REKAPITULASI TOTAL

Pekerjaan : #REF!
Lokasi : KLN DG. TATA
KOTA MAKASSAR
Tahun Anggaran : 2011

Jumlah Harga
No Uraian Pekerjaan dan Spesifikasi
(Rp)
(1) (2) (5)

I #REF! #REF!

II #REF! #REF!

Total #REF!

Terbilang
Err:511

Makassar, 07 Maret 2011

Dibuat Oleh
Konsultan Perencana
PT. ABDIH MULIA DAYA

MUNAJAT EKA DARMA, ST

Project Manager
 REKAPITULASI ANGGARAN BIAYA
ESTIMATED ENGINEER

Paket Pekerjaan : RENCANA PEMBANGUNAN KANTOR KAS PU PETTARANI

Lokasi : KANTOR PU PETTARANI
JLN. A.P. PETTARANI - MAKASSAR
Tahun Anggaran : 2012

NO URAIAN PEKERJAAN H A R G A

DIVISI 01 PEKERJAAN PERSIAPAN 19,278,048.27

DIVISI 02 PEKERJAAN TANAH 511,320.11
DIVISI 03 PEKERJAAN BETON 9,956,773.42
DIVISI 04 PEKERJAAN DINDING & PLESTERAN 22,479,643.59
DIVISI 05 PEKERJAAN ATAP 74,930,890.15
DIVISI 06 PEKERJAAN LANTAI 37,862,671.18
DIVISI 07 PEKERJAAN PARTISI & BACKDROP 17,631,544.77
DIVISI 08 PEKERJAAN PINTU & JENDELA 57,924,650.25
DIVISI 09 PEKERJAAN PLAFOND 25,959,043.18
DIVISI 10 PEKERJAAN FASADE 38,150,000.00
DIVISI 11 PEKERJAAN PENGECATAN 11,728,952.55
DIVISI 12 PEKERJAAN SANITARY FIXTURE 6,839,012.20
DIVISI 13 PEKERJAAN MEKANIKAL ELEKTRIKAL 27,425,722.86
DIVISI 14 PERABOT DAN PERLENGKAPAN KANTOR 94,507,660.75
DIVISI 14 PEKERJAAN AKHIR 500,000.00

REAL COST 445,685,933.28

PPn 10% 44,568,593.33
T O T A L II 490,254,526.61
DIBULATKAN 490,200,000.00
TERBILANG :
000000Empat Ratus Sembilan Puluh 0Juta Dua Ratus 00Ribu 000 Rupiah

Makassar, 16 Agustug 2012

Diketahui Oleh Konsultan Perencana
PT Bank Sulselbar CV. ZONA design consultant

Ir. Arianto Arifuddin

___________________ Direktur
 RENCANA ANGGARAN BIAYA
Paket Pekerjaan: RENCANA PEMBANGUNAN KANTOR KAS PU PETTARANI
Lokasi : KANTOR PU PETTARANI
JLN. A.P. PETTARANI - MAKASSAR
Tahun Anggaran : 2012

HARGA SATUAN
No URAIAN PEKERJAAN SATUAN VOLUME
(Rp)

(1) (2) (3) (4) (5)

DIVISI 01 PEKERJAAN PERSIAPAN

1 Pek. Pengukuran Ls 1.00 1,000,000.00

2 Pekerjaan Pembongkaran :
2.1. Pekerjaan Bongkar Kusen Unit 6.00 49,000.00
2.2. Pekerjaan Bongkaran Dinding m² 18.00 33,665.00
2.3. Bongkaran Beton m³ 0.37 366,650.00
2.4. Pemindahan Jalur Air Bersih Ls 1.00 500,000.00
2.5. Pekerjaan Bongkaran Elektrikal Ls 1.00 1,000,000.00
2.6. Bongkaran Atap m² 161.32 54,300.00
2.7. Bongkaran Plafond m² 107.55 22,500.00
2.8. Bongkaran Pintu dan Jendela Unit 8.00 49,000.00
3 Pembersihan lokasi dan pembuangan puing keluar Site m² 287.24 10,000.00
4 Perbaikan Retakan Ls 1.00 1,000,000.00
5 Pengadaan Listrik & Air kerja Ls 1.00 300,000.00

DIVISI 02 PEKERJAAN TANAH

1 Pek. Galian Tanah (pondasi batu bata dan galian pipa air hujan) m³ 2.41 24,000.00
2 Pek. Urugan Tanah m³ 0.80 11,500.00
3 Pek. Pondasi Batu Bata m² 4.69 94,744.80
4 Pek. Timbunan Tanah bawah lantai t= 30 cm m³ - 25,500.00
5 Pek. Timbunan Pasir bawah lantai t= 10 cm m³ - 154,000.00

DIVISI 03 PEKERJAAN BETON

1 Pek. Sloef 15/20 (Untuk Dudukan Pintu Harmonika) m³ 0.18 3,947,727.24

2 Pek. Kolom Praktis 15/15 (KP) m³ 0.16 4,278,027.24
3 Pek. Ringbalk 15/15 (RB) m³ 0.81 3,978,577.24
4 Pek. Pembuatan Plat Dudukan Washtafel m³ 0.18 2,271,654.21
5 Pek. Pembuatan Plat Talang Beton m³ 2.18 2,271,654.21

DIVISI 04 PEKERJAAN DINDING & PLESTERAN

1 Pek. Pas. 1/2 Bata dinding 1:4 (Menaikkan dinding) m2 73.80 92,420.00
2 Pek. Pas. 1/2 Bata dinding 1:3 (Toilet) m2 10.50 94,744.80
3 Pek. Pas. 1/2 Bata dinding 1:4 (Tutup Lubang Kusen) m2 10.74 92,420.00
4 Pek. Plesteran dan acian dinding (Menaikkan dinding) m2 147.60 37,026.00
5 Pek. Plesteran dan Acian 1:3 (Toilet) m2 21.00 39,290.00
6 Pek. Plesteran dan acian dinding 1:5 (Tutup Lubang Kusen) m2 21.47 37,026.00
7 Pek. Plesteran Dinding lama 1:5 m2 137.70 37,026.00
8 Pek. Plesteran Dinding lama 1:3 (Tinggi 1 m dri Lantai Existing) m2 36.00 39,290.00
9 Pekerjaan Pembuatan Bak Kontrol 20X20 CM m2 0.80 92,420.00

DIVISI 05 PEKERJAAN ATAP

1 Pekerjaan Pasang Kuda-kuda Baja Ringan t=0.6 mm, ex Smartruss m2 161.32 262,000.00
2 Pekerjaan Pasang Atap Genteng Metal, t=4mm, ex. Multiroof m2 161.32 132,100.00
3 Pekerjaan Pasang Nok Genteng Metal m1 46.17 87,050.00
4 Pekerjaan Pemasangan Talang Air m1 13.61 79,375.00
5 Pekerjaan Listplank 2/20 cm m1 45.00 87,500.00
6 Pekerjaan Pasang Roof drain 4" Bh 3.00 110,560.00
7 Pekerjaan Waterproofing m2 14.50 137,000.00

DIVISI 06 PEKERJAAN LANTAI

1 Pekerjaan Pemasangan Keramik Lantai Granit

(Homogenous Tile 60x60, polished) m2 69.73 378,820.00
- Banking Hall
- Rg. Kepala Kas
- Back Office dan Server Area
- Teras
2 Pekerjaan Pemasangan Keramik Lantai WC/KM
warna light grey ukuran 25x25 cm, Tipe unpolished doff anti slip m2 2.25 169,820.00
3 Pekerjaan Pemasangan Keramik Dinding KM/WC tinggi 1,75 meter m2 8.10 370,497.78
 HARGA SATUAN
No URAIAN PEKERJAAN SATUAN VOLUME
(Rp)

(1) (2) (3) (4) (5)

warna light grey ukuran 25x30 cm, Tipe Polished
4 Pekerjaan Pemasangan Keramik Washtafel warna Hitam ukuran 40x40 cm, m2 1.08 377,220.00
Tipe Polished) Laminate Wood Flooring, M 6825 (HARVEST COUNTRY)
5 Pekerjaan Pemasangan Skirting/Plint Kayu t=10 cm Multipleks 18 mm
Lapis Melaminto finsh. HPL ex. Deco 3412 Yoman m' 49.50 154,684.03
- Banking Hall
- Rg. Kepala Kas
- Teller
- CSO

DIVISI 07 PEKERJAAN PARTISI & BACKDROP

1 Pekerjaan Dinding Partisi Gypsum

Gipsum 9 mm - 2 lapis Ex. Jayaboard/Elephant, Rangka Metal Stud 7,6 cm m2 32.55 162,259.44
- Partisi Rg. Teller
- Partisi Rg. Server
- Partisi Rg. Kepala Kas
- Partisi diatas pintu entrance
2 Pekerjaan Backdrop (Uk. 5.90 x 300 cm)
2.1. Backdrop Counter Tunai m2 17.70 500,000.00
- Multipleks 18 mm, Lapis Melaminto Finsh. HPL ex. Deco 3412 Yoman
- Plint Atas t=5 cm Multipleks 18 mm, Lapis Melaminto
Finsh. HPL ex. Deco 3412 Yoman
- Plint Bawah t=10 cm Multipleks 18 mm, LapisMelaminto
Finsh. HPL ex. Deco 3412 Yoman
2.2. Pas. Logo Back Drop (plat galvanis finsh. Cat duco) Unit 1.00 3,000,000.00
2.3. Pekerjaan Rangka Metal Stud 7,6 cm/Aluminum Hollow Unit 1.00 500,000.00

DIVISI 08 PEKERJAAN PINTU & JENDELA

1 Pintu Utama (PK1) Unit 1.00 7,500,000.00

- Aluminium U Profil
- Kaca Tempered t=12 mm
- Karet kaca + Sealent
- Floor hinge
- Pull / Push plate
- Bottom Patch lock fitting
- Handle for Glass

2 Pintu Kepala Kas (P1) Unit 1.00 3,500,158.33

- Pas. Daun Pintu Aluminium Panil Kaca
- Kusen Aluminium
- Kaca Mati
- Pas. Engsel Pintu 4 Inch
- Pas. Kunci Pintu Ex. Deckson
- Door Closer
- Pas. Pull Handle
- Stiker Sandblast

3 Pintu Ruang Server & Arsip (P2) Unit 1.00 3,000,000.00

Kusen Pintu
- Kayu kamper solid uk. 5 x 10 cm
- Finish HPL ex. Deco 3412 Yoman
Daun Pintu
- Rangka kayu kamper solid
- 2 (dua) muka lapis panel plywood 18 mm Finsh. HPL ex Deco 3412 Yoman

4 Pintu P.3 (Koboy uk. 92 x 94 cm) Unit 1.00 1,276,380.00

- Rangka kayu kamper solid
- 2 (dua) muka lapis panel plywood 18 mm Finsh. HPL ex Deco 3412 Yoman

5 Pintu Toilet (P4) Unit 1.00 1,500,000.00

- Kusen aluminium
- Daun pintu PVC
- Lockcase + handle pintu type lever handle
- Engsel pintu
- Karet/sealant
- Angker/fisher

6 Jendela Entrance (JK1) Unit 2.00 1,200,000.00

- Clear Glass 12 mm
- Pas. Sticker Sandblast

7 Jendela Depan kantor kas (JK2) Unit 1.00 12,500,000.00

- Clear Glass 12 mm
- Sticker Sandblast

8 Jendela Rg. Kepala kas (J1) 1.00 900,000.00

 HARGA SATUAN
No URAIAN PEKERJAAN SATUAN VOLUME
(Rp)

(1) (2) (3) (4) (5)

- Kusen aluminium
- Daun Jendela Panil Kaca 8 mm

9 Jendela Teralis Rg. Kepala kas (JT) Unit 1.00 1,238,233.92

- Besi Siku 20.20 mm (Rangka)
- Teralis Besi Ulir (DB-16), Jarak 7.5 cm Vertikal

10 Tipe PH (Pintu Harmonika dengan Daun, Lebar 425 cm) m2 15.34 1,571,700.00
- Plat Daun 0,9 mm 16 mm/5 mm, berdiri 24/5 mm, silang 16/5 mm
- UNP samping 50 mm, Rel bawah 16/50 mm
- Aksesories Pintu (handle Stainless)

DIVISI 09 PEKERJAAN PLAFOND

1 Pekerjaan Pemasangan Plafond Gypsumboard, tebal 9 mm ex.

Jayaboard/Elephant
Rangka Metal Furing/Hollow (pola rangka 60 x 60 ) m2 60.75 176,686.10
- Banking Hall
- Ruang Pimpinan
- Ruang Server
- Back Office
2 Pek Pemasangan Plafond Calciboard merk Calci, tebal 6 mm
Rangka Hollow (pola rangka 60 x 60 ) m2 46.80 181,519.43
- Teras Depan Luar bangunan
- Toilet
3 Pekerjaan Pemasangan List Plafond, Gypsum Profil m1 58.75 114,557.50

DIVISI 10 PEKERJAAN FASADE

1 Pasang Neon box Sticker Finsh. Aclyric susu t=5mm m1 15.26 2,500,000.00
Aclyric susu 4 mm, Hollow 20.40.1,5. Lampu TI 36 watt, 8 bh

DIVISI 11 PEKERJAAN PENGECATAN

1 Pengecatan Dinding ex. Mowilex E 7000 putih melati/setara m2 234.00 31,452.16

2 Pengecatan Plafond ex. Mowilex m2 107.55 37,580.20
3 Pengecatan Listplank m2 9.00 36,377.40

DIVISI 12 PEKERJAAN SANITARY FIXTURE

1 Pengadaan dan pemasangan Washtafel Toto, Type Semi Recessed Unit 1.00 1,655,000.00
termasuk kran air, leher angsa dan instalasi pipa termasuk:
- Cermin, ukuran 90x100cm Bh 1.00 450,000.00
- Tempat sabun cair - Tangki plastik, dudukan stainless steel Bh 1.00 235,562.50
- Tempat Tissue Stainless Steel Bh 1.00 85,187.50
- Tempat Sampah dengan tutup dari Stainless Steel Bh 1.00 225,000.00
2 Pengadaan dan Pemasangan Sanitary WC/KM:
- Kloset Duduk merk Toto Bh 1.00 1,635,000.00
- Jet Shower Bh 1.00 185,437.50
- Kran Air Stainless Steel Wasser Bh 1.00 57,722.50
- Tempat Tissue Closet Stainless Steel Bh 1.00 85,187.50
- Robe Hook / Gantungan Pakaian Bh 1.00 27,675.00
- Tempat sabun cair - Tangki plastik, dudukan stainless steel Bh 1.00 235,562.50
- Floor Drain Stainless Steel Bh 1.00 64,540.00
3 Pas. Pipa Air Bersih PVC tipe D Ø 3/4" ( Conect ke Pipa Eksisting) m' 7.00 12,979.60
4 Pas. Pipa Disposal Padat tipe D Ø 4"( Conect ke outlet Eksisting) m' 7.00 43,960.00
5 Pas. Pipa Air Kotor tipe D Ø 3"( Conect ke outlet Eksisting) m' 7.00 31,580.00
6 Pas. Pipa Buangan AC tipe D Ø 3/4" AW ( Conect ke outlet Eksisting) m' 7.00 25,500.00
7 Pas. Pipa Buangan Air Hujan 4" m' 25.00 43,960.00

DIVISI 13 PEKERJAAN MEKANIKAL ELEKTRIKAL

A Instalasi Listrik
1 Instalasi Penerangan dengan kabel NYM 3x2,5 sqmm Ttk 16.00 257,931.84
- dengan protector PVC conduit
- Conduit National/Clipsal/EGA, Kabel produk : Kabelindo, Kabel Metal,
Tranka Kabel, Supreme
2 Instalasi Stop kontak dengan kabel NYM 3x2,5 sqmm Ttk 5.00 98,398.50
- dengan protector PVC conduit
- CondPower Outlet (Kotak Kontak) Clipsal
Tranka Kabel, Supreme
3 Instalasi Saklar dengan kabel NYM 3x2,5 sqmm Ttk 7.00 119,661.00
- dengan protector PVC conduit
- Conduit National/Clipsal/EGA, Kabel produk : Kabelindo, Kabel Metal,
Tranka Kabel, Supreme
4 Instalasi Stop kontak AC dengan kabel NYM 3x4 sqmm Ttk 4.00 108,398.50
- dengan protector PVC conduit

B Pekerjaan Armature & Fixtures

 HARGA SATUAN
No URAIAN PEKERJAAN SATUAN VOLUME
(Rp)

(1) (2) (3) (4) (5)

1 Armature lampu Down Light 18 Watt Bh 8.00 163,875.00
Armature lampu Down Light A4021 RD 150 RPL ex. Golden star, warna putih.
Komponen lampu PLC 18 Watt, jenis warm light ex. Philips/Osram
2 Armature lampu Down Light 14 Watt, untuk Back Drop Bh 3.00 137,625.00
3 Armature lampu TL RM 300 x 2 18 Watt Bh 5.00 159,625.00
4 Armature lampu TL 20 Watt Col. Flourescent, untuk meja teller Bh 3.00 108,500.00
5 Armature lampu TL Ultra Violet (lampu deteksi uang palsu) Bh 1.00 120,000.00
- Armature lampu TL Ultra Violet 10 Watt ex. Golden star
6 Armature stop kontak normal 2 lubang, outbow Bh 2.00 57,500.00
Ex. German, termasuk kabel extention dan steker
7 Armature stop kontak UPS 4 lubang, outbow Bh 2.00 60,000.00
Ex. German, termasuk kabel extention dan steker
8 Armature stop kontak normal 2 lubang, inbow Bh 3.00 40,000.00
Ex. German, termasuk kabel extention dan steker
9 Armature stop kontak UPS 4 lubang, inbow Bh 3.00 60,000.00
Ex. German, termasuk kabel extention dan steker
10 Armature stop AC, inbow Bh 4.00 60,500.00
Ex. German, termasuk kabel extention dan steker
11 Armature Saklar ganda Bh 3.00 77,500.00
Merk : Legrand/Merten/MK
12 Armature Saklar engkel Bh 4.00 50,500.00
Merk : Legrand/Merten/MK

C Pekerjaan Panel Listrik

1 Panel Listrik normal + perakitan box panel ukuran 40 x 60 Unit 1.00 3,500,000.00
Box lokal termasuk ampere meter, volt meter, frequensi meter, indikator meter
dan komponen Merlin Gerlin
2 Pengadaan C O S 32 A, ex. Mercize Unit 1.00 305,000.00
3 Pengadaan MCB 25 A 3 ph, ex merlin Gerlin/setara Unit 1.00 215,000.00
4 Pengadaan MCB 10 A 3 ph, ex merlin Gerlin/setara Unit 1.00 155,500.00
5 Pengadaan MCB 6 A, ex merlin Gerlin/setara Unit 4.00 128,500.00
6 Pengadaan MCB 10 A, ex merlin Gerlin/setara Unit 3.00 154,000.00
7 Pengadaan MCB 16 A 3 ph, ex merlin Gerlin/setara Unit 1.00 180,500.00
8 Pengadaan Timer 16 A Unit 1.00 500,000.00
9 Pengadaan Contactor 20 A Unit 1.00 125,000.00
10 Pemasangan kabel toevoer panel induk dari KWH + Genset ke panel m 10.00 125,000.00
dengan kabel NYY 10 mm
11 Pekerjaan Grounding/Pentanahan < 1 ohm Ls 1.00 3,500,000.00
- Pengeboran
- kabel BC 25 mm

D Pekerjaan Kabel Data

1 Instalasi kabel data + Outlet data RJ 45 Ttk 5.00 300,000.00
Kabel UTP Cat 6+ modular jack (socket flate)
Dengan protector PVC conduit National/Clipsal/EGA
2 Patch Panel AMP 16 Port Unit 1.00 226,000.00
3 Patch Cord AMP Cat 6 + RJ 45, dari outlet ke komputer Bh 5.00 132,500.00
4 Patch Cord AMP Cat 6 + RJ 45, dari patch ke panel HUB Bh 5.00 160,000.00
5 HUB D-Link 16 Port Unit 1.00 435,000.00

E Instalasi Security Alarm

1 Instalasi security alarm kabel ITC 2x2x0,6 mm dengan protector PVC conduit Unit 3.00 300,000.00
Conduit National/Clipsal/EGA, kabel produk: Kabelindo, Kabel Metal,
Tranka Kabel, Supreme
2 Panic Button (PA), ex. DSC/setara Unit 2.00 535,100.00
3 Strobelight + sirine, ex. DSC/setara Unit 1.00 836,500.00
4 Door Content Ls 1.00 219,400.00

DIVISI 14 PERABOT DAN PERLENGKAPAN KANTOR

A Meubeler
1 Meja Counter m1 5.40 3,600,000.00
- Top Marmer tebal 2 cm, ex. Makasar
- Rangka Kayu kamper solid
- Badan meja plywood 18 mm
- Top meja double plywood 12 mm dan plywood 18 mm
- Ending top meja profil kayu sungkai solid di rooter
- Ban profil bagian depan kayu profil sungkai solid
- Top meja bagian depan, finsh HPL ex. Deco 3412 Yoman
- Badan meja bagian depan finsh. Cat duco ex. Nippe admirel blue
- Mobile Drawer 2 Unit

2 Meja CS Unit 1.00 4,800,000.00

- Rangka Kayu kamper solid
- Badan meja plywood 18 mm
- Top meja double plywood 12 mm dan plywood 18 mm
- Ending top meja profil kayu sungkai solid di rooter
- Ban profil bagian depan kayu profil sungkai solid
- Top meja dan badan finsh. HPL ex. Deco 3412 Yoman
- Mobile Drawer 1 Unit
 HARGA SATUAN
No URAIAN PEKERJAAN SATUAN VOLUME
(Rp)

(1) (2) (3) (4) (5)

3 Meja Kepala Kas Unit 1.00 6,800,000.00

- 150 x 70 x 76
- Executive Desk, 7 M-15D-06 Elegant Series
- Beech, Multipleks + HPL/setara

4 Meja Server Unit 1.00 1,600,000.00

- 70 x 70 x 60
- Beech, Multipleks + HPL/setara

5 Meja Formulir Unit 1.00 4,000,000.00

- Rangka Kayu kamper solid
- Badan meja plywood 18 mm
- Top meja double plywood 12 mm dan plywood 18 mm
- Ending top meja profil kayu sungkai solid di rooter
- Ban profil bagian depan kayu profil sungkai solid
- Top meja dan badan finsh. HPL ex. Deco 3412 Yoman
6 Rak Formulir Unit 1.00 4,500,000.00
- Rangka Kayu kamper solid
- Badan meja plywood 18 mm
- Top meja double plywood 12 mm dan plywood 18 mm
- Ending top meja profil kayu sungkai solid di rooter
- Beech, Multipleks + HPL/setara
7 Credendenza Pimpinan Unit 1.00 2,800,000.00
- Rangka Kayu kamper solid
- Badan meja plywood 18 mm
- Top meja double plywood 12 mm dan plywood 18 mm
- Ending top meja profil kayu sungkai solid di rooter
- Beech, Multipleks + HPL/setara
8 Kursi Pegawai
Office chair hidrolic dengan lengan/setara, colour blue/black
fabric with wheel, hidrolic
- Kursi Kepala Kas (Executive Chair) Unit 1.00 3,000,000.00
- Kursi CSO Unit 4.00 2,500,000.00
- Kursi Hadap Nasabah Unit 2.00 1,700,000.00
9 Kursi Tunggu, 4 Sheeter Unit 2.00 2,400,000.00

B Telepon (PABX)
1 Instalasi telepon dengan kabel 2 x 2 x 0,6 mm dengan protector PVC conduit Ttk 2.00 150,000.00
Conduit National/Clipsal/EGA, kabel produk: Kabelindo, Kabel Metal,
Tranka Kabel, Supreme
2 Armature Outlet Telephone Unit 2.00 350,000.00
Merk : Legrand/Merten/MK
3 System Panasonic KX Tes 824, 3 Line, 16 extention
Terdiri dari:
- Key phone 7730 Unit 1.00 1,500,000.00
- Box Panel Unit 1.00 2,500,000.00
4 Armature Pesawat Telephone Unit 2.00 125,000.00

C Pekerjaan CCTV
1 Instalasi CCTV kabel ITC 2 x 2 x 0,6 mm dengan protector PVC conduit Ttk 2.00 300,000.00
- Kabel video USA + Kabel Power Supreme+Ducting
2 DVR 4 CH Invinity Unit 1.00 3,969,000.00
3 HD 2TB Survaillance Unit 1.00 3,000,000.00
4 Kamera Invinity DS 382V Infrared Unit 2.00 1,320,000.00
5 LCD Monitor 18 Inchi Merk LG Unit 1.00 1,070,000.00
6 UPS 1200 VA merk Laplace Unit 1.00 900,000.00

D Air Conditioning
1 Pekerjaan Pemasangan AC Split 2 PK Lengkap dengan Instalasi pipa + Unit 1.00 6,241,176.25
dudukan outdoor unit
- Merk Panasonic Autorestart
2 Pekerjaan Pemasangan AC Split 1/2 PK Lengkap dengan Instalasi pipa + Unit 2.00 2,848,742.25
dudukan outdoor unit
- Merk Panasonic Autorestart

DIVISI 14 PEKERJAAN AKHIR

1 Pekerjaan Pembersihan Akhir Ls 1.00 500,000.00

TOTAL 445,685,933.2
JUMLAH
(Rp)

(6)

19,278,048.27

1,000,000.00

294,000.00
605,970.00
134,230.57
500,000.00
1,000,000.00
8,759,621.70
2,419,875.00
392,000.00
2,872,351.00
1,000,000.00
300,000.00

511,320.11

57,744.00
9,223.00
444,353.11
-
-

9,956,773.42

710,590.90
673,789.29
3,222,647.56
408,897.76
4,940,847.90

22,479,643.59

6,820,596.00
994,820.40
992,221.12
5,465,037.60
825,090.00
795,022.27
5,098,480.20
1,414,440.00
73,936.00

74,930,890.15

42,265,578.00
21,310,239.90
4,019,098.50
1,080,293.75
3,937,500.00
331,680.00
1,986,500.00

37,862,671.18

26,414,360.96

382,095.00
3,001,958.24
JUMLAH
(Rp)

(6)

407,397.60

7,656,859.38

17,631,544.77

5,281,544.77

8,850,000.00

3,000,000.00
500,000.00

57,924,650.25

7,500,000.00

3,500,158.33

3,000,000.00

1,276,380.00

1,500,000.00

2,400,000.00

12,500,000.00

900,000.00
JUMLAH
(Rp)

(6)

1,238,233.92

24,109,878.00

25,959,043.18

10,733,680.58

8,495,109.48

6,730,253.13

38,150,000.00

38,150,000.00

11,728,952.55

7,359,805.44
4,041,750.51
327,396.60

6,839,012.20

1,655,000.00

450,000.00
235,562.50
85,187.50
225,000.00

1,635,000.00
185,437.50
57,722.50
85,187.50
27,675.00
235,562.50
64,540.00
90,857.20
307,720.00
221,060.00
178,500.00
1,099,000.00

27,425,722.86
5,890,122.86
4,126,909.36

491,992.50

837,627.00

433,594.00

4,179,000.00
JUMLAH
(Rp)

(6)
1,311,000.00

412,875.00
798,125.00
325,500.00
120,000.00

115,000.00

120,000.00

120,000.00

180,000.00

242,000.00

232,500.00

202,000.00

10,707,000.00
3,500,000.00

305,000.00
215,000.00
155,500.00
514,000.00
462,000.00
180,500.00
500,000.00
125,000.00
1,250,000.00

3,500,000.00

3,623,500.00
1,500,000.00

226,000.00
662,500.00
800,000.00
435,000.00

3,026,100.00
900,000.00

1,070,200.00
836,500.00
219,400.00

94,507,660.75
65,140,000.00
19,440,000.00

4,800,000.00
 JUMLAH
(Rp)

(6)

6,800,000.00

1,600,000.00

4,000,000.00

4,500,000.00

2,800,000.00

3,000,000.00
10,000,000.00
3,400,000.00
4,800,000.00

5,250,000.00
300,000.00

700,000.00

1,500,000.00
2,500,000.00
250,000.00

12,179,000.00
600,000.00

3,969,000.00
3,000,000.00
2,640,000.00
1,070,000.00
900,000.00

11,938,660.75
6,241,176.25

5,697,484.50

500,000.00

500,000.00

445,685,933.28
ANALISA HARGA SATUAN
Paket Pekerjaan : RENCANA PEMBANGUNAN KANTOR KAS PU PETTARANI
Lokasi : KANTOR PU PETTARANI
JLN. A.P. PETTARANI - MAKASSAR
Tahun Anggaran : 2012

HARGA SATUAN SUB TOTAL

TOTAL HARGA
NO. URAIAN PEKERJAAN KOEFISIEN SAT. UPAH MATERIAL UPAH MATERIAL (Rp)
(Rp) (Rp) (Rp) (Rp)

(1) (2) (3) (4) (5) (6) (7=5x3) (8=6x3) (9=7+8)

I PEKERJAAN PERSIAPAN
1 1 m2 Pembersihan Lapangan dan Peralatan
a. Tenaga
- Pekerja 0.100 OH 50,000.00 - 5,000.00 - 5,000.00
- Mandor 0.050 OH 100,000.00 - 5,000.00 - 5,000.00
TOTAL I. 5 10,000.00 - 10,000.00
2 1 m3 Bongkaran Beton Bertulang
a. Tenaga
- Pekerja 6.667 OH 50,000.00 - 333,350.00 - 333,350.00
- Mandor 0.333 OH 100,000.00 - 33,300.00 - 33,300.00
TOTAL I. 1 366,650.00 - 366,650.00
3 1 m2 Bongkaran Dinding Tembok Batu Bata
a. Tenaga
- Pekerja 6.667 OH 50,000.00 - 333,350.00 - 333,350.00
- Mandor 0.033 OH 100,000.00 - 3,300.00 - 3,300.00
TOTAL I. 1 336,650.00 - 33,665.00
4 1 Unit Bongkaran Pintu & Jendela
a. Tenaga
- Pekerja 8.200 OH 50,000.00 - 410,000.00 - 410,000.00
- Mandor 0.800 OH 100,000.00 - 80,000.00 - 80,000.00
TOTAL I. 1 490,000.00 - 49,000.00
5 1 m2 Membongkar Atap temasuk penutup atap
a. Tenaga
- Pekerja 0.750 OH 50,000.00 - 37,500.00 - 37,500.00
- Tukang Kayu 0.085 OH 80,000.00 - 6,800.00 - 6,800.00
- Kepala Tukang 0.050 OH 100,000.00 - 5,000.00 - 5,000.00
- Mandor 0.050 OH 100,000.00 - 5,000.00 - 5,000.00
TOTAL I. 2 54,300.00 - 54,300.00
6 1 m2 Bongkaran Plafond
a. Tenaga
- Pekerja 0.250 OH 50,000.00 - 12,500.00 - 12,500.00
- Mandor 0.100 OH 100,000.00 - 10,000.00 - 10,000.00
TOTAL I. 2 22,500.00 - 22,500.00
7 1 m2 Bongkaran Lantai Tegel
a. Tenaga
- Pekerja 0.250 OH 50,000.00 - 12,500.00 - 12,500.00
- Mandor 0.150 OH 100,000.00 - 15,000.00 - 15,000.00
TOTAL I. 3 27,500.00 - 27,500.00

II PEKERJAAN TANAH
1 1 m3 Galian Tanah Biasa, sedalam 1 Meter
a. Tenaga
- Pekerja 0.400 OH 50,000.00 - 20,000.00 - 20,000.00
- Mandor 0.040 OH 100,000.00 - 4,000.00 - 4,000.00
TOTAL II. 1 24,000.00 - 24,000.00
2 1 m3 Urugan Kembali
a. Tenaga
- Pekerja 0.192 OH 50,000.00 - 9,600.00 - 9,600.00
- Mandor 0.019 OH 100,000.00 - 1,900.00 - 1,900.00
TOTAL II. 2 11,500.00 - 11,500.00
3 1 m3 Penimbunan Tanah (Pemadatan)
a. Tenaga
- Pekerja 0.500 OH 50,000.00 - 25,000.00 - 25,000.00
- Mandor 0.005 OH 100,000.00 - 500.00 - 500.00
TOTAL II. 5 25,500.00 - 25,500.00
4 1 m3 Urugan Pasir
a. Tenaga
- Pekerja 0.300 OH 50,000.00 - 15,000.00 - 15,000.00
- Mandor 0.010 OH 100,000.00 - 1,000.00 - 1,000.00
b. Bahan
- Pasir Urug 1.200 m3 - 115,000.00 - 138,000.00 138,000.00
TOTAL II. 3 16,000.00 138,000.00 154,000.00

III PEKERJAAN PONDASI

1 1 m2 Pasang Pondasi Batu Bata, 1 Pc : 3 Ps
a. Tenaga
- Pekerja 0.300 OH 50,000.00 - 15,000.00 - 15,000.00
- Tukang Batu 0.100 OH 80,000.00 - 8,000.00 - 8,000.00
- Kepala Tukang 0.010 OH 100,000.00 - 1,000.00 - 1,000.00
- Mandor 0.015 OH 100,000.00 - 1,500.00 - 1,500.00
b. Bahan
- Batu Bata 70.000 Bh - 650.00 - 45,500.00 45,500.00
- Semen Portland 14.370 Kg 1,040.00 14,944.80 14,944.80
- Pasir Pasang 0.040 m3 - 220,000.00 - 8,800.00 8,800.00
TOTAL III. 1 25,500.00 69,244.80 94,744.80

IV PEKERJAAN DINDING
1 1 m2 Pasangan Bata Merah - tebal ½ Bata, 1 Pc : 4 Ps
a. Tenaga
- Pekerja 0.300 OH 50,000.00 - 15,000.00 - 15,000.00
- Tukang Batu 0.100 OH 80,000.00 - 8,000.00 - 8,000.00
- Kepala Tukang 0.010 OH 100,000.00 - 1,000.00 - 1,000.00
- Mandor 0.015 OH 100,000.00 - 1,500.00 - 1,500.00
b. Bahan
- Batu Tela 70.000 Bh - 650.00 - 45,500.00 45,500.00
- Semen Portland 11.500 Kg - 1,040.00 - 11,960.00 11,960.00
- Pasir Pasang 0.043 m3 - 220,000.00 - 9,460.00 9,460.00
TOTAL IV. 3 25,500.00 66,920.00 92,420.00

V PEKERJAAN PLESTERAN
 1 1 m2 Plesteran Dinding 1 : 3 + Acian
a. Tenaga
- Pekerja 0.225 OH 50,000.00 - 11,250.00 - 11,250.00
- Tukang Batu 0.153 OH 80,000.00 - 12,200.00 - 12,200.00
- Kepala Tukang 0.010 OH 100,000.00 - 1,000.00 - 1,000.00
- Mandor 0.008 OH 100,000.00 - 800.00 - 800.00
b. Bahan
- Semen Portland 8.000 Kg - 1,040.00 - 8,320.00 8,320.00
- Pasir Pasang 0.026 m3 - 220,000.00 - 5,720.00 5,720.00
TOTAL V. 1 25,250.00 14,040.00 39,290.00
2 1 m2 Plesteran Dinding 1 : 5 + Acian
a. Tenaga
- Pekerja 0.225 OH 50,000.00 - 11,250.00 - 11,250.00
- Tukang Batu 0.153 OH 80,000.00 - 12,200.00 - 12,200.00
- Kepala Tukang 0.010 OH 100,000.00 - 1,000.00 - 1,000.00
- Mandor 0.008 OH 100,000.00 - 800.00 - 800.00
b. Bahan
- Semen Portland 5.400 Kg - 1,040.00 - 5,616.00 5,616.00
- Pasir Pasang 0.028 m3 - 220,000.00 - 6,160.00 6,160.00
TOTAL V. 2 25,250.00 11,776.00 37,026.00

V PEKERJAAN BETON
1 1 m3 Beton K.175
a. Tenaga
- Pekerja 1.650 OH 50,000.00 - 82,500.00 - 82,500.00
- Tukang Batu 0.250 OH 80,000.00 - 20,000.00 - 20,000.00
- Kepala Tukang 0.025 OH 100,000.00 - 2,500.00 - 2,500.00
- Mandor 0.080 OH 100,000.00 - 8,000.00 - 8,000.00
b. Bahan
- Semen Portland 6.600 Kg - 1,040.00 - 6,864.00 6,864.00
- Pasir beton 0.600 m3 - 220,000.00 - 132,000.00 132,000.00
- Koral Beton 0.602 m3 - 230,000.00 - 138,460.00 138,460.00
TOTAL V. 1 113,000.00 277,324.00 390,324.00
2 1 Kg Pek. besi beton U24
a. Tenaga
- Pekerja 0.007 OH 50,000.00 - 350.00 - 350.00
- Tukang Batu 0.007 OH 80,000.00 - 560.00 - 560.00
- Kepala Tukang 0.001 OH 100,000.00 - 70.00 - 70.00
- Mandor 0.000 OH 100,000.00 - 30.00 - 30.00
b. Bahan
- Besi Beton U24 1.000 Kg - 11,000.00 - 11,000.00 11,000.00
- Kawat Beton 0.594 Kg - 25,000.00 - 14,850.00 14,850.00
TOTAL V. 1 1,010.00 25,850.00 26,860.00
3 1 m2 Pasang & Bongkar Bekisting
a. Tenaga
- Pekerja 0.320 OH 50,000.00 - 16,000.00 - 16,000.00
- Tukang Batu 0.330 OH 80,000.00 - 26,400.00 - 26,400.00
- Kepala Tukang 0.033 OH 100,000.00 - 3,300.00 - 3,300.00
- Mandor 0.006 OH 100,000.00 - 600.00 - 600.00
b. Bahan
- Papan Kayu Kls II 0.040 m3 - 1,950,000.00 - 78,000.00 78,000.00
- Paku Biasa 2"-5" 0.400 Kg - 22,500.00 - 9,000.00 9,000.00
- Minyak Bekisting 0.200 Ltr - 27,000.00 - 5,400.00 5,400.00
- Balok Kayu Kelas II 0.018 m3 - 2,750,000.00 - 49,500.00 49,500.00
- Plywood tebal 9 mm 0.350 Lbr - 175,000.00 - 61,250.00 61,250.00
- Dolken Kayu Galam Ø 8-10/4 2.000 Btg - 25,000.00 - 50,000.00 50,000.00
TOTAL V. 8 46,300.00 253,150.00 299,450.00
4 1 m3 Meja Beton Wastafel
Beton K.175 0.192 m3 - 390,324.00 - 74,942.21 74,942.21 0.8 0.2
Pasang & Bongkar Bekisting 0.160 m2 - 299,450.00 - 47,912.00 47,912.00
Pek. besi beton U24 80.000 Kg - 26,860.00 - 2,148,800.00 2,148,800.00
TOTAL V. 8 - 2,271,654.21 2,271,654.21
5 1 m3 Sloef 15/20
Beton K.175 1.010 m3 - 390,324.00 - 394,227.24 394,227.24 0.15 0.15 44.44444
Pasang & Bongkar Bekisting 2.000 m2 - 299,450.00 - 598,900.00 598,900.00
Pek. besi beton U24 110.000 Kg - 26,860.00 - 2,954,600.00 2,954,600.00
TOTAL V. 8 - 3,947,727.24 3,947,727.24
6 1 m3 Kolom 15/15
Beton K.175 1.010 m3 - 390,324.00 - 394,227.24 394,227.24
Pasang & Bongkar Bekisting 4.000 m2 - 299,450.00 - 1,197,800.00 1,197,800.00
Pek. besi beton U24 100.000 Kg - 26,860.00 - 2,686,000.00 2,686,000.00
TOTAL V. 8 - 4,278,027.24 4,278,027.24
7 1 m3 Ringbalk 15/15
Beton K.175 1.010 m3 - 390,324.00 - 394,227.24 394,227.24
Pasang & Bongkar Bekisting 3.000 m2 - 299,450.00 - 898,350.00 898,350.00
Pek. besi beton U24 100.000 Kg - 26,860.00 - 2,686,000.00 2,686,000.00
TOTAL V. 8 - 3,978,577.24 3,978,577.24
8 1 m3 Dak Beton t=10 cm
Beton K.175 1.010 m3 - 390,324.00 - 394,227.24 394,227.24
Pasang & Bongkar Bekisting 1.500 m2 - 299,450.00 - 449,175.00 449,175.00
Pek. besi beton U24 100.000 Kg - 26,860.00 - 2,686,000.00 2,686,000.00
TOTAL V. 8 - 3,529,402.24 3,529,402.24

IV PEKERJAAN PENGECATAN
1 1 m2 Pengecatan Dinding Dalam
a. Tenaga
- Pekerja 0.022 OH 50,000.00 - 1,100.00 - 1,100.00
- Tukang Cat 0.069 OH 80,000.00 - 5,544.00 - 5,544.00
- Kepala Tukang 0.007 OH 100,000.00 - 693.00 - 693.00
- Mandor 0.003 OH 100,000.00 - 275.00 - 275.00
b. Bahan
- Compound 0.100 Zak - 85,000.00 - 8,500.00 8,500.00
- Cat Dasar Mowilex 0.100 Kg - 59,000.00 - 5,900.00 5,900.00
- Cat Penutup Mowilex 0.160 Kg 1.00 59,000.00 0.16 9,440.00 9,440.16
 TOTAL IV. 1 7,612.00 14,400.00 31,452.16
2 1 m2 Pengecatan Dinding Luar
a. Tenaga
- Pekerja 0.022 OH 50,000.00 - 1,100.00 - 1,100.00
- Tukang Cat 0.069 OH 80,000.00 - 5,544.00 - 5,544.00
- Kepala Tukang 0.007 OH 100,000.00 - 693.00 - 693.00
- Mandor 0.003 OH 100,000.00 - 275.00 - 275.00
b. Bahan
- Compound 0.100 Zak - 85,000.00 - 8,500.00 8,500.00
- Cat Dasar Mowilex 0.100 Kg - 59,000.00 - 5,900.00 5,900.00
- Cat Penutup Mowilex (Weathershield) 0.240 Kg 1.00 68,000.00 0.24 16,320.00 16,320.24
TOTAL IV. 1 7,612.00 14,400.00 38,332.24
3 1 m2 Pengecatan Plafond
a. Tenaga
- Pekerja 0.040 OH 50,000.00 - 2,000.00 - 2,000.00
- Tukang Cat 0.080 OH 80,000.00 - 6,400.00 - 6,400.00
- Kepala Tukang 0.008 OH 100,000.00 - 800.00 - 800.00
- Mandor 0.010 OH 100,000.00 - 1,000.00 - 1,000.00
b. Bahan
- Compound 0.100 Zak - 85,000.00 - 8,500.00 8,500.00
- Cat Dasar Mowilex 0.120 Kg - 59,000.00 - 7,080.00 7,080.00
- Cat Penutup Mowilex 0.200 Kg 1.00 59,000.00 0.20 11,800.00 11,800.20
TOTAL IV. 1 10,200.00 15,580.00 37,580.20

V PEKERJAAN PENUTUP LANTAI DAN DINDING

1 1 m2 Pasangan Keramik Homogeneus Tile Lantai 60 x 60 cm
a. Tenaga
- Pekerja 0.250 OH 50,000.00 - 12,500.00 - 12,500.00
- Tukang Batu 0.120 OH 80,000.00 - 9,600.00 - 9,600.00
- Kepala Tukang 0.012 OH 100,000.00 - 1,200.00 - 1,200.00
- Mandor 0.013 OH 100,000.00 - 1,250.00 - 1,250.00
b. Bahan
- Keramik Homogeneus Tile Lantai, uk. 60x60 cm, (Terang Polish 3.000 Bh - 100,000.00 - 300,000.00 300,000.00
- Semen Portland 5.000 Kg - 7,400.00 - 37,000.00 37,000.00
- Semen Warna 1.650 Kg - 3,800.00 - 6,270.00 6,270.00
- Pasir Pasangan, t=5 cm 0.050 m3 - 220,000.00 - 11,000.00 11,000.00
TOTAL 24,550.00 354,270.00 378,820.00

2 1 m2 Pasangan Keramik Homogeneus Tile Lantai 40 x 40 cm

a. Tenaga
- Pekerja 0.250 OH 50,000.00 - 12,500.00 - 12,500.00
- Tukang Batu 0.120 OH 80,000.00 - 9,600.00 - 9,600.00
- Kepala Tukang 0.012 OH 100,000.00 - 1,200.00 - 1,200.00
- Mandor 0.013 OH 100,000.00 - 1,250.00 - 1,250.00
b. Bahan
- Keramik Homogeneus Tile Lantai, uk. 40x40 cm, (Gelap/Polish) 6.100 Bh - 50,000.00 - 305,000.00 305,000.00
- Semen Portland 5.000 Kg - 7,400.00 - 37,000.00 37,000.00
- Semen Warna 1.650 Kg - 3,800.00 - 6,270.00 6,270.00
- Pasir Pasangan, 2=5 cm 0.020 m3 - 220,000.00 - 4,400.00 4,400.00
TOTAL 24,550.00 352,670.00 377,220.00

3 1 m2 Pasangan Keramik Lantai 25 x 25 cm

a. Tenaga
- Pekerja 0.250 OH 50,000.00 - 12,500.00 - 12,500.00
- Tukang Batu 0.120 OH 80,000.00 - 9,600.00 - 9,600.00
- Kepala Tukang 0.012 OH 100,000.00 - 1,200.00 - 1,200.00
- Mandor 0.013 OH 100,000.00 - 1,250.00 - 1,250.00
b. Bahan
- Keramik Lantai 25X25 cm 9.100 Bh - 10,000.00 - 91,000.00 91,000.00
- Semen Portland 5.000 Kg - 7,400.00 - 37,000.00 37,000.00
- Semen Warna 1.650 Kg - 3,800.00 - 6,270.00 6,270.00
- Pasir Pasangan, t=5 cm 0.050 m3 - 220,000.00 - 11,000.00 11,000.00
TOTAL 24,550.00 145,270.00 169,820.00

4 1 m2 Pasangan Keramik Dinding 25 x 30 cm

a. Tenaga
- Pekerja 0.250 OH 50,000.00 - 12,500.00 - 12,500.00
- Tukang Batu 0.120 OH 80,000.00 - 9,600.00 - 9,600.00
- Kepala Tukang 0.012 OH 100,000.00 - 1,200.00 - 1,200.00
- Mandor 0.013 OH 100,000.00 - 1,250.00 - 1,250.00
b. Bahan
- Keramik Dinding 25X30 cm 9.100 Bh - 32,777.78 - 298,277.78 298,277.78
- Semen Portland 5.000 Kg - 7,400.00 - 37,000.00 37,000.00
- Semen Warna 1.650 Kg - 3,800.00 - 6,270.00 6,270.00
- Pasir Pasangan, t=2 cm 0.020 m3 - 220,000.00 - 4,400.00 4,400.00
TOTAL 24,550.00 345,947.78 370,497.78

VI PEKERJAAN ATAP
1 1 m2 Pasang Rangka Kuda-kuda Baja Ringan t= 0.6 mm, Smartruss
a. Tenaga
- Pekerja 0.120 OH 50,000.00 - 6,000.00 - 6,000.00
- Tukang Besi 0.120 OH 80,000.00 - 9,600.00 - 9,600.00
- Kepala Tukang 0.012 OH 100,000.00 - 1,200.00 - 1,200.00
- Mandor 0.006 OH 100,000.00 - 600.00 - 600.00
b. Bahan
- Baja Ringan t=0.6 mm, Smartruss 12.200 M1 - 20,000.00 - 244,000.00 244,000.00
- Paku sekrup 4" 1.200 Kg - 500.00 - 600.00 600.00
TOTAL VI. 1 17,400.00 244,600.00 262,000.00
2 1 m2 Pasangan Atap Genteng Metal, t=4 mm, ex. Multiroof
a. Tenaga
- Pekerja 0.200 OH 50,000.00 - 10,000.00 - 10,000.00
- Tukang Besi 0.100 OH 80,000.00 - 8,000.00 - 8,000.00
- Kepala Tukang 0.010 OH 100,000.00 - 1,000.00 - 1,000.00
- Mandor 0.001 OH 100,000.00 - 100.00 - 100.00
b. Bahan
- Genteng Metal Polos, t=0.4, Multiroof 1.400 Lbr - 77,500.00 - 108,500.00 108,500.00
- Sekrup 9.000 Pcs - 500.00 - 4,500.00 4,500.00
TOTAL VI. 1 19,100.00 113,000.00 132,100.00
3 1 m1 Pasang Nok genteng metal model U (polos), Multiroof
a. Tenaga
- Pekerja 0.250 OH 50,000.00 - 12,500.00 - 12,500.00
- Tukang Besi 0.150 OH 80,000.00 - 12,000.00 - 12,000.00
- Kepala Tukang 0.015 OH 100,000.00 - 1,500.00 - 1,500.00
- Mandor 0.013 OH 100,000.00 - 1,300.00 - 1,300.00
 b. Bahan
- Nok genteng metal model U (polos), Multiroof 1.100 Bh - 52,500.00 - 57,750.00 57,750.00
- Sekrup 4.000 Pcs - 500.00 - 2,000.00 2,000.00
TOTAL VI. 1 27,300.00 59,750.00 87,050.00
3 1 m1 Pasang Talang Air
a. Tenaga
- Pekerja 0.200 OH 50,000.00 - 10,000.00 - 10,000.00
- Tukang Besi 0.400 OH 80,000.00 - 32,000.00 - 32,000.00
- Kepala Tukang 0.025 OH 100,000.00 - 2,500.00 - 2,500.00
- Mandor 0.010 OH 100,000.00 - 1,000.00 - 1,000.00
b. Bahan
- Seng Plat 3' x 6 ' BJLS 28 0.500 Lbr - 61,000.00 - 30,500.00 30,500.00
- Paku Biasa 1/2-1" atau Sekrup 0.150 Kg - 22,500.00 - 3,375.00 3,375.00
TOTAL VI. 1 45,500.00 33,875.00 79,375.00
3 1 m1 Pasang Waterproofing (Dak Beton)
a. Tenaga
- Pekerja 0.200 OH 50,000.00 - 10,000.00 - 10,000.00
- Tukang Besi 0.300 OH 80,000.00 - 24,000.00 - 24,000.00
- Kepala Tukang 0.030 OH 100,000.00 - 3,000.00 - 3,000.00
- Mandor 0.010 OH 100,000.00 - 1,000.00 - 1,000.00
b. Bahan
- Brushbrond, ex Fosroc 2.000 kg - 47,000.00 - 94,000.00 94,000.00
c. Alat Bantu 1.000 Bh - 5,000.00 - 5,000.00 5,000.00
TOTAL VI. 1 38,000.00 99,000.00 137,000.00
3 1 bh Pasang Roof Drain
a. Tenaga
- Pekerja 0.010 OH 50,000.00 - 500.00 - 500.00
- Tukang Besi 0.100 OH 80,000.00 - 8,000.00 - 8,000.00
- Kepala Tukang 0.010 OH 100,000.00 - 1,000.00 - 1,000.00
- Mandor 0.005 OH 100,000.00 - 500.00 - 500.00
b. Bahan
- Roof Drain Stainless 1.000 Lbr - 98,560.00 - 98,560.00 98,560.00
- Aksesories 1.000 Ls - 2,000.00 - 2,000.00 2,000.00
TOTAL VI. 1 10,000.00 100,560.00 110,560.00

VI PEKERJAAN PLAFOND
1 1 m2 Pasangan Plafond Gipsum, t=9mm
a. Tenaga
- Upah Kerja 1.000 LS 63,000.00 - 63,000.00 - 63,000.00
b. Bahan
- Metal Furing 4.000 m' - 11,068.75 - 44,275.00 44,275.00
- Metal Furing 4.000 m' - 5,500.00 - 22,000.00 22,000.00
- Gipsumboard 9 mm 1.200 m' - 26,041.67 - 31,250.00 31,250.00
- Paper tape 0.030 Bh - 27,500.00 - 816.75 816.75
- Ramset + peluru 0.891 Set - 350.00 - 311.85 311.85
- Sekrup gypsum 16.500 Bh - 150.00 - 2,475.00 2,475.00
- Compound 0.028 Zak - 85,000.00 - 2,337.50 2,337.50
- Amplas 0.055 Lbr - 4,000.00 - 220.00 220.00
c. Alat Bantu 1.000 LS - 10,000.00 - 10,000.00 10,000.00
TOTAL VI. 1 63,000.00 113,686.10 176,686.10
2 1 m2 Pasangan Plafond calciboard, t=6 mm
a. Tenaga
- Upah Kerja 1.000 LS 72,000.00 - 72,000.00 - 72,000.00
b. Bahan
- Hollow 40x40 4.000 m' - 11,068.75 - 44,275.00 44,275.00
- Hollow 20x40 4.000 m' - 5,500.00 - 22,000.00 22,000.00
- Calciboard 6 mm 1.200 m' - 22,569.44 - 27,083.33 27,083.33
- Paper tape 0.030 Bh - 27,500.00 - 816.75 816.75
- Ramset + peluru 0.891 Set - 350.00 - 311.85 311.85
- Sekrup gypsum 16.500 Bh - 150.00 - 2,475.00 2,475.00
- Compound 0.028 Zak - 85,000.00 - 2,337.50 2,337.50
- Amplas 0.055 Lbr - 4,000.00 - 220.00 220.00
c. Alat Bantu 1.000 LS - 10,000.00 - 10,000.00 10,000.00
TOTAL VI. 1 72,000.00 109,519.43 181,519.43
3 1 m1 Pasang List Plafond Gypsum Profil
a. Tenaga
- Upah Kerja 1.000 LS 72,000.00 - 72,000.00 - 72,000.00
b. Bahan
- Gypsum Profil 1.000 m' - 30,000.00 - 30,000.00 30,000.00
- Compound 0.028 Zak - 85,000.00 - 2,337.50 2,337.50
- Amplas 0.055 Lbr - 4,000.00 - 220.00 220.00
c. Alat Bantu 1.000 LS - 10,000.00 - 10,000.00 10,000.00
TOTAL VI. 1 72,000.00 42,557.50 114,557.50

VII PEKERJAAN PARTISI & BACKDROP

1 1 m2 Partisi Gipsum 2 Sisi
a. Tenaga
- Pekerja 0.250 OH 50,000.00 - 12,500.00 - 12,500.00
- Tukang Batu 0.120 OH 80,000.00 - 9,600.00 - 9,600.00
- Kepala Tukang 0.012 OH 100,000.00 - 1,200.00 - 1,200.00
- Mandor 0.013 OH 100,000.00 - 1,250.00 - 1,250.00
b. Bahan
- Hollow 40x40 2.000 m' - 11,068.75 - 22,137.50 22,137.50
- Hollow 20x40 2.000 m' - 5,500.00 - 11,000.00 11,000.00
- Gipsumboard 9 mm 2.200 m2 - 26,041.67 - 57,291.67 57,291.67
- Paper tape 0.500 Bh - 27,500.00 - 13,750.00 13,750.00
- Ramset + peluru 1.782 Set - 350.00 - 623.70 623.70
- Sekrup gypsum 33.000 Bh - 150.00 - 4,950.00 4,950.00
- Compound 0.055 Zak - 85,000.00 - 4,675.00 4,675.00
- Amplas 0.083 Lbr - 4,000.00 - 330.00 330.00
c. Alat Bantu 1.000 LS - 22,951.57 - 22,951.57 22,951.57
TOTAL 24,550.00 137,709.44 162,259.44
2 1 m2 Partisi Backdrop
a. Tenaga
- Pekerja 0.250 OH - - - - -
- Tukang Batu 0.120 OH 50,000.00 - 6,000.00 - 6,000.00
 - Kepala Tukang 0.012 OH 80,000.00 - 960.00 - 960.00
- Mandor 0.013 OH 100,000.00 - 1,250.00 - 1,250.00
b. Bahan
- Hollow 40x40 2.000 m' - 11,068.75 - 22,137.50 22,137.50
- Hollow 20x40 2.000 m' - 5,500.00 - 11,000.00 11,000.00
- Gipsumboard 9 mm 1.100 m2 - 26,041.67 - 28,645.83 28,645.83
- Paper tape 0.500 Bh - 27,500.00 - 13,750.00 13,750.00
- Ramset + peluru 1.782 Set - 350.00 - 623.70 623.70
- Sekrup gypsum 33.000 Bh - 150.00 - 4,950.00 4,950.00
- Compound 0.055 Zak - 85,000.00 - 4,675.00 4,675.00
- HPL Ex. Deco 4312 Yoman 0.500 Lbr - 4,000.00 - 2,000.00 2,000.00
c. Alat Bantu 1.000 LS - 8,778.20 - 8,778.20 8,778.20
TOTAL 8,210.00 96,560.24 104,770.24
2 1 m' Pasangan Skirting / Plint Lantai Kayu Lapis Melaminto, tinggi=15 cm
a. Tenaga
- Upah Kerja 1.000 LS 17,500.00 - 17,500.00 - 17,500.00
b. Bahan
- Multipleks 18 mm 0.180 m' - 375,000.00 - 67,500.00 67,500.00 1.2
- Melaminto 0.200 m' - 102,430.56 - 20,486.11 20,486.11 0.15
- HPL ex. Deco 3412 Yoman 0.100 Lbr 360,000.00 - 36,000.00 36,000.00
c. Alat Bantu 1.000 LS - 13,197.92 - 13,197.92 13,197.92
TOTAL 17,500.00 137,184.03 154,684.03
3 1 m2 Backdrop - Teller
a. Tenaga
- Upah Kerja 1.500 LS 58,779.19 - 88,168.78 - 88,168.78
b. Bahan
- Multipleks 18 mm 0.500 Lbr - 283,400.00 - 141,700.00 141,700.00
- HPL Ex. Deco 3412 0.100 Lbr - 360,000.00 - 36,000.00 36,000.00
- Melaminto 0.100 Lbr - 295,000.00 - 29,500.00 29,500.00
- Plint Atas Multipleks 18 mm t=5 cm 0.050 Lbr - 283,400.00 - 14,170.00 14,170.00
- Plint Bawah Multipleks 18 mm t=10 cm 0.050 Lbr - 283,400.00 - 14,170.00 14,170.00
- Logo Back Drop (plat galvanis finsh. Cat duco) 1.000 Bh - 800,000.00 - 800,000.00 800,000.00
- Aluminium U Channel, 10x10 mm 1.100 m' - 127,312.50 - 140,043.75 140,043.75
c. Alat Bantu 1.000 LS - 58,779.19 - 58,779.19 58,779.19
TOTAL VII. 2 88,168.78 1,234,362.94 1,322,531.72

VIII PEKERJAAN PINTU, KUSEN & KACA MATI

1 Unit Tipe PK. 1 (Pintu Masuk Utama)

a. Tenaga
- Upah Kerja 1.000 LS 341,350.00 - 341,350.00 - 341,350.00
b. Bahan
- Kaca Bening 12 mm Tempered, uk. 210 x 90 cm (Pintu) 3.780 m2 - 900,000.00 - 3,402,000.00 3,402,000.00
- Custom Handle Stainless Steel, fin Hairline 2.000 Psg - 1,200,000.00 - 2,400,000.00 2,400,000.00
panjang 140 cm
- Aksesoris Pintu ex. Deckson 1.000 Set - 650,000.00 - 650,000.00 650,000.00
(Over Panel, Floor Hinge, Patch Fitting, Lock Fitting
- Sticker Sandblast 1.620 m2 - 125,000.00 - 202,500.00 202,500.00
- Karet & Sealant 6.000 m1 - 5,000.00 - 30,000.00 30,000.00
- Aluminum U Channel 20 mm 6.000 m1 - 23,750.00 - 142,500.00 142,500.00
c. Alat Bantu 1.000 LS - 341,350.00 - 341,350.00 341,350.00
TOTAL VIII. 2 341,350.00 7,168,350.00 7,509,700.00
4 1 Unit Tipe P. 1
a. Tenaga
- Upah Kerja 1.000 LS 560,025.33 - 560,025.33 - 560,025.33
b. Bahan
- Aluminium Profile 5.700 m' - 56,666.67 - 323,000.00 323,000.00
- Daun pintu aluminium 0.960 m2 - 98,402.78 - 94,466.67 94,466.67
- Kaca 5 mm 3.840 m2 124,000.00 - 476,160.00 476,160.00
- Custom Handle Stainless Steel Solid 1.000 Psg - 1,200,000.00 - 1,200,000.00 1,200,000.00
- Cyllinder Lock 1.000 Set - 150,000.00 - 150,000.00 150,000.00
- Sticker Sandblast 0.700 m2 - 45,000.00 - 31,500.00 31,500.00
- Door Closer 1.000 Set - 400,000.00 - 400,000.00 400,000.00
- Door Stopper 1.000 Set 125,000.00 - 125,000.00 125,000.00
c. Aksesories & Alat Bantu 1.000 LS - 140,006.33 - 140,006.33 140,006.33
TOTAL VIII. 4 560,025.33 2,940,133.00 3,500,158.33
5 1 Unit Tipe P. 2
a. Tenaga
- Upah Kerja 1.000 Ls 326,756.00 - 326,756.00 - 326,756.00
b. Bahan
- Kusen Kayu kamper solid 5x10 cm 5.700 m' - 56,666.67 - 323,000.00 323,000.00
- HPL Ex. Deco 4312 Yoman 4.320 m2 - 98,402.78 - 425,100.00 425,100.00
- Daun Pintu Rangka Kayu kamper solid 4.320 m2 124,000.00 - 535,680.00 535,680.00
- Plywood 8 mm 1.000 Psg - 350,000.00 - 350,000.00 350,000.00
c. Aksesories & Alat Bantu 1.000 LS - 81,689.00 - 81,689.00 81,689.00
TOTAL VIII. 5 326,756.00 1,715,469.00 2,042,225.00
6 1 Unit Tipe P. 3 (Pintu Koboy)
a. Tenaga
- Upah Kerja 1.000 LS 189,093.33 - 189,093.33 - 189,093.33
b. Bahan
- Rangka Kayu Kamper Solid 3.840 m' - 56,666.67 - 217,600.00 217,600.00
- HPL Ex. Deco 4312 Yoman 3.840 m2 - 98,402.78 - 377,866.67 377,866.67
- Plywood 8 mm 1.000 Psg - 350,000.00 - 350,000.00 350,000.00
c. Aksesories & Alat Bantu 1.000 LS - 141,820.00 - 141,820.00 141,820.00
TOTAL VIII. 8 189,093.33 1,087,286.67 1,276,380.00
6 1 Unit Tipe P. 4 (Pintu PVC)
a. Tenaga
- Upah Kerja 1.000 LS 176,986.67 - 176,986.67 - 176,986.67
b. Bahan
- Kusen aluminium 5.600 m' - 56,666.67 - 317,333.33 317,333.33
- Daun pintu PVC 3.840 m2 - 56,666.67 - 217,600.00 217,600.00
- Lockcase + handle pintu type lever handle 1.000 Psg - 350,000.00 - 350,000.00 350,000.00
- Engsel pintu 2.000 Bh
- Karet/sealant 5.600 m1
- Angker/fisher 1.000 bh
c. Aksesories & Alat Bantu 1.000 LS - 132,740.00 - 132,740.00 132,740.00
TOTAL VIII. 8 176,986.67 1,017,673.33 1,194,660.00
8 1 Unit Tipe JT. 1 (Jendela Besi - Lebar 70 cm)
a. Tenaga
- Upah Kerja 1.000 LS 700,000.00 - 700,000.00 - 700,000.00
b. Bahan
- Besi Siku 20.20 mm (Kusen) 11.988 Kg - 12,000.00 - 143,856.00 143,856.00
- Besi (DB-12), Jarak 7.5 cm Vertikal 22.310 Kg - 11,000.00 - 245,414.40 245,414.40
 - Finish. Cat Besi 1.850 m2 - 70,000.00 - 129,500.00 129,500.00
c. Alat Bantu 1.000 LS - 19,463.52 - 19,463.52 19,463.52
TOTAL VIII. 8 700,000.00 538,233.92 1,238,233.92
3 1 m2 Pas. Pintu Rolling Door Besi (Harmonika)
a. Tenaga
- Pekerja 1.200 OH 50,000.00 - 60,000.00 - 60,000.00
- Tukang Listrik 1.200 OH 80,000.00 - 96,000.00 - 96,000.00
- Kepala Tukang 0.120 OH 100,000.00 - 12,000.00 - 12,000.00
- Mandor 0.012 OH 100,000.00 - 1,200.00 - 1,200.00
b. Bahan
- Besi Profil C
- Pintu Harmonika 1.200 m' - 1,000,000.00 - 1,200,000.00 1,200,000.00
- Aksesories Pintu 1.000 LS - 75,000.00 - 75,000.00 75,000.00
c. Alat Bantu 1.000 LS - 127,500.00 - 127,500.00 127,500.00
TOTAL VIII. 3 169,200.00 1,402,500.00 1,571,700.00

XIII PEKERJAAN SANITASI

1 1 m1 Memasang Pipa PVC dia. 3/4", type AW
a. Tenaga
- Pekerja 0.036 OH 50,000.00 - 1,800.00 - 1,800.00
- Tukang Pipa 0.060 OH 80,000.00 - 4,800.00 - 4,800.00
- Kepala Tukang 0.006 OH 100,000.00 - 600.00 - 600.00
- Mandor 0.002 OH 100,000.00 - 180.00 - 180.00
b. Bahan
- Pipa PVC 1.200 m1 - 3,833.00 - 4,599.60 4,599.60
- Perlengkapan 1.000 Ls - 1,000.00 - 1,000.00 1,000.00
TOTAL VII. 1 (Warna) 7,380.00 5,599.60 12,979.60
2 1 m1 Memasang Pipa PVC dia. 3", type AW
a. Tenaga
- Pekerja 0.036 OH 50,000.00 - 1,800.00 - 1,800.00
- Tukang Pipa 0.060 OH 80,000.00 - 4,800.00 - 4,800.00
- Kepala Tukang 0.006 OH 100,000.00 - 600.00 - 600.00
- Mandor 0.002 OH 100,000.00 - 180.00 - 180.00
b. Bahan
- Pipa PVC 1.200 m1 - 17,666.67 - 21,200.00 21,200.00
- Perlengkapan 1.000 Ls - 3,000.00 - 3,000.00 3,000.00
TOTAL 7,380.00 24,200.00 31,580.00
3 1 m1 Memasang Pipa PVC dia. 4", type AW
a. Tenaga
- Pekerja 0.036 OH 50,000.00 - 1,800.00 - 1,800.00
- Tukang Pipa 0.060 OH 80,000.00 - 4,800.00 - 4,800.00
- Kepala Tukang 0.006 OH 100,000.00 - 600.00 - 600.00
- Mandor 0.002 OH 100,000.00 - 180.00 - 180.00
b. Bahan
- Pipa PVC 1.200 m1 - 25,900.00 - 31,080.00 31,080.00
- Perlengkapan 1.000 Ls - 5,500.00 - 5,500.00 5,500.00
TOTAL 7,380.00 36,580.00 43,960.00
4 1 Bh Memasang Kloset duduk
a. Tenaga
- Pekerja 0.300 OH 50,000.00 - 15,000.00 - 15,000.00
- Tukang Batu 1.100 OH 80,000.00 - 88,000.00 - 88,000.00
- Kepala Tukang 0.010 OH 100,000.00 - 1,000.00 - 1,000.00
- Mandor 0.160 OH 100,000.00 - 16,000.00 - 16,000.00
b. Bahan
- Kloset Duduk TOTO type CW868J 1.000 Bh - 1,500,000.00 - 1,500,000.00 1,500,000.00
- Perlengkapan 0.100 Hrg - 150,000.00 - 15,000.00 15,000.00
TOTAL 120,000.00 1,515,000.00 1,635,000.00

5 1 Bh Memasang Washtafel TOTO Type LW 523 J

a. Tenaga
- Pekerja 0.010 OH 50,000.00 - 500.00 - 500.00
- Tukang Batu 0.100 OH 80,000.00 - 8,000.00 - 8,000.00
- Kepala Tukang 0.010 OH 100,000.00 - 1,000.00 - 1,000.00
- Mandor 0.005 OH 100,000.00 - 500.00 - 500.00
b. Bahan
- Washtafel TOTO Type LW 523 J 1.000 Bh - 1,500,000.00 - 1,500,000.00 1,500,000.00
- Kran Air Leher Angsa 1.000 Bh - 85,000.00 85,000.00 85,000.00
- Perlengkapan 0.200 Hrg - 300,000.00 - 60,000.00 60,000.00
TOTAL 10,000.00 1,645,000.00 1,655,000.00
6 1 Bh Memasang Tempat Sabun TOTO
a. Tenaga
- Pekerja 0.010 OH 50,000.00 - 500.00 - 500.00
- Tukang Batu 0.100 OH 80,000.00 - 8,000.00 - 8,000.00
- Kepala Tukang 0.010 OH 100,000.00 - 1,000.00 - 1,000.00
- Mandor 0.005 OH 100,000.00 - 500.00 - 500.00
b. Bahan
- Tempat sabun cair, tangki plastik dudukan stainless steel 1.000 Bh - 225,000.00 - 225,000.00 225,000.00
- Perlengkapan 0.050 Hrg - 11,250.00 - 562.50 562.50
TOTAL 10,000.00 225,562.50 235,562.50

7 1 Bh Memasang Tempat Tissue TOTO 1.6000

a. Tenaga
- Pekerja 0.010 OH 50,000.00 - 500.00 - 500.00
- Tukang Batu 0.100 OH 80,000.00 - 8,000.00 - 8,000.00
- Kepala Tukang 0.010 OH 100,000.00 - 1,000.00 - 1,000.00
- Mandor 0.005 OH 100,000.00 - 500.00 - 500.00
b. Bahan
- Tempat tissue, stainless steel 1.000 Bh - 75,000.00 - 75,000.00 75,000.00
- Perlengkapan 0.050 Hrg - 3,750.00 - 187.50 187.50
TOTAL 10,000.00 75,187.50 85,187.50
8 1 m' Memasang Jet Shower TOTO
a. Tenaga
- Pekerja 0.010 OH 50,000.00 - 500.00 - 500.00
- Tukang Batu 0.100 OH 80,000.00 - 8,000.00 - 8,000.00
- Kepala Tukang 0.010 OH 100,000.00 - 1,000.00 - 1,000.00
- Mandor 0.005 OH 100,000.00 - 500.00 - 500.00
b. Bahan
- Jet shower 1.000 Bh - 175,000.00 - 175,000.00 175,000.00 1.2
- Perlengkapan 0.050 Hrg - 8,750.00 - 437.50 437.50 0.15
TOTAL 10,000.00 175,437.50 185,437.50
9 1 m2 Memasang Kran air stainless steel, Wasser
a. Tenaga
- Pekerja 0.010 OH 50,000.00 - 500.00 - 500.00
 - Tukang Batu 0.100 OH 80,000.00 - 8,000.00 - 8,000.00
- Kepala Tukang 0.010 OH 100,000.00 - 1,000.00 - 1,000.00
- Mandor 0.005 OH 100,000.00 - 500.00 - 500.00
b. Bahan
- Kran air stainless steel, Wasser 1.000 Bh - 47,250.00 - 47,250.00 47,250.00
- Perlengkapan 0.100 Hrg - 4,725.00 - 472.50 472.50
TOTAL 10,000.00 47,722.50 57,722.50
10 1 m2 Memasang Robe Hook/Gantungan Pakaian
a. Tenaga
- Pekerja 0.010 OH 50,000.00 - 500.00 - 500.00
- Tukang Batu 0.100 OH 80,000.00 - 8,000.00 - 8,000.00
- Kepala Tukang 0.010 OH 100,000.00 - 1,000.00 - 1,000.00
- Mandor 0.005 OH 100,000.00 - 500.00 - 500.00
b. Bahan
- Robe hook/Gantungan pakaian 1.000 Bh - 17,500.00 - 17,500.00 17,500.00
- Perlengkapan 0.100 Hrg - 1,750.00 - 175.00 175.00
TOTAL 10,000.00 17,675.00 27,675.00
11 1 m2 Memasang Floor drain Stainless steel, TOTO
a. Tenaga
- Pekerja 0.010 OH 50,000.00 - 500.00 - 500.00
- Tukang Batu 0.100 OH 80,000.00 - 8,000.00 - 8,000.00
- Kepala Tukang 0.010 OH 100,000.00 - 1,000.00 - 1,000.00
- Mandor 0.005 OH 100,000.00 - 500.00 - 500.00
b. Bahan
- Floor drain stainless steel 1.000 Bh - 54,000.00 - 54,000.00 54,000.00
- Perlengkapan 0.100 Hrg - 5,400.00 - 540.00 540.00
TOTAL 10,000.00 54,540.00 64,540.00
VIII PEKERJAAN ELEKTRIKAL
3 1 Ttk Instalasi Titik Nyala
a. Tenaga
- Pekerja 0.100 OH 50,000.00 - 5,000.00 - 5,000.00
- Tukang Listrik 0.200 OH 80,000.00 - 16,000.00 - 16,000.00
- Kepala Tukang 0.150 OH 100,000.00 - 15,000.00 - 15,000.00
- Mandor 0.025 OH 100,000.00 - 2,500.00 - 2,500.00
b. Bahan
- Pipa 3/4" - 4 m 3.000 m' - 47,250.00 - 141,750.00 141,750.00
- NYM 2 x 2½ mm 6.000 m' - 9,247.50 - 55,485.00 55,485.00
- Inbow duz 1.000 set - 4,320.00 - 4,320.00 4,320.00
c. Alat Bantu 1.000 LS - 20,155.50 - 20,155.50 20,155.50
TOTAL VIII. 3 38,500.00 221,710.50 260,210.50

3 1 Ttk Instalasi Titik Power Outlet & Switch

a. Tenaga
- Pekerja 0.100 OH 50,000.00 - 5,000.00 - 5,000.00
- Tukang Listrik 0.200 OH 80,000.00 - 16,000.00 - 16,000.00
- Kepala Tukang 0.100 OH 100,000.00 - 10,000.00 - 10,000.00
- Mandor 0.020 OH 100,000.00 - 2,000.00 - 2,000.00
b. Bahan
- Pipa 3/4" - 4 m 3.000 m' - 47,250.00 - 141,750.00 141,750.00
- NYM 2 x 2½ mm 6.000 m' - 9,247.50 - 55,485.00 55,485.00
- Inbow duz 1.000 set - 4,320.00 - 4,320.00 4,320.00
c. Alat Bantu 1.000 LS - 20,155.50 - 20,155.50 20,155.50
TOTAL VIII. 3 33,000.00 221,710.50 254,710.50
1 Ttk Instalasi Kabel Power Fascia Sign & AC
a. Tenaga
- Pekerja 0.100 OH 50,000.00 - 5,000.00 - 5,000.00
- Tukang Listrik 0.200 OH 80,000.00 - 16,000.00 - 16,000.00
- Kepala Tukang 0.100 OH 100,000.00 - 10,000.00 - 10,000.00
- Mandor 0.020 OH 100,000.00 - 2,000.00 - 2,000.00
b. Bahan
- Pipa 3/4" - 4 m 3.000 m' - 47,250.00 - 141,750.00 141,750.00
- NYM 3 X 4 mm 6.000 m' - 28,350.00 - 170,100.00 170,100.00
- Inbow duz 1.000 set - 4,320.00 - 4,320.00 4,320.00
c. Alat Bantu 1.000 LS - 31,617.00 - 31,617.00 31,617.00
TOTAL VIII. 3 33,000.00 347,787.00 380,787.00

1 Ttk Instalasi Kabel Data

a. Tenaga
- Pekerja 0.100 OH 50,000.00 - 5,000.00 - 5,000.00
- Tukang Listrik 0.200 OH 80,000.00 - 16,000.00 - 16,000.00
- Kepala Tukang 0.120 OH 100,000.00 - 12,000.00 - 12,000.00
- Mandor 0.020 OH 100,000.00 - 2,000.00 - 2,000.00
b. Bahan
- Kabel Data UTP Cat. 5E ex. Sytimax & kelengkapannya m' - 30,990.00 - - -
c. Alat Bantu 1.000 LS - - - - -
TOTAL VIII. 3 35,000.00 - 35,000.00

3 1 Ttk Instalasi Titik Outlet TV

a. Tenaga
- Pekerja 0.100 OH 50,000.00 - 5,000.00 - 5,000.00
- Tukang Listrik 0.100 OH 80,000.00 - 8,000.00 - 8,000.00
- Kepala Tukang 0.100 OH 100,000.00 - 10,000.00 - 10,000.00
- Mandor 0.020 OH 100,000.00 - 2,000.00 - 2,000.00
b. Bahan
- Kabel TV 10.000 m' - 6,750.00 - 67,500.00 67,500.00
- Inbow duz 1.000 set - 4,320.00 - 4,320.00 4,320.00
c. Alat Bantu 1.000 LS - 7,182.00 - 7,182.00 7,182.00
TOTAL VIII. 3 25,000.00 79,002.00 104,002.00

3 1 Ttk Instalasi Titik Outlet Telephone

a. Tenaga
- Pekerja 0.100 OH 50,000.00 - 5,000.00 - 5,000.00
- Tukang Listrik 0.100 OH 80,000.00 - 8,000.00 - 8,000.00
- Kepala Tukang 0.100 OH 100,000.00 - 10,000.00 - 10,000.00
- Mandor 0.020 OH 100,000.00 - 2,000.00 - 2,000.00
b. Bahan
- Kabel Telephone 10.000 m' - 2,700.00 - 27,000.00 27,000.00
- Inbow duz 1.000 set - 4,320.00 - 4,320.00 4,320.00
c. Alat Bantu 1.000 LS - 3,132.00 - 3,132.00 3,132.00
TOTAL VIII. 3 25,000.00 34,452.00 59,452.00

1 Unit Saklar Ganda

a. Tenaga
- Pekerja 0.100 OH 50,000.00 - 5,000.00 - 5,000.00
- Tukang Listrik 0.130 OH 80,000.00 - 10,400.00 - 10,400.00
- Kepala Tukang 0.013 OH 100,000.00 - 1,300.00 - 1,300.00
- Mandor 0.013 OH 100,000.00 - 1,300.00 - 1,300.00
 b. Bahan
- Saklar Ganda 1.000 bh - 67,500.00 - 67,500.00 67,500.00
- Inbow duz 1.000 set - 4,320.00 - 4,320.00 4,320.00
c. Alat Bantu 1.000 LS - 3,591.00 - 3,591.00 3,591.00
TOTAL VIII. 3 18,000.00 75,411.00 93,411.00

1 Unit Stop Kontak

a. Tenaga
- Pekerja 0.100 OH 50,000.00 - 5,000.00 - 5,000.00
- Tukang Listrik 0.130 OH 80,000.00 - 10,400.00 - 10,400.00
- Kepala Tukang 0.013 OH 100,000.00 - 1,300.00 - 1,300.00
- Mandor 0.013 OH 100,000.00 - 1,300.00 - 1,300.00
b. Bahan
- Stop Kontak 1.000 bh - 47,250.00 - 47,250.00 47,250.00
- Inbow duz 1.000 set - 4,320.00 - 4,320.00 4,320.00
c. Alat Bantu 1.000 LS - 2,578.50 - 2,578.50 2,578.50
TOTAL VIII. 3 18,000.00 54,148.50 72,148.50

1 Unit Lampu Downlight PLC 18 Watt

a. Tenaga
- Pekerja 0.100 OH 50,000.00 - 5,000.00 - 5,000.00
- Tukang Listrik 0.130 OH 80,000.00 - 10,400.00 - 10,400.00
- Kepala Tukang 0.013 OH 100,000.00 - 1,300.00 - 1,300.00
- Mandor 0.013 OH 100,000.00 - 1,300.00 - 1,300.00
b. Bahan
- Lampu Downlight PLC 18 Watt 1.000 bh - 108,750.00 - 108,750.00 108,750.00
c. Alat Bantu 1.000 LS - 10,875.00 - 10,875.00 10,875.00
TOTAL VIII. 3 18,000.00 119,625.00 137,625.00

1 Unit Lampu Halogen 12.220 Volt - 20-50 Watt

a. Tenaga
- Pekerja 0.100 OH 50,000.00 - 5,000.00 - 5,000.00
- Tukang Listrik 0.100 OH 80,000.00 - 8,000.00 - 8,000.00
- Kepala Tukang 0.010 OH 100,000.00 - 1,000.00 - 1,000.00
- Mandor 0.010 OH 100,000.00 - 1,000.00 - 1,000.00
b. Bahan
- Lampu Halogen 12.220 Volt - 20-50 Watt 1.000 bh - 85,000.00 - 85,000.00 85,000.00
c. Alat Bantu 1.000 LS - 8,500.00 - 8,500.00 8,500.00
TOTAL VIII. 3 15,000.00 93,500.00 108,500.00

1 Unit Panel 40 x 60 Komplit

a. Tenaga
- Upah Kerja 1.000 LS 1,898,437.50 - 1,898,437.50 - 1,898,437.50
b. Bahan
- Panel 40 x 60 Komplit 1.000 bh - 5,062,500.00 - 5,062,500.00 5,062,500.00
c. Alat Bantu 1.000 LS - 1,265,625.00 - 1,265,625.00 1,265,625.00
TOTAL VIII. 3 1,898,437.50 6,328,125.00 8,226,562.50

1 Unit Timer ex Theben & Contractor / ex. Fuji

a. Tenaga
- Upah Kerja 1.000 LS 32,684.71 - 32,684.71 - 32,684.71
b. Bahan
- Timer ex Theben & Contractor ex. Fuji 1.000 bh - 450,000.00 - 450,000.00 450,000.00
c. Alat Bantu 1.000 LS - 17,325.00 - 17,325.00 17,325.00
TOTAL VIII. 3 32,684.71 467,325.00 500,009.71
15 1 Unit Pasang AC Unit Type Split 1/2 PK, Panasonic
a. Tenaga
- Upah Kerja 1.000 LS 235,217.25 - 235,217.25 - 235,217.25
b. Bahan
- AC Split 1/2 PK, Panasonic 1.000 bh - 1,650,000.00 - 1,650,000.00 1,650,000.00
- Pipa Refrigrant 10.000 m1 - 90,000.00 - 900,000.00 900,000.00
c. Alat Bantu 1.000 LS - 63,525.00 - 63,525.00 63,525.00
TOTAL VIII. 3 235,217.25 2,613,525.00 2,848,742.25
16 1 Unit Pasang AC Unit Type Split 2 PK, Panasonic
a. Tenaga
- Upah Kerja 1.000 LS 408,301.25 - 408,301.25 - 408,301.25
b. Bahan
- AC Split 2 PK, Panasonic 1.000 bh - 4,750,000.00 - 4,750,000.00 4,750,000.00
- Pipa Refrigrant 10.000 m1 - 90,000.00 - 900,000.00 900,000.00
c. Alat Bantu 1.000 LS - 182,875.00 - 182,875.00 182,875.00
TOTAL VIII. 3 - 5,832,875.00 6,241,176.25
 DAFTAR UPAH KERJA & HARGA BAHAN

Lokasi : KANTOR PU PETTARANI

JLN. A.P. PETTARANI - MAKASSAR
Tahun Anggaran : 2012

HARGA
NO. URAIAN PEKERJAAN / SPESIFIKASI SATUAN SATUAN
(Rp)

(1) (2) (4) (5)

A UPAH KERJA
1 Mandor Lapangan OH 100,000.00
2 Kepala Tukang OH 100,000.00
3 Tukang Batu / Cat OH 80,000.00
4 Tukang Kayu / Besi OH 80,000.00
5 Pekerja OH 50,000.00
B MATERIAL
1 BAHAN DASAR
1 Pasir Pasang m3 220,000.00
2 Pasir Timbunan m3 115,000.00
3 Tanah Timbunan m3 95,000.00
4 Sirtu m3 125,000.00
3 Semen Portland @ 50 Kg Zak 52,000.00
4 Semen Warna Kg 3,800.00
5 Semen Mortar MU-480 Zak 185,000.00
6 Batu Kali / Batu Gunung m3 125,000.00
7 Batu Belah 15/20 cm m3 190,000.00
8 Batu Pecah 1 - 2 cm m3 230,000.00
9 Batu Bata Buah 650.00
2 BAHAN KAYU -
2 Kayu Kelas II (Papan) m3 1,950,000.00
4 Kayu Kelas II (Balok) m3 2,750,000.00
6 Dolken Kayu Galam Ø 8-10/4 m Btg 25,000.00
2 BAHAN BESI & ALUMINIUM
1 Paku Campuran 2"-5" Kg 22,500.00
2 Besi Beton Polos (Campuran) Kg 11,000.00
3 Kawat Beton Kg 25,000.00
1 Aluminium U Channel 10 mm (6 m) Btg 127,312.50
2 Aluminium U Channel 20 mm (6 m) Btg 142,500.00
3 Aluminium Profil Btg 340,000.00
4 Seng Gelombang, uk. 60 x 180 cm Lbr 49,500.00
4 Stainless Steel Hollow 30/30/1.2 mm, fin. Hairline Btg 750,000.00
5 Stainless Steel Plat 30.1.2 mm, fin. Hairline Btg 375,000.00
5 Stainless Stell Plate 1,2 mm (Uk. 100 x 200 cm) Lbr 450,000.00
6 Stainless Steel Pipe Ø 1" Btg 700,000.00
7 Stainless Steel Kancing Set 150,000.00
8 Hollow 40x40 mm Btg 44,275.00
9 Hollow 40x20 mm Btg 33,000.00
10 Sekrup Gipsum Bh 150.00
3 BAHAN FINISHING CAT
1 Minyak Bekisting @ 10 L Ltr 27,000.00
2 Meni Besi Kg 16,000.00
3 Cat Dinding Mowilex Interior Kg 59,000.00
4 Cat Dinding Mowilex (Weathershield) Eksterior Kg 68,000.00
5 Compound Zak 85,000.00
6 Amplas Lbr 4,000.00
4 BAHAN ATAP
1 Atap Genteng Metal (Polos) tb 0.4 setara Multiroof Lbr 77,500.00
2 Nok Genteng Metal model U (Polos) setara Multiroof Bh 52,500.00
3 Baja Ringan Metal Zingkalume 0.6 Smarttruss m1 20,000.00
4 Sekrup Reng bremick pcs 500.00
5 Seng Plat 3' x 6 ' BJLS 28 Lbr 61,000.00
6 Brushbrond, ex Fosroc Kg 47,000.00
6 Brushbrond, ex Fosroc Bh 98,560.00
4 BAHAN LANGIT-LANGIT & PARTISI
1 Multipleks 240x120 cm, t=9 mm Lbr 175,000.00
2 Multipleks 240x120 cm, t=12 mm Lbr 218,000.00
3 Multipleks 240x120 cm, t=18 mm Lbr 283,400.00
4 Gipsum Board 9 mm Lbr 75,000.00
5 Ramset + Peluru Bh 350.00
6 Paper Tape Bh 27,500.00
7 Tie rod d. 4 mm, pj. 2 m Bh 20,000.00
8 Calciboard 240x120 cm, t=6 mm Bh 65,000.00
5 BAHAN PENUTUP LANTAI
1 Keramik Homogeneus Tile Lantai, uk. 60x60 cm, (Terang Polish) Dos 300,000.00
2 Keramik Homogeneus Tile Lantai, uk. 40x40 cm, (Gelap/Polish) Dos 300,000.00
2 Keramik Dinding 25X30 cm Dos 102,000.00
3 Keramik Lantai 25X25 cm Dos 90,000.00
6 BAHAN KACA
1 Kaca Bening 5 mm m2 124,000.00
2 Kaca Bening 8 mm m2 214,500.00
3 Kaca Bening 12 mm m2 325,000.00
4 Kaca Tempered 12 mm m2 900,000.00
5 Sticker Sandblast m2 125,000.00
6 Sticker m2 150,000.00
7 Karet & Sealant m1 5,000.00
6 BAHAN PINTU & AKSESORIES
1 Custom Handle Stainless Steel, fin Hairline m2 1,200,000.00
2 Aksesoris Pintu ex. DORMA (Over Panel, Floor Hinge, Patch Fitting, Lock Fitting) m2 650,000.00
3 Cyllinder Lock Set 150,000.00
4 Door Closer Set 400,000.00
5 Door Stopper Set 125,000.00
6 Handle Tipe HRE 75.30 Psg 350,000.00
7 BAHAN PELAPIS INTERIOR
1 HPL Ex. Deco 3412 Lbr 360,000.00
2 Melaminto Lbr 295,000.00
4 PVC Edging m' 45,000.00
5 Acrylic Clear 3 mm m2 460,000.00
6 Acrylic Putih 3 mm m2 950,000.00
8 BAHAN SANITAIR
Pipa Paralon PVC ø 3/4" (air bersih) m' 3,833.00
Pipa Paralon PVC ø 4" (air kotor) m' 25,900.00
Pipa Paralon PVC ø 3" (air kotor) m' 17,666.67
Kran air leher angsa Bh 85,000.00
Cermin 90x100 cm Bh 450,000.00
Tempat sabun cair, tangki plastik dudukan stainless steel Bh 225,000.00
Tempat tissue, stainless steel Bh 75,000.00
Tempat sampah, stainless steel Bh 425,000.00
Washtafel Bh 1,500,000.00
Kloset duduk TOTO Bh 1,500,000.00
Kran air stainless steel, Wasser Bh 47,250.00
Robe hook/Gantungan pakaian Bh 17,500.00
Floor drain stainless steel Bh 54,000.00
Jet shower Bh 175,000.00
8 BAHAN ELEKTRIKAL
Pipa 3/4" - 4 m m' 7,425.00
NYM 3 X 4 mm m' 28,350.00
NYM 2 x 2½ mm m' 9,247.50
Inbow duz set 4,320.00
Stop Kontak bh 47,250.00
Kabel TV m' 6,750.00
Socket TV bh 47,250.00
Kabel Telephone m' 2,700.00
Kabel Data UTP Cat. 5E ex. Sytimax & kelengkapannya m' 30,990.00
Sakelar Double ex. Clipsal (setara) bh 67,500.00
Sakelar Tunggal ex. Clipsal (setara) bh 40,500.00
Penggantung bh 13,500.00
Lampu TL 1 x 36 & Armatur bh 128,250.00
Lampu TL 2 x 40 bh 216,000.00
Lampu TL 1 x 36 (Tanpa Armatur) bh 76,950.00
Lampu Pijar bh 15,525.00
Down Light + Philips 18 w bh 108,750.00
Kap Lampu Gantung bh 337,500.00
Lampu Halogen 12.220 Volt - 20-50 Watt bh 85,000.00
Rak Kabel 200 x 100 m' 145,800.00
Rak Kabel 100 x 100 m' 129,600.00
Box MCB bh 472,500.00
T duz set 4,320.00
Timer ex Theben & Contractor / ex. Fuji set 450,000.00
MCB 6 A bh 128,250.00
Panel induk Komplit set 5,062,500.00
AC Split 2 PK, Panasonic bh 4,750,000.00
AC Split 1/2 PK, Panasonic bh 1,650,000.00
Pipa Refrigrant m1 90,000.00