PT.

ARIHTA TEKNIK PERSADA

Jl. Menteng 7 Komplek Menteng Indah Baru Cluster The Green No. 88P, Medan 20228
PT. ARIHTA TEKNIK PERSADA

DAPTAR KUANTITAS DAN HARGA

CONTRACK CHANGE ORDER - 01 (CCO-01)

Nama Pekerjaan : Proyek Penataan Kampung Ulos Hutaraja dan Huta Siallagan Kontraktor Pelaksana : PT.BETESDA MANDIRI
Nomor Kontrak : HK.02.03-Cb2/PKP.MK.02/PPK-PKP/PPPWIII-SU/2020 Konsultan MK/Supervisi : PT.ARIHTA TEKNIK PERSADA
Tanggal Kontrak : 16 Oktober 2020 Jangka Waktu Pelaksanaan : 270 Hari Kalender
Lokasi Kegiatan : Kabupaten Samosir Waktu Yang Sudah Dilalui : 40 Hari
Sisa Waktu Pelaksanaan : 230 Hari

PEKERJAAN TAMBAH-KURANG
KONTRAK AWAL CONTRACK CHANGE ORDER - 1 (CCO-1)
NO URAIAN PEKERJAAN TAMBAH KURANG KETERANGAN
HARGA SATUAN JUMLAH HARGA BOBOT JUMLAH HARGA JUMLAH HARGA HARGA SATUAN
SAT. VOLUME VOLUME VOLUME VOLUME JUMLAH HARGA (Rp) BOBOT (%)
(Rp) (Rp) (%) (Rp) (Rp) (Rp)
I PEKERJAAN PERSIAPAN
1. PEKERJAAN PERSIAPAN, PRASARANA DAN PENUNJANG
Sewa Lahan untuk kantor dan gudang LS 1.00 60,000,000.00 60,000,000.00 0.126
A Pengukuran dan Bouwplank m' 454.00 129,404.90 58,749,825.00 0.123
B Pembuatan 1 m2 pagar sementara dari seng gelombang tinggi 2 meter ls 1.00 122,591,330.00 122,591,330.00 0.257
C Mobilisasi dan Demobilisasi
- Alat Berat
Exavator Unit 2.00 20,000,000.00 40,000,000.00 0.084
Wheel Loader Unit 1.00 11,700,000.00 11,700,000.00 0.025
Dump Truck (6Ton) Unit 4.00 11,700,000.00 46,800,000.00 0.098
Motor Grader Unit 1.00 11,700,000.00 11,700,000.00 0.025
Tandem Roller Unit 1.00 11,700,000.00 11,700,000.00 0.025
Water Tanker Unit 1.00 9,100,000.00 9,100,000.00 0.019
P. Tyre Roller Unit 1.00 15,000,000.00 15,000,000.00 0.031
D Uji sampel material ls 1.00 30,000,000.00 30,000,000.00 0.063
E Papan nama proyek Ls 1.00 1,000,000.00 1,000,000.00 0.002
JUMLAH HARGA PEKERJAAN
418,341,155.00 0.877
PERSIAPAN
II BIAYA SMK3 *)
Sistem Manajemen Keselamatan Konstruksi *) dijabarkan Sesuai dengan
Ls ketentuan SMKK
1.00 350,887,287.79 350,887,287.79 0.735
JUMLAH BIAYA SMK3 350,887,287.79 0.735
III PEKERJAAN BANGUNAN HUTA SIALAGAN
A PEKERJAAN STRUKTUR
I Bangunan A (WC)
1 PEKERJAAN TANAH
- PEKERJAAN GALIAN m3 174.28 90,562.50 15,783,272.12 0.033
- PEKERJAAN URUGAN KEMBALI dan PERBAIKAN TANAH m3 58.09 66,125.00 3,841,431.31 0.008
2 PEKERJAAN PONDASI
 - PONDASI PASANGAN BATUKALI ( 1: 4) m3 61.49 1,659,855.03 102,071,725.12 0.214
- URUGAN PASIR m3 5.12 272,467.20 1,396,241.14 0.003
3a PEKERJAAN STRUKTUR
- BALOK 20/40 READY MIX MUTU BETON (K-300) m3 6.37 2,368,856.25 15,084,876.60 0.032
- PEMBESIAN BALOK 20/40 MENGGUNAKAN BESI ULIR kg 1,143.12 20,364.49 23,278,958.06 0.049
- BEKISTING m2 67.68 223,133.18 15,101,653.62 0.032
- URUGAN PASIR m3 4.78 272,467.20 1,303,305.98 0.003
- LANTAI KERJA MUTU f'c 7,4 Mpa m3 9.57 1,231,639.40 11,782,724.65 0.025
PEKERJAAN PAS. ROLLAG 1 : 3 M3 7.29 176,524.37 1,286,862.66 0.003
- KOLOM 15/15 READY MIX MUTU BETON (K-275) m3 0.07 2,310,206.25 166,334.85 0.000
- PEMBESIAN KOLOM 15/15 MENGGUNAKAN BESI ULIR kg 20.68 20,364.49 421,088.78 0.001
- BEKISTING m2 1.92 215,277.53 413,332.86 0.001
- KOLOM 20/30 READY MIX MUTU BETON (K-275) m3 0.38 2,310,206.25 887,119.20 0.002
- PEMBESIAN KOLOM 20/30 MENGGUNAKAN BESI ULIR kg 65.58 20,364.49 1,335,486.96 0.003
- BEKISTING m2 6.40 215,277.53 1,377,776.19 0.003
- KOLOM 20/55 READY MIX MUTU BETON (K-275) m3 2.11 2,310,206.25 4,879,155.60 0.010
- PEMBESIAN KOLOM 20/55 MENGGUNAKAN BESI ULIR kg 277.59 20,364.49 5,653,052.09 0.012
- BEKISTING m2 28.80 215,277.53 6,199,992.86 0.013
- KOLOM L 2x20/30 READY MIX MUTU BETON (K-275) m3 0.51 2,310,206.25 1,182,825.60 0.002
- PEMBESIAN KOLOM L 2x20/30 MENGGUNAKAN BESI ULIR kg 104.53 20,364.49 2,128,789.74 0.004
- BEKISTING m2 7.68 215,277.53 1,653,331.43 0.003
- KOLOM T 2x20/30 READY MIX MUTU BETON (K-275) m3 0.51 2,310,206.25 1,182,825.60 0.002
- PEMBESIAN KOLOM T 2x20/30 MENGGUNAKAN BESI ULIR kg 117.85 20,364.49 2,399,881.83 0.005
- BEKISTING m2 6.40 215,277.53 1,377,776.19 0.003
II ATAP BANGUNAN
3b PEKERJAAN STRUKTUR
- BALOK 20/30 READY MIX MUTU BETON (K-275) m3 6.37 2,310,206.25 14,711,393.40 0.031
- PEMBESIAN BALOK 20/30 MENGGUNAKAN BESI ULIR kg 1,143.12 20,364.49 23,278,958.06 0.049
- BEKISTING m2 67.68 223,133.18 15,101,653.62 0.032
- PELAT ATAP READY MIX MUTU BETON (K-275), t= 12 cm m3 11.48 2,310,206.25 26,521,260.16 0.056
- PEMBESIAN PELAT ATAP MENGGUNAKAN Besi ULIR kg 1,628.62 20,364.49 33,165,934.25 0.069
- BEKISTING m2 70.85 549,419.06 38,926,092.61 0.082
Profil Baja WF 15 x 15 coating cat hitam doof kg 626.15 50,621.85 31,696,739.76 0.066
BANGUNAN A (WC) 405,591,852.91 0.850
III BANGUNAN B (KIOS)
1 PEKERJAAN TANAH
- PEKERJAAN GALIAN m3 80.98 90,562.50 7,333,986.71 0.015
- PEKERJAAN URUGAN KEMBALI dan PERBAIKAN TANAH m3 87.36 33,000.00 2,883,018.60 0.006
2 PEKERJAAN PONDASI
Pondasi pasangan Batukali (1pc : 4ps) m3 168.66 1,659,855.03 279,949,282.02 0.587
Urugan pasir m3 22.60 272,467.20 6,158,031.19 0.013
- PONDASI P1 READY MIX MUTU BETON (K-300) m3 8.29 2,368,856.25 19,633,080.60 0.041
- PEMBESIAN PONDASI P1 MENGGUNAKAN BESI ULIR kg 1,243.20 20,364.49 25,317,133.97 0.053
- BEKISTING m2 71.04 223,133.18 15,851,381.11 0.033
- LANTAI KERJA MUTU f'c 7,4 Mpa m3 15.09 1,231,639.40 18,588,517.64 0.039
3a PEKERJAAN STRUKTUR
- BALOK 20/40 READY MIX MUTU BETON (K-300) m3 22.44 2,368,856.25 53,168,504.76 0.111
- PEMBESIAN BALOK 20/40 MENGGUNAKAN BESI ULIR kg 3,241.87 20,364.49 66,018,939.59 0.138
- BEKISTING m2 228.45 223,133.18 50,974,328.70 0.107
- KOLOM 13/40 READY MIX MUTU BETON (K-275) m3 12.32 2,310,206.25 28,464,051.21 0.060
- PEMBESIAN KOLOM 13/40 MENGGUNAKAN BESI ULIR kg 2,282.01 20,364.49 46,472,010.55 0.097
- BEKISTING m2 164.28 215,277.53 35,365,792.63 0.074
IV DENAH LT. ATAP BANGUNAN B (KIOS)
3b PEKERJAAN STRUKTUR
- BALOK 20/30 READY MIX MUTU BETON (K-275) m3 16.73 2,310,206.25 38,658,067.31 0.081
- PEMBESIAN BALOK 20/30 MENGGUNAKAN BESI ULIR kg 6,798.01 20,364.49 138,437,933.35 0.290
- BEKISTING m2 228.45 223,133.18 50,974,328.70 0.107
Pasangan rangka atap Baja Ringan m2 498.30 310,633.81 154,788,827.52 0.324 15.80 4,908,014.20 514.10 310,633.81 159,696,841.721
Penutup atap Sirap kayu Hitam m2 498.30 501,700.00 249,997,110.00 0.524 15.80 7,926,860.00 514.10 501,700.00 257,923,970.000
BANGUNAN B (KIOS) Jumlah II 1,289,034,326.17 2.701 12,834,874.20 417,620,811.721
V POS JAGA
1 PEKERJAAN TANAH
- PEKERJAAN GALIAN m3 12.25 90,562.50 1,109,322.70 0.002 0.28 25,470.70 11.97
- PEKERJAAN URUGAN KEMBALI dan PERBAIKAN TANAH m3 6.28 66,125.00 415,105.20 0.001 1.06 70,199.40 7.34
2 PEKERJAAN PONDASI
PEKERJAAN PONDASI PAS. BATUKALI ( 1 : 4) m3 24.80 1,659,855.03 41,163,159.85 0.086 18.95 31,449,688.22 5.85
- URUGAN PASIR m3 0.81 272,467.20 221,754.24 0.000 0.20 53,914.45 0.62
- LANTAI KERJA MUTU f'c 7,4 Mpa m3 0.05 1,231,639.40 61,581.97 0.000 0.57 697,107.90 0.62
3a PEKERJAAN STRUKTUR
- BALOK 15/30 READY MIX MUTU BETON (K-300) m3 0.83 2,368,856.25 1,977,402.75 0.004 0.19 458,373.68 1.03
- PEMBESIAN BALOK 15/30 MENGGUNAKAN BESI ULIR kg 235.18 20,364.49 4,789,369.63 0.010 29.17 593,967.01 264.35
- BEKISTING m2 11.49 223,133.18 2,563,800.24 0.005 25.31 5,647,500.79 36.80
- KOLOM 15/30 READY MIX MUTU BETON (K-275) m3 0.10 2,310,206.25 228,710.42 0.000 0.45 1,031,276.07 0.55
- PEMBESIAN KOLOM 15/30 MENGGUNAKAN BESI ULIR kg 28.67 20,364.49 583,809.20 0.001 173.10 3,525,044.34 201.77
- BEKISTING m2 1.98 215,277.53 426,249.51 0.001 0.20 43,399.95 2.18
- KOLOM 15/20 READY MIX MUTU BETON (K-275) m3 2,310,206.25 0.12 279,997.00 0.12
- PEMBESIAN KOLOM 15/20 MENGGUNAKAN BESI ULIR kg 20,364.49 63.04 1,283,761.16 63.04
- BEKISTING m2 215,277.53 0.36 78,274.91 0.36
VI LANTAI POS JAGA
- SIRTU m3 504,401.50 1.85 932,209.63 1.85
- LANTAI KERJA MUTU f'c 7,4 Mpa m3 1,231,639.40 0.51 632,292.88 0.51
- PELAT LANTAI READY MIX MUTU BETON (K-275), t = 12cm m3 2,310,206.25 1.23 2,846,405.12 1.23
- PEMBESIAN PELAT LANTAI MENGGUNAKAN BESI POLOS kg 20,364.49 59.16 1,204,824.32 59.16
VII ATAP POS JAGA
3b PEKERJAAN STRUKTUR
- BALOK 15/30 READY MIX MUTU BETON (K-275) m3 0.60 2,310,206.25 1,393,054.37 0.003 0.41 943,950.27 1.01
- PEMBESIAN BALOK 15/30 MENGGUNAKAN BESI ULIR kg 172.16 20,364.49 3,505,852.85 0.007 93.62 1,906,433.95 265.77
- BEKISTING m2 10.50 223,133.18 2,342,898.39 0.005 0.50 110,584.80 10.00
- PELAT ATAP READY MIX MUTU BETON (K-275) m3 2.15 2,310,206.25 4,977,570.39 0.010 0.31 715,655.69 2.46
- PEMBESIAN PELAT ATAP MENGGUNAKAN BESI POLOS kg 269.33 20,364.49 5,484,666.27 0.011 24.27 494,343.92 293.60
- BEKISTING m2 14.96 549,419.06 8,220,682.69 0.017 9.77 5,368,648.34 24.73
POS JAGA Jumlah III 79,464,990.67 0.166 28,753,666.35 31,639,658.17
IX RUKO LINGKAR TUK-TUK
3a PEKERJAAN STRUKTUR
- Galian Pondasi m3 242.50 90,562.50 21,961,623.60 0.046
- Urugan tanah kembali m3 80.83 66,125.00 5,345,157.07 0.011
- Pasir urug m3 15.16 272,467.20 4,129,621.87 0.009
- pasangan batu kali (1 : 4) m3 162.39 1,140,845.54 185,261,907.24 0.388
- KOLOM 15/15 READY MIX MUTU BETON (K-275) M3 5.53 2,310,206.25 12,774,516.48 0.027
- Pembesian kolom 15/15 kG 829.44 20,364.49 16,891,122.59 0.035
- BEKISTING M2 133.63 107,638.76 14,383,982.78 0.030
- BALOK 15/25 READY MIX MUTU BETON (K-275) M3 5.72 2,310,206.25 13,213,224.65 0.028
- PEMBESIAN BALOK 15/25 MENGGUNAKAN BESI ULIR & POLOS kG 857.93 20,364.49 17,471,205.08 0.037
- BEKISTING M2 99.14 107,638.76 10,671,091.39 0.022
- BALOK 15/15 READY MIX MUTU BETON (K-275) M3 3.43 2,310,206.25 7,927,934.79 0.017
- PEMBESIAN BALOK 15/15 MENGGUNAKAN BESI ULIR & POLOS kG 514.76 20,364.49 10,482,723.05 0.022
- BEKISTING M2 91.51 107,638.76 9,850,238.21 0.021
X LANTAI RUKO
- PELAT READY MIX MUTU BETON (K-275), t = 12cm m3 36.60 2,310,206.25 84,564,637.74 0.177
- PEMBESIAN PELAT MENGGUNAKAN BESI POLOS kg 5,490.72 20,364.49 111,815,712.53 0.234
- BEKISTING m2 289.79 274,709.53 79,607,525.28 0.167
ATAP RUKO
- PELAT READY MIX MUTU BETON (K-275), t = 10cm m3 36.60 2,310,206.25 84,564,637.74 0.177
- PEMBESIAN PELAT MENGGUNAKAN BESI POLOS kg 5,490.72 20,364.49 111,815,712.53 0.234
- BEKISTING m2 289.79 549,419.06 159,215,050.56 0.334
Jumlah V, 32 RUKO 961,947,625.17 2.015
XI AMPHITEATER
1 PEKERJAAN TANAH
- PEKERJAAN GALIAN m3 23.30 90,562.50 2,109,993.05 0.004
- PEKERJAAN URUGAN KEMBALI dan PERBAIKAN TANAH m3 5.82 66,125.00 385,157.46 0.001
2 PEKERJAAN PONDASI
 - PONDASI P1 READY MIX MUTU BETON (K-300) m3 3.96 2,368,856.25 9,380,670.75 0.020
- PEMBESIAN PONDASI P1 MENGGUNAKAN BESI ULIR kg 411.15 20,232.58 8,318,710.79 0.017
- BEKISTING m2 12.48 223,133.18 2,784,702.09 0.006
- URUGAN PASIR m3 1.20 272,467.20 326,960.64 0.001
3a PEKERJAAN STRUKTUR
- BALOK 20/40 READY MIX MUTU BETON (K-300) m3 8.40 2,368,856.25 19,898,392.50 0.042
- PEMBESIAN BALOK 20/40 MENGGUNAKAN BESI ULIR kg 1,289.21 20,232.58 26,084,067.92 0.055
- BEKISTING m2 63.00 223,133.18 14,057,390.34 0.029
- BALOK 15/30 READY MIX MUTU BETON (K-300) m3 1.35 2,368,856.25 3,197,955.94 0.007
- PEMBESIAN BALOK 15/30 MENGGUNAKAN BESI ULIR kg 369.46 20,364.49 7,523,905.20 0.016
- BEKISTING m2 18.00 223,133.18 4,016,397.24 0.008
- PELAT LANTAI TANGGA READY MIX MUTU BETON (K-300) m3 2.90 2,368,856.25 6,860,595.75 0.014
- PEMBESIAN PELAT LANTAI MENGGUNAKAN BESI ULIR & POLOS kg 1,243.77 20,364.49 25,328,790.41 0.053
- SIRTU m3 0.58 504,401.50 292,165.87 0.001
- LANTAI TRIBUNE READY MIX MUTU BETON (K-300) m3 24.98 2,368,856.25 59,174,399.26 0.124
- PEMBESIAN LANTAI TRIBUNE MENGGUNAKAN BESI ULIR kg 1,117.23 20,364.49 22,751,902.86 0.048
- BEKISTING m2 82.30 549,419.06 45,218,730.45 0.095
XII DENAH ATAP AMPHITEATER
- KOLOM BAJA WF 200 X100x5.5x8 kg 856.26 41,135.50 35,222,683.23 0.074
- Pelat PL 12 mm kg 113.04 41,135.50 4,649,956.92 0.010
- Baut anchor dia. 16 mm bh 96.00 35,000.00 3,360,000.00 0.007
- RANGKA ATAP BAJA WF 200 X100x5.5x8 kg 1,329.12 41,135.50 54,674,015.76 0.115
- Baut HTB dia. 16 mm bh 90.00 35,000.00 3,150,000.00 0.007
- GORDING ATAP HOLLOW 40 X40x1.2 mm kg 576.45 41,135.50 23,712,558.98 0.050
- Baut Hitam dia. 12 mm bh 135.00 20,000.00 2,700,000.00 0.006
- RANGKA LISPLANG HOLLOW 40 X40x1.2 mm kg 192.15 41,135.50 7,904,186.33 0.017
- Baut Hitam dia. 12 mm bh 45.00 20,000.00 900,000.00 0.002
- IKATAN ANGIN dia. 12 mm kg 66.75 41,135.50 2,745,794.63 0.006
- Turn Buckle bh 30.00 50,000.00 1,500,000.00 0.003
Jumlah VI 398,230,084.34 0.834
PEDESTRIAN LINGKAR TUK-TUK
Galian tanah m3 456.00 90,562.50 41,296,500.00 0.087
Bongkar jalan untuk crossing jalan saluran m3 121.60 212,200.00 25,803,520.00 0.054
Urugan tanah kembali m3 51.68 66,125.00 3,417,340.00 0.007
Sirtu m3 12.40 504,401.50 6,256,192.68 0.013
Pasir urug (t= 5cm) m3 53.35 272,467.20 14,535,035.25 0.030
PEKERJAAN BETON
Pengadaan dan pemasangan Kansteen m1 620.00 263,143.86 163,149,193.20 0.342
Urugan pasir m3 6.20 272,467.20 1,689,296.64 0.004
- Lantai kerja mutu f'c 7,4 Mpa m3 6.20 1,231,639.40 7,636,164.28 0.016
- Beton jepit peninggian Uditch (f'c = 7,4 Mpa) m3 1.70 1,231,639.40 2,093,786.98 0.004
Box Culvert ( 40 x 40 x 100) m1 304.00 1,405,670.42 427,323,807.68 0.895
Box Culvert ( 40 x 40 x 100) buka tutup m1 13.00 1,405,670.42 18,273,715.46 0.038
- Lantai kerja mutu f'c 7,4 Mpa m3 5.78 1,231,639.40 7,113,949.17 0.015
Tutup manhole (cast iron 80 x 80, t-1cm medium duty) m1 15.00 4,250,000.00 63,750,000.00 0.134
Saluran U-ditch 80 m1 304.00 1,755,233.62 533,591,020.48 1.118
Tutup U-ditch 80 m1 304.00 689,994.83 209,758,428.32 0.439
Saluran drainase U-ditch 40 m1 219.00 1,101,633.60 241,257,758.40 0.505
Tutup U-ditch 40 m1 219.00 428,369.83 93,812,992.77 0.197
Buangan galian tanah m3 238.18 235,382.00 56,062,343.23 0.117
- AGGREGATE KELAS B m3 396.96 296,428.83 117,670,388.36 0.247
Cat marka parkir (thermoplastic) m2 78.55 213,825.00 16,796,488.31 0.035
Pengadaan dan pemasangan fasilitas rambu umum dan keselamatan Unit 1.00 879,750.00 879,750.00 0.002
Jumlah VII.a 2,052,167,671.22 4.300
XIV RUMAH BOLON
Pekerjaan Tanah dan Pondasi
Pekerjaan galian tanah m3 7.04 90,562.50 637,560.00 0.001
Pekerjaan urugan m3 2.11 66,125.00 139,656.00 0.000
Urugan Pasir m3 1.41 272,467.20 383,633.82 0.001
Pekerjaan Pondasi Cincin Batu Ojahan m3 5.54 50,000,000.00 277,200,000.00 0.581
Pekerjaan Struktur Kayu
 Kolom utama Bolon; Kayu diameter 0,25 m x tinggi 3,6m (Basiha) m3 4.29 33,074,100.00 141,800,573.38 0.297
Tangga kayu Unit 8.00 1,000,000.00 8,000,000.00 0.017
Pintu Depan dan belakang
Daun Pintu Unit 8.00 5,400,500.00 43,204,000.00 0.091
Kusen kayu Unit 8.00 476,000.00 3,808,000.00 0.008
Engsel Unit 24.00 236,000.00 5,664,000.00 0.012
Silinder kunci Unit 8.00 429,900.00 3,439,200.00 0.007
Ornamen Gorga unit 8.00 1,500,000.00 12,000,000.00 0.025
Dinding papan kayu m2 482.90 3,808,100.00 1,838,931,490.00 3.853
Lantai papan kayu m2 120.00 1,724,300.00 206,916,000.00 0.434
Rangka Atap rumah bolon m2 686.40 156,000.00 107,078,400.00 0.224 194.40 30,326,400.00 492.00 156,000.00 76,752,000.000
Atap rumah bolon m2 686.40 501,700.00 344,366,880.00 0.722 194.40 97,530,480.00 492.00 501,700.00 246,836,400.000
Total biaya untuk 1 rumah bolon
Total biaya untuk 4 rumah bolon 2,993,569,393.19 6.272 127,856,880.00 323,588,400.000
AREA KAWASAN SOPO BOLON
Pekerjaan galian tanah m3 362.50 90,562.50 32,828,906.25 0.069 179.67 16,271,364.38 542.17 90,562.50 49,100,270.625
Pekerjaan urugan m3 108.75 66,125.00 7,191,093.75 0.015
Urugan Pasir m3 0.10 272,467.20 26,156.85 0.000
Pekerjaan buangan tanah galian m3 126.88 235,382.00 29,864,091.25 0.063
Pekerjaan pasangan batukali m3 42.75 1,659,855.03 70,958,802.53 0.149
Pekerjaan penggeseran sopo bolon unit 1.00 10,000,000.00 10,000,000.00 0.021
Pekerjaan pasangan lantai batu alam samosir (BATU ALAM CANDI) m2 145.00 1,183,400.00 171,593,000.00 0.360 405.00 479,277,000.00 550.00 1,183,400.00 650,870,000.000
Coating batu alam samosir m2 290.00 77,900.00 22,591,000.00 0.047 260.00 20,254,000.00 550.00 77,900.00 42,845,000.000
Pekerjaan dinding penahan tanah
Pekerjaan bongkaran dan pasang kembali batukali m3 42.75 276,000.00 11,799,000.00 0.025
Plesteran m2 15.75 78,800.00 1,241,100.00 0.003
Acian m2 15.75 89,100.00 1,403,325.00 0.003
Pekerjaan pasangan paving m2 909.70 713,200.00 648,798,040.00 1.359
Pekerjaan pasangan Dinding batu alam samosir (BATU ALAM SAMOSIR) 67.32
Total 1,008,294,515.63 2.113 515,802,364.375 742,815,270.625
SOPO ANTING
Pekerjaan Tanah dan Pondasi
Pekerjaan galian tanah m3 0.96 90,562.50 86,940.00 0.000
Pekerjaan urugan m3 0.29 66,125.00 19,044.00 0.000
Urugan Pasir m3 0.19 272,467.20 52,313.70 0.000
Pekerjaan Pondasi Cincin Batu Ojahan m3 0.76 50,000,000.00 37,800,000.00 0.079
Pekerjaan Struktur Kayu
Kolom utama Bolon; Kayu diameter 0,2 m x tinggi 3m (Basiha) m3 2.19 33,074,100.00 72,437,240.12 0.152
Ornamen Gorga 3 m unit 4.00 1,093,829.17 4,375,316.66 0.009
Adop-adop m2 0.24 929,035.00 222,968.40 0.000
Patung Ulu Gurdong ; Kayu p(1.1m) x l (0.4m) Depan m2 3.52 2,361,315.88 8,311,831.89 0.017
Papan Racnan Parujur; Kayu (4/20) m3 2.16 11,521,620.00 24,886,699.20 0.052
Lantai papan kayu m2 12.00 1,724,300.00 20,691,600.00 0.043
Tangga kayu Unit 2.00 1,000,000.00 2,000,000.00 0.004
Pekerjaan Penutup Atap
Penutup Atap Sirap kayu hitam; p(10m) x l(4,6m) m2 41.28 501,700.00 20,710,176.00 0.043 25.12 12,602,704.00 66.40 501,700.00 33,312,880.000
Rangka Atap rumah bolon m2 41.28 156,000.00 6,439,680.00 0.013 25.12 3,918,720.00 66.40 156,000.00 10,358,400.000
Total satu Sopo anting
Total 2 Sopo anting 198,033,809.97 0.415 16,521,424.00 43,671,280.000
JUMLAH HARGA PEKERJAAN STRUKTUR 11,816,369,123.00 24.758
B PEKERJAAN ARSITEKTUR
1 Bangunan A - Toilet Umum
a. Toilet Umum
- Pas bata merah M2 169.17 151,700.00 25,663,202.78 0.054
- Pas bata roaster M2 8.28 332,500.00 2,753,100.00 0.006
- Plester dinding M2 295.41 78,800.00 23,278,465.60 0.049
- Acian dinding M2 339.72 89,100.00 30,269,390.58 0.063
- Pengecatan m2 129.56 73,100.00 9,470,689.80 0.020
- Perapihan beton eksposed finish acian M2 253.99 91,800.00 23,316,454.13 0.049
- Perapihan beton eksposed finish plester (1:3) M2 253.99 85,700.00 21,767,103.69 0.046
- Dinding HT 300x600 (area toilet) M2 158.15 587,600.00 92,927,764.80 0.195
 - dinding batu Andesit 20 x 20 (area Luar) M2 123.42 381,800.00 47,120,992.40 0.099
- Coating batu andesit M2 123.42 77,900.00 9,614,262.20 0.020
- Lis Granit Absolute hitam kloset, l = 170 mm M1 10.35 274,100.00 2,836,935.00 0.006
- Screed lantai t.50 mm M2 101.20 143,400.00 14,512,080.00 0.030
- Lantai HT 300x600 ( area Toilet) M2 57.05 570,000.00 32,518,500.00 0.068
- Lantai Andesit polish 300x600 (area Teras) M2 38.00 322,900.00 12,270,200.00 0.026
Waterprofing dak m2 79.80 153,300.00 12,233,340.00 0.026
- Meja Granit absolut hitam
a. Beton K175 m3 0.32 1,425,910.82 455,150.73 0.001
b. Besi Tulangan ( polos) kg 31.92 20,232.58 645,824.03 0.001
c. Bekisting plat m2 1.80 274,709.53 494,477.15 0.001
d. HT uk.600x600 m2 2.83 1,612,300.00 4,556,359.80 0.010
- Plafon Gypsum 12mm M2 41.97 145,000.00 6,086,012.50 0.013
- Rangka hollow galvanis 40x40x6mm M2 41.97 152,900.00 6,417,595.25 0.013
- Cat plafon M2 41.97 73,100.00 3,068,189.75 0.006
- Pintu kayu solid merbau finish ultra lasur uk.800x2500
a. Kusen pintu - 2 unit M3 0.16 45,171,051.25 7,073,786.63 0.015
b. Daun pintu solid - 2 unit M2 5.15 2,031,705.00 10,453,122.23 0.022
c. Kaca bening 10mm - 2 unit M2 3.30 493,622.09 1,628,952.90 0.003
d. Engsel UNIT 6.00 83,806.25 502,837.50 0.001
e. Handle UNIT 3.00 51,715.50 155,146.50 0.000
Jalusi kayu m2 1.40 1,119,582.50 1,567,415.50 0.003
- Cubicle phenolic uk.(1000+1850), t.2100 M2 28.67 3,042,300.00 87,207,529.50 0.183
- Floor Drain (atap) BH 3.00 505,400.00 1,516,200.00 0.003
- Coating batu alam M2 246.84 81,700.00 20,166,501.20 0.042
Pintu Besi t= 2mm, plat baja included engsel included coating m2 4.62 639,800.00 2,955,876.00 0.006
b. Sanitair
Toilet Wanita
- Closed duduk SET 1.00 5,641,900.00 5,641,900.00 0.012
- Closed jongkok set 1.00 1,277,400.00 1,277,400.00 0.003
- Lavatory SET 2.00 3,071,300.00 6,142,600.00 0.013
- Jet Washer BH 1.00 779,300.00 779,300.00 0.002
- Paper Holder BH 1.00 455,200.00 455,200.00 0.001
- Rob Hook BH 1.00 228,600.00 228,600.00 0.000
- Floor Drain BH 4.00 505,400.00 2,021,600.00 0.004
- Soap holder BH 4.00 780,700.00 3,122,800.00 0.007
- Cermin 1000x4000 mm UNIT 1.00 4,485,400.00 4,485,400.00 0.009
- Kran janitor BH 1.00 469,000.00 469,000.00 0.001
Toilet Pria
- Closed duduk SET 2.00 5,641,900.00 11,283,800.00 0.024
- Closed jongkok set 1.00 1,312,400.00 1,312,400.00 0.003
- Lavatory SET 2.00 3,071,300.00 6,142,600.00 0.013
- Urinoir BH 3.00 2,703,300.00 8,109,900.00 0.017
- Jet Washer BH 2.00 779,300.00 1,558,600.00 0.003
- Paper Holder BH 2.00 455,200.00 910,400.00 0.002
- Rob Hook BH 2.00 228,600.00 457,200.00 0.001
- Floor Drain BH 4.00 505,400.00 2,021,600.00 0.004
- Soap holder BH 4.00 780,700.00 3,122,800.00 0.007
- Cermin 1000x4000 mm UNIT 1.00 4,485,400.00 4,485,400.00 0.009
Jumlah I 579,531,958.14 1.214
2 Bangunan B - Kios Souvenir
a. Pas bata merah M2 771.01 151,700.00 116,962,520.40 0.245
b. - Plester dinding M2 1,565.96 78,800.00 123,397,963.20 0.259
- Acian dinding M2 1,565.96 89,100.00 139,527,392.40 0.292
c. - Perapihan beton eksposed M2 296.98 172,500.00 51,229,464.00 0.107
e. Cat dinding M2 1,565.96 73,100.00 114,471,968.40 0.240
f. Screed lantai t.50 mm M2 301.85 143,400.00 43,285,290.00 0.091
g. Lantai HT 300x600 (area kios) M2 163.76 570,000.00 93,343,200.00 0.196
h. Lantai Andesit polish 300x600 (area koridor) M2 179.85 458,000.00 82,370,613.00 0.173
Lantai Batu Candi (Area Koridor) 179.85 1,183,400.00 212,832,714.900
i. Rolling door M2 165.00 1,247,800.00 205,887,000.00 0.431
 kayu motif gorga m3 0.91 10,018,800.00 9,152,173.80 0.019
balok 15/15 motif gorga m3 0.45 10,018,800.00 4,485,917.70 0.009
papan kayu motif gorga (40 x 4 cm) m3 0.78 10,018,800.00 7,835,503.10 0.016
papan kayu motif gorga tebal 4 cm m3 0.70 10,018,800.00 7,013,160.00 0.015
Lisplank motif gorga (30 x 3cm) m3 0.89 10,018,800.00 8,910,520.34 0.019
Batu alam samosir M2 87.13 1,024,100.00 89,229,833.00 0.187
Rangka plafon hollow M2 163.76 179,500.00 29,394,920.00 0.062
Plafon Gypsum M2 163.76 79,700.00 13,051,672.00 0.027
List Plafon Gypsum (10 x 3 cm) M2 29.77 79,700.00 2,372,669.00 0.005
Pengecatan Plafon M2 331.62 76,900.00 25,501,578.00 0.053
j. Coating batu alam M2 87.13 81,700.00 7,118,521.00 0.015
Jumlah II 1,174,541,879.35 2.461 212,832,714.900
3 Amphitheater
a. Andesit bakar 300x600 M2 186.47 322,900.00 60,210,759.38 0.126
b. Batu alam Samosir M2 151.76 1,183,400.00 179,595,742.50 0.376 151.76 179,595,742.50 TIDAK ADA SUDAH DIMASUKKA
c. Coating batu alam M2 338.23 77,900.00 26,348,214.38 0.055
Atap Sirap kayu finish M2 139.35 501,700.00 69,911,895.00 0.146 65.25 32,735,925.00 204.60 501,700.00 102,647,820.000
Lisplank kayu merbau m' 30.00 375,000.00 11,250,000.00 0.024
Pengecatan listplank M2 9.00 76,900.00 692,100.00 0.001
Jumlah III 348,008,711.25 0.729 32,735,925.00 179,595,742.50 102,647,820.000
4 Rumah Masyarakat
a. Rumah Utama
- Pas bata merah M2 197.40 151,700.00 29,945,580.00 0.063
- Plester dinding M2 394.80 78,800.00 31,110,240.00 0.065
- Acian dinding M2 394.80 89,100.00 35,176,680.00 0.074
- Dinding papan kayu 3/15 M2 1,566.00 416,200.00 651,769,200.00 1.366
-Rangka kayu 5/10 modul 60 x 60 M2 783.00 351,200.00 274,989,600.00 0.576
-Rangka kayu 2/4 modul 60 x 66 M2 316.80 268,400.00 85,029,120.00 0.178
- dinding batu Andesit M2 426.06 381,800.00 162,669,708.00 0.341
Coating batu alam m2 937.33 77,900.00 73,018,162.80 0.153
- Dinding keramik 300x300 (area toilet) M2 81.60 324,900.00 26,511,840.00 0.056
- Plafon rangka papan kayu 3/15 M2 565.47 416,200.00 235,348,614.00 0.493
-rangka kayu 4/4 modul 60 x 60 M2 565.47 188,100.00 106,364,907.00 0.223
- Lisplank papan kayu 3/25 m' 490.45 46,500.00 22,806,018.00 0.048
- Screed lantai t.50 mm M2 54.00 143,400.00 7,743,600.00 0.016
- Lantai papan kayu 3/20 M2 345.60 419,600.00 145,013,760.00 0.304
- Lantai keramik 300x300 (area toilet) M2 54.00 324,900.00 17,544,600.00 0.037
- Tangga kayu teras M2 57.96 595,100.00 34,491,996.00 0.072
- Pintu double teakwood merbau P1-1 uk.850x1850 fin.ultran lasur
a. Kusen pintu - 4 unit M3 2.70 45,171,051.25 121,961,838.38 0.256
b. Daun pintu double teakwood - 4 unit M2 37.80 1,598,918.03 60,439,101.53 0.127
c. Engsel UNIT 96.00 83,806.25 8,045,400.00 0.017
d. Handle UNIT 48.00 51,715.50 2,482,344.00 0.005
- Pintu double teakwood merbau P2-1 uk.850x2100 fin.ultran lasur
a. Kusen pintu - 1 unit M3 0.55 45,171,051.25 24,928,999.76 0.052
b. Daun pintu double teakwood - 1 unit M2 18.45 1,598,918.03 29,500,037.65 0.062
c. Engsel UNIT 24.00 83,806.25 2,011,350.00 0.004
d. Handle UNIT 12.00 51,715.50 620,586.00 0.001
- Jendela kayu J1-1 merbau + kaca 10mm uk.750x900 fin.ultran lasur
a. Kusen jendela - 5 unit M3 2.59 45,171,051.25 117,083,364.84 0.245
b. Kaca bening 10mm - 4 unit M2 54.00 493,622.09 26,655,592.86 0.056
c. Engsel UNIT 120.00 83,806.25 10,056,750.00 0.021
d. Handle UNIT 60.00 33,982.50 2,038,950.00 0.004
e. Hak kait angin UNIT 60.00 27,266.50 1,635,990.00 0.003
f. Kunci tanam UNIT 60.00 131,100.00 7,866,000.00 0.016
- Jendela kayu J-1 merbau motif gorga fin.natural
a. Kusen jendela - 5 unit M3 2.00 45,171,051.25 90,251,760.40 0.189
b. Panel kayu motif gorga - 5 unit M2 18.00 2,384,189.02 42,915,402.36 0.090
c. Engsel UNIT 120.00 83,806.25 10,056,750.00 0.021
d. Handle UNIT 60.00 33,982.50 2,038,950.00 0.004
e. Hak kait angin UNIT 60.00 27,266.50 1,635,990.00 0.003
 f. Kunci tanam UNIT 60.00 131,100.00 7,866,000.00 0.016
- Ventilasi kayu J-1 merbau motif gorga uk.850x500 fin.natural
a. Kusen - 5 unit M3 1.46 45,171,051.25 65,859,392.72 0.138
b. Panel kayu motif gorga - 5 unit M2 25.50 2,384,189.02 60,796,820.01 0.127
b. Sanitari
- Closed jongkok UNIT 12.00 1,277,400.00 15,328,800.00 0.032
Bak air UNIT 12.00 1,051,100.00 12,613,200.00 0.026
- Kran air UNIT 36.00 469,000.00 16,884,000.00 0.035
- Floor drain UNIT 24.00 505,400.00 12,129,600.00 0.025
Wastafel UNIT 12.00 3,071,300.00 36,855,600.00 0.077
Kitchen sink UNIT 12.00 784,300.00 9,411,600.00 0.020
Jumlah IV, satu rumah
Jumlah IV, 12 rumah 2,739,503,796.32 5.740
Open Space Area rumah Eksisting
Pasangan batu alam M2 316.96 1,183,400.00 375,090,464.00 0.786 885.50 1,047,900,700.00 1,202.46 1,183,400.00 1,422,991,164.000
- Coating batu alam M2 633.92 81,700.00 51,791,264.00 0.109 568.54 46,449,718.00 1,202.46
- Rangka Atap rumah bolon Untuk 8 rumah m2 130,000.00 823.80 107,094,000.00 823.80 130,000.00 107,094,000.000
Penutup atap Rumah Bolon untuk 8 rumah m2 1,372.80 501,700.00 688,733,760.00 1.443 549.00 275,433,300.00 823.80 501,700.00 413,300,460.000
Signage lingkungan Unit 1.00 54,796,571.00 54,796,571.00 0.115
Jumlah V 1,170,412,059.00 2.452 1,201,444,418.00 275,433,300.00 1,943,385,624.000
5 Pos Jaga
a. Pos Utama
- Pas bata merah M2 32.39 151,700.00 4,913,790.55 0.010
- Plester dinding M2 64.11 78,800.00 5,051,710.40 0.011
- Acian dinding M2 64.11 89,100.00 5,712,022.80 0.012
- Cat dinding M2 21.11 73,100.00 1,542,994.80 0.003
- Dinding batu Alam Samosir 20.45
- Dinding batu andesit M2 28.18 381,800.00 10,759,124.00 0.023
- coating batu andesit M2 56.36 77,900.00 4,390,444.00 0.009
- Dinding HT 300x600 (area toilet) M2 16.42 587,600.00 9,650,742.40 0.020
- Screed lantai t.50 mm M2 12.00 143,400.00 1,720,800.00 0.004
- Lantai HT 300x600 (area toilet) M2 12.45 570,000.00 7,096,500.00 0.015
- Coating batu alam M2 28.18 32,300.00 910,214.00 0.002
- Pintu double teakwood merbau P1-1 uk.800x2200 fin.ultran lasur
a. Kusen pintu - 1 unit M3 0.05 45,171,051.25 2,114,005.20 0.004
b. Daun pintu double teakwood - 1 unit M2 1.51 1,598,918.03 2,406,371.64 0.005
c. Engsel UNIT 2.00 83,806.25 167,612.50 0.000
d. Handle UNIT 1.00 51,715.50 51,715.50 0.000
- Pintu double teakwood merbau P2-1 uk.800x2220 fin.ultran lasur
a. Kusen pintu - 1 unit M3 0.05 45,171,051.25 2,130,266.78 0.004
b. Daun pintu double teakwood - 1 unit M2 1.51 1,598,918.03 2,406,371.64 0.005
c. Engsel UNIT 2.00 83,806.25 167,612.50 0.000
d. Handle UNIT 1.00 51,715.50 51,715.50 0.000
b. Sanitari
- Closed jongkok UNIT 1.00 1,277,400.00 1,277,400.00 0.003
- Kran air UNIT 1.00 469,000.00 469,000.00 0.001
- Floor drain UNIT 1.00 505,400.00 505,400.00 0.001
Waterprofing dak m2 13.10 153,300.00 2,008,230.00 0.004
Jumlah V 65,504,044.20 0.137
PEDESTRIAN LINGKAR TUK-TUK
PEKERJAAN PASANGAN
Pekerjaan pasangan Andesit 20x 20 x 2 m2 486.40 381,800.00 185,707,520.00 0.389
pekerjaan coating andesit 2 sisi m2 1,070.08 77,900.00 83,359,232.00 0.175
Pasangan lantai difabel (30 x 30) m2 364.80 854,100.00 311,575,680.00 0.653
Pengadaan dan Pemasangan grill tanaman buah 62.00 2,326,404.00 144,237,048.00 0.302
Pengadaan dan pemasangan tiang PJU solar cell (included pondasi dan lampu) buah 26.00 28,000,000.00 728,000,000.00 1.525
Pengadaan dan Pemasangan bangku taman dari batu (per-15m) buah 26.00 4,335,000.00 112,710,000.00 0.236
Pengadaan dan pemasangan tempat sampah buah 26.00 1,500,000.00 39,000,000.00 0.082
Jumlah VIII 1,604,589,480.00 3.362
RUKO LINGKAR TUK-TUK
Pas bata merah M2 218.88 151,700.00 33,204,096.00 0.070
 - Plester dinding M2 1,017.34 78,800.00 80,166,076.80 0.168
- Acian dinding M2 1,017.34 89,100.00 90,644,637.60 0.190
Cat dinding M2 1,017.34 73,100.00 74,367,261.60 0.156
Sopi-sopi Hollow m2 391.20 1,286,800.00 503,396,160.00 1.055
Penyangga hollow sopi-sopi m' 96.00 60,000.00 5,760,000.00 0.012
Waterprofing dak m2 289.79 153,300.00 44,424,500.40 0.093
Pintu dorong kayu merbau
pasang rel pintu dorong m' 152.52 227,300.00 34,667,796.00 0.073
Daun pintu kayu merbau m2 296.81 916,900.00 272,145,455.76 0.570
kunci pintu geser bh 32.00 95,800.00 3,065,600.00 0.006
Jumlah IX, 32 Ruko 1,141,841,584.16 2.392
JUMLAH HARGA PEKERJAAN ARSITEKTUR 8,823,933,512.41 18.488
C PEKERJAAN MEP
PEKERJAAN ELEKTRIKAL
PANEL LISTRIK
1 LV-MDP (LOKASI RUANG PANEL POS JAGA ) unit 1.00 11,075,880.00 11,075,880.00 0.023
2 SDP 1 unit 1.00 4,379,200.00 4,379,200.00 0.009
3 SDP 2 unit 1.00 5,996,100.00 5,996,100.00 0.013
4 MCB Box pos jaga unit 1.00 1,245,450.00 1,245,450.00 0.003
5 PP- Rumah Ekstensi unit 1.00 1,245,450.00 1,245,450.00 0.003
6 PP-Rumah bolon & Ekstensi unit 4.00 1,245,450.00 4,981,800.00 0.010
7 PP-Rumah Bolon Unit Baru unit 1.00 1,301,800.00 1,301,800.00 0.003
8 PP-Kios souvenir unit 1.00 8,131,075.00 8,131,075.00 0.017
9 MCB Box Kios souvenir unit 29.00 1,159,200.00 33,616,800.00 0.070
10 MCB Box Penerangan Kios souvenir unit 1.00 1,324,225.00 1,324,225.00 0.003
10 PP PJU Area Parkiran unit 1.00 4,617,825.00 4,617,825.00 0.010
11 PP Pedesterian Part 1 unit 1.00 4,617,825.00 4,617,825.00 0.010
12 PP Pedesterian Part 2 unit 1.00 4,617,825.00 4,617,825.00 0.010
13 PP Pedesterian Part 3 unit 1.00 4,617,825.00 4,617,825.00 0.010
14 PP Pedesterian Part 4 unit 1.00 4,617,825.00 4,617,825.00 0.010
15 MCB Box Rumah Bolon Ekstensi unit 4.00 1,245,450.00 4,981,800.00 0.010
16 MCB Box Rumah Bolon Baru unit 4.00 1,324,225.00 5,296,900.00 0.011
17 MCB Box Rumah Bolon unit 8.00 1,324,225.00 10,593,800.00 0.022
18 MCB Box Ampitheatre unit 1.00 4,617,825.00 4,617,825.00 0.010
19 MCB Box Toilet unit 1.00 1,245,450.00 1,245,450.00 0.003
20 PP-Pompa Air unit 1.00 3,596,050.00 3,596,050.00 0.008
21 SDP Unit Bolon, Extensi, Ruko & Kios unit 1.00 18,564,450.00 18,564,450.00 0.039
KABEL FEEDER
1 LVMDP - SDP 1. NYY 4 x 10 mm2 m 130.00 178,083.25 23,150,823.00 0.049
2 LVMDP - SDP 2. NYY 4 x 16 mm2 m 15.00 178,083.25 2,671,249.00 0.006
3 LVMDP - MCB Box pos. NYY 3 x 4 mm2 m 20.00 34,937.00 698,740.00 0.001
4 SDP 1 - MCB Box Ampitheater. NYFGBY 3 x 4 mm2 m 30.00 79,413.25 2,382,398.00 0.005
5 SDP 1 - MCB Box Toilet. NYFGBY 3 x 4 mm2 m 15.00 79,413.25 1,191,199.00 0.002
6 SDP 1 - PP PJU Area Parkiran. NYFGBY 4 x 4 mm2 + NYA 4 mm2 m 68.00 105,863.25 7,198,701.00 0.015
7 SDP 1 - MCB Box Penerangan Kios Souvenir. NYFGBY 3 x 4 + NYA 4 mm2 m 32.00 79,413.25 2,541,224.00 0.005
8 SDP 1 - PP Pompa. NYFGBY 4 x 6 + NYA 4 mm2 m 15.00 150,713.25 2,260,699.00 0.005
9 SDP 2 - PP Pedestrian part 1. NYFGBY 4 x 4 mm2 m 138.00 105,863.25 14,609,129.00 0.031
10 SDP 2 - PP Pedestrian part 2. NYFGBY 4 x 4 mm2 m 42.00 105,863.25 4,446,257.00 0.009
11 SDP 2 - PP Pedestrian part 3. NYFGBY 4 x 4 mm2 m 38.00 105,863.25 4,022,804.00 0.008
12 SDP 2 - PP Pedestrian part 4. NYFGBY 4 x 4 mm2 m 46.00 105,863.25 4,869,710.00 0.010
13 SDP Unit Bolon, Extensi, Ruko & Kios - PP Ruko 32 unit. NYFGBY 4 x 25mmm2 65.00 319,441.25 20,763,681.00 0.044
14 SDP Unit Bolon, Extensi, Ruko & Kios - PP Rumah ekstensi. NYFGBY 4mx 16 mm2 85.00 210,743.25 17,913,176.00 0.038
15 SDP Unit Bolon, Extensi, Ruko & Kios - PP Rumah bolon & R Ekstensi. NYFGBY
m 4 x 16
32.00
mm2 210,743.25 6,743,784.00 0.014
16 SDP Unit Bolon, Extensi, Ruko & Kios - PP Rumah bolon baru. NYFGBYm4 x 16 mm2 79.00 210,743.25 16,648,717.00 0.035
17 SDP Unit Bolon, Extensi, Ruko & Kios - PP Kios souvenir. NYFGBY 4 x 25
m mm2 149.00 319,441.25 47,596,746.00 0.100
18 PP Rumah Bolon & R Ekstensi - MCB Box 1 s/d 4. NYY 3 x 6 mm2 m 104.00 41,837.00 4,351,048.00 0.009
19 PP Rumah Ekstensi - MCB Box 1 s/d 8. NYY 3 x 6 mm2 m 224.00 41,837.00 9,371,488.00 0.020
20 PP Rumah bolon baru - MCB Box 1 s/d 4. NYY 3 x 6 mm2 m 112.00 41,837.00 4,685,744.00 0.010
21 PP Kios souvenir - MCB Box 1 s/d 29. NYY 3 x 6 mm2 m 928.00 41,837.00 38,824,736.00 0.081
LAMPU PENERANGAN DAN ASSESORIES
1 Pole light LED 39 W bh 65.00 2,629,475.00 170,915,875.00 0.358
 2 Spot light LED 20 W bh 100.00 965,425.00 96,542,500.00 0.202
3 Spot light LED 13 W bh 4.00 965,425.00 3,861,700.00 0.008
4 Downlight LED 5,5 W bh 63.00 467,475.00 29,450,925.00 0.062
5 Downlight LED 9 W bh 80.00 758,425.00 60,674,000.00 0.127
6 Wall lamp 12 W bh 31.00 776,365.00 24,067,315.00 0.050
7 Wall lamp 10 W bh 4.00 776,365.00 3,105,460.00 0.007
8 Wall lamp 8,5 W bh 8.00 776,365.00 6,210,920.00 0.013
9 Pendant lamp 12 W bh 3.00 23,068,425.00 69,205,275.00 0.145
10 Linear strip 7,2 W m 10.80 704,605.00 7,609,734.00 0.016
11 Strip lighting 15 W m 23.00 704,605.00 16,205,915.00 0.034
12 Strip lighting 11,5 W m 27.60 704,605.00 19,447,098.00 0.041
13 Wall Recessed 5 W bh 10.00 608,925.00 6,089,250.00 0.013
14 Saklar Tunggal bh 81.00 64,147.00 5,195,907.00 0.011
GROUNDING POINT
1 Grounding Point Body LVMDP titik 1.00 6,266,580.00 6,266,580.00 0.013
2 Grounding Point Body SDP titik 3.00 4,567,455.00 13,702,365.00 0.029
PENANGKAL PETIR
1 Electrostatic Radius 150 M + Obstraction light unit 1.00 89,683,624.00 89,683,624.00 0.188
2 Tiang penangkal petir tinggi 30 M unit 1.00 13,662,000.00 13,662,000.00 0.029
3 Grounding penangkal petir titik 1.00 6,266,580.00 6,266,580.00 0.013
4 NYAF 1 x 70 mm + Pipa Conduit PVC HI dia. 25 mm m 48.00 304,531.50 14,617,512.00 0.031
PEKERJAAN PLUMBING
PERALATAN UTAMA AIR BERSIH SYSTEM 1 & 2
1 Booster Pump 3 x 120 LPM ; Head 20 M set 2.00 64,366,926.00 128,733,852.00 0.270
Nama : Pompa booster
Tipe : Centrifugal end suction
Kapasitas : 120 lpm / Head 20 M / 1,1 Kw x 3
Jumlah : 3 ( tiga )
Operasi : Pararel alternate
2 Shallow well Pump 50 LPM ; Head 40 M unit 2.00 6,211,150.00 12,422,300.00 0.026
Nama : Pompa sumur dangkal
Tipe : Centrifugal end suction
Kapasitas : 50 lpm / Head 40 M / 1 Kw
Jumlah : 1 ( satu )
Operasi : Shallow well pump
3 Pressure Tank 1.000 ltr 10 Bar unit 2.00 4,927,750.00 9,855,500.00 0.021
Nama : Pressure tank
Tipe : Membrane
Kapasitas : 1.000 Liter
Jumlah : 1 ( satu )
4 Pengeboran sumur dangkal lengkap dengan pipa casing lot 2.00 7,595,750.00 15,191,500.00 0.032
dan pipa utama dengan kedalaman 30 M
5 Tangki Fibre 6m3 unit 2.00 39,255,250.00 78,510,500.00 0.164
Nama : Tangki cadangan air bersih
Tipe : Panel Fibre
Kapasitas : 6 M3
Jumlah : 1 ( satu )
Tidak termasuk pekerjaan pondasi
PEMIPAAN INSTALASI AIR BERSIH
Pipa Air Bersih (Ruang Pompa)
Menggunakan pipa GIP Medium Class
1 Pipa GIP Medium dia. 3/4" m 16.00 168,440.50 2,695,048.00 0.006
2 Pipa GIP Medium dia. 1 1/2" m 12.00 360,444.50 4,325,334.00 0.009
3 Header Pipa Galvanis Medium dia. 3", P=2 m set 2.00 3,664,456.60 7,328,913.00 0.015
4 Fitting & material bantu lot 1.00 1,755,095.50 1,755,096.00 0.004
Pipa Air Bersih bangunan
Menggunakan pipa PPR PN 10
1 Pipa PPR PN 10 dia. 2" + fitting + material bantu m 15.00 263,379.27 3,950,689.00 0.008
2 Pipa PPR PN 10 dia. 1 1/2" + fitting + material bantu m 137.00 174,991.50 23,973,836.00 0.050
3 Pipa PPR PN 10 dia. 1 1/4" + fitting + material bantu m 112.00 126,197.62 14,134,133.00 0.030
4 Pipa PPR PN 10 dia. 1" + fitting + material bantu m 42.00 115,353.74 4,844,857.00 0.010
 5 Pipa PPR PN 10 dia. 3/4" + fitting + material bantu m 52.20 121,718.99 6,353,731.00 0.013
6 Pipa PPR PN 10 dia. 1/2" + fitting + material bantu m 43.00 97,867.99 4,208,324.00 0.009
7 Fitting & material bantu lot 1.00 2,799,647.00 2,799,647.00 0.006
VALVES DAN ACCESORRIES
Gate valve
1 Gate Valve BRZ Class 150 dia. 1 1/4" bh 13.00 808,093.50 10,505,216.00 0.022
2 Quantity meter dia. 1 1/4" bh 13.00 1,746,436.00 22,703,668.00 0.048
Foot valve
1 Foot Valve 10K dia. 1 1/4" bh 6.00 1,381,706.60 8,290,240.00 0.017
Check valve
1 Check Valve dia. 1 1/4" bh 8.00 819,248.50 6,553,988.00 0.014
Y Strainer
1 Strainer Class dia. 1 1/4" bh 8.00 1,047,098.00 8,376,784.00 0.018
Flexible joint
1 Flexible Joint dia. 1 1/4" bh 16.00 926,348.00 14,821,568.00 0.031
Water Level Control set 4.00 3,342,360.00 13,369,440.00 0.028
Pressure Gauge 0 - 10K bh 8.00 487,694.30 3,901,554.00 0.008
Pressure Switch bh 4.00 1,881,716.25 7,526,865.00 0.016
Panel control pompa air dalam bangunan unit 2.00 9,434,370.00 18,868,740.00 0.040
Panel control pompa sumur dangkal unit 2.00 8,543,465.00 17,086,930.00 0.036
SISTEM AIR KOTOR, AIR BEKAS, VENT
1 STP Biotech kap 1,5 m3/hari set 14.00 34,911,125.00 488,755,750.00 1.024
Nama : Septic Tank
Tipe : Biosystem
Kapasitas : 1,5 m3/h
Jumlah : 1 ( satu )
2 Sumur Resapan bh 14.00 5,559,617.50 77,834,645.00 0.163
Nama : Sumur resapan
Tipe : Buis beton dia 1.000 mm
Kedalaman :4M
3 Box Kontrol Beton K-225 bh 14.00 1,904,975.00 26,669,650.00 0.056
Nama : Bak kontrol
Tipe : Beton bertulang
Dimensi :1x1x2M
INSTALASI AIR KOTOR
Pengadaan dan pemasangan pipa PVC AW klass 10 kg/cm², sesuai dengan
spesifikasi , pada penempatan tertentu mempergunakan sambungan solvent
1 Pipa PVC class AW dia. 4" c/w material bantu + fitting m 193.00 211,982.15 40,912,555.00 0.086
2 Pipa PVC class AW dia. 2" c/w material bantu + fitting m 12.00 94,373.46 1,132,482.00 0.002
3 Fitting & material bantu lot 1.00 10,511,259.00 10,511,259.00 0.022
INSTALASI AIR BEKAS
Pengadaan dan pemasangan pipa PVC AW klass 10 kg/cm², sesuai dengan
spesifikasi , pada penempatan tertentu mempergunakan sambungan solvent
1 Pipa PVC class AW dia. 4" c/w material bantu + fitting m 15.00 211,982.15 3,179,732.00 0.007
2 Pipa PVC class AW dia. 2" c/w material bantu + fitting m 69.50 94,373.46 6,558,955.00 0.014
3 Fitting & material bantu lot 1.00 2,434,672.00 2,434,672.00 0.005
INSTALASI PIPA VENT
Pengadaan dan pemasangan pipa PVC D klass 5 kg/cm², sesuai dengan
spesifikasi , pada penempatan tertentu mempergunakan sambungan solvent
cement, lengkap dengan hanger, support, klem dan accessories lainnnya.
1 Pipa PVC Class D dia. 1 1/4" m 17.00 49,113.06 834,922.00 0.002
2 Pipa PVC class AW dia. 3/4" c/w material bantu + fitting m 63.00 40,453.69 2,548,582.00 0.005
3 Fitting & material bantu lot 1.00 845,876.25 845,876.00 0.002
ASSESORIES
1 Vent cap dia 32 mm bh 13.00 132,728.40 1,725,469.00 0.004
SISTEM PEMADAM KEBAKARAN
PERALATAN UTAMA
KAWASAN
1 APAR Type Dry Powder. Kapasitas 3,5Kg bh 8.00 1,036,955.00 8,295,640.00 0.017
JUMLAH HARGA PEKERJAAN MEP 2,170,334,210.00 4.547
TOTAL HARGA PEKERJAAN HUTA SIALLAGAN 23,579,865,288.20 49.40
2,357,986,528.82
25,937,851,817.02
II PEKERJAAN BANGUNAN HUTA RAJA
A PEKERJAAN STRUKTUR
I DENAH BAWAH BANGUNAN WC
1 PEKERJAAN TANAH
- PEKERJAAN GALIAN m3 39.22 90,275.00 3,540,359.81 0.007
- PEKERJAAN URUGAN KEMBALI DAN PERBAIKAN TANAH m3 19.88 65,550.00 1,303,411.01 0.003
2 PEKERJAAN PONDASI
- PONDASI P1 READY MIX MUTU BETON (K-300) m3 6.70 2,367,275.00 15,851,273.40 0.033
- PEMBESIAN PONDASI P1 menggunakan besi ulir kg 709.06 20,347.81 14,427,736.77 0.030
- BEKISTING m2 18.72 232,697.49 4,356,097.01 0.009
- URUGAN PASIR m3 2.59 201,710.00 522,832.32 0.001
- LANTAI KERJA MUTU f'c 7,4 Mpa m3 1.30 1,172,610.64 1,519,703.39 0.003
3a PEKERJAAN STRUKTUR
- SLOOF 20/40 READY MIX MUTU BETON (K-300) m3 6.85 2,367,275.00 16,205,417.74 0.034
- PEMBESIAN SLOOF 20/40 menggunakan besi ulir kg 1,028.29 20,347.81 20,923,490.24 0.044
- BEKISTING m2 36.23 232,697.49 8,430,164.67 0.018
- URUGAN PASIR m3 0.91 201,710.00 182,688.75 0.000
- KOLOM BAJA H 150 X 150 kg 1,997.10 40,997.50 81,876,107.25 0.172
- PELAT PENGAKU PL t. 12 mm kg 178.04 40,997.50 7,299,112.91 0.015
- BAUT HTB dia. 16 bh 72.00 35,000.00 2,520,000.00 0.005
- PELAT LANTAI READY MIX MUTU BETON (K-275) m3 7.56 2,308,625.00 17,452,946.82 0.037
- PEMBESIAN PELAT LANTAI menggunakan besi ulir kg 1,169.77 20,347.81 23,802,184.45 0.050
- URUGAN PASIR m3 10.08 201,710.00 2,033,206.72 0.004
- LANTAI KERJA MUTU f'c 7,4 Mpa m3 2.52 1,172,610.64 2,954,935.10 0.006
Jumlah I 225,201,668.36 0.472
II DENAH ATAS BANGUNAN WC
3b PEKERJAAN STRUKTUR
- BALOK BAJA WF 200 X 100 kg 1,517.63 40,997.50 62,218,830.94 0.130
- PELAT PENGAKU PL t. 12 mm kg 94.20 40,997.50 3,861,964.50 0.008
- BAUT HTB dia. 16 bh 200.00 35,000.00 7,000,000.00 0.015
- BALOK 15/60 READY MIX MUTU BETON (K-275) m3 2.93 2,308,625.00 6,764,271.25 0.014
- PEMBESIAN BALOK 15/60 menggunakan besi ulir kg 546.12 20,347.81 11,112,378.55 0.023
- BEKISTING m2 19.98 411,177.49 8,215,326.25 0.017
- PELAT ATAP READY MIX MUTU BETON (K-275) m3 11.17 2,308,625.00 25,792,162.83 0.054
- PEMBESIAN PELAT LANTAI menggunakan besi ulir kg 1,712.94 20,347.81 34,854,496.27 0.073
- BEKISTING m2 46.55 355,412.84 16,544,598.77 0.035
Jumlah II 176,364,029.36 0.370
IIIDENAH BAWAH BANGUNAN PUSAT INFORMASI
1 PEKERJAAN TANAH
- PEKERJAAN GALIAN m3 42.99 90,275.00 3,881,147.94 0.008
- PEKERJAAN URUGAN KEMBALI DAN PERBAIKAN TANAH m3 32.66 65,550.00 2,141,074.42 0.004
2 PEKERJAAN PONDASI -
- PONDASI P1 READY MIX MUTU BETON (K-300) m3 7.44 2,367,275.00 17,612,526.00 0.037
- PEMBESIAN PONDASI P1 menggunakan besi ulir kg 787.84 20,347.81 16,030,818.63 0.034
- BEKISTING m2 20.80 232,697.49 4,840,107.79 0.010
- URUGAN PASIR m3 2.88 201,710.00 580,924.80 0.001
- LANTAI KERJA MUTU f'c 7,4 Mpa m3 1.44 1,172,610.64 1,688,559.32 0.004
3a PEKERJAAN STRUKTUR -
- SLOOF 20/40 READY MIX MUTU BETON (K-300) m3 7.34 2,367,275.00 17,375,798.50 0.036
- PEMBESIAN SLOOF 20/40 menggunakan besi ulir kg 1,098.31 20,347.81 22,348,121.81 0.047
- BEKISTING m2 38.70 232,697.49 9,005,392.86 0.019
- URUGAN PASIR m3 0.97 201,710.00 195,154.43 0.000
- KOLOM BAJA H 150 X 150 kg 2,662.80 40,997.50 109,168,143.00 0.229
- PELAT PENGAKU PL t. 12 mm kg 197.82 40,997.50 8,110,125.45 0.017
- BAUT HTB dia. 16 bh 80.00 35,000.00 2,800,000.00 0.006
- PELAT LANTAI READY MIX MUTU BETON (K-275) m3 16.44 2,308,625.00 37,945,311.29 0.080
- PEMBESIAN PELAT LANTAI menggunakan besi ulir kg 2,210.61 20,347.81 44,981,072.26 0.094
- URUGAN PASIR m3 21.92 201,710.00 4,420,494.88 0.009
- LANTAI KERJA MUTU f'c 7,4 Mpa m3 5.48 1,172,610.64 6,424,469.94 0.013
Jumlah III 309,549,243.32 0.649
IV DENAH ATAS BANGUNAN PUSAT INFORMASI
3b PEKERJAAN STRUKTUR
 - BALOK BAJA WF 200 X 100 kg 990.45 40,997.50 40,605,973.88 0.085
- PELAT PENGAKU PL t. 12 mm kg 64.06 40,997.50 2,626,135.86 0.006
- BAUT ANCHOR dia. 16 P. 40 cm bh 136.00 35,000.00 4,760,000.00 0.010
- BALOK BAJA WF 250 X 125 kg 1,561.40 40,997.50 64,013,496.50 0.134
- PELAT PENGAKU PL t. 12 mm kg 32.03 40,997.50 1,313,067.93 0.003
- BAUT HTB dia. 16 bh 68.00 35,000.00 2,380,000.00 0.005
- PELAT ATAP READY MIX MUTU BETON (K-275) m3 15.02 2,308,625.00 34,685,885.81 0.073
- PEMBESIAN PELAT LANTAI menggunakan besi ulir kg 2,151.71 20,347.81 43,782,586.26 0.092
- BEKISTING m2 62.60 355,412.84 22,249,551.83 0.047
Jumlah IV 216,416,698.06 0.453
V DENAH BAWAH BANGUNAN WARUNG KOPI
1 PEKERJAAN TANAH
- PEKERJAAN GALIAN m3 40.64 90,275.00 3,668,776.00 0.008
- PEKERJAAN URUGAN KEMBALI DAN PERBAIKAN TANAH m3 10.16 65,550.00 665,988.00 0.001
2 PEKERJAAN PONDASI -
- PONDASI P1 READY MIX MUTU BETON (K-300) m3 8.69 2,367,275.00 20,576,354.30 0.043
- PEMBESIAN PONDASI P1 menggunakan besi ulir kg 1,074.13 20,347.81 21,856,282.69 0.046
- BEKISTING m2 42.64 232,697.49 9,922,220.97 0.021
- URUGAN PASIR m3 2.62 201,710.00 529,287.04 0.001
- LANTAI KERJA MUTU f'c 7,4 Mpa m3 1.31 1,172,610.64 1,538,465.16 0.003
- PONDASI P2 READY MIX MUTU BETON (K-300) m3 3.72 2,367,275.00 8,806,263.00 0.018
- PEMBESIAN PONDASI P2 menggunakan besi ulir kg 393.92 20,347.81 8,015,409.32 0.017
- BEKISTING m2 10.40 232,697.49 2,420,053.90 0.005
- URUGAN PASIR m3 1.44 201,710.00 290,462.40 0.001
- LANTAI KERJA MUTU f'c 7,4 Mpa m3 0.72 1,172,610.64 844,279.66 0.002
3a PEKERJAAN STRUKTUR -
- BALOK BAJA WF 150 X 75 kg 1,512.00 40,997.50 61,988,220.00 0.130
- PELAT PENGAKU PL t. 12 mm kg 197.82 40,997.50 8,110,125.45 0.017
- BAUT HTB dia. 16 bh 420.00 35,000.00 14,700,000.00 0.031
- BALOK BAJA WF 200 X 100 kg 1,751.93 40,997.50 71,824,545.19 0.150
- PELAT PENGAKU PL t. 12 mm kg 116.81 40,997.50 4,788,835.98 0.010
- BAUT HTB dia. 16 bh 248.00 35,000.00 8,680,000.00 0.018
- KOLOM BAJA H 150 X 150 kg 675.21 40,997.50 27,681,921.98 0.058
- PELAT PENGAKU PL t. 12 mm kg 336.29 40,997.50 13,787,213.27 0.029
- BAUT HTB dia. 16 bh 136.00 35,000.00 4,760,000.00 0.010
- KOLOM BAJA H 200 X 200 kg 621.75 40,997.50 25,490,359.62 0.053
- PELAT PENGAKU PL t. 12 mm kg 138.47 40,997.50 5,677,087.82 0.012
- BAUT HTB dia. 16 bh 56.00 35,000.00 1,960,000.00 0.004
Jumlah V 328,582,151.72 0.688
VI DENAH ATAS BANGUNAN WARUNG KOPI
- BALOK BAJA WF 200 X 100 kg 2,300.40 40,997.50 94,310,649.00 0.198
- PELAT PENGAKU PL t. 12 mm kg 28.26 40,997.50 1,158,589.35 0.002
- BAUT HTB dia. 16 bh 60.00 35,000.00 2,100,000.00 0.004
- BALOK BAJA WF 400 X 200 kg 2,970.00 40,997.50 121,762,575.00 0.255
- PELAT PENGAKU PL t. 12 mm kg 188.40 40,997.50 7,723,929.00 0.016
- BAUT HTB dia. 16 bh 400.00 35,000.00 14,000,000.00 0.029
- KOLOM BAJA H 200 X 200 kg 2,095.80 40,997.50 85,922,560.50 0.180
- PELAT PENGAKU PL t. 12 mm kg 138.47 40,997.50 5,677,087.82 0.012
- BAUT HTB dia. 16 bh 56.00 35,000.00 1,960,000.00 0.004
- PELAT ATAP READY MIX MUTU BETON (K-275) m3 20.25 2,308,625.00 46,749,656.25 0.098
- PEMBESIAN PELAT LANTAI menggunakan besi ulir kg 2,261.76 20,347.81 46,021,862.75 0.096
- BEKISTING m2 135.00 355,412.84 47,980,733.40 0.101
Jumlah VI 475,367,643.06 0.996
Jalan Lingkungan area Hutaraja
PEKERJAAN TANAH
- PEKERJAAN GALIAN m3 42.14 90,275.00 3,804,188.50 0.008
- Timbunan tanah pilihan(t=30 cm) m3 853.74 236,645.00 202,033,302.30 0.423
- PEKERJAAN URUGAN KEMBALI DAN PERBAIKAN TANAH m3 10.54 65,550.00 690,569.25 0.001
PEKERJAAN PONDASI -
PONDASI BATU KALI m3 32.68 1,106,288.50 36,153,508.18 0.076
PEMBESIAN ANGKUR BATU KALI kg 26.66 20,347.81 542,472.61 0.001
 URUGAN PASIR m3 4.21 201,710.00 850,005.94 0.002
PEKERJAAN STRUKTUR -
- PAVING BLOCK tbl. 8 CM m2 418.50 716,200.00 299,729,700.00 0.628
- KOLOM 15/15 READY MIX MUTU BETON (K-250,fc 20 mpa) m3 1.26 2,191,325.00 2,756,139.02 0.006
- PEMBESIAN KOLOM 15/15 menggunakan besi ulir kg 289.11 20,347.81 5,882,853.02 0.012
- BEKISTING m2 33.54 324,329.49 10,878,011.09 0.023
- BALOK 15/35 READY MIX MUTU BETON (K-250,fc 20 mpa) m3 20.04 2,191,325.00 43,920,726.98 0.092
- PEMBESIAN BALOK 15/35 menggunakan besi ulir kg 3,883.01 20,347.81 79,010,709.01 0.166
- BEKISTING m2 326.40 403,311.49 131,640,870.34 0.276
- BALOK 15/30 READY MIX MUTU BETON (K-250,fc 20 mpa) m3 2.79 2,191,325.00 6,103,935.79 0.013
- PEMBESIAN BALOK 15/30 menggunakan besi ulir kg 635.45 20,347.81 12,930,097.26 0.027
- BEKISTING m2 48.38 403,311.49 19,510,193.33 0.041
- PELAT LANTAI READY MIX MUTU BETON (K-250,fc 20 mpa) m3 41.47 2,191,325.00 90,878,630.40 0.190
- PEMBESIAN PELAT LANTAI menggunakan wiremesh m7 kg 1,441.83 17,521.40 25,262,855.13 0.053
- BEKISTING m2 282.06 347,546.84 98,029,061.69 0.205
Jumlah X 1,070,607,829.83 2.243
JUMLAH HARGA PEKERJAAN STRUKTUR 2,802,089,263.71 5.871
B.1 PEKERJAAN ARSITEKTUR
1 Lantai Batu alam samosir ( seperti di Huta Sialagan), area Plaza m2 4,635.00 1,164,100.00 5,395,603,500.00 11.305 4,107.83 1,164,100.00 4,781,924,903.000
2 Lantai Andesit 30x60 area Pedestrian m2 150.38 449,800.00 67,640,924.00 0.142
3 Coating lantai Andesit m2 150.38 77,900.00 11,714,602.00 0.025
Finishing Floorhardener Natural 5 kg ( area Jalan Lingkungan ) m2 345.60 54,800.00 18,938,880.00 0.040
Tali air m2 - 0.000
Pengadaan dan pemasangan tempat sampah stainless steel Unit 10.00 1,750,000.00 17,500,000.00 0.037
Bollard ( pedestrian ) buah 6.00 666,400.00 3,998,400.00 0.008
Grating Pohon ( pedestrian ) bh 25.00 1,500,000.00 37,500,000.00 0.079
- Cat marka parkir (thermoplastic) m2 157.91 213,250.00 33,673,241.25 0.071
- pemasangan Kansteen m1 400.00 123,100.00 49,240,000.00 0.103
4 Toilet umum Huta Raja Perdamean -
- Pas bata merah m2 117.68 151,100.00 17,781,448.00 0.037
- Plesteran tasraam 1:3 m2 29.64 121,900.00 3,613,116.00 0.008
- Kolom praktis m' 129.45 101,700.00 13,164,861.60 0.028
- Dinding Andesit 30x60 m2 246.17 515,100.00 126,801,136.80 0.266
- Coating Andesit m2 246.17 77,900.00 19,176,487.20 0.040
- Glassbox uk.20x20 m2 17.26 802,400.00 13,847,418.00 0.029
- Lantai Andesit uk 30x60 m2 57.59 449,800.00 25,903,982.00 0.054
- Coating Andesit m2 57.59 77,900.00 4,486,261.00 0.009
- Rangka plafon Hollow 40/40 m2 43.47 169,900.00 7,385,553.00 0.015
- Plafon Gypsum WR tbl.9 mm m2 43.47 71,000.00 3,086,370.00 0.006
- Pengecatan plafon m2 43.47 73,100.00 3,177,657.00 0.007
- Cubikle uk.(900x2100) unit 5.00 10,695,000.00 53,475,000.00 0.112
- Kusen Kayu unit 4.00 652,400.00 2,609,600.00 0.005
- Daun pintu unit 4.00 1,846,100.00 7,384,400.00 0.015
- Engsel bh 12.00 234,400.00 2,812,800.00 0.006
- Kunci silinder bh 4.00 425,200.00 1,700,800.00 0.004
Waterproofing dak atap -
- plesteran ( speci) m2 66.79 131,900.00 8,809,601.00 0.018
- Waterproofing m2 66.79 150,000.00 10,018,500.00 0.021
Sanitair -
Toilet wanita -
- Closed duduk unit 3.00 5,641,900.00 16,925,700.00 0.035
- Jet shower bh 3.00 778,500.00 2,335,500.00 0.005
- Paper holder bh 3.00 455,200.00 1,365,600.00 0.003
- Floor drain bh 4.00 503,500.00 2,014,000.00 0.004
- Robe hook bh 3.00 228,600.00 685,800.00 0.001
- Lavatory unit 2.00 2,798,800.00 5,597,600.00 0.012
- Cermin ukuran 3X1,1 mm m2 3.30 160,700.00 530,310.00 0.001
- Meja beton ukuran l.600 mm, Granit absolute hitam -
a. Beton K175 m3 0.18 1,325,874.00 238,657.32 0.001
b. Besi Tulangan ( polos) kg 18.00 20,348.00 366,264.00 0.001
c. Bekisting plat m2 2.40 132,382.00 317,716.80 0.001
 d. Pas bata m2 0.84 151,100.00 126,924.00 0.000
e. Plester m2 0.84 78,500.00 65,940.00 0.000
f. Acian m2 0.84 89,100.00 74,844.00 0.000
f. Cat dinding m2 0.84 73,100.00 61,404.00 0.000
d. Granit m2 2.61 1,611,700.00 4,206,537.00 0.009
Toilet Pria -
- Closed duduk unit 2.00 5,641,900 11,283,800.00 0.024
- Jet shower bh 2.00 778,500 1,557,000.00 0.003
- Paper holder bh 2.00 455,200 910,400.00 0.002
- Floor drain bh 3.00 503,500 1,510,500.00 0.003
- Robe hook bh 2.00 228,600 457,200.00 0.001
- Lavatory unit 2.00 2,798,800 5,597,600.00 0.012
- Urinoir bh 3.00 2,703,300 8,109,900.00 0.017
- Sekat urinoir bh 2.00 1,174,200 2,348,400.00 0.005
- Cermin ukuran 2.85x1.2 mm unit 3.42 160,700 549,594.00 0.001
- Meja beton ukuran l.600 mm, Granit absolute hitam -
a. Beton K175 m3 0.17 1,325,874 226,724.45 0.000
b. Besi Tulangan ( polos) kg 17.10 20,348 347,950.80 0.001
c. Bekisting plat m2 2.57 132,382 339,559.83 0.001
d. Pas bata m2 0.84 151,100 126,924.00 0.000
e. Plester m2 0.84 78,500 65,940.00 0.000
f. Acian m2 0.84 89,100 74,844.00 0.000
f. Cat dinding m2 0.84 73,100 61,404.00 0.000
d. Granit m2 2.49 1,611,700 4,013,133.00 0.008
- Lantai HT uk 30x60 m2 13.76 569,400 7,834,944.00 0.016
- Bangku beton finish batu alam samosir unit 1.00 5,733,200 5,733,200.00 0.012
- Dinding Andesit 30x60 m2 61.49 515,100 31,672,468.80 0.066
Toilet Difable -
- Closed duduk unit 1.00 5,641,900 5,641,900.00 0.012
- Jet shower bh 1.00 778,500 778,500.00 0.002
- Paper holder bh 1.00 455,200 455,200.00 0.001
- Floor drain bh 1.00 503,500 503,500.00 0.001
- Robe hook bh 1.00 228,600 228,600.00 0.000
- Lavatory unit 1.00 2,798,800 2,798,800.00 0.006
- Grab bar bh 2.00 639,200 1,278,400.00 0.003
- Cermin ukuran 1000x1200 mm unit 1.20 160,700 192,840.00 0.000
- Meja beton ukuran l.600 mm, Granit absolute hitam ( p.1 m) -
a. Beton K175 m3 0.06 1,325,874 79,552.44 0.000
b. Besi Tulangan ( polos) kg 6.00 20,348 122,088.00 0.000
c. Bekisting plat m2 1.80 132,382 238,287.60 0.000
d. Pas bata m2 0.84 151,100 126,924.00 0.000
e. Plester m2 0.84 78,500 65,940.00 0.000
f. Acian m2 0.84 89,100 74,844.00 0.000
f. Cat dinding m2 0.84 73,100 61,404.00 0.000
d. Granit m2 1.01 1,611,700 1,627,817.00 0.003
- Laktasi -
- Lavatory unit 1.00 3,071,300 3,071,300.00 0.006
- Cermin ukuran 1000x1150 mm unit 1.15 160,700 184,805.00 0.000
- Meja beton ukuran l.600 mm, Granit absolute hitam (p.1 m) -
a. Beton K175 m3 0.06 1,325,874 79,552.44 0.000
b. Besi Tulangan ( polos) kg 6.00 20,348 122,088.00 0.000
c. Bekisting plat m2 1.80 132,382 238,287.60 0.000
d. Pas bata m2 1.05 151,100 158,655.00 0.000
e. Plester m2 1.05 78,500 82,425.00 0.000
f. Acian m2 1.05 89,100 93,555.00 0.000
f. Cat dinding m2 0.84 73,100 61,404.00 0.000
d. Granit m2 1.01 1,611,700 1,627,817.00 0.003
Rumah Informasi Huta Raja Pardamean -
- Pas bata merah m2 148.98 151,100 22,510,500.25 0.047
- Plester m2 297.96 78,500 23,389,467.50 0.049
- Acian m2 297.96 89,100 26,547,790.50 0.056
 - Dinding Andesit 30x60 m2 297.96 515,100 153,476,620.50 0.322
- Coating Andesit m2 297.96 77,900 23,210,694.50 0.049
- Dinding kaca frameless Laminated 12 mm + pintu frameless m2 129.78 1,804,100 234,136,098.00 0.491
- Glassblock uk.20x20 m2 28.48 802,400 22,849,142.40 0.048
- Lantai HT 600x600 un polish m2 132.30 569,400 75,331,620.00 0.158
- Rangka plafon Hollow 40/40 m2 132.30 169,900 22,477,770.00 0.047
- Plafon Gypsum tbl.9 mm m2 132.30 62,000 8,202,600.00 0.017
- Cat Plafon m2 132.30 73,100 9,671,130.00 0.020
- Pintu kaca frameless 12 mm uk.3000x2800 unit 1.00 15,154,440 15,154,440.00 0.032
- Waterproofing dak atap -
- plesteran ( speci) m2 156.70 131,900 20,668,730.00 0.043
- Waterproofing torch m2 156.70 150,000 23,505,000.00 0.049
1 Dinding Batu alam Samosir pada: -
- makam adat 1-3 m2 86.38 1,012,200 87,433,836.00 0.183 505.78 - -
- Patung Tinggi 60 cm bh 17.00 5,600,000.00 harga pengerajin
- Pion-pion bh 24.00 3,125,000.00
2 Warung Kopi -
- Pas bata merah m2 106.85 151,100 16,144,279.50 0.034
- Plester m2 56.25 78,500 4,415,860.50 0.009
- Acian m2 56.25 89,100 5,012,142.30 0.011
- Cat dinding m2 56.25 73,100 4,112,094.30 0.009
- Dinding HT uk.300x600 m2 35.47 621,100 22,030,727.55 0.046
- Dinding Andesit 30x60 m2 121.97 515,100 62,824,944.15 0.132
- Coating Andesit m2 121.97 77,900 9,501,190.35 0.020
- Lantai papan kayu ulin m2 155.80 1,724,249.63 268,638,091.58 0.563
- Lantai HT uk.300x600 m2 42.10 569,400 23,971,740.00 0.050
- Plin HT uk 10x60 m1 35.00 71,700 2,509,500.00 0.005
- Rangka Plafon dari hollow 40/40 m2 139.07 169,900 23,627,449.32 0.050
- Plafon Gypsum 9 mm m2 139.07 62,000 8,622,141.60 0.018
- Waterproofing dak atap -
- plesteran ( speci) m2 156.32 131,900 20,618,608.00 0.043
- Waterproofing m2 156.32 150,000 23,448,000.00 0.049
- Cat Plafon m2 139.07 73,100 10,165,783.08 0.021
Sanitair -
- Closed duduk unit 2.00 5,641,900 11,283,800.00 0.024
- Jet shower bh 2.00 778,500 1,557,000.00 0.003
- Kran dinding bh 2.00 308,700 617,400.00 0.001
- Paper holder bh 2.00 455,200 910,400.00 0.002
- Floor drain bh 2.00 503,500 1,007,000.00 0.002
- Robe hook bh 2.00 228,600 457,200.00 0.001
- Wastafel bh 2.00 3,071,300 6,142,600.00 0.013
- Meja beton finish Granit (p.2 m) -
a. Beton K175 m3 0.12 1,325,874 159,104.88 0.000
b. Besi Tulangan ( polos) kg 12.00 20,348 244,176.00 0.001
c. Bekisting plat m2 1.80 132,382 238,287.60 0.000
d. Pas bata m2 0.84 151,100 126,924.00 0.000
e. Plester m2 0.84 78,500 65,940.00 0.000
f. Acian m2 0.84 89,100 74,844.00 0.000
f. Cat dinding m2 0.84 73,100 61,404.00 0.000
d. Granit m2 1.81 1,611,700 2,917,177.00 0.006
Pintu toilet ( 2 unit)
Pintu Kayu double teakwood ukuran 1000x2150
Kusen unit 2.00 652,400 1,304,800.00 0.003
Daun pintu duble teakwood uk.1600x2150 unit 2.00 1,764,000 3,528,000.00 0.007
Engsel pintu bh 6.00 234,400 1,406,400.00 0.003
Kunci silinder + Handle bh 2.00 425,200 850,400.00 0.002
Pintu Entrance Warung Kopi
Kusen unit 2.00 711,900 1,423,800.00 0.003
Daun pintu duble teakwood uk.1600x2150 unit 2.00 3,692,100 7,384,200.00 0.015
Engsel pintu bh 6.00 234,400 1,406,400.00 0.003
Kunci silinder + Handle bh 1.00 425,200 425,200.00 0.001
 3 Rangka atap kayu -
- Rangka Atap rumah bolon 1 m2 257.93 130,000 33,530,900.00 0.070 182.71 23,752,300.00 75.22 130,000.00 9,778,600.000
- Rangka Atap rumah bolon 2 m2 106.98 130,000 13,907,400.00 0.029 99.24 12,901,200.00 206.22 130,000.00 26,808,600.000
- Rangka Atap rumah bolon 3 m2 97.93 130,000 12,730,900.00 0.027 61.66 8,015,800.00 159.59 130,000.00 20,746,700.000
- Rangka Atap rumah bolon 4 m2 650.39 130,000 84,550,700.00 0.177 462.80 60,164,000.00 187.59 130,000.00 24,386,700.000
- Rangka Atap rumah bolon 5 m2 116.44 130,000 15,137,200.00 0.032 78.30 10,179,000.00 194.74 130,000.00 25,316,200.000
- Rangka Atap rumah bolon 6 m2 570.00 130,000 74,100,000.00 0.155 371.68 48,318,400.00 198.32 130,000.00 25,781,600.000
- Rangka Atap rumah bolon 7 m2 375.13 130,000 48,766,900.00 0.102 271.24 35,261,200.00 103.89 130,000.00 13,505,700.000
- Rangka Atap rumah bolon 8 m2 330.50 130,000 42,965,000.00 0.090 162.48 21,122,400.00 168.02 130,000.00 21,842,600.000
- Rangka Atap rumah bolon 9 m2 244.86 130,000 31,831,800.00 0.067 76.70 9,971,000.00 168.16 130,000.00 21,860,800.000
- Rangka Atap rumah bolon 10 m2 455.74 130,000 59,246,200.00 0.124 348.46 45,299,800.00 107.28 130,000.00 13,946,400.000
- Rangka Atap rumah bolon 11 m2 364.50 130,000 47,385,000.00 0.099 257.00 33,410,000.00 107.5 130,000.00 13,975,000.000
- Rangka Atap rumah bolon 12 m2 326.11 130,000 42,394,300.00 0.089 216.57 28,154,100.00 109.54 130,000.00 14,240,200.000
- Rangka Atap rumah bolon 13 m2 590.48 130,000 76,762,400.00 0.161 477.24 62,041,200.00 113.24 130,000.00 14,721,200.000
- Rangka Atap rumah bolon 14 m2 262.69 130,000 34,149,700.00 0.072 163.99 21,318,700.00 98.7 130,000.00 12,831,000.000
- Rangka Atap rumah bolon 15 m2 273.49 130,000 35,553,700.00 0.074 162.34 21,104,200.00 111.15 130,000.00 14,449,500.000
- Rangka Atap rumah bolon 16 m2 369.75 130,000 48,067,500.00 0.101 266.45 34,638,500.00 103.3 130,000.00 13,429,000.000
- Rangka Atap rumah bolon 17 m2 493.83 130,000 64,197,900.00 0.135 408.61 53,119,300.00 85.22 130,000.00 11,078,600.000
- Rangka Atap rumah bolon 18 m2 493.83 130,000 64,197,900.00 0.135 415.55 54,021,500.00 78.28 130,000.00 10,176,400.000
- Rangka Atap rumah bolon 19 m2 570.01 130,000 74,101,300.00 0.155 429.81 55,875,300.00 140.2 130,000.00 18,226,000.000
- Rangka Atap rumah bolon 20 m2 560.22 130,000 72,828,600.00 0.153 425.48 55,312,400.00 134.74 130,000.00 17,516,200.000
- Rangka Atap rumah bolon 21 m2 570.00 130,000 74,100,000.00 0.155 393.06 51,097,800.00 176.94 130,000.00 23,002,200.000
- Rangka Atap rumah bolon 22 m2 553.84 130,000 71,999,200.00 0.151 458.12 59,555,600.00 95.72 130,000.00 12,443,600.000
- Rangka Atap rumah bolon 23 m2 573.70 130,000 74,581,000.00 0.156 428.58 55,715,400.00 145.12 130,000.00 18,865,600.000
- Rangka Atap rumah bolon 24 m2 665.30 130,000 86,489,000.00 0.181 665.30 86,489,000.00
Penutup atap sirap
- Atap rumah bolon 1 m2 257.93 474,800 122,465,164.00 0.257 182.71 86,750,708.00 75.22 474,800.00 35,714,456.000
- Atap rumah bolon 2 m2 106.98 474,800 50,794,104.00 0.106 99.24 47,119,152.00 206.22 474,800.00 97,913,256.000
- Atap rumah bolon 3 m2 97.93 474,800 46,497,164.00 0.097 61.66 29,276,168.00 159.59 474,800.00 75,773,332.000
- Atap rumah bolon 4 m2 650.39 474,800 308,805,172.00 0.647 462.80 219,737,440.00 187.59 474,800.00 89,067,732.000
- Atap rumah bolon 5 m2 116.44 474,800 55,285,712.00 0.116 78.30 37,176,840.00 194.74 474,800.00 92,462,552.000
- Atap rumah bolon 6 m2 570.00 474,800 270,636,000.00 0.567 371.68 176,473,664.00 198.32 474,800.00 94,162,336.000
- Atap rumah bolon 7 m2 375.13 474,800 178,111,724.00 0.373 271.24 128,784,752.00 103.89 474,800.00 49,326,972.000
- Atap rumah bolon 8 m2 330.50 474,800 156,921,400.00 0.329 162.48 77,145,504.00 168.02 474,800.00 79,775,896.000
- Atap rumah bolon 9 m2 244.86 474,800 116,259,528.00 0.244 76.70 36,417,160.00 168.16 474,800.00 79,842,368.000
- Atap rumah bolon 10 m2 455.74 474,800 216,385,352.00 0.453 348.46 165,448,808.00 107.28 474,800.00 50,936,544.000
- Atap rumah bolon 11 m2 364.50 474,800 173,064,600.00 0.363 257.00 122,023,600.00 107.5 474,800.00 51,041,000.000
- Atap rumah bolon 12 m2 326.11 474,800 154,837,028.00 0.324 216.57 102,827,436.00 109.54 474,800.00 52,009,592.000
- Atap rumah bolon 13 m2 590.48 474,800 280,359,904.00 0.587 477.24 226,593,552.00 113.24 474,800.00 53,766,352.000
- Atap rumah bolon 14 m2 262.69 474,800 124,725,212.00 0.261 163.99 77,862,452.00 98.7 474,800.00 46,862,760.000
- Atap rumah bolon 15 m2 273.49 474,800 129,853,052.00 0.272 162.34 77,079,032.00 111.15 474,800.00 52,774,020.000
- Atap rumah bolon 16 m2 369.75 474,800 175,557,300.00 0.368 266.45 126,510,460.00 103.3 474,800.00 49,046,840.000
- Atap rumah bolon 17 m2 493.83 474,800 234,470,484.00 0.491 408.61 194,008,028.00 85.22 474,800.00 40,462,456.000
- Atap rumah bolon 18 m2 493.83 474,800 234,470,484.00 0.491 415.55 197,303,140.00 78.28 474,800.00 37,167,344.000
- Atap rumah bolon 19 m2 570.01 474,800 270,640,748.00 0.567 429.81 204,073,788.00 140.2 474,800.00 66,566,960.000
- Atap rumah bolon 20 m2 560.22 474,800 265,992,456.00 0.557 425.48 202,017,904.00 134.74 474,800.00 63,974,552.000
- Atap rumah bolon 21 m2 570.00 474,800 270,636,000.00 0.567 393.06 186,624,888.00 176.94 474,800.00 84,011,112.000
- Atap rumah bolon 22 m2 553.84 474,800 262,963,232.00 0.551 458.12 217,515,376.00 95.72 474,800.00 45,447,856.000
- Atap rumah bolon 23 m2 573.70 474,800 272,392,760.00 0.571 428.58 203,489,784.00 145.12 474,800.00 68,902,976.000
- Atap rumah bolon 24 m2 665.30 474,800 315,884,440.00 0.662 665.30 315,884,440.00 474,800.00
4 Pekerjaan Signage unit 1.00 54,796,571 54,796,571.00 0.115
13,442,953,849.29 28.166 144,668,160.00 4,260,314,016.00 6,637,862,567.00
B.2 RUMAH ADAT BOLON BARU ( 7 unit )
- Kolom Utama m3 7.50 29,664,300 222,567,683.18 0.466
Dinding papan kayu m2 845.08 3,049,000 2,576,633,675.00 5.399
Lantai papan kayu m2 210.00 1,167,300 245,133,000.00 0.514
Pintu Rumah adat "2 pintu tiap rumah adat -
- Daun Pintu unit 14.00 5,042,100 70,589,400.00 0.148
- Kusen kayu unit 14.00 440,200 6,162,800.00 0.013
- Engsel unit 42.00 234,400 9,844,800.00 0.021
- Silinder kunci unit 14.00 425,200 5,952,800.00 0.012
 - Rangka Atap rumah bolon m2 1,201.20 130,000 156,156,000.00 0.327 340.20 44,226,000.00 861.00 130,000.00 111,930,000.000
- Atap rumah bolon m2 1,201.20 474,800 570,329,760.00 1.195 340.20 161,526,960.00 861.00 474,800.00 408,802,800.000
- Pondasi kolom m3 9.70 50,000,000 485,100,000.00 1.016
SUB TOTAL PEKERJAAN RUMAH BOLON BARU
TOTAL PEKERJAAN RUMAH BOLON BARU 7.00 4,348,469,918.18 9.111 205,752,960.00 520,732,800.000
JUMLAH HARGA PEKERJAAN ARSITEKTUR 17,791,423,767.47 37.277
C PEKERJAAN MEP
A. PEKERJAAN ELEKTRIKAL
I PENEL LISTRIK
1 LVMDP HUTARAJA unit 1.00 Rp 8,111,916.00 8,111,916.00 0.017
2 SDP 1 unit 1.00 Rp 4,100,762.00 4,100,762.00 0.009
3 SDP 2 unit 1.00 Rp 3,753,002.00 3,753,002.00 0.008
4 SDP 3 unit 1.00 Rp 4,723,004.00 4,723,004.00 0.010
5 SDP 4 unit 1.00 Rp 2,963,090.00 2,963,090.00 0.006
6 MCB BOX MAKAM ADAT unit 1.00 Rp 2,506,138.00 2,506,138.00 0.005
7 PP – PENERANGAN LUAR RUMAH BOLON 1-9 unit 1.00 Rp 3,484,788.00 3,484,788.00 0.007
8 PP – PENERANGAN LUAR RUMAH BOLON 10-17 unit 1.00 Rp 3,770,448.00 3,770,448.00 0.008
9 PP – PENERANGAN LUAR RUMAH BOLON 18-24 unit 1.00 Rp 3,770,448.00 3,770,448.00 0.008
10 PP – PENERANGAN DALAM RUMAH BOLON 1-24 unit 1.00 Rp 1,969,548.00 1,969,548.00 0.004
11 MCB BOX - RUMAH BOLON 1-9 unit 9.00 Rp 798,732.50 7,188,592.50 0.015
12 MCB BOX - RUMAH BOLON 10-17 unit 8.00 Rp 798,732.50 6,389,860.00 0.013
13 MCB BOX - RUMAH BOLON 18-24 unit 7.00 Rp 798,732.50 5,591,127.50 0.012
14 PP – LUAR DAN PJU unit 1.00 Rp 2,852,747.50 2,852,747.50 0.006
15 PP – PEDESTRAN ARAH PARKIRAN unit 1.00 Rp 2,852,747.50 2,852,747.50 0.006
16 PP – LUAR SEKELILING LANDSCAPE unit 1.00 Rp 2,852,747.50 2,852,747.50 0.006
17 PP – LUAR SEKELILING RUMAH BOLON15-17 DAN PARKIRAN unit 1.00 Rp 2,852,747.50 2,852,747.50 0.006
18 PP – TOILET UMUM unit 1.00 Rp 1,300,247.50 1,300,247.50 0.003
19 P - POMPA AIR unit 1.00 Rp 3,042,095.00 3,042,095.00 0.006
20 MCB BOX WARUNG KOPI unit 1.00 Rp 2,694,335.00 2,694,335.00 0.006
21 PP – PUSAT INFORMASI unit 1.00 Rp 1,266,035.00 1,266,035.00 0.003
22 PP – RUANG TUNGGU PARKIRAN unit 1.00 Rp 2,942,735.00 2,942,735.00 0.006
23 MCB BOX WC & RUANG TUNGGU AREA PARKIRAN unit 1.00 Rp 1,266,035.00 1,266,035.00 0.003
II KABEL FEEDER -
1 PLN - LVMDP HUTARAJA. NYY 2 x 25 mm2 m 100.00 Rp 258,871.00 25,887,100.00 0.054
2 LVMDP HUTARAJA - SDP 1. NYFGbY 4 X 16 mm2 + NYA 4mm2 m 56.00 Rp 171,505.00 9,604,280.00 0.020
3 LVMDP HUTARAJA - SDP 2. NYFGbY 4 X 6 mm2 + NYA 4mm2 m 23.00 Rp 72,548.00 1,668,604.00 0.003
4 LVMDP HUTARAJA - SDP 3. NYFGbY 4 X 10 mm2 + NYA 4mm2 m 132.00 Rp 376,205.00 49,659,060.00 0.104
5 LVMDP HUTARAJA - SDP 4. NYFGbY 4 X 6 mm2 + NYA 4mm2 m 8.00 Rp 72,548.00 580,384.00 0.001
6 SDP
LVMDP
1 - HUTARAJA - MCB BOX
PP – PENERANGAN – MAKAM
LUAR RUMAHADAT.
BOLON NYFGbY
1-9. 4 X 6 mm2m 97.00 Rp 72,548.00 7,037,156.00 0.015
7 SDP
NYFGbY
1 - PP4 –X PENERANGAN
10 mm2 + NYA 4LUAR
mm2 RUMAH BOLON 10-17. m 73.00 Rp 376,205.00 27,462,965.00 0.058
8 SDP
NYFGbY
1 - PP4 –X PENERANGAN
10 mm2 + NYA 4LUAR
mm2 RUMAH BOLON 18-24. m 52.00 Rp 376,205.00 19,562,660.00 0.041
9 NYFGbY
SDP 1 - PP4 –X PENERANGAN
10 mm2 + NYA 4DALAM
mm2 RUMAH BOLON 1-24. m 125.00 Rp 376,205.00 47,025,625.00 0.099
10 NYFGbY 4 X 10 mm2
PENERANGAN + NYARUMAH
DALAM 4 mm2 BOLON 1-9 - MCB BOX - m 45.00 Rp 376,205.00 16,929,225.00 0.035
11 PENERANGAN RUMAH BOLON
DALAM 1-9. BOLON
RUMAH NYFGbY10-17
3 X 4- MCB
mm2 BOX - m 414.00 Rp 69,213.00 28,654,182.00 0.060
12 PENERANGAN
RUMAH BOLONDALAM 10-17. NYFGbY 3 X 4 mm2
RUMAH BOLON 18-24 - MCB BOX - m 368.00 Rp 69,213.00 25,470,384.00 0.053
13 SDPRUMAH BOLON
2 - PP 18-24. NYFGbY
– PEDESTRAN ARAH3PARKIRAN.
X 4 mm2 NYFGbY 4 X 4 m 368.00 Rp 69,213.00 25,470,384.00 0.053
14 SDPmm2 2+ -NYA
PP –4LUAR
mm2 SEKELILING LANDSCAPE. NYFGbY 4 X 4 m 26.00 Rp 79,505.00 2,067,130.00 0.004
15 mm2SDP 2+ -NYA
PP –4LUAR
mm2 SEKELILING RUMAH BOLON 15-17 DAN m 129.00 Rp 79,505.00 10,256,145.00 0.021
16 PARKIRAN. NYFGbY 4 X 4 mm2 + NYA 4 mm2 m 32.00 Rp 79,505.00 2,544,160.00 0.005
17 SDP 3 - PP – TOILET UMUM. NYFGbY 4 X 4 mm2 + NYA 4 mm2 m 8.00 Rp 79,505.00 636,040.00 0.001
18 SDP 3 - P – POMPA AIR. NYFGbY 4 X 6 mm2 + NYA 4 mm2 m 8.00 Rp 72,548.00 580,384.00 0.001
19 SDP 3 - MCB BOX WARUNG KOPI. NYFGbY 3 X 4 mm2 m 114.00 Rp 69,213.00 7,890,282.00 0.017
20 SDP 4 - PP-PUSAT
PP-RUANGINFORMASI. NYFGbY NYFGbY
TUNGGU PARKIRAN. 4 X 4 mm24 +XNYA 4mm2
4 mm2 m 8.00 Rp 72,548.00 580,384.00 0.001
21 +PP-RUANG
NYA 4mm2TUNGGU PARKIRAN - MCB BOX WC & RUANG m 75.00 Rp 72,548.00 5,441,100.00 0.011
22 TUNGGU AREA PARKIRAN. NYFGbY 3 X 4 mm2 m 8.00 Rp 69,213.00 553,704.00 0.001
III LAMPU PENERANGAN DAN ASSESORIES
1 Bolard Lamp 15 W bh 37.00 Rp 2,582,325.00 95,546,025.00 0.200
2 Bolard Lamp 11 W bh 34.00 Rp 2,582,325.00 87,799,050.00 0.184
3 Spot Light 11 W bh 50.00 Rp 970,945.00 48,547,250.00 0.102
4 Spot Light 13 W bh 48.00 Rp 970,945.00 46,605,360.00 0.098
5 Spot Light 21 W bh 144.00 Rp 970,945.00 139,816,080.00 0.293
 6 Downlight 9 W bh 152.00 Rp 498,801.00 75,817,752.00 0.159
7 Downlight 7,5 W bh 40.00 Rp 498,801.00 19,952,040.00 0.042
8 Downlight 5,5 W bh 18.00 Rp 383,801.00 6,908,418.00 0.014
9 Pole Light 39 W bh 43.00 Rp 1,996,975.00 85,869,925.00 0.180
10 Pole Light 13 W bh 3.00 Rp 1,074,675.00 3,224,025.00 0.007
11 Pendant Lamp 12 W bh 10.00 Rp 303,301.00 3,033,010.00 0.006
12 Candle Lamp 4 W bh 15.00 Rp 383,801.00 5,757,015.00 0.012
13 Linear Strip 11,5 W m 28.00 Rp 643,425.00 18,015,900.00 0.038
14 Spotlight Inrail 14 W bh 10.00 Rp 1,103,425.00 11,034,250.00 0.023
15 Grazer 15 W bh 5.00 Rp 643,425.00 3,217,125.00 0.007
16 Strip Lighting 7,6 W bh 13.00 Rp 643,425.00 8,364,525.00 0.018
17 Saklar Tunggal bh 76.00 Rp 68,747.00 5,224,772.00 0.011
18 Saklar Seri bh 60.00 Rp 81,397.00 4,883,820.00 0.010
19 Stop Kontak 1.000 W bh 2.00 Rp 86,457.00 172,914.00 0.000
20 Stop Kontak 200 W bh 56.00 Rp 86,457.00 4,841,592.00 0.010
21 Stop Kontak Lantai 1 Phase 16 A bh 2.00 Rp 1,664,602.00 3,329,204.00 0.007
IV INSTALASI PENERANGAN
1 Instalasi Penerangan NYM 3 x 2,5mm c/w conduit 20mm titik 650.00 522,618.00 339,701,700.00 0.712
NYM 3 x 2,5 mm² in PVC High Impact Conduit Ø20 mm
2 Instalasi Saklar NYM 3 x 2,5mm c/w conduit 20mm titik 136.00 252,897.00 34,393,992.00 0.072
NYM 3 x 2,5 mm² in PVC High Impact Conduit Ø20 mm
3 Instalasi Stop Kontak NYM 3 x 2,5mm c/w conduit 20mm titik 60.00 502,711.00 30,162,660.00 0.063
NYM 3 x 2,5 mm² in PVC High Impact Conduit Ø20 mm
VI GROUNDING POINT
1 Grounding Point Body LVMDP Hutaraja BC 10 mm² titik 1.00 6,266,580 6,266,580.00 0.013
2 Grounding Point Body Sub Panel BC 6 mm² titik 4.00 4,567,455 18,269,820.00 0.038
VII PENYALUR PETIR
1 Penyalur petir lengkap dengan tiang, obstruction light & seling penegangunit 1.00 52,152,799 52,152,799.00 0.109
Radius Protection 150 M, Elektrostatik
2 Instalasi kabel Penangkal Petir m 58.00 304,532 17,662,856.00 0.037
- NYA 1 X 70 mm2 + HIC dia. 25 mm
3 Grounding Point dari Cooper Rod ø 5/8" titik 3.00 4,567,455 13,702,365.00 0.029
B. PEKERJAAN PLUMBING -
I PERALATAN UTAMA AIR BERSIH -
1 Kode : PB.A, B & C ( warung kopi, public toilet & toilet parkiran
unit ) 9.00 7,023,050 63,207,450.00 0.132
Nama : Pompa Booster
Tipe : Parallel alternate
Kapasitas : 120 lpm / Head 20 M / 1,1 Kw
2 Kode : PB. D ( warung kopi, public toilet & toilet parkiran ) unit 3.00 7,023,050 21,069,150.00 0.044
Nama : Pompa Sumur
Tipe : Shallow well pump
Kapasitas : 50 lpm / Head 40 M / 1 Kw
3 Kode : PT ( warung kopi, public toilet & toilet parkiran ) unit 3.00 24,656,000 73,968,000.00 0.155
Nama : Pressure tank -
Tipe : Membrane -
Kapasitas : 300 Liter -
Jumlah : 1 ( satu ) -
4 Pengeboran sumur dangkal ( warung kopi, public toilet & toilet parkiran ) lot 3.00 26,726,000 80,178,000.00 0.168
Kedalaman maksimal 50 M
5 Tangki torn kapasitas 1 m3 unit 3.00 3,500,000 10,500,000.00 0.022
II PEMIPAAN INSTALASI AIR BERSIH -
Pipa Air Bersih bangunan Warung kopi -
1 Pemasangan 1M Pipa PPR PN 10 dia. 1" + fitting + material bantu m 12.00 177,454 2,129,448.00 0.004
2 Pemasangan 1M Pipa PPR PN 10 dia. 3/4" + fitting + material bantu m 8.00 121,719 973,752.00 0.002
3 Pemasangan 1M Pipa PPR PN 10 dia. 1/2" + fitting + material bantu m 18.00 97,868 1,761,624.00 0.004
Pipa Air Bersih bangunan Toilet Public -
1 Pemasangan 1M Pipa PPR PN 10 dia. 1" + fitting + material bantu m 19.00 177,454 3,371,626.00 0.007
2 Pemasangan 1M Pipa PPR PN 10 dia. 3/4" + fitting + material bantu m 22.00 121,719 2,677,818.00 0.006
3 Pemasangan 1M Pipa PPR PN 10 dia. 1/2" + fitting + material bantu m 64.00 97,868 6,263,552.00 0.013
Pipa Air Bersih bangunan Toilet Parkiran -
1 Pemasangan 1M Pipa PPR PN 10 dia. 1" + fitting + material bantu m 19.00 177,454 3,371,626.00 0.007
 2 Pemasangan 1M Pipa PPR PN 10 dia. 3/4" + fitting + material bantu m 22.00 121,719 2,677,818.00 0.006
3 Pemasangan 1M Pipa PPR PN 10 dia. 1/2" + fitting + material bantu m 64.00 97,868 6,263,552.00 0.013
III SISTEM AIR KOTOR, AIR BEKAS, VENT -
1 Kode : BK bh 6.00 1,904,975 11,429,850.00 0.024
Nama : Bak kontrol air kotor dan bekas lengkap dengan penutup -
Tipe : Beton bertulang -
Dimensi : 40 x 30 x 40 CM -
INSTALASI AIR KOTOR ( Warung Kopi ) -
1 Pemasangan 1 m’ pipa PVC tipe AW diameter 4” m 7.00 172,190 1,205,330.00 0.003
2 Pemasangan 1 m’ pipa PVC tipe AW diameter 2” m 14.00 67,174 940,436.00 0.002
INSTALASI AIR BEKAS ( Warung Kopi ) -
1 Pemasangan 1 m’ pipa PVC tipe AW diameter 2” m 15.00 67,174 1,007,610.00 0.002
INSTALASI PIPA VENT ( Warung Kopi ) -
1 Pemasangan 1 m’ pipa PVC tipe AW diameter 3/4 ” m 9.00 26,480 238,320.00 0.000
2 Floor clean out stainless dia 100 mm bh 2.00 347,300 694,600.00 0.001
3 Vent cap dia 32 mm bh 1.00 358,473 358,473.00 0.001
INSTALASI AIR KOTOR ( Toilet Umum ) -
1 Pemasangan 1 m’ pipa PVC tipe AW diameter 4” m 30.00 172,190 5,165,700.00 0.011
2 Pemasangan 1 m’ pipa PVC tipe AW diameter 2” m 18.00 67,174 1,209,132.00 0.003
INSTALASI AIR BEKAS ( Toilet Umum ) -
1 Pemasangan 1 m’ pipa PVC tipe AW diameter 4” m 12.00 172,190 2,066,280.00 0.004
2 Pemasangan 1 m’ pipa PVC tipe AW diameter 2” m 14.00 67,174 940,436.00 0.002
INSTALASI PIPA VENT ( Toilet Umum ) -
1 Pemasangan 1 m’ pipa PVC tipe AW diameter 1 1/4 ” m 12.00 40,530 486,360.00 0.001
2 Pemasangan 1 m’ pipa PVC tipe AW diameter 3/4 ” m 24.00 26,480 635,520.00 0.001
3 Floor clean out stainless dia 100 mm bh 2.00 347,300 694,600.00 0.001
4 Vent cap dia 32 mm bh 1.00 358,473 358,473.00 0.001
INSTALASI AIR KOTOR ( Toilet Parkiran ) -
1 Pemasangan 1 m’ pipa PVC tipe AW diameter 4” m 30.00 172,190 5,165,700.00 0.011
2 Pemasangan 1 m’ pipa PVC tipe AW diameter 2” m 18.00 67,174 1,209,132.00 0.003
INSTALASI AIR BEKAS ( Toilet Parkiran ) -
1 Pemasangan 1 m’ pipa PVC tipe AW diameter 4” m 12.00 172,190 2,066,280.00 0.004
2 Pemasangan 1 m’ pipa PVC tipe AW diameter 2” m 14.00 67,174 940,436.00 0.002
INSTALASI PIPA VENT ( Toilet Parkiran ) -
1 Pemasangan 1 m’ pipa PVC tipe AW diameter 1 1/4 ” m 12.00 40,530 486,360.00 0.001
2 Pemasangan 1 m’ pipa PVC tipe AW diameter 3/4 ” m 24.00 26,480 635,520.00 0.001
3 Floor clean out stainless dia 100 mm bh 2.00 347,300 694,600.00 0.001
4 Vent cap dia 32 mm bh 1.00 358,473 358,473.00 0.001
C. SISTEM PEMADAM KEBAKARAN -
1 Pipa hydrant BS SCH 40 Dia 100 mm m 498.00 223,333 111,219,834.00 0.233
2 Hydrant pillar 2 way bh 8.00 10,042,030 80,336,240.00 0.168
3 Siamese conection bh 1.00 7,978,146 7,978,146.00 0.017
4 Outdoor hyrant box lengkap dengan selang & Nozle bh 9.00 8,006,374 72,057,366.00 0.151
5 Gate valve dia 65 mm bh 9.00 3,603,371 32,430,339.00 0.068
6 APAR Type Dry Powder. Kapasitas 5Kg bh 4.00 961,815 3,847,260.00 0.008
7 APAR Type CO2. Kapasitas 100Kg c/w troly bh 4.00 27,168,750 108,675,000.00 0.228
JUMLAH HARGA PEKERJAAN MEP 2,322,024,580.50 4.865
1 PEKERJAAN PLUMBING
a Sprinkler Taman bh 4.00 111,000.00 444,000.00 0.001
b Kran Taman bh 5.00 122,000.00 610,000.00 0.001
c Biopori bh 6.00 663,000.00 3,978,000.00 0.008
d Sumur Resapan bh 2.00 1,822,000.00 3,644,000.00 0.008
JUMLAH HARGA PEKERJAAN LANSKAP 8,676,000.00 0.018
E PEKERJAAN PENGELOLAAN AIR LIMBAH PERMUKIMAN KAMPUNG ULOS HUTARAJA
I PEKERJAAN PERSIAPAN
1.1 Pengukuran Kembali Site m2 115.20 4,600.00 529,920.00 0.001
1.2 Pekerjaan Pembersihan Lapangan dan Pemerataan Tanah m2 115.20 30,400.00 3,502,080.00 0.007
II PEKERJAAN SALURAN KE RUMAH
2.1 Sambungan pipa ke rumah titik 38.00 7,100,000.00 269,800,000.00 0.565
III PEKERJAAN PERPIPAAN DAN BAK KONTROL
3.1 Pipa HDPE diameter 8" m1 2,100.00 310,000.00 651,000,000.00 1.364
3.2 Sambungan pipa HDPE titik 175.00 485,600.00 84,980,000.00 0.178
3.3 Bak Kontrol ukuran 500 x 500 mm bh 21.00 2,100,000.00 44,100,000.00 0.092
IV BANGUNAN ANAEROBIC BAFFLED REACTOR (ABR)
4.1 Galian Tanah m3 42.50 90,275.00 3,836,687.50 0.008
4.2 Buangan Tanah Bekas Galian m3 38.25 65,550.00 2,507,287.50 0.005
4.3 Penentuan titik Straus pile Unit 8.00 210,000.00 1,680,000.00 0.004
4.4 Pengeboran Dia 200 cm, P = 2,25 m m' 18.00 475,000.00 8,550,000.00 0.018
4.5 Beton straus pile m3 3.60 1,172,610.64 4,221,398.30 0.009
4.6 Pembesian straus pile kg 396.00 20,347.81 8,057,732.76 0.017
4.7 Pembuangan Lumpur Bekas Straus Pile m3 3.60 65,550.00 235,980.00 0.000
4.8 Pemotongan Kepala Straus Pile termasuk pembuangan puing m3 0.72 1,100,000.00 792,000.00 0.002
4.9 Sloof ukuran 20 x 30 = 27 M1
Beton K-225 m3 1.62 1,172,610.64 1,899,629.24 0.004
Pembesian kg 129.60 20,347.81 2,637,076.18 0.006
Bekisting m2 10.80 232,697.49 2,513,132.89 0.005
4.10 Plat lantai beton ukuran 8,5 x 2,5 Tebal 20 cm
Beton K-225 m3 4.25 1,172,610.64 4,983,595.22 0.010
Pembesian kg 340.00 20,347.81 6,918,255.40 0.014
Urugan Pasir Urug Tebal 10 cm m3 2.13 201,710.00 428,633.75 0.001
Beton lantai kerja 1PC:3Psr:5Krl m3 1.06 1,172,610.64 1,245,898.81 0.003
Waterproofing membrane + finishing aci m2 21.25 150,000 3,187,500.00 0.007
Water stop m1 27.00 128,000.00 3,456,000.00 0.007
4.11 Kolom ukuran 20 x 20 cm = 16 m1
Beton K-225 m3 0.64 1,172,610.64 750,470.81 0.002
Pembesian kg 51.20 20,347.81 1,041,807.87 0.002
Bekisting m2 6.40 232,697.49 1,489,263.94 0.003
4.12 Dinding beton tebal 20 cm tinggi 2 M = 27 m1
Beton K-225 m3 10.80 1,172,610.64 12,664,194.91 0.027
Pembesian kg 864.00 20,347.81 17,580,507.84 0.037
Bekisting m2 54.00 232,697.49 12,565,664.46 0.026
Waterproofing membrane + finishing aci m2 27.00 150,000 4,050,000.00 0.008
4.13 Dak beton ukuran 8,5 x 2,5 Tebal 20 cm
Beton K-225 m3 4.25 1,172,610.64 4,983,595.22 0.010
Pembesian kg 340.00 20,347.81 6,918,255.40 0.014
Bekisting m2 21.25 232,697.49 4,944,821.66 0.010
4.14 Penutup opening 60 x 60 mm Plat bordes bh 4.00 1,400,000.00 5,600,000.00 0.012
4.15 Penutup opening 33 x 60 mm Plat bordes bh 2.00 870,000.00 1,740,000.00 0.004
4.16 Media biofilter type sarang tawon m3 9.00 4,000,000.00 36,000,000.00 0.075
4.17 Pipa sparing PVC AW Dia 4" m1 15.00 172,190 2,582,850.00 0.005
JUMLAH HARGA PEKERJAAN PENGELOLAAN AIR LIMBAH 1,223,974,239.66 2.564
TOTAL HARGA PEKERJAAN HUTARAJA 24,148,187,851.34 50.60
TOTAL HARGA PEKERJAAN KESELURUHAN 47,728,053,139.54 100.000 1,952,760,831.92 5,080,592,556.67 10,945,157,288.25