Rab Hotel 2

REKAPITULASI
PEKERJAAN : RENOVASI HOTEL

LOKASI : JLN. TERUSAN CIGADUNG, BANDUNG
TAHUN ANGGARAN : 2019
SUB. JUMLAH
NO. URAIAN PEKERJAAN
( Rp )
1 PEKERJAAN STRUKTUR
I PEKERJAAN PERSIAPAN 14,102,000.00
II PEKERJAAN BONGKARAN 15,000,000.00
III PEKERJAAN GALIAN, URUGAN TANAH 25,063,560.00
IV PEKERJAAN STRUKTUR BETON 793,993,641.76
V PEKERJAAN BETON KOLOM PRAKTIS & BALOK LINTLE 37,351,431.00
2 PEKERJAAN ARSITEKTUR
I PEKERJAAN DINDING DAN PLESTERAN 126,035,946.00
II PEKERJAAN KUSEN ALLUMUNIUM DAN RAILLING 98,529,100.00
III PEKERJAAN LANTAI 58,128,977.00
IV PEKERJAAN PLAFOND 48,663,914.00
V PEKERJAAN PENGECATAN & LABURAN 31,733,570.00
VI PEKERJAAN SANITARY UNIT 55,478,700.00
3 PEKERJAAN ELEKTRIKAL - ELEKTRONIKAL - MEKANIKAL - PLUMBING

I PEKERJAAN ELEKTRIKAL
A PEKERJAAN PENAMBAHAN DAYA LISTRIK -
B PEKERJAAN PANEL 29,597,800.00
C PEKERJAAN INSTALASI KABEL FEEDER 67,752,000.00
D PEKERJAAN PENERANGAN 90,717,250.83
III PEKERJAAN MEKANIKAL
A PEKERJAAN PLUMBING 15,000,000.00
B POMPA 79,233,090.00
C INSTALASI BANGUNAN 95,465,400.00
D INSTALASI AIR PANAS 94,268,000.00
JUMLAH TOTAL
DIBULATKAN
SATU MILYAR TUJUH RATUS TUJUH PULUH ENAM JUTA RUPIAH.
Bandung, 16 September 2019

Dibuat Oleh
HERLI IVANA
RINCIAN ANGGARAN BIAYA

PEKERJAAN : RENOVASI HOTEL
LOKASI : JLN. TERUSAN CIGADUNG, BANDUNG
TAHUN ANGGARAN : 2019
HARGA
NO. URAIAN Pek. VOL. SAT. SATUAN
Rp
a b c d e
1 PEKERJAAN STRUKTUR
I PEKERJAAN PERSIAPAN
1 Pek. Pembersihan Lapangan Sebelum dan Sesudah Pek. 1.00 Ls 5,000,000.00
2 Pek. Pengukuran Site dan Pasang Bouwplank 70.00 M1 58,600.00
3 Mobilisasi & Demobilisasi 1.00 Ls 5,000,000.00
Sub. Jumlah
II PEKERJAAN BONGKARAN
1 Pek. Bongkaran dan buangan hasil bongkaran 1.00 Ls 15,000,000.00
Sub. Jumlah
III PEKERJAAN GALIAN, URUGAN TANAH

1 Pek. Galian Tanah 172.80 M3 74,200.00
2 Pek. Urugan Pasir Bawah Pondasi dan Lantai 21.60 M3 184,900.00
3 Pek. Lantai Kerja Bawah Pondasi dan Lantai 10.80 M3 763,700.00
Sub. Jumlah
IV PEKERJAAN STRUKTUR BETON

A Struktur Bawah
1 Pek. Pondasi Plat Setempat
- Cor Beton Ready Mix K-250 29.25 M3 1,013,200.00
- Baja Tulangan BJTD, fy 400 MPa dan BJTP, fy 240 MPa 4,680.00 Kg 13,800.00
- Bekisting, Pas. Batako 78.00 M2 98,100.00
2 Pek. Pondasi Plat Setempat Tangga 120 x 90 x40 Cm
- Baja Tulangan BJTD, fy 400 MPa dan BJTP, fy 240 MPa 165.89 Kg 13,800.00
3 Pek. . Kolom Pedestal
- Bekisting, 83.20 M2 145,500.00
4 Pek. Tie Beam
B Struktur Atas
B1 Lantai I Elevasi - 0.00 s.d + 3.40
1 Pek. Kolom Struktur Beton, Elevasi -0,10 s. d. +3,40
- Bekisting Kolom Struktur 166.40 M2 206,900.00
2 Pek. Balok Struktur Beton, Elevasi +3.40
- Bekisting Balok Struktur 180.00 M2 229,000.00
3 Pek. Plat Lantai Beton, Elevasi +3,40
- Bekisting Lantai Struktur 242.10 M2 264,100.00
B2 Lantai II Elevasi + 3.40 s.d + 6.80
1 Pek. Kolom Struktur Beton, Elevasi +3.40 s. d. +6,80
- Bekisting Kolom Struktur 166.40 M2 206,900.00
2 Pek. Ring Balok Beton, Elevasi +6.80,00
- Bekisting Balok Struktur 180.00 M2 229,000.00
3 Pek. Plat Beton Lantai, Dak Beton
- Baja Tulangan BJTD, fy 400 MPa dan BJTP, fy 240 MPa 332.80 Kg 13,800.00
- Bekisting Lantai Struktur 16.00 M2 264,100.00
Sub. Jumlah
V PEKERJAAN BETON KOLOM PRAKTIS & BALOK LINTLE

b Lantai - II
1 Pek. Kolom Praktis KP 12/12 115.00 M1 71,100.00
2 Pek. Ring Balok Beton 12/12 120.27 M1 100,300.00
3 Pek. Plat Meja Beton Meja
- Cor Beton Ready Mix K-175 3.50 M3 938,100.00
- Baja Tulangan Polos, BJTP, fy 240 Mpa 560.00 Kg 13,300.00
- Bekisting 35.00 M2 182,300.00
Sub. Jumlah
2 PEKERJAAN ARSITEKTUR
I PEKERJAAN DINDING DAN PLESTERAN

b Lantai - II
1 Pek. Pasangan Bata Ringan 219.30 M2 152,900.00
2 Pek. Plesteran Dinding dengan Semen Instan Tebal 10 mm 438.60 M2 69,700.00
3 Pek. Acian Dinding dengan Semen Instan Tebal 1.5 mm 438.60 M2 46,600.00
4 Pek. Perapihan Sudut Opening Kusen Aluminium 126.99 M1 60,400.00
5 Pek. Dinding Keramik 20 x 40 cm KM/ Toilet 144.00 M2 234,900.00
Sub. Jumlah
II PEKERJAAN KUSEN ALLUMUNIUM DAN RAILLING

a Lantai - I
1 Pek. Tangga Baja, Lantai Kayu dan Railling 1.00 Unit 12,500,000.00
b Lantai - II
1 Pek. Pasang Kusen Allumunium + Daun Pintu 7.00 Unit 2,534,100.00
2 Pek. Pasang Kusen Allumunium + Daun Pintu KM/WC 11.00 Unit 2,833,000.00
3 Pek. Pasang Kusen Allumunium + Daun Jendela 9.00 Unit 2,833,000.00
4 Pek. Pasang Kusen Allumunium + Ram Kawat Nyamuk BV1 9.00 Unit 375,600.00
5 Pek. Railling Balkon 15.00 M1 550,000.00
Sub. Jumlah
III PEKERJAAN LANTAI
b Lantai - II
1 Pek. Urugan Pasir Bawah Lantai t = 5 cm 12.73 M3 184,900.00
2 Pek. Lantai Homogenius Tile Polish 60 x 60 Cm (L1) Abu-abu 223.40 M2 228,800.00
3 Pek. Lantai Keramik 20 x 20 cm KM/ Toilet 31.20 M2 149,400.00
Sub. Jumlah
IV PEKERJAAN PLAFOND
b Lantai - II
1 Pek. Rangka Plafond ( 60 x 60 ) Hollow 40x40 275.35 M2 104,600.00
2 Pek. Plafond Gypsum 9mm 247.75 M2 45,100.00
3 Pek. Shadowline Ujung Plafond 343.43 M1 25,300.00
Sub. Jumlah
V PEKERJAAN PENGECATAN & LABURAN

1 Pek. Pengecatan Dinding Exterior 219.30 M2 39,200.00
2 Pek. Pengecatan Dinding Interior 219.30 M2 35,900.00
3 Pek. Pengecatan Plafond 275.35 M2 40,400.00
4 Pek. Water Proofing Emulsion 27.60 M2 150,000.00
Sub. Jumlah
VI PEKERJAAN SANITARY UNIT

b Lantai - II
1 Pemasangan Kloset Duduk Type CW 420J 9.00 Unit 2,285,500.00
2 Pemasangan Jet Washer THX 20 NBW 9.00 Unit 240,400.00
3 Pemasangan Wastafel Kotak Type LW649CJ 9.00 Unit 1,426,100.00
4 Pemasangan Floor Drain Type BLZN 9.00 Unit 89,400.00
5 Pemasangan Towel Holder ( Gantungan Anduk) Type TC 5A1 9.00 Unit 196,000.00
6 Pemasangan Cermin + Bengkai 9.00 Unit 147,000.00
7 Pemasangan Tempat Sabun Type S156N 9.00 Unit 85,200.00
8 Pemasangan Shower Full Set + Kran Panas Dingin Type pw500 9.00 Unit 1,694,700.00
Sub. Jumlah
3 PEKERJAAN ELEKTRIKAL - ELEKTRONIKAL - MEKANIKAL - PLUMBING
I PEKERJAAN ELEKTRIKAL
B PEKERJAAN PANEL
1 SDP Lantai 1 1.00 set 11,755,400.00
2 SDP Lantai 2 1.00 set 11,430,400.00
3 SDP UTILITAS 1.00 set 6,412,000.00
Sub. Jumlah
C PEKERJAAN INSTALASI KABEL FEEDER
1 Kabel Feeder dari LV-MDP ke :
- PANEL SDP Lantai 1
- NYFGBY 4 x 35 M2 83.00 m 263,466.67
- NYA 1 x 25 M2 83.00 m 53,300.00
- PANEL SDP Lantai 2
- NYFGBY 4 x 35 M2 87.00 m 263,466.67
- NYA 1 x 25 M2 87.00 m 53,300.00
2 SDP ke MCB BOX Ruangan
- Lantai Dasar dan 1 Kabel NYM 3 x 4 mm2 250.00 m 27,803.33
- Lantai 2 Kabel NYM 3 x 4 mm2 250.00 m 27,803.33
Sub. Jumlah
D PEKERJAAN PENERANGAN
1 Lantai - I & Dasar (Jumlah Kamar 25)
Koridor & Ruangan
- Lampu Down Light LED 11 Watt 6" E27 9.00 unit 161,653.33
- Lampu Down Light LED 11 Watt 6 " cw Power Pack 4.00 unit 511,653.33
- Lampu Down Light LED 7 Watt 6 " E27 2.00 unit 132,673.33
- Saklar Tunggal LED Iluminasi 16 A 2.00 unit 85,500.00
- Saklar Ganda LED Iluminasi 16 A 3.00 unit 106,400.00
- Stop kontak with Grounding Box Pengaman, 16 A 2.00 unit 101,150.00
Instalasi Koridor, Ruangan dan Kamar
- Instalasi Penerangan 15.00 ttk 282,543.75
- Instalasi Stop kontak 2.00 ttk 338,643.75
2 Lantai - II
Koridor & Ruangan
- Lampu Down Light LED 11 Watt 8 " cw Power Pack 4.00 unit 511,653.33
Ruangan Kamar 7.00 Kamar
- Strip Led 18 W 5 Meter With Driver 7.00 unit 316,000.00
- Lampu TL T5 LED Hidden Wall 21.00 unit 149,333.33
- Stop kontak 16 A 56.00 ttk 62,850.00
- Box MCB dengan Pengaman Grounding & Surge Arrester 7.00 unit 1,911,400.00
Instalasi Koridor, Ruangan dan Kamar
- Instalasi Penerangan 80.00 ttk 282,543.75
- Instalasi Stop kontak 65.00 ttk 338,643.75
Sub. Jumlah
III PEKERJAAN MEKANIKAL

A PEKERJAAN PLUMBING
1 Septic Tank Biofil 3 M3 1.00 unit 15,000,000.00
Termasuk Instalasi dan Aksesoris
Sub. Jumlah
B POMPA
1 Pompa Air Bersih
Pompa air bersih include panel, cable & accessories 1.00 Unit 11,932,690.00
Termasuk Atap Pelindung
- Type Centrifugal
- Capacity 200 liter/menit
- Head 55 m
- Dari Deep Well to Tangki
- HDPE 3 inc (sumber PDAM to Tangki) 70.00 m 145,800.00
- to Tangki Air Roof Top
- HDPE 2 1/2" inc ( FRP to Roof Top) 50.00 m 95,900.00
2 Valve (JIS 10 K) & Accessories
- Gate Valve 3 inc 1.00 unit 1,753,200.00
- Gate Valve 2 1/2 inc 1.00 unit 1,421,000.00
- Check Valve 2 1/2 inc 1.00 unit 752,600.00
- Y-Strainer 2 1/1 inc 1.00 unit 1,438,000.00
- Flexible Joint 2 1/2" inc 1.00 unit 873,100.00
3 Water level control & cable 1.00 Set 2,191,200.00
4 Pressure gauge Nagano 1.00 unit 463,500.00
5 Tangki Air 1000 Liter 4.00 unit 2,802,800.00
6 Feeder dan Dalam Shaft
- PPR PN 10 2 inc 57.00 m 75,500.00
- PPR PN 16 Air Panas 2 inc 65.00 m 234,700.00
- Y-Strainer 2 inc 2.00 unit 1,239,700.00
- Flexible Joint 2 inc 2.00 unit 776,100.00
7 Pompa Booster incl Pressure Tank
- Type Centrifugal 1.00 Unit 4,410,000.00
- Capacity 65 liter/menit
- Head 35 m
8 Testing dan Commissioning 1.00 lot 1,500,000.00
Sub. Jumlah
C INSTALASI BANGUNAN
b Lantai 2
Air Dingin
1 Pipa air bersih ,PPR PN 10, incl. accessories (toilet)
- PPR PN 10, 1/2 inc 43.00 m 50,000.00
- PPR PN 10, 3/4 inc 41.00 m 65,200.00
- PPR PN 10, 1 inc 75.00 m 68,500.00
2 Valve (Class 125 psi) & Accessories
3 Pipa air kotor dan bekas (PVC class 10 kg/cm2, incl. accessories)
- PVC VP 2 inc 25.00 m 70,700.00
- PVC VP 3 inc (Air Buangan) 101.00 m 115,900.00
- PVC VP 4 inc ( Air kotor ) 102.00 m 185,000.00
- Floor Drain 100 mm 18.00 m 143,300.00
- Clean Out 100 mm 18.00 m 245,000.00
Air Panas
Pipa Air Panas PPR PN 20, incl. accessories (toilet)
- PPR PN 20, 1/2 inc 49.00 m 54,700.00
- PPR PN 20, 3/4 inc 54.00 m 63,900.00
- PPR PN 20, 1 1/2inc 87.00 m 135,000.00
5 Pipa Air Hujan
- PVC PV 4 inc 120.00 m 185,000.00
- Drain Grill 4.00 Unit 250,000.00
Sub. Jumlah
D INSTALASI AIR PANAS
Garansi Minimal 1 Tahun Spare Part, Freon & Kompresor
1 Heat Pump WIKA
- Rated Power Input 2.6 KW 1.00 Unit 23,716,000.00
- Heating Capacity 9.6 KW
- Maximum Water Temperatur 55 C
- Power Supply 220/1PH/50Hz
- Refrigerant R410
2 Hot Water Tank
- Type Pressurized Tank 1.00 Unit 34,300,000.00
- Capacity 1000 Liter
- Inner Tank Enamel Coated Steel
- Rust Protection Sacrificial Magnesium Anode
- Insulation High Density Polyurethane Non CFC
- Outer Casing Zinc 0.8 mm, Powder Coat Finish
- Maximum Working Pressure 6 Bar
- Safety Pressure Safety Valve
3 Pompa 1.00 Unit 6,762,000.00
- Merk Grunfos
- Debit 80 Liter/Menit
- Power Supply 220V/1Ph/50Hz
- Rated Power Input 0.7 sd 1.3 KW
- Head 70 Meter
4 Pemipaan
- Header 2 inc 1.00 Paket 4,500,000.00
- Sirkulasi Heat Pump 1 1/2 inc, 1 inc, 3/4 inc
5 Valve Aksesoris 1.00 Paket 14,700,000.00
- Strainer
- Union Socket
- Water Mur
- Check Valve
- Gate Valve
- Safety Valve
- T Joint
- Display Board
- Sensor
- Non Return Valve
- Temperatur Manual
6 Box Panel dan Kontrol 1.00 Paket 10,290,000.00
- Kabel
- Dudukan Pompa
- Dudukan Tangki
- Dudukan Heat Pump
- Dudukan Pipa
Sub. Jumlah
JUMLAH TOTAL
( Rp )
885,510,632.76
418,570,207.00
472,033,540.83
1,776,114,380.59
###
AH.
eptember 2019
SUB.
JUMLAH
( Rp )
f=c xe
5,000,000.00
4,102,000.00
5,000,000.00
14,102,000.00
15,000,000.00
15,000,000.00
12,821,760.00
3,993,840.00
8,247,960.00
25,063,560.00
29,636,100.00
64,584,000.00
7,651,800.00
1,050,485.76
2,289,254.40
164,808.00
8,298,108.00
18,083,520.00
12,105,600.00
18,237,600.00
39,744,000.00
14,126,400.00
16,596,216.00
36,167,040.00
34,428,160.00
22,797,000.00
49,680,000.00
41,220,000.00
31,888,443.60
69,492,384.00
63,938,610.00
16,596,216.00
36,167,040.00
34,428,160.00
22,797,000.00
49,680,000.00
41,220,000.00
2,107,456.00
4,592,640.00
4,225,600.00
793,993,641.76
8,176,500.00
12,063,081.00
3,283,350.00
7,448,000.00
6,380,500.00
37,351,431.00
33,530,970.00
30,570,420.00
20,438,760.00
7,670,196.00
33,825,600.00
126,035,946.00
12,500,000.00
17,738,700.00
31,163,000.00
25,497,000.00
3,380,400.00
8,250,000.00
98,529,100.00
2,353,777.00
51,113,920.00
4,661,280.00
58,128,977.00
28,801,610.00
11,173,525.00
8,688,779.00
48,663,914.00
8,596,560.00
7,872,870.00
11,124,140.00
4,140,000.00
31,733,570.00
20,569,500.00
2,163,600.00
12,834,900.00
804,600.00
1,764,000.00
1,323,000.00
766,800.00
15,252,300.00
55,478,700.00
11,755,400.00
11,430,400.00
6,412,000.00
29,597,800.00
21,867,733.33
4,423,900.00
22,921,600.00
4,637,100.00
6,950,833.33
6,950,833.33
67,752,000.00
1,454,880.00
2,046,613.33
265,346.67
171,000.00
319,200.00
202,300.00
4,238,156.25
677,287.50
1,778,186.67
2,046,613.33
265,346.67
171,000.00
319,200.00
202,300.00
3,394,720.00
928,713.33
928,293.33
2,212,000.00
3,136,000.00
2,992,500.00
744,800.00
708,050.00
3,519,600.00
13,379,800.00
22,603,500.00
22,011,843.75
90,717,250.83
15,000,000.00
15,000,000.00
11,932,690.00
10,206,000.00
4,795,000.00
1,753,200.00
1,421,000.00
752,600.00
1,438,000.00
873,100.00
2,191,200.00
463,500.00
11,211,200.00
4,303,500.00
15,255,500.00
2,695,000.00
2,479,400.00
1,552,200.00
4,410,000.00
1,500,000.00
79,233,090.00
2,150,000.00
2,673,200.00
5,137,500.00
5,096,000.00
1,767,500.00
11,705,900.00
18,870,000.00
2,579,400.00
4,410,000.00
2,680,300.00
3,450,600.00
11,745,000.00
22,200,000.00
1,000,000.00
95,465,400.00
23,716,000.00
34,300,000.00
6,762,000.00
4,500,000.00
14,700,000.00
10,290,000.00
94,268,000.00
REKAP DAFTAR INDEK HARGA SATUAN PEKERJAAN
HARGA SATUAN
NO. JENIS PEKERJAAN PEKERJAAN
(RP)
I PEKERJAAN PERSIAPAN,BONGKARAN, GALIAN, DAN URUGAN

1 1 M1 PENGUKURAN dan PEMASANGAN BOUWPLANK (Analisa Permen PU No 28,2016 ) 58,600.00
2 1 M2 (K3) MEMBERSIHKAN LAPANGAN dan PERATAAN (Analisa Permen PU No 28,2016 ) 17,600.00
3 PEMBUATAN 1 M2 PAGAR SEMENTARA DARI SENG GELOMBANG TINGGGA 2 M (Analisa Perm 292,000.00
4 1 M3 MEMBONGKAR KUDA-KUDA,GORDENG/BALOK-BALOK (Jika Bongkaran tidak dipakai lag 1,109,900.00
5 1 M2 MEMBONGKAR DINDING DAN KUSEN (Jika Bongkaran tidak dipakai lagi) 8,800.00
6 1 M2 MEMBONGKAR RANGKA ATAP/KASO (Jika Bongkaran tidak dipakai lagi) 8,500.00
7 1 M2 MEMBONGKAR PLAFOND (Jika Bongkaran tidak dipakai lagi) 6,200.00
8 1 M2 MEMBONGKAR LANTAI KERAMIK (Jika Bongkaran tidak dipakai lagi) 10,600.00
9 1 M3 GALIAN TANAH BIASA KEDALAMAN 1 M1 (Analisa Permen PU No 28,2016 ) 74,200.00
12 1 M3 BUANGAN TANAH SEJAUH 30 METER (Analisa Permen PU No 28,2016 ) 32,500.00
13 1 M3 PENGURUGAN KEMBALI GALIAN TANAH (Analisa Permen PU No 28,2016 ) 55,000.00
14 1 M3 URUGAN PASIR (Analisa Permen PU No 28,2016 ) 184,900.00
15 1 M3 URUGAN TANAH (Analisa Permen PU No 28,2016 ) 162,000.00
II PEKERJAAN KAYU
1 PEMBUATAN DAN PEMASANGAN 1 M2 DAUN PINTU PANEL KAYU KELAS 1 (Analisa Permen P 741,500.00
2 PEMASANGAN 1 M2 DAUN PINTU MULTI 4 MM LAPIS HPL RANGKA KAYU KELAS II (Analisa P 751,500.00
III PEKERJAAN STRUKTUR

1 1 M3 LANTAI KERJA, BETON MUTU K-100, fc' = 7,4 Mpa, SLUMP (3-6) cm, w/c = 0.87 (Analisa 763,700.00
2 1 M3 BETON MUTU K-175, fc' = 14,5 Mpa, SLUMP (120±20) mm, w/c = 0.66 (Analisa Permen PU 938,100.00
3 1 M3 BETON MUTU K-225, fc' = 19,3 Mpa, SLUMP (120±20) mm, w/c = 0.58 (Analisa Permen PU 996,700.00
4 1 M3 BETON MUTU K-250, fc' = 21,7 Mpa, SLUMP (120±20) mm, w/c = 0.56 (Analisa Permen PU 1,013,200.00
5 1 M3 BETON MUTU K-300, fc' = 26,4 Mpa, SLUMP (120±20) mm, w/c = 0.52 (Analisa Permen PU 1,063,800.00
6 1 M3 MENGGUNAKAN PERALATAN POMPA BETON (Analisa Permen PU No 28,2016 ) 69,000.00
7 1 M3 MENGGUNAKAN VIBRATOR (Analisa Permen PU No 28,2016 ) 88,100.00
8 1 M3 BETON READY MIX K-300, f'c = 26,4 MPa, SLUMP (12±2) CM, w/c = 0.52 (Analisa Permen 1,358,100.00
9 1 KG BAJA TULANGAN POLOS, BJTP, U24, fy 240 MPa (Analisa Permen PU No 28,2016 ) 13,300.00
10 1 KG BAJA TULANGAN DEFORM/ULIR, BJTD, fy 400 MPa (Analisa Permen PU No 28,2016 ) 13,800.00
11 1 KG PASANG WIRE MESH (Analisa Permen PU No 28,2016 ) 12,400.00
12 1 M2 BEKISTING PONDASI/SLOOP PAS. BATAKO (Analisa Permen PU No 28,2016 ) 98,100.00
14 1 M2 (K3) PASANG BEKISTING PONDASI 1X PAKAI (Analisa Permen PU No 28,2016 ) 147,800.00
15 1 M2 (K3) PASANG BEKISTING SLOOP 3X PAKAI (Analisa Permen PU No 28,2016 ) 116,100.00
16 1 M2 (K3) PASANG BEKISTING KOLOM PRAKTIS 4x PAKAI dengan PAPAN (Analisa Permen PU 145,500.00
17 1 M2 (K3) PASANG BEKISTING BALOK LINTEL 4X PAKAI (Analisa Permen PU No 28,2016 ) 157,800.00
18 1 M2 (K3) PASANG BEKISTING dengan PAPAN 3X20, 3X PAKAI (Analisa Permen PU No 28,201 147,100.00
19 1 M2 (K3) PASANG BEKISTING MEJA BETON 4X PAKAI (Analisa Permen PU No 28,2016 ) 182,300.00
20 1 M2 PASANG BEKISTING UNTUK TANGGA 2X PAKAI (Analisa Permen PU No 28,2016 ) 212,000.00
21 1 M2 (K3) PASANG BEKISTING UNTUK PLAT DINDING 2X PAKAI (Analisa Permen PU No 28,2 244,700.00
22 1 M2 PASANG STOOWEK/PERANCAH SCAFOLDING (Sewa) 69,300.00
23 1 M2 (K3) PASANG BEKISTING KOLOM STRUKTUR 2x PAKAI (Analisa Permen PU No 28,2016 206,900.00
24 1 M2 (K3) PASANG BEKISTING BALOK 2X PAKAI (Analisa Permen PU No 28,2016 ) 229,000.00
25 1 M2 (K3) PASANG BEKISTING PLAT LANTAI DENGAN PLYWOOD 2X PAKAI (Analisa Permen 264,100.00
26 1 M2 PASANG BEKISTING PLAT LANTAI DENGAN FLOORDECK, JAP < = 0,8 m (Analisa Permen 235,100.00
27 1 M2 PASANG BEKISTING UNTUK TANGGA 2X PAKAI (Analisa Permen PU No 28,2016 ) 217,000.00
28 MEMBUAT 1M¹ KOLOM PRAKTIS BETON BERTULANG (12 + 12) CM 71,100.00
29 MEMBUAT 1M¹ BALOK LINTEL BETON BERTULANG (12 + 12) CM 100,300.00
30 1 M1 PEKERJAAN TIANG PANCANG BETON BERTULANG □30 CM (Analisa Permen PU No 28, 254,600.00
31 1 M3 (K3) LAPISAN BATU KOSONG/AANSTAMPING (Analisa Permen PU No 28, 2016 ) 396,500.00
32 1 M3 PONDSI BATU BELAH, CAMPURAN 1PC : 3PP (Analisa Permen PU No 28, 2016 ) 841,000.00
35 1 KG KONSTRUKSI BAJA PROFIL, IWF/INP/DIR/DIN/CHANEL, (Analisa Permen PU No 28, 2016 26,900.00
36 1 KG PASANG PLAT SIMPUL 21,300.00
37 1 BH PASANG ANGKUR BAUT DIA 16 MM, PANJANG 25 CM 40,600.00
IV PEKERJAAN DINDING
1 1 M2 PASANGAN BATA MERAH TEBAL 1 BATA, 1 PC : 3 PP (Analisa Permen PU No 28,2016 ) 258,100.00
2 1 M2 PASANGAN BATA MERAH TEBAL 1/2 BATA, 1 PC : 3 PP (Analisa Permen PU No 28,2016 125,000.00
3 1 M2 PASANGAN BATA MERAH TEBAL 1/2 BATA, 1 PC : 5 PP (Analisa Permen PU No 28,2016 119,200.00
4 1 M2 PELESTERAN DINDING 1 PC. : 3 PS; TEBAL 15 MM (Analisa Permen PU No 28,2016 ) 64,500.00
5 1 M2 PELESTERAN DINDING 1 PC. : 5 PS; TEBAL 15 MM (Analisa Permen PU No 28,2016 ) 61,300.00
6 1 M1 LIST PROFIL/SKONING LEBAR 10 cm, 1PC:3PP (Analisa Permen PU No 28,2016 ) 60,400.00
7 1 M2 PASANGAN BATA RINGAN UKURAN 600X200X100, SPASI TEBAL 3 MM (Analisa Permen P 152,900.00
8 1 M2 PELESTERAN DINDING DENGAN SEMEN INSTAN, TEBAL 10 MM (Analisa Permen PU No 69,700.00
9 1 M2 ACIAN DINDING DENGAN SEMEN INSTAN, TEBAL 1,5 MM (Analisa Permen PU No 28,201 46,600.00
10 1 M2 ACIAN PC (Analisa Permen PU No 28,2016 ) 37,200.00
V PEKERJAAN PINTU dan JENDELA

1 1 M1 PASANG KUSEN ALUMUNIUM UKURAN 4″ LENGKAP ASSESORIES (Analisa Permen PU N 119,000.00
2 1 M2 PASANG PINTU KACA RANGKA ALUMUNIUM (Analisa Permen PU No 28.2016) 378,900.00
3 1 M2 PASANG DAUN JENDELA ALUMUNIUM (Analisa Permen PU No 28.2016) 355,200.00
4 1 M2 PASANG KACA POLOS TEBAL 5 MM (Analisa Permen PU No 28.2016) 122,000.00
7 1 M2 PASANG KACA TEMPERED TEBAL 12 MM (Analisa Permen PU No 28.2016) 858,600.00
8 1 M2 PASANG KACA T 10 MM (Analisa Permen PU No 28.2016) 383,100.00
9 1 M2 PASANG KACA SILVER GREEN TEBAL 8 MM (Analisa Permen PU No 28.2016) 707,100.00
10 1 BUAH PEMASANGAN PULL HANDLE (Analisa Permen PU No 28.2016) 439,500.00
11 1 BUAH PEMASANGAN HENDEL DECKSON (Analisa Permen PU No 28.2016) 132,300.00
12 1 BUAH PEMASANGAN KUNCI PINTU TANAM DOUBLE SLAAG (Analisa Permen PU No 28.20 165,400.00
13 1 BUAH PEMASANGAN KUNCI PINTU BULAT KM/WC (Analisa Permen PU No 28.2016) 121,900.00
14 1 BUAH PEMASANGAN BODY KUNCI + CYLINDER (Analisa Permen PU No 28.2016) 256,300.00
15 1 BUAH PEMASANGAN ENGSEL PINTU (Analisa Permen PU No 28.2016) 66,300.00
16 1 PASANG SLOT PINTU TANAM ALUMUNIUM (Analisa Permen PU No 28.2016) 112,700.00
17 1 PASANG ENGSEL CASEMENT IRON FRICTION STAY 8″ (Analisa Permen PU No 28.2016) 121,500.00
18 1 BUAH CASEMENT HANDLE (Analisa Permen PU No 28.2016) 40,200.00
19 1 BUAH REL PINTU DORONG (Analisa Permen PU No 28.2016) 225,200.00
20 1 M2 PASANG KACA CURTAIN WALL, KACA STOPSOL SILVER BLUE GREEN , t = 8 mm 1,220,600.00
21 MEMASANG I UNIT KUSEN + PINTU PANEL HDP TYPE P1 2,534,100.00
24 MEMASANG I UNIT KUSEN + PINTU PANEL MULTI LAPS HPL TYPE PS 912,700.00
25 MEMASANG I UNIT KUSEN + PINTU PANEL MULTI LAPS HPL TYPE PS2 1,719,200.00
26 MEMASANG I UNIT KUSEN + PINTU KACA TYPE PD 4,469,700.00
27 MEMASANG 1 UNIT KUSEN + PINTU DAN JENDELA KACA TYPE PJ1 4,844,800.00
28 MEMASANG 1 UNIT KUSEN ALLUMUNIUM + JENDELA TYPE J1 2,833,000.00
29 MEMASANG 1 UNIT KUSEN ALLUMUNIUM + JENDELA TYPE J2 3,929,300.00
30 MEMASANG 1 UNIT KUSEN ALLUMUNIUM + JENDELA TYPE JCW1 39,034,900.00
31 MEMASANG 1 UNIT KUSEN ALLUMUNIUM + JENDELA TYPE JCW2 48,062,800.00
32 MEMASANG 1 UNIT KUSEN ALLUMUNIUM + JENDELA TYPE BV1 375,600.00
33 MEMASANG 1 UNIT GLASS BLOCK TYPE 1 1,078,400.00
34 MEMASANG 1 M2 TREATMENT FINISH HPL 260,100.00
35 MEMASANG 1 M2 FINISHING MEJA BETON LAPIS MULTI 6 MM FIN HPL 176,600.00
36 MEMASANG 1 M2 BACKDROP FINISH HPL 600,400.00
37 MEMASANG 1 M2 MEJA STANDAR FINISH HPL 1,735,800.00
38 MEMASANG 1 M2 MEUBELLER KOMBINASI STAINLESS 1,829,800.00
39 MEMASANG 1 M2 MEUBELLER 1,775,100.00
40 1 M2 PEMASANGAN WALPAPER LEBAR 0.5 M (Analisa Permen PU No 28.2016) 106,800.00
VI PEKERJAAN FLAFOND
1 1 M2 RANGKA PLAFOND, BESI HOLLOW 1X40X40X0,4 mm, MODUL 60X60, (Analisa Permen P 104,600.00
2 1 M2 PENUTUP PLAFOND, GYPSUMBOARD, 120x240x9 mm (Analisa Permen PU No 28,2016 45,100.00
3 1 M2 PENUTUP PLAFOND, GRC, 120X240X4 mm, (Analisa Permen PU No 28,2016 ) 41,400.00
4 1 M2 PLAFOND AKUSTIK + RANGKA ALUMUNIUM 296,100.00
5 1 M1 LIST PLAFOND PROFIL U ALUMUNIUM, LEBAR 2 CM 25,300.00
VII PEKERJAAN PELAPIS LANTAI DAN DINDING

1 PEMASANGAN 1 M2 PELAPIS LANTAI, KERAMIK 20x20 (Analisa Permen PU No 28 2016 ) 149,400.00
2 1 M2 PELAPIS LANTAI KERAMIK 30x30 ANTI SLIP (Analisa Permen PU No 28,2016 ) 162,700.00
3 1 M2 PELAPIS LANTAI, HOMOGENIUS TILE 60x60 POLISHED (Analisa Permen PU No 28,2016 228,800.00
4 1 M2 PELAPIS LANTAI, GRANITE TILE 60x60 POLISHED (Analisa Permen PU No 28,2016 ) 234,800.00
5 1 M2 PELAPIS LANTAI, GRANITE TILE 30x60 UNPOLISHED/RUSTIC (Analisa Permen PU No 28 220,600.00
6 PEMASANGAN 1 M2 DINDING KERAMIK 20x40 (Analisa Permen PU No 28 2016 ) 234,900.00
7 1 M1 PLINT HOMOGENIUS TILE UKURAN 10 CM X 60 CM (Analisa Permen PU No 28,2016 ) 117,600.00
8 1 M1 PLINT SRAIR NOZING 10 CM X 60 CM (Analisa Permen PU No 28,2016 ) 102,700.00
9 1 M2 PASANGAN LAPISAN ALUMUNIUM COMPOSIT PANEL+RANGKA HOLLOW GALVANIS 4 657,400.00
VIII PEKERJAAN SANITARY
1 PEMASANGAN CLOSET DUDUK/MONOBLOCK (Analisa Permen PU No 28,2016) 2,285,500.00
2 PEMASANGAN CLOSET JONGKOK(Analisa Permen PU No 28,2016) 637,700.00
3 PEMASANGAN WASTAFEL(Analisa Permen PU No 28,2016) 1,426,100.00
4 PEMASANGAN WASTAFEL DINDING (Analisa Permen PU No 28,2016) 2,337,000.00
5 PEMASANGAN KITCHEN SINK STAINLESSTEEL (Analisa Permen PU No 28,2016) 171,400.00
6 PEMASANGAN KITCHEN SINK TYPE STAINLES STEEL (Analisa Permen PU No 28,2016) 791,200.00
7 PEMASANGAN JET WASHER (Analisa Permen PU No 28,2016) 240,400.00
8 PEMASANGAN KRAN PANAS DINGIN + HEAD SHOWER SHEET (Analisa Permen PU No 28,20 1,694,700.00
9 PEMASANGAN FLOOR DRAIN (Analisa Permen PU No 28,2016) 89,400.00
10 PEMASANGAN ROOF DRAIN (Analisa Permen PU No 28,2016) 143,300.00
11 PEMASANGAN KRAN DINDING 94,800.00
12 PEMASANGAN URINOIR TYPE MUSLIM + FLUSH VALVE (Analisa Permen PU No 28,2016) 2,056,700.00
13 PEMASANGAN PARTISI URINOIR (Analisa Permen PU No 28,2016) 1,309,900.00
X PEKERJAAN FINISING
1 1 M2 PENGECATAN DINDING INTERIOR (2x Cat Penutup) (Analisa Permen PU No 28,2016 ) 35,900.00
2 1 M2 PENGECATAN DINDING LAMA INTERIOR (2x Cat Penutup) (Analisa Permen PU No 28,201 25,000.00
3 1 M2 PENGECATAN DINDING EXTERIOR (2x Cat Penutup) (Analisa Permen PU No 28,2016 ) 39,200.00
4 1 M2 PENGECATAN DINDING LAMA EXTERIOR (2x Cat Penutup) (Analisa Permen PU No 28,2 27,300.00
5 1 M2 PENGECATAN PLAFOND, 2X LAPIS CAT PENUTUP (Analisa Permen PU No 28,2016 ) 40,400.00
6 1 M2 PENGECATAN GENTENG (Analisa Permen PU No 28,2016 ) 35,900.00
7 1 M2 PENGECATAN BESI/KAYU (2 Lapis Cat Penutup) (Analisa Permen PU No 28,2016 ) 38,000.00
8 1 M2 PENGECATAN WATERPROOFING EMULSEN (2 Lapis Cat Penutup) (Analisa Permen PU N 65,600.00
9 1 M2 WATER PROOFING MEMBRANCE(Analisa Permen PU No 28,2016 ) 151,300.00
XI PEKERJAAN LAIN-LAIN
1 1 M2 PASANG RANGKA DINDING PARTISI MULTI LAPIS HPL/GYPSUM 9 MM, HOLLOW 40X40 424,800.00
2 1 M2 PASANG RANGKA DINDING PARTISI MULTI LAPIS MELAMIN, HOLLOW 40X40X2, MODU 308,900.00
3 1 M2 PASANG TREATMEN DINDING PARTISI MULTI LAPIS HPL LAMBERSERING 5X5 CM 529,000.00
4 1 M1 PASANG LISPLANK UK TEBAL = 8 cm LEBAR 30 CM (Analisa Permen PU No 28,2016 ) 145,600.00
5 1 M1 PASANG RAILLING TANGGA DENGAN PIPA STAINLESS 893,800.00
6 1 M1 PASANG RAILLING BALKON KACA 10 MM DENGAN PIPA STAINLESS 910,200.00
7 1 M1 PASANG HAND RAILLING PIPA BSP Ø 2 " 196,300.00
8 1 M1 PASANG SALUARAN GREVEL U 30 CM + PAS. Batu Kali 713,800.00
XII PEKERJAAN ELEKTRIKAL

1 1 M' KABEL TR, NYM 3 X 4 mm2 27,803.33
2 1 M' KABEL TR, NYFGbY 4 X 35 mm2 263,466.67
4 1 M' KABEL TR, NYA 1 X 25 mm2 53,300.00
5 1 M' KABEL TR, NYA 1 X 35 mm2 68,300.00
6 1 M' KABEL TRAY 200/50 100,000.67
7 1 M' KABEL Ladder 400/100 115,583.33
8 1 M' KABEL TRAY 300/50 mm 95,333.33
9 Lampu LED TL 2 x 18 W (TCW IP 66 ) 634,733.33
10 Lampu LED TL 2 x 18 W ( TBS/RM ) 752,333.33
11 Lampu Down Light LED 11 W 6" E27 161,653.33
14 Lampu TL T5 LED 8 Watt 149,333.33
15 Lampu Sorot Track LED 20 W IP 65 239,733.33
16 Saklar Tunggal Iluminasi 16 A 85,500.00
17 Saklar Ganda Iluminasi 16 A 106,400.00
18 Saklar Hotel 67,800.00
19 Saklar Group 4 modul 87,900.00
20 Stop kontak 16 A 62,850.00
21 Stop kontak daya, Grounding, Tutup Pengaman, 16 A 101,150.00
22 Titik Instalasi Penerangan 282,543.75
23 Titik Instalasi Stop Kontak Daya 1 Phase 16 A 338,643.75
44 Titik Instalasi Penerangan Luar bangunan 470,025.56
45 Titik Instalasi Daya AC – 1 Phase 370,250.00
46 Titik Instalasi Telephone / Data 227,500.00
47 Titik Instalasi Speaker 302,800.00
48 Titik Instalasi Smoke Detector 225,043.75
49 Titik Instalasi Fire Alarm Bell 249,487.50
50 Titik Instalasi Call Point 293,475.00
51 Titik Instalasi Socket MATV 318,543.75
52 Titik Instalasi Power Camera 295,543.75
53 Box Panel 1800 x 800 x 800 mm Standing Ornamen Kaca 194,751,260.00
54 PANEL LV-MDP 27,413,625.00
55 PANEL SDP Lantai 1 11,755,400.00
58 PANEL MCB BOX KAMAR 1,911,400.00
59 PANEL SDP Roof Top Utilitas OUT DOOR IP 65 6,412,000.00
60 PANEL SDP AC 2 11,244,030.00
61 PANEL SDP LP-PP 3 9,034,700.00
62 PANEL SDP AC 3
63 PANEL SDP LIFT
XIII PEKERJAAN MEKANIKAL

1 Pompa Air Bersih 11,932,690.00
2 Pompa Booster 8,040,635.00
3 Pompa Submersible 3,333,550.00
4 Pompa Hydrant Diesel 390,071,424.00
5 Pompa Hydrant Electric 307,502,308.00
6 Pompa Jockey 27,448,296.00
7 Roof Tank / Fibre type panel 3,609,780.00
8 Gate valve 10 Kg 12,223,368.00
9 Gate valve 10 Kg 7,831,036.00
10 Gate valve 10 Kg 3,739,876.00
11 Gate valve 10 Kg 3,039,373.00
12 Gate valve 3" 10K 2,497,799.00
13 Gate valve 2 1/2" 10 K 1,959,052.00
14 Gate valve 10 Kg 522,717.00
15 Gate valve 10 Kg 422,807.00
16 Gate valve 10 Kg 300,649.00
17 Gate valve 10 Kg 246,162.00
18 Flexible Joint 1,099,620.00
19 Flexible Joint 758,896.00
22 Check Valve 3,838,596.00
23 Check Valve 2 1/2" 1,688,574.00
24 Check Valve 2,121,586.00
25 Check Valve 1,162,656.00
27 Strainer 2,730,728.00
27 Foot Valve Strainer 8,970,880.00
33 HDPE 2" PN 12,5 75,500.00
34 HDPE 2 1/2" PN 12,5 95,900.00
35 HDPE Dia. 1” PN 12,5 55,900.00
36 HDPE 3" PN 12,5 145,800.00
37 HDPE 3/4" 239,200.00
38 PVC Dia. 2” VP 70,700.00
39 PVC Dia. 1 1/2 51,500.00
40 PVC Dia. 1 1/2 51,500.00
41 PVC Dia. 2 1/2” VP 50,300.00
42 PVC Dia. 3” VP 115,900.00
43 PVC Dia. 4” VP 185,000.00
44 PVC Dia. 5” 171,700.00
45 PVC Dia. 6” VP 330,500.00
46 PVC Dia. 8” 375,400.00
47 PVC Dia. 10” 570,000.00
48 PVC Dia. 1 1/4” ( D) 22,100.00
49 PVC Dia. 1 1/2” ( D) 23,400.00
50 PVC Dia. 2” ( D) 27,900.00
51 PVC Dia. 3” ( D) 39,100.00
52 PVC Dia. 4” ( D) 56,400.00
53 PVC Dia. 6” (D) 109,000.00
54 GSP Mediun dia. 1/2” 46,470.00
55 GSP Mediun dia. 3/4” 54,270.00
56 GSP Medium dia. 1” 76,307.50
57 GSP Medium dia. 1 1/2” 113,107.50
58 GSP Medium dia. 2” 145,907.50
59 GSP Medium Dia. 2 1/2” 285,159.58
60 GSP Medium Dia. 3” 320,959.58
61 HDPE Dia. 4” 408,759.58
62 PPR PN 16 2" 462,659.58
63 GSP Medium Dia. 6” 612,659.58
64 BSP SCH.40 Dia. 1” 68,970.00
65 BSP SCH.40 Dia. 1 1/4” 84,207.50
66 BSP SCH.40 Dia. 1 1/2” 141,600.00
67 BSP SCH.40 Dia. 2” 2,020,000.00
68 BSP SCH. 40 Dia. 2 1/2” 263,800.00
69 BSP SCH. 40 Dia. 3” 338,600.00
70 BSP SCH.40 Dia. 4” 464,300.00
71 BSP SCH.40 Dia. 5” 550,300.00
72 GSP SCH. Dia. 6” 808,300.00
73 BSP SCH.40 Dia. 8” 50,000.00
74 PPR PN 10, dia. 1/2” 65,200.00
75 PPR PN 10, dia. 3/4” 68,500.00
76 PPR PN 10, dia. 1” 99,700.00
77 PPR PN 10 , dia. 1 1/4” 133,500.00
78 PPR PN PN 10 , dia. 1 1/2” 235,200.00
79 PPR PN 10, dia. 2” 235,200.00
80 Polypropeline dia. 2 1/2” 215,922.92
81 Polypropeline dia. 3 ” 295,822.92
82 Polypropeline dia. 4 ” 445,622.92
83 PPR PN 20, dia. 1/2” 54,700.00
84 PPR PN 20, dia. 3/4” 63,900.00
85 PPR PN 20, dia. 1” 85,200.00
86 PPR PN 20 , dia. 1 1/4” 99,700.00
87 PPR PN PN 20 , dia. 1 1/2” 135,000.00
88 PPR PN 20, dia. 2” 234,700.00
ANALISA HARGA SATUAN PEKERJAAN
HARGA JUMLAH HARGA

NO. URAIAN SAT. INDEKS SATUAN BAHAN
(RP) (RP)
I PEKERJAAN PERSIAPAN,BONGKARAN, GALIAN, DAN URUGAN

1 1 M1 PENGUKURAN dan PEMASANGAN BOUWPLANK (Analisa Permen PU No 28,2016 )
A Tenaga:
Pekerja oh 0.100 85,000.00
Tukang oh 0.100 100,000.00
Kepala Tukang oh 0.010 115,000.00
Mandor oh 0.005 150,000.00
B Bahan:
Kayu Balok Terentang m3 0.012 1,715,000.00 20,580.00
Paku ukuran 4cm-12cm kg 0.020 16,600.00 332.00
Kayu Papan Terentang m 3
0.007 1,715,000.00 12,005.00
C Peralatan:
D Jumlah (A+B+C) 32,917.00
E Over Head & Profit, 10% x D 10.00% x D
F Jumlah (D+E)
G Dibulatkan (F)
2 1 M2 (K3) MEMBERSIHKAN LAPANGAN dan PERATAAN (Analisa Permen PU No 28,2016 )

A Tenaga:
Pekerja oh 0.100 85,000.00
Mandor oh 0.050 150,000.00
B Bahan:
C Peralatan:
D Jumlah (A+B+C)
F Jumlah (D+E)
G Dibulatkan (F)
3 PEMBUATAN 1 M2 PAGAR SEMENTARA DARI SENG GELOMBANG TINGGGA 2 M (Analisa Permen PU no

A Tenaga:
Pekerja oh 0.200 85,000.00
Tukang oh 0.400 100,000.00
Mandor oh 0.020 150,000.00
B Bahan:
Kayu Dolken Dia 8 - 10 cm batang 1.250 27,400.00 34,250.00
Semen (PC) Kg 2.500 1,300.00 3,250.00
Seng Gelombang Lembar 1.200 47,000.00 56,400.00
Pasir Beton m3 0.005 176,400.00 882.00
Koral Beton m3 0.009 196,000.00 1,764.00
Kayu Klas II & III m3 0.072 1,308,300.00 94,197.60
Paku 2-5″ Kg 0.060 21,500.00 1,290.00
Meni Besi Kg 0.450 24,900.00 11,205.00
C Peralatan:
D Jumlah (A+B+C) 203,238.60
F Jumlah (D+E)
G Dibulatkan (F)
4 1 M3 MEMBONGKAR KUDA-KUDA,GORDENG/BALOK-BALOK (Jika Bongkaran tidak dipakai lagi)
A Tenaga:
Pekerja oh 6.000 85,000.00
Tukang oh 4.000 100,000.00
Mandor oh 0.200 150,000.00
B Bahan:
C Peralatan:
D Jumlah (A+B+C)
F Jumlah (D+E)
G Dibulatkan (F)
5 1 M2 MEMBONGKAR DINDING DAN KUSEN (Jika Bongkaran tidak dipakai lagi)

A Tenaga:
Pekerja oh 0.050 85,000.00
Mandor oh 0.025 150,000.00
B Bahan:
C Peralatan:
D Jumlah (A+B+C)
F Jumlah (D+E)
G Dibulatkan (F)
6 1 M2 MEMBONGKAR RANGKA ATAP/KASO (Jika Bongkaran tidak dipakai lagi)

A Tenaga:
Pekerja oh 0.050 85,000.00
Tukang oh 0.025 100,000.00
Mandor oh 0.005 150,000.00
B Bahan:
C Peralatan:
D Jumlah (A+B+C)
F Jumlah (D+E)
G Dibulatkan (F)
7 1 M2 MEMBONGKAR PLAFOND (Jika Bongkaran tidak dipakai lagi)

A Tenaga:
Pekerja oh 0.063 85,000.00
Mandor oh 0.003 150,000.00
B Bahan:
C Peralatan:
D Jumlah (A+B+C)
F Jumlah (D+E)
G Dibulatkan (F)
8 1 M2 MEMBONGKAR LANTAI KERAMIK (Jika Bongkaran tidak dipakai lagi)

A Tenaga:
Pekerja oh 0.105 85,000.00
Mandor oh 0.005 150,000.00
B Bahan:
C Peralatan:
D Jumlah (A+B+C)
F Jumlah (D+E)
G Dibulatkan (F)
9 1 M3 GALIAN TANAH BIASA KEDALAMAN 1 M1 (Analisa Permen PU No 28,2016 )
A Tenaga:
Pekerja oh 0.750 85,000.00
Mandor oh 0.025 150,000.00
B Bahan:
C Peralatan:
D Jumlah (A+B+C)
F Jumlah (D+E)
G Dibulatkan (F)

A Tenaga:
Pekerja oh 0.900 85,000.00
Mandor oh 0.045 150,000.00
B Bahan:
C Peralatan:
D Jumlah (A+B+C)
F Jumlah (D+E)
G Dibulatkan (F)

A Tenaga:
Pekerja oh 1.050 85,000.00
Mandor oh 0.067 150,000.00
B Bahan:
C Peralatan:
D Jumlah (A+B+C)
F Jumlah (D+E)
G Dibulatkan (F)
12 1 M3 BUANGAN TANAH SEJAUH 30 METER (Analisa Permen PU No 28,2016 )

A Tenaga:
Pekerja oh 0.33 85,000.00
Mandor oh 0.01 150,000.00
B Bahan:
C Peralatan:
D Jumlah (A+B+C)
F Jumlah (D+E)
G Dibulatkan (F)
13 1 M3 PENGURUGAN KEMBALI GALIAN TANAH (Analisa Permen PU No 28,2016 )
A Tenaga:
Pekerja oh 0.500 85,000.00
Mandor oh 0.050 150,000.00
B Bahan:
C Peralatan:
D Jumlah (A+B+C) -
F Jumlah (D+E)
G Dibulatkan (F)
14 1 M3 URUGAN PASIR (Analisa Permen PU No 28,2016 )
A Tenaga:
Pekerja oh 0.300 85,000.00
Mandor oh 0.010 150,000.00
B Bahan:
Pasir Pasir m3 1.200 117,600.00 141,120.00
C Peralatan:
D Jumlah (A+B+C) 141,120.00
F Jumlah (D+E)
G Dibulatkan (F)
15 1 M3 URUGAN TANAH (Analisa Permen PU No 28,2016 )

A Tenaga:
Pekerja oh 0.250 85,000.00
Mandor oh 0.025 150,000.00
B Bahan:
Tanah Urug m3 1.200 101,900.00 122,280.00
C Peralatan:
D Jumlah (A+B+C) 122,280.00
F Jumlah (D+E)
G Dibulatkan (F)
II PEKERJAAN KAYU
1 PEMBUATAN DAN PEMASANGAN 1 M2 DAUN PINTU PANEL KAYU KELAS 1 (Analisa Permen PU No 28,20
A Tenaga:
Pekerja oh 1.000 85,000.00
Tukang oh 3.000 100,000.00
Mandor oh 0.050 150,000.00
B Bahan:
Papan Kayu Kelas I m3 0.040 5,918,200.00 236,728.00
Lem kg 0.500 20,800.00 10,400.00
C Peralatan:
D Jumlah (A+B+C) 247,128.00
F Jumlah (D+E)
G Dibulatkan (F)
2 PEMASANGAN 1 M2 DAUN PINTU MULTI 4 MM LAPIS HPL RANGKA KAYU KELAS II (Analisa Permen PU
A Tenaga:
Pekerja oh 1.000 85,000.00
Tukang oh 3.000 100,000.00
Mandor oh 0.050 150,000.00
B Bahan:
Papan Kayu Kelas II m3 0.025 4,265,400.00 106,635.00
Paku 1 - 2.5″ kg 0.030 21,500.00 645.00
Lem kg 0.800 20,800.00 16,640.00
Multiplek 4 mm lbr 0.688 78,400.00 53,900.00
HPL lbr 0.500 156,800.00 78,400.00
C Peralatan:
D Jumlah (A+B+C) 256,220.00
F Jumlah (D+E)
G Dibulatkan (F)
III PEKERJAAN STRUKTUR
1 1 M3 LANTAI KERJA, BETON MUTU K-100, fc' = 7,4 Mpa, SLUMP (3-6) cm, w/c = 0.87 (Analisa Permen PU
A Tenaga:
Pekerja oh 1.200 85,000.00
Tukang oh 0.200 100,000.00
Mandor oh 0.060 150,000.00
B Bahan:
Portland Cement (1 zak = 50 kg) kg 230.000 1,300.00 299,000.00
Pasir Beton m 3
0.638 176,400.00 112,518.00
Split 2-3 m 3
0.761 196,000.00 149,105.19
Air m 3
0.200 2,200.00 440.00
C Peralatan:
D Jumlah (A+B+C) 561,063.19
F Jumlah (D+E)
G Dibulatkan (F)
2 1 M3 BETON MUTU K-175, fc' = 14,5 Mpa, SLUMP (120±20) mm, w/c = 0.66 (Analisa Permen PU No 28,201
A Tenaga:
Pekerja oh 1.650 85,000.00
Tukang oh 0.275 100,000.00
Mandor oh 0.083 150,000.00
B Bahan:
Pasir Beton m3 0.543 176,400.00 95,760.00
Split 2-3 m 3
0.762 196,000.00 149,395.56
Air m 3
0.215 2,200.00 473.00
C Peralatan:
D Jumlah (A+B+C) 669,428.56
F Jumlah (D+E)
G Dibulatkan (F)
3 1 M3 BETON MUTU K-225, fc' = 19,3 Mpa, SLUMP (120±20) mm, w/c = 0.58 (Analisa Permen PU No 28,2016 )
A Tenaga:
Pekerja oh 1.650 85,000.00
Tukang oh 0.275 100,000.00
Mandor oh 0.083 150,000.00
B Bahan:
Pasir Beton m 3
0.499 176,400.00 87,948.00
Split 2-3 m 3
0.776 196,000.00 152,008.89
Air m3 0.215 2,200.00 473.00
C Peralatan:
D Jumlah (A+B+C) 722,729.89
F Jumlah (D+E)
G Dibulatkan (F)
A Tenaga:
Pekerja oh 1.650 85,000.00
Tukang oh 0.275 100,000.00
Mandor oh 0.083 150,000.00
B Bahan:
Pasir Beton m3 0.494 176,400.00 87,192.00
Split 2-3 m 3
0.770 196,000.00 150,847.41
Air m 3
0.215 2,200.00 473.00
C Peralatan:
D Jumlah (A+B+C) 737,712.41
F Jumlah (D+E)
G Dibulatkan (F)
A Tenaga:
Pekerja oh 1.650 85,000.00
Tukang oh 0.275 100,000.00
Mandor oh 0.083 150,000.00
B Bahan:
Pasir Beton m 3
0.5238 176,400.00 92,406.46
Split 2-3 m3 0.7854 196,000.00 153,935.38
Air m 3
0.215 2,200.00 473.00
C Peralatan:
D Jumlah (A+B+C) 783,714.85
F Jumlah (D+E)
G Dibulatkan (F)
6 1 M3 MENGGUNAKAN PERALATAN POMPA BETON (Analisa Permen PU No 28,2016 )

A Tenaga:
Pekerja oh 0.200 85,000.00
Mandor oh 0.020 150,000.00
B Bahan:
C Peralatan:
Sewa Pompa Beton/m3 m3 1.000 49,000.00 49,000.00
D Jumlah (A+B+C) 49,000.00
F Jumlah (D+E)
G Dibulatkan (F)
7 1 M3 MENGGUNAKAN VIBRATOR (Analisa Permen PU No 28,2016 )
A Tenaga:
Pekerja oh 0.250 85,000.00
Mandor oh 0.250 150,000.00
B Bahan:
C Peralatan:
Vibrator sewa-hari 0.100 294,000.00 29,400.00
D Jumlah (A+B+C) 29,400.00
F Jumlah (D+E)
G Dibulatkan (F)
8 1 M3 BETON READY MIX K-300, f'c = 26,4 MPa, SLUMP (12±2) CM, w/c = 0.52 (Analisa Permen PU No 28,
A Tenaga:
Pekerja oh 1.000 85,000.00
Tukang oh 0.250 100,000.00
Mandor oh 0.100 150,000.00
B Bahan:
Ready Mix K-300 m3 1.020 931,000.00 949,620.00
C Peralatan:
Pompa Beton/m3 m3 1.000 69,000.00 69,000.00
Vibrator m 3
1.000 88,150.00 88,150.00
D Jumlah (A+B+C) 1,106,770.00
F Jumlah (D+E)
G Dibulatkan (F)
9 1 KG BAJA TULANGAN POLOS, BJTP, U24, fy 240 MPa (Analisa Permen PU No 28,2016 )
A Tenaga:
Pekerja oh 0.007 85,000.00
Tukang oh 0.007 100,000.00
Mandor oh 0.0004 150,000.00
B Bahan:
Baja Tulangan Polos, BJTP, U24, fy240 Mpa kg 1.050 9,800.00 10,290.00
Kawat beton kg 0.015 29,400.00 441.00
C Peralatan:
D Jumlah (A+B+C) 10,731.00
F Jumlah (D+E)
G Dibulatkan (F)
10 1 KG BAJA TULANGAN DEFORM/ULIR, BJTD, fy 400 MPa (Analisa Permen PU No 28,2016 )

A Tenaga:
Pekerja oh 0.007 85,000.00
Tukang oh 0.007 100,000.00
Mandor oh 0.0004 150,000.00
B Bahan:
Baja Tulangan Deform/Ulir, BJTD, fy400 Mpa kg 1.050 10,200.00 10,710.00
Kawat beton kg 0.015 29,400.00 441.00
C Peralatan:
D Jumlah (A+B+C) 11,151.00
F Jumlah (D+E)
G Dibulatkan (F)
11 1 KG PASANG WIRE MESH (Analisa Permen PU No 28,2016 )
A Tenaga:
Pekerja oh 0.0025 85,000.00
Tukang oh 0.0025 100,000.00
Mandor oh 0.0001 150,000.00
B Bahan :
Wiremesh M10, 2,1 x 5,4 meter, Mutu Baja U50 kg 1.0200 10,200.00 10,404.00
Kawat beton kg 0.0050 29,400.00 147.00
C Peralatan:
D Jumlah (A+B+C) 10,551.00
F Jumlah (D+E)
G Dibulatkan (F)
12 1 M2 BEKISTING PONDASI/SLOOP PAS. BATAKO (Analisa Permen PU No 28,2016 )
A Tenaga:
Pekerja oh 0.300 85,000.00
Tukang oh 0.100 100,000.00
Mandor oh 0.015 150,000.00
B Bahan:
Batako bh 12.500 2,400.00 30,000.00
Pasir Pasang m3 0.038 176,400.00 6,703.20
C Peralatan:
D Jumlah (A+B+C) 50,288.20
F Jumlah (D+E)
G Dibulatkan (F)
13 1 M2 BEKISTING PONDASI/SLOOP PAS. BATA MERAH, T. 1/2 BATA, 1 PC : 5 PP (Analisa Permen PU No

A Tenaga:
Pekerja oh 0.300 85,000.00
Tukang oh 0.100 100,000.00
Mandor oh 0.015 150,000.00
B Bahan:
Bata Merah Bakar Kelas 1 bh 70.000 700.00 49,000.00
Pasir Pasang m 3
0.045 176,400.00 7,938.00
C Peralatan:
D Jumlah (A+B+C) 69,522.00
F Jumlah (D+E)
G Dibulatkan (F)
14 1 M2 (K3) PASANG BEKISTING PONDASI 1X PAKAI (Analisa Permen PU No 28,2016 )

A Tenaga:
Pekerja oh 0.520 85,000.00
Tukang oh 0.260 100,000.00
Mandor oh 0.026 150,000.00
B Bahan:
Kayu Kelas Kuat III m3 0.040 1,308,300.00 52,332.00
Paku ukuran 4cm-12cm kg 0.300 16,600.00 4,980.00
C Peralatan:
D Jumlah (A+B+C) 57,312.00
F Jumlah (D+E)
G Dibulatkan (F)
15 1 M2 (K3) PASANG BEKISTING SLOOP 3X PAKAI (Analisa Permen PU No 28,2016 )
A Tenaga:
Pekerja oh 0.520 85,000.00
Tukang oh 0.260 100,000.00
Mandor oh 0.026 150,000.00
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 28,529.40
F Jumlah (D+E)
G Dibulatkan (F)
16 1 M2 (K3) PASANG BEKISTING KOLOM PRAKTIS 4x PAKAI dengan PAPAN (Analisa Permen PU No 28,20
A Tenaga:
Pekerja oh 0.660 85,000.00
Tukang oh 0.330 100,000.00
Mandor oh 0.033 150,000.00
B Bahan:
Kayu Papan Terentang m3 0.009 1,308,300.00 11,146.72
Kayu Balok Terentang m 3
0.003 1,715,000.00 5,016.38
Dolken dia 8 s/d 10 cm btg 0.426 27,400.00 11,672.40
C Peralatan:
D Jumlah (A+B+C) 34,475.49
F Jumlah (D+E)
G Dibulatkan (F)
17 1 M2 (K3) PASANG BEKISTING BALOK LINTEL 4X PAKAI (Analisa Permen PU No 28,2016 )

A Tenaga:
Pekerja oh 0.660 85,000.00
Tukang oh 0.330 100,000.00
Mandor oh 0.033 150,000.00
B Bahan:
Balok Kayu Kelas Kuat II m3 0.004 1,715,000.00 6,019.65
Multipleks 9 mm, uk. 1,20 x 2,40 lbr 0.090 112,700.00 10,137.37
C Peralatan:
D Jumlah (A+B+C) 45,616.13
F Jumlah (D+E)
G Dibulatkan (F)
18 1 M2 (K3) PASANG BEKISTING dengan PAPAN 3X20, 3X PAKAI (Analisa Permen PU No 28,2016 )
A Tenaga:
Pekerja oh 0.220 85,000.00
Tukang oh 0.660 100,000.00
Mandor oh 0.022 150,000.00
B Bahan:
Balok Kayu Kelas Kuat II m 3
0.006 1,715,000.00 10,633.00
D Jumlah (A+B+C) 38,205.80
F Jumlah (D+E)
G Dibulatkan (F)
19 1 M2 (K3) PASANG BEKISTING MEJA BETON 4X PAKAI (Analisa Permen PU No 28,2016 )
A Tenaga:
Pekerja oh 0.660 85,000.00
Tukang oh 0.330 100,000.00
Mandor oh 0.033 150,000.00
B Bahan:
0.003 1,715,000.00 5,016.38
C Peralatan:
D Jumlah (A+B+C) 67,957.66
F Jumlah (D+E)
G Dibulatkan (F)
20 1 M2 PASANG BEKISTING UNTUK TANGGA 2X PAKAI (Analisa Permen PU No 28,2016 )

A Tenaga:
Pekerja oh 0.660 85,000.00
Tukang oh 0.330 100,000.00
Mandor oh 0.033 150,000.00
B Bahan:
0.008 1,715,000.00 13,891.50
C Peralatan:
D Jumlah (A+B+C) 94,939.33
F Jumlah (D+E)
G Dibulatkan (F)
21 1 M2 (K3) PASANG BEKISTING UNTUK PLAT DINDING 2X PAKAI (Analisa Permen PU No 28,2016 )
A Tenaga:
Pekerja oh 0.660 85,000.00
Tukang oh 0.330 100,000.00
Mandor oh 0.033 150,000.00
B Bahan:
Spacer bh 4.000 2,500.00 10,000.00
C Peralatan:
D Jumlah (A+B+C) 124,639.83
F Jumlah (D+E)
G Dibulatkan (F)
PERANCAH MENGGUNAKAN SCAFOLDING
22 1 M2 PASANG STOOWEK/PERANCAH SCAFOLDING (Sewa)
A Tenaga:
Pekerja oh 0.200 85,000.00
Tukang oh 0.020 100,000.00
Mandor oh 0.002 150,000.00
B Bahan:
Min frame pcs 1.4250 5,800.00 8,265.00
Cros brace pcs 1.4250 4,900.00 6,982.50
Join pin pcs 1.4250 1,400.00 1,995.00
U Head pcs 1.4250 6,800.00 9,690.00
Jack base pcs 1.4250 9,800.00 13,965.00
Swivel clamp pcs 1.4250 2,400.00 3,420.00
C Peralatan:
D Jumlah (A+B+C) 44,317.50
F Jumlah (D+E)
G Dibulatkan (F)
23 1 M2 (K3) PASANG BEKISTING KOLOM STRUKTUR 2x PAKAI (Analisa Permen PU No 28,2016 )

A Tenaga:
Pekerja oh 0.660 85,000.00
Tukang oh 0.330 100,000.00
Mandor oh 0.033 150,000.00
B Bahan:
Minyak Bekisting ltr 0.200 4,900.00 980.00
Perancah Scafolding m2 0.250 69,300.00 17,325.00
C Peralatan:
D Jumlah (A+B+C) 90,299.98
F Jumlah (D+E)
G Dibulatkan (F)
24 1 M2 (K3) PASANG BEKISTING BALOK 2X PAKAI (Analisa Permen PU No 28,2016 )

A Tenaga:
Pekerja oh 0.660 85,000.00
Tukang oh 0.330 100,000.00
Mandor oh 0.033 150,000.00
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 110,403.28
F Jumlah (D+E)
G Dibulatkan (F)
25 1 M2 (K3) PASANG BEKISTING PLAT LANTAI DENGAN PLYWOOD 2X PAKAI (Analisa Permen PU No 28,2
A Tenaga:
Pekerja oh 0.660 85,000.00
Tukang oh 0.330 100,000.00
Mandor oh 0.033 150,000.00
B Bahan:
0.008 1,715,000.00 13,891.50
C Peralatan:
D Jumlah (A+B+C) 142,274.98
F Jumlah (D+E)
G Dibulatkan (F)
26 1 M2 PASANG BEKISTING PLAT LANTAI DENGAN FLOORDECK, JAP < = 0,8 m (Analisa Permen PU No 28
A Tenaga:
Pekerja oh 0.080 85,000.00
Tukang oh 0.040 100,000.00
Mandor oh 0.0080 150,000.00
B Bahan:
0.0089 1,715,000.00 15,263.50
Floordeck/Metal Sheet, t = 0,85 mm lebar 1,00 m m2 1.0800 102,900.00 111,132.00
C Peralatan:
D Jumlah (A+B+C) 201,345.12
F Jumlah (D+E)
G Dibulatkan (F)
27 1 M2 PASANG BEKISTING UNTUK TANGGA 2X PAKAI (Analisa Permen PU No 28,2016 )

A Tenaga:
Pekerja oh 0.660 85,000.00
Tukang oh 0.330 100,000.00
Mandor oh 0.033 150,000.00
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 99,449.33
F Jumlah (D+E)
G Dibulatkan (F)
28 MEMBUAT 1M¹ KOLOM PRAKTIS BETON BERTULANG (12 + 12) CM
A Tenaga:
Pekerja OH 0.1800 85,000.00
Tukang batu OH 0.0200 100,000.00
Tukang kayu OH 0.0200 100,000.00
Tukang besi OH 0.0200 100,000.00
Kepala tukang OH 0.0060 115,000.00
Mandor OH 0.0090 150,000.00
B Bahan:
Kayu kelas lll m3 0.0020 1,308,300.00 2,616.60
Paku 5 cm-12cm kg 0.0100 16,600.00 166.00
Besi beton polos Kg 3.0000 9,800.00 29,400.00
Kawat beton Kg 0.0450 29,400.00 1,323.00
Portland Cement Kg 4.0000 1,300.00 5,200.00
Pasir Beton m3 0.0060 176,400.00 1,058.40
Kerikil m3 0.0080 196,000.00 1,568.00
C Peralatan:
D Jumlah (A+B+C) 41,332.00
F Jumlah (D+E)
G Dibulatkan (F)
29 MEMBUAT 1M¹ BALOK LINTEL BETON BERTULANG (12 + 12) CM

A Tenaga:
Pekerja OH 0.2970 85,000.00
Tukang batu OH 0.0330 100,000.00
Tukang kayu OH 0.0330 100,000.00
Tukang besi OH 0.0330 100,000.00
Kepala tukang OH 0.0100 115,000.00
Mandor OH 0.0150 150,000.00
B Bahan:
Kayu kelas lll m3 0.0030 1,308,300.00 3,924.90
Paku 5 cm-12cm kg 0.0200 16,600.00 332.00
Besi beton polos Kg 3.6000 9,800.00 35,280.00
Kawat beton Kg 0.0500 29,400.00 1,470.00
Portland Cement Kg 5.5000 1,300.00 7,150.00
Pasir Beton m3 0.0090 176,400.00 1,587.60
Kerikil m3 0.0150 196,000.00 2,940.00
C Peralatan:
D Jumlah (A+B+C) 52,684.50
F Jumlah (D+E)
G Dibulatkan (F)
30 1 M1 PEKERJAAN TIANG PANCANG BETON BERTULANG □30 CM (Analisa Permen PU No 28,2016 )
A Tenaga:
Pekerja oh 0.052 85,000.00
Tukang oh 0.010 100,000.00
Mandor oh 0.010 150,000.00
Operator oh 0.010 150,000.00
B Bahan:
Pondasi Tiang Pancang Square □30 m1 1.030 166,600.00 171,598.00
C Peralatan:
Crane 5-10 ton hari-sewa 0.073 196,000.00
Alat Pancang, Jacked in Pile, Hydraulic Jacked Piling hari-sewa 0.073 181,300.00
Alat Penyambung Tiang Pancang bh 0.250 93,100.00
D Jumlah (A+B+C) 171,598.00
F Jumlah (D+E)
G Dibulatkan (F)
31 1 M3 (K3) LAPISAN BATU KOSONG/AANSTAMPING (Analisa Permen PU No 28, 2016 )

A Tenaga:
Pekerja oh 0.780 85,000.00
Tukang oh 0.390 100,000.00
Mandor oh 0.039 150,000.00
B Bahan:
Batu Belah m3 1.200 161,700.00 194,040.00
Pasir Urug m3 0.432 117,600.00 50,803.20
C Peralatan:
D Jumlah (A+B+C) 244,843.20
F Jumlah (D+E)
G Dibulatkan (F)
32 1 M3 PONDSI BATU BELAH, CAMPURAN 1PC : 3PP (Analisa Permen PU No 28, 2016 )
A Tenaga:
Pekerja oh 1.500 85,000.00
Tukang oh 0.750 100,000.00
Mandor oh 0.075 150,000.00
B Bahan:
Batu Belah m3 1.200 161,700.00 194,040.00
Pasir Pasang m 3
0.485 176,400.00 85,554.00
C Peralatan:
D Jumlah (A+B+C) 542,194.00
F Jumlah (D+E)
G Dibulatkan (F)
A Tenaga:
Pekerja oh 1.500 85,000.00
Tukang oh 0.750 100,000.00
Mandor oh 0.075 150,000.00
B Bahan:
Batu Belah m3 1.200 161,700.00 194,040.00
Pasir Pasang m 3
0.520 176,400.00 91,728.00
C Peralatan:
D Jumlah (A+B+C) 497,668.00
F Jumlah (D+E)
G Dibulatkan (F)
A Tenaga:
Pekerja oh 1.500 85,000.00
Tukang oh 0.750 100,000.00
Mandor oh 0.075 150,000.00
B Bahan:
Batu Belah m3 1.200 161,700.00 194,040.00
Pasir Pasang m 3
0.544 176,400.00 95,961.60
C Peralatan:
D Jumlah (A+B+C) 466,801.60
F Jumlah (D+E)
G Dibulatkan (F)
35 1 KG KONSTRUKSI BAJA PROFIL, IWF/INP/DIR/DIN/CHANEL, (Analisa Permen PU No 28, 2016 )

A Tenaga:
Pekerja oh 0.060 85,000.00
Tukang oh 0.060 100,000.00
Mandor oh 0.003 150,000.00
B Bahan:
Baja Profil, IWF/INP/DIR/DIN/CHANEL kg 1.150 10,700.00 12,305.00
C Peralatan:
D Jumlah (A+B+C) 12,305.00
F Jumlah (D+E)
G Dibulatkan (F)
36 1 KG PASANG PLAT SIMPUL
A Tenaga:
Biaya Pemotongan Lainnya, 15% dari Jumlah Bahan % 15% 16,905.00
B Bahan:
Plat Baja T = 10 mm kg 1.150 14,700.00 16,905.00
C Peralatan:
D Jumlah (A+B+C) 16,905.00
F Jumlah (D+E)
G Dibulatkan (F)
37 1 BH PASANG ANGKUR BAUT DIA 16 MM, PANJANG 25 CM
A Tenaga:
Upah dan Alat Bantu % 5% 35,200.00
B Bahan:
Baut Angkur dia 16 mm, Panjang 25 cm Bh 1.000 35,200.00 35,200.00
C Peralatan:
D Jumlah (A+B+C) 35,200.00
F Jumlah (D+E)
G Dibulatkan (F)
38 1 BH PASANG BAUD MUR HTB DIA 16 MM PANJANG 5 CM

A Tenaga:
Upah dan Alat Bantu % 5% 11,400.00
B Bahan:
Baut Mur HTB dia 16 mm, Panjang 5 cm Bh 1.000 11,400.00 11,400.00
C Peralatan:
D Jumlah (A+B+C) 11,400.00
F Jumlah (D+E)
G Dibulatkan (F)
IV PEKERJAAN DINDING
1 1 M2 PASANGAN BATA MERAH TEBAL 1 BATA, 1 PC : 3 PP (Analisa Permen PU No 28,2016 )
A Tenaga:
Pekerja oh 0.600 85,000.00
Tukang oh 0.200 100,000.00
Mandor oh 0.030 150,000.00
B Bahan: -
Pasir Pasang m3 0.091 176,400.00 16,052.40
C Peralatan:
D Jumlah (A+B+C) 156,887.40
F Jumlah (D+E)
G Dibulatkan (F)
2 1 M2 PASANGAN BATA MERAH TEBAL 1/2 BATA, 1 PC : 3 PP (Analisa Permen PU No 28,2016 )

A Tenaga:
Pekerja oh 0.300 85,000.00
Tukang oh 0.100 100,000.00
Mandor oh 0.015 150,000.00
B Bahan:
Pasir Pasang m3 0.040 176,400.00 7,056.00
C Peralatan:
D Jumlah (A+B+C) 74,737.00
F Jumlah (D+E)
G Dibulatkan (F)
3 1 M2 PASANGAN BATA MERAH TEBAL 1/2 BATA, 1 PC : 5 PP (Analisa Permen PU No 28,2016 )
A Tenaga:
Pekerja oh 0.300 85,000.00
Tukang oh 0.100 100,000.00
Mandor oh 0.015 150,000.00
B Bahan:
Pasir Pasang m 3
0.045 176,400.00 7,938.00
C Peralatan:
D Jumlah (A+B+C) 69,522.00
F Jumlah (D+E)
G Dibulatkan (F)
4 1 M2 PELESTERAN DINDING 1 PC. : 3 PS; TEBAL 15 MM (Analisa Permen PU No 28,2016 )

A Tenaga:
Pekerja oh 0.300 85,000.00
Tukang oh 0.150 100,000.00
Mandor oh 0.015 150,000.00
B Bahan:
Pasir Pasang m 3
0.023 176,400.00 4,057.20
C Peralatan:
D Jumlah (A+B+C) 14,166.00
F Jumlah (D+E)
G Dibulatkan (F)
5 1 M2 PELESTERAN DINDING 1 PC. : 5 PS; TEBAL 15 MM (Analisa Permen PU No 28,2016 )

A Tenaga:
Pekerja oh 0.300 85,000.00
Tukang oh 0.150 100,000.00
Mandor oh 0.015 150,000.00
B Bahan:
Pasir Pasang m 3
0.026 176,400.00 4,586.40
C Peralatan:
D Jumlah (A+B+C) 11,325.60
F Jumlah (D+E)
G Dibulatkan (F)
6 1 M1 LIST PROFIL/SKONING LEBAR 10 cm, 1PC:3PP (Analisa Permen PU No 28,2016 )
A Tenaga:
Pekerja oh 0.080 85,000.00
Tukang oh 0.400 100,000.00
Mandor oh 0.004 150,000.00
B Bahan:
Portland Cement (1 zak = 50 kg) kg 0.500 1,300.00 650.00
Pasir Pasang m 3
0.013 176,400.00 2,293.20
C Peralatan:
D Jumlah (A+B+C) 2,943.20
F Jumlah (D+E)
G Dibulatkan (F)
7 1 M 2 PASANGAN BATA RINGAN UKURAN 600X200X100, SPASI TEBAL 3 MM (Analisa Permen PU No 28,20
A Tenaga:
Pekerja oh 0.300 85,000.00
Tukang oh 0.100 100,000.00
Mandor oh 0.015 150,000.00
B Bahan:
Bata Ringan 600x200x100 m3 0.105 784,000.00 82,320.00
Semen Instan Perekat Pasangan Bata, @40kg zak 0.066 132,300.00 8,682.19
C Peralatan:
Peralatan (Persentase dari jumlah bahan) % 10% 91,002.19 9,100.22
D Jumlah (A+B+C) 100,102.41
F Jumlah (D+E)
G Dibulatkan (F)
8 1 M 2 PELESTERAN DINDING DENGAN SEMEN INSTAN, TEBAL 10 MM (Analisa Permen PU No 28,2016 )

A Tenaga:
Pekerja oh 0.200 85,000.00
Tukang oh 0.150 100,000.00
Mandor oh 0.010 150,000.00
B Bahan:
Semen Instan Pelester, @40kg zak 0.479 58,800.00 28,175.00
C Peralatan:
D Jumlah (A+B+C) 28,175.00
F Jumlah (D+E)
G Dibulatkan (F)
9 1 M 2 ACIAN DINDING DENGAN SEMEN INSTAN, TEBAL 1,5 MM (Analisa Permen PU No 28,2016 )
A Tenaga:
Pekerja oh 0.200 85,000.00
Tukang oh 0.150 100,000.00
Mandor oh 0.010 150,000.00
B Bahan:
Semen Instan Acian, @40kg zak 0.058 125,400.00 7,210.50
C Peralatan:
F Jumlah (D+E)
G Dibulatkan (F)
10 1 M2 ACIAN PC (Analisa Permen PU No 28,2016 )

A Tenaga:
Pekerja oh 0.200 85,000.00
Tukang oh 0.100 100,000.00
Mandor oh 0.010 150,000.00
B Bahan:
C Peralatan:
F Jumlah (D+E)
G Dibulatkan (F)
V PEKERJAAN PINTU dan JENDELA
1 1 M 1 PASANG KUSEN ALUMUNIUM UKURAN 4″ LENGKAP ASSESORIES (Analisa Permen PU No 28.2016)
A Tenaga:
Pekerja oh 0.0430 85,000.00
Tukang oh 0.0430 100,000.00
Mandor oh 0.0021 150,000.00
B Bahan:
Profil alluminium M 1.1000 88,200.00 97,020.00
Skrup fixer Bh 2.0000 500.00 1,000.00
Sealant Tube 0.0600 24,500.00 1,470.00
C Peralatan:
D Jumlah (A+B+C) 99,490.00
F Jumlah (D+E)
G Dibulatkan (F)
2 1 M 2 PASANG PINTU KACA RANGKA ALUMUNIUM (Analisa Permen PU No 28.2016)

A Tenaga:
Pekerja oh 0.0850 85,000.00
Tukang oh 0.0850 100,000.00
Mandor oh 0.0050 150,000.00
B Bahan:
Pintu Alumunium M 4.4000 58,800.00 258,720.00
Profil Kaca Bh 4.5000 13,700.00 61,650.00
Sealant Tube 0.2700 24,500.00 6,615.00
C Peralatan:
D Jumlah (A+B+C) 326,985.00
F Jumlah (D+E)
G Dibulatkan (F)
3 1 M 2 PASANG DAUN JENDELA ALUMUNIUM (Analisa Permen PU No 28.2016)

A Tenaga:
Pekerja oh 0.0850 85,000.00
Tukang oh 0.0850 100,000.00
Mandor oh 0.0050 150,000.00
B Bahan:
Jendela Alumunium M 4.4000 53,900.00 237,160.00
Profil Kaca Bh 4.5000 13,700.00 61,650.00
Sealant Tube 0.2700 24,500.00 6,615.00
C Peralatan:
D Jumlah (A+B+C) 305,425.00
F Jumlah (D+E)
G Dibulatkan (F)
4 1 M 2 PASANG KACA POLOS TEBAL 5 MM (Analisa Permen PU No 28.2016)
A Tenaga:
Pekerja oh 0.0150 85,000.00
Tukang oh 0.1500 100,000.00
Mandor oh 0.0008 150,000.00
B Bahan:
Kaca Polos Tebal 5 mm M 1.1000 83,300.00 91,630.00
Sealant Tube 0.0500 24,500.00 1,225.00
C Peralatan:
D Jumlah (A+B+C) 92,855.00
F Jumlah (D+E)
G Dibulatkan (F)

A Tenaga:
Pekerja oh 0.0170 85,000.00
Tukang oh 0.1700 100,000.00
Mandor oh 0.0090 150,000.00
B Bahan:
Sealant Tube 0.0500 24,500.00 1,225.00
C Peralatan:
D Jumlah (A+B+C) 243,775.00
F Jumlah (D+E)
G Dibulatkan (F)

A Tenaga:
Pekerja oh 0.0250 85,000.00
Tukang oh 0.2500 100,000.00
Mandor oh 0.0013 150,000.00
B Bahan:
Sealant Tube 0.0500 24,500.00 1,225.00
C Peralatan:
D Jumlah (A+B+C) 351,575.00
F Jumlah (D+E)
G Dibulatkan (F)
7 1 M 2 PASANG KACA TEMPERED TEBAL 12 MM (Analisa Permen PU No 28.2016)
A Tenaga:
Pekerja oh 0.0250 85,000.00
Tukang oh 0.2500 100,000.00
Mandor oh 0.0013 150,000.00
B Bahan:
Kaca Tempered Tebal 12 mm M 1.1000 681,100.00 749,210.00
Sealant Tube 0.0500 24,500.00 1,225.00
C Peralatan:
D Jumlah (A+B+C) 750,435.00
F Jumlah (D+E)
G Dibulatkan (F)
8 1 M 2 PASANG KACA T 10 MM (Analisa Permen PU No 28.2016)
A Tenaga:
Pekerja oh 0.0250 85,000.00
Tukang oh 0.2500 100,000.00
Mandor oh 0.0013 150,000.00
B Bahan:
Sealant Tube 0.0500 24,500.00 1,225.00
C Peralatan:
D Jumlah (A+B+C) 318,135.00
F Jumlah (D+E)
G Dibulatkan (F)
9 1 M 2 PASANG KACA SILVER GREEN TEBAL 8 MM (Analisa Permen PU No 28.2016)

A Tenaga:
Pekerja oh 0.0170 85,000.00
Tukang oh 0.1700 100,000.00
Mandor oh 0.0090 150,000.00
B Bahan:
Kaca Silver Green Tebal 8 mm M 1.1000 563,500.00 619,850.00
Sealant Tube 0.0500 24,500.00 1,225.00
C Peralatan:
D Jumlah (A+B+C) 621,075.00
F Jumlah (D+E)
G Dibulatkan (F)
10 1 BUAH PEMASANGAN PULL HANDLE (Analisa Permen PU No 28.2016)

A Tenaga:
Pekerja oh 0.0050 85,000.00
Tukang oh 0.5000 100,000.00
Mandor oh 0.0030 150,000.00
B Bahan:
Type HS - DKS - DK 801 - 32 x 350 PSS Bh 1.0000 343,000.00 343,000.00
C Peralatan:
D Jumlah (A+B+C) 343,000.00
F Jumlah (D+E)
G Dibulatkan (F)
11 1 BUAH PEMASANGAN HENDEL DECKSON (Analisa Permen PU No 28.2016)

A Tenaga:
Pekerja oh 0.0050 85,000.00
Tukang oh 0.5000 100,000.00
Mandor oh 0.0030 150,000.00
B Bahan:
Hendel Dekson Bh 1.0000 63,700.00 63,700.00
C Peralatan:
D Jumlah (A+B+C) 63,700.00
F Jumlah (D+E)
G Dibulatkan (F)
12 1 BUAH PEMASANGAN KUNCI PINTU TANAM DOUBLE SLAAG (Analisa Permen PU No 28.2016)
A Tenaga:
Pekerja oh 0.0100 85,000.00
Tukang oh 0.5000 100,000.00
Mandor oh 0.0050 150,000.00
B Bahan:
Kunci Pintu Double Sleeg Bh 1.0000 93,100.00 93,100.00
C Peralatan:
D Jumlah (A+B+C) 93,100.00
F Jumlah (D+E)
G Dibulatkan (F)
13 1 BUAH PEMASANGAN KUNCI PINTU BULAT KM/WC (Analisa Permen PU No 28.2016)

A Tenaga:
Pekerja oh 0.0050 85,000.00
Tukang oh 0.5000 100,000.00
Mandor oh 0.0050 150,000.00
B Bahan:
Kunci Pintu Bulat KM Bh 1.0000 53,900.00 53,900.00
C Peralatan:
D Jumlah (A+B+C) 53,900.00
F Jumlah (D+E)
G Dibulatkan (F)
14 1 BUAH PEMASANGAN BODY KUNCI + CYLINDER (Analisa Permen PU No 28.2016)

A Tenaga:
Pekerja oh 0.0050 85,000.00
Tukang oh 0.5000 100,000.00
Mandor oh 0.0030 150,000.00
B Bahan:
Kunci Cylinder Bh 1.0000 176,400.00 176,400.00
C Peralatan:
D Jumlah (A+B+C) 176,400.00
F Jumlah (D+E)
G Dibulatkan (F)
15 1 BUAH PEMASANGAN ENGSEL PINTU (Analisa Permen PU No 28.2016)

A Tenaga:
Pekerja oh 0.0150 85,000.00
Tukang oh 0.1500 100,000.00
Mandor oh 0.0080 150,000.00
B Bahan:
Engsel Pintu Bh 1.0000 41,100.00 41,100.00
C Peralatan:
D Jumlah (A+B+C) 41,100.00
F Jumlah (D+E)
G Dibulatkan (F)
16 1 PASANG SLOT PINTU TANAM ALUMUNIUM (Analisa Permen PU No 28.2016)
A Tenaga:
Pekerja oh 0.0150 85,000.00
Tukang oh 0.1500 100,000.00
Mandor oh 0.0080 150,000.00
B Bahan:
Slot Pintu Atas bawah Bh 1.0000 83,300.00 83,300.00
C Peralatan:
D Jumlah (A+B+C) 83,300.00
F Jumlah (D+E)
G Dibulatkan (F)
17 1 PASANG ENGSEL CASEMENT IRON FRICTION STAY 8″ (Analisa Permen PU No 28.2016)

A Tenaga:
Pekerja oh 0.0050 85,000.00
Tukang oh 0.5000 100,000.00
Mandor oh 0.0030 150,000.00
B Bahan:
Slot Pintu Atas bawah Bh 1.0000 53,900.00 53,900.00
C Peralatan:
D Jumlah (A+B+C) 53,900.00
F Jumlah (D+E)
G Dibulatkan (F)
18 1 BUAH CASEMENT HANDLE (Analisa Permen PU No 28.2016)

A Tenaga:
Pekerja oh 0.0100 85,000.00
Tukang oh 0.1000 100,000.00
Mandor oh 0.0005 150,000.00
B Bahan:
Casement Handle Bh 1.0000 24,500.00 24,500.00
C Peralatan:
D Jumlah (A+B+C) 24,500.00
F Jumlah (D+E)
G Dibulatkan (F)
19 1 BUAH REL PINTU DORONG (Analisa Permen PU No 28.2016)

A Tenaga:
Pekerja oh 0.0600 85,000.00
Tukang oh 0.6000 100,000.00
Mandor oh 0.0030 150,000.00
B Bahan:
Casement Handle Set 1.0000 132,300.00 132,300.00
C Peralatan:
D Jumlah (A+B+C) 132,300.00
F Jumlah (D+E)
G Dibulatkan (F)
20 1 M 2 PASANG KACA CURTAIN WALL, KACA STOPSOL SILVER BLUE GREEN , t = 8 mm
A Tenaga:
Upah Pasang 10 % dari (B) % 5% 1,041,950.000
B Bahan:
Rangka Kaca Curtainwall.Trensome & Melion M2 1.05 238,000.00 249,900.00
Kaca Stopsol Silver Blue Green, t = 8 mm M2 1.05 673,000.00 706,650.00
Sealant M1 8.40 7,000.00 58,800.00
Paku Sekrup 3" Bh 16.00 100.00 1,600.00
Penguat, Besi Siku 50.50.5+Dynabolt Set 1.00 25,000.00 25,000.00
C Peralatan:
Alat Bantu/Scafolding, 1,5 % dari (B) % 1.5% 1,041,950.00 15,629.25
D Jumlah (A+B+C) 1,057,579.25
F Jumlah (D+E)
G Dibulatkan (F)
21 MEMASANG I UNIT KUSEN + PINTU PANEL HDP TYPE P1

A Tenaga:
B Bahan:
Kusen Aluminium Powder Warna Putih 4" M1 6.8000 108,254.50 736,130.60
Daun Pintu Engineering Door HDP lapis HPL Unit 1.0000 1,323,000.00 1,323,000.00
Kunci Pintu Tanam Double Slaag Bh 1.0000 150,450.00 150,450.00
Engsel Pintu Psg 1.5000 60,300.00 90,450.00
Ram Kawat Nyamuk M2 0.1000 37,730.00 3,773.00
C Peralatan:
D Jumlah (A+B+C) 2,303,803.60
F Jumlah (D+E)
G Dibulatkan (F)

A Tenaga:
B Bahan:
Engsel Pintu Psg 1.5000 60,300.00 90,450.00
C Peralatan:
D Jumlah (A+B+C) 2,235,077.90
F Jumlah (D+E)
G Dibulatkan (F)

A Tenaga:
B Bahan:
Engsel Pintu Psg 1.5000 60,300.00 90,450.00
C Peralatan:
D Jumlah (A+B+C) 2,235,077.90
F Jumlah (D+E)
G Dibulatkan (F)
24 MEMASANG I UNIT KUSEN + PINTU PANEL MULTI LAPS HPL TYPE PS
A Tenaga:
B Bahan:
Daun Pintu Multi Lapis HPL M2 0.4500 683,220.00 307,449.00
Engsel Pintu Psg 1.5000 60,300.00 90,450.00
C Peralatan:
D Jumlah (A+B+C) 829,810.70
F Jumlah (D+E)
G Dibulatkan (F)
25 MEMASANG I UNIT KUSEN + PINTU PANEL MULTI LAPS HPL TYPE PS2
A Tenaga:
B Bahan:
Daun Pintu Multi Lapis HPL M2 0.7200 683,220.00 491,918.40
Lever Handel Dekson Psg 2.0000 120,325.00 240,650.00
Engsel Pintu Pcs 3.0000 60,300.00 180,900.00
Body Kunci + Cylender Bh 1.0000 233,025.00 233,025.00
Sloot Pintu Tanam Allumunium Psg 1.0000 102,500.00 102,500.00
C Peralatan:
D Jumlah (A+B+C) 1,562,931.45
F Jumlah (D+E)
G Dibulatkan (F)
26 MEMASANG I UNIT KUSEN + PINTU KACA TYPE PD

A Tenaga:
B Bahan:
Engsel Pintu Pcs 3.0000 60,300.00 180,900.00
C Peralatan:
D Jumlah (A+B+C) 4,063,427.45
F Jumlah (D+E)
G Dibulatkan (F)
27 MEMASANG 1 UNIT KUSEN + PINTU DAN JENDELA KACA TYPE PJ1

A Tenaga:
B Bahan:
Kusen Aluminium Powder Warna Putih 4" M1 14.9100 108,254.50 1,614,074.60
Daun Pintu Allumunium Warna Tanpa kaca M2 3.6800 344,495.00 1,267,741.60
Engsel Pintu Pcs 3.0000 60,300.00 180,900.00
Kaca Polos 5 mm M2 6.8980 110,975.00 765,505.55
C Peralatan:
D Jumlah (A+B+C) 4,404,396.75
F Jumlah (D+E)
G Dibulatkan (F)
28 MEMASANG 1 UNIT KUSEN ALLUMUNIUM + JENDELA TYPE J1
A Tenaga:
B Bahan:
Daun Jendela Aluminium Warna (Tanpa Kaca) M2 1.5000 322,935.00 484,402.50
Casement Handle Psg 2.0000 36,575.00 73,150.00
Engsel Casement Iron Friction Stay 8" pcs 2.0000 110,525.00 221,050.00
Kaca Polos 5 mm M2 2.6950 110,975.00 299,077.63
C Peralatan:
D Jumlah (A+B+C) 2,575,461.08
F Jumlah (D+E)
G Dibulatkan (F)
29 MEMASANG 1 UNIT KUSEN ALLUMUNIUM + JENDELA TYPE J2

A Tenaga:
B Bahan:
Kaca Polos 5 mm M2 9.4990 110,975.00 1,054,151.53
C Peralatan:
D Jumlah (A+B+C) 3,572,151.20
F Jumlah (D+E)
G Dibulatkan (F)
30 MEMASANG 1 UNIT KUSEN ALLUMUNIUM + JENDELA TYPE JCW1

A Tenaga:
B Bahan:
Pasang Kaca Curtain Wall M1 30.5550 1,109,676.75 33,906,173.10
Daun Jendela Aluminium Warna (Tanpa Kaca) M2 2.1600 322,935.00 697,539.60
Casement Handle Psg 6.0000 36,575.00 219,450.00
Engsel Casement Iron Friction Stay 8" pcs 6.0000 110,525.00 663,150.00
C Peralatan:
D Jumlah (A+B+C) 35,486,312.70
F Jumlah (D+E)
G Dibulatkan (F)
31 MEMASANG 1 UNIT KUSEN ALLUMUNIUM + JENDELA TYPE JCW2

A Tenaga:
B Bahan:
Pasang Kaca Curtain Wall M1 39.3750 1,109,676.75 43,693,522.03
C Peralatan:
D Jumlah (A+B+C) 43,693,522.03
F Jumlah (D+E)
G Dibulatkan (F)
32 MEMASANG 1 UNIT KUSEN ALLUMUNIUM + JENDELA TYPE BV1

A Tenaga:
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 341,468.51
F Jumlah (D+E)
G Dibulatkan (F)
33 MEMASANG 1 UNIT GLASS BLOCK TYPE 1
A Tenaga:
Jasa Pasang % 10% 871,500.00
B Bahan:
Glaasblock Bh 30.0000 25,900.00 777,000.00
Sealent M1 15.0000 6,300.00 94,500.00
C Peralatan:
Alat Bantu % 3% 871,500.00 21,787.50
D Jumlah (A+B+C) 893,287.50
F Jumlah (D+E)
G Dibulatkan (F)
34 MEMASANG 1 M2 TREATMENT FINISH HPL

A Tenaga:
Jasa Pasang % 35% 141,159.03
B Bahan:
Rangka Zingalum m1 0.500 63,700.00 31,850.00
Multiplek 9 mm lbr 0.3819 112,700.00 43,045.14
HPL lbr 0.3819 156,800.00 59,888.89
Lem Putih bks 0.5000 20,800.00 10,400.00
Lem Kuning kg 0.2500 44,100.00 11,025.00
Paku/skrup ls 1.0000 12,100.00 12,100.00
Amplas lbr 1.0000 4,700.00 4,700.00
C Peralatan:
Accessories+Material Pendukung, 10% dari bahan % 10% 141,159.03 14,115.90
D Jumlah (A+B+C) 187,124.93
F Jumlah (D+E)
G Dibulatkan (F)
35 MEMASANG 1 M2 FINISHING MEJA BETON LAPIS MULTI 6 MM FIN HPL

A Tenaga:
Jasa Pasang % 35% 110,758.33
B Bahan:
HPL lbr 0.3819 156,800.00 59,888.89
Multiplek 6 mm lbr 0.3819 78,400.00 29,944.44
Lem Putih bks 0.2500 20,800.00 5,200.00
Lem Kuning kg 0.2500 44,100.00 11,025.00
Amplas lbr 1.0000 4,700.00 4,700.00
C Peralatan:
D Jumlah (A+B+C) 121,834.17
F Jumlah (D+E)
G Dibulatkan (F)
36 MEMASANG 1 M2 BACKDROP FINISH HPL

A Tenaga:
Jasa Pasang % 35% 347,184.72
B Bahan:
Rangka Zingalum m1 0.6667 63,700.00 42,466.67
Multiplek 12 mm lbr 0.3819 147,000.00 56,145.83
HPL lbr 0.3819 156,800.00 59,888.89
Kawat stainless btg 1.0000 34,300.00 34,300.00
Lis Jati Jabar Btg 1.0000 79,300.00 79,300.00
Plat stainless btg 1.0000 64,100.00 64,100.00
Lem Putih bks 0.2500 20,800.00 5,200.00
Lem Kuning kg 0.5000 44,100.00 22,050.00
Paku/skrup ls 1.0000 12,100.00 12,100.00
Amplas lbr 3.0000 4,700.00 14,100.00
C Peralatan:
D Jumlah (A+B+C) 424,369.86
F Jumlah (D+E)
G Dibulatkan (F)
37 MEMASANG 1 M2 MEJA STANDAR FINISH HPL
A Tenaga:
Jasa Pasang % 35% 1,088,312.00
B Bahan:
Multiplek 12 mm lbr 2.7400 147,000.00 402,780.00
HPL lbr 2.7400 156,800.00 429,632.00
Lem Putih bks 0.5000 20,800.00 10,400.00
Lem kuning kg 2.0000 44,100.00 88,200.00
Rel Laci ps 1.0000 43,100.00 43,100.00
Engsel Pintu ps 1.0000 24,500.00 24,500.00
Tarikan bh 2.0000 29,400.00 58,800.00
Paku/skrup ls 1.0000 12,100.00 12,100.00
Amplas lbr 4.0000 4,700.00 18,800.00
C Peralatan:
Accessories+Material Pendukung, 10% dari bahan % 10% 1,088,312.00 108,831.20
D Jumlah (A+B+C) 1,197,143.20
F Jumlah (D+E)
G Dibulatkan (F)
38 MEMASANG 1 M2 MEUBELLER KOMBINASI STAINLESS

A Tenaga:
Jasa Pasang % 35% 1,082,140.00
B Bahan:
Multiplek 12 mm lbr 2.8000 147,000.00 411,600.00
Multiplek 6 mm lbr 1.2000 78,400.00 94,080.00
HPL lbr 2.4500 156,800.00 384,160.00
Lem Putih bks 1.0000 20,800.00 20,800.00
Lem kuning kg 2.0000 44,100.00 88,200.00
Kawat Stainless btg 1.0000 34,300.00 34,300.00
Engsel ps 2.0000 24,500.00 49,000.00
Tarikan bh 2.0000 29,400.00 58,800.00
Amplas lbr 5.0000 4,700.00 23,500.00
Paku/skrup ls 1.0000 12,100.00 12,100.00
C Peralatan:
D Jumlah (A+B+C) 1,284,754.00
F Jumlah (D+E)
G Dibulatkan (F)
39 MEMASANG 1 M2 MEUBELLER
A Tenaga:
Jasa Pasang % 35% 1,047,840.00
B Bahan:
Multiplek 12 mm lbr 2.8000 147,000.00 411,600.00
Multiplek 6 mm lbr 1.2000 78,400.00 94,080.00
HPL lbr 2.4500 156,800.00 384,160.00
Lem Putih bks 1.0000 20,800.00 20,800.00
Lem kuning kg 2.0000 44,100.00 88,200.00
Engsel ps 2.0000 24,500.00 49,000.00
Tarikan bh 2.0000 29,400.00 58,800.00
Amplas lbr 5.0000 4,700.00 23,500.00
Paku/skrup ls 1.0000 12,100.00 12,100.00
C Peralatan:
D Jumlah (A+B+C) 1,247,024.00
F Jumlah (D+E)
G Dibulatkan (F)
39 MEMASANG 1 UNIT RANJANG
A Tenaga:
Jasa Pasang % 35% 1,103,789.76
B Bahan:
Multiplek 12 mm lbr 1.5000 147,000.00 220,500.00
Papan Ukuran 3/20 M3 0.0997 4,265,400.00 425,089.76
HPL lbr 2.0000 156,800.00 313,600.00
Lem Putih bks 1.0000 20,800.00 20,800.00
Lem kuning kg 2.0000 44,100.00 88,200.00
Amplas lbr 5.0000 4,700.00 23,500.00
Paku/skrup ls 1.0000 12,100.00 12,100.00
C Peralatan:
D Jumlah (A+B+C) 1,214,168.74
F Jumlah (D+E)
G Dibulatkan (F)
40 1 M 2 PEMASANGAN WALPAPER LEBAR 0.5 M (Analisa Permen PU No 28.2016)

A Tenaga:
Pekerja oh 0.3500 85,000.00
Tukang oh 0.1750 100,000.00
Mandor oh 0.0020 150,000.00
B Bahan:
Sealant kg 0.0500 20,800.00 1,040.00
C Peralatan:
D Jumlah (A+B+C) 47,592.00
F Jumlah (D+E)
G Dibulatkan (F)
VI PEKERJAAN FLAFOND
1 1 M2 RANGKA PLAFOND, BESI HOLLOW 1X40X40X0,4 mm, MODUL 60X60, (Analisa Permen PU No 28,20
A Tenaga:
Pekerja oh 0.350 85,000.00
Tukang oh 0.350 100,000.00
Mandor oh 0.018 150,000.00
B Bahan:
Hollow Galvanis untuk Plafond 40x40mm, t = 0,4 mm m1 4.000 4,733.33 18,933.33
Accessories (Perkuatan, Penggantung, Las, dll), 100 % 100% 4,733.33 4,733.33
C Peralatan:
D Jumlah (A+B+C) 23,666.67
F Jumlah (D+E)
G Dibulatkan (F)
2 1 M2 PENUTUP PLAFOND, GYPSUMBOARD, 120x240x9 mm (Analisa Permen PU No 28,2016 )
A Tenaga:
Pekerja oh 0.100 85,000.00
Tukang oh 0.050 100,000.00
Mandor oh 0.005 150,000.00
B Bahan:
Gypsumboard 120 x 240 t = 9 mm lbr 0.364 58,800.00 21,403.20
Sekrup Gypsum/GRC kg 0.110 44,100.00 4,851.00
C Peralatan:
D Jumlah (A+B+C) 26,254.20
F Jumlah (D+E)
G Dibulatkan (F)
3 1 M2 PENUTUP PLAFOND, GRC, 120X240X4 mm, (Analisa Permen PU No 28,2016 )
A Tenaga:
Pekerja oh 0.100 85,000.00
Tukang oh 0.050 100,000.00
Mandor oh 0.005 150,000.00
B Bahan:
GRC 1200x2400, t= 4 mm lbr 0.364 49,400.00 17,981.60
Sekrup Gypsum/GRC kg 0.110 44,100.00 4,851.00
C Peralatan:
D Jumlah (A+B+C) 22,832.60
F Jumlah (D+E)
G Dibulatkan (F)
4 1 M2 PLAFOND AKUSTIK + RANGKA ALUMUNIUM

A Tenaga:
Pekerja oh 0.150 85,000.00
Tukang oh 0.500 100,000.00
Mandor oh 0.008 150,000.00
B Bahan:
Profil Alumunium T m1 3.600 27,400.00 98,640.00
Kawat Diameter 4 mm kg 0.150 34,300.00 5,145.00
Ramset bh 1.050 2,200.00 2,310.00
Plafond Akustik Uk 60 x 120 Cm Lbr 1.500 62,300.00 93,450.00
C Peralatan:
D Jumlah (A+B+C) 199,545.00
F Jumlah (D+E)
G Dibulatkan (F)
5 1 M 1 LIST PLAFOND PROFIL U ALUMUNIUM, LEBAR 2 CM

A Tenaga:
Pekerja oh 0.050 85,000.00
Tukang oh 0.050 100,000.00
Mandor oh 0.003 150,000.00
B Bahan:
List Profil U Alumunium m1 1.050 11,700.00 12,285.00
Sekrup Gypsum/GRC kg 0.010 44,100.00 441.00
C Peralatan:
D Jumlah (A+B+C) 12,726.00
F Jumlah (D+E)
G Dibulatkan (F)
VII PEKERJAAN PELAPIS LANTAI DAN DINDING
1 PEMASANGAN 1 M2 PELAPIS LANTAI, KERAMIK 20x20 (Analisa Permen PU No 28 2016 )
A Tenaga:
Pekerja oh 0.260 85,000.00
Tukang oh 0.130 100,000.00
Mandor oh 0.013 150,000.00
B Bahan:
Keramik 20 x 20 cm m2 1.0600 58,800.00 62,328.00
Pasir Pasang m 3
0.045 176,400.00 7,938.00
Semen Warna kg 1.000 13,700.00 13,700.00
C Peralatan:
D Jumlah (A+B+C) 97,486.00
F Jumlah (D+E)
G Dibulatkan (F)
2 1 M2 PELAPIS LANTAI KERAMIK 30x30 ANTI SLIP (Analisa Permen PU No 28,2016 )

A Tenaga:
Pekerja oh 0.260 85,000.00
Tukang oh 0.130 100,000.00
Mandor oh 0.013 150,000.00
B Bahan:
kERAMIK 30 x 30 m2 1.0683 63,700.00 68,050.71
Pasir Pasang m3 0.045 176,400.00 7,938.00
Semen Warna kg 1.500 13,700.00 20,550.00
C Peralatan:
D Jumlah (A+B+C) 109,538.71
F Jumlah (D+E)
G Dibulatkan (F)
3 1 M2 PELAPIS LANTAI, HOMOGENIUS TILE 60x60 POLISHED (Analisa Permen PU No 28,2016 )

A Tenaga:
Pekerja oh 0.240 85,000.00
Tukang oh 0.120 100,000.00
Mandor oh 0.012 150,000.00
B Bahan:
Granite Tile 60X60 Polished m2 1.1160 117,600.00 131,241.60
Pasir Pasang m3 0.045 176,400.00 7,938.00
Semen Warna kg 1.500 13,700.00 20,550.00
C Peralatan:
D Jumlah (A+B+C) 172,469.60
F Jumlah (D+E)
G Dibulatkan (F)
4 1 M2 PELAPIS LANTAI, GRANITE TILE 60x60 POLISHED (Analisa Permen PU No 28,2016 )
A Tenaga:
Pekerja oh 0.240 85,000.00
Tukang oh 0.120 100,000.00
Mandor oh 0.012 150,000.00
B Bahan:
Granite Tile 20X90 Polished m2 1.1160 122,500.00 136,710.00
Pasir Pasang m3 0.045 176,400.00 7,938.00
Semen Warna kg 1.500 13,700.00 20,550.00
C Peralatan:
D Jumlah (A+B+C) 177,938.00
F Jumlah (D+E)
G Dibulatkan (F)
5 1 M2 PELAPIS LANTAI, GRANITE TILE 30x60 UNPOLISHED/RUSTIC (Analisa Permen PU No 28,2016 )

A Tenaga:
Pekerja oh 0.240 85,000.00
Tukang oh 0.120 100,000.00
Mandor oh 0.012 150,000.00
B Bahan:
Granite Tile 30X60 Rustic/Unpolished m2 1.0980 112,700.00 123,744.60
Pasir Pasang m 3
0.045 176,400.00 7,938.00
Semen Warna kg 1.500 13,700.00 20,550.00
C Peralatan:
D Jumlah (A+B+C) 164,972.60
F Jumlah (D+E)
G Dibulatkan (F)
6 PEMASANGAN 1 M2 DINDING KERAMIK 20x40 (Analisa Permen PU No 28 2016 )

A Tenaga:
Pekerja oh 0.620 85,000.00
Tukang oh 0.350 100,000.00
Mandor oh 0.030 150,000.00
B Bahan:
Keramik 20 x 40 cm m2 1.0600 69,500.00 73,670.00
Pasir Pasang m3 0.045 176,400.00 7,938.00
Semen Warna kg 1.620 13,700.00 22,194.00
C Peralatan:
D Jumlah (A+B+C) 117,322.00
F Jumlah (D+E)
G Dibulatkan (F)
7 1 M1 PLINT HOMOGENIUS TILE UKURAN 10 CM X 60 CM (Analisa Permen PU No 28,2016 )
A Tenaga:
Pekerja oh 0.090 85,000.00
Tukang oh 0.090 100,000.00
Mandor oh 0.005 150,000.00
B Bahan:
Plint Homogenius Tile 10 x 60 cm bh 2.000 41,100.00 82,200.00
Pasir Pasang m 3
0.003 176,400.00 529.20
Semen Warna kg 0.100 13,700.00 1,370.00
C Peralatan:
D Jumlah (A+B+C) 85,547.40
F Jumlah (D+E)
G Dibulatkan (F)
8 1 M1 PLINT SRAIR NOZING 10 CM X 60 CM (Analisa Permen PU No 28,2016 )

A Tenaga:
Pekerja oh 0.090 85,000.00
Tukang oh 0.090 100,000.00
Mandor oh 0.005 150,000.00
B Bahan:
Plint Granit Tile 10 x 60 cm bh 2.000 34,300.00 68,600.00
Pasir Pasang m3 0.003 176,400.00 529.20
Semen Warna kg 0.100 13,700.00 1,370.00
C Peralatan:
D Jumlah (A+B+C) 71,947.40
F Jumlah (D+E)
G Dibulatkan (F)
9 1 M 2 PASANGAN LAPISAN ALUMUNIUM COMPOSIT PANEL+RANGKA HOLLOW GALVANIS 40X40

A Tenaga:
Pekerja oh 0.150 85,000.00
Tukang oh 0.500 100,000.00
Mandor oh 0.008 150,000.00
B Bahan:
Hollow Galvanis 40x40mm, t = 2 mm m1 5.750 24,333.33 139,916.67
Perlengkapan 35% dari Rangka % 35% 139,916.67 48,970.83
Ram Shet 12 cm s/d 20 cm bh 1.000 2,200.00 2,200.00
Paku Ripet bh 8.000 100.00 800.00
Paku Sekrup 3" bh 6.000 100.00 600.00
Sealant m1 4.200 6,300.00 26,460.00
Alumunium Composite Panel m2 1.050 294,400.00 309,120.00
C Peralatan:
D Jumlah (A+B+C) 528,067.50
F Jumlah (D+E)
G Dibulatkan (F)
VIII PEKERJAAN SANITARY
1 PEMASANGAN CLOSET DUDUK/MONOBLOCK (Analisa Permen PU No 28,2016)
A Tenaga:
Pekerja oh 3.300 85,000.00
Tukang oh 1.100 100,000.00
Mandor oh 0.160 150,000.00
B Bahan:
Closet Duduk Unit 1.00 1,568,000.00 1,568,000.00
Perlengkapan % 6% 1,568,000.00 94,080.00
C Peralatan:
D Jumlah (A+B+C) 1,662,080.00
F Jumlah (D+E)
G Dibulatkan (F)
2 PEMASANGAN CLOSET JONGKOK(Analisa Permen PU No 28,2016)

A Tenaga:
Pekerja oh 1.000 85,000.00
Tukang oh 1.500 100,000.00
Mandor oh 0.160 150,000.00
B Bahan:
Closet Dududk Unit 1.00 294,000.00 294,000.00
Pasir Pasang m3 0.010 176,400.00 1,764.00
C Peralatan:
D Jumlah (A+B+C) 303,564.00
F Jumlah (D+E)
G Dibulatkan (F)
3 PEMASANGAN WASTAFEL(Analisa Permen PU No 28,2016)

A Tenaga:
Pekerja oh 1.000 85,000.00
Tukang oh 1.000 100,000.00
Mandor oh 0.050 150,000.00
B Bahan:
Wastafwl Kotak LW649CJ Unit 1.00 833,000.00 833,000.00
Pasir Pasang m3 0.010 176,400.00 1,764.00
Perlengkapan % 30% 833,000.00 249,900.00
C Peralatan:
D Jumlah (A+B+C) 1,092,464.00
F Jumlah (D+E)
G Dibulatkan (F)
4 PEMASANGAN WASTAFEL DINDING (Analisa Permen PU No 28,2016)
A Tenaga:
Pekerja oh 1.000 85,000.00
Tukang oh 1.000 100,000.00
Mandor oh 0.050 150,000.00
B Bahan:
Wastafel Unit 1.00 1,470,000.00 1,470,000.00
Pasir Pasang m 3
0.010 176,400.00 1,764.00
Perlengkapan % 30% 1,470,000.00 441,000.00
C Peralatan:
D Jumlah (A+B+C) 1,920,564.00
F Jumlah (D+E)
G Dibulatkan (F)
5 PEMASANGAN KITCHEN SINK STAINLESSTEEL (Analisa Permen PU No 28,2016)

A Tenaga:
Pekerja oh 0.030 85,000.00
Tukang oh 0.300 100,000.00
Mandor oh 0.015 150,000.00
B Bahan:
Bak Cuci Piring Unit 1.00 117,600.00 117,600.00
C Peralatan:
D Jumlah (A+B+C) 117,600.00
F Jumlah (D+E)
G Dibulatkan (F)
6 PEMASANGAN KITCHEN SINK TYPE STAINLES STEEL (Analisa Permen PU No 28,2016)

A Tenaga:
Pekerja oh 0.030 85,000.00
Tukang oh 0.300 100,000.00
Mandor oh 0.015 150,000.00
B Bahan:
Bak Cuci Piring Unit 1.00 681,100.00 681,100.00
C Peralatan:
D Jumlah (A+B+C) 681,100.00
F Jumlah (D+E)
G Dibulatkan (F)
7 PEMASANGAN JET WASHER (Analisa Permen PU No 28,2016)
A Tenaga:
Pekerja oh 0.010 85,000.00
Tukang oh 0.100 100,000.00
Mandor oh 0.005 150,000.00
B Bahan:
Jet Washer Unit 1.00 205,800.00 205,800.00
C Peralatan:
D Jumlah (A+B+C) 205,800.00
F Jumlah (D+E)
G Dibulatkan (F)
8 PEMASANGAN KRAN PANAS DINGIN + HEAD SHOWER SHEET (Analisa Permen PU No 28,2016)
A Tenaga:
Pekerja oh 0.010 85,000.00
Tukang oh 0.400 100,000.00
Mandor oh 0.005 150,000.00
B Bahan:
Kran Panas Dinding + Shower Sheet Unit 1.00 1,494,500.00 1,494,500.00
C Peralatan:
D Jumlah (A+B+C) 1,494,500.00
F Jumlah (D+E)
G Dibulatkan (F)
9 PEMASANGAN FLOOR DRAIN (Analisa Permen PU No 28,2016)

A Tenaga:
Pekerja oh 0.010 85,000.00
Tukang oh 0.100 100,000.00
Mandor oh 0.005 150,000.00
B Bahan:
Floor Drain Unit 1.00 68,600.00 68,600.00
C Peralatan:
D Jumlah (A+B+C) 68,600.00
F Jumlah (D+E)
G Dibulatkan (F)
10 PEMASANGAN ROOF DRAIN (Analisa Permen PU No 28,2016)

A Tenaga:
Pekerja oh 0.010 85,000.00
Tukang oh 0.100 100,000.00
Mandor oh 0.005 150,000.00
B Bahan:
Floor Drain Unit 1.00 117,600.00 117,600.00
C Peralatan:
D Jumlah (A+B+C) 117,600.00
F Jumlah (D+E)
G Dibulatkan (F)
11 PEMASANGAN KRAN DINDING

A Tenaga:
Upah Pasang 15% dari (B) % 10% 78,400.00
B Bahan:
Kran Dinding Unit 1.000 78,400.00 78,400.00
C Peralatan:
D Jumlah (A+B+C) 78,400.00
F Jumlah (D+E)
G Dibulatkan (F)
12 PEMASANGAN URINOIR TYPE MUSLIM + FLUSH VALVE (Analisa Permen PU No 28,2016)
A Tenaga:
Pekerja oh 1.000 85,000.00
Tukang oh 1.000 100,000.00
Mandor oh 0.050 150,000.00
B Bahan:
Urinoir Type Muslim Unit 1.00 1,274,000.00 1,274,000.00
Pasir Pasang m 3
0.010 176,400.00 1,764.00
Perlengkapan % 30% 1,274,000.00 382,200.00
C Peralatan:
D Jumlah (A+B+C) 1,665,764.00
F Jumlah (D+E)
G Dibulatkan (F)
13 PEMASANGAN PARTISI URINOIR (Analisa Permen PU No 28,2016)

A Tenaga:
Pekerja oh 1.000 85,000.00
Tukang oh 1.000 100,000.00
Mandor oh 0.050 150,000.00
B Bahan:
Partisi Urinoir Unit 1.00 931,000.00 931,000.00
Perlengkapan % 6% 931,000.00 55,860.00
C Peralatan:
D Jumlah (A+B+C) 986,860.00
F Jumlah (D+E)
G Dibulatkan (F)
X PEKERJAAN FINISING
1 1 M2 PENGECATAN DINDING INTERIOR (2x Cat Penutup) (Analisa Permen PU No 28,2016 )
A Tenaga:
Pekerja oh 0.020 85,000.00
Tukang oh 0.063 100,000.00
Mandor oh 0.0030 150,000.00
B Bahan:
Plamir kg 0.100 24,500.00 2,450.00
Ampelas lbr 0.150 3,400.00 510.00
Cat Dasar kg 0.100 19,600.00 1,960.00
Cat Dinding Interior kg 0.260 70,500.00 18,330.00
C Peralatan:
Roll cat bh 0.010 22,500.00 225.00
D Jumlah (A+B+C) 23,475.00
F Jumlah (D+E)
G Dibulatkan (F)
2 1 M2 PENGECATAN DINDING LAMA INTERIOR (2x Cat Penutup) (Analisa Permen PU No 28,2016 )
A Tenaga:
Pekerja oh 0.028 85,000.00
Tukang oh 0.042 100,000.00
Mandor oh 0.0030 150,000.00
B Bahan:
Cat Dasar kg 0.120 19,600.00 2,352.00
C Peralatan:
Roll cat bh 0.010 22,500.00 225.00
D Jumlah (A+B+C) 15,267.00
F Jumlah (D+E)
G Dibulatkan (F)
3 1 M2 PENGECATAN DINDING EXTERIOR (2x Cat Penutup) (Analisa Permen PU No 28,2016 )

A Tenaga:
Pekerja oh 0.020 85,000.00
Tukang oh 0.063 100,000.00
Mandor oh 0.003 150,000.00
B Bahan:
Plamir kg 0.100 24,500.00 2,450.00
Ampelas lbr 0.150 3,400.00 510.00
Cat Dasar kg 0.100 19,600.00 1,960.00
Cat Dinding Exterior kg 0.260 82,300.00 21,398.00
C Peralatan:
Roll Cat bh 0.010 22,500.00 225.00
D Jumlah (A+B+C) 26,543.00
F Jumlah (D+E)
G Dibulatkan (F)
4 1 M2 PENGECATAN DINDING LAMA EXTERIOR (2x Cat Penutup) (Analisa Permen PU No 28,2016 )
A Tenaga:
Pekerja oh 0.028 85,000.00
Tukang oh 0.042 100,000.00
Mandor oh 0.0030 150,000.00
B Bahan:
Cat Dasar kg 0.120 19,600.00 2,352.00
Cat Dinding Exterior kg 0.180 82,300.00 14,814.00
C Peralatan:
Roll Cat bh 0.010 22,500.00 225.00
D Jumlah (A+B+C) 17,391.00
F Jumlah (D+E)
G Dibulatkan (F)
5 1 M 2 PENGECATAN PLAFOND, 2X LAPIS CAT PENUTUP (Analisa Permen PU No 28,2016 )
A Tenaga:
Pekerja oh 0.030 85,000.00
Tukang oh 0.075 100,000.00
Mandor oh 0.003 150,000.00
B Bahan:
Plamir kg 0.120 24,500.00 2,940.00
Ampelas lbr 0.150 3,400.00 510.00
Cat Dasar kg 0.100 19,600.00 1,960.00
C Peralatan:
Roll Cat bh 0.010 22,500.00 225.00
D Jumlah (A+B+C) 25,375.00
F Jumlah (D+E)
G Dibulatkan (F)
6 1 M 2 PENGECATAN GENTENG (Analisa Permen PU No 28,2016 )

A Tenaga:
Pekerja oh 0.020 85,000.00
Tukang oh 0.063 100,000.00
Mandor oh 0.003 150,000.00
B Bahan:
Cat Gentang kg 0.260 88,200.00 22,932.00
C Peralatan:
Kwas 3" bh 0.050 12,300.00 615.00
D Jumlah (A+B+C) 23,547.00
F Jumlah (D+E)
G Dibulatkan (F)
7 1 M2 PENGECATAN BESI/KAYU (2 Lapis Cat Penutup) (Analisa Permen PU No 28,2016 )

A Tenaga:
Pekerja Oh 0.070 85,000.00
Tukang Oh 0.009 100,000.00
Kepala Tukang Oh 0.006 115,000.00
Mandor Oh 0.003 150,000.00
B Bahan:
Cat Menie kg 0.200 24,900.00 4,980.00
Plamir kg 0.150 24,500.00 3,675.00
Cat Dasar kg 0.170 29,400.00 4,998.00
Cat kayu/besi kg 0.260 45,000.00 11,700.00
Terpentin/Pengencer kg 0.030 13,700.00 411.00
Ampelas lbr 0.200 3,400.00 680.00
C Peralatan:
Kwas bh 0.010 12,300.00 123.00
D Jumlah (A+B+C) 26,567.00
F Jumlah (D+E)
G Dibulatkan (F)
8 1 M2 PENGECATAN WATERPROOFING EMULSEN (2 Lapis Cat Penutup) (Analisa Permen PU No 28,2016
A Tenaga:
Pekerja Oh 0.020 85,000.00
Tukang Oh 0.200 100,000.00
Kepala Tukang Oh 0.020 115,000.00
Mandor Oh 0.010 150,000.00
B Bahan:
Waterproofing Emulsen kg 0.500 63,700.00 31,850.00
Ampelas kg 0.500 3,400.00 1,700.00
C Peralatan:
Kwas 3" bh 0.050 12,300.00 615.00
D Jumlah (A+B+C) 34,165.00
F Jumlah (D+E)
G Dibulatkan (F)
9 1 M 2 WATER PROOFING MEMBRANCE(Analisa Permen PU No 28,2016 )

A Tenaga:
Upah Pasang 15% dari (B) % 15% 118,580.00
B Bahan:
Water Proofing Membrance m2 1.100 107,800.00 118,580.00
C Peralatan:
Alat Bantu 1% dari (B) % 1% 118,580.00 1,185.80
D Jumlah (A+B+C) 119,765.80
E Over Head & Profit, 10% x D 10.00%
F Jumlah (D+E)
G Dibulatkan (F)
XI PEKERJAAN LAIN-LAIN
1 1 M2 PASANG RANGKA DINDING PARTISI MULTI LAPIS HPL/GYPSUM 9 MM, HOLLOW 40X40X2, MODUL 60X120,
A Tenaga:
Jasa Pasang % 30% 252,917.36
B Bahan:
Hollow Galvanis 40x40mm, t = 0.8 mm m1 3.500 12,000.00 42,000.00
Gypsum Tebal 9 mm m2 0.3819 58,800.00 22,458.33
Multiplek 9 mm m2 0.3819 112,700.00 43,045.14
Hlp m2 0.3819 156,800.00 59,888.89
Lem Putih bks 0.5000 20,800.00 10,400.00
Lem Kuning kg 0.2500 44,100.00 11,025.00
Paku/skrup ls 1.0000 12,100.00 12,100.00
Finishing Cet Interior m² 1.0000 32,649.50 32,649.50
C Peralatan:
D Jumlah (A+B+C) 310,312.73
F Jumlah (D+E)
G Dibulatkan (F)
2 1 M2 PASANG RANGKA DINDING PARTISI MULTI LAPIS MELAMIN, HOLLOW 40X40X2, MODUL 60X120,
A Tenaga:
Jasa Pasang % 30% 199,057.64
B Bahan:
Multiplek 9 mm m2 0.3819 112,700.00 43,045.14
Melamin 3 mm m2 0.3819 88,200.00 33,687.50
Lem Putih bks 0.2500 20,800.00 5,200.00
Lem Kuning kg 0.2500 44,100.00 11,025.00
Paku/skrup ls 1.0000 12,100.00 12,100.00
C Peralatan:
D Jumlah (A+B+C) 221,110.52
F Jumlah (D+E)
G Dibulatkan (F)
3 1 M2 PASANG TREATMEN DINDING PARTISI MULTI LAPIS HPL LAMBERSERING 5X5 CM

A Tenaga:
Jasa Pasang % 30% 347,269.10
B Bahan:
Multiplek 9 mm m2 0.7638 112,700.00 86,080.26
Hlp m2 0.7638 156,800.00 119,763.84
Lem Putih bks 0.5000 20,800.00 10,400.00
Lem Kuning kg 0.2500 44,100.00 11,025.00
Paku/skrup ls 1.0000 12,100.00 12,100.00
C Peralatan:
D Jumlah (A+B+C) 376,732.56
F Jumlah (D+E)
G Dibulatkan (F)
4 1 M1 PASANG LISPLANK UK TEBAL = 8 cm LEBAR 30 CM (Analisa Permen PU No 28,2016 )

A Tenaga:
Pekerja oh 0.110 85,000.00
Tukang oh 0.220 100,000.00
Mandor oh 0.005 150,000.00
B Bahan:
Lisplank GRC Woodplank T = 8 cm Lebar = 30 cm m1 1.000 93,100.00 93,100.00
Assesories 5 % % 5% 93,100.00 4,655.00
C Peralatan:
D Jumlah (A+B+C) 97,755.00
F Jumlah (D+E)
G Dibulatkan (F)
5 1 M 1 PASANG RAILLING TANGGA DENGAN PIPA STAINLESS
A Tenaga:
Upah Pasang Pabrikasi Railling Tangga % 30% 601,904.50
B Bahan:
Plat Dudukan Tiang Railling kg 4.0450 19,440.75 78,637.83
DinaBolt dia.12 mm bh 4.0000 3,100.00 12,400.00
Pipa Tiang Stainlesstell 2.5" btg 0.1667 802,600.00 133,766.67
Besi Hollow 40 x 40 x 2 mm btg 1.6667 146,000.00 243,333.33
Railling Pipa Atas Stainlesstell dia. 2.5" btg 0.1667 802,600.00 133,766.67
C Peralatan: -
D Jumlah (A+B+C) 631,999.73
F Jumlah (D+E)
G Dibulatkan (F)
6 1 M 1 PASANG RAILLING BALKON KACA 10 MM DENGAN PIPA STAINLESS

A Tenaga:
Upah Pasang Pabrikasi Railling Tangga % 30% 612,977.04
B Bahan:
Plat Dudukan Tiang Railling kg 0.5000 19,440.75 9,720.38
DinaBolt dia.12 mm bh 4.0000 3,100.00 12,400.00
Pipa Tiang Kotak Stainlesstell 4/6 cm btg 0.4667 710,500.00 331,566.67
Kaca Polos 10 mm m2 0.9000 288,100.00 259,290.00
C Peralatan: -
D Jumlah (A+B+C) 643,625.89
F Jumlah (D+E)
G Dibulatkan (F)
7 1 M1 PASANG HAND RAILLING PIPA BSP Ø 2 "

A Tenaga:
Pekerja oh 0.108 85,000.00
Tukang oh 0.180 100,000.00
Mandor oh 0.005 150,000.00
B Bahan:
Pipa BSP 2" Schedule 40 m1 1.100 102,400.00 112,640.00
Perlengkapan 310% dari bahan % 35% 102,400.00 35,840.00
C Peralatan:
D Jumlah (A+B+C) 148,480.00
F Jumlah (D+E)
G Dibulatkan (F)
8 1 M 1 PASANG SALUARAN GREVEL U 30 CM + PAS. Batu Kali
A Tenaga:
B Bahan: -
Galian Tanah m3 0.3300 67,500.00 22,275.00
Buangan tanah m3 0.1000 29,550.00 2,955.00
Lantai kerja m3 0.0300 694,363.19 20,830.90
Gravel U 30 cm m' 1.0000 41,100.00 41,100.00
Pas.Batu Kali add. 1 : 3 m2 0.4800 764,569.00 366,993.12
Pas Batu Kali Cam 1 +: 3 m2 0.5500 113,637.00 62,500.35
Plesteran Acia add. 1 : 3 m2 1.4300 92,516.00 132,297.88
C Peralatan:
D Jumlah (A+B+C) 648,952.25
F Jumlah (D+E)
G Dibulatkan (F)
JUMLAH HARGA JUMLAH
UPAH HARGA
(RP) (RP)
8,500.00
10,000.00
1,150.00
750.00
20,400.00 53,317.00
5,331.70
58,648.70
58,600.00
8,500.00
7,500.00
16,000.00 16,000.00
1,600.00
17,600.00
17,600.00
a Permen PU no 28,2016)
17,000.00
40,000.00
2,300.00
3,000.00
62,300.00 265,538.60
26,553.86
292,092.46
292,000.00
510,000.00
400,000.00
69,000.00
30,000.00
### 1,009,000.00
100,900.00
1,109,900.00
1,109,900.00
4,250.00
3,750.00
8,000.00 8,000.00
800.00
8,800.00
8,800.00
4,250.00
2,500.00
287.50
750.00
7,787.50 7,787.50
778.75
8,566.25
8,500.00
5,312.50
375.00
5,687.50 5,687.50
568.75
6,256.25
6,200.00
8,925.00
750.00
9,675.00 9,675.00
967.50
10,642.50
10,600.00
63,750.00
3,750.00
67,500.00 67,500.00
6,750.00
74,250.00
74,200.00
76,500.00
6,750.00
83,250.00 83,250.00
8,325.00
91,575.00
91,500.00
89,250.00
10,050.00
99,300.00 99,300.00
9,930.00
109,230.00
109,200.00
28,050.00
1,500.00
29,550.00 29,550.00
2,955.00
32,505.00
32,500.00
42,500.00
7,500.00
50,000.00 50,000.00
5,000.00
55,000.00
55,000.00
25,500.00
1,500.00
27,000.00 168,120.00
16,812.00
184,932.00
184,900.00
21,250.00
3,750.00
25,000.00 147,280.00
14,728.00
162,008.00
162,000.00
men PU No 28,2016 )
85,000.00
300,000.00
34,500.00
7,500.00
427,000.00 674,128.00
67,412.80
741,540.80
741,500.00
alisa Permen PU No 28,2016 )
85,000.00
300,000.00
34,500.00
7,500.00
427,000.00 683,220.00
68,322.00
751,542.00
751,500.00
alisa Permen PU No 28,2016 )
102,000.00
20,000.00
2,300.00
9,000.00
133,300.00 694,363.19
69,436.32
763,799.50
763,700.00
men PU No 28,2016 )
140,250.00
27,500.00
3,220.00
12,450.00
183,420.00 852,848.56
85,284.86
938,133.41
938,100.00
o 28,2016 )
140,250.00
27,500.00
3,220.00
12,450.00
183,420.00 906,149.89
90,614.99
996,764.88
996,700.00
men PU No 28,2016 )
140,250.00
27,500.00
3,220.00
12,450.00
183,420.00 921,132.41
92,113.24
1,013,245.65
1,013,200.00
men PU No 28,2016 )
140,250.00
27,500.00
3,220.00
12,450.00
183,420.00 967,134.85
96,713.48
1,063,848.33
1,063,800.00
17,000.00
3,000.00
20,000.00 69,000.00
-
69,000.00
69,000.00
21,250.00
37,500.00
58,750.00 88,150.00
-
88,150.00
88,100.00
ermen PU No 28,2016 )
85,000.00
25,000.00
2,875.00
15,000.00
127,875.00 1,234,645.00
123,464.50
1,358,109.50
1,358,100.00
595.00
700.00
80.50
60.00
1,435.50 12,166.50
1,216.65
13,383.15
13,300.00
595.00
700.00
80.50
60.00
1,435.50 12,586.50
1,258.65
13,845.15
13,800.00
212.50
250.00
287.50
15.00
765.00 11,316.00
1,131.60
12,447.60
12,400.00
25,500.00
10,000.00
1,150.00
2,250.00
38,900.00 89,188.20
8,918.82
98,107.02
98,100.00
a Permen PU No 28,2016 )
25,500.00
10,000.00
1,150.00
2,250.00
38,900.00 108,422.00
10,842.20
119,264.20
119,200.00
44,200.00
26,000.00
2,990.00
3,900.00
77,090.00 134,402.00
13,440.20
147,842.20
147,800.00
44,200.00
26,000.00
2,990.00
3,900.00
77,090.00 105,619.40
10,561.94
116,181.34
116,100.00
men PU No 28,2016 )
56,100.00
33,000.00
3,795.00
4,950.00
97,845.00 132,320.49
13,232.05
145,552.54
145,500.00
56,100.00
33,000.00
3,795.00
4,950.00
97,845.00 143,461.13
14,346.11
157,807.24
157,800.00
28,2016 )
18,700.00
66,000.00
7,590.00
3,300.00
95,590.00 133,795.80
13,379.58
147,175.38
147,100.00
56,100.00
33,000.00
3,795.00
4,950.00
97,845.00 165,802.66
16,580.27
182,382.92
182,300.00
56,100.00
33,000.00
3,795.00
4,950.00
97,845.00 192,784.33
19,278.43
212,062.76
212,000.00
o 28,2016 )
56,100.00
33,000.00
3,795.00
4,950.00
97,845.00 222,484.83
22,248.48
244,733.31
244,700.00
17,000.00
2,000.00
5,750.00
300.00
25,050.00 69,367.50
69,367.50
69,300.00
56,100.00
33,000.00
3,795.00
4,950.00
97,845.00 188,144.98
18,814.50
206,959.47
206,900.00
56,100.00
33,000.00
3,795.00
4,950.00
97,845.00 208,248.28
20,824.83
229,073.10
229,000.00
rmen PU No 28,2016 )
56,100.00
33,000.00
3,795.00
4,950.00
97,845.00 240,119.98
24,012.00
264,131.97
264,100.00
Permen PU No 28,2016 )
6,800.00
4,000.00
460.00
1,200.00
12,460.00 213,805.12
21,380.51
235,185.63
235,100.00
56,100.00
33,000.00
3,795.00
4,950.00
97,845.00 197,294.33
19,729.43
217,023.76
217,000.00
15,300.00
2,000.00
2,000.00
2,000.00
690.00
1,350.00
23,340.00 64,672.00
6,467.20
71,139.20
71,100.00
25,245.00
3,300.00
3,300.00
3,300.00
1,150.00
2,250.00
38,545.00 91,229.50
9,122.95
100,352.45
100,300.00
o 28,2016 )
4,420.00
1,040.00
598.00
1,560.00
1,560.00
14,268.80
13,198.64
23,275.00
59,920.44 231,518.44
23,151.84
254,670.28
254,600.00
66,300.00
39,000.00
4,485.00
5,850.00
115,635.00 360,478.20
36,047.82
396,526.02
396,500.00
127,500.00
75,000.00
8,625.00
11,250.00
222,375.00 764,569.00
76,456.90
841,025.90
841,000.00
127,500.00
75,000.00
8,625.00
11,250.00
222,375.00 720,043.00
72,004.30
792,047.30
792,000.00
127,500.00
75,000.00
8,625.00
11,250.00
222,375.00 689,176.60
68,917.66
758,094.26
758,000.00
5,100.00
6,000.00
690.00
450.00
12,240.00 24,545.00
2,454.50
26,999.50
26,900.00
2,535.75
2,535.75 19,440.75
1,944.08
21,384.83
21,300.00
1,760.00
1,760.00 36,960.00
3,696.00
40,656.00
40,600.00
570.00
570.00 11,970.00
1,197.00
13,167.00
13,100.00
51,000.00
20,000.00
2,300.00
4,500.00
77,800.00 234,687.40
23,468.74
258,156.14
258,100.00
25,500.00
10,000.00
1,150.00
2,250.00
38,900.00 113,637.00
11,363.70
125,000.70
125,000.00
25,500.00
10,000.00
1,150.00
2,250.00
38,900.00 108,422.00
10,842.20
119,264.20
119,200.00
25,500.00
15,000.00
1,725.00
2,250.00
44,475.00 58,641.00
5,864.10
64,505.10
64,500.00
25,500.00
15,000.00
1,725.00
2,250.00
44,475.00 55,800.60
5,580.06
61,380.66
61,300.00
6,800.00
40,000.00
4,600.00
600.00
52,000.00 54,943.20
5,494.32
60,437.52
60,400.00
men PU No 28,2016 )
25,500.00
10,000.00
1,150.00
2,250.00
38,900.00 139,002.41
13,900.24
152,902.65
152,900.00
U No 28,2016 )
17,000.00
15,000.00
1,725.00
1,500.00
35,225.00 63,400.00
6,340.00
69,740.00
69,700.00
17,000.00
15,000.00
1,725.00
1,500.00
35,225.00 42,435.50
4,243.55
46,679.05
46,600.00
17,000.00
10,000.00
1,150.00
1,500.00
29,650.00 33,875.00
3,387.50
37,262.50
37,200.00
PU No 28.2016)
3,655.00
4,300.00
494.50
315.00
8,764.50 108,254.50
10,825.45
119,079.95
119,000.00
7,225.00
8,500.00
1,035.00
750.00
17,510.00 344,495.00
34,449.50
378,944.50
378,900.00
7,225.00
8,500.00
1,035.00
750.00
17,510.00 322,935.00
32,293.50
355,228.50
355,200.00
1,275.00
15,000.00
1,725.00
120.00
18,120.00 110,975.00
11,097.50
122,072.50
122,000.00
1,445.00
17,000.00
1,955.00
1,350.00
21,750.00 265,525.00
26,552.50
292,077.50
292,000.00
2,125.00
25,000.00
2,875.00
195.00
30,195.00 381,770.00
38,177.00
419,947.00
419,900.00
2,125.00
25,000.00
2,875.00
195.00
30,195.00 780,630.00
78,063.00
858,693.00
858,600.00
2,125.00
25,000.00
2,875.00
195.00
30,195.00 348,330.00
34,833.00
383,163.00
383,100.00
1,445.00
17,000.00
1,955.00
1,350.00
21,750.00 642,825.00
64,282.50
707,107.50
707,100.00
425.00
50,000.00
5,750.00
450.00
56,625.00 399,625.00
39,962.50
439,587.50
439,500.00
425.00
50,000.00
5,750.00
450.00
56,625.00 120,325.00
12,032.50
132,357.50
132,300.00
850.00
50,000.00
5,750.00
750.00
57,350.00 150,450.00
15,045.00
165,495.00
165,400.00
425.00
50,000.00
5,750.00
750.00
56,925.00 110,825.00
11,082.50
121,907.50
121,900.00
425.00
50,000.00
5,750.00
450.00
56,625.00 233,025.00
23,302.50
256,327.50
256,300.00
1,275.00
15,000.00
1,725.00
1,200.00
19,200.00 60,300.00
6,030.00
66,330.00
66,300.00
1,275.00
15,000.00
1,725.00
1,200.00
19,200.00 102,500.00
10,250.00
112,750.00
112,700.00
425.00
50,000.00
5,750.00
450.00
56,625.00 110,525.00
11,052.50
121,577.50
121,500.00
850.00
10,000.00
1,150.00
75.00
12,075.00 36,575.00
3,657.50
40,232.50
40,200.00
5,100.00
60,000.00
6,900.00
450.00
72,450.00 204,750.00
20,475.00
225,225.00
225,200.00
52,097.50
52,097.50 1,109,676.75
110,967.68
1,220,644.43
1,220,600.00
2,303,803.60
230,380.36
2,534,183.96
2,534,100.00
2,235,077.90
223,507.79
2,458,585.69
2,458,500.00
2,235,077.90
223,507.79
2,458,585.69
2,458,500.00
829,810.70
82,981.07
912,791.77
912,700.00
1,562,931.45
156,293.15
1,719,224.60
1,719,200.00
4,063,427.45
406,342.75
4,469,770.20
4,469,700.00
4,404,396.75
440,439.67
4,844,836.42
4,844,800.00
2,575,461.08
257,546.11
2,833,007.19
2,833,000.00
3,572,151.20
357,215.12
3,929,366.31
3,929,300.00
35,486,312.70
3,548,631.27
39,034,943.97
###
43,693,522.03
4,369,352.20
48,062,874.23
###
341,468.51
34,146.85
375,615.36
375,600.00
87,150.00
87,150.00 980,437.50
98,043.75
1,078,481.25
1,078,400.00
49,405.66
49,405.66 236,530.59
23,653.06
260,183.65
260,100.00
38,765.42
38,765.42 160,599.58
16,059.96
176,659.54
176,600.00
121,514.65
121,514.65 545,884.51
54,588.45
600,472.97
600,400.00
380,909.20
380,909.20 1,578,052.40
157,805.24
1,735,857.64
1,735,800.00
378,749.00
378,749.00 1,663,503.00
166,350.30
1,829,853.30
1,829,800.00
366,744.00
366,744.00 1,613,768.00
161,376.80
1,775,144.80
1,775,100.00
386,326.42
386,326.42 1,600,495.16
160,049.52
1,760,544.67
1,760,500.00
29,750.00
17,500.00
1,955.00
300.00
49,505.00 97,097.00
9,709.70
106,806.70
106,800.00
men PU No 28,2016 )
29,750.00
35,000.00
4,025.00
2,700.00
71,475.00 95,141.67
9,514.17
104,655.83
104,600.00
8,500.00
5,000.00
575.00
750.00
14,825.00 41,079.20
4,107.92
45,187.12
45,100.00
8,500.00
5,000.00
575.00
750.00
14,825.00 37,657.60
3,765.76
41,423.36
41,400.00
12,750.00
50,000.00
5,750.00
1,200.00
69,700.00 269,245.00
26,924.50
296,169.50
296,100.00
4,250.00
5,000.00
575.00
450.00
10,275.00 23,001.00
2,300.10
25,301.10
25,300.00
22,100.00
13,000.00
1,437.50
1,875.00
38,412.50 135,898.50
13,589.85
149,488.35
149,400.00
22,100.00
13,000.00
1,437.50
1,875.00
38,412.50 147,951.21
14,795.12
162,746.33
162,700.00
20,400.00
12,000.00
1,380.00
1,800.00
35,580.00 208,049.60
20,804.96
228,854.56
228,800.00
20,400.00
12,000.00
1,380.00
1,800.00
35,580.00 213,518.00
21,351.80
234,869.80
234,800.00
No 28,2016 )
20,400.00
12,000.00
1,380.00
1,800.00
35,580.00 200,552.60
20,055.26
220,607.86
220,600.00
52,700.00
35,000.00
4,025.00
4,500.00
96,225.00 213,547.00
21,354.70
234,901.70
234,900.00
7,650.00
9,000.00
4,025.00
750.00
21,425.00 106,972.40
10,697.24
117,669.64
117,600.00
7,650.00
9,000.00
4,025.00
750.00
21,425.00 93,372.40
9,337.24
102,709.64
102,700.00
12,750.00
50,000.00
5,750.00
1,125.00
69,625.00 597,692.50
59,769.25
657,461.75
657,400.00
280,500.00
110,000.00
1,150.00
24,000.00
415,650.00 2,077,730.00
207,773.00
2,285,503.00
2,285,500.00
85,000.00
150,000.00
17,250.00
24,000.00
276,250.00 579,814.00
57,981.40
637,795.40
637,700.00
85,000.00
100,000.00
11,500.00
7,500.00
204,000.00 1,296,464.00
129,646.40
1,426,110.40
1,426,100.00
85,000.00
100,000.00
11,500.00
7,500.00
204,000.00 2,124,564.00
212,456.40
2,337,020.40
2,337,000.00
2,550.00
30,000.00
3,450.00
2,250.00
38,250.00 155,850.00
15,585.00
171,435.00
171,400.00
2,550.00
30,000.00
3,450.00
2,250.00
38,250.00 719,350.00
71,935.00
791,285.00
791,200.00
850.00
10,000.00
1,150.00
750.00
12,750.00 218,550.00
21,855.00
240,405.00
240,400.00
28,2016)
850.00
40,000.00
4,600.00
750.00
46,200.00 1,540,700.00
154,070.00
1,694,770.00
1,694,700.00
850.00
10,000.00
1,150.00
750.00
12,750.00 81,350.00
8,135.00
89,485.00
89,400.00
850.00
10,000.00
1,150.00
750.00
12,750.00 130,350.00
13,035.00
143,385.00
143,300.00
7,840.00
7,840.00 86,240.00
8,624.00
94,864.00
94,800.00
85,000.00
100,000.00
11,500.00
7,500.00
204,000.00 1,869,764.00
186,976.40
2,056,740.40
2,056,700.00
85,000.00
100,000.00
11,500.00
7,500.00
204,000.00 1,190,860.00
119,086.00
1,309,946.00
1,309,900.00
1,700.00
6,300.00
724.50
450.00
9,174.50 32,649.50
3,264.95
35,914.45
35,900.00
28,2016 )
2,380.00
4,200.00
483.00
450.00
7,513.00 22,780.00
2,278.00
25,058.00
25,000.00
1,700.00
6,300.00
724.50
375.00
9,099.50 35,642.50
3,564.25
39,206.75
39,200.00
o 28,2016 )
2,380.00
4,200.00
483.00
450.00
7,513.00 24,904.00
2,490.40
27,394.40
27,300.00
2,550.00
7,500.00
862.50
450.00
11,362.50 36,737.50
3,673.75
40,411.25
40,400.00
1,700.00
6,300.00
724.50
450.00
9,174.50 32,721.50
3,272.15
35,993.65
35,900.00
5,950.00
900.00
690.00
450.00
7,990.00 34,557.00
3,455.70
38,012.70
38,000.00
n PU No 28,2016 )
1,700.00
20,000.00
2,300.00
1,500.00
25,500.00 59,665.00
5,966.50
65,631.50
65,600.00
17,787.00
17,787.00 137,552.80
13,755.28
151,308.08
151,300.00
, MODUL 60X120,
75,875.21
75,875.21 386,187.94
38,618.79
424,806.73
424,800.00
59,717.29
59,717.29 280,827.81
28,082.78
308,910.59
308,900.00
104,180.73
104,180.73 480,913.29
48,091.33
529,004.61
529,000.00
9,350.00
22,000.00
2,530.00
750.00
34,630.00 132,385.00
13,238.50
145,623.50
145,600.00
180,571.35
180,571.35 812,571.08
81,257.11
893,828.18
893,800.00
183,893.11
183,893.11 827,519.01
82,751.90
910,270.91
910,200.00
9,180.00
18,000.00
2,070.00
750.00
30,000.00 178,480.00
17,848.00
196,328.00
196,300.00
-
-
-
-
-
-
- 648,952.25
64,895.22
713,847.47
713,800.00
ANALISA HARGA SATUAN MEKANIKAL
NO. URAIAN PEKERJAAN SATUAN VOL H. SAT/ RP J.HARGA /RP
1 Pompa Air Bersih

Kapasitas : 200 LPM, Head : 55 M unit 1.00 10,657,900.00 10,657,900.00
Alat bantu ls 1.00 1,065,790.00 1,065,790.00
Upah Pasang
- Tkg. Pasang Pipa Hari 0.50 100,000.00 50,000.00
- Kpl. Tkg. Pasang Pipa Hari 0.60 115,000.00 69,000.00
- Mandor / Pengawas Hari 0.60 150,000.00 90,000.00
Jumlah 11,932,690.00
HSPK 11,932,690.00
2 Pompa Booster
Kapasitas : 50 LPM, Head : 50 M set 1.00 7,458,700.00 7,458,700.00
Alat bantu ls 1.00 372,935.00 372,935.00
Upah Pasang
Jumlah 8,040,635.00
HSPK 8,040,635.00
3 Pompa Submersible
Kapasitas : 100 LPM, Head : 15 M unit 1.00 2,840,500.00 2,840,500.00
Alat bantu ls 1.00 284,050.00 284,050.00
Upah Pasang
Jumlah 3,333,550.00
HSPK 3,333,550.00
4 Pompa Hydrant Diesel
Kapasitas : 750 GPM, Head : 120 M unit 1.00 386,002,400.00 386,002,400.00
Alat bantu ls 1.00 3,860,024.00 3,860,024.00
Upah Pasang
Jumlah 390,071,424.00
HSPK 390,071,424.00
5 Pompa Hydrant Electric
Alat bantu ls 1.00 3,042,508.00 3,042,508.00
Upah Pasang
Jumlah 307,502,308.00
HSPK 307,502,308.00
6 Pompa Jockey
Alat bantu ls 1.00 269,696.00 269,696.00
Upah Pasang
Jumlah 27,448,296.00
HSPK 27,448,296.00
7 Roof Tank / Fibre type panel
Kapasitas : 1000 Liter unit 1.00 2,949,800.00 2,949,800.00
Alat bantu ls 1.00 294,980.00 294,980.00
Upah Pasang
Jumlah 3,609,780.00
HSPK 3,609,780.00
8 Gate valve 10 Kg
Diameter 200 mm Buah 1.00 11,775,600.00 11,775,600.00
Alat bantu ls 1.00 353,268.00 353,268.00
Upah Pasang
Jumlah 12,223,368.00
HSPK 12,223,368.00
9 Gate valve 10 Kg
Diameter 150 mm Buah 1.00 7,511,200.00 7,511,200.00
Alat bantu ls 1.00 225,336.00 225,336.00
Upah Pasang
Jumlah 7,831,036.00
HSPK 7,831,036.00
10 Gate valve 10 Kg
Diameter 100 mm Buah 1.00 3,539,200.00 3,539,200.00
Alat bantu ls 1.00 106,176.00 106,176.00
Upah Pasang
Jumlah 3,739,876.00
HSPK 3,739,876.00
11 Gate valve 10 Kg
Diameter 80 mm Buah 1.00 2,859,100.00 2,859,100.00
Alat bantu ls 1.00 85,773.00 85,773.00
Upah Pasang
Jumlah 3,039,373.00
HSPK 3,039,373.00
12 Gate valve 3" 10K
Gate valve 3" 10K Buah 1.00 2,333,300.00 2,333,300.00
Alat bantu ls 1.00 69,999.00 69,999.00
Upah Pasang
Jumlah 2,497,799.00
HSPK 2,497,799.00
13 Gate valve 2 1/2" 10 K
Gate valve 2 1/2" 10 K Buah 1.00 1,838,400.00 1,838,400.00
Alat bantu ls 1.00 55,152.00 55,152.00
Upah Pasang
Jumlah 1,959,052.00
HSPK 1,959,052.00
14 Gate valve 10 Kg
Diameter 40 mm Buah 1.00 443,900.00 443,900.00
Alat bantu ls 1.00 13,317.00 13,317.00
Upah Pasang
Jumlah 522,717.00
HSPK 522,717.00
15 Gate valve 10 Kg
Diameter 32 mm Buah 1.00 346,900.00 346,900.00
Alat bantu ls 1.00 10,407.00 10,407.00
Upah Pasang
Jumlah 422,807.00
HSPK 422,807.00
16 Gate valve 10 Kg
Diameter 25 mm Buah 1.00 228,300.00 228,300.00
Alat bantu ls 1.00 6,849.00 6,849.00
Upah Pasang
Jumlah 300,649.00
HSPK 300,649.00
17 Gate valve 10 Kg
Diameter 20 mm Buah 1.00 175,400.00 175,400.00
Alat bantu ls 1.00 5,262.00 5,262.00
Upah Pasang
Jumlah 246,162.00
HSPK 246,162.00
18 Flexible Joint
Diameter 100 mm Buah 1.00 1,004,000.00 1,004,000.00
Alat bantu ls 1.00 30,120.00 30,120.00
Upah Pasang
Jumlah 1,099,620.00
HSPK 1,099,620.00
19 Flexible Joint
Diameter 80 mm Buah 1.00 673,200.00 673,200.00
Alat bantu ls 1.00 20,196.00 20,196.00
Upah Pasang
Jumlah 758,896.00
HSPK 758,896.00
20 Flexible Joint
Diameter 65 mm Buah 1.00 576,700.00 576,700.00
Alat bantu ls 1.00 17,301.00 17,301.00
Upah Pasang
Jumlah 659,501.00
HSPK 659,501.00
21 Flexible Joint
Diameter 50 mm Buah 1.00 465,000.00 465,000.00
Alat bantu ls 1.00 13,950.00 13,950.00
Upah Pasang
Jumlah 544,450.00
HSPK 544,450.00
22 Check Valve
Diameter 100 mm Buah 1.00 3,663,200.00 3,663,200.00
Alat bantu ls 1.00 109,896.00 109,896.00
Upah Pasang
Jumlah 3,838,596.00
HSPK 3,838,596.00
23 Check Valve 2 1/2"
Check Valve 2 1/2" Buah 1.00 1,575,800.00 1,575,800.00
Alat bantu ls 1.00 47,274.00 47,274.00
Upah Pasang
Jumlah 1,688,574.00
HSPK 1,688,574.00
24 Check Valve
Diameter 65 mm Buah 1.00 1,996,200.00 1,996,200.00
Alat bantu ls 1.00 59,886.00 59,886.00
Upah Pasang
Jumlah 2,121,586.00
HSPK 2,121,586.00
25 Check Valve
Diameter 50 mm Buah 1.00 1,065,200.00 1,065,200.00
Alat bantu ls 1.00 31,956.00 31,956.00
Upah Pasang
Jumlah 1,162,656.00
HSPK 1,162,656.00
26 Butterfly Valve
Diameter 300 mm Buah 1.00 6,659,100.00 6,659,100.00
Alat bantu ls 1.00 199,773.00 199,773.00
Upah Pasang
Jumlah 6,924,373.00
HSPK 6,924,373.00
27 Strainer
Diameter 100 mm Buah 1.00 2,587,600.00 2,587,600.00
Alat bantu ls 1.00 77,628.00 77,628.00
Upah Pasang
Jumlah 2,730,728.00
HSPK 2,730,728.00
27 Foot Valve Strainer
Diameter 200 mm Buah 1.00 8,646,000.00 8,646,000.00
Alat bantu ls 1.00 259,380.00 259,380.00
Upah Pasang
Jumlah 8,970,880.00
HSPK 8,970,880.00
Diameter 150 mm Buah 1.00 5,284,100.00 5,284,100.00
Alat bantu ls 1.00 158,523.00 158,523.00
Upah Pasang
Jumlah 5,508,123.00
HSPK 5,508,123.00
Diameter 100 mm Buah 1.00 4,090,000.00 4,090,000.00
Alat bantu ls 1.00 122,700.00 122,700.00
Upah Pasang
Jumlah 4,278,200.00
HSPK 4,278,200.00
Diameter 80 mm Buah 1.00 3,362,800.00 3,362,800.00
Alat bantu ls 1.00 100,884.00 100,884.00
Upah Pasang
Jumlah 3,529,184.00
HSPK 3,529,184.00
Diameter 65 mm Buah 1.00 2,642,000.00 2,642,000.00
Alat bantu ls 1.00 79,260.00 79,260.00
Upah Pasang
Jumlah 2,786,760.00
HSPK 2,786,760.00
Diameter 50 mm Buah 1.00 1,560,600.00 1,560,600.00
Alat bantu ls 1.00 46,818.00 46,818.00
Upah Pasang
Jumlah 1,672,918.00
HSPK 1,672,918.00
33 HDPE 2" PN 12,5 Meter 1.000 48,500 48,500.00
Material Bantu % 0.350 16,975.00
Galian & Urugan Tanah M3 38,856.00 0.00
Upah Pasang
Pekerja OH 0.036 85,000.00 3,060.00
Tukang OH 0.060 100,000.00 6,000.00
Kepala Tukang OH 0.006 115,000.00 690.00
Mandor OH 0.002 150,000.00 300.00
Jumlah 75,525.00
HSPK 75,500.00
34 HDPE 2 1/2" PN 12,5 Meter 1.000 63,600 63,600.00
Galian & Urugan Tanah M3 - 38,856.00 0.00
Upah Pasang
Pekerja OH 0.036 85,000.00 3,060.00
Tukang OH 0.060 100,000.00 6,000.00
Kepala Tukang OH 0.006 115,000.00 690.00
Mandor OH 0.002 150,000.00 300.00
Jumlah 95,910.00
HSPK 95,900.00
35 HDPE Dia. 1” PN 12,5 Meter 1.00 25,900 25,900.00

Galian & Urugan Tanah M3 0.280 38,856.00 10,879.68
Upah Pasang
Pekerja OH 0.036 85,000.00 3,060.00
Tukang OH 0.060 100,000.00 6,000.00
Kepala Tukang OH 0.006 115,000.00 690.00
Mandor OH 0.002 150,000.00 300.00
Jumlah 55,894.68
HSPK 55,900.00
36 HDPE 3" PN 12,5 Meter 1.00 92,500 92,500.00
Upah Pasang
Pekerja OH 0.036 85,000.00 3,060.00
Tukang OH 0.060 100,000.00 6,000.00
Kepala Tukang OH 0.006 115,000.00 690.00
Mandor OH 0.002 150,000.00 300.00
Jumlah 145,804.68
HSPK 145,800.00
37 HDPE 3/4" Meter 1.00 161,700 161,700.00

Upah Pasang
Pekerja OH 0.036 85,000.00 3,060.00
Tukang OH 0.060 100,000.00 6,000.00
Kepala Tukang OH 0.006 115,000.00 690.00
Mandor OH 0.002 150,000.00 300.00
Jumlah 239,224.68
HSPK 239,200.00
38 PVC Dia. 2” VP Meter 1.00 44,900 44,900.00

Upah Pasang
Pekerja OH 0.036 85,000.00 3,060.00
Tukang OH 0.060 100,000.00 6,000.00
Kepala Tukang OH 0.006 115,000.00 690.00
Mandor OH 0.002 150,000.00 300.00
Jumlah 70,665.00
HSPK 70,700.00
39 PVC Dia. 1 1/2 Meter 1.00 30,700 30,700.00

Upah Pasang
Pekerja 0.036 85,000.00 3,060.00
Tukang 0.060 100,000.00 6,000.00
Kepala Tukang 0.006 115,000.00 690.00
Mandor 0.002 150,000.00 300.00
Jumlah 51,495.00
HSPK 51,500.00
40 PVC Dia. 1 1/2 Meter 1.00 30,700 30,700.00

Upah Pasang
Pekerja 0.036 85,000.00 3,060.00
Tukang 0.060 100,000.00 6,000.00
Kepala Tukang 0.006 115,000.00 690.00
Mandor 0.002 150,000.00 300.00
Jumlah 51,495.00
HSPK 51,500.00
41 PVC Dia. 2 1/2” VP Meter 1.00 29,800 29,800.00
Upah Pasang
Pekerja OH 0.036 85,000.00 3,060.00
Tukang OH 0.060 100,000.00 6,000.00
Kepala Tukang OH 0.006 115,000.00 690.00
Mandor OH 0.002 150,000.00 300.00
Jumlah 50,280.00
HSPK 50,300.00
42 PVC Dia. 3” VP Meter 1.00 78,400 78,400.00

Galian & Urugan Tanah M3 - 38,856.00 0.00
Upah Pasang
Pekerja OH 0.036 85,000.00 3,060.00
Tukang OH 0.060 100,000.00 6,000.00
Kepala Tukang OH 0.006 115,000.00 690.00
Mandor OH 0.002 150,000.00 300.00
Jumlah 115,890.00
HSPK 115,900.00
43 PVC Dia. 4” VP Meter 1.00 121,500 121,500.00

Upah Pasang
Pekerja OH 0.036 85,000.00 3,060.00
Tukang OH 0.060 100,000.00 6,000.00
Kepala Tukang OH 0.006 115,000.00 690.00
Mandor OH 0.002 150,000.00 300.00
Jumlah 184,954.68
HSPK 185,000.00
44 PVC Dia. 5” Meter 1.00 111,700 111,700.00

Upah Pasang
Pekerja OH 0.036 85,000.00 3,060.00
Tukang OH 0.060 100,000.00 6,000.00
Kepala Tukang OH 0.006 115,000.00 690.00
Mandor OH 0.002 150,000.00 300.00
Jumlah 171,724.68
HSPK 171,700.00
45 PVC Dia. 6” VP Meter 1.00 229,300 229,300.00
Upah Pasang
Pekerja OH 0.036 85,000.00 3,060.00
Tukang OH 0.060 100,000.00 6,000.00
Kepala Tukang OH 0.006 115,000.00 690.00
Mandor OH 0.002 150,000.00 300.00
Jumlah 330,484.68
HSPK 330,500.00
46 PVC Dia. 8” Meter 1.00 262,600 262,600.00
Upah Pasang
Pekerja OH 0.036 85,000.00 3,060.00
Tukang OH 0.060 100,000.00 6,000.00
Kepala Tukang OH 0.006 115,000.00 690.00
Mandor OH 0.002 150,000.00 300.00
Jumlah 375,439.68
HSPK 375,400.00
47 PVC Dia. 10” Meter 1.00 406,700 406,700.00
Material Bantu % 0.350 142,345.00
Upah Pasang
Pekerja OH 0.036 85,000.00 3,060.00
Tukang OH 0.060 100,000.00 6,000.00
Kepala Tukang OH 0.006 115,000.00 690.00
Mandor OH 0.002 150,000.00 300.00
Jumlah 569,974.68
HSPK 570,000.00
48 PVC Dia. 1 1/4” ( D) Meter 1.00 8,900 8,900.00
Upah Pasang
Pekerja OH 0.036 85,000.00 3,060.00
Tukang OH 0.060 100,000.00 6,000.00
Kepala Tukang OH 0.006 115,000.00 690.00
Mandor OH 0.002 150,000.00 300.00
Jumlah 22,065.00
HSPK 22,100.00
49 PVC Dia. 1 1/2” ( D) Meter 1.00 9,900 9,900.00
Upah Pasang
Pekerja OH 0.036 85,000.00 3,060.00
Tukang OH 0.060 100,000.00 6,000.00
Kepala Tukang OH 0.006 115,000.00 690.00
Mandor OH 0.002 150,000.00 300.00
Jumlah 23,415.00
HSPK 23,400.00
50 PVC Dia. 2” ( D) Meter 1.00 13,200 13,200.00
Upah Pasang
Pekerja OH 0.036 85,000.00 3,060.00
Tukang OH 0.060 100,000.00 6,000.00
Kepala Tukang OH 0.006 115,000.00 690.00
Mandor OH 0.002 150,000.00 300.00
Jumlah 27,870.00
HSPK 27,900.00
51 PVC Dia. 3” ( D) Meter 1.00 21,500 21,500.00
Upah Pasang
Pekerja OH 0.036 85,000.00 3,060.00
Tukang OH 0.060 100,000.00 6,000.00
Kepala Tukang OH 0.006 115,000.00 690.00
Mandor OH 0.002 150,000.00 300.00
Jumlah 39,075.00
HSPK 39,100.00
52 PVC Dia. 4” ( D) Meter 1.00 34,300 34,300.00
Upah Pasang
Pekerja OH 0.036 85,000.00 3,060.00
Tukang OH 0.060 100,000.00 6,000.00
Kepala Tukang OH 0.006 115,000.00 690.00
Mandor OH 0.002 150,000.00 300.00
Jumlah 56,355.00
HSPK 56,400.00
53 PVC Dia. 6” (D) Meter 1.00 73,500 73,500.00

Upah Pasang
Pekerja OH 0.036 85,000.00 3,060.00
Tukang OH 0.060 100,000.00 6,000.00
Kepala Tukang OH 0.006 115,000.00 690.00
Mandor OH 0.002 150,000.00 300.00
Jumlah 109,275.00
HSPK 109,000.00
54 GSP Mediun dia. 1/2” Meter 1.00 17,600.00 17,600.00

Upah Pasang
- Kpl. Tkg. Pasang Pipa Hari 0.01 115,000.00 958.33
- Mandor / Pengawas Hari 0.00 150,000.00 625.00
Jumlah 46,470.00
HSPK 46,470.00
55 GSP Mediun dia. 3/4” Meter 1.00 25,400.00 25,400.00

Upah Pasang
Jumlah 54,270.00
HSPK 54,270.00
56 GSP Medium dia. 1” Meter 1.00 46,000.00 46,000.00

Upah Pasang
Jumlah 76,307.50
HSPK 76,307.50
57 GSP Medium dia. 1 1/2” Meter 1.00 82,800.00 82,800.00
Upah Pasang
Jumlah 113,107.50
HSPK 113,107.50
58 GSP Medium dia. 2” Meter 1.00 115,600.00 115,600.00
Upah Pasang
Jumlah 145,907.50
HSPK 145,907.50
59 GSP Medium Dia. 2 1/2” Meter 1.00 252,800.00 252,800.00
Upah Pasang
- Las Hari 0.02 85,000.00 1,416.67
Jumlah 285,159.58
HSPK 285,159.58
60 GSP Medium Dia. 3” Meter 1.00 288,600.00 288,600.00
Upah Pasang
- Las Hari 0.02 85,000.00 1,416.67
Jumlah 320,959.58
HSPK 320,959.58
61 HDPE Dia. 4” Meter 1.00 358,100.00 358,100.00
Upah Pasang
- Las Hari 0.02 85,000.00 1,416.67
Jumlah 408,759.58
HSPK 408,759.58
62 PPR PN 16 2" Meter 1.00 412,000.00 412,000.00
Upah Pasang
- Las Hari 0.02 85,000.00 1,416.67
Jumlah 462,659.58
HSPK 462,659.58
63 GSP Medium Dia. 6” Meter 1.00 562,000.00 562,000.00

Upah Pasang
- Las Hari 0.02 85,000.00 1,416.67
Jumlah 612,659.58
HSPK 612,659.58
64 BSP SCH.40 Dia. 1” Meter 1.00 40,100.00 40,100.00
Upah Pasang
Jumlah 68,970.00
HSPK 68,970.00
65 BSP SCH.40 Dia. 1 1/4” Meter 1.00 53,900.00 53,900.00

Upah Pasang
Jumlah 84,207.50
HSPK 84,207.50
66 BSP SCH.40 Dia. 1 1/2” Meter 1.20 72,000.00 86,400.00
Material bantu % 0.35 25,200.00
Pekerja OH 0.108 85,000.00 9,180.00
Tukang OH 0.180 100,000.00 18,000.00
Kepala Tukang OH 0.018 115,000.00 2,070.00
Mandor OH 0.005 150,000.00 750.00
Jumlah 141,600.00
HSPK 141,600.00
67 BSP SCH.40 Dia. 2” Meter 1.20 1,278,900.00 1,534,680.00

Pekerja OH 0.135 85,000.00 11,475.00
Tukang OH 0.225 100,000.00 22,500.00
Kepala Tukang OH 0.023 115,000.00 2,645.00
Mandor OH 0.007 150,000.00 1,050.00
Jumlah 2,019,965.00
HSPK 2,020,000.00
68 BSP SCH. 40 Dia. 2 1/2” Meter 1.00 167,500.00 167,500.00

Pekerja OH 0.135 85,000.00 11,475.00
Tukang OH 0.225 100,000.00 22,500.00
Kepala Tukang OH 0.023 115,000.00 2,645.00
Mandor OH 0.007 150,000.00 1,050.00
Jumlah 263,795.00
HSPK 263,800.00
69 BSP SCH. 40 Dia. 3” Meter 1.00 222,900.00 222,900.00

Pekerja OH 0.135 85,000.00 11,475.00
Tukang OH 0.225 100,000.00 22,500.00
Kepala Tukang OH 0.023 115,000.00 2,645.00
Mandor OH 0.007 150,000.00 1,050.00
Jumlah 338,585.00
HSPK 338,600.00
70 BSP SCH.40 Dia. 4” Meter 1.00 316,000.00 316,000.00
Pekerja OH 0.135 85,000.00 11,475.00
Tukang OH 0.225 100,000.00 22,500.00
Kepala Tukang OH 0.023 115,000.00 2,645.00
Mandor OH 0.007 150,000.00 1,050.00
Jumlah 464,270.00
HSPK 464,300.00
71 BSP SCH.40 Dia. 5” Meter 1.00 379,700.00 379,700.00

Pekerja OH 0.135 85,000.00 11,475.00
Tukang OH 0.225 100,000.00 22,500.00
Kepala Tukang OH 0.023 115,000.00 2,645.00
Mandor OH 0.007 150,000.00 1,050.00
Jumlah 550,265.00
HSPK 550,300.00
72 GSP SCH. Dia. 6” Meter 1.00 570,800.00 570,800.00

Pekerja OH 0.135 85,000.00 11,475.00
Tukang OH 0.225 100,000.00 22,500.00
Kepala Tukang OH 0.023 115,000.00 2,645.00
Mandor OH 0.007 150,000.00 1,050.00
Jumlah 808,250.00
HSPK 808,300.00
73 BSP SCH.40 Dia. 8” Meter 1.00 667,800.00 667,800.00

Pekerja OH 0.135 85,000.00 11,475.00
Tukang OH 0.225 100,000.00 22,500.00
Kepala Tukang OH 0.023 115,000.00 2,645.00
Mandor OH 0.007 150,000.00 1,050.00
Jumlah 805,640.00
HSPK 805,600.00
74 PPR PN 10, dia. 1/2” Meter 1.00 10,700.00 10,700.00
Pekerja OH 0.135 85,000.00 11,475.00
Tukang OH 0.225 100,000.00 22,500.00
Kepala Tukang OH 0.023 115,000.00 2,645.00
Mandor OH 0.007 150,000.00 1,050.00
Jumlah 49,975.00
HSPK 50,000.00
75 PPR PN 10, dia. 3/4” Meter 1.00 23,900.00 23,900.00
Pekerja OH 0.135 85,000.00 11,475.00
Tukang OH 0.225 100,000.00 22,500.00
Kepala Tukang OH 0.023 115,000.00 2,645.00
Mandor OH 0.007 150,000.00 1,050.00
Jumlah 65,155.00
HSPK 65,200.00
76 PPR PN 10, dia. 1” Meter 1.00 24,700.00 24,700.00
Pekerja OH 0.135 85,000.00 11,475.00
Tukang OH 0.225 100,000.00 22,500.00
Kepala Tukang OH 0.023 115,000.00 2,645.00
Mandor OH 0.007 150,000.00 1,050.00
Jumlah 68,545.00
HSPK 68,500.00
77 PPR PN 10 , dia. 1 1/4” Meter 1.00 53,900.00 53,900.00

Pekerja OH 0.135 85,000.00 11,475.00
Tukang OH 0.225 100,000.00 22,500.00
Kepala Tukang OH 0.023 115,000.00 2,645.00
Mandor OH 0.007 150,000.00 1,050.00
Jumlah 99,655.00
HSPK 99,700.00
78 PPR PN PN 10 , dia. 1 1/2” Meter 1.00 83,300.00 83,300.00

Pekerja OH 0.135 85,000.00 11,475.00
Tukang OH 0.225 100,000.00 22,500.00
Kepala Tukang OH 0.023 115,000.00 2,645.00
Mandor OH 0.007 150,000.00 1,050.00
Jumlah 133,465.00
HSPK 133,500.00
79 PPR PN 10, dia. 2” Meter 1.00 158,000.00 158,000.00

Pekerja OH 0.135 85,000.00 11,475.00
Tukang OH 0.225 100,000.00 22,500.00
Kepala Tukang OH 0.023 115,000.00 2,645.00
Mandor OH 0.007 150,000.00 1,050.00
Jumlah 235,170.00
HSPK 235,200.00
80 Polypropeline dia. 2 1/2” Meter 1.00 182,600.00 182,600.00

Upah Pasang
Jumlah 215,922.92
HSPK 215,922.92
81 Polypropeline dia. 3 ” Meter 1.00 262,500.00 262,500.00

Upah Pasang
Jumlah 295,822.92
HSPK 295,822.92
82 Polypropeline dia. 4 ” Meter 1.00 392,300.00 392,300.00
Upah Pasang
Jumlah 445,622.92
HSPK 445,622.92
83 PPR PN 20, dia. 1/2” Meter 1.00 14,800.00 14,800.00

Pekerja OH 0.135 85,000.00 11,475.00
Tukang OH 0.225 100,000.00 22,500.00
Kepala Tukang OH 0.023 115,000.00 2,645.00
Mandor OH 0.007 150,000.00 1,050.00
Jumlah 54,690.00
HSPK 54,700.00
84 PPR PN 20, dia. 3/4” Meter 1.00 22,800.00 22,800.00

Pekerja OH 0.135 85,000.00 11,475.00
Tukang OH 0.225 100,000.00 22,500.00
Kepala Tukang OH 0.023 115,000.00 2,645.00
Mandor OH 0.007 150,000.00 1,050.00
Jumlah 63,890.00
HSPK 63,900.00
85 PPR PN 20, dia. 1” Meter 1.00 35,200.00 35,200.00

Pekerja OH 0.135 85,000.00 11,475.00
Tukang OH 0.225 100,000.00 22,500.00
Kepala Tukang OH 0.023 115,000.00 2,645.00
Mandor OH 0.007 150,000.00 1,050.00
Jumlah 85,190.00
HSPK 85,200.00
86 PPR PN 20 , dia. 1 1/4” Meter 1.00 53,900.00 53,900.00

Pekerja OH 0.135 85,000.00 11,475.00
Tukang OH 0.225 100,000.00 22,500.00
Kepala Tukang OH 0.023 115,000.00 2,645.00
Mandor OH 0.007 150,000.00 1,050.00
Jumlah 99,655.00
HSPK 99,700.00
87 PPR PN PN 20 , dia. 1 1/2” Meter 1.00 77,900.00 77,900.00

Pekerja OH 0.135 85,000.00 11,475.00
Tukang OH 0.225 100,000.00 22,500.00
Kepala Tukang OH 0.023 115,000.00 2,645.00
Mandor OH 0.007 150,000.00 1,050.00
Jumlah 135,045.00
HSPK 135,000.00
88 PPR PN 20, dia. 2” Meter 1.00 157,600.00 157,600.00
Pekerja OH 0.135 85,000.00 11,475.00
Tukang OH 0.225 100,000.00 22,500.00
Kepala Tukang OH 0.023 115,000.00 2,645.00
Mandor OH 0.007 150,000.00 1,050.00
Jumlah 234,670.00
HSPK 234,700.00
ANALISA HARGA SATUAN ELEKTRIKAL
NO. URAIAN PEKERJAAN SATUAN VOL H. SAT/ RP J.HARGA /RP
1 1 M' KABEL TR, NYM 3 X 4 mm2

Bahan :
Kabel NYY 3 X 4 mm2 M' 1.000 18,900.00 18,900.00
Pipa Conduit M' 1.000 3,400.00 3,400.00
Isolasi Ban Unit 0.150 7,800.00 1,170.00
Tenaga Kerja :
Mandor Oh 0.008 150,000.00 1,250.00
Tukang listrik Oh 0.017 100,000.00 1,666.67
Pembantu tukang listrik Oh 0.017 85,000.00 1,416.67
Jumlah 27,803.33
HSPK 27,803.33
2 1 M' KABEL TR, NYFGbY 4 X 35 mm2
Bahan :
NYFGbY 4 X 35 mm2 M' 1.000 254,800.00 254,800.00
Tenaga Kerja :
Mandor Oh 0.017 150,000.00 2,500.00
Jumlah 263,466.67
HSPK 263,466.67
Bahan :
NYFGbY 4 X 35 mm2 M' 1.000 254,800.00 254,800.00
Tenaga Kerja :
Mandor Oh 0.017 150,000.00 2,500.00
Jumlah 263,466.67
HSPK 263,466.67
Grounding
4 1 M' KABEL TR, NYA 1 X 25 mm2 40,300.00
Bahan :
Kabel NYA 4 X 25 mm2 M' 1.000 40,300.00 40,300.00
Tenaga Kerja :
Mandor Oh 0.025 150,000.00 3,750.00
Jumlah 53,300.00
HSPK 53,300.00
Grounding
5 1 M' KABEL TR, NYA 1 X 35 mm2 55,300.00
Bahan :
Kabel NYA 1 X 120 mm2 M' 1.000 55,300.00 55,300.00
Tenaga Kerja :
Mandor Oh 0.025 150,000.00 3,750.00
Jumlah 68,300.00
HSPK 68,300.00
6 1 M' KABEL TRAY 200/50
Bahan :
Kabel Tray lebar 200 mm (200 -50) M' 1.000 55,666.67 55,666.67
Kelengkapan ( Elbow, Tee, Cross, Redd, dll ) Lot 1.000 12,459.00 12,459.00
Tenaga Kerja :
Mandor Oh 0.058 150,000.00 8,750.00
Jumlah 100,000.67
HSPK 100,000.67
7 1 M' KABEL Ladder 400/100

Bahan :
Kabel Tray lebar 300 mm (300 -50) M' 1.000 66,966.67 66,966.67
Tenaga Kerja :
Mandor Oh 0.058 150,000.00 8,750.00
Jumlah 115,583.33
HSPK 115,583.33
8 1 M' KABEL TRAY 300/50 mm

Bahan :
Kabel Tray lebar 400 mm (400-50) M' 1.000 50,766.67 50,766.67
Tenaga Kerja :
Mandor Oh 0.058 150,000.00 8,750.00
Jumlah 95,333.33
HSPK 95,333.33
9 Lampu LED TL 2 x 18 W (TCW IP 66 )

Bahan :
Lampu TL 2 x 36 W / V Shape Bh 1.000 617,400.00 617,400.00
Tenaga Kerja :
Mandor Oh 0.033 150,000.00 5,000.00
Jumlah 634,733.33
HSPK 634,733.33
10 Lampu LED TL 2 x 18 W ( TBS/RM )

Bahan :
Lampu led TL 2 x 18 W TBS/ RM Bh 1.000 735,000.00 735,000.00
Tenaga Kerja :
Mandor Oh 0.033 150,000.00 5,000.00
Jumlah 752,333.33
HSPK 752,333.33
11 Lampu Down Light LED 11 W 6" E27
Bahan :
Armature Down Light 8" Bh 1.000 96,000.00 105,600.00
Lampu LED 11 W E27 Bh 1.000 35,200.00 38,720.00
Tenaga Kerja :
Mandor Oh 0.033 150,000.00 5,000.00
Jumlah 161,653.33
HSPK 161,653.33

Bahan :
Armature Down Light 6" E27 Bh 1.000 76,400.00 84,040.00
Lampu LED 7 W E27 Bh 1.000 31,300.00 31,300.00
Tenaga Kerja :
Mandor Oh 0.033 150,000.00 5,000.00
Jumlah 132,673.33
HSPK 132,673.33

Bahan :
Armature Down Light 6" E27 Bh 1.000 76,400.00 84,040.00
Lampu LED 5 W E27 Bh 1.000 28,400.00 31,240.00
Tenaga Kerja :
Mandor Oh 0.033 150,000.00 5,000.00
Jumlah 132,613.33
HSPK 132,613.33
14 Lampu TL T5 LED 8 Watt

Bahan :
Lampu TL T5 LED 8 W + Armature Bh 1.000 120,000.00 132,000.00
Tenaga Kerja :
Mandor Oh 0.033 150,000.00 5,000.00
Jumlah 149,333.33
HSPK 149,333.33
15 Lampu Sorot Track LED 20 W IP 65

Bahan :
Lampu Sorot Track LED 20 W IP 65 Bh 1.000 222,400.00 222,400.00
Tenaga Kerja :
Mandor Oh 0.033 150,000.00 5,000.00
Jumlah 239,733.33
HSPK 239,733.33
16 Saklar Tunggal Iluminasi 16 A
Bahan :
Saklar Tunggal Iluminasi 16 A Bh 1.000 72,500.00 72,500.00
Tenaga Kerja :
Mandor Oh 0.025 150,000.00 3,750.00
Jumlah 85,500.00
HSPK 85,500.00
17 Saklar Ganda Iluminasi 16 A

Bahan :
Saklar Ganda Iluminasi 16 A Bh 1.000 93,400.00 93,400.00
Tenaga Kerja :
Mandor Oh 0.025 150,000.00 3,750.00
Jumlah 106,400.00
HSPK 106,400.00
18 Saklar Hotel
Bahan :
Saklar hotel 10 A Bh 1.000 54,800.00 54,800.00
Tenaga Kerja :
Mandor Oh 0.025 150,000.00 3,750.00
Jumlah 67,800.00
HSPK 67,800.00
19 Saklar Group 4 modul

Bahan :
Saklar group 4 modul Bh 1.000 74,900.00 74,900.00
Tenaga Kerja :
Mandor Oh 0.025 150,000.00 3,750.00
Jumlah 87,900.00
HSPK 87,900.00
20 Stop kontak 16 A
Bahan :
Stop kontak 16 A Bh 1.000 48,000.00 48,000.00
Tenaga Kerja :
Mandor Oh 0.025 150,000.00 3,750.00
Jumlah 62,850.00
HSPK 62,850.00
21 Stop kontak daya, Grounding, Tutup Pengaman, 16 A
Bahan :
Stop kontak daya, Grounding, Tutup Pengaman, 16 A Bh 1.000 86,300.00 86,300.00
Tenaga Kerja :
Mandor Oh 0.025 150,000.00 3,750.00
Jumlah 101,150.00
HSPK 101,150.00
22 Titik Instalasi Penerangan

Bahan :
Kabel, NYY 3 x 2,5 mm2 M' 10.000 16,100.00 161,000.00
Pipa Conduit M' 10.000 3,400.00 34,000.00
Socket Pipa Bh 1.000 400.00 400.00
Tee Doos Bh 2.000 2,400.00 4,800.00
Klem Pipa Bh 3.000 200.00 600.00
Fhiser Bh 6.000 100.00 600.00
Las Doop Bh 2.000 200.00 400.00
Isolasi ban Bh 0.031 7,800.00 243.75
Tenaga Kerja :
Mandor Oh 0.167 150,000.00 25,000.00
Jumlah 282,543.75
HSPK 282,543.75
23 Titik Instalasi Stop Kontak Daya 1 Phase 16 A
Bahan :
Kabel, NYY 3 x 4 mm2 M' 9.000 24,500.00 220,500.00
Pipa Conduit M' 9.000 3,400.00 30,600.00
Socket Pipa Bh 1.000 400.00 400.00
Tee Doos Bh 2.000 2,400.00 4,800.00
Klem Pipa Bh 3.000 200.00 600.00
Fhiser Bh 6.000 100.00 600.00
Las Doop Bh 2.000 200.00 400.00
Isolasi ban Bh 0.031 7,800.00 243.75
Tenaga Kerja :
Mandor Oh 0.167 150,000.00 25,000.00
Jumlah 338,643.75
HSPK 338,643.75
44 Titik Instalasi Penerangan Luar bangunan

Bahan :
Kabel, NYFGbY 3 x 2,5 mm2 M' 16.000 19,100.00 366,400.00
Isolasi ban Bh 1.000 7,800.00 1,000.00
Tenaga Kerja :
Mandor Oh 0.167 150,000.00 25,000.00
Galian dan Urugan kembali Oh 0.417 53,101.33 22,125.56
Jumlah 470,025.56
HSPK 470,025.56
45 Titik Instalasi Daya AC – 1 Phase
Bahan :
Kabel, NYY 4 x 4 mm2 M' 15.000 22,500.00 288,750.00
Isolasi ban Bh 1.000 7,800.00 1,000.00
Tenaga Kerja :
Mandor Oh 0.167 150,000.00 25,000.00
Jumlah 370,250.00
HSPK 370,250.00
46 Titik Instalasi Telephone / Data

Bahan :
Kabel, Coaxial RG8 ( 0,6 mm2 ) M' 16.000 4,400.00 83,200.00
Pipa Conduit M' 16.000 3,400.00 56,000.00
Socket Pipa Bh 1.000 400.00 400.00
Tee Doos Bh 2.000 2,400.00 5,000.00
Klem Pipa Bh 3.000 200.00 750.00
Fhiser Bh 6.000 100.00 900.00
Las Doop Bh 2.000 200.00 500.00
Isolasi ban Bh 0.031 7,800.00 250.00
Tenaga Kerja :
Mandor Oh 0.167 150,000.00 25,000.00
Jumlah 227,500.00
HSPK 227,500.00
47 Titik Instalasi Speaker

Bahan :
Kabel, NYMHY 3 x 1,5 mm2 M' 15.000 10,900.00 163,500.00
Pipa Conduit M' 15.000 3,400.00 51,000.00
Socket Pipa Bh 1.000 400.00 400.00
Tee Doos Bh 2.000 2,400.00 5,000.00
Klem Pipa Bh 3.000 200.00 750.00
Fhiser Bh 6.000 100.00 900.00
Las Doop Bh 2.000 200.00 500.00
Isolasi ban Bh 0.031 7,800.00 250.00
Tenaga Kerja :
Mandor Oh 0.167 150,000.00 25,000.00
Jumlah 302,800.00
HSPK 302,800.00
48 Titik Instalasi Smoke Detector
Bahan :
Kabel, NYA 2 x 1,5 mm2 M' 13.000 7,300.00 94,900.00
Pipa Conduit M' 13.000 3,400.00 44,200.00
Socket Pipa Bh 1.000 400.00 400.00
Tee Doos Bh 2.000 2,400.00 4,800.00
Isolasi ban Bh 0.031 7,800.00 243.75
Tenaga Kerja :
Mandor Oh 0.167 150,000.00 25,000.00
Jumlah 225,043.75
HSPK 225,043.75
49 Titik Instalasi Fire Alarm Bell

Bahan :
Kabel, NYA 2 x 1,5 mm2 M' 15.000 7,300.00 109,500.00
Pipa Conduit M' 15.000 3,400.00 51,000.00
Socket Pipa Bh 8.000 400.00 3,200.00
Tee Doos Bh 2.000 2,400.00 4,800.00
Isolasi ban Bh 0.063 7,800.00 487.50
Tenaga Kerja :
Mandor Oh 0.167 150,000.00 25,000.00
Jumlah 249,487.50
HSPK 249,487.50
50 Titik Instalasi Call Point

Bahan :
Kabel, ITC 2 x 2x 0.6 mm2 M' 15.000 10,200.00 153,000.00
Pipa Conduit M' 15.000 3,400.00 51,000.00
Socket Pipa Bh 8.000 400.00 3,200.00
Tee Doos Bh 2.000 2,400.00 4,800.00
Isolasi ban Bh 0.125 7,800.00 975.00
Tenaga Kerja :
Mandor Oh 0.167 150,000.00 25,000.00
Jumlah 293,475.00
HSPK 293,475.00
51 Titik Instalasi Socket MATV
Bahan :
Kabel Coaxial 5C-2V M' 15.000 12,000.00 180,000.00
Pipa Conduit M' 15.000 3,400.00 51,000.00
Socket Pipa Bh 1.000 400.00 400.00
Tee Doos Bh 2.000 2,400.00 4,800.00
Klem Pipa Bh 3.000 200.00 600.00
Fhiser Bh 6.000 100.00 600.00
Las Doop Bh 2.000 200.00 400.00
Isolasi ban Bh 0.031 7,800.00 243.75
Tenaga Kerja :
Mandor Oh 0.167 150,000.00 25,000.00
Jumlah 318,543.75
HSPK 318,543.75
52 Titik Instalasi Power Camera

Bahan :
Kabel Coaxial RG 59 Plus Power M' 10.000 17,600.00 176,000.00
Pipa Conduit M' 10.000 3,400.00 34,000.00
Socket Pipa Bh 2.000 400.00 800.00
Tee Doos Bh 1.000 2,400.00 2,400.00
Klem Pipa Bh 3.000 200.00 600.00
Fhiser Bh 6.000 100.00 600.00
Las Doop Bh 2.000 200.00 400.00
Isolasi ban Bh 0.031 7,800.00 243.75
Tenaga Kerja :
Mandor Oh 0.167 150,000.00 25,000.00
Jumlah 295,543.75
HSPK 295,543.75
53 Box Panel 1800 x 800 x 800 mm Standing Ornamen Kaca

MCCB 4P 1600 Amp Motorized Unit 2.00 8,528,900.00 17,057,800.00
MCCB 3P 1600 Amp Motorized Unit 2.00 43,225,800.00 86,451,600.00
UVT + Auxilliary contact Unit 1.00 33,606,600.00 33,606,600.00
Battrey Charger 24V/7.5A Unit 4.00 3,455,400.00 13,821,600.00
AMF Module Unit 1.00 3,935,600.00 3,935,600.00
Rele Omron MY2 Unit 1.00 6,660,500.00 6,660,500.00
MCB 1P 6A Schneider Electric Lot 1.00 1,306,300.00 1,306,300.00
Pilot Lamp, Push Botton BUAH 6.00 130,300.00 781,800.00
Busbar 3P + N + PE 50 x 10 Ex import SET 1.00 707,500.00 707,500.00
Wiring diagram dan manual SET 1.00 4,635,400.00 4,635,400.00
KABEL KONTROL ,SCUN, AKSESORIS BUAH 1.00 2,949,800.00 2,949,800.00
UPAH PASANG LS 1.00 632,100.00 632,100.00
TEST LS 1.00 2,500,000.00 2,500,000.00
TEST LS 1.00 2,000,000.00 2,000,000.00
Jumlah 177,046,600.00
HSPK 194,751,260.00
54 PANEL LV-MDP
MCCB 224- 320 A 3Ph 4 P 36 KA Unit 1.00 3,633,000.00 3,996,300.00
Digital Power Meter Unit 1.00 2,905,100.00 3,195,610.00
MCCB 112 - 160 A/ 3ph 36 KA 4 Pole Unit 3.00 2,154,000.00 7,108,200.00
MCCB 125 A/3 Ph 36 KA Unit 2.00 1,512,500.00 3,327,500.00
MCCB 63 A/3 Ph 36 KA Unit 1.00 1,087,350.00 1,196,085.00
VOLT BUAH 1.00 196,300.00 215,930.00
AMPERE METER BUAH 3.00 175,000.00 525,000.00
FUSE INDICATOR SET 1.00 155,000.00 155,000.00
SELECTOR SW SET 1.00 158,000.00 158,000.00
PANEL UKURAN ( 700X900X300) mm BUAH 1.00 1,536,000.00 1,536,000.00
KABEL KONTROL DAN SCUN LS 1.00 500,000.00 500,000.00
BUSBAR CU + CT + WIRING LS 1.00 2,250,000.00 2,250,000.00
ALAT BANTU LS 1.00 1,250,000.00 1,250,000.00
UPAH PASANG LS 1.00 1,500,000.00 1,500,000.00
TEST LS 1.00 500,000.00 500,000.00
Jumlah 27,413,625.00
HSPK 27,413,625.00
55 PANEL SDP Lantai 1

MCCB 87.5 - 125 3Ph 25 KA Unit 1.00 806,000.00 886,600.00
MCB 25 A/ 3Ph 10 KA Unit 12.00 200,000.00 2,640,000.00
MCB 10 A/ 1Ph 10 KA Unit 5.00 78,000.00 429,000.00
VOLT BUAH 1.00 192,000.00 192,000.00
PANEL UKURAN ( 700X900X300) mm Topi BUAH 1.00 998,000.00 998,000.00
ALAT BANTU LS 1.00 812,000.00 812,000.00
UPAH PASANG LS 1.00 975,000.00 975,000.00
TEST LS 1.00 325,000.00 325,000.00
Jumlah 11,755,400.00
HSPK 11,755,400.00
MCCB 87.5 - 125 3Ph 25 KA Unit 1.00 806,000.00 886,600.00
MCB 25 A/ 1Ph 10 KA Unit 12.00 200,000.00 2,640,000.00
MCB 10 A/ 1Ph 10 KA Unit 5.00 78,000.00 429,000.00
VOLT BUAH 1.00 192,000.00 192,000.00
PANEL UKURAN ( 700X900X300) mm Topi BUAH 1.00 998,000.00 998,000.00
ALAT BANTU LS 1.00 812,000.00 812,000.00
UPAH PASANG LS 1.00 650,000.00 650,000.00
TEST LS 1.00 325,000.00 325,000.00
Jumlah 11,430,400.00
HSPK 11,430,400.00
Digital Power Meter Unit 1 2,905,100.00 3,195,610.00
MCCB 87.5 - 125 3Ph 25 KA Unit 1 1,240,000.00 1,364,000.00
MCB 25 A/ 1Ph 10 KA Unit 12 308,000.00 4,065,600.00
MCB 10 A/ 1Ph 10 KA Unit 5 121,000.00 665,500.00
VOLT BUAH 1 296,300.00 296,300.00
AMPERE METER BUAH 3 275,000.00 825,000.00
FUSE INDICATOR SET 1 155,000.00 155,000.00
PANEL UKURAN ( 700X900X300) mm Topi BUAH 1 1,536,220.00 1,536,220.00
KABEL KONTROL DAN SCUN LS 1 500,000.00 500,000.00
BUSBAR CU + CT + WIRING LS 1 2,250,000.00 2,250,000.00
ALAT BANTU LS 1 1,250,000.00 1,250,000.00
UPAH PASANG LS 1 1,000,000.00 1,000,000.00
TEST LS 1 500,000.00 500,000.00
Jumlah 17,603,230.00
HSPK 17,603,230.00
58 PANEL MCB BOX KAMAR
LENGKAP DENGAN TERMINAL PEMBUMIAN
MCB BOX 12 Grup inbow Unit 1.00 273,000.00 273,000.00
ELCB 25 Ampere 30mA Unit 1.00 353,000.00 353,000.00
MCB 20 1Ph 10 KA 2 Pole BUAH 1.00 307,000.00 307,000.00
MCB 6 A 1Ph 6 KA BUAH 4.00 94,600.00 378,400.00
Juction Kabel Busbar Sisir Wiring dan Aksesoris SET 1.00 450,000.00 450,000.00
UPAH PASANG BUAH 1.00 150,000.00 150,000.00
Jumlah 1,911,400.00
HSPK 1,911,400.00
59 PANEL SDP Roof Top Utilitas OUT DOOR IP 65
MCCB 87.5 - 125 A 3 Ph 25 KA Unit 1.00 1,481,700.00 1,481,700.00
MCB 50 A/ 3Ph 10 KA Unit 2.00 749,700.00 1,499,400.00
MCB 10 A/ 1Ph 10 KA Unit 3.00 457,600.00 1,372,800.00
VOLT BUAH 1.00 290,300.00 290,300.00
KABEL KONTROL DAN SCUN BUAH 1.00 833,000.00 833,000.00
BUSBAR CU + CT + WIRING LS 1.00 490,000.00 490,000.00
UPAH PASANG LS 1.00 1,250,000.00 1,250,000.00
TEST LS 1.00 500,000.00 500,000.00
Jumlah 10,281,000.00
HSPK 10,281,000.00
60 PANEL SDP AC 2
MCCB 63 3Ph 10 KA Unit 1.00 392,900.00 392,900.00
MCB 16 A 3Ph 10 KA Unit 10.00 395,900.00 3,959,000.00
MCB 25 A 3 Ph 10 KA Unit 1.00 425,300.00 425,300.00
MCB 10A 1Ph 10KA Unit 2.00 392,900.00 785,800.00
VOLT BUAH 1.00 249,400.00 249,400.00
MCB 10A 1Ph 10KA LS 1.00 -
ALAT BANTU LS 1.00 1,250,000.00 1,250,000.00
UPAH PASANG LS 1.00 1,000,000.00 1,000,000.00
TEST LS 1.00 500,000.00 500,000.00
Jumlah 11,104,700.00
HSPK 11,104,700.00
61 PANEL SDP LP-PP 3
MCCB 40 A Unit 1.00 374,000.00 374,000.00
MCB 20 A/ 3Ph 10 KA Unit 1.00 405,000.00 405,000.00
MCB 6A/ 1Ph 10 KA Unit 6.00 247,000.00 1,482,000.00
VOLT BUAH 1.00 156,000.00 156,000.00
PANEL UKURAN ( 500X700X300) mm BUAH 1.00 816,000.00 816,000.00
MCB 10A 1Ph 10KA LS 1.00 610,000.00 610,000.00
ALAT BANTU LS 1.00 812,000.00 812,000.00
UPAH PASANG LS 1.00 650,000.00 650,000.00
TEST LS 1.00 325,000.00 325,000.00
Jumlah 6,412,000.00
HSPK 6,412,000.00
62 PANEL SDP AC 3
MCCB 63 3Ph 10 KA Unit 1.00 392,900.00 392,900.00
MCB 16 A 3Ph 10 KA Unit 6.00 470,085.00 2,820,510.00
MCB 25 A 3 Ph 10 KA Unit 1.00 504,900.00 504,900.00
MCB 10A 1Ph 10KA Unit 2.00 247,000.00 494,000.00
VOLT BUAH 1.00 296,300.00 296,300.00
LS 1.00 969,200.00 969,200.00
ALAT BANTU LS 1.00 1,250,000.00 1,250,000.00
UPAH PASANG LS 1.00 1,000,000.00 1,000,000.00
TEST LS 1.00 500,000.00 500,000.00
Jumlah 11,244,030.00
HSPK 11,244,030.00
63 PANEL SDP LIFT
MCCB 80 Amp, 3 Phasa 10 KA Unit 1.00 657,500.00 657,500.00
MCCB 40 Amp, 3 Phasa 10 KA Unit 2.00 593,800.00 1,187,600.00
MCB 10 Amp 1 Phasa 10 KA Unit 3.00 392,900.00 1,178,700.00
VOLT BUAH 1.00 249,400.00 249,400.00
LS 1.00 969,200.00 969,200.00
ALAT BANTU LS 1.00 1,250,000.00 1,250,000.00
UPAH PASANG LS 1.00 1,000,000.00 1,000,000.00
Jumlah 9,034,700.00
HSPK 9,034,700.00
DAFTAR HARGA SATUAN BAHAN
HARGA SATUAN
NO. JENIS BAHAN BANGUNAN SAT.
( Rp )
A. AGREGAT KASAR, BAHAN PEREKAT & BAHAN JADINYA

1 Tanah Urug m3 63,700.00
2 Tanah Merah m3 101,900.00
3 Sirtu m3 128,300.00
4 Pasir Pasang m3 176,400.00
5 Pasir Urug m3 117,600.00
6 Pasir Beton 1 m3 176,400.00
7 Batu Pecah Mesin 2/3 m3 196,000.00
8 Batu Belah Pondasi m3 161,700.00
9 Bata Merah Bakar Kelas I bh 700.00
10 Hebel M3 784,000.00
11 Batako bh 2,400.00
12 Semen PC 50 Kg Sek. Tiga Roda zak 66,600.00
13 Semen PC / Kg Sek. Tiga Roda kg 1,300.00
14 Semen Putih zak 91,100.00
15 Thin Bed Mortar PM 100 40 kg 132,300.00
16 Plester premium ( MU 100 ) 40 Kg 40 kg 58,800.00
17 Acian ( MU 250 ) 40 Kg 40 kg 125,400.00
18 Semen Instan Floor hardener @ 25 kg 25 kg 396,900.00
19 Semen Warna kg 13,700.00
20 Beton K – 300 (ready mix) m3 931,000.00
BIAYA SEWA ALAT BERAT -
1 Sewa Pompa Beton m3 49,000.00
2 Vibraor Hari 294,000.00
3 Crane 5-10 ton hari-sewa 196,000.00
4 Alat Pancang, Jacked in Pile, Hydraulic Jacked Piling Sytem hari-sewa 181,300.00
5 Alat Penyambung Tiang Pancang bh 93,100.00
6 Min frame Pcs 5,800.00
7 Cros brace pcs 4,900.00
8 Join pin pcs 1,400.00
9 U Head pcs 6,800.00
10 Jack base pcs 9,800.00
11 Swivel clamp pcs 2,400.00
12 Ref. Produk Tiang Pancang: sekualitas Mandiri Jaya Beton -
13 Pondasi Tiang Pancang Square □ 32 m1 166,600.00
14 Bobokan Kepala Pondasi Tiang ttk 117,600.00
B. BAHAN FINISHING : LABURAN, PENGISI DAN ALATNYA

1 Plamir Tembok kg 24,500.00
2 Cat Dasar Tembok kg 19,600.00
3 Cat Dasar kayu kg 29,400.00
4 Cat Tembok Exterior / Weathershield " Dulux ICI / Jotun " kg 82,300.00
5 Cat Tembok Interior " Dulux ICI / Jotun " kg 70,500.00
6 Cat Genteng " Dulux ICI / Jotun " kg 88,200.00
6 Water Profing Emulsion kg 63,700.00
7 Water Profing Membrance Sheet m2 107,800.00
8 Roll Cat Tembok bh 22,500.00
9 Kape Tembok bh 16,600.00
10 Kape Kayu bh 9,800.00
11 Soligneum 1 blek 5 lt 45,000.00
12 Kwas 3" bh 12,300.00
13 Dempul Halus / Imfra ( Wood Filler ) kg 28,400.00
14 Terpentin lt 13,700.00
15 Tiner A lt 25,600.00
16 Tiner B lt 22,500.00
17 Ampelas lbr 3,400.00
18 Ampelas halus/duco lbr 4,700.00
19 Dempul Kayu/Plamir kg 23,500.00
20 Meni Kayu / Besi kg 24,900.00
21 Sincromat kg 34,300.00
22 Cat Kayu kg 45,000.00
23 Cat Besi kg 45,000.00
24 Lem FOX kg 20,800.00
25 Lem Kuning kg 44,100.00
26 Minyak Bekisting Ltr 4,900.00
27 Solar Ltr 6,300.00
28 Minyak Pelumas Ltr 49,000.00
29 Air m3 2,200.00
30 strorox -100 kg 4,900.00
C. BAHAN KAYU BERIKUT BAHAN JADINYA

1 Kayu kelas II ( Kayu Terentang ) m3 1,715,000.00
2 Kayu Balok kelas II m3 3,136,000.00
3 Kayu Papan kelas II (Borneo Super) m3 4,265,400.00
4 Kayu Balok kelas I (Kamper Banjar) m3 5,811,400.00
5 Kayu Papan kelas I (Kamper Banjar) m3 5,918,200.00
6 Kayu Papan kelas III ( Albasiah kecil ) m3 1,131,900.00
7 Kayu kelas III (Albasiah ) m3 1,308,300.00
8 Lis Jati Jabar btg 79,300.00
9 Dolken 5 s/d 7 bt 20,500.00
10 Dolken 7 s/d 10 bt 27,400.00
D. BAHAN PLAFOND
1 Eternit 4 mm 100x100 cm m2 12,700.00
2 Gypsum Tile ( Accoustic ) 60 x 120 cm Ex. Knauf, t = 9 mm lbr 62,300.00
3 Hardflek / GRC 120 x 240 t = 4 mm lbr 49,400.00
4 GRC / Calsiboard 120 x 240 t = 8 mm lbr 73,500.00
5 Gypsum Board 120 x 240 t = 9 mm ex.DN lbr 58,800.00
6 List profil Gypsum C-7 m1 9,300.00
7 List Profil U Alumunium m1 11,700.00
8 Sekrop Gypsum/GRC kg 44,100.00
9 Semen Compound Adhesive, @20 Kg kg 4,800.00
10 Joint Tape @ 75 m roll 26,900.00
11 Listplank GRC t = 8 cm, L=30cm m1 93,100.00
BAHAN KAYU LAPIS

1 Triplek 4 mm 120 x 240 lbr 68,600.00
2 Multiplek 6 mm 120 x 240 lbr 78,400.00
5 Teak Wood 4 mm 90 x 220 lbr 68,600.00
6 HPL lbr 156,800.00
7 Melamin 3 mm lbr 88,200.00
8 Acrylic Warna Susu 1,22x2,44, tebal 4 mm lbr 235,200.00
9 Kasur Busa Single set. Elite bh 1,764,000.00
10 Kasur Busa Double set. Elite bh 4,116,000.00
11 Wallpaper Bergambar Lebar 0.5 m x 10 m roll 211,600.00
12 Engineering Door Panel Kayu Oven, Honey Comb Double HPL, Wood Unit 1,323,000.00
13 Folding Door m2 1,225,000.00
14 Dipan Unit 1,176,000.00
15 Cermin + Bingkai Unit 147,000.00
F. BAHAN LANTAI DAN PELAPIS DINDING

1 Keramik 20 x 20 (KM) KW I DN Corak / Warna / Anti Slip m2 58,800.00
2 Keramik 30 x 30 KW I DN Corak / Warna m2 63,700.00
3 Dinding Keramik 20 x 40 KW I DN Corak m2 69,500.00
4 Keramik Homogenios Tile Ukuran 30 x 30 m2 98,000.00
5 Keramik Homogenios Tile Ukuran 60 x 60 Warna Polos m2 117,600.00
6 Keramik Homogenios Tile Ukuran 60 x 60 Bercorak m2 122,500.00
7 Keramik Homogenios Tile Ukuran 30 x 60 m2 112,700.00
8 Plint Granit Tile 10 x 60 cm m1 34,300.00
9 Grafel U 30 cm m1 41,100.00
G. BAHAN LOGAM DAN BAHAN JADINYA

1 Besi Tulangan Beton U-24 Polos kg 9,800.00
2 Besi Tulangan Beton U-32 Ulir kg 10,200.00
3 Wiremesh M8, 2,1 x 5,4 meter, Mutu Baja U50 kg 10,200.00
3 Kwat Baja Dilas kg 8,800.00
4 Besi C Lip Chanel kg 10,700.00
4 Besi Profil DN SII kg 10,700.00
5 IWF Ex. DN SII kg 10,700.00
6 Besi Plat Baja Tipis 2 mm s/d 5 mm kg 14,700.00
7 Besi Hollow Galvanis 25x50 mm tebal = 1.1 mm @ 6mtr Btg 90,600.00
8 Besi Hollow Galvanis 40x80 mm tebal = 2 mm @ 6mtr Btg 196,900.00
9 Besi Hollow Galvanis 40x60 mm tebal = 1.1 mm @ 6mtr Btg 126,200.00
10 Besi Hollow Galvanis 40x40mm tebal = 2.0 mm @ 6mtr Btg 146,000.00
12 Besi Hollow Galvanis 40x40mm tebal = 0,4 mm @ 6mtr Btg 28,400.00
13 Besi Hollow Galvanis 20x40mm tebal = 0,4 mm @ 6mtr Btg 25,400.00
14 Canal Zingalum Btg 63,700.00
15 Metal Stud m2 34,300.00
16 Plat Floor Deck T=0.75 mm Type A-890 (Cahaya deck) m2 122,500.00
16 Besi Beton Weirmes M-6 Uk. 2,1x5,4 "Cahaya deck" m2 32,300.00
18 Ram Kawat Nyamuk Magnet M2 34,300.00
19 Kawat Beton kg 29,400.00
20 Kawat Las Listrik kg 48,000.00
21 Kawat Dia 4 mm kg 34,300.00
22 Plat Stainles btg 64,100.00
23 Seng Plat BJLS 30 dia. 60 cm ( 100 m1 ) m1 35,200.00
32 Kusen Alumunium Natural 1.3 mm t=1.3 mm ( 4" ) m1 78,400.00
33 Kusen Alumunium Dak Bron 1.3 mm t=1.3 mm ( 4" ) Alexsido/Alcomasico m1 88,200.00
35 Daun Jendela Alumunium Warna ( Tanpa Kaca ) m1 53,900.00
37 Daun Pintu Alumunium Warna ( Tanpa Kaca ) m2 58,800.00
39 Prifil Kaca m 13,700.00
40 Floordeck/Metal Sheet t = 0.85 mm Lebar 1 m m2 102,900.00
41 U Alumunium 1 cm m1 11,700.00
42 Metal Stud m2 78,400.00
43 Seng Gelombang BJLS 28 ( 80 x 180 cm ) lbr 47,000.00
44 List Karet Assesoris Kusen/Pintu Alumunium m1 2,400.00
45 Sealant @ 200mm m1 6,300.00
46 Sealant @ 200mm Tube 24,500.00
49 Body Kunci + Celender bh 176,400.00
50 Full Handle Stainless Steell Sek. Dekson bh 343,000.00
51 Lever Handle Sek. Dekson bh 63,700.00
52 Kunci 2 Slaag Silinder Utama Standard bh 93,100.00
54 Kunci KM Bulat ALPHA biasa bh 53,900.00
55 Kunci Pintu besi bh 147,000.00
57 Engsel Casement Iron Friction Stay 8" Psg 53,900.00
58 Handle Alumunium ( Tarikan Pintu Alumunium ) bh 39,200.00
61 Engsel Pintu Aluminium ps 41,100.00
62 Handle Pintu/Tarikan pintu ps 58,800.00
63 Engsel Pintu Tanam (Floor Hinges) sek.Dorma ps 147,000.00
64 Engsel Pintu Besi (Engsel bubut) bh 34,300.00
66 Casement Handle Psg 24,500.00
67 Sloot Pintu Tanam/Espanolet bh 83,300.00
68 Rel Laci psg 43,100.00
69 Assesories stainless btg 34,300.00
70 Rel psg 132,300.00
71 Engsel Pintu psg 24,500.00
72 Tarikan bh 29,400.00
H. BAHAN KACA
1 Kaca Polos 3 mm ( ASAHI ) m2 78,400.00
6 Kaca Silvel Green 8 mm ( ASAHI ) m2 563,500.00
7 Glass Block DN 20 x 20 ( Kedawung ) bh 25,900.00
8 Kaca Pintu Float Tempered 12mm m2 681,100.00
9 Kaca Pintu Float Tempered 10mm m2 632,100.00
10 Kaca Tempered (Automatic Sliding) m2 7,364,700.00
11 Cutting Sticker / Sunblast m2 83,300.00
12 Almunium Composite Panel Sekualitas Sepen m2 294,400.00
I. BAHAN PAKU DAN MUR BAUT

1 Paku 1 cm s/d 3 cm kg 21,500.00
2 Paku 4 cm s/d 7 cm kg 16,600.00
3 Paku 8 cm s/d 12 cm kg 16,600.00
4 Skrup Pisher bh 17,600.00
5 Skrup Fiper bh 400.00
6 Paku Skrup. 12 s/d 20 cm. bh 100.00
7 Duk Angker bh 2,900.00
8 Angker Mur Baut dia. D 16 -19 / Panjang 60 cm bh 27,400.00
9 Angker Mur Baut dia. D 16 - D 19 bh 35,200.00
10 Mur Baut HTB dia. 16 mm s/d 19 mm (5cm) bh 11,400.00
11 Mur Baut Biasa dia. 10 mm s/d 16 mm (5cm ) bh 5,300.00
12 Ramset bh 2,200.00
13 Dinabolt bh 3,100.00
14 Ring Plat t=3mm dia.1" bh 4,900.00
15 Pisher dia. 12 s/d 20 cm. bh 1,400.00
16 Paku Skrup 1 1/4 dus 17,600.00
17 Paku Skrup 1 1/2 dus 12,100.00
18 Paku Skrup 5/8 dus 10,600.00
19 Paku Skrup 1/4 dus 18,600.00
20 Paku Skrup 1/6 dus 20,500.00
21 Asesories Stainlesstell bh 19,600.00
J. BAHAN PERPIPAAN
1 Pipa Stainlesstell A Ø 1" ( 6 m' ) bt 535,000.00
2 Pipa Stainlesstell A Ø 2" ( 6 m1 ) bt 743,800.00
3 Pipa Stainlesstell A Ø 2.5" ( 6 m1 ) bt 802,600.00
4 Pipa Stainlesstell Kotak 4/6 cm ( 6 m1 ) bt 710,500.00
5 Pipa GIP Ø 1.5" ( 6 m1 ) bt 308,700.00
6 Pipa BSP 2" Schedule 40 m' 102,400.00
K BAHAN SANITARY
Ref Produk : Sekualitas TOTO, San-Ei
Ref Produk Waterheater : Sekualitas riston, Paloma,
1 Kloset duduk EcoWasher system 1,568,000.00
~ Wash down toilet
~ Low tank w/o cover
~ Tank cover
~ Dual flush tank trim
~ Plastic seat & cover
~ Stop valve w/ flexible hose
~ Floor flange w/ seal gasket
~ Screw & caps
~ Eco Washer System Spray
2 Jet Shower Spray 205,800.00
3 Wastafel Kotak LW649CJ 833,000.00
~ Lavatory faucet
~ Waste fittings
~ Stop valve
~ Soap holder
~ Supporting fittings
4 Wall Lavatory 1,470,000.00
~ Lavatory faucet
~ Waste fittings
~ Stop valve
~ Soap holder
5 Urinal Type Muslim 1,274,000.00
~ Wall hung urinal
~ Urinal flush valve
~ Inlet spud
~ Wall flange w/ seal gasket
~ Hanger w screw
~ Acrylic Protection Cover Urinoir
6 Kloset Jongkok 294,000.00
7 Kran Panas Dingin + Shower Sheet 1,494,500.00
8 Kran Dinding 78,400.00
9 Floor Drain 68,600.00
10 Roof Drain 4 " 117,600.00
11 Partisi Urinal 931,000.00
12 Waterheater Elektrikal Kap. 15 liter 2,401,000.00
13 Kitchen Sink 1 lubang Kran bawah Stainless Steel 416,500.00
14 Bak Sink 1 lubang Stainless Steel dalam bak 21 cm 681,100.00
15 Kran Lubang Vertikal Kitchen Sink 191,100.00
16 Tempat Sabun Segitiga Stenlees 85,200.00
17 Towel Horder Type TX 5a1 196,000.00
L BAHAN MEKANIKAL ELEKTRIKAL

1 1 M' KABEL TR, NYM 3 X 4 mm2 18,900.00
2 NYFGbY 4 X 35 mm2 m 254,800.00
3 Kabel NYFGbY 4 X 50 mm2 m 254,800.00
4 Kabel NYA 1 X 250 m 40,300.00
5 Kabel NYA 1 X 120 m 55,300.00
6 Kabel Tray lebar 200 mm (200 -50) m 167,000.00
7 Kabel Tray lebar 300 mm (300 -50) m 152,300.00
8 Kabel Tray lebar 400 mm (400-50) m 200,900.00
9 Lampu TL 2 x 36 W / V Shape bh 617,400.00
10 Lampu led TL 2 x 18 W TBS/ RM bh 735,000.00
11 Armature Down Light 6" bh 96,000.00
12 Lampu LED 11 W E27 bh 35,200.00
13 Armature Down Light 6" E27 bh 96,000.00
14 Lampu LED 7 W E27 bh 35,200.00
15 Lampu LED 5 W E27 bh 28,400.00
16 Lampu TL T5 LED 8 W + Armature bh 120,000.00
17 Lampu Sorot Track LED 20 W IP 65 bh 222,400.00
18 Saklar Tunggal Iluminasi 16 A bh 72,500.00
19 Saklar Ganda Iluminasi 16 A bh 93,400.00
20 Saklar Hotel bh 54,800.00
21 Saklar Group 4 modul bh 74,900.00
22 Stop kontak 16 A bh 48,000.00
23 Stop kontak daya, Grounding, Tutup Pengaman, 16 A bh 86,300.00
24 Kabel, NYY 3 x 2,5 mm2 m 16,100.00
25 Kabel, NYY 3 x 4 mm2 m 24,500.00
26 Kabel, NYFGbY 3 x 2,5 mm2 m 19,100.00
27 Kabel, NYY 4 x 4 mm2 m 22,500.00
28 Kabel, Coaxial RG8 ( 0,6 mm2 ) m 4,400.00
29 Kabel, NYMHY 3 x 1,5 mm2 m 10,900.00
30 Kabel, NYA 2 x 1,5 mm2 m 7,300.00
31 Kabel, ITC 2 x 2x 0.6 mm2 m 10,200.00
32 Kabel Coaxial 5C-2V m 12,000.00
33 Kabel Coaxial RG 59 Plus Power m 17,600.00
34 Box Panel 1800 x 800 x 800 mm Standing Ornamen Kaca Unit 8,528,900.00
35 MCCB 4P 1600 Amp Motorized Unit 43,225,800.00
36 MCCB 3P 1600 Amp Motorized Unit 33,606,600.00
37 UVT + Auxilliary contact Unit 3,455,400.00
38 Battrey Charger 24V/7.5A Unit 3,935,600.00
39 AMF Module Unit 6,660,500.00
40 Rele Omron MY2 Unit 1,306,300.00
41 MCB 1P 6A Schneider Electric Unit 130,300.00
42 Pilot Lamp, Push Botton Unit 707,500.00
43 Busbar 3P + N + PE 50 x 10 Ex import Unit 4,635,400.00
44 Wiring diagram dan manual Unit 2,949,800.00
45 KABEL KONTROL ,SCUN, AKSESORIS Unit 632,100.00
46 MCCB 350 - 500 A 3Ph 4 P 50 KA Unit 5,531,100.00
47 Digital Power Meter Unit 2,448,000.00
48 MCCB 140 - 200 A/ 3ph 36 KA 4 Pole Unit 2,077,600.00
49 MCCB 112 - 160 A/ 3ph 36 KA 4 Pole Unit 1,983,500.00
50 MCCB 125 A/3 Ph 36 KA Unit 1,274,000.00
51 MCCB 63 A/3 Ph 36 KA Unit 916,300.00
52 VOLT Unit 164,600.00
53 AMPERE METER Unit 147,400.00
54 FUSE INDICATOR Unit 130,300.00
55 SELECTOR SW Unit 132,300.00
56 PANEL UKURAN ( 1800X1200X800) mm Unit 3,485,800.00
57 KABEL KONTROL DAN SCUN Unit 421,400.00
58 BUSBAR CU + CT + WIRING Unit 3,581,900.00
60 MCCB 112 - 160 3Ph 36 KA Unit 1,983,500.00
61 MCB 25 A/ 3Ph 10 KA Unit 258,700.00
62 MCB 10 A/ 1Ph 10 KA Unit 101,900.00
63 VOLT Unit 248,900.00
66 PANEL UKURAN ( 700X900X300) mm Topi Unit 1,294,500.00
68 BUSBAR CU + CT + WIRING Unit 1,896,300.00
70 MCCB 87.5 - 125 3Ph 36 KA Unit 2,172,600.00
71 MCB 25 A/ 1Ph 10 KA Unit 258,700.00
72 MCB 10 A/ 1Ph 10 KA Unit 101,900.00
73 VOLT Unit 248,900.00
76 MCCB 112 - 160 3Ph 36 KA Unit 1,294,500.00
77 MCB 25 A/ 3Ph 10 KA Unit 421,400.00
78 MCB 10 A/ 1Ph 10 KA Unit 1,896,300.00
79 MCB BOX 12 Grup inbow Unit 229,300.00
80 ELCB 25 Ampere 30mA Unit 296,900.00
81 MCB 20 1Ph 10 KA 2 Pole Unit 258,700.00
82 Juction Kabel Busbar Sisir Wiring dan Aksesoris Unit 379,200.00
83 MCCB 87.5 - 125 A 3 Ph 25 KA Unit 1,481,700.00
84 MCB 50 A/ 3Ph 10 KA Unit 749,700.00
85 MCB 10 A/ 1Ph 10 KA Unit 457,600.00
86 VOLT Unit 290,300.00
91 BUSBAR CU + CT + WIRING Unit 490,000.00
92 MCCB 40 A Unit 593,800.00
93 MCB 20 A/ 3Ph 10 KA Unit 644,300.00
94 MCB 6A/ 1Ph 10 KA Unit 392,900.00
95 VOLT Unit 248,900.00
99 BUSBAR CU + CT + WIRING Unit 421,400.00
100 MCB 10 A/ 1Ph 10 KA Unit 969,200.00
101 MCCB 63 3Ph 10 KA Unit 393,900.00
102 MCB 16 A 3Ph 10 KA Unit 395,900.00
103 MCB 25 A 3 Ph 10 KA Unit 425,300.00
104 MCB 10A 1Ph 10KA Unit 392,900.00
105 VOLT Unit 249,400.00
110 MCCB 80 Amp, 3 Phasa 10 KA Unit 657,500.00
111 MCCB 40 Amp, 3 Phasa 10 KA Unit 593,800.00
112 MCB 10 Amp 1 Phasa 10 KA Unit 379,200.00
113 VOLT Unit 249,400.00
116 Pipa Conduit Bh 3,400.00
117 Socket Pipa Bh 400.00
118 Tee Doos Bh 2,400.00
119 Klem Pipa Bh 200.00
120 Fhiser Bh 100.00
121 Las Doop Bh 200.00
122 Isolasi ban Bh 7,800.00
Penangkal petir jenis Elekro statis CAT 2 (Radius
123 protection 150 m) Include Tower 7 Meter Unit 26,950,000.00
124 Sound System Sentral set 53,900,000.00
AM/ FM Tunner
DVD/CD/MP3/MP4 Player
Remote Microphone 2 Unit
Mixer
Amplifier 1200 Watt with Chime Unit min 4 Tone
Speaker Selector 16 Chanel
Kabinet Rack
Cabling
125 Column Speaker (20 W) Outdoor IP 65 unit 1,225,000.00
126 Ceiling Speaker (6 W) 8" unit 357,800.00
127 TBSS 1 unit 343,000.00
128 Volume Control unit 220,500.00
129 MCFA 10 Zone, Anounciator (c/w battery & rectifier) unit 15,591,800.00
130 Smoke Detector Multi unit 484,600.00
131 Manual Call Point unit 235,600.00
132 Fire Bell unit 316,000.00
133 Indicator Lamp Outdoor unit 307,200.00
134 NVR 26 Chanel c/w Monitor 29 inch , IP Smart Phone Acces unit 30,870,000.00
DVD-RW Resolusi 100 FPS PAL -
135 Switch hub 16 port 3 com/linksys unit 4,410,000.00
136 UPS 2 kVA unit 9,310,000.00
137 Software Motion Detector + Alarm System unit 4,900,000.00
138 IP Camera Outdoor 2 MP True Day/Night Vision Motion Detector ( Site ) unit 3,202,600.00
139 IP Camera Indoor Bullet 2 MP True Day/Night Vision Motion Detector unit 2,991,900.00
140 IP Camera Dome 360° True Day/Night Vision Motion Detector unit 3,118,300.00
141 Server CPU DDR3, Xeon I 7 Memory 4 GB,DVD RW unit 19,110,000.00
c/w Monitor 21 inch dan printer A4 -
142 Closed Rack 19 " 30 ABBA , Fortuna unit 8,820,000.00
143 Switch Hub 24 port D-link unit 3,430,000.00
144 UPS 2 KVA D-link unit 9,310,000.00
145 WIFI Hight Power Router all in one printer 300-600 mbps, unit 1,474,900.00
117 Pompa Air Bersih Unit 10,657,900.00
118 Kapasitas : 200 LPM, Head : 55 M -
119 Pompa Booster Unit 7,458,700.00
121 Pompa Submersible Unit 2,840,500.00
123 Pompa Hydrant Diesel Unit 386,002,400.00
124 Kapasitas : 750 GPM, Head : 120 M -
125 Pompa Hydrant Electric Unit 304,250,800.00
127 Pompa Jockey Unit 26,969,600.00
129 Pompa Booster incl Pressure Tank Unit 4,410,000.00
Type Centrifugal Grundfos, Ebara
Capacity 65 liter/menit
Head 35 m
129 Water Treatment Unit 7,163,800.00
Softener
Kapasitas 200 lpm Lokal
130 Sand Filter Unit 7,416,600.00
Softener
131 Sand Filter Unit 8,006,600.00
Softener
132 Roof Tank / Fibre type panel Unit 2,949,800.00
Kapasitas : 1000 Liter
Gate valve 10 Kg
Heat Pump WIKA, SOLAHART Unit 23,716,000.00
Rated Power Input 2.6 KW
Heating Capacity 9.6 KW
Maximum Water Temp55 C
Power Supply 220/1PH/50Hz
Refrigerant R410
133 Hot Water Tank Unit 34,300,000.00
Type Pressurized Tank
Capacity 1000 Liter
Inner Tank Enamel Coated Steel
Rust Protection Sacrificial Magnesium Anode
Insulation High Density Polyurethane Non CFC
Outer Casing Zinc 0.8 mm, Powder Coat Finish
Maximum Working Pr6 Bar
Safety Pressure Safety Valve
134 Pompa Unit 6,762,000.00
Merk Ebara/Grunfos
Debit 80 Liter/Menit
Power Supply 220V/1Ph/50Hz
Rated Power Input 0.7 sd 1.3 KW
Head 70 Meter
135 Valve Aksesoris Paket 14,700,000.00
Strainer
Union Socket
Water Mur
Check Valve
Gate Valve
Safety Valve
T Joint
Display Board
Sensor
Non Return Valve
Temperatur Manual
136 Box Panel dan Kontrol Paket 10,290,000.00
Kabel
Dudukan Pompa
Dudukan Tangki
Dudukan Heat Pump
Dudukan Pipa
137 Gate Valve 3 inc Kitz, Toyo, Onda Unit 1,753,200.00
138 Gate Valve 2 1/2 inc Kitz, Toyo, Onda Unit 1,421,000.00
139 Check Valve 2 1/2 inc Kitz, Toyo, Onda Unit 752,600.00
140 Y-Strainer 2 1/1 inc Kitz, Toyo, Onda Unit 1,438,000.00
141 Flexible Joint 2 1/2" inc Kitz, Toyo, Onda Unit 873,100.00
142 Valve (Class 125 psi) & Accessorie Kitz, Toyo Unit 2,548,000.00
143 Gate Valve 1 inc
144 Water level control & cable Unit 2,191,200.00

145 Pressure gauge Nagano, VPG, Yamamoto Unit 463,500.00
146 Gate Valve 2 inc Unit 1,347,500.00
147 Y-Strainer 2 inc Unit 1,239,700.00
148 Flexible Joint 2 inc Unit 776,100.00
Roof Top Tank to Building
149 Tangki Silinder FRP 3000 Liter Unit 2,802,800.00
150 Diameter 200 mm Bh 11,775,600.00
151 Diameter 150 mm Bh 7,511,200.00
152 Diameter 100 mm Bh 3,539,200.00
153 Diameter 80 mm Bh 2,859,100.00
154 Gate valve 3" 10K Bh 2,333,300.00
155 Gate valve 2 1/2" 10 K Bh 1,838,400.00
156 Gate valve 10 Kg
157 Diameter 40 mm Bh 443,900.00
158 Diameter 32 mm Bh 346,900.00
159 Diameter 25 mm Bh 228,300.00
160 Diameter 20 mm Bh 175,400.00
Flexible Joint
161 Diameter 100 mm Bh 1,004,000.00
162 Diameter 80 mm Bh 673,200.00
163 Diameter 65 mm Bh 576,700.00
164 Diameter 50 mm Bh 465,000.00
165 Check Valve
166 Diameter 100 mm Bh 3,663,200.00
167 Check Valve 2 1/2" Bh 1,575,800.00
168 Check Valve
Diameter 65 mm Bh 1,996,200.00
169 Diameter 50 mm Bh 1,065,200.00
Butterfly Valve
170 Diameter 300 mm Bh 6,659,100.00
Strainer
171 Diameter 100 mm Bh 2,587,600.00
173 Diameter 200 mm Bh 8,646,000.00
175 Diameter 150 mm Bh 5,284,100.00
177 Diameter 100 mm Bh 4,090,000.00
178 Diameter 80 mm Bh 3,362,800.00
179 Diameter 65 mm Bh 2,642,000.00
180 Diameter 50 mm Bh 1,560,600.00
181 HDPE 2" PN 12,5 Bh 48,500.00
182 HDPE 2 1/2" PN 12,5 Bh 63,600.00
183 HDPE Dia. 1” PN 12,5 Bh 25,900.00
184 HDPE 3" PN 12,5 Bh 92,500.00
185 HDPE 3/4" Bh 161,700.00
186 PVC Dia. 2” VP m 44,900.00
187 PVC Dia. 1 1/2 m 30,700.00
188 PVC Dia. 2 1/2” VP m 29,800.00
189 PVC Dia. 3” VP m 78,400.00
190 PVC Dia. 4” VP m 121,500.00
191 PVC Dia. 5” m 111,700.00
192 PVC Dia. 6” VP m 229,300.00
193 PVC Dia. 8” m 262,600.00
194 PVC Dia. 10” m 406,700.00
195 PVC Dia. 1 1/4” ( D) m 8,900.00
196 PVC Dia. 1 1/2” ( D) m 9,900.00
197 PVC Dia. 2” ( D) m 13,200.00
198 PVC Dia. 3” ( D) m 21,500.00
199 PVC Dia. 4” ( D) m 34,300.00
200 PVC Dia. 6” (D) m 73,500.00
201 GSP Mediun dia. 1/2” m 17,600.00
202 GSP Mediun dia. 3/4” m 25,400.00
203 GSP Medium dia. 1” m 46,000.00
204 GSP Medium dia. 1 1/2” m 82,800.00
205 GSP Medium dia. 2” m 115,600.00
206 GSP Medium Dia. 2 1/2” m 252,800.00
207 GSP Medium Dia. 3” m 288,600.00
208 HDPE Dia. 4” m 358,100.00
209 PPR PN 16 2" m 412,000.00
210 GSP Medium Dia. 6” m 562,000.00
211 BSP SCH.40 Dia. 1” m 40,100.00
212 BSP SCH.40 Dia. 1 1/4” m 53,900.00
213 BSP SCH.40 Dia. 1 1/2” m 72,000.00
214 BSP SCH.40 Dia. 2” m 1,278,900.00
215 BSP SCH. 40 Dia. 2 1/2” m 167,500.00
216 BSP SCH. 40 Dia. 3” m 222,900.00
217 BSP SCH.40 Dia. 4” m 316,000.00
218 BSP SCH.40 Dia. 5” m 379,700.00
219 GSP SCH. Dia. 6” m 570,800.00
220 BSP SCH.40 Dia. 8” m 667,800.00
221 PPR PN 10, dia. 1/2” m 10,700.00
222 PPR PN 10, dia. 3/4” m 23,900.00
223 PPR PN 10, dia. 1” m 24,700.00
224 PPR PN 10 , dia. 1 1/4” m 53,900.00
225 PPR PN PN 10 , dia. 1 1/2” m 83,300.00
226 PPR PN 10, dia. 2” m 158,000.00
227 Polypropeline dia. 2 1/2” m 182,600.00
228 Polypropeline dia. 3 ” m 262,500.00
229 Polypropeline dia. 4 ” m 392,300.00
230 PPR PN 20, dia. 1/2” m 14,800.00
231 PPR PN 20, dia. 3/4” m 22,800.00
232 PPR PN 20, dia. 1” m 35,200.00
233 PPR PN 20 , dia. 1 1/4” m 53,900.00
234 PPR PN PN 20 , dia. 1 1/2” m 77,900.00
235 PPR PN 20, dia. 2” m 157,600.00
236 Fire extinguiser
Capacity 6 kg + Box Kaca Gantung Unit 3,439,800.00
Type Halotron-I
DAFTAR HARGA SATUAN UPAH KERJA
KOTA BANDUNG
HARGA SATUAN
NO. JENIS PEKERJA BANGUNAN ( Rp )
SATUAN WAKTU
1 Pekerja 85,000.00 1 ORANG/HR/ 8 JAM
2 Tukang Gali Tanah 100,000.00 1 ORANG/HR/ 8 JAM
3 Tukang Batu 100,000.00 1 ORANG/HR/ 8 JAM
4 Tukang Kayu 100,000.00 1 ORANG/HR/ 8 JAM
5 Tukang Besi 100,000.00 1 ORANG/HR/ 8 JAM
6 Tukang Cat 100,000.00 1 ORANG/HR/ 8 JAM
7 Tukang Plitur 100,000.00 1 ORANG/HR/ 8 JAM
8 Tukang Aspal 100,000.00 1 ORANG/HR/ 8 JAM
9 Tukang Las 100,000.00 1 ORANG/HR/ 8 JAM
10 Tukang Pipa 100,000.00 1 ORANG/HR/ 8 JAM
11 Tukang Listrik 100,000.00 1 ORANG/HR/ 8 JAM
12 Kepala Tukang Gali Tanah 115,000.00 1 ORANG/HR/ 8 JAM
13 Kepala Tukang Batu 115,000.00 1 ORANG/HR/ 8 JAM
14 Kepala Tukang Kayu 115,000.00 1 ORANG/HR/ 8 JAM
15 Kepala Tukang Besi 115,000.00 1 ORANG/HR/ 8 JAM
16 Kepala Tukang Cat 115,000.00 1 ORANG/HR/ 8 JAM
17 Kepala Tukang Listrik 115,000.00 1 ORANG/HR/ 8 JAM
18 Kepala Tukang Pipa 115,000.00 1 ORANG/HR/ 8 JAM
19 Kepala Tukang Listrik 115,000.00 1 ORANG/HR/ 8 JAM
13 Mandor 150,000.00 1 ORANG/HR/ 8 JAM
14 Operator 150,000.00 1 ORANG/HR/ 8 JAM

PEKERJAAN MEKANIKAL & ELEKTRIKAL
Err:509
Err:509
TAHUN ANGGARAN 2015
NO URAIAN
C. PEKERJAAN MEKANIKAL
C.1. PEKERJAAN MEKANIKAL STANDAR
C.1.1. PEKERJAAN PEMIPAAN PLUMBING
C.1.1.1. Pekerjaan Instalasi Air Bersih
a. Lantai Satu
1 Pemasangan Pipa PPR-PN10 Dia. 15 mm
5 Pemasangan Gate Valve dia. 32 mm
6 Pemasangan Water Level Control
7 Test Commisioning
b. Lantai Dua
5 Test Commisioning
d. Lantai Atap & Shaft Mekanikal
1 Pemasangan Pipa PPR-PN 10 Dia. 50 mm (Header Rooftank)
2 Pemasangan Pipa PPR-PN 10 Dia. 40 mm (Dari Sumber Air ke Rooftank)
3 Pemasangan Pipa PPR-PN 10 Dia. 40 mm (Dari Rooftank ke Lantai 1)
4 Pemasangan Pipa PPR-PN 10 Dia. 40 mm (Dari Rooftank ke Lantai 2)
5 Test Commisioning
C.1.1.2 Pekerjaan Instalasi Air Kotor

a. Lantai Satu
1 Pemasangan Pipa PVC Class "AW" Dia. 50 mm
4 Pipa Vent PVC klas 5 kg/cm2 dia 40 mm
5 Pemasangan Clean Out dia. 50 mm
6 Test Commisioning
b. Lantai Dua
Daftar Kuantitas dan Harga ME Halaman 240 dari 291

NO URAIAN
4 Pipa Vent PVC klas 5 kg/cm2 dia 40 mm

6 Test Commisioning
C.1.2 PEKERJAAN SANITARY UNIT

a. Lantai Satu
1 Pemasangan Kloset Duduk
2 Pemasangan Wastafel Meja
3 Pemasangan Floor Drain
4 Pemasangan Kran dinding
5 Pemasangan Kitchen Sink
6 Pemasangan kran Kitchen Sink
b. Lantai Dua
1 Pemasangan Kloset Jongkok
C.1.3 PEKERJAAN POMPA, ROOF TANK & SEPTIC TANK

1 Pemasangan Pompa Transfer
2 Pemasangan Tangki Atas Kapasitas 1 m³
3 Pemasangan Bio-Septicktank Kapasitas 2 m3
C.1.4 PEKERJAAN INSTALASI AIR HUJAN

2 Pemasangan Drain Air Hujan
C.2 PEKERJAAN MEKANIKAL NON STANDAR

C.2.1 PEKERJAAN TATA UDARA
a. Lantai Satu
1 Pemasangan Ex-haust Fan Type Ceilling Recessed
2 Pemasangan Vent Cup
b. Lantai Dua

NO URAIAN
C.2.2 PEKERJAAN PEMADAM KEBAKARAN

a. Lantai Satu
1 Pemasangan alat pemadam api kapasitas 6 Kg
JUML
D. PEKERJAAN ELEKTRIKAL
D.1 PEKERJAAN ELEKTRIKAL STANDAR
D.1.1 PEKERJAAN PANEL DAYA
a. Lantai Satu
1 Panel PP/LP -L1
D.1.2 PEKERJAAN KABEL DAYA

a. Lantai Satu
Dari Panel Eksisting ke Panel PP/LP
Instalasi Kabel NYY 4 x 6 mm²
D.1.3 PEKERJAN LAMPU PENERANGAN & DAYA

a. Lantai Satu
1 Pemasangan Lampu TLD 1 x 36 Watt, Recessed Mounted (M2)
2 Pemasangan Lampu Dinding untuk kaca Wastafel
3 Pemasangan Lampu Downlight PL - LED 6 Watt
4 Pemasangan Saklar Tunggal
5 Pemasangan Saklar Ganda
6 Pemasangan Outlet Power
7 Instalasi Kabel Exhaust Fan
8 Instalasi Kabel Penerangan & Daya/titik
b. Lantai Dua
6 Instalasi Kabel Exhaust Fan
D.1.4 PEKERJAAN PENANGKAL PETIR

1 Pemasangan Penangkal Petir
2 Pemasangan Grounding Box
3 Instalasi Kabel BC 50 mm
NO URAIAN
JUML

HARGA SATUAN
KUANTITAS SATUAN JUMLAH HARGA (RP)
(RP)
1.50 m¹ 20,900.00 31,350.00

11.00 m¹ 27,400.00 301,400.00
5.00 m¹ 37,700.00 188,500.00
5.00 m¹ 61,300.00 306,500.00
2.00 buah 454,500.00 909,000.00
1.00 buah 871,200.00 871,200.00
1.00 ls 130,397.50 130,397.50
1.50 m¹ 20,900.00 31,350.00

5.00 m¹ 27,400.00 137,000.00
4.00 m¹ 37,700.00 150,800.00
1.00 buah 454,500.00 454,500.00
1.00 ls 38,682.50 38,682.50
0.50 m¹ 139,000.00 69,500.00

52.30 m¹ 93,200.00 4,874,360.00
8.30 m¹ 139,000.00 1,153,700.00
2.90 m¹ 139,000.00 403,100.00
1.00 ls 325,033.00 325,033.00
JUMLAH C.1.1.1 10,376,373.00
9.00 m¹ 31,200.00 280,800.00

7.50 m¹ 52,900.00 396,750.00
10.70 m¹ 106,000.00 1,134,200.00
9.60 m¹ 31,200.00 299,520.00
2.00 buah 150,400.00 300,800.00
1.00 ls 120,603.50 120,603.50
7.00 m¹ 31,200.00 218,400.00

7.60 m¹ 52,900.00 402,040.00
8.60 m¹ 106,000.00 911,600.00

HARGA SATUAN
(RP)
9.60 m¹ 31,200.00 299,520.00

2.00 buah 150,400.00 300,800.00
1.00 ls 106,618.00 106,618.00
JUMLAH C.1.1.2 4,771,651.50
JUMLAH C.1.1 15,148,024.50
2.00 unit 2,700,000.00 5,400,000.00

2.00 unit 2,454,400.00 4,908,800.00
2.00 unit 297,000.00 594,000.00
2.00 unit 125,400.00 250,800.00
2.00 unit 462,000.00 924,000.00
2.00 unit 165,000.00 330,000.00
2.00 unit 462,000.00 924,000.00

1.00 unit 2,454,400.00 2,454,400.00
2.00 unit 297,000.00 594,000.00
2.00 unit 125,400.00 250,800.00
JUMLAH C.1.2 16,630,800.00
1.00 unit 4,986,800.00 4,986,800.00

1.00 unit 5,329,500.00 5,329,500.00
1.00 unit 16,621,200.00 16,621,200.00
JUMLAH C.1.3 26,937,500.00
109.40 m¹ 106,000.00 11,596,400.00

10.00 buah 126,500.00 1,265,000.00
JUMLAH C.1.4 12,861,400.00
JUMLAH C.1 71,577,724.50
2.00 unit 341,500.00 683,000.00

1.00 unit 333,900.00 333,900.00
2.00 unit 341,500.00 683,000.00

JUMLAH C.2.1 1,699,900.00

HARGA SATUAN
(RP)
4.00 unit 1,512,500.00 6,050,000.00

JUMLAH C.2.2 6,050,000.00
JUMLAH C.2 7,749,900.00
JUMLAH PEKERJAAN MEKANIKAL 79,327,624.50
1.00 unit 6,733,700.00 6,733,700.00

JUMLAH D.1.1 6,733,700.00
56.00 m¹ 46,100.00 2,581,600.00

JUMLAH D.1.2 2,581,600.00
27.00 unit 235,900.00 6,369,300.00

1.00 unit 326,700.00 326,700.00
3.00 unit 175,400.00 526,200.00
5.00 unit 31,900.00 159,500.00
9.00 unit 47,500.00 427,500.00
10.00 unit 34,700.00 347,000.00
2.00 titik 267,600.00 535,200.00
41.00 titik 267,600.00 10,971,600.00
4.00 unit 235,900.00 943,600.00

3.00 unit 175,400.00 526,200.00
1.00 unit 326,700.00 326,700.00
31.00 unit 31,900.00 988,900.00
33.00 unit 47,500.00 1,567,500.00
2.00 titik 267,600.00 535,200.00
8.00 titik 267,600.00 2,140,800.00
JUMLAH D.1.3 26,691,900.00
2.00 unit 1,210,000.00 2,420,000.00

1.00 unit 1,059,800.00 1,059,800.00
63.00 m¹ 63,300.00 3,987,900.00
HARGA SATUAN
(RP)
JUMLAH D.1.4 7,467,700.00

JUMLAH PEKERJAAN MEKANIKAL 43,474,900.00

DAFTAR HARGA SATUAN PEKERJAAN MEKANIKAL dan ELEKTRIKAL
NO. URAIAN
I. PEKERJAAN MEKANIKAL
A. PEKERJAAN PEMIPAAN PLUMBING
Pemasangan Pipa PVC Class "AW" Dia. 40 mm
Pemasangan Pipa PPR-PN10 Dia. 15 mm
Pemasangan Gate Valve dia. 20 mm
Pemasangan Water Level Control
Pemasangan Clean Out dia. 50 mm
B. PEKERJAAN SANITARY FIXTURE UNIT

Pemasangan Kloset Jongkok
Pemasangan Wastafel Meja
Pemasangan Wastafel Dinding
Pemasangan Floor Drain
Pemasangan Kran dinding
Pemasangan Kitchen Sink
Pemasangan kran Kitchen Sink
Pemasangan Drain Air Hujan
C. PEKERJAAN POMPA
Pemasangan Pompa Transfer
D. PEKERJAAN TANGKI AIR

Pemasangan Tangki Atas Kapasitas 1 m³
E. PEKERJAAN SEPTICTANK
Pemasangan Septictank Kap.2 m3
F. PEKERJAAN TATA UDARA

Pemasangan Ex-haust Fan Type Ceilling Recessed
Pemasangan Vent Cup
Daftar Harga Satuan Pekerjaan ME Halaman 248 dari 291

NO. URAIAN
G. PEKERJAAN ALAT PEMADAM API

Pemasangan alat pemadam api kapasitas 6 Kg
II. PEKERJAAN ELEKTRIKAL

A. PEKERJAAN PANEL
Panel PP/LP -L1

NO. URAIAN
B. PEKERJAAN INSTALASI KABEL

Instalasi Kabel NYFGBY 4 x 6 mm²
Instalasi Kabel Penerangan & Daya/titik
C. PEKERJAAN LAMPU PENERANGAN GEDUNG

Pemasangan Lampu TLD 1 x 36 Watt, Recessed Mounted (M2)
Pemasangan Lampu Downlight PL - LED 13 Watt
Pemasangan Lampu Downlight PL - LED 6 Watt
Pemasangan Lampu Fitting 6 Watt
Pemasangan Lampu Dinding untuk kaca Wastafel
Pemasangan Lampu Exit
Pemasangan Lampu Flood Light LED 30 Watt
D. PEKERJAAN PEMASANGAN SAKLAR & OUTLET

Pemasangan Saklar Tunggal
Pemasangan Saklar Ganda
Pemasangan Saklar Tukar
Pemasangan Gang Switch 6 Gang
Pemasangan Outlet Power
Pemasangan Outlet Power AC
E. PEKERJAAN PENANGKAL PETIR

Pemasangan Penangkal Petir
Pemasangan Grounding Box
Instalasi Kabel BC 50 mm

dan ELEKTRIKAL
HARGA SATUAN (RP)
23,600.00
31,200.00
52,900.00
106,000.00
20,900.00
27,400.00
37,700.00
61,300.00
93,200.00
139,000.00
316,800.00
435,600.00
454,500.00
871,200.00
150,400.00
462,000.00
2,454,400.00
1,754,800.00
297,000.00
125,400.00
462,000.00
165,000.00
166,800.00
4,986,800.00
5,329,500.00
16,621,200.00
341,500.00
333,900.00

HARGA SATUAN (RP)
1,512,500.00
6,733,700.00

HARGA SATUAN (RP)
46,100.00
32,700.00
97,500.00
267,600.00
235,900.00
199,600.00
175,400.00
127,000.00
326,700.00
1,028,500.00
1,452,000.00
31,900.00
47,500.00
261,100.00
148,500.00
34,700.00
80,100.00
1,210,000.00
1,059,800.00
63,300.00

ANALISA HARGA SATUAN PEKERJAA
NO. KODE KEBUTUHAN SATUAN
A. PEKERJAAN PANEL
1 Panel PP/LP -L1
Bahan Box Panel ( 80 x 60 x 25 ) cm unit
MCB, 20 - 25 A / 3 PH/10-15 KA unit
MCB, 10 A / 1 PH/6 KA unit
MCB, 6 A / 1 PH/6 KA unit
Volt Meter 0-500V EC 96 unit
Ampere Meter 800/5A EC 96 unit
Pilot Lamp buah
Fuse Carrier 4 A buah
Busbar Tembaga SolidStandard NEMA (300x100x10) ls
Aksesories ls
Alat Bantu ls
Wirring & Instalasi pemasangan ls
Jumlah
Keuntungan Max 10% 10%
Jumlah+keuntungan
Dibulatkan
B. PEKERJAAN INSTALASI KABEL
1 Instalasi Kabel NYY 4 x 6 mm²
Bahan Kabel NYY 4 x 6 mm² m¹
Pipa Hi-PVC, klem, dan alat bantu ls
Tenaga Ongkos Pemasangan ls
Jumlah
Jumlah+keuntungan
Dibulatkan
2 Instalasi Kabel NYY 4 x 4 mm²
Jumlah
Jumlah+keuntungan
Dibulatkan
3 Instalasi Kabel NYFGBY 4 x 6 mm²
Analisa Harga Satuan Elektrikal Halaman 254 dari 291
Jumlah
Jumlah+keuntungan
Dibulatkan
Bahan 3 X 2.5 mm m¹
Pipa Hi-PVC, klem, dan alat bantu m¹
Jumlah
Jumlah+keuntungan
Dibulatkan
C. PEKERJAAN LAMPU PENERANGAN GEDUNG
Bahan TLD 1 x 36 Watt Electronic Ballast unit
Jumlah
Jumlah+keuntungan
Dibulatkan
Bahan Downlight PL LED 13 Watt unit
Jumlah
Jumlah+keuntungan
Dibulatkan
Bahan Downlight PL LED 6 Watt unit
Jumlah
Jumlah+keuntungan
Dibulatkan
4 Pemasangan Lampu Fitting 6 Watt
Bahan Lampu Fitting PL-LED 6 Watt unit
Jumlah
Jumlah+keuntungan
Dibulatkan


Bahan GMS 1 x 18 Watt unit
Jumlah
Jumlah+keuntungan
Dibulatkan
6 Pemasangan Lampu Exit
Bahan Exit Lamp Sign 8 Watt With Batere Emergency kit unit
Jumlah
Jumlah+keuntungan
Dibulatkan
7 Pemasangan Lampu Flood Light LED 30 Watt
Bahan Lampu Flood Light Gedung (LED - 30 Watt ) unit
dudukan lampu dan pelndung lampu unit
Jumlah
Jumlah+keuntungan
Dibulatkan
D. PEKERJAAN PEMASANGAN SAKLAR & OUTLET
Bahan 1 Gang 1 Way Switch 10 Ampere unit
Jumlah
Jumlah+keuntungan
Dibulatkan
Jumlah
Jumlah+keuntungan
Dibulatkan
3 Pemasangan Saklar Tukar
Bahan 1 Gang Intermediate switch unit
Jumlah
Jumlah+keuntungan

Dibulatkan
4 Pemasangan Gang Switch 6 Gang
Jumlah
Jumlah+keuntungan
Dibulatkan
5 Pemasangan Outlet Power
Bahan 1 Gang (2P+E) Switch w/ safety shutter 10 Ampere unit
Jumlah
Jumlah+keuntungan
Dibulatkan
6 Pemasangan Outlet Power AC
Bahan 1 Gang (2P+E) Switch w/ safety shutter 16 Ampere unit
Jumlah
Jumlah+keuntungan
Dibulatkan
E. PEKERJAAN PENANGKAL PETIR
1 Pemasangan Penangkal Petir
Bahan Kepala Penangkal Petir Konvesional unit
Pipa GIP medium class ø 20 mm (H = 1 m¹) unit
Connectiong Sleave unit
Clamp, bolt & material support ls
Jumlah
Jumlah+keuntungan
Dibulatkan
2 Pemasangan Grounding Box
Bahan Arde grounding spit ø 1" (max. resistance 2 ohm) unit
Connectiong Sleave unit
Clamp, bolt & material support ls
Jumlah
Jumlah+keuntungan
Dibulatkan

3 Instalasi Kabel BC 50 mm
Bahan Kabel BC 50 mm unit
Jumlah
Jumlah+keuntungan
Dibulatkan

UAN PEKERJAAN ELEKTRIKAL
HARGA SATUAN JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA

INDEKS (RP) (RP) (RP) (RP)
BAHAN UPAH
1.00 2,650,780.00 2,650,780.00

1.00 358,800.00 358,800.00
1.00 94,900.00 94,900.00
7.00 94,900.00 664,300.00
1.00 316,700.00 316,700.00
1.00 276,500.00 276,500.00
3.00 61,000.00 183,000.00
3.00 54,500.00 163,500.00
1.00 150,000.00 150,000.00
1.00 485,800.00 485,800.00
1.00 242,900.00 242,900.00
1.00 534,400.00 534,400.00
6,121,580.00 6,121,580.00
612,158.00 612,158.00
6,733,738.00 6,733,738.00
6,733,700.00 6,733,700.00
1.00 30,537.00 30,537.00

1.00 7,600.00 7,600.00
1.00 3,800.00 3,800.00
38,137.00 3,800.00 41,937.00
3,813.70 380.00 4,193.70
41,950.70 4,180.00 46,130.70
41,900.00 4,100.00 46,100.00
1.00 21,708.00 21,708.00

1.00 5,400.00 5,400.00
1.00 2,700.00 2,700.00
27,108.00 2,700.00 29,808.00
2,710.80 270.00 2,980.80
29,818.80 2,970.00 32,788.80
29,800.00 2,900.00 32,700.00
1.00 64,600.00 64,600.00

1.00 16,100.00 16,100.00
1.00 8,000.00 8,000.00
BAHAN UPAH
80,700.00 8,000.00 88,700.00
8,070.00 800.00 8,870.00
88,770.00 8,800.00 97,570.00
88,700.00 8,800.00 97,500.00
15.00 11,000.00 165,000.00

15.00 3,750.00 56,250.00
1.00 22,100.00 22,100.00
221,250.00 22,100.00 243,350.00
22,125.00 2,210.00 24,335.00
243,375.00 24,310.00 267,685.00
243,300.00 24,300.00 267,600.00
1.00 195,000.00 195,000.00

1.00 19,500.00 19,500.00
195,000.00 19,500.00 214,500.00
19,500.00 1,950.00 21,450.00
214,500.00 21,450.00 235,950.00
214,500.00 21,400.00 235,900.00
1.00 165,000.00 165,000.00

1.00 16,500.00 16,500.00
165,000.00 16,500.00 181,500.00
16,500.00 1,650.00 18,150.00
181,500.00 18,150.00 199,650.00
181,500.00 18,100.00 199,600.00
1.00 145,000.00 145,000.00

1.00 14,500.00 14,500.00
145,000.00 14,500.00 159,500.00
14,500.00 1,450.00 15,950.00
159,500.00 15,950.00 175,450.00
159,500.00 15,900.00 175,400.00
1.00 105,000.00 105,000.00

1.00 10,500.00 10,500.00
105,000.00 10,500.00 115,500.00
10,500.00 1,050.00 11,550.00
115,500.00 11,550.00 127,050.00
115,500.00 11,500.00 127,000.00

BAHAN UPAH
1.00 270,000.00 270,000.00

1.00 27,000.00 27,000.00
270,000.00 27,000.00 297,000.00
27,000.00 2,700.00 29,700.00
297,000.00 29,700.00 326,700.00
297,000.00 29,700.00 326,700.00
1.00 850,000.00 850,000.00

1.00 85,000.00 85,000.00
850,000.00 85,000.00 935,000.00
85,000.00 8,500.00 93,500.00
935,000.00 93,500.00 1,028,500.00
935,000.00 93,500.00 1,028,500.00
1.00 850,000.00 850,000.00

1.00 350,000.00 350,000.00
1.00 120,000.00 120,000.00
1,200,000.00 120,000.00 1,320,000.00
120,000.00 12,000.00 132,000.00
1,320,000.00 132,000.00 1,452,000.00
1,320,000.00 132,000.00 1,452,000.00
1.00 26,400.00 26,400.00

1.00 2,600.00 2,600.00
26,400.00 2,600.00 29,000.00
2,640.00 260.00 2,900.00
29,040.00 2,860.00 31,900.00
29,000.00 2,800.00 31,900.00
1.00 39,360.00 39,360.00

1.00 3,900.00 3,900.00
39,360.00 3,900.00 43,260.00
3,936.00 390.00 4,326.00
43,296.00 4,290.00 47,586.00
43,200.00 4,200.00 47,500.00
1.00 215,880.00 215,880.00

1.00 21,500.00 21,500.00
215,880.00 21,500.00 237,380.00
21,588.00 2,150.00 23,738.00
237,468.00 23,650.00 261,118.00

BAHAN UPAH
237,400.00 23,600.00 261,100.00
2.00 61,440.00 122,880.00

1.00 12,200.00 12,200.00
122,880.00 12,200.00 135,080.00
12,288.00 1,220.00 13,508.00
135,168.00 13,420.00 148,588.00
135,100.00 13,400.00 148,500.00
1.00 28,800.00 28,800.00

1.00 2,800.00 2,800.00
28,800.00 2,800.00 31,600.00
2,880.00 280.00 3,160.00
31,680.00 3,080.00 34,760.00
31,600.00 3,000.00 34,700.00
1.00 66,300.00 66,300.00

1.00 6,600.00 6,600.00
66,300.00 6,600.00 72,900.00
6,630.00 660.00 7,290.00
72,930.00 7,260.00 80,190.00
72,900.00 7,200.00 80,100.00
1.00 450,000.00 450,000.00

1.00 65,000.00 65,000.00
2.00 45,000.00 90,000.00
1.00 450,000.00 450,000.00
1.00 45,000.00 45,000.00
1,055,000.00 45,000.00 1,100,000.00
105,500.00 4,500.00 110,000.00
1,160,500.00 49,500.00 1,210,000.00
1,160,500.00 49,500.00 1,210,000.00
1.00 385,000.00 385,000.00

2.00 45,000.00 90,000.00
1.00 450,000.00 450,000.00
1.00 38,500.00 38,500.00
925,000.00 38,500.00 963,500.00
92,500.00 3,850.00 96,350.00
1,017,500.00 42,350.00 1,059,850.00
1,017,500.00 42,300.00 1,059,800.00

BAHAN UPAH
1.00 47,500.00 47,500.00

1.00 5,400.00 5,400.00
1.00 4,700.00 4,700.00
52,900.00 4,700.00 57,600.00
5,290.00 470.00 5,760.00
58,190.00 5,170.00 63,360.00
58,100.00 5,100.00 63,300.00

ANALISA HARGA SATUAN PEKERJAAN
A. PEKERJAAN PEMIPAAN PLUMBING

Pipa PVC dia. 40 mm m¹
Bahan Aksesories penggantung, sambungan, elbows. ls
Peralatan Bantu ls
Jumlah
Jumlah+keuntungan
Dibulatkan
Peralatan Bantu ls
Jumlah
Jumlah+keuntungan
Dibulatkan
Peralatan Bantu ls
Jumlah
Jumlah+keuntungan
Dibulatkan
Peralatan Bantu ls
Jumlah
Jumlah+keuntungan
Dibulatkan
Polypropiline - random pipe ( PP-R ) PN-10 dia. Ø 15 mm m¹

Peralatan Bantu ls
Jumlah
Jumlah+keuntungan
Dibulatkan
Peralatan Bantu ls
Jumlah
Jumlah+keuntungan
Dibulatkan
Peralatan Bantu ls
Jumlah
Jumlah+keuntungan
Dibulatkan
Peralatan Bantu ls
Jumlah
Jumlah+keuntungan
Dibulatkan


Peralatan Bantu ls
Jumlah
Jumlah+keuntungan
Dibulatkan
Peralatan Bantu ls
Jumlah
Jumlah+keuntungan
Dibulatkan
Gate valve 20 mm m¹
Peralatan Bantu ls
Jumlah
Jumlah+keuntungan
Dibulatkan
Peralatan Bantu ls
Jumlah
Jumlah+keuntungan
Dibulatkan
Peralatan Bantu ls

Jumlah
Jumlah+keuntungan
Dibulatkan
14 Pemasangan Water Level Control
Water Level Control (WLC) bh
Peralatan Bantu ls
Jumlah
Jumlah+keuntungan
Dibulatkan
Clean Out dia. Ø 50 mm bh
Peralatan Bantu ls
Jumlah
Jumlah+keuntungan
Dibulatkan
B. PEKERJAAN SANITARY FIXTURE UNIT
1 Pemasangan Kloset Jongkok
Kloset Jongkok Unit
Bahan Alat bantu ls
Jumlah
Jumlah+keuntungan
Dibulatkan
Lavatory Unit
Bahan Alat bantu ls
Jumlah
Jumlah+keuntungan
Dibulatkan

3 Pemasangan Wastafel Dinding

Wall Lavatory Unit
Bahan Alat bantu ls
Jumlah
Jumlah+keuntungan
Dibulatkan
Floor Drain Unit
Bahan Alat bantu ls
Jumlah
Jumlah+keuntungan
Dibulatkan
Kran Dinding Unit
Bahan Alat bantu ls
Jumlah
Jumlah+keuntungan
Dibulatkan
6 Pemasangan Kitchen Sink
Kitchen Sink 1 lubang Kran bawah Stainless Steel Lokal Unit
Bahan Alat bantu ls
Jumlah
Jumlah+keuntungan
Dibulatkan
7 Pemasangan kran Kitchen Sink
Kran Lubang Vertikal Kitchen Sink Unit
Bahan Alat bantu ls
Jumlah
Jumlah+keuntungan
Dibulatkan
8 Pemasangan Drain Air Hujan

Roof Drain 4 " Unit

Bahan Alat bantu ls
Jumlah
Jumlah+keuntungan
Dibulatkan
C. PEKERJAAN POMPA
1 Pemasangan Pompa Transfer
Pompa Transfer Type NS Basic Unit
Pipa Header 65 mm ls
Bahan Gate Valve dia. 40 mm buah
strainer buah
Alat bantu ls
Jumlah
Jumlah+keuntungan
Dibulatkan
D. PEKERJAAN TANGKI AIR
1 Pemasangan Tangki Atas Kapasitas 1 m³
Tangki Silinder 1000 liter Unit
Bahan ~ lengkap dengan penutup dan dudukan tangki
Stop valve 40 mm Unit
Header ukuran 75 mm ls
Alat bantu ls
Jumlah
Jumlah+keuntungan
Dibulatkan

E. PEKERJAAN SEPTICTANK
1 Pemasangan Septictank Kap.2 m3
Septictank Skymer Bioteknologi "Bestindo" : Unit
~ Kapasitas 2 m3/hari
Bahan ~ Anaerobic Contact Media
~ PVC + Polyurethene + PRF Support
~ Tank Aksesories
~ Inside Part/Equepment and Delivery
Pekerjaan Galian tanah m³
Pekerjaan Lantai kerja bawah T=10 cm, besi 8 mm m²
Pekerjaan Plat Beton Atas T=10 cm, besi 8 mm m²
Pekerjaan Urugan Pasir m³
Alat bantu ls
Jumlah
Jumlah+keuntungan
Dibulatkan
F. PEKERJAAN TATA UDARA
Bahan Ex-Haust Fan Type Ceilling Recessed Mounted Kap. 100 cfm Unit
Alat bantu ls
Jumlah
Jumlah+keuntungan
Dibulatkan
2 Pemasangan Vent Cup
Bahan Vent Cup Unit
Alat bantu ls
Jumlah
Jumlah+keuntungan
Dibulatkan
G. PEKERJAAN ALAT PEMADAM API
1 Pemasangan alat pemadam api kapasitas 6 Kg
Fire Extinguishers 6 Kg Dry cemical powder class ABC Unit
Bahan Penggantung Tabung Unit
Alat bantu ls

Jumlah
Jumlah+keuntungan
Dibulatkan

UAN PEKERJAAN MEKANIKAL

BAHAN UPAH
1.00 13,300.00 13,300.00

1.00 4,600.00 4,600.00
1.00 1,700.00 1,700.00
1.00 1,900.00 1,900.00
19,600.00 1,900.00 21,500.00
1,960.00 190.00 2,150.00
21,560.00 2,090.00 23,650.00
21,500.00 2,000.00 23,600.00
1.00 16,900.00 16,900.00

1.00 6,700.00 6,700.00
1.00 2,300.00 2,300.00
1.00 2,500.00 2,500.00
25,900.00 2,500.00 28,400.00
2,590.00 250.00 2,840.00
28,490.00 2,750.00 31,240.00
28,400.00 2,700.00 31,200.00
1.00 28,500.00 28,500.00

1.00 11,400.00 11,400.00
1.00 3,900.00 3,900.00
1.00 4,300.00 4,300.00
43,800.00 4,300.00 48,100.00
4,380.00 430.00 4,810.00
48,180.00 4,730.00 52,910.00
48,100.00 4,700.00 52,900.00
1.00 55,100.00 55,100.00

1.00 24,700.00 24,700.00
1.00 7,900.00 7,900.00
1.00 8,700.00 8,700.00
87,700.00 8,700.00 96,400.00
8,770.00 870.00 9,640.00
96,470.00 9,570.00 106,040.00
96,400.00 9,500.00 106,000.00
1.00 12,250.00 12,250.00

BAHAN UPAH
1.00 3,600.00 3,600.00
1.00 1,500.00 1,500.00
1.00 1,700.00 1,700.00
17,350.00 1,700.00 19,050.00
1,735.00 170.00 1,905.00
19,085.00 1,870.00 20,955.00
19,000.00 1,800.00 20,900.00
1.00 16,171.88 16,171.88

1.00 4,800.00 4,800.00
1.00 2,000.00 2,000.00
1.00 2,000.00 2,000.00
22,971.88 2,000.00 24,971.88
2,297.19 200.00 2,497.19
25,269.06 2,200.00 27,469.06
25,200.00 2,200.00 27,400.00
1.00 22,148.44 22,148.44

1.00 6,600.00 6,600.00
1.00 2,800.00 2,800.00
1.00 2,800.00 2,800.00
31,548.44 2,800.00 34,348.44
3,154.84 280.00 3,434.84
34,703.28 3,080.00 37,783.28
34,700.00 3,000.00 37,700.00
1.00 35,859.38 35,859.38

1.00 10,700.00 10,700.00
1.00 4,600.00 4,600.00
1.00 4,600.00 4,600.00
51,159.38 4,600.00 55,759.38
5,115.94 460.00 5,575.94
56,275.31 5,060.00 61,335.31
56,200.00 5,000.00 61,300.00

BAHAN UPAH
1.00 54,492.19 54,492.19

1.00 16,300.00 16,300.00
1.00 7,000.00 7,000.00
1.00 7,000.00 7,000.00
77,792.19 7,000.00 84,792.19
7,779.22 700.00 8,479.22
85,571.41 7,700.00 93,271.41
85,500.00 7,700.00 93,200.00
1.00 84,375.00 84,375.00

1.00 21,000.00 21,000.00
1.00 10,500.00 10,500.00
1.00 10,500.00 10,500.00
115,875.00 10,500.00 126,375.00
11,587.50 1,050.00 12,637.50
127,462.50 11,550.00 139,012.50
127,400.00 11,500.00 139,000.00
1.00 200,000.00 200,000.00

1.00 40,000.00 40,000.00
1.00 24,000.00 24,000.00
1.00 24,000.00 24,000.00
264,000.00 24,000.00 288,000.00
26,400.00 2,400.00 28,800.00
290,400.00 26,400.00 316,800.00
290,400.00 26,400.00 316,800.00
1.00 275,000.00 275,000.00

1.00 55,000.00 55,000.00
1.00 33,000.00 33,000.00
1.00 33,000.00 33,000.00
363,000.00 33,000.00 396,000.00
36,300.00 3,300.00 39,600.00
399,300.00 36,300.00 435,600.00
399,300.00 36,300.00 435,600.00
1.00 287,000.00 287,000.00

1.00 57,400.00 57,400.00
1.00 34,400.00 34,400.00
1.00 34,400.00 34,400.00

BAHAN UPAH
378,800.00 34,400.00 413,200.00
37,880.00 3,440.00 41,320.00
416,680.00 37,840.00 454,520.00
416,600.00 37,800.00 454,500.00
1.00 550,000.00 550,000.00

1.00 110,000.00 110,000.00
1.00 66,000.00 66,000.00
1.00 66,000.00 66,000.00
726,000.00 66,000.00 792,000.00
72,600.00 6,600.00 79,200.00
798,600.00 72,600.00 871,200.00
798,600.00 72,600.00 871,200.00
1.00 95,000.00 95,000.00

1.00 19,000.00 19,000.00
1.00 11,400.00 11,400.00
1.00 11,400.00 11,400.00
125,400.00 11,400.00 136,800.00
12,540.00 1,140.00 13,680.00
137,940.00 12,540.00 150,480.00
137,900.00 12,500.00 150,400.00
1.00 350,000.00 350,000.00

1.00 35,000.00 35,000.00
1.00 35,000.00 35,000.00
385,000.00 35,000.00 420,000.00
38,500.00 3,500.00 42,000.00
423,500.00 38,500.00 462,000.00
423,500.00 38,500.00 462,000.00
1.00 1,859,550.00 1,859,550.00

1.00 185,900.00 185,900.00
1.00 185,900.00 185,900.00
2,045,450.00 185,900.00 2,231,350.00
204,545.00 18,590.00 223,135.00
2,249,995.00 204,490.00 2,454,485.00
2,249,900.00 204,400.00 2,454,400.00

BAHAN UPAH
1.00 1,329,500.00 1,329,500.00

1.00 132,900.00 132,900.00
1.00 132,900.00 132,900.00
1,462,400.00 132,900.00 1,595,300.00
146,240.00 13,290.00 159,530.00
1,608,640.00 146,190.00 1,754,830.00
1,608,600.00 146,100.00 1,754,800.00
1.00 225,000.00 225,000.00

1.00 22,500.00 22,500.00
1.00 22,500.00 22,500.00
247,500.00 22,500.00 270,000.00
24,750.00 2,250.00 27,000.00
272,250.00 24,750.00 297,000.00
272,200.00 24,700.00 297,000.00
1.00 95,000.00 95,000.00

1.00 9,500.00 9,500.00
1.00 9,500.00 9,500.00
104,500.00 9,500.00 114,000.00
10,450.00 950.00 11,400.00
114,950.00 10,450.00 125,400.00
114,900.00 10,400.00 125,400.00
1.00 350,000.00 350,000.00

1.00 35,000.00 35,000.00
1.00 35,000.00 35,000.00
385,000.00 35,000.00 420,000.00
38,500.00 3,500.00 42,000.00
423,500.00 38,500.00 462,000.00
423,500.00 38,500.00 462,000.00
1.00 125,000.00 125,000.00

1.00 12,500.00 12,500.00
1.00 12,500.00 12,500.00
137,500.00 12,500.00 150,000.00
13,750.00 1,250.00 15,000.00
151,250.00 13,750.00 165,000.00
151,200.00 13,700.00 165,000.00

BAHAN UPAH
1.00 126,500.00 126,500.00
1.00 12,600.00 12,600.00
1.00 12,600.00 12,600.00
139,100.00 12,600.00 151,700.00
13,910.00 1,260.00 15,170.00
153,010.00 13,860.00 166,870.00
153,000.00 13,800.00 166,800.00
1.00 2,720,000.00 2,720,000.00

1.00 50,000.00 100,000.00
1.00 540,000.00 540,000.00
1.00 582,200.00 582,200.00
1.00 197,100.00 197,100.00
1.00 394,200.00 394,200.00
4,139,300.00 394,200.00 4,533,500.00
413,930.00 39,420.00 453,350.00
4,553,230.00 433,620.00 4,986,850.00
4,553,200.00 433,600.00 4,986,800.00
1.00 1,875,000.00 1,875,000.00
4.00 540,000.00 2,160,000.00

1.00 195,000.00 195,000.00
1.00 211,500.00 211,500.00
1.00 403,500.00 403,500.00
4,441,500.00 403,500.00 4,845,000.00
444,150.00 40,350.00 484,500.00
4,885,650.00 443,850.00 5,329,500.00
4,885,600.00 443,800.00 5,329,500.00

BAHAN UPAH
1.00 11,700,000.00 11,700,000.00
11.25 56,400.00 634,500.00

0.17 350,000.00 57,750.00
0.62 350,000.00 218,400.00
4.25 175,200.00 744,600.00
1.00 585,000.00 585,000.00
1.00 1,170,000.00 1,170,000.00
13,940,250.00 1,170,000.00 15,110,250.00
1,394,025.00 117,000.00 1,511,025.00
15,334,275.00 1,287,000.00 16,621,275.00
15,334,200.00 1,287,000.00 16,621,200.00
1.00 270,000.00 270,000.00

1.00 13,500.00 13,500.00
1.00 27,000.00 27,000.00
283,500.00 27,000.00 310,500.00
28,350.00 2,700.00 31,050.00
311,850.00 29,700.00 341,550.00
311,800.00 29,700.00 341,500.00
1.00 264,000.00 264,000.00

1.00 13,200.00 13,200.00
1.00 26,400.00 26,400.00
277,200.00 26,400.00 303,600.00
27,720.00 2,640.00 30,360.00
304,920.00 29,040.00 333,960.00
304,900.00 29,000.00 333,900.00
1.00 800,000.00 800,000.00

1.00 500,000.00 500,000.00
1.00 25,000.00 25,000.00
1.00 50,000.00 50,000.00

BAHAN UPAH
1,325,000.00 50,000.00 1,375,000.00
132,500.00 5,000.00 137,500.00
1,457,500.00 55,000.00 1,512,500.00
1,457,500.00 55,000.00 1,512,500.00

HARGA SATUAN MATERIAL PLUMBING
NO. URAIAN
Ref Produk Pipa PVC : Wavin, Rucika,Vinilon

Ref Produk Pipa PPR : Wavin Tigris, ATP Toro, SD, Genova
PIPA PVC CLASS "AW" /m¹

1 Pipa PVC dia. 40 mm
PIPA PPR -PN10/m¹

1 Polypropiline - random pipe ( PP-R ) PN-10 dia. Ø 15 mm
GATE VALVE
1 Gate valve 20 mm
2 Gate valve 25 mm
3 Gate valve 32 mm
4 Gate valve 40 mm
AKSESORRIS PENDUKUNG
1 Water Level Control (WLC)
2 Clean Out dia. Ø 50 mm
Harga Satuan Material Mekanikal Halaman 280 dari 291

NO. URAIAN
HARGA SATUAN MATERIAL SANITARY UNIT
NO. MATERIAL
Ref Produk : TOTO, American Standar, HCG

1 Lavatory
~ Lavatory faucet
~ Waste fittings
~ Stop valve
~ Soap holder
2 Wall Lavatory
~ Lavatory faucet
~ Waste fittings
~ Stop valve
~ Soap holder
3 Kran Dinding
4 Floor Drain
5 Roof Drain 4 "
6 Kitchen Sink 1 lubang Kran bawah Stainless Steel Lokal
7 Kran Lubang Vertikal Kitchen Sink
8 Kloset Jongkok
9 Kloset Duduk

NO. URAIAN
HARGA SATUAN MATERIAL POMPA
NO. MATERIAL
Ref Produk : Setara Grundfos

1 Pompa Transfer Type NS Basic
HARGA SATUAN MATERIAL TATA UDARA
NO. MATERIAL
Ref Produk : KDK, Panasonic

1 Ex-Haust Fan Type Ceilling Recessed Mounted Kap. 100 cfm
2 Vent Cup
HARGA SATUAN MATERIAL BIO SEPTIK TANK

NO. MATERIAL
Ref Produk : Bio Tech, Bio Fil
1 Bio - Septiktank 2 m3

BING
HARGA SATUAN (RP)
13,300.00
16,900.00
28,500.00
55,100.00
12,250.00
16,171.88
22,148.44
35,859.38
54,492.19
84,375.00
200,000.00
275,000.00
287,000.00
540,000.00
550,000.00
95,000.00

HARGA SATUAN (RP)
NIT
HARGA SATUAN (RP)
1,859,550.00
1,329,500.00
95,000.00
225,000.00
126,500.00
350,000.00
125,000.00
350,000.00
2,250,000.00

HARGA SATUAN (RP)
HARGA SATUAN (RP)
2,720,000.00
HARGA SATUAN (RP)
270,000.00
264,000.00
TANK
HARGA SATUAN (RP)
11,700,000.00

HARGA SATUAN MATERIAL KABEL
NO. MATERIAL
Kabel Setara 3 besar : Kabel Metal, Supreme, Kabelindo

NYA 450/750 VOLT /m¹
1 1 x 2.5 mm²
2 1 x 6 mm²
NYY 600/1000 VOLT /m¹
1 4 x 4 mm²
2 4 x 6 mm²
NYMHY
1 2 x 0,75 mm
2 2x1.5 mm
3 3 X 2.5 mm
NYFGBY
1 4 x 6 mm²
2 4 x 95 mm²
Harga Satuan Material Elektrikal Halaman 286 dari 291

HARGA SATUAN MATERIAL OUTLET
NO. MATERIAL
Pabrikasi Outlet Socket Setara : Clipsall, ABB, Legrand

Fluss Switch
1 1 Gang 1 Way Switch 10 Ampere
4 1 Gang Intermediate switch
Socket Outlet
1 1 Gang (2P+E) Switch w/ safety shutter 10 Ampere
2 1 Gang (2P+E) Switch w/ safety shutter 16 Ampere
PERALATAN PANEL TR
NO. MATERIAL
Pabrikasi Komponen : Scheneider, Siemens
Ref. Produk Box Panel : SAKA
1 MCB, 6 - 10 - 16 - 20 A / 3 PH/10-15KA
2 MCB, 20 - 25 A / 3 PH/10-15 KA
3 MCB, 32 - 40 A / 3 PH
4 MCB 50 A/3 Phasa
5 MCB, 6 A / 1 PH/6 KA
6 MCB, 10 A / 1 PH/6 KA
7 MCB, 16 A / 1 PH/6 KA
8 MCB, 4 A / 1 PH/6 KA
9 KW Meter 3P/4W3CT WTC96 AN
10 Volt Meter 0-500V EC 96
11 Ampere Meter 800/5A EC 96
12 Pilot Lamp
13 Fuse Carrier 4 A
14 Push Button XB 7
15 Timer Switch
16 Busbar Tembaga SolidStandard NEMA (300x100x10)
17 Contactor 25A 3P LC 1D09M7
18 Box Panel ( 60 x 60 x 20 ) cm
19 Box Panel ( 80 x 60 x 25 ) cm

HARGA SATUAN MATERIAL LAMPU
NO. MATERIAL
Pabrikasi Armature : Phillips, Artolite, Panasonic

Pabrikasi Komponen Ballast & Gear : Phillips
Pabrikasi Lampu : Phillips, Osram, Panasonic
Indoor/office lamp
1 TLD 1 x 36 Watt Electronic Ballast
2 Downlight PL LED 13 Watt
3 Downlight PL LED 6 Watt
4 Lampu Fitting PL-LED 6 Watt
5 GMS 1 x 18 Watt
6 Exit Lamp Sign 8 Watt With Batere Emergency kit
7 Outdoor Lamp
8 Lampu Flood Light Gedung (LED - 30 Watt )
PENANGKAL PETIR ELECTRO STATIS

NO. MATERIAL
1 Kepala Penangkal Petir Konvesional
2 Pipa GIP medium class ø 20 mm (H = 1 m¹)
3 Panel Box
4 Connectiong Sleave
5 Kabel BC 50 mm
6 Arde grounding spit ø 1" (max. resistance 2 ohm)
7 Clamp, bolt & material support

HARGA SATUAN (RP)
3,969.00
8,667.00
21,708.00
30,537.00
8,200.00
8,600.00
11,000.00
64,600.00
577,500.00

HARGA SATUAN (RP)
26,400.00
39,360.00
61,440.00
215,880.00
28,800.00
66,300.00
HARGA SATUAN (RP)
334,075.00
358,800.00
391,000.00
560,625.00
94,900.00
94,900.00
115,400.00
94,900.00
2,637,500.00
316,700.00
276,500.00
61,000.00
54,500.00
76,600.00
665,000.00
150,000.00
262,200.00
2,272,050.00
2,650,780.00

HARGA SATUAN (RP)
195,000.00
165,000.00
145,000.00
105,000.00
270,000.00
850,000.00
850,000.00
S
HARGA SATUAN (RP)
450,000.00
65,000.00
275,000.00
45,000.00
47,500.00
385,000.00
450,000.00

Rab Hotel 2

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Rab Hotel 2

Diunggah oleh

Hak Cipta:

Format Tersedia

REKAPITULASI

PEKERJAAN : RENOVASI HOTEL

3 PEKERJAAN ELEKTRIKAL - ELEKTRONIKAL - MEKANIKAL - PLUMBING

SATU MILYAR TUJUH RATUS TUJUH PULUH ENAM JUTA RUPIAH.

Bandung, 16 September 2019

RINCIAN ANGGARAN BIAYA

III PEKERJAAN GALIAN, URUGAN TANAH

IV PEKERJAAN STRUKTUR BETON

V PEKERJAAN BETON KOLOM PRAKTIS & BALOK LINTLE

I PEKERJAAN DINDING DAN PLESTERAN

II PEKERJAAN KUSEN ALLUMUNIUM DAN RAILLING

V PEKERJAAN PENGECATAN & LABURAN

VI PEKERJAAN SANITARY UNIT

3 PEKERJAAN ELEKTRIKAL - ELEKTRONIKAL - MEKANIKAL - PLUMBING

III PEKERJAAN MEKANIKAL

I PEKERJAAN PERSIAPAN,BONGKARAN, GALIAN, DAN URUGAN

III PEKERJAAN STRUKTUR

V PEKERJAAN PINTU dan JENDELA

VII PEKERJAAN PELAPIS LANTAI DAN DINDING

XII PEKERJAAN ELEKTRIKAL

XIII PEKERJAAN MEKANIKAL

HARGA JUMLAH HARGA

I PEKERJAAN PERSIAPAN,BONGKARAN, GALIAN, DAN URUGAN

2 1 M2 (K3) MEMBERSIHKAN LAPANGAN dan PERATAAN (Analisa Permen PU No 28,2016 )

3 PEMBUATAN 1 M2 PAGAR SEMENTARA DARI SENG GELOMBANG TINGGGA 2 M (Analisa Permen PU no

5 1 M2 MEMBONGKAR DINDING DAN KUSEN (Jika Bongkaran tidak dipakai lagi)

6 1 M2 MEMBONGKAR RANGKA ATAP/KASO (Jika Bongkaran tidak dipakai lagi)

7 1 M2 MEMBONGKAR PLAFOND (Jika Bongkaran tidak dipakai lagi)

8 1 M2 MEMBONGKAR LANTAI KERAMIK (Jika Bongkaran tidak dipakai lagi)

10 1 M3 GALIAN TANAH BIASA KEDALAMAN 2 M1 (Analisa Permen PU No 28,2016 )

11 1 M3 GALIAN TANAH BIASA KEDALAMAN 3 M1 (Analisa Permen PU No 28,2016 )

12 1 M3 BUANGAN TANAH SEJAUH 30 METER (Analisa Permen PU No 28,2016 )

15 1 M3 URUGAN TANAH (Analisa Permen PU No 28,2016 )

6 1 M3 MENGGUNAKAN PERALATAN POMPA BETON (Analisa Permen PU No 28,2016 )

10 1 KG BAJA TULANGAN DEFORM/ULIR, BJTD, fy 400 MPa (Analisa Permen PU No 28,2016 )

13 1 M2 BEKISTING PONDASI/SLOOP PAS. BATA MERAH, T. 1/2 BATA, 1 PC : 5 PP (Analisa Permen PU No

14 1 M2 (K3) PASANG BEKISTING PONDASI 1X PAKAI (Analisa Permen PU No 28,2016 )

17 1 M2 (K3) PASANG BEKISTING BALOK LINTEL 4X PAKAI (Analisa Permen PU No 28,2016 )

20 1 M2 PASANG BEKISTING UNTUK TANGGA 2X PAKAI (Analisa Permen PU No 28,2016 )

23 1 M2 (K3) PASANG BEKISTING KOLOM STRUKTUR 2x PAKAI (Analisa Permen PU No 28,2016 )

24 1 M2 (K3) PASANG BEKISTING BALOK 2X PAKAI (Analisa Permen PU No 28,2016 )

27 1 M2 PASANG BEKISTING UNTUK TANGGA 2X PAKAI (Analisa Permen PU No 28,2016 )

29 MEMBUAT 1M¹ BALOK LINTEL BETON BERTULANG (12 + 12) CM

31 1 M3 (K3) LAPISAN BATU KOSONG/AANSTAMPING (Analisa Permen PU No 28, 2016 )

35 1 KG KONSTRUKSI BAJA PROFIL, IWF/INP/DIR/DIN/CHANEL, (Analisa Permen PU No 28, 2016 )

38 1 BH PASANG BAUD MUR HTB DIA 16 MM PANJANG 5 CM

2 1 M2 PASANGAN BATA MERAH TEBAL 1/2 BATA, 1 PC : 3 PP (Analisa Permen PU No 28,2016 )

4 1 M2 PELESTERAN DINDING 1 PC. : 3 PS; TEBAL 15 MM (Analisa Permen PU No 28,2016 )

5 1 M2 PELESTERAN DINDING 1 PC. : 5 PS; TEBAL 15 MM (Analisa Permen PU No 28,2016 )

8 1 M 2 PELESTERAN DINDING DENGAN SEMEN INSTAN, TEBAL 10 MM (Analisa Permen PU No 28,2016 )

10 1 M2 ACIAN PC (Analisa Permen PU No 28,2016 )

2 1 M 2 PASANG PINTU KACA RANGKA ALUMUNIUM (Analisa Permen PU No 28.2016)

3 1 M 2 PASANG DAUN JENDELA ALUMUNIUM (Analisa Permen PU No 28.2016)

5 1 M 2 PASANG KACA POLOS TEBAL 8 MM (Analisa Permen PU No 28.2016)

6 1 M 2 PASANG KACA POLOS TEBAL 12 MM (Analisa Permen PU No 28.2016)

9 1 M 2 PASANG KACA SILVER GREEN TEBAL 8 MM (Analisa Permen PU No 28.2016)

10 1 BUAH PEMASANGAN PULL HANDLE (Analisa Permen PU No 28.2016)

11 1 BUAH PEMASANGAN HENDEL DECKSON (Analisa Permen PU No 28.2016)

13 1 BUAH PEMASANGAN KUNCI PINTU BULAT KM/WC (Analisa Permen PU No 28.2016)

14 1 BUAH PEMASANGAN BODY KUNCI + CYLINDER (Analisa Permen PU No 28.2016)

15 1 BUAH PEMASANGAN ENGSEL PINTU (Analisa Permen PU No 28.2016)

17 1 PASANG ENGSEL CASEMENT IRON FRICTION STAY 8″ (Analisa Permen PU No 28.2016)

18 1 BUAH CASEMENT HANDLE (Analisa Permen PU No 28.2016)