No
TENAGA KERJA
NAGA KERJA
Pekerja 99000
Tukang Batu 105000
Tukang Kayu 105000
Tukang Besi 105000
Tukang Cat 100000
Tukang Pipa 105000
Tukang Gali 100000
Tukang Las 105000
Tukang Listrik 105000
Kepala Tukang 110000
Mandor 120000
Operator Berat
SATUAN
BoQ (Bill of Quantity)
Nama Pekerjaan : Pembangunan Gedung Kuliah Bersama Prodi D3 Mesin Otomotif, D4 Perkeretaapian serta
Laboratorium dan Bengkel Prodi Mesin Otomotif Kampus 2 Winongo
Lokasi : Kampus 2 Winongo Kota Madiun
Tahun Usulan : 2020
VII PEKERJAAN K3
TOTAL PEKERJAAN K3
800,000 2,400,000
8,000 2,000,000
4,400,000
15,000 31,500,000
25,000 52,500,000
1,500,000 3,000,000
35,000 1,750,000
250,000 1,250,000
175,000 2,625,000
1,700,000 3,400,000
96,025,000
10,000,000 10,000,000
10,000,000 10,000,000
10,000,000 10,000,000
10,000,000 10,000,000
3,000,000 3,000,000
43,000,000
150,000 22,500,000
200,000 1,200,000
180,000 5,400,000
225,000 3,375,000
70,000 700,000
55,000 8,250,000
62,000 372,000
115,000 3,450,000
115,000 1,725,000
200,000 15,000,000
45,000 2,250,000
150,000 7,500,000
2,500,000 12,500,000
2,000,000 6,000,000
-
25,000,000 25,000,000
43,500,000
7,000,000 14,000,000
5,000,000 30,000,000
5,000,000 30,000,000
5,000,000 30,000,000
4,500,000 27,000,000
5,000,000 30,000,000
161,000,000
18,000,000 18,000,000
10,000,000 10,000,000
3,500,000 3,500,000
2,000,000 2,000,000
33,500,000
VII KESEHATAN DAN KESELAMATAN KERJA 23
HARGA SATUAN JUMLAH HARGA
100,000 1,000,000
100,000 500,000
100,000 1,000,000
100,000 500,000
100,000 500,000
100,000 1,000,000
75,000 150,000
125,000 1,250,000
150,000 300,000
1,000,000 1,000,000
125,000 1,250,000
8,450,000
2,100,000 8,400,000
750,000 1,500,000
150,000 300,000
2,500,000 2,500,000
2,000,000 4,000,000
3,500,000 3,500,000
2,500,000 2,500,000
22,700,000
508,397,000
3 Pekerjaan Saluran
a. Saluran Terbuka 80x80cm m1 291.00
b. Saluran Terbuka 60x60cm m1 68.00
c. Saluran Tunnel 30x50cm m1 132.00
124,141 112,967,855
112,500 24,525,000
1,234,700 359,297,700
882,000 59,976,000
275,400 36,352,800
215,600 17,592,960
115,700 7,636,200
1,598,000 2,205,240
8,700,000 17,400,000
15,000,000 15,000,000
50,500,000 50,500,000
703,453,755
I PERALATAN UTAM
Pengadaan dan Pemasangan Peralatan Utama
1 Embedded 32Ch Megapixel Digital Video Recorder (DVR) unit 1.00
Hardisk 8 Tera Bite removable HDD, remote viewing whit
client and web browser/ Internet Exp. Long tern data solusion
USB port enable, remote control for DVR
3 CCTV Keyboard Joystick Controller support Virtual Matrix operation unit 1.00
5 40" LED TV with RGB Monitor Conection dan HDMI Conection unit 1.00
SUB TOTAL ( II )
100,000 100,000
100,000 100,000
100,000 100,000
100,000 100,000
100,000 100,000
100,000 100,000
600,000
100,000 200,000
100,000 200,000
100,000 200,000
100,000 600,000
1,200,000
100,000 100,000
100,000
100,000 100,000
100,000
2,000,000
1 Lantai 1
a Outlet Telepon ,4 way 4 contact buah 11.00
b Pesawat Telepon Standart Single Line buah
c Instalasi dgn ITC 2 x 2 x 0.6 mm2 dlm PVC dia. 3/4" ttk 2.00
lengkap dengan peralatan bantu
2 Lantai 2
a Outlet Telepon ,4 way 4 contact buah 55.00
b Pesawat Telepon Standart Single Line buah
c Pesawat Telepon direct digital buah 1.00
d Instalasi dgn ITC 2 x 2 x 0.6 mm2 dlm PVC dia. 3/4" ttk 2.00
lengkap dengan peralatan bantu
3 Lantai 3
a Outlet Telepon ,4 way 4 contact buah 12.00
b Pesawat Telepon Standart Single Line buah -
c Instalasi dgn ITC 2 x 2 x 0.6 mm2 dlm PVC dia. 3/4" ttk 2.00
lengkap dengan peralatan bantu
SUB TOTAL ( I )
1 Lantai 1
Cable Tray & Tutup 100 mm, h 100 mm mtr 108.00
Cable Tray & Tutup 400 mm, h 100 mm mtr 41.00
2 Lantai 2
Cable Tray & Tutup 100 mm, h 100 mm mtr 108.00
Cable Tray & Tutup 400 mm, h 100 mm mtr 41.00
3 Lantai 3
Cable Tray & Tutup 100 mm, h 100 mm mtr 108.00
Cable Tray & Tutup 400 mm, h 100 mm mtr 41.00
SUB TOTAL ( II )
100,000 1,100,000
100,000 -
100,000 200,000
100,000 5,500,000
100,000 -
100,000 100,000
100,000 200,000
100,000 1,200,000
100,000 -
100,000 200,000
8,500,000
100,000 10,800,000
100,000 4,100,000
100,000 10,800,000
100,000 4,100,000
100,000 10,800,000
100,000 4,100,000
44,700,000
100,000 100,000
100,000
53,300,000
IV Kabel Feeder
Pengadaan dan pemsangan kabel feeder lengkap dengan
peralatan bantu.
100,000 300,000
100,000 100,000
100,000 100,000
100,000 100,000
100,000 100,000
100,000 100,000
100,000 100,000
100,000 100,000
1,000,000
100,000 4,600,000
100,000 5,100,000
100,000 4,800,000
14,500,000
100,000 4,600,000
100,000 5,100,000
100,000 4,800,000
14,500,000
100,000 100,000
100,000
37,300,000
1 Lantai 1
a Manual Push Button buah 2.00
b Alarm Bell buah 2.00
c Indicator Lamp buah 2.00
d Photo Electreic Smoke Detector buah 39.00
e Instalasi Fire Alarm
- Instalasi Detector, Manual Push Button, Indikator Lamp, Alarm ttk 43.00
Bell dengan NYA 2x1x1,5 mm2 dalam pipa conduit dia. 3/4"
NYA 2(1 x 1,5 mm2) dalam PVC Conduit dia.3 / 4"
- Instalasi Emergency Call dengan ITC 2x2x 0,6 mm2) dlm ttk 2.00
g pipa conduit PVC dia. 3/4" mtr 15.00
menggunakan Kabel NYY 4 X 1.5 mm2
2 Lantai 2
a Manual Push Button buah 2.00
b Alarm Bell buah 2.00
c Indicator Lamp buah 2.00
d Photo Electreic Smoke Detector buah 52.00
e Instalasi Fire Alarm
- Instalasi Detector, Manual Push Button, Indikator Lamp, Alarm ttk 56.00
Bell dengan NYA 2x1x1,5 mm2 dalam pipa conduit dia. 3/4"
NYA 2(1 x 1,5 mm2) dalam PVC Conduit dia.3 / 4"
- Instalasi Emergency Call dengan ITC 2x2x 0,6 mm2) dlm ttk 2.00
g pipa conduit PVC dia. 3/4" mtr 20.00
menggunakan Kabel NYY 4 X 1.5 mm2
3 Lantai 3
a Manual Push Button buah 2.00
b Alarm Bell buah 2.00
c Indicator Lamp buah 2.00
d Photo Electreic Smoke Detector buah 46.00
e Instalasi Fire Alarm
- Instalasi Detector, Manual Push Button, Indikator Lamp, Alarm ttk 50.00
Bell dengan NYA 2x1x1,5 mm2 dalam pipa conduit dia. 3/4"
NYA 2(1 x 1,5 mm2) dalam PVC Conduit dia.3 / 4"
- Instalasi Emergency Call dengan ITC 2x2x 0,6 mm2) dlm ttk 2.00
g pipa conduit PVC dia. 3/4" mtr 25.00
menggunakan Kabel NYY 4 X 1.5 mm2
SUB TOTAL ( II )
100,000 100,000
100,000 100,000
100,000 100,000
100,000 100,000
400,000
100,000 200,000
100,000 200,000
100,000 200,000
100,000 3,900,000
100,000 4,300,000
100,000 200,000
100,000 1,500,000
100,000 200,000
100,000 200,000
100,000 200,000
100,000 5,200,000
100,000 5,600,000
100,000 200,000
100,000 2,000,000
100,000 200,000
100,000 200,000
100,000 200,000
100,000 4,600,000
100,000 5,000,000
100,000 200,000
100,000 2,500,000
37,000,000
100,000 100,000
100,000 100,000
100,000 100,000
300,000
100,000 100,000
100,000
37,800,000
1 Lantai 1
- TKI TL LED 2 x 16 Watt bh 10.00
- RMRL TL LED 3 x 8 Watt (M1) bh 48.00
- BALK TL LED 1 x 16 Watt bh 11.00
- TKI TL LED 2 x 16 Watt ( COVER ACRYLIK ) bh 30.00
- DUST PROOF TL LED 2 x 16 Watt bh 10.00
- Barret Lamp LED 16 Watt bh 2.00
- Down Light PLC LED 7 Watt bh 40.00
- Sakelar Tunggal bh 12.00
- Sakelar Seri bh 20.00
- Sakelar Tukar bh 4.00
- Sakelar Kelompok 4 gang bh -
- Sakelar Kelompok 6 gang bh -
- Stop kontak 200 Watt 10A 1p bh 24.00
- Stop kontak 32A 3P (Industrial tipe) bh 32.00
2 Lantai 2
- RMRL TL LED 2 x 16 Watt (M1) bh 130.00
- RMRL TL LED 3 x 8 Watt (M1) bh 30.00
- BALK TL 1 x 16 Watt bh 5.00
- Barret Lamp LED 16 Watt bh 2.00
- Down Light PLC LED 7 Watt bh 46.00
- Exit Lamp LED Double Sided+ Batt. Nicad bh 2.00
- Sakelar Tunggal bh 4.00
- Sakelar Seri bh 29.00
- Sakelar Tukar bh 4.00
- Stop kontak 200 Watt 10A 1p bh 41.00
- Stop kontak 200 Watt 10A 1p (Out Bow Type) bh 283.00
3 Lantai 3
- RMRL TL LED 2 x 16 Watt (M1) bh 148.00
- RMRL TL LED 3 x 8 Watt (M1) bh 30.00
- BALK TL 1 x 16 Watt bh 4.00
- Barret Lamp LED 16 Watt bh 2.00
4 Lantai Atap
- BALK TL 1 x 16 Watt bh 6.00
- Barret Lamp LED 16 Watt bh 4.00
- Sakelar Seri bh 2.00
- Sakelar Tukar bh 2.00
- Stop kontak 200 Watt 10A 1p bh 3.00
SUB TOTAL ( I )
II Instalasi Listrik
1 Lantai 1
Instalasi penerangan dan stop kontak dengan
kabel NYM 3 x 2.5 mm2 (o) PVC dia. 3/4 "
- Instalasi penerangan ttk 151.00
- Instalasi stop kontak 10A 1p ttk 24.00
- Instalasi stop kontak 32A 3P (Industrial tipe) ttk 32.00
2 Lantai 2
Instalasi penerangan dan stop kontak dengan
kabel NYM 3 x 2.5 mm2 (o) PVC dia. 3/4 "
- Instalasi penerangan ttk 215.00
- Instalasi stop kontak 10A 1p ttk 324.00
- Instalasi stop kontak 10A 1p (Floor Mounted) ttk -
3 Lantai 3
Instalasi penerangan dan stop kontak dengan
kabel NYM 3 x 2.5 mm2 (o) PVC dia. 3/4 "
- Instalasi penerangan ttk 222.00
- Instalasi stop kontak 10A 1p ttk 26.00
- Instalasi stop kontak 10A 1p (Floor Mounted) ttk -
4 Lantai Atap
Instalasi penerangan dan stop kontak dengan
kabel NYM 3 x 2.5 mm2 (o) PVC dia. 3/4 "
- Instalasi penerangan ttk 10.00
- Instalasi stop kontak 10A 1p ttk 3.00
- Instalasi stop kontak 10A 1p (Floor Mounted) ttk -
SUB TOTAL ( II )
IV Kabel Feeder
Pengadaan dan Pemasangan Kabel Feeder lengkap dengan
peralatan bantu
- 3x(NYFGbY 4 x 240 mm2/Phase) dari LVMDP ke MDP-OTO. mtr 46.00
- NYFGbY 2 x 240 mm2/Netral dari LVMDP ke MDP-OTO. mtr 46.00
- NYY 4 x 16 mm2 + BC dari MDP ke DP - 1 mtr 10.00
- NYY 4 x 120 mm2 + BC dari MDP ke DP - 2 mtr 20.00
- NYY 4 x 6 mm2 + BC dari MDP-OTO. ke DP - 3 mtr 25.00
- NYY 4 x 6 mm2 + BC dari MDP-OTO. ke PP - PUMP mtr 20.00
2 Lantai 2
- Kabel Tray 500 mm mtr 140.00
3 Lantai 3
- Kabel Tray 300 mm mtr 115.00
SUB TOTAL ( V )
100,000 1,000,000
100,000 4,800,000
100,000 1,100,000
100,000 3,000,000
100,000 1,000,000
100,000 200,000
100,000 4,000,000
100,000 1,200,000
100,000 2,000,000
100,000 400,000
100,000 -
100,000 -
100,000 2,400,000
100,000 3,200,000
100,000 13,000,000
100,000 3,000,000
100,000 500,000
100,000 200,000
100,000 4,600,000
100,000 200,000
100,000 400,000
100,000 2,900,000
100,000 400,000
100,000 4,100,000
100,000 28,300,000
100,000 14,800,000
100,000 3,000,000
100,000 400,000
100,000 200,000
100,000 600,000
100,000 400,000
100,000 200,000
100,000 200,000
100,000 300,000
112,400,000
100,000 15,100,000
100,000 2,400,000
100,000 3,200,000
100,000 21,500,000
100,000 32,400,000
100,000 -
100,000 22,200,000
100,000 2,600,000
100,000 -
100,000 1,000,000
100,000 300,000
100,000 -
100,700,000
100,000 100,000
V.D PEK. ELEKTRIKAL 50
HARGA SATUAN JUMLAH HARGA
100,000 100,000
100,000 100,000
100,000 100,000
100,000 100,000
100,000 100,000
100,000 100,000
100,000 100,000
100,000 100,000
100,000 100,000
100,000 100,000
100,000 100,000
100,000 100,000
100,000 100,000
100,000 100,000
100,000 100,000
100,000 100,000
1,700,000
100,000 4,600,000
100,000 4,600,000
100,000 1,000,000
100,000 2,000,000
100,000 2,500,000
100,000 2,000,000
100,000 3,500,000
100,000 4,900,000
100,000 1,000,000
100,000 1,000,000
100,000 1,700,000
100,000 7,200,000
100,000 2,400,000
100,000 4,200,000
100,000 4,800,000
100,000 1,000,000
100,000 2,500,000
100,000 1,000,000
100,000 6,000,000
100,000 6,000,000
100,000 1,500,000
65,400,000
100,000 2,500,000
100,000 13,000,000
100,000 14,000,000
100,000 11,500,000
41,000,000
100,000 2,000,000
100,000 100,000
100,000 500,000
100,000 100,000
100,000 100,000
2,800,000
100,000 100,000
100,000
324,100,000
1 INSTALASI RISER
Pengadaan dan Pemasangan Pipa BS sch 40
- 100 mm mtr 14.00
SUB TOTAL ( 1 )
b Indoor Hydrant Box lengkap dengan nozzel & Accessories sbb set 2.00
- Gate valve dia 65 mm
- valve Vander Hyder
b Indoor Hydrant Box lengkap dengan nozzel & Accessories sbb set 2.00
- Gate valve dia 65 mm
- valve Vander Hyder
1 Lantai 1
FE Kap : 6 Kg bh 5.00
FE Kap : 10 Kg bh
SUB TOTAL ( 1 )
2 Lantai 2
FE Kap : 6 Kg bh 5.00
FE Kap : 10 Kg bh 1.00
SUB TOTAL ( 2 )
3 Lantai 3
FE Kap : 6 Kg bh 5.00
FE Kap : 10 Kg bh
SUB TOTAL ( 3 )
100,000 1,400,000
1,400,000
100,000 7,700,000
100,000 1,500,000
100,000 200,000
100,000 200,000
100,000 100,000
9,700,000
100,000 7,500,000
100,000 1,400,000
100,000 200,000
100,000 200,000
100,000 100,000
9,400,000
100,000 7,500,000
100,000 1,300,000
100,000 200,000
100,000 100,000
9,300,000
100,000 500,000
-
500,000
100,000 500,000
-
500,000
100,000 500,000
-
500,000
100,000 100,000
100,000
31,400,000
INSTALASI PLUMBING
SUB TOTAL ( I )
II INSTALASI RISER
III LANTAI 1
c Accessories
c.1 Gate Valve
- dia. 25 mm bh 2.00
- dia. 40 mm bh 2.00
c.2 Floor Drain
- dia. 50 mm bh 28.00
IV INSTALASI LANTAI 2
c Accessories
c.1 Gate Valve
- dia. 20 mm bh 1.00
- dia. 32 mm bh 2.00
- dia. 40 mm bh 2.00
c.2 Floor Drain
- dia. 50 mm bh 16.00
c.3 Floor Clean Out
- dia. 100 mm bh 1.00
c.4 Clean Out
- dia. 50 mm bh 1.00
- dia. 65 mm bh 1.00
e Material bantu lot 1.00
SUB TOTAL ( IV )
V INSTALASI LANTAI 3
c Accessories
c.1 Gate Valve
- dia. 32 mm bh 1.00
- dia. 40 mm bh 3.00
c.2 Floor Drain
- dia. 50 mm bh 23.00
c.3 Floor Clean Out
- dia. 100 mm bh 2.00
c.4 Clean Out
- dia. 50 mm bh 1.00
- dia. 65 mm bh 1.00
e Material bantu lot 1.00
SUB TOTAL ( V )
b Roof Tank air bersih kapasitas 24000 ltr lengkap dengan pipa set 1.00
header dan valve
e Accessories
e.1 Gate Valve
- dia. 40 mm bh 2.00
- dia. 50 mm bh 4.00
e.2 Floater Valve
- dia. 40 mm bh 2.00
e.3 Roof Drain
- dia. 150 mm bh 9.00
f Material bantu lot 1.00
SUB TOTAL ( VI )
100,000 9,600,000
100,000 9,000,000
100,000 2,700,000
100,000 17,500,000
100,000 1,600,000
100,000 200,000
100,000 100,000
40,700,000
100,000 1,400,000
100,000 1,800,000
100,000 1,200,000
100,000 2,800,000
100,000 2,800,000
100,000 -
100,000 2,800,000
100,000 12,600,000
100,000 100,000
100,000 6,000,000
100,000 26,400,000
100,000 4,700,000
100,000 600,000
100,000 1,300,000
100,000 2,200,000
100,000 7,500,000
100,000 6,600,000
100,000 2,000,000
100,000 9,500,000
100,000 1,500,000
100,000 1,300,000
100,000 7,200,000
100,000 200,000
100,000 200,000
100,000 2,800,000
100,000 200,000
100,000 200,000
100,000 100,000
80,500,000
100,000 5,000,000
100,000 14,200,000
100,000 900,000
100,000 1,000,000
V.B PEK. PLUMBING 65
HARGA SATUAN JUMLAH HARGA
100,000 700,000
100,000 2,600,000
100,000 5,100,000
100,000 3,800,000
100,000 1,200,000
100,000 5,700,000
100,000 1,300,000
100,000 1,200,000
100,000 2,900,000
100,000 100,000
100,000 200,000
100,000 200,000
100,000 1,600,000
100,000 100,000
100,000 100,000
100,000 100,000
100,000 100,000
48,100,000
100,000 5,000,000
100,000 14,700,000
100,000 1,200,000
100,000 500,000
100,000 500,000
100,000 9,600,000
100,000 1,200,000
100,000 6,800,000
100,000 9,600,000
100,000 6,500,000
100,000 1,000,000
100,000 2,400,000
100,000 6,700,000
100,000 100,000
100,000 300,000
100,000 2,300,000
100,000 200,000
100,000 100,000
100,000 100,000
100,000 100,000
68,900,000
100,000 100,000
100,000 100,000
100,000 4,200,000
100,000 5,900,000
100,000 600,000
100,000 200,000
100,000 400,000
100,000 200,000
100,000 900,000
100,000 100,000
12,700,000
100,000 200,000
200,000
100,000 100,000
100,000
276,700,000
REKAPITULASI
I LANTAI 1
IU/OU - 1 - 1, 2, 3, 4, 5, 6, 7, 8, 9 & 10
a unit 10
Service : R. Kepala Tehnik Bubut Manual, CNC,
Workshop Radiator, Accu, Gudang Peralatan,
Powerstering Central, AC Mobil, Interior &
Chair, Sporing
a EF - 1 - 1 & 8 unit 2
Service : Toilet & Janitor
Kapasitas Total : 1,400 CFM / 0,19 InWG / 54 dB
Daya input : 100 Watt 220/ 1 /50 HZ / 1.400 Rpm
Tipe Fan : Axial Tube Fan c/w Wire Mesh
b EF - 1 - 2, 3, 9 & 10 unit 4
Service : Panel, Gudang Peralatan & Gudang
Kapasitas Total : 840 CFM / 48 dB
V.A PEK. TATA UDARA 70
No URAIAN PEKERJAAN SATUAN VOLUME
Daya input : 60 Watt 220/ 1 /50 HZ / 1.400 Rpm
Tipe Fan : Axial Wall Fan c/w Auto Shutter
c EF - 1 - 4, 5, 6, 7 & 11 unit 5
Service : R, Sporing 3D, Tune Up, Ban Rem, Netrogen &
Suspensi, Interior & Chair, AC Mobil,
R. Powerstering Central Lock, R. Radiator
Kapasitas Total : 1,785 CFM / 58 dB
Daya input : 200 Watt 220 / 1 / 50 HZ / 1.400 Rpm
Tipe Fan : Axial Wall Fan c/w Auto Shutter
II LANTAI 2 ( DUA )
IU/OU - 2 - 1, 2, 3, 4, 5, 6, 7, 8, 9 & 10
a unit 10
V.A PEK. TATA UDARA 72
No URAIAN PEKERJAAN SATUAN VOLUME
Service : R. Kelas Bersama, R. Kelas, R.Dosen
Kapasitas Total : 18.000 BTU/H
Sensible : 12.200 BTU/H
Vol. Udara/rpm/Noise : 650 CFM
Daya input : 43 IU + 1,607 OU Watt 220/1/50 HZ
Tipe Indoor : Split Wall Mounted
Liquit & gas : 6,4 mm dan 15,9 mm
a EF - 2 - 1 & 5 unit 2
Service : R. Panel & Gudang
Kapasitas Total : 840 CFM / 48 dB
Daya input : 60 Watt 220/ 1 /50 HZ / 1.400 Rpm
Tipe Fan : Axial Wall Fan c/w Auto Shutter
b EF - 2 - 2 unit 1
Service : Toilet R. Ka. Prodi
Kapasitas Total : 60 CFM / 48 dB
Daya input : 60 Watt 220/ 1 /50 HZ 1.400 Rpm
Tipe Fan : Ceiling Duct Fan
c EF - 2 - 3 unit 1
Service : R. Pantry
Kapasitas Total : 150 CFM / 55 dB
Daya input : 52 Watt 220/ 1 /50 HZ / 1.400 Rpm
Tipe Fan : Ceiling Duct Fan
d EF - 2 - 4 unit 1
Service : Toilet & Janitor
Kapasitas Total : 1.400 CFM / 0,19 InWG / 54 dB
Daya input : 100 Watt 220/ 1 /50 HZ / 1.400 Rpm
Tipe Fan : Axial Tube Fan c/w Wire Mesh
b IU/OU - 3 - 14 unit 1
Service : Mushollla
Kapasitas Total : 12.000 BTU/H
Sensible : 8.150 BTU/H
Vol. Udara/rpm/Noise : 300 CFM
Daya input : 37 IU + 1,026 OU Watt 220/1/50 HZ
Tipe Indoor : Split Wall Mounted
Liquit & gas : 6,4 mm dan 12,7 mm
a EF - 3 - 1 unit 1
V.A PEK. TATA UDARA 75
No URAIAN PEKERJAAN SATUAN VOLUME
Service : Toilet
Kapasitas Total : 650 CFM / 0,19 InWG / 39 dB
Daya input : 120 Watt 220/ 1 /50 HZ / 1.400 Rpm
Tipe Fan : IN - LINE Duct Fan c/w Wire Mesh
b EF - 3 - 2 & 4 unit 2
Service : R. Panel & Gudang
Kapasitas Total : 840 CFM / 48 dB
Daya input : 60 Watt 220/ 1 /50 HZ / 1.400 Rpm
Tipe Fan : Axial Wall Fan c/w Auto Shutter
c EF - 3 - 3 unit 1
Service : Toilet Pria, Toilet Wanita, Janitor & Wudhu
Kapasitas Total : 1,000 CFM / 0,19 InWG / 39 dB
Daya input : 120 Watt 220/ 1 /50 HZ / 1.400 Rpm
Tipe Fan : IN - LINE Fan c/w Wire Mesh
IV LANTAI ATAP
EF - AT - 1 & 2 unit 2
Service : R. Panel & Gudang
Kapasitas Total : 840 CFM / 48 dB
Daya input : 60 Watt 220/ 1 /50 HZ / 1.400 Rpm
Tipe Fan : Axial Wall Fan c/w Auto Shutter
92,400,000
364,300,000
34,100,000
200,000
100,000
491,100,000
100,000 1,000,000
100,000 200,000
100,000 400,000
100,000 500,000
100,000 300,000
100,000 900,000
100,000 400,000
100,000 1,400,000
100,000 3,200,000
100,000 1,600,000
100,000 200,000
100,000 200,000
100,000 10,600,000
100,000 10,600,000
V.A PEK. TATA UDARA 83
HARGA SATUAN JUMLAH HARGA
100,000 8,500,000
100,000 400,000
100,000 3,100,000
100,000 38,200,000
100,000 10,600,000
100,000 100,000
92,400,000
100,000 1,000,000
V.A PEK. TATA UDARA 84
HARGA SATUAN JUMLAH HARGA
100,000 400,000
100,000 700,000
100,000 200,000
100,000 100,000
100,000 100,000
100,000 100,000
100,000 400,000
100,000 500,000
100,000 300,000
100,000 800,000
100,000 1,500,000
100,000 1,000,000
100,000 100,000
100,000 100,000
100,000 54,300,000
100,000 3,400,000
100,000 19,700,000
100,000 31,200,000
100,000 26,400,000
100,000 2,600,000
100,000 2,400,000
100,000 1,600,000
100,000 161,000,000
V.A PEK. TATA UDARA 86
HARGA SATUAN JUMLAH HARGA
100,000 54,300,000
100,000 100,000
364,300,000
100,000 1,300,000
100,000 100,000
100,000 100,000
V.A PEK. TATA UDARA 87
HARGA SATUAN JUMLAH HARGA
100,000 200,000
100,000 100,000
100,000 400,000
100,000 400,000
100,000 200,000
100,000 400,000
100,000 1,000,000
100,000 2,100,000
100,000 1,400,000
100,000 100,000
100,000 100,000
100,000 200,000
100,000 3,300,000
100,000 3,300,000
100,000 2,200,000
100,000 13,800,000
100,000 3,300,000
100,000 100,000
34,100,000
100,000 200,000
200,000
100,000 100,000
100,000
No URAIAN PEKERJAAN
REKAPITULASI
V. REKAPITULASI ME
No URAIAN PEKERJAAN
V. REKAPITULASI ME
apian serta
JUMLAH HARGA
491,100,000
276,700,000
31,400,000
324,100,000
37,800,000
37,300,000
53,300,000
2,000,000
V. REKAPITULASI ME
JUMLAH HARGA
V. REKAPITULASI ME
BoQ (Bill of Quantity)
Nama Pekerjaan : Pembangunan Gedung Kuliah Bersama Prodi D3 Mesin Otomotif, D4 Perkeretaapian serta
Laboratorium dan Bengkel Prodi Mesin Otomotif Kampus 2 Winongo
Lokasi : Kampus 2 Winongo Kota Madiun
Tahun Usulan : 2020
REKAPITULASI
C PEKERJAAN PLAFOND
F PEKERJAAN PENGECATAN
G PEKERJAAN FITMENT
H PEKERJAAN FAÇADE
I PEKERJAAN ATAP
PEKERJAAN ARSITEKTUR
LANTAI 1
1 Pasangan dinding bata ringan M2 2,504.52
2 Plesteran + Acian M2 5,009.04
3 Benangan sudut M1 1,836.00
4 Benangan Opening Kusen Pintu & Jendela M1 1,405.62
5 Kolom praktis 11 x 11 M1 201.60
6 Balok latei 12 x 10 M3 2.90
7 Dinding partisi Kalsiboard M2 177.60
LANTAI 2
1 Pasangan dinding bata ringan M2 1,038.88
2 Plesteran + Acian M2 2,077.76
3 Benangan sudut M1 1,801.80
4 Benangan Opening Kusen Pintu & Jendela M1 1,863.86
5 Kolom praktis 11 x 11 M1 9.03
6 Balok latei 12 x 10 M3 6.43
7 Dinding partisi Kalsiboard M2 251.87
LANTAI 3
1 Pasangan dinding bata ringan M2 1,069.55
2 Plesteran + Acian M2 2,139.10
4 Benangan sudut M1 990.15
5 Benangan Opening Kusen Pintu & Jendela M1 1,643.80
6 Kolom praktis 11 x 11 M1 8.93
7 Balok latei 12 x 10 M3 6.10
8 Dinding partisi Kalsiboard M2 226.04
LANTAI ATAP
1 Pasangan dinding bata ringan M2 651.55
LANTAI 1
1 Lantai Keramik Roman Uk. 60 x 60 Anti Slip (L1) M2 829.45
2 Lantai Keramik Roman Tile Uk. 20 x 20 (L3) M2 99.51
3 Beton Expose Fin. Floor Hardener (L5) M2 741.95
4 Paving Conblock (L7) M2 1,561.90
5 Dinding keramik Roman Tile uk 20x40cm M2 471.90
LANTAI 2
1 Lantai Keramik Roman Uk. 60 x 60 Anti Slip (L1) M2 602.54
2 Lantai Homogenous Tile. Uk. 60 x 60 (L2) M2 967.94
3 Lantai Keramik Roman Tile Uk. 20 x 20 (L3) M2 100.05
4 Parket Tile Uk. 15 x 60 (L6) M2 8.26
5 Dinding keramik Roman Tile uk 20x40cm M2 229.18
LANTAI 3
1 Lantai Keramik Roman Uk. 60 x 60 Anti Slip (L1) M2 568.05
2 Lantai Homogenous Tile. Uk. 60 x 60 (L2) M2 939.24
IV. PEK. ARSITEKTUR 99
No URAIAN PEKERJAAN SATUAN VOLUME
3 Lantai Keramik Roman Tile Uk. 20 x 20 (L3) M2 73.73
4 Parket Tile Uk. 15 x 60 (L6) M2 72.34
5 Dinding keramik Roman Tile uk 20x40cm M2 117.41
LANTAI ATAP
1 Screeding 3 mm M2 662.91
2 Waterproofing Membrane 3 mm M2 662.91
C PEKERJAAN PLAFOND
LANTAI 1
1 Plafond Calsiboard / GRC. M2 96.85
2 Plafond Exposed M2 1,358.23
LANTAI 3
1 Plafond Gypsum t=9mm Rangka Hollow (P1) M2 994.23
2 Plafond Calsiboard / GRC. (P2) M2 58.42
3 Plafond Exposed (P3) M2 462.12
4 Skylight (P4) M2 324.89
PEKERJAAN PLAFOND
LANTAI 1
PB1 Unit 8.00
PB2 Unit 11.00
P2 Unit 8.00
P3 Unit 6.00
P4 Unit 8.00
P5 Unit 2.00
PJ2 Unit 2.00
J1 Unit 8.00
J2 Unit 10.00
BV4 Unit 8.00
BV6 Unit 26.00
Cubicle Phenolic type L Unit 7.00
LANTAI 2
PB1 Unit 10.00
P1 Unit 2.00
P2 Unit 11.00
P3 Unit 6.00
PJ1 Unit 1.00
J3 Unit 25.00
J4 Unit 2.00
J5 Unit 1.00
BV3 Unit 1.00
BV6 Unit 10.00
Cubicle Phenolic type L Unit 11.00
LANTAI 3
PB1 Unit 13.00
PB2 Unit 1.00
P2 Unit 3.00
P3 Unit 3.00
J3 Unit 25.00
BV6 Unit 10.00
Cubicle Phenolic type L Unit 6.00
LANTAI ATAP
PB3 Unit 4.00
IV. PEK. ARSITEKTUR 102
No URAIAN PEKERJAAN SATUAN VOLUME
BV7 Unit 28.00
BV8 Unit 20.00
E PEKERJAAN SANITAIR
1.5.1. LANTAI 1
1 CLoset Jongkok lengkap Accesories bh 10.00
2 CLoset Duduk lengkap Accesories bh 6.00
3 Wastafel under counter Lengkap Accessories bh 18.00
4 Kaca Cermin Bevel bh 18.00
5 Top Table Homogeneus Tile Uk. 60x60 Polished bh 18.00
6 Jet Spray bh 16.00
7 Tissue holder bh 19.00
8 Shower Spray bh 8.00
9 Urinal Partition bh 8.00
10 Wall hung Urinal bh 10.00
11 Foor Drain bh 26.00
12 Kran air bh 10.00
1.5.2 LANTAI 2
1 CLoset jongkok lengkap Accesories bh 8.00
2 Closet Duduk lengkap Accessories bh 7.00
3 Wastafel under counter Lengkap Accessories bh 12.00
4 Kaca Cermin Bevel bh 12.00
5 Top Table Homogeneus Tile Uk. 60x60 Polished bh 12.00
6 Jet Spray bh 8.00
7 Tissue holder bh 14.00
8 Urinal Partition bh 8.00
9 Wall hung Urinal bh 9.00
10 Foor Drain bh 23.00
11 Shower Spray bh 1.00
IV. PEK. ARSITEKTUR 103
No URAIAN PEKERJAAN SATUAN VOLUME
12 Kran air bh 9.00
1.5.3 LANTAI 3
1 CLoset Duduk lengkap Accesories bh 2.00
2 CLoset Jongkok lengkap Accesories bh 4.00
3 Wastafel under counter Lengkap Accessories bh 5.00
4 Kaca Cermin Bevel bh 5.00
5 Top Table Homogeneus Tile Uk. 60x60 Polished bh 5.00
6 Jet Spray bh 6.00
7 Tissue holder bh 6.00
8 Urinal Partition bh 3.00
9 Wall hung Urinal bh 3.00
10 Foor Drain bh 12.00
11 Shower Spray bh 2.00
12 Kran air bh 11.00
PEKERJAAN SANIATAIR
F PEKERJAAN PENGECATAN
LANATAI 1
a. Pengecatan Dinding
1 Cat Weathershield / Exterior M2 1,015.74
2 Cat Arcrylic Interior M2 2,032.62
b. Pengecatan Plafond
1 Calsiboard M2 96.85
2 Plafond Exspose M2 1,358.23
LANATAI 2
a. Pengecatan Dinding
1 Cat Weathershield / Exterior M2 755.57
IV. PEK. ARSITEKTUR 104
No URAIAN PEKERJAAN SATUAN VOLUME
2 Cat Arcrylic Interior M2 809.69
b. Pengecatan Plafond
1 Gypsum M2 115.79
2 Calsiboard M2 124.90
3 Plafond Exspose M2 1,026.29
LANATAI 3
a. Pengecatan Dinding
1 Cat Weathershield / Exterior M2 593.40
2 Cat Arcrylic Interior M2 2,021.70
b. Pengecatan Plafond
1 Gypsum M2 994.23
2 Calsiboard M2 58.42
3 Plafond Exspose M2 462.12
PEKERJAAN PENGECATAN
G PEKERJAAN FITMENT
IV. PEK. ARSITEKTUR 105
No URAIAN PEKERJAAN SATUAN VOLUME
PEKERJAAN FITMENT
H PEKERJAAN FAÇADE
PEKERJAAN FAÇADE
I PEKERJAAN ATAP
Rangka Atap
Rangka Atap Baja Ringan m2 1,744.00
Penutup Atap
Metal Deck m2 1,744.00
PEKERJAAN ATAP
2,585,447,121
3,552,884,148
1,730,288,182
3,012,962,830
419,446,309
871,451,417
320,839,094
619,756,873
703,529,600
13,816,605,575
118,272 296,214,589
39,650 198,605,931
10,590 19,443,699
9,565 13,445,289
78,685 15,862,981
551,142 1,598,312
188,543 33,485,290
JUMLAH 578,656,092
118,272 122,870,415
39,650 82,382,145
10,590 19,081,512
9,565 17,828,529
78,685 710,529
551,142 3,543,842
188,543 47,488,401
JUMLAH 293,905,375
118,272 126,497,818
39,650 84,814,245
10,590 10,485,936
9,565 15,723,572
78,685 702,661
551,142 3,361,966
188,543 42,618,328
JUMLAH 284,204,525
118,272 77,060,122
2,585,447,121
267,229 221,653,044
218,340 21,727,023
68,303 50,677,708
124,141 193,895,047
220,997 104,288,296
JUMLAH 592,241,118
267,229 161,016,126
301,925 292,245,420
218,340 21,844,927
561,150 4,635,096
220,997 50,648,001
JUMLAH 530,389,569
267,229 151,799,399
301,925 283,580,168
IV. PEK. ARSITEKTUR 112
HARGA SATUAN JUMLAH HARGA
218,340 16,098,216
561,150 40,593,562
220,997 25,947,211
JUMLAH 518,018,556
44,931 29,785,236
159,913 106,007,595
JUMLAH 135,792,831
3,552,884,148
120,371 11,657,912
220,758 299,840,301
JUMLAH 311,498,213
100,522 11,639,489
120,371 15,034,313
220,758 226,561,851
JUMLAH 253,235,653
100,522 99,942,386
120,371 7,032,062
220,758 102,016,742
281,385 91,419,035
JUMLAH 300,410,225
1,730,288,182
13,054,800 104,438,400
12,367,300 136,040,300
4,014,820 32,118,560
3,020,133 18,120,798
19,553,184 156,425,472
12,123,750 24,247,500
7,368,244 14,736,488
3,789,207 30,313,656
5,217,733 52,177,330
565,500 4,524,000
706,350 18,365,100
1,435,049 10,045,343
JUMLAH 601,552,947
13,054,800 130,548,000
5,778,500 11,557,000
4,014,820 44,163,020
3,020,133 18,120,798
18,037,658 18,037,658
6,875,750 171,893,750
3,135,400 6,270,800
3,214,400 3,214,400
1,938,100 1,938,100
706,350 7,063,500
1,435,049 15,785,539
JUMLAH 428,592,565
13,054,800 169,712,400
12,367,300 12,367,300
4,014,820 12,044,460
3,020,133 9,060,399
6,875,750 171,893,750
706,350 7,063,500
1,435,049 8,610,294
JUMLAH 390,752,103
16,683,700 66,734,800
IV. PEK. ARSITEKTUR 115
HARGA SATUAN JUMLAH HARGA
476,500 13,342,000
275,350 5,507,000
JUMLAH 85,583,800
3,012,962,830
358,862 3,588,618
1,981,362 11,888,171
1,697,685 30,558,330
156,412 2,815,421
237,888 4,281,988
166,612 2,665,784
94,012 1,786,219
300,438 2,403,500
1,106,024 8,848,196
1,774,905 17,749,050
279,700 7,272,208
218,319 2,183,192
JUMLAH 96,040,676
358,862 2,870,894
1,981,362 13,869,533
1,697,685 20,372,220
156,412 1,876,948
237,888 2,854,658
166,612 1,332,892
94,012 1,316,161
1,106,024 8,848,196
1,774,905 15,974,145
279,700 6,433,107
300,438 300,438
IV. PEK. ARSITEKTUR 116
HARGA SATUAN JUMLAH HARGA
218,319 1,964,873
JUMLAH 78,014,064
358,862 717,724
1,981,362 7,925,447
1,697,685 8,488,425
156,412 782,062
237,888 1,189,441
166,612 999,669
94,012 564,069
1,106,024 3,318,073
1,774,905 5,324,715
279,700 3,356,404
300,438 600,875
218,319 2,401,511
JUMLAH 35,668,415
419,446,309
39,617 40,240,064
37,334 75,885,835
35,877 3,474,639
39,617 53,808,319
JUMLAH 173,408,857
39,617 29,933,039
IV. PEK. ARSITEKTUR 117
HARGA SATUAN JUMLAH HARGA
37,334 30,228,966
33,897 3,924,876
35,877 4,480,975
39,617 40,658,018
JUMLAH 109,225,874
39,617 23,508,431
37,334 75,478,148
33,897 33,700,917
35,877 2,095,905
39,617 18,307,577
JUMLAH 153,090,978
871,451,417
1,197,836 62,287,482
1,197,836 52,704,793
1,197,836 52,704,793
1,197,836 67,078,827
1,197,836 67,078,827
1,725,852 6,903,408
1,725,852 8,629,260
1,725,852 3,451,704
320,839,094
800,048 619,756,873
619,756,873
215,800 376,355,200
187,600 327,174,400
703,529,600
REKAPITULASI
A PEKERJAAN PONDASI
B PEKERJAAN STRUKTUR 1
C PEKERJAAN STRUKTUR 2
D PEKERJAAN STRUKTUR 3
PEKERJAAN STRUKRUR
A PEKERJAAN PONDASI
Pemancangan m 1,392.00
PEKERJAAN PONDASI
Type PC-2
1 Pekerjaan Pecah Kepala Tiang Pancang Titik 8.00
2 Pek. Galia Pondasi M3 6.00
3 Pek. Pasir Urug tebal 10 cm M3 0.60
4 Pekerjaan Lantai Kerja tebal 5 cm M3 0.30
5 Pek. Beton K 300 M3 4.20
6 Pek. Bekisting M2 20.72
7 Pek. Penulangan Kg 531.73
Type PC-4
1 Pekerjaan Pecah Kepala Tiang Pancang Titik 80.00
2 Pek. Galia Pondasi M3 31.25
3 Pek. Pasir Urug tebal 10 cm M3 3.13
4 Pekerjaan Lantai Kerja tebal 5 cm M3 1.56
5 Pek. Beton K 300 M3 25.00
6 Pek. Bekisting M2 80.00
7 Pek. Penulangan Kg 2,965.42
Type PC-6
1 Pekerjaan Pecah Kepala Tiang Pancang Titik 144.00
2 Pek. Galia Pondasi M3 60.00
3 Pek. Pasir Urug tebal 10 cm M3 6.00
4 Pekerjaan Lantai Kerja tebal 5 cm M3 3.00
5 Pek. Beton K 300 M3 48.00
6 Pek. Bekisting M2 124.80
7 Pek. Penulangan Kg 4,283.20
B Pekerjaan T-Beam
Type T-6
1 Pek. Galia Pondasi M3 2.88
2 Pekerjaan Lantai Kerja tebal 5 cm M3 0.96
3 Pek. Beton K 300 M3 8.64
4 Pek. Bekisting M2 86.40
5 Pek. Penulangan Kg 1,567.76
Type T-9
1 Pek. Galia Pondasi M3 15.84
2 Pekerjaan Lantai Kerja tebal 5 cm M3 6.48
3 Pek. Beton K 300 M3 77.76
4 Pek. Bekisting M2 518.40
5 Pek. Penulangan Kg 1,561.61
Type T-10
1 Pek. Galia Pondasi M3 9.00
2 Pekerjaan Lantai Kerja tebal 5 cm M3 3.00
3 Pek. Beton K 300 M3 39.00
4 Pek. Bekisting M2 260.00
5 Pek. Penulangan Kg 7,000.66
D Pekerjaan Kolom
Type C-1
1 Pek. Beton K 300 M3 26.62
2 Pek. Bekisting M2 199.68
3 Pek. Penulangan Kg 6,763.23
Type C-3
1 Pek. Beton K 300 M3 16.64
2 Pek. Bekisting M2 124.80
3 Pek. Penulangan Kg 3,016.82
E Pekerjaan Tangga
1 Pek. Beton K 300 M3 7.20
2 Pek. Bekisting M2 86.40
3 Pek. Penulangan Kg 1,260.00
G Pekerjaan Ramp
1 Pek. Beton K 300 M3 2.83
2 Pek. Bekisting M2 5.66
3 Pek. Penulangan Kg 212.25
Type B-1
1 Pek. Beton K 300 M3 39.20
2 Pek. Bekisting M2 78.40
3 Pek. Penulangan Kg 5,726.17
Type B-2
1 Pek. Beton K 300 M3 7.00
2 Pek. Bekisting M2 14.00
3 Pek. Penulangan Kg 1,754.56
Type B-3
1 Pek. Beton K 300 M3 31.36
2 Pek. Bekisting M2 156.80
3 Pek. Penulangan Kg 4,054.04
Type B-4
1 Pek. Beton K 300 M3 35.28
2 Pek. Bekisting M2 156.80
3 Pek. Penulangan Kg 5,625.44
Type B-5
1 Pek. Beton K 300 M3 17.92
2 Pek. Bekisting M2 89.60
3 Pek. Penulangan Kg 1,578.99
Type B-6
1 Pek. Beton K 300 M3 18.20
2 Pek. Bekisting M2 104.00
3 Pek. Penulangan Kg 16,286.32
Type B-7
1 Pek. Beton K 300 M3 58.24
2 Pek. Bekisting M2 332.80
3 Pek. Penulangan Kg 1,091.21
Type BS1
1 Pek. Beton K 300 M3 34.30
2 Pek. Bekisting M2 68.60
3 Pek. Penulangan Kg 5,010.40
III. PEK. STRUKTUR 128
No URAIAN PEKERJAAN SATUAN VOLUME
Type B2K
1 Pek. Beton K 300 M3 1.85
2 Pek. Bekisting M2 18.80
3 Pek. Penulangan Kg 288.15
Type P-5
1 Pek. Beton K 300 M3 1.92
2 Pek. Bekisting M2 24.48
3 Pek. Penulangan Kg 625.50
E Pekerjaan Kolom
Type C-1
1 Pek. Beton K 300 M3 17.92
2 Pek. Bekisting M2 140.80
3 Pek. Penulangan Kg 3,641.09
Type C-2
1 Pek. Beton K 300 M3 24.64
2 Pek. Bekisting M2 193.60
3 Pek. Penulangan Kg 4,224.60
Type C-3
1 Pek. Beton K 300 M3 11.20
2 Pek. Bekisting M2 88.00
3 Pek. Penulangan Kg 1,920.27
B Pekerjaan Tangga
1 Pek. Beton K 300 M3 7.20
2 Pek. Bekisting M2 86.40
3 Pek. Penulangan Kg 1,260.00
Type B-1
1 Pek. Beton K 300 M3 39.20
2 Pek. Bekisting M2 78.40
3 Pek. Penulangan Kg 5,726.17
Type B-2
1 Pek. Beton K 300 M3 7.00
2 Pek. Bekisting M2 14.00
3 Pek. Penulangan Kg 1,754.56
Type B-3
III. PEK. STRUKTUR 130
No URAIAN PEKERJAAN SATUAN VOLUME
1 Pek. Beton K 300 M3 31.36
2 Pek. Bekisting M2 156.80
3 Pek. Penulangan Kg 4,054.04
Type B-4
1 Pek. Beton K 300 M3 35.28
2 Pek. Bekisting M2 156.80
3 Pek. Penulangan Kg 5,625.44
Type B-5
1 Pek. Beton K 300 M3 17.92
2 Pek. Bekisting M2 89.60
3 Pek. Penulangan Kg 1,578.99
Type B-6
1 Pek. Beton K 300 M3 18.20
2 Pek. Bekisting M2 104.00
3 Pek. Penulangan Kg 16,286.32
Type B-7
1 Pek. Beton K 300 M3 58.24
2 Pek. Bekisting M2 332.80
3 Pek. Penulangan Kg 1,091.21
Type BS1
1 Pek. Beton K 300 M3 34.30
2 Pek. Bekisting M2 68.60
3 Pek. Penulangan Kg 5,010.40
Type B2K
1 Pek. Beton K 300 M3 1.85
2 Pek. Bekisting M2 18.80
3 Pek. Penulangan Kg 288.15
Type P-5
1 Pek. Beton K 300 M3 1.92
2 Pek. Bekisting M2 24.48
3 Pek. Penulangan Kg 625.50
C Pekerjaan Kolom
III. PEK. STRUKTUR 131
No URAIAN PEKERJAAN SATUAN VOLUME
Type C-1
1 Pek. Beton K 300 M3 15.36
2 Pek. Bekisting M2 128.00
3 Pek. Penulangan Kg 1,779.73
Type C-2
1 Pek. Beton K 300 M3 21.12
2 Pek. Bekisting M2 176.00
3 Pek. Penulangan Kg 3,003.29
Type C-3
1 Pek. Beton K 300 M3 9.60
2 Pek. Bekisting M2 80.00
3 Pek. Penulangan Kg 1,365.13
C Pekerjaan Tangga
1 Pek. Beton K 300 M3 7.20
2 Pek. Bekisting M2 86.40
3 Pek. Penulangan Kg 1,260.00
Type B-2
1 Pek. Beton K 300 M3 7.00
2 Pek. Bekisting M2 112.00
3 Pek. Penulangan Kg 1,754.56
Type B-5
1 Pek. Beton K 300 M3 17.92
2 Pek. Bekisting M2 29.12
3 Pek. Penulangan Kg 1,578.99
Type B-6
1 Pek. Beton K 300 M3 25.48
2 Pek. Bekisting M2 187.04
3 Pek. Penulangan Kg 7,549.48
Type B-7
1 Pek. Beton K 300 M3 3.64
2 Pek. Bekisting M2 26.72
3 Pek. Penulangan Kg 545.60
Type B-8
1 Pek. Beton K 300 M3 21.84
2 Pek. Bekisting M2 184.80
3 Pek. Penulangan Kg 3,682.26
Type B-9
1 Pek. Beton K 300 M3 7.80
2 Pek. Bekisting M2 64.80
3 Pek. Penulangan Kg 1,135.25
Type BS2
1 Pek. Beton K 300 M3 6.83
2 Pek. Bekisting M2 50.10
III. PEK. STRUKTUR 133
No URAIAN PEKERJAAN SATUAN VOLUME
3 Pek. Penulangan Kg 919.02
Type B2K
1 Pek. Beton K 300 M3 1.85
2 Pek. Bekisting M2 18.80
3 Pek. Penulangan Kg 288.15
Type P-5
1 Pek. Beton K 300 M3 1.92
2 Pek. Bekisting M2 24.48
3 Pek. Penulangan Kg 625.50
C Pekerjaan Kolom
Type C-2
1 Pek. Beton K 300 M3 13.44
2 Pek. Bekisting M2 112.00
3 Pek. Penulangan Kg 2,619.03
Type C-3
1 Pek. Beton K 300 M3 1.92
2 Pek. Bekisting M2 16.00
3 Pek. Penulangan Kg 374.15
537,821,330
2,359,898,753
2,996,452,922
2,901,120,719
1,304,547,298
10,099,841,022
54,000,000 54,000,000
987,500 229,100,000
64,500 89,784,000
7,500,000 15,000,000
103,950 26,777,520
487,637 33,915,156
769,881 89,244,654
537,821,330
225,000 1,800,000
103,950 623,700
172,854 103,712
947,551 284,265
920,910 3,867,820
258,891 5,364,211
19,347 10,287,274
225,000 18,000,000
103,950 3,248,438
172,854 541,033
947,551 1,481,022
920,910 23,022,739
258,891 20,711,240
19,347 57,371,388
225,000 32,400,000
103,950 6,237,000
172,854 1,037,124
947,551 2,842,652
920,910 44,203,659
258,891 32,309,534
19,347 82,866,214
103,950 299,376
947,551 909,649
920,910 7,956,659
244,436 21,119,238
19,347 30,331,139
103,950 1,646,568
947,551 6,140,129
920,910 71,609,927
244,436 126,715,425
19,347 30,212,156
103,950 935,550
947,551 2,842,652
920,910 35,915,473
244,436 63,553,261
19,347 135,440,369
172,854 34,847,366
947,551 95,513,119
920,910 278,483,049
172,000 346,752,000
920,910 24,514,612
258,891 51,695,255
19,347 130,846,858
920,910 33,714,499
258,891 71,080,976
19,347 179,914,406
920,910 15,323,935
258,891 32,309,534
19,347 58,365,813
920,910 6,630,549
186,252 16,092,173
19,347 24,376,968
920,910 8,895,986
240,372 25,541,929
19,347 32,696,092
920,910 2,606,174
240,372 1,360,506
19,347 4,106,358
2,359,898,753
920,910 36,099,655
406,736 31,888,102
19,347 110,783,066
920,910 6,446,367
406,736 5,694,304
19,347 33,945,121
920,910 28,879,724
406,736 63,776,205
19,347 78,432,701
920,910 32,489,689
406,736 63,776,205
19,347 108,834,263
920,910 16,502,699
406,736 36,443,546
19,347 30,548,404
920,910 16,760,554
406,736 42,300,544
19,347 315,088,176
920,910 53,633,772
406,736 135,361,741
19,347 21,111,422
920,910 31,587,198
406,736 27,902,090
19,347 96,935,207
III. PEK. STRUKTUR 141
HARGA SATUAN JUMLAH HARGA
920,910 1,703,683
406,736 7,646,637
19,347 5,574,780
920,910 1,768,146
406,736 9,956,897
19,347 12,101,423
920,910 225,871,486
240,372 352,938,208
19,347 558,380,764
920,910 16,502,699
258,891 36,451,782
19,347 70,443,440
920,910 22,691,211
258,891 50,121,201
19,347 81,732,491
920,910 10,314,187
258,891 22,782,364
19,347 37,151,080
920,910 6,630,549
186,252 16,092,173
19,347 24,376,968
2,996,452,922
920,910 36,099,655
406,736 31,888,102
19,347 110,783,066
920,910 6,446,367
406,736 5,694,304
19,347 33,945,121
920,910 32,489,689
406,736 63,776,205
19,347 108,834,263
920,910 16,502,699
406,736 36,443,546
19,347 30,548,404
920,910 16,760,554
406,736 42,300,544
19,347 315,088,176
920,910 53,633,772
406,736 135,361,741
19,347 21,111,422
920,910 31,587,198
406,736 27,902,090
19,347 96,935,207
920,910 1,703,683
406,736 7,646,637
19,347 5,574,780
920,910 1,768,146
406,736 9,956,897
19,347 12,101,423
920,910 217,933,246
240,372 352,938,208
19,347 558,380,764
920,910 14,145,171
258,891 33,137,984
19,347 34,432,080
920,910 19,449,610
258,891 45,564,728
19,347 58,104,051
920,910 8,840,732
258,891 20,711,240
19,347 26,410,897
920,910 6,630,549
186,252 16,092,173
19,347 24,376,968
2,901,120,719
920,910 6,446,367
406,736 45,554,432
19,347 33,945,121
920,910 16,502,699
406,736 11,844,152
19,347 30,548,404
920,910 23,464,775
406,736 76,075,901
19,347 146,058,280
920,910 3,352,111
406,736 10,867,986
19,347 10,555,614
920,910 20,112,665
406,736 75,164,813
19,347 71,239,948
920,910 7,183,095
406,736 26,356,493
19,347 21,963,455
920,910 6,289,812
406,736 20,377,474
III. PEK. STRUKTUR 146
HARGA SATUAN JUMLAH HARGA
19,347 17,780,096
920,910 1,703,683
406,736 7,646,637
19,347 5,574,780
920,910 1,768,146
406,736 9,956,897
19,347 12,101,423
920,910 85,469,616
240,372 115,462,690
19,347 183,202,588
920,910 12,377,024
258,891 28,995,736
19,347 50,669,850
920,910 1,768,146
258,891 4,142,248
19,347 7,238,605
920,910 9,282,768
186,252 7,822,584
19,347 30,287,415
920,910 9,282,768
186,252 7,822,584
19,347 30,287,415
1,304,547,298
70,901 155,981,100
67,664 148,861,750
226,875 1,637,039,250
228,745 1,650,532,422
164,371 131,661,011
323,761 259,332,401
I. PEKERJAAN PERSIAPAN
17,490 53,099,640
79,776 15,955,280
5,500,000 33,000,000
7,500,000 45,000,000
2,000,000 12,000,000
65,000,000 195,000,000
REKAPITULASI
No URAIAN PEKERJAAN
I PEKERJAAN PERSIAPAN
II PEKERJAAN TANAH
IV PEKERJAAN ARSITEKTUR
VII PEKERJAAN K3
Terbilang :
D4 Perkeretaapian serta
BIAYA
354,054,920
3,983,407,934
10,099,841,022
13,816,605,575
703,453,755
508,397,000
JUMLAH 29,465,760,206
PPN 10 %
TOTAL
( Budi Suhirman )
Direktur
DAFTA
NO.
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
36
DAFTA
NO.
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
DAFTA
NO.
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
DAFTA
NO.
109
110
111
112
113
114
115
116
117
DAFTAR HARGA SATUAN BAHAN
URAIAN PEKERJAAN
1 M² PEMBERSIHAN LAPANGAN
1 M' PEKERJAAN BOUWPLANK
1 M³ PENGGALIAN TANAH SEDALAM 1M
1 M³ PEKERJAAN GALIAN TANAH DENGAN ALAT EXCAVATOR
1 M2 PEKERJAAN PEMADATAN TANAH PER 20 CM
1 M2 PEKERJAAN PEMADATAN TANAH TEBAL 20 CM
1 M2 PEKERJAAN PEMBUATAN JALAN SEMENTARA PROYEK
1 M³ PEKERJAAN PENGANGKUTAN/ BUANGAN MATERIAL
1 M³ PENGURUGAN DENGAN TANAH URUG
1 M³ PENGURUGAN DENGAN TANAH URUG DIPADATKAN
1 M³ PENGURUKAN DENGAN PASIR URUG
1 M² PEKERJAAN PEMBUATAN JALAN SEMENTARA
1 M² PEKERJAAN PONDASI BATU BELAH CAMPURAN 1SP:6 PASIR PASANG
1 M³ PEKERJAAN BATU KOSONG (ANSTAPING)
1 M³ PEMBUATAN LUBANG TROUSS PILE DIAMETER 30CM
1 M² PEKERJAAN BEKISTING UNTUK PONDASI (BATAKO)
1 M² PEKERJAAN BEKISTING UNTUK PONDASIBATU BELAH
1 M2 PEKERJAAN BEKISTING UNTUK KOLOM
1 M² PEKERJAAN BEKISTING UNTUK BALOK
1 M² PEKERJAAN BEKISTING UNTUK LANTAI
1 M² PEKERJAAN BEKISTING UNTUK TANGGA
1 M² PEKERJAAN BEKISTING UNTUK DINDING
1 KG PEKERJAAN BESI BJTP-24
1 KG PEKERJAAN BESI BJTD-39
1 KG PEKERJAAN BESI WF
1 M³ PEKERJAAN MEMBUAT BETON MUTU SITE MIX (K 175)
1 M³ PEKERJAAN MEMBUAT BETON MUTU SITE MIX (K 250)
1 M³ PEKERJAAN MEMBUAT BETON MUTU SITE MIX (K 300)
1 M³ PEKERJAAN MEMBUAT LANTAI KERJA BETON (K 225)
1 M³ PEKERJAAN MEMBUAT LANTAI KERJA BETON (K275)
1 m1 PEKERJAAN MEMBUAT KOLOM PRAKTIS 11 X 11
1 m1 PEKERJAAN MEMBUAT RING BALK 10 x 15
1 M³ PEKERJAAN MEMBUAT BALOK LATEI UK. 10 X 12 CM
1 M³ PEKERJAAN MEJA BETON
1 M² MEMASANG PLAFOND GRC BOARD UK. 1.2 X 2.4 X 6 MM
1 M² MEMASANG PLAFOND GYPSUM BOARD T 9 MM
DAFTAR HARGA SATUAN BAHAN
URAIAN PEKERJAAN
URAIAN PEKERJAAN
URAIAN PEKERJAAN
SATUAN
17,490
79,776
103,950
70,901
76,450
-
164,371
67,664
226,875
228,745
172,854
323,761
769,881
487,637
362,604
289,340
244,436
258,891
406,736
240,372
186,252
211,426
15,882
19,347
39,886
836,956
892,707
920,910
947,551
980,130
78,685
109,785
551,142
1,725,852
120,371
100,522
TUAN BAHAN
SATUAN
220,758
281,385
32,670
-
56,868
62,986
39,650
62,439
10,590
9,565
21,923
68,303
118,272
81,346
37,345
131,862
123,781
188,543
240,239
267,229
292,131
292,131
301,925
229,761
209,832
218,340
33,087
32,724
37,501
364,584
141,328
35,375
561,150
124,141
44,931
159,913
TUAN BAHAN
SATUAN
414,690
414,690
227,003
220,997
204,540
254,492
1,055,715
1,981,362
358,862
1,697,685
2,690,477
175,285
237,888
300,438
166,612
94,012
104,987
218,319
371,626
279,700
350,012
946,088
65,637
443,132
210,969
1,344,629
156,412
1,774,905
1,106,024
1,435,049
37,334
46,877
35,877
32,005
39,617
33,897
TUAN BAHAN
SATUAN
79,208
129,883
85,184
790,625
12,367,300
16,683,700
13,054,800
1,197,836
800,048
ANALISA HARGA SATUAN PEKERJAAN
PEMBANGUNAN GEDUNG KULIAH BERSAMA PRODI D3 MESIN OTOMOTIF, D4
LABORATORIUM DAN BENGKEL PRODI MESIN OTOMOTIF KAMPU
POLITEKNIK NEGERI MADIUN
1 1 M² PEMBERSIHAN LAPANGAN
NO KEBUTUHAN SATUAN INDEKS
TENAGA KERJA
1 Pekerja oh 0.100
2 Mandor oh 0.050
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
TENAGA KERJA
1 Pekerja oh 0.100
2 Tukang Batu oh 0.100
3 Kepala Tukang oh 0.010
4 Mandor oh 0.075
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
TENAGA KERJA
1 Pekerja oh 0.0414
2 Mandor oh 0.0041
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
PERALATAN
1 Sewa Stemper Hari 0.0500
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
MATERIAL
1 Batu Belah m3 0.1500
2 Batu Pecah m3 0.0900
3 Pasir Pasang m3 0.0100
TENAGA KERJA
1 Pekerja oh 1.0000
2 Mandor oh 0.0050
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
PERALATAN
Dump Truck jam 0.1730
TENAGA KERJA
1 Pekerja oh 0.4220
2 Mandor oh 0.0211
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
PERALATAN BANTU
TENAGA KERJA
1 Pekerja oh 0.750
2 Mandor oh 0.075
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
PERALATAN BANTU
TENAGA KERJA
1 Pekerja oh 0.450
2 Mandor oh 0.045
PERALATAN
Sewa Stember Hari 0.125
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
PERALATAN BANTU
TENAGA KERJA
1 Pekerja oh 0.300
2 Mandor oh 0.010
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
TENAGA KERJA
1 Pekerja oh 1.500
2 Tukang Batu oh 0.750
3 Kepala Tukang oh 0.075
4 Mandor oh 0.075
JUMLAH
TENAGA KERJA
1 Pekerja oh 1.500
2 Tukang Batu oh 0.750
3 Kepala Tukang oh 0.075
4 Mandor oh 0.075
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
TENAGA KERJA
1 Pekerja oh 0.780
2 Tukang Batu oh 0.390
3 Kepala Tukang oh 0.039
4 Mandor oh 0.039
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
PERALATAN BANTU
Sewa alat strouss pile jam 1.200
TENAGA KERJA
1 Pekerja oh 0.200
2 Mandor oh 0.010
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
TENAGA KERJA
1 Pekerja oh 0.660
2 Tukang Kayu oh 0.330
3 Kepala Tukang oh 0.033
4 Mandor oh 0.033
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
TENAGA KERJA
1 Pekerja oh 0.660
2 Tukang Kayu oh 0.330
3 Kepala Tukang oh 0.033
4 Mandor oh 0.033
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
25 1 KG PEKERJAAN BESI WF
NO KEBUTUHAN SATUAN INDEKS
BAHAN
1 WF kg 1.150
TENAGA KERJA
1 Pekerja oh 0.060
2 Tukang Besi oh 0.060
3 Kepala Tukang oh 0.006
4 Mandor oh 0.003
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
BAHAN
1 Semen (PC) zak 8.150
2 Pasir beton m³ 0.480
3 Batu split 2/3 m³ 0.540
4 Air ltr 215.000
TENAGA KERJA
1 Pekerja oh 1.650
2 Tukang Batu oh 0.275
3 Kepala Tukang oh 0.028
4 Mandor oh 0.083
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
1 Pekerja oh 1.650
2 Tukang Batu oh 0.275
3 Kepala Tukang oh 0.028
4 Mandor oh 0.083
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
TOTAL
TENAGA KERJA
1 Pekerja oh 0.100
2 Tukang Kayu oh 0.050
3 Kepala Tukang oh 0.005
4 Mandor oh 0.005
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
4 Mandor oh 0.012
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
BAHAN
1 Bata merah bh 70.000
2 Semen (PC) kg 11.500
3 Pasir pasang m³ 0.043
TENAGA KERJA
1 Pekerja oh 0.300
2 Tukang Batu oh 0.100
3 Kepala Tukang oh 0.010
4 Mandor oh 0.015
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
BAHAN
1 Homogenius tile uk. 40X40 CM M2 1.050
2 Semen (PC) kg 8.190
3 Pasir pasang m³ 0.045
4 Semen Warna KG 1.300
TENAGA KERJA
1 Pekerja oh 0.250
2 Tukang Batu oh 0.125
3 Kepala Tukang oh 0.013
4 Mandor oh 0.013
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
1 Pekerja oh 0.700
2 Tukang Batu oh 0.350
3 Kepala Tukang oh 0.035
4 Mandor oh 0.035
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
66 1 m2 PEKERJAAN VINYL
NO KEBUTUHAN SATUAN INDEKS
BAHAN
1 Vinyl m2 1.000
2 Self Leveling m2 1.000
3 Upah pasang Vinyl ls 1.000
4 Mob Demob ls 1.000
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
TOTAL
TENAGA KERJA
1 Pekerja oh 0.700
2 Tukang Batu oh 0.350
3 Kepala Tukang oh 0.035
4 Mandor oh 0.035
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
TENAGA KERJA
1 Pekerja oh 0.250
2 Tukang Batu oh 0.500
3 Kepala Tukang oh 0.050
4 Mandor oh 0.001
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
TENAGA KERJA
1 Pekerja oh 0.200
2 Tukang Batu oh 0.100
3 Kepala Tukang oh 0.010
4 Mandor oh 0.010
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
TENAGA KERJA
1 Pekerja oh 0.250
2 Tukang Batu oh 0.500
3 Kepala Tukang oh 0.050
4 Mandor oh 0.013
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
1 Keramik 30 x 60 M 1.050
2 Semen (PC) kg 10.000
3 Pasir pasang m³ 0.045
4 Semen Warna KG 1.620
TENAGA KERJA
1 Pekerja oh 0.700
2 Tukang Batu oh 0.350
3 Kepala Tukang oh 0.035
4 Mandor oh 0.035
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
TENAGA KERJA
1 Pekerja oh 0.183
2 Tukang Batu oh 0.183
3 Kepala Tukang oh 0.092
4 Mandor oh 0.073
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
BAHAN
1 Tissue Holder TX720AB unit 1.000
2 Perlengkapan ls 1.000
TENAGA KERJA
1 Pekerja oh 0.050
2 Tukang Pipa oh 0.025
3 Kepala Tukang oh 0.033
4 Mandor oh 0.023
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
TOTAL
TENAGA KERJA
1 Pekerja oh 0.120
2 Tukang Batu oh 0.120
3 Kepala Tukang oh 0.012
4 Mandor oh 0.006
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
BAHAN
1 Zink Satu lubang SET 1.000
2 Perlengkapan ls 1.000
TENAGA KERJA
1 Pekerja oh 0.083
2 Tukang Batu oh 0.042
3 Kepala Tukang oh 0.056
4 Mandor oh 0.038
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
PLAMIR KG 0.050
CAT TEMBOK ltr 0.400
ROOL CAT BH 0.050
AMPLAS lbr 0.200
TENAGA KERJA
1 Pekerja oh 0.020
2 Tukang Cat oh 0.063
3 Kepala Tukang oh 0.006
4 Mandor oh 0.003
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
4 Mandor oh 0.003
JUMLAH
Overhead & Profit 10% 0.1
TOTAL
Rp 17,490
HARGA SATUAN JUMLAH
99,000 9,900
120,000 6,000
15,900
1,590
17,490
Rp 79,776
HARGA SATUAN JUMLAH
2,450,000 29,400
18,700 374
1,750,000 12,250
99,000 9,900
105,000 10,500
110,000 1,100
120,000 9,000
72,524
7,252
79,776
Rp 103,950
HARGA SATUAN JUMLAH
99,000 89,100
120,000 5,400
94,500
9,450
103,950
Rp 70,901
HARGA SATUAN JUMLAH
1,446,000 59,864
99,000 4,099
120,000 492
64,455
6,446
70,901
Rp 76,450
HARGA SATUAN JUMLAH
99,000 49,500
120,000 6,000
280,000 14,000
69,500
6,950
76,450
Rp 164,371
HARGA SATUAN JUMLAH
225,600 33,840
165,400 14,886
110,200 1,102
99,000 99,000
120,000 600
149,428
14,943
164,371
Rp 67,664
99,440 17,203
99,000 41,778
120,000 2,532
61,513
6,151
67,664
Rp 226,875
HARGA SATUAN JUMLAH
102,500 123,000
99,000 74,250
120,000 9,000
206,250
20,625
226,875
Rp 228,745
HARGA SATUAN JUMLAH
102,500 123,000
99,000 44,550
120,000 5,400
280,000 35,000
207,950
20,795
228,745
Rp 172,854
HARGA SATUAN JUMLAH
105,200 126,240
99,000 29,700
120,000 1,200
157,140
15,714
172,854
Rp 323,761
HARGA SATUAN JUMLAH
225,600 33,840
165,400 14,886
110,200 1,102
99,000 148,500
105,000 78,750
110,000 8,250
120,000 9,000
294,328
29,433
323,761
Rp 769,881
HARGA SATUAN JUMLAH
225,600 270,720
110,200 61,822
42,000 122,850
99,000 148,500
105,000 78,750
110,000 8,250
120,000 9,000
699,892
69,989
769,881
Rp 487,637
HARGA SATUAN JUMLAH
225,600 270,720
105,200 45,446
99,000 77,220
105,000 40,950
110,000 4,290
120,000 4,680
443,306
44,331
487,637
Rp 362,604
HARGA SATUAN JUMLAH
257,200 308,640
99,000 19,800
120,000 1,200
329,640
32,964
362,604
Rp 289,340
HARGA SATUAN JUMLAH
5,000 90,000
110,200 3,637
40,000 112,000
10,000 10,000
99,000 31,680
105,000 12,600
110,000 1,320
120,000 1,800
263,037
26,304
289,340
Rp 244,436
HARGA SATUAN JUMLAH
5,000 62,500
110,200 2,314
40,000 100,000
10,000 10,000
99,000 31,680
105,000 12,600
110,000 1,320
120,000 1,800
222,214
22,221
244,436
Rp 258,891
HARGA SATUAN JUMLAH
1,205,000 48,200
12,000 4,800
18,500 3,700
1,105,000 16,575
70,000 24,500
15,000 30,000
99,000 65,340
105,000 34,650
110,000 3,630
120,000 3,960
235,355
23,536
258,891
Rp 406,736
HARGA SATUAN JUMLAH
1,205,000 48,200
12,000 4,800
18,500 3,700
1,105,000 19,890
70,000 24,500
15,000 30,000
Jumlah 131,090
Bahan Dipakai 2x 262,180
99,000 65,340
105,000 34,650
110,000 3,630
120,000 3,960
Jumlah 107,580
369,760
36,976
406,736
Rp 240,372
HARGA SATUAN JUMLAH
1,205,000 24,100
12,000 4,800
18,500 3,700
1,105,000 8,840
70,000 24,500
15,000 45,000
99,000 65,340
105,000 34,650
110,000 3,630
120,000 3,960
218,520
21,852
240,372
Rp 186,252
HARGA SATUAN JUMLAH
1,205,000 18,075
12,000 4,800
18,500 2,775
1,105,000 8,840
70,000 12,250
15,000 15,000
99,000 65,340
105,000 34,650
110,000 3,630
120,000 3,960
169,320
16,932
186,252
Rp 211,426
HARGA SATUAN JUMLAH
1,205,000 18,075
12,000 4,800
18,500 3,700
1,105,000 11,050
70,000 24,500
15,000 22,500
99,000 65,340
105,000 34,650
110,000 3,630
120,000 3,960
192,205
19,221
211,426
Rp 15,882
HARGA SATUAN JUMLAH
12,000 12,600
20,000 300
99,000 693
105,000 735
110,000 110
120,000 -
14,438
1,444
15,882
Rp 19,347
HARGA SATUAN JUMLAH
15,000 15,750
20,000 300
99,000 693
105,000 735
110,000 110
120,000 -
17,588
1,759
19,347
Rp 39,886
HARGA SATUAN JUMLAH
20,000 23,000
99,000 5,940
105,000 6,300
110,000 660
120,000 360
36,260
3,626
39,886
Rp 836,956
HARGA SATUAN JUMLAH
40,000 326,000
185,600 89,088
220,400 119,016
100 21,500
99,000 163,350
105,000 28,875
110,000 3,080
120,000 9,960
760,869
76,087
836,956
Rp 892,707
HARGA SATUAN JUMLAH
40,000 384,000
185,600 80,272
220,400 120,515
100 21,500
99,000 163,350
105,000 28,875
110,000 3,080
120,000 9,960
811,552
81,155
892,707
Rp 920,910
HARGA SATUAN JUMLAH
40,000 413,000
185,600 78,991
220,400 118,434
100 21,500
99,000 163,350
105,000 28,875
110,000 3,080
120,000 9,960
837,191
83,719
920,910
Rp 947,551
HARGA SATUAN JUMLAH
40,000 371,000
185,600 92,614
220,400 171,030
100 21,500
99,000 163,350
105,000 28,875
110,000 3,080
120,000 9,960
861,410
86,141
947,551
Rp 980,130
HARGA SATUAN JUMLAH
40,000 406,000
185,600 90,758
220,400 167,504
100 21,500
99,000 163,350
105,000 28,875
110,000 3,080
120,000 9,960
891,027
89,103
980,130
Rp 78,685
HARGA SATUAN JUMLAH
1,205,000 2,410
12,000 120
12,000 36,000
20,000 900
40,000 4,000
185,600 1,114
125,400 1,129
99,000 17,820
105,000 2,100
105,000 2,100
105,000 2,100
110,000 660
120,000 1,080
71,532
7,153
78,685
Rp 109,785
HARGA SATUAN JUMLAH
1,205,000 3,615
12,000 240
12,000 43,200
20,000 1,000
40,000 5,500
185,600 1,670
125,400 1,881
99,000 29,403
105,000 3,465
105,000 3,465
105,000 3,465
110,000 1,100
120,000 1,800
99,804
9,980
109,785
Rp 551,142
HARGA SATUAN JUMLAH
1,000 227,333
836,956 83,696
28,500 190,010
501,038
50,104
551,142
Rp 1,725,852
HARGA SATUAN JUMLAH
836,956 836,956
12,000 632,000
20,000 100,000
1,568,956
156,896
1,725,852
Rp 120,371
HARGA SATUAN JUMLAH
104,000 36,088
4,160 16,640
2,800 11,200
800 3,200
800 3,200
3,800 15,200
800 800
4,000 2,000
400 4,800
99,000 9,900
105,000 5,250
110,000 550
120,000 600
109,428
10,943
120,371
Rp 100,522
HARGA SATUAN JUMLAH
52,000 18,044
4,160 16,640
2,800 11,200
800 3,200
800 3,200
3,800 15,200
800 800
4,000 2,000
400 4,800
99,000 9,900
105,000 5,250
110,000 550
120,000 600
91,384
9,138
100,522
Rp 220,758
HARGA SATUAN JUMLAH
28,000 38,889
12,480 31,200
2,800 36,400
800 10,400
800 10,400
3,800 51,300
99,000 9,900
105,000 10,500
110,000 1,100
120,000 600
200,689
20,069
220,758
Rp 281,385
HARGA SATUAN JUMLAH
28,000 42,000
12,480 83,204
2,800 36,400
800 10,400
800 10,400
3,800 51,300
99,000 9,900
105,000 10,500
110,000 1,100
120,000 600
255,804
25,580
281,385
Rp 32,670
HARGA SATUAN JUMLAH
15,600 16,380
4,000 60
99,000 5,940
105,000 6,300
110,000 660
120,000 360
29,700
2,970
32,670
Rp 68,136
HARGA SATUAN JUMLAH
1,060 10,837
110,200 2,204
99,000 29,700
105,000 15,750
110,000 1,650
120,000 1,800
61,941
6,194
68,136
Rp 56,868
HARGA SATUAN JUMLAH
1,060 153
110,200 2,645
99,000 29,700
105,000 15,750
110,000 1,650
120,000 1,800
51,698
5,170
56,868
Rp 62,986
1,060 5,495
110,200 2,865
99,000 29,700
105,000 15,750
110,000 1,650
120,000 1,800
57,260
5,726
62,986
Rp 39,650
HARGA SATUAN JUMLAH
1,060 3,445
99,000 19,800
105,000 10,500
110,000 1,100
120,000 1,200
36,045
3,605
39,650
Rp 62,439
HARGA SATUAN JUMLAH
1,060 530
110,200 1,433
99,000 7,920
105,000 42,000
110,000 4,400
120,000 480
56,763
5,676
62,439
Rp 10,590
HARGA SATUAN JUMLAH
1,060 1,723
99,000 7,425
120,000 480
9,628
963
10,590
Rp 9,565
HARGA SATUAN JUMLAH
1,060 159
110,200 992
99,000 7,425
120,000 120
8,696
870
9,565
Rp 21,923
HARGA SATUAN JUMLAH
1,000 1,625
99,000 9,900
105,000 7,035
110,000 770
120,000 600
19,930
1,993
21,923
Rp 68,303
HARGA SATUAN JUMLAH
3,000 6,600
99,000 28,314
105,000 22,470
110,000 2,310
120,000 2,400
62,094
6,209
68,303
Rp 118,272
HARGA SATUAN JUMLAH
568,000 56,800
2,000 7,620
99,000 29,700
105,000 10,500
110,000 1,100
120,000 1,800
107,520
10,752
118,272
3,000 36,000
99,000 14,850
105,000 14,280
110,000 7,381
120,000 1,440
73,951
7,395
81,346
Rp 37,345
HARGA SATUAN JUMLAH
3,000 6,600
99,000 14,850
105,000 10,500
110,000 1,100
120,000 900
33,950
3,395
37,345
Rp 131,862
HARGA SATUAN JUMLAH
750 52,500
1,060 20,087
110,200 4,188
99,000 29,700
105,000 10,500
110,000 1,100
120,000 1,800
119,875
11,987
131,862
Rp 123,781
HARGA SATUAN JUMLAH
750 52,500
1,060 12,190
110,200 4,739
99,000 29,700
105,000 10,500
110,000 1,100
120,000 1,800
112,529
11,253
123,781
Rp 188,543
HARGA SATUAN JUMLAH
124,500 86,403
7,500 30,000
2,800 14,000
800 1,600
4,000 2,000
400 4,800
99,000 19,800
105,000 10,500
110,000 1,100
120,000 1,200
171,403
17,140
188,543
Rp 240,239
HARGA SATUAN JUMLAH
78,960 82,908
1,060 10,600
110,200 4,959
3,600 5,832
99,000 69,300
105,000 36,750
110,000 3,850
120,000 4,200
218,399
21,840
240,239
Rp 267,229
HARGA SATUAN JUMLAH
175,000 183,750
1,060 8,681
110,200 4,959
3,600 4,680
99,000 24,750
105,000 13,125
110,000 1,430
120,000 1,560
242,935
24,294
267,229
196,560 206,388
1,060 8,681
110,200 4,959
3,600 4,680
99,000 24,750
105,000 13,125
110,000 1,430
120,000 1,560
265,573
26,557
292,131
Rp 292,131
HARGA SATUAN JUMLAH
196,560 206,388
1,060 8,681
110,200 4,959
3,600 4,680
99,000 24,750
105,000 13,125
110,000 1,430
120,000 1,560
265,573
26,557
292,131
Rp 301,925
HARGA SATUAN JUMLAH
205,040 215,292
1,060 8,681
110,200 4,959
3,600 4,680
-
99,000 24,750
105,000 13,125
110,000 1,430
120,000 1,560
274,477
27,448
301,925
Rp 229,761
HARGA SATUAN JUMLAH
142,560 149,688
1,060 8,681
110,200 4,959
3,600 4,680
99,000 24,750
105,000 13,125
110,000 1,430
120,000 1,560
208,873
20,887
229,761
Rp 209,832
HARGA SATUAN JUMLAH
123,680 129,864
1,060 10,388
110,200 4,959
3,600 4,680
99,000 24,750
105,000 13,125
110,000 1,430
120,000 1,560
190,756
19,076
209,832
Rp 218,340
HARGA SATUAN JUMLAH
60,000 63,000
1,060 10,600
110,200 4,959
3,600 5,832
99,000 69,300
105,000 36,750
110,000 3,850
120,000 4,200
198,491
19,849
218,340
Rp 33,087
HARGA SATUAN JUMLAH
3,400 8,500
1,060 1,208
110,200 331
3,600 90
99,000 8,910
105,000 9,450
110,000 990
120,000 600
30,079
3,008
33,087
Rp 32,724
HARGA SATUAN JUMLAH
3,400 8,500
1,060 1,208
110,200 331
3,600 360
99,000 8,910
105,000 9,450
110,000 990
120,000 600
29,749
2,975
32,724
Rp 37,501
HARGA SATUAN JUMLAH
4,000 13,332
1,060 901
110,200 220
3,600 288
99,000 8,910
105,000 9,450
110,000 990
120,000 600
34,091
3,409
37,501
Rp 364,584
HARGA SATUAN JUMLAH
257,440 257,440
26,000 26,000
8,000 8,000
40,000 40,000
331,440
33,144
364,584
Rp 141,328
HARGA SATUAN JUMLAH
40,000 40,000
60,480 60,480
28,000 28,000
128,480
12,848
141,328
Rp 35,375
HARGA SATUAN JUMLAH
6,000 10,800
1,060 901
110,200 220
3,600 288
99,000 8,910
105,000 9,450
110,000 990
120,000 600
32,159
3,216
35,375
Rp 561,150
HARGA SATUAN JUMLAH
354,000 371,700
40,560 24,336
99,000 69,300
105,000 36,750
110,000 3,850
120,000 4,200
510,136
51,014
561,150
Rp 124,141
HARGA SATUAN JUMLAH
20,500 20,705
185,600 9,280
99,000 24,750
105,000 52,500
110,000 5,500
120,000 120
112,855
11,286
124,141
Rp 44,931
HARGA SATUAN JUMLAH
3,500 1,008
185,600 7,238
99,000 19,800
105,000 10,500
110,000 1,100
120,000 1,200
40,846
4,085
44,931
Rp 159,913
HARGA SATUAN JUMLAH
53,100 55,755
5,310 5,310
99,000 24,750
105,000 52,500
110,000 5,500
120,000 1,560
145,375
14,538
159,913
Rp 414,690
HARGA SATUAN JUMLAH
230,000 241,500
1,060 10,600
110,200 4,959
3,600 5,832
99,000 69,300
105,000 36,750
110,000 3,850
120,000 4,200
376,991
37,699
414,690
Rp 414,690
HARGA SATUAN JUMLAH
230,000 241,500
1,060 10,600
110,200 4,959
3,600 5,832
99,000 69,300
105,000 36,750
110,000 3,850
120,000 4,200
376,991
37,699
414,690
Rp 227,003
HARGA SATUAN JUMLAH
67,500 70,875
1,060 10,600
110,200 4,959
3,600 5,832
99,000 69,300
105,000 36,750
110,000 3,850
120,000 4,200
206,366
20,637
227,003
Rp 220,997
HARGA SATUAN JUMLAH
62,300 65,415
1,060 10,600
110,200 4,959
3,600 5,832
99,000 69,300
105,000 36,750
110,000 3,850
120,000 4,200
200,906
20,091
220,997
Rp 204,540
HARGA SATUAN JUMLAH
98,600 164,366
1,060 1,208
110,200 331
3,600 90
99,000 8,910
105,000 9,450
110,000 990
120,000 600
185,945
18,595
204,540
Rp 254,492
HARGA SATUAN JUMLAH
91,300 95,865
1,060 10,600
110,200 4,959
3,600 5,832
99,000 69,300
105,000 36,750
110,000 3,850
120,000 4,200
231,356
23,136
254,492
Rp 1,055,715
HARGA SATUAN JUMLAH
785,000 824,250
1,060 10,600
110,200 4,959
3,600 5,832
99,000 69,300
105,000 36,750
110,000 3,850
120,000 4,200
959,741
95,974
1,055,715
Rp 1,981,362
HARGA SATUAN JUMLAH
1,450,000 1,450,000
300,000 300,000
99,000 16,533
105,000 17,535
110,000 9,130
120,000 8,040
1,801,238
180,124
1,981,362
Rp 358,862
HARGA SATUAN JUMLAH
250,000 250,000
25,000 25,000
99,000 16,533
105,000 17,535
110,000 9,130
120,000 8,040
326,238
32,624
358,862
Rp 1,697,685
HARGA SATUAN JUMLAH
1,500,000 1,500,000
1,060 6,360
110,200 1,102
-
99,000 11,583
105,000 12,285
110,000 6,380
120,000 5,640
1,543,350
154,335
1,697,685
Rp 2,690,477
HARGA SATUAN JUMLAH
2,410,000 2,410,000
99,000 11,583
105,000 12,285
110,000 6,380
120,000 5,640
2,445,888
244,589
2,690,477
Rp 175,285
HARGA SATUAN JUMLAH
120,000 120,000
24,000 24,000
99,000 4,950
105,000 5,250
110,000 2,750
120,000 2,400
159,350
15,935
175,285
Rp 237,888
HARGA SATUAN JUMLAH
145,500 145,500
14,550 14,550
99,000 18,117
105,000 19,215
110,000 10,120
120,000 8,760
216,262
21,626
237,888
Rp 300,438
HARGA SATUAN JUMLAH
235,600 235,600
23,560 23,560
99,000 4,950
105,000 2,625
110,000 3,630
120,000 2,760
273,125
27,313
300,438
Rp 166,612
125,000 125,000
12,500 12,500
99,000 4,950
105,000 2,625
110,000 3,630
120,000 2,760
151,465
15,147
166,612
Rp 94,012
HARGA SATUAN JUMLAH
65,000 65,000
6,500 6,500
99,000 4,950
105,000 2,625
110,000 3,630
120,000 2,760
85,465
8,547
94,012
Rp 104,987
HARGA SATUAN JUMLAH
82,500 82,500
8,250 8,250
99,000 1,683
105,000 840
110,000 1,210
120,000 960
95,443
9,544
104,987
Rp 218,319
HARGA SATUAN JUMLAH
172,000 172,000
17,200 17,200
99,000 3,267
105,000 1,785
110,000 2,420
120,000 1,800
198,472
19,847
218,319
Rp 371,626
HARGA SATUAN JUMLAH
298,700 298,700
29,870 29,870
99,000 3,267
105,000 1,785
110,000 2,420
120,000 1,800
337,842
33,784
371,626
Rp 279,700
HARGA SATUAN JUMLAH
220,500 220,500
22,050 22,050
99,000 4,158
105,000 2,205
110,000 3,080
120,000 2,280
254,273
25,427
279,700
Rp 350,012
HARGA SATUAN JUMLAH
285,000 285,000
28,500 28,500
99,000 1,683
105,000 840
110,000 1,210
120,000 960
318,193
31,819
350,012
Rp 946,088
HARGA SATUAN JUMLAH
750,000 750,000
75,000 75,000
99,000 12,375
105,000 6,615
110,000 9,130
120,000 6,960
860,080
86,008
946,088
Rp 65,637
HARGA SATUAN JUMLAH
6,500 32,500
650 650
99,000 11,880
105,000 12,600
110,000 1,320
120,000 720
59,670
5,967
65,637
Rp 443,132
HARGA SATUAN JUMLAH
345,000 345,000
34,500 34,500
99,000 8,217
105,000 4,410
110,000 6,160
120,000 4,560
402,847
40,285
443,132
Rp 210,969
HARGA SATUAN JUMLAH
154,000 154,000
15,400 15,400
99,000 7,920
105,000 4,200
110,000 5,830
120,000 4,440
191,790
19,179
210,969
Rp 1,344,629
HARGA SATUAN JUMLAH
250,000 250,000
750,000 750,000
200,000 200,000
99,000 7,920
105,000 4,200
110,000 5,830
120,000 4,440
1,222,390
122,239
1,344,629
Rp 156,412
HARGA SATUAN JUMLAH
125,000 125,000
12,500 12,500
99,000 1,683
105,000 840
110,000 1,210
120,000 960
142,193
14,219
156,412
Rp 1,774,905
HARGA SATUAN JUMLAH
1,425,000 1,425,000
142,500 142,500
99,000 14,850
105,000 15,750
110,000 8,250
120,000 7,200
1,613,550
161,355
1,774,905
Rp 1,106,024
HARGA SATUAN JUMLAH
875,000 875,000
87,500 87,500
99,000 6,603
105,000 704
110,000 3,630
120,000 32,040
1,005,477
100,548
1,106,024
Rp 1,435,049
HARGA SATUAN JUMLAH
1,250,000 1,250,000
250,000 37,500
100,000 17,090
1,304,590
130,459
1,435,049
Rp 37,334
HARGA SATUAN JUMLAH
21,500 2,150
20,000 4,000
65,000 16,250
18,500 925
5,000 1,000
99,000 1,980
105,000 6,615
110,000 660
120,000 360
33,940
3,394
37,334
Rp 46,877
HARGA SATUAN JUMLAH
20,000 4,000
21,500 1,075
65,000 26,000
18,500 925
5,000 1,000
99,000 1,980
105,000 6,615
110,000 660
120,000 360
42,615
4,262
46,877
Rp 35,877
HARGA SATUAN JUMLAH
21,500 1,075
50,000 20,000
18,500 925
5,000 1,000
99,000 1,980
105,000 6,615
110,000 660
120,000 360
32,615
3,262
35,877
Rp 32,005
HARGA SATUAN JUMLAH
21,500 1,075
41,200 16,480
18,500 925
5,000 1,000
99,000 1,980
105,000 6,615
110,000 660
120,000 360
29,095
2,910
32,005
Rp 39,617
HARGA SATUAN JUMLAH
20,000 4,000
21,500 1,075
36,000 14,400
18,500 925
5,000 1,000
5,000 5,000
99,000 1,980
105,000 6,615
110,000 660
120,000 360
36,015
3,602
39,617
Rp 33,897
HARGA SATUAN JUMLAH
21,500 1,075
-
20,500 8,200
18,500 925
5,000 1,000
10,000 10,000
99,000 1,980
105,000 6,615
110,000 660
120,000 360
30,815
3,082
33,897
Rp 79,208
HARGA SATUAN JUMLAH
35,000 15,932
12,000 1,008
162,500 6,013
99,000 21,780
105,000 1,155
110,000 3,960
120,000 2,160
20,000 20,000
72,008
7,201
79,208
Rp 129,883
HARGA SATUAN JUMLAH
35,000 47,796
12,000 3,024
162,500 18,200
99,000 21,780
105,000 1,155
110,000 3,960
120,000 2,160
20,000 20,000
118,075
11,808
129,883
Rp 85,184
HARGA SATUAN JUMLAH
52,000 18,044
4,000 3,960
2,000 1,180
2,000 1,980
2,400 2,856
2,000 4,000
6,000 15,600
1,600 320
400 4,800
800 800
4,000 2,000
2,800 5,600
99,000 9,900
105,000 5,250
110,000 550
120,000 600
77,440
7,744
85,184
Rp 790,625
HARGA SATUAN JUMLAH
625,000 656,250
62,500 62,500
718,750
71,875
790,625
Rp 12,367,300
HARGA SATUAN JUMLAH
7,900,000 7,900,000
85,000 425,000
1,500,000 1,500,000
368,000 368,000
250,000 250,000
800,000 800,000
11,243,000
1,124,300
12,367,300
Rp 16,683,700
HARGA SATUAN JUMLAH
8,700,000 8,700,000
85,000 425,000
1,500,000 1,500,000
3,404,800 3,404,800
337,200 337,200
800,000 800,000
15,167,000
1,516,700
16,683,700
Rp 13,054,800
HARGA SATUAN JUMLAH
7,900,000 7,900,000
110,000 550,000
2,000,000 2,000,000
368,000 368,000
250,000 250,000
800,000 800,000
11,868,000
1,186,800
13,054,800
Rp 1,197,836
HARGA SATUAN JUMLAH
98,560 98,560
36,560 36,560
84,480 84,480
391,760 313,408
160,000 160,000
200,000 200,000
99,000 94,644
105,000 100,380
110,000 550
120,000 360
1,088,942
108,894
1,197,836
Rp 800,048
458,500 458,500
46,960 93,920
62,880 75,456
99,440 99,440
727,316
72,732
800,048
TENAGA KERJA
1 Pekerja
2 Tukang Batu
3 Tukang Kayu
4 Tukang Besi
5 Tukang Cat
6 Tukang Pipa
7 Tukang Gali
8 Tukang Las
9 Tukang Listrik
10 Kepala Tukang
11 Mandor
12 Operator Berat
BAHAN PASANG
1 Bata Merah
2 Batako
3 Bata Ringan
4 Batu Solit 2/3
5 Batu Solit 3/5
6 Glass Blok 20 x 20 cm
7 Pasir Batu/Sirtu
8 Pasir Beton
9 Pasir Pasang
10 Pasir Urug
11 Pasir Lokal
12 Semen (PC)
13 Semen (PC) 40 Kg
14 Semen Warna
15 Water Proofing Coating/Terpasang
16 Agregat Kasar
17 Agregat Halus
18 Batu Belah
19 Tanah Urug
BAHAN KAYU
1 Kayu Kelas II (Papan)
2 Kayu Kelas II (Balok)
3 Kayu Kelas III 2 x 3 400
4 Kayu Kelas III 2 x 20 400
BAHAN PEMBESIAN
1 Besi BJTD-39
2 Besi BJTD-24
3 Besi Hollow untuk Plafond
4 Besi Hollow untuk Dinding Partisi Gypsum
5 Seng Gelombang 210 x 80 x 2 mm
6 Baja WP 200
7 Besi Siku 50 x 50 x 4
8 Seng BJLS 30
9 Aluminium Composit Panel 4 mm
10 Sun Standing HD AEROBRISE 100
11 Sun Louvre 84 R Luxalon
12 Sun Shadding HD AEROBRISE 200
13 Aluminium Stinger SL 4 @ 5 M
SANITASI
1 Kloset Duduk CW637J
2 Kloset Jongkok TOTO
3 Wastafel UnderCounter+Kran LW649CJ
4 Wastafel Wallhung+Kran LW246J
5 Kran Air T23B13
6 P-Trap THX 1A - 5N
7 Stop Valve TL 511 CIN (X2)
DAFTAR HARGA SATUAN BAHAN DAN UPAH
PEMBANGUNAN GEDUNG KULIAH BERSAMA PRODI D3 MESIN OTOMOTIF, D4 PERKERETAAPIA
LABORATORIUM DAN BENGKEL PRODI MESIN OTOMOTIF KAMPUS 2 WINONGO
POLITEKNIK NEGERI MADIUN
BAHAN ATAP
1 Penutup atap glazur
2 Bumbungan
3 Listplank grc
4 Alumunium foil
5 Glasswool
6 Rangka atap void (pipa 4 " gv)/terpasang
7 Penutup atap void (safety glass) 12 mm/terpasang
BAHAN FINISHING
1 Cat weatheshield (EXTERIOR)
2 Cat tembok (INTERIOR) emultion
3 Cat Water Base (Majestic Pearl silk)
4 Alkalin
5 Plamir Tembok
DAFTAR HARGA SATUAN BAHAN DAN UPAH
PEMBANGUNAN GEDUNG KULIAH BERSAMA PRODI D3 MESIN OTOMOTIF, D4 PERKERETAAPIA
LABORATORIUM DAN BENGKEL PRODI MESIN OTOMOTIF KAMPUS 2 WINONGO
POLITEKNIK NEGERI MADIUN
LAIN - LAIN
1 Batu Koral Sikat
2 Air
3 Paku
4 Minyak Bekisting
5 Rol Cat
6 Ampelas
7 Thinner
8 Kawat Bendrat
DAFTAR HARGA SATUAN BAHAN DAN UPAH
PEMBANGUNAN GEDUNG KULIAH BERSAMA PRODI D3 MESIN OTOMOTIF, D4 PERKERETAAPIA
LABORATORIUM DAN BENGKEL PRODI MESIN OTOMOTIF KAMPUS 2 WINONGO
POLITEKNIK NEGERI MADIUN
9 Skrup
10 Paku Ramset + Misiu
11 Main Tee untuk Akustik
12 Klem Penggantung ke Beton
13 Klem Penggantung ke Plafond
14 Kawat Galvano
15 Platik Cor Hijau
UAN BAHAN DAN UPAH
I D3 MESIN OTOMOTIF, D4 PERKERETAAPIAN SERTA
MESIN OTOMOTIF KAMPUS 2 WINONGO
EGERI MADIUN
SATUAN
per oh
per oh
per oh
per oh
per oh
per oh
per oh
per oh
per oh
per oh
per oh
per Jam
per bh
per bh
per m2
per m3
per m3
per m3
per bh
per m3
per m3
per m3
per m3
per m3
per kg
per kg
per kg
per m2
per m3
per m3
per m3
UAN BAHAN DAN UPAH
I D3 MESIN OTOMOTIF, D4 PERKERETAAPIAN SERTA
MESIN OTOMOTIF KAMPUS 2 WINONGO
EGERI MADIUN
SATUAN
per m2
per m2
per m2
per m2
per m2
per bh
per m2
per m2
per m2
per m2
per bj
per m2
per m2
per m2
per m2
per m2
per m2
per bj
per m2
per bj
per bj
per m2
per m
per bj
per bj
per bj
per m2
per kg
per m2
per kg
per m2
per m2
per kg
per m2
UAN BAHAN DAN UPAH
I D3 MESIN OTOMOTIF, D4 PERKERETAAPIAN SERTA
MESIN OTOMOTIF KAMPUS 2 WINONGO
EGERI MADIUN
SATUAN
per lbr
per lbr
per lbr
per m
per kg
per m
per m3
per m3
per m3
per m3
per kg
per kg
per m
per m
per lbr
per kg
per kg
per m
per m2
per m
per m
per m
per pcs
per set
per set
per set
per set
per set
per set
per set
UAN BAHAN DAN UPAH
I D3 MESIN OTOMOTIF, D4 PERKERETAAPIAN SERTA
MESIN OTOMOTIF KAMPUS 2 WINONGO
EGERI MADIUN
SATUAN
per set
per m2
per set
per set
per set
per m2
per set
per set
per bh
per bh
per bh
per set
per set
per set
per unit
per unit
per bh
per bh
per unit
per bh
per m2
per bh
per m'
per m2
per m2
per m2
per m2
per kg
per kg
per ltr
per ltr
per kg
UAN BAHAN DAN UPAH
I D3 MESIN OTOMOTIF, D4 PERKERETAAPIAN SERTA
MESIN OTOMOTIF KAMPUS 2 WINONGO
EGERI MADIUN
SATUAN
per kg
per kg
per kg
per kg
per bh
per kg
per kg
per ltr
per bh
per bh
per bh
per bh
per m2
per m2
per m2
per m
per m
per m
per m
per m
per bh
per bh
per bh
per unit
per m2
per ltr
per kg
per ltr
per bh
per lbr
per kg
per kg
UAN BAHAN DAN UPAH
I D3 MESIN OTOMOTIF, D4 PERKERETAAPIAN SERTA
MESIN OTOMOTIF KAMPUS 2 WINONGO
EGERI MADIUN
SATUAN
per bh
per bh
per m
per bh
per bh
per m
per m2
TIME
INSTANSI : KEMENTERIAN RISET, TEKNOLOGI DAN PENDIDIKAN TINGGI
SATUAN KERJA : POLITIKNIK NEGERI MADIUN
PEKERJAAN : PEMBANGUNAN GEDUNG KULIAH BERSAMA PRODI D3 MESIN OTOMOTIF, D4 PERKERETAAPIAN
LOKASI : Jl. RING ROAD KOTA MADIUN - JAWA TIMUR
BOBOT
NO. URAIAN PEKERJAAN (%)
II PEKERJAAN TANAH
IV PEKERJAAN ARSITEKTUR
1 PEKERJAAN PASANGAN DINDING
2 PEKERJAAN LAPISAN LANTAI DAN DINDING
3 PEKERJAAN PLAFOND
4 PEKERJAAN PINTU DAN JENDELA
5 PEKERJAAN SANITARY DAN FITTING
6 PEKERJAAN PENGECATAN
7 PEKERJAAN FITMENT
8 PEKERJAAN FAÇADE
9 PEKERJAAN ATAP
VII PEKERJAAN K3
D4 PERKERETAAPIAN SERTA LABORATORIUM DAN BENGKEL PRODI MESIN OTOMOTIF KAMPUS 2 WINONGO, MADIUN
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
)
NGO, MADIUN
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Budi Suhirman
Direktur
FORMULIR REKAPITULASI PERHITUNGAN TKDN
Nama Jasa Penyedia : PT. KONTINDO PANCA MANUNGGAL
Alamat : Jl. TEBET TIMUR DAKAM RAYA No. 69A, JAKARTA SELATAN
Paker Pekerjaan : PEMBANGUNAN GEDUNG KULIAH BERSAMA PRODI D3 MESIN OTOMOTIF,
D4 PERKERETAAPIAN SERTA LABORATORIUM DAN BENGKEL PRODI MESIN
OTOMOTIF KAMPUS 2 WINONGO, MADIUN
Lokasi : Jl. RING ROAD KOTA MADIUN - JAWA TIMUR
Nilai Gabungan Barang/Jasa (Rp.)
Uraian Pekerjaan Total
Dalam Negeri Luar Negeri
Ribu (Rp.) % KDN
BARANG
I. Material Langsung (Bahan Baku) 23,524,299,534 5,881,074,883 29,405,374,417 80%
1 Beton
2 Besi
3 Keramik
4 Pintu dan Jendela
5 Cat
6 Lain - Lain
Budi Suhirman
Direktur
GAN TKDN
SIN OTOMOTIF,
L PRODI MESIN
TKDN
Barang/Jasa Gabungan
- 0.00% -
23,524,299,534 79.84%
60,385,788 0.20%
60,385,788 0.20%
23,584,685,322 80.04%
29,465,760,206
29,465,760,206
nuari 2020 29,465,760,206
Panca Manunggal