REKAPITULASI ANGGARAN BIAYA

PEKERJAAN PEMBANGUNAN GEDUNG KULIAH 4 LANTAI

IPB - BOGOR

JUMLAH HARGA
No. PEKERJAAN
(Rp)

I PEKERJAAN PERSIAPAN Rp 44,019,904.96

II PEKERJAAN STRUKTUR Rp 1,999,203,139.43

A PEKERJAAN TANAH Rp 29,801,750.75
B PEKERJAAN PONDASI Rp 416,544,582.89
C PEKERJAAN KONSTRUKSI BETON Rp 1,552,856,805.78

III PEKERJAAN ARSITEKTUR Rp 2,762,226,543.75

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

IV PEKERJAAN LUAR BANGUNAN Rp 73,860,691.26

A SALURAN AIR KOTOR Rp 73,860,691.26

V PEKERJAAN MEKANIKAL Rp 118,541,412.51

A PEKERJAAN INSTALASI PLAMBING Rp 91,074,795.05
B PEKERJAAN VENTILASI Rp 27,466,617.46

VI PEKERJAAN ELEKTRIKAL Rp 325,520,964.10

A PEKERJAAN PANEL DAYA DAN PENERANGAN Rp 86,096,826.14
B PEKERJAAN KABEL FEEDER Rp 38,948,457.32
C PEKERJAAN KABEL LADDER/TRAY Rp 68,875,863.47
D PEKERJAAN ARMATUR, LAMPU, SAKLAR & STOP Rp 54,503,027.58
E PEKERJAAN INSTALASI Rp 77,096,789.59

JUMLAH : Rp 5,323,372,656.00
DIBULATKAN : Rp 5,323,300,000.00
TERBILANG : Lima milyar tiga ratus dua puluh tiga juta tiga ratus ribu rupiah

Catatan :
Biaya Fisik Rp 5,323,372,656
Biaya Perencanaan Rp 182,059,345 Bogor, Mei 2008
Biaya Pengawasan Rp 122,437,571
Biaya Pengelolaan Rp 21,293,491
Jumlah Rp 5,649,163,063
Dibulatkan Rp 5,640,000,000

f:\522467265.xls\4LT
 REKAPITULASI ANGGARAN BIAYA
FINISHING ASRAMA AKHWAT ANNABA

No. PEKERJAAN HARGA JUMLAH HARGA (Rp)

I. PEKERJAAN LANTAI I Rp 75,683,412.50

II. PEKERJAAN LANTAI 2 Rp 107,789,695.00

II. PEKERJAAN LANTAI 3 Rp 114,856,555.00

A. PEK KONTRUKSI BETON Rp 30,989,000.00
B. PEKERJAAN ARSITEKTUR Rp 50,214,005.00
C. PEKERJAAN LANTAI Rp 7,229,750.00
D. PEKERJAAN KUSEN ALUMUNIUM Rp 7,360,000.00
E. INSTALASI AIR BERSIH Rp 8,662,500.00
F. PEKERJAAN PLAPOND Rp 5,525,250.00
G. PEKERJAAN PENGECATAN Rp 4,876,050.00

IV. PEKERJAAN ELEKTRIKAL Rp 17,124,000.00

TOTAL Rp 315,453,662.50
DIBULATKAN Rp 315,450,000.00

Terbilang : (Tiga Ratus Lima Belas Juta Empat Ratus Lima Puluh Ribu Rupiah)

Keterangan :

1 Lantai 1 dan 2 Finishing

2 Lantai Ruangan Laoundry 4 x 4 m2.
3 Struktur Bangunan Konstruksi Beton
4 Dinding Bata Ringan
5 Kusen dan Pintu Alumunium, kaca Polos 5 mm
6 Penutup Atap Plat Beton & Baja Ringan
7 Keramik Lantai 40 x 40

f:\522467265.xls\Rekap
 HARGA SAT. JML. HARGA
No. PEKERJAAN SAT. VOLUME
(Rp) (Rp)

IV. PEKERJAAN MEKANIKAL

A PEK. INSTALASI PLAMBING

1 Peralatan utama
a. Tanki Atas (Cylinder) unit 2.00 3,105,000.00 6,210,000.00
Kap. 2 m3
c. Resapan bh 2.00 1,500,000.00 3,000,000.00
Jumlah 1 9,210,000.00
2 Instalasi
2.1 Lantai Dasar
a. Pemipaan Air Bersih
- Pipa PVC AW
dia. 1" m 115.00 32,000.00 3,680,000.00
dia. 3/4" m 20.00 27,500.00 550,000.00
dia. 1/2" m 50.00 15,000.00 750,000.00
- Fitting lot 1.00 996,000.00 996,000.00
- Valves
Gate Valve dia. 2" bh 1.00 317,000.00 317,000.00
Gate Valve dia. 1" bh 2.00 112,800.00 225,600.00
Meteran Air dia. 2" bh 1.00 350,000.00 350,000.00
Kran Tembok dia.1/2" bh 4.00 75,000.00 300,000.00
b. Pemipaan Air Kotor, Bekas & Vent
- Pipa PVC AW
dia. 4" m 105.00 68,400.00 7,182,000.00
dia. 2" m 105.00 35,000.00 3,675,000.00
dia. 1" m 30.00 32,000.00 960,000.00
- Fitting lot 1.00 2,954,250.00 2,954,250.00
- Floor Drain (FD)
dia. 2" bh 41.00 85,000.00 3,485,000.00
Jumlah 2.1 25,424,850.00
2.2 Lantai Atas
a. Pemipaan Air Bersih
- Pipa PVC AW
dia. 1/2" m 30.00 15,000.00 450,000.00
dia. 1" m 135.00 32,000.00 4,320,000.00
- Fitting lot 1.00 1,669,500.00 1,669,500.00
- Valves
Gate Valve dia. 1" bh 2.00 112,800.00 225,600.00
Floating Valve dia. 1" bh 2.00 250,000.00 500,000.00
b. Pemipaan Air Hujan
- Pipa PVC AW
dia. 4" m 173.00 68,400.00 11,833,200.00
- Fitting lot 2.00 2,366,640.00 4,733,280.00
- Roof Drain (RD)
dia. 4" bh 16.00 70,000.00 1,120,000.00
Jumlah 2.2 24,851,580.00
Jumlah 2 50,276,430.00
JUMLAH A 59,486,430.00
B PEK. INSTALASI AC SPLIT

1 Peralatan utama
a. AC Split Wall Mounted (ACS-16 s/d 19/LT.D) unit 32.00 3,511,200.00 112,358,400.00
Kap. : 1 PK
Jumlah 1 112,358,400.00
JUMLAH B 112,358,400.00
JUMLAH IV. 171,844,830.00

f:\522467265.xls Hal. 3
 HARGA SAT. JML. HARGA
No. PEKERJAAN SAT. VOLUME
(Rp) (Rp)

V. PEKERJAAN ELEKTRIKAL

A PEK. LISTRIK

A.1 PANEL PENERANGAN unit 1.00 8,500,000.00 8,500,000.00

1 1 bh MCB 40 A, 3P, 25kA
2 11 bh MCB 16A, 1P, 6kA Jumlah A.1 8,500,000.00
3 12 bh MCB 6A, 1P, 6kA
4 3 bh Lampu Indikator
5 1 bh Box Panel Plat
6 1 bh Pentanahan dan Accessories

A.2 PANEL AIR CONDITIONING (AC SPLIT) unit 1.00 9,500,000.00 9,500,000.00
1 1 bh MCB 100 A, 3P, 50kA
2 32 bh MCB 16A, 1P, 6kA Jumlah A.2 9,500,000.00
3 3 bh Lampu Indikator
4 1 bh Box Panel Plat
5 1 bh Pentanahan dan Accessories

A.3 KABEL FEEDER + KABEL BC

1 Kabel dari Panel Penerangan ke :
Panel AC SPLIT (P-ACS)
- NYY 4 x 25 mm2 m 10.00 145,000.00 1,450,000.00
- BC 25 mm2 m 10.00 45,000.00 450,000.00
Jumlah 1 1,900,000.00
2 Kabel dari Panel AC SPLIT (P-ACS) ke :
Panel Penerangan Luar (PP-L)
- NYY 4 x 4 mm2 m 10.00 40,000.00 400,000.00
- BC 4 mm2 m 10.00 25,000.00 250,000.00
Jumlah 2 650,000.00
Jumlah A.3 20,550,000.00
A.4 INSTALASI DAN ARMATURE
1 LANTAI DASAR
a. LP. TL 2x18 W, TKI bh 8.00 250,000.00 2,000,000.00
b. LP. DOWNLIGHT 13 W, PLC bh 98.00 135,000.00 13,230,000.00
d. STOP KONTAK 200 W, 1P bh 60.00 27,500.00 1,650,000.00
e. SAKLAR TUNGGAL bh 10.00 22,500.00 225,000.00
f. SAKLAR DOUBLE bh 12.00 24,000.00 288,000.00
g. INSTALASI PENERANGAN titik 166.00 175,000.00 29,050,000.00
Jumlah 1 46,443,000.00
2 LANTAI 2
a. LP. DOWNLIGHT 13 W, PLC bh 90.00 135,000.00 12,150,000.00
b. STOP KONTAK 200 W, 1P bh 50.00 27,500.00 1,375,000.00
j SAKLAR TUNGGAL bh 8.00 22,500.00 180,000.00
d. SAKLAR DOUBLE bh 10.00 24,000.00 240,000.00
e. INSTALASI PENERANGAN bh 140.00 175,000.00 24,500,000.00
Jumlah 2 38,445,000.00
1 LANTAI 3
a. LP. DOWNLIGHT 13 W, PLC bh 60.00 125,000.00 7,500,000.00
b. STOP KONTAK 200 W, 1P bh 20.00 27,500.00 550,000.00
j SAKLAR TUNGGAL bh 10.00 22,500.00 225,000.00
d. SAKLAR DOUBLE bh 5.00 24,000.00 120,000.00
e. INSTALASI PENERANGAN bh 80.00 175,000.00 14,000,000.00
Jumlah 3 22,395,000.00

Jumlah A.4 107,283,000.00

JUMLAH A 145,833,000.00

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

1 1 bh MCB 10 A, 3P, 4,5kA
2 5 bh MCB 6A, 1P, 4,5kA Jumlah B.1 4,500,000.00
3 7 bh MCB 4A, 1P, 4,5kA
4 1 bh Timer Switch
5 3 bh Lampu Indikator
6 1 bh Box Panel Plat
f:\522467265.xls Hal. 4
7 1 bh Pentanahan dan Accessories

B.2 KABEL FEEDER + KABEL BC

 RENCANA ANGGARAN BIAYA
FINISHING ASRAMA AKHWAT ANNABA BOARDING SCHOOL

HARGA SAT. JUMLAH HARGA

No. PEKERJAAN SAT. VOLUME
(Rp) (Rp)

I. PEKERJAAN LANTAI I
1 Pasangan Keramik m2 78.75 132,780.00 10,456,425.00
2 Pengecatan Dinding m2 120.06 22,500.00 2,701,237.50
3 Pekerjaan Plapond m3 185.25 95,000.00 17,598,750.00
4 Pekerjaan List Plapond m' 74.00 18,500.00 1,369,000.00
5 Pengecatan Plapond m2 185.25 24,000.00 4,446,000.00
6 Pekerjaan Pintu Panel unit 3.00 1,250,000.00 3,750,000.00
7 Pekerjaan pintu WC unit 1.00 850,000.00 850,000.00
8 Pekerjaan Jendela Panel unit 2.00 450,000.00 900,000.00
9 Pekerjaan Kusen Alumunium m' 137.20 90,000.00 12,348,000.00
10 Pekerjaan Pintu Alumunium unit 3.00 1,950,000.00 5,850,000.00
11 Pekerjaan Kaca m2 72.30 180,000.00 13,014,000.00
12 Pekerjaan Railing Tangga m' 6.00 400,000.00 2,400,000.00
Jumlah 75,683,412.50
II. PEKERJAAN LANTAI 2
1 Pasangan Keramik m2 185.25 136,620.00 25,308,855.00
2 Pekerjaan Plesteran m2 81.00 58,690.00 4,753,890.00
3 Pekerjaan Acian m2 81.00 34,500.00 2,794,500.00
2 Pekerjaan Pengecatan m2 667.70 22,500.00 15,023,250.00
3 Pekerjaan Plapond m2 185.25 95,000.00 17,598,750.00
4 Pekerjaan List Plapond m' 135.70 18,500.00 2,510,450.00
5 Pengecatan Palpond m2 185.25 24,000.00 4,446,000.00
6 Pekerjaan Alumunium
- Jendela 1
Pekerjaan Kusen m' 24.00 90,000.00 2,160,000.00
Daun Jendela unit 9.00 850,000.00 7,650,000.00
- Jendela 2
Pekerjaan Kusen m' 4.60 90,000.00 414,000.00
Daun jendela unit 1.00 650,000.00 650,000.00
- Jendela 3
Pekerjaan Kusen m' 10.60 90,000.00 954,000.00
Daun Jendela unit 3.00 650,000.00 1,950,000.00
- Pintu Gendong
Pekerjaan Kusen m' 11.40 90,000.00 1,026,000.00
Daun Pintu unit 2.00 1,950,000.00 3,900,000.00
Daun Jendela unit 2.00 850,000.00 1,700,000.00
- Pekerjaan Pintu WC unit 3.00 850,000.00 2,550,000.00
7 Pekerjaan Railing Tangga Galvanis m' 6.00 400,000.00 2,400,000.00
8 Pekerjaan Pemagaran Galvanis m2 25.00 400,000.00 10,000,000.00
Jumlah 107,789,695.00

III. PEKERJAAN LANTAI 3

A. PEK. KONSTRUKSI BETON
1 Kolom 20 x 20 m3 1.12 4,750,000.00 5,320,000.00
4 Balok Latei m3 0.11 4,750,000.00 541,500.00
5 Ring Balk (20X15) m3 1.22 4,750,000.00 5,771,250.00
6 Plat Beton m3 3.55 4,750,000.00 16,862,500.00
7 Lisplang Beton m3 0.53 4,750,000.00 2,493,750.00
Jumlah 30,989,000.00
B. PEKERJAAN ARSITEKTUR

Hal. 5
 HARGA SAT. JUMLAH HARGA
No. PEKERJAAN SAT. VOLUME
(Rp) (Rp)
PEK. DINDING
1 Dinding bata ringan m2 82.25 145,000.00 11,926,250.00
2 Pasangan Glasblock bh 20.00 45,000.00 900,000.00
2 Plesteran m2 164.50 58,690.00 9,654,505.00
3 Acian m2 164.50 38,500.00 6,333,250.00
4 Pekerjaan Pemagaran Galvanis m2 53.50 400,000.00 21,400,000.00
Jumlah 50,214,005.00

C. PEK. LANTAI
1 Kramik Lantai 40 x 40 m2 35.75 145,000.00 5,183,750.00
2 Kramik Tangga m2 13.20 155,000.00 2,046,000.00
-
Jumlah 7,229,750.00
D. PEK. KUSEN ALUMUNIUM
Jendela
Pekerjaan Kusen m' 24.00 90,000.00 2,160,000.00
Daun Jendela unit 4.00 750,000.00 3,000,000.00
Pintu
Pekerjaan Kusen m' 5.00 90,000.00 450,000.00
Daun Pintu unit 1.00 1,750,000.00 1,750,000.00
Jumlah 7,360,000.00

E. PEK. INSTALASI AIR BERSIH LT 1-3

1 Pipa PVC 1.5" m' 25.00 22,500.00 562,500.00
2 Pipa PVC 3" m' 20.00 55,000.00 1,100,000.00
3 Pipa PVC 2" m; 20.00 95,000.00 1,900,000.00
4 Kran bh 10.00 35,000.00 350,000.00
5 Closet bh 3.00 350,000.00 1,050,000.00
6 Jet Pump unit 1.00 1,950,000.00 1,950,000.00
7 Water Turn 1000 L unit 1.00 1,750,000.00 1,750,000.00
Jumlah 8,662,500.00

F. PEK. PLAFOND
1 Plafond gypsum t. 9 mm + rangka hollo m2 48.95 95,000.00 4,650,250.00
2 List plafond gypsum m' 50 17,500.00 875,000.00
Jumlah 5,525,250.00
G PEK. PENGECATAN
1 Cat dinding vinilex m2 164.50 22,500.00 3,701,250.00
2 Cat Plafond Gypsum m2 48.95 24,000.00 1,174,800.00
Jumlah 4,876,050.00

H PEK. ELECTRICAL
1 PANEL PENERANGAN unit 1.00 6,500,000.00 6,500,000.00
1 bh MCB 40 A, 3P, 25kA
3 bh MCB 16A, 1P, 6kA
3 bh Lampu Indikator
1 bh Box Panel Plat
1 bh Pentanahan dan Accessories
2 INSTALASI PENERANGAN
Lp. Down Ligth ttk 40.00 105,000.00 4,200,000.00
Stop Kontak Broco ttk 25.00 22,500.00 562,500.00
Saklar Tunggal Broco ttk 9.00 22,500.00 202,500.00
Saklar Doubel Broco tk 18.00 25,500.00 459,000.00
Instalasi ttk 65.00 80,000.00 5,200,000.00

Hal. 6
 HARGA SAT. JUMLAH HARGA
No. PEKERJAAN SAT. VOLUME
(Rp) (Rp)
Jumlah H 17,124,000.00

JUMLAH TOTAL Rp 315,453,662.50

Hal. 7
 DAFTAR HARGA SATUAN PEKERJAAN

HARGA
No. PEKERJAAN
(Rp)
A. PEK. SIPIL & ARSITEK
1 M2 Pembersihan lahan 16,750.00
2 M3 Galian tanah biasa max kedalaman 1 m' 45,400.00
3 M3 Galian tanah biasa max kedalaman 2 m' 59,620.00
4 M3 Urugan tanah kembali 21,760.00
5 M3 Urugan pasir 219,990.00
6 M3 Pasangan aanstamping batu belah 395,830.00
7 M3 Lantai kerja 1pc : 3ps : 5kr 722,500.00
8 M2 Screeding t. 3 cm 21,600.00
M2 Screeding t. 3 cm (Lt. 2) 22,150.00
M2 Screeding t. 3 cm (Lt. 3) 22,340.00
M2 Screeding t. 3 cm (Lt. 4) 22,430.00
9 M3 Beton site mix K-175 969,830.00
M3 Beton site mix K-175 (Lt. 2) 988,980.00
M3 Beton site mix K-175 (Lt. 3) 995,370.00
M3 Beton site mix K-175 (Lt. 4) 998,560.00
10 M3 Readymix K-175 (Lt. 1) 1,083,500.00
M3 Readymix K-175 (Lt. 2) 1,109,680.00
M3 Readymix K-175 (Lt. 3) 1,118,410.00
M3 Readymix K-175 (Lt. 4) 1,122,770.00
11 M3 Readymix K-250 1,069,790.00
M3 Readymix K-250 (Lt. 2) 1,096,060.00
12 M3 Readymix K-300 1,117,510.00
M3 Readymix K-300 (Lt. 2) 1,143,770.00
13 Kg Besi polos < 12 mm 13,060.00
Kg Besi polos < 12 mm (Lt. 2) 13,210.00
Kg Besi polos < 12 mm (Lt. 3) 13,260.00
Kg Besi polos < 12 mm (Lt. 4) 13,290.00
14 Kg Besi ulir > 12 mm 15,690.00
Kg Besi ulir > 12 mm (Lt. 2) 15,840.00
Kg Besi ulir > 12 mm (Lt. 3) 15,890.00
Kg Besi ulir > 12 mm (Lt. 4) 15,910.00
15 M2 Wire Mesh M-6 (2 lapis) 99,300.00
M2 Wire Mesh M-6 (2 lapis) (Lt. 2) 99,760.00
M2 Wire Mesh M-6 (2 lapis) (Lt. 3) 99,910.00
M2 Wire Mesh M-6 (2 lapis) (Lt. 4) 99,980.00
16 M2 Wire Mesh M-4 (1 lapis) 23,450.00
17 M2 Bekisting pondasi 85,510.00
18 M2 Bekisting Sloof 183,060.00
19 M2 Bekisting Kolom 118,240.00
M2 Bekisting Kolom (Lt. 2) 120,480.00
M2 Bekisting Kolom (Lt. 3) 121,230.00
M2 Bekisting Kolom (Lt. 4) 121,600.00
20 M2 Bekisting Balok 178,360.00
M2 Bekisting Balok (Lt. 2) 181,810.00
M2 Bekisting Balok (Lt. 3) 182,960.00
M2 Bekisting Balok (Lt. 4) 183,540.00
21 M2 Bekisting Lantai 228,560.00
M2 Bekisting Lantai (Lt. 2) 232,010.00
22 M2 Bekisting Tangga 330,830.00
23 M3 Pile cap P1 (70x70x60cm) #VALUE!
24 M3 Pile cap P1' (60x60x60cm) #VALUE!
25 M3 Pile cap P1'' (50x50x50cm) 4,155,090.00
26 M3 Pile cap P2 (130x70x60cm) 3,439,310.00
27 M3 Tie biem S1 (30x50cm) 4,521,070.00
28 M3 Tie biem S2 (20x40cm) 5,442,100.00

f:\522467265.xls\Pek Hal. 8
 HARGA
No. PEKERJAAN
(Rp)
29 M3 Tie biem S3 (20x30cm) 5,272,050.00
30 M' Sloof 12/15 134,240.00
31 M2 Rabat beton t. 6 cm 89,630.00
32 M2 Rabat beton tanpa tulangan 8 cm 103,880.00
33 M' Kolom Praktis 11x11 78,670.00
M' Kolom Praktis 11x11 (Lt. 2) 79,850.00
M' Kolom Praktis 11x11 (Lt. 3) 80,250.00
M' Kolom Praktis 11x11 (Lt. 4) 80,460.00
34 M3 Kolom K1-A (50x50cm) Elv +3,50 m & +4,2 m 4,824,420.00
M3 Kolom K1-A (50x50cm) Elv +5,1 m 4,895,750.00
35 M3 Kolom K1-B (50x50cm) Elv +3,5 m & +4,2 m 4,055,610.00
M3 Kolom K1-B (50x50cm) Elv +5,1 m 4,119,590.00
36 M3 Kolom K2-A (40x40cm) Elv +3,5 m & +4,2 m 5,262,150.00
M3 Kolom K2-A (40x40cm) Elv +5,1 m 5,340,060.00
37 M3 Kolom K2-B (40x40cm) elv +3,5 m & +4,2 m 4,634,550.00
M3 Kolom K2-B (40x40cm) elv +5,1 m 4,706,460.00
38 M3 Kolom K3 (30x30cm) elv 3,5 m & +4,2 m 4,743,320.00
M3 Kolom K3 (30x30cm) elv 5,1 m 4,819,840.00
39 M3 Kolom K4 (20x20cm) elv +5,2 m & 7,7 m 5,284,590.00
40 M' Balok lintel 12x15 116,250.00
M' Balok lintel (Lt. 2) 118,150.00
M' Balok lintel (Lt. 3) 118,780.00
M' Balok lintel (Lt. 4) 119,110.00
41 M3 Balok B1- I (25x50cm) elv +3,5 m 4,642,070.00
M3 Balok B1- II (40x70cm) elv +4,2 m 3,704,450.00
M3 Balok B1- III (25x50cm) elv +5,1 m 5,560,230.00
M3 Balok B1- IV (20x40cm) elv +7,7 m 5,460,110.00
42 M3 Balok B2- I (20x40cm) elv +3,5 m 5,385,330.00
M3 Balok B2- II (35x65cm) elv +4,2 m 3,890,540.00
M3 Balok B2- III (20x40cm) elv +5,2 m 5,460,110.00
43 M3 Balok B3- I (20x30cm) elv +3,5 m 6,108,320.00
M3 Balok B3- II (25x50cm) elv +4,2 m 4,727,290.00
44 M3 Balok B4- I (20x30cm) elv +3,5 m 5,680,580.00
45 M3 Ring Balok R1-IV (50x100cm) elv +7,7 m 4,237,810.00
46 M3 Ring Balok R2-IV (20x40cm) elv +7,7 m 5,733,790.00
47 M3 Stek-1 (40x70cm) Elv + 5,2 m 5,328,600.00
48 M3 Stek-2 (20x40cm) Elv.+3.35m 5,414,830.00
49 M3 Plat lantai t. 10 cm elv + 3,5 m & +4,2 m 4,396,110.00
M3 Plat lantai t. 10 cm elv + 7,7 m 4,461,470.00
50 M3 Plat lantai t. 12 cm elv + 3,5 m & 4,2 m 3,849,670.00
M3 Plat lantai t. 12 cm elv + 7,7 m 3,908,520.00
51 M2 Keramik 20/20 (KM/WC) texture 115,580.00
M2 Keramik 20/20 (KM/WC) (Lt. 2) 119,420.00
M2 Keramik 20/20 (KM/WC) (Lt. 3) 120,700.00
M2 Keramik 20/20 (KM/WC) (Lt. 4) 121,340.00
52 M2 Keramik dinding 20/25 corak 154,780.00
M2 Keramik dinding 20/25 corak (Lt. 2) 161,270.00
M2 Keramik dinding 20/25 corak (Lt. 3) 163,440.00
M2 Keramik dinding 20/25 corak (Lt. 4) 164,520.00
53 M2 Keramik 30/30 DN putih 119,580.00
M2 Keramik 30/30 DN putih (Lt. 2) 123,420.00
M2 Keramik 30/30 DN putih (Lt. 3) 124,700.00
M2 Keramik 30/30 DN putih (Lt. 4) 125,340.00
54 M2 Keramik 40/40 132,780.00
M2 Keramik 40/40 (Lt. 2) 136,620.00
55 M2 Pas. Bata merah 1pc:3ps t. 1 bata 297,720.00
56 M2 Pas. Bata merah 1pc:5ps t. 1 bata 286,040.00
57 M2 Dinding hebel t 10 cm & MU 380 134,500.00

f:\522467265.xls\Pek Hal. 9
 HARGA
No. PEKERJAAN
(Rp)
M2 Dinding hebel t 10 cm & MU 380 (Lt. 2) 138,120.00
M2 Dinding hebel t 10 cm & MU 380 (Lt. 3) 139,330.00
M2 Dinding hebel t 10 cm & MU 380 (Lt. 4) 139,930.00
58 M2 Acian 35,490.00
M2 Acian (Lt. 2) 38,210.00
M2 Acian (Lt. 3) 39,120.00
M2 Acian (Lt. 4) 39,570.00
59 M2 Acian MU 200 t. 3 mm 39,870.00
M2 Acian MU 200 t. 3 mm (Lt. 2) 42,600.00
M2 Acian MU 200 t. 3 mm (Lt. 3) 43,510.00
M2 Acian MU 200 t. 3 mm (Lt. 4) 43,960.00
60 M2 Plesteran dinding 1pc:3ps t. 15 cm 53,740.00
M2 Plesteran dinding 1pc:3ps t. 15 cm (Lt. 2) 57,450.00
M2 Plesteran dinding 1pc:3ps t. 15 cm (Lt. 3) 58,690.00
M2 Plesteran dinding 1pc:3ps t. 15 cm (Lt. 4) 59,310.00
61 M2 Plesteran dinding 1pc:5ps t. 15 cm 51,560.00
M2 Plesteran dinding 1pc:5ps t. 15 cm (Lt. 2) 55,270.00
M2 Plesteran dinding 1pc:5ps t. 15 cm (Lt. 3) 56,510.00
M2 Plesteran dinding 1pc:5ps t. 15 cm (Lt. 4) 57,130.00
62 M2 Plesteran dinding MU 100 t. 10 mm 71,630.00
M2 Plesteran dinding MU 100 t. 10 mm (Lt. 2) 75,350.00
M2 Plesteran dinding MU 100 t. 10 mm (Lt. 3) 76,580.00
M2 Plesteran dinding MU 100 t. 10 mm (Lt. 4) 77,200.00
63 M2 Waterproofing MU-600 133,430.00
M2 Waterproofing MU-600 (Lt. 2) 137,150.00
M2 Waterproofing MU-600 (Lt. 3) 138,380.00
M2 Waterproofing MU-600 (Lt. 4) 139,000.00
64 M2 Plafond Gyptile ex lokal, rangka alumunium & list tepi 163,580.00
M2 Plafond Gyptile ex lokal, rangka alumunium & list tepi (Lt. 2) 168,780.00
M2 Plafond Gyptile ex lokal, rangka alumunium & list tepi (Lt. 3) 170,510.00
65 M2 Plafond gypsum , rangka hollow 146,990.00
M2 Plafond kalsiboard , rangka hollow & list tepi (Lt. 2) 152,190.00
M2 Plafond kalsiboard , rangka hollow & list tepi (Lt. 3) 153,920.00
M2 Plafond kalsiboard , rangka hollow & list tepi (Lt. 4) 154,790.00
66 M2 Plafond panellux 531,720.00
M2 Plafond panellux 536,920.00
67 M2 Pengecatan dinding 33,810.00
M2 Pengecatan dinding (Lt. 2) 35,500.00
M2 Pengecatan dinding (Lt. 3) 36,060.00
M2 Pengecatan dinding (Lt. 4) 36,340.00
68 M2 Pengecatan plafond (3x) 44,030.00
M2 Pengecatan plafond (3x) (Lt. 2) 46,740.00
M2 Pengecatan plafond (3x) (Lt. 3) 47,650.00
M2 Pengecatan plafond (3x) (Lt. 4) 48,100.00
69 M2 Cat permukaan baja dengan meni besi 32,820.00
M2 Cat permukaan baja dengan meni besi (Lt. 2) 35,510.00
M2 Cat permukaan baja dengan meni besi (Lt. 3) 36,410.00
M2 Cat permukaan baja dengan meni besi (Lt. 4) 36,860.00
70 M2 Cat permukaan baja finish 2x 68,080.00
M2 Cat permukaan baja finish 2x (Lt. 2) 73,470.00
71 M2 Rangka atap baja ringan & kuda-kuda & reng 275,120.00
M2 Rangka atap (Lt. 2) 282,260.00
M2 Rangka atap (Lt. 3) 284,630.00
M2 Rangka atap (Lt. 4) 285,820.00
72 M' Listplank & Talang metal 30x30 colour 330,690.00
M' Listplank & Talang metal 30x30 colour (Lt. 2) 338,230.00
M' Listplank & Talang metal 30x30 colour (Lt. 3) 340,750.00
M' Listplank & Talang metal 30x30 colour (Lt. 4) 342,000.00

f:\522467265.xls\Pek Hal. 10
 HARGA
No. PEKERJAAN
(Rp)
73 Unit Talang tegak Type 1 (PVC 6" AW + cat) 1,140,260.00
74 Unit Talang tegak Type 2 & 3 (PVC 6" AW + cat) 894,390.00
75 M2 Genteng metal 145,860.00
M2 Genteng metal (Lt. 2) 148,860.00
M2 Genteng metal (Lt. 3) 149,860.00
M2 Genteng metal (Lt. 4) 150,360.00
76 M' Nok metal 139,310.00
M' Nok metal (Lt. 2) 143,510.00
M' Nok metal (Lt. 3) 144,910.00
M' Nok metal (Lt. 4) 145,610.00
77 Unit Sun screen 1,624,370.00
78 M' Dudukan sun screen 2 C 100x50x2,3 & cat besi 290,300.00
79 M2 Partisi gypsumboard ex Jaya & Rangka BRS 189,830.00
80 M' Meja beton lapis keramik 443,470.00
81 M' Buis Beton ½ Ø 30 322,740.00
82 Unit Septictank kav. 2 m3 12,509,220.00
83 Unit Rembesan 3,426,740.00
84 M' Drainase beton bertulang 30x50 481,950.00
85 M' Saluran Luar Bangunan 201,020.00
86 M' Beton decker t. 6 cm (50x100) 47,320.00
87 M' Drainase beton bertulang 30x50 561,420.00
88 Unit J1 (JA) 1,984,700.00
89 Unit J2 (JA) 2,114,150.00
90 Unit J3 (JA) 1,993,310.00
91 Unit J4 (JA) 1,950,180.00
92 Unit J5 (JA) 1,555,480.00
93 Unit JS (JA) 1,276,110.00
94 Unit BV1 (JA) 387,420.00
95 Unit BV3 (JA) 3,298,960.00
96 Unit PJ1 (PA) #REF!
97 Unit P1 (PA) 3,713,760.00
98 Unit P2 (PA) 2,321,020.00
99 Unit #REF! 4,714,500.00
100 Unit #REF! 4,714,500.00
101 Unit #REF! 4,714,500.00

f:\522467265.xls\Pek Hal. 11
 ANALISA HARGA SATUAN PEKERJAAN
TAHUN ANGGARAN 2019

HARGA SAT. JUMLAH

No. URAIAN PEKERJAAN VOLUME SAT.
(Rp) (Rp)
1 2 3 4 5 6 = 3x6

1 1 M2 Pembersihan lahan
Pekerja 0.100 O/H 100,000.00 10,000.00
Mandor 0.050 O/H 135,000.00 6,750.00
Jumlah 16,750.00
Dibulatkan 16,750.00
2 1 M3 Galian tanah biasa max kedalaman 1 m'
Pekerja 0.400 O/H 100,000.00 40,000.00
Mandor 0.040 O/H 135,000.00 5,400.00
Jumlah 45,400.00
Dibulatkan 45,400.00
3 1 M3 Galian tanah biasa max kedalaman 2 m'
Pekerja 0.526 O/H 100,000.00 52,600.00
Mandor 0.052 O/H 135,000.00 7,020.00
Jumlah 59,620.00
Dibulatkan 59,620.00
4 1 M3 Urugan tanah kembali
Pekerja 0.192 O/H 100,000.00 19,200.00
Mandor 0.019 O/H 135,000.00 2,565.00
Jumlah 21,765.00
Dibulatkan 21,760.00
5 1 M3 Urugan pasir
Pasir urug 1.200 m3 157,200.00 188,640.00
Pekerja 0.300 O/H 100,000.00 30,000.00
Mandor 0.010 O/H 135,000.00 1,350.00
Jumlah 219,990.00
Dibulatkan 219,990.00
6 1 M3 Pasangan aanstamping batu belah
Batu belah 1.200 m3 177,950.00 213,540.00
Pasir urug 0.300 m3 157,200.00 47,160.00
Pekerja 0.780 O/H 100,000.00 78,000.00
Tukang batu terampil 0.390 O/H 120,000.00 46,800.00
Kepala tukang batu 0.039 O/H 130,000.00 5,070.00
Mandor 0.039 O/H 135,000.00 5,265.00
Jumlah 395,835.00
Dibulatkan 395,830.00
7 1 M3 Lantai kerja 1pc : 3ps : 5kr
PC (50 kg) 218.000 kg 1,302.00 283,836.00
Pasir batu 0.520 m3 182,500.00 94,900.00
Koral beton 0.870 m3 154,850.00 134,719.50
Pekerja 1.650 O/H 100,000.00 165,000.00
Tukang batu terampil 0.250 O/H 120,000.00 30,000.00
Kepala tukang batu 0.025 O/H 130,000.00 3,250.00
Mandor 0.080 O/H 135,000.00 10,800.00
Jumlah 722,505.50
Dibulatkan 722,500.00
8 1 M2 Screeding t. 3 cm
PC (50 kg) 6.540 kg 1,302.00 8,515.08
Pasir batu 0.016 m3 182,500.00 2,847.00
Koral beton 0.026 m3 154,850.00 4,041.59
Pekerja 0.050 O/H 100,000.00 4,950.00
Tukang batu setengah terampil 0.008 O/H 110,000.00 825.00
Kepala tukang batu 0.001 O/H 130,000.00 97.50
Mandor 0.002 O/H 135,000.00 324.00
Jumlah 21,600.17
Dibulatkan 21,600.00

f:\522467265.xls\Anl Hal. 12
1 2 3 4 5 6 = 3x6

1 M2 Screeding t. 3 cm (Lt. 2)
Material 1.000 m2 15,403.67 15,403.67
Upah kerja 1.090 m2 6,196.50 6,754.19
Jumlah 22,157.85
Dibulatkan 22,150.00
1 M2 Screeding t. 3 cm (Lt. 3)
Material 1.000 m2 15,403.67 15,403.67
Upah kerja 1.120 m2 6,196.50 6,940.08
Jumlah 22,343.75
Dibulatkan 22,340.00
1 M2 Screeding t. 3 cm (Lt. 4)
Material 1.000 m2 15,403.67 15,403.67
Upah kerja 1.135 m2 6,196.50 7,033.03
Jumlah 22,436.69
Dibulatkan 22,430.00
9 1 M3 Beton site mix K-175
PC (50 kg) 6.800 zak 65,100.00 442,680.00
Batu pecah 2 - 3 cm 0.830 m3 183,500.00 152,305.00
Pasir batu 0.540 m3 182,500.00 98,550.00
Pekerja 1.500 O/H 100,000.00 150,000.00
Tukang batu setengah terampil 0.500 O/H 110,000.00 55,000.00
Kepala tukang batu 0.050 O/H 130,000.00 6,500.00
Mandor 0.010 O/H 135,000.00 1,350.00
Peralatan 0.070 lot 906,385.00 63,446.95
Jumlah 969,831.95
Dibulatkan 969,830.00
1 M3 Beton site mix K-175 (Lt. 2)
Material 1.000 m3 693,535.00 693,535.00
Alat kerja 1.000 m3 63,446.95 63,446.95
Upah kerja 1.090 m3 212,850.00 232,006.50
Jumlah 988,988.45
Dibulatkan 988,980.00
1 M3 Beton site mix K-175 (Lt. 3)
Material 1.000 m3 693,535.00 693,535.00
Alat kerja 1.000 m3 63,446.95 63,446.95
Upah kerja 1.120 m3 212,850.00 238,392.00
Jumlah 995,373.95
Dibulatkan 995,370.00
1 M3 Beton site mix K-175 (Lt. 4)
Material 1.000 m3 693,535.00 693,535.00
Alat kerja 1.000 m3 63,446.95 63,446.95
Upah kerja 1.135 m3 212,850.00 241,584.75
Jumlah 998,566.70
Dibulatkan 998,560.00
10 1 M3 Readymix K-175 (Lt. 1)
Readymix K-175 1.000 m3 746,000.00 746,000.00
Pekerja 2.500 O/H 100,000.00 250,000.00
Tukang batu setengah terampil 0.250 O/H 110,000.00 27,500.00
Tukang batu terampil 0.100 O/H 120,000.00 12,000.00
Mandor 0.010 O/H 135,000.00 1,350.00
Alat bantu (Slang + Tes Lab) 0.045 lot 1,036,850.00 46,658.25
Jumlah 1,083,508.25
Dibulatkan 1,083,500.00
1 M3 Readymix K-175 (Lt. 2)
Material 1.000 M3 746,000.00 746,000.00
Alat Kerja 1.000 M3 46,658.25 46,658.25
Upah Kerja 1.090 M3 290,850.00 317,026.50
Jumlah 1,109,684.75
Dibulatkan 1,109,680.00
1 M3 Readymix K-175 (Lt. 3)
Material 1.000 M3 746,000.00 746,000.00

f:\522467265.xls\Anl Hal. 13
1 2 3 4 5 6 = 3x6
Alat Kerja 1.000 M3 46,658.25 46,658.25
Upah Kerja 1.120 M3 290,850.00 325,752.00

Jumlah 1,118,410.25
Dibulatkan 1,118,410.00
1 M3 Readymix K-175 (Lt. 4)
Material 1.000 M3 746,000.00 746,000.00
Alat Kerja 1.000 M3 46,658.25 46,658.25
Upah Kerja 1.135 M3 290,850.00 330,114.75
Jumlah 1,122,773.00
Dibulatkan 1,122,770.00
11 1 M3 Readymix K-250
Readymix K-250 1.000 m3 731,880.00 731,880.00
Pekerja 2.500 O/H 100,000.00 250,000.00
Tukang batu setengah terampil 0.250 O/H 110,000.00 27,500.00
Kepala tukang batu 0.100 O/H 130,000.00 13,000.00
Mandor 0.010 O/H 135,000.00 1,350.00
Alat bantu (Slang + Tes Lab) 0.045 lot 1,023,730.00 46,067.85
Jumlah 1,069,797.85
Dibulatkan 1,069,790.00
1 M3 Readymix K-250 (Lt. 2)
Material 1.000 M3 731,880.00 731,880.00
Alat Kerja 1.000 M3 46,067.85 46,067.85
Upah Kerja 1.090 M3 291,850.00 318,116.50
Jumlah 1,096,064.35
Dibulatkan 1,096,060.00
12 1 M3 Readymix K-300
Readymix K-300 1.000 m3 777,540.00 777,540.00
Pekerja 2.500 O/H 100,000.00 250,000.00
Tukang batu setengah terampil 0.250 O/H 110,000.00 27,500.00
Kepala tukang batu 0.100 O/H 130,000.00 13,000.00
Mandor 0.010 O/H 135,000.00 1,350.00
Alat bantu (Slang + Tes Lab) 0.045 lot 1,069,390.00 48,122.55
Jumlah 1,117,512.55
Dibulatkan 1,117,510.00
1 M3 Readymix K-300 (Lt. 2)
Material 1.000 M3 777,540.00 777,540.00
Upah kerja 1.090 M3 291,850.00 318,116.50
Alat kerja 1.000 M3 48,122.55 48,122.55
Jumlah 1,143,779.05
Dibulatkan 1,143,770.00
13 1 Kg Besi polos < 12 mm
Besi beton U-24 rata-rata 1.050 kg 10,500.00 11,025.00
Kawat beton 0.015 kg 24,850.00 372.75
Pekerja 0.007 O/H 100,000.00 700.00
Tukang besi beton terampil 0.007 O/H 120,000.00 840.00
Kepala tukang besi beton 0.001 O/H 130,000.00 91.00
Mandor 0.000 O/H 135,000.00 40.50
Jumlah 13,069.25
Dibulatkan 13,060.00
1 Kg Besi polos < 12 mm (Lt. 2)
Material 1.000 kg 11,397.75 11,397.75
Upah kerja 1.090 kg 1,671.50 1,821.94
Jumlah 13,219.69
Dibulatkan 13,210.00
1 Kg Besi polos < 12 mm (Lt. 3)
Material 1.000 kg 11,397.75 11,397.75
Upah kerja 1.120 kg 1,671.50 1,872.08
Jumlah 13,269.83
Dibulatkan 13,260.00
1 Kg Besi polos < 12 mm (Lt. 4)
Material 1.000 kg 11,397.75 11,397.75

f:\522467265.xls\Anl Hal. 14
1 2 3 4 5 6 = 3x6
Upah kerja 1.135 kg 1,671.50 1,897.15
Jumlah 13,294.90
Dibulatkan 13,290.00
14 1 Kg Besi ulir > 12 mm
Besi beton U-39/U-32 rata-rata 1.050 kg 13,000.00 13,650.00
Kawat beton 0.015 kg 24,850.00 372.75
Pekerja 0.007 O/H 100,000.00 700.00
Tukang besi beton terampil 0.007 O/H 120,000.00 840.00
Kepala tukang besi beton 0.001 O/H 130,000.00 91.00
Mandor 0.000 O/H 135,000.00 40.50
Jumlah 15,694.25
Dibulatkan 15,690.00
1 Kg Besi ulir > 12 mm (Lt. 2)
Material 1.000 kg 14,022.75 14,022.75
Upah kerja 1.090 kg 1,671.50 1,821.94
Jumlah 15,844.69
Dibulatkan 15,840.00
1 Kg Besi ulir > 12 mm (Lt. 3)
Material 1.000 kg 14,022.75 14,022.75
Upah kerja 1.120 kg 1,671.50 1,872.08
Jumlah 15,894.83
Dibulatkan 15,890.00
1 Kg Besi ulir > 12 mm (Lt. 4)
Material 1.000 kg 14,022.75 14,022.75
Upah kerja 1.135 kg 1,671.50 1,897.15
Jumlah 15,919.90
Dibulatkan 15,910.00
15 1 M2 Wire Mesh M-6 (2 lapis)
MK 6 0.176 lbr 534,650.00 94,294.53
Pekerja 0.021 O/H 100,000.00 2,100.00
Tukang besi beton terampil 0.021 O/H 120,000.00 2,520.00
Kepala tukang besi beton 0.002 O/H 130,000.00 273.00
Mandor 0.001 O/H 135,000.00 121.50
Jumlah 99,309.03
Dibulatkan 99,300.00
1 M2 Wire Mesh M-6 (2 lapis) (Lt. 2)
Material 1.000 M2 94,294.53 94,294.53
Upah kerja 1.090 M2 5,014.50 5,465.81
Jumlah 99,760.34
Dibulatkan 99,760.00
1 M2 Wire Mesh M-6 (2 lapis) (Lt. 3)
Material 1.000 M2 94,294.53 94,294.53
Upah kerja 1.120 M2 5,014.50 5,616.24
Jumlah 99,910.77
Dibulatkan 99,910.00
1 M2 Wire Mesh M-6 (2 lapis) (Lt. 4)
Material 1.000 M2 94,294.53 94,294.53
Upah kerja 1.135 M2 5,014.50 5,691.46
Jumlah 99,985.99
Dibulatkan 99,980.00
16 1 M2 Wire Mesh M-4 (1 lapis)
MK 4 0.088 lbr 237,580.00 20,950.62
Pekerja 0.011 O/H 100,000.00 1,050.00
Tukang besi beton terampil 0.011 O/H 120,000.00 1,260.00
Kepala tukang besi beton 0.001 O/H 130,000.00 136.50
Mandor 0.000 O/H 135,000.00 60.75
Jumlah 23,457.87
Dibulatkan 23,450.00
17 1 M2 Bekisting pondasi
Kayu papan cor/papan terentang 0.040 m3 2,407,800.00 48,156.00
Paku 5 s/d 7 cm 0.300 kg 19,400.00 2,910.00
Minyak Bekisting 0.100 Ltr 36,350.00 1,817.50

f:\522467265.xls\Anl Hal. 15
1 2 3 4 5 6 = 3x6
Pekerja 0.300 O/H 100,000.00 15,000.00
Tukang kayu terampil 0.260 O/H 120,000.00 15,600.00
Kepala tukang kayu 0.026 O/H 130,000.00 1,690.00
Mandor 0.005 O/H 135,000.00 337.50

f:\522467265.xls\Anl Hal. 16
1 2 3 4 5 6 = 3x6
Jumlah 85,511.00
Dibulatkan 85,510.00
18 1 M2 Bekisting Sloof
Kayu papan cor/papan terentang 0.045 m3 2,407,800.00 108,351.00
Paku 5 s/d 7 cm 0.300 kg 19,400.00 5,820.00
Minyak Bekisting 0.100 Ltr 36,350.00 3,635.00
Pekerja 0.300 O/H 100,000.00 30,000.00
Tukang kayu terampil 0.260 O/H 120,000.00 31,200.00
Kepala tukang kayu 0.026 O/H 130,000.00 3,380.00
Mandor 0.005 O/H 135,000.00 675.00
Jumlah 183,061.00
Dibulatkan 183,060.00
19 1 M2 Bekisting Kolom
Kayu papan cor/papan terentang 0.040 m3 2,407,800.00 96,312.00
Paku 5 s/d 7 cm 0.400 kg 19,400.00 7,760.00
Minyak Bekisting 0.200 Ltr 36,350.00 7,270.00
Kayu balok borneo super 0.015 m3 4,735,000.00 71,025.00
Multiplek 9 mm 120x120 0.350 lbr 135,600.00 47,460.00
Dolken Kayu Galam Ø-8-10/4m 2.000 Btg 25,100.00 50,200.00
Pekerja 0.300 O/H 100,000.00 30,000.00
Tukang kayu terampil 0.330 O/H 120,000.00 39,600.00
Kepala tukang kayu 0.033 O/H 130,000.00 4,290.00
Mandor 0.006 O/H 135,000.00 810.00
1x pakai Jumlah 354,727.00
3x pakai Jumlah 118,242.33
Dibulatkan 118,240.00
1 M2 Bekisting Kolom (Lt. 2)
Material 1.000 m2 280,027.00 280,027.00
Upah kerja 1.090 m2 74,700.00 81,423.00
1x pakai Jumlah 361,450.00
3x pakai Jumlah 120,483.33
Dibulatkan 120,480.00
1 M2 Bekisting Kolom (Lt. 3)
Material 1.000 m2 280,027.00 280,027.00
Upah kerja 1.120 m2 74,700.00 83,664.00
1x pakai Jumlah 363,691.00
3x pakai Jumlah 121,230.33
Dibulatkan 121,230.00
1 M2 Bekisting Kolom (Lt. 4)
Material 1.000 m2 280,027.00 280,027.00
Upah kerja 1.135 m2 74,700.00 84,784.50
1x pakai Jumlah 364,811.50
3x pakai Jumlah 121,603.83
Dibulatkan 121,600.00
20 1 M2 Bekisting Balok
Kayu papan cor/papan terentang 0.040 m3 2,407,800.00 96,312.00
Paku 5 s/d 7 cm 0.400 kg 19,400.00 7,760.00
Minyak Bekisting 0.200 Ltr 36,350.00 7,270.00
Kayu balok borneo super 0.015 m3 4,735,000.00 71,025.00
Multiplek 9 mm 120x120 0.350 lbr 135,600.00 47,460.00
Dolken Kayu Galam Ø-8-10/4m 2.000 Btg 25,100.00 50,200.00
Pekerja 0.320 O/H 100,000.00 32,000.00
Tukang kayu terampil 0.330 O/H 120,000.00 39,600.00
Kepala tukang kayu 0.033 O/H 130,000.00 4,290.00
Mandor 0.006 O/H 135,000.00 810.00
1x pakai Jumlah 356,727.00
2x pakai Jumlah 178,363.50
Dibulatkan 178,360.00
1 M2 Bekisting Balok (Lt. 2)
Material 1.000 m2 280,027.00 280,027.00
Upah kerja 1.090 m2 76,700.00 83,603.00
1x pakai Jumlah 363,630.00

f:\522467265.xls\Anl Hal. 17
1 2 3 4 5 6 = 3x6
2x pakai Jumlah 181,815.00
Dibulatkan 181,810.00

f:\522467265.xls\Anl Hal. 18
1 2 3 4 5 6 = 3x6
1 M2 Bekisting Balok (Lt. 3)
Material 1.000 m2 280,027.00 280,027.00
Upah kerja 1.120 m2 76,700.00 85,904.00
1x pakai Jumlah 365,931.00
2x pakai Jumlah 182,965.50
Dibulatkan 182,960.00
1 M2 Bekisting Balok (Lt. 4)
Material 1.000 m2 280,027.00 280,027.00
Upah kerja 1.135 m2 76,700.00 87,054.50
1x pakai Jumlah 367,081.50
2x pakai Jumlah 183,540.75
Dibulatkan 183,540.00
21 1 M2 Bekisting Lantai
Kayu papan cor/papan terentang 0.040 m3 2,407,800.00 96,312.00
Paku 5 s/d 7 cm 0.400 kg 19,400.00 7,760.00
Minyak Bekisting 0.200 Ltr 36,350.00 7,270.00
Kayu balok borneo super 0.015 m3 4,735,000.00 71,025.00
Multiplek 9 mm 120x120 0.350 lbr 135,600.00 47,460.00
Dolken Kayu Galam Ø-8-10/4m 6.000 Btg 25,100.00 150,600.00
Pekerja 0.320 O/H 100,000.00 32,000.00
Tukang kayu terampil 0.330 O/H 120,000.00 39,600.00
Kepala tukang kayu 0.033 O/H 130,000.00 4,290.00
Mandor 0.006 O/H 135,000.00 810.00
1x pakai Jumlah 457,127.00
2x pakai Jumlah 228,563.50
Dibulatkan 228,560.00
1 M2 Bekisting Lantai (Lt. 2)
Material 1.000 M2 380,427.00 380,427.00
Upah kerja 1.090 M2 76,700.00 83,603.00
1x pakai Jumlah 464,030.00
2x pakai Jumlah 232,015.00
Dibulatkan 232,010.00
22 1 M2 Bekisting Tangga
Kayu papan cor/papan terentang 0.030 m3 2,407,800.00 72,234.00
Paku 5 s/d 7 cm 0.400 kg 19,400.00 7,760.00
Minyak Bekisting 0.150 Ltr 36,350.00 5,452.50
Kayu balok borneo super 0.015 m3 4,735,000.00 71,025.00
Multiplek 9 mm 120x120 0.350 lbr 135,600.00 47,460.00
Dolken Kayu Galam Ø-8-10/4m 2.000 Btg 25,100.00 50,200.00
Pekerja 0.320 O/H 100,000.00 32,000.00
Tukang kayu terampil 0.330 O/H 120,000.00 39,600.00
Kepala tukang kayu 0.033 O/H 130,000.00 4,290.00
Mandor 0.006 O/H 135,000.00 810.00
Jumlah 330,831.50
Dibulatkan 330,830.00
23 1 M3 Pile cap P1 (70x70x60cm)
Readymix K-300 1.000 M3 1,117,510.00 1,117,510.00
Besi ulir > 12 mm #VALUE! Kg 15,690.00 #VALUE!
Bekisting pondasi #REF! M2 85,510.00 #REF!
Jumlah #VALUE!
Dibulatkan #VALUE!
24 1 M3 Pile cap P1' (60x60x60cm)
Readymix K-300 1.000 M3 1,117,510.00 1,117,510.00
Besi ulir > 12 mm #VALUE! Kg 15,690.00 #VALUE!
Bekisting pondasi 6.670 M2 85,510.00 570,351.70
Jumlah #VALUE!
Dibulatkan #VALUE!
25 1 M3 Pile cap P1'' (50x50x50cm)
Readymix K-300 1.000 M3 1,117,510.00 1,117,510.00
Besi ulir > 12 mm 150.000 Kg 15,690.00 2,353,500.00
Bekisting pondasi 8.000 M2 85,510.00 684,080.00
Jumlah 4,155,090.00

f:\522467265.xls\Anl Hal. 19
1 2 3 4 5 6 = 3x6
Dibulatkan 4,155,090.00

26 1 M3 Pile cap P2 (130x70x60cm)

Readymix K-300 1.000 M3 1,117,510.00 1,117,510.00
Besi ulir > 12 mm 124.000 Kg 15,690.00 1,945,560.00
Bekisting pondasi 4.400 M2 85,510.00 376,244.00
Jumlah 3,439,314.00
Dibulatkan 3,439,310.00
27 1 M3 Tie biem S1 (30x50cm)
Readymix K-300 1.000 M3 1,117,510.00 1,117,510.00
Besi polos < 12 mm 65.000 Kg 13,060.00 848,900.00
Besi ulir > 12 mm 85.000 Kg 15,690.00 1,333,650.00
Bekisting Sloof 6.670 M2 183,060.00 1,221,010.20
Jumlah 4,521,070.20
Dibulatkan 4,521,070.00
28 1 M3 Tie biem S2 (20x40cm)
Readymix K-300 1.000 M3 1,117,510.00 1,117,510.00
Besi polos < 12 mm 48.000 Kg 13,060.00 626,880.00
Besi ulir > 12 mm 119.000 Kg 15,690.00 1,867,110.00
Bekisting Sloof 10.000 M2 183,060.00 1,830,600.00
Jumlah 5,442,100.00
Dibulatkan 5,442,100.00
29 1 M3 Tie biem S3 (20x30cm)
Readymix K-300 1.000 M3 1,117,510.00 1,117,510.00
Besi polos < 12 mm 53.000 Kg 13,060.00 692,180.00
Besi ulir > 12 mm 104.000 Kg 15,690.00 1,631,760.00
Bekisting Sloof 10.000 M2 183,060.00 1,830,600.00
Jumlah 5,272,050.00
Dibulatkan 5,272,050.00
30 1 M' Sloof 12/15
Beton site mix K-175 0.018 m3 969,830.00 17,456.94
Besi polos < 12 mm 4.737 kg 13,060.00 61,865.22
Bekisting Sloof 0.300 m2 183,060.00 54,918.00
Jumlah 134,240.16
Dibulatkan 134,240.00
31 1 M2 Rabat beton t. 6 cm
Readymix K-250 0.060 M3 1,069,790.00 64,187.40
Wire Mesh M-4 (1 lapis) 1.000 M2 23,450.00 23,450.00
Plastic sheet 1.000 M2 2,000.00 2,000.00
Jumlah 89,637.40
Dibulatkan 89,630.00
32 1 M2 Rabat beton tanpa tulangan 8 cm
Readymix K-250 0.080 M3 1,069,790.00 85,583.20
Bekisting Sloof 0.100 M2 183,060.00 18,306.00
Jumlah 103,889.20
Dibulatkan 103,880.00
33 1 M' Kolom Praktis 11x11
Beton site mix K-175 0.013 M3 969,830.00 12,321.69
Besi polos < 12 mm 3.270 Kg 13,060.00 42,706.20
Bekisting Kolom (3x pemakaian) 0.200 M2 118,240.00 23,648.00
Jumlah 78,675.89
Dibulatkan 78,670.00
1 M' Kolom Praktis 11x11 (Lt. 2)
Beton site mix K-175 (Lt. 2) 0.013 M3 988,980.00 12,564.99
Besi polos < 12 mm (Lt. 2) 3.270 Kg 13,210.00 43,196.70
Bekisting Kolom (Lt. 2) (3x pemakaian) 0.200 M2 120,480.00 24,096.00
Jumlah 79,857.69
Dibulatkan 79,850.00
1 M' Kolom Praktis 11x11 (Lt. 3)
Beton site mix K-175 (Lt. 3) 0.013 M3 995,370.00 12,646.18
Besi polos < 12 mm (Lt. 3) 3.270 Kg 13,260.00 43,360.20
Bekisting Kolom (Lt. 3) (3x pemakaian) 0.200 M2 121,230.00 24,246.00

f:\522467265.xls\Anl Hal. 20
1 2 3 4 5 6 = 3x6
Jumlah 80,252.38
Dibulatkan 80,250.00
1 M' Kolom Praktis 11x11 (Lt. 4)
Beton site mix K-175 (Lt. 4) 0.013 M3 998,560.00 12,686.70
Besi polos < 12 mm (Lt. 4) 3.270 Kg 13,290.00 43,458.30
Bekisting Kolom (Lt. 4) (3x pemakaian) 0.200 M2 121,600.00 24,320.00
Jumlah 80,465.00
Dibulatkan 80,460.00
34 1 M3 Kolom K1-A (50x50cm) Elv +3,50 m & +4,2 m
Readymix K-300 1.000 M3 1,117,510.00 1,117,510.00
Besi polos < 12 mm 30.000 Kg 13,060.00 391,800.00
Besi ulir > 12 mm 151.000 Kg 15,690.00 2,369,190.00
Bekisting Kolom (3x pemakaian) 8.000 M2 118,240.00 945,920.00
Jumlah 4,824,420.00
Dibulatkan 4,824,420.00
1 M3 Kolom K1-A (50x50cm) Elv +5,1 m
Readymix K-300 (Lt. 2) 1.000 M3 1,143,770.00 1,143,770.00
Besi polos < 12 mm (Lt. 2) 30.000 Kg 13,210.00 396,300.00
Besi ulir > 12 mm (Lt. 2) 151.000 Kg 15,840.00 2,391,840.00
Bekisting Kolom (Lt. 2) (3x pemakaian) 8.000 M2 120,480.00 963,840.00
Jumlah 4,895,750.00
Dibulatkan 4,895,750.00
35 1 M3 Kolom K1-B (50x50cm) Elv +3,5 m & +4,2 m
Readymix K-300 1.000 M3 1,117,510.00 1,117,510.00
Besi polos < 12 mm 30.000 Kg 13,060.00 391,800.00
Besi ulir > 12 mm 102.000 Kg 15,690.00 1,600,380.00
Bekisting Kolom (3x pemakaian) 8.000 M2 118,240.00 945,920.00
Jumlah 4,055,610.00
Dibulatkan 4,055,610.00
1 M3 Kolom K1-B (50x50cm) Elv +5,1 m
Readymix K-300 (Lt. 2) 1.000 M3 1,143,770.00 1,143,770.00
Besi polos < 12 mm (Lt. 2) 30.000 Kg 13,210.00 396,300.00
Besi ulir > 12 mm (Lt. 2) 102.000 Kg 15,840.00 1,615,680.00
Bekisting Kolom (Lt. 2) (3x pemakaian) 8.000 M2 120,480.00 963,840.00
Jumlah 4,119,590.00
Dibulatkan 4,119,590.00
36 1 M3 Kolom K2-A (40x40cm) Elv +3,5 m & +4,2 m
Readymix K-300 1.000 M3 1,117,510.00 1,117,510.00
Besi polos < 12 mm 37.000 Kg 13,060.00 483,220.00
Besi ulir > 12 mm 158.000 Kg 15,690.00 2,479,020.00
Bekisting Kolom (3x pemakaian) 10.000 M2 118,240.00 1,182,400.00
Jumlah 5,262,150.00
Dibulatkan 5,262,150.00
1 M3 Kolom K2-A (40x40cm) Elv +5,1 m
Readymix K-300 (Lt. 2) 1.000 M3 1,143,770.00 1,143,770.00
Besi polos < 12 mm (Lt. 2) 37.000 Kg 13,210.00 488,770.00
Besi ulir > 12 mm (Lt. 2) 158.000 Kg 15,840.00 2,502,720.00
Bekisting Kolom (Lt. 2) (3x pemakaian) 10.000 M2 120,480.00 1,204,800.00
Jumlah 5,340,060.00
Dibulatkan 5,340,060.00
37 1 M3 Kolom K2-B (40x40cm) elv +3,5 m & +4,2 m
Readymix K-300 1.000 M3 1,117,510.00 1,117,510.00
Besi polos < 12 mm 37.000 Kg 13,060.00 483,220.00
Besi ulir > 12 mm 118.000 Kg 15,690.00 1,851,420.00
Bekisting Kolom (3x pemakaian) 10.000 M2 118,240.00 1,182,400.00
Jumlah 4,634,550.00
Dibulatkan 4,634,550.00
1 M3 Kolom K2-B (40x40cm) elv +5,1 m
Readymix K-300 (Lt. 2) 1.000 M3 1,143,770.00 1,143,770.00
Besi polos < 12 mm (Lt. 2) 37.000 Kg 13,210.00 488,770.00
Besi ulir > 12 mm (Lt. 2) 118.000 Kg 15,840.00 1,869,120.00
Bekisting Kolom (Lt. 2) (3x pemakaian) 10.000 M2 120,480.00 1,204,800.00

f:\522467265.xls\Anl Hal. 21
1 2 3 4 5 6 = 3x6
Jumlah 4,706,460.00
Dibulatkan 4,706,460.00
38 1 M3 Kolom K3 (30x30cm) elv 3,5 m & +4,2 m
Readymix K-300 1.000 M3 1,117,510.00 1,117,510.00
Besi polos < 12 mm 32.000 Kg 13,060.00 417,920.00
Besi ulir > 12 mm 104.000 Kg 15,690.00 1,631,760.00
Bekisting Kolom (3x pemakaian) 13.330 M2 118,240.00 1,576,139.20
Jumlah 4,743,329.20
Dibulatkan 4,743,320.00
1 M3 Kolom K3 (30x30cm) elv 5,1 m
Readymix K-300 (Lt. 2) 1.000 M3 1,143,770.00 1,143,770.00
Besi polos < 12 mm (Lt. 2) 32.000 Kg 13,210.00 422,720.00
Besi ulir > 12 mm (Lt. 2) 104.000 Kg 15,840.00 1,647,360.00
Bekisting Kolom (Lt. 2) (3x pemakaian) 13.330 M2 120,480.00 1,605,998.40
Jumlah 4,819,848.40
Dibulatkan 4,819,840.00
39 1 M3 Kolom K4 (20x20cm) elv +5,2 m & 7,7 m
Readymix K-300 1.000 M3 1,117,510.00 1,117,510.00
Besi polos < 12 mm 138.000 Kg 13,060.00 1,802,280.00
Bekisting Kolom (3x pemakaian) 20.000 M2 118,240.00 2,364,800.00
Jumlah 5,284,590.00
Dibulatkan 5,284,590.00
40 1 M' Balok lintel 12x15
Beton site mix K-175 0.018 M3 969,830.00 17,456.94
Besi polos < 12 mm 3.468 Kg 13,060.00 45,285.55
Bekisting Balok (2x pemakaian) 0.300 m2 178,360.00 53,508.00
Jumlah 116,250.49
Dibulatkan 116,250.00
1 M' Balok lintel (Lt. 2)
Beton site mix K-175 (Lt. 2) 0.018 M3 988,980.00 17,801.64
Besi polos < 12 mm (Lt. 2) 3.468 Kg 13,210.00 45,805.68
Bekisting Balok (Lt. 2) (2x pemakaian) 0.300 m2 181,810.00 54,543.00
Jumlah 118,150.32
Dibulatkan 118,150.00
1 M' Balok lintel (Lt. 3)
Beton site mix K-175 (Lt. 3) 0.018 M3 995,370.00 17,916.66
Besi polos < 12 mm (Lt. 3) 3.468 Kg 13,260.00 45,979.05
Bekisting Balok (Lt. 3) (2x pemakaian) 0.300 m2 182,960.00 54,888.00
Jumlah 118,783.71
Dibulatkan 118,780.00
1 M' Balok lintel (Lt. 4)
Beton site mix K-175 (Lt. 4) 0.018 M3 998,560.00 17,974.08
Besi polos < 12 mm (Lt. 4) 3.468 Kg 13,290.00 46,083.08
Bekisting Balok (Lt. 4) (2x pemakaian) 0.300 m2 183,540.00 55,062.00
Jumlah 119,119.16
Dibulatkan 119,110.00
41 1 M3 Balok B1- I (25x50cm) elv +3,5 m
Readymix K-300 1.000 M3 1,117,510.00 1,117,510.00
Besi polos < 12 mm 42.000 Kg 13,060.00 548,520.00
Besi ulir > 12 mm 76.000 Kg 15,690.00 1,192,440.00
Bekisting Balok (2x pemakaian) 10.000 M2 178,360.00 1,783,600.00
Jumlah 4,642,070.00
Dibulatkan 4,642,070.00
1 M3 Balok B1- II (40x70cm) elv +4,2 m
Readymix K-300 (Lt. 2) 1.000 M3 1,143,770.00 1,143,770.00
Besi polos < 12 mm (Lt. 2) 37.000 Kg 13,210.00 488,770.00
Besi ulir > 12 mm (Lt. 2) 57.000 Kg 15,840.00 902,880.00
Bekisting Balok (Lt. 2) (2x pemakaian) 6.430 M2 181,810.00 1,169,038.30
Jumlah 3,704,458.30
Dibulatkan 3,704,450.00
1 M3 Balok B1- III (25x50cm) elv +5,1 m
Readymix K-300 (Lt. 2) 1.000 M3 1,143,770.00 1,143,770.00

f:\522467265.xls\Anl Hal. 22
1 2 3 4 5 6 = 3x6
Besi polos < 12 mm (Lt. 2) 60.000 Kg 13,210.00 792,600.00
Besi ulir > 12 mm (Lt. 2) 114.000 Kg 15,840.00 1,805,760.00
Bekisting Balok (Lt. 2) (2x pemakaian) 10.000 M2 181,810.00 1,818,100.00
Jumlah 5,560,230.00
Dibulatkan 5,560,230.00
1 M3 Balok B1- IV (20x40cm) elv +7,7 m
Readymix K-300 (Lt. 2) 1.000 M3 1,143,770.00 1,143,770.00
Besi polos < 12 mm (Lt. 2) 36.000 Kg 13,210.00 475,560.00
Besi ulir > 12 mm (Lt. 2) 99.000 Kg 15,840.00 1,568,160.00
Bekisting Balok (Lt. 2) (2x pemakaian) 12.500 M2 181,810.00 2,272,625.00
Jumlah 5,460,115.00
Dibulatkan 5,460,110.00
42 1 M3 Balok B2- I (20x40cm) elv +3,5 m
Readymix K-300 1.000 M3 1,117,510.00 1,117,510.00
Besi polos < 12 mm 36.000 Kg 13,060.00 470,160.00
Besi ulir > 12 mm (Lt. 2) 99.000 Kg 15,840.00 1,568,160.00
Bekisting Balok (2x pemakaian) 12.500 M2 178,360.00 2,229,500.00
Jumlah 5,385,330.00
Dibulatkan 5,385,330.00
1 M3 Balok B2- II (35x65cm) elv +4,2 m
Readymix K-300 (Lt. 2) 1.000 M3 1,143,770.00 1,143,770.00
Besi polos < 12 mm (Lt. 2) 41.000 Kg 13,210.00 541,610.00
Besi ulir > 12 mm (Lt. 2) 56.000 Kg 15,840.00 887,040.00
Bekisting Balok (Lt. 2) (2x pemakaian) 7.250 M2 181,810.00 1,318,122.50
Jumlah 3,890,542.50
Dibulatkan 3,890,540.00
1 M3 Balok B2- III (20x40cm) elv +5,2 m
Readymix K-300 (Lt. 2) 1.000 M3 1,143,770.00 1,143,770.00
Besi polos < 12 mm (Lt. 2) 36.000 Kg 13,210.00 475,560.00
Besi ulir > 12 mm (Lt. 2) 99.000 Kg 15,840.00 1,568,160.00
Bekisting Balok (Lt. 2) (2x pemakaian) 12.500 M2 181,810.00 2,272,625.00
Jumlah 5,460,115.00
Dibulatkan 5,460,110.00
43 1 M3 Balok B3- I (20x30cm) elv +3,5 m
Readymix K-300 1.000 M3 1,117,510.00 1,117,510.00
Besi polos < 12 mm 40.000 Kg 13,060.00 522,400.00
Besi ulir > 12 mm (Lt. 2) 132.000 Kg 15,840.00 2,090,880.00
Bekisting Balok (2x pemakaian) 13.330 M2 178,360.00 2,377,538.80
Jumlah 6,108,328.80
Dibulatkan 6,108,320.00
1 M3 Balok B3- II (25x50cm) elv +4,2 m
Readymix K-300 (Lt. 2) 1.000 M3 1,143,770.00 1,143,770.00
Besi polos < 12 mm 43.000 Kg 13,060.00 561,580.00
Besi ulir > 12 mm (Lt. 2) 76.000 Kg 15,840.00 1,203,840.00
Bekisting Balok (Lt. 2) (2x pemakaian) 10.000 M2 181,810.00 1,818,100.00
Jumlah 4,727,290.00
Dibulatkan 4,727,290.00
44 1 M3 Balok B4- I (20x30cm) elv +3,5 m
Readymix K-300 1.000 M3 1,117,510.00 1,117,510.00
Besi polos < 12 mm 40.000 Kg 13,060.00 522,400.00
Besi ulir > 12 mm 106.000 Kg 15,690.00 1,663,140.00
Bekisting Balok (2x pemakaian) 13.330 M2 178,360.00 2,377,538.80
Jumlah 5,680,588.80
Dibulatkan 5,680,580.00
45 1 M3 Ring Balok R1-IV (50x100cm) elv +7,7 m
Readymix K-300 (Lt. 2) 1.000 M3 1,143,770.00 1,143,770.00
Besi polos < 12 mm (Lt. 2) 48.000 Kg 13,210.00 634,080.00
Besi ulir > 12 mm (Lt. 2) 99.000 Kg 15,840.00 1,568,160.00
Bekisting Balok (2x pemakaian) 5.000 M2 178,360.00 891,800.00
Jumlah 4,237,810.00
Dibulatkan 4,237,810.00
46 1 M3 Ring Balok R2-IV (20x40cm) elv +7,7 m

f:\522467265.xls\Anl Hal. 23
1 2 3 4 5 6 = 3x6
Readymix K-300 (Lt. 2) 1.000 M3 1,143,770.00 1,143,770.00
Besi polos < 12 mm (Lt. 2) 36.000 Kg 13,210.00 475,560.00
Besi ulir > 12 mm (Lt. 2) 119.000 Kg 15,840.00 1,884,960.00
Bekisting Balok (2x pemakaian) 12.500 M2 178,360.00 2,229,500.00
Jumlah 5,733,790.00
Dibulatkan 5,733,790.00
47 1 M3 Stek-1 (40x70cm) Elv + 5,2 m
Readymix K-175 (Lt. 2) 1.000 M3 1,109,680.00 1,109,680.00
Besi polos < 12 mm (Lt. 2) 69.000 Kg 13,210.00 911,490.00
Besi ulir > 12 mm (Lt. 2) 135.000 Kg 15,840.00 2,138,400.00
Bekisting Balok (Lt. 2) (2x pemakaian) 6.430 M2 181,810.00 1,169,038.30
Jumlah 5,328,608.30
Dibulatkan 5,328,600.00
48 1 M3 Stek-2 (20x40cm) Elv.+3.35m
Readymix K-175 (Lt. 1) 1.000 M3 1,083,500.00 1,083,500.00
Besi polos < 12 mm 42.000 Kg 13,060.00 548,520.00
Besi ulir > 12 mm 99.000 Kg 15,690.00 1,553,310.00
Bekisting Balok (2x pemakaian) 12.500 M2 178,360.00 2,229,500.00
Jumlah 5,414,830.00
Dibulatkan 5,414,830.00
49 1 M3 Plat lantai t. 10 cm elv + 3,5 m & +4,2 m
Readymix K-300 1.000 M3 1,117,510.00 1,117,510.00
Wire Mesh M-6 (2 lapis) 10.000 M2 99,300.00 993,000.00
Bekisting Lantai 10.000 M2 228,560.00 2,285,600.00
Jumlah 4,396,110.00
Dibulatkan 4,396,110.00
1 M3 Plat lantai t. 10 cm elv + 7,7 m
Readymix K-300 (Lt. 2) 1.000 M3 1,143,770.00 1,143,770.00
Wire Mesh M-6 (2 lapis) (Lt. 2) 10.000 M2 99,760.00 997,600.00
Bekisting Lantai (Lt. 2) 10.000 M2 232,010.00 2,320,100.00
Jumlah 4,461,470.00
Dibulatkan 4,461,470.00
50 1 M3 Plat lantai t. 12 cm elv + 3,5 m & 4,2 m
Readymix K-300 1.000 M3 1,117,510.00 1,117,510.00
Wire Mesh M-6 (2 lapis) 8.333 M2 99,300.00 827,500.00
Bekisting Lantai (2x pemakaian) 8.333 M2 228,560.00 1,904,666.67
Jumlah 3,849,676.67
Dibulatkan 3,849,670.00
1 M3 Plat lantai t. 12 cm elv + 7,7 m
Readymix K-300 (Lt. 2) 1.000 M3 1,143,770.00 1,143,770.00
Wire Mesh M-6 (2 lapis) (Lt. 2) 8.333 M2 99,760.00 831,333.33
Bekisting Lantai (Lt. 2) 8.333 M2 232,010.00 1,933,416.67
Jumlah 3,908,520.00
Dibulatkan 3,908,520.00
51 1 M2 Keramik 20/20 (KM/WC) texture
Keramik 20x20 (KM) KW1 DN corak/warna/anti slip setara Roman 25.000 bh 2,312.00 57,800.00
PC (50 kg) 8.000 kg 1,302.00 10,416.00
Pasir pasang 0.022 m3 210,700.00 4,530.05
Semen warma 0.013 kg 14,600.00 189.80
Pekerja 0.250 O/H 100,000.00 25,000.00
Tukang batu terampil 0.120 O/H 120,000.00 14,400.00
Kepala tukang batu 0.012 O/H 130,000.00 1,560.00
Mandor 0.013 O/H 135,000.00 1,687.50
Jumlah 115,583.35
Dibulatkan 115,580.00
1 M2 Keramik 20/20 (KM/WC) (Lt. 2)
Material 1.000 m2 72,935.85 72,935.85
Upah kerja 1.090 m2 42,647.50 46,485.78
Jumlah 119,421.63
Dibulatkan 119,420.00
1 M2 Keramik 20/20 (KM/WC) (Lt. 3)
Material 1.000 m2 72,935.85 72,935.85
Upah kerja 1.120 m2 42,647.50 47,765.20

f:\522467265.xls\Anl Hal. 24
1 2 3 4 5 6 = 3x6
Jumlah 120,701.05
Dibulatkan 120,700.00
1 M2 Keramik 20/20 (KM/WC) (Lt. 4)
Material 1.000 m2 72,935.85 72,935.85
Upah kerja 1.135 m2 42,647.50 48,404.91
Jumlah 121,340.76
Dibulatkan 121,340.00
52 1 M2 Keramik dinding 20/25 corak
Keramik 20x25 dinding KM KW1 DN corak setara Roman 20.000 bh 3,412.50 68,250.00
PC (50 kg) 8.000 kg 1,302.00 10,416.00
Pasir pasang 0.018 m3 210,700.00 3,792.60
Semen warma 0.013 kg 14,600.00 189.80
Pekerja 0.188 O/H 100,000.00 18,750.00
Tukang batu terampil 0.375 O/H 120,000.00 45,000.00
Kepala tukang batu 0.045 O/H 130,000.00 5,850.00
Mandor 0.019 O/H 135,000.00 2,538.00
Jumlah 154,786.40
Dibulatkan 154,780.00
1 M2 Keramik dinding 20/25 corak (Lt. 2)
Material 1.000 m2 82,648.40 82,648.40
Upah kerja 1.090 m2 72,138.00 78,630.42
Jumlah 161,278.82
Dibulatkan 161,270.00
1 M2 Keramik dinding 20/25 corak (Lt. 3)
Material 1.000 m2 82,648.40 82,648.40
Upah kerja 1.120 m2 72,138.00 80,794.56
Jumlah 163,442.96
Dibulatkan 163,440.00
1 M2 Keramik dinding 20/25 corak (Lt. 4)
Material 1.000 m2 82,648.40 82,648.40
Upah kerja 1.135 m2 72,138.00 81,876.63
Jumlah 164,525.03
Dibulatkan 164,520.00
53 1 M2 Keramik 30/30 DN putih
Keramik 30x30 KW1 DN putih setara Roman 12.000 bh 5,150.00 61,800.00
PC (50 kg) 8.000 kg 1,302.00 10,416.00
Pasir pasang 0.022 m3 210,700.00 4,530.05
Semen warma 0.013 kg 14,600.00 189.80
Pekerja 0.250 O/H 100,000.00 25,000.00
Tukang batu terampil 0.120 O/H 120,000.00 14,400.00
Kepala tukang batu 0.012 O/H 130,000.00 1,560.00
Mandor 0.013 O/H 135,000.00 1,687.50
Jumlah 119,583.35
Dibulatkan 119,580.00
1 M2 Keramik 30/30 DN putih (Lt. 2)
Material 1.000 m2 76,935.85 76,935.85
Upah kerja 1.090 m2 42,647.50 46,485.78
Jumlah 123,421.63
Dibulatkan 123,420.00
1 M2 Keramik 30/30 DN putih (Lt. 3)
Material 1.000 m2 76,935.85 76,935.85
Upah kerja 1.120 m2 42,647.50 47,765.20
Jumlah 124,701.05
Dibulatkan 124,700.00
1 M2 Keramik 30/30 DN putih (Lt. 4)
Material 1.000 m2 76,935.85 76,935.85
Upah kerja 1.135 m2 42,647.50 48,404.91
Jumlah 125,340.76
Dibulatkan 125,340.00
54 1 M2 Keramik 40/40
Keramik Putih/Granit 1.000 m2 75,000.00 75,000.00
PC (50 kg) 8.000 kg 1,302.00 10,416.00
Pasir pasang 0.022 m3 210,700.00 4,530.05
Semen warma 0.013 kg 14,600.00 189.80
Pekerja 0.250 O/H 100,000.00 25,000.00
Tukang batu terampil 0.120 O/H 120,000.00 14,400.00

f:\522467265.xls\Anl Hal. 25
1 2 3 4 5 6 = 3x6
Kepala tukang batu 0.012 O/H 130,000.00 1,560.00
Mandor 0.013 O/H 135,000.00 1,687.50
Jumlah 132,783.35
Dibulatkan 132,780.00
1 M2 Keramik 40/40 (Lt. 2)
Material 1.000 M2 90,135.85 90,135.85
Upah kerja 1.090 M2 42,647.50 46,485.78
Jumlah 136,621.63
Dibulatkan 136,620.00
55 1 M2 Pas. Bata merah 1pc:3ps t. 1 bata
Bata merah bakar kelas I 140.000 bh 1,000.00 140,000.00
PC (50 kg) 32.950 kg 1,302.00 42,900.90
Pasir pasang 0.091 m3 210,700.00 19,173.70
Pekerja 0.650 O/H 100,000.00 65,000.00
Tukang batu terampil 0.200 O/H 120,000.00 24,000.00
Kepala tukang batu 0.020 O/H 130,000.00 2,600.00
Mandor 0.030 O/H 135,000.00 4,050.00
Jumlah 297,724.60
Dibulatkan 297,720.00
1 M2 Pas. Bata merah 1pc:3ps t. 1 bata (Lt. 2)
Material 1.000 M2 202,074.60 202,074.60
Upah kerja 1.090 M2 95,650.00 104,258.50
Jumlah 306,333.10
Dibulatkan 306,330.00
1 M2 Pas. Bata merah 1pc:3ps t. 1 bata (Lt. 3)
Material 1.000 M2 202,074.60 202,074.60
Upah kerja 1.120 M2 95,650.00 107,128.00
Jumlah 309,202.60
Dibulatkan 309,200.00
1 M2 Pas. Bata merah 1pc:3ps t. 1 bata (Lt. 4)
Material 1.000 M2 202,074.60 202,074.60
Upah kerja 1.135 M2 95,650.00 108,562.75
Jumlah 310,637.35
Dibulatkan 310,630.00
56 1 M2 Pas. Bata merah 1pc:5ps t. 1 bata
Bata merah bakar kelas I 140.000 bh 1,000.00 140,000.00
PC (50 kg) 22.200 zak 1,302.00 28,904.40
Pasir pasang 0.102 m3 210,700.00 21,491.40
Pekerja 0.650 O/H 100,000.00 65,000.00
Tukang batu terampil 0.200 O/H 120,000.00 24,000.00
Kepala tukang batu 0.020 O/H 130,000.00 2,600.00
Mandor 0.030 O/H 135,000.00 4,050.00
Jumlah 286,045.80
Dibulatkan 286,040.00
57 1 M2 Dinding hebel t 10 cm & MU 380
Hebel t. 10x20x60 8.500 bh 9,000.00 76,500.00
MU 380 - pas bata ringan/10 m2 (40 kg) 0.100 zak 177,700.00 17,770.00
Pekerja 0.272 O/H 100,000.00 27,200.00
Tukang batu terampil 0.085 O/H 120,000.00 10,200.00
Kepala tukang batu 0.009 O/H 130,000.00 1,105.00
Mandor 0.013 O/H 135,000.00 1,728.00
Jumlah 134,503.00
Dibulatkan 134,500.00
1 M2 Dinding hebel t 10 cm & MU 380 (Lt. 2)
Material 1.000 m2 94,270.00 94,270.00
Upah kerja 1.090 m2 40,233.00 43,853.97
Jumlah 138,123.97
Dibulatkan 138,120.00
1 M2 Dinding hebel t 10 cm & MU 380 (Lt. 3)
Material 1.000 m2 94,270.00 94,270.00
Upah kerja 1.120 m2 40,233.00 45,060.96
Jumlah 139,330.96

f:\522467265.xls\Anl Hal. 26
1 2 3 4 5 6 = 3x6
Dibulatkan 139,330.00
1 M2 Dinding hebel t 10 cm & MU 380 (Lt. 4)
Material 1.000 m2 94,270.00 94,270.00
Upah kerja 1.135 m2 40,233.00 45,664.46
Jumlah 139,934.46
Dibulatkan 139,930.00
58 1 M2 Acian
PC (50 kg) 4.000 zak 1,302.00 5,208.00
Pekerja setengah terampil 0.143 O/H 110,000.00 15,730.00
Tukang batu setengah terampil 0.107 O/H 110,000.00 11,770.00
Kepala tukang batu 0.011 O/H 130,000.00 1,365.00
Mandor 0.011 O/H 135,000.00 1,417.50
Jumlah 35,490.50
Dibulatkan 35,490.00
1 M2 Acian (Lt. 2)
Material 1.000 M2 5,208.00 5,208.00
Upah kerja 1.090 M2 30,282.50 33,007.93
Jumlah 38,215.93
Dibulatkan 38,210.00
1 M2 Acian (Lt. 3)
Material 1.000 M2 5,208.00 5,208.00
Upah kerja 1.120 M2 30,282.50 33,916.40
Jumlah 39,124.40
Dibulatkan 39,120.00
1 M2 Acian (Lt. 4)
Material 1.000 M2 5,208.00 5,208.00
Upah kerja 1.135 M2 30,282.50 34,370.64
Jumlah 39,578.64
Dibulatkan 39,570.00
59 1 M2 Acian MU 200 t. 3 mm
MU 200 - acian/20 m2 (40 kg) 0.050 zak 191,900.00 9,595.00
Pekerja setengah terampil 0.143 O/H 110,000.00 15,730.00
Tukang batu setengah terampil 0.107 O/H 110,000.00 11,770.00
Kepala tukang batu 0.011 O/H 130,000.00 1,365.00
Mandor 0.011 O/H 135,000.00 1,417.50
Jumlah 39,877.50
Dibulatkan 39,870.00
1 M2 Acian MU 200 t. 3 mm (Lt. 2)
Material 1.000 M2 9,595.00 9,595.00
Upah kerja 1.090 M2 30,282.50 33,007.93
Jumlah 42,602.93
Dibulatkan 42,600.00
1 M2 Acian MU 200 t. 3 mm (Lt. 3)
Material 1.000 M2 9,595.00 9,595.00
Upah kerja 1.120 M2 30,282.50 33,916.40
Jumlah 43,511.40
Dibulatkan 43,510.00
1 M2 Acian MU 200 t. 3 mm (Lt. 4)
Material 1.000 M2 9,595.00 9,595.00
Upah kerja 1.135 M2 30,282.50 34,370.64
Jumlah 43,965.64
Dibulatkan 43,960.00
60 1 M2 Plesteran dinding 1pc:3ps t. 15 cm
PC (50 kg) 6.480 zak 1,302.00 8,436.96
Pasir pasang 0.019 m3 210,700.00 4,003.30
Pekerja 0.200 O/H 100,000.00 20,000.00
Tukang batu terampil 0.150 O/H 120,000.00 18,000.00
Kepala tukang batu 0.015 O/H 130,000.00 1,950.00
Mandor 0.010 O/H 135,000.00 1,350.00
Jumlah 53,740.26
Dibulatkan 53,740.00
1 M2 Plesteran dinding 1pc:3ps t. 15 cm (Lt. 2)

f:\522467265.xls\Anl Hal. 27
1 2 3 4 5 6 = 3x6
Material 1.000 m2 12,440.26 12,440.26
Upah Kerja 1.090 m2 41,300.00 45,017.00
Jumlah 57,457.26
Dibulatkan 57,450.00
1 M2 Plesteran dinding 1pc:3ps t. 15 cm (Lt. 3)
Material 1.000 m2 12,440.26 12,440.26
Upah Kerja 1.120 m2 41,300.00 46,256.00
Jumlah 58,696.26
Dibulatkan 58,690.00
1 M2 Plesteran dinding 1pc:3ps t. 15 cm (Lt. 4)
Material 1.000 m2 12,440.26 12,440.26
Upah Kerja 1.135 m2 41,300.00 46,875.50
Jumlah 59,315.76
Dibulatkan 59,310.00
61 1 M2 Plesteran dinding 1pc:5ps t. 15 cm
PC (50 kg) 4.320 zak 1,302.00 5,624.64
Pasir pasang 0.022 m3 210,700.00 4,635.40
Pekerja 0.200 O/H 100,000.00 20,000.00
Tukang batu terampil 0.150 O/H 120,000.00 18,000.00
Kepala tukang batu 0.015 O/H 130,000.00 1,950.00
Mandor 0.010 O/H 135,000.00 1,350.00
Jumlah 51,560.04
Dibulatkan 51,560.00
1 M2 Plesteran dinding 1pc:5ps t. 15 cm (Lt. 2)
Material 1.000 m2 10,260.04 10,260.04
Upah kerja 1.090 m2 41,300.00 45,017.00
Jumlah 55,277.04
Dibulatkan 55,270.00
1 M2 Plesteran dinding 1pc:5ps t. 15 cm (Lt. 3)
Material 1.000 m2 10,260.04 10,260.04
Upah kerja 1.120 m2 41,300.00 46,256.00
Jumlah 56,516.04
Dibulatkan 56,510.00
1 M2 Plesteran dinding 1pc:5ps t. 15 cm (Lt. 4)
Material 1.000 m2 10,260.04 10,260.04
Upah kerja 1.135 m2 41,300.00 46,875.50
Jumlah 57,135.54
Dibulatkan 57,130.00
62 1 M2 Plesteran dinding MU 100 t. 10 mm
MU 100 - plesteran/2.4 m2 (40 kg) 0.417 zak 72,800.00 30,333.33
Pekerja 0.200 O/H 100,000.00 20,000.00
Tukang batu terampil 0.150 O/H 120,000.00 18,000.00
Kepala tukang batu 0.015 O/H 130,000.00 1,950.00
Mandor 0.010 O/H 135,000.00 1,350.00
Jumlah 71,633.33
Dibulatkan 71,630.00
1 M2 Plesteran dinding MU 100 t. 10 mm (Lt. 2)
Material 1.000 M2 30,333.33 30,333.33
Upah kerja 1.090 M2 41,300.00 45,017.00
Jumlah 75,350.33
Dibulatkan 75,350.00
1 M2 Plesteran dinding MU 100 t. 10 mm (Lt. 3)
Material 1.000 M2 30,333.33 30,333.33
Upah kerja 1.120 M2 41,300.00 46,256.00
Jumlah 76,589.33
Dibulatkan 76,580.00
1 M2 Plesteran dinding MU 100 t. 10 mm (Lt. 4)
Material 1.000 M2 30,333.33 30,333.33
Upah kerja 1.135 M2 41,300.00 46,875.50
Jumlah 77,208.83
Dibulatkan 77,200.00
63 1 M2 Waterproofing MU-600

f:\522467265.xls\Anl Hal. 28
1 2 3 4 5 6 = 3x6
MU 600 - kedap air/1,5 m2 (3 kg) 0.667 zak 138,200.00 92,133.33
Pekerja 0.200 O/H 100,000.00 20,000.00
Tukang batu terampil 0.150 O/H 120,000.00 18,000.00
Kepala tukang batu 0.015 O/H 130,000.00 1,950.00
Mandor 0.010 O/H 135,000.00 1,350.00
Jumlah 133,433.33
Dibulatkan 133,430.00
1 M2 Waterproofing MU-600 (Lt. 2)
Material 1.000 M2 92,133.33 92,133.33
Upah kerja 1.090 M2 41,300.00 45,017.00
Jumlah 137,150.33
Dibulatkan 137,150.00
1 M2 Waterproofing MU-600 (Lt. 3)
Material 1.000 M2 92,133.33 92,133.33
Upah kerja 1.120 M2 41,300.00 46,256.00
Jumlah 138,389.33
Dibulatkan 138,380.00
1 M2 Waterproofing MU-600 (Lt. 4)
Material 1.000 M2 92,133.33 92,133.33
Upah kerja 1.135 M2 41,300.00 46,875.50

Jumlah 139,008.83
Dibulatkan 139,000.00
64 1 M2 Plafond Gyptile ex lokal, rangka alumunium & list tepi
Profil Alluminium "T" 3.600 M¹ 11,000.00 39,600.00
Kawat seng polos 0.150 Kg 188,400.00 28,260.00
Ramset / dina bolt 1.000 Bh 6,500.00 6,500.00
Gyptile 600 x 1200 x 9 mm 1.500 m2 20,980.00 31,470.00
Pekerja 0.105 O/H 100,000.00 10,500.00
Tukang kayu terampil 0.350 O/H 120,000.00 42,000.00
Kepala tukang kayu 0.035 O/H 130,000.00 4,550.00
Mandor 0.005 O/H 135,000.00 708.75
Jumlah 163,588.75
Dibulatkan 163,580.00
1 M2 Plafond Gyptile ex lokal, rangka alumunium & list tepi (Lt. 2)
Material 1.000 M2 105,830.00 105,830.00
Upah kerja 1.090 M2 57,758.75 62,957.04
Jumlah 168,787.04
Dibulatkan 168,780.00
1 M2 Plafond Gyptile ex lokal, rangka alumunium & list tepi (Lt. 3)
Material 1.000 M2 105,830.00 105,830.00
Upah kerja 1.120 M2 57,758.75 64,689.80
Jumlah 170,519.80
Dibulatkan 170,510.00
65 1 M2 Plafond gypsum , rangka hollow
Besi hollow (4 x 4 cm) 1.000 btg 26,200.00 26,200.00
Kawat seng polos 0.150 Kg 188,400.00 28,260.00
Ramset / dina bolt 1.000 Bh 6,500.00 6,500.00
Asbes plat 1m x 1m t. 4 mm 1.500 m2 18,850.00 28,275.00
Pekerja 0.105 O/H 100,000.00 10,500.00
Tukang kayu terampil 0.350 O/H 120,000.00 42,000.00
Kepala tukang kayu 0.035 O/H 130,000.00 4,550.00
Mandor 0.005 O/H 135,000.00 708.75
Jumlah 146,993.75
Dibulatkan 146,990.00
1 M2 Plafond kalsiboard , rangka hollow & list tepi (Lt. 2)
Material 1.000 M2 89,235.00 89,235.00
Upah kerja 1.090 M2 57,758.75 62,957.04
Jumlah 152,192.04
Dibulatkan 152,190.00
1 M2 Plafond kalsiboard , rangka hollow & list tepi (Lt. 3)
Material 1.000 M2 89,235.00 89,235.00

f:\522467265.xls\Anl Hal. 29
1 2 3 4 5 6 = 3x6
Upah kerja 1.120 M2 57,758.75 64,689.80
Jumlah 153,924.80
Dibulatkan 153,920.00
1 M2 Plafond kalsiboard , rangka hollow & list tepi (Lt. 4)
Material 1.000 M2 89,235.00 89,235.00
Upah kerja 1.135 M2 57,758.75 65,556.18
Jumlah 154,791.18
Dibulatkan 154,790.00
66 1 M2 Plafond panellux
Panellux sun screen 11.000 m' 30,800.00 338,800.00
Stringer SL-1@3m 0.833 m' 150,200.00 125,166.67
Penggantung & accessories 2.000 m' 5,000.00 10,000.00
Pekerja 0.105 O/H 100,000.00 10,500.00
Tukang kayu terampil 0.350 O/H 120,000.00 42,000.00
Kepala tukang kayu 0.035 O/H 130,000.00 4,550.00
Mandor 0.005 O/H 135,000.00 708.75
Jumlah 531,725.42
Dibulatkan 531,720.00
1 M2 Plafond panellux
Material 1.000 M2 473,966.67 473,966.67
Upah kerja 1.090 M2 57,758.75 62,957.04
Jumlah 536,923.70
Dibulatkan 536,920.00
67 1 M2 Pengecatan dinding
Plamir tembok Matex 0.100 kg 19,500.00 1,950.00
Cat dasar 0.100 ltr 26,000.00 2,600.00
Cat tembok Vinilex 0.260 kg 26,000.00 6,760.00
Amplas 0.100 lbr 4,600.00 460.00
Rol cat tembok 0.010 bh 29,200.00 292.00
Steger werk 1.000 ls 3,000.00 3,000.00
Pekerja 0.035 O/H 100,000.00 3,500.00
Tukang cat terampil 0.110 O/H 120,000.00 13,230.00
Kepala tukang cat 0.011 O/H 130,000.00 1,433.25
Mandor 0.004 O/H 135,000.00 590.63
Jumlah 33,815.88
Dibulatkan 33,810.00
1 M2 Pengecatan dinding (Lt. 2)
Material + alat bantu 1.000 m2 15,062.00 15,062.00
Upah kerja 1.090 m2 18,753.88 20,441.72
Jumlah 35,503.72
Dibulatkan 35,500.00
1 M2 Pengecatan dinding (Lt. 3)
Material + alat bantu 1.000 m2 15,062.00 15,062.00
Upah kerja 1.120 m2 18,753.88 21,004.34
Jumlah 36,066.34
Dibulatkan 36,060.00
1 M2 Pengecatan dinding (Lt. 4)
Material + alat bantu 1.000 m2 15,062.00 15,062.00
Upah kerja 1.135 m2 18,753.88 21,285.65
Jumlah 36,347.65
Dibulatkan 36,340.00
68 1 M2 Pengecatan plafond (3x)
Cat tembok Vinilex 0.200 kg 26,000.00 5,200.00
Plamir tembok Matex 0.160 kg 19,500.00 3,120.00
Rol cat tembok 0.010 bh 29,200.00 292.00
Steger werk 1.000 ls 3,000.00 3,000.00
Amplas 0.500 lbr 4,600.00 2,300.00
Pekerja setengah terampil 0.100 O/H 110,000.00 11,000.00
Tukang cat setengah terampil 0.150 O/H 110,000.00 16,500.00
Kepala tukang cat 0.015 O/H 130,000.00 1,950.00
Mandor 0.005 O/H 135,000.00 675.00
Jumlah 44,037.00

f:\522467265.xls\Anl Hal. 30
1 2 3 4 5 6 = 3x6
Dibulatkan 44,030.00
1 M2 Pengecatan plafond (3x) (Lt. 2)
Material + alat bantu 1.000 m2 13,912.00 13,912.00
Upah kerja 1.090 m2 30,125.00 32,836.25
Jumlah 46,748.25
Dibulatkan 46,740.00
1 M2 Pengecatan plafond (3x) (Lt. 3)
Material 1.000 m2 13,912.00 13,912.00
Upah kerja 1.120 m2 30,125.00 33,740.00
Jumlah 47,652.00
Dibulatkan 47,650.00
1 M2 Pengecatan plafond (3x) (Lt. 4)
Material 1.000 m2 13,912.00 13,912.00
Upah kerja 1.135 m2 30,125.00 34,191.88
Jumlah 48,103.88
Dibulatkan 48,100.00
69 1 M2 Cat permukaan baja dengan meni besi
Meni kayu/besi Patra/Nippon (5kg) 0.100 gln 27,300.00 2,730.00
Kuas 3" 0.010 bh 14,200.00 142.00
Pekerja 0.020 O/H 100,000.00 2,000.00
Tukang cat terampil 0.200 O/H 120,000.00 24,000.00
Kepala tukang cat 0.020 O/H 130,000.00 2,600.00
Mandor 0.010 O/H 135,000.00 1,350.00
Jumlah 32,822.00
Dibulatkan 32,820.00
1 M2 Cat permukaan baja dengan meni besi (Lt. 2)
Material 1.000 m2 2,872.00 2,872.00
Upah kerja 1.090 m2 29,950.00 32,645.50
Jumlah 35,517.50
Dibulatkan 35,510.00
1 M2 Cat permukaan baja dengan meni besi (Lt. 3)
Material 1.000 m2 2,872.00 2,872.00
Upah kerja 1.120 m2 29,950.00 33,544.00
Jumlah 36,416.00
Dibulatkan 36,410.00
1 M2 Cat permukaan baja dengan meni besi (Lt. 4)
Material 1.000 m2 2,872.00 2,872.00
Upah kerja 1.135 m2 29,950.00 33,993.25
Jumlah 36,865.25
Dibulatkan 36,860.00
70 1 M2 Cat permukaan baja finish 2x
Cat besi glotex 0.200 kg 39,500.00 7,900.00
Kuas 3" 0.020 bh 14,200.00 284.00
Pekerja 0.040 O/H 100,000.00 4,000.00
Tukang cat terampil 0.400 O/H 120,000.00 48,000.00
Kepala tukang cat 0.040 O/H 130,000.00 5,200.00
Mandor 0.020 O/H 135,000.00 2,700.00
Jumlah 68,084.00
Dibulatkan 68,080.00
1 M2 Cat permukaan baja finish 2x (Lt. 2)
Material 1.000 M2 8,184.00 8,184.00
Upah kerja 1.090 M2 59,900.00 65,291.00
Jumlah 73,475.00
Dibulatkan 73,470.00
71 1 M2 Rangka atap baja ringan & kuda-kuda & reng
Trusses ZAM-75 t=0.8 Rangka Utama 1.985 m1 32,500.00 64,512.50
Trusses ZAM-75 t=0.5 Rangka Utama 2.850 m1 20,800.00 59,280.00
Reng 16 - DB Roof Battens t=0.48 mm 5.175 m1 10,400.00 53,820.00
Foot Plate t=1.22 mm 0.325 m1 6,500.00 2,112.50
PLD - Diafragma Plate 1.400 bh 1,950.00 2,730.00
WIND Bracing 0.715 m1 1,500.00 1,072.50
Tensioner (Pengaku Tali Angin) 0.250 bh 6,500.00 1,625.00

f:\522467265.xls\Anl Hal. 31
1 2 3 4 5 6 = 3x6
Baut Besar 5.400 Pcs 550.00 2,970.00
Baut Kecil 8.000 Pcs 250.00 2,000.00
Dynabolt 0.875 Pcs 6,500.00 5,687.50
Tukang besi beton terampil 0.025 O/H 120,000.00 3,000.00
Kepala tukang besi beton 0.307 O/H 130,000.00 39,962.00
Pekerja 0.350 O/H 100,000.00 35,000.00
Mandor 0.010 O/H 135,000.00 1,350.00
Jumlah 275,122.00
Dibulatkan 275,120.00
1 M2 Rangka atap (Lt. 2)
Material 1.000 M2 195,810.00 195,810.00
Upah kerja 1.090 M2 79,312.00 86,450.08
Jumlah 282,260.08
Dibulatkan 282,260.00
1 M2 Rangka atap (Lt. 3)
Material 1.000 M2 195,810.00 195,810.00
Upah kerja 1.120 M2 79,312.00 88,829.44
Jumlah 284,639.44
Dibulatkan 284,630.00
1 M2 Rangka atap (Lt. 4)
Material 1.000 M2 195,810.00 195,810.00
Upah kerja 1.135 M2 79,312.00 90,019.12
Jumlah 285,829.12
Dibulatkan 285,820.00
72 1 M' Listplank & Talang metal 30x30 colour
Pekerja terampil 0.175 O/H 120,000.00 21,000.00
Tukang kayu setengah terampil 0.500 O/H 110,000.00 55,000.00
Kepala tukang kayu 0.050 O/H 130,000.00 6,500.00
Mandor 0.010 O/H 135,000.00 1,350.00
Listplank dan talang Zam t=0,8mm powdercoating 1.000 m' 246,840.00 246,840.00
Jumlah 330,690.00
Dibulatkan 330,690.00
1 M' Listplank & Talang metal 30x30 colour (Lt. 2)
Material 1.000 m' 246,840.00 246,840.00
Upah kerja 1.090 m' 83,850.00 91,396.50
Jumlah 338,236.50
Dibulatkan 338,230.00
1 M' Listplank & Talang metal 30x30 colour (Lt. 3)
Material 1.000 m' 246,840.00 246,840.00
Upah kerja 1.120 m' 83,850.00 93,912.00
Jumlah 340,752.00
Dibulatkan 340,750.00
1 M' Listplank & Talang metal 30x30 colour (Lt. 4)
Material 1.000 m' 246,840.00 246,840.00
Upah kerja 1.135 m' 83,850.00 95,169.75
Jumlah 342,009.75
Dibulatkan 342,000.00
73 1 Unit Talang tegak Type 1 (PVC 6" AW + cat)
PVC Wavin AW Φ 6 " 2.000 bt 418,600.00 837,200.00
PVC Wavin AW Φ 2 " 0.250 bt 52,000.00 13,000.00
Dop 6" 1.000 bh 10,000.00 10,000.00
Klem 6" 3.000 bh 500.00 1,500.00
Upah kerja 0.100 Unit 861,700.00 86,170.00
Cat permukaan baja finish 2x 2.826 M2 68,080.00 192,394.08
Jumlah 1,140,264.08
Dibulatkan 1,140,260.00
74 1 Unit Talang tegak Type 2 & 3 (PVC 6" AW + cat)
PVC Wavin AW Φ 6 " 1.250 bt 418,600.00 523,250.00
PVC Wavin AW Φ 2 " 0.250 bt 52,000.00 13,000.00
Klem 6" 2.000 bh 500.00 1,000.00
Roof drain 6" 1.000 bh 150,000.00 150,000.00
Upah kerja 0.100 Unit 687,250.00 68,725.00

f:\522467265.xls\Anl Hal. 32
1 2 3 4 5 6 = 3x6
Cat permukaan baja finish 2x (Lt. 2) 1.884 M2 73,470.00 138,417.48
Jumlah 894,392.48
Dibulatkan 894,390.00
75 1 M2 Genteng metal
Genteng metal berpasir gerard 1.000 m2 107,990.00 107,990.00
Paku 1 s/d 3 cm 0.200 kg 22,700.00 4,540.00
Pekerja 0.200 O/H 100,000.00 20,000.00
Tukang kayu terampil 0.100 O/H 120,000.00 12,000.00
Tukang kayu terampil 0.010 O/H 120,000.00 1,200.00
Mandor 0.001 O/H 135,000.00 135.00
Jumlah 145,865.00
Dibulatkan 145,860.00
1 M2 Genteng metal (Lt. 2)
Material 1.000 M2 112,530.00 112,530.00
Upah kerja 1.090 M2 33,335.00 36,335.15
Jumlah 148,865.15
Dibulatkan 148,860.00
1 M2 Genteng metal (Lt. 3)
Material 1.000 M2 112,530.00 112,530.00
Upah kerja 1.120 M2 33,335.00 37,335.20
Jumlah 149,865.20
Dibulatkan 149,860.00
1 M2 Genteng metal (Lt. 4)
Material 1.000 M2 112,530.00 112,530.00
Upah kerja 1.135 M2 33,335.00 37,835.23
Jumlah 150,365.23
Dibulatkan 150,360.00
76 1 M' Nok metal
Nok metal berpasir gerard 1.000 m' 91,470.00 91,470.00
Paku 1 s/d 3 cm 0.050 kg 22,700.00 1,135.00
Pekerja 0.250 O/H 100,000.00 25,000.00
Tukang kayu terampil 0.150 O/H 120,000.00 18,000.00
Kepala tukang kayu 0.015 O/H 130,000.00 1,950.00
Mandor 0.013 O/H 135,000.00 1,755.00
Jumlah 139,310.00
Dibulatkan 139,310.00
1 M' Nok metal (Lt. 2)
Material 1.000 M' 92,605.00 92,605.00
Upah kerja 1.090 M' 46,705.00 50,908.45
Jumlah 143,513.45
Dibulatkan 143,510.00
1 M' Nok metal (Lt. 3)
Material 1.000 M' 92,605.00 92,605.00
Upah kerja 1.120 M' 46,705.00 52,309.60
Jumlah 144,914.60
Dibulatkan 144,910.00
1 M' Nok metal (Lt. 4)
Material 1.000 M' 92,605.00 92,605.00
Upah kerja 1.135 M' 46,705.00 53,010.18
Jumlah 145,615.18
Dibulatkan 145,610.00
77 1 Unit Sun screen
Panellux sun screen 26.000 m' 30,800.00 800,800.00
Stringer SL-1@3m 4.500 m' 150,200.00 675,900.00
Upah pasang 0.100 Unit 1,476,700.00 147,670.00
Jumlah 1,624,370.00
Dibulatkan 1,624,370.00
78 1 M' Dudukan sun screen 2 C 100x50x2,3 & cat besi
Besi profil canal C 8.947 Kg 20,400.00 182,512.00
Meni kayu/besi Patra/Nippon (5kg) 0.651 gln 27,300.00 17,763.20
Tukang besi profil terampil 0.049 O/H 130,000.00 6,344.00
Pekerja 0.488 O/H 100,000.00 48,800.00

f:\522467265.xls\Anl Hal. 33
1 2 3 4 5 6 = 3x6
Kepala tukang besi profil 0.049 O/H 150,000.00 7,320.00
Mandor 0.002 O/H 135,000.00 329.40
Cat permukaan baja finish 2x 0.400 M2 68,080.00 27,232.00
Jumlah 290,300.60
Dibulatkan 290,300.00
79 1 M2 Partisi gypsumboard ex Jaya & Rangka BRS
Metal stud C - 64 Galvalume 0,48 mm 2.000 m' 17,800.00 35,600.00
U runer U - 65 Galvalume 0,48 mm 1.000 m' 15,450.00 15,450.00
Corner bead 1.000 m' 12,340.00 12,340.00
Cornice adhesive 0.400 zak 96,260.00 38,504.00
Textile tape 1.500 m' 3,880.00 5,820.00
Paku Gypsum setara jayaboard 15.000 bh 80.00 1,200.00
Paku rivet steel 3.000 bh 50.00 150.00
Paku beton 1-3 cm 4.000 bh 740.00 2,960.00
Panel gypsum Setara JayaBoard 1200 x 2400 x 9 mm 0.694 lbr 71,550.00 49,687.50
Pekerja setengah terampil 0.104 Oh 36,000.00 3,750.00
Tukang Kayu terampil 0.451 Oh 48,000.00 21,666.67
Kepala Tukang kayu 0.045 Oh 54,000.00 2,437.50
Mandor 0.005 Oh 60,000.00 270.83
Jumlah 189,836.50
Dibulatkan 189,830.00
80 1 M' Meja beton lapis keramik
Beton site mix K-175 0.010 M3 969,830.00 9,698.30
Wire Mesh M-4 (1 lapis) 0.800 M2 23,450.00 18,760.00
Bekisting Lantai 0.800 M2 228,560.00 182,848.00
Keramik dinding 20/25 corak 1.500 M2 154,780.00 232,170.00
Jumlah 443,476.30
Dibulatkan 443,470.00
81 1 M' Buis Beton ½ Ø 30
Galian Tanah Pondasi 0.250 m3 45,400.00 11,350.00
Urug Pasir Bawah Pondasi 0.025 m3 219,990.00 5,499.75
Pas. Bata merah 1pc:3ps 0.700 m2 297,720.00 208,404.00
Plester + Aci 1 : 5 0.900 m2 51,560.00 46,404.00
Buis beton d. 30 cm (1 m') 1/2 1.000 stk 50,000.00 50,000.00
Urug Tanah Kembali 0.050 m3 21,760.00 1,088.00
Jumlah 322,745.75
Dibulatkan 322,740.00
82 1 Unit Septictank kav. 2 m3
Galian tanah biasa max kedalaman 2 m' 8.613 M3 59,620.00 513,477.25
Urugan pasir 0.245 M3 219,990.00 53,897.55
Lantai kerja 1pc : 3ps : 5kr 0.245 M3 722,500.00 177,012.50
Pas. Bata merah 1pc:5ps t. 1 bata 16.425 M2 286,040.00 4,698,207.00
Bekisting pondasi 16.000 M2 85,510.00 1,368,160.00
Beton site mix K-175 3.556 M3 969,830.00 3,448,473.02
Wire Mesh M-6 (2 lapis) 21.845 M2 99,300.00 2,169,208.50
Wire Mesh M-4 (1 lapis) 3.445 M2 23,450.00 80,785.25
Jumlah 12,509,221.07
Dibulatkan 12,509,220.00
83 1 Unit Rembesan
Galian tanah biasa max kedalaman 2 m' 8.613 M3 59,620.00 513,477.25
Pasangan aanstamping batu belah 4.306 M3 395,830.00 1,704,542.94
Urugan tanah kembali 1.723 M3 21,760.00 37,481.60
Injuk 49.275 m2 15,650.00 771,153.75
Batu koral beton kali (sirtu) 2.584 m3 154,850.00 400,093.69
Jumlah 3,426,749.23
Dibulatkan 3,426,740.00
84 1 M' Drainase beton bertulang 30x50
Galian tanah biasa max kedalaman 1 m' 0.300 M3 45,400.00 13,620.00
Urugan pasir 0.030 M3 219,990.00 6,599.70
Lantai kerja 1pc : 3ps : 5kr 0.002 M3 722,500.00 1,083.75
Beton site mix K-175 0.078 M3 969,830.00 75,646.74
Pas. Bata merah 1pc:3ps t. 1 bata 0.900 M2 297,720.00 267,948.00

f:\522467265.xls\Anl Hal. 34
1 2 3 4 5 6 = 3x6
Besi Siku 40 x 40 mm / 3 cm 0.333 btg 17,900.00 5,966.67
Wire Mesh M-4 (1 lapis) 1.300 M2 23,450.00 30,485.00
Plesteran dinding 1pc:3ps t. 15 cm 1.500 M2 53,740.00 80,610.00
Jumlah 481,959.86
Dibulatkan 481,950.00
85 1 M' Saluran Luar Bangunan
Pas. Bata merah 1pc:3ps t. 1 bata 0.500 M2 297,720.00 148,860.00
Plesteran dinding 1pc:3ps t. 15 cm 0.700 M2 53,740.00 37,618.00
Beton site mix K-175 0.015 M3 969,830.00 14,547.45
Jumlah 201,025.45
Dibulatkan 201,020.00
86 1 M' Beton decker t. 6 cm (50x100)
Beton site mix K-175 0.030 M3 969,830.00 29,094.90
Wire Mesh M-4 (1 lapis) 0.500 M2 23,450.00 11,725.00
PC (50 kg) 0.100 zak 65,100.00 6,510.00
Jumlah 47,329.90
Dibulatkan 47,320.00
87 1 M' Drainase beton bertulang 30x50
Galian tanah biasa max kedalaman 1 m' 0.300 M3 45,400.00 13,620.00
Urugan pasir 0.030 M3 219,990.00 6,599.70
Beton site mix K-175 0.078 M3 969,830.00 75,646.74
Pas. Bata merah 1pc:3ps t. 1 bata 0.900 M2 297,720.00 267,948.00
Besi siku 40.40.4 4.833 btg 17,900.00 86,516.67
Wire Mesh M-4 (1 lapis) 1.300 M2 23,450.00 30,485.00
Plesteran dinding 1pc:3ps t. 15 cm 1.500 M2 53,740.00 80,610.00
Jumlah 561,426.11
Dibulatkan 561,420.00

f:\522467265.xls\Anl Hal. 35
 HARGA SAT. JUMLAH
No. URAIAN PEKERJAAN VOLUME SAT.
(Rp) (Rp)
1 2 3 4 5 6 = 3x6
88 1 Unit J1 (JA)
Kusen alumunium hitam/warna 4" EX Alexindo 5.900 m' 111,070.00 655,313.00
Jendela Alumunium & penggantung 4.530 m' 133,500.00 604,755.00
Kaca rayband 5 mm 0.860 m2 133,450.00 114,767.00
Casement ex Solid 2.000 set 129,590.00 259,180.00
Rambuncis 1.000 bh 18,510.00 18,510.00
Silent 24.080 m' 9,870.00 237,669.60
Upah pasang 0.050 Unit 1,890,194.60 94,509.73
Jumlah 1,984,704.33
Dibulatkan 1,984,700.00
89 1 Unit J2 (JA)
Kusen alumunium hitam/warna 4" EX Alexindo 5.100 m' 111,070.00 566,457.00
Jendela Alumunium & penggantung 5.000 m' 133,500.00 667,500.00
Kaca rayband 5 mm 0.440 m2 133,450.00 58,718.00
Casement ex Solid 4.000 set 129,590.00 518,360.00
Rambuncis 2.000 bh 18,510.00 37,020.00
Silent 16.760 m' 9,870.00 165,421.20
Upah pasang 0.050 Unit 2,013,476.20 100,673.81
Jumlah 2,114,150.01
Dibulatkan 2,114,150.00
90 1 Unit J3 (JA)
Kusen alumunium hitam/warna 4" EX Alexindo 10.900 m' 111,070.00 1,210,663.00
Kaca rayband 5 mm 2.130 m2 133,450.00 284,248.50
Silent 40.880 m' 9,870.00 403,485.60
Upah pasang 0.050 Unit 1,898,397.10 94,919.86
Jumlah 1,993,316.96
Dibulatkan 1,993,310.00
91 1 Unit J4 (JA)
Kusen alumunium hitam/warna 4" EX Alexindo 10.600 m' 111,070.00 1,177,342.00
Kaca rayband 5 mm 2.100 m2 133,450.00 280,245.00
Silent 40.500 m' 9,870.00 399,735.00
Upah pasang 0.050 Unit 1,857,322.00 92,866.10
Jumlah 1,950,188.10
Dibulatkan 1,950,180.00
92 1 Unit J5 (JA)
Kusen alumunium hitam/warna 4" EX Alexindo 10.500 m' 111,070.00 1,166,235.00
Kaca rayband 5 mm 2.060 m2 133,450.00 274,907.00
Silent 4.080 m' 9,870.00 40,269.60
Upah pasang 0.050 Unit 1,481,411.60 74,070.58
Jumlah 1,555,482.18
Dibulatkan 1,555,480.00
93 1 Unit JS (JA)
Kusen alumunium hitam/warna 4" EX Alexindo 6.400 m' 111,070.00 710,848.00
Kaca rayband 5 mm 1.680 m2 133,450.00 224,196.00
Silent 28.400 m' 9,870.00 280,308.00
Upah pasang 0.050 Unit 1,215,352.00 60,767.60
Jumlah 1,276,119.60
Dibulatkan 1,276,110.00
94 1 Unit BV1 (JA)
Kusen alumunium hitam/warna 4" EX Alexindo 2.400 m' 111,070.00 266,568.00
Kaca rayband 5 mm 0.260 m2 133,450.00 34,697.00
Silent 6.860 m' 9,870.00 67,708.20
Upah pasang 0.050 Unit 368,973.20 18,448.66
Jumlah 387,421.86
Dibulatkan 387,420.00
95 1 Unit BV3 (JA)
Kusen alumunium hitam/warna 4" EX Alexindo 7.800 m' 111,070.00 866,346.00
Jendela Alumunium & penggantung 8.100 m' 133,500.00 1,081,350.00
Kaca rayband 5 mm 0.780 m2 133,450.00 104,091.00
Casement exksn
f:\522467265.xls\Anl Solid 6.000 set 129,590.00 777,540.00
Hal. 36
Rambuncis 3.000 bh 18,510.00 55,530.00
Silent 26.040 m' 9,870.00 257,014.80
 DAFTAR HARGA MATERIAL
TAHUN ANGGARAN 2019
1
HARGA SATUAN
No. BAHAN BANGUNAN SATUAN
(Rp)

1 Bahan plafond
Asbes plat 1m x 1m t. 4 mm 18,850.00 m2
Gyptile 600 x 1200 x 9 mm 20,980.00 m2
2 Bata :
Bata merah bakar kelas I 1,000.00 bh
Bata merah bakar kelas II 850.00 bh
3 Batu :
Batu belah 177,950.00 m3
Batu koral beton kali (sirtu tersaring) 200,000.00 m3
4 Besi
Besi beton U-24 rata-rata 10,500.00 kg
Besi beton U-39/U-32 rata-rata 13,000.00 kg
Besi siku 40.40.4 17,900.00 btg
5 Cat
Cat dasar 28,250.00 ltr
Cat penutup 42,900.00 kg
Cat besi glotex 39,500.00 kg
Cat kayu glotex 37,150.00 kg
Cat tembok ICI exterior 72,000.00 kg
Cat tembok ICI interrior 67,000.00 kg
Cat tembok ICI weathershield 72,000.00 kg
Cat tembok Vinilex 26,000.00 kg
Dempul kayu cap kucing 22,000.00 kg
Politur 42,470.00 ltr
Kuas 3" 14,200.00 bh
Plamir tembok Matex 19,500.00 kg
Rol cat tembok 29,200.00 bh
Meni kayu/besi Patra/Nippon (5kg) 27,300.00 gln
Terpentin 16,400.00 lt
Tiner A 21,500.00 lt
Amplas 4,600.00 lbr
6 Genteng & atap :
Genteng metal berpasir gerard 107,990.00 m2
Nok metal berpasir gerard 91,470.00 m'
Listplank dan talang Zam t=0,8mm powdercoating 246,840.00 m'
7 Hebel t. 10x20x60 9,500.00 bh
8 Injuk 15,650.00 m2
9 Kawat :
Kawat beton 24,850.00 kg
Kawat las 21,200.00 kg
10 Kayu :
Kayu balok borneo super 4,735,000.00 m3
Kayu balok kamper medan (kruing) 5,427,450.00 m3
Kayu balok kamper samarinda 7,742,500.00 m3
Kayu balok kamper singkil 6,499,500.00 m3
Kayu papan cor/papan terentang 2,407,800.00 m3
Kayu papan borneo super 5,018,200.00 m3
Kayu papan kamper medan (kruing) 5,719,350.00 m3
11 Kayu lapis :
Multiplek 12 mm 120x120 175,000.00 lbr
Multiplek 9 mm 120x120 135,600.00 lbr
Triplex 3 mm 120x240 52,200.00 lbr
Triplex 6 mm 120x240 90,900.00 lbr
Teakwood 4 mm 120x240 122,500.00 lbr
12 Keramik :
Keramik 20x20 (KM) KW1 DN corak/warna/anti slip setara Roman 57,800.00 m2
Keramik 20x20 (KM) KW1 DN putih polos setara Roman 65,350.00 m2
Keramik 20x25 dinding KM KW1 DN corak setara Roman 68,250.00 m2
Keramik 30x30 KW1 DN warna/corak (anti slip) setara Roman 68,750.00 m2
Keramik 30x30 KW1 DN putih setara Roman 61,800.00 m2
Granito Tile Essenza uk. 40 x 40 Unpolis 183,800.00 m2
Keramik Putih/Granit 75,000.00 m2
13 Kusen alumunium, Pintu, Jendela & Accessories :
Kusen alumunium hitam 3" Ex Alexindo 86,390.00 m'
Kusen alumunium hitam/warna 4" EX Alexindo 111,070.00 m'
Kusen pintu besi m'
Alumunium plat t. 0,2 80,700.00 m2

f:\522467265.xls\H_bahan Hal. 37
 HARGA SATUAN
No. BAHAN BANGUNAN SATUAN
(Rp)
Pintu alumunium 189,900.00 m'
Pintu kayu finishing melamik 855,120.00 m2
Pintu rangka alumunium (tanpa kaca) 259,200.00 m2
Pintu plat alumunium 596,800.00 m2
Pintu besi plat type A m2
Pintu besi plat type B m2
Jendela Alumunium & penggantung 133,500.00 m'
Jalusi 497,380.00 m2
Silent 9,870.00 m'
Stoper pintu 92,560.00 bh
Door Closer Kelas Standard (Baik) 518,250.00 bh
Door Stop 35,500.00 bh
Kunci Silinder ALFA Untuk Pintu Alumunium 368,550.00 bh
Kunci 2 Slaag Lengkap EX Mayer 185,900.00 bh
Kunci pintu besi set
Rambuncis 18,510.00 bh
Tarikan Pintu Alumunium 366,500.00 bh
Handle Alumunium 309,600.00 bh
Engsel Pintu Unilon Standar Cavell (4") 18,900.00 bh
Engsel Jendela Unilon Standar Belluci (Gold) 12,300.00 bh
Engsel pintu besi bh
Casement ex Solid 129,590.00 set
Grendel pintu 15 cm 44,650.00 bh
Grendel jendela 5 cm 12,650.00 bh
Grendel pintu besi bh
Rel pintu Wina L 3,5 m 3,940,000.00 set
Dudukan rel pintu besi 550,000.00 set
Kaca rayband 5 mm 133,450.00 m2
Kaca polos 5 mm 99,550.00 m2
14 Lem :
Lem paralon 9,100.00 bh
Lem putih (Fox) 31,900.00 kg
15 Paku :
Paku 1 s/d 3 cm 22,700.00 kg
Paku 5 s/d 7 cm 19,400.00 kg
Paku 8 s/d 12 cm 19,400.00 kg
16 Partisi :
Metal stud C - 64 Galvalume 0,48 mm 17,800.00 m'
U runer U - 65 Galvalume 0,48 mm 15,450.00 m'
Corner bead 12,340.00 m'
Cornice adhesive 96,260.00 zak
Textile tape 3,880.00 m'
Paku Gypsum setara jayaboard 80.00 bh
Paku rivet steel 50.00 bh
Paku beton 1-3 cm 740.00 bh
Panel gypsum Setara JayaBoard 1200 x 2400 x 9 mm 71,550.00 lbr
17 Pasir
Pasir batu 182,500.00 m3
Pasir pasang 210,700.00 m3
Pasir urug 157,200.00 m3
Koral beton 154,850.00 m3
Batu pecah 2 - 3 cm 183,500.00 m3
Batu pecah 3 - 5 cm 174,000.00 m3
Batu pecah 10 - 15 cm 196,800.00 m3
18 Paving blok :
Paving 6 cm (1 m2 = 36 Bh) (Abu) 40,450.38 m2
Paving 6 cm (1 m2 = 36 Bh) 45,900.00 m2
19 PC/semen :
PC (50 kg) 65,100.00 zak
MU 380 - pas bata ringan/10 m2 (40 kg) 177,700.00 zak
MU 100 - plesteran/2.4 m2 (40 kg) 72,800.00 zak
MU 200 - acian/20 m2 (40 kg) 191,900.00 zak
MU 600 - kedap air/1,5 m2 (3 kg) 138,200.00 zak
Semen warma 14,600.00 kg
20 Pipa :
GIP Medium Class Φ 1/2 " 112,700.00 bt
GIP Medium Class Φ 3/4 " 158,000.00 bt
GIP Medium Class Φ 1 " 162,800.00 bt
GIP Medium Class Φ 1 1/4 " 232,600.00 bt
GIP Medium Class Φ 1 1/2 " 251,600.00 bt
GIP Medium Class Φ 2 " 419,200.00 bt

f:\522467265.xls\H_bahan Hal. 38
 HARGA SATUAN
No. BAHAN BANGUNAN SATUAN
(Rp)
GIP Medium Class Φ 2 1/2 " 602,700.00 bt
GIP Medium Class Φ 3 " 762,200.00 bt
GIP Medium Class Φ 4 " 825,300.00 bt
GIP Medium Class Φ 5 " Hitam SNI 0039-87 2,164,630.00 bt
GIP Medium Class Φ 6 " Hitam SNI 0039-87 2,569,760.00 bt
PVC Wavin AW Φ1/2 " 14,100.00 bt
PVC Wavin AW Φ3/4 " 19,500.00 bt
PVC Wavin AW Φ 1 " 26,000.00 bt
PVC Wavin AW Φ1 1/4 " 37,800.00 bt
PVC Wavin AW Φ 1 1/2 " 53,900.00 bt
PVC Wavin AW Φ 2 " 52,000.00 bt
PVC Wavin AW Φ 2 1/2 " 87,600.00 bt
PVC Wavin AW Φ 3 " 127,200.00 bt
PVC Wavin AW Φ 4 " 175,500.00 bt
PVC Wavin AW Φ 5 " 313,100.00 bt
PVC Wavin AW Φ 6 " 418,600.00 bt
21 Rangka atap baja ringan :
Trusses ZAM-75 t=0.8 Rangka Utama 32,500.00 m1
Trusses ZAM-75 t=0.5 Rangka Utama 20,800.00 m1
Reng 16 - DB Roof Battens t=0.48 mm 10,400.00 m1
Foot Plate t=1.22 mm 6,500.00 m1
PLD - Diafragma Plate 1,950.00 bh
WIND Bracing 1,500.00 m1
Tensioner (Pengaku Tali Angin) 6,500.00 bh
Baut Besar 550.00 Pcs
Baut Kecil 250.00 Pcs
Dynabolt 6,500.00 Pcs
22 Readymix :
Readymix K-175 746,000.00 m3
Readymix K-225 771,750.00 m3
Readymix K-250 731,880.00 m3
Readymix K-300 777,540.00 m3
23 Sanitair :
Monoblok CW 660 J/SW 660 J 1,777,200.00 Bh
Washtafel LW 230 J 1,086,340.00 Bh
Kran ex TOTO T 23 B13 166,900.00 Bh
Cermin TS 119 AS5 388,500.00 Bh
Floordrain TX 1B 287,000.00 Bh
Urinoar U 57 M 1,690,800.00 Bh
Sekat Urinoar A100 737,300.00 Bh
Kran dapur T30 ARQ 13N 342,400.00 Bh
Zink Stainles standar 1 lubang 564,000.00 Bh
24 Seng :
Seng BJLS 30 lembar 90 cm ( 1 rol 50 m') 52,500.00 lbr
Seng gelombang BJLS 30 41,590.00 lbr
Seng plat BJLS 30 lbr 90 cm (100 m') 26,530.00 m'
25 Sun screen ex Prometama :
Panellux sun screen 30,800.00 m'
Stringer SL-1@3m 150,200.00 m'
26 Tanah merah 28,100.00 m3
27 Waterproofing bitutin ex WR Grace t. 1,5 mm 184,510.00 m2
28 Wire mesh (2,10 x 5,4 m) :
MK 8 950,330.00 lbr
MK 7 727,680.00 lbr
MK 6 534,650.00 lbr
MK 5 371,240.00 lbr
MK 4 237,580.00 lbr

f:\522467265.xls\H_bahan Hal. 39
 DAFTAR HARGA UPAH & ALAT KERJA
TAHUN ANGGARAN 2019

HARGA SATUAN
No. KLASIFIKASI PEKERJA SATUAN
(Rp)

1 Mandor 135,000 O/H

2 Kepala tukang besi beton 130,000 O/H
3 Tukang besi beton terampil 120,000 O/H
4 Tukang besi beton setengah terampil 110,000 O/H
5 Kepala tukang besi profil 150,000 O/H
6 Tukang besi profil terampil 130,000 O/H
7 Kepala tukang batu 130,000 O/H
8 Tukang batu terampil 120,000 O/H
9 Tukang batu setengah terampil 110,000 O/H
10 Kepala tukang kayu 130,000 O/H
11 Tukang kayu terampil 120,000 O/H
12 Tukang kayu setengah terampil 110,000 O/H
13 Kepala tukang cat 130,000 O/H
14 Tukang cat terampil 120,000 O/H
15 Tukang cat setengah terampil 110,000 O/H
16 Pekerja terampil 120,000 O/H
17 Pekerja setengah terampil 110,000 O/H
18 Pekerja 100,000 O/H

f:\522467265.xls\H_u.k
Besi :
d. 6 0.222 kg/m
d. 8 0.395 kg/m
d. 10 0.620 kg/m
d. 12 0.888 kg/m
d. 13 1.040 kg/m
d. 16 1.580 kg/m
d. 19 2.230 kg/m
d. 22 2.980 kg/m 46,756
d. 25 3.850 kg/m
d. 32 6.310 kg/m

Baja siku : Channel : Plat Hitam : 7.837

50.50.5 3.750 kg/m 100.50.20.3,2 5.500 kg/m t. 6 mm 47.024 kg/m2
60.60.6 4.597 kg/m 125.50.20.3,2 6.133 kg/m t. 8 mm 62.698 kg/m2
70.70.7 7.380 kg/m 150.50.20.3,2 6.767 kg/m t. 10 mm 78.373 kg/m2
75.75.7 7.940 kg/m 150.65.20.3,2 7.517 kg/m t. 12 mm 94.047 kg/m2
80.80.8 9.660 kg/m 200.75.20.3,2 9.270 kg/m
100.100.10 15.100 kg/m
65.65.6 5.910 kg/m
75.75.6 6.870 kg/m
40.40.4 2.417 kg/m

Besi WF :
100.50.5.7 9.333 kg/m'
125.60.6.8 13.200 kg/m'
150.75.5.7 14.000 kg/m'
175.90.5.8 18.100 kg/m'
200.100.3,2.4,5 11.917 kg/m'
200.100.5,5.8 21.333 kg/m'
250.125.6.9 29.600 kg/m'
300.150.6,5.9 36.700 kg/m'
350.175.7.11 49.600 kg/m'

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

Toleransi Full berat/kg/m2/lapis
M4 15.450 lbr 15.450 lbr 1.366
MK 5 21.330 lbr 24.140 lbr 2.125
MK 6 31.370 lbr 34.760 lbr 3.064
MK 7 43.340 lbr 47.310 lbr 4.168
MK 8 57.240 lbr 61.790 lbr 5.451
MK 10 8.515
RENCANA ANGGARAN PEMBELANJAAN
KUSEN ASRAMA ANNABA

No. PEKERJAAN SAT. VOLUME ANALISA

C PEK. KUSEN LENGKAP m2 m2 m' m2 m' m2 bh bh bh set bh bh m' plitur (m2) pengurang m' Jumlah m'
C.1 Kusen Lengkap ELV.+0,00m bukaan luasan pj ksn d-pk pj d-jd kaca kunci eng p casement gr p rambuncis h-ang sealent per unit total ddng partisi Lintel Lintel
1 Pintu Utama unit 2.00 2.12 4.23
2 J1 (JA) unit 2.00 0.83 1.65 9.40 0.86 2.00 1.00 24.08 - - 1.65 6.00 12.00
3 J2 (JA) unit 1.00 0.99 0.99 5.10 5.00 0.44 4.00 2.00 16.76 10.00 10.00 0.99 2.85 2.85
4 BV1 (JA) unit 4.00 0.36 1.44 2.40 0.26 6.84 - - 1.44 1.80 7.20
5 BV3 (JA) unit 4.00 1.62 6.48 7.80 8.10 0.78 6.00 3.00 26.04 16.20 64.80 6.48 4.00 16.00
14.79 74.80 10.56 - 14.65 38.05

f:\522467265.xls Hal. 42
N0 URAIAN PEKERJAAN sat Qty Tinggi Panjang Lebar Volume

a b c d e f g h
1 Luas Bangunan lantai 1 lantai 1 3.2 15 13 195
2 Luas Selasar m2 1 - 1.5 1.5 2.25
3 Pndasi Tapak m3 0 0.2 1 1 0
Pondasi Batu Kali m3 0 0.8 104 0.4 33.28
Pedestal m3 0 1.5 0.3 0.3 0
Sloof m3 0 0.35 104 0.15 5.46
3 Kolom Utama m3 14 3.5 0.2 0.20 1.96
4 Kolom Praktis m3 14 3.5 0.15 0.15 1.10
5 Balok Latei m3 0.1 20 0.10 0.20
5 Ring Balk Induk m3 0 0.15 99.5 0.15 2.24
6 Pasangan Bata Ringan Lantai 2 m3 0 3.5 99.5 0.15 348.25
7 Plesteran & Acian m2 696.50

LANTAI 1
a Lobang Kusen Pntu 1 m2 2 2 2.00 8.00
Panjang Kusen Pintu m' 2 1.00 5.00
Daun Pintu unit 3 2 92.00
Lobang Kusen Pntu 2 m2 2 1 2.00 4.00
Panjang Kusen Pintu m' 2 1.00 5.00
Daun Pintu unit 3 2 92.00
b Lobang Kusen Jendela m2 2 1.65 0.65 2.15
Panjang Kusen Jendela m' 0.65 0.65 4.55
Daun Jendela unit 2 1.57 0.50
c Lobang Bovent m2 0 0.5 1.60 0.00
Panjang Kusen Bovent m' 0.65 0.65 2.6
Kaca Mati m2 0.80
Total Lobang

LANTAI 2
a Lobang Kusen Pntu 1 m2 3 2 2.00 12.00
Panjang Kusen Pintu m' 2 1.00 5.00
Daun Pintu unit 3 2 92.00
Lobang Kusen Pntu 2 m2 6 0.9 2.00 10.80
Panjang Kusen Pintu m' 2 1.00 5.00
Daun Pintu unit 3 3 2.00
b Lobang Kusen Jendela m2 1 3 2.00 6.00
Panjang Kusen Jendela m' 0.65 0.65 4.55
Daun Jendela unit 2 2.92 0.50
c Lobang Bovent m2 0 0.5 1.60 0.00
Panjang Kusen Bovent m' 0.65 0.65 2.6
Kaca Mati m2 0.80
Total Lobang

LANTAI 3
a Lobang Kusen Pntu 1 m2 2 2 2.00 8.00
Panjang Kusen Pintu m' 2 1.00 5.00
 Daun Pintu unit 3 2 92.00
Lobang Kusen Pntu 2 m2 2 1 2.00 4.00
Panjang Kusen Pintu m' 2 1.00 5.00
Daun Pintu unit 3 2 92.00
b Lobang Kusen Jendela m2 2 1.65 0.65 2.15
Panjang Kusen Jendela m' 0.65 0.65 4.55
Daun Jendela unit 2 1.57 0.50
c Lobang Bovent m2 0 0.5 1.60 0.00
Panjang Kusen Bovent m' 0.65 0.65 2.6
Kaca Mati m2 0.80
Total Lobang

11 Besi 12 Kolom m 14 4 - 224.00

12 Besi 10 Kolom m 14 4 - 224.00
13 Besi 6 kolom (cincin) m 14 1.5 23 490
14 Besi 12 Ring Blk m 99.5 398
15 Besi 10 Ring Blk m 99.5 398
16 Besi 6 Sloof m 1.68 1114.4
17 Keramik 40 x 40 m2 24 8 192
20 Mortar zak
Kawat Bendrat
Semen
Bondex
Wiremesh
 Kebutuhan
Material
Jumlah Total Satuan

m3

Harsat/unit Total Harga Jumlah Harga

Total Lobang 14.15 m2

Total Lobang 28.80 m2

Total Lobang 14.15 m2

19 52 Bt.
19 52 Bt.
41 134 Bt.
33 Bt.
33 Bt.
93 Bt.
192 dus
0 zak
 N0 URAIAN PEKERJAAN Qty Sat Tinggi Jumlah Lebar

a b c d e f
I PEKERJAAN PERSIAPAN
1 Mob Alat Bor Pile 1 ls
2 Pengeboran m3 6 45 30
3 Perakitan Tulangn kg
4 Handling Tulangan kedalam m' 0.8 392 0.80
5 Beton Ready Mix 350 45 m3 2 1.50 1.50
6 Handling Pengecoran Pipa Tremie 8" m' 0.8 392 1.00
7 Pembuangan Lumpur 90 m3 6 0.30 0.30
8 Potong Kepala Bor Pile ttk 3.5 392
9 Loading Test ttk 3.2 392

Pondasi Bor Pile diameter 30 cm, mutu beton K-350 dengan kedalaman sampai 30 m dengan jumlah titik tiang bor pile 77 titik.

Panjang tiang bor pile = 30 m x 77 titik = 2.310 m’.

Volume beton readymix = 0,25 x 3,14 x 0,6 x 0,6 x 2.310 = 652,81 m3
Volume Pembesian :
– Tulangan utama = 16 bh x 30 m x 1,578 kg/m’ x 77 titik = 58.322,88 kg
– Tulangan spiral = (30 m/0,15 m) x 3,14 x 0,6 m x 0,667 kg/m’ x 77 titik = 19.352,07 kg
Total Pembesian = 77.674,95 kg x 1,03 = 80.005,20 kg
Dikali 1,03 dengan asumsi untuk panjang penyaluran tulangan sambungan.
 Harga Satuan Jumlah

0
675
0
250.88
202.50
509.60
48.60
1372.00
1254.40

gan jumlah titik tiang bor pile 77 titik. Pembesian tulangan utama 16D16 mm dan spiral 10-150 mm. Dipersyaratkan Loading Test 1 titik.
tkan Loading Test 1 titik.