
17 M2 Bekisting pondasi 64,920.00
18 M2 Bekisting Sloof 141,890.00
19 M2 Bekisting Kolom 102,630.00
M2 Bekisting Kolom (Lt. 2) 103,470.00
20 M2 Bekisting Balok 154,280.00
M2 Bekisting Balok (Lt. 2) 155,560.00
21 M2 Bekisting Lantai 204,480.00
M2 Bekisting Lantai (Lt. 2) 205,760.00
22 M2 Bekisting Tangga 282,670.00
23 M3 Pile cap P1 (70x70x60cm) 2,921,870.00
24 M3 Pile cap P1' (60x60x60cm) 3,067,350.00
25 M3 Pile cap P1'' (50x50x50cm) 3,629,770.00
26 M3 Pile cap P2 (130x70x60cm) 3,015,410.00
27 M3 Tie biem S1 (30x50cm) 3,886,510.00
28 M3 Tie biem S2 (20x40cm) 4,652,430.00
f:\446990344.xls\Pek Hal. 11
HARGA
No. PEKERJAAN
(Rp)
29 M3 Tie biem S3 (20x30cm) 4,492,930.00
30 M' Sloof 12/15 114,220.00
31 M2 Rabat beton t. 6 cm 75,880.00
32 M2 Rabat beton tanpa tulangan 8 cm 83,520.00
33 M' Kolom Praktis 11x11 70,220.00
M' Kolom Praktis 11x11 (Lt. 2) 70,630.00
34 M3 Kolom K1-A (50x50cm) Elv +3,50 m & +4,2 m 4,306,690.00
M3 Kolom K1-A (50x50cm) Elv +5,1 m 4,332,750.00
35 M3 Kolom K1-B (50x50cm) Elv +3,5 m & +4,2 m 3,589,330.00
M3 Kolom K1-B (50x50cm) Elv +5,1 m 3,612,450.00
36 M3 Kolom K2-A (40x40cm) Elv +3,5 m & +4,2 m 4,698,570.00
M3 Kolom K2-A (40x40cm) Elv +5,1 m 4,727,080.00
37 M3 Kolom K2-B (40x40cm) elv +3,5 m & +4,2 m 4,112,970.00
M3 Kolom K2-B (40x40cm) elv +5,1 m 4,139,080.00
38 M3 Kolom K3 (30x30cm) elv 3,5 m & +4,2 m 4,189,660.00
M3 Kolom K3 (30x30cm) elv 5,1 m 4,217,480.00
39 M3 Kolom K4 (20x20cm) elv +5,2 m & 7,7 m 4,625,770.00
40 M' Balok lintel 12x15 102,680.00
M' Balok lintel (Lt. 2) 103,350.00
41 M3 Balok B1- I (25x50cm) elv +3,5 m 4,074,690.00
M3 Balok B1- II (40x70cm) elv +4,2 m 3,207,930.00
M3 Balok B1- III (25x50cm) elv +5,1 m 4,878,790.00
M3 Balok B1- IV (20x40cm) elv +7,7 m 4,757,510.00
M3 Balok B2- III (20x40cm) elv +5,2 m 4,757,510.00
45 M3 Ring Balok R1-IV (50x100cm) elv +7,7 m 3,729,250.00
46 M3 Ring Balok R2-IV (20x40cm) elv +7,7 m 5,035,510.00
47 M3 Stek-1 (40x70cm) Elv + 5,2 m 4,707,130.00
48 M3 Stek-2 (20x40cm) Elv.+3.35m 4,763,530.00
49 M3 Plat lantai t. 10 cm elv + 3,5 m & +4,2 m 3,920,810.00
M3 Plat lantai t. 10 cm elv + 7,7 m 3,944,090.00
50 M3 Plat lantai t. 12 cm elv + 3,5 m & 4,2 m 3,419,740.00
M3 Plat lantai t. 12 cm elv + 7,7 m 3,440,600.00
51 M2 Keramik 20/20 (KM/WC) texture 88,340.00
M2 Keramik 20/20 (KM/WC) (Lt. 2) 89,730.00
M2 Keramik 20/20 (KM/WC) (Lt. 3) 90,190.00
M2 Keramik 20/20 (KM/WC) (Lt. 4) 90,420.00
52 M2 Keramik dinding 20/25 corak 110,390.00
M2 Keramik dinding 20/25 corak (Lt. 2) 112,890.00
53 M2 Keramik 30/30 DN putih 92,340.00
M2 Keramik 30/30 DN putih (Lt. 2) 93,730.00
54 M2 Keramik 40/40 129,240.00
M2 Keramik 40/40 (Lt. 2) 130,630.00
55 M2 Pas. Bata merah 1pc:3ps t. 1 bata 194,700.00
56 M2 Pas. Bata merah 1pc:5ps t. 1 bata 183,020.00
57 M2 Dinding hebel t 10 cm & MU 380 112,800.00
f:\446990344.xls\Pek Hal. 12
HARGA
No. PEKERJAAN
(Rp)
M2 Dinding hebel t 10 cm & MU 380 (Lt. 2) 114,080.00
58 M2 Acian 15,400.00
M2 Acian (Lt. 2) 16,320.00
M2 Acian (Lt. 3) 16,620.00
M2 Acian (Lt. 4) 16,780.00
59 M2 Acian MU 200 t. 3 mm 19,790.00
M2 Acian MU 200 t. 3 mm (Lt. 2) 20,700.00
M2 Acian MU 200 t. 3 mm (Lt. 3) 21,010.00
M2 Acian MU 200 t. 3 mm (Lt. 4) 21,160.00
60 M2 Plesteran dinding 1pc:3ps t. 15 cm 27,650.00
M2 Plesteran dinding 1pc:3ps t. 15 cm (Lt. 2) 29,010.00
61 M2 Plesteran dinding 1pc:5ps t. 15 cm 25,470.00
62 M2 Plesteran dinding MU 100 t. 10 mm 45,540.00
M2 Plesteran dinding MU 100 t. 10 mm (Lt. 2) 46,910.00
63 M2 Waterproofing MU-600 107,340.00
M2 Waterproofing MU-600 (Lt. 2) 108,710.00
64 M2 Plafond Gyptile ex lokal, rangka alumunium & list tepi 128,300.00
M2 Plafond Gyptile ex lokal, rangka alumunium & list tepi (Lt. 2) 130,320.00
M2 Plafond Gyptile ex lokal, rangka alumunium & list tepi (Lt. 3) 130,990.00
65 M2 Plafond kalsiboard , rangka hollow & list tepi 111,700.00
M2 Plafond kalsiboard , rangka hollow & list tepi (Lt. 2) 113,720.00
66 M2 Plafond panellux 496,430.00
M2 Plafond panellux 498,450.00
67 M2 Pengecatan dinding 20,170.00
M2 Pengecatan dinding (Lt. 2) 20,820.00
68 M2 Pengecatan plafond (3x) 23,700.00
M2 Pengecatan plafond (3x) (Lt. 2) 24,690.00
69 M2 Cat permukaan baja dengan meni besi 14,810.00
M2 Cat permukaan baja dengan meni besi (Lt. 2) 15,880.00
70 M2 Cat permukaan baja finish 2x 32,060.00
M2 Cat permukaan baja finish 2x (Lt. 2) 34,210.00
71 M2 Rangka atap baja ringan & kuda-kuda & reng 225,750.00
M2 Rangka atap (Lt. 2) 228,450.00
M2 Rangka atap (Lt. 3) 229,350.00
M2 Rangka atap (Lt. 4) 229,800.00
72 M' Listplank & Talang metal 30x30 colour 275,050.00
M' Listplank & Talang metal 30x30 colour (Lt. 2) 277,590.00
f:\446990344.xls\Pek Hal. 13
HARGA
No. PEKERJAAN
(Rp)
73 Unit Talang tegak Type 1 (PVC 6" AW + cat) 1,038,470.00
74 Unit Talang tegak Type 2 & 3 (PVC 6" AW + cat) 820,420.00
75 M2 Genteng metal 124,470.00
M2 Genteng metal (Lt. 2) 125,540.00
76 M' Nok metal 109,640.00
M' Nok metal (Lt. 2) 111,170.00
M' Nok metal (Lt. 3) 111,680.00
M' Nok metal (Lt. 4) 111,940.00
77 Unit Sun screen 1,624,370.00
78 M' Dudukan sun screen 2 C 100x50x2,3 & cat besi 234,320.00
79 M2 Partisi gypsumboard ex Jaya & Rangka BRS 189,830.00
80 M' Meja beton lapis keramik 354,850.00
81 M' Buis Beton ½ Ø 30 218,460.00
82 Unit Septictank kav. 2 m3 9,497,480.00
83 Unit Rembesan 2,693,620.00
84 M' Drainase beton bertulang 30x50 326,430.00
85 M' Saluran Luar Bangunan 128,970.00
86 M' Beton decker t. 6 cm (50x100) 41,980.00
87 M' Drainase beton bertulang 30x50 406,110.00
88 Unit J1 (JA) 1,984,700.00
89 Unit J2 (JA) 2,114,150.00
90 Unit J3 (JA) 1,993,310.00
91 Unit J4 (JA) 1,950,180.00
92 Unit J5 (JA) 1,555,480.00
93 Unit JS (JA) 1,276,110.00
94 Unit BV1 (JA) 387,420.00
95 Unit BV3 (JA) 3,298,960.00
96 Unit PJ1 (PA) 10,354,300.00
97 Unit P1 (PA) 3,713,760.00
98 Unit P2 (PA) 2,321,020.00
99 Unit PL1 (PB) 4,714,500.00
100 Unit PL2 (PB) 4,714,500.00
101 Unit PL3 (PB) 4,714,500.00
f:\446990344.xls\Pek Hal. 14
ANALISA HARGA SATUAN PEKERJAAN
TAHUN ANGGARAN 2008
HARGA SAT. JUMLAH

No. URAIAN PEKERJAAN VOLUME SAT.
(Rp) (Rp)
1 2 3 4 5 6 = 3x6
1 1 M2 Pembersihan lahan
Pekerja 0.100 O/H 33,000.00 3,300.00
Mandor 0.050 O/H 60,000.00 3,000.00
Jumlah 6,300.00
Dibulatkan 6,300.00
2 1 M3 Galian tanah biasa max kedalaman 1 m'
Pekerja 0.400 O/H 33,000.00 13,200.00
Mandor 0.040 O/H 60,000.00 2,400.00
Jumlah 15,600.00
Dibulatkan 15,600.00
3 1 M3 Galian tanah biasa max kedalaman 2 m'
Pekerja 0.526 O/H 33,000.00 17,358.00
Mandor 0.052 O/H 60,000.00 3,120.00
Jumlah 20,478.00
4 1 M3 Urugan tanah kembali
Pekerja 0.192 O/H 33,000.00 6,336.00
Mandor 0.019 O/H 60,000.00 1,140.00
Jumlah 7,476.00
Dibulatkan 7,470.00
5 1 M3 Urugan pasir
Pasir urug 1.200 m3 157,200.00 188,640.00
Pekerja 0.300 O/H 33,000.00 9,900.00
Mandor 0.010 O/H 60,000.00 600.00
Jumlah 199,140.00
6 1 M3 Pasangan aanstamping batu belah
Batu belah 1.200 m3 177,950.00 213,540.00
Pasir urug 0.300 m3 157,200.00 47,160.00
Pekerja 0.780 O/H 33,000.00 25,740.00
Tukang batu terampil 0.390 O/H 48,000.00 18,720.00
Kepala tukang batu 0.039 O/H 54,000.00 2,106.00
Mandor 0.039 O/H 60,000.00 2,340.00
Jumlah 309,606.00
7 1 M3 Lantai kerja 1pc : 3ps : 5kr
PC (50 kg) 218.000 kg 1,302.00 283,836.00
Pasir batu 0.520 m3 182,500.00 94,900.00
Koral beton 0.870 m3 154,850.00 134,719.50
Pekerja 1.650 O/H 33,000.00 54,450.00
Mandor 0.080 O/H 60,000.00 4,800.00
Jumlah 586,055.50
8 1 M2 Screeding t. 3 cm
PC (50 kg) 6.540 kg 1,302.00 8,515.08
Pasir batu 0.016 m3 182,500.00 2,847.00
Koral beton 0.026 m3 154,850.00 4,041.59
Pekerja 0.050 O/H 33,000.00 1,633.50
Tukang batu setengah terampil 0.008 O/H 36,000.00 270.00
Kepala tukang batu 0.001 O/H 54,000.00 40.50
Mandor 0.002 O/H 60,000.00 144.00
Jumlah 17,491.67
f:\446990344.xls\Anl Hal. 15
1 2 3 4 5 6 = 3x6
1 M2 Screeding t. 3 cm (Lt. 2)
Material 1.000 m2 15,403.67 15,403.67
Upah kerja 1.090 m2 2,088.00 2,275.92
Jumlah 17,679.59
Material 1.000 m2 15,403.67 15,403.67
Upah kerja 1.120 m2 2,088.00 2,338.56
Jumlah 17,742.23
Material 1.000 m2 15,403.67 15,403.67
Upah kerja 1.135 m2 2,088.00 2,369.88
Jumlah 17,773.55
9 1 M3 Beton site mix K-175
PC (50 kg) 6.800 zak 65,100.00 442,680.00
Batu pecah 2 - 3 cm 0.830 m3 183,500.00 152,305.00
Pasir batu 0.540 m3 182,500.00 98,550.00
Pekerja 1.500 O/H 33,000.00 49,500.00
Tukang batu setengah terampil 0.500 O/H 36,000.00 18,000.00
Mandor 0.010 O/H 60,000.00 600.00
Peralatan 0.070 lot 764,335.00 53,503.45
Jumlah 817,838.45
1 M3 Beton site mix K-175 (Lt. 2)
Material 1.000 m3 693,535.00 693,535.00
Alat kerja 1.000 m3 53,503.45 53,503.45
Upah kerja 1.090 m3 70,800.00 77,172.00
Jumlah 824,210.45
Material 1.000 m3 693,535.00 693,535.00
Alat kerja 1.000 m3 53,503.45 53,503.45
Upah kerja 1.120 m3 70,800.00 79,296.00
Jumlah 826,334.45
Material 1.000 m3 693,535.00 693,535.00
Alat kerja 1.000 m3 53,503.45 53,503.45
Upah kerja 1.135 m3 70,800.00 80,358.00
Jumlah 827,396.45
10 1 M3 Readymix K-175 (Lt. 1)
Readymix K-175 1.000 m3 746,000.00 746,000.00
Pekerja 2.500 O/H 33,000.00 82,500.00
Mandor 0.010 O/H 60,000.00 600.00
Alat bantu (Slang + Tes Lab) 0.045 lot 842,900.00 37,930.50
Jumlah 880,830.50
1 M3 Readymix K-175 (Lt. 2)
Material 1.000 M3 746,000.00 746,000.00
Alat Kerja 1.000 M3 37,930.50 37,930.50
Upah Kerja 1.090 M3 96,900.00 105,621.00
Jumlah 889,551.50
Material 1.000 M3 746,000.00 746,000.00
f:\446990344.xls\Anl Hal. 16
1 2 3 4 5 6 = 3x6
Alat Kerja 1.000 M3 37,930.50 37,930.50
Upah Kerja 1.120 M3 96,900.00 108,528.00
Jumlah 892,458.50
Material 1.000 M3 746,000.00 746,000.00
Alat Kerja 1.000 M3 37,930.50 37,930.50
Upah Kerja 1.135 M3 96,900.00 109,981.50
Jumlah 893,912.00
11 1 M3 Readymix K-250
Readymix K-250 1.000 m3 731,880.00 731,880.00
Pekerja 2.500 O/H 33,000.00 82,500.00
Mandor 0.010 O/H 60,000.00 600.00
Jumlah 866,702.10
Material 1.000 M3 731,880.00 731,880.00
Alat Kerja 1.000 M3 37,322.10 37,322.10
Upah Kerja 1.090 M3 97,500.00 106,275.00
Jumlah 875,477.10
12 1 M3 Readymix K-300
Readymix K-300 1.000 m3 777,540.00 777,540.00
Pekerja 2.500 O/H 33,000.00 82,500.00
Mandor 0.010 O/H 60,000.00 600.00
Jumlah 914,416.80
Material 1.000 M3 777,540.00 777,540.00
Upah kerja 1.090 M3 97,500.00 106,275.00
Alat kerja 1.000 M3 39,376.80 39,376.80
Jumlah 923,191.80
13 1 Kg Besi polos < 12 mm
Besi beton U-24 rata-rata 1.050 kg 10,500.00 11,025.00
Kawat beton 0.015 kg 24,850.00 372.75
Pekerja 0.007 O/H 33,000.00 231.00
Tukang besi beton terampil 0.007 O/H 48,000.00 336.00
Kepala tukang besi beton 0.001 O/H 54,000.00 37.80
Mandor 0.000 O/H 60,000.00 18.00
Jumlah 12,020.55
1 Kg Besi polos < 12 mm (Lt. 2)
Material 1.000 kg 11,397.75 11,397.75
Upah kerja 1.090 kg 622.80 678.85
Jumlah 12,076.60
Material 1.000 kg 11,397.75 11,397.75
Upah kerja 1.120 kg 622.80 697.54
Jumlah 12,095.29
Material 1.000 kg 11,397.75 11,397.75
f:\446990344.xls\Anl Hal. 17
1 2 3 4 5 6 = 3x6
Upah kerja 1.135 kg 622.80 706.88
Jumlah 12,104.63
14 1 Kg Besi ulir > 12 mm
Besi beton U-39/U-32 rata-rata 1.050 kg 13,000.00 13,650.00
Kawat beton 0.015 kg 24,850.00 372.75
Pekerja 0.007 O/H 33,000.00 231.00
Mandor 0.000 O/H 60,000.00 18.00
Jumlah 14,645.55
1 Kg Besi ulir > 12 mm (Lt. 2)
Material 1.000 kg 14,022.75 14,022.75
Upah kerja 1.090 kg 622.80 678.85
Jumlah 14,701.60
Material 1.000 kg 14,022.75 14,022.75
Upah kerja 1.120 kg 622.80 697.54
Jumlah 14,720.29
Material 1.000 kg 14,022.75 14,022.75
Upah kerja 1.135 kg 622.80 706.88
Jumlah 14,729.63
15 1 M2 Wire Mesh M-6 (2 lapis)
MK 6 0.176 lbr 534,650.00 94,294.53
Pekerja 0.021 O/H 33,000.00 693.00
Tukang besi beton terampil 0.021 O/H 48,000.00 1,008.00
Mandor 0.001 O/H 60,000.00 54.00
Jumlah 96,162.93
1 M2 Wire Mesh M-6 (2 lapis) (Lt. 2)
Material 1.000 M2 94,294.53 94,294.53
Upah kerja 1.090 M2 1,868.40 2,036.56
Jumlah 96,331.09
Material 1.000 M2 94,294.53 94,294.53
Upah kerja 1.120 M2 1,868.40 2,092.61
Jumlah 96,387.14
Material 1.000 M2 94,294.53 94,294.53
Upah kerja 1.135 M2 1,868.40 2,120.63
Jumlah 96,415.17
16 1 M2 Wire Mesh M-4 (1 lapis)
MK 4 0.088 lbr 237,580.00 20,950.62
Pekerja 0.011 O/H 33,000.00 346.50
Mandor 0.000 O/H 60,000.00 27.00
Jumlah 21,884.82
17 1 M2 Bekisting pondasi
Kayu papan cor/papan terentang 0.040 m3 2,407,800.00 48,156.00
Paku 5 s/d 7 cm 0.300 kg 19,400.00 2,910.00
Minyak Bekisting 0.100 Ltr 36,350.00 1,817.50
f:\446990344.xls\Anl Hal. 18
1 2 3 4 5 6 = 3x6
Pekerja 0.300 O/H 33,000.00 4,950.00
Tukang kayu terampil 0.260 O/H 48,000.00 6,240.00
Kepala tukang kayu 0.026 O/H 54,000.00 702.00
Mandor 0.005 O/H 60,000.00 150.00
f:\446990344.xls\Anl Hal. 19
1 2 3 4 5 6 = 3x6
Jumlah 64,925.50
18 1 M2 Bekisting Sloof
Paku 5 s/d 7 cm 0.300 kg 19,400.00 5,820.00
Pekerja 0.300 O/H 33,000.00 9,900.00
Kepala tukang kayu 0.026 O/H 54,000.00 1,404.00
Mandor 0.005 O/H 60,000.00 300.00
Jumlah 141,890.00
19 1 M2 Bekisting Kolom
Paku 5 s/d 7 cm 0.400 kg 19,400.00 7,760.00
Kayu balok borneo super 0.015 m3 4,735,000.00 71,025.00
Multiplek 9 mm 120x120 0.350 lbr 135,600.00 47,460.00
Dolken Kayu Galam Ø-8-10/4m 2.000 Btg 25,100.00 50,200.00
Pekerja 0.300 O/H 33,000.00 9,900.00
Mandor 0.006 O/H 60,000.00 360.00
1x pakai Jumlah 307,909.00
1 M2 Bekisting Kolom (Lt. 2)
Material 1.000 m2 280,027.00 280,027.00
Upah kerja 1.090 m2 27,882.00 30,391.38
Material 1.000 m2 280,027.00 280,027.00
Upah kerja 1.120 m2 27,882.00 31,227.84
Material 1.000 m2 280,027.00 280,027.00
Upah kerja 1.135 m2 27,882.00 31,646.07
20 1 M2 Bekisting Balok
Paku 5 s/d 7 cm 0.400 kg 19,400.00 7,760.00
Pekerja 0.320 O/H 33,000.00 10,560.00
Mandor 0.006 O/H 60,000.00 360.00
1 M2 Bekisting Balok (Lt. 2)
Material 1.000 m2 280,027.00 280,027.00
Upah kerja 1.090 m2 28,542.00 31,110.78
f:\446990344.xls\Anl Hal. 20
1 2 3 4 5 6 = 3x6
f:\446990344.xls\Anl Hal. 21
1 2 3 4 5 6 = 3x6
Material 1.000 m2 280,027.00 280,027.00
Upah kerja 1.120 m2 28,542.00 31,967.04
Material 1.000 m2 280,027.00 280,027.00
Upah kerja 1.135 m2 28,542.00 32,395.17
21 1 M2 Bekisting Lantai
Paku 5 s/d 7 cm 0.400 kg 19,400.00 7,760.00
Pekerja 0.320 O/H 33,000.00 10,560.00
Mandor 0.006 O/H 60,000.00 360.00
1 M2 Bekisting Lantai (Lt. 2)
Material 1.000 M2 380,427.00 380,427.00
Upah kerja 1.090 M2 28,542.00 31,110.78
22 1 M2 Bekisting Tangga
Paku 5 s/d 7 cm 0.400 kg 19,400.00 7,760.00
Pekerja 0.320 O/H 33,000.00 10,560.00
Mandor 0.006 O/H 60,000.00 360.00
Jumlah 282,673.50
23 1 M3 Pile cap P1 (70x70x60cm)
Readymix K-300 1.000 M3 914,410.00 914,410.00
Besi ulir > 12 mm 111.782 Kg 14,640.00 1,636,493.06
Bekisting pondasi 5.714 M2 64,920.00 370,971.43
Jumlah 2,921,874.49
Dibulatkan 2,921,870.00
24 1 M3 Pile cap P1' (60x60x60cm)
Readymix K-300 1.000 M3 914,410.00 914,410.00
Besi ulir > 12 mm 117.481 Kg 14,640.00 1,719,928.89
Jumlah 3,067,355.29
25 1 M3 Pile cap P1'' (50x50x50cm)
Readymix K-300 1.000 M3 914,410.00 914,410.00
Besi ulir > 12 mm 150.000 Kg 14,640.00 2,196,000.00
Jumlah 3,629,770.00
f:\446990344.xls\Anl Hal. 22
1 2 3 4 5 6 = 3x6
26 1 M3 Pile cap P2 (130x70x60cm)

Readymix K-300 1.000 M3 914,410.00 914,410.00
Besi ulir > 12 mm 124.000 Kg 14,640.00 1,815,360.00
Jumlah 3,015,418.00
27 1 M3 Tie biem S1 (30x50cm)
Readymix K-300 1.000 M3 914,410.00 914,410.00
Besi polos < 12 mm 65.000 Kg 12,020.00 781,300.00
Besi ulir > 12 mm 85.000 Kg 14,640.00 1,244,400.00
Bekisting Sloof 6.670 M2 141,890.00 946,406.30
Jumlah 3,886,516.30
Readymix K-300 1.000 M3 914,410.00 914,410.00
Besi polos < 12 mm 48.000 Kg 12,020.00 576,960.00
Besi ulir > 12 mm 119.000 Kg 14,640.00 1,742,160.00
Bekisting Sloof 10.000 M2 141,890.00 1,418,900.00
Jumlah 4,652,430.00
Readymix K-300 1.000 M3 914,410.00 914,410.00
Besi polos < 12 mm 53.000 Kg 12,020.00 637,060.00
Besi ulir > 12 mm 104.000 Kg 14,640.00 1,522,560.00
Bekisting Sloof 10.000 M2 141,890.00 1,418,900.00
Jumlah 4,492,930.00
30 1 M' Sloof 12/15
Beton site mix K-175 0.018 m3 817,830.00 14,720.94
Besi polos < 12 mm 4.737 kg 12,020.00 56,938.74
Bekisting Sloof 0.300 m2 141,890.00 42,567.00
Jumlah 114,226.68
31 1 M2 Rabat beton t. 6 cm
Readymix K-250 0.060 M3 866,700.00 52,002.00
Wire Mesh M-4 (1 lapis) 1.000 M2 21,880.00 21,880.00
Plastic sheet 1.000 M2 2,000.00 2,000.00
Jumlah 75,882.00
32 1 M2 Rabat beton tanpa tulangan 8 cm
Readymix K-250 0.080 M3 866,700.00 69,336.00
Bekisting Sloof 0.100 M2 141,890.00 14,189.00
Jumlah 83,525.00
33 1 M' Kolom Praktis 11x11
Beton site mix K-175 0.013 M3 817,830.00 10,390.53
Besi polos < 12 mm 3.270 Kg 12,020.00 39,305.40
Bekisting Kolom (3x pemakaian) 0.200 M2 102,630.00 20,526.00
Jumlah 70,221.93
1 M' Kolom Praktis 11x11 (Lt. 2)
Beton site mix K-175 (Lt. 2) 0.013 M3 824,210.00 10,471.59
Besi polos < 12 mm (Lt. 2) 3.270 Kg 12,070.00 39,468.90
Bekisting Kolom (Lt. 2) (3x pemakaian) 0.200 M2 103,470.00 20,694.00
Jumlah 70,634.49
f:\446990344.xls\Anl Hal. 23
1 2 3 4 5 6 = 3x6
Jumlah 70,782.82
Jumlah 70,856.99
34 1 M3 Kolom K1-A (50x50cm) Elv +3,50 m & +4,2 m
Readymix K-300 1.000 M3 914,410.00 914,410.00
Besi polos < 12 mm 30.000 Kg 12,020.00 360,600.00
Besi ulir > 12 mm 151.000 Kg 14,640.00 2,210,640.00
Jumlah 4,306,690.00
1 M3 Kolom K1-A (50x50cm) Elv +5,1 m
Readymix K-300 (Lt. 2) 1.000 M3 923,190.00 923,190.00
Besi ulir > 12 mm (Lt. 2) 151.000 Kg 14,700.00 2,219,700.00
Jumlah 4,332,750.00
35 1 M3 Kolom K1-B (50x50cm) Elv +3,5 m & +4,2 m
Readymix K-300 1.000 M3 914,410.00 914,410.00
Besi polos < 12 mm 30.000 Kg 12,020.00 360,600.00
Besi ulir > 12 mm 102.000 Kg 14,640.00 1,493,280.00
Jumlah 3,589,330.00
1 M3 Kolom K1-B (50x50cm) Elv +5,1 m
Readymix K-300 (Lt. 2) 1.000 M3 923,190.00 923,190.00
Besi ulir > 12 mm (Lt. 2) 102.000 Kg 14,700.00 1,499,400.00
Jumlah 3,612,450.00
36 1 M3 Kolom K2-A (40x40cm) Elv +3,5 m & +4,2 m
Readymix K-300 1.000 M3 914,410.00 914,410.00
Besi polos < 12 mm 37.000 Kg 12,020.00 444,740.00
Besi ulir > 12 mm 158.000 Kg 14,640.00 2,313,120.00
Bekisting Kolom (3x pemakaian) 10.000 M2 102,630.00 1,026,300.00
Jumlah 4,698,570.00
1 M3 Kolom K2-A (40x40cm) Elv +5,1 m
Readymix K-300 (Lt. 2) 1.000 M3 923,190.00 923,190.00
Besi ulir > 12 mm (Lt. 2) 158.000 Kg 14,700.00 2,322,600.00
Bekisting Kolom (Lt. 2) (3x pemakaian) 10.000 M2 103,470.00 1,034,700.00
Jumlah 4,727,080.00
37 1 M3 Kolom K2-B (40x40cm) elv +3,5 m & +4,2 m
Readymix K-300 1.000 M3 914,410.00 914,410.00
Besi polos < 12 mm 37.000 Kg 12,020.00 444,740.00
Besi ulir > 12 mm 118.000 Kg 14,640.00 1,727,520.00
Jumlah 4,112,970.00
1 M3 Kolom K2-B (40x40cm) elv +5,1 m
Readymix K-300 (Lt. 2) 1.000 M3 923,190.00 923,190.00
Besi ulir > 12 mm (Lt. 2) 118.000 Kg 14,700.00 1,734,600.00
f:\446990344.xls\Anl Hal. 24
1 2 3 4 5 6 = 3x6
Jumlah 4,139,080.00
38 1 M3 Kolom K3 (30x30cm) elv 3,5 m & +4,2 m
Readymix K-300 1.000 M3 914,410.00 914,410.00
Besi polos < 12 mm 32.000 Kg 12,020.00 384,640.00
Besi ulir > 12 mm 104.000 Kg 14,640.00 1,522,560.00
Jumlah 4,189,667.90
1 M3 Kolom K3 (30x30cm) elv 5,1 m
Readymix K-300 (Lt. 2) 1.000 M3 923,190.00 923,190.00
Besi ulir > 12 mm (Lt. 2) 104.000 Kg 14,700.00 1,528,800.00
Jumlah 4,217,485.10
39 1 M3 Kolom K4 (20x20cm) elv +5,2 m & 7,7 m
Readymix K-300 1.000 M3 914,410.00 914,410.00
Besi polos < 12 mm 138.000 Kg 12,020.00 1,658,760.00
Jumlah 4,625,770.00
40 1 M' Balok lintel 12x15
Beton site mix K-175 0.018 M3 817,830.00 14,720.94
Besi polos < 12 mm 3.468 Kg 12,020.00 41,679.35
Bekisting Balok (2x pemakaian) 0.300 m2 154,280.00 46,284.00
Jumlah 102,684.29
1 M' Balok lintel (Lt. 2)
Bekisting Balok (Lt. 2) (2x pemakaian) 0.300 m2 155,560.00 46,668.00
Jumlah 103,356.51
Jumlah 103,593.02
Jumlah 103,712.77
41 1 M3 Balok B1- I (25x50cm) elv +3,5 m
Readymix K-300 1.000 M3 914,410.00 914,410.00
Besi polos < 12 mm 42.000 Kg 12,020.00 504,840.00
Besi ulir > 12 mm 76.000 Kg 14,640.00 1,112,640.00
Bekisting Balok (2x pemakaian) 10.000 M2 154,280.00 1,542,800.00
Jumlah 4,074,690.00
1 M3 Balok B1- II (40x70cm) elv +4,2 m
Readymix K-300 (Lt. 2) 1.000 M3 923,190.00 923,190.00
Besi ulir > 12 mm (Lt. 2) 57.000 Kg 14,700.00 837,900.00
Bekisting Balok (Lt. 2) (2x pemakaian) 6.430 M2 155,560.00 1,000,250.80
Jumlah 3,207,930.80
1 M3 Balok B1- III (25x50cm) elv +5,1 m
Readymix K-300 (Lt. 2) 1.000 M3 923,190.00 923,190.00
f:\446990344.xls\Anl Hal. 25
1 2 3 4 5 6 = 3x6
Besi ulir > 12 mm (Lt. 2) 114.000 Kg 14,700.00 1,675,800.00
Jumlah 4,878,790.00
1 M3 Balok B1- IV (20x40cm) elv +7,7 m
Readymix K-300 (Lt. 2) 1.000 M3 923,190.00 923,190.00
Besi ulir > 12 mm (Lt. 2) 99.000 Kg 14,700.00 1,455,300.00
Jumlah 4,757,510.00
Readymix K-300 1.000 M3 914,410.00 914,410.00
Besi polos < 12 mm 36.000 Kg 12,020.00 432,720.00
Besi ulir > 12 mm (Lt. 2) 99.000 Kg 14,700.00 1,455,300.00
Jumlah 4,730,930.00
Readymix K-300 (Lt. 2) 1.000 M3 923,190.00 923,190.00
Besi ulir > 12 mm (Lt. 2) 56.000 Kg 14,700.00 823,200.00
Jumlah 3,369,070.00
1 M3 Balok B2- III (20x40cm) elv +5,2 m
Readymix K-300 (Lt. 2) 1.000 M3 923,190.00 923,190.00
Besi ulir > 12 mm (Lt. 2) 99.000 Kg 14,700.00 1,455,300.00
Jumlah 4,757,510.00
Readymix K-300 1.000 M3 914,410.00 914,410.00
Besi polos < 12 mm 40.000 Kg 12,020.00 480,800.00
Besi ulir > 12 mm (Lt. 2) 132.000 Kg 14,700.00 1,940,400.00
Jumlah 5,392,162.40
Readymix K-300 (Lt. 2) 1.000 M3 923,190.00 923,190.00
Besi polos < 12 mm 43.000 Kg 12,020.00 516,860.00
Besi ulir > 12 mm (Lt. 2) 76.000 Kg 14,700.00 1,117,200.00
Jumlah 4,112,850.00
Readymix K-300 1.000 M3 914,410.00 914,410.00
Besi polos < 12 mm 40.000 Kg 12,020.00 480,800.00
Besi ulir > 12 mm 106.000 Kg 14,640.00 1,551,840.00
Jumlah 5,003,602.40
45 1 M3 Ring Balok R1-IV (50x100cm) elv +7,7 m
Readymix K-300 (Lt. 2) 1.000 M3 923,190.00 923,190.00
Besi ulir > 12 mm (Lt. 2) 99.000 Kg 14,700.00 1,455,300.00
Bekisting Balok (2x pemakaian) 5.000 M2 154,280.00 771,400.00
Jumlah 3,729,250.00
46 1 M3 Ring Balok R2-IV (20x40cm) elv +7,7 m
f:\446990344.xls\Anl Hal. 26
1 2 3 4 5 6 = 3x6
Readymix K-300 (Lt. 2) 1.000 M3 923,190.00 923,190.00
Besi ulir > 12 mm (Lt. 2) 119.000 Kg 14,700.00 1,749,300.00
Jumlah 5,035,510.00
47 1 M3 Stek-1 (40x70cm) Elv + 5,2 m
Readymix K-175 (Lt. 2) 1.000 M3 889,550.00 889,550.00
Besi ulir > 12 mm (Lt. 2) 135.000 Kg 14,700.00 1,984,500.00
Jumlah 4,707,130.80
48 1 M3 Stek-2 (20x40cm) Elv.+3.35m
Readymix K-175 (Lt. 1) 1.000 M3 880,830.00 880,830.00
Besi polos < 12 mm 42.000 Kg 12,020.00 504,840.00
Besi ulir > 12 mm 99.000 Kg 14,640.00 1,449,360.00
Jumlah 4,763,530.00
49 1 M3 Plat lantai t. 10 cm elv + 3,5 m & +4,2 m
Readymix K-300 1.000 M3 914,410.00 914,410.00
Bekisting Lantai 10.000 M2 204,480.00 2,044,800.00
Jumlah 3,920,810.00
1 M3 Plat lantai t. 10 cm elv + 7,7 m
Readymix K-300 (Lt. 2) 1.000 M3 923,190.00 923,190.00
Wire Mesh M-6 (2 lapis) (Lt. 2) 10.000 M2 96,330.00 963,300.00
Bekisting Lantai (Lt. 2) 10.000 M2 205,760.00 2,057,600.00
Jumlah 3,944,090.00
50 1 M3 Plat lantai t. 12 cm elv + 3,5 m & 4,2 m
Readymix K-300 1.000 M3 914,410.00 914,410.00
Bekisting Lantai (2x pemakaian) 8.333 M2 204,480.00 1,704,000.00
Jumlah 3,419,743.33
1 M3 Plat lantai t. 12 cm elv + 7,7 m
Readymix K-300 (Lt. 2) 1.000 M3 923,190.00 923,190.00
Wire Mesh M-6 (2 lapis) (Lt. 2) 8.333 M2 96,330.00 802,750.00
Bekisting Lantai (Lt. 2) 8.333 M2 205,760.00 1,714,666.67
Jumlah 3,440,606.67
51 1 M2 Keramik 20/20 (KM/WC) texture
Keramik 20x20 (KM) KW1 DN corak/warna/anti slip setara Rom 25.000 bh 2,312.00 57,800.00
PC (50 kg) 8.000 kg 1,302.00 10,416.00
Pasir pasang 0.022 m3 210,700.00 4,530.05
Semen warma 0.013 kg 14,600.00 189.80
Pekerja 0.250 O/H 33,000.00 8,250.00
Mandor 0.013 O/H 60,000.00 750.00
Jumlah 88,343.85
1 M2 Keramik 20/20 (KM/WC) (Lt. 2)
Material 1.000 m2 72,935.85 72,935.85
Upah kerja 1.090 m2 15,408.00 16,794.72
Jumlah 89,730.57
Material 1.000 m2 72,935.85 72,935.85
Upah kerja 1.120 m2 15,408.00 17,256.96
f:\446990344.xls\Anl Hal. 27
1 2 3 4 5 6 = 3x6
Jumlah 90,192.81
Material 1.000 m2 72,935.85 72,935.85
Upah kerja 1.135 m2 15,408.00 17,488.08
Jumlah 90,423.93
52 1 M2 Keramik dinding 20/25 corak
Keramik 20x25 dinding KM KW1 DN corak setara Roman 20.000 bh 3,412.50 68,250.00
PC (50 kg) 8.000 kg 1,302.00 10,416.00
Pasir pasang 0.018 m3 210,700.00 3,792.60
Semen warma 0.013 kg 14,600.00 189.80
Pekerja 0.188 O/H 33,000.00 6,187.50
Mandor 0.019 O/H 60,000.00 1,128.00
Jumlah 110,393.90
1 M2 Keramik dinding 20/25 corak (Lt. 2)
Material 1.000 m2 82,648.40 82,648.40
Upah kerja 1.090 m2 27,745.50 30,242.60
Jumlah 112,891.00
Material 1.000 m2 82,648.40 82,648.40
Upah kerja 1.120 m2 27,745.50 31,074.96
Jumlah 113,723.36
Material 1.000 m2 82,648.40 82,648.40
Upah kerja 1.135 m2 27,745.50 31,491.14
Jumlah 114,139.54
53 1 M2 Keramik 30/30 DN putih
Keramik 30x30 KW1 DN putih setara Roman 12.000 bh 5,150.00 61,800.00
PC (50 kg) 8.000 kg 1,302.00 10,416.00
Pasir pasang 0.022 m3 210,700.00 4,530.05
Semen warma 0.013 kg 14,600.00 189.80
Pekerja 0.250 O/H 33,000.00 8,250.00
Mandor 0.013 O/H 60,000.00 750.00
Jumlah 92,343.85
1 M2 Keramik 30/30 DN putih (Lt. 2)
Material 1.000 m2 76,935.85 76,935.85
Upah kerja 1.090 m2 15,408.00 16,794.72
Jumlah 93,730.57
Material 1.000 m2 76,935.85 76,935.85
Upah kerja 1.120 m2 15,408.00 17,256.96
Jumlah 94,192.81
Material 1.000 m2 76,935.85 76,935.85
Upah kerja 1.135 m2 15,408.00 17,488.08
Jumlah 94,423.93
54 1 M2 Keramik 40/40
Granit tile 40x40 1.000 m2 98,700.00 98,700.00
PC (50 kg) 8.000 kg 1,302.00 10,416.00
Pasir pasang 0.022 m3 210,700.00 4,530.05
Semen warma 0.013 kg 14,600.00 189.80
Pekerja 0.250 O/H 33,000.00 8,250.00
f:\446990344.xls\Anl Hal. 28
1 2 3 4 5 6 = 3x6
Mandor 0.013 O/H 60,000.00 750.00
Jumlah 129,243.85
1 M2 Keramik 40/40 (Lt. 2)
Material 1.000 M2 113,835.85 113,835.85
Upah kerja 1.090 M2 15,408.00 16,794.72
Jumlah 130,630.57
55 1 M2 Pas. Bata merah 1pc:3ps t. 1 bata
Bata merah bakar kelas I 140.000 bh 705.00 98,700.00
PC (50 kg) 32.950 kg 1,302.00 42,900.90
Pasir pasang 0.091 m3 210,700.00 19,173.70
Pekerja 0.650 O/H 33,000.00 21,450.00
Mandor 0.030 O/H 60,000.00 1,800.00
Jumlah 194,704.60
1 M2 Pas. Bata merah 1pc:3ps t. 1 bata (Lt. 2)
Material 1.000 M2 160,774.60 160,774.60
Upah kerja 1.090 M2 33,930.00 36,983.70
Jumlah 197,758.30
Material 1.000 M2 160,774.60 160,774.60
Upah kerja 1.120 M2 33,930.00 38,001.60
Jumlah 198,776.20
Material 1.000 M2 160,774.60 160,774.60
Upah kerja 1.135 M2 33,930.00 38,510.55
Jumlah 199,285.15
56 1 M2 Pas. Bata merah 1pc:5ps t. 1 bata
Bata merah bakar kelas I 140.000 bh 705.00 98,700.00
PC (50 kg) 22.200 zak 1,302.00 28,904.40
Pasir pasang 0.102 m3 210,700.00 21,491.40
Pekerja 0.650 O/H 33,000.00 21,450.00
Mandor 0.030 O/H 60,000.00 1,800.00
Jumlah 183,025.80
57 1 M2 Dinding hebel t 10 cm & MU 380
Hebel t. 10x20x60 8.500 bh 9,500.00 80,750.00
MU 380 - pas bata ringan/10 m2 (40 kg) 0.100 zak 177,700.00 17,770.00
Pekerja 0.272 O/H 33,000.00 8,976.00
Mandor 0.013 O/H 60,000.00 768.00
Jumlah 112,803.00
1 M2 Dinding hebel t 10 cm & MU 380 (Lt. 2)
Material 1.000 m2 98,520.00 98,520.00
Upah kerja 1.090 m2 14,283.00 15,568.47
Jumlah 114,088.47
Material 1.000 m2 98,520.00 98,520.00
Upah kerja 1.120 m2 14,283.00 15,996.96
Jumlah 114,516.96
f:\446990344.xls\Anl Hal. 29
1 2 3 4 5 6 = 3x6
Material 1.000 m2 98,520.00 98,520.00
Upah kerja 1.135 m2 14,283.00 16,211.21
Jumlah 114,731.21
58 1 M2 Acian
PC (50 kg) 4.000 zak 1,302.00 5,208.00
Pekerja setengah terampil 0.143 O/H 36,000.00 5,148.00
Mandor 0.011 O/H 60,000.00 630.00
Jumlah 15,405.00
1 M2 Acian (Lt. 2)
Material 1.000 M2 5,208.00 5,208.00
Upah kerja 1.090 M2 10,197.00 11,114.73
Jumlah 16,322.73
1 M2 Acian (Lt. 3)
Material 1.000 M2 5,208.00 5,208.00
Upah kerja 1.120 M2 10,197.00 11,420.64
Jumlah 16,628.64
1 M2 Acian (Lt. 4)
Material 1.000 M2 5,208.00 5,208.00
Upah kerja 1.135 M2 10,197.00 11,573.60
Jumlah 16,781.60
59 1 M2 Acian MU 200 t. 3 mm
MU 200 - acian/20 m2 (40 kg) 0.050 zak 191,900.00 9,595.00
Mandor 0.011 O/H 60,000.00 630.00
Jumlah 19,792.00
1 M2 Acian MU 200 t. 3 mm (Lt. 2)
Material 1.000 M2 9,595.00 9,595.00
Upah kerja 1.090 M2 10,197.00 11,114.73
Jumlah 20,709.73
1 M2 Acian MU 200 t. 3 mm (Lt. 3)
Material 1.000 M2 9,595.00 9,595.00
Upah kerja 1.120 M2 10,197.00 11,420.64
Jumlah 21,015.64
1 M2 Acian MU 200 t. 3 mm (Lt. 4)
Material 1.000 M2 9,595.00 9,595.00
Upah kerja 1.135 M2 10,197.00 11,573.60
Jumlah 21,168.60
60 1 M2 Plesteran dinding 1pc:3ps t. 15 cm
PC (50 kg) 6.480 zak 1,302.00 8,436.96
Pasir pasang 0.019 m3 210,700.00 4,003.30
Pekerja 0.200 O/H 33,000.00 6,600.00
Mandor 0.010 O/H 60,000.00 600.00
Jumlah 27,650.26
1 M2 Plesteran dinding 1pc:3ps t. 15 cm (Lt. 2)
f:\446990344.xls\Anl Hal. 30
1 2 3 4 5 6 = 3x6
Material 1.000 m2 12,440.26 12,440.26
Upah Kerja 1.090 m2 15,210.00 16,578.90
Jumlah 29,019.16
Material 1.000 m2 12,440.26 12,440.26
Upah Kerja 1.120 m2 15,210.00 17,035.20
Jumlah 29,475.46
Material 1.000 m2 12,440.26 12,440.26
Upah Kerja 1.135 m2 15,210.00 17,263.35
Jumlah 29,703.61
61 1 M2 Plesteran dinding 1pc:5ps t. 15 cm
PC (50 kg) 4.320 zak 1,302.00 5,624.64
Pasir pasang 0.022 m3 210,700.00 4,635.40
Pekerja 0.200 O/H 33,000.00 6,600.00
Mandor 0.010 O/H 60,000.00 600.00
Jumlah 25,470.04
Material 1.000 m2 10,260.04 10,260.04
Upah kerja 1.090 m2 15,210.00 16,578.90
Jumlah 26,838.94
Material 1.000 m2 10,260.04 10,260.04
Upah kerja 1.120 m2 15,210.00 17,035.20
Jumlah 27,295.24
Material 1.000 m2 10,260.04 10,260.04
Upah kerja 1.135 m2 15,210.00 17,263.35
Jumlah 27,523.39
62 1 M2 Plesteran dinding MU 100 t. 10 mm
MU 100 - plesteran/2.4 m2 (40 kg) 0.417 zak 72,800.00 30,333.33
Pekerja 0.200 O/H 33,000.00 6,600.00
Mandor 0.010 O/H 60,000.00 600.00
Jumlah 45,543.33
1 M2 Plesteran dinding MU 100 t. 10 mm (Lt. 2)
Material 1.000 M2 30,333.33 30,333.33
Upah kerja 1.090 M2 15,210.00 16,578.90
Jumlah 46,912.23
Material 1.000 M2 30,333.33 30,333.33
Upah kerja 1.120 M2 15,210.00 17,035.20
Jumlah 47,368.53
Material 1.000 M2 30,333.33 30,333.33
Upah kerja 1.135 M2 15,210.00 17,263.35
Jumlah 47,596.68
63 1 M2 Waterproofing MU-600
f:\446990344.xls\Anl Hal. 31
1 2 3 4 5 6 = 3x6
MU 600 - kedap air/1,5 m2 (3 kg) 0.667 zak 138,200.00 92,133.33
Pekerja 0.200 O/H 33,000.00 6,600.00
Mandor 0.010 O/H 60,000.00 600.00
Jumlah 107,343.33
1 M2 Waterproofing MU-600 (Lt. 2)
Material 1.000 M2 92,133.33 92,133.33
Upah kerja 1.090 M2 15,210.00 16,578.90
Jumlah 108,712.23
Material 1.000 M2 92,133.33 92,133.33
Upah kerja 1.120 M2 15,210.00 17,035.20
Jumlah 109,168.53
Material 1.000 M2 92,133.33 92,133.33
Upah kerja 1.135 M2 15,210.00 17,263.35
Jumlah 109,396.68
64 1 M2 Plafond Gyptile ex lokal, rangka alumunium & list tepi
Profil Alluminium "T" 3.600 M¹ 11,000.00 39,600.00
Kawat seng polos 0.150 Kg 188,400.00 28,260.00
Ramset / dina bolt 1.000 Bh 6,500.00 6,500.00
Gyptile 600 x 1200 x 9 mm 1.500 m2 20,980.00 31,470.00
Pekerja 0.105 O/H 33,000.00 3,465.00
Mandor 0.005 O/H 60,000.00 315.00
Jumlah 128,300.00
1 M2 Plafond Gyptile ex lokal, rangka alumunium & list tepi (Lt. 2)
Material 1.000 M2 105,830.00 105,830.00
Upah kerja 1.090 M2 22,470.00 24,492.30
Jumlah 130,322.30
1 M2 Plafond Gyptile ex lokal, rangka alumunium & list tepi (Lt. 3)
Material 1.000 M2 105,830.00 105,830.00
Upah kerja 1.120 M2 22,470.00 25,166.40
Jumlah 130,996.40
65 1 M2 Plafond kalsiboard , rangka hollow & list tepi
Besi hollow (4 x 4 cm) 1.000 btg 26,200.00 26,200.00
Kawat seng polos 0.150 Kg 188,400.00 28,260.00
Ramset / dina bolt 1.000 Bh 6,500.00 6,500.00
Asbes plat 1m x 1m t. 4 mm 1.500 m2 18,850.00 28,275.00
Pekerja 0.105 O/H 33,000.00 3,465.00
Mandor 0.005 O/H 60,000.00 315.00
Jumlah 111,705.00
1 M2 Plafond kalsiboard , rangka hollow & list tepi (Lt. 2)
Material 1.000 M2 89,235.00 89,235.00
Upah kerja 1.090 M2 22,470.00 24,492.30
Jumlah 113,727.30
Material 1.000 M2 89,235.00 89,235.00
f:\446990344.xls\Anl Hal. 32
1 2 3 4 5 6 = 3x6
Upah kerja 1.120 M2 22,470.00 25,166.40
Jumlah 114,401.40
Material 1.000 M2 89,235.00 89,235.00
Upah kerja 1.135 M2 22,470.00 25,503.45
Jumlah 114,738.45
66 1 M2 Plafond panellux
Panellux sun screen 11.000 m' 30,800.00 338,800.00
Stringer SL-1@3m 0.833 m' 150,200.00 125,166.67
Penggantung & accessories 2.000 m' 5,000.00 10,000.00
Pekerja 0.105 O/H 33,000.00 3,465.00
Mandor 0.005 O/H 60,000.00 315.00
Jumlah 496,436.67
1 M2 Plafond panellux
Material 1.000 M2 473,966.67 473,966.67
Upah kerja 1.090 M2 22,470.00 24,492.30
Jumlah 498,458.97
67 1 M2 Pengecatan dinding
Plamir tembok Matex 0.100 kg 19,500.00 1,950.00
Cat dasar 0.100 ltr 19,900.00 1,990.00
Cat tembok Vinilex 0.260 kg 19,900.00 5,174.00
Amplas 0.100 lbr 4,600.00 460.00
Rol cat tembok 0.010 bh 29,200.00 292.00
Steger werk 1.000 ls 3,000.00 3,000.00
Pekerja 0.035 O/H 33,000.00 1,155.00
Tukang cat terampil 0.110 O/H 48,000.00 5,292.00
Kepala tukang cat 0.011 O/H 54,000.00 595.35
Mandor 0.004 O/H 60,000.00 262.50
Jumlah 20,170.85
1 M2 Pengecatan dinding (Lt. 2)
Material + alat bantu 1.000 m2 12,866.00 12,866.00
Upah kerja 1.090 m2 7,304.85 7,962.29
Jumlah 20,828.29
Upah kerja 1.120 m2 7,304.85 8,181.43
Jumlah 21,047.43
Upah kerja 1.135 m2 7,304.85 8,291.00
Jumlah 21,157.00
68 1 M2 Pengecatan plafond (3x)
Cat tembok Vinilex 0.200 kg 19,900.00 3,980.00
Plamir tembok Matex 0.160 kg 19,500.00 3,120.00
Rol cat tembok 0.010 bh 29,200.00 292.00
Steger werk 1.000 ls 3,000.00 3,000.00
Amplas 0.500 lbr 4,600.00 2,300.00
Tukang cat setengah terampil 0.150 O/H 42,000.00 6,300.00
Kepala tukang cat 0.015 O/H 54,000.00 810.00
Mandor 0.005 O/H 60,000.00 300.00
Jumlah 23,702.00
f:\446990344.xls\Anl Hal. 33
1 2 3 4 5 6 = 3x6
1 M2 Pengecatan plafond (3x) (Lt. 2)
Upah kerja 1.090 m2 11,010.00 12,000.90
Jumlah 24,692.90
Material 1.000 m2 12,692.00 12,692.00
Upah kerja 1.120 m2 11,010.00 12,331.20
Jumlah 25,023.20
Material 1.000 m2 12,692.00 12,692.00
Upah kerja 1.135 m2 11,010.00 12,496.35
Jumlah 25,188.35
69 1 M2 Cat permukaan baja dengan meni besi
Meni kayu/besi Patra/Nippon (5kg) 0.100 gln 27,300.00 2,730.00
Kuas 3" 0.010 bh 14,200.00 142.00
Pekerja 0.020 O/H 33,000.00 660.00
Kepala tukang cat 0.020 O/H 54,000.00 1,080.00
Mandor 0.010 O/H 60,000.00 600.00
Jumlah 14,812.00
1 M2 Cat permukaan baja dengan meni besi (Lt. 2)
Material 1.000 m2 2,872.00 2,872.00
Upah kerja 1.090 m2 11,940.00 13,014.60
Jumlah 15,886.60
Material 1.000 m2 2,872.00 2,872.00
Upah kerja 1.120 m2 11,940.00 13,372.80
Jumlah 16,244.80
Material 1.000 m2 2,872.00 2,872.00
Upah kerja 1.135 m2 11,940.00 13,551.90
Jumlah 16,423.90
70 1 M2 Cat permukaan baja finish 2x
Cat besi glotex 0.200 kg 39,500.00 7,900.00
Kuas 3" 0.020 bh 14,200.00 284.00
Pekerja 0.040 O/H 33,000.00 1,320.00
Kepala tukang cat 0.040 O/H 54,000.00 2,160.00
Mandor 0.020 O/H 60,000.00 1,200.00
Jumlah 32,064.00
1 M2 Cat permukaan baja finish 2x (Lt. 2)
Material 1.000 M2 8,184.00 8,184.00
Upah kerja 1.090 M2 23,880.00 26,029.20
Jumlah 34,213.20
71 1 M2 Rangka atap baja ringan & kuda-kuda & reng
Trusses ZAM-75 t=0.8 Rangka Utama 1.985 m1 32,500.00 64,512.50
Trusses ZAM-75 t=0.5 Rangka Utama 2.850 m1 20,800.00 59,280.00
Reng 16 - DB Roof Battens t=0.48 mm 5.175 m1 10,400.00 53,820.00
Foot Plate t=1.22 mm 0.325 m1 6,500.00 2,112.50
PLD - Diafragma Plate 1.400 bh 1,950.00 2,730.00
WIND Bracing 0.715 m1 1,500.00 1,072.50
Tensioner (Pengaku Tali Angin) 0.250 bh 6,500.00 1,625.00
f:\446990344.xls\Anl Hal. 34
1 2 3 4 5 6 = 3x6
Baut Besar 5.400 Pcs 550.00 2,970.00
Baut Kecil 8.000 Pcs 250.00 2,000.00
Dynabolt 0.875 Pcs 6,500.00 5,687.50
Tukang besi beton terampil 0.025 O/H 48,000.00 1,200.00
Kepala tukang besi beton 0.307 O/H 54,000.00 16,599.60
Pekerja 0.350 O/H 33,000.00 11,550.00
Mandor 0.010 O/H 60,000.00 600.00
Jumlah 225,759.60
1 M2 Rangka atap (Lt. 2)
Material 1.000 M2 195,810.00 195,810.00
Upah kerja 1.090 M2 29,949.60 32,645.06
Jumlah 228,455.06
Material 1.000 M2 195,810.00 195,810.00
Upah kerja 1.120 M2 29,949.60 33,543.55
Jumlah 229,353.55
Material 1.000 M2 195,810.00 195,810.00
Upah kerja 1.135 M2 29,949.60 33,992.80
Jumlah 229,802.80
72 1 M' Listplank & Talang metal 30x30 colour
Pekerja terampil 0.175 O/H 39,500.00 6,912.50
Tukang kayu setengah terampil 0.500 O/H 36,000.00 18,000.00
Mandor 0.010 O/H 60,000.00 600.00
Listplank dan talang Zam t=0,8mm powdercoating 1.000 m' 246,840.00 246,840.00
Jumlah 275,052.50
1 M' Listplank & Talang metal 30x30 colour (Lt. 2)
Material 1.000 m' 246,840.00 246,840.00
Upah kerja 1.090 m' 28,212.50 30,751.63
Jumlah 277,591.63
Material 1.000 m' 246,840.00 246,840.00
Upah kerja 1.120 m' 28,212.50 31,598.00
Jumlah 278,438.00
Material 1.000 m' 246,840.00 246,840.00
Upah kerja 1.135 m' 28,212.50 32,021.19
Jumlah 278,861.19
73 1 Unit Talang tegak Type 1 (PVC 6" AW + cat)
PVC Wavin AW Φ 6 " 2.000 bt 418,600.00 837,200.00
PVC Wavin AW Φ 2 " 0.250 bt 52,000.00 13,000.00
Dop 6" 1.000 bh 10,000.00 10,000.00
Klem 6" 3.000 bh 500.00 1,500.00
Upah kerja 0.100 Unit 861,700.00 86,170.00
Cat permukaan baja finish 2x 2.826 M2 32,060.00 90,601.56
Jumlah 1,038,471.56
74 1 Unit Talang tegak Type 2 & 3 (PVC 6" AW + cat)
PVC Wavin AW Φ 6 " 1.250 bt 418,600.00 523,250.00
PVC Wavin AW Φ 2 " 0.250 bt 52,000.00 13,000.00
Klem 6" 2.000 bh 500.00 1,000.00
Roof drain 6" 1.000 bh 150,000.00 150,000.00
Upah kerja 0.100 Unit 687,250.00 68,725.00
f:\446990344.xls\Anl Hal. 35
1 2 3 4 5 6 = 3x6
Cat permukaan baja finish 2x (Lt. 2) 1.884 M2 34,210.00 64,451.64
Jumlah 820,426.64
75 1 M2 Genteng metal
Genteng metal berpasir gerard 1.000 m2 107,990.00 107,990.00
Paku 1 s/d 3 cm 0.200 kg 22,700.00 4,540.00
Pekerja 0.200 O/H 33,000.00 6,600.00
Tukang kayu terampil 0.010 O/H 48,000.00 480.00
Mandor 0.001 O/H 60,000.00 60.00
Jumlah 124,470.00
1 M2 Genteng metal (Lt. 2)
Material 1.000 M2 112,530.00 112,530.00
Upah kerja 1.090 M2 11,940.00 13,014.60
Jumlah 125,544.60
Material 1.000 M2 112,530.00 112,530.00
Upah kerja 1.120 M2 11,940.00 13,372.80
Jumlah 125,902.80
Material 1.000 M2 112,530.00 112,530.00
Upah kerja 1.135 M2 11,940.00 13,551.90
Jumlah 126,081.90
76 1 M' Nok metal
Nok metal berpasir gerard 1.000 m' 91,470.00 91,470.00
Paku 1 s/d 3 cm 0.050 kg 22,700.00 1,135.00
Pekerja 0.250 O/H 33,000.00 8,250.00
Kepala tukang kayu 0.015 O/H 54,000.00 810.00
Mandor 0.013 O/H 60,000.00 780.00
Jumlah 109,645.00
1 M' Nok metal (Lt. 2)
Material 1.000 M' 92,605.00 92,605.00
Upah kerja 1.090 M' 17,040.00 18,573.60
Jumlah 111,178.60
Material 1.000 M' 92,605.00 92,605.00
Upah kerja 1.120 M' 17,040.00 19,084.80
Jumlah 111,689.80
Material 1.000 M' 92,605.00 92,605.00
Upah kerja 1.135 M' 17,040.00 19,340.40
Jumlah 111,945.40
77 1 Unit Sun screen
Panellux sun screen 26.000 m' 30,800.00 800,800.00
Stringer SL-1@3m 4.500 m' 150,200.00 675,900.00
Upah pasang 0.100 Unit 1,476,700.00 147,670.00
Jumlah 1,624,370.00
78 1 M' Dudukan sun screen 2 C 100x50x2,3 & cat besi
Besi profil canal C 8.947 Kg 20,400.00 182,512.00
Meni kayu/besi Patra/Nippon (5kg) 0.651 gln 27,300.00 17,763.20
Tukang besi profil terampil 0.049 O/H 48,000.00 2,342.40
Pekerja 0.488 O/H 33,000.00 16,104.00
f:\446990344.xls\Anl Hal. 36
1 2 3 4 5 6 = 3x6
Kepala tukang besi profil 0.049 O/H 54,000.00 2,635.20
Mandor 0.002 O/H 60,000.00 146.40
Cat permukaan baja finish 2x 0.400 M2 32,060.00 12,824.00
Jumlah 234,327.20
79 1 M2 Partisi gypsumboard ex Jaya & Rangka BRS
Metal stud C - 64 Galvalume 0,48 mm 2.000 m' 17,800.00 35,600.00
U runer U - 65 Galvalume 0,48 mm 1.000 m' 15,450.00 15,450.00
Corner bead 1.000 m' 12,340.00 12,340.00
Cornice adhesive 0.400 zak 96,260.00 38,504.00
Textile tape 1.500 m' 3,880.00 5,820.00
Paku Gypsum setara jayaboard 15.000 bh 80.00 1,200.00
Paku rivet steel 3.000 bh 50.00 150.00
Paku beton 1-3 cm 4.000 bh 740.00 2,960.00
Panel gypsum Setara JayaBoard 1200 x 2400 x 9 mm 0.694 lbr 71,550.00 49,687.50
Pekerja setengah terampil 0.104 Oh 36,000.00 3,750.00
Tukang Kayu terampil 0.451 Oh 48,000.00 21,666.67
Kepala Tukang kayu 0.045 Oh 54,000.00 2,437.50
Mandor 0.005 Oh 60,000.00 270.83
Jumlah 189,836.50
80 1 M' Meja beton lapis keramik
Beton site mix K-175 0.010 M3 817,830.00 8,178.30
Bekisting Lantai 0.800 M2 204,480.00 163,584.00
Keramik dinding 20/25 corak 1.500 M2 110,390.00 165,585.00
Jumlah 354,851.30
81 1 M' Buis Beton ½ Ø 30
Galian Tanah Pondasi 0.250 m3 15,600.00 3,900.00
Urug Pasir Bawah Pondasi 0.025 m3 199,140.00 4,978.50
Pas. Bata merah 1pc:3ps 0.700 m2 194,700.00 136,290.00
Plester + Aci 1 : 5 0.900 m2 25,470.00 22,923.00
Buis beton d. 30 cm (1 m') 1/2 1.000 stk 50,000.00 50,000.00
Urug Tanah Kembali 0.050 m3 7,470.00 373.50
Jumlah 218,465.00
82 1 Unit Septictank kav. 2 m3
Galian tanah biasa max kedalaman 2 m' 8.613 M3 20,470.00 176,297.88
Urugan pasir 0.245 M3 199,140.00 48,789.30
Lantai kerja 1pc : 3ps : 5kr 0.245 M3 586,050.00 143,582.25
Pas. Bata merah 1pc:5ps t. 1 bata 16.425 M2 183,020.00 3,006,103.50
Bekisting pondasi 16.000 M2 64,920.00 1,038,720.00
Beton site mix K-175 3.556 M3 817,830.00 2,907,999.02
Wire Mesh M-6 (2 lapis) 21.845 M2 96,160.00 2,100,615.20
Jumlah 9,497,483.75
83 1 Unit Rembesan
Pasangan aanstamping batu belah 4.306 M3 309,600.00 1,333,215.00
Urugan tanah kembali 1.723 M3 7,470.00 12,867.08
Injuk 49.275 m2 15,650.00 771,153.75
Batu koral beton kali (sirtu) 2.584 m3 154,850.00 400,093.69
Jumlah 2,693,627.39
84 1 M' Drainase beton bertulang 30x50
Urugan pasir 0.030 M3 199,140.00 5,974.20
Lantai kerja 1pc : 3ps : 5kr 0.002 M3 586,050.00 879.08
Beton site mix K-175 0.078 M3 817,830.00 63,790.74
Pas. Bata merah 1pc:3ps t. 1 bata 0.900 M2 194,700.00 175,230.00
f:\446990344.xls\Anl Hal. 37
1 2 3 4 5 6 = 3x6
Besi Siku 40 x 40 mm / 3 cm 0.333 btg 17,900.00 5,966.67
Plesteran dinding 1pc:3ps t. 15 cm 1.500 M2 27,650.00 41,475.00
Jumlah 326,439.68
85 1 M' Saluran Luar Bangunan
Beton site mix K-175 0.015 M3 817,830.00 12,267.45
Jumlah 128,972.45
86 1 M' Beton decker t. 6 cm (50x100)
Beton site mix K-175 0.030 M3 817,830.00 24,534.90
PC (50 kg) 0.100 zak 65,100.00 6,510.00
Jumlah 41,984.90
87 1 M' Drainase beton bertulang 30x50
Urugan pasir 0.030 M3 199,140.00 5,974.20
Beton site mix K-175 0.078 M3 817,830.00 63,790.74
Besi siku 40.40.4 4.833 btg 17,900.00 86,516.67
Jumlah 406,110.61
f:\446990344.xls\Anl Hal. 38
HARGA SAT. JUMLAH
No. URAIAN PEKERJAAN VOLUME SAT.
(Rp) (Rp)
1 2 3 4 5 6 = 3x6
88 1 Unit J1 (JA)
Kusen alumunium hitam/warna 4" EX Alexindo 5.900 m' 111,070.00 655,313.00
Jendela Alumunium & penggantung 4.530 m' 133,500.00 604,755.00
Kaca rayband 5 mm 0.860 m2 133,450.00 114,767.00
Casement ex Solid 2.000 set 129,590.00 259,180.00
Rambuncis 1.000 bh 18,510.00 18,510.00
Silent 24.080 m' 9,870.00 237,669.60
Upah pasang 0.050 Unit 1,890,194.60 94,509.73
Jumlah 1,984,704.33
89 1 Unit J2 (JA)
Jendela Alumunium & penggantung 5.000 m' 133,500.00 667,500.00
Kaca rayband 5 mm 0.440 m2 133,450.00 58,718.00
Casement ex Solid 4.000 set 129,590.00 518,360.00
Rambuncis 2.000 bh 18,510.00 37,020.00
Silent 16.760 m' 9,870.00 165,421.20
Upah pasang 0.050 Unit 2,013,476.20 100,673.81
Jumlah 2,114,150.01
90 1 Unit J3 (JA)
Kusen alumunium hitam/warna 4" EX Alexindo 10.900 m' 111,070.00 1,210,663.00
Kaca rayband 5 mm 2.130 m2 133,450.00 284,248.50
Silent 40.880 m' 9,870.00 403,485.60
Upah pasang 0.050 Unit 1,898,397.10 94,919.86
Jumlah 1,993,316.96
91 1 Unit J4 (JA)
Kaca rayband 5 mm 2.100 m2 133,450.00 280,245.00
Silent 40.500 m' 9,870.00 399,735.00
Upah pasang 0.050 Unit 1,857,322.00 92,866.10
Jumlah 1,950,188.10
92 1 Unit J5 (JA)
Kaca rayband 5 mm 2.060 m2 133,450.00 274,907.00
Silent 4.080 m' 9,870.00 40,269.60
Upah pasang 0.050 Unit 1,481,411.60 74,070.58
Jumlah 1,555,482.18
93 1 Unit JS (JA)
Kaca rayband 5 mm 1.680 m2 133,450.00 224,196.00
Silent 28.400 m' 9,870.00 280,308.00
Upah pasang 0.050 Unit 1,215,352.00 60,767.60
Jumlah 1,276,119.60
94 1 Unit BV1 (JA)
Kaca rayband 5 mm 0.260 m2 133,450.00 34,697.00
Silent 6.860 m' 9,870.00 67,708.20
Upah pasang 0.050 Unit 368,973.20 18,448.66
Jumlah 387,421.86
95 1 Unit BV3 (JA)
Jendela Alumunium & penggantung 8.100 m' 133,500.00 1,081,350.00
Kaca rayband 5 mm 0.780 m2 133,450.00 104,091.00
Casement exksn
f:\446990344.xls\Anl Solid 6.000 set 129,590.00 777,540.00
Hal. 39
Rambuncis 3.000 bh 18,510.00 55,530.00
Silent 26.040 m' 9,870.00 257,014.80
DAFTAR HARGA MATERIAL
TAHUN ANGGARAN 2009
1
HARGA SATUAN
No. BAHAN BANGUNAN SATUAN
(Rp)
1 Bahan plafond
Asbes plat 1m x 1m t. 4 mm 18,850.00 m2
Gyptile 600 x 1200 x 9 mm 20,980.00 m2
2 Bata :
Bata merah bakar kelas I 705.00 bh
Bata merah bakar kelas II 605.00 bh
3 Batu :
Batu belah 177,950.00 m3
Batu koral beton kali (sirtu tersaring) 200,000.00 m3
4 Besi
Besi beton U-24 rata-rata 10,500.00 kg
Besi beton U-39/U-32 rata-rata 13,000.00 kg
Besi siku 40.40.4 17,900.00 btg
5 Cat
Cat dasar 28,250.00 ltr
Cat penutup 42,900.00 kg
Cat besi glotex 39,500.00 kg
Cat kayu glotex 37,150.00 kg
Cat tembok ICI exterior 72,000.00 kg
Cat tembok ICI interrior 67,000.00 kg
Cat tembok ICI weathershield 72,000.00 kg
Cat tembok Vinilex 19,900.00 kg
Dempul kayu cap kucing 22,000.00 kg
Politur 42,470.00 ltr
Kuas 3" 14,200.00 bh
Plamir tembok Matex 19,500.00 kg
Rol cat tembok 29,200.00 bh
Meni kayu/besi Patra/Nippon (5kg) 27,300.00 gln
Terpentin 16,400.00 lt
Tiner A 21,500.00 lt
Amplas 4,600.00 lbr
6 Genteng & atap :
Genteng metal berpasir gerard 107,990.00 m2
Nok metal berpasir gerard 91,470.00 m'
Listplank dan talang Zam t=0,8mm powdercoating 246,840.00 m'
7 Hebel t. 10x20x60 9,500.00 bh
8 Injuk 15,650.00 m2
9 Kawat :
Kawat beton 24,850.00 kg
Kawat las 21,200.00 kg
10 Kayu :
Kayu balok borneo super 4,735,000.00 m3
Kayu balok kamper medan (kruing) 5,427,450.00 m3
Kayu balok kamper samarinda 7,742,500.00 m3
Kayu balok kamper singkil 6,499,500.00 m3
Kayu papan cor/papan terentang 2,407,800.00 m3
Kayu papan borneo super 5,018,200.00 m3
Kayu papan kamper medan (kruing) 5,719,350.00 m3
11 Kayu lapis :
Multiplek 12 mm 120x120 175,000.00 lbr
Multiplek 9 mm 120x120 135,600.00 lbr
Triplex 3 mm 120x240 52,200.00 lbr
Triplex 6 mm 120x240 90,900.00 lbr
Teakwood 4 mm 120x240 122,500.00 lbr
12 Keramik :
Keramik 20x20 (KM) KW1 DN corak/warna/anti slip setara Roman 57,800.00 m2
Keramik 20x20 (KM) KW1 DN putih polos setara Roman 65,350.00 m2
Keramik 20x25 dinding KM KW1 DN corak setara Roman 68,250.00 m2
Keramik 30x30 KW1 DN warna/corak (anti slip) setara Roman 68,750.00 m2
Keramik 30x30 KW1 DN putih setara Roman 61,800.00 m2
Granito Tile Essenza uk. 40 x 40 Unpolis 183,800.00 m2
Granit tile 40x40 98,700.00 m2
13 Kusen alumunium, Pintu, Jendela & Accessories :
Kusen alumunium hitam 3" Ex Alexindo 86,390.00 m'
Kusen alumunium hitam/warna 4" EX Alexindo 111,070.00 m'
Kusen pintu besi m'
Alumunium plat t. 0,2 80,700.00 m2
f:\446990344.xls\H_bahan Hal. 40
HARGA SATUAN
(Rp)
Pintu alumunium 189,900.00 m'
Pintu kayu finishing melamik 855,120.00 m2
Pintu rangka alumunium (tanpa kaca) 259,200.00 m2
Pintu plat alumunium 596,800.00 m2
Pintu besi plat type A m2
Pintu besi plat type B m2
Jendela Alumunium & penggantung 133,500.00 m'
Jalusi 497,380.00 m2
Silent 9,870.00 m'
Stoper pintu 92,560.00 bh
Door Closer Kelas Standard (Baik) 518,250.00 bh
Door Stop 35,500.00 bh
Kunci Silinder ALFA Untuk Pintu Alumunium 368,550.00 bh
Kunci 2 Slaag Lengkap EX Mayer 185,900.00 bh
Kunci pintu besi set
Rambuncis 18,510.00 bh
Tarikan Pintu Alumunium 366,500.00 bh
Handle Alumunium 309,600.00 bh
Engsel Pintu Unilon Standar Cavell (4") 18,900.00 bh
Engsel Jendela Unilon Standar Belluci (Gold) 12,300.00 bh
Engsel pintu besi bh
Casement ex Solid 129,590.00 set
Grendel pintu 15 cm 44,650.00 bh
Grendel jendela 5 cm 12,650.00 bh
Grendel pintu besi bh
Rel pintu Wina L 3,5 m 3,940,000.00 set
Dudukan rel pintu besi 550,000.00 set
Kaca rayband 5 mm 133,450.00 m2
Kaca polos 5 mm 99,550.00 m2
14 Lem :
Lem paralon 9,100.00 bh
Lem putih (Fox) 31,900.00 kg
15 Paku :
Paku 1 s/d 3 cm 22,700.00 kg
Paku 5 s/d 7 cm 19,400.00 kg
Paku 8 s/d 12 cm 19,400.00 kg
16 Partisi :
Metal stud C - 64 Galvalume 0,48 mm 17,800.00 m'
U runer U - 65 Galvalume 0,48 mm 15,450.00 m'
Corner bead 12,340.00 m'
Cornice adhesive 96,260.00 zak
Textile tape 3,880.00 m'
Paku Gypsum setara jayaboard 80.00 bh
Paku rivet steel 50.00 bh
Paku beton 1-3 cm 740.00 bh
Panel gypsum Setara JayaBoard 1200 x 2400 x 9 mm 71,550.00 lbr
17 Pasir
Pasir batu 182,500.00 m3
Pasir pasang 210,700.00 m3
Pasir urug 157,200.00 m3
Koral beton 154,850.00 m3
Batu pecah 2 - 3 cm 183,500.00 m3
Batu pecah 3 - 5 cm 174,000.00 m3
Batu pecah 10 - 15 cm 196,800.00 m3
18 Paving blok :
Paving 6 cm (1 m2 = 36 Bh) (Abu) 40,450.38 m2
Paving 6 cm (1 m2 = 36 Bh) 45,900.00 m2
19 PC/semen :
PC (50 kg) 65,100.00 zak
MU 380 - pas bata ringan/10 m2 (40 kg) 177,700.00 zak
MU 100 - plesteran/2.4 m2 (40 kg) 72,800.00 zak
MU 200 - acian/20 m2 (40 kg) 191,900.00 zak
MU 600 - kedap air/1,5 m2 (3 kg) 138,200.00 zak
Semen warma 14,600.00 kg
20 Pipa :
GIP Medium Class Φ 1/2 " 112,700.00 bt
GIP Medium Class Φ 3/4 " 158,000.00 bt
GIP Medium Class Φ 1 " 162,800.00 bt
GIP Medium Class Φ 1 1/4 " 232,600.00 bt
HARGA SATUAN
(Rp)
GIP Medium Class Φ 5 " Hitam SNI 0039-87 2,164,630.00 bt
GIP Medium Class Φ 6 " Hitam SNI 0039-87 2,569,760.00 bt
PVC Wavin AW Φ1/2 " 14,100.00 bt
PVC Wavin AW Φ3/4 " 19,500.00 bt
PVC Wavin AW Φ 1 " 26,000.00 bt
PVC Wavin AW Φ1 1/4 " 37,800.00 bt
PVC Wavin AW Φ 1 1/2 " 53,900.00 bt
PVC Wavin AW Φ 2 1/2 " 87,600.00 bt
21 Rangka atap baja ringan :
Trusses ZAM-75 t=0.8 Rangka Utama 32,500.00 m1
Trusses ZAM-75 t=0.5 Rangka Utama 20,800.00 m1
Reng 16 - DB Roof Battens t=0.48 mm 10,400.00 m1
Foot Plate t=1.22 mm 6,500.00 m1
PLD - Diafragma Plate 1,950.00 bh
WIND Bracing 1,500.00 m1
Tensioner (Pengaku Tali Angin) 6,500.00 bh
Baut Besar 550.00 Pcs
Baut Kecil 250.00 Pcs
Dynabolt 6,500.00 Pcs
22 Readymix :
Readymix K-175 746,000.00 m3
Readymix K-225 771,750.00 m3
Readymix K-250 731,880.00 m3
Readymix K-300 777,540.00 m3
23 Sanitair :
Monoblok CW 660 J/SW 660 J 1,777,200.00 Bh
Washtafel LW 230 J 1,086,340.00 Bh
Kran ex TOTO T 23 B13 166,900.00 Bh
Cermin TS 119 AS5 388,500.00 Bh
Floordrain TX 1B 287,000.00 Bh
Urinoar U 57 M 1,690,800.00 Bh
Sekat Urinoar A100 737,300.00 Bh
Kran dapur T30 ARQ 13N 342,400.00 Bh
Zink Stainles standar 1 lubang 564,000.00 Bh
24 Seng :
Seng BJLS 30 lembar 90 cm ( 1 rol 50 m') 52,500.00 lbr
Seng gelombang BJLS 30 41,590.00 lbr
Seng plat BJLS 30 lbr 90 cm (100 m') 26,530.00 m'
25 Sun screen ex Prometama :
Panellux sun screen 30,800.00 m'
Stringer SL-1@3m 150,200.00 m'
26 Tanah merah 28,100.00 m3
27 Waterproofing bitutin ex WR Grace t. 1,5 mm 184,510.00 m2
28 Wire mesh (2,10 x 5,4 m) :
MK 8 950,330.00 lbr
MK 7 727,680.00 lbr
MK 6 534,650.00 lbr
MK 5 371,240.00 lbr
MK 4 237,580.00 lbr
DAFTAR HARGA UPAH & ALAT KERJA
TAHUN ANGGARAN 2009
HARGA SATUAN
No. KLASIFIKASI PEKERJA SATUAN
(Rp)
1 Mandor 60,000 O/H

2 Kepala tukang besi beton 54,000 O/H
3 Tukang besi beton terampil 48,000 O/H
4 Tukang besi beton setengah terampil 42,000 O/H
5 Kepala tukang besi profil 54,000 O/H
6 Tukang besi profil terampil 48,000 O/H
7 Kepala tukang batu 54,000 O/H
8 Tukang batu terampil 48,000 O/H
9 Tukang batu setengah terampil 36,000 O/H
10 Kepala tukang kayu 54,000 O/H
11 Tukang kayu terampil 48,000 O/H
12 Tukang kayu setengah terampil 36,000 O/H
13 Kepala tukang cat 54,000 O/H
14 Tukang cat terampil 48,000 O/H
15 Tukang cat setengah terampil 42,000 O/H
16 Pekerja terampil 39,500 O/H
17 Pekerja setengah terampil 36,000 O/H
18 Pekerja 33,000 O/H
f:\446990344.xls\H_u.k
Besi :
d. 6 0.222 kg/m
d. 8 0.395 kg/m
d. 10 0.620 kg/m
d. 12 0.888 kg/m
d. 13 1.040 kg/m
d. 16 1.580 kg/m
d. 19 2.230 kg/m
d. 22 2.980 kg/m 43,627
d. 25 3.850 kg/m
d. 32 6.310 kg/m
Baja siku : Channel : Plat Hitam : 7.837

50.50.5 3.750 kg/m 100.50.20.3,2 5.500 kg/m t. 6 mm 47.024 kg/m2
60.60.6 4.597 kg/m 125.50.20.3,2 6.133 kg/m t. 8 mm 62.698 kg/m2
70.70.7 7.380 kg/m 150.50.20.3,2 6.767 kg/m t. 10 mm 78.373 kg/m2
75.75.7 7.940 kg/m 150.65.20.3,2 7.517 kg/m t. 12 mm 94.047 kg/m2
80.80.8 9.660 kg/m 200.75.20.3,2 9.270 kg/m
100.100.10 15.100 kg/m
65.65.6 5.910 kg/m
75.75.6 6.870 kg/m
40.40.4 2.417 kg/m
Besi WF :
100.50.5.7 9.333 kg/m'
125.60.6.8 13.200 kg/m'
150.75.5.7 14.000 kg/m'
175.90.5.8 18.100 kg/m'
200.100.3,2.4,5 11.917 kg/m'
200.100.5,5.8 21.333 kg/m'
250.125.6.9 29.600 kg/m'
300.150.6,5.9 36.700 kg/m'
350.175.7.11 49.600 kg/m'
Wire Mesh (2,1 x 5,4) :

Toleransi Full berat/kg/m2/lapis
M4 15.450 lbr 15.450 lbr 1.366
MK 5 21.330 lbr 24.140 lbr 2.125
MK 6 31.370 lbr 34.760 lbr 3.064
MK 7 43.340 lbr 47.310 lbr 4.168
MK 8 57.240 lbr 61.790 lbr 5.451
MK 10 8.515
RENCANA ANGGARAN BIAYA
RJAAN PEMBANGUNAN GEDUNG AUDITORIUM TA. 2009
IPB - BOGOR
No. PEKERJAAN SAT. VOLUME ANALISA
C PEK. KUSEN LENGKAP m2 m2 m' m2 m' m2 bh bh bh set bh bh m' plitur (m2) pengurang m' Jumlah m'
C.1 Kusen Lengkap ELV.+0,00m bukaan luasan pj ksn d-pk pj d-jd kaca kunci eng p casement gr p rambuncis h-ang sealent per unit total ddng partisi Lintel Lintel
1 PL1 (PB) unit 1.00 9.45 9.45
2 PL2 (PB) unit 2.00 9.86 19.71
3 PL3 (PB) unit 2.00 9.99 19.98
4 PJ1 (PA) unit 1.00 4.15 4.15 23.65 36.15 5.84 2.00 6.00 4.00 2.00 90.40 72.30 72.30 4.15 3.60 3.60
23.55 3.44 24.00 9.12
5 P1 (PA) unit 4.00 0.63 2.52 10.20 6.55 1.22 1.00 3.00 30.48 13.10 52.40 2.52 2.00 8.00
6 P2 (PA) unit 6.00 0.63 3.78 3.90 1.58 0.12 1.00 3.00 18.12 3.16 18.94 3.78 3.60 21.60
7 P3 (PVC) unit 4.00 2.80 11.20 2.20 - - 11.20 2.90 11.60
8 J1 (JA) unit 6.00 1.44 8.64 5.90 4.53 0.86 2.00 1.00 24.08 9.06 54.36 8.64 6.00 36.00
9 J2 (JA) unit 2.00 0.99 1.98 5.10 5.00 0.44 4.00 2.00 16.76 10.00 20.00 1.98 2.85 5.70
10 BV1 (JA) unit 4.00 0.36 1.44 2.40 0.26 6.84 - - 1.44 1.80 7.20
11 BV3 (JA) unit 4.00 1.62 6.48 7.80 8.10 0.78 6.00 3.00 26.04 16.20 64.80 6.48 4.00 16.00
89.33 282.80 40.19 - 26.75 109.70
1 J3 (JA) unit 8.00 2.59 20.72 10.90 2.13 40.88 - - 20.72 3.70 29.60
2 J4 (JA) unit 2.00 2.49 4.97 10.60 2.10 40.50 - - 4.97 3.70 7.40
3 J5 (JA) unit 4.00 2.45 9.80 10.50 2.06 40.08 - - 9.80 3.70 14.80
4 JS (JA) unit 2.00 1.68 3.36 6.40 1.68 28.40 - - 3.36 1.20 2.40
38.85 38.85 12.30 54.20
f:\446990344.xls Hal. 45

Rab Auditorium

Diunggah oleh

Informasi Dokumen

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

Rab Auditorium

Diunggah oleh

Hak Cipta:

Format Tersedia

REKAPITULASI ANGGARAN BIAYA

PEKERJAAN PEMBANGUNAN GEDUNG KULIAH 4 LANTAI

I PEKERJAAN PERSIAPAN Rp 44,019,904.96

II PEKERJAAN STRUKTUR Rp 1,999,203,139.43

III PEKERJAAN ARSITEKTUR Rp 2,762,226,543.75

IV PEKERJAAN LUAR BANGUNAN Rp 73,860,691.26

V PEKERJAAN MEKANIKAL Rp 118,541,412.51

VI PEKERJAAN ELEKTRIKAL Rp 325,520,964.10

I. PEKERJAAN PERSIAPAN Rp 54,309,400.00

II. PEKERJAAN STRUKTUR Rp 1,401,779,956.37

III. PEKERJAAN ARSITEKTUR Rp 1,183,631,137.51

IV. PEKERJAAN MEKANIKAL Rp 61,329,850.00

V. PEKERJAAN ELEKTRIKAL Rp 98,069,000.00

f:\file:///conversion/tmp/scratch/446990344.xls\Rekap (2) 11/14/2019

I. PEKERJAAN PERSIAPAN Rp 54,309,400.00

II. PEKERJAAN STRUKTUR Rp 1,401,779,956.37

III. PEKERJAAN ARSITEKTUR Rp 1,183,631,137.51

IV. PEKERJAAN MEKANIKAL Rp 192,554,650.00

V. PEKERJAAN ELEKTRIKAL Rp 272,524,800.00

HARGA SAT. JUMLAH HARGA

1 Pengukuran & bouwplank m' 130.00 42,460.00 5,519,800.00

II. PEKERJAAN STRUKTUR

SUB TOTAL II. 1,401,779,956.37

III. PEKERJAAN ARSITEKTUR

C PEK. KUSEN LENGKAP

D PEK. PENUTUP ATAP

8 Cat list plafond kayu m' 138.70 2,370.00 328,719.00

SUB TOTAL III. 1,183,631,137.51

TOTAL I S/D III. 2,639,720,493.88

IV. PEKERJAAN MEKANIKAL

A PEK. INSTALASI PLAMBING

A.1 PANEL PENERANGAN AUDITORIUM unit 1.00 6,500,000.00 6,500,000.00

A.3 KABEL FEEDER + KABEL BC

B.1 PANEL PENERANGAN LUAR unit 1.00 4,500,000.00 4,500,000.00

HARGA SAT. JUMLAH

26 1 M3 Pile cap P2 (130x70x60cm)

1 Mandor 60,000 O/H

Baja siku : Channel : Plat Hitam : 7.837

Wire Mesh (2,1 x 5,4) :

No. PEKERJAAN SAT. VOLUME ANALISA

Anda mungkin juga menyukai