Rab Gudang Multiguna

REKAPITULASI TOTAL
Perencanaan Gudang Multiguna

Blok D-41 KBN SBU CAKUNG
No. REKAPITULASI PEKERJAAN
1 PEKERJAAN PESIAPAN
2 PEKERJAAN AWAL
3 PEKERJAAN TANAH DAN URUGAN
4 PEKERJAAN TIANG PANCANG (UNIT PRICE)
5 PEKERJAAN PONDASI
6 PEKERJAAN STRUKTUR
7 PEKERJAAN LANTAI
8 PEKERJAAN DINDING
9 PEKERJAAN PLAFOND
10 KUSEN , PINTU, JENDELA ( ALUMUNIUM )
11 PEKERJAAN SANITARY
12 PEKERJAAN FINISHING
13 PEKERJAAN ATAP
14 PEKERJAAN RAILING DAN LAIN LAIN
15 PEKERJAAN MEKANIKAL
16 PEKERJAAN ELEKTRIKAL
17 PEKERJAAN SITE DEVELOPMENT
TOTAL BIAYA PEKERJAAN

PPN 10 %
GRAND TOTAL BIAYA PEKERJAAN
PEMBULATAN
Terbilang : Sembilan milyar tujuh ratus sembilan puluh tujuh juta semb
belas ribu Rupiah.
Jakarta, Juli 2019

PT. Cremona Delta Radian
Ir. Alexsander Herwin S, MT

Team Leader
REKAPITULASI TOTAL
JUMLAH HARGA
98,697,918.06
57,191,366.36
49,550,799.21
684,104,030.60
248,529,960.33
3,442,780,878.37
246,179,160.14
770,420,821.15
67,334,285.19
252,704,477.77
11,758,441.90
41,100,108.24
927,232,268.80
65,560,932.81
134,329,335.61
193,715,726.35
1,487,539,044.06
8,778,729,554.95
877,872,955.50
9,656,602,510.45
9,656,602,000.00
n milyar tujuh ratus sembilan puluh tujuh juta sembilan ratus tiga
9,691,451,154.65
34,848,644.20
Uraian
Rencana Anggaran Biaya
Di Blok D-41 KBN, SBU Cakung
HARGA SATUAN JUMLAH HARGA

NO PEKERJAAN SAT. VOLUME
(Rp.) (Rp)
I PEKERJAAN PESIAPAN
1 Dokumentasi proyek set 3.00 230,000.00 690,000.00

2 Air kerja ls 1.00 10,500,000.00 10,500,000.00
3 Program K.3 ( Helm, sepatu dll ) ls 1.00 24,953,000.00 24,953,000.00
4 Papan nama proyek Bh 1.00 813,529.79 813,529.79
5 Pagar pengaman lokasi kerja tinggi 2m m1 92.00 301,536.83 27,741,388.27
6 Listrik Kerja ls 1.00 8,000,000.00 8,000,000.00
7 Direksi keet, Barak pekerja (Sewa Office Container) Bln 4.00 6,500,000.00 26,000,000.00
JUMLAH TOTAL PEKERJAAN PERSIAPAN 98,697,918.06

PERHITUNGAN BIAYA SMK3K KONSTRUKSI YANG MEMPEKERJAKAN 12 ORANG
Jangka waktu 4 Bulan
HARGA SATUAN JUMLAH KET.

NO PEKERJAAN SAT. VOL.
(Rp.) (Rp)
I PENYIAPAN RK3K
1 Pembuatan manual, Prosedur, Instruksi Kerja, Ijin Kerja dan Formuli Set 3.00 150,000.00 450,000.00
2 Pembuatan Kartu Identitas Pekerja (KIP) Lb 12.00 5,000.00 60,000.00
JUMLAH I 510,000.00
II Sosialisai dan Promosi K3

1 Pengarahan K3 (Safety Briefing): Pertemuan Keselamatan (Safety Bh 12.00 10,000.00 120,000.00
Talk dan / atau Tool Box Meeting)
2 Pelatihan K3 Org 1.00 500,000.00 500,000.00
3 Simulasi K3 Org 12.00 15,000.00 180,000.00
4 Spanduk (banner) Bh 1.00 250,000.00 250,000.00
5 Papan Informasi K3 Bh 1.00 400,000.00 400,000.00
JUMLAH II 1,450,000.00
III Alat Pelindung Diri

1 Topi pelindung (Safety Helmet) Bh 12.00 65,000.00 780,000.00
2 Pelindung mata (Goggles,Spectacles) Bh 12.00 45,000.00 540,000.00
3 Pelindung pernafasan dan mulut (Masker) Bh 48.00 4,500.00 216,000.00
4 Sarung tangan (Safety Gloves) Psg 48.00 6,500.00 312,000.00
5 Sepatu keselamatan (Safety Shoes) Psg 12.00 200,000.00 2,400,000.00
6 Rompi keselamatan (Safety Vest) Bh 12.00 55,000.00 660,000.00
JUMLAH III 4,908,000.00
IV Asuransi dan perijinan

1 Surat ijin kelaikan alat Alat/kend 1.00 300,000.00 300,000.00
2 Surat ijin operator Lb/alat 1.00 1,000,000.00 1,000,000.00
JUMLAH IV 1,300,000.00
V Personil K3
1 Ahli K3 Ob 4.00 3,500,000.00 14,000,000.00 Resiko K3 kecil
JUMLAH V 14,000,000.00
VI Fasilitas sarana kesehatan

1 Peralatan P3K (Kotak P3K, tandu, tabung oxygen, obat luka, perban Ls 1.00 900,000.00 900,000.00
JUMLAH VI 900,000.00
VII Rambu-rambu
1 Rambu petunjuk Bh 1.00 100,000.00 100,000.00 Sesuai kebutuhan
2 Rambu larangan Bh 1.00 100,000.00 100,000.00 Sesuai kebutuhan
3 Rambu peringatan Bh 1.00 100,000.00 100,000.00 Sesuai kebutuhan
4 Rambu informasi Bh 1.00 100,000.00 100,000.00 Sesuai kebutuhan
JUMLAH VII 400,000.00
VII Lain-lain terkait pengendalian Resiko K3

1 Alat Pemadam Api Ringan (APAR) Bh 1.00 835,000.00 835,000.00
2 Bendera K3 Bh 2.00 75,000.00 150,000.00
3 Pelaporan dan penyelidikan Insiden Ls 1.00 500,000.00 500,000.00
JUMLAH VIII 1,485,000.00
JUMLAH TOTAL 24,953,000.00 4 BULAN
Page 4 of 139
ANALISA LISTRIK KERJA DAN AIR KERJA
4 Bulan HARGA SATUAN HARGA JADI

Bahan Upah Bahan Upah
Penyediaan Air dan Listrik Kerja 1.00 Ls 18,500,000.00 - 18,500,000.00 AHS 1.4
Penyediaan Air Kerja 120.00 hr 87,500.00 10,500,000.00 - 10,500,000.00
Engineering. Est
Penyediaan Listrik Kerja 120.00 hr 66,666.67 8,000,000.00 - 8,000,000.00
Tarif SBU Air KBN (pipa 1 ") M3 17,500 sudah plus biaya-biaya
Kebutuhan Air Pekerjaan/Hari M3 5 asumsi
Total M3 87,500
REKAPITULASI
SITE DEVELOPMENT
No. REKAPITULASI PEKERJAAN JUMLAH HARGA
1 TURAP PENAHAN TANAH 15,749,145.63

2 PENINGGIAN SITE 560,091,212.07
3 PERKERASAN AREA PARKIR 558,880,913.72
4 PEKERJAAN SALURAN & UTILITAS 315,509,445.63
5 PEKERJAAN LAIN - LAIN 37,308,327.02
TOTAL BIAYA PEKERJAAN 1,487,539,044.06

Uraian
Rencana Anggaran Biaya
Site Development
HARGA SATUAN
No. PEKERJAAN VOLUME SAT. HARGA JADI JUMLAH HARGA
BAHAN UPAH
PEKERJAAN SITE DEVELOPMENT
I. TURAP PENAHAN TANAH

1 Pas Batu Belah 16.16 m3 509,714.86 380,578.91 890,293.76 14,387,210.61
2 Sulingan dari pipa PVC ½" + ijuk 56.75 m' 6,880.30 17,120.67 24,000.97 1,361,935.02
SUB JUMLAH I 15,749,145.63
II. PENINGGIAN SITE

1 Urugan Tanah areal Gedung 2,225.74 m3 168,180.30 42,276.41 210,456.71 468,422,651.28
2 Urugan Tanah Merah Super areal Parkiran 270.96 m3 213,840.00 45,415.97 259,255.97 70,249,289.00
3 Pemadatan Tanah dengan alat berat 2,436.28 m2 - 8,791.81 8,791.81 21,419,271.79
SUB JUMLAH II 560,091,212.07
III. PERKERASAN AREA PARKIR

1 Base Course B, tbl.20 cm 153.38 m3 298,080.00 166,180.44 464,260.44 71,209,009.80
2 Base Course A, tbl.20 cm 153.38 m3 330,480.00 166,180.44 496,660.44 76,178,573.64
3 Plastik Cor 694.91 m2 2,440.80 483.16 2,923.96 2,031,882.49
4 Wiremesh M-10 + beton decking 681.00 m2 233,058.90 15,299.32 248,358.21 169,132,191.70
5 Tie bar D16 -500, panjang 70 cm 248.57 kg 16,329.60 2,455.76 18,785.36 4,669,530.59
6 Dowel dia. 25 mm panjang 70 cm 927.83 kg 16,329.60 2,455.76 18,785.36 17,429,671.49
7 Begisting 42.62 m2 207,134.50 132,123.26 339,257.75 14,457,469.19
Cor Beton Ready Mix K-350 slump 10 (+/-2 cm ) tbl. 26
8 180.68 m3 894,499.20 216,408.08 1,110,907.28 200,714,372.23
cm
9 Filler Asphalt 342.47 kg 8,431.50 498.37 8,929.87 3,058,212.58
SUB JUMLAH III 558,880,913.72
IV. PEKERJAAN SALURAN & UTILITAS

1 Saluran Belakang Gedung
- U-ditch 60x60x120 berikut galian dan lantai kerja 55.00 m' 464,580.00 96,413.32 560,993.32 30,854,632.74
- Tutup saluran / cover u-ditch 60x60 26.00 m' 918,000.00 56,250.00 974,250.00 25,330,500.00
2 Saluran Depan Jalan Masuk U-ditch 40x40x120

- U-ditch 40x40x120 berikut galian dan lantai kerja 51.83 m' 385,560.00 96,413.32 481,973.32 24,980,677.31
- Tutup saluran / cover u-ditch 40x60 51.83 m' 892,500.00 56,250.00 948,750.00 49,173,712.50
3 Saluran Depan Gedung

- U-ditch 40x40x120 (dipasang terbalik) berikut galian
39.83 m' 385,560.00 96,413.32 481,973.32 19,196,997.44
dan lantai kerja
Box culvert 40x40 12.00 m' 705,125.00 96,413.32 801,538.32 9,618,459.87
4 Manhole Beton 40x80x80 cm dengan sekatan 4.00 unit 934,775.20 400,617.94 1,335,393.14 5,341,572.55
5 Pipa Ø 6" PVC-AW u/ Sparing Kabel Power 51.83 m' 139,723.06 57,632.38 197,355.44 10,228,932.48
6 Pipa Ø 3" PVC-AW u/ Sparing Kabel FO dan Data 51.83 m' 56,197.15 38,421.59 94,618.74 4,904,089.38
7 Intalasi Kabel Power dari Gardu ke 2 Unit Gedung

a. Galian Tanah 20.46 m3 95,206 95,206.48 1,948,305.36
b. Pipa Ø 6" PVC-AW u/ Sparing Kabel Power 127.90 m' 139,723.06 57,632.38 197,355.44 25,241,760.84
c. Kabel NYFGBY 4x25 mm 232.40 m' 347,490.00 118,412.71 465,902.71 108,275,790.27
d. Urug Kembali 17.39 m3 - 23,801.62 23,801.62 414,014.89
SUB JUMLAH IV 315,509,445.63
V. PEKERJAAN LAIN - LAIN
1 Paving block abu-abu 159.49 m2 104,632.48 70,272.20 174,904.68 27,894,935.46

2 Kansteen K-400 18/22-30/60 31.40 m' 127,894.35 19,028.95 146,923.30 4,613,391.56
3 Test CBR Lapangan 4.00 titik 1,200,000.00 1,200,000.00 4,800,000.00
SUB JUMLAH V 37,308,327.02
Page 7 of 139
Urugan Areal Gudang a, 1,879.33
b. 159.52
c. 231.71
d. 92.68
2,363.24
Pemadatan tanah a, 1,445.64

b. 150.00
c. 159.80
d. 57.93
e, 622.91
2,436.28
Tanah Merah parkiran elevasi rata2 1.095

Tebal urug tanah merah 0.435
luas areal urugan 622.91
vol. Urugan 270.96
1.3
1.45
0.725
DAFTAR HARGA SATUAN
NO. TENAGA / KEAHLIAN SAT HARGA Hal

DAFTAR HARGA SATUAN UPAH
1 Pekerja Orang/hari 138,077.00 Jurnal 2019 Hal. 373
2 Tukang Orang/hari 158,789.00 Jurnal 2019 Hal. 373
3 Tukang Gali Orang/hari 158,789.00 Jurnal 2019 Hal. 373
4 Tukang Listrik Orang/hari 173,978.00 Jurnal 2019 Hal. 373
5 Kepala Tukang Batu Orang/hari 164,052.00 Jurnal 2019 Hal. 373
6 Tukang Batu Orang/hari 158,789.00 Jurnal 2019 Hal. 373
7 Kepala tukang kayu Orang/hari 173,978.00 Jurnal 2019 Hal. 373
8 Tukang Kayu Orang/hari 158,789.00 Jurnal 2019 Hal. 373
9 Kepala Tukang Besi Orang/hari 173,978.00 Jurnal 2019 Hal. 373
10 Tukang Besi Orang/hari 158,789.00 Jurnal 2019 Hal. 373
11 Kepala Tukang Cat Orang/hari 173,978.00 Jurnal 2019 Hal. 373
12 Tukang Cat Orang/hari 158,789.00 Jurnal 2019 Hal. 373
13 Tukang Aspal Orang/hari 158,789.00 Jurnal 2019 Hal. 373
13 Tukang Pipa Orang/hari 158,789.00 Jurnal 2019 Hal. 373
14 Mandor Orang/hari 185,023.00 Jurnal 2019 Hal. 373
15 Instalator Orang/hari 173,978.00 Jurnal 2019 Hal. 373
16 Pembantu Instalator / driver Orang/hari 158,789.00 Jurnal 2019 Hal. 373
17 Tukang Babat Rumput Orang/hari 158,789.00 Jurnal 2019 Hal. 373
18 Kepala Tukang Pasang Pipa /Ledeng Orang/hari 158,789.00 Jurnal 2019 Hal. 373
19 Tukang Pasang Pipa /Ledeng Orang/hari 158,789.00 Jurnal 2019 Hal. 373
20 Operator Alat Berat Orang/hari 158,789.00 Jurnal 2019 Hal. 373
21 Pembantu Operator Alat Berat Orang/hari 185,023.00 Jurnal 2019 Hal. 373
22 Driver Orang/hari 158,789.00 Jurnal 2019 Hal. 373
23 Tukang Las Orang/hari 173,978.00 Jurnal 2019 Hal. 373
DAFTAR HARGA SATUAN SEWA ALAT

A. Sewa Alat Berat
1 Excavator Kobelco SK 024 Jam 950,000.00
2 Excavator Kobelco SK 030 Jam 950,000.00
3 Buldozer D 3 B Caterpillar Jam 1,500,000.00
4 Buldozer D 5 B Caterpillar Jam 1,750,000.00
5 Bomag 3.5 ton Jam 650,000.00
6 Whell Loader / Foot roller Jam 950,000.00
7 Crane IHI Jam 1,750,000.00
8 Crowler crane 25 ton Bulan 35,000,000.00
12 Truck Crane 20 ton Bulan 30,000,000.00
17 Dump truck Mishubishi Fv 415 Jam 150,000.00
18 DUMP TRUCK 3-4 M³ / 6 TON Jam 175,000.00
19 Genset kecil ( 1000 watt ) Bulan 6,000,000.00
20 Compresor Ingersolrane Jam 400,000.00
21 Vibrator ( Pemadat beton ) Jam 65,000.00
22 PLATE COMPACTOR Jam 65,000.00
23 Tower crane kap 11/2 s/d 71/2 ton Bulan 20,000,000.00
24 Tower crane kap 5 s/d 40 ton Bulan 25,000,000.00
25 Sewa genset 250 KVA untuk Tower crane Bulan 17,500,000.00
26 Mesin Las Jam 50,000.00
27 Pick Up Jam 125,000.00
28 Sewa genset 150 KVA untuk Passanger Hoist Bulan 10,000,000.00
29 jack hammer Hari 800,000.00
30 wheel roller 8 ton Hari 205,000.00 jurnal Hal 505
31 water tank Hari 190,000.00 jurnal Hal 506
32 Stamper Hari 156,000.00 jurnal Hal 506
33 Sewa passanger hoist sudah termasuk mobilisasi Bulan 12,750,000.00
34 Alat Bantu Bongkar Manual Hari 20,000.00
35 Cargo truck 5,0 ton Jam 109,814.52
B Sewa Horn Frame Scaffolding -
1 Main frame 190.1219x1930mm MF 2119 Bulan 13,420.00
2 Leader frame 90.1219x914 mm MF 1219 Bulan 12,320.00
3 Horizontal frame 105.1050 x 1829mm HF 1018 Bulan 12,320.00
4 Cat Walk 500 x 1829 mm Cw 0518 Bulan 10,560.00
5 Stair 65.450 x 1829mm ST 0518 Bulan 9,020.00
6 Stair 45.450 x 1829mm ST 0618 Bulan 23,500.00
7 Base jack 40, 400 mm Bj 40 Bulan 8,470.00
8 Base jack 60, 600 mm Bj 60 Bulan 10,450.00
9 Head jack 40, 400 mm Hj 40 Bulan 9,130.00
10 Head jack 60, 600 mm Hj 60 Bulan 12,430.00
11 Joint Pin Jp 42 Bulan 3,300.00
12 Arm Lock 337 Al - 33 Bulan 3,300.00
13 Arm Lock 508 Al - 51 Bulan 4,500.00
14 Arm Lock 739 Al - 74 Bulan 4,500.00
15 Cross brace 220 , 1219 x 1829 mm Cb -1218 Bulan 8,800.00
16 Cross brace 195, 1219 x 1524 mm Cb -1215 Bulan 8,800.00
17 Cross brace 1/2 , 1219 x 1219 mm Cb -1212 Bulan 8,800.00
18 Cross brace 205, 9 14x 1829 mm Cb -16 Bulan 8,800.00
19 Cross brace 173 , 914 x 1524mm Cb -0915 Bulan 8,800.00
C Pipe Suport -
1 Pipe suport 400.2755-4.000 mm Ps 2740 Bulan 15,070.00
2 Pipe suport 340.2165-3.400 mm Ps 2134 Bulan 13,090.00
3 Pipe suport 311.1860-3110 mm Ps 1831 Bulan 13,090.00
D Steel Tube Scaffolding -
1 Fix clamp 1.25 " Bulan 13,200.00
2 Swivel clamp 1.25 " Bulan 13,200.00
3 Fix clamp 1.5 " Bulan 13,200.00
4 Swivel clamp 1.5 " Bulan 13,200.00
5 Fix clamp 1.25 x 1.5 " Bulan 13,200.00
6 Steel pipe galvanis dia 1.25 " Bulan 13,200.00
7 Steel pipe galvanis dia 1.25 " Bulan 13,200.00
E Asphalt Support / Overlay -
1 Finisher 3 mm Jam 350,000.00 harga supplier
2 Finisher 6 mm Jam 412,500.00 harga supplier
3 Tandem Roller 12 Ton Hari 850,000.00 harga supplier
4 Baby Roller Hari 650,000.00 harga supplier
5 Tyre Roller Jam 150,000.00 harga supplier
6 Asphalt Sprayer Jam 800,000.00 harga supplier
7 Compressor Hari 1,200,000.00 harga supplier
8 Tangki Air Hari 1,000,000.00 harga supplier
9 Tangki Asphalt Distributor Hari 1,500,000.00 harga supplier
10 Vibro Jam 430,000.00 harga supplier
11 Dozer Jam 490,000.00 harga supplier
12 Mini Excavator Jam 391,000.00 harga supplier
13 Road marking machine jam 41,600.00 harga supplier
14 Alat Bantu Overlay ls 100,000.00 harga supplier
15 Glass beed Kg 40,000.00 harga supplier
DAFTAR HARGA SATUAN MATERIAL

A PASIR DAN BATU
1 Pasir urug m3 279,224.00 Hal 13
2 Pasir pasang m3 242,000.00 Hal 13
3 Pasir Beton m3 277,385.00 Hal 13
4 Sirtu m3 264,066.67 Hal 13
5 Tanah Merah / Tanah urug m3 210,000.00 jurnal 37
6 Batu Gamping / Lim stone m3 175,000.00 Hal 13
7 Koral beton m3 264,120.00 Hal 13
8 Batu pecah (Split) m3 275,920.00 Hal 13
9 Batu pecah Maxadam uk 5/7cm m3 257,900.00 Hal 13
10 Batu Kali Belah m3 195,000.00 Hal 13
11 Batu pecah uk 10/15cm - 5/20 cm m3 270,920.00
12 Abu batu 5 mm m3 241,566.00 Hal 13
13 Base course klas A m3 255,000.00 Evaluasi Harga
14 Base course klas b m3 230,000.00 Evaluasi Harga
15 Sreening m3 311,875.00 Hal 13
16 Batu belah m3 290,823.33 Hal 13
17 Batu bata Buah 611.33 Hal 13
18 HB 10 m3 720,000.00 Hal 13
19 Batu tempel Hitam/ Batu paras hitam 30x30 cm m2 95,083.33
20 Batu tempel Palimanan m2 98,250.00 Hal 13
21 Rooster bata merah uk 120x115x240 mm bh 6,872.00 Hal 13
22 Paving blok abuabu Type 4,6 Ex internusa m2 130,000.00 Hal 108
23 Paving blok warna Type 4,6 Ex Internusa m2 147,500.00 Hal 108
24 Paving Blok m2 85,000.00
25 Grass blok 20.8.40 abu m2 121,000.00 Hal 109
26 Interblok Type clasik 4,8 Ex Conblok m2 168,500.00 Hal 108
27 Kansteen abu abu 18/22x30x60 cm bh 63,636.36 Prima Beton 2016
28 Kansteen abu abu 10x20x40 cm bh -
29 Kansteen abu abu 15x30x40 cm bh -
30 Zurik abu abu 15x25x40 cm m2 -
31 Zurik merah /hitam Type 12,6 m2 -
32 Zurik klasik Type 12,6 m2 -
33 Geotextile non woven m2 28,100.00 Geosinindo (FEB 16)
34 Geotextile woven m3 17,300.00 Geosinindo (FEB 16)
35 Segmento abu abu m2 -
36 Segmento merah hitam m2 -
B. SEMEN
1 Semen PC Kg 1,303.70 Hal 14
2 Semen Putih 40 kg Kg 2,182.88 Hal 14
3 Semen warna Kg 11,500.00
4 Plester Premium ( MU 100 ) 40 Kg 85,000.00 Hal 14
5 Acian Plester & beton ( MU 200 ) 40 Kg 195,500.00 Hal 14
6 Pasangan bt bata ( MU 300 ) 40 Kg 49,900.00
7 Perekat bata Ringan ( MU 380 ) 40 Kg 174,000.00 Hal 15
8 Perekat Keramik diatas Keramik ( MU 480 ) 25 Kg 278,500.00 Hal 15
9 Perekat Mortar & Beton Bonding Agent ( MU L - 500 ) 2 Kg 290,000.00 Hal 15
10 Pelapis Kedap Air ( Water Proofing ) - ( MU 600 ) 30 Kg 290,000.00 Hal 15
11 Floor Hardener ( MU 700 ) 25 Kg/set 156,000.00 Hal 15
12 Non Shrink Grout ( MU 800 ) 40 Kg 181,000.00 Hal 15
13 Perbaikan permukaan Beton ( MU 830 ) 40 Kg 290,000.00 Hal 15
14 Sika Grout 25 kg/zak 112,100.00
C. ASPAL
1 Hotmix ATB Ton 1,056,000.00 harga supplier
2 Hotmix AC-ATB Ton 1,080,000.00 harga supplier
3 Hotmix AC-WC Ton 1,152,000.00 harga supplier
4 Hotmix III Laston Ton 1,302,000.00 harga supplier
5 Hotmix III Laston Special Ton 1,406,000.00 harga supplier
6 Hotmix HRS / Lataston Ton 1,188,000.00 harga supplier
7 Hotmix Sandsheet Ton 1,523,000.00 harga supplier
8 Hotmix Sandsheet Special Ton 1,627,000.00 harga supplier
9 Tack / Prime Coat Ltr 14,000.00 harga supplier
10 Aspal Curah Pertamina Kg 7,300.00 harga supplier
11 Minyak Tanah Ltr 12,000.00 harga pasar
D. BAHAN BETON READY MIX (BETON JADI) - TIDAK TERMASUK POMPA BETON
Non Fly Ash
1 Beton Ready Mix BO slump 10 cm (+/- 2 cm) m3 653,000.00 Prima Beton 2015
2 Beton Ready Mix K 100 slump 10 cm (+/- 2 cm) m3 678,000.00 Prima Beton 2015
14 Beton Decking B0 m3 663,000.00 b0
Fly Ash
1 Beton Ready Mix BO slump 10 cm (+/- 2 cm) FA m3 625,000.00 Prima Beton 2015
2 Beton Ready Mix K 100 slump 10 cm (+/- 2 cm) FA m3 658,000.00 Prima Beton 2015
E. WATER STOP
1 Waterstop lebar 150 mm m' 47,500.00
2 Waterstop lebar 200 mm m' 57,000.00
3 Waterstop lebar 230 mm - 320 mm m' 71,300.00
F. BESI & KAWAT
1 Besi beton Polos U24 Kg 12,800.00 Jurnal DKI edisi 38 hal 299
2 Besi beton Ulir U 39 Kg 14,000.00 Jurnal DKI edisi 38 hal 299
3 Wiremesh Kg 12,319.10 Hal 13
4 Dudukan Besi beton Kg 12,026.67 Hal 13
5 Kawat beton Kg 28,000.00 Jurnal DKI edisi 38 hal 295
6 Kawat Las Kg 52,500.00
7 Kawat duri m' 10,800.00
8 Kawat Harmonika m2 18,870.00 Hal 13
9 Kawat Saring pasir m2 24,500.00
10 Kawat Bronjong 3 mm kg 24,200.00
11 Kawat Bronjong 4 mm kg 26,600.00
12 Paku Uk 1 cm Kg 19,100.00 Hal 13
13 Paku Uk 2 cm Kg 19,620.00 Hal 13
14 Paku Uk 3 cm Kg 19,260.00 Hal 13
15 Paku Uk 5 cm Kg 17,300.00 Hal 13
16 Paku Uk 7 cm Kg 16,500.00 Hal 13
17 Paku Uk 10 cm Kg 15,560.00 Hal 13
18 Paku Uk 12 cm Kg 15,560.00 Hal 13
19 Paku Uk 15 cm Kg 15,560.00 Hal 13
20 Paku Kg 16,500.00 Hal 13
21 Paku kecil / triplek Kg 19,100.00
22 Paku beton bulat Kotak 38,500.00
23 Paku asbes Kg 23,600.00
24 Baja H Beam , WF Kg 15,500.00 Jurnal DKI edisi 38 hal 298
25 Baja Siku Kg 12,000.00 Hal 13
26 Besi baja profil Kg 12,591.67 Hal 13
27 Baja Canal C ( Chanal ) Kg 11,044.79 Hal 13
28 Besi Plat strip Kg 8,900.00 Hal 13
29 Besi Plat Hitam Kg 9,300.00
30 Besi Plat Putih Kg 9,000.00
31 Besi Plat Bordes Kg 10,200.00
32 Besi Baja H Beam Kg 8,800.00
WIRE MESH : /LEMBAR UKURAN 2,1 X 5,4 M2 -
1 BESI WIRE MESH M-4 LBR 140,595.00 Hal 14
8 BESI WIRE MESH M-12 LBR
PAGAR BRC
1 Pagar BRC P. 240 T. 120 dia 5mm pnl 242,000.00 rata2 harga pasar
TIANG BRC
2 Tiang BRC T. 120 dia. 2" bh 200,000.00 rata2 harga pasar
ANGKUR -
1 Ø16 BH 21,000.00
2 Ø19 BH 25,500.00
3 Ø22 BH 32,000.00
4 Besi angkur Kg 12,319.10 Hal 13
5 TURN BUCKLE BH 32,000.00
6 Mur Baut HTB -
7 M16 A325 L - 7cm BH 8,500.00
8 M19 A325 L - 7cm BH 9,500.00
9 M12 A325 L - 7cm BH 2,500.00
10 Floor Deck -
11 Floor Deck (blue transindoco) t=0.7mm m2 99,000.00
12 Dynabolt M12/120mm bh 25,000.00
G. BAHAN CAT
1 Cat Pentalite Dulux ICI warna standar ( Interior) Kg 45,009.52 Hal 20
2 Cat Weatershild Dulux ICI warna standar ( Exterior) Kg 78,965.43 Hal 20
3 Cat Weatershild Dulux ICI warna khusus ( Exterior) Kg 82,509.52 Hal 20
4 Cat besi / kayu ICI Dulux Kg 51,126.67 Hal 20
5 Plamir tembok Kg 10,598.00 Hal 20
6 Plamir kayu Kg 22,988.33 Hal 20
7 Meni kayu Kg 15,575.00 Hal 20
8 Meni besi Kg 14,954.00 Hal 20
9 Zinkromate Kg 14,300.00
10 Cat Warna : Kuda terbang Kg 46,500.00
11 Amplas Kayu / Besi Kg 5,124.00 Hal 20
12 Dempul Kayu Kg 25,147.00 Hal 20
13 Spiritus Kg 19,300.00
14 Minyak Cat Terpentin Kg 19,300.00
15 Cat Epoxy Kg 137,500.00
16 Thiner high class Kg 25,625.00 Hal 20
17 Politur Kg 47,640.00 Hal 20
18 Brons Kg 42,187.50 Hal 20
19 Lem kayu Kg 27,000.00 Hal 20
20 Lem kayu Kuning Aica Aibon Kg 30,285.00 Hal 20
21 Roll cat besar Bh 25,000.00
22 Roll catkecil Bh 15,900.00
23 Kwass 4" Bh 14,982.00 Hal 20
24 Kwass 3" Bh 11,848.00 Hal 20
25 Kwass 2" Bh 7,172.00 Hal 20
26 Soda api Kg 24,825.00 Hal 20
27 Cat marka jalan ( Thermoplastik ) Kg 71,800.00
28 Cat Genteng Kg 58,242.00
29 Kapur Sirih Kg 9,500.00
H. BAHAN WATERPROOFING -
1 Waterproofing sheet Tb 4 mm, systim Torging m2 72,000.00
2 Waterproofing Anti Toxsin m2 137,500.00
3 Waterproofing systim Coating ( Cemen base ) m2 41,222.25
4 Integrated Waterproofing Ltr 46,000.00
5 Waterproofing Aquaproof m2 42,000.00
6 Waterproofing Aqualafit m2 37,000.00
7 Hydrocap Kg 46,000.00 Hal 21
8 Supramur Kg 23,750.00 Hal 21
9 Premier Kg 18,050.00 Hal 21
10 Epoxy Resin Kg 12,000.00 Hal 21
11 Resiner & Oil base Kg 16,825.00 Hal 21
I. BAHAN KAYU
I.1. KAYU JATI KLAS II (JAWA TENGAH )
1 Balok Uk 6x15x100-140 cm m3 65,000,000.00 Hal 15
7 Kaso uk 5x15x 0-90 cm m3 65,000,000.00 Hal 15
8 Reng uk 3-4 x8x100 - 190 cm m3 65,000,000.00
9 Papan Uk 2/3/4x20x100 - 190 cm m3 65,000,000.00
10 Papan Uk 2/3/4x20x200 - 290 cm m3 65,000,000.00
11 Papan Uk 2/3/4x20x300 - 390 cm m3 65,000,000.00
12 Papan Uk 2/3/4x25x300 - 390 cm m3 65,000,000.00
13 Papan Uk 2/3/4x30x300 - 390 cm m3 65,000,000.00
I.2.A KAYU KAMPER SAMARINDA - BASAH
1 Balok Uk 8x15x400 cm m3 8,936,666.67
2 Balok Uk 8x12x400 cm m3 8,936,666.67 Hal 15
6 Kaso Uk 4x6x400 cm m3 7,212,264.00 Hal 15
7 Kaso Uk 5x7x400 cm m3 8,930,000.00 Hal 15
8 Reng Uk 2x3x400 cm m3 8,930,000.00
9 Reng Uk 3x4x400 cm m3 8,916,666.67 Hal 15
10 Papan Uk 3x20x400 cm m3 9,095,000.00 Hal 15
12 Papan Uk 2x30x400 cm m3 9,095,000.00
I.2.B KAYU KAMPER SAMARINDA - OVEN
1 Balok Uk 8x15x400 cm m3 10,503,333.33
6 Kaso Uk 4x6x400 cm m3 10,420,000.00 Hal 16
7 Kaso Uk 5x7x400 cm m3 9,935,000.00 Hal 16
8 Reng Uk 2x3x400 cm m3 10,326,666.67
9 Reng Uk 3x4x400 cm m3 10,326,666.67 Hal 16
I.3.A KAYU KAMPER MEDAN / BANJAR / KRUING - BASAH
1 Balok Uk 8x15x400 cm m3 8,137,500.00
2 Balok Uk 8x12x400 cm m3 7,950,000.00
3 Balok Uk 6x15x400 cm m3 7,950,000.00
4 Balok Uk 6x12x400 cm m3 7,950,000.00
5 Balok Uk 5x10x400 cm m3 7,950,000.00
6 Kaso Uk 4x6x400 cm m3 7,950,000.00
7 Kaso Uk 5x7x400 cm m3 7,950,000.00
8 Reng Uk 2x3x400 cm m3 7,387,500.00
9 Reng Uk 3x4x400 cm m3 7,387,500.00
10 Papan Uk 3x20x400 cm m3 9,437,499.00
11 Papan Uk 3x30x400 cm m3 8,778,000.00
12 Papan Uk 2x30x400 cm m3 8,287,500.00
I.3.B. KAYU KAMPER MEDAN - OVEN
1 Balok Uk 8x15x400 cm m3 9,222,975.00
2 Balok Uk 8x12x400 cm m3 9,035,475.00
3 Balok Uk 6x15x400 cm m3 9,035,475.00
4 Balok Uk 6x12x400 cm m3 9,035,475.00
5 Balok Uk 5x10x400 cm m3 9,035,475.00
6 Kaso Uk 4x6x400 cm m3 9,035,475.00
7 Kaso Uk 5x7x400 cm m3 9,035,475.00
8 Reng Uk 2x3x400 cm m3 8,472,975.00
9 Reng Uk 3x4x400 cm m3 8,472,975.00
10 Papan Uk 3x20x400 cm m3 10,522,974.00
11 Papan Uk 3x30x400 cm m3 9,863,475.00
12 Papan Uk 2x30x400 cm m3 9,372,975.00
I.4.A KAYU RIMBA CAMPURAN ( KRC ) - BASAH
6 Kaso Uk 4x6x400 cm m3 4,465,500.00 Hal 16
7 Kaso Uk 5x7x400 cm m3 4,465,500.00 Hal 16
8 Reng Uk 2x3x400 cm m3 4,516,333.33 Hal 16
9 Reng Uk 3x4x400 cm m3 4,465,500.00 Hal 16
10 Papan Uk 3x20x400 cm m3 4,695,000.00
I.5. KAYU MERANTI - BASAH
6 Kaso Uk 4x6x400 cm m3 5,200,000.00 Hal 16
7 Kaso Uk 5x7x400 cm m3 5,345,000.00 Hal 16
8 Reng Uk 2x3x400 cm m3 5,276,000.00 Hal 16
9 Reng Uk 3x4x400 cm m3 5,338,000.00 Hal 16
I.3. KAYU LAINNYA
1 Dolken dia 8-10 cm x 4.00cm btg 16,875.00
2 Dolken dia 5 - 8 cm x 4.00cm btg 12,825.00
3 Bambu dia 6 - 8 cm x 6.00 cm btg 19,170.00
4 Kayu Terentang, papan 3x30x400 m3 4,050,000.00
5 Kayu Albasiyah m3 2,531,250.00
6 Kayu bakar untk pengaspalan m3 617,625.00
7 Bilik bambu m2 37,125.00
I.4. BAHAN KAYU LAPIS
1 Teak Wood 3' x 7' tbl 3mm Lb 95,916.67 Hal 16
2 Teak Wood 4' x 8' tbl 3mm Lb 148,131.82
5 Teak Wood 4' x 8' tbl 4mm motif Sungkai Lb 182,250.00
6 Triplek 3' x 7' tbl 3mm Lb 52,910.00 Hal 16
9 Multiplek 4' x 8' tbl 6mm Lb 117,855.00
14 Teak Blok 4' x 8' tbl 18mm Lb 330,750.00
15 Teak Blok 4' x 8' tbl 20mm Lb 366,954.55
16 Plywood Sungkai uk 4'x8'x3 mm Lb 128,333.33 Hal 16
17 Plywood Sungkai uk 4'x8'x4 mm Lb 293,064.75
18 Plywood Sungkai uk 4'x8'x18 mm 1 muka Lb 234,000.00 Hal 16
19 Plywood Sungkai uk 4'x8'x18 mm 2 muka Lb 231,666.67 Hal 16
20 Formika Polos Uk 4' x 8' FM A Lb 94,500.00
21 Formika Solid Colour Uk 4' x 8' FM A Lb 128,655.00
22 Formika Solid Colour Uk 4' x 8' FM B Lb 363,272.73
23 Formika Solid Colour Uk 4' x 8' FM C Lb 385,977.27
24 Formika Patterns Colour Uk 4' x 8' FM A Lb 374,625.00
25 Formika Patterns Colour Uk 4' x 8' FM B Lb 420,034.09
26 Formika Patterns Colour Uk 4' x 8' FM C Lb 431,386.36
27 Formika WoodGrains Colour Uk 4' x 8' FM A Lb 374,625.00
28 Formika Wood Grains Colour Uk 4' x 8' FM B Lb 420,034.09
29 Formika Wood Grains Colour Uk 4' x 8' FM C Lb 431,386.36
30 List Plafond berprofil m' 9,875.25
J. BAHAN ATAP
1 Genteng Asbes gel 6 mm (3x1,08) bh 66,424.00 Hal 9
2 Bubungan Genteng Asbes gel kecil M' 37,295.00 Hal 10
3 Genteng metal color tb 0,3 tct M2 128,904.76 Hal 55
4 Bubungan Genteng metal color (u) tb 0,3 tct M2 75,817.00 Hal 55
5 Zink Gelombang BJLS 0.20 M2 47,250.00
8 Zink Datar / Plat BJLS 0.20 M2 65,340.00
11 Clipplok zinkalum M2 143,235.00
12 KL 65 bh 3,645.00
13 Nok Clipplok zink alum M' 85,995.00
14 Metal deck colour bond M2 128,250.00
15 Nok Metal deck colour bound M' 47,250.00
16 Genteng badan Keramik bercat bh 9,450.00
17 Nok Genteng Keramik bercat bh 35,775.00
18 Nok Genteng Keramik bercat cab 2 bh 96,930.00
21 Nok Genteng Keramik bercat Ending Atas / Bawah bh 96,930.00
22 Genteng Keramik bercat Tepi Kiri / Kanan bh 107,325.00
23 Genteng Keramik Penyambung tepi bh 35,775.00
24 Nok Genteng Keramik Penangkal Petir / Ventilasi bh 96,930.00
25 Nok Hiasan sudut bh 96,930.00
26 Flashing zincalume AZ 100 G.550 flat sheet 300 mm M' 32,500.00
27 Flashing zincalume AZ 100 G.550 flat sheet 600 mm M' 57,500.00
K. BAHAN BAKAR & PELUMAS

1 Solar ltr 8,775.00
2 Bensin Premium ltr 8,775.00
3 Petramax ltr 12,150.00
4 Oli SAE 150 ltr 43,740.00
5 Oli Gardan ltr 54,000.00
6 Oli Hydrolik ltr 47,250.00
7 Minyak bekisting ltr 8,775.00
L. BAHAN LAIN2
1 Glass wool tbl 2,5 cm m2 21,465.00
2 Alumunium foil m2 2,025.00
3 Karpet (Tile Carpet interfase Timberline - Setara) M2 168,750.00
4 Editif Pozolith ltr 30,375.00
5 Compond Kg 4,320.00
6 Parket M2 324,000.00
7 Pipa BSP dia 50mm M' 168,750.00
8 Knie BSP dia 50mm Bh 62,100.00
9 Pipa hollow 20x40mm M' 26,055.00
10 Pipa BSP dia 100mm M' 267,975.00
11 Knie BSP dia 100mm Bh 68,850.00
12 Pipa hollow 20x40mm M' 26,055.00
13 Knie Stainless steel dia 50mm Bh 33,750.00
14 Pipa Stainlees steell dia 50mm M' 420,930.00
15 Halaw Stainlees steell 20 x 50mm Bh 191,295.00
16 Pipa Stainlees steell dia 20mm M' 103,275.00
17 End pipa Stainlees stell dia 20 mm bh 25,785.00
18 Inlay nat Stainlees steell tbl 6mm bh 30,780.00
19 Poly carbonate M2 78,975.00
20 Wall Guard M' 573,750.00
21 Bed Head Unit 1,834,380.00
22 Plastik cor M2 2,486.00 Asumsi
M. BAHAN LANTAI
1 Keramik Uk 20x20 cm M2 52,650.00 Hal 25
2 Keramik Uk 30x30 cm M2 43,500.00 Hal 25
3 Keramik Uk 40x40 cm, Unpolished Putih M2 55,000.00 Hal 25
4 Homogeneus Tile uk 40x40 M2 271,000.00 hal 317
5 Noosing keramik Uk 10 x 60 cm bh 27,720.00 Hal 33
6 Keramik Dinding Uk 20 x 25 cm M2 51,000.00 Hal 25
N. BAHAN CEILING ( PLAFOND )
1 Gypsum board 4"x 8" tbl 9mm Ex Jaya Board Lb 64,000.00
2 Gypsum Perforated Board 4"x 8" tbl 9 mm Lb 68,000.00
3 Rangka plafond besi hallaw M2 58,700.00
4 Rangka plafond alumunium ( metal furring) M2 52,700.00
5 Calsi Board 4" x 8" tbl 4mm Lb 70,000.00
6 Gypsum Tile Panel uk 0,60 x 1,20 m M2 33,800.00
7 Acaustic Uk 4"x8" Daikin M2 135,000.00
8 Acaustic Uk 2" x 4" Daikin M2 130,000.00
9 Compound Gypsum Kg 3,200.00
10 GRC tb 4,5 mm uk 1,20 x 2,40 m Lb 49,600.00
11 List Gypsum berprofil uk 5 cm m' 9,100.00
E Frame Plafond Flat
1 Metal Furring -Line tb 0,45 mm L 4 . 00 M pc 26,400.00
1 E Joiner ( Joiner furring to furring ) pc 1,000.00
2 E Connector ( Connector main runner to cross runner ) pc 1,000.00
3 Suspension Bracket pc 900.00
4 Suspension Rod D : 5 mm pc 6,100.00
5 Suspension Clip pc 1,000.00
6 Wall angel L 300 mm pc 5,100.00
E Frame Partition
1 U Stud 75 tb 0.50 mm L 3..M pc 47,200.00
2 C Stud 75 tb 0.50 mm L 3..M pc 49,900.00
A SANITAIR
1 Closet Duduk Type CW 660 JW Bh 927,450.00
TX 902 CV 1 Z Bh 329,400.00
TX 263 S Bh 222,750.00
TX 215 C Bh 90,450.00
T 53 DSN Bh 16,200.00
SW 660 IJ Bh 360,450.00
SW 660 CRJ Bh 143,100.00
TX 212 CWS Bh 598,050.00
TC 364 Bh 395,550.00
2 Closet Duduk Type C 436 -
Closet Duduk Type C 436 Bh 2,970,000.00
C 436 CR Bh 928,800.00
TS 436 SRXNWS Bh 4,554,900.00
TS 251 FT 2N Bh 189,000.00
TC 365 Bh 477,900.00
T 53 P 100 Bh 128,250.00
T 53 DSR Bh 27,000.00
3 Pasang Closet Jongkok CE 9 -
Pasang Closet Jongkok CE 9 bh 761,400.00
TV 150 NWV 12 bh 2,592,000.00
T 82 C 32 bh 291,600.00
4 Wastafel type LW 861CJ -
Wastafel type LW 861CJ bh 672,300.00
TX101 LB bh 1,282,500.00
THX 1 A5 N bh 287,550.00
TX 263 SV 1 bh 194,400.00
TX 263 SV 1 bh 194,400.00
5 Urinoir U 57 M -
Urinoir U 57 M bh 1,358,100.00
T 64 BW bh 145,800.00
T 9 RA bh 22,950.00
T 62-16 bh 174,150.00
T 60 P bh 1,066,500.00
6 Urinoir partitiaon exs Toto -
7 Partition A 100 bh 1,235,250.00
8 Kran T 23 B 13V 7 N bh 264,600.00
9 Kran T 23 B 13 bh 253,800.00
10 Kran T 30 AR 13 V 7 N bh 423,900.00
11 Floor drain bh 100,000.00
Merk Standard
12 Clean out exs Toto -
TX 1 BN bh 351,000.00
13 Shower Sprey exs Toto -
THX 20 MCRB bh 360,450.00
14 Shower Head exs Toto -
TX 402 SZ bh 496,800.00
15 Soap holder exs Toto -
TX 706 AES / S 156 N bh 367,200.00
16 Paper holder exs Toto -
TX 11 B , atau TS 116 R bh 282,150.00
17 Gantungan Baju exs Toto -
TS 118 WSB Double Rob Hock bh 182,250.00
18 Hand Drayer exs Toto -
Hand drayer bh 2,754,000.00
19 Shower Tray -
20 Pasang Shower Tray (bilyonet) bh 2,592,000.00
21 Zink 2 lobang bh 1,012,500.00
22 Zink 1 lobang bh 607,500.00
23 Bak mandi Fibre glass bh 641,250.00
24 Kran Zink TX 603 KCS bh 679,050.00
25 Soap Holde Wastafel TS 125 R bh 444,150.00
26 Stop Valve TL 340 bh 305,100.00
27 Kran Wastafel TEN 40 AWX bh 413,100.00
28 Soap dispenser bh 371,925.00
29 Grabbar TX 3 A 2 ( L 50 cm ) bh 878,850.00
30 Closet Duduk Type CW 630 IJ -
Closet Duduk Type CW 630 IJ bh 2,342,250.00
CW 630 CRJP bh 270,000.00
TX 263 S bh 222,750.00
TX 215 C bh 90,450.00
TX 276 C bh 98,550.00
TX 630 C 8 WS bh 629,100.00
TC 282 SJ bh 1,071,900.00
31 Pasang Loundry Sink SK 508 -
Loundry Sink SK 508 bh 2,793,150.00
THX 54 bh 264,600.00
THX 1 A - 3 V 1 N bh 457,650.00
T 30 ARQ 13 N bh 548,100.00
32 Pasang Spool Hock SK 33 -
Spool Hock SK 33 bh 2,970,000.00
TV 150 NS bh 2,443,500.00
T 52 S 32 R bh 305,100.00
TX 901 CV 12 bh 147,150.00
T 53 DSRN bh 18,900.00
TK 133 AR bh 905,850.00
Pasang Closet Jongkok CE 6 -
Closet Jongkok C 6 bh 553,500.00
T 82 C 32 bh 284,399.10
Pasang Wastafel type L 34 -
Wastafel type L 34 bh 367,200.00
T 23 BQ 13 N bh 958,500.00
A ALUMUNIUM
Kusen Alumunium
1 Kusen alumunium 4" m' 145,500.00 Hal 19
2 Kusen alumunium 3" m' 92,583.33 Hal 19
3 Frame daun pintu m' 174,966.67 Hal 19
4 Frame daun jendela m' 220,020.83 Hal 19
5 Malion Courtain Wall 4 " m' 137,025.00
6 Malion Courtain Wall 3 " m' 128,250.00
7 Hollow Alumunium Tube 25x75x2 mm m' 75,060.00
8 Plint Alumunium lb 10 cm m' 34,762.50
9 Jalusi Alumunium m' 35,437.50
10 List U 1,5 x 2 cm m' 14,985.00
Kunci & alat penggantung
1 Automatic Q Bh 15,795,000.00
2 Kunci & Pull handle -
Lock case BDN Swing/Pull Bh 364,500.00
Double Cylinder Bh 213,570.00
Pull handle d 38 -20 Psg 1,104,570.00
3 Kunci & Pull handle bh -
Pull handle Psg 312,930.00
4 Kunci & Lefer handle bh -
Lefer handle Psg 337,500.00
5 Door closer bh 356,000.00 Hal 81
6 Floor hing Bh 900,000.00 Hal 81
7 Grendel Bh 245,430.00
8 Engsel 4" Bh 272,430.00
9 Engsel 3" Bh 177,930.00
10 Panic Exit device Bh 3,890,430.00
11 Hinges Pintu besi KEND Bh 337,500.00
12 Door stop Bh 177,930.00
13 Kunci Tanam Sederhana Bh 182,250.00
14 Spring knip/ Ajuster Bh 177,930.00
15 Grendel jendela Bh 177,930.00
16 Rolling Door M2 337,500.00
17 Chain Block Bh
18 Grendel / Gembok M2 245,430.00
19 Daun Rolling door M2 650,000.00
20 Daun pintuFolding gate M2 628,897.50
21 Sun louvre ( Alumunium ) M2 708,750.00
22 Engsel angin Bh 202,500.00
Kaca
1 Kaca Polos 12 mm M2 388,125.00
2 Kaca Polos 6 mm M2 138,375.00
3 Kaca Rayben Warna 12 mm ( Blue,Bronze,Green,Grey) M2 708,750.00
4 Kaca Rayben Warna 6 mm ( Blue,Bronze,Green,Grey) M2 318,937.50
5 Kaca Tempered Warna 12 mm M2 1,059,750.00
6 Kaca Tempered Warna 6 mm M2 428,625.00
7 Kaca Tempered Polos 12 mm M2 648,000.00
8 Kaca Tempered Polos 6 mm M2 363,825.00
9 Kaca Tented 5 mm M2 163,012.50
10 Kaca Tented 6 mm M2 201,285.00
11 Kaca Tented 8 mm M2 318,937.50
12 Kaca muka/cermin tbl 5 mm M2 168,750.00
13 Kaca Lamenated double 6mm M2 503,212.50
14 Kaca Lamenated double 10mm M2 996,679.69
Cubical systim -
15 Black Spot Set 6,075,000.00
16 Shine Spot Set 6,345,000.00
17 Clear Spot Set 14,445,000.00
Stain less stell -
Plat SS tebal 1 mm M2 168,750.00
Plat SS tebal 2 mm M2 270,000.00
Pengecatan jadi, dll -
1 Cat Powdercoating M2 128,250.00
2 Melamik M2 60,750.00
3 Cat duco M2 128,250.00
4 Cat zinkromate M2 5,940.00
5 Sealent M' 10,732.50
6 List karet lb 1 cm M' 3,577.50
7 Resin M' 2,835.00
8 Alumunium Composite Ranal ( ACP )
9 Alucobest PVDF , t 4 mm Warna Standart M2 324,000.00
10 Cutting & Grooving M2 6,750.00
11 Alucobest PVDF , t 3 mm Warna Standart M2 216,000.00
12 Alucobest PVDF , t 3 mm Warna Standart + Nano M2 229,500.00
13 Alucobest PVDF , t 3 mm Warna Khusus M2 283,500.00
14 Alucobest PVDF , t 3 mm Warna Khusus + Nano M2 432,000.00
15 Alucobest PVDF , t 3 mm Warna Dream X M2 432,000.00
16 Cutting & Grooving M2 6,750.00
O. BAHAN PERTAMANAN
Alat bantu Taman
1 Pupuk kandang Kg 6,075.00
2 Batu alam ( Andesit ) warna hitam 20 x 40 x 5 cm M2 145,557.00
3 Batu alam Bronjol Ø 10 cm M2 162,000.00
4 Batu hias diameter 20 s/d 60cm Unit 68,040.00
5 Koral lepas (setara batu brojol merah hati ) Krg 68,796.00
6 Batu Cadas besar / sedang t. 50 cm Unit 87,480.00
Rumput
1 Rumput gajah mini lempeng ( Axonopus compressus ) M2 24,205.50
2 Rumput gajah biasa lempeng M2 17,010.00
3 Rumput Embun M2 16,895.25
4 Rumput Manila ( Zoysia matrela ) lempeng M2 23,355.00
5 Rumput Manila ( Zoysia matrela ) tandur M2 17,820.00
6 Rumput Peking M2 -
7 Rumput Jepang Lempeng M2 23,220.00
Pohon Palm2 an
1 Pohon Palm Raja (Oreodoxa regia ) tg 300 cm Ø 75 cm Phn 362,070.00
4 Pohon Palm sadeng (Livistonia rotundifolta) tg 50 cm Ø 5 c Phn 153,839.25
5 Pohon Kepala sayur tg 300 cm Ø 30 cm Phn 446,377.50
6 Pohon Kelapagading ( Cocos capitata ) tg 300 cm Ø 15 cm Phn 682,627.50
7 Pohon Kelapasawit batang keras ( Elais geunesis ) tg 300 cm Phn 972,202.50
8 Pohon Kelapasawit batang keras ( Elais geunesis ) tg 200 cm Phn 2,167,695.00
9 Pohon Kelapasawit batang keras ( Elais geunesis ) tg 150 cm Phn 817,593.75
10 Pohon Kurma btg keras (Phoenik detilifera) tg 100 cm Ø 30 Phn 1,357,589.70
11 Pohon Kurma btg keras (Phoenik detilifera) tg 200 cm Ø 30 Phn 3,382,627.50
12 Pohon Lontar ( Borassus Flabefiter ) tg 300 cmØ 25 cm Phn 547,593.75
13 Pohon Palm botol tg 200 cm Ø 30 cm Phn 480,093.75
14 Pohon Palm botol tg 100 cm Ø 30 cm Phn 210,093.75
Pohon Peneduh
1 Pohon Trembesi ( Samanea saman ) tg 200 cmØ 4 cm Phn 107,190.00
2 Pohon Trembesi ( Samanea saman ) tg 300 cmØ 6 cm Phn 225,045.00
2 Pohon Flamboyan kuning( Delonix regia) Tg 300 cm Ø btg 4 Phn 142,290.00
3 Pohon Kamboja Bali ( Plumeria sp ) aneka warna tg 300cm Ø Phn 243,000.00
3 Pohon Cemara angin ( Casuaria equisetifolia ) tg 200 cm Ø bt Phn 121,500.00
4 Pohon bunga kupu2 (Bauhinia purpurea) tg 300 cm Ø 4 cm Phn 202,500.00
4 Pohon Dadap merah ( Erythrina cristagali ) tg 200 cm Ø btg 3 Phn 243,000.00
5 Pohon Angsana ( Ptecarpus indicus ) tg 300 cm Ø btg 6 cm Phn 40,500.00
Pohon Perdu
1 Dendron biasa ( Philodendron sp ) 1 rpn 4 phn tg 50 cm Phn 12,150.00
2 Air mata penganten ( Antigonon leptopus ) Phn 12,150.00
3 Tanaman Hias Komposisi dalam pot.tipe 1 Phn 27,540.00
4 Arabidea ( arabidea sp ) Phn 8,775.00
5 Lantana rambat Phn 9,720.00
6 Sirih gading daun kuning ( Scindapsus ) Phn 8,910.00
7 Soka Bangkok tg 20 cm Phn 9,450.00
8 Soka Singapura tg 30 cm Phn 8,437.50
9 Soka Jawa tg 30 cm Phn 7,762.50
10 Ipomoea batatas / Ubi rambat / Telotelo tg 10 cm 3 s/d 5 btg Phn 12,150.00
11 Tanaman semak Komposisi, kombinasi t 50 cm 1 rp 4 pohon Phn 28,485.00
12 Tanaman semak Komposisi Kombinasi tg 50 cm 1 rpn 4 phn Phn 27,540.00
13 Teh tehan (Durantha) tinggi 50 cm 3 - 4 bt / Rpn Rpn 6,075.00
14 Teh tehan (Durantha) tinggi 70 cm 3- 4 bt / Rpn Rpn 8,100.00
15 Kembang sepatu putih ( Hiiscus mutabilis ) tg 70 cm Phn 12,825.00
16 Kembang sepatu putih ( Hiiscus mutabilis ) tg 90 cm Phn 25,650.00
17 Agafe putih ( Agave Sp ) tg 40 cm Ø tajuk 30 cm Pot 27,000.00
18 Agafe Biasa ( Agave Sp ) tg 50 cm Ø tajuk 40 cm Pot 27,000.00
19 Bilawan ( Plumbago aphylia ) tg 15 cm =3-4 bt /pot Pot 7,425.00
20 Bougenvil ( Bougainvillea Sp ) bunga bentukan penuh tg 60 Pot 81,000.00
23 Lantana pagar ( Lantana Camara ) 30 cm = 3-4 bt/ Rpn Rpn 4,387.50
24 Tanaman Rambat (Flame of irian, orange) t:40cm, dia 30cm Rpn 6,075.00
25 T, Rambat (Clerodendrum sp/Nona mkn sirih) t:50cm, dia 40 Rpn 18,225.00
26 Tanah merah ( Tanah humus ) M3 155,722.50
27 Tali injuk Kg 23,760.00
P. Saluran
1 Buis beton bulat dia. 20 cm tanpa tulang bh 66,000.00 Hal 113
6 Buis beton 1/2 bulat dia. 20 cm tanpa tulang bh 36,300.00 Hal 114
9 U 400/400 unit / 1,20 m 412,500.00 Hal 120
10 U 500/500 unit / 1,20 m 622,400.00 Hal 120
11 U 500/600 unit / 1,20 m 722,800.00 Hal 120
12 U 600/500 unit / 1,20 m 687,100.00 Hal 120
13 U 600/600 unit / 1,20 m 725,600.00 Hal 120
14 U 600/700 unit / 1,20 m 816,200.00 Hal 120
15 U 600/800 unit / 1,20 m 908,500.00 Hal 120
16 U 800/800 unit / 1,20 m 1,090,600.00 Hal 120
17 U 1000/1000 unit / 1,20 m 1,869,600.00 Hal 121
18 U 1200/1200 bh 2,538,100.00 swkl 2016
19 Tutup U 400 LD unit / 0,60 m 200,667.00 Hal 121
24 Tutup U 400 HD unit / 0,60 m 258,833.00 Hal 121
29 Tutup U 1200 HD unit / 0,60 m 1,214,400.00 swkl 2016
30 Manhole LD 720 x 695 unit
31 Manhole HD 720 x 695 unit
32 BC 500 x 500 LD unit / 1 m 1,248,000.00 Hal 121
33 BC 600 x 600 LD unit / 1 m 1,524,800.00 Hal 121
34 BC 800 x 800 LD unit / 1 m 2,185,300.00 Hal 121
35 BC 1000 x 1000 LD unit / 1 m 3,362,700.00 Hal 121
36 BC 400 x 400 HD unit / 1 m 1,189,900.00 Hal 121
37 BC 500 x 500 HD unit / 1 m 1,574,900.00 Hal 121
38 BC 600 x 600 HD unit / 1 m 1,990,900.00 Hal 121
39 BC 800 x 800 HD unit / 1 m 3,751,700.00 Hal 121
BC 800 x 800 HD (swakelola 2016) unit / 1 m 2,718,600.00 Hal 2
38 BC 1000 x 1000 HD unit / 1 m 4,658,200.00 Hal 121
39 BC 1200 x 1200 HD unit / 1 m 6,088,600.00 Hal 121
40 BC 1500 x 1500 HD unit / 1 m 9,630,900.00 Hal 121
Swakelola 2016
41 BC 2000 x 2000 HD unit / 1 m 11,815,800.00
Hal 2/D.3/18
42 Pipa Galvanis O1/2" m'
43 Pipa Galvanis O3/4" m'
44 Pipa Galvanis O1" m'
47 Pipa PVC tipe AW Ø 1/2" m' 3,932.50 Hal 123
48 Pipa PVC tipe AW Ø 3/4" m' 5,417.50 Hal 123
49 Pipa PVC tipe AW Ø 1" m' 7,397.50 Hal 123
50 Pipa PVC tipe AW Ø 1 1/2" m' 12,760.00 Hal 124
52 Pipa PVC tipe AW Ø 2 1/2" m' 23,815.00 Hal 124
56 Pipa PVC tipe D 1 " m'
57 Pipa PVC tipe D 1,5 " m' 11,115.50 Hal 124
58 Pipa PVC tipe D 2 " m' 14,025.00 Hal 124
62
63 Wall paper Vinyl M2 46,000.00
64 Lem wall paper kg 27,500.00
65 Ramset ls 8,300.00
66 Keramik Uk 33.3 X 33.3 cm Gol A M2 10,111.11
67 Lem Vinyl 27,500.00
68 Under layer M2 22,500.00
69 Keramik Uk. 30x30 cm M2 46,000.00 Hal 25
70 Keramik Uk. 20x20 cm M2 52,500.00 Hal 25
71 Keramik Tembok Uk. 20x25 cm M2 51,000.00 Hal 25
72 Keramik Homogenous Tile Uk. 60x60 cm Pcs 16,633.33
73 Plint keramik artistik Buah 15,333.33
74 Plint ubin teralux marmer Buah 2,772.22
75 Plint ubin granit Buah 15,333.33
76 Wall sealer kg 174,416.67
77
78 Accecories ( 30 % material )
79 Bak cuci piring set 39,750.00 HAL 12
80 Bak fibreglass BH 232,857.00 RSNI T-15-2002 An 6.7.
81 Bak Kontrol
82 Batang Tembaga
83 bathcuip
84 Closet duduk Bh 4,485,000.00 Hal.11
85 Closet Jongkok porselen Bh 2,710,512.00 Hal. 11
86 Closet Jongkok teraso Bh 214,792.00 Hal. 11
87 Straight Batang Bh 976,200.00 DKI 11 Hal 126
88 Elbow Bh 378,900.00 DKI 11 Hal 126
89 Tee Bh 597,500.00 DKI 11 Hal 126
90 Cross Bh 721,200.00 DKI 11 Hal 126
91 Reducer Bh 515,850.00 DKI 11 Hal 126
92 In/Out side Rider Bh 515,850.00 DKI 11 Hal 126
93 Cover Bh 549,000.00 DKI 11 Hal 126
94 Kabel Grounding roll (50 M) 1,025,000.00
95 Kabel Listrik ITC 1 x 2 x 1,5 mm roll (50 M) 675,000.00 HARGA PASAR
96 Kabel Listrik NYM 2 x 1,5 mm roll (50 M) 326,150.00
99 Kabel Listrik NYMHY 2 x 1,5 mm roll (50 M) 455,550.00 DKI 11 Hal 121 M3/3
100 Kran air BH 19,527.00 RSNI T-15-2002 An 6.33.
101 Perlengkapan
102 Perlengkapan (12%)
103 Perlengkapan (20%)
104 Pipa air limbah jenis pipa tanah Ǿ 15 cm"
105 Pipa air limbah jenis pipa tanah Ǿ 20 cm"
106 Pipa beton diameter 15-20 cm M' 27,771.00 JURNAL
107 Pipa beton diameter 30-100 cm M' 50,033.00 JURNAL
108 Pipa Galvanish 1 1/2" M' 158,900.00 JURNAL
109 Pipa Galvanish 1" M' 53,750.00 RSNI T-15-2002 An 6.21.
110 Pipa Galvanish 1/2" M' 29,950.00 RSNI T-15-2002 An 6.19.
112 Pipa Galvanish 3/4" M' 38,800.00
114 Power Fan + Stop Kontak unit 400,000.00 HARGA PASAR
115 Seal tape BH 2,400.00 RSNI T-15-2002 An 6.35.
116 Urinoir Bh 318,922.00 RSNI T-15-2002 An 6.4.
117 waterdrain SET 45,000.00 RSNI T-15-2002 An 6.33.
118 Wastafel BH 1,980,512.00 Hal. 11
ANALISA PEK. PANCANG MINI PILE 25x25 CM
NO. URAIAN PEKERJAAN SAT INDEX HARSAT (Rp) BAHAN (Rp) UPAH (Rp) JUMLAH (Rp)
Tiang pancang beton bertulang (25 x 25 cm ) M'
I. Sambungan Tiang Pancang

a. Joint Welding titik 55,000.00
b. Alat Penyambung tiang pancang titik 50,000.00
Jumlah / Titik 50,000.00 55,000.00 105,000.00

Harga Satuan Pekerjaan dan Jasa 10% 55,000.00 60,500.00 115,500.00
II. Pemancangan dengan alat Drop Hammer M' 60,000.00
Jumlah / M' 60,000.00 60,000.00

Harga Satuan Pekerjaan dan Jasa 10% 66,000.00 66,000.00
III. Pengadaan Tiang Pancang 25 x 25 Cm M' 1.03 175,000.00 180,250.00
Jumlah / M' 180,250.00 180,250.00

Harga Satuan Pekerjaan dan Jasa 10% 198,275.00 198,275.00
ANALISA HARGA SATUAN
PEKERJAAN SIPIL
HARSAT BAHAN UPAH JUMLAH

NO. URAIAN PEKERJAAN SAT. INDEKS (Rp) (Rp) (Rp) (Rp) KETERANGAN
P PEKERJAAN PENDAHULUAN
P.1 Papan nama proyek LS 1,191,218.41 616,625.57 1,807,843.98
Refrensi : Permen PU No 11/PRT/M/2013 - Hal.176 - LA.03
Material
Multiplek 4' x 8' tbl 18mm lbr 1.0000 266,760.00 266,760.00
Balok Uk 8x12x400 cm m3 0.0770 8,936,666.67 688,123.33
Paku Uk 5 cm kg 0.6000 17,300.00 10,380.00
Paku Uk 7 cm kg 0.6000 16,500.00 9,900.00
Cat besi / kayu ICI Dulux kg 2.5000 51,126.67 127,816.68
Tenaga kerja
Pekerja Oh 1.0000 138,077.00 138,077.00
Tukang kayu Oh 1.0000 158,789.00 158,789.00
kepala tukang kayu Oh 0.1000 173,978.00 17,397.80
Tukang Cat Oh 1.5000 158,789.00 238,183.50
Mandor Oh 0.1000 185,023.00 18,502.30
Jumlah / LS 1,102,980.01 570,949.60 1,673,929.61

Harga Satuan Pekerjaan dan Jasa 8% 1,191,218.41 616,625.57 1,807,843.98
P.2 Pembersihan dan striping/kosrekan M2 - 8,455.28 8,455.28
Material
Tenaga kerja
Pekerja Oh 0.0500 138,077.00 6,903.85
Mandor Oh 0.0050 185,023.00 925.12
Jumlah / M2 - 7,828.97 7,828.97

Harga Satuan Pekerjaan dan Jasa 8% - 8,455.28 8,455.28
SB PEKERJAAN PEMBONGKARAN
SB.1 Bongkar pasangan batu (manual) M3 - 304,390.16 304,390.16
Refrensi : Permen PU No 11/PRT/M/2013 - Hal.92 - T.01 (f)
Material
Tenaga kerja
Pekerja Oh 1.8000 138,077.00 248,538.60
Mandor Oh 0.1800 185,023.00 33,304.14
Jumlah / M3 - 281,842.74 281,842.74

SB.2 Bongkar pasangan batu (Jack hammer) M3 - 144,663.39 144,663.39

Refrensi : Permen PU No 11/PRT/M/2013 - Hal.92 - T.01 (g)
Material
Tenaga kerja
Pekerja Oh 0.6000 138,077.00 82,846.20
Mandor Oh 0.0600 185,023.00 11,101.38
Peralatan
Jack hammer hari 0.0500 800,000.00 40,000.00
Jumlah / M3 - 133,947.58 133,947.58

SB.3 Bongkar beton dengan Jack Hammer M3 - 239,703.39 239,703.39

Refrensi : Permen PU No 11/PRT/M/2013 - Hal.145 - B.34
Material
Tenaga kerja
Pekerja Oh 0.6000 138,077.00 82,846.20
Mandor Oh 0.0600 185,023.00 11,101.38
Peralatan
Jack Hammer hari 0.1600 800,000.00 128,000.00
Jumlah / M3 - 221,947.58 221,947.58

Page 26 of 139
PEKERJAAN SIPIL

SB.4 Bongkar Paving blok abuabu Type 4,6 Ex internusa block M2 - 8,455.28 8,455.28
Referensi : BOW An L.5. x ¼ (Kobangdikal)
Material
Tenaga kerja
Pekerja Oh 0.0500 138,077.00 6,903.85
Mandor Oh 0.0050 185,023.00 925.12
Jumlah / M2 - 7,828.97 7,828.97

SB.5 Bongkar atap genteng M2 - 4,980.71 4,980.71

Referensi : Juklak/99/XII/2004 Dirjen Ranahan Dephan X An 09 & BOW An L.7 (Kobangdikal)
Material
Tenaga kerja
Pekerja Oh 0.0200 138,077.00 2,761.54
Mandor Oh 0.0100 185,023.00 1,850.23
Jumlah / M2 - 4,611.77 4,611.77

SB.6 Bongkar atap seng/asbes M2 - 12,451.78 12,451.78

Referensi : BOW An L.8. x ½ (Kobangdikal)
Material
Tenaga kerja
Pekerja Oh 0.0500 138,077.00 6,903.85
Mandor Oh 0.0250 185,023.00 4,625.58
Jumlah / M2 - 11,529.43 11,529.43

SB.7 Bongkar Kansteen M' - 74,130.02 74,130.02

Referensi : Daftar AHS Bina Marga
Material
Tenaga kerja
Pekerja Oh 0.3200 138,077.00 44,184.64
Tukang Oh 0.0800 158,789.00 12,703.12
Mandor Oh 0.0500 185,023.00 9,251.15
Peralatan
Alat Bantu Bongkar Manual hari 0.1250 20,000.00 2,500.00
Jumlah / M' - 68,638.91 68,638.91

ST PEKERJAAN TANAH
ST.1 Galian tanah biasa sedalam < 1 m M3 - 95,206.48 95,206.48
Refrensi : Permen PU No 11/PRT/M/2013 - Hal.70 - T.06 (a)
Material
Tenaga kerja
Pekerja Oh 0.5630 138,077.00 77,737.35
Mandor Oh 0.0563 185,023.00 10,416.79
Jumlah / M3 - 88,154.15 88,154.15
ST.1a Galian tanah biasa sedalam < 1 m menggunakan alat M3 - 224,806.48 224,806.48
Material
Tenaga kerja
Pekerja Oh 0.5630 138,077.00 77,737.35
Mandor Oh 0.0563 185,023.00 10,416.79
Peralatan
Jack hammer hari 0.1500 800,000.00 120,000.00
Jumlah / M3 - 208,154.15 208,154.15

Page 27 of 139
PEKERJAAN SIPIL

ST.2 Galian tanah biasa sedalam s.d 2 m M3 - 97,629.44 97,629.44

Refrensi : Permen PU No 11/PRT/M/2013 - Hal.71 - T.06 (b)
Material
Tenaga kerja
Pekerja Oh 0.6500 138,077.00 89,750.05
Mandor Oh 0.0035 185,023.00 647.58
Jumlah / M3 - 90,397.63 90,397.63
ST.3 Galian tanah berbatu sedalam < 1 m M3 - 358,061.73 358,061.73

Material
Tenaga kerja
Pekerja Oh 1.3510 138,077.00 186,542.03
Mandor Oh 0.1351 185,023.00 24,996.61
Peralatan
Jack hammer hari 0.1500 800,000.00 120,000.00
Jumlah / M3 - 331,538.63 331,538.63
ST.4 Galian tanah cadas atau tanah keras sedalam ≤ 1 m M3 - 211,382.06 211,382.06
Material
Tenaga kerja
Pekerja Oh 1.2500 138,077.00 172,596.25
Mandor Oh 0.1250 185,023.00 23,127.88
Jumlah / M3 - 195,724.13 195,724.13
ST.5 Galian lumpur sedalam ≤ 1 m M3 - 140,865.00 140,865.00

Material
Tenaga kerja
Pekerja Oh 0.8330 138,077.00 115,018.14
Mandor Oh 0.0833 185,023.00 15,412.42
Jumlah / M3 - 130,430.56 130,430.56
ST.6 Galian dengan excavator M3 91,962.00 35,100.61 127,062.61

Referensi : Perhitungan Engineering (Kobangdikal)
Asumsi : Galian menggunakan alat berat (excavator); Proses: 1. Tanah yang dipotong umumnya berada di sisi jalan; 2. Penggalian dilakukan dengan excavator;
3. Excavator menuang ke dalam dump truck;4. Dump truck membuang material sejauh 1 Km; 5. Jam kerja efektif/hari 5 jam; 6. Faktor pengembangan bahan 1,2.
Komponen bahan (solar & minyak pelumas), tenaga kerja (operator & pembantu operator) sudah dihitung dalam analisis biaya peralatan.
Analisis belum termasuk biaya mobilisasi alat. Dalam perhitungan rinci agar diperhatikan bahwa pemakaian total alat di bawah 1 hari dihitung minimal 1 hari.
Material
Excavator Kobelco SK 024 jam 0.0760 950,000.00 72,200.00
DUMP TRUCK 3-4 M³ / 6 TON jam 0.0740 175,000.00 12,950.00
Tenaga kerja
Pekerja Oh 0.2260 138,077.00 31,205.40
Mandor Oh 0.0070 185,023.00 1,295.16
Jumlah / M3 85,150.00 32,500.56 117,650.56

ST.7 Pemadatan tanah M2 - 25,871.40 25,871.40

Material
Tenaga kerja
Pekerja Oh 0.0500 138,077.00 6,903.85
Mandor Oh 0.0500 185,023.00 9,251.15
Peralatan
Stamper hari 0.0500 156,000.00 7,800.00
Jumlah / M2 - 23,955.00 23,955.00
Page 28 of 139
PEKERJAAN SIPIL

ST.8 Timbunan pasir sebagai bahan pengisi M3 335,652.77 31,423.23 367,076.00

Refrensi : Permen PU No 11/PRT/M/2013 - Hal.82 - T.14 (e)
Material
Pasir pasang m3 1.1000 282,536.00 310,789.60
Tenaga kerja -
Pekerja Oh 0.2000 138,077.00 27,615.40
Mandor Oh 0.0080 185,023.00 1,480.18
Jumlah / M3 310,789.60 29,095.58 339,885.18
Pemadatan Tanah Dasar dengan alat berat M2 - 8,791.81 8,791.81

Referensi : Panduan AHS 028/T/BM/1995 & Spek Umum Jalan. (Kobangdikal)
Tenaga kerja
Pekerja OH 0.0500 138,077.00 6,903.85
Mandor OH 0.0050 185,023.00 925.12
Peralatan
wheel roller 8 ton jam 0.0015 205,000.00 311.60
Jumlah / M2 - 8,140.57 8,140.57

Bongkar Perkerasan Aspal + Pembuangan + Pemadatan M3 - 231,851.03 231,851.03

Bongkar Perkerasan Aspal M3

Upah Tenaga Kerja ls 1.0000 107,973.00 107,973.00 DKI.1.II.4
Pembuangan M3
Tenaga kerja
Pekerja OH 0.5160 138,077.00 71,247.73 SNI 2002 edisi
Mandor OH 0.0500 185,023.00 9,251.15 revisi
Peralatan
Dump truck Mishubishi Fv 415 jam 0.0150 150,000.00 2,250.00
Pemadatan M3
Tenaga kerja
Pekerja Oh 0.0500 138,077.00 6,903.85 Permen PU
Mandor Oh 0.0500 185,023.00 9,251.15 No 11/PRT/M/
Peralatan 2013
Stamper hari 0.0500 156,000.00 7,800.00
Jumlah / M3 - 214,676.88 214,676.88

ST.9 Pemadatan pasir sebagai bahan pengisi M3 - 33,758.56 33,758.56

Refrensi : Permen PU No 11/PRT/M/2013 - Hal.82 - T.14 (d)
Material
Tenaga kerja
Pekerja Oh 0.1000 138,077.00 13,807.70
Mandor Oh 0.0100 185,023.00 1,850.23
Peralatan
Stamper hari 0.1000 156,000.00 15,600.00
Jumlah / M3 - 31,257.93 31,257.93
ST.10 Cerucuk dolken dia. 8-10 panjang 2 m Titik 10,935.00 22,491.05 33,426.05
Referensi : Perhitungan Engineering (Kobangdikal)
Asumsi: 2 orang Pekerjamenyiapkan, memotong & memancang 1 tiang dolken 2 m' dalam 20 menit; atau 3 tiang = 1 jam; atau 15 tiang = 1 hari
Sehingga 1 tiang membutuhkan 2/15 orang hari (OH) = 0,133; rasio mandor : Pekerja= 1 : 10
Material
Dolken dia 8-10 cm x 4.00cm btg 0.6000 16,875.00 10,125.00
Tenaga kerja
Pekerja Oh 0.1330 138,077.00 18,364.24
Mandor Oh 0.0133 185,023.00 2,460.81
Jumlah / Titik 10,125.00 20,825.05 30,950.05

Page 29 of 139
PEKERJAAN SIPIL

ST.11 Urugan base course Klas A CBR min 80% M3 330,480.00 166,180.44 496,660.44
Material
Base course klas A M3 1.2000 255,000.00 306,000.00
Tenaga kerja
Pekerja OH 1.0000 138,077.00 138,077.00
Mandor OH 0.0340 185,023.00 6,290.78
Peralatan
wheel roller 8 ton jam 0.0268 205,000.00 5,494.00
Water tank jam 0.0211 190,000.00 4,009.00
Jumlah / M3 306,000.00 153,870.78 459,870.78

ST.12 Urugan base course Klas B CBR min 60% M3 298,080.00 166,180.44 464,260.44
Material
Base course klas B M3 1.2000 230,000.00 276,000.00
Tenaga kerja
Pekerja OH 1.0000 138,077.00 138,077.00
Mandor OH 0.0340 185,023.00 6,290.78
Peralatan
Water tank jam 0.0211 190,000.00 4,009.00
Jumlah / M3 276,000.00 153,870.78 429,870.78

ST.13 Urugan limestone padat CBR 30% M3 226,800.00 158,883.96 385,683.96

Material
Batu Gamping / Lim stone M3 1.2000 175,000.00 210,000.00
Tenaga kerja
Pekerja OH 1.0000 138,077.00 138,077.00
Mandor OH 0.0340 185,023.00 6,290.78
Peralatan
Jumlah / M3 210,000.00 147,114.78 357,114.78

ST.14 Urugan Tanah Merah / Tanah urug CBR 10% M3 213,840.00 45,415.97 259,255.97
Material
Tanah Merah Super M3 1.2000 165,000.00 198,000.00
Tenaga kerja
Pekerja OH 0.2500 138,077.00 34,519.25
Mandor OH 0.0250 185,023.00 4,625.58
Peralatan
Water tank jam 0.0071 190,000.00 1,349.00
Jumlah / M3 198,000.00 42,051.83 240,051.83

ST.14a Urugan tanah M3 168,180.30 42,276.41 210,456.71

Material
Tanah merah M3 1.0000 155,722.50 155,722.50
Tenaga kerja
Pekerja OH 0.2500 138,077.00 34,519.25
Mandor OH 0.0250 185,023.00 4,625.58
Jumlah / M3 155,722.50 39,144.83 194,867.33

Page 30 of 139
PEKERJAAN SIPIL

Pemadatan Tanah Dasar dengan alat berat M2 - 8,791.81 8,791.81

Tenaga kerja
Pekerja OH 0.0500 138,077.00 6,903.85
Mandor OH 0.0050 185,023.00 925.12
Peralatan
wheel roller 8 ton jam 0.0015 205,000.00 311.60
Jumlah / M2 - 8,140.57 8,140.57

ST.15 Lapisan Geotextile non woven M2 33,382.80 48,816.98 82,199.78

Referensi : Permen PU No 11/PRT/M/2013 : Pemasangan geotekstil (1 m2), Tipe-C - Hal.109
Material
Geotextile non woven m2 1.1000 28,100.00 30,910.00
Tenaga kerja
Pekerja OH 0.2400 138,077.00 33,138.48
Tukang Gali OH 0.0480 158,789.00 7,621.87
Mandor OH 0.0240 185,023.00 4,440.55
Jumlah / M2 30,910.00 45,200.90 76,110.90
ST.16 Lapisan Geotextile woven M2 20,552.40 48,816.98 69,369.38

Referensi : Permen PU No 11/PRT/M/2013 : Pemasangan geotekstil (1 m2), Tipe-C - Hal.109
Material
Geotextile woven m2 1.1000 17,300.00 19,030.00
Tenaga kerja
Pekerja OH 0.2400 138,077.00 33,138.48
Tukang Gali OH 0.0480 158,789.00 7,621.87
Mandor OH 0.0240 185,023.00 4,440.55
Jumlah / M2 19,030.00 45,200.90 64,230.90
SJ PEKERJAAN JALAN DAN DEPO

SJ.1 Pemasangan Plastik cor M2 2,440.80 483.16 2,923.96
Referensi : Perhitungan Engineering
Asumsi : 2 orang Pekerjamenyiapkan, menggelar 700M2 dalam 1 hari
Sehingga 1 M2 membutuhkan 2/700 orang hari (OH) = 0,0029; rasio mandor : Pekerja= 1 : 10
Material
Plastik cor m2 1.1300 2,000.00 2,260.00
Tenaga kerja
Pekerja OH 0.0029 138,077.00 394.51
Mandor OH 0.0003 185,023.00 52.86
Jumlah / M2 2,260.00 447.37 2,707.37
Harga Satuan Pekerjaan dan Jasa 8% 2,440.80 483.16 2,923.96
SJ.2 Pipa PVC tipe D dia. 1.5" M1 14,405.69 5,368.43 19,774.12

Referensi : RSNI T-15-2002 An 6.28 (Kobangdikal)
Material
Pipa PVC tipe D 1,5 " m' 1.2000 11,115.50 13,338.60
Perlengkapan (35% harga pipa) % 35.0000 -
Tenaga kerja
Pekerja OH 0.0360 138,077.00 4,970.77
Tukang OH - -
Kepala Tukang OH - -
Mandor OH - -
Jumlah / M1 13,338.60 4,970.77 18,309.37
SJ.3 Filler asphalt kg 8,278.20 489.31 8,767.51

Material
Aspal Curah Pertamina kg 1.0500 7,300.00 7,665.00
Tenaga kerja
Pekerja OH 0.0029 138,077.00 399.53
Mandor OH 0.0003 185,023.00 53.54
Jumlah / kg 7,665.00 453.07 8,118.07
Page 31 of 139
PEKERJAAN SIPIL

SJ.4 Pembesian 1 kg dengan Besi beton Polos U24 Kg 14,968.80 2,455.76 17,424.56
Referensi : SNI DT-91-0008-2007 An 6.17
Material
Besi beton Polos U24 kg 1.0500 12,800.00 13,440.00
Kawat beton kg 0.0150 28,000.00 420.00
Tenaga kerja
Pekerja OH 0.0070 138,077.00 966.54
Tukang Besi OH 0.0070 158,789.00 1,111.52
Kepala Tukang OH 0.0007 173,978.00 121.78
Mandor OH 0.0004 185,023.00 74.01
Jumlah / kg 13,860.00 2,273.86 16,133.86
sub.SJ.2 Besi dowel dia. 25 - 300 p. 80 cm + cat + pelumas Kg 14,968.80 2,455.76 17,424.56
Material Besi Polos SJ.4 kg 1.0000 13,860.00 13,860.00

Upah /M2 SJ.4 Kg 1.0000 2,273.86 2,273.86
Jumlah / Kg 13,860.00 2,273.86 16,133.86
SJ.5 Pembesian 1 kg dengan Besi beton Ulir U 39 Kg 16,329.60 2,455.76 18,785.36

Material
Besi beton Ulir U 39 kg 1.0500 14,000.00 14,700.00
Kawat beton kg 0.0150 28,000.00 420.00
Tenaga kerja
Pekerja OH 0.0070 138,077.00 966.54
Tukang Besi OH 0.0070 158,789.00 1,111.52
Kepala Tukang OH 0.0007 173,978.00 121.78
Mandor OH 0.0004 185,023.00 74.01
Jumlah / kg 15,120.00 2,273.86 17,393.86
Jumlah / Kg 15,120.00 2,273.86 17,393.86
sub.SJ.3 Besi tie bar D 16 - 500 panjang 80 cm Kg 15,120.00 2,455.76 17,575.76

Material Besi Ulir SJ.5 kg 1.0000 14,000.00 14,000.00

Upah /M2 SJ.5 Kg 1.0000 2,273.86 2,273.86
Jumlah / Kg 14,000.00 2,273.86 16,273.86
SJ.5 Pembesian 1 kg jaring kawat (wire mesh) Kg 13,672.87 898.47 14,571.34

Referensi : Permen PU No 11/PRT/M/2013 Hal.135 No.B.18
Material
Wiremesh kg 102.0000 12,319.10 1,256,548.20
Kawat beton kg 0.5000 18,917.33 9,458.67
Tenaga kerja
Pekerja OH 0.2500 138,077.00 34,519.25
Tukang Besi OH 0.2500 158,789.00 39,697.25
Kepala Tukang OH 0.0250 173,978.00 4,349.45
Mandor OH 0.0250 185,023.00 4,625.58
Jumlah / 100 kg 1,266,006.87 83,191.53 1,349,198.39
Jumlah / - 12,660.07 831.92 13,491.98 Dibagi 100 Kg
Tulangan wiremesh M-5 (ulir) sbg. tul. atas + dudukan

sub.SJ.4 besi M2 29,573.97 1,912.61 31,486.58
Material Wiremesh /M2 SJ.5 kg 2.1287 12,660.07 26,950.09

Dudukan Besi beton kg 0.0360 12,026.67 433.21
Upah /M2 SJ.5 Kg 2.1287 831.92 1,770.94
Jumlah / M2 27,383.30 1,770.94 29,154.24
Page 32 of 139
PEKERJAAN SIPIL

sub.SJ.5 Tulangan wiremesh M-6 (ulir) sbg. tul. atas + dudukan M2 42,378.72 2,754.04 45,132.76
besi

Upah /M2 SJ.5 Kg 3.0653 831.92 2,550.03 55000
Jumlah / M2 39,239.56 2,550.03 41,789.59
sub.SJ.6 Tulangan wiremesh M-7 (ulir) sbg. tul. bawah + beton M2 57,159.75 3,748.37 60,908.13
decking

Beton Decking B0 m3 0.0002 663,000.00 108.43
Upah /M2 SJ.5 Kg 4.1720 831.92 3,470.72
Jumlah / M2 52,925.70 3,470.72 56,396.41
sub.SJ.7 Tulangan wiremesh M-8 (ulir) sbg. tul. atas + dudukan M2 74,969.36 4,895.62 79,864.98
besi

Upah /M2 SJ.5 Kg 5.4489 831.92 4,532.98
Jumlah / M2 69,416.07 4,532.98 73,949.06
Tulangan wiremesh M-8 (ulir) sbg. tul. bawah + beton

sub.SJ.8 M2 74,618.59 4,895.62 79,514.22
decking

Beton Decking B0 m3 0.0002 663,000.00 108.43
Upah /M2 SJ.5 Kg 5.4489 831.92 4,532.98
Jumlah / M2 69,091.29 4,532.98 73,624.27
sub.SJ.9 Tulangan wiremesh M-10 (ulir) sbg. tul. bawah + beton M2 116,529.45 7,649.66 124,179.11
decking

Beton Decking B0 m3 0.0002 663,000.00 108.43
Upah /M2 SJ.5 Kg 8.5141 831.92 7,083.02
Jumlah / M2 107,897.64 7,083.02 114,980.65
Tulangan wiremesh M-12 (ulir) sbg. tul. bawah + beton

sub.SJ.10 decking M2 167,772.58 11,016.93 178,789.52

Beton Decking B0 m3 0.0002 663,000.00 108.43
Upah /M2 SJ.5 Kg 12.2619 831.92 10,200.87
Jumlah / M2 155,344.98 10,200.87 165,545.85
SJ.6 Pekerjaan Paving blok abuabu Type 4,6 Ex internusa blok M2 104,632.48 70,272.20 174,904.68
Material
Paving blok abuabu m² 1.1000 85,000.00 93,500.00
Abu batu 5 mm m³ 0.0140 241,566.00 3,381.92
Tenaga kerja
Pekerja OH 0.2700 138,077.00 37,280.79
Tukang batu OH 0.1350 158,789.00 21,436.52
Kepala Tukang OH 0.0140 164,052.00 2,296.73
Mandor OH 0.0140 185,023.00 2,590.32
Peralatan
PLATE COMPACTOR jam 0.0225 65,000.00 1,462.50
Jumlah / M2 96,881.92 65,066.86 161,948.78
Page 33 of 139
PEKERJAAN SIPIL

SJ.7 Pasang kansteen beton K-400 uk. 18/22-30/60 cm M' 127,894.35 19,028.95 146,923.30
Asumsi : Analisis sesuai pemasangan dinding HB 20 (SNI DT-91-0009-2007 An 6.16.) x 0,25 m'
Bagian bawah kanstin diberi adukan 1PC:3PP t=3cm, antar kanstin diberi adukan t=1cm.
Material
Kansteen abu abu 18/22x30x60 cm bh 1.6667 63,636.36 106,060.61
Semen PC kg 6.2300 1,303.70 8,122.05
Pasir pasang m³ 0.0150 282,536.00 4,238.04
Tenaga kerja
Pekerja OH 0.0750 138,077.00 10,355.78
Tukang batu OH 0.0375 158,789.00 5,954.59
Kepala Tukang OH 0.0038 164,052.00 615.20
Mandor OH 0.0038 185,023.00 693.84

Jumlah / M' 118,420.70 17,619.39 136,040.09
SJ.8 Pengecatan Kansteen M2 16,635.33 20,926.60 37,561.93

Material
Cat genteng Kg 0.2400 58,242.00 13,978.08
Kapur sirih Kg 0.1500 9,500.00 1,425.00
Tenaga kerja
Pekerja OH 0.0600 138,077.00 8,284.62
Tukang batu OH 0.0500 158,789.00 7,939.45
Mandor OH 0.0050 185,023.00 925.12
Peralatan
Alat Bantu ls 1.0000 2,227.30 2,227.30
Jumlah / M2 15,403.08 19,376.49 34,779.57
SK PEKERJAAN OVERLAY / ASPHALT

SK.1 Pekerjaan Asphalt ATB Ton 1,140,480.00 299,763.30 1,440,243.30
Referensi :
Material
Hotmix ATB Ton 1.0000 1,056,000.00 1,056,000.00
Tenaga kerja
Pekerja jam 0.4293 17,259.63 7,409.56
Mandor jam 0.0613 23,127.88 1,417.74
Peralatan
wheel roller 8 ton Jam 0.0421 25,625.00 1,078.81
DUMP TRUCK 3-4 M³ / 6 TON Jam 0.5429 175,000.00 95,007.50
Finisher 3 mm Jam 0.0767 350,000.00 26,845.00
Tandem Roller 12 Ton Jam 0.0476 850,000.00 40,460.00
Tyre Roller Jam 0.0356 150,000.00 5,340.00
Alat Bantu Overlay set 1.0000 100,000.00 100,000.00
Jumlah / Ton 1,056,000.00 277,558.61 1,333,558.61

SK.2 Pekerjaan Asphalt Laston Ton 1,406,160.00 119,021.61 1,525,181.61

Referensi :
Material
Hotmix III Laston Ton 1.0000 1,302,000.00 1,302,000.00
Tenaga kerja
Pekerja jam 0.0241 17,259.63 415.96
Mandor jam 0.0024 23,127.88 55.74
Peralatan
wheel roller 8 ton Jam 0.0016 25,625.00 41.00
Finisher 3 mm Jam 0.0030 350,000.00 1,050.00
Tandem Roller 12 Ton Jam 0.0018 850,000.00 1,530.00
Tyre Roller Jam 0.0025 150,000.00 375.00
Alat Bantu Overlay set 1.0000 100,000.00 100,000.00
Jumlah / Ton 1,302,000.00 110,205.20 1,412,205.20

Page 34 of 139
PEKERJAAN SIPIL

SK.3 Lapisan Aspal Pengikat (Tack Coat / Prime Coat) Ltr 10,290.91 11,338.71 21,629.62
Referensi :
Material
Aspal Curah Pertamina Kg 0.8894 7,300.00 6,492.62
Minyak Tanah Kg 0.2530 12,000.00 3,036.00
Tenaga kerja
Pekerja jam 0.0201 17,259.63 346.92
Mandor jam 0.0030 23,127.88 69.38
Peralatan
Asphalt Sprayer Jam 0.0030 800,000.00 2,400.00
Compressor Jam 0.0063 150,000.00 945.00
Jumlah / Ltr 9,528.62 10,498.80 20,027.42

SK.4 Pengecatan Marka Jalan dengan Thermoplastic tb 2 mm M2 238,723.20 818.56 239,541.76

Refrensi :
Material
Cat marka jalan ( Thermoplastik ) Kg 2.8000 71,800.00 201,040.00
Glass beed Kg 0.5000 40,000.00 20,000.00
Tenaga kerja
Mandor jam 0.0140 23,127.88 323.79
Pekerja jam 0.0140 17,259.63 241.63
Driver jam 0.0140 13,750.00 192.50
Peralatan
Cargo truck 5,0 ton Jam 0.0500 109,814.52 5,490.73
Road marking machine Jam 0.0500 41,600.00 2,080.00
Jumlah / M2 221,040.00 757.93 221,797.93

SS PEKERJAAN SALURAN DAN TURAP

SS.1 Pemasangan saluran u-ditch 40x40 cm M' 385,560.00 96,413.32 481,973.32
Refrensi : RSNI T-15-2002 An 6.15 - (material pipa diganti U-ditch)
Material
U 400/400 m' 0.8333 428,400.00 357,000.00
Tenaga kerja
Pekerja Oh 0.3800 138,077.00 52,469.26
Tukang batu Oh 0.1900 158,789.00 30,169.91
Kepala tukang Oh 0.0190 164,052.00 3,116.99
Mandor Oh 0.0190 185,023.00 3,515.44
Jumlah / M' 357,000.00 89,271.60 446,271.60

Material
U 500/500 m' 0.8333 470,000.00 391,666.67
Tenaga kerja
Pekerja Oh 0.3800 138,077.00 52,469.26
Tukang batu Oh 0.1900 158,789.00 30,169.91
Kepala tukang Oh 0.0190 164,052.00 3,116.99
Mandor Oh 0.0190 185,023.00 3,515.44
Jumlah / M' 391,666.67 89,271.60 480,938.26

Material
U 600/600 m' 0.8333 516,200.00 430,166.67
Tenaga kerja
Pekerja Oh 0.3800 138,077.00 52,469.26
Tukang batu Oh 0.1900 158,789.00 30,169.91
Kepala tukang Oh 0.0190 164,052.00 3,116.99
Mandor Oh 0.0190 185,023.00 3,515.44
Jumlah / M' 430,166.67 89,271.60 519,438.26
Page 35 of 139
PEKERJAAN SIPIL

SS.4 Pemasangan saluran u-ditch 80x80 cm M' 981,540.00 96,413.32 1,077,953.32

Material
U 800/800 m' 0.8333 1,090,600.00 908,833.33
Tenaga kerja
Pekerja Oh 0.3800 138,077.00 52,469.26
Tukang batu Oh 0.1900 158,789.00 30,169.91
Kepala tukang Oh 0.0190 164,052.00 3,116.99
Mandor Oh 0.0190 185,023.00 3,515.44
Jumlah / M' 908,833.33 89,271.60 998,104.93
Harga Satuan Pekerjaan dan Jasa 8% 981,540.00 96,413.32 1,077,953.32
SS.5 Pemasangan saluran u-ditch 100x100 cm M' 1,682,640.00 96,413.32 1,779,053.32

Material
U 1000/1000 m' 0.8333 1,869,600.00 1,558,000.00
Tenaga kerja
Pekerja Oh 0.3800 138,077.00 52,469.26
Tukang batu Oh 0.1900 158,789.00 30,169.91
Kepala tukang Oh 0.0190 164,052.00 3,116.99
Mandor Oh 0.0190 185,023.00 3,515.44
Jumlah / M' 1,558,000.00 89,271.60 1,647,271.60
SS.6(a) Pemasangan saluran box culvert 40x40 HD M' 1,285,092.00 96,413.32 1,381,505.32
Refrensi : RSNI T-15-2002 An 6.15 - (material pipa diganti Box culvert)
Material
BC 400 x 400 HD m' 1.0000 1,189,900.00 1,189,900.00
Tenaga kerja
Pekerja Oh 0.3800 138,077.00 52,469.26
Tukang batu Oh 0.1900 158,789.00 30,169.91
Kepala tukang Oh 0.0190 164,052.00 3,116.99
Mandor Oh 0.0190 185,023.00 3,515.44
Jumlah / M' 1,189,900.00 89,271.60 1,279,171.60
SS.6 Pemasangan saluran box culvert 50x50 HD M' 1,700,892.00 96,413.32 1,797,305.32
Material
BC 500 x 500 HD m' 1.0000 1,574,900.00 1,574,900.00
Tenaga kerja
Pekerja Oh 0.3800 138,077.00 52,469.26
Tukang batu Oh 0.1900 158,789.00 30,169.91
Kepala tukang Oh 0.0190 164,052.00 3,116.99
Mandor Oh 0.0190 185,023.00 3,515.44
Jumlah / M' 1,574,900.00 89,271.60 1,664,171.60
Material
BC 600 x 600 HD m' 1.0000 1,990,900.00 1,990,900.00
Tenaga kerja
Pekerja Oh 0.3800 138,077.00 52,469.26
Tukang batu Oh 0.1900 158,789.00 30,169.91
Kepala tukang Oh 0.0190 164,052.00 3,116.99
Mandor Oh 0.0190 185,023.00 3,515.44
Jumlah / M' 1,990,900.00 89,271.60 2,080,171.60
Page 36 of 139
PEKERJAAN SIPIL

Material
BC 800 x 800 HD (swakelola 2016) m' 1.0000 2,718,600.00 2,718,600.00
Tenaga kerja
Pekerja Oh 0.3800 138,077.00 52,469.26
Tukang batu Oh 0.1900 158,789.00 30,169.91
Kepala tukang Oh 0.0190 164,052.00 3,116.99
Mandor Oh 0.0190 185,023.00 3,515.44
Alat
Excavator Kobelco SK 024 Oh 0.1000 950,000.00 95,000.00
Jumlah / M' 2,718,600.00 184,271.60 2,902,871.60
Material
BC 1000 x 1000 HD m' 1.0000 4,658,200.00 4,658,200.00
Tenaga kerja
Pekerja Oh 0.3800 138,077.00 52,469.26
Tukang batu Oh 0.1900 158,789.00 30,169.91
Kepala tukang Oh 0.0190 164,052.00
Mandor Oh 0.0190 185,023.00
Jumlah / M' 4,658,200.00 82,639.17 4,740,839.17
Material
BC 1200 x 1200 HD m' 1.0000 6,088,600.00 6,088,600.00
Tenaga kerja
Pekerja Oh 0.3800 138,077.00 52,469.26
Tukang batu Oh 0.1900 158,789.00 30,169.91
Kepala tukang Oh 0.0190 164,052.00
Mandor Oh 0.0190 185,023.00
Jumlah / M' 6,088,600.00 82,639.17 6,171,239.17
Material
BC 1500 x 1500 HD m' 1.0000 9,630,900.00 9,630,900.00
Tenaga kerja
Pekerja Oh 0.3800 138,077.00 52,469.26
Tukang batu Oh 0.1900 158,789.00 30,169.91
Kepala tukang Oh 0.0190 164,052.00 3,116.99
Mandor Oh 0.0190 185,023.00 3,515.44
Alat
Excavator Kobelco SK 024 Jam 0.1000 950,000.00 95,000.00
Jumlah / M' 9,630,900.00 184,271.60 9,815,171.60

Material
BC 2000 x 2000 HD m' 1.0000 11,815,800.00 11,815,800.00
Tenaga kerja
Pekerja Oh 0.3800 138,077.00 52,469.26
Tukang batu Oh 0.1900 158,789.00 30,169.91
Kepala tukang Oh 0.0190 164,052.00 3,116.99
Mandor Oh 0.0190 185,023.00 3,515.44
Alat
Excavator Kobelco SK 024 Jam 0.1000 950,000.00 95,000.00
Jumlah / M' 11,815,800.00 184,271.60 12,000,071.60

Page 37 of 139
PEKERJAAN SIPIL

SS.12 Pemasangan Pondasi batu belah campuran 1SP : 4PP M3 765,082.60 380,578.91 1,145,661.51
Referensi : Permen PU No 11/PRT/M/2013 Hal.383 No.A.3.2.1.2.
Material
Batu belah m3 1.2000 290,823.33 348,988.00
Semen PC kg 163.0000 1,303.70 212,503.10
Pasir pasang m3 0.5200 282,536.00 146,918.72
Tenaga kerja
Pekerja OH 1.5000 138,077.00 207,115.50
Tukang Batu OH 0.7500 158,789.00 119,091.75
Kepala Tukang OH 0.0750 164,052.00 12,303.90
Mandor OH 0.0750 185,023.00 13,876.73
Jumlah / M3 708,409.82 352,387.88 1,060,797.69
SS.13 Saluran 1/2 buis beton dia. 20 cm M3 43,124.40 35,520.70 78,645.10

Referensi : RSNI T-15-2002 An 6.14
Material
Buis beton 1/2 bulat dia. 20 cm tanpa tulang Bh 1.1000 36,300.00 39,930.00
Tenaga kerja
Pekerja OH 0.1400 138,077.00 19,330.78
Tukang Batu OH 0.0700 158,789.00 11,115.23
Kepala Tukang OH 0.0070 164,052.00 1,148.36
Mandor OH 0.0070 185,023.00 1,295.16
Jumlah / M3 39,930.00 32,889.54 72,819.54
SS.16 Saluran 1 buis beton dia. 100 cm M3 623,700.00 33,268.65 656,968.65

Referensi : RSNI T-15-2002 An 6.14
Material
Buis beton bulat dia. 100 cm tanpa tulang Bh 1.1000 525,000.00 577,500.00
Tenaga kerja
Pekerja OH 0.1400 138,077.00 19,330.78
Tukang Batu OH 0.0700 129,000.00 9,030.00
Kepala Tukang OH 0.0070 164,052.00 1,148.36
Mandor OH 0.0070 185,023.00 1,295.16
Jumlah / M3 577,500.00 30,804.31 608,304.31
SS.14 Pembuatan Turap Batu Kali M3 509,714.86 380,578.91 890,293.76

Referensi : SNI. 03-2835-2002
Material
Batu Kali Belah m3 1.2000 195,000.00 234,000.00
Semen PC Kg 86.0000 1,303.70 112,118.20
Pasir pasang M3 0.5200 242,000.00 125,840.00
Tenaga kerja
Pekerja OH 1.5000 138,077.00 207,115.50
Tukang Batu OH 0.7500 158,789.00 119,091.75
Kepala Tukang OH 0.0750 164,052.00 12,303.90
Mandor OH 0.0750 185,023.00 13,876.73
Jumlah / M3 471,958.20 352,387.88 824,346.08
SB PEKERJAAN BETON
SB.10 Beton ad 1:2:3 M3 875,952.00 315,070.18 1,191,022.18

Refrensi : SNI DT 91-0008-2007-06
Material
Semen PC Kg 244.5000 2,000.00 489,000.00
Pasir Beton M3 0.5200 261,000.00 135,720.00
Batu pecah (Split) M3 0.7800 220,000.00 171,600.00
Tenaga kerja
Pekerja Oh 1.6500 138,077.00 227,827.05
Tukang Batu Oh 0.2500 158,789.00 39,697.25
Kepala tukang Oh 0.0250 164,052.00 4,101.30
Mandor Oh 0.0800 185,023.00 14,801.84
Peralatan
- -
Jumlah / M3 796,320.00 286,427.44 1,082,747.44
Page 38 of 139
PEKERJAAN SIPIL

SB.11 Beton ad 1:3:5 M3 724,054.32 315,070.18 1,039,124.50

Refrensi : SNI DT 91-0008-2007-06
Material
Semen PC Kg 218.0000 1,303.70 284,206.60
Pasir Beton M3 0.5200 277,385.00 144,240.20
Batu pecah (Split) M3 0.8700 264,120.00 229,784.40
Tenaga kerja
Pekerja Oh 1.6500 138,077.00 227,827.05
Tukang Batu Oh 0.2500 158,789.00 39,697.25
Kepala tukang Oh 0.0250 164,052.00 4,101.30
Mandor Oh 0.0800 185,023.00 14,801.84
Peralatan
- -
Jumlah / M3 658,231.20 286,427.44 944,658.64
SB.1.a Beton Ready Mix K 250 slump 10 cm (+/- 2 cm) M3 842,724.00 216,408.08 1,059,132.08
Refrensi : Permen PU No 11/PRT/M/2013 - Hal.131 - B.13 (a)
Material
Beton Ready Mix K 250 slump 10 cm (+/- 2 cm) m3 1.0200 765,000.00 780,300.00
Tenaga kerja
Pekerja Oh 1.0000 138,077.00 138,077.00
Tukang batu Oh 0.2500 158,789.00 39,697.25
Kepala tukang batu Oh 0.0250 164,052.00 4,101.30
Mandor Oh 0.1000 185,023.00 18,502.30
Peralatan
- -
Jumlah / M3 780,300.00 200,377.85 980,677.85
SB.1.b Beton Ready Mix K 300 slump 10 cm (+/- 2 cm) M3 881,280.00 216,408.08 1,097,688.08
Material
Tenaga kerja
Pekerja Oh 1.0000 138,077.00 138,077.00
Tukang batu Oh 0.2500 158,789.00 39,697.25
Mandor Oh 0.1000 185,023.00 18,502.30
Peralatan
- -
Jumlah / M3 816,000.00 200,377.85 1,016,377.85
SB.1.c Beton Ready Mix K 350 slump 10 cm (+/- 2 cm) M3 894,499.20 216,408.08 1,110,907.28
Material
Tenaga kerja
Pekerja Oh 1.0000 138,077.00 138,077.00
Tukang batu Oh 0.2500 158,789.00 39,697.25
Mandor Oh 0.1000 185,023.00 18,502.30
- -
Jumlah / M3 828,240.00 200,377.85 1,028,617.85
SB.1.d Beton Ready Mix K 400 slump 10 cm (+/- 2 cm) M3 946,274.40 216,408.08 1,162,682.48
Material
Tenaga kerja
Pekerja Oh 1.0000 138,077.00 138,077.00
Tukang batu Oh 0.2500 158,789.00 39,697.25
Mandor Oh 0.1000 185,023.00 18,502.30
- -
Jumlah / M3 876,180.00 200,377.85 1,076,557.85
Page 39 of 139
PEKERJAAN SIPIL

SB.2 Bekisting untuk permukaan beton biasa dengan multiplex M2 207,134.50 132,123.26 339,257.75
12 mm atau 18 mm
Material
Kaso Uk 5x7x400 cm m3 0.0135 8,930,000.00 120,555.00
Paku 5 & 7 cm kg 0.2500 16,500.00 4,125.00
Minyak bekisting ltr 0.2000 8,775.00 1,755.00
Tenaga kerja
Pekerja Oh 0.5000 138,077.00 69,038.50
Tukang kayu Oh 0.2500 158,789.00 39,697.25
Kepala tukang Oh 0.0250 173,978.00 4,349.45
Mandor Oh 0.0500 185,023.00 9,251.15
- -
Jumlah / M2 191,791.20 122,336.35 314,127.55
Bekisting untuk permukaan beton biasa dengan papan

SB.3 ukuran 3/20 cm M2 429,030.00 158,547.91 587,577.91
Material
Papan Uk 3x20x400 cm m3 0.0280 9,095,000.00 254,660.00
Kaso Uk 5x7x400 cm m3 0.0135 8,930,000.00 120,555.00
Paku Uk 5 cm kg 0.6000 17,300.00 10,380.00
Paku Uk 7 cm kg 0.6000 16,500.00 9,900.00
Tenaga kerja
Pekerja Oh 0.6000 138,077.00 82,846.20
Tukang kayu Oh 0.3000 158,789.00 47,636.70
Kepala tukang Oh 0.0300 173,978.00 5,219.34
Mandor Oh 0.0600 185,023.00 11,101.38
- -
Jumlah / M2 397,250.00 146,803.62 544,053.62
Bekisting untuk permukaan beton expose dengan

SB.3 M2 257,372.86 324,423.77 581,796.63
multiplex 12 mm atau 18 mm - Kaso Uk 5x7x400 cm
Material
Kaso Uk 5x7x400 cm m3 0.0169 8,930,000.00 150,917.00
Paku Uk 5 cm kg 0.6000 17,300.00 10,380.00
Paku Uk 7 cm kg 0.6000 16,500.00 9,900.00
Tenaga kerja
Pekerja Oh 1.2000 138,077.00 165,692.40
Tukang kayu Oh 0.6000 158,789.00 95,273.40
Kepala tukang Oh 0.0990 173,978.00 17,223.82
Mandor Oh 0.1200 185,023.00 22,202.76
- -
Jumlah / M2 238,308.20 300,392.38 538,700.58
SB.4 Perancah bekisting Kaso Uk 5x7x400 cm tinggi 4 m' M2 672,899.40 287,509.91 960,409.31
Material
Kaso Uk 5x7x400 cm m3 0.0675 8,930,000.00 602,775.00
Paku Uk 5 cm kg 0.6000 17,300.00 10,380.00
Paku Uk 7 cm kg 0.6000 16,500.00 9,900.00
Tenaga kerja
Pekerja Oh 0.8000 138,077.00 110,461.60
Tukang kayu Oh 0.8000 158,789.00 127,031.20
Kepala tukang Oh 0.0800 173,978.00 13,918.24
Mandor Oh 0.0800 185,023.00 14,801.84
- -
Jumlah / M2 623,055.00 266,212.88 889,267.88
Page 40 of 139
PEKERJAAN SIPIL

SB.5 Bekisting kolom beton biasa dengan multiplex 12 mm M2 550,131.43 158,547.91 708,679.34
atau 18 mm
Material
Kaso Uk 5x7x400 cm m3 0.0945 4,465,500.00 421,989.75
Paku Uk 5 cm kg 0.6000 17,300.00 10,380.00
Paku Uk 7 cm kg 0.6000 16,500.00 9,900.00
Tenaga kerja
Pekerja Oh 0.6000 138,077.00 82,846.20
Tukang kayu Oh 0.3000 158,789.00 47,636.70
Kepala tukang Oh 0.0300 173,978.00 5,219.34
Mandor Oh 0.0600 185,023.00 11,101.38
- -
Jumlah / M2 509,380.95 146,803.62 656,184.57
Bekisting kolom beton biasa dengan papan ukuran 3/20

SB.6 cm M2 1,475,447.40 174,402.70 1,649,850.10
Material
Papan Uk 3x20x400 cm m3 0.0280 9,095,000.00 254,660.00
Kaso Uk 5x7x400 cm m3 0.1220 8,930,000.00 1,089,460.00
Paku Uk 5 cm kg 0.6000 17,300.00 10,380.00
Paku Uk 7 cm kg 0.6000 16,500.00 9,900.00
Tenaga kerja
Pekerja Oh 0.6600 138,077.00 91,130.82
Tukang kayu Oh 0.3300 158,789.00 52,400.37
Kepala tukang Oh 0.0330 173,978.00 5,741.27
Mandor Oh 0.0660 185,023.00 12,211.52
- -
Jumlah / - 1,366,155.00 161,483.98 1,527,638.98
Bekisting pondasi dan sloof beton biasa dengan multiplex

SB.7 M2 935,193.60 126,838.33 1,062,031.93
12 mm / 18 mm
Material
Kaso Uk 5x7x400 cm m3 0.0945 8,930,000.00 843,885.00
Paku Uk 5 cm kg 0.6000 17,300.00 10,380.00
Paku Uk 7 cm kg 0.6000 16,500.00 9,900.00
Tenaga kerja
Pekerja Oh 0.4800 138,077.00 66,276.96
Tukang kayu Oh 0.2400 158,789.00 38,109.36
Kepala tukang Oh 0.0240 173,978.00 4,175.47
Mandor Oh 0.0480 185,023.00 8,881.10
Peralatan
- -
Jumlah / M2 865,920.00 117,442.90 983,362.90
SB.8 Bekisting pondasi dan sloof beton biasa dengan papan M2 1,475,447.40 142,693.12 1,618,140.52
ukuran 3/20 cm
Material
Papan Uk 3x20x400 cm m3 0.0280 9,095,000.00 254,660.00
Kaso Uk 5x7x400 cm m3 0.1220 8,930,000.00 1,089,460.00
Paku Uk 5 cm kg 0.6000 17,300.00 10,380.00
Paku Uk 7 cm kg 0.6000 16,500.00 9,900.00
Tenaga kerja
Pekerja Oh 0.5400 138,077.00 74,561.58
Tukang kayu Oh 0.2700 158,789.00 42,873.03
Kepala tukang Oh 0.0270 173,978.00 4,697.41
Mandor Oh 0.0540 185,023.00 9,991.24
Peralatan
- -
Jumlah / M2 1,366,155.00 132,123.26 1,498,278.26
Page 41 of 139
PEKERJAAN SIPIL

Bekisting kolom praktis beton biasa dengan multiplex 12 M2 129,018.10 88,087.14 217,105.24
mm atau 18 mm
Material
Kaso Uk 5x7x400 cm m3 0.0060 5,345,000.00 32,070.00
Paku Uk 5 cm kg 0.6000 17,300.00 10,380.00
Paku Uk 7 cm kg 0.6000 16,500.00 9,900.00
Tenaga kerja
Pekerja Oh 0.3000 138,077.00 41,423.10
Tukang kayu Oh 0.1500 158,789.00 23,818.35
Kepala tukang Oh 0.0300 173,978.00 5,219.34
Mandor Oh 0.0600 185,023.00 11,101.38

- -
Jumlah / M2 119,461.20 81,562.17 201,023.37
SB.9 Lantai Kerja tb. 5cm B0 M3 881,409.60 137,850.00 1,019,259.60

Refrensi : SNI. 03-2835-2002
Material
Semen PC Kg 244.5000 2,000.00 489,000.00
Pasir Beton M3 0.5200 261,000.00 135,720.00
Koral beton M3 0.8700 220,000.00 191,400.00
Tenaga kerja
Pekerja Oh 0.5000 138,077.00 69,038.50
Tukang Batu Oh 0.2500 158,789.00 39,697.25
Kepala tukang Oh 0.0250 164,052.00 4,101.30
Mandor Oh 0.0800 185,023.00 14,801.84
Peralatan
Jumlah / M3 816,120.00 127,638.89 943,758.89
SB.9.1 Lantai Kerja tb. 10 cm B0 M3 1,173,484.24 138,003.03 1,311,487.27

Refrensi : SNI. 03-2835-2002
Material
Semen PC Kg 244.5000 1,303.70 318,754.65
Pasir Beton M3 1.0400 277,385.00 288,480.40
Koral beton M3 1.7400 264,120.00 459,568.80
Tenaga kerja
Pekerja Oh 0.5000 135,500.00 67,750.00
Tukang Batu Oh 0.2500 155,800.00 38,950.00
Kepala tukang Oh 0.0250 164,052.00 4,101.30
Mandor Oh 0.0800 183,200.00 14,656.00
Peralatan
- -
Jumlah / M3 1,066,803.85 125,457.30 1,192,261.15
SBJ PEKERJAAN STRUKTUR BAJA
SBJ.2f Memasang rangka kuda-kuda baja I/WF Kg 20,087.82 22,855.51 42,943.33

Referensi : SNI 7393-2008
termasuk pengecatan zincromate+finish
Pengecatan permukaan baja kg 774.84 840.27

Material
Baja H Beam , WF kg 1.1500 15,500.00 17,825.00
Tenaga kerja
Pekerja OH 0.0600 138,077.00 8,284.62
Tukang las OH 0.0600 173,978.00 10,438.68
Kepala tukang OH 0.0060 173,978.00 1,043.87
Mandor OH 0.0030 185,023.00 555.07
Jumlah / Kg 18,599.84 21,162.51 39,762.35
Page 42 of 139
PEKERJAAN SIPIL

SBJ.2 Memasang rangka kuda-kuda baja I/WF Kg 18,975.00 22,354.46 41,329.46

Referensi : SNI 7393-2008
Material
Baja H Beam , WF kg 1.1500 15,000.00 17,250.00
Tenaga kerja
Pekerja OH 0.0600 138,077.00 8,284.62
Tukang las OH 0.0600 173,978.00 10,438.68
Kepala tukang OH 0.0060 173,978.00 1,043.87
Mandor OH 0.0030 185,023.00 555.07
Jumlah / Kg 17,250.00 20,322.24 37,572.24
Page 43 of 139
PEKERJAAN SIPIL

SBJ.5 Pengecatan permukaan baja kg 836.82 907.50 1,744.32

Referensi : Pt-T-38-2000-C/SNI 03-xxxx-2002 An 6.8.a
Material 0.0330
Meni besi kg 0.0033 14,954.00 49.35
Cat besi / kayu ICI Dulux (cat dasar) kg 0.0056 51,126.67 286.82
Cat besi / kayu ICI Dulux (cat penutup) kg 0.0086 51,126.67 438.67
Tenaga kerja
Pekerja OH 0.0023 138,077.00 318.96
Tukang cat OH 0.0030 158,789.00 471.60
Kepala tukang OH 0.0002 173,978.00 34.45
Mandor OH 0.0001 185,023.00 15.26
Jumlah / kg 774.84 840.27 1,615.11
Harga Satuan Pekerjaan dan Jasa 8% 836.82 907.50 1,744.32
SBJ.5 Pengecatan permukaan baja M2 25,827.85 28,009.11 53,836.96

Referensi : Pt-T-38-2000-C/SNI 03-xxxx-2002 An 6.8.a
Material
Meni besi kg 0.1000 14,954.00 1,495.40
Cat besi / kayu ICI Dulux (cat dasar) kg 0.1700 51,126.67 8,691.53
Cat besi / kayu ICI Dulux (cat penutup) kg 0.2600 51,126.67 13,292.93
Tenaga kerja
Pekerja OH 0.0700 138,077.00 9,665.39
Tukang cat OH 0.0900 158,789.00 14,291.01
Kepala tukang OH 0.0060 173,978.00 1,043.87
Mandor OH 0.0025 185,023.00 462.56
Jumlah / M2 23,479.87 25,462.83 48,942.69
Pagar Kawat Berduri M' 70,622.75 67,178.65 137,801.40
Material
Galvanish kg 6.4167 7,000.00 44,916.67
Besi siku kg 6.4167 8,900.00 57,108.33
Kawat duri M' 50.0000 10,800.00 540,000.00
Tenaga kerja
Pekerja OH 3.0000 138,077.00 414,231.00
Tukang OH 2.0000 158,789.00 317,578.00
Kepala tukang OH 0.2000 164,052.00 32,810.40
Mandor OH 0.2000 185,023.00 37,004.60
Jumlah / 10 M' 642,025.00 801,624.00 1,443,649.00
Jumlah / M' 64,202.50 80,162.40 144,364.90
MEMBUANG TANAH SEJAUH 30 M M3 - 58,590.65 58,590.65

Referensi : (SNI DT 91-0006-2007-13)
Tenaga kerja
Pekerja OH 0.3300 158,789.00 52,400.37
Mandor OH 0.0100 185,023.00 1,850.23
Jumlah / OH - 54,250.60 54,250.60
Pagar sementara seng gelombang setinggi 2 meter M' 199,986.60 101,550.23 301,536.83
Material
Dolken kayu galam 8-10/400 cm btg 1.1000 15,000.00 16,500.00
Seng gelombang Uk. 0,8x1,5 m lbr 1.0000 58,800.00 58,800.00
Kayu meranti Kaso 5/7 m3 0.0250 3,498,000.00 87,450.00
Paku Asbes kg 0.0600 23,600.00 1,416.00
Cat Meni besi 0.4500 39,200.00 17,640.00
Tenaga kerja
Pekerja OH 0.4000 138,077.00 55,230.80
Tukang OH 0.2000 158,789.00 31,757.80
Kepala tukang OH 0.0200 173,978.00 3,479.56
Mandor OH 0.0100 185,023.00 1,850.23
Jumlah 181,806.00 92,318.39 274,124.39
Page 44 of 139
PEKERJAAN SIPIL

Pengukuran dan pasang Bouwplank M' 86,576.60 35,586.64 122,163.24
Material
Kayu meranti balok m3 0.0120 3,498,000.00 41,976.00
Paku Biasa 2"-5" kg 0.0200 16,500.00 330.00
Kayu meranti papan (MC) 2/20 m3 0.0070 5,200,000.00 36,400.00
Tenaga kerja
Pekerja OH 0.1000 138,077.00 13,807.70
Tukang OH 0.1000 158,789.00 15,878.90
Kepala tukang OH 0.0100 173,978.00 1,739.78
Mandor OH 0.0050 185,023.00 925.12
Jumlah 78,706.00 32,351.50 111,057.50
SB.15 Tiang baja beton bertulang (25 cm x 25 cm) M1 205,794.00 145,259.96 351,053.96
Referensi : Permen PU No 11/PRT/M/2013 - Hal.152 - F.03
Joint Welding titik 55,000.00

Pengadaan Pancang m 203,500.00
Jasa Pemancangan m 92,949.96
Material
Tiang Pancang beton tulang 25x25 cm m 1.0300 185,000.00 190,550.00
Tenaga kerja
Pekerja Oh 0.2500 135,500.00 33,875.00
Tukang Batu Oh 0.0312 155,800.00 4,860.96
Mandor Oh 0.0250 183,200.00 4,580.00
Peralatan
Tripod tinggi 5 m hari 0.0312 495,000.00 15,444.00
Hammer 1-2 ton (manual) hari 0.0312 825,000.00 25,740.00
Alat penyambung tiang pancang titik 1.0000 50,000.00 50,000.00
Jumlah / M1 190,550.00 134,499.96 325,049.96

Page 45 of 139
PEKERJAAN ARSITEKTUR

NO. URAIAN PEKERJAAN SAT. INDEKS KETERANGAN
(Rp) (Rp) (Rp) (Rp)
AA.2 Memasang Talang, lb. 30 cm M' 35,100.00 33,310.31 68,410.31
Referensi: SNI
Bahan
Flashing zincalume AZ 100 G.550 flat sheet 300 mm M' 10.0000 32,500.00 325,000.00
Tenaga kerja
Pekerja OH 0.7500 138,077.00 103,557.75
Tukang Besi OH 0.7500 158,789.00 119,091.75
Kepala Tukang Besi OH 0.3750 173,978.00 65,241.75
Mandor OH 0.1110 185,023.00 20,537.55
Jumlah / 10 M' 325,000.00 308,428.80 633,428.80
Harga per M' 32,500.00 30,842.88 63,342.88
AA.2 Memasang Talang, lb. 60 cm M' 62,100.00 41,325.69 103,425.69
Referensi: SNI
Bahan
Flashing zincalume AZ 100 G.550 flat sheet 600 mm M' 10.0000 57,500.00 575,000.00
Tenaga kerja
Pekerja OH 1.0000 138,077.00 138,077.00
Tukang Besi OH 1.0000 158,789.00 158,789.00
Mandor OH 0.1110 185,023.00 20,537.55
Jumlah / 10 M' 575,000.00 382,645.30 957,645.30
Harga per M' 57,500.00 38,264.53 95,764.53
AD PEKERJAAN DINDING
Memasang dinding Batu bataukuran (5 x 11 x 22) cm
AD.1 tebal ½ bata, campuran spesi 1 Semen PC : 3 Pasir M2 76,903.85 66,655.29 143,559.14
pasang
Referensi: Permen PU No.11/PRT/M/2013
Bahan
Batu bata Buah 70.0000 611.33 42,793.10
Semen PC Kg 14.3700 1,303.70 18,734.17
Pasir pasang m3 0.0400 242,000.00 9,680.00
Tenaga kerja
Pekerja OH 0.3000 138,077.00 41,423.10
Tukang Batu OH 0.1000 158,789.00 15,878.90
Kepala Tukang Batu OH 0.0100 164,052.00 1,640.52
Mandor OH 0.0150 185,023.00 2,775.35
Jumlah / M2 71,207.27 61,717.87 132,925.13
Memasang dinding Batu bataukuran (5 x 11 x 22) cm

AD.2 tebal 1/4 bata, campuran spesi 1 Semen PC : 4 Pasir M2 54,376.28 30,732.60 85,108.88
pasang
Referensi:
Bahan
Batu bata Buah 42.0000 611.33 25,675.86
Semen PC Kg 11.5000 1,303.70 14,992.55
Pasir pasang m3 0.0400 242,000.00 9,680.00
Tenaga kerja
Pekerja OH 0.1800 138,077.00 24,853.86
Tukang Batu OH 0.0060 158,789.00 952.73
Kepala Tukang Batu OH 0.0060 164,052.00 984.31
Mandor OH 0.0090 185,023.00 1,665.21
Jumlah / M2 50,348.41 28,456.11 78,804.52
Memasang dinding HB/CB 10, campuran spesi 1

AD.3 M2 213,901.07 66,655.29 280,556.36
Semen PC : 3 Pasir pasang

Bahan
HB 10 m3 0.1000 720,000.00 72,000.00
Semen PC Kg 15.1600 1,303.70 19,764.09
Pasir pasang m3 0.3640 282,536.00 102,843.10
Besi angkur φ =8 mm Kg 0.2800 12,319.10 3,449.35
Tenaga kerja
Pekerja OH 0.3000 138,077.00 41,423.10
Tukang Batu OH 0.1000 158,789.00 15,878.90
Mandor OH 0.0150 185,023.00 2,775.35
Jumlah / M2 198,056.54 61,717.87 259,774.41
Page 46 of 139

(Rp) (Rp) (Rp) (Rp)
Memasang dinding HB/CB 10, campuran spesi 1

AD.4 Semen PC : 4 Pasir pasang M2 108,705.06 44,286.82 152,991.88

Bahan
HB 10 Buah 0.1000 720,000.00 72,000.00
Semen PC Kg 12.1300 1,303.70 15,813.88
Pasir pasang m3 0.0388 242,000.00 9,389.60
Besi angkur φ =8 mm Kg 0.2800 12,319.10 3,449.35
Tenaga kerja
Pekerja OH 0.1500 138,077.00 20,711.55
Tukang Batu OH 0.1000 158,789.00 15,878.90
Mandor OH 0.0150 185,023.00 2,775.35
Jumlah / M2 100,652.83 41,006.32 141,659.14
AD.5 Memasang dinding terawang (roster) ukuran (12 x 11 M2 250,728.26 66,655.29 317,383.56
x 24) cm, campuran spesi 1 Semen PC : 3 Pasir pasang

Bahan
Rooster bata merah uk 120x115x240 mm Buah 30.0000 6,872.00 206,160.00
Semen PC Kg 14.0000 1,303.70 18,251.80
Pasir pasang m3 0.0320 242,000.00 7,744.00
Tenaga kerja
Pekerja OH 0.3000 138,077.00 41,423.10
Tukang Batu OH 0.1000 158,789.00 15,878.90
Mandor OH 0.0150 185,023.00 2,775.35
Jumlah / M2 232,155.80 61,717.87 293,873.67
Memasang dinding terawang (roster) ukuran (12 x 11

AD.6 M2 248,820.62 66,655.29 315,475.91
x 24) cm, campuran spesi 1 Semen PC : 4 Pasir pasang

Bahan
Rooster bata merah uk 120x115x240 mm Buah 30.0000 6,872.00 206,160.00
Semen PC Kg 11.0000 1,303.70 14,340.70
Pasir pasang m3 0.0350 282,536.00 9,888.76
Tenaga kerja
Pekerja OH 0.3000 138,077.00 41,423.10
Tukang Batu OH 0.1000 158,789.00 15,878.90
Kepala Tukang OH 0.0100 164,052.00 1,640.52
Mandor OH 0.0150 185,023.00 2,775.35
Jumlah / M2 230,389.46 61,717.87 292,107.33
AD.7 Membuat 1 m’ kolom praktis beton bertulang (11 x M' 69,829.21 39,993.18 109,822.39
11) cm

Bahan
Papan Uk 3x20x400 cm m3 0.0020 9,095,000.00 18,190.00
Paku Uk 5 cm Kg 0.0100 17,300.00 173.00
Besi beton Polos U24 8 mm Kg 3.0000 12,026.67 36,080.01 harga pasar
Kawat beton Kg 0.0450 18,917.33 851.28
Semen PC Kg 4.0000 1,303.70 5,214.80
Pasir Beton m3 0.0060 277,385.00 1,664.31
Batu pecah (Split) 2/3 cm m3 0.0090 275,920.00 2,483.28 harga DKI
Tenaga kerja
Pekerja OH 0.1800 138,077.00 24,853.86
Tukang Batu OH 0.0200 158,789.00 3,175.78
Tukang Kayu OH 0.0200 158,789.00 3,175.78
Tukang Besi OH 0.0200 158,789.00 3,175.78
Kepala Tukang Batu OH 0.0060 164,052.00 984.31
Mandor OH 0.0090 185,023.00 1,665.21
Jumlah / M' 64,656.68 37,030.72 101,687.40
Membuat plesteran 1 Semen PC : 4 Pasir pasang,

AD.8 M2 11,483.97 101,887.36 113,371.33
tebal 20 mm

Bahan
Semen PC Kg 6.3000 1,303.70 8,213.31
Pasir pasang m3 0.0100 242,000.00 2,420.00
Tenaga kerja
Pekerja OH 0.4000 138,077.00 55,230.80
Tukang Batu OH 0.2000 158,789.00 31,757.80
Page 47 of 139

(Rp) (Rp) (Rp) (Rp)
Mandor OH 0.0220 185,023.00 4,070.51
Jumlah / M2 10,633.31 94,340.15 104,973.46
Membuat Plesteran Ciprat / Kamprotan 1 Semen PC :

AD.9 M2 7,913.38 66,655.29 74,568.67
2 Pasir pasang

Bahan
Semen PC Kg 4.3200 1,303.70 5,631.98
Pasir pasang m3 0.0060 282,536.00 1,695.22
Tenaga kerja
Pekerja OH 0.3000 138,077.00 41,423.10
Tukang Batu OH 0.1000 158,789.00 15,878.90
Mandor OH 0.0150 185,023.00 2,775.35
Jumlah / M2 7,327.20 61,717.87 69,045.07
AD.10 Membuat finishing siar pasangan dinding Batu M2 4,376.05 38,246.39 42,622.44
bata(=20 m’)

Bahan
Semen PC Kg 3.1080 1,303.70 4,051.90
Tenaga kerja
Pekerja OH 0.1500 138,077.00 20,711.55
Tukang Batu OH 0.0750 158,789.00 11,909.18
Mandor OH 0.0080 185,023.00 1,480.18
Jumlah / M2 4,051.90 35,413.33 39,465.22
AD.11 Membuat acian M2 4,575.99 50,743.85 55,319.84

Bahan
Semen PC Kg 3.2500 1,303.70 4,237.03
Tenaga kerja
Pekerja OH 0.2000 138,077.00 27,615.40
Tukang Batu OH 0.1000 158,789.00 15,878.90
Mandor OH 0.0100 185,023.00 1,850.23
Jumlah / M2 4,237.03 46,985.05 51,222.08
AD.12 Memasang wall paper, lebar 50 cm M2 116,721.00 85,798.11 202,519.11

Bahan
Wall paper vinyl m2 2.2000 46,000.00 101,200.00
Lem wall paper Kg 0.2500 27,500.00 6,875.00
Tenaga kerja
Pekerja OH 0.3500 138,077.00 48,326.95
Tukang Cat OH 0.1750 158,789.00 27,788.08
Kepala Tukang Cat OH 0.0170 173,978.00 2,957.63
Mandor OH 0.0020 185,023.00 370.05
Jumlah / M2 108,075.00 79,442.70 187,517.70
AD.13 Pengecatan tembok baru dg plamir 1 m² + 1 lps dsr + M2 1,846.58 13,754.85 15,601.44
2 lps Catylac
Referensi : (Pt-T-38-2000-C/SNI 03-xxxx-2002 An 6.14.)

Bahan
Plamir tembok Kg 0.1 10,598.00 1,059.80
Cat Epoxy Kg 0 137,500.00 -
Cat Pentalite Dulux ICI warna standar ( Interior) Kg 0.26 2,500.00 650.00
Tenaga kerja
Pekerja OH 0.02 138,077.00 2,761.54
Tukang Cat OH 0.053 158,789.00 8,415.82
Mandor OH 0.0025 185,023.00 462.56
Jumlah / M2 1,709.80 12,735.98 14,445.78
Pengecatan tembok baru dg wall sealer 1 m² + 1 lps

AD.14 M2 49,538.76 15,469.78 65,008.53
dsr + 2 lps Dulux/ICI Weathershield
Referensi : (Pt-T-38-2000-C/SNI 03-xxxx-2002 An 6.14.)

Bahan
Wall sealer kg 0.1 174,416.67 17,441.67
Page 48 of 139

(Rp) (Rp) (Rp) (Rp)
Cat Weatershild Dulux ICI warna
kg 0.36 78,965.43 28,427.55
standar ( Exterior)
Tenaga kerja
Pekerja OH 0.02 138,077.00 2,761.54
Tukang cat OH 0.063 158,789.00 10,003.71
Mandor OH 0.0025 185,023.00 462.56
Jumlah / M2 45,869.22 14,323.87 60,193.09
AB PEKERJAAN BUKAAN
Membuat dan memasang 1 m3 kusen pintu dan kusen

AB.1 M3 11,623,446.00 4,379,757.80 16,003,203.80
jendela, kayu kelas II atau III

Bahan
Balok Uk 5x10x400 cm m3 1.2000 8,930,000.00 10,716,000.00
Paku Uk 10 cm Kg 1.2500 15,560.00 19,450.00
Lem kayu Kg 1.0000 27,000.00 27,000.00
Tenaga kerja
Pekerja OH 6.0000 138,077.00 828,462.00
Tukang Kayu OH 18.0000 158,789.00 2,858,202.00
Kepala Tukang kayu OH 1.8000 173,978.00 313,160.40
Mandor OH 0.3000 185,023.00 55,506.90
Jumlah / M3 10,762,450.00 4,055,331.30 14,817,781.30
Harga Satuan Pekerjaan dan Jasa 8% 11,623,446.00 4,379,757.80 16,003,203.80
AB.2 Membuat dan memasang daun pintu panel, kayu M2 407,484.00 729,959.63 1,137,443.63
kelas I atau II

Bahan
Papan Uk 3x20x400 cm m3 0.0400 9,095,000.00 363,800.00
Lem kayu Kg 0.5000 27,000.00 13,500.00
Tenaga kerja
Pekerja OH 1.0000 138,077.00 138,077.00
Tukang Kayu OH 3.0000 158,789.00 476,367.00
Mandor OH 0.0500 185,023.00 9,251.15
Jumlah / M2 377,300.00 675,888.55 1,053,188.55
AB.3 Membuat dan memasang pintu dan jendela kaca, M2 244,490.40 583,967.71 828,458.11
kayu kelas I atau II

Bahan
Papan Uk 3x20x400 cm m3 0.0240 9,095,000.00 218,280.00
Lem kayu Kg 0.3000 27,000.00 8,100.00
Tenaga kerja
Pekerja OH 0.8000 138,077.00 110,461.60
Tukang Kayu OH 2.4000 158,789.00 381,093.60
Mandor OH 0.0400 185,023.00 7,400.92
Jumlah / M2 226,380.00 540,710.84 767,090.84
Membuat dan memasang pintu dan jendela jalusi

AB.4 kayu kelas I atau II M2 643,226.40 729,959.63 1,373,186.03

Bahan
Papan Uk 3x20x400 cm m3 0.0640 9,095,000.00 582,080.00
Lem kayu Kg 0.5000 27,000.00 13,500.00
Tenaga kerja
Pekerja OH 1.0000 138,077.00 138,077.00
Tukang Kayu OH 3.0000 158,789.00 476,367.00
Mandor OH 0.0500 185,023.00 9,251.15
Jumlah / M2 595,580.00 675,888.55 1,271,468.55
Membuat daun pintu kayu lapis (plywood) rangkap,

AB.5 rangka tertutup kayu kelas II (lebar sampai 90 cm) M2 513,500.69 510,971.74 1,024,472.43

Bahan
Papan Uk 3x20x400 cm m3 0.0250 9,095,000.00 227,375.00
Paku Uk 2 cm Kg 0.0300 19,620.00 588.60 0
Lem kayu Kg 0.5000 27,000.00 13,500.00
Plywood Sungkai uk 4'x8'x18 mm 1 muka Lembar 1.0000 234,000.00 234,000.00
Tenaga kerja
Page 49 of 139

(Rp) (Rp) (Rp) (Rp)
Pekerja OH 0.7000 138,077.00 96,653.90
Tukang Kayu OH 2.1000 158,789.00 333,456.90
Mandor OH 0.0350 185,023.00 6,475.81
Jumlah / M2 475,463.60 473,121.99 948,585.59
Memasang jalusi kusen, kayu kelas I

AB.6 atau II M2 592,534.44 547,417.33 1,139,951.77

Bahan
Papan Uk 3x20x400 cm m3 0.0600 9,095,000.00 545,700.00
Paku Uk 2 cm Kg 0.1500 19,620.00 2,943.00
Tenaga kerja
Pekerja OH 0.6700 138,077.00 92,511.59
Tukang Kayu OH 2.0000 158,789.00 317,578.00
Mandor OH 0.3350 185,023.00 61,982.71
Jumlah / M2 548,643.00 506,867.90 1,055,510.90
Pas. Rolling door slat plat besi tb.1,2 mm uk. 3,5 m x 5

AB.7 M2 #VALUE! 434,490.09 #VALUE!
m + chain block terpasang
Referensi: -
Bahan
Rolling Door M2 1.0000 337,500.00 337,500.00
Chain Block Bh 1.0000 #VALUE!
Tenaga kerja
Pekerja OH 1.0500 138,077.00 144,980.85
Tukang Besi OH 1.5000 158,789.00 238,183.50
Kepala Tukang OH 0.1050 173,978.00 18,267.69
Mandor OH 0.0052 168,000.00 873.60
Jumlah / M2 #VALUE! 402,305.64 #VALUE!
Harga Satuan Pekerjaan dan Jasa 8% #VALUE! 434,490.09 #VALUE!
Pemasangan Kusen Alumunium 3" M' 124,987.50 43,702.12 168,689.61
Referensi: -
Bahan
Kusen alumunium 3" M 1.0500 92,583.33 97,212.50
Accessories (20%) ls 1.0000 18,516.67 18,516.67
Tenaga kerja
Pekerja OH 0.1000 138,077.00 13,807.70
Tukang Besi OH 0.1500 158,789.00 23,818.35
Kepala Tukang OH 0.0110 173,978.00 1,913.76
Mandor OH 0.0050 185,023.00 925.12
Jumlah / M' 115,729.16 40,464.92 156,194.09
Frame daun pintu dan jendela alumunium M' 236,205.00 59,732.88 295,937.89
Referensi: -
Bahan
Frame daun pintu M 1.0500 174,966.67 183,715.00
Accessories (20%) ls 1.0000 34,993.33 34,993.33
Tenaga kerja
Pekerja OH 0.1500 138,077.00 20,711.55
Tukang Besi OH 0.2000 158,789.00 31,757.80
Kepala Tukang OH 0.0110 173,978.00 1,913.76
Mandor OH 0.0050 185,023.00 925.12
Jumlah / M' 218,708.34 55,308.22 274,016.56
Pasang Kaca Polos t = 6 mm M2 186,806.25 31,026.65 217,832.90
Referensi: -
Bahan
Kaca Polos 6 mm M2 1.0500 138,375.00 145,293.75
Accessories (20%) ls 1.0000 27,675.00 27,675.00
Tenaga kerja
Pekerja OH 0.0150 138,077.00 2,071.16
Tukang OH 0.1500 158,789.00 23,818.35
Kepala Tukang OH 0.0110 173,978.00 1,913.76
Mandor OH 0.0050 185,023.00 925.12
Jumlah / M2 172,968.75 28,728.38 201,697.13
Page 50 of 139

(Rp) (Rp) (Rp) (Rp)
AP PEKERJAAN PLAFOND / LANGIT-LANGIT
AP.1 Memasang langit-langit akustik ukuran (60 x 120) cm M2 211,631.40 34,939.61 246,571.01

Bahan
Acaustic Uk 2" x 4" Daikin Lembar 1.5000 130,000.00 195,000.00
Paku kecil / triplek Kg 0.0500 19,100.00 955.00
Tenaga kerja
Pekerja OH 0.1000 138,077.00 13,807.70
Tukang Kayu OH 0.1000 158,789.00 15,878.90
Mandor OH 0.0050 185,023.00 925.12
Jumlah / M2 195,955.00 32,351.50 228,306.50

Bahan
Tenaga kerja
Pekerja OH 0.1000 138,077.00 13,807.70
Tukang Kayu OH 0.1000 158,789.00 15,878.90
Mandor OH 0.0050 185,023.00 925.12
Jumlah / M2 195,955.00 32,351.50 228,306.50
AP.3 Memasang langit-langit tripleks ukuran (120 x 240) M2 70,952.76 34,939.61 105,892.37
cm, tebal 3 mm, 4 mm

Bahan
Multiplek 4' x 8' tbl 9mm Lembar 0.3750 173,664.00 65,124.00
Tenaga kerja
Pekerja OH 0.1000 138,077.00 13,807.70
Tukang Kayu OH 0.1000 158,789.00 15,878.90
Mandor OH 0.0050 185,023.00 925.12
Jumlah / M2 65,697.00 32,351.50 98,048.50
AP.4 Memasang langit-langit gypsum board ukuran M2 93,308.76 63,824.77 157,133.53

(1200x2400x9) mm

Bahan
Gypsum board 4"x 8" tbl 9mm Ex Jaya Board Lembar 0.3640 64,000.00 23,296.00
Paku kecil / triplek Kg 0.1100 19,100.00 2,101.00
Rangka Metal furing m2 1.0000 61,000.00 61,000.00
Tenaga kerja
Pekerja OH 0.3000 138,077.00 41,423.10
Tukang Kayu OH 0.1000 158,789.00 15,878.90
Kepala Tukang kayu OH 0.0050 173,978.00 869.89
Mandor OH 0.0050 185,023.00 925.12
Jumlah / M2 86,397.00 59,097.01 145,494.01
Memasang 1 m’ list plafond gysum

AP.5 M' 10,837.80 20,963.77 31,801.57
profil
Bahan
List Gypsum berprofil uk 5 cm m’ 1.0500 9,100.00 9,555.00
Compound Gypsum Kg 0.1500 3,200.00 480.00
Tenaga kerja
Pekerja OH 0.0600 138,077.00 8,284.62
Tukang Kayu OH 0.0600 158,789.00 9,527.34
Kepala Tukang OH 0.0060 173,978.00 1,043.87
Mandor OH 0.0030 185,023.00 555.07
Jumlah / M' 10,035.00 19,410.90 29,445.90
+ rangka alluminium

Bahan
Page 51 of 139

(Rp) (Rp) (Rp) (Rp)
Metal Furring -Line tb 0,45 mm L 4 . 00 M m’ 3.6000 26,400.00 95,040.00
Kawat beton Kg 0.1500 18,917.33 2,837.60
Ramset Buah 1.0500 8,300.00 8,715.00
Tenaga kerja
Pekerja OH 0.5000 138,077.00 69,038.50
Tukang Besi OH 0.5000 158,789.00 79,394.50
Mandor OH 0.0250 168,000.00 4,200.00
Jumlah / M2 204,092.60 161,331.90 365,424.50
AP.7 Memasang 1 m’ list langit-langit kayu profil M' 11,404.81 17,569.72 28,974.53
Bahan
List Plafond berprofil m’ 1.0500 9,875.25 10,369.01
Tenaga kerja
Pekerja OH 0.0500 138,077.00 6,903.85
Tukang Kayu OH 0.0500 158,789.00 7,939.45
Kepala Tukang kayu OH 0.0050 173,978.00 869.89
Mandor OH 0.0030 185,023.00 555.07
Jumlah / M' 10,560.01 16,268.26 26,828.27
AL PEKERJAAN LANTAI
Memasang lantai homogeneous tile ukuran (40 x 40)

AL.1 M2 350,753.01 60,892.62 411,645.64
cm

Bahan
Homogenous Tile Uk. 40x40 cm Buah 6.2500 45,166.67 282,291.67
Semen PC Kg 9.6000 1,303.70 12,515.52
Pasir pasang m3 0.0450 282,536.00 12,714.12
Semen warna Kg 1.5000 11,500.00 17,250.00
Tenaga kerja
Pekerja OH 0.2400 138,077.00 33,138.48
Tukang Batu OH 0.1200 158,789.00 19,054.68
Kepala Tukang batu OH 0.0120 164,052.00 1,968.62
Mandor OH 0.0120 185,023.00 2,220.28
Jumlah / M2 324,771.31 56,382.06 381,153.37
AL.2 Memasang 1 m plint ubin granit ukuran (10 x 30) cm M' 62,219.33 31,449.08 93,668.42
Bahan
Plint ubin granit Buah 3.5300 15,333.33 54,126.67
Semen PC Kg 1.1400 1,303.70 1,486.22
Pasir pasang m3 0.0030 282,536.00 847.61
Semen warna Kg 0.1000 11,500.00 1,150.00
Tenaga kerja
Pekerja OH 0.0900 138,077.00 12,426.93
Tukang Batu OH 0.0900 158,789.00 14,291.01
Mandor OH 0.0050 185,023.00 925.12
Jumlah / M' 57,610.49 29,119.52 86,730.02
Memasang 1 m plint ubin teralux marmer ukuran (10

AL.3 M' 8,852.33 31,449.08 40,301.42
x 60) cm

Bahan
Plint ubin teralux marmer Buah 1.7000 2,772.22 4,712.78
Semen PC Kg 1.1400 1,303.70 1,486.22
Pasir pasang m3 0.0030 282,536.00 847.61
Semen warna Kg 0.1000 11,500.00 1,150.00
Tenaga kerja
Pekerja OH 0.0900 138,077.00 12,426.93
Tukang Batu OH 0.0900 158,789.00 14,291.01
Mandor OH 0.0050 185,023.00 925.12
Jumlah / M' 8,196.60 29,119.52 37,316.13
AL.4 Memasang lantai keramik ukuran (40 x 40) cm M2 119,633.14 68,684.47 188,317.61
Bahan
Keramik Uk. 40x40 cm M2 1.0000 68,750.00 68,750.00
Semen PC Kg 8.1900 1,303.70 10,677.30
Pasir pasang m3 0.0450 282,536.00 12,714.12
Semen warna Kg 1.6200 11,500.00 18,630.00
Page 52 of 139

(Rp) (Rp) (Rp) (Rp)
Tenaga kerja
Pekerja OH 0.1250 138,077.00 17,259.63
Tukang Batu OH 0.2500 158,789.00 39,697.25
Kepala Tukang batu OH 0.0010 164,052.00 164.05
Mandor OH 0.0350 185,023.00 6,475.81
Jumlah / M2 110,771.42 63,596.73 174,368.16
Bahan
Keramik Uk. 30x30 cm M2 1.0000 55,000.00 55,000.00
Semen PC Kg 10.0000 1,303.70 13,037.00
Pasir pasang m3 0.0450 282,536.00 12,714.12
Semen warna Kg 1.5000 11,500.00 17,250.00
Tenaga kerja
Pekerja OH 0.1250 138,077.00 17,259.63
Tukang Batu OH 0.2500 158,789.00 39,697.25
Kepala Tukang OH 0.0010 164,052.00 164.05
Mandor OH 0.0350 185,023.00 6,475.81
Jumlah / M2 98,001.12 63,596.73 161,597.85
Bahan
Keramik Uk. 20x20 cm M2 1.0000 52,500.00 52,500.00
Semen PC Kg 10.4000 1,303.70 13,558.48
Pasir pasang m3 0.0450 282,536.00 12,714.12
Semen warna Kg 1.6200 11,500.00 18,630.00
Tenaga kerja
Pekerja OH 0.7000 138,077.00 96,653.90
Tukang Batu OH 0.3500 158,789.00 55,576.15
Mandor OH 0.0350 185,023.00 6,475.81
Jumlah / M2 97,402.60 164,447.68 261,850.28
AL.7 Memasang 1 m’ plint keramik ukuran (10 x 20) cm M' 90,599.03 31,449.08 122,048.12

Bahan
Plint keramik artistik Buah 5.3000 15,333.33 81,266.67
Semen PC Kg 1.1400 1,303.70 1,486.22
Pasir pasang m3 0.0030 282,536.00 847.61
Semen warna Kg 0.0250 11,500.00 287.50
Tenaga kerja
Pekerja OH 0.0900 138,077.00 12,426.93
Tukang Batu OH 0.0900 158,789.00 14,291.01
Mandor OH 0.0050 185,023.00 925.12
Jumlah / M' 83,887.99 29,119.52 113,007.52
AL.8 Memasang 1 m’ plint keramik ukuran (5 x 20) cm M' 89,189.73 31,449.08 120,638.81
Bahan
Plint keramik artistik Buah 5.3000 15,333.33 81,266.67
Semen PC Kg 0.5700 1,303.70 743.11
Pasir pasang m3 0.0015 282,536.00 423.80
Semen warna Kg 0.0130 11,500.00 149.50
Tenaga kerja
Pekerja OH 0.0900 138,077.00 12,426.93
Tukang Batu OH 0.0900 158,789.00 14,291.01
Mandor OH 0.0050 185,023.00 925.12
Jumlah / M' 82,583.08 29,119.52 111,702.60
AL.9 Memasang lantai karpet M2 201,757.50 59,315.02 261,072.52

Bahan
Karpet (Tile Carpet interfase Timberline - Setara) m2 1.0500 168,750.00 177,187.50
Lem Vinyl Kg 0.3500 27,500.00 9,625.00
Tenaga kerja
Pekerja OH 0.1700 138,077.00 23,473.09
Tukang Batu OH 0.1700 158,789.00 26,994.13
Mandor OH 0.0090 185,023.00 1,665.21
Jumlah / M2 186,812.50 54,921.31 241,733.81
Page 53 of 139

(Rp) (Rp) (Rp) (Rp)
AL.10 Memasang underlayer / Pelapis bawah karpet M2 35,910.00 41,798.90 77,708.90

Bahan
Under layer m2 1.0500 22,500.00 23,625.00
Lem Vinyl Kg 0.3500 27,500.00 9,625.00
Tenaga kerja
Pekerja OH 0.1200 138,077.00 16,569.24
Tukang Batu OH 0.1200 158,789.00 19,054.68
Mandor OH 0.0060 185,023.00 1,110.14
Jumlah / M2 33,250.00 38,702.68 71,952.68
AL.11 Memasang lantai parquet kayu M2 384,912.00 177,603.49 562,515.49

Bahan
Parket m2 1.0500 324,000.00 340,200.00
Lem kayu Kg 0.6000 27,000.00 16,200.00
Tenaga kerja
Pekerja OH 0.7000 138,077.00 96,653.90
Tukang Batu OH 0.3500 158,789.00 55,576.15
Mandor OH 0.0350 185,023.00 6,475.81
Jumlah / M2 356,400.00 164,447.68 520,847.68
AL.12 Memasang keramik dinding 20/25 M2 101,521.21 101,571.57 203,092.78

Bahan
Keramik Tembok Uk. 20x25 cm M2 1.0000 51,000.00 51,000.00
Semen PC Kg 10.0000 1,303.70 13,037.00
Pasir pasang m3 0.0450 282,536.00 12,714.12
Semen warna Kg 1.5000 11,500.00 17,250.00
Tenaga kerja
Pekerja OH 0.3500 138,077.00 48,326.95
Tukang Batu OH 0.2000 158,789.00 31,757.80
Kepala Tukang OH 0.0400 164,052.00 6,562.08
Mandor OH 0.0400 185,023.00 7,400.92
Jumlah / M2 94,001.12 94,047.75 188,048.87
AL.13 Floor Hardener warna 5 kg/m2 + Curing Compound M2 33,696.00 46,427.54 80,123.54
Referensi: SNI 7395:2008 No.6.61
Bahan
Floor Hardener ( MU 700 ) Kg 5.0000 6,240.00 31,200.00
Sewa Alat
Trowel OH 0.0069 600,000.00 4,166.67
Tenaga kerja
Pekerja OH 0.1200 138,077.00 16,569.24
Tukang OH 0.1200 158,789.00 19,054.68
Kepala Tukang OH 0.0120 173,978.00 2,087.74
Mandor OH 0.0060 185,023.00 1,110.14
Jumlah / M2 31,200.00 42,988.46 74,188.46
AE PEKERJAAN EKSTERNAL
Memasang dinding Batu bata api ( Fire brick SK 34
AD.1 -Std 65) M2 1,734,480.00 323,612.65 2,058,092.65
Referensi:
Bahan
Fire Brick SK 34 -Std 65 (230x114x65) mm Buah 77.0000 17,000.00 1,309,000.00
Mortar SM -34 m3 33.0000 9,000.00 297,000.00
Tenaga kerja
Pekerja OH 1.0000 138,077.00 138,077.00
Tukang Bata api OH 1.0000 158,789.00 158,789.00
Mandor OH 0.0150 185,023.00 2,775.35
Jumlah / M2 1,606,000.00 299,641.35 1,905,641.35
Memasang dinding Batu bata api Y0 ( Fire brick SK 34

AD.1 M2 3,430,944.00 323,612.65 3,754,556.65
-Std 65)
Referensi:
Bahan
Fire Brick SK 34 -Std 65 Y0 (230x114x65-61) mm Buah 154.0000 18,700.00 2,879,800.00
Mortar SM -34 m3 33.0000 9,000.00 297,000.00
Tenaga kerja
Pekerja OH 1.0000 138,077.00 138,077.00
Mandor OH 0.0150 185,023.00 2,775.35
Jumlah / M2 3,176,800.00 299,641.35 3,476,441.35
Page 54 of 139

(Rp) (Rp) (Rp) (Rp)
AD.1 Memasang dinding Insulating Brick C-1 Std -65 M2 1,734,480.00 323,612.65 2,058,092.65
Referensi:
Bahan
Insulating Brick C-1 Std -65 (230x114x65-61) mm Buah 77.0000 17,000.00 1,309,000.00
Insl Mortar IM-140 m3 33.0000 9,000.00 297,000.00
Tenaga kerja
Pekerja OH 1.0000 138,077.00 138,077.00
Mandor OH 0.0150 185,023.00 2,775.35
Jumlah / M2 1,606,000.00 299,641.35 1,905,641.35
AD.1 Castable Mixgun SC -35 Sic ( untuk plester dinding) tb M2 168,480.00 351,945.37 520,425.37
1 cm
Referensi:
Bahan
Castable Mixgun SC -35 Sic Kg 10.0000 15,600.00 156,000.00
Tenaga kerja
Pekerja OH 1.0000 138,077.00 138,077.00
Mandor OH 0.0150 185,023.00 2,775.35
Jumlah / M2 156,000.00 325,875.35 481,875.35
Page 55 of 139
PEKERJAAN MEKANIKAL ELEKTRIKAL

(Rp) (Rp) (Rp) (Rp)
M PEKERJAAN MEKANIKAL
M.1 Pemasangan 1 unit closet duduk M2 1,803,060.00 307,236.08 2,110,296.08
Refrensi : Permen PU No 11/PRT/M/2013 Hal. 547
Material
1 Closet duduk Toto 420 Unit 1.0000 1,575,000.00 1,575,000.00
1 Perlengkapan (6 % material) Ls 1.0000 94,500.00 94,500.00
Tenaga kerja
Pekerja Oh 1.0000 138,077.00 138,077.00
Tukang batu Oh 0.9000 158,789.00 142,910.10
Kepala Tukang Oh 0.0100 164,052.00 1,640.52
Mandor Oh 0.0100 185,023.00 1,850.23
Jumlah / M2 1,669,500.00 284,477.85 1,953,977.85

M.2 Pemasangan 1 unit closet jongkok porselen M2 346,761.86 85,309.27 432,071.14

Material
1 Closet Jongkok porselen toto ce7 Unit 1.0000 285,000.00 285,000.00
Semen PC Kg 6.0000 1,303.70 7,822.20
Pasir pasang M3 0.1000 282,536.00 28,253.60
Tenaga kerja
Pekerja Oh 0.2500 138,077.00 34,519.25
Tukang batu Oh 0.2500 158,789.00 39,697.25
Kepala Tukang Oh 0.0150 164,052.00 2,460.78
Mandor Oh 0.0125 185,023.00 2,312.79
Jumlah / M2 321,075.80 78,990.07 400,065.87

M.3 Pemasangan 1 unit closet jongkok teraso M2 248,096.38 442,929.01 691,025.39

Material
1 Closet jongkok teraso Unit 1.0000 214,792.00 214,792.00
Semen PC Kg 6.0000 1,303.70 7,822.20
Pasir pasang M3 0.0100 282,536.00 2,825.36
Batu bata Buah 7.0000 611.33 4,279.31
Tenaga kerja
Pekerja Oh 1.0000 138,077.00 138,077.00
Tukang batu Oh 1.5000 158,789.00 238,183.50
Kepala Tukang Oh 0.1500 164,052.00 24,607.80
Mandor Oh 0.0500 185,023.00 9,251.15
Jumlah / M2 229,718.87 410,119.45 639,838.32

M.4 Pemasangan 1 unit urinoir M2 459,265.85 348,324.14 807,589.99

Material
1 Urinoir Unit 1.0000 318,922.00 318,922.00
Semen PC Kg 6.0000 1,303.70 7,822.20
Pasir pasang M3 0.0100 282,536.00 2,825.36
Perlengkapan (30 % material) ls 1.0000 95,676.60 95,676.60
Tenaga kerja
Pekerja Oh 1.0000 138,077.00 138,077.00
Tukang batu Oh 1.0000 158,789.00 158,789.00
Kepala Tukang Oh 0.1000 164,052.00 16,405.20
Mandor Oh 0.0500 185,023.00 9,251.15
Jumlah / M2 425,246.16 322,522.35 747,768.51

M.5 Pemasangan 1 unit Wastafel M2 2,886,252.14 466,177.28 3,352,429.42

Material
Wastafel Unit 1.2000 1,980,512.00 2,376,614.40
Semen PC Kg 6.0000 1,303.70 7,822.20
Pasir pasang M3 0.0100 282,536.00 2,825.36
Tenaga kerja
Pekerja Oh 1.2000 138,077.00 165,692.40
Tukang batu Oh 1.4500 158,789.00 230,244.05
Kepala Tukang Oh 0.1500 164,052.00 24,607.80
Mandor Oh 0.0600 185,023.00 11,101.38
Jumlah / M2 2,672,455.69 431,645.63 3,104,101.32

Page 56 of 139

(Rp) (Rp) (Rp) (Rp)
M.6 Pemasangan 1 unit Floor drain M2 108,000.00 21,411.33 129,411.33

1 Material
Floor drain Unit 1.0000 100,000.00 100,000.00
Tenaga kerja
Pekerja Oh 0.0100 138,077.00 1,380.77
Tukang batu Oh 0.1000 158,789.00 15,878.90
Kepala Tukang Oh 0.0100 164,052.00 1,640.52
Mandor Oh 0.0050 185,023.00 925.12
Jumlah / M2 100,000.00 19,825.31 119,825.31

M.7 Pemasangan pipa galvanish 1/2" M' 52,400.52 30,476.80 82,877.32

Material
1 Pipa Galvanish 1/2" Unit 1.2000 29,950.00 35,940.00
1 Perlengkapan (35 % material) ls 1.0000 12,579.00 12,579.00
Tenaga kerja
Pekerja Oh 0.0540 138,077.00 7,456.16
Tukang batu Oh 0.0900 158,789.00 14,291.01
Kepala Tukang Oh 0.0090 164,052.00 1,476.47
Mandor Oh 0.0270 185,023.00 4,995.62
Jumlah / M' 48,519.00 28,219.26 76,738.26

M.8 Pemasangan kran dia 1/2" dan 3/4" bh 21,153.96 78,174.25 99,328.21
Material
1 Kran air Unit 1.0000 19,527.00 19,527.00
1 Seal tape buah 0.0250 2,400.00 60.00
Tenaga kerja
Pekerja Oh 0.0100 138,077.00 1,380.77
Tukang batu Oh 0.4000 158,789.00 63,515.60
Kepala Tukang Oh 0.0400 164,052.00 6,562.08
Mandor Oh 0.0050 185,023.00 925.12
Jumlah / bh 19,587.00 72,383.57 91,970.57

M.9 Pemasangan pipa galvanish 3/4" M' 67,884.48 30,476.80 98,361.28

Material
1 Pipa Galvanish 3/4" M' 1.2000 38,800.00 46,560.00
Tenaga kerja
Pekerja Oh 0.0540 138,077.00 7,456.16
Tukang batu Oh 0.0900 158,789.00 14,291.01
Kepala Tukang Oh 0.0090 164,052.00 1,476.47
Mandor Oh 0.0270 185,023.00 4,995.62
Jumlah / M' 62,856.00 28,219.26 91,075.26

M.10 Pemasangan pipa galvanish 1" M' 94,041.00 30,476.80 124,517.80

Material
1 Pipa Galvanish 1" M' 1.2000 53,750.00 64,500.00
Tenaga kerja
Pekerja Oh 0.0540 138,077.00 7,456.16
Tukang batu Oh 0.0900 158,789.00 14,291.01
Kepala Tukang Oh 0.0090 164,052.00 1,476.47
Mandor Oh 0.0270 185,023.00 4,995.62
Jumlah / M' 87,075.00 28,219.26 115,294.26

M.11 Pemasangan pipa galvanish 1 1/2" M' 278,011.44 51,162.18 329,173.62

Material
1 Pipa Galvanish 1 1/2" M' 1.2000 158,900.00 190,680.00
Tenaga kerja
Pekerja Oh 0.1080 138,077.00 14,912.32
Tukang batu Oh 0.1800 158,789.00 28,582.02
Kepala Tukang Oh 0.0180 164,052.00 2,952.94
Mandor Oh 0.0050 185,023.00 925.12
Page 57 of 139

(Rp) (Rp) (Rp) (Rp)
Jumlah / M' 257,418.00 47,372.39 304,790.39

Material
1 Pipa Galvanish 3" M' 1.2000 182,800.00 219,360.00
Tenaga kerja
Pekerja Oh 0.1350 138,077.00 18,640.40
Tukang batu Oh 0.2250 158,789.00 35,727.53
Kepala Tukang Oh 0.0230 164,052.00 3,773.20
Mandor Oh 0.0070 185,023.00 1,295.16
Jumlah / M' 296,136.00 59,436.28 355,572.28


Material
1 Pipa Galvanish 4" M' 1.2000 231,000.00 277,200.00
Tenaga kerja
Pekerja Oh 0.1350 138,077.00 18,640.40
Tukang batu Oh 0.2250 158,789.00 35,727.53
Kepala Tukang Oh 0.0230 164,052.00 3,773.20
Mandor Oh 0.0070 185,023.00 1,295.16
Jumlah / M' 374,220.00 59,436.28 433,656.28

M.14 Pemasangan pipa PVC tipe AW diameter 1/2" M' 6,880.30 17,120.67 24,000.97
Material
Pipa PVC tipe AW Ø 1/2" M' 1.2000 3,932.50 4,719.00
Tenaga kerja
Pekerja Oh 0.0360 138,077.00 4,970.77
Tukang batu Oh 0.0600 158,789.00 9,527.34
Kepala Tukang Oh 0.0060 164,052.00 984.31
Mandor Oh 0.0020 185,023.00 370.05
Jumlah / M' 6,370.65 15,852.47 22,223.12

M.15 Pemasangan pipa PVC tipe AW diameter 3/4" M' 9,478.46 17,120.67 26,599.13
Material
Pipa PVC tipe AW Ø 3/4" M' 1.2000 5,417.50 6,501.00
Tenaga kerja
Pekerja Oh 0.0360 138,077.00 4,970.77
Tukang batu Oh 0.0600 158,789.00 9,527.34
Kepala Tukang Oh 0.0060 164,052.00 984.31
Mandor Oh 0.0020 185,023.00 370.05
Jumlah / M' 8,776.35 15,852.47 24,628.82

M.16 Pemasangan pipa PVC tipe AW diameter 1" M' 12,942.67 17,120.67 30,063.33
Material
Pipa PVC tipe AW Ø 1" M' 1.2000 7,397.50 8,877.00
Tenaga kerja
Pekerja Oh 0.0360 138,077.00 4,970.77
Tukang batu Oh 0.0600 158,789.00 9,527.34
Kepala Tukang Oh 0.0060 164,052.00 984.31
Mandor Oh 0.0020 185,023.00 370.05
Jumlah / M' 11,983.95 15,852.47 27,836.42

Page 58 of 139

(Rp) (Rp) (Rp) (Rp)
M.17 Pemasangan pipa PVC tipe AW diameter 1 1/2" M' 12,942.67 25,681.00 38,623.67
Material
Tenaga kerja
Pekerja Oh 0.0540 138,077.00 7,456.16
Tukang batu Oh 0.0900 158,789.00 14,291.01
Kepala Tukang Oh 0.0090 164,052.00 1,476.47
Mandor Oh 0.0030 185,023.00 555.07
Jumlah / M' 11,983.95 23,778.71 35,762.66

18 Pemasangan pipa PVC tipe AW diameter 2" M' 28,531.60 25,681.00 54,212.60
Material
Tenaga kerja
Pekerja Oh 0.0540 138,077.00 7,456.16
Tukang batu Oh 0.0900 158,789.00 14,291.01
Kepala Tukang Oh 0.0090 164,052.00 1,476.47
Mandor Oh 0.0030 185,023.00 555.07
Jumlah / M' 26,418.15 23,778.71 50,196.86

M.19 Pemasangan pipa PVC tipe AW diameter 2 1/2" M' 41,666.72 38,421.59 80,088.31
Material
Pipa PVC tipe AW Ø 2 1/2" M' 1.2000 23,815.00 28,578.00
Tenaga kerja
Pekerja Oh 0.0810 138,077.00 11,184.24
Tukang batu Oh 0.1350 158,789.00 21,436.52
Kepala Tukang Oh 0.0135 164,052.00 2,214.70
Mandor Oh 0.0040 185,023.00 740.09
Jumlah / M' 38,580.30 35,575.55 74,155.85

M.20 Pemasangan Pipa PVC tipe AW Ø 3" M' 56,197.15 38,421.59 94,618.74
Material
Tenaga kerja
Pekerja Oh 0.0810 138,077.00 11,184.24
Tukang batu Oh 0.1350 158,789.00 21,436.52
Kepala Tukang Oh 0.0135 164,052.00 2,214.70
Mandor Oh 0.0040 185,023.00 740.09
Peralatan
Jumlah / M' 52,034.40 35,575.55 87,609.95

Material
Tenaga kerja -
Pekerja Oh 0.0810 138,077.00 11,184.24
Tukang batu Oh 0.1350 158,789.00 21,436.52
Kepala Tukang Oh 0.0135 164,052.00 2,214.70
Mandor Oh 0.0040 185,023.00 740.09
Peralatan
Jumlah / M' 86,248.80 35,575.55 121,824.35

Material
Tenaga kerja -
Pekerja Oh 0.0810 138,077.00 11,184.24
Page 59 of 139

(Rp) (Rp) (Rp) (Rp)
Tukang batu Oh 0.1350 158,789.00 21,436.52
Kepala Tukang Oh 0.0135 164,052.00 2,214.70
Mandor Oh 0.0040 185,023.00 740.09
Peralatan
Jumlah / M' 129,373.20 35,575.55 164,948.75

Page 60 of 139

(Rp) (Rp) (Rp) (Rp)
M.24 Pemasangan 1 m' pipa beton diameter 15-20 cm M' 62,854.38 35,520.70 98,375.08
Material
1 Pipa beton diameter 15-20 cm M' 1.1000 27,771.00 30,548.10
Batu bata Buah 0.0270 611.33 16.51
Semen PC Kg 3.9200 1,303.70 5,110.50
Pasir pasang M3 0.0560 282,536.00 15,822.02
Pasir urug M3 0.0240 279,224.00 6,701.38
Tenaga kerja
Pekerja Oh 0.1400 138,077.00 19,330.78
Tukang batu Oh 0.0700 158,789.00 11,115.23
Kepala Tukang Oh 0.0070 164,052.00 1,148.36
Mandor Oh 0.0070 185,023.00 1,295.16
Peralatan
Jumlah / M' 58,198.50 32,889.54 91,088.04

M.25 Pemasangan 1 m' pipa beton diameter 30-100 cm M' 113,725.94 96,413.32 210,139.26
Material
1 Pipa beton diameter 30-100 cm M' 1.1000 50,033.00 55,036.30
Batu bata Buah 0.5500 611.33 336.23
Semen PC Kg 10.3000 1,303.70 13,428.11
Pasir pasang M3 0.0610 282,536.00 17,234.70
Pasir urug M3 0.0690 279,224.00 19,266.46
Tenaga kerja
Pekerja Oh 0.3800 138,077.00 52,469.26
Tukang batu Oh 0.1900 158,789.00 30,169.91
Kepala Tukang Oh 0.0190 164,052.00 3,116.99
Mandor Oh 0.0190 185,023.00 3,515.44
Peralatan
Jumlah / M' 105,301.79 89,271.60 194,573.39

M.26 Pemasangan bak cuci piring bh 91,530.00 64,233.99 155,763.99

stainlessteel
Material
1 Bak cuci piring M' 1.0000 39,750.00 39,750.00
1 waterdrain Buah 1.0000 45,000.00 45,000.00
Tenaga kerja
Pekerja Oh 0.0300 138,077.00 4,142.31
Tukang batu Oh 0.3000 158,789.00 47,636.70
Kepala Tukang Oh 0.0300 164,052.00 4,921.56
Mandor Oh 0.0150 185,023.00 2,775.35
Peralatan
Jumlah / bh 84,750.00 59,475.92 144,225.92

M.27 Pemasangan bak cuci piring teraso bh 134,946.86 107,056.65 242,003.51

Material
1 Bak cuci piring Unit 1.0000 39,750.00 39,750.00
1 waterdrain Buah 1.0000 45,000.00 45,000.00
Semen PC Kg 20.0000 1,303.70 26,074.00
Pasir pasang M3 0.0500 282,536.00 14,126.80
Tenaga kerja
Pekerja Oh 0.0500 138,077.00 6,903.85
Tukang batu Oh 0.5000 158,789.00 79,394.50
Kepala Tukang Oh 0.0500 164,052.00 8,202.60
Mandor Oh 0.0250 185,023.00 4,625.58
Peralatan
Jumlah / bh 124,950.80 99,126.53 224,077.33

Page 61 of 139

(Rp) (Rp) (Rp) (Rp)
M.29 Pekerjaan bak fiberglass volume 1m³ air M3 301,782.67 1,407,785.18 1,709,567.86
Material
1 Bak fibreglass Unit 1.0000 232,857.00 232,857.00
Tenaga kerja
Pekerja Oh 3.0000 138,077.00 414,231.00
Tukang batu Oh 4.5000 158,789.00 714,550.50
Kepala Tukang Oh 0.0500 164,052.00 8,202.60
Mandor Oh 0.9000 185,023.00 166,520.70
Peralatan
Jumlah / M3 279,428.40 1,303,504.80 1,582,933.20

Harga Satuan Pekerjaan dan Jasa 8% 301,782.67 1,407,785.18 1,709,567.86
Pekerjaan pasang wastafel Unit 1,418,860.80 474,170.27 1,893,031.07
Material
Wastafel L W 246 J Unit 1.0000 1,094,800.00 1,094,800.00
Tenaga kerja
Pekerja Oh 1.2000 138,077.00 165,692.40
Tukang batu Oh 1.4500 158,789.00 230,244.05
Kepala Tukang Oh 0.1500 164,052.00 24,607.80
Mandor Oh 0.1000 185,023.00 18,502.30
Peralatan
Jumlah / Unit 1,313,760.00 439,046.55 1,752,806.55

E PEKERJAAN ELEKTRIKAL
E.1A Kabel NYFGBY 4X25MM2 M' 347,490.00 118,412.71 465,902.71
Material
Kabel NYFGBY 4X25MM2 M' 1.1000 225,000.00 247,500.00
Accecories ( 30 % material ) ls 1.0000 74,250.00 74,250.00
Tenaga kerja
Pembantu Tukang Oh 0.2000 138,077.00 27,615.40
Instalator Oh 0.5000 164,052.00 82,026.00
Jumlah / M' 321,750.00 109,641.40 431,391.40

E.1b Pasang 1 Titik Stop Kontak Titik 246,033.45 #NAME? #NAME?
Material
Kabel Listrik NYM 3 x 2,5 mm rol 0.2500 700,950.00 175,237.50
Accecories ( 30 % material ) ls 1.0000 52,571.25 52,571.25
Tenaga kerja
Pembantu Tukang Oh 0.2000 #NAME? #NAME?
Instalator Oh 0.5000 158,789.00 79,394.50
Jumlah / Titik 227,808.75 #NAME? #NAME?

Harga Satuan Pekerjaan dan Jasa 8% 246,033.45 #NAME? #NAME?
E.1 Pasang 1 Titik Stop Kontak Titik 246,033.45 131,527.37 377,560.82
Material
1 Kabel Listrik NYM 3 x 2,5 mm rol 0.2500 700,950.00 175,237.50
1 Accecories ( 30 % material ) ls 1.0000 52,571.25 52,571.25
Tenaga kerja
Instalator Oh 0.5000 173,978.00 86,989.00
Jumlah / Titik 227,808.75 121,784.60 349,593.35
Page 62 of 139

(Rp) (Rp) (Rp) (Rp)
E.2 Pasang 1 Titik lampu Titik 164,022.30 122,132.56 286,154.86
Material
Tenaga kerja
Instalator Oh 0.4500 173,978.00 78,290.10
Jumlah / Titik 151,872.50 113,085.70 264,958.20

E.3 Pasang 1 Titik Fire Alarm Titik 114,478.65 106,996.09 221,474.74
Material
Tenaga kerja
Pekerja Oh 0.2000 138,077.00 27,615.40
Tukang Pipa Oh 0.4500 158,789.00 71,455.05
Jumlah / Titik 105,998.75 99,070.45 205,069.20

Page 63 of 139

(Rp) (Rp) (Rp) (Rp)
E.4 Pasang 1 Titik Tata Suara titik 132,223.39 132,719.90 264,943.29
Material
1 Kabel Listrik NYMHY 2 x 1,5 mm rol 0.2500 455,550.00 113,887.50
Tenaga kerja
Pekerja Oh 0.2000 138,077.00 27,615.40
Tukang Pipa Oh 0.6000 158,789.00 95,273.40
Jumlah / titik 122,429.06 122,888.80 245,317.86

E.5 Pasang 1 Titik Telephone titik 195,918.75 132,719.90 328,638.65
Material
1 Kabel Listrik ITC 1 x 2 x 1,5 mm rol 0.2500 675,000.00 168,750.00
Tenaga kerja
Pekerja Oh 0.2000 138,077.00 27,615.40
Tukang Pipa Oh 0.6000 158,789.00 95,273.40
Jumlah / titik 181,406.25 122,888.80 304,295.05

E.6 Pasang 1 Titik CCTV titik 457,914.60 132,719.90 590,634.50
Material
Tenaga kerja
Pekerja Oh 0.2000 138,077.00 27,615.40
Tukang Pipa Oh 0.6000 158,789.00 95,273.40
Jumlah / titik 423,995.00 122,888.80 546,883.80

E.7 Pasang 1 Titik MATV titik 457,914.60 132,719.90 590,634.50
Material
Tenaga kerja
Pekerja Oh 0.2000 138,077.00 27,615.40
Tukang Pipa Oh 0.6000 158,789.00 95,273.40
Jumlah / titik 423,995.00 122,888.80 546,883.80

E.8 Pentanahan M' 35,977,500.00 132,719.90 36,110,219.90
Material
1 Batang Tembaga btng 1.0000 -
1 Kabel Grounding m' 25.0000 1,025,000.00 25,625,000.00
1 Accecories ( 30 % material ) ls 1.0000 7,687,500.00 7,687,500.00
1 Bak Kontrol ls 1.0000 -
Tenaga kerja
Pekerja Oh 0.2000 138,077.00 27,615.40
Tukang Pipa Oh 0.6000 158,789.00 95,273.40
Jumlah / M' 33,312,500.00 122,888.80 33,435,388.80

Page 64 of 139

(Rp) (Rp) (Rp) (Rp)
E.9 Kabel Lader 3000 x 150 bh 1,148,715.00 132,719.90 1,281,434.90

Refrensi : Analisa Konsultan Pembangunan Masjid Blok C-02 (MAQ Konsultan)
Material
1 Straight Batang bh 0.2500 976,200.00 244,050.00
1 Elbow bh 0.2500 378,900.00 94,725.00
1 Tee bh 0.2500 597,500.00 149,375.00
1 Cross bh 0.2500 721,200.00 180,300.00
1 Reducer bh 0.2500 515,850.00 128,962.50
1 In/Out side Rider bh 0.2500 515,850.00 128,962.50
1 Cover bh 0.2500 549,000.00 137,250.00
Tenaga kerja
Pekerja Oh 0.2000 138,077.00 27,615.40
Tukang Pipa Oh 0.6000 158,789.00 95,273.40
Jumlah / bh 1,063,625.00 122,888.80 1,186,513.80

E.10 MEMASANG 1 BUAH EXAUST FAN TORNANDO 300 x 300 unit 432,000.00 215,446.03 647,446.03
Material
1 Power Fan + Stop Kontak Unit 1.0000 400,000.00 400,000.00
Tenaga kerja
Pekerja Oh 0.3247 138,077.00 44,828.46
Tukang Pipa Oh 0.9740 158,789.00 154,658.61
Jumlah / unit 400,000.00 199,487.07 599,487.07

E.11 MEMASANG 1 BUAH EXAUST FAN 8' bh 432,000.00 215,446.03 647,446.03
Material
1 Power Fan + Stop Kontak Unit 1.0000 400,000.00 400,000.00
Tenaga kerja
Pekerja Oh 0.3247 138,077.00 44,828.46
Tukang Pipa Oh 0.9740 158,789.00 154,658.61
Jumlah / bh 400,000.00 199,487.07 599,487.07

Page 65 of 139
ANALISA PEK. PINTU JENDELA

No. PEKERJAAN VOLUME SAT. TOTAL
BAHAN UPAH BAHAN UPAH
1 Pintu Type P1
a. Kusen Alumunium 3" 6.10 m 124,987.50 43,702.12 762,423.72 266,582.91 1,029,006.64
b. Frame daun pintu 11.36 m 236,205.00 59,732.88 2,683,288.85 678,565.53 3,361,854.38
c. Kaca Polos 2.61 m2 186,806.25 31,026.65 487,788.48 81,016.78 568,805.26
d. Lock case BDN Swing/Pull 2.00 psg 364,500.00 72,900.00 729,000.00 145,800.00 874,800.00
e. Engsel pintu 3" 6.00 bh 77,500.00 15,500.00 465,000.00 93,000.00 558,000.00
f. Lock Case Cylinder 1.00 bh 34,762.50 6,952.50 34,762.50 6,952.50 41,715.00
g. Kunci Tanam 4.00 bh 245,430.00 36,814.50 981,720.00 147,258.00 1,128,978.00
h. Door Closser 2.00 bh 350,000.00 52,500.00 700,000.00 105,000.00 805,000.00
6,843,983.55 1,524,175.72 8,368,159.28
2 Pintu Type P2
a. Kusen Alumunium 3" 5.30 m 124,987.50 43,702.12 662,433.73 231,621.22 894,054.95
c. Kaca Polos 1.31 m2 186,806.25 31,026.65 243,894.24 40,508.39 284,402.63
d. Lock case BDN Swing/Pull 1.00 psg 364,500.00 72,900.00 364,500.00 72,900.00 437,400.00
e. Engsel pintu 3" 3.00 bh 77,500.00 15,500.00 232,500.00 46,500.00 279,000.00
f. Lock Case Cylinder 1.00 bh 34,762.50 6,952.50 34,762.50 6,952.50 41,715.00
g. Door Closser 1.00 bh 350,000.00 52,500.00 350,000.00 52,500.00 402,500.00
3,229,734.89 790,264.87 4,019,999.77
3 Pintu Type P3 ( Pintu Besi )
a. Kusen UNP 100x50x5x7,5 46.33 kg 20,087.82 22,855.51 930,708.99 1,058,941.54 1,989,650.53
b. Rangka Hollow 4x4 , t 2 mm 20.95 kg 20,087.82 22,855.51 420,831.85 478,813.81 899,645.66
c. Plat t = 2 mm 54.71 kg 20,087.82 22,855.51 1,099,095.16 1,250,527.86 2,349,623.02
d. Engsel pintu besi 3.00 bh 356,000.00 35,600.00 1,068,000.00 106,800.00 1,174,800.00
e. Handle+kunci 1.00 set 364,500.00 36,450.00 364,500.00 36,450.00 400,950.00
3,883,136.00 2,931,533.21 6,814,669.22
4 Jendela Type J1
a. Kusen Alumunium 3" 11.62 m 124,987.50 43,702.12 1,452,854.65 507,993.41 1,960,848.05
b. Frame daun Jendela 2.48 m 236,205.00 59,732.88 585,788.41 148,137.54 733,925.96
c. Kaca Polos 2.81 m2 186,806.25 31,026.65 524,850.84 87,172.47 612,023.31
d. Casement alumunium 2.00 bh 85,000.00 10,625.00 170,000.00 21,250.00 191,250.00
e. Handle rambuncis 1.00 bh 25,000.00 5,000.00 25,000.00 5,000.00 30,000.00
2,758,493.90 769,553.42 3,528,047.32
5 Jendela Type J2
b. Kaca Polos 2.84 m2 186,806.25 31,026.65 531,276.98 88,239.79 619,516.76
1,809,149.13 535,050.23 2,344,199.36
6 Jendela Type J3
a. Kusen Alumunium 3" 7.37 m 124,987.50 43,702.12 920,907.87 321,997.20 1,242,905.06
b. Frame daun Jendela 4.04 m 236,205.00 59,732.88 954,268.22 241,320.84 1,195,589.06
c. Kaca Polos 1.57 m2 186,806.25 31,026.65 293,808.87 48,798.71 342,607.58
2,363,984.96 638,366.75 3,002,351.70
7 Jendela Type J4
b. Frame daun Jendela 3.71 m 236,205.00 59,732.88 876,792.98 221,728.45 1,098,521.43
c. Kaca Polos 2.04 m2 186,806.25 31,026.65 381,244.66 63,320.92 444,565.58
2,655,417.34 731,713.74 3,387,131.08
8 Jendela Type J5
b. Frame daun Jendela 6.56 m 236,205.00 59,732.88 1,549,504.83 391,847.70 1,941,352.53
c. Kaca Polos 2.36 m2 186,806.25 31,026.65 439,966.08 73,073.96 513,040.04
4,086,300.15 1,114,217.77 5,200,517.92
9 Jendela Type BV1
b. Frame daun Jendela 1.84 m 236,205.00 59,732.88 434,617.21 109,908.50 544,525.71
c. Kaca Polos 0.17 m2 186,806.25 31,026.65 31,084.56 5,162.83 36,247.39
929,674.86 235,368.29 1,165,043.15
10 Jalusi Type KS 1
3,460,802.33 655,069.70 4,115,872.03
11 Kisi Kisi Alumunium Hollow 3" (m2)
a. Alumunium hollow 50x100x3 12.00 m 31,400.00 9,420.00 376,800.00 113,040.00 489,840.00
376,800.00 113,040.00 489,840.00
12 Pintu Type P2 (Pintu Shaft)
b. Daun Pintu Kayu lapis + Rangka kayu 0.50 m2 513,500.69 510,971.74 254,182.84 252,931.01 507,113.85
c. Engsel Pintu 2.00 bh 77,500.00 15,500.00 155,000.00 31,000.00 186,000.00
d. Kunci (type shaft door pull plate) 1.00 bh 315,000.00 63,000.00 315,000.00 63,000.00 378,000.00
1,111,644.08 482,407.58 1,594,051.65
13 Rolling Door Otomatis
a. Daun rolling door 30.00 m2 715,000.00 21,450,000.00
b. Motor USA-700 1.00 Set 16,225,000.00 16,225,000.00
c. Set Up 1.00 Set 2,750,000.00 2,750,000.00
37,675,000.00 2,750,000.00 40,425,000.00
Page 66 of 139
Uraian
Rencana Anggaran Biaya Pekerjaan Sipil - Arsitektur
HARGA SATUAN HARGA JADI JUMLAH HARGA

No. PEKERJAAN VOLUME SAT.
BAHAN UPAH (Rp) (Rp)
I PEKERJAAN AWAL
1 Pengukuran & Bouwplank keliling bangunan 160.00 m1 86,576.60 35,586.64 122,163.24 19,546,119.12
2 Mob de Mob 1.00 LS ### ### 20,410,000.00
3 Pembersihan awal 1,456.00 m2 8,455.28 8,455.28 12,310,890.88
4 Pembersihan akhir 1,456.00 m2 3,382.11 3,382.11 4,924,356.35
Sub Jumlah I 57,191,366.36
II PEKERJAAN TANAH DAN URUGAN

1 Galian pondasi pilecap 121.19 m3 97,629.44 97,629.44 11,831,297.02
2 Galian pondasi tie-beam 126.23 m3 97,629.44 97,629.44 12,323,398.22
3 Galian grountank & septictank 10.56 m3 97,629.44 97,629.44 1,030,966.90
4 Urugan tanah kembali pondasi 60.59 m3 24,407.36 24,407.36 1,478,912.13
5 Urugan pasir bawah lantai ,sloof & pilecap t.5 cm 62.35 m3 335,652.77 31,423.23 367,076.00 22,886,224.95
Sub Jumlah II 49,550,799.21
III PEKERJAAN TIANG PANCANG (UNIT PRICE)

1 Pengadaan mini pile kotak 25x25 cm 2,325.00 m1 198,275.00 198,275.00 460,989,375.00
2 Pemancangan mini pile kotak 25x25cm dgn drop hammer 2,325.00 m1 66,000.00 66,000.00 153,450,000.00
3 Penyambungan mini pile dengan las 310.00 bh 55,000.00 60,500.00 115,500.00 35,805,000.00
4 Ciping kepala pancang 155.00 bh 53,933.26 53,933.26 8,359,655.60
5 Test PDA 3.00 ttik 8,500,000.00 8,500,000.00 25,500,000.00
Sub Jumlah III 684,104,030.60
IV PEKERJAAN PONDASI
1 Lantai kerja tebal. 5 cm pilecap dan tie-beam 13.72 m3 881,409.60 137,850.00 1,019,259.60 13,988,700.99
2 Pile cap TP dan TP1 75X75X60CM
a. Beton K 300 51.64 m3 881,280.00 216,408.08 1,097,688.08 56,681,868.13
b. Pembesian 5,515.15 kg 16,329.60 2455.76 18,785.36 103,604,167.75
c. Begisting ( Pasangan ¼ Bata Merah ) 275.40 m2 54,376.28 30,732.60 85,108.88 23,438,986.88
3 Beton pile cap TP2 75X150X60CM
a. Beton K 300 1.35 m3 881,280.00 216,408.08 1,097,688.08 1,481,878.91
b. Pembesian 122.72 kg 16,329.60 2455.764264 18,785.36 2,305,349.11
c. Begisting ( Pasangan Bata Merah ) 3.60 m2 54,376.28 30,732.60 85,108.88 306,391.99
4 Pondasi Batu Kali pagar belakang Gudang 21.12 m3 509,714.86 380,578.91 890,293.76 18,803,004.23
5 Pondasi Batu Kali dibawah sloof bersampingan dengan tan 31.36 m3 509,714.86 380,578.91 890,293.76 27,919,612.34
Sub Jumlah IV 248,529,960.33
V PEKERJAAN STRUKTUR
1 Beton Slof TB 1 30 x 50 cm
a. Beton K 300 26.40 m3 881,280.00 216,408.08 1,097,688.08 28,978,965.26
b. Pembesian 5,143.48 kg 16,329.60 2,455.76 18,785.36 96,622,223.53
a. Beton K 300 66.69 m3 881,280.00 216,408.08 1,097,688.08 73,202,073.70
b. Pembesian 12,548.54 kg 16,329.60 2,455.76 18,785.36 235,728,837.02
a. Beton K 300 3.08 m3 881,280.00 216,408.08 1,097,688.08 3,380,879.28
b. Pembesian 561.71 kg 16,329.60 2,455.76 18,785.36 10,551,842.05
a. Beton K 300 0.67 m3 881,280.00 216,408.08 1,097,688.08 737,646.39
b. Pembesian 112.50 kg 16,329.60 2,455.76 18,785.36 2,113,333.19
c. Begisting ( Pasangan ¼ Bata Merah ) 2.20 m2 54,376.28 30,732.60 85,108.88 187,239.55
a. Beton K 300 0.23 m3 881,280.00 216,408.08 1,097,688.08 256,859.01
b.1. Pembesian utama 25.01 kg 16,329.60 2,455.76 18,785.36 469,732.54
b.2. Pembesian sengkang (polos) 9.39 kg 14,968.80 2,455.76 17,424.56 163,546.24
a. Beton K 300 0.83 m3 881,280.00 216,408.08 1,097,688.08 910,532.26
b.1. Pembesian utama 125.03 kg 16,329.60 2,455.76 18,785.36 2,348,662.71
b.2. Pembesian sengkang (polos) 29.66 kg 14,968.80 2,455.76 17,424.56 516,751.13
Page 67 of 139
Uraian

7 Kolom Pedestal PDS-1

a. Beton K 300 1.53 m3 881,280.00 216,408.08 1,097,688.08 1,679,462.76
b. Pembesian 1,063.39 kg 16,329.60 2,455.76 18,785.36 19,976,233.35
c. Begisting 5.10 m2 181,543.37 52,320.81 233,864.18 1,192,707.32
8 Kolom Pedestal PDS-2

a. Beton K 300 1.26 m3 881,280.00 216,408.08 1,097,688.08 1,383,086.98
b. Pembesian 798.02 kg 16,329.60 2,455.76 18,785.36 14,991,138.84
c. Begisting 11.55 m2 181,543.37 52,320.81 233,864.18 2,701,131.29
9 Kolom Beton (KB) 20x20 cm Pagar Belakang

a. Beton K 175 1.19 m3 724,054.32 315,070.18 1,039,124.50 1,234,479.91
b. Pembesian 265.57 kg 16,329.60 2,455.76 18,785.36 4,988,893.13
c. Begisting 15.48 m2 129,018.10 88,087.14 217,105.24 3,360,789.11
10 Kolom Praktis Office 11 x 20 cm

a. Beton K 175 3.51 m3 724,054.32 315,070.18 1,039,124.50 3,647,659.53
b.1. Pembesian utama 393.47 kg 16,329.60 2455.764264 18,785.36 7,391,570.45
b.2. Pembesian sengkang (polos) 209.71 kg 14,968.80 2,455.76 17,424.56 3,654,081.67
c. Begisting 63.82 m2 70,959.95 48,447.93 119,407.88 7,621,088.65
11 Kolom Praktis Gudang 11 x 20 cm

a. Beton K 175 1.09 m3 724,054.32 315,070.18 1,039,124.50 1,133,892.66
b.1. Pembesian utama 142.04 kg 16,329.60 2,455.76 18,785.36 2,668,303.20
b.2. Pembesian sengkang (polos) 66.29 kg 14,968.80 2,455.76 17,424.56 1,155,006.06
c. Begisting 19.84 m2 70,959.95 48,447.93 119,407.88 2,369,052.37
Harga satuan pekerjaan struktur baja sudah termasuk

pengecatan Zinchromate.
12 Kolom Struktur K-1 HB-200x200x8x12 10,095.82 kg 20,087.82 22,855.51 42,943.33 433,548,075.64
1. Base plate 214.40 kg 20,087.82 22,855.51 42,943.33 9,207,184.91
2. Stiffener base plate 43.33 kg 20,087.82 22,855.51 42,943.33 1,860,820.53
3. Stiffener kolom 245.37 kg 20,087.82 22,855.51 42,943.33 10,537,098.51
4. Angkur baut Ø 19 pjg 60 cm 92.00 bh 25,500.00 7,650.00 33,150.00 3,049,800.00
5. Komposit beton K 175 18.21 m3 724,054.32 315,070.18 1,039,124.50 18,924,951.12
6. Begisting 242.83 m2 129,018.10 88,087.14 217,105.24 52,720,099.54
13 Kolom Struktur K-2 WF-300x150x6,5x12 7,379.45 kg 20,087.82 22,855.51 42,943.33 316,898,290.20

1. Base plate 219.25 kg 20,087.82 22,855.51 42,943.33 9,415,347.35
2. Stiffener base plate 63.30 kg 20,087.82 22,855.51 42,943.33 2,718,416.08
3. Stiffener kolom 288.03 kg 20,087.82 22,855.51 42,943.33 12,368,793.16
4. Angkur baut Ø 19 pjg 60 cm 126.00 bh 25,500.00 7,650.00 33,150.00 4,176,900.00
6. Begisting 68.11 m2 129,018.10 88,087.14 217,105.24 14,787,993.13
14 Kolom Struktur K-3 WF-250x125x6x9 473.60 kg 20,087.82 22,855.51 42,943.33 20,337,962.77

1. Base plate 15.66 kg 20,087.82 22,855.51 42,943.33 672,524.81
2. Stiffener base plate 3.01 kg 20,087.82 22,855.51 42,943.33 129,448.38
3. Stiffener kolom 18.38 kg 20,087.82 22,855.51 42,943.33 789,203.65
4. Angkur baut Ø 16 pjg 60 cm 8.00 bh 21,000.00 6,300.00 27,300.00 218,400.00
6. Begisting 19.15 m2 129,018.10 88,087.14 217,105.24 4,158,520.60
15 Balok WF-4 200x100x5,5x8 Gudang 5,209.43 kg 20,087.82 22,855.51 42,943.33 223,710,126.96

1. Sambungan T 293.83 kg 20,087.82 22,855.51 42,943.33 12,618,190.00
2. End plate 216.58 kg 20,087.82 22,855.51 42,943.33 9,300,731.60
3. Foot 353.55 kg 20,087.82 22,855.51 42,943.33 15,182,531.84
4. Plat Pengikat 283.65 kg 20,087.82 22,855.51 42,943.33 12,180,958.16
5. Stiffener Balok 281.16 kg 20,087.82 22,855.51 42,943.33 12,073,845.01
6. Baut Ø 16mm HTB 712.00 bh 8,500.00 425.00 8,925.00 6,354,600.00
16 Balok WF-4 200x100x5,5x8 Office 1,062.10 kg 20,087.82 22,855.51 42,943.33 45,610,251.99

1. Sambungan T 66.03 kg 20,087.82 22,855.51 42,943.33 2,835,548.31
2. End plate 107.07 kg 20,087.82 22,855.51 42,943.33 4,598,114.50
3. Foot 79.45 kg 20,087.82 22,855.51 42,943.33 3,411,804.91
4. Plat Pengikat 63.74 kg 20,087.82 22,855.51 42,943.33 2,737,293.97
5. Stiffener Balok 22.95 kg 20,087.82 22,855.51 42,943.33 985,620.00
6. Baut Ø 16mm HTB 304.00 bh 8,500.00 425.00 8,925.00 2,713,200.00
17 Balok WF-3 250x125x6x9 Office 2,512.92 kg 20,087.82 22,855.51 42,943.33 107,913,230.48

1. Sambungan T 220.22 kg 20,087.82 22,855.51 42,943.33 9,457,152.69
2. End plate 279.07 kg 20,087.82 22,855.51 42,943.33 11,984,088.74
3. Foot 331.76 kg 20,087.82 22,855.51 42,943.33 14,246,742.92
4. Plat Pengikat 305.96 kg 20,087.82 22,855.51 42,943.33 13,139,011.05
6. Baut Ø 16mm HTB 624.00 bh 8,500.00 425.00 8,925.00 5,569,200.00
18 Balok WF-1 400x200x8x13 Office 765.60 kg 20,087.82 22,855.51 42,943.33 32,877,416.17

1. End plate 61.29 kg 20,087.82 22,855.51 42,943.33 2,632,117.16
Page 68 of 139
Uraian

2. Foot 99.00 kg 20,087.82 22,855.51 42,943.33 4,251,390.02
4. Baut Ø 19mm HTB 48.00 bh 12,319.10 615.96 12,935.06 620,882.64
Page 69 of 139
Uraian

19 Balok WF-1A 350x175x7x11 Office 1,313.12 kg 20,087.82 22,855.51 42,943.33 56,389,750.16

1. End plate 61.80 kg 20,087.82 22,855.51 42,943.33 2,653,691.89
2. Foot 147.16 kg 20,087.82 22,855.51 42,943.33 6,319,540.97
4. Baut Ø 19mm HTB 64.00 bh 12,319.10 615.96 12,935.06 827,843.52
20 Balok Struktur Atap Gudang WF-3 250x125x6x9 3,694.64 kg 20,087.82 22,855.51 42,943.33 158,660,260.97
1. Sambungan T 192.70 kg 20,087.82 22,855.51 42,943.33 8,275,008.60
2. End plate 162.79 kg 20,087.82 22,855.51 42,943.33 6,990,718.43
3. Foot 432.01 kg 20,087.82 22,855.51 42,943.33 18,552,035.42
4. Plat Pengikat 267.72 kg 20,087.82 22,855.51 42,943.33 11,496,634.66
6. Baut Ø 16mm HTB 336.00 bh 8,500.00 425.00 8,925.00 2,998,800.00
21 Balok Struktur Atap Office WF-4 200x100x5,5x8 766.37 kg 20,087.82 22,855.51 42,943.33 32,910,654.31
1. Sambungan T 82.54 kg 20,087.82 22,855.51 42,943.33 3,544,435.39
2. End plate 60.84 kg 20,087.82 22,855.51 42,943.33 2,612,565.06
3. Foot 103.31 kg 20,087.82 22,855.51 42,943.33 4,436,261.07
4. Plat Pengikat 159.36 kg 20,087.82 22,855.51 42,943.33 6,843,234.92
6. Baut Ø 16mm HTB 200.00 bh 8,500.00 425.00 8,925.00 1,785,000.00
22 Balok Pengaku Struktur Atap Office WF-5 150x75x5x7 330.40 kg 20,087.82 22,855.51 42,943.33 14,188,477.41
1. End Plate 4.80 kg 20,087.82 22,855.51 42,943.33 206,308.36
3. Baut Ø 12mm HTB 32.00 bh 2,500.00 250.00 2,750.00 88,000.00
23 Balok Dudukan dak-talang beton WF-5 150x75x5x7 1,087.10 kg 20,087.82 22,855.51 42,943.33 46,683,697.91
1. End Plate 43.84 kg 20,087.82 22,855.51 42,943.33 1,882,563.81
3. Baut Ø 12mm HTB 244.00 bh 2,500.00 250.00 2,750.00 671,000.00
24 Plat beton lantai dasar tebal 20 cm area gudang

a. Beton K 300 174.65 m3 881,280.00 216,408.08 1,097,688.08 191,713,967.04
b. Pembesian Wiremesh M-10 2,184.00 m2 116,529.45 7649.6587988 124,179.11 271,207,169.06
25 Plat beton lantai dasar tebal 20 cm area kantor

a. Beton K 300 18.07 m3 881,280.00 216,408.08 1,097,688.08 19,832,479.35
b. Pembesian Wiremesh M-10 216.00 m2 116,529.45 7649.6587988 124,179.11 26,822,687.05
26 Plat dak lantai atas t. 12 cm

a. Plat bondek t.0.75 173.00 m2 108,900.00 16,335.00 125,235.00 21,665,655.00
b. Beton K 300 20.76 m3 881,280.00 216,408.08 1,097,688.08 22,788,004.50
c. Pembesian 1,781.56 kg 16,329.60 2,455.76 18,785.36 33,467,192.84
27 Plat dak lantai rooftank t. 12 cm

a. Plat bondek t.0.75 36.00 m2 108,900.00 16,335.00 125,235.00 4,508,460.00
b. Beton K 300 5.40 m3 881,280.00 216,408.08 1,097,688.08 5,927,515.62
c. Pembesian 681.44 kg 16,329.60 2,455.76 18,785.36 12,801,184.59
28 Plat dak talang horizontal t. 10 cm kantor

a. Beton K 300 2.77 m3 881,280.00 216,408.08 1,097,688.08 3,042,791.35
b. Pembesian 205.10 kg 16,329.60 2,455.76 18,785.36 3,852,872.31
c. Begisting 47.88 m2 207,134.50 132,123.26 339,257.75 16,243,661.26
29 Plat dak talang horizontal t. 10 cm sisi belakang

a. Beton K 300 3.53 m3 881,280.00 216,408.08 1,097,688.08 3,872,643.54
b. Pembesian 256.43 kg 16,329.60 2,455.76 18,785.36 4,817,074.79
c. Begisting 55.44 m2 207,134.50 132,123.26 339,257.75 18,808,449.88
30 Maja beton Pantry 0.06 m3 3,564,000.00 891,000.00 4,455,000.00 267,300.00
31 Tangga Baja dari lantai dasar ke lantai atas

a. Kolom Tangga 184.38 kg 20,087.82 22,855.51 42,943.33 7,917,891.84
b. UNP-1 150.65 kg 20,087.82 22,855.51 42,943.33 6,469,344.49
c. UNP-2 674.36 kg 20,087.82 22,855.51 42,943.33 28,959,094.65
d. UNP-3 33.70 kg 20,087.82 22,855.51 42,943.33 1,447,018.57
e. Siku 539.63 kg 20,087.82 22,855.51 42,943.33 23,173,528.27
f. Base plate UNP 2 10.21 kg 20,087.82 22,855.51 42,943.33 438,236.72
g. Baut Ø 16mm HTB 8.00 bh 8,500.00 425.00 8,925.00 71,400.00
h. Base plate KT 8.01 kg 20,087.82 22,855.51 42,943.33 343,847.27
i. Baut Ø 12mm HTB 24.00 bh 2,500.00 250.00 2,750.00 66,000.00
32 Tangga Baja dari lantai atas ke lantai mezanine

a. Kolom Tangga 31.92 kg 20,087.82 22,855.51 42,943.33 1,370,751.21
b. UNP-1 105.18 kg 20,087.82 22,855.51 42,943.33 4,516,951.60
c. UNP-2 426.64 kg 20,087.82 22,855.51 42,943.33 18,321,429.72
d. UNP-3 24.71 kg 20,087.82 22,855.51 42,943.33 1,061,146.95
e. Siku 270.55 kg 20,087.82 22,855.51 42,943.33 11,618,198.65
f. Base plate UNP 2 10.21 kg 20,087.82 22,855.51 42,943.33 438,236.72
Page 70 of 139
Uraian

g. Baut Ø 16mm HTB 8.00 bh 8,500.00 425.00 8,925.00 71,400.00
h. Base plate KT 2.67 kg 20,087.82 22,855.51 42,943.33 114,615.76
i. Baut Ø 12mm HTB 8.00 bh 2,500.00 250.00 2,750.00 22,000.00
Page 71 of 139
Uraian

Loading Dock
1 Tie Beam tambahan TB-2

a. Beton K 300 0.64 m3 881,280.00 216,408.08 1,097,688.08 706,636.70
b. Pembesian 125.79 kg 16,329.60 2,455.76 18,785.36 2,363,023.37
2 Kolom Beton 20x20 cm KB

a. Beton K 300 0.35 m3 881,280.00 216,408.08 1,097,688.08 381,995.45
b. Pembesian 77.66 kg 16,329.60 2455.76 18,785.36 1,458,913.30
c. Begisting 6.96 m2 70,959.95 48,447.93 119,407.88 831,078.86
3 Shear Wall T = 20 cm
a. Beton K 300 1.23 m3 881,280.00 216,408.08 1,097,688.08 1,352,351.71
b. Pembesian 285.61 kg 16,329.60 2455.76 18,785.36 5,365,207.27
c. Begisting 12.32 m2 70,959.95 48,447.93 119,407.88 1,471,105.10
4 Urugan Tanah / Peninggian Lantai 61.704 m3 213,840.00 45,415.97 259,255.97 15,997,130.43
5 Balok BL 20x40 cm
a. Beton K 300 9.98 m3 881,280.00 216,408.08 1,097,688.08 10,954,224.50
b. Pembesian 2,973.51 kg 16,329.60 2455.76 18,785.36 55,858,397.75
c. Begisting 48.00 m2 70,959.95 48,447.93 119,407.88 5,731,578.33
6 Plat Beton T = 20 cm
a. Beton K 300 10.70 m3 881,280.00 216,408.08 1,097,688.08 11,744,472.10
b. Pembesian 4,871.75 kg 16,329.60 2455.76 18,785.36 91,517,595.64
7 Stopper Karet (Rubber Bumper) type D 150 x 150 x 1000 4.00 unit 1,182,500.00 330,000.00 1,512,500.00 6,050,000.00
Sub Jumlah V ###
VI PEKERJAAN LANTAI
A LANTAI DASAR
1 Homogeneus Tile (HT) Ruang kantor 40x40cm 95.60 m2 350,753.01 68,684.47 419,437.48 40,098,223.26
2 Plint HT 10x40cm 53.20 m1 26,917.46 15,454.01 42,371.46 2,254,161.76
3 Homogeneus Tile (HT) Ruang KM/WC 20x20cm 6.40 m2 105,841.21 68,684.47 174,525.68 1,116,964.35
4 Keramik Dinding KM/WC 20x25cm 26.40 m2 101,521.21 101,571.57 203,092.78 5,361,649.38
5 Homogeneus Tile (HT) teras depan 40x40cm 6.00 m2 350,753.01 68,684.47 419,437.48 2,516,624.89
6 Homogeneus Tile (HT) tangga Utama 40x40cm (Lt.dasar-Lt 19.98 m2 350,753.01 68,684.47 419,437.48 8,380,360.89
7 Stepnozing tangga Homogeneus Tile (HT) 10x40 (Lt.dasar-L 36.00 m1 38,000.00 9,500.00 47,500.00 1,710,000.00
8 Pasang paving blok t 6 cm area belakang 44.56 m2 104,632.48 70,272.20 174,904.68 7,793,052.98
9 Floor hardener non metalic area gudang 5 kg/m2 1,044.00 m2 33,696.00 46,427.54 80,123.54 83,648,973.17
B LANTAI ATAS
1 Homogeneus Tile (HT) Ruang kantor 40x40cm 161.60 m2 350,753.01 68,684.47 419,437.48 67,781,097.05
2 Plint Homogeneus Tile (HT) 10x40cm 104.00 m1 35,075.30 15,454.01 42,371.46 4,406,632.01
3 Keramik Ruang KM/WC 20x20cm 6.40 m2 105,841.21 68,684.47 174,525.68 1,116,964.35
4 Keramik Dinding KM/WC 20x25cm 26.40 m2 101,521.21 101,571.57 203,092.78 5,361,649.38
5 Homogeneus Tile (HT) tangga mezanine 40x40cm 10.24 m2 350,753.01 68,684.47 419,437.48 4,295,039.81
6 Stepnozing tangga mezanine Homogeneus Tile (HT) 10x40 7.00 m2 38,000.00 9,500.00 47,500.00 332,500.00
7 Screed dak atap canopy & roof tank 28.00 m2 11,483.97 71,321.15 82,805.13 2,318,543.50
8 Waterprofing KM/WC 13.80 m2 82,570.00 13,754.85 96,324.85 1,329,282.98
9 Waterprofing atap teras 12.00 m2 82,570.00 13,754.85 96,324.85 1,155,898.25
10 Waterprofing talang beton 54.00 m2 82,570.00 13,754.85 96,324.85 5,201,542.11
Sub Jumlah VI 246,179,160.14
VII PEKERJAAN DINDING

A LANTAI DASAR
1 Pasang dinding bata ringan ad 1:5 630.62 m2 108,705.06 44,286.82 152,991.88 96,479,124.57
2 Dinding Cladding Zincalum t. 0,45 mm (non colour bond) 823.76 m2 96,600.00 19,320.00 115,920.00 95,489,853.48
3 Rangka CNP 100x50x20x2,3 + Hollow 40x40x2 3,564.37 kg 20,087.82 22,855.51 42,943.33 153,065,756.78
4 Pasang dinding bata transram KM/WC ad. 1 :3 18.60 m2 76,903.85 66,655.29 143,559.14 2,670,200.09
5 Plester dinding biasa 1 : 5 1,261.23 m2 11,483.97 101,887.36 113,371.33 142,987,552.41
6 Plester trasram dinding KM/WC 1: 3 37.20 m2 13,483.97 101,887.36 115,371.33 4,291,813.57
7 Acian 1,261.23 m2 4,575.99 50,743.85 55,319.84 69,771,153.70
8 Pagar BRC 2,4 x 1,5 13.00 Panel 506,000.00 75,900.00 581,900.00 7,564,700.00
B LANTAI ATAS
1 Pasang dinding bata ringan ad 1:5 389.78 m2 108,705.06 44,286.82 152,991.88 59,633,356.83
2 Pasang dinding bata transram KM/WC 18.60 m2 76,903.85 66,655.29 143,559.14 2,670,200.09
3 Plester dinding biasa 1 : 5 779.56 m2 11,483.97 101,887.36 113,371.33 88,380,028.04
4 Plester trasram dinding KM/WC 37.20 m2 13,483.97 101,887.36 115,371.33 4,291,813.57
5 Acian 779.56 m2 4,575.99 50,743.85 55,319.84 43,125,268.02
Sub Jumlah VII 770,420,821.15
VIII PEKERJAAN PLAFOND

A LANTAI DASAR
1 Plafon gypsum rangka metal furing 95.60 m2 93,308.76 63,824.77 157,133.53 15,021,965.03
Page 72 of 139
Uraian

2 Plafond GRC area KM /WC & TERAS rangka metal furing 23.30 m2 102,308.76 63,824.77 166,133.53 3,870,911.14
3 Plafon beton expose bawah tangga 9.00 m2 4,575.99 50,743.85 55,319.84 497,878.57
4 List plafond gypsum 10 cm 96.00 m1 11,404.81 17,569.72 28,974.53 2,781,555.19
5 Dak expose loading & canopy 70.00 m2 4,575.99 50,743.85 55,319.84 3,872,388.87
Page 73 of 139
Uraian

B LANTAI ATAS
1 Plafon gypsum rangka metal furing 161.60 m2 93,308.76 63,824.77 157,133.53 25,392,777.70
2 Plafond GRC area KM /WC & pantry rangka metal furing 77.20 m2 102,308.76 63,824.77 166,133.53 12,825,508.16
3 List plafond gypsum 10 cm 106.00 m1 11,404.81 17,569.72 28,974.53 3,071,300.52
Sub Jumlah VIII 67,334,285.19
IX KUSEN , PINTU, JENDELA ( ALUMUNIUM )

A LANTAI DASAR
1 Pintu P1 2.00 unit 6,843,983.55 1,524,175.72 8,368,159.28 16,736,318.55
2 Pintu P2 2.00 unit 3,229,734.89 790,264.87 4,019,999.77 8,039,999.53
3 Pintu P3 pintu besi 2.00 unit 3,883,136.00 2,931,533.21 6,814,669.22 13,629,338.43
4 Pintu P4 toilet 2.00 unit 725,000.00 217,500.00 942,500.00 1,885,000.00
5 Rolling Door Otomatis 2.00 unit ### 2,750,000.00 ### 80,850,000.00
6 Jendela J2 2.00 unit 1,809,149.13 535,050.23 2,344,199.36 4,688,398.72
7 Boven BV 1 2.00 unit 929,674.86 235,368.29 1,165,043.15 2,330,086.30
8 Pintu P6 (Pintu Shaft) 2.00 unit 1,111,644.08 482,407.58 1,594,051.65 3,188,103.30
B LANTAI ATAS
1 Pintu P4 toilet 2.00 unit 725,000.00 217,500.00 942,500.00 1,885,000.00
2 Jendela J1 2.00 unit 2,758,493.90 769,553.42 3,528,047.32 7,056,094.64
3 Jendela J3 2.00 unit 2,363,984.96 638,366.75 3,002,351.70 6,004,703.41
4 Jendela J4 4.00 unit 2,655,417.34 731,713.74 3,387,131.08 13,548,524.31
5 Jendela J5 2.00 unit 4,086,300.15 1,114,217.77 5,200,517.92 10,401,035.83
6 Boven BV 1 2.00 unit 929,674.86 235,368.29 1,165,043.15 2,330,086.30
7 Jendela KS 1 16.00 unit 3,460,802.33 655,069.70 4,115,872.03 65,853,952.46
8 Kisi kisi pengaman AC alluminium holoow 3 " 22.64 m2 376,800.00 113,040.00 489,840.00 11,089,732.68
9 Pintu P6 (Pintu Shaft) 2.00 unit 1,111,644.08 482,407.58 1,594,051.65 3,188,103.30
Sub Jumlah IX 252,704,477.77

,
X PEKERJAAN SANITARY
A LANTAI DASAR
1 Kloset Jongkok 2.00 bh 346,761.86 85,309.27 432,071.14 864,142.27
2 Kran standart 2.00 bh 120,000.00 20,000.00 140,000.00 280,000.00
3 Jet washer 2.00 bh 280,000.00 35,000.00 315,000.00 630,000.00
4 Floor drain 2.00 bh 108,000.00 21,411.33 129,411.33 258,822.66
B LANTAI SATU
1 Kloset Duduk 2.00 bh 1,803,060.00 307,236.08 2,110,296.08 4,220,592.16
2 Washtafel & kran 2.00 bh 1,418,860.80 474,170.27 1,893,031.07 3,786,062.15
3 Kran standart 2.00 bh 120,000.00 20,000.00 140,000.00 280,000.00
4 Jet washer 2.00 bh 280,000.00 35,000.00 315,000.00 630,000.00
5 Kaca cermin 2.00 bh 275,000.00 550,000.00
6 Floor drain 2.00 bh 108,000.00 21,411.33 129,411.33 258,822.66
Sub Jumlah X 11,758,441.90
XI PEKERJAAN FINISHING
A LANTAI DASAR
1 Cat dinding dalam ruangan 824.99 m2 1,846.58 13,754.85 15,601.44 12,870,999.11
2 Cat dinding luar ( lt.dasar & lt.satu ) 918.42 m2 2,031.24 13,754.85 15,786.10 14,498,254.00
3 Cat plafond + Ekspose Beton 127.90 m2 1,846.58 13,754.85 15,601.44 1,995,423.92
4 Cat pintu besi 8.40 m2 128,250.00 1,077,300.00
B LANTAI SATU
1 Cat dinding dalam ruangan 444.35 m2 1,846.58 13,754.85 15,601.44 6,932,507.82
2 Cat plafond + Ekspose Beton 238.80 m2 1,846.58 13,754.85 15,601.44 3,725,623.39
Sub Jumlah XI 41,100,108.24
XII PEKERJAAN ATAP

TRUSS
1 Rangka Batang RB-1 ½WF 200x100x5,5x8 2,939.40 kg 20,087.82 22,855.51 42,943.33 126,227,634.67
1. Siku L 30x30x3 479.87 kg 15,180.00 22,855.51 38,035.51 18,252,225.45
2. Siku L 50x50x5 Penyambung 50.85 kg 15,180.00 22,855.51 38,035.51 1,934,096.61
3. Plat Buhul t : 6 mm 230.15 kg 20,087.82 22,855.51 42,943.33 9,883,384.17
4. Sambungan T ½ WF 200x100x5,5x8 153.36 kg 20,087.82 22,855.51 42,943.33 6,585,789.63
5. Baut Ø 16mm HTB 576.00 bh 8,500.00 425.00 8,925.00 5,140,800.00
2 Rangka Batang RB-2A ½WF 150x75x5x7 160.50 kg 20,087.82 22,855.51 42,943.33 6,892,233.26
1. Siku L 30x30x3 40.17 kg 15,180.00 22,855.51 38,035.51 1,528,053.84
2. Siku L 50x50x5 Penyambung 8.60 kg 15,180.00 22,855.51 38,035.51 326,938.04
3. Plat Buhul t : 6 mm 20.77 kg 20,087.82 22,855.51 42,943.33 892,061.18
4. Sambungan T ½ WF 150x75x5x7 9.10 kg 20,087.82 22,855.51 42,943.33 390,784.34
5. Sambungan T ke Kolom ½ WF 200x100x5,5x8 13.85 kg 20,087.82 22,855.51 42,943.33 594,550.45
6. Plat pengikat t : 10 mm 7.41 kg 20,087.82 22,855.51 42,943.33 318,248.85
7. Baut Ø 16mm HTB 60.00 bh 8,500.00 425.00 8,925.00 535,500.00
3 Rangka Batang RB-2 ½WF 150x75x5x7 827.82 kg 20,087.82 22,855.51 42,943.33 35,549,350.39
Page 74 of 139
Uraian

1. Siku L 30x30x3 200.71 kg 15,180.00 22,855.51 38,035.51 7,634,061.78
2. Siku L 50x50x5 Penyambung 85.96 kg 15,180.00 22,855.51 38,035.51 3,269,380.39
3. Plat Buhul t : 6 mm 103.86 kg 20,087.82 22,855.51 42,943.33 4,460,305.90
4. Baut Ø 16mm HTB 160.00 bh 8,500.00 425.00 8,925.00 1,428,000.00
Page 75 of 139
Uraian

4 Rangka Batang RB-2B ½WF 150x75x5x7 161.36 kg 20,087.82 22,855.51 42,943.33 6,929,508.08
1. Siku L 30x30x3 39.52 kg 15,180.00 22,855.51 38,035.51 1,503,017.34
2. Siku L 50x50x5 Penyambung 8.60 kg 15,180.00 22,855.51 38,035.51 326,938.04
3. Plat Buhul t : 6 mm 20.77 kg 20,087.82 22,855.51 42,943.33 892,061.18
4. Sambungan T ½ WF 150x75x5x7 8.40 kg 20,087.82 22,855.51 42,943.33 360,724.00
5. Baut Ø 16mm HTB 60.00 bh 8,500.00 425.00 8,925.00 535,500.00
5 Gording CNP 150x50x20x3,2 8,653.48 kg 20,087.82 22,855.51 42,943.33 371,609,106.32

1. Siku 130x130x9 pjg 10 cm pengikat gording 456.45 kg 15,180.00 22,855.51 38,035.51 17,361,309.02
2. Baut Ø 12 mm HTB 1,020.00 bh 15,180.00 22,855.51 38,035.51 38,796,221.28
3. Ikatan Angin Ø 16 mm berikut finish cat 819.52 kg 17,166.42 3,363.26 20,529.68 16,824,584.08
4. Turnbuckle Ø 16 mm 32.00 bh 23,100.00 2,310.00 25,410.00 813,120.00
5. Trekstang Ø 12 mm berikut finish cat 522.14 kg 15,805.62 3,363.26 19,168.88 10,008,916.65
6 Roofmesh t. 1,2 mm 1,292.76 m2 6,713.73 1,007.06 7,720.79 9,981,134.63

7 Lapisan glasswool atap 1,292.76 m2 8,402.78 1,680.56 10,083.33 13,035,330.00
8 lapisan alluminium foil satu sisi 1,292.76 m2 5,646.67 847.00 6,493.67 8,394,752.52
9 Atap Zincalum gelombang t. 0,45 mm (non colour bond) 1,292.76 m2 88,550.00 30,992.50 119,542.50 154,539,762.30
10 Atap tranparan gelombang 72.00 m2 64,900.00 16,225.00 81,125.00 5,841,000.00
11 Flasing akhir atap sisi depan 0,55 mm G550 48.00 m1 106,623.00 26,655.75 133,278.75 6,397,380.00
12 List plank samping 73.08 m1 106,623.00 26,655.75 133,278.75 9,740,011.05
13 Lapisan ACP PVDF tebal 4 mm berikut rangka 59.33 m2 301,972.28 60,394.46 362,366.73 21,498,493.36
Sub Jumlah XII 927,232,268.80
XIII PEKERJAAN RAILING DAN LAIN LAIN

1 Railing tangga Lt dasar s-d Lt dua 15.40 m1 975,083.33 179,250.00 1,154,333.33 17,776,733.33
2 Railing void tangga 7.20 m1 975,083.33 179,250.00 1,154,333.33 8,311,200.00
3 Railing tangga mezanine 9.20 m1 975,083.33 179,250.00 1,154,333.33 10,619,866.67
Sambungan Baja Ke Bangunan Berikutnya

1 WF-1 400x200x8x13 65.34 Kg 20,087.82 22,855.51 42,943.33 2,805,745.64
2 WF-2 300x150x6,5x9 36.33 Kg 20,087.82 22,855.51 42,943.33 1,560,164.62
3 WF-3 250x125x6x9 146.51 Kg 20,087.82 22,855.51 42,943.33 6,291,672.04
4 WF-4 200x100x5,5x8 42.17 Kg 20,087.82 22,855.51 42,943.33 1,810,981.28
5 WF-5 150x75x5x7 167.43 Kg 20,087.82 22,855.51 42,943.33 7,189,805.97
6 ½ WF 200x100x5,5x8 147.16 Kg 20,087.82 22,855.51 42,943.33 6,319,433.61
7 Baut HTB :
- dia. 19 24.00 bh 12,319.10 615.96 12,935.06 310,441.32
- dia. 16 38.00 bh 8,500.00 425.00 8,925.00 339,150.00
- dia. 12 42.00 bh 2,500.00 250.00 2,750.00 115,500.00
Pot bunga taman depan kantor

1 Pasangan bata merah 5.64 m2 76,903.85 66,655.29 143,559.14 809,673.58
2 Plester dinding biasa 1 : 5 7.05 m2 11,483.97 101,887.36 113,371.33 799,267.89
3 Acian 7.05 m2 4,575.99 50,743.85 55,319.84 390,004.88
4 Cat dinding luar 7.05 m2 2,031.24 13,754.85 15,786.10 111,291.98
Sub Jumlah XIII 65,560,932.81
Page 76 of 139
SUB REKAPITULASI
Pekerjaan Mekanikal
Blok D-41 KBN, SBU Cakung
PEKERJAAN MEKANIKAL
I. PEKERJAAN TATA UDARA

A. CEILING EXHAUST FAN 2,589,784.12
B. PEKERJAAN PEMIPAAN DRAIN 3,194,210.33
II. PEKERJAAN PLUMBING

A. PERALATAN UTAMA 38,546,975.00
B. INSTALASI AIR BERSIH 7,993,804.86
C. INSTALASI AIR KOTOR 34,530,311.75
D. INSTALASI AIR BEKAS 14,180,241.68
E. INSTALASI VENT 3,447,393.39
F. INSTALASI AIR HUJAN 29,846,614.47
TOTAL PEKERJAAN MEKANIKAL 134,329,335.61

SUB REKAPITULASI
Pekerjaan Elektrikal
Blok D-41 KBN, SBU Cakung
PEKERJAAN ELEKTRIKAL
I. PEKERJAAN PANEL TEGANGAN RENDAH (TR) 51,188,443.69

II. PEKERJAAN PENGKABELAN 26,345,093.14
III. PEKERJAAN LAMPU 61,878,451.46
IV. PEKERJAAN STOP KONTAK 8,586,316.36
V. PEKERJAAN PENANGKAL PETIR 36,814,372.40
VI. PEKERJAAN PENTANAHAN 8,084,770.50
VII. TELEPON SYSTEM 2 UNIT 818,278.81
TOTAL PEKERJAAN ELEKTRIKAL 193,715,726.35

Uraian
Rencana Anggaran Biaya Pekerjaan Mekanikal
HARGA SATUAN HARGA JADI

BAHAN UPAH (Rp)
PEKERJAAN MEKANIKAL
I. PEKERJAAN TATA UDARA
A. CEILING EXHAUST FAN

Pengadaan dan pemasangan include pengkabelan
A.1. LANTAI BAWAH
CE - B.1 2.00 bh 432,000.00 215,446.03 647,446.03
Kapasitas : 100 CMH
Type : Ceiling Mounted Exhaust
PI : 0,024 kw / 220 V / 50 Hz / 1 ph
A.2. LANTAI ATAS

CE - B.1 2.00 bh 432,000.00 215,446.03 647,446.03
Kapasitas : 100 CMH
Type : Ceiling Mounted Exhaust
PI : 0,024 kw / 220 V / 50 Hz / 1 ph
SUB TOTAL A. CEILING EXHAUST FAN
B. PEKERJAAN PEMIPAAN DRAIN PVC c/w Isolasi

Pengadaan dan pemasangan pipa drainage AC
Istalasi pipa drainage dihitung tiap-tiap AC, pipa
dibungkus
insulation t : 9 mm dan dilapisi perekat isolasi yang
sesuai
(Instalasi dalam partisi gypsum dan dinding bata), include
fitting-fitting 10 kg/cm2.
B.1. LANTAI BAWAH
dia 20 mm 36.00 m' 13,760.60 18,832.73 32,593.34
dia 25 mm 10.00 m' 17,213.75 18,832.73 33,005.00
dia 32 mm 20.00 m' 19,414.00 18,832.73 35,650.00
B.2. LANTAI ATAS

dia 20 mm 30.00 m' 13,760.60 18,832.73 32,593.34
SUB TOTAL B. PEKERJAAN PEMIPAAN DRAIN PVC c/w Isolasi
II. PEKERJAAN PLUMBING

A. PERALATAN UTAMA
Pompa 2.00 unit 5,296,500.00 926,887.50 6,223,387.50
Kapasitas : 35 l/m
Head : 21 mka
PI : 0,4 kw / 220 V / 50 Hz / 1 ph
dikontrol dengan WLC di Tangki air atas
Pembuatan Pit Pompa (80 cm x 80 cm) 2.00 unit 290,000.00 116,000.00 406,000.00
Gate Valve
dia. 25 4.00 bh 236,500.00 47,300.00 283,800.00
Tangki Air Bawah (TAB), Profil Tank (FRP)

Kapasitas : 1000 Liter 2.00 unit 2,970,000 594,000.00 3,564,000.00
Dudukan, diding dan manhole pengaman sesuai gambar 3.00 m3 3,220,000 805,000.00 4,025,000.00
Tangki Air Atas (TAA), Profil Tank (FRP)

Kapasitas : 1000 Liter 2.00 unit 1,980,000.00 495,000.00 2,475,000.00
SUB TOTAL A. PERALATAN UTAMA
B. INSTALASI AIR BERSIH

B.1. LANTAI BAWAH
PVC-AW, termasuk fitting & accessories :
dia. 25 (dari jalur Infrastruktur ke Meter PDAM) 16.00 m' 12,942.67 17,120.67 30,063.33
dia. 25 50.00 m' 12,942.67 17,120.67 30,063.33
dia. 15 40.00 m' 6,880.30 17,120.67 24,000.97
Kran taman, termasuk dudukan / pondasi, dia. 15 2.00 bh 87,750.00 26,325.00 114,075.00
B.2. LANTAI ATAS

dia. 50 10.00 m' 28,531.60 25,681.00 54,212.60
dia. 25 12.00 m' 12,942.67 17,120.67 30,063.33
dia. 20 10.00 m' 9,478.46 17,120.67 26,599.13
dia. 15 16.00 m' 6,880.30 17,120.67 24,000.97
Page 79 of 139
Uraian

BAHAN UPAH (Rp)
Page 80 of 139
Uraian

BAHAN UPAH (Rp)
B.3 LANTAI ATAS / DAK TORN (TAMPAK ATAS)
dia. 50 10.00 m' 28,531.60 25,681.00 54,212.60
dia. 25 16.00 m' 12,942.67 17,120.67 30,063.33
dia. 15 (drain) 4.00 m' 6,880.30 17,120.67 24,000.97
Gate Valve :
dia. 50 (supply) 2.00 bh 742,500.00 94,600.00 837,100.00
dia. 15 (drain) 2.00 bh 198,000.00 39,600.00 237,600.00
SUB TOTAL B. INSTALASI AIR BERSIH
C. INSTALASI AIR KOTOR

C.1. LANTAI BAWAH
dia. 100 24.00 m' 93,148.70 38,421.59 131,570.29
Bioseptic tank kap. 1,8 m3 (type : BT-12) 2.00 bh 7,590,000.00 7,590,000.00

Dudukan, diding dan manhole pengaman sesuai gambar 3.50 m3 3,220,000.00 805,000.00 4,025,000.00
C.2. LANTAI ATAS

dia. 100 16.00 m' 93,148.70 38,421.59 131,570.29
SUB TOTAL C. INSTALASI AIR KOTOR
D. INSTALASI AIR BEKAS

D.1. LANTAI BAWAH
dia. 80 40.00 m' 56,197.15 38,421.59 94,618.74
dia. 50 14.00 m' 28,531.60 25,681.00 54,212.60
Floor Drain (FD)

dia. 50 2.00 bh 1,583,752.50 554,313.38 2,138,065.88
D.2. LANTAI ATAS

dia. 50 20.00 m' 28,531.60 25,681.00 54,212.60
Floor Drain (FD)

dia. 50 2.00 bh 1,583,752.50 554,313.38 2,138,065.88
SUB TOTAL D. INSTALASI AIR BEKAS
E. INSTALASI VENT
E.1. LANTAI BAWAH
PVC- Kelas D termasuk fitting & accessories :
dia. 32 (Pipa Tegak) 10.00 m' 12,942.67 25,681.00 38,623.67
dia. 32 14.00 m' 12,942.67 25,681.00 38,623.67
E.2. LANTAI ATAS

PVC- Kelas D termasuk fitting & accessories :
dia. 32 (Pipa Tegak) 10.00 m' 12,942.67 25,681.00 38,623.67
dia. 32 46.00 m' 12,942.67 25,681.00 38,623.67
Vent cup, dia. 32 2.00 bh 143,000.00 35,750.00 178,750.00
SUB TOTAL E. INSTALASI VENT
F. INSTALASI AIR HUJAN

F.1. LANTAI BAWAH
dia. 150 mm 8.00 m' 139,723.06 38,421.59 178,144.65
dia. 100 54.00 m' 93,148.70 38,421.59 131,570.29
Page 81 of 139
Uraian

BAHAN UPAH (Rp)
F.2. LANTAI ATAS
dia. 100 120.00 m' 93,148.70 38,421.59 131,570.29
F.3. LANTAI ATAS / DAK TALANG (TAMPAK ATAS)

dia. 50 6.00 m' 28,531.60 25,681.00 54,212.60
Floor Drain (FD), dia. 50 2.00 bh 1,583,752.50 554,313.38 2,138,065.88
Cast Iron Roof Drain, dia. 100 12.00 bh 166,100.00 29,898.00 195,998.00
SUB TOTAL F. INSTALASI AIR HUJAN
Page 82 of 139
JUMLAH HARGA
(Rp)
1,294,892.06
1,294,892.06
2,589,784.12
1,173,360.18
330,050.00
713,000.00
977,800.15
3,194,210.33
12,446,775.00
812,000.00
1,135,200.00
7,128,000.00
12,075,000.00
4,950,000.00
38,546,975.00
481,013.34
1,503,166.68
960,038.78
228,150.00
542,126.03
360,760.00
265,991.26
384,015.51
Page 83 of 139
JUMLAH HARGA
(Rp)
Page 84 of 139
JUMLAH HARGA
(Rp)
542,126.03
481,013.34
96,003.88
1,674,200.00
475,200.00
7,993,804.86
,
3,157,687.05
15,180,000.00
14,087,500.00
2,105,124.70
34,530,311.75
3,784,749.67
758,976.45
4,276,131.75
1,084,252.07
4,276,131.75
14,180,241.68
386,236.67
540,731.34
386,236.67
1,776,688.70
357,500.00
3,447,393.39
1,425,157.17
7,104,795.86
Page 85 of 139
JUMLAH HARGA
(Rp)
15,788,435.24
325,275.62
4,276,131.75
2,351,976.00
29,846,614.47
Page 86 of 139
Uraian
Rencana Anggaran Biaya Pekerjaan Elektrikal

PEKERJAAN ELEKTRIKAL
I. PEKERJAAN PANEL TEGANGAN RENDAH ( TR )
- PP- OFFICE 2.00 unit ### 4,236,236.93 ### 33,763,441

Panel ukuran 40 x 60 tertutup dan kunci
Lampu indikator
MCCB 3P 63A
MCB 10A sebanyak 15 buah
Kabel konekting
Grounding
- PP- GUDANG 2.00 unit 6,526,218.38 2,186,283.16 8,712,501.54 17,425,003
Panel ukuran 40 x 60 tertutup dan kunci
Lampu indikator
MCCB 3P, 16A
MCB 10 A sebanyak 7 buah
Kabel Konekting Grounding
SUB TOTAL I. PEKERJAAN PANEL TEGANGAN RENDAH 51,188,443.69
II. PEKERJAAN KABEL

- KWH-PLN ke PP-OFFICE
NYY 4 x 16 mm2+NYA 10 mm2 10.00 m' 169,740.00 67,828.10 237,568.10 2,375,681
- PP-OFFICE ke PP-GUDANG
NYY 4 x 10 mm2+NYA 10 mm2 36.00 m' 130,410.00 52,111.84 182,521.84 6,570,786
- PP-OFFICE ke POMPA
NYY 3 x 2,5 mm2 34.00 m' 24,150.00 10,143.00 34,293.00 1,165,962
- PP-OFFICE ke IU-B-1 & OU-B-1
NYY 3 x 2,5 mm2 74.00 m' 24,150.00 10,143.00 34,293.00 2,537,682
NYY 3 x 2,5 mm2 70.00 m' 24,150.00 10,143.00 34,293.00 2,400,510
- PP-OFFICE ke IU-A-1 & OU-A-1
NYY 3 x 2,5 mm2 68.00 m' 24,150.00 10,143.00 34,293.00 2,331,924
- PP-OFFICE ke IU-A-1 & OU-A-1
NYY 3 x 2,5 mm2 66.00 m' 24,150.00 10,143.00 34,293.00 2,263,338
NYY 3 x 2,5 mm2 76.00 m' 24,150.00 10,143.00 34,293.00 2,606,268
NYY 3 x 2,5 mm2 74.00 m' 24,150.00 10,143.00 34,293.00 2,537,682
- PP-GUDANG ke Motor listrik pintu otomatis
NYY 4 x 2,5 mm2 24.00 m' 32,200.00 13,524.00 64,802.50 1,555,260
SUB TOTAL II. PEKERJAAN PENGKABELAN 26,345,093.14
III. PEKERJAAN LAMPU
a. Lantai bawah
- Lampu TL LED TKI 2 x16 watt 12.00 bh 320,530.87 64,106.17 384,637.04 4,615,645
- Lampu Tko LED 1 x 16 watt 8.00 bh 225,887.60 45,177.52 271,065.12 2,168,521
- Lampu TL-E LED 22 watt 6.00 bh 225,979.60 45,195.92 271,175.52 1,627,053
- Lampu Down Light LED-9 watt 2.00 bh 201,019.60 40,203.92 241,223.52 482,447
- Saklar Tunggal 6.00 bh 32,202.50 8,050.63 40,253.13 241,519
- Saklar dua gang (double) 8.00 bh 39,105.00 9,776.25 48,881.25 391,050
- Instalasi penerangan NYM 3 x 2,5 mm2 28.00 ttk 246,033.45 131,527.37 377,560.82 10,571,703
( in Conduit HI dia. 20 mm)
b. Lantai atas
- Lampu Stick LED TKI 2 x16 watt 22.00 bh 320,530.87 64,106.17 384,637.04 8,462,015
- Lampu TL-E LED 22 watt 8.00 bh 225,979.60 45,195.92 271,175.52 2,169,404
- Lampu Down Light LED-9 watt 4.00 bh 201,019.60 40,203.92 241,223.52 964,894
- Lampu Gantung Industrial LED-100 watt(termasuk
8.00 bh 1,265,000.00 158,125.00 1,423,125.00 11,385,000
gantungan dg pipa galvanis 5/8" lihat gambar)
- Lampu Sorot Outdoor LED 100 W lp65 6000k 2.00 bh 692,890.00 173,222.50 866,112.50 1,732,225
- Saklar Tunggal 4.00 bh 32,202.50 8,050.63 40,253.13 161,013
- Saklar dua gang (double) 6.00 bh 39,105.00 9,776.25 48,881.25 293,288
- Instalasi penerangan NYM 3 x 2,5 mm2 44.00 ttk 246,033.45 131,527.37 377,560.82 16,612,676
( in Conduit HI dia. 20 mm)
Page 87 of 139
Uraian

SUB TOTAL III. PEKERJAAN LAMPU 61,878,451.46
Page 88 of 139
Uraian

IV. PEKERJAAN STOP KONTAK
a. Lantai bawah
- Stop Kontak 1Ø, 13 A, 220 V, wall type, warna putih 10.00 bh 41,404.00 10,351.00 51,755.00 517,550
- Instalasi Stop Kontak , NYM 3 x 2,5 mm2 10.00 ttk 246,033.45 131,527.37 377,560.82 3,775,608
( in Conduit HI dia. 20 mm )
b. Lantai atas
- Stop Kontak 1Ø, 13 A, 220 V, wall type, warna putih 10.00 bh 41,404.00 10,351.00 51,755.00 517,550
- Instalasi Stop Kontak , NYM 3 x 2,5 mm2 10.00 ttk 246,033.45 131,527.37 377,560.82 3,775,608
( in Conduit HI dia. 20 mm )
SUB TOTAL IV. PEKERJAAN STOP KONTAK 8,586,316.36
V. PEKERJAAN PENANGKAL PETIR
- Air Terminal Electrostatic Lightning Protection System, 1.00 unit ### 3,864,836.25 ### 19,324,181
Radius +/- 160 Meter, dgn tiang Gip = 20 Meter
sesuai gambar rencana.
Testing & Commisioning include perijinan DEPNAKER
- BS = Ø 6" 6.00 m' 415,049.80 103,762.45 518,812.25 3,112,874
- BS = Ø 5" 6.00 m' 354,709.30 88,677.33 443,386.63 2,660,320
- BS = Ø 4" 4.00 m' 271,801.20 67,950.30 339,751.50 1,359,006
- BS = Ø 2,5" 4.00 m' 174,462.37 43,615.59 218,077.96 872,312
- Gip Medium Class 50 mm 6.00 m' 129,589.90 32,397.48 161,987.38 971,924
- NYY 1 x 70 mm2 menuju ke Bak Kontrol dalam Pipa 25.00 m' 136,400.00 27,280.00 163,680.00 4,092,000
PVC dia. 2"
- Bak kontrol 400 x 400 x 400 mm, dari beton bertulang, 1.00 unit 598,000.70 149,500.18 747,500.88 747,501
lengkap dengan terminal plat tembaga electrode
pentanahan sesuai dengan gambar perencanaan.
- Grounding untuk tahanan lebih kecil dari 5 ohm 1.00 lot 2,064,254.50 172,500.08 2,236,754.58 2,236,755
- Biaya Instalasi 1.00 lot 575,000.00 575,000.00 575,000
- Pondasi penangkal petir 1.00 lot 690,000.30 172,500.08 862,500.38 862,500
SUB TOTAL V. PEKERJAAN PENANGKAL PETIR 36,814,372.40
VI. PEKERJAAN PENTANAHAN

- Grounding Box Netral 2.00 set 414,001.50 103,500.38 517,501.88 1,035,004
- Grounding Rod (untuk R lebih kecil dari 3 Ohm) 2.00 set 2,064,254.50 516,063.63 2,580,318.13 5,160,636
Included Testing Commision
- Termination R. Supporting Material 2.00 lot 276,001.00 69,000.25 345,001.25 690,003
- Kabel NYA dia. 10 mm2 40.00 m' 22,540.00 7,438.20 29,978.20 1,199,128
SUB TOTAL VI. PEKERJAAN PENTANAHAN 8,084,770.50

,
VII. TELEPON SYSTEM 2 Unit
- Outlet Telepon, Wall Type 2.00 bh 64,400.60 16,100.15 80,500.75 161,002

- Instalasi, ITC 2 x 2 x 0,6 mm in Conduit PVC 2.00 ttk 195,918.75 132,719.90 328,638.65 657,277
SUB TOTAL VII. TELEPON SYSTEM 818,278.81
Page 89 of 139
PERHITUNGAN VOLUME STRUKTUR BETON
Volume Volume
No. Uraian Type Unit
P L T Galian
I PILECAP
1 TP & TP1 153 0.75 0.75 0.6 77.37975
1 TP 2 2 0.75 1.5 0.6 2.2015
2 Pondasi Setempat PS 9 1.00 1.00 0.25 7.65

Pagar Belakang Gedung
II TIE-BEAM
1 TB.1 64 2.75 0.3 0.5 31.68

2 TB.2 194 2.75 0.25 0.5
3 TB.3 14 2.75 0.2 0.4
4 TB.4 4 2.8 0.2 0.3
5 TB.5 2 2.6 0.15 0.3
6 TB.6 8 2.8 0.15 0.2
TB.6 3 1.75 0.15 0.2
PEDESTAL
1 PDS-1 34 0.3 0.3 0.5
PDS-2 21 0.4 0.3 0.5

KOLOM
1 Komposit Beton K 175 K-1 202.36 0.3 0.3
4 Kolom Pagar Blkg K-B 9 0.2 0.2 2.15
5 Kolom Praktis 11x20 cm 1 0.2 0.11 159.56

Office
6 Kolom Praktis 11x20 cm 16 0.2 0.11 3.1

Gudang
TB.6 8 2.8 0.15 0.2
TB.6 3 1.75 0.15 0.2
PLAT LANTAI
1 Lantai Gudang 2,725x2,75 58 2.725 2.75 0.2
2,75x2,75 58 2.75 2.75 0.2
2 Lantai dasar office 2,725x2,75 6 2.725 2.75 0.2
2,75x2,75 6 2.75 2.75 0.2

LOADING DOCK
1 Tie Beam Tambahan TB.2 2 2.575 0.25 0.5
2 Kolom Beton 20x20 cm KL 2 0.2 0.2 4.35
3 Shear Wall T = 20 cm 2 2.8 0.2 1.1
4 Balok Beton 20x40 BL 2 62.371 0.2 0.4
luas
5 Plat Beton T = 20 cm 2 26.7482 0.2
luas
2 Plat Lantai atas 2 0.12 173
LUAS
a. Plat bondex 1 173
b. Shear Connector 21467
3 Plat dak water tank

Plat bondex 2 6 3 36
beton 2 6 3 0.15
pembesian
Shear Connector
TL.1 Plat dak talang depan 2 12.6 1.1 0.1

TL.2 Plat dak talang blkng 2 12.6 1.4 0.1
PIT LIFT 2
a. Pondasi Plat 3 2.85 0.3 14.535
b. Pedestal P.L 8 0.25 0.25 0.35

P
Vol. Lantai Volume Psr Total Vol. Tiang Pancang Besi
koef.
Kerja Urug Beton n Jlh ttk id. Tulangan dia. (mm)
4.303125 51.6375 1 153 peminggang 10 0.006165

utama 1 13 0.006165
utama 2 13 0.006165
0.1125 1.35 1 2 peminggang 10 0.006165

utama 1 13 0.006165
utama 2 13 0.006165
0.45 0.45 2.25 utama 1 13 0.006165

utama 2 13 0.006165
2.64 26.40 sengkang 10 0.006165

hook 10 0.006165
utama 22 0.006165
peminggang 13 0.006165
6.66875 66.69 sengkang 10 0.006165
hook 10 0.006165
utama 19 0.006165
0.385 3.08 sengkang 10 0.006165

utama 16 0.006165
0.112 0.67 sengkang 10 0.006165

utama 13 0.006165
0.039 0.23 sengkang 8 0.006162

utama 13 0.006165
0.168 0.67 sengkang 8 0.006162

utama 13 0.006165
0.039375 0.16 sengkang 8 0.006162

utama 13 0.006165
1.53 sengkang 10 0.006165

hook 10 0.006165
utama 19 0.006165
1.26 sengkang 10 0.006165

hook 1 10 0.006165
hook 2 10 0.006165
utama 19 0.006165
18.21
5.68
1.44
1.19 sengkang 10 0.006165

utama 16 0.006165
3.51 sengkang 8 0.006165

utama 10 0.006165
1.09 sengkang 8 0.006165

utama 10 0.006165
0.168 0.67 sengkang 8 0.006165

utama 13 0.006165
0.039375 0.16 sengkang 8 0.006165

utama 13 0.006165
Pasir Urug
21.73 21.73 86.93 Y 10 0.006165

X 10 0.006165
21.93 21.93 87.73 Y 10 0.006165

X 10 0.006165
174.65
2.25 2.25 8.99 Y 10 0.006165

X 10 0.006165
2.27 2.27 9.08 Y 10 0.006165

X 10 0.006165
18.07
0.064375 0.64 sengkang 10 0.006165
hook 10 0.006165
utama 19 0.006165
0.35 sengkang 10 0.006165

utama 16 0.006165
1.23 Y 10 0.006165
X 10 0.006165
9.98 sengkang 10 0.006165

hook 10 0.006165
utama 16 0.006165
10.70 Y 13 0.006165
X 13 0.006165
20.76 wiremesh 10 0.006165
20.76
13 0.006165
5.40
wiremesh 10 0.006165
13 0.006165
2.77 8 0.006165
10 0.006165
3.53 8 0.006165
10 0.006165
0.86 2.57 5.13 x 13 0.006165

y 13 0.006165
0.18 sengkang 10 0.006165

hook 10 0.006165
utama 16 0.006165
Pembesian
berat/m' = berat/vol. Begisting
pjg n.besi berat besi jlh berat(kg)
0.00615*d² Kg/M3 (M2)
0.617 2.7 1 1.665 254.676 275

1.042 1.65 10 17.191 2630.239
1.042 1.65 10 17.191 2630.239
5515.154 106.805
0.617 3.2 1 1.973 3.946 4

1.042 1.65 20 34.382 68.764
1.042 2.4 10 25.005 50.010
122.720 90.904
1.042 0.882 14 12.865 115.787 9.00

1.042 1.1 14 16.045 144.405
260.192
0.617 1.3 19 15.228 974.5632 132.00

0.617 0.6 14 5.179 331.4304
2.984 3 6 53.709 3437.40672
1.042 3 2 6.251 400.08384
5143.484 194.83
0.617 1.2 19 14.056 2726.9028 320.10
0.617 0.5 14 4.316 837.207
2.226 3 6 40.060 7771.67298
1.042 3 2 6.251 1212.75414
12548.537 188.17
0.617 1 19 11.714 163.989 15.40

1.578 3 6 28.408 397.71648
561.705 182.37
0.617 0.8 19 9.371 37.4832 2.20 18.66667

1.042 3 6 18.754 75.01572
112.499 167.41
0.394 0.7 17 4.693 9.3859584 1.04 17.33333

1.042 3 4 12.503 25.00524
34.391 146.97
0.394 0.4 19 2.997 23.9775744 8.96

1.042 3 4 12.503 100.02096
123.999 184.52
0.394 0.4 12 1.893 5.6788992 2.10

1.042 2 4 8.335 25.00524
30.684 194.82
0.617 1.3 7 5.610 190.7451 5.1

0.617 0.3 4 0.740 25.1532
2.226 1.4 8 24.926 847.495152
1063.393
0.617 1.3 7 5.610 117.81315 11.55

0.617 0.3 4 0.740 15.5358
0.617 0.4 2 0.493 10.3572
2.226 1.4 10 31.158 654.31611
798.022
242.832
68.1144
19.1544
0.617 0.5 22 6.782 61.0335 15.48

1.578 3.6 4 22.727 204.539904
265.573404
0.395 0.5 1063 209.709 209.70864 63.824 1063.733

0.617 159.56 4 393.475 393.47496
603.1836
0.395 0.5 21 4.143 66.28608 19.84 20.66667

0.617 3.6 4 8.878 142.0416
208.32768
0.395 0.4 19 2.999 23.989248 8.96

1.042 3 4 12.503 100.02096
124.010 184.54
0.395 0.4 12 1.894 5.681664 2.10

1.042 2 4 8.335 25.00524
30.687 194.84
0.617 54 2 66.582 3,861.76

0.617 54 2 66.582 3,861.76
0.617 54 2 66.582 3,861.76

0.617 54 2 66.582 3,861.76
15,447.02
0.617 54 2 66.582 399.49

0.617 54 2 66.582 399.49
0.617 54 2 66.582 399.49

0.617 54 2 66.582 399.49
1,597.97
0.617 1.2 17 12.577 25.1532 3.09
0.617 0.5 13 4.007 8.0145
2.226 3 6 40.060 80.12034
1.042 3 2 6.251 12.50262
125.791 195.40
0.617 0.5 29 8.939 17.8785 6.96 29

1.578 4.735 4 29.892 59.7837312
77.6622312
0.617 1.899 38 44.488 88.98 12.32 18.66667

0.617 3 16 29.592 59.18 7.333333
285.61
0.617 0.9 416 230.818 461.6352 48.00 415.8067

0.617 0.2 624 312.000 624 311.855
1.578 64.171 8 810.218 1620.4358246
1.042 64.171 2 133.718 267.43520934
2973.506 297.97
1.042 3.2 122 406.752 813.50 61.285

1.042 12.257 32 408.652 817.30 16
4,871.75
kg/m2
0.617 14 8.631 1,493.16 173 6.666667
1,493.16
1.042 0.4 346 144.197 288.39
1,781.56
36
0.617 28 17.262 621.432

1.042 0.4 72 30.006 60.01
681.44
0.395 12.6 8 39.772 79.54 47.88

0.617 1.198 85 62.778 125.56
205.10
0.395 12.6 10 49.715 99.43 55.44

0.617 1.498 85 78.499 157.00
256.43
1.042 3.3 38 130.652 261.305 7.02

1.042 3.15 40 131.278 262.555
523.860
0.617 0.98 3 1.813 14.500 2.8

0.617 0.64 2 0.789 6.313
1.578 0.7 8 8.838 70.705
91.518
0.06165
11.23333333333
12
14,800,000.00
2,960,000.00
1,000,000 3,960,000.00
2,960,000.00
2,960,000.00
2,960,000.00
2,960,000.00
15,800,000.00
10
22.66666666667 76,000,000 2,111,111.11
89,000,000 1,854,166.67
256,944.44
TBA-1 2 TBA-2 2
6.3 76.6666666666667 1.95
63.3333333333333
22.00 202.36
56.762
15.962
3.75
18.33333333333
18.16666666667
53.33333333333 965,700 7.49375

63.33333333333
223,981,848 128,867
33.33333333333
0.006162
8
0.394368 4.732416
17.16666666667
12.875
-
-
TBA-S 2 TBB-S 2
1.95 2
3.75 1.9
STRUKTUR BAJA
VOLUME
No. URAIAN TYPE PROFILE DIMENSI UNIT
1 KOLOM
a. Kolom struktur Area Office As-5 K-1 HB 200x200x8x12 6
1. Base plate Plate 250x250x19 6
2. Stiffener base plate Plate 150x100x8 12
3. Stiffener kolom Plate 176x100x8 72
4. Angkur baut Ø 19 pjg 60 cm 24
a'. Kolom struktur Area Office K-1 HB 200x200x8x12 1

b. Kolom struktur Area Gudang K-2 WF 300x150x6.5x9 1

c. Kolom struktur Area Gudang K-3 WF 250x125x6x9 2

2 BALOK
a. Balok Baja WF.4 Gudang WF-4 WF 200x100x5,5x8
1. Sambungan T WF / 2 200x100x5,5x8 89
2. End plate Plate 310x100x10 89
3. Foot WF / 2 200x100x5,5x8 89
4. Plat Pengikat Plate 280x145x10 89
5. Stiffener Balok Plate 185x48x6 294
6. Baut Ø 16mm HTB 712
Balok Baja WF.4 Areal Office WF-4 WF 200x100x5,5x8

3. Foot WF / 2 200x100x5,5x8 20
b. Balok Baja Areal office WF-3 WF 250x125x6x9

1. Sambungan T WF / 2 250x125x6x9 48
3. Foot WF / 2 250x125x6x9 48
c. Balok Baja Areal office WF-2 WF 300x150x6.5x9

1. Sambungan T WF / 2 300x150x6.5x9 11
3. Foot WF / 2 300x150x6.5x9 25
d. Balok Baja Areal office WF-1 WF 400x200x8x13 2

2. Foot WF / 2 400x200x8x13 4
Balok Baja Areal office WF-1A WF 350x175x7x11 4

2. Foot WF / 2 350x175x7x11 8
Balok Atap Miring Gudang WF-3 WF 250x125x6x9

3. Foot WF / 2 250x125x6x9 42
Balok Atap Miring Office WF-4 WF 200x100x5,5x8

3. Foot WF / 2 200x100x5,5x8 25
Balok dudukan dak- talang Beton WF-5 WF 150x75x5x7

Balok pengaku Str Atap Office WF-5 WF 150x75x5x7

TRUSS
1 Rangka Batang - 1 RB-1 ½ WF 200x100x5,5x8 12
a. Siku Miring 2L 30x30x3
b. Siku Tegak L 30x30x3
c. Siku Penyambung 2L 50x50x5
d. Plat Buhul Plate (m2) 0.0509 96
e. Sambungan T ½ WF 200x100x5,5x8 24
f. Baut Ø 16 mm HTB 576
2 Rangka Batang - 2A ( RB-2A ) RB-2A ½ WF 150x75x5x7 2

e. Sambungan T ½ WF 150x75x5x7 2
f. Sambungan T ke Kolom ½ WF 200x100x5,5x8 2
g. Plat pengikat Plate 176x149x10 6
h. Baut Ø 16 mm HTB 60
3 Rangka Batang - 2 ( RB-2 ) RB-2 ½ WF 150x75x5x7 10

e. Baut Ø 16 mm HTB 160
4 Rangka Batang - 2B ( RB-2B ) RB-2B ½ WF 150x75x5x7 2

e. Sambungan T ½ WF 150x75x5x7 2
f. Baut Ø 16 mm HTB 60
5 Gording Atap Gudang CNP 150x50x20x3,2 44

a. Siku pengikat gording L 130x130x9 220
b. Baut Ø 12 mm HTB 880
c. Ikatan Angin Ø 16 mm Ø 16 56
d. Turnbuckle Ø 16 mm 28
e. Trekstang Ø 12 mm Ø 12 518
6 Gording Atap Office CNP 150x50x20x3,2 7

a. Siku pengikat gording L 130x130x9 35
b. Baut Ø 12 mm HTB 140
c. Ikatan Angin Ø 16 mm Ø 16 8
d. Turnbuckle Ø 16 mm 4
e. Trekstang Ø 12 mm Ø 12 70
Sambungan Ke Gedung berikut

1 WF-1 WF-1 WF 400x200x8x13 1
2. Foot WF / 2 400x200x8x13 1
WF-2 1
WF-3 5
WF -4 2
WF-5 7
½ WF 200 7
1. Plat buhul 14
DINDING CLADDING
( 5,8 x 4 ) 23.2
1 Rangka CNP CNP 150x50x20x2,3
2 Hollow 40x40x2
Struktur Tangga Baja

A Tangga 1 lt.dasar ke lt.atas
a. Kolom Tangga KT WF 150x75x5x7 6
b. UNP-1 UNP 250x90x9x13 2
c. UNP-2 UNP 200x70x7x10 2
d. UNP-3 UNP 100x50x5x7,5 2
e. Siku L 40x40x4 2
f. Base plate UNP 2 Plate 250x130x10 4
g. Baut Ø 16mm HTB 8
h. Base plate KT Plate 170x100x10 6
i. Baut Ø 12mm HTB 24
B Tangga 2 lt.atas ke lt.mezanine

a. Kolom Tangga KT WF 150x75x5x7 2
b. UNP-1 UNP 250x90x9x13 2
c. UNP-2 UNP 200x70x7x10 2
d. UNP-3 UNP 100x50x5x7,5 2
e. Siku L 40x40x4 2
f. Base plate UNP 2 Plate 250x130x10 4
h. Base plate KT Plate 2
i. Baut Ø 12mm HTB 8
a.3. Balok Induk WF-1 WF 700x300x13x24 4
1. Sambungan T Ex-WF detWF / 2 700x300x13x24 8
3. Foot Ex-WF detWF 700x300x13x24 8
5. Stiffener End Plate Plate 160x140x14 64
b.1. Balok Anak WF-2 WF 588x300x12x20 228

3. Foot WF 588x300x12x20 112
b.1'. Balok Anak WF-2 WF 588x300x12x20 114

3. Foot WF 588x300x12x20 56
b.3. Balok Anak WF-4 WF 300x150x6.5x9 336

b.4. Balok Anak WF-4 WF 300x150x6.5x9 9

c. Canopy Lantai 2 WF.C2 WF 250x125x6x9 78
2. Foot WF / 2 250x125x6x9 78
4. Gording CNP 150x50x20x3.2
5. Siku L L 130x130x9 234
d. Wall Beam lt.1 HC 450x1WF 300x150x6.5x9 56

e. Wall Beam lt.1 HC 450x1WF 300x150x6.5x9 2

f. Wall Beam lt.2 HC 450x1WF 300x150x6.5x9 56

g. Wall Beam lt.2 HC 450x1WF 300x150x6.5x9 2

h. Balok perkuatan toilet WF-5 WF 250x125x6x9 1

2. Plat penghubung Plate 548x125x12 4
3. Baut Ø 16 mm HTB
i. Balok perkuatan toilet WF-6 WF 200x100x5.5x8 1

3. Baut Ø 16 mm HTB 120
3 RAFTER
a. Rafter Utama RF-1 WF 400x200x8x13 30
1. Foot WF/2 400x200x8x13 120
2. End Plate Plate 832x200x20 120
3. Plat Sambung -web Plate 1000x334x10 120
4. Plat Sambung Flens Plate 1000x200x10 120
5. Stiffener end plate Plate 150x90x19 720
6. Stiffener Rafter Plate 718x90x10 1800
7. Plat Atas Plate 300x300x12 60
8. Plat penutup lubang rafter Plate 0
10. Ikatan Angin Ø 16 mm 120
11. Turnbuckle 120
a.1. Rangka batang Rafter Utama L - siku 70x70x7 30

1. Plat Buhul Plate 395x228x8 240
b. Ring balk Atap utama RB.1 WF 250x125x6x9 56

c. Ring balk Atap utama RB.1 WF 250x125x6x9 2

d. Balok pengaku rafter utama WF.R WF 250x125x6x9 56

e. Balok pengaku rafter utama WF.R WF 250x125x6x9 2

f. Gording atap utama CNP 150x50x20x3.2 18

1. Siku L L 130x130x9 540
4 KOLOM MONITOR KM WF 250x125x6x9 60

a. Ring balk Atap monitor RB.2 WF 200x100x5.5x8 52

2. Sambungan T Ex-WF WF/2 200x100x5.5x8 104
3. Plat pengikat Plate 232x100x12 208
b. Ring balk Atap monitor RB.2 WF 200x100x5.5x8 2

2. Sambungan T Ex-WF Plate 232x200x12 4
c. Balok dudukan Exhaust fan RB.2 WF 200x100x5.5x8 52

5. Tiang dudukan Exhaust fan UNP 100x50x5x7.5 156
d. Balok dudukan Exhaust fan RB.2 WF 200x100x5.5x8 2

5. Tiang dudukan Exhaust fan UNP 100x50x5x7.5 6
c. Rafter atap monitor RF-2 WF 250x125x6x9 28

2. Foot - Ex WF WF 250x125x6x9 56
3. Stiffener Rafter Plate 232x60x6 1120
5. Ikatan Angin Ø 16 mm 56
6. Turnbuckle 28
d. Canopy Utama WF.C1 WF.C1 WF 300x150x6.5x9 60

2. Foot WF / 2 60
4. Gording CNP 150x50x20x3.2
5. Siku L L 130x130x9 240
e. Gording atap monitor CNP 150x50x20x3.2 18

1. Siku L L 130x130x9 504
5 Cat Walk Monitor

a. Konsol WF 250x125x6x9 60
b. Foot - Ex WF WF / 2 250x125x6x9 60
c. Base plate Plate 516x125x10 60
d. Balok UNP 250x90x9
e. Siku L L 50x50x5
f. Lantai Cat Walk Expanded Metal GM 50105 luas m2 424.11
6 STR lift
a. Kolom Baja Lift K.L HB 200x200x8x12 8
b. Balok - Separator WF.L WF 200x100x5.5x8 20

2. Sambungan T Ex-WF WF 200x100x5.5x8 40
c. Balok - Separator WF.L WF 200x100x5.5x8 16

2. Sambungan T Ex-WF WF 200x100x5.5x8 32
d. Balok - Anak Atap Lift WF.L2 WF 150x75x5x7 2

2. Sambungan T Ex-WF WF 150x75x5x7 4
e. Balok H Beam (Hoist Level) HB.L HB 200x200x8x12 4

2. Baut Ø 19 mm HTB 32
f. Balok dudukan mesin Hoist WF.H WF 300x150x6.5x9 4

VOLUME BERAT / M' BERAT / M³ JLH BERAT
P L T ( KG ) ( KG ) ( KG )
7.95 49.9 2380.230

0.25 0.25 0.019 7850 55.93125
0.15 0.1 0.008 7850 11.304
0.176 0.1 0.008 7850 79.58016
154.621 49.9 7715.588

0.25 0.25 0.019 7850 158.471875
0.15 0.1 0.008 7850 32.028
0.176 0.1 0.008 7850 165.792
201.075 36.7 7379.453

0.35 0.2 0.019 7850 219.2505
0.15 0.08 0.008 7850 63.3024
0.28 0.07 0.008 7850 288.02592
8 29.6 473.6
0.3 0.175 0.019 7850 15.66075
0.15 0.08 0.008 7850 3.0144
0.248 0.059 0.008 7850 18.377792
244.574 21.3 5209.4262

0.155 21.3 293.8335
0.31 0.1 0.01 7850 216.58
0.1865 21.3 353.54805
0.28 0.145 0.01 7850 283.65
0.282 0.072 0.006 7850 281.16
49.864 21.3 1062.1032

0.155 21.3 66.03
0.31 0.1 0.01 7850 107.07
0.1865 21.3 79.449
0.28 0.145 0.01 7850 63.74
0.282 0.072 0.006 7850 22.95
84.896 29.6 2512.9216

0.155 29.6 220.224
0.395 0.125 0.01 7850 279.07
0.2335 29.6 331.7568
0.28 0.145 0.01 7850 305.96
0.232 0.06 0.006 7850 73.43
91.8 36.7 3369.06

0.2305 36.7 93.05285
0.461 0.15 0.01 7850 179.13
0.23 36.7 211.025
0.176 0.171 0.01 7850 23.63
0.22 0.072 0.008 7850 103.45
5.8 66 766
0.61 0.2 0.016 7850 61.29
0.375 66 99
0.374 0.094 0.01 7850 44.16
5.8 56.6 1,313

0.41 0.2 0.012 7850 61.80
0.325 56.6 147.16
0.374 0.094 0.01 7850 88.31
124.819 29.6 3694.6424

0.155 29.6 192.696
0.395 0.125 0.01 7850 162.79
0.3475 29.6 432.012
0.28 0.145 0.01 7850 267.72
0.232 0.06 0.006 7850 108.83
35.98 21.3 766.374

0.155 21.3 82.5375
0.31 0.1 0.01 7850 60.84
0.194 21.3 103.305
0.28 0.145 0.01 7850 159.36
0.185 0.048 0.006 7850 8.36
77.65 14 1087.1
0.17 0.075 0.006 7850 43.84
0.136 0.035 0.006 7850 11.66
23.6 14 330.4
0.17 0.075 0.006 7850 4.80
0.136 0.035 0.006 7850 5.38
23 10.65 2939.4
285.408 1.36 388.15488
67.44 1.36 91.7184
13.488 3.77 50.84976
0.006 7850 230.14944
0.6 10.65 153.36
11.464 7 160.496
23.84 1.36 32.4224
5.7 1.36 7.752
2.28 3.77 8.5956
0.006 7850 20.772984
0.65 7 9.1
0.65 10.65 13.845
0.176 0.149 0.006 7850 7.411
11.826 7 827.82
119.08 1.36 161.9488
28.5 1.36 38.76
22.8 3.77 85.956
0.006 7850 103.86492
11.526 7 161.364
23.356 1.36 31.76416
5.7 1.36 7.752
2.28 3.77 8.5956
0.006 7850 20.772984
0.6 7 8.4
25.1 6.76 7465.744

0.1 17.9 393.8
8.163 1.578 721.347984
1 0.888 459.984
25.1 6.76 1187.732

0.1 17.9 62.65
7.777 1.578 98.176848
1 0.888 62.16
0.2 66 13
0.62 0.2 0.02 7850 38.94
0.2 66 13.2
0.374 0.094 0.01 7850 0.00
65 88.436
36
147
42
167
0.6 21.3 89.46

0.35 0.25 0.006 7850 57.70
147.1575
8 4.06 32.48
28.2 2.408 67.9056
100.3856
per m2 4.33
2.195 14 184.38
2.177 34.6 150.65
15.98 21.1 674.36
1.8 9.36 33.70
147.44 1.83 539.63
0.25 0.13 0.01 7850 10.21
0.17 0.1 0.01 7850 8.01
1.14 14 31.92
1.52 34.6 105.18
10.11 21.1 426.64
1.32 9.36 24.71
73.92 1.83 270.55
0.25 0.13 0.01 7850 10.21
0.17 0.1 0.01 7850 2.67

4.55 185 3,367.00
0.7 185 1036
1.4 0.3 0.016 7850 422.02
1.86 185 2752.80
0.588 0.243 0.016 7850 215.35
0.16 0.14 0.014 7850 157.55
0.652 0.14 0.014 7850 321.01
9 151 309852
0.7 151 11838.4
1.156 0.3 0.022 7850 27310.92
1.526 151 25807.71
0.3 0.49 0.016 7850 6203.64
0.16 0.14 0.014 7850 1102.87
0.652 0.14 0.014 7850 36595.54
9.1 151 156647.4

0.7 151 5919.2
1.156 0.3 0.022 7850 13655.46
1.526 151 12903.86
0.3 0.49 0.016 7850 3101.82
0.16 0.14 0.014 7850 551.43
0.652 0.14 0.014 7850 18297.77
1.7 36.7 20963.04

0.294 151 29832.768
0.32 0.15 0.01 7850 2532.10
1.365 36.7 450.8595

0.294 151 799.092
0.32 0.15 0.01 7850 67.82
2.19 29.6 5056.272
0.466 0.125 0.01 7850 356.66
0.1705 29.6 393.6504
1656 6.13 10151.28

0.1 17.9 418.86
8 36.7 16441.6
0.47 0.15 0.01 7850 619.84
5 36.7 367
0.47 0.15 0.01 7850 22.14
8 36.7 16441.6
0.47 0.15 0.01 7850 619.84
5 36.7 367
0.47 0.15 0.01 7850 22.14
1.7 29.6 50.32

0.26 0.125 0.01 7850 5.10
0.548 0.125 0.012 7850 25.81
17.902 21.3 381.3126

0.21 0.1 0.01 7850 32.97
0.548 0.1 0.012 7850 103.2432
29.418 89.6 79,076

0.61 89.6 6,559
0.832 0.2 0.02 7850 3134.98
1 0.63 0.01 7850 5934.60
1 0.2 0.01 7850 1884.00
0.15 0.09 0.01 7850 763.02
0.718 0.09 0.01 7850 9130.81
0.6 0.3 0.012 7850 1017.36
0.00
10.283 1.57824 1947.49
1097.1 6.38 209984.94

0.395 0.228 0.08 7850 13573.84
8 29.6 13260.8
0.26 0.125 0.01 7850 285.74
5 29.6 296
0.26 0.125 0.01 7850 10.205
7.8 29.6 12929.28

0.764 0.125 0.012 7850 1007.56
0.27 0.125 0.01 7850 296.73
4.8 29.6 284.16

0.764 0.125 0.012 7850 35.98
0.27 0.125 0.01 7850 10.5975
233 6.13 25709.22

0.1 17.9 966.6
2.65 29.6 4,706

0.285 0.125 0.01 7850 335.59
0.232 0.06 0.006 7850 157.35
7.875 21.3 8,722

0.22 0.1 0.01 7850 179.61
0.1 21.3 221.52
0.232 0.1 0.012 7850 454.57
4.875 21.3 208

0.22 0.1 0.01 7850 6.91
0.1 21.3 9
0.232 0.1 0.012 7850 17.48
7.875 21.3 8,722

0.22 0.1 0.01 7850 179.61
0.1 21.3 221.52
0.232 0.1 0.012 7850 454.57
1.442 9.36 2105.55
4.875 21.3 208

0.22 0.1 0.01 7850 6.91
0.1 21.3 9
0.232 0.1 0.012 7850 17.48
1.442 9.36 80.98
17.006 29.6 14,094.57

0.526 0.125 0.01 7850 289.04
0.671 29.6 1,112.25
0.232 0.06 0.006 7850 734.31
9.105 1.57824 804.71
3.34 36.7 7354.68

0.63 0.15 0.01 7850 445.095
0.404 36.7 889.608
1864 6.13 11,426.32

0.1 17.9 429.6
217 6.13 23943.78

0.1 17.9 902.16
0.684 29.6 1214.784

0.4325 29.6 768.12
0.516 0.125 0.01 7850 303.795
688.014 34.6 23,805.28
498.636 3.6 1,795.09
9.088 49.9 3627.930

0.25 0.25 0.022 7850 86.35
0.15 0.1 0.008 7850 15.072
0.176 0.1 0.008 7850 70.73792
2.348 21.3 1000.248

0.22 0.1 0.01 7850 69.08
0.2 21.3 170.400
0.176 0.171 0.012 7850 226.803
2.15 21.3 732.720

0.22 0.1 0.01 7850 55.264
0.2 21.3 136.320
0.176 0.171 0.012 7850 181.443
2.65 14 74.200
0.16 0.075 0.01 7850 3.768
0.15 14 8.400
0.175 0.171 0.012 7850 22.551
2.15 49.9 429.140

0.22 0.2 0.012 7850 33.1584
2.95 36.7 433.060
5.3
143.091
103.0806666667
134.05
163.0493333333
33.484
22.322666667
56.59733333333
61.2
61.2
3.866666666667
7.733333333333
83.21266666667 77.27278752 4858.691087

166.4253333333
29.42
3.933333333333
2939.4
3853.63248
260.3948864
1218.34972
4089.08
238.648744 5571.0258304
-
36.3
52.14
65 88.436
222
29.33333333333
1% #REF!
6% #REF!
#REF!
1890
JENIS PEKERJAAN : MOBILISASI
HARGA JUMLAH
No. JENIS ALAT SATUAN VOL. SATUAN HARGA
(Rp.) (Rp.)
A. PERALATAN PEK. BANGUNAN
1 CONCRETE VIBRATOR Unit 3 100,000 300,000

2 WATER PUMP 70-100 mm Unit 2 150,000 300,000
3 STAMPER Unit 1 150,000 150,000
Total untuk Item A 750,000
B PERALATAN PANCANG
1 PILE DRIVER + HAMMER Unit 1 14,000,000 14,000,000
2 GENERATOR SET Unit 1 300,000 300,000
3 WATER PUMP 70-100 mm Unit 1 150,000 150,000
4 JACK HAMMER Unit 2 100,000 200,000
5 WELDING SET Unit 1 300,000 300,000
Total untuk Item B 14,950,000
Total untuk Item A + B 15,700,000

DeMobilisasi 30% x (A+B) 4,710,000
JUMLAH 20,410,000
ANALISA PEK. RAILING TANGGA

No. PEKERJAAN VOLUME SAT. TOTAL KETERANGAN
BAHAN UPAH BAHAN UPAH
material harga / btg harga / meter
1 Railing Tangga M'
a. Pipa SS 304 SCH 10 WELD dia 2" 1,184,300.00 197,383.33
A. MATERIAL
a. Pipa SS 304 SCH 10 WELD dia 2" 3.00 m 197,383.33 592,150.00 592,150.00 b. Pipa SS 304 SCH 10 WELD dia 1,5" 936,700.00 156,116.67
b. Pipa SS 304 SCH 10 WELD dia 1,5" 2.00 m 156,116.67 312,233.33 312,233.33
c. Accessories (20%) 1.00 ls 70,700.00 70,700.00 70,700.00
B. UPAH
a. Pekerja OH 0.75 120,000.00 90,000.00
b. Tukang Las OH 0.50 160,000.00 80,000.00
c. Mandor OH 0.05 185,000.00 9,250.00
975,083.33 179,250.00 1,154,333.33

Rab Gudang Multiguna

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 Gudang Multiguna

Diunggah oleh

Hak Cipta:

Format Tersedia

REKAPITULASI TOTAL

Perencanaan Gudang Multiguna

No. REKAPITULASI PEKERJAAN

TOTAL BIAYA PEKERJAAN

Jakarta, Juli 2019

Ir. Alexsander Herwin S, MT

HARGA SATUAN JUMLAH HARGA

1 Dokumentasi proyek set 3.00 230,000.00 690,000.00

JUMLAH TOTAL PEKERJAAN PERSIAPAN 98,697,918.06

HARGA SATUAN JUMLAH KET.

II Sosialisai dan Promosi K3

III Alat Pelindung Diri

JUMLAH III 4,908,000.00

IV Asuransi dan perijinan

VI Fasilitas sarana kesehatan

JUMLAH VII 400,000.00

VII Lain-lain terkait pengendalian Resiko K3

JUMLAH VIII 1,485,000.00

JUMLAH TOTAL 24,953,000.00 4 BULAN

4 Bulan HARGA SATUAN HARGA JADI

No. REKAPITULASI PEKERJAAN JUMLAH HARGA

1 TURAP PENAHAN TANAH 15,749,145.63

TOTAL BIAYA PEKERJAAN 1,487,539,044.06

PEKERJAAN SITE DEVELOPMENT

I. TURAP PENAHAN TANAH

II. PENINGGIAN SITE

III. PERKERASAN AREA PARKIR

IV. PEKERJAAN SALURAN & UTILITAS

2 Saluran Depan Jalan Masuk U-ditch 40x40x120

3 Saluran Depan Gedung

7 Intalasi Kabel Power dari Gardu ke 2 Unit Gedung

V. PEKERJAAN LAIN - LAIN

1 Paving block abu-abu 159.49 m2 104,632.48 70,272.20 174,904.68 27,894,935.46

Pemadatan tanah a, 1,445.64

Tanah Merah parkiran elevasi rata2 1.095

NO. TENAGA / KEAHLIAN SAT HARGA Hal

DAFTAR HARGA SATUAN SEWA ALAT

DAFTAR HARGA SATUAN MATERIAL

K. BAHAN BAKAR & PELUMAS

I. Sambungan Tiang Pancang

Jumlah / Titik 50,000.00 55,000.00 105,000.00

II. Pemancangan dengan alat Drop Hammer M' 60,000.00

Jumlah / M' 60,000.00 60,000.00

III. Pengadaan Tiang Pancang 25 x 25 Cm M' 1.03 175,000.00 180,250.00

Jumlah / M' 180,250.00 180,250.00

HARSAT BAHAN UPAH JUMLAH

Jumlah / LS 1,102,980.01 570,949.60 1,673,929.61

P.2 Pembersihan dan striping/kosrekan M2 - 8,455.28 8,455.28

Jumlah / M2 - 7,828.97 7,828.97

Jumlah / M3 - 281,842.74 281,842.74

SB.2 Bongkar pasangan batu (Jack hammer) M3 - 144,663.39 144,663.39

Jumlah / M3 - 133,947.58 133,947.58

SB.3 Bongkar beton dengan Jack Hammer M3 - 239,703.39 239,703.39

Jumlah / M3 - 221,947.58 221,947.58

HARSAT BAHAN UPAH JUMLAH

Jumlah / M2 - 7,828.97 7,828.97

SB.5 Bongkar atap genteng M2 - 4,980.71 4,980.71

Jumlah / M2 - 4,611.77 4,611.77

SB.6 Bongkar atap seng/asbes M2 - 12,451.78 12,451.78

Jumlah / M2 - 11,529.43 11,529.43

SB.7 Bongkar Kansteen M' - 74,130.02 74,130.02

Jumlah / M' - 68,638.91 68,638.91

Jumlah / M3 - 208,154.15 208,154.15