PERHITUNGAN BOQ PADA 3 PROPINSI DI SULAWESI & MAL REVISI PENAWARAN (FIN

Type Tower : SST 42 M Variable dasar menunggu hasil survey

SULAWESI TENGGARA-KONAWE KEP
No. ITEM Unit Harga satuan

A PEKERJAAN SIPIL
I Pekerjaan Persiapan
1 Mobilisasi dan demobilisasi ls -
2 Pengukuran dan bouwplank ls 2,421,225
3 Air Kerja ls 1,398,930
4 Engineering dan asbuiltdrawing ls 3,500,000
5 Dokumentasi proyek ls 3,500,000
6 Keamanan proyek ls -
7 SITE SURVEY ls -
8 Soil test ls -
9 Design pondasi / Baseframe Tower ls -
Sub Total

III Pekerjaan Beton

1 Galian tanah pondasi tower m3 100,485
2 Lapisan pasir bawah pondasi dipadatkan tebal 10 cm m3 426,698
3 Lantai kerja beton 1:3 tebal 5 cm m3 854,000
4 Beton bertulang pondasi K 225 / Besi KS D 16
- Plat / Tapak Pondasi Beton bertulang K 225 / Besi KS D16 m3 4,028,766
- Pedestal Pondasi Beton bertulang K 225 / Besi KS D 16 m3 8,515,491
- Tie Beam Pondasi Beton bertulang K 225 / Besi KS D 16 m3
4 Borepile ( standar diameter 40 cm )
- Meter panjang m'
5 Penyetelan angkur dan template ls 1,500,000
6 Grouting pedestal di bawah base plate : Sika Grout 215 ls 473,000
7 Pasangan Bata dibawah tower m2 516,948
8 Urugan dan pemadatan kembali tanah pondasi m3 81,000
9 Pengadaan Beton Counter Weight (K225 Besi KS) See drawing m2
Sub Total

IV PEKERJAAN PONDASI OUTDOOR DAN RANGKA ATAP

1 Galian tanah pondasi shelter m3 196,250
2 Pasangan Aanstamping bawah pondasi batu kali tebal 10 cm m3 446,055
3 Urugan pasir bawah pondasi batu kali tebal 5 cm m3 243,360
4 Pasangan batu kali pondasi Outdoor m3 446,055
5 Urugan dan pemadatan kembali tanah pondasi m3 72,458
6 Buangan tanah ke luar lokasi m3 86,000
7 Beton bertulang pondasi K 225 / KS dia 12mm m3 4,028,766
8 Trap anak tangga m3 2,730,000
9 Plesteran dan acian pondasi shelter m2 39,000
10 Pengecatan pondasi shelter ( ICI Dulux warna hitam ) m2 214,000
11 Horizontal Cable Tray w=30 cm & support ( see drawing detail ) m3 214,000
Sub Total

V PEKERJAAN PAGAR DAN HALAMAN 10x10 M²

1 Galian tanah untuk pondasi batu kali menerus sekeliling pagar m3 196,250
2 Urugan pasir bawah pondasi batu kali tebal 10 cm m3 506,698
3 Pasangan aanstamping tebal 10 cm m3 328,028
 4 Pondasi batu kali menerus sekeliling pagar camp. 1 : 5 m3 328,028
5 Urugan kembali tanah galian pondasi batu kali sekeliling pagar m3 72,458
6 Buangan tanah galian pondasi batu kali m3 86,000
7 Balok sloof menerus sekeliling pagar uk. 20/20 beton bertulang praktis camp m3 1,619,432
8 1:3:5
Kolom praktis 20/20 Beton bertulang Praktis camp. 1:3:5 m3 934,000
9 Plesteran dan acian Balok sloof 20/20 & kolom praktis 20/20 m2 83,000
10 Pengecatan dan acian Balok sloof 20/20 & kolom praktis 20/20 (ICI Dulux m2 83,000
warna pagar
11 Panel Putih Weathershield
BRC dia 8 mm, )tinggi 1900 mm : hot dipped galvanized m' 80,000
(Hanya
12 Support pagar BRC, pipaupah pasang)
2" rol bending 45° bh 125,000
13 Kawat duri 5 layer (hanya upahDiagonal
+ silangan pasang) m' 80,000
14 Pintu pagar BRC lebar 3000 mm ( plat baja lb 2 mm + besi BRC M8 ) : hot set 214,000
15 dipped
Pad lockgalvanized (hanya
anti karat untuk upah
pintu pasang)
pagar BRC, material approved ; CISA bh 214,000
16 Hamparan Gravel Untuk Halaman Tebal 15 Cm m3 250,000
17 Hamparan Pasir Urug di bawah Gravel Tebal 10 Cm m3 472,698
18 Pengadaan dan pemasangan lampu penerangan mercury (merk Armatur ls -
19 Philip
Beton Min IP 65,Tangga
Pondasi Tipe SON PRO/T220
, suport V /150 V) Photocell
tray horizontal 10 Adetail)
( see Drawing + tiang 7 M dia m3 1,619,432
3 " SCH 40 beserta pondasi
Sub Total

VI PEKERJAAN AKSES JALAN DAN JEMBATAN

1 Galian tanah untuk cansteen dan rabat beton akses jalan m3 196,250
2 Urugan pasir bawah rabat beton tebal 5 cm m3 216,680
3 Buangan tanah galian cansteen m3 86,000
4 Pasangan 1/2 batubata cansteen m2 516,948
5 Plesteran dan acian pasangan cansteen m2 247,000
6 Pengecatan cansteen ( ICI Dulux warna hitam Weathershield ) m2 247,000
7 Rabat beton tebal 15 cm akses jalan ( dimensi see drawing detail) m3 1,619,432
8 Gravel tebal 10cm m3 334,000
Sub Total

B PEKERJAAN TOWER
I. PEKERJAAN PABRIKASI TOWER, BASEFRAME DAN RING MOUNTING
1 Pengadaan Tower / Pole ( Supply by Owner); kg
2 Pengadaan Ring Mounting 3 Set ( Supply by Owner); kg
3 Pengadaan Baseframe ( Supply by Owner); kg
Sub Total
II. PEKERJAAN ERECTION, PAINTING TOWER
1 Pengiriman material angkur&template dan tower dan ring mounting ke lokasi kg
2 Incl sorter erection
Pekerjaan & Assuransi (from Supplier/Fabricator)
tower kg 3,375
3 Pengecatan tower EX. Delta Acrylac kg 2,345
4 Pengiriman material Baseframe ke lokasi Incl sorter & Assuransi (from kg
5 Supplier/Fabricator)
Pekerjaan erection Baseframe kg
6 Pengecatan Baseframe EX. Delta Acrylac kg
7 Pengiriman Pole Pole
8 Erection / Instalasi Pole Pole
Sub Total
C PEKERJAAN MEKANIKAL DAN ELEKTRIKAL
1 Panel KWH + COS 13,2KVA (XL) POLYESTER (Go Green ) ls 850,000
2 Tiang KWH T = 6 m dia 3" (inc. Pondasi ) ls 350,000
3 Panel ACPDB Polyester (Go Green ) ls 350,000
4 Tiang ACPDB T=2,1 M, dia 3 inchi ls 605,000
5 Kabel Power NYFGBY 4x16mm2 ( Disesuaikan Dng Kondisi Lapangan ); m' 35,000
Kabelindo;
6 Kabel power Kabel Metal;
u / Tiang Supreme;
Lampu Tranka
Halaman kabel Dengan Scoen Cable &
Lengkap m' 23,000
7 Clamp
Pad lock(disesuaikan dengan
anti karat untuk kondisi
Panel Kwh lapangan)
& ACPDB, material approved ; CISA bh 75,000
8 Plat identitas tower ( stainless tebal 2 mm uk. 300x400 mm ) bh 150,000
Sub Total
D PEKERJAAN GROUNDING SYSTEM
 Grounding System ( maks 1ohm )
1 Terminal Main Grounding Steel plate Galvanized (Alumunium plate) , 10x30x1 bh 118,028
cm+Isolator+14
2 Terminal Lubang
IGB, Steel platedia.
Galvanized (Alumunium plate) 10x30x1 cm+14 bh 118,028
Lubang dia.
3 Terminal EGB12Steel
mm (2x7
platezig zag )
Galvanized (Alumunium plate) 10x30x1 cm+14 bh 118,028
Lubang dia.
4 Terminal 12 mm
Upper, (2x7 dan
middle zig zag ) bar Alumunium plate
Lower bh 118,028
10x30x1cm+isolator+14
5 Copper Lubang
Rod dia 3/4" ( L 400 cm) ;dia. 12 mm
Furse; (2x7Cerah
Tokai; zig zag )
Sempurna; BMC Depth bh 214,000
6 4m
Copper Rod dia 3/4" ( L 400 cm) ; Furse; Tokai; Cerah Sempurna; BMC Depth bh 214,000
7 6m
Bak Kontrol uk 50x50x40 (see detail drawing) set 214,000
8 Grounding Labelling uk 60x20 mm (stainless) bh 118,028
9 Penarikan Kabel AAAC 70 mm2 dari splitzen ke conector bimetallic m' 10,000
10 (Kabelindo; Kabel Metal; Supreme; Tranka kabel)
Cable clam isolator bh 10,000
11 Penarikan Kabel Bc 50mm2 dari connector bimetalic (dari Splitzen ) ke m' 214,000
12 copper bonded
Cable clam rod Perimeter
isolator bh 118,028
13 Penarikan kabel AAAC 70 mm2 Dari EGB ke Bak Kontrol (Kabelindo; Kabel m' 35,000
14 Metal; Supreme;
Cable clam Tranka kabel) Dibungkus cabble flexible conduit Black Dia
isolator bh 118,028
15 3/4"
Penarikan kabel AAAC 70 mm2 Dari IGB ke Bak Kontrol (Kabelindo; Kabel m' 35,000
16 Metal; Supreme;
Cable clam Tranka kabel) Dibungkus cabble flexible conduit Black Dia
isolator bh 118,028
17 3/4"
Penarikan kabel AAAC 70 mm2 Secara paralel Dari Upper Middle Lower m' 35,000
Busbar ke kabel
18 Penarikan Bak Kontrol
AAAC (Kabelindo;
70 mm2 DariKabel
ACPDB Metal; Supreme;
ke IGB Tranka
(Kabelindo; kabel)
Kabel Metal; m' 35,000
19 Dibungkus
Penarikan cabble
Supreme; Tranka
kabel flexible
kabel)
Bcc 50 mm2conduit
Dibungkus Black
Dari BakcabbleDiaflexible
Kontrol 3/4" conduit
ke copper Black
rod, Dia 3/4"
kemudian m' 35,000
dihubungkan
20 Penarikan ke AAAC
kabel perimeter dengan
70 mm2 daricadweld (Kabelindo;
Bak Kontrol Kabel Metal;
ke Connector Bimetallic m' 118,028
21 Supreme;
Cable clamTranka
(Kabelindo; Kabelkabel)
isolator Metal; Supreme; Tranka kabel) Dibungkus cabble flexible bh 118,028
22 conduit
PenarikanBlack
kabelDiaBc3/4"
50 mm2 Dari kaki tower ke ring perimeter (Kabelindo; m' 35,000
Kabel Metal;
23 Penarikan Supreme;
kabel Tranka
Bc 50 mm2 kabel)
untuk ringdiparameter
Cadweld sekitar pagar (Kabelindo; m' 35,000
Kabel Metal;
24 Penarikan Supreme;
kabel Tranka
Bc 50 mm2 kabel)
dari di cadweld
perimeter ke pagar (Kabelindo; Kabel Metal; m' 35,000
Supreme; Tranka
25 Penarikan kabel Bc kabel) di cadwell
50 mm2 dengan
dari tiang bungkus
box KWH metercabble flexible
dan panel KWHconduit
meter m' 35,000
26 Black
ke Dia (See
Bimetalic 3/4"(Kabelindo;
perimeter Kabel Metal; Supreme; Tranka kabel) di cadwell
detail Drawing) bh 35,000
27 dengan
Lightningbungkus
Rod cable flexible conduit Black Dia 3/4" bh 35,000
28 Pengelasan Exothermic / Caldweld ttk 35,000
Sub Total
E OBSRTUCTION LIGHT
Panel lampu (fiberglass) lengkap dengan MCB 6A, Indikator lamp, trafo step
1 up/down 100 watt, set 750,000
Arrester OBO V20, Fotocell Lumina, terminal blok, kontaktor, wiring internal
2 panel,
Upper kabel gland dan
OBL material mounting
approved; Avialite (Li-1016A, 25cd, 220VAC, 50/60HZ, bh 263,700
4.4W, IP67) & Alpha (LIA 1.220VAC
Lower OBL material approved; Include
Avialite (Li-1016A, 25cd, 220VAC, 50/60HZ, bh
4.4W, IP67) & Alpha (LIA 1.220VAC Include
3 Kabel NYY 3x2,5 mm (catuan dari COS-ACPDB di shelter) m' 10,000
Sub Total
F PEKERJAAN MOUNTING ANTENNA
1 Supply dan Instalasi monting antena Microweve ( Uk. 2.5 m dia. 3" ) set 575,000
2 Supply dan Instalasi monting antena Sector ( Uk. 2.5 m dia. 3" ) set 575,000
Sub Total

G PLN POWER
1 13.200 VA PLN Power 3 phasa ls 3,500,000
Sub Total
TOTAL =

catatan : volume akan disesuaikan setelah ada final design

Harga Satuan berdasarkan Harga MATERIA

PASIR PASANG

PASIR BETON
SPLIT
BATU KALI
SEMEN 50KG
BESI BETON
BENDRAT
Batu bata(20x10x5)

KASO 5/7
TRIPLEKS 9mm
KAWAT DURI
I PENAWARAN (FINAL)
able dasar menunggu hasil survey actual. Variable dasar menunggu hasil survey actual.
WESI TENGGARA-KONAWE KEPULAUAN SULAWESI TENGAH
Volume JUMLAH Unit Harga satuan Volume (Actual) JUMLAH
(Actual)

1.00 0 ls - 1.00 0
1.00 2,421,225 ls 2,421,225 1.00 2,421,225
1.00 1,398,930 ls 1,398,930 1.00 1,398,930
1.00 3,500,000 ls 3,500,000 1.00 3,500,000
1.00 3,500,000 ls 3,500,000 1.00 3,500,000
1.00 0 ls - 1.00 0
1.00 0 ls - 1.00 0
1.00 0 ls - 1.00 0
1.00 0 ls - 1.00 0
10,820,155 10,820,155

103.68 10,418,285 m3 100,485 103.68 10,418,285

5.70 2,432,179 m3 426,698 5.70 2,432,179
2.90 2,476,600 m3 854,000 2.90 2,476,600

26.00 104,747,915 m3 4,028,766 26.00 104,747,915

2.50 21,288,727 m3 8,515,491 2.50 21,288,727
0 m3 0

0 m' 0
1.00 1,500,000 ls 1,500,000 1.00 1,500,000
1.50 709,500 ls 473,000 1.50 709,500
1.60 827,117 m2 516,948 1.60 827,117
66.58 5,392,980 m3 81,000 66.58 5,392,980
0 m2 0
149,793,303 149,793,303

0.90 176,625 m3 196,250 0.90 176,625

0.20 89,211 m3 446,055 0.20 89,211
0.10 24,336 m3 243,360 0.10 24,336
0.20 89,211 m3 446,055 0.20 89,211
0.10 7,246 m3 72,458 0.10 7,246
0.40 34,400 m3 86,000 0.40 34,400
0.36 1,450,356 m3 4,028,766 0.36 1,450,356
0.14 382,200 m3 2,730,000 0.14 382,200
4.60 179,400 m2 39,000 4.60 179,400
4.60 984,400 m2 214,000 4.60 984,400
8.00 1,712,000 m3 214,000 8.00 1,712,000
5,129,385 5,129,385

40.00 7,850,000 m3 196,250 40.00 7,850,000

4.20 2,128,132 m3 506,698 4.20 2,128,132
4.20 1,377,716 m3 328,028 4.20 1,377,716
 20.30 6,658,958 m3 328,028 20.30 6,658,958
19.70 1,427,413 m3 72,458 19.70 1,427,413
28.70 2,468,200 m3 86,000 28.70 2,468,200
2.40 3,886,637 m3 1,619,432 2.40 3,886,637
0.40 373,600 m3 934,000 0.40 373,600
39.00 3,237,000 m2 83,000 39.00 3,237,000
39.00 3,237,000 m2 83,000 39.00 3,237,000
38.00 3,040,000 m' 80,000 38.00 3,040,000
28.00 3,500,000 bh 125,000 28.00 3,500,000
40.00 3,200,000 m' 80,000 40.00 3,200,000
1.00 214,000 set 214,000 1.00 214,000
1.00 214,000 bh 214,000 1.00 214,000
15.00 3,750,000 m3 250,000 15.00 3,750,000
10.00 4,726,980 m3 472,698 10.00 4,726,980
1.00 0 ls - 1.00 0
0.25 404,858 m3 1,619,432 0.25 404,858
51,694,493 51,694,493

0.70 137,375 m3 196,250 0.70 137,375

0.50 108,340 m3 216,680 0.50 108,340
0.20 17,200 m3 86,000 0.20 17,200
3.00 1,550,844 m2 516,948 3.00 1,550,844
5.20 1,284,400 m2 247,000 5.20 1,284,400
5.20 1,284,400 m2 247,000 5.20 1,284,400
1.50 2,429,148 m3 1,619,432 1.50 2,429,148
0.40 133,600 m3 334,000 0.40 133,600
6,945,307 6,945,307

0 kg 0
kg
kg
0 0

- kg -
7243.00 24,445,125 kg 3,375 7243.00 24,445,125
7243.00 16,984,835 kg 2,345 7243.00 16,984,835
0 kg 0
0 kg 0
0 kg 0
0 Pole 0
0 Pole 0
41,429,960 41,429,960

1.00 850,000 ls 850,000 1.00 850,000

1.00 350,000 ls 350,000 1.00 350,000
1.00 350,000 ls 350,000 1.00 350,000
1.00 605,000 ls 605,000 1.00 605,000
15.00 525,000 m' 35,000 15.00 525,000
20.00 460,000 m' 23,000 20.00 460,000
2.00 150,000 bh 75,000 2.00 150,000
1.00 150,000 bh 150,000 1.00 150,000
3,440,000 3,440,000
 1.00 118,028 bh 118,028 1.00 118,028
1.00 118,028 bh 118,028 1.00 118,028
1.00 118,028 bh 118,028 1.00 118,028
2.00 236,055 bh 118,028 2.00 236,055
4.00 856,000 bh 214,000 4.00 856,000
2.00 428,000 bh 214,000 2.00 428,000
1.00 214,000 set 214,000 1.00 214,000
7.00 826,193 bh 118,028 7.00 826,193
52.00 520,000 m' 10,000 52.00 520,000
36.00 360,000 bh 10,000 36.00 360,000
4.00 856,000 m' 214,000 4.00 856,000
0 bh 118,028 0
8.00 280,000 m' 35,000 8.00 280,000
0 bh 118,028 0
7.50 262,500 m' 35,000 7.50 262,500
0 bh 118,028 0
83.00 2,905,000 m' 35,000 83.00 2,905,000
10.00 350,000 m' 35,000 10.00 350,000
7.50 262,500 m' 35,000 7.50 262,500
0 m' 118,028 0
0 bh 118,028 0
43.20 1,512,000 m' 35,000 43.20 1,512,000
60.00 2,100,000 m' 35,000 60.00 2,100,000
10.00 350,000 m' 35,000 10.00 350,000
4.00 140,000 m' 35,000 4.00 140,000
1.00 35,000 bh 35,000 1.00 35,000
1.00 35,000 bh 35,000 1.00 35,000
15.00 525,000 ttk 35,000 15.00 525,000
13,407,330 13,407,330

750,000 750,000
1.00 set 750,000 1.00
2.00 527,400 bh 263,700 2.00 527,400
bh
46.00 460,000 m' 10,000 46.00 460,000
1,737,400 1,737,400

1.00 575,000 set 575,000 1.00 575,000

3.00 1,725,000 set 575,000 3.00 1,725,000
2,300,000 2,300,000

1.00 3,500,000 ls 3,500,000 1.00 3,500,000

3,500,000 3,500,000
Rp290,197,332 Rp290,197,332

al design

atuan berdasarkan Harga MATERIAL sbb :

Rp290,000 M3

Rp195,000 M3
Rp120,000 M3
Rp210,000 M3
Rp76,000 SAK
Rp12.869 KG
Rp15,000 KG
Rp1,200 UNIT

Rp68,000 Batang
Rp98,000 Lembar
Rp85,000 KG
 Variable dasar menunggu hasil survey actual.
MALUKU UTARA - KEPULAUAN SULA
Unit Harga satuan Volume (Actual) JUMLAH

ls - 1.00 0
ls 2,421,225 1.00 2,421,225 2,421,225
ls 1,398,930 1.00 1,398,930 1,398,930
ls 3,500,000 1.00 3,500,000 3,500,000
ls 3,500,000 1.00 3,500,000 3,500,000
ls - 1.00 0
ls - 1.00 0
ls - 1.00 0
ls - 1.00 0
10,820,155

m3 100,485 103.68 10,418,285 100,485

m3 426,698 5.70 2,432,179 292,698 134,000
m3 854,000 2.90 2,476,600 720,000 134,000

m3 4,028,766 26.00 104,747,915 4,028,766

m3 8,515,491 2.50 21,288,727 8,515,491
m3 0

m' 0
ls 1,500,000 1.00 1,500,000 1,500,000
ls 473,000 1.50 709,500 473,000
m2 516,948 1.60 827,117 516,948
m3 81,000 66.58 5,392,980 27,000 54,000
m2 0
149,793,303

m3 196,250 0.90 176,625 196,250

m3 446,055 0.20 89,211 118,028 210,000
m3 243,360 0.10 24,336 26,680 190,000
m3 446,055 0.20 89,211 118,028 210,000
m3 72,458 0.10 7,246 39,050 33,408
m3 86,000 0.40 34,400 86,000
m3 4,028,766 0.36 1,450,356 4,028,766
m3 2,730,000 0.14 382,200 39,000 70
m2 39,000 4.60 179,400 39,000
m2 214,000 4.60 984,400 214,000
m3 214,000 8.00 1,712,000 214,000
5,129,385

m3 196,250 40.00 7,850,000 196,250

m3 506,698 4.20 2,128,132 292,698 214,000
m3 328,028 4.20 1,377,716 210,000 118,028
m3 328,028 20.30 6,658,958 210,000 118,028
m3 72,458 19.70 1,427,413 39,050 33,408
m3 86,000 28.70 2,468,200 86,000
m3 1,619,432 2.40 3,886,637 1,405,432 214,000
m3 934,000 0.40 373,600 720,000 214,000
m2 83,000 39.00 3,237,000 33,000 50,000
m2 83,000 39.00 3,237,000 33,000 50,000
m' 80,000 38.00 3,040,000 80,000
bh 125,000 28.00 3,500,000 125,000
m' 80,000 40.00 3,200,000 80,000
set 214,000 1.00 214,000 214,000
bh 214,000 1.00 214,000 214,000
m3 250,000 15.00 3,750,000 120,000 130,000
m3 472,698 10.00 4,726,980 292,698 180,000
ls - 1.00 0
m3 1,619,432 0.25 404,858 1,405,432 214,000
51,694,493

m3 196,250 0.70 137,375 196,250

m3 216,680 0.50 108,340 26,680 190,000
m3 86,000 0.20 17,200 86,000
m2 516,948 3.00 1,550,844 516,948
m2 247,000 5.20 1,284,400 33,000 214,000
m2 247,000 5.20 1,284,400 33,000 214,000
m3 1,619,432 1.50 2,429,148 1,405,432 214,000
m3 334,000 0.40 133,600 120,000 214,000
6,945,307

kg 0
kg
kg
0

kg -
kg 3,375 7243.00 24,445,125 3,375
kg 2,345 7243.00 16,984,835 2,345
kg 0
kg 0
kg 0
Pole 0
Pole 0
41,429,960

ls 850,000 1.00 850,000 850,000

ls 350,000 1.00 350,000 350,000
ls 350,000 1.00 350,000 350,000
ls 605,000 1.00 605,000 605,000
m' 35,000 15.00 525,000 35,000
m' 23,000 20.00 460,000 23,000
bh 75,000 2.00 150,000 75,000
bh 150,000 1.00 150,000 150,000
3,440,000
bh 118,028 1.00 118,028 118,028
bh 118,028 1.00 118,028 118,028
bh 118,028 1.00 118,028 118,028
bh 118,028 2.00 236,055 118,028
bh 214,000 4.00 856,000 214,000
bh 214,000 2.00 428,000 214,000
set 214,000 1.00 214,000 214,000
bh 118,028 7.00 826,193 118,028
m' 10,000 52.00 520,000 10,000
bh 10,000 36.00 360,000 10,000
m' 214,000 4.00 856,000 214,000
bh 118,028 0 118,028
m' 35,000 8.00 280,000 35,000
bh 118,028 0 118,028
m' 35,000 7.50 262,500 35,000
bh 118,028 0 118,028
m' 35,000 83.00 2,905,000 35,000
m' 35,000 10.00 350,000 35,000
m' 35,000 7.50 262,500 35,000
m' 118,028 0 118,028
bh 118,028 0 118,028
m' 35,000 43.20 1,512,000 35,000
m' 35,000 60.00 2,100,000 35,000
m' 35,000 10.00 350,000 35,000
m' 35,000 4.00 140,000 35,000
bh 35,000 1.00 35,000 35,000
bh 35,000 1.00 35,000 35,000
ttk 35,000 15.00 525,000 35,000
13,407,330

750,000 750,000
set 750,000 1.00
bh 263,700 2.00 527,400 263,700
bh
m' 10,000 46.00 460,000 10,000
1,737,400

set 575,000 1.00 575,000 575,000

set 575,000 3.00 1,725,000 575,000
2,300,000

ls 3,500,000 1.00 3,500,000 3,500,000

3,500,000
Rp290,197,332

MUTU BETON K225/m3

SEMEN 371 KG
PASIR 698 KG
SPLIT 1047 KG

ADUKAN 1:3
semen 50 kg 9.333333333
pasir 150 kg 0.107142857

ADUKAN 1:5
semen 50 kg 5.6
pasir 250 kg 0.178571429

PASANGAN BATU KALI/m3

Batu kali 1.3
adukan 0.45
upah PASANG 1

profit
 Koefisien 2020
Tanah Biasa Tanah Cadas

0.9 0.045
0.8 0.04
0.8 0.04

0.1 0.04
0.25 0.025
0.5 0.05

0.75 0.025
0.8636 0.04113

0.8636 0.04113
0.25 0.025 0.25 0.025
0.33 0.01 0.33 0.01

1,200 0.1 0.04

0.1 0.04
0.8 0.04
0.8 0.04

0.75 0.025
0.8 0.04
0.8636 0.04113
0.8636 0.04113
0.25 0.025 0.25 0.025
0.33 0.01 0.33 0.01
0.8 0.04
0.8 0.04
0.8 0.04
0.8 0.04
0.8 0.04
0.8 0.04
0.8 0.04
0.8 0.04
0.8 0.04
0.8 0.04
0.8 0.04

0.8 0.04

0.75 0.025

0.1 0.04
0.8 0.04
0.8 0.04
0.8 0.04
0.8 0.04

2 1
2 1
2 1
1.3 0.8
0.8 0.04
0.8 0.04
0.8 0.04
0.8 0.04
 0.8636 0.04113
0.8636 0.04113
0.8636 0.04113
0.8636 0.04113
0.8 0.04
0.8 0.04
0.8 0.04
0.8636 0.04113
0.8636 0.04113
0.8636 0.04113
0.8 0.04
0.8636 0.04113
0.8 0.04
0.8636 0.04113
0.8 0.04
0.8636 0.04113
0.8636 0.04113
0.8 0.04
0.8 0.04
0.8636 0.04113
0.8636 0.04113
0.8 0.04
0.8 0.04
0.8 0.04
0.8 0.04
0.8636 0.04113
0.8636 0.04113
0.8 0.04

ANALISA HARGA SATUAN

HARGA
7.42 SAK Rp76,000 Rp563,920
0.50 M3 Rp195,000 Rp97,221
 0.58 M3 Rp120,000 Rp69,800
Rp730,941
UPAH Rp250,000
Rp980,941 M3

709,333
m3 Rp195,000
UPAH 25,000
929,333 M3

425,600
m3 Rp195,000
UPAH 25,000
645,600 M3

U KALI/m3 (ADUKAN 1:5) Aanstamping

Rp210,000 Rp273,000 Rp273,000
Rp645,600 Rp290,520 Rp0
Rp90,000 Rp90,000 Rp90,000
Rp653,520 Rp363,000
15% Rp98,028 15% Rp54,450
Rp751,548 Rp417,450
 OH 2019

95,000 130,000 91,350

150,000 350,000 134,000
150,000 350,000 134,000

250,000 350,000 39,000

95,000 130,000 27,000
95,000 130,000 54,000

250,000 350,000 196,250

120,000 350,000 118,028

120,000 350,000 118,028

250,000 350,000 71,250
250,000 350,000 86,000

250,000 350,000 39,000

250,000 350,000 39,000
250,000 350,000 214,000
250,000 350,000 214,000

250,000 350,000 196,250

250,000 350,000 214,000
120,000 350,000 118,027.50
120,000 350,000 118,027.50
250,000 350,000 71,250
250,000 350,000 86,000
250,000 350,000 214,000
250,000 350,000 214,000
250,000 350,000 214,000
250,000 350,000 214,000
250,000 350,000 214,000
250,000 350,000 214,000
250,000 350,000 214,000
250,000 350,000 214,000
250,000 350,000 214,000
250,000 350,000 214,000
250,000 350,000 214,000

250,000 350,000 214,000

250,000 350,000 196,250

250,000 350,000 39,000

250,000 350,000 214,000
250,000 350,000 214,000
250,000 350,000 214,000
250,000 350,000 214,000

250,000 350,000 850,000

250,000 350,000 850,000
250,000 350,000 850,000
250,000 350,000 605,000
250,000 350,000 214,000
250,000 350,000 214,000
250,000 350,000 214,000
250,000 350,000 214,000
 120,000 350,000 118,027.50
120,000 350,000 118,027.50
120,000 350,000 118,027.50
120,000 350,000 118,027.50
250,000 350,000 214,000
250,000 350,000 214,000
250,000 350,000 214,000
120,000 350,000 118,027.50
120,000 350,000 118,027.50
120,000 350,000 118,027.50
250,000 350,000 214,000
120,000 350,000 118,027.50
250,000 350,000 214,000
120,000 350,000 118,027.50
250,000 350,000 214,000
120,000 350,000 118,027.50
120,000 350,000 118,027.50
250,000 350,000 214,000
250,000 350,000 214,000
120,000 350,000 118,027.50
120,000 350,000 118,027.50
250,000 350,000 214,000
250,000 350,000 214,000
250,000 350,000 214,000
250,000 350,000 214,000
120,000 350,000 118,027.50
120,000 350,000 118,027.50
250,000 350,000 214,000

ALISA HARGA SATUAN

PASANGAN BATU BATA/m2 (ADUKAN 1:5)

Batu BATA 70 Rp1,200 Rp84,000
adukan 0.45 Rp645,600 Rp290,520
upah PASANG 1.0 Rp75,000 Rp75,000
Rp449,520
profit 15% Rp67,428
Rp516,948
PLESTERAN + ACIAN/m2 (ADUKAN 1:5)
SEMEN 0.065 Rp76,000 Rp4,940
adukan 0.45 Rp645,600 Rp290,520
upah Plester +Aci 1.0 Rp38,000 Rp38,000
Rp333,460
profit 15% Rp50,019
Rp383,479
2,421,225
1,398,930
3,500,000
3,500,000
0
0
0
0
0

763,800
388,600
0
0
0
0
0
0
1,500,000
709,500
827,117

176,625
23,606
2,668
23,606
3,905
34,400
1,450,356
5,460
179,400
984,400
1,712,000

7,850,000
898,800
495,716
 2,395,958
658,128
2,468,200
513,600
85,600
1,950,000
1,950,000
3,040,000
3,500,000
3,200,000
214,000
214,000
1,950,000
1,800,000
0
53,500

137,375
13,340
17,200
1,550,844
171,600
171,600
2,108,148
48,000

24,445,125
16,984,835

850,000
350,000
350,000
605,000
525,000
460,000
150,000
150,000
 118,028
118,028
118,028
236,055
856,000
428,000
214,000
826,193
520,000
360,000
856,000
0
280,000
0
262,500
0
2,905,000
350,000
262,500
0
0
1,512,000
2,100,000
350,000
140,000
35,000
35,000
525,000
115,338,495 Rp174,858,837

PONDASI PELAT SST 42M volume unit

BESI D16-200 120.00 kg
upah tukang besi per kg 120 kg
Kawat bendrat (3 kg/ 100kg besi) 4 kg
BETON K225 1.00 m3

UPAH COR 1.0 m3

alat bantu 1.0 ls
BEKISTING (bisa pakai BATA) 4.0 m2

KOLOM PEDESTAL 4 TITIK volume unit

BESI 20-d16 & d10-150 + upah tukang 300.00 kg
upah tukang besi per kg 300 kg
Kawat bendrat (3 kg/ 100kg besi) 9 kg
BETON K300 1.0 m3

UPAH COR 1.0 m3

alat bantu 1.0 ls
BEKISTING 4.0 m2
934,740 10,386 90
 Beton (MPa)

18.6
x 10

Vol. Beton Berat Besi 186

Pelat 2.6 156

Balok 2.08 416
Harga Satuan Jumlah D16 /Kg
9,000 1,080,000 1.58
4,500 540,000
 Rp22,500 81,000 Beton (m³/m²)
Rp980,941 980,941 PELAT 0.1
BALOK 0.08
250,000 250,000 KOLOM 0.06
150,000 150,000
105,333 421,333 Panjang
Total 3,503,275 Pelat 7.2
profit 15% 525,491 Balok 0.5
Rp4,028,766

Harga Satuan Jumlah

13,500 4,050,000
4,500 1,350,000
Rp22,500 202,500
Rp980,941 980,941

250,000 250,000
150,000 150,000
105,333 421,333
Total 7,404,775
profit 15% 1,110,716
Rp8,515,491
Besi Ø<13mm (MPa) Besi Ø>13mm (MPa)

240 390
x 10 x 10

2400 3900

Beton Total Besi

26 41.08
Beton (m³/m²) Besi (Kg/m³)
0.12 60 120
0.1 200 300
0.08 300 350

Lebar Tinggi Total Bekisting Banyak Triplek Biaya Triplek

7.2 0.5 14.4 4.8 470,400
0.5 2.2 17.6 5.86666666666667 574,933
796,800
55333.3333333333
2,170,667
123333.333333333
 Banyak Kaso Biaya Kaso
4.8 326,400 25.92
23.46666666667 1,595,733 0.55