Uas Estikon

PEMERINTAHAN KABUPATEN SUMEDANG
DINAS PENANAMAN MODAL

DAN PELAYANAN TERPADU SATU PINTU
Website : www.ptsp.sumedangkab.go.id email : invest_sumedangkab.go.id
Jl. Prabu Geusan Ulun No. 36 Telp. (0261) 205 - 657 Sumedang 45311
HARGA SATUAN
NO URAIAN VOLUME SATUAN PPN 10%
(Rp)
1 2 3 4 5 6
I. PEKERJAAN EXISTING GEDUNG MALL PELAYANAN PUBLIC

A. PEKERJAAN PERSIAPAN (KONTRAK LUMPSUM)
1 Pek. Pengukuran Kembali (Staking Out) ls 923,000.00 -
2 Pek. Pembersihan Lapangan dan Perataan ls 17,200.00 -
JUMLAH TOTAL A (Masuk Dalam Rekapitulasi)
B. PEKERJAAN BONGKARAN (KONTRAK LUMPSUM)

1 Pek. Bongkaran ACP Depan Gedung Existing m² -
2 Pek. Bongkaran Dinding Bata Merah Gedung Existing m² 8,600.00 -
3 Pek. Bongkaran Beton Plat Duicker Saluran Exsterior m² 1,568,600.00 -
4 Pek. Bongkaran Keramik m² 6,900.00 -
5 Pek. Bongkaran Rangka Plafond m² 14,500.00 -
6 Pek. Bongkaran Penutup Plafond m² 3,700.00 -
JUMLAH TOTAL PEKERJAAN B (Masuk Dalam Rekapitulasi)
C. PEKERJAAN GALIAN TANAH (KONTRAK LUMPSUM)

1 Pek. Galian Tanah Fondasi Batu Kali m³ 85,900.00 -
2 Pek. Galian Tanah Fondasi Telapak 80 x 80 m³ 85,900.00 -
3 Pek. Urugan Tanah Kembali Fondasi Batu Kali m³ 61,400.00 -
4 Pek. Urugan Pasir Bawah Fondasi Batu Kali m³ 268,300.00 -
5 Pek. Urugan Pasir Bawah Fondasi Telapak m³ 268,300.00 -
6 Pek. Galian Tanah Saluran Baru m³ 85,900.00 -
7 Pek. Urugan Pasir Bawah Buis Beton m³ 268,300.00 -
JUMLAH TOTAL PEKERJAAN C (Masuk Dalam Rekapitulasi)
D. PEKERJAAN STRUKTUR (KONTRAK LUMPSUM)

Ref. Produk, PCC: Sekualitas Tiga Roda
Ref. Produk Pasir, batu kali, Batu Split: Quary terbaik dan teruji mutu di lokasi pekerjaan
Ref. Produk, Baja Tulangan: sekualitas KS SNI Cilegon
D.1 PEKERJAAN FONDASI BATU KALI (KONTRAK LUMPSUMP)
1 Pek. Fondasi Batu Kali 1pc : 5ps m³ 823,500.00 -
2 Pek. Pasangan Batu Kosong (Anstamping) m³ 462,900.00 -
JUMLAH D.1
D.2 PEKERJAAN BETON STRUKTUR DAN FASILITAS LAINYA (KONTRAK LUMPSUM)

1 Pek. Fondasi Telapak 80 x 80 cm
• Pek. Lantai Kerja, Beton Mutu K-100, Slump 3-6 cm, wc = 0,87, m³ 963,600.00 -
Dibawah Telapak, t= 5cm
• Baja Tulangan, BJTP U24, Ø10 - 150 kg 15,000.00 -
• Cor Beton, Ready Mix fc'14,5 Mpa, K- 175 m³ 1,151,300.00 -
2 Pek. Kolom Struktur 20 x 20 cm
• Baja Tulangan, BJTD U42, D13 kg 16,400.00 -
• Begisting m² 138,600.00 -
3 Pek. Beton Plate Duicker
• Begisting m² 175,400.00 -
4 Pemasangan Konstruksi Main Gate Pipa 2", Finish Cat m¹ 375,000.00 -
- Pipa Besi 2" Galvanis
- Pipa Besi 1" Galvanis
- Grendel Besi + Kunci
- Roda Besi
- Plat Besi 6 mm Unuk Dudukan Roda
- Besi Siku 40x40x4 Untuk Rel
- Besi Beton BJTP dia.10 untuk Rel
- Besi Beton BJTP dia.12 untuk Rel
5 Pemasangan Buis Beton ½ Lingkaran m¹ 256,600.00 -
6 Pek. Pemasangan Besi Grill UNP 50x38x5mm dan 75x40x5,5mm m² 33,200.00 -
7 Pek. Beton Ramp Tangga (untuk motor)
• Begisting m² 175,400.00 -
8 Pek. Plate Lantai Rabat Beton (rea parkir)
• Begisting m² 175,400.00 -
9 Pek. Konstruksi Rangka Kanopi Besi Hollow Galvanis m² 255,800.00 -
10 Pemasangan Penutup Atap Kanopi Polycarbonate m² 249,600.00 -
JUMLAH D.2
JUMLAH TOTAL PEKERJAAN D (Masuk Dalam Rekapitulasi)
E. PEKERJAAN DINDING (KONTRAK LUMPSUM)
Ref. Produk, Bata Merah
1 Pasangan Dinding Bata Ringan 60 x 20 x 7,5 cm m² 116,600.00 -
2 Pek. Acian Dinding Semen Instan, Opening Kusen, Dak Beton, dan Kolom m² 45,600.00 -
3 Pek. Pemasangan Skat Partisi Gypsum Board, t= 9mm m² 167,400.00 -
JUMLAH TOTAL PEKERJAAN E (Masuk Dalam Rekapitulasi)
F. PEKERJAAN FINISHING (KONTRAK LUMPSUM)

1 Pek. Pengecatan Dinding Interior Termasuk Dinding, Skat Partisi, dan Kolom m² 23,900.00 -
2 Pek. Pengecatan Dinding Exterior Termasuk Dinding, dan Kolom m² 33,200.00 -
3 Pek. Acian Termasuk Kolom dan Beton m² 37,100.00 -
4 Pek. Plesteran Termasuk Kolom dan Beton m² 61,700.00 -
5 Pek. Pemasangan Pelapis Lantai uk. 30 x 30cm, Unpolished m² 215,600.00 -
6 Pek. Pemasangan Step Nosing Tangga m¹ 286,700.00 -
JUMLAH TOTAL PEKERJAAN F (Masuk Dalam Rekapitulasi)
JUMLAH HARGA
(Rp)
7 = (3x5)+6
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
#REF!
#REF!
#REF!
#REF!
HARGA SATUAN JUMLAH HARGA

NO URAIAN VOLUME SATUAN PPN 10 %
(Rp) (Rp)
1 2 3 4 5 6 7 = (3X5)+6
II PEKERJAAN KANTOR UPTD, IWAPA DAN PENGELOLAAN PASAR
1 Pek. Pengukuran Kembali (Staking Out) 1.00 ls 923,000.00 92,300.00 1,015,300.00
JUMLAH TOTAL A (Masuk Dalam Rekapitulasi) 1,015,300.00
B. PEKERJAAN TANAH (KONTRAK LUMPSUM)

1 Pek. Galian Tanah Pondasi Batu Kali 79.93 m³ 85,900.00 686,607.46 7,552,682.08
2 Pek. Urugan Pasir dibawah Fondasi Batu Kali, t=5 cm 3.10 m³ 268,300.00 83,274.95 916,024.49
3 Pek. Urugan Tanah Kembali Fondasi Batu Kali 34.12 m³ 61,400.00 209,480.65 2,304,287.17
JUMLAH TOTAL PEKERJAAN B (Masuk Dalam Rekapitulasi) 10,772,993.74
C. PEKERJAAN FONDASI BATU KALI

1 Pek. Fondasi Batu Kali 1 pc : 5 ps 33.40 m³ 823,500.00 2,750,362.36 30,253,985.93
2 Pek. Pasangan Batu Kosong (Anstamping) 9.31 m³ 462,900.00 431,024.71 4,741,271.77
JUMLAH TOTAL PEKERJAAN C (Masuk Dalam Rekapitulasi) 34,995,257.70
D. PEKERJAAN BETON (KONTRAK LUMPSUM)

1 Pek. Sloof Beton uk. 15/20
• Baja Tulangan, BJTD U42, D12 230.66 kg 15,000.00 345,990.10 3,805,891.15
• Baja Tulangan, BJTP U24, Ø10 - 150 187.32 kg 15,000.00 280,980.10 3,090,781.14
• Begisting 20.39 m² 175,400.00 357,566.93 3,933,236.25
• Cor Beton, Site Mix fc' 18,7 Mpa, K- 225 1.53 m³ 1,161,600.00 177,601.09 1,953,611.99
2 Pek. Kolom Praktis K3 15 x 30 cm
• Baja Tulangan, BJTP U24, Ø10 88.54 kg 15,000.00 132,814.74 1,460,962.14
• Baja Tulangan, BJTP U24, Ø8 - 150 59.45 kg 15,000.00 89,174.96 980,924.57
• Begisting 20.25 m² 175,400.00 355,185.00 3,907,035.00
3 Pek. Kolom Praktis KP 15/15 cm
• Begisting 44.80 m² 175,400.00 785,827.08 8,644,097.88
• Cor Beton,Site Mix fc' 14,5 Mpa, K-175 1.68 m³ 1,151,300.00 193,427.03 2,127,697.38
4 Pek. Balok Lintel BL 20 x 30 cm
• Begisting 38.53 m² 175,400.00 675,772.35 7,433,495.85
JUMLAH TOTAL PEKERJAAN D (Masuk Dalam Rekapitulasi) 53,046,905.17

1 Pasangan Dinding Bata Ringan 60 x 20 x 7,5 cm 227.89 m² 116,600.00 2,657,153.68 29,228,690.43
2 Pasangan Dinding Bata Merah Khusus Toilet 5 x 11 x 22 cm 57.55 m² 122,400.00 704,442.60 7,748,868.60
3 Pekerjaran Plesteran Semen Instan Dinding Opening Kusen Dan Kolom 455.77 m² 92,200.00 4,202,222.45 46,224,446.95
4 Pekerjaran Acian Semen Instan Dinding Opening Kusen dan Kolom 475.46 m² 45,600.00 2,168,097.60 23,849,073.60
5 Pekerjaran Plesteran Dinding Opening Kusen Dan Kolom, t= 15mm 115.11 m² 61,700.00 710,197.85 7,812,176.35
6 Pekerjaran Acian Dinding Opening Kusen dan Kolom, t= 15mm 118.48 m² 37,100.00 439,560.80 4,835,168.80
JUMLAH TOTAL PEKERJAAN E (Masuk Dalam Rekapitulasi) 119,698,424.73
F. PEKERJAAN PINTU dan JENDELA (KONTRAK LUMPSUM)

Ref. Produk, Kusen: Alcomexindo, Alexindo, dan Superex/INDAL
Ref. Produk, Accessories: Deckson, Solid, dan SES
Ref. Produk, Kaca: ASAHI MAS, PANASAP
1 Pek. Pas. Kusen, Pintu & Asesoris tipe P1 6.00 unit 17,752,700.00 10,651,620.00 117,167,820.00
2 Pek. Pas. Kusen, Pintu (wc) & Asesoris tipe PVC 2.00 unit 155,000.00 31,000.00 341,000.00
3 Pek. Pas. Kusen, Jendela & Asesoris tipe J2 9.00 unit Err:509 Err:509 Err:509
5 Pek. Pas. Kusen, Bovenlight & Asesoris tipe BV1 3.00 unit Err:509 Err:509 Err:509
JUMLAH TOTAL PEKERJAAN F (Masuk Dalam Rekapitulasi) Err:509
G. PEKERJAAN PLAFOUND (KONTRAK LUMPSUM)
Ref. Produk, Gypsum: Knauf, Jayaboard, dan Elephant
Ref. Produk, GRC: Kalsiboard, Jayaboard, Elephant
Ref. Produk, Compound: Aplus, Knauf, dan Jayaboard
1 Pek. Plafond Gypsum 120 x 240 t=9 mm Sekualitas Jayaboard 96.41 m² 53,000.00 510,973.00 5,620,703.00
2 Pek. Plafond GRC 1200x2400, t= 4 mm 8.70 m² 43,500.00 37,845.00 416,295.00
3 Pek. Rangka Plafond Hollow 40 x 40 96.41 m² 84,200.00 811,772.20 8,929,494.20
4 Pek. List Profil Gypsum 143.99 m¹ 39,900.00 574,520.10 6,319,721.10
JUMLAH TOTAL PEKERJAAN G(Masuk Dalam Rekapitulasi) 21,286,213.30
H. PEKERJAAN PELAPIS LANTAI dan DINDING (KONTRAK LUMPSUM)

Ref. Produk, Pelapis Lantai dan Dinding: Indogress, Garuda dan Granito
1 Pek. Urugan Pasir Dibawah Pelapis Lantai, t = 5 cm 6.85 m³ 268,300.00 183,698.84 2,020,687.23
2 Pek. Pelapis Lantai Kermaik 30 x 30cm Polished 107.85 m² 207,400.00 2,236,809.00 24,604,899.00
3 Pek. Pelapis Lantai Kermaik 30 x 30cm Unpolished 7.72 m² 215,600.00 166,443.20 1,830,875.20
3 Pek. Pelapis Lantai Keramik Anti Slip Uk. 20x20 Toilet 7.10 m² 122,100.00 86,691.00 953,601.00
4 Pek. Keramik Dinding Toilet 20 x 45 21.37 m² 129,600.00 276,895.58 3,045,851.42
JUMLAH TOTAL PEKERJAAN I (Masuk Dalam Rekapitulasi) 32,455,913.85
I. PEKERJAAN FINISHING (KONTRAK LUMPSUM)

Ref. Produk, Cat Dinding Interior: Sanlex
Ref. Cat Dinding Exterior: Sanlex
Ref. Produk, Cat Plafond: Sanlex
Ref. Produk, Water Proofing: Master Guard, SIKA, dan FOSROC
1 Pek. Pengecatan Dinding Interior Termasuk Kolom 593.94 m² 23,900.00 1,419,516.60 15,614,682.60
2 Pek. Pengecatan Plafond 96.41 m² 35,600.00 343,219.60 3,775,415.60
#REF!
#REF!
#REF!
#REF!

(Rp) (Rp)
1 2 3 4 5 6 7 = (3X5)+6
III PEKERJAAN KANTOR PELAYANAN PASAR

1 Pek. Galian Tanah Pondasi Batu Kali 87.20 m³ 85,900.00 749,054.87 8,239,603.59
2 Pek. Urugan Pasir dibawah Fondasi Batu Kali, t=5 cm 3.64 m³ 268,300.00 97,679.98 1,074,479.79
C. PEKERJAAN FONDASI BATU KALI

1 Pek. Fondasi Batu Kali 1 pc : 5 ps 37.07 m³ 823,500.00 3,052,574.92 33,578,324.08
D. PEKERJAAN BETON (KONTRAK LUMPSUM)

1 Pek. Sloof Beton uk. 15/20
• Baja Tulangan, BJTD U42, D12 280.46 kg 15,000.00 420,685.06 4,627,535.69
• Begisting 27.90 m² 175,400.00 489,366.00 5,383,026.00
2 Pek. Kolom K3 15 x 30 cm
• Begisting 40.50 m² 138,600.00 561,330.00 6,174,630.00
• Begisting 51.88 m² 138,600.00 719,001.36 7,909,014.96
• Begisting 37.62 m² 175,400.00 659,854.80 7,258,402.80

1 Pasangan Dinding Bata Ringan 60 x 20 x 7,5 cm 221.00 m² 116,600.00 2,576,830.85 28,345,139.35
2 Pasangan Dinding Bata Merah Khusus Toilet 5 x 11 x 22 cm 109.73 m² 122,400.00 1,343,131.92 14,774,451.12
3 Pekerjaran Plesteran Semen Instan Dinding Opening Kusen Dan Kolom 442.00 m² 92,200.00 4,075,193.90 44,827,132.90
4 Pekerjaran Acian Semen Instan Dinding Opening Kusen dan Kolom 464.51 m² 45,600.00 2,118,165.60 23,299,821.60
5 Pekerjaran Plesteran Dinding Opening Kusen Dan Kolom, t= 15mm 219.47 m² 61,700.00 1,354,105.22 14,895,157.42
6 Pekerjaran Acian Dinding Opening Kusen dan Kolom, t= 15mm 230.80 m² 37,100.00 856,268.00 9,418,948.00
2 Pek. Pas. Kusen, Pintu & Asesoris tipe P2 4.00 unit 1,500,900.00 600,360.00 6,603,960.00
3 Pek. Pas. Kusen, Pintu (wc) & Asesoris tipe PVC 12.00 unit 155,000.00 186,000.00 2,046,000.00
6 Pek. Pas. Kusen, Bovenlight & Asesoris tipe BV1 2.00 unit Err:509 Err:509 Err:509
JUMLAH TOTAL PEKERJAAN G (Masuk Dalam Rekapitulasi) Err:509
G. PEKERJAAN PLAFOUND (KONTRAK LUMPSUM)

2 Pek. Plafond GRC 1200x2400, t= 4 mm 14.33 m² 43,500.00 62,335.50 685,690.50
4 Pek. List Profil Gypsum 162.34 m¹ 39,900.00 647,736.60 7,125,102.60
JUMLAH TOTAL PEKERJAAN G (Masuk Dalam Rekapitulasi) 22,769,983.50
H. PEKERJAAN PELAPIS LANTAI dan DINDING (KONTRAK LUMPSUM)

1 Pek. Urugan Pasir Dibawah Pelapis Lantai, t = 5 cm 6.21 m³ 268,300.00 166,694.79 1,833,642.69
2 Pek. Pelapis Lantai Kermaik 30 x 30cm Polished 98.96 m² 207,400.00 2,052,430.40 22,576,734.40
3 Pek. Pelapis Lantai Kermaik 30 x 30cm Unpolished 10.48 m² 215,600.00 225,948.80 2,485,436.80
4 Pek. Pelapis Lantai Keramik Anti Slip Uk. 20x20 Toilet 14.82 m² 122,100.00 180,952.20 1,990,474.20
5 Pek. Keramik Dinding Toilet 20 x 40 36.81 m² 129,600.00 477,005.76 5,247,063.36
6 Pek. Hospital Plint Kermik 10 x 40 cm 26.29 m² 141,500.00 372,003.50 4,092,038.50
JUMLAH TOTAL PEKERJAAN H (Masuk Dalam Rekapitulasi) 38,225,389.95
I. PEKERJAAN FINISHING (KONTRAK LUMPSUM)

2 Pek. Pengecatan Plafond 99.12 m² 35,600.00 352,867.20 3,881,539.20
#REF!
#REF!
#REF!
#REF!

(Rp) (Rp)
1 2 3 4 5 6 7 = (3x5)+6
IV PEKERJAAN KIOS DAN LOS PASAR
PEKERJAAN LOS
A. PEKERJAAN LOS LANTAI DASAR (KONTRAK LUMPSUM)
A.1 PEKERJAAN BETON (KONTRAK LUMPSUM)
1 Pek. Meja Beton, t= 10cm
• Baja Tulangan, BJTP U24, Ø10 8,099.09 kg 15,000.00 12,148,631.28 133,634,944.08
• Begisting 1,244.39 m² 175,400.00 21,826,600.60 240,092,606.60
• • Cor Beton,Site Mix fc' 14,5 Mpa, K-175 97.54 m³ 1,151,300.00 11,230,286.77 123,533,154.49
JUMLAH TOTAL PEKERJAAN A.1 (Masuk Dalam Rekapitulasi) 497,260,705.17
A.2 PEKERJAAN DINDING MEJA BETON (KONTRAK LUMPSUM)

1 Pasangan Dinding Bata Merah 1PC : 5PS 491.26 m² 122,400.00 6,013,022.40 66,143,246.40
2 Pek. Plesteran 1 PCC. : 5 PS; t=15mm 982.52 m² 61,700.00 6,062,148.40 66,683,632.40
3 Pek. Acian Dinding PCC, Opening Kusen dan Kolom 982.52 m² 37,100.00 3,645,149.20 40,096,641.20
A.3 PEKERJAAN PELAPIS LANTAI dan DINDING (KONTRAK LUMPSUM)

1 Pek. Pelapis Lantai Keramik sek. Roman uk. 20x20 cm (Polished) 1,216.03 m² 122,100.00 14,847,701.88 163,324,720.68
A.4 PEKERJAAN LAIN - LAIN (KONTRAK LUMPSUM)

1 Pek. Pemasangan Pipa Besi dia. 2,5" 754.00 m¹ 110,800.00 8,354,320.00 91,897,520.00
JUMLAH TOTAL PEKERJAAN LOS DI LANTAI DASAR 951,236,916.65
B PEKERJAAN LOS LANTAI SATU (KONTRAK LUMPSUM)

1 Pek. Meja Beton, t= 10cm
• Begisting 429.10 m² 175,400.00 7,526,414.00 82,790,554.00
A.2 PEKERJAAN DINDING MEJA BETON (KONTRAK LUMPSUM)

2 Pek. Plesteran 1 PCC. : 5 PS; t=15mm 338.80 m² 61,700.00 2,090,396.00 22,994,356.00
3 Pek. Acian Dinding PCC, Opening Kusen dan Kolom 338.80 m² 37,100.00 1,256,948.00 13,826,428.00

1 Pek. Pelapis Lantai Keramik sek. Roman uk. 30x30 cm (Polished) 419.32 m² 207,400.00 8,696,696.80 95,663,664.80
2 Pek. Pengecatan Dinding Interior Termasuk Kolom 338.80 m² 23,900.00 809,732.00 8,907,052.00
1 Pek. Pemasangan Pipa Besi dia. 2,5" 260.00 m¹ 110,800.00 2,880,800.00 31,688,800.00
JUMLAH TOTAL PEKERJAAN LOS DI LANTAI SATU 367,357,525.48
PEKERJAAN KIOS
PEKERJAAN KIOS LANTAI SATU (KONTRAK LUMPSUM)
A. PEKERJAAN KIOS TYPE 1 UK. 2 x 3M JUMLAH KIOS 192 UNIT (KONTRAK LUMPSUM)
1 Pek. Kolom Praktis KP 15 x 15 cm
• Baja Tulangan, BJTP U24, Ø8 - 150 1,880.64 kg 15,000.00 2,820,959.54 31,030,554.93
• Begisting 299.97 m² 138,600.00 4,157,584.20 45,733,426.20
2 Pek. Ring Balok RB 15 x 20 cm
• Begisting 381.60 m² 175,400.00 6,693,264.00 73,625,904.00
• Begisting 517.61 m² 175,400.00 9,078,923.25 99,868,155.75
A.2 PEKERJAAN DINDING (KONTRAK LUMPSUM)

2 Pek. Plesteran t=15mm 861.21 m² 61,700.00 5,313,669.40 58,450,363.42
3 Pek. Acian Dinding 1,032.56 m² 37,100.00 3,830,786.84 42,138,655.25
A.3 PEKERJAAN Plafond (KONTRAK LUMPSUM)

1 Pek. Rangka Hollow 40x40 mm dan 20x40 mm 1,011.84 m² 255,800.00 25,882,867.20 284,711,539.20
2 Pek. Plafond Spandek Zincalume, t= 0,35 mm 1,011.84 m² 185,100.00 18,729,158.40 206,020,742.40

Ref. Produk, Pelapis Lantai dan Dinding: Indogress, Garuda dan Roman
1 Pek. Pelapis Lantai Keramik sek. Roman uk. 30x30 cm (Polished) 1,125.12 m² 207,400.00 23,334,988.80 256,684,876.80
JUMLAH TOTAL PEKERJAAN A.4(Masuk Dalam Rekapitulasi) 256,684,876.80

1 Pek. Pemasangan Pintu Rolling Door Allumunium 1,431.36 m² 577,200.00 82,618,099.20 908,799,091.20
2 Pek. Pengecatan Dinding Kios 1,032.56 m² 23,900.00 2,467,811.47 27,145,926.16
JUMLAH TOTAL PEKERJAAN KIOS TYPE 1 2,427,828,806.29
B. PEKERJAAN KIOS TYPE 2 UK. 3 x 5M JUMLAH KIOS 4 UNIT (KONTRAK LUMPSUM)

• Begisting 14.54 m² 138,600.00 201,579.84 2,217,378.24
• • Cor Beton,Site Mix fc' 14,5 Mpa, K-175 0.82 m³ 1,151,300.00 94,187.85 1,036,066.38
• Begisting 20.48 m² 263,900.00 540,467.20 5,945,139.20
• Begisting 15.79 m² 175,400.00 276,912.75 3,046,040.25

1 Pasangan Dinding Bata Merah 1PC : 5PS 33.23 m² 122,400.00 406,688.69 4,473,575.57
2 Pek. Plesteran t=15mm 66.45 m² 61,700.00 410,011.31 4,510,124.39
3 Pek. Acian Dinding 77.36 m² 37,100.00 287,007.08 3,157,077.92

1 Pek. Rangka Hollow 40x40 mm dan 20x40 mm 21.08 m² 255,800.00 539,226.40 5,931,490.40
2 Pek. Plafond Spandek Zincalume, t= 0,35 mm 21.08 m² 185,100.00 390,190.80 4,292,098.80

1 Pek. Pelapis Lantai Keramik sek. Roman uk. 30x30 cm (Polished) 23.44 m² 207,400.00 486,145.60 5,347,601.60

1 Pek. Pemasangan Pintu Rolling Door Allumunium 44.16 m² 577,200.00 2,548,915.20 28,038,067.20
2 Pek. Pengecatan Dinding Kios 77.36 m² 23,900.00 184,891.36 2,033,804.92
JUMLAH TOTAL PEKERJAAN KIOS TYPE 2 84,199,027.88
C. PEKERJAAN KIOS TYPE 3 UK. 2 x 2M JUMLAH KIOS 38 UNIT (KONTRAK LUMPSUM)

• Begisting 56.36 m² 138,600.00 781,121.88 8,592,340.68
• Baja Tulangan, BJTP U24, Ø12 721.49 kg 15,000.00 1,082,235.41 11,904,589.50
• Begisting 74.74 m² 263,900.00 1,972,388.60 21,696,274.60
• Begisting 69.38 m² 175,400.00 1,216,837.50 13,385,212.50

3 Pek. Acian Dinding 270.28 m² 37,100.00 1,002,721.73 11,029,939.07
1 Pek. Rangka Hollow 40x40 mm dan 20x40 mm 129.96 m² 255,800.00 3,324,376.80 36,568,144.80
2 Pek. Plafond Spandek Zincalume, t= 0,35 mm 129.96 m² 185,100.00 2,405,559.60 26,461,155.60

2 Pek. Pengecatan Dinding Kios 270.28 m² 23,900.00 645,958.21 7,105,540.27
JUMLAH TOTAL PEKERJAAN KIOS TYPE 3 383,013,230.14
D. PEKERJAAN KIOS TYPE 4 UK. 2,5 x 2,5M JUMLAH KIOS 72 UNIT (KONTRAK LUMPSUM)
• Baja Tulangan, BJTP U24, Ø8 - 150 866.23 kg 15,000.00 1,299,351.06 14,292,861.67
• Begisting 192.71 m² 138,600.00 2,670,932.88 29,380,261.68
• Begisting 315.90 m² 263,900.00 8,336,474.33 91,701,217.61
• Begisting 297.45 m² 175,400.00 5,217,273.00 57,390,003.00

3 Pek. Acian Dinding 886.54 m² 37,100.00 3,289,048.56 36,179,534.16

1 Pek. Rangka Hollow 40x40 mm dan 20x40 mm 727.88 m² 255,800.00 18,619,170.40 204,810,874.40
2 Pek. Plafond Spandek Zincalume, t= 0,35 mm 727.88 m² 185,100.00 13,473,058.80 148,203,646.80


2 Pek. Pengecatan Dinding Kios 886.54 m² 23,900.00 2,118,821.04 23,307,031.44
JUMLAH TOTAL PEKERJAAN KIOS TYPE 4 1,688,497,031.02
JUMLAH TOTAL PEKERJAAN KIOS 4,583,538,095.34
#REF!
#REF!
#REF!
#REF!

(Rp) (Rp)
1 2 3 4 5 6 7 = (3x5)+6
V PEKERJAAN POS JAGA

1 Pek. Galian Tanah Fondasi Batu Kali 12.20 m³ 85,900.00 104,787.52 1,152,662.72
2 Pek. Urugan Tanah Kembali Fondasi Batu Kali 4.88 m³ 61,400.00 29,971.37 329,685.03
3 Pek. Urugan Pasir Bawah Fondasi Batu Kali, t= 5cm 0.45 m³ 268,300.00 12,194.24 134,136.59
C. PEKERJAAN STRUKTUR (KONTRAK LUMPSUM)

C-1 PEKERJAAN FONDASI BATU KALI (KONTRAK LUMPSUMP)
1 Pek. Fondasi Batu Kali 1pc : 5ps 5.50 m³ 823,500.00 452,879.71 4,981,676.78
2 Pek. Pasangan Batu Kosong (Anstamping) 1.36 m³ 462,900.00 63,116.42 694,280.57
JUMLAH C-1 5,675,957.35
C-2 PEKERJAAN BETON STRUKTUR (KONTRAK LUMPSUM)

1 Pek. Beton Sloof 15 x 20 cm
• Baja Tulangan, BJTD U42, D12 33.11 kg 16,400.00 54,304.93 597,354.21
• Begisting 3.42 m² 175,400.00 60,056.96 660,626.56
• • Cor Beton, Site Mix fc' 18,7 Mpa, K- 225 0.26 m³ 1,161,600.00 29,829.89 328,128.77
• Begisting 8.91 m² 138,600.00 123,492.60 1,358,418.60
• Cor Beton, Site Mix fc' 18,7 Mpa, K- 225 0.45 m³ 1,161,600.00 51,749.28 569,242.08
• Baja Tulangan, BJTP U24, Ø10 20.49 kg 15,000.00 30,735.86 338,094.41
• Begisting 4.72 m² 138,600.00 65,363.76 719,001.36
• Cor Beton,Site Mix fc' 14,5 Mpa, K-175 0.18 m³ 1,151,300.00 20,360.74 223,968.15
• Begisting 5.45 m² 175,400.00 95,505.30 1,050,558.30
5 Pek. Meja Beton, t= 15 cm
• Baja Tulangan, BJTP U24, Ø8 ( Double Layer) 36.25 kg 15,000.00 54,368.31 598,051.44
• Begisting 3.60 kg 175,400.00 63,056.30 693,619.30
• Cor Beton,Site Mix fc' 14,5 Mpa, K-175 0.36 m² 1,151,300.00 41,317.28 454,490.07
JUMLAH C-2 10,782,044.39
D. PEKERJAAN DINDING (KONTRAK LUMPSUM)
1 Pasangan Dinding Bata Ringan 60 x 20 x 7,5 cm 53.66 m² 116,600.00 625,663.94 6,882,303.34
2 Pek. Acian Dinding Semen Instan, Opening Kusen, Dak Beton, dan Kolom 114.72 m² 45,600.00 523,125.48 5,754,380.28
E. PEKERJAAN PLAFOUND (KONTRAK LUMPSUM)

3 Pek. List Profil Gypsum 18.04 m¹ 39,900.00 71,979.60 791,775.60
F. PEKERJAAN PELAPIS LANTAI dan DINDING (KONTRAK LUMPSUM)

1 Pek. Urugan Pasir Dibawah Pelapis Lantai, t = 5 cm 0.99 m³ 268,300.00 26,628.78 292,916.53
2 Pek. Pelapis Lantai Keramik 30 x 30cm Polished 19.85 m² 207,400.00 411,689.00 4,528,579.00
3 Pek. Pelapis Lantai Keramik Meja Beton 20 x 20cm Polished 2.32 m² 122,100.00 28,327.20 311,599.20
4 Pek. Plint Keramik Meja Beton 10 x 40 cm 4.95 m² 141,500.00 70,042.50 770,467.50
G. PEKERJAAN PINTU dan JENDELA (KONTRAK LUMPSUM)
G. PEKERJAAN FINISHING (KONTRAK LUMPSUM)

1 Pek. Pengecatan Dinding Interior Termasuk Kolom dan Beton 114.72 m² 23,900.00 274,182.00 3,016,001.95
2 Pek. Pengecatan Plafond 19.72 m² 35,600.00 70,203.20 772,235.20

#REF!
#REF!
#REF!
#REF!

(Rp) (Rp)
1 2 3 4 5 6 7 = (3x5)+6
VI PEKERJAAN GUDANG PASAR

2 Pek. Urugan Tanah Kembali Fondasi Batu Kali 8.57 m³ 61,400.00 52,648.23 579,130.51

C.1 PEKERJAAN FONDASI BATU KALI (KONTRAK LUMPSUMP)
1 Pek. Fondasi Batu Kali 1pc : 5ps 8.12 m³ 823,500.00 668,798.11 7,356,779.25
JUMLAH C.1 8,473,432.92
C.2 PEKERJAAN BETON STRUKTUR (KONTRAK LUMPSUM)

• Begisting 5.60 m² 175,400.00 98,294.16 1,081,235.76
• •Cor
CorBeton,
Beton,Site
Ready
Mix Mix
fc' 18,7
fc'18,7
Mpa,Mpa,
K- 225
K- 225 0.42 m³ 1,161,600.00 48,822.05 537,042.53
2 Pek. Kolom Praktis K3 15 x 30 cm - -
• Begisting 5.94 m² 138,600.00 82,328.40 905,612.40
3 Pek. Kolom Praktis KP 15/15 cm - -
• Begisting 7.07 m² 138,600.00 98,045.64 1,078,502.04
• Begisting 4.09 m² 175,400.00 71,694.75 788,642.25
JUMLAH C.2 9,433,067.52

E. PEKERJAAN PLAFOUND (KONTRAK LUMPSUM)
3 Pek. List Profil Gypsum 17.15 m¹ 39,900.00 68,428.50 752,713.50

2 Pek. Pas. Kusen, Pintu & Asesoris tipe J1 3.00 unit Err:509 Err:509 Err:509
G. PEKERJAAN PELAPIS LANTAI dan DINDING (KONTRAK LUMPSUM)

1 Pek. Urugan Pasir Dibawah Pelapis Lantai, t = 5 cm 0.99 m³ 268,300.00 26,508.04 291,588.44
2 Pek. Pelapis Lantai Kermaik 30 x 30cm Polished 19.76 m² 207,400.00 409,822.40 4,508,046.40
H. PEKERJAAN FINISHING (KONTRAK LUMPSUM)

2 Pek. Pengecatan Plafond 19.63 m² 35,600.00 69,882.80 768,710.80
NO URAIAN VOLUME SATUAN HARGA SATUAN PPN 10% JUMLAH HARGA
1 2 3 4 5 6 7 = (3x5)+6
III. PEKERJAAN GROUNDTANK

1 Pek. Pengukuran Kembali (Staking Out) ls 923,000.00 - -
JUMLAH TOTAL A (Masuk Dalam Rekapitulasi) -

1 Pek. Galian Tanah Groundtank m³ 72,200.00 - -
2 Pek. Urugan Pasir Bawah Lantai Kerja m³ 268,300.00 - -
JUMLAH TOTAL PEKERJAAN B (Masuk Dalam Rekapitulasi) -

1 Pek. Beton Plate Lantai Dasar Groundtank
• Baja Tulangan, BJTD U42, D13 kg 16,400.00 - -
• Begisting m² 239,000.00 - -
• Cor Beton, Site Mix fc' 20,7 Mpa, K- 250 m³ 1,178,100.00 - -
2 Pek. Dinding Penyekat Groundtank, t= 20 cm
• Begisting m² 239,000.00 - -
3 Pek. Dinding Beton Groundtank, t= 20 cm
• Begisting m² 239,000.00 - -
4 Pek. Beton Plate Lantai, t= 20cm (Penutup Atap Groundtank)
• Begisting m² 342,900.00 - -
5 Pek. Beton Manhole, t= 20cm (Penutup Atap Groundtank)
• Baja Tulangan, BJTP U24, Ø12 kg 15,000.00 - -
• Begisting m² 175,400.00 - -
6 Pek. Acian Dinding PCC, Beton Atap m² 37,100.00 - -
7 Pekerjaan Waterproofing Cementitios sek. Sika m² 69,500.00 - -
8 Pek. Lain Lain (Plat Manhole, Tangga Besi Tanam) ls 1,500,000.00 - -
JUMLAH TOTAL PEKERJAAN C (Masuk Dalam Rekapitulasi) -

(Rp) (Rp)
1 2 3 4 5 6 7 = (3X5)+6
VI. PEKERJAAN SITE DEVELOPMENT

B. PEKERJAAN FASILITAS EXSTERIOR SITE DEVELOPMENT (KONTRAK LUMPSUM)

1 Pek. Pasangan Kansteen Jalan tipe DKI uk. 60x25x22x18 cm m¹ 110,900.00 - -
2 Pek. Landscape/Taman Pasar Inpres
- Pek. Sloof Beton (Kursi Beton)
• Begisting m² 175,400.00 - -
• Cor Beton,Site Mix fc' 14,5 Mpa, K-175 m³ 1,151,300.00 - -
- Pek. Kursi Beton, t= 10cm
• Begisting m² 175,400.00 - -
- Pek. Beton Monumen Lingga ls 10,000,000.00 - -
- Pek. Urugan Tanah, t= 20 cm dari Tanah Asli m³ 61,400.00 - -
- Pek. Kolom Beton Taman uk. 70 x 35
• Begisting m² 138,600.00 - -
- Pek. Pondasi Telapak uk. 80 x 80cm
• Galian Pondasi Telapak m³ 95,000.00 - -
• Urugan Pasir Bawah Pondasi Telapak m³ 85,800.00 - -
• Pek. Lantai Kerja, Beton Mutu K-100, Slump 3-6 cm, w/c = 0,87, m³ 172,300.00 - -
• Pek. Urugan Tanah Kembali Pondasi Telapak m³ 61,400.00 - -
• Baja Tulangan, BJTP U24 Ø8 kg 15,000.00 - -
• Cor Beton, Site Mix fc' 18,67 Mpa, K-225 m³ 138,600.00 - -
- Pek. Kolom Pedestal Pondasi Telapak uk. 70 x 35 cm
• Baja Tulangan, BJTP U24 Ø10 kg 15,000.00 - -
• Baja Tulangan, BJTP U24 Ø8-150 kg 15,000.00 - -
• Begisting Kolom m² 14,500.00 - -
• Cor Beton, Site Mix fc' 18,67 Mpa, K-225 m³ 138,600.00 - -
- Pek. Pemasangan Ornament Telur Allumunium Diatas Kolom ls 500,000.00 - -
- Pek. Acian Kolom Ornamen m² 37,100.00 - -
JUMLAH TOTAL B (Masuk Dalam Rekapitulasi) -
C. PEKERJAAN LANDSCAPING SITE DEVELOPMENT (KONTRAK LUMPSUM)

I. PEKERJAAN PENATAAN TAMAN AREA PINGGIR GEDUNG UTAMA
1 Pek. Ururgan Tanah, T= 20 cm diatas Plate Beton Duicker m³ 61,400.00 - -
2 Pemasangan Rumput Gajah Mini m² 106,000.00 - -
3 Pemasangan Pohon Pucuk Merah bh 200,000.00 - -
4 Pemasangan Jawer Kotok bh 5,000.00 - -
5 Pek. Pemasangan Kansteen Taman tipe Taman uk. 40x25x15x13cm m¹ 100,000.00 - -
6 Pek. Paving Block Warna, t=8 cm m² 271,900.00 - -
JUMLAH I -
I. PEKERJAAN PENATAAN TAMAN AREA DEPAN GEDUNG UTAMA
1 Pek. Pas. Bata Merah 1PC : 5PS m² 122,400.00 - -
2 Pek. Plesteran Dinding 1PC : 5PS m² 61,700.00 - -
3 Pek. Acian Dinding m² 37,100.00 - -
4 Pek. Pasangan Kansteen Jalan tipe DKI uk. 60x25x22x18 cm m¹ 110,900.00 - -
5 Pek. Ururgan Tanah, T= 25 cm dari Permukaan Tanah m³ 61,400.00 - -
6 Penanaman Pohon Ketapang Kencana, t= 20 cm bh 146,400.00 - -
7 Pek. Penyangga Tanaman Pohon unit 395,000.00 - -
JUMLAH II -
JUMLAH TOTAL C (Masuk Dalam Rekapitulasi) -
D. PEKERJAAN SALURAN DRAINASE SITE DEVELOPMENT (KONTRAK LUMPSUM)

D.1 PEKERJAAN SALURAN DRAINASE BARU
I. Pekerjaan Tanah Saluran Drainase
1 Pek. Galian Saluran Drainase m³ 85,900.00 - -
2 Pek. Pembuangan Hasil Galian m¹ 1,568,600.00 - -
II. PEKERJAAN SALURAN DRAINASE BARU
1 Pek. Pemasangan Lining Saluran Batu Kali 1pc : 5ps (Saluran Baru Keliling Gedung Dan Saluran Existing Tambahan) m³ 823,500.00 - -
2 Pek. Beton Plate Duicker (Saluran Baru Keliling Gedung Dan Saluran Eksisting Tambahan)
• Begisting m² 175,400.00 - -
3 Pek. Besi UNP 80.45.5,0mm, untuk Grill Saluran kg 33,200.00 - -
JUMLAH D.1 -
D.2 PEKERJAAN PERKERASAN JALAN
1 Pek. Pasangan Batu Telpord, t= 30cm m³ 164,800.00 - -
2 Pek. Lapis Pondasi Agregat A, t= 10cm m³ 325,000.00 - -
3 Pek. Cor Beton Perkerasan Jalan, t=20cm, Bekas Saluran Eksisting
• Begisting m² 175,400.00 - -
3 Pek. Perkerasan Bahu Jalan, t=15cm
• Begisting m² 175,400.00 - -
• Cor Beton,Site Mix fc' 20,7 Mpa, K-250 m³ 164,800.00 - -
JUMLAH D.2 -
JUMLAH TOTAL D (Masuk Dalam Rekapitulasi) -
E. PEKERJAAN MEKANIKAL, ELEKTRIKAL DAN PLUMBING SITE DEVELOPMENT(KONTRAK LUMPSUM)
E-1 PEKERJAAN MEKANIKAL
Ref Produk Pipa PVC : Wavin, Rucika,Vinilon
Ref Produk Pipa PPR : Wavin Tigris, ATP Toro, SD, Genova
Ref Produk Valve : KITZ, Buterfly, Genova
Ref Produk : INA, Monobloc Duty
Ref Produk Bio Septitank: Bio Days
Ref Produk Pipa Fire Springkler : GIP sch 40,ASTM A-120
Ref Produk Sanitary : TOTO
E-1.1 PEKERJAAN MEKANIKAL STANDAR
E-1.1.1 PEKERJAAN PEMIPAAN PLUMBING
A. Pekerjaan Instalasi Air Bersih
Distribusi Air Bersih dari Ground Water Tank ke Rooftank
1 Pemasangan Pipa PPR-PN10 Dia. 50 mm (Dari GWT Baru ke Rooftank) m¹ 93,000.00 - -
2 Pemasangan Gate Valve dia. 50 mm bh 787,000.00 - -
3 Pemasangan Strainer dia. 50 mm bh 1,306,800.00 - -
4 Pemasangan Check Valve dia. 50 mm bh 2,805,200.00 - -
5 Pemasangan Flexible Joint dia. 50 mm bh 519,000.00 - -
6 Pemasangan Pressure Gauge bh 392,000.00 - -
7 Pemasangan Floating valve dia 50 mm bh 498,900.00 - -
8 fitting, acessories dan material bantu ls - - -
9 Test Commisionning (± 5% Jumlah Pemasangan 1 s. d. 5) ls - - -
JUMLAH A -
B. Pekerjaan Instalasi Air Bekas
1 Pemasangan Pipa PVC Class "AW" Dia. 100 mm m¹ 66,900.00 - -
3 Pemasangan Clean Out dia. Ø 50 mm bh 194,700.00 - -
4 Fitting, acessories dan material bantu ls - - -
JUMLAH B -
C. Pekerjaan Instalasi Air Kotor
1 Pemasangan Pipa PVC Class "AW" Dia. 150 mm m¹ 62,400.00 - -
3 Pemasangan Clean Out dia. Ø 50 mm bh 376,000.00 - -
JUMLAH C -
JUMLAH E-1.1.1 -
E-1.1.2PEKERJAAN POMPA, ROOF TANK, SEPTICTANK, dan POMPA DORONG

1Pemasangan Tangki Atas Kap. 1 m³ unit 4,143,400.00 - -
2Pekerjaan Bak Kontrol 700 x 700 unit 1,850,400.00 - -
3Pekerjaan Sumur Resapan unit 1,855,200.00 - -
4Pemasangan SepticTank Biofil BF-08 unit 15,944,800.00 - -
5Pemasangan Bio SepticTank Kap.2 m³ unit 8,837,600.00 - -
6Pompa Deep Well unit 35,200,000.00 - -
Pompa Deep Well include panel, cable & accessories
Type : Submersible
Capacity : 200 Liter / Menit
Head : 150 meter
7 Pompa Air Bersih unit 18,150,000.00 - -
Pompa Transfer include panel, cable & accessories
Type : Centrifugal Endsection
Head : 20 meter
8 Pompa Sump Pit unit 13,035,000.00 - -
Pump Pit Air Kotor include panel, cable & accessories
Type : Submersible
Capacity : 50 Liter/Menit
Head : 10m
9 Pemasangan Pompa Booster unit 11,719,300.00 - -
10 Pembuatan Sumur Bor Kedalaman 70 meter unit 20,450,700.00 - -
12 Testing commissioning ls - - -
JUMLAH E-1.1.2 -
JUMLAH TOTAL E-1.1 -
E-1.2 PEKERJAAN MEKANIKAL NON STANDAR
E-1.2.1 PEKERJAAN PENCEGAH KEBAKARAN
1 Instalasi Hydrant
- Pemasangan Pipa BSP SCH 40 dia. 150 mm (Pipa Hydrant Dari R. Pompa ke Tiap Shaft) m¹ 445,000.00 - -
- Pemasangan Pipa BSP SCH 40 dia. 150 mm (Pipa Hydrant Box, Pillar dan Siamese Outdoor) m¹ 445,000.00 - -
- Pemasangan Gate Valve Dia. 150 mm unit 36,097,600.00 - -
- Pemasangan Check Valve Dia. 150 mm unit 5,701,600.00 - -
- Pemasangan Hydrant Pillar Two Way unit 4,083,900.00 - -
- Pemasangan Siamese Conection unit 3,494,900.00 - -
- Pemasangan Hydrant Box (Outdoor) unit 5,472,100.00 - -
- Pemasangan Gate valve 65 unit 10,219,500.00 - -
- Fiting - fiting Matrial Bantu ls - - -
- Support dan Hanger ls - - -
JUMLAH E-1.2.1 -
JUMLAH TOTAL PEKERJAAN E-1 (MASUK DALAM REKAPITULASI HARGA) -
E-2 PEKERJAAN ELEKTRIKAL
Kabel Setara 3 besar : Kabel Metal, Supreme, Kabelindo
Pabrikasi Komponen : Scheneider, Siemens, ABB
Pabrikasi Armature : Phillips, Artolite, Panasonic
Pabrikasi Komponen Ballast & Gear : Phillips
Pabrikasi Lampu : Phillips, Osram, Panasonic
Rekomendasi Produk Saklar dan Stop Kontak : Panasonic Clipsal Broco
Rekomendasi Produk Penangkal Petir : Kurn
Rekomendasi Produk Tata Udara (AC) : Daikin type standard
Rekomendasi Produk Alarm : Alarm sek.Appron, Hooseki
E-2.1 PEKERJAAN ELEKTRIKAL STANDAR
E-2.1.1 PEKERJAAN PENYAMBUNGAN DAYA
Biaya Penyambungan Daya Listrik 182400 Va ls 63,677,500.00 - -
● Uang Jaminan Listrik (UJL)
● Pengujian dan Sertifikat Laik Operasi (SLO)
JUMLAH F-2.1.1 -
E-2.1.2 PEKERJAAN KABEL DAYA

Kabel Distribusi dari PLN ke Panel LVMDP
1 Instalasi Kabel Tanah NYFGBY 4 x 185 mm²/m¹ m¹ 1,035,900.00 - -
2 Instalasi Arde grounding spit Elektrikal (max. resistance 2 ohm) Unit 2,415,200.00 - -
3 Instalasi Kabel Grounding BC 50 mm² /m1 m¹ 3,164,700.00 - -
4 Galian Instalasi Kabel Tanah /m¹ m¹ 105,000.00 - -
JUMLAH F-2.1.2 -
E-2.1.3 PEKERJAAN LAMPU PENERANGAN & DAYA
1 Tiang PJU Baja, Standar Octagonal, Parabole Tipe, Single, Hot unit 6,854,600.00 - -
dip Galvanized, Tinggi 7 m
2 Lampu LED 70 W unit 2,395,800.00 - -
3 Pemasangan Lampu Sorot Taman LED 12 watt unit 163,300.00 - -
4 Pemasangan Lampu Sorot Taman LED-COB 7 watt unit 157,300.00 - -
5 Pemasangan Lampu Sorot HPI-T 250 watt unit 423,500.00 - -
6 Instalansi Kabel Penerangan /titik - ttk 105,600.00 - -
7 Instalansi Kabel Penerangan PJU/titik - ttk 572,100.00 - -
JUMLAH E-2.1.3 -
JUMLAH TOTAL PEKERJAAN F-1 (MASUK DALAM REKAPITULASI HARGA) -
REKAPITULASI HARGA PEKERJAAN
PEMBANGUNAN PAVING BLOCK & RABAT PANJANG 627 METER
I. PEKERJAAN PERSIAPAN, PRASARANA DAN PENUNJANG Rp. 41,250,400.00
II. PEKERJAAN TANAH & PONDASI Rp. 107,731,453.50
III PEKERJAAN PAVING BLOCK & RABAT Rp. 503,073,338.04
JUMLAH BIAYA KONSTRUKSI . ………………… Rp. 652,055,191.54
DIBULATKAN . ………………… Rp. 652,055,000.00

Terbilang :
ENAM RATUS LIMA PULUH DUA JUTA LIMA PULUH LIMA RIBU RUPIAH
PERHITUNGAN VOLUME PEKERJAAN (BACK-UP DATA)
Kegiatan :
Pekerjaan :
PENAMPANG
NO ITEM PEKERJAAN & SKETSA BENTUK UNIT SATUAN JUMLAH
P L T
I PEKEPEKERJAAN PERSIAPAN, PRASARANA DAN PENUNJANG

1 Mobilisasi & Demobilisasi Peralatan 1.00 Ls 1.00
TOTAL 1.00
PEKERJAAN MASJID
II. PEKERJAAN TANAH & PONDASI
1 Pek. Pembersihan lahan
10.50 18.00 M1 189.00

TOTAL 189.00
3 Pek. Galian tanah 5 cm
P1 1.00 1.00 1.50 20.00 M3 30.00
P2 1.00 1.00 1.25 M3 -
P3 1.00 1.00 1.25 M3 -

TOTAL 30.00
4 #NAME?
0.33 30.00 1.00 M3 10.00

TOTAL 10.00
5 #NAME?
30.00 10.00 M3 20.00

TOTAL 20.00
6 Pek. Urugan pasir 12 cm
1.00 1.00 0.05 M3 -

TOTAL -
#NAME? ###
1 #NAME?
- Cor Beton 1.00 1.00 0.30 20.00 m3 6.00
#NAME? 1,111.34 kg 1,111.34
4 Pek. Kolom Pedestal 30X30

- Cor Beton 0.30 0.30 1.20 20.00 m3 2.16
- Besi 4D12 303.02 kg 303.02
- Besi 8-150 66.29 kg 66.29
- Bekisting 0.30 1.20 4.00 20.00 m2 28.80
5 #NAME?
#NAME? 116.50 0.20 0.30 m3 6.99
#NAME? 563.09 kg 563.09
#NAME? 206.85 kg 206.85
#NAME? 260.48 kg 260.48
#NAME? 116.50 0.30 2.00 m2 34.95
6 #NAME?
#NAME? 14.00 0.15 0.20 m3 0.42
#NAME? 49.71 kg 49.71
#NAME? 24.67 kg 24.67
#NAME? 14.00 0.20 2.00 m2 2.80
7 #NAME?
#NAME? 0.30 0.30 4.12 20.00 m3 7.42
#NAME? 530.29 530.29
- Besi tulangan 4D12 406.00 406.00
#NAME? 341.37 341.37
#NAME? 0.30 2.00 4.20 20.00 m2 25.20
0.30 2.00 4.20 20.00 m2 25.20
50.40
8 #NAME?
#NAME? 0.15 0.15 4.20 10.00 m3 0.95
#NAME? 14.91 14.91
#NAME? 62.97 62.97
#NAME? 0.15 4.00 4.20 10.00 m2 12.60
9 #NAME?
#NAME? 0.15 0.40 3.00 9.00 m3 1.62
#NAME? 340.90 340.90
#NAME? 75.99 75.99
#NAME? 0.15 2.00 3.00 9.00 m2 4.05
0.40 2.00 3.00 9.00 m2 10.80
14.85
10 #NAME?
#NAME? 0.15 0.15 3.00 6.00 m3 0.41
#NAME? 63.92 63.92
#NAME? 26.99 26.99
#NAME? 0.15 4.00 3.00 9.00 m2 8.10
11 #NAME?
#NAME? 0.20 0.40 116.50 1.00 m3 9.32
#NAME? 919.32 919.32
- Besi tulangan 4 D 14 563.09 563.09
#NAME? 327.89 327.89
#NAME? 0.40 2.00 30.00 1.00 m2 12.00
#NAME? 0.15 1.00 30.00 1.00 m2 2.25
12 #NAME? 14.25
#NAME? 0.15 0.30 94.00 1.00 m3 4.23
#NAME? 454.34 454.34
#NAME? 83.45 83.45
#NAME? 200.28 200.28
#NAME? 0.30 2.00 94.00 1.00 m2 28.20
0.15 1.00 94.00 1.00 m2 7.05
35.25
13 #NAME?
#NAME? 0.15 0.30 108.50 1.00 m3 4.88
#NAME? 524.42 524.42
#NAME? 288.97 288.97
#NAME? 248.30 248.30
#NAME? 0.30 2.00 108.50 1.00 m2 32.55
#NAME? 0.15 1.00 108.50 1.00 m2 8.14
40.69
14 #NAME?
#NAME? 0.15 0.20 73.50 1.00 m3 2.21
#NAME? 261.00 261.00
#NAME? 200.28 200.28
#NAME? 0.20 2.00 73.50 1.00 m2 14.70
0.15 1.00 73.50 1.00 m2 5.51
20.21
15 #NAME?
#NAME? 37.11 0.12 1.00 1.00 m3 4.45
#NAME? 37.11 11.34 4.00
994.29 4.00 3,977.16

- Bondek 0.75 mm 37.11 37.11
16 #NAME?
#NAME? 23.80 0.12 1.00 1.00 m3 2.86
#NAME? 23.80 11.34 3.00
994.29 3.00 2,982.87

- Bondek 0.75 mm 23.80 23.80
18 beton tangga Pj lb tg bh
platbeton 6.86 1.50 0.15 1.00 1.54
anak tangga 0.15 0.30 1.30 21.00 1.23
bordes 1.50 3.00 0.15 1.00 0.68
3.45
TOTAL
#NAME? PEKERJAAN LANTAI
1 #NAME?
23.10 3.00 M2 69.30
24.40 3.00 M2 73.20
M2 -
TOTAL 136.66
2 #NAME?
273.31 1.00 M1 273.31

TOTAL 273.31
3 #NAME?
273.31 1.00 M1 273.31
M1 -
M1 -
M1 -
TOTAL 273.31
10 #NAME?
16.00 2.00 M1 32.00
14.90 2.00 M1 29.80
19.00 4.00 M1 76.00

TOTAL 137.80
### ###
1 #NAME? 6.00 unit 6.00
2 #NAME? 2.00 unit 2.00
3 #NAME? 2.00 unit 2.00
### ###
1 #NAME? 43.37 1.00 m2 43.37
49.80 1.00 m2 49.80

TOTAL 93.17
2 #NAME? 43.37 1.00 m2 43.37
49.80 1.00 m2 49.80

TOTAL 93.17
3 #NAME?
38.10 1.00 m1 38.10
59.70 1.00 m1 59.70
TOTAL 97.80
### ###
1 #NAME? 3.00 4.50 m2 13.50
6.00 3.30 m2 19.80
3.00 2.00 m2 6.00
22.30 1.00 m2 22.30
3.00 3.00 m2 9.00
3.00 3.00 9.00
-
-
-
TOTAL 79.60
3 #NAME?
3.00 1.50 m2 4.50
2.30 1.50 m2 3.45
m2 -
m2 -
-
TOTAL 7.95
### ###
1 #NAME?
17.00 2.00 m1 34.00
Kaca 0.15 9.00 m2 1.35
1.26 1.00 m2 1.26
2.61
-
TOTAL
3 #NAME?
Pek. Pas. Tangga Vertikal
- Beton 0.15 1.00 23.20 1.00 m3 3.48
- Besi D13 - 150 549.23 1.00 kg 549.23
- Besi D10 - 200 65.76 1.00 kg 65.76
- Bekisting 1.30 5.25 2.00 2.00 m2 13.65
- Pengecatan Anti Karat 5.25 0.90 4.00 m2 18.90
- Accessories
- Huruf Acrilyc Spoon
- Kubah Mesjid Galvanium
TOTAL
RENCANA ANGGARAN BIAYA
PEMBANGUNAN PAVING BLOCK & RABAT PANJANG 627 METER

NO URAIAN PEKERJAAN SATUAN VOLUME
Rp. Rp.
1 2 3 4 5 (4X5)
I PEKERJAAN PERSIAPAN, PRASARANA DAN PENUNJANG

1 Mobilisasi & Demobilisasi Peralatan Ls 1.000 15,000,000.00 15,000,000.00
2 Pek. Pengukuran Kembali & Bouwplank 3X Pakai M1 418.000 62,800.00 26,250,400.00
JUMLAH PEKERJAAN PERSIAPAN Rp. 41,250,400.00
II. PEKERJAAN TANAH & PONDASI

1 Pek. Pembersihan lahan m2 2,194.500 17,200.00 37,745,400.00
2 Pek. Galian tanah 5 cm m3 109.725 85,900.00 9,425,377.50
5 Pek. Urugan pasir 12 cm m3 225.720 268,300.00 60,560,676.00
JUMLAH PEKERJAAN TANAH Rp. 107,731,453.50
III. PEKERJAAN PAVING BLOCK & RABAT

1 Pek. Paving Block Natural t=8cm m2 1,881.000 237,800.00 447,301,800.00
2 Pek. Rabat Beton Campuran 1:2:3 t=20 cm m2 62.700 889,498.21 55,771,538.04
JUMLAH PEKERJAAN PAVING BLOCK & RABAT Rp. 503,073,338.04

DAFTAR HARGA SATUAN PEKERJAAN SIPIL
HARGA SATUAN
NO URAIAN
PEKERJAAN (RP)
I. PEKERJAAN PERSIAPAN
1 PAPAN NAMA PROYEK 500,000.00
2 SHOP DRAWING DAN ASBULL DRAWING 2,500,000.00
3 DUKUMENTASI DAN ADMINISTRASI PROYEK 1,500,000.00
4 PEMBUATAN 1 M2 PAGAR SEMENTARA DARI SENG GELOMBANG TINGGI 2 M (A. 2.2.1.2 HSP BIDANG KARYA CIPTA BALITBANG PU) 357,700.00
5 1 M1 PENGUKURAN dan PEMASANGAN BOUWPLANK (Analisa PU2016 A.2.2.1.4) 62,800.00
6 1 LS PENGUKURAN KEMBALI (STAKING OUT) 923,000.00
7 1 M2 (k3) MEMBERSIHKAN LAPANGAN dan PERATAAN (Analisa PU2016 A.2.2.1.9) 17,200.00
8 SEWA OFFICE CONTAINER 40 FEET 10,000,000.00
9 PEMBUATAN 1 M2 KANTOR SEMENTARA LANTAI PLESTERAN (A. 2.2.1.5 HSP BIDANG KARYA CIPTA BALITBANG PU) 1,120,200.00
10 PEMBERSIHKAN M² LAPANGAN dan PERATAAN dengan ALAT BERAT(Analisa PU2016 A.2.2.1.9) 104,100.00
11 1 M2 PEMBUATAN GUDANG SEMEN DAN PERALATANYA (Analisa PU2016 A.2.2.1.7) 1,019,300.00
12 1 M2 PEMBUATAN BEDENG PEKERJA (Analisa PU2016 A.2.2.1.8) 1,165,700.00
13 1 PEKERJAAN PEMBUATAN AIR KERJA 1,227,800.00
14 1 PEKERJAAN PEMASANGAN METERAN LISTRIK DAN INSTALASI ACCESORIESNYA 2,346,500.00
15 PEK. MOBILASI DAN DEMOBILISASI CRANE CRAWLER KAPASITAS 100 TON 120,000.00
16 PEK. MOBILISASI DAN DEMOBILISASI ALAT PANCANG HSPD 95,000.00
17 PEMBONGKARAN 1 M³ BETON BERTULANG (A. 2.21.13 HSP BIDANG KARYA CIPTA BALITBANG PU) 1,568,600.00
18 PEMBONGKARAN 1 M² DINDING TEMBOK BATA MERAH (SNI REV. 2005) 8,600.00
19 PEMBONGKARAN 1 M² LANTAI KERAMIK (SNI REV. 2005) 6,900.00
20 PEMBONGKARAN 1 M² RANGKA PLAFOND - (BONGKARAN TIDAK DIPAKAI LAGI) (SNI REV. 2005) 14,500.00
21 PEMBONGKARAN 1 M² PENUTUP PLAFOND - (BONGKARAN TIDAK DIPAKAI LAGI) (SNI REV. 2005) 3,700.00
II. PEKERJAAN TANAH

1 M³ GALIAN TANAH BIASA KEDALAMAN 1 M'(Analisa PU2016 A.2.3.1.1) 85,900.00
2 M³ GALIAN TANAH BIASA KEDALAMAN 2 M'(Analisa PU2016 A.2.3.1.2) 105,000.00
3 M³ URUGAN TANAH KEMBALI (Analisa PU2016 A.2.3.1.9) 61,400.00
4 M³ URUGAN PASIR (Analisa PU2016 A.2.3.1.11) 268,300.00
5 M³ PEKERJAAN TIMBUNAN TANAH DENGAN ALAT(Analisa PU2016 A.2.3.1.11) 91,900.00
6 M² UITZET DENGAN WATERPASS / THEODOLIT(Analisa PU2016 A.2.3.1.11) 12,100.00
7 M² PEMBERSIHAN DAN PENGUPASAN LAHAN (Analisa PU2016 A.2.3.1.11) 11,500.00
8 M³ GALIAN TANAH DENGAN ALAT BERAT (Analisa PU2016 A.2.3.1.11) 72,200.00
9 M² PEMBENTUKAN BADAN JALAN DAN PEMADATAN TANAH CBR 4 (Analisa PU2016 A.2.3.1.11) 17,700.00
10 1 M3 PEMASANGAN URUGAN TANAH DENGAN ALAT BERAT 164,800.00
11 M³ PEMASANGAN URUGAN TANAH SIRTU T = 5 CM (Analisa PU2016 A.2.3.1.11) 164,800.00
12 1 M2 PEMADATAN DENGAN ALAT BERAT 10,800.00
13 1 M1 GALIAN TANAH BIASA MANUAL 64,300.00
14 1 M1 PEMBUANGAN TANAH 1,568,600.00
15 1 M1 OVERLAP LAPISAN GHEOTEXTILE 31,900.00
16 1 M1 PEMASANGAN PIPA HDPE DN 100 mm 148,900.00
19 1 M1 PEK. ISIAN BATU SPLIT 2/3 48,200.00
20 1 M1 PEK. PEMASANGAN PIPA 8" HOSIZONTAL DRAIN 245,100.00
21 1 M1 PEK. PEMASANGAN PIPA 6" HOSIZONTAL DRAIN 183,300.00
22 1 BH PEK. PEMASANGAN CATCH BASIN PIPA 4" 718,300.00
23 1 BH PEK. PEMASANGAN Reducer Tee Sch40 2″x1-1/2″ 700,600.00
24 1 M2 PEMASANGAN GHEOTEXTILE 150 GR 50,000.00
25 1 M3 PEMASANGAN BATU SPLIT TEBAL 10 CM 384,900.00
26 1 M3 PEMASANGAN BATU SPLIT SCREENING TEBAL 5 CM 346,400.00
27 1 M3 PASIR HALUS TOP DRESS TEBAL 5 CM 241,400.00
28 1 M3 PASIR KASAR TEBAL 5 CM 265,200.00
29 1 M2 PENANAMAN RUMPUT LAPANGAN SEPAK BOLA 126,400.00
III. PEKERJAAN PONDASI

1 1 M3 PONDSI BATU BELAH, CAMPURAN 1PC : 5PP (Analisa PU2016 A.3.2.1.3) 823,500.00
2 1 M1 PEKERJAAN TIANG PANCANG BETON BERTULANG TIPE SPUN PILE Ø 40 CM 920,300.00
3 1 M3 (K3) LAPISAN BATU KOSONG/AANSTAMPING (Analisa PU2016 A.3.2.1.9) 462,900.00
4 1 M3 FONDASI BATA MERAH TYPE FONDASI ROLLAG, CAMPURAN 1PC : 5PS 191,000.00
5 1 M3 SLOOF PASANGAN BATA MERAH, CAMPURAN 1PC : 5PS 191,000.00
IV. PEKERJAAN STRUKTUR

1 PEMBUATAN 1 M3 BETON MUTU f'c = 8,4 Mpa (K 100), slump (3-6) cm, w/c = 0,87 (A. 4.1.1.1 HSP BIDANG KARYA CIPTA BALITBANG PU) 963,600.00
2 PEMBUATAN 1 M3 BETON MUTU f'c =14,5 Mpa (K 175), slump (12**2) cm, w/c = 0,66 (A.A. 4.1.1.5 HSP BIDANG KARYA CIPTA BALITBANG PU) 1,151,300.00
3 PEMASANGAN 1 M3 BETON MUTU f'c =18,7 Mpa (K 225), slump (12**2) cm, w/c = 0,8 (A. 4.1.1.7 HSP BIDANG KARYA CIPTA BALITBANG PU) 1,161,600.00
7 1 M3 MENGGUNAKAN PERALATAN POMPA BETON (Analisa PU2016 B.14.b (2) SDA) 29,200.00
8 1 M3 MENGGUNAKAN VIBRATOR (Analisa PU2016 B.15 (a) SDA) 95,800.00
9 1 M3 BETON READY MIX K-250, f'c = 20.75Mpa, SLUMP (12±2) CM, w/c = 0.52 (Analisa PU2013 A.4.1.1.10) 1,558,900.00
10 1 M3 BETON READY MIX K-300, f'c = 24.9 Mpa, SLUMP (12±2) CM, w/c = 0.52 (Analisa PU2013 A.4.1.1.10) 1,613,500.00
11 1 M3 BETON READY MIX K-350, f'c = 29,05 Mpa, SLUMP (12±2) CM, w/c = 0.52 (Analisa PU2013 A.4.1.1.10) 1,846,100.00
12 1 M3 GROUTING TIDAK CAMPURAN (AAnalisa PU A.4.1.2.21 dan Analisa PU A.4.1.2.22) 14,629,000.00
13 1 TITIK JASA MELAKUKAN GROUTING SAMBUNGAN STRUKTUR (AAnalisa PU A.4.1.2.21 dan Analisa PU A.4.1.2.22) 59,700.00
14 1 KG BAJA TULANGAN POLOS, BJTP, U24, fy 240 MPa (Analisa PU2016A.4.1.1.17) 15,000.00
15 1 KG BAJA TULANGAN DEFORM/ULIR, BJTD, fy 400 MPa (Analisa PU2016 A.4.1.1.17) 16,400.00
16 1 KG PASANG WIRE MESH M8 (Analisa PU2016 A.4.1.1.19) 16,900.00
17 1 KG PASANG WIRE MESH M10 (Analisa PU2016 A.4.1.1.19) 17,500.00
18 1 M2 BEKISTING PONDASI/SLOOP PAS. BATA MERAH, T. 1/2 BATA, 1 PC : 5 PP (Analisa PU2016 A.4.4.1.10) 122,400.00
19 1 M2 (K3) PASANG BEKISTING PONDASI 1X PAKAI (Analisa PU2016 A.4.1.1.20) 181,500.00
20 1 M2 (K3) PASANG BEKISTING KOLOM STRUKTUR 2x PAKAI (Analisa PU2016A.4.1.1.22) 138,600.00
21 1 M2 (K3) PASANG BEKISTING BALOK 2X PAKAI (Analisa PU2016 A.4.1.1.23) 263,900.00
22 1 M2 (K3) PASANG BEKISTING dengan PAPAN 3X20, 3X PAKAI (Analisa PU2016 SDA B.22) 175,400.00
23 1 M2 (K3) PASANG BEKISTING PLAT LANTAI DENGAN PLYWOOD 2X PAKAI (Analisa PU2016 A.4.1.1.24) 342,900.00
24 1 M2 (K3) PASANG BEKISTING UNTUK PLAT DINDING 3X PAKAI (Analisa PU2016 A.4.1.1.25) 239,000.00
25 1 M2 PASANG BEKISTING UNTUK TANGGA 2X PAKAI (Analisa PU2016 A.4.1.1.26) 257,700.00
26 1 M2 PASANG BEGISTING METAL DECK UNTUK PLAT LANTAI 1X PAKAI (Analisa PU A.4.1.1.24) 587,100.00
27 1 M2 PASANG PLAT LANTAI HALF SLAB 80 x 05 x 5 cm
28 1 M1 PEKERJAAN TIANG PANCANG BETON BERTULANG TIPE SQUARE 30 x 30 CM 364,000.00
29 1 M1 PEKERJAAN TIANG PANCANG BETON BERTULANG TIPE SPUN PILE Ø 40 CM 920,300.00
30 1 M1 MEMASANG WATER STOP PVC LEBAR 230mm-320mm (Analisa PU2016 A.4.1.1.16) 335,600.00
31 1 M3 BAHAN ADDITIF INTEGRAL WATERPROOFING (Analisa PU2016 B.13.b SDA) 91,000.00
32 1 M2 FLOOR HARDENER (Analisa PU2016 A.4.4.3.61) 135,700.00
33 1 KG KONSTRUKSI BAJA PROFIL, IWF/INP/DIR/DIN/CHANEL, (Analisa PU2016 A.4.2.1.1) 33,200.00
34 PEMASANGAN 1 M Pipa Baja dia. 1" (A. 8.4.1.64. HSP BIDANG KARYA CIPTA BALITBANG PU) 45,900.00
35 PEMASANGAN 1 M Pipa Baja dia. 1-1 1/4" (A. 8.4.1.65. HSP BIDANG KARYA CIPTA BALITBANG PU) 79,900.00
36 PEMASANGAN 1 M Pipa Baja dia. 1-1 1/2" (A. 8.4.1.66. HSP BIDANG KARYA CIPTA BALITBANG PU) 56,900.00
38 PEMASANGAN 1 M Pipa Baja dia. 2 -2 1/2" (A. 8.4.1.68. HSP BIDANG KARYA CIPTA BALITBANG PU) 117,000.00
40 PEMASANGAN 1 M Pipa Baja dia. 3 -3 1/2" (A. 8.4.1.70. HSP BIDANG KARYA CIPTA BALITBANG PU) 185,800.00
42 PEMASANGAN 1 M Pipa Seamless dia. 1/2"" 27,400.00
43 PEMASANGAN 1 M Pipa Seamless dia. 3/4" 32,100.00
44 PEMASANGAN 1 M Pipa Seamless dia. 1 " 41,708.34
45 PEMASANGAN 1 M Pipa Seamless dia. 1-1/4 " 56,000.00
46 PEMASANGAN 1 M Pipa Seamless dia. 1-1/2 " 63,100.00
47 PEMASANGAN 1 M Pipa Seamless dia. 2 " 81,000.00
48 PEMASANGAN 1 M Pipa Seamless dia. 2 -1/2" 110,800.00
49 PEMASANGAN 1 M Pipa Seamless dia.3" 145,300.00
50 PEMASANGAN 1 M Pipa Seamless dia.3-1/2" 172,700.00
51 PEMASANGAN 1 M Pipa Seamless dia. 4" 203,700.00
55 PEMASANGAN 1 M Pipa Seamless dia.12" 1,072,500.00
56 1 M1 PASANG KARET DILATASI 358,600.00
V. PEKERJAAN ATAP
1 1 M2 PASAGAN BAJA RINGAN 218,800.00
2 1 M2 PASANGAN PENUTUP ATAP Atap Bitumen Bergelombang Monolayer 3 mm 253,800.00
2 1 M2 PENUTUP POLYCARBONAT 244,400.00
3 1 M1 PASANGAN NOK GENTENG ASPAL (Analisa PU A.4.5.2.34) 296,800.00
4 1 M1 PASANGAN LISTPLANK GRC LEBAR 30 CM (Analisa PU A.4.6.1.22) 101,500.00
5 1 M2 PASANGAN PENUTUP ATAP METAL ZICALUME, t= 0,45 mm, incl. Roofmesh, Glasswool dan Allumunium Foil 185,100.00
6 1 M1 PASANGAN NOK GENTENG METAL ZINCALUME, t= 0,45 mm, incl. Roofmesh, Glasswool dan Allumunium Foil 60,300.00
7 1 M2 PASANGAN ALLUMUNIUM FOIL DAN ROOFMESH 61,700.00
8 1 M2 PASANGAN PENUTUP ATAP KACA TEMPERED 15 MM 1,015,300.00
9 1 M1 TALANG METAL ZINCALUME 281,100.00
10 1 M2 PASANGAN PENUTUP ATAP ASBES CAP GAJAH 249,600.00
11 1 M2 PASANGAN PENUTUP TALANG AIR 153,800.00
12 1 m Memasang Talang Datar / Jurai alumunium Lebar 90 cm 121,500.00
VI. PEKERJAAN DINDING

1 PEMASANGAN 1 M2 DINDING 1/2 BATA MERAH (5X11X22) CM TEBAL 1 BATU CAMPURAN 1SP:5PP (A. 4.4.1.4 HSP BIDANG KARYA CIPTA BALITBANG PU) 122,400.00
2 PEMASANGAN 1 M2 PASANGAN BATA RINGAN UKURAN 600X200X7.5 116,600.00
3 PEMASANGAN 1 M2 PEKERJAAN DINDING KAYU PAPAN 2/20 SEK. ALBASIAH 105,900.00
4 PEMASANGAN 1 M2 PASANGAN DINDING ROSTER BETON 20 X 20 597,500.00
5 1 M2 PASANG PARTISI GYPSUM BOARD TEBAL 9 MM, RANGKA HOLLOW 4 X 4, TEBAL 0,5 MM 167,400.00
6 1 M2 PASANG PARTISI GYPSUM BOARD TEBAL 9 MM 210,900.00
7 1 M2 PASANG PARTISI HPL + MULTIPLEK + RANGKA (Analisa PU A.4.5.1.7. dan A.4.2.1.20 ) 213,500.00
8 1 M2 PASANG SKAT PARTISI KACA POLOS T= 8MM 349,700.00
VII. PEKERJAAN BESI, BAJA DAN ALLUMUNIUM

1 PEMASANGAN 1 KG BESI PROFIL (A. 4.2.1.1 HSP BIDANG KARYA CIPTA BALITBANG PU) 32,400.00
2 PEMASANGAN 1 M2 ROLLING DOOR ALLUMUNIUM (A. 4.2.1.10 HSP BIDANG KARYA CIPTA BALITBANG PU) 577,200.00
3 PEMASANGAN 1 M2 KUSEN PINTU ALLUMUNIUM (A. 4.2.1.11 HSP BIDANG KARYA CIPTA BALITBANG PU) 395,700.00
4 PEMASANGAN 1 M2 RANGKA HOLLOW GALVANIS 1 x 30 x 30 x 2 mm 113,400.00
5 PEMASANGAN 1 M2 RANGKA HOLLOW GALVANIS 1 x 40 x 40 x 2 mm 130,100.00
6 PEMASANGAN 1 M2 RANGKA HOLLOW GALVANIS 50x100x1,6 mm 412,300.00
7 PEMASANGAN 1 M2 RANGKA BESI HOLLOW 1X40.40.2MM, MODUL 60X60 CM, PLAFON (A. 4.2.1.21 HSP BIDANG KARYA CIPTA BALITBANG PU) 669,700.00
8 PEMBUATAN 1 M2 KONSTRUKSI RANGKA BESI HOLLOW GALVANIS 255,800.00
9 PEMASANGAN 1 M1 KISI KISI KAYU 31,300.00
10 1 m2 Floor Deck 202,100.00
VIII. PEKERJAAN PLESTERAN

1 PEMASANGAN 1 M2 PLESTERAN 1SP:5PP TEBAL 15 MM (A. 4.4.2.5 HSP BIDANG KARYA CIPTA BALITBANG PU) 61,700.00
2 PEMASANGAN 1 M2 PLESTERAN CIPRAT 1SP:2PP TEBAL 30 MM (SNI 2837:2008 No.6.23) 98,200.00
3 PEMASANGAN 1 M2 PLESTERAN SKONING 1SP:3PP TEBAL 10 MM (A. 4.4.2.20 HSP BIDANG KARYA CIPTA BALITBANG PU) 65,400.00
4 PEMASANGAN 1 M2 ACIAN (A. 4.4.2.26 HSP BIDANG KARYA CIPTA BALITBANG PU) 37,100.00
5 1 M2 PASANG PARTISI HPL + MULTIPLEK + RANGKA (Analisa PU A.4.5.1.7. dan A.4.2.1.20 ) 210,200.00
6 1 M2 PELESTERAN DINDING DENGAN SEMEN INSTAN 92,200.00
7 1 M2 ACIAN DINDING DENGAN SEMEN INSTAN 45,600.00
IX. PEKERJAAN PELAPIS LANTAI DAN DINDING

1 1 M2 PELAPIS LANTAI, GRANITE TILE HOMOGENEUS 60x60 POLISHED (Analisa PU A.4.4.3.9) 422,500.00
2 1 M2 PELAPIS LANTAI, GRANITE TILE HOMOGENEUS 60x60 UNPOLISHED (Analisa PU A.4.4.3.9) 456,500.00
3 1 M2 PELAPIS LANTAI, GRANITE TILE HOMOGENEUS 30x30 UNPOLISHED (Analisa PU A.4.4.3.9) 340,500.00
4 1 M2 PELAPIS DINDING, GRANITE TILE 25 X 75 POLISHED (Analisa PU A.4.4.3.54) 367,300.00
5 1 M2 PELAPIS LANTAI, Lantai Keramik Anti Slip Uk. 20 x 20 (Analisa PU A.4.4.3.9) 122,100.00
6 1 M2 PELAPIS LANTAI, Lantai Keramik Anti Slip Uk. 25 x 25 (Analisa PU A.4.4.3.9) 149,400.00
7 1 M2 PELAPIS LANTAI, Keramik UK. 20X 20 (Analisa PU A.4.4.3.9) 128,900.00
8 1 M2 PELAPIS LANTAI, Keramik UK. 30X30 Polished (Analisa PU A.4.4.3.9) 207,400.00
9 1 M2 PELAPIS LANTAI, Keramik UK. 30X30 Unpolished (Analisa PU A.4.4.3.9) 215,600.00
10 1 M2 PELAPIS LANTAI, Keramik UK. 40X40 (Analisa PU A.4.4.3.9) 210,900.00
11 1 M2 PELAPIS DINDING Keramik UK. 20 x 40 (Analisa PU A.4.4.3.9) 129,600.00
12 1 M2 PELAPIS DINDING Keramik UK. 25 x 45 (Analisa PU A.4.4.3.9) 190,300.00
13 1 M1 PLIN KRAMIK 10 X40 CM (Analisa PU A.4.4.3.9) 141,500.00
14 1 M1 PASANG STEP NOSHING 286,700.00
15 1 M2 PASANGAN BATU TEMPEL HITAM 262,900.00
X. PEKERJAAN PLAFOUND
1 1 M2 RANGKA PLAFOND, BESI HOLLOW 1X40X40X0,4 mm, MODUL 60X60, (Analisa PU A.4.2.1.21) 84,200.00
2 1 M2 PENUTUP PLAFOND, GRC, 120X240X6 mm, (Analisa PU A.4.5.1.7) 43,500.00
3 1 M2 PENUTUP PLAFOND, GGYPSUM BOARD, 120X240X6 mm, (Analisa PU A.4.5.1.7) 53,000.00
4 1 M1 LIST GYPSUM 39,900.00
5 1 M2 RANGKA PLAFOND, BESI HOLLOW 40 x 40mm dan 20 x 20mm, (Analisa PU A.4.2.1.21) 72,300.00
XI. PEKERJAAN PENGECATAN

1 1 M2 PENGECATAN DINDING INTERIOR (Analisa PU A.4.7.1.10) 23,900.00
2 1 M2 PENGECATAN DINDING EXTERIOR (Analisa PU A.4.7.1.10) 33,200.00
3 1 M2 PENGECATAN PLAFOND, 2X LAPIS CAT PENUTUP 35,600.00
4 1 M2 PENGECATAN BESI/KAYU (Analisa PU A.4.7.1.4) 30,500.00
5 1 M2 WATER PROOFING 69,500.00
6 1 M2 COATING BIDANG BATU ALAM 12,700.00
7 1 M2 PENGECATAN GARIS LAPANG 35,100.00
XII. PEKERJAAN PINTU DAN JENDELA

1 1 UNIT PASANG PINTU TYPE PU 17,752,700.00
2 1 UNIT PASANG PINTU TYPE P1 1,500,900.00
4 1 UNIT PASANG PINTU TYPE P3 750,000.00
6 1 UNIT PASANG JENDELA TYPE J1 9,170,600.00
10 1 UNIT PASANG KUSEN JENDELA BOUVENLIGHT TYPE BV1 451,200.00
11 1 UNIT PASANG KUSEN JENDELA BOUVENLIGHT TYPE PLAT STRIP 616,000.00
12 PEMASANGAN 1 M² KUSEN RANGKA CURTAIN WALL 1,508,000.00
13 PEMASANGAN 1 M2 CNC Plat Besi, t= 2 mm Finish Cat 1,381,200.00
14 PEMASANGAN 1 M2 PINTU ALLUMUNIUM STRIP LEBAR 8 CM (A. 4.2.1.12 HSP BIDANG KARYA CIPTA BALITBANG PU) 57,000.00
15 PEMASANGAN 1 M² KACA TEBAL 3 MM (A.4.6.2.16. HSP BIDANG KARYA CITPA BALITBANG PU) 108,400.00
16 PEMASANGAN 1 M² KACA TEBAL 5 MM (A.4.6.2.16. HSP BIDANG KARYA CITPA BALITBANG PU) 47,100.00
17 PEMASANGAN 1 M² KACA CERMIN TEBAL 5 MM (A.4.6.2.20. HSP BIDANG KARYA CITPA BALITBANG PU) 230,500.00
18 PEMASANGAN 1 M² TEAKWOOD RANGKAP LAPIS HPL, RANGKA EXPOSE KAYU KELAS II (A. 4.6.1.12 HSP BIDANG KARYA CIPTA BALITBANG PU) 740,700.00
19 PEMASANGAN 1 M2 ROLLING DOOR ALLUMUNIUM (A. 4.2.1.10 HSP BIDANG KARYA CIPTA BALITBANG PU) 577,200.00
20 PEMBUATAN DAN PEMASANGAN 1 M² PINTU PLYWOOD RANGKAP, RANGKA EXPOSE KAYU KELAS I ATAU II (A. 4.6.1.9 HSP BIDANG KARYA CIPTA BALITBANG PU) 744,600.00
21 PEMBUATAN DAN PEMASANGAN 1 M² PINTU LAPIS MULTIPLEK TEBAL 12MM, RANGKA EXPOSE KAYU KELAS I ATAU II 790,300.00
22 PINTU LIPAT HENDERSON 648,400.00
23 1 M Tali Air 59,100.00
XIII. PEKERJAAN FASILITAS EXTERIOR DAN INTERIOR BANGUNAN
1 1 M2 PEK. PEMASANGAN ACP 648,400.00
2 1 BH PEK. PEMASANGAN LED LATTER BOX (HURUF TIMBUL ACRYLIC), TINGGI= 80 CM 75,400.00
3 1 MODUL PEK. PEMASANGAN LED LATTER BOX (HURUF TIMBUL ACRYLIC), TINGGI= 50CM 59,800.00
1 MODUL PEK. PEMASANGAN LED LATTER BOX (HURUF TIMBUL ACRYLIC), TINGGI= 65CM 68,500.00
4 PEMASANGAN 1 M3 LAPISAN PONDASI AGREGAT KELAS B MIN CBR 60 % 698,600.00
5 PEMASANGAN 1 M3 LAPISAN PONDASI AGREGAT KELAS A T = 20 CM CBR 80 649,500.00
6 PEMASANGAN 1 M2 LAPIS RESAP PENGIKAT 16,400.00
7 PEMASANGAN 1 M2 PENGHAMPARAN LAPIS PERMUKAAN ASPAL BETON / HOTMIX , TEBAL 3 CM 142,300.00
8 PEMASANGAN 1 M2 WATERPROFING SEK DUO COMPOSITE MEMBRANE 283,400.00
7 PEMASANGAN 1 M' KANSTEEN JALAN TYPE DKI UK. 60 x 25 x 22 x 18 110,900.00
8 PEMASANGAN 1 M' KANSTEEN TAMAN TYPE TAMAN UK. 40x 25 15 x 13 100,000.00
9 PEMASANGAN 1 M' KANSTEEN UK. 600X150X300 174,000.00
10 PEMASANGAN 1 M' KANSTEEN PAVING BLOK UK. 400X60X150 61,700.00
11 PEMASANGAN 1 M' KANSTEEN JEPIT 197,700.00
12 PEMASANGAN 1 M2 PAVING BLOCK NATURAL, t= 8 cm 237,800.00
13 PEMASANGAN 1 M2 PAVING BLOCK WARNA, t= 8 cm 271,900.00
14 PEMASANGAN 1 M1 U-DITCH 30X50X120 530,000.00
15 PEMASANGAN 1 M1 U-DITCH 60X80X120 1,071,700.00
16 PEMASANGAN 1 M1 U-DITCH 120X120X120 2,373,200.00
17 PEMASANGAN 1 M1 COVER U-DITCH LD 30 349,700.00
18 PEMASANGAN 1 M1 COVER U-DITCH LD 60 522,900.00
19 PEMASANGAN 1 M1 COVER U-DITCH LD 120 1,433,300.00
20 PEMASANGAN 1 M1 BOX CULVERT 150 X 150 x 100 15,776,000.00
21 1 M1 SALURAN GRAFFEL U 30 (Analisa PU, A.5.1.1.36) 273,600.00
22 1 M1 SALURAN BUIS BETON 1/2 LINGKARAN DIA. 40 256,600.00
23 1 M PASANG KARET DILATASI 359,300.00
24 1 M KONSTRUKSI REILING SELASAR 249,500.00
25 PEK. 1 PAKET PEMASANGAN HURUF ACYRILYIC LED + LOGO 4,088,900.00
26 PENANAMAN 1 POHON KETAPANG KENCANA T = 2CM 146,400.00
27 1 M2 PENANAMAN RUMPUT GAJAH MINI 172,400.00
28 1 UNIT PENYANGGA TANAMAN POHON 395,000.00
29 1 M2 PENANAMAN RUMPUT GAJAH MINI 106,000.00
30 1 BH PEK. PEMASANGAN CATCH BASIN PIPA 4" 38,749,500.00
31 1 M1 PEK. GRILL PENUTUP SALURAN TERBUKA BESI UNP /M¹ 151,900.00

(Rp) (Rp)
1 2 3 4 5 6 7 = (3x5)+6
IV. PEKERJAAN RUANG PANEL


1 Pek. Galian Tanah Fondasi Batu Kali m³ 85,900.00 - -
2 Pek. Urugan Tanah Kembali Fondasi Batu Kali m³ 61,400.00 - -
3 Pek. Urugan Pasir Bawah Fondasi Batu Kali, t= 5cm m³ 268,300.00 - -

1 Pek. Fondasi Batu Kali 1pc : 5ps m³ 823,500.00 - -
2 Pek. Pasangan Batu Kosong (Anstamping) m³ 462,900.00 - -
JUMLAH C.1 -

• Baja Tulangan, BJTP U24, Ø10 - 150 kg 15,000.00 - -
• Begisting m² 175,400.00 - -
• • Cor Beton, Site Mix fc' 19,3 Mpa, K- 225 m³ 1,161,600.00 - -
• Begisting m² 138,600.00 - -
• Begisting m² 138,600.00 - -
• Begisting m² 175,400.00 - -
JUMLAH C.2 -

1 Pasangan Dinding Bata Ringan 60 x 20 x 7,5 cm m² 116,600.00 - -
2 Pek. Acian Dinding Semen Instan, Opening Kusen, Dak Beton, dan Kolom m² 45,600.00 - -
JUMLAH TOTAL PEKERJAAN D (Masuk Dalam Rekapitulasi) -

E. PEKERJAAN PELAPIS LANTAI dan DINDING (KONTRAK LUMPSUM)
1 Pek. Urugan Pasir Dibawah Pelapis Lantai, t = 5 cm m³ 268,300.00 - -
2 Pek. Pelapis Lantai Kermaik 30 x 30cm Polished m² 207,400.00 - -
F. PEKERJAAN PLAFOUND (KONTRAK LUMPSUM)

1 Pek. Plafond Gypsum 120 x 240 t=9 mm Sekualitas Jayaboard m² 53,000.00 - -
2 Pek. Rangka Plafond Hollow 40 x 40 m² 84,200.00 - -
3 Pek. List Profil Gypsum m¹ 39,900.00 - -
JUMLAH TOTAL PEKERJAAN E (Masuk Dalam Rekapitulasi) -

1 Pek. Pas. Kusen, Pintu & Asesoris tipe P1 unit 17,752,700.00 - -
2 Pek. Pas. Kusen, Pintu & Asesoris tipe J8 unit Err:509 Err:509 Err:509
H. PEKERJAAN FINISHING (KONTRAK LUMPSUM)

1 Pek. Pengecatan Dinding Interior Termasuk Kolom dan Beton m² 23,900.00 - -
JUMLAH TOTAL PEKERJAAN G (Masuk Dalam Rekapitulasi) -

DAFTAR HARGA SATUAN MEKANIKAL, ELEKTRIKAL DAN PLUMBING
NO URAIAN HARGA SATUAN (RP)

I. PEKERJAAN MEKANIKAL
A. Pekerjaan Pemipaan Plumbing
1 Pemasangan Pemipaan PVC Class "AW" Dia. 25 mm 10,100.00
7 Pemasangan Pipa PVC dia. 10" (267 mm) 868,300.00
8 Pemasangan Pipa PVC dia. 12" (318 mm) 1,592,000.00
9 Pemasangan Pipa Ripenk Air Panas 48,000.00
10 Polypropiline - random pipe ( PP-R ) PN-10 dia. Ø 12 mm 14,500.00
19 Pemasangan Pipa Header ( PP-R ) PN-dia. Ø 100 mm 500,000.00
20 Pemasangan Gate Valve 20mm 190,900.00
25 Pemasangan Gate Valve 65mm 1,366,200.00
26 Pemasangan Check Valve dia. 50mm 2,805,200.00
27 Pemasangan Flexible Joint dia. 50mm 519,000.00
28 Pemasangan Strainer dia. 50mm 1,306,800.00
29 Pemasangan Floating Valve dia. 50mm 498,900.00
30 Pemasangan Clean Out dia. Ø50mm 194,700.00
33 Pemasangan Water Level Control (WLC) 554,400.00
34 Pemasangan Water Meter 269,200.00
35 Pemasangan Preasure Swicth 1,481,000.00
36 Pemasangan Preasure Gauge 392,000.00
37 Pemasangan Elbow PVC dia. 100" 38,900.00
38 Pemasangan Reducer Tee Sch 40 4" x 2" 376,000.00
39 Pemasangan Talang PVC Dia. 100 mm 17,600.00
B. Pekerjaan Sanitary Fixture Unit

1 Pemasangan Kloset Duduk EcoWasher System 2,244,000.00
2 Pemasangan Kloset Jongkok 462,000.00
3 Pemasangan Washtafel Meja 3,476,800.00
4 Pemasangan Washtafel Dinding 1,650,000.00
5 Pemasangan Waterheater Elektrikal 3,234,000.00
6 Pemasangan Jet Washer 198,000.00
7 Pemasangan Kran Panas Dingin + Head Shower Sheet 396,000.00
8 Pemasangan Floor Drain 105,600.00
9 Pemasangan Kran Bebek 264,000.00
10 Pemasangan Kran Dinding 99,000.00
11 Pemasangan Kitchen Sink Type Stainles Steel 561,000.00
12 Pemasangan Sink Cuci Tangan Type Stainless Steel 917,400.00
13 Pemasangan kran Kitchen Sink 257,400.00
14 Pemasangan Urinoir Type Muslim + flush Valve 3,498,000.00
15 Pemasangan Washing Zink Staintless Steel + Kran 1,204,500.00
16 Pemasangan Drain Air Hujan 166,800.00
17 Pemasangan Partisi Urinal 1,953,600.00
18 Pemasangan Hand Railing Difabel 1,254,000.00
C. Pekerjaan Pompa
1 Pemasangan Pompa Transfer head 80 mAq 29,280,500.00
1 Pemasangan Pompa Submersible Pump Cap. 50 LPM 13,035,000.00
1 Pemasangan Pompa Submersible Pump Cap. 250 LPM 20,763,400.00
2 Pemasangan Pompa Submersible 6,443,600.00
3 Pemasangan Pompa Booster 11,719,300.00
4 Pemasangan Pompa Submersible Sumur dalam 6,443,600.00
5 Pembuatan Sumur Bor kedalaman 70 meter 20,450,700.00
6 Pekerjaan Deep Well Pump 35,200,000.00
7 Pemasangan Pompa Transfer cap 150 lpm, head : 20 m 18,150,000.00
D. Pekerjaan Septicktank dan Bak Kontrol

1 Pemasangan Bio - Septik Kap. 10 m3 15,944,800.00
2 Pemasangan Bio - Septik Kap. 2 m3 8,837,600.00
3 Pekerjaan Bak Kontrol 600 x 600 939,100.00
4 Pekerjaan Bak Kontrol700 x 700 1,850,400.00
5 Pekerjaan Bak Kontrol 1000 x 400 1,166,200.00
8 Pekerjaan Sumur Resapan 1,855,200.00
9 Pekerjaan Groundtank P=20 m, L= 10 m, T=3m 1,077,318,000.00
10 Pekerjaan Septiktank UK. 200 x 385 cm (kap. =7,7 m³ 11,651,300.00
11 Pemasangan Roof Tank 1 m³ 4,143,400.00
12 Pemasangan Roof Tank 4 m³ 23,701,800.00
E. Pekerjaan Tata Udara

1 Pemasang EX-haust Fan 150 CMH Type Celling 474,300.00
2 Pemasang EX-haust Fan 442,700.00
2 Pemasang EX-haust Fan 450 CMH Type Wall 537,500.00
3 Pemasang EX-haust Fan Air Grill (EAG) 480 cfm 316,200.00
4 Pemasang Vent Camp 234,100.00
5 Pemasangan Wall Mounted AC type Split Kapasitas 5,000 btu/h 5,490,100.00
6 Pemasangan Wall Mounted AC type Split kap. 7,000 btu/h 7,349,600.00
7 Pemasangan Wall Mounted AC type Split kap. 9,000 btu/h 8,070,700.00
8 Pemasangan Wall Mounted AC type Split kapasitas 12.000 btu/h 9,563,400.00
11 Pemasangan Ceilling AC type Casette kapasitas 24.000 btu/h 25,047,000.00
14 Pemasangan Ceilling AC type Cassette kapasitas 42.000 btu/h 45,223,700.00
15 Pemasangan Ceilling AC type Cassette kapasitas 48.000 btu/h 50,283,700.00
16 Pemasangan Outdoor type AC VRV 230,000 btu/h 333,300,800.00
20 Pemasangan AC Portable type Standing Kap. 24.900 btu/h 15,180,000.00
21 Pemasangan Pipa AC kapasitas < 19,100 btu/h 56,200.00
22 Pemasangan Pipa AC kapasitas < 54.600 Btu/h 82,700.00
25 Pemasangan Joint Refnet 6,034,000.00
F. Pekerjaan Alat Pemadam Api

1 Pemasangan Fire Extinguishers Kap. 6 kg 1,724,100.00
2 Pemasangan Fire Extinguishers Kap. 3 kg 508,200.00
G. Pekerjaan Hydrant dan Springkler

1 Upah Pasang Pipa BSP 1" Schedule 40 58,000.00
2 Upah Pasang Pipa BSP 11/4" Schedule 40 83,000.00
3 Upah Pasang Pipa BSP 11/2" Schedule 40 106,000.00
5 Upah Pasang Pipa BSP 2 1/2" Schedule 40 186,000.00
10 Upah Pasang Piipa Header 8" Schedule 40 661,200.00
11 Gate Valve 2' 10kg 458,500.00
12 Gate Valve 2,5' 10kg 533,500.00
13 Gate Valve 3' 10kg 677,300.00
14 Gate Valve 4' 10kg 893,700.00
15 Gate Valve 6' 10kg 1,246,600.00
16 Gate Valve 1' 20kg 3,954,500.00
17 Gate Valve 2' 20kg 8,166,500.00
18 Gate Valve 2,5' 20kg 10,219,500.00
19 Gate Valve 3' 20kg 12,699,300.00
20 Gate Valve 4' 20kg 17,098,700.00
21 Gate Valve 6' 20kg 36,097,600.00
22 Gate Valve 8' 20kg 55,772,600.00
23 Flow Switch 4,096,600.00
24 Gate Check Valve 2,5' 10kg 2,490,500.00
25 Gate Check Valve 3' 10kg 3,001,300.00
30 Upah Pasang Strainer 2' 10kg 1,532,600.00
31 Upah Pasang Strainer 2,5' 10kg 2,339,500.00
35 Upah Pasang Foot Valve 2,5' 10kg 3,045,500.00
36 Upah Pasang Foot Valve 4' 10kg 4,685,300.00
37 Upah Pasang Flexible Join 2,5' 10kg 592,900.00
38 Upah Pasang Flexible 3' 10kg 814,800.00
39 Upah Pasang Flexsible 4' 10kg 920,800.00
40 Upah Pasang Flexsible Join 6' 10kg 1,598,700.00
41 Upah Pasang Flexsible Join 2' 20kg 791,700.00
42 Upah Pasang Flexsible Join 2 1/2' 20kg 878,700.00
43 Upah Pasang Flexsible Join 6' 20kg 3,181,700.00
44 Upah Pasang Safety Relief Valve/PRV 4" 2,175,700.00
45 Upah Pasang Pressure Reducing Valve 14,534,700.00
46 Upah Pasang Automatic Air Valve/PRV 4" 1,771,700.00
47 Upah Pasang Hydrant Pilar 2 Way 4,083,900.00
48 Upah Pasang Siamese conection 3,494,900.00
49 Pemasangan Head Sprinkler 113,500.00
50 Pemasangan Indoor Hydrant Box 3,891,300.00
51 Pemasangan Outdoor Hydrant Box 5,472,100.00
52 Pemasangan Branch Control Valve 20,608,500.00
53 Pemasangan Electric Pump 750 USGPM, Head : 100 m (Vertical Turbin) 144,424,500.00
54 Pemasangan Diesel Pump 750 USGPM, Head : 100 m (Vertical Turbin) 283,024,500.00
55 Pemasangan Jockey Pump 15 USGPM, Head : 110 m (Vertical Turbin) 64,729,500.00
H. Pekerjaan Rak Kabel

1 Rak Kabel Ukuran 400 x 50 310,800.00
2 Rak Kabel Ukuran 200 x 50 147,800.00
I. Pekerjaan Instalasi Kabel

1 Instalasi Kabel NYY 3 x 2.5 mm² 17,500.00
2 Instalasi Kabel NYY 4 x 4 mm² 35,200.00
8 Instalasi Kabel NYY 4 x 70 mm²/m¹ 453,100.00
9 Instalasi Kabel NYY 4 x 95 mm²/m¹ 628,600.00
10 Instalasi Kabel NYA 6 mm²/m¹ 12,900.00
11 Instalasi Kabel NYA 16 mm²/m¹ 27,100.00
Instalasi Kabel Tanah NYFGBY 3 x 2,5 mm²/m¹ 40,000.00
12 Instalasi Kabel Tanah NYFGBY 4 x 4 mm²/m¹ 84,000.00
16 Instalasi Kabel Tanah NYFGBY 4 x 185 mm²/m¹ 1,035,900.00
17 Instalasi Kabel FRC 4 x1x 25 mm² 39,900.00
18 Instalasi Kabel Penerangan /titik 105,600.00
19 Instalasi Kabel Penerangan PJU/titik 572,100.00
20 Instalasi Kabel Daya /titik 286,000.00
21 Instalasi Kabel AC 3 fasa 777,800.00
22 Instalasi Kabel AC 1 fasa 694,600.00
23 Instalasi Kabel Telepon 309,300.00
24 Instalasi Kabel Data Cat.6e 449,600.00
25 Instalasi Kabel Fiber Optic 95,100.00
26 Instalasi detector (AWG 18 1 pair) 374,600.00
27 Instalasi Kabel Speakers 153,200.00
28 Instalasi Kabel Coaxial RG-6 234,300.00
29 Instalasi Kabel Coaxial RG-6 + Kabel Power Supply CCTV 801,500.00
30 Tray Cable 150 x 50 mm 171,800.00
31 Tray Cable 300 x 50 mm 268,600.00
32 Cable Ladder 150 x 100 mm 222,600.00
33 Cable Lader 300 x 100 mm 317,000.00
J. Pekerjaan Lampu Penerangan Gedung

1 Pemasangan Lampu TLD 2 x 36 Watt Electronic Ballast 405,300.00
2 Pemasangan Lampu TLD 1 x 36 Watt Electronic Ballast 272,200.00
3 Pemasangan Lampu RM T8 LED 2 x 18 W/840 ceiling reccesed, alumunium louvre 635,200.00
4 Pemasangan Lampu LED 8 watt 66,500.00
5 Pemasangan Lampu LED 13 watt 102,800.00
6 Pemasangan Lampu TL LED 2 x 10 watt RM 320,600.00
7 Pemasangan Lampu TL LED 1 x 10 watt Vshape 199,600.00
8 Pemasangan Lampu TKO Master LED T8 Tube 9 Watt Ceilling Mounted 272,200.00
9 Pemasangan Lampu Downlight LED 3 Watt (Warna Kuning) 54,400.00
10 Pemasangan Lampu Downlight LED 5 Watt (Warna Kuning) 66,500.00
11 Pemasangan Lampu Downlight LED 9 Watt 139,100.00
14 Pemasangan Lampu Downlight LED 4/6 Watt 108,900.00
15 Pemasangan Lampu Downlight SpotLED 5 Watt 199,600.00
16 Pemasangan Lampu LED Stripe, 64,600.00
17 Pemasangan Lampu Sorot LED 30 Watt 405,300.00
18 Pemasangan Lampu Sorot LED Taman 12 Watt 163,300.00
19 Pemasangan Lampu Sorot Taman LED-COB 7 watt 157,300.00
20 Pemasangan Lampu Dinding LED Tube 1 x 9 W/840 Cover Acrilyc 6,000.00
21 Pemasangan Lampu LED Emergency 574,700.00
22 Pemasangan Lampu Exit With Batere Emergency kit 665,500.00
23 Pemasangan Lampu PJU LED 50 Watt + Tiang PJU Galvanis 6,854,600.00
24 Pemasangan Lampu LED 70 Watt 2,395,800.00
25 Pemasangan Lampu Sorot Arena Stadion 11,495,000.00
26 Pemasangan Lampu Gantung Parabolic Reflector 250 Watt 756,200.00
27 Pemasangan Lampu Baret TL -E 20 W 302,500.00
28 Pemasangan Lampu Sorot HPI-T 250 watt 423,500.00
29 Lampu Meja Makan 151,200.00
30 Lampu Dinding Tangga 338,800.00
31 Lampu Downlight Kotak 78,600.00
32 Lampu Downlight Spotlight 108,900.00
K. Pekerjaan Pemasangan Saklar dan Outlet

1 Pemasangan Saklar Tunggal 31,800.00
2 Pemasangan Saklar Ganda 47,400.00
3 Pemasangan Saklar Tukar/ Hotel 91,200.00
4 Pemasangan Saklar 10 gang 135,700.00
5 Pemasangan Kotak Kontak 51,200.00
6 Pemasangan Outlet Power 55,000.00
7 Pemasangan Outlet Power 2 Gang 139,100.00
8 Pemasangan Outlet Power 3 Gang 199,600.00
9 Pemasangan Floor Outlet Power 544,500.00
10 Pemasangan Floor Outlet Power 2 Gang 665,500.00
11 Pemasangan Floor Outlet Power 3 Gang 786,500.00
12 Pemasangan Outlet Telepon 177,000.00
13 Pemasangan Outlet Data IT 194,400.00
14 Pemasangan Outlet TV 75,900.00
15 Pemasangan KWH Meter 1 PH Kios 895,400.00
L. Pekerjaan Telepon
1 Pemasangan Unit PABX (8 Co line,24 Line Ext. ) 29,822,100.00
2 Pemasangan Single Line Telepon 242,000.00
3 Pemasangan Terminal Box Telepon 465,800.00
M. Pekerjaan Data System (Local Area Network)

1 Pemasangan Hub 1 x 32 ports 3,726,400.00
2 Pemasangan Hub 1 x 16 ports 3,320,200.00
3 Pemasangan Wifi Acces Point 1,122,000.00
N. Pekerjaan Tata Suara

1 Pemasangan Sound System Gedung 44,252,700.00
2 Pemasangan Sound System Aula 44,096,900.00
3 Pemasangan Ceiling Speaker 6 Watt 230,900.00
4 Pemasangan Ceiling Speaker 3 Watt 132,000.00
5 Pemasangan Horn Speaker 990,000.00
6 Pemasangan Terminal Box Sound 2,970,000.00
7 Pemasangan Attenuator 243,700.00
8 Volume Control 193,900.00
9 Instalasi Tata Suara 40,500.00
10 TB - SS.10 Pairs 871,200.00
O. Pekerjaan CCTV
1 Pemasangan Network Digital Video (NVR) 32 Channel, HDD 1 Terra Byte 47,698,700.00
2 Pemasangan Network Digital Video (NVR) 16 Channel, HDD 1 Terra Byte 33,000,000.00
3 Pemasangan Display LED 32" 4,933,500.00
4 Pemasangan IP Camera 3,814,800.00
5 Pemasangan Dome Fix Camera 1,254,000.00
6 Keyboard Controller 21,516,000.00
7 Instalasi Kamera CCTV
P. Pekerjaan MATV
1 Pemasangan MATV 8,451,800.00
2 Pemasangan Spliter 16 Way 206,200.00
Q. Pekerjaan Penangkal Petir

1 Pemasangan Penangkal Petir Air Termination Electrostatic Type EF R= 50 m 28,051,600.00
2 Arde Grounding Box 2,415,200.00
3 Instalasi Kabel BC 50 mm² /m1 3,164,700.00
R. Pekerjaan Peningdra Kebakaran

1 Pemasangan Unit MCFA (MASTER CONTROL FIRE ALARM) Full Adressable 37,180,000.00
2 Pemasangan Terminal Box Fire Alarm 715,000.00
3 Pemasangan Unit Rate Of Rise Heat Detector 196,500.00
4 Pemasangan Unit Smoke Detector 199,600.00
5 Pemasangan Unit Fix Themperature Detector 236,400.00
6 Pemasangan Unit Photoelectric Smoke Detector 650,200.00
7 Pemasangan Manual Call Point Unit 287,200.00
8 Pemasangan Alarm Bell Unit 514,200.00
9 Pemasangan lampu indikator Unit 196,500.00
10 Pekerjaan1 Unit Instalasi Indoor Hydrant 3,891,300.00
11 Fire Alarm Annunciator 5,142,900.00
12 InstalasI Fire Alarm 153,800.00
13 Pemasangan TB - FA 10 Pairs 838,500.00
S. Pekerjaan Generator Set

1 Pemasangan Genset 200 kva 417,175,000.00
2 Pemasangan Genset 100 kva type Silent 188,760,000.00
3 Panel Kontrol Genset (Sinkronize, AMF & ATS) 41,948,800.00
4 Pemasangan Transformator 100 kva 64,350,000.00
5 Daily Tank Cap. 2.000 liter (steel t = 4 mm) incl. Pondasi 7,500,000.00
T. Pekerjaan Pemasangan Scoring Board Sepak Bola

1 Pemasangan Scoring Board Sepak Bola Uk. (18 x 2,5 meter) Menyesuaikan di Lapangan 264,550,000.00
U. Pekerjaan Panel
1 PANEL - LVMDP 34,235,200.00
2 PANEL - SDP 28,522,000.00
3 PANEL PP/LP - LD 6,110,800.00
4 PANEL PP/LP - L1 6,732,700.00
5 PANEL PP/LP - L2 7,106,900.00
6 PANEL PP/LP - L3 7,777,300.00
7 PANEL PP/LP - L4 6,997,400.00
8 PANEL PP/LP - 0L 7,962,100.00
9 PANEL SDP-PUMP 12,046,500.00
10 PANEL SDP-PUMP HYDRANT 9,397,900.00
11 PANEL SDP-PUMP TRANSFER 9,252,100.00
12 PANEL SDP-PUMP BOOSTER 6,022,800.00
13 PANEL SDP-AC-LIFT 5,115,300.00
14 PANEL SDP-AC.D 5,219,100.00
15 PANEL SDP-AC.1 6,596,200.00
16 PANEL SDP-AC.2 6,720,900.00
17 PANEL SDP-AC.3 6,845,600.00
U. Pekerjaan Pemasangan Daya Listrik Baru

1 Pemasangan Daya Listrik 182,4 kVa 63,677,500.00

(Rp) (Rp)
1 2 3 4 5 6 7 = (3x5)+6
V. PEKERJAAN RUANG GENSET


1 Pek. Galian Tanah Fondasi Batu Kali m³ 85,900.00 - -
2 Pek. Urugan Tanah Kembali Fondasi Batu Kali m³ 61,400.00 - -
3 Pek. Urugan Pasir Bawah Fondasi Batu Kali, t= 5cm m³ 268,300.00 - -
4 Pek. Urugan Pasir Bawah Plate Lantai Tambahan R. Genset, t= 5cm m³ 268,300.00 - -

1 Pek. Fondasi Batu Kali 1pc : 5ps m³ 823,500.00 - -
2 Pek. Pasangan Batu Kosong (Anstamping) m³ 462,900.00 - -
JUMLAH C.1 -

• Begisting m² 175,400.00 - -
• • Cor Beton, Site Mix fc' 19,3 Mpa, K- 225 m³ 1,161,600.00 - -
2 Pek. Penebalan Beton Plate Lantai, T= 25cm
• Pek. Lantai Kerja, Beton Mutu K-100, Slump 3-6 cm, w/c = 0,87, m³ 963,600.00 - -
dibawah Plate Lantai, t = 5 cm
• Begisting m² 175,400.00 - -
• Begisting m² 138,600.00 - -
4 Pek. Pemasangan Karet Dilatasi Landasan Mesin Genset m¹ 359,300.00 - -
• Begisting m² 138,600.00 - -
• Begisting m² 175,400.00 - -
JUMLAH C.2 -
1 Pasangan Dinding Bata Ringan 60 x 20 x 7,5 cm m² 116,600.00 - -
2 Pek. Acian Dinding Semen Instan, Opening Kusen, Dak Beton, dan Kolom m² 45,600.00 - -
E. PEKERJAAN PINTU dan JENDELA (KONTRAK LUMPSUM)

1 Pek. Pas. Kusen, Pintu & Asesoris tipe P4 unit 9,170,600.00 - -
2 Pek. Pas. Kusen, Jendela & Asesoris tipe J6 unit Err:509 Err:509 Err:509
JUMLAH TOTAL PEKERJAAN E (Masuk Dalam Rekapitulasi) Err:509

1 Pek. Pengecatan Dinding Interior Termasuk Kolom dan Beton m² 23,900.00 - -
JUMLAH TOTAL PEKERJAAN F (Masuk Dalam Rekapitulasi) -
DAFTAR PERKIRAAN KUANTITAS dan HARGA
0
0
Err:509

(Rp) (Rp)
1 2 3 4 5 6 7 = (3x5)+6
C PEKERJAAN RUMAH POTONG


1 Pek. Fondasi Batu Kali 1pc : 5ps 15.55 m³ 823,500.00 1,280,871.90 14,089,590.90
JUMLAH C.1 16,228,188.90

• • Baja Tulangan, BJTP U24, Ø10 70.83 kg 16,400.00 116,163.82 1,277,802.06
• Begisting 10.72 m² 175,400.00 188,028.80 2,068,316.80
• • Cor Beton, Site Mix fc' 19,3 Mpa, K- 225 0.80 m³ 1,161,600.00 93,392.64 1,027,319.04
• Begisting 10.88 m² 138,600.00 150,769.08 1,658,459.88
• Begisting 3.26 m² 175,400.00 57,224.25 629,466.75
4 Pek. Meja Beton, t= 10 cm
• Begisting 11.07 m² 175,400.00 194,167.80 2,135,845.80
• • Cor Beton,Site Mix fc' 14,5 Mpa, K-175 0.50 m³ 1,151,300.00 57,162.05 628,782.50
JUMLAH C.2 13,199,463.07
D. PEKERJAAN TIANG, ATAP DAN PENUTUP (KONTRAK LUMPSUM)

Ref. Produk, Rangka Baja Ringan : "One Two Truss"
Ref. Produk, Penutup Atap Bitumen : Onduline
1 Pek. Rangka Atap Pipa Besi Galvanis dia. 3" 151.67 m¹ 145,300.00 2,203,765.10 24,241,416.10
2 Pek. Rangka Atap Pipa Besi Galvanis dia. 2" dan 3" 59.02 m² 145,300.00 857,546.07 9,433,006.77
3 Pek. Pas. Atap Gelombang FiberGlass Transparan, t= 10mm 59.02 m² 1,015,300.00 5,992,199.07 65,914,189.77
4 Pek. Listplank GRC Motif Serat Kayu, lebar = 30 cm 31.46 m¹ 101,500.00 319,319.00 3,512,509.00
2 Pek. Plesteran Semen Instan ; t=15mm, Opening Kusen = 15 mm, dan Kolom 133.64 m² 92,200.00 1,232,197.68 13,554,174.48

JUMLAH TOTAL PEKERJAAN F (Masuk Dalam Rekapitulasi) 19,527,970.00
G. PEKERJAAN FINISHING (KONTRAK LUMPSUM)

2 Pek. Pengecatan Dinding Exterior Termasuk Kolom dan Beton 63.66 m² 33,200.00 211,364.48 2,325,009.28
H. PEKERJAAN MEKANIKAL, ELEKTRIKAL DAN PLUMBING (KONTRAK LUMPSUM)

H.1 PEKERJAAN PLUMBING
A. Instalasi Air Bersih
1 Pemasangan Pipa PVC Class "AW" Dia. 20 mm 8.00 m¹ 10,100.00 8,080.00 88,880.00
3 Pemasangan Kran dinding 6.00 bh 99,000.00 59,400.00 653,400.00
4 Pemasangan Gate Valve dia. 25 mm 1.00 bh 305,800.00 30,580.00 336,380.00
5 Fitting, acessories dan material bantu 1.00 ls 55,595.00 5,559.50 61,154.50
6 Test Commisionning (± 5% Jumlah Pemasangan 1 s. d. 2) 1.00 ls 55,595.00 5,559.50 61,154.50
JUMLAH A 1,345,399.00
B. Instalasi Air Bekas dan Air Kotor

3 Pemasangan Floor Drain Dia. 50, mm 8.00 bh 80,000.00 64,000.00 704,000.00
JUMLAH B 1,641,244.00
C. Instalasi Air Hujan
1 Pemasangan Talang PVC Class "AW" Dia. 100 mm 10.00 m¹ 17,600.00 17,600.00 193,600.00
2 Pemasangan Pipa PVC Class "AW" Dia. 100 mm 15.00 m¹ 66,900.00 100,350.00 1,103,850.00
JUMLAH C 1,427,195.00
JUMLAH TOTAL H.1 4,413,838.00
H.2 PEKERJAAN ELEKTRIKAL (KONTRAK LUMPSUM)
1 Pemasangan KWH Meter 1.00 unit 895,400.00 89,540.00 984,940.00
2 Pemasangan MCB Box 1.00 unit 100,000.00 10,000.00 110,000.00
3 Pemasangan MCB, 1P-10A-6Ka 1.00 unit 45,000.00 4,500.00 49,500.00
4 Pemasangan Lampu TL LED 1 x 10 Watt (V-SHAPE) 4.00 unit 199,600.00 79,840.00 878,240.00
5 Pemasangan Saklar Tunggal Broco 2.00 unit 31,800.00 6,360.00 69,960.00
6 Pemasangan Stop Kontak Broco 4.00 unit 51,200.00 20,480.00 225,280.00
7 Instalasi Kabel Penerangan dan Daya/Titik 10.00 ttk 105,600.00 105,600.00 1,161,600.00
DAFTAR PERKIRAAN KUANTITAS dan HARGA
0
0
Err:509

(Rp) (Rp)
1 2 3 4 5 6 7 = (3x5)+6
XI PEKERJAAN TPS

4 Pek. Galian Tanah Fondasi Telapak uk. 100 x 80 cm 13.60 m³ 85,900.00 116,824.00 1,285,064.00
5 Pek. Urugan Tanah Kembali Pondasi Telapak 11.36 m³ 61,400.00 69,750.40 767,254.40
6 Pek. Urugan Pasir Bawah Pondasi Telapak, t= 5cm 0.40 m³ 268,300.00 10,732.00 118,052.00

1 Pek. Fondasi Batu Kali 1pc : 5ps 22.22 m³ 823,500.00 1,829,817.00 20,127,987.00
JUMLAH C.1 23,183,127.00

1 Pek. Beton Pondasi Telapak uk. 100 x 80 cm
• Pek. Lantai Kerja, Beton Mutu K-100, Slump 3-6 cm, w/c = 0,87, 0.80 m³ 963,600.00 77,088.00 847,968.00
dibawah Pondasi, t = 5 cm
2 Pek. Kolom Pedestal uk. 35 x 35 cm
• Begisting 22.40 m² 138,600.00 310,464.00 3,415,104.00
• • Baja Tulangan, BJTP U24, Ø12 145.71 kg 15,000.00 218,566.08 2,404,226.88
• Begisting 14.80 m² 175,400.00 259,592.00 2,855,512.00
• • Cor Beton, Site Mix fc' 19,3 Mpa, K- 225 1.11 m³ 1,161,600.00 128,937.60 1,418,313.60
4 Pek. Kolom Praktis KP uk. 15x 15 cm
• Begisting 3.12 m² 138,600.00 43,243.20 475,675.20
4 Pek. Ring Balok Beton RB 15 x 20 cm
• Begisting 1.43 m² 175,400.00 25,082.20 275,904.20
5 Pek. Pek. Rabat Beton, t=10 cm
• Begisting 56.17 m² 175,400.00 985,221.80 10,837,439.80
• Cor Beton,Site Mix fc' 14,5 Mpa, K-175 11.55 m³ 1,151,300.00 1,329,682.42 14,626,506.64
6 Pek. Beton Plate Ramp
• Begisting 0.60 m² 175,400.00 10,488.92 115,378.12
• Cor Beton, Ready Mix fc'24,9 Mpa, K- 225 0.40 m³ 1,161,600.00 45,999.36 505,992.96
JUMLAH C.2 61,084,436.20
C.3 PEKERJAAN KONSTRUKSI BAJA (KONTRAK LUMPSUM)
1 Pek. Base Plate, t= 20 mm 192.33 kg 33,200.00 638,519.00 7,023,709.00
2 Pek. Kolom Baja Profil I-WF 300.150.6,5.9 1,346.89 kg 33,200.00 4,471,674.80 49,188,422.80
3 Pek. Baud + Mur HTB Ø 16 mm (Sambungan Baja) 125.00 bh 17,500.00 218,750.00 2,406,250.00
4 Pek. Angker Baud + Mur HTB Ø 19 mm 40.00 bh 49,400.00 197,600.00 2,173,600.00
5 Pek. Plate Sirip, t= 8 mm 8.47 kg 33,200.00 28,105.26 309,157.87
6 Pengadaan Bahan 1 m³ Grouting Tidak Campuran 0.04 m³ 14,629,000.00 53,761.58 591,377.33
7 Jasa Melakukan Pek. Grouting diatas Kolom 10.00 ttk 59,700.00 59,700.00 656,700.00
JUMLAH C.3 62,349,216.99
D. PEKERJAAN ATAP (KONTRAK LUMPSUM)
1 Pek. Balok Baja Profil I-WF 200.100.5,3.8 328.53 kg 33,200.00 1,090,730.67 11,998,037.33
2 Pek. Balok Baja Profil I-WF 150.75.5.7 161.70 kg 33,200.00 536,844.00 5,905,284.00
3 Pek. Plate Simpul, t = 10 mm 198.00 kg 33,200.00 657,346.19 7,230,808.08
4 Pek. Plate Stiffener, t= 8 mm 269.82 kg 33,200.00 895,818.91 9,854,008.01
5 Pek. Plate Coupe / Voute (1/2 IWF) IWF 150.75.6.5.9 R1 29.96 kg 33,200.00 99,467.20 1,094,139.20
6 Pek. Plate Coupe / Voute (1/2 IWF) IWF 100.50.5.7 10.45 kg 33,200.00 34,705.07 381,755.73
7 Pek. Plate Coupe / Voute (1/2 IWF) IWF 300.150.6,5.9 72.78 kg 33,200.00 241,643.41 2,658,077.52
8 Pek. Pemasangan Rafter I-WF 150.75.5.7 (R1) 443.52 kg 33,200.00 1,472,486.40 16,197,350.40
9 Pek. Pemasangan Rafter I-WF 100.50.5.7 (R2) 78.40 kg 33,200.00 260,288.00 2,863,168.00
10 Pek. Besi L 70.70.7 Dudukan Gording 47.23 kg 33,200.00 156,810.24 1,724,912.64
11 Pek. Gording CNP 125.50.20.32 7,154.40 kg 33,200.00 23,752,608.00 261,278,688.00
12 Pek. Besi Trekstang Ø 8 mm 164.47 kg 15,000.00 246,708.00 2,713,788.00
13 Pek. Ikatan Angin Kuda Kuda / Besi Ø 10 mm (Bracing) 30.86 kg 15,000.00 46,291.68 509,208.48
14 Pek. Penutup Atap Spandek Zincalume, t= 0,45 mm incl. Allumunium Foil, Glass Wool dan Roof Mesh 147.15 m² 185,100.00 2,723,802.03 29,961,822.33
15 Pek. Bubungan/Nok Atap Spandek ZincalumeT = 45 mm Incl. Allumunium Foil, Glass Wool dan Roof 13.55 m¹ 60,300.00 81,706.50 898,771.50
16 Pek. Listplank GRC motif serat kayu, lebar = 30 cm 27.10 m¹ 101,500.00 275,065.00 3,025,715.00

1 Pasangan Dinding Bata Ringan 60 x 20 x 7,5 cm 1.30 m² 116,600.00 15,158.00 166,738.00
2 Pek. Plesteran Semen Instan ; t=15mm, Opening Kusen = 15 mm, dan Kolom 2.60 m² 92,200.00 23,972.00 263,692.00
3 Pek. Acian Dinding Semen Instan, Opening Kusen, Dak Beton, dan Kolom 5.59 m² 45,600.00 25,490.40 280,394.40
JUMLAH TOTAL PEKERJAAN E (Masuk Dalam Rekapitulasi) 710,824.40

1 Pek. Pengecatan Dinding Interior dan Exsterior Termasuk Kolom dan Balok 5.59 m² 23,900.00 13,360.10 146,961.10
JUMLAH TOTAL PEKERJAAN F (Masuk Dalam Rekapitulasi) 146,961.10
G. PEKERJAAN LAIN - LAIN (KONTRAK LUMPSUM)

1 Pemasangan Tempat Sampah
- Tempat Sampah Organik 1.00 bh BY OWNER
- Tempat Sampah Anorganik 1.00 bh BY OWNER
- Tempat Sampah B3 1.00 bh BY OWNER
- Tempat Sampah Daur Ulang 1.00 bh BY OWNER
2 Pek. Bak Tempat Sampah Luar
a. Pek. Beton Sloof 15 x 20 cm
• Begisting 7.12 m² 263,900.00 187,896.80 2,066,864.80
• Cor Beton, Ready Mix fc'24,9 Mpa, K- 225 0.53 m³ 1,161,600.00 62,029.44 682,323.84
b. Pek. Kolom Praktis KP 15/15 cm
• Begisting 8.64 m² 138,600.00 119,750.40 1,317,254.40
c. Pasangan Dinding Bata Merah 1PC : 5PS 31.12 m² 122,400.00 380,945.52 4,190,400.72
d. Pek. Struktur Beton Ring Balok RB 15 x 20 cm
• Begist 7.12 m² 263,900.00 187,896.80 2,066,864.80
e. Pek. Cor Beton Penutup TPS, t= 10cm
• Begisting 1.55 m² 175,400.00 27,222.08 299,442.88
f. Pek. Rabat Beton Penutup TPS, t= 10cm
• Begisting 12.70 m² 587,100.00 745,617.00 8,201,787.00
f. Pek. Plesteran 1 PCC. : 5 PS; t=15mm 62.25 m² 61,700.00 384,057.82 4,224,636.02
g. Pek. Acian Dinding PCC Termasuk Kolom dan Balok 65.04 m² 37,100.00 241,283.56 2,654,119.16
h. Pek. Pengecatan Exterior Bak Sampah 65.036 m² 33,200.00 215,919.52 2,375,114.72
3 Pek. Saluran Drainase Buangan Air Bekas
a. Pek. Galian Tanah Saluran Drainase 3.75 m³ 85,900.00 32,212.50 354,337.50
b. Pasangan Dinding Bata Merah 1PC : 5PS 7.50 m² 122,400.00 91,800.00 1,009,800.00
c. Pek. Plesteran 1 PCC. : 5 PS; t=15mm 15.00 m² 61,700.00 92,550.00 1,018,050.00
d. Pek. Acian Dinding PCC 15.00 m² 37,100.00 55,650.00 612,150.00
H.1 PEKERJAAN PLUMBING
A. Instalasi Air Bersih
3 Pemasangan Kran dinding 2.00 bh 99,000.00 19,800.00 217,800.00
4 Pemasangan Gate Valve dia. 25 mm 1.00 bh 305,800.00 30,580.00 336,380.00
JUMLAH A 829,576.00
B. Instalasi Air Hujan

1 Pemasangan Talang PVC Class "AW" Dia. 100 mm 24.00 m¹ 17,600.00 42,240.00 464,640.00
2 Pemasangan Pipa PVC Class "AW" Dia. 100 mm 20.00 m¹ 66,900.00 133,800.00 1,471,800.00
JUMLAH B 2,130,084.00
H.2 PEKERJAAN ELEKTRIKAL (KONTRAK LUMPSUM)
1 Pemasangan KWH Meter 1.00 unit 895,400.00 89,540.00 984,940.00
2 Pemasangan MCB Box 1.00 unit 100,000.00 10,000.00 110,000.00
3 Pemasangan MCB, 1P-10A-6Ka 1.00 unit 45,000.00 4,500.00 49,500.00
4 Pemasangan Lampu TL LED 1 x 10 Watt (V-SHAPE) 4.00 unit 199,600.00 79,840.00 878,240.00
5 Pemasangan Saklar Tunggal Broco 2.00 unit 31,800.00 6,360.00 69,960.00
6 Pemasangan Stop Kontak Broco 1.00 unit 51,200.00 5,120.00 56,320.00
7 Instalasi Kabel Penerangan dan Daya/Titik 7.00 ttk 105,600.00 73,920.00 813,120.00
DAFTAR PERAAN KUANTITAS dan HARGA
PROGRAM SARANA DAN PRASARANA MASYARAKAT
JASA KONSULTASI PERENCANAAN BENGUNAN / GEDUNG
PERENCANAAN TEKNIS PEMBANGUNAN GEDUNG PASAR IMPRES
KABUPATEN SUMEDANG
TAHUN ANGGARAN 2019
HARGA SATUAN
(Rp)
1 2 3 4 5 6
I. KIOS RELOKASI TYPE A1
1 Shop Drawing dan Asbuilt Drawing ls 2,500,000.00 -
2 Dokumentasi dan Administrasi Proyek ls 1,500,000.00 -
3 Pek. Pengukuran Kembali dan Bouwplank m¹ 62,800.00 -
4 Membersihkan Lapangan dan Perataan ls 17,200.00 -
JUMLAH TOTAL PEKERJAAN A (Masuk Dalam Rekapitulasi)

1 Pek. Galian Tanah Fondasi Bata Rollaag m³ 85,900.00 -
2 Pek. Urugan Tanah Kembali Fondasi Bata Rollag m³ 61,400.00 -
3 Pek. Urugan Pasir Bawah Fondasi Rolaag, t= 5cm m³ 268,300.00 -

C-1 PEKERJAAN FONDASI BATA ROLLAAG (KONTRAK LUMPSUMP)
1 Pek. Fondasi Bata Rollag (Bata Merah kls. 1, 1/2 bata 1 : 3 tinggi 20cm m³ 191,000.00 -
3 Sloof Bata Merah Kls. 1, 1/2 bata 1 : 3 tinggi 20 cm m³ 191,000.00 -
JUMLAH C-1

1 Pek. Tiang Baja Ringan sek. SNI, t= 0,75 mm m¹ 218,800.00 -
2 Pek. Pemasangan Atap Baja Ringan m² 218,800.00 -
3 Pek. Pas. Seng Gelombang 4 mm 80x180 m² 1,015,300.00 -
4 Pek. Pas. Nok Metal Zincallum t= 0,4 mm m² 60,300.00 -
5 Pek. Pas. Talang Datar Metal Zincallum t= 0,4mm + Rangka m² 281,100.00 -
6 Pek. Listplank GRC Motif Serat Kayu, lebar = 30 cm m¹ 101,500.00 -

1 Pek. Dinding Kayu Papan 2/20 sek. Albasiah m² 105,900.00 -
F. PEKERJAAN PELAPIS LANTAI (KONTRAK LUMPSUM)

1 Pek. Plester 1pc : 5ps m² 61,700.00 -
2 Pek. Floor Hardener m² 135,700.00 -

1 Pek. Pas. Kusen, Pintu & Asesoris tipe P2 m² 1,500,900.00 -
2 Pek. Pas. Kusen, Pintu & Asesoris tipe J2 m² Err:509 Err:509
JUMLAH TOTAL PEKERJAAN G (Masuk Dalam Rekapitulasi)

H-1 PEKERJAAN PLUMBING (KONTRAK LUMPSUM)
1 Pemasangan Pipa PVC Class "AW" Dia. 25mm m¹ 10,100.00 -
2 Accesories dan Alat Bantu ls - -
JUMLAH H-1
H-2 PEKERJAAN ELEKTRIKAL (KONTRAK LUMPSUM)

1 Pemasangan MCB Box unit 9,397,900.00 -
2 Pemasangan Lampu LED 13 Watt unit 102,800.00 -
4 Pemasangan Lampu TLD 2 x 36 Watt Electronic Ballast unit 405,300.00 -
5 Pemasangan Saklar Tunggal Broco unit 31,800.00 -
6 Pemasangan Saklar Ganda Broco unit 47,400.00 -
7 Pemasangan Stop Kontak Broco unit 51,200.00 -
8 Instalasi Kabel Penerangan dan Daya/Titik ttk 105,600.00 -
JUMLAH H-2
H-3 PEKERJAAN SANITARY (KONTRAK LUMPSUM)
1 Pek. Pasang Kloset Jongkok m¹ 462,000.00 -
2 Pek. Pasang Kran Dinding m¹ 99,000.00 -
3 Pek. Pasang Floor Drain PVC m¹ 105,600.00 -
JUMLAH H-3
JUMLAH TOTAL PEKERJAAN H (Masuk Dalam Rekapitulasi)
JUMLAH TOTAL PEKERJAAN RELOKASI Type A1
II. KIOS RELOKASI TYPE A2

1 Shop Drawing dan Asbuilt Drawing ls 364,000.00 -
2 Dokumentasi dan Administrasi Proyek ls 920,300.00 -

C. PEKERJAAN STRUKTUR FONDASI BATA ROLLAG(KONTRAK LUMPSUM)






JUMLAH H-1

JUMLAH H-2
1 Pek. Pasang Kloset Duduk m¹ 462,000.00 -
JUMLAH H-3
JUMLAH TOTAL PEKERJAAN RELOKASI Type A2
III. KIOS RELOKASI TYPE B








JUMLAH H-1

JUMLAH H-2
JUMLAH H-3
JUMLAH TOTAL PEKERJAAN RELOKASI Type B
VI. KANTOR UPTD DAN IWAPA







JUMLAH H-1

JUMLAH H-2
JUMLAH H-3
JUMLAH TOTAL PEKERJAAN RELOKASI KANTOR UPTD DAN IWAPA

JUMLAH HARGA
(Rp)
7 = (3x5)+6
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Err:509
Err:509
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Err:509
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Err:509
Err:509
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Err:509
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Err:509
Err:509
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Err:509
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Err:509
Err:509
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Err:509
ANALISA HARGA SATUAN MEKANIKAL
HARGA SATUAN JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA

NO KODE KEBUTUHAN SATUAN INDEKS
(RP) BAHAN BAHAN (RP) UPAH (RP) (RP)
A. PEKERJAAN PEMIPAAN PLUMBING

1 Pekerjaan Pipa PVC Class 'AW Dia. 25 mm
Pipa PVC dia. 25 mm m¹ 1.00 5,750.00 5,750.00
BAHAN Aksesories Penggantung, Sambungan, Elbows ls 1.00 2,000.00 2,000.00
Peralatan Bantu ls 1.00 700.00 700.00
Tenaga Ongkos Pemasangan ls 1.00 800.00 800.00
JUMLAH 8,450.00 800.00 9,250.00
KEUNTUNGAN MAX 10% 845.00 80.00 925.00
10%
JUMLAH + KEUNTUNGAN 9,295.00 880.00 10,175.00
DIBULATKAN 9,200.00 800.00 10,100.00
2 Pekerjaan Pipa PVC Class 'AW' Dia. 40 mm

Pipa PVC dia. 40 mm m¹ 1.00 16,000.00 16,000.00
Peralatan Bantu ls 1.00 2,100.00 2,100.00
Tenaga Ongkos Pemasangan ls 1.00 2,300.00 2,300.00
JUMLAH 23,700.00 2,300.00 26,000.00
KEUNTUNGAN MAX 10% 2,370.00 230.00 2,600.00
10%
JUMLAH + KEUNTUNGAN 26,070.00 2,530.00 28,600.00
DIBULATKAN 26,000.00 2,500.00 28,600.00

Pipa PVC dia. 50 mm m¹ 1.00 18,500.00 18,500.00
JUMLAH 28,400.00 2,800.00 31,200.00
KEUNTUNGAN MAX 10% 2,840.00 280.00 3,120.00
10%
DIBULATKAN 31,200.00 3,000.00 34,300.00

Pipa PVC dia. 75 mm m¹ 1.00 23,800.00 23,800.00
JUMLAH 36,600.00 3,600.00 40,200.00
KEUNTUNGAN MAX 10% 3,660.00 360.00 4,020.00
10%
DIBULATKAN 40,200.00 3,900.00 44,200.00

Pipa PVC dia. 100 mm m¹ 1.00 34,725.00 34,725.00
JUMLAH 55,325.00 5,500.00 60,825.00
KEUNTUNGAN MAX 10% 5,532.50 550.00 6,082.50
10%
DIBULATKAN 60,800.00 6,000.00 66,900.00

Pipa PVC dia. 150 mm m¹ 1.00 48,900.00 48,900.00
JUMLAH 77,900.00 7,700.00 85,600.00
KEUNTUNGAN MAX 10% 7,790.00 770.00 8,560.00
10%
DIBULATKAN 85,600.00 8,400.00 94,100.00
7 Pekerjaan Pipa PVC Dia. 10' (267 mm)

Pipa PVC Dia. 10' (267 mm) m¹ 1.00 450,000.00 450,000.00
JUMLAH 717,700.00 71,700.00 789,400.00
KEUNTUNGAN MAX 10% 71,770.00 7,170.00 78,940.00
10%
DIBULATKAN 789,400.00 78,800.00 868,300.00
8 Pekerjaan Pipa PVC Dia. 12' (318 mm)

Pipa PVC Dia. 12' (318 mm) m¹ 1.00 825,000.00 825,000.00
JUMLAH 1,315,800.00 131,500.00 1,447,300.00
KEUNTUNGAN MAX 10% 131,580.00 13,150.00 144,730.00
10%
JUMLAH + KEUNTUNGAN 1,447,380.00 144,650.00 1,592,030.00
DIBULATKAN 1,447,300.00 144,600.00 1,592,000.00
9 Pekerjaan Elbow Pipa PVC Class 'AW' Dia. 100 mm
Elbow Pipa PVC Class 'AW' Dia. 100 mm m¹ 1.00 20,250.00 20,250.00
JUMLAH 32,250.00 3,200.00 35,450.00
KEUNTUNGAN MAX 10% 3,225.00 320.00 3,545.00
10%
DIBULATKAN 35,400.00 3,500.00 38,900.00
10 Pemasangan Reducer Tee Sch 40 4' x 2'

Reducer Tee Sch 40 4' x 2' m¹ 1.00 195,000.00 195,000.00
JUMLAH 310,900.00 31,000.00 341,900.00
KEUNTUNGAN MAX 10% 31,090.00 3,100.00 34,190.00
10%
DIBULATKAN 341,900.00 34,100.00 376,000.00
11 Pemasangan Pipa BSP 3' Schedule 40

Pipa BSP 3' Schedule 40 m¹ 1.00 107,088.33 107,088.33
JUMLAH 170,688.33 15,500.00 186,188.33
KEUNTUNGAN MAX 10% 17,068.83 1,550.00 18,618.83
10%
DIBULATKAN 187,700.00 17,000.00 204,800.00
12 Pemasangan Pipa Flexible Air Panas

Pipa Ripenk Air Panas m¹ 1.00 25,000.00 25,000.00
JUMLAH 39,800.00 3,900.00 43,700.00
KEUNTUNGAN MAX 10% 3,980.00 390.00 4,370.00
10%
DIBULATKAN 43,700.00 4,200.00 48,000.00
13 Pemasangan Pipa PPR-PN 10 dIa. 15mm

Polypropiline - random pipe ( PP-R ) PN-10 dia. Ø 15 m m¹ 1.00 8,500.00 8,500.00
JUMLAH 12,100.00 1,100.00 13,200.00
KEUNTUNGAN MAX 10% 1,210.00 110.00 1,320.00
10%
DIBULATKAN 13,300.00 1,200.00 14,500.00

JUMLAH 15,545.00 1,400.00 16,945.00
KEUNTUNGAN MAX 10% 1,554.50 140.00 1,694.50
10%
DIBULATKAN 17,000.00 1,500.00 18,600.00

JUMLAH 20,250.00 1,800.00 22,050.00
KEUNTUNGAN MAX 10% 2,025.00 180.00 2,205.00
10%
DIBULATKAN 22,200.00 1,900.00 24,200.00

JUMLAH 32,800.00 2,900.00 35,700.00
KEUNTUNGAN MAX 10% 3,280.00 290.00 3,570.00
10%
DIBULATKAN 36,000.00 3,100.00 39,200.00

JUMLAH 52,100.00 4,700.00 56,800.00
KEUNTUNGAN MAX 10% 5,210.00 470.00 5,680.00
10%
DIBULATKAN 57,300.00 5,100.00 62,400.00
JUMLAH 77,600.00 7,000.00 84,600.00
KEUNTUNGAN MAX 10% 7,760.00 700.00 8,460.00
10%
DIBULATKAN 85,300.00 7,700.00 93,000.00

JUMLAH 122,900.00 11,100.00 134,000.00
KEUNTUNGAN MAX 10% 12,290.00 1,110.00 13,400.00
10%
DIBULATKAN 135,100.00 12,200.00 147,400.00

JUMLAH 126,500.00 11,500.00 138,000.00
KEUNTUNGAN MAX 10% 12,650.00 1,150.00 13,800.00
10%
DIBULATKAN 139,100.00 12,600.00 151,800.00

JUMLAH 248,800.00 22,600.00 271,400.00
KEUNTUNGAN MAX 10% 24,880.00 2,260.00 27,140.00
10%
DIBULATKAN 273,600.00 24,800.00 298,500.00
22 Pemasangan Gate Valve Dia. 20mm

Gate valve 20 mm bh 1.00 120,670.00 120,670.00
BAHAN Aksesories, Sambungan ls 1.00 24,100.00 24,100.00
JUMLAH 159,170.00 14,400.00 173,570.00
KEUNTUNGAN MAX 10% 15,917.00 1,440.00 17,357.00
10%
DIBULATKAN 175,000.00 15,800.00 190,900.00

Gate valve 25 mm bh 1.00 193,270.00 193,270.00
JUMLAH 254,970.00 23,100.00 278,070.00
KEUNTUNGAN MAX 10% 25,497.00 2,310.00 27,807.00
10%
DIBULATKAN 280,400.00 25,400.00 305,800.00

Gate valve 32 mm bh 1.00 271,920.00 271,920.00
JUMLAH 358,820.00 32,600.00 391,420.00
KEUNTUNGAN MAX 10% 35,882.00 3,260.00 39,142.00
10%
DIBULATKAN 394,700.00 35,800.00 430,500.00

Gate valve 40 mm bh 1.00 410,080.00 410,080.00
JUMLAH 541,280.00 49,200.00 590,480.00
KEUNTUNGAN MAX 10% 54,128.00 4,920.00 59,048.00
10%
DIBULATKAN 595,400.00 54,100.00 649,500.00

Gate valve 50 mm bh 1.00 496,980.00 496,980.00
JUMLAH 655,880.00 59,600.00 715,480.00
KEUNTUNGAN MAX 10% 65,588.00 5,960.00 71,548.00
10%
DIBULATKAN 721,400.00 65,500.00 787,000.00
Gate valve 65 mm bh 1.00 862,510.00 862,510.00
JUMLAH 1,138,510.00 103,500.00 1,242,010.00
KEUNTUNGAN MAX 10% 113,851.00 10,350.00 124,201.00
10%
DIBULATKAN 1,252,300.00 113,800.00 1,366,200.00
28 Pemasangan Check Gate Valve Dia. 50mm

Check Gate valve 50 mm bh 1.00 1,771,000.00 1,771,000.00
JUMLAH 2,337,700.00 212,500.00 2,550,200.00
KEUNTUNGAN MAX 10% 233,770.00 21,250.00 255,020.00
10%
DIBULATKAN 2,571,400.00 233,700.00 2,805,200.00
29 Pemasangan Flexible Joint Dia. 50mm

Flexible Joint Dia. 50 mm bh 1.00 327,800.00 327,800.00
JUMLAH 432,600.00 39,300.00 471,900.00
KEUNTUNGAN MAX 10% 43,260.00 3,930.00 47,190.00
10%
DIBULATKAN 475,800.00 43,200.00 519,000.00
30 Pemasangan Strainer Dia. 50mm

Strainer Dia. 50 mm bh 1.00 825,000.00 825,000.00
JUMLAH 1,089,000.00 99,000.00 1,188,000.00
KEUNTUNGAN MAX 10% 108,900.00 9,900.00 118,800.00
10%
DIBULATKAN 1,197,900.00 108,900.00 1,306,800.00
31 Pemasangan Floating Valve Dia. 50mm

Floating Valve Dia. 50mm bh 1.00 315,000.00 315,000.00
JUMLAH 415,800.00 37,800.00 453,600.00
KEUNTUNGAN MAX 10% 41,580.00 3,780.00 45,360.00
10%
DIBULATKAN 457,300.00 41,500.00 498,900.00
32 Pemasangan Clean Out Dia. 75mm

Clean Out Dia. 75mm bh 1.00 169,000.00 169,000.00
JUMLAH 223,000.00 20,200.00 243,200.00
KEUNTUNGAN MAX 10% 22,300.00 2,020.00 24,320.00
10%
DIBULATKAN 245,300.00 22,200.00 267,500.00

JUMLAH 162,300.00 14,700.00 177,000.00
KEUNTUNGAN MAX 10% 16,230.00 1,470.00 17,700.00
10%
DIBULATKAN 178,500.00 16,100.00 194,700.00

JUMLAH 290,400.00 26,400.00 316,800.00
KEUNTUNGAN MAX 10% 29,040.00 2,640.00 31,680.00
10%
DIBULATKAN 319,400.00 29,000.00 348,400.00
35 Pemasangan Water Level Control (WLC)

Water Level Control (WLC) bh 1.00 350,000.00 350,000.00
JUMLAH 462,000.00 42,000.00 504,000.00
KEUNTUNGAN MAX 10% 46,200.00 4,200.00 50,400.00
10%
DIBULATKAN 508,200.00 46,200.00 554,400.00
36 Pemasangan Water Meter
Water Meter bh 1.00 170,000.00 170,000.00
JUMLAH 224,400.00 20,400.00 244,800.00
KEUNTUNGAN MAX 10% 22,440.00 2,040.00 24,480.00
10%
DIBULATKAN 246,800.00 22,400.00 269,200.00
37 Pemasangan Preasure Swittch

Preassure Switch bh 1.00 935,000.00 935,000.00
JUMLAH 1,234,200.00 112,200.00 1,346,400.00
KEUNTUNGAN MAX 10% 123,420.00 11,220.00 134,640.00
10%
DIBULATKAN 1,357,600.00 123,400.00 1,481,000.00
38 Pemasangan Preasure Gauge

Preasure Gauge bh 1.00 247,500.00 247,500.00
JUMLAH 326,700.00 29,700.00 356,400.00
KEUNTUNGAN MAX 10% 32,670.00 2,970.00 35,640.00
10%
DIBULATKAN 359,300.00 32,600.00 392,000.00
39 Pemasangan Talang PVC 4"

Talang PVC Dia 100 mm m¹ 1.00 11,250.00 11,250.00
JUMLAH 14,750.00 1,300.00 16,050.00
KEUNTUNGAN MAX 10% 1,475.00 130.00 1,605.00
10%
DIBULATKAN 16,200.00 1,400.00 17,600.00
B. PEKERJAAN SANITARY FIXTURE UNIT

1 Pekerjaan Kloset Duduk
Kloset Duduk Eco Washer System unit 1.00 1,700,000.00 1,700,000.00
BAHAN
JUMLAH 1,870,000.00 170,000.00 2,040,000.00
KEUNTUNGAN MAX 10% 187,000.00 17,000.00 204,000.00
10%
DIBULATKAN 2,057,000.00 187,000.00 2,244,000.00
2 Pekerjaan Kloset Jongkok

Kloset Jongkok unit 1.00 350,000.00 350,000.00
BAHAN
JUMLAH 385,000.00 35,000.00 420,000.00
KEUNTUNGAN MAX 10% 38,500.00 3,500.00 42,000.00
10%
DIBULATKAN 423,500.00 38,500.00 462,000.00
3 Pekerjaan Wastafel Meja

Lavatory unit 1.00 2,634,000.00 2,634,000.00
BAHAN
JUMLAH 2,897,400.00 263,400.00 3,160,800.00
KEUNTUNGAN MAX 10% 289,740.00 26,340.00 316,080.00
10%
DIBULATKAN 3,187,100.00 289,700.00 3,476,800.00
4 Pekerjaan Wastafel Dinding

Wall Lavatory unit 1.00 1,250,000.00 1,250,000.00
BAHAN
JUMLAH 1,375,000.00 125,000.00 1,500,000.00
KEUNTUNGAN MAX 10% 137,500.00 12,500.00 150,000.00
10%
DIBULATKAN 1,512,500.00 137,500.00 1,650,000.00
5 Pekerjaan Wastafel Elektrikal

Water Heater Elektrikal Kap. 15 liter unit 1.00 2,450,000.00 2,450,000.00
BAHAN
JUMLAH 2,695,000.00 245,000.00 2,940,000.00
KEUNTUNGAN MAX 10% 269,500.00 24,500.00 294,000.00
10%
DIBULATKAN 2,964,500.00 269,500.00 3,234,000.00
6 Pekerjaan Jet Washer
Jet Shower Sota unit 1.00 150,000.00 150,000.00
BAHAN
JUMLAH 165,000.00 15,000.00 180,000.00
KEUNTUNGAN MAX 10% 16,500.00 1,500.00 18,000.00
10%
DIBULATKAN 181,500.00 16,500.00 198,000.00
7 Pekerjaan Kran Panas Dingn + Head Shower

Kran Panas Dingn + Head Shower unit 1.00 300,000.00 300,000.00
BAHAN
JUMLAH 330,000.00 30,000.00 360,000.00
KEUNTUNGAN MAX 10% 33,000.00 3,000.00 36,000.00
10%
DIBULATKAN 363,000.00 33,000.00 396,000.00
8 Pekerjaan Floor Drain

Floor Drain unit 1.00 80,000.00 80,000.00
BAHAN
JUMLAH 88,000.00 8,000.00 96,000.00
KEUNTUNGAN MAX 10% 8,800.00 800.00 9,600.00
10%
DIBULATKAN 96,800.00 8,800.00 105,600.00
9 Pekerjaan Kran Dinding

Kran Dinding unit 1.00 75,000.00 75,000.00
BAHAN
JUMLAH 82,500.00 7,500.00 90,000.00
KEUNTUNGAN MAX 10% 8,250.00 750.00 9,000.00
10%
DIBULATKAN 90,700.00 8,200.00 99,000.00
10 Pekerjaan Kran Bebek

Kran Bebek unit 1.00 200,000.00 200,000.00
BAHAN
JUMLAH 220,000.00 20,000.00 240,000.00
KEUNTUNGAN MAX 10% 22,000.00 2,000.00 24,000.00
10%
DIBULATKAN 242,000.00 22,000.00 264,000.00
11 Pekerjaan Kitchen Zink Type Steinles Steel

Kitchen Zink Type Steinles Steel unit 1.00 425,000.00 425,000.00
BAHAN
JUMLAH 467,500.00 42,500.00 510,000.00
KEUNTUNGAN MAX 10% 46,750.00 4,250.00 51,000.00
10%
DIBULATKAN 514,200.00 46,700.00 561,000.00
12 Pekerjaan Zink Cuci Tangan Type Steinless Steel

Bak Zink1 Lubang Stainlees Steel Dalam Bak 21 cm unit 1.00 695,000.00 695,000.00
BAHAN
JUMLAH 764,500.00 69,500.00 834,000.00
KEUNTUNGAN MAX 10% 76,450.00 6,950.00 83,400.00
10%
DIBULATKAN 840,900.00 76,400.00 917,400.00
13 Pekerjaan Kran Kitchen Zink

Kran Lubang Vertikal Kitchen Zink unit 1.00 195,000.00 195,000.00
BAHAN
JUMLAH 214,500.00 19,500.00 234,000.00
KEUNTUNGAN MAX 10% 21,450.00 1,950.00 23,400.00
10%
DIBULATKAN 235,900.00 21,400.00 257,400.00
14 Pekerjaan Urinor Type Muslim + Flush Valve

Urinior Type Muslim unit 1.00 2,650,000.00 2,650,000.00
BAHAN
JUMLAH 2,915,000.00 265,000.00 3,180,000.00
KEUNTUNGAN MAX 10% 291,500.00 26,500.00 318,000.00
10%
DIBULATKAN 3,206,500.00 291,500.00 3,498,000.00
15 Pekerjaan Washing Zink Stainles Steel + Kran

Washing Zink unit 1.00 425,000.00 425,000.00
BAHAN Kran Lubang Vertikal Kitcen Zink unit 3.00 195,000.00 585,000.00
JUMLAH 1,052,500.00 42,500.00 1,095,000.00
KEUNTUNGAN MAX 10% 105,250.00 4,250.00 109,500.00
10%
10%
DIBULATKAN 1,157,700.00 46,700.00 1,204,500.00
16 Pekerjaan Drain Air Hujan
Roof Drain 4" unit 1.00 126,500.00 126,500.00
BAHAN
JUMLAH 139,100.00 12,600.00 151,700.00
KEUNTUNGAN MAX 10% 13,910.00 1,260.00 15,170.00
10%
DIBULATKAN 153,000.00 13,800.00 166,800.00
17 Pekerjaan Partisi Urinal

Partisi Urinal unit 1.00 1,480,000.00 1,480,000.00
BAHAN
JUMLAH 1,628,000.00 148,000.00 1,776,000.00
KEUNTUNGAN MAX 10% 162,800.00 14,800.00 177,600.00
10%
DIBULATKAN 1,790,800.00 162,800.00 1,953,600.00
18 Pekerjaan Hand Railling Difabel

Hand Railling Toilet Difabel unit 1.00 950,000.00 950,000.00
BAHAN
JUMLAH 1,045,000.00 95,000.00 1,140,000.00
KEUNTUNGAN MAX 10% 104,500.00 9,500.00 114,000.00
10%
DIBULATKAN 1,149,500.00 104,500.00 1,254,000.00
C. PEKERJAAN POMPA
1 Pemasangan Pompa Transfer Head 80 mAg
Pompa Head 80 meter 'Groundfos' kap. 60ltr/m unit 2.00 7,800,000.00 15,600,000.00
Pipa Header 100mm ls 1.00 500,000.00 500,000.00
Gate Valve dia.32 mm unit 6.00 271,920.00 1,631,520.00
Gate Valve dia.50 mm unit 2.00 496,980.00 993,960.00
Check Valve dia.50 mm unit 1.00 1,771,000.00 1,771,000.00
BAHAN Floating Valve dia. 50 mm unit 1.00 315,000.00 315,000.00
Flexible Joint Dia. 50mm unit 1.00 327,800.00 327,800.00
Strainer dia. 50 mm unit 1.00 825,000.00 825,000.00
Preasure Swithc unit 1.00 935,000.00 935,000.00
Preasure Gauge unit 1.00 247,500.00 247,500.00
Alat Bantu ls 1.00 1,157,300.00 1,157,300.00
Tenaga Ongkos Pemasangan ls 1.00 2,314,600.00 2,314,600.00
JUMLAH 24,304,080.00 2,314,600.00 26,618,680.00
KEUNTUNGAN MAX 10% 2,430,408.00 231,460.00 2,661,868.00
10%
JUMLAH + KEUNTUNGAN 26,734,488.00 2,546,060.00 29,280,548.00
DIBULATKAN 26,734,400.00 2,546,000.00 29,280,500.00
2 Pemasangan Pompa Submersible

Pompa Submersible kap. 1 pk unit 1.00 3,750,000.00 3,750,000.00
Water Level Control unit 1.00 350,000.00 350,000.00
BAHAN
Stop valve 50 mm unit 2.00 496,980.00 993,960.00
Alat bantu ls 1.00 254,600.00 254,600.00
JUMLAH 5,348,560.00 509,300.00 5,857,860.00
KEUNTUNGAN MAX 10% 534,856.00 50,930.00 585,786.00
10%
DIBULATKAN 5,883,400.00 560,200.00 6,443,600.00
2 Pemasangan Pompa Submersible Pump Cap. 50 LPM

Submersible Pump cap. 50 LPM unit 1.00 13,035,000.00 13,035,000.00
BAHAN
Alat bantu ls 1.00 718,900.00 718,900.00
JUMLAH 15,097,860.00 1,437,800.00 16,535,660.00
KEUNTUNGAN MAX 10% 1,509,786.00 143,780.00 1,653,566.00
10%
DIBULATKAN 16,607,600.00 1,581,500.00 18,189,200.00
3 Pemasangan Pompa Submersible Pump Cap. 250 LPM

Submersible Pump cap. 250 LPM unit 1.00 15,070,000.00 15,070,000.00
BAHAN
Alat bantu ls 1.00 820,600.00 820,600.00
JUMLAH 17,234,560.00 1,641,300.00 18,875,860.00
KEUNTUNGAN MAX 10% 1,723,456.00 164,130.00 1,887,586.00
10%
DIBULATKAN 18,958,000.00 1,805,400.00 20,763,400.00
4 Pemasangan Pompa Booster

Pompa Booster Kap. 50 lt/m unit 1.00 8,400,000.00 8,400,000.00
BAHAN Stop valve 50 mm unit 2.00 496,980.00 993,960.00
JUMLAH 9,813,960.00 840,000.00 10,653,960.00
KEUNTUNGAN MAX 10% 981,396.00 84,000.00 1,065,396.00
10%
DIBULATKAN 10,795,300.00 924,000.00 11,719,300.00
5 Pemasangan Pompa Submersible Sumur dalam
Pompa Submersial Head 54 meter unit 1.00 15,070,000.00 15,070,000.00
BAHAN
JUMLAH 15,823,500.00 1,507,000.00 17,330,500.00
KEUNTUNGAN MAX 10% 1,582,350.00 150,700.00 1,733,050.00
10%
DIBULATKAN 17,405,800.00 1,657,700.00 19,063,500.00
6 Pembuatan Sumur Bor kedalaman 70 meter

Pengeboran sumur (konvensional) m' 70.00 150,000.00 10,500,000.00
Casing Pipa PVC dia. 100 mm Class "AW" m' 50.00 78,800.00 3,940,000.00
BAHAN
Pipa PVC dia. 50 mm Class "AW" m' 50.00 18,500.00 925,000.00
Alat bantu ls 1.00 1,536,500.00 1,536,500.00
JUMLAH 16,901,500.00 1,690,100.00 18,591,600.00
KEUNTUNGAN MAX 10% 1,690,150.00 169,010.00 1,859,160.00
10%
DIBULATKAN 18,591,600.00 1,859,100.00 20,450,700.00
7 Pekerjaan Deep Well Pump

Pompa Deep Well include panel, cable & accessories unit 1.00 25,000,000.00 25,000,000.00
Type : Submersible
BAHAN
Head : 150 meter
JUMLAH 25,000,000.00 7,000,000.00 32,000,000.00
KEUNTUNGAN MAX 10% 2,500,000.00 700,000.00 3,200,000.00
10%
DIBULATKAN 27,500,000.00 7,700,000.00 35,200,000.00
8 Memasang Pompa Transfer cap 150 lpm, head : 20 m

Pompa Transfer cap 150 lpm, head : 20 m unit 1.00 15,000,000.00 15,000,000.00
Type : Centrifugal Endsuction
BAHAN
Capacity : 150Liter / Menit
Head : 250 meter
JUMLAH 15,000,000.00 1,500,000.00 16,500,000.00
KEUNTUNGAN MAX 10% 1,500,000.00 150,000.00 1,650,000.00
10%
DIBULATKAN 16,500,000.00 1,650,000.00 18,150,000.00
D. PEKERJAAN TANGKI AIR

8 Pemasangan Tangki Rooftank Kapasitas 4 m³ Type Modular
Tangki Modular 1000 liter modul 4.00 3,500,000.00 14,000,000.00
~ lengkap dengan penutup dan dudukan tangki
BAHAN Stop valve 50 mm unit 2.00 496,980.00 993,960.00
Water Level Control (WLC) unit 2.00 350,000.00 700,000.00
Header ukuran 100 mm set 2.00 500,000.00 1,000,000.00
Alat bantu ls 1.00 2,585,600.00 2,585,600.00
JUMLAH 19,823,400.00 1,723,700.00 21,547,100.00
KEUNTUNGAN MAX 10% 1,982,340.00 172,370.00 2,154,710.00
10%
DIBULATKAN 21,805,700.00 1,896,000.00 23,701,800.00
E. PEKERJAAN SEPTICKTANK DAN BAK KONTROL

1 Pemasangan Bio - Septik Kap. 8 m3
Septiktank Bioteknologi : unit 1.00 10,000,000.00 10,000,000.00
~ Kapasitas 10 m3 + Blower
~ Anaerobic Contact Media
~ PVC + Polyurethene + PRF Support
~ Tank Aksesories
~ Inside Part/Equepment and Delivery
BAHAN
Pekerjaan Galian tanah m³ 8.00 85,900.00 687,200.00
Pekerjaan Lantai kerja bawah T=10 cm, besi 8 mm m³ 0.80 963,600.00 770,880.00
Pekerjaan Plat Beton Atas T=10 cm, besi 8 mm m³ 0.80 963,600.00 770,880.00
Dinding Bata m³ 12.00 122,400.00 1,468,800.00
Pekerjaan Urugan Pasir m³ 0.40 268,300.00 107,320.00
Alat bantu ls 1.00 190,254.00 190,254.00
JUMLAH 13,995,334.00 500,000.00 14,495,334.00
KEUNTUNGAN MAX 10% 1,399,533.40 50,000.00 1,449,533.40
10%
DIBULATKAN 15,394,800.00 550,000.00 15,944,800.00
1 Pemasangan Bio - Septik Kap. 2 m3
Septiktank Bioteknologi : unit 1.00 4,000,000.00 4,000,000.00
~ Kapasitas 2 m3 + Blower
~ Anaerobic Contact Media
~ PVC + Polyurethene + PRF Support
~ Tank Aksesories
~ Inside Part/Equepment and Delivery
BAHAN
Pekerjaan Galian tanah m³ 2.00 85,900.00 171,800.00
Pekerjaan Lantai kerja bawah T=10 cm, besi 8 mm m³ 2.00 963,600.00 1,927,200.00
Pekerjaan Plat Beton Atas T=10 cm, besi 8 mm m³ 0.20 963,600.00 192,720.00
Dinding Bata m³ 6.00 122,400.00 734,400.00
Pekerjaan Urugan Pasir m³ 2.00 268,300.00 536,600.00
Alat bantu ls 1.00 89,000.00 89,000.00
JUMLAH 7,651,720.00 382,500.00 8,034,220.00
KEUNTUNGAN MAX 10% 765,172.00 38,250.00 803,422.00
10%
DIBULATKAN 8,416,800.00 420,700.00 8,837,600.00
2 Pemasangan Roff Tank 1 m³

FRP Tank unit 1.00 3,500,000.00 3,500,000.00
Accesoris Pelengkakap dan Alat bantu ls 1.00 87,500.00 87,500.00
JUMLAH 3,587,500.00 179,300.00 3,766,800.00
KEUNTUNGAN MAX 10% 358,750.00 17,930.00 376,680.00
10%
DIBULATKAN 3,946,200.00 197,200.00 4,143,400.00
3 Pekerjaan Bak Kontrol 600 x 600

Galian Tanah m³ 0.64 85,900.00 54,976.00
Pasangan Bata m² 2.16 122,400.00 264,384.00
Plesteran + Acian m² 2.16 98,800.00 213,408.00
BAHAN
Tutup Beton Bertulang Bak Kontrol m³ 0.04 4,500,000.00 162,000.00
Aksesories penggantung, sambungan, elbows. ls 1.00 10,900.00 10,900.00
JUMLAH 776,168.00 77,600.00 853,768.00
KEUNTUNGAN MAX 10% 77,616.80 7,760.00 85,376.80
10%
DIBULATKAN 853,700.00 85,300.00 939,100.00

Galian Tanah m³ 0.49 85,900.00 42,091.00
Pasangan Bata m² 2.80 122,400.00 342,720.00
BAHAN
JUMLAH 1,529,291.00 152,900.00 1,682,191.00
KEUNTUNGAN MAX 10% 152,929.10 15,290.00 168,219.10
10%
DIBULATKAN 1,682,200.00 168,100.00 1,850,400.00

Galian Tanah m³ 0.58 85,900.00 49,478.40
Pasangan Bata m² 2.88 122,400.00 352,512.00
BAHAN
JUMLAH 963,934.40 96,300.00 1,060,234.40
KEUNTUNGAN MAX 10% 96,393.44 9,630.00 106,023.44
10%
DIBULATKAN 1,060,300.00 105,900.00 1,166,200.00

Galian Tanah m³ 0.96 85,900.00 82,464.00
Pasangan Bata m² 4.00 122,400.00 489,600.00
BAHAN
JUMLAH 1,378,964.00 137,800.00 1,516,764.00
KEUNTUNGAN MAX 10% 137,896.40 13,780.00 151,676.40
10%
DIBULATKAN 1,516,800.00 151,500.00 1,668,400.00

Galian Tanah m³ 1.68 85,900.00 144,312.00
Pasangan Bata m² 5.76 122,400.00 705,024.00
BAHAN
JUMLAH 2,067,124.00 206,700.00 2,273,824.00
KEUNTUNGAN MAX 10% 206,712.40 20,670.00 227,382.40
10%
DIBULATKAN 2,273,800.00 227,300.00 2,501,200.00
8 Pekerjaan Sumur Resapan
Galian Tanah 2 meter m³ 0.96 85,900.00 82,464.00
Pasangan Bata m² 2.16 122,400.00 264,384.00
BAHAN Tutup Beton Bertulang Bak Kontrol m³ 0.04 4,500,000.00 162,000.00
Pengiisi Sumur Resapan (ijuk, batu, Split, pasir) m³ 1.00 500,000.00 500,000.00
JUMLAH 1,539,956.00 146,600.00 1,686,556.00
KEUNTUNGAN MAX 10% 153,995.60 14,660.00 168,655.60
10%
DIBULATKAN 1,693,900.00 161,200.00 1,855,200.00
9 Pekerjaan Groundtank P=20 m, L= 10 m, T=3m

Bouwplank m' 60.00 62,800.00 3,768,000.00
Pek. Pasangan Batu Kosong dasar Groundtank m³ 20.00 462,900.00 9,258,000.00
Galian Tanah m³ 693.00 85,900.00 59,528,700.00
Pek. Galian Straus Pile Dia. 25 cm m³ 9.42 314,700.00 2,964,474.00
Pembesian Fondasi StrausPile kg 1,383.66 16,400.00 22,692,024.00
Cor Beton K- 175 FondaSI Strauss Pile m³ 9.42 1,151,300.00 10,845,246.00
Pemadatan Tanah m² 200.00 164,800.00 32,960,000.00
Urugan Pasir T.10cm m³ 20.00 268,300.00 5,366,000.00
Lantai Kerja T.5cm m² 10.00 963,600.00 9,636,000.00
Waterproofing Bawah Membrane m² 200.00 91,000.00 18,200,000.00
Pembesian Lantai Bawah BJTP 24 dia. 12 Double kg 4,815.56 15,000.00 72,233,400.00
Pek. Cor Lantai Bawah, T = 40 cm K 175 m³ 60.00 1,151,300.00 69,078,000.00
Pek Pembesian BJTP 24 dia. 12 Kolom 25/25 kg 555.99 15,000.00 8,339,850.00
Bekisting Kolom 25/25 m² 96.00 138,600.00 13,305,600.00
Cor beton K175 Kolom 25/25 m³ 6.00 1,151,300.00 6,907,800.00
Pek Pembesian BJTP 24 dia. 12 Balok Bawah 20/30 kg 1,647.83 15,000.00 24,717,450.00
Bekisting Balok Bawah 20/30 m² 89.60 263,900.00 23,645,440.00
Cor beton K175 Balok Bawah 20/30 m³ 10.32 1,151,300.00 11,881,416.00
Pek Pembesian BJTP 24 dia. 12 Balok Atas 20/30 kg 1,647.83 15,000.00 24,717,450.00
Bekisting Balok Atas 20/30 m² 89.60 263,900.00 23,645,440.00
Cor beton K175 Balok Atas 20/30 m³ 10.32 1,151,300.00 11,881,416.00
Pembesian Dinding dia 1010 Tegak kg 1,528.93 15,000.00 22,933,950.00
Bekisting Dinding m² 360.00 239,000.00 86,040,000.00
Cor Beton Dinding T.10cm 1:1,5:2,5 m³ 36.00 1,151,300.00 41,446,800.00
Pembesian Tutup dia 12 kg 4,815.56 15,000.00 72,233,400.00
Cor Beton Tutup T.10cm 1:1,5:2,5 m³ 40.00 1,151,300.00 46,052,000.00
Bekisting Tutup m² 212.00 175,400.00 37,184,800.00
Waterproofing Dinding Luar Membrane m² 180.00 91,000.00 16,380,000.00
Waterproofing Dinding Dalam Coating m² 180.00 91,000.00 16,380,000.00
Waterproofing Atas Tutup Coating m² 200.00 91,000.00 18,200,000.00
Keramik Dinding Dalam 20x20cm m² 180.00 129,600.00 23,328,000.00
Keramik Lantai Dalam 20x20cm m² 200.00 129,600.00 25,920,000.00
Urugan Tanah Kembali ex.Galian m³ 180.00 61,400.00 11,052,000.00
Acian dengan semen instan Luar Bagian yg Tampak m² 90.00 45,600.00 4,104,000.00
Tutup Besi Man Hole 50x50cm bh 3.00 500,000.00 1,500,000.00
Peralatan Bantu + Acceosris tangga + dll ls 1.00 44,416,332.80 44,416,332.80
JUMLAH 932,742,988.80 46,637,100.00 979,380,088.80
KEUNTUNGAN MAX 10% 93,274,298.88 4,663,710.00 97,938,008.88
10%
JUMLAH + KEUNTUNGAN 1,026,017,287.68 51,300,810.00 1,077,318,097.68
DIBULATKAN 1,026,017,200.00 51,300,800.00 1,077,318,000.00
10 Pekerjaan Septiktank UK. 200 x 200 X 150 cm (kap. = 6 m³)

Pas.Bouwplank m' 8.00 62,800.00 502,400.00
Galian Tanah m³ 6.00 85,900.00 515,400.00
Pemadatan Tanah m² 4.00 164,800.00 659,200.00
Urugan Pasir Dasar T.10cm m³ 0.40 268,300.00 107,320.00
Lantai Kerja 1:3:5 Krl T.5cm m³ 0.20 963,600.00 192,720.00
Pas.Bata Merah m² 38.61 122,400.00 4,725,864.00
Bekisting Ring Balk m² 1.00 263,900.00 263,900.00
Beton 1pc:2psr:3Spl m³ 0.10 1,151,300.00 115,130.00
Beton Tulang Plat Tutup T.10cm
Bak Kontrol Inlet dan Out Let 30x30x30cm bh 1.00 500,000.00 500,000.00
Sparingsparing ls 1.00 379,096.70 379,096.70
Man Hole ls 1.00 796,103.07 796,103.07
Pipa Bau dia 1,5" Type D ls 1.00 758,193.40 758,193.40
Urugan Tanah Kembali m³ 1.50 61,400.00 92,100.00
Peralatan Bantu + Acceosris tangga + dll ls 1.00 480,371.36 480,371.36
JUMLAH 10,087,798.53 504,300.00 10,592,098.53
KEUNTUNGAN MAX 10% 1,008,779.85 50,430.00 1,059,209.85
10%
DIBULATKAN 11,096,500.00 554,700.00 11,651,300.00
F. PEKERJAAN TATA UDARA
1 Pemasang EX-haust Fan 150 CMH Type Ceilling
Exhaust Fan 150 CMH unit 1.00 375,000.00 375,000.00
BAHAN
JUMLAH 393,700.00 37,500.00 431,200.00
KEUNTUNGAN MAX 10% 39,370.00 3,750.00 43,120.00
10%
DIBULATKAN 433,000.00 41,200.00 474,300.00
2 Pemasang EX-haust Fan

Ex-Haust Fan Type Ceilling Recessed Mounted Kap. 100 unit 1.00 350,000.00 350,000.00
BAHAN
JUMLAH 367,500.00 35,000.00 402,500.00
KEUNTUNGAN MAX 10% 36,750.00 3,500.00 40,250.00
10%
DIBULATKAN 404,200.00 38,500.00 442,700.00
3 Pemasang EX-haust Fan

Ex-Haust Fan Type Ceilling Recessed Mounted Kap. 450 unit 1.00 425,000.00 425,000.00
BAHAN
JUMLAH 446,200.00 42,500.00 488,700.00
KEUNTUNGAN MAX 10% 44,620.00 4,250.00 48,870.00
10%
DIBULATKAN 490,800.00 46,700.00 537,500.00
4 Pemasang EX-haust Fan Air Grill (EAG) 480 cfm

Ex-Haust air grille ukuran (30x30x10 cm) unit 1.00 250,000.00 250,000.00
BAHAN
JUMLAH 262,500.00 25,000.00 287,500.00
KEUNTUNGAN MAX 10% 26,250.00 2,500.00 28,750.00
10%
DIBULATKAN 288,700.00 27,500.00 316,200.00
5 Pemasang Vent Camp

Vent Camp unit 1.00 185,200.00 185,200.00
BAHAN
JUMLAH 194,400.00 18,500.00 212,900.00
KEUNTUNGAN MAX 10% 19,440.00 1,850.00 21,290.00
10%
DIBULATKAN 213,800.00 20,300.00 234,100.00
6 Pemasangan Wall Mounted AC type Split Kapasitas 5,000 btu/h

Wall Mounting Kapasitas 5,000 btu/h unit 1.00 4,340,000.00 4,340,000.00
BAHAN
JUMLAH 4,557,000.00 434,000.00 4,991,000.00
KEUNTUNGAN MAX 10% 455,700.00 43,400.00 499,100.00
10%
DIBULATKAN 5,012,700.00 477,400.00 5,490,100.00
7 Pemasangan Wall Mounted AC type Split kap. 7,000 btu/h

Type Wall Mounting Kap. 7,000 btu/h unit 1.00 5,810,000.00 5,810,000.00
BAHAN
JUMLAH 6,100,500.00 581,000.00 6,681,500.00
KEUNTUNGAN MAX 10% 610,050.00 58,100.00 668,150.00
10%
DIBULATKAN 6,710,500.00 639,100.00 7,349,600.00
8 Pemasangan Wall Mounted AC type Split kap. 9,000 btu/h

Type Wall Mounting Kap. 9,000 btu/h unit 1.00 6,380,000.00 6,380,000.00
BAHAN
JUMLAH 6,699,000.00 638,000.00 7,337,000.00
KEUNTUNGAN MAX 10% 669,900.00 63,800.00 733,700.00
10%
DIBULATKAN 7,368,900.00 701,800.00 8,070,700.00
9 Pemasangan Wall Mounted AC type Split kapasitas 12.000 btu/h

Type Wall Mounting Kapasitas 12.000 btu/h unit 1.00 7,560,000.00 7,560,000.00
BAHAN
JUMLAH 7,938,000.00 756,000.00 8,694,000.00
KEUNTUNGAN MAX 10% 793,800.00 75,600.00 869,400.00
10%
DIBULATKAN 8,731,800.00 831,600.00 9,563,400.00

BAHAN
JUMLAH 5,722,500.00 545,000.00 6,267,500.00
KEUNTUNGAN MAX 10% 572,250.00 54,500.00 626,750.00
10%
10%
DIBULATKAN 6,294,700.00 599,500.00 6,894,200.00
BAHAN
JUMLAH 16,306,500.00 1,553,000.00 17,859,500.00
KEUNTUNGAN MAX 10% 1,630,650.00 155,300.00 1,785,950.00
10%
DIBULATKAN 17,937,100.00 1,708,300.00 19,645,400.00
12 Pemasangan Ceilling AC type Casette kapasitas 24.000 btu/h

Type Ceilling Kapasitas 24.000 btu/h unit 1.00 19,800,000.00 19,800,000.00
BAHAN
JUMLAH 20,790,000.00 1,980,000.00 22,770,000.00
KEUNTUNGAN MAX 10% 2,079,000.00 198,000.00 2,277,000.00
10%
DIBULATKAN 22,869,000.00 2,178,000.00 25,047,000.00

BAHAN
Peralatan Bantu ls 1.00 1,043,000.00 1,043,000.00
JUMLAH 21,903,000.00 2,086,000.00 23,989,000.00
KEUNTUNGAN MAX 10% 2,190,300.00 208,600.00 2,398,900.00
10%
DIBULATKAN 24,093,300.00 2,294,600.00 26,387,900.00

BAHAN
JUMLAH 32,077,500.00 3,055,000.00 35,132,500.00
KEUNTUNGAN MAX 10% 3,207,750.00 305,500.00 3,513,250.00
10%
DIBULATKAN 35,285,200.00 3,360,500.00 38,645,700.00
15 Pemasangan Ceilling AC type Cassette kapasitas 42.000 btu/h

BAHAN
JUMLAH 37,537,500.00 3,575,000.00 41,112,500.00
KEUNTUNGAN MAX 10% 3,753,750.00 357,500.00 4,111,250.00
10%
DIBULATKAN 41,291,200.00 3,932,500.00 45,223,700.00
16 Pemasangan Ceilling AC type Cassette kapasitas 48.000 btu/h

BAHAN
JUMLAH 41,737,500.00 3,975,000.00 45,712,500.00
KEUNTUNGAN MAX 10% 4,173,750.00 397,500.00 4,571,250.00
10%
DIBULATKAN 45,911,200.00 4,372,500.00 50,283,700.00
17 Pemasangan Outdoor type AC VRV 230,000 btu/h

Outdoor Unit AC kap. 230,000 btu/h unit 1.00 263,479,000.00 263,479,000.00
BAHAN
JUMLAH 276,652,900.00 26,347,900.00 303,000,800.00
KEUNTUNGAN MAX 10% 27,665,290.00 2,634,790.00 30,300,080.00
10%
DIBULATKAN 304,318,100.00 28,982,600.00 333,300,800.00

BAHAN
JUMLAH 322,743,700.00 30,737,500.00 353,481,200.00
KEUNTUNGAN MAX 10% 32,274,370.00 3,073,750.00 35,348,120.00
10%
DIBULATKAN 355,018,000.00 33,811,200.00 388,829,300.00

BAHAN
JUMLAH 350,158,200.00 33,348,400.00 383,506,600.00
KEUNTUNGAN MAX 10% 35,015,820.00 3,334,840.00 38,350,660.00
10%
DIBULATKAN 385,174,000.00 36,683,200.00 421,857,200.00

BAHAN
JUMLAH 460,812,400.00 43,886,900.00 504,699,300.00
KEUNTUNGAN MAX 10% 46,081,240.00 4,388,690.00 50,469,930.00
10%
DIBULATKAN 506,893,600.00 48,275,500.00 555,169,200.00
21 Pemasangan AC Portable type Standing Kap. 24.900 btu/h
Ac Portable type Standing Kap. 24.900 Btu/h unit 1.00 12,000,000.00 12,000,000.00
BAHAN
JUMLAH 12,600,000.00 1,200,000.00 13,800,000.00
KEUNTUNGAN MAX 10% 1,260,000.00 120,000.00 1,380,000.00
10%
DIBULATKAN 13,860,000.00 1,320,000.00 15,180,000.00
22 Pemasangan Pipa AC kapasitas < 19,100 btu/h

Pipa AC < 19.100 Btu/h dia.6,35 mm (1/4) x 12,7 mm (1 m' 1.00 44,500.00 44,500.00
BAHAN
JUMLAH 46,700.00 4,400.00 51,100.00
KEUNTUNGAN MAX 10% 4,670.00 440.00 5,110.00
10%
DIBULATKAN 51,300.00 4,800.00 56,200.00
23 Pemasangan Pipa AC kapasitas < 54.600 Btu/h

Pipa AC < 54.600 Btu/h dia.9,52 mm (3/8) x 15,88 mm (5 m' 1.00 65,500.00 65,500.00
BAHAN
JUMLAH 68,700.00 6,500.00 75,200.00
KEUNTUNGAN MAX 10% 6,870.00 650.00 7,520.00
10%
DIBULATKAN 75,500.00 7,100.00 82,700.00

Pipa AC < 242.300 Btu/h dia.15,88 mm (5/8) x 28,58 mm m' 1.00 382,000.00 382,000.00
BAHAN
JUMLAH 401,100.00 38,200.00 439,300.00
KEUNTUNGAN MAX 10% 40,110.00 3,820.00 43,930.00
10%
DIBULATKAN 441,200.00 42,000.00 483,200.00

Pipa AC < 354.900 Btu/h dia.19,05 mm (3/4) x 41,3 mm ( m' 1.00 432,700.00 432,700.00
BAHAN
JUMLAH 454,300.00 43,200.00 497,500.00
KEUNTUNGAN MAX 10% 45,430.00 4,320.00 49,750.00
10%
DIBULATKAN 499,700.00 47,500.00 547,200.00
26 Pemasangan Joint Refnet

Refnet Joint & Header m' 1.00 4,770,000.00 4,770,000.00
BAHAN
JUMLAH 5,008,500.00 477,000.00 5,485,500.00
KEUNTUNGAN MAX 10% 500,850.00 47,700.00 548,550.00
10%
DIBULATKAN 5,509,300.00 524,700.00 6,034,000.00
F. PEKERJAAN ALAT PEMADAM API

1 Pemasangan Fire Extinguishers Kap. 6 kg
Fire Extinguishers 6 Kg Dry cemical powder class ABC unit 1.00 1,425,000.00 1,425,000.00
BAHAN
JUMLAH 1,496,200.00 71,200.00 1,567,400.00
KEUNTUNGAN MAX 10% 149,620.00 7,120.00 156,740.00
10%
DIBULATKAN 1,645,800.00 78,300.00 1,724,100.00
2 Pemasangan Fire Extinguishers Kap. 3 kg

Fire Extinguishers 3 Kg Dry cemical powder class ABC unit 1.00 420,000.00 420,000.00
BAHAN
JUMLAH 441,000.00 21,000.00 462,000.00
KEUNTUNGAN MAX 10% 44,100.00 2,100.00 46,200.00
10%
DIBULATKAN 485,100.00 23,100.00 508,200.00
3 Pekerjaan1 Unit Instalasi Indoor Hydrant

Indoor Hydrant Box bh 1.00 3,200,000.00 3,200,000.00
BAHAN
JUMLAH 3,216,000.00 321,600.00 3,537,600.00
KEUNTUNGAN MAX 10% 321,600.00 32,160.00 353,760.00
10%
DIBULATKAN 3,537,600.00 353,700.00 3,891,300.00
4 Pekerjaan1 Unit Instalasi Outdoor Hydrant

Outdoor Hydrant Box bh 1.00 4,500,000.00 4,500,000.00
BAHAN
JUMLAH 4,522,500.00 452,200.00 4,974,700.00
KEUNTUNGAN MAX 10% 452,250.00 45,220.00 497,470.00
10%
DIBULATKAN 4,974,700.00 497,400.00 5,472,100.00
5 Pekerjaan Fire Alarm Annunciator

Fire Alarm Annunciator bh 1.00 4,048,000.00 4,048,000.00
BAHAN
JUMLAH 4,250,400.00 425,000.00 4,675,400.00
KEUNTUNGAN MAX 10% 425,040.00 42,500.00 467,540.00
10%
DIBULATKAN 4,675,400.00 467,500.00 5,142,900.00
6 Pekerjaan Instalasi Fire Alarm
NYA 1,5 mm2 m 48.00 2,200.00 105,600.00
BAHAN Pipa High Impact, dia. 1/2" m 4.00 3,900.00 15,600.00
JUMLAH 127,200.00 12,700.00 139,900.00
KEUNTUNGAN MAX 10% 12,720.00 1,270.00 13,990.00
10%
DIBULATKAN 139,900.00 13,900.00 153,800.00
7 Pemasangan TB - FA 10 Pairs
TB - FA 10 Pairs bh 1.00 660,000.00 660,000.00
BAHAN
JUMLAH 693,000.00 69,300.00 762,300.00
KEUNTUNGAN MAX 10% 69,300.00 6,930.00 76,230.00
10%
DIBULATKAN 762,300.00 76,200.00 838,500.00
ANALISA HARGA SATUAN ELEKTRIKAL
HARGA SATUAN BAHAN HARGA SATUAN UPAH

NO KODE KEBUTUHAN SAT. INDEKS HARGA SATUAN (RP) JUMLAH HARGA (RP)
(RP) (RP)
1. PEKERJAAN PANEL
A. PANEL - LVMDP
Box Panel ( 180 x 80 x 60 ) cm unit 1.00 5,680,180.00 5,680,180.00
MCCB, 300 - 400 A / 50 KA unit 1.00 4,560,600.00 4,560,600.00
MCCB, 175 - 250 A / 36 KA unit 1.00 2,279,200.00 2,279,200.00
MCCB, 80 - 100 A / 36 KA unit 2.00 1,088,450.00 2,176,900.00
MCB, 6 - 10 - 16 - 20 A / 3 PH/10-15KA unit 4.00 334,075.00 1,336,300.00
KW Meter 3P/4W3CT WTC96 AN unit 1.00 2,637,500.00 2,637,500.00
Double Volt Meter unit 1.00 694,400.00 694,400.00
Cos Phi Meter FECT96 unit 3.00 2,206,600.00 6,619,800.00
BAHAN
Ampere Meter 800/5A EC 96 unit 1.00 276,500.00 276,500.00
Fuse Control 2 A unit 2.00 15,000.00 30,000.00
Pilot Lamp 220 VAC c/w : LED unit 1.00 25,000.00 25,000.00
Emergency Stop unit 1.00 314,100.00 314,100.00
Busbar & accessories ls 3.00 450,000.00 1,350,000.00
Alat Bantu ls 1.00 1,047,500.00 1,047,500.00
Wirring & Instalasi pemasangan ls 1.00 2,095,000.00 2,095,000.00
Jumlah 31,122,980.00 31,122,980.00

Keuntungan Max 10% 10% 3,112,298.00 3,112,298.00
Jumlah + Keuntungan 34,235,278.00 34,235,278.00
Dibulatkan 34,235,200.00 34,235,200.00
B. PANEL - SDP
MCCB, 175 - 250 A / 36 KA unit 1.00 2,279,200.00 2,279,200.00
MCCB, 40 - 50 A / 36 KA unit 3.00 1,088,450.00 3,265,350.00
MCB, 20 - 32A / 3 PH/10-15 KA unit 7.00 358,800.00 2,511,600.00
MCCB, 100 - 125 A / 36 KA unit 1.00 1,529,000.00 1,529,000.00
MCB, 6 - 10 - 16 - 20 A / 3 PH/10-15KA unit 3.00 334,075.00 1,002,225.00
Cos Phi Meter FECT96 unit 3.00 2,206,600.00 6,619,800.00
BAHAN
Emergency Stop unit 1.00 314,100.00 314,100.00
Busbar & accessories ls 3.00 450,000.00 1,350,000.00
Alat Bantu ls 1.00 927,300.00 927,300.00
Wirring & Instalasi pemasangan ls 1.00 1,854,700.00 1,854,700.00
Jumlah 25,929,175.00 25,929,175.00

Keuntungan Max 10% 10% 2,592,917.50 2,592,917.50
Dibulatkan 28,522,000.00 28,522,000.00
C. PANEL PP/LP - LD
MCB, 6 - 10 - 16 - 20 A / 3 PH/10-15KA unit 1.00 334,075.00 334,075.00
MCB, 10 A / 1 PH/6 KA unit 9.00 45,000.00 405,000.00
MCB, 6 A / 1 PH/6 KA unit 4.00 45,000.00 180,000.00
BAHAN Pilot Lamp 220 VAC c/w : LED unit 3.00 25,000.00 75,000.00
Busbar & accessories ls 1.00 150,000.00 150,000.00
Aksesories ls 1.00 440,900.00 440,900.00
Alat Bantu ls 1.00 220,400.00 220,400.00
Wirring & Instalasi pemasangan ls 1.00 484,900.00 484,900.00
Jumlah 5,555,275.00 5,555,275.00

Keuntungan Max 10% 10% 555,527.50 555,527.50
Dibulatkan 6,110,800.00 6,110,800.00
D. PANEL PP/LP - L1
MCB, 20 - 32A / 3 PH/10-15 KA unit 1.00 358,800.00 358,800.00
MCB, 6 - 10 - 16 - 20 A / 3 PH/10-15KA unit 1.00 334,075.00 334,075.00
MCB, 10 A / 1 PH/6 KA unit 8.00 45,000.00 360,000.00
MCB, 6 A / 1 PH/6 KA unit 7.00 45,000.00 315,000.00
BAHAN
Busbar & accessories set 1.00 150,000.00 150,000.00
Aksesories set 1.00 485,700.00 485,700.00
Alat Bantu set 1.00 242,800.00 242,800.00
Jumlah 6,120,675.00 6,120,675.00

Keuntungan Max 10% 10% 612,067.50 612,067.50
Dibulatkan 6,732,700.00 6,732,700.00
E. PANEL PP/LP - L2
MCB, 20 - 32A / 3 PH/10-15 KA unit 1.00 358,800.00 358,800.00
MCB, 6 - 10 - 16 - 20 A / 3 PH/10-15KA unit 1.00 334,075.00 334,075.00
MCB, 10 A / 1 PH/6 KA unit 17.00 45,000.00 765,000.00
MCB, 6 A / 1 PH/6 KA unit 4.00 45,000.00 180,000.00
BAHAN
Busbar & accessories set 1.00 150,000.00 150,000.00
Aksesories set 1.00 512,700.00 512,700.00
Alat Bantu set 1.00 256,300.00 256,300.00
Jumlah 6,460,875.00 6,460,875.00

Keuntungan Max 10% 10% 646,087.50 646,087.50
Dibulatkan 7,106,900.00 7,106,900.00
G. PANEL PP/LP - L3
MCCB, 63 - 8O A / 36 KA unit 1.00 1,056,550.00 1,056,550.00
MCB, 10 A / 1 PH/6 KA unit 10.00 45,000.00 450,000.00
MCB, 6 A / 1 PH/6 KA unit 7.00 45,000.00 315,000.00
Aksesories ls 1.00 561,100.00 561,100.00
Alat Bantu ls 1.00 280,500.00 280,500.00
Jumlah 7,070,350.00 7,070,350.00

Keuntungan Max 10% 10% 707,035.00 707,035.00
Dibulatkan 7,777,300.00 7,777,300.00
H. PANEL PP/LP - L4
MCB, 20 - 32A / 3 PH/10-15 KA unit 1.00 358,800.00 358,800.00
MCB, 10 A / 1 PH/6 KA unit 13.00 45,000.00 585,000.00
MCB, 6 A / 1 PH/6 KA unit 7.00 45,000.00 315,000.00
Aksesories ls 1.00 504,800.00 504,800.00
Alat Bantu ls 1.00 252,400.00 252,400.00
Jumlah 6,361,300.00 6,361,300.00

Keuntungan Max 10% 10% 636,130.00 636,130.00
Dibulatkan 6,997,400.00 6,997,400.00
I. PANEL PP/LP - 0L
MCB, 6 - 10 - 16 - 20 A / 3 PH/10-15KA unit 1.00 334,075.00 334,075.00
MCB, 10 A / 1 PH/6 KA unit 7.00 45,000.00 315,000.00
MCB, 6 A / 1 PH/6 KA unit 2.00 45,000.00 90,000.00
Timer Switch unit 3.00 605,000.00 1,815,000.00
BAHAN
Aksesories ls 1.00 574,400.00 574,400.00
Alat Bantu ls 1.00 287,200.00 287,200.00
Jumlah 7,238,355.00 7,238,355.00

Keuntungan Max 10% 10% 723,835.50 723,835.50
Dibulatkan 7,962,100.00 7,962,100.00
J. PANEL SDP-PUMP
MCCB, 125 - 160 A / 36 KA unit 1.00 1,827,650.00 1,827,650.00
MCCB, 63 - 8O A / 36 KA unit 1.00 1,056,550.00 1,056,550.00
MCB, 20 - 32A / 3 PH/10-15 KA unit 1.00 358,800.00 358,800.00
MCB, 6 - 10 - 16 - 20 A / 3 PH/10-15KA unit 4.00 334,075.00 1,336,300.00
Ampere Meter 800/5A EC 96 unit 4.00 276,500.00 1,106,000.00
Volt Meter 0-500V EC 96 unit 1.00 316,700.00 316,700.00
BAHAN Selector Switch M-O-A 2P unit 3.00 68,800.00 206,400.00
Aksesories ls 1.00 860,000.00 860,000.00
Alat Bantu ls 1.00 435,000.00 435,000.00
Jumlah 10,951,450.00 10,951,450.00

Keuntungan Max 10% 10% 1,095,145.00 1,095,145.00
Dibulatkan 12,046,500.00 12,046,500.00
K. PANEL SDP-PUMP HYDRANT
MCCB, 63 - 8O A / 36 KA unit 1.00 1,056,550.00 1,056,550.00
MCB, 20 - 32A / 3 PH/10-15 KA unit 3.00 358,800.00 1,076,400.00
Relay MY4 220V + Socket unit 3.00 35,000.00 105,000.00
Contactor 25A 3P LC 1D09M7 unit 3.00 262,200.00 786,600.00
BAHAN
puse Carrier 4 A unit 3.00 23,500.00 70,500.00
Aksesories ls 1.00 668,900.00 668,900.00
Alat Bantu ls 1.00 339,400.00 339,400.00
Jumlah 8,543,600.00 8,543,600.00

Keuntungan Max 10% 10% 854,360.00 854,360.00
Dibulatkan 9,397,900.00 9,397,900.00
L. PANEL SDP-PUMP TRANSFER
MCB 25 A/3p-w/50kA unit 1.00 825,000.00 825,000.00
MCB, 20 - 32A / 3 PH/10-15 KA unit 2.00 358,800.00 717,600.00
MCB, 6 - 10 - 16 - 20 A / 3 PH/10-15KA unit 2.00 334,075.00 668,150.00
BAHAN
Selector Switch M-O-A 2P unit 2.00 68,800.00 137,600.00
Puse Carrier 4 A unit 2.00 23,500.00 47,000.00
Aksesories ls 1.00 658,400.00 658,400.00
Alat Bantu ls 1.00 334,200.00 334,200.00
Jumlah 8,411,000.00 8,411,000.00

Keuntungan Max 10% 10% 841,100.00 841,100.00
Dibulatkan 9,252,100.00 9,252,100.00
M. PANEL SDP-PUMP BOOSTER
MCB, 20 - 32A / 3 PH/10-15 KA unit 1.00 358,800.00 358,800.00
MCB, 10 A / 1 PH/6 KA unit 2.00 45,000.00 90,000.00
BAHAN Selector Switch M-O-A 2P unit 2.00 68,800.00 137,600.00
Puse Carrier 4 A unit 2.00 23,500.00 47,000.00
Aksesories ls 1.00 425,400.00 425,400.00
Alat Bantu ls 1.00 217,700.00 217,700.00
Jumlah 5,475,320.00 5,475,320.00

Keuntungan Max 10% 10% 547,532.00 547,532.00
Dibulatkan 6,022,800.00 6,022,800.00
N. PANEL SDP-AC.D
MCB, 6 - 10 - 16 - 20 A / 3 PH/10-15KA unit 1.00 334,075.00 334,075.00
MCB, 16 A / 1 PH/6 KA unit 3.00 125,300.00 375,900.00
MCB, 10 A / 1 PH/6 KA unit 3.00 45,000.00 135,000.00
Aksesories ls 1.00 376,500.00 376,500.00
Alat Bantu ls 1.00 188,200.00 188,200.00
Jumlah 4,744,655.00 4,744,655.00

Keuntungan Max 10% 10% 474,465.50 474,465.50
Dibulatkan 5,219,100.00 5,219,100.00
N. PANEL SDP-AC.1
MCB, 6 - 10 - 16 - 20 A / 3 PH/10-15KA unit 1.00 334,075.00 334,075.00
MCB, 10 A / 1 PH/6 KA unit 18.00 45,000.00 810,000.00
Aksesories ls 1.00 475,900.00 475,900.00
Alat Bantu ls 1.00 237,900.00 237,900.00
Jumlah 5,996,555.00 5,996,555.00

Keuntungan Max 10% 10% 599,655.50 599,655.50
Dibulatkan 6,596,200.00 6,596,200.00
O. PANEL SDP-AC.2
MCB, 6 - 10 - 16 - 20 A / 3 PH/10-15KA unit 1.00 334,075.00 334,075.00
MCB, 10 A / 1 PH/6 KA unit 20.00 45,000.00 900,000.00
Aksesories ls 1.00 484,900.00 484,900.00
Alat Bantu ls 1.00 242,400.00 242,400.00
Jumlah 6,109,955.00 6,109,955.00

Keuntungan Max 10% 10% 610,995.50 610,995.50
Dibulatkan 6,720,900.00 6,720,900.00
P. PANEL SDP-AC.3
MCB, 6 - 10 - 16 - 20 A / 3 PH/10-15KA unit 1.00 334,075.00 334,075.00
MCB, 10 A / 1 PH/6 KA unit 22.00 45,000.00 990,000.00
Aksesories ls 1.00 493,900.00 493,900.00
Alat Bantu ls 1.00 246,900.00 246,900.00
Jumlah 6,223,355.00 6,223,355.00

Keuntungan Max 10% 10% 622,335.50 622,335.50
Dibulatkan 6,845,600.00 6,845,600.00
Q. PANEL SDP-AC.4
MCB, 6 - 10 - 16 - 20 A / 3 PH/10-15KA unit 1.00 334,075.00 334,075.00
MCB, 10 A / 1 PH/6 KA unit 12.00 45,000.00 540,000.00
Aksesories ls 1.00 448,900.00 448,900.00
Alat Bantu ls 1.00 224,400.00 224,400.00
Jumlah 5,656,355.00 5,656,355.00

Keuntungan Max 10% 10% 565,635.50 565,635.50
Dibulatkan 6,221,900.00 6,221,900.00
R. PANEL SDP-AC-LIFT
MCB, 6 - 10 - 16 - 20 A / 3 PH/10-15KA unit 1.00 334,075.00 334,075.00
MCB 6 A / 1 PH/6kA unit 9.00 45,000.00 405,000.00
MCB 10 A / 1 PH/6kA unit 4.00 45,000.00 180,000.00
BAHAN Volt Meter 0-500v EC 96 unit 1.00 316,700.00 316,700.00
Aksesories ls 1.00 385,900.00 385,900.00
Alat Bantu ls 1.00 192,900.00 192,900.00
Jumlah 4,650,325.00 4,650,325.00

Keuntungan Max 10% 10% 465,032.50 465,032.50
Dibulatkan 5,115,300.00 5,115,300.00
S. PANEL PP Lantai Semi Basement (Pasar)
MCB 16 A 3PH unit 1.00 334,075.00 334,075.00
MCB 10 A 3PH unit 6.00 334,075.00 2,004,450.00
MCB 10 A 1 PH unit 13.00 45,000.00 585,000.00
Pilot Lamp set 3.00 25,000.00 75,000.00
Fuse Pilot Lamp set 3.00 15,000.00 45,000.00
BAHAN
Wiring & Busbar set 1.00 5,500,000.00 5,500,000.00
Panel Kosong uk. 70 x 90 x 30 cm set 1.00 1,150,000.00 1,150,000.00
Aksesories ls 1.00 969,300.00 969,300.00
Alat Bantu ls 1.00 484,600.00 484,600.00
Jumlah 11,147,425.00 11,147,425.00

Keuntungan Max 10% 10% 1,114,742.50 1,114,742.50
Dibulatkan 12,262,100.00 12,262,100.00
R. PANEL PP GWT & R. POMPA
Panel Kosong uk. 80 x 100 x 30 cm unit 1.00 1,600,000.00 1,600,000.00
MCB 40 A 3PH unit 1.00 242,000.00 242,000.00
MCB 25 A 3PH unit 1.00 214,000.00 214,000.00
MCB 10 A 3PH unit 1.00 334,075.00 334,075.00
Pilot Lamp unit 3.00 25,000.00 75,000.00
BAHAN
Fuse Pilot Lamp unit 3.00 15,000.00 45,000.00
Aksesories ls 1.00 251,000.00 251,000.00
Alat Bantu ls 1.00 125,500.00 125,500.00
Jumlah 3,024,575.00 3,024,575.00

Keuntungan Max 10% 10% 302,457.50 302,457.50
Dibulatkan 3,327,000.00 3,327,000.00
R. PANEL PP POMPA
MCB 25 A 3PH unit 1.00 214,000.00 214,000.00
MCB 10 A 3PH unit 4.00 334,075.00 1,336,300.00
Pilot Lamp unit 3.00 25,000.00 75,000.00
BAHAN Fuse Pilot Lamp unit 3.00 15,000.00 45,000.00
Aksesories ls 1.00 327,000.00 327,000.00
Alat Bantu ls 1.00 163,500.00 163,500.00
Jumlah 3,940,600.00 3,940,600.00

Keuntungan Max 10% 10% 394,060.00 394,060.00
Dibulatkan 4,334,600.00 4,334,600.00
R. PANEL PP/LP R. POMPA
MCB 10 A 3PH unit 4.00 334,075.00 1,336,300.00
MCB 16 A 1PH unit 3.00 125,300.00 375,900.00
MCB 10 A 1PH unit 1.00 45,000.00 45,000.00
Pilot Lamp unit 3.00 25,000.00 75,000.00
BAHAN
Aksesories ls 1.00 452,700.00 452,700.00
Alat Bantu ls 1.00 226,300.00 226,300.00
Jumlah 5,455,980.00 5,455,980.00

Keuntungan Max 10% 10% 545,598.00 545,598.00
Dibulatkan 6,001,500.00 6,001,500.00
R. PEKERJAAN PENYAMBUNGAN DAYA PLN
Penyambungan Daya PLN Kva 1.00 775,000.00 775,000.00
BAHAN
Biaya Jaminan Kva 1.00 15,000.00 15,000.00
TENAGA ONGKOS PEMASANGAN ls 1.00 79,000.00 79,000.00
Jumlah 790,000.00 79,000.00 869,000.00
Keuntungan Max 10% 10% 79,000.00 7,900.00 86,900.00
Jumlah + Keuntungan 869,000.00 86,900.00 955,900.00
Dibulatkan 869,000.00 86,900.00 955,900.00
2. PEKERJAAN RAK KABEL
RAK KABEL UK. 400 x 50
400 x 50 x 3000 m' 1.00 195,000.00 195,000.00
BAHAN Clamp U30/bolt & nut pcs 3.00 6,300.00 18,900.00
Hanger w/ bolt & nut pcs 2.00 10,800.00 21,600.00
Jumlah 235,500.00 47,100.00 282,600.00
Keuntungan Max 10% 10% 23,550.00 4,710.00 28,260.00
Dibulatkan 259,000.00 51,800.00 310,800.00
RAK KABEL UK. 200 x 50
200 x 50 x 3000 m' 1.00 71,500.00 71,500.00
BAHAN Clamp U30/bolt & nut pcs 3.00 6,300.00 18,900.00
Hanger w/ bolt & nut pcs 2.00 10,800.00 21,600.00
Jumlah 112,000.00 22,400.00 134,400.00
Keuntungan Max 10% 10% 11,200.00 2,240.00 13,440.00
Dibulatkan 123,200.00 24,600.00 147,800.00
3. PEKERJAAN INSTALASI KABEL
1 Instalasi Kabel NYY 3 x 2,5mm²
3 X 2,5 mm² m' 1.00 11,700.00 11,700.00
BAHAN
Pipa Hi-PVC, klem, dan alat bantu ls 1.00 2,900.00 2,900.00
Jumlah 14,600.00 1,400.00 16,000.00
Keuntungan Max 10% 10% 1,460.00 140.00 1,600.00
Dibulatkan 16,000.00 1,500.00 17,500.00
2 Instalasi Kabel NYY 4 x 4mm²
4 X 4 mm² m' 1.00 23,400.00 23,400.00
BAHAN
Jumlah 29,200.00 2,900.00 32,100.00
Keuntungan Max 10% 10% 2,920.00 290.00 3,210.00
Dibulatkan 32,100.00 3,100.00 35,200.00
4 X 6 mm² m' 1.00 30,150.00 30,150.00
BAHAN
Jumlah 37,650.00 3,700.00 41,350.00
Keuntungan Max 10% 10% 3,765.00 370.00 4,135.00
Dibulatkan 41,400.00 4,000.00 45,400.00
4 X 10 mm² m' 1.00 51,300.00 51,300.00
BAHAN
Jumlah 64,100.00 6,400.00 70,500.00
Keuntungan Max 10% 10% 6,410.00 640.00 7,050.00
Dibulatkan 70,500.00 7,000.00 77,500.00
4 X 16 mm² m' 1.00 73,800.00 73,800.00
BAHAN
Jumlah 92,200.00 9,200.00 101,400.00
Keuntungan Max 10% 10% 9,220.00 920.00 10,140.00
Dibulatkan 101,400.00 10,100.00 111,500.00
4 X 25 mm² m' 1.00 116,100.00 116,100.00
BAHAN
Jumlah 145,100.00 14,500.00 159,600.00
Keuntungan Max 10% 10% 14,510.00 1,450.00 15,960.00
Dibulatkan 159,600.00 15,900.00 175,500.00
4 X 35 mm² m' 1.00 155,700.00 155,700.00
BAHAN
Jumlah 194,600.00 19,400.00 214,000.00
Keuntungan Max 10% 10% 19,460.00 1,940.00 21,400.00
Dibulatkan 214,000.00 21,300.00 235,300.00
8 Instalasi Kabel NYY 4 x 70mm²/mm¹
4 X 70 mm² m' 1.00 299,700.00 299,700.00
BAHAN
Jumlah 374,600.00 37,400.00 412,000.00
Keuntungan Max 10% 10% 37,460.00 3,740.00 41,200.00
Dibulatkan 412,000.00 41,100.00 453,100.00
9 Instalasi Kabel NYY 4 x 95mm²/mm¹
4 X 95 mm² m' 1.00 415,800.00 415,800.00
BAHAN
Jumlah 519,700.00 51,900.00 571,600.00
Keuntungan Max 10% 10% 51,970.00 5,190.00 57,160.00
Dibulatkan 571,600.00 57,000.00 628,600.00
10 Instalasi Kabel NYA 6 mm²/m¹
Kabel NYA 6 mm² m' 1.00 8,667.00 8,667.00
BAHAN
Jumlah 10,767.00 1,000.00 11,767.00
Keuntungan Max 10% 10% 1,076.70 100.00 1,176.70
Dibulatkan 11,800.00 1,100.00 12,900.00
11 Instalasi Kabel NYA 16 mm²/m¹
Kabel NYA 16 mm² m' 1.00 18,000.00 18,000.00
BAHAN
Jumlah 22,500.00 2,200.00 24,700.00
Keuntungan Max 10% 10% 2,250.00 220.00 2,470.00
Dibulatkan 24,700.00 2,400.00 27,100.00
12 Instalasi Kabel Tanah NYFGBY 3 x 2,5 mm²/m¹
3 X 2,5 mm² m' 1.00 26,500.00 26,500.00
BAHAN
Jumlah 33,100.00 3,300.00 36,400.00
Keuntungan Max 10% 10% 3,310.00 330.00 3,640.00
Dibulatkan 36,400.00 3,600.00 40,000.00
13 Instalasi Kabel Tanah NYFGBY 4 x 4 mm²/m¹
4 X 4 mm² m' 1.00 55,660.00 55,660.00
BAHAN
Jumlah 69,560.00 6,900.00 76,460.00
Keuntungan Max 10% 10% 6,956.00 690.00 7,646.00
Dibulatkan 76,500.00 7,500.00 84,000.00
4 X 4 mm² m' 1.00 86,000.00 86,000.00
BAHAN
Jumlah 107,500.00 10,700.00 118,200.00
Keuntungan Max 10% 10% 10,750.00 1,070.00 11,820.00
Dibulatkan 118,200.00 11,700.00 129,900.00
4 X 95 mm² m' 1.00 356,000.00 356,000.00
BAHAN
Jumlah 445,000.00 44,500.00 489,500.00
Keuntungan Max 10% 10% 44,500.00 4,450.00 48,950.00
Dibulatkan 489,500.00 48,900.00 538,400.00
4 X 150 mm² m' 1.00 550,000.00 550,000.00
BAHAN
Jumlah 687,500.00 68,700.00 756,200.00
Keuntungan Max 10% 10% 68,750.00 6,870.00 75,620.00
Dibulatkan 756,200.00 75,500.00 831,700.00
4 X 185 mm² m' 1.00 685,000.00 685,000.00
BAHAN
Jumlah 856,200.00 85,600.00 941,800.00
Keuntungan Max 10% 10% 85,620.00 8,560.00 94,180.00
Jumlah + Keuntungan 941,820.00 94,160.00 1,035,980.00
Dibulatkan 941,800.00 94,100.00 1,035,900.00
18 Instalasi Kabel FRC 4 x1x 2.5 mm²
Kabel FRC 4 x1x 25 mm² m' 1.00 33,000.00 33,000.00
BAHAN
Jumlah 33,000.00 3,300.00 36,300.00
Keuntungan Max 10% 10% 3,300.00 330.00 3,630.00
Dibulatkan 36,300.00 3,600.00 39,900.00
19 Instalasi Kabel FRC 4 x1x 4 mm²
Kabel FRC 4 x1x 25 mm² m' 1.00 39,600.00 39,600.00
BAHAN
Jumlah 39,600.00 3,900.00 43,500.00
Keuntungan Max 10% 10% 3,960.00 390.00 4,350.00
Dibulatkan 43,500.00 4,200.00 47,700.00
20 Instalasi Kabel Penerangan /titik
Kabel NYA 3x (1 x 1.5 mm²) m' 11.00 3,696.00 40,656.00
BAHAN
Pipa Hi-PVC, klem, dan alat bantu m' 11.50 4,065.60 46,754.40
Jumlah 87,410.40 8,700.00 96,110.40
Keuntungan Max 10% 10% 8,741.04 870.00 9,611.04
Dibulatkan 96,100.00 9,500.00 105,600.00
21 Instalasi Kabel Penerangan PJU/titik
3 X 2,5 mm² m' 30.00 11,700.00 351,000.00
BAHAN
Jumlah 472,968.00 47,200.00 520,168.00
Keuntungan Max 10% 10% 47,296.80 4,720.00 52,016.80
Dibulatkan 520,200.00 51,900.00 572,100.00
22 Instalasi Kabel Daya /titik
3 X 2,5 mm² m' 15.00 11,700.00 175,500.00
BAHAN
Jumlah 236,484.00 23,600.00 260,084.00
Keuntungan Max 10% 10% 23,648.40 2,360.00 26,008.40
Dibulatkan 260,100.00 25,900.00 286,000.00
23 Instalasi Kabel AC 3 fasa
Kabel NYY 4x4 mm² m' 24.00 23,400.00 561,600.00
BAHAN
Jumlah 642,912.00 64,200.00 707,112.00
Keuntungan Max 10% 10% 64,291.20 6,420.00 70,711.20
Dibulatkan 707,200.00 70,600.00 777,800.00
24 Instalasi Kabel AC 1 fasa
Kabel NYY 3x4 mm² m' 25.00 18,900.00 472,500.00
BAHAN
Jumlah 574,140.00 57,400.00 631,540.00
Keuntungan Max 10% 10% 57,414.00 5,740.00 63,154.00
Dibulatkan 631,500.00 63,100.00 694,600.00
25 Instalasi Kabel Telepon
Kabel TIC 2 x 0.6 mm² m' 35.00 1,500.00 52,500.00
BAHAN
Jumlah 255,780.00 25,500.00 281,280.00
Keuntungan Max 10% 10% 25,578.00 2,550.00 28,128.00
Dibulatkan 281,300.00 28,000.00 309,300.00
26 Instalasi Kabel Data Cat.6e
Belden USA Data Twisted Non Plenum Category 6e m' 30.00 9,000.00 270,000.00
BAHAN
Jumlah 371,640.00 37,100.00 408,740.00
Keuntungan Max 10% 10% 37,164.00 3,710.00 40,874.00
Dibulatkan 408,800.00 40,800.00 449,600.00
27 Instalasi Kabel Fiber Optic
Belden USA Fiber Optic 4 cores Multimodes m' 1.00 75,000.00 75,000.00
BAHAN
Jumlah 78,750.00 7,800.00 86,550.00
Keuntungan Max 10% 10% 7,875.00 780.00 8,655.00
Dibulatkan 86,600.00 8,500.00 95,100.00
28 Instalasi detector (AWG 18 1 pair)
2 x1.5 mm² m' 20.00 15,300.00 306,000.00
BAHAN
BAHAN
Jumlah 309,750.00 30,900.00 340,650.00
Keuntungan Max 10% 10% 30,975.00 3,090.00 34,065.00
Dibulatkan 340,700.00 33,900.00 374,600.00
29 Instalasi Kabel Speakers
2 X 0.75 mm² m' 15.00 8,200.00 123,000.00
BAHAN
Jumlah 126,750.00 12,600.00 139,350.00
Keuntungan Max 10% 10% 12,675.00 1,260.00 13,935.00
Dibulatkan 139,400.00 13,800.00 153,200.00
30 Instalasi Kabel Coaxial RG-6
COAXIAL CABLE RG-6 BELDEN MATV m' 25.00 7,600.00 190,000.00
BAHAN
Jumlah 193,750.00 19,300.00 213,050.00
Keuntungan Max 10% 10% 19,375.00 1,930.00 21,305.00
Dibulatkan 213,100.00 21,200.00 234,300.00
31 Instalasi Kabel Coaxial RG-6 + Kabel Power Supply CCTV
SUPER COAXIAL CABLE RG-6 BELDEN + Power Cable CCTV m' 25.00 26,350.00 658,750.00
BAHAN
Jumlah 662,500.00 66,200.00 728,700.00
Keuntungan Max 10% 10% 66,250.00 6,620.00 72,870.00
Dibulatkan 728,700.00 72,800.00 801,500.00
32 Tray Cable 150 x 50 mm
Tray Cable 150 x 50 mm m' 1.00 120,000.00 120,000.00
BAHAN Hanger Rod set 1.00 17,000.00 17,000.00
Jumlah 142,000.00 14,200.00 156,200.00
Keuntungan Max 10% 10% 14,200.00 1,420.00 15,620.00
Dibulatkan 156,200.00 15,600.00 171,800.00
Tray Cable 300 x 50 mm m' 1.00 200,000.00 200,000.00
Jumlah 222,000.00 22,200.00 244,200.00
Keuntungan Max 10% 10% 22,200.00 2,220.00 24,420.00
Dibulatkan 244,200.00 24,400.00 268,600.00
Tray Cable 150 x 100 mm m' 1.00 162,000.00 162,000.00
Jumlah 184,000.00 18,400.00 202,400.00
Keuntungan Max 10% 10% 18,400.00 1,840.00 20,240.00
Dibulatkan 202,400.00 20,200.00 222,600.00
Tray Cable 300 x 100 mm m' 1.00 240,000.00 240,000.00
Jumlah 262,000.00 26,200.00 288,200.00
Keuntungan Max 10% 10% 26,200.00 2,620.00 28,820.00
Dibulatkan 288,200.00 28,800.00 317,000.00
4. PEKERJAAN LAMPU PENERANGAN GEDUNG
1 Pemasangan Lampu TLD 2 x 36 Watt Electronic Ballast
TLD 2 x 36 Watt Electronic Ballast unit 1.00 335,000.00 335,000.00
BAHAN
Jumlah 335,000.00 33,500.00 368,500.00
Keuntungan Max 10% 10% 33,500.00 3,350.00 36,850.00
Dibulatkan 368,500.00 36,800.00 405,300.00
2 Pemasangan Lampu TLD 1 x 36 Watt Electronic Ballast
TLD 1 x 36 Watt Electronic Ballast unit 1.00 225,000.00 225,000.00
BAHAN
Jumlah 225,000.00 22,500.00 247,500.00
Keuntungan Max 10% 10% 22,500.00 2,250.00 24,750.00
Dibulatkan 247,500.00 24,700.00 272,200.00
3 Pemasangan Lampu RM T8 LED 2 x 18 W/840 ceiling reccesed, alumunium louvre
T8 LED 2 x 18 W/840 ceiling reccesed, alumunium louvre unit 1.00 525,000.00 525,000.00
BAHAN
Jumlah 525,000.00 52,500.00 577,500.00
Keuntungan Max 10% 10% 52,500.00 5,250.00 57,750.00
Dibulatkan 577,500.00 57,700.00 635,200.00
4 Pemasangan Lampu TKO Master LED T8 Tube 9 Watt Ceilling Mounted
TKO T8 LED 9 Watt Ceilling Mounted unit 1.00 225,000.00 225,000.00
BAHAN
Jumlah 225,000.00 22,500.00 247,500.00
Keuntungan Max 10% 10% 22,500.00 2,250.00 24,750.00
Dibulatkan 247,500.00 24,700.00 272,200.00
5 Pemasangan Lampu LED 8 Watt
Lampu LED 8 watt unit 1.00 55,000.00 55,000.00
BAHAN
Jumlah 55,000.00 5,500.00 60,500.00
Keuntungan Max 10% 10% 5,500.00 550.00 6,050.00
Dibulatkan 60,500.00 6,000.00 66,500.00
Lampu LED 13 watt unit 1.00 85,000.00 85,000.00
BAHAN
Jumlah 85,000.00 8,500.00 93,500.00
Keuntungan Max 10% 10% 8,500.00 850.00 9,350.00
Dibulatkan 93,500.00 9,300.00 102,800.00
7 Lampu TL LED 2 x 10 watt RM
Lampu TL LED 2 x 10 watt RM unit 1.00 265,000.00 265,000.00
BAHAN
Jumlah 265,000.00 26,500.00 291,500.00
Keuntungan Max 10% 10% 26,500.00 2,650.00 29,150.00
Dibulatkan 291,500.00 29,100.00 320,600.00
8 Lampu TL LED 1 x 10 watt Vshape
Lampu TL LED 1 x 10 watt Vshape unit 1.00 165,000.00 165,000.00
BAHAN
Jumlah 165,000.00 16,500.00 181,500.00
Keuntungan Max 10% 10% 16,500.00 1,650.00 18,150.00
Dibulatkan 181,500.00 18,100.00 199,600.00
9 Pemasangan Lampu Downlight LED 3 Watt (Warna Kuning)
Lampu PL Downlight LED 3 Watt (warna kuning) unit 1.00 45,000.00 45,000.00
BAHAN
Jumlah 45,000.00 4,500.00 49,500.00
Keuntungan Max 10% 10% 4,500.00 450.00 4,950.00
Dibulatkan 49,500.00 4,900.00 54,400.00
10 Pemasangan Lampu Downlight LED 5 Watt (Warna Kuning)
Lampu PL Downlight LED 5 Watt (warna kuning) unit 1.00 55,000.00 55,000.00
BAHAN
Jumlah 55,000.00 5,500.00 60,500.00
Keuntungan Max 10% 10% 5,500.00 550.00 6,050.00
Dibulatkan 60,500.00 6,000.00 66,500.00
11 Pemasangan Lampu Downlight LED 9 Watt
Lampu PL Downlight LED 9 Watt unit 1.00 115,000.00 115,000.00
BAHAN
Jumlah 115,000.00 11,500.00 126,500.00
Keuntungan Max 10% 10% 11,500.00 1,150.00 12,650.00
Dibulatkan 126,500.00 12,600.00 139,100.00
Lampu Downlight 13 Watt unit 1.00 115,000.00 115,000.00
BAHAN
Jumlah 115,000.00 11,500.00 126,500.00
Keuntungan Max 10% 10% 11,500.00 1,150.00 12,650.00
Dibulatkan 126,500.00 12,600.00 139,100.00
Lampu Downlight 18 Watt unit 1.00 245,000.00 245,000.00
BAHAN
Jumlah 245,000.00 24,500.00 269,500.00
Keuntungan Max 10% 10% 24,500.00 2,450.00 26,950.00
Dibulatkan 269,500.00 26,900.00 296,400.00
14 Pemasangan Lampu Downlight LED 4/6 Watt
Lampu PL Downlight 4/6 Watt unit 1.00 90,000.00 90,000.00
BAHAN
Jumlah 90,000.00 9,000.00 99,000.00
Keuntungan Max 10% 10% 9,000.00 900.00 9,900.00
Dibulatkan 99,000.00 9,900.00 108,900.00
15 Pemasangan Lampu Downlight SpotLED 5 Watt
Downlight Spot LED 5 Watt unit 1.00 165,000.00 165,000.00
BAHAN
Jumlah 165,000.00 16,500.00 181,500.00
Keuntungan Max 10% 10% 16,500.00 1,650.00 18,150.00
Dibulatkan 181,500.00 18,100.00 199,600.00
16 Pemasangan Lampu LED Stripe,
LED Stripe m1 1.00 25,000.00 25,000.00
BAHAN
Trafo LED Strip 30 A unit 0.10 285,000.00 28,500.00
Jumlah 53,500.00 5,300.00 58,800.00
Keuntungan Max 10% 10% 5,350.00 530.00 5,880.00
Dibulatkan 58,800.00 5,800.00 64,600.00
17 Pemasangan Lampu Sorot LED 30 Watt
Lampu Sorot LED 30 Watt unit 1.00 335,000.00 335,000.00
BAHAN
Jumlah 335,000.00 33,500.00 368,500.00
Keuntungan Max 10% 10% 33,500.00 3,350.00 36,850.00
Dibulatkan 368,500.00 36,800.00 405,300.00
18 Pemasangan Lampu Sorot LED Taman 12 Watt
Lampu Sorot LED Taman 12 Watt unit 1.00 135,000.00 135,000.00
BAHAN
Jumlah 135,000.00 13,500.00 148,500.00
Keuntungan Max 10% 10% 13,500.00 1,350.00 14,850.00
Dibulatkan 148,500.00 14,800.00 163,300.00
19 Pemasangan Lampu Sorot Taman LED-COB 7 watt
Lampu Sorot Taman LED-COB 7 watt unit 1.00 130,000.00 130,000.00
BAHAN
Jumlah 130,000.00 13,000.00 143,000.00
Keuntungan Max 10% 10% 13,000.00 1,300.00 14,300.00
Dibulatkan 143,000.00 14,300.00 157,300.00
20 Pemasangan Lampu Dinding LED Tube 1 x 9 W/840 Cover Acrilyc
LED Stripe unit 1.00 5,000.00 5,000.00
BAHAN
BAHAN
TENAGA ONGKOS PEMASANGAN ls 1.00 500.00 500.00
Jumlah 5,000.00 500.00 5,500.00
Keuntungan Max 10% 10% 500.00 50.00 550.00
Jumlah + Keuntungan 5,500.00 550.00 6,050.00
Dibulatkan 5,500.00 500.00 6,000.00
21 Pemasangan Lampu LED Emergency
Lampu Emergency LED unit 1.00 475,000.00 475,000.00
BAHAN
Jumlah 475,000.00 47,500.00 522,500.00
Keuntungan Max 10% 10% 47,500.00 4,750.00 52,250.00
Dibulatkan 522,500.00 52,200.00 574,700.00
22 Pemasangan Lampu Exit With Batere Emergency kit
Exit Lamp Sign 10 Watt With Batere Emergency kit unit 1.00 550,000.00 550,000.00
BAHAN
Jumlah 550,000.00 55,000.00 605,000.00
Keuntungan Max 10% 10% 55,000.00 5,500.00 60,500.00
Dibulatkan 605,000.00 60,500.00 665,500.00
23 Pemasangan Lampu PJU LED 50 Watt + Tiang PJU Galvanis
Lampu PJU LED 50 Watt unit 1.00 1,500,000.00 1,500,000.00
BAHAN Tiang Lampu Hexagonal t = 6 - 9 meter unit 1.00 3,650,000.00 3,650,000.00
Wirring & Instalasi pemasangan unit 1.00 515,000.00 515,000.00
Jumlah 5,665,000.00 566,500.00 6,231,500.00
Keuntungan Max 10% 10% 566,500.00 56,650.00 623,150.00
Jumlah + Keuntungan 6,231,500.00 623,150.00 6,854,650.00
Dibulatkan 6,231,500.00 623,100.00 6,854,600.00
Lampu LED 70 Watt unit 1.00 1,800,000.00 1,800,000.00
BAHAN
Wirring & Instalasi pemasangan unit 1.00 180,000.00 180,000.00
Jumlah 1,980,000.00 198,000.00 2,178,000.00
Keuntungan Max 10% 10% 198,000.00 19,800.00 217,800.00
Dibulatkan 2,178,000.00 217,800.00 2,395,800.00
25 Pemasangan Lampu Sorot Arena Stadion
Lampu Sorot Stadion 2000 Watt unit 1.00 9,500,000.00 9,500,000.00
BAHAN
Jumlah 9,500,000.00 950,000.00 10,450,000.00
Keuntungan Max 10% 10% 950,000.00 95,000.00 1,045,000.00
Jumlah + Keuntungan 10,450,000.00 1,045,000.00 11,495,000.00
Dibulatkan 10,450,000.00 1,045,000.00 11,495,000.00
26 Pemasangan Lampu Gantung Parabolic Reflector 250 Watt
Pemasangan Lampu Gantung Parabolic Reflector 250 Watt unit 1.00 625,000.00 625,000.00
BAHAN
Jumlah 625,000.00 62,500.00 687,500.00
Keuntungan Max 10% 10% 62,500.00 6,250.00 68,750.00
Dibulatkan 687,500.00 68,700.00 756,200.00
27 Pemasangan Lampu Baret TL -E 20 W
Lampu Baret TL -E 20 W unit 1.00 250,000.00 250,000.00
BAHAN
Jumlah 250,000.00 25,000.00 275,000.00
Keuntungan Max 10% 10% 25,000.00 2,500.00 27,500.00
Dibulatkan 275,000.00 27,500.00 302,500.00
28 Pemasangan Lampu Sorot HPI-T 250 watt
Lampu Sorot HPI-T 250 watt unit 1.00 350,000.00 350,000.00
BAHAN
Jumlah 350,000.00 35,000.00 385,000.00
Keuntungan Max 10% 10% 35,000.00 3,500.00 38,500.00
Dibulatkan 385,000.00 38,500.00 423,500.00
5. PEKERJAAN PEMASANGAN SAKLAR & OUTLET
1 Pemasangan Saklar Tunggal
1 Gang 1 Way Switch 10 Ampere unit 1.00 26,400.00 26,400.00
BAHAN
Jumlah 26,400.00 2,600.00 29,000.00
Keuntungan Max 10% 10% 2,640.00 260.00 2,900.00
Dibulatkan 29,000.00 2,800.00 31,800.00
2 Pemasangan Saklar Ganda
2 Gang 1 Way Switch 10 Ampere unit 1.00 39,360.00 39,360.00
BAHAN
Jumlah 39,360.00 3,900.00 43,260.00
Keuntungan Max 10% 10% 3,936.00 390.00 4,326.00
Dibulatkan 43,200.00 4,200.00 47,400.00
3 Pemasangan Saklar Tukar/ Hotel
1 Gang 1 Hotel Switch 10 Ampere unit 1.00 75,500.00 75,500.00
BAHAN
Jumlah 75,500.00 7,500.00 83,000.00
Keuntungan Max 10% 10% 7,550.00 750.00 8,300.00
Dibulatkan 83,000.00 8,200.00 91,200.00
4 Pemasangan Kotak Kontak
Kotak Kontak unit 1.00 42,400.00 42,400.00
BAHAN
Jumlah 42,400.00 4,200.00 46,600.00
Keuntungan Max 10% 10% 4,240.00 420.00 4,660.00
Dibulatkan 46,600.00 4,600.00 51,200.00
5 Pemasangan Saklar 10 gang
Saklar 10 gang unit 1.00 112,200.00 112,200.00
BAHAN
BAHAN
Jumlah 112,200.00 11,200.00 123,400.00
Keuntungan Max 10% 10% 11,220.00 1,120.00 12,340.00
Dibulatkan 123,400.00 12,300.00 135,700.00
6 Pemasangan Outlet Power
1 Gang (2P+E) Switch w/ safety shutter 16 Ampere unit 1.00 45,600.00 45,600.00
BAHAN
Jumlah 45,600.00 4,500.00 50,100.00
Keuntungan Max 10% 10% 4,560.00 450.00 5,010.00
Dibulatkan 50,100.00 4,900.00 55,000.00
7 Pemasangan Outlet Power 2 Gang
2 Gang (2P+E) Switch w/ safety shutter 16 Ampere (Data) unit 1.00 115,000.00 115,000.00
BAHAN
Jumlah 115,000.00 11,500.00 126,500.00
Keuntungan Max 10% 10% 11,500.00 1,150.00 12,650.00
Dibulatkan 126,500.00 12,600.00 139,100.00
8 Pemasangan Outlet Power 3 Gang
3 Gang (2P+E) Switch w/ safety shutter 16 Ampere (Data, Telepon) unit 1.00 165,000.00 165,000.00
BAHAN
Jumlah 165,000.00 16,500.00 181,500.00
Keuntungan Max 10% 10% 16,500.00 1,650.00 18,150.00
Dibulatkan 181,500.00 18,100.00 199,600.00
9 Pemasangan Floor Outlet Power
Floor Outlet unit 1.00 450,000.00 450,000.00
BAHAN
Jumlah 450,000.00 45,000.00 495,000.00
Keuntungan Max 10% 10% 45,000.00 4,500.00 49,500.00
Dibulatkan 495,000.00 49,500.00 544,500.00
10 Pemasangan Floor Outlet Power 2 Gang
Floor Outlet (2 Outlet Shucko) unit 1.00 550,000.00 550,000.00
BAHAN
Jumlah 550,000.00 55,000.00 605,000.00
Keuntungan Max 10% 10% 55,000.00 5,500.00 60,500.00
Dibulatkan 605,000.00 60,500.00 665,500.00
11 Pemasangan Floor Outlet Power 3 Gang
Floor Outlet (3 Outlet Shucko) unit 1.00 650,000.00 650,000.00
BAHAN
Jumlah 650,000.00 65,000.00 715,000.00
Keuntungan Max 10% 10% 65,000.00 6,500.00 71,500.00
Dibulatkan 715,000.00 71,500.00 786,500.00
12 Pemasangan Outlet Telepon
1 Gang Telepon Outlet RJ11 unit 1.00 146,400.00 146,400.00
BAHAN
Jumlah 146,400.00 14,600.00 161,000.00
Keuntungan Max 10% 10% 14,640.00 1,460.00 16,100.00
Dibulatkan 161,000.00 16,000.00 177,000.00
13 Pemasangan Outlet Data IT
1 Gang Data Outlet Cat. 6 Shuttered unit 1.00 160,800.00 160,800.00
BAHAN
Jumlah 160,800.00 16,000.00 176,800.00
Keuntungan Max 10% 10% 16,080.00 1,600.00 17,680.00
Dibulatkan 176,800.00 17,600.00 194,400.00
14 Pemasangan Outlet TV
1 Gang 75 Ohm Antenna Outlet unit 1.00 62,880.00 62,880.00
BAHAN
Jumlah 62,880.00 6,200.00 69,080.00
Keuntungan Max 10% 10% 6,288.00 620.00 6,908.00
Dibulatkan 69,100.00 6,800.00 75,900.00
15 Pemasangan Instalasi Kotak Kontak
NYM 3 x 2,5 mm2 m 13.00 9,900.00 128,700.00
BAHAN
Pipa High Impact, dia. 1/2" m 13.00 3,900.00 50,700.00
Jumlah 179,400.00 17,900.00 197,300.00
Keuntungan Max 10% 10% 17,940.00 1,790.00 19,730.00
Dibulatkan 197,300.00 19,600.00 216,900.00
16 Pemasangan KWH Meter 1 PH Kios
KWH Meter 1 PH m 1.00 150,000.00 150,000.00
MCB Box bh 1.00 100,000.00 100,000.00
MCB 4 A 1 PH bh 1.00 45,000.00 45,000.00
BAHAN
MCB 2 A 1 PH bh 3.00 49,500.00 148,500.00
NYM Standart 3 x 2,5 mm2 m 15.00 9,900.00 148,500.00
Jumlah 740,000.00 74,000.00 814,000.00
Keuntungan Max 10% 10% 74,000.00 7,400.00 81,400.00
Dibulatkan 814,000.00 81,400.00 895,400.00
6. PEKERJAAN TELEPON
1 Pemasangan Unit PABX (8 Co Line, 24 Line Ext.)
Digital PABX Max 8 CO line, 24 Digital Extension unit 1.00 1,359,000.00 1,359,000.00
Basic Key Service Unit ( 3 Co - 8 Hybrid Ext. ) unit 1.00 4,420,000.00 4,420,000.00
Expand Key Service unit ( 3Co - 8 hybrid Ext.) unit 1.00 5,820,000.00 5,820,000.00
Interface Board ( 3Co, 16 SLT ) unit 1.00 4,970,000.00 4,970,000.00
BAHAN Digital Telephone + Speaker phone (LDP-7224D.STG) 3 line 24 button unit 1.00 1,550,000.00 1,550,000.00
Expand Extention button 42 line Ext unit 1.00 1,450,000.00 1,450,000.00
Faximile Telephone ( 1 line Co) unit 1.00 1,800,000.00 1,800,000.00
Panel MDF T100 + LSA 11 ; 400 - 440 Pair + Magazine Arrester unit 1.00 1,250,000.00 1,250,000.00
Surge Protection Belkin (4 way + Telepon Protection ) unit 1.00 200,000.00 200,000.00
TENAGA Jasa Instalasi dan Setting Peralatan ls 1.00 4,292,000.00 4,292,000.00
Jumlah 22,819,000.00 4,292,000.00 27,111,000.00
Keuntungan Max 10% 10% 2,281,900.00 429,200.00 2,711,100.00
Dibulatkan 25,100,900.00 4,721,200.00 29,822,100.00
2 Pemasangan Single Line Telepon
Single Line Telephone + Con (LKA 200STGSG/BK) unit 1.00 200,000.00 200,000.00
BAHAN
Jumlah 200,000.00 20,000.00 220,000.00
Keuntungan Max 10% 10% 20,000.00 2,000.00 22,000.00
Dibulatkan 220,000.00 22,000.00 242,000.00
3 Pemasangan Terminal Box Telepon
TerminalBox 20 Pairs unit 1.00 385,000.00 385,000.00
BAHAN
Jumlah 385,000.00 38,500.00 423,500.00
Keuntungan Max 10% 10% 38,500.00 3,850.00 42,350.00
Dibulatkan 423,500.00 42,300.00 465,800.00
7. PEKERJAAN DATA SYSTEM (LOCAL AREA NETWORK)
1 Pemasangan Hub 1 x 32 ports
HP V1905-24 (JD990A), spesifikasi : unit 1.00 1,359,000.00 1,359,000.00
~ 24 Fast Ethernet 10/100Mbps Ports
~ Gigabit 10/100/1000Mbps dual-personality Ports
BAHAN ~ 1 RJ45 Serial Console Port
~ 2 SFP Ports
Rack Hub 8U unit 1.00 900,000.00 900,000.00
Aksessories & Setting Alat ls 1.00 790,600.00 790,600.00
TENAGA Jasa Instalasi dan Setting Peralatan ls 1.00 338,100.00 338,100.00
Jumlah 3,049,600.00 338,100.00 3,387,700.00
Keuntungan Max 10% 10% 304,960.00 33,810.00 338,770.00
Dibulatkan 3,354,500.00 371,900.00 3,726,400.00
2 Pemasangan Hub 1 x 16 ports
HP V1905-16 (JD990A), spesifikasi : unit 1.00 1,099,000.00 1,099,000.00
~ 24 Fast Ethernet 10/100Mbps Ports
~ Gigabit 10/100/1000Mbps dual-personality Ports
BAHAN ~ 1 RJ45 Serial Console Port
~ 2 SFP Ports
Rack Hub 8U unit 1.00 900,000.00 900,000.00
Jumlah 2,698,600.00 319,900.00 3,018,500.00
Keuntungan Max 10% 10% 269,860.00 31,990.00 301,850.00
Dibulatkan 2,968,400.00 351,800.00 3,320,200.00
3 Pemasangan Wifi Acces Point
Router Wifi Acces Point (WI-FI) unit 1.00 850,000.00 850,000.00
BAHAN
Jumlah 935,000.00 85,000.00 1,020,000.00
Keuntungan Max 10% 10% 93,500.00 8,500.00 102,000.00
Dibulatkan 1,028,500.00 93,500.00 1,122,000.00
8. PEKERJAAN TATA SUARA
1 Pemasangan Sound System Gedung
Radio Tunner AM/FM ( V-1034B ) unit 1.00 3,750,000.00 3,750,000.00
Digital Processor unit 1.00 5,750,000.00 5,750,000.00
MP3/CD/DVD Player unit 1.00 3,600,000.00 3,600,000.00
Monitor Unit LCD 20" unit 1.00 2,250,000.00 2,250,000.00
Antenna Distributor WD-4800.w/Wireless Antenna unit 1.00 3,550,000.00 3,550,000.00
Mixer Amplifier 240 Watt w/mp3 ( ZA-2240) unit 1.00 2,700,000.00 2,700,000.00
Equalizer Card ( VX-200 ) unit 1.00 2,794,900.00 2,794,900.00
Power Amplifier ZA-2060 unit 1.00 1,715,000.00 1,715,000.00
BAHAN
Paging Microphones (ZM-660D) unit 1.00 633,000.00 633,000.00
Dynamic Microphone ZM-260 unit 1.00 315,000.00 315,000.00
Emergency Microphone (ZM-100EC ) unit 1.00 750,000.00 750,000.00
Microphone Set Wireless (200300 ) unit 1.00 2,450,000.00 2,450,000.00
Desk Stand Mic unit 1.00 275,000.00 275,000.00
Floor Stand Mic unit 1.00 215,000.00 215,000.00
Cabinet Rack (Rack Sound System Lengkap dengan Aksesories) unit 1.00 2,500,000.00 2,500,000.00
Aksessories & Setting Alat ls 1.00 3,324,700.00 3,324,700.00
Jumlah 36,572,600.00 3,657,200.00 40,229,800.00
Keuntungan Max 10% 10% 3,657,260.00 365,720.00 4,022,980.00
Dibulatkan 40,229,800.00 4,022,900.00 44,252,700.00
2 Pemasangan Sound System Aula
Radio Tunner AM/FM ( V-1034B ) unit 1.00 3,750,000.00 3,750,000.00
Digital Processor unit 1.00 5,750,000.00 5,750,000.00
MP3/CD/DVD Player unit 1.00 3,600,000.00 3,600,000.00
Monitor Unit LCD 20" unit 1.00 2,250,000.00 2,250,000.00
Antenna Distributor WD-4800.w/Wireless Antenna unit 1.00 3,550,000.00 3,550,000.00
Mixer Amplifier 240 Watt w/mp3 ( ZA-2240) unit 1.00 2,700,000.00 2,700,000.00
Equalizer Card ( VX-200 ) unit 1.00 2,794,900.00 2,794,900.00
BAHAN Power Amplifier ZA-2060 unit 1.00 1,715,000.00 1,715,000.00
Paging Microphones (ZM-660D) unit 2.00 633,000.00 1,266,000.00
Dynamic Microphone ZM-260 unit 1.00 315,000.00 315,000.00
Microphone Set Wireless (200300 ) unit 1.00 2,450,000.00 2,450,000.00
Desk Stand Mic unit 1.00 275,000.00 275,000.00
Floor Stand Mic unit 1.00 215,000.00 215,000.00
Cabinet Rack (Rack Sound System Lengkap dengan Aksesories) unit 1.00 2,500,000.00 2,500,000.00
Jumlah 36,443,900.00 3,644,300.00 40,088,200.00
Keuntungan Max 10% 10% 3,644,390.00 364,430.00 4,008,820.00
Dibulatkan 40,088,200.00 4,008,700.00 44,096,900.00
3 Pemasangan Ceilling Speaker 6Watt
Celling Speaker (6 Watt) unit 1.00 175,000.00 175,000.00
BAHAN
Jumlah 192,500.00 17,500.00 210,000.00
Keuntungan Max 10% 10% 19,250.00 1,750.00 21,000.00
Dibulatkan 211,700.00 19,200.00 230,900.00
4 Pemasangan Ceilling Speaker 3 Watt
Celling Speaker (3 Watt) unit 1.00 100,000.00 100,000.00
BAHAN
Jumlah 110,000.00 10,000.00 120,000.00
Keuntungan Max 10% 10% 11,000.00 1,000.00 12,000.00
Dibulatkan 121,000.00 11,000.00 132,000.00
5 Pemasangan Horn Speaker
Horn Speaker ZH-5025BM unit 1.00 750,000.00 750,000.00
BAHAN
Jumlah 825,000.00 75,000.00 900,000.00
Keuntungan Max 10% 10% 82,500.00 7,500.00 90,000.00
Dibulatkan 907,500.00 82,500.00 990,000.00
6 Pemasangan Terminal Box Sound
Digital Switch Selector unit 1.00 2,250,000.00 2,250,000.00
BAHAN
Jumlah 2,475,000.00 225,000.00 2,700,000.00
Keuntungan Max 10% 10% 247,500.00 22,500.00 270,000.00
Dibulatkan 2,722,500.00 247,500.00 2,970,000.00
7 Pemasangan Attenuator
Attenuator unit 1.00 184,800.00 184,800.00
BAHAN
Jumlah 203,200.00 18,400.00 221,600.00
Keuntungan Max 10% 10% 20,320.00 1,840.00 22,160.00
Dibulatkan 223,500.00 20,200.00 243,700.00
8 Pemasangan Volume Control
Volume Control unit 1.00 147,000.00 147,000.00
BAHAN
Jumlah 161,700.00 14,700.00 176,400.00
Keuntungan Max 10% 10% 16,170.00 1,470.00 17,640.00
Dibulatkan 177,800.00 16,100.00 193,900.00
9 Instalasi Tata Suara
Kabel NYMHY 3x1,5 mm2 18.00 10,150.00 182,700.00
Pipa High Impact, dia. 1/2" 4.00 3,900.00 15,600.00
BAHAN
Jumlah 35,400.00 1,500.00 36,900.00
Keuntungan Max 10% 10% 3,540.00 150.00 3,690.00
Dibulatkan 38,900.00 1,600.00 40,500.00
10 Pemasangan TB-SS 10 Pairs
TB - SS 10 Pairs bh 1.00 660,000.00 660,000.00
BAHAN
Jumlah 726,000.00 66,000.00 792,000.00
Keuntungan Max 10% 10% 72,600.00 6,600.00 79,200.00
Dibulatkan 798,600.00 72,600.00 871,200.00
9. PEKERJAAN CCTV
1 Pemasangan Network Digital Video (NVR) 32 Channel, HDD 1 Terra Byte
Digital Video Network 32 Channel, 1Tera Byte Mass Storage unit 1.00 34,690,000.00 34,690,000.00
BAHAN
TENAGA ONGKOS PEMASANGAN ls 1.00 6,938,000.00 6,938,000.00
Jumlah 36,424,500.00 6,938,000.00 43,362,500.00
Keuntungan Max 10% 10% 3,642,450.00 693,800.00 4,336,250.00
Dibulatkan 40,066,900.00 7,631,800.00 47,698,700.00
2 Pemasangan Network Digital Video (NVR) 16 Channel, HDD 1 Terra Byte
Digital Video Network 16 Channel, 1Tera Byte Mass Storage unit 1.00 24,000,000.00 24,000,000.00
BAHAN
Jumlah 25,200,000.00 4,800,000.00 30,000,000.00
Keuntungan Max 10% 10% 2,520,000.00 480,000.00 3,000,000.00
Dibulatkan 27,720,000.00 5,280,000.00 33,000,000.00
3 Pemasangan Display LED 32"
LED Display 32" for DVR unit 1.00 3,900,000.00 3,900,000.00
BAHAN
Jumlah 4,095,000.00 390,000.00 4,485,000.00
Keuntungan Max 10% 10% 409,500.00 39,000.00 448,500.00
Dibulatkan 4,504,500.00 429,000.00 4,933,500.00
4 Pemasangan IP Camera
Indoor Wide Camera IP unit 1.00 2,890,000.00 2,890,000.00
BAHAN
Jumlah 3,179,000.00 289,000.00 3,468,000.00
Keuntungan Max 10% 10% 317,900.00 28,900.00 346,800.00
Dibulatkan 3,496,900.00 317,900.00 3,814,800.00
5 Pemasangan Dome Fix Camera
Dome Fix Camera unit 1.00 950,000.00 950,000.00
BAHAN
Jumlah 1,045,000.00 95,000.00 1,140,000.00
Keuntungan Max 10% 10% 104,500.00 9,500.00 114,000.00
Dibulatkan 1,149,500.00 104,500.00 1,254,000.00
6 Pemasangan Keyboard Controller
Keyboard Controller unit 1.00 16,300,000.00 16,300,000.00
BAHAN
Jumlah 17,930,000.00 1,630,000.00 19,560,000.00
Keuntungan Max 10% 10% 1,793,000.00 163,000.00 1,956,000.00
Dibulatkan 19,723,000.00 1,793,000.00 21,516,000.00
10. PEKERJAAN MATV
1 Pemasangan MATV
Digital Video Receiver unit 1.00 1,250,000.00 1,250,000.00
BAHAN
Parabola Satelite Antena unit 1.00 1,750,000.00 1,750,000.00
UHF Antena 17 Element unit 1.00 450,000.00 450,000.00
BAHAN
Terminal Box & P.supply unit 1.00 2,750,000.00 2,750,000.00
Booster unit 1.00 150,000.00 150,000.00
Jumlah 6,985,000.00 698,500.00 7,683,500.00
Keuntungan Max 10% 10% 698,500.00 69,850.00 768,350.00
Dibulatkan 7,683,500.00 768,300.00 8,451,800.00
2 Pemasangan Spliter 16 Way
Spliter 16 Way unit 1.00 155,000.00 155,000.00
BAHAN
Jumlah 170,500.00 17,000.00 187,500.00
Keuntungan Max 10% 10% 17,050.00 1,700.00 18,750.00
Dibulatkan 187,500.00 18,700.00 206,200.00
11. PEKERJAAN PENANGKAL PETIR
1 Pemasangan Penangkal Petir Air Termination Electrostatic Type EF R= 50 m
Current Air Terminal Electro Statis Radius 50 M unit 1.00 6,500,000.00 6,500,000.00
Pipa GIP medium class ø 50 mm (H = 2 m¹) m' 3.00 265,000.00 795,000.00
Down conductor XLPE 70 mm² m' 20.00 480,000.00 9,600,000.00
HV Lighting Crrier ( Coaxial Cable ) m' 25.00 155,000.00 3,875,000.00
BAHAN
Control box (50 x 50 x 50) cm bh 1.00 275,000.00 275,000.00
Connectiong Sleave bh 4.00 275,000.00 1,100,000.00
Clamp, bolt & material support bh 1.00 1,550,000.00 1,550,000.00
Wirring & Setting ls 1.00 1,184,700.00 1,184,700.00
Jumlah 24,879,700.00 621,900.00 25,501,600.00
Keuntungan Max 10% 10% 2,487,970.00 62,190.00 2,550,160.00
Dibulatkan 27,367,600.00 684,000.00 28,051,600.00
2 Arde Grounding Box
Grounding split 1" m' 10.00 75,000.00 750,000.00
BAHAN bak kontrol 60x60x60 cm unit 1.00 939,100.00 939,100.00
Wirring & Setting ls 1.00 337,800.00 337,800.00
Jumlah 2,026,900.00 168,900.00 2,195,800.00
Keuntungan Max 10% 10% 202,690.00 16,890.00 219,580.00
Dibulatkan 2,229,500.00 185,700.00 2,415,200.00
3 Instalasi Kabel BC 50 mm² /m1
MCCB, 140 - 200 A / 36 KA m' 1.00 2,213,200.00 2,213,200.00
BAHAN
Jumlah 2,655,800.00 221,300.00 2,877,100.00
Keuntungan Max 10% 10% 265,580.00 22,130.00 287,710.00
Dibulatkan 2,921,300.00 243,400.00 3,164,700.00
12. PEKERJAAN PENINGDRA KEBAKARAN
1 Pemasangan Unit MCFA (MASTER CONTROL FIRE ALARM) Full Adressable
MCFA (Master Control Fire Alarm) full Adressable unit 1.00 26,000,000.00 26,000,000.00
BAHAN
Jumlah 31,200,000.00 2,600,000.00 33,800,000.00
Keuntungan Max 10% 10% 3,120,000.00 260,000.00 3,380,000.00
Dibulatkan 34,320,000.00 2,860,000.00 37,180,000.00
2 Pemasangan Terminal Box Fire Alarm
Terminal Box Fire Alarm ( TBF) unit 1.00 500,000.00 500,000.00
BAHAN
Wirring & Setting ls 1.00 100,000.00 100,000.00
Jumlah 600,000.00 50,000.00 650,000.00
Keuntungan Max 10% 10% 60,000.00 5,000.00 65,000.00
Dibulatkan 660,000.00 55,000.00 715,000.00
3 Pemasangan Unit Rate Of Rise Heat Detector
Rate Of Rise Heat Detector unit 1.00 162,500.00 162,500.00
BAHAN
Jumlah 162,500.00 16,200.00 178,700.00
Keuntungan Max 10% 10% 16,250.00 1,620.00 17,870.00
Dibulatkan 178,700.00 17,800.00 196,500.00
4 Pemasangan Unit Smoke Detector
Smoke Detector 4 Wire unit 1.00 165,000.00 165,000.00
BAHAN
Jumlah 165,000.00 16,500.00 181,500.00
Keuntungan Max 10% 10% 16,500.00 1,650.00 18,150.00
Dibulatkan 181,500.00 18,100.00 199,600.00
5 Pemasangan Unit Fix Themperature Detector
Fix Themperature Detector unit 1.00 195,500.00 195,500.00
BAHAN
Jumlah 195,500.00 19,500.00 215,000.00
Keuntungan Max 10% 10% 19,550.00 1,950.00 21,500.00
Dibulatkan 215,000.00 21,400.00 236,400.00
6 Pemasangan Unit Photoelectric Smoke Detector
Photo elektric smoke detector c/w base unit 1.00 537,500.00 537,500.00
BAHAN
Jumlah 537,500.00 53,700.00 591,200.00
Keuntungan Max 10% 10% 53,750.00 5,370.00 59,120.00
Dibulatkan 591,200.00 59,000.00 650,200.00
7 Pemasangan Manual Call Point Unit
Manual break glass unit 1.00 237,500.00 237,500.00
BAHAN
Jumlah 237,500.00 23,700.00 261,200.00
Keuntungan Max 10% 10% 23,750.00 2,370.00 26,120.00
Dibulatkan 261,200.00 26,000.00 287,200.00
8 Pemasangan Alarm Bell Unit
Alarm bell unit 1.00 425,000.00 425,000.00
BAHAN
Jumlah 425,000.00 42,500.00 467,500.00
Keuntungan Max 10% 10% 42,500.00 4,250.00 46,750.00
Dibulatkan 467,500.00 46,700.00 514,200.00
9 Pemasangan lampu indikator Unit
Indicator lamp Red Flasher unit 1.00 162,500.00 162,500.00
BAHAN
Jumlah 162,500.00 16,200.00 178,700.00
Keuntungan Max 10% 10% 16,250.00 1,620.00 17,870.00
Dibulatkan 178,700.00 17,800.00 196,500.00
10 Pemasangan Indoor Hydrant Box
Indoor Hydrant Box unit 1.00 4,120,000.00 4,120,000.00
BAHAN
Support dan Accesories ls 1.00 824,000.00 824,000.00
Jumlah 4,944,000.00 412,000.00 5,356,000.00
Keuntungan Max 10% 10% 494,400.00 41,200.00 535,600.00
Dibulatkan 5,438,400.00 453,200.00 5,891,600.00
11 Pemasangan Outdoor Hydrant Box
Outdoor Hydrant Box unit 1.00 4,739,000.00 4,739,000.00
BAHAN
Support dan Accesories ls 1.00 947,800.00 947,800.00
Jumlah 5,686,800.00 473,900.00 6,160,700.00
Keuntungan Max 10% 10% 568,680.00 47,390.00 616,070.00
Dibulatkan 6,255,400.00 521,200.00 6,776,600.00
13. PEKERJAAN GENERATOR SET
1 Pemasangan Genset 200 Kva
Genset 200 Kva unit 1.00 370,000,000.00 370,000,000.00
BAHAN
Jumlah 375,550,000.00 3,700,000.00 379,250,000.00
Keuntungan Max 10% 10% 37,555,000.00 370,000.00 37,925,000.00
Dibulatkan 413,105,000.00 4,070,000.00 417,175,000.00
2 Pemasangan Genset 100 Kva Type Silent
Genset 100 Kva Type Silent unit 1.00 165,000,000.00 165,000,000.00
BAHAN
Jumlah 169,125,000.00 2,475,000.00 171,600,000.00
Keuntungan Max 10% 10% 16,912,500.00 247,500.00 17,160,000.00
Dibulatkan 186,037,500.00 2,722,500.00 188,760,000.00
3 Pemasangan Panel Kontrol Genset (Sinkronize, AMF & ATS)
Motorized COS 3P 200 A unit 1.00 4,827,600.00 4,827,600.00
MCCB 3P 200 A unit 3.00 1,039,000.00 3,117,000.00
Battrey Charger 24V/5A unit 1.00 1,500,000.00 1,500,000.00
AMF Module 6120 unit 1.00 2,500,000.00 2,500,000.00
relay unit 1.00 35,000.00 35,000.00
MCB 1P 6A unit 2.00 45,000.00 90,000.00
BAHAN Digital Power Meter unit 6.00 2,085,000.00 12,510,000.00
Pilot Lamp unit 6.00 25,000.00 150,000.00
Arrester 3 phase 25 kA unit 2.00 250,000.00 500,000.00
Wiring & Busbar unit 1.00 5,500,000.00 5,500,000.00
Ongkos Pasang & Steel ls 1.00 907,900.00 907,900.00
Jumlah 37,227,500.00 907,900.00 38,135,400.00
Keuntungan Max 10% 10% 3,722,750.00 90,790.00 3,813,540.00
Dibulatkan 40,950,200.00 998,600.00 41,948,800.00
4 Pemasangan Transformator 100 kva
Transformator 100 kva bh 1.00 45,000,000.00 45,000,000.00
BAHAN
Jumlah 54,000,000.00 4,500,000.00 58,500,000.00
Keuntungan Max 10% 10% 5,400,000.00 450,000.00 5,850,000.00
Dibulatkan 59,400,000.00 4,950,000.00 64,350,000.00
14. PEKERJAAN PEMASANGAN SCORING BOARD SEPAK BOLA
1 Pemasangan Scoring Board Sepak Bola Uk. (18 x 2,5 meter) Menyesuaikan di Lapangan
Pemasangan Scoring Board Sepak Bola Uk. (18 x 2,5 meter) Menyesuaik unit 1.00 185,000,000.00 185,000,000.00
BAHAN
Jumlah 222,000,000.00 18,500,000.00 240,500,000.00
Keuntungan Max 10% 10% 22,200,000.00 1,850,000.00 24,050,000.00
Dibulatkan 244,200,000.00 20,350,000.00 264,550,000.00
15. PEKERJAAN PEMASANGAN DAYA LISTRIK 75,3kVa
1 Pemasangan Daya Listrik 182,4 kVa
Pemasangan Daya Listrik Baru 75,3 kVa kVa 75.30 750,000.00 56,475,000.00
BAHAN
SLO dan UJL kVa 75.30 25.00 1,882.50
Jumlah 56,476,882.50 1,411,900.00 57,888,782.50
Keuntungan Max 10% 10% 5,647,688.25 141,190.00 5,788,878.25
Dibulatkan 62,124,500.00 1,553,000.00 63,677,500.00
1 Lampu Downlight Spotlight
Downlight Spotlight unit 1.00 90,000.00 90,000.00
BAHAN
Jumlah 90,000.00 9,000.00 99,000.00
Keuntungan Max 10% 10% 9,000.00 900.00 9,900.00
Dibulatkan 99,000.00 9,900.00 108,900.00
1 Lampu Downlight Kotak
Downlight Kotak unit 1.00 65,000.00 65,000.00
BAHAN
Jumlah 65,000.00 6,500.00 71,500.00
Keuntungan Max 10% 10% 6,500.00 650.00 7,150.00
Dibulatkan 71,500.00 7,100.00 78,600.00
1 Lampu Dinding Tangga
Lampu Dinding tangga unit 1.00 280,000.00 280,000.00
BAHAN
Jumlah 280,000.00 28,000.00 308,000.00
Keuntungan Max 10% 10% 28,000.00 2,800.00 30,800.00
Dibulatkan 308,000.00 30,800.00 338,800.00
1 Lampu Meja Makan
Lampu Maja Makan unit 1.00 125,000.00 125,000.00
BAHAN
Jumlah 125,000.00 12,500.00 137,500.00
Keuntungan Max 10% 10% 12,500.00 1,250.00 13,750.00
Dibulatkan 137,500.00 13,700.00 151,200.00
ANALISA HARGA SATUAN PEKERJAAN
JML. HARGA BAHAN

NO URAIAN INDEKS SAT. HARGA SATUAN (RP)
(RP)
A. PEKERJAAN HYDRANT DAN SPRINGKLER

AN 1 1m¹ Upah Pasang Pipa BSP 1" Schedule 40
Pipa BSP 1" Schedule 40 1.100 m¹ 23,750.00 26,125.00
Upah Pasang
Pekerja 0.115 org 85,000.00
Tukang Pipa 0.120 org 95,000.00
Kepala Tukang 0.033 org 95,000.00
Mandor 0.012 org 110,000.00
JUMLAH 26,125.00
KEUNTUNGAN 10% 2,612.50
JUMLAH 28,737.50
DIBULATKAN 29,000.00
AN 2 1m¹ Upah Pasang Pipa BSP 1¼" Schedule 40

Pipa BSP 1¼" Schedule 40 1.100 m¹ 32,038.33 35,242.17
Upah Pasang
Pekerja 0.165 org 85,000.00
Mandor 0.032 org 110,000.00
JUMLAH 35,242.17
JUMLAH 38,766.38
AN 3 1m¹ Upah Pasang Pipa BSP 11/2" Schedule 40

Pipa BSP 11/2' Schedule 40 1.100 m¹ 38,641.67 42,505.83
Upah Pasang
Pekerja 0.215 org 85,000.00
Mandor 0.052 org 110,000.00
JUMLAH 42,505.83
JUMLAH 46,756.42

Pipa BSP 2' Schedule 40 1.100 m¹ 51,846.67 57,031.33
Upah Pasang
Pekerja 0.265 org 85,000.00
Mandor 0.070 org 110,000.00
JUMLAH 57,031.33
JUMLAH 62,734.47
AN 5 1m¹ Upah Pasang Pipa BSP 2 1/2" Schedule 40

Pipa BSP 2 1/2' Schedule 40 1.100 m¹ 81,985.00 90,183.50
Upah Pasang
Pekerja 0.315 org 85,000.00
Mandor 0.088 org 110,000.00
JUMLAH 90,183.50
JUMLAH 99,201.85

Upah Pasang
Pekerja 0.355 org 85,000.00
Mandor 0.103 org 110,000.00
JUMLAH 117,797.17
JUMLAH 129,576.88
Upah Pasang
Pekerja 0.395 org 85,000.00
Mandor 0.118 org 110,000.00
JUMLAH 167,198.17
JUMLAH 183,917.98

Upah Pasang
Pekerja 0.435 org 85,000.00
Mandor 0.133 org 110,000.00
JUMLAH 295,500.33
JUMLAH 325,050.37

Upah Pasang
Pekerja 0.475 org 85,000.00
Mandor 0.148 org 110,000.00
JUMLAH 357,500.00
JUMLAH 393,250.00
AN 10 1m¹ Upah Pasang Pipa Header 8" Schedule 40

Pipa Header 8" Schedule 40 1.100 m¹ 410,000.00 451,000.00
Material Bantu 1.000 ls 22,550.00 22,550.00
Upah Pasang
Pekerja 0.515 org 85,000.00
Mandor 0.163 org 110,000.00
JUMLAH 473,550.00
JUMLAH 520,905.00
AN 11 1m¹ Gate Valve 2' 10kg

Harga Bahan 1.000 m¹ 308,000.00 308,000.00
Material Bantu 1.000 m¹ 15,400.00 15,400.00
Upah Pasang
Pekerja 0.515 org 85,000.00
JUMLAH 323,400.00
JUMLAH 355,740.00
AN 12 1m¹ Gate Valve 2,5' 10kg

Harga Bahan 1.000 m¹ 372,370.00 372,370.00
Material Bantu 1.000 m¹ 18,618.50 18,618.50
Upah Pasang
Pekerja 0.515 org 85,000.00
JUMLAH 390,988.50
JUMLAH 430,087.35

Harga Bahan 1.000 m¹ 480,000.00 480,000.00
Material Bantu 1.000 m¹ 24,000.00 24,000.00
Upah Pasang
Pekerja 0.615 org 85,000.00
JUMLAH 504,000.00
JUMLAH 554,400.00
Harga Bahan 1.000 m¹ 650,000.00 650,000.00
Material Bantu 1.000 m¹ 32,500.00 32,500.00
Upah Pasang
Pekerja 0.710 org 85,000.00
JUMLAH 682,500.00
JUMLAH 750,750.00

Harga Bahan 1.100 m¹ 856,635.00 942,298.50
Material Bantu 1.000 m¹ 47,114.93 47,114.93
Upah Pasang
Pekerja 0.780 org 85,000.00
JUMLAH 989,413.43
JUMLAH 1,088,354.77
DIBULATKAN 1,089,000.00

Harga Bahan 1.000 m¹ 3,335,000.00 3,335,000.00
Material Bantu 1.000 m¹ 166,750.00 166,750.00
Upah Pasang
Pekerja 0.515 org 85,000.00
JUMLAH 3,501,750.00
JUMLAH 3,851,925.00

Harga Bahan 1.000 m¹ 6,981,600.00 6,981,600.00
Material Bantu 1.000 m¹ 349,080.00 349,080.00
Upah Pasang
Pekerja 0.515 org 85,000.00
JUMLAH 7,330,680.00
JUMLAH 8,063,748.00
AN 17 1m¹ Gate Valve 2,5' 20kg

Harga Bahan 1.000 m¹ 8,758,880.00 8,758,880.00
Material Bantu 1.000 m¹ 437,944.00 437,944.00
Upah Pasang
Pekerja 0.515 org 85,000.00
JUMLAH 9,196,824.00
JUMLAH 10,116,506.40

Harga Bahan 1.000 m¹ 10,888,800.00 10,888,800.00
Material Bantu 1.000 m¹ 544,440.00 544,440.00
Upah Pasang
Pekerja 0.615 org 85,000.00
JUMLAH 11,433,240.00
KEUNTUNGAN 10% 1,143,324.00
JUMLAH 12,576,564.00

Harga Bahan 1.000 m¹ 14,679,680.00 14,679,680.00
Material Bantu 1.000 m¹ 733,984.00 733,984.00
Upah Pasang
Pekerja 0.710 org 85,000.00
JUMLAH 15,413,664.00
KEUNTUNGAN 10% 1,541,366.40
JUMLAH 16,955,030.40
Harga Bahan 1.100 m¹ 28,288,000.00 31,116,800.00
Material Bantu 1.000 m¹ 1,555,840.00 1,555,840.00
Upah Pasang
Pekerja 0.780 org 85,000.00
JUMLAH 32,672,640.00
KEUNTUNGAN 10% 3,267,264.00
JUMLAH 35,939,904.00

Harga Bahan 1.100 m¹ 43,774,000.00 48,151,400.00
Material Bantu 1.000 m¹ 2,407,570.00 2,407,570.00
Upah Pasang
Pekerja 0.780 org 85,000.00
JUMLAH 50,558,970.00
KEUNTUNGAN 10% 5,055,897.00
JUMLAH 55,614,867.00
AN 22 1m¹ Flow Switch

Harga Bahan 1.100 m¹ 3,100,000.00 3,410,000.00
Material Bantu 1.000 m¹ 170,500.00 170,500.00
Upah Pasang
Pekerja 0.780 org 85,000.00
JUMLAH 3,580,500.00
JUMLAH 3,938,550.00
AN 23 1m¹ Gate Check Valve 2,5' 10kg

Harga Bahan 1.000 m¹ 2,067,500.00 2,067,500.00
Material Bantu 1.000 m¹ 103,375.00 103,375.00
Upah Pasang
Pekerja 0.515 org 85,000.00
JUMLAH 2,170,875.00
JUMLAH 2,387,962.50
AN 24 1m¹ Gate Check Valve 3' 10kg

Harga Bahan 1.000 m¹ 2,491,800.00 2,491,800.00
Material Bantu 1.000 m¹ 124,590.00 124,590.00
Upah Pasang
Pekerja 0.615 org 85,000.00
JUMLAH 2,616,390.00
JUMLAH 2,878,029.00

Harga Bahan 1.000 m¹ 3,637,900.00 3,637,900.00
Material Bantu 1.000 m¹ 181,895.00 181,895.00
Upah Pasang
Pekerja 0.710 org 85,000.00
JUMLAH 3,819,795.00
JUMLAH 4,201,774.50

Harga Bahan 1.000 m¹ 7,396,400.00 7,396,400.00
Material Bantu 1.000 m¹ 369,820.00 369,820.00
Upah Pasang
Pekerja 0.780 org 85,000.00
JUMLAH 7,766,220.00
JUMLAH 8,542,842.00
Harga Bahan 1.000 m¹ 9,498,400.00 9,498,400.00
Material Bantu 1.000 m¹ 474,920.00 474,920.00
Upah Pasang
Pekerja 0.780 org 85,000.00
JUMLAH 9,973,320.00
JUMLAH 10,970,652.00

Harga Bahan 1.000 m¹ 4,800,000.00 4,800,000.00
Material Bantu 1.000 m¹ 240,000.00 240,000.00
Upah Pasang
Pekerja 0.780 org 85,000.00
JUMLAH 5,040,000.00
JUMLAH 5,544,000.00
AN 29 1m¹ Upah Pasang Strainer 2' 10kg

Harga Bahan 1.000 m¹ 1,189,760.00 1,189,760.00
Material Bantu 1.000 m¹ 59,488.00 59,488.00
Upah Pasang
Pekerja 0.780 org 85,000.00
JUMLAH 1,249,248.00
JUMLAH 1,374,172.80
AN 30 1m¹ Upah Pasang Strainer 2,5' 10kg

Harga Bahan 1.000 m¹ 1,936,480.00 1,936,480.00
Material Bantu 1.000 m¹ 96,824.00 96,824.00
Upah Pasang
Pekerja 0.515 org 85,000.00
JUMLAH 2,033,304.00
JUMLAH 2,236,634.40
AN 31 1m¹ Upah Pasang Strainer 3"10kg

Harga Bahan 1.000 m¹ 2,024,900.00 2,024,900.00
Material Bantu 1.000 m¹ 101,245.00 101,245.00
Upah Pasang
Pekerja 0.615 org 85,000.00
JUMLAH 2,126,145.00
JUMLAH 2,338,759.50
AN 32 1m¹ Upah Pasang Strainer 4' 10kg

Harga Bahan 1.000 m¹ 2,830,000.00 2,830,000.00
Material Bantu 1.000 m¹ 141,500.00 141,500.00
Upah Pasang
Pekerja 0.710 org 85,000.00
JUMLAH 2,971,500.00
JUMLAH 3,268,650.00
AN 33 1m¹ Upah Pasang Strainer 6'10kg

Harga Bahan 1.000 m¹ 7,396,400.00 7,396,400.00
Material Bantu 1.000 m¹ 369,820.00 369,820.00
Upah Pasang
Pekerja 0.780 org 85,000.00
JUMLAH 7,766,220.00
JUMLAH 8,542,842.00
AN 34 1m¹ Upah Pasang Foot Valve 2,5' 10kg
Harga Bahan 1.000 m¹ 2,548,000.00 2,548,000.00
Material Bantu 1.000 m¹ 127,400.00 127,400.00
Upah Pasang
Pekerja 0.515 org 85,000.00
JUMLAH 2,675,400.00
JUMLAH 2,942,940.00
AN 35 1m¹ Upah Pasang Foot Valve 4' 10kg

Harga Bahan 1.000 m¹ 3,950,000.00 3,950,000.00
Material Bantu 1.000 m¹ 197,500.00 197,500.00
Upah Pasang
Pekerja 0.615 org 85,000.00
JUMLAH 4,147,500.00
JUMLAH 4,562,250.00
AN 36 1m¹ Upah Pasang Flexible Joint 2,5' 10kg

Harga Bahan 1.000 m¹ 450,000.00 450,000.00
Material Bantu 1.000 m¹ 22,500.00 22,500.00
Upah Pasang
Pekerja 0.310 org 85,000.00
JUMLAH 472,500.00
JUMLAH 519,750.00
AN 37 1m¹ Upah Pasang Flexible Joint 3' 10kg

Harga Bahan 1.000 m¹ 635,000.00 635,000.00
Material Bantu 1.000 m¹ 31,750.00 31,750.00
Upah Pasang
Pekerja 0.350 org 85,000.00
JUMLAH 666,750.00
JUMLAH 733,425.00

Harga Bahan 1.000 m¹ 720,000.00 720,000.00
Material Bantu 1.000 m¹ 36,000.00 36,000.00
Upah Pasang
Pekerja 0.390 org 85,000.00
JUMLAH 756,000.00
JUMLAH 831,600.00

Harga Bahan 1.000 m¹ 1,300,000.00 1,300,000.00
Material Bantu 1.000 m¹ 65,000.00 65,000.00
Upah Pasang
Pekerja 0.430 org 85,000.00
JUMLAH 1,365,000.00
JUMLAH 1,501,500.00

Harga Bahan 1.000 m¹ 601,600.00 601,600.00
Material Bantu 1.000 m¹ 30,080.00 30,080.00
Upah Pasang
Pekerja 0.430 org 85,000.00
JUMLAH 631,680.00
JUMLAH 694,848.00
AN 41 1m¹ Upah Pasang Flexible Joint 2 1/2' 20kg
Harga Bahan 1.000 m¹ 676,800.00 676,800.00
Material Bantu 1.000 m¹ 33,840.00 33,840.00
Upah Pasang
Pekerja 0.430 org 85,000.00
JUMLAH 710,640.00
JUMLAH 781,704.00

Harga Bahan 1.000 m¹ 2,670,400.00 2,670,400.00
Material Bantu 1.000 m¹ 133,520.00 133,520.00
Upah Pasang
Pekerja 0.430 org 85,000.00
JUMLAH 2,803,920.00
JUMLAH 3,084,312.00
AN 40 1m¹ Upah Pasang Safety Relief Valve/PRV 4"

Harga Bahan 1.000 m¹ 1,800,000.00 1,800,000.00
Material Bantu 1.000 m¹ 90,000.00 90,000.00
Upah Pasang
Pekerja 0.430 org 85,000.00
JUMLAH 1,890,000.00
JUMLAH 2,079,000.00
AN 41 1m¹ Upah Pasang Pressure Reducing Valve

Harga Bahan 1.000 m¹ 12,500,000.00 12,500,000.00
Material Bantu 1.000 m¹ 625,000.00 625,000.00
Upah Pasang
Pekerja 0.430 org 85,000.00
JUMLAH 13,125,000.00
KEUNTUNGAN 10% 1,312,500.00
JUMLAH 14,437,500.00
AN 42 1m¹ Upah Pasang Automatic Air Valve/PRV 4"

Harga Bahan 1.000 m¹ 1,450,000.00 1,450,000.00
Material Bantu 1.000 m¹ 72,500.00 72,500.00
Upah Pasang
Pekerja 0.430 org 85,000.00
JUMLAH 1,522,500.00
JUMLAH 1,674,750.00
AN 43 1m¹ Upah Pasang Hydrant Pilar 2 Way

Harga Bahan 1.000 m¹ 3,260,000.00 3,260,000.00
Material Bantu 1.000 m¹ 163,000.00 163,000.00
Upah Pasang
Pekerja 1.500 org 85,000.00
JUMLAH 3,423,000.00
JUMLAH 3,765,300.00
AN 44 1m¹ Upah Pasang Siamese Conection

Harga Bahan 1.000 m¹ 2,750,000.00 2,750,000.00
Material Bantu 1.000 m¹ 137,500.00 137,500.00
Upah Pasang
Pekerja 1.500 org 85,000.00
JUMLAH 2,887,500.00
JUMLAH 3,176,250.00
AN 45 1m¹ Upah Pasang Head Sprinkler
Harga Bahan 1.000 m¹ 55,000.00 55,000.00
Material Bantu 1.000 m¹ 2,750.00 2,750.00
Upah Pasang
Pekerja 0.250 org 85,000.00
JUMLAH 57,750.00
JUMLAH 63,525.00
AN 46 1m¹ Branch Control Valve

Harga Bahan 1.000 m¹ 17,800,000.00 17,800,000.00
Material Bantu 1.000 m¹ 890,000.00 890,000.00
Upah Pasang
Pekerja 0.250 org 85,000.00
JUMLAH 18,690,000.00
KEUNTUNGAN 10% 1,869,000.00
JUMLAH 20,559,000.00
AN 47 1m¹ Memasang Electric Pump 750 USGPM, Head : 100 m (vertical Turbin)
Harga Bahan 1.000 m¹ 125,000,000.00 125,000,000.00
Material Bantu 1.000 m¹ 6,250,000.00 6,250,000.00
Upah Pasang
Pekerja 0.250 org 85,000.00
JUMLAH 131,250,000.00
KEUNTUNGAN 10% 13,125,000.00
JUMLAH 144,375,000.00
AN 48 1m¹ Memasang Diesel Pump 750 USGPM, Head : 100 m (vertical Turbin)
Harga Bahan 1.000 m¹ 245,000,000.00 245,000,000.00
Material Bantu 1.000 m¹ 12,250,000.00 12,250,000.00
Upah Pasang
Pekerja 0.250 org 85,000.00
JUMLAH 257,250,000.00
KEUNTUNGAN 10% 25,725,000.00
JUMLAH 282,975,000.00
AN 49 1m¹ Memasang Jockey Pump 15 USGPM, Head : 110 m (vertical multistage)

Harga Bahan 1.000 m¹ 56,000,000.00 56,000,000.00
Material Bantu 1.000 m¹ 2,800,000.00 2,800,000.00
Upah Pasang
Pekerja 0.250 org 85,000.00
JUMLAH 58,800,000.00
KEUNTUNGAN 10% 5,880,000.00
JUMLAH 64,680,000.00
AN 50 1 Unit Pek. Septictank / SPAL uk. 2,00 x 1,00 x 1,50 m

Galian tanah 6.560 m3 85,900.00 563,504.00
Pasir Urug T = 5 cm 0.188 m3 268,300.00 50,440.40
Pas. bata 1 bata 1 : 3 + plester 1 : 3 10.360 m2 122,400.00 1,268,064.00
Plat beton tutup + balok 0.260 m3 4,211,733.00 1,095,050.58
Socket T PVC 4 " 2.000 bh 3,500.00 7,000.00
PVC 1 1/2 " 0.800 m' 5,750.00 4,600.00
Galian tanah untuk rembesan 5.000 m3 34,400.00 172,000.00
Pas. Ijuk 75.000 kg 6,500.00 487,500.00
Urugan kerikil 3/5 cm 1.400 m3 290,000.00 406,000.00
Pipa PVC 4 " berlobang jenis ( D ) 4.500 m' 23,250.00 104,625.00
Urugan kembali perataan tanah 1.000 m3 17,200.00 17,200.00
Tambahan upah 1.000 ls 50,000.00 50,000.00
JUMLAH 4,225,983.98
JUMLAH 4,648,582.38
15 1 Unit Pek. Septictank / SPAL uk. 2,00 x 1,00 x 1,50 m

Galian tanah m3 6.5600 59,000.00 387,040.00 - -
Pasir Urug T = m3 0.1880 196,400.00 36,923.20
Pas. bata 1 bata m2 10.3600 159,915.00 ###
Plat beton tutup m3 0.2600 4,211,733.00 ###
Socket T PVC 4 bh 2.0000 3,500.00 7,000.00
PVC 1 1/2 " m' 0.8000 5,750.00 4,600.00
Galian tanah un m3 5.0000 34,400.00 172,000.00
Pas. Ijuk kg 75.0000 6,500.00 487,500.00
Urugan kerikil 3 m3 1.4000 290,000.00 406,000.00
Pipa PVC 4 " ber m' 4.5000 23,250.00 104,625.00
Urugan kembali m3 1.0000 17,200.00 17,200.00
Tambahan upah ls 1.0000 25,000.00 25,000.00
Jumlah ### 25,000.00 4,399,658.18
Over Head / Keuntun 10% 439,965.82
Jumlah 4,839,624.00
Dibulatkan 4,839,623.00
JUMLAH HARGA UPAH

(RP)
58,000.00
9,775.00
11,400.00
3,135.00
1,320.00
25,630.00
2,563.00
28,193.00
29,000.00
83,000.00
14,025.00
16,150.00
5,985.00
3,520.00
39,680.00
3,968.00
43,648.00
44,000.00
106,000.00
18,275.00
20,900.00
7,885.00
5,720.00
52,780.00
5,278.00
58,058.00
59,000.00
135,000.00
22,525.00
25,650.00
9,310.00
7,700.00
65,185.00
6,518.50
71,703.50
72,000.00
186,000.00
26,775.00
30,400.00
10,735.00
9,680.00
77,590.00
7,759.00
85,349.00
86,000.00
227,000.00
30,175.00
34,200.00
11,875.00
11,330.00
87,580.00
8,758.00
96,338.00
97,000.00
292,000.00
33,575.00
38,000.00
13,015.00
12,980.00
97,570.00
9,757.00
107,327.00
108,000.00
445,000.00
36,975.00
41,800.00
14,155.00
14,630.00
107,560.00
10,756.00
118,316.00
119,000.00
524,000.00
40,375.00
45,600.00
15,295.00
16,280.00
117,550.00
11,755.00
129,305.00
130,000.00
661,200.00
43,775.00
49,400.00
16,435.00
17,930.00
127,540.00
12,754.00
140,294.00
140,200.00
458,500.00
43,775.00
49,400.00
93,175.00
9,317.50
102,492.50
102,500.00
533,500.00
43,775.00
49,400.00
93,175.00
9,317.50
102,492.50
102,500.00
677,300.00
52,275.00
58,900.00
111,175.00
11,117.50
122,292.50
122,300.00
893,700.00
60,350.00
69,350.00
129,700.00
12,970.00
142,670.00
142,700.00
1,246,600.00
66,300.00
76,950.00
143,250.00
14,325.00
157,575.00
157,600.00
3,954,500.00
43,775.00
49,400.00
93,175.00
9,317.50
102,492.50
102,500.00
8,166,500.00
43,775.00
49,400.00
93,175.00
9,317.50
102,492.50
102,500.00
10,219,500.00
43,775.00
49,400.00
93,175.00
9,317.50
102,492.50
102,500.00
12,699,300.00
52,275.00
58,900.00
111,175.00
11,117.50
122,292.50
122,300.00
17,098,700.00
60,350.00
69,350.00
129,700.00
12,970.00
142,670.00
142,700.00
36,097,600.00
66,300.00
76,950.00
143,250.00
14,325.00
157,575.00
157,600.00
55,772,600.00
66,300.00
76,950.00
143,250.00
14,325.00
157,575.00
157,600.00
4,096,600.00
66,300.00
76,950.00
143,250.00
14,325.00
157,575.00
157,600.00
2,490,500.00
43,775.00
49,400.00
93,175.00
9,317.50
102,492.50
102,500.00
3,001,300.00
52,275.00
58,900.00
111,175.00
11,117.50
122,292.50
122,300.00
4,344,700.00
60,350.00
69,350.00
129,700.00
12,970.00
142,670.00
142,700.00
8,700,600.00
66,300.00
76,950.00
143,250.00
14,325.00
157,575.00
157,600.00
11,128,600.00
66,300.00
76,950.00
143,250.00
14,325.00
157,575.00
157,600.00
5,701,600.00
66,300.00
76,950.00
143,250.00
14,325.00
157,575.00
157,600.00
1,532,600.00
66,300.00
76,950.00
143,250.00
14,325.00
157,575.00
157,600.00
2,339,500.00
43,775.00
49,400.00
93,175.00
9,317.50
102,492.50
102,500.00
2,461,300.00
52,275.00
58,900.00
111,175.00
11,117.50
122,292.50
122,300.00
3,411,700.00
60,350.00
69,350.00
129,700.00
12,970.00
142,670.00
142,700.00
8,700,600.00
66,300.00
76,950.00
143,250.00
14,325.00
157,575.00
157,600.00
3,045,500.00
43,775.00
49,400.00
93,175.00
9,317.50
102,492.50
102,500.00
4,685,300.00
52,275.00
58,900.00
111,175.00
11,117.50
122,292.50
122,300.00
592,900.00
26,350.00
39,900.00
66,250.00
6,625.00
72,875.00
72,900.00
814,800.00
29,750.00
43,700.00
73,450.00
7,345.00
80,795.00
80,800.00
920,800.00
33,150.00
47,500.00
80,650.00
8,065.00
88,715.00
88,800.00
1,598,700.00
36,550.00
51,300.00
87,850.00
8,785.00
96,635.00
96,700.00
791,700.00
36,550.00
51,300.00
87,850.00
8,785.00
96,635.00
96,700.00
878,700.00
36,550.00
51,300.00
87,850.00
8,785.00
96,635.00
96,700.00
3,181,700.00
36,550.00
51,300.00
87,850.00
8,785.00
96,635.00
96,700.00
2,175,700.00
36,550.00
51,300.00
87,850.00
8,785.00
96,635.00
96,700.00
14,534,700.00
36,550.00
51,300.00
87,850.00
8,785.00
96,635.00
96,700.00
1,771,700.00
36,550.00
51,300.00
87,850.00
8,785.00
96,635.00
96,700.00
4,083,900.00
127,500.00
161,500.00
289,000.00
28,900.00
317,900.00
317,900.00
3,494,900.00
127,500.00
161,500.00
289,000.00
28,900.00
317,900.00
317,900.00
113,500.00
21,250.00
23,750.00
45,000.00
4,500.00
49,500.00
49,500.00
20,608,500.00
21,250.00
23,750.00
45,000.00
4,500.00
49,500.00
49,500.00
144,424,500.00
21,250.00
23,750.00
45,000.00
4,500.00
49,500.00
49,500.00
283,024,500.00
21,250.00
23,750.00
45,000.00
4,500.00
49,500.00
49,500.00
64,729,500.00
21,250.00
23,750.00
45,000.00
4,500.00
49,500.00
49,500.00
4,649,000.00
-
-
-
-
DAFTAR HARGA SATUAN DASAR MATERIAL DAN UPAH
I. JENIS MATERIAL DAN BAHAN
NO MATERIAL KODE SATUAN HARGA SATUAN (RP)
A BAHAN AGREGAT, BAHAN PEREKAT, dan BAHAN JADINYA
Ref. Produk, PC: sekualitas Tiga Roda
Tanah Urug A01 m³ 50,000.00
Sirtu A02 m³ 165,000.00
Pasir Urug A03 m³ 150,000.00
Pasir Pasang A04 m³ 165,000.00
Pasir Beton A05 m³ 185,000.00
Batu Kali A06 m³ 150,000.00
Split 2-3 A07 m³ 185,000.00
Agregat Kela A A08 m³ 325,000.00
Agregat Kelas B A09 m³ 355,000.00
Portland Cement (1 zak = 50 kg) A10 kg 1,100.00
Portland Cement (1 zak = 50 kg) A11 zak 55,000.00
Bata Merah Bakar Kelas 1 A12 bh 550.00
Bata Ringan 600x200x7.5 A13 m³ 525,000.00
Ready Mix K-250 A14 m³ 955,000.00
Ready Mix K-300 A15 m³ 995,000.00
Ready Mix K-350 A16 m³ 1,150,000.00
Sewa Pompa Beton/m3 A17 m³ 50,000.00
Vibrator A18 sewa/hari 250,000.00
Air A19 liter 500.00
Spacer A20 bh 2,500.00
Water Stop PVC Lebar 230-320 mm A21 m' 235,000.00
Integral Waterproofing A22 liter 35,000.00
Waterproofing A23 m² 35,000.00
Waterproofing Membrane (Duo HT 4 AGR/ F C 180 Mecano) A24 m² 150,000.00
Dry Mix/Semen Instan Perekat Pasangan Bata, @40kg A25 zak 85,000.00
Dry Mix/Semen Instan Pelester, @40kg A26 zak 85,000.00
Dry Mix/Semen Instan Acian, @40kg A27 zak 85,000.00
Semen Instan Floor hardener @ 25 kg A28 kg 16,200.00
Semen Warna A29 kg 10,000.00
Semen Grouting Untuk Sambungan Struktur A30 zak 6,000.00
Graffel Ø30 cm A31 m' 50,000.00
Buis Beton 1/2 Lingkaran Dia. 40 cm A32 unit 90,000.00
Glass Block A33 bh 20,000.00
Rooster A34 bh 85,000.00
Rooster Beton 15 x 30 A35 bh 15,000.00
Rooster Batako 20 x 20 A36 bh 10,000.00
Karet Dilatasi A37 m' 265,000.00
Kansteen Jalan type DKI uk. 60 x 25 x 22 x 18 A38 bh 50,000.00
Kansteen Taman type Taman uk. 40 x 25 x 15 x 13 A39 bh 45,000.00
Kansteen Jalan 600x150x300 sek. Conblock A40 bh 70,000.00
Kansteen Paving Blok uk. 400x60x150 sek. Cisangkan, masterblock, Alphan A41 bh 18,000.00
Kansteen Jepit A42 bh 52,500.00
Paving Blok t = 8 cm Natural Sek. Cisangkan A43 m² 108,000.00
Paving Blok t = 8 cm WarnaSek. Cisangkan A44 m² 134,000.00
U-DITCH 30x50x120 A45 unit 450,000.00
U-DITCH 60x80x120 A46 unit 950,000.00
U-DITCH 120x120x120 A47 unit 2,150,000.00
COVER U-DITCH LD 30 A48 bh 150,000.00
Box Culvur 150 x 150 x 100 A51 unit 7,000,000.00
Residu A52 liter 8,500.00
Lem Kayu A53 kg 20,000.00
Gheotextile 25 cm A54 m' 12,500.00
Gheotextile 150 cm A55 m² 15,000.00
Rumput Sepak Bola Ttpe Zoysia Matrella Limmer A56 m² 75,000.00
Pupuk Kandang A57 kmg 85,000.00
2 Mst NPK 3 gr N A58 kg 165,000.00
3 Mst Urea 2,5 gr N A59 kg 800.00
4 Mst Kapur A60 kg 8,000.00
5 Mst NPK 3 gr N A61 kg 16,000.00
Ansar (Hibersida Selektif) A62 liter 4,750,000.00
1 Set Tiang Gawang Pipa Alumunium A63 set 80,000,000.00
Tiang bendera tendangan sudut pipa fiber padat Dia.1 1/2" + kain bendera A64 set 875,000.00
Catch Basin Uk. 30 x 30 x 30 cm A65 bh 375,000.00
Beton Precast Half Slab 80 x 05 x 5 A64 m² 158,100.00
B BAHAN KAYU DAN BAHAN JADINYA
Kayu Papan Terentang B01 m³ 1,500,000.00
Kayu Balok Terentang B02 m³ 1,500,000.00
Dolken Dia. 8 s/d 10 cm B03 btg 21,000.00
Kayu Kelas Kuat III B04 m³ 1,500,000.00
Balok Kelas Kuat II B05 m³ 2,200,000.00
Multipleks 9mm, uk. 1,20 x 2,40 B06 lbr 120,000.00
Multipleks 12mm, uk. 1,20 x 2,40 B07 lbr 155,000.00
Taekwood 4mm B08 lbr 120,000.00
Plywood Tebal 9mm B09 lbr 210,000.00
Plywood Tebal 4mm B10 lbr 120,000.00
HPL B11 lbr 105,000.00
Papan Nama Proyek B12 ls 500,000.00
Kayu 5/10 Meranti B13 m 15,000.00
C BAHAN BAKAR PELUMAS

Minyak Bekisting C01 ltr 6,000.00
Solar C02 ltr 6,800.00
Bensin C03 ltr 10,500.00
Minyak Pelumas C04 ltr 50,000.00
Kerosene C05 ltr 15,700.00
Aspal Minyak C06 kg 9,500.00
Hotmix C07 ton 1,300,000.00
D BAHAN LOGAM DAN BAHAN JADINYA

Ref. Produk, Baja Tulangan: Garuda Steel/Gunung Garuda, Krakatau Steel (KS), Cigading Habeam Center
Ref. Produk, Baja Profil: Garuda Steel/Gunung Garuda, Krakatau Steel (KS), Cigading Habeam Center
Baja Tulangan Polos, BJTP, U24, fy240 Mpa D01 kg 9,500.00
Baja Tulangan Deform/Ulir, BJTD, fy400 Mpa D02 kg 10,500.00
Wiremesh M8, 2,1 x 5,4 meter, Mutu Baja U50 D03 kg 12,000.00
Wiremesh M10, 2,1 x 5,4 meter (96,55 kg/lbr), U50 D04 kg 12,500.00
Seng Gelombang D05 lbr 60,000.00
Seng Plat D06 lbr 48,735.00
Metal Deck 0,75 mm (Floor Deck) D07 m² 125,000.00
Kawat beton D08 kg 15,000.00
Baja Profil, IWF/INP/DIR/DIN/CHANEL D09 kg 11,500.00
Besi Hollow 20x20x0,3mm Rangka Plafon Galvalum D10 m' 3,333.00
Besi Hollow 40x40x0,3mm Rangka Plafon Galvalum D11 m' 4,166.00
Besi Hollow 20x20mm D12 m' 8,333.00
Besi Hollow 50x100x0,2mm D15 m' 61,000.00
Besi Hollow 60x60mm Galvanis D16 btg 150,000.00
Besi Hollow 40x40 D19 m²
Besi Hollow 50x100 D20 m² 180,000.00
Bracket ACP D21 btg 60,000.00
Bracket Kaca D22 bh 15,000.00
Plat Strip 9,5 x 45 mm D23 m' 85,000.00
Plat Strip 3 x 30 mm D24 m' 36,500.00
Paku ukuran 1cm-3cm D25 kg 13,000.00
Paku ukuran 4cm-12cm D26 kg 18,000.00
Paku Skrup 3" D27 bh 500.00
Sekrup Gypsum/GRC D28 kg 20,000.00
Fastener + Mecano Plate D29 pcs 12,000.00
Termination Profile D30 pcs 55,000.00
Spacer D31 bh 3,500.00
Angkur Baut HTB D16 s. d. D19 D32 bh 49,400.00
Mur+Ring D16 s. d. D19 D33 bh 17,500.00
Pipa Baja dia. 1" D34 m' 30,853.00
Pipa Baja SCH dia. 1-1 1/4" D35 m' 54,633.00
Pipa Baja SCH dia. 1-1 1/2" D36 m' 38,550.00
Pipa Baja SCH dia. 2" D37 m' 64,500.00
Pipa Baja SCH dia. 2 -2 1/2" D38 m' 80,583.00
Pipa Baja SCH dia. 3 -3 1/2" D40 m' 128,733.00
Pipa Seamless SCH 40 dia. 1/2" D42 m' 19,166.67
Pipa Seamless SCH 40 dia. 3/4" D43 m' 22,500.00
Pipa Seamless SCH 40 dia. 1" D44 m' 29,166.67
Pipa Seamless SCH 40 dia. 1-1/4" D45 m' 39,166.67
Pipa Stainless Steel dia. 2" D56 m' 62,500.00
Pipa Geopipe (Perforated Corrugated Pipe) dia. DN 150 mm D57 m' 175,000.00
Rangka Metal Cutting Pelat Besi 3mm Finish Powder Cutting D60 m² 850,000.00
E BAHAN PANCANG
Ref. Produk, Tiang Pancang : Sekualitas Wijaya Karya Beton, PP Precast
Tiang Pancang Beton Bertulang Tipe Spun Pile Ø 40cm, t = 7,5 cm E01 m' 600,000.00
Bobokan Kepala Pondasi Tiang E02 ttk 175,000.00
Tiang Pancang Prategang Tipe Kotak Uk. 30 x 30 cm E03 m' 225,000.00
F BIAYA SEWA ALAT BERAT

Listrik dan Air Kerja F00 Ls 500,000.00
Crane 5 - 10 ton F01 hari/sewa 200,000.00
Crane 100 ton F02 hari/sewa 350,000.00
Tower Crane Kapasitas 3,2 ton jib 70 m F03 hari/sewa 835,000.00
Alat Pancang, HYDRAULIC SYSTEM PILE DRIVER (HSPD) F04 hari/sewa 600,000.00
Alat Penyambung Tiang Pancang F05 bh 95,000.00
Excavator F06 jam 248,536.00
Bulldozer F07 jam 150,000.00
Motor Grader F08 jam 289,993.00
Tanadem Roller F09 jam 123,074.00
Vibro Roller Compactor F10 jam 167,117.00
Wheel Loader F11 jam 279,287.00
Pedesterian Loader F12 jam 52,727.00
Water Tanker F13 jam 143,187.00
Dump Truck 8 ton F14 jam 200,000.00
Motor Grader >100 HP F15 jam 289,993.00
Roller 3 Wheel 8 - 10 T F16 jam 235,000.00
Baby Roller F17 jam 87,500.00
Peunematic Type Roller F18 jam 420,000.00
Vibrator Roler 5 - 8 T F19 jam 435,000.00
Temper 0,20 T F20 jam 32,488.00
Concreate Vibrator F21 jam 29,288.00
Asphalt Sprayer 800 L F22 jam 46,642.00
Asphalt Finisher 5 T F23 jam 119,389.00
Asp Distributor F24 jam 395,000.00
Concreate Mixer 0,30 - 0,600 m³ F25 jam 31,804.00
Compressor 4000 - 6500 L/M F26 jam 65,963.00
Water Pump 70 - 100 mm F27 jam 3,306.00
Sewa Theodolite F28 hari/sewa 500,000.00
Mobilisasi dan Demobilisasi Crane Crawler Kap 80 ton F29 Ls 120,000,000.00
Mobilisasi dan Demobilisasi Alat Pancang HSPD F30 Ls 95,000,000.00
Container 40 Feet Direksi Keet ( Sewa Per Bulan) F31 bln 10,000,000.00
Mobilisasi Alat Pancang, Jacked in Pile, Hydraulic Jacked Piling Sytem F32 Ls 50,000,000.00
G BAHAN PINTU DAN JENDELA

Ref. Produk, Kusen : Alcomexindo, Alexindo, dan Superex/INDAL
Ref. Produk, Accessoris: Dekcson, Solid dan SES
Pintu Lipat Henderson G01 m² 393,700.00
Pintu Allumunium Spandrel G01 unit 750,000.00
Kusen Alumunium 4', Brown G02 m¹ 110,000.00
Rangka Kusen Curtain Wall + Kaca Polos 8mm G03 m² 720,000.00
Daun Jendela Alumunium, Silver G04 m¹ 90,000.00
Daun Pintu Alumunium, Silver G05 m¹ 42,000.00
U-Alumunium G06 m¹ 10,200.00
Engineering Door Panel Kayu Oven, Honey Comb Double HPL, Wood Edging G07 unit 500,000.00
Engineering Door Panel Kayu Oven, Honey Comb Double Melamin G08 unit 475,000.00
Jalusi Alumunium G09 m² 185,000.00
Alumunium Strip G10 m¹ 17,100.00
Plat Allumunium Besi TBL 2mm G11 m² 11,000.00
Engsel Pintu, Steinlees Steel 4'x3'x2' G12 psg 28,000.00
Engsel Casement Iron Firction Stay 8' Sekualitas G13 psg 75,000.00
Casemant Handle Sekualitas Sekualitas Solid RMB 704SN G14 psg 55,500.00
Handle Pintu Sekualitas Dekcson G15 psg 325,000.00
P64.11 - 600 mm - Stainless Steel SUS 304 G16 psg 300,000.00
Kunci Kaca Tempered Glass Patch Fitting G17 bh 1,200,000.00
Cylinder, Sekualitas Solid, DC 02-50SCR G18 bh 55,000.00
Kunci LHP 2226 AZ SN+NP G19 bh 195,000.00
Rel Sliding Dekcson G20 m¹ 175,000.00
Sliding Door Alumunium G21 set 275,000.00
Roilling Door Alumunium G22 m² 249,000.00
Roller Sliding G23 bh 20,000.00
Pul Flate G24 bh 65,000.00
Escutchenon Dekcson G25 set 35,000.00
Guide G26 bh 43,000.00
Guide Channel G27 bh 100,000.00
Dor Stop Dekcson G28 bh 81,000.00
Floor Hinges G29 bh 1,500,000.00
Patch Fitting G30 bh 1,000,000.00
Pull handle Pintu Kaca G31 bh 950,000.00
Lokcset Pintu Tempered G32 bh 600,000.00
Sealent G33 m¹ 8,000.00
Sealent Kecil G34 tube 5,500.00
Sealent Besar G35 tube 12,800.00
Rambucis G36 bh 35,000.00
Flushbolt 6' + 12', Sekualitas Solid, Sekualitas Solid, 644 US32D G37 psg 165,000.00
Tekephone Analog Type Mortise Lock, Sekualitas Solid, 101 WL 50SN G38 bh 65,000.00
Rel Skualitas Solid G39 m¹ 145,000.00
Roda Sekualitas Solid G40 bh 85,500.00
Door Stop Sekualitas Solid G41 bh 85,500.00
Kaca Polos 12mm G42 m² 550,000.00
Kaca Polos 10mm G43 m² 335,000.00
Kaca Polos 8mm G44 m² 185,000.00
Kaca ES 5mm G46 m² 105,000.00
Kaca Tempred Warna Standard 8 mm ( Polos ) G48 m² 195,000.00
Pelapis Kaca Film G52 m² 125,000.00
Kaca Frame Less t=10 mm G53 m² 213,000.00
Kaca Sandblast, t=5 mm G54 m² 550,000.00
Kaca Stopsol Warna Biru 8mm G55 m² 650,000.00
Kaca Cermin 5 mm G56 m² 145,000.00
Pintu PVC Kamar Mandi G57 bh 155,000.00
Spider fitting kaca sF 8211 160 mm sss 1 kaki dekcson G58 bh 415,000.00
Baut Spider fitting kaca sF 8245 160 mm (Routel) sss G62 bh 204,000.00
Baut Spider fitting kaca sF 8241 160 mm (Routel) sss G63 bh 260,000.00
Kaca stopsol Warna Biru 5mm G64 m² 450,000.00
Rangka Kaca + Perkuatan (Million, Trenson, Bracket) G65 m² 80,000.00
H BAHAN ATAP
Ref. Produk, Penutup atap Aspal Bitumen = Ondumline
Pasang Rangka Atap Baja Ringan
• Mobilisasi H01 ls 10,500.00
• Main Trus C-75-75 H02 m¹ 13,500.00
• Roof Botton/ Reng 33-0.45 H03 m¹ 7,500.00
• Self Driling Screw Dia. 6x20 mm (Truss Screw) H04 bh 500.00
• Self Driling Screw Dia. 4x16 mm (Truss Screw) H05 bh 550.00
• Dynabol Dia. 12x120 mm H06 bh 1,200.00
Genteng Beton Cisangka Type Victoria Pine H07 bh 12,500.00
Nok / Ridge Onduline H08 lbr 95,000.00
Listplank GRC, Lebar 30 cm H09 m¹ 45,000.00
Talang Datar/Juray, Zincalume Lebar 90 cm H10 m¹ 35,900.00
Penutup Atap Bintumen (Onduline/Onduvilla) H11 lbr 195,000.00
Wood Plastic Composite ( 10 x 1 cm H12 btg 120,000.00
SolarPlate 1,2 mm L = 122 cm Transparan H13 m² 600,000.00
Penutup Atap Metal Zincalume, t= 0,45 mm H14 m² 80,000.00
Nok / Bubungan Metal Zincalume, t= 0,45 mm H15 m¹ 35,000.00
Allumunium Foil H16 m² 20,000.00
RoofMesh H17 m² 7,500.00
Glasswool H18 m² 15,000.00
Penutup Atap Polycarbonat H19 m² 100,000.00
I BAHAN FLAFOUND
Ref. Produk, Gyptile : Knauf, Jaya Board, dan Elephant
Ref. Produk, GRC : Kalsiboard, Jaya Board, Elephant
Ref. Produk, Compound: Aplus, Knauf, dan Jaya Board
GRC 1200 x 2400, t = 4 mm I01 lbr 45,000.00
Plafound Zincalume, t = 0,8 mm I02 m² 120,000.00
Semen Coumpound Adhesive, @20 kg I03 kg 8,000.00
Joint Tape @75 m (kasa gypsum) I04 roll 10,000.00
Gypsum 120 x 240 t = 9 mm I05 lbr 65,000.00
Gypsum 120 x 240 t = 12 mm I06 lbr 95,000.00
List Gypsum C-7 I07 m¹ 14,200.00
Tepung Gypsum I08 kg 4,200.00
Alkasit Pembantu Coumpound I09 kg 20,000.00
J BAHAN PELAPIS LANTAI DAN DINDING

Ref. Produk, Pelapis Lantai dan Dinding : Granit Roman;Granito;Platinum;Garuda
Ref. Produk, Pelapis Lantai dan Dinding : Granit Roman;Granito;Platinum;Garuda
Batu Alam J01 m² 87,400.00
Keramik lantai Anti Slip 20 X 20 J02 m² 30,000.00
Keramik lantai Anti Slip 25 X 25 J03 m² 50,000.00
Keramik lantai Anti Slip 30x30 J04 m² 34,000.00
Keramik lantai 30x30 Polished J05 m² 38,950.00
Keramik lantai 30x30 Unpolished J06 m² 45,000.00
Keramik lantai Granite Tile Homogeneus 30x30 Polished J07 m² 190,000.00
Keramik lantai 40x40 J08 m² 41,500.00
keramik Dinding Dinding Toilet 20 x 40 J09 m² 35,500.00
keramik Dinding Dinding Toilet 25 x 45 J10 m² 80,000.00
Keramik lantai 20x20 J11 m² 35,000.00
Plin Keramik 10 x 60 cm J12 m² 38,500.00
Granit Tile Homogeneus 60 x 60 Polished J13 m² 250,000.00
Granit Tile Homogeneus 60 x 60 Unpolished J14 m² 275,000.00
Granit Tile Wall 25 x 75 Polished J15 m² 125,000.00
Step Nosing Karet J16 m¹ 55,000.00
K BAHAN FINISHING / PENGECATAN / LABURAN

Ref. Produk, Cat Dinding Interior: Dulux ICI, Mowilex, dan Jotun
Ref. Cat Dinding Exterior: Sigma, Jotun, Akzo Nobel (heavy duty)
Ref. Produk, Cat Plafond: Dulux ICI, Mowilex, dan Jotun
Ref. Produk, Cat Kayu/Besi: Seiv, ICI, Avian
Ref. Produk, Alumunium Composite Panel: Alucomp, Alcobond, Seven
Cat Dasar K01 kg 25,000.00
Cat Dinding Interior K02 kg 45,000.00
Cat Dinding Exterior K03 kg 50,000.00
Cat kayu/besi K04 kg 40,000.00
Cat permukaan Lapangan (Tennokote TNK - 1000 WA) (22,5 kg) + Campuran K05 kg 38,500.00
Water Proofing K06 m² 35,000.00
Vernis K07 ltr 22,500.00
Dempul K08 kg 14,000.00
Plamir K09 kg 12,000.00
Terpentin K10 ltr 10,000.00
Kwas K11 bh 8,000.00
Roll Cat K12 bh 20,000.00
Ampelas K13 lbr 3,200.00
Minyak bekisting K14 ltr 16,200.00
Alumunium Composite Panel 1,22x2,44 Tebal 4mm K15 m² 275,000.00
Huruf Timbul Acrylic (Led Letter Box) K16 cm 15,000.00
Lampu LED untuk Huruf Timbul K17 modul/bh 18,000.00
Cat Menie K18 kg 50,000.00
Plincoat K19 kg 20,300.00
Dempul Cap Kucing K20 kg 16,200.00
Minyak Cat K21 ltr 5,600.00
Solignem ( 1 blek = 10 liter ) K22 ltr 40,000.00
Kape Kayu K23 bh 4,800.00
Huruf Nama /cm K24 bh 15,000.00
Huruf Timbul Acrylic K25 cm 20,000.00
Logo Kab. Garut dari bahan Acyrilic K26 set 500,000.00
L RAIN GUN
Tanah Humus L01 m² 50,000.00
Tanaman Jawer Kotok L02 bh 5,000.00
Pohon Glodogan Tiang L03 bh 15,000.00
Rumput Gajah Mini L04 m² 25,000.00
Pohon Pucuk Merah L05 bh 200,000.00
Rain Gun Type SR 3003 Merki Rain Bird L06 bh 28,500,000.00
Tiang Rain Gun L07 bh 3,750,000.00
Quick Coupling 2" L08 bh 3,500,000.00
Gate Valve 2" Kitz Kuningan L09 bh 550,000.00
Pipa Gip dia. 2" L10 bh 2,500,000.00
Pipa Gip dia. 4" L11 bh 3,250,000.00
Pompa Sentrifugal End Section L12 bh 70,500,000.00
Panel Control L13 bh 18,000,000.00
Pressure Tank Kap 1000lt @ 10 Bar-ACC L14 bh 21,500,000.00
N PEKERJAAN RK3 GEDUNG

Penyiapan RK3K terdiri atas: Pembuatan Manual, Prosedur, Instruksi Kerja, Ijin Kerja N01 Set 1,650,000.00
Pembuatan Kartu Identitas Pekerja (KIP); N02 Org 7,000.00
Sosialisasi dan Promosi K3 terdiri atas:

Induksi K3 (Safety Induction ); khusus untuk pekerja baru N03 Org 7,500.00
Pengarahan K3 (safety briefing) : Pertemuan Keselamatan (Safety Talk dan/atau Tool Box Meeti N04 Org 15,000.00
Pelatihan K3; N05 Org 1,700,000.00
Bekerja di Ketinggian N06 Org 7,500.00
K3 Peralatan Konstruksi & Penggunaan bahan Kimia (MSDS) N07 Org 7,500.00
Analysis Keselamatan Pekerjaan N08 Org 7,500.00
Perilaku Berbasis Keselamatan (Budaya K3) N09 Org 7,500.00
P3K N10 Org 1,650,000.00
Simulasi K3; N11 Org 7,500.00
Spanduk (banner) ; N12 Lb 125,000.00
Poster; N13 Lb 50,000.00
Papan Informasi K3. N14 Bh 500,000.00
Alat Pelindung Kerja terdiri atas: Jaring Pengaman (Safety Net); N15 Ls 3,500,000.00
Tali Keselamatan (Life Line); N16 Ls 750,000.00
Penahan Jatuh (Safety Deck); N17 Ls 3,500,000.00
Pagar Pengaman (Guard Railling); N18 Ls 2,000,000.00
Pembatas Area (Restricted Area ). N19 Ls 2,000,000.00
Alat Pelindung Diri terdiri atas:

Topi Pelindung (Safety Helmet) ; N20 Bh 95,000.00
Pelindung Mata (Goggles, Spectacles); N21 Psg 25,000.00
Tameng Muka (Face Shield); N22 Bh 75,000.00
Pelindung Telinga (Ear Plug, Ear Muff); N23 Psg 50,000.00
Pelindung Pernafasan Dan Mulut (Masker); N24 Bh 5,000.00
Sarung Tangan (Safety Gloves); N25 Psg 5,000.00
Sepatu Keselamatan (Safety Shoes); untuk Staf N26 Psg 250,000.00
Sepatu Keselamatan (Rubber Safety Shoes_and toe cap) N27 Psg 125,000.00
Penunjang Seluruh Tubuh (Full Body Harness); N28 Bh 550,000.00
Rompi Keselamatan (Safety Vest); N29 Bh 25,000.00
Celemek (Apron/Coveralls); N30 Bh 40,000.00
Pelindung Jatuh (Fall Arrester); N31 Bh 100,000.00
Fasilitas Sarana Kesehatan

Peralatan P3K (Kotak P3K, Tandu, Tabung Oksigen, Obat Luka dan Perban) N32 Ls 75,000.00
Ruang P3K (Tempat Tidur Pasien, Stetoskop, Timbangan Berat Badan N33 Ls 25,000.00
Peralatan Pengasapan (Fogging) N34 Bh 75,000.00
Obat Pengasapan N35 Ls 100,000.00
Rambu - Rambu terdiri atas

Rambu Petunjuk N36 Bh 95,000.00
Rambu Larangan N37 Bh 95,000.00
Rambu Peringatan N38 Bh 95,000.00
Rambu Kewajiban N39 Bh 95,000.00
Rambu Informasi N40 Bh 95,000.00
Ramb Pekerjaan Sementara N41 Bh 95,000.00
Tongkat Pengatur Lalulintas (Warning Light Sticks) N42 Bh 125,000.00
Kerucut Lalu Lintas (Traffic Cone); N43 Bh 95,000.00
Lampu Putar (Rotary Lamp) N44 Bh 95,000.00
Lampu Selang Lalulintas N45 Ls 1,250,000.00
Lain-lain Terkait Pengendalian Risiko K3

Alat Pemadam Api Ringan (APAR) N46 Bh 550,000.00
Sirine N47 Bh 90,000.00
Bendera K3 N48 Bh 50,000.00
Jalur Evakuasi (Escape Route) N49 Ls 1,250,000.00
Lampu Darurat (Emergency Lampu) N50 Bh 100,000.00
Program Inspeksi dan Audit Internal N51 Ls 250,000.00
Pelaporan dan Penyelidikan Insiden N52 Ls 1,250,000.00
HARGA SATUAN MEKANIKAL DAN PLUMBING
NO MATERIAL HARGA SATUAN (RP)

Ref Produk Pipa PVC : Sekualitas Wavin, Rucika,Vinilon
Ref Produk Pipa PPR : Sekualitas Wavin Tigris, ATP Toro, SD, Genova
Ref Produk Valve : Sekualitas KITZ, Buterfly, Genova
PIPA PVC CLASS "AW" /m¹

1 Pipa PVC dia. 25 mm 5,750.00
2 Pipa PVC dia. 40 mm 16,000.00
3 Pipa PVC dia. 50 mm 18,500.00
4 Pipa PVC dia. 75 mm 23,800.00
5 Pipa PVC dia. 100 mm 34,725.00
6 Pipa PVC dia. 150 mm 48,900.00
7 Pipa PVC dia. 10" (267 mm) 450,000.00
8 Pipa PVC dia. 12" (318 mm) 825,000.00
9 Pipa Ripenk Air Panas 25,000.00
10 Elbow PVC Dia. 100 mm 20,250.00
11 Talang PVC dia. 100 mm 11,250.00
12 Pipa Header 100mm 500,000.00
13 Cassing Pipa PVC 100mm 78,800.00
PIPA PPR -PN10/m¹

GATE VALVE PP-R PN

1 Gate valve 20 mm 120,670.00
2 Gate valve 25 mm 193,270.00
3 Gate valve 32 mm 271,920.00
4 Gate valve 40 mm 410,080.00
5 Gate valve 50 mm 496,980.00
6 Gate valve 65 mm 862,510.00
AKSESORRIS PEMIPAAN
1 Check valve dia. 50 mm 1,771,000.00
2 Flexible Joint dia. 50 mm 327,800.00
3 Strainer dia. 50 mm 825,000.00
4 Floating valve dia 50 mm 315,000.00
5 Clean Out dia. Ø 50 mm 123,000.00
6 Clean Out dia. Ø 100 mm 220,000.00
7 Clean Out dia. Ø 75 mm 169,000.00
8 Water Level Control (WLC) 350,000.00
9 Water Meter 170,000.00
10 Pressure Switch 935,000.00
11 Pressure Gauge 247,500.00
12 Reducer Tee Sch 40 4" x 2" 195,000.00
Pipa BSP
1 Pipa BSP 1" Schedule 40 23,750.00
2 Pipa BSP 1 1/4" Schedule 40 32,038.33
3 Pipa BSP 11/2" Schedule 40 38,641.67
5 Pipa BSP 2 1/2" Schedule 40 81,985.00
10 Pipa Header BSP 8" Schedule 40 410,000.00
GATE VALVE HYDRANT

1 Gate Valve 2" 10kg 308,000.00
2 Gate Valve 2,5" 10kg 372,370.00
3 Gate Valve 3" 10kg 480,000.00
4 Gate Valve 4" 10kg 650,000.00
5 Gate Valve 6" 10kg 856,635.00
6 Gate Valve 1" 20kg 3,335,000.00
7 Gate Valve 2" 20kg 6,981,600.00
8 Gate Valve 2,5" 20kg 8,758,880.00
9 Gate Valve 3" 20kg 10,888,800.00
10 Gate Valve 4" 20kg 14,679,680.00
11 Gate Valve 6" 20kg 28,288,000.00
12 Gate Valve 8" 20kg 43,774,000.00
13 Flow Switch 3,100,000.00
14 Chek Valve 2,5" 10kg 2,067,500.00
15 Chek Valve 3" 10kg 2,491,800.00
16 Chek Valve 4" 10kg 3,637,900.00
17 Chek Valve 6" 10kg 7,396,400.00
18 Chek Valve 2" 20kg 9,498,400.00
19 Chek Valve 6" 20kg 4,800,000.00
20 Strainer 2" 10kg 1,189,760.00
21 Strainer 2,5" 10kg 1,936,480.00
22 Strainer 3" 10kg 2,024,900.00
23 Strainer 4" 10kg 2,830,000.00
24 Strainer 6" 10kg 7,396,400.00
25 Foot Valve 2,5" 10kg 2,548,000.00
26 Foot Valve 4" 10kg 3,950,000.00
27 Flexsible Join 2,5" 10kg 450,000.00
28 Flexsible Join 3" 10kg 635,000.00
30 Flexsible Join 6" 1,300,000.00
32 Flexsible Join 2 1/2" 20kg 676,800.00
33 Flexsible Join 6" 20kg 2,670,400.00
34 Safety Relief Valve/PRV 2" 1,800,000.00
35 Pressure Reducing Valve 12,500,000.00
36 Automatic Air Valve/PRV 2" 1,450,000.00
37 Hydrant Pilar 2 Way 3,260,000.00
38 Siamese conection 2,750,000.00
39 Head Sprinkler 55,000.00
40 Branch Control Valve 17,800,000.00
41 Electric Pump 750 USGPM, Head : 100 m (vertical Turbin) 125,000,000.00
42 Diesel Pump 750 USGPM, Head : 100 m (vertical Turbin) 245,000,000.00
43 Jockey Pump 15 USGPM, Head : 110 m (vertical multistage) 56,000,000.00
HARGA SATUAN MATERIAL SANITARY UNIT

Ref Produk : Sekualitas TOTO, American Standar, HCG
Ref Produk Waterheater : Sekualitas Riston, Paloma
1 Kloset duduk EcoWasher system 1,700,000.00
~ Wash down toilet
~ Low tank w/o cover
~ Tank cover
~ Dual flush tank trim
~ Plastic seat & cover
~ Stop valve w/ flexible hose
~ Floor flange w/ seal gasket
~ Screw & caps
~ Eco Washer System Spray
2 Jet Shower Spray 150,000.00
3 Lavatory 2,634,000.00
~ Lavatory faucet
~ Waste fittings
~ Stop valve
~ Soap holder
~ Supporting fittings
4 Wall Lavatory 1,250,000.00
~ Lavatory faucet
~ Waste fittings
~ Stop valve
~ Soap holder
~ Supporting fittings
5 Urinal Type Muslim 2,650,000.00
~ Wall hung urinal
~ Urinal flush valve
~ Inlet spud
~ Wall flange w/ seal gasket
~ Hanger w screw
~ Acrylic Protection Cover Urinoir
6 Kloset Jongkok 350,000.00
7 Kran Panas Dingin + Shower Sheet 300,000.00
8 Kran Bebek 200,000.00
9 Kran Dinding 75,000.00
10 Floor Drain 80,000.00
11 Roof Drain 4 " 126,500.00
12 Roof Drain 3 " 80,000.00
13 Hand Railling Toilet Difabel 950,000.00
14 Partisi Urinal 1,480,000.00
15 Waterheater Elektrikal Kap. 15 liter 2,450,000.00
16 Kitchen Sink 1 lubang Kran bawah Stainless Steel 425,000.00
17 Bak Sink 1 lubang Stainless Steel dalam bak 21 cm 695,000.00
18 Kran Lubang Vertikal Kitchen Sink 195,000.00
19 Kaca Cermin, t = 5 cm+Accessories (Terpasang) 120,000.00
HARGA SATUAN TATA UDARA

Ref Produk : Sekualitas KDK, Panasonic
1 Ex-Haust Fan Type Ceilling Recessed Mounted Kap. 150 cmh 375,000.00
2 Ex-Haust Fan Type Ceilling Recessed Mounted Kap. 100 cfm 350,000.00
3 Ex-Haust Fan Type Ceilling Recessed Mounted Kap. 100 cfm 425,000.00
4 Ex-Haust air grille ukuran (30x30x10 cm) 250,000.00
5 Vent Cap 185,200.00
Air Conditioner
Ref Produk : Sekualitas Samsung, Daikin
1 Type Wall Mounting Kapasitas 5.000 btu/h 4,340,000.00
7 Type Ceiling Kapasitas 24.000 btu/h 19,800,000.00
12 Out door Unit AC Kapasitas 230.000 Btu/h 263,479,000.00
16 Type Standing Ac Portable Kapasitas 24.900 Btu/h 12,000,000.00
17 Refnet Joint & Header 4,770,000.00
18 Pipa AC < 19.100 Btu/h dia.6,35 mm (1/4) x 12,7 mm (1/2) 44,500.00
21 Pipa AC < 354.900 Btu/h dia.19,05 mm (3/4) x 41,3 mm (1.5/8) 432,700.00
HARGA MATERIAL SATUAN TANK

Ref Produk : Sekualitas Bio-fill, Bio-Tech
Ref Produk Rooftank : Sekualitas Penguin
1 Bio Septik 8 m3 + Blower 10,000,000.00
2 Pemasangan Bio Septictank kap. 2 m3 4,000,000.00
3 RoofTank FRP Type ModularKap. 8 m3 4,000,000.00
4 RoofTank FRP Type ModularKap. 1 m3 3,500,000.00
5 Pek. Pengisi Sumur Resapan (Ijuk, Batu Split, Pasir) 500,000.00
HARGA SATUAN MATERIAL POMPA

Ref Produk : Ebara, Grounfos, Franklin
1 Pompa Transfer kap. 200 - 600 liter/menit 5,049,000.00
2 Pompa Booster kap. 180 liter/menit 8,980,000.00
3 Pompa Sumbmersible Pump cap. 50 LPM, Head : 10 m 13,035,000.00
4 Pompa Sumbmersible Pump cap. 54 LPM, Head : 10 m 15,070,000.00
5 Pompa Sumpit Submersible kap. 75 lpm, head 22 mAq 8,280,000.00
6 Pompa Submersible Deepwell head 70 m, kap 100 lpm 14,870,000.00
7 Deep Well Pump, cap. 200 lpm, head : 150 m 25,000,000.00
8 Pemasang Pompa Transfer cap 150 lpm, head : 20 m 15,000,000.00
9 Pemasangan Pompa Air Diesel 5kw 55,000.00
10 Pemasangan Pompa Air Semi Zet Pump 85,000.00
11 Pemasangan Mata Bor Tanah 125,000.00
12 Pompa Head 80 meter 'Groundfos' kap. 60ltr/m 7,800,000.00
13 Pompa Submersible kap. 1 pk 3,750,000.00
14 Pompa Booster Kap. 50 lt/m 8,400,000.00
15 Pek Pengeboran Sumur Konvensional permeter 150,000.00
HARGA SATUAN MATERIAL ALAT PEMADAMAN

Ref Produk : Yamato, Viking, Siemence
1 Fire Extinguishers 6 Kg Dry cemical powder class ABC 1,425,000.00
2 Fire Extinguishers 3 Kg Dry cemical powder class ABC 420,000.00
3 Gate Valve Dia 3" (150-psi flanged) 2,145,000.00
4 Gate Valve Dia 2" (150-psi screwed) 863,500.00
5 Flowchart Switch dia 4" 605,000.00
6 Alarm control valve lengkap dgn water motor alarm gong dan accesoris dia 3'' 1,980,000.00
7 Fire Extinguisher,ABC (Dry chemical) cap. 3 kg 660,000.00
8 Indoor Hydrant Box Type B 3,200,000.00
9 Outdoor Hydrant Box Type C 4,500,000.00
10 Pillar Hydrant 3,500,000.00
11 Fire Alarm Annunciator 4,048,000.00
12 Kabel NYA 1,5 mm² 2,200.00
13 TB - FA 10 Pairs 660,000.00
HARGA SATUAN MATERIAL ELEVATOR LIFT

1 Mesin Lift/Elevator Satu Set (Termasuk Kabin Penumpang + Assesories) 453,000,000.00
2 Pingiriman dan tescom 40,000,000.00
3 Pengiriman dan Handling 15,000,000.00
HARGA SATUAN MATERIAL KABEL

Kabel Setara 3 Besar : Kabel Metal, Supreme, Kabelindo
NYA 450/750 VOLT / m1
1 x 2,5 mm² 3,696.00
1 x 4 mm² 8,667.00
1 x 16 mm² 18,000.00
NYM 450/750 VOLT / m'
2 x 1,5 mm² 5,400.00
2 x 2,5 mm² 6,300.00
3 x 1,5 mm² 7,020.00
3 x 2,5 mm² 9,900.00
3 x 4 mm² 16,000.00
NYY 600/1000 VOLT / m'
3 x 2,5 mm² 11,700.00
3 x 4 mm² 18,900.00
4 x 1,5 mm² 10,350.00
4 x 2,5 mm² 14,400.00
4 x 4 mm² 23,400.00
4 x 6 mm² 30,150.00
4 x 10 mm² 51,300.00
4 x 16 mm² 73,800.00
4 x 25 mm² 116,100.00
4 x 35 mm² 155,700.00
4 x 50 mm² 218,700.00
4 x 70 mm² 299,700.00
4 x 95 mm² 415,800.00
NYMHY
2 x 0,75 mm² 4,950.00
2 x 1,5 mm² 8,200.00
3 x 1,5mm² 10,150.00
3 x 2,5 mm² 15,300.00
KABEL TANAH ( NYFGbY )
3 x 2,5 mm² 26,500.00
4 x 4 mm² 55,660.00
4 x 10 mm² 86,000.00
4 x 95 mm² 356,000.00
4 x 120 mm² 425,000.00
4 x 150 mm² 550,000.00
4 x 185 mm² 685,000.00
4 x 240 mm² 825,000.00
4 x 300 mm² 995,000.00
CABEL TV
COAXIAL CABLE RG - 6 BELDEN MATV 7,600.00
SUPER COAXIAL CABEL RG - 6 BELDEN + POWER CABLE CCTV 26,350.00
COAXIAL CABLE RG - 59 BELDEN 7,200.00
CABEL TELEPHONE
ITC 2x 2 x 0,6 mm² 4,000.00
TIC 2 x 0,6 mm² 1,500.00
CABLE FIRE RESISTANT (FRC)
4 x 1 x 25 mm² 33,000.00
FRC 4 x 1 x 4 mm2 63,000.00
CABLE TRAY
Tray Cable 150x50x2 mm 120,000.00
Tray Cable 300x50x2 mm 200,000.00
Ladder Cable 150x100x2 mm 162,000.00
Ladder Cable 300x100x2 mm 240,000.00
Hanger Rod 17,000.00
Twisted Shelded 18,2 PAR + NYM 3 x 2,5 mm² 32,600.00
Kabel BC 50 mm² 39,600.00
Kabel Fiber Optic (Belden USA Fiber Optic 4 Cores Multimodes) 75,000.00
Kabel Data Cat.6e (Belden USA Data Twisted Non Plenum Category 6e) 9,000.00
Kabel Power 2,5 mm 15,000.00
PERALATAN PANEL TR
NO MATERIAL HARGA SATUAN

Pabrikasi Komponen : Schenider, Siemens, ABB
MCCB, 40 - 50 A / 36 KA 1,088,450.00
MCCB, 63 - 80 A / 36 KA 1,056,550.00
MCCB, 80 - 100 A / 36 KA 1,088,450.00
MCCB, 100 - 125 A / 36 KA 1,529,000.00
MCCB, 125 - 160 A / 36 KA 1,827,650.00
MCCB, 140 - 200 A / 36 KA 2,213,200.00
MCCB, 175 - 250 A / 36 KA 2,279,200.00
MCCB, 300 - 400 A / 36 KA 4,560,600.00
MCCB, 350 - 500 A / 36 KA 7,624,100.00
MCCB, 500 - 600 A / 36 KA 8,317,200.00
MCCB, 125 A/3 Phasa 1,827,650.00
MCCB, 140 A/3 Phasa 2,213,200.00
MCCB, 32 A/3 Phasa 1,056,550.00
MCCB, 3P 160 AF, 125 - 160AT 1,010,500.00
MCCB, 3P 100 AF, 80 - 100AT 865,000.00
MCCB, 3P 100 AF, 44 - 63AT 755,000.00
MCCB 350-500A/3-W/65kA, Type : Izms3-a500 8,580,000.00
MCB 200 A - 3P 1,039,000.00
MCB 40 A - 3Ph 242,000.00
MCB 25 A - 3P 214,000.00
MCB 25 A/3p-w/50kA 825,000.00
MCB 6 - 10 - 16 - 20 A / 3 PH/10-15kA 334,075.00
MCB 20 - 32A/ 3 PH/10-15kA 358,800.00
MCB 32 - 40 A / 3 PH 391,000.00
MCB 16 A / 1 PH/6kA 125,300.00
MCB 6 A / 1 PH/6kA 45,000.00
MCB 10 A / 1 PH/6kA 45,000.00
MCB 4 A / 1 PH/6kA 45,000.00
MCB 2 A / 1 PH 49,500.00
KWH Meter 1 ph Kios 150,000.00
MCB Box 100,000.00
ACB 800 A 11,500,000.00
Motorized COS 3P 200 A 4,827,600.00
Timer Switch 605,000.00
TimerH3CR-A8 220V + Socket 207,700.00
Relay LY4 24VDC + Socket 408,900.00
Relay MY4 220V + Socket 35,000.00
Emergency Stop 314,100.00
Contactor 25A 3P LC 1D09M7 262,200.00
Double Volt Meter 694,400.00
Double Prequncy Meter 1,144,800.00
Terminal Joint 4,950,000.00
Deep Sea 7560 (ATS) 23,716,000.00
AMF Module 6120 2,500,000.00
Arrester + MCB 25A/3p-w/25kA 250,000.00
KW Meter 3P/4w3CT WTC96 AN 2,637,500.00
Volt Meter 0-500v EC 96 316,700.00
Ampere Meter 800/5A EC 96 276,500.00
Digital Power Meter 2,085,000.00
Cos Phi Meter FECT96 2,206,600.00
Prequency Meter 220V HLC96 641,200.00
Thermal Overload-THN 20kv 5A 207,700.00
Selector Swicth M-O-A 2P 68,800.00
Selector Swicth 1-0-2 2P 250,000.00
Selector Swicth 1-2 2P 63,600.00
Selector Swicth 1-7 2P 250,000.00
Pilot Lamp 220 VAC c/w : LED 25,000.00
Fuse Control 2 A 15,000.00
puse Carrier 4 A 23,500.00
Push Button XB 7 35,000.00
Suntrip 905,200.00
Wiring & Busbar 5,500,000.00
Busbar Tembaga Solid Standard NEMA (300x100x10) 150,000.00
Busbar Tembaga Solid Standard NEMA (600x100x10) 300,000.00
Battery Charger 8L/5A 24 VDC 1,500,000.00
Penyambungan Daya PLN 775,000.00
Biaya Jaminan 15,000.00
Exhaust Fan 800 cfm, industry type 3,850,000.00
Box MCB 2 Gang 40,000.00
Box Panel ( 30 x 20 x 15 ) cm 1,110,340.00
Box Panel ( 43 x 33 x 20 ) cm 1,704,120.00
Box Panel ( 60 x 60 x 25 ) cm 2,272,050.00
Box Panel ( 80 x 60 x 25 ) cm 2,650,780.00
Box Panel ( 60 x 100 x 40 ) cm 3,250,000.00
Box Panel ( 70 x 90 x 30 ) cm 1,150,000.00
Box Panel ( 80 x 100 x 30 ) cm 1,600,000.00
Box Panel ( 180 x 70 x 70 ) cm 5,500,000.00
Box Panel ( 180 x 80 x 60 ) cm 5,680,180.00
HARGA SATUAN MATERIAL TRAY CABLE

Pabrikasi Rak Kabel Setara : Cablofi Legrand, Bevamesh
Cable Caga System
Material : HD Galvanized,Heavy Galvanized
Diameter : 5 mm
Ukuran (Lebar x Tinggi x Panjang) mm:
400 x 50 x 3000 585,000.00
200 x 50 x 3000 214,500.00
Aksessories
Clamp U30/bolt & Nut 6,300.00
Hanger w/ bolt & nut 10,800.00
HARGA SATUAN MATERIAL OUTLET

Pabrikasi Outlate Soket Setara : Clipsall,Panasonic, Legrand
Fluss Switch
1 Gang 1 Way Switch 10 Ampere 26,400.00
2 Gang 1 Way Switch 10 Ampere 39,360.00
1 Gang 1 Hotel Switch 10 Ampere 75,500.00
Kotak Kontak 42,400.00
Pemasangan Saklar 10 gang 112,200.00
1 Gang Intermediate Switch 215,880.00
Socket Outlate
1 Gang (2P+E) Switch w/ safety shutter 16 Ampere 45,600.00
2 Gang (2P+E) Switch w/ safety shutter 16 Ampere (Date) 115,000.00
3 Gang (2P+E) Switch w/ safety shutter 16 Ampere (Data, Telepon) 165,000.00
Floor Outlate 450,000.00
Floor Outlate (2 Outlate Shucko) 550,000.00
Floor Outlate (3 Outlate Shucko) 650,000.00
Telephone & Data Outlate
1 Gang Telepone outlate RJ11 146,400.00
1 Gang Data Outlate Cat. 5e Shuttered 146,400.00
2 Gang Data Outlate Cat. 5e Shuttered 231,000.00
1 Gang Data Outlate Cat. 6 Shuttered 160,800.00
2 Gang Data Outlate Cat. 6 Shuttered 310,800.00
Telephone & Data Outlate
2 Gang Telepone outlate RJ11 + Data Cat 5e 230,400.00
2 Gang Telepone outlate RJ11 + Data Cat 6e 310,800.00
Outllate TV
1 Gang 75 Ohm Antenna Outlate 62,880.00
HARGA SATUAN MATERIAL LAMPU

Pabrikasi Armature : Philips, Artolite, Panasonic
Pabrikasi Komponen Ballast & Gear : Phillips
TLD 2 x 36 Watt Electronic Ballast 335,000.00
TLD 1 x 36 Watt Electronic Ballast 225,000.00
T8 LED 2 x 18 w/840 celling reccesed, Alumunium Louvre 525,000.00
TKO T8 LED 9 watt ceilling mounted 225,000.00
TLD 1 x 18 Watt/840 Ceilling Mounted 160,000.00
Lampu LED 8 watt 55,000.00
Lampu LED 13 watt 85,000.00
Lampu TL LED 2 x 10 watt RM 265,000.00
Lampu TL LED 1 x 10 watt Vshape 165,000.00
Downlight LED 1 Watt 40,000.00
Downlight LED 3 Watt (warna kuning) 45,000.00
Downlight LED 5 Watt (warna kuning) 55,000.00
Downlight LED 4/6 Watt 64,000.00
Lampu Downlight LED COB 1 Watt 70,000.00
Lampu Downlight COB LED 5 Watt 90,000.00
Lampu Downlight LED 13 Watt 115,000.00
Lampu Downlight LED 18 Watt 245,000.00
Lampu PL Downlight LED 5 Watt 90,000.00
Lampu PL Downlight LED 9 Watt 115,000.00
Downlight PL LED 18 Watt Dia. 6' 285,000.00
Lampu Dinding Pilar LED 2 x 9 watt Cover Acrilic 300,000.00
Downlight Out Bow PL LED 18 Watt Dia. 6' Black 415,000.00
Downlight Spot LED 7 watt 165,000.00
Pemasangan Lampu Baret TL - E 20 w 250,000.00
LED Strip 25,000.00
Lampu Emergency LED 475,000.00
Trafo LED Strip 30A 285,000.00
Exit Lamp Sign 10 watt with Baterai Emergency Kit 550,000.00
Lampu HPI-T 400 watt Tango MMF 383 725,000.00
Lampu Sorot HPI-T 250 watt 350,000.00
Lampu Sorot LED 30watt 335,000.00
Lampu PJU LED 50 watt 1,500,000.00
Tiang Lampu Hexagonal t = 6 - 9 meter 3,650,000.00
Lampu LED 70 Watt 1,800,000.00
Lampu Sorot Stadion 200 watt 9,500,000.00
Lampu Sorot Led Taman 12 Watt 135,000.00
Lampu Sorot Taman LED-COB 7 watt 130,000.00
Pemasangan Lampu Gantung Parabolic Reflector 250watt 625,000.00
HARGA SATUAN MATERIAL TELEPON

Pabrikasi PABX Setara : LG-Ericson,NEC, Panasonic
Digital PABX Max 8 CO line, 24 Digital Extention 1,359,000.00
Basic Key Service unit ( 3Co - 8 Hybird Ext. ) 4,420,000.00
Expand Key Service unit ( 3Co - 8 Hybird Ext. ) 5,820,000.00
Interface Board (3Co, 16 SLT) 4,970,000.00
Digital Telephone + Speaker Phone (LDP-7224D.STG) 3 Line 24 Botton 1,550,000.00
Digital Telephone + Speaker Phone (LDP-7224D.STG) 2 Line 8 Botton 1,290,000.00
Single Line Telephone + Con (LKA 200STGS/BK) 200,000.00
Terminal Box 20 Pairs 385,000.00
Terminal Box 10 Pairs 165,000.00
Telephone Analog Type 440,000.00
Additional Device
Panel MDF T100 + LSA 11 ; 400 Pair + Megazine Arrester 1,250,000.00
Surge Protection Belkin (4 way + Telepon Protection) 200,000.00
Faximile Telephone ( 1 line Co) 1,800,000.00
Expand Extention button 42 line Ext 1,450,000.00
HARGA MATERIAL DATA SISTEM (LOCAL AREA NETWORK)

System Data LAN
Ref. Produk : D-Link, Panasonic, Phillips
HP V1905-24 (JD990A) 1,359,000.00
HP V1905-16 (JD990A) 1,099,000.00
Rack Hub 8U 900,000.00
TCP 60 Channels Sottware 145,200,000.00
Hub Switch 8 port 10/100MBps 3,190,000.00
Hub Switch 16 port 10/100MBps 5,335,000.00
Hub UN Managale1 x 32 Port 7,600,000.00
Router wifi Acces Point ( Wi-Fi) 850,000.00
Pasch Cable ( Panjang 2 meter) 154,000.00
Kabel FO 4 Core 44,900.00
UTP Cable Cat-5 ( 0,6mm) 19,800.00
Socket Data (RG-45) 52,800.00
HARGA MATERIAL DATA SISTEM (LOCAL AREA NETWORK)

Public Adress Sound System
Ref. Produk : TOA, Bosch, Panasonic, Phillips
Radio Tuner AM/FM (V-1034B) 3,750,000.00
Digital Processor 5,750,000.00
MP3/CD/DVD Player 3,600,000.00
Monitor Unit LCD 20' 2,250,000.00
Antenna Diatributor WD-4800.w/Wireless Antenna 3,550,000.00
Mixer Ampliefier 240 watt w/mp3 (ZA-2240) 2,700,000.00
Equalizer Card (VX-200) 2,794,900.00
Power Ampliefier ZA-2060 1,715,000.00
Paging Microphone (ZM-660D) 633,000.00
Dynamic Microphone ZM-260 315,000.00
Emergency Microphone (ZM-100EC) 750,000.00
Miicrophone Set Wireles (200300) 2,450,000.00
Desk Stand Mic 275,000.00
Floor Stand Mic 215,000.00
Cabinet Rack (Rack Sound System Lengkap Dengan Aksesoris) 2,500,000.00
F-Series Box Speaker, ZS-F2000BM 625,000.00
Column Speaker (ZS--202C) 315,000.00
Ceilling Speaker (6watt) 175,000.00
Ceilling Speaker (3watt) 100,000.00
Hom Speaker ZH-5025BM 750,000.00
Terminal Box Sound System 450,000.00
Digital Switch Selector 2,250,000.00
Attenuator 184,800.00
Volume Control 147,000.00
Pipa High Impact, dia. 1/2" 3,900.00
TB - SS 10 Pairrs 660,000.00
HARGA SATUAN MATERIAL CCTV

Sentral CCTV
Ref. Product : Panasonic, Samsung
Digital Video Network 32 Channel, 1Tera Byte Mass Storage 34,690,000.00
Digital Video Network 16 Channel, 1Tera Byte Mass Storage 24,000,000.00
LED Display 32" for DVR 3,900,000.00
PC Komputer unit 11,500,000.00
- Minimum Processor Intel Pentium i5
- HDD 1Tbyte
- Individual Video Grafic Card PCIe minimum 1 Gb
- LCD Monitor 20"
- Recommended Windows 7 basic OS original Version
- Mouse + Keyboard Standar
Indoor Wide Camera IP 2,890,000.00
Outdoor Wide Camera 3,250,000.00
Dome Fix Camera 950,000.00
Speed Dome Camera 16 X Optical Zoom 1,150,000.00
Keyboard Controller 16,300,000.00
HARGA SATUAN MATERIAL MATV

Ref. Produk : Ikuisi, Irco, Telkom Vision
Parabola Satelite Antena 1,750,000.00
Digital Video Receiver 1,250,000.00
UHF Antena 17 Element 450,000.00
Terminal Box & P.supply 2,750,000.00
Booster 150,000.00
Spliter 16 Way 155,000.00
Coupler 275,000.00
Pemasangan Scoring Board Sepak Bola Uk. (18 x 2,5 meter) 185,000,000.00
Menyesuaikan di Lapangan
HARGA SATUAN MATERIAL FIRE ALARM

Rekomendasi Produk : NOHMI, Siemens,Horinglih
Sistem : full Adressable
MCFA (Master Control Fire Alarm) full Adressable 26,000,000.00
Type full adressable system + Backup Batere
MDF (Main Distribution Frame) 1,650,000.00
Terminal Box Fire Alarm ( TBF) 500,000.00
Rate Of Rise Heat Detector 162,500.00
Fix Themperature Detector 195,500.00
Smoke Detector 4 Wire 165,000.00
Photo elektric smoke detector c/w base 537,500.00
Manual break glass 237,500.00
Alarm bell 425,000.00
Indicator lamp Red Flasher 162,500.00
Twisted Shelded 18,2 PAR + ( NYM 3 x 2,5 mm2 ) 35,860.00
Instalasi Flow Switch / Titik 220,000.00
Indoor Hydrant Box Type B 4,120,000.00
Outdoor Hydrant Box Type C 4,739,000.00
AP Hydrant Pillar Two Way 4,450,000.00
HARGA SATUAN PENANGKAL PETIR ELECTRO STATIS

Rekomendasi Produk : THOMAS, EF, FRANKLIN
Current Air Terminal Electro Statis Radius 50 M 6,500,000.00
Pipa GIP medium class ø 50 mm (H = 2 m¹) 265,000.00
Down conductor XLPE 70 mm² 480,000.00
HV Lighting Crrier ( Coaxial Cable ) 155,000.00
Control box (50 x 50 x 50) cm 275,000.00
Connectiong Sleave 275,000.00
Obstruction lamp 6,500,000.00
Arde grounding spit ø 1" (max. resistance 2 ohm) 3,850,000.00
Clamp, bolt & material support 1,550,000.00
Arde grounding spit ø 1" (Type Splitzen Tombak Tembaga) 75,000.00
HARGA SATUAN GENSET

Rekomendasi Produk : Mitshubishi, Nissan
Genset 200 Kva 370,000,000.00
Genset 100 Kva Type Silent 165,000,000.00
Transformator 100 kva 45,000,000.00
Daily Tank Cap. 2.000 liter (steel t = 4 mm) incl. Pondasi 7,500,000.00
HARGA SATUAN PENAMBAHAN DAYA LISTRIK BARU

Rekomendasi Produk : Mitshubishi, Nissan
Pemasangan Daya Listrik Baru per kVA 750,000.00
SLO dan UJL 25.00
DAFTAR HARGA SATUAN
NO NAMA PEKERJAAN SAT. HARGA UPAH
1 Pekerja Terampil oh 85,000.00

2 Tukang Terampil oh 95,000.00
3 Kepala Tukang oh 95,000.00
4 Mandor oh 110,000.00
5 Surveyor Geodesi oh 190,000.00
6 Pembantu Surveyor oh 130,000.00
7 Operator oh 90,000.00
8 Pembantu Operator oh 80,000.00
JUMLAH HARGA
HARGA SATUAN
NO. URAIAN KODE SATUAN INDEKS JUMLAH HARGA (RP)
BAHAN/UPAH (RP) BAHAN UPAH
(RP) (RP)
I PEKERJAAN PERSIAPAN, GALIAN , URUGAN. DRAIN LAPANGAN, DAN SITE DEVELOVMENT
PEMBUATAN 1 M² PAGAR SEMENTARA DARI SENG GELOMBANG TINGGI 2 M (A. 2.2.1.2 HSP BIDANG KARYA CIPTA BALITBANG PU)
A TENAGA:
Pekerja Terampil L.01 oh 0.20 85,000.00 17,000.00
Tukang Terampil L.02 oh 0.40 95,000.00 38,000.00
Kepala Tukang L.03 oh 0.02 95,000.00 1,900.00
Mandor L.04 oh 0.02 110,000.00 2,200.00
B Bahan:
Dolken kayu 8-10/400 cm B.03 btg 1.25 21,000.00 26,250.00
Semen portland A.10 kg 2.50 1,100.00 2,750.00
Seng Gelombang D.05 lbr 1.20 60,000.00 72,000.00
Pasir beton A.05 m³ 0.01 185,000.00 925.00
Koral beton A.07 m³ 0.01 185,000.00 1,665.00
Kayu 5/7 B.04 m³ 0.07 1,500,000.00 108,000.00
Paku biasa 2"-5" D.13 kg 0.06 18,000.00 1,080.00
Residu A.47 ltr 0.40 8,500.00 3,400.00
C Peralatan:
D Jumlah (A+B+C) 216,070.00 59,100.00 275,170.00

E Over Head & Profit, 10% x D 82,551.00
0.30 x D
F Jumlah (D+E) 357,721.00
G Dibulatkan 357,700.00
1 M1 PENGUKURAN dan PEMASANGAN BOUWPLANK (Analisa PU2016 A.2.2.1.4)

A TENAGA:
Kepala Tukang L.03 oh 0.01 95,000.00 950.00
Mandor L.04 oh 0.01 110,000.00 550.00
B Bahan:
Kayu Balok Terentang B02 m³ 0.01 1,500,000.00 18,000.00
Paku ukuran 4cm-12cm D13 kg 0.02 18,000.00 360.00
Kayu Papan Terentang B01 m³ 0.01 1,500,000.00 10,500.00
C Peralatan:
D Jumlah (A+B+C) 28,860.00 19,500.00 48,360.00

0.30 x D
F Jumlah (D+E) 62,868.00
1 LS PENGUKURAN KEMBALI (STAKING OUT)

A TENAGA:
Surveyor oh 1.00 190,000.00 190,000.00
Pembantu Surveyor oh 4.00 130,000.00 520,000.00
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 710,000.00 710,000.00

0.30 x D
F Jumlah (D+E) 923,000.00
PEMBUATAN 1 M2 KANTOR SEMENTARA LANTAI PLESTERAN (A. 2.2.1.5 HSP BIDANG KARYA CIPTA BALITBANG PU)
A TENAGA:
Mandor L.04 oh 0.05 110,000.00 5,500.00
B Bahan:
Dolken kayu diameter 8-10/400 cm Batang 1.25 21,000.00 26,250.00
Kayu m3 0.18 1,500,000.00 270,000.00
Paku biasa kg 0.08 18,000.00 1,440.00
Besi strip kg 1.10 11,500.00 12,650.00
Semen portland kg 35.00 1,100.00 38,500.00
Pasir pasang m3 0.15 165,000.00 24,750.00
Pasir beton m3 0.10 185,000.00 18,500.00
Koral beton m3 0.15 185,000.00 27,750.00
Bata merah Bh 30.00 550.00 16,500.00
Seng plat Lbr 0.25 60,000.00 15,000.00
Kaca polos m2 0.08 115,000.00 9,200.00
Plywood 4mm Lbr 0.06 120,000.00 7,200.00
C Peralatan:
D Jumlah (A+B+C) 467,740.00 394,000.00 861,740.00

0.30 x D
F Jumlah (D+E) 1,120,262.00
G Dibulatkan 1,120,200.00
SEWA OFFICE COUNTAINER 40 FEET

A TENAGA:
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 13,250.00 13,250.00

0.30 x D
0.30 x D
F Jumlah (D+E) 17,225.00
PEMBERSIHKAN M² LAPANGAN dan PERATAAN dengan ALAT BERAT(Analisa PU2016 A.2.2.1.9)
A TENAGA:
B Bahan:
C Peralatan:
Buldozert jam 0.05 150,000.00 7,650.00
Alat Bantu set 1.00 12,000.00 12,000.00
D Jumlah (A+B+C) 19,650.00 60,440.00 80,090.00
0.30 x D
F Jumlah (D+E) 104,117.00
1 M2 PEMBUATAN GUDANG SEMEN DAN PERALATANYA (Analisa PU2016 A.2.2.1.7)

A TENAGA:
Mandor L.04 oh 0.05 110,000.00 5,500.00
B Bahan:
Dolken kayu diameter 8-10/400 cm B03 btg 1.70 21,000.00 35,700.00
Kayu B04 m³ 0.21 1,500,000.00 315,000.00
Paku biasa D13 kg 0.30 18,000.00 5,400.00
Semen portland A10 kg 10.50 1,100.00 11,550.00
Pasir beton A05 m³ 0.03 185,000.00 5,550.00
Koral beton A07 m³ 0.05 185,000.00 9,250.00
Seng gelombang D05 lbr 1.50 60,000.00 90,000.00
Seng plat lbr 0.25 48,735.00 12,183.75
C Peralatan:
D Jumlah (A+B+C) 484,633.75 299,500.00 784,133.75

0.30 x D
F Jumlah (D+E) 1,019,373.88
1 PEKERJAAN PEMBUATAN AIR KERJA

A TENAGA:
Mandor L.04 oh 0.05 110,000.00 5,500.00
B Bahan:
Pipa 4"D M' 1.00 34,725.00 34,725.00
Pipa 1,5"Aw M' 1.00 16,000.00 16,000.00
Pipa 1"Aw M' 1.00 5,750.00 5,750.00
C Peralatan:
Mesin Pompa Air Diesel 5kw Unit 7.00 55,000.00 385,000.00
Mata Bor Tanah Unit 0.66 125,000.00 82,875.00
Solar Ltr 3.50 6,800.00 23,800.00
Pipa Besi 1,5" M' 1.00 30,853.00 30,853.00
Mesin Pompa Air Semi ZetPump Unit 1.00 85,000.00 85,000.00
D Jumlah (A+B+C) 664,003.00 280,500.00 944,503.00

0.30 x D
F Jumlah (D+E) 1,227,853.90
1 PEKERJAAN PEMASANGAN METERAN LISTRIK DAN INSTALASI ACCESORIESNYA

A TENAGA:
B Bahan:
Meteran Listrik unit 1.00 150,000.00 150,000.00
Kabel 2 x 2,5 M' 100.00 6,300.00 630,000.00
Kabel Power 2,5 M' 50.00 15,000.00 750,000.00
C Peralatan:
D Jumlah (A+B+C) 1,530,000.00 275,000.00 1,805,000.00

0.30 x D
F Jumlah (D+E) 2,346,500.00
1 M2 PEMBUATAN BEDENG PEKERJA (Analisa PU2016 A.2.2.1.8)

A TENAGA:
Mandor L.04 oh 0.05 110,000.00 5,500.00
B Bahan:
Dolken kayu diameter 8-10/400 cm B03 btg 1.25 21,000.00 26,250.00
Kayu B04 m³ 0.19 1,500,000.00 279,000.00
Paku biasa D13 kg 0.30 18,000.00 5,400.00
Semen portland A10 kg 18.00 1,100.00 19,800.00
Pasir beton A05 m³ 0.03 185,000.00 5,550.00
Koral beton A07 m³ 0.05 185,000.00 9,250.00
Seng gelombang D05 lbr 1.50 60,000.00 90,000.00
Plywood B10 lbr 1.35 120,000.00 162,000.00
C Peralatan:
D Jumlah (A+B+C) 597,250.00 299,500.00 896,750.00

0.30 x D
F Jumlah (D+E) 1,165,775.00
M³ GALIAN TANAH BIASA KEDALAMAN 1 M'(Analisa PU2016 A.2.3.1.1)
A TENAGA:
Tukang Terampil L02 oh 0.025 95,000.00 2,375.00
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 66,125.00 66,125.00

0.30 x D
F Jumlah (D+E) 85,962.50
M³ GALIAN TANAH BIASA KEDALAMAN 2 M'(Analisa PU2016 A.2.3.1.2)

A TENAGA:
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 80,775.00 80,775.00

0.30 x D
F Jumlah (D+E) 105,007.50
M³ URUGAN TANAH KEMBALI (Analisa PU2016 A.2.3.1.9)

A TENAGA:
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 47,250.00 47,250.00

0.30 x D
F Jumlah (D+E) 61,425.00
M³ URUGAN PASIR (Analisa PU2016 A.2.3.1.11)

A TENAGA:
Tukang Terampil L.02 oh 0.01 95,000.00 950.00
B Bahan:
Pasir Urug A03 m³ 1.20 150,000.00 180,000.00
C Peralatan:
D Jumlah (A+B+C) 180,000.00 26,450.00 206,450.00

0.30 x D
F Jumlah (D+E) 268,385.00
M³ PEKERJAAN TIMBUNAN TANAH DENGAN ALAT(Analisa PU2016 A.2.3.1.11)

A TENAGA:
B Bahan:
Tanah Urug A01 m³ 1.20 50,000.00 60,000.00
C Peralatan:
Buldozer F07 jam 0.011 150,000.00 1,605.00
Water Tanker F13 jam 0.007 143,187.00 1,002.31
Alat Bantu % 0.050 60,000.00 3,000.00
D Jumlah (A+B+C) 65,607.31 5,135.00 70,742.31
0.30 x D
F Jumlah (D+E) 91,965.00
M² UITZET DENGAN WATERPASS / THEODOLIT(Analisa PU2016 A.2.3.1.11)

A TENAGA:
Survey Geodesi L.01 oh 0.025 190,000.00 4,750.00
Pembantu Tukang L02 oh 0.013 95,000.00 1,235.00
B Bahan:
C Peralatan:
Sewa Theodolite F28 \hari 0.007 500,000.00 3,350.00
D Jumlah (A+B+C) 3,350.00 5,985.00 9,335.00

0.30 x D
F Jumlah (D+E) 12,135.50
M² PEMBERSIHAN DAN PENGUPASAN LAHAN (Analisa PU2016 A.2.3.1.11)

A TENAGA:
Mandor L04 oh 0.014 110,000.00 1,540.00
B Bahan:
C Peralatan:
Dump Truck F14 jam 0.002 200,000.00 400.00
Alat Bantu ls 1.000 1,000.00 1,000.00
D Jumlah (A+B+C) 1,400.00 7,490.00 8,890.00
0.30 x D
F Jumlah (D+E) 11,557.00
M³ GALIAN TANAH DENGAN ALAT BERAT (Analisa PU2016 A.2.3.1.11)
A TENAGA:
Mandor L04 oh 0.039 110,000.00 4,265.80
B Bahan:
C Peralatan:
Excavator F06 jam 0.038 248,536.00 9,394.66
Dump Truck F14 jam 0.172 200,000.00 34,440.00
Alat Bantu ls 1.000 1,000.00 1,000.00
D Jumlah (A+B+C) 44,834.66 10,725.80 55,560.46
0.30 x D
F Jumlah (D+E) 72,228.60
M² PEMBENTUKAN BADAN JALAN DAN PEMADATAN TANAH CBR 4 (Analisa PU2016 A.2.3.1.11)
A TENAGA:
Mandor L04 oh 0.010 110,000.00 1,133.00
B Bahan:
C Peralatan:
Pedestrian Roller F12 jam 0.010 52,727.00 543.09
Alat Bantu ls 1.000 5,000.00 5,000.00
D Jumlah (A+B+C) 5,543.09 8,103.00 13,646.09
0.30 x D
F Jumlah (D+E) 17,739.91
1 M3 PEMASANGAN URUGAN TANAH DENGAN ALAT BERAT

A TENAGA:
Mandor L04 oh 0.0342 110,000.00 3,762.00
B Bahan:
Tanah Urug A01 m³ 1.20 50,000.00 60,000.00
C Peralatan:
Excavator F06 jam 0.0342 248,536.00 8,499.93
Dump Truck 3.5 - 4 T F14 jam 0.1702 200,000.00 34,040.00
Motor Grader F08 jam 0.0037 289,993.00 1,072.97
Vibrator Roler F19 jam 0.0042 435,000.00 1,827.00
Truck Tangki Air F13 jam 0.0070 143,187.00 1,002.31
Alat Bantu ls 1.000 5,000.00 5,000.00
D Jumlah (A+B+C) 111,442.21 15,390.00 126,832.21
0.30 x D
F Jumlah (D+E) 164,881.88
M³ PEMASANGAN URUGAN TANAH SIRTU T = 5 CM (Analisa PU2016 A.2.3.1.11)

A TENAGA:
Mandor L04 oh 0.0340 110,000.00 3,740.00
B Bahan:
Tanah Urug A01 m³ 1.20 50,000.00 60,000.00
C Peralatan:
Excavator F06 jam 0.0342 248,536.00 8,499.93
Dump Truck 3.5 - 4 T F14 jam 0.1702 200,000.00 34,040.00
Vibrator Roler F19 jam 0.0042 435,000.00 1,827.00
Alat Bantu ls 1.000 5,000.00 5,000.00
D Jumlah (A+B+C) 111,442.21 15,385.00 126,827.21
0.30 x D
F Jumlah (D+E) 164,875.38
1 M2 PEMADATAN DENGAN ALAT BERAT

A TENAGA:
Mandor L04 oh 0.0023 110,000.00 253.00
B Bahan:
C Peralatan:
Sewa Baby Woles F17 jam 0.0750 87,500.00 6,562.50
D Jumlah (A+B+C) 6,562.50 1,783.00 8,345.50

0.30 x D
F Jumlah (D+E) 10,849.15
1 M1 GALIAN TANAH BIASA MANUAL

A TENAGA:
Mandor L04 oh 0.0250 110,000.00 2,750.00
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 49,500.00 49,500.00

0.30 x D
F Jumlah (D+E) 64,350.00
PEMBONGKARAN 1 M³ BETON BERTULANG (A. 2.21.13 HSP BIDANG KARYA CIPTA BALITBANG PU)
A TENAGA:
Pekerja Terampil L.01 oh 13.3340 85,000.00 1,133,390.00
Mandor L.04 oh 0.6660 110,000.00 73,260.00
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 1,206,650.00 1,206,650.00

0.30 x D
F Jumlah (D+E) 1,568,645.00
PEMBONGKARAN 1 M² DINDING TEMBOK BATA MERAH (SNI REV. 2005)

A TENAGA:
Mandor L.04 oh 0.0040 110,000.00 440.00
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 6,645.00 6,645.00

0.30 x D
F Jumlah (D+E) 8,638.50
PEMBONGKARAN 1 M² LANTAI KERAMIK (SNI REV. 2005)

A TENAGA:
Mandor L.04 oh 0.0100 110,000.00 1,100.00
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 5,350.00 5,350.00

0.30 x D
F Jumlah (D+E) 6,955.00
PEMBONGKARAN 1 M² RANGKA PLAFOND - (BONGKARAN TIDAK DIPAKAI LAGI) (SNI REV. 2005)
A TENAGA:
Mandor L.04 oh 0.0050 110,000.00 550.00
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 11,175.00 11,175.00

0.30 x D
F Jumlah (D+E) 14,527.50
PEMBONGKARAN 1 M² PENUTUP PLAFOND - (BONGKARAN TIDAK DIPAKAI LAGI) (SNI REV. 2005)
A TENAGA:
Mandor L.04 oh 0.0030 110,000.00 330.00
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 2,880.00 2,880.00

E Over Head & Profit, 10% x D 864.00
0.30 x D
F Jumlah (D+E) 3,744.00
1 M1 PEMBUANGAN TANAH
A TENAGA:
Mandor L04 oh 0.0100 110,000.00 1,100.00
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 29,150.00 29,150.00

0.30 x D
F Jumlah (D+E) 37,895.00
1 M1 OVERLAP LAPISAN GHEOTEXTILE

A TENAGA:
Mandor L04 oh 0.0100 110,000.00 1,100.00
B Bahan:
Gheotextile 25 cm A49 m¹ 1.20 12,500.00 15,000.00
C Peralatan:
D Jumlah (A+B+C) 15,000.00 9,600.00 24,600.00

0.30 x D
F Jumlah (D+E) 31,980.00
1 M1 PEMASANGAN PIPA HDPE DN 100 mm
A TENAGA:
Mandor L04 oh 0.0100 110,000.00 1,100.00
B Bahan:
Pipa Geopipe (Perforated Corrugated Pipe) dia. DN 100 mm D43 m¹ 1.20 75,000.00 90,000.00
Lot 1.00 15,000.00 15,000.00
C Peralatan:
D Jumlah (A+B+C) 105,000.00 9,600.00 114,600.00

0.30 x D
F Jumlah (D+E) 148,980.00

A TENAGA:
Mandor L04 oh 0.0100 110,000.00 1,100.00
B Bahan:
Lot 1.00 15,000.00 15,000.00

C Peralatan:
D Jumlah (A+B+C) 225,000.00 9,600.00 234,600.00

0.30 x D
F Jumlah (D+E) 304,980.00

A TENAGA:
Mandor L04 oh 0.0100 110,000.00 1,100.00
B Bahan:
Lot 1.00 15,000.00 15,000.00

C Peralatan:
D Jumlah (A+B+C) 411,000.00 9,600.00 420,600.00

0.30 x D
F Jumlah (D+E) 546,780.00
1 M1 PEK. ISIAN BATU SPLIT 2/3

A TENAGA:
Pekerja L.01 OH 0.0540 85,000.00 4,590.00
Tukang Batu L.02 OH 0.0234 95,000.00 2,223.00
Kepala Tukang L.03 OH 0.0024 95,000.00 228.00
Mandor L.04 OH 0.0026 110,000.00 286.00
B Bahan:
Split 2-3 A07 m³ 0.08 185,000.00 14,800.00
Lot 1.00 15,000.00 15,000.00
C Peralatan:
D Jumlah (A+B+C) 29,800.00 7,327.00 37,127.00

0.30 x D
F Jumlah (D+E) 48,265.10
1 M1 PEK. PEMASANGAN PIPA 8" HOSIZONTAL DRAIN

A TENAGA:
Pekerja L.01 OH 0.0810 85,000.00 6,885.00
Tukang Batu L.02 OH 0.1350 95,000.00 12,825.00
Kepala Tukang L.03 OH 0.0135 95,000.00 1,282.50
Mandor L.04 OH 0.0041 110,000.00 451.00
B Bahan:
Pipa Plastik PVC Tipe D Uk. 8" Pj. 4 mtr btg 0.300 375,833.33 112,750.00
Perlengkapan (35% x harga pipa) Ls 1.000 39,400.00 39,400.00
C Peralatan: Lot 1.00 15,000.00 15,000.00
D Jumlah (A+B+C) 167,150.00 21,443.50 188,593.50

0.30 x D
F Jumlah (D+E) 245,171.55
1 M1 PEK. PEMASANGAN PIPA 6" HOSIZONTAL DRAIN

A TENAGA:
Pekerja L.01 OH 0.0810 85,000.00 6,885.00
Tukang Batu L.02 OH 0.1350 95,000.00 12,825.00
Mandor L.04 OH 0.0041 110,000.00 451.00
B Bahan:
Pipa Plastik PVC Tipe D Uk. 6" Pj. 4 mtr btg 0.300 258,333.33 77,500.00
Perlengkapan (35% x harga pipa) Ls 1.000 27,100.00 27,100.00
C Peralatan: Lot 1.000 15,000.00 15,000.00
D Jumlah (A+B+C) 119,600.00 21,443.50 141,043.50

0.30 x D
F Jumlah (D+E) 183,356.55
1 BH PEK. PEMASANGAN CATCH BASIN PIPA 4"
A TENAGA:
Pekerja L.01 OH 0.3300 85,000.00 28,050.00
Mandor L.04 OH 0.0300 110,000.00 3,300.00
B Bahan:
CATCH BASIN UKURAN 30 X 30 X 30 CM A60 bh 1.000 375,000.00 375,000.00
Perlengkapan (35% x harga pipa) ls 1.000 131,250.00 131,250.00
C Peralatan: Lot 1.000 15,000.00 15,000.00
D Jumlah (A+B+C) 521,250.00 31,350.00 552,600.00

0.30 x D
F Jumlah (D+E) 718,380.00
1 BH PEK. PEMASANGAN Reducer Tee Sch40 2″x1-1/2″

A TENAGA:
Pekerja L.01 OH 0.3300 85,000.00 28,050.00
Mandor L.04 OH 0.0300 110,000.00 3,300.00
B Bahan:
Reducer Tee Sch40 2″x1-1/2″ bh 1.000 376,000.00 376,000.00
Perlengkapan (35% x harga pipa) ls 1.000 131,600.00 131,600.00
C Peralatan:
D Jumlah (A+B+C) 507,600.00 31,350.00 538,950.00

0.30 x D
F Jumlah (D+E) 700,635.00
1 M2 PEMASANGAN GHEOTEXTILE 150 GR

A TENAGA:
Pekerja L.01 OH 0.0725 85,000.00 6,162.50
Mandor L.04 OH 0.0075 110,000.00 825.00
B Bahan:
Gheotextile 150 grm m² 1.100 15,000.00 16,500.00
C Peralatan: Lot 1.000 15,000.00 15,000.00
D Jumlah (A+B+C) 31,500.00 6,987.50 38,487.50

0.30 x D
F Jumlah (D+E) 50,033.75
1 M3 PEMASANGAN BATU SPLIT TEBAL 10 CM

A TENAGA:
Pekerja L.01 OH 0.4375 85,000.00 37,187.50
Tukang Batu L.02 OH 0.1875 95,000.00 17,812.50
Mandor L.04 OH 0.0213 110,000.00 2,343.00
B Bahan:
Split 2-3 A07 m³ 1.200 185,000.00 222,000.00
C Peralatan: Lot 1.000 15,000.00 15,000.00
D Jumlah (A+B+C) 237,000.00 59,129.00 296,129.00

0.30 x D
F Jumlah (D+E) 384,967.70
1 M3 PEMASANGAN BATU SPLIT SCREENING TEBAL 5 CM

A TENAGA:
Pekerja L.01 OH 0.2180 85,000.00 18,530.00
Tukang Batu L.02 OH 0.0938 95,000.00 8,911.00
Mandor L.04 OH 0.0107 110,000.00 1,177.00
B Bahan:
Split 2-3 A07 m³ 1.200 185,000.00 222,000.00
C Peralatan: Lot 1.000 15,000.00 15,000.00
D Jumlah (A+B+C) 237,000.00 29,511.00 266,511.00

0.30 x D
F Jumlah (D+E) 346,464.30
1 M3 PASIR HALUS TOP DRESS TEBAL 5 CM

A TENAGA:
Pekerja L.01 OH 0.0600 85,000.00 5,100.00
Mandor L.04 OH 0.0060 110,000.00 660.00
B Bahan:
Pasir Urug A03 m² 1.200 150,000.00 180,000.00
C Peralatan:
D Jumlah (A+B+C) 180,000.00 5,760.00 185,760.00

0.30 x D
F Jumlah (D+E) 241,488.00
1 M3 PASIR KASAR TEBAL 5 CM
A TENAGA:
Pekerja L.01 OH 0.2500 85,000.00 21,250.00
Mandor L.04 OH 0.0250 110,000.00 2,750.00
B Bahan:
Pasir Urug A03 m² 1.200 150,000.00 180,000.00
C Peralatan:
D Jumlah (A+B+C) 180,000.00 24,000.00 204,000.00

0.30 x D
F Jumlah (D+E) 265,200.00
1 M2 PENANAMAN RUMPUT LAPANGAN SEPAK BOLA

A TENAGA:
Pekerja L.01 OH 0.0400 85,000.00 3,400.00
Mandor L.04 OH 0.0040 110,000.00 440.00
B Bahan:
Rumput Sepak Bola Tipe Zoysia Matrella Linnmer A51 m² 1.200 75,000.00 90,000.00
Pupuk Kandang A52 kmg 0.040 85,000.00 3,400.00
C Peralatan:
D Jumlah (A+B+C) 93,400.00 3,840.00 97,240.00

0.30 x D
F Jumlah (D+E) 126,412.00
1 M2 PENANAMAN RUMPUT LAPANGAN SEPAK BOLA

A TENAGA:
Pekerja L.01 OH 0.0400 85,000.00 3,400.00
Mandor L.04 OH 0.0040 110,000.00 440.00
B Bahan:
Rumput Sepak Bola Tipe Zoysia Matrella Linnmer A51 m² 1.200 1,500,000.00 1,800,000.00
Pupuk Kandang A52 kmg 0.040 2,200,000.00 88,000.00
C Peralatan:
D Jumlah (A+B+C) 1,888,000.00 3,840.00 1,891,840.00

0.30 x D
F Jumlah (D+E) 2,459,392.00
II PEKERJAAN STRUKTUR
Ref. Produk, Tiang Pancang: Sekualitas Wijaya Karya Beton, PP Precast
PEMBUATAN 1 M3 BETON MUTU f'c = 7,4 Mpa (K 100), slump (3-6) cm, w/c = 0,87 (A. 4.1.1.1 HSP BIDANG KARYA CIPTA BALITBANG PU)
A TENAGA:
Pekerja L.01 OH 1.2000 85,000.00 102,000.00
Tukang Batu L.02 OH 0.2000 95,000.00 19,000.00
Mandor L.04 OH 0.0600 110,000.00 6,600.00
B Bahan:
Semen portlan A10 kg 230.000 1,100.00 253,000.00
Pasir beton A05 m³ 0.638 185,000.00 118,003.57
Kerikil (Maks 30mm) A07 m³ 0.761 185,000.00 140,737.04
Air A19 ltr 200.000 500.00 100,000.00
C Peralatan:
D Jumlah (A+B+C) 611,740.61 129,500.00 741,240.61

0.30 x D
F Jumlah (D+E) 963,612.79
PEMBUATAN 1 M3 BETON MUTU f'c =14,5 Mpa (K 175), slump (12**2) cm, w/c = 0,66 (A.A. 4.1.1.5 HSP BIDANG KARYA CIPTA BALITBANG PU)
A TENAGA:
Pekerja L.01 OH 1.6500 85,000.00 140,250.00
Tukang Batu L.02 OH 0.2750 95,000.00 26,125.00
Mandor L.04 OH 0.0830 110,000.00 9,130.00
B Bahan:
Pasir beton A05 m³ 0.543 185,000.00 100,455.00
Air A19 ltr 215.000 500.00 107,500.00
C Peralatan:
D Jumlah (A+B+C) 707,525.00 178,165.00 885,690.00

0.30 x D
F Jumlah (D+E) 1,151,397.00
PEMASANGAN 1 M3 BETON MUTU f'c =19.3 Mpa (K 225), slump (12**2) cm, w/c = 0,8 (A. 4.1.1.7 HSP BIDANG KARYA CIPTA BALITBANG PU)
A TENAGA:
Pekerja L.01 OH 1.6500 85,000.00 140,250.00
Tukang Batu L.02 OH 0.2750 95,000.00 26,125.00
Mandor L.04 OH 0.0830 110,000.00 9,130.00
B Bahan:
Pasir beton A05 m³ 0.499 185,000.00 92,235.64
Air A19 ltr 215.000 500.00 107,500.00
C Peralatan:
D Jumlah (A+B+C) 715,442.74 178,165.00 893,607.74

0.30 x D
F Jumlah (D+E) 1,161,690.06
PEMASANGAN 1 M3 BETON MUTU f'c =21.7 Mpa (K 250), slump (12**2) cm, w/c = 0,56 (A. 4.1.1.8 HSP BIDANG KARYA CIPTA BALITBANG PU)
A TENAGA:
Pekerja L.01 OH 1.6500 85,000.00 140,250.00
Tukang Batu L.02 OH 0.2750 95,000.00 26,125.00
Mandor L.04 OH 0.0830 110,000.00 9,130.00
B Bahan:
Pasir beton A05 m³ 0.494 185,000.00 91,442.86
Air A19 ltr 215.000 500.00 107,500.00
C Peralatan:
D Jumlah (A+B+C) 728,128.97 178,165.00 906,293.97

0.30 x D
F Jumlah (D+E) 1,178,182.16
PEMASANGAN 1 M3 BETON MUTU f'c =24 Mpa (K 275), slump (12**2) cm, w/c = 0,53 (A. 4.1.1.9 HSP BIDANG KARYA CIPTA BALITBANG PU)
A TENAGA:
Pekerja L.01 OH 1.6500 85,000.00 140,250.00
Tukang Batu L.02 OH 0.2750 95,000.00 26,125.00
Mandor L.04 OH 0.0830 110,000.00 9,130.00
B Bahan:
Pasir beton A05 m³ 0.489 185,000.00 90,385.71
Air A19 ltr 215.000 500.00 107,500.00
C Peralatan:
D Jumlah (A+B+C) 749,935.71 178,165.00 928,100.71

0.30 x D
F Jumlah (D+E) 1,206,530.93
PEMASANGAN 1 M3 BETON MUTU f'c =26,4 Mpa (K 300), slump (12**2) cm, w/c = 0,52 (A. 4.1.1.10 HSP BIDANG KARYA CIPTA BALITBANG PU)
A TENAGA:
Pekerja L.01 OH 1.6500 85,000.00 140,250.00
Tukang Batu L.02 OH 0.2750 95,000.00 26,125.00
Mandor L.04 OH 0.0830 110,000.00 9,130.00
B Bahan:
Pasir beton A05 m³ 0.486 185,000.00 89,989.29
Air A19 ltr 215.000 500.00 107,500.00
C Peralatan:
D Jumlah (A+B+C) 756,725.40 178,165.00 934,890.40

0.30 x D
F Jumlah (D+E) 1,215,357.52
1 M3 MENGGUNAKAN PERALATAN POMPA BETON (Analisa PU2016 B.14.b (2) SDA)

A TENAGA:
Pekerja L.01 OH 0.2000 85,000.00 17,000.00
Mandor L.04 OH 0.0200 110,000.00 2,200.00
B Bahan:
C Peralatan:
Sewa Pompa Beton/m³ F27 m³ 1.0000 3,306.00 3,306.00 3,306.00
D Jumlah (A+B+C) 3,306.00 19,200.00 22,506.00

0.30 x D
F Jumlah (D+E) 29,257.80
1 M3 MENGGUNAKAN VIBRATOR (Analisa PU2016 B.15 (a) SDA)
A TENAGA:
Pekerja L.01 OH 0.2500 85,000.00 21,250.00
Mandor L.04 OH 0.2500 110,000.00 27,500.00
B Bahan:
C Peralatan:
Vibrator A18 sewa/hari 0.1000 250,000.00 25,000.00 25,000.00
D Jumlah (A+B+C) 25,000.00 48,750.00 73,750.00

0.30 x D
F Jumlah (D+E) 95,875.00
1 M3 BETON READY MIX K-250, f'c = 20.75Mpa, SLUMP (12±2) CM, w/c = 0.52 (Analisa PU2013 A.4.1.1.10)
A TENAGA:
Pekerja L.01 OH 1.6500 85,000.00 140,250.00
Tukang Batu L.02 OH 0.2750 95,000.00 26,125.00
Mandor L.04 OH 0.0830 110,000.00 9,130.00
B Bahan:
Readymix K-250 A14 m³ 1.050 955,000.00 1,002,750.00
C Peralatan:
Sewa Pompa Beton/m3 F27 m³ 1.0000 3,306.00 3,306.00 3,306.00
Alat Bantu (Vibrator, dll) ls 1.0000 15,000.00 15,000.00 15,000.00
D Jumlah (A+B+C) 1,021,056.00 178,165.00 1,199,221.00

0.30 x D
F Jumlah (D+E) 1,558,987.30
1 M3 BETON READY MIX K-300, f'c = 24.9 Mpa, SLUMP (12±2) CM, w/c = 0.52 (Analisa PU2013 A.4.1.1.10)
A TENAGA:
Pekerja L.01 OH 1.6500 85,000.00 140,250.00
Tukang Batu L.02 OH 0.2750 95,000.00 26,125.00
Mandor L.04 OH 0.0830 110,000.00 9,130.00
B Bahan:
Readymix K-300 A15 m³ 1.050 995,000.00 1,044,750.00
C Peralatan:
D Jumlah (A+B+C) 1,063,056.00 178,165.00 1,241,221.00

0.30 x D
F Jumlah (D+E) 1,613,587.30
1 M3 BETON READY MIX K-350, f'c = 24.9 Mpa, SLUMP (12±2) CM, w/c = 0.52 (Analisa PU2013 A.4.1.1.10)
A TENAGA:
Pekerja L.01 OH 1.0000 85,000.00 85,000.00
Tukang Batu L.02 OH 0.2500 95,000.00 23,750.00
Mandor L.04 OH 0.1000 110,000.00 11,000.00
B Bahan:
Readymix K-350 A16 m³ 1.020 1,150,000.00 1,173,000.00
C Peralatan:
D Jumlah (A+B+C) 1,298,000.00 122,125.00 1,420,125.00

0.30 x D
F Jumlah (D+E) 1,846,162.50
1 M3 GROUTING TIDAK CAMPURAN (AAnalisa PU A.4.1.2.21 dan Analisa PU A.4.1.2.22)

A TENAGA:
Pekerja L.01 OH 1.0000 85,000.00 85,000.00
Tukang Batu L.02 OH 0.3370 95,000.00 32,015.00
Mandor L.04 OH 0.0370 110,000.00 4,070.00
B Bahan:
Semen Grouting Untuk Sambungan Struktur A30 kg 1,850.000 6,000.00 11,100,000.00
C Peralatan:
Alat Bantu ls 1.0000 25,000.00 25,000.00 25,000.00
D Jumlah (A+B+C) 11,125,000.00 128,115.00 11,253,115.00

E Over Head & Profit, 10% x D 3,375,934.50
0.30 x D
F Jumlah (D+E) 14,629,049.50
1 TITIK JASA MELAKUKAN GOUTING SAMBUNGAN STRUKTUR (AAnalisa PU A.4.1.2.21 dan Analisa PU A.4.1.2.22)
A TENAGA:
Tukang Batu L.02 OH 0.3670 95,000.00 34,865.00
Mandor L.04 OH 0.0370 110,000.00 4,070.00
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 45,965.00 45,965.00

0.30 x D
F Jumlah (D+E) 59,754.50
1 KG BAJA TULANGAN POLOS, BJTP, U24, fy 240 MPa (Analisa PU2016A.4.1.1.17)
A TENAGA:
Pekerja L.01 OH 0.0070 85,000.00 595.00
Tukang Batu L.02 OH 0.0070 95,000.00 665.00
Mandor L.04 OH 0.0004 110,000.00 44.00
B Bahan:
Baja Tulangan Polos, BJTP, U24, fy240 Mpa D01 kg 1.050 9,500.00 9,975.00
Kawat beton D07 kg 0.015 15,000.00 225.00
C Peralatan:
D Jumlah (A+B+C) 10,200.00 1,370.50 11,570.50

0.30 x D
F Jumlah (D+E) 15,041.65
1 KG BAJA TULANGAN DEFORM/ULIR, BJTD, fy 400 MPa (Analisa PU2016 A.4.1.1.17)

A TENAGA:
Pekerja L.01 OH 0.0070 85,000.00 595.00
Tukang Batu L.02 OH 0.0070 95,000.00 665.00
Mandor L.04 OH 0.0004 110,000.00 44.00
B Bahan:
Baja Tulangan Deform/Ulir, BJTD, fy400 Mpa D02 kg 1.050 10,500.00 11,025.00
Kawat beton D07 kg 0.015 15,000.00 225.00
C Peralatan:
D Jumlah (A+B+C) 11,250.00 1,370.50 12,620.50

0.30 x D
F Jumlah (D+E) 16,406.65
1 KG PASANG WIRE MESH M8 (Analisa PU2016 A.4.1.1.19)

A TENAGA:
Pekerja L.01 OH 0.0025 85,000.00 212.50
Tukang Batu L.02 OH 0.0025 95,000.00 237.50
Mandor L.04 OH 0.0001 110,000.00 11.00
B Bahan:
Wiremesh M8, 2,1 x 5,4 meter, Mutu Baja U50 D03 kg 1.020 12,000.00 12,240.00
Kawat beton D07 kg 0.005 15,000.00 75.00
C Peralatan:
D Jumlah (A+B+C) 12,315.00 698.50 13,013.50

0.30 x D
F Jumlah (D+E) 16,917.55
1 KG PASANG WIRE MESH M10 (Analisa PU2016 A.4.1.1.19)

A TENAGA:
Pekerja L.01 OH 0.0025 85,000.00 212.50
Tukang Batu L.02 OH 0.0025 95,000.00 237.50
Mandor L.04 OH 0.0001 110,000.00 11.00
B Bahan:
Wiremesh M10, 2,1 x 5,4 meter (96,55 kg/lbr), U50 D04 kg 1.020 12,500.00 12,750.00
Kawat beton D07 kg 0.005 15,000.00 75.00
C Peralatan:
D Jumlah (A+B+C) 12,825.00 698.50 13,523.50

0.30 x D
F Jumlah (D+E) 17,580.55
1 M2 BEKISTING PONDASI/SLOOP PAS. BATA MERAH, T. 1/2 BATA, 1 PC : 5 PP (Analisa PU2016 A.4.4.1.10)
A TENAGA:
Pekerja L.01 OH 0.3000 85,000.00 25,500.00
Tukang Batu L.02 OH 0.1000 95,000.00 9,500.00
Mandor L.04 OH 0.0150 110,000.00 1,650.00
B Bahan:
Bata Merah Bakar Kelas 1 A12 bh 70.000 550.00 38,500.00
Portland Cement (1 zak = 50 kg) A04 kg 9.680 1,100.00 10,648.00
Pasir Pasang A10 m³ 0.045 165,000.00 7,425.00
C Peralatan:
D Jumlah (A+B+C) 56,573.00 37,600.00 94,173.00

0.30 x D
F Jumlah (D+E) 122,424.90
1 M2 (K3) PASANG BEKISTING PONDASI 1X PAKAI (Analisa PU2016 A.4.1.1.20)
A TENAGA:
Pekerja L.01 OH 0.5200 85,000.00 44,200.00
Tukang Batu L.02 OH 0.2600 95,000.00 24,700.00
Mandor L.04 OH 0.0260 110,000.00 2,860.00
B Bahan:
Kayu Kelas Kuat III B04 m³ 0.040 1,500,000.00 60,000.00
Paku ukuran 4cm-12cm D13 kg 0.300 18,000.00 5,400.00
C Peralatan:
D Jumlah (A+B+C) 65,400.00 74,230.00 139,630.00

0.30 x D
F Jumlah (D+E) 181,519.00
1 M2 (K3) PASANG BEKISTING KOLOM STRUKTUR 2x PAKAI (Analisa PU2016A.4.1.1.22)

A TENAGA:
Pekerja L.01 OH 0.5200 85,000.00 44,200.00
Tukang Batu L.02 OH 0.2600 95,000.00 24,700.00
Mandor L.04 OH 0.0260 110,000.00 2,860.00
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 32,400.00 74,230.00 106,630.00

0.30 x D
F Jumlah (D+E) 138,619.00
1 M2 (K3) PASANG BEKISTING KOLOM STRUKTUR 3x PAKAI (Analisa PU2016A.4.1.1.22)

A TENAGA:
Pekerja L.01 OH 0.6600 85,000.00 56,100.00
Tukang Batu L.02 OH 0.3300 95,000.00 31,350.00
Mandor L.04 OH 0.0330 110,000.00 3,630.00
B Bahan:
Balok Kayu Kelas Kuat II B05 m³ 0.005 2,200,000.00 10,230.00
Multipleks 9 mm, uk. 1,20 x 2,40 B06 lbr 0.127 120,000.00 15,246.00
Dolken dia 8 s/d 10 cm B03 btg 0.650 21,000.00 13,650.00
C Peralatan:
D Jumlah (A+B+C) 65,826.00 94,215.00 160,041.00

0.30 x D
F Jumlah (D+E) 208,053.30
1 M2 (K3) PASANG BEKISTING BALOK 2X PAKAI (Analisa PU2016 A.4.1.1.23)

A TENAGA:
Pekerja L.01 OH 0.6600 85,000.00 56,100.00
Tukang Batu L.02 OH 0.3300 95,000.00 31,350.00
Mandor L.04 OH 0.0330 110,000.00 3,630.00
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 108,834.00 94,215.00 203,049.00

0.30 x D
F Jumlah (D+E) 263,963.70
1 M2 (K3) PASANG BEKISTING dengan PAPAN 3X20, 3X PAKAI (Analisa PU2016 SDA B.22)
A TENAGA:
Pekerja L.01 OH 0.2200 85,000.00 18,700.00
Tukang Batu L.02 OH 0.6600 95,000.00 62,700.00
Mandor L.04 OH 0.0220 110,000.00 2,420.00
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 44,840.00 90,090.00 134,930.00

0.30 x D
F Jumlah (D+E) 175,409.00
1 M2 (K3) PASANG BEKISTING PLAT LANTAI DENGAN PLYWOOD 2X PAKAI (Analisa PU2016 A.4.1.1.24)
A TENAGA:
Pekerja L.01 OH 0.6600 85,000.00 56,100.00
Tukang Batu L.02 OH 0.3300 95,000.00 31,350.00
Mandor L.04 OH 0.0330 110,000.00 3,630.00
B Bahan:
Plywood tebal 9 mm B09 lbr 0.201 210,000.00 42,262.50
C Peralatan:
D Jumlah (A+B+C) 169,582.50 94,215.00 263,797.50

0.30 x D
F Jumlah (D+E) 342,936.75
1 M2 (K3) PASANG BEKISTING UNTUK PLAT DINDING 3X PAKAI (Analisa PU2016 A.4.1.1.25)
A TENAGA:
Pekerja L.01 OH 0.6600 85,000.00 56,100.00
Tukang Batu L.02 OH 0.3300 95,000.00 31,350.00
Mandor L.04 OH 0.0330 110,000.00 3,630.00
B Bahan:
Spacer D17 bh 4.000 3,500.00 14,000.00
C Peralatan:
D Jumlah (A+B+C) 89,632.75 94,215.00 183,847.75

0.30 x D
F Jumlah (D+E) 239,002.08
1 M2 PASANG BEKISTING UNTUK TANGGA 2X PAKAI (Analisa PU2016 A.4.1.1.26)

A TENAGA:
Pekerja L.01 OH 0.6600 85,000.00 56,100.00
Tukang Batu L.02 OH 0.3300 95,000.00 31,350.00
Mandor L.04 OH 0.0330 110,000.00 3,630.00
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 104,063.75 94,215.00 198,278.75

0.30 x D
F Jumlah (D+E) 257,762.38
1 M2 PASANG BEGISTING METAL DECK UNTUK PLAT LANTAI 1X PAKAI (Analisa PU A.4.1.1.24)
A TENAGA:
Pekerja L.01 OH 0.6600 85,000.00 56,100.00
Tukang Batu L.02 OH 0.3300 95,000.00 31,350.00
Mandor L.04 OH 0.0330 110,000.00 3,630.00
B Bahan:
Metal Deck D06 lbr 1.050 125,000.00 131,250.00
C Peralatan:
D Jumlah (A+B+C) 357,450.00 94,215.00 451,665.00

0.30 x D
F Jumlah (D+E) 587,164.50
1 M1 PEKERJAAN TIANG PANCANG BETON BERTULANG TIPE SQUARE 30 x 30 CM

A TENAGA:
Pekerja L.01 OH 0.0350 85,000.00 2,975.00
Mandor L.04 OH 0.0050 110,000.00 550.00
B Bahan:
Tiang Pancang Square 30 x 30 E03 m' 1.030 225,000.00 231,750.00
C Peralatan:
Alat Pancang, Jacked in Pile, Hydraulic Jacked F32 hari/sewa 0.035 600,000.00 21,000.00
Piling Sytem
Alat Penyambung Tiang Pancang F05 bh 0.250 95,000.00 23,750.00
D Jumlah (A+B+C) 276,500.00 3,525.00 280,025.00

0.30 x D
0.30 x D
F Jumlah (D+E) 364,032.50
1 M1 PEKERJAAN TIANG PANCANG BETON BERTULANG TIPE SPUN PILE Ø 40 CM
A TENAGA:
Pekerja L.01 OH 0.0520 85,000.00 4,420.00
Tukang Batu L.02 OH 0.0104 95,000.00 988.00
Mandor L.04 OH 0.0104 110,000.00 1,144.00
Operator L.04 OH 0.0104 90,000.00 936.00
B Bahan:
Tiang Pancang Beton Tipe Spun Pile Ø 40 cm, t= 7,5 cm E01 m' 1.030 600,000.00 618,000.00
C Peralatan:
Crane 5-10 ton F01 hari/sewa 0.073 200,000.00 14,560.00
Alat Pancang, HYDRAULIC SYSTEM PILE DRIVER (HSPD) F04 hari/sewa 0.073 600,000.00 43,680.00
Alat Penyambung Tiang Pancang F05 bh 0.250 95,000.00 23,750.00
D Jumlah (A+B+C) 699,990.00 7,982.00 707,972.00

0.30 x D
F Jumlah (D+E) 920,363.60
1 M1 MEMASANG WATER STOP PVC LEBAR 230mm-320mm (Analisa PU2016 A.4.1.1.16)

A TENAGA:
Pekerja L.01 OH 0.0800 85,000.00 6,800.00
Tukang Batu L.02 OH 0.0400 95,000.00 3,800.00
Mandor L.04 OH 0.0040 110,000.00 440.00
B Bahan:
Water Stop PVC Lebar 230-320 mm A21 m' 1.050 235,000.00 246,750.00
C Peralatan:
D Jumlah (A+B+C) 246,750.00 11,420.00 258,170.00

0.30 x D
F Jumlah (D+E) 335,621.00
1 M3 BAHAN ADDITIF INTEGRAL WATERPROOFING (Analisa PU2016 B.13.b SDA)

A TENAGA:
B Bahan:
Integral Waterproofing A22 m' 2.000 35,000.00 70,000.00
C Peralatan:
D Jumlah (A+B+C) 70,000.00 70,000.00

0.30 x D
F Jumlah (D+E) 91,000.00
1 M2 FLOOR HARDENER (Analisa PU2016 A.4.4.3.61)

A TENAGA:
Pekerja L.01 OH 0.1200 85,000.00 10,200.00
Tukang Batu L.02 OH 0.1200 95,000.00 11,400.00
Mandor L.04 OH 0.0060 110,000.00 660.00
B Bahan:
Semen Instan Floor hardener @ 25 kg A28 kg 5.000 16,200.00 81,000.00
C Peralatan:
D Jumlah (A+B+C) 81,000.00 23,400.00 104,400.00

0.30 x D
F Jumlah (D+E) 135,720.00
1 M3 (K3) LAPISAN BATU KOSONG/AANSTAMPING (Analisa PU2016 A.3.2.1.9)

A TENAGA:
Pekerja L.01 OH 0.7800 85,000.00 66,300.00
Tukang Batu L.02 OH 0.3900 95,000.00 37,050.00
Mandor L.04 OH 0.0390 110,000.00 4,290.00
B Bahan:
Batu Kali A06 m³ 1.200 150,000.00 180,000.00
Pasir Urug A03 m³ 0.432 150,000.00 64,800.00
C Peralatan:
D Jumlah (A+B+C) 244,800.00 111,345.00 356,145.00

0.30 x D
F Jumlah (D+E) 462,988.50
1 M3 PONDASI BATU BELAH, CAMPURAN 1PC : 5PP (Analisa PU2016 A.3.2.1.3)
A TENAGA:
Pekerja L.01 OH 1.5000 85,000.00 127,500.00
Tukang Batu L.02 OH 0.7500 95,000.00 71,250.00
Mandor L.04 OH 0.0750 110,000.00 8,250.00
B Bahan:
Batu Kali A06 m³ 1.200 150,000.00 180,000.00
Pasir Pasang A04 m³ 0.544 165,000.00 89,760.00
C Peralatan:
D Jumlah (A+B+C) 419,360.00 214,125.00 633,485.00

0.30 x D
F Jumlah (D+E) 823,530.50
1 M3 PONDASI BATA MERAH (ROLLAG)

A TENAGA:
Pekerja L.01 OH 0.3000 85,000.00 25,500.00
Tukang Batu L.02 OH 0.1000 95,000.00 9,500.00
Mandor L.04 OH 0.0150 110,000.00 1,650.00
B Bahan:
Bata Merah A06 m³ 20.000 550.00 11,000.00
Pasir Pasang A04 m³ 0.045 35,000.00 1,575.00
C Peralatan:
D Jumlah (A+B+C) 109,375.00 37,600.00 146,975.00

0.30 x D
F Jumlah (D+E) 191,067.50
1 KG KONSTRUKSI BAJA PROFIL, IWF/INP/DIR/DIN/CHANEL, (Analisa PU2016 A.4.2.1.1)

A TENAGA:
Pekerja L.01 OH 0.0600 85,000.00 5,100.00
Tukang Batu L.02 OH 0.0600 95,000.00 5,700.00
Mandor L.04 OH 0.0030 110,000.00 330.00
B Bahan:
Baja Profil, IWF/INP/DIR/DIN/CHANEL D08 m 1.150 11,500.00 13,225.00
Material Pendukung Lainnya, 5% dari Jumlah Bahan ls 1.000 661.25 661.25
C Peralatan:
D Jumlah (A+B+C) 13,886.25 11,700.00 25,586.25

0.30 x D
F Jumlah (D+E) 33,262.13
PEMASANGAN 1 M Pipa Baja dia. 1" (A. 8.4.1.64. HSP BIDANG KARYA CIPTA BALITBANG PU)
A TENAGA:
Upah Pemasangan dan Pabrikasi ls 1.0000 3,210.30 3,210.30
B Bahan:
Pipa Baja dia. 1" D20 m 1.000 30,853.00 30,853.00
Finsih Cat K01 m² 0.050 25,000.00 1,250.00
C Peralatan:
D Jumlah (A+B+C) 32,103.00 3,210.30 35,313.30

0.30 x D
F Jumlah (D+E) 45,907.29
PEMASANGAN 1 M Pipa Baja dia. 1-1 1/4" (A. 8.4.1.65. HSP BIDANG KARYA CIPTA BALITBANG PU)
A TENAGA:
B Bahan:
Pipa Baja SCH dia. 1-1 1/4" D21 m 1.000 54,633.00 54,633.00
Finsih Cat K01 m² 0.050 25,000.00 1,250.00
C Peralatan:
D Jumlah (A+B+C) 55,883.00 5,588.30 61,471.30

0.30 x D
F Jumlah (D+E) 79,912.69
PEMASANGAN 1 M Pipa Baja dia. 1-1 1/2" (A. 8.4.1.66. HSP BIDANG KARYA CIPTA BALITBANG PU)
A TENAGA:
B Bahan:
Pipa Baja dia. 1-1 1/2". D22 m 1.000 38,550.00 38,550.00
Finsih Cat K01 m² 0.050 25,000.00 1,250.00
C Peralatan:
D Jumlah (A+B+C) 39,800.00 3,980.00 43,780.00
0.30 x D
F Jumlah (D+E) 56,914.00
A TENAGA:
B Bahan:
Pipa Baja dia. 2" D23 m 1.000 64,500.00 64,500.00
Finsih Cat K01 m² 0.050 25,000.00 1,250.00
C Peralatan:
D Jumlah (A+B+C) 65,750.00 6,575.00 72,325.00

0.30 x D
F Jumlah (D+E) 94,022.50
PEMASANGAN 1 M Pipa Baja dia. 2 -2 1/2" (A. 8.4.1.68. HSP BIDANG KARYA CIPTA BALITBANG PU)
A TENAGA:
B Bahan:
Pipa Baja dia. 2 -2 1/2" D24 m 1.000 80,583.00 80,583.00
Finsih Cat K01 m² 0.050 25,000.00 1,250.00
C Peralatan:
D Jumlah (A+B+C) 81,833.00 8,183.30 90,016.30

0.30 x D
F Jumlah (D+E) 117,021.19
A TENAGA:
B Bahan:
Pipa Baja dia. 3" D25 m 1.000 109,083.00 109,083.00
Finsih Cat K01 m² 0.050 25,000.00 1,250.00
C Peralatan:
D Jumlah (A+B+C) 110,333.00 11,033.30 121,366.30

0.30 x D
F Jumlah (D+E) 157,776.19
PEMASANGAN 1 M Pipa Baja dia. 3 -3 1/2" (A. 8.4.1.70. HSP BIDANG KARYA CIPTA BALITBANG PU)
A TENAGA:
B Bahan:
Pipa Baja dia. 3 -3 1/2" D26 m 1.000 128,733.00 128,733.00
Finsih Cat K01 m² 0.050 25,000.00 1,250.00
C Peralatan:
D Jumlah (A+B+C) 129,983.00 12,998.30 142,981.30

0.30 x D
F Jumlah (D+E) 185,875.69
A TENAGA:
B Bahan:
Pipa Baja dia. 4" D27 m 1.000 159,433.00 159,433.00
Finsih Cat K01 m² 0.050 25,000.00 1,250.00
C Peralatan:
D Jumlah (A+B+C) 160,683.00 16,068.30 176,751.30

0.30 x D
F Jumlah (D+E) 229,776.69
PEMASANGAN 1 M Pipa Seamless dia. 1/2""

A TENAGA:
B Bahan:
Pipa Seamless SCH 40 dia. 1/2" D28 m 1.000 19,166.67 19,166.67
C Peralatan:
D Jumlah (A+B+C) 19,166.67 1,916.67 21,083.34

0.30 x D
F Jumlah (D+E) 27,408.34
PEMASANGAN 1 M Pipa Seamless dia. 3/4"
A TENAGA:
B Bahan:
Pipa Seamless SCH 40 dia. 3/4" D29 m 1.000 22,500.00 22,500.00
C Peralatan:
D Jumlah (A+B+C) 22,500.00 2,250.00 24,750.00

0.30 x D
F Jumlah (D+E) 32,175.00
PEMASANGAN 1 M Pipa Seamless dia. 1 "

A TENAGA:
B Bahan:
Pipa Seamless SCH 40 dia. 1" D30 m 1.000 29,166.67 29,166.67
C Peralatan:
D Jumlah (A+B+C) 29,166.67 2,916.67 32,083.34

0.30 x D
F Jumlah (D+E) 41,708.34
PEMASANGAN 1 M Pipa Seamless dia. 1-1/4 "

A TENAGA:
B Bahan:
Pipa Seamless SCH 40 dia. 1-1/4" D31 m 1.000 39,166.67 39,166.67
C Peralatan:
D Jumlah (A+B+C) 39,166.67 3,916.67 43,083.34

0.30 x D
F Jumlah (D+E) 56,008.34
PEMASANGAN 1 M Pipa Seamless dia. 1-1/2 "

A TENAGA:
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 44,166.67 4,416.67 48,583.34

0.30 x D
F Jumlah (D+E) 63,158.34
PEMASANGAN 1 M Pipa Seamless dia. 2 "

A TENAGA:
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 56,666.67 5,666.67 62,333.34

0.30 x D
F Jumlah (D+E) 81,033.34
PEMASANGAN 1 M Pipa Seamless dia. 2 -1/2"

A TENAGA:
B Bahan:
Pipa Seamless SCH 40 dia. 2-1/2" A34 m 1.000 77,500.00 77,500.00
C Peralatan:
D Jumlah (A+B+C) 77,500.00 7,750.00 85,250.00

0.30 x D
F Jumlah (D+E) 110,825.00
PEMASANGAN 1 M Pipa Seamless dia.3"

A TENAGA:
B Bahan:
Pipa Seamless SCH 40 dia. 3" A35 m 1.000 101,666.67 101,666.67
C Peralatan:
D Jumlah (A+B+C) 101,666.67 10,166.67 111,833.34

0.30 x D
0.30 x D
F Jumlah (D+E) 145,383.34
PEMASANGAN 1 M Pipa Seamless dia.3-1/2"
A TENAGA:
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 120,833.33 12,083.33 132,916.66

0.30 x D
F Jumlah (D+E) 172,791.66
PEMASANGAN 1 M Pipa Seamless dia. 4"

A TENAGA:
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 142,500.00 14,250.00 156,750.00

0.30 x D
F Jumlah (D+E) 203,775.00

A TENAGA:
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 192,500.00 19,250.00 211,750.00

0.30 x D
F Jumlah (D+E) 275,275.00

A TENAGA:
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 258,333.33 25,833.33 284,166.66

0.30 x D
F Jumlah (D+E) 369,416.66

A TENAGA:
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 375,833.33 37,583.33 413,416.66

0.30 x D
F Jumlah (D+E) 537,441.66

A TENAGA:
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 750,000.00 75,000.00 825,000.00

0.30 x D
F Jumlah (D+E) 1,072,500.00
1 M1 PASANG KARET DILATASI

A TENAGA:
Pekerja L.01 OH 0.0250 85,000.00 2,125.00
Tukang Batu L.02 OH 0.0250 95,000.00 2,375.00
Mandor L.04 OH 0.0010 110,000.00 110.00
B Bahan:
Karet Dilatasi A35 m³ 1.020 265,000.00 270,300.00
Alat bantu m³ 0.050 15,000.00 750.00
C Peralatan:
D Jumlah (A+B+C) 271,050.00 4,800.00 275,850.00

0.30 x D
F Jumlah (D+E) 358,605.00
III PEKERJAAN ATAP

Ref. Produk, Rangka Atap Baja Ringan: "One Two Truss"
Ref. Produk, Penutup Atap Genteng Bitumen: Sekualitas Onduline
1 M2 PASAGAN BAJA RINGAN
A TENAGA:
Pekerja L.01 OH 0.2470 85,000.00 20,995.00
Tukang L.02 OH 0.1760 95,000.00 16,720.00
B Bahan:
Mobilisasi H01 ls 1.000 10,500.00 10,500.00
Main Truss C-75-75 H02 m' 2.800 13,500.00 37,800.00
Roof Bottom/Reng 33-0.45 H03 m' 5.100 7,500.00 38,250.00
Self Drilling Screw dia. 6 x 20 mm (Truss Screw) H04 bh 25.000 500.00 12,500.00
Self Drilling Screw dia. 4 x 16 mm (Roof Bottom Screw) H05 bh 35.000 550.00 19,250.00
Dynabol dia 12 x 120 mm H06 bh 1.000 1,200.00 1,200.00
C Peralatan:
D Jumlah (A+B+C) 119,500.00 48,830.00 168,330.00

0.30 x D
F Jumlah (D+E) 218,829.00
1 M2 PASANGAN PENUTUP ATAP Atap Bitumen Bergelombang Monolayer 3 mm

A TENAGA:
Pekerja L.01 OH 0.2000 85,000.00 17,000.00
Tukang L.02 OH 0.1000 95,000.00 9,500.00
Mandor L.04 OH 0.0100 110,000.00 1,100.00
B Bahan:
Atap Bitumen Bergelombang Monolayer 3 mm H11 lbr 0.650 195,000.00 126,750.00
Paku atau Sekrup D14 bh 16.000 500.00 8,000.00
Sealent G30 m' 4.000 8,000.00 32,000.00
C Peralatan:
D Jumlah (A+B+C) 166,750.00 28,550.00 195,300.00

0.30 x D
F Jumlah (D+E) 253,890.00
1 M2 PENUTUP POLYCARBONAT
A TENAGA:
Pekerja L.01 OH 0.5000 85,000.00 42,500.00
Tukang L.02 OH 0.2000 95,000.00 19,000.00
Mandor L.04 OH 0.1000 110,000.00 11,000.00
B Bahan:
POLYCARBONAT M2 1.010 100,000.00 101,000.00
C Peralatan:
ALAT BANTU LS 1.000 5,000.00 5,000.00
D Jumlah (A+B+C) 106,000.00 82,000.00 188,000.00
0.30 x D
F Jumlah (D+E) 244,400.00
1 M1 PASANGAN NOK GENTENG ASPAL (Analisa PU A.4.5.2.34)

A TENAGA:
Pekerja L.01 OH 0.1250 85,000.00 10,625.00
Tukang L.02 OH 0.2500 95,000.00 23,750.00
Mandor L.04 OH 0.0060 110,000.00 660.00
B Bahan:
Genteng Aspal H08 lbr 2.000 95,000.00 190,000.00
Paku Biasa ½" - 1" D13 kg 0.050 18,000.00 900.00
C Peralatan:
D Jumlah (A+B+C) 190,900.00 37,410.00 228,310.00

0.30 x D
F Jumlah (D+E) 296,803.00
1 M1 PASANGAN LISTPLANK GRC LEBAR 30 CM (Analisa PU A.4.6.1.22)

A TENAGA:
Pekerja L.01 OH 0.1000 85,000.00 8,500.00
Tukang L.02 OH 0.2000 95,000.00 19,000.00
Mandor L.04 OH 0.0050 110,000.00 550.00
B Bahan:
Listplank GRC Lebar 30 cm H09 m' 1.050 45,000.00 47,250.00
Paku 4 dan 7 cm D13 kg 0.050 18,000.00 900.00
C Peralatan:
D Jumlah (A+B+C) 48,150.00 29,950.00 78,100.00

0.30 x D
F Jumlah (D+E) 101,530.00
1 M2 PASANGAN PENUTUP ATAP METAL ZINCALUME,ROOFMESH, ROCKWOLL DAN ALLUMUNIUM FOIL

A TENAGA:
Pekerja L.01 OH 0.0695 85,000.00 5,907.50
Tukang Besi L.02 OH 0.1225 95,000.00 11,637.50
Mandor L.03 OH 0.0067 110,000.00 737.00
B Bahan:
Atap Zincalume m² 1.000 80,000.00 80,000.00
Glasswool m² 1.000 15,000.00 15,000.00
Allumunium Foil m² 1.050 20,000.00 21,000.00
Roofmesh m² 1.000 7,500.00 7,500.00
Paku Pengikat / Skrup kg 0.175 500.00 87.50
Sealant kg 0.065 8,000.00 520.00
C Peralatan:
D Jumlah (A+B+C) 124,107.50 18,282.00 142,389.50

0.30 x D
F Jumlah (D+E) 185,106.35
1 M1 PASANGAN NOK/BUBUNGAN METAL ZINCALUME,ROOFMESH, ROCKWOLL DAN ALLUMUNIUM FOIL

A TENAGA:
Pekerja L.01 OH 0.0693 85,000.00 5,890.50
Tukang Besi L.02 OH 0.1213 95,000.00 11,523.50
Mandor L.03 OH 0.0067 110,000.00 737.00
B Bahan:
Atap Zincalume m² 0.350 80,000.00 28,000.00
Sealant kg 0.025 8,000.00 200.00
C Peralatan:
D Jumlah (A+B+C) 28,277.50 18,151.00 46,428.50

0.30 x D
F Jumlah (D+E) 60,357.05
1 M1 PASANGAN NOK/BUBUNGAN METAL ZINCALUME,ROOFMESH, ROCKWOLL DAN ALLUMUNIUM FOIL

A TENAGA:
Pekerja L.01 OH 0.0693 85,000.00 5,890.50
Tukang Besi L.02 OH 0.1213 95,000.00 11,523.50
Mandor L.03 OH 0.0067 110,000.00 737.00
B Bahan:
Atap Zincalume m² 0.350 110,000.00 38,500.00
Sealant kg 0.025 8,000.00 200.00
C Peralatan:
D Jumlah (A+B+C) 38,777.50 18,151.00 56,928.50

0.30 x D
F Jumlah (D+E) 74,007.05
1 M2 PASANGAN ALLUMUNIUM FOIL dan ROOFMESH

A TENAGA:
Pekerja L.01 OH 0.1400 85,000.00 11,900.00
Tukang Besi L.02 OH 0.0700 95,000.00 6,650.00
Mandor L.04 OH 0.0070 110,000.00 770.00
B Bahan:
Allumunium Foil m² 1.000 20,000.00 20,000.00
Roofmesh m² 1.000 7,500.00 7,500.00
C Peralatan:
D Jumlah (A+B+C) 27,500.00 19,985.00 47,485.00

0.30 x D
F Jumlah (D+E) 61,730.50
1 M2 PASANGAN PENUTUP ATAP KACA TEMPERED 15 MM

A TENAGA:
Pekerja L.01 OH 0.1000 85,000.00 8,500.00
Tukang Besi L.02 OH 0.1000 95,000.00 9,500.00
Mandor L.04 OH 0.0100 110,000.00 1,100.00
B Bahan:
kaca m2 1.100 690,000.00 759,000.00
Skrup bh 4.000 500.00 2,000.00
C Peralatan:
D Jumlah (A+B+C) 761,000.00 20,050.00 781,050.00

0.30 x D
F Jumlah (D+E) 1,015,365.00
1 M2 PASANGAN PENUTUP ATAP ASBES CAP GAJAH
A TENAGA:
Pekerja L.01 OH 0.5000 85,000.00 42,500.00
Tukang Besi L.02 OH 0.2000 95,000.00 19,000.00
Mandor L.04 OH 0.1000 110,000.00 11,000.00
B Bahan:
ASBES m² 1.100 100,000.00 110,000.00
C Peralatan:
Alat Bantu ls 1.000 5,000.00
D Jumlah (A+B+C) 110,000.00 82,000.00 192,000.00

0.30 x D
F Jumlah (D+E) 249,600.00
1 M1 PASANGAN TALANG METAL ZINCALUME

A TENAGA:
Pekerja L.01 OH 0.4000 85,000.00 34,000.00
Tukang Besi L.02 OH 0.2000 95,000.00 19,000.00
Mandor L.04 OH 0.0200 110,000.00 2,200.00
B Bahan:
Talang Metal Zincallum t= 0,8 mm m² 1.050 35,900.00 37,695.00
kg 3.750 32,400.00 121,500.00
C Peralatan:
D Jumlah (A+B+C) 159,195.00 57,100.00 216,295.00

0.30 x D
F Jumlah (D+E) 281,183.50
1 M2 PASANGAN PENUTUP TALANG AIR

A TENAGA:
Pekerja L.01 OH 0.0695 0.00 -
Tukang Besi L.02 OH 0.1225 85,000.00 10,412.50
Mandor L.03 OH 0.0067 95,000.00 636.50
B Bahan:
Pelat Baja (0.8 mm) kg 6.280 11,500.00 72,220.00
Paku Pengikat / Skrup kg 0.175 195,000.00 34,125.00
Sealant kg 0.065 15,000.00 975.00
C Peralatan:
D Jumlah (A+B+C) 107,320.00 11,049.00 118,369.00

0.30 x D
F Jumlah (D+E) 153,879.70
IV PEKERJAAN PASANGAN DINDING

PEMASANGAN 1 M2 DINDING 1/2 BATA MERAH (5X11X22) CM TEBAL 1 BATU CAMPURAN 1SP:5PP (A. 4.4.1.4 HSP BIDANG KARYA CIPTA BALITBANG PU)
A TENAGA:
Pekerja L.01 OH 0.3000 85,000.00 25,500.00
Tukang Batu L.02 OH 0.1000 95,000.00 9,500.00
Mandor L.04 OH 0.0150 110,000.00 1,650.00
B Bahan:
Bata merah A12 bh 70.000 550.00 38,500.00
Pasir pasang A04 m³ 0.045 165,000.00 7,425.00
C Peralatan:
D Jumlah (A+B+C) 56,573.00 37,600.00 94,173.00

0.30 x D
F Jumlah (D+E) 122,424.90
PEMASANGAN 1 M2 PASANGAN BATA RINGAN UKURAN 600X200X7.5

A TENAGA:
Pekerja L.01 OH 0.3000 85,000.00 25,500.00
Tukang Batu L.02 OH 0.1500 95,000.00 14,250.00
Mandor L.04 OH 0.0150 110,000.00 1,650.00
B Bahan:
Bata Ringan 600x200x7.5 A13 m³ 0.079 525,000.00 41,354.09
Dry Mix/Semen Instan Perekat Pasangan Bata, @40kg A25 zak 0.066 85,000.00 5,578.13
C Peralatan:
D Jumlah (A+B+C) 46,932.21 42,825.00 89,757.21

0.30 x D
F Jumlah (D+E) 116,684.38
PEMASANGAN 1 M2 PASANGAN DINDING ROSTER BETON 20 X 20
A TENAGA:
Pekerja L.01 OH 0.3000 85,000.00 25,500.00
Tukang Batu L.02 OH 0.1000 95,000.00 9,500.00
Mandor L.04 OH 0.0150 110,000.00 1,650.00
B Bahan:
Roster Beton 20 x 20 bh 36.000 10,000.00 360,000.00
Semen Portland Kg 11.000 1,100.00 12,100.00
Pasir Pasang m3 0.300 165,000.00 49,500.00
C Peralatan:
D Jumlah (A+B+C) 421,600.00 38,075.00 459,675.00

0.30 x D
F Jumlah (D+E) 597,577.50
V PEKERJAAN BESI DAN ALLUMUNIUM

PEMASANGAN 1 KG BESI PROFIL (A. 4.2.1.1 HSP BIDANG KARYA CIPTA BALITBANG PU)
A TENAGA:
Pekerja L.01 OH 0.0600 85,000.00 5,100.00
Tukang Las Konstruksi L.02 OH 0.0600 95,000.00 5,700.00
Mandor L.04 OH 0.0030 110,000.00 330.00
B Bahan:
Besi profil D08 kg 1.150 11,500.00 13,225.00
C Peralatan:
D Jumlah (A+B+C) 13,225.00 11,700.00 24,925.00

0.30 x D
F Jumlah (D+E) 32,402.50
PEMASANGAN 1 M2 ROLLING DOOR ALLUMUNIUM (A. 4.2.1.10 HSP BIDANG KARYA CIPTA BALITBANG PU)
A TENAGA:
Pekerja L.01 OH 1.0000 85,000.00 85,000.00
Tukang Khusus Allumunium L.02 OH 1.0000 95,000.00 95,000.00
Mandor L.04 OH 0.0500 110,000.00 5,500.00
B Bahan:
Rolling door allumunium G19 m² 1.000 249,000.00 249,000.00
C Peralatan:
D Jumlah (A+B+C) 249,000.00 195,000.00 444,000.00

0.30 x D
F Jumlah (D+E) 577,200.00
PEMASANGAN 1 M2 KUSEN PINTU ALLUMUNIUM (A. 4.2.1.11 HSP BIDANG KARYA CIPTA BALITBANG PU)
A TENAGA:
Pekerja L.01 OH 1.0000 85,000.00 85,000.00
Tukang Khusus Allumunium L.02 OH 1.0000 95,000.00 95,000.00
Mandor L.04 OH 0.0500 110,000.00 5,500.00
B Bahan:
Profil Allumunium D10 m 1.100 85,000.00 93,500.00
Skrup fixer D14 bh 2.000 500.00 1,000.00
Rolling door allumunium G19 tube 0.060 249,000.00 14,940.00
C Peralatan:
D Jumlah (A+B+C) 109,440.00 195,000.00 304,440.00

0.30 x D
F Jumlah (D+E) 395,772.00
PEMASANGAN 1 M2 RANGKA HOLLOW GALVANIS 1 x 30 x 30 x 2 mm

A TENAGA:
Pekerja L.01 OH 0.2500 85,000.00 21,250.00
Tukang Besi L.02 OH 0.2500 95,000.00 23,750.00
Mandor L.04 OH 0.0130 110,000.00 1,430.00
B Bahan:
Rangka Hollow Galvalum 30.30.2 mm D09 m' 3.500 10,000.00 35,000.00
Assesoris (perkuatan, las dll) ls 10%x rangka 3,500.00 3,500.00
C Peralatan:
D Jumlah (A+B+C) 38,500.00 48,805.00 87,305.00

0.30 x D
F Jumlah (D+E) 113,496.50
PEMASANGAN 1 M2 RANGKA HOLLOW GALVANIS 1 x 40 x 40 x 2 mm
A TENAGA:
Pekerja L.01 OH 0.2500 85,000.00 21,250.00
Tukang Besi L.02 OH 0.2500 95,000.00 23,750.00
Mandor L.04 OH 0.0130 110,000.00 1,430.00
B Bahan:
Rangka metal hollow 40.40.2 mm D09 m' 4.000 11,667.00 46,668.00
C Peralatan:
D Jumlah (A+B+C) 51,334.80 48,805.00 100,139.80

0.30 x D
F Jumlah (D+E) 130,181.74
PEMASANGAN 1 M2 RANGKA HOLLOW GALVANIS 50x100x1,6 mm

A TENAGA:
Pekerja L.01 OH 0.2500 85,000.00 21,250.00
Tukang Besi L.02 OH 0.2500 95,000.00 23,750.00
Mandor L.04 OH 0.0130 110,000.00 1,430.00
B Bahan:
Rangka metal hollow 50x100x1,6 D09 m' 4.000 61,000.00 244,000.00
C Peralatan:
D Jumlah (A+B+C) 268,400.00 48,805.00 317,205.00

0.30 x D
F Jumlah (D+E) 412,366.50
PEMBUATAN 1 M2 KONSTRUKSI RANGKA BESI HOLLOW GALVANIS

A TENAGA:
Pekerja L.01 OH 0.8000 85,000.00 68,000.00
Tukang Besi L.02 OH 0.5000 95,000.00 47,500.00
Mandor L.04 OH 0.0250 110,000.00 2,750.00
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 73,833.70 123,000.00 196,833.70

0.30 x D
F Jumlah (D+E) 255,883.81
PEMASANGAN 1 M2 DINDING PAPAN KAYU 2/20

A TENAGA:
Pekerja L.01 OH 0.1000 85,000.00 8,500.00
Tukang Besi L.02 OH 0.1000 95,000.00 9,500.00
Mandor L.04 OH 0.0050 110,000.00 550.00
B Bahan:
Kayu Papan 3/20 cm klas ll / klas lll m³ 0.020 2,200,000.00 44,000.00
paku bh 10.000 18,000.00 18,000.00
C Peralatan:
D Jumlah (A+B+C) 62,000.00 19,500.00 81,500.00

0.30 x D
F Jumlah (D+E) 105,950.00
PEMASANGAN 1 M2 RANGKA BESI HOLLOW 1X40.40.2 MM, MODUL 60X120 CM, DINDING PARTISI (A. 4.2.1.20 HSP BIDANG KARYA CIPTA BALITBANG PU)
A TENAGA:
Pekerja L.01 OH 0.2500 85,000.00 21,250.00
Tukang Besi L.02 OH 0.2500 95,000.00 23,750.00
Mandor L.04 OH 0.0130 110,000.00 1,430.00
B Bahan:
Rangka metal hollow 40.40.2 mm D09 m' 3.500 11,667.00 40,834.50
C Peralatan:
D Jumlah (A+B+C) 44,917.95 48,805.00 93,722.95

0.30 x D
F Jumlah (D+E) 121,839.84
PEMASANGAN 1 UNIT GB
A TENAGA:
Upah Pasang 15% L.01 Ls 1.0000 67,200.00 67,200.00
B Bahan:
Glass Block D09 BH 16.000 20,000.00 320,000.00
Rooster Batako 20 x 20 BH 12.000 10,000.00 120,000.00
Sealent m' 13.400 8,000.00 8,000.00
C Peralatan:
D Jumlah (A+B+C) 448,000.00 67,200.00 515,200.00

0.30 x D
F Jumlah (D+E) 669,760.00
VI PEKERJAAN PLESTERAN
PEMASANGAN 1 M2 PLESTERAN 1SP:5PP TEBAL 15 MM (A. 4.4.2.5 HSP BIDANG KARYA CIPTA BALITBANG PU)
A TENAGA:
Pekerja L.01 OH 0.3000 67,200.00 20,160.00
Tukang Batu L.02 OH 0.1500 95,000.00 14,250.00
Mandor L.04 OH 0.0150 110,000.00 1,650.00
B Bahan:
Portland Cement A10 kg 5.184 1,100.00 5,702.40
Pasir Pasang A04 m³ 0.026 165,000.00 4,290.00
C Peralatan:
D Jumlah (A+B+C) 9,992.40 37,485.00 47,477.40

0.30 x D
F Jumlah (D+E) 61,720.62
PEMASANGAN 1 M2 PLESTERAN CIPRAT 1SP:2PP TEBAL 30 MM (SNI 2837:2008 No.6.23)

A TENAGA:
Pekerja L.01 OH 0.3200 67,200.00 21,504.00
Tukang Batu L.02 OH 0.2500 95,000.00 23,750.00
Mandor L.04 OH 0.0150 110,000.00 1,650.00
B Bahan:
Pasir Pasang A04 m³ 0.035 165,000.00 5,775.00
C Peralatan:
D Jumlah (A+B+C) 26,290.00 49,279.00 75,569.00

0.30 x D
F Jumlah (D+E) 98,239.70
PEMASANGAN 1 M2 PLESTERAN SKONING 1SP:3PP TEBAL 10 MM (A. 4.4.2.20 HSP BIDANG KARYA CIPTA BALITBANG PU)
A TENAGA:
Pekerja L.01 OH 0.0800 67,200.00 5,376.00
Tukang Batu L.02 OH 0.4000 95,000.00 38,000.00
Mandor L.04 OH 0.0040 110,000.00 440.00
B Bahan:
Portland Cement A10 kg 0.500 1,100.00 550.00
Pasir Pasang A04 m³ 0.013 165,000.00 2,145.00
C Peralatan:
D Jumlah (A+B+C) 2,695.00 47,616.00 50,311.00

0.30 x D
F Jumlah (D+E) 65,404.30
PEMASANGAN 1 M2 ACIAN (A. 4.4.2.26 HSP BIDANG KARYA CIPTA BALITBANG PU)
A TENAGA:
Pekerja L.01 OH 0.2000 67,200.00 13,440.00
Tukang Batu L.02 OH 0.1000 95,000.00 9,500.00
Mandor L.04 OH 0.0100 110,000.00 1,100.00
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 3,575.00 24,990.00 28,565.00

0.30 x D
F Jumlah (D+E) 37,134.50
1 M2 PASANG PARTISI HPL + MULTIPLEK + RANGKA (Analisa PU A.4.5.1.7. dan A.4.2.1.20 )
A TENAGA:
Pekerja L.01 OH 0.2000 67,200.00 13,440.00
Tukang Kayu L.02 OH 0.6000 95,000.00 57,000.00
Mandor L.04 OH 0.0100 110,000.00 1,100.00
B Bahan:
Besi Hollow Galvanis 40x40mm, t = 0,4 mm D09 m' 0.028 11,667.00 326.68
Assesoris (Perkuatan, las, dll) ls 0.150 15,000.00 2,250.00
Multiplek 9 mm, uk. 1,20 x 2,40 B06 lbr 0.364 120,000.00 43,680.00
HPL B11 lbr 0.364 105,000.00 38,220.00
C Peralatan:
D Jumlah (A+B+C) 84,476.68 77,240.00 161,716.68

0.30 x D
F Jumlah (D+E) 210,231.68
1 M2 PASANG PARTISI GYPSUM BOARD TEBAL 9 MM, RANGKA HOLLOW 4 X 4, TEBAL 0,5 MM
A TENAGA:
Pekerja L.01 OH 0.2400 67,200.00 16,128.00
Tukang Kayu L.02 OH 0.3700 95,000.00 35,150.00
Mandor L.04 OH 0.0120 110,000.00 1,320.00
B Bahan:
Rangka Hollow 4 x 4 m' 4.500 4,166.00 18,747.00
Gypsum Board 9mm lbr 0.720 65,000.00 46,800.00
Kasa Gypsum roll 0.050 10,000.00 500.00
Tepung Gypsum (Coumpound) kg 0.450 8,000.00 3,600.00
Alkasit ( Pembantu Semen ) kg 0.003 20,000.00 60.00
Paku Skrup Gypsum kg 0.150 20,000.00 3,000.00
C Peralatan:
D Jumlah (A+B+C) 72,707.00 56,113.00 128,820.00

0.30 x D
F Jumlah (D+E) 167,466.00
1 M2 PASANG PARTISI GYPSUM BOARD TEBAL 9 MM

A TENAGA:
Pekerja L.01 OH 0.6000 67,200.00 40,320.00
Tukang Kayu L.02 OH 0.1000 95,000.00 9,500.00
Mandor L.04 OH 0.0030 110,000.00 330.00
B Bahan:
Rangka Baja ringan C75 m' 2.000 13,500.00 27,000.00
Besi Hollow 20x20x0,3mm Rangka Plafon Galvalum m' 2.000 3,333.00 6,666.00
Gypsum Board 9mm m² 1.100 65,000.00 71,500.00
Paku Gypsum kg 0.300 20,000.00 6,000.00
C Peralatan:
D Jumlah (A+B+C) 111,166.00 51,100.00 162,266.00

0.30 x D
F Jumlah (D+E) 210,945.80
1 M2 PELESTERAN DINDING DENGAN SEMEN INSTAN

A TENAGA:
Pekerja L.01 OH 0.2000 67,200.00 13,440.00
Tukang L.02 OH 0.1500 95,000.00 14,250.00
Mandor L.04 OH 0.0100 110,000.00 1,100.00
B Bahan:
Dry Mix/Semen Instan Pelester, @40kg A26 zak 0.479 85,000.00 40,715.00
C Peralatan:
D Jumlah (A+B+C) 40,715.00 30,215.00 70,930.00

0.30 x D
F Jumlah (D+E) 92,209.00
1 M2 ACIAN DINDING DENGAN SEMEN INSTAN

A TENAGA:
Pekerja L.01 OH 0.2000 67,200.00 13,440.00
Tukang L.02 OH 0.1500 95,000.00 14,250.00
Mandor L.04 OH 0.0100 110,000.00 1,100.00
B Bahan:
Dry Mix/Semen Instan Acian, @40kg A27 zak 0.058 85,000.00 4,887.50
C Peralatan:
D Jumlah (A+B+C) 4,887.50 30,215.00 35,102.50

0.30 x D
F Jumlah (D+E) 45,633.25
VII PEKERJAAN PELAPIS LANTAI
1 M2 PELAPIS LANTAI, GRANITE TILE HOMOGENEUS 60x60 POLISHED (Analisa PU A.4.4.3.9)
A TENAGA:
Pekerja L.01 OH 0.2500 67,200.00 16,800.00
Tukang Batu L.02 OH 0.1250 95,000.00 11,875.00
Mandor L.04 OH 0.0130 110,000.00 1,430.00
B Bahan:
Granit Tile 60 x 60 Polished J08 m² 1.050 250,000.00 262,500.00
PCC A10 kg 9.800 1,100.00 10,780.00
Pasir Pasang A04 m³ 0.045 165,000.00 7,425.00
Semen Warna A29 kg 1.300 10,000.00 13,000.00
C Peralatan:
D Jumlah (A+B+C) 293,705.00 31,340.00 325,045.00

0.30 x D
F Jumlah (D+E) 422,558.50
1 M2 PELAPIS LANTAI, GRANITE TILE HOMOGENEUS 60x60 UNPOLISHED (Analisa PU A.4.4.3.9)

A TENAGA:
Pekerja L.01 OH 0.2500 67,200.00 16,800.00
Tukang Batu L.02 OH 0.1250 95,000.00 11,875.00
Mandor L.04 OH 0.0125 110,000.00 1,375.00
B Bahan:
Granit Tile 60 x 60 Unpolished J08 m² 1.050 275,000.00 288,750.00
PCC A10 kg 9.800 1,100.00 10,780.00
Pasir Pasang A04 m³ 0.045 165,000.00 7,425.00
Semen Warna A29 kg 1.300 10,000.00 13,000.00
C Peralatan:
D Jumlah (A+B+C) 319,955.00 31,237.50 351,192.50

0.30 x D
F Jumlah (D+E) 456,550.25
1 M2 PELAPIS LANTAI, GRANITE TILE HOMOGENEUS 30x30 UNPOLISHED (Analisa PU A.4.4.3.9)

A TENAGA:
Pekerja L.01 OH 0.2500 67,200.00 16,800.00
Tukang Batu L.02 OH 0.1250 95,000.00 11,875.00
Mandor L.04 OH 0.0125 110,000.00 1,375.00
B Bahan:
Granit Tile 30x30 Unpolished J08 m² 1.050 190,000.00 199,500.00
PCC A10 kg 9.800 1,100.00 10,780.00
Pasir Pasang A04 m³ 0.045 165,000.00 7,425.00
Semen Warna A29 kg 1.300 10,000.00 13,000.00
C Peralatan:
D Jumlah (A+B+C) 230,705.00 31,237.50 261,942.50

0.30 x D
F Jumlah (D+E) 340,525.25
1 M2 PELAPIS DINDING, GRANITE TILE 25 X 75 POLISHED (Analisa PU A.4.4.3.54)

A TENAGA:
Pekerja L.01 OH 0.9000 67,200.00 60,480.00
Tukang Batu L.02 OH 0.4500 95,000.00 42,750.00
Mandor L.04 OH 0.0450 110,000.00 4,950.00
B Bahan:
Granite Tile 25 X 75 Polished J10 m² 1.100 125,000.00 137,500.00
PCC A10 kg 9.300 1,100.00 10,230.00
Pasir Pasang A04 m³ 0.018 165,000.00 2,970.00
Semen Warna A29 kg 1.940 10,000.00 19,400.00
C Peralatan:
D Jumlah (A+B+C) 170,100.00 112,455.00 282,555.00

0.30 x D
F Jumlah (D+E) 367,321.50
1 M2 PELAPIS LANTAI, Lantai Keramik Anti Slip Uk. 20 x 20 (Analisa PU A.4.4.3.9)

A TENAGA:
Pekerja L.01 OH 0.2500 67,200.00 16,800.00
Tukang Batu L.02 OH 0.1250 95,000.00 11,875.00
Mandor L.04 OH 0.0125 110,000.00 1,375.00
B Bahan:
Keramik Anti Slip uk. 20 x 20 J02 m² 1.050 30,000.00 31,500.00
PCC A10 kg 9.800 1,100.00 10,780.00
Pasir Pasang A04 m³ 0.045 165,000.00 7,425.00
Semen Warna A29 kg 1.300 10,000.00 13,000.00
C Peralatan:
D Jumlah (A+B+C) 62,705.00 31,237.50 93,942.50
0.30 x D
F Jumlah (D+E) 122,125.25
1 M2 PELAPIS LANTAI, Lantai Keramik Anti Slip Uk. 25 x 25 (Analisa PU A.4.4.3.9)

A TENAGA:
Pekerja L.01 OH 0.2500 67,200.00 16,800.00
Tukang Batu L.02 OH 0.1250 95,000.00 11,875.00
Mandor L.04 OH 0.0125 110,000.00 1,375.00
B Bahan:
Keramik Anti Slip uk. 25 x 25 J02 m² 1.050 50,000.00 52,500.00
PCC A10 kg 9.800 1,100.00 10,780.00
Pasir Pasang A04 m³ 0.045 165,000.00 7,425.00
Semen Warna A29 kg 1.300 10,000.00 13,000.00
C Peralatan:
D Jumlah (A+B+C) 83,705.00 31,237.50 114,942.50

0.30 x D
F Jumlah (D+E) 149,425.25
1 M2 PELAPIS LANTAI, Keramik UK. 20X 20 (Analisa PU A.4.4.3.9)

A TENAGA:
Pekerja L.01 OH 0.2500 67,200.00 16,800.00
Tukang Batu L.02 OH 0.1250 95,000.00 11,875.00
Mandor L.04 OH 0.0125 110,000.00 1,375.00
B Bahan:
Keramik uk. 20 x 20 J06 m² 1.050 35,000.00 36,750.00
PCC A10 kg 9.800 1,100.00 10,780.00
Pasir Pasang A04 m³ 0.045 165,000.00 7,425.00
Semen Warna A29 kg 1.300 10,000.00 13,000.00
C Peralatan:
D Jumlah (A+B+C) 67,955.00 31,237.50 99,192.50

0.30 x D
F Jumlah (D+E) 128,950.25
1 M2 PELAPIS LANTAI, Keramik Anti Slip UK. 30X30 (Analisa PU A.4.4.3.9)

A TENAGA:
Pekerja L.01 OH 0.7000 67,200.00 47,040.00
Tukang Batu L.02 OH 0.3500 95,000.00 33,250.00
Mandor L.04 OH 0.0350 110,000.00 3,850.00
B Bahan:
Keramik uk. 30 x 30 J03 m² 1.050 34,000.00 35,700.00
PCC A10 kg 9.800 1,100.00 10,780.00
Pasir Pasang A04 m³ 0.045 165,000.00 7,425.00
Semen Warna A29 kg 1.300 10,000.00 13,000.00
C Peralatan:
D Jumlah (A+B+C) 66,905.00 87,465.00 154,370.00

0.30 x D
F Jumlah (D+E) 200,681.00
1 M2 PELAPIS LANTAI, Keramik UK. 30X30 Polished (Analisa PU A.4.4.3.9)

A TENAGA:
Pekerja L.01 OH 0.7000 67,200.00 47,040.00
Tukang Batu L.02 OH 0.3500 95,000.00 33,250.00
Mandor L.04 OH 0.0350 110,000.00 3,850.00
B Bahan:
Keramik uk. 30 x 30 J03 m² 1.050 38,950.00 40,897.50
PCC A10 kg 9.800 1,100.00 10,780.00
Pasir Pasang A04 m³ 0.045 165,000.00 7,425.00
Semen Warna A29 kg 1.300 10,000.00 13,000.00
C Peralatan:
D Jumlah (A+B+C) 72,102.50 87,465.00 159,567.50

0.30 x D
F Jumlah (D+E) 207,437.75
1 M2 PELAPIS LANTAI, Keramik UK. 30X30 Unpolished (Analisa PU A.4.4.3.9)

A TENAGA:
Pekerja L.01 OH 0.7000 67,200.00 47,040.00
Tukang Batu L.02 OH 0.3500 95,000.00 33,250.00
Mandor L.04 OH 0.0350 110,000.00 3,850.00
B Bahan:
Keramik uk. 30 x 30 J03 m² 1.050 45,000.00 47,250.00
PCC A10 kg 9.800 1,100.00 10,780.00
Pasir Pasang A04 m³ 0.045 165,000.00 7,425.00
Semen Warna A29 kg 1.300 10,000.00 13,000.00
C Peralatan:
D Jumlah (A+B+C) 78,455.00 87,465.00 165,920.00

0.30 x D
F Jumlah (D+E) 215,696.00
1 M2 PELAPIS LANTAI, Keramik UK. 40X40 (Analisa PU A.4.4.3.9)
A TENAGA:
Pekerja L.01 OH 0.7000 67,200.00 47,040.00
Tukang Batu L.02 OH 0.3500 95,000.00 33,250.00
Mandor L.04 OH 0.0350 110,000.00 3,850.00
B Bahan:
Keramik uk. 40 x 40 J04 m² 1.050 41,500.00 43,575.00
PCC A10 kg 9.800 1,100.00 10,780.00
Pasir Pasang A04 m³ 0.045 165,000.00 7,425.00
Semen Warna A29 kg 1.300 10,000.00 13,000.00
C Peralatan:
D Jumlah (A+B+C) 74,780.00 87,465.00 162,245.00

0.30 x D
F Jumlah (D+E) 210,918.50
1 M2 PELAPIS DINDING Keramik UK. 20 x 40 (Analisa PU A.4.4.3.9)

A TENAGA:
Pekerja L.01 OH 0.250 67,200.00 16,800.00
Tukang Batu L.02 OH 0.125 95,000.00 11,875.00
Mandor L.04 OH 0.013 110,000.00 1,375.00
B Bahan:
Keramik uk. 20 x 40 J05 m² 1.050 35,500.00 37,275.00
PCC A10 kg 9.800 1,100.00 10,780.00
Pasir Pasang A04 m³ 0.045 165,000.00 7,425.00
Semen Warna A29 kg 1.300 10,000.00 13,000.00
C Peralatan:
D Jumlah (A+B+C) 68,480.00 31,237.50 99,717.50

0.30 x D
F Jumlah (D+E) 129,632.75
1 M2 PELAPIS DINDING Keramik UK. 25 x 45 (Analisa PU A.4.4.3.9)

A TENAGA:
Pekerja L.01 OH 0.250 67,200.00 16,800.00
Tukang Batu L.02 OH 0.125 95,000.00 11,875.00
Mandor L.04 OH 0.013 110,000.00 1,375.00
B Bahan:
Keramik uk. 25 x 45 J05 m² 1.050 80,000.00 84,000.00
PCC A10 kg 9.800 1,100.00 10,780.00
Pasir Pasang A04 m³ 0.045 165,000.00 7,425.00
Semen Warna A29 kg 1.300 10,000.00 13,000.00
C Peralatan:
D Jumlah (A+B+C) 115,205.00 31,237.50 146,442.50

0.30 x D
F Jumlah (D+E) 190,375.25
1 M1 PLIN KRAMIK 10 X40 CM (Analisa PU A.4.4.3.9)

A TENAGA:
Pekerja L.01 OH 0.0900 67,200.00 6,048.00
Tukang Batu L.02 OH 0.0900 95,000.00 8,550.00
Mandor L.04 OH 0.0050 110,000.00 550.00
B Bahan:
PLIN KRAMIK 10 X 40 CM J07 m² 1.950 38,500.00 75,075.00
PCC A10 kg 1.140 1,100.00 1,254.00
Pasir Pasang A04 m³ 0.100 165,000.00 16,500.00
Semen Warna A29 kg 0.003 10,000.00 30.00
C Peralatan:
D Jumlah (A+B+C) 92,859.00 16,003.00 108,862.00

0.30 x D
F Jumlah (D+E) 141,520.60
1 M1 PASANG STEP NOSHING

A TENAGA:
Pekerja L.01 OH 0.1500 67,200.00 10,080.00
Tukang Batu L.02 OH 0.0500 95,000.00 4,750.00
Mandor L.04 OH 0.0250 110,000.00 2,750.00
B Bahan:
Stepnoshing J11 m² 3.500 55,000.00 192,500.00
PCC A10 kg 1.650 1,100.00 1,815.00
Pasir Pasang A04 m³ 0.032 165,000.00 5,280.00
Semen Warna A29 kg 0.100 10,000.00 1,000.00
C Peralatan:
D Jumlah (A+B+C) 200,595.00 19,955.00 220,550.00
0.30 x D
F Jumlah (D+E) 286,715.00
1 M2 PASANGAN BATU TEMPEL HITAM
A TENAGA:
Pekerja L.01 OH 0.7000 67,200.00 47,040.00
Tukang Batu L.02 OH 0.3500 95,000.00 33,250.00
Mandor L.04 OH 0.0350 110,000.00 3,850.00
B Bahan:
Batu Tempel Hitam J01 m² 1.100 87,400.00 96,140.00
PCC A10 kg 11.750 1,100.00 12,925.00
Pasir Pasang A04 m³ 0.035 165,000.00 5,775.00
C Peralatan:
D Jumlah (A+B+C) 114,840.00 87,465.00 202,305.00

0.30 x D
F Jumlah (D+E) 262,996.50
VIII PEKERJAAN LANGIT - LANGIT (PLAFOUND)

1 M2 RANGKA PLAFOND, BESI HOLLOW 1X40X40X0,4 mm, MODUL 60X60, (Analisa PU A.4.2.1.21)
A TENAGA:
Pekerja L.01 OH 0.1500 67,200.00 10,080.00
Tukang Batu L.02 OH 0.2250 95,000.00 21,375.00
Mandor L.04 OH 0.0105 110,000.00 1,155.00
B Bahan:
besi hollow 40x40 mm D09 m; 2.200 11,667.00 25,667.40
Paku Skrup D14 bh 6.000 500.00 3,000.00
C Peralatan:
D Jumlah (A+B+C) 28,667.40 36,172.50 64,839.90

0.30 x D
F Jumlah (D+E) 84,291.87
1 M2 PENUTUP PLAFOND, GRC, 120X240X6 mm, (Analisa PU A.4.5.1.7)

A TENAGA:
Pekerja L.01 OH 0.1000 67,200.00 6,720.00
Tukang Batu L.02 OH 0.0500 95,000.00 4,750.00
Mandor L.04 OH 0.0050 110,000.00 550.00
B Bahan:
GRC 1200x2400, t= 4 mm I01 lbr 0.364 45,000.00 16,380.00
Paku Skrup D14 kg 0.110 500.00 55.00
Semen Compound I03 kg 0.500 8,000.00 4,000.00
Joint Tape @75 m I04 roll 0.056 10,000.00 560.00
C Peralatan:
D Jumlah (A+B+C) 20,995.00 12,495.00 33,490.00

0.30 x D
F Jumlah (D+E) 43,537.00
1 M2 PENUTUP PLAFOND, GGYPSUM BOARD, 120X240X6 mm, (Analisa PU A.4.5.1.7)

A TENAGA:
Pekerja L.01 OH 0.1000 67,200.00 6,720.00
Tukang Batu L.02 OH 0.0500 95,000.00 4,750.00
Mandor L.04 OH 0.0050 110,000.00 550.00
B Bahan:
Gypsum Board, t=9 mm I05 lbr 0.364 65,000.00 23,660.00
Paku Skrup D14 kg 0.110 500.00 55.00
Semen Compound I03 kg 0.500 8,000.00 4,000.00
Joint Tape @75 m I04 roll 0.056 10,000.00 560.00
C Peralatan:
D Jumlah (A+B+C) 28,275.00 12,495.00 40,770.00

0.30 x D
F Jumlah (D+E) 53,001.00
1 M1 LIST GYPSUM
A TENAGA:
Pekerja L.01 OH 0.0210 67,200.00 1,411.20
Tukang Batu L.02 OH 0.1250 95,000.00 11,875.00
Mandor L.04 OH 0.0125 110,000.00 1,375.00
B Bahan:
List Gypsum I07 m² 1.050 14,200.00 14,910.00
C Peralatan:
D Jumlah (A+B+C) 14,910.00 15,848.70 30,758.70

0.30 x D
F Jumlah (D+E) 39,986.31
1 M2 RANGKA PLAFOND, BESI HOLLOW 40 x 40mm dan 20 x 20mm, (Analisa PU A.4.2.1.21)
A TENAGA:
Pekerja L.01 OH 0.1500 67,200.00 10,080.00
Tukang Batu L.02 OH 0.2250 95,000.00 21,375.00
Mandor L.04 OH 0.0105 110,000.00 1,155.00
B Bahan:
besi hollow 40x40 mm galvalum D09 m' 2.200 4,166.00 9,165.20
besi hollow 20x20 mm galvalum D09 m' 2.200 3,333.00 7,332.60
Paku Skrup D14 bh 6.000 500.00 3,000.00
C Peralatan:
D Jumlah (A+B+C) 19,497.80 36,172.50 55,670.30

0.30 x D
F Jumlah (D+E) 72,371.39
IX PEKERJAAN PENGECATAN
1 M2 PENGECATAN DINDING INTERIOR (Analisa PU A.4.7.1.10)
A TENAGA:
Pekerja L.01 OH 0.0200 67,200.00 1,344.00
Tukang Batu L.02 OH 0.0630 95,000.00 5,985.00
Mandor L.04 OH 0.0025 110,000.00 275.00
B Bahan:
Plamir K09 kg 0.100 12,000.00 1,200.00
Ampelas K13 lbr 0.150 3,200.00 480.00
Cat Dasar K01 kg 0.100 25,000.00 2,500.00
Cat Penutup, 2x K02 kg 0.130 45,000.00 5,850.00
C Peralatan:
Roll Cat K12 bh 0.010 20,000.00 200.00
D Jumlah (A+B+C) 10,230.00 8,202.50 18,432.50

0.30 x D
F Jumlah (D+E) 23,962.25
1 M2 PENGECATAN DINDING EXTERIOR (Analisa PU A.4.7.1.10)

A TENAGA:
Pekerja L.01 OH 0.0200 67,200.00 1,344.00
Tukang Batu L.02 OH 0.0630 95,000.00 5,985.00
Mandor L.04 OH 0.0025 110,000.00 275.00
B Bahan:
Plamir K09 kg 0.100 12,000.00 1,200.00
Ampelas K13 lbr 0.150 3,200.00 480.00
Cat Dasar K01 kg 0.100 25,000.00 2,500.00
Cat Penutup, 2x K03 kg 0.260 50,000.00 13,000.00
C Peralatan:
Roll Cat K12 bh 0.010 20,000.00 200.00
D Jumlah (A+B+C) 17,380.00 8,202.50 25,582.50

0.30 x D
F Jumlah (D+E) 33,257.25
1 M2 PENGECATAN PLAFOND, 2X LAPIS CAT PENUTUP

A TENAGA:
Pekerja L.01 OH 0.0300 67,200.00 2,016.00
Tukang Batu L.02 OH 0.0750 95,000.00 7,125.00
Mandor L.04 OH 0.0030 110,000.00 330.00
B Bahan:
Plamir K09 kg 0.120 12,000.00 1,440.00
Ampelas K13 lbr 0.150 3,200.00 480.00
Cat Dasar K01 kg 0.100 25,000.00 2,500.00
Cat Penutup, 2x K02 kg 0.280 45,000.00 12,600.00
C Peralatan:
Roll Cat K12 bh 0.010 20,000.00 200.00
D Jumlah (A+B+C) 17,220.00 10,183.50 27,403.50

0.30 x D
F Jumlah (D+E) 35,624.55
1 M2 PENGECATAN BESI/KAYU (Analisa PU A.4.7.1.4)
A TENAGA:
Pekerja L.01 OH 0.0700 67,200.00 4,704.00
Tukang Batu L.02 OH 0.0090 95,000.00 855.00
Mandor L.04 OH 0.0030 110,000.00 330.00
B Bahan:
Cat Besi K04 kg 0.100 40,000.00 4,000.00
Terpentin K10 lbr 0.010 10,000.00 100.00
Ampelas K13 lbr 0.100 3,200.00 320.00
Cat Menie K16 kg 0.200 50,000.00 10,000.00
Plamir K09 kg 0.150 12,000.00 1,800.00
Ampelas K13 lbr 0.200 3,200.00 640.00
C Peralatan:
Roll Cat K12 bh 0.010 20,000.00 200.00
D Jumlah (A+B+C) 17,060.00 6,459.00 23,519.00

0.30 x D
F Jumlah (D+E) 30,574.70
1 M2 WATER PROOFING
A TENAGA:
Upah Pasang (B) ls 1.0000 3,500.00 3,500.00
B Bahan:
Water Proofing A23 m² 1.000 35,000.00 35,000.00
C Peralatan:
Alat Bantu (B) ls 1.000 15,000.00 15,000.00
D Jumlah (A+B+C) 50,000.00 3,500.00 53,500.00

0.30 x D
F Jumlah (D+E) 69,550.00
1 M2 COATING BIDANG BATU ALAM

A TENAGA:
Pekerja L.01 OH 0.0700 67,200.00 4,704.00
Tukang Batu L.02 OH 0.0090 95,000.00 855.00
Mandor L.04 OH 0.0030 110,000.00 330.00
B Bahan:
Vernis k07 ltr 0.150 22,500.00 3,375.00
C Peralatan:
D Jumlah (A+B+C) 3,375.00 6,459.00 9,834.00

E Over Head & Profit, 10% x D 0.30 x D 2,950.20
F Jumlah (D+E) 12,784.20
1 M2 PENGECATANGARIS LAPANG
A TENAGA:
Pekerja L.01 OH 0.0200 67,200.00 1,344.00
Tukang Batu L.02 OH 0.0630 95,000.00 5,985.00
Mandor L.04 OH 0.0025 110,000.00 275.00
B Bahan:
Cat Khusus Lapang K05 ltr 0.100 38,500.00 3,850.00
C Peralatan:
Alat Bantu ls 1.000 15,000.00 15,000.00
D Jumlah (A+B+C) 18,850.00 8,202.50 27,052.50

F Jumlah (D+E) 35,168.25
IX PEKERJAAN JENDELA DAN PINTU

1 UNIT PASANG PINTU TYPE PU
A TENAGA:
Upah Pasang 10% Harga Bahan ls 1.0000 457,000.00 457,000.00
B Bahan:
Kaca Tempered 12 mm m² 3.982 520,000.00 2,070,432.00
Floor Hinges bh 4.000 1,500,000.00 6,000,000.00
Patch Fitting bh 2.000 1,000,000.00 2,000,000.00
Pull Handle Pintu Kaca set 2.000 950,000.00 1,900,000.00
Lockset Pintu Tempered bh 1.000 600,000.00 600,000.00
C Peralatan:
Alat Bantu ls 1.000 628,521.60 628,521.60 628,521.60
D Jumlah (A+B+C) 12,570,432.00 1,085,521.60 13,655,953.60

0.30 x D
F Jumlah (D+E) 17,752,739.68
1 UNIT PASANG PINTU TYPE P1
A TENAGA:
B Bahan:
Hollow 150 x 50 m' 4.900 88,000.00 431,200.00
Daun Pintu Plat Baja 5mm kg 56.324 11,500.00 647,723.13
Sealant m' 1.300 8,000.00 10,400.00
Assesories Penunjanga dan Lain - Lain ls 1.00 272,330.78
C Peralatan:
Alat Bantu ls 1.000 54,466.16 54,466.16 54,466.16
D Jumlah (A+B+C) 1,089,323.13 65,216.16 1,154,539.28

0.30 x D
F Jumlah (D+E) 1,500,901.07

A TENAGA:
B Bahan:
Kusen Aluminium 4" Sek. Alexindo m' 10.520 110,000.00 1,157,200.00
Daun Pintu Lapis Taekwood Lapis HPL, tebal 4 mm m² 2.513 740,700.00 1,861,527.24
Sealant m' 21.040 8,000.00 168,320.00
List Nat U- Allumunium m' 3.660 10,200.00 37,332.00
Kunci Sek. Dekson set 1.000 195,000.00 195,000.00
Handel Sek. Dekson set 2.000 325,000.00 650,000.00
Engsel Pintu,Stainless Steel 4"x3"x2", bh 6.000 28,000.00 168,000.00
Daun Jendela m2 0.38 600,000.00 225,600.00
Kaca Tempered 12 mm m2 0.41 520,000.00 215,332.00
Patch Fitting unit 1.00 1,000,000.00 1,000,000.00
Pull Handle Pintu Kaca unit 1.00 700,000.00 700,000.00
Lockset Pintu Tempered unit 1.00 600,000.00 600,000.00
C Peralatan:
Alat Bantu ls 1.000 70,845.00 70,845.00 70,845.00
D Jumlah (A+B+C) 6,978,311.24 212,535.00 7,190,846.24

0.30 x D
F Jumlah (D+E) 9,348,100.11

A TENAGA:
B Bahan:
Kusen Aluminium 4" Sek. Alexindo m' 5.450 110,000.00 599,500.00
Daun Pintu Lapis Spandrel Unit 1.000 750,000.00 750,000.00
Kaca Polos 5 mm m² 0.308 115,000.00 35,362.50
Sealant m' 10.900 8,000.00 87,200.00
Handel Sek. Dekson pcs 2.000 325,000.00 650,000.00
C Peralatan:
Alat Bantu ls 1.000 76,550.00 76,550.00 76,550.00
D Jumlah (A+B+C) 2,401,062.50 229,650.00 2,630,712.50

0.30 x D
F Jumlah (D+E) 3,419,926.25

A TENAGA:
B Bahan:
Daun Pintu Taekwood Lapis HPL, t= 4mm m² 1.607 740,700.00 1,190,453.04
List Nat U- Allumunium m' 3.260 10,200.00 33,252.00
Sealant m' 9.640 8,000.00 77,120.00
Handel Sek. Dekson set 1.000 325,000.00 325,000.00
C Peralatan:
Alat Bantu ls 1.000 70,845.00 70,845.00 70,845.00
D Jumlah (A+B+C) 2,435,025.04 212,535.00 2,647,560.04

0.30 x D
F Jumlah (D+E) 3,441,828.05
1 UNIT PASANG JENDELA TYPE J1

A TENAGA:
B Bahan:
Kusen Aluminium 4" Sek. Alexindo m' 23.860 110,000.00 2,624,600.00
Kaca Polos 10mm m² 11.881 335,000.00 3,980,001.00
Sealant m' 47.720 8,000.00 381,760.00
Lapis Kaca Film m² 11.881 125,000.00 1,485,075.00
C Peralatan:
Alat Bantu ls 1.000 22,650.00 22,650.00 22,650.00
D Jumlah (A+B+C) 6,986,361.00 67,950.00 7,054,311.00

0.30 x D
F Jumlah (D+E) 9,170,604.30
A TENAGA:
B Bahan:
Kusen Aluminium 4" Sek. Alexindo G02 m' 13.390 110,000.00 1,472,900.00
Kaca Polos 10mm G37 m² 4.264 335,000.00 1,428,574.00
Sealant G30 m' 26.780 8,000.00 214,240.00
Lapis Kaca Film, m² 4.264 125,000.00 533,050.00
C Peralatan:
Alat Bantu ls 1.000 22,650.00 22,650.00 22,650.00
D Jumlah (A+B+C) 3,115,714.00 67,950.00 3,183,664.00

0.30 x D
F Jumlah (D+E) 4,138,763.20

A TENAGA:
B Bahan:
Kaca Polos 10mm G37 m² 4.489 335,000.00 1,503,748.00
Sealant G30 m' 29.400 8,000.00 235,200.00
Lapis Kaca Film, m² 4.489 125,000.00 561,100.00
C Peralatan:
Alat Bantu ls 1.000 22,650.00 22,650.00 22,650.00
D Jumlah (A+B+C) 3,355,948.00 67,950.00 3,423,898.00

0.30 x D
F Jumlah (D+E) 4,451,067.40

A TENAGA:
B Bahan:
Kaca Polos 10mm G37 m² 3.862 335,000.00 1,293,904.00
Sealant G30 m' 22.880 8,000.00 183,040.00
Lapis Kaca Film, m² 3.862 125,000.00 482,800.00
C Peralatan:
Alat Bantu ls 1.000 22,650.00 22,650.00 22,650.00
D Jumlah (A+B+C) 2,735,344.00 67,950.00 2,803,294.00

0.30 x D
F Jumlah (D+E) 3,644,282.20
1 UNIT PASANG KUSEN JENDELA BOUVENLIGHT TYPE BV1

A TENAGA:
B Bahan:
Kusen Aluminium 4" Sek. Alexindo G02 m' 2.240 110,000.00 246,400.00
Kaca Polos 5mm G37 m² 0.260 115,000.00 29,946.00
Sealant G30 m' 4.480 8,000.00 35,840.00
C Peralatan:
Alat Bantu ls 1.000 11,650.00 11,650.00 11,650.00
D Jumlah (A+B+C) 312,186.00 34,950.00 347,136.00

0.30 x D
F Jumlah (D+E) 451,276.80
1 UNIT PASANG KUSEN JENDELA BOUVENLIGHT TYPE PLAT STRIP

A TENAGA:
B Bahan:
Kusen Aluminium 4" Sek. Alexindo G02 m' 2.840 110,000.00 312,400.00
Plat Strip G37 m' 5.600 17,100.00 95,760.00
Sealant G30 m' 5.680 8,000.00 45,440.00
C Peralatan:
Alat Bantu ls 1.000 6,755.00 6,755.00 6,755.00
D Jumlah (A+B+C) 453,600.00 20,265.00 473,865.00

0.30 x D
F Jumlah (D+E) 616,024.50
PEMASANGAN 1 M² KUSEN RANGKA CURTAIN WALL
A TENAGA:
Pekerja L01 ls 1.0000 105,455.00 105,455.00
B Bahan:
Rangka Kusen Curtain Wall + Kaca Polos 8mm m² 1.100 720,000.00 792,000.00
Pelapis Kaca Film m² 1.000 125,000.00 125,000.00
Assesories dan Alat Bantu ls 1.000 137,550.00 137,550.00
C Peralatan:
D Jumlah (A+B+C) 1,054,550.00 105,455.00 1,160,005.00

F Jumlah (D+E) 1,508,006.50
1 M2 PASANG SKAT PARTISI KACA POLOS T= 8MM

A TENAGA:
Pekerja L01 OH 0.2000 85,000.00 17,000.00
Tukang Khusus Allumunium L02 OH 0.6000 95,000.00 57,000.00
Kepala Tukang L03 OH 0.0600 95,000.00 5,700.00
Mandor L04 OH 0.0100 110,000.00 1,100.00
B Bahan:
Kaca Polos 10 mm m² 0.364 335,000.00 121,940.00
Sealent m' 4.000 8,000.00 32,000.00
Assesories dan Alat Bantu ls 1.000 31,255.00 31,255.00
C Peralatan:
D Jumlah (A+B+C) 188,275.00 80,800.00 269,075.00

F Jumlah (D+E) 349,797.50
1 M2 PASANG PARTISI HPL + MULTIPLEK + RANGKA (Analisa PU A.4.5.1.7. dan A.4.2.1.20 )

A TENAGA:
Pekerja L01 OH 0.2000 85,000.00 17,000.00
Mandor L04 OH 0.0100 110,000.00 1,100.00
B Bahan:
Besi Hollow Galvanis 40x40mm, t = 0,4 mm m' 0.028 11,667.00 326.68
Assesoris (Perkuatan, las, dll) ls 0.150 8,222.67 1,233.40
Multiplek 9 mm, uk. 1,20 x 2,40 lbr 0.364 120,000.00 43,680.00
HPL lbr 0.364 105,000.00 38,220.00
C Peralatan:
D Jumlah (A+B+C) 83,460.08 80,800.00 164,260.08

F Jumlah (D+E) 213,538.10
PEMASANGAN 1 M2 CNC Plat Besi, t= 2 mm Finish Cat

A TENAGA:
B Bahan:
Rangka Metal Cutting Pelat Besi 3mm Finish Powder Cutting m² 1.000 850,000.00 850,000.00
Mobilisasi, Pengadaan dan Accesoris Ls 1.00 85,000.00 85,000.00
C Peralatan:
Alat Bantu ls 1.000 42,500.00 42,500.00 42,500.00
D Jumlah (A+B+C) 935,000.00 127,500.00 1,062,500.00

F Jumlah (D+E) 1,381,250.00
PEMASANGAN 1 M2 PINTU ALLUMUNIUM STRIP LEBAR 8 CM (A. 4.2.1.12 HSP BIDANG KARYA CIPTA BALITBANG PU)
A TENAGA:
Pekerja L01 OH 0.0850 85,000.00 7,225.00
Kepala Tukang L03 OH 0.0085 95,000.00 807.50
Mandor L04 OH 0.0042 110,000.00 462.00
B Bahan:
Profil Allumunium G05 m' 1.000 10,200.00 10,200.00
Allumunium strip G09 m' 1.000 17,100.00 17,100.00
C Peralatan:
D Jumlah (A+B+C) 27,300.00 16,569.50 43,869.50

F Jumlah (D+E) 57,030.35
PEMASANGAN 1 M² KACA TEBAL 3 MM (A.4.6.2.16. HSP BIDANG KARYA CITPA BALITBANG PU)
A TENAGA:
Pekerja L01 OH 0.0150 85,000.00 1,275.00
Tukang Kayu L02 OH 0.1500 95,000.00 14,250.00
Mandor L04 OH 0.0008 110,000.00 88.00
B Bahan:
Kaca tebal 3 mm G39 m² 1.100 60,000.00 66,000.00
Sealant G30 kg 0.050 8,000.00 400.00
C Peralatan:
D Jumlah (A+B+C) 66,400.00 17,038.00 83,438.00

F Jumlah (D+E) 108,469.40
PEMASANGAN 1 M² KACA TEBAL 5 MM (A.4.6.2.16. HSP BIDANG KARYA CITPA BALITBANG PU)
A TENAGA:
Pekerja L01 OH 0.0150 85,000.00 1,275.00
Tukang Kayu L02 OH 0.1500 95,000.00 14,250.00
Mandor L04 OH 0.0008 110,000.00 88.00
B Bahan:
Kaca tebal 5 mm G37 m² 1.100 17,100.00 18,810.00
Sealant G30 kg 0.050 8,000.00 400.00
C Peralatan:
D Jumlah (A+B+C) 19,210.00 17,038.00 36,248.00

F Jumlah (D+E) 47,122.40
PEMASANGAN 1 M² KACA CERMIN TEBAL 5 MM (A.4.6.2.20. HSP BIDANG KARYA CITPA BALITBANG PU)
A TENAGA:
Pekerja L01 OH 0.0150 85,000.00 1,275.00
Tukang Kayu L02 OH 0.1500 95,000.00 14,250.00
Mandor L04 OH 0.0080 110,000.00 880.00
B Bahan:
Kaca Cermin 5 mm G47 m² 1.100 145,000.00 159,500.00
C Peralatan:
D Jumlah (A+B+C) 159,500.00 17,830.00 177,330.00

F Jumlah (D+E) 230,529.00
PEMASANGAN 1 M² TEAKWOOD RANGKAP LAPIS HPL, RANGKA EXPOSE KAYU KELAS II (A. 4.6.1.12 HSP BIDANG KARYA CIPTA BALITBANG PU)
A TENAGA:
Pekerja L01 OH 0.8500 85,000.00 72,250.00
Tukang Kayu L02 OH 2.5500 95,000.00 242,250.00
Mandor L04 OH 0.0430 110,000.00 4,730.00
B Bahan:
Papan kayu B02 m³ 0.025 1,500,000.00 37,500.00
Paku 1 - 2,4 cm D12 kg 0.030 13,000.00 390.00
Lem kayu A48 kg 0.800 20,000.00 16,000.00
Teakwood 4 mm 90x 220 cm B08 lbr 1.000 120,000.00 120,000.00
HPL B11 lbr 0.500 105,000.00 52,500.00
C Peralatan:
D Jumlah (A+B+C) 226,390.00 343,455.00 569,845.00

F Jumlah (D+E) 740,798.50
PEMBUATAN DAN PEMASANGAN 1 M² PINTU PLYWOOD RANGKAP, RANGKA EXPOSE KAYU KELAS I ATAU II (A. 4.6.1.9 HSP BIDANG KARYA CIPTA BALITBANG PU)
A TENAGA:
Pekerja L01 OH 1.0000 85,000.00 85,000.00
Tukang Kayu L02 OH 3.0000 95,000.00 285,000.00
Mandor L04 OH 0.0500 110,000.00 5,500.00
B Bahan:
Papan kayu B02 m³ 0.026 1,500,000.00 38,400.00
Paku 1 - 2,4 cm D12 kg 0.030 13,000.00 390.00
Lem kayu A48 kg 0.500 20,000.00 10,000.00
Plywoodtebal 4 mm Ukuran (90 x 220) cm B10 lbr 1.000 120,000.00 120,000.00
C Peralatan:
D Jumlah (A+B+C) 168,790.00 404,000.00 572,790.00

F Jumlah (D+E) 744,627.00
PEMBUATAN DAN PEMASANGAN 1 M² PINTU LAPIS MULTIPLEK TEBAL 12MM, RANGKA EXPOSE KAYU KELAS I ATAU II
A TENAGA:
Pekerja L01 OH 1.0000 85,000.00 85,000.00
Tukang Kayu L02 OH 3.0000 95,000.00 285,000.00
Mandor L04 OH 0.0500 110,000.00 5,500.00
B Bahan:
Papan kayu B02 m³ 0.026 1,500,000.00 38,400.00
Paku 1 - 2,4 cm D13 kg 0.030 18,000.00 540.00
Lem kayu A48 kg 0.500 20,000.00 10,000.00
Multiplek tebal 12 mm B07 lbr 1.000 155,000.00 155,000.00
C Peralatan:
D Jumlah (A+B+C) 203,940.00 404,000.00 607,940.00

F Jumlah (D+E) 790,322.00
PEMASANGAN 1 M1 KISI KISI KAYU

A TENAGA:
Upah Pasang 10% Harga Bahan ls 1.0000 375.00 375.00
B Bahan:
Bahan Kayu m³ 0.003 1,500,000.00 3,750.00
C Peralatan:
Alat Bantu ls 1.000 10,000.00 10,000.00 10,000.00
D Jumlah (A+B+C) 13,750.00 10,375.00 24,125.00

F Jumlah (D+E) 31,362.50
X PEKERJAAN FASILITAS EXTERIOR BANGUNAN DAN PEKERJAAN LAIN - LAIN

1 M2 PEK. PEMASANGAN ACP
A TENAGA:
Pekerja L01 OH 0.2500 85,000.00 21,250.00
Tukang L02 OH 0.2500 95,000.00 23,750.00
Mandor L04 OH 0.0130 110,000.00 1,430.00
B Bahan:
Pengadaan ACP m2 1.050 275,000.00 288,750.00
Rangka Hollow 40/40 Galvanis btg 0.800 115,000.00 92,000.00
Breket Siku /Spigot/stiffener btg 0.267 60,000.00 16,020.00
Paku Sekrup Beton kg 0.080 18,000.00 1,440.00
Sealent tube 0.250 12,800.00 3,200.00
Paku/Skrup kg 0.110 20,000.00 2,200.00
C Peralatan:
Peralatan dan Alat Bantu ls 1.000 25,000.00 25,000.00
D Jumlah (A+B+C) 403,610.00 95,180.00 498,790.00

F Jumlah (D+E) 648,427.00
1 BH PEK. PEMASANGAN LED LATTER BOX (HURUF TIMBUL ACRYLIC), TINGGI= 80 CM
A TENAGA:
Upah Jasa Pemasangan Dan Instalasi ls 1.0000 3,000.00 3,000.00
B Bahan:
Pengadaan Bahan Acrylic + List Stainless cm 0.800 15,000.00 12,000.00
Lampu LED modul/bh 1.000 18,000.00 18,000.00
C Peralatan:
D Jumlah (A+B+C) 30,000.00 28,000.00 58,000.00

F Jumlah (D+E) 75,400.00
1 MODUL PEK. PEMASANGAN LED LATTER BOX (HURUF TIMBUL ACRYLIC), TINGGI= 50CM
A TENAGA:
Upah Jasa Pemasangan Dan Instalasi ls 1.0000 300.00 300.00
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 21,000.00 25,000.00 46,000.00

F Jumlah (D+E) 59,800.00
1 MODUL PEK. PEMASANGAN LED LATTER BOX (HURUF TIMBUL ACRYLIC), TINGGI= 65CM
A TENAGA:
Upah Jasa Pemasangan Dan Instalasi ls 1.0000 975.00 975.00
B Bahan:
C Peralatan:
D Jumlah (A+B+C) 27,750.00 25,000.00 52,750.00

F Jumlah (D+E) 68,575.00
PEMASANGAN 1 M3 LAPISAN PONDASI AGREGAT KELAS B MIN CBR 60 %

A TENAGA:
Pekerja L01 OH 0.0500 85,000.00 4,250.00
Mandor L04 OH 0.0070 110,000.00 770.00
B Bahan:
Agregat B A09 jam 1.259 355,000.00 446,803.00
C Peralatan:
Wheel Loader F11 jam 0.007 279,287.00 1,982.94
Dump Truck F14 jam 0.336 200,000.00 67,100.00
Tandem Roler F09 jam 0.011 123,074.00 1,316.89
D Jumlah (A+B+C) 532,370.57 5,020.00 537,390.57

F Jumlah (D+E) 698,607.74
PEMASANGAN 1 M3 LAPISAN PONDASI AGREGAT KELAS A T = 20 CM CBR 80

A TENAGA:
Pekerja L01 OH 0.0500 85,000.00 4,250.00
Mandor L04 OH 0.0070 110,000.00 770.00
B Bahan:
Agregat A A08 jam 1.259 325,000.00 409,045.00
C Peralatan:
Wheel Loader F11 jam 0.007 279,287.00 1,982.94
Dump Truck F14 jam 0.336 200,000.00 67,100.00
Tandem Roler F09 jam 0.011 123,074.00 1,316.89
D Jumlah (A+B+C) 494,612.57 5,020.00 499,632.57

F Jumlah (D+E) 649,522.34
PEMASANGAN 1 M2 LAPIS RESAP PENGIKAT

A TENAGA:
Pekerja L01 OH 0.0021 85,000.00 178.50
Mandor L04 OH 0.0004 110,000.00 44.00
B Bahan:
Aspal C06 kg 0.690 9,500.00 6,555.00
Karosene C05 ltr 0.371 15,700.00 5,821.56
C Peralatan:
Asp Distributor F24 jam 0.000 395,000.00 79.00
Compressor F26 jam 0.000 65,963.00 13.19
D Jumlah (A+B+C) 12,468.75 222.50 12,691.25

F Jumlah (D+E) 16,498.63
PEMASANGAN 1 M2 PENGHAMPARAN LAPIS PERMUKAAN ASPAL BETON / HOTMIX , TEBAL 3 CM

A TENAGA:
Pekerja L01 OH 0.2033 85,000.00 17,280.50
Mandor L04 OH 0.0136 110,000.00 1,496.00
B Bahan:
Hotmix C07 kg 0.069 1,300,000.00 89,700.00
Alat Bantu ltr 0.050 5,000.00 250.00
C Peralatan:
Asphalt Finisher F23 jam 0.003 119,389.00 322.35
Tandem Roller F09 jam 0.003 123,074.00 393.84
P. Tyre Roller F09 jam 0.001 123,074.00 61.54
D Jumlah (A+B+C) 90,727.72 18,776.50 109,504.22

F Jumlah (D+E) 142,355.49
PEMASANGAN 1 M2 WATERPROFING SEK DUO COMPOSITE MEMBRANE
A TENAGA:
Pekerja L01 OH 0.0200 85,000.00 1,700.00
Mandor L02 OH 0.2000 95,000.00 19,000.00
Pekerja L03 OH 0.0200 95,000.00 1,900.00
Mandor L04 OH 0.0025 110,000.00 275.00
B Bahan:
Duo HT 4 AGR/ F C 180 Mecano A24 m² 1.000 150,000.00 150,000.00
Fastener + Mecano Plate D15 pcs 3.000 12,000.00 36,000.00
Termination Profile D16 pcs 0.167 55,000.00 9,185.00
C Peralatan:
D Jumlah (A+B+C) 195,185.00 22,875.00 218,060.00

F Jumlah (D+E) 283,478.00
PEMASANGAN 1 M' KANSTEEN UK. 600X150X300

A TENAGA:
Pekerja L01 OH 0.0875 85,000.00 7,437.50
Tukang Batu L02 OH 0.0438 95,000.00 4,161.00
Mandor L04 OH 0.0219 110,000.00 2,409.00
B Bahan:
Kansteen Jalan 600x150x300 A36 bh 1.660 70,000.00 116,200.00
Semen Portland A10 kg 0.500 1,500.00 750.00
Pasir Pasang A04 m³ 0.012 220,000.00 2,640.00
Alat Bantu ls 0.050 5,000.00 250.00
C Peralatan:
D Jumlah (A+B+C) 119,840.00 14,007.50 133,847.50

F Jumlah (D+E) 174,001.75
PEMASANGAN 1 M' KANSTEEN PAVING BLOK UK. 400X60X150

A TENAGA:
Pekerja L01 OH 0.0875 85,000.00 7,437.50
Tukang Batu L02 OH 0.0438 95,000.00 4,161.00
Mandor L04 OH 0.0219 110,000.00 2,409.00
B Bahan:
Kansteen Paving Blok uk. 400x60x150 A37 bh 1.660 18,000.00 29,880.00
Pasir Pasang A04 m³ 0.012 220,000.00 2,640.00
Alat Bantu ls 0.050 5,000.00 250.00
C Peralatan:
D Jumlah (A+B+C) 33,520.00 14,007.50 47,527.50

F Jumlah (D+E) 61,785.75
PEMASANGAN 1 M' KANSTEEN JEPIT

A TENAGA:
Pekerja L01 OH 0.0875 85,000.00 7,437.50
Tukang Batu L02 OH 0.0438 95,000.00 4,161.00
Mandor L04 OH 0.0219 110,000.00 2,409.00
B Bahan:
Kansteen Jepit A38 bh 2.500 52,500.00 131,250.00
Pasir Pasang A04 m³ 0.012 220,000.00 2,640.00
Alat Bantu ls 0.050 70,000.00 3,500.00
C Peralatan:
D Jumlah (A+B+C) 138,140.00 14,007.50 152,147.50

F Jumlah (D+E) 197,791.75
PEMASANGAN 1 M1 KANSTEEN JALAN TYPE DKI UK. 60 x 25 x 22 x 18

A TENAGA:
B Bahan:
Kansteen Type DKI bh 1.660 50,000.00 83,000.00
Semen 50 kg zak 0.120 1,100.00 132.00
Pasir Pasang m³ 0.008 220,000.00 1,760.00
C Peralatan: ls 1.000 424.46 424.46

Upah Tenaga + Alat Bantu
D Jumlah (A+B+C) 84,892.00 424.46 85,316.46

F Jumlah (D+E) 110,911.40
PEMASANGAN 1 M1 KANSTEEN TAMAN TYPE TAMAN UK. 40 x 25 x 15 x 13
A TENAGA:
B Bahan:
Kansteen Type Taman bh 1.660 45,000.00 74,700.00
Semen 50 kg zak 0.120 1,100.00 132.00
Pasir Pasang m³ 0.008 220,000.00 1,760.00
C Peralatan: ls 1.000 382.96 382.96

Upah Tenaga + Alat Bantu
D Jumlah (A+B+C) 76,592.00 382.96 76,974.96

F Jumlah (D+E) 100,067.45
PEMASANGAN 1 M' PAVING BLOCK NATURAL

A TENAGA:
Pekerja L01 OH 0.2000 85,000.00 17,000.00
Tukang Batu L02 OH 0.3000 95,000.00 28,500.00
Mandor L04 OH 0.0250 110,000.00 2,750.00
B Bahan:
Paving Blok Natural 8 cm A10 m² 1.010 108,000.00 109,080.00
Pasir Pasang A04 m³ 0.100 220,000.00 22,000.00
C Peralatan: lot 0.050 15,000.00 750.00
D Jumlah (A+B+C) 131,080.00 51,850.00 182,930.00

F Jumlah (D+E) 237,809.00
PEMASANGAN 1 M' PAVING BLOCK WARNA

A TENAGA:
Pekerja L01 OH 0.2000 85,000.00 17,000.00
Tukang Batu L02 OH 0.3000 95,000.00 28,500.00
Mandor L04 OH 0.0250 110,000.00 2,750.00
B Bahan:
Paving Blok Warna 8 cm A10 m² 1.010 134,000.00 135,340.00
Pasir Pasang A04 m³ 0.100 220,000.00 22,000.00
C Peralatan: lot 0.050 15,000.00 750.00
D Jumlah (A+B+C) 157,340.00 51,850.00 209,190.00

F Jumlah (D+E) 271,947.00
PEMASANGAN 1 M1 U-DITCH 30X50X120

A TENAGA:
Pekerja L01 OH 0.2000 85,000.00 17,000.00
Tukang Batu L02 OH 0.0600 95,000.00 5,700.00
Mandor L04 OH 0.0200 110,000.00 2,200.00
B Bahan:
U-DITCH 30X50X120 A40 bh 0.833 450,000.00 374,850.00
Urugan Pasir A03 m³ 0.020 150,000.00 3,000.00
Alat Bantu ls 1.000 5,000.00 5,000.00
C Peralatan:
D Jumlah (A+B+C) 382,850.00 24,900.00 407,750.00

F Jumlah (D+E) 530,075.00

A TENAGA:
Pekerja L01 OH 0.2000 85,000.00 17,000.00
Tukang Batu L02 OH 0.0600 95,000.00 5,700.00
Mandor L04 OH 0.0219 110,000.00 2,409.00
B Bahan:
U-DITCH 60X80X120 A41 bh 0.833 950,000.00 791,350.00
Urugan Pasir A03 m³ 0.020 150,000.00 3,000.00
Alat Bantu ls 1.000 5,000.00 5,000.00
C Peralatan:
D Jumlah (A+B+C) 799,350.00 25,109.00 824,459.00

F Jumlah (D+E) 1,071,796.70
A TENAGA:
Pekerja L01 OH 0.2000 85,000.00 17,000.00
Tukang Batu L02 OH 0.0600 95,000.00 5,700.00
Mandor L04 OH 0.0219 110,000.00 2,409.00
B Bahan:
U-DITCH 120X120X120 A42 bh 0.833 2,150,000.00 1,790,950.00
Urugan Pasir A03 m³ 0.030 150,000.00 4,500.00
Alat Bantu ls 1.000 5,000.00 5,000.00
C Peralatan:
D Jumlah (A+B+C) 1,800,450.00 25,109.00 1,825,559.00

F Jumlah (D+E) 2,373,226.70
PEMASANGAN 1 M1 COVER U-DITCH LD 30

A TENAGA:
Pekerja L01 OH 0.0875 85,000.00 7,437.50
Tukang Batu L02 OH 0.0438 95,000.00 4,161.00
Mandor L04 OH 0.0219 110,000.00 2,409.00
B Bahan:
COVER U-DITCH LD 30 A43 bh 1.667 150,000.00 250,005.00
Alat Bantu ls 1.000 5,000.00 5,000.00
C Peralatan:
D Jumlah (A+B+C) 255,005.00 14,007.50 269,012.50

F Jumlah (D+E) 349,716.25

A TENAGA:
Pekerja L01 OH 0.0875 85,000.00 7,437.50
Tukang Batu L02 OH 0.0438 95,000.00 4,161.00
Mandor L04 OH 0.0219 110,000.00 2,409.00
B Bahan:
COVER U-DITCH LD 60 A44 bh 1.667 229,900.00 383,243.30
Alat Bantu ls 1.000 5,000.00 5,000.00
C Peralatan:
D Jumlah (A+B+C) 388,243.30 14,007.50 402,250.80

F Jumlah (D+E) 522,926.04

A TENAGA:
Pekerja L01 OH 0.0875 85,000.00 7,437.50
Tukang Batu L02 OH 0.0438 95,000.00 4,161.00
Mandor L04 OH 0.0219 110,000.00 2,409.00
B Bahan:
COVER U-DITCH LD 120 A45 bh 1.667 650,000.00 1,083,550.00
Alat Bantu ls 1.000 5,000.00 5,000.00
C Peralatan:
D Jumlah (A+B+C) 1,088,550.00 14,007.50 1,102,557.50

F Jumlah (D+E) 1,433,324.75
PEMASANGAN 1 M1 BOX CULVERT 150 X 150 x 100

A TENAGA:
Pekerja L01 OH 4.0000 85,000.00 340,000.00
Tukang Batu L02 OH 0.5000 95,000.00 47,500.00
Mandor L04 OH 0.5000 110,000.00 55,000.00
B Bahan:
Box Culvert 200 x 200 x 100 A46 bh 1.667 7,000,000.00 11,666,900.00
Lantai Kerja K- 225 m³ 0.016 1,161,600.00 18,585.60
Urugan Pasir A03 m132 0.016 150,000.00 2,400.00
Alat Bantu ls 1.000 5,000.00 5,000.00
C Peralatan:
D Jumlah (A+B+C) 11,692,885.60 442,500.00 12,135,385.60

E Over Head & Profit, 10% x D 0.30 x D 3,640,615.68
F Jumlah (D+E) 15,776,001.28
1 M1 SALURAN GRAFFEL U 30 (Analisa PU, A.5.1.1.36)
A TENAGA:
Pekerja L01 OH 0.3800 85,000.00 32,300.00
Tukang Batu L02 OH 0.1900 95,000.00 18,050.00
Mandor L04 OH 0.0190 110,000.00 2,090.00
B Bahan:
Galian Tanah m³ 0.220 85,900.00 18,898.00
Graffel U 30 cm A31 m' 1.100 50,000.00 55,000.00
Bata Merah A12 bh 92.000 550.00 50,600.00
PCC A10 kg 10.300 1,100.00 11,330.00
PP A04 m³ 0.061 165,000.00 10,065.00
PU A03 m² 0.069 150,000.00 10,350.00
C Peralatan:
D Jumlah (A+B+C) 156,243.00 54,245.00 210,488.00

F Jumlah (D+E) 273,634.40
1 M1 SALURAN BUIS BETON 1/2 LINGKARAN DIA. 40

A TENAGA:
Pekerja L01 OH 0.8000 85,000.00 68,000.00
Tukang Batu L02 OH 0.2000 95,000.00 19,000.00
Mandor L04 OH 0.0200 110,000.00 2,200.00
B Bahan:
Buis Beton 1/2 Lingkaran Dia. 40 cm A32 bh 1.000 90,000.00 90,000.00
C Peralatan:
Peralatan ls 1.000 25,000.00 25,000.00
D Jumlah (A+B+C) 115,000.00 108,200.00 223,200.00

E Over Head & Profit, 10% x D 0.30 x D 17,250.00 16,230.00 33,480.00
F Jumlah (D+E) 256,680.00
1 M1 PEK. GRILL PENUTUP SALURAN TERBUKA BESI UNP /M¹

A TENAGA:
Pekerja L01 OH 0.8230 85,000.00 69,955.00
Tukang Batu L02 OH 0.0550 95,000.00 5,225.00
Mandor L04 OH 0.0030 110,000.00 330.00
B Bahan:
Baja Profil UNP 100X50X5 kg 4.494 11,500.00 51,681.00
Besi Beton BJTP U24 Dia. 12" kg 0.162 9,500.00 1,539.00
C Peralatan:
Peralatan ls 1.000 2,100.00 2,100.00
D Jumlah (A+B+C) 55,320.00 76,840.00 132,160.00

E Over Head & Profit, 10% x D 0.30 x D 8,298.00 11,526.00 19,824.00
F Jumlah (D+E) 151,984.00
1 M PASANG KARET DILATASI

A TENAGA:
Pekerja L01 OH 0.0250 85,000.00 2,125.00
Tukang Batu L02 OH 0.0250 95,000.00 2,375.00
Mandor L04 OH 0.0010 110,000.00 110.00
B Bahan:
Karet Dilatasi A38 m 1.020 265,000.00 270,300.00
Alat bantu ls 0.050 27,030.00 1,351.50
C Peralatan:
D Jumlah (A+B+C) 271,651.50 4,800.00 276,451.50

F Jumlah (D+E) 359,386.95
1 M KONSTRUKSI REILING SELASAR

A TENAGA:
Pekerja L01 OH 0.0600 85,000.00 5,100.00
Tukang Batu L02 OH 0.0600 95,000.00 5,700.00
Mandor L04 OH 0.0030 110,000.00 330.00
B Bahan:
Pipa Stainless steel 4 " D33 m 1.150 142,500.00 163,875.00
Material Pendukung Lainnya ls 1.000 16,387.50 16,387.50
C Peralatan:
D Jumlah (A+B+C) 180,262.50 11,700.00 191,962.50

F Jumlah (D+E) 249,551.25
PEK. 1 PAKET PEMASANGAN HURUF ACYRILYIC LED + LOGO
A TENAGA:
B Bahan:
Huruf Acyrilc (PASAR INPRES) bh 11.000 56,870.00 625,570.00
Huruf Acyrilc (KABUPATEN SUMEDANG) bh 17.000 88,479.05 1,504,143.85
Logo Akrilik Termasuk Finsihing unit 2.000 500,000.00 1,000,000.00
C Peralatan:
Upah Tenaga dan Alat Bantu ls 1.000 15,648.57 15,648.57
D Jumlah (A+B+C) 3,145,362.42 - 3,145,362.42

F Jumlah (D+E) 4,088,971.15
PENANAMAN 1 POHON KETAPANG KENCANA T = 2CM

A TENAGA:
Pekerja L01 OH 1.2000 85,000.00 102,000.00
Tukang L02 OH 0.0480 95,000.00 4,560.00
Mandor L04 OH 0.0096 110,000.00 1,056.00
B Bahan:
Ketapang Kencana L02 phn 1.000 5,000.00 5,000.00
C Peralatan:
D Jumlah (A+B+C) 5,000.00 107,616.00 112,616.00

F Jumlah (D+E) 146,400.80
1 M2 PENANAMAN RUMPUT GAJAH MINI

A TENAGA:
Pekerja L01 OH 1.2000 85,000.00 102,000.00
Tukang L02 OH 0.0480 95,000.00 4,560.00
Mandor L04 OH 0.0096 110,000.00 1,056.00
B Bahan:
Ketapang Kencana L04 phn 1.000 25,000.00 25,000.00
C Peralatan:
D Jumlah (A+B+C) 25,000.00 107,616.00 132,616.00

F Jumlah (D+E) 172,400.80
1 UNIT PENYANGGA TANAMAN POHON

A TENAGA:
Pekerja L01 OH 1.2000 85,000.00 102,000.00
Mandor L04 OH 0.0096 110,000.00 1,056.00
B Bahan:
dolken /bambu btg 1.500 125,000.00 187,500.00
Tali m 0.240 55,575.00 13,338.00
C Peralatan:
D Jumlah (A+B+C) 200,838.00 103,056.00 303,894.00

F Jumlah (D+E) 395,062.20
1 M2 PENANAMAN RUMPUT GAJAH MINI

A TENAGA:
Pekerja L01 OH 0.2000 85,000.00 17,000.00
Tukang L02 OH 0.3000 95,000.00 28,500.00
Mandor L04 OH 0.0250 110,000.00 2,750.00
B Bahan:
Rumput Gajah Mini L04 m² 1.050 25,000.00 26,250.00
Tanah Humus L01 m³ 0.069 50,000.00 3,450.00
Lot 0.05 15,000.00 750.00
C Peralatan:
D Jumlah (A+B+C) 30,450.00 51,100.00 81,550.00

F Jumlah (D+E) 106,015.00
1 SET PEMASANGAN RAIN GUN

A TENAGA:
Pekerja L01 OH 0.2000 85,000.00 17,000.00
Tukang L02 OH 0.3000 95,000.00 28,500.00
Mandor L04 OH 0.0250 110,000.00 2,750.00
B Bahan:
Rain Gun Type SR 3003 Merk Rain Bird L06 pcs 1.000 28,500,000.00 28,500,000.00
Tiang Rain Gun L07 bh 0.069 3,750,000.00 258,750.00
Aksesoris Lot 0.035 28,500,000.00 997,500.00
C Peralatan:
D Jumlah (A+B+C) 29,756,250.00 51,100.00 29,807,350.00
F Jumlah (D+E) 38,749,555.00
1 SET PEMASANGAN QUICK COUPLING DAN GATE VALVE

A TENAGA:
Pekerja L01 OH 0.0865 85,000.00 7,352.50
Tukang L02 OH 0.0183 95,000.00 1,738.50
Mandor L04 OH 0.0041 110,000.00 451.00
B Bahan:
Quick Coupling 2" L08 pcs 1.000 3,500,000.00 3,500,000.00
Gate Valve 2" Kitz Kuningan L09 bh 0.069 550,000.00 37,950.00
Aksesoris Lot 0.035 3,500,000.00 122,500.00
C Peralatan:
D Jumlah (A+B+C) 3,660,450.00 12,515.50 3,672,965.50

F Jumlah (D+E) 4,774,855.15
1 SET PEMASANGAN INSTALASI OUT PIPA GIP DIA. 2"

A TENAGA:
Pekerja L01 OH 1.0000 85,000.00 85,000.00
Tukang L02 OH 0.2000 95,000.00 19,000.00
Mandor L04 OH 0.0020 110,000.00 220.00
B Bahan:
Pipa Gip dia. 2" L10 bh 1.000 2,500,000.00 2,500,000.00
Aksesoris Lot 0.035 2,500,000.00 87,500.00
C Peralatan:
D Jumlah (A+B+C) 2,587,500.00 106,120.00 2,693,620.00

F Jumlah (D+E) 3,501,706.00
1 SET PEMASANGAN INSTALASI OUT PIPA GIP DIA. 4"

A TENAGA:
Pekerja L01 OH 1.0000 85,000.00 85,000.00
Tukang L02 OH 0.2000 95,000.00 19,000.00
Mandor L04 OH 0.0020 110,000.00 220.00
B Bahan:
Pipa Gip dia. 4" L11 bh 1.000 3,250,000.00 3,250,000.00
Aksesoris Lot 0.035 3,250,000.00 113,750.00
C Peralatan:
D Jumlah (A+B+C) 3,363,750.00 106,120.00 3,469,870.00

F Jumlah (D+E) 4,510,831.00
1 SET PEMASANGAN POMPA RAIN GUN

A TENAGA:
Pekerja L01 OH 1.5000 85,000.00 127,500.00
Tukang L02 OH 1.7500 95,000.00 166,250.00
Mandor L04 OH 0.0090 110,000.00 990.00
B Bahan:
Pompa Sentrifugal End Section L12 bh 1.000 70,500,000.00 70,500,000.00
Aksesoris ls 1.000 3,525,000.00 3,525,000.00
C Peralatan:
D Jumlah (A+B+C) 74,025,000.00 313,740.00 74,338,740.00

F Jumlah (D+E) 96,640,362.00
1 SET PEMASANGAN PANEL CONTROL

A TENAGA:
Pekerja L01 OH 1.5000 85,000.00 127,500.00
Tukang L02 OH 1.7500 95,000.00 166,250.00
Mandor L04 OH 0.0090 110,000.00 990.00
B Bahan:
Panel Control L13 bh 1.000 18,000,000.00 18,000,000.00
Aksesoris ls 1.000 900,000.00 900,000.00
C Peralatan:
D Jumlah (A+B+C) 18,900,000.00 313,740.00 19,213,740.00

F Jumlah (D+E) 24,977,862.00
1 m2 Floor Deck
A TENAGA:
Pekerja L01 OH 0.0102 85,000.00 867.00
Tukang L02 OH 0.0102 95,000.00 969.00
Mandor L04 OH 0.0010 110,000.00 112.20
B Bahan:
Metal Dek L14 bh 1.000 125,000.00 125,000.00
Kaso btg 1.000 21,000.00 21,000.00
Paku kg 0.02 13,000.00 260.00
Kawat kg 0.48 15,000.00 7,200.00
. .
C Peralatan:
D Jumlah (A+B+C) 153,460.00 2,045.10 155,505.10

F Jumlah (D+E) 202,156.63
1 KG BAJA CANAL C
A TENAGA:
Pekerja L01 OH 0.1100 85,000.00 9,350.00
Tukang L02 OH 0.1100 95,000.00 10,450.00
Mandor L04 OH 0.0010 110,000.00 110.00
B Bahan:
Baja Canal L14 bh 1.050 20,000.00 21,000.00
kawat las % 0.050 15,000.00 750.00
Oksigen 1.000 300.00 300.00
C Peralatan:
Alat Bantu Ls 1.000 400.00 400.00
D Jumlah (A+B+C) 22,450.00 20,955.00 43,405.00
F Jumlah (D+E) 56,426.50
1 SET PEMASANGAN PRESSURE TANK

A TENAGA:
Pekerja L01 OH 1.5000 0.00 -
Tukang L02 OH 1.7500 0.00 -
Kepala Tukang L03 OH 0.2000 0.00 -
Mandor L04 OH 0.0090 0.00 -
B Bahan:
Pressure Tank Kap 1000 lt @ 10 Bar -ACC L14 bh 1.000 5,000.00 5,000.00
Perlengkapan/Aksesories % 0.035 175.00 6.13
C Peralatan:
D Jumlah (A+B+C) 5,006.13 - 5,006.13

F Jumlah (D+E) 6,507.96
1 KG BAJA CANAL C
A TENAGA:
Pekerja L01 OH 0.1100 85,000.00 9,350.00
Tukang L02 OH 0.1100 95,000.00 10,450.00
Mandor L04 OH 0.0010 110,000.00 110.00
B Bahan:
Baja Canal L14 bh 1.050 16,000.00 16,800.00
kawat las % 0.050 15,000.00 750.00
Oksigen 1.000 300.00 300.00
C Peralatan:
Alat Bantu Ls 1.000 400.00 400.00
D Jumlah (A+B+C) 18,250.00 20,955.00 39,205.00
F Jumlah (D+E) 50,966.50
1 M Tali Air
A TENAGA:
Pekerja L01 OH 0.1100 85,000.00 9,350.00
Tukang L02 OH 0.1100 95,000.00 10,450.00
Mandor L04 OH 0.0010 110,000.00 110.00
B Bahan:
Tali Air L14 m 1.050 23,000.00 24,150.00
C Peralatan:
Alat Bantu Ls 1.000 400.00 400.00
D Jumlah (A+B+C) 24,550.00 20,955.00 45,505.00
F Jumlah (D+E) 59,156.50
1 Unit Bak Kontrol
A TENAGA:
Pekerja L01 OH 2.6100 85,000.00 221,850.00
Tukang L02 OH 0.7200 95,000.00 68,400.00
Mandor L04 OH 0.1080 110,000.00 11,880.00
B Bahan:
Bata L14 bh 186.000 550.00 102,300.00
Semen PC kg 114.000 1,500.00 171,000.00
Pasir Pasang m3 0.184 165,000.00 30,360.00
Batu Becah 2/3 m3 0.033 185,000.00 6,105.00
Besi kg 15.000 11,500.00 172,500.00
Pasir Beton m3 0.120 185,000.00
C Peralatan:
Alat Bantu Ls 1.000 400.00 400.00
D Jumlah (A+B+C) 482,665.00 308,970.00 791,635.00
F Jumlah (D+E) 1,029,125.50
1 m Memasang Talang Datar / Jurai alumunium Lebar 90 cm

Bahan Rp 51,978.75
Alumunium Plat 1.0500 m' Rp 48,735.00 Rp 51,171.75
Paku Skrup 1 cm - 2.5 cm 0.0150 kg Rp 36,700.00 Rp 550.50
Main Truss 0.0190 m³ Rp 13,500.00 Rp 256.50
Tenaga Kerja Rp 58,475.00
Pekerja 0.2000 org/hr Rp 85,000.00 Rp 17,000.00
Tukang Besi 0.4000 org/hr Rp 95,000.00 Rp 38,000.00
Kepala Tukang 0.0250 org/hr Rp 95,000.00 Rp 2,375.00
Mandor 0.0100 org/hr Rp 110,000.00 Rp 1,100.00
Jumlah Rp 110,453.75
Keuntungan 10% : Rp 11,045.38
Jumlah : Rp 121,499.13
Dibulatkan : Rp 121,500.00
TKDN
Nilai Gabungan Barang dan Jasa (Rp)
Uraian Pekerjaan Total
DN LN Barang/Jasa Gabungan
Ribu (Rp) % KDN
1 2 3 4 5 6 7
Barang
I Material Langsung (Bahan Baku) 326,027,595.77 - 326,027,595.77 50.00 326,027,595.77
II Peralatan (Barang Jadi) 97,808,278.73 - 97,808,278.73 15.00 97,808,278.73
A Sub Total Barang 423,835,874.50 - 423,835,874.50 65.00 423,835,874.50 65%
Jasa
IV Alat Kerja dan Fasilitas Kerja 163,013,797.88 - 163,013,797.88 25.00 163,013,797.88
V Konstruksi dan Fabrikasi 26,082,207.66 - 26,082,207.66 4.00 26,082,207.66
V Jasa Umum 39,123,311.49 - 39,123,311.49 6.00 39,123,311.49
B Sub Total Jasa 228,219,317.04 - 228,219,317.04 35.00 228,219,317.04 35%

C Total Biaya (A+B) 652,055,000.00 - 652,055,000.00 100.00 652,055,000.00
% TKDN (Gabungan Barang dan Jasa) = 100%

KEBUTUHAN BAHAN PER PEKERJAAN
NO URAIAN PEKERJAAN VOLUME KOEF SATUAN KEBUTUHAN
1 2 4
I PEKERJAAN PERSIAPAN, PRASARANA DAN PENUNJANG

1 Mobilisasi & Demobilisasi Peralatan 1.000
2 Bongkaran 1.000
II. PEKERJAAN TANAH

1 Pek. Pembersihan lahan 189.000
2 Pek. Galian tanah untuk pondasi 30.000
4 Pek. Urugan kembali bekas galian 10.000
5 Pek. Buangan Tanah Bekas Galian 20.000
6 Pek. Urugan pasir di bawah pondasi & sloof -
III. PEKERJAAN STRUKTUR

1 Pek. Pas. Pondasi Foot Plat P1 100X100X125
- Cor Beton 6.000
Semen portlan 2,226.000 kg
Pasir beton 2.991 m³
Kerikil (Maks 30mm) 3.490 m³
Air 1,290.000 ltr
- Besi 16-150 1,111.344
Kawat beton 0.015 16.670 kg

- Cor Beton -
Semen portlan 371.000 - kg
Pasir beton 0.499 - m³
Kerikil (Maks 30mm) 0.582 - m³
Air 215.000 - ltr
- Besi 16-150 -
Kawat beton 0.015 - kg

- Cor Beton -
Semen portlan 371.000 - kg
Pasir beton 0.499 - m³
Kerikil (Maks 30mm) 0.582 - m³
Air 215.000 - ltr
- Besi 16-150 -
Kawat beton 0.015 - kg
4 Pek. Kolom Pedestal 15X20

- Cor beton 2.160
Semen portlan 371.000 801.360 kg
Pasir beton 0.499 1.077 m³
Kerikil (Maks 30mm) 0.582 1.256 m³
Air 215.000 464.400 ltr
- Besi 8D16 303.022
- Besi 8-150 66.286
- Bekisting 28.800
Kayu Kelas Kuat III 0.018 0.518 m³
Paku ukuran 4cm-12cm 0.300 8.640 kg
5 Pek. Pas. Sloof S1 150X300
- Cor beton 6.990
Semen portlan 371.000 2,593.290 kg
Air 215.000 1,502.850 ltr
- Besi tulangan 4D14 563.086
- Besi Tulangan Ø8 - 150 260.475
- Bekisting 34.950
6 Pek. Pas. Sloof S2 150X200

- Cor beton 0.420
Air 215.000 90.300 ltr
- Besi Tulangan Ø8 - 150 24.673
- Bekisting 2.800
7 Pek. Pas. Kolom Struktur Lt. 1 K1 150 X 400

- Cor beton 7.416
Air 215.000 1,594.440 ltr
- Besi tulangan Ø8 - 150 341.373
- Bekisting 50.400
8 Pek. Kolom Praktis Lt. 1 KP 150 X 150

- Cor beton 0.945
Air 215.000 203.175 ltr
- Besi tulangan 4 D12 14.914
- Bekisting 12.600
9 Pek. Pas. Kolom Struktur Lt.2 K1 150 X 400

- Cor beton 1.620
Air 215.000 348.300 ltr
- Bekisting 14.850
10 Pek. Kolom Praktis Lt. 2 KP 150 X 150

- Cor beton 0.405
Air 215.000 87.075 ltr
- Besi tulangan 4 D12 63.919
- Bekisting 8.100
11 Pek. Pas. Balok BL 1 Lt. 1 150x400

- Cor beton 9.320
Air 215.000 2,003.800 ltr
- Bekisting 14.250
12 Pek. Pas. Balok BA Lt. 1 150x300

- Cor beton 4.230
Air 215.000 909.450 ltr
- Bekisting 35.250
13 Pek. Pas. Balok BA Lt. 2 150x300

- Cor beton 4.883
Air 215.000 1,049.738 ltr
- Bekisting 40.688
14 Pek. Pas. Ring Balok Lt. 2 150x200

- Cor beton 2.205
Air 215.000 474.075 ltr
- Bekisting 20.213
15 Pek. Plat Dak Lt. 1 t =12cm

- Cor beton 4.453
Air 215.000 957.438 ltr
- Wiremash M8 3,977.165
- Bondek 0.75 mm 37.110
16 Pek. Plat Dak Lt. 2 t =12cm

- Cor beton 2.856
Air 215.000 614.040 ltr
- Wiremash M8 2,982.874
- Bondek 0.75 mm 23.800
IV PEKERJAAN ARSITEKTUR
IV.1 PEK. PAS. DINDING DAN PELAPISAN DINDING
1 Pek. Pas. Dinding Bata 136.655
Bata merah 70.000 9,565.850 bh
Pasir pasang 0.045 6.149 m³
2 Pek. Pas. Plesteran Dinding 273.310
Portland Cement 5.184 1,416.839 kg
Pasir Pasang 0.026 7.106 m³
3 Pek. Pas. Acian Dinding 273.310
Portland Cement 3.250 888.258 kg
IV.2 PEK. PAS. KUSEN, DAUN PINTU DAN JENDELA

1 Pek. Pas. Pintu Jendela PJ1 1.000
Kaca Tempered 12 mm 3.982 3.982 m²
Floor Hinges 4.000 4.000 bh
Patch Fitting 2.000 2.000 bh
Pull Handle Pintu Kaca 2.000 2.000 set
Lockset Pintu Tempered 1.000 1.000 bh
2 Pek. Pas. Pintu Jendela P1' 1.000
Hollow 150 x 50 4.900 4.900 m'
Daun Pintu Plat Baja 5mm 56.324 56.324 kg
Sealant 1.300 1.300 m'
Assesories Penunjanga dan Lain - Lain 1.000 1.000 ls
Kusen Aluminium 4" Sek. Alexindo 10.520 21.040 m'
Daun Pintu Lapis Taekwood Lapis HPL, tebal 4 mm 2.513 5.026 m²
Sealant 21.040 42.080 m'
List Nat U- Allumunium 3.660 7.320 m'
Kunci Sek. Dekson 1.000 2.000 set
Handel Sek. Dekson 2.000 4.000 set
Engsel Pintu,Stainless Steel 4"x3"x2", 6.000 12.000 bh
Daun Jendela 0.376 0.752 m2
Kaca Tempered 12 mm 0.414 0.828 m2
Patch Fitting 1.000 2.000 unit
Pull Handle Pintu Kaca 1.000 2.000 unit
Lockset Pintu Tempered 1.000 2.000 unit
Kusen Aluminium 4" Sek. Alexindo 5.450 16.350 m'
Daun Pintu Lapis Spandrel 1.000 3.000 Unit
Kaca Polos 5 mm 0.308 0.923 m²
Sealant 10.900 32.700 m'
Kunci Sek. Dekson 1.000 3.000 set
Handel Sek. Dekson 2.000 6.000 pcs
Engsel Pintu,Stainless Steel 4"x3"x2", 3.000 9.000 bh
IV.3 PEK. PAS. PLAFOND

1 Pek. Pas. Rangka Plafond Hollow 93.170
besi hollow 40x40 mm 2.200 204.974 m;
Paku Skrup 6.000 559.020 bh
2 Pek. Pas. Plafond gypsum 93.170
Gypsum Board, t=9 mm 0.364 33.914 lbr
Paku Skrup 0.110 10.249 kg
Semen Compound 0.500 46.585 kg
Joint Tape @75 m 0.056 5.218 roll
3 Tali Air 97.800
IV.4 PEK. PAS. PELAPISAN LANTAI

1 Pek. Pas. Granit 600x600 79.600
PCC 9.800 780.080 kg
Semen Warna 1.300 103.480 kg
3 Pek. Pas. Keramik 200x200 (KM) 7.950
PCC 9.800 77.910 kg
Semen Warna 1.300 10.335 kg
-
IV.5 PEK. PAS. FINISHING DAN PENGECATAN

1 Pek. Pengecatan dinding 273.310
Plamir 0.100 27.331 kg
Ampelas 0.150 40.997 lbr
Cat Dasar 0.100 27.331 kg
Cat Penutup, 2x 0.130 35.530 kg
2 Pek. Pengecatan plafond 93.170

Plamir 0.120 11.180 kg
Cat Dasar 0.100 9.317 kg
Cat Penutup, 2x 0.280 26.088 kg
IV.6 PEK. PAS. PLUMBING FIXTURES

1 Pek. Pas. Closet jongkok 2.000
2 Pek. Pas. Floor drain 2.000
3 Pek. Pas. Kran Dinding 2.000
IV.7 PEK. LAIN - LAIN

1 Pek. Pas. Railling Tangga Pipa Galvanis 34.000
Material Pendukung Lainnya 1.000 34.000 ls
2 Kaca Tempered 5 mm 2.610
3 Pek. Pas. Tangga Vertikal

- Baja Canal C 100.50.50.3 46.200
- Baja Siku 80.80.3 52.650
- Papan Kayu Kelas 1 0.324
- Pengecatan Baja 10.680
Cat Besi 0.100 1.068 kg
Terpentin 0.010 0.107 lbr
Cat Menie 0.200 2.136 kg
Plamir 0.150 1.602 kg
V PEKERJAAN ATAP
V.1 ATAP RUMAH
1 Pekerjaan Konstruksi Atap Baja Ringan (Design By Vendor) 58.100
Main Truss C-75-75 2.800 162.680 m'
Roof Bottom/Reng 33-0.45 5.100 296.310 m'
Self Drilling Screw dia. 6 x 20 mm (Truss Screw) 25.000 1,452.500 bh
Self Drilling Screw dia. 4 x 16 mm (Roof Bottom Screw) 35.000 2,033.500 bh
Dynabol dia 12 x 120 mm 1.000 58.100 bh
2 Pekerjaan Penutup Asbes Cap Gajah 27.900
3 Pekerjaan Penutup Kaca Tempered 15mm 25.650
4 Pekerjaan Talang 20.600
Alumunium Plat 1.050 21.630 m'
Paku Skrup 1 cm - 2.5 cm 0.015 0.309 kg
Main Truss 0.019 0.391 m³
V CANOPY
1 Rangka Hollow 30.600
Rangka metal hollow 50x100x1,6 4.000 122.400 m'
2 Pipa Besi 28.000
3 Pekerjaan Penutup Kaca Tempered 15mm 10.710
4 Pekerjaan Penutup Asbes Cap Gajah Polycarbonat 19.890
VI PEKERJAAN PLUMBING
VI.1 Pekerjaan Air Bersih

A Sumber Air Bersih
a Peralatan Air Bersih
- Shallow Well + Pompa & Pemipaan 1.000
Pompa Submersible kap. 1 pk 1.000 1.000 unit
Water Level Control 1.000 1.000 unit
Stop valve 50 mm 2.000 2.000 unit
b Tanki Air di atap gedung
- Roof Tank ( Silinder ) 1.000
- Radar 1.000
c Pipa Air Bersih PVC 3/4" ex Rucika 12.000

d Pipa Air Bersih PVC 0.5" ex Rucika 12.000
B Pekerjaan Pemipaan Air Kotor & Air Hujan

a Instalasi pemipaan Air kotor & air kotoran
a Pemipaan air kotor
- PVC dia. 4" Ex Rucika 10.000
- PVC dia. 3" Ex Rucika 6.000
- PVC dia. 50 mm 4.000
- Bak Kontrol 5.000
Bata 186.000 930.000 bh
Semen PC 114.000 570.000 kg
Pasir Pasang 0.184 0.920 m3
Batu Becah 2/3 0.033 0.165 m3
Besi 15.000 75.000 kg
Pasir Beton 0.120 0.600 m3
b Instalasi pemipaan Air Hujan

- Pemipaan PVC dia. 75 mm 6.000
- Pemipaan PVC dia. 100 mm 8.000
VII PEKERJAAN ELEKTRIKAL

A INSTALASI LISTRIK DALAM GEDUNG
a Sumber utama listrk
b Panel listrik
c Kabel Feeder
d Penerangan & Daya
- Lampu SL 25 Watt 8.000
- Downlight Soptlight 5.000
- Downlight Kotak 4.000
- Lampu Dinding Tangga 3.000
- Lampu Meja Makan 3.000
e Saklar & Stop kontak
- Saklar tunggal 8.000
- Saklar ganda 7.000
- Stop kontak daya 10 A / 1 Phase 22.000
f Titik instalasi penerangan

- Instalasi Penerangan 23.000
Kabel NYA 3x (1 x 1.5 mm²) 11.000 253.000 m'
Pipa Hi-PVC, klem, dan alat bantu 11.500 264.500 m'
- Instalasi Stop kontak 17.000
g Panel listrik

Uas Estikon

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Uas Estikon

Diunggah oleh

Hak Cipta:

Format Tersedia

PEMERINTAHAN KABUPATEN SUMEDANG

DINAS PENANAMAN MODAL

I. PEKERJAAN EXISTING GEDUNG MALL PELAYANAN PUBLIC

B. PEKERJAAN BONGKARAN (KONTRAK LUMPSUM)

C. PEKERJAAN GALIAN TANAH (KONTRAK LUMPSUM)

D. PEKERJAAN STRUKTUR (KONTRAK LUMPSUM)

D.2 PEKERJAAN BETON STRUKTUR DAN FASILITAS LAINYA (KONTRAK LUMPSUM)

F. PEKERJAAN FINISHING (KONTRAK LUMPSUM)

HARGA SATUAN JUMLAH HARGA

B. PEKERJAAN TANAH (KONTRAK LUMPSUM)

C. PEKERJAAN FONDASI BATU KALI

D. PEKERJAAN BETON (KONTRAK LUMPSUM)

E. PEKERJAAN DINDING (KONTRAK LUMPSUM)

F. PEKERJAAN PINTU dan JENDELA (KONTRAK LUMPSUM)

H. PEKERJAAN PELAPIS LANTAI dan DINDING (KONTRAK LUMPSUM)

I. PEKERJAAN FINISHING (KONTRAK LUMPSUM)

HARGA SATUAN JUMLAH HARGA

B. PEKERJAAN TANAH (KONTRAK LUMPSUM)

C. PEKERJAAN FONDASI BATU KALI

D. PEKERJAAN BETON (KONTRAK LUMPSUM)

E. PEKERJAAN DINDING (KONTRAK LUMPSUM)

G. PEKERJAAN PLAFOUND (KONTRAK LUMPSUM)

H. PEKERJAAN PELAPIS LANTAI dan DINDING (KONTRAK LUMPSUM)

I. PEKERJAAN FINISHING (KONTRAK LUMPSUM)

HARGA SATUAN JUMLAH HARGA

A.2 PEKERJAAN DINDING MEJA BETON (KONTRAK LUMPSUM)

A.3 PEKERJAAN PELAPIS LANTAI dan DINDING (KONTRAK LUMPSUM)

A.4 PEKERJAAN LAIN - LAIN (KONTRAK LUMPSUM)

B PEKERJAAN LOS LANTAI SATU (KONTRAK LUMPSUM)

A.2 PEKERJAAN DINDING MEJA BETON (KONTRAK LUMPSUM)

A.3 PEKERJAAN PELAPIS LANTAI dan DINDING (KONTRAK LUMPSUM)

A.2 PEKERJAAN DINDING (KONTRAK LUMPSUM)

A.3 PEKERJAAN Plafond (KONTRAK LUMPSUM)

A.4 PEKERJAAN PELAPIS LANTAI dan DINDING (KONTRAK LUMPSUM)

A.5 PEKERJAAN LAIN - LAIN (KONTRAK LUMPSUM)

B. PEKERJAAN KIOS TYPE 2 UK. 3 x 5M JUMLAH KIOS 4 UNIT (KONTRAK LUMPSUM)

A.2 PEKERJAAN DINDING (KONTRAK LUMPSUM)

A.3 PEKERJAAN Plafond (KONTRAK LUMPSUM)

A.4 PEKERJAAN PELAPIS LANTAI dan DINDING (KONTRAK LUMPSUM)

A.5 PEKERJAAN LAIN - LAIN (KONTRAK LUMPSUM)

C. PEKERJAAN KIOS TYPE 3 UK. 2 x 2M JUMLAH KIOS 38 UNIT (KONTRAK LUMPSUM)

A.2 PEKERJAAN DINDING (KONTRAK LUMPSUM)

A.5 PEKERJAAN LAIN - LAIN (KONTRAK LUMPSUM)

A.2 PEKERJAAN DINDING (KONTRAK LUMPSUM)

A.3 PEKERJAAN Plafond (KONTRAK LUMPSUM)

A.4 PEKERJAAN PELAPIS LANTAI dan DINDING (KONTRAK LUMPSUM)

A.5 PEKERJAAN LAIN - LAIN (KONTRAK LUMPSUM)

HARGA SATUAN JUMLAH HARGA

B. PEKERJAAN TANAH (KONTRAK LUMPSUM)

C. PEKERJAAN STRUKTUR (KONTRAK LUMPSUM)

C-2 PEKERJAAN BETON STRUKTUR (KONTRAK LUMPSUM)

E. PEKERJAAN PLAFOUND (KONTRAK LUMPSUM)

F. PEKERJAAN PELAPIS LANTAI dan DINDING (KONTRAK LUMPSUM)

G. PEKERJAAN FINISHING (KONTRAK LUMPSUM)

JUMLAH TOTAL PEKERJAAN G (Masuk Dalam Rekapitulasi) 3,788,237.15

HARGA SATUAN JUMLAH HARGA

B. PEKERJAAN TANAH (KONTRAK LUMPSUM)

C. PEKERJAAN STRUKTUR (KONTRAK LUMPSUM)

C.2 PEKERJAAN BETON STRUKTUR (KONTRAK LUMPSUM)

D. PEKERJAAN DINDING (KONTRAK LUMPSUM)

F. PEKERJAAN PINTU dan JENDELA (KONTRAK LUMPSUM)

G. PEKERJAAN PELAPIS LANTAI dan DINDING (KONTRAK LUMPSUM)

H. PEKERJAAN FINISHING (KONTRAK LUMPSUM)